{"text_format":"1","workbook":"xlsx","n_sheets":112,"sheets":["Cover","CAPA","Dividendos","Dividends","Perfil","Profile","Acionistas","Shareholders","Regulat","Parcel B","RegulatBRR","RAB","Investimentos","Investments","Endividamento","Indebtedness","Empréstimos e Financiamento","Financing","Debêntures","Debentures_","Mercado","Energy Market","Consum.","Number of Consumers","Perdas","Losses","EB","BE","BE_v2","EB_v2","BE_V3","EB_V3","Delinquency","PDD","Arrecadação","Collection","DEC FEC (ING)","DEC FEC","BS.Conso","BP.Conso","BS.ESA","BP.ESA","BS.EMG","BP.EMG","BS.ENF","BP.ENF","BS.ESE","BP.ESE","BS.EBO","BP.EBO","BS.EPB","BP.EPB","BS.REDE-C","BP.REDE-C","BS.REDE","BP.REDE","BS.ETE","BP.ETE","BP.EMT","BS.EMT","BP.EMS","BS.EMS","BP.ETO","BS.ETO","BS.ESS","BP.ESS","BS.EAC","BP.EAC","BS.ERO","BP.ERO","BS.ALSOL","BP.ALSOL","DRE.ETE-REG","IS.ETE-REG","IS.Conso","DRE.Conso","IS.ESA","DRE.ESA","BS.ESGás","BP.ESGás","IS.ESGás","DRE.ESGás","IS.EMG","DRE.EMG","IS.ENF","DRE.ENF","IS.ESE","DRE.ESE","IS.EBO","DRE.EBO","IS.EPB","DRE.EPB","IS.Rede-C","DRE.Rede-C","IS.ETE-C","DRE.ETE-C","IS.Rede","DRE.Rede","IS.EMT","DRE.EMT","DRE.EMS","IS.EMS","DRE.ETO","IS.ETO","DRE.ESS","IS.ESS","IS.EAC","DRE.EAC","IS.ERO","DRE.ERO","IS.ALSOL","DRE.ALSOL"],"not_rendered":{"charts":0,"images":18,"macros":1,"external_links":0,"defined_names":698,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[18,6,18,8],[19,6,19,8],[20,6,20,8],[11,6,11,8],[23,6,23,8],[22,6,22,8],[21,6,21,8],[16,6,16,8],[17,6,17,8],[9,6,9,8],[3,6,3,8],[6,6,6,8],[7,6,7,8],[8,6,8,8],[10,6,10,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8]]}
[]
[]
[" "]
[null,null,null,null,null,null,"PORT"]
[null,null,"Comparison Period for all sheets",null,null,null,{"$f":"_xlfn.IFS(MONTH($I$6)=6,\"2Q\"&RIGHT(YEAR($I$6),2),MONTH($I$6)=3,\"1Q\"&RIGHT(YEAR($I$6),2),MONTH($I$6)=9,\"3Q\"&RIGHT(YEAR($I$6),2),MONTH($I$6)=12,\"4Q\"&RIGHT(YEAR($I$6),2))","v":"1Q25"},"x",{"$f":"_xlfn.IFS(MONTH($I$6)=6,\"2Q\"&RIGHT(YEAR($I$6)-1,2),MONTH($I$6)=3,\"1Q\"&RIGHT(YEAR($I$6)-1,2),MONTH($I$6)=9,\"3Q\"&RIGHT(YEAR($I$6)-1,2),MONTH($I$6)=12,\"4Q\"&RIGHT(YEAR($I$6)-1,2))","v":"1Q24"}]
[null,null,null,null,null,null,"Updated on ",null,{"$f":"CAPA!H6","v":45747}]
[null,null,"General Information","Operating","Financial","Balance Sheet","Income Statement"]
[null,null,"Discos' Profile","Energy Market","Investments","Consolidated","Consolidated"]
[null,null,"Shareholding Structure","Number of Consumers","Indebtedness","Energisa (Parent Company)","Energisa (Parent Company)"]
[null,null,"Regulatory - Parcel B","Losses","Financing","EMR","EMR"]
[null,null,"Regulatory - RAB","Energy Balance","Debentures","ESE","ESE"]
[null,null,"Dividends - EPM e EPNE","Delinquency",null,"EPB","EPB"]
[null,null,null,"Collection",null,"Rede Consolidated","Rede Consolidated"]
[null,null,null,"DEC/FEC",null,"Rede (Parent Company)","Rede (Parent Company)"]
[null,null,null,null,null,"EMT","EMT"]
[null,null,null,null,null,"EMS","EMS"]
[null,null,null,null,null,"ETO","ETO"]
[null,null,null,null,null,"ESS","ESS"]
[null,null,null,null,null,"ERO","ERO"]
[null,null,null,null,null,"EAC","EAC"]
[null,null,null,null,null,"ALSOL","ALSOL"]
[null,null,null,null,null,"ETE Consolidated","ETE Consolidated"]
[null,null,null,null,null,"ES Gás","ES Gás"]
[null,null,null,null,null,null,"ETE Regulatory"]
[]
[null,null,null,null,null,null,null,null,"  "]

{"sheet":"CAPA","index":1,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[18,5,18,7],[14,5,14,7],[15,5,15,7],[23,5,23,7],[16,5,16,7],[17,5,17,7],[21,5,21,7],[19,5,19,7],[20,5,20,7],[22,5,22,7],[17,1,17,2],[9,5,9,7],[2,5,2,7],[6,5,6,7],[7,5,7,7],[8,5,8,7],[10,5,10,7],[11,5,11,7],[12,5,12,7],[13,5,13,7],[15,1,16,2],[5,5,5,6]]}
[]
[]
[" ",null,null,null,null,"ENG"]
[]
[null,"Período comparativo para todas as planilhas ",null,null,null,{"$f":"_xlfn.IFS(MONTH($H$6)=6,\"2T\"&RIGHT(YEAR($H$6),2),MONTH($H$6)=3,\"1T\"&RIGHT(YEAR($H$6),2),MONTH($H$6)=9,\"3T\"&RIGHT(YEAR($H$6),2),MONTH($H$6)=12,\"4T\"&RIGHT(YEAR($H$6),2))","v":"1T25"},"x",{"$f":"_xlfn.IFS(MONTH($H$6)=6,\"2T\"&RIGHT(YEAR($H$6)-1,2),MONTH($H$6)=3,\"1T\"&RIGHT(YEAR($H$6)-1,2),MONTH($H$6)=9,\"3T\"&RIGHT(YEAR($H$6)-1,2),MONTH($H$6)=12,\"4T\"&RIGHT(YEAR($H$6)-1,2))","v":"1T24"}]
[null,null,null,null,null,"Referência ",null,45747]
[null,"Dados Gerais","Dados Operacionais","Dados Financeiros","Balanço Patrimonial","DRE"]
[null,"Perfil das Discos","Mercado","Investimentos","Consolidado","Consolidado"]
[null,"Composição Acionária","Nº de Consumidores","Endividamento","Energisa Controladora","Energisa Controladora"]
[null,"Regulatório - Parcela B","Perdas","Financiamento","EMR","EMR"]
[null,"Regulatório - BRR","Balanço de energia","Debêntures","ESE","ESE"]
[null,"Dividendos - EPM e EPNE","PDD",null,"EPB","EPB"]
[null,null,"Arrecadação",null,"Rede Consolidado","Rede Consolidado"]
[null,null,"DEC/FEC",null,"Rede Controladora","Rede Controladora"]
[null,null,null,null,"EMT","EMT"]
[null,"Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. ",null,null,"EMS","EMS"]
[null,null,null,null,"ETO","ETO"]
[null,"Os dados das empresas ENF e EBO ficarão ocultos no menu, para acessá-los localize as sheets dessas empresas na barra inferior.",null,null,"ESS","ESS"]
[null,null,null,null,"ERO","ERO"]
[null,null,null,null,"EAC","EAC"]
[null,null,null,null,"ALSOL","ALSOL"]
[null,null,null,null,"ETE Consolidado","ETE Consolidado"]
[null,null,null,null,"ES GÁS","ES GÁS"]
[null,null,null,null,null,"ETE Regulatório"]

{"sheet":"Dividendos","index":2,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[3,0,3,9],[34,0,34,9]]}
[]
[null,"DIVIDENDOS/JUROS SOBRE CAPITAL PRÓRPIO - EPM e EPNE"]
[]
["Energisa Participações Minoritárias - EPM"]
[]
["Histórico de Aportes e Dividendos",null,null,null,null,null,"Estrutura Acionária"]
[]
["Data","Valor (R$ mil)","Evento"]
[43461,600000,"Aumento de Capital"]
[43777,50000,"Pagamento de Dividendos"]
[43796,260000,"Aumento de Capital"]
[44008,46156,"Pagamento de Dividendos"]
[44068,41675,"Pagamento de Dividendos"]
[44287,400000,"Aumento de Capital"]
[44316,167134,"Pagamento de Dividendos"]
[44487,182353,"Pagamento de Dividendos"]
[44676,175312,"Pagamento de Dividendos"]
[44832,228010,"Pagamento de Dividendos"]
[44917,100000,"Pagamento de Dividendos"]
[44967,1380000,"Aumento de Capital"]
[45196,175172,"Pagamento de Dividendos"]
[45196,221823,"Pagamento de Dividendos"]
[45286,500000,"Aumento de Capital"]
[45483,315421,"Pagamento de Dividendos"]
[45621,{"$f":"292498887.27/1000","v":292498.88727000001},"Pagamento de Dividendos"]
[45744,{"$f":"199185098.36/1000","v":199185.09836},"Pagamento de Dividendos"]
[]
["Período de Exercício da Call"]
["26 de dezembro de 2027 e 31 de dezembro de 2032"]
[]
[]
["Saldo atualizado em ",45747]
[1653377173.9354055]
[]
["Energisa Participações Nordeste - EPNE"]
[]
["Histórico de Aportes e Dividendos",null,null,null,null,null,"Estrutura Acionária"]
[]
[]
["Data","Valor (R$ mil)","Evento"]
[45546,1000000,"Aumento de Capital"]
[]
[]
[]
["Período de Exercício da Call"]
["11 de setembro de 2028 e 11 de setembro de 2034"]
[]
[]
["Saldo atualizado em 31/03/2025"]
[1067150795.4748996]

{"sheet":"Dividends","index":3,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[[3,0,3,9],[31,0,31,9]]}
[]
[null,"Dividends/Interest on Equity Capital - EPM e EPNE"]
[]
["Energisa Participações Minoritárias - EPM"]
[]
["History of Contributions and Dividends",null,null,null,null,null,"Shareholding Structure"]
[]
["Date","Amount (R$ thousand)","Event"]
[{"$f":"Dividendos!A9","v":43461},{"$f":"Dividendos!B9","v":600000},"Capital Increase"]
[{"$f":"Dividendos!A10","v":43777},{"$f":"Dividendos!B10","v":50000},"Dividend Payment"]
[{"$f":"Dividendos!A11","v":43796},{"$f":"Dividendos!B11","v":260000},"Capital Increase"]
[{"$f":"Dividendos!A12","v":44008},{"$f":"Dividendos!B12","v":46156},"Dividend Payment"]
[{"$f":"Dividendos!A13","v":44068},{"$f":"Dividendos!B13","v":41675},"Dividend Payment"]
[{"$f":"Dividendos!A14","v":44287},{"$f":"Dividendos!B14","v":400000},"Capital Increase"]
[{"$f":"Dividendos!A15","v":44316},{"$f":"Dividendos!B15","v":167134},"Dividend Payment"]
[{"$f":"Dividendos!A16","v":44487},{"$f":"Dividendos!B16","v":182353},"Dividend Payment"]
[{"$f":"Dividendos!A17","v":44676},{"$f":"Dividendos!B17","v":175312},"Dividend Payment"]
[{"$f":"Dividendos!A18","v":44832},{"$f":"Dividendos!B18","v":228010},"Dividend Payment"]
[{"$f":"Dividendos!A19","v":44917},{"$f":"Dividendos!B19","v":100000},"Dividend Payment"]
[{"$f":"Dividendos!A20","v":44967},{"$f":"Dividendos!B20","v":1380000},"Capital Increase"]
[{"$f":"Dividendos!A21","v":45196},{"$f":"Dividendos!B21","v":175172},"Dividend Payment"]
[{"$f":"Dividendos!A22","v":45196},{"$f":"Dividendos!B22","v":221823},"Dividend Payment"]
[{"$f":"Dividendos!A23","v":45286},{"$f":"Dividendos!B23","v":500000},"Capital Increase"]
[{"$f":"Dividendos!A24","v":45483},{"$f":"Dividendos!B24","v":315421},"Dividend Payment"]
[{"$f":"Dividendos!A25","v":45621},{"$f":"Dividendos!B25","v":292498.88727000001},"Dividend Payment"]
[]
["Exercise Period of the Call Option"]
["December 26, 2027, and December 31, 2032"]
["Balance updated on",{"$f":"Dividendos!B32","v":45747}]
[{"$f":"Dividendos!A33","v":1653377173.9354055}]
[]
["Energisa Participações Nordeste - EPNE"]
[]
["History of Contributions and Dividends",null,null,null,null,null,"Shareholding Structure"]
[]
[]
["Date","Amount (R$ thousand)","Event"]
[45546,1000000,"Capital Increase"]
[]
[]
[]
["Exercise Period of the Call Option"]
["September 11, 2028, and September 11, 2034"]
[]
["Balance updated on",{"$f":"B29","v":45747}]
[{"$f":"Dividendos!A50","v":1067150795.4748996}]

{"sheet":"Perfil","index":4,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,"Perfil das Discos"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Base:",45657]
[null,"Descrição","EMR","ESE","EPB","EMT","EMS","ETO","ESS","ERO","EAC","Energisa consolidada"]
[]
[]
[]
[null,"Área de concessão (km2)",17874.051000000003,17503.558999999997,56467.241999999977,903207.04999999993,328314.80600000004,277423.63000000006,32049.143000000004,237765.34699999998,164173.43099999995,2034778.2589999998]
[null,"Municípios atendidos",67,63,223,141,74,139,81,52,22,862]
[null,"População atendida ",35401,1998866,4039277,3526220,2650742,1590248,1808698,1796460,894470,18340382]
[null,"Propriedades na Transmissão (*)",0,0,0,0,0,0,0,0,0,0]
[null,"km de linhas de transmissão (em 69 e 138 kv)",1251.4100000000001,1406.57,2454,7206,4174.51,2982,589,2047,821.52,22932.01]
[null,"km de linhas de transmissão (220 kV)",0,7,0,0,0,0,0,0,0,7]
[null,"Número de Postes e Torres de Transmissão",3672,9599,18586,23910,13311,10619,3443,8224,2892,94256]
[null,"Propriedades na Distribuição (*)",0,0,0,0,0,0,0,0,0,0]
[null,"Subestações – nº",64,34,73,178,112,108,101,77,25,772]
[null,"Capacidade instalada nas subestações – MVA",1511.97,943,1614,4327,3000,1726.0550000000001,2719,1846,628,18315.025000000001]
[null,"Transformadores instalados nas redes de distribuição – nº",72856,55739,72585,252648,93898,88615,53351,150009,45026,884727]
[null,"Número de postes próprios nas redes de distribuição urbana e rural ",320102,392203,1243158,2069476,1174769,1069371,568437,734753,246334,7818603]
[null,"Capacidade instalada nas redes de distribuição (próprias) – MVA",1577.51,1210,2224,5170,3094.8105,1979,2070,3187,680.71,21193.030500000001]
[null,"Redes de distribuição – km",30601,27534.11,83455,229114,105050.35,103774,34503,78723,23706.947769999999,716461.40776999993]
[null,"(*) Dados atualizados anualmente"]
[null,"Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio, para os dados de 2022 estamos considerando a soma dos resultados das duas empresas."]
[null,"Nota: No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. A partir do 2T23 estamos considerando os valores consolidados."]

{"sheet":"Profile","index":5,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,"Discos' Profile"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base:",{"$f":"Perfil!L5","v":45657}]
[null,"Description",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},"EMR (1)",{"$f":"Perfil!D6","v":"ESE"},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E6","v":"EPB"},{"$f":"Perfil!F6","v":"EMT"},{"$f":"Perfil!G6","v":"EMS"},{"$f":"Perfil!H6","v":"ETO"},{"$f":"Perfil!I6","v":"ESS"},{"$f":"Perfil!J6","v":"ERO"},{"$f":"Perfil!K6","v":"EAC"},"Energisa consolidada"]
[]
[]
[]
[null,"Concession area (km2)",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C10","v":17874.051000000003},{"$f":"Perfil!D10","v":17503.558999999997},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E10","v":56467.241999999977},{"$f":"Perfil!F10","v":903207.04999999993},{"$f":"Perfil!G10","v":328314.80600000004},{"$f":"Perfil!H10","v":277423.63000000006},{"$f":"Perfil!I10","v":32049.143000000004},{"$f":"Perfil!J10","v":237765.34699999998},{"$f":"Perfil!K10","v":164173.43099999995},{"$f":"Perfil!L10","v":2034778.2589999998}]
[null,"Number of municipalities",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C11","v":67},{"$f":"Perfil!D11","v":63},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E11","v":223},{"$f":"Perfil!F11","v":141},{"$f":"Perfil!G11","v":74},{"$f":"Perfil!H11","v":139},{"$f":"Perfil!I11","v":81},{"$f":"Perfil!J11","v":52},{"$f":"Perfil!K11","v":22},{"$f":"Perfil!L11","v":862}]
[null,"Population",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C12","v":35401},{"$f":"Perfil!D12","v":1998866},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E12","v":4039277},{"$f":"Perfil!F12","v":3526220},{"$f":"Perfil!G12","v":2650742},{"$f":"Perfil!H12","v":1590248},{"$f":"Perfil!I12","v":1808698},{"$f":"Perfil!J12","v":1796460},{"$f":"Perfil!K12","v":894470},{"$f":"Perfil!L12","v":18340382}]
[null,"Transmission"]
[null,"km of transmission lines (in 69 and 138 kv)",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C14","v":1251.4100000000001},{"$f":"Perfil!D14","v":1406.57},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E14","v":2454},{"$f":"Perfil!F14","v":7206},{"$f":"Perfil!G14","v":4174.51},{"$f":"Perfil!H14","v":2982},{"$f":"Perfil!I14","v":589},{"$f":"Perfil!J14","v":2047},{"$f":"Perfil!K14","v":821.52},{"$f":"Perfil!L14","v":22932.01}]
[null,"km of transmission lines (220 kV)",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C15","v":0},{"$f":"Perfil!D15","v":7},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E15","v":0},{"$f":"Perfil!F15","v":0},{"$f":"Perfil!G15","v":0},{"$f":"Perfil!H15","v":0},{"$f":"Perfil!I15","v":0},{"$f":"Perfil!J15","v":0},{"$f":"Perfil!K15","v":0},{"$f":"Perfil!L15","v":7}]
[null,"Number of posts and transmission towers",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C16","v":3672},{"$f":"Perfil!D16","v":9599},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E16","v":18586},{"$f":"Perfil!F16","v":23910},{"$f":"Perfil!G16","v":13311},{"$f":"Perfil!H16","v":10619},{"$f":"Perfil!I16","v":3443},{"$f":"Perfil!J16","v":8224},{"$f":"Perfil!K16","v":2892},{"$f":"Perfil!L16","v":94256}]
[null,"Distribution"]
[null,"Number of substations",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C18","v":64},{"$f":"Perfil!D18","v":34},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E18","v":73},{"$f":"Perfil!F18","v":178},{"$f":"Perfil!G18","v":112},{"$f":"Perfil!H18","v":108},{"$f":"Perfil!I18","v":101},{"$f":"Perfil!J18","v":77},{"$f":"Perfil!K18","v":25},{"$f":"Perfil!L18","v":772}]
[null,"Substations power (MVA)",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C19","v":1511.97},{"$f":"Perfil!D19","v":943},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E19","v":1614},{"$f":"Perfil!F19","v":4327},{"$f":"Perfil!G19","v":3000},{"$f":"Perfil!H19","v":1726.0550000000001},{"$f":"Perfil!I19","v":2719},{"$f":"Perfil!J19","v":1846},{"$f":"Perfil!K19","v":628},{"$f":"Perfil!L19","v":18315.025000000001}]
[null,"Number of transformers",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C20","v":72856},{"$f":"Perfil!D20","v":55739},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E20","v":72585},{"$f":"Perfil!F20","v":252648},{"$f":"Perfil!G20","v":93898},{"$f":"Perfil!H20","v":88615},{"$f":"Perfil!I20","v":53351},{"$f":"Perfil!J20","v":150009},{"$f":"Perfil!K20","v":45026},{"$f":"Perfil!L20","v":884727}]
[null,"Number of posts in the urban and rural distribution area",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C21","v":320102},{"$f":"Perfil!D21","v":392203},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E21","v":1243158},{"$f":"Perfil!F21","v":2069476},{"$f":"Perfil!G21","v":1174769},{"$f":"Perfil!H21","v":1069371},{"$f":"Perfil!I21","v":568437},{"$f":"Perfil!J21","v":734753},{"$f":"Perfil!K21","v":246334},{"$f":"Perfil!L21","v":7818603}]
[null,"Transformers' installed capacity (MVA)",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C22","v":1577.51},{"$f":"Perfil!D22","v":1210},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E22","v":2224},{"$f":"Perfil!F22","v":5170},{"$f":"Perfil!G22","v":3094.8105},{"$f":"Perfil!H22","v":1979},{"$f":"Perfil!I22","v":2070},{"$f":"Perfil!J22","v":3187},{"$f":"Perfil!K22","v":680.71},{"$f":"Perfil!L22","v":21193.030500000001}]
[null,"Km of distribution lines and grids",{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!C23","v":30601},{"$f":"Perfil!D23","v":27534.11},{"$f":"Perfil!#REF!","v":{"$error":"#REF!"}},{"$f":"Perfil!E23","v":83455},{"$f":"Perfil!F23","v":229114},{"$f":"Perfil!G23","v":105050.35},{"$f":"Perfil!H23","v":103774},{"$f":"Perfil!I23","v":34503},{"$f":"Perfil!J23","v":78723},{"$f":"Perfil!K23","v":23706.947769999999},{"$f":"Perfil!L23","v":716461.40776999993}]
[null,"(*) Includes emplyees from other companies that belong to the Group"]
[]
[null,"(1) On 11/30/2022 the company ENF – Energisa Nova Friburgo was merged into the company EMG – Energisa Minas Gerais, which is now called EMR – Energisa Minas Rio."]
[null,"(2) On 4/30/2023 the company EBO – Energisa Borborema was merged into the company EPB – Energisa Paraíba. As of 2Q23 we are considering the consolidated values."]

{"sheet":"Acionistas","index":6,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,1,7,8],[8,2,8,7]]}
[null,"Composição Acionária"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Base:",45747]
[null,"Distribuição do Capital Social"]
[null," ","Quantidade de Ações"]
["Empresa","Acionistas","Ordinárias","%","Preferenciais","%2","Total","%3","Units Possúidas"]
["ENERGISA"]
["ENERGISA","ENERGISA S.A."]
["ENERGISA","GIPAR S/A",554114842,62.454387610178472,81040004,5.7795167967041721,635154846,27.742989593189332,20260000]
["ENERGISA","SAMAMBAIA MASTER FIA INVESTIMENTO NO EXTERIOR - BDR NIVEL I",33653987,3.7931471771079313,134615948,9.6003836891500569,168269935,7.3498786712423918,33653987]
["ENERGISA","BNDES PARTICIPACOES S/A BNDESPAR",29326967,3.3054479425925805,117307868,8.3660261602597625,146634835,6.4048770579702623,29326967]
["ENERGISA","OUTROS ACIONISTAS",270135451,30.447017270121023,1069229596,76.254073353886014,1339365047,58.502254677598017,265047782]
["ENERGISA","TOTAL DO CAPITAL SOCIAL",{"$f":"SUBTOTAL(109,C12:C16)","v":887231247},{"$f":"SUBTOTAL(109,D12:D16)","v":100},1402193416,100,2289424663,100,348288736]
["ENERGISA"]
["REDE","REDE ENERGIA S.A."]
["REDE","DENERGE DES ENERGETICO SA",1477379356,70.007249798864237]
["REDE","ENERGISA PARTICIPACOES MINORITARIAS S A",623968171,29.567419793929652]
["REDE","ENERGISA S.A.",3789343,0.17956219632906364]
["REDE","DEPARTAMENTO DE AGUAS ENERGIA ELET DAEE",1035990,4.9091528472071974E-2]
["REDE","OUTROS ACIONISTAS",4150514,0.19667668240496994]
["REDE","Total do capital social",{"$f":"SUBTOTAL(109,C20:C24)","v":2110323374},{"$f":"SUBTOTAL(109,D20:D24)","v":100}]
["REDE"]
["EMT","ENERGISA MATO GROSSO - DISTRIBUIDORA DE ENERGIA S/A"]
["EMT","REDE ENERGIA PARTICIPACOES SA",54701194,72.423351882398052,71591063,49.919797947405648,126292257,57.682990100859563]
["EMT","ENERGISA PARTICIPACOES MINORITARIAS S A",16445386,21.773381713018232,70755665,49.337282510169203,87201051,39.82839075888517]
["EMT","OUTROS ACIONISTAS",4383194,5.8032664045837095,1065437,0.74291954242515601,5448631,2.4886191402552669]
["EMT","Total do capital social",{"$f":"SUBTOTAL(109,C28:C30)","v":75529774},{"$f":"SUBTOTAL(109,D28:D30)","v":99.999999999999986},143412165,100.00000000000001,218941939,100]
["EMT"]
["EMS","ENERGISA MATO GROSSO DO SUL - DISTRIBUIDORA DE ENERGIA S/A"]
["EMS","Rede Energia Participações S/A",414161,64.011035292844838]
["EMS","Rede Power do Brasil S/A",232433,35.923896663910419]
["EMS","OUTROS ACIONISTAS",421,6.5068043244747034E-2]
["EMS","Total do capital social",{"$f":"SUBTOTAL(109,C34:C36)","v":647015},{"$f":"SUBTOTAL(109,D34:D36)","v":100.00000000000001}]
["EMS"]
["ETO","ENERGISA TOCANTINS - DISTRIBUIDORA DE ENERGIA S/A"]
["ETO","Rede Energia Participações S/A",338034,87.459379463084474,161567,60.943152113642959,499601,76.671193879821672]
["ETO","Estado do Tocantins",48470,12.540620536915531,103544,39.056847886357041,152014,23.328806120178324]
["ETO","Total do capital social",{"$f":"SUBTOTAL(109,C39:C41)","v":386504},{"$f":"SUBTOTAL(109,D39:D41)","v":100},265111,100,651615,100]
["ETO"]
["ERO","ERO - ENERGISA RONDÔNIA - DISTRIBUIDORA DE ENERGIA S/A"]
["ERO","ENERGISA S/A",24544301,99.407680218357243]
["ERO","OUTROS ACIONISTAS",146247,0.59231978164277166]
["ERO","Total do capital social",{"$f":"SUBTOTAL(109,C44:C46)","v":24690548},{"$f":"SUBTOTAL(109,D44:D46)","v":100.00000000000001}]
["ERO"]
["EAC","EAC - ENERGISA ACRE - DISTRIBUIDORA DE ENERGIA S/A"]
["EAC","ENERGISA S/A",1301247623,99.756373982627551]
["EAC","OUTROS ACIONISTAS",3177920,0.24362601737252021]
["EAC","Total do capital social",{"$f":"SUBTOTAL(109,C49:C51)","v":1304425543},{"$f":"SUBTOTAL(109,D49:D51)","v":100.00000000000007}]
["EAC"]

{"sheet":"Shareholders","index":7,"n_rows":52,"n_cols":9,"rows_kept":52,"cut":false,"hidden":false,"merged":[[7,1,7,8],[8,2,8,7]]}
[null,"Shareholding Structure"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Base:",{"$f":"Acionistas!I7","v":45747}]
[null,"Total Capital"]
[null," ","Amount of shares"]
["Company","Shareholders","Ordinary","%","Preferred","%2","Total","%3","Units"]
["ENERGISA"]
["ENERGISA","ENERGISA S.A."]
["ENERGISA",{"$f":"Acionistas!B13","v":"GIPAR S/A"},{"$f":"Acionistas!C13","v":554114842},{"$f":"Acionistas!D13","v":62.454387610178472},{"$f":"Acionistas!E13","v":81040004},{"$f":"Acionistas!F13","v":5.7795167967041721},{"$f":"Acionistas!G13","v":635154846},{"$f":"Acionistas!H13","v":27.742989593189332},{"$f":"Acionistas!I13","v":20260000}]
["ENERGISA",{"$f":"Acionistas!B14","v":"SAMAMBAIA MASTER FIA INVESTIMENTO NO EXTERIOR - BDR NIVEL I"},{"$f":"Acionistas!C14","v":33653987},{"$f":"Acionistas!D14","v":3.7931471771079313},{"$f":"Acionistas!E14","v":134615948},{"$f":"Acionistas!F14","v":9.6003836891500569},{"$f":"Acionistas!G14","v":168269935},{"$f":"Acionistas!H14","v":7.3498786712423918},{"$f":"Acionistas!I14","v":33653987}]
["ENERGISA",{"$f":"Acionistas!B15","v":"BNDES PARTICIPACOES S/A BNDESPAR"},{"$f":"Acionistas!C15","v":29326967},{"$f":"Acionistas!D15","v":3.3054479425925805},{"$f":"Acionistas!E15","v":117307868},{"$f":"Acionistas!F15","v":8.3660261602597625},{"$f":"Acionistas!G15","v":146634835},{"$f":"Acionistas!H15","v":6.4048770579702623},{"$f":"Acionistas!I15","v":29326967}]
["ENERGISA","Others",{"$f":"Acionistas!C16","v":270135451},{"$f":"Acionistas!D16","v":30.447017270121023},{"$f":"Acionistas!E16","v":1069229596},{"$f":"Acionistas!F16","v":76.254073353886014},{"$f":"Acionistas!G16","v":1339365047},{"$f":"Acionistas!H16","v":58.502254677598017},{"$f":"Acionistas!I16","v":265047782}]
["ENERGISA",{"$f":"Acionistas!B17","v":"TOTAL DO CAPITAL SOCIAL"},{"$f":"Acionistas!C17","v":887231247},{"$f":"Acionistas!D17","v":100},{"$f":"Acionistas!E17","v":1402193416},{"$f":"Acionistas!F17","v":100},{"$f":"Acionistas!G17","v":2289424663},{"$f":"Acionistas!H17","v":100},{"$f":"Acionistas!I17","v":348288736}]
["ENERGISA"]
["REDE","REDE ENERGIA S.A."]
["REDE",{"$f":"Acionistas!B20","v":"DENERGE DES ENERGETICO SA"},{"$f":"Acionistas!C20","v":1477379356},{"$f":"Acionistas!D20","v":70.007249798864237}]
["REDE",{"$f":"Acionistas!B21","v":"ENERGISA PARTICIPACOES MINORITARIAS S A"},{"$f":"Acionistas!C21","v":623968171},{"$f":"Acionistas!D21","v":29.567419793929652}]
["REDE",{"$f":"Acionistas!B22","v":"ENERGISA S.A."},{"$f":"Acionistas!C22","v":3789343},{"$f":"Acionistas!D22","v":0.17956219632906364}]
["REDE","Others",{"$f":"Acionistas!C24","v":4150514},{"$f":"Acionistas!D24","v":0.19667668240496994}]
["REDE",{"$f":"Acionistas!B25","v":"Total do capital social"},{"$f":"Acionistas!C25","v":2110323374},{"$f":"Acionistas!D25","v":100}]
["REDE"]
["EMT","ENERGISA MATO GROSSO - DISTRIBUIDORA DE ENERGIA S/A"]
["EMT",{"$f":"Acionistas!B28","v":"REDE ENERGIA PARTICIPACOES SA"},{"$f":"Acionistas!C28","v":54701194},{"$f":"Acionistas!D28","v":72.423351882398052},{"$f":"Acionistas!E28","v":71591063},{"$f":"Acionistas!F28","v":49.919797947405648},{"$f":"Acionistas!G28","v":126292257},{"$f":"Acionistas!H28","v":57.682990100859563}]
["EMT",{"$f":"Acionistas!B29","v":"ENERGISA PARTICIPACOES MINORITARIAS S A"},{"$f":"Acionistas!C29","v":16445386},{"$f":"Acionistas!D29","v":21.773381713018232},{"$f":"Acionistas!E29","v":70755665},{"$f":"Acionistas!F29","v":49.337282510169203},{"$f":"Acionistas!G29","v":87201051},{"$f":"Acionistas!H29","v":39.82839075888517}]
["EMT","Others",{"$f":"Acionistas!C30","v":4383194},{"$f":"Acionistas!D30","v":5.8032664045837095},{"$f":"Acionistas!E30","v":1065437},{"$f":"Acionistas!F30","v":0.74291954242515601},{"$f":"Acionistas!G30","v":5448631},{"$f":"Acionistas!H30","v":2.4886191402552669}]
["EMT",{"$f":"Acionistas!B31","v":"Total do capital social"},{"$f":"Acionistas!C31","v":75529774},{"$f":"Acionistas!D31","v":99.999999999999986},{"$f":"Acionistas!E31","v":143412165},{"$f":"Acionistas!F31","v":100.00000000000001},{"$f":"Acionistas!G31","v":218941939},{"$f":"Acionistas!H31","v":100}]
["EMT"]
["EMS","ENERGISA MATO GROSSO DO SUL - DISTRIBUIDORA DE ENERGIA S/A"]
["EMS",{"$f":"Acionistas!B34","v":"Rede Energia Participações S/A"},{"$f":"Acionistas!C34","v":414161},{"$f":"Acionistas!D34","v":64.011035292844838}]
["EMS",{"$f":"Acionistas!B35","v":"Rede Power do Brasil S/A"},{"$f":"Acionistas!C35","v":232433},{"$f":"Acionistas!D35","v":35.923896663910419}]
["EMS","Others",{"$f":"Acionistas!C36","v":421},{"$f":"Acionistas!D36","v":6.5068043244747034E-2}]
["EMS",{"$f":"Acionistas!B37","v":"Total do capital social"},{"$f":"Acionistas!C37","v":647015},{"$f":"Acionistas!D37","v":100.00000000000001}]
["EMS"]
["ETO","ENERGISA TOCANTINS - DISTRIBUIDORA DE ENERGIA S/A"]
["ETO",{"$f":"Acionistas!B40","v":"Rede Energia Participações S/A"},{"$f":"Acionistas!C40","v":338034},{"$f":"Acionistas!D40","v":87.459379463084474},{"$f":"Acionistas!E40","v":161567},{"$f":"Acionistas!F40","v":60.943152113642959},{"$f":"Acionistas!G40","v":499601},{"$f":"Acionistas!H40","v":76.671193879821672}]
["ETO",{"$f":"Acionistas!B41","v":"Estado do Tocantins"},{"$f":"Acionistas!C41","v":48470},{"$f":"Acionistas!D41","v":12.540620536915531},{"$f":"Acionistas!E41","v":103544},{"$f":"Acionistas!F41","v":39.056847886357041},{"$f":"Acionistas!G41","v":152014},{"$f":"Acionistas!H41","v":23.328806120178324}]
["ETO",{"$f":"Acionistas!B42","v":"Total do capital social"},{"$f":"Acionistas!C42","v":386504},{"$f":"Acionistas!D42","v":100},{"$f":"Acionistas!E42","v":265111},{"$f":"Acionistas!F42","v":100},{"$f":"Acionistas!G42","v":651615},{"$f":"Acionistas!H42","v":100}]
["ETO"]
["ERO","ERO - ENERGISA RONDÔNIA - DISTRIBUIDORA DE ENERGIA S/A"]
["ERO",{"$f":"Acionistas!B45","v":"ENERGISA S/A"},{"$f":"Acionistas!C45","v":24544301},{"$f":"Acionistas!D45","v":99.407680218357243}]
["ERO",{"$f":"Acionistas!B46","v":"OUTROS ACIONISTAS"},{"$f":"Acionistas!C46","v":146247},{"$f":"Acionistas!D46","v":0.59231978164277166}]
["ERO",{"$f":"Acionistas!B47","v":"Total do capital social"},{"$f":"Acionistas!C47","v":24690548},{"$f":"Acionistas!D47","v":100.00000000000001}]
["ERO"]
["EAC","EAC - ENERGISA ACRE - DISTRIBUIDORA DE ENERGIA S/A"]
["EAC",{"$f":"Acionistas!B50","v":"ENERGISA S/A"},{"$f":"Acionistas!C50","v":1301247623},{"$f":"Acionistas!D50","v":99.756373982627551},{"$f":"Acionistas!#REF!","v":{"$error":"#REF!"}},{"$f":"Acionistas!#REF!","v":{"$error":"#REF!"}},{"$f":"Acionistas!E50","v":0},{"$f":"Acionistas!F50","v":0}]
["EAC",{"$f":"Acionistas!B51","v":"OUTROS ACIONISTAS"},{"$f":"Acionistas!C51","v":3177920},{"$f":"Acionistas!D51","v":0.24362601737252021},{"$f":"Acionistas!#REF!","v":{"$error":"#REF!"}},{"$f":"Acionistas!#REF!","v":{"$error":"#REF!"}},{"$f":"Acionistas!E51","v":0},{"$f":"Acionistas!F51","v":0}]
["EAC",{"$f":"Acionistas!B52","v":"Total do capital social"},{"$f":"Acionistas!C52","v":1304425543},{"$f":"Acionistas!D52","v":100.00000000000007},{"$f":"Acionistas!#REF!","v":{"$error":"#REF!"}},{"$f":"Acionistas!#REF!","v":{"$error":"#REF!"}},{"$f":"Acionistas!E52","v":0},{"$f":"Acionistas!F52","v":0}]
["EAC"]

{"sheet":"Regulat","index":8,"n_rows":567,"n_cols":15,"rows_kept":567,"cut":false,"hidden":false,"merged":[]}
[null,"Regulatório - Parcela B"]
[]
[]
[]
["EMG","Coluna2","Coluna3","Coluna4","Coluna5","Coluna6","Coluna7","Coluna8","Coluna9","Coluna10","Coluna11","Coluna12","Coluna13","Coluna14","Coluna142"]
["EMG","EMG",null,null,null,null,null,null,null,null,null,null,null,"EMR","EMR"]
["EMG"]
["EMG","ENERGISA MINAS GERAIS",41078,41443,41808,42173,42543,42908,43273,43638,44004,44369,44734,45099,45465]
["EMG","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C10:C12)","v":103830635.0461372},{"$f":"SUM(D10:D12)","v":0},0,0,130552318.09630741,0,0,0,0,153695446.88592911,0,0,0]
["EMG","Custos Operacionais (CO3)",101456979.3263374,0,0,0,127800325.53803891,0,0,0,0,153695446.88592911,0,0,0]
["EMG","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",136301.53112746851,0,0,0,240923.08596196197,0,0,0,0,0,0,0,0]
["EMG","Demais Receitas Irrecuperáveis (Vse)",2237354.1886723274,0,0,0,2511069.4723065281,0,0,0,0,0,0,0,0]
["EMG","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C14:C16)","v":54110639.131759912},{"$f":"SUM(D14:D16)","v":0},0,0,89809751.778348848,0,0,0,0,128054003.08386207,0,0,0]
["EMG","Remuneração do Capital (RC)",22689615.068180118,0,0,0,43913669.292269073,0,0,0,0,65568986.333078049,0,0,0]
["EMG","Quota de Reintegração Regulatória (QRR)",20631191.832888059,0,0,0,26244466.407788936,0,0,0,0,35826734.670429602,0,0,0]
["EMG","Custo anual das instalações móveis e imóveis (CAIMI)",10789832.230691731,0,0,0,19651616.078290835,0,0,0,0,26658282.080354426,0,0,0]
["EMG","Parcela B (VPB)",{"$f":"C9+C13","v":157941274.1778971},{"$f":"D9+D13","v":0},0,0,220362069.87465626,0,0,0,0,281749449.96979117,0,0,0]
["EMG","Parcela B com Ajuste de Mercado e Qualidade",156472246.95004871,0,0,0,217697632.42475894,0,0,0,0,279711177.78760302,0,0,0]
["EMG","Outras Receitas",2589621.7355454541,0,0,0,6455747.6369713731,0,0,0,0,11165659.329517227,0,0,0]
["EMG","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,3394115.3535850253,0,0,0]
["EMG","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMG","Parcela B com Ajustes",153882625.21450326,0,0,0,211241884.78778756,0,0,0,0,265151403.10450074,0,0,0]
["EMG"]
["EMG","Fator X",2.6296015133764269E-2,2.63E-2,2.1396015133764254E-2,2.2996015133764251E-2,9.8924650657371341E-3,1.4537109936654927E-2,-7.5863471978039262E-4,1.3007926712494105E-2,0,7.2343430746951909E-3,-2.2749068718511511E-2,-1.6600189498812236E-2,-1.7008459770488031E-2]
["EMG","Componente Pd",9.3010977370850678E-3,9.2999999999999992E-3,9.3010977370850678E-3,9.3010977370850678E-3,1.3909653381812725E-2,1.3899999999999999E-2,1.3899999999999999E-2,1.3899999999999999E-2,0,6.1632610600369448E-3,4.9454269311594596E-3,3.8071125487440564E-3,4.3568139115811606E-3]
["EMG","Componente T",1.6994917396679202E-2,1.7000000000000001E-2,1.6994917396679184E-2,1.6994917396679184E-2,-2.1987149245981117E-3,-2.2000000000000001E-3,-2.2000000000000001E-3,-2.2000000000000001E-3,0,0,-2.1499999999999998E-2,-1.8941014389527538E-2,-1.8941014389527538E-2]
["EMG","Componente Q",0,0,-4.8999999999999998E-3,-3.3E-3,-1.8184733914774808E-3,2.8371099366549285E-3,-1.2458634719780391E-2,1.3079267124941061E-3,0,1.0710820146582461E-3,-6.1944956496709693E-3,-1.4662876580287547E-3,-2.424259292541653E-3]
["EMG"]
["EMG","VPB",{"$f":"C17","v":157941274.1778971},{"$f":"D17","v":0},0,0,220362069.87465626,0,0,0,0,281749449.96979117,0,0,0]
["EMG"]
["EMG","Receita Requerida",{"$f":"C8","v":41078},{"$f":"D8","v":41443},41808,42173,42543,42908,43273,43638,44004,{"$f":"L8","v":44369},{"$f":"M8","v":44734},45099,{"$f":"O8","v":45465}]
["EMG","Custos Operacionais (CO3)",100513318.0455137,110545059.38899653,124992424.37252483,128846887.4825934,126255068.79913504,128414923.43140453,137140948.88749906,143218597.91448963,0,152583561.29413769,173126414.16223848,225180844.36524266,250876859.86070946]
["EMG","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",135033.77726473758,152275.01857424629,176489.52590039774,186708.28740874532,238010.04156576883,0,0,0,0,0,0,0,0]
["EMG","Demais Receitas Irrecuperáveis (Vse)",2216544.3386910092,2499554.8312559444,2897029.672108144,3064767.9849108346,2480707.6793486336,0,0,0,0,0,0,0,0]
["EMG","Remuneração do Capital (RC)",22478576.740814134,25348662.831369594,29379562.893542707,31080642.57460006,43382701.212820187,43963273.119831942,46780395.228200294,48677231.121569566,0,65094637.790884554,71349280.082607016,89841547.852447152,96942772.543354183]
["EMG","Quota de Reintegração Regulatória (QRR)",20439299.101217814,23049008.280206662,26714221.294706877,28260977.425979454,25927139.840702053,26274111.527569458,27957730.039328132,29091350.770342339,0,35567551.780577637,38985073.117657438,49089203.254413493,52969295.155542731]
["EMG","Custo anual das instalações móveis e imóveis (CAIMI)",10689474.946547315,12054317.290134024,13971173.758559836,14780106.140819043,19414004.851187255,19673814.07246872,20934492.194145657,21783337.014921702,0,26465426.922003143,29008367.233409725,36526740.142358474,39413874.159720533]
["EMG","Outras Receitas",-2589621.7355454541,-2920267.1055209511,-3384642.8769576689,-3580614.0439382922,-6455747.6369713731,-5772551.9922698215,-7885351.3155909833,-8495982.8527053781,0,-11165659.329517227,-17372686.916049637,-15682473.436667752,-17263882.101335958]
["EMG","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-418451.10005278524,-1933352.1775161126,-2428814.1902452605,0,-3394115.3535850253,-3318057.99165559,-4998110.8183249077,-5572760.9319143165]
["EMG","ONS",0,0,0,0,0,30121.142857142855,39241.71428571429,39241.71428571429,0,0,0,0,0]
["EMG","Erro ONS",0,0,0,0,0,1.4773309230804443E-3,32051.276820331812,74183.755577266216,0,0,-579937.41158679128,-152688.57132995129,-164757.3288115859]
["EMG","TOTAL",{"$f":"SUM(C32:C41)","v":153882625.21450329},{"$f":"SUM(D32:D41)","v":170728610.53501603},194746258.64038512,202639475.85237327,211241884.78778756,212165240.20328653,223066155.84717208,231959145.24823555,0,265151403.10450077,291198452.27662069,379805062.78813916,417201401.35726506]
["EMG"]
["EMG","Receita Requerida - %",{"$f":"C31","v":41078},{"$f":"D31","v":41443},41808,42173,42543,42908,43273,43638,44004,{"$f":"L8","v":44369},{"$f":"M8","v":44734},45099,{"$f":"O8","v":45465}]
["EMG","Custos Operacionais (CO3)",0.65318172149327514,0.64748994935634396,0.64182195460470193,0.63584297650108823,0.59768009041374626,0.60525901089341272,0.61479944533341746,0.61743027101268833,0,0.57545824577063187,0.59453068108266938,0.5928853151987914,0.6013327353276896]
["EMG","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",8.7751152592119156E-4,8.9191271513930012E-4,9.0625374337126568E-4,9.2138161443314182E-4,1.1267180360792198E-3,0,0,0,0,0,0,0,0]
["EMG","Demais Receitas Irrecuperáveis (Vse)",1.4404123503880166E-2,1.4640515279911396E-2,1.4875919528999762E-2,1.5124239598525102E-2,1.1743446058724285E-2,0,0,0,0,0,0,0,0]
["EMG","Remuneração do Capital (RC)",0.14607611944155705,0.14847343249578335,0.15086073077169851,0.15337901188237826,0.20536978855496488,0.20721242121333566,0.20971534229625871,0.20985260602455094,0,0.2454998805540155,0.24501943442621585,0.23654647253231081,0.23236444611157595]
["EMG","Quota de Reintegração Regulatória (QRR)",0.13282395639356062,0.1350037829510676,0.13717450328037811,0.13946432355839747,0.12273673787160304,0.12383796470333627,0.12533380482193199,0.12541583880734541,0,0.13414053768578343,0.13387802308998542,0.12924841731716508,0.1269633682514483]
["EMG","Custo anual das instalações móveis e imóveis (CAIMI)",6.9465119480817406E-2,7.0605139070476483E-2,7.1740396226860237E-2,7.2937941033693929E-2,9.1904145196822384E-2,9.2728733762506135E-2,9.3848805143207703E-2,9.3910231440152286E-2,0,9.9812509427199436E-2,9.9617175182832196E-2,9.6172336077398807E-2,9.4472056017781608E-2]
["EMG","Outras Receitas",-1.6828551839011552E-2,-1.7104731868722207E-2,-1.7379758156010013E-2,-1.7669874188516153E-2,-3.0560926131940079E-2,-2.7207812112572446E-2,-3.5349832813694172E-2,-3.6627065699924168E-2,0,-4.2110504409122985E-2,-5.9659269409669272E-2,-4.1290848841095268E-2,-4.1380211200566543E-2]
["EMG","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-1.9722886729788796E-3,-8.6671694779224956E-3,-1.0470870582170916E-2,0,-1.2800669028507254E-2,-1.1394490477935776E-2,-1.3159674022336367E-2,-1.3357483732759934E-2]
["EMG","ONS",0,0,0,0,0,1.4197020599737367E-4,1.7591962409842089E-4,1.6917511160734365E-4,0,0,0,0,0]
["EMG","Erro ONS",0,0,0,0,0,6.9631147951706742E-12,1.4368507270233724E-4,3.1981388575077319E-4,0,0,-1.9915538940979199E-3,-4.0201826223449581E-4,-3.9491077516898868E-4]
["EMG","TOTAL",{"$f":"SUM(C45:C54)","v":1},{"$f":"SUM(D45:D54)","v":0.99999999999999989},1,1,0.99999999999999989,1,1,0.99999999999999989,0,1,0.99999999999999989,0.99999999999999978,0.99999999999999989]
["EMG"]
["ENF","ENF"]
["ENF"]
["ENF","ENERGISA NOVA FRIBURGO",41078,41443,41808,42173,42543,42908,43273,43638,44004,44369,44734,45099]
["ENF","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C61:C63)","v":22534184.969414879},0,0,0,26118863.633181673,0,0,0,0,28423828.755769238,0,0]
["ENF","Custos Operacionais (CO3)",22334427.938060187,0,0,0,25960692.841172483,0,0,0,0,28423828.755769238,0,0]
["ENF","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",34328.522949342121,0,0,0,50648.742785005015,0,0,0,0,0,0,0]
["ENF","Demais Receitas Irrecuperáveis (Vse)",165428.50840534881,0,0,0,107522.04922418266,0,0,0,0,0,0,0]
["ENF","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C65:C67)","v":14876480.969495004},0,0,0,22379246.321733519,0,0,0,0,27068337.722799487,0,0]
["ENF","Remuneração do Capital (RC)",7863298.7493812488,0,0,0,11886837.958373707,0,0,0,0,13424061.739170449,0,0]
["ENF","Quota de Reintegração Regulatória (QRR)",4554786.3966983324,0,0,0,6344710.7808402646,0,0,0,0,8213643.4593789652,0,0]
["ENF","Custo anual das instalações móveis e imóveis (CAIMI)",2458395.8234154223,0,0,0,4147697.5825195452,0,0,0,0,5430632.5242500734,0,0]
["ENF","Parcela B (VPB)",{"$f":"C60+C64","v":37410665.938909881},{"$f":"D60+D64","v":0},0,0,48498109.954915196,0,0,0,0,55492166.478568725,0,0]
["ENF","Parcela B com Ajuste de Mercado e Qualidade",37047336.893521473,0,0,0,48158032.911602162,0,0,0,0,54977854.921697296,0,0]
["ENF","Outras Receitas",1572448.9053481373,0,0,0,1928234.3978349653,0,0,0,0,2490451.0570705258,0,0]
["ENF","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,545181.92738858308,0,0]
["ENF","ONS",0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Parcela B com Ajustes",35474887.988173336,0,0,0,46229798.513767198,0,0,0,0,51942221.937238187,0,0]
["ENF"]
["ENF","Fator X",9.711910661566632E-3,-2.9999999999999992E-4,-2.8808933843336819E-4,3.3119106615666317E-3,7.0121710645874458E-3,1.2258466852241514E-2,2.9304189019833202E-3,1.2898954656846011E-2,0,9.2681830519279317E-3,-1.1485110299810208E-2,-1.2044025851017121E-3]
["ENF","Componente Pd",9.711910661566632E-3,9.711910661566632E-3,9.711910661566632E-3,9.711910661566632E-3,9.6787199054250671E-3,9.7000000000000003E-3,9.7000000000000003E-3,9.7000000000000003E-3,0,3.7002651592444751E-3,2.4783427706552034E-3,-1.276958943136064E-5]
["ENF","Componente T",0,0,0,0,0,0,0,0,0,0,-5.7000000000000002E-3,-5.7000000000000002E-3]
["ENF","Componente Q",0,-1.0011910661566632E-2,-0.01,-6.4000000000000003E-3,-2.6665488408376208E-3,2.558466852241514E-3,-6.7695810980166801E-3,3.1989546568460107E-3,0,5.567917892683457E-3,-8.26345307046541E-3,4.5083670043296487E-3]
["ENF"]
["ENF","VPB",{"$f":"C68","v":37410665.938909881},{"$f":"D68","v":0},0,0,48498109.954915196,0,0,0,0,55492166.478568725,0,0]
["ENF"]
["ENF","Receita Requerida",{"$f":"C59","v":41078},{"$f":"D59","v":41443},41808,42173,42543,42908,43273,43638,44004,{"$f":"L59","v":44369},{"$f":"M59","v":44734},45099]
["ENF","Custos Operacionais (CO3)",22117517.969248544,23613192.512762059,26880320.157242224,27502050.084959768,25778652.022014972,26013627.078001801,26804633.46733043,27692862.805409852,0,28160391.507824119,31594129.167883646,33110473.995469496]
["ENF","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",33995.127401314574,36294.013141040836,41315.662526151915,42271.275544364653,50293.585136390277,0,0,0,0,0,0,0]
["ENF","Demais Receitas Irrecuperáveis (Vse)",163821.88151083986,174900.1687846164,199099.40301148494,203704.48422773622,106768.08622180771,0,0,0,0,0,0,0]
["ENF","Remuneração do Capital (RC)",7786931.0944220498,8313514.3496595528,9463774.4231280424,9682667.3438078314,11803485.41719256,11911075.39685387,12273260.059316946,12679961.00047514,0,13299645.077671435,14775135.968619777,15320522.910931308]
["ENF","Quota de Reintegração Regulatória (QRR)",4510550.7181310784,4815572.0996312592,5481855.9459256371,5608648.8517050743,6300220.5834896807,6357647.7400016114,6550967.1863196017,6768047.6121637598,0,8137517.9082741709,9040311.4398659002,9374011.7742793355]
["ENF","Custo anual das instalações móveis e imóveis (CAIMI)",2434520.1028076429,2599152.0361242099,2958771.4084237767,3027206.4837179384,4118613.2175467429,4156154.799261515,4282532.6008420866,4424443.5544832051,0,5380300.4279275713,5977202.3922740165,6197835.768726388]
["ENF","Outras Receitas",-1572448.9053481373,-1678784.1551702404,-1911061.180799352,-1955263.181476865,-1928234.3978349653,-2627596.2140610744,-2316714.9791031182,-2550169.2321810727,0,-2490451.0570705254,-4063228.3649902376,-5271829.3947888827]
["ENF","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-81477.873378295495,-350525.52295671403,-427787.14752546255,0,-545181.92738858308,-522672.03139463405,-564153.76992496417]
["ENF","ONS",0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Erro ONS",0,0,0,0,0,4.3329149484634399E-3,4.4646598398685455E-3,4.612606018781662E-3,0,0,-82399.733976054937,-85441.312683276832]
["ENF","TOTAL",{"$f":"SUM(C83:C92)","v":35474887.988173328},{"$f":"SUM(D83:D92)","v":37873841.024932489},43114075.819457971,44111285.342485845,46229798.51376719,45729430.93101234,47244152.816213891,48587358.597438037,0,51942221.937238187,56718478.838282414,58081419.972009405]
["ENF"]
["ENF","Receita Requerida - %",{"$f":"C82","v":41078},{"$f":"D82","v":41443},41808,42173,42543,42908,43273,43638,44004,{"$f":"L59","v":44369},{"$f":"M59","v":44734},45099]
["ENF","Custos Operacionais (CO3)",0.62346970557376002,0.62346970557376002,0.62346970557375991,0.62346970557376002,0.55761982207943461,0.56885962821724367,0.56736404125192086,0.56996024490349784,0,0.54214838059585391,0.55703414151789687,0.57006998126812491]
["ENF","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",9.5828709628760251E-4,9.5828709628760251E-4,9.5828709628760251E-4,9.5828709628760272E-4,1.0879040522188928E-3,0,0,0,0,0,0,0]
["ENF","Demais Receitas Irrecuperáveis (Vse)",4.6179675483529366E-3,4.6179675483529366E-3,4.6179675483529366E-3,4.6179675483529374E-3,2.3095079289608472E-3,0,0,0,0,0,0,0]
["ENF","Remuneração do Capital (RC)",0.21950544557090826,0.21950544557090826,0.21950544557090823,0.21950544557090829,0.25532201732779547,0.26046848067764022,0.2597836838573776,0.26097242917715929,0,0.25604690330231544,0.2604995104108333,0.26377665901271996]
["ENF","Quota de Reintegração Regulatória (QRR)",0.12714770853215412,0.12714770853215415,0.12714770853215415,0.12714770853215415,0.13628051140247735,0.13902748428233871,0.13866196758366575,0.13929647150072968,0,0.15666480186594131,0.15938917307077174,0.1613943284926033]
["ENF","Custo anual das instalações móveis e imóveis (CAIMI)",6.8626576174652509E-2,6.8626576174652523E-2,6.8626576174652509E-2,6.8626576174652537E-2,8.9090010122372137E-2,9.0885775629517718E-2,9.064682813768965E-2,9.1061619363611637E-2,0,0.10358240805386784,0.10538368649336333,0.10670943946813369]
["ENF","Outras Receitas",-4.4325690496115518E-2,-4.4325690496115518E-2,-4.4325690496115518E-2,-4.4325690496115525E-2,-4.1709772913259377E-2,-5.7459630714081701E-2,-4.9037073182695241E-2,-5.2486270210942092E-2,0,-4.7946563781575212E-2,-7.1638528539798241E-2,-9.0766193342543669E-2]
["ENF","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-1.7817381874096234E-3,-7.4194477424604369E-3,-8.804494828990754E-3,0,-1.049593003640327E-2,-9.2151983286592309E-3,-9.7131538828913126E-3]
["ENF","ONS",0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Erro ONS",0,0,0,0,0,9.4751123297381464E-11,9.4501849937635097E-11,9.4934282330484225E-11,0,0,-1.4527846244077837E-3,-1.4710610161468626E-3]
["ENF","TOTAL",{"$f":"SUM(C96:C105)","v":1},{"$f":"SUM(D96:D105)","v":1},1,1,1,1,1.0000000000000002,0.99999999999999978,0,0.99999999999999989,1.0000000000000002,1]
["ENF"]
["ESE","ESE"]
["ESE"]
["ESE","ENERGISA SERGIPE",null,41386,41751,42116,42482,42847,43212,43577,43943,44308,44673,45038,45404]
["ESE","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C112:C114)","v":0},166266044.08380428,0,0,0,0,219343365.37671137,0,0,0,0,329676098.82413852,0]
["ESE","Custos Operacionais (CO3)",0,159408691.33360776,0,0,0,0,210183655.92458108,0,0,0,0,312722802.98200905,0]
["ESE","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,284521.0707181691,0,0,0,0,575495.74520568398,0,0,0,0,1173325.2684989003,0]
["ESE","Demais Receitas Irrecuperáveis (Vse)",0,6572831.6794783333,0,0,0,0,8584213.7069246024,0,0,0,0,15779970.573630568,0]
["ESE","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C116:C118)","v":0},101119682.83628231,0,0,0,0,184282785.47854602,0,0,0,0,282236755.27123928,0]
["ESE","Remuneração do Capital (RC)",0,54261931.611249998,0,0,0,0,105618601.99918592,0,0,0,0,159255238.96575382,0]
["ESE","Quota de Reintegração Regulatória (QRR)",0,33015057.032316998,0,0,0,0,49318515.604221486,0,0,0,0,80356169.58587195,0]
["ESE","Custo anual das instalações móveis e imóveis (CAIMI)",0,13842694.192715324,0,0,0,0,29345667.875138603,0,0,0,0,42625346.719613492,0]
["ESE","Parcela B (VPB)",{"$f":"C111+C115","v":0},{"$f":"D111+D115","v":267385726.92008659},0,0,0,0,403626150.85525739,0,0,0,0,611912854.0953778,0]
["ESE","Parcela B com Ajuste de Mercado e Qualidade",0,263087843.60435155,0,0,0,0,399490064.15896887,0,0,0,0,626118459.25014234,0]
["ESE","Outras Receitas",0,3235950.2314828532,0,0,0,0,5085909.1081136027,0,0,0,0,12435033.789781708,0]
["ESE","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,930318.93655353086,0]
["ESE","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Parcela B com Ajustes",0,259851893.37286869,0,0,0,0,394404155.05085528,0,0,0,0,612753106.52380717,0]
["ESE"]
["ESE","Fator X",0,2.4059506346212435E-2,1.7659506346212429E-2,2.4059506346212428E-2,1.7659506346212429E-2,1.9159506346212427E-2,3.1935744281051143E-2,2.5493688344450132E-2,0,3.1658948880231984E-2,3.2840735465830037E-2,2.185345575251775E-2,2.8512226309907747E-2]
["ESE","Componente Pd",0,1.6073720034501124E-2,1.6073720034501124E-2,1.6073720034501124E-2,1.6073720034501124E-2,1.6073720034501124E-2,1.0295967924191934E-2,1.0295967924191934E-2,0,1.0295967924191934E-2,1.0295967924191934E-2,4.2259960716474927E-3,4.2300000000000003E-3]
["ESE","Componente T",0,7.9857863117113112E-3,7.9857863117113025E-3,7.9857863117113025E-3,7.9857863117113025E-3,7.9857863117113025E-3,2.1688423369052596E-2,2.1688423369052596E-2,0,2.1688423369052596E-2,2.1688423369052596E-2,2.6320114116059366E-2,2.632E-2]
["ESE","Componente Q",0,0,-6.4000000000000003E-3,0,-6.4000000000000003E-3,-4.8999999999999998E-3,-4.8647012193384652E-5,-6.4907029487943956E-3,0,-3.2544241301254344E-4,8.5634417258550815E-4,-8.692654435189108E-3,-2.0377736900922547E-3]
["ESE"]
["ESE","VPB",{"$f":"C119","v":0},{"$f":"D119","v":267385726.92008659},0,0,0,0,403626150.85525739,0,0,0,0,611912854.0953778,0]
["ESE"]
["ESE","Receita Requerida",null,{"$f":"D110","v":41386},41751,42116,42482,42847,43212,43577,43943,{"$f":"L110","v":44308},44673,{"$f":"N110","v":45038},{"$f":"O110","v":45404}]
["ESE","Custos Operacionais (CO3)",0,156846400.65804514,190097510.58005601,193404734.1302152,212588269.00617984,219810121.83678189,208029836.5518648,223198570.33801168,0,290326841.6304794,328645763.73161834,319982687.5102089,314852683.40971494]
["ESE","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,279947.75868352875,343624.83917068457,354300.41543568077,394269.40978896583,413081.21837657021,569598.45562107163,635671.38924628147,0,891148.51420018228,1049455.6705576724,1200564.1071192205,1248015.1403783867]
["ESE","Demais Receitas Irrecuperáveis (Vse)",0,6467181.8232284989,7938210.7731274348,8184831.4036984444,9108170.6545280907,9542749.5457180738,8496248.5142925698,9481806.0743741523,0,13292555.773403041,15653898.099265995,16146303.834686494,16784469.506747708]
["ESE","Remuneração do Capital (RC)",0,53389740.513999522,65533802.034211792,67569775.636236176,75192391.538440064,78780052.264192164,104536294.29022361,116662415.00895372,0,163549185.25042349,192602711.15437055,162952361.89499784,169392882.56198072]
["ESE","Quota de Reintegração Regulatória (QRR)",0,32484382.248656444,39873298.783478968,41112063.836457498,45749958.052050292,47932829.541438118,48813132.947921626,54475414.615785144,0,76369151.760718182,89935670.75954482,82221644.398578316,85471368.390695661]
["ESE","Custo anual das instalações móveis e imóveis (CAIMI)",0,13620190.601738404,16718247.10083596,17237641.805749517,19182237.911149874,20097481.597084288,29044953.399045136,32414143.14867308,0,45441427.748167306,53513823.194052279,43614897.504551552,45338730.442593969]
["ESE","Outras Receitas",0,-3235950.2314828532,-3942170.892012632,-4032681.4793922701,-4455206.5071920753,-4631845.395241308,-5085909.1081136027,-5561767.9742894163,0,-7509640.5513758855,-8674922.1166131645,-12435033.789781708,-7987538.0972664077]
["ESE","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,-930318.93655353086,0]
["ESE","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Erro ONS",0,0,0,0,0,0,0,0,0,0,0,0,-5679747.3124384284]
["ESE","TOTAL",{"$f":"SUM(C134:C143)","v":0},{"$f":"SUM(D134:D143)","v":259851893.37286869},316562523.2188682,323830665.74840021,357760090.06494504,371944470.60834974,394404155.05085522,431306252.60075462,0,582360670.12601566,672726400.49279654,612753106.52380705,619420864.04240668]
["ESE"]
["ESE","Receita Requerida - %",null,{"$f":"D133","v":41386},{"$f":"E133","v":41751},42116,42482,42847,43212,43577,43943,{"$f":"L110","v":44308},44673,{"$f":"N110","v":45038},{"$f":"O110","v":45404}]
["ESE","Custos Operacionais (CO3)",0,0.60359922193440352,0.60050541879407648,0.59724033140357602,0.59422019087592526,0.59097564073815101,0.52745346084155997,0.51749439984265411,0,0.49853442466788878,0.48852812003642698,0.52220492087831916,0.50830170839734512]
["ESE","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1.0773358433137292E-3,1.0854880599151207E-3,1.0940916130251666E-3,1.1020497275629408E-3,1.1105991647111662E-3,1.4441999363511435E-3,1.4738283653742915E-3,0,1.5302347152106764E-3,1.5600036950964135E-3,1.9592950151327802E-3,2.0148096598388804E-3]
["ESE","Demais Receitas Irrecuperáveis (Vse)",0,2.4887953438725033E-2,2.5076280958371798E-2,2.5275034977872163E-2,2.5458878470414805E-2,2.5656382336078337E-2,2.1541985309959648E-2,2.1983929092609596E-2,0,2.2825297887178225E-2,2.3269338155599284E-2,2.6350423462209192E-2,2.7097036088210635E-2]
["ESE","Remuneração do Capital (RC)",0,0.2054621954876007,0.2070169310247201,0.20865774240397114,0.21017546011012633,0.21180595085965401,0.26504866379195346,0.27048625960204686,0,0.28083830801113935,0.28630169860032562,0.26593477888580352,0.26430032430798811]
["ESE","Quota de Reintegração Regulatória (QRR)",0,0.1250111431824116,0.12595710439138422,0.12695543747051879,0.12787887559997313,0.12887092920897442,0.12376424619975814,0.12630332689892898,0,0.13113720702360074,0.13368833257274232,0.13418396989454315,0.13798593711051382]
["ESE","Custo anual das instalações móveis e imóveis (CAIMI)",0,5.2415206312137252E-2,5.2811832970124289E-2,5.3230418329628722E-2,5.3617601414589523E-2,5.403355389102299E-2,7.364261513751047E-2,7.5153427415479035E-2,0,7.8029698912075118E-2,7.9547678156902224E-2,7.1178582434256496E-2,7.319535565319607E-2]
["ESE","Outras Receitas",0,-1.2453056198591935E-2,-1.2453056198591942E-2,-1.245305619859194E-2,-1.2453056198591942E-2,-1.245305619859194E-2,-1.2895171217092822E-2,-1.289517121709282E-2,0,-1.2895171217092823E-2,-1.2895171217092816E-2,-2.0293709909243153E-2,-1.289517121709282E-2]
["ESE","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,-1.5182606610210398E-3,0]
["ESE","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Erro ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","TOTAL",{"$f":"SUM(C147:C156)","v":0},{"$f":"SUM(D147:D156)","v":0.99999999999999989},1,1.0000000000000002,1,1,1,1,0,1,1,1.0000000000000002,1]
["ESE"]
["EBO","EBO"]
["EBO"]
["EBO","ENERGISA BORBOREMA",null,41309,41674,42039,42404,42770,43135,43500,43865,44231,44596,44961,0]
["EBO","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C163:C165)","v":0},35439259.723432355,0,0,0,48657756.549384393,0,0,0,55933496.448902451,0,"-","-"]
["EBO","Custos Operacionais (CO3)",0,33717700.694714189,0,0,0,48414712.458853461,0,0,0,55617860.076687247,0,"-","-"]
["EBO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,115734.16436800006,0,0,0,89560.495353512844,0,0,0,90207.087445753001,0,"-","-"]
["EBO","Demais Receitas Irrecuperáveis (Vse)",0,1605824.864350161,0,0,0,153483.59517741925,0,0,0,225429.28476945063,0,"-","-"]
["EBO","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C167:C169)","v":0},15465781.744763538,0,0,0,28388513.186524287,0,0,0,35757941.29172305,0,"-","-"]
["EBO","Remuneração do Capital (RC)",0,7586639.4886659989,0,0,0,15997127.997035716,0,0,0,19334039.627645038,0,"-","-"]
["EBO","Quota de Reintegração Regulatória (QRR)",0,4769565.218333276,0,0,0,6473329.6454399982,0,0,0,8875634.1121639721,0,"-","-"]
["EBO","Custo anual das instalações móveis e imóveis (CAIMI)",0,3109577.0377642615,0,0,0,5918055.5440485738,0,0,0,7548267.5519140381,0,"-","-"]
["EBO","Parcela B (VPB)",{"$f":"C162+C166","v":0},{"$f":"D162+D166","v":50905041.468195893},0,0,0,77046269.735908687,0,0,0,91691437.740625501,0,"-","-"]
["EBO","Parcela B com Ajuste de Mercado e Qualidade",0,50798839.094073154,0,0,0,77087391.812124714,0,0,0,92344713.614063069,0,"-","-"]
["EBO","Outras Receitas",0,970584.13658009935,0,0,0,1533548.3409279459,0,0,0,2368506.9762072959,0,"-","-"]
["EBO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,1542491.9610175597,0,"-","-"]
["EBO","ONS",0,0,0,0,0,0,0,0,0,0,0,"-","-"]
["EBO","Parcela B com Ajustes",0,49828254.957493052,0,0,0,75553843.471196771,0,0,0,88433714.676838204,0,"-","-"]
["EBO"]
["EBO","Fator X",0,2.0862840115568057E-3,-8.2000000000000007E-3,-1.5E-3,-3.0999999999999999E-3,5.0161748221790974E-3,7.8730615768442154E-3,6.0101626956828996E-3,0,2.8106386811159803E-3,1.0882478153088883E-2,"-","-"]
["EBO","Componente Pd",0,2.0862840115568057E-3,1.8E-3,1.8E-3,1.8E-3,1.1466267784839113E-2,1.15E-2,1.1466267784839113E-2,0,3.2208451642188863E-3,3.2208451642188863E-3,"-","-"]
["EBO","Componente T",0,0,0,0,0,5.5499070373399868E-3,5.4999999999999997E-3,5.5499070373399868E-3,0,9.9353592606485439E-3,9.9353592606485439E-3,"-","-"]
["EBO","Componente Q",0,0,-0.01,-3.3E-3,-4.8999999999999998E-3,-1.2E-2,-9.1269384231557858E-3,-1.1006012126496198E-2,0,-1.034556574375145E-2,-2.2737262717785482E-3,"-","-"]
["EBO"]
["EBO","VPB",{"$f":"C170","v":0},{"$f":"D170","v":50905041.468195893},0,0,0,77046269.735908687,0,0,0,91691437.740625501,0,"-","-"]
["EBO"]
["EBO","Receita Requerida",null,{"$f":"D161","v":41309},{"$f":"E161","v":41674},42039,42404,42770,43135,43500,43865,{"$f":"L161","v":44231},{"$f":"M161","v":44596},44961,{"$f":"O161","v":0}]
["EBO","Custos Operacionais (CO3)",0,33647355.994848341,38631538.625560701,44062905.085233845,48730543.511729315,48440552.9505805,47789235.575797692,53043803.865728736,0,56014121.788965188,65185848.661088273,"-","-"]
["EBO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,115492.71003128821,132600.64443778305,151243.51289070805,167264.92662094816,89608.296675088772,89191.17403547102,99825.337399646451,0,90849.787738097453,107220.13902671568,"-","-"]
["EBO","Demais Receitas Irrecuperáveis (Vse)",0,1602474.6576103067,1839849.2185071837,2098521.1661381777,2320820.1274738694,153565.51431666416,152850.6736706213,171074.88757648628,0,227035.40543387688,267945.23510371405,"-","-"]
["EBO","Remuneração do Capital (RC)",0,7570811.6039993484,8692275.8790177647,9914358.5955546014,10964598.952270761,16005666.179597786,15931160.514682828,17830614.864579182,0,19471789.257665619,22980438.405915178,"-","-"]
["EBO","Quota de Reintegração Regulatória (QRR)",0,4759614.5506761894,5464656.2239654139,6232954.6553629041,6893219.3066313304,6476784.6700111255,6446635.5251435842,7215260.6280759638,0,8938870.5251793098,10549578.202807672,"-","-"]
["EBO","Custo anual das instalações móveis e imóveis (CAIMI)",0,3103089.5769076692,3562750.2163093444,4063651.8815682167,4494119.5876265895,5921214.2009435445,5893651.2119248472,6596344.6171507277,0,7602046.849080978,8971870.3845057301,"-","-"]
["EBO","Outras Receitas",0,-970584.13658009935,-1114356.7585931972,-1271028.7457329622,-1405670.4041367257,-1533548.3409279459,-1517938.4602763874,-1690101.9361968157,0,-2368506.9762072959,-2771254.0020895302,"-","-"]
["EBO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,-1542491.9610175597,0,"-","-"]
["EBO","ONS",0,0,0,0,0,0,0,0,0,0,0,"-","-"]
["EBO","Erro ONS",0,0,0,0,0,0,0,2.9802322387695313E-8,0,0,-1820435.7613324225,"-","-"]
["EBO","TOTAL",{"$f":"SUM(C185:C194)","v":0},{"$f":"SUM(D185:D194)","v":49828254.957493037},57209314.049204998,65252606.151015498,72164896.008216083,75553843.471196771,74784786.214978665,83266822.264313936,0,88433714.676838234,103471211.26502533,"-","-"]
["EBO"]
["EBO","Receita Requerida - %",null,{"$f":"D184","v":41309},{"$f":"E184","v":41674},42039,42404,42770,43135,43500,43865,{"$f":"L161","v":44231},{"$f":"M161","v":44596},44961,{"$f":"O161","v":0}]
["EBO","Custos Operacionais (CO3)",0,0.675266593693716,0.67526659369371589,0.67526659369371589,0.67526659369371611,0.64113949370487544,0.63902349654943547,0.63703408420405117,0,0.63340233974855187,0.62999019596015848,"-","-"]
["EBO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,2.3178156676329827E-3,2.3178156676329827E-3,2.3178156676329827E-3,2.3178156676329836E-3,1.186019036996443E-3,1.1926379488346641E-3,1.1988608990357622E-3,0,1.0273207234377548E-3,1.0362316021611854E-3,"-","-"]
["EBO","Demais Receitas Irrecuperáveis (Vse)",0,3.2159959424172671E-2,3.2159959424172664E-2,3.2159959424172664E-2,3.2159959424172671E-2,2.0325308053349748E-3,2.0438739134886609E-3,2.0545384454980532E-3,0,2.5672946823904023E-3,2.5895631434855269E-3,"-","-"]
["EBO","Remuneração do Capital (RC)",0,0.15193812447290753,0.1519381244729075,0.1519381244729075,0.15193812447290753,0.21184449981951736,0.2130267574595536,0.21413828917332098,0,0.22018513333767598,0.22209499748731443,"-","-"]
["EBO","Quota de Reintegração Regulatória (QRR)",0,9.5520394096411193E-2,9.5520394096411179E-2,9.5520394096411179E-2,9.5520394096411207E-2,8.5724092547062244E-2,8.6202499885630293E-2,8.6652287572264439E-2,0,0.10107989422184137,0.10195665126395957,"-","-"]
["EBO","Custo anual das instalações móveis e imóveis (CAIMI)",0,6.2275702401274544E-2,6.227570240127453E-2,6.227570240127453E-2,6.2275702401274551E-2,7.8370787360419025E-2,7.8808157517262584E-2,7.9219362980034763E-2,0,8.5963219761388557E-2,8.6708856258826295E-2,"-","-"]
["EBO","Outras Receitas",0,-1.9478589756114779E-2,-1.9478589756114769E-2,-1.9478589756114773E-2,-1.9478589756114776E-2,-2.0297423274205469E-2,-2.0297423274205459E-2,-2.0297423274205462E-2,0,-2.6782850690627313E-2,-2.6782850690627327E-2,"-","-"]
["EBO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,-1.7442351784658836E-2,0,"-","-"]
["EBO","ONS",0,0,0,0,0,0,0,0,0,0,0,"-","-"]
["EBO","Erro ONS",0,0,0,0,0,0,0,3.5791353119125613E-16,0,0,-1.7593645025278198E-2,"-","-"]
["EBO","TOTAL",{"$f":"SUM(C198:C207)","v":0},{"$f":"SUM(D198:D207)","v":1.0000000000000002},1,1,1.0000000000000004,1,0.99999999999999978,1.0000000000000002,0,0.99999999999999967,0.99999999999999989,"-","-"]
["EBO"]
["EPB","EPB"]
["EPB"]
["EPB","ENERGISA PARAÍBA",null,41514,41879,42244,42610,42975,43340,43705,44071,44436,44801,45166,45532]
["EPB","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C214:C216)","v":0},287564917.34870225,0,0,0,352873159.27180254,0,0,0,460219104.47480369,0,0,0]
["EPB","Custos Operacionais (CO3)",0,275970197.24297833,0,0,0,336731443.30622947,0,0,0,438950207.73359829,0,0,0]
["EPB","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1057688.5264635787,0,0,0,2012076.0775238546,0,0,0,1856215.7715737822,0,0,0]
["EPB","Demais Receitas Irrecuperáveis (Vse)",0,10537031.579260377,0,0,0,14129639.888049239,0,0,0,19412680.969631642,0,0,0]
["EPB","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C218:C220)","v":0},160945807.35006356,0,0,0,290348156.58818358,0,0,0,364682148.55621624,0,0,0]
["EPB","Remuneração do Capital (RC)",0,90596421.335304007,0,0,0,169650555.12510744,0,0,0,199890744.68042296,0,0,0]
["EPB","Quota de Reintegração Regulatória (QRR)",0,51033641.925848,0,0,0,81545399.928737894,0,0,0,114846019.17953917,0,0,0]
["EPB","Custo anual das instalações móveis e imóveis (CAIMI)",0,19315744.088911552,0,0,0,39152201.534338221,0,0,0,49945384.696254164,0,0,0]
["EPB","Parcela B (VPB)",{"$f":"C213+C217","v":0},{"$f":"D213+D217","v":448510724.69876581},0,0,0,643221315.85998607,0,0,0,824901253.03101993,0,0,0]
["EPB","Parcela B com Ajuste de Mercado e Qualidade",0,440459575.45298451,0,0,0,640552178.85305715,0,0,0,818782029.26078081,0,0,0]
["EPB","Outras Receitas",0,4735677.4393298533,0,0,0,7039659.759241906,0,0,0,15044643.501965798,0,0,0]
["EPB","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,9076047.8354922459,0,0,0]
["EPB","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Parcela B com Ajustes",0,435723898.01365465,0,0,0,633512519.09381521,0,0,0,794661337.9233228,0,0,0]
["EPB"]
["EPB","Fator X",0,3.7950851122208328E-2,3.7999999999999999E-2,3.7999999999999999E-2,2.8499999999999998E-2,8.052231793791019E-3,1.300848164990334E-2,1.4009679357325963E-2,0,1.6806567215585592E-2,5.5977270794457488E-3,2.0704932411031989E-2,1.0783817040601074E-2]
["EPB","Componente Pd",0,1.7950851122208327E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.2648804011282426E-2,1.26E-2,1.2648804011282426E-2,0,9.0975037712704397E-3,9.1000000000000004E-3,8.6551145870282231E-3,8.4899999999999993E-3]
["EPB","Componente T",0,0.02,0.02,0.02,0.02,3.9025916293318813E-3,3.8999999999999998E-3,3.9025916293318813E-3,0,9.3884383816741253E-3,9.4000000000000004E-3,9.4557949085602722E-3,9.4599999999999997E-3]
["EPB","Componente Q",0,0,0,0,-9.4999999999999998E-3,-8.4991638468232891E-3,-3.4915183500966612E-3,-2.5417162832883449E-3,0,-1.6793749373589736E-3,-1.2902272920554254E-2,2.5940229154434945E-3,-7.1661829593989267E-3]
["EPB"]
["EPB","VPB",{"$f":"C221","v":0},{"$f":"D221","v":448510724.69876581},0,0,0,643221315.85998607,0,0,0,824901253.03101993,0,0,0]
["EPB"]
["EPB","Receita Requerida",null,{"$f":"D212","v":41514},{"$f":"E212","v":41879},42244,42610,42975,43340,43705,{"$f":"K212","v":44071},{"$f":"L212","v":44436},{"$f":"M212","v":44801},45166,{"$f":"O212","v":45532}]
["EPB","Custos Operacionais (CO3)",0,271016297.31810319,288229071.46722257,304935245.41988194,327270386.13385677,335334128.98444957,360143903.41867596,395972320.02960682,0,435694018.54095829,485938471.07664084,511972119.00270998,591842281.73759568]
["EPB","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1038702.1171913631,1140481.9583423689,1245560.8740722758,1378254.6528654229,2003726.6858186137,2167014.4477371774,2399628.2787054051,0,1842446.1238367097,2087939.5408758861,2243403.4536880907,2639194.3253729795]
["EPB","Demais Receitas Irrecuperáveis (Vse)",0,10347882.894111065,11361846.242967701,12408676.0285403,13730613.917182913,14071006.966860443,15217681.935967058,16851193.561732929,0,19268675.20118729,21836095.141319413,23461968.268749632,27601229.46907704]
["EPB","Remuneração do Capital (RC)",0,88970138.463709101,97688101.40047954,106688646.91528556,118054546.41342247,168946566.36763749,182714365.58957931,202327473.65957963,0,198407929.3836771,224844436.76476529,241585915.73443085,284207540.48860961]
["EPB","Quota de Reintegração Regulatória (QRR)",0,50117544.617413014,55028438.362225682,60098512.987357847,66501009.20744928,81207015.861966714,87824740.707393184,97252111.812865227,0,113994076.6132035,129183012.14187202,138801727.69530091,163289724.58483848]
["EPB","Custo anual das instalações móveis e imóveis (CAIMI)",0,18969010.042456828,20827736.232534856,22746710.859370872,25169994.282827131,38989733.986324325,42167086.688909128,46693428.25793688,0,49574883.397918075,56180399.492646635,60363482.650703862,71013067.493314818]
["EPB","Outras Receitas",0,-4735677.4393298533,-5099257.0997099252,-5463176.2679338064,-5936050.4641927872,-7039659.759241906,-7585671.0126574421,-8368832.4236072544,0,-15044643.501965798,-16904149.248925555,-18928808.873591553,-21096740.133182544]
["EPB","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,-9076047.8354922459,0,0,0]
["EPB","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Erro ONS",0,0,0,0,0,0,0,0,0,0,-10285369.490828574,-3557027.0070617795,-5161901.2838472724]
["EPB","TOTAL",{"$f":"SUM(C236:C245)","v":0},{"$f":"SUM(D236:D245)","v":435723898.01365465},469176418.56406289,502660176.81657505,546168754.14341116,633512519.09381521,682649121.77560449,753127323.17681968,0,794661337.92332292,892880835.41836607,955942780.92492986,1114334396.6817787]
["EPB"]
["EPB","Receita Requerida - %",null,{"$f":"D235","v":41514},{"$f":"E235","v":41879},42244,42610,42975,43340,43705,{"$f":"K235","v":44071},{"$f":"L212","v":44436},{"$f":"M212","v":44801},45166,{"$f":"O212","v":45532}]
["EPB","Custos Operacionais (CO3)",0,0.62199089504521532,0.61432983428570787,0.60664293589176732,0.59921111131143756,0.5293251812357489,0.52756810480019911,0.52577075328953404,0,0.54827635087866644,0.54423664592257792,0.53556774444946109,0.53111730509258304]
["EPB","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,2.3838539082352843E-3,2.4308168808502128E-3,2.4779382404243886E-3,2.5234959752082871E-3,3.1628841189827966E-3,3.1744191541632173E-3,3.1862185912779834E-3,0,2.3185299647917284E-3,2.3384302339713296E-3,2.3467967941736725E-3,2.3684042539042758E-3]
["EPB","Demais Receitas Irrecuperáveis (Vse)",0,2.3748715508339603E-2,2.421657567049338E-2,2.4686013734221742E-2,2.513987446740238E-2,2.2211095349761675E-2,2.2292099192019917E-2,2.2374959775263121E-2,0,2.4247656557121355E-2,2.4455777607868517E-2,2.4543276791157753E-2,2.4769251986896303E-2]
["EPB","Remuneração do Capital (RC)",0,0.20418925578628913,0.20821187411647568,0.21224805909821887,0.21615031163504472,0.26668228531505728,0.2676548753396622,0.2686497587235685,0,0.24967608201774819,0.2518190869887052,0.25272005872640463,0.25504690632803911]
["EPB","Quota de Reintegração Regulatória (QRR)",0,0.11502133540502392,0.11728730640521723,0.11956091960172988,0.12175908765001897,0.12818533717080496,0.12865282896571614,0.12913103643968088,0,0.14344988383492091,0.14468113438826621,0.14519878225452179,0.14653565848014405]
["EPB","Custo anual das instalações móveis e imóveis (CAIMI)",0,4.3534472469679356E-2,4.4392120764038305E-2,4.525266155642034E-2,4.6084647083670535E-2,6.1545325169099677E-2,6.1769780907694471E-2,6.1999381540130592E-2,0,6.2384919250597248E-2,6.2920377797472699E-2,6.3145497675392986E-2,6.3726891770347169E-2]
["EPB","Outras Receitas",0,-1.0868528122782576E-2,-1.0868528122782576E-2,-1.0868528122782575E-2,-1.0868528122782575E-2,-1.1112108359455201E-2,-1.1112108359455196E-2,-1.1112108359455197E-2,0,-1.8932144781677374E-2,-1.8932144781677377E-2,-1.9801194434751458E-2,-1.8932144781677377E-2]
["EPB","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,-1.142127772216848E-2,0,0,0]
["EPB","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Erro ONS",0,0,0,0,0,0,0,0,0,0,-1.1519308157184587E-2,-3.7209622563603132E-3,-4.632273130236471E-3]
["EPB","TOTAL",{"$f":"SUM(C249:C258)","v":0},{"$f":"SUM(D249:D258)","v":0.99999999999999989},1.0000000000000002,0.99999999999999989,0.99999999999999989,1,0.99999999999999978,1,0,1.0000000000000002,0.99999999999999978,1.0000000000000002,1]
["EPB"]
["EMT","EMT"]
["EMT"]
["EMT","ENERGISA MATO GROSSO",null,41372,41737,42102,42468,42833,43198,43563,43929,44294,44659,45024,45390]
["EMT","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C265:C267)","v":0},388021973.5254997,0,0,0,0,662920248.12051392,0,0,0,0,1318299814.8619137,0]
["EMT","Custos Operacionais (CO3)",0,376358387.06693238,0,0,0,0,640257069.84465182,0,0,0,0,1272297375.0749705,0]
["EMT","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1303225.7087278657,0,0,0,0,5025013.6396414982,0,0,0,0,11250656.734422393,0]
["EMT","Demais Receitas Irrecuperáveis (Vse)",0,10360360.749839474,0,0,0,0,17638164.636220582,0,0,0,0,34751783.052520804,0]
["EMT","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C269:C271)","v":0},292487028.04806107,0,0,0,0,751586775.09013855,0,0,0,0,1299228668.1585608,0]
["EMT","Remuneração do Capital (RC)",0,153652049.25017121,0,0,0,0,463692255.11993003,0,0,0,0,816452511.14913034,0]
["EMT","Quota de Reintegração Regulatória (QRR)",0,102212312.55014671,0,0,0,0,191914292.01952067,0,0,0,0,330422217.07926357,0]
["EMT","Custo anual das instalações móveis e imóveis (CAIMI)",0,36622666.24774313,0,0,0,0,95980227.950687855,0,0,0,0,152353939.9301666,0]
["EMT","Parcela B (VPB)",{"$f":"C264+C268","v":0},{"$f":"D264+D268","v":680509001.57356071},0,0,0,0,1414507023.2106524,0,0,0,0,2617528483.0204744,0]
["EMT","Parcela B com Ajuste de Mercado e Qualidade",0,671947934.66694307,0,0,0,0,1391784149.0005622,0,0,0,0,2752042967.6772351,0]
["EMT","Outras Receitas",0,13699442.610139586,0,0,0,0,17295498.811776012,0,0,0,0,32385061.581147164,0]
["EMT","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,7045061.6866843849,0]
["EMT","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Parcela B com Ajustes",0,658248492.05680346,0,0,0,0,1374488650.1887863,0,0,0,0,2712612844.4094033,0]
["EMT"]
["EMT","Fator X",0,1.2580387455304282E-2,1.2580387455304282E-2,9.2803874553042814E-3,1.748038745530428E-2,2.5803874553042821E-3,3.9488594927210409E-3,-5.8318995244228417E-3,0,-8.2607883250865105E-4,1.3116983868263271E-2,1.3315595814884838E-2,2.5534749051972425E-2]
["EMT","Componente Pd",0,1.2580387455304282E-2,1.2580387455304282E-2,1.2580387455304282E-2,1.2580387455304282E-2,1.2580387455304282E-2,1.4772121223303116E-2,1.4772121223303116E-2,0,1.4772121223303116E-2,1.4800000000000001E-2,9.0431977024107244E-3,9.0399999999999994E-3]
["EMT","Componente T",0,0,0,0,0,0,-1.2115305504150886E-2,-1.2316881174338113E-2,0,-1.23168811743381E-2,-1.23E-2,1.7617965602933498E-2,1.762E-2]
["EMT","Componente Q",0,0,0,-3.3E-3,4.8999999999999998E-3,-0.01,1.2920437735688105E-3,-8.2871395733878448E-3,0,-3.281318881473668E-3,1.061698386826327E-2,-1.3345567490459386E-2,-1.1252509480275752E-3]
["EMT"]
["EMT","VPB",{"$f":"C272","v":0},{"$f":"D272","v":680509001.57356071},0,0,0,0,1414507023.2106524,0,0,0,0,2617528483.0204744,0]
["EMT"]
["EMT","Receita Requerida",null,{"$f":"D263","v":41372},{"$f":"E263","v":41737},42102,42468,42833,43198,43563,43929,{"$f":"L263","v":44294},{"$f":"M263","v":44659},45024,{"$f":"O263","v":45390}]
["EMT","Custos Operacionais (CO3)",0,371623652.73557699,436477483.15105182,500206872.92103314,557688279.73163664,571500826.85399783,629971874.6342535,705471390.3149811,0,1134823636.6117771,1284079048.4961765,1337680589.3737011,1355234222.3191984]
["EMT","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1286830.6243703556,1511401.6237457274,1732078.9940497079,1931121.3156868794,1978950.3720636005,4944290.991422765,5400296.5314250402,0,8302476.0517812241,9180408.6074494552,11828826.676983858,12458777.520400368]
["EMT","Demais Receitas Irrecuperáveis (Vse)",0,10230023.397429766,12015313.966744851,13769651.032353312,15351994.169721,15732224.758381613,17354822.24926234,18955434.977183733,0,29142296.915246464,32223904.26337675,36537673.146377258,38483507.559508242]
["EMT","Remuneração do Capital (RC)",0,151719046.93730256,178196267.28761882,204214423.57724887,227681778.7730858,233320888.31241408,456243426.22591174,498322165.18151814,0,766126048.52636886,847138868.74431527,858409910.8474946,904125015.32084477]
["EMT","Quota de Reintegração Regulatória (QRR)",0,100926442.05556321,118539600.71574697,135847381.0911608,151458319.28370512,155209563.92737326,188831349.16726118,206247019.38079706,0,317086465.38127506,350616285.78470331,347402576.42888665,365903696.785335]
["EMT","Custo anual das instalações móveis e imóveis (CAIMI)",0,36161938.916700229,42472732.744635485,48674109.549088866,54267507.888053209,55611578.647936374,94438385.732450634,103148315.45899309,0,158581369.3556343,175350312.26031041,160183391.20379126,168714048.14430484]
["EMT","Outras Receitas",0,-13699442.610139586,-16090198.207326218,-18439502.702092294,-20558483.09517362,-21067665.423073702,-17295498.811776012,-19106842.967903562,0,-29999200.341077209,-33534970.134820092,-32385061.581147164,-35284070.411471024]
["EMT","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,-7045061.6866843849,0]
["EMT","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Erro ONS",0,0,0,0,0,0,0,0,0,0,0,0,-5578786.9073410034]
["EMT","TOTAL",{"$f":"SUM(C287:C296)","v":0},{"$f":"SUM(D287:D296)","v":658248492.05680346},773122601.2822175,886005014.46284246,987820518.066715,1012286367.4490931,1374488650.1887863,1518437778.8769946,0,2384063092.5010056,2665053858.021512,2712612844.4094033,2804056410.3307796]
["EMT"]
["EMT","Receita Requerida - %",null,{"$f":"D286","v":41372},{"$f":"E286","v":41737},42102,42468,42833,43198,43563,43929,{"$f":"L263","v":44294},{"$f":"M263","v":44659},45024,{"$f":"O263","v":45390}]
["EMT","Custos Operacionais (CO3)",0,0.56456438141526011,0.56456438141526,0.56456438141526,0.56456438141526,0.56456438141526,0.45833181274194351,0.46460342341899136,0,0.47600402866070474,0.48182105011920984,0.49313361917112952,0.48331203941768369]
["EMT","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1.9549313669514775E-3,1.954931366951477E-3,1.954931366951477E-3,1.954931366951477E-3,1.9549313669514766E-3,3.5971857539483254E-3,3.5564819359401008E-3,0,3.4824900724718224E-3,3.444736615666306E-3,4.3606763498752286E-3,4.4431265628249866E-3]
["EMT","Demais Receitas Irrecuperáveis (Vse)",0,1.5541278895245791E-2,1.5541278895245788E-2,1.5541278895245788E-2,1.5541278895245789E-2,1.5541278895245788E-2,1.2626384544447604E-2,1.248351117238586E-2,0,1.2223794331162052E-2,1.209127694226007E-2,1.3469549560557481E-2,1.3724227307883776E-2]
["EMT","Remuneração do Capital (RC)",0,0.2304890155740911,0.23048901557409104,0.23048901557409107,0.2304890155740911,0.23048901557409104,0.33193684514109784,0.32818082644786861,0,0.3213530929345762,0.31786932417689145,0.31645131837248591,0.32243467427753708]
["EMT","Quota de Reintegração Regulatória (QRR)",0,0.15332574745473748,0.15332574745473745,0.15332574745473748,0.15332574745473751,0.15332574745473751,0.13738298176658292,0.13582842988359597,0,0.13300254778435203,0.13156067549231237,0.12806935466108654,0.13049084727299451]
["EMT","Custo anual das instalações móveis e imóveis (CAIMI)",0,5.4936607304190581E-2,5.4936607304190574E-2,5.4936607304190574E-2,5.4936607304190574E-2,5.493660730419056E-2,6.8708014227312458E-2,6.7930551316550791E-2,0,6.6517270392065952E-2,6.579616082899252E-2,5.9051328144347395E-2,6.0167850947193513E-2]
["EMT","Outras Receitas",0,-2.0811962010476425E-2,-2.0811962010476418E-2,-2.0811962010476425E-2,-2.0811962010476432E-2,-2.0811962010476422E-2,-1.2583224175332749E-2,-1.2583224175332749E-2,0,-1.2583224175332749E-2,-1.2583224175332745E-2,-1.1938696540456041E-2,-1.2583224175332747E-2]
["EMT","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,-2.5971497190260678E-3,0]
["EMT","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Erro ONS",0,0,0,0,0,0,0,0,0,0,0,0,-1.9895416107848216E-3]
["EMT","TOTAL",{"$f":"SUM(C300:C309)","v":0},{"$f":"SUM(D300:D309)","v":1},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,1,1,0,1,0.99999999999999978,0.99999999999999989,0.99999999999999989]
["EMT"]
["EMS","EMS"]
["EMS"]
["EMS","ENERGISA MATO GROSSO DO SUL",null,41372,41737,42102,42468,42833,43198,43563,43929,44294,44659,45024,45390]
["EMS","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C316:C318)","v":0},273127836.54296452,0,0,0,0,420569864.55784327,0,0,0,0,792600944.94805956,0]
["EMS","Custos Operacionais (CO3)",0,265791655.94712442,0,0,0,0,407100974.56765556,0,0,0,0,767684109.63997829,0]
["EMS","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1184744.109502977,0,0,0,0,4392055.049231451,0,0,0,0,7753713.4776207861,0]
["EMS","Demais Receitas Irrecuperáveis (Vse)",0,6151436.4863371076,0,0,0,0,9076834.9409562461,0,0,0,0,17163121.830460448,0]
["EMS","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C320:C322)","v":0},221495446.73087704,0,0,0,0,427670397.75032407,0,0,0,0,717911940.90317059,0]
["EMS","Remuneração do Capital (RC)",0,120555222.40408766,0,0,0,0,248929234.83663693,0,0,0,0,413197788.75522459,0]
["EMS","Quota de Reintegração Regulatória (QRR)",0,72478005.934566006,0,0,0,0,115337342.86064814,0,0,0,0,207781756.78329343,0]
["EMS","Custo anual das instalações móveis e imóveis (CAIMI)",0,28462218.392223351,0,0,0,0,63403820.053039029,0,0,0,0,96932395.364652604,0]
["EMS","Parcela B (VPB)",{"$f":"C315+C319","v":0},{"$f":"D315+D319","v":494623283.27384156},0,0,0,0,848240262.30816734,0,0,0,0,1510512885.8512301,0]
["EMS","Parcela B com Ajuste de Mercado e Qualidade",0,487470714.84542292,0,0,0,0,838403926.40635753,0,0,0,0,1568375661.8094888,0]
["EMS","Outras Receitas",0,11255892.456585042,0,0,0,0,11652495.839734122,0,0,0,0,31195612.983343653,0]
["EMS","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,4071017.4585923469,0]
["EMS","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Parcela B com Ajustes",0,476214822.38883787,0,0,0,0,826751430.56662345,0,0,0,0,1533109031.3675528,0]
["EMS"]
["EMS","Fator X",0,1.7691342661231322E-2,1.4391342661231321E-2,1.7691342661231322E-2,1.7691342661231322E-2,9.7913426612313212E-3,-2.9380935182540049E-3,-6.928432132141513E-3,0,-4.024976180528583E-3,-3.9754811336622804E-5,1.4606105363135703E-2,1.5671084895542659E-2]
["EMS","Componente Pd",0,1.4460638369218621E-2,1.4460638369218621E-2,1.4460638369218621E-2,1.4460638369218621E-2,1.4460638369218621E-2,1.3200008666075836E-2,1.3200008666075836E-2,0,1.3200008666075836E-2,1.3200008666075836E-2,4.2496553497447798E-3,4.2500000000000003E-3]
["EMS","Componente T",0,3.2307042920127005E-3,3.2307042920127027E-3,3.2307042920127027E-3,3.2307042920127027E-3,3.2307042920127027E-3,-1.4534260711548792E-2,-1.4735268214665892E-2,0,-1.4735268214665901E-2,-1.4735268214665901E-2,1.3888569199165528E-2,1.389E-2]
["EMS","Componente Q",0,0,-3.3E-3,0,0,-7.9000000000000008E-3,-1.6038414727810488E-3,-5.3931725835514571E-3,0,-2.4897166319385183E-3,1.4955047372534418E-3,-3.5321191857746043E-3,-2.4689151044573416E-3]
["EMS"]
["EMS","VPB",{"$f":"C323","v":0},{"$f":"D323","v":494623283.27384156},0,0,0,0,848240262.30816734,0,0,0,0,1510512885.8512301,0]
["EMS"]
["EMS","Receita Requerida",null,{"$f":"D314","v":41372},{"$f":"E314","v":41737},42102,42468,42833,43198,43563,43929,{"$f":"L314","v":44294},{"$f":"M314","v":44659},45024,{"$f":"O314","v":45390}]
["EMS","Custos Operacionais (CO3)",0,261948138.92891729,295774816.03397268,327422271.52722406,355029786.82578069,363322730.36614072,402380163.60201573,463185719.97373307,0,678375519.85374427,812390578.63475442,797091560.61831331,812827216.86507118]
["EMS","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1167611.9533753924,1325898.8023880546,1476518.3808632323,1609852.7144201554,1657073.0436954298,4341124.0445584087,4858356.5328857843,0,6761880.5806651488,7892304.7889812011,8050732.7152602384,8449195.8913272694]
["EMS","Demais Receitas Irrecuperáveis (Vse)",0,6062482.78785697,6884340.8502973951,7666388.8580968352,8358688.2987478515,8603866.0160885472,8971578.4453949779,10040516.304784786,0,13974431.839577006,16310621.581538782,17820584.525762498,18702597.003464881]
["EMS","Remuneração do Capital (RC)",0,118811916.92938142,134918607.0857639,150245103.86750576,163812717.41976815,168617685.22008339,246042609.81017232,275357881.61545479,0,383244230.8063128,447313471.75677997,429026035.77062029,450260261.63239431]
["EMS","Quota de Reintegração Regulatória (QRR)",0,71429927.70102416,81113297.375608429,90327613.458737567,98484485.935507447,101373240.79657301,113999871.74920568,127582629.74658544,0,177570028.19247589,207255476.81073487,215741191.85569918,226419092.06127444]
["EMS","Custo anual das instalações móveis e imóveis (CAIMI)",0,28050636.544867687,31853309.906210914,35471785.239676476,38675000.93025355,39809419.167580247,62668578.755010396,70135360.30667448,0,97614682.591843575,113933515.6402162,100645556.32383335,105626910.12704822]
["EMS","Outras Receitas",0,-11255892.456585042,-12742903.769484583,-14145400.905003188,-15377524.147732344,-15779608.375942096,-11652495.839734122,-13219634.362616587,0,-18867681.461763442,-22308309.294061445,-31195612.983343653,-22347986.27923429]
["EMS","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,-4071017.4585923469,0]
["EMS","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Erro ONS",0,0,0,0,0,0,0,0,0,0,0,0,-14334521.957488418]
["EMS","TOTAL",{"$f":"SUM(C338:C347)","v":0},{"$f":"SUM(D338:D347)","v":476214822.38883793},539127366.28475678,598464280.42710078,650593007.97674537,667604406.23421931,826751430.56662345,937940830.11750185,0,1338673092.4028554,1582787659.9189441,1533109031.3675528,1585602765.3438575]
["EMS"]
["EMS","Receita Requerida - %",null,{"$f":"D337","v":41372},{"$f":"E337","v":41737},42102,42468,42833,43198,43563,43929,{"$f":"L314","v":44294},{"$f":"M314","v":44659},45024,{"$f":"O314","v":45390}]
["EMS","Custos Operacionais (CO3)",0,0.55006296867221816,0.54861770062280624,0.54710411671278936,0.54570181737715617,0.54421859258771021,0.48670029312950802,0.49383255862281511,0,0.5067521889426283,0.5132656762539819,0.51991837782554673,0.51262979267622533]
["EMS","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,2.4518597458144976E-3,2.4593424213003871E-3,2.4671787927083941E-3,2.4744390036200593E-3,2.4821181948791243E-3,5.250821327981459E-3,5.179811323788034E-3,0,5.0511813668622342E-3,4.9863320196629358E-3,5.2512460304789165E-3,5.3286964906969977E-3]
["EMS","Demais Receitas Irrecuperáveis (Vse)",0,1.2730562978795407E-2,1.2769414577744172E-2,1.2810102639084208E-2,1.2847799155945772E-2,1.288767110543906E-2,1.0851603170793676E-2,1.0704850436596249E-2,0,1.0439017500899758E-2,1.0304996680586999E-2,1.1623820720608703E-2,1.1795260081681929E-2]
["EMS","Remuneração do Capital (RC)",0,0.24949226975629363,0.2502536794144159,0.25105107987444403,0.251789852352092,0.25257125873571057,0.29760167411085608,0.29357702828755089,0,0.28628664681562205,0.282611169573869,0.27984052470679377,0.28396788368034276]
["EMS","Quota de Reintegração Regulatória (QRR)",0,0.14999517936613141,0.15045294015508376,0.15093233867570885,0.15137648995303626,0.15184627280756396,0.13788893195028956,0.13602417727203792,0,0.1326462966949952,0.13094332364288752,0.14072136256561954,0.14279685745387349]
["EMS","Custo anual das instalações móveis e imóveis (CAIMI)",0,5.890332519293958E-2,5.9083088520842417E-2,5.927134901745789E-2,5.9445767870342579E-2,5.963025228088998E-2,7.5800992218495192E-2,7.4775889965135844E-2,0,7.2918984586916438E-2,7.1982817736935628E-2,6.5648009544406791E-2,6.6616249943372008E-2]
["EMS","Outras Receitas",0,-2.3636165712192816E-2,-2.3636165712192812E-2,-2.3636165712192819E-2,-2.3636165712192823E-2,-2.3636165712192816E-2,-1.4094315907924045E-2,-1.4094315907924043E-2,0,-1.4094315907924046E-2,-1.4094315907924043E-2,-2.0347941565197598E-2,-1.4094315907924045E-2]
["EMS","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,-2.6553998282567988E-3,0]
["EMS","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Erro ONS",0,0,0,0,0,0,0,0,0,0,0,0,-9.0404244182683419E-3]
["EMS","TOTAL",{"$f":"SUM(C351:C360)","v":0},{"$f":"SUM(D351:D360)","v":0.99999999999999978},1,1,1.0000000000000002,1.0000000000000002,1,1,0,0.99999999999999978,0.99999999999999978,1,1.0000000000000002]
["EMS"]
["ETO","ETO"]
["ETO"]
["ETO","ENERGISA TOCANTINS",41094,41459,41824,42189,42555,42920,43285,43650,44016,44381,44746,45111,45477]
["ETO","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C367:C369)","v":178131369.85186037},0,0,0,287209446.45338547,0,0,0,0,0,0,0,0]
["ETO","Custos Operacionais (CO3)",172221212.7402795,0,0,0,282093897.1230638,0,0,0,0,0,0,0,0]
["ETO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",245737.1288280325,0,0,0,447090.24159115634,0,0,0,0,0,0,0,0]
["ETO","Demais Receitas Irrecuperáveis (Vse)",5664419.9827528503,0,0,0,4668459.0887305159,0,0,0,0,0,0,0,0]
["ETO","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C371:C373)","v":64449113.583334431},0,0,0,174572289.79144615,0,0,0,0,0,0,0,0]
["ETO","Remuneração do Capital (RC)",20351439.809802882,0,0,0,93365403.471910208,0,0,0,0,0,0,0,0]
["ETO","Quota de Reintegração Regulatória (QRR)",25987814.777508922,0,0,0,42679578.80029542,0,0,0,0,0,0,0,0]
["ETO","Custo anual das instalações móveis e imóveis (CAIMI)",18109858.996022623,0,0,0,38527307.519240543,0,0,0,0,0,0,0,0]
["ETO","Parcela B (VPB)",{"$f":"C366+C370","v":242580483.43519479},{"$f":"D366+D370","v":0},0,0,461781736.24483162,0,0,0,0,0,0,0,0]
["ETO","Parcela B com Ajuste de Mercado e Qualidade",239519743.79555339,0,0,0,452167946.9570666,0,0,0,0,0,0,0,0]
["ETO","Outras Receitas",3666050.2818700606,0,0,0,6193277.2683984526,0,0,0,0,0,0,0,0]
["ETO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Parcela B com Ajustes",235853693.51368332,0,0,0,445974669.68866813,0,0,0,0,0,0,0,0]
["ETO"]
["ETO","Fator X",1.2825715672828008E-2,7.9000000000000008E-3,6.4257156728279733E-3,4.9257156728279728E-3,1.5949639465045448E-2,1.2140811958274234E-2,1.1584376644604972E-2,3.6437682036599469E-3,0,-6.186420165491124E-3,-9.6666969379769051E-3,3.8818799128334399E-3,5.5594949510799734E-3]
["ETO","Componente Pd",1.2617419160429222E-2,1.26E-2,1.2617419160429222E-2,1.2617419160429222E-2,1.8258441348074302E-2,1.83E-2,1.83E-2,1.83E-2,0,1.0022278505997175E-2,1.0274510627780471E-2,1.2351918752061021E-2,1.7011532049575458E-2]
["ETO","Componente T",2.0829651239878737E-4,2.0000000000000001E-4,2.0829651239875248E-4,2.0829651239875248E-4,-4.869263781201302E-3,-4.8999999999999998E-3,-4.8999999999999998E-3,-4.8999999999999998E-3,0,-9.0179100000000005E-3,-9.0179100000000005E-3,-9.0179100000000005E-3,-9.0179100000000005E-3]
["ETO","Componente Q",0,-4.8999999999999998E-3,-6.4000000000000003E-3,-7.9000000000000008E-3,2.5604618981724483E-3,-1.2591880417257663E-3,-1.8156233553950276E-3,-9.7562317963400536E-3,0,-7.190788671488299E-3,-1.0923297565757375E-2,5.4787116077241937E-4,-2.4341270984954834E-3]
["ETO"]
["ETO","VPB",{"$f":"C374","v":242580483.43519479},{"$f":"D374","v":0},0,0,461781736.24483162,0,0,0,0,0,0,0,0]
["ETO"]
["ETO","Receita Requerida",{"$f":"C365","v":41094},{"$f":"D365","v":41459},41824,42189,42555,42920,43285,43650,44016,{"$f":"L365","v":44381},{"$f":"M365","v":44746},45111,{"$f":"O365","v":45477}]
["ETO","Custos Operacionais (CO3)",170048225.51081795,193851868.9191485,233885070.41477391,263686345.96246836,276221011.57250202,281186423.74486065,307341070.12168753,336465283.85607094,0,400225017.52543378,457779395.76814109,512605051.28633285,605542891.42509866]
["ETO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",242636.56047032884,276675.09476546064,333904.40467679407,376555.31518032152,437782.31310912891,442033.73792187311,479477.89191226568,520929.50207658397,0,0,0,0,0]
["ETO","Demais Receitas Irrecuperáveis (Vse)",5592949.6215297468,6377562.6540189907,7696739.972509468,8679874.5557569657,4571266.8906531734,4615659.7244946687,5006646.7887485242,5439479.1975379027,0,0,0,0,0]
["ETO","Remuneração do Capital (RC)",20094657.163204353,22913658.041195657,27653270.901375681,31185530.930967148,91421638.170481727,96082619.691817224,104221664.51779522,113231789.65836897,0,195038370.14491844,219845273.6445736,242300056.81385934,281781430.63475454]
["ETO","Quota de Reintegração Regulatória (QRR)",25659915.625397496,29259644.851414487,35311903.673324876,39822430.704970323,41791036.778661504,42196881.06562981,45771328.844127171,49728331.475432515,0,81662172.334687412,92048772.813216791,101450545.25186954,117981316.8665859]
["ETO","Custo anual das instalações móveis e imóveis (CAIMI)",17881359.314133536,20389865.291459814,24607440.136078492,27750644.33543817,37725211.231659077,38091571.16510918,41318263.008016512,44890291.165653571,0,58057946.674791306,65442328.934956521,72126544.983663887,83879142.660920247]
["ETO","Outras Receitas",-3666050.2818700606,-4179553.953162767,-5043094.836797487,-5686139.7891400838,-6193277.2683984526,-6284691.1709103361,-6848790.4146823939,-7475576.8055325411,0,-12504809.219875162,-17795361.121100575,-20674577.174190775,-24613280.718950015]
["ETO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,-12904306.561228955,-9376404.8116082698,-13446724.511548497,-13495247.743485179]
["ETO","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Erro ONS",0,0,0,0,0,0,0,0,0,0,-4956943.0071561933,-5463240.361487031,-6353443.3512124419]
["ETO","TOTAL",{"$f":"SUM(C389:C398)","v":235853693.51368335},{"$f":"SUM(D389:D398)","v":268889720.89884013},324445234.66594177,365815242.01564121,445974669.68866813,456330497.9589231,497289660.75760484,542800528.04960787,0,709574390.89872682,802987062.22102296,888897656.28849936,1044722809.7737118]
["ETO"]
["ETO","Receita Requerida - %",{"$f":"C388","v":41094},{"$f":"D388","v":41459},41824,42189,42555,42920,43285,43650,44016,{"$f":"L365","v":44381},{"$f":"M365","v":44746},45111,{"$f":"O365","v":45477}]
["ETO","Custos Operacionais (CO3)",0.72099030113748197,0.72093447183902637,0.7208768859113891,0.72081836861022286,0.61936479882440409,0.61619029410164872,0.61803229460564946,0.61986911668096345,0,0.56403531843718335,0.57009560590172603,0.57667499476448447,0.57962062832366024]
["ETO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",1.0287587904840335E-3,1.0289537801616057E-3,1.0291549050507455E-3,1.0293592828595729E-3,9.8163044420155449E-4,9.6867016317998334E-4,9.6418230610665929E-4,9.5970706577679478E-4,0,0,0,0,0]
["ETO","Demais Receitas Irrecuperáveis (Vse)",2.3713640173310509E-2,2.3718134827542606E-2,2.3722770902874429E-2,2.3727481960376707E-2,1.0250059479486455E-2,1.0114729883581331E-2,1.0067868254331003E-2,1.0021138367501322E-2,0,0,0,0,0]
["ETO","Remuneração do Capital (RC)",8.5199671304017691E-2,8.5215819945069896E-2,8.523247669163117E-2,8.5249402838260477E-2,0.20499289395584402,0.21055489414267939,0.20957939153413496,0.20860663136278385,0,0.27486669846961126,0.27378432852515994,0.27258487532249581,0.26971884599302348]
["ETO","Quota de Reintegração Regulatória (QRR)",0.10879590327004483,0.10881652431192174,0.10883779418021979,0.10885940805951336,9.3707198231315555E-2,9.2469999823303922E-2,9.20415855306463E-2,9.161437564203645E-2,0,0.11508613245082931,0.1146329463374097,0.11413073769984483,0.11293073699820988]
["ETO","Custo anual das instalações móveis e imóveis (CAIMI)",7.5815472921971119E-2,7.5829842893588156E-2,7.5844665006145118E-2,7.5859726846077211E-2,8.4590479674540225E-2,8.3473647576669363E-2,8.3086913460194339E-2,8.2701266572001081E-2,0,8.1820803314585175E-2,8.14986093972003E-2,8.1141562781052723E-2,8.0288418972194714E-2]
["ETO","Outras Receitas",-1.5543747597310234E-2,-1.554374759731024E-2,-1.5543747597310236E-2,-1.5543747597310231E-2,-1.3887060609791889E-2,-1.3772235691062789E-2,-1.3772235691062793E-2,-1.3772235691062795E-2,0,-1.7622971432265086E-2,-2.2161454347570029E-2,-2.3258669913154392E-2,-2.35596279593831E-2]
["ETO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,-1.8185981239944027E-2,-1.1676906456840778E-2,-1.5127415868879564E-2,-1.2917539099589743E-2]
["ETO","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Erro ONS",0,0,0,0,0,0,0,0,0,0,-6.173129357085195E-3,-6.1460847858438826E-3,-6.0814632281156042E-3]
["ETO","TOTAL",{"$f":"SUM(C402:C411)","v":0.99999999999999989},{"$f":"SUM(D402:D411)","v":1.0000000000000002},1.0000000000000002,0.99999999999999967,1,1,1,1,0,1,1,1,1]
["ETO"]
["ESS","ESS"]
["ESS"]
["ESS","ENERGISA SUL-SUDESTE",41039,41404,41769,42134,42500,42928,43293,43658,44024,44389,0,45119,45119]
["ESS","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C418:C420)","v":190948595.26334527},0,0,0,232667191.40624505,0,0,0,0,267462798.57589617,0,0,0]
["ESS","Custos Operacionais (CO3)",186619797.5445458,0,0,0,231656075.16335663,0,0,0,0,267462798.57589617,0,0,0]
["ESS","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",210252.89268614555,0,0,0,380526.82468528673,0,0,0,0,0,0,0,0]
["ESS","Demais Receitas Irrecuperáveis (Vse)",4118544.8261133251,0,0,0,630589.41820313071,0,0,0,0,0,0,0,0]
["ESS","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C422:C424)","v":77868029.865681097},0,0,0,134219193.63418424,0,0,0,0,228935833.62443846,0,0,0]
["ESS","Remuneração do Capital (RC)",34097031.304353863,0,0,0,67534078.7947772,0,0,0,0,129257395.93964295,0,0,0]
["ESS","Quota de Reintegração Regulatória (QRR)",26378160.514393989,0,0,0,36117119.991310082,0,0,0,0,62348450.11718335,0,0,0]
["ESS","Custo anual das instalações móveis e imóveis (CAIMI)",17392838.046933252,0,0,0,30567994.84809697,0,0,0,0,37329987.567612186,0,0,0]
["ESS","Parcela B (VPB)",{"$f":"C417+C421","v":268816625.12902635},{"$f":"D417+D421","v":0},0,0,366886385.04042929,0,0,0,0,496398632.20033467,0,0,0]
["ESS","Parcela B com Ajuste de Mercado e Qualidade",265224215.41662663,0,0,0,360453279.13094997,0,0,0,0,495201827.82866573,0,0,0]
["ESS","Outras Receitas",6434545.804327352,0,0,0,9960500.7209757417,0,0,0,0,26363875.83909218,0,0,0]
["ESS","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,18575017.542937115,0,0,0]
["ESS","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","Parcela B com Ajustes",258789669.61229929,0,0,0,350492778.40997428,0,0,0,0,450262934.44663644,0,0,0]
["ESS"]
["ESS","Fator X",1.9718138567744844E-2,2.4900580059248688E-2,2.3461630192855635E-2,1.6237059271327226E-2,2.6337498471265069E-2,1.7645001403557826E-2,1.1253216411859841E-2,1.5127338346470282E-2,0,-1.154032015828145E-2,0,-7.1790375568347086E-3,-7.1790375568347086E-3]
["ESS","Componente Pd",1.3363792922686383E-2,1.3363792922686383E-2,1.3363792922686383E-2,1.3363792922686383E-2,1.2200312290239251E-2,1.4798466618856939E-2,1.41E-2,1.41E-2,0,9.8367482114276802E-3,0,3.6602918123506906E-3,3.6602918123506906E-3]
["ESS","Componente T",6.3543456450584615E-3,6.3543456450584615E-3,6.3543456450584615E-3,6.3543456450584615E-3,8.8031713013688936E-3,8.8031713013688936E-3,8.8999999999999999E-3,8.8999999999999999E-3,0,-1.3951294512429085E-2,0,-1.4E-2,-1.4E-2]
["ESS","Componente Q",0,5.1824414915038449E-3,3.743491625110792E-3,-3.4810792964176168E-3,5.3340148796569235E-3,-5.9566365166680083E-3,-1.1746783588140158E-2,-7.8726616535297177E-3,0,-7.4257738572800457E-3,0,3.1606706308146002E-3,3.1606706308146002E-3]
["ESS"]
["ESS","VPB",{"$f":"C425","v":268816625.12902635},{"$f":"D425","v":0},0,0,366886385.04042929,0,0,0,0,496398632.20033467,0,0,0]
["ESS"]
["ESS","Receita Requerida",{"$f":"C416","v":41039},{"$f":"D416","v":41404},41769,42134,42500,42928,43293,43658,44024,{"$f":"L416","v":44389},{"$f":"M416","v":0},45119,{"$f":"O416","v":45119}]
["ESS","Custos Operacionais (CO3)",184122303.71510354,207132404.13937274,232127051.10041827,244055007.54174879,227619293.33482906,237224015.97098142,256407275.96378776,267114788.15229335,0,266817952.62784117,297284170.06146991,310143122.2987628,310143122.2987628]
["ESS","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",207391.86062561654,235523.49928788276,265479.90472258866,281937.94415729685,373663.41023211036,0,0,0,0,0,0,0,0]
["ESS","Demais Receitas Irrecuperáveis (Vse)",4063898.3152707429,4606165.6510662073,5233288.0439190622,5550341.1185696153,619472.56568700657,0,0,0,0,0,0,0,0]
["ESS","Remuneração do Capital (RC)",33644219.758128479,38199853.736952253,43249824.60085395,45919616.644251801,66330828.762675762,70071863.749043539,76782039.894389123,81109223.172752202,0,128945759.67294857,143669242.52951616,146215828.1404976,146215828.1404976]
["ESS","Quota de Reintegração Regulatória (QRR)",26025410.879951961,29535015.49475177,33403988.69041843,35450561.026127622,35475996.713334687,37476830.222526915,41065662.011888288,43379987.68254213,0,62198129.602929972,69300132.004885867,70528500.136405036,70528500.136405036]
["ESS","Custo anual das instalações móveis e imóveis (CAIMI)",17160990.887546655,19470944.358426441,22032268.123834252,23373933.567164082,30034024.344191328,31727932.560762037,34766242.159217156,36725553.241988733,0,37239985.924946025,41492179.21719113,42227642.039312243,42227642.039312243]
["ESS","Outras Receitas",-6434545.804327352,-7229529.0914059151,-8136472.9551861314,-8558073.7600250635,-9960500.7209757417,-12071220.45029079,-12802002.954423208,-14870692.795112537,0,-26363875.83909218,-37329225.489450946,-44703220.426882535,-44703220.426882535]
["ESS","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-2752867.264809527,-12748976.284736969,-13460886.008203257,0,-18575017.542937115,-13781988.135991191,-17311282.382154431,-17311282.382154431]
["ESS","ONS",0,0,0,0,0,78041.142857142841,0,0,0,0,0,0,0]
["ESS","Erro ONS",0,0,0,0,0,-55819.722004562616,0,0,0,0,-3544168.5613099635,-3866745.9923955798,-3866745.9923955798]
["ESS","TOTAL",{"$f":"SUM(C440:C449)","v":258789669.61229965},{"$f":"SUM(D440:D449)","v":291950377.78845137},328175427.50898045,346073324.08199412,350492778.40997416,361698776.20906615,383470240.79012215,399997973.44626063,0,450262934.44663644,497090341.62631094,503233843.81354505,503233843.81354505]
["ESS"]
["ESS","Receita Requerida - %",{"$f":"C439","v":41039},{"$f":"D439","v":41404},41769,42134,42500,42928,43293,43658,44024,{"$f":"L416","v":44389},{"$f":"M416","v":0},45119,{"$f":"O416","v":45119}]
["ESS","Custos Operacionais (CO3)",0.71147470450015471,0.70947811648136261,0.70732611780955523,0.70521184546407145,0.64942648566807548,0.65586070944808272,0.66864973781400294,0.66779035366332917,0,0.59258253836895269,0.59804857420656565,0.61630020737173441,0.61630020737173441]
["ESS","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",8.0139157384572716E-4,8.0672442033469195E-4,8.0895729073232896E-4,8.1467690381850438E-4,1.0661087281947741E-3,0,0,0,0,0,0,0,0]
["ESS","Demais Receitas Irrecuperáveis (Vse)",1.5703479668871589E-2,1.5777221067355005E-2,1.5946617586948538E-2,1.6038049547137556E-2,1.767433179357563E-3,0,0,0,0,0,0,0,0]
["ESS","Remuneração do Capital (RC)",0.13000603852747242,0.1308436523573607,0.13178873546122044,0.13268753598983607,0.18925020099868664,0.19372988895196369,0.20022946170785871,0.20277408526333232,0,0.28637880182480524,0.28902038623297155,0.29055245377072159,0.29055245377072159]
["ESS","Quota de Reintegração Regulatória (QRR)",0.10056588007914455,0.10116450514118869,0.10178698918432684,0.10243656057618708,0.10121748263765404,0.10361337302635734,0.10708956691730354,0.10845051865836564,0,0.13813735229920746,0.1394115439422125,0.14015055029275178,0.14015055029275178]
["ESS","Custo anual das instalações móveis e imóveis (CAIMI)",6.6312503560347055E-2,6.6692649983605024E-2,6.7135642333341197E-2,6.7540408175540745E-2,8.5690850694390863E-2,8.7719214572135884E-2,9.0662164781243448E-2,9.1814348271748863E-2,0,8.2707198563242101E-2,8.3470097369912261E-2,8.3912563827798048E-2,8.3912563827798048E-2]
["ESS","Outras Receitas",-2.4863997909835941E-2,-2.4762869451206759E-2,-2.4793059666124693E-2,-2.4729076656591489E-2,-2.8418561906359351E-2,-3.3373683419137372E-2,-3.3384606138002496E-2,-3.7176920340348675E-2,0,-5.8552178787474075E-2,-7.5095455219110444E-2,-8.883190384835421E-2,-8.883190384835421E-2]
["ESS","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-7.6109388416020999E-3,-3.3246325082406158E-2,-3.3652385516427408E-2,0,-4.1253712268733415E-2,-2.7725318683322637E-2,-3.4400075819559735E-2,-3.4400075819559735E-2]
["ESS","ONS",0,0,0,0,0,2.1576280593228809E-4,0,0,0,0,0,0,0]
["ESS","Erro ONS",0,0,0,0,0,-1.5432654373234085E-4,0,0,0,0,-7.129827849228867E-3,-7.6837955950916957E-3,-7.6837955950916957E-3]
["ESS","TOTAL",{"$f":"SUM(C453:C462)","v":1},{"$f":"SUM(D453:D462)","v":1},0.99999999999999989,1,1.0000000000000002,1.0000000000000002,1,0.99999999999999978,0,0.99999999999999989,0.99999999999999989,1,1]
["ESS"]
["ERO","ERO"]
["ERO"]
["ERO","ENERGISA RONDÔNIA",null,41608,41973,42338,42704,43069,43447,43812,44178,44543,44908,45273,45639]
["ERO","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C469:C471)","v":0},196959169.56861007,0,0,0,0,0,0,0,0,0,423239223.46373165,0]
["ERO","Custos Operacionais (CO3)",0,188015022.82060435,0,0,0,0,0,0,0,0,0,423239223.46373165,0]
["ERO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,317303.623232654,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Demais Receitas Irrecuperáveis (Vse)",0,8626843.1247730441,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C473:C475)","v":0},70724939.477741987,0,0,0,0,0,0,0,0,0,603073980.60816383,0]
["ERO","Remuneração do Capital (RC)",0,31784128.261091411,0,0,0,0,0,0,0,0,0,368593635.27844286,0]
["ERO","Quota de Reintegração Regulatória (QRR)",0,25685606.27386874,0,0,0,0,0,0,0,0,0,154867725.62587574,0]
["ERO","Custo anual das instalações móveis e imóveis (CAIMI)",0,13255204.942781832,0,0,0,0,0,0,0,0,0,79612619.703845277,0]
["ERO","Parcela B (VPB)",{"$f":"C468+C472","v":0},{"$f":"D468+D472","v":267684109.04635206},0,0,0,0,0,0,0,0,0,1026313204.0718955,0]
["ERO","Parcela B com Ajuste de Mercado e Qualidade",0,262267963.6404478,0,0,0,0,0,0,0,0,0,1054307525.3362113,0]
["ERO","Outras Receitas",0,4168822.2851066357,0,0,0,0,0,0,0,0,0,15629466.09488395,0]
["ERO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,12466259.748102702,0]
["ERO","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Parcela B com Ajustes",0,258099141.35534117,0,0,0,0,0,0,0,0,0,1026211799.4932247,0]
["ERO"]
["ERO","Fator X",0,2.0233346780276763E-2,3.0199999999999998E-2,1.0199999999999999E-2,3.0199999999999998E-2,1.5199999999999998E-2,3.776709844646758E-3,5.7657671949374106E-3,0,-6.0461240063296017E-3,-9.8571075139722193E-3,-2.5121817239480045E-3,1.6195301263891643E-2]
["ERO","Componente Pd",0,2.0233346780276763E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,0,0,0,0,0,1.2617775909490377E-2,1.6699171078869025E-2]
["ERO","Componente T",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Componente Q",0,0,0.01,-0.01,0.01,-5.0000000000000001E-3,3.776709844646758E-3,5.7657671949374106E-3,0,-6.0461240063296017E-3,-9.8571075139722193E-3,-1.5129957633438381E-2,-5.0386981497737996E-4]
["ERO"]
["ERO","VPB",{"$f":"C476","v":0},{"$f":"D476","v":267684109.04635206},0,0,0,0,0,0,0,0,0,1026313204.0718955,0]
["ERO"]
["ERO","Receita Requerida",null,{"$f":"D467","v":41608},{"$f":"E467","v":41973},42338,42704,43069,43447,43812,44178,{"$f":"L467","v":44543},{"$f":"M467","v":44908},45273,{"$f":"O467","v":45639}]
["ERO","Custos Operacionais (CO3)",0,184210849.66397342,197453878.57805374,219307838.53139833,229651849.06389728,288055864.81018454,308225705.19797373,321109917.27145284,0,406376208.19507539,458766061.21389818,434783744.90835029,493343277.18693602]
["ERO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,310883.50898914947,333233.11166436714,370114.95531254204,387572.02853721933,0,0,0,0,0,0,0,0]
["ERO","Demais Receitas Irrecuperáveis (Vse)",0,8452293.216210464,9059933.66549314,10062676.325862698,10537298.804461198,0,0,0,0,0,0,0,0]
["ERO","Remuneração do Capital (RC)",0,31141028.971875951,33379776.297785606,37074210.156045035,38822875.515688822,40737451.056041092,45139815.177949958,47026714.751549125,0,206583408.14783722,233216055.85391873,378647611.5899899,429646360.49167073]
["ERO","Quota de Reintegração Regulatória (QRR)",0,25165900.494867899,26975092.236344256,29960663.295855295,31373806.659851436,32921026.489418637,36478694.976679958,38003549.115439802,0,101890639.31762998,115026338.48061363,159091988.59691024,180519543.21597493]
["ERO","Custo anual das instalações móveis e imóveis (CAIMI)",0,12987007.784530889,13920651.594934335,15461372.722678091,16190633.488555264,16989085.186123863,18825040.483978808,19611950.238087818,0,36606352.928338841,41325628.837695748,81784180.240960926,92799411.143182814]
["ERO","Outras Receitas",0,-4168822.2851066357,-4468521.4296469074,-4963092.055847914,-5197184.3566212971,-14093476.406707596,-8536979.3055929504,-9473030.4764325395,0,-10763935.63418036,-12959337.777133375,-15629466.094883949,-17250336.623575807]
["ERO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-4715238.7173312241,-7534212.2531071361,-8712827.708037518,0,-7871534.9176475629,-9196251.890256688,-12466259.748102702,-15601540.858662929]
["ERO","ONS",0,0,0,0,0,45181.714285714275,71125.607142857145,0,0,0,0,0,0]
["ERO","Erro ONS",0,0,0,0,0,1.011967658996582E-3,50064.355510920286,126255.85155807436,0,-36772343.190220296,-41513018.495622158,0,4.4107437133789063E-6]
["ERO","TOTAL",{"$f":"SUM(C491:C500)","v":0},{"$f":"SUM(D491:D500)","v":258099141.35534114},276654044.05462849,307273783.93130404,321766851.2043699,359939894.13302696,392719254.24053621,407692529.04361767,0,696048794.84683323,784665476.22311401,1026211799.4932247,1163456714.5555303]
["ERO"]
["ERO","Receita Requerida - %",null,{"$f":"D490","v":41608},{"$f":"E490","v":41973},42338,42704,43069,43447,43812,44178,{"$f":"L467","v":44543},{"$f":"M467","v":44908},45273,{"$f":"O467","v":45639}]
["ERO","Custos Operacionais (CO3)",0,0.71372128049956929,0.7137212804995694,0.7137212804995694,0.71372128049956929,0.8002887968392981,0.78484999619903784,0.78762767133537148,0,0.58383293125950919,0.58466451642821016,0.42367837236237199,0.42403234345972685]
["ERO","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,1.2045119846452214E-3,1.2045119846452216E-3,1.2045119846452216E-3,1.2045119846452216E-3,0,0,0,0,0,0,0,0]
["ERO","Demais Receitas Irrecuperáveis (Vse)",0,3.2748242291025936E-2,3.2748242291025943E-2,3.2748242291025943E-2,3.2748242291025943E-2,0,0,0,0,0,0,0,0]
["ERO","Remuneração do Capital (RC)",0,0.12065529861256749,0.1206552986125675,0.1206552986125675,0.12065529861256749,0.11317848263017295,0.11494169101854713,0.11534848299002776,0,0.24396431143162045,0.2443118031406637,0.3689760844466784,0.36928435335543253]
["ERO","Quota de Reintegração Regulatória (QRR)",0,9.7504781932693213E-2,9.7504781932693227E-2,9.7504781932693227E-2,9.7504781932693227E-2,9.1462566461865E-2,9.2887462437319587E-2,9.3216201936763804E-2,0,0.14638433407538792,0.14659283728688824,0.1550284148705704,0.15515793665339575]
["ERO","Custo anual das instalações móveis e imóveis (CAIMI)",0,5.0317903873422304E-2,5.0317903873422304E-2,5.0317903873422304E-2,5.0317903873422304E-2,4.7199783805695672E-2,4.7935109574354318E-2,4.8104757484995764E-2,0,5.2591647596192066E-2,5.2666556755639776E-2,7.969522498313554E-2,7.9761808051994884E-2]
["ERO","Outras Receitas",0,-1.6152019193923464E-2,-1.6152019193923464E-2,-1.6152019193923464E-2,-1.6152019193923461E-2,-3.9155082935871818E-2,-2.173812262427079E-2,-2.323572251533472E-2,0,-1.546434059489893E-2,-1.6515748646813766E-2,-1.5230253737680919E-2,-1.4826797084725124E-2]
["ERO","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-1.3100072523743535E-2,-1.9184728458698175E-2,-2.1371075227884204E-2,0,-1.1308883767810715E-2,-1.1719964964588043E-2,-1.2147842925075435E-2,-1.3409644435825109E-2]
["ERO","ONS",0,0,0,0,0,1.2552571977202383E-4,1.811105678543928E-4,0,0,0,0,0,0]
["ERO","Erro ONS",0,0,0,0,0,2.8114906835600109E-12,1.2748128585581505E-4,3.0968399606009627E-4,0,0,0,0,0]
["ERO","TOTAL",{"$f":"SUM(C504:C513)","v":0},{"$f":"SUM(D504:D513)","v":1},1,1,1,0.99999999999999989,1.0000000000000002,1,0,1,1.0000000000000002,1,0.99999999999999978]
["ERO"]
["EAC","EAC"]
["EAC"]
["EAC","ENERGISA ACRE",null,41608,41973,42338,42704,43069,43447,43812,44178,44543,44908,45273,45639]
["EAC","Custo de Administração, Operação e Manutenção (CAOM)",{"$f":"SUM(C520:C522)","v":0},78347072.466675878,0,0,0,0,0,0,0,0,0,169077699.2827377,0]
["EAC","Custos Operacionais (CO3)",0,74604263.758048639,0,0,0,0,0,0,0,0,0,169077699.2827377,0]
["EAC","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,664385.23645040789,0,0,0,0,0,0,0,0,0,0,0]
["EAC","Demais Receitas Irrecuperáveis (Vse)",0,3078423.4721768312,0,0,0,0,0,0,0,0,0,0,0]
["EAC","Custo Anual dos Ativos (CAA)",{"$f":"SUM(C524:C526)","v":0},45730583.482202321,0,0,0,0,0,0,0,0,0,226519105.54247478,0]
["EAC","Remuneração do Capital (RC)",0,23163408.704645663,0,0,0,0,0,0,0,0,0,132416619.32509714,0]
["EAC","Quota de Reintegração Regulatória (QRR)",0,14155977.011042593,0,0,0,0,0,0,0,0,0,57781869.798945472,0]
["EAC","Custo anual das instalações móveis e imóveis (CAIMI)",0,8411197.7665140629,0,0,0,0,0,0,0,0,0,36320616.418432146,0]
["EAC","Parcela B (VPB)",{"$f":"C519+C523","v":0},{"$f":"D519+D523","v":124077655.9488782},0,0,0,0,0,0,0,0,0,395596804.82521248,0]
["EAC","Parcela B com Ajuste de Mercado e Qualidade",0,122315830.00151844,0,0,0,0,0,0,0,0,0,404399025.83328265,0]
["EAC","Outras Receitas",0,3491045.6373859667,0,0,0,0,0,0,0,0,0,2812167.0026220838,0]
["EAC","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,0,0,0,0,0,0,3535107.7659679903,0]
["EAC","ONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","Parcela B com Ajustes",0,118824784.36413248,0,0,0,0,0,0,0,0,0,398051751.06469262,0]
["EAC"]
["EAC","Fator X",0,1.4199381297835323E-2,1.4200000000000001E-2,1.1800000000000001E-2,1.1800000000000001E-2,1.7500000000000002E-2,-2.7136987514956318E-3,-7.5188077008420959E-3,0,-6.8674867083235742E-3,-3.6355194420795542E-3,1.1749846739463476E-2,1.4024567223160946E-2]
["EAC","Componente Pd",0,1.4199381297835323E-2,1.4200000000000001E-2,1.4200000000000001E-2,1.4200000000000001E-2,1.4200000000000001E-2,0,0,0,0,0,1.230255085507077E-2,1.4497299513469725E-2]
["EAC","Componente T",0,0,0,0,0,0,0,0,0,0,0,7.3261033457244027E-3,7.3299999999999997E-3]
["EAC","Componente Q",0,0,0,-2.3999999999999998E-3,-2.3999999999999998E-3,3.3E-3,-2.7136987514956318E-3,-7.5188077008420959E-3,0,-6.8674867083235742E-3,-3.6355194420795542E-3,-7.8788074613316984E-3,-7.8027322903087811E-3]
["EAC"]
["EAC","VPB",{"$f":"C527","v":0},{"$f":"D527","v":124077655.9488782},0,0,0,0,0,0,0,0,0,395596804.82521248,0]
["EAC"]
["EAC","Receita Requerida",null,{"$f":"D518","v":41608},{"$f":"E518","v":41973},42338,42704,43069,43447,43812,44178,{"$f":"L518","v":44543},{"$f":"M518","v":44908},45273,{"$f":"O518","v":45639}]
["EAC","Custos Operacionais (CO3)",0,73544929.370503828,77370270.71703729,88466170.301210895,98781365.163573653,139001472.60330611,141047377.76145673,151178562.12929577,0,186266723.5389201,200836586.04484585,172839760.19543958,191862388.01122487]
["EAC","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,654951.37714939611,689017.79891937121,787831.88135264022,879693.42964013398,0,0,0,0,0,0,0,0]
["EAC","Demais Receitas Irrecuperáveis (Vse)",0,3034711.7634991859,3192558.2456848193,3650412.4755129642,4076052.1961509087,0,0,0,0,0,0,0,0]
["EAC","Remuneração do Capital (RC)",0,22834502.632290803,24022208.811282143,27467304.896506798,30670004.882125143,31950474.736732572,35259502.507269852,37792130.382306099,0,73364578.352906719,79103186.941164419,135362953.40622297,152781165.7767089]
["EAC","Quota de Reintegração Regulatória (QRR)",0,13954970.895819407,14680820.082355697,16786239.954064474,18743523.009756826,19526063.35415443,21548327.073882028,23096105.401056666,0,34858224.834427774,37584850.038269609,59067544.460687429,66668228.456786439]
["EAC","Custo anual das instalações móveis e imóveis (CAIMI)",0,8291763.9622558299,8723048.9983828012,9974047.2804990355,11137025.636117518,11601995.421803787,12803583.985377077,13723242.840321157,0,25197529.088096786,27168490.553073242,37128767.770932674,41906417.384913608]
["EAC","Outras Receitas",0,-3491045.6373859667,-3672627.7169886399,-4199330.1309790965,-4688973.8947472656,-4970802.9308740329,-4481751.7017499022,-5076263.0612823917,0,-4952805.6839148682,-3025010.3754130481,-2812167.0026220838,-3237622.4715424953]
["EAC","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-1232831.0054693429,-1870899.4210422423,-2808354.6788181439,0,-2752282.3793590465,-2949176.453915556,-3535107.7659679903,-5048168.6343339235]
["EAC","ONS",0,0,0,0,0,23960,35154.03571428571,0,0,0,0,0,0]
["EAC","Erro ONS",0,0,0,0,0,1.8651708960533142E-3,26441.475033953786,66019.807644292712,0,0,1.0132789611816406E-6,0,0]
["EAC","TOTAL",{"$f":"SUM(C542:C551)","v":0},{"$f":"SUM(D542:D551)","v":118824784.36413251},125005296.93667348,142932676.65816772,159598690.42261693,195900332.1815187,204367735.71594185,217971442.82052344,0,311981967.75107747,338718926.74802554,398051751.06469256,444932408.5237574]
["EAC"]
["EAC","Receita Requerida - %",null,{"$f":"D541","v":41608},{"$f":"E541","v":41973},42338,42704,43069,43447,43812,44178,{"$f":"L518","v":44543},{"$f":"M518","v":44908},45273,{"$f":"O518","v":45639}]
["EAC","Custos Operacionais (CO3)",0,0.61893593802054914,0.61893593802054925,0.61893593802054925,0.61893593802054925,0.70955200052702905,0.69016460581382399,0.69357049791965364,0,0.59704323580501817,0.59292991972145992,0.43421429433015896,0.43121693168588388]
["EAC","Receitas Irrecuperáveis - Encargos Setoriais (Vi)",0,5.5119088214991493E-3,5.5119088214991502E-3,5.5119088214991493E-3,5.5119088214991493E-3,0,0,0,0,0,0,0,0]
["EAC","Demais Receitas Irrecuperáveis (Vse)",0,2.5539383721492535E-2,2.5539383721492535E-2,2.5539383721492531E-2,2.5539383721492531E-2,0,0,0,0,0,0,0,0]
["EAC","Remuneração do Capital (RC)",0,0.19216952721172742,0.19216952721172745,0.19216952721172742,0.19216952721172742,0.16309556181419682,0.17252969204629406,0.17338110852174313,0,0.23515647036191034,0.23353636509367431,0.34006370539549102,0.34338061883067139]
["EAC","Quota de Reintegração Regulatória (QRR)",0,0.11744158401377873,0.11744158401377874,0.11744158401377873,0.11744158401377872,9.9673457092772227E-2,0.10543898721779077,0.10595931789135277,0,0.11173153719653525,0.11096176525803986,0.14839162069428402,0.14983900291279109]
["EAC","Custo anual das instalações móveis e imóveis (CAIMI)",0,6.9781434964326483E-2,6.9781434964326483E-2,6.9781434964326469E-2,6.9781434964326469E-2,5.9223970131166134E-2,6.2649732554522441E-2,6.2958902610103867E-2,0,8.0765979103642485E-2,8.0209543688369092E-2,9.3276232730096442E-2,9.4186030466863579E-2]
["EAC","Outras Receitas",0,-2.9379776753373568E-2,-2.9379776753373572E-2,-2.9379776753373565E-2,-2.9379776753373568E-2,-2.5374142430080984E-2,-2.192983978635088E-2,-2.3288661099803612E-2,0,-1.5875294715323375E-2,-8.9307391365920537E-3,-7.0648276137467401E-3,-7.2766613748920031E-3]
["EAC","Ultrapassagem de Demanda e Excedente de Reativo",0,0,0,0,0,-6.2931542368545746E-3,-9.1545733209212349E-3,-1.2884048673892243E-2,0,-8.8219277517828307E-3,-8.7068546249541613E-3,-8.8810255362837334E-3,-1.1345922521317917E-2]
["EAC","ONS",0,0,0,0,0,1.22307092250354E-4,1.72013628233116E-4,0,0,0,0,0,0]
["EAC","Erro ONS",0,0,0,0,0,9.5210195678742957E-12,1.2938184660765516E-4,3.0288283084244701E-4,0,0,2.9915038138256242E-15,0,0]
["EAC","TOTAL",{"$f":"SUM(C555:C564)","v":0},{"$f":"SUM(D555:D564)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,1,0.99999999999999978,1,0,1,1,1,1]
["EAC",null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]
["EAC",null,null,null,null,null,null,null,null,null,null,null,null,"-","-"]

{"sheet":"Parcel B","index":9,"n_rows":800,"n_cols":15,"rows_kept":800,"cut":false,"hidden":false,"merged":[]}
[null,"Regulatory - Parcel B"]
[]
[]
[]
[]
[]
["Company","Coluna1","Coluna2","Coluna3","Coluna4","Coluna5","Coluna6","Coluna7","Coluna8","Coluna9","Coluna10","Coluna11","Coluna12","Coluna12","Coluna12"]
["EMR","EMG",null,null,null,null,null,null,null,null,null,null,null,"EMR","EMR"]
["EMR"]
["EMR","EMG",{"$f":"Regulat!C8","v":41078},{"$f":"Regulat!D8","v":41443},{"$f":"Regulat!E8","v":41808},{"$f":"Regulat!F8","v":42173},{"$f":"Regulat!G8","v":42543},{"$f":"Regulat!H8","v":42908},{"$f":"Regulat!I8","v":43273},{"$f":"Regulat!J8","v":43638},{"$f":"Regulat!K8","v":44004},{"$f":"Regulat!L8","v":44369},{"$f":"Regulat!M8","v":44734},{"$f":"Regulat!N8","v":45099},{"$f":"Regulat!O8","v":45465}]
["EMR","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C9","v":103830635.0461372},{"$f":"Regulat!D9","v":0},{"$f":"Regulat!E9","v":0},{"$f":"Regulat!F9","v":0},{"$f":"Regulat!G9","v":130552318.09630741},{"$f":"Regulat!H9","v":0},{"$f":"Regulat!I9","v":0},{"$f":"Regulat!J9","v":0},{"$f":"Regulat!K9","v":0},{"$f":"Regulat!L9","v":153695446.88592911},{"$f":"Regulat!M9","v":0},{"$f":"Regulat!N9","v":0},{"$f":"Regulat!O9","v":0}]
["EMR","Operating Costs (CO3)",{"$f":"Regulat!C10","v":101456979.3263374},{"$f":"Regulat!D10","v":0},{"$f":"Regulat!E10","v":0},{"$f":"Regulat!F10","v":0},{"$f":"Regulat!G10","v":127800325.53803891},{"$f":"Regulat!H10","v":0},{"$f":"Regulat!I10","v":0},{"$f":"Regulat!J10","v":0},{"$f":"Regulat!K10","v":0},{"$f":"Regulat!L10","v":153695446.88592911},{"$f":"Regulat!M10","v":0},{"$f":"Regulat!N10","v":0},{"$f":"Regulat!O10","v":0}]
["EMR","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C11","v":136301.53112746851},{"$f":"Regulat!D11","v":0},{"$f":"Regulat!E11","v":0},{"$f":"Regulat!F11","v":0},{"$f":"Regulat!G11","v":240923.08596196197},{"$f":"Regulat!H11","v":0},{"$f":"Regulat!I11","v":0},{"$f":"Regulat!J11","v":0},{"$f":"Regulat!K11","v":0},{"$f":"Regulat!L11","v":0},{"$f":"Regulat!M11","v":0},{"$f":"Regulat!N11","v":0},{"$f":"Regulat!O11","v":0}]
["EMR","Delinquency - Others (Vse)",{"$f":"Regulat!C12","v":2237354.1886723274},{"$f":"Regulat!D12","v":0},{"$f":"Regulat!E12","v":0},{"$f":"Regulat!F12","v":0},{"$f":"Regulat!G12","v":2511069.4723065281},{"$f":"Regulat!H12","v":0},{"$f":"Regulat!I12","v":0},{"$f":"Regulat!J12","v":0},{"$f":"Regulat!K12","v":0},{"$f":"Regulat!L12","v":0},{"$f":"Regulat!M12","v":0},{"$f":"Regulat!N12","v":0},{"$f":"Regulat!O12","v":0}]
["EMR","Annual Asset Costs (CAA)",{"$f":"Regulat!C13","v":54110639.131759912},{"$f":"Regulat!D13","v":0},{"$f":"Regulat!E13","v":0},{"$f":"Regulat!F13","v":0},{"$f":"Regulat!G13","v":89809751.778348848},{"$f":"Regulat!H13","v":0},{"$f":"Regulat!I13","v":0},{"$f":"Regulat!J13","v":0},{"$f":"Regulat!K13","v":0},{"$f":"Regulat!L13","v":128054003.08386207},{"$f":"Regulat!M13","v":0},{"$f":"Regulat!N13","v":0},{"$f":"Regulat!O13","v":0}]
["EMR","Capital Remuneration (RC)",{"$f":"Regulat!C14","v":22689615.068180118},{"$f":"Regulat!D14","v":0},{"$f":"Regulat!E14","v":0},{"$f":"Regulat!F14","v":0},{"$f":"Regulat!G14","v":43913669.292269073},{"$f":"Regulat!H14","v":0},{"$f":"Regulat!I14","v":0},{"$f":"Regulat!J14","v":0},{"$f":"Regulat!K14","v":0},{"$f":"Regulat!L14","v":65568986.333078049},{"$f":"Regulat!M14","v":0},{"$f":"Regulat!N14","v":0},{"$f":"Regulat!O14","v":0}]
["EMR","Regulatory Depreciation (QRR)",{"$f":"Regulat!C15","v":20631191.832888059},{"$f":"Regulat!D15","v":0},{"$f":"Regulat!E15","v":0},{"$f":"Regulat!F15","v":0},{"$f":"Regulat!G15","v":26244466.407788936},{"$f":"Regulat!H15","v":0},{"$f":"Regulat!I15","v":0},{"$f":"Regulat!J15","v":0},{"$f":"Regulat!K15","v":0},{"$f":"Regulat!L15","v":35826734.670429602},{"$f":"Regulat!M15","v":0},{"$f":"Regulat!N15","v":0},{"$f":"Regulat!O15","v":0}]
["EMR","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C16","v":10789832.230691731},{"$f":"Regulat!D16","v":0},{"$f":"Regulat!E16","v":0},{"$f":"Regulat!F16","v":0},{"$f":"Regulat!G16","v":19651616.078290835},{"$f":"Regulat!H16","v":0},{"$f":"Regulat!I16","v":0},{"$f":"Regulat!J16","v":0},{"$f":"Regulat!K16","v":0},{"$f":"Regulat!L16","v":26658282.080354426},{"$f":"Regulat!M16","v":0},{"$f":"Regulat!N16","v":0},{"$f":"Regulat!O16","v":0}]
["EMR","Parcel B (VPB)",{"$f":"Regulat!C17","v":157941274.1778971},{"$f":"Regulat!D17","v":0},{"$f":"Regulat!E17","v":0},{"$f":"Regulat!F17","v":0},{"$f":"Regulat!G17","v":220362069.87465626},{"$f":"Regulat!H17","v":0},{"$f":"Regulat!I17","v":0},{"$f":"Regulat!J17","v":0},{"$f":"Regulat!K17","v":0},{"$f":"Regulat!L17","v":281749449.96979117},{"$f":"Regulat!M17","v":0},{"$f":"Regulat!N17","v":0},{"$f":"Regulat!O17","v":0}]
["EMR","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C18","v":156472246.95004871},{"$f":"Regulat!D18","v":0},{"$f":"Regulat!E18","v":0},{"$f":"Regulat!F18","v":0},{"$f":"Regulat!G18","v":217697632.42475894},{"$f":"Regulat!H18","v":0},{"$f":"Regulat!I18","v":0},{"$f":"Regulat!J18","v":0},{"$f":"Regulat!K18","v":0},{"$f":"Regulat!L18","v":279711177.78760302},{"$f":"Regulat!M18","v":0},{"$f":"Regulat!N18","v":0},{"$f":"Regulat!O18","v":0}]
["EMR","Other Revenues",{"$f":"Regulat!C19","v":2589621.7355454541},{"$f":"Regulat!D19","v":0},{"$f":"Regulat!E19","v":0},{"$f":"Regulat!F19","v":0},{"$f":"Regulat!G19","v":6455747.6369713731},{"$f":"Regulat!H19","v":0},{"$f":"Regulat!I19","v":0},{"$f":"Regulat!J19","v":0},{"$f":"Regulat!K19","v":0},{"$f":"Regulat!L19","v":11165659.329517227},{"$f":"Regulat!M19","v":0},{"$f":"Regulat!N19","v":0},{"$f":"Regulat!O19","v":0}]
["EMR","Other Revenues",{"$f":"Regulat!C20","v":0},{"$f":"Regulat!D20","v":0},{"$f":"Regulat!E20","v":0},{"$f":"Regulat!F20","v":0},{"$f":"Regulat!G20","v":0},{"$f":"Regulat!H20","v":0},{"$f":"Regulat!I20","v":0},{"$f":"Regulat!J20","v":0},{"$f":"Regulat!K20","v":0},{"$f":"Regulat!L20","v":3394115.3535850253},{"$f":"Regulat!M20","v":0},{"$f":"Regulat!N20","v":0},{"$f":"Regulat!O20","v":0}]
["EMR","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C21","v":0},{"$f":"Regulat!D21","v":0},{"$f":"Regulat!E21","v":0},{"$f":"Regulat!F21","v":0},{"$f":"Regulat!G21","v":0},{"$f":"Regulat!H21","v":0},{"$f":"Regulat!I21","v":0},{"$f":"Regulat!J21","v":0},{"$f":"Regulat!K21","v":0},{"$f":"Regulat!L21","v":0},{"$f":"Regulat!M21","v":0},{"$f":"Regulat!N21","v":0},{"$f":"Regulat!O21","v":0}]
["EMR","Parcel B with Adjustments",{"$f":"Regulat!C22","v":153882625.21450326},{"$f":"Regulat!D22","v":0},{"$f":"Regulat!E22","v":0},{"$f":"Regulat!F22","v":0},{"$f":"Regulat!G22","v":211241884.78778756},{"$f":"Regulat!H22","v":0},{"$f":"Regulat!I22","v":0},{"$f":"Regulat!J22","v":0},{"$f":"Regulat!K22","v":0},{"$f":"Regulat!L22","v":265151403.10450074},{"$f":"Regulat!M22","v":0},{"$f":"Regulat!N22","v":0},{"$f":"Regulat!O22","v":0}]
["EMR"]
["EMR","Factor X",{"$f":"Regulat!C24","v":2.6296015133764269E-2},{"$f":"Regulat!D24","v":2.63E-2},{"$f":"Regulat!E24","v":2.1396015133764254E-2},{"$f":"Regulat!F24","v":2.2996015133764251E-2},{"$f":"Regulat!G24","v":9.8924650657371341E-3},{"$f":"Regulat!H24","v":1.4537109936654927E-2},{"$f":"Regulat!I24","v":-7.5863471978039262E-4},{"$f":"Regulat!J24","v":1.3007926712494105E-2},{"$f":"Regulat!K24","v":0},{"$f":"Regulat!L24","v":7.2343430746951909E-3},{"$f":"Regulat!M24","v":-2.2749068718511511E-2},{"$f":"Regulat!N24","v":-1.6600189498812236E-2},{"$f":"Regulat!O24","v":-1.7008459770488031E-2}]
["EMR","Component Pd",{"$f":"Regulat!C25","v":9.3010977370850678E-3},{"$f":"Regulat!D25","v":9.2999999999999992E-3},{"$f":"Regulat!E25","v":9.3010977370850678E-3},{"$f":"Regulat!F25","v":9.3010977370850678E-3},{"$f":"Regulat!G25","v":1.3909653381812725E-2},{"$f":"Regulat!H25","v":1.3899999999999999E-2},{"$f":"Regulat!I25","v":1.3899999999999999E-2},{"$f":"Regulat!J25","v":1.3899999999999999E-2},{"$f":"Regulat!K25","v":0},{"$f":"Regulat!L25","v":6.1632610600369448E-3},{"$f":"Regulat!M25","v":4.9454269311594596E-3},{"$f":"Regulat!N25","v":3.8071125487440564E-3},{"$f":"Regulat!O25","v":4.3568139115811606E-3}]
["EMR","Component T",{"$f":"Regulat!C26","v":1.6994917396679202E-2},{"$f":"Regulat!D26","v":1.7000000000000001E-2},{"$f":"Regulat!E26","v":1.6994917396679184E-2},{"$f":"Regulat!F26","v":1.6994917396679184E-2},{"$f":"Regulat!G26","v":-2.1987149245981117E-3},{"$f":"Regulat!H26","v":-2.2000000000000001E-3},{"$f":"Regulat!I26","v":-2.2000000000000001E-3},{"$f":"Regulat!J26","v":-2.2000000000000001E-3},{"$f":"Regulat!K26","v":0},{"$f":"Regulat!L26","v":0},{"$f":"Regulat!M26","v":-2.1499999999999998E-2},{"$f":"Regulat!N26","v":-1.8941014389527538E-2},{"$f":"Regulat!O26","v":-1.8941014389527538E-2}]
["EMR","Component Q",{"$f":"Regulat!C27","v":0},{"$f":"Regulat!D27","v":0},{"$f":"Regulat!E27","v":-4.8999999999999998E-3},{"$f":"Regulat!F27","v":-3.3E-3},{"$f":"Regulat!G27","v":-1.8184733914774808E-3},{"$f":"Regulat!H27","v":2.8371099366549285E-3},{"$f":"Regulat!I27","v":-1.2458634719780391E-2},{"$f":"Regulat!J27","v":1.3079267124941061E-3},{"$f":"Regulat!K27","v":0},{"$f":"Regulat!L27","v":1.0710820146582461E-3},{"$f":"Regulat!M27","v":-6.1944956496709693E-3},{"$f":"Regulat!N27","v":-1.4662876580287547E-3},{"$f":"Regulat!O27","v":-2.424259292541653E-3}]
["EMR"]
["EMR","VPB",{"$f":"Regulat!C29","v":157941274.1778971},{"$f":"Regulat!D29","v":0},{"$f":"Regulat!E29","v":0},{"$f":"Regulat!F29","v":0},{"$f":"Regulat!G29","v":220362069.87465626},{"$f":"Regulat!H29","v":0},{"$f":"Regulat!I29","v":0},{"$f":"Regulat!J29","v":0},{"$f":"Regulat!K29","v":0},{"$f":"Regulat!L29","v":281749449.96979117},{"$f":"Regulat!M29","v":0},{"$f":"Regulat!N29","v":0},{"$f":"Regulat!O29","v":0}]
["EMR"]
["EMR","Required Revenue",{"$f":"Regulat!C31","v":41078},{"$f":"Regulat!D31","v":41443},{"$f":"Regulat!E31","v":41808},{"$f":"Regulat!F31","v":42173},{"$f":"Regulat!G31","v":42543},{"$f":"Regulat!H31","v":42908},{"$f":"Regulat!I31","v":43273},{"$f":"Regulat!J31","v":43638},{"$f":"Regulat!K31","v":44004},{"$f":"Regulat!L31","v":44369},{"$f":"Regulat!M31","v":44734},{"$f":"Regulat!N31","v":45099},{"$f":"Regulat!O31","v":45465}]
["EMR","Operating Costs (CO3)",{"$f":"Regulat!C32","v":100513318.0455137},{"$f":"Regulat!D32","v":110545059.38899653},{"$f":"Regulat!E32","v":124992424.37252483},{"$f":"Regulat!F32","v":128846887.4825934},{"$f":"Regulat!G32","v":126255068.79913504},{"$f":"Regulat!H32","v":128414923.43140453},{"$f":"Regulat!I32","v":137140948.88749906},{"$f":"Regulat!J32","v":143218597.91448963},{"$f":"Regulat!K32","v":0},{"$f":"Regulat!L32","v":152583561.29413769},{"$f":"Regulat!M32","v":173126414.16223848},{"$f":"Regulat!N32","v":225180844.36524266},{"$f":"Regulat!O32","v":250876859.86070946}]
["EMR","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C33","v":135033.77726473758},{"$f":"Regulat!D33","v":152275.01857424629},{"$f":"Regulat!E33","v":176489.52590039774},{"$f":"Regulat!F33","v":186708.28740874532},{"$f":"Regulat!G33","v":238010.04156576883},{"$f":"Regulat!H33","v":0},{"$f":"Regulat!I33","v":0},{"$f":"Regulat!J33","v":0},{"$f":"Regulat!K33","v":0},{"$f":"Regulat!L33","v":0},{"$f":"Regulat!M33","v":0},{"$f":"Regulat!N33","v":0},{"$f":"Regulat!O33","v":0}]
["EMR","Delinquency - Others (Vse)",{"$f":"Regulat!C34","v":2216544.3386910092},{"$f":"Regulat!D34","v":2499554.8312559444},{"$f":"Regulat!E34","v":2897029.672108144},{"$f":"Regulat!F34","v":3064767.9849108346},{"$f":"Regulat!G34","v":2480707.6793486336},{"$f":"Regulat!H34","v":0},{"$f":"Regulat!I34","v":0},{"$f":"Regulat!J34","v":0},{"$f":"Regulat!K34","v":0},{"$f":"Regulat!L34","v":0},{"$f":"Regulat!M34","v":0},{"$f":"Regulat!N34","v":0},{"$f":"Regulat!O34","v":0}]
["EMR","Capital Remuneration (RC)",{"$f":"Regulat!C35","v":22478576.740814134},{"$f":"Regulat!D35","v":25348662.831369594},{"$f":"Regulat!E35","v":29379562.893542707},{"$f":"Regulat!F35","v":31080642.57460006},{"$f":"Regulat!G35","v":43382701.212820187},{"$f":"Regulat!H35","v":43963273.119831942},{"$f":"Regulat!I35","v":46780395.228200294},{"$f":"Regulat!J35","v":48677231.121569566},{"$f":"Regulat!K35","v":0},{"$f":"Regulat!L35","v":65094637.790884554},{"$f":"Regulat!M35","v":71349280.082607016},{"$f":"Regulat!N35","v":89841547.852447152},{"$f":"Regulat!O35","v":96942772.543354183}]
["EMR","Regulatory Depreciation (QRR)",{"$f":"Regulat!C36","v":20439299.101217814},{"$f":"Regulat!D36","v":23049008.280206662},{"$f":"Regulat!E36","v":26714221.294706877},{"$f":"Regulat!F36","v":28260977.425979454},{"$f":"Regulat!G36","v":25927139.840702053},{"$f":"Regulat!H36","v":26274111.527569458},{"$f":"Regulat!I36","v":27957730.039328132},{"$f":"Regulat!J36","v":29091350.770342339},{"$f":"Regulat!K36","v":0},{"$f":"Regulat!L36","v":35567551.780577637},{"$f":"Regulat!M36","v":38985073.117657438},{"$f":"Regulat!N36","v":49089203.254413493},{"$f":"Regulat!O36","v":52969295.155542731}]
["EMR","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C37","v":10689474.946547315},{"$f":"Regulat!D37","v":12054317.290134024},{"$f":"Regulat!E37","v":13971173.758559836},{"$f":"Regulat!F37","v":14780106.140819043},{"$f":"Regulat!G37","v":19414004.851187255},{"$f":"Regulat!H37","v":19673814.07246872},{"$f":"Regulat!I37","v":20934492.194145657},{"$f":"Regulat!J37","v":21783337.014921702},{"$f":"Regulat!K37","v":0},{"$f":"Regulat!L37","v":26465426.922003143},{"$f":"Regulat!M37","v":29008367.233409725},{"$f":"Regulat!N37","v":36526740.142358474},{"$f":"Regulat!O37","v":39413874.159720533}]
["EMR","Other Revenues",{"$f":"Regulat!C38","v":-2589621.7355454541},{"$f":"Regulat!D38","v":-2920267.1055209511},{"$f":"Regulat!E38","v":-3384642.8769576689},{"$f":"Regulat!F38","v":-3580614.0439382922},{"$f":"Regulat!G38","v":-6455747.6369713731},{"$f":"Regulat!H38","v":-5772551.9922698215},{"$f":"Regulat!I38","v":-7885351.3155909833},{"$f":"Regulat!J38","v":-8495982.8527053781},{"$f":"Regulat!K38","v":0},{"$f":"Regulat!L38","v":-11165659.329517227},{"$f":"Regulat!M38","v":-17372686.916049637},{"$f":"Regulat!N38","v":-15682473.436667752},{"$f":"Regulat!O38","v":-17263882.101335958}]
["EMR","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C39","v":0},{"$f":"Regulat!D39","v":0},{"$f":"Regulat!E39","v":0},{"$f":"Regulat!F39","v":0},{"$f":"Regulat!G39","v":0},{"$f":"Regulat!H39","v":-418451.10005278524},{"$f":"Regulat!I39","v":-1933352.1775161126},{"$f":"Regulat!J39","v":-2428814.1902452605},{"$f":"Regulat!K39","v":0},{"$f":"Regulat!L39","v":-3394115.3535850253},{"$f":"Regulat!M39","v":-3318057.99165559},{"$f":"Regulat!N39","v":-4998110.8183249077},{"$f":"Regulat!O39","v":-5572760.9319143165}]
["EMR",{"$f":"Regulat!B40","v":"ONS"},{"$f":"Regulat!C40","v":0},{"$f":"Regulat!D40","v":0},{"$f":"Regulat!E40","v":0},{"$f":"Regulat!F40","v":0},{"$f":"Regulat!G40","v":0},{"$f":"Regulat!H40","v":30121.142857142855},{"$f":"Regulat!I40","v":39241.71428571429},{"$f":"Regulat!J40","v":39241.71428571429},{"$f":"Regulat!K40","v":0},{"$f":"Regulat!L40","v":0},{"$f":"Regulat!M40","v":0},{"$f":"Regulat!N40","v":0},{"$f":"Regulat!O40","v":0}]
["EMR",null,{"$f":"Regulat!C41","v":0},{"$f":"Regulat!D41","v":0},{"$f":"Regulat!E41","v":0},{"$f":"Regulat!F41","v":0},{"$f":"Regulat!G41","v":0},{"$f":"Regulat!H41","v":1.4773309230804443E-3},{"$f":"Regulat!I41","v":32051.276820331812},{"$f":"Regulat!J41","v":74183.755577266216},{"$f":"Regulat!K41","v":0},{"$f":"Regulat!L41","v":0},{"$f":"Regulat!M41","v":-579937.41158679128},{"$f":"Regulat!N41","v":-152688.57132995129},{"$f":"Regulat!O41","v":-164757.3288115859}]
["EMR","VPB",{"$f":"Regulat!C42","v":153882625.21450329},{"$f":"Regulat!D42","v":170728610.53501603},{"$f":"Regulat!E42","v":194746258.64038512},{"$f":"Regulat!F42","v":202639475.85237327},{"$f":"Regulat!G42","v":211241884.78778756},{"$f":"Regulat!H42","v":212165240.20328653},{"$f":"Regulat!I42","v":223066155.84717208},{"$f":"Regulat!J42","v":231959145.24823555},{"$f":"Regulat!K42","v":0},{"$f":"Regulat!L42","v":265151403.10450077},{"$f":"Regulat!M42","v":291198452.27662069},{"$f":"Regulat!N42","v":379805062.78813916},{"$f":"Regulat!O42","v":417201401.35726506}]
["EMR"]
["EMR","Required Revenue - %",{"$f":"Regulat!C44","v":41078},{"$f":"Regulat!D44","v":41443},{"$f":"Regulat!E44","v":41808},{"$f":"Regulat!F44","v":42173},{"$f":"Regulat!G44","v":42543},{"$f":"Regulat!H44","v":42908},{"$f":"Regulat!I44","v":43273},{"$f":"Regulat!J44","v":43638},{"$f":"Regulat!K44","v":44004},{"$f":"Regulat!L44","v":44369},{"$f":"Regulat!M44","v":44734},{"$f":"Regulat!N44","v":45099},{"$f":"Regulat!O44","v":45465}]
["EMR","Operating Costs (CO3)",{"$f":"Regulat!C45","v":0.65318172149327514},{"$f":"Regulat!D45","v":0.64748994935634396},{"$f":"Regulat!E45","v":0.64182195460470193},{"$f":"Regulat!F45","v":0.63584297650108823},{"$f":"Regulat!G45","v":0.59768009041374626},{"$f":"Regulat!H45","v":0.60525901089341272},{"$f":"Regulat!I45","v":0.61479944533341746},{"$f":"Regulat!J45","v":0.61743027101268833},{"$f":"Regulat!K45","v":0},{"$f":"Regulat!L45","v":0.57545824577063187},{"$f":"Regulat!M45","v":0.59453068108266938},{"$f":"Regulat!N45","v":0.5928853151987914},{"$f":"Regulat!O45","v":0.6013327353276896}]
["EMR","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C46","v":8.7751152592119156E-4},{"$f":"Regulat!D46","v":8.9191271513930012E-4},{"$f":"Regulat!E46","v":9.0625374337126568E-4},{"$f":"Regulat!F46","v":9.2138161443314182E-4},{"$f":"Regulat!G46","v":1.1267180360792198E-3},{"$f":"Regulat!H46","v":0},{"$f":"Regulat!I46","v":0},{"$f":"Regulat!J46","v":0},{"$f":"Regulat!K46","v":0},{"$f":"Regulat!L46","v":0},{"$f":"Regulat!M46","v":0},{"$f":"Regulat!N46","v":0},{"$f":"Regulat!O46","v":0}]
["EMR","Delinquency - Others (Vse)",{"$f":"Regulat!C47","v":1.4404123503880166E-2},{"$f":"Regulat!D47","v":1.4640515279911396E-2},{"$f":"Regulat!E47","v":1.4875919528999762E-2},{"$f":"Regulat!F47","v":1.5124239598525102E-2},{"$f":"Regulat!G47","v":1.1743446058724285E-2},{"$f":"Regulat!H47","v":0},{"$f":"Regulat!I47","v":0},{"$f":"Regulat!J47","v":0},{"$f":"Regulat!K47","v":0},{"$f":"Regulat!L47","v":0},{"$f":"Regulat!M47","v":0},{"$f":"Regulat!N47","v":0},{"$f":"Regulat!O47","v":0}]
["EMR","Capital Remuneration (RC)",{"$f":"Regulat!C48","v":0.14607611944155705},{"$f":"Regulat!D48","v":0.14847343249578335},{"$f":"Regulat!E48","v":0.15086073077169851},{"$f":"Regulat!F48","v":0.15337901188237826},{"$f":"Regulat!G48","v":0.20536978855496488},{"$f":"Regulat!H48","v":0.20721242121333566},{"$f":"Regulat!I48","v":0.20971534229625871},{"$f":"Regulat!J48","v":0.20985260602455094},{"$f":"Regulat!K48","v":0},{"$f":"Regulat!L48","v":0.2454998805540155},{"$f":"Regulat!M48","v":0.24501943442621585},{"$f":"Regulat!N48","v":0.23654647253231081},{"$f":"Regulat!O48","v":0.23236444611157595}]
["EMR","Regulatory Depreciation (QRR)",{"$f":"Regulat!C49","v":0.13282395639356062},{"$f":"Regulat!D49","v":0.1350037829510676},{"$f":"Regulat!E49","v":0.13717450328037811},{"$f":"Regulat!F49","v":0.13946432355839747},{"$f":"Regulat!G49","v":0.12273673787160304},{"$f":"Regulat!H49","v":0.12383796470333627},{"$f":"Regulat!I49","v":0.12533380482193199},{"$f":"Regulat!J49","v":0.12541583880734541},{"$f":"Regulat!K49","v":0},{"$f":"Regulat!L49","v":0.13414053768578343},{"$f":"Regulat!M49","v":0.13387802308998542},{"$f":"Regulat!N49","v":0.12924841731716508},{"$f":"Regulat!O49","v":0.1269633682514483}]
["EMR","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C50","v":6.9465119480817406E-2},{"$f":"Regulat!D50","v":7.0605139070476483E-2},{"$f":"Regulat!E50","v":7.1740396226860237E-2},{"$f":"Regulat!F50","v":7.2937941033693929E-2},{"$f":"Regulat!G50","v":9.1904145196822384E-2},{"$f":"Regulat!H50","v":9.2728733762506135E-2},{"$f":"Regulat!I50","v":9.3848805143207703E-2},{"$f":"Regulat!J50","v":9.3910231440152286E-2},{"$f":"Regulat!K50","v":0},{"$f":"Regulat!L50","v":9.9812509427199436E-2},{"$f":"Regulat!M50","v":9.9617175182832196E-2},{"$f":"Regulat!N50","v":9.6172336077398807E-2},{"$f":"Regulat!O50","v":9.4472056017781608E-2}]
["EMR","Other Revenues",{"$f":"Regulat!C51","v":-1.6828551839011552E-2},{"$f":"Regulat!D51","v":-1.7104731868722207E-2},{"$f":"Regulat!E51","v":-1.7379758156010013E-2},{"$f":"Regulat!F51","v":-1.7669874188516153E-2},{"$f":"Regulat!G51","v":-3.0560926131940079E-2},{"$f":"Regulat!H51","v":-2.7207812112572446E-2},{"$f":"Regulat!I51","v":-3.5349832813694172E-2},{"$f":"Regulat!J51","v":-3.6627065699924168E-2},{"$f":"Regulat!K51","v":0},{"$f":"Regulat!L51","v":-4.2110504409122985E-2},{"$f":"Regulat!M51","v":-5.9659269409669272E-2},{"$f":"Regulat!N51","v":-4.1290848841095268E-2},{"$f":"Regulat!O51","v":-4.1380211200566543E-2}]
["EMR","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C52","v":0},{"$f":"Regulat!D52","v":0},{"$f":"Regulat!E52","v":0},{"$f":"Regulat!F52","v":0},{"$f":"Regulat!G52","v":0},{"$f":"Regulat!H52","v":-1.9722886729788796E-3},{"$f":"Regulat!I52","v":-8.6671694779224956E-3},{"$f":"Regulat!J52","v":-1.0470870582170916E-2},{"$f":"Regulat!K52","v":0},{"$f":"Regulat!L52","v":-1.2800669028507254E-2},{"$f":"Regulat!M52","v":-1.1394490477935776E-2},{"$f":"Regulat!N52","v":-1.3159674022336367E-2},{"$f":"Regulat!O52","v":-1.3357483732759934E-2}]
["EMR",{"$f":"Regulat!B53","v":"ONS"},{"$f":"Regulat!C53","v":0},{"$f":"Regulat!D53","v":0},{"$f":"Regulat!E53","v":0},{"$f":"Regulat!F53","v":0},{"$f":"Regulat!G53","v":0},{"$f":"Regulat!H53","v":1.4197020599737367E-4},{"$f":"Regulat!I53","v":1.7591962409842089E-4},{"$f":"Regulat!J53","v":1.6917511160734365E-4},{"$f":"Regulat!K53","v":0},{"$f":"Regulat!L53","v":0},{"$f":"Regulat!M53","v":0},{"$f":"Regulat!N53","v":0},{"$f":"Regulat!O53","v":0}]
["EMR",null,{"$f":"Regulat!C54","v":0},{"$f":"Regulat!D54","v":0},{"$f":"Regulat!E54","v":0},{"$f":"Regulat!F54","v":0},{"$f":"Regulat!G54","v":0},{"$f":"Regulat!H54","v":6.9631147951706742E-12},{"$f":"Regulat!I54","v":1.4368507270233724E-4},{"$f":"Regulat!J54","v":3.1981388575077319E-4},{"$f":"Regulat!K54","v":0},{"$f":"Regulat!L54","v":0},{"$f":"Regulat!M54","v":-1.9915538940979199E-3},{"$f":"Regulat!N54","v":-4.0201826223449581E-4},{"$f":"Regulat!O54","v":-3.9491077516898868E-4}]
["EMR","VPB",{"$f":"Regulat!C55","v":1},{"$f":"Regulat!D55","v":0.99999999999999989},{"$f":"Regulat!E55","v":1},{"$f":"Regulat!F55","v":1},{"$f":"Regulat!G55","v":0.99999999999999989},{"$f":"Regulat!H55","v":1},{"$f":"Regulat!I55","v":1},{"$f":"Regulat!J55","v":0.99999999999999989},{"$f":"Regulat!K55","v":0},{"$f":"Regulat!L55","v":1},{"$f":"Regulat!M55","v":0.99999999999999989},{"$f":"Regulat!N55","v":0.99999999999999978},{"$f":"Regulat!O55","v":0.99999999999999989}]
["EMR"]
["ENF","ENF"]
["ENF"]
["ENF","ENF",{"$f":"Regulat!C59","v":41078},{"$f":"Regulat!D59","v":41443},{"$f":"Regulat!E59","v":41808},{"$f":"Regulat!F59","v":42173},{"$f":"Regulat!G59","v":42543},{"$f":"Regulat!H59","v":42908},{"$f":"Regulat!I59","v":43273},{"$f":"Regulat!J59","v":43638},{"$f":"Regulat!K59","v":44004},{"$f":"Regulat!L59","v":44369},{"$f":"Regulat!M59","v":44734},{"$f":"Regulat!N59","v":45099},{"$f":"Regulat!O59","v":0}]
["ENF","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C60","v":22534184.969414879},{"$f":"Regulat!D60","v":0},{"$f":"Regulat!E60","v":0},{"$f":"Regulat!F60","v":0},{"$f":"Regulat!G60","v":26118863.633181673},{"$f":"Regulat!H60","v":0},{"$f":"Regulat!I60","v":0},{"$f":"Regulat!J60","v":0},{"$f":"Regulat!K60","v":0},{"$f":"Regulat!L60","v":28423828.755769238},{"$f":"Regulat!M60","v":0},{"$f":"Regulat!N60","v":0},{"$f":"Regulat!O60","v":0}]
["ENF","Operating Costs (CO3)",{"$f":"Regulat!C61","v":22334427.938060187},{"$f":"Regulat!D61","v":0},{"$f":"Regulat!E61","v":0},{"$f":"Regulat!F61","v":0},{"$f":"Regulat!G61","v":25960692.841172483},{"$f":"Regulat!H61","v":0},{"$f":"Regulat!I61","v":0},{"$f":"Regulat!J61","v":0},{"$f":"Regulat!K61","v":0},{"$f":"Regulat!L61","v":28423828.755769238},{"$f":"Regulat!M61","v":0},{"$f":"Regulat!N61","v":0},{"$f":"Regulat!O61","v":0}]
["ENF","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C62","v":34328.522949342121},{"$f":"Regulat!D62","v":0},{"$f":"Regulat!E62","v":0},{"$f":"Regulat!F62","v":0},{"$f":"Regulat!G62","v":50648.742785005015},{"$f":"Regulat!H62","v":0},{"$f":"Regulat!I62","v":0},{"$f":"Regulat!J62","v":0},{"$f":"Regulat!K62","v":0},{"$f":"Regulat!L62","v":0},{"$f":"Regulat!M62","v":0},{"$f":"Regulat!N62","v":0},{"$f":"Regulat!O62","v":0}]
["ENF","Delinquency - Others (Vse)",{"$f":"Regulat!C63","v":165428.50840534881},{"$f":"Regulat!D63","v":0},{"$f":"Regulat!E63","v":0},{"$f":"Regulat!F63","v":0},{"$f":"Regulat!G63","v":107522.04922418266},{"$f":"Regulat!H63","v":0},{"$f":"Regulat!I63","v":0},{"$f":"Regulat!J63","v":0},{"$f":"Regulat!K63","v":0},{"$f":"Regulat!L63","v":0},{"$f":"Regulat!M63","v":0},{"$f":"Regulat!N63","v":0},{"$f":"Regulat!O63","v":0}]
["ENF","Annual Asset Costs (CAA)",{"$f":"Regulat!C64","v":14876480.969495004},{"$f":"Regulat!D64","v":0},{"$f":"Regulat!E64","v":0},{"$f":"Regulat!F64","v":0},{"$f":"Regulat!G64","v":22379246.321733519},{"$f":"Regulat!H64","v":0},{"$f":"Regulat!I64","v":0},{"$f":"Regulat!J64","v":0},{"$f":"Regulat!K64","v":0},{"$f":"Regulat!L64","v":27068337.722799487},{"$f":"Regulat!M64","v":0},{"$f":"Regulat!N64","v":0},{"$f":"Regulat!O64","v":0}]
["ENF","Capital Remuneration (RC)",{"$f":"Regulat!C65","v":7863298.7493812488},{"$f":"Regulat!D65","v":0},{"$f":"Regulat!E65","v":0},{"$f":"Regulat!F65","v":0},{"$f":"Regulat!G65","v":11886837.958373707},{"$f":"Regulat!H65","v":0},{"$f":"Regulat!I65","v":0},{"$f":"Regulat!J65","v":0},{"$f":"Regulat!K65","v":0},{"$f":"Regulat!L65","v":13424061.739170449},{"$f":"Regulat!M65","v":0},{"$f":"Regulat!N65","v":0},{"$f":"Regulat!O65","v":0}]
["ENF","Regulatory Depreciation (QRR)",{"$f":"Regulat!C66","v":4554786.3966983324},{"$f":"Regulat!D66","v":0},{"$f":"Regulat!E66","v":0},{"$f":"Regulat!F66","v":0},{"$f":"Regulat!G66","v":6344710.7808402646},{"$f":"Regulat!H66","v":0},{"$f":"Regulat!I66","v":0},{"$f":"Regulat!J66","v":0},{"$f":"Regulat!K66","v":0},{"$f":"Regulat!L66","v":8213643.4593789652},{"$f":"Regulat!M66","v":0},{"$f":"Regulat!N66","v":0},{"$f":"Regulat!O66","v":0}]
["ENF","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C67","v":2458395.8234154223},{"$f":"Regulat!D67","v":0},{"$f":"Regulat!E67","v":0},{"$f":"Regulat!F67","v":0},{"$f":"Regulat!G67","v":4147697.5825195452},{"$f":"Regulat!H67","v":0},{"$f":"Regulat!I67","v":0},{"$f":"Regulat!J67","v":0},{"$f":"Regulat!K67","v":0},{"$f":"Regulat!L67","v":5430632.5242500734},{"$f":"Regulat!M67","v":0},{"$f":"Regulat!N67","v":0},{"$f":"Regulat!O67","v":0}]
["ENF","Parcel B (VPB)",{"$f":"Regulat!C68","v":37410665.938909881},{"$f":"Regulat!D68","v":0},{"$f":"Regulat!E68","v":0},{"$f":"Regulat!F68","v":0},{"$f":"Regulat!G68","v":48498109.954915196},{"$f":"Regulat!H68","v":0},{"$f":"Regulat!I68","v":0},{"$f":"Regulat!J68","v":0},{"$f":"Regulat!K68","v":0},{"$f":"Regulat!L68","v":55492166.478568725},{"$f":"Regulat!M68","v":0},{"$f":"Regulat!N68","v":0},{"$f":"Regulat!O68","v":0}]
["ENF","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C69","v":37047336.893521473},{"$f":"Regulat!D69","v":0},{"$f":"Regulat!E69","v":0},{"$f":"Regulat!F69","v":0},{"$f":"Regulat!G69","v":48158032.911602162},{"$f":"Regulat!H69","v":0},{"$f":"Regulat!I69","v":0},{"$f":"Regulat!J69","v":0},{"$f":"Regulat!K69","v":0},{"$f":"Regulat!L69","v":54977854.921697296},{"$f":"Regulat!M69","v":0},{"$f":"Regulat!N69","v":0},{"$f":"Regulat!O69","v":0}]
["ENF","Other Revenues",{"$f":"Regulat!C70","v":1572448.9053481373},{"$f":"Regulat!D70","v":0},{"$f":"Regulat!E70","v":0},{"$f":"Regulat!F70","v":0},{"$f":"Regulat!G70","v":1928234.3978349653},{"$f":"Regulat!H70","v":0},{"$f":"Regulat!I70","v":0},{"$f":"Regulat!J70","v":0},{"$f":"Regulat!K70","v":0},{"$f":"Regulat!L70","v":2490451.0570705258},{"$f":"Regulat!M70","v":0},{"$f":"Regulat!N70","v":0},{"$f":"Regulat!O70","v":0}]
["ENF","Parcel B with Adjustments",{"$f":"Regulat!C71","v":0},{"$f":"Regulat!D71","v":0},{"$f":"Regulat!E71","v":0},{"$f":"Regulat!F71","v":0},{"$f":"Regulat!G71","v":0},{"$f":"Regulat!H71","v":0},{"$f":"Regulat!I71","v":0},{"$f":"Regulat!J71","v":0},{"$f":"Regulat!K71","v":0},{"$f":"Regulat!L71","v":545181.92738858308},{"$f":"Regulat!M71","v":0},{"$f":"Regulat!N71","v":0},{"$f":"Regulat!O71","v":0}]
["ENF",null,{"$f":"Regulat!C72","v":0},{"$f":"Regulat!D72","v":0},{"$f":"Regulat!E72","v":0},{"$f":"Regulat!F72","v":0},{"$f":"Regulat!G72","v":0},{"$f":"Regulat!H72","v":0},{"$f":"Regulat!I72","v":0},{"$f":"Regulat!J72","v":0},{"$f":"Regulat!K72","v":0},{"$f":"Regulat!L72","v":0},{"$f":"Regulat!M72","v":0},{"$f":"Regulat!N72","v":0},{"$f":"Regulat!O72","v":0}]
["ENF",null,{"$f":"Regulat!C73","v":35474887.988173336},{"$f":"Regulat!D73","v":0},{"$f":"Regulat!E73","v":0},{"$f":"Regulat!F73","v":0},{"$f":"Regulat!G73","v":46229798.513767198},{"$f":"Regulat!H73","v":0},{"$f":"Regulat!I73","v":0},{"$f":"Regulat!J73","v":0},{"$f":"Regulat!K73","v":0},{"$f":"Regulat!L73","v":51942221.937238187},{"$f":"Regulat!M73","v":0},{"$f":"Regulat!N73","v":0},{"$f":"Regulat!O73","v":0}]
["ENF"]
["ENF","Factor X",{"$f":"Regulat!C75","v":9.711910661566632E-3},{"$f":"Regulat!D75","v":-2.9999999999999992E-4},{"$f":"Regulat!E75","v":-2.8808933843336819E-4},{"$f":"Regulat!F75","v":3.3119106615666317E-3},{"$f":"Regulat!G75","v":7.0121710645874458E-3},{"$f":"Regulat!H75","v":1.2258466852241514E-2},{"$f":"Regulat!I75","v":2.9304189019833202E-3},{"$f":"Regulat!J75","v":1.2898954656846011E-2},{"$f":"Regulat!K75","v":0},{"$f":"Regulat!L75","v":9.2681830519279317E-3},{"$f":"Regulat!M75","v":-1.1485110299810208E-2},{"$f":"Regulat!N75","v":-1.2044025851017121E-3},{"$f":"Regulat!O75","v":0}]
["ENF","Component Pd",{"$f":"Regulat!C76","v":9.711910661566632E-3},{"$f":"Regulat!D76","v":9.711910661566632E-3},{"$f":"Regulat!E76","v":9.711910661566632E-3},{"$f":"Regulat!F76","v":9.711910661566632E-3},{"$f":"Regulat!G76","v":9.6787199054250671E-3},{"$f":"Regulat!H76","v":9.7000000000000003E-3},{"$f":"Regulat!I76","v":9.7000000000000003E-3},{"$f":"Regulat!J76","v":9.7000000000000003E-3},{"$f":"Regulat!K76","v":0},{"$f":"Regulat!L76","v":3.7002651592444751E-3},{"$f":"Regulat!M76","v":2.4783427706552034E-3},{"$f":"Regulat!N76","v":-1.276958943136064E-5},{"$f":"Regulat!O76","v":0}]
["ENF","Component T",{"$f":"Regulat!C77","v":0},{"$f":"Regulat!D77","v":0},{"$f":"Regulat!E77","v":0},{"$f":"Regulat!F77","v":0},{"$f":"Regulat!G77","v":0},{"$f":"Regulat!H77","v":0},{"$f":"Regulat!I77","v":0},{"$f":"Regulat!J77","v":0},{"$f":"Regulat!K77","v":0},{"$f":"Regulat!L77","v":0},{"$f":"Regulat!M77","v":-5.7000000000000002E-3},{"$f":"Regulat!N77","v":-5.7000000000000002E-3},{"$f":"Regulat!O77","v":0}]
["ENF","Component Q",{"$f":"Regulat!C78","v":0},{"$f":"Regulat!D78","v":-1.0011910661566632E-2},{"$f":"Regulat!E78","v":-0.01},{"$f":"Regulat!F78","v":-6.4000000000000003E-3},{"$f":"Regulat!G78","v":-2.6665488408376208E-3},{"$f":"Regulat!H78","v":2.558466852241514E-3},{"$f":"Regulat!I78","v":-6.7695810980166801E-3},{"$f":"Regulat!J78","v":3.1989546568460107E-3},{"$f":"Regulat!K78","v":0},{"$f":"Regulat!L78","v":5.567917892683457E-3},{"$f":"Regulat!M78","v":-8.26345307046541E-3},{"$f":"Regulat!N78","v":4.5083670043296487E-3},{"$f":"Regulat!O78","v":0}]
["ENF"]
["ENF","VPB",{"$f":"Regulat!C80","v":37410665.938909881},{"$f":"Regulat!D80","v":0},{"$f":"Regulat!E80","v":0},{"$f":"Regulat!F80","v":0},{"$f":"Regulat!G80","v":48498109.954915196},{"$f":"Regulat!H80","v":0},{"$f":"Regulat!I80","v":0},{"$f":"Regulat!J80","v":0},{"$f":"Regulat!K80","v":0},{"$f":"Regulat!L80","v":55492166.478568725},{"$f":"Regulat!M80","v":0},{"$f":"Regulat!N80","v":0},{"$f":"Regulat!O80","v":0}]
["ENF"]
["ENF","Required Revenue",{"$f":"Regulat!C82","v":41078},{"$f":"Regulat!D82","v":41443},{"$f":"Regulat!E82","v":41808},{"$f":"Regulat!F82","v":42173},{"$f":"Regulat!G82","v":42543},{"$f":"Regulat!H82","v":42908},{"$f":"Regulat!I82","v":43273},{"$f":"Regulat!J82","v":43638},{"$f":"Regulat!K82","v":44004},{"$f":"Regulat!L82","v":44369},{"$f":"Regulat!M82","v":44734},{"$f":"Regulat!N82","v":45099},{"$f":"Regulat!O82","v":0}]
["ENF","Operating Costs (CO3)",{"$f":"Regulat!C83","v":22117517.969248544},{"$f":"Regulat!D83","v":23613192.512762059},{"$f":"Regulat!E83","v":26880320.157242224},{"$f":"Regulat!F83","v":27502050.084959768},{"$f":"Regulat!G83","v":25778652.022014972},{"$f":"Regulat!H83","v":26013627.078001801},{"$f":"Regulat!I83","v":26804633.46733043},{"$f":"Regulat!J83","v":27692862.805409852},{"$f":"Regulat!K83","v":0},{"$f":"Regulat!L83","v":28160391.507824119},{"$f":"Regulat!M83","v":31594129.167883646},{"$f":"Regulat!N83","v":33110473.995469496},{"$f":"Regulat!O83","v":0}]
["ENF","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C84","v":33995.127401314574},{"$f":"Regulat!D84","v":36294.013141040836},{"$f":"Regulat!E84","v":41315.662526151915},{"$f":"Regulat!F84","v":42271.275544364653},{"$f":"Regulat!G84","v":50293.585136390277},{"$f":"Regulat!H84","v":0},{"$f":"Regulat!I84","v":0},{"$f":"Regulat!J84","v":0},{"$f":"Regulat!K84","v":0},{"$f":"Regulat!L84","v":0},{"$f":"Regulat!M84","v":0},{"$f":"Regulat!N84","v":0},{"$f":"Regulat!O84","v":0}]
["ENF","Delinquency - Others (Vse)",{"$f":"Regulat!C85","v":163821.88151083986},{"$f":"Regulat!D85","v":174900.1687846164},{"$f":"Regulat!E85","v":199099.40301148494},{"$f":"Regulat!F85","v":203704.48422773622},{"$f":"Regulat!G85","v":106768.08622180771},{"$f":"Regulat!H85","v":0},{"$f":"Regulat!I85","v":0},{"$f":"Regulat!J85","v":0},{"$f":"Regulat!K85","v":0},{"$f":"Regulat!L85","v":0},{"$f":"Regulat!M85","v":0},{"$f":"Regulat!N85","v":0},{"$f":"Regulat!O85","v":0}]
["ENF","Capital Remuneration (RC)",{"$f":"Regulat!C86","v":7786931.0944220498},{"$f":"Regulat!D86","v":8313514.3496595528},{"$f":"Regulat!E86","v":9463774.4231280424},{"$f":"Regulat!F86","v":9682667.3438078314},{"$f":"Regulat!G86","v":11803485.41719256},{"$f":"Regulat!H86","v":11911075.39685387},{"$f":"Regulat!I86","v":12273260.059316946},{"$f":"Regulat!J86","v":12679961.00047514},{"$f":"Regulat!K86","v":0},{"$f":"Regulat!L86","v":13299645.077671435},{"$f":"Regulat!M86","v":14775135.968619777},{"$f":"Regulat!N86","v":15320522.910931308},{"$f":"Regulat!O86","v":0}]
["ENF","Regulatory Depreciation (QRR)",{"$f":"Regulat!C87","v":4510550.7181310784},{"$f":"Regulat!D87","v":4815572.0996312592},{"$f":"Regulat!E87","v":5481855.9459256371},{"$f":"Regulat!F87","v":5608648.8517050743},{"$f":"Regulat!G87","v":6300220.5834896807},{"$f":"Regulat!H87","v":6357647.7400016114},{"$f":"Regulat!I87","v":6550967.1863196017},{"$f":"Regulat!J87","v":6768047.6121637598},{"$f":"Regulat!K87","v":0},{"$f":"Regulat!L87","v":8137517.9082741709},{"$f":"Regulat!M87","v":9040311.4398659002},{"$f":"Regulat!N87","v":9374011.7742793355},{"$f":"Regulat!O87","v":0}]
["ENF","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C88","v":2434520.1028076429},{"$f":"Regulat!D88","v":2599152.0361242099},{"$f":"Regulat!E88","v":2958771.4084237767},{"$f":"Regulat!F88","v":3027206.4837179384},{"$f":"Regulat!G88","v":4118613.2175467429},{"$f":"Regulat!H88","v":4156154.799261515},{"$f":"Regulat!I88","v":4282532.6008420866},{"$f":"Regulat!J88","v":4424443.5544832051},{"$f":"Regulat!K88","v":0},{"$f":"Regulat!L88","v":5380300.4279275713},{"$f":"Regulat!M88","v":5977202.3922740165},{"$f":"Regulat!N88","v":6197835.768726388},{"$f":"Regulat!O88","v":0}]
["ENF","Other Revenues",{"$f":"Regulat!C89","v":-1572448.9053481373},{"$f":"Regulat!D89","v":-1678784.1551702404},{"$f":"Regulat!E89","v":-1911061.180799352},{"$f":"Regulat!F89","v":-1955263.181476865},{"$f":"Regulat!G89","v":-1928234.3978349653},{"$f":"Regulat!H89","v":-2627596.2140610744},{"$f":"Regulat!I89","v":-2316714.9791031182},{"$f":"Regulat!J89","v":-2550169.2321810727},{"$f":"Regulat!K89","v":0},{"$f":"Regulat!L89","v":-2490451.0570705254},{"$f":"Regulat!M89","v":-4063228.3649902376},{"$f":"Regulat!N89","v":-5271829.3947888827},{"$f":"Regulat!O89","v":0}]
["ENF","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C90","v":0},{"$f":"Regulat!D90","v":0},{"$f":"Regulat!E90","v":0},{"$f":"Regulat!F90","v":0},{"$f":"Regulat!G90","v":0},{"$f":"Regulat!H90","v":-81477.873378295495},{"$f":"Regulat!I90","v":-350525.52295671403},{"$f":"Regulat!J90","v":-427787.14752546255},{"$f":"Regulat!K90","v":0},{"$f":"Regulat!L90","v":-545181.92738858308},{"$f":"Regulat!M90","v":-522672.03139463405},{"$f":"Regulat!N90","v":-564153.76992496417},{"$f":"Regulat!O90","v":0}]
["ENF",{"$f":"Regulat!B91","v":"ONS"},{"$f":"Regulat!C91","v":0},{"$f":"Regulat!D91","v":0},{"$f":"Regulat!E91","v":0},{"$f":"Regulat!F91","v":0},{"$f":"Regulat!G91","v":0},{"$f":"Regulat!H91","v":0},{"$f":"Regulat!I91","v":0},{"$f":"Regulat!J91","v":0},{"$f":"Regulat!K91","v":0},{"$f":"Regulat!L91","v":0},{"$f":"Regulat!M91","v":0},{"$f":"Regulat!N91","v":0},{"$f":"Regulat!O91","v":0}]
["ENF",null,{"$f":"Regulat!C92","v":0},{"$f":"Regulat!D92","v":0},{"$f":"Regulat!E92","v":0},{"$f":"Regulat!F92","v":0},{"$f":"Regulat!G92","v":0},{"$f":"Regulat!H92","v":4.3329149484634399E-3},{"$f":"Regulat!I92","v":4.4646598398685455E-3},{"$f":"Regulat!J92","v":4.612606018781662E-3},{"$f":"Regulat!K92","v":0},{"$f":"Regulat!L92","v":0},{"$f":"Regulat!M92","v":-82399.733976054937},{"$f":"Regulat!N92","v":-85441.312683276832},{"$f":"Regulat!O92","v":0}]
["ENF","VPB",{"$f":"Regulat!C93","v":35474887.988173328},{"$f":"Regulat!D93","v":37873841.024932489},{"$f":"Regulat!E93","v":43114075.819457971},{"$f":"Regulat!F93","v":44111285.342485845},{"$f":"Regulat!G93","v":46229798.51376719},{"$f":"Regulat!H93","v":45729430.93101234},{"$f":"Regulat!I93","v":47244152.816213891},{"$f":"Regulat!J93","v":48587358.597438037},{"$f":"Regulat!K93","v":0},{"$f":"Regulat!L93","v":51942221.937238187},{"$f":"Regulat!M93","v":56718478.838282414},{"$f":"Regulat!N93","v":58081419.972009405},{"$f":"Regulat!O93","v":0}]
["ENF"]
["ENF","Required Revenue - %",{"$f":"Regulat!C95","v":41078},{"$f":"Regulat!D95","v":41443},{"$f":"Regulat!E95","v":41808},{"$f":"Regulat!F95","v":42173},{"$f":"Regulat!G95","v":42543},{"$f":"Regulat!H95","v":42908},{"$f":"Regulat!I95","v":43273},{"$f":"Regulat!J95","v":43638},{"$f":"Regulat!K95","v":44004},{"$f":"Regulat!L95","v":44369},{"$f":"Regulat!M95","v":44734},{"$f":"Regulat!N95","v":45099},{"$f":"Regulat!O95","v":0}]
["ENF","Operating Costs (CO3)",{"$f":"Regulat!C96","v":0.62346970557376002},{"$f":"Regulat!D96","v":0.62346970557376002},{"$f":"Regulat!E96","v":0.62346970557375991},{"$f":"Regulat!F96","v":0.62346970557376002},{"$f":"Regulat!G96","v":0.55761982207943461},{"$f":"Regulat!H96","v":0.56885962821724367},{"$f":"Regulat!I96","v":0.56736404125192086},{"$f":"Regulat!J96","v":0.56996024490349784},{"$f":"Regulat!K96","v":0},{"$f":"Regulat!L96","v":0.54214838059585391},{"$f":"Regulat!M96","v":0.55703414151789687},{"$f":"Regulat!N96","v":0.57006998126812491},{"$f":"Regulat!O96","v":0}]
["ENF","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C97","v":9.5828709628760251E-4},{"$f":"Regulat!D97","v":9.5828709628760251E-4},{"$f":"Regulat!E97","v":9.5828709628760251E-4},{"$f":"Regulat!F97","v":9.5828709628760272E-4},{"$f":"Regulat!G97","v":1.0879040522188928E-3},{"$f":"Regulat!H97","v":0},{"$f":"Regulat!I97","v":0},{"$f":"Regulat!J97","v":0},{"$f":"Regulat!K97","v":0},{"$f":"Regulat!L97","v":0},{"$f":"Regulat!M97","v":0},{"$f":"Regulat!N97","v":0},{"$f":"Regulat!O97","v":0}]
["ENF","Delinquency - Others (Vse)",{"$f":"Regulat!C98","v":4.6179675483529366E-3},{"$f":"Regulat!D98","v":4.6179675483529366E-3},{"$f":"Regulat!E98","v":4.6179675483529366E-3},{"$f":"Regulat!F98","v":4.6179675483529374E-3},{"$f":"Regulat!G98","v":2.3095079289608472E-3},{"$f":"Regulat!H98","v":0},{"$f":"Regulat!I98","v":0},{"$f":"Regulat!J98","v":0},{"$f":"Regulat!K98","v":0},{"$f":"Regulat!L98","v":0},{"$f":"Regulat!M98","v":0},{"$f":"Regulat!N98","v":0},{"$f":"Regulat!O98","v":0}]
["ENF","Capital Remuneration (RC)",{"$f":"Regulat!C99","v":0.21950544557090826},{"$f":"Regulat!D99","v":0.21950544557090826},{"$f":"Regulat!E99","v":0.21950544557090823},{"$f":"Regulat!F99","v":0.21950544557090829},{"$f":"Regulat!G99","v":0.25532201732779547},{"$f":"Regulat!H99","v":0.26046848067764022},{"$f":"Regulat!I99","v":0.2597836838573776},{"$f":"Regulat!J99","v":0.26097242917715929},{"$f":"Regulat!K99","v":0},{"$f":"Regulat!L99","v":0.25604690330231544},{"$f":"Regulat!M99","v":0.2604995104108333},{"$f":"Regulat!N99","v":0.26377665901271996},{"$f":"Regulat!O99","v":0}]
["ENF","Regulatory Depreciation (QRR)",{"$f":"Regulat!C100","v":0.12714770853215412},{"$f":"Regulat!D100","v":0.12714770853215415},{"$f":"Regulat!E100","v":0.12714770853215415},{"$f":"Regulat!F100","v":0.12714770853215415},{"$f":"Regulat!G100","v":0.13628051140247735},{"$f":"Regulat!H100","v":0.13902748428233871},{"$f":"Regulat!I100","v":0.13866196758366575},{"$f":"Regulat!J100","v":0.13929647150072968},{"$f":"Regulat!K100","v":0},{"$f":"Regulat!L100","v":0.15666480186594131},{"$f":"Regulat!M100","v":0.15938917307077174},{"$f":"Regulat!N100","v":0.1613943284926033},{"$f":"Regulat!O100","v":0}]
["ENF","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C101","v":6.8626576174652509E-2},{"$f":"Regulat!D101","v":6.8626576174652523E-2},{"$f":"Regulat!E101","v":6.8626576174652509E-2},{"$f":"Regulat!F101","v":6.8626576174652537E-2},{"$f":"Regulat!G101","v":8.9090010122372137E-2},{"$f":"Regulat!H101","v":9.0885775629517718E-2},{"$f":"Regulat!I101","v":9.064682813768965E-2},{"$f":"Regulat!J101","v":9.1061619363611637E-2},{"$f":"Regulat!K101","v":0},{"$f":"Regulat!L101","v":0.10358240805386784},{"$f":"Regulat!M101","v":0.10538368649336333},{"$f":"Regulat!N101","v":0.10670943946813369},{"$f":"Regulat!O101","v":0}]
["ENF","Other Revenues",{"$f":"Regulat!C102","v":-4.4325690496115518E-2},{"$f":"Regulat!D102","v":-4.4325690496115518E-2},{"$f":"Regulat!E102","v":-4.4325690496115518E-2},{"$f":"Regulat!F102","v":-4.4325690496115525E-2},{"$f":"Regulat!G102","v":-4.1709772913259377E-2},{"$f":"Regulat!H102","v":-5.7459630714081701E-2},{"$f":"Regulat!I102","v":-4.9037073182695241E-2},{"$f":"Regulat!J102","v":-5.2486270210942092E-2},{"$f":"Regulat!K102","v":0},{"$f":"Regulat!L102","v":-4.7946563781575212E-2},{"$f":"Regulat!M102","v":-7.1638528539798241E-2},{"$f":"Regulat!N102","v":-9.0766193342543669E-2},{"$f":"Regulat!O102","v":0}]
["ENF","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C103","v":0},{"$f":"Regulat!D103","v":0},{"$f":"Regulat!E103","v":0},{"$f":"Regulat!F103","v":0},{"$f":"Regulat!G103","v":0},{"$f":"Regulat!H103","v":-1.7817381874096234E-3},{"$f":"Regulat!I103","v":-7.4194477424604369E-3},{"$f":"Regulat!J103","v":-8.804494828990754E-3},{"$f":"Regulat!K103","v":0},{"$f":"Regulat!L103","v":-1.049593003640327E-2},{"$f":"Regulat!M103","v":-9.2151983286592309E-3},{"$f":"Regulat!N103","v":-9.7131538828913126E-3},{"$f":"Regulat!O103","v":0}]
["ENF",{"$f":"Regulat!B104","v":"ONS"},{"$f":"Regulat!C104","v":0},{"$f":"Regulat!D104","v":0},{"$f":"Regulat!E104","v":0},{"$f":"Regulat!F104","v":0},{"$f":"Regulat!G104","v":0},{"$f":"Regulat!H104","v":0},{"$f":"Regulat!I104","v":0},{"$f":"Regulat!J104","v":0},{"$f":"Regulat!K104","v":0},{"$f":"Regulat!L104","v":0},{"$f":"Regulat!M104","v":0},{"$f":"Regulat!N104","v":0},{"$f":"Regulat!O104","v":0}]
["ENF",null,{"$f":"Regulat!C105","v":0},{"$f":"Regulat!D105","v":0},{"$f":"Regulat!E105","v":0},{"$f":"Regulat!F105","v":0},{"$f":"Regulat!G105","v":0},{"$f":"Regulat!H105","v":9.4751123297381464E-11},{"$f":"Regulat!I105","v":9.4501849937635097E-11},{"$f":"Regulat!J105","v":9.4934282330484225E-11},{"$f":"Regulat!K105","v":0},{"$f":"Regulat!L105","v":0},{"$f":"Regulat!M105","v":-1.4527846244077837E-3},{"$f":"Regulat!N105","v":-1.4710610161468626E-3},{"$f":"Regulat!O105","v":0}]
["ENF","VPB",{"$f":"Regulat!C106","v":1},{"$f":"Regulat!D106","v":1},{"$f":"Regulat!E106","v":1},{"$f":"Regulat!F106","v":1},{"$f":"Regulat!G106","v":1},{"$f":"Regulat!H106","v":1},{"$f":"Regulat!I106","v":1.0000000000000002},{"$f":"Regulat!J106","v":0.99999999999999978},{"$f":"Regulat!K106","v":0},{"$f":"Regulat!L106","v":0.99999999999999989},{"$f":"Regulat!M106","v":1.0000000000000002},{"$f":"Regulat!N106","v":1},{"$f":"Regulat!O106","v":0}]
["ENF"]
["ESE","ESE"]
["ESE"]
["ESE","ESE",{"$f":"Regulat!C110","v":0},{"$f":"Regulat!D110","v":41386},{"$f":"Regulat!E110","v":41751},{"$f":"Regulat!F110","v":42116},{"$f":"Regulat!G110","v":42482},{"$f":"Regulat!H110","v":42847},{"$f":"Regulat!I110","v":43212},{"$f":"Regulat!J110","v":43577},{"$f":"Regulat!K110","v":43943},{"$f":"Regulat!L110","v":44308},{"$f":"Regulat!M110","v":44673},{"$f":"Regulat!N110","v":45038},{"$f":"Regulat!O110","v":45404}]
["ESE","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C111","v":0},{"$f":"Regulat!D111","v":166266044.08380428},{"$f":"Regulat!E111","v":0},{"$f":"Regulat!F111","v":0},{"$f":"Regulat!G111","v":0},{"$f":"Regulat!H111","v":0},{"$f":"Regulat!I111","v":219343365.37671137},{"$f":"Regulat!J111","v":0},{"$f":"Regulat!K111","v":0},{"$f":"Regulat!L111","v":0},{"$f":"Regulat!M111","v":0},{"$f":"Regulat!N111","v":329676098.82413852},{"$f":"Regulat!O111","v":0}]
["ESE","Operating Costs (CO3)",{"$f":"Regulat!C112","v":0},{"$f":"Regulat!D112","v":159408691.33360776},{"$f":"Regulat!E112","v":0},{"$f":"Regulat!F112","v":0},{"$f":"Regulat!G112","v":0},{"$f":"Regulat!H112","v":0},{"$f":"Regulat!I112","v":210183655.92458108},{"$f":"Regulat!J112","v":0},{"$f":"Regulat!K112","v":0},{"$f":"Regulat!L112","v":0},{"$f":"Regulat!M112","v":0},{"$f":"Regulat!N112","v":312722802.98200905},{"$f":"Regulat!O112","v":0}]
["ESE","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C113","v":0},{"$f":"Regulat!D113","v":284521.0707181691},{"$f":"Regulat!E113","v":0},{"$f":"Regulat!F113","v":0},{"$f":"Regulat!G113","v":0},{"$f":"Regulat!H113","v":0},{"$f":"Regulat!I113","v":575495.74520568398},{"$f":"Regulat!J113","v":0},{"$f":"Regulat!K113","v":0},{"$f":"Regulat!L113","v":0},{"$f":"Regulat!M113","v":0},{"$f":"Regulat!N113","v":1173325.2684989003},{"$f":"Regulat!O113","v":0}]
["ESE","Delinquency - Others (Vse)",{"$f":"Regulat!C114","v":0},{"$f":"Regulat!D114","v":6572831.6794783333},{"$f":"Regulat!E114","v":0},{"$f":"Regulat!F114","v":0},{"$f":"Regulat!G114","v":0},{"$f":"Regulat!H114","v":0},{"$f":"Regulat!I114","v":8584213.7069246024},{"$f":"Regulat!J114","v":0},{"$f":"Regulat!K114","v":0},{"$f":"Regulat!L114","v":0},{"$f":"Regulat!M114","v":0},{"$f":"Regulat!N114","v":15779970.573630568},{"$f":"Regulat!O114","v":0}]
["ESE","Annual Asset Costs (CAA)",{"$f":"Regulat!C115","v":0},{"$f":"Regulat!D115","v":101119682.83628231},{"$f":"Regulat!E115","v":0},{"$f":"Regulat!F115","v":0},{"$f":"Regulat!G115","v":0},{"$f":"Regulat!H115","v":0},{"$f":"Regulat!I115","v":184282785.47854602},{"$f":"Regulat!J115","v":0},{"$f":"Regulat!K115","v":0},{"$f":"Regulat!L115","v":0},{"$f":"Regulat!M115","v":0},{"$f":"Regulat!N115","v":282236755.27123928},{"$f":"Regulat!O115","v":0}]
["ESE","Capital Remuneration (RC)",{"$f":"Regulat!C116","v":0},{"$f":"Regulat!D116","v":54261931.611249998},{"$f":"Regulat!E116","v":0},{"$f":"Regulat!F116","v":0},{"$f":"Regulat!G116","v":0},{"$f":"Regulat!H116","v":0},{"$f":"Regulat!I116","v":105618601.99918592},{"$f":"Regulat!J116","v":0},{"$f":"Regulat!K116","v":0},{"$f":"Regulat!L116","v":0},{"$f":"Regulat!M116","v":0},{"$f":"Regulat!N116","v":159255238.96575382},{"$f":"Regulat!O116","v":0}]
["ESE","Regulatory Depreciation (QRR)",{"$f":"Regulat!C117","v":0},{"$f":"Regulat!D117","v":33015057.032316998},{"$f":"Regulat!E117","v":0},{"$f":"Regulat!F117","v":0},{"$f":"Regulat!G117","v":0},{"$f":"Regulat!H117","v":0},{"$f":"Regulat!I117","v":49318515.604221486},{"$f":"Regulat!J117","v":0},{"$f":"Regulat!K117","v":0},{"$f":"Regulat!L117","v":0},{"$f":"Regulat!M117","v":0},{"$f":"Regulat!N117","v":80356169.58587195},{"$f":"Regulat!O117","v":0}]
["ESE","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C118","v":0},{"$f":"Regulat!D118","v":13842694.192715324},{"$f":"Regulat!E118","v":0},{"$f":"Regulat!F118","v":0},{"$f":"Regulat!G118","v":0},{"$f":"Regulat!H118","v":0},{"$f":"Regulat!I118","v":29345667.875138603},{"$f":"Regulat!J118","v":0},{"$f":"Regulat!K118","v":0},{"$f":"Regulat!L118","v":0},{"$f":"Regulat!M118","v":0},{"$f":"Regulat!N118","v":42625346.719613492},{"$f":"Regulat!O118","v":0}]
["ESE","Parcel B (VPB)",{"$f":"Regulat!C119","v":0},{"$f":"Regulat!D119","v":267385726.92008659},{"$f":"Regulat!E119","v":0},{"$f":"Regulat!F119","v":0},{"$f":"Regulat!G119","v":0},{"$f":"Regulat!H119","v":0},{"$f":"Regulat!I119","v":403626150.85525739},{"$f":"Regulat!J119","v":0},{"$f":"Regulat!K119","v":0},{"$f":"Regulat!L119","v":0},{"$f":"Regulat!M119","v":0},{"$f":"Regulat!N119","v":611912854.0953778},{"$f":"Regulat!O119","v":0}]
["ESE","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C120","v":0},{"$f":"Regulat!D120","v":263087843.60435155},{"$f":"Regulat!E120","v":0},{"$f":"Regulat!F120","v":0},{"$f":"Regulat!G120","v":0},{"$f":"Regulat!H120","v":0},{"$f":"Regulat!I120","v":399490064.15896887},{"$f":"Regulat!J120","v":0},{"$f":"Regulat!K120","v":0},{"$f":"Regulat!L120","v":0},{"$f":"Regulat!M120","v":0},{"$f":"Regulat!N120","v":626118459.25014234},{"$f":"Regulat!O120","v":0}]
["ESE",null,{"$f":"Regulat!C121","v":0},{"$f":"Regulat!D121","v":3235950.2314828532},{"$f":"Regulat!E121","v":0},{"$f":"Regulat!F121","v":0},{"$f":"Regulat!G121","v":0},{"$f":"Regulat!H121","v":0},{"$f":"Regulat!I121","v":5085909.1081136027},{"$f":"Regulat!J121","v":0},{"$f":"Regulat!K121","v":0},{"$f":"Regulat!L121","v":0},{"$f":"Regulat!M121","v":0},{"$f":"Regulat!N121","v":12435033.789781708},{"$f":"Regulat!O121","v":0}]
["ESE",null,{"$f":"Regulat!C122","v":0},{"$f":"Regulat!D122","v":0},{"$f":"Regulat!E122","v":0},{"$f":"Regulat!F122","v":0},{"$f":"Regulat!G122","v":0},{"$f":"Regulat!H122","v":0},{"$f":"Regulat!I122","v":0},{"$f":"Regulat!J122","v":0},{"$f":"Regulat!K122","v":0},{"$f":"Regulat!L122","v":0},{"$f":"Regulat!M122","v":0},{"$f":"Regulat!N122","v":930318.93655353086},{"$f":"Regulat!O122","v":0}]
["ESE","Other Revenues",{"$f":"Regulat!C123","v":0},{"$f":"Regulat!D123","v":0},{"$f":"Regulat!E123","v":0},{"$f":"Regulat!F123","v":0},{"$f":"Regulat!G123","v":0},{"$f":"Regulat!H123","v":0},{"$f":"Regulat!I123","v":0},{"$f":"Regulat!J123","v":0},{"$f":"Regulat!K123","v":0},{"$f":"Regulat!L123","v":0},{"$f":"Regulat!M123","v":0},{"$f":"Regulat!N123","v":0},{"$f":"Regulat!O123","v":0}]
["ESE","Parcel B with Adjustments",{"$f":"Regulat!C124","v":0},{"$f":"Regulat!D124","v":259851893.37286869},{"$f":"Regulat!E124","v":0},{"$f":"Regulat!F124","v":0},{"$f":"Regulat!G124","v":0},{"$f":"Regulat!H124","v":0},{"$f":"Regulat!I124","v":394404155.05085528},{"$f":"Regulat!J124","v":0},{"$f":"Regulat!K124","v":0},{"$f":"Regulat!L124","v":0},{"$f":"Regulat!M124","v":0},{"$f":"Regulat!N124","v":612753106.52380717},{"$f":"Regulat!O124","v":0}]
["ESE"]
["ESE","Factor X",{"$f":"Regulat!C126","v":0},{"$f":"Regulat!D126","v":2.4059506346212435E-2},{"$f":"Regulat!E126","v":1.7659506346212429E-2},{"$f":"Regulat!F126","v":2.4059506346212428E-2},{"$f":"Regulat!G126","v":1.7659506346212429E-2},{"$f":"Regulat!H126","v":1.9159506346212427E-2},{"$f":"Regulat!I126","v":3.1935744281051143E-2},{"$f":"Regulat!J126","v":2.5493688344450132E-2},{"$f":"Regulat!K126","v":0},{"$f":"Regulat!L126","v":3.1658948880231984E-2},{"$f":"Regulat!M126","v":3.2840735465830037E-2},{"$f":"Regulat!N126","v":2.185345575251775E-2},{"$f":"Regulat!O126","v":2.8512226309907747E-2}]
["ESE","Component Pd",{"$f":"Regulat!C127","v":0},{"$f":"Regulat!D127","v":1.6073720034501124E-2},{"$f":"Regulat!E127","v":1.6073720034501124E-2},{"$f":"Regulat!F127","v":1.6073720034501124E-2},{"$f":"Regulat!G127","v":1.6073720034501124E-2},{"$f":"Regulat!H127","v":1.6073720034501124E-2},{"$f":"Regulat!I127","v":1.0295967924191934E-2},{"$f":"Regulat!J127","v":1.0295967924191934E-2},{"$f":"Regulat!K127","v":0},{"$f":"Regulat!L127","v":1.0295967924191934E-2},{"$f":"Regulat!M127","v":1.0295967924191934E-2},{"$f":"Regulat!N127","v":4.2259960716474927E-3},{"$f":"Regulat!O127","v":4.2300000000000003E-3}]
["ESE","Component T",{"$f":"Regulat!C128","v":0},{"$f":"Regulat!D128","v":7.9857863117113112E-3},{"$f":"Regulat!E128","v":7.9857863117113025E-3},{"$f":"Regulat!F128","v":7.9857863117113025E-3},{"$f":"Regulat!G128","v":7.9857863117113025E-3},{"$f":"Regulat!H128","v":7.9857863117113025E-3},{"$f":"Regulat!I128","v":2.1688423369052596E-2},{"$f":"Regulat!J128","v":2.1688423369052596E-2},{"$f":"Regulat!K128","v":0},{"$f":"Regulat!L128","v":2.1688423369052596E-2},{"$f":"Regulat!M128","v":2.1688423369052596E-2},{"$f":"Regulat!N128","v":2.6320114116059366E-2},{"$f":"Regulat!O128","v":2.632E-2}]
["ESE","Component Q",{"$f":"Regulat!C129","v":0},{"$f":"Regulat!D129","v":0},{"$f":"Regulat!E129","v":-6.4000000000000003E-3},{"$f":"Regulat!F129","v":0},{"$f":"Regulat!G129","v":-6.4000000000000003E-3},{"$f":"Regulat!H129","v":-4.8999999999999998E-3},{"$f":"Regulat!I129","v":-4.8647012193384652E-5},{"$f":"Regulat!J129","v":-6.4907029487943956E-3},{"$f":"Regulat!K129","v":0},{"$f":"Regulat!L129","v":-3.2544241301254344E-4},{"$f":"Regulat!M129","v":8.5634417258550815E-4},{"$f":"Regulat!N129","v":-8.692654435189108E-3},{"$f":"Regulat!O129","v":-2.0377736900922547E-3}]
["ESE"]
["ESE","VPB",{"$f":"Regulat!C131","v":0},{"$f":"Regulat!D131","v":267385726.92008659},{"$f":"Regulat!E131","v":0},{"$f":"Regulat!F131","v":0},{"$f":"Regulat!G131","v":0},{"$f":"Regulat!H131","v":0},{"$f":"Regulat!I131","v":403626150.85525739},{"$f":"Regulat!J131","v":0},{"$f":"Regulat!K131","v":0},{"$f":"Regulat!L131","v":0},{"$f":"Regulat!M131","v":0},{"$f":"Regulat!N131","v":611912854.0953778},{"$f":"Regulat!O131","v":0}]
["ESE"]
["ESE","Required Revenue",{"$f":"Regulat!C133","v":0},{"$f":"Regulat!D133","v":41386},{"$f":"Regulat!E133","v":41751},{"$f":"Regulat!F133","v":42116},{"$f":"Regulat!G133","v":42482},{"$f":"Regulat!H133","v":42847},{"$f":"Regulat!I133","v":43212},{"$f":"Regulat!J133","v":43577},{"$f":"Regulat!K133","v":43943},{"$f":"Regulat!L133","v":44308},{"$f":"Regulat!M133","v":44673},{"$f":"Regulat!N133","v":45038},{"$f":"Regulat!O133","v":45404}]
["ESE","Operating Costs (CO3)",{"$f":"Regulat!C134","v":0},{"$f":"Regulat!D134","v":156846400.65804514},{"$f":"Regulat!E134","v":190097510.58005601},{"$f":"Regulat!F134","v":193404734.1302152},{"$f":"Regulat!G134","v":212588269.00617984},{"$f":"Regulat!H134","v":219810121.83678189},{"$f":"Regulat!I134","v":208029836.5518648},{"$f":"Regulat!J134","v":223198570.33801168},{"$f":"Regulat!K134","v":0},{"$f":"Regulat!L134","v":290326841.6304794},{"$f":"Regulat!M134","v":328645763.73161834},{"$f":"Regulat!N134","v":319982687.5102089},{"$f":"Regulat!O134","v":314852683.40971494}]
["ESE","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C135","v":0},{"$f":"Regulat!D135","v":279947.75868352875},{"$f":"Regulat!E135","v":343624.83917068457},{"$f":"Regulat!F135","v":354300.41543568077},{"$f":"Regulat!G135","v":394269.40978896583},{"$f":"Regulat!H135","v":413081.21837657021},{"$f":"Regulat!I135","v":569598.45562107163},{"$f":"Regulat!J135","v":635671.38924628147},{"$f":"Regulat!K135","v":0},{"$f":"Regulat!L135","v":891148.51420018228},{"$f":"Regulat!M135","v":1049455.6705576724},{"$f":"Regulat!N135","v":1200564.1071192205},{"$f":"Regulat!O135","v":1248015.1403783867}]
["ESE","Delinquency - Others (Vse)",{"$f":"Regulat!C136","v":0},{"$f":"Regulat!D136","v":6467181.8232284989},{"$f":"Regulat!E136","v":7938210.7731274348},{"$f":"Regulat!F136","v":8184831.4036984444},{"$f":"Regulat!G136","v":9108170.6545280907},{"$f":"Regulat!H136","v":9542749.5457180738},{"$f":"Regulat!I136","v":8496248.5142925698},{"$f":"Regulat!J136","v":9481806.0743741523},{"$f":"Regulat!K136","v":0},{"$f":"Regulat!L136","v":13292555.773403041},{"$f":"Regulat!M136","v":15653898.099265995},{"$f":"Regulat!N136","v":16146303.834686494},{"$f":"Regulat!O136","v":16784469.506747708}]
["ESE","Capital Remuneration (RC)",{"$f":"Regulat!C137","v":0},{"$f":"Regulat!D137","v":53389740.513999522},{"$f":"Regulat!E137","v":65533802.034211792},{"$f":"Regulat!F137","v":67569775.636236176},{"$f":"Regulat!G137","v":75192391.538440064},{"$f":"Regulat!H137","v":78780052.264192164},{"$f":"Regulat!I137","v":104536294.29022361},{"$f":"Regulat!J137","v":116662415.00895372},{"$f":"Regulat!K137","v":0},{"$f":"Regulat!L137","v":163549185.25042349},{"$f":"Regulat!M137","v":192602711.15437055},{"$f":"Regulat!N137","v":162952361.89499784},{"$f":"Regulat!O137","v":169392882.56198072}]
["ESE","Regulatory Depreciation (QRR)",{"$f":"Regulat!C138","v":0},{"$f":"Regulat!D138","v":32484382.248656444},{"$f":"Regulat!E138","v":39873298.783478968},{"$f":"Regulat!F138","v":41112063.836457498},{"$f":"Regulat!G138","v":45749958.052050292},{"$f":"Regulat!H138","v":47932829.541438118},{"$f":"Regulat!I138","v":48813132.947921626},{"$f":"Regulat!J138","v":54475414.615785144},{"$f":"Regulat!K138","v":0},{"$f":"Regulat!L138","v":76369151.760718182},{"$f":"Regulat!M138","v":89935670.75954482},{"$f":"Regulat!N138","v":82221644.398578316},{"$f":"Regulat!O138","v":85471368.390695661}]
["ESE","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C139","v":0},{"$f":"Regulat!D139","v":13620190.601738404},{"$f":"Regulat!E139","v":16718247.10083596},{"$f":"Regulat!F139","v":17237641.805749517},{"$f":"Regulat!G139","v":19182237.911149874},{"$f":"Regulat!H139","v":20097481.597084288},{"$f":"Regulat!I139","v":29044953.399045136},{"$f":"Regulat!J139","v":32414143.14867308},{"$f":"Regulat!K139","v":0},{"$f":"Regulat!L139","v":45441427.748167306},{"$f":"Regulat!M139","v":53513823.194052279},{"$f":"Regulat!N139","v":43614897.504551552},{"$f":"Regulat!O139","v":45338730.442593969}]
["ESE","Other Revenues",{"$f":"Regulat!C140","v":0},{"$f":"Regulat!D140","v":-3235950.2314828532},{"$f":"Regulat!E140","v":-3942170.892012632},{"$f":"Regulat!F140","v":-4032681.4793922701},{"$f":"Regulat!G140","v":-4455206.5071920753},{"$f":"Regulat!H140","v":-4631845.395241308},{"$f":"Regulat!I140","v":-5085909.1081136027},{"$f":"Regulat!J140","v":-5561767.9742894163},{"$f":"Regulat!K140","v":0},{"$f":"Regulat!L140","v":-7509640.5513758855},{"$f":"Regulat!M140","v":-8674922.1166131645},{"$f":"Regulat!N140","v":-12435033.789781708},{"$f":"Regulat!O140","v":-7987538.0972664077}]
["ESE","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C141","v":0},{"$f":"Regulat!D141","v":0},{"$f":"Regulat!E141","v":0},{"$f":"Regulat!F141","v":0},{"$f":"Regulat!G141","v":0},{"$f":"Regulat!H141","v":0},{"$f":"Regulat!I141","v":0},{"$f":"Regulat!J141","v":0},{"$f":"Regulat!K141","v":0},{"$f":"Regulat!L141","v":0},{"$f":"Regulat!M141","v":0},{"$f":"Regulat!N141","v":-930318.93655353086},{"$f":"Regulat!O141","v":0}]
["ESE",{"$f":"Regulat!B142","v":"ONS"},{"$f":"Regulat!C142","v":0},{"$f":"Regulat!D142","v":0},{"$f":"Regulat!E142","v":0},{"$f":"Regulat!F142","v":0},{"$f":"Regulat!G142","v":0},{"$f":"Regulat!H142","v":0},{"$f":"Regulat!I142","v":0},{"$f":"Regulat!J142","v":0},{"$f":"Regulat!K142","v":0},{"$f":"Regulat!L142","v":0},{"$f":"Regulat!M142","v":0},{"$f":"Regulat!N142","v":0},{"$f":"Regulat!O142","v":0}]
["ESE",null,{"$f":"Regulat!C143","v":0},{"$f":"Regulat!D143","v":0},{"$f":"Regulat!E143","v":0},{"$f":"Regulat!F143","v":0},{"$f":"Regulat!G143","v":0},{"$f":"Regulat!H143","v":0},{"$f":"Regulat!I143","v":0},{"$f":"Regulat!J143","v":0},{"$f":"Regulat!K143","v":0},{"$f":"Regulat!L143","v":0},{"$f":"Regulat!M143","v":0},{"$f":"Regulat!N143","v":0},{"$f":"Regulat!O143","v":-5679747.3124384284}]
["ESE","VPB",{"$f":"Regulat!C144","v":0},{"$f":"Regulat!D144","v":259851893.37286869},{"$f":"Regulat!E144","v":316562523.2188682},{"$f":"Regulat!F144","v":323830665.74840021},{"$f":"Regulat!G144","v":357760090.06494504},{"$f":"Regulat!H144","v":371944470.60834974},{"$f":"Regulat!I144","v":394404155.05085522},{"$f":"Regulat!J144","v":431306252.60075462},{"$f":"Regulat!K144","v":0},{"$f":"Regulat!L144","v":582360670.12601566},{"$f":"Regulat!M144","v":672726400.49279654},{"$f":"Regulat!N144","v":612753106.52380705},{"$f":"Regulat!O144","v":619420864.04240668}]
["ESE"]
["ESE","Required Revenue - %",{"$f":"Regulat!C146","v":0},{"$f":"Regulat!D146","v":41386},{"$f":"Regulat!E146","v":41751},{"$f":"Regulat!F146","v":42116},{"$f":"Regulat!G146","v":42482},{"$f":"Regulat!H146","v":42847},{"$f":"Regulat!I146","v":43212},{"$f":"Regulat!J146","v":43577},{"$f":"Regulat!K146","v":43943},{"$f":"Regulat!L146","v":44308},{"$f":"Regulat!M146","v":44673},{"$f":"Regulat!N146","v":45038},{"$f":"Regulat!O146","v":45404}]
["ESE","Operating Costs (CO3)",{"$f":"Regulat!C147","v":0},{"$f":"Regulat!D147","v":0.60359922193440352},{"$f":"Regulat!E147","v":0.60050541879407648},{"$f":"Regulat!F147","v":0.59724033140357602},{"$f":"Regulat!G147","v":0.59422019087592526},{"$f":"Regulat!H147","v":0.59097564073815101},{"$f":"Regulat!I147","v":0.52745346084155997},{"$f":"Regulat!J147","v":0.51749439984265411},{"$f":"Regulat!K147","v":0},{"$f":"Regulat!L147","v":0.49853442466788878},{"$f":"Regulat!M147","v":0.48852812003642698},{"$f":"Regulat!N147","v":0.52220492087831916},{"$f":"Regulat!O147","v":0.50830170839734512}]
["ESE","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C148","v":0},{"$f":"Regulat!D148","v":1.0773358433137292E-3},{"$f":"Regulat!E148","v":1.0854880599151207E-3},{"$f":"Regulat!F148","v":1.0940916130251666E-3},{"$f":"Regulat!G148","v":1.1020497275629408E-3},{"$f":"Regulat!H148","v":1.1105991647111662E-3},{"$f":"Regulat!I148","v":1.4441999363511435E-3},{"$f":"Regulat!J148","v":1.4738283653742915E-3},{"$f":"Regulat!K148","v":0},{"$f":"Regulat!L148","v":1.5302347152106764E-3},{"$f":"Regulat!M148","v":1.5600036950964135E-3},{"$f":"Regulat!N148","v":1.9592950151327802E-3},{"$f":"Regulat!O148","v":2.0148096598388804E-3}]
["ESE","Delinquency - Others (Vse)",{"$f":"Regulat!C149","v":0},{"$f":"Regulat!D149","v":2.4887953438725033E-2},{"$f":"Regulat!E149","v":2.5076280958371798E-2},{"$f":"Regulat!F149","v":2.5275034977872163E-2},{"$f":"Regulat!G149","v":2.5458878470414805E-2},{"$f":"Regulat!H149","v":2.5656382336078337E-2},{"$f":"Regulat!I149","v":2.1541985309959648E-2},{"$f":"Regulat!J149","v":2.1983929092609596E-2},{"$f":"Regulat!K149","v":0},{"$f":"Regulat!L149","v":2.2825297887178225E-2},{"$f":"Regulat!M149","v":2.3269338155599284E-2},{"$f":"Regulat!N149","v":2.6350423462209192E-2},{"$f":"Regulat!O149","v":2.7097036088210635E-2}]
["ESE","Capital Remuneration (RC)",{"$f":"Regulat!C150","v":0},{"$f":"Regulat!D150","v":0.2054621954876007},{"$f":"Regulat!E150","v":0.2070169310247201},{"$f":"Regulat!F150","v":0.20865774240397114},{"$f":"Regulat!G150","v":0.21017546011012633},{"$f":"Regulat!H150","v":0.21180595085965401},{"$f":"Regulat!I150","v":0.26504866379195346},{"$f":"Regulat!J150","v":0.27048625960204686},{"$f":"Regulat!K150","v":0},{"$f":"Regulat!L150","v":0.28083830801113935},{"$f":"Regulat!M150","v":0.28630169860032562},{"$f":"Regulat!N150","v":0.26593477888580352},{"$f":"Regulat!O150","v":0.26430032430798811}]
["ESE","Regulatory Depreciation (QRR)",{"$f":"Regulat!C151","v":0},{"$f":"Regulat!D151","v":0.1250111431824116},{"$f":"Regulat!E151","v":0.12595710439138422},{"$f":"Regulat!F151","v":0.12695543747051879},{"$f":"Regulat!G151","v":0.12787887559997313},{"$f":"Regulat!H151","v":0.12887092920897442},{"$f":"Regulat!I151","v":0.12376424619975814},{"$f":"Regulat!J151","v":0.12630332689892898},{"$f":"Regulat!K151","v":0},{"$f":"Regulat!L151","v":0.13113720702360074},{"$f":"Regulat!M151","v":0.13368833257274232},{"$f":"Regulat!N151","v":0.13418396989454315},{"$f":"Regulat!O151","v":0.13798593711051382}]
["ESE","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C152","v":0},{"$f":"Regulat!D152","v":5.2415206312137252E-2},{"$f":"Regulat!E152","v":5.2811832970124289E-2},{"$f":"Regulat!F152","v":5.3230418329628722E-2},{"$f":"Regulat!G152","v":5.3617601414589523E-2},{"$f":"Regulat!H152","v":5.403355389102299E-2},{"$f":"Regulat!I152","v":7.364261513751047E-2},{"$f":"Regulat!J152","v":7.5153427415479035E-2},{"$f":"Regulat!K152","v":0},{"$f":"Regulat!L152","v":7.8029698912075118E-2},{"$f":"Regulat!M152","v":7.9547678156902224E-2},{"$f":"Regulat!N152","v":7.1178582434256496E-2},{"$f":"Regulat!O152","v":7.319535565319607E-2}]
["ESE","Other Revenues",{"$f":"Regulat!C153","v":0},{"$f":"Regulat!D153","v":-1.2453056198591935E-2},{"$f":"Regulat!E153","v":-1.2453056198591942E-2},{"$f":"Regulat!F153","v":-1.245305619859194E-2},{"$f":"Regulat!G153","v":-1.2453056198591942E-2},{"$f":"Regulat!H153","v":-1.245305619859194E-2},{"$f":"Regulat!I153","v":-1.2895171217092822E-2},{"$f":"Regulat!J153","v":-1.289517121709282E-2},{"$f":"Regulat!K153","v":0},{"$f":"Regulat!L153","v":-1.2895171217092823E-2},{"$f":"Regulat!M153","v":-1.2895171217092816E-2},{"$f":"Regulat!N153","v":-2.0293709909243153E-2},{"$f":"Regulat!O153","v":-1.289517121709282E-2}]
["ESE","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C154","v":0},{"$f":"Regulat!D154","v":0},{"$f":"Regulat!E154","v":0},{"$f":"Regulat!F154","v":0},{"$f":"Regulat!G154","v":0},{"$f":"Regulat!H154","v":0},{"$f":"Regulat!I154","v":0},{"$f":"Regulat!J154","v":0},{"$f":"Regulat!K154","v":0},{"$f":"Regulat!L154","v":0},{"$f":"Regulat!M154","v":0},{"$f":"Regulat!N154","v":-1.5182606610210398E-3},{"$f":"Regulat!O154","v":0}]
["ESE",{"$f":"Regulat!B155","v":"ONS"},{"$f":"Regulat!C155","v":0},{"$f":"Regulat!D155","v":0},{"$f":"Regulat!E155","v":0},{"$f":"Regulat!F155","v":0},{"$f":"Regulat!G155","v":0},{"$f":"Regulat!H155","v":0},{"$f":"Regulat!I155","v":0},{"$f":"Regulat!J155","v":0},{"$f":"Regulat!K155","v":0},{"$f":"Regulat!L155","v":0},{"$f":"Regulat!M155","v":0},{"$f":"Regulat!N155","v":0},{"$f":"Regulat!O155","v":0}]
["ESE",null,{"$f":"Regulat!C156","v":0},{"$f":"Regulat!D156","v":0},{"$f":"Regulat!E156","v":0},{"$f":"Regulat!F156","v":0},{"$f":"Regulat!G156","v":0},{"$f":"Regulat!H156","v":0},{"$f":"Regulat!I156","v":0},{"$f":"Regulat!J156","v":0},{"$f":"Regulat!K156","v":0},{"$f":"Regulat!L156","v":0},{"$f":"Regulat!M156","v":0},{"$f":"Regulat!N156","v":0},{"$f":"Regulat!O156","v":0}]
["ESE","VPB",{"$f":"Regulat!C157","v":0},{"$f":"Regulat!D157","v":0.99999999999999989},{"$f":"Regulat!E157","v":1},{"$f":"Regulat!F157","v":1.0000000000000002},{"$f":"Regulat!G157","v":1},{"$f":"Regulat!H157","v":1},{"$f":"Regulat!I157","v":1},{"$f":"Regulat!J157","v":1},{"$f":"Regulat!K157","v":0},{"$f":"Regulat!L157","v":1},{"$f":"Regulat!M157","v":1},{"$f":"Regulat!N157","v":1.0000000000000002},{"$f":"Regulat!O157","v":1}]
["ESE"]
["EBO","EBO"]
["EBO"]
["EBO","EBO",{"$f":"Regulat!C161","v":0},{"$f":"Regulat!D161","v":41309},{"$f":"Regulat!E161","v":41674},{"$f":"Regulat!F161","v":42039},{"$f":"Regulat!G161","v":42404},{"$f":"Regulat!H161","v":42770},{"$f":"Regulat!I161","v":43135},{"$f":"Regulat!J161","v":43500},{"$f":"Regulat!K161","v":43865},{"$f":"Regulat!L161","v":44231},{"$f":"Regulat!M161","v":44596},{"$f":"Regulat!N161","v":44961},{"$f":"Regulat!O161","v":0}]
["EBO","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C162","v":0},{"$f":"Regulat!D162","v":35439259.723432355},{"$f":"Regulat!E162","v":0},{"$f":"Regulat!F162","v":0},{"$f":"Regulat!G162","v":0},{"$f":"Regulat!H162","v":48657756.549384393},{"$f":"Regulat!I162","v":0},{"$f":"Regulat!J162","v":0},{"$f":"Regulat!K162","v":0},{"$f":"Regulat!L162","v":55933496.448902451},{"$f":"Regulat!M162","v":0},{"$f":"Regulat!N162","v":"-"},{"$f":"Regulat!O162","v":"-"}]
["EBO","Operating Costs (CO3)",{"$f":"Regulat!C163","v":0},{"$f":"Regulat!D163","v":33717700.694714189},{"$f":"Regulat!E163","v":0},{"$f":"Regulat!F163","v":0},{"$f":"Regulat!G163","v":0},{"$f":"Regulat!H163","v":48414712.458853461},{"$f":"Regulat!I163","v":0},{"$f":"Regulat!J163","v":0},{"$f":"Regulat!K163","v":0},{"$f":"Regulat!L163","v":55617860.076687247},{"$f":"Regulat!M163","v":0},{"$f":"Regulat!N163","v":"-"},{"$f":"Regulat!O163","v":"-"}]
["EBO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C164","v":0},{"$f":"Regulat!D164","v":115734.16436800006},{"$f":"Regulat!E164","v":0},{"$f":"Regulat!F164","v":0},{"$f":"Regulat!G164","v":0},{"$f":"Regulat!H164","v":89560.495353512844},{"$f":"Regulat!I164","v":0},{"$f":"Regulat!J164","v":0},{"$f":"Regulat!K164","v":0},{"$f":"Regulat!L164","v":90207.087445753001},{"$f":"Regulat!M164","v":0},{"$f":"Regulat!N164","v":"-"},{"$f":"Regulat!O164","v":"-"}]
["EBO","Delinquency - Others (Vse)",{"$f":"Regulat!C165","v":0},{"$f":"Regulat!D165","v":1605824.864350161},{"$f":"Regulat!E165","v":0},{"$f":"Regulat!F165","v":0},{"$f":"Regulat!G165","v":0},{"$f":"Regulat!H165","v":153483.59517741925},{"$f":"Regulat!I165","v":0},{"$f":"Regulat!J165","v":0},{"$f":"Regulat!K165","v":0},{"$f":"Regulat!L165","v":225429.28476945063},{"$f":"Regulat!M165","v":0},{"$f":"Regulat!N165","v":"-"},{"$f":"Regulat!O165","v":"-"}]
["EBO","Annual Asset Costs (CAA)",{"$f":"Regulat!C166","v":0},{"$f":"Regulat!D166","v":15465781.744763538},{"$f":"Regulat!E166","v":0},{"$f":"Regulat!F166","v":0},{"$f":"Regulat!G166","v":0},{"$f":"Regulat!H166","v":28388513.186524287},{"$f":"Regulat!I166","v":0},{"$f":"Regulat!J166","v":0},{"$f":"Regulat!K166","v":0},{"$f":"Regulat!L166","v":35757941.29172305},{"$f":"Regulat!M166","v":0},{"$f":"Regulat!N166","v":"-"},{"$f":"Regulat!O166","v":"-"}]
["EBO","Capital Remuneration (RC)",{"$f":"Regulat!C167","v":0},{"$f":"Regulat!D167","v":7586639.4886659989},{"$f":"Regulat!E167","v":0},{"$f":"Regulat!F167","v":0},{"$f":"Regulat!G167","v":0},{"$f":"Regulat!H167","v":15997127.997035716},{"$f":"Regulat!I167","v":0},{"$f":"Regulat!J167","v":0},{"$f":"Regulat!K167","v":0},{"$f":"Regulat!L167","v":19334039.627645038},{"$f":"Regulat!M167","v":0},{"$f":"Regulat!N167","v":"-"},{"$f":"Regulat!O167","v":"-"}]
["EBO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C168","v":0},{"$f":"Regulat!D168","v":4769565.218333276},{"$f":"Regulat!E168","v":0},{"$f":"Regulat!F168","v":0},{"$f":"Regulat!G168","v":0},{"$f":"Regulat!H168","v":6473329.6454399982},{"$f":"Regulat!I168","v":0},{"$f":"Regulat!J168","v":0},{"$f":"Regulat!K168","v":0},{"$f":"Regulat!L168","v":8875634.1121639721},{"$f":"Regulat!M168","v":0},{"$f":"Regulat!N168","v":"-"},{"$f":"Regulat!O168","v":"-"}]
["EBO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C169","v":0},{"$f":"Regulat!D169","v":3109577.0377642615},{"$f":"Regulat!E169","v":0},{"$f":"Regulat!F169","v":0},{"$f":"Regulat!G169","v":0},{"$f":"Regulat!H169","v":5918055.5440485738},{"$f":"Regulat!I169","v":0},{"$f":"Regulat!J169","v":0},{"$f":"Regulat!K169","v":0},{"$f":"Regulat!L169","v":7548267.5519140381},{"$f":"Regulat!M169","v":0},{"$f":"Regulat!N169","v":"-"},{"$f":"Regulat!O169","v":"-"}]
["EBO","Parcel B (VPB)",{"$f":"Regulat!C170","v":0},{"$f":"Regulat!D170","v":50905041.468195893},{"$f":"Regulat!E170","v":0},{"$f":"Regulat!F170","v":0},{"$f":"Regulat!G170","v":0},{"$f":"Regulat!H170","v":77046269.735908687},{"$f":"Regulat!I170","v":0},{"$f":"Regulat!J170","v":0},{"$f":"Regulat!K170","v":0},{"$f":"Regulat!L170","v":91691437.740625501},{"$f":"Regulat!M170","v":0},{"$f":"Regulat!N170","v":"-"},{"$f":"Regulat!O170","v":"-"}]
["EBO","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C171","v":0},{"$f":"Regulat!D171","v":50798839.094073154},{"$f":"Regulat!E171","v":0},{"$f":"Regulat!F171","v":0},{"$f":"Regulat!G171","v":0},{"$f":"Regulat!H171","v":77087391.812124714},{"$f":"Regulat!I171","v":0},{"$f":"Regulat!J171","v":0},{"$f":"Regulat!K171","v":0},{"$f":"Regulat!L171","v":92344713.614063069},{"$f":"Regulat!M171","v":0},{"$f":"Regulat!N171","v":"-"},{"$f":"Regulat!O171","v":"-"}]
["EBO","Other Revenues",{"$f":"Regulat!C172","v":0},{"$f":"Regulat!D172","v":970584.13658009935},{"$f":"Regulat!E172","v":0},{"$f":"Regulat!F172","v":0},{"$f":"Regulat!G172","v":0},{"$f":"Regulat!H172","v":1533548.3409279459},{"$f":"Regulat!I172","v":0},{"$f":"Regulat!J172","v":0},{"$f":"Regulat!K172","v":0},{"$f":"Regulat!L172","v":2368506.9762072959},{"$f":"Regulat!M172","v":0},{"$f":"Regulat!N172","v":"-"},{"$f":"Regulat!O172","v":"-"}]
["EBO",null,{"$f":"Regulat!C173","v":0},{"$f":"Regulat!D173","v":0},{"$f":"Regulat!E173","v":0},{"$f":"Regulat!F173","v":0},{"$f":"Regulat!G173","v":0},{"$f":"Regulat!H173","v":0},{"$f":"Regulat!I173","v":0},{"$f":"Regulat!J173","v":0},{"$f":"Regulat!K173","v":0},{"$f":"Regulat!L173","v":1542491.9610175597},{"$f":"Regulat!M173","v":0},{"$f":"Regulat!N173","v":"-"},{"$f":"Regulat!O173","v":"-"}]
["EBO",null,{"$f":"Regulat!C174","v":0},{"$f":"Regulat!D174","v":0},{"$f":"Regulat!E174","v":0},{"$f":"Regulat!F174","v":0},{"$f":"Regulat!G174","v":0},{"$f":"Regulat!H174","v":0},{"$f":"Regulat!I174","v":0},{"$f":"Regulat!J174","v":0},{"$f":"Regulat!K174","v":0},{"$f":"Regulat!L174","v":0},{"$f":"Regulat!M174","v":0},{"$f":"Regulat!N174","v":"-"},{"$f":"Regulat!O174","v":"-"}]
["EBO","Parcel B with Adjustments",{"$f":"Regulat!C175","v":0},{"$f":"Regulat!D175","v":49828254.957493052},{"$f":"Regulat!E175","v":0},{"$f":"Regulat!F175","v":0},{"$f":"Regulat!G175","v":0},{"$f":"Regulat!H175","v":75553843.471196771},{"$f":"Regulat!I175","v":0},{"$f":"Regulat!J175","v":0},{"$f":"Regulat!K175","v":0},{"$f":"Regulat!L175","v":88433714.676838204},{"$f":"Regulat!M175","v":0},{"$f":"Regulat!N175","v":"-"},{"$f":"Regulat!O175","v":"-"}]
["EBO"]
["EBO","Factor X",{"$f":"Regulat!C177","v":0},{"$f":"Regulat!D177","v":2.0862840115568057E-3},{"$f":"Regulat!E177","v":-8.2000000000000007E-3},{"$f":"Regulat!F177","v":-1.5E-3},{"$f":"Regulat!G177","v":-3.0999999999999999E-3},{"$f":"Regulat!H177","v":5.0161748221790974E-3},{"$f":"Regulat!I177","v":7.8730615768442154E-3},{"$f":"Regulat!J177","v":6.0101626956828996E-3},{"$f":"Regulat!K177","v":0},{"$f":"Regulat!L177","v":2.8106386811159803E-3},{"$f":"Regulat!M177","v":1.0882478153088883E-2},{"$f":"Regulat!N177","v":"-"},{"$f":"Regulat!O177","v":"-"}]
["EBO","Component Pd",{"$f":"Regulat!C178","v":0},{"$f":"Regulat!D178","v":2.0862840115568057E-3},{"$f":"Regulat!E178","v":1.8E-3},{"$f":"Regulat!F178","v":1.8E-3},{"$f":"Regulat!G178","v":1.8E-3},{"$f":"Regulat!H178","v":1.1466267784839113E-2},{"$f":"Regulat!I178","v":1.15E-2},{"$f":"Regulat!J178","v":1.1466267784839113E-2},{"$f":"Regulat!K178","v":0},{"$f":"Regulat!L178","v":3.2208451642188863E-3},{"$f":"Regulat!M178","v":3.2208451642188863E-3},{"$f":"Regulat!N178","v":"-"},{"$f":"Regulat!O178","v":"-"}]
["EBO","Component T",{"$f":"Regulat!C179","v":0},{"$f":"Regulat!D179","v":0},{"$f":"Regulat!E179","v":0},{"$f":"Regulat!F179","v":0},{"$f":"Regulat!G179","v":0},{"$f":"Regulat!H179","v":5.5499070373399868E-3},{"$f":"Regulat!I179","v":5.4999999999999997E-3},{"$f":"Regulat!J179","v":5.5499070373399868E-3},{"$f":"Regulat!K179","v":0},{"$f":"Regulat!L179","v":9.9353592606485439E-3},{"$f":"Regulat!M179","v":9.9353592606485439E-3},{"$f":"Regulat!N179","v":"-"},{"$f":"Regulat!O179","v":"-"}]
["EBO","Component Q",{"$f":"Regulat!C180","v":0},{"$f":"Regulat!D180","v":0},{"$f":"Regulat!E180","v":-0.01},{"$f":"Regulat!F180","v":-3.3E-3},{"$f":"Regulat!G180","v":-4.8999999999999998E-3},{"$f":"Regulat!H180","v":-1.2E-2},{"$f":"Regulat!I180","v":-9.1269384231557858E-3},{"$f":"Regulat!J180","v":-1.1006012126496198E-2},{"$f":"Regulat!K180","v":0},{"$f":"Regulat!L180","v":-1.034556574375145E-2},{"$f":"Regulat!M180","v":-2.2737262717785482E-3},{"$f":"Regulat!N180","v":"-"},{"$f":"Regulat!O180","v":"-"}]
["EBO"]
["EBO","VPB",{"$f":"Regulat!C182","v":0},{"$f":"Regulat!D182","v":50905041.468195893},{"$f":"Regulat!E182","v":0},{"$f":"Regulat!F182","v":0},{"$f":"Regulat!G182","v":0},{"$f":"Regulat!H182","v":77046269.735908687},{"$f":"Regulat!I182","v":0},{"$f":"Regulat!J182","v":0},{"$f":"Regulat!K182","v":0},{"$f":"Regulat!L182","v":91691437.740625501},{"$f":"Regulat!M182","v":0},{"$f":"Regulat!N182","v":"-"},{"$f":"Regulat!O182","v":"-"}]
["EBO"]
["EBO","Required Revenue",{"$f":"Regulat!C184","v":0},{"$f":"Regulat!D184","v":41309},{"$f":"Regulat!E184","v":41674},{"$f":"Regulat!F184","v":42039},{"$f":"Regulat!G184","v":42404},{"$f":"Regulat!H184","v":42770},{"$f":"Regulat!I184","v":43135},{"$f":"Regulat!J184","v":43500},{"$f":"Regulat!K184","v":43865},{"$f":"Regulat!L184","v":44231},{"$f":"Regulat!M184","v":44596},{"$f":"Regulat!N184","v":44961},{"$f":"Regulat!O184","v":0}]
["EBO","Operating Costs (CO3)",{"$f":"Regulat!C185","v":0},{"$f":"Regulat!D185","v":33647355.994848341},{"$f":"Regulat!E185","v":38631538.625560701},{"$f":"Regulat!F185","v":44062905.085233845},{"$f":"Regulat!G185","v":48730543.511729315},{"$f":"Regulat!H185","v":48440552.9505805},{"$f":"Regulat!I185","v":47789235.575797692},{"$f":"Regulat!J185","v":53043803.865728736},{"$f":"Regulat!K185","v":0},{"$f":"Regulat!L185","v":56014121.788965188},{"$f":"Regulat!M185","v":65185848.661088273},{"$f":"Regulat!N185","v":"-"},{"$f":"Regulat!O185","v":"-"}]
["EBO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C186","v":0},{"$f":"Regulat!D186","v":115492.71003128821},{"$f":"Regulat!E186","v":132600.64443778305},{"$f":"Regulat!F186","v":151243.51289070805},{"$f":"Regulat!G186","v":167264.92662094816},{"$f":"Regulat!H186","v":89608.296675088772},{"$f":"Regulat!I186","v":89191.17403547102},{"$f":"Regulat!J186","v":99825.337399646451},{"$f":"Regulat!K186","v":0},{"$f":"Regulat!L186","v":90849.787738097453},{"$f":"Regulat!M186","v":107220.13902671568},{"$f":"Regulat!N186","v":"-"},{"$f":"Regulat!O186","v":"-"}]
["EBO","Delinquency - Others (Vse)",{"$f":"Regulat!C187","v":0},{"$f":"Regulat!D187","v":1602474.6576103067},{"$f":"Regulat!E187","v":1839849.2185071837},{"$f":"Regulat!F187","v":2098521.1661381777},{"$f":"Regulat!G187","v":2320820.1274738694},{"$f":"Regulat!H187","v":153565.51431666416},{"$f":"Regulat!I187","v":152850.6736706213},{"$f":"Regulat!J187","v":171074.88757648628},{"$f":"Regulat!K187","v":0},{"$f":"Regulat!L187","v":227035.40543387688},{"$f":"Regulat!M187","v":267945.23510371405},{"$f":"Regulat!N187","v":"-"},{"$f":"Regulat!O187","v":"-"}]
["EBO","Capital Remuneration (RC)",{"$f":"Regulat!C188","v":0},{"$f":"Regulat!D188","v":7570811.6039993484},{"$f":"Regulat!E188","v":8692275.8790177647},{"$f":"Regulat!F188","v":9914358.5955546014},{"$f":"Regulat!G188","v":10964598.952270761},{"$f":"Regulat!H188","v":16005666.179597786},{"$f":"Regulat!I188","v":15931160.514682828},{"$f":"Regulat!J188","v":17830614.864579182},{"$f":"Regulat!K188","v":0},{"$f":"Regulat!L188","v":19471789.257665619},{"$f":"Regulat!M188","v":22980438.405915178},{"$f":"Regulat!N188","v":"-"},{"$f":"Regulat!O188","v":"-"}]
["EBO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C189","v":0},{"$f":"Regulat!D189","v":4759614.5506761894},{"$f":"Regulat!E189","v":5464656.2239654139},{"$f":"Regulat!F189","v":6232954.6553629041},{"$f":"Regulat!G189","v":6893219.3066313304},{"$f":"Regulat!H189","v":6476784.6700111255},{"$f":"Regulat!I189","v":6446635.5251435842},{"$f":"Regulat!J189","v":7215260.6280759638},{"$f":"Regulat!K189","v":0},{"$f":"Regulat!L189","v":8938870.5251793098},{"$f":"Regulat!M189","v":10549578.202807672},{"$f":"Regulat!N189","v":"-"},{"$f":"Regulat!O189","v":"-"}]
["EBO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C190","v":0},{"$f":"Regulat!D190","v":3103089.5769076692},{"$f":"Regulat!E190","v":3562750.2163093444},{"$f":"Regulat!F190","v":4063651.8815682167},{"$f":"Regulat!G190","v":4494119.5876265895},{"$f":"Regulat!H190","v":5921214.2009435445},{"$f":"Regulat!I190","v":5893651.2119248472},{"$f":"Regulat!J190","v":6596344.6171507277},{"$f":"Regulat!K190","v":0},{"$f":"Regulat!L190","v":7602046.849080978},{"$f":"Regulat!M190","v":8971870.3845057301},{"$f":"Regulat!N190","v":"-"},{"$f":"Regulat!O190","v":"-"}]
["EBO","Other Revenues",{"$f":"Regulat!C191","v":0},{"$f":"Regulat!D191","v":-970584.13658009935},{"$f":"Regulat!E191","v":-1114356.7585931972},{"$f":"Regulat!F191","v":-1271028.7457329622},{"$f":"Regulat!G191","v":-1405670.4041367257},{"$f":"Regulat!H191","v":-1533548.3409279459},{"$f":"Regulat!I191","v":-1517938.4602763874},{"$f":"Regulat!J191","v":-1690101.9361968157},{"$f":"Regulat!K191","v":0},{"$f":"Regulat!L191","v":-2368506.9762072959},{"$f":"Regulat!M191","v":-2771254.0020895302},{"$f":"Regulat!N191","v":"-"},{"$f":"Regulat!O191","v":"-"}]
["EBO","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C192","v":0},{"$f":"Regulat!D192","v":0},{"$f":"Regulat!E192","v":0},{"$f":"Regulat!F192","v":0},{"$f":"Regulat!G192","v":0},{"$f":"Regulat!H192","v":0},{"$f":"Regulat!I192","v":0},{"$f":"Regulat!J192","v":0},{"$f":"Regulat!K192","v":0},{"$f":"Regulat!L192","v":-1542491.9610175597},{"$f":"Regulat!M192","v":0},{"$f":"Regulat!N192","v":"-"},{"$f":"Regulat!O192","v":"-"}]
["EBO",{"$f":"Regulat!B193","v":"ONS"},{"$f":"Regulat!C193","v":0},{"$f":"Regulat!D193","v":0},{"$f":"Regulat!E193","v":0},{"$f":"Regulat!F193","v":0},{"$f":"Regulat!G193","v":0},{"$f":"Regulat!H193","v":0},{"$f":"Regulat!I193","v":0},{"$f":"Regulat!J193","v":0},{"$f":"Regulat!K193","v":0},{"$f":"Regulat!L193","v":0},{"$f":"Regulat!M193","v":0},{"$f":"Regulat!N193","v":"-"},{"$f":"Regulat!O193","v":"-"}]
["EBO",null,{"$f":"Regulat!C194","v":0},{"$f":"Regulat!D194","v":0},{"$f":"Regulat!E194","v":0},{"$f":"Regulat!F194","v":0},{"$f":"Regulat!G194","v":0},{"$f":"Regulat!H194","v":0},{"$f":"Regulat!I194","v":0},{"$f":"Regulat!J194","v":2.9802322387695313E-8},{"$f":"Regulat!K194","v":0},{"$f":"Regulat!L194","v":0},{"$f":"Regulat!M194","v":-1820435.7613324225},{"$f":"Regulat!N194","v":"-"},{"$f":"Regulat!O194","v":"-"}]
["EBO","VPB",{"$f":"Regulat!C195","v":0},{"$f":"Regulat!D195","v":49828254.957493037},{"$f":"Regulat!E195","v":57209314.049204998},{"$f":"Regulat!F195","v":65252606.151015498},{"$f":"Regulat!G195","v":72164896.008216083},{"$f":"Regulat!H195","v":75553843.471196771},{"$f":"Regulat!I195","v":74784786.214978665},{"$f":"Regulat!J195","v":83266822.264313936},{"$f":"Regulat!K195","v":0},{"$f":"Regulat!L195","v":88433714.676838234},{"$f":"Regulat!M195","v":103471211.26502533},{"$f":"Regulat!N195","v":"-"},{"$f":"Regulat!O195","v":"-"}]
["EBO"]
["EBO","Required Revenue - %",{"$f":"Regulat!C197","v":0},{"$f":"Regulat!D197","v":41309},{"$f":"Regulat!E197","v":41674},{"$f":"Regulat!F197","v":42039},{"$f":"Regulat!G197","v":42404},{"$f":"Regulat!H197","v":42770},{"$f":"Regulat!I197","v":43135},{"$f":"Regulat!J197","v":43500},{"$f":"Regulat!K197","v":43865},{"$f":"Regulat!L197","v":44231},{"$f":"Regulat!M197","v":44596},{"$f":"Regulat!N197","v":44961},{"$f":"Regulat!O197","v":0}]
["EBO","Operating Costs (CO3)",{"$f":"Regulat!C198","v":0},{"$f":"Regulat!D198","v":0.675266593693716},{"$f":"Regulat!E198","v":0.67526659369371589},{"$f":"Regulat!F198","v":0.67526659369371589},{"$f":"Regulat!G198","v":0.67526659369371611},{"$f":"Regulat!H198","v":0.64113949370487544},{"$f":"Regulat!I198","v":0.63902349654943547},{"$f":"Regulat!J198","v":0.63703408420405117},{"$f":"Regulat!K198","v":0},{"$f":"Regulat!L198","v":0.63340233974855187},{"$f":"Regulat!M198","v":0.62999019596015848},{"$f":"Regulat!N198","v":"-"},{"$f":"Regulat!O198","v":"-"}]
["EBO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C199","v":0},{"$f":"Regulat!D199","v":2.3178156676329827E-3},{"$f":"Regulat!E199","v":2.3178156676329827E-3},{"$f":"Regulat!F199","v":2.3178156676329827E-3},{"$f":"Regulat!G199","v":2.3178156676329836E-3},{"$f":"Regulat!H199","v":1.186019036996443E-3},{"$f":"Regulat!I199","v":1.1926379488346641E-3},{"$f":"Regulat!J199","v":1.1988608990357622E-3},{"$f":"Regulat!K199","v":0},{"$f":"Regulat!L199","v":1.0273207234377548E-3},{"$f":"Regulat!M199","v":1.0362316021611854E-3},{"$f":"Regulat!N199","v":"-"},{"$f":"Regulat!O199","v":"-"}]
["EBO","Delinquency - Others (Vse)",{"$f":"Regulat!C200","v":0},{"$f":"Regulat!D200","v":3.2159959424172671E-2},{"$f":"Regulat!E200","v":3.2159959424172664E-2},{"$f":"Regulat!F200","v":3.2159959424172664E-2},{"$f":"Regulat!G200","v":3.2159959424172671E-2},{"$f":"Regulat!H200","v":2.0325308053349748E-3},{"$f":"Regulat!I200","v":2.0438739134886609E-3},{"$f":"Regulat!J200","v":2.0545384454980532E-3},{"$f":"Regulat!K200","v":0},{"$f":"Regulat!L200","v":2.5672946823904023E-3},{"$f":"Regulat!M200","v":2.5895631434855269E-3},{"$f":"Regulat!N200","v":"-"},{"$f":"Regulat!O200","v":"-"}]
["EBO","Capital Remuneration (RC)",{"$f":"Regulat!C201","v":0},{"$f":"Regulat!D201","v":0.15193812447290753},{"$f":"Regulat!E201","v":0.1519381244729075},{"$f":"Regulat!F201","v":0.1519381244729075},{"$f":"Regulat!G201","v":0.15193812447290753},{"$f":"Regulat!H201","v":0.21184449981951736},{"$f":"Regulat!I201","v":0.2130267574595536},{"$f":"Regulat!J201","v":0.21413828917332098},{"$f":"Regulat!K201","v":0},{"$f":"Regulat!L201","v":0.22018513333767598},{"$f":"Regulat!M201","v":0.22209499748731443},{"$f":"Regulat!N201","v":"-"},{"$f":"Regulat!O201","v":"-"}]
["EBO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C202","v":0},{"$f":"Regulat!D202","v":9.5520394096411193E-2},{"$f":"Regulat!E202","v":9.5520394096411179E-2},{"$f":"Regulat!F202","v":9.5520394096411179E-2},{"$f":"Regulat!G202","v":9.5520394096411207E-2},{"$f":"Regulat!H202","v":8.5724092547062244E-2},{"$f":"Regulat!I202","v":8.6202499885630293E-2},{"$f":"Regulat!J202","v":8.6652287572264439E-2},{"$f":"Regulat!K202","v":0},{"$f":"Regulat!L202","v":0.10107989422184137},{"$f":"Regulat!M202","v":0.10195665126395957},{"$f":"Regulat!N202","v":"-"},{"$f":"Regulat!O202","v":"-"}]
["EBO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C203","v":0},{"$f":"Regulat!D203","v":6.2275702401274544E-2},{"$f":"Regulat!E203","v":6.227570240127453E-2},{"$f":"Regulat!F203","v":6.227570240127453E-2},{"$f":"Regulat!G203","v":6.2275702401274551E-2},{"$f":"Regulat!H203","v":7.8370787360419025E-2},{"$f":"Regulat!I203","v":7.8808157517262584E-2},{"$f":"Regulat!J203","v":7.9219362980034763E-2},{"$f":"Regulat!K203","v":0},{"$f":"Regulat!L203","v":8.5963219761388557E-2},{"$f":"Regulat!M203","v":8.6708856258826295E-2},{"$f":"Regulat!N203","v":"-"},{"$f":"Regulat!O203","v":"-"}]
["EBO","Other Revenues",{"$f":"Regulat!C204","v":0},{"$f":"Regulat!D204","v":-1.9478589756114779E-2},{"$f":"Regulat!E204","v":-1.9478589756114769E-2},{"$f":"Regulat!F204","v":-1.9478589756114773E-2},{"$f":"Regulat!G204","v":-1.9478589756114776E-2},{"$f":"Regulat!H204","v":-2.0297423274205469E-2},{"$f":"Regulat!I204","v":-2.0297423274205459E-2},{"$f":"Regulat!J204","v":-2.0297423274205462E-2},{"$f":"Regulat!K204","v":0},{"$f":"Regulat!L204","v":-2.6782850690627313E-2},{"$f":"Regulat!M204","v":-2.6782850690627327E-2},{"$f":"Regulat!N204","v":"-"},{"$f":"Regulat!O204","v":"-"}]
["EBO","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C205","v":0},{"$f":"Regulat!D205","v":0},{"$f":"Regulat!E205","v":0},{"$f":"Regulat!F205","v":0},{"$f":"Regulat!G205","v":0},{"$f":"Regulat!H205","v":0},{"$f":"Regulat!I205","v":0},{"$f":"Regulat!J205","v":0},{"$f":"Regulat!K205","v":0},{"$f":"Regulat!L205","v":-1.7442351784658836E-2},{"$f":"Regulat!M205","v":0},{"$f":"Regulat!N205","v":"-"},{"$f":"Regulat!O205","v":"-"}]
["EBO",{"$f":"Regulat!B206","v":"ONS"},{"$f":"Regulat!C206","v":0},{"$f":"Regulat!D206","v":0},{"$f":"Regulat!E206","v":0},{"$f":"Regulat!F206","v":0},{"$f":"Regulat!G206","v":0},{"$f":"Regulat!H206","v":0},{"$f":"Regulat!I206","v":0},{"$f":"Regulat!J206","v":0},{"$f":"Regulat!K206","v":0},{"$f":"Regulat!L206","v":0},{"$f":"Regulat!M206","v":0},{"$f":"Regulat!N206","v":"-"},{"$f":"Regulat!O206","v":"-"}]
["EBO",null,{"$f":"Regulat!C207","v":0},{"$f":"Regulat!D207","v":0},{"$f":"Regulat!E207","v":0},{"$f":"Regulat!F207","v":0},{"$f":"Regulat!G207","v":0},{"$f":"Regulat!H207","v":0},{"$f":"Regulat!I207","v":0},{"$f":"Regulat!J207","v":3.5791353119125613E-16},{"$f":"Regulat!K207","v":0},{"$f":"Regulat!L207","v":0},{"$f":"Regulat!M207","v":-1.7593645025278198E-2},{"$f":"Regulat!N207","v":"-"},{"$f":"Regulat!O207","v":"-"}]
["EBO","VPB",{"$f":"Regulat!C208","v":0},{"$f":"Regulat!D208","v":1.0000000000000002},{"$f":"Regulat!E208","v":1},{"$f":"Regulat!F208","v":1},{"$f":"Regulat!G208","v":1.0000000000000004},{"$f":"Regulat!H208","v":1},{"$f":"Regulat!I208","v":0.99999999999999978},{"$f":"Regulat!J208","v":1.0000000000000002},{"$f":"Regulat!K208","v":0},{"$f":"Regulat!L208","v":0.99999999999999967},{"$f":"Regulat!M208","v":0.99999999999999989},{"$f":"Regulat!N208","v":"-"},{"$f":"Regulat!O208","v":"-"}]
["EBO"]
["EPB","EPB"]
["EPB",null,{"$f":"Regulat!C211","v":0},{"$f":"Regulat!D211","v":0},{"$f":"Regulat!E211","v":0},{"$f":"Regulat!F211","v":0},{"$f":"Regulat!G211","v":0},{"$f":"Regulat!H211","v":0},{"$f":"Regulat!I211","v":0},{"$f":"Regulat!J211","v":0},{"$f":"Regulat!K211","v":0},{"$f":"Regulat!L211","v":0},{"$f":"Regulat!M211","v":0},{"$f":"Regulat!N211","v":0},{"$f":"Regulat!O211","v":0}]
["EPB","EPB",{"$f":"Regulat!C212","v":0},{"$f":"Regulat!D212","v":41514},{"$f":"Regulat!E212","v":41879},{"$f":"Regulat!F212","v":42244},{"$f":"Regulat!G212","v":42610},{"$f":"Regulat!H212","v":42975},{"$f":"Regulat!I212","v":43340},{"$f":"Regulat!J212","v":43705},{"$f":"Regulat!K212","v":44071},{"$f":"Regulat!L212","v":44436},{"$f":"Regulat!M212","v":44801},{"$f":"Regulat!N212","v":45166},{"$f":"Regulat!O212","v":45532}]
["EPB","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C213","v":0},{"$f":"Regulat!D213","v":287564917.34870225},{"$f":"Regulat!E213","v":0},{"$f":"Regulat!F213","v":0},{"$f":"Regulat!G213","v":0},{"$f":"Regulat!H213","v":352873159.27180254},{"$f":"Regulat!I213","v":0},{"$f":"Regulat!J213","v":0},{"$f":"Regulat!K213","v":0},{"$f":"Regulat!L213","v":460219104.47480369},{"$f":"Regulat!M213","v":0},{"$f":"Regulat!N213","v":0},{"$f":"Regulat!O213","v":0}]
["EPB","Operating Costs (CO3)",{"$f":"Regulat!C214","v":0},{"$f":"Regulat!D214","v":275970197.24297833},{"$f":"Regulat!E214","v":0},{"$f":"Regulat!F214","v":0},{"$f":"Regulat!G214","v":0},{"$f":"Regulat!H214","v":336731443.30622947},{"$f":"Regulat!I214","v":0},{"$f":"Regulat!J214","v":0},{"$f":"Regulat!K214","v":0},{"$f":"Regulat!L214","v":438950207.73359829},{"$f":"Regulat!M214","v":0},{"$f":"Regulat!N214","v":0},{"$f":"Regulat!O214","v":0}]
["EPB","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C215","v":0},{"$f":"Regulat!D215","v":1057688.5264635787},{"$f":"Regulat!E215","v":0},{"$f":"Regulat!F215","v":0},{"$f":"Regulat!G215","v":0},{"$f":"Regulat!H215","v":2012076.0775238546},{"$f":"Regulat!I215","v":0},{"$f":"Regulat!J215","v":0},{"$f":"Regulat!K215","v":0},{"$f":"Regulat!L215","v":1856215.7715737822},{"$f":"Regulat!M215","v":0},{"$f":"Regulat!N215","v":0},{"$f":"Regulat!O215","v":0}]
["EPB","Delinquency - Others (Vse)",{"$f":"Regulat!C216","v":0},{"$f":"Regulat!D216","v":10537031.579260377},{"$f":"Regulat!E216","v":0},{"$f":"Regulat!F216","v":0},{"$f":"Regulat!G216","v":0},{"$f":"Regulat!H216","v":14129639.888049239},{"$f":"Regulat!I216","v":0},{"$f":"Regulat!J216","v":0},{"$f":"Regulat!K216","v":0},{"$f":"Regulat!L216","v":19412680.969631642},{"$f":"Regulat!M216","v":0},{"$f":"Regulat!N216","v":0},{"$f":"Regulat!O216","v":0}]
["EPB","Annual Asset Costs (CAA)",{"$f":"Regulat!C217","v":0},{"$f":"Regulat!D217","v":160945807.35006356},{"$f":"Regulat!E217","v":0},{"$f":"Regulat!F217","v":0},{"$f":"Regulat!G217","v":0},{"$f":"Regulat!H217","v":290348156.58818358},{"$f":"Regulat!I217","v":0},{"$f":"Regulat!J217","v":0},{"$f":"Regulat!K217","v":0},{"$f":"Regulat!L217","v":364682148.55621624},{"$f":"Regulat!M217","v":0},{"$f":"Regulat!N217","v":0},{"$f":"Regulat!O217","v":0}]
["EPB","Capital Remuneration (RC)",{"$f":"Regulat!C218","v":0},{"$f":"Regulat!D218","v":90596421.335304007},{"$f":"Regulat!E218","v":0},{"$f":"Regulat!F218","v":0},{"$f":"Regulat!G218","v":0},{"$f":"Regulat!H218","v":169650555.12510744},{"$f":"Regulat!I218","v":0},{"$f":"Regulat!J218","v":0},{"$f":"Regulat!K218","v":0},{"$f":"Regulat!L218","v":199890744.68042296},{"$f":"Regulat!M218","v":0},{"$f":"Regulat!N218","v":0},{"$f":"Regulat!O218","v":0}]
["EPB","Regulatory Depreciation (QRR)",{"$f":"Regulat!C219","v":0},{"$f":"Regulat!D219","v":51033641.925848},{"$f":"Regulat!E219","v":0},{"$f":"Regulat!F219","v":0},{"$f":"Regulat!G219","v":0},{"$f":"Regulat!H219","v":81545399.928737894},{"$f":"Regulat!I219","v":0},{"$f":"Regulat!J219","v":0},{"$f":"Regulat!K219","v":0},{"$f":"Regulat!L219","v":114846019.17953917},{"$f":"Regulat!M219","v":0},{"$f":"Regulat!N219","v":0},{"$f":"Regulat!O219","v":0}]
["EPB","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C220","v":0},{"$f":"Regulat!D220","v":19315744.088911552},{"$f":"Regulat!E220","v":0},{"$f":"Regulat!F220","v":0},{"$f":"Regulat!G220","v":0},{"$f":"Regulat!H220","v":39152201.534338221},{"$f":"Regulat!I220","v":0},{"$f":"Regulat!J220","v":0},{"$f":"Regulat!K220","v":0},{"$f":"Regulat!L220","v":49945384.696254164},{"$f":"Regulat!M220","v":0},{"$f":"Regulat!N220","v":0},{"$f":"Regulat!O220","v":0}]
["EPB","Parcel B (VPB)",{"$f":"Regulat!C221","v":0},{"$f":"Regulat!D221","v":448510724.69876581},{"$f":"Regulat!E221","v":0},{"$f":"Regulat!F221","v":0},{"$f":"Regulat!G221","v":0},{"$f":"Regulat!H221","v":643221315.85998607},{"$f":"Regulat!I221","v":0},{"$f":"Regulat!J221","v":0},{"$f":"Regulat!K221","v":0},{"$f":"Regulat!L221","v":824901253.03101993},{"$f":"Regulat!M221","v":0},{"$f":"Regulat!N221","v":0},{"$f":"Regulat!O221","v":0}]
["EPB","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C222","v":0},{"$f":"Regulat!D222","v":440459575.45298451},{"$f":"Regulat!E222","v":0},{"$f":"Regulat!F222","v":0},{"$f":"Regulat!G222","v":0},{"$f":"Regulat!H222","v":640552178.85305715},{"$f":"Regulat!I222","v":0},{"$f":"Regulat!J222","v":0},{"$f":"Regulat!K222","v":0},{"$f":"Regulat!L222","v":818782029.26078081},{"$f":"Regulat!M222","v":0},{"$f":"Regulat!N222","v":0},{"$f":"Regulat!O222","v":0}]
["EPB","Other Revenues",{"$f":"Regulat!C223","v":0},{"$f":"Regulat!D223","v":4735677.4393298533},{"$f":"Regulat!E223","v":0},{"$f":"Regulat!F223","v":0},{"$f":"Regulat!G223","v":0},{"$f":"Regulat!H223","v":7039659.759241906},{"$f":"Regulat!I223","v":0},{"$f":"Regulat!J223","v":0},{"$f":"Regulat!K223","v":0},{"$f":"Regulat!L223","v":15044643.501965798},{"$f":"Regulat!M223","v":0},{"$f":"Regulat!N223","v":0},{"$f":"Regulat!O223","v":0}]
["EPB",null,{"$f":"Regulat!C224","v":0},{"$f":"Regulat!D224","v":0},{"$f":"Regulat!E224","v":0},{"$f":"Regulat!F224","v":0},{"$f":"Regulat!G224","v":0},{"$f":"Regulat!H224","v":0},{"$f":"Regulat!I224","v":0},{"$f":"Regulat!J224","v":0},{"$f":"Regulat!K224","v":0},{"$f":"Regulat!L224","v":9076047.8354922459},{"$f":"Regulat!M224","v":0},{"$f":"Regulat!N224","v":0},{"$f":"Regulat!O224","v":0}]
["EPB",null,{"$f":"Regulat!C225","v":0},{"$f":"Regulat!D225","v":0},{"$f":"Regulat!E225","v":0},{"$f":"Regulat!F225","v":0},{"$f":"Regulat!G225","v":0},{"$f":"Regulat!H225","v":0},{"$f":"Regulat!I225","v":0},{"$f":"Regulat!J225","v":0},{"$f":"Regulat!K225","v":0},{"$f":"Regulat!L225","v":0},{"$f":"Regulat!M225","v":0},{"$f":"Regulat!N225","v":0},{"$f":"Regulat!O225","v":0}]
["EPB","Parcel B with Adjustments",{"$f":"Regulat!C226","v":0},{"$f":"Regulat!D226","v":435723898.01365465},{"$f":"Regulat!E226","v":0},{"$f":"Regulat!F226","v":0},{"$f":"Regulat!G226","v":0},{"$f":"Regulat!H226","v":633512519.09381521},{"$f":"Regulat!I226","v":0},{"$f":"Regulat!J226","v":0},{"$f":"Regulat!K226","v":0},{"$f":"Regulat!L226","v":794661337.9233228},{"$f":"Regulat!M226","v":0},{"$f":"Regulat!N226","v":0},{"$f":"Regulat!O226","v":0}]
["EPB"]
["EPB","Factor X",{"$f":"Regulat!C228","v":0},{"$f":"Regulat!D228","v":3.7950851122208328E-2},{"$f":"Regulat!E228","v":3.7999999999999999E-2},{"$f":"Regulat!F228","v":3.7999999999999999E-2},{"$f":"Regulat!G228","v":2.8499999999999998E-2},{"$f":"Regulat!H228","v":8.052231793791019E-3},{"$f":"Regulat!I228","v":1.300848164990334E-2},{"$f":"Regulat!J228","v":1.4009679357325963E-2},{"$f":"Regulat!K228","v":0},{"$f":"Regulat!L228","v":1.6806567215585592E-2},{"$f":"Regulat!M228","v":5.5977270794457488E-3},{"$f":"Regulat!N228","v":2.0704932411031989E-2},{"$f":"Regulat!O228","v":1.0783817040601074E-2}]
["EPB","Component Pd",{"$f":"Regulat!C229","v":0},{"$f":"Regulat!D229","v":1.7950851122208327E-2},{"$f":"Regulat!E229","v":1.7999999999999999E-2},{"$f":"Regulat!F229","v":1.7999999999999999E-2},{"$f":"Regulat!G229","v":1.7999999999999999E-2},{"$f":"Regulat!H229","v":1.2648804011282426E-2},{"$f":"Regulat!I229","v":1.26E-2},{"$f":"Regulat!J229","v":1.2648804011282426E-2},{"$f":"Regulat!K229","v":0},{"$f":"Regulat!L229","v":9.0975037712704397E-3},{"$f":"Regulat!M229","v":9.1000000000000004E-3},{"$f":"Regulat!N229","v":8.6551145870282231E-3},{"$f":"Regulat!O229","v":8.4899999999999993E-3}]
["EPB","Component T",{"$f":"Regulat!C230","v":0},{"$f":"Regulat!D230","v":0.02},{"$f":"Regulat!E230","v":0.02},{"$f":"Regulat!F230","v":0.02},{"$f":"Regulat!G230","v":0.02},{"$f":"Regulat!H230","v":3.9025916293318813E-3},{"$f":"Regulat!I230","v":3.8999999999999998E-3},{"$f":"Regulat!J230","v":3.9025916293318813E-3},{"$f":"Regulat!K230","v":0},{"$f":"Regulat!L230","v":9.3884383816741253E-3},{"$f":"Regulat!M230","v":9.4000000000000004E-3},{"$f":"Regulat!N230","v":9.4557949085602722E-3},{"$f":"Regulat!O230","v":9.4599999999999997E-3}]
["EPB","Component Q",{"$f":"Regulat!C231","v":0},{"$f":"Regulat!D231","v":0},{"$f":"Regulat!E231","v":0},{"$f":"Regulat!F231","v":0},{"$f":"Regulat!G231","v":-9.4999999999999998E-3},{"$f":"Regulat!H231","v":-8.4991638468232891E-3},{"$f":"Regulat!I231","v":-3.4915183500966612E-3},{"$f":"Regulat!J231","v":-2.5417162832883449E-3},{"$f":"Regulat!K231","v":0},{"$f":"Regulat!L231","v":-1.6793749373589736E-3},{"$f":"Regulat!M231","v":-1.2902272920554254E-2},{"$f":"Regulat!N231","v":2.5940229154434945E-3},{"$f":"Regulat!O231","v":-7.1661829593989267E-3}]
["EPB"]
["EPB","VPB",{"$f":"Regulat!C233","v":0},{"$f":"Regulat!D233","v":448510724.69876581},{"$f":"Regulat!E233","v":0},{"$f":"Regulat!F233","v":0},{"$f":"Regulat!G233","v":0},{"$f":"Regulat!H233","v":643221315.85998607},{"$f":"Regulat!I233","v":0},{"$f":"Regulat!J233","v":0},{"$f":"Regulat!K233","v":0},{"$f":"Regulat!L233","v":824901253.03101993},{"$f":"Regulat!M233","v":0},{"$f":"Regulat!N233","v":0},{"$f":"Regulat!O233","v":0}]
["EPB"]
["EPB","Required Revenue",{"$f":"Regulat!C235","v":0},{"$f":"Regulat!D235","v":41514},{"$f":"Regulat!E235","v":41879},{"$f":"Regulat!F235","v":42244},{"$f":"Regulat!G235","v":42610},{"$f":"Regulat!H235","v":42975},{"$f":"Regulat!I235","v":43340},{"$f":"Regulat!J235","v":43705},{"$f":"Regulat!K235","v":44071},{"$f":"Regulat!L235","v":44436},{"$f":"Regulat!M235","v":44801},{"$f":"Regulat!N235","v":45166},{"$f":"Regulat!O235","v":45532}]
["EPB","Operating Costs (CO3)",{"$f":"Regulat!C236","v":0},{"$f":"Regulat!D236","v":271016297.31810319},{"$f":"Regulat!E236","v":288229071.46722257},{"$f":"Regulat!F236","v":304935245.41988194},{"$f":"Regulat!G236","v":327270386.13385677},{"$f":"Regulat!H236","v":335334128.98444957},{"$f":"Regulat!I236","v":360143903.41867596},{"$f":"Regulat!J236","v":395972320.02960682},{"$f":"Regulat!K236","v":0},{"$f":"Regulat!L236","v":435694018.54095829},{"$f":"Regulat!M236","v":485938471.07664084},{"$f":"Regulat!N236","v":511972119.00270998},{"$f":"Regulat!O236","v":591842281.73759568}]
["EPB","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C237","v":0},{"$f":"Regulat!D237","v":1038702.1171913631},{"$f":"Regulat!E237","v":1140481.9583423689},{"$f":"Regulat!F237","v":1245560.8740722758},{"$f":"Regulat!G237","v":1378254.6528654229},{"$f":"Regulat!H237","v":2003726.6858186137},{"$f":"Regulat!I237","v":2167014.4477371774},{"$f":"Regulat!J237","v":2399628.2787054051},{"$f":"Regulat!K237","v":0},{"$f":"Regulat!L237","v":1842446.1238367097},{"$f":"Regulat!M237","v":2087939.5408758861},{"$f":"Regulat!N237","v":2243403.4536880907},{"$f":"Regulat!O237","v":2639194.3253729795}]
["EPB","Delinquency - Others (Vse)",{"$f":"Regulat!C238","v":0},{"$f":"Regulat!D238","v":10347882.894111065},{"$f":"Regulat!E238","v":11361846.242967701},{"$f":"Regulat!F238","v":12408676.0285403},{"$f":"Regulat!G238","v":13730613.917182913},{"$f":"Regulat!H238","v":14071006.966860443},{"$f":"Regulat!I238","v":15217681.935967058},{"$f":"Regulat!J238","v":16851193.561732929},{"$f":"Regulat!K238","v":0},{"$f":"Regulat!L238","v":19268675.20118729},{"$f":"Regulat!M238","v":21836095.141319413},{"$f":"Regulat!N238","v":23461968.268749632},{"$f":"Regulat!O238","v":27601229.46907704}]
["EPB","Capital Remuneration (RC)",{"$f":"Regulat!C239","v":0},{"$f":"Regulat!D239","v":88970138.463709101},{"$f":"Regulat!E239","v":97688101.40047954},{"$f":"Regulat!F239","v":106688646.91528556},{"$f":"Regulat!G239","v":118054546.41342247},{"$f":"Regulat!H239","v":168946566.36763749},{"$f":"Regulat!I239","v":182714365.58957931},{"$f":"Regulat!J239","v":202327473.65957963},{"$f":"Regulat!K239","v":0},{"$f":"Regulat!L239","v":198407929.3836771},{"$f":"Regulat!M239","v":224844436.76476529},{"$f":"Regulat!N239","v":241585915.73443085},{"$f":"Regulat!O239","v":284207540.48860961}]
["EPB","Regulatory Depreciation (QRR)",{"$f":"Regulat!C240","v":0},{"$f":"Regulat!D240","v":50117544.617413014},{"$f":"Regulat!E240","v":55028438.362225682},{"$f":"Regulat!F240","v":60098512.987357847},{"$f":"Regulat!G240","v":66501009.20744928},{"$f":"Regulat!H240","v":81207015.861966714},{"$f":"Regulat!I240","v":87824740.707393184},{"$f":"Regulat!J240","v":97252111.812865227},{"$f":"Regulat!K240","v":0},{"$f":"Regulat!L240","v":113994076.6132035},{"$f":"Regulat!M240","v":129183012.14187202},{"$f":"Regulat!N240","v":138801727.69530091},{"$f":"Regulat!O240","v":163289724.58483848}]
["EPB","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C241","v":0},{"$f":"Regulat!D241","v":18969010.042456828},{"$f":"Regulat!E241","v":20827736.232534856},{"$f":"Regulat!F241","v":22746710.859370872},{"$f":"Regulat!G241","v":25169994.282827131},{"$f":"Regulat!H241","v":38989733.986324325},{"$f":"Regulat!I241","v":42167086.688909128},{"$f":"Regulat!J241","v":46693428.25793688},{"$f":"Regulat!K241","v":0},{"$f":"Regulat!L241","v":49574883.397918075},{"$f":"Regulat!M241","v":56180399.492646635},{"$f":"Regulat!N241","v":60363482.650703862},{"$f":"Regulat!O241","v":71013067.493314818}]
["EPB","Other Revenues",{"$f":"Regulat!C242","v":0},{"$f":"Regulat!D242","v":-4735677.4393298533},{"$f":"Regulat!E242","v":-5099257.0997099252},{"$f":"Regulat!F242","v":-5463176.2679338064},{"$f":"Regulat!G242","v":-5936050.4641927872},{"$f":"Regulat!H242","v":-7039659.759241906},{"$f":"Regulat!I242","v":-7585671.0126574421},{"$f":"Regulat!J242","v":-8368832.4236072544},{"$f":"Regulat!K242","v":0},{"$f":"Regulat!L242","v":-15044643.501965798},{"$f":"Regulat!M242","v":-16904149.248925555},{"$f":"Regulat!N242","v":-18928808.873591553},{"$f":"Regulat!O242","v":-21096740.133182544}]
["EPB","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C243","v":0},{"$f":"Regulat!D243","v":0},{"$f":"Regulat!E243","v":0},{"$f":"Regulat!F243","v":0},{"$f":"Regulat!G243","v":0},{"$f":"Regulat!H243","v":0},{"$f":"Regulat!I243","v":0},{"$f":"Regulat!J243","v":0},{"$f":"Regulat!K243","v":0},{"$f":"Regulat!L243","v":-9076047.8354922459},{"$f":"Regulat!M243","v":0},{"$f":"Regulat!N243","v":0},{"$f":"Regulat!O243","v":0}]
["EPB",{"$f":"Regulat!B244","v":"ONS"},{"$f":"Regulat!C244","v":0},{"$f":"Regulat!D244","v":0},{"$f":"Regulat!E244","v":0},{"$f":"Regulat!F244","v":0},{"$f":"Regulat!G244","v":0},{"$f":"Regulat!H244","v":0},{"$f":"Regulat!I244","v":0},{"$f":"Regulat!J244","v":0},{"$f":"Regulat!K244","v":0},{"$f":"Regulat!L244","v":0},{"$f":"Regulat!M244","v":0},{"$f":"Regulat!N244","v":0},{"$f":"Regulat!O244","v":0}]
["EPB",null,{"$f":"Regulat!C245","v":0},{"$f":"Regulat!D245","v":0},{"$f":"Regulat!E245","v":0},{"$f":"Regulat!F245","v":0},{"$f":"Regulat!G245","v":0},{"$f":"Regulat!H245","v":0},{"$f":"Regulat!I245","v":0},{"$f":"Regulat!J245","v":0},{"$f":"Regulat!K245","v":0},{"$f":"Regulat!L245","v":0},{"$f":"Regulat!M245","v":-10285369.490828574},{"$f":"Regulat!N245","v":-3557027.0070617795},{"$f":"Regulat!O245","v":-5161901.2838472724}]
["EPB","VPB",{"$f":"Regulat!C246","v":0},{"$f":"Regulat!D246","v":435723898.01365465},{"$f":"Regulat!E246","v":469176418.56406289},{"$f":"Regulat!F246","v":502660176.81657505},{"$f":"Regulat!G246","v":546168754.14341116},{"$f":"Regulat!H246","v":633512519.09381521},{"$f":"Regulat!I246","v":682649121.77560449},{"$f":"Regulat!J246","v":753127323.17681968},{"$f":"Regulat!K246","v":0},{"$f":"Regulat!L246","v":794661337.92332292},{"$f":"Regulat!M246","v":892880835.41836607},{"$f":"Regulat!N246","v":955942780.92492986},{"$f":"Regulat!O246","v":1114334396.6817787}]
["EPB"]
["EPB","Required Revenue - %",{"$f":"Regulat!C248","v":0},{"$f":"Regulat!D248","v":41514},{"$f":"Regulat!E248","v":41879},{"$f":"Regulat!F248","v":42244},{"$f":"Regulat!G248","v":42610},{"$f":"Regulat!H248","v":42975},{"$f":"Regulat!I248","v":43340},{"$f":"Regulat!J248","v":43705},{"$f":"Regulat!K248","v":44071},{"$f":"Regulat!L248","v":44436},{"$f":"Regulat!M248","v":44801},{"$f":"Regulat!N248","v":45166},{"$f":"Regulat!O248","v":45532}]
["EPB","Operating Costs (CO3)",{"$f":"Regulat!C249","v":0},{"$f":"Regulat!D249","v":0.62199089504521532},{"$f":"Regulat!E249","v":0.61432983428570787},{"$f":"Regulat!F249","v":0.60664293589176732},{"$f":"Regulat!G249","v":0.59921111131143756},{"$f":"Regulat!H249","v":0.5293251812357489},{"$f":"Regulat!I249","v":0.52756810480019911},{"$f":"Regulat!J249","v":0.52577075328953404},{"$f":"Regulat!K249","v":0},{"$f":"Regulat!L249","v":0.54827635087866644},{"$f":"Regulat!M249","v":0.54423664592257792},{"$f":"Regulat!N249","v":0.53556774444946109},{"$f":"Regulat!O249","v":0.53111730509258304}]
["EPB","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C250","v":0},{"$f":"Regulat!D250","v":2.3838539082352843E-3},{"$f":"Regulat!E250","v":2.4308168808502128E-3},{"$f":"Regulat!F250","v":2.4779382404243886E-3},{"$f":"Regulat!G250","v":2.5234959752082871E-3},{"$f":"Regulat!H250","v":3.1628841189827966E-3},{"$f":"Regulat!I250","v":3.1744191541632173E-3},{"$f":"Regulat!J250","v":3.1862185912779834E-3},{"$f":"Regulat!K250","v":0},{"$f":"Regulat!L250","v":2.3185299647917284E-3},{"$f":"Regulat!M250","v":2.3384302339713296E-3},{"$f":"Regulat!N250","v":2.3467967941736725E-3},{"$f":"Regulat!O250","v":2.3684042539042758E-3}]
["EPB","Delinquency - Others (Vse)",{"$f":"Regulat!C251","v":0},{"$f":"Regulat!D251","v":2.3748715508339603E-2},{"$f":"Regulat!E251","v":2.421657567049338E-2},{"$f":"Regulat!F251","v":2.4686013734221742E-2},{"$f":"Regulat!G251","v":2.513987446740238E-2},{"$f":"Regulat!H251","v":2.2211095349761675E-2},{"$f":"Regulat!I251","v":2.2292099192019917E-2},{"$f":"Regulat!J251","v":2.2374959775263121E-2},{"$f":"Regulat!K251","v":0},{"$f":"Regulat!L251","v":2.4247656557121355E-2},{"$f":"Regulat!M251","v":2.4455777607868517E-2},{"$f":"Regulat!N251","v":2.4543276791157753E-2},{"$f":"Regulat!O251","v":2.4769251986896303E-2}]
["EPB","Capital Remuneration (RC)",{"$f":"Regulat!C252","v":0},{"$f":"Regulat!D252","v":0.20418925578628913},{"$f":"Regulat!E252","v":0.20821187411647568},{"$f":"Regulat!F252","v":0.21224805909821887},{"$f":"Regulat!G252","v":0.21615031163504472},{"$f":"Regulat!H252","v":0.26668228531505728},{"$f":"Regulat!I252","v":0.2676548753396622},{"$f":"Regulat!J252","v":0.2686497587235685},{"$f":"Regulat!K252","v":0},{"$f":"Regulat!L252","v":0.24967608201774819},{"$f":"Regulat!M252","v":0.2518190869887052},{"$f":"Regulat!N252","v":0.25272005872640463},{"$f":"Regulat!O252","v":0.25504690632803911}]
["EPB","Regulatory Depreciation (QRR)",{"$f":"Regulat!C253","v":0},{"$f":"Regulat!D253","v":0.11502133540502392},{"$f":"Regulat!E253","v":0.11728730640521723},{"$f":"Regulat!F253","v":0.11956091960172988},{"$f":"Regulat!G253","v":0.12175908765001897},{"$f":"Regulat!H253","v":0.12818533717080496},{"$f":"Regulat!I253","v":0.12865282896571614},{"$f":"Regulat!J253","v":0.12913103643968088},{"$f":"Regulat!K253","v":0},{"$f":"Regulat!L253","v":0.14344988383492091},{"$f":"Regulat!M253","v":0.14468113438826621},{"$f":"Regulat!N253","v":0.14519878225452179},{"$f":"Regulat!O253","v":0.14653565848014405}]
["EPB","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C254","v":0},{"$f":"Regulat!D254","v":4.3534472469679356E-2},{"$f":"Regulat!E254","v":4.4392120764038305E-2},{"$f":"Regulat!F254","v":4.525266155642034E-2},{"$f":"Regulat!G254","v":4.6084647083670535E-2},{"$f":"Regulat!H254","v":6.1545325169099677E-2},{"$f":"Regulat!I254","v":6.1769780907694471E-2},{"$f":"Regulat!J254","v":6.1999381540130592E-2},{"$f":"Regulat!K254","v":0},{"$f":"Regulat!L254","v":6.2384919250597248E-2},{"$f":"Regulat!M254","v":6.2920377797472699E-2},{"$f":"Regulat!N254","v":6.3145497675392986E-2},{"$f":"Regulat!O254","v":6.3726891770347169E-2}]
["EPB","Other Revenues",{"$f":"Regulat!C255","v":0},{"$f":"Regulat!D255","v":-1.0868528122782576E-2},{"$f":"Regulat!E255","v":-1.0868528122782576E-2},{"$f":"Regulat!F255","v":-1.0868528122782575E-2},{"$f":"Regulat!G255","v":-1.0868528122782575E-2},{"$f":"Regulat!H255","v":-1.1112108359455201E-2},{"$f":"Regulat!I255","v":-1.1112108359455196E-2},{"$f":"Regulat!J255","v":-1.1112108359455197E-2},{"$f":"Regulat!K255","v":0},{"$f":"Regulat!L255","v":-1.8932144781677374E-2},{"$f":"Regulat!M255","v":-1.8932144781677377E-2},{"$f":"Regulat!N255","v":-1.9801194434751458E-2},{"$f":"Regulat!O255","v":-1.8932144781677377E-2}]
["EPB","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C256","v":0},{"$f":"Regulat!D256","v":0},{"$f":"Regulat!E256","v":0},{"$f":"Regulat!F256","v":0},{"$f":"Regulat!G256","v":0},{"$f":"Regulat!H256","v":0},{"$f":"Regulat!I256","v":0},{"$f":"Regulat!J256","v":0},{"$f":"Regulat!K256","v":0},{"$f":"Regulat!L256","v":-1.142127772216848E-2},{"$f":"Regulat!M256","v":0},{"$f":"Regulat!N256","v":0},{"$f":"Regulat!O256","v":0}]
["EPB",{"$f":"Regulat!B257","v":"ONS"},{"$f":"Regulat!C257","v":0},{"$f":"Regulat!D257","v":0},{"$f":"Regulat!E257","v":0},{"$f":"Regulat!F257","v":0},{"$f":"Regulat!G257","v":0},{"$f":"Regulat!H257","v":0},{"$f":"Regulat!I257","v":0},{"$f":"Regulat!J257","v":0},{"$f":"Regulat!K257","v":0},{"$f":"Regulat!L257","v":0},{"$f":"Regulat!M257","v":0},{"$f":"Regulat!N257","v":0},{"$f":"Regulat!O257","v":0}]
["EPB",null,{"$f":"Regulat!C258","v":0},{"$f":"Regulat!D258","v":0},{"$f":"Regulat!E258","v":0},{"$f":"Regulat!F258","v":0},{"$f":"Regulat!G258","v":0},{"$f":"Regulat!H258","v":0},{"$f":"Regulat!I258","v":0},{"$f":"Regulat!J258","v":0},{"$f":"Regulat!K258","v":0},{"$f":"Regulat!L258","v":0},{"$f":"Regulat!M258","v":-1.1519308157184587E-2},{"$f":"Regulat!N258","v":-3.7209622563603132E-3},{"$f":"Regulat!O258","v":-4.632273130236471E-3}]
["EPB","VPB",{"$f":"Regulat!C259","v":0},{"$f":"Regulat!D259","v":0.99999999999999989},{"$f":"Regulat!E259","v":1.0000000000000002},{"$f":"Regulat!F259","v":0.99999999999999989},{"$f":"Regulat!G259","v":0.99999999999999989},{"$f":"Regulat!H259","v":1},{"$f":"Regulat!I259","v":0.99999999999999978},{"$f":"Regulat!J259","v":1},{"$f":"Regulat!K259","v":0},{"$f":"Regulat!L259","v":1.0000000000000002},{"$f":"Regulat!M259","v":0.99999999999999978},{"$f":"Regulat!N259","v":1.0000000000000002},{"$f":"Regulat!O259","v":1}]
["EPB"]
["EMT","EMT"]
["EMT"]
["EMT","EMT",{"$f":"Regulat!C263","v":0},{"$f":"Regulat!D263","v":41372},{"$f":"Regulat!E263","v":41737},{"$f":"Regulat!F263","v":42102},{"$f":"Regulat!G263","v":42468},{"$f":"Regulat!H263","v":42833},{"$f":"Regulat!I263","v":43198},{"$f":"Regulat!J263","v":43563},{"$f":"Regulat!K263","v":43929},{"$f":"Regulat!L263","v":44294},{"$f":"Regulat!M263","v":44659},{"$f":"Regulat!N263","v":45024},{"$f":"Regulat!O263","v":45390}]
["EMT","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C264","v":0},{"$f":"Regulat!D264","v":388021973.5254997},{"$f":"Regulat!E264","v":0},{"$f":"Regulat!F264","v":0},{"$f":"Regulat!G264","v":0},{"$f":"Regulat!H264","v":0},{"$f":"Regulat!I264","v":662920248.12051392},{"$f":"Regulat!J264","v":0},{"$f":"Regulat!K264","v":0},{"$f":"Regulat!L264","v":0},{"$f":"Regulat!M264","v":0},{"$f":"Regulat!N264","v":1318299814.8619137},{"$f":"Regulat!O264","v":0}]
["EMT","Operating Costs (CO3)",{"$f":"Regulat!C265","v":0},{"$f":"Regulat!D265","v":376358387.06693238},{"$f":"Regulat!E265","v":0},{"$f":"Regulat!F265","v":0},{"$f":"Regulat!G265","v":0},{"$f":"Regulat!H265","v":0},{"$f":"Regulat!I265","v":640257069.84465182},{"$f":"Regulat!J265","v":0},{"$f":"Regulat!K265","v":0},{"$f":"Regulat!L265","v":0},{"$f":"Regulat!M265","v":0},{"$f":"Regulat!N265","v":1272297375.0749705},{"$f":"Regulat!O265","v":0}]
["EMT","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C266","v":0},{"$f":"Regulat!D266","v":1303225.7087278657},{"$f":"Regulat!E266","v":0},{"$f":"Regulat!F266","v":0},{"$f":"Regulat!G266","v":0},{"$f":"Regulat!H266","v":0},{"$f":"Regulat!I266","v":5025013.6396414982},{"$f":"Regulat!J266","v":0},{"$f":"Regulat!K266","v":0},{"$f":"Regulat!L266","v":0},{"$f":"Regulat!M266","v":0},{"$f":"Regulat!N266","v":11250656.734422393},{"$f":"Regulat!O266","v":0}]
["EMT","Delinquency - Others (Vse)",{"$f":"Regulat!C267","v":0},{"$f":"Regulat!D267","v":10360360.749839474},{"$f":"Regulat!E267","v":0},{"$f":"Regulat!F267","v":0},{"$f":"Regulat!G267","v":0},{"$f":"Regulat!H267","v":0},{"$f":"Regulat!I267","v":17638164.636220582},{"$f":"Regulat!J267","v":0},{"$f":"Regulat!K267","v":0},{"$f":"Regulat!L267","v":0},{"$f":"Regulat!M267","v":0},{"$f":"Regulat!N267","v":34751783.052520804},{"$f":"Regulat!O267","v":0}]
["EMT","Annual Asset Costs (CAA)",{"$f":"Regulat!C268","v":0},{"$f":"Regulat!D268","v":292487028.04806107},{"$f":"Regulat!E268","v":0},{"$f":"Regulat!F268","v":0},{"$f":"Regulat!G268","v":0},{"$f":"Regulat!H268","v":0},{"$f":"Regulat!I268","v":751586775.09013855},{"$f":"Regulat!J268","v":0},{"$f":"Regulat!K268","v":0},{"$f":"Regulat!L268","v":0},{"$f":"Regulat!M268","v":0},{"$f":"Regulat!N268","v":1299228668.1585608},{"$f":"Regulat!O268","v":0}]
["EMT","Capital Remuneration (RC)",{"$f":"Regulat!C269","v":0},{"$f":"Regulat!D269","v":153652049.25017121},{"$f":"Regulat!E269","v":0},{"$f":"Regulat!F269","v":0},{"$f":"Regulat!G269","v":0},{"$f":"Regulat!H269","v":0},{"$f":"Regulat!I269","v":463692255.11993003},{"$f":"Regulat!J269","v":0},{"$f":"Regulat!K269","v":0},{"$f":"Regulat!L269","v":0},{"$f":"Regulat!M269","v":0},{"$f":"Regulat!N269","v":816452511.14913034},{"$f":"Regulat!O269","v":0}]
["EMT","Regulatory Depreciation (QRR)",{"$f":"Regulat!C270","v":0},{"$f":"Regulat!D270","v":102212312.55014671},{"$f":"Regulat!E270","v":0},{"$f":"Regulat!F270","v":0},{"$f":"Regulat!G270","v":0},{"$f":"Regulat!H270","v":0},{"$f":"Regulat!I270","v":191914292.01952067},{"$f":"Regulat!J270","v":0},{"$f":"Regulat!K270","v":0},{"$f":"Regulat!L270","v":0},{"$f":"Regulat!M270","v":0},{"$f":"Regulat!N270","v":330422217.07926357},{"$f":"Regulat!O270","v":0}]
["EMT","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C271","v":0},{"$f":"Regulat!D271","v":36622666.24774313},{"$f":"Regulat!E271","v":0},{"$f":"Regulat!F271","v":0},{"$f":"Regulat!G271","v":0},{"$f":"Regulat!H271","v":0},{"$f":"Regulat!I271","v":95980227.950687855},{"$f":"Regulat!J271","v":0},{"$f":"Regulat!K271","v":0},{"$f":"Regulat!L271","v":0},{"$f":"Regulat!M271","v":0},{"$f":"Regulat!N271","v":152353939.9301666},{"$f":"Regulat!O271","v":0}]
["EMT","Parcel B (VPB)",{"$f":"Regulat!C272","v":0},{"$f":"Regulat!D272","v":680509001.57356071},{"$f":"Regulat!E272","v":0},{"$f":"Regulat!F272","v":0},{"$f":"Regulat!G272","v":0},{"$f":"Regulat!H272","v":0},{"$f":"Regulat!I272","v":1414507023.2106524},{"$f":"Regulat!J272","v":0},{"$f":"Regulat!K272","v":0},{"$f":"Regulat!L272","v":0},{"$f":"Regulat!M272","v":0},{"$f":"Regulat!N272","v":2617528483.0204744},{"$f":"Regulat!O272","v":0}]
["EMT","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C273","v":0},{"$f":"Regulat!D273","v":671947934.66694307},{"$f":"Regulat!E273","v":0},{"$f":"Regulat!F273","v":0},{"$f":"Regulat!G273","v":0},{"$f":"Regulat!H273","v":0},{"$f":"Regulat!I273","v":1391784149.0005622},{"$f":"Regulat!J273","v":0},{"$f":"Regulat!K273","v":0},{"$f":"Regulat!L273","v":0},{"$f":"Regulat!M273","v":0},{"$f":"Regulat!N273","v":2752042967.6772351},{"$f":"Regulat!O273","v":0}]
["EMT","Other Revenues",{"$f":"Regulat!C274","v":0},{"$f":"Regulat!D274","v":13699442.610139586},{"$f":"Regulat!E274","v":0},{"$f":"Regulat!F274","v":0},{"$f":"Regulat!G274","v":0},{"$f":"Regulat!H274","v":0},{"$f":"Regulat!I274","v":17295498.811776012},{"$f":"Regulat!J274","v":0},{"$f":"Regulat!K274","v":0},{"$f":"Regulat!L274","v":0},{"$f":"Regulat!M274","v":0},{"$f":"Regulat!N274","v":32385061.581147164},{"$f":"Regulat!O274","v":0}]
["EMT",null,{"$f":"Regulat!C275","v":0},{"$f":"Regulat!D275","v":0},{"$f":"Regulat!E275","v":0},{"$f":"Regulat!F275","v":0},{"$f":"Regulat!G275","v":0},{"$f":"Regulat!H275","v":0},{"$f":"Regulat!I275","v":0},{"$f":"Regulat!J275","v":0},{"$f":"Regulat!K275","v":0},{"$f":"Regulat!L275","v":0},{"$f":"Regulat!M275","v":0},{"$f":"Regulat!N275","v":7045061.6866843849},{"$f":"Regulat!O275","v":0}]
["EMT",null,{"$f":"Regulat!C276","v":0},{"$f":"Regulat!D276","v":0},{"$f":"Regulat!E276","v":0},{"$f":"Regulat!F276","v":0},{"$f":"Regulat!G276","v":0},{"$f":"Regulat!H276","v":0},{"$f":"Regulat!I276","v":0},{"$f":"Regulat!J276","v":0},{"$f":"Regulat!K276","v":0},{"$f":"Regulat!L276","v":0},{"$f":"Regulat!M276","v":0},{"$f":"Regulat!N276","v":0},{"$f":"Regulat!O276","v":0}]
["EMT","Parcel B with Adjustments",{"$f":"Regulat!C277","v":0},{"$f":"Regulat!D277","v":658248492.05680346},{"$f":"Regulat!E277","v":0},{"$f":"Regulat!F277","v":0},{"$f":"Regulat!G277","v":0},{"$f":"Regulat!H277","v":0},{"$f":"Regulat!I277","v":1374488650.1887863},{"$f":"Regulat!J277","v":0},{"$f":"Regulat!K277","v":0},{"$f":"Regulat!L277","v":0},{"$f":"Regulat!M277","v":0},{"$f":"Regulat!N277","v":2712612844.4094033},{"$f":"Regulat!O277","v":0}]
["EMT"]
["EMT","Factor X",{"$f":"Regulat!C279","v":0},{"$f":"Regulat!D279","v":1.2580387455304282E-2},{"$f":"Regulat!E279","v":1.2580387455304282E-2},{"$f":"Regulat!F279","v":9.2803874553042814E-3},{"$f":"Regulat!G279","v":1.748038745530428E-2},{"$f":"Regulat!H279","v":2.5803874553042821E-3},{"$f":"Regulat!I279","v":3.9488594927210409E-3},{"$f":"Regulat!J279","v":-5.8318995244228417E-3},{"$f":"Regulat!K279","v":0},{"$f":"Regulat!L279","v":-8.2607883250865105E-4},{"$f":"Regulat!M279","v":1.3116983868263271E-2},{"$f":"Regulat!N279","v":1.3315595814884838E-2},{"$f":"Regulat!O279","v":2.5534749051972425E-2}]
["EMT","Component Pd",{"$f":"Regulat!C280","v":0},{"$f":"Regulat!D280","v":1.2580387455304282E-2},{"$f":"Regulat!E280","v":1.2580387455304282E-2},{"$f":"Regulat!F280","v":1.2580387455304282E-2},{"$f":"Regulat!G280","v":1.2580387455304282E-2},{"$f":"Regulat!H280","v":1.2580387455304282E-2},{"$f":"Regulat!I280","v":1.4772121223303116E-2},{"$f":"Regulat!J280","v":1.4772121223303116E-2},{"$f":"Regulat!K280","v":0},{"$f":"Regulat!L280","v":1.4772121223303116E-2},{"$f":"Regulat!M280","v":1.4800000000000001E-2},{"$f":"Regulat!N280","v":9.0431977024107244E-3},{"$f":"Regulat!O280","v":9.0399999999999994E-3}]
["EMT","Component T",{"$f":"Regulat!C281","v":0},{"$f":"Regulat!D281","v":0},{"$f":"Regulat!E281","v":0},{"$f":"Regulat!F281","v":0},{"$f":"Regulat!G281","v":0},{"$f":"Regulat!H281","v":0},{"$f":"Regulat!I281","v":-1.2115305504150886E-2},{"$f":"Regulat!J281","v":-1.2316881174338113E-2},{"$f":"Regulat!K281","v":0},{"$f":"Regulat!L281","v":-1.23168811743381E-2},{"$f":"Regulat!M281","v":-1.23E-2},{"$f":"Regulat!N281","v":1.7617965602933498E-2},{"$f":"Regulat!O281","v":1.762E-2}]
["EMT","Component Q",{"$f":"Regulat!C282","v":0},{"$f":"Regulat!D282","v":0},{"$f":"Regulat!E282","v":0},{"$f":"Regulat!F282","v":-3.3E-3},{"$f":"Regulat!G282","v":4.8999999999999998E-3},{"$f":"Regulat!H282","v":-0.01},{"$f":"Regulat!I282","v":1.2920437735688105E-3},{"$f":"Regulat!J282","v":-8.2871395733878448E-3},{"$f":"Regulat!K282","v":0},{"$f":"Regulat!L282","v":-3.281318881473668E-3},{"$f":"Regulat!M282","v":1.061698386826327E-2},{"$f":"Regulat!N282","v":-1.3345567490459386E-2},{"$f":"Regulat!O282","v":-1.1252509480275752E-3}]
["EMT"]
["EMT","VPB",{"$f":"Regulat!C284","v":0},{"$f":"Regulat!D284","v":680509001.57356071},{"$f":"Regulat!E284","v":0},{"$f":"Regulat!F284","v":0},{"$f":"Regulat!G284","v":0},{"$f":"Regulat!H284","v":0},{"$f":"Regulat!I284","v":1414507023.2106524},{"$f":"Regulat!J284","v":0},{"$f":"Regulat!K284","v":0},{"$f":"Regulat!L284","v":0},{"$f":"Regulat!M284","v":0},{"$f":"Regulat!N284","v":2617528483.0204744},{"$f":"Regulat!O284","v":0}]
["EMT"]
["EMT","Required Revenue",{"$f":"Regulat!C286","v":0},{"$f":"Regulat!D286","v":41372},{"$f":"Regulat!E286","v":41737},{"$f":"Regulat!F286","v":42102},{"$f":"Regulat!G286","v":42468},{"$f":"Regulat!H286","v":42833},{"$f":"Regulat!I286","v":43198},{"$f":"Regulat!J286","v":43563},{"$f":"Regulat!K286","v":43929},{"$f":"Regulat!L286","v":44294},{"$f":"Regulat!M286","v":44659},{"$f":"Regulat!N286","v":45024},{"$f":"Regulat!O286","v":45390}]
["EMT","Operating Costs (CO3)",{"$f":"Regulat!C287","v":0},{"$f":"Regulat!D287","v":371623652.73557699},{"$f":"Regulat!E287","v":436477483.15105182},{"$f":"Regulat!F287","v":500206872.92103314},{"$f":"Regulat!G287","v":557688279.73163664},{"$f":"Regulat!H287","v":571500826.85399783},{"$f":"Regulat!I287","v":629971874.6342535},{"$f":"Regulat!J287","v":705471390.3149811},{"$f":"Regulat!K287","v":0},{"$f":"Regulat!L287","v":1134823636.6117771},{"$f":"Regulat!M287","v":1284079048.4961765},{"$f":"Regulat!N287","v":1337680589.3737011},{"$f":"Regulat!O287","v":1355234222.3191984}]
["EMT","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C288","v":0},{"$f":"Regulat!D288","v":1286830.6243703556},{"$f":"Regulat!E288","v":1511401.6237457274},{"$f":"Regulat!F288","v":1732078.9940497079},{"$f":"Regulat!G288","v":1931121.3156868794},{"$f":"Regulat!H288","v":1978950.3720636005},{"$f":"Regulat!I288","v":4944290.991422765},{"$f":"Regulat!J288","v":5400296.5314250402},{"$f":"Regulat!K288","v":0},{"$f":"Regulat!L288","v":8302476.0517812241},{"$f":"Regulat!M288","v":9180408.6074494552},{"$f":"Regulat!N288","v":11828826.676983858},{"$f":"Regulat!O288","v":12458777.520400368}]
["EMT","Delinquency - Others (Vse)",{"$f":"Regulat!C289","v":0},{"$f":"Regulat!D289","v":10230023.397429766},{"$f":"Regulat!E289","v":12015313.966744851},{"$f":"Regulat!F289","v":13769651.032353312},{"$f":"Regulat!G289","v":15351994.169721},{"$f":"Regulat!H289","v":15732224.758381613},{"$f":"Regulat!I289","v":17354822.24926234},{"$f":"Regulat!J289","v":18955434.977183733},{"$f":"Regulat!K289","v":0},{"$f":"Regulat!L289","v":29142296.915246464},{"$f":"Regulat!M289","v":32223904.26337675},{"$f":"Regulat!N289","v":36537673.146377258},{"$f":"Regulat!O289","v":38483507.559508242}]
["EMT","Capital Remuneration (RC)",{"$f":"Regulat!C290","v":0},{"$f":"Regulat!D290","v":151719046.93730256},{"$f":"Regulat!E290","v":178196267.28761882},{"$f":"Regulat!F290","v":204214423.57724887},{"$f":"Regulat!G290","v":227681778.7730858},{"$f":"Regulat!H290","v":233320888.31241408},{"$f":"Regulat!I290","v":456243426.22591174},{"$f":"Regulat!J290","v":498322165.18151814},{"$f":"Regulat!K290","v":0},{"$f":"Regulat!L290","v":766126048.52636886},{"$f":"Regulat!M290","v":847138868.74431527},{"$f":"Regulat!N290","v":858409910.8474946},{"$f":"Regulat!O290","v":904125015.32084477}]
["EMT","Regulatory Depreciation (QRR)",{"$f":"Regulat!C291","v":0},{"$f":"Regulat!D291","v":100926442.05556321},{"$f":"Regulat!E291","v":118539600.71574697},{"$f":"Regulat!F291","v":135847381.0911608},{"$f":"Regulat!G291","v":151458319.28370512},{"$f":"Regulat!H291","v":155209563.92737326},{"$f":"Regulat!I291","v":188831349.16726118},{"$f":"Regulat!J291","v":206247019.38079706},{"$f":"Regulat!K291","v":0},{"$f":"Regulat!L291","v":317086465.38127506},{"$f":"Regulat!M291","v":350616285.78470331},{"$f":"Regulat!N291","v":347402576.42888665},{"$f":"Regulat!O291","v":365903696.785335}]
["EMT","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C292","v":0},{"$f":"Regulat!D292","v":36161938.916700229},{"$f":"Regulat!E292","v":42472732.744635485},{"$f":"Regulat!F292","v":48674109.549088866},{"$f":"Regulat!G292","v":54267507.888053209},{"$f":"Regulat!H292","v":55611578.647936374},{"$f":"Regulat!I292","v":94438385.732450634},{"$f":"Regulat!J292","v":103148315.45899309},{"$f":"Regulat!K292","v":0},{"$f":"Regulat!L292","v":158581369.3556343},{"$f":"Regulat!M292","v":175350312.26031041},{"$f":"Regulat!N292","v":160183391.20379126},{"$f":"Regulat!O292","v":168714048.14430484}]
["EMT","Other Revenues",{"$f":"Regulat!C293","v":0},{"$f":"Regulat!D293","v":-13699442.610139586},{"$f":"Regulat!E293","v":-16090198.207326218},{"$f":"Regulat!F293","v":-18439502.702092294},{"$f":"Regulat!G293","v":-20558483.09517362},{"$f":"Regulat!H293","v":-21067665.423073702},{"$f":"Regulat!I293","v":-17295498.811776012},{"$f":"Regulat!J293","v":-19106842.967903562},{"$f":"Regulat!K293","v":0},{"$f":"Regulat!L293","v":-29999200.341077209},{"$f":"Regulat!M293","v":-33534970.134820092},{"$f":"Regulat!N293","v":-32385061.581147164},{"$f":"Regulat!O293","v":-35284070.411471024}]
["EMT","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C294","v":0},{"$f":"Regulat!D294","v":0},{"$f":"Regulat!E294","v":0},{"$f":"Regulat!F294","v":0},{"$f":"Regulat!G294","v":0},{"$f":"Regulat!H294","v":0},{"$f":"Regulat!I294","v":0},{"$f":"Regulat!J294","v":0},{"$f":"Regulat!K294","v":0},{"$f":"Regulat!L294","v":0},{"$f":"Regulat!M294","v":0},{"$f":"Regulat!N294","v":-7045061.6866843849},{"$f":"Regulat!O294","v":0}]
["EMT",{"$f":"Regulat!B295","v":"ONS"},{"$f":"Regulat!C295","v":0},{"$f":"Regulat!D295","v":0},{"$f":"Regulat!E295","v":0},{"$f":"Regulat!F295","v":0},{"$f":"Regulat!G295","v":0},{"$f":"Regulat!H295","v":0},{"$f":"Regulat!I295","v":0},{"$f":"Regulat!J295","v":0},{"$f":"Regulat!K295","v":0},{"$f":"Regulat!L295","v":0},{"$f":"Regulat!M295","v":0},{"$f":"Regulat!N295","v":0},{"$f":"Regulat!O295","v":0}]
["EMT"]
["EMT","VPB",{"$f":"Regulat!C297","v":0},{"$f":"Regulat!D297","v":658248492.05680346},{"$f":"Regulat!E297","v":773122601.2822175},{"$f":"Regulat!F297","v":886005014.46284246},{"$f":"Regulat!G297","v":987820518.066715},{"$f":"Regulat!H297","v":1012286367.4490931},{"$f":"Regulat!I297","v":1374488650.1887863},{"$f":"Regulat!J297","v":1518437778.8769946},{"$f":"Regulat!K297","v":0},{"$f":"Regulat!L297","v":2384063092.5010056},{"$f":"Regulat!M297","v":2665053858.021512},{"$f":"Regulat!N297","v":2712612844.4094033},{"$f":"Regulat!O297","v":2804056410.3307796}]
["EMT"]
["EMT","Required Revenue - %",{"$f":"Regulat!C299","v":0},{"$f":"Regulat!D299","v":41372},{"$f":"Regulat!E299","v":41737},{"$f":"Regulat!F299","v":42102},{"$f":"Regulat!G299","v":42468},{"$f":"Regulat!H299","v":42833},{"$f":"Regulat!I299","v":43198},{"$f":"Regulat!J299","v":43563},{"$f":"Regulat!K299","v":43929},{"$f":"Regulat!L299","v":44294},{"$f":"Regulat!M299","v":44659},{"$f":"Regulat!N299","v":45024},{"$f":"Regulat!O299","v":45390}]
["EMT","Operating Costs (CO3)",{"$f":"Regulat!C300","v":0},{"$f":"Regulat!D300","v":0.56456438141526011},{"$f":"Regulat!E300","v":0.56456438141526},{"$f":"Regulat!F300","v":0.56456438141526},{"$f":"Regulat!G300","v":0.56456438141526},{"$f":"Regulat!H300","v":0.56456438141526},{"$f":"Regulat!I300","v":0.45833181274194351},{"$f":"Regulat!J300","v":0.46460342341899136},{"$f":"Regulat!K300","v":0},{"$f":"Regulat!L300","v":0.47600402866070474},{"$f":"Regulat!M300","v":0.48182105011920984},{"$f":"Regulat!N300","v":0.49313361917112952},{"$f":"Regulat!O300","v":0.48331203941768369}]
["EMT","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C301","v":0},{"$f":"Regulat!D301","v":1.9549313669514775E-3},{"$f":"Regulat!E301","v":1.954931366951477E-3},{"$f":"Regulat!F301","v":1.954931366951477E-3},{"$f":"Regulat!G301","v":1.954931366951477E-3},{"$f":"Regulat!H301","v":1.9549313669514766E-3},{"$f":"Regulat!I301","v":3.5971857539483254E-3},{"$f":"Regulat!J301","v":3.5564819359401008E-3},{"$f":"Regulat!K301","v":0},{"$f":"Regulat!L301","v":3.4824900724718224E-3},{"$f":"Regulat!M301","v":3.444736615666306E-3},{"$f":"Regulat!N301","v":4.3606763498752286E-3},{"$f":"Regulat!O301","v":4.4431265628249866E-3}]
["EMT","Delinquency - Others (Vse)",{"$f":"Regulat!C302","v":0},{"$f":"Regulat!D302","v":1.5541278895245791E-2},{"$f":"Regulat!E302","v":1.5541278895245788E-2},{"$f":"Regulat!F302","v":1.5541278895245788E-2},{"$f":"Regulat!G302","v":1.5541278895245789E-2},{"$f":"Regulat!H302","v":1.5541278895245788E-2},{"$f":"Regulat!I302","v":1.2626384544447604E-2},{"$f":"Regulat!J302","v":1.248351117238586E-2},{"$f":"Regulat!K302","v":0},{"$f":"Regulat!L302","v":1.2223794331162052E-2},{"$f":"Regulat!M302","v":1.209127694226007E-2},{"$f":"Regulat!N302","v":1.3469549560557481E-2},{"$f":"Regulat!O302","v":1.3724227307883776E-2}]
["EMT","Capital Remuneration (RC)",{"$f":"Regulat!C303","v":0},{"$f":"Regulat!D303","v":0.2304890155740911},{"$f":"Regulat!E303","v":0.23048901557409104},{"$f":"Regulat!F303","v":0.23048901557409107},{"$f":"Regulat!G303","v":0.2304890155740911},{"$f":"Regulat!H303","v":0.23048901557409104},{"$f":"Regulat!I303","v":0.33193684514109784},{"$f":"Regulat!J303","v":0.32818082644786861},{"$f":"Regulat!K303","v":0},{"$f":"Regulat!L303","v":0.3213530929345762},{"$f":"Regulat!M303","v":0.31786932417689145},{"$f":"Regulat!N303","v":0.31645131837248591},{"$f":"Regulat!O303","v":0.32243467427753708}]
["EMT","Regulatory Depreciation (QRR)",{"$f":"Regulat!C304","v":0},{"$f":"Regulat!D304","v":0.15332574745473748},{"$f":"Regulat!E304","v":0.15332574745473745},{"$f":"Regulat!F304","v":0.15332574745473748},{"$f":"Regulat!G304","v":0.15332574745473751},{"$f":"Regulat!H304","v":0.15332574745473751},{"$f":"Regulat!I304","v":0.13738298176658292},{"$f":"Regulat!J304","v":0.13582842988359597},{"$f":"Regulat!K304","v":0},{"$f":"Regulat!L304","v":0.13300254778435203},{"$f":"Regulat!M304","v":0.13156067549231237},{"$f":"Regulat!N304","v":0.12806935466108654},{"$f":"Regulat!O304","v":0.13049084727299451}]
["EMT","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C305","v":0},{"$f":"Regulat!D305","v":5.4936607304190581E-2},{"$f":"Regulat!E305","v":5.4936607304190574E-2},{"$f":"Regulat!F305","v":5.4936607304190574E-2},{"$f":"Regulat!G305","v":5.4936607304190574E-2},{"$f":"Regulat!H305","v":5.493660730419056E-2},{"$f":"Regulat!I305","v":6.8708014227312458E-2},{"$f":"Regulat!J305","v":6.7930551316550791E-2},{"$f":"Regulat!K305","v":0},{"$f":"Regulat!L305","v":6.6517270392065952E-2},{"$f":"Regulat!M305","v":6.579616082899252E-2},{"$f":"Regulat!N305","v":5.9051328144347395E-2},{"$f":"Regulat!O305","v":6.0167850947193513E-2}]
["EMT","Other Revenues",{"$f":"Regulat!C306","v":0},{"$f":"Regulat!D306","v":-2.0811962010476425E-2},{"$f":"Regulat!E306","v":-2.0811962010476418E-2},{"$f":"Regulat!F306","v":-2.0811962010476425E-2},{"$f":"Regulat!G306","v":-2.0811962010476432E-2},{"$f":"Regulat!H306","v":-2.0811962010476422E-2},{"$f":"Regulat!I306","v":-1.2583224175332749E-2},{"$f":"Regulat!J306","v":-1.2583224175332749E-2},{"$f":"Regulat!K306","v":0},{"$f":"Regulat!L306","v":-1.2583224175332749E-2},{"$f":"Regulat!M306","v":-1.2583224175332745E-2},{"$f":"Regulat!N306","v":-1.1938696540456041E-2},{"$f":"Regulat!O306","v":-1.2583224175332747E-2}]
["EMT","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C307","v":0},{"$f":"Regulat!D307","v":0},{"$f":"Regulat!E307","v":0},{"$f":"Regulat!F307","v":0},{"$f":"Regulat!G307","v":0},{"$f":"Regulat!H307","v":0},{"$f":"Regulat!I307","v":0},{"$f":"Regulat!J307","v":0},{"$f":"Regulat!K307","v":0},{"$f":"Regulat!L307","v":0},{"$f":"Regulat!M307","v":0},{"$f":"Regulat!N307","v":-2.5971497190260678E-3},{"$f":"Regulat!O307","v":0}]
["EMT",{"$f":"Regulat!B308","v":"ONS"},{"$f":"Regulat!C308","v":0},{"$f":"Regulat!D308","v":0},{"$f":"Regulat!E308","v":0},{"$f":"Regulat!F308","v":0},{"$f":"Regulat!G308","v":0},{"$f":"Regulat!H308","v":0},{"$f":"Regulat!I308","v":0},{"$f":"Regulat!J308","v":0},{"$f":"Regulat!K308","v":0},{"$f":"Regulat!L308","v":0},{"$f":"Regulat!M308","v":0},{"$f":"Regulat!N308","v":0},{"$f":"Regulat!O308","v":0}]
["EMT",null,{"$f":"Regulat!C309","v":0},{"$f":"Regulat!D309","v":0},{"$f":"Regulat!E309","v":0},{"$f":"Regulat!F309","v":0},{"$f":"Regulat!G309","v":0},{"$f":"Regulat!H309","v":0},{"$f":"Regulat!I309","v":0},{"$f":"Regulat!J309","v":0},{"$f":"Regulat!K309","v":0},{"$f":"Regulat!L309","v":0},{"$f":"Regulat!M309","v":0},{"$f":"Regulat!N309","v":0},{"$f":"Regulat!O309","v":-1.9895416107848216E-3}]
["EMT","VPB",{"$f":"Regulat!C310","v":0},{"$f":"Regulat!D310","v":1},{"$f":"Regulat!E310","v":0.99999999999999989},{"$f":"Regulat!F310","v":0.99999999999999989},{"$f":"Regulat!G310","v":0.99999999999999989},{"$f":"Regulat!H310","v":0.99999999999999989},{"$f":"Regulat!I310","v":1},{"$f":"Regulat!J310","v":1},{"$f":"Regulat!K310","v":0},{"$f":"Regulat!L310","v":1},{"$f":"Regulat!M310","v":0.99999999999999978},{"$f":"Regulat!N310","v":0.99999999999999989},{"$f":"Regulat!O310","v":0.99999999999999989}]
["EMT"]
["EMS","EMS"]
["EMS"]
["EMS","EMS",{"$f":"Regulat!C314","v":0},{"$f":"Regulat!D314","v":41372},{"$f":"Regulat!E314","v":41737},{"$f":"Regulat!F314","v":42102},{"$f":"Regulat!G314","v":42468},{"$f":"Regulat!H314","v":42833},{"$f":"Regulat!I314","v":43198},{"$f":"Regulat!J314","v":43563},{"$f":"Regulat!K314","v":43929},{"$f":"Regulat!L314","v":44294},{"$f":"Regulat!M314","v":44659},{"$f":"Regulat!N314","v":45024},{"$f":"Regulat!O314","v":45390}]
["EMS","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C315","v":0},{"$f":"Regulat!D315","v":273127836.54296452},{"$f":"Regulat!E315","v":0},{"$f":"Regulat!F315","v":0},{"$f":"Regulat!G315","v":0},{"$f":"Regulat!H315","v":0},{"$f":"Regulat!I315","v":420569864.55784327},{"$f":"Regulat!J315","v":0},{"$f":"Regulat!K315","v":0},{"$f":"Regulat!L315","v":0},{"$f":"Regulat!M315","v":0},{"$f":"Regulat!N315","v":792600944.94805956},{"$f":"Regulat!O315","v":0}]
["EMS","Operating Costs (CO3)",{"$f":"Regulat!C316","v":0},{"$f":"Regulat!D316","v":265791655.94712442},{"$f":"Regulat!E316","v":0},{"$f":"Regulat!F316","v":0},{"$f":"Regulat!G316","v":0},{"$f":"Regulat!H316","v":0},{"$f":"Regulat!I316","v":407100974.56765556},{"$f":"Regulat!J316","v":0},{"$f":"Regulat!K316","v":0},{"$f":"Regulat!L316","v":0},{"$f":"Regulat!M316","v":0},{"$f":"Regulat!N316","v":767684109.63997829},{"$f":"Regulat!O316","v":0}]
["EMS","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C317","v":0},{"$f":"Regulat!D317","v":1184744.109502977},{"$f":"Regulat!E317","v":0},{"$f":"Regulat!F317","v":0},{"$f":"Regulat!G317","v":0},{"$f":"Regulat!H317","v":0},{"$f":"Regulat!I317","v":4392055.049231451},{"$f":"Regulat!J317","v":0},{"$f":"Regulat!K317","v":0},{"$f":"Regulat!L317","v":0},{"$f":"Regulat!M317","v":0},{"$f":"Regulat!N317","v":7753713.4776207861},{"$f":"Regulat!O317","v":0}]
["EMS","Delinquency - Others (Vse)",{"$f":"Regulat!C318","v":0},{"$f":"Regulat!D318","v":6151436.4863371076},{"$f":"Regulat!E318","v":0},{"$f":"Regulat!F318","v":0},{"$f":"Regulat!G318","v":0},{"$f":"Regulat!H318","v":0},{"$f":"Regulat!I318","v":9076834.9409562461},{"$f":"Regulat!J318","v":0},{"$f":"Regulat!K318","v":0},{"$f":"Regulat!L318","v":0},{"$f":"Regulat!M318","v":0},{"$f":"Regulat!N318","v":17163121.830460448},{"$f":"Regulat!O318","v":0}]
["EMS","Annual Asset Costs (CAA)",{"$f":"Regulat!C319","v":0},{"$f":"Regulat!D319","v":221495446.73087704},{"$f":"Regulat!E319","v":0},{"$f":"Regulat!F319","v":0},{"$f":"Regulat!G319","v":0},{"$f":"Regulat!H319","v":0},{"$f":"Regulat!I319","v":427670397.75032407},{"$f":"Regulat!J319","v":0},{"$f":"Regulat!K319","v":0},{"$f":"Regulat!L319","v":0},{"$f":"Regulat!M319","v":0},{"$f":"Regulat!N319","v":717911940.90317059},{"$f":"Regulat!O319","v":0}]
["EMS","Capital Remuneration (RC)",{"$f":"Regulat!C320","v":0},{"$f":"Regulat!D320","v":120555222.40408766},{"$f":"Regulat!E320","v":0},{"$f":"Regulat!F320","v":0},{"$f":"Regulat!G320","v":0},{"$f":"Regulat!H320","v":0},{"$f":"Regulat!I320","v":248929234.83663693},{"$f":"Regulat!J320","v":0},{"$f":"Regulat!K320","v":0},{"$f":"Regulat!L320","v":0},{"$f":"Regulat!M320","v":0},{"$f":"Regulat!N320","v":413197788.75522459},{"$f":"Regulat!O320","v":0}]
["EMS","Regulatory Depreciation (QRR)",{"$f":"Regulat!C321","v":0},{"$f":"Regulat!D321","v":72478005.934566006},{"$f":"Regulat!E321","v":0},{"$f":"Regulat!F321","v":0},{"$f":"Regulat!G321","v":0},{"$f":"Regulat!H321","v":0},{"$f":"Regulat!I321","v":115337342.86064814},{"$f":"Regulat!J321","v":0},{"$f":"Regulat!K321","v":0},{"$f":"Regulat!L321","v":0},{"$f":"Regulat!M321","v":0},{"$f":"Regulat!N321","v":207781756.78329343},{"$f":"Regulat!O321","v":0}]
["EMS","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C322","v":0},{"$f":"Regulat!D322","v":28462218.392223351},{"$f":"Regulat!E322","v":0},{"$f":"Regulat!F322","v":0},{"$f":"Regulat!G322","v":0},{"$f":"Regulat!H322","v":0},{"$f":"Regulat!I322","v":63403820.053039029},{"$f":"Regulat!J322","v":0},{"$f":"Regulat!K322","v":0},{"$f":"Regulat!L322","v":0},{"$f":"Regulat!M322","v":0},{"$f":"Regulat!N322","v":96932395.364652604},{"$f":"Regulat!O322","v":0}]
["EMS","Parcel B (VPB)",{"$f":"Regulat!C323","v":0},{"$f":"Regulat!D323","v":494623283.27384156},{"$f":"Regulat!E323","v":0},{"$f":"Regulat!F323","v":0},{"$f":"Regulat!G323","v":0},{"$f":"Regulat!H323","v":0},{"$f":"Regulat!I323","v":848240262.30816734},{"$f":"Regulat!J323","v":0},{"$f":"Regulat!K323","v":0},{"$f":"Regulat!L323","v":0},{"$f":"Regulat!M323","v":0},{"$f":"Regulat!N323","v":1510512885.8512301},{"$f":"Regulat!O323","v":0}]
["EMS","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C324","v":0},{"$f":"Regulat!D324","v":487470714.84542292},{"$f":"Regulat!E324","v":0},{"$f":"Regulat!F324","v":0},{"$f":"Regulat!G324","v":0},{"$f":"Regulat!H324","v":0},{"$f":"Regulat!I324","v":838403926.40635753},{"$f":"Regulat!J324","v":0},{"$f":"Regulat!K324","v":0},{"$f":"Regulat!L324","v":0},{"$f":"Regulat!M324","v":0},{"$f":"Regulat!N324","v":1568375661.8094888},{"$f":"Regulat!O324","v":0}]
["EMS","Other Revenues",{"$f":"Regulat!C325","v":0},{"$f":"Regulat!D325","v":11255892.456585042},{"$f":"Regulat!E325","v":0},{"$f":"Regulat!F325","v":0},{"$f":"Regulat!G325","v":0},{"$f":"Regulat!H325","v":0},{"$f":"Regulat!I325","v":11652495.839734122},{"$f":"Regulat!J325","v":0},{"$f":"Regulat!K325","v":0},{"$f":"Regulat!L325","v":0},{"$f":"Regulat!M325","v":0},{"$f":"Regulat!N325","v":31195612.983343653},{"$f":"Regulat!O325","v":0}]
["EMS",null,{"$f":"Regulat!C326","v":0},{"$f":"Regulat!D326","v":0},{"$f":"Regulat!E326","v":0},{"$f":"Regulat!F326","v":0},{"$f":"Regulat!G326","v":0},{"$f":"Regulat!H326","v":0},{"$f":"Regulat!I326","v":0},{"$f":"Regulat!J326","v":0},{"$f":"Regulat!K326","v":0},{"$f":"Regulat!L326","v":0},{"$f":"Regulat!M326","v":0},{"$f":"Regulat!N326","v":4071017.4585923469},{"$f":"Regulat!O326","v":0}]
["EMS",null,{"$f":"Regulat!C327","v":0},{"$f":"Regulat!D327","v":0},{"$f":"Regulat!E327","v":0},{"$f":"Regulat!F327","v":0},{"$f":"Regulat!G327","v":0},{"$f":"Regulat!H327","v":0},{"$f":"Regulat!I327","v":0},{"$f":"Regulat!J327","v":0},{"$f":"Regulat!K327","v":0},{"$f":"Regulat!L327","v":0},{"$f":"Regulat!M327","v":0},{"$f":"Regulat!N327","v":0},{"$f":"Regulat!O327","v":0}]
["EMS","Parcel B with Adjustments",{"$f":"Regulat!C328","v":0},{"$f":"Regulat!D328","v":476214822.38883787},{"$f":"Regulat!E328","v":0},{"$f":"Regulat!F328","v":0},{"$f":"Regulat!G328","v":0},{"$f":"Regulat!H328","v":0},{"$f":"Regulat!I328","v":826751430.56662345},{"$f":"Regulat!J328","v":0},{"$f":"Regulat!K328","v":0},{"$f":"Regulat!L328","v":0},{"$f":"Regulat!M328","v":0},{"$f":"Regulat!N328","v":1533109031.3675528},{"$f":"Regulat!O328","v":0}]
["EMS"]
["EMS","Factor X",{"$f":"Regulat!C330","v":0},{"$f":"Regulat!D330","v":1.7691342661231322E-2},{"$f":"Regulat!E330","v":1.4391342661231321E-2},{"$f":"Regulat!F330","v":1.7691342661231322E-2},{"$f":"Regulat!G330","v":1.7691342661231322E-2},{"$f":"Regulat!H330","v":9.7913426612313212E-3},{"$f":"Regulat!I330","v":-2.9380935182540049E-3},{"$f":"Regulat!J330","v":-6.928432132141513E-3},{"$f":"Regulat!K330","v":0},{"$f":"Regulat!L330","v":-4.024976180528583E-3},{"$f":"Regulat!M330","v":-3.9754811336622804E-5},{"$f":"Regulat!N330","v":1.4606105363135703E-2},{"$f":"Regulat!O330","v":1.5671084895542659E-2}]
["EMS","Component Pd",{"$f":"Regulat!C331","v":0},{"$f":"Regulat!D331","v":1.4460638369218621E-2},{"$f":"Regulat!E331","v":1.4460638369218621E-2},{"$f":"Regulat!F331","v":1.4460638369218621E-2},{"$f":"Regulat!G331","v":1.4460638369218621E-2},{"$f":"Regulat!H331","v":1.4460638369218621E-2},{"$f":"Regulat!I331","v":1.3200008666075836E-2},{"$f":"Regulat!J331","v":1.3200008666075836E-2},{"$f":"Regulat!K331","v":0},{"$f":"Regulat!L331","v":1.3200008666075836E-2},{"$f":"Regulat!M331","v":1.3200008666075836E-2},{"$f":"Regulat!N331","v":4.2496553497447798E-3},{"$f":"Regulat!O331","v":4.2500000000000003E-3}]
["EMS","Component T",{"$f":"Regulat!C332","v":0},{"$f":"Regulat!D332","v":3.2307042920127005E-3},{"$f":"Regulat!E332","v":3.2307042920127027E-3},{"$f":"Regulat!F332","v":3.2307042920127027E-3},{"$f":"Regulat!G332","v":3.2307042920127027E-3},{"$f":"Regulat!H332","v":3.2307042920127027E-3},{"$f":"Regulat!I332","v":-1.4534260711548792E-2},{"$f":"Regulat!J332","v":-1.4735268214665892E-2},{"$f":"Regulat!K332","v":0},{"$f":"Regulat!L332","v":-1.4735268214665901E-2},{"$f":"Regulat!M332","v":-1.4735268214665901E-2},{"$f":"Regulat!N332","v":1.3888569199165528E-2},{"$f":"Regulat!O332","v":1.389E-2}]
["EMS","Component Q",{"$f":"Regulat!C333","v":0},{"$f":"Regulat!D333","v":0},{"$f":"Regulat!E333","v":-3.3E-3},{"$f":"Regulat!F333","v":0},{"$f":"Regulat!G333","v":0},{"$f":"Regulat!H333","v":-7.9000000000000008E-3},{"$f":"Regulat!I333","v":-1.6038414727810488E-3},{"$f":"Regulat!J333","v":-5.3931725835514571E-3},{"$f":"Regulat!K333","v":0},{"$f":"Regulat!L333","v":-2.4897166319385183E-3},{"$f":"Regulat!M333","v":1.4955047372534418E-3},{"$f":"Regulat!N333","v":-3.5321191857746043E-3},{"$f":"Regulat!O333","v":-2.4689151044573416E-3}]
["EMS"]
["EMS","VPB",{"$f":"Regulat!C335","v":0},{"$f":"Regulat!D335","v":494623283.27384156},{"$f":"Regulat!E335","v":0},{"$f":"Regulat!F335","v":0},{"$f":"Regulat!G335","v":0},{"$f":"Regulat!H335","v":0},{"$f":"Regulat!I335","v":848240262.30816734},{"$f":"Regulat!J335","v":0},{"$f":"Regulat!K335","v":0},{"$f":"Regulat!L335","v":0},{"$f":"Regulat!M335","v":0},{"$f":"Regulat!N335","v":1510512885.8512301},{"$f":"Regulat!O335","v":0}]
["EMS"]
["EMS","Required Revenue",{"$f":"Regulat!C337","v":0},{"$f":"Regulat!D337","v":41372},{"$f":"Regulat!E337","v":41737},{"$f":"Regulat!F337","v":42102},{"$f":"Regulat!G337","v":42468},{"$f":"Regulat!H337","v":42833},{"$f":"Regulat!I337","v":43198},{"$f":"Regulat!J337","v":43563},{"$f":"Regulat!K337","v":43929},{"$f":"Regulat!L337","v":44294},{"$f":"Regulat!M337","v":44659},{"$f":"Regulat!N337","v":45024},{"$f":"Regulat!O337","v":45390}]
["EMS","Operating Costs (CO3)",{"$f":"Regulat!C338","v":0},{"$f":"Regulat!D338","v":261948138.92891729},{"$f":"Regulat!E338","v":295774816.03397268},{"$f":"Regulat!F338","v":327422271.52722406},{"$f":"Regulat!G338","v":355029786.82578069},{"$f":"Regulat!H338","v":363322730.36614072},{"$f":"Regulat!I338","v":402380163.60201573},{"$f":"Regulat!J338","v":463185719.97373307},{"$f":"Regulat!K338","v":0},{"$f":"Regulat!L338","v":678375519.85374427},{"$f":"Regulat!M338","v":812390578.63475442},{"$f":"Regulat!N338","v":797091560.61831331},{"$f":"Regulat!O338","v":812827216.86507118}]
["EMS","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C339","v":0},{"$f":"Regulat!D339","v":1167611.9533753924},{"$f":"Regulat!E339","v":1325898.8023880546},{"$f":"Regulat!F339","v":1476518.3808632323},{"$f":"Regulat!G339","v":1609852.7144201554},{"$f":"Regulat!H339","v":1657073.0436954298},{"$f":"Regulat!I339","v":4341124.0445584087},{"$f":"Regulat!J339","v":4858356.5328857843},{"$f":"Regulat!K339","v":0},{"$f":"Regulat!L339","v":6761880.5806651488},{"$f":"Regulat!M339","v":7892304.7889812011},{"$f":"Regulat!N339","v":8050732.7152602384},{"$f":"Regulat!O339","v":8449195.8913272694}]
["EMS","Delinquency - Others (Vse)",{"$f":"Regulat!C340","v":0},{"$f":"Regulat!D340","v":6062482.78785697},{"$f":"Regulat!E340","v":6884340.8502973951},{"$f":"Regulat!F340","v":7666388.8580968352},{"$f":"Regulat!G340","v":8358688.2987478515},{"$f":"Regulat!H340","v":8603866.0160885472},{"$f":"Regulat!I340","v":8971578.4453949779},{"$f":"Regulat!J340","v":10040516.304784786},{"$f":"Regulat!K340","v":0},{"$f":"Regulat!L340","v":13974431.839577006},{"$f":"Regulat!M340","v":16310621.581538782},{"$f":"Regulat!N340","v":17820584.525762498},{"$f":"Regulat!O340","v":18702597.003464881}]
["EMS","Capital Remuneration (RC)",{"$f":"Regulat!C341","v":0},{"$f":"Regulat!D341","v":118811916.92938142},{"$f":"Regulat!E341","v":134918607.0857639},{"$f":"Regulat!F341","v":150245103.86750576},{"$f":"Regulat!G341","v":163812717.41976815},{"$f":"Regulat!H341","v":168617685.22008339},{"$f":"Regulat!I341","v":246042609.81017232},{"$f":"Regulat!J341","v":275357881.61545479},{"$f":"Regulat!K341","v":0},{"$f":"Regulat!L341","v":383244230.8063128},{"$f":"Regulat!M341","v":447313471.75677997},{"$f":"Regulat!N341","v":429026035.77062029},{"$f":"Regulat!O341","v":450260261.63239431}]
["EMS","Regulatory Depreciation (QRR)",{"$f":"Regulat!C342","v":0},{"$f":"Regulat!D342","v":71429927.70102416},{"$f":"Regulat!E342","v":81113297.375608429},{"$f":"Regulat!F342","v":90327613.458737567},{"$f":"Regulat!G342","v":98484485.935507447},{"$f":"Regulat!H342","v":101373240.79657301},{"$f":"Regulat!I342","v":113999871.74920568},{"$f":"Regulat!J342","v":127582629.74658544},{"$f":"Regulat!K342","v":0},{"$f":"Regulat!L342","v":177570028.19247589},{"$f":"Regulat!M342","v":207255476.81073487},{"$f":"Regulat!N342","v":215741191.85569918},{"$f":"Regulat!O342","v":226419092.06127444}]
["EMS","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C343","v":0},{"$f":"Regulat!D343","v":28050636.544867687},{"$f":"Regulat!E343","v":31853309.906210914},{"$f":"Regulat!F343","v":35471785.239676476},{"$f":"Regulat!G343","v":38675000.93025355},{"$f":"Regulat!H343","v":39809419.167580247},{"$f":"Regulat!I343","v":62668578.755010396},{"$f":"Regulat!J343","v":70135360.30667448},{"$f":"Regulat!K343","v":0},{"$f":"Regulat!L343","v":97614682.591843575},{"$f":"Regulat!M343","v":113933515.6402162},{"$f":"Regulat!N343","v":100645556.32383335},{"$f":"Regulat!O343","v":105626910.12704822}]
["EMS","Other Revenues",{"$f":"Regulat!C344","v":0},{"$f":"Regulat!D344","v":-11255892.456585042},{"$f":"Regulat!E344","v":-12742903.769484583},{"$f":"Regulat!F344","v":-14145400.905003188},{"$f":"Regulat!G344","v":-15377524.147732344},{"$f":"Regulat!H344","v":-15779608.375942096},{"$f":"Regulat!I344","v":-11652495.839734122},{"$f":"Regulat!J344","v":-13219634.362616587},{"$f":"Regulat!K344","v":0},{"$f":"Regulat!L344","v":-18867681.461763442},{"$f":"Regulat!M344","v":-22308309.294061445},{"$f":"Regulat!N344","v":-31195612.983343653},{"$f":"Regulat!O344","v":-22347986.27923429}]
["EMS","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C345","v":0},{"$f":"Regulat!D345","v":0},{"$f":"Regulat!E345","v":0},{"$f":"Regulat!F345","v":0},{"$f":"Regulat!G345","v":0},{"$f":"Regulat!H345","v":0},{"$f":"Regulat!I345","v":0},{"$f":"Regulat!J345","v":0},{"$f":"Regulat!K345","v":0},{"$f":"Regulat!L345","v":0},{"$f":"Regulat!M345","v":0},{"$f":"Regulat!N345","v":-4071017.4585923469},{"$f":"Regulat!O345","v":0}]
["EMS",{"$f":"Regulat!B346","v":"ONS"},{"$f":"Regulat!C346","v":0},{"$f":"Regulat!D346","v":0},{"$f":"Regulat!E346","v":0},{"$f":"Regulat!F346","v":0},{"$f":"Regulat!G346","v":0},{"$f":"Regulat!H346","v":0},{"$f":"Regulat!I346","v":0},{"$f":"Regulat!J346","v":0},{"$f":"Regulat!K346","v":0},{"$f":"Regulat!L346","v":0},{"$f":"Regulat!M346","v":0},{"$f":"Regulat!N346","v":0},{"$f":"Regulat!O346","v":0}]
["EMS",null,{"$f":"Regulat!C347","v":0},{"$f":"Regulat!D347","v":0},{"$f":"Regulat!E347","v":0},{"$f":"Regulat!F347","v":0},{"$f":"Regulat!G347","v":0},{"$f":"Regulat!H347","v":0},{"$f":"Regulat!I347","v":0},{"$f":"Regulat!J347","v":0},{"$f":"Regulat!K347","v":0},{"$f":"Regulat!L347","v":0},{"$f":"Regulat!M347","v":0},{"$f":"Regulat!N347","v":0},{"$f":"Regulat!O347","v":-14334521.957488418}]
["EMS","VPB",{"$f":"Regulat!C348","v":0},{"$f":"Regulat!D348","v":476214822.38883793},{"$f":"Regulat!E348","v":539127366.28475678},{"$f":"Regulat!F348","v":598464280.42710078},{"$f":"Regulat!G348","v":650593007.97674537},{"$f":"Regulat!H348","v":667604406.23421931},{"$f":"Regulat!I348","v":826751430.56662345},{"$f":"Regulat!J348","v":937940830.11750185},{"$f":"Regulat!K348","v":0},{"$f":"Regulat!L348","v":1338673092.4028554},{"$f":"Regulat!M348","v":1582787659.9189441},{"$f":"Regulat!N348","v":1533109031.3675528},{"$f":"Regulat!O348","v":1585602765.3438575}]
["EMS"]
["EMS","Required Revenue - %",{"$f":"Regulat!C350","v":0},{"$f":"Regulat!D350","v":41372},{"$f":"Regulat!E350","v":41737},{"$f":"Regulat!F350","v":42102},{"$f":"Regulat!G350","v":42468},{"$f":"Regulat!H350","v":42833},{"$f":"Regulat!I350","v":43198},{"$f":"Regulat!J350","v":43563},{"$f":"Regulat!K350","v":43929},{"$f":"Regulat!L350","v":44294},{"$f":"Regulat!M350","v":44659},{"$f":"Regulat!N350","v":45024},{"$f":"Regulat!O350","v":45390}]
["EMS","Operating Costs (CO3)",{"$f":"Regulat!C351","v":0},{"$f":"Regulat!D351","v":0.55006296867221816},{"$f":"Regulat!E351","v":0.54861770062280624},{"$f":"Regulat!F351","v":0.54710411671278936},{"$f":"Regulat!G351","v":0.54570181737715617},{"$f":"Regulat!H351","v":0.54421859258771021},{"$f":"Regulat!I351","v":0.48670029312950802},{"$f":"Regulat!J351","v":0.49383255862281511},{"$f":"Regulat!K351","v":0},{"$f":"Regulat!L351","v":0.5067521889426283},{"$f":"Regulat!M351","v":0.5132656762539819},{"$f":"Regulat!N351","v":0.51991837782554673},{"$f":"Regulat!O351","v":0.51262979267622533}]
["EMS","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C352","v":0},{"$f":"Regulat!D352","v":2.4518597458144976E-3},{"$f":"Regulat!E352","v":2.4593424213003871E-3},{"$f":"Regulat!F352","v":2.4671787927083941E-3},{"$f":"Regulat!G352","v":2.4744390036200593E-3},{"$f":"Regulat!H352","v":2.4821181948791243E-3},{"$f":"Regulat!I352","v":5.250821327981459E-3},{"$f":"Regulat!J352","v":5.179811323788034E-3},{"$f":"Regulat!K352","v":0},{"$f":"Regulat!L352","v":5.0511813668622342E-3},{"$f":"Regulat!M352","v":4.9863320196629358E-3},{"$f":"Regulat!N352","v":5.2512460304789165E-3},{"$f":"Regulat!O352","v":5.3286964906969977E-3}]
["EMS","Delinquency - Others (Vse)",{"$f":"Regulat!C353","v":0},{"$f":"Regulat!D353","v":1.2730562978795407E-2},{"$f":"Regulat!E353","v":1.2769414577744172E-2},{"$f":"Regulat!F353","v":1.2810102639084208E-2},{"$f":"Regulat!G353","v":1.2847799155945772E-2},{"$f":"Regulat!H353","v":1.288767110543906E-2},{"$f":"Regulat!I353","v":1.0851603170793676E-2},{"$f":"Regulat!J353","v":1.0704850436596249E-2},{"$f":"Regulat!K353","v":0},{"$f":"Regulat!L353","v":1.0439017500899758E-2},{"$f":"Regulat!M353","v":1.0304996680586999E-2},{"$f":"Regulat!N353","v":1.1623820720608703E-2},{"$f":"Regulat!O353","v":1.1795260081681929E-2}]
["EMS","Capital Remuneration (RC)",{"$f":"Regulat!C354","v":0},{"$f":"Regulat!D354","v":0.24949226975629363},{"$f":"Regulat!E354","v":0.2502536794144159},{"$f":"Regulat!F354","v":0.25105107987444403},{"$f":"Regulat!G354","v":0.251789852352092},{"$f":"Regulat!H354","v":0.25257125873571057},{"$f":"Regulat!I354","v":0.29760167411085608},{"$f":"Regulat!J354","v":0.29357702828755089},{"$f":"Regulat!K354","v":0},{"$f":"Regulat!L354","v":0.28628664681562205},{"$f":"Regulat!M354","v":0.282611169573869},{"$f":"Regulat!N354","v":0.27984052470679377},{"$f":"Regulat!O354","v":0.28396788368034276}]
["EMS","Regulatory Depreciation (QRR)",{"$f":"Regulat!C355","v":0},{"$f":"Regulat!D355","v":0.14999517936613141},{"$f":"Regulat!E355","v":0.15045294015508376},{"$f":"Regulat!F355","v":0.15093233867570885},{"$f":"Regulat!G355","v":0.15137648995303626},{"$f":"Regulat!H355","v":0.15184627280756396},{"$f":"Regulat!I355","v":0.13788893195028956},{"$f":"Regulat!J355","v":0.13602417727203792},{"$f":"Regulat!K355","v":0},{"$f":"Regulat!L355","v":0.1326462966949952},{"$f":"Regulat!M355","v":0.13094332364288752},{"$f":"Regulat!N355","v":0.14072136256561954},{"$f":"Regulat!O355","v":0.14279685745387349}]
["EMS","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C356","v":0},{"$f":"Regulat!D356","v":5.890332519293958E-2},{"$f":"Regulat!E356","v":5.9083088520842417E-2},{"$f":"Regulat!F356","v":5.927134901745789E-2},{"$f":"Regulat!G356","v":5.9445767870342579E-2},{"$f":"Regulat!H356","v":5.963025228088998E-2},{"$f":"Regulat!I356","v":7.5800992218495192E-2},{"$f":"Regulat!J356","v":7.4775889965135844E-2},{"$f":"Regulat!K356","v":0},{"$f":"Regulat!L356","v":7.2918984586916438E-2},{"$f":"Regulat!M356","v":7.1982817736935628E-2},{"$f":"Regulat!N356","v":6.5648009544406791E-2},{"$f":"Regulat!O356","v":6.6616249943372008E-2}]
["EMS","Other Revenues",{"$f":"Regulat!C357","v":0},{"$f":"Regulat!D357","v":-2.3636165712192816E-2},{"$f":"Regulat!E357","v":-2.3636165712192812E-2},{"$f":"Regulat!F357","v":-2.3636165712192819E-2},{"$f":"Regulat!G357","v":-2.3636165712192823E-2},{"$f":"Regulat!H357","v":-2.3636165712192816E-2},{"$f":"Regulat!I357","v":-1.4094315907924045E-2},{"$f":"Regulat!J357","v":-1.4094315907924043E-2},{"$f":"Regulat!K357","v":0},{"$f":"Regulat!L357","v":-1.4094315907924046E-2},{"$f":"Regulat!M357","v":-1.4094315907924043E-2},{"$f":"Regulat!N357","v":-2.0347941565197598E-2},{"$f":"Regulat!O357","v":-1.4094315907924045E-2}]
["EMS","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C358","v":0},{"$f":"Regulat!D358","v":0},{"$f":"Regulat!E358","v":0},{"$f":"Regulat!F358","v":0},{"$f":"Regulat!G358","v":0},{"$f":"Regulat!H358","v":0},{"$f":"Regulat!I358","v":0},{"$f":"Regulat!J358","v":0},{"$f":"Regulat!K358","v":0},{"$f":"Regulat!L358","v":0},{"$f":"Regulat!M358","v":0},{"$f":"Regulat!N358","v":-2.6553998282567988E-3},{"$f":"Regulat!O358","v":0}]
["EMS",{"$f":"Regulat!B359","v":"ONS"},{"$f":"Regulat!C359","v":0},{"$f":"Regulat!D359","v":0},{"$f":"Regulat!E359","v":0},{"$f":"Regulat!F359","v":0},{"$f":"Regulat!G359","v":0},{"$f":"Regulat!H359","v":0},{"$f":"Regulat!I359","v":0},{"$f":"Regulat!J359","v":0},{"$f":"Regulat!K359","v":0},{"$f":"Regulat!L359","v":0},{"$f":"Regulat!M359","v":0},{"$f":"Regulat!N359","v":0},{"$f":"Regulat!O359","v":0}]
["EMS",null,{"$f":"Regulat!C360","v":0},{"$f":"Regulat!D360","v":0},{"$f":"Regulat!E360","v":0},{"$f":"Regulat!F360","v":0},{"$f":"Regulat!G360","v":0},{"$f":"Regulat!H360","v":0},{"$f":"Regulat!I360","v":0},{"$f":"Regulat!J360","v":0},{"$f":"Regulat!K360","v":0},{"$f":"Regulat!L360","v":0},{"$f":"Regulat!M360","v":0},{"$f":"Regulat!N360","v":0},{"$f":"Regulat!O360","v":-9.0404244182683419E-3}]
["EMS","VPB",{"$f":"Regulat!C361","v":0},{"$f":"Regulat!D361","v":0.99999999999999978},{"$f":"Regulat!E361","v":1},{"$f":"Regulat!F361","v":1},{"$f":"Regulat!G361","v":1.0000000000000002},{"$f":"Regulat!H361","v":1.0000000000000002},{"$f":"Regulat!I361","v":1},{"$f":"Regulat!J361","v":1},{"$f":"Regulat!K361","v":0},{"$f":"Regulat!L361","v":0.99999999999999978},{"$f":"Regulat!M361","v":0.99999999999999978},{"$f":"Regulat!N361","v":1},{"$f":"Regulat!O361","v":1.0000000000000002}]
["EMS"]
["ETO","ETO"]
["ETO"]
["ETO","ETO",{"$f":"Regulat!C365","v":41094},{"$f":"Regulat!D365","v":41459},{"$f":"Regulat!E365","v":41824},{"$f":"Regulat!F365","v":42189},{"$f":"Regulat!G365","v":42555},{"$f":"Regulat!H365","v":42920},{"$f":"Regulat!I365","v":43285},{"$f":"Regulat!J365","v":43650},{"$f":"Regulat!K365","v":44016},{"$f":"Regulat!L365","v":44381},{"$f":"Regulat!M365","v":44746},{"$f":"Regulat!N365","v":45111},{"$f":"Regulat!O365","v":45477}]
["ETO","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C366","v":178131369.85186037},{"$f":"Regulat!D366","v":0},{"$f":"Regulat!E366","v":0},{"$f":"Regulat!F366","v":0},{"$f":"Regulat!G366","v":287209446.45338547},{"$f":"Regulat!H366","v":0},{"$f":"Regulat!I366","v":0},{"$f":"Regulat!J366","v":0},{"$f":"Regulat!K366","v":0},{"$f":"Regulat!L366","v":0},{"$f":"Regulat!M366","v":0},{"$f":"Regulat!N366","v":0},{"$f":"Regulat!O366","v":0}]
["ETO","Operating Costs (CO3)",{"$f":"Regulat!C367","v":172221212.7402795},{"$f":"Regulat!D367","v":0},{"$f":"Regulat!E367","v":0},{"$f":"Regulat!F367","v":0},{"$f":"Regulat!G367","v":282093897.1230638},{"$f":"Regulat!H367","v":0},{"$f":"Regulat!I367","v":0},{"$f":"Regulat!J367","v":0},{"$f":"Regulat!K367","v":0},{"$f":"Regulat!L367","v":0},{"$f":"Regulat!M367","v":0},{"$f":"Regulat!N367","v":0},{"$f":"Regulat!O367","v":0}]
["ETO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C368","v":245737.1288280325},{"$f":"Regulat!D368","v":0},{"$f":"Regulat!E368","v":0},{"$f":"Regulat!F368","v":0},{"$f":"Regulat!G368","v":447090.24159115634},{"$f":"Regulat!H368","v":0},{"$f":"Regulat!I368","v":0},{"$f":"Regulat!J368","v":0},{"$f":"Regulat!K368","v":0},{"$f":"Regulat!L368","v":0},{"$f":"Regulat!M368","v":0},{"$f":"Regulat!N368","v":0},{"$f":"Regulat!O368","v":0}]
["ETO","Delinquency - Others (Vse)",{"$f":"Regulat!C369","v":5664419.9827528503},{"$f":"Regulat!D369","v":0},{"$f":"Regulat!E369","v":0},{"$f":"Regulat!F369","v":0},{"$f":"Regulat!G369","v":4668459.0887305159},{"$f":"Regulat!H369","v":0},{"$f":"Regulat!I369","v":0},{"$f":"Regulat!J369","v":0},{"$f":"Regulat!K369","v":0},{"$f":"Regulat!L369","v":0},{"$f":"Regulat!M369","v":0},{"$f":"Regulat!N369","v":0},{"$f":"Regulat!O369","v":0}]
["ETO","Annual Asset Costs (CAA)",{"$f":"Regulat!C370","v":64449113.583334431},{"$f":"Regulat!D370","v":0},{"$f":"Regulat!E370","v":0},{"$f":"Regulat!F370","v":0},{"$f":"Regulat!G370","v":174572289.79144615},{"$f":"Regulat!H370","v":0},{"$f":"Regulat!I370","v":0},{"$f":"Regulat!J370","v":0},{"$f":"Regulat!K370","v":0},{"$f":"Regulat!L370","v":0},{"$f":"Regulat!M370","v":0},{"$f":"Regulat!N370","v":0},{"$f":"Regulat!O370","v":0}]
["ETO","Capital Remuneration (RC)",{"$f":"Regulat!C371","v":20351439.809802882},{"$f":"Regulat!D371","v":0},{"$f":"Regulat!E371","v":0},{"$f":"Regulat!F371","v":0},{"$f":"Regulat!G371","v":93365403.471910208},{"$f":"Regulat!H371","v":0},{"$f":"Regulat!I371","v":0},{"$f":"Regulat!J371","v":0},{"$f":"Regulat!K371","v":0},{"$f":"Regulat!L371","v":0},{"$f":"Regulat!M371","v":0},{"$f":"Regulat!N371","v":0},{"$f":"Regulat!O371","v":0}]
["ETO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C372","v":25987814.777508922},{"$f":"Regulat!D372","v":0},{"$f":"Regulat!E372","v":0},{"$f":"Regulat!F372","v":0},{"$f":"Regulat!G372","v":42679578.80029542},{"$f":"Regulat!H372","v":0},{"$f":"Regulat!I372","v":0},{"$f":"Regulat!J372","v":0},{"$f":"Regulat!K372","v":0},{"$f":"Regulat!L372","v":0},{"$f":"Regulat!M372","v":0},{"$f":"Regulat!N372","v":0},{"$f":"Regulat!O372","v":0}]
["ETO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C373","v":18109858.996022623},{"$f":"Regulat!D373","v":0},{"$f":"Regulat!E373","v":0},{"$f":"Regulat!F373","v":0},{"$f":"Regulat!G373","v":38527307.519240543},{"$f":"Regulat!H373","v":0},{"$f":"Regulat!I373","v":0},{"$f":"Regulat!J373","v":0},{"$f":"Regulat!K373","v":0},{"$f":"Regulat!L373","v":0},{"$f":"Regulat!M373","v":0},{"$f":"Regulat!N373","v":0},{"$f":"Regulat!O373","v":0}]
["ETO","Parcel B (VPB)",{"$f":"Regulat!C374","v":242580483.43519479},{"$f":"Regulat!D374","v":0},{"$f":"Regulat!E374","v":0},{"$f":"Regulat!F374","v":0},{"$f":"Regulat!G374","v":461781736.24483162},{"$f":"Regulat!H374","v":0},{"$f":"Regulat!I374","v":0},{"$f":"Regulat!J374","v":0},{"$f":"Regulat!K374","v":0},{"$f":"Regulat!L374","v":0},{"$f":"Regulat!M374","v":0},{"$f":"Regulat!N374","v":0},{"$f":"Regulat!O374","v":0}]
["ETO","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C375","v":239519743.79555339},{"$f":"Regulat!D375","v":0},{"$f":"Regulat!E375","v":0},{"$f":"Regulat!F375","v":0},{"$f":"Regulat!G375","v":452167946.9570666},{"$f":"Regulat!H375","v":0},{"$f":"Regulat!I375","v":0},{"$f":"Regulat!J375","v":0},{"$f":"Regulat!K375","v":0},{"$f":"Regulat!L375","v":0},{"$f":"Regulat!M375","v":0},{"$f":"Regulat!N375","v":0},{"$f":"Regulat!O375","v":0}]
["ETO","Other Revenues",{"$f":"Regulat!C376","v":3666050.2818700606},{"$f":"Regulat!D376","v":0},{"$f":"Regulat!E376","v":0},{"$f":"Regulat!F376","v":0},{"$f":"Regulat!G376","v":6193277.2683984526},{"$f":"Regulat!H376","v":0},{"$f":"Regulat!I376","v":0},{"$f":"Regulat!J376","v":0},{"$f":"Regulat!K376","v":0},{"$f":"Regulat!L376","v":0},{"$f":"Regulat!M376","v":0},{"$f":"Regulat!N376","v":0},{"$f":"Regulat!O376","v":0}]
["ETO",null,{"$f":"Regulat!C377","v":0},{"$f":"Regulat!D377","v":0},{"$f":"Regulat!E377","v":0},{"$f":"Regulat!F377","v":0},{"$f":"Regulat!G377","v":0},{"$f":"Regulat!H377","v":0},{"$f":"Regulat!I377","v":0},{"$f":"Regulat!J377","v":0},{"$f":"Regulat!K377","v":0},{"$f":"Regulat!L377","v":0},{"$f":"Regulat!M377","v":0},{"$f":"Regulat!N377","v":0},{"$f":"Regulat!O377","v":0}]
["ETO",null,{"$f":"Regulat!C378","v":0},{"$f":"Regulat!D378","v":0},{"$f":"Regulat!E378","v":0},{"$f":"Regulat!F378","v":0},{"$f":"Regulat!G378","v":0},{"$f":"Regulat!H378","v":0},{"$f":"Regulat!I378","v":0},{"$f":"Regulat!J378","v":0},{"$f":"Regulat!K378","v":0},{"$f":"Regulat!L378","v":0},{"$f":"Regulat!M378","v":0},{"$f":"Regulat!N378","v":0},{"$f":"Regulat!O378","v":0}]
["ETO","Parcel B with Adjustments",{"$f":"Regulat!C379","v":235853693.51368332},{"$f":"Regulat!D379","v":0},{"$f":"Regulat!E379","v":0},{"$f":"Regulat!F379","v":0},{"$f":"Regulat!G379","v":445974669.68866813},{"$f":"Regulat!H379","v":0},{"$f":"Regulat!I379","v":0},{"$f":"Regulat!J379","v":0},{"$f":"Regulat!K379","v":0},{"$f":"Regulat!L379","v":0},{"$f":"Regulat!M379","v":0},{"$f":"Regulat!N379","v":0},{"$f":"Regulat!O379","v":0}]
["ETO"]
["ETO","Factor X",{"$f":"Regulat!C381","v":1.2825715672828008E-2},{"$f":"Regulat!D381","v":7.9000000000000008E-3},{"$f":"Regulat!E381","v":6.4257156728279733E-3},{"$f":"Regulat!F381","v":4.9257156728279728E-3},{"$f":"Regulat!G381","v":1.5949639465045448E-2},{"$f":"Regulat!H381","v":1.2140811958274234E-2},{"$f":"Regulat!I381","v":1.1584376644604972E-2},{"$f":"Regulat!J381","v":3.6437682036599469E-3},{"$f":"Regulat!K381","v":0},{"$f":"Regulat!L381","v":-6.186420165491124E-3},{"$f":"Regulat!M381","v":-9.6666969379769051E-3},{"$f":"Regulat!N381","v":3.8818799128334399E-3},{"$f":"Regulat!O381","v":5.5594949510799734E-3}]
["ETO","Component Pd",{"$f":"Regulat!C382","v":1.2617419160429222E-2},{"$f":"Regulat!D382","v":1.26E-2},{"$f":"Regulat!E382","v":1.2617419160429222E-2},{"$f":"Regulat!F382","v":1.2617419160429222E-2},{"$f":"Regulat!G382","v":1.8258441348074302E-2},{"$f":"Regulat!H382","v":1.83E-2},{"$f":"Regulat!I382","v":1.83E-2},{"$f":"Regulat!J382","v":1.83E-2},{"$f":"Regulat!K382","v":0},{"$f":"Regulat!L382","v":1.0022278505997175E-2},{"$f":"Regulat!M382","v":1.0274510627780471E-2},{"$f":"Regulat!N382","v":1.2351918752061021E-2},{"$f":"Regulat!O382","v":1.7011532049575458E-2}]
["ETO","Component T",{"$f":"Regulat!C383","v":2.0829651239878737E-4},{"$f":"Regulat!D383","v":2.0000000000000001E-4},{"$f":"Regulat!E383","v":2.0829651239875248E-4},{"$f":"Regulat!F383","v":2.0829651239875248E-4},{"$f":"Regulat!G383","v":-4.869263781201302E-3},{"$f":"Regulat!H383","v":-4.8999999999999998E-3},{"$f":"Regulat!I383","v":-4.8999999999999998E-3},{"$f":"Regulat!J383","v":-4.8999999999999998E-3},{"$f":"Regulat!K383","v":0},{"$f":"Regulat!L383","v":-9.0179100000000005E-3},{"$f":"Regulat!M383","v":-9.0179100000000005E-3},{"$f":"Regulat!N383","v":-9.0179100000000005E-3},{"$f":"Regulat!O383","v":-9.0179100000000005E-3}]
["ETO","Component Q",{"$f":"Regulat!C384","v":0},{"$f":"Regulat!D384","v":-4.8999999999999998E-3},{"$f":"Regulat!E384","v":-6.4000000000000003E-3},{"$f":"Regulat!F384","v":-7.9000000000000008E-3},{"$f":"Regulat!G384","v":2.5604618981724483E-3},{"$f":"Regulat!H384","v":-1.2591880417257663E-3},{"$f":"Regulat!I384","v":-1.8156233553950276E-3},{"$f":"Regulat!J384","v":-9.7562317963400536E-3},{"$f":"Regulat!K384","v":0},{"$f":"Regulat!L384","v":-7.190788671488299E-3},{"$f":"Regulat!M384","v":-1.0923297565757375E-2},{"$f":"Regulat!N384","v":5.4787116077241937E-4},{"$f":"Regulat!O384","v":-2.4341270984954834E-3}]
["ETO"]
["ETO","VPB",{"$f":"Regulat!C386","v":242580483.43519479},{"$f":"Regulat!D386","v":0},{"$f":"Regulat!E386","v":0},{"$f":"Regulat!F386","v":0},{"$f":"Regulat!G386","v":461781736.24483162},{"$f":"Regulat!H386","v":0},{"$f":"Regulat!I386","v":0},{"$f":"Regulat!J386","v":0},{"$f":"Regulat!K386","v":0},{"$f":"Regulat!L386","v":0},{"$f":"Regulat!M386","v":0},{"$f":"Regulat!N386","v":0},{"$f":"Regulat!O386","v":0}]
["ETO"]
["ETO","Required Revenue",{"$f":"Regulat!C388","v":41094},{"$f":"Regulat!D388","v":41459},{"$f":"Regulat!E388","v":41824},{"$f":"Regulat!F388","v":42189},{"$f":"Regulat!G388","v":42555},{"$f":"Regulat!H388","v":42920},{"$f":"Regulat!I388","v":43285},{"$f":"Regulat!J388","v":43650},{"$f":"Regulat!K388","v":44016},{"$f":"Regulat!L388","v":44381},{"$f":"Regulat!M388","v":44746},{"$f":"Regulat!N388","v":45111},{"$f":"Regulat!O388","v":45477}]
["ETO","Operating Costs (CO3)",{"$f":"Regulat!C389","v":170048225.51081795},{"$f":"Regulat!D389","v":193851868.9191485},{"$f":"Regulat!E389","v":233885070.41477391},{"$f":"Regulat!F389","v":263686345.96246836},{"$f":"Regulat!G389","v":276221011.57250202},{"$f":"Regulat!H389","v":281186423.74486065},{"$f":"Regulat!I389","v":307341070.12168753},{"$f":"Regulat!J389","v":336465283.85607094},{"$f":"Regulat!K389","v":0},{"$f":"Regulat!L389","v":400225017.52543378},{"$f":"Regulat!M389","v":457779395.76814109},{"$f":"Regulat!N389","v":512605051.28633285},{"$f":"Regulat!O389","v":605542891.42509866}]
["ETO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C390","v":242636.56047032884},{"$f":"Regulat!D390","v":276675.09476546064},{"$f":"Regulat!E390","v":333904.40467679407},{"$f":"Regulat!F390","v":376555.31518032152},{"$f":"Regulat!G390","v":437782.31310912891},{"$f":"Regulat!H390","v":442033.73792187311},{"$f":"Regulat!I390","v":479477.89191226568},{"$f":"Regulat!J390","v":520929.50207658397},{"$f":"Regulat!K390","v":0},{"$f":"Regulat!L390","v":0},{"$f":"Regulat!M390","v":0},{"$f":"Regulat!N390","v":0},{"$f":"Regulat!O390","v":0}]
["ETO","Delinquency - Others (Vse)",{"$f":"Regulat!C391","v":5592949.6215297468},{"$f":"Regulat!D391","v":6377562.6540189907},{"$f":"Regulat!E391","v":7696739.972509468},{"$f":"Regulat!F391","v":8679874.5557569657},{"$f":"Regulat!G391","v":4571266.8906531734},{"$f":"Regulat!H391","v":4615659.7244946687},{"$f":"Regulat!I391","v":5006646.7887485242},{"$f":"Regulat!J391","v":5439479.1975379027},{"$f":"Regulat!K391","v":0},{"$f":"Regulat!L391","v":0},{"$f":"Regulat!M391","v":0},{"$f":"Regulat!N391","v":0},{"$f":"Regulat!O391","v":0}]
["ETO","Capital Remuneration (RC)",{"$f":"Regulat!C392","v":20094657.163204353},{"$f":"Regulat!D392","v":22913658.041195657},{"$f":"Regulat!E392","v":27653270.901375681},{"$f":"Regulat!F392","v":31185530.930967148},{"$f":"Regulat!G392","v":91421638.170481727},{"$f":"Regulat!H392","v":96082619.691817224},{"$f":"Regulat!I392","v":104221664.51779522},{"$f":"Regulat!J392","v":113231789.65836897},{"$f":"Regulat!K392","v":0},{"$f":"Regulat!L392","v":195038370.14491844},{"$f":"Regulat!M392","v":219845273.6445736},{"$f":"Regulat!N392","v":242300056.81385934},{"$f":"Regulat!O392","v":281781430.63475454}]
["ETO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C393","v":25659915.625397496},{"$f":"Regulat!D393","v":29259644.851414487},{"$f":"Regulat!E393","v":35311903.673324876},{"$f":"Regulat!F393","v":39822430.704970323},{"$f":"Regulat!G393","v":41791036.778661504},{"$f":"Regulat!H393","v":42196881.06562981},{"$f":"Regulat!I393","v":45771328.844127171},{"$f":"Regulat!J393","v":49728331.475432515},{"$f":"Regulat!K393","v":0},{"$f":"Regulat!L393","v":81662172.334687412},{"$f":"Regulat!M393","v":92048772.813216791},{"$f":"Regulat!N393","v":101450545.25186954},{"$f":"Regulat!O393","v":117981316.8665859}]
["ETO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C394","v":17881359.314133536},{"$f":"Regulat!D394","v":20389865.291459814},{"$f":"Regulat!E394","v":24607440.136078492},{"$f":"Regulat!F394","v":27750644.33543817},{"$f":"Regulat!G394","v":37725211.231659077},{"$f":"Regulat!H394","v":38091571.16510918},{"$f":"Regulat!I394","v":41318263.008016512},{"$f":"Regulat!J394","v":44890291.165653571},{"$f":"Regulat!K394","v":0},{"$f":"Regulat!L394","v":58057946.674791306},{"$f":"Regulat!M394","v":65442328.934956521},{"$f":"Regulat!N394","v":72126544.983663887},{"$f":"Regulat!O394","v":83879142.660920247}]
["ETO","Other Revenues",{"$f":"Regulat!C395","v":-3666050.2818700606},{"$f":"Regulat!D395","v":-4179553.953162767},{"$f":"Regulat!E395","v":-5043094.836797487},{"$f":"Regulat!F395","v":-5686139.7891400838},{"$f":"Regulat!G395","v":-6193277.2683984526},{"$f":"Regulat!H395","v":-6284691.1709103361},{"$f":"Regulat!I395","v":-6848790.4146823939},{"$f":"Regulat!J395","v":-7475576.8055325411},{"$f":"Regulat!K395","v":0},{"$f":"Regulat!L395","v":-12504809.219875162},{"$f":"Regulat!M395","v":-17795361.121100575},{"$f":"Regulat!N395","v":-20674577.174190775},{"$f":"Regulat!O395","v":-24613280.718950015}]
["ETO","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C396","v":0},{"$f":"Regulat!D396","v":0},{"$f":"Regulat!E396","v":0},{"$f":"Regulat!F396","v":0},{"$f":"Regulat!G396","v":0},{"$f":"Regulat!H396","v":0},{"$f":"Regulat!I396","v":0},{"$f":"Regulat!J396","v":0},{"$f":"Regulat!K396","v":0},{"$f":"Regulat!L396","v":-12904306.561228955},{"$f":"Regulat!M396","v":-9376404.8116082698},{"$f":"Regulat!N396","v":-13446724.511548497},{"$f":"Regulat!O396","v":-13495247.743485179}]
["ETO",{"$f":"Regulat!B397","v":"ONS"},{"$f":"Regulat!C397","v":0},{"$f":"Regulat!D397","v":0},{"$f":"Regulat!E397","v":0},{"$f":"Regulat!F397","v":0},{"$f":"Regulat!G397","v":0},{"$f":"Regulat!H397","v":0},{"$f":"Regulat!I397","v":0},{"$f":"Regulat!J397","v":0},{"$f":"Regulat!K397","v":0},{"$f":"Regulat!L397","v":0},{"$f":"Regulat!M397","v":0},{"$f":"Regulat!N397","v":0},{"$f":"Regulat!O397","v":0}]
["ETO",null,{"$f":"Regulat!C398","v":0},{"$f":"Regulat!D398","v":0},{"$f":"Regulat!E398","v":0},{"$f":"Regulat!F398","v":0},{"$f":"Regulat!G398","v":0},{"$f":"Regulat!H398","v":0},{"$f":"Regulat!I398","v":0},{"$f":"Regulat!J398","v":0},{"$f":"Regulat!K398","v":0},{"$f":"Regulat!L398","v":0},{"$f":"Regulat!M398","v":-4956943.0071561933},{"$f":"Regulat!N398","v":-5463240.361487031},{"$f":"Regulat!O398","v":-6353443.3512124419}]
["ETO","VPB",{"$f":"Regulat!C399","v":235853693.51368335},{"$f":"Regulat!D399","v":268889720.89884013},{"$f":"Regulat!E399","v":324445234.66594177},{"$f":"Regulat!F399","v":365815242.01564121},{"$f":"Regulat!G399","v":445974669.68866813},{"$f":"Regulat!H399","v":456330497.9589231},{"$f":"Regulat!I399","v":497289660.75760484},{"$f":"Regulat!J399","v":542800528.04960787},{"$f":"Regulat!K399","v":0},{"$f":"Regulat!L399","v":709574390.89872682},{"$f":"Regulat!M399","v":802987062.22102296},{"$f":"Regulat!N399","v":888897656.28849936},{"$f":"Regulat!O399","v":1044722809.7737118}]
["ETO"]
["ETO","Required Revenue - %",{"$f":"Regulat!C401","v":41094},{"$f":"Regulat!D401","v":41459},{"$f":"Regulat!E401","v":41824},{"$f":"Regulat!F401","v":42189},{"$f":"Regulat!G401","v":42555},{"$f":"Regulat!H401","v":42920},{"$f":"Regulat!I401","v":43285},{"$f":"Regulat!J401","v":43650},{"$f":"Regulat!K401","v":44016},{"$f":"Regulat!L401","v":44381},{"$f":"Regulat!M401","v":44746},{"$f":"Regulat!N401","v":45111},{"$f":"Regulat!O401","v":45477}]
["ETO","Operating Costs (CO3)",{"$f":"Regulat!C402","v":0.72099030113748197},{"$f":"Regulat!D402","v":0.72093447183902637},{"$f":"Regulat!E402","v":0.7208768859113891},{"$f":"Regulat!F402","v":0.72081836861022286},{"$f":"Regulat!G402","v":0.61936479882440409},{"$f":"Regulat!H402","v":0.61619029410164872},{"$f":"Regulat!I402","v":0.61803229460564946},{"$f":"Regulat!J402","v":0.61986911668096345},{"$f":"Regulat!K402","v":0},{"$f":"Regulat!L402","v":0.56403531843718335},{"$f":"Regulat!M402","v":0.57009560590172603},{"$f":"Regulat!N402","v":0.57667499476448447},{"$f":"Regulat!O402","v":0.57962062832366024}]
["ETO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C403","v":1.0287587904840335E-3},{"$f":"Regulat!D403","v":1.0289537801616057E-3},{"$f":"Regulat!E403","v":1.0291549050507455E-3},{"$f":"Regulat!F403","v":1.0293592828595729E-3},{"$f":"Regulat!G403","v":9.8163044420155449E-4},{"$f":"Regulat!H403","v":9.6867016317998334E-4},{"$f":"Regulat!I403","v":9.6418230610665929E-4},{"$f":"Regulat!J403","v":9.5970706577679478E-4},{"$f":"Regulat!K403","v":0},{"$f":"Regulat!L403","v":0},{"$f":"Regulat!M403","v":0},{"$f":"Regulat!N403","v":0},{"$f":"Regulat!O403","v":0}]
["ETO","Delinquency - Others (Vse)",{"$f":"Regulat!C404","v":2.3713640173310509E-2},{"$f":"Regulat!D404","v":2.3718134827542606E-2},{"$f":"Regulat!E404","v":2.3722770902874429E-2},{"$f":"Regulat!F404","v":2.3727481960376707E-2},{"$f":"Regulat!G404","v":1.0250059479486455E-2},{"$f":"Regulat!H404","v":1.0114729883581331E-2},{"$f":"Regulat!I404","v":1.0067868254331003E-2},{"$f":"Regulat!J404","v":1.0021138367501322E-2},{"$f":"Regulat!K404","v":0},{"$f":"Regulat!L404","v":0},{"$f":"Regulat!M404","v":0},{"$f":"Regulat!N404","v":0},{"$f":"Regulat!O404","v":0}]
["ETO","Capital Remuneration (RC)",{"$f":"Regulat!C405","v":8.5199671304017691E-2},{"$f":"Regulat!D405","v":8.5215819945069896E-2},{"$f":"Regulat!E405","v":8.523247669163117E-2},{"$f":"Regulat!F405","v":8.5249402838260477E-2},{"$f":"Regulat!G405","v":0.20499289395584402},{"$f":"Regulat!H405","v":0.21055489414267939},{"$f":"Regulat!I405","v":0.20957939153413496},{"$f":"Regulat!J405","v":0.20860663136278385},{"$f":"Regulat!K405","v":0},{"$f":"Regulat!L405","v":0.27486669846961126},{"$f":"Regulat!M405","v":0.27378432852515994},{"$f":"Regulat!N405","v":0.27258487532249581},{"$f":"Regulat!O405","v":0.26971884599302348}]
["ETO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C406","v":0.10879590327004483},{"$f":"Regulat!D406","v":0.10881652431192174},{"$f":"Regulat!E406","v":0.10883779418021979},{"$f":"Regulat!F406","v":0.10885940805951336},{"$f":"Regulat!G406","v":9.3707198231315555E-2},{"$f":"Regulat!H406","v":9.2469999823303922E-2},{"$f":"Regulat!I406","v":9.20415855306463E-2},{"$f":"Regulat!J406","v":9.161437564203645E-2},{"$f":"Regulat!K406","v":0},{"$f":"Regulat!L406","v":0.11508613245082931},{"$f":"Regulat!M406","v":0.1146329463374097},{"$f":"Regulat!N406","v":0.11413073769984483},{"$f":"Regulat!O406","v":0.11293073699820988}]
["ETO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C407","v":7.5815472921971119E-2},{"$f":"Regulat!D407","v":7.5829842893588156E-2},{"$f":"Regulat!E407","v":7.5844665006145118E-2},{"$f":"Regulat!F407","v":7.5859726846077211E-2},{"$f":"Regulat!G407","v":8.4590479674540225E-2},{"$f":"Regulat!H407","v":8.3473647576669363E-2},{"$f":"Regulat!I407","v":8.3086913460194339E-2},{"$f":"Regulat!J407","v":8.2701266572001081E-2},{"$f":"Regulat!K407","v":0},{"$f":"Regulat!L407","v":8.1820803314585175E-2},{"$f":"Regulat!M407","v":8.14986093972003E-2},{"$f":"Regulat!N407","v":8.1141562781052723E-2},{"$f":"Regulat!O407","v":8.0288418972194714E-2}]
["ETO","Other Revenues",{"$f":"Regulat!C408","v":-1.5543747597310234E-2},{"$f":"Regulat!D408","v":-1.554374759731024E-2},{"$f":"Regulat!E408","v":-1.5543747597310236E-2},{"$f":"Regulat!F408","v":-1.5543747597310231E-2},{"$f":"Regulat!G408","v":-1.3887060609791889E-2},{"$f":"Regulat!H408","v":-1.3772235691062789E-2},{"$f":"Regulat!I408","v":-1.3772235691062793E-2},{"$f":"Regulat!J408","v":-1.3772235691062795E-2},{"$f":"Regulat!K408","v":0},{"$f":"Regulat!L408","v":-1.7622971432265086E-2},{"$f":"Regulat!M408","v":-2.2161454347570029E-2},{"$f":"Regulat!N408","v":-2.3258669913154392E-2},{"$f":"Regulat!O408","v":-2.35596279593831E-2}]
["ETO","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C409","v":0},{"$f":"Regulat!D409","v":0},{"$f":"Regulat!E409","v":0},{"$f":"Regulat!F409","v":0},{"$f":"Regulat!G409","v":0},{"$f":"Regulat!H409","v":0},{"$f":"Regulat!I409","v":0},{"$f":"Regulat!J409","v":0},{"$f":"Regulat!K409","v":0},{"$f":"Regulat!L409","v":-1.8185981239944027E-2},{"$f":"Regulat!M409","v":-1.1676906456840778E-2},{"$f":"Regulat!N409","v":-1.5127415868879564E-2},{"$f":"Regulat!O409","v":-1.2917539099589743E-2}]
["ETO",{"$f":"Regulat!B410","v":"ONS"},{"$f":"Regulat!C410","v":0},{"$f":"Regulat!D410","v":0},{"$f":"Regulat!E410","v":0},{"$f":"Regulat!F410","v":0},{"$f":"Regulat!G410","v":0},{"$f":"Regulat!H410","v":0},{"$f":"Regulat!I410","v":0},{"$f":"Regulat!J410","v":0},{"$f":"Regulat!K410","v":0},{"$f":"Regulat!L410","v":0},{"$f":"Regulat!M410","v":0},{"$f":"Regulat!N410","v":0},{"$f":"Regulat!O410","v":0}]
["ETO",null,{"$f":"Regulat!C411","v":0},{"$f":"Regulat!D411","v":0},{"$f":"Regulat!E411","v":0},{"$f":"Regulat!F411","v":0},{"$f":"Regulat!G411","v":0},{"$f":"Regulat!H411","v":0},{"$f":"Regulat!I411","v":0},{"$f":"Regulat!J411","v":0},{"$f":"Regulat!K411","v":0},{"$f":"Regulat!L411","v":0},{"$f":"Regulat!M411","v":-6.173129357085195E-3},{"$f":"Regulat!N411","v":-6.1460847858438826E-3},{"$f":"Regulat!O411","v":-6.0814632281156042E-3}]
["ETO","VPB",{"$f":"Regulat!C412","v":0.99999999999999989},{"$f":"Regulat!D412","v":1.0000000000000002},{"$f":"Regulat!E412","v":1.0000000000000002},{"$f":"Regulat!F412","v":0.99999999999999967},{"$f":"Regulat!G412","v":1},{"$f":"Regulat!H412","v":1},{"$f":"Regulat!I412","v":1},{"$f":"Regulat!J412","v":1},{"$f":"Regulat!K412","v":0},{"$f":"Regulat!L412","v":1},{"$f":"Regulat!M412","v":1},{"$f":"Regulat!N412","v":1},{"$f":"Regulat!O412","v":1}]
["ETO"]
["ESS","ESS"]
["ESS"]
["ESS","ECI",{"$f":"Regulat!C416","v":41039},{"$f":"Regulat!D416","v":41404},{"$f":"Regulat!E416","v":41769},{"$f":"Regulat!F416","v":42134},{"$f":"Regulat!G416","v":42500},{"$f":"Regulat!H416","v":42928},{"$f":"Regulat!I416","v":43293},{"$f":"Regulat!J416","v":43658},{"$f":"Regulat!K416","v":44024},{"$f":"Regulat!L416","v":44389},{"$f":"Regulat!M416","v":0},{"$f":"Regulat!N416","v":45119},{"$f":"Regulat!O416","v":45119}]
["ESS","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C417","v":190948595.26334527},{"$f":"Regulat!D417","v":0},{"$f":"Regulat!E417","v":0},{"$f":"Regulat!F417","v":0},{"$f":"Regulat!G417","v":232667191.40624505},{"$f":"Regulat!H417","v":0},{"$f":"Regulat!I417","v":0},{"$f":"Regulat!J417","v":0},{"$f":"Regulat!K417","v":0},{"$f":"Regulat!L417","v":267462798.57589617},{"$f":"Regulat!M417","v":0},{"$f":"Regulat!N417","v":0},{"$f":"Regulat!O417","v":0}]
["ESS","Operating Costs (CO3)",{"$f":"Regulat!C418","v":186619797.5445458},{"$f":"Regulat!D418","v":0},{"$f":"Regulat!E418","v":0},{"$f":"Regulat!F418","v":0},{"$f":"Regulat!G418","v":231656075.16335663},{"$f":"Regulat!H418","v":0},{"$f":"Regulat!I418","v":0},{"$f":"Regulat!J418","v":0},{"$f":"Regulat!K418","v":0},{"$f":"Regulat!L418","v":267462798.57589617},{"$f":"Regulat!M418","v":0},{"$f":"Regulat!N418","v":0},{"$f":"Regulat!O418","v":0}]
["ESS","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C419","v":210252.89268614555},{"$f":"Regulat!D419","v":0},{"$f":"Regulat!E419","v":0},{"$f":"Regulat!F419","v":0},{"$f":"Regulat!G419","v":380526.82468528673},{"$f":"Regulat!H419","v":0},{"$f":"Regulat!I419","v":0},{"$f":"Regulat!J419","v":0},{"$f":"Regulat!K419","v":0},{"$f":"Regulat!L419","v":0},{"$f":"Regulat!M419","v":0},{"$f":"Regulat!N419","v":0},{"$f":"Regulat!O419","v":0}]
["ESS","Delinquency - Others (Vse)",{"$f":"Regulat!C420","v":4118544.8261133251},{"$f":"Regulat!D420","v":0},{"$f":"Regulat!E420","v":0},{"$f":"Regulat!F420","v":0},{"$f":"Regulat!G420","v":630589.41820313071},{"$f":"Regulat!H420","v":0},{"$f":"Regulat!I420","v":0},{"$f":"Regulat!J420","v":0},{"$f":"Regulat!K420","v":0},{"$f":"Regulat!L420","v":0},{"$f":"Regulat!M420","v":0},{"$f":"Regulat!N420","v":0},{"$f":"Regulat!O420","v":0}]
["ESS","Annual Asset Costs (CAA)",{"$f":"Regulat!C421","v":77868029.865681097},{"$f":"Regulat!D421","v":0},{"$f":"Regulat!E421","v":0},{"$f":"Regulat!F421","v":0},{"$f":"Regulat!G421","v":134219193.63418424},{"$f":"Regulat!H421","v":0},{"$f":"Regulat!I421","v":0},{"$f":"Regulat!J421","v":0},{"$f":"Regulat!K421","v":0},{"$f":"Regulat!L421","v":228935833.62443846},{"$f":"Regulat!M421","v":0},{"$f":"Regulat!N421","v":0},{"$f":"Regulat!O421","v":0}]
["ESS","Capital Remuneration (RC)",{"$f":"Regulat!C422","v":34097031.304353863},{"$f":"Regulat!D422","v":0},{"$f":"Regulat!E422","v":0},{"$f":"Regulat!F422","v":0},{"$f":"Regulat!G422","v":67534078.7947772},{"$f":"Regulat!H422","v":0},{"$f":"Regulat!I422","v":0},{"$f":"Regulat!J422","v":0},{"$f":"Regulat!K422","v":0},{"$f":"Regulat!L422","v":129257395.93964295},{"$f":"Regulat!M422","v":0},{"$f":"Regulat!N422","v":0},{"$f":"Regulat!O422","v":0}]
["ESS","Regulatory Depreciation (QRR)",{"$f":"Regulat!C423","v":26378160.514393989},{"$f":"Regulat!D423","v":0},{"$f":"Regulat!E423","v":0},{"$f":"Regulat!F423","v":0},{"$f":"Regulat!G423","v":36117119.991310082},{"$f":"Regulat!H423","v":0},{"$f":"Regulat!I423","v":0},{"$f":"Regulat!J423","v":0},{"$f":"Regulat!K423","v":0},{"$f":"Regulat!L423","v":62348450.11718335},{"$f":"Regulat!M423","v":0},{"$f":"Regulat!N423","v":0},{"$f":"Regulat!O423","v":0}]
["ESS","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C424","v":17392838.046933252},{"$f":"Regulat!D424","v":0},{"$f":"Regulat!E424","v":0},{"$f":"Regulat!F424","v":0},{"$f":"Regulat!G424","v":30567994.84809697},{"$f":"Regulat!H424","v":0},{"$f":"Regulat!I424","v":0},{"$f":"Regulat!J424","v":0},{"$f":"Regulat!K424","v":0},{"$f":"Regulat!L424","v":37329987.567612186},{"$f":"Regulat!M424","v":0},{"$f":"Regulat!N424","v":0},{"$f":"Regulat!O424","v":0}]
["ESS","Parcel B (VPB)",{"$f":"Regulat!C425","v":268816625.12902635},{"$f":"Regulat!D425","v":0},{"$f":"Regulat!E425","v":0},{"$f":"Regulat!F425","v":0},{"$f":"Regulat!G425","v":366886385.04042929},{"$f":"Regulat!H425","v":0},{"$f":"Regulat!I425","v":0},{"$f":"Regulat!J425","v":0},{"$f":"Regulat!K425","v":0},{"$f":"Regulat!L425","v":496398632.20033467},{"$f":"Regulat!M425","v":0},{"$f":"Regulat!N425","v":0},{"$f":"Regulat!O425","v":0}]
["ESS","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C426","v":265224215.41662663},{"$f":"Regulat!D426","v":0},{"$f":"Regulat!E426","v":0},{"$f":"Regulat!F426","v":0},{"$f":"Regulat!G426","v":360453279.13094997},{"$f":"Regulat!H426","v":0},{"$f":"Regulat!I426","v":0},{"$f":"Regulat!J426","v":0},{"$f":"Regulat!K426","v":0},{"$f":"Regulat!L426","v":495201827.82866573},{"$f":"Regulat!M426","v":0},{"$f":"Regulat!N426","v":0},{"$f":"Regulat!O426","v":0}]
["ESS","Other Revenues",{"$f":"Regulat!C427","v":6434545.804327352},{"$f":"Regulat!D427","v":0},{"$f":"Regulat!E427","v":0},{"$f":"Regulat!F427","v":0},{"$f":"Regulat!G427","v":9960500.7209757417},{"$f":"Regulat!H427","v":0},{"$f":"Regulat!I427","v":0},{"$f":"Regulat!J427","v":0},{"$f":"Regulat!K427","v":0},{"$f":"Regulat!L427","v":26363875.83909218},{"$f":"Regulat!M427","v":0},{"$f":"Regulat!N427","v":0},{"$f":"Regulat!O427","v":0}]
["ESS",null,{"$f":"Regulat!C428","v":0},{"$f":"Regulat!D428","v":0},{"$f":"Regulat!E428","v":0},{"$f":"Regulat!F428","v":0},{"$f":"Regulat!G428","v":0},{"$f":"Regulat!H428","v":0},{"$f":"Regulat!I428","v":0},{"$f":"Regulat!J428","v":0},{"$f":"Regulat!K428","v":0},{"$f":"Regulat!L428","v":18575017.542937115},{"$f":"Regulat!M428","v":0},{"$f":"Regulat!N428","v":0},{"$f":"Regulat!O428","v":0}]
["ESS",null,{"$f":"Regulat!C429","v":0},{"$f":"Regulat!D429","v":0},{"$f":"Regulat!E429","v":0},{"$f":"Regulat!F429","v":0},{"$f":"Regulat!G429","v":0},{"$f":"Regulat!H429","v":0},{"$f":"Regulat!I429","v":0},{"$f":"Regulat!J429","v":0},{"$f":"Regulat!K429","v":0},{"$f":"Regulat!L429","v":0},{"$f":"Regulat!M429","v":0},{"$f":"Regulat!N429","v":0},{"$f":"Regulat!O429","v":0}]
["ESS","Parcel B with Adjustments",{"$f":"Regulat!C430","v":258789669.61229929},{"$f":"Regulat!D430","v":0},{"$f":"Regulat!E430","v":0},{"$f":"Regulat!F430","v":0},{"$f":"Regulat!G430","v":350492778.40997428},{"$f":"Regulat!H430","v":0},{"$f":"Regulat!I430","v":0},{"$f":"Regulat!J430","v":0},{"$f":"Regulat!K430","v":0},{"$f":"Regulat!L430","v":450262934.44663644},{"$f":"Regulat!M430","v":0},{"$f":"Regulat!N430","v":0},{"$f":"Regulat!O430","v":0}]
["ESS"]
["ESS","Factor X",{"$f":"Regulat!C432","v":1.9718138567744844E-2},{"$f":"Regulat!D432","v":2.4900580059248688E-2},{"$f":"Regulat!E432","v":2.3461630192855635E-2},{"$f":"Regulat!F432","v":1.6237059271327226E-2},{"$f":"Regulat!G432","v":2.6337498471265069E-2},{"$f":"Regulat!H432","v":1.7645001403557826E-2},{"$f":"Regulat!I432","v":1.1253216411859841E-2},{"$f":"Regulat!J432","v":1.5127338346470282E-2},{"$f":"Regulat!K432","v":0},{"$f":"Regulat!L432","v":-1.154032015828145E-2},{"$f":"Regulat!M432","v":0},{"$f":"Regulat!N432","v":-7.1790375568347086E-3},{"$f":"Regulat!O432","v":-7.1790375568347086E-3}]
["ESS","Component Pd",{"$f":"Regulat!C433","v":1.3363792922686383E-2},{"$f":"Regulat!D433","v":1.3363792922686383E-2},{"$f":"Regulat!E433","v":1.3363792922686383E-2},{"$f":"Regulat!F433","v":1.3363792922686383E-2},{"$f":"Regulat!G433","v":1.2200312290239251E-2},{"$f":"Regulat!H433","v":1.4798466618856939E-2},{"$f":"Regulat!I433","v":1.41E-2},{"$f":"Regulat!J433","v":1.41E-2},{"$f":"Regulat!K433","v":0},{"$f":"Regulat!L433","v":9.8367482114276802E-3},{"$f":"Regulat!M433","v":0},{"$f":"Regulat!N433","v":3.6602918123506906E-3},{"$f":"Regulat!O433","v":3.6602918123506906E-3}]
["ESS","Component T",{"$f":"Regulat!C434","v":6.3543456450584615E-3},{"$f":"Regulat!D434","v":6.3543456450584615E-3},{"$f":"Regulat!E434","v":6.3543456450584615E-3},{"$f":"Regulat!F434","v":6.3543456450584615E-3},{"$f":"Regulat!G434","v":8.8031713013688936E-3},{"$f":"Regulat!H434","v":8.8031713013688936E-3},{"$f":"Regulat!I434","v":8.8999999999999999E-3},{"$f":"Regulat!J434","v":8.8999999999999999E-3},{"$f":"Regulat!K434","v":0},{"$f":"Regulat!L434","v":-1.3951294512429085E-2},{"$f":"Regulat!M434","v":0},{"$f":"Regulat!N434","v":-1.4E-2},{"$f":"Regulat!O434","v":-1.4E-2}]
["ESS","Component Q",{"$f":"Regulat!C435","v":0},{"$f":"Regulat!D435","v":5.1824414915038449E-3},{"$f":"Regulat!E435","v":3.743491625110792E-3},{"$f":"Regulat!F435","v":-3.4810792964176168E-3},{"$f":"Regulat!G435","v":5.3340148796569235E-3},{"$f":"Regulat!H435","v":-5.9566365166680083E-3},{"$f":"Regulat!I435","v":-1.1746783588140158E-2},{"$f":"Regulat!J435","v":-7.8726616535297177E-3},{"$f":"Regulat!K435","v":0},{"$f":"Regulat!L435","v":-7.4257738572800457E-3},{"$f":"Regulat!M435","v":0},{"$f":"Regulat!N435","v":3.1606706308146002E-3},{"$f":"Regulat!O435","v":3.1606706308146002E-3}]
["ESS"]
["ESS","VPB",{"$f":"Regulat!C437","v":268816625.12902635},{"$f":"Regulat!D437","v":0},{"$f":"Regulat!E437","v":0},{"$f":"Regulat!F437","v":0},{"$f":"Regulat!G437","v":366886385.04042929},{"$f":"Regulat!H437","v":0},{"$f":"Regulat!I437","v":0},{"$f":"Regulat!J437","v":0},{"$f":"Regulat!K437","v":0},{"$f":"Regulat!L437","v":496398632.20033467},{"$f":"Regulat!M437","v":0},{"$f":"Regulat!N437","v":0},{"$f":"Regulat!O437","v":0}]
["ESS"]
["ESS","Required Revenue",{"$f":"Regulat!C439","v":41039},{"$f":"Regulat!D439","v":41404},{"$f":"Regulat!E439","v":41769},{"$f":"Regulat!F439","v":42134},{"$f":"Regulat!G439","v":42500},{"$f":"Regulat!H439","v":42928},{"$f":"Regulat!I439","v":43293},{"$f":"Regulat!J439","v":43658},{"$f":"Regulat!K439","v":44024},{"$f":"Regulat!L439","v":44389},{"$f":"Regulat!M439","v":0},{"$f":"Regulat!N439","v":45119},{"$f":"Regulat!O439","v":45119}]
["ESS","Operating Costs (CO3)",{"$f":"Regulat!C440","v":184122303.71510354},{"$f":"Regulat!D440","v":207132404.13937274},{"$f":"Regulat!E440","v":232127051.10041827},{"$f":"Regulat!F440","v":244055007.54174879},{"$f":"Regulat!G440","v":227619293.33482906},{"$f":"Regulat!H440","v":237224015.97098142},{"$f":"Regulat!I440","v":256407275.96378776},{"$f":"Regulat!J440","v":267114788.15229335},{"$f":"Regulat!K440","v":0},{"$f":"Regulat!L440","v":266817952.62784117},{"$f":"Regulat!M440","v":297284170.06146991},{"$f":"Regulat!N440","v":310143122.2987628},{"$f":"Regulat!O440","v":310143122.2987628}]
["ESS","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C441","v":207391.86062561654},{"$f":"Regulat!D441","v":235523.49928788276},{"$f":"Regulat!E441","v":265479.90472258866},{"$f":"Regulat!F441","v":281937.94415729685},{"$f":"Regulat!G441","v":373663.41023211036},{"$f":"Regulat!H441","v":0},{"$f":"Regulat!I441","v":0},{"$f":"Regulat!J441","v":0},{"$f":"Regulat!K441","v":0},{"$f":"Regulat!L441","v":0},{"$f":"Regulat!M441","v":0},{"$f":"Regulat!N441","v":0},{"$f":"Regulat!O441","v":0}]
["ESS","Delinquency - Others (Vse)",{"$f":"Regulat!C442","v":4063898.3152707429},{"$f":"Regulat!D442","v":4606165.6510662073},{"$f":"Regulat!E442","v":5233288.0439190622},{"$f":"Regulat!F442","v":5550341.1185696153},{"$f":"Regulat!G442","v":619472.56568700657},{"$f":"Regulat!H442","v":0},{"$f":"Regulat!I442","v":0},{"$f":"Regulat!J442","v":0},{"$f":"Regulat!K442","v":0},{"$f":"Regulat!L442","v":0},{"$f":"Regulat!M442","v":0},{"$f":"Regulat!N442","v":0},{"$f":"Regulat!O442","v":0}]
["ESS","Capital Remuneration (RC)",{"$f":"Regulat!C443","v":33644219.758128479},{"$f":"Regulat!D443","v":38199853.736952253},{"$f":"Regulat!E443","v":43249824.60085395},{"$f":"Regulat!F443","v":45919616.644251801},{"$f":"Regulat!G443","v":66330828.762675762},{"$f":"Regulat!H443","v":70071863.749043539},{"$f":"Regulat!I443","v":76782039.894389123},{"$f":"Regulat!J443","v":81109223.172752202},{"$f":"Regulat!K443","v":0},{"$f":"Regulat!L443","v":128945759.67294857},{"$f":"Regulat!M443","v":143669242.52951616},{"$f":"Regulat!N443","v":146215828.1404976},{"$f":"Regulat!O443","v":146215828.1404976}]
["ESS","Regulatory Depreciation (QRR)",{"$f":"Regulat!C444","v":26025410.879951961},{"$f":"Regulat!D444","v":29535015.49475177},{"$f":"Regulat!E444","v":33403988.69041843},{"$f":"Regulat!F444","v":35450561.026127622},{"$f":"Regulat!G444","v":35475996.713334687},{"$f":"Regulat!H444","v":37476830.222526915},{"$f":"Regulat!I444","v":41065662.011888288},{"$f":"Regulat!J444","v":43379987.68254213},{"$f":"Regulat!K444","v":0},{"$f":"Regulat!L444","v":62198129.602929972},{"$f":"Regulat!M444","v":69300132.004885867},{"$f":"Regulat!N444","v":70528500.136405036},{"$f":"Regulat!O444","v":70528500.136405036}]
["ESS","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C445","v":17160990.887546655},{"$f":"Regulat!D445","v":19470944.358426441},{"$f":"Regulat!E445","v":22032268.123834252},{"$f":"Regulat!F445","v":23373933.567164082},{"$f":"Regulat!G445","v":30034024.344191328},{"$f":"Regulat!H445","v":31727932.560762037},{"$f":"Regulat!I445","v":34766242.159217156},{"$f":"Regulat!J445","v":36725553.241988733},{"$f":"Regulat!K445","v":0},{"$f":"Regulat!L445","v":37239985.924946025},{"$f":"Regulat!M445","v":41492179.21719113},{"$f":"Regulat!N445","v":42227642.039312243},{"$f":"Regulat!O445","v":42227642.039312243}]
["ESS","Other Revenues",{"$f":"Regulat!C446","v":-6434545.804327352},{"$f":"Regulat!D446","v":-7229529.0914059151},{"$f":"Regulat!E446","v":-8136472.9551861314},{"$f":"Regulat!F446","v":-8558073.7600250635},{"$f":"Regulat!G446","v":-9960500.7209757417},{"$f":"Regulat!H446","v":-12071220.45029079},{"$f":"Regulat!I446","v":-12802002.954423208},{"$f":"Regulat!J446","v":-14870692.795112537},{"$f":"Regulat!K446","v":0},{"$f":"Regulat!L446","v":-26363875.83909218},{"$f":"Regulat!M446","v":-37329225.489450946},{"$f":"Regulat!N446","v":-44703220.426882535},{"$f":"Regulat!O446","v":-44703220.426882535}]
["ESS","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C447","v":0},{"$f":"Regulat!D447","v":0},{"$f":"Regulat!E447","v":0},{"$f":"Regulat!F447","v":0},{"$f":"Regulat!G447","v":0},{"$f":"Regulat!H447","v":-2752867.264809527},{"$f":"Regulat!I447","v":-12748976.284736969},{"$f":"Regulat!J447","v":-13460886.008203257},{"$f":"Regulat!K447","v":0},{"$f":"Regulat!L447","v":-18575017.542937115},{"$f":"Regulat!M447","v":-13781988.135991191},{"$f":"Regulat!N447","v":-17311282.382154431},{"$f":"Regulat!O447","v":-17311282.382154431}]
["ESS",{"$f":"Regulat!B448","v":"ONS"},{"$f":"Regulat!C448","v":0},{"$f":"Regulat!D448","v":0},{"$f":"Regulat!E448","v":0},{"$f":"Regulat!F448","v":0},{"$f":"Regulat!G448","v":0},{"$f":"Regulat!H448","v":78041.142857142841},{"$f":"Regulat!I448","v":0},{"$f":"Regulat!J448","v":0},{"$f":"Regulat!K448","v":0},{"$f":"Regulat!L448","v":0},{"$f":"Regulat!M448","v":0},{"$f":"Regulat!N448","v":0},{"$f":"Regulat!O448","v":0}]
["ESS",null,{"$f":"Regulat!C449","v":0},{"$f":"Regulat!D449","v":0},{"$f":"Regulat!E449","v":0},{"$f":"Regulat!F449","v":0},{"$f":"Regulat!G449","v":0},{"$f":"Regulat!H449","v":-55819.722004562616},{"$f":"Regulat!I449","v":0},{"$f":"Regulat!J449","v":0},{"$f":"Regulat!K449","v":0},{"$f":"Regulat!L449","v":0},{"$f":"Regulat!M449","v":-3544168.5613099635},{"$f":"Regulat!N449","v":-3866745.9923955798},{"$f":"Regulat!O449","v":-3866745.9923955798}]
["ESS","VPB",{"$f":"Regulat!C450","v":258789669.61229965},{"$f":"Regulat!D450","v":291950377.78845137},{"$f":"Regulat!E450","v":328175427.50898045},{"$f":"Regulat!F450","v":346073324.08199412},{"$f":"Regulat!G450","v":350492778.40997416},{"$f":"Regulat!H450","v":361698776.20906615},{"$f":"Regulat!I450","v":383470240.79012215},{"$f":"Regulat!J450","v":399997973.44626063},{"$f":"Regulat!K450","v":0},{"$f":"Regulat!L450","v":450262934.44663644},{"$f":"Regulat!M450","v":497090341.62631094},{"$f":"Regulat!N450","v":503233843.81354505},{"$f":"Regulat!O450","v":503233843.81354505}]
["ESS"]
["ESS","Required Revenue - %",{"$f":"Regulat!C452","v":41039},{"$f":"Regulat!D452","v":41404},{"$f":"Regulat!E452","v":41769},{"$f":"Regulat!F452","v":42134},{"$f":"Regulat!G452","v":42500},{"$f":"Regulat!H452","v":42928},{"$f":"Regulat!I452","v":43293},{"$f":"Regulat!J452","v":43658},{"$f":"Regulat!K452","v":44024},{"$f":"Regulat!L452","v":44389},{"$f":"Regulat!M452","v":0},{"$f":"Regulat!N452","v":45119},{"$f":"Regulat!O452","v":45119}]
["ESS","Operating Costs (CO3)",{"$f":"Regulat!C453","v":0.71147470450015471},{"$f":"Regulat!D453","v":0.70947811648136261},{"$f":"Regulat!E453","v":0.70732611780955523},{"$f":"Regulat!F453","v":0.70521184546407145},{"$f":"Regulat!G453","v":0.64942648566807548},{"$f":"Regulat!H453","v":0.65586070944808272},{"$f":"Regulat!I453","v":0.66864973781400294},{"$f":"Regulat!J453","v":0.66779035366332917},{"$f":"Regulat!K453","v":0},{"$f":"Regulat!L453","v":0.59258253836895269},{"$f":"Regulat!M453","v":0.59804857420656565},{"$f":"Regulat!N453","v":0.61630020737173441},{"$f":"Regulat!O453","v":0.61630020737173441}]
["ESS","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C454","v":8.0139157384572716E-4},{"$f":"Regulat!D454","v":8.0672442033469195E-4},{"$f":"Regulat!E454","v":8.0895729073232896E-4},{"$f":"Regulat!F454","v":8.1467690381850438E-4},{"$f":"Regulat!G454","v":1.0661087281947741E-3},{"$f":"Regulat!H454","v":0},{"$f":"Regulat!I454","v":0},{"$f":"Regulat!J454","v":0},{"$f":"Regulat!K454","v":0},{"$f":"Regulat!L454","v":0},{"$f":"Regulat!M454","v":0},{"$f":"Regulat!N454","v":0},{"$f":"Regulat!O454","v":0}]
["ESS","Delinquency - Others (Vse)",{"$f":"Regulat!C455","v":1.5703479668871589E-2},{"$f":"Regulat!D455","v":1.5777221067355005E-2},{"$f":"Regulat!E455","v":1.5946617586948538E-2},{"$f":"Regulat!F455","v":1.6038049547137556E-2},{"$f":"Regulat!G455","v":1.767433179357563E-3},{"$f":"Regulat!H455","v":0},{"$f":"Regulat!I455","v":0},{"$f":"Regulat!J455","v":0},{"$f":"Regulat!K455","v":0},{"$f":"Regulat!L455","v":0},{"$f":"Regulat!M455","v":0},{"$f":"Regulat!N455","v":0},{"$f":"Regulat!O455","v":0}]
["ESS","Capital Remuneration (RC)",{"$f":"Regulat!C456","v":0.13000603852747242},{"$f":"Regulat!D456","v":0.1308436523573607},{"$f":"Regulat!E456","v":0.13178873546122044},{"$f":"Regulat!F456","v":0.13268753598983607},{"$f":"Regulat!G456","v":0.18925020099868664},{"$f":"Regulat!H456","v":0.19372988895196369},{"$f":"Regulat!I456","v":0.20022946170785871},{"$f":"Regulat!J456","v":0.20277408526333232},{"$f":"Regulat!K456","v":0},{"$f":"Regulat!L456","v":0.28637880182480524},{"$f":"Regulat!M456","v":0.28902038623297155},{"$f":"Regulat!N456","v":0.29055245377072159},{"$f":"Regulat!O456","v":0.29055245377072159}]
["ESS","Regulatory Depreciation (QRR)",{"$f":"Regulat!C457","v":0.10056588007914455},{"$f":"Regulat!D457","v":0.10116450514118869},{"$f":"Regulat!E457","v":0.10178698918432684},{"$f":"Regulat!F457","v":0.10243656057618708},{"$f":"Regulat!G457","v":0.10121748263765404},{"$f":"Regulat!H457","v":0.10361337302635734},{"$f":"Regulat!I457","v":0.10708956691730354},{"$f":"Regulat!J457","v":0.10845051865836564},{"$f":"Regulat!K457","v":0},{"$f":"Regulat!L457","v":0.13813735229920746},{"$f":"Regulat!M457","v":0.1394115439422125},{"$f":"Regulat!N457","v":0.14015055029275178},{"$f":"Regulat!O457","v":0.14015055029275178}]
["ESS","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C458","v":6.6312503560347055E-2},{"$f":"Regulat!D458","v":6.6692649983605024E-2},{"$f":"Regulat!E458","v":6.7135642333341197E-2},{"$f":"Regulat!F458","v":6.7540408175540745E-2},{"$f":"Regulat!G458","v":8.5690850694390863E-2},{"$f":"Regulat!H458","v":8.7719214572135884E-2},{"$f":"Regulat!I458","v":9.0662164781243448E-2},{"$f":"Regulat!J458","v":9.1814348271748863E-2},{"$f":"Regulat!K458","v":0},{"$f":"Regulat!L458","v":8.2707198563242101E-2},{"$f":"Regulat!M458","v":8.3470097369912261E-2},{"$f":"Regulat!N458","v":8.3912563827798048E-2},{"$f":"Regulat!O458","v":8.3912563827798048E-2}]
["ESS","Other Revenues",{"$f":"Regulat!C459","v":-2.4863997909835941E-2},{"$f":"Regulat!D459","v":-2.4762869451206759E-2},{"$f":"Regulat!E459","v":-2.4793059666124693E-2},{"$f":"Regulat!F459","v":-2.4729076656591489E-2},{"$f":"Regulat!G459","v":-2.8418561906359351E-2},{"$f":"Regulat!H459","v":-3.3373683419137372E-2},{"$f":"Regulat!I459","v":-3.3384606138002496E-2},{"$f":"Regulat!J459","v":-3.7176920340348675E-2},{"$f":"Regulat!K459","v":0},{"$f":"Regulat!L459","v":-5.8552178787474075E-2},{"$f":"Regulat!M459","v":-7.5095455219110444E-2},{"$f":"Regulat!N459","v":-8.883190384835421E-2},{"$f":"Regulat!O459","v":-8.883190384835421E-2}]
["ESS","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C460","v":0},{"$f":"Regulat!D460","v":0},{"$f":"Regulat!E460","v":0},{"$f":"Regulat!F460","v":0},{"$f":"Regulat!G460","v":0},{"$f":"Regulat!H460","v":-7.6109388416020999E-3},{"$f":"Regulat!I460","v":-3.3246325082406158E-2},{"$f":"Regulat!J460","v":-3.3652385516427408E-2},{"$f":"Regulat!K460","v":0},{"$f":"Regulat!L460","v":-4.1253712268733415E-2},{"$f":"Regulat!M460","v":-2.7725318683322637E-2},{"$f":"Regulat!N460","v":-3.4400075819559735E-2},{"$f":"Regulat!O460","v":-3.4400075819559735E-2}]
["ESS",{"$f":"Regulat!B461","v":"ONS"},{"$f":"Regulat!C461","v":0},{"$f":"Regulat!D461","v":0},{"$f":"Regulat!E461","v":0},{"$f":"Regulat!F461","v":0},{"$f":"Regulat!G461","v":0},{"$f":"Regulat!H461","v":2.1576280593228809E-4},{"$f":"Regulat!I461","v":0},{"$f":"Regulat!J461","v":0},{"$f":"Regulat!K461","v":0},{"$f":"Regulat!L461","v":0},{"$f":"Regulat!M461","v":0},{"$f":"Regulat!N461","v":0},{"$f":"Regulat!O461","v":0}]
["ESS",null,{"$f":"Regulat!C462","v":0},{"$f":"Regulat!D462","v":0},{"$f":"Regulat!E462","v":0},{"$f":"Regulat!F462","v":0},{"$f":"Regulat!G462","v":0},{"$f":"Regulat!H462","v":-1.5432654373234085E-4},{"$f":"Regulat!I462","v":0},{"$f":"Regulat!J462","v":0},{"$f":"Regulat!K462","v":0},{"$f":"Regulat!L462","v":0},{"$f":"Regulat!M462","v":-7.129827849228867E-3},{"$f":"Regulat!N462","v":-7.6837955950916957E-3},{"$f":"Regulat!O462","v":-7.6837955950916957E-3}]
["ESS","VPB",{"$f":"Regulat!C463","v":1},{"$f":"Regulat!D463","v":1},{"$f":"Regulat!E463","v":0.99999999999999989},{"$f":"Regulat!F463","v":1},{"$f":"Regulat!G463","v":1.0000000000000002},{"$f":"Regulat!H463","v":1.0000000000000002},{"$f":"Regulat!I463","v":1},{"$f":"Regulat!J463","v":0.99999999999999978},{"$f":"Regulat!K463","v":0},{"$f":"Regulat!L463","v":0.99999999999999989},{"$f":"Regulat!M463","v":0.99999999999999989},{"$f":"Regulat!N463","v":1},{"$f":"Regulat!O463","v":1}]
["ESS"]
["ERO","ERO"]
["ERO"]
["ERO","ERO",{"$f":"Regulat!C467","v":0},{"$f":"Regulat!D467","v":41608},{"$f":"Regulat!E467","v":41973},{"$f":"Regulat!F467","v":42338},{"$f":"Regulat!G467","v":42704},{"$f":"Regulat!H467","v":43069},{"$f":"Regulat!I467","v":43447},{"$f":"Regulat!J467","v":43812},{"$f":"Regulat!K467","v":44178},{"$f":"Regulat!L467","v":44543},{"$f":"Regulat!M467","v":44908},{"$f":"Regulat!N467","v":45273},{"$f":"Regulat!O467","v":45639}]
["ERO","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C468","v":0},{"$f":"Regulat!D468","v":196959169.56861007},{"$f":"Regulat!E468","v":0},{"$f":"Regulat!F468","v":0},{"$f":"Regulat!G468","v":0},{"$f":"Regulat!H468","v":0},{"$f":"Regulat!I468","v":0},{"$f":"Regulat!J468","v":0},{"$f":"Regulat!K468","v":0},{"$f":"Regulat!L468","v":0},{"$f":"Regulat!M468","v":0},{"$f":"Regulat!N468","v":423239223.46373165},{"$f":"Regulat!O468","v":0}]
["ERO","Operating Costs (CO3)",{"$f":"Regulat!C469","v":0},{"$f":"Regulat!D469","v":188015022.82060435},{"$f":"Regulat!E469","v":0},{"$f":"Regulat!F469","v":0},{"$f":"Regulat!G469","v":0},{"$f":"Regulat!H469","v":0},{"$f":"Regulat!I469","v":0},{"$f":"Regulat!J469","v":0},{"$f":"Regulat!K469","v":0},{"$f":"Regulat!L469","v":0},{"$f":"Regulat!M469","v":0},{"$f":"Regulat!N469","v":423239223.46373165},{"$f":"Regulat!O469","v":0}]
["ERO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C470","v":0},{"$f":"Regulat!D470","v":317303.623232654},{"$f":"Regulat!E470","v":0},{"$f":"Regulat!F470","v":0},{"$f":"Regulat!G470","v":0},{"$f":"Regulat!H470","v":0},{"$f":"Regulat!I470","v":0},{"$f":"Regulat!J470","v":0},{"$f":"Regulat!K470","v":0},{"$f":"Regulat!L470","v":0},{"$f":"Regulat!M470","v":0},{"$f":"Regulat!N470","v":0},{"$f":"Regulat!O470","v":0}]
["ERO","Delinquency - Others (Vse)",{"$f":"Regulat!C471","v":0},{"$f":"Regulat!D471","v":8626843.1247730441},{"$f":"Regulat!E471","v":0},{"$f":"Regulat!F471","v":0},{"$f":"Regulat!G471","v":0},{"$f":"Regulat!H471","v":0},{"$f":"Regulat!I471","v":0},{"$f":"Regulat!J471","v":0},{"$f":"Regulat!K471","v":0},{"$f":"Regulat!L471","v":0},{"$f":"Regulat!M471","v":0},{"$f":"Regulat!N471","v":0},{"$f":"Regulat!O471","v":0}]
["ERO","Annual Asset Costs (CAA)",{"$f":"Regulat!C472","v":0},{"$f":"Regulat!D472","v":70724939.477741987},{"$f":"Regulat!E472","v":0},{"$f":"Regulat!F472","v":0},{"$f":"Regulat!G472","v":0},{"$f":"Regulat!H472","v":0},{"$f":"Regulat!I472","v":0},{"$f":"Regulat!J472","v":0},{"$f":"Regulat!K472","v":0},{"$f":"Regulat!L472","v":0},{"$f":"Regulat!M472","v":0},{"$f":"Regulat!N472","v":603073980.60816383},{"$f":"Regulat!O472","v":0}]
["ERO","Capital Remuneration (RC)",{"$f":"Regulat!C473","v":0},{"$f":"Regulat!D473","v":31784128.261091411},{"$f":"Regulat!E473","v":0},{"$f":"Regulat!F473","v":0},{"$f":"Regulat!G473","v":0},{"$f":"Regulat!H473","v":0},{"$f":"Regulat!I473","v":0},{"$f":"Regulat!J473","v":0},{"$f":"Regulat!K473","v":0},{"$f":"Regulat!L473","v":0},{"$f":"Regulat!M473","v":0},{"$f":"Regulat!N473","v":368593635.27844286},{"$f":"Regulat!O473","v":0}]
["ERO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C474","v":0},{"$f":"Regulat!D474","v":25685606.27386874},{"$f":"Regulat!E474","v":0},{"$f":"Regulat!F474","v":0},{"$f":"Regulat!G474","v":0},{"$f":"Regulat!H474","v":0},{"$f":"Regulat!I474","v":0},{"$f":"Regulat!J474","v":0},{"$f":"Regulat!K474","v":0},{"$f":"Regulat!L474","v":0},{"$f":"Regulat!M474","v":0},{"$f":"Regulat!N474","v":154867725.62587574},{"$f":"Regulat!O474","v":0}]
["ERO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C475","v":0},{"$f":"Regulat!D475","v":13255204.942781832},{"$f":"Regulat!E475","v":0},{"$f":"Regulat!F475","v":0},{"$f":"Regulat!G475","v":0},{"$f":"Regulat!H475","v":0},{"$f":"Regulat!I475","v":0},{"$f":"Regulat!J475","v":0},{"$f":"Regulat!K475","v":0},{"$f":"Regulat!L475","v":0},{"$f":"Regulat!M475","v":0},{"$f":"Regulat!N475","v":79612619.703845277},{"$f":"Regulat!O475","v":0}]
["ERO","Parcel B (VPB)",{"$f":"Regulat!C476","v":0},{"$f":"Regulat!D476","v":267684109.04635206},{"$f":"Regulat!E476","v":0},{"$f":"Regulat!F476","v":0},{"$f":"Regulat!G476","v":0},{"$f":"Regulat!H476","v":0},{"$f":"Regulat!I476","v":0},{"$f":"Regulat!J476","v":0},{"$f":"Regulat!K476","v":0},{"$f":"Regulat!L476","v":0},{"$f":"Regulat!M476","v":0},{"$f":"Regulat!N476","v":1026313204.0718955},{"$f":"Regulat!O476","v":0}]
["ERO","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C477","v":0},{"$f":"Regulat!D477","v":262267963.6404478},{"$f":"Regulat!E477","v":0},{"$f":"Regulat!F477","v":0},{"$f":"Regulat!G477","v":0},{"$f":"Regulat!H477","v":0},{"$f":"Regulat!I477","v":0},{"$f":"Regulat!J477","v":0},{"$f":"Regulat!K477","v":0},{"$f":"Regulat!L477","v":0},{"$f":"Regulat!M477","v":0},{"$f":"Regulat!N477","v":1054307525.3362113},{"$f":"Regulat!O477","v":0}]
["ERO","Other Revenues",{"$f":"Regulat!C478","v":0},{"$f":"Regulat!D478","v":4168822.2851066357},{"$f":"Regulat!E478","v":0},{"$f":"Regulat!F478","v":0},{"$f":"Regulat!G478","v":0},{"$f":"Regulat!H478","v":0},{"$f":"Regulat!I478","v":0},{"$f":"Regulat!J478","v":0},{"$f":"Regulat!K478","v":0},{"$f":"Regulat!L478","v":0},{"$f":"Regulat!M478","v":0},{"$f":"Regulat!N478","v":15629466.09488395},{"$f":"Regulat!O478","v":0}]
["ERO",null,{"$f":"Regulat!C479","v":0},{"$f":"Regulat!D479","v":0},{"$f":"Regulat!E479","v":0},{"$f":"Regulat!F479","v":0},{"$f":"Regulat!G479","v":0},{"$f":"Regulat!H479","v":0},{"$f":"Regulat!I479","v":0},{"$f":"Regulat!J479","v":0},{"$f":"Regulat!K479","v":0},{"$f":"Regulat!L479","v":0},{"$f":"Regulat!M479","v":0},{"$f":"Regulat!N479","v":12466259.748102702},{"$f":"Regulat!O479","v":0}]
["ERO",null,{"$f":"Regulat!C480","v":0},{"$f":"Regulat!D480","v":0},{"$f":"Regulat!E480","v":0},{"$f":"Regulat!F480","v":0},{"$f":"Regulat!G480","v":0},{"$f":"Regulat!H480","v":0},{"$f":"Regulat!I480","v":0},{"$f":"Regulat!J480","v":0},{"$f":"Regulat!K480","v":0},{"$f":"Regulat!L480","v":0},{"$f":"Regulat!M480","v":0},{"$f":"Regulat!N480","v":0},{"$f":"Regulat!O480","v":0}]
["ERO","Parcel B with Adjustments",{"$f":"Regulat!C481","v":0},{"$f":"Regulat!D481","v":258099141.35534117},{"$f":"Regulat!E481","v":0},{"$f":"Regulat!F481","v":0},{"$f":"Regulat!G481","v":0},{"$f":"Regulat!H481","v":0},{"$f":"Regulat!I481","v":0},{"$f":"Regulat!J481","v":0},{"$f":"Regulat!K481","v":0},{"$f":"Regulat!L481","v":0},{"$f":"Regulat!M481","v":0},{"$f":"Regulat!N481","v":1026211799.4932247},{"$f":"Regulat!O481","v":0}]
["ERO"]
["ERO","Factor X",{"$f":"Regulat!C483","v":0},{"$f":"Regulat!D483","v":2.0233346780276763E-2},{"$f":"Regulat!E483","v":3.0199999999999998E-2},{"$f":"Regulat!F483","v":1.0199999999999999E-2},{"$f":"Regulat!G483","v":3.0199999999999998E-2},{"$f":"Regulat!H483","v":1.5199999999999998E-2},{"$f":"Regulat!I483","v":3.776709844646758E-3},{"$f":"Regulat!J483","v":5.7657671949374106E-3},{"$f":"Regulat!K483","v":0},{"$f":"Regulat!L483","v":-6.0461240063296017E-3},{"$f":"Regulat!M483","v":-9.8571075139722193E-3},{"$f":"Regulat!N483","v":-2.5121817239480045E-3},{"$f":"Regulat!O483","v":1.6195301263891643E-2}]
["ERO","Component Pd",{"$f":"Regulat!C484","v":0},{"$f":"Regulat!D484","v":2.0233346780276763E-2},{"$f":"Regulat!E484","v":2.0199999999999999E-2},{"$f":"Regulat!F484","v":2.0199999999999999E-2},{"$f":"Regulat!G484","v":2.0199999999999999E-2},{"$f":"Regulat!H484","v":2.0199999999999999E-2},{"$f":"Regulat!I484","v":0},{"$f":"Regulat!J484","v":0},{"$f":"Regulat!K484","v":0},{"$f":"Regulat!L484","v":0},{"$f":"Regulat!M484","v":0},{"$f":"Regulat!N484","v":1.2617775909490377E-2},{"$f":"Regulat!O484","v":1.6699171078869025E-2}]
["ERO","Component T",{"$f":"Regulat!C485","v":0},{"$f":"Regulat!D485","v":0},{"$f":"Regulat!E485","v":0},{"$f":"Regulat!F485","v":0},{"$f":"Regulat!G485","v":0},{"$f":"Regulat!H485","v":0},{"$f":"Regulat!I485","v":0},{"$f":"Regulat!J485","v":0},{"$f":"Regulat!K485","v":0},{"$f":"Regulat!L485","v":0},{"$f":"Regulat!M485","v":0},{"$f":"Regulat!N485","v":0},{"$f":"Regulat!O485","v":0}]
["ERO","Component Q",{"$f":"Regulat!C486","v":0},{"$f":"Regulat!D486","v":0},{"$f":"Regulat!E486","v":0.01},{"$f":"Regulat!F486","v":-0.01},{"$f":"Regulat!G486","v":0.01},{"$f":"Regulat!H486","v":-5.0000000000000001E-3},{"$f":"Regulat!I486","v":3.776709844646758E-3},{"$f":"Regulat!J486","v":5.7657671949374106E-3},{"$f":"Regulat!K486","v":0},{"$f":"Regulat!L486","v":-6.0461240063296017E-3},{"$f":"Regulat!M486","v":-9.8571075139722193E-3},{"$f":"Regulat!N486","v":-1.5129957633438381E-2},{"$f":"Regulat!O486","v":-5.0386981497737996E-4}]
["ERO"]
["ERO","VPB",{"$f":"Regulat!C488","v":0},{"$f":"Regulat!D488","v":267684109.04635206},{"$f":"Regulat!E488","v":0},{"$f":"Regulat!F488","v":0},{"$f":"Regulat!G488","v":0},{"$f":"Regulat!H488","v":0},{"$f":"Regulat!I488","v":0},{"$f":"Regulat!J488","v":0},{"$f":"Regulat!K488","v":0},{"$f":"Regulat!L488","v":0},{"$f":"Regulat!M488","v":0},{"$f":"Regulat!N488","v":1026313204.0718955},{"$f":"Regulat!O488","v":0}]
["ERO"]
["ERO","Required Revenue",{"$f":"Regulat!C490","v":0},{"$f":"Regulat!D490","v":41608},{"$f":"Regulat!E490","v":41973},{"$f":"Regulat!F490","v":42338},{"$f":"Regulat!G490","v":42704},{"$f":"Regulat!H490","v":43069},{"$f":"Regulat!I490","v":43447},{"$f":"Regulat!J490","v":43812},{"$f":"Regulat!K490","v":44178},{"$f":"Regulat!L490","v":44543},{"$f":"Regulat!M490","v":44908},{"$f":"Regulat!N490","v":45273},{"$f":"Regulat!O490","v":45639}]
["ERO","Operating Costs (CO3)",{"$f":"Regulat!C491","v":0},{"$f":"Regulat!D491","v":184210849.66397342},{"$f":"Regulat!E491","v":197453878.57805374},{"$f":"Regulat!F491","v":219307838.53139833},{"$f":"Regulat!G491","v":229651849.06389728},{"$f":"Regulat!H491","v":288055864.81018454},{"$f":"Regulat!I491","v":308225705.19797373},{"$f":"Regulat!J491","v":321109917.27145284},{"$f":"Regulat!K491","v":0},{"$f":"Regulat!L491","v":406376208.19507539},{"$f":"Regulat!M491","v":458766061.21389818},{"$f":"Regulat!N491","v":434783744.90835029},{"$f":"Regulat!O491","v":493343277.18693602}]
["ERO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C492","v":0},{"$f":"Regulat!D492","v":310883.50898914947},{"$f":"Regulat!E492","v":333233.11166436714},{"$f":"Regulat!F492","v":370114.95531254204},{"$f":"Regulat!G492","v":387572.02853721933},{"$f":"Regulat!H492","v":0},{"$f":"Regulat!I492","v":0},{"$f":"Regulat!J492","v":0},{"$f":"Regulat!K492","v":0},{"$f":"Regulat!L492","v":0},{"$f":"Regulat!M492","v":0},{"$f":"Regulat!N492","v":0},{"$f":"Regulat!O492","v":0}]
["ERO","Delinquency - Others (Vse)",{"$f":"Regulat!C493","v":0},{"$f":"Regulat!D493","v":8452293.216210464},{"$f":"Regulat!E493","v":9059933.66549314},{"$f":"Regulat!F493","v":10062676.325862698},{"$f":"Regulat!G493","v":10537298.804461198},{"$f":"Regulat!H493","v":0},{"$f":"Regulat!I493","v":0},{"$f":"Regulat!J493","v":0},{"$f":"Regulat!K493","v":0},{"$f":"Regulat!L493","v":0},{"$f":"Regulat!M493","v":0},{"$f":"Regulat!N493","v":0},{"$f":"Regulat!O493","v":0}]
["ERO","Capital Remuneration (RC)",{"$f":"Regulat!C494","v":0},{"$f":"Regulat!D494","v":31141028.971875951},{"$f":"Regulat!E494","v":33379776.297785606},{"$f":"Regulat!F494","v":37074210.156045035},{"$f":"Regulat!G494","v":38822875.515688822},{"$f":"Regulat!H494","v":40737451.056041092},{"$f":"Regulat!I494","v":45139815.177949958},{"$f":"Regulat!J494","v":47026714.751549125},{"$f":"Regulat!K494","v":0},{"$f":"Regulat!L494","v":206583408.14783722},{"$f":"Regulat!M494","v":233216055.85391873},{"$f":"Regulat!N494","v":378647611.5899899},{"$f":"Regulat!O494","v":429646360.49167073}]
["ERO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C495","v":0},{"$f":"Regulat!D495","v":25165900.494867899},{"$f":"Regulat!E495","v":26975092.236344256},{"$f":"Regulat!F495","v":29960663.295855295},{"$f":"Regulat!G495","v":31373806.659851436},{"$f":"Regulat!H495","v":32921026.489418637},{"$f":"Regulat!I495","v":36478694.976679958},{"$f":"Regulat!J495","v":38003549.115439802},{"$f":"Regulat!K495","v":0},{"$f":"Regulat!L495","v":101890639.31762998},{"$f":"Regulat!M495","v":115026338.48061363},{"$f":"Regulat!N495","v":159091988.59691024},{"$f":"Regulat!O495","v":180519543.21597493}]
["ERO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C496","v":0},{"$f":"Regulat!D496","v":12987007.784530889},{"$f":"Regulat!E496","v":13920651.594934335},{"$f":"Regulat!F496","v":15461372.722678091},{"$f":"Regulat!G496","v":16190633.488555264},{"$f":"Regulat!H496","v":16989085.186123863},{"$f":"Regulat!I496","v":18825040.483978808},{"$f":"Regulat!J496","v":19611950.238087818},{"$f":"Regulat!K496","v":0},{"$f":"Regulat!L496","v":36606352.928338841},{"$f":"Regulat!M496","v":41325628.837695748},{"$f":"Regulat!N496","v":81784180.240960926},{"$f":"Regulat!O496","v":92799411.143182814}]
["ERO","Other Revenues",{"$f":"Regulat!C497","v":0},{"$f":"Regulat!D497","v":-4168822.2851066357},{"$f":"Regulat!E497","v":-4468521.4296469074},{"$f":"Regulat!F497","v":-4963092.055847914},{"$f":"Regulat!G497","v":-5197184.3566212971},{"$f":"Regulat!H497","v":-14093476.406707596},{"$f":"Regulat!I497","v":-8536979.3055929504},{"$f":"Regulat!J497","v":-9473030.4764325395},{"$f":"Regulat!K497","v":0},{"$f":"Regulat!L497","v":-10763935.63418036},{"$f":"Regulat!M497","v":-12959337.777133375},{"$f":"Regulat!N497","v":-15629466.094883949},{"$f":"Regulat!O497","v":-17250336.623575807}]
["ERO","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C498","v":0},{"$f":"Regulat!D498","v":0},{"$f":"Regulat!E498","v":0},{"$f":"Regulat!F498","v":0},{"$f":"Regulat!G498","v":0},{"$f":"Regulat!H498","v":-4715238.7173312241},{"$f":"Regulat!I498","v":-7534212.2531071361},{"$f":"Regulat!J498","v":-8712827.708037518},{"$f":"Regulat!K498","v":0},{"$f":"Regulat!L498","v":-7871534.9176475629},{"$f":"Regulat!M498","v":-9196251.890256688},{"$f":"Regulat!N498","v":-12466259.748102702},{"$f":"Regulat!O498","v":-15601540.858662929}]
["ERO",{"$f":"Regulat!B499","v":"ONS"},{"$f":"Regulat!C499","v":0},{"$f":"Regulat!D499","v":0},{"$f":"Regulat!E499","v":0},{"$f":"Regulat!F499","v":0},{"$f":"Regulat!G499","v":0},{"$f":"Regulat!H499","v":45181.714285714275},{"$f":"Regulat!I499","v":71125.607142857145},{"$f":"Regulat!J499","v":0},{"$f":"Regulat!K499","v":0},{"$f":"Regulat!L499","v":0},{"$f":"Regulat!M499","v":0},{"$f":"Regulat!N499","v":0},{"$f":"Regulat!O499","v":0}]
["ERO",null,{"$f":"Regulat!C500","v":0},{"$f":"Regulat!D500","v":0},{"$f":"Regulat!E500","v":0},{"$f":"Regulat!F500","v":0},{"$f":"Regulat!G500","v":0},{"$f":"Regulat!H500","v":1.011967658996582E-3},{"$f":"Regulat!I500","v":50064.355510920286},{"$f":"Regulat!J500","v":126255.85155807436},{"$f":"Regulat!K500","v":0},{"$f":"Regulat!L500","v":-36772343.190220296},{"$f":"Regulat!M500","v":-41513018.495622158},{"$f":"Regulat!N500","v":0},{"$f":"Regulat!O500","v":4.4107437133789063E-6}]
["ERO","VPB",{"$f":"Regulat!C501","v":0},{"$f":"Regulat!D501","v":258099141.35534114},{"$f":"Regulat!E501","v":276654044.05462849},{"$f":"Regulat!F501","v":307273783.93130404},{"$f":"Regulat!G501","v":321766851.2043699},{"$f":"Regulat!H501","v":359939894.13302696},{"$f":"Regulat!I501","v":392719254.24053621},{"$f":"Regulat!J501","v":407692529.04361767},{"$f":"Regulat!K501","v":0},{"$f":"Regulat!L501","v":696048794.84683323},{"$f":"Regulat!M501","v":784665476.22311401},{"$f":"Regulat!N501","v":1026211799.4932247},{"$f":"Regulat!O501","v":1163456714.5555303}]
["ERO",null,{"$f":"Regulat!C502","v":0},{"$f":"Regulat!D502","v":0},{"$f":"Regulat!E502","v":0},{"$f":"Regulat!F502","v":0},{"$f":"Regulat!G502","v":0},{"$f":"Regulat!H502","v":0},{"$f":"Regulat!I502","v":0},{"$f":"Regulat!J502","v":0},{"$f":"Regulat!K502","v":0},{"$f":"Regulat!L502","v":0},{"$f":"Regulat!M502","v":0},{"$f":"Regulat!N502","v":0},{"$f":"Regulat!O502","v":0}]
["ERO","Required Revenue - %",{"$f":"Regulat!C503","v":0},{"$f":"Regulat!D503","v":41608},{"$f":"Regulat!E503","v":41973},{"$f":"Regulat!F503","v":42338},{"$f":"Regulat!G503","v":42704},{"$f":"Regulat!H503","v":43069},{"$f":"Regulat!I503","v":43447},{"$f":"Regulat!J503","v":43812},{"$f":"Regulat!K503","v":44178},{"$f":"Regulat!L503","v":44543},{"$f":"Regulat!M503","v":44908},{"$f":"Regulat!N503","v":45273},{"$f":"Regulat!O503","v":45639}]
["ERO","Operating Costs (CO3)",{"$f":"Regulat!C504","v":0},{"$f":"Regulat!D504","v":0.71372128049956929},{"$f":"Regulat!E504","v":0.7137212804995694},{"$f":"Regulat!F504","v":0.7137212804995694},{"$f":"Regulat!G504","v":0.71372128049956929},{"$f":"Regulat!H504","v":0.8002887968392981},{"$f":"Regulat!I504","v":0.78484999619903784},{"$f":"Regulat!J504","v":0.78762767133537148},{"$f":"Regulat!K504","v":0},{"$f":"Regulat!L504","v":0.58383293125950919},{"$f":"Regulat!M504","v":0.58466451642821016},{"$f":"Regulat!N504","v":0.42367837236237199},{"$f":"Regulat!O504","v":0.42403234345972685}]
["ERO","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C505","v":0},{"$f":"Regulat!D505","v":1.2045119846452214E-3},{"$f":"Regulat!E505","v":1.2045119846452216E-3},{"$f":"Regulat!F505","v":1.2045119846452216E-3},{"$f":"Regulat!G505","v":1.2045119846452216E-3},{"$f":"Regulat!H505","v":0},{"$f":"Regulat!I505","v":0},{"$f":"Regulat!J505","v":0},{"$f":"Regulat!K505","v":0},{"$f":"Regulat!L505","v":0},{"$f":"Regulat!M505","v":0},{"$f":"Regulat!N505","v":0},{"$f":"Regulat!O505","v":0}]
["ERO","Delinquency - Others (Vse)",{"$f":"Regulat!C506","v":0},{"$f":"Regulat!D506","v":3.2748242291025936E-2},{"$f":"Regulat!E506","v":3.2748242291025943E-2},{"$f":"Regulat!F506","v":3.2748242291025943E-2},{"$f":"Regulat!G506","v":3.2748242291025943E-2},{"$f":"Regulat!H506","v":0},{"$f":"Regulat!I506","v":0},{"$f":"Regulat!J506","v":0},{"$f":"Regulat!K506","v":0},{"$f":"Regulat!L506","v":0},{"$f":"Regulat!M506","v":0},{"$f":"Regulat!N506","v":0},{"$f":"Regulat!O506","v":0}]
["ERO","Capital Remuneration (RC)",{"$f":"Regulat!C507","v":0},{"$f":"Regulat!D507","v":0.12065529861256749},{"$f":"Regulat!E507","v":0.1206552986125675},{"$f":"Regulat!F507","v":0.1206552986125675},{"$f":"Regulat!G507","v":0.12065529861256749},{"$f":"Regulat!H507","v":0.11317848263017295},{"$f":"Regulat!I507","v":0.11494169101854713},{"$f":"Regulat!J507","v":0.11534848299002776},{"$f":"Regulat!K507","v":0},{"$f":"Regulat!L507","v":0.24396431143162045},{"$f":"Regulat!M507","v":0.2443118031406637},{"$f":"Regulat!N507","v":0.3689760844466784},{"$f":"Regulat!O507","v":0.36928435335543253}]
["ERO","Regulatory Depreciation (QRR)",{"$f":"Regulat!C508","v":0},{"$f":"Regulat!D508","v":9.7504781932693213E-2},{"$f":"Regulat!E508","v":9.7504781932693227E-2},{"$f":"Regulat!F508","v":9.7504781932693227E-2},{"$f":"Regulat!G508","v":9.7504781932693227E-2},{"$f":"Regulat!H508","v":9.1462566461865E-2},{"$f":"Regulat!I508","v":9.2887462437319587E-2},{"$f":"Regulat!J508","v":9.3216201936763804E-2},{"$f":"Regulat!K508","v":0},{"$f":"Regulat!L508","v":0.14638433407538792},{"$f":"Regulat!M508","v":0.14659283728688824},{"$f":"Regulat!N508","v":0.1550284148705704},{"$f":"Regulat!O508","v":0.15515793665339575}]
["ERO","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C509","v":0},{"$f":"Regulat!D509","v":5.0317903873422304E-2},{"$f":"Regulat!E509","v":5.0317903873422304E-2},{"$f":"Regulat!F509","v":5.0317903873422304E-2},{"$f":"Regulat!G509","v":5.0317903873422304E-2},{"$f":"Regulat!H509","v":4.7199783805695672E-2},{"$f":"Regulat!I509","v":4.7935109574354318E-2},{"$f":"Regulat!J509","v":4.8104757484995764E-2},{"$f":"Regulat!K509","v":0},{"$f":"Regulat!L509","v":5.2591647596192066E-2},{"$f":"Regulat!M509","v":5.2666556755639776E-2},{"$f":"Regulat!N509","v":7.969522498313554E-2},{"$f":"Regulat!O509","v":7.9761808051994884E-2}]
["ERO","Other Revenues",{"$f":"Regulat!C510","v":0},{"$f":"Regulat!D510","v":-1.6152019193923464E-2},{"$f":"Regulat!E510","v":-1.6152019193923464E-2},{"$f":"Regulat!F510","v":-1.6152019193923464E-2},{"$f":"Regulat!G510","v":-1.6152019193923461E-2},{"$f":"Regulat!H510","v":-3.9155082935871818E-2},{"$f":"Regulat!I510","v":-2.173812262427079E-2},{"$f":"Regulat!J510","v":-2.323572251533472E-2},{"$f":"Regulat!K510","v":0},{"$f":"Regulat!L510","v":-1.546434059489893E-2},{"$f":"Regulat!M510","v":-1.6515748646813766E-2},{"$f":"Regulat!N510","v":-1.5230253737680919E-2},{"$f":"Regulat!O510","v":-1.4826797084725124E-2}]
["ERO","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C511","v":0},{"$f":"Regulat!D511","v":0},{"$f":"Regulat!E511","v":0},{"$f":"Regulat!F511","v":0},{"$f":"Regulat!G511","v":0},{"$f":"Regulat!H511","v":-1.3100072523743535E-2},{"$f":"Regulat!I511","v":-1.9184728458698175E-2},{"$f":"Regulat!J511","v":-2.1371075227884204E-2},{"$f":"Regulat!K511","v":0},{"$f":"Regulat!L511","v":-1.1308883767810715E-2},{"$f":"Regulat!M511","v":-1.1719964964588043E-2},{"$f":"Regulat!N511","v":-1.2147842925075435E-2},{"$f":"Regulat!O511","v":-1.3409644435825109E-2}]
["ERO",{"$f":"Regulat!B512","v":"ONS"},{"$f":"Regulat!C512","v":0},{"$f":"Regulat!D512","v":0},{"$f":"Regulat!E512","v":0},{"$f":"Regulat!F512","v":0},{"$f":"Regulat!G512","v":0},{"$f":"Regulat!H512","v":1.2552571977202383E-4},{"$f":"Regulat!I512","v":1.811105678543928E-4},{"$f":"Regulat!J512","v":0},{"$f":"Regulat!K512","v":0},{"$f":"Regulat!L512","v":0},{"$f":"Regulat!M512","v":0},{"$f":"Regulat!N512","v":0},{"$f":"Regulat!O512","v":0}]
["ERO",null,{"$f":"Regulat!C513","v":0},{"$f":"Regulat!D513","v":0},{"$f":"Regulat!E513","v":0},{"$f":"Regulat!F513","v":0},{"$f":"Regulat!G513","v":0},{"$f":"Regulat!H513","v":2.8114906835600109E-12},{"$f":"Regulat!I513","v":1.2748128585581505E-4},{"$f":"Regulat!J513","v":3.0968399606009627E-4},{"$f":"Regulat!K513","v":0},{"$f":"Regulat!L513","v":0},{"$f":"Regulat!M513","v":0},{"$f":"Regulat!N513","v":0},{"$f":"Regulat!O513","v":0}]
["ERO","VPB",{"$f":"Regulat!C514","v":0},{"$f":"Regulat!D514","v":1},{"$f":"Regulat!E514","v":1},{"$f":"Regulat!F514","v":1},{"$f":"Regulat!G514","v":1},{"$f":"Regulat!H514","v":0.99999999999999989},{"$f":"Regulat!I514","v":1.0000000000000002},{"$f":"Regulat!J514","v":1},{"$f":"Regulat!K514","v":0},{"$f":"Regulat!L514","v":1},{"$f":"Regulat!M514","v":1.0000000000000002},{"$f":"Regulat!N514","v":1},{"$f":"Regulat!O514","v":0.99999999999999978}]
["ERO"]
["EAC","EAC"]
["EAC",null,{"$f":"Regulat!C517","v":0},{"$f":"Regulat!D517","v":0},{"$f":"Regulat!E517","v":0},{"$f":"Regulat!F517","v":0},{"$f":"Regulat!G517","v":0},{"$f":"Regulat!H517","v":0},{"$f":"Regulat!I517","v":0},{"$f":"Regulat!J517","v":0},{"$f":"Regulat!K517","v":0},{"$f":"Regulat!L517","v":0},{"$f":"Regulat!M517","v":0},{"$f":"Regulat!N517","v":0},{"$f":"Regulat!O517","v":0}]
["EAC","Eletroacre",{"$f":"Regulat!C518","v":0},{"$f":"Regulat!D518","v":41608},{"$f":"Regulat!E518","v":41973},{"$f":"Regulat!F518","v":42338},{"$f":"Regulat!G518","v":42704},{"$f":"Regulat!H518","v":43069},{"$f":"Regulat!I518","v":43447},{"$f":"Regulat!J518","v":43812},{"$f":"Regulat!K518","v":44178},{"$f":"Regulat!L518","v":44543},{"$f":"Regulat!M518","v":44908},{"$f":"Regulat!N518","v":45273},{"$f":"Regulat!O518","v":45639}]
["EAC","Administration, Operating and Maintenance Costs (CAOM)",{"$f":"Regulat!C519","v":0},{"$f":"Regulat!D519","v":78347072.466675878},{"$f":"Regulat!E519","v":0},{"$f":"Regulat!F519","v":0},{"$f":"Regulat!G519","v":0},{"$f":"Regulat!H519","v":0},{"$f":"Regulat!I519","v":0},{"$f":"Regulat!J519","v":0},{"$f":"Regulat!K519","v":0},{"$f":"Regulat!L519","v":0},{"$f":"Regulat!M519","v":0},{"$f":"Regulat!N519","v":169077699.2827377},{"$f":"Regulat!O519","v":0}]
["EAC","Operating Costs (CO3)",{"$f":"Regulat!C520","v":0},{"$f":"Regulat!D520","v":74604263.758048639},{"$f":"Regulat!E520","v":0},{"$f":"Regulat!F520","v":0},{"$f":"Regulat!G520","v":0},{"$f":"Regulat!H520","v":0},{"$f":"Regulat!I520","v":0},{"$f":"Regulat!J520","v":0},{"$f":"Regulat!K520","v":0},{"$f":"Regulat!L520","v":0},{"$f":"Regulat!M520","v":0},{"$f":"Regulat!N520","v":169077699.2827377},{"$f":"Regulat!O520","v":0}]
["EAC","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C521","v":0},{"$f":"Regulat!D521","v":664385.23645040789},{"$f":"Regulat!E521","v":0},{"$f":"Regulat!F521","v":0},{"$f":"Regulat!G521","v":0},{"$f":"Regulat!H521","v":0},{"$f":"Regulat!I521","v":0},{"$f":"Regulat!J521","v":0},{"$f":"Regulat!K521","v":0},{"$f":"Regulat!L521","v":0},{"$f":"Regulat!M521","v":0},{"$f":"Regulat!N521","v":0},{"$f":"Regulat!O521","v":0}]
["EAC","Delinquency - Others (Vse)",{"$f":"Regulat!C522","v":0},{"$f":"Regulat!D522","v":3078423.4721768312},{"$f":"Regulat!E522","v":0},{"$f":"Regulat!F522","v":0},{"$f":"Regulat!G522","v":0},{"$f":"Regulat!H522","v":0},{"$f":"Regulat!I522","v":0},{"$f":"Regulat!J522","v":0},{"$f":"Regulat!K522","v":0},{"$f":"Regulat!L522","v":0},{"$f":"Regulat!M522","v":0},{"$f":"Regulat!N522","v":0},{"$f":"Regulat!O522","v":0}]
["EAC","Annual Asset Costs (CAA)",{"$f":"Regulat!C523","v":0},{"$f":"Regulat!D523","v":45730583.482202321},{"$f":"Regulat!E523","v":0},{"$f":"Regulat!F523","v":0},{"$f":"Regulat!G523","v":0},{"$f":"Regulat!H523","v":0},{"$f":"Regulat!I523","v":0},{"$f":"Regulat!J523","v":0},{"$f":"Regulat!K523","v":0},{"$f":"Regulat!L523","v":0},{"$f":"Regulat!M523","v":0},{"$f":"Regulat!N523","v":226519105.54247478},{"$f":"Regulat!O523","v":0}]
["EAC","Capital Remuneration (RC)",{"$f":"Regulat!C524","v":0},{"$f":"Regulat!D524","v":23163408.704645663},{"$f":"Regulat!E524","v":0},{"$f":"Regulat!F524","v":0},{"$f":"Regulat!G524","v":0},{"$f":"Regulat!H524","v":0},{"$f":"Regulat!I524","v":0},{"$f":"Regulat!J524","v":0},{"$f":"Regulat!K524","v":0},{"$f":"Regulat!L524","v":0},{"$f":"Regulat!M524","v":0},{"$f":"Regulat!N524","v":132416619.32509714},{"$f":"Regulat!O524","v":0}]
["EAC","Regulatory Depreciation (QRR)",{"$f":"Regulat!C525","v":0},{"$f":"Regulat!D525","v":14155977.011042593},{"$f":"Regulat!E525","v":0},{"$f":"Regulat!F525","v":0},{"$f":"Regulat!G525","v":0},{"$f":"Regulat!H525","v":0},{"$f":"Regulat!I525","v":0},{"$f":"Regulat!J525","v":0},{"$f":"Regulat!K525","v":0},{"$f":"Regulat!L525","v":0},{"$f":"Regulat!M525","v":0},{"$f":"Regulat!N525","v":57781869.798945472},{"$f":"Regulat!O525","v":0}]
["EAC","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C526","v":0},{"$f":"Regulat!D526","v":8411197.7665140629},{"$f":"Regulat!E526","v":0},{"$f":"Regulat!F526","v":0},{"$f":"Regulat!G526","v":0},{"$f":"Regulat!H526","v":0},{"$f":"Regulat!I526","v":0},{"$f":"Regulat!J526","v":0},{"$f":"Regulat!K526","v":0},{"$f":"Regulat!L526","v":0},{"$f":"Regulat!M526","v":0},{"$f":"Regulat!N526","v":36320616.418432146},{"$f":"Regulat!O526","v":0}]
["EAC","Parcel B (VPB)",{"$f":"Regulat!C527","v":0},{"$f":"Regulat!D527","v":124077655.9488782},{"$f":"Regulat!E527","v":0},{"$f":"Regulat!F527","v":0},{"$f":"Regulat!G527","v":0},{"$f":"Regulat!H527","v":0},{"$f":"Regulat!I527","v":0},{"$f":"Regulat!J527","v":0},{"$f":"Regulat!K527","v":0},{"$f":"Regulat!L527","v":0},{"$f":"Regulat!M527","v":0},{"$f":"Regulat!N527","v":395596804.82521248},{"$f":"Regulat!O527","v":0}]
["EAC","Parcel B with Market and Quality Adjustment",{"$f":"Regulat!C528","v":0},{"$f":"Regulat!D528","v":122315830.00151844},{"$f":"Regulat!E528","v":0},{"$f":"Regulat!F528","v":0},{"$f":"Regulat!G528","v":0},{"$f":"Regulat!H528","v":0},{"$f":"Regulat!I528","v":0},{"$f":"Regulat!J528","v":0},{"$f":"Regulat!K528","v":0},{"$f":"Regulat!L528","v":0},{"$f":"Regulat!M528","v":0},{"$f":"Regulat!N528","v":404399025.83328265},{"$f":"Regulat!O528","v":0}]
["EAC","Other Revenues",{"$f":"Regulat!C529","v":0},{"$f":"Regulat!D529","v":3491045.6373859667},{"$f":"Regulat!E529","v":0},{"$f":"Regulat!F529","v":0},{"$f":"Regulat!G529","v":0},{"$f":"Regulat!H529","v":0},{"$f":"Regulat!I529","v":0},{"$f":"Regulat!J529","v":0},{"$f":"Regulat!K529","v":0},{"$f":"Regulat!L529","v":0},{"$f":"Regulat!M529","v":0},{"$f":"Regulat!N529","v":2812167.0026220838},{"$f":"Regulat!O529","v":0}]
["EAC",null,{"$f":"Regulat!C530","v":0},{"$f":"Regulat!D530","v":0},{"$f":"Regulat!E530","v":0},{"$f":"Regulat!F530","v":0},{"$f":"Regulat!G530","v":0},{"$f":"Regulat!H530","v":0},{"$f":"Regulat!I530","v":0},{"$f":"Regulat!J530","v":0},{"$f":"Regulat!K530","v":0},{"$f":"Regulat!L530","v":0},{"$f":"Regulat!M530","v":0},{"$f":"Regulat!N530","v":3535107.7659679903},{"$f":"Regulat!O530","v":0}]
["EAC",null,{"$f":"Regulat!C531","v":0},{"$f":"Regulat!D531","v":0},{"$f":"Regulat!E531","v":0},{"$f":"Regulat!F531","v":0},{"$f":"Regulat!G531","v":0},{"$f":"Regulat!H531","v":0},{"$f":"Regulat!I531","v":0},{"$f":"Regulat!J531","v":0},{"$f":"Regulat!K531","v":0},{"$f":"Regulat!L531","v":0},{"$f":"Regulat!M531","v":0},{"$f":"Regulat!N531","v":0},{"$f":"Regulat!O531","v":0}]
["EAC","Parcel B with Adjustments",{"$f":"Regulat!C532","v":0},{"$f":"Regulat!D532","v":118824784.36413248},{"$f":"Regulat!E532","v":0},{"$f":"Regulat!F532","v":0},{"$f":"Regulat!G532","v":0},{"$f":"Regulat!H532","v":0},{"$f":"Regulat!I532","v":0},{"$f":"Regulat!J532","v":0},{"$f":"Regulat!K532","v":0},{"$f":"Regulat!L532","v":0},{"$f":"Regulat!M532","v":0},{"$f":"Regulat!N532","v":398051751.06469262},{"$f":"Regulat!O532","v":0}]
["EAC"]
["EAC","Factor X",{"$f":"Regulat!C534","v":0},{"$f":"Regulat!D534","v":1.4199381297835323E-2},{"$f":"Regulat!E534","v":1.4200000000000001E-2},{"$f":"Regulat!F534","v":1.1800000000000001E-2},{"$f":"Regulat!G534","v":1.1800000000000001E-2},{"$f":"Regulat!H534","v":1.7500000000000002E-2},{"$f":"Regulat!I534","v":-2.7136987514956318E-3},{"$f":"Regulat!J534","v":-7.5188077008420959E-3},{"$f":"Regulat!K534","v":0},{"$f":"Regulat!L534","v":-6.8674867083235742E-3},{"$f":"Regulat!M534","v":-3.6355194420795542E-3},{"$f":"Regulat!N534","v":1.1749846739463476E-2},{"$f":"Regulat!O534","v":1.4024567223160946E-2}]
["EAC","Component Pd",{"$f":"Regulat!C535","v":0},{"$f":"Regulat!D535","v":1.4199381297835323E-2},{"$f":"Regulat!E535","v":1.4200000000000001E-2},{"$f":"Regulat!F535","v":1.4200000000000001E-2},{"$f":"Regulat!G535","v":1.4200000000000001E-2},{"$f":"Regulat!H535","v":1.4200000000000001E-2},{"$f":"Regulat!I535","v":0},{"$f":"Regulat!J535","v":0},{"$f":"Regulat!K535","v":0},{"$f":"Regulat!L535","v":0},{"$f":"Regulat!M535","v":0},{"$f":"Regulat!N535","v":1.230255085507077E-2},{"$f":"Regulat!O535","v":1.4497299513469725E-2}]
["EAC","Component T",{"$f":"Regulat!C536","v":0},{"$f":"Regulat!D536","v":0},{"$f":"Regulat!E536","v":0},{"$f":"Regulat!F536","v":0},{"$f":"Regulat!G536","v":0},{"$f":"Regulat!H536","v":0},{"$f":"Regulat!I536","v":0},{"$f":"Regulat!J536","v":0},{"$f":"Regulat!K536","v":0},{"$f":"Regulat!L536","v":0},{"$f":"Regulat!M536","v":0},{"$f":"Regulat!N536","v":7.3261033457244027E-3},{"$f":"Regulat!O536","v":7.3299999999999997E-3}]
["EAC","Component Q",{"$f":"Regulat!C537","v":0},{"$f":"Regulat!D537","v":0},{"$f":"Regulat!E537","v":0},{"$f":"Regulat!F537","v":-2.3999999999999998E-3},{"$f":"Regulat!G537","v":-2.3999999999999998E-3},{"$f":"Regulat!H537","v":3.3E-3},{"$f":"Regulat!I537","v":-2.7136987514956318E-3},{"$f":"Regulat!J537","v":-7.5188077008420959E-3},{"$f":"Regulat!K537","v":0},{"$f":"Regulat!L537","v":-6.8674867083235742E-3},{"$f":"Regulat!M537","v":-3.6355194420795542E-3},{"$f":"Regulat!N537","v":-7.8788074613316984E-3},{"$f":"Regulat!O537","v":-7.8027322903087811E-3}]
["EAC",null,{"$f":"Regulat!C538","v":0},{"$f":"Regulat!D538","v":0},{"$f":"Regulat!E538","v":0},{"$f":"Regulat!F538","v":0},{"$f":"Regulat!G538","v":0},{"$f":"Regulat!H538","v":0},{"$f":"Regulat!I538","v":0},{"$f":"Regulat!J538","v":0},{"$f":"Regulat!K538","v":0},{"$f":"Regulat!L538","v":0},{"$f":"Regulat!M538","v":0},{"$f":"Regulat!N538","v":0},{"$f":"Regulat!O538","v":0}]
["EAC","VPB",{"$f":"Regulat!C539","v":0},{"$f":"Regulat!D539","v":124077655.9488782},{"$f":"Regulat!E539","v":0},{"$f":"Regulat!F539","v":0},{"$f":"Regulat!G539","v":0},{"$f":"Regulat!H539","v":0},{"$f":"Regulat!I539","v":0},{"$f":"Regulat!J539","v":0},{"$f":"Regulat!K539","v":0},{"$f":"Regulat!L539","v":0},{"$f":"Regulat!M539","v":0},{"$f":"Regulat!N539","v":395596804.82521248},{"$f":"Regulat!O539","v":0}]
["EAC"]
["EAC","Required Revenue",{"$f":"Regulat!C541","v":0},{"$f":"Regulat!D541","v":41608},{"$f":"Regulat!E541","v":41973},{"$f":"Regulat!F541","v":42338},{"$f":"Regulat!G541","v":42704},{"$f":"Regulat!H541","v":43069},{"$f":"Regulat!I541","v":43447},{"$f":"Regulat!J541","v":43812},{"$f":"Regulat!K541","v":44178},{"$f":"Regulat!L541","v":44543},{"$f":"Regulat!M541","v":44908},{"$f":"Regulat!N541","v":45273},{"$f":"Regulat!O541","v":45639}]
["EAC","Operating Costs (CO3)",{"$f":"Regulat!C542","v":0},{"$f":"Regulat!D542","v":73544929.370503828},{"$f":"Regulat!E542","v":77370270.71703729},{"$f":"Regulat!F542","v":88466170.301210895},{"$f":"Regulat!G542","v":98781365.163573653},{"$f":"Regulat!H542","v":139001472.60330611},{"$f":"Regulat!I542","v":141047377.76145673},{"$f":"Regulat!J542","v":151178562.12929577},{"$f":"Regulat!K542","v":0},{"$f":"Regulat!L542","v":186266723.5389201},{"$f":"Regulat!M542","v":200836586.04484585},{"$f":"Regulat!N542","v":172839760.19543958},{"$f":"Regulat!O542","v":191862388.01122487}]
["EAC","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C543","v":0},{"$f":"Regulat!D543","v":654951.37714939611},{"$f":"Regulat!E543","v":689017.79891937121},{"$f":"Regulat!F543","v":787831.88135264022},{"$f":"Regulat!G543","v":879693.42964013398},{"$f":"Regulat!H543","v":0},{"$f":"Regulat!I543","v":0},{"$f":"Regulat!J543","v":0},{"$f":"Regulat!K543","v":0},{"$f":"Regulat!L543","v":0},{"$f":"Regulat!M543","v":0},{"$f":"Regulat!N543","v":0},{"$f":"Regulat!O543","v":0}]
["EAC","Delinquency - Others (Vse)",{"$f":"Regulat!C544","v":0},{"$f":"Regulat!D544","v":3034711.7634991859},{"$f":"Regulat!E544","v":3192558.2456848193},{"$f":"Regulat!F544","v":3650412.4755129642},{"$f":"Regulat!G544","v":4076052.1961509087},{"$f":"Regulat!H544","v":0},{"$f":"Regulat!I544","v":0},{"$f":"Regulat!J544","v":0},{"$f":"Regulat!K544","v":0},{"$f":"Regulat!L544","v":0},{"$f":"Regulat!M544","v":0},{"$f":"Regulat!N544","v":0},{"$f":"Regulat!O544","v":0}]
["EAC","Capital Remuneration (RC)",{"$f":"Regulat!C545","v":0},{"$f":"Regulat!D545","v":22834502.632290803},{"$f":"Regulat!E545","v":24022208.811282143},{"$f":"Regulat!F545","v":27467304.896506798},{"$f":"Regulat!G545","v":30670004.882125143},{"$f":"Regulat!H545","v":31950474.736732572},{"$f":"Regulat!I545","v":35259502.507269852},{"$f":"Regulat!J545","v":37792130.382306099},{"$f":"Regulat!K545","v":0},{"$f":"Regulat!L545","v":73364578.352906719},{"$f":"Regulat!M545","v":79103186.941164419},{"$f":"Regulat!N545","v":135362953.40622297},{"$f":"Regulat!O545","v":152781165.7767089}]
["EAC","Regulatory Depreciation (QRR)",{"$f":"Regulat!C546","v":0},{"$f":"Regulat!D546","v":13954970.895819407},{"$f":"Regulat!E546","v":14680820.082355697},{"$f":"Regulat!F546","v":16786239.954064474},{"$f":"Regulat!G546","v":18743523.009756826},{"$f":"Regulat!H546","v":19526063.35415443},{"$f":"Regulat!I546","v":21548327.073882028},{"$f":"Regulat!J546","v":23096105.401056666},{"$f":"Regulat!K546","v":0},{"$f":"Regulat!L546","v":34858224.834427774},{"$f":"Regulat!M546","v":37584850.038269609},{"$f":"Regulat!N546","v":59067544.460687429},{"$f":"Regulat!O546","v":66668228.456786439}]
["EAC","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C547","v":0},{"$f":"Regulat!D547","v":8291763.9622558299},{"$f":"Regulat!E547","v":8723048.9983828012},{"$f":"Regulat!F547","v":9974047.2804990355},{"$f":"Regulat!G547","v":11137025.636117518},{"$f":"Regulat!H547","v":11601995.421803787},{"$f":"Regulat!I547","v":12803583.985377077},{"$f":"Regulat!J547","v":13723242.840321157},{"$f":"Regulat!K547","v":0},{"$f":"Regulat!L547","v":25197529.088096786},{"$f":"Regulat!M547","v":27168490.553073242},{"$f":"Regulat!N547","v":37128767.770932674},{"$f":"Regulat!O547","v":41906417.384913608}]
["EAC","Other Revenues",{"$f":"Regulat!C548","v":0},{"$f":"Regulat!D548","v":-3491045.6373859667},{"$f":"Regulat!E548","v":-3672627.7169886399},{"$f":"Regulat!F548","v":-4199330.1309790965},{"$f":"Regulat!G548","v":-4688973.8947472656},{"$f":"Regulat!H548","v":-4970802.9308740329},{"$f":"Regulat!I548","v":-4481751.7017499022},{"$f":"Regulat!J548","v":-5076263.0612823917},{"$f":"Regulat!K548","v":0},{"$f":"Regulat!L548","v":-4952805.6839148682},{"$f":"Regulat!M548","v":-3025010.3754130481},{"$f":"Regulat!N548","v":-2812167.0026220838},{"$f":"Regulat!O548","v":-3237622.4715424953}]
["EAC","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C549","v":0},{"$f":"Regulat!D549","v":0},{"$f":"Regulat!E549","v":0},{"$f":"Regulat!F549","v":0},{"$f":"Regulat!G549","v":0},{"$f":"Regulat!H549","v":-1232831.0054693429},{"$f":"Regulat!I549","v":-1870899.4210422423},{"$f":"Regulat!J549","v":-2808354.6788181439},{"$f":"Regulat!K549","v":0},{"$f":"Regulat!L549","v":-2752282.3793590465},{"$f":"Regulat!M549","v":-2949176.453915556},{"$f":"Regulat!N549","v":-3535107.7659679903},{"$f":"Regulat!O549","v":-5048168.6343339235}]
["EAC",{"$f":"Regulat!B550","v":"ONS"},{"$f":"Regulat!C550","v":0},{"$f":"Regulat!D550","v":0},{"$f":"Regulat!E550","v":0},{"$f":"Regulat!F550","v":0},{"$f":"Regulat!G550","v":0},{"$f":"Regulat!H550","v":23960},{"$f":"Regulat!I550","v":35154.03571428571},{"$f":"Regulat!J550","v":0},{"$f":"Regulat!K550","v":0},{"$f":"Regulat!L550","v":0},{"$f":"Regulat!M550","v":0},{"$f":"Regulat!N550","v":0},{"$f":"Regulat!O550","v":0}]
["EAC",null,{"$f":"Regulat!C551","v":0},{"$f":"Regulat!D551","v":0},{"$f":"Regulat!E551","v":0},{"$f":"Regulat!F551","v":0},{"$f":"Regulat!G551","v":0},{"$f":"Regulat!H551","v":1.8651708960533142E-3},{"$f":"Regulat!I551","v":26441.475033953786},{"$f":"Regulat!J551","v":66019.807644292712},{"$f":"Regulat!K551","v":0},{"$f":"Regulat!L551","v":0},{"$f":"Regulat!M551","v":1.0132789611816406E-6},{"$f":"Regulat!N551","v":0},{"$f":"Regulat!O551","v":0}]
["EAC","VPB",{"$f":"Regulat!C552","v":0},{"$f":"Regulat!D552","v":118824784.36413251},{"$f":"Regulat!E552","v":125005296.93667348},{"$f":"Regulat!F552","v":142932676.65816772},{"$f":"Regulat!G552","v":159598690.42261693},{"$f":"Regulat!H552","v":195900332.1815187},{"$f":"Regulat!I552","v":204367735.71594185},{"$f":"Regulat!J552","v":217971442.82052344},{"$f":"Regulat!K552","v":0},{"$f":"Regulat!L552","v":311981967.75107747},{"$f":"Regulat!M552","v":338718926.74802554},{"$f":"Regulat!N552","v":398051751.06469256},{"$f":"Regulat!O552","v":444932408.5237574}]
["EAC"]
["EAC","Required Revenue - %",{"$f":"Regulat!C554","v":0},{"$f":"Regulat!D554","v":41608},{"$f":"Regulat!E554","v":41973},{"$f":"Regulat!F554","v":42338},{"$f":"Regulat!G554","v":42704},{"$f":"Regulat!H554","v":43069},{"$f":"Regulat!I554","v":43447},{"$f":"Regulat!J554","v":43812},{"$f":"Regulat!K554","v":44178},{"$f":"Regulat!L554","v":44543},{"$f":"Regulat!M554","v":44908},{"$f":"Regulat!N554","v":45273},{"$f":"Regulat!O554","v":45639}]
["EAC","Operating Costs (CO3)",{"$f":"Regulat!C555","v":0},{"$f":"Regulat!D555","v":0.61893593802054914},{"$f":"Regulat!E555","v":0.61893593802054925},{"$f":"Regulat!F555","v":0.61893593802054925},{"$f":"Regulat!G555","v":0.61893593802054925},{"$f":"Regulat!H555","v":0.70955200052702905},{"$f":"Regulat!I555","v":0.69016460581382399},{"$f":"Regulat!J555","v":0.69357049791965364},{"$f":"Regulat!K555","v":0},{"$f":"Regulat!L555","v":0.59704323580501817},{"$f":"Regulat!M555","v":0.59292991972145992},{"$f":"Regulat!N555","v":0.43421429433015896},{"$f":"Regulat!O555","v":0.43121693168588388}]
["EAC","Delinquency - Sector Charges (Vi)",{"$f":"Regulat!C556","v":0},{"$f":"Regulat!D556","v":5.5119088214991493E-3},{"$f":"Regulat!E556","v":5.5119088214991502E-3},{"$f":"Regulat!F556","v":5.5119088214991493E-3},{"$f":"Regulat!G556","v":5.5119088214991493E-3},{"$f":"Regulat!H556","v":0},{"$f":"Regulat!I556","v":0},{"$f":"Regulat!J556","v":0},{"$f":"Regulat!K556","v":0},{"$f":"Regulat!L556","v":0},{"$f":"Regulat!M556","v":0},{"$f":"Regulat!N556","v":0},{"$f":"Regulat!O556","v":0}]
["EAC","Delinquency - Others (Vse)",{"$f":"Regulat!C557","v":0},{"$f":"Regulat!D557","v":2.5539383721492535E-2},{"$f":"Regulat!E557","v":2.5539383721492535E-2},{"$f":"Regulat!F557","v":2.5539383721492531E-2},{"$f":"Regulat!G557","v":2.5539383721492531E-2},{"$f":"Regulat!H557","v":0},{"$f":"Regulat!I557","v":0},{"$f":"Regulat!J557","v":0},{"$f":"Regulat!K557","v":0},{"$f":"Regulat!L557","v":0},{"$f":"Regulat!M557","v":0},{"$f":"Regulat!N557","v":0},{"$f":"Regulat!O557","v":0}]
["EAC","Capital Remuneration (RC)",{"$f":"Regulat!C558","v":0},{"$f":"Regulat!D558","v":0.19216952721172742},{"$f":"Regulat!E558","v":0.19216952721172745},{"$f":"Regulat!F558","v":0.19216952721172742},{"$f":"Regulat!G558","v":0.19216952721172742},{"$f":"Regulat!H558","v":0.16309556181419682},{"$f":"Regulat!I558","v":0.17252969204629406},{"$f":"Regulat!J558","v":0.17338110852174313},{"$f":"Regulat!K558","v":0},{"$f":"Regulat!L558","v":0.23515647036191034},{"$f":"Regulat!M558","v":0.23353636509367431},{"$f":"Regulat!N558","v":0.34006370539549102},{"$f":"Regulat!O558","v":0.34338061883067139}]
["EAC","Regulatory Depreciation (QRR)",{"$f":"Regulat!C559","v":0},{"$f":"Regulat!D559","v":0.11744158401377873},{"$f":"Regulat!E559","v":0.11744158401377874},{"$f":"Regulat!F559","v":0.11744158401377873},{"$f":"Regulat!G559","v":0.11744158401377872},{"$f":"Regulat!H559","v":9.9673457092772227E-2},{"$f":"Regulat!I559","v":0.10543898721779077},{"$f":"Regulat!J559","v":0.10595931789135277},{"$f":"Regulat!K559","v":0},{"$f":"Regulat!L559","v":0.11173153719653525},{"$f":"Regulat!M559","v":0.11096176525803986},{"$f":"Regulat!N559","v":0.14839162069428402},{"$f":"Regulat!O559","v":0.14983900291279109}]
["EAC","Annual Costs for Fleet and Real State (CAIMI)",{"$f":"Regulat!C560","v":0},{"$f":"Regulat!D560","v":6.9781434964326483E-2},{"$f":"Regulat!E560","v":6.9781434964326483E-2},{"$f":"Regulat!F560","v":6.9781434964326469E-2},{"$f":"Regulat!G560","v":6.9781434964326469E-2},{"$f":"Regulat!H560","v":5.9223970131166134E-2},{"$f":"Regulat!I560","v":6.2649732554522441E-2},{"$f":"Regulat!J560","v":6.2958902610103867E-2},{"$f":"Regulat!K560","v":0},{"$f":"Regulat!L560","v":8.0765979103642485E-2},{"$f":"Regulat!M560","v":8.0209543688369092E-2},{"$f":"Regulat!N560","v":9.3276232730096442E-2},{"$f":"Regulat!O560","v":9.4186030466863579E-2}]
["EAC","Other Revenues",{"$f":"Regulat!C561","v":0},{"$f":"Regulat!D561","v":-2.9379776753373568E-2},{"$f":"Regulat!E561","v":-2.9379776753373572E-2},{"$f":"Regulat!F561","v":-2.9379776753373565E-2},{"$f":"Regulat!G561","v":-2.9379776753373568E-2},{"$f":"Regulat!H561","v":-2.5374142430080984E-2},{"$f":"Regulat!I561","v":-2.192983978635088E-2},{"$f":"Regulat!J561","v":-2.3288661099803612E-2},{"$f":"Regulat!K561","v":0},{"$f":"Regulat!L561","v":-1.5875294715323375E-2},{"$f":"Regulat!M561","v":-8.9307391365920537E-3},{"$f":"Regulat!N561","v":-7.0648276137467401E-3},{"$f":"Regulat!O561","v":-7.2766613748920031E-3}]
["EAC","Excess Demand and Excess Power Factor ",{"$f":"Regulat!C562","v":0},{"$f":"Regulat!D562","v":0},{"$f":"Regulat!E562","v":0},{"$f":"Regulat!F562","v":0},{"$f":"Regulat!G562","v":0},{"$f":"Regulat!H562","v":-6.2931542368545746E-3},{"$f":"Regulat!I562","v":-9.1545733209212349E-3},{"$f":"Regulat!J562","v":-1.2884048673892243E-2},{"$f":"Regulat!K562","v":0},{"$f":"Regulat!L562","v":-8.8219277517828307E-3},{"$f":"Regulat!M562","v":-8.7068546249541613E-3},{"$f":"Regulat!N562","v":-8.8810255362837334E-3},{"$f":"Regulat!O562","v":-1.1345922521317917E-2}]
["EAC",{"$f":"Regulat!B563","v":"ONS"},{"$f":"Regulat!C563","v":0},{"$f":"Regulat!D563","v":0},{"$f":"Regulat!E563","v":0},{"$f":"Regulat!F563","v":0},{"$f":"Regulat!G563","v":0},{"$f":"Regulat!H563","v":1.22307092250354E-4},{"$f":"Regulat!I563","v":1.72013628233116E-4},{"$f":"Regulat!J563","v":0},{"$f":"Regulat!K563","v":0},{"$f":"Regulat!L563","v":0},{"$f":"Regulat!M563","v":0},{"$f":"Regulat!N563","v":0},{"$f":"Regulat!O563","v":0}]
["EAC",null,{"$f":"Regulat!C564","v":0},{"$f":"Regulat!D564","v":0},{"$f":"Regulat!E564","v":0},{"$f":"Regulat!F564","v":0},{"$f":"Regulat!G564","v":0},{"$f":"Regulat!H564","v":9.5210195678742957E-12},{"$f":"Regulat!I564","v":1.2938184660765516E-4},{"$f":"Regulat!J564","v":3.0288283084244701E-4},{"$f":"Regulat!K564","v":0},{"$f":"Regulat!L564","v":0},{"$f":"Regulat!M564","v":2.9915038138256242E-15},{"$f":"Regulat!N564","v":0},{"$f":"Regulat!O564","v":0}]
["EAC","VPB",{"$f":"Regulat!C565","v":0},{"$f":"Regulat!D565","v":0.99999999999999989},{"$f":"Regulat!E565","v":0.99999999999999989},{"$f":"Regulat!F565","v":0.99999999999999989},{"$f":"Regulat!G565","v":0.99999999999999989},{"$f":"Regulat!H565","v":1},{"$f":"Regulat!I565","v":0.99999999999999978},{"$f":"Regulat!J565","v":1},{"$f":"Regulat!K565","v":0},{"$f":"Regulat!L565","v":1},{"$f":"Regulat!M565","v":1},{"$f":"Regulat!N565","v":1},{"$f":"Regulat!O565","v":1}]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]
["EAC"]

{"sheet":"RegulatBRR","index":10,"n_rows":54,"n_cols":17,"rows_kept":54,"cut":false,"hidden":false,"merged":[[53,1,55,8]]}
[null,null,"Regulatório - BRR"]
[]
[]
[]
[]
[]
[]
[null,"R$ milhões","1CRTP","2CRTP","3CRTP","4CRTP","5CRTP",null,"BRL Regulatória atualizada por IPCA até março de 2025\n(R$ milhões)",null,"Data de revisão tarifária","1CRTP","2CRTP (2)","3CRTP (3)","4CRTP (4)","5CRTP (1)","Próximas revisões tarifárias"]
[null,"Energisa Minas Gerais",148.6,170.8,218.3,308,518.20000000000005,null,0,null,"Energisa Minas Gerais","2004-06-01","2008-06-01","2012-06-01","2016-06-01","2021-06-22"]
[null,"Energisa Nova Friburgo",42.4,56.5,69.2,95,122,null,0,null,"Energisa Nova Friburgo","2004-06-01","2008-06-01","2012-06-01","2016-06-01","2021-06-22"]
[null,"Energisa Borborema",32.6,41,67,117.7,160.69999999999999,null,0,null,"Energisa Borborema","2005-02-01","2009-02-01","2013-02-01","2017-02-01","2021-02-04"]
[null,"Energisa Minas Rio (1)",null,null,null,null,640.20000000000005,null,808.9,null,"Energisa Minas Rio (1)",null,null,null,null,null,"2026-06-01"]
[null,"Energisa Sergipe",233,328.6,497.6,797.3,1298.0999999999999,null,2401.1999999999998,null,"Energisa Sergipe","2003-04-01","2008-04-01","2013-04-01","2018-04-01","2023-04-22","2028-04-01"]
[null,"Energisa Paraíba (2)",370.1,508.2,827.3,1318.4,1762.3,null,1384.8,null,"Energisa Paraíba","2005-08-01","2009-08-01","2013-08-01","2017-08-01","2021-08-28","2025-08-01"]
[null,"Energisa Mato Grosso",490.8,1032.8,1693.5,3459.8,6625,null,1423.2,null,"Energisa Mato Grosso","2003-04-01","2008-04-01","2013-04-01","2018-04-01","2023-04-08","2028-04-01"]
[null,"Energisa Mato Grosso do Sul",600.29999999999995,835.7,1152.5999999999999,1864.5,3341.7,null,7261,null,"Energisa Mato Grosso do Sul","2003-04-01","2008-04-01","2013-04-01","2018-04-01","2013-04-08","2028-04-01"]
[null,"Energisa Tocantins",179,238.9,257.10000000000002,596.20000000000005,1370.5,null,3662.5,null,"Energisa Tocantins","2004-07-01","2008-07-01","2012-07-01","2016-07-01","2020-07-04","2025-07-01"]
[null,"Energisa Sul-Sudeste",203.1,296.39999999999998,320.3,491.5,1102.5999999999999,null,1864.9,null,"Energisa Sul-Sudeste","2004-05-01","2008-05-01","2012-05-01","2016-05-01","2021-07-12","2026-07-01"]
[null,"Energisa Rondônia",226.1,335.6,382.6,1566.9,0,null,3232.2,null,"Energisa Rondônia","-","-","2013-11-01","2020-12-01","-","2028-12-01"]
[null,"Energisa Acre",83.3,171.9,230.2,596,0,null,1122.2,null,"Energisa Acre","-","-","2013-11-01","2020-12-01","-","2028-12-01"]
[null,"Total",{"$f":"SUM(C9:C20)","v":2609.3000000000002},{"$f":"SUM(D9:D20)","v":4016.4000000000005},{"$f":"SUM(E9:E20)","v":5715.7000000000007},{"$f":"SUM(F9:F20)","v":11211.300000000001},{"$f":"SUM(G9:G20)","v":16941.3},null,{"$f":"SUM(I12:I20)","v":23160.9}]
[null,null,null,null,null,null,null,null,null,null,"(1) BRL não homolgada pela ANEEL, distribuidoras ainda não realizaram a revisão tarifária no ciclo."]
[null,"Outras informações você encontra em https://ri.energisa.com.br/concessoes-de-distribuicao-e-transmissao-new/",null,null,null,null,null,null,null,null,"(2) Notas técnicas das distribuidoras da Revisão Tarifária - 2º Ciclo"]
[null,null,null,null,null,null,null,null,null,null,"(3) Notas técnicas das distribuidoras da Revisão Tarifária - 3º Ciclo"]
[null,"(1)     Considera a soma da EMG e ENF.",null,null,null,null,null,null,null,null,"(4) Notas técnicas das distribuidoras da Revisão Tarifária - 4º Ciclo"]
[null,"(2)     Considera a soma da EPB e EBO.",null,null,null,null,null,null,null,null,"(5) Em 27 de julho de 2017, a Aneel homologou em caráter definitivo a 4CRTP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]

{"sheet":"RAB","index":11,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[25,1,53,8]]}
[null,null,"Regulatory - RAB"]
[]
[]
[]
[]
[]
[]
[null,"R$ million","1st Cycle","2nd Cycle","3rd Cycle","4th Cycle","5th Cycle",null,"BRL Regulatory updated by IPCA 2024",null,"R$ million","1st Cycle","2nd Cycle (2)","3rd Cycle (3)","4th Cycle (4)","5th Cycle (1)","Next Review"]
[null,{"$f":"RegulatBRR!B9","v":"Energisa Minas Gerais"},{"$f":"RegulatBRR!C9","v":148.6},{"$f":"RegulatBRR!D9","v":170.8},{"$f":"RegulatBRR!E9","v":218.3},{"$f":"RegulatBRR!F9","v":308},{"$f":"RegulatBRR!G9","v":518.20000000000005},null,{"$f":"RegulatBRR!I9","v":0},null,{"$f":"RegulatBRR!K9","v":"Energisa Minas Gerais"},{"$f":"RegulatBRR!L9","v":"2004-06-01"},{"$f":"RegulatBRR!M9","v":"2008-06-01"},{"$f":"RegulatBRR!N9","v":"2012-06-01"},{"$f":"RegulatBRR!O9","v":"2016-06-01"},{"$f":"RegulatBRR!P9","v":"2021-06-22"}]
[null,{"$f":"RegulatBRR!B10","v":"Energisa Nova Friburgo"},{"$f":"RegulatBRR!C10","v":42.4},{"$f":"RegulatBRR!D10","v":56.5},{"$f":"RegulatBRR!E10","v":69.2},{"$f":"RegulatBRR!F10","v":95},{"$f":"RegulatBRR!G10","v":122},null,{"$f":"RegulatBRR!I10","v":0},null,{"$f":"RegulatBRR!K10","v":"Energisa Nova Friburgo"},{"$f":"RegulatBRR!L10","v":"2004-06-01"},{"$f":"RegulatBRR!M10","v":"2008-06-01"},{"$f":"RegulatBRR!N10","v":"2012-06-01"},{"$f":"RegulatBRR!O10","v":"2016-06-01"},{"$f":"RegulatBRR!P10","v":"2021-06-22"}]
[null,{"$f":"RegulatBRR!B12","v":"Energisa Minas Rio (1)"},null,null,null,null,null,null,{"$f":"RegulatBRR!I12","v":808.9},null,{"$f":"RegulatBRR!K12","v":"Energisa Minas Rio (1)"},null,null,null,null,null,{"$f":"RegulatBRR!Q12","v":"2026-06-01"}]
[null,{"$f":"RegulatBRR!B13","v":"Energisa Sergipe"},{"$f":"RegulatBRR!C13","v":233},{"$f":"RegulatBRR!D13","v":328.6},{"$f":"RegulatBRR!E13","v":497.6},{"$f":"RegulatBRR!F13","v":797.3},{"$f":"RegulatBRR!G13","v":1298.0999999999999},null,{"$f":"RegulatBRR!I13","v":2401.1999999999998},null,{"$f":"RegulatBRR!K13","v":"Energisa Sergipe"},{"$f":"RegulatBRR!L13","v":"2003-04-01"},{"$f":"RegulatBRR!M13","v":"2008-04-01"},{"$f":"RegulatBRR!N13","v":"2013-04-01"},{"$f":"RegulatBRR!O13","v":"2018-04-01"},{"$f":"RegulatBRR!P13","v":"2023-04-22"},{"$f":"RegulatBRR!Q13","v":"2028-04-01"}]
[null,{"$f":"RegulatBRR!B11","v":"Energisa Borborema"},{"$f":"RegulatBRR!C11","v":32.6},{"$f":"RegulatBRR!D11","v":41},{"$f":"RegulatBRR!E11","v":67},{"$f":"RegulatBRR!F11","v":117.7},{"$f":"RegulatBRR!G11","v":160.69999999999999},null,{"$f":"RegulatBRR!I11","v":0},null,{"$f":"RegulatBRR!K11","v":"Energisa Borborema"},{"$f":"RegulatBRR!L11","v":"2005-02-01"},{"$f":"RegulatBRR!M11","v":"2009-02-01"},{"$f":"RegulatBRR!N11","v":"2013-02-01"},{"$f":"RegulatBRR!O11","v":"2017-02-01"},{"$f":"RegulatBRR!P11","v":"2021-02-04"}]
[null,{"$f":"RegulatBRR!B14","v":"Energisa Paraíba (2)"},{"$f":"RegulatBRR!C14","v":370.1},{"$f":"RegulatBRR!D14","v":508.2},{"$f":"RegulatBRR!E14","v":827.3},{"$f":"RegulatBRR!F14","v":1318.4},{"$f":"RegulatBRR!G14","v":1762.3},null,{"$f":"RegulatBRR!I14","v":1384.8},null,{"$f":"RegulatBRR!K14","v":"Energisa Paraíba"},{"$f":"RegulatBRR!L14","v":"2005-08-01"},{"$f":"RegulatBRR!M14","v":"2009-08-01"},{"$f":"RegulatBRR!N14","v":"2013-08-01"},{"$f":"RegulatBRR!O14","v":"2017-08-01"},{"$f":"RegulatBRR!P14","v":"2021-08-28"},{"$f":"RegulatBRR!Q14","v":"2025-08-01"}]
[null,{"$f":"RegulatBRR!B15","v":"Energisa Mato Grosso"},{"$f":"RegulatBRR!C15","v":490.8},{"$f":"RegulatBRR!D15","v":1032.8},{"$f":"RegulatBRR!E15","v":1693.5},{"$f":"RegulatBRR!F15","v":3459.8},{"$f":"RegulatBRR!G15","v":6625},null,{"$f":"RegulatBRR!I15","v":1423.2},null,{"$f":"RegulatBRR!K15","v":"Energisa Mato Grosso"},{"$f":"RegulatBRR!L15","v":"2003-04-01"},{"$f":"RegulatBRR!M15","v":"2008-04-01"},{"$f":"RegulatBRR!N15","v":"2013-04-01"},{"$f":"RegulatBRR!O15","v":"2018-04-01"},{"$f":"RegulatBRR!P15","v":"2023-04-08"},{"$f":"RegulatBRR!Q15","v":"2028-04-01"}]
[null,{"$f":"RegulatBRR!B16","v":"Energisa Mato Grosso do Sul"},{"$f":"RegulatBRR!C16","v":600.29999999999995},{"$f":"RegulatBRR!D16","v":835.7},{"$f":"RegulatBRR!E16","v":1152.5999999999999},{"$f":"RegulatBRR!F16","v":1864.5},{"$f":"RegulatBRR!G16","v":3341.7},null,{"$f":"RegulatBRR!I16","v":7261},null,{"$f":"RegulatBRR!K16","v":"Energisa Mato Grosso do Sul"},{"$f":"RegulatBRR!L16","v":"2003-04-01"},{"$f":"RegulatBRR!M16","v":"2008-04-01"},{"$f":"RegulatBRR!N16","v":"2013-04-01"},{"$f":"RegulatBRR!O16","v":"2018-04-01"},{"$f":"RegulatBRR!P16","v":"2013-04-08"},{"$f":"RegulatBRR!Q16","v":"2028-04-01"}]
[null,{"$f":"RegulatBRR!B17","v":"Energisa Tocantins"},{"$f":"RegulatBRR!C17","v":179},{"$f":"RegulatBRR!D17","v":238.9},{"$f":"RegulatBRR!E17","v":257.10000000000002},{"$f":"RegulatBRR!F17","v":596.20000000000005},{"$f":"RegulatBRR!G17","v":1370.5},null,{"$f":"RegulatBRR!I17","v":3662.5},null,{"$f":"RegulatBRR!K17","v":"Energisa Tocantins"},{"$f":"RegulatBRR!L17","v":"2004-07-01"},{"$f":"RegulatBRR!M17","v":"2008-07-01"},{"$f":"RegulatBRR!N17","v":"2012-07-01"},{"$f":"RegulatBRR!O17","v":"2016-07-01"},{"$f":"RegulatBRR!P17","v":"2020-07-04"},{"$f":"RegulatBRR!Q17","v":"2025-07-01"}]
[null,{"$f":"RegulatBRR!B18","v":"Energisa Sul-Sudeste"},{"$f":"RegulatBRR!C18","v":203.1},{"$f":"RegulatBRR!D18","v":296.39999999999998},{"$f":"RegulatBRR!E18","v":320.3},{"$f":"RegulatBRR!F18","v":491.5},{"$f":"RegulatBRR!G18","v":1102.5999999999999},null,{"$f":"RegulatBRR!I18","v":1864.9},null,"Energisa Sul-Sudeste",{"$f":"RegulatBRR!L18","v":"2004-05-01"},{"$f":"RegulatBRR!M18","v":"2008-05-01"},{"$f":"RegulatBRR!N18","v":"2012-05-01"},{"$f":"RegulatBRR!O18","v":"2016-05-01"},{"$f":"RegulatBRR!P18","v":"2021-07-12"},{"$f":"RegulatBRR!Q18","v":"2026-07-01"}]
[null,{"$f":"RegulatBRR!B19","v":"Energisa Rondônia"},{"$f":"RegulatBRR!C19","v":226.1},{"$f":"RegulatBRR!D19","v":335.6},{"$f":"RegulatBRR!E19","v":382.6},{"$f":"RegulatBRR!F19","v":1566.9},{"$f":"RegulatBRR!G19","v":0},null,{"$f":"RegulatBRR!I19","v":3232.2},null,"Energisa Rondônia",{"$f":"RegulatBRR!L20","v":"-"},{"$f":"RegulatBRR!M20","v":"-"},{"$f":"RegulatBRR!N20","v":"2013-11-01"},{"$f":"RegulatBRR!O20","v":"2020-12-01"},{"$f":"RegulatBRR!P20","v":"-"},{"$f":"RegulatBRR!Q20","v":"2028-12-01"}]
[null,{"$f":"RegulatBRR!B20","v":"Energisa Acre"},{"$f":"RegulatBRR!C20","v":83.3},{"$f":"RegulatBRR!D20","v":171.9},{"$f":"RegulatBRR!E20","v":230.2},{"$f":"RegulatBRR!F20","v":596},{"$f":"RegulatBRR!G20","v":0},null,{"$f":"RegulatBRR!I20","v":1122.2},null,"Energisa Acre",{"$f":"RegulatBRR!L19","v":"-"},{"$f":"RegulatBRR!M19","v":"-"},{"$f":"RegulatBRR!N19","v":"2013-11-01"},{"$f":"RegulatBRR!O19","v":"2020-12-01"},{"$f":"RegulatBRR!P19","v":"-"},{"$f":"RegulatBRR!Q19","v":"2028-12-01"}]
[null,{"$f":"RegulatBRR!B21","v":"Total"},{"$f":"RegulatBRR!C21","v":2609.3000000000002},{"$f":"RegulatBRR!D21","v":4016.4000000000005},{"$f":"RegulatBRR!E21","v":5715.7000000000007},{"$f":"RegulatBRR!F21","v":11211.300000000001},{"$f":"RegulatBRR!G21","v":16941.3},null,{"$f":"RegulatBRR!I21","v":23160.9}]
[null,null,null,null,null,null,null,null,null,null,"(1) BRL not ratified by ANEEL, distribution companies have not yet had the rate review in the cycle. "]
[null,"(1) Considers the sum of EMG and ENF.",null,null,null,null,null,null,null,null,"(2) Technical notes of the distribution companies of the 2nd Cycle Rate Review."]
[null,"(2) Considers the sum of EPB and EBO.",null,null,null,null,null,null,null,null,"(3) Technical notes of the distribution companies of the 3rd Cycle Rate Review."]
[null,null,null,null,null,null,null,null,null,null,"(4) Technical notes of the distribution companies of the 4th Cycle Rate Review."]
[null,"Note: On 11/30/2022 the company ENF – Energisa Nova Friburgo was merged into the company EMG – Energisa Minas Gerais, which is now called EMR – Energisa Minas Rio.  On 4/30/2023 the company EBO – Energisa Borborema was merged into the company EPB – Energisa Paraíba. As of 2Q23 we are considering the consolidated values.",null,null,null,null,null,null,null,null,"(5) On July 27, 2017, Aneel permanently ratified 4CRTP."]
[null,null,null,null,null,null,null,null,null,null,"(*) Simply to restate the Regulatory Remuneration Base."]

{"sheet":"Investimentos","index":12,"n_rows":208,"n_cols":61,"rows_kept":208,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Investimentos"]
[null,null,null,null,null,"  "]
[]
[null,"Inserir Período Comparativo para essa planilha --->"]
[]
[]
[null,"R$ milhões",{"$f":"IF(C7=\"\",PeríodoAtual,C7)","v":"1T25"},{"$f":"IF(D7=\"\",PeríodoAtual_anoanterior,D7)","v":"1T24"},"Var (%)","Var (R$)",null," ","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
["Investimentos"]
["Total","Total",null,null,null,null,null,"Total",{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},{"$f":"20&RIGHT(AD12,2)","v":"2017"},{"$f":"20&RIGHT(AE12,2)","v":"2017"},{"$f":"20&RIGHT(AF12,2)","v":"2017"},"2018","2018","2018","2018","2019","2019","2019","2019","2020","2020","2020","2020","2021","2021","2021","2021",{"$f":"20&RIGHT(AW12,2)","v":"2022"},"2022","2022",{"$f":"20&RIGHT(AZ12,2)","v":"2022"},"2023","2023","2023","2023","2024",{"$f":"20&RIGHT(BF12,2)","v":"2024"},{"$f":"20&RIGHT(BG12,2)","v":"2024"},{"$f":"20&RIGHT(BH12,2)","v":"2024"},{"$f":"20&RIGHT(BI12,2)","v":"2025"}]
["Total"]
["Total","Investimento total",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17",{"$f":"AD8","v":"2T17"},{"$f":"AE8","v":"3T17"},{"$f":"$AF$8","v":"4T17"},{"$f":"$AG$8","v":"1T18"},{"$f":"$AH$8","v":"2T18"},{"$f":"AI8","v":"3T18"},"4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23","3T23","4T23","1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["Total",null,null,null,null,null,null,"Valores em  "]
["Total"]
["Total"]
["Total","EMG",{"$f":"INDEX($H$12:$XFD$29,MATCH($B16,$H$12:$H$29,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C16-D16),\"-\")","v":0},null,"EMG",9.1,10.4,11.2,9.3000000000000007,{"$f":"M63+M112+M161","v":10.559025299999501},19.049834059999707,14.242069970000001,10.586914030000051,9.2733350700000692,11.860746949999951,15.395880219999627,13.006292479999921,10.534607220000121,19.385082009998598,19.503809889999847,19.190024390000051,8.0345089299999195,14.2154912299999,14.100000000000001,21,21.700000000000003,23.4,18,21.8,14.399999999999999,19.100000000000001,27.799999999999997,16.3,24.1,20.2,18.7,11.899999999999999,12.700000000000001,27.132999999999999,32.976000000000006,27.9,12.6,18.914000000000001,24.298999999999999,22.273999999999994,{"$f":"IFERROR(SUM(AW63+AW112+AW161),\"-\")","v":26.97},{"$f":"IFERROR(SUM(AX63+AX112+AX161),\"-\")","v":30.280999999999999},33.840999999999994,42.053999999999995]
["Total","ENF",0,0,"-",{"$f":"IFERROR(SUM(C17-D17),\"-\")","v":0},null,"ENF",1.9,2.6,3.3,2.8999999999999995,{"$f":"M64+M113+M162","v":1.8035611000000049},2.2354172799999996,2.5467814300000011,1.874849360000002,1.7907582300000009,1.94501879,2.4534412000000021,2.0678882800000009,1.5331538599999996,6.2217806299999996,7.5257013100000005,4.4155955499999999,1.5184999300000031,1.68298791,1.9000000000000001,1.4000000000000001,1.7000000000000002,1.9,1.7,1.4,1.7,2.1,1.7,2.4,3.2,2.9,2.3000000000000003,2.3000000000000003,2.7,4.9580000000000002,4.492,5.4,2.0999999999999996,2.3939999999999997,2.2520000000000002,2.9550000000000001,{"$f":"IFERROR(SUM(AW64+AW113+AW162),\"-\")","v":8.657},6.2949999999999999,4.197000000000001,3.2130000000000001]
["Total","EMR",48.204364120000001,35.930216670000007,34.161072733659047,12.274147449999994,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW16:AW17)","v":35.626999999999995},{"$f":"SUM(AX16:AX17)","v":36.576000000000001},38.037999999999997,45.266999999999996,{"$f":"IFERROR(SUM(BA65+BA114+BA163),\"-\")","v":39.5},63.216000000000001,71.512,63.849000000000004,35.930216670000007,57.098777399999996,75.8087005,66.262063589999983,48.204364120000001]
["Total","ESE",54.818484350000006,61.513327630000006,-10.883565461243116,-6.6948432800000006,null,"ESE",19.5,24.9,29.300000000000004,20.599999999999994,{"$f":"M66+M115+M164","v":15.36594470999988},26.130122599999819,18.921279449999979,19.361287830000009,19.110763660000039,24.929707769999755,24.574441459999512,21.377540239999973,14.207399669999974,19.781049999999372,24.001916009999753,17.857277589999999,18.90681256000007,23.9657519899989,24.9,23.1,22.9,30.599999999999998,31.900000000000002,21.9,18.8,18.7,18.899999999999999,25.599999999999998,17.7,22.4,20.999999999999996,28.3,22.900000000000002,22.004000000000001,23.298999999999999,20.000000000000004,20.5,32.92,45.542000000000002,57.394000000000005,{"$f":"IFERROR(SUM(AW66+AW115+AW164),\"-\")","v":68.317000000000007},82.001999999999995,74.97,36.981000000000002,49.219000000000001,52.566000000000003,57.3,56.173000000000002,61.513327630000006,59.232205549999996,70.057532549999991,78.057614009999995,54.818484350000006]
["Total","EBO",0,0,"-",0,null,"EBO",6.7,10.100000000000001,3.0999999999999979,2,{"$f":"M67+M116+M165","v":2.854208910000029},4.8812364199999454,3.2048247200000199,4.6038441200000202,5.2760153500000104,4.1359575800000048,4.6830740700000195,6.4015070200000164,4.8543876399999997,5.0079788599999997,15.700571890000003,31.958174879999994,6.377411780000001,3.9470991399999997,3.1,2.7,3.3000000000000003,3.1,3.5,4.5,3.8,3.5,4.2,8,3.5999999999999996,4.3,5.3,5.6,4.5,4.6199999999999992,4.4039999999999999,3.2,3.7,4.63,4.5260000000000007,5.0609999999999999,{"$f":"IFERROR(SUM(AW67+AW116+AW165),\"-\")","v":5.1480000000000006},7.726,7.97,6.9729999999999999,7.0270000000000001]
["Total","EPB",0,0,"-",0,null,"EPB",33.299999999999997,31.799999999999997,33.5,73.099999999999994,{"$f":"M68+M117+M166","v":26.907104229999469},33.378105519997909,42.5413393599964,39.248881469997457,38.509021829998716,39.414508429997802,39.258610879998194,37.541178139998408,35.41716680999302,34.523764059999174,31.599434289999628,27.946841200000016,35.265743909999806,43.792891569998602,42.199999999999996,38.1,33,35.599999999999994,31.9,39.9,30.9,39,44.300000000000004,42.199999999999996,42.6,45.4,51.5,53,46.4,49.3,46.442,55.6,45,46.365000000000002,47.973999999999997,50.716999999999999,{"$f":"IFERROR(SUM(AW68+AW117+AW166),\"-\")","v":71.447000000000003},88.77000000000001,99.910000000000011,69.471000000000004,86.521000000000001]
["Total","EPB+EBO",97.293120249999916,91.590523200000007,{"$f":"IFERROR(IF((C22/D22-1)*100<=-100,\"-\",IF((C22/D22-1)*100=0,\"-\",(C22/D22-1)*100)),\"-\")","v":6.2261867830447182},{"$f":"IFERROR(SUM(C22-D22),\"-\")","v":5.702597049999909},null,"EPB+EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA21+BA20","v":93.548000000000002},{"$f":"IFERROR(SUM(BB69+BB118+BB167),\"-\")","v":102.97199999999999},90.47999999999999,105.304,91.590523200000007,126.15699008999999,141.62342704,144.32470797000002,97.293120249999916]
["Total","EMT",351.8484203699997,278.21147341999989,26.467976336415976,73.63694694999981,null,"EMT",0,0,0,0,{"$f":"M70+M119+M168","v":79.413763619999997},89.91047915,130.66507429000001,68.696431149999995,63.6,40.1,80,120.5,80.321914679999992,133.35287927000002,121.94925548000001,158.33196320999809,119.60068630001278,163.00739889001036,215.9,130,117.30000000000001,256.5,160.70000000000002,175.8,122,167.7,169.7,240.9,160.80000000000001,173.29999999999998,232.9,176.3,150.10000000000002,127.899,96.78,91.5,89,131.69199999999998,198.85,176.35900000000001,{"$f":"IFERROR(SUM(AW70+AW119+AW168),\"-\")","v":230.59700000000001},279.95699999999999,298.72700000000003,310.31200000000001,262.11500000000001,303.137,251.37899999999999,292.74799999999999,278.21147341999989,410.03892772999995,375.71232746999999,455.00357675000004,351.8484203699997]
["Total","EMS",177.31966032999998,162.43453985000002,9.1637655967416798,14.885120479999955,null,"EMS",0,0,0,0,{"$f":"M71+M120+M169","v":25.301973259999997},43.247780750000004,48.508539079999998,54.641707710000006,36.382276719999993,31.185207990000002,44.1,107.9418254,37.612187310000003,52.178909910000002,62.283503690000003,67.977017540000006,42.987663369999993,64.493713849999992,68.400000000000006,68.7,149.19999999999999,192.6,79.8,45.699999999999996,57.2,56.9,61.699999999999996,76.8,57.5,61.3,67.099999999999994,52.4,51.1,52.082000000000008,55.292000000000002,67,123,91.85,139.221,161.40199999999999,{"$f":"IFERROR(SUM(AW71+AW120+AW169),\"-\")","v":211.84399999999999},216.86799999999999,269.15700000000004,135.00200000000001,139.839,155.23300000000003,172.55199999999999,144.08099999999999,162.43453985000002,173.08749234999999,200.77805782999999,247.86068397000003,177.31966032999998]
["Total","ETO",129.41485286,173.93231357000002,-25.594703937565765,-44.517460710000023,null,"ETO",0,0,0,0,{"$f":"M72+M121+M170","v":23.359906429999903},8.6858562699998334,14.072904389999634,23.108125740005132,22.265265189998416,11.5,28.700000000000003,33,44.078292040003824,59.878727350003764,99.514343889998372,113.07866995999915,50.354453970001103,81.3,87.499999999999986,90.3,34.9,50.800000000000004,80,80.400000000000006,72.599999999999994,81.699999999999989,63.000000000000007,73.900000000000006,63.400000000000006,76.3,86.5,125.5,50.099999999999994,48.125,39.993000000000002,35.5,56.5,77.745999999999995,72.987000000000009,78.097999999999999,{"$f":"IFERROR(SUM(AW72+AW121+AW170),\"-\")","v":87.533000000000001},111.054,104.82300000000001,92.454000000000008,116.735,128.62899999999999,135.72500000000002,113.26900000000001,173.93231357000002,192.85936456999997,188.60884246000001,192.82395543999999,129.41485286]
["Total","ESS",104.04838253999999,135.81138714000002,-23.387585731126805,-31.763004600000031,null,"ESS",0,0,0,0,{"$f":"M73+M122+M171","v":8.2665410500000007},12.04651249,15.707668989999998,17.293269639999998,14.958217179999998,13.851041193,17.688131979999998,39.9649717,14.885586420000003,30.935345259999998,48.160669029999994,48.773468780000002,13.681044140000001,28.915147739999998,45.2,15.100000000000001,23.299999999999997,36.299999999999997,46.899999999999991,45.1,20.6,35.599999999999994,34.800000000000004,48,28.799999999999997,43.2,44.8,42.3,45.6,48.756,51.175000000000004,55.7,32.599999999999994,32.158999999999999,41.902999999999992,39.610999999999997,{"$f":"IFERROR(SUM(AW73+AW122+AW171),\"-\")","v":47.396999999999998},72.143000000000001,75.282000000000011,52.430999999999997,72.652000000000001,72.346999999999994,75.182999999999993,92.034999999999997,135.81138714000002,99.517871700000001,108.43521355000001,87.960916839999996,104.04838253999999]
["Total","ERO",145.19322260000007,136.04360173999999,6.7255061928501503,9.1496208600000841,null,"ERO",{"$f":"I74+I123+I172","v":33.623749129999993},{"$f":"J74+J123+J172","v":52.50062505999999},33.462864289999999,66.555863910000014,{"$f":"M74+M123+M172","v":55.69725870000002},50.19645628,56.025012859999997,62.13044081999999,46.032056199999992,42.658318309999999,43.145315040000007,37.876080216999995,33.261822530000003,30.538552469999999,17.575051189999996,60.201473499999999,36.068969410000001,73.260067589999991,35.690327820000007,38.92112954000001,28.026889839999981,40.987019580000002,43.009644120000004,19.765076469999997,13.211102369999995,30.569499839999992,26.584485696000002,48.965800649999991,56.400000000000006,181.3,146.39999999999998,237.9,188.89999999999998,133.76599999999999,160.65300000000002,150.60000000000002,150.30000000000001,215.66299999999998,231.75200000000001,240.03899999999999,{"$f":"IFERROR(SUM(AW74+AW123+AW172),\"-\")","v":140.97200000000001},181.911,253.33099999999999,299.12899999999996,157.304,173.69100000000003,113.09,101.38,136.04360173999999,120.8044333,174.72629715000002,157.62276754999999,145.19322260000007]
["Total","EAC",50.704757590000014,104.47956960000002,-51.469212800049661,-53.774812010000005,null,"EAC",{"$f":"I75+I124+I173","v":11.6335397799999},{"$f":"J75+J124+J173","v":12.846274630000003},{"$f":"K75+K124+K173","v":13.330662309999999},{"$f":"L75+L124+L173","v":11.202165910530052},{"$f":"M75+M124+M173","v":16.308406590000004},17.675053880000004,17.700351380000004,23.635621530299968,8.7773369499999987,11.987806740000009,14.070300000000003,14.767721399999996,12.008769389999989,7.9334600100000001,12.346283000000001,20.270525740000004,13.293878530000001,18.687102409999998,17.661171650000004,15.657686459999997,1.8020000000000014,10.237100000000002,13.689299999999999,5.9082999999999997,1.8953999999999986,11.043199999999999,5.8643000000000001,22.940999999999999,31.300000000000004,40.300000000000004,51.7,89,57.9,49.739000000000004,28.274000000000001,31.900000000000006,25.2,60.178999999999995,75.424999999999997,85.546999999999997,{"$f":"IFERROR(SUM(AW75+AW124+AW173),\"-\")","v":58.969000000000001},139.52699999999999,149.00399999999999,109.018,150.839,114.345,87.923999999999992,131.98899999999998,104.47956960000002,110.66310784000001,183.40384885999998,205.80878143000001,50.704757590000014]
["Total","Total Distribuidoras",1158.8452650099998,1179.94695282,-1.7883590240703962,-21.101687810000158,null,"Total Distribuidoras",{"$f":"SUM(I16:I28)","v":115.75728890999989},145.14689969,127.1935266,185.65802982053006,265.83769389999884,307.43685469999724,364.13584591999609,325.18137340030256,265.97504637999725,233.56831375299751,314.0691948499973,434.44500487699821,288.71528756999692,399.73752983000094,460.16053966999766,570.00103233999744,346.08967283001368,517.26765232000776,556.55149947000007,444.97881599999999,437.12888984,682.02411958000005,511.09894412,462.17337646999999,357.10650236999999,465.91269983999996,458.54878569600004,606.00680065000006,489.40000000000003,670.9,728.19999999999993,824.5,632.9,568.38199999999995,543.78000000000009,544.30000000000007,560.5,714.51199999999994,884.73099999999999,919.45699999999999,{"$f":"SUM(AW18:AW28)","v":957.85100000000011},{"$f":"SUM(AX18:AX28)","v":1216.5340000000001},1371.212,1157.038,{"$f":"SUM(BA18:BA28)-BA22","v":1081.751},1166.1360000000002,1055.145,1100.828,1179.94695282,1349.4591705300002,1519.1542474099999,{"$f":"SUM(BH18:BH28)","v":1635.7250675499999},{"$f":"SUM(BI18:BI28)","v":1158.8452650099998}]
["Total","EPA I",{"$f":"INDEX($H$12:$XFD$55,MATCH($B30,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":2.0393440000000002E-2},0.14894406000000002,-86.307987038892321,{"$f":"IFERROR(SUM(C30-D30),\"-\")","v":-0.12855062},null,"EPA I",{"$f":"I77+I126+I175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9,6.8999999999999995,3,22.3,6.9,47.5,26.3,26.5,53.8,45.4,20.2,13.4,22.247,22.2,0,0,0,0,{"$f":"IFERROR(SUM(AW77+AW126+AW175),\"-\")","v":0},0,0,0,0,0,0,3.2000000000000001E-2,0.14894406000000002,0,0,6.2272980000000006E-2,2.0393440000000002E-2]
["Total","EPA II",1.6180050000000001E-2,5.9947780000000013E-2,-73.009759494012954,-4.3767730000000012E-2,null,"EPA II",{"$f":"I78+I127+I176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4,1.5,2.4,14.2,21.7,35.299999999999997,22,53,33.081000000000003,29,75.599999999999994,39.475999999999999,43.81,28.257000000000001,{"$f":"IFERROR(SUM(AW78+AW127+AW176),\"-\")","v":30.677999999999997},1.298,11.406000000000001,9.1599999999999984,10.442,9.7260000000000009,0,2.1000000000000001E-2,5.9947780000000013E-2,7.8676999999999914E-4,0,2.9305790000000002E-2,1.6180050000000001E-2]
["Total","EGO I",1.25863E-2,0,"-",1.25863E-2,null,"EGO I",{"$f":"I79+I128+I177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5,4.5,3.7,17.8,8.1,61,21.8,27.8,42.7,31.8,24.2,8.6,0.96799999999999997,0,0,0,0,0,{"$f":"IFERROR(SUM(AW79+AW128+AW177),\"-\")","v":0},0,0,0,0,0,0,3.2000000000000001E-2,0,0,0,0,1.25863E-2]
["Total","ETT",2.24041E-2,0,"-",2.24041E-2,null,"ETT",{"$f":"I80+I129+I178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,2.6,12.1,3,7.2,7.09,16,32.200000000000003,83.290999999999997,172.596,88.506,{"$f":"IFERROR(SUM(AW80+AW129+AW178),\"-\")","v":72.327000000000012},130.68200000000002,144.797,-32.99,46.587000000000003,31.303000000000001,106.45,1.7999999999999999E-2,0,0,0,0,2.24041E-2]
["Total","ETT II",-0.12847518999999996,3.9983601299999991,{"$f":"IFERROR(IF((C34/D34-1)*100<=-100,\"-\",IF((C34/D34-1)*100=0,\"-\",(C34/D34-1)*100)),\"-\")","v":"-"},-4.1268353199999988,null,"ETT II",{"$f":"I81+I130+I179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU81+AU130+AU179","v":0},0,{"$f":"IFERROR(SUM(AW81+AW130+AW179),\"-\")","v":0.371},0.16400000000000001,1.86,3.0779999999999998,3.0139999999999998,14.492000000000001,12.473000000000001,9.8939999999999984,3.9983601299999991,2.0187253300000001,16.374080469999999,-0.90872976000006023,-0.12847518999999996]
["Total","EAM",22.525593019999995,41.502412110000037,-45.724617257673948,-18.976819090000042,null,"EAM",{"$f":"I82+I131+I180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241.1,0.43899999999999995,9.254999999999999,6.51,{"$f":"IFERROR(SUM(AW82+AW131+AW180),\"-\")","v":27.230999999999998},12.347,16.835000000000001,24.823999999999998,37.433999999999997,63.307000000000002,47.521000000000001,74.67,41.502412110000037,72.432393469999994,58.902737510000001,50.697967199999994,22.525593019999995]
["Total","EAM II",11.461900329999999,0.78097121000000003,1367.6469738237852,10.680929119999998,null,"EAM II",{"$f":"I83+I132+I181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83499999999999996,0.48199999999999998,1.2999999999999999E-2,{"$f":"IFERROR(SUM(AW83+AW132+AW181),\"-\")","v":0},0,0,0,"-","-",7.8979999999999997,11.182,0.78097121000000003,13.412118390000003,28.720801720000001,50.668995519999996,11.461900329999999]
["Total","EAP",-0.68067020999999972,31.358136210000005,"-",-32.038806420000007,null,"EAP",{"$f":"I84+I133+I182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AW84+AW133+AW182),\"-\")","v":2.944},0.72399999999999998,1.7829999999999999,2.7650000000000001,3.254,13.885999999999999,3.9390000000000001,26.733000000000001,31.358136210000005,32.258760970000004,15.009365620000001,20.645577320000001,-0.68067020999999972]
["Total","EPT",0,0,"-",0,null,"EPT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(AW85+AW134+AW183),\"-\")","v":0},0,0,0,0,4.0000000000000001E-3,1.4E-2,0,0,0,6.1424220000000002E-2,0.34337656,0]
["Total","EMA I",0.72793777999999998,"-",{"$f":"IFERROR(IF((C39/D39-1)*100<=-100,\"-\",IF((C39/D39-1)*100=0,\"-\",(C39/D39-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C39-D39),\"-\")","v":"-"},null,"EMA I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,"-","-","-",2.6721987599999997,0.72793777999999998]
["Total","GEMINI Consolidado",6.4227474299999985,10.544819590000001,-39.090969028138701,-4.1220721600000028,null,"GEMINI Consolidado",{"$f":"I87+I136+I185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AW87+AW136+AW185),\"-\")","v":10.755999999999998},11.763,0.28600000000000003,5.3109999999999991,0.14599999999999999,4.2330000000000005,6.5019999999999998,19.673999999999999,10.544819590000001,8.03237545,35.272479949999997,47.925125239999993,6.4227474299999985]
["Total","Total Transmissoras",{"$f":"SUBTOTAL(9,C30:C40)","v":40.400597049999995},{"$f":"SUBTOTAL(9,D30:D40)","v":88.393591090000044},-54.294653546923819,-47.992994040000049,null,"Total Transmissoras",{"$f":"SUM(I30:I40)","v":0},{"$f":"SUM(J30:J40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4,11.399999999999999,6.7,40.1,16.399999999999999,110,50.5,69.7,120.8,124.59999999999998,69.400000000000006,82.2,63.38600000000001,67.2,348.9,124.04099999999998,226.143,123.28600000000002,144.30699999999999,156.97800000000001,176.96700000000001,12.147999999999993,100.87700000000001,136.95099999999999,184.79700000000003,142.256,{"$f":"SUM(BE30:BE40)","v":88.393591090000044},{"$f":"SUM(BF30:BF40)","v":128.15516037999998},{"$f":"SUM(BG30:BG40)","v":154.34088949},{"$f":"SUM(BH30:BH40)","v":172.13608960999991},{"$f":"SUM(BI30:BI40)","v":40.400597049999995}]
["Total","ALSOL Consolidado",{"$f":"INDEX($H$12:$XFD$55,MATCH($B42,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":42.287040150000003},50.1,-15.59473023952096,{"$f":"IFERROR(SUM(C42-D42),\"-\")","v":-7.8129598499999986},null,"ALSOL Consolidado",{"$f":"I89+I138+I187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21,49.009,66.548000000000002,54.133000000000003,{"$f":"IFERROR(SUM(AW89+AW138+AW187),\"-\")","v":93.415999999999997},139.21199999999999,223.4,386.8,162.85499999999999,409.86099999999999,265.08900000000006,83.354000000000028,50.1,82.83436210740976,103.67172027000007,93.391884290000021,42.287040150000003]
["Total","ECOM",5.8053730000000005E-2,0.5922695200000001,{"$f":"IFERROR(IF((C43/D43-1)*100<=-100,\"-\",IF((C43/D43-1)*100=0,\"-\",(C43/D43-1)*100)),\"-\")","v":-90.198089207764724},-0.53421579000000008,null,"ECOM",{"$f":"I97+I146+I195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AW90+AW139+AW188),\"-\")","v":6.5000000000000002E-2},1.0999999999999999E-2,0.153,0.114,4.3999999999999997E-2,7.9000000000000001E-2,0.78700000000000003,0.249,0.5922695200000001,1.1553012900000001,2.5044838799999996,3.3148896299999997,5.8053730000000005E-2]
["Total","ESOL Consolidada",0.71464492000000002,0.98955602000000009,-27.781256891348104,-0.27491110000000007,null,"ESOL Consolidada",{"$f":"I88+I137+I186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4,11.4,6.7,40.1,16.399999999999999,110,50.5,69.7,120.79999999999998,124.59999999999998,69.400000000000006,82.2,63.38600000000001,67.199999999999989,348.9,124.04099999999998,226.143,123.286,{"$f":"IFERROR(SUM(AW91+AW140+AW189),\"-\")","v":6.2359999999999998},6.7160000000000002,8.9570000000000007,5.0370000000000008,3.44,4.234,6.6289999999999996,4.16,0.98955602000000009,3.11180558,4.8695993199999998,2.39282825,0.71464492000000002]
["Total","(re)energisa",{"$f":"SUBTOTAL(9,C42:C44)","v":43.059738799999998},{"$f":"SUBTOTAL(9,D42:D44)","v":51.681825540000006},-16.683015063635477,-8.6220867400000074,null,"(re)energisa",{"$f":"SUM(I42:I44)","v":0},{"$f":"SUM(J42:J44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4,11.4,6.7,40.1,16.399999999999999,110,50.5,69.7,120.79999999999998,124.59999999999998,69.400000000000006,82.2,63.38600000000001,67.199999999999989,369.9,173.04999999999998,292.69100000000003,177.41900000000001,99.716999999999999,145.93899999999999,232.51,391.95099999999996,166.339,414.17399999999998,272.50500000000005,87.763000000000019,{"$f":"SUM(BE42:BE44)","v":51.681825540000006},{"$f":"SUM(BF42:BF44)","v":87.101468977409752},{"$f":"SUM(BG42:BG44)","v":111.04580347000007},{"$f":"SUM(BH42:BH44)","v":99.099602170000011},{"$f":"SUM(BI42:BI44)","v":43.059738799999998}]
["Total","ES Gás",{"$f":"INDEX($H$12:$XFD$55,MATCH($B46,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":17.320948180000006},{"$f":"INDEX($H$12:$XFD$55,MATCH($B46,$H$12:$H$55,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":7.4409999999999998},132.77715602741574,9.8799481800000066,null,"ES Gás",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AW93+AW142+AW191),\"-\")","v":0},0,0,0,0,0,11.27030538,24.555735880000004,7.4409999999999998,17.299000000000003,21.617999999999999,46.78,17.320948180000006]
["Total","Distribuição de gás natural",{"$f":"SUBTOTAL(9,C46)","v":17.320948180000006},{"$f":"SUBTOTAL(9,D46)","v":7.4409999999999998},132.77715602741574,9.8799481800000066,null,"Distribuição de gás natural",{"$f":"I46","v":0},{"$f":"J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.27030538,24.555735880000004,{"$f":"SUM(BE46)","v":7.4409999999999998},{"$f":"SUM(BF46)","v":17.299000000000003},{"$f":"SUM(BG46)","v":21.617999999999999},{"$f":"SUM(BH46)","v":46.78},{"$f":"SUM(BI46)","v":17.320948180000006}]
["Total","AGRIC",{"$f":"INDEX($H$12:$XFD$55,MATCH($B48,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":65.7},{"$f":"INDEX($H$12:$XFD$55,MATCH($B48,$H$12:$H$55,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0.94883373999999998},6824.2900236663172,{"$f":"IFERROR(SUM(C48-D48),\"-\")","v":64.751166260000005},null,"AGRIC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AW95+AW144+AW193),\"-\")","v":0},0,0,0,0,0,0,3.4740000000000002,0.94883373999999998,6.9082812200000001,5.6844852899999987,14.846399750000002,65.7]
["Total","Biogás",{"$f":"SUBTOTAL(9,C48)","v":65.7},{"$f":"SUBTOTAL(9,D48)","v":0.94883373999999998},6824.2900236663172,{"$f":"IFERROR(SUM(C49-D49),\"-\")","v":64.751166260000005},null,"Biogás",{"$f":"I48","v":0},{"$f":"J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4740000000000002,{"$f":"SUM(BE48)","v":0.94883373999999998},{"$f":"SUM(BF48)","v":6.9082812200000001},{"$f":"SUM(BG48)","v":5.6844852899999987},{"$f":"SUM(BH48)","v":14.846399750000002},{"$f":"SUM(BI48)","v":65.7}]
["Total","RIO PEIXE I",{"$f":"INDEX($H$12:$XFD$55,MATCH($B50,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C50/D50-1)*100<=-100,\"-\",IF((C50/D50-1)*100=0,\"-\",(C50/D50-1)*100)),\"-\")","v":"-"},0,null,"RIO PEIXE I",{"$f":"I97+I146+I195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AW97+AW146+AW195),\"-\")","v":99.216999999999999},42.308,21.728000000000002,13.023999999999999,0.68100000000000005,0,5.0000000000000001E-3,0.69799999999999995,0,0.36147997999999998,0,1.1715129999999999E-2,0]
["Total","RIO PEIXE II","-","-","-","-",null,"RIO PEIXE II",{"$f":"I98+I147+I196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AW98+AW147+AW196),\"-\")","v":96.894999999999996},35.542000000000002,11.643000000000001,3.879,0.50600000000000001,0,0,0,"-","-","-","-","-"]
["Total","Outras empresas",2.2852545500000003,6.2504066500000004,-63.438306050055161,-3.9651521000000001,null,"Outras empresas",{"$f":"I98+I147+I196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(AW99+AW148+AW197),\"-\")","v":3.3109999999999999},5.3409999999999993,16.100999999999999,16.001999999999999,4.7509999999999994,13.286999999999999,22.968,26.108000000000001,6.2504066500000004,2.3783019300000001,15.41196094,47.428893969999997,2.2852545500000003]
["Total","Holding e outras empresas",{"$f":"SUBTOTAL(9,C36:C52)","v":146.29785686},{"$f":"SUBTOTAL(9,D36:D52)","v":109.00599294000001},34.210838243110622,37.291863919999983,null,"Holding e outras empresas",{"$f":"SUM(I50:I52)","v":0},{"$f":"SUM(J50:J52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,199.423,83.190999999999988,49.472000000000001,32.905000000000001,5.9379999999999997,13.286999999999999,22.972999999999999,26.806000000000001,{"$f":"SUM(BE50:BE52)","v":6.2504066500000004},{"$f":"SUM(BF50:BF52)","v":2.73978191},{"$f":"SUM(BG50:BG52)","v":15.41196094},{"$f":"SUM(BH50:BH52)","v":47.440609099999996},{"$f":"SUM(BI50:BI52)","v":2.2852545500000003}]
["Total",null,null,null,"-",0]
["Total","Total ",{"$f":"C53+C47+C45+C41+C29","v":1405.9244058999998},{"$f":"D53+D47+D45+D41+D29","v":1436.46936239},-2.1263910870454983,-30.544956490000231,null,"Total ",{"$f":"I53+I49+I47+I45+I29+I41","v":115.75728890999989},{"$f":"J53+J49+J47+J45+J29+J41","v":145.14689969},127.1935266,185.65802982053006,265.83769389999884,307.43685469999724,364.13584591999609,325.18137340030256,265.97504637999725,233.56831375299751,314.0691948499973,434.44500487699821,288.71528756999692,399.73752983000094,460.16053966999766,570.00103233999744,346.08967283001368,517.26765232000776,556.55149947000007,444.97881599999999,437.12888984,682.02411958000005,517.89894412000001,484.97337646999995,370.50650236999996,546.11269984,491.34878569599999,826.00680065000006,590.40000000000009,810.30000000000007,969.79999999999984,1073.7,771.69999999999993,732.78200000000004,670.55200000000002,678.7,1279.3,1011.6029999999998,1403.5650000000001,1220.162,1401.298,1602.6420000000003,1830.1610000000001,1594.0419999999999,1354.905,1730.5480000000002,1546.6903053800002,1385.6827358800001,1334.66260984,{"$f":"BF53+BF49+BF47+BF45+BF29+BF41","v":1591.66286301741},{"$f":"BG53+BG49+BG47+BG45+BG29+BG41","v":1827.2553865999998},{"$f":"BH53+BH49+BH47+BH45+BH29+BH41","v":2016.0277681799998},{"$f":"BI53+BI49+BI47+BI45+BI29+BI41","v":1327.6118035899999}]
["Total"]
["Ativo Elétrico","Ativo Elétrico",null,null,null,null,null,"Ativo Elétrico"]
["Ativo Elétrico"]
["Ativo Elétrico"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17",{"$f":"$AF$8","v":"4T17"},{"$f":"$AG$8","v":"1T18"},{"$f":"$AH$8","v":"2T18"},{"$f":"AI12","v":"3T18"},"4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW12","v":"1T22"},"2T22","3T22",{"$f":"AZ12","v":"4T22"},"1T23","2T23","3T23","4T23","1T24",{"$f":"BF12","v":"2T24"},{"$f":"BG12","v":"3T24"},{"$f":"BH12","v":"4T24"},{"$f":"BI12","v":"1T25"}]
["Ativo Elétrico",null,null,null,null,null,null,"Valores em  "]
["Ativo Elétrico"]
["Ativo Elétrico"]
["Ativo Elétrico","EMG",{"$f":"INDEX($H$59:$XFD$76,MATCH($B63,$H$59:$H$76,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C63/D63-1)*100<=-100,\"-\",IF((C63/D63-1)*100=0,\"-\",(C63/D63-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C63-D63),\"-\")","v":0},null,"EMG",0,0,0,0,6.7429452467043358,22.009500262457895,0.78786303521305945,1.7667718256239713,5.3653696600000691,8.4176732499999503,9.6662088899996288,9.3787291399999226,7.6946850600001202,16.353060039998599,16.981410549999847,14.854981080000051,5.8216017499999211,10.515491229999901,9.8000000000000007,10.4,10,9.5,7.8,6.4,9,8.6999999999999993,7.2,9.3000000000000007,9.4,16.399999999999999,15.9,9.6999999999999993,10.8,25.9,26.423000000000002,24.799999999999997,11.5,17.771999999999998,21.047000000000001,16.479999999999997,23.228000000000002,27.872,27.536999999999999,36.713999999999999]
["Ativo Elétrico","ENF",0,0,"-",0,null,"ENF",0,0,0,0,1.291302880000005,1.5540033399999997,1.985537870000001,1.3580187000000019,0.94529337000000091,1.21602776,1.8629104300000019,1.360167660000001,1.0301653199999998,4.8362152799999993,7.4268297200000006,3.7714653400000007,1.1003843600000032,1.18298791,1.6,0.9,1.1000000000000001,1.4,1.5,0.6,1.4,1.6,1.2,2.4,2.9,2.5,2.2000000000000002,2.1,2.5,4.5,3.9489999999999998,3.9,1.7999999999999998,2.3619999999999997,2.1619999999999999,2.6820000000000004,8.4120000000000008,5.7960000000000003,3.2720000000000002,2.7839999999999998]
["Ativo Elétrico","EMR",44.117436246171174,32.747347510000012,34.720640298268712,11.370088736171162,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW63:AW64)","v":31.64},{"$f":"SUM(AX63:AX64)","v":33.667999999999999},30.808999999999997,39.497999999999998,36.209999999999994,58.317,64.263999999999996,57.771000000000001,32.747347510000012,51.684184439999996,68.913148129999996,58.966468179999985,44.117436246171174]
["Ativo Elétrico","ESE",50.691100097345327,57.635343060000004,-12.048584417074649,-6.9442429626546769,null,"ESE",0,0,0,0,5.0168903245026497,13.56006294890109,12.618708238981601,7.7140702576143507,10.760343750000029,17.914601629999758,24.806489349999513,17.423531449999974,9.5336004899999782,14.288902509999371,17.700555839999751,11.260965000000001,13.446731540000069,16.4657519899989,12.9,13.4,19.7,25.7,27.1,11,11.3,13.7,11.2,20.8,15.8,18.399999999999999,16.7,19.7,18.3,20.5,21.958000000000002,16.8,19.100000000000001,30.187000000000005,43.936999999999998,54.247,65.14,78.173000000000002,68.61999999999999,30.123000000000001,42.945,47.881,49.04,50.119,57.635343060000004,54.35122853,63.628965219999991,67.162654040000007,50.691100097345327]
["Ativo Elétrico","EBO",0,0,"-",0,null,"EBO",0,0,0,0,1.7441773759117476,1.3555430852453747,1.9227650540502483,2.891251754792644,3.6628686000000101,3.1428092700000052,2.7197874100000199,6.7846201300000173,3.2944982199999999,3.6454796199999997,3.3907904900000001,3.9253398099999974,4.2,3.1,2.2000000000000002,2.1,3.1,2.5,2.9,2.8,2.8,2.4,2.4,1.7,2.2999999999999998,2.8,4.8,4.3,4.2,4.3,3.9400000000000004,2.4,3.2,4.0739999999999998,3.9880000000000004,4.516,4.6280000000000001,6.9470000000000001,6.5960000000000001,3.9619999999999997,6.2050000000000001]
["Ativo Elétrico","EPB",0,0,"-",0,null,"EPB",0,0,0,0,13.94415098101425,18.950061602710527,25.653265360586381,22.216752405680097,26.699251249998714,31.721663199997785,30.313547879998197,35.631765229998408,29.616824659993021,26.641540989999175,21.037694419999628,31.634048400000015,23.277553939999798,31.3185239499986,29.9,30.3,27.5,29.7,27.2,26.2,26.2,32.5,29.3,35.799999999999997,33,41.2,49.1,40.200000000000003,42.8,45.7,42.5,50.5,42.300000000000004,43.857999999999997,39.975000000000001,45.242000000000004,67.207999999999998,79.786000000000001,86.51,54.296999999999997,79.27]
["Ativo Elétrico","EPB+EBO",83.946953252608083,86.807577860000009,{"$f":"IFERROR(IF((C69/D69-1)*100<=-100,\"-\",IF((C69/D69-1)*100=0,\"-\",(C69/D69-1)*100)),\"-\")","v":-3.2953627758229076},{"$f":"IFERROR(SUM(C69-D69),\"-\")","v":-2.8606246073919266},null,"EPB+EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA67:BA68)","v":85.474999999999994},85.561999999999998,76.064999999999998,89.957000000000008,86.807577860000009,120.7466371,127.48581632000001,122.25680416000002,83.946953252608083]
["Ativo Elétrico","EMT",333.64949645490844,267.9471136599999,24.520653310070273,65.702382794908544,null,"EMT",0,0,0,0,77.532935309999999,84.882200859999998,118.83812494000001,63.372519419999996,59.4,26.7,52.5,75.3,69.787619800000002,106.8252885,104.92354889000001,139.39438916999811,97.553763500012778,129.00003752001032,165.2,91.2,96.7,163.5,126.9,86.7,49.1,155.6,166.6,167.1,165.3,161.1,215.5,159.30000000000001,82.5,73.099999999999994,89.572000000000003,87.3,102,123.84099999999999,187.98999999999998,165.84700000000001,220.98699999999999,261.303,256.82400000000001,156.69099999999997,215.244,257.16699999999997,213.495,266.07,267.9471136599999,373.58762289999999,331.14345089,427.42025159000008,333.64949645490844]
["Ativo Elétrico","EMS",164.71810188688815,139.57479928000001,18.014213695158787,25.143302606888142,null,"EMS",0,0,0,0,14.304928219999995,31.83442097,33.12527377,39.024572429999999,18.988500519999995,24.1,38.799999999999997,76.669683789999993,27.552299059999999,38.316112860000004,46.125346370000003,42.458647110000008,33.41776548,58.9,60.1,45.5,58.1,62.5,47.9,31.2,45.1,45.5,38.6,49.9,52,54.1,55.3,43.3,41.4,46.7,44.929000000000002,60.6,118.3,77.182000000000002,120.17100000000001,150.68099999999998,168.19200000000001,180.214,240.976,112.126,128.49,123.89200000000001,148.41,129.34100000000001,139.57479928000001,148.33684559999998,181.92970654000001,174.48920034000002,164.71810188688815]
["Ativo Elétrico","ETO",125.40353594563955,167.54466615000001,-25.152176534603733,-42.141130204360465,null,"ETO",0,0,0,0,22.945172079999903,8.4278353599998326,11.22213061999963,30.896844870005122,14.70562445999842,5.5,-2.1,15.5,38.35412745000383,44.944386290003784,82.197477929998385,74.397225769999153,46.903039530001102,59.4,79.599999999999994,-1.5,29.4,41.2,33.5,75.900000000000006,66.599999999999994,74.099999999999994,69.5,73.8,60.7,68.8,108,102.1,44.9,45.1,0.30299999999999727,27.9,44.9,64.849999999999994,70.269000000000005,72.932000000000002,81.777999999999992,84.94,93.174999999999997,81.835000000000008,99.173000000000002,115.19399999999999,122.492,98.786000000000001,167.54466615000001,184.40573970999998,176.53279108999999,174.69852717000001,125.40353594563955]
["Ativo Elétrico","ESS",91.273394252079171,58.087126060000017,57.131881783581463,33.186268192079154,null,"ESS",0,0,0,0,6.8408865900000002,7.8792679400000001,12.402984329999999,15.042478409999999,12.78467742,6.8250248000000013,10.985911539999998,23.392438309999999,6.6930297700000034,17.396116809999999,36.224250009999999,41.270309910000002,9.7116884399999996,19.134767529999998,18.8,30.1,17.5,12.3,22.9,33.200000000000003,17.100000000000001,29.8,22.8,44.4,22.2,36.9,37.5,29,39.299999999999997,44.6,43.746000000000002,48.400000000000006,27.799999999999997,26.52,26.883999999999997,37.704000000000001,39.323,58.385000000000005,64.231000000000009,40.186999999999998,64.168999999999997,64.260999999999996,65.037000000000006,71.427999999999997,58.087126060000017,73.049920490000005,82.304876120000003,53.201985229999991,91.273394252079171]
["Ativo Elétrico","ERO",96.459995491528502,122.99450519999999,-21.573735887895175,-26.534509708471489,null,"ERO",32.286606109999994,51.572345769999984,46.781457950000004,83.228048250000001,53.877368410000017,49.446853230000002,54.500679810000001,53.662689969999995,45.298504879999996,39.631836229999998,41.228028120000005,37.496556176999995,32.138710450000005,29.72869747,34.939231899999996,55.69869593,38.127068000000001,59.705263089999988,34.734203470000004,59.173960630000018,45.191623549999989,46.719931170000002,46.237121800000011,72.883715389999992,30.364844169999998,35.491876649999988,40.192838826000006,71.298668169999999,34.200000000000003,127.2,176,88.1,159.6,110,153.89200000000002,-130.5,106.30000000000001,204.892,226.524,-238.52099999999999,120.599,93.11099999999999,239.91200000000001,234.73199999999997,136.459,151.84300000000002,55.317000000000007,101.378,122.99450519999999,107.92290400657276,146.74081123000002,148.71195062999999,96.459995491528502]
["Ativo Elétrico","EAC",33.591981421954863,105.90616209000001,-68.281372151501358,-72.31418066804514,null,"EAC",8.3048492899998987,12.522620980000003,12.588047529999999,8.9020317205300508,15.968331300000003,9.2232385100000052,9.9409257200000045,21.288748460299967,8.3163369499999984,11.895384920000009,13.830482000000003,12.964171439999996,11.934536289999988,7.85338928,12.109678630000001,6.399151520000002,13.010876830000001,18.652811719999999,17.594694760000003,15.673451699999998,9.0869,13.531600000000001,8.6247000000000007,13.9076,13.955299999999999,12.0458,14.244899999999999,23.6797,19.600000000000001,39.700000000000003,47.5,109.8,48.5,45,9.3919999999999995,-169.89999999999998,19.600000000000001,56.415999999999997,77.671999999999997,83.311999999999998,59.7,119.75099999999999,131.57599999999999,70.218999999999994,139.25900000000001,63.182000000000002,59.118999999999993,127.825,105.90616209000001,105.93155546168876,177.29012426999998,174.31151707000004,33.591981421954863]
["Ativo Elétrico","Total Distribuidoras",1023.8519950491232,1039.24464087,-1.4811378587423762,-15.392645820876851,null,"Total Distribuidoras",{"$f":"SUM(I63:I75)","v":40.591455399999894},64.094966749999983,59.369505480000001,92.130079970530048,220.20908871813288,249.12298810931478,282.99825874883095,259.23471850401614,206.92677085999725,177.06502105999749,224.61336561999735,311.90166332699829,237.63009656999697,310.82918965000096,383.05681474999761,425.06521903999726,286.5704733700137,407.37563494000773,432.42889822999996,297.24741233000003,317.37852355000001,408.55153117000003,352.56182180000002,360.79131539000002,272.92014417000001,411.43767665000001,403.237738826,500.17836817,417.40000000000003,569.1,728.5,607.6,494.79999999999995,465.40000000000003,440.60399999999998,22.200000000000045,496.8,651.95399999999995,820.61900000000003,395.12199999999996,{"$f":"SUM(AW65:AW75)","v":859.19500000000005},{"$f":"SUM(AX65:AX75)","v":996.27799999999991},1219.229,823.67000000000007,{"$f":"SUM(BA65:BA75)-BA69","v":947.42399999999986},967.29899999999998,853.23900000000003,992.67500000000018,{"$f":"SUM(BE63:BE75)","v":1039.24464087},{"$f":"SUM(BF63:BF75)","v":1220.0166382382613},{"$f":"SUM(BG63:BG75)","v":1355.9696898099999},{"$f":"SUM(BH63:BH75)","v":1401.2193584100003},{"$f":"SUM(BI63:BI75)","v":1023.8519950491232}]
["Ativo Elétrico","EPA I",{"$f":"INDEX($H$59:$XFD$99,MATCH($B77,$H$59:$H$99,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":7.6108E-3},0,"-",{"$f":"IFERROR(SUM(C77-D77),\"-\")","v":7.6108E-3},null,"EPA I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9,6.8,3,22.3,6.9,47.5,26.3,26.5,53.8,44.8,20.2,13.4,22.202999999999999,22.099999999999998,0,0,0,0,0,0,0,0,0,0,0,1E-3,0,0,0,6.2272980000000006E-2,7.6108E-3]
["Ativo Elétrico","EPA II",0.01,5.9947780000000013E-2,-83.31881514211203,-4.9947780000000011E-2,null,"EPA II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4,1.5,2.4,14.2,21.7,35.299999999999997,22,53,33.081000000000003,29,75.599999999999994,39.170999999999999,43.81,28.253,30.646999999999998,1.208,11.406000000000001,9.1519999999999992,10.442,9.7260000000000009,0,0,5.9947780000000013E-2,-5.4893230000000001E-2,0,2.9305790000000002E-2,0.01]
["Ativo Elétrico","EGO I",0,0,"-",0,null,"EGO I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5,4.5,3.7,17.8,8.1,61,21.8,27.8,42.6,31.1,24.2,8.6,0.96799999999999997,0,0,0,0,0,0,0,0,0,0,0,0,1E-3,0,0,0,0,0]
["Ativo Elétrico","ETT",2.071425E-2,0,"-",2.071425E-2,null,"ETT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,2.6,12.1,3,7.2,7.09,16,32.200000000000003,83.290999999999997,172.596,88.506,72.311000000000007,130.59800000000001,144.797,-32.99,46.587000000000003,31.303000000000001,106.45,0,0,0,0,0,2.071425E-2]
["Ativo Elétrico","ETT II",-0.12847518999999996,3.9983601299999991,"-",-4.1268353199999988,null,"ETT II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.371,0.16400000000000001,1.86,3.0779999999999998,3.0139999999999998,14.492000000000001,12.473000000000001,9.8829999999999991,3.9983601299999991,2.0187253300000001,16.353237879999998,-0.90872976000006023,-0.12847518999999996]
["Ativo Elétrico","EAM",22.523766059999996,41.502412110000037,-45.729019315065599,-18.978646050000041,null,"EAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241.1,-0.39600000000000002,8.7729999999999997,6.4969999999999999,26.902999999999999,12.311,16.823,24.646999999999998,37.433999999999997,63.015000000000001,47.521000000000001,74.954999999999998,41.502412110000037,72.432393469999994,58.898496389999998,50.539664019999996,22.523766059999996]
["Ativo Elétrico","EAM II",11.461900329999999,0.79997121000000004,1332.789103747871,10.661929119999998,null,"EAM II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",7.8979999999999997,11.163,0.79997121000000004,13.412118390000003,28.720801720000001,50.668995519999996,11.461900329999999]
["Ativo Elétrico","EAP",-0.68067020999999972,31.358136210000005,"-",-32.038806420000007,null,"EAP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.944,0.72399999999999998,1.7829999999999999,2.7650000000000001,3.254,13.885999999999999,3.9390000000000001,26.733000000000001,31.358136210000005,32.258760970000004,15.009365620000001,20.645577320000001,-0.68067020999999972]
["Ativo Elétrico","EPT",0,0,"-",0,null,"EPT",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1.4E-2,0,0,6.1424220000000002E-2,0.34337656,0]
["Ativo Elétrico","EMA I",0.72793777999999998,0,{"$f":"IFERROR(IF((C86/D86-1)*100<=-100,\"-\",IF((C86/D86-1)*100=0,\"-\",(C86/D86-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C86-D86),\"-\")","v":0.72793777999999998},null,"EMA I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",2.6721987599999997,0.72793777999999998]
["Ativo Elétrico","GEMINI Consolidado",6.4092849899999988,10.539535470000001,-39.188164333774012,-4.1302504800000017,null,"GEMINI Consolidado",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.437999999999999,11.105,0,4.7349999999999994,0,1.4530000000000001,0.71799999999999997,24.254000000000001,10.539535470000001,8.0057991299999998,35.148841149999996,47.750994309999996,6.4092849899999988]
["Ativo Elétrico","Total transmissoras",{"$f":"SUBTOTAL(9,C77:C87)","v":40.352068809999992},{"$f":"SUBTOTAL(9,D77:D87)","v":88.258362910000045},-54.279608776396273,-47.906294100000054,null,"Total Transmissoras",{"$f":"SUM(I77:I87)","v":0},{"$f":"SUM(J77:J87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4,11.3,6.7,40.1,16.399999999999999,110,50.5,69.7,120.69999999999999,123.29999999999998,69.400000000000006,82.2,63.342000000000013,67.099999999999994,348.9,122.06599999999999,225.179,123.256,143.61399999999998,156.10999999999999,176.66900000000001,11.386999999999997,100.73100000000001,133.875,178.999,147.00399999999999,{"$f":"SUM(BE77:BE87)","v":88.258362910000045},{"$f":"SUM(BF77:BF87)","v":128.07290405999998},{"$f":"SUM(BG77:BG87)","v":154.19216698},{"$f":"SUM(BH77:BH87)","v":171.80365549999993},{"$f":"SUM(BI77:BI87)","v":40.352068809999992}]
["Ativo Elétrico","ALSOL Consolidado",{"$f":"INDEX($H$59:$XFD$99,MATCH($B89,$H$59:$H$99,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":23.852545940000006},0,"-",{"$f":"IFERROR(SUM(C89-D89),\"-\")","v":23.852545940000006},null,"ALSOL Consolidado",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.852545940000006]
["Ativo Elétrico","ECOM",0,0,"-",0,null,"ECOM",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ativo Elétrico","ESOL Consolidada","-","-","-","-",null,"ESOL Consolidada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.8,3.8,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["Ativo Elétrico","(re)energisa",{"$f":"SUBTOTAL(9,C89:C91)","v":23.852545940000006},{"$f":"SUBTOTAL(9,D89:D91)","v":0},"-",23.852545940000006,null,"(re)energisa",{"$f":"SUM(I89:I91)","v":0},{"$f":"SUM(J89:J91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.8,3.8,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE89:BE91)","v":0},{"$f":"SUM(BF89:BF91)","v":0},{"$f":"SUM(BG89:BG91)","v":0},{"$f":"SUM(BH89:BH91)","v":0},{"$f":"SUM(BI89:BI91)","v":23.852545940000006}]
["Ativo Elétrico","ES Gás",{"$f":"INDEX($H$12:$XFD$55,MATCH($B93,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":17.320948180000006},{"$f":"INDEX($H$12:$XFD$55,MATCH($B93,$H$12:$H$55,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":7.4409999999999998},132.77715602741574,9.8799481800000066,null,"ES Gás",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.4039999999999999,17.199000000000002,21.518999999999998,46.774000000000001,0]
["Ativo Elétrico","Distribuição de gás natural",{"$f":"SUBTOTAL(9,C93)","v":17.320948180000006},{"$f":"SUBTOTAL(9,D93)","v":7.4409999999999998},132.77715602741574,9.8799481800000066,null,"Distribuição de gás natural",{"$f":"I93","v":0},{"$f":"J93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT93","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE93)","v":7.4039999999999999},{"$f":"SUM(BF93)","v":17.199000000000002},{"$f":"SUM(BG93)","v":21.518999999999998},{"$f":"SUM(BH93)","v":46.774000000000001},{"$f":"SUM(BI93)","v":0}]
["Ativo Elétrico","AGRIC",{"$f":"INDEX($H$12:$XFD$55,MATCH($B95,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":65.7},{"$f":"INDEX($H$12:$XFD$55,MATCH($B95,$H$12:$H$55,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0.94883373999999998},{"$f":"IFERROR(IF((C95/D95-1)*100<=-100,\"-\",IF((C95/D95-1)*100=0,\"-\",(C95/D95-1)*100)),\"-\")","v":6824.2900236663172},{"$f":"IFERROR(SUM(C95-D95),\"-\")","v":64.751166260000005},null,"AGRIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1.841,0,0,0,0,65.7]
["Ativo Elétrico","Biogás",{"$f":"SUBTOTAL(9,C95)","v":65.7},{"$f":"SUBTOTAL(9,D95)","v":0.94883373999999998},{"$f":"IFERROR(IF((C96/D96-1)*100<=-100,\"-\",IF((C96/D96-1)*100=0,\"-\",(C96/D96-1)*100)),\"-\")","v":6824.2900236663172},{"$f":"IFERROR(SUM(C96-D96),\"-\")","v":64.751166260000005},null,"Biogás",{"$f":"I95","v":0},{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT95","v":0},0,0,0,0,0,0,0,0,0,1.841,{"$f":"SUM(BE95)","v":0},{"$f":"SUM(BF95)","v":0},{"$f":"SUM(BG95)","v":0},{"$f":"SUM(BH95)","v":0},{"$f":"SUM(BI95)","v":65.7}]
["Ativo Elétrico","RIO PEIXE I",{"$f":"INDEX($H$59:$XFD$99,MATCH($B97,$H$59:$H$99,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,"-",0,null,"RIO PEIXE I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ativo Elétrico","RIO PEIXE II",0,0,"-",0,null,"RIO PEIXE II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ativo Elétrico","Outras empresas",-0.15100626,0,"-",-0.15100626,null,"Outras empresas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9999999999999991,18.8,0,0.1,1.2E-2,-0.1,0,0,5.4999999999999993E-2,30.908000000000001,0,0,0,0,0,0,0,0,0,0,0,0,-0.15100626]
["Ativo Elétrico","Holding e outras empresas",{"$f":"SUBTOTAL(9,C83:C99)","v":124.64094075000001},{"$f":"SUBTOTAL(9,D83:D99)","v":51.087476630000012},143.97552780441561,73.553464120000001,null,"Holding e outras empresas",{"$f":"SUM(I97:I99)","v":0},{"$f":"SUM(J97:J99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9999999999999991,18.8,0,0.1,1.2E-2,-0.1,0,0,5.4999999999999993E-2,30.908000000000001,0,0,0,0,0,0,0,0,{"$f":"SUM(BE97:BE99)","v":0},{"$f":"SUM(BF97:BF99)","v":0},{"$f":"SUM(BG97:BG99)","v":0},{"$f":"SUM(BH97:BH99)","v":0},{"$f":"SUM(BI97:BI99)","v":-0.15100626}]
["Ativo Elétrico"]
["Ativo Elétrico","Total ",{"$f":"C100+C94+C92+C88+C76","v":1230.0184987291232},{"$f":"D100+D94+D92+D88+D76","v":1186.0314804100001},{"$f":"IFERROR(IF((C102/D102-1)*100<=-100,\"-\",IF((C102/D102-1)*100=0,\"-\",(C102/D102-1)*100)),\"-\")","v":3.708756390169099},{"$f":"IFERROR(SUM(C102-D102),\"-\")","v":43.987018319123081},null,"Total ",{"$f":"I100+I96+I94+I92+I76+I88","v":40.591455399999894},{"$f":"J100+J96+J94+J92+J76+J88","v":64.094966749999983},59.369505480000001,92.130079970530048,220.20908871813288,249.12298810931478,282.99825874883095,259.23471850401614,206.92677085999725,177.06502105999749,224.61336561999735,311.90166332699829,237.63009656999697,310.82918965000096,383.05681474999761,425.06521903999726,286.5704733700137,407.37563494000773,432.42889822999996,297.24741233000003,317.37852355000001,408.55153117000003,355.9618218,372.09131539000003,279.62014417,451.53767665000004,419.63773882599997,610.17836817,468.1,639.6,861,752.19999999999993,564.19999999999993,547.70000000000005,503.95799999999997,89.200000000000045,845.7,774.02,1045.8530000000001,549.28599999999994,1002.809,1152.3879999999999,1395.8980000000001,835.05700000000002,1048.155,1101.174,1032.2380000000001,1141.5200000000002,{"$f":"BE100+BE96+BE94+BE92+BE76+BE88","v":1134.90700378},1365.2885422982613,{"$f":"BG100+BG96+BG94+BG92+BG76+BG88","v":1531.6808567899998},{"$f":"BH100+BH96+BH94+BH92+BH76+BH88","v":1619.7970139100003},{"$f":"BI100+BI96+BI94+BI92+BI76+BI88","v":1153.6056035391232}]
["Ativo Elétrico","Nota: Na empresa EAM (Energisa Transmissao Amazônia) foi incluído o valor de R$239 milões referente a aquisição da companhia)"]
["Ativo Elétrico",null,null,null,{"$f":"IFERROR(IF((C104/D104-1)*100<=-100,\"-\",IF((C104/D104-1)*100=0,\"-\",(C104/D104-1)*100)),\"-\")","v":"-"},{"$f":"C104-D104","v":0}]
["Ativo Elétrico",null,null,null,{"$f":"IFERROR(IF((C105/D105-1)*100<=-100,\"-\",IF((C105/D105-1)*100=0,\"-\",(C105/D105-1)*100)),\"-\")","v":"-"},{"$f":"C105-D105","v":0}]
["Ativo não Elétrico","Ativo não Elétrico",null,null,null,null,null,"Ativo não Elétrico"]
["Ativo não Elétrico"]
["Ativo não Elétrico"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17",{"$f":"AD12","v":"2T17"},{"$f":"AE12","v":"3T17"},{"$f":"$AF$8","v":"4T17"},{"$f":"$AG$8","v":"1T18"},{"$f":"$AH$8","v":"2T18"},{"$f":"AI59","v":"3T18"},"4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW59","v":"1T22"},"2T22","3T22",{"$f":"AZ59","v":"4T22"},"1T23","2T23","3T23","4T23","1T24",{"$f":"BF59","v":"2T24"},{"$f":"BG59","v":"3T24"},{"$f":"BH59","v":"4T24"},{"$f":"BI59","v":"1T25"}]
["Ativo não Elétrico",null,null,null,null,null,null,"Valores em  "]
["Ativo não Elétrico"]
["Ativo não Elétrico"]
["Ativo não Elétrico","EMG",{"$f":"INDEX($H$108:$XFD$125,MATCH($B112,$H$108:$H$125,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C112/D112-1)*100<=-100,\"-\",IF((C112/D112-1)*100=0,\"-\",(C112/D112-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C112-D112),\"-\")","v":0},null,"EMG",0,0,0,0,1.98942807,3.1017196399999989,2.8264139699999999,3.3922013099999999,1.8133444299999999,1.9745684000000001,2.1934601499999991,2.7697878500000002,2.0321475500000004,2.1622698899999997,1.63673902,3.4021274599999995,1.7443016400000002,2.8,3.4,7.7,10.1,8.5,8.9,12.1,4.2,5.4,11.5,5.3,6.9,3.2,2.5,2.2000000000000002,2,1.2330000000000001,2.8559999999999999,2,0.6,0.53300000000000003,0.311,1.3160000000000001,1.8069999999999999,1.522,4.9980000000000002,4.0350000000000001]
["Ativo não Elétrico","ENF",0,0,"-",0,null,"ENF",0,0,0,0,0.15946269999999999,0.37788283,0.40845087999999996,0.30595619000000002,0.67799657000000002,0.49200545999999995,0.42282815000000007,0.83069624999999991,0.20221976999999999,1.3165320500000002,0.27052224000000002,0.4723945799999999,0.31688487000000004,0.4,0.3,0.4,0.3,0.1,0.2,0.4,0.1,0.4,0.5,0.1,0.2,0.4,0,0.5,0.1,0.25800000000000001,0.45500000000000002,1.6,0.2,-0.112,-2.1000000000000001E-2,0.26700000000000002,0.13900000000000001,0.374,0.82299999999999995,0.55600000000000005]
["Ativo não Elétrico","EMR",1.14490756,2.1518691599999999,-46.794740996241615,-1.0069615999999999,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW112:AW113)","v":1.946},{"$f":"SUM(AX112:AX113)","v":1.8959999999999999},5.8209999999999997,4.5910000000000002,1.7150000000000001,3.149,5.6849999999999996,4.8220000000000001,2.1518691599999999,2.3196262700000001,4.9601739699999996,3.6411834700000005,1.14490756]
["Ativo não Elétrico","ESE",1.8256497,1.10340321,65.456261451332921,0.72224649000000007,null,"ESE",0,0,0,0,3.1865511799999999,4.7185650399999997,3.7686561600000004,5.8501304399999992,4.7126197200000108,4.6029070399999998,5.0383832899999996,4.73401285,3.0008741199999958,3.5810769200000006,4.6359030299999997,3.1009455999999997,0.96008102000000006,2.2000000000000002,3.6,1.8,0.5,1.7,2.7,1.6,0.7,2.6,6.8,3.4,1,1.8,3.4,7.8,2.5,2.004,0.64400000000000002,2.6,0.2,0.83299999999999996,-3.6999999999999998E-2,1.74,1.042,1.8320000000000001,3.8759999999999999,3.4630000000000001,3.2429999999999999,2.5390000000000001,4.0960000000000001,4.4589999999999996,1.10340321,2.4925729599999999,4.4483245399999998,6.5859170000000002,1.8256497]
["Ativo não Elétrico","EBO",0,0,"-",0,null,"EBO",0,0,0,0,0.80068585999999997,0.65936119000000004,0.53351985000000002,1.0538100000000001,1.1721238899999999,0.45312831999999997,0.67460880999999995,0.47855274999999997,0.21988826,0.67647230999999997,0.75612296000000001,1.4060296599999997,1.2626017700000003,0.18463590999999999,0.5,0.5,0.1,0.2,0.2,0.5,0.2,0.9,1.3,2.8,0.5,1.1000000000000001,0.5,0.7,0.1,0.22,0.18,0.6,0.1,-6.0000000000000001E-3,3.3000000000000002E-2,0.34599999999999997,0.28799999999999998,0.51800000000000002,0.875,1.151,0.36199999999999999]
["Ativo não Elétrico","EPB",0,0,"-",0,null,"EPB",0,0,0,0,6.9262984399999894,6.9398122600000001,7.3442749700000007,8.2268145599999922,7.942387029999999,5.2588883699999993,5.2351464600000002,5.4725535099999991,2.47297039,3.6135668400000012,5.548068380000001,5.5939563099999994,5.3339761600000077,4.9000000000000004,4.3,4.9000000000000004,1,1.9,2.5,3.3,1.4,6.7,12.8,3.3,3.6,1.8,0,9.8000000000000007,2.5,3.3,2.1789999999999998,2.5,0.4,0.58699999999999997,0.72399999999999998,3.3580000000000001,1.869,3.4319999999999999,9.8550000000000004,9.8640000000000008,4.33]
["Ativo não Elétrico","EPB+EBO",4.3789662699999994,1.4612257199999998,{"$f":"IFERROR(IF((C118/D118-1)*100<=-100,\"-\",IF((C118/D118-1)*100=0,\"-\",(C118/D118-1)*100)),\"-\")","v":199.67760696136665},{"$f":"IFERROR(SUM(C118-D118),\"-\")","v":2.9177405499999995},null,"EPB+EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA116:BA117)","v":4.6920000000000002},6.9509999999999996,11.121,11.949,1.4612257199999998,3.0071884100000004,8.8239466499999999,10.670049429999999,4.3789662699999994]
["Ativo não Elétrico","EMT",10.6740207,5.11732662,108.58587877277218,5.5566940799999998,null,"EMT",0,0,0,0,1.0161006699999999,-0.51138461000000002,4.6081851799999995,0.29972966000000029,2.1,3.1,1.6,9.3000000000000007,6.1358548799999992,17.846630770000001,9.9537365900000001,12.10212932,19.33136571999999,25.033290860000051,25.9,15.5,4,2.7,5.8,6.3,2.2000000000000002,9,1,10.4,2.8,7,10.3,11.4,2.7,5.0990000000000002,5.1870000000000003,8.6999999999999993,2.2000000000000002,1.05,4.0490000000000004,4.6189999999999998,3.77,6.7039999999999997,12.336,12.965,7.2919999999999998,9.3979999999999997,15.117000000000001,12.061999999999999,5.11732662,13.29203249,14.074847250000001,17.166224690000004,10.6740207]
["Ativo não Elétrico","EMS",3.17024478,3.0360394500000001,4.4204079759240233,0.1342053299999999,null,"EMS",0,0,0,0,2.0458538699999997,6.4898892399999983,2.2603860899999999,3.7166802500000005,0.38390487000000001,0.88520798999999994,-0.9,6.7666447400000003,5.2601222500000002,6.0223763800000008,6.5737074599999996,4.1730601900000002,2.8256178899999997,1.59071385,1.8,8.1999999999999993,2.9,2,0.3,7.7,0.7,5.0999999999999996,20.2,22.4,2.1,3.4,7.1,5.6,2.7,2.6819999999999999,3.4660000000000002,3.9,1.7,7.931,-5.9470000000000001,1.72,3.629,6.593,8.1929999999999996,6.548,3.9940000000000002,5.5289999999999999,10.01,6.2830000000000004,3.0360394500000001,11.076190510000002,7.6431487099999993,5.3659443800000002,3.17024478]
["Ativo não Elétrico","ETO",2.2538616500000002,1.5594806400000001,44.526427080236154,0.69438101000000008,null,"ETO",0,0,0,0,0.56969717999999991,0.79278128000000025,0.76162641000000009,2.2235771799999995,0.20792822000000005,0.1,3.7,1.2,1.8965333199999945,7.7442152799999748,6.3780587699999742,5.1266756500000001,1.3389844400000002,7.6,6.8,3.6,2.4,1.5,3.9,3.8,4.5,5.0999999999999996,3.4,-4.3,1.6,3.4,6.2,13.9,2.4,2.2250000000000001,2.52,3.9,2.1,0.61499999999999999,0.156,-0.63100000000000001,1.9530000000000001,4.2910000000000004,5.6680000000000001,5.593,4.274,4.5380000000000003,6.1349999999999998,4.806,1.5594806400000001,2.2667526100000006,6.0227987000000001,6.6304503600000011,2.2538616500000002]
["Ativo não Elétrico","ESS",2.1175136999999999,1.347,57.202204899777279,0.77051369999999997,null,"ESS",0,0,0,0,1.5984789999999999E-2,0.90481443000000006,1.2024759099999998,0.22833494000000004,0.22507894000000003,0.31150713299999994,1.7703641999999999,6.0644278899999993,3.5729011799999997,2.21702574,2.31277957,4.3243498499999999,2.7693557000000002,2.3662302099999999,5.3,2.2000000000000002,1.7,8.1,14.7,5.5,0.9,3.5,7.8,0,3.4,2.6,3.5,7.5,2.1,2.2559999999999998,4.173,3.5,-3.7,0.64200000000000002,9.798,-1.5289999999999999,1.393,3.6059999999999999,5.7510000000000003,5.1980000000000004,2.702,3.0169999999999999,5.2130000000000001,6.7380000000000004,1.347,3.2283983300000001,5.7281513900000007,5.6256585899999996,2.1175136999999999]
["Ativo não Elétrico","ERO",11.54484304,1.8322489399999999,530.09140231785318,9.7125941000000005,null,"ERO",1.3456313900000003,2.53651202,2.01115566,5.8376241999999996,1.8299742900000004,1.1482464999999999,1.4629006899999999,2.9161245199999999,0.73802052000000007,3.0302269399999999,1.7595255899999998,0.38168067999999994,1.1266099100000002,0.8124332299999999,0.51219881999999994,4.5054766799999992,-2.0560192700000006,2.9645507299999996,0.9569685899999999,0.7820598700000001,4.1631800000000004E-2,0.86919991000000008,0.33661527999999996,-0.12508514000000001,-2.5076029999999999E-2,0.79707211,7.1791429999999989E-2,1.2105567499999998,0.1,13.1,10.6,19.5,5.0999999999999996,4.3659999999999997,4.9180000000000001,33.799999999999997,1.4,9.1470000000000002,3.3220000000000001,0.97,2.738,3.9969999999999999,9.1460000000000008,10.500999999999999,3.7879999999999998,1.244,7.2320000000000002,3.6309999999999998,1.8322489399999999,2.5303471799999997,7.1208117900000003,6.7152348700000006,11.54484304]
["Ativo não Elétrico","EAC",1.45489066,-2.3520092300000002,"-",3.8068998900000004,null,"EAC",3.2916052200000006,0.27448642000000001,0.68974344999999992,2.2532294700000004,0.34007529000000003,1.0458153699999999,0.38042566,2.3198730699999994,0.46100000000000002,9.2421820000000016E-2,0.239818,1.3512461499999999,1.7920000000000002E-2,8.0070729999999993E-2,0.23660436999999998,2.2321025600000004,0.19051795000000007,3.4290689999999992E-2,6.6476890000000011E-2,-1.576524E-2,0.79330000000000001,1.67E-2,6.9228999999999994,-1.2292000000000001,8.8700000000000001E-2,2.69E-2,1.0054000000000001,1.9165000000000001,0.1,3.2,1.6,-9,7.3,3.6389999999999998,3.992,15.6,3.7,3.431,-2.4129999999999998,1.4990000000000001,-0.83899999999999997,2.677,4.4889999999999999,3.2749999999999999,2.5329999999999999,1.25,3.214,3.024,-2.3520092300000002,1.0083603699999999,5.7959093900000003,3.0280412700000001,1.45489066]
["Ativo não Elétrico","Total Distribuidoras",38.564898059999997,15.25658451,152.77543630242047,23.308313549999998,null,"Total Distribuidoras",{"$f":"SUM(I112:I124)","v":4.6372366100000004},2.8109984400000001,2.7008991099999999,8.0908536699999996,18.88011233999999,25.667503169999996,25.557315770000006,30.53323211999999,20.434404190000006,20.300861472999998,21.734134649999994,39.349602670000003,25.938041629999987,46.072670139999971,38.814441209999984,46.439247860000002,34.017667889999998,50.07371225000005,52.923445479999991,45.566294630000002,23.834931799999996,27.585899909999995,46.459515279999998,39.845714859999994,14.96362397,39.523972110000003,66.377191430000011,46.52705675,22.300000000000004,41,45.7,69.900000000000006,29.499999999999996,27.282,30.570000000000004,78.699999999999989,8.8999999999999986,24.651,9.9750000000000014,13.675000000000002,{"$f":"SUM(AW114:AW124)","v":17.789000000000001},{"$f":"SUM(AX114:AX124)","v":35.545999999999999},66.009999999999991,63.149000000000008,{"$f":"SUM(BA114:BA124)-BA118","v":34.232999999999997},37.615000000000002,67.823000000000008,57.773999999999994,15.25658451,{"$f":"SUM(BF112:BF124)","v":41.221469129999996},{"$f":"SUM(BG112:BG124)","v":64.618112390000007},{"$f":"SUM(BH112:BH124)","v":65.428704060000015},{"$f":"SUM(BI112:BI124)","v":38.564898059999997}]
["Ativo não Elétrico","EPA I",{"$f":"INDEX($H$108:$XFD$148,MATCH($B126,$H$108:$H$148,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":1.2782640000000001E-2},0.14894406000000002,-91.417824920309016,{"$f":"IFERROR(SUM(C126-D126),\"-\")","v":-0.13616142000000001},null,"EPA I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0,0,0,0,0,0.6,0,0,4.3999999999999997E-2,0.1,0,0,0,0,0,0,0,0,0,0,0,3.1E-2,0.14894406000000002,0,0,0,1.2782640000000001E-2]
["Ativo não Elétrico","EPA II",6.1800499999999994E-3,0,"-",6.1800499999999994E-3,null,"EPA II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30499999999999999,0,4.0000000000000001E-3,3.1E-2,0.09,0,8.0000000000000002E-3,0,0,0,2.1000000000000001E-2,0,5.568E-2,0,0,6.1800499999999994E-3]
["Ativo não Elétrico","EGO I",1.25863E-2,0,"-",1.25863E-2,null,"EGO I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1E-2,0,0,0,0,1.25863E-2]
["Ativo não Elétrico","ETT",1.6898500000000001E-3,0,"-",1.6898500000000001E-3,null,"ETT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6E-2,8.4000000000000005E-2,0,0,0,0,0,1.7999999999999999E-2,0,0,0,0,1.6898500000000001E-3]
["Ativo não Elétrico","ETT II",0,0,"-",0,null,"ETT II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0999999999999999E-2,0,0,2.0842590000000001E-2,0,0]
["Ativo não Elétrico","EAM",1.8269599999999999E-3,0,"-",1.8269599999999999E-3,null,"EAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83499999999999996,0.48199999999999998,1.2999999999999999E-2,0.32800000000000001,3.5999999999999997E-2,1.2E-2,0.17699999999999999,0,0.29199999999999998,0,-0.28499999999999998,0,0,4.2411199999999993E-3,0.15830317999999999,1.8269599999999999E-3]
["Ativo não Elétrico","EAM II",0,-1.9E-2,"-",1.9E-2,null,"EAM II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83499999999999996,0.48199999999999998,1.2999999999999999E-2,0,0,0,0,"-","-",0,1.9E-2,-1.9E-2,0,0,0,0]
["Ativo não Elétrico","EAP",0,0,"-",0,null,"EAP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ativo não Elétrico","EPT",{"$f":"INDEX($H$59:$XFD$99,MATCH($B134,$H$59:$H$99,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},{"$f":"INDEX($H$59:$XFD$99,MATCH($B134,$H$59:$H$99,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0},"-",0,null,"EPT",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.0000000000000001E-3,1.4E-2,-1.4E-2,0,0,0,0,0]
["Ativo não Elétrico","EMA I",{"$f":"INDEX($H$59:$XFD$99,MATCH($B135,$H$59:$H$99,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0.72793777999999998},{"$f":"INDEX($H$59:$XFD$99,MATCH($B135,$H$59:$H$99,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0},{"$f":"IFERROR(IF((C135/D135-1)*100<=-100,\"-\",IF((C135/D135-1)*100=0,\"-\",(C135/D135-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C135-D135),\"-\")","v":0.72793777999999998},null,"EMA I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ativo não Elétrico","GEMINI Consolidado",{"$f":"INDEX($H$108:$XFD$148,MATCH($B136,$H$108:$H$148,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":1.3462439999999999E-2},{"$f":"INDEX($H$108:$XFD$148,MATCH($B136,$H$108:$H$148,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":5.2841199999999998E-3},154.77165545067106,8.1783199999999993E-3,null,"GEMINI Consolidado",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.318,0.65800000000000003,0.28600000000000003,0.57599999999999996,0.14599999999999999,2.7800000000000002,5.7839999999999998,-4.58,5.2841199999999998E-3,2.657632E-2,0.12363879999999999,0.17413093000000002,1.3462439999999999E-2]
["Ativo não Elétrico","Total Distribuidoras",{"$f":"SUBTOTAL(9,C126:C136)","v":0.77646601999999998},{"$f":"SUBTOTAL(9,D126:D136)","v":0.13522818000000003},474.1895069504003,0.64123783999999995,null,"Total Transmissoras",{"$f":"SUM(I126:I136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0,0,0,0,0.1,1.2999999999999998,0,0,4.3999999999999997E-2,0.1,0,1.9749999999999999,0.96399999999999997,0.03,0.69300000000000006,0.86799999999999999,0.29800000000000004,0.7609999999999999,0.14599999999999999,3.0760000000000001,5.798,-4.7480000000000002,0.13522818000000003,{"$f":"SUM(BF126:BF136)","v":8.2256319999999994E-2},{"$f":"SUM(BG126:BG136)","v":0.14872251},{"$f":"SUM(BH126:BH136)","v":0.33243411},{"$f":"SUM(BI126:BI136)","v":4.852824E-2}]
["Ativo não Elétrico","ALSOL Consolidado",{"$f":"INDEX($H$108:$XFD$148,MATCH($B138,$H$108:$H$148,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":18.434494209999997},50.1,-63.204602375249507,-31.665505790000005,null,"ALSOL Consolidado",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21,49.009,66.548000000000002,54.133000000000003,93.415999999999997,139.21199999999999,223.4,386.8,162.85499999999999,409.86099999999999,265.08900000000006,83.354000000000028,50.1,82.83436210740976,103.67172027000007,93.391884290000021,18.434494209999997]
["Ativo não Elétrico","ECOM",5.8053730000000005E-2,0.5922695200000001,-90.198089207764724,-0.53421579000000008,null,"ECOM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,1.0999999999999999E-2,0.153,0.114,4.3999999999999997E-2,7.9000000000000001E-2,0.78700000000000003,0.249,0.5922695200000001,1.1553012900000001,2.5044838799999996,3.3148896299999997,5.8053730000000005E-2]
["Ativo não Elétrico","ESOL Consolidado",0.71464492000000002,0.98955602000000009,-27.781256891348104,-0.27491110000000007,null,"ESOL Consolidado",2.7,2.5,2.3999999999999995,5.9000000000000012,1.9,1.7000000000000002,2.1,3.2000000000000006,2.1,1.2,2,5.3,9.8850927199999994,5.7173149100000007,6.2648622200000004,8.3156412199999998,2.8878992500000003,1.39945191,3.0448181999999999,1.3,7.5,8.8000000000000007,0.60000000000000009,2.5,0.89999999999999991,4.4000000000000004,4.5,2.2999999999999998,1.8000000000000003,2.2999999999999998,0,0,0.6,3.1619999999999999,3.23,3.8,5.7,6.5310000000000006,6.7169999999999996,10.908000000000001,6.2359999999999998,6.7160000000000002,8.9570000000000007,5.0370000000000008,3.44,4.234,6.6289999999999996,4.16,0.98955602000000009,3.11180558,4.8695993199999998,2.39282825,0.71464492000000002]
["Ativo não Elétrico","(re)energisa",{"$f":"SUBTOTAL(9,C138:C140)","v":19.207192859999999},{"$f":"SUBTOTAL(9,D138:D140)","v":51.681825540000006},-62.835691929778534,-32.474632680000006,null,"(re)energisa",{"$f":"SUM(I138:I140)","v":2.7},{"$f":"SUM(J138:J140)","v":2.5},2.3999999999999995,5.9000000000000012,1.9,1.7000000000000002,2.1,3.2000000000000006,2.1,1.2,2,5.3,9.8850927199999994,5.7173149100000007,6.2648622200000004,8.3156412199999998,2.8878992500000003,1.39945191,3.0448181999999999,1.3,7.5,8.8000000000000007,0.60000000000000009,2.5,0.89999999999999991,4.4000000000000004,4.5,2.2999999999999998,1.8000000000000003,2.2999999999999998,0,0,0.6,3.1619999999999999,3.23,3.8,26.7,55.54,73.265000000000001,65.040999999999997,99.716999999999999,145.93899999999999,232.51,391.95099999999996,166.339,414.17399999999998,272.50500000000005,87.763000000000019,51.681825540000006,{"$f":"SUM(BF138:BF140)","v":87.101468977409752},{"$f":"SUM(BG138:BG140)","v":111.04580347000007},{"$f":"SUM(BH138:BH140)","v":99.099602170000011},{"$f":"SUM(BI138:BI140)","v":19.207192859999999}]
["Ativo não Elétrico","ES Gás",{"$f":"INDEX($H$12:$XFD$55,MATCH($B142,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":17.320948180000006},{"$f":"INDEX($H$12:$XFD$55,MATCH($B142,$H$12:$H$55,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":7.4409999999999998},132.77715602741574,9.8799481800000066,null,"ES Gás",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.27030538,24.555735880000004,3.6999999999999998E-2,0.1,9.9000000000000005E-2,6.0000000000000001E-3,17.320948180000006]
["Ativo não Elétrico","Distribuição de gás natural",{"$f":"SUBTOTAL(9,C142)","v":17.320948180000006},{"$f":"SUBTOTAL(9,D142)","v":7.4409999999999998},132.77715602741574,9.8799481800000066,null,"Distribuição de gás natural",{"$f":"I142","v":0},{"$f":"J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.27030538,24.555735880000004,3.6999999999999998E-2,{"$f":"SUM(BF142)","v":0.1},{"$f":"SUM(BG142)","v":9.9000000000000005E-2},{"$f":"SUM(BH142)","v":6.0000000000000001E-3},{"$f":"SUM(BI142)","v":17.320948180000006}]
["Ativo não Elétrico","AGRIC",{"$f":"INDEX($H$12:$XFD$55,MATCH($B144,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":65.7},{"$f":"INDEX($H$12:$XFD$55,MATCH($B144,$H$12:$H$55,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0.94883373999999998},{"$f":"IFERROR(IF((C144/D144-1)*100<=-100,\"-\",IF((C144/D144-1)*100=0,\"-\",(C144/D144-1)*100)),\"-\")","v":6824.2900236663172},{"$f":"IFERROR(SUM(C144-D144),\"-\")","v":64.751166260000005},null,"AGRIC",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.633,0.94883373999999998,6.9082812200000001,5.6844852899999987,14.846399750000002,0]
["Ativo não Elétrico","Biogás",{"$f":"SUBTOTAL(9,C144)","v":65.7},{"$f":"SUBTOTAL(9,D144)","v":0.94883373999999998},{"$f":"IFERROR(IF((C145/D145-1)*100<=-100,\"-\",IF((C145/D145-1)*100=0,\"-\",(C145/D145-1)*100)),\"-\")","v":6824.2900236663172},{"$f":"IFERROR(SUM(C145-D145),\"-\")","v":64.751166260000005},null,"Biogás",{"$f":"I144","v":0},{"$f":"J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.633,0.94883373999999998,{"$f":"SUM(BF144)","v":6.9082812200000001},{"$f":"SUM(BG144)","v":5.6844852899999987},{"$f":"SUM(BH144)","v":14.846399750000002},{"$f":"SUM(BI144)","v":0}]
["Ativo não Elétrico","RIO PEIXE I",{"$f":"INDEX($H$108:$XFD$148,MATCH($B146,$H$108:$H$148,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,"-",0,null,"RIO PEIXE I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99.216999999999999,42.308,21.728000000000002,13.023999999999999,0.68100000000000005,0,5.0000000000000001E-3,0.69799999999999995,0,0.36147997999999998,0,1.1715129999999999E-2,0]
["Ativo não Elétrico","RIO PEIXE II",0,0,"-",0,null,"RIO PEIXE II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96.894999999999996,35.542000000000002,11.643000000000001,3.879,0.50600000000000001,0,0,0,0,0,0,0,0]
["Ativo não Elétrico","Outras empresas",2.4362608100000003,6.2504066500000004,-61.022363080968503,-3.8141458400000001,null,"Outras empresas",0,0,0,0,0,0,0,0,0,0,0,0,70.134355440000007,10.976672799999999,2.43379901,4.1457252499999999,3.1378091500000007,2.4705303700000001,2.87066255,10.1,17.900000000000002,6.1000000000000005,9.2999999999999989,6.1999999999999993,1.9,4.8,4.3,4.1999999999999993,3.2,10.9,8.8000000000000007,27.400000000000002,11,17.777999999999999,36.072000000000003,62.100000000000009,0.69999999999999929,15.946999999999999,10.535,19.643000000000001,3.3109999999999999,5.3409999999999993,16.100999999999999,16.001999999999999,4.7509999999999994,13.286999999999999,22.968,26.108000000000001,6.2504066500000004,2.3783019300000001,15.41196094,47.428893969999997,2.4362608100000003]
["Ativo não Elétrico","Holding e outras empresas",{"$f":"SUBTOTAL(9,C132:C148)","v":105.40580206999999},{"$f":"SUBTOTAL(9,D132:D148)","v":66.308350050000001},58.963089852964899,39.097452019999992,null,"Holding e outras empresas",{"$f":"SUM(I146:I148)","v":0},{"$f":"SUM(J146:J148)","v":0},0,0,0,0,0,0,0,0,0,0,70.134355440000007,10.976672799999999,2.43379901,4.1457252499999999,3.1378091500000007,2.4705303700000001,2.87066255,10.1,17.900000000000002,6.1000000000000005,9.2999999999999989,6.1999999999999993,1.9,4.8,4.3,4.1999999999999993,3.2,10.9,8.8000000000000007,27.400000000000002,11,17.777999999999999,36.072000000000003,62.100000000000009,0.69999999999999929,15.946999999999999,10.535,19.643000000000001,199.423,83.190999999999988,49.472000000000001,32.905000000000001,5.9379999999999997,13.286999999999999,22.972999999999999,26.806000000000001,6.2504066500000004,{"$f":"SUM(BF146:BF148)","v":2.73978191},{"$f":"SUM(BG146:BG148)","v":15.41196094},{"$f":"SUM(BH146:BH148)","v":47.440609099999996},{"$f":"SUM(BI146:BI148)","v":2.4362608100000003}]
["Ativo não Elétrico"]
["Ativo não Elétrico","Total ",{"$f":"C149+C143+C141+C137+C125","v":181.27530718999998},{"$f":"D149+D143+D141+D137+D125","v":140.82298828},{"$f":"IFERROR(IF((C151/D151-1)*100<=-100,\"-\",IF((C151/D151-1)*100=0,\"-\",(C151/D151-1)*100)),\"-\")","v":28.725650125793489},{"$f":"IFERROR(SUM(C151-D151),\"-\")","v":40.452318909999974},null,"Total ",{"$f":"I149+I145+I143+I141+I137+I125","v":7.3372366100000006},{"$f":"J149+J145+J143+J141+J137+J125","v":5.3109984400000005},5.1008991099999994,13.99085367,20.780112339999988,27.367503169999996,27.657315770000007,33.73323211999999,22.534404190000007,21.500861472999997,23.734134649999994,44.64960267,105.95748979,62.766657849999973,47.513102439999983,58.900614330000003,40.043376289999998,53.943694530000052,58.838926229999991,56.96629463,49.234931799999998,42.485899910000001,56.359515279999997,48.645714859999991,17.763623970000001,48.723972110000005,75.177191430000008,53.02705675,27.300000000000004,54.2,54.6,98.600000000000009,41.099999999999994,48.221999999999994,69.915999999999997,144.69999999999999,36.299999999999997,98.112999999999985,94.739000000000004,98.388999999999996,317.62199999999996,265.54399999999998,348.28999999999996,488.76600000000002,206.65599999999998,468.15199999999999,380.36930538000001,193.78373588000005,74.309878620000006,{"$f":"BF149+BF145+BF143+BF141+BF125+BF137","v":138.15325755740975},{"$f":"BG149+BG145+BG143+BG141+BG125+BG137","v":197.00808460000005},{"$f":"BH149+BH145+BH143+BH141+BH125+BH137","v":227.15374919000004},{"$f":"BI149+BI145+BI143+BI141+BI125+BI137","v":77.577828149999988}]
["Ativo não Elétrico"]
["Ativo não Elétrico",null,null,null,{"$f":"IFERROR(IF((C153/D153-1)*100<=-100,\"-\",IF((C153/D153-1)*100=0,\"-\",(C153/D153-1)*100)),\"-\")","v":"-"},{"$f":"C153-D153","v":0}]
["Ativo não Elétrico",null,null,null,{"$f":"IFERROR(IF((C154/D154-1)*100<=-100,\"-\",IF((C154/D154-1)*100=0,\"-\",(C154/D154-1)*100)),\"-\")","v":"-"},{"$f":"C154-D154","v":0}]
["Obrigações Especiais","Obrigações Especiais"]
["Obrigações Especiais"]
["Obrigações Especiais"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17",{"$f":"AD59","v":"2T17"},{"$f":"AE59","v":"3T17"},{"$f":"$AF$8","v":"4T17"},{"$f":"$AG$8","v":"1T18"},{"$f":"$AH$8","v":"2T18"},{"$f":"AI108","v":"3T18"},"4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW108","v":"1T22"},"2T22","3T22",{"$f":"AZ108","v":"4T22"},"1T23","2T23","3T23","4T23","1T24",{"$f":"BF108","v":"2T24"},{"$f":"BG108","v":"3T24"},{"$f":"BH108","v":"4T24"},{"$f":"BI108","v":"1T25"}]
["Obrigações Especiais",null,null,null,null,null,null,"Valores em  "]
["Obrigações Especiais"]
["Obrigações Especiais"]
["Obrigações Especiais","EMG",{"$f":"INDEX($H$157:$XFD$174,MATCH($B161,$H$157:$H$174,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C161/D161-1)*100<=-100,\"-\",IF((C161/D161-1)*100=0,\"-\",(C161/D161-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C161-D161),\"-\")","v":0},null,"EMG",0,0,0,0,1.826651983295164,-6.0613858424581863,10.627792964786941,5.4279408943760794,2.0946209800000011,1.4685053000000001,3.5362111800000005,0.85777548999999897,0.80777461000000017,0.86975207999999893,0.88566032000000094,0.9329158500000001,0.46860553999999938,0.9,0.9,2.9,1.6,5.4,1.3,3.3,1.2,5,9.1,1.7,7.8,0.6,0.3,0,-0.1,0,3.6970000000000001,1.1000000000000001,0.5,0.60899999999999999,2.9409999999999998,4.4779999999999998,1.9350000000000001,0.88700000000000001,1.306,1.3049999999999999]
["Obrigações Especiais","ENF",0,0,"-",0,null,"ENF",0,0,0,0,0.35279552000000003,0.30353110999999994,0.15279268000000001,0.21087446999999998,0.16746828999999999,0.23698557000000001,0.16770262,-0.12297562999999996,0.30076877000000002,6.9033299999999811E-2,-0.17165064999999977,0.1717356299999995,0.1012306999999999,0.1,0,0.1,0.3,0.4,0,0.4,0.2,0.1,0,-0.1,0.1,0,0.1,-0.3,0.1,0.2,8.7999999999999995E-2,-0.1,0.1,0.14399999999999999,0.111,6.0000000000000001E-3,0.106,0.125,0.10199999999999999,-0.127]
["Obrigações Especiais","EMR",2.9420203138288299,1.0309999999999999,185.35599552170999,1.91102031382883,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW161:AW162)","v":2.0409999999999999},1.012,1.4080000000000001,1.1779999999999999,1.575,1.75,1.5629999999999999,1.256,1.0309999999999999,3.0949666899999997,1.9353784000000003,3.6544119400000001,2.9420203138288299]
["Obrigações Especiais","ESE",2.3017345526546826,2.7745813599999996,-17.04209558105433,-0.47284680734531692,null,"ESE",0,0,0,0,7.16250320549723,7.8514946110987296,2.5339150510183805,5.797087132385661,3.6378001900000001,2.4121990999999996,-5.2704311800000001,-0.78000406000000022,1.6729250600000014,1.9110705699999999,1.6654571400000018,3.4953669899999995,4.5,5.3,8.4,7.9,2.7,3.2,2.1,9.3000000000000007,6.8,2.4,0.9,1.4,0.9,2.2000000000000002,0.9,0.8,2.1,-0.5,0.69699999999999995,0.6,1.2,1.9,1.6419999999999999,1.407,2.1349999999999998,1.9970000000000001,2.4740000000000002,3.395,3.0310000000000001,2.1459999999999999,4.1639999999999997,1.595,2.7745813599999996,2.3884040600000005,1.9802427899999999,4.3090429699999993,2.3017345526546826]
["Obrigações Especiais","EBO",0,0,"-",0,null,"EBO",0,0,0,0,0.30934567408828156,2.8663321447545713,0.74853981594977181,0.65878236520737599,0.44102286000000002,0.54001999000000001,1.28867785,-0.86166586000000012,1.3400011600000001,0.68602693000000003,11.553658440000001,26.626805409999999,0.91481000999999995,0.66246322999999996,0.4,0.1,0.1,0.4,0.4,1.2,0.8,0.2,0.5,3.5,0.8,0.4,0,0.6,0.2,0.1,0.28399999999999997,0.2,0.4,0.56200000000000006,0.505,0.19900000000000001,0.23200000000000001,0.26100000000000001,0.499,1.86,0.46]
["Obrigações Especiais","EPB",0,0,"-",0,null,"EPB",0,0,0,0,6.0366548089852294,7.4882316572873808,9.5437990294100192,8.8053145043173693,3.8673835499999991,2.4339568600000137,3.7099165399999965,-3.5631406000000005,3.327371760000001,4.2686562299999995,5.013671490000001,-9.2811635100000007,6.6542138100000008,7.5743676200000003,8,2.9,4.5,4,2.2000000000000002,10.4,3.3,-0.2,2.2000000000000002,3.1,6,2.4,2.4,3,1.1000000000000001,0.3,1.7629999999999999,2.6,2.2999999999999998,1.92,7.2750000000000004,2.117,2.37,5.5519999999999996,3.5449999999999999,5.31,2.9209999999999998]
["Obrigações Especiais","EPB+EBO","-",3.3217196200000001,{"$f":"IFERROR(IF((C167/D167-1)*100<=-100,\"-\",IF((C167/D167-1)*100=0,\"-\",(C167/D167-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C167-D167),\"-\")","v":"-"},null,"EPB+EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA165:BA166)","v":3.3809999999999998},10.459,3.294,3.3980000000000001,3.3217196200000001,2.4031645800000003,5.3136640700000006,11.397854379999998,"-"]
["Obrigações Especiais","EMT",7.5249032150912427,5.1470331400000005,46.198849131389942,2.3778700750912423,null,"EMT",0,0,0,0,0.8647276399999998,5.5396628999999997,7.21876417,5.0241820700000002,2.1,10.3,25.9,35.9,4.3984399999999999,8.6809600000000007,7.0719700000000003,6.8354447199999999,2.7155570800000151,8.9740705099999829,24.8,23.3,16.600000000000001,90.3,28,82.8,70.7,3.1,2.1,63.4,-7.3,5.2,7.1,5.6,64.900000000000006,49.7,2.0209999999999999,-4.5,-15.2,6.8010000000000002,6.8109999999999999,5.8929999999999998,5.84,11.95,29.567,140.65600000000001,39.579000000000001,36.572000000000003,22.766999999999999,14.616,5.1470331400000005,23.159272339999998,30.49402933,10.417100470000001,7.5249032150912427]
["Obrigações Especiais","EMS",9.4313136631118457,19.823701119999999,-52.424052370338373,-10.392387456888153,null,"EMS",0,0,0,0,8.9511911700000013,4.9234705400000003,13.12287922,11.900455030000002,17.009871329999999,6.2,6.2,24.505496870000002,4.7997660000000035,7.8404206699999994,9.5844498599999994,21.34531024,6.7442799999999989,4.0029999999999992,6.5,15,88.2,128.1,31.6,6.8,11.4,6.3,2.9,4.5,3.4,3.8,4.7,3.5,7,2.7,6.8970000000000002,2.5,3,6.7370000000000001,24.997,9.0009999999999994,40.023000000000003,30.061,19.988,16.327999999999999,7.3550000000000004,25.812000000000001,14.132,8.4570000000000007,19.823701119999999,13.67445624,11.205202580000002,68.005539249999998,9.4313136631118457]
["Obrigações Especiais","ETO",1.7574552643604502,4.8281667800000001,-63.599947051529767,-3.0707115156395499,null,"ETO",0,0,0,0,-0.15496283000000002,-0.53476036999999965,2.0891473600000037,-10.012296309999986,7.3517125099999987,5.9,27.1,16.3,3.8276312699999999,7.1901257799999998,10.93880719,33.554768539999998,2.1124299999999998,14.3,1.1000000000000001,88.2,3.1,8.1,42.6,0.7,1.5,2.5,-9.9,4.4000000000000004,1.1000000000000001,4.0999999999999996,-27.7,9.5,2.8,0.8,37.17,3.7,9.5,12.281000000000001,2.5619999999999998,5.7969999999999997,3.802,21.823,5.98,5.0259999999999998,13.288,8.8970000000000002,7.0979999999999999,9.6769999999999996,4.8281667800000001,6.1868722500000004,6.05325267,11.494977909999999,1.7574552643604502]
["Obrigações Especiais","ESS",10.657474587920813,76.377261079999997,-86.046272886431694,-65.71978649207918,null,"ESS",0,0,0,0,1.4096696700000002,3.2624301199999999,2.10220875,2.02245629,1.94846082,6.7145092599999989,4.9318562399999992,10.508105500000001,4.6196554700000005,11.322202709999999,9.6236394500000007,3.1788090199999997,1.2000000000000002,7.4141499999999994,21.1,-17.200000000000003,4.0999999999999996,15.9,9.3000000000000007,6.4,2.6,2.2999999999999998,4.2,3.6,3.2,3.7,3.8,5.8,4.2,1.9,3.2559999999999998,3.8,8.5,4.9969999999999999,5.2210000000000001,3.4359999999999999,6.681,10.151999999999999,5.3,7.0460000000000003,5.7809999999999997,5.069,4.9329999999999998,13.869,76.377261079999997,23.239552879999998,20.40218604,29.133273020000001,10.657474587920813]
["Obrigações Especiais","ERO",37.188384068471571,11.216847599999999,231.54042378601605,25.971536468471569,null,"ERO",-8.4883700000010429E-3,-1.6082327299999968,-15.329749320000003,-22.509808539999998,-1.0083999999999999E-2,-0.39864345000000001,6.1432360000000005E-2,5.5516263300000004,-4.4691999999999996E-3,-3.74486E-3,0.15776132999999998,-2.15664E-3,-3.4978299999999999E-3,-2.5782299999999999E-3,-17.876379530000001,-2.6991100000000002E-3,-2.07932E-3,10.590253769999999,-8.4424000000000001E-4,-21.034890960000002,-17.206365510000005,-6.6021115000000004,-3.56409296,-52.993553779999999,-17.128665770000001,-5.7194489199999996,-13.68014456,-23.543424269999999,22.1,41,-40.200000000000003,130.30000000000001,24.2,19.399999999999999,1.843,247.3,42.6,1.6240000000000001,1.9059999999999999,477.59,17.635000000000002,84.802999999999997,4.2729999999999997,53.896000000000001,17.056999999999999,20.603999999999999,50.540999999999997,-3.629,11.216847599999999,10.351182113427235,20.864674130000004,2.1955820500000005,37.188384068471571]
["Obrigações Especiais","EAC",15.657885508045158,0.92541673999999996,1591.9820910139531,14.732468768045159,null,"EAC",3.7085269999999997E-2,4.9167230000000006E-2,5.2871330000000001E-2,4.6904720000000004E-2,0,7.4059999999999997,7.3789999999999996,2.7E-2,0,0,0,0.45230380999999997,5.6313100000000005E-2,0,0,11.63927166,9.2483750000000003E-2,0,0,0,-8.0781999999999989,-3.3111999999999999,-1.8583000000000001,-6.7701000000000002,-12.1486,-1.0295000000000001,-9.3859999999999992,-2.6551999999999998,11.6,-2.6,2.6,-11.8,2.1,1.1000000000000001,14.89,186.2,1.9,0.33200000000000002,0.16600000000000001,0.73599999999999999,0.108,17.099,12.939,35.524000000000001,9.0470000000000006,49.912999999999997,25.591000000000001,1.1399999999999999,0.92541673999999996,3.7231920083112371,0.31781520000000002,28.469223089999996,15.657885508045158]
["Obrigações Especiais","Total Distribuidoras",87.461171173484587,125.44572744,-30.279673163586395,-37.984556266515412,null,"Total Distribuidoras",{"$f":"SUM(I161:I173)","v":2.8596899999998954E-2},-1.5590654999999969,-15.276877990000003,-22.462903819999998,26.748492841865907,32.646363420682491,55.58027140116512,35.413422776286509,38.613871329999995,36.202431220000015,67.721694579999991,83.193738880000012,25.147149370000012,42.835670039999997,38.289283709999999,98.496565440000012,25.501531570000012,59.818305129999985,71.199155759999996,102.16510904,{"$f":"SUM(AC161:AC173)","v":95.915434489999981},245.88668849999999,112.07760703999999,61.536346220000013,69.22273423,14.951051079999999,-11.06614456,59.301375729999997,{"$f":"SUM(AK161:AK173)","v":49.7},60.800000000000004,-46,147,108.60000000000001,75.699999999999989,72.606000000000009,443.4,54.800000000000004,37.907000000000004,54.136999999999993,510.65999999999997,{"$f":"SUM(AW163:AW173)","v":80.867000000000004},{"$f":"SUM(AX163:AX173)","v":184.70999999999998},85.972999999999985,270.21899999999999,{"$f":"SUM(BA163:BA173)-BA167","v":100.09400000000001},161.22200000000001,134.083,50.379000000000005,125.44572744,{"$f":"SUM(BF161:BF173)","v":88.221063161738471},{"$f":"SUM(BG161:BG173)","v":98.566445209999998},{"$f":"SUM(BH161:BH173)","v":169.07700507999999},{"$f":"SUM(BI161:BI173)","v":87.461171173484587}]
["Obrigações Especiais","EPA I",{"$f":"INDEX($H$157:$XFD$197,MATCH($B175,$H$157:$H$197,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,"-",{"$f":"IFERROR(SUM(C175-D175),\"-\")","v":0},null,"EPA I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","EPA II",0,0,"-",0,null,"EPA II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","EGO I",0,0,"-",0,null,"EGO I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","ETT",0,0,"-",0,null,"ETT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","ETT II",0,0,"-",0,null,"ETT II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","EAM",0,0,"-",0,null,"EAM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","EAM II",0,0,"-",0,null,"EAM II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0]
["Obrigações Especiais","EAP",0,0,"-",0,null,"EAP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","EPT",{"$f":"INDEX($H$59:$XFD$99,MATCH($B183,$H$59:$H$99,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},{"$f":"INDEX($H$59:$XFD$99,MATCH($B183,$H$59:$H$99,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0},"-",0,null,"EPT",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","EMA I",{"$f":"INDEX($H$59:$XFD$99,MATCH($B184,$H$59:$H$99,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0.72793777999999998},{"$f":"INDEX($H$59:$XFD$99,MATCH($B184,$H$59:$H$99,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0},{"$f":"IFERROR(IF((C184/D184-1)*100<=-100,\"-\",IF((C184/D184-1)*100=0,\"-\",(C184/D184-1)*100)),\"-\")","v":"-"},{"$f":"IFERROR(SUM(C184-D184),\"-\")","v":0.72793777999999998},null,"EMA I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0]
["Obrigações Especiais","GEMINI Consolidado",{"$f":"INDEX($H$157:$XFD$197,MATCH($B185,$H$157:$H$197,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},{"$f":"INDEX($H$157:$XFD$197,MATCH($B185,$H$157:$H$197,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0},"-",0,null,"GEMINI Consolidado",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","Total Distribuidoras",{"$f":"SUBTOTAL(9,C175:C185)","v":0.72793777999999998},{"$f":"SUBTOTAL(9,D175:D185)","v":0},"-",0.72793777999999998,null,"Total Transmissoras",{"$f":"SUM(I175:I185)","v":0},{"$f":"SUM(J175:J185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF175:BF185)","v":0},{"$f":"SUM(BG175:BG185)","v":0},{"$f":"SUM(BH175:BH185)","v":0},{"$f":"SUM(BI175:BI185)","v":0}]
["Obrigações Especiais","ALSOL Consolidado",{"$f":"INDEX($H$157:$XFD$197,MATCH($B187,$H$157:$H$197,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,"-",{"$f":"IFERROR(SUM(C187-D187),\"-\")","v":0},null,"ALSOL Consolidado",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","ECOM",0,0,"-",0,null,"ECOM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","ESOL Consolidada","-","-","-","-",null,"ESOL Consolidada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["Obrigações Especiais","(re)energisa",{"$f":"SUBTOTAL(9,C187:C189)","v":0},{"$f":"SUBTOTAL(9,D187:D189)","v":0},"-",0,null,"(re)energisa",{"$f":"SUM(I187:I189)","v":0},{"$f":"SUM(J187:J189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE190)","v":0},{"$f":"SUM(BE190)","v":0},{"$f":"SUM(BE190)","v":0},{"$f":"SUM(BE190)","v":0}]
["Obrigações Especiais","ES Gás",{"$f":"INDEX($H$12:$XFD$55,MATCH($B191,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":17.320948180000006},{"$f":"INDEX($H$12:$XFD$55,MATCH($B191,$H$12:$H$55,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":7.4409999999999998},132.77715602741574,9.8799481800000066,null,"ES Gás",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","Distribuição de gás natural",{"$f":"SUBTOTAL(9,C191)","v":17.320948180000006},{"$f":"SUBTOTAL(9,D191)","v":7.4409999999999998},132.77715602741574,9.8799481800000066,null,"Distribuição de gás natural",{"$f":"I191","v":0},{"$f":"J191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF191)","v":0},{"$f":"SUM(BG191)","v":0},{"$f":"SUM(BH191)","v":0},{"$f":"SUM(BI191)","v":0}]
["Obrigações Especiais","AGRIC",{"$f":"INDEX($H$12:$XFD$55,MATCH($B193,$H$12:$H$55,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":65.7},{"$f":"INDEX($H$12:$XFD$55,MATCH($B193,$H$12:$H$55,0),MATCH(D$12,$H$12:$XFD$12,0),1)","v":0.94883373999999998},{"$f":"IFERROR(IF((C193/D193-1)*100<=-100,\"-\",IF((C193/D193-1)*100=0,\"-\",(C193/D193-1)*100)),\"-\")","v":6824.2900236663172},{"$f":"IFERROR(SUM(C193-D193),\"-\")","v":64.751166260000005},null,"AGRIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","Biogás",{"$f":"SUBTOTAL(9,C193)","v":65.7},{"$f":"SUBTOTAL(9,D193)","v":0.94883373999999998},{"$f":"IFERROR(IF((C194/D194-1)*100<=-100,\"-\",IF((C194/D194-1)*100=0,\"-\",(C194/D194-1)*100)),\"-\")","v":6824.2900236663172},{"$f":"IFERROR(SUM(C194-D194),\"-\")","v":64.751166260000005},null,"Biogás",{"$f":"I193","v":0},{"$f":"J193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF193)","v":0},{"$f":"SUM(BG193)","v":0},{"$f":"SUM(BH193)","v":0},{"$f":"SUM(BI193)","v":0}]
["Obrigações Especiais","RIO PEIXE I",{"$f":"INDEX($H$157:$XFD$197,MATCH($B195,$H$157:$H$197,0),MATCH(C$12,$H$12:$XFD$12,0),1)","v":0},0,"-",0,null,"RIO PEIXE I",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Obrigações Especiais","RIO PEIXE II","-",0,"-","-",null,"RIO PEIXE II",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["Obrigações Especiais","Outras empresas","-",0,"-","-",null,"Outras empresas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["Obrigações Especiais","Holding e outras empresas",{"$f":"SUBTOTAL(9,C181:C197)","v":83.74888596000001},{"$f":"SUBTOTAL(9,D181:D197)","v":8.3898337400000003},898.21866029016223,75.359052220000009,null,"Holding e outras empresas",{"$f":"SUM(I195:I197)","v":0},{"$f":"SUM(J195:J197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF195:BF197)","v":0},{"$f":"SUM(BG195:BG197)","v":0},{"$f":"SUM(BH195:BH197)","v":0},{"$f":"SUM(BI195:BI197)","v":0}]
["Obrigações Especiais"]
["Obrigações Especiais","Total ",{"$f":"C198+C192+C190+C186+C174","v":189.25894309348462},{"$f":"D198+D192+D190+D186+D174","v":141.27656117999999},{"$f":"IFERROR(IF((C200/D200-1)*100<=-100,\"-\",IF((C200/D200-1)*100=0,\"-\",(C200/D200-1)*100)),\"-\")","v":33.963441290413662},{"$f":"IFERROR(SUM(C200-D200),\"-\")","v":47.98238191348463},null,"Total ",{"$f":"I198+I194+I192+I190+I186+I174","v":2.8596899999998954E-2},{"$f":"J198+J194+J192+J190+J186+J174","v":-1.5590654999999969},-15.276877990000003,-22.462903819999998,26.748492841865907,32.646363420682491,55.58027140116512,35.413422776286509,38.613871329999995,36.202431220000015,67.721694579999991,83.193738880000012,25.147149370000012,42.835670039999997,38.289283709999999,98.496565440000012,25.501531570000012,59.818305129999985,71.199155759999996,102.16510904,95.915434489999981,245.88668849999999,112.07760703999999,61.536346220000013,69.22273423,14.951051079999999,-11.06614456,59.301375729999997,49.7,60.800000000000004,-46,147,108.60000000000001,75.699999999999989,72.606000000000009,443.4,54.800000000000004,37.907000000000004,54.136999999999993,510.65999999999997,80.867000000000004,184.70999999999998,85.972999999999985,270.21899999999999,100.09400000000001,161.22200000000001,134.083,50.379000000000005,125.44572744,{"$f":"BF198+BF194+BF192+BF190+BF174+BF186","v":88.221063161738471},{"$f":"BG198+BG194+BG192+BG190+BG174+BG186","v":98.566445209999998},{"$f":"BH198+BH194+BH192+BH190+BH174+BH186","v":169.07700507999999},{"$f":"BI198+BI194+BI192+BI190+BI174+BI186","v":87.461171173484587}]
["Total"]
["Total"]
["Total"]
["Total"]
["Total"]
["Total"]
[null,"No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  "]
[null,"No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]

{"sheet":"Investments","index":13,"n_rows":197,"n_cols":61,"rows_kept":197,"cut":false,"hidden":false,"merged":[]}
[null,null,"Investments"]
[]
[null,null,null,null,null,"  "]
[]
[null,"Comparison Periof for this sheet --->"]
[]
[]
[".","R$ million","2Q24","2Q23","Var (%)","Var (R$)",null," ","1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Consolidated"]
["Consolidated","Consolidated",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","20=","2019","2019","2019","2019","2020","2020",{"$f":"20&RIGHT(AQ12,2)","v":"2020"},"2020","2021","2021","2021","2021","2022","2022","2022","2022","2023","2023",{"$f":"20&RIGHT(BC12,2)","v":"2023"},{"$f":"20&RIGHT(BD12,2)","v":"2023"},{"$f":"20&RIGHT(BE12,2)","v":"2024"},{"$f":"20&RIGHT(BF12,2)","v":"2024"},{"$f":"20&RIGHT(BG12,2)","v":"2024"},{"$f":"20&RIGHT(BH12,2)","v":"2024"},"2025"]
["Consolidated"]
["Consolidated"," ","2Q24","2Q23","Var (%)","Var (R$)",null," ","1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17",{"$f":"AD$8","v":"2Q17"},"3Q17","4Q17","1Q18","2Q18","3Q18","=","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Consolidated",null,null,null,null,null,null,"Valores em  "]
["Consolidated"]
["Consolidated"]
["Consolidated",{"$f":"Investimentos!B16","v":"EMG"},{"$f":"Investimentos!C16","v":0},{"$f":"Investimentos!D16","v":0},{"$f":"Investimentos!E16","v":"-"},{"$f":"Investimentos!F16","v":0},null,{"$f":"Investimentos!H16","v":"EMG"},{"$f":"Investimentos!I16","v":9.1},{"$f":"Investimentos!J16","v":10.4},{"$f":"Investimentos!K16","v":11.2},{"$f":"Investimentos!L16","v":9.3000000000000007},{"$f":"Investimentos!M16","v":10.559025299999501},{"$f":"Investimentos!N16","v":19.049834059999707},{"$f":"Investimentos!O16","v":14.242069970000001},{"$f":"Investimentos!P16","v":10.586914030000051},{"$f":"Investimentos!Q16","v":9.2733350700000692},{"$f":"Investimentos!R16","v":11.860746949999951},{"$f":"Investimentos!S16","v":15.395880219999627},{"$f":"Investimentos!T16","v":13.006292479999921},{"$f":"Investimentos!U16","v":10.534607220000121},{"$f":"Investimentos!V16","v":19.385082009998598},{"$f":"Investimentos!W16","v":19.503809889999847},{"$f":"Investimentos!X16","v":19.190024390000051},{"$f":"Investimentos!Y16","v":8.0345089299999195},{"$f":"Investimentos!Z16","v":14.2154912299999},{"$f":"Investimentos!AA16","v":14.100000000000001},{"$f":"Investimentos!AB16","v":21},{"$f":"Investimentos!AC16","v":21.700000000000003},{"$f":"Investimentos!AD16","v":23.4},{"$f":"Investimentos!AE16","v":18},{"$f":"Investimentos!AF16","v":21.8},{"$f":"Investimentos!AG16","v":14.399999999999999},{"$f":"Investimentos!AH16","v":19.100000000000001},{"$f":"Investimentos!AI16","v":27.799999999999997},{"$f":"Investimentos!AJ16","v":16.3},{"$f":"Investimentos!AK16","v":24.1},{"$f":"Investimentos!AL16","v":20.2},{"$f":"Investimentos!AM16","v":18.7},{"$f":"Investimentos!AN16","v":11.899999999999999},{"$f":"Investimentos!AO16","v":12.700000000000001},{"$f":"Investimentos!AP16","v":27.132999999999999},{"$f":"Investimentos!AQ16","v":32.976000000000006},{"$f":"Investimentos!AR16","v":27.9},{"$f":"Investimentos!AS16","v":12.6},{"$f":"Investimentos!AT16","v":18.914000000000001},{"$f":"Investimentos!AU16","v":24.298999999999999},{"$f":"Investimentos!AV16","v":22.273999999999994},{"$f":"Investimentos!AW16","v":26.97},{"$f":"Investimentos!AX16","v":30.280999999999999},{"$f":"Investimentos!AY16","v":33.840999999999994},{"$f":"Investimentos!AZ16","v":42.053999999999995},{"$f":"Investimentos!BA16","v":0},{"$f":"Investimentos!BB16","v":0},{"$f":"Investimentos!BC16","v":0},{"$f":"Investimentos!BD16","v":0},{"$f":"Investimentos!BE16","v":0},{"$f":"Investimentos!BF16","v":0},{"$f":"Investimentos!BG16","v":0},{"$f":"Investimentos!BH16","v":0},{"$f":"Investimentos!BI16","v":0}]
["Consolidated",{"$f":"Investimentos!B17","v":"ENF"},{"$f":"Investimentos!C17","v":0},{"$f":"Investimentos!D17","v":0},{"$f":"Investimentos!E17","v":"-"},{"$f":"Investimentos!F17","v":0},null,{"$f":"Investimentos!H17","v":"ENF"},{"$f":"Investimentos!I17","v":1.9},{"$f":"Investimentos!J17","v":2.6},{"$f":"Investimentos!K17","v":3.3},{"$f":"Investimentos!L17","v":2.8999999999999995},{"$f":"Investimentos!M17","v":1.8035611000000049},{"$f":"Investimentos!N17","v":2.2354172799999996},{"$f":"Investimentos!O17","v":2.5467814300000011},{"$f":"Investimentos!P17","v":1.874849360000002},{"$f":"Investimentos!Q17","v":1.7907582300000009},{"$f":"Investimentos!R17","v":1.94501879},{"$f":"Investimentos!S17","v":2.4534412000000021},{"$f":"Investimentos!T17","v":2.0678882800000009},{"$f":"Investimentos!U17","v":1.5331538599999996},{"$f":"Investimentos!V17","v":6.2217806299999996},{"$f":"Investimentos!W17","v":7.5257013100000005},{"$f":"Investimentos!X17","v":4.4155955499999999},{"$f":"Investimentos!Y17","v":1.5184999300000031},{"$f":"Investimentos!Z17","v":1.68298791},{"$f":"Investimentos!AA17","v":1.9000000000000001},{"$f":"Investimentos!AB17","v":1.4000000000000001},{"$f":"Investimentos!AC17","v":1.7000000000000002},{"$f":"Investimentos!AD17","v":1.9},{"$f":"Investimentos!AE17","v":1.7},{"$f":"Investimentos!AF17","v":1.4},{"$f":"Investimentos!AG17","v":1.7},{"$f":"Investimentos!AH17","v":2.1},{"$f":"Investimentos!AI17","v":1.7},{"$f":"Investimentos!AJ17","v":2.4},{"$f":"Investimentos!AK17","v":3.2},{"$f":"Investimentos!AL17","v":2.9},{"$f":"Investimentos!AM17","v":2.3000000000000003},{"$f":"Investimentos!AN17","v":2.3000000000000003},{"$f":"Investimentos!AO17","v":2.7},{"$f":"Investimentos!AP17","v":4.9580000000000002},{"$f":"Investimentos!AQ17","v":4.492},{"$f":"Investimentos!AR17","v":5.4},{"$f":"Investimentos!AS17","v":2.0999999999999996},{"$f":"Investimentos!AT17","v":2.3939999999999997},{"$f":"Investimentos!AU17","v":2.2520000000000002},{"$f":"Investimentos!AV17","v":2.9550000000000001},{"$f":"Investimentos!AW17","v":8.657},{"$f":"Investimentos!AX17","v":6.2949999999999999},{"$f":"Investimentos!AY17","v":4.197000000000001},{"$f":"Investimentos!AZ17","v":3.2130000000000001},{"$f":"Investimentos!BA17","v":0},{"$f":"Investimentos!BB17","v":0},{"$f":"Investimentos!BC17","v":0},{"$f":"Investimentos!BD17","v":0},{"$f":"Investimentos!BE17","v":0},{"$f":"Investimentos!BF17","v":0},{"$f":"Investimentos!BG17","v":0},{"$f":"Investimentos!BH17","v":0},{"$f":"Investimentos!BI17","v":0}]
["Consolidated",{"$f":"Investimentos!B18","v":"EMR"},{"$f":"Investimentos!C18","v":48.204364120000001},{"$f":"Investimentos!D18","v":35.930216670000007},{"$f":"Investimentos!E18","v":34.161072733659047},{"$f":"Investimentos!F18","v":12.274147449999994},null,{"$f":"Investimentos!H18","v":"EMR"},{"$f":"Investimentos!I18","v":0},{"$f":"Investimentos!J18","v":0},{"$f":"Investimentos!K18","v":0},{"$f":"Investimentos!L18","v":0},{"$f":"Investimentos!M18","v":0},{"$f":"Investimentos!N18","v":0},{"$f":"Investimentos!O18","v":0},{"$f":"Investimentos!P18","v":0},{"$f":"Investimentos!Q18","v":0},{"$f":"Investimentos!R18","v":0},{"$f":"Investimentos!S18","v":0},{"$f":"Investimentos!T18","v":0},{"$f":"Investimentos!U18","v":0},{"$f":"Investimentos!V18","v":0},{"$f":"Investimentos!W18","v":0},{"$f":"Investimentos!X18","v":0},{"$f":"Investimentos!Y18","v":0},{"$f":"Investimentos!Z18","v":0},{"$f":"Investimentos!AA18","v":0},{"$f":"Investimentos!AB18","v":0},{"$f":"Investimentos!AC18","v":0},{"$f":"Investimentos!AD18","v":0},{"$f":"Investimentos!AE18","v":0},{"$f":"Investimentos!AF18","v":0},{"$f":"Investimentos!AG18","v":0},{"$f":"Investimentos!AH18","v":0},{"$f":"Investimentos!AI18","v":0},{"$f":"Investimentos!AJ18","v":0},{"$f":"Investimentos!AK18","v":0},{"$f":"Investimentos!AL18","v":0},{"$f":"Investimentos!AM18","v":0},{"$f":"Investimentos!AN18","v":0},{"$f":"Investimentos!AO18","v":0},{"$f":"Investimentos!AP18","v":0},{"$f":"Investimentos!AQ18","v":0},{"$f":"Investimentos!AR18","v":0},{"$f":"Investimentos!AS18","v":0},{"$f":"Investimentos!AT18","v":0},{"$f":"Investimentos!AU18","v":0},{"$f":"Investimentos!AV18","v":0},{"$f":"Investimentos!AW18","v":35.626999999999995},{"$f":"Investimentos!AX18","v":36.576000000000001},{"$f":"Investimentos!AY18","v":38.037999999999997},{"$f":"Investimentos!AZ18","v":45.266999999999996},{"$f":"Investimentos!BA18","v":39.5},{"$f":"Investimentos!BB18","v":63.216000000000001},{"$f":"Investimentos!BC18","v":71.512},{"$f":"Investimentos!BD18","v":63.849000000000004},{"$f":"Investimentos!BE18","v":35.930216670000007},{"$f":"Investimentos!BF18","v":57.098777399999996},{"$f":"Investimentos!BG18","v":75.8087005},{"$f":"Investimentos!BH18","v":66.262063589999983},{"$f":"Investimentos!BI18","v":48.204364120000001}]
["Consolidated",{"$f":"Investimentos!B19","v":"ESE"},{"$f":"Investimentos!C19","v":54.818484350000006},{"$f":"Investimentos!D19","v":61.513327630000006},{"$f":"Investimentos!E19","v":-10.883565461243116},{"$f":"Investimentos!F19","v":-6.6948432800000006},null,{"$f":"Investimentos!H19","v":"ESE"},{"$f":"Investimentos!I19","v":19.5},{"$f":"Investimentos!J19","v":24.9},{"$f":"Investimentos!K19","v":29.300000000000004},{"$f":"Investimentos!L19","v":20.599999999999994},{"$f":"Investimentos!M19","v":15.36594470999988},{"$f":"Investimentos!N19","v":26.130122599999819},{"$f":"Investimentos!O19","v":18.921279449999979},{"$f":"Investimentos!P19","v":19.361287830000009},{"$f":"Investimentos!Q19","v":19.110763660000039},{"$f":"Investimentos!R19","v":24.929707769999755},{"$f":"Investimentos!S19","v":24.574441459999512},{"$f":"Investimentos!T19","v":21.377540239999973},{"$f":"Investimentos!U19","v":14.207399669999974},{"$f":"Investimentos!V19","v":19.781049999999372},{"$f":"Investimentos!W19","v":24.001916009999753},{"$f":"Investimentos!X19","v":17.857277589999999},{"$f":"Investimentos!Y19","v":18.90681256000007},{"$f":"Investimentos!Z19","v":23.9657519899989},{"$f":"Investimentos!AA19","v":24.9},{"$f":"Investimentos!AB19","v":23.1},{"$f":"Investimentos!AC19","v":22.9},{"$f":"Investimentos!AD19","v":30.599999999999998},{"$f":"Investimentos!AE19","v":31.900000000000002},{"$f":"Investimentos!AF19","v":21.9},{"$f":"Investimentos!AG19","v":18.8},{"$f":"Investimentos!AH19","v":18.7},{"$f":"Investimentos!AI19","v":18.899999999999999},{"$f":"Investimentos!AJ19","v":25.599999999999998},{"$f":"Investimentos!AK19","v":17.7},{"$f":"Investimentos!AL19","v":22.4},{"$f":"Investimentos!AM19","v":20.999999999999996},{"$f":"Investimentos!AN19","v":28.3},{"$f":"Investimentos!AO19","v":22.900000000000002},{"$f":"Investimentos!AP19","v":22.004000000000001},{"$f":"Investimentos!AQ19","v":23.298999999999999},{"$f":"Investimentos!AR19","v":20.000000000000004},{"$f":"Investimentos!AS19","v":20.5},{"$f":"Investimentos!AT19","v":32.92},{"$f":"Investimentos!AU19","v":45.542000000000002},{"$f":"Investimentos!AV19","v":57.394000000000005},{"$f":"Investimentos!AW19","v":68.317000000000007},{"$f":"Investimentos!AX19","v":82.001999999999995},{"$f":"Investimentos!AY19","v":74.97},{"$f":"Investimentos!AZ19","v":36.981000000000002},{"$f":"Investimentos!BA19","v":49.219000000000001},{"$f":"Investimentos!BB19","v":52.566000000000003},{"$f":"Investimentos!BC19","v":57.3},{"$f":"Investimentos!BD19","v":56.173000000000002},{"$f":"Investimentos!BE19","v":61.513327630000006},{"$f":"Investimentos!BF19","v":59.232205549999996},{"$f":"Investimentos!BG19","v":70.057532549999991},{"$f":"Investimentos!BH19","v":78.057614009999995},{"$f":"Investimentos!BI19","v":54.818484350000006}]
["Consolidated",{"$f":"Investimentos!B20","v":"EBO"},{"$f":"Investimentos!C20","v":0},{"$f":"Investimentos!D20","v":0},{"$f":"Investimentos!E20","v":"-"},{"$f":"Investimentos!F20","v":0},null,{"$f":"Investimentos!H20","v":"EBO"},{"$f":"Investimentos!I20","v":6.7},{"$f":"Investimentos!J20","v":10.100000000000001},{"$f":"Investimentos!K20","v":3.0999999999999979},{"$f":"Investimentos!L20","v":2},{"$f":"Investimentos!M20","v":2.854208910000029},{"$f":"Investimentos!N20","v":4.8812364199999454},{"$f":"Investimentos!O20","v":3.2048247200000199},{"$f":"Investimentos!P20","v":4.6038441200000202},{"$f":"Investimentos!Q20","v":5.2760153500000104},{"$f":"Investimentos!R20","v":4.1359575800000048},{"$f":"Investimentos!S20","v":4.6830740700000195},{"$f":"Investimentos!T20","v":6.4015070200000164},{"$f":"Investimentos!U20","v":4.8543876399999997},{"$f":"Investimentos!V20","v":5.0079788599999997},{"$f":"Investimentos!W20","v":15.700571890000003},{"$f":"Investimentos!X20","v":31.958174879999994},{"$f":"Investimentos!Y20","v":6.377411780000001},{"$f":"Investimentos!Z20","v":3.9470991399999997},{"$f":"Investimentos!AA20","v":3.1},{"$f":"Investimentos!AB20","v":2.7},{"$f":"Investimentos!AC20","v":3.3000000000000003},{"$f":"Investimentos!AD20","v":3.1},{"$f":"Investimentos!AE20","v":3.5},{"$f":"Investimentos!AF20","v":4.5},{"$f":"Investimentos!AG20","v":3.8},{"$f":"Investimentos!AH20","v":3.5},{"$f":"Investimentos!AI20","v":4.2},{"$f":"Investimentos!AJ20","v":8},{"$f":"Investimentos!AK20","v":3.5999999999999996},{"$f":"Investimentos!AL20","v":4.3},{"$f":"Investimentos!AM20","v":5.3},{"$f":"Investimentos!AN20","v":5.6},{"$f":"Investimentos!AO20","v":4.5},{"$f":"Investimentos!AP20","v":4.6199999999999992},{"$f":"Investimentos!AQ20","v":4.4039999999999999},{"$f":"Investimentos!AR20","v":3.2},{"$f":"Investimentos!AS20","v":3.7},{"$f":"Investimentos!AT20","v":4.63},{"$f":"Investimentos!AU20","v":4.5260000000000007},{"$f":"Investimentos!AV20","v":5.0609999999999999},{"$f":"Investimentos!AW20","v":5.1480000000000006},{"$f":"Investimentos!AX20","v":7.726},{"$f":"Investimentos!AY20","v":7.97},{"$f":"Investimentos!AZ20","v":6.9729999999999999},{"$f":"Investimentos!BA20","v":7.0270000000000001},{"$f":"Investimentos!BB20","v":0},{"$f":"Investimentos!BC20","v":0},{"$f":"Investimentos!BD20","v":0},{"$f":"Investimentos!BE20","v":0},{"$f":"Investimentos!BF20","v":0},{"$f":"Investimentos!BG20","v":0},{"$f":"Investimentos!BH20","v":0},{"$f":"Investimentos!BI20","v":0}]
["Consolidated",{"$f":"Investimentos!B21","v":"EPB"},{"$f":"Investimentos!C21","v":0},{"$f":"Investimentos!D21","v":0},{"$f":"Investimentos!E21","v":"-"},{"$f":"Investimentos!F21","v":0},null,{"$f":"Investimentos!H21","v":"EPB"},{"$f":"Investimentos!I21","v":33.299999999999997},{"$f":"Investimentos!J21","v":31.799999999999997},{"$f":"Investimentos!K21","v":33.5},{"$f":"Investimentos!L21","v":73.099999999999994},{"$f":"Investimentos!M21","v":26.907104229999469},{"$f":"Investimentos!N21","v":33.378105519997909},{"$f":"Investimentos!O21","v":42.5413393599964},{"$f":"Investimentos!P21","v":39.248881469997457},{"$f":"Investimentos!Q21","v":38.509021829998716},{"$f":"Investimentos!R21","v":39.414508429997802},{"$f":"Investimentos!S21","v":39.258610879998194},{"$f":"Investimentos!T21","v":37.541178139998408},{"$f":"Investimentos!U21","v":35.41716680999302},{"$f":"Investimentos!V21","v":34.523764059999174},{"$f":"Investimentos!W21","v":31.599434289999628},{"$f":"Investimentos!X21","v":27.946841200000016},{"$f":"Investimentos!Y21","v":35.265743909999806},{"$f":"Investimentos!Z21","v":43.792891569998602},{"$f":"Investimentos!AA21","v":42.199999999999996},{"$f":"Investimentos!AB21","v":38.1},{"$f":"Investimentos!AC21","v":33},{"$f":"Investimentos!AD21","v":35.599999999999994},{"$f":"Investimentos!AE21","v":31.9},{"$f":"Investimentos!AF21","v":39.9},{"$f":"Investimentos!AG21","v":30.9},{"$f":"Investimentos!AH21","v":39},{"$f":"Investimentos!AI21","v":44.300000000000004},{"$f":"Investimentos!AJ21","v":42.199999999999996},{"$f":"Investimentos!AK21","v":42.6},{"$f":"Investimentos!AL21","v":45.4},{"$f":"Investimentos!AM21","v":51.5},{"$f":"Investimentos!AN21","v":53},{"$f":"Investimentos!AO21","v":46.4},{"$f":"Investimentos!AP21","v":49.3},{"$f":"Investimentos!AQ21","v":46.442},{"$f":"Investimentos!AR21","v":55.6},{"$f":"Investimentos!AS21","v":45},{"$f":"Investimentos!AT21","v":46.365000000000002},{"$f":"Investimentos!AU21","v":47.973999999999997},{"$f":"Investimentos!AV21","v":50.716999999999999},{"$f":"Investimentos!AW21","v":71.447000000000003},{"$f":"Investimentos!AX21","v":88.77000000000001},{"$f":"Investimentos!AY21","v":99.910000000000011},{"$f":"Investimentos!AZ21","v":69.471000000000004},{"$f":"Investimentos!BA21","v":86.521000000000001},{"$f":"Investimentos!BB21","v":0},{"$f":"Investimentos!BC21","v":0},{"$f":"Investimentos!BD21","v":0},{"$f":"Investimentos!BE21","v":0},{"$f":"Investimentos!BF21","v":0},{"$f":"Investimentos!BG21","v":0},{"$f":"Investimentos!BH21","v":0},{"$f":"Investimentos!BI21","v":0}]
["Consolidated",{"$f":"Investimentos!B22","v":"EPB+EBO"},{"$f":"Investimentos!C22","v":97.293120249999916},{"$f":"Investimentos!D22","v":91.590523200000007},{"$f":"Investimentos!E22","v":6.2261867830447182},{"$f":"Investimentos!F22","v":5.702597049999909},null,{"$f":"Investimentos!H22","v":"EPB+EBO"},{"$f":"Investimentos!I22","v":0},{"$f":"Investimentos!J22","v":0},{"$f":"Investimentos!K22","v":0},{"$f":"Investimentos!L22","v":0},{"$f":"Investimentos!M22","v":0},{"$f":"Investimentos!N22","v":0},{"$f":"Investimentos!O22","v":0},{"$f":"Investimentos!P22","v":0},{"$f":"Investimentos!Q22","v":0},{"$f":"Investimentos!R22","v":0},{"$f":"Investimentos!S22","v":0},{"$f":"Investimentos!T22","v":0},{"$f":"Investimentos!U22","v":0},{"$f":"Investimentos!V22","v":0},{"$f":"Investimentos!W22","v":0},{"$f":"Investimentos!X22","v":0},{"$f":"Investimentos!Y22","v":0},{"$f":"Investimentos!Z22","v":0},{"$f":"Investimentos!AA22","v":0},{"$f":"Investimentos!AB22","v":0},{"$f":"Investimentos!AC22","v":0},{"$f":"Investimentos!AD22","v":0},{"$f":"Investimentos!AE22","v":0},{"$f":"Investimentos!AF22","v":0},{"$f":"Investimentos!AG22","v":0},{"$f":"Investimentos!AH22","v":0},{"$f":"Investimentos!AI22","v":0},{"$f":"Investimentos!AJ22","v":0},{"$f":"Investimentos!AK22","v":0},{"$f":"Investimentos!AL22","v":0},{"$f":"Investimentos!AM22","v":0},{"$f":"Investimentos!AN22","v":0},{"$f":"Investimentos!AO22","v":0},{"$f":"Investimentos!AP22","v":0},{"$f":"Investimentos!AQ22","v":0},{"$f":"Investimentos!AR22","v":0},{"$f":"Investimentos!AS22","v":0},{"$f":"Investimentos!AT22","v":0},{"$f":"Investimentos!AU22","v":0},{"$f":"Investimentos!AV22","v":0},{"$f":"Investimentos!AW22","v":0},{"$f":"Investimentos!AX22","v":0},{"$f":"Investimentos!AY22","v":0},{"$f":"Investimentos!AZ22","v":0},{"$f":"Investimentos!BA22","v":93.548000000000002},{"$f":"Investimentos!BB22","v":102.97199999999999},{"$f":"Investimentos!BC22","v":90.47999999999999},{"$f":"Investimentos!BD22","v":105.304},{"$f":"Investimentos!BE22","v":91.590523200000007},{"$f":"Investimentos!BF22","v":126.15699008999999},{"$f":"Investimentos!BG22","v":141.62342704},{"$f":"Investimentos!BH22","v":144.32470797000002},{"$f":"Investimentos!BI22","v":97.293120249999916}]
["Consolidated",{"$f":"Investimentos!B23","v":"EMT"},{"$f":"Investimentos!C23","v":351.8484203699997},{"$f":"Investimentos!D23","v":278.21147341999989},{"$f":"Investimentos!E23","v":26.467976336415976},{"$f":"Investimentos!F23","v":73.63694694999981},null,{"$f":"Investimentos!H23","v":"EMT"},{"$f":"Investimentos!I23","v":0},{"$f":"Investimentos!J23","v":0},{"$f":"Investimentos!K23","v":0},{"$f":"Investimentos!L23","v":0},{"$f":"Investimentos!M23","v":79.413763619999997},{"$f":"Investimentos!N23","v":89.91047915},{"$f":"Investimentos!O23","v":130.66507429000001},{"$f":"Investimentos!P23","v":68.696431149999995},{"$f":"Investimentos!Q23","v":63.6},{"$f":"Investimentos!R23","v":40.1},{"$f":"Investimentos!S23","v":80},{"$f":"Investimentos!T23","v":120.5},{"$f":"Investimentos!U23","v":80.321914679999992},{"$f":"Investimentos!V23","v":133.35287927000002},{"$f":"Investimentos!W23","v":121.94925548000001},{"$f":"Investimentos!X23","v":158.33196320999809},{"$f":"Investimentos!Y23","v":119.60068630001278},{"$f":"Investimentos!Z23","v":163.00739889001036},{"$f":"Investimentos!AA23","v":215.9},{"$f":"Investimentos!AB23","v":130},{"$f":"Investimentos!AC23","v":117.30000000000001},{"$f":"Investimentos!AD23","v":256.5},{"$f":"Investimentos!AE23","v":160.70000000000002},{"$f":"Investimentos!AF23","v":175.8},{"$f":"Investimentos!AG23","v":122},{"$f":"Investimentos!AH23","v":167.7},{"$f":"Investimentos!AI23","v":169.7},{"$f":"Investimentos!AJ23","v":240.9},{"$f":"Investimentos!AK23","v":160.80000000000001},{"$f":"Investimentos!AL23","v":173.29999999999998},{"$f":"Investimentos!AM23","v":232.9},{"$f":"Investimentos!AN23","v":176.3},{"$f":"Investimentos!AO23","v":150.10000000000002},{"$f":"Investimentos!AP23","v":127.899},{"$f":"Investimentos!AQ23","v":96.78},{"$f":"Investimentos!AR23","v":91.5},{"$f":"Investimentos!AS23","v":89},{"$f":"Investimentos!AT23","v":131.69199999999998},{"$f":"Investimentos!AU23","v":198.85},{"$f":"Investimentos!AV23","v":176.35900000000001},{"$f":"Investimentos!AW23","v":230.59700000000001},{"$f":"Investimentos!AX23","v":279.95699999999999},{"$f":"Investimentos!AY23","v":298.72700000000003},{"$f":"Investimentos!AZ23","v":310.31200000000001},{"$f":"Investimentos!BA23","v":262.11500000000001},{"$f":"Investimentos!BB23","v":303.137},{"$f":"Investimentos!BC23","v":251.37899999999999},{"$f":"Investimentos!BD23","v":292.74799999999999},{"$f":"Investimentos!BE23","v":278.21147341999989},{"$f":"Investimentos!BF23","v":410.03892772999995},{"$f":"Investimentos!BG23","v":375.71232746999999},{"$f":"Investimentos!BH23","v":455.00357675000004},{"$f":"Investimentos!BI23","v":351.8484203699997}]
["Consolidated",{"$f":"Investimentos!B24","v":"EMS"},{"$f":"Investimentos!C24","v":177.31966032999998},{"$f":"Investimentos!D24","v":162.43453985000002},{"$f":"Investimentos!E24","v":9.1637655967416798},{"$f":"Investimentos!F24","v":14.885120479999955},null,{"$f":"Investimentos!H24","v":"EMS"},{"$f":"Investimentos!I24","v":0},{"$f":"Investimentos!J24","v":0},{"$f":"Investimentos!K24","v":0},{"$f":"Investimentos!L24","v":0},{"$f":"Investimentos!M24","v":25.301973259999997},{"$f":"Investimentos!N24","v":43.247780750000004},{"$f":"Investimentos!O24","v":48.508539079999998},{"$f":"Investimentos!P24","v":54.641707710000006},{"$f":"Investimentos!Q24","v":36.382276719999993},{"$f":"Investimentos!R24","v":31.185207990000002},{"$f":"Investimentos!S24","v":44.1},{"$f":"Investimentos!T24","v":107.9418254},{"$f":"Investimentos!U24","v":37.612187310000003},{"$f":"Investimentos!V24","v":52.178909910000002},{"$f":"Investimentos!W24","v":62.283503690000003},{"$f":"Investimentos!X24","v":67.977017540000006},{"$f":"Investimentos!Y24","v":42.987663369999993},{"$f":"Investimentos!Z24","v":64.493713849999992},{"$f":"Investimentos!AA24","v":68.400000000000006},{"$f":"Investimentos!AB24","v":68.7},{"$f":"Investimentos!AC24","v":149.19999999999999},{"$f":"Investimentos!AD24","v":192.6},{"$f":"Investimentos!AE24","v":79.8},{"$f":"Investimentos!AF24","v":45.699999999999996},{"$f":"Investimentos!AG24","v":57.2},{"$f":"Investimentos!AH24","v":56.9},{"$f":"Investimentos!AI24","v":61.699999999999996},{"$f":"Investimentos!AJ24","v":76.8},{"$f":"Investimentos!AK24","v":57.5},{"$f":"Investimentos!AL24","v":61.3},{"$f":"Investimentos!AM24","v":67.099999999999994},{"$f":"Investimentos!AN24","v":52.4},{"$f":"Investimentos!AO24","v":51.1},{"$f":"Investimentos!AP24","v":52.082000000000008},{"$f":"Investimentos!AQ24","v":55.292000000000002},{"$f":"Investimentos!AR24","v":67},{"$f":"Investimentos!AS24","v":123},{"$f":"Investimentos!AT24","v":91.85},{"$f":"Investimentos!AU24","v":139.221},{"$f":"Investimentos!AV24","v":161.40199999999999},{"$f":"Investimentos!AW24","v":211.84399999999999},{"$f":"Investimentos!AX24","v":216.86799999999999},{"$f":"Investimentos!AY24","v":269.15700000000004},{"$f":"Investimentos!AZ24","v":135.00200000000001},{"$f":"Investimentos!BA24","v":139.839},{"$f":"Investimentos!BB24","v":155.23300000000003},{"$f":"Investimentos!BC24","v":172.55199999999999},{"$f":"Investimentos!BD24","v":144.08099999999999},{"$f":"Investimentos!BE24","v":162.43453985000002},{"$f":"Investimentos!BF24","v":173.08749234999999},{"$f":"Investimentos!BG24","v":200.77805782999999},{"$f":"Investimentos!BH24","v":247.86068397000003},{"$f":"Investimentos!BI24","v":177.31966032999998}]
["Consolidated",{"$f":"Investimentos!B25","v":"ETO"},{"$f":"Investimentos!C25","v":129.41485286},{"$f":"Investimentos!D25","v":173.93231357000002},{"$f":"Investimentos!E25","v":-25.594703937565765},{"$f":"Investimentos!F25","v":-44.517460710000023},null,{"$f":"Investimentos!H25","v":"ETO"},{"$f":"Investimentos!I25","v":0},{"$f":"Investimentos!J25","v":0},{"$f":"Investimentos!K25","v":0},{"$f":"Investimentos!L25","v":0},{"$f":"Investimentos!M25","v":23.359906429999903},{"$f":"Investimentos!N25","v":8.6858562699998334},{"$f":"Investimentos!O25","v":14.072904389999634},{"$f":"Investimentos!P25","v":23.108125740005132},{"$f":"Investimentos!Q25","v":22.265265189998416},{"$f":"Investimentos!R25","v":11.5},{"$f":"Investimentos!S25","v":28.700000000000003},{"$f":"Investimentos!T25","v":33},{"$f":"Investimentos!U25","v":44.078292040003824},{"$f":"Investimentos!V25","v":59.878727350003764},{"$f":"Investimentos!W25","v":99.514343889998372},{"$f":"Investimentos!X25","v":113.07866995999915},{"$f":"Investimentos!Y25","v":50.354453970001103},{"$f":"Investimentos!Z25","v":81.3},{"$f":"Investimentos!AA25","v":87.499999999999986},{"$f":"Investimentos!AB25","v":90.3},{"$f":"Investimentos!AC25","v":34.9},{"$f":"Investimentos!AD25","v":50.800000000000004},{"$f":"Investimentos!AE25","v":80},{"$f":"Investimentos!AF25","v":80.400000000000006},{"$f":"Investimentos!AG25","v":72.599999999999994},{"$f":"Investimentos!AH25","v":81.699999999999989},{"$f":"Investimentos!AI25","v":63.000000000000007},{"$f":"Investimentos!AJ25","v":73.900000000000006},{"$f":"Investimentos!AK25","v":63.400000000000006},{"$f":"Investimentos!AL25","v":76.3},{"$f":"Investimentos!AM25","v":86.5},{"$f":"Investimentos!AN25","v":125.5},{"$f":"Investimentos!AO25","v":50.099999999999994},{"$f":"Investimentos!AP25","v":48.125},{"$f":"Investimentos!AQ25","v":39.993000000000002},{"$f":"Investimentos!AR25","v":35.5},{"$f":"Investimentos!AS25","v":56.5},{"$f":"Investimentos!AT25","v":77.745999999999995},{"$f":"Investimentos!AU25","v":72.987000000000009},{"$f":"Investimentos!AV25","v":78.097999999999999},{"$f":"Investimentos!AW25","v":87.533000000000001},{"$f":"Investimentos!AX25","v":111.054},{"$f":"Investimentos!AY25","v":104.82300000000001},{"$f":"Investimentos!AZ25","v":92.454000000000008},{"$f":"Investimentos!BA25","v":116.735},{"$f":"Investimentos!BB25","v":128.62899999999999},{"$f":"Investimentos!BC25","v":135.72500000000002},{"$f":"Investimentos!BD25","v":113.26900000000001},{"$f":"Investimentos!BE25","v":173.93231357000002},{"$f":"Investimentos!BF25","v":192.85936456999997},{"$f":"Investimentos!BG25","v":188.60884246000001},{"$f":"Investimentos!BH25","v":192.82395543999999},{"$f":"Investimentos!BI25","v":129.41485286}]
["Consolidated",{"$f":"Investimentos!B26","v":"ESS"},{"$f":"Investimentos!C26","v":104.04838253999999},{"$f":"Investimentos!D26","v":135.81138714000002},{"$f":"Investimentos!E26","v":-23.387585731126805},{"$f":"Investimentos!F26","v":-31.763004600000031},null,{"$f":"Investimentos!H26","v":"ESS"},{"$f":"Investimentos!I26","v":0},{"$f":"Investimentos!J26","v":0},{"$f":"Investimentos!K26","v":0},{"$f":"Investimentos!L26","v":0},{"$f":"Investimentos!M26","v":8.2665410500000007},{"$f":"Investimentos!N26","v":12.04651249},{"$f":"Investimentos!O26","v":15.707668989999998},{"$f":"Investimentos!P26","v":17.293269639999998},{"$f":"Investimentos!Q26","v":14.958217179999998},{"$f":"Investimentos!R26","v":13.851041193},{"$f":"Investimentos!S26","v":17.688131979999998},{"$f":"Investimentos!T26","v":39.9649717},{"$f":"Investimentos!U26","v":14.885586420000003},{"$f":"Investimentos!V26","v":30.935345259999998},{"$f":"Investimentos!W26","v":48.160669029999994},{"$f":"Investimentos!X26","v":48.773468780000002},{"$f":"Investimentos!Y26","v":13.681044140000001},{"$f":"Investimentos!Z26","v":28.915147739999998},{"$f":"Investimentos!AA26","v":45.2},{"$f":"Investimentos!AB26","v":15.100000000000001},{"$f":"Investimentos!AC26","v":23.299999999999997},{"$f":"Investimentos!AD26","v":36.299999999999997},{"$f":"Investimentos!AE26","v":46.899999999999991},{"$f":"Investimentos!AF26","v":45.1},{"$f":"Investimentos!AG26","v":20.6},{"$f":"Investimentos!AH26","v":35.599999999999994},{"$f":"Investimentos!AI26","v":34.800000000000004},{"$f":"Investimentos!AJ26","v":48},{"$f":"Investimentos!AK26","v":28.799999999999997},{"$f":"Investimentos!AL26","v":43.2},{"$f":"Investimentos!AM26","v":44.8},{"$f":"Investimentos!AN26","v":42.3},{"$f":"Investimentos!AO26","v":45.6},{"$f":"Investimentos!AP26","v":48.756},{"$f":"Investimentos!AQ26","v":51.175000000000004},{"$f":"Investimentos!AR26","v":55.7},{"$f":"Investimentos!AS26","v":32.599999999999994},{"$f":"Investimentos!AT26","v":32.158999999999999},{"$f":"Investimentos!AU26","v":41.902999999999992},{"$f":"Investimentos!AV26","v":39.610999999999997},{"$f":"Investimentos!AW26","v":47.396999999999998},{"$f":"Investimentos!AX26","v":72.143000000000001},{"$f":"Investimentos!AY26","v":75.282000000000011},{"$f":"Investimentos!AZ26","v":52.430999999999997},{"$f":"Investimentos!BA26","v":72.652000000000001},{"$f":"Investimentos!BB26","v":72.346999999999994},{"$f":"Investimentos!BC26","v":75.182999999999993},{"$f":"Investimentos!BD26","v":92.034999999999997},{"$f":"Investimentos!BE26","v":135.81138714000002},{"$f":"Investimentos!BF26","v":99.517871700000001},{"$f":"Investimentos!BG26","v":108.43521355000001},{"$f":"Investimentos!BH26","v":87.960916839999996},{"$f":"Investimentos!BI26","v":104.04838253999999}]
["Consolidated",{"$f":"Investimentos!B27","v":"ERO"},{"$f":"Investimentos!C27","v":145.19322260000007},{"$f":"Investimentos!D27","v":136.04360173999999},{"$f":"Investimentos!E27","v":6.7255061928501503},{"$f":"Investimentos!F27","v":9.1496208600000841},null,{"$f":"Investimentos!H27","v":"ERO"},{"$f":"Investimentos!I27","v":33.623749129999993},{"$f":"Investimentos!J27","v":52.50062505999999},{"$f":"Investimentos!K27","v":33.462864289999999},{"$f":"Investimentos!L27","v":66.555863910000014},{"$f":"Investimentos!M27","v":55.69725870000002},{"$f":"Investimentos!N27","v":50.19645628},{"$f":"Investimentos!O27","v":56.025012859999997},{"$f":"Investimentos!P27","v":62.13044081999999},{"$f":"Investimentos!Q27","v":46.032056199999992},{"$f":"Investimentos!R27","v":42.658318309999999},{"$f":"Investimentos!S27","v":43.145315040000007},{"$f":"Investimentos!T27","v":37.876080216999995},{"$f":"Investimentos!U27","v":33.261822530000003},{"$f":"Investimentos!V27","v":30.538552469999999},{"$f":"Investimentos!W27","v":17.575051189999996},{"$f":"Investimentos!X27","v":60.201473499999999},{"$f":"Investimentos!Y27","v":36.068969410000001},{"$f":"Investimentos!Z27","v":73.260067589999991},{"$f":"Investimentos!AA27","v":35.690327820000007},{"$f":"Investimentos!AB27","v":38.92112954000001},{"$f":"Investimentos!AC27","v":28.026889839999981},{"$f":"Investimentos!AD27","v":40.987019580000002},{"$f":"Investimentos!AE27","v":43.009644120000004},{"$f":"Investimentos!AF27","v":19.765076469999997},{"$f":"Investimentos!AG27","v":13.211102369999995},{"$f":"Investimentos!AH27","v":30.569499839999992},{"$f":"Investimentos!AI27","v":26.584485696000002},{"$f":"Investimentos!AJ27","v":48.965800649999991},{"$f":"Investimentos!AK27","v":56.400000000000006},{"$f":"Investimentos!AL27","v":181.3},{"$f":"Investimentos!AM27","v":146.39999999999998},{"$f":"Investimentos!AN27","v":237.9},{"$f":"Investimentos!AO27","v":188.89999999999998},{"$f":"Investimentos!AP27","v":133.76599999999999},{"$f":"Investimentos!AQ27","v":160.65300000000002},{"$f":"Investimentos!AR27","v":150.60000000000002},{"$f":"Investimentos!AS27","v":150.30000000000001},{"$f":"Investimentos!AT27","v":215.66299999999998},{"$f":"Investimentos!AU27","v":231.75200000000001},{"$f":"Investimentos!AV27","v":240.03899999999999},{"$f":"Investimentos!AW27","v":140.97200000000001},{"$f":"Investimentos!AX27","v":181.911},{"$f":"Investimentos!AY27","v":253.33099999999999},{"$f":"Investimentos!AZ27","v":299.12899999999996},{"$f":"Investimentos!BA27","v":157.304},{"$f":"Investimentos!BB27","v":173.69100000000003},{"$f":"Investimentos!BC27","v":113.09},{"$f":"Investimentos!BD27","v":101.38},{"$f":"Investimentos!BE27","v":136.04360173999999},{"$f":"Investimentos!BF27","v":120.8044333},{"$f":"Investimentos!BG27","v":174.72629715000002},{"$f":"Investimentos!BH27","v":157.62276754999999},{"$f":"Investimentos!BI27","v":145.19322260000007}]
["Consolidated",{"$f":"Investimentos!B28","v":"EAC"},{"$f":"Investimentos!C28","v":50.704757590000014},{"$f":"Investimentos!D28","v":104.47956960000002},{"$f":"Investimentos!E28","v":-51.469212800049661},{"$f":"Investimentos!F28","v":-53.774812010000005},null,{"$f":"Investimentos!H28","v":"EAC"},{"$f":"Investimentos!I28","v":11.6335397799999},{"$f":"Investimentos!J28","v":12.846274630000003},{"$f":"Investimentos!K28","v":13.330662309999999},{"$f":"Investimentos!L28","v":11.202165910530052},{"$f":"Investimentos!M28","v":16.308406590000004},{"$f":"Investimentos!N28","v":17.675053880000004},{"$f":"Investimentos!O28","v":17.700351380000004},{"$f":"Investimentos!P28","v":23.635621530299968},{"$f":"Investimentos!Q28","v":8.7773369499999987},{"$f":"Investimentos!R28","v":11.987806740000009},{"$f":"Investimentos!S28","v":14.070300000000003},{"$f":"Investimentos!T28","v":14.767721399999996},{"$f":"Investimentos!U28","v":12.008769389999989},{"$f":"Investimentos!V28","v":7.9334600100000001},{"$f":"Investimentos!W28","v":12.346283000000001},{"$f":"Investimentos!X28","v":20.270525740000004},{"$f":"Investimentos!Y28","v":13.293878530000001},{"$f":"Investimentos!Z28","v":18.687102409999998},{"$f":"Investimentos!AA28","v":17.661171650000004},{"$f":"Investimentos!AB28","v":15.657686459999997},{"$f":"Investimentos!AC28","v":1.8020000000000014},{"$f":"Investimentos!AD28","v":10.237100000000002},{"$f":"Investimentos!AE28","v":13.689299999999999},{"$f":"Investimentos!AF28","v":5.9082999999999997},{"$f":"Investimentos!AG28","v":1.8953999999999986},{"$f":"Investimentos!AH28","v":11.043199999999999},{"$f":"Investimentos!AI28","v":5.8643000000000001},{"$f":"Investimentos!AJ28","v":22.940999999999999},{"$f":"Investimentos!AK28","v":31.300000000000004},{"$f":"Investimentos!AL28","v":40.300000000000004},{"$f":"Investimentos!AM28","v":51.7},{"$f":"Investimentos!AN28","v":89},{"$f":"Investimentos!AO28","v":57.9},{"$f":"Investimentos!AP28","v":49.739000000000004},{"$f":"Investimentos!AQ28","v":28.274000000000001},{"$f":"Investimentos!AR28","v":31.900000000000006},{"$f":"Investimentos!AS28","v":25.2},{"$f":"Investimentos!AT28","v":60.178999999999995},{"$f":"Investimentos!AU28","v":75.424999999999997},{"$f":"Investimentos!AV28","v":85.546999999999997},{"$f":"Investimentos!AW28","v":58.969000000000001},{"$f":"Investimentos!AX28","v":139.52699999999999},{"$f":"Investimentos!AY28","v":149.00399999999999},{"$f":"Investimentos!AZ28","v":109.018},{"$f":"Investimentos!BA28","v":150.839},{"$f":"Investimentos!BB28","v":114.345},{"$f":"Investimentos!BC28","v":87.923999999999992},{"$f":"Investimentos!BD28","v":131.98899999999998},{"$f":"Investimentos!BE28","v":104.47956960000002},{"$f":"Investimentos!BF28","v":110.66310784000001},{"$f":"Investimentos!BG28","v":183.40384885999998},{"$f":"Investimentos!BH28","v":205.80878143000001},{"$f":"Investimentos!BI28","v":50.704757590000014}]
["Consolidated",{"$f":"Investimentos!B29","v":"Total Distribuidoras"},{"$f":"Investimentos!C29","v":1158.8452650099998},{"$f":"Investimentos!D29","v":1179.94695282},{"$f":"Investimentos!E29","v":-1.7883590240703962},{"$f":"Investimentos!F29","v":-21.101687810000158},null,{"$f":"Investimentos!H29","v":"Total Distribuidoras"},{"$f":"Investimentos!I29","v":115.75728890999989},{"$f":"Investimentos!J29","v":145.14689969},{"$f":"Investimentos!K29","v":127.1935266},{"$f":"Investimentos!L29","v":185.65802982053006},{"$f":"Investimentos!M29","v":265.83769389999884},{"$f":"Investimentos!N29","v":307.43685469999724},{"$f":"Investimentos!O29","v":364.13584591999609},{"$f":"Investimentos!P29","v":325.18137340030256},{"$f":"Investimentos!Q29","v":265.97504637999725},{"$f":"Investimentos!R29","v":233.56831375299751},{"$f":"Investimentos!S29","v":314.0691948499973},{"$f":"Investimentos!T29","v":434.44500487699821},{"$f":"Investimentos!U29","v":288.71528756999692},{"$f":"Investimentos!V29","v":399.73752983000094},{"$f":"Investimentos!W29","v":460.16053966999766},{"$f":"Investimentos!X29","v":570.00103233999744},{"$f":"Investimentos!Y29","v":346.08967283001368},{"$f":"Investimentos!Z29","v":517.26765232000776},{"$f":"Investimentos!AA29","v":556.55149947000007},{"$f":"Investimentos!AB29","v":444.97881599999999},{"$f":"Investimentos!AC29","v":437.12888984},{"$f":"Investimentos!AD29","v":682.02411958000005},{"$f":"Investimentos!AE29","v":511.09894412},{"$f":"Investimentos!AF29","v":462.17337646999999},{"$f":"Investimentos!AG29","v":357.10650236999999},{"$f":"Investimentos!AH29","v":465.91269983999996},{"$f":"Investimentos!AI29","v":458.54878569600004},{"$f":"Investimentos!AJ29","v":606.00680065000006},{"$f":"Investimentos!AK29","v":489.40000000000003},{"$f":"Investimentos!AL29","v":670.9},{"$f":"Investimentos!AM29","v":728.19999999999993},{"$f":"Investimentos!AN29","v":824.5},{"$f":"Investimentos!AO29","v":632.9},{"$f":"Investimentos!AP29","v":568.38199999999995},{"$f":"Investimentos!AQ29","v":543.78000000000009},{"$f":"Investimentos!AR29","v":544.30000000000007},{"$f":"Investimentos!AS29","v":560.5},{"$f":"Investimentos!AT29","v":714.51199999999994},{"$f":"Investimentos!AU29","v":884.73099999999999},{"$f":"Investimentos!AV29","v":919.45699999999999},{"$f":"Investimentos!AW29","v":957.85100000000011},{"$f":"Investimentos!AX29","v":1216.5340000000001},{"$f":"Investimentos!AY29","v":1371.212},{"$f":"Investimentos!AZ29","v":1157.038},{"$f":"Investimentos!BA29","v":1081.751},{"$f":"Investimentos!BB29","v":1166.1360000000002},{"$f":"Investimentos!BC29","v":1055.145},{"$f":"Investimentos!BD29","v":1100.828},{"$f":"Investimentos!BE29","v":1179.94695282},{"$f":"Investimentos!BF29","v":1349.4591705300002},{"$f":"Investimentos!BG29","v":1519.1542474099999},{"$f":"Investimentos!BH29","v":1635.7250675499999},{"$f":"Investimentos!BI29","v":1158.8452650099998}]
["Consolidated",{"$f":"Investimentos!B30","v":"EPA I"},{"$f":"Investimentos!C30","v":2.0393440000000002E-2},{"$f":"Investimentos!D30","v":0.14894406000000002},{"$f":"Investimentos!E30","v":-86.307987038892321},{"$f":"Investimentos!F30","v":-0.12855062},null,{"$f":"Investimentos!H30","v":"EPA I"},{"$f":"Investimentos!I30","v":0},{"$f":"Investimentos!J30","v":0},{"$f":"Investimentos!K30","v":0},{"$f":"Investimentos!L30","v":0},{"$f":"Investimentos!M30","v":0},{"$f":"Investimentos!N30","v":0},{"$f":"Investimentos!O30","v":0},{"$f":"Investimentos!P30","v":0},{"$f":"Investimentos!Q30","v":0},{"$f":"Investimentos!R30","v":0},{"$f":"Investimentos!S30","v":0},{"$f":"Investimentos!T30","v":0},{"$f":"Investimentos!U30","v":0},{"$f":"Investimentos!V30","v":0},{"$f":"Investimentos!W30","v":0},{"$f":"Investimentos!X30","v":0},{"$f":"Investimentos!Y30","v":0},{"$f":"Investimentos!Z30","v":0},{"$f":"Investimentos!AA30","v":0},{"$f":"Investimentos!AB30","v":0},{"$f":"Investimentos!AC30","v":0},{"$f":"Investimentos!AD30","v":0},{"$f":"Investimentos!AE30","v":1.9},{"$f":"Investimentos!AF30","v":6.8999999999999995},{"$f":"Investimentos!AG30","v":3},{"$f":"Investimentos!AH30","v":22.3},{"$f":"Investimentos!AI30","v":6.9},{"$f":"Investimentos!AJ30","v":47.5},{"$f":"Investimentos!AK30","v":26.3},{"$f":"Investimentos!AL30","v":26.5},{"$f":"Investimentos!AM30","v":53.8},{"$f":"Investimentos!AN30","v":45.4},{"$f":"Investimentos!AO30","v":20.2},{"$f":"Investimentos!AP30","v":13.4},{"$f":"Investimentos!AQ30","v":22.247},{"$f":"Investimentos!AR30","v":22.2},{"$f":"Investimentos!AS30","v":0},{"$f":"Investimentos!AT30","v":0},{"$f":"Investimentos!AU30","v":0},{"$f":"Investimentos!AV30","v":0},{"$f":"Investimentos!AW30","v":0},{"$f":"Investimentos!AX30","v":0},{"$f":"Investimentos!AY30","v":0},{"$f":"Investimentos!AZ30","v":0},{"$f":"Investimentos!BA30","v":0},{"$f":"Investimentos!BB30","v":0},{"$f":"Investimentos!BC30","v":0},{"$f":"Investimentos!BD30","v":3.2000000000000001E-2},{"$f":"Investimentos!BE30","v":0.14894406000000002},{"$f":"Investimentos!BF30","v":0},{"$f":"Investimentos!BG30","v":0},{"$f":"Investimentos!BH30","v":6.2272980000000006E-2},{"$f":"Investimentos!BI30","v":2.0393440000000002E-2}]
["Consolidated",{"$f":"Investimentos!B31","v":"EPA II"},{"$f":"Investimentos!C31","v":1.6180050000000001E-2},{"$f":"Investimentos!D31","v":5.9947780000000013E-2},{"$f":"Investimentos!E31","v":-73.009759494012954},{"$f":"Investimentos!F31","v":-4.3767730000000012E-2},null,{"$f":"Investimentos!H31","v":"EPA II"},{"$f":"Investimentos!I31","v":0},{"$f":"Investimentos!J31","v":0},{"$f":"Investimentos!K31","v":0},{"$f":"Investimentos!L31","v":0},{"$f":"Investimentos!M31","v":0},{"$f":"Investimentos!N31","v":0},{"$f":"Investimentos!O31","v":0},{"$f":"Investimentos!P31","v":0},{"$f":"Investimentos!Q31","v":0},{"$f":"Investimentos!R31","v":0},{"$f":"Investimentos!S31","v":0},{"$f":"Investimentos!T31","v":0},{"$f":"Investimentos!U31","v":0},{"$f":"Investimentos!V31","v":0},{"$f":"Investimentos!W31","v":0},{"$f":"Investimentos!X31","v":0},{"$f":"Investimentos!Y31","v":0},{"$f":"Investimentos!Z31","v":0},{"$f":"Investimentos!AA31","v":0},{"$f":"Investimentos!AB31","v":0},{"$f":"Investimentos!AC31","v":0},{"$f":"Investimentos!AD31","v":0},{"$f":"Investimentos!AE31","v":0},{"$f":"Investimentos!AF31","v":0},{"$f":"Investimentos!AG31","v":0},{"$f":"Investimentos!AH31","v":0},{"$f":"Investimentos!AI31","v":1.4},{"$f":"Investimentos!AJ31","v":1.5},{"$f":"Investimentos!AK31","v":2.4},{"$f":"Investimentos!AL31","v":14.2},{"$f":"Investimentos!AM31","v":21.7},{"$f":"Investimentos!AN31","v":35.299999999999997},{"$f":"Investimentos!AO31","v":22},{"$f":"Investimentos!AP31","v":53},{"$f":"Investimentos!AQ31","v":33.081000000000003},{"$f":"Investimentos!AR31","v":29},{"$f":"Investimentos!AS31","v":75.599999999999994},{"$f":"Investimentos!AT31","v":39.475999999999999},{"$f":"Investimentos!AU31","v":43.81},{"$f":"Investimentos!AV31","v":28.257000000000001},{"$f":"Investimentos!AW31","v":30.677999999999997},{"$f":"Investimentos!AX31","v":1.298},{"$f":"Investimentos!AY31","v":11.406000000000001},{"$f":"Investimentos!AZ31","v":9.1599999999999984},{"$f":"Investimentos!BA31","v":10.442},{"$f":"Investimentos!BB31","v":9.7260000000000009},{"$f":"Investimentos!BC31","v":0},{"$f":"Investimentos!BD31","v":2.1000000000000001E-2},{"$f":"Investimentos!BE31","v":5.9947780000000013E-2},{"$f":"Investimentos!BF31","v":7.8676999999999914E-4},{"$f":"Investimentos!BG31","v":0},{"$f":"Investimentos!BH31","v":2.9305790000000002E-2},{"$f":"Investimentos!BI31","v":1.6180050000000001E-2}]
["Consolidated",{"$f":"Investimentos!B32","v":"EGO I"},{"$f":"Investimentos!C32","v":1.25863E-2},{"$f":"Investimentos!D32","v":0},{"$f":"Investimentos!E32","v":"-"},{"$f":"Investimentos!F32","v":1.25863E-2},null,{"$f":"Investimentos!H32","v":"EGO I"},{"$f":"Investimentos!I32","v":0},{"$f":"Investimentos!J32","v":0},{"$f":"Investimentos!K32","v":0},{"$f":"Investimentos!L32","v":0},{"$f":"Investimentos!M32","v":0},{"$f":"Investimentos!N32","v":0},{"$f":"Investimentos!O32","v":0},{"$f":"Investimentos!P32","v":0},{"$f":"Investimentos!Q32","v":0},{"$f":"Investimentos!R32","v":0},{"$f":"Investimentos!S32","v":0},{"$f":"Investimentos!T32","v":0},{"$f":"Investimentos!U32","v":0},{"$f":"Investimentos!V32","v":0},{"$f":"Investimentos!W32","v":0},{"$f":"Investimentos!X32","v":0},{"$f":"Investimentos!Y32","v":0},{"$f":"Investimentos!Z32","v":0},{"$f":"Investimentos!AA32","v":0},{"$f":"Investimentos!AB32","v":0},{"$f":"Investimentos!AC32","v":0},{"$f":"Investimentos!AD32","v":0},{"$f":"Investimentos!AE32","v":1.5},{"$f":"Investimentos!AF32","v":4.5},{"$f":"Investimentos!AG32","v":3.7},{"$f":"Investimentos!AH32","v":17.8},{"$f":"Investimentos!AI32","v":8.1},{"$f":"Investimentos!AJ32","v":61},{"$f":"Investimentos!AK32","v":21.8},{"$f":"Investimentos!AL32","v":27.8},{"$f":"Investimentos!AM32","v":42.7},{"$f":"Investimentos!AN32","v":31.8},{"$f":"Investimentos!AO32","v":24.2},{"$f":"Investimentos!AP32","v":8.6},{"$f":"Investimentos!AQ32","v":0.96799999999999997},{"$f":"Investimentos!AR32","v":0},{"$f":"Investimentos!AS32","v":0},{"$f":"Investimentos!AT32","v":0},{"$f":"Investimentos!AU32","v":0},{"$f":"Investimentos!AV32","v":0},{"$f":"Investimentos!AW32","v":0},{"$f":"Investimentos!AX32","v":0},{"$f":"Investimentos!AY32","v":0},{"$f":"Investimentos!AZ32","v":0},{"$f":"Investimentos!BA32","v":0},{"$f":"Investimentos!BB32","v":0},{"$f":"Investimentos!BC32","v":0},{"$f":"Investimentos!BD32","v":3.2000000000000001E-2},{"$f":"Investimentos!BE32","v":0},{"$f":"Investimentos!BF32","v":0},{"$f":"Investimentos!BG32","v":0},{"$f":"Investimentos!BH32","v":0},{"$f":"Investimentos!BI32","v":1.25863E-2}]
["Consolidated",{"$f":"Investimentos!B33","v":"ETT"},{"$f":"Investimentos!C33","v":2.24041E-2},{"$f":"Investimentos!D33","v":0},{"$f":"Investimentos!E33","v":"-"},{"$f":"Investimentos!F33","v":2.24041E-2},null,{"$f":"Investimentos!H33","v":"ETT"},{"$f":"Investimentos!I33","v":0},{"$f":"Investimentos!J33","v":0},{"$f":"Investimentos!K33","v":0},{"$f":"Investimentos!L33","v":0},{"$f":"Investimentos!M33","v":0},{"$f":"Investimentos!N33","v":0},{"$f":"Investimentos!O33","v":0},{"$f":"Investimentos!P33","v":0},{"$f":"Investimentos!Q33","v":0},{"$f":"Investimentos!R33","v":0},{"$f":"Investimentos!S33","v":0},{"$f":"Investimentos!T33","v":0},{"$f":"Investimentos!U33","v":0},{"$f":"Investimentos!V33","v":0},{"$f":"Investimentos!W33","v":0},{"$f":"Investimentos!X33","v":0},{"$f":"Investimentos!Y33","v":0},{"$f":"Investimentos!Z33","v":0},{"$f":"Investimentos!AA33","v":0},{"$f":"Investimentos!AB33","v":0},{"$f":"Investimentos!AC33","v":0},{"$f":"Investimentos!AD33","v":0},{"$f":"Investimentos!AE33","v":0},{"$f":"Investimentos!AF33","v":0},{"$f":"Investimentos!AG33","v":0},{"$f":"Investimentos!AH33","v":0},{"$f":"Investimentos!AI33","v":0},{"$f":"Investimentos!AJ33","v":0},{"$f":"Investimentos!AK33","v":0},{"$f":"Investimentos!AL33","v":1.2},{"$f":"Investimentos!AM33","v":2.6},{"$f":"Investimentos!AN33","v":12.1},{"$f":"Investimentos!AO33","v":3},{"$f":"Investimentos!AP33","v":7.2},{"$f":"Investimentos!AQ33","v":7.09},{"$f":"Investimentos!AR33","v":16},{"$f":"Investimentos!AS33","v":32.200000000000003},{"$f":"Investimentos!AT33","v":83.290999999999997},{"$f":"Investimentos!AU33","v":172.596},{"$f":"Investimentos!AV33","v":88.506},{"$f":"Investimentos!AW33","v":72.327000000000012},{"$f":"Investimentos!AX33","v":130.68200000000002},{"$f":"Investimentos!AY33","v":144.797},{"$f":"Investimentos!AZ33","v":-32.99},{"$f":"Investimentos!BA33","v":46.587000000000003},{"$f":"Investimentos!BB33","v":31.303000000000001},{"$f":"Investimentos!BC33","v":106.45},{"$f":"Investimentos!BD33","v":1.7999999999999999E-2},{"$f":"Investimentos!BE33","v":0},{"$f":"Investimentos!BF33","v":0},{"$f":"Investimentos!BG33","v":0},{"$f":"Investimentos!BH33","v":0},{"$f":"Investimentos!BI33","v":2.24041E-2}]
["Consolidated",{"$f":"Investimentos!B34","v":"ETT II"},{"$f":"Investimentos!C34","v":-0.12847518999999996},{"$f":"Investimentos!D34","v":3.9983601299999991},{"$f":"Investimentos!E34","v":"-"},{"$f":"Investimentos!F34","v":-4.1268353199999988},null,{"$f":"Investimentos!H34","v":"ETT II"},{"$f":"Investimentos!I34","v":0},{"$f":"Investimentos!J34","v":0},{"$f":"Investimentos!K34","v":0},{"$f":"Investimentos!L34","v":0},{"$f":"Investimentos!M34","v":0},{"$f":"Investimentos!N34","v":0},{"$f":"Investimentos!O34","v":0},{"$f":"Investimentos!P34","v":0},{"$f":"Investimentos!Q34","v":0},{"$f":"Investimentos!R34","v":0},{"$f":"Investimentos!S34","v":0},{"$f":"Investimentos!T34","v":0},{"$f":"Investimentos!U34","v":0},{"$f":"Investimentos!V34","v":0},{"$f":"Investimentos!W34","v":0},{"$f":"Investimentos!X34","v":0},{"$f":"Investimentos!Y34","v":0},{"$f":"Investimentos!Z34","v":0},{"$f":"Investimentos!AA34","v":0},{"$f":"Investimentos!AB34","v":0},{"$f":"Investimentos!AC34","v":0},{"$f":"Investimentos!AD34","v":0},{"$f":"Investimentos!AE34","v":0},{"$f":"Investimentos!AF34","v":0},{"$f":"Investimentos!AG34","v":0},{"$f":"Investimentos!AH34","v":0},{"$f":"Investimentos!AI34","v":0},{"$f":"Investimentos!AJ34","v":0},{"$f":"Investimentos!AK34","v":0},{"$f":"Investimentos!AL34","v":0},{"$f":"Investimentos!AM34","v":0},{"$f":"Investimentos!AN34","v":0},{"$f":"Investimentos!AO34","v":0},{"$f":"Investimentos!AP34","v":0},{"$f":"Investimentos!AQ34","v":0},{"$f":"Investimentos!AR34","v":0},{"$f":"Investimentos!AS34","v":0},{"$f":"Investimentos!AT34","v":0},{"$f":"Investimentos!AU34","v":0},{"$f":"Investimentos!AV34","v":0},{"$f":"Investimentos!AW34","v":0.371},{"$f":"Investimentos!AX34","v":0.16400000000000001},{"$f":"Investimentos!AY34","v":1.86},{"$f":"Investimentos!AZ34","v":3.0779999999999998},{"$f":"Investimentos!BA34","v":3.0139999999999998},{"$f":"Investimentos!BB34","v":14.492000000000001},{"$f":"Investimentos!BC34","v":12.473000000000001},{"$f":"Investimentos!BD34","v":9.8939999999999984},{"$f":"Investimentos!BE34","v":3.9983601299999991},{"$f":"Investimentos!BF34","v":2.0187253300000001},{"$f":"Investimentos!BG34","v":16.374080469999999},{"$f":"Investimentos!BH34","v":-0.90872976000006023},{"$f":"Investimentos!BI34","v":-0.12847518999999996}]
["Consolidated",{"$f":"Investimentos!B35","v":"EAM"},{"$f":"Investimentos!C35","v":22.525593019999995},{"$f":"Investimentos!D35","v":41.502412110000037},{"$f":"Investimentos!E35","v":-45.724617257673948},{"$f":"Investimentos!F35","v":-18.976819090000042},null,{"$f":"Investimentos!H35","v":"EAM"},{"$f":"Investimentos!I35","v":0},{"$f":"Investimentos!J35","v":0},{"$f":"Investimentos!K35","v":0},{"$f":"Investimentos!L35","v":0},{"$f":"Investimentos!M35","v":0},{"$f":"Investimentos!N35","v":0},{"$f":"Investimentos!O35","v":0},{"$f":"Investimentos!P35","v":0},{"$f":"Investimentos!Q35","v":0},{"$f":"Investimentos!R35","v":0},{"$f":"Investimentos!S35","v":0},{"$f":"Investimentos!T35","v":0},{"$f":"Investimentos!U35","v":0},{"$f":"Investimentos!V35","v":0},{"$f":"Investimentos!W35","v":0},{"$f":"Investimentos!X35","v":0},{"$f":"Investimentos!Y35","v":0},{"$f":"Investimentos!Z35","v":0},{"$f":"Investimentos!AA35","v":0},{"$f":"Investimentos!AB35","v":0},{"$f":"Investimentos!AC35","v":0},{"$f":"Investimentos!AD35","v":0},{"$f":"Investimentos!AE35","v":0},{"$f":"Investimentos!AF35","v":0},{"$f":"Investimentos!AG35","v":0},{"$f":"Investimentos!AH35","v":0},{"$f":"Investimentos!AI35","v":0},{"$f":"Investimentos!AJ35","v":0},{"$f":"Investimentos!AK35","v":0},{"$f":"Investimentos!AL35","v":0},{"$f":"Investimentos!AM35","v":0},{"$f":"Investimentos!AN35","v":0},{"$f":"Investimentos!AO35","v":0},{"$f":"Investimentos!AP35","v":0},{"$f":"Investimentos!AQ35","v":0},{"$f":"Investimentos!AR35","v":0},{"$f":"Investimentos!AS35","v":241.1},{"$f":"Investimentos!AT35","v":0.43899999999999995},{"$f":"Investimentos!AU35","v":9.254999999999999},{"$f":"Investimentos!AV35","v":6.51},{"$f":"Investimentos!AW35","v":27.230999999999998},{"$f":"Investimentos!AX35","v":12.347},{"$f":"Investimentos!AY35","v":16.835000000000001},{"$f":"Investimentos!AZ35","v":24.823999999999998},{"$f":"Investimentos!BA35","v":37.433999999999997},{"$f":"Investimentos!BB35","v":63.307000000000002},{"$f":"Investimentos!BC35","v":47.521000000000001},{"$f":"Investimentos!BD35","v":74.67},{"$f":"Investimentos!BE35","v":41.502412110000037},{"$f":"Investimentos!BF35","v":72.432393469999994},{"$f":"Investimentos!BG35","v":58.902737510000001},{"$f":"Investimentos!BH35","v":50.697967199999994},{"$f":"Investimentos!BI35","v":22.525593019999995}]
["Consolidated",{"$f":"Investimentos!B36","v":"EAM II"},{"$f":"Investimentos!C36","v":11.461900329999999},{"$f":"Investimentos!D36","v":0.78097121000000003},{"$f":"Investimentos!E36","v":1367.6469738237852},{"$f":"Investimentos!F36","v":10.680929119999998},null,{"$f":"Investimentos!H36","v":"EAM II"},{"$f":"Investimentos!I36","v":0},{"$f":"Investimentos!J36","v":0},{"$f":"Investimentos!K36","v":0},{"$f":"Investimentos!L36","v":0},{"$f":"Investimentos!M36","v":0},{"$f":"Investimentos!N36","v":0},{"$f":"Investimentos!O36","v":0},{"$f":"Investimentos!P36","v":0},{"$f":"Investimentos!Q36","v":0},{"$f":"Investimentos!R36","v":0},{"$f":"Investimentos!S36","v":0},{"$f":"Investimentos!T36","v":0},{"$f":"Investimentos!U36","v":0},{"$f":"Investimentos!V36","v":0},{"$f":"Investimentos!W36","v":0},{"$f":"Investimentos!X36","v":0},{"$f":"Investimentos!Y36","v":0},{"$f":"Investimentos!Z36","v":0},{"$f":"Investimentos!AA36","v":0},{"$f":"Investimentos!AB36","v":0},{"$f":"Investimentos!AC36","v":0},{"$f":"Investimentos!AD36","v":0},{"$f":"Investimentos!AE36","v":0},{"$f":"Investimentos!AF36","v":0},{"$f":"Investimentos!AG36","v":0},{"$f":"Investimentos!AH36","v":0},{"$f":"Investimentos!AI36","v":0},{"$f":"Investimentos!AJ36","v":0},{"$f":"Investimentos!AK36","v":0},{"$f":"Investimentos!AL36","v":0},{"$f":"Investimentos!AM36","v":0},{"$f":"Investimentos!AN36","v":0},{"$f":"Investimentos!AO36","v":0},{"$f":"Investimentos!AP36","v":0},{"$f":"Investimentos!AQ36","v":0},{"$f":"Investimentos!AR36","v":0},{"$f":"Investimentos!AS36","v":0},{"$f":"Investimentos!AT36","v":0.83499999999999996},{"$f":"Investimentos!AU36","v":0.48199999999999998},{"$f":"Investimentos!AV36","v":1.2999999999999999E-2},{"$f":"Investimentos!AW36","v":0},{"$f":"Investimentos!AX36","v":0},{"$f":"Investimentos!AY36","v":0},{"$f":"Investimentos!AZ36","v":0},{"$f":"Investimentos!BA36","v":"-"},{"$f":"Investimentos!BB36","v":"-"},{"$f":"Investimentos!BC36","v":7.8979999999999997},{"$f":"Investimentos!BD36","v":11.182},{"$f":"Investimentos!BE36","v":0.78097121000000003},{"$f":"Investimentos!BF36","v":13.412118390000003},{"$f":"Investimentos!BG36","v":28.720801720000001},{"$f":"Investimentos!BH36","v":50.668995519999996},{"$f":"Investimentos!BI36","v":11.461900329999999}]
["Consolidated",{"$f":"Investimentos!B37","v":"EAP"},{"$f":"Investimentos!C37","v":-0.68067020999999972},{"$f":"Investimentos!D37","v":31.358136210000005},{"$f":"Investimentos!E37","v":"-"},{"$f":"Investimentos!F37","v":-32.038806420000007},null,{"$f":"Investimentos!H37","v":"EAP"},{"$f":"Investimentos!I37","v":0},{"$f":"Investimentos!J37","v":0},{"$f":"Investimentos!K37","v":0},{"$f":"Investimentos!L37","v":0},{"$f":"Investimentos!M37","v":0},{"$f":"Investimentos!N37","v":0},{"$f":"Investimentos!O37","v":0},{"$f":"Investimentos!P37","v":0},{"$f":"Investimentos!Q37","v":0},{"$f":"Investimentos!R37","v":0},{"$f":"Investimentos!S37","v":0},{"$f":"Investimentos!T37","v":0},{"$f":"Investimentos!U37","v":0},{"$f":"Investimentos!V37","v":0},{"$f":"Investimentos!W37","v":0},{"$f":"Investimentos!X37","v":0},{"$f":"Investimentos!Y37","v":0},{"$f":"Investimentos!Z37","v":0},{"$f":"Investimentos!AA37","v":0},{"$f":"Investimentos!AB37","v":0},{"$f":"Investimentos!AC37","v":0},{"$f":"Investimentos!AD37","v":0},{"$f":"Investimentos!AE37","v":0},{"$f":"Investimentos!AF37","v":0},{"$f":"Investimentos!AG37","v":0},{"$f":"Investimentos!AH37","v":0},{"$f":"Investimentos!AI37","v":0},{"$f":"Investimentos!AJ37","v":0},{"$f":"Investimentos!AK37","v":0},{"$f":"Investimentos!AL37","v":0},{"$f":"Investimentos!AM37","v":0},{"$f":"Investimentos!AN37","v":0},{"$f":"Investimentos!AO37","v":0},{"$f":"Investimentos!AP37","v":0},{"$f":"Investimentos!AQ37","v":0},{"$f":"Investimentos!AR37","v":0},{"$f":"Investimentos!AS37","v":0},{"$f":"Investimentos!AT37","v":0},{"$f":"Investimentos!AU37","v":0},{"$f":"Investimentos!AV37","v":0},{"$f":"Investimentos!AW37","v":2.944},{"$f":"Investimentos!AX37","v":0.72399999999999998},{"$f":"Investimentos!AY37","v":1.7829999999999999},{"$f":"Investimentos!AZ37","v":2.7650000000000001},{"$f":"Investimentos!BA37","v":3.254},{"$f":"Investimentos!BB37","v":13.885999999999999},{"$f":"Investimentos!BC37","v":3.9390000000000001},{"$f":"Investimentos!BD37","v":26.733000000000001},{"$f":"Investimentos!BE37","v":31.358136210000005},{"$f":"Investimentos!BF37","v":32.258760970000004},{"$f":"Investimentos!BG37","v":15.009365620000001},{"$f":"Investimentos!BH37","v":20.645577320000001},{"$f":"Investimentos!BI37","v":-0.68067020999999972}]
["Consolidated",{"$f":"Investimentos!B38","v":"EPT"},{"$f":"Investimentos!C38","v":0},{"$f":"Investimentos!D38","v":0},{"$f":"Investimentos!E38","v":"-"},{"$f":"Investimentos!F38","v":0},null,{"$f":"Investimentos!H38","v":"EPT"},{"$f":"Investimentos!I38","v":0},{"$f":"Investimentos!J38","v":0},{"$f":"Investimentos!K38","v":0},{"$f":"Investimentos!L38","v":0},{"$f":"Investimentos!M38","v":0},{"$f":"Investimentos!N38","v":0},{"$f":"Investimentos!O38","v":0},{"$f":"Investimentos!P38","v":0},{"$f":"Investimentos!Q38","v":0},{"$f":"Investimentos!R38","v":0},{"$f":"Investimentos!S38","v":0},{"$f":"Investimentos!T38","v":0},{"$f":"Investimentos!U38","v":0},{"$f":"Investimentos!V38","v":0},{"$f":"Investimentos!W38","v":0},{"$f":"Investimentos!X38","v":0},{"$f":"Investimentos!Y38","v":0},{"$f":"Investimentos!Z38","v":0},{"$f":"Investimentos!AA38","v":0},{"$f":"Investimentos!AB38","v":0},{"$f":"Investimentos!AC38","v":0},{"$f":"Investimentos!AD38","v":0},{"$f":"Investimentos!AE38","v":0},{"$f":"Investimentos!AF38","v":0},{"$f":"Investimentos!AG38","v":0},{"$f":"Investimentos!AH38","v":0},{"$f":"Investimentos!AI38","v":0},{"$f":"Investimentos!AJ38","v":0},{"$f":"Investimentos!AK38","v":0},{"$f":"Investimentos!AL38","v":0},{"$f":"Investimentos!AM38","v":0},{"$f":"Investimentos!AN38","v":0},{"$f":"Investimentos!AO38","v":0},{"$f":"Investimentos!AP38","v":0},{"$f":"Investimentos!AQ38","v":0},{"$f":"Investimentos!AR38","v":0},{"$f":"Investimentos!AS38","v":0},{"$f":"Investimentos!AT38","v":0},{"$f":"Investimentos!AU38","v":0},{"$f":"Investimentos!AV38","v":0},{"$f":"Investimentos!AW38","v":0},{"$f":"Investimentos!AX38","v":0},{"$f":"Investimentos!AY38","v":0},{"$f":"Investimentos!AZ38","v":0},{"$f":"Investimentos!BA38","v":0},{"$f":"Investimentos!BB38","v":4.0000000000000001E-3},{"$f":"Investimentos!BC38","v":1.4E-2},{"$f":"Investimentos!BD38","v":0},{"$f":"Investimentos!BE38","v":0},{"$f":"Investimentos!BF38","v":0},{"$f":"Investimentos!BG38","v":6.1424220000000002E-2},{"$f":"Investimentos!BH38","v":0.34337656},{"$f":"Investimentos!BI38","v":0}]
["Consolidated",{"$f":"Investimentos!B40","v":"GEMINI Consolidado"},{"$f":"Investimentos!C40","v":6.4227474299999985},{"$f":"Investimentos!D40","v":10.544819590000001},{"$f":"Investimentos!E40","v":-39.090969028138701},{"$f":"Investimentos!F40","v":-4.1220721600000028},null,{"$f":"Investimentos!H40","v":"GEMINI Consolidado"},{"$f":"Investimentos!I40","v":0},{"$f":"Investimentos!J40","v":0},{"$f":"Investimentos!K40","v":0},{"$f":"Investimentos!L40","v":0},{"$f":"Investimentos!M40","v":0},{"$f":"Investimentos!N40","v":0},{"$f":"Investimentos!O40","v":0},{"$f":"Investimentos!P40","v":0},{"$f":"Investimentos!Q40","v":0},{"$f":"Investimentos!R40","v":0},{"$f":"Investimentos!S40","v":0},{"$f":"Investimentos!T40","v":0},{"$f":"Investimentos!U40","v":0},{"$f":"Investimentos!V40","v":0},{"$f":"Investimentos!W40","v":0},{"$f":"Investimentos!X40","v":0},{"$f":"Investimentos!Y40","v":0},{"$f":"Investimentos!Z40","v":0},{"$f":"Investimentos!AA40","v":0},{"$f":"Investimentos!AB40","v":0},{"$f":"Investimentos!AC40","v":0},{"$f":"Investimentos!AD40","v":0},{"$f":"Investimentos!AE40","v":0},{"$f":"Investimentos!AF40","v":0},{"$f":"Investimentos!AG40","v":0},{"$f":"Investimentos!AH40","v":0},{"$f":"Investimentos!AI40","v":0},{"$f":"Investimentos!AJ40","v":0},{"$f":"Investimentos!AK40","v":0},{"$f":"Investimentos!AL40","v":0},{"$f":"Investimentos!AM40","v":0},{"$f":"Investimentos!AN40","v":0},{"$f":"Investimentos!AO40","v":0},{"$f":"Investimentos!AP40","v":0},{"$f":"Investimentos!AQ40","v":0},{"$f":"Investimentos!AR40","v":0},{"$f":"Investimentos!AS40","v":0},{"$f":"Investimentos!AT40","v":0},{"$f":"Investimentos!AU40","v":0},{"$f":"Investimentos!AV40","v":0},{"$f":"Investimentos!AW40","v":10.755999999999998},{"$f":"Investimentos!AX40","v":11.763},{"$f":"Investimentos!AY40","v":0.28600000000000003},{"$f":"Investimentos!AZ40","v":5.3109999999999991},{"$f":"Investimentos!BA40","v":0.14599999999999999},{"$f":"Investimentos!BB40","v":4.2330000000000005},{"$f":"Investimentos!BC40","v":6.5019999999999998},{"$f":"Investimentos!BD40","v":19.673999999999999},{"$f":"Investimentos!BE40","v":10.544819590000001},{"$f":"Investimentos!BF40","v":8.03237545},{"$f":"Investimentos!BG40","v":35.272479949999997},{"$f":"Investimentos!BH40","v":47.925125239999993},{"$f":"Investimentos!BI40","v":6.4227474299999985}]
["Consolidated",{"$f":"Investimentos!B41","v":"Total Transmissoras"},{"$f":"Investimentos!C41","v":40.400597049999995},{"$f":"Investimentos!D41","v":88.393591090000044},{"$f":"Investimentos!E41","v":-54.294653546923819},{"$f":"Investimentos!F41","v":-47.992994040000049},null,{"$f":"Investimentos!H41","v":"Total Transmissoras"},{"$f":"Investimentos!I41","v":0},{"$f":"Investimentos!J41","v":0},{"$f":"Investimentos!K41","v":0},{"$f":"Investimentos!L41","v":0},{"$f":"Investimentos!M41","v":0},{"$f":"Investimentos!N41","v":0},{"$f":"Investimentos!O41","v":0},{"$f":"Investimentos!P41","v":0},{"$f":"Investimentos!Q41","v":0},{"$f":"Investimentos!R41","v":0},{"$f":"Investimentos!S41","v":0},{"$f":"Investimentos!T41","v":0},{"$f":"Investimentos!U41","v":0},{"$f":"Investimentos!V41","v":0},{"$f":"Investimentos!W41","v":0},{"$f":"Investimentos!X41","v":0},{"$f":"Investimentos!Y41","v":0},{"$f":"Investimentos!Z41","v":0},{"$f":"Investimentos!AA41","v":0},{"$f":"Investimentos!AB41","v":0},{"$f":"Investimentos!AC41","v":0},{"$f":"Investimentos!AD41","v":0},{"$f":"Investimentos!AE41","v":3.4},{"$f":"Investimentos!AF41","v":11.399999999999999},{"$f":"Investimentos!AG41","v":6.7},{"$f":"Investimentos!AH41","v":40.1},{"$f":"Investimentos!AI41","v":16.399999999999999},{"$f":"Investimentos!AJ41","v":110},{"$f":"Investimentos!AK41","v":50.5},{"$f":"Investimentos!AL41","v":69.7},{"$f":"Investimentos!AM41","v":120.8},{"$f":"Investimentos!AN41","v":124.59999999999998},{"$f":"Investimentos!AO41","v":69.400000000000006},{"$f":"Investimentos!AP41","v":82.2},{"$f":"Investimentos!AQ41","v":63.38600000000001},{"$f":"Investimentos!AR41","v":67.2},{"$f":"Investimentos!AS41","v":348.9},{"$f":"Investimentos!AT41","v":124.04099999999998},{"$f":"Investimentos!AU41","v":226.143},{"$f":"Investimentos!AV41","v":123.28600000000002},{"$f":"Investimentos!AW41","v":144.30699999999999},{"$f":"Investimentos!AX41","v":156.97800000000001},{"$f":"Investimentos!AY41","v":176.96700000000001},{"$f":"Investimentos!AZ41","v":12.147999999999993},{"$f":"Investimentos!BA41","v":100.87700000000001},{"$f":"Investimentos!BB41","v":136.95099999999999},{"$f":"Investimentos!BC41","v":184.79700000000003},{"$f":"Investimentos!BD41","v":142.256},{"$f":"Investimentos!BE41","v":88.393591090000044},{"$f":"Investimentos!BF41","v":128.15516037999998},{"$f":"Investimentos!BG41","v":154.34088949},{"$f":"Investimentos!BH41","v":172.13608960999991},{"$f":"Investimentos!BI41","v":40.400597049999995}]
["Consolidated",{"$f":"Investimentos!B42","v":"ALSOL Consolidado"},{"$f":"Investimentos!C42","v":42.287040150000003},{"$f":"Investimentos!D42","v":50.1},{"$f":"Investimentos!E42","v":-15.59473023952096},{"$f":"Investimentos!F42","v":-7.8129598499999986},null,{"$f":"Investimentos!H42","v":"ALSOL Consolidado"},{"$f":"Investimentos!I42","v":0},{"$f":"Investimentos!J42","v":0},{"$f":"Investimentos!K42","v":0},{"$f":"Investimentos!L42","v":0},{"$f":"Investimentos!M42","v":0},{"$f":"Investimentos!N42","v":0},{"$f":"Investimentos!O42","v":0},{"$f":"Investimentos!P42","v":0},{"$f":"Investimentos!Q42","v":0},{"$f":"Investimentos!R42","v":0},{"$f":"Investimentos!S42","v":0},{"$f":"Investimentos!T42","v":0},{"$f":"Investimentos!U42","v":0},{"$f":"Investimentos!V42","v":0},{"$f":"Investimentos!W42","v":0},{"$f":"Investimentos!X42","v":0},{"$f":"Investimentos!Y42","v":0},{"$f":"Investimentos!Z42","v":0},{"$f":"Investimentos!AA42","v":0},{"$f":"Investimentos!AB42","v":0},{"$f":"Investimentos!AC42","v":0},{"$f":"Investimentos!AD42","v":0},{"$f":"Investimentos!AE42","v":0},{"$f":"Investimentos!AF42","v":0},{"$f":"Investimentos!AG42","v":0},{"$f":"Investimentos!AH42","v":0},{"$f":"Investimentos!AI42","v":0},{"$f":"Investimentos!AJ42","v":0},{"$f":"Investimentos!AK42","v":0},{"$f":"Investimentos!AL42","v":0},{"$f":"Investimentos!AM42","v":0},{"$f":"Investimentos!AN42","v":0},{"$f":"Investimentos!AO42","v":0},{"$f":"Investimentos!AP42","v":0},{"$f":"Investimentos!AQ42","v":0},{"$f":"Investimentos!AR42","v":0},{"$f":"Investimentos!AS42","v":21},{"$f":"Investimentos!AT42","v":49.009},{"$f":"Investimentos!AU42","v":66.548000000000002},{"$f":"Investimentos!AV42","v":54.133000000000003},{"$f":"Investimentos!AW42","v":93.415999999999997},{"$f":"Investimentos!AX42","v":139.21199999999999},{"$f":"Investimentos!AY42","v":223.4},{"$f":"Investimentos!AZ42","v":386.8},{"$f":"Investimentos!BA42","v":162.85499999999999},{"$f":"Investimentos!BB42","v":409.86099999999999},{"$f":"Investimentos!BC42","v":265.08900000000006},{"$f":"Investimentos!BD42","v":83.354000000000028},{"$f":"Investimentos!BE42","v":50.1},{"$f":"Investimentos!BF42","v":82.83436210740976},{"$f":"Investimentos!BG42","v":103.67172027000007},{"$f":"Investimentos!BH42","v":93.391884290000021},{"$f":"Investimentos!BI42","v":42.287040150000003}]
["Consolidated",{"$f":"Investimentos!B43","v":"ECOM"},{"$f":"Investimentos!C43","v":5.8053730000000005E-2},{"$f":"Investimentos!D43","v":0.5922695200000001},{"$f":"Investimentos!E43","v":-90.198089207764724},{"$f":"Investimentos!F43","v":-0.53421579000000008},null,{"$f":"Investimentos!H43","v":"ECOM"},{"$f":"Investimentos!I43","v":0},{"$f":"Investimentos!J43","v":0},{"$f":"Investimentos!K43","v":0},{"$f":"Investimentos!L43","v":0},{"$f":"Investimentos!M43","v":0},{"$f":"Investimentos!N43","v":0},{"$f":"Investimentos!O43","v":0},{"$f":"Investimentos!P43","v":0},{"$f":"Investimentos!Q43","v":0},{"$f":"Investimentos!R43","v":0},{"$f":"Investimentos!S43","v":0},{"$f":"Investimentos!T43","v":0},{"$f":"Investimentos!U43","v":0},{"$f":"Investimentos!V43","v":0},{"$f":"Investimentos!W43","v":0},{"$f":"Investimentos!X43","v":0},{"$f":"Investimentos!Y43","v":0},{"$f":"Investimentos!Z43","v":0},{"$f":"Investimentos!AA43","v":0},{"$f":"Investimentos!AB43","v":0},{"$f":"Investimentos!AC43","v":0},{"$f":"Investimentos!AD43","v":0},{"$f":"Investimentos!AE43","v":0},{"$f":"Investimentos!AF43","v":0},{"$f":"Investimentos!AG43","v":0},{"$f":"Investimentos!AH43","v":0},{"$f":"Investimentos!AI43","v":0},{"$f":"Investimentos!AJ43","v":0},{"$f":"Investimentos!AK43","v":0},{"$f":"Investimentos!AL43","v":0},{"$f":"Investimentos!AM43","v":0},{"$f":"Investimentos!AN43","v":0},{"$f":"Investimentos!AO43","v":0},{"$f":"Investimentos!AP43","v":0},{"$f":"Investimentos!AQ43","v":0},{"$f":"Investimentos!AR43","v":0},{"$f":"Investimentos!AS43","v":0},{"$f":"Investimentos!AT43","v":0},{"$f":"Investimentos!AU43","v":0},{"$f":"Investimentos!AV43","v":0},{"$f":"Investimentos!AW43","v":6.5000000000000002E-2},{"$f":"Investimentos!AX43","v":1.0999999999999999E-2},{"$f":"Investimentos!AY43","v":0.153},{"$f":"Investimentos!AZ43","v":0.114},{"$f":"Investimentos!BA43","v":4.3999999999999997E-2},{"$f":"Investimentos!BB43","v":7.9000000000000001E-2},{"$f":"Investimentos!BC43","v":0.78700000000000003},{"$f":"Investimentos!BD43","v":0.249},{"$f":"Investimentos!BE43","v":0.5922695200000001},{"$f":"Investimentos!BF43","v":1.1553012900000001},{"$f":"Investimentos!BG43","v":2.5044838799999996},{"$f":"Investimentos!BH43","v":3.3148896299999997},{"$f":"Investimentos!BI43","v":5.8053730000000005E-2}]
["Consolidated",{"$f":"Investimentos!B44","v":"ESOL Consolidada"},{"$f":"Investimentos!C44","v":0.71464492000000002},{"$f":"Investimentos!D44","v":0.98955602000000009},{"$f":"Investimentos!E44","v":-27.781256891348104},{"$f":"Investimentos!F44","v":-0.27491110000000007},null,{"$f":"Investimentos!H44","v":"ESOL Consolidada"},{"$f":"Investimentos!I44","v":0},{"$f":"Investimentos!J44","v":0},{"$f":"Investimentos!K44","v":0},{"$f":"Investimentos!L44","v":0},{"$f":"Investimentos!M44","v":0},{"$f":"Investimentos!N44","v":0},{"$f":"Investimentos!O44","v":0},{"$f":"Investimentos!P44","v":0},{"$f":"Investimentos!Q44","v":0},{"$f":"Investimentos!R44","v":0},{"$f":"Investimentos!S44","v":0},{"$f":"Investimentos!T44","v":0},{"$f":"Investimentos!U44","v":0},{"$f":"Investimentos!V44","v":0},{"$f":"Investimentos!W44","v":0},{"$f":"Investimentos!X44","v":0},{"$f":"Investimentos!Y44","v":0},{"$f":"Investimentos!Z44","v":0},{"$f":"Investimentos!AA44","v":0},{"$f":"Investimentos!AB44","v":0},{"$f":"Investimentos!AC44","v":0},{"$f":"Investimentos!AD44","v":0},{"$f":"Investimentos!AE44","v":3.4},{"$f":"Investimentos!AF44","v":11.4},{"$f":"Investimentos!AG44","v":6.7},{"$f":"Investimentos!AH44","v":40.1},{"$f":"Investimentos!AI44","v":16.399999999999999},{"$f":"Investimentos!AJ44","v":110},{"$f":"Investimentos!AK44","v":50.5},{"$f":"Investimentos!AL44","v":69.7},{"$f":"Investimentos!AM44","v":120.79999999999998},{"$f":"Investimentos!AN44","v":124.59999999999998},{"$f":"Investimentos!AO44","v":69.400000000000006},{"$f":"Investimentos!AP44","v":82.2},{"$f":"Investimentos!AQ44","v":63.38600000000001},{"$f":"Investimentos!AR44","v":67.199999999999989},{"$f":"Investimentos!AS44","v":348.9},{"$f":"Investimentos!AT44","v":124.04099999999998},{"$f":"Investimentos!AU44","v":226.143},{"$f":"Investimentos!AV44","v":123.286},{"$f":"Investimentos!AW44","v":6.2359999999999998},{"$f":"Investimentos!AX44","v":6.7160000000000002},{"$f":"Investimentos!AY44","v":8.9570000000000007},{"$f":"Investimentos!AZ44","v":5.0370000000000008},{"$f":"Investimentos!BA44","v":3.44},{"$f":"Investimentos!BB44","v":4.234},{"$f":"Investimentos!BC44","v":6.6289999999999996},{"$f":"Investimentos!BD44","v":4.16},{"$f":"Investimentos!BE44","v":0.98955602000000009},{"$f":"Investimentos!BF44","v":3.11180558},{"$f":"Investimentos!BG44","v":4.8695993199999998},{"$f":"Investimentos!BH44","v":2.39282825},{"$f":"Investimentos!BI44","v":0.71464492000000002}]
["Consolidated",{"$f":"Investimentos!B45","v":"(re)energisa"},{"$f":"Investimentos!C45","v":43.059738799999998},{"$f":"Investimentos!D45","v":51.681825540000006},{"$f":"Investimentos!E45","v":-16.683015063635477},{"$f":"Investimentos!F45","v":-8.6220867400000074},null,{"$f":"Investimentos!H45","v":"(re)energisa"},{"$f":"Investimentos!I45","v":0},{"$f":"Investimentos!J45","v":0},{"$f":"Investimentos!K45","v":0},{"$f":"Investimentos!L45","v":0},{"$f":"Investimentos!M45","v":0},{"$f":"Investimentos!N45","v":0},{"$f":"Investimentos!O45","v":0},{"$f":"Investimentos!P45","v":0},{"$f":"Investimentos!Q45","v":0},{"$f":"Investimentos!R45","v":0},{"$f":"Investimentos!S45","v":0},{"$f":"Investimentos!T45","v":0},{"$f":"Investimentos!U45","v":0},{"$f":"Investimentos!V45","v":0},{"$f":"Investimentos!W45","v":0},{"$f":"Investimentos!X45","v":0},{"$f":"Investimentos!Y45","v":0},{"$f":"Investimentos!Z45","v":0},{"$f":"Investimentos!AA45","v":0},{"$f":"Investimentos!AB45","v":0},{"$f":"Investimentos!AC45","v":0},{"$f":"Investimentos!AD45","v":0},{"$f":"Investimentos!AE45","v":3.4},{"$f":"Investimentos!AF45","v":11.4},{"$f":"Investimentos!AG45","v":6.7},{"$f":"Investimentos!AH45","v":40.1},{"$f":"Investimentos!AI45","v":16.399999999999999},{"$f":"Investimentos!AJ45","v":110},{"$f":"Investimentos!AK45","v":50.5},{"$f":"Investimentos!AL45","v":69.7},{"$f":"Investimentos!AM45","v":120.79999999999998},{"$f":"Investimentos!AN45","v":124.59999999999998},{"$f":"Investimentos!AO45","v":69.400000000000006},{"$f":"Investimentos!AP45","v":82.2},{"$f":"Investimentos!AQ45","v":63.38600000000001},{"$f":"Investimentos!AR45","v":67.199999999999989},{"$f":"Investimentos!AS45","v":369.9},{"$f":"Investimentos!AT45","v":173.04999999999998},{"$f":"Investimentos!AU45","v":292.69100000000003},{"$f":"Investimentos!AV45","v":177.41900000000001},{"$f":"Investimentos!AW45","v":99.716999999999999},{"$f":"Investimentos!AX45","v":145.93899999999999},{"$f":"Investimentos!AY45","v":232.51},{"$f":"Investimentos!AZ45","v":391.95099999999996},{"$f":"Investimentos!BA45","v":166.339},{"$f":"Investimentos!BB45","v":414.17399999999998},{"$f":"Investimentos!BC45","v":272.50500000000005},{"$f":"Investimentos!BD45","v":87.763000000000019},{"$f":"Investimentos!BE45","v":51.681825540000006},{"$f":"Investimentos!BF45","v":87.101468977409752},{"$f":"Investimentos!BG45","v":111.04580347000007},{"$f":"Investimentos!BH45","v":99.099602170000011},{"$f":"Investimentos!BI45","v":43.059738799999998}]
["Consolidated",{"$f":"Investimentos!B46","v":"ES Gás"},{"$f":"Investimentos!C46","v":17.320948180000006},{"$f":"Investimentos!D46","v":7.4409999999999998},{"$f":"Investimentos!E46","v":132.77715602741574},{"$f":"Investimentos!F46","v":9.8799481800000066},null,{"$f":"Investimentos!H46","v":"ES Gás"},{"$f":"Investimentos!I46","v":0},{"$f":"Investimentos!J46","v":0},{"$f":"Investimentos!K46","v":0},{"$f":"Investimentos!L46","v":0},{"$f":"Investimentos!M46","v":0},{"$f":"Investimentos!N46","v":0},{"$f":"Investimentos!O46","v":0},{"$f":"Investimentos!P46","v":0},{"$f":"Investimentos!Q46","v":0},{"$f":"Investimentos!R46","v":0},{"$f":"Investimentos!S46","v":0},{"$f":"Investimentos!T46","v":0},{"$f":"Investimentos!U46","v":0},{"$f":"Investimentos!V46","v":0},{"$f":"Investimentos!W46","v":0},{"$f":"Investimentos!X46","v":0},{"$f":"Investimentos!Y46","v":0},{"$f":"Investimentos!Z46","v":0},{"$f":"Investimentos!AA46","v":0},{"$f":"Investimentos!AB46","v":0},{"$f":"Investimentos!AC46","v":0},{"$f":"Investimentos!AD46","v":0},{"$f":"Investimentos!AE46","v":0},{"$f":"Investimentos!AF46","v":0},{"$f":"Investimentos!AG46","v":0},{"$f":"Investimentos!AH46","v":0},{"$f":"Investimentos!AI46","v":0},{"$f":"Investimentos!AJ46","v":0},{"$f":"Investimentos!AK46","v":0},{"$f":"Investimentos!AL46","v":0},{"$f":"Investimentos!AM46","v":0},{"$f":"Investimentos!AN46","v":0},{"$f":"Investimentos!AO46","v":0},{"$f":"Investimentos!AP46","v":0},{"$f":"Investimentos!AQ46","v":0},{"$f":"Investimentos!AR46","v":0},{"$f":"Investimentos!AS46","v":0},{"$f":"Investimentos!AT46","v":0},{"$f":"Investimentos!AU46","v":0},{"$f":"Investimentos!AV46","v":0},{"$f":"Investimentos!AW46","v":0},{"$f":"Investimentos!AX46","v":0},{"$f":"Investimentos!AY46","v":0},{"$f":"Investimentos!AZ46","v":0},{"$f":"Investimentos!BA46","v":0},{"$f":"Investimentos!BB46","v":0},{"$f":"Investimentos!BC46","v":11.27030538},{"$f":"Investimentos!BD46","v":24.555735880000004},{"$f":"Investimentos!BE46","v":7.4409999999999998},{"$f":"Investimentos!BF46","v":17.299000000000003},{"$f":"Investimentos!BG46","v":21.617999999999999},{"$f":"Investimentos!BH46","v":46.78},{"$f":"Investimentos!BI46","v":17.320948180000006}]
["Consolidated",{"$f":"Investimentos!B47","v":"Distribuição de gás natural"},{"$f":"Investimentos!C47","v":17.320948180000006},{"$f":"Investimentos!D47","v":7.4409999999999998},{"$f":"Investimentos!E47","v":132.77715602741574},{"$f":"Investimentos!F47","v":9.8799481800000066},null,{"$f":"Investimentos!H47","v":"Distribuição de gás natural"},{"$f":"Investimentos!I47","v":0},{"$f":"Investimentos!J47","v":0},{"$f":"Investimentos!K47","v":0},{"$f":"Investimentos!L47","v":0},{"$f":"Investimentos!M47","v":0},{"$f":"Investimentos!N47","v":0},{"$f":"Investimentos!O47","v":0},{"$f":"Investimentos!P47","v":0},{"$f":"Investimentos!Q47","v":0},{"$f":"Investimentos!R47","v":0},{"$f":"Investimentos!S47","v":0},{"$f":"Investimentos!T47","v":0},{"$f":"Investimentos!U47","v":0},{"$f":"Investimentos!V47","v":0},{"$f":"Investimentos!W47","v":0},{"$f":"Investimentos!X47","v":0},{"$f":"Investimentos!Y47","v":0},{"$f":"Investimentos!Z47","v":0},{"$f":"Investimentos!AA47","v":0},{"$f":"Investimentos!AB47","v":0},{"$f":"Investimentos!AC47","v":0},{"$f":"Investimentos!AD47","v":0},{"$f":"Investimentos!AE47","v":0},{"$f":"Investimentos!AF47","v":0},{"$f":"Investimentos!AG47","v":0},{"$f":"Investimentos!AH47","v":0},{"$f":"Investimentos!AI47","v":0},{"$f":"Investimentos!AJ47","v":0},{"$f":"Investimentos!AK47","v":0},{"$f":"Investimentos!AL47","v":0},{"$f":"Investimentos!AM47","v":0},{"$f":"Investimentos!AN47","v":0},{"$f":"Investimentos!AO47","v":0},{"$f":"Investimentos!AP47","v":0},{"$f":"Investimentos!AQ47","v":0},{"$f":"Investimentos!AR47","v":0},{"$f":"Investimentos!AS47","v":0},{"$f":"Investimentos!AT47","v":0},{"$f":"Investimentos!AU47","v":0},{"$f":"Investimentos!AV47","v":0},{"$f":"Investimentos!AW47","v":0},{"$f":"Investimentos!AX47","v":0},{"$f":"Investimentos!AY47","v":0},{"$f":"Investimentos!AZ47","v":0},{"$f":"Investimentos!BA47","v":0},{"$f":"Investimentos!BB47","v":0},{"$f":"Investimentos!BC47","v":11.27030538},{"$f":"Investimentos!BD47","v":24.555735880000004},{"$f":"Investimentos!BE47","v":7.4409999999999998},{"$f":"Investimentos!BF47","v":17.299000000000003},{"$f":"Investimentos!BG47","v":21.617999999999999},{"$f":"Investimentos!BH47","v":46.78},{"$f":"Investimentos!BI47","v":17.320948180000006}]
["Consolidated",{"$f":"Investimentos!B48","v":"AGRIC"},{"$f":"Investimentos!C48","v":65.7},{"$f":"Investimentos!D48","v":0.94883373999999998},{"$f":"Investimentos!E48","v":6824.2900236663172},{"$f":"Investimentos!F48","v":64.751166260000005},null,{"$f":"Investimentos!H48","v":"AGRIC"},{"$f":"Investimentos!I48","v":0},{"$f":"Investimentos!J48","v":0},{"$f":"Investimentos!K48","v":0},{"$f":"Investimentos!L48","v":0},{"$f":"Investimentos!M48","v":0},{"$f":"Investimentos!N48","v":0},{"$f":"Investimentos!O48","v":0},{"$f":"Investimentos!P48","v":0},{"$f":"Investimentos!Q48","v":0},{"$f":"Investimentos!R48","v":0},{"$f":"Investimentos!S48","v":0},{"$f":"Investimentos!T48","v":0},{"$f":"Investimentos!U48","v":0},{"$f":"Investimentos!V48","v":0},{"$f":"Investimentos!W48","v":0},{"$f":"Investimentos!X48","v":0},{"$f":"Investimentos!Y48","v":0},{"$f":"Investimentos!Z48","v":0},{"$f":"Investimentos!AA48","v":0},{"$f":"Investimentos!AB48","v":0},{"$f":"Investimentos!AC48","v":0},{"$f":"Investimentos!AD48","v":0},{"$f":"Investimentos!AE48","v":0},{"$f":"Investimentos!AF48","v":0},{"$f":"Investimentos!AG48","v":0},{"$f":"Investimentos!AH48","v":0},{"$f":"Investimentos!AI48","v":0},{"$f":"Investimentos!AJ48","v":0},{"$f":"Investimentos!AK48","v":0},{"$f":"Investimentos!AL48","v":0},{"$f":"Investimentos!AM48","v":0},{"$f":"Investimentos!AN48","v":0},{"$f":"Investimentos!AO48","v":0},{"$f":"Investimentos!AP48","v":0},{"$f":"Investimentos!AQ48","v":0},{"$f":"Investimentos!AR48","v":0},{"$f":"Investimentos!AS48","v":0},{"$f":"Investimentos!AT48","v":0},{"$f":"Investimentos!AU48","v":0},{"$f":"Investimentos!AV48","v":0},{"$f":"Investimentos!AW48","v":0},{"$f":"Investimentos!AX48","v":0},{"$f":"Investimentos!AY48","v":0},{"$f":"Investimentos!AZ48","v":0},{"$f":"Investimentos!BA48","v":0},{"$f":"Investimentos!BB48","v":0},{"$f":"Investimentos!BC48","v":0},{"$f":"Investimentos!BD48","v":3.4740000000000002},{"$f":"Investimentos!BE48","v":0.94883373999999998},{"$f":"Investimentos!BF48","v":6.9082812200000001},{"$f":"Investimentos!BG48","v":5.6844852899999987},{"$f":"Investimentos!BH48","v":14.846399750000002},{"$f":"Investimentos!BI48","v":65.7}]
["Consolidated",{"$f":"Investimentos!B49","v":"Biogás"},{"$f":"Investimentos!C49","v":65.7},{"$f":"Investimentos!D49","v":0.94883373999999998},{"$f":"Investimentos!E49","v":6824.2900236663172},{"$f":"Investimentos!F49","v":64.751166260000005},null,{"$f":"Investimentos!H49","v":"Biogás"},{"$f":"Investimentos!I49","v":0},{"$f":"Investimentos!J49","v":0},{"$f":"Investimentos!K49","v":0},{"$f":"Investimentos!L49","v":0},{"$f":"Investimentos!M49","v":0},{"$f":"Investimentos!N49","v":0},{"$f":"Investimentos!O49","v":0},{"$f":"Investimentos!P49","v":0},{"$f":"Investimentos!Q49","v":0},{"$f":"Investimentos!R49","v":0},{"$f":"Investimentos!S49","v":0},{"$f":"Investimentos!T49","v":0},{"$f":"Investimentos!U49","v":0},{"$f":"Investimentos!V49","v":0},{"$f":"Investimentos!W49","v":0},{"$f":"Investimentos!X49","v":0},{"$f":"Investimentos!Y49","v":0},{"$f":"Investimentos!Z49","v":0},{"$f":"Investimentos!AA49","v":0},{"$f":"Investimentos!AB49","v":0},{"$f":"Investimentos!AC49","v":0},{"$f":"Investimentos!AD49","v":0},{"$f":"Investimentos!AE49","v":0},{"$f":"Investimentos!AF49","v":0},{"$f":"Investimentos!AG49","v":0},{"$f":"Investimentos!AH49","v":0},{"$f":"Investimentos!AI49","v":0},{"$f":"Investimentos!AJ49","v":0},{"$f":"Investimentos!AK49","v":0},{"$f":"Investimentos!AL49","v":0},{"$f":"Investimentos!AM49","v":0},{"$f":"Investimentos!AN49","v":0},{"$f":"Investimentos!AO49","v":0},{"$f":"Investimentos!AP49","v":0},{"$f":"Investimentos!AQ49","v":0},{"$f":"Investimentos!AR49","v":0},{"$f":"Investimentos!AS49","v":0},{"$f":"Investimentos!AT49","v":0},{"$f":"Investimentos!AU49","v":0},{"$f":"Investimentos!AV49","v":0},{"$f":"Investimentos!AW49","v":0},{"$f":"Investimentos!AX49","v":0},{"$f":"Investimentos!AY49","v":0},{"$f":"Investimentos!AZ49","v":0},{"$f":"Investimentos!BA49","v":0},{"$f":"Investimentos!BB49","v":0},{"$f":"Investimentos!BC49","v":0},{"$f":"Investimentos!BD49","v":3.4740000000000002},{"$f":"Investimentos!BE49","v":0.94883373999999998},{"$f":"Investimentos!BF49","v":6.9082812200000001},{"$f":"Investimentos!BG49","v":5.6844852899999987},{"$f":"Investimentos!BH49","v":14.846399750000002},{"$f":"Investimentos!BI49","v":65.7}]
["Consolidated",{"$f":"Investimentos!B50","v":"RIO PEIXE I"},{"$f":"Investimentos!C50","v":0},{"$f":"Investimentos!D50","v":0},{"$f":"Investimentos!E50","v":"-"},{"$f":"Investimentos!F50","v":0},null,{"$f":"Investimentos!H50","v":"RIO PEIXE I"},{"$f":"Investimentos!I50","v":0},{"$f":"Investimentos!J50","v":0},{"$f":"Investimentos!K50","v":0},{"$f":"Investimentos!L50","v":0},{"$f":"Investimentos!M50","v":0},{"$f":"Investimentos!N50","v":0},{"$f":"Investimentos!O50","v":0},{"$f":"Investimentos!P50","v":0},{"$f":"Investimentos!Q50","v":0},{"$f":"Investimentos!R50","v":0},{"$f":"Investimentos!S50","v":0},{"$f":"Investimentos!T50","v":0},{"$f":"Investimentos!U50","v":0},{"$f":"Investimentos!V50","v":0},{"$f":"Investimentos!W50","v":0},{"$f":"Investimentos!X50","v":0},{"$f":"Investimentos!Y50","v":0},{"$f":"Investimentos!Z50","v":0},{"$f":"Investimentos!AA50","v":0},{"$f":"Investimentos!AB50","v":0},{"$f":"Investimentos!AC50","v":0},{"$f":"Investimentos!AD50","v":0},{"$f":"Investimentos!AE50","v":0},{"$f":"Investimentos!AF50","v":0},{"$f":"Investimentos!AG50","v":0},{"$f":"Investimentos!AH50","v":0},{"$f":"Investimentos!AI50","v":0},{"$f":"Investimentos!AJ50","v":0},{"$f":"Investimentos!AK50","v":0},{"$f":"Investimentos!AL50","v":0},{"$f":"Investimentos!AM50","v":0},{"$f":"Investimentos!AN50","v":0},{"$f":"Investimentos!AO50","v":0},{"$f":"Investimentos!AP50","v":0},{"$f":"Investimentos!AQ50","v":0},{"$f":"Investimentos!AR50","v":0},{"$f":"Investimentos!AS50","v":0},{"$f":"Investimentos!AT50","v":0},{"$f":"Investimentos!AU50","v":0},{"$f":"Investimentos!AV50","v":0},{"$f":"Investimentos!AW50","v":99.216999999999999},{"$f":"Investimentos!AX50","v":42.308},{"$f":"Investimentos!AY50","v":21.728000000000002},{"$f":"Investimentos!AZ50","v":13.023999999999999},{"$f":"Investimentos!BA50","v":0.68100000000000005},{"$f":"Investimentos!BB50","v":0},{"$f":"Investimentos!BC50","v":5.0000000000000001E-3},{"$f":"Investimentos!BD50","v":0.69799999999999995},{"$f":"Investimentos!BE50","v":0},{"$f":"Investimentos!BF50","v":0.36147997999999998},{"$f":"Investimentos!BG50","v":0},{"$f":"Investimentos!BH50","v":1.1715129999999999E-2},{"$f":"Investimentos!BI50","v":0}]
["Consolidated",{"$f":"Investimentos!B51","v":"RIO PEIXE II"},{"$f":"Investimentos!C51","v":"-"},{"$f":"Investimentos!D51","v":"-"},{"$f":"Investimentos!E51","v":"-"},{"$f":"Investimentos!F51","v":"-"},null,{"$f":"Investimentos!H51","v":"RIO PEIXE II"},{"$f":"Investimentos!I51","v":0},{"$f":"Investimentos!J51","v":0},{"$f":"Investimentos!K51","v":0},{"$f":"Investimentos!L51","v":0},{"$f":"Investimentos!M51","v":0},{"$f":"Investimentos!N51","v":0},{"$f":"Investimentos!O51","v":0},{"$f":"Investimentos!P51","v":0},{"$f":"Investimentos!Q51","v":0},{"$f":"Investimentos!R51","v":0},{"$f":"Investimentos!S51","v":0},{"$f":"Investimentos!T51","v":0},{"$f":"Investimentos!U51","v":0},{"$f":"Investimentos!V51","v":0},{"$f":"Investimentos!W51","v":0},{"$f":"Investimentos!X51","v":0},{"$f":"Investimentos!Y51","v":0},{"$f":"Investimentos!Z51","v":0},{"$f":"Investimentos!AA51","v":0},{"$f":"Investimentos!AB51","v":0},{"$f":"Investimentos!AC51","v":0},{"$f":"Investimentos!AD51","v":0},{"$f":"Investimentos!AE51","v":0},{"$f":"Investimentos!AF51","v":0},{"$f":"Investimentos!AG51","v":0},{"$f":"Investimentos!AH51","v":0},{"$f":"Investimentos!AI51","v":0},{"$f":"Investimentos!AJ51","v":0},{"$f":"Investimentos!AK51","v":0},{"$f":"Investimentos!AL51","v":0},{"$f":"Investimentos!AM51","v":0},{"$f":"Investimentos!AN51","v":0},{"$f":"Investimentos!AO51","v":0},{"$f":"Investimentos!AP51","v":0},{"$f":"Investimentos!AQ51","v":0},{"$f":"Investimentos!AR51","v":0},{"$f":"Investimentos!AS51","v":0},{"$f":"Investimentos!AT51","v":0},{"$f":"Investimentos!AU51","v":0},{"$f":"Investimentos!AV51","v":0},{"$f":"Investimentos!AW51","v":96.894999999999996},{"$f":"Investimentos!AX51","v":35.542000000000002},{"$f":"Investimentos!AY51","v":11.643000000000001},{"$f":"Investimentos!AZ51","v":3.879},{"$f":"Investimentos!BA51","v":0.50600000000000001},{"$f":"Investimentos!BB51","v":0},{"$f":"Investimentos!BC51","v":0},{"$f":"Investimentos!BD51","v":0},{"$f":"Investimentos!BE51","v":"-"},{"$f":"Investimentos!BF51","v":"-"},{"$f":"Investimentos!BG51","v":"-"},{"$f":"Investimentos!BH51","v":"-"},{"$f":"Investimentos!BI51","v":"-"}]
["Consolidated",{"$f":"Investimentos!B52","v":"Outras empresas"},{"$f":"Investimentos!C52","v":2.2852545500000003},{"$f":"Investimentos!D52","v":6.2504066500000004},{"$f":"Investimentos!E52","v":-63.438306050055161},{"$f":"Investimentos!F52","v":-3.9651521000000001},null,{"$f":"Investimentos!H52","v":"Outras empresas"},{"$f":"Investimentos!I52","v":0},{"$f":"Investimentos!J52","v":0},{"$f":"Investimentos!K52","v":0},{"$f":"Investimentos!L52","v":0},{"$f":"Investimentos!M52","v":0},{"$f":"Investimentos!N52","v":0},{"$f":"Investimentos!O52","v":0},{"$f":"Investimentos!P52","v":0},{"$f":"Investimentos!Q52","v":0},{"$f":"Investimentos!R52","v":0},{"$f":"Investimentos!S52","v":0},{"$f":"Investimentos!T52","v":0},{"$f":"Investimentos!U52","v":0},{"$f":"Investimentos!V52","v":0},{"$f":"Investimentos!W52","v":0},{"$f":"Investimentos!X52","v":0},{"$f":"Investimentos!Y52","v":0},{"$f":"Investimentos!Z52","v":0},{"$f":"Investimentos!AA52","v":0},{"$f":"Investimentos!AB52","v":0},{"$f":"Investimentos!AC52","v":0},{"$f":"Investimentos!AD52","v":0},{"$f":"Investimentos!AE52","v":0},{"$f":"Investimentos!AF52","v":0},{"$f":"Investimentos!AG52","v":0},{"$f":"Investimentos!AH52","v":0},{"$f":"Investimentos!AI52","v":0},{"$f":"Investimentos!AJ52","v":0},{"$f":"Investimentos!AK52","v":0},{"$f":"Investimentos!AL52","v":0},{"$f":"Investimentos!AM52","v":0},{"$f":"Investimentos!AN52","v":0},{"$f":"Investimentos!AO52","v":0},{"$f":"Investimentos!AP52","v":0},{"$f":"Investimentos!AQ52","v":0},{"$f":"Investimentos!AR52","v":0},{"$f":"Investimentos!AS52","v":0},{"$f":"Investimentos!AT52","v":0},{"$f":"Investimentos!AU52","v":0},{"$f":"Investimentos!AV52","v":0},{"$f":"Investimentos!AW52","v":3.3109999999999999},{"$f":"Investimentos!AX52","v":5.3409999999999993},{"$f":"Investimentos!AY52","v":16.100999999999999},{"$f":"Investimentos!AZ52","v":16.001999999999999},{"$f":"Investimentos!BA52","v":4.7509999999999994},{"$f":"Investimentos!BB52","v":13.286999999999999},{"$f":"Investimentos!BC52","v":22.968},{"$f":"Investimentos!BD52","v":26.108000000000001},{"$f":"Investimentos!BE52","v":6.2504066500000004},{"$f":"Investimentos!BF52","v":2.3783019300000001},{"$f":"Investimentos!BG52","v":15.41196094},{"$f":"Investimentos!BH52","v":47.428893969999997},{"$f":"Investimentos!BI52","v":2.2852545500000003}]
["Consolidated",{"$f":"Investimentos!B53","v":"Holding e outras empresas"},{"$f":"Investimentos!C53","v":146.29785686},{"$f":"Investimentos!D53","v":109.00599294000001},{"$f":"Investimentos!E53","v":34.210838243110622},{"$f":"Investimentos!F53","v":37.291863919999983},null,{"$f":"Investimentos!H53","v":"Holding e outras empresas"},{"$f":"Investimentos!I53","v":0},{"$f":"Investimentos!J53","v":0},{"$f":"Investimentos!K53","v":0},{"$f":"Investimentos!L53","v":0},{"$f":"Investimentos!M53","v":0},{"$f":"Investimentos!N53","v":0},{"$f":"Investimentos!O53","v":0},{"$f":"Investimentos!P53","v":0},{"$f":"Investimentos!Q53","v":0},{"$f":"Investimentos!R53","v":0},{"$f":"Investimentos!S53","v":0},{"$f":"Investimentos!T53","v":0},{"$f":"Investimentos!U53","v":0},{"$f":"Investimentos!V53","v":0},{"$f":"Investimentos!W53","v":0},{"$f":"Investimentos!X53","v":0},{"$f":"Investimentos!Y53","v":0},{"$f":"Investimentos!Z53","v":0},{"$f":"Investimentos!AA53","v":0},{"$f":"Investimentos!AB53","v":0},{"$f":"Investimentos!AC53","v":0},{"$f":"Investimentos!AD53","v":0},{"$f":"Investimentos!AE53","v":0},{"$f":"Investimentos!AF53","v":0},{"$f":"Investimentos!AG53","v":0},{"$f":"Investimentos!AH53","v":0},{"$f":"Investimentos!AI53","v":0},{"$f":"Investimentos!AJ53","v":0},{"$f":"Investimentos!AK53","v":0},{"$f":"Investimentos!AL53","v":0},{"$f":"Investimentos!AM53","v":0},{"$f":"Investimentos!AN53","v":0},{"$f":"Investimentos!AO53","v":0},{"$f":"Investimentos!AP53","v":0},{"$f":"Investimentos!AQ53","v":0},{"$f":"Investimentos!AR53","v":0},{"$f":"Investimentos!AS53","v":0},{"$f":"Investimentos!AT53","v":0},{"$f":"Investimentos!AU53","v":0},{"$f":"Investimentos!AV53","v":0},{"$f":"Investimentos!AW53","v":199.423},{"$f":"Investimentos!AX53","v":83.190999999999988},{"$f":"Investimentos!AY53","v":49.472000000000001},{"$f":"Investimentos!AZ53","v":32.905000000000001},{"$f":"Investimentos!BA53","v":5.9379999999999997},{"$f":"Investimentos!BB53","v":13.286999999999999},{"$f":"Investimentos!BC53","v":22.972999999999999},{"$f":"Investimentos!BD53","v":26.806000000000001},{"$f":"Investimentos!BE53","v":6.2504066500000004},{"$f":"Investimentos!BF53","v":2.73978191},{"$f":"Investimentos!BG53","v":15.41196094},{"$f":"Investimentos!BH53","v":47.440609099999996},{"$f":"Investimentos!BI53","v":2.2852545500000003}]
["Consolidated",{"$f":"Investimentos!B54","v":0},{"$f":"Investimentos!C54","v":0},{"$f":"Investimentos!D54","v":0},{"$f":"Investimentos!E54","v":"-"},{"$f":"Investimentos!F54","v":0},null,{"$f":"Investimentos!H54","v":0},{"$f":"Investimentos!I54","v":0},{"$f":"Investimentos!J54","v":0},{"$f":"Investimentos!K54","v":0},{"$f":"Investimentos!L54","v":0},{"$f":"Investimentos!M54","v":0},{"$f":"Investimentos!N54","v":0},{"$f":"Investimentos!O54","v":0},{"$f":"Investimentos!P54","v":0},{"$f":"Investimentos!Q54","v":0},{"$f":"Investimentos!R54","v":0},{"$f":"Investimentos!S54","v":0},{"$f":"Investimentos!T54","v":0},{"$f":"Investimentos!U54","v":0},{"$f":"Investimentos!V54","v":0},{"$f":"Investimentos!W54","v":0},{"$f":"Investimentos!X54","v":0},{"$f":"Investimentos!Y54","v":0},{"$f":"Investimentos!Z54","v":0},{"$f":"Investimentos!AA54","v":0},{"$f":"Investimentos!AB54","v":0},{"$f":"Investimentos!AC54","v":0},{"$f":"Investimentos!AD54","v":0},{"$f":"Investimentos!AE54","v":0},{"$f":"Investimentos!AF54","v":0},{"$f":"Investimentos!AG54","v":0},{"$f":"Investimentos!AH54","v":0},{"$f":"Investimentos!AI54","v":0},{"$f":"Investimentos!AJ54","v":0},{"$f":"Investimentos!AK54","v":0},{"$f":"Investimentos!AL54","v":0},{"$f":"Investimentos!AM54","v":0},{"$f":"Investimentos!AN54","v":0},{"$f":"Investimentos!AO54","v":0},{"$f":"Investimentos!AP54","v":0},{"$f":"Investimentos!AQ54","v":0},{"$f":"Investimentos!AR54","v":0},{"$f":"Investimentos!AS54","v":0},{"$f":"Investimentos!AT54","v":0},{"$f":"Investimentos!AU54","v":0},{"$f":"Investimentos!AV54","v":0},{"$f":"Investimentos!AW54","v":0},{"$f":"Investimentos!AX54","v":0},{"$f":"Investimentos!AY54","v":0},{"$f":"Investimentos!AZ54","v":0},{"$f":"Investimentos!BA54","v":0},{"$f":"Investimentos!BB54","v":0},{"$f":"Investimentos!BC54","v":0},{"$f":"Investimentos!BD54","v":0},{"$f":"Investimentos!BE54","v":0},{"$f":"Investimentos!BF54","v":0},{"$f":"Investimentos!BG54","v":0},{"$f":"Investimentos!BH54","v":0},{"$f":"Investimentos!BI54","v":0}]
["Consolidated",{"$f":"Investimentos!B55","v":"Total "},{"$f":"Investimentos!C55","v":1405.9244058999998},{"$f":"Investimentos!D55","v":1436.46936239},{"$f":"Investimentos!E55","v":-2.1263910870454983},{"$f":"Investimentos!F55","v":-30.544956490000231},null,{"$f":"Investimentos!H55","v":"Total "},{"$f":"Investimentos!I55","v":115.75728890999989},{"$f":"Investimentos!J55","v":145.14689969},{"$f":"Investimentos!K55","v":127.1935266},{"$f":"Investimentos!L55","v":185.65802982053006},{"$f":"Investimentos!M55","v":265.83769389999884},{"$f":"Investimentos!N55","v":307.43685469999724},{"$f":"Investimentos!O55","v":364.13584591999609},{"$f":"Investimentos!P55","v":325.18137340030256},{"$f":"Investimentos!Q55","v":265.97504637999725},{"$f":"Investimentos!R55","v":233.56831375299751},{"$f":"Investimentos!S55","v":314.0691948499973},{"$f":"Investimentos!T55","v":434.44500487699821},{"$f":"Investimentos!U55","v":288.71528756999692},{"$f":"Investimentos!V55","v":399.73752983000094},{"$f":"Investimentos!W55","v":460.16053966999766},{"$f":"Investimentos!X55","v":570.00103233999744},{"$f":"Investimentos!Y55","v":346.08967283001368},{"$f":"Investimentos!Z55","v":517.26765232000776},{"$f":"Investimentos!AA55","v":556.55149947000007},{"$f":"Investimentos!AB55","v":444.97881599999999},{"$f":"Investimentos!AC55","v":437.12888984},{"$f":"Investimentos!AD55","v":682.02411958000005},{"$f":"Investimentos!AE55","v":517.89894412000001},{"$f":"Investimentos!AF55","v":484.97337646999995},{"$f":"Investimentos!AG55","v":370.50650236999996},{"$f":"Investimentos!AH55","v":546.11269984},{"$f":"Investimentos!AI55","v":491.34878569599999},{"$f":"Investimentos!AJ55","v":826.00680065000006},{"$f":"Investimentos!AK55","v":590.40000000000009},{"$f":"Investimentos!AL55","v":810.30000000000007},{"$f":"Investimentos!AM55","v":969.79999999999984},{"$f":"Investimentos!AN55","v":1073.7},{"$f":"Investimentos!AO55","v":771.69999999999993},{"$f":"Investimentos!AP55","v":732.78200000000004},{"$f":"Investimentos!AQ55","v":670.55200000000002},{"$f":"Investimentos!AR55","v":678.7},{"$f":"Investimentos!AS55","v":1279.3},{"$f":"Investimentos!AT55","v":1011.6029999999998},{"$f":"Investimentos!AU55","v":1403.5650000000001},{"$f":"Investimentos!AV55","v":1220.162},{"$f":"Investimentos!AW55","v":1401.298},{"$f":"Investimentos!AX55","v":1602.6420000000003},{"$f":"Investimentos!AY55","v":1830.1610000000001},{"$f":"Investimentos!AZ55","v":1594.0419999999999},{"$f":"Investimentos!BA55","v":1354.905},{"$f":"Investimentos!BB55","v":1730.5480000000002},{"$f":"Investimentos!BC55","v":1546.6903053800002},{"$f":"Investimentos!BD55","v":1385.6827358800001},{"$f":"Investimentos!BE55","v":1334.66260984},{"$f":"Investimentos!BF55","v":1591.66286301741},{"$f":"Investimentos!BG55","v":1827.2553865999998},{"$f":"Investimentos!BH55","v":2016.0277681799998},{"$f":"Investimentos!BI55","v":1327.6118035899999}]
["Consolidated"]
["Electric Assets","Electric Assets"]
["Electric Assets"]
["Electric Assets"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null," ","1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17",{"$f":"AD$8","v":"2Q17"},"3Q17","4Q17","1Q18","2Q18","3Q18","=","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Electric Assets",null,null,null,null,null,null,"Valores em  "]
["Electric Assets"]
["Electric Assets"]
["Electric Assets",{"$f":"Investimentos!B63","v":"EMG"},{"$f":"Investimentos!C63","v":0},{"$f":"Investimentos!D63","v":0},{"$f":"Investimentos!E63","v":"-"},{"$f":"Investimentos!F63","v":0},null,{"$f":"Investimentos!H63","v":"EMG"},{"$f":"Investimentos!I63","v":0},{"$f":"Investimentos!J63","v":0},{"$f":"Investimentos!K63","v":0},{"$f":"Investimentos!L63","v":0},{"$f":"Investimentos!M63","v":6.7429452467043358},{"$f":"Investimentos!N63","v":22.009500262457895},{"$f":"Investimentos!O63","v":0.78786303521305945},{"$f":"Investimentos!P63","v":1.7667718256239713},{"$f":"Investimentos!Q63","v":5.3653696600000691},{"$f":"Investimentos!R63","v":8.4176732499999503},{"$f":"Investimentos!S63","v":9.6662088899996288},{"$f":"Investimentos!T63","v":9.3787291399999226},{"$f":"Investimentos!U63","v":7.6946850600001202},{"$f":"Investimentos!V63","v":16.353060039998599},{"$f":"Investimentos!W63","v":16.981410549999847},{"$f":"Investimentos!X63","v":14.854981080000051},{"$f":"Investimentos!Y63","v":5.8216017499999211},{"$f":"Investimentos!Z63","v":10.515491229999901},{"$f":"Investimentos!AA63","v":9.8000000000000007},{"$f":"Investimentos!AB63","v":10.4},{"$f":"Investimentos!AC63","v":10},{"$f":"Investimentos!AD63","v":9.5},{"$f":"Investimentos!AE63","v":7.8},{"$f":"Investimentos!AF63","v":6.4},{"$f":"Investimentos!AG63","v":9},{"$f":"Investimentos!AH63","v":8.6999999999999993},{"$f":"Investimentos!AI63","v":7.2},{"$f":"Investimentos!AJ63","v":9.3000000000000007},{"$f":"Investimentos!AK63","v":9.4},{"$f":"Investimentos!AL63","v":16.399999999999999},{"$f":"Investimentos!AM63","v":15.9},{"$f":"Investimentos!AN63","v":9.6999999999999993},{"$f":"Investimentos!AO63","v":10.8},{"$f":"Investimentos!AP63","v":25.9},{"$f":"Investimentos!AQ63","v":26.423000000000002},{"$f":"Investimentos!AR63","v":24.799999999999997},{"$f":"Investimentos!AS63","v":11.5},{"$f":"Investimentos!AT63","v":17.771999999999998},{"$f":"Investimentos!AU63","v":21.047000000000001},{"$f":"Investimentos!AV63","v":16.479999999999997},{"$f":"Investimentos!AW63","v":23.228000000000002},{"$f":"Investimentos!AX63","v":27.872},{"$f":"Investimentos!AY63","v":27.536999999999999},{"$f":"Investimentos!AZ63","v":36.713999999999999},{"$f":"Investimentos!BA63","v":0},{"$f":"Investimentos!BB63","v":0},{"$f":"Investimentos!BC63","v":0},{"$f":"Investimentos!BD63","v":0},{"$f":"Investimentos!BE63","v":0},{"$f":"Investimentos!BF63","v":0},{"$f":"Investimentos!BG63","v":0},{"$f":"Investimentos!BH63","v":0},{"$f":"Investimentos!BI63","v":0}]
["Electric Assets",{"$f":"Investimentos!B64","v":"ENF"},{"$f":"Investimentos!C64","v":0},{"$f":"Investimentos!D64","v":0},{"$f":"Investimentos!E64","v":"-"},{"$f":"Investimentos!F64","v":0},null,{"$f":"Investimentos!H64","v":"ENF"},{"$f":"Investimentos!I64","v":0},{"$f":"Investimentos!J64","v":0},{"$f":"Investimentos!K64","v":0},{"$f":"Investimentos!L64","v":0},{"$f":"Investimentos!M64","v":1.291302880000005},{"$f":"Investimentos!N64","v":1.5540033399999997},{"$f":"Investimentos!O64","v":1.985537870000001},{"$f":"Investimentos!P64","v":1.3580187000000019},{"$f":"Investimentos!Q64","v":0.94529337000000091},{"$f":"Investimentos!R64","v":1.21602776},{"$f":"Investimentos!S64","v":1.8629104300000019},{"$f":"Investimentos!T64","v":1.360167660000001},{"$f":"Investimentos!U64","v":1.0301653199999998},{"$f":"Investimentos!V64","v":4.8362152799999993},{"$f":"Investimentos!W64","v":7.4268297200000006},{"$f":"Investimentos!X64","v":3.7714653400000007},{"$f":"Investimentos!Y64","v":1.1003843600000032},{"$f":"Investimentos!Z64","v":1.18298791},{"$f":"Investimentos!AA64","v":1.6},{"$f":"Investimentos!AB64","v":0.9},{"$f":"Investimentos!AC64","v":1.1000000000000001},{"$f":"Investimentos!AD64","v":1.4},{"$f":"Investimentos!AE64","v":1.5},{"$f":"Investimentos!AF64","v":0.6},{"$f":"Investimentos!AG64","v":1.4},{"$f":"Investimentos!AH64","v":1.6},{"$f":"Investimentos!AI64","v":1.2},{"$f":"Investimentos!AJ64","v":2.4},{"$f":"Investimentos!AK64","v":2.9},{"$f":"Investimentos!AL64","v":2.5},{"$f":"Investimentos!AM64","v":2.2000000000000002},{"$f":"Investimentos!AN64","v":2.1},{"$f":"Investimentos!AO64","v":2.5},{"$f":"Investimentos!AP64","v":4.5},{"$f":"Investimentos!AQ64","v":3.9489999999999998},{"$f":"Investimentos!AR64","v":3.9},{"$f":"Investimentos!AS64","v":1.7999999999999998},{"$f":"Investimentos!AT64","v":2.3619999999999997},{"$f":"Investimentos!AU64","v":2.1619999999999999},{"$f":"Investimentos!AV64","v":2.6820000000000004},{"$f":"Investimentos!AW64","v":8.4120000000000008},{"$f":"Investimentos!AX64","v":5.7960000000000003},{"$f":"Investimentos!AY64","v":3.2720000000000002},{"$f":"Investimentos!AZ64","v":2.7839999999999998},{"$f":"Investimentos!BA64","v":0},{"$f":"Investimentos!BB64","v":0},{"$f":"Investimentos!BC64","v":0},{"$f":"Investimentos!BD64","v":0},{"$f":"Investimentos!BE64","v":0},{"$f":"Investimentos!BF64","v":0},{"$f":"Investimentos!BG64","v":0},{"$f":"Investimentos!BH64","v":0},{"$f":"Investimentos!BI64","v":0}]
["Electric Assets",{"$f":"Investimentos!B65","v":"EMR"},{"$f":"Investimentos!C65","v":44.117436246171174},{"$f":"Investimentos!D65","v":32.747347510000012},{"$f":"Investimentos!E65","v":34.720640298268712},{"$f":"Investimentos!F65","v":11.370088736171162},null,{"$f":"Investimentos!H65","v":"EMR"},{"$f":"Investimentos!I65","v":0},{"$f":"Investimentos!J65","v":0},{"$f":"Investimentos!K65","v":0},{"$f":"Investimentos!L65","v":0},{"$f":"Investimentos!M65","v":0},{"$f":"Investimentos!N65","v":0},{"$f":"Investimentos!O65","v":0},{"$f":"Investimentos!P65","v":0},{"$f":"Investimentos!Q65","v":0},{"$f":"Investimentos!R65","v":0},{"$f":"Investimentos!S65","v":0},{"$f":"Investimentos!T65","v":0},{"$f":"Investimentos!U65","v":0},{"$f":"Investimentos!V65","v":0},{"$f":"Investimentos!W65","v":0},{"$f":"Investimentos!X65","v":0},{"$f":"Investimentos!Y65","v":0},{"$f":"Investimentos!Z65","v":0},{"$f":"Investimentos!AA65","v":0},{"$f":"Investimentos!AB65","v":0},{"$f":"Investimentos!AC65","v":0},{"$f":"Investimentos!AD65","v":0},{"$f":"Investimentos!AE65","v":0},{"$f":"Investimentos!AF65","v":0},{"$f":"Investimentos!AG65","v":0},{"$f":"Investimentos!AH65","v":0},{"$f":"Investimentos!AI65","v":0},{"$f":"Investimentos!AJ65","v":0},{"$f":"Investimentos!AK65","v":0},{"$f":"Investimentos!AL65","v":0},{"$f":"Investimentos!AM65","v":0},{"$f":"Investimentos!AN65","v":0},{"$f":"Investimentos!AO65","v":0},{"$f":"Investimentos!AP65","v":0},{"$f":"Investimentos!AQ65","v":0},{"$f":"Investimentos!AR65","v":0},{"$f":"Investimentos!AS65","v":0},{"$f":"Investimentos!AT65","v":0},{"$f":"Investimentos!AU65","v":0},{"$f":"Investimentos!AV65","v":0},{"$f":"Investimentos!AW65","v":31.64},{"$f":"Investimentos!AX65","v":33.667999999999999},{"$f":"Investimentos!AY65","v":30.808999999999997},{"$f":"Investimentos!AZ65","v":39.497999999999998},{"$f":"Investimentos!BA65","v":36.209999999999994},{"$f":"Investimentos!BB65","v":58.317},{"$f":"Investimentos!BC65","v":64.263999999999996},{"$f":"Investimentos!BD65","v":57.771000000000001},{"$f":"Investimentos!BE65","v":32.747347510000012},{"$f":"Investimentos!BF65","v":51.684184439999996},{"$f":"Investimentos!BG65","v":68.913148129999996},{"$f":"Investimentos!BH65","v":58.966468179999985},{"$f":"Investimentos!BI65","v":44.117436246171174}]
["Electric Assets",{"$f":"Investimentos!B66","v":"ESE"},{"$f":"Investimentos!C66","v":50.691100097345327},{"$f":"Investimentos!D66","v":57.635343060000004},{"$f":"Investimentos!E66","v":-12.048584417074649},{"$f":"Investimentos!F66","v":-6.9442429626546769},null,{"$f":"Investimentos!H66","v":"ESE"},{"$f":"Investimentos!I66","v":0},{"$f":"Investimentos!J66","v":0},{"$f":"Investimentos!K66","v":0},{"$f":"Investimentos!L66","v":0},{"$f":"Investimentos!M66","v":5.0168903245026497},{"$f":"Investimentos!N66","v":13.56006294890109},{"$f":"Investimentos!O66","v":12.618708238981601},{"$f":"Investimentos!P66","v":7.7140702576143507},{"$f":"Investimentos!Q66","v":10.760343750000029},{"$f":"Investimentos!R66","v":17.914601629999758},{"$f":"Investimentos!S66","v":24.806489349999513},{"$f":"Investimentos!T66","v":17.423531449999974},{"$f":"Investimentos!U66","v":9.5336004899999782},{"$f":"Investimentos!V66","v":14.288902509999371},{"$f":"Investimentos!W66","v":17.700555839999751},{"$f":"Investimentos!X66","v":11.260965000000001},{"$f":"Investimentos!Y66","v":13.446731540000069},{"$f":"Investimentos!Z66","v":16.4657519899989},{"$f":"Investimentos!AA66","v":12.9},{"$f":"Investimentos!AB66","v":13.4},{"$f":"Investimentos!AC66","v":19.7},{"$f":"Investimentos!AD66","v":25.7},{"$f":"Investimentos!AE66","v":27.1},{"$f":"Investimentos!AF66","v":11},{"$f":"Investimentos!AG66","v":11.3},{"$f":"Investimentos!AH66","v":13.7},{"$f":"Investimentos!AI66","v":11.2},{"$f":"Investimentos!AJ66","v":20.8},{"$f":"Investimentos!AK66","v":15.8},{"$f":"Investimentos!AL66","v":18.399999999999999},{"$f":"Investimentos!AM66","v":16.7},{"$f":"Investimentos!AN66","v":19.7},{"$f":"Investimentos!AO66","v":18.3},{"$f":"Investimentos!AP66","v":20.5},{"$f":"Investimentos!AQ66","v":21.958000000000002},{"$f":"Investimentos!AR66","v":16.8},{"$f":"Investimentos!AS66","v":19.100000000000001},{"$f":"Investimentos!AT66","v":30.187000000000005},{"$f":"Investimentos!AU66","v":43.936999999999998},{"$f":"Investimentos!AV66","v":54.247},{"$f":"Investimentos!AW66","v":65.14},{"$f":"Investimentos!AX66","v":78.173000000000002},{"$f":"Investimentos!AY66","v":68.61999999999999},{"$f":"Investimentos!AZ66","v":30.123000000000001},{"$f":"Investimentos!BA66","v":42.945},{"$f":"Investimentos!BB66","v":47.881},{"$f":"Investimentos!BC66","v":49.04},{"$f":"Investimentos!BD66","v":50.119},{"$f":"Investimentos!BE66","v":57.635343060000004},{"$f":"Investimentos!BF66","v":54.35122853},{"$f":"Investimentos!BG66","v":63.628965219999991},{"$f":"Investimentos!BH66","v":67.162654040000007},{"$f":"Investimentos!BI66","v":50.691100097345327}]
["Electric Assets",{"$f":"Investimentos!B67","v":"EBO"},{"$f":"Investimentos!C67","v":0},{"$f":"Investimentos!D67","v":0},{"$f":"Investimentos!E67","v":"-"},{"$f":"Investimentos!F67","v":0},null,{"$f":"Investimentos!H67","v":"EBO"},{"$f":"Investimentos!I67","v":0},{"$f":"Investimentos!J67","v":0},{"$f":"Investimentos!K67","v":0},{"$f":"Investimentos!L67","v":0},{"$f":"Investimentos!M67","v":1.7441773759117476},{"$f":"Investimentos!N67","v":1.3555430852453747},{"$f":"Investimentos!O67","v":1.9227650540502483},{"$f":"Investimentos!P67","v":2.891251754792644},{"$f":"Investimentos!Q67","v":3.6628686000000101},{"$f":"Investimentos!R67","v":3.1428092700000052},{"$f":"Investimentos!S67","v":2.7197874100000199},{"$f":"Investimentos!T67","v":6.7846201300000173},{"$f":"Investimentos!U67","v":3.2944982199999999},{"$f":"Investimentos!V67","v":3.6454796199999997},{"$f":"Investimentos!W67","v":3.3907904900000001},{"$f":"Investimentos!X67","v":3.9253398099999974},{"$f":"Investimentos!Y67","v":4.2},{"$f":"Investimentos!Z67","v":3.1},{"$f":"Investimentos!AA67","v":2.2000000000000002},{"$f":"Investimentos!AB67","v":2.1},{"$f":"Investimentos!AC67","v":3.1},{"$f":"Investimentos!AD67","v":2.5},{"$f":"Investimentos!AE67","v":2.9},{"$f":"Investimentos!AF67","v":2.8},{"$f":"Investimentos!AG67","v":2.8},{"$f":"Investimentos!AH67","v":2.4},{"$f":"Investimentos!AI67","v":2.4},{"$f":"Investimentos!AJ67","v":1.7},{"$f":"Investimentos!AK67","v":2.2999999999999998},{"$f":"Investimentos!AL67","v":2.8},{"$f":"Investimentos!AM67","v":4.8},{"$f":"Investimentos!AN67","v":4.3},{"$f":"Investimentos!AO67","v":4.2},{"$f":"Investimentos!AP67","v":4.3},{"$f":"Investimentos!AQ67","v":3.9400000000000004},{"$f":"Investimentos!AR67","v":2.4},{"$f":"Investimentos!AS67","v":3.2},{"$f":"Investimentos!AT67","v":4.0739999999999998},{"$f":"Investimentos!AU67","v":3.9880000000000004},{"$f":"Investimentos!AV67","v":4.516},{"$f":"Investimentos!AW67","v":4.6280000000000001},{"$f":"Investimentos!AX67","v":6.9470000000000001},{"$f":"Investimentos!AY67","v":6.5960000000000001},{"$f":"Investimentos!AZ67","v":3.9619999999999997},{"$f":"Investimentos!BA67","v":6.2050000000000001},{"$f":"Investimentos!BB67","v":0},{"$f":"Investimentos!BC67","v":0},{"$f":"Investimentos!BD67","v":0},{"$f":"Investimentos!BE67","v":0},{"$f":"Investimentos!BF67","v":0},{"$f":"Investimentos!BG67","v":0},{"$f":"Investimentos!BH67","v":0},{"$f":"Investimentos!BI67","v":0}]
["Electric Assets",{"$f":"Investimentos!B68","v":"EPB"},{"$f":"Investimentos!C68","v":0},{"$f":"Investimentos!D68","v":0},{"$f":"Investimentos!E68","v":"-"},{"$f":"Investimentos!F68","v":0},null,{"$f":"Investimentos!H68","v":"EPB"},{"$f":"Investimentos!I68","v":0},{"$f":"Investimentos!J68","v":0},{"$f":"Investimentos!K68","v":0},{"$f":"Investimentos!L68","v":0},{"$f":"Investimentos!M68","v":13.94415098101425},{"$f":"Investimentos!N68","v":18.950061602710527},{"$f":"Investimentos!O68","v":25.653265360586381},{"$f":"Investimentos!P68","v":22.216752405680097},{"$f":"Investimentos!Q68","v":26.699251249998714},{"$f":"Investimentos!R68","v":31.721663199997785},{"$f":"Investimentos!S68","v":30.313547879998197},{"$f":"Investimentos!T68","v":35.631765229998408},{"$f":"Investimentos!U68","v":29.616824659993021},{"$f":"Investimentos!V68","v":26.641540989999175},{"$f":"Investimentos!W68","v":21.037694419999628},{"$f":"Investimentos!X68","v":31.634048400000015},{"$f":"Investimentos!Y68","v":23.277553939999798},{"$f":"Investimentos!Z68","v":31.3185239499986},{"$f":"Investimentos!AA68","v":29.9},{"$f":"Investimentos!AB68","v":30.3},{"$f":"Investimentos!AC68","v":27.5},{"$f":"Investimentos!AD68","v":29.7},{"$f":"Investimentos!AE68","v":27.2},{"$f":"Investimentos!AF68","v":26.2},{"$f":"Investimentos!AG68","v":26.2},{"$f":"Investimentos!AH68","v":32.5},{"$f":"Investimentos!AI68","v":29.3},{"$f":"Investimentos!AJ68","v":35.799999999999997},{"$f":"Investimentos!AK68","v":33},{"$f":"Investimentos!AL68","v":41.2},{"$f":"Investimentos!AM68","v":49.1},{"$f":"Investimentos!AN68","v":40.200000000000003},{"$f":"Investimentos!AO68","v":42.8},{"$f":"Investimentos!AP68","v":45.7},{"$f":"Investimentos!AQ68","v":42.5},{"$f":"Investimentos!AR68","v":50.5},{"$f":"Investimentos!AS68","v":42.300000000000004},{"$f":"Investimentos!AT68","v":43.857999999999997},{"$f":"Investimentos!AU68","v":39.975000000000001},{"$f":"Investimentos!AV68","v":45.242000000000004},{"$f":"Investimentos!AW68","v":67.207999999999998},{"$f":"Investimentos!AX68","v":79.786000000000001},{"$f":"Investimentos!AY68","v":86.51},{"$f":"Investimentos!AZ68","v":54.296999999999997},{"$f":"Investimentos!BA68","v":79.27},{"$f":"Investimentos!BB68","v":0},{"$f":"Investimentos!BC68","v":0},{"$f":"Investimentos!BD68","v":0},{"$f":"Investimentos!BE68","v":0},{"$f":"Investimentos!BF68","v":0},{"$f":"Investimentos!BG68","v":0},{"$f":"Investimentos!BH68","v":0},{"$f":"Investimentos!BI68","v":0}]
["Electric Assets",{"$f":"Investimentos!B69","v":"EPB+EBO"},{"$f":"Investimentos!C69","v":83.946953252608083},{"$f":"Investimentos!D69","v":86.807577860000009},{"$f":"Investimentos!E69","v":-3.2953627758229076},{"$f":"Investimentos!F69","v":-2.8606246073919266},null,{"$f":"Investimentos!H69","v":"EPB+EBO"},{"$f":"Investimentos!I69","v":0},{"$f":"Investimentos!J69","v":0},{"$f":"Investimentos!K69","v":0},{"$f":"Investimentos!L69","v":0},{"$f":"Investimentos!M69","v":0},{"$f":"Investimentos!N69","v":0},{"$f":"Investimentos!O69","v":0},{"$f":"Investimentos!P69","v":0},{"$f":"Investimentos!Q69","v":0},{"$f":"Investimentos!R69","v":0},{"$f":"Investimentos!S69","v":0},{"$f":"Investimentos!T69","v":0},{"$f":"Investimentos!U69","v":0},{"$f":"Investimentos!V69","v":0},{"$f":"Investimentos!W69","v":0},{"$f":"Investimentos!X69","v":0},{"$f":"Investimentos!Y69","v":0},{"$f":"Investimentos!Z69","v":0},{"$f":"Investimentos!AA69","v":0},{"$f":"Investimentos!AB69","v":0},{"$f":"Investimentos!AC69","v":0},{"$f":"Investimentos!AD69","v":0},{"$f":"Investimentos!AE69","v":0},{"$f":"Investimentos!AF69","v":0},{"$f":"Investimentos!AG69","v":0},{"$f":"Investimentos!AH69","v":0},{"$f":"Investimentos!AI69","v":0},{"$f":"Investimentos!AJ69","v":0},{"$f":"Investimentos!AK69","v":0},{"$f":"Investimentos!AL69","v":0},{"$f":"Investimentos!AM69","v":0},{"$f":"Investimentos!AN69","v":0},{"$f":"Investimentos!AO69","v":0},{"$f":"Investimentos!AP69","v":0},{"$f":"Investimentos!AQ69","v":0},{"$f":"Investimentos!AR69","v":0},{"$f":"Investimentos!AS69","v":0},{"$f":"Investimentos!AT69","v":0},{"$f":"Investimentos!AU69","v":0},{"$f":"Investimentos!AV69","v":0},{"$f":"Investimentos!AW69","v":0},{"$f":"Investimentos!AX69","v":0},{"$f":"Investimentos!AY69","v":0},{"$f":"Investimentos!AZ69","v":0},{"$f":"Investimentos!BA69","v":85.474999999999994},{"$f":"Investimentos!BB69","v":85.561999999999998},{"$f":"Investimentos!BC69","v":76.064999999999998},{"$f":"Investimentos!BD69","v":89.957000000000008},{"$f":"Investimentos!BE69","v":86.807577860000009},{"$f":"Investimentos!BF69","v":120.7466371},{"$f":"Investimentos!BG69","v":127.48581632000001},{"$f":"Investimentos!BH69","v":122.25680416000002},{"$f":"Investimentos!BI69","v":83.946953252608083}]
["Electric Assets",{"$f":"Investimentos!B70","v":"EMT"},{"$f":"Investimentos!C70","v":333.64949645490844},{"$f":"Investimentos!D70","v":267.9471136599999},{"$f":"Investimentos!E70","v":24.520653310070273},{"$f":"Investimentos!F70","v":65.702382794908544},null,{"$f":"Investimentos!H70","v":"EMT"},{"$f":"Investimentos!I70","v":0},{"$f":"Investimentos!J70","v":0},{"$f":"Investimentos!K70","v":0},{"$f":"Investimentos!L70","v":0},{"$f":"Investimentos!M70","v":77.532935309999999},{"$f":"Investimentos!N70","v":84.882200859999998},{"$f":"Investimentos!O70","v":118.83812494000001},{"$f":"Investimentos!P70","v":63.372519419999996},{"$f":"Investimentos!Q70","v":59.4},{"$f":"Investimentos!R70","v":26.7},{"$f":"Investimentos!S70","v":52.5},{"$f":"Investimentos!T70","v":75.3},{"$f":"Investimentos!U70","v":69.787619800000002},{"$f":"Investimentos!V70","v":106.8252885},{"$f":"Investimentos!W70","v":104.92354889000001},{"$f":"Investimentos!X70","v":139.39438916999811},{"$f":"Investimentos!Y70","v":97.553763500012778},{"$f":"Investimentos!Z70","v":129.00003752001032},{"$f":"Investimentos!AA70","v":165.2},{"$f":"Investimentos!AB70","v":91.2},{"$f":"Investimentos!AC70","v":96.7},{"$f":"Investimentos!AD70","v":163.5},{"$f":"Investimentos!AE70","v":126.9},{"$f":"Investimentos!AF70","v":86.7},{"$f":"Investimentos!AG70","v":49.1},{"$f":"Investimentos!AH70","v":155.6},{"$f":"Investimentos!AI70","v":166.6},{"$f":"Investimentos!AJ70","v":167.1},{"$f":"Investimentos!AK70","v":165.3},{"$f":"Investimentos!AL70","v":161.1},{"$f":"Investimentos!AM70","v":215.5},{"$f":"Investimentos!AN70","v":159.30000000000001},{"$f":"Investimentos!AO70","v":82.5},{"$f":"Investimentos!AP70","v":73.099999999999994},{"$f":"Investimentos!AQ70","v":89.572000000000003},{"$f":"Investimentos!AR70","v":87.3},{"$f":"Investimentos!AS70","v":102},{"$f":"Investimentos!AT70","v":123.84099999999999},{"$f":"Investimentos!AU70","v":187.98999999999998},{"$f":"Investimentos!AV70","v":165.84700000000001},{"$f":"Investimentos!AW70","v":220.98699999999999},{"$f":"Investimentos!AX70","v":261.303},{"$f":"Investimentos!AY70","v":256.82400000000001},{"$f":"Investimentos!AZ70","v":156.69099999999997},{"$f":"Investimentos!BA70","v":215.244},{"$f":"Investimentos!BB70","v":257.16699999999997},{"$f":"Investimentos!BC70","v":213.495},{"$f":"Investimentos!BD70","v":266.07},{"$f":"Investimentos!BE70","v":267.9471136599999},{"$f":"Investimentos!BF70","v":373.58762289999999},{"$f":"Investimentos!BG70","v":331.14345089},{"$f":"Investimentos!BH70","v":427.42025159000008},{"$f":"Investimentos!BI70","v":333.64949645490844}]
["Electric Assets",{"$f":"Investimentos!B71","v":"EMS"},{"$f":"Investimentos!C71","v":164.71810188688815},{"$f":"Investimentos!D71","v":139.57479928000001},{"$f":"Investimentos!E71","v":18.014213695158787},{"$f":"Investimentos!F71","v":25.143302606888142},null,{"$f":"Investimentos!H71","v":"EMS"},{"$f":"Investimentos!I71","v":0},{"$f":"Investimentos!J71","v":0},{"$f":"Investimentos!K71","v":0},{"$f":"Investimentos!L71","v":0},{"$f":"Investimentos!M71","v":14.304928219999995},{"$f":"Investimentos!N71","v":31.83442097},{"$f":"Investimentos!O71","v":33.12527377},{"$f":"Investimentos!P71","v":39.024572429999999},{"$f":"Investimentos!Q71","v":18.988500519999995},{"$f":"Investimentos!R71","v":24.1},{"$f":"Investimentos!S71","v":38.799999999999997},{"$f":"Investimentos!T71","v":76.669683789999993},{"$f":"Investimentos!U71","v":27.552299059999999},{"$f":"Investimentos!V71","v":38.316112860000004},{"$f":"Investimentos!W71","v":46.125346370000003},{"$f":"Investimentos!X71","v":42.458647110000008},{"$f":"Investimentos!Y71","v":33.41776548},{"$f":"Investimentos!Z71","v":58.9},{"$f":"Investimentos!AA71","v":60.1},{"$f":"Investimentos!AB71","v":45.5},{"$f":"Investimentos!AC71","v":58.1},{"$f":"Investimentos!AD71","v":62.5},{"$f":"Investimentos!AE71","v":47.9},{"$f":"Investimentos!AF71","v":31.2},{"$f":"Investimentos!AG71","v":45.1},{"$f":"Investimentos!AH71","v":45.5},{"$f":"Investimentos!AI71","v":38.6},{"$f":"Investimentos!AJ71","v":49.9},{"$f":"Investimentos!AK71","v":52},{"$f":"Investimentos!AL71","v":54.1},{"$f":"Investimentos!AM71","v":55.3},{"$f":"Investimentos!AN71","v":43.3},{"$f":"Investimentos!AO71","v":41.4},{"$f":"Investimentos!AP71","v":46.7},{"$f":"Investimentos!AQ71","v":44.929000000000002},{"$f":"Investimentos!AR71","v":60.6},{"$f":"Investimentos!AS71","v":118.3},{"$f":"Investimentos!AT71","v":77.182000000000002},{"$f":"Investimentos!AU71","v":120.17100000000001},{"$f":"Investimentos!AV71","v":150.68099999999998},{"$f":"Investimentos!AW71","v":168.19200000000001},{"$f":"Investimentos!AX71","v":180.214},{"$f":"Investimentos!AY71","v":240.976},{"$f":"Investimentos!AZ71","v":112.126},{"$f":"Investimentos!BA71","v":128.49},{"$f":"Investimentos!BB71","v":123.89200000000001},{"$f":"Investimentos!BC71","v":148.41},{"$f":"Investimentos!BD71","v":129.34100000000001},{"$f":"Investimentos!BE71","v":139.57479928000001},{"$f":"Investimentos!BF71","v":148.33684559999998},{"$f":"Investimentos!BG71","v":181.92970654000001},{"$f":"Investimentos!BH71","v":174.48920034000002},{"$f":"Investimentos!BI71","v":164.71810188688815}]
["Electric Assets",{"$f":"Investimentos!B72","v":"ETO"},{"$f":"Investimentos!C72","v":125.40353594563955},{"$f":"Investimentos!D72","v":167.54466615000001},{"$f":"Investimentos!E72","v":-25.152176534603733},{"$f":"Investimentos!F72","v":-42.141130204360465},null,{"$f":"Investimentos!H72","v":"ETO"},{"$f":"Investimentos!I72","v":0},{"$f":"Investimentos!J72","v":0},{"$f":"Investimentos!K72","v":0},{"$f":"Investimentos!L72","v":0},{"$f":"Investimentos!M72","v":22.945172079999903},{"$f":"Investimentos!N72","v":8.4278353599998326},{"$f":"Investimentos!O72","v":11.22213061999963},{"$f":"Investimentos!P72","v":30.896844870005122},{"$f":"Investimentos!Q72","v":14.70562445999842},{"$f":"Investimentos!R72","v":5.5},{"$f":"Investimentos!S72","v":-2.1},{"$f":"Investimentos!T72","v":15.5},{"$f":"Investimentos!U72","v":38.35412745000383},{"$f":"Investimentos!V72","v":44.944386290003784},{"$f":"Investimentos!W72","v":82.197477929998385},{"$f":"Investimentos!X72","v":74.397225769999153},{"$f":"Investimentos!Y72","v":46.903039530001102},{"$f":"Investimentos!Z72","v":59.4},{"$f":"Investimentos!AA72","v":79.599999999999994},{"$f":"Investimentos!AB72","v":-1.5},{"$f":"Investimentos!AC72","v":29.4},{"$f":"Investimentos!AD72","v":41.2},{"$f":"Investimentos!AE72","v":33.5},{"$f":"Investimentos!AF72","v":75.900000000000006},{"$f":"Investimentos!AG72","v":66.599999999999994},{"$f":"Investimentos!AH72","v":74.099999999999994},{"$f":"Investimentos!AI72","v":69.5},{"$f":"Investimentos!AJ72","v":73.8},{"$f":"Investimentos!AK72","v":60.7},{"$f":"Investimentos!AL72","v":68.8},{"$f":"Investimentos!AM72","v":108},{"$f":"Investimentos!AN72","v":102.1},{"$f":"Investimentos!AO72","v":44.9},{"$f":"Investimentos!AP72","v":45.1},{"$f":"Investimentos!AQ72","v":0.30299999999999727},{"$f":"Investimentos!AR72","v":27.9},{"$f":"Investimentos!AS72","v":44.9},{"$f":"Investimentos!AT72","v":64.849999999999994},{"$f":"Investimentos!AU72","v":70.269000000000005},{"$f":"Investimentos!AV72","v":72.932000000000002},{"$f":"Investimentos!AW72","v":81.777999999999992},{"$f":"Investimentos!AX72","v":84.94},{"$f":"Investimentos!AY72","v":93.174999999999997},{"$f":"Investimentos!AZ72","v":81.835000000000008},{"$f":"Investimentos!BA72","v":99.173000000000002},{"$f":"Investimentos!BB72","v":115.19399999999999},{"$f":"Investimentos!BC72","v":122.492},{"$f":"Investimentos!BD72","v":98.786000000000001},{"$f":"Investimentos!BE72","v":167.54466615000001},{"$f":"Investimentos!BF72","v":184.40573970999998},{"$f":"Investimentos!BG72","v":176.53279108999999},{"$f":"Investimentos!BH72","v":174.69852717000001},{"$f":"Investimentos!BI72","v":125.40353594563955}]
["Electric Assets",{"$f":"Investimentos!B73","v":"ESS"},{"$f":"Investimentos!C73","v":91.273394252079171},{"$f":"Investimentos!D73","v":58.087126060000017},{"$f":"Investimentos!E73","v":57.131881783581463},{"$f":"Investimentos!F73","v":33.186268192079154},null,{"$f":"Investimentos!H73","v":"ESS"},{"$f":"Investimentos!I73","v":0},{"$f":"Investimentos!J73","v":0},{"$f":"Investimentos!K73","v":0},{"$f":"Investimentos!L73","v":0},{"$f":"Investimentos!M73","v":6.8408865900000002},{"$f":"Investimentos!N73","v":7.8792679400000001},{"$f":"Investimentos!O73","v":12.402984329999999},{"$f":"Investimentos!P73","v":15.042478409999999},{"$f":"Investimentos!Q73","v":12.78467742},{"$f":"Investimentos!R73","v":6.8250248000000013},{"$f":"Investimentos!S73","v":10.985911539999998},{"$f":"Investimentos!T73","v":23.392438309999999},{"$f":"Investimentos!U73","v":6.6930297700000034},{"$f":"Investimentos!V73","v":17.396116809999999},{"$f":"Investimentos!W73","v":36.224250009999999},{"$f":"Investimentos!X73","v":41.270309910000002},{"$f":"Investimentos!Y73","v":9.7116884399999996},{"$f":"Investimentos!Z73","v":19.134767529999998},{"$f":"Investimentos!AA73","v":18.8},{"$f":"Investimentos!AB73","v":30.1},{"$f":"Investimentos!AC73","v":17.5},{"$f":"Investimentos!AD73","v":12.3},{"$f":"Investimentos!AE73","v":22.9},{"$f":"Investimentos!AF73","v":33.200000000000003},{"$f":"Investimentos!AG73","v":17.100000000000001},{"$f":"Investimentos!AH73","v":29.8},{"$f":"Investimentos!AI73","v":22.8},{"$f":"Investimentos!AJ73","v":44.4},{"$f":"Investimentos!AK73","v":22.2},{"$f":"Investimentos!AL73","v":36.9},{"$f":"Investimentos!AM73","v":37.5},{"$f":"Investimentos!AN73","v":29},{"$f":"Investimentos!AO73","v":39.299999999999997},{"$f":"Investimentos!AP73","v":44.6},{"$f":"Investimentos!AQ73","v":43.746000000000002},{"$f":"Investimentos!AR73","v":48.400000000000006},{"$f":"Investimentos!AS73","v":27.799999999999997},{"$f":"Investimentos!AT73","v":26.52},{"$f":"Investimentos!AU73","v":26.883999999999997},{"$f":"Investimentos!AV73","v":37.704000000000001},{"$f":"Investimentos!AW73","v":39.323},{"$f":"Investimentos!AX73","v":58.385000000000005},{"$f":"Investimentos!AY73","v":64.231000000000009},{"$f":"Investimentos!AZ73","v":40.186999999999998},{"$f":"Investimentos!BA73","v":64.168999999999997},{"$f":"Investimentos!BB73","v":64.260999999999996},{"$f":"Investimentos!BC73","v":65.037000000000006},{"$f":"Investimentos!BD73","v":71.427999999999997},{"$f":"Investimentos!BE73","v":58.087126060000017},{"$f":"Investimentos!BF73","v":73.049920490000005},{"$f":"Investimentos!BG73","v":82.304876120000003},{"$f":"Investimentos!BH73","v":53.201985229999991},{"$f":"Investimentos!BI73","v":91.273394252079171}]
["Electric Assets",{"$f":"Investimentos!B74","v":"ERO"},{"$f":"Investimentos!C74","v":96.459995491528502},{"$f":"Investimentos!D74","v":122.99450519999999},{"$f":"Investimentos!E74","v":-21.573735887895175},{"$f":"Investimentos!F74","v":-26.534509708471489},null,{"$f":"Investimentos!H74","v":"ERO"},{"$f":"Investimentos!I74","v":32.286606109999994},{"$f":"Investimentos!J74","v":51.572345769999984},{"$f":"Investimentos!K74","v":46.781457950000004},{"$f":"Investimentos!L74","v":83.228048250000001},{"$f":"Investimentos!M74","v":53.877368410000017},{"$f":"Investimentos!N74","v":49.446853230000002},{"$f":"Investimentos!O74","v":54.500679810000001},{"$f":"Investimentos!P74","v":53.662689969999995},{"$f":"Investimentos!Q74","v":45.298504879999996},{"$f":"Investimentos!R74","v":39.631836229999998},{"$f":"Investimentos!S74","v":41.228028120000005},{"$f":"Investimentos!T74","v":37.496556176999995},{"$f":"Investimentos!U74","v":32.138710450000005},{"$f":"Investimentos!V74","v":29.72869747},{"$f":"Investimentos!W74","v":34.939231899999996},{"$f":"Investimentos!X74","v":55.69869593},{"$f":"Investimentos!Y74","v":38.127068000000001},{"$f":"Investimentos!Z74","v":59.705263089999988},{"$f":"Investimentos!AA74","v":34.734203470000004},{"$f":"Investimentos!AB74","v":59.173960630000018},{"$f":"Investimentos!AC74","v":45.191623549999989},{"$f":"Investimentos!AD74","v":46.719931170000002},{"$f":"Investimentos!AE74","v":46.237121800000011},{"$f":"Investimentos!AF74","v":72.883715389999992},{"$f":"Investimentos!AG74","v":30.364844169999998},{"$f":"Investimentos!AH74","v":35.491876649999988},{"$f":"Investimentos!AI74","v":40.192838826000006},{"$f":"Investimentos!AJ74","v":71.298668169999999},{"$f":"Investimentos!AK74","v":34.200000000000003},{"$f":"Investimentos!AL74","v":127.2},{"$f":"Investimentos!AM74","v":176},{"$f":"Investimentos!AN74","v":88.1},{"$f":"Investimentos!AO74","v":159.6},{"$f":"Investimentos!AP74","v":110},{"$f":"Investimentos!AQ74","v":153.89200000000002},{"$f":"Investimentos!AR74","v":-130.5},{"$f":"Investimentos!AS74","v":106.30000000000001},{"$f":"Investimentos!AT74","v":204.892},{"$f":"Investimentos!AU74","v":226.524},{"$f":"Investimentos!AV74","v":-238.52099999999999},{"$f":"Investimentos!AW74","v":120.599},{"$f":"Investimentos!AX74","v":93.11099999999999},{"$f":"Investimentos!AY74","v":239.91200000000001},{"$f":"Investimentos!AZ74","v":234.73199999999997},{"$f":"Investimentos!BA74","v":136.459},{"$f":"Investimentos!BB74","v":151.84300000000002},{"$f":"Investimentos!BC74","v":55.317000000000007},{"$f":"Investimentos!BD74","v":101.378},{"$f":"Investimentos!BE74","v":122.99450519999999},{"$f":"Investimentos!BF74","v":107.92290400657276},{"$f":"Investimentos!BG74","v":146.74081123000002},{"$f":"Investimentos!BH74","v":148.71195062999999},{"$f":"Investimentos!BI74","v":96.459995491528502}]
["Electric Assets",{"$f":"Investimentos!B75","v":"EAC"},{"$f":"Investimentos!C75","v":33.591981421954863},{"$f":"Investimentos!D75","v":105.90616209000001},{"$f":"Investimentos!E75","v":-68.281372151501358},{"$f":"Investimentos!F75","v":-72.31418066804514},null,{"$f":"Investimentos!H75","v":"EAC"},{"$f":"Investimentos!I75","v":8.3048492899998987},{"$f":"Investimentos!J75","v":12.522620980000003},{"$f":"Investimentos!K75","v":12.588047529999999},{"$f":"Investimentos!L75","v":8.9020317205300508},{"$f":"Investimentos!M75","v":15.968331300000003},{"$f":"Investimentos!N75","v":9.2232385100000052},{"$f":"Investimentos!O75","v":9.9409257200000045},{"$f":"Investimentos!P75","v":21.288748460299967},{"$f":"Investimentos!Q75","v":8.3163369499999984},{"$f":"Investimentos!R75","v":11.895384920000009},{"$f":"Investimentos!S75","v":13.830482000000003},{"$f":"Investimentos!T75","v":12.964171439999996},{"$f":"Investimentos!U75","v":11.934536289999988},{"$f":"Investimentos!V75","v":7.85338928},{"$f":"Investimentos!W75","v":12.109678630000001},{"$f":"Investimentos!X75","v":6.399151520000002},{"$f":"Investimentos!Y75","v":13.010876830000001},{"$f":"Investimentos!Z75","v":18.652811719999999},{"$f":"Investimentos!AA75","v":17.594694760000003},{"$f":"Investimentos!AB75","v":15.673451699999998},{"$f":"Investimentos!AC75","v":9.0869},{"$f":"Investimentos!AD75","v":13.531600000000001},{"$f":"Investimentos!AE75","v":8.6247000000000007},{"$f":"Investimentos!AF75","v":13.9076},{"$f":"Investimentos!AG75","v":13.955299999999999},{"$f":"Investimentos!AH75","v":12.0458},{"$f":"Investimentos!AI75","v":14.244899999999999},{"$f":"Investimentos!AJ75","v":23.6797},{"$f":"Investimentos!AK75","v":19.600000000000001},{"$f":"Investimentos!AL75","v":39.700000000000003},{"$f":"Investimentos!AM75","v":47.5},{"$f":"Investimentos!AN75","v":109.8},{"$f":"Investimentos!AO75","v":48.5},{"$f":"Investimentos!AP75","v":45},{"$f":"Investimentos!AQ75","v":9.3919999999999995},{"$f":"Investimentos!AR75","v":-169.89999999999998},{"$f":"Investimentos!AS75","v":19.600000000000001},{"$f":"Investimentos!AT75","v":56.415999999999997},{"$f":"Investimentos!AU75","v":77.671999999999997},{"$f":"Investimentos!AV75","v":83.311999999999998},{"$f":"Investimentos!AW75","v":59.7},{"$f":"Investimentos!AX75","v":119.75099999999999},{"$f":"Investimentos!AY75","v":131.57599999999999},{"$f":"Investimentos!AZ75","v":70.218999999999994},{"$f":"Investimentos!BA75","v":139.25900000000001},{"$f":"Investimentos!BB75","v":63.182000000000002},{"$f":"Investimentos!BC75","v":59.118999999999993},{"$f":"Investimentos!BD75","v":127.825},{"$f":"Investimentos!BE75","v":105.90616209000001},{"$f":"Investimentos!BF75","v":105.93155546168876},{"$f":"Investimentos!BG75","v":177.29012426999998},{"$f":"Investimentos!BH75","v":174.31151707000004},{"$f":"Investimentos!BI75","v":33.591981421954863}]
["Electric Assets",{"$f":"Investimentos!B76","v":"Total Distribuidoras"},{"$f":"Investimentos!C76","v":1023.8519950491232},{"$f":"Investimentos!D76","v":1039.24464087},{"$f":"Investimentos!E76","v":-1.4811378587423762},{"$f":"Investimentos!F76","v":-15.392645820876851},null,{"$f":"Investimentos!H76","v":"Total Distribuidoras"},{"$f":"Investimentos!I76","v":40.591455399999894},{"$f":"Investimentos!J76","v":64.094966749999983},{"$f":"Investimentos!K76","v":59.369505480000001},{"$f":"Investimentos!L76","v":92.130079970530048},{"$f":"Investimentos!M76","v":220.20908871813288},{"$f":"Investimentos!N76","v":249.12298810931478},{"$f":"Investimentos!O76","v":282.99825874883095},{"$f":"Investimentos!P76","v":259.23471850401614},{"$f":"Investimentos!Q76","v":206.92677085999725},{"$f":"Investimentos!R76","v":177.06502105999749},{"$f":"Investimentos!S76","v":224.61336561999735},{"$f":"Investimentos!T76","v":311.90166332699829},{"$f":"Investimentos!U76","v":237.63009656999697},{"$f":"Investimentos!V76","v":310.82918965000096},{"$f":"Investimentos!W76","v":383.05681474999761},{"$f":"Investimentos!X76","v":425.06521903999726},{"$f":"Investimentos!Y76","v":286.5704733700137},{"$f":"Investimentos!Z76","v":407.37563494000773},{"$f":"Investimentos!AA76","v":432.42889822999996},{"$f":"Investimentos!AB76","v":297.24741233000003},{"$f":"Investimentos!AC76","v":317.37852355000001},{"$f":"Investimentos!AD76","v":408.55153117000003},{"$f":"Investimentos!AE76","v":352.56182180000002},{"$f":"Investimentos!AF76","v":360.79131539000002},{"$f":"Investimentos!AG76","v":272.92014417000001},{"$f":"Investimentos!AH76","v":411.43767665000001},{"$f":"Investimentos!AI76","v":403.237738826},{"$f":"Investimentos!AJ76","v":500.17836817},{"$f":"Investimentos!AK76","v":417.40000000000003},{"$f":"Investimentos!AL76","v":569.1},{"$f":"Investimentos!AM76","v":728.5},{"$f":"Investimentos!AN76","v":607.6},{"$f":"Investimentos!AO76","v":494.79999999999995},{"$f":"Investimentos!AP76","v":465.40000000000003},{"$f":"Investimentos!AQ76","v":440.60399999999998},{"$f":"Investimentos!AR76","v":22.200000000000045},{"$f":"Investimentos!AS76","v":496.8},{"$f":"Investimentos!AT76","v":651.95399999999995},{"$f":"Investimentos!AU76","v":820.61900000000003},{"$f":"Investimentos!AV76","v":395.12199999999996},{"$f":"Investimentos!AW76","v":859.19500000000005},{"$f":"Investimentos!AX76","v":996.27799999999991},{"$f":"Investimentos!AY76","v":1219.229},{"$f":"Investimentos!AZ76","v":823.67000000000007},{"$f":"Investimentos!BA76","v":947.42399999999986},{"$f":"Investimentos!BB76","v":967.29899999999998},{"$f":"Investimentos!BC76","v":853.23900000000003},{"$f":"Investimentos!BD76","v":992.67500000000018},{"$f":"Investimentos!BE76","v":1039.24464087},{"$f":"Investimentos!BF76","v":1220.0166382382613},{"$f":"Investimentos!BG76","v":1355.9696898099999},{"$f":"Investimentos!BH76","v":1401.2193584100003},{"$f":"Investimentos!BI76","v":1023.8519950491232}]
["Electric Assets",{"$f":"Investimentos!B77","v":"EPA I"},{"$f":"Investimentos!C77","v":7.6108E-3},{"$f":"Investimentos!D77","v":0},{"$f":"Investimentos!E77","v":"-"},{"$f":"Investimentos!F77","v":7.6108E-3},null,{"$f":"Investimentos!H77","v":"EPA I"},{"$f":"Investimentos!I77","v":0},{"$f":"Investimentos!J77","v":0},{"$f":"Investimentos!K77","v":0},{"$f":"Investimentos!L77","v":0},{"$f":"Investimentos!M77","v":0},{"$f":"Investimentos!N77","v":0},{"$f":"Investimentos!O77","v":0},{"$f":"Investimentos!P77","v":0},{"$f":"Investimentos!Q77","v":0},{"$f":"Investimentos!R77","v":0},{"$f":"Investimentos!S77","v":0},{"$f":"Investimentos!T77","v":0},{"$f":"Investimentos!U77","v":0},{"$f":"Investimentos!V77","v":0},{"$f":"Investimentos!W77","v":0},{"$f":"Investimentos!X77","v":0},{"$f":"Investimentos!Y77","v":0},{"$f":"Investimentos!Z77","v":0},{"$f":"Investimentos!AA77","v":0},{"$f":"Investimentos!AB77","v":0},{"$f":"Investimentos!AC77","v":0},{"$f":"Investimentos!AD77","v":0},{"$f":"Investimentos!AE77","v":1.9},{"$f":"Investimentos!AF77","v":6.8},{"$f":"Investimentos!AG77","v":3},{"$f":"Investimentos!AH77","v":22.3},{"$f":"Investimentos!AI77","v":6.9},{"$f":"Investimentos!AJ77","v":47.5},{"$f":"Investimentos!AK77","v":26.3},{"$f":"Investimentos!AL77","v":26.5},{"$f":"Investimentos!AM77","v":53.8},{"$f":"Investimentos!AN77","v":44.8},{"$f":"Investimentos!AO77","v":20.2},{"$f":"Investimentos!AP77","v":13.4},{"$f":"Investimentos!AQ77","v":22.202999999999999},{"$f":"Investimentos!AR77","v":22.099999999999998},{"$f":"Investimentos!AS77","v":0},{"$f":"Investimentos!AT77","v":0},{"$f":"Investimentos!AU77","v":0},{"$f":"Investimentos!AV77","v":0},{"$f":"Investimentos!AW77","v":0},{"$f":"Investimentos!AX77","v":0},{"$f":"Investimentos!AY77","v":0},{"$f":"Investimentos!AZ77","v":0},{"$f":"Investimentos!BA77","v":0},{"$f":"Investimentos!BB77","v":0},{"$f":"Investimentos!BC77","v":0},{"$f":"Investimentos!BD77","v":1E-3},{"$f":"Investimentos!BE77","v":0},{"$f":"Investimentos!BF77","v":0},{"$f":"Investimentos!BG77","v":0},{"$f":"Investimentos!BH77","v":6.2272980000000006E-2},{"$f":"Investimentos!BI77","v":7.6108E-3}]
["Electric Assets",{"$f":"Investimentos!B78","v":"EPA II"},{"$f":"Investimentos!C78","v":0.01},{"$f":"Investimentos!D78","v":5.9947780000000013E-2},{"$f":"Investimentos!E78","v":-83.31881514211203},{"$f":"Investimentos!F78","v":-4.9947780000000011E-2},null,{"$f":"Investimentos!H78","v":"EPA II"},{"$f":"Investimentos!I78","v":0},{"$f":"Investimentos!J78","v":0},{"$f":"Investimentos!K78","v":0},{"$f":"Investimentos!L78","v":0},{"$f":"Investimentos!M78","v":0},{"$f":"Investimentos!N78","v":0},{"$f":"Investimentos!O78","v":0},{"$f":"Investimentos!P78","v":0},{"$f":"Investimentos!Q78","v":0},{"$f":"Investimentos!R78","v":0},{"$f":"Investimentos!S78","v":0},{"$f":"Investimentos!T78","v":0},{"$f":"Investimentos!U78","v":0},{"$f":"Investimentos!V78","v":0},{"$f":"Investimentos!W78","v":0},{"$f":"Investimentos!X78","v":0},{"$f":"Investimentos!Y78","v":0},{"$f":"Investimentos!Z78","v":0},{"$f":"Investimentos!AA78","v":0},{"$f":"Investimentos!AB78","v":0},{"$f":"Investimentos!AC78","v":0},{"$f":"Investimentos!AD78","v":0},{"$f":"Investimentos!AE78","v":0},{"$f":"Investimentos!AF78","v":0},{"$f":"Investimentos!AG78","v":0},{"$f":"Investimentos!AH78","v":0},{"$f":"Investimentos!AI78","v":1.4},{"$f":"Investimentos!AJ78","v":1.5},{"$f":"Investimentos!AK78","v":2.4},{"$f":"Investimentos!AL78","v":14.2},{"$f":"Investimentos!AM78","v":21.7},{"$f":"Investimentos!AN78","v":35.299999999999997},{"$f":"Investimentos!AO78","v":22},{"$f":"Investimentos!AP78","v":53},{"$f":"Investimentos!AQ78","v":33.081000000000003},{"$f":"Investimentos!AR78","v":29},{"$f":"Investimentos!AS78","v":75.599999999999994},{"$f":"Investimentos!AT78","v":39.170999999999999},{"$f":"Investimentos!AU78","v":43.81},{"$f":"Investimentos!AV78","v":28.253},{"$f":"Investimentos!AW78","v":30.646999999999998},{"$f":"Investimentos!AX78","v":1.208},{"$f":"Investimentos!AY78","v":11.406000000000001},{"$f":"Investimentos!AZ78","v":9.1519999999999992},{"$f":"Investimentos!BA78","v":10.442},{"$f":"Investimentos!BB78","v":9.7260000000000009},{"$f":"Investimentos!BC78","v":0},{"$f":"Investimentos!BD78","v":0},{"$f":"Investimentos!BE78","v":5.9947780000000013E-2},{"$f":"Investimentos!BF78","v":-5.4893230000000001E-2},{"$f":"Investimentos!BG78","v":0},{"$f":"Investimentos!BH78","v":2.9305790000000002E-2},{"$f":"Investimentos!BI78","v":0.01}]
["Electric Assets",{"$f":"Investimentos!B79","v":"EGO I"},{"$f":"Investimentos!C79","v":0},{"$f":"Investimentos!D79","v":0},{"$f":"Investimentos!E79","v":"-"},{"$f":"Investimentos!F79","v":0},null,{"$f":"Investimentos!H79","v":"EGO I"},{"$f":"Investimentos!I79","v":0},{"$f":"Investimentos!J79","v":0},{"$f":"Investimentos!K79","v":0},{"$f":"Investimentos!L79","v":0},{"$f":"Investimentos!M79","v":0},{"$f":"Investimentos!N79","v":0},{"$f":"Investimentos!O79","v":0},{"$f":"Investimentos!P79","v":0},{"$f":"Investimentos!Q79","v":0},{"$f":"Investimentos!R79","v":0},{"$f":"Investimentos!S79","v":0},{"$f":"Investimentos!T79","v":0},{"$f":"Investimentos!U79","v":0},{"$f":"Investimentos!V79","v":0},{"$f":"Investimentos!W79","v":0},{"$f":"Investimentos!X79","v":0},{"$f":"Investimentos!Y79","v":0},{"$f":"Investimentos!Z79","v":0},{"$f":"Investimentos!AA79","v":0},{"$f":"Investimentos!AB79","v":0},{"$f":"Investimentos!AC79","v":0},{"$f":"Investimentos!AD79","v":0},{"$f":"Investimentos!AE79","v":1.5},{"$f":"Investimentos!AF79","v":4.5},{"$f":"Investimentos!AG79","v":3.7},{"$f":"Investimentos!AH79","v":17.8},{"$f":"Investimentos!AI79","v":8.1},{"$f":"Investimentos!AJ79","v":61},{"$f":"Investimentos!AK79","v":21.8},{"$f":"Investimentos!AL79","v":27.8},{"$f":"Investimentos!AM79","v":42.6},{"$f":"Investimentos!AN79","v":31.1},{"$f":"Investimentos!AO79","v":24.2},{"$f":"Investimentos!AP79","v":8.6},{"$f":"Investimentos!AQ79","v":0.96799999999999997},{"$f":"Investimentos!AR79","v":0},{"$f":"Investimentos!AS79","v":0},{"$f":"Investimentos!AT79","v":0},{"$f":"Investimentos!AU79","v":0},{"$f":"Investimentos!AV79","v":0},{"$f":"Investimentos!AW79","v":0},{"$f":"Investimentos!AX79","v":0},{"$f":"Investimentos!AY79","v":0},{"$f":"Investimentos!AZ79","v":0},{"$f":"Investimentos!BA79","v":0},{"$f":"Investimentos!BB79","v":0},{"$f":"Investimentos!BC79","v":0},{"$f":"Investimentos!BD79","v":1E-3},{"$f":"Investimentos!BE79","v":0},{"$f":"Investimentos!BF79","v":0},{"$f":"Investimentos!BG79","v":0},{"$f":"Investimentos!BH79","v":0},{"$f":"Investimentos!BI79","v":0}]
["Electric Assets",{"$f":"Investimentos!B80","v":"ETT"},{"$f":"Investimentos!C80","v":2.071425E-2},{"$f":"Investimentos!D80","v":0},{"$f":"Investimentos!E80","v":"-"},{"$f":"Investimentos!F80","v":2.071425E-2},null,{"$f":"Investimentos!H80","v":"ETT"},{"$f":"Investimentos!I80","v":0},{"$f":"Investimentos!J80","v":0},{"$f":"Investimentos!K80","v":0},{"$f":"Investimentos!L80","v":0},{"$f":"Investimentos!M80","v":0},{"$f":"Investimentos!N80","v":0},{"$f":"Investimentos!O80","v":0},{"$f":"Investimentos!P80","v":0},{"$f":"Investimentos!Q80","v":0},{"$f":"Investimentos!R80","v":0},{"$f":"Investimentos!S80","v":0},{"$f":"Investimentos!T80","v":0},{"$f":"Investimentos!U80","v":0},{"$f":"Investimentos!V80","v":0},{"$f":"Investimentos!W80","v":0},{"$f":"Investimentos!X80","v":0},{"$f":"Investimentos!Y80","v":0},{"$f":"Investimentos!Z80","v":0},{"$f":"Investimentos!AA80","v":0},{"$f":"Investimentos!AB80","v":0},{"$f":"Investimentos!AC80","v":0},{"$f":"Investimentos!AD80","v":0},{"$f":"Investimentos!AE80","v":0},{"$f":"Investimentos!AF80","v":0},{"$f":"Investimentos!AG80","v":0},{"$f":"Investimentos!AH80","v":0},{"$f":"Investimentos!AI80","v":0},{"$f":"Investimentos!AJ80","v":0},{"$f":"Investimentos!AK80","v":0},{"$f":"Investimentos!AL80","v":1.2},{"$f":"Investimentos!AM80","v":2.6},{"$f":"Investimentos!AN80","v":12.1},{"$f":"Investimentos!AO80","v":3},{"$f":"Investimentos!AP80","v":7.2},{"$f":"Investimentos!AQ80","v":7.09},{"$f":"Investimentos!AR80","v":16},{"$f":"Investimentos!AS80","v":32.200000000000003},{"$f":"Investimentos!AT80","v":83.290999999999997},{"$f":"Investimentos!AU80","v":172.596},{"$f":"Investimentos!AV80","v":88.506},{"$f":"Investimentos!AW80","v":72.311000000000007},{"$f":"Investimentos!AX80","v":130.59800000000001},{"$f":"Investimentos!AY80","v":144.797},{"$f":"Investimentos!AZ80","v":-32.99},{"$f":"Investimentos!BA80","v":46.587000000000003},{"$f":"Investimentos!BB80","v":31.303000000000001},{"$f":"Investimentos!BC80","v":106.45},{"$f":"Investimentos!BD80","v":0},{"$f":"Investimentos!BE80","v":0},{"$f":"Investimentos!BF80","v":0},{"$f":"Investimentos!BG80","v":0},{"$f":"Investimentos!BH80","v":0},{"$f":"Investimentos!BI80","v":2.071425E-2}]
["Electric Assets",{"$f":"Investimentos!B81","v":"ETT II"},{"$f":"Investimentos!C81","v":-0.12847518999999996},{"$f":"Investimentos!D81","v":3.9983601299999991},{"$f":"Investimentos!E81","v":"-"},{"$f":"Investimentos!F81","v":-4.1268353199999988},null,{"$f":"Investimentos!H81","v":"ETT II"},{"$f":"Investimentos!I81","v":0},{"$f":"Investimentos!J81","v":0},{"$f":"Investimentos!K81","v":0},{"$f":"Investimentos!L81","v":0},{"$f":"Investimentos!M81","v":0},{"$f":"Investimentos!N81","v":0},{"$f":"Investimentos!O81","v":0},{"$f":"Investimentos!P81","v":0},{"$f":"Investimentos!Q81","v":0},{"$f":"Investimentos!R81","v":0},{"$f":"Investimentos!S81","v":0},{"$f":"Investimentos!T81","v":0},{"$f":"Investimentos!U81","v":0},{"$f":"Investimentos!V81","v":0},{"$f":"Investimentos!W81","v":0},{"$f":"Investimentos!X81","v":0},{"$f":"Investimentos!Y81","v":0},{"$f":"Investimentos!Z81","v":0},{"$f":"Investimentos!AA81","v":0},{"$f":"Investimentos!AB81","v":0},{"$f":"Investimentos!AC81","v":0},{"$f":"Investimentos!AD81","v":0},{"$f":"Investimentos!AE81","v":0},{"$f":"Investimentos!AF81","v":0},{"$f":"Investimentos!AG81","v":0},{"$f":"Investimentos!AH81","v":0},{"$f":"Investimentos!AI81","v":0},{"$f":"Investimentos!AJ81","v":0},{"$f":"Investimentos!AK81","v":0},{"$f":"Investimentos!AL81","v":0},{"$f":"Investimentos!AM81","v":0},{"$f":"Investimentos!AN81","v":0},{"$f":"Investimentos!AO81","v":0},{"$f":"Investimentos!AP81","v":0},{"$f":"Investimentos!AQ81","v":0},{"$f":"Investimentos!AR81","v":0},{"$f":"Investimentos!AS81","v":0},{"$f":"Investimentos!AT81","v":0},{"$f":"Investimentos!AU81","v":0},{"$f":"Investimentos!AV81","v":0},{"$f":"Investimentos!AW81","v":0.371},{"$f":"Investimentos!AX81","v":0.16400000000000001},{"$f":"Investimentos!AY81","v":1.86},{"$f":"Investimentos!AZ81","v":3.0779999999999998},{"$f":"Investimentos!BA81","v":3.0139999999999998},{"$f":"Investimentos!BB81","v":14.492000000000001},{"$f":"Investimentos!BC81","v":12.473000000000001},{"$f":"Investimentos!BD81","v":9.8829999999999991},{"$f":"Investimentos!BE81","v":3.9983601299999991},{"$f":"Investimentos!BF81","v":2.0187253300000001},{"$f":"Investimentos!BG81","v":16.353237879999998},{"$f":"Investimentos!BH81","v":-0.90872976000006023},{"$f":"Investimentos!BI81","v":-0.12847518999999996}]
["Electric Assets",{"$f":"Investimentos!B82","v":"EAM"},{"$f":"Investimentos!C82","v":22.523766059999996},{"$f":"Investimentos!D82","v":41.502412110000037},{"$f":"Investimentos!E82","v":-45.729019315065599},{"$f":"Investimentos!F82","v":-18.978646050000041},null,{"$f":"Investimentos!H82","v":"EAM"},{"$f":"Investimentos!I82","v":0},{"$f":"Investimentos!J82","v":0},{"$f":"Investimentos!K82","v":0},{"$f":"Investimentos!L82","v":0},{"$f":"Investimentos!M82","v":0},{"$f":"Investimentos!N82","v":0},{"$f":"Investimentos!O82","v":0},{"$f":"Investimentos!P82","v":0},{"$f":"Investimentos!Q82","v":0},{"$f":"Investimentos!R82","v":0},{"$f":"Investimentos!S82","v":0},{"$f":"Investimentos!T82","v":0},{"$f":"Investimentos!U82","v":0},{"$f":"Investimentos!V82","v":0},{"$f":"Investimentos!W82","v":0},{"$f":"Investimentos!X82","v":0},{"$f":"Investimentos!Y82","v":0},{"$f":"Investimentos!Z82","v":0},{"$f":"Investimentos!AA82","v":0},{"$f":"Investimentos!AB82","v":0},{"$f":"Investimentos!AC82","v":0},{"$f":"Investimentos!AD82","v":0},{"$f":"Investimentos!AE82","v":0},{"$f":"Investimentos!AF82","v":0},{"$f":"Investimentos!AG82","v":0},{"$f":"Investimentos!AH82","v":0},{"$f":"Investimentos!AI82","v":0},{"$f":"Investimentos!AJ82","v":0},{"$f":"Investimentos!AK82","v":0},{"$f":"Investimentos!AL82","v":0},{"$f":"Investimentos!AM82","v":0},{"$f":"Investimentos!AN82","v":0},{"$f":"Investimentos!AO82","v":0},{"$f":"Investimentos!AP82","v":0},{"$f":"Investimentos!AQ82","v":0},{"$f":"Investimentos!AR82","v":0},{"$f":"Investimentos!AS82","v":241.1},{"$f":"Investimentos!AT82","v":-0.39600000000000002},{"$f":"Investimentos!AU82","v":8.7729999999999997},{"$f":"Investimentos!AV82","v":6.4969999999999999},{"$f":"Investimentos!AW82","v":26.902999999999999},{"$f":"Investimentos!AX82","v":12.311},{"$f":"Investimentos!AY82","v":16.823},{"$f":"Investimentos!AZ82","v":24.646999999999998},{"$f":"Investimentos!BA82","v":37.433999999999997},{"$f":"Investimentos!BB82","v":63.015000000000001},{"$f":"Investimentos!BC82","v":47.521000000000001},{"$f":"Investimentos!BD82","v":74.954999999999998},{"$f":"Investimentos!BE82","v":41.502412110000037},{"$f":"Investimentos!BF82","v":72.432393469999994},{"$f":"Investimentos!BG82","v":58.898496389999998},{"$f":"Investimentos!BH82","v":50.539664019999996},{"$f":"Investimentos!BI82","v":22.523766059999996}]
["Electric Assets",{"$f":"Investimentos!B83","v":"EAM II"},{"$f":"Investimentos!C83","v":11.461900329999999},{"$f":"Investimentos!D83","v":0.79997121000000004},{"$f":"Investimentos!E83","v":1332.789103747871},{"$f":"Investimentos!F83","v":10.661929119999998},null,{"$f":"Investimentos!H83","v":"EAM II"},{"$f":"Investimentos!I83","v":0},{"$f":"Investimentos!J83","v":0},{"$f":"Investimentos!K83","v":0},{"$f":"Investimentos!L83","v":0},{"$f":"Investimentos!M83","v":0},{"$f":"Investimentos!N83","v":0},{"$f":"Investimentos!O83","v":0},{"$f":"Investimentos!P83","v":0},{"$f":"Investimentos!Q83","v":0},{"$f":"Investimentos!R83","v":0},{"$f":"Investimentos!S83","v":0},{"$f":"Investimentos!T83","v":0},{"$f":"Investimentos!U83","v":0},{"$f":"Investimentos!V83","v":0},{"$f":"Investimentos!W83","v":0},{"$f":"Investimentos!X83","v":0},{"$f":"Investimentos!Y83","v":0},{"$f":"Investimentos!Z83","v":0},{"$f":"Investimentos!AA83","v":0},{"$f":"Investimentos!AB83","v":0},{"$f":"Investimentos!AC83","v":0},{"$f":"Investimentos!AD83","v":0},{"$f":"Investimentos!AE83","v":0},{"$f":"Investimentos!AF83","v":0},{"$f":"Investimentos!AG83","v":0},{"$f":"Investimentos!AH83","v":0},{"$f":"Investimentos!AI83","v":0},{"$f":"Investimentos!AJ83","v":0},{"$f":"Investimentos!AK83","v":0},{"$f":"Investimentos!AL83","v":0},{"$f":"Investimentos!AM83","v":0},{"$f":"Investimentos!AN83","v":0},{"$f":"Investimentos!AO83","v":0},{"$f":"Investimentos!AP83","v":0},{"$f":"Investimentos!AQ83","v":0},{"$f":"Investimentos!AR83","v":0},{"$f":"Investimentos!AS83","v":0},{"$f":"Investimentos!AT83","v":0},{"$f":"Investimentos!AU83","v":0},{"$f":"Investimentos!AV83","v":0},{"$f":"Investimentos!AW83","v":0},{"$f":"Investimentos!AX83","v":0},{"$f":"Investimentos!AY83","v":0},{"$f":"Investimentos!AZ83","v":0},{"$f":"Investimentos!BA83","v":"-"},{"$f":"Investimentos!BB83","v":"-"},{"$f":"Investimentos!BC83","v":7.8979999999999997},{"$f":"Investimentos!BD83","v":11.163},{"$f":"Investimentos!BE83","v":0.79997121000000004},{"$f":"Investimentos!BF83","v":13.412118390000003},{"$f":"Investimentos!BG83","v":28.720801720000001},{"$f":"Investimentos!BH83","v":50.668995519999996},{"$f":"Investimentos!BI83","v":11.461900329999999}]
["Electric Assets",{"$f":"Investimentos!B84","v":"EAP"},{"$f":"Investimentos!C84","v":-0.68067020999999972},{"$f":"Investimentos!D84","v":31.358136210000005},{"$f":"Investimentos!E84","v":"-"},{"$f":"Investimentos!F84","v":-32.038806420000007},null,{"$f":"Investimentos!H84","v":"EAP"},{"$f":"Investimentos!I84","v":0},{"$f":"Investimentos!J84","v":0},{"$f":"Investimentos!K84","v":0},{"$f":"Investimentos!L84","v":0},{"$f":"Investimentos!M84","v":0},{"$f":"Investimentos!N84","v":0},{"$f":"Investimentos!O84","v":0},{"$f":"Investimentos!P84","v":0},{"$f":"Investimentos!Q84","v":0},{"$f":"Investimentos!R84","v":0},{"$f":"Investimentos!S84","v":0},{"$f":"Investimentos!T84","v":0},{"$f":"Investimentos!U84","v":0},{"$f":"Investimentos!V84","v":0},{"$f":"Investimentos!W84","v":0},{"$f":"Investimentos!X84","v":0},{"$f":"Investimentos!Y84","v":0},{"$f":"Investimentos!Z84","v":0},{"$f":"Investimentos!AA84","v":0},{"$f":"Investimentos!AB84","v":0},{"$f":"Investimentos!AC84","v":0},{"$f":"Investimentos!AD84","v":0},{"$f":"Investimentos!AE84","v":0},{"$f":"Investimentos!AF84","v":0},{"$f":"Investimentos!AG84","v":0},{"$f":"Investimentos!AH84","v":0},{"$f":"Investimentos!AI84","v":0},{"$f":"Investimentos!AJ84","v":0},{"$f":"Investimentos!AK84","v":0},{"$f":"Investimentos!AL84","v":0},{"$f":"Investimentos!AM84","v":0},{"$f":"Investimentos!AN84","v":0},{"$f":"Investimentos!AO84","v":0},{"$f":"Investimentos!AP84","v":0},{"$f":"Investimentos!AQ84","v":0},{"$f":"Investimentos!AR84","v":0},{"$f":"Investimentos!AS84","v":0},{"$f":"Investimentos!AT84","v":0},{"$f":"Investimentos!AU84","v":0},{"$f":"Investimentos!AV84","v":0},{"$f":"Investimentos!AW84","v":2.944},{"$f":"Investimentos!AX84","v":0.72399999999999998},{"$f":"Investimentos!AY84","v":1.7829999999999999},{"$f":"Investimentos!AZ84","v":2.7650000000000001},{"$f":"Investimentos!BA84","v":3.254},{"$f":"Investimentos!BB84","v":13.885999999999999},{"$f":"Investimentos!BC84","v":3.9390000000000001},{"$f":"Investimentos!BD84","v":26.733000000000001},{"$f":"Investimentos!BE84","v":31.358136210000005},{"$f":"Investimentos!BF84","v":32.258760970000004},{"$f":"Investimentos!BG84","v":15.009365620000001},{"$f":"Investimentos!BH84","v":20.645577320000001},{"$f":"Investimentos!BI84","v":-0.68067020999999972}]
["Electric Assets",{"$f":"Investimentos!B85","v":"EPT"},{"$f":"Investimentos!C85","v":0},{"$f":"Investimentos!D85","v":0},{"$f":"Investimentos!E85","v":"-"},{"$f":"Investimentos!F85","v":0},null,{"$f":"Investimentos!H85","v":"EPT"},{"$f":"Investimentos!I85","v":0},{"$f":"Investimentos!J85","v":0},{"$f":"Investimentos!K85","v":0},{"$f":"Investimentos!L85","v":0},{"$f":"Investimentos!M85","v":0},{"$f":"Investimentos!N85","v":0},{"$f":"Investimentos!O85","v":0},{"$f":"Investimentos!P85","v":0},{"$f":"Investimentos!Q85","v":0},{"$f":"Investimentos!R85","v":0},{"$f":"Investimentos!S85","v":0},{"$f":"Investimentos!T85","v":0},{"$f":"Investimentos!U85","v":0},{"$f":"Investimentos!V85","v":0},{"$f":"Investimentos!W85","v":0},{"$f":"Investimentos!X85","v":0},{"$f":"Investimentos!Y85","v":0},{"$f":"Investimentos!Z85","v":0},{"$f":"Investimentos!AA85","v":0},{"$f":"Investimentos!AB85","v":0},{"$f":"Investimentos!AC85","v":0},{"$f":"Investimentos!AD85","v":0},{"$f":"Investimentos!AE85","v":0},{"$f":"Investimentos!AF85","v":0},{"$f":"Investimentos!AG85","v":0},{"$f":"Investimentos!AH85","v":0},{"$f":"Investimentos!AI85","v":0},{"$f":"Investimentos!AJ85","v":0},{"$f":"Investimentos!AK85","v":0},{"$f":"Investimentos!AL85","v":0},{"$f":"Investimentos!AM85","v":0},{"$f":"Investimentos!AN85","v":0},{"$f":"Investimentos!AO85","v":0},{"$f":"Investimentos!AP85","v":0},{"$f":"Investimentos!AQ85","v":0},{"$f":"Investimentos!AR85","v":0},{"$f":"Investimentos!AS85","v":0},{"$f":"Investimentos!AT85","v":0},{"$f":"Investimentos!AU85","v":0},{"$f":"Investimentos!AV85","v":0},{"$f":"Investimentos!AW85","v":0},{"$f":"Investimentos!AX85","v":0},{"$f":"Investimentos!AY85","v":0},{"$f":"Investimentos!AZ85","v":0},{"$f":"Investimentos!BA85","v":0},{"$f":"Investimentos!BB85","v":0},{"$f":"Investimentos!BC85","v":0},{"$f":"Investimentos!BD85","v":1.4E-2},{"$f":"Investimentos!BE85","v":0},{"$f":"Investimentos!BF85","v":0},{"$f":"Investimentos!BG85","v":6.1424220000000002E-2},{"$f":"Investimentos!BH85","v":0.34337656},{"$f":"Investimentos!BI85","v":0}]
["Electric Assets",{"$f":"Investimentos!B87","v":"GEMINI Consolidado"},{"$f":"Investimentos!C87","v":6.4092849899999988},{"$f":"Investimentos!D87","v":10.539535470000001},{"$f":"Investimentos!E87","v":-39.188164333774012},{"$f":"Investimentos!F87","v":-4.1302504800000017},null,{"$f":"Investimentos!H87","v":"GEMINI Consolidado"},{"$f":"Investimentos!I87","v":0},{"$f":"Investimentos!J87","v":0},{"$f":"Investimentos!K87","v":0},{"$f":"Investimentos!L87","v":0},{"$f":"Investimentos!M87","v":0},{"$f":"Investimentos!N87","v":0},{"$f":"Investimentos!O87","v":0},{"$f":"Investimentos!P87","v":0},{"$f":"Investimentos!Q87","v":0},{"$f":"Investimentos!R87","v":0},{"$f":"Investimentos!S87","v":0},{"$f":"Investimentos!T87","v":0},{"$f":"Investimentos!U87","v":0},{"$f":"Investimentos!V87","v":0},{"$f":"Investimentos!W87","v":0},{"$f":"Investimentos!X87","v":0},{"$f":"Investimentos!Y87","v":0},{"$f":"Investimentos!Z87","v":0},{"$f":"Investimentos!AA87","v":0},{"$f":"Investimentos!AB87","v":0},{"$f":"Investimentos!AC87","v":0},{"$f":"Investimentos!AD87","v":0},{"$f":"Investimentos!AE87","v":0},{"$f":"Investimentos!AF87","v":0},{"$f":"Investimentos!AG87","v":0},{"$f":"Investimentos!AH87","v":0},{"$f":"Investimentos!AI87","v":0},{"$f":"Investimentos!AJ87","v":0},{"$f":"Investimentos!AK87","v":0},{"$f":"Investimentos!AL87","v":0},{"$f":"Investimentos!AM87","v":0},{"$f":"Investimentos!AN87","v":0},{"$f":"Investimentos!AO87","v":0},{"$f":"Investimentos!AP87","v":0},{"$f":"Investimentos!AQ87","v":0},{"$f":"Investimentos!AR87","v":0},{"$f":"Investimentos!AS87","v":0},{"$f":"Investimentos!AT87","v":0},{"$f":"Investimentos!AU87","v":0},{"$f":"Investimentos!AV87","v":0},{"$f":"Investimentos!AW87","v":10.437999999999999},{"$f":"Investimentos!AX87","v":11.105},{"$f":"Investimentos!AY87","v":0},{"$f":"Investimentos!AZ87","v":4.7349999999999994},{"$f":"Investimentos!BA87","v":0},{"$f":"Investimentos!BB87","v":1.4530000000000001},{"$f":"Investimentos!BC87","v":0.71799999999999997},{"$f":"Investimentos!BD87","v":24.254000000000001},{"$f":"Investimentos!BE87","v":10.539535470000001},{"$f":"Investimentos!BF87","v":8.0057991299999998},{"$f":"Investimentos!BG87","v":35.148841149999996},{"$f":"Investimentos!BH87","v":47.750994309999996},{"$f":"Investimentos!BI87","v":6.4092849899999988}]
["Electric Assets",{"$f":"Investimentos!B88","v":"Total transmissoras"},{"$f":"Investimentos!C88","v":40.352068809999992},{"$f":"Investimentos!D88","v":88.258362910000045},{"$f":"Investimentos!E88","v":-54.279608776396273},{"$f":"Investimentos!F88","v":-47.906294100000054},null,{"$f":"Investimentos!H88","v":"Total Transmissoras"},{"$f":"Investimentos!I88","v":0},{"$f":"Investimentos!J88","v":0},{"$f":"Investimentos!K88","v":0},{"$f":"Investimentos!L88","v":0},{"$f":"Investimentos!M88","v":0},{"$f":"Investimentos!N88","v":0},{"$f":"Investimentos!O88","v":0},{"$f":"Investimentos!P88","v":0},{"$f":"Investimentos!Q88","v":0},{"$f":"Investimentos!R88","v":0},{"$f":"Investimentos!S88","v":0},{"$f":"Investimentos!T88","v":0},{"$f":"Investimentos!U88","v":0},{"$f":"Investimentos!V88","v":0},{"$f":"Investimentos!W88","v":0},{"$f":"Investimentos!X88","v":0},{"$f":"Investimentos!Y88","v":0},{"$f":"Investimentos!Z88","v":0},{"$f":"Investimentos!AA88","v":0},{"$f":"Investimentos!AB88","v":0},{"$f":"Investimentos!AC88","v":0},{"$f":"Investimentos!AD88","v":0},{"$f":"Investimentos!AE88","v":3.4},{"$f":"Investimentos!AF88","v":11.3},{"$f":"Investimentos!AG88","v":6.7},{"$f":"Investimentos!AH88","v":40.1},{"$f":"Investimentos!AI88","v":16.399999999999999},{"$f":"Investimentos!AJ88","v":110},{"$f":"Investimentos!AK88","v":50.5},{"$f":"Investimentos!AL88","v":69.7},{"$f":"Investimentos!AM88","v":120.69999999999999},{"$f":"Investimentos!AN88","v":123.29999999999998},{"$f":"Investimentos!AO88","v":69.400000000000006},{"$f":"Investimentos!AP88","v":82.2},{"$f":"Investimentos!AQ88","v":63.342000000000013},{"$f":"Investimentos!AR88","v":67.099999999999994},{"$f":"Investimentos!AS88","v":348.9},{"$f":"Investimentos!AT88","v":122.06599999999999},{"$f":"Investimentos!AU88","v":225.179},{"$f":"Investimentos!AV88","v":123.256},{"$f":"Investimentos!AW88","v":143.61399999999998},{"$f":"Investimentos!AX88","v":156.10999999999999},{"$f":"Investimentos!AY88","v":176.66900000000001},{"$f":"Investimentos!AZ88","v":11.386999999999997},{"$f":"Investimentos!BA88","v":100.73100000000001},{"$f":"Investimentos!BB88","v":133.875},{"$f":"Investimentos!BC88","v":178.999},{"$f":"Investimentos!BD88","v":147.00399999999999},{"$f":"Investimentos!BE88","v":88.258362910000045},{"$f":"Investimentos!BF88","v":128.07290405999998},{"$f":"Investimentos!BG88","v":154.19216698},{"$f":"Investimentos!BH88","v":171.80365549999993},{"$f":"Investimentos!BI88","v":40.352068809999992}]
["Electric Assets",{"$f":"Investimentos!B89","v":"ALSOL Consolidado"},{"$f":"Investimentos!C89","v":23.852545940000006},{"$f":"Investimentos!D89","v":0},{"$f":"Investimentos!E89","v":"-"},{"$f":"Investimentos!F89","v":23.852545940000006},null,{"$f":"Investimentos!H89","v":"ALSOL Consolidado"},{"$f":"Investimentos!I89","v":0},{"$f":"Investimentos!J89","v":0},{"$f":"Investimentos!K89","v":0},{"$f":"Investimentos!L89","v":0},{"$f":"Investimentos!M89","v":0},{"$f":"Investimentos!N89","v":0},{"$f":"Investimentos!O89","v":0},{"$f":"Investimentos!P89","v":0},{"$f":"Investimentos!Q89","v":0},{"$f":"Investimentos!R89","v":0},{"$f":"Investimentos!S89","v":0},{"$f":"Investimentos!T89","v":0},{"$f":"Investimentos!U89","v":0},{"$f":"Investimentos!V89","v":0},{"$f":"Investimentos!W89","v":0},{"$f":"Investimentos!X89","v":0},{"$f":"Investimentos!Y89","v":0},{"$f":"Investimentos!Z89","v":0},{"$f":"Investimentos!AA89","v":0},{"$f":"Investimentos!AB89","v":0},{"$f":"Investimentos!AC89","v":0},{"$f":"Investimentos!AD89","v":0},{"$f":"Investimentos!AE89","v":0},{"$f":"Investimentos!AF89","v":0},{"$f":"Investimentos!AG89","v":0},{"$f":"Investimentos!AH89","v":0},{"$f":"Investimentos!AI89","v":0},{"$f":"Investimentos!AJ89","v":0},{"$f":"Investimentos!AK89","v":0},{"$f":"Investimentos!AL89","v":0},{"$f":"Investimentos!AM89","v":0},{"$f":"Investimentos!AN89","v":0},{"$f":"Investimentos!AO89","v":0},{"$f":"Investimentos!AP89","v":0},{"$f":"Investimentos!AQ89","v":0},{"$f":"Investimentos!AR89","v":0},{"$f":"Investimentos!AS89","v":0},{"$f":"Investimentos!AT89","v":0},{"$f":"Investimentos!AU89","v":0},{"$f":"Investimentos!AV89","v":0},{"$f":"Investimentos!AW89","v":0},{"$f":"Investimentos!AX89","v":0},{"$f":"Investimentos!AY89","v":0},{"$f":"Investimentos!AZ89","v":0},{"$f":"Investimentos!BA89","v":0},{"$f":"Investimentos!BB89","v":0},{"$f":"Investimentos!BC89","v":0},{"$f":"Investimentos!BD89","v":0},{"$f":"Investimentos!BE89","v":0},{"$f":"Investimentos!BF89","v":0},{"$f":"Investimentos!BG89","v":0},{"$f":"Investimentos!BH89","v":0},{"$f":"Investimentos!BI89","v":23.852545940000006}]
["Electric Assets",{"$f":"Investimentos!B90","v":"ECOM"},{"$f":"Investimentos!C90","v":0},{"$f":"Investimentos!D90","v":0},{"$f":"Investimentos!E90","v":"-"},{"$f":"Investimentos!F90","v":0},null,{"$f":"Investimentos!H90","v":"ECOM"},{"$f":"Investimentos!I90","v":0},{"$f":"Investimentos!J90","v":0},{"$f":"Investimentos!K90","v":0},{"$f":"Investimentos!L90","v":0},{"$f":"Investimentos!M90","v":0},{"$f":"Investimentos!N90","v":0},{"$f":"Investimentos!O90","v":0},{"$f":"Investimentos!P90","v":0},{"$f":"Investimentos!Q90","v":0},{"$f":"Investimentos!R90","v":0},{"$f":"Investimentos!S90","v":0},{"$f":"Investimentos!T90","v":0},{"$f":"Investimentos!U90","v":0},{"$f":"Investimentos!V90","v":0},{"$f":"Investimentos!W90","v":0},{"$f":"Investimentos!X90","v":0},{"$f":"Investimentos!Y90","v":0},{"$f":"Investimentos!Z90","v":0},{"$f":"Investimentos!AA90","v":0},{"$f":"Investimentos!AB90","v":0},{"$f":"Investimentos!AC90","v":0},{"$f":"Investimentos!AD90","v":0},{"$f":"Investimentos!AE90","v":0},{"$f":"Investimentos!AF90","v":0},{"$f":"Investimentos!AG90","v":0},{"$f":"Investimentos!AH90","v":0},{"$f":"Investimentos!AI90","v":0},{"$f":"Investimentos!AJ90","v":0},{"$f":"Investimentos!AK90","v":0},{"$f":"Investimentos!AL90","v":0},{"$f":"Investimentos!AM90","v":0},{"$f":"Investimentos!AN90","v":0},{"$f":"Investimentos!AO90","v":0},{"$f":"Investimentos!AP90","v":0},{"$f":"Investimentos!AQ90","v":0},{"$f":"Investimentos!AR90","v":0},{"$f":"Investimentos!AS90","v":0},{"$f":"Investimentos!AT90","v":0},{"$f":"Investimentos!AU90","v":0},{"$f":"Investimentos!AV90","v":0},{"$f":"Investimentos!AW90","v":0},{"$f":"Investimentos!AX90","v":0},{"$f":"Investimentos!AY90","v":0},{"$f":"Investimentos!AZ90","v":0},{"$f":"Investimentos!BA90","v":0},{"$f":"Investimentos!BB90","v":0},{"$f":"Investimentos!BC90","v":0},{"$f":"Investimentos!BD90","v":0},{"$f":"Investimentos!BE90","v":0},{"$f":"Investimentos!BF90","v":0},{"$f":"Investimentos!BG90","v":0},{"$f":"Investimentos!BH90","v":0},{"$f":"Investimentos!BI90","v":0}]
["Electric Assets",{"$f":"Investimentos!B91","v":"ESOL Consolidada"},{"$f":"Investimentos!C91","v":"-"},{"$f":"Investimentos!D91","v":"-"},{"$f":"Investimentos!E91","v":"-"},{"$f":"Investimentos!F91","v":"-"},null,{"$f":"Investimentos!H91","v":"ESOL Consolidada"},{"$f":"Investimentos!I91","v":0},{"$f":"Investimentos!J91","v":0},{"$f":"Investimentos!K91","v":0},{"$f":"Investimentos!L91","v":0},{"$f":"Investimentos!M91","v":0},{"$f":"Investimentos!N91","v":0},{"$f":"Investimentos!O91","v":0},{"$f":"Investimentos!P91","v":0},{"$f":"Investimentos!Q91","v":0},{"$f":"Investimentos!R91","v":0},{"$f":"Investimentos!S91","v":0},{"$f":"Investimentos!T91","v":0},{"$f":"Investimentos!U91","v":0},{"$f":"Investimentos!V91","v":0},{"$f":"Investimentos!W91","v":0},{"$f":"Investimentos!X91","v":0},{"$f":"Investimentos!Y91","v":0},{"$f":"Investimentos!Z91","v":0},{"$f":"Investimentos!AA91","v":0},{"$f":"Investimentos!AB91","v":0},{"$f":"Investimentos!AC91","v":0},{"$f":"Investimentos!AD91","v":0},{"$f":"Investimentos!AE91","v":0},{"$f":"Investimentos!AF91","v":0},{"$f":"Investimentos!AG91","v":0},{"$f":"Investimentos!AH91","v":0},{"$f":"Investimentos!AI91","v":0},{"$f":"Investimentos!AJ91","v":0},{"$f":"Investimentos!AK91","v":0.2},{"$f":"Investimentos!AL91","v":0.8},{"$f":"Investimentos!AM91","v":3.8},{"$f":"Investimentos!AN91","v":2.5},{"$f":"Investimentos!AO91","v":0},{"$f":"Investimentos!AP91","v":0},{"$f":"Investimentos!AQ91","v":0},{"$f":"Investimentos!AR91","v":0},{"$f":"Investimentos!AS91","v":0},{"$f":"Investimentos!AT91","v":0},{"$f":"Investimentos!AU91","v":0},{"$f":"Investimentos!AV91","v":0},{"$f":"Investimentos!AW91","v":0},{"$f":"Investimentos!AX91","v":0},{"$f":"Investimentos!AY91","v":0},{"$f":"Investimentos!AZ91","v":0},{"$f":"Investimentos!BA91","v":0},{"$f":"Investimentos!BB91","v":0},{"$f":"Investimentos!BC91","v":0},{"$f":"Investimentos!BD91","v":0},{"$f":"Investimentos!BE91","v":"-"},{"$f":"Investimentos!BF91","v":"-"},{"$f":"Investimentos!BG91","v":"-"},{"$f":"Investimentos!BH91","v":"-"},{"$f":"Investimentos!BI91","v":"-"}]
["Electric Assets",{"$f":"Investimentos!B92","v":"(re)energisa"},{"$f":"Investimentos!C92","v":23.852545940000006},{"$f":"Investimentos!D92","v":0},{"$f":"Investimentos!E92","v":"-"},{"$f":"Investimentos!F92","v":23.852545940000006},null,{"$f":"Investimentos!H92","v":"(re)energisa"},{"$f":"Investimentos!I92","v":0},{"$f":"Investimentos!J92","v":0},{"$f":"Investimentos!K92","v":0},{"$f":"Investimentos!L92","v":0},{"$f":"Investimentos!M92","v":0},{"$f":"Investimentos!N92","v":0},{"$f":"Investimentos!O92","v":0},{"$f":"Investimentos!P92","v":0},{"$f":"Investimentos!Q92","v":0},{"$f":"Investimentos!R92","v":0},{"$f":"Investimentos!S92","v":0},{"$f":"Investimentos!T92","v":0},{"$f":"Investimentos!U92","v":0},{"$f":"Investimentos!V92","v":0},{"$f":"Investimentos!W92","v":0},{"$f":"Investimentos!X92","v":0},{"$f":"Investimentos!Y92","v":0},{"$f":"Investimentos!Z92","v":0},{"$f":"Investimentos!AA92","v":0},{"$f":"Investimentos!AB92","v":0},{"$f":"Investimentos!AC92","v":0},{"$f":"Investimentos!AD92","v":0},{"$f":"Investimentos!AE92","v":0},{"$f":"Investimentos!AF92","v":0},{"$f":"Investimentos!AG92","v":0},{"$f":"Investimentos!AH92","v":0},{"$f":"Investimentos!AI92","v":0},{"$f":"Investimentos!AJ92","v":0},{"$f":"Investimentos!AK92","v":0.2},{"$f":"Investimentos!AL92","v":0.8},{"$f":"Investimentos!AM92","v":3.8},{"$f":"Investimentos!AN92","v":2.5},{"$f":"Investimentos!AO92","v":0},{"$f":"Investimentos!AP92","v":0},{"$f":"Investimentos!AQ92","v":0},{"$f":"Investimentos!AR92","v":0},{"$f":"Investimentos!AS92","v":0},{"$f":"Investimentos!AT92","v":0},{"$f":"Investimentos!AU92","v":0},{"$f":"Investimentos!AV92","v":0},{"$f":"Investimentos!AW92","v":0},{"$f":"Investimentos!AX92","v":0},{"$f":"Investimentos!AY92","v":0},{"$f":"Investimentos!AZ92","v":0},{"$f":"Investimentos!BA92","v":0},{"$f":"Investimentos!BB92","v":0},{"$f":"Investimentos!BC92","v":0},{"$f":"Investimentos!BD92","v":0},{"$f":"Investimentos!BE92","v":0},{"$f":"Investimentos!BF92","v":0},{"$f":"Investimentos!BG92","v":0},{"$f":"Investimentos!BH92","v":0},{"$f":"Investimentos!BI92","v":23.852545940000006}]
["Electric Assets",{"$f":"Investimentos!B93","v":"ES Gás"},{"$f":"Investimentos!C93","v":17.320948180000006},{"$f":"Investimentos!D93","v":7.4409999999999998},{"$f":"Investimentos!E93","v":132.77715602741574},{"$f":"Investimentos!F93","v":9.8799481800000066},null,{"$f":"Investimentos!H93","v":"ES Gás"},{"$f":"Investimentos!I93","v":0},{"$f":"Investimentos!J93","v":0},{"$f":"Investimentos!K93","v":0},{"$f":"Investimentos!L93","v":0},{"$f":"Investimentos!M93","v":0},{"$f":"Investimentos!N93","v":0},{"$f":"Investimentos!O93","v":0},{"$f":"Investimentos!P93","v":0},{"$f":"Investimentos!Q93","v":0},{"$f":"Investimentos!R93","v":0},{"$f":"Investimentos!S93","v":0},{"$f":"Investimentos!T93","v":0},{"$f":"Investimentos!U93","v":0},{"$f":"Investimentos!V93","v":0},{"$f":"Investimentos!W93","v":0},{"$f":"Investimentos!X93","v":0},{"$f":"Investimentos!Y93","v":0},{"$f":"Investimentos!Z93","v":0},{"$f":"Investimentos!AA93","v":0},{"$f":"Investimentos!AB93","v":0},{"$f":"Investimentos!AC93","v":0},{"$f":"Investimentos!AD93","v":0},{"$f":"Investimentos!AE93","v":0},{"$f":"Investimentos!AF93","v":0},{"$f":"Investimentos!AG93","v":0},{"$f":"Investimentos!AH93","v":0},{"$f":"Investimentos!AI93","v":0},{"$f":"Investimentos!AJ93","v":0},{"$f":"Investimentos!AK93","v":0},{"$f":"Investimentos!AL93","v":0},{"$f":"Investimentos!AM93","v":0},{"$f":"Investimentos!AN93","v":0},{"$f":"Investimentos!AO93","v":0},{"$f":"Investimentos!AP93","v":0},{"$f":"Investimentos!AQ93","v":0},{"$f":"Investimentos!AR93","v":0},{"$f":"Investimentos!AS93","v":0},{"$f":"Investimentos!AT93","v":0},{"$f":"Investimentos!AU93","v":0},{"$f":"Investimentos!AV93","v":0},{"$f":"Investimentos!AW93","v":0},{"$f":"Investimentos!AX93","v":0},{"$f":"Investimentos!AY93","v":0},{"$f":"Investimentos!AZ93","v":0},{"$f":"Investimentos!BA93","v":0},{"$f":"Investimentos!BB93","v":0},{"$f":"Investimentos!BC93","v":0},{"$f":"Investimentos!BD93","v":0},{"$f":"Investimentos!BE93","v":7.4039999999999999},{"$f":"Investimentos!BF93","v":17.199000000000002},{"$f":"Investimentos!BG93","v":21.518999999999998},{"$f":"Investimentos!BH93","v":46.774000000000001},{"$f":"Investimentos!BI93","v":0}]
["Electric Assets",{"$f":"Investimentos!B94","v":"Distribuição de gás natural"},{"$f":"Investimentos!C94","v":17.320948180000006},{"$f":"Investimentos!D94","v":7.4409999999999998},{"$f":"Investimentos!E94","v":132.77715602741574},{"$f":"Investimentos!F94","v":9.8799481800000066},null,{"$f":"Investimentos!H94","v":"Distribuição de gás natural"},{"$f":"Investimentos!I94","v":0},{"$f":"Investimentos!J94","v":0},{"$f":"Investimentos!K94","v":0},{"$f":"Investimentos!L94","v":0},{"$f":"Investimentos!M94","v":0},{"$f":"Investimentos!N94","v":0},{"$f":"Investimentos!O94","v":0},{"$f":"Investimentos!P94","v":0},{"$f":"Investimentos!Q94","v":0},{"$f":"Investimentos!R94","v":0},{"$f":"Investimentos!S94","v":0},{"$f":"Investimentos!T94","v":0},{"$f":"Investimentos!U94","v":0},{"$f":"Investimentos!V94","v":0},{"$f":"Investimentos!W94","v":0},{"$f":"Investimentos!X94","v":0},{"$f":"Investimentos!Y94","v":0},{"$f":"Investimentos!Z94","v":0},{"$f":"Investimentos!AA94","v":0},{"$f":"Investimentos!AB94","v":0},{"$f":"Investimentos!AC94","v":0},{"$f":"Investimentos!AD94","v":0},{"$f":"Investimentos!AE94","v":0},{"$f":"Investimentos!AF94","v":0},{"$f":"Investimentos!AG94","v":0},{"$f":"Investimentos!AH94","v":0},{"$f":"Investimentos!AI94","v":0},{"$f":"Investimentos!AJ94","v":0},{"$f":"Investimentos!AK94","v":0},{"$f":"Investimentos!AL94","v":0},{"$f":"Investimentos!AM94","v":0},{"$f":"Investimentos!AN94","v":0},{"$f":"Investimentos!AO94","v":0},{"$f":"Investimentos!AP94","v":0},{"$f":"Investimentos!AQ94","v":0},{"$f":"Investimentos!AR94","v":0},{"$f":"Investimentos!AS94","v":0},{"$f":"Investimentos!AT94","v":0},{"$f":"Investimentos!AU94","v":0},{"$f":"Investimentos!AV94","v":0},{"$f":"Investimentos!AW94","v":0},{"$f":"Investimentos!AX94","v":0},{"$f":"Investimentos!AY94","v":0},{"$f":"Investimentos!AZ94","v":0},{"$f":"Investimentos!BA94","v":0},{"$f":"Investimentos!BB94","v":0},{"$f":"Investimentos!BC94","v":0},{"$f":"Investimentos!BD94","v":0},{"$f":"Investimentos!BE94","v":7.4039999999999999},{"$f":"Investimentos!BF94","v":17.199000000000002},{"$f":"Investimentos!BG94","v":21.518999999999998},{"$f":"Investimentos!BH94","v":46.774000000000001},{"$f":"Investimentos!BI94","v":0}]
["Electric Assets",{"$f":"Investimentos!B95","v":"AGRIC"},{"$f":"Investimentos!C95","v":65.7},{"$f":"Investimentos!D95","v":0.94883373999999998},{"$f":"Investimentos!E95","v":6824.2900236663172},{"$f":"Investimentos!F95","v":64.751166260000005},null,{"$f":"Investimentos!H95","v":"AGRIC"},{"$f":"Investimentos!I95","v":0},{"$f":"Investimentos!J95","v":0},{"$f":"Investimentos!K95","v":0},{"$f":"Investimentos!L95","v":0},{"$f":"Investimentos!M95","v":0},{"$f":"Investimentos!N95","v":0},{"$f":"Investimentos!O95","v":0},{"$f":"Investimentos!P95","v":0},{"$f":"Investimentos!Q95","v":0},{"$f":"Investimentos!R95","v":0},{"$f":"Investimentos!S95","v":0},{"$f":"Investimentos!T95","v":0},{"$f":"Investimentos!U95","v":0},{"$f":"Investimentos!V95","v":0},{"$f":"Investimentos!W95","v":0},{"$f":"Investimentos!X95","v":0},{"$f":"Investimentos!Y95","v":0},{"$f":"Investimentos!Z95","v":0},{"$f":"Investimentos!AA95","v":0},{"$f":"Investimentos!AB95","v":0},{"$f":"Investimentos!AC95","v":0},{"$f":"Investimentos!AD95","v":0},{"$f":"Investimentos!AE95","v":0},{"$f":"Investimentos!AF95","v":0},{"$f":"Investimentos!AG95","v":0},{"$f":"Investimentos!AH95","v":0},{"$f":"Investimentos!AI95","v":0},{"$f":"Investimentos!AJ95","v":0},{"$f":"Investimentos!AK95","v":0},{"$f":"Investimentos!AL95","v":0},{"$f":"Investimentos!AM95","v":0},{"$f":"Investimentos!AN95","v":0},{"$f":"Investimentos!AO95","v":0},{"$f":"Investimentos!AP95","v":0},{"$f":"Investimentos!AQ95","v":0},{"$f":"Investimentos!AR95","v":0},{"$f":"Investimentos!AS95","v":0},{"$f":"Investimentos!AT95","v":0},{"$f":"Investimentos!AU95","v":0},{"$f":"Investimentos!AV95","v":0},{"$f":"Investimentos!AW95","v":0},{"$f":"Investimentos!AX95","v":0},{"$f":"Investimentos!AY95","v":0},{"$f":"Investimentos!AZ95","v":0},{"$f":"Investimentos!BA95","v":0},{"$f":"Investimentos!BB95","v":0},{"$f":"Investimentos!BC95","v":0},{"$f":"Investimentos!BD95","v":1.841},{"$f":"Investimentos!BE95","v":0},{"$f":"Investimentos!BF95","v":0},{"$f":"Investimentos!BG95","v":0},{"$f":"Investimentos!BH95","v":0},{"$f":"Investimentos!BI95","v":65.7}]
["Electric Assets",{"$f":"Investimentos!B96","v":"Biogás"},{"$f":"Investimentos!C96","v":65.7},{"$f":"Investimentos!D96","v":0.94883373999999998},{"$f":"Investimentos!E96","v":6824.2900236663172},{"$f":"Investimentos!F96","v":64.751166260000005},null,{"$f":"Investimentos!H96","v":"Biogás"},{"$f":"Investimentos!I96","v":0},{"$f":"Investimentos!J96","v":0},{"$f":"Investimentos!K96","v":0},{"$f":"Investimentos!L96","v":0},{"$f":"Investimentos!M96","v":0},{"$f":"Investimentos!N96","v":0},{"$f":"Investimentos!O96","v":0},{"$f":"Investimentos!P96","v":0},{"$f":"Investimentos!Q96","v":0},{"$f":"Investimentos!R96","v":0},{"$f":"Investimentos!S96","v":0},{"$f":"Investimentos!T96","v":0},{"$f":"Investimentos!U96","v":0},{"$f":"Investimentos!V96","v":0},{"$f":"Investimentos!W96","v":0},{"$f":"Investimentos!X96","v":0},{"$f":"Investimentos!Y96","v":0},{"$f":"Investimentos!Z96","v":0},{"$f":"Investimentos!AA96","v":0},{"$f":"Investimentos!AB96","v":0},{"$f":"Investimentos!AC96","v":0},{"$f":"Investimentos!AD96","v":0},{"$f":"Investimentos!AE96","v":0},{"$f":"Investimentos!AF96","v":0},{"$f":"Investimentos!AG96","v":0},{"$f":"Investimentos!AH96","v":0},{"$f":"Investimentos!AI96","v":0},{"$f":"Investimentos!AJ96","v":0},{"$f":"Investimentos!AK96","v":0},{"$f":"Investimentos!AL96","v":0},{"$f":"Investimentos!AM96","v":0},{"$f":"Investimentos!AN96","v":0},{"$f":"Investimentos!AO96","v":0},{"$f":"Investimentos!AP96","v":0},{"$f":"Investimentos!AQ96","v":0},{"$f":"Investimentos!AR96","v":0},{"$f":"Investimentos!AS96","v":0},{"$f":"Investimentos!AT96","v":0},{"$f":"Investimentos!AU96","v":0},{"$f":"Investimentos!AV96","v":0},{"$f":"Investimentos!AW96","v":0},{"$f":"Investimentos!AX96","v":0},{"$f":"Investimentos!AY96","v":0},{"$f":"Investimentos!AZ96","v":0},{"$f":"Investimentos!BA96","v":0},{"$f":"Investimentos!BB96","v":0},{"$f":"Investimentos!BC96","v":0},{"$f":"Investimentos!BD96","v":1.841},{"$f":"Investimentos!BE96","v":0},{"$f":"Investimentos!BF96","v":0},{"$f":"Investimentos!BG96","v":0},{"$f":"Investimentos!BH96","v":0},{"$f":"Investimentos!BI96","v":65.7}]
["Electric Assets",{"$f":"Investimentos!B97","v":"RIO PEIXE I"},{"$f":"Investimentos!C97","v":0},{"$f":"Investimentos!D97","v":0},{"$f":"Investimentos!E97","v":"-"},{"$f":"Investimentos!F97","v":0},null,{"$f":"Investimentos!H97","v":"RIO PEIXE I"},{"$f":"Investimentos!I97","v":0},{"$f":"Investimentos!J97","v":0},{"$f":"Investimentos!K97","v":0},{"$f":"Investimentos!L97","v":0},{"$f":"Investimentos!M97","v":0},{"$f":"Investimentos!N97","v":0},{"$f":"Investimentos!O97","v":0},{"$f":"Investimentos!P97","v":0},{"$f":"Investimentos!Q97","v":0},{"$f":"Investimentos!R97","v":0},{"$f":"Investimentos!S97","v":0},{"$f":"Investimentos!T97","v":0},{"$f":"Investimentos!U97","v":0},{"$f":"Investimentos!V97","v":0},{"$f":"Investimentos!W97","v":0},{"$f":"Investimentos!X97","v":0},{"$f":"Investimentos!Y97","v":0},{"$f":"Investimentos!Z97","v":0},{"$f":"Investimentos!AA97","v":0},{"$f":"Investimentos!AB97","v":0},{"$f":"Investimentos!AC97","v":0},{"$f":"Investimentos!AD97","v":0},{"$f":"Investimentos!AE97","v":0},{"$f":"Investimentos!AF97","v":0},{"$f":"Investimentos!AG97","v":0},{"$f":"Investimentos!AH97","v":0},{"$f":"Investimentos!AI97","v":0},{"$f":"Investimentos!AJ97","v":0},{"$f":"Investimentos!AK97","v":0},{"$f":"Investimentos!AL97","v":0},{"$f":"Investimentos!AM97","v":0},{"$f":"Investimentos!AN97","v":0},{"$f":"Investimentos!AO97","v":0},{"$f":"Investimentos!AP97","v":0},{"$f":"Investimentos!AQ97","v":0},{"$f":"Investimentos!AR97","v":0},{"$f":"Investimentos!AS97","v":0},{"$f":"Investimentos!AT97","v":0},{"$f":"Investimentos!AU97","v":0},{"$f":"Investimentos!AV97","v":0},{"$f":"Investimentos!AW97","v":0},{"$f":"Investimentos!AX97","v":0},{"$f":"Investimentos!AY97","v":0},{"$f":"Investimentos!AZ97","v":0},{"$f":"Investimentos!BA97","v":0},{"$f":"Investimentos!BB97","v":0},{"$f":"Investimentos!BC97","v":0},{"$f":"Investimentos!BD97","v":0},{"$f":"Investimentos!BE97","v":0},{"$f":"Investimentos!BF97","v":0},{"$f":"Investimentos!BG97","v":0},{"$f":"Investimentos!BH97","v":0},{"$f":"Investimentos!BI97","v":0}]
["Electric Assets",{"$f":"Investimentos!B98","v":"RIO PEIXE II"},{"$f":"Investimentos!C98","v":0},{"$f":"Investimentos!D98","v":0},{"$f":"Investimentos!E98","v":"-"},{"$f":"Investimentos!F98","v":0},null,{"$f":"Investimentos!H98","v":"RIO PEIXE II"},{"$f":"Investimentos!I98","v":0},{"$f":"Investimentos!J98","v":0},{"$f":"Investimentos!K98","v":0},{"$f":"Investimentos!L98","v":0},{"$f":"Investimentos!M98","v":0},{"$f":"Investimentos!N98","v":0},{"$f":"Investimentos!O98","v":0},{"$f":"Investimentos!P98","v":0},{"$f":"Investimentos!Q98","v":0},{"$f":"Investimentos!R98","v":0},{"$f":"Investimentos!S98","v":0},{"$f":"Investimentos!T98","v":0},{"$f":"Investimentos!U98","v":0},{"$f":"Investimentos!V98","v":0},{"$f":"Investimentos!W98","v":0},{"$f":"Investimentos!X98","v":0},{"$f":"Investimentos!Y98","v":0},{"$f":"Investimentos!Z98","v":0},{"$f":"Investimentos!AA98","v":0},{"$f":"Investimentos!AB98","v":0},{"$f":"Investimentos!AC98","v":0},{"$f":"Investimentos!AD98","v":0},{"$f":"Investimentos!AE98","v":0},{"$f":"Investimentos!AF98","v":0},{"$f":"Investimentos!AG98","v":0},{"$f":"Investimentos!AH98","v":0},{"$f":"Investimentos!AI98","v":0},{"$f":"Investimentos!AJ98","v":0},{"$f":"Investimentos!AK98","v":0},{"$f":"Investimentos!AL98","v":0},{"$f":"Investimentos!AM98","v":0},{"$f":"Investimentos!AN98","v":0},{"$f":"Investimentos!AO98","v":0},{"$f":"Investimentos!AP98","v":0},{"$f":"Investimentos!AQ98","v":0},{"$f":"Investimentos!AR98","v":0},{"$f":"Investimentos!AS98","v":0},{"$f":"Investimentos!AT98","v":0},{"$f":"Investimentos!AU98","v":0},{"$f":"Investimentos!AV98","v":0},{"$f":"Investimentos!AW98","v":0},{"$f":"Investimentos!AX98","v":0},{"$f":"Investimentos!AY98","v":0},{"$f":"Investimentos!AZ98","v":0},{"$f":"Investimentos!BA98","v":0},{"$f":"Investimentos!BB98","v":0},{"$f":"Investimentos!BC98","v":0},{"$f":"Investimentos!BD98","v":0},{"$f":"Investimentos!BE98","v":0},{"$f":"Investimentos!BF98","v":0},{"$f":"Investimentos!BG98","v":0},{"$f":"Investimentos!BH98","v":0},{"$f":"Investimentos!BI98","v":0}]
["Electric Assets",{"$f":"Investimentos!B99","v":"Outras empresas"},{"$f":"Investimentos!C99","v":-0.15100626},{"$f":"Investimentos!D99","v":0},{"$f":"Investimentos!E99","v":"-"},{"$f":"Investimentos!F99","v":-0.15100626},null,{"$f":"Investimentos!H99","v":"Outras empresas"},{"$f":"Investimentos!I99","v":0},{"$f":"Investimentos!J99","v":0},{"$f":"Investimentos!K99","v":0},{"$f":"Investimentos!L99","v":0},{"$f":"Investimentos!M99","v":0},{"$f":"Investimentos!N99","v":0},{"$f":"Investimentos!O99","v":0},{"$f":"Investimentos!P99","v":0},{"$f":"Investimentos!Q99","v":0},{"$f":"Investimentos!R99","v":0},{"$f":"Investimentos!S99","v":0},{"$f":"Investimentos!T99","v":0},{"$f":"Investimentos!U99","v":0},{"$f":"Investimentos!V99","v":0},{"$f":"Investimentos!W99","v":0},{"$f":"Investimentos!X99","v":0},{"$f":"Investimentos!Y99","v":0},{"$f":"Investimentos!Z99","v":0},{"$f":"Investimentos!AA99","v":0},{"$f":"Investimentos!AB99","v":0},{"$f":"Investimentos!AC99","v":0},{"$f":"Investimentos!AD99","v":0},{"$f":"Investimentos!AE99","v":0},{"$f":"Investimentos!AF99","v":0},{"$f":"Investimentos!AG99","v":0},{"$f":"Investimentos!AH99","v":0},{"$f":"Investimentos!AI99","v":0},{"$f":"Investimentos!AJ99","v":0},{"$f":"Investimentos!AK99","v":0},{"$f":"Investimentos!AL99","v":0},{"$f":"Investimentos!AM99","v":7.9999999999999991},{"$f":"Investimentos!AN99","v":18.8},{"$f":"Investimentos!AO99","v":0},{"$f":"Investimentos!AP99","v":0.1},{"$f":"Investimentos!AQ99","v":1.2E-2},{"$f":"Investimentos!AR99","v":-0.1},{"$f":"Investimentos!AS99","v":0},{"$f":"Investimentos!AT99","v":0},{"$f":"Investimentos!AU99","v":5.4999999999999993E-2},{"$f":"Investimentos!AV99","v":30.908000000000001},{"$f":"Investimentos!AW99","v":0},{"$f":"Investimentos!AX99","v":0},{"$f":"Investimentos!AY99","v":0},{"$f":"Investimentos!AZ99","v":0},{"$f":"Investimentos!BA99","v":0},{"$f":"Investimentos!BB99","v":0},{"$f":"Investimentos!BC99","v":0},{"$f":"Investimentos!BD99","v":0},{"$f":"Investimentos!BE99","v":0},{"$f":"Investimentos!BF99","v":0},{"$f":"Investimentos!BG99","v":0},{"$f":"Investimentos!BH99","v":0},{"$f":"Investimentos!BI99","v":-0.15100626}]
["Electric Assets",{"$f":"Investimentos!B100","v":"Holding e outras empresas"},{"$f":"Investimentos!C100","v":124.64094075000001},{"$f":"Investimentos!D100","v":51.087476630000012},{"$f":"Investimentos!E100","v":143.97552780441561},{"$f":"Investimentos!F100","v":73.553464120000001},null,{"$f":"Investimentos!H100","v":"Holding e outras empresas"},{"$f":"Investimentos!I100","v":0},{"$f":"Investimentos!J100","v":0},{"$f":"Investimentos!K100","v":0},{"$f":"Investimentos!L100","v":0},{"$f":"Investimentos!M100","v":0},{"$f":"Investimentos!N100","v":0},{"$f":"Investimentos!O100","v":0},{"$f":"Investimentos!P100","v":0},{"$f":"Investimentos!Q100","v":0},{"$f":"Investimentos!R100","v":0},{"$f":"Investimentos!S100","v":0},{"$f":"Investimentos!T100","v":0},{"$f":"Investimentos!U100","v":0},{"$f":"Investimentos!V100","v":0},{"$f":"Investimentos!W100","v":0},{"$f":"Investimentos!X100","v":0},{"$f":"Investimentos!Y100","v":0},{"$f":"Investimentos!Z100","v":0},{"$f":"Investimentos!AA100","v":0},{"$f":"Investimentos!AB100","v":0},{"$f":"Investimentos!AC100","v":0},{"$f":"Investimentos!AD100","v":0},{"$f":"Investimentos!AE100","v":0},{"$f":"Investimentos!AF100","v":0},{"$f":"Investimentos!AG100","v":0},{"$f":"Investimentos!AH100","v":0},{"$f":"Investimentos!AI100","v":0},{"$f":"Investimentos!AJ100","v":0},{"$f":"Investimentos!AK100","v":0},{"$f":"Investimentos!AL100","v":0},{"$f":"Investimentos!AM100","v":7.9999999999999991},{"$f":"Investimentos!AN100","v":18.8},{"$f":"Investimentos!AO100","v":0},{"$f":"Investimentos!AP100","v":0.1},{"$f":"Investimentos!AQ100","v":1.2E-2},{"$f":"Investimentos!AR100","v":-0.1},{"$f":"Investimentos!AS100","v":0},{"$f":"Investimentos!AT100","v":0},{"$f":"Investimentos!AU100","v":5.4999999999999993E-2},{"$f":"Investimentos!AV100","v":30.908000000000001},{"$f":"Investimentos!AW100","v":0},{"$f":"Investimentos!AX100","v":0},{"$f":"Investimentos!AY100","v":0},{"$f":"Investimentos!AZ100","v":0},{"$f":"Investimentos!BA100","v":0},{"$f":"Investimentos!BB100","v":0},{"$f":"Investimentos!BC100","v":0},{"$f":"Investimentos!BD100","v":0},{"$f":"Investimentos!BE100","v":0},{"$f":"Investimentos!BF100","v":0},{"$f":"Investimentos!BG100","v":0},{"$f":"Investimentos!BH100","v":0},{"$f":"Investimentos!BI100","v":-0.15100626}]
["Electric Assets",{"$f":"Investimentos!B101","v":0},{"$f":"Investimentos!C101","v":0},{"$f":"Investimentos!D101","v":0},{"$f":"Investimentos!E101","v":0},{"$f":"Investimentos!F101","v":0},null,{"$f":"Investimentos!H101","v":0},{"$f":"Investimentos!I101","v":0},{"$f":"Investimentos!J101","v":0},{"$f":"Investimentos!K101","v":0},{"$f":"Investimentos!L101","v":0},{"$f":"Investimentos!M101","v":0},{"$f":"Investimentos!N101","v":0},{"$f":"Investimentos!O101","v":0},{"$f":"Investimentos!P101","v":0},{"$f":"Investimentos!Q101","v":0},{"$f":"Investimentos!R101","v":0},{"$f":"Investimentos!S101","v":0},{"$f":"Investimentos!T101","v":0},{"$f":"Investimentos!U101","v":0},{"$f":"Investimentos!V101","v":0},{"$f":"Investimentos!W101","v":0},{"$f":"Investimentos!X101","v":0},{"$f":"Investimentos!Y101","v":0},{"$f":"Investimentos!Z101","v":0},{"$f":"Investimentos!AA101","v":0},{"$f":"Investimentos!AB101","v":0},{"$f":"Investimentos!AC101","v":0},{"$f":"Investimentos!AD101","v":0},{"$f":"Investimentos!AE101","v":0},{"$f":"Investimentos!AF101","v":0},{"$f":"Investimentos!AG101","v":0},{"$f":"Investimentos!AH101","v":0},{"$f":"Investimentos!AI101","v":0},{"$f":"Investimentos!AJ101","v":0},{"$f":"Investimentos!AK101","v":0},{"$f":"Investimentos!AL101","v":0},{"$f":"Investimentos!AM101","v":0},{"$f":"Investimentos!AN101","v":0},{"$f":"Investimentos!AO101","v":0},{"$f":"Investimentos!AP101","v":0},{"$f":"Investimentos!AQ101","v":0},{"$f":"Investimentos!AR101","v":0},{"$f":"Investimentos!AS101","v":0},{"$f":"Investimentos!AT101","v":0},{"$f":"Investimentos!AU101","v":0},{"$f":"Investimentos!AV101","v":0},{"$f":"Investimentos!AW101","v":0},{"$f":"Investimentos!AX101","v":0},{"$f":"Investimentos!AY101","v":0},{"$f":"Investimentos!AZ101","v":0},{"$f":"Investimentos!BA101","v":0},{"$f":"Investimentos!BB101","v":0},{"$f":"Investimentos!BC101","v":0},{"$f":"Investimentos!BD101","v":0},{"$f":"Investimentos!BE101","v":0},{"$f":"Investimentos!BF101","v":0},{"$f":"Investimentos!BG101","v":0},{"$f":"Investimentos!BH101","v":0},{"$f":"Investimentos!BI101","v":0}]
["Electric Assets",{"$f":"Investimentos!B102","v":"Total "},{"$f":"Investimentos!C102","v":1230.0184987291232},{"$f":"Investimentos!D102","v":1186.0314804100001},{"$f":"Investimentos!E102","v":3.708756390169099},{"$f":"Investimentos!F102","v":43.987018319123081},null,{"$f":"Investimentos!H102","v":"Total "},{"$f":"Investimentos!I102","v":40.591455399999894},{"$f":"Investimentos!J102","v":64.094966749999983},{"$f":"Investimentos!K102","v":59.369505480000001},{"$f":"Investimentos!L102","v":92.130079970530048},{"$f":"Investimentos!M102","v":220.20908871813288},{"$f":"Investimentos!N102","v":249.12298810931478},{"$f":"Investimentos!O102","v":282.99825874883095},{"$f":"Investimentos!P102","v":259.23471850401614},{"$f":"Investimentos!Q102","v":206.92677085999725},{"$f":"Investimentos!R102","v":177.06502105999749},{"$f":"Investimentos!S102","v":224.61336561999735},{"$f":"Investimentos!T102","v":311.90166332699829},{"$f":"Investimentos!U102","v":237.63009656999697},{"$f":"Investimentos!V102","v":310.82918965000096},{"$f":"Investimentos!W102","v":383.05681474999761},{"$f":"Investimentos!X102","v":425.06521903999726},{"$f":"Investimentos!Y102","v":286.5704733700137},{"$f":"Investimentos!Z102","v":407.37563494000773},{"$f":"Investimentos!AA102","v":432.42889822999996},{"$f":"Investimentos!AB102","v":297.24741233000003},{"$f":"Investimentos!AC102","v":317.37852355000001},{"$f":"Investimentos!AD102","v":408.55153117000003},{"$f":"Investimentos!AE102","v":355.9618218},{"$f":"Investimentos!AF102","v":372.09131539000003},{"$f":"Investimentos!AG102","v":279.62014417},{"$f":"Investimentos!AH102","v":451.53767665000004},{"$f":"Investimentos!AI102","v":419.63773882599997},{"$f":"Investimentos!AJ102","v":610.17836817},{"$f":"Investimentos!AK102","v":468.1},{"$f":"Investimentos!AL102","v":639.6},{"$f":"Investimentos!AM102","v":861},{"$f":"Investimentos!AN102","v":752.19999999999993},{"$f":"Investimentos!AO102","v":564.19999999999993},{"$f":"Investimentos!AP102","v":547.70000000000005},{"$f":"Investimentos!AQ102","v":503.95799999999997},{"$f":"Investimentos!AR102","v":89.200000000000045},{"$f":"Investimentos!AS102","v":845.7},{"$f":"Investimentos!AT102","v":774.02},{"$f":"Investimentos!AU102","v":1045.8530000000001},{"$f":"Investimentos!AV102","v":549.28599999999994},{"$f":"Investimentos!AW102","v":1002.809},{"$f":"Investimentos!AX102","v":1152.3879999999999},{"$f":"Investimentos!AY102","v":1395.8980000000001},{"$f":"Investimentos!AZ102","v":835.05700000000002},{"$f":"Investimentos!BA102","v":1048.155},{"$f":"Investimentos!BB102","v":1101.174},{"$f":"Investimentos!BC102","v":1032.2380000000001},{"$f":"Investimentos!BD102","v":1141.5200000000002},{"$f":"Investimentos!BE102","v":1134.90700378},{"$f":"Investimentos!BF102","v":1365.2885422982613},{"$f":"Investimentos!BG102","v":1531.6808567899998},{"$f":"Investimentos!BH102","v":1619.7970139100003},{"$f":"Investimentos!BI102","v":1153.6056035391232}]
["Electric Assets"]
["Electric Assets"]
["Electric Assets"]
["Non Electric Assets","Non Electric Assets"]
["Non Electric Assets"]
["Non Electric Assets"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null," ","1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17",{"$f":"AD$8","v":"2Q17"},"3Q17","4Q17","1Q18","2Q18","3Q18","=","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Non Electric Assets",null,null,null,null,null,null,"Valores em  "]
["Non Electric Assets"]
["Non Electric Assets"]
["Non Electric Assets",{"$f":"Investimentos!B112","v":"EMG"},{"$f":"Investimentos!C112","v":0},{"$f":"Investimentos!D112","v":0},{"$f":"Investimentos!E112","v":"-"},{"$f":"Investimentos!F112","v":0},null,{"$f":"Investimentos!H112","v":"EMG"},{"$f":"Investimentos!I112","v":0},{"$f":"Investimentos!J112","v":0},{"$f":"Investimentos!K112","v":0},{"$f":"Investimentos!L112","v":0},{"$f":"Investimentos!M112","v":1.98942807},{"$f":"Investimentos!N112","v":3.1017196399999989},{"$f":"Investimentos!O112","v":2.8264139699999999},{"$f":"Investimentos!P112","v":3.3922013099999999},{"$f":"Investimentos!Q112","v":1.8133444299999999},{"$f":"Investimentos!R112","v":1.9745684000000001},{"$f":"Investimentos!S112","v":2.1934601499999991},{"$f":"Investimentos!T112","v":2.7697878500000002},{"$f":"Investimentos!U112","v":2.0321475500000004},{"$f":"Investimentos!V112","v":2.1622698899999997},{"$f":"Investimentos!W112","v":1.63673902},{"$f":"Investimentos!X112","v":3.4021274599999995},{"$f":"Investimentos!Y112","v":1.7443016400000002},{"$f":"Investimentos!Z112","v":2.8},{"$f":"Investimentos!AA112","v":3.4},{"$f":"Investimentos!AB112","v":7.7},{"$f":"Investimentos!AC112","v":10.1},{"$f":"Investimentos!AD112","v":8.5},{"$f":"Investimentos!AE112","v":8.9},{"$f":"Investimentos!AF112","v":12.1},{"$f":"Investimentos!AG112","v":4.2},{"$f":"Investimentos!AH112","v":5.4},{"$f":"Investimentos!AI112","v":11.5},{"$f":"Investimentos!AJ112","v":5.3},{"$f":"Investimentos!AK112","v":6.9},{"$f":"Investimentos!AL112","v":3.2},{"$f":"Investimentos!AM112","v":2.5},{"$f":"Investimentos!AN112","v":2.2000000000000002},{"$f":"Investimentos!AO112","v":2},{"$f":"Investimentos!AP112","v":1.2330000000000001},{"$f":"Investimentos!AQ112","v":2.8559999999999999},{"$f":"Investimentos!AR112","v":2},{"$f":"Investimentos!AS112","v":0.6},{"$f":"Investimentos!AT112","v":0.53300000000000003},{"$f":"Investimentos!AU112","v":0.311},{"$f":"Investimentos!AV112","v":1.3160000000000001},{"$f":"Investimentos!AW112","v":1.8069999999999999},{"$f":"Investimentos!AX112","v":1.522},{"$f":"Investimentos!AY112","v":4.9980000000000002},{"$f":"Investimentos!AZ112","v":4.0350000000000001},{"$f":"Investimentos!BA112","v":0},{"$f":"Investimentos!BB112","v":0},{"$f":"Investimentos!BC112","v":0},{"$f":"Investimentos!BD112","v":0},{"$f":"Investimentos!BE112","v":0},{"$f":"Investimentos!BF112","v":0},{"$f":"Investimentos!BG112","v":0},{"$f":"Investimentos!BH112","v":0},{"$f":"Investimentos!BI112","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B113","v":"ENF"},{"$f":"Investimentos!C113","v":0},{"$f":"Investimentos!D113","v":0},{"$f":"Investimentos!E113","v":"-"},{"$f":"Investimentos!F113","v":0},null,{"$f":"Investimentos!H113","v":"ENF"},{"$f":"Investimentos!I113","v":0},{"$f":"Investimentos!J113","v":0},{"$f":"Investimentos!K113","v":0},{"$f":"Investimentos!L113","v":0},{"$f":"Investimentos!M113","v":0.15946269999999999},{"$f":"Investimentos!N113","v":0.37788283},{"$f":"Investimentos!O113","v":0.40845087999999996},{"$f":"Investimentos!P113","v":0.30595619000000002},{"$f":"Investimentos!Q113","v":0.67799657000000002},{"$f":"Investimentos!R113","v":0.49200545999999995},{"$f":"Investimentos!S113","v":0.42282815000000007},{"$f":"Investimentos!T113","v":0.83069624999999991},{"$f":"Investimentos!U113","v":0.20221976999999999},{"$f":"Investimentos!V113","v":1.3165320500000002},{"$f":"Investimentos!W113","v":0.27052224000000002},{"$f":"Investimentos!X113","v":0.4723945799999999},{"$f":"Investimentos!Y113","v":0.31688487000000004},{"$f":"Investimentos!Z113","v":0.4},{"$f":"Investimentos!AA113","v":0.3},{"$f":"Investimentos!AB113","v":0.4},{"$f":"Investimentos!AC113","v":0.3},{"$f":"Investimentos!AD113","v":0.1},{"$f":"Investimentos!AE113","v":0.2},{"$f":"Investimentos!AF113","v":0.4},{"$f":"Investimentos!AG113","v":0.1},{"$f":"Investimentos!AH113","v":0.4},{"$f":"Investimentos!AI113","v":0.5},{"$f":"Investimentos!AJ113","v":0.1},{"$f":"Investimentos!AK113","v":0.2},{"$f":"Investimentos!AL113","v":0.4},{"$f":"Investimentos!AM113","v":0},{"$f":"Investimentos!AN113","v":0.5},{"$f":"Investimentos!AO113","v":0.1},{"$f":"Investimentos!AP113","v":0.25800000000000001},{"$f":"Investimentos!AQ113","v":0.45500000000000002},{"$f":"Investimentos!AR113","v":1.6},{"$f":"Investimentos!AS113","v":0.2},{"$f":"Investimentos!AT113","v":-0.112},{"$f":"Investimentos!AU113","v":-2.1000000000000001E-2},{"$f":"Investimentos!AV113","v":0.26700000000000002},{"$f":"Investimentos!AW113","v":0.13900000000000001},{"$f":"Investimentos!AX113","v":0.374},{"$f":"Investimentos!AY113","v":0.82299999999999995},{"$f":"Investimentos!AZ113","v":0.55600000000000005},{"$f":"Investimentos!BA113","v":0},{"$f":"Investimentos!BB113","v":0},{"$f":"Investimentos!BC113","v":0},{"$f":"Investimentos!BD113","v":0},{"$f":"Investimentos!BE113","v":0},{"$f":"Investimentos!BF113","v":0},{"$f":"Investimentos!BG113","v":0},{"$f":"Investimentos!BH113","v":0},{"$f":"Investimentos!BI113","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B114","v":"EMR"},{"$f":"Investimentos!C114","v":1.14490756},{"$f":"Investimentos!D114","v":2.1518691599999999},{"$f":"Investimentos!E114","v":-46.794740996241615},{"$f":"Investimentos!F114","v":-1.0069615999999999},null,{"$f":"Investimentos!H114","v":"EMR"},{"$f":"Investimentos!I114","v":0},{"$f":"Investimentos!J114","v":0},{"$f":"Investimentos!K114","v":0},{"$f":"Investimentos!L114","v":0},{"$f":"Investimentos!M114","v":0},{"$f":"Investimentos!N114","v":0},{"$f":"Investimentos!O114","v":0},{"$f":"Investimentos!P114","v":0},{"$f":"Investimentos!Q114","v":0},{"$f":"Investimentos!R114","v":0},{"$f":"Investimentos!S114","v":0},{"$f":"Investimentos!T114","v":0},{"$f":"Investimentos!U114","v":0},{"$f":"Investimentos!V114","v":0},{"$f":"Investimentos!W114","v":0},{"$f":"Investimentos!X114","v":0},{"$f":"Investimentos!Y114","v":0},{"$f":"Investimentos!Z114","v":0},{"$f":"Investimentos!AA114","v":0},{"$f":"Investimentos!AB114","v":0},{"$f":"Investimentos!AC114","v":0},{"$f":"Investimentos!AD114","v":0},{"$f":"Investimentos!AE114","v":0},{"$f":"Investimentos!AF114","v":0},{"$f":"Investimentos!AG114","v":0},{"$f":"Investimentos!AH114","v":0},{"$f":"Investimentos!AI114","v":0},{"$f":"Investimentos!AJ114","v":0},{"$f":"Investimentos!AK114","v":0},{"$f":"Investimentos!AL114","v":0},{"$f":"Investimentos!AM114","v":0},{"$f":"Investimentos!AN114","v":0},{"$f":"Investimentos!AO114","v":0},{"$f":"Investimentos!AP114","v":0},{"$f":"Investimentos!AQ114","v":0},{"$f":"Investimentos!AR114","v":0},{"$f":"Investimentos!AS114","v":0},{"$f":"Investimentos!AT114","v":0},{"$f":"Investimentos!AU114","v":0},{"$f":"Investimentos!AV114","v":0},{"$f":"Investimentos!AW114","v":1.946},{"$f":"Investimentos!AX114","v":1.8959999999999999},{"$f":"Investimentos!AY114","v":5.8209999999999997},{"$f":"Investimentos!AZ114","v":4.5910000000000002},{"$f":"Investimentos!BA114","v":1.7150000000000001},{"$f":"Investimentos!BB114","v":3.149},{"$f":"Investimentos!BC114","v":5.6849999999999996},{"$f":"Investimentos!BD114","v":4.8220000000000001},{"$f":"Investimentos!BE114","v":2.1518691599999999},{"$f":"Investimentos!BF114","v":2.3196262700000001},{"$f":"Investimentos!BG114","v":4.9601739699999996},{"$f":"Investimentos!BH114","v":3.6411834700000005},{"$f":"Investimentos!BI114","v":1.14490756}]
["Non Electric Assets",{"$f":"Investimentos!B115","v":"ESE"},{"$f":"Investimentos!C115","v":1.8256497},{"$f":"Investimentos!D115","v":1.10340321},{"$f":"Investimentos!E115","v":65.456261451332921},{"$f":"Investimentos!F115","v":0.72224649000000007},null,{"$f":"Investimentos!H115","v":"ESE"},{"$f":"Investimentos!I115","v":0},{"$f":"Investimentos!J115","v":0},{"$f":"Investimentos!K115","v":0},{"$f":"Investimentos!L115","v":0},{"$f":"Investimentos!M115","v":3.1865511799999999},{"$f":"Investimentos!N115","v":4.7185650399999997},{"$f":"Investimentos!O115","v":3.7686561600000004},{"$f":"Investimentos!P115","v":5.8501304399999992},{"$f":"Investimentos!Q115","v":4.7126197200000108},{"$f":"Investimentos!R115","v":4.6029070399999998},{"$f":"Investimentos!S115","v":5.0383832899999996},{"$f":"Investimentos!T115","v":4.73401285},{"$f":"Investimentos!U115","v":3.0008741199999958},{"$f":"Investimentos!V115","v":3.5810769200000006},{"$f":"Investimentos!W115","v":4.6359030299999997},{"$f":"Investimentos!X115","v":3.1009455999999997},{"$f":"Investimentos!Y115","v":0.96008102000000006},{"$f":"Investimentos!Z115","v":2.2000000000000002},{"$f":"Investimentos!AA115","v":3.6},{"$f":"Investimentos!AB115","v":1.8},{"$f":"Investimentos!AC115","v":0.5},{"$f":"Investimentos!AD115","v":1.7},{"$f":"Investimentos!AE115","v":2.7},{"$f":"Investimentos!AF115","v":1.6},{"$f":"Investimentos!AG115","v":0.7},{"$f":"Investimentos!AH115","v":2.6},{"$f":"Investimentos!AI115","v":6.8},{"$f":"Investimentos!AJ115","v":3.4},{"$f":"Investimentos!AK115","v":1},{"$f":"Investimentos!AL115","v":1.8},{"$f":"Investimentos!AM115","v":3.4},{"$f":"Investimentos!AN115","v":7.8},{"$f":"Investimentos!AO115","v":2.5},{"$f":"Investimentos!AP115","v":2.004},{"$f":"Investimentos!AQ115","v":0.64400000000000002},{"$f":"Investimentos!AR115","v":2.6},{"$f":"Investimentos!AS115","v":0.2},{"$f":"Investimentos!AT115","v":0.83299999999999996},{"$f":"Investimentos!AU115","v":-3.6999999999999998E-2},{"$f":"Investimentos!AV115","v":1.74},{"$f":"Investimentos!AW115","v":1.042},{"$f":"Investimentos!AX115","v":1.8320000000000001},{"$f":"Investimentos!AY115","v":3.8759999999999999},{"$f":"Investimentos!AZ115","v":3.4630000000000001},{"$f":"Investimentos!BA115","v":3.2429999999999999},{"$f":"Investimentos!BB115","v":2.5390000000000001},{"$f":"Investimentos!BC115","v":4.0960000000000001},{"$f":"Investimentos!BD115","v":4.4589999999999996},{"$f":"Investimentos!BE115","v":1.10340321},{"$f":"Investimentos!BF115","v":2.4925729599999999},{"$f":"Investimentos!BG115","v":4.4483245399999998},{"$f":"Investimentos!BH115","v":6.5859170000000002},{"$f":"Investimentos!BI115","v":1.8256497}]
["Non Electric Assets",{"$f":"Investimentos!B116","v":"EBO"},{"$f":"Investimentos!C116","v":0},{"$f":"Investimentos!D116","v":0},{"$f":"Investimentos!E116","v":"-"},{"$f":"Investimentos!F116","v":0},null,{"$f":"Investimentos!H116","v":"EBO"},{"$f":"Investimentos!I116","v":0},{"$f":"Investimentos!J116","v":0},{"$f":"Investimentos!K116","v":0},{"$f":"Investimentos!L116","v":0},{"$f":"Investimentos!M116","v":0.80068585999999997},{"$f":"Investimentos!N116","v":0.65936119000000004},{"$f":"Investimentos!O116","v":0.53351985000000002},{"$f":"Investimentos!P116","v":1.0538100000000001},{"$f":"Investimentos!Q116","v":1.1721238899999999},{"$f":"Investimentos!R116","v":0.45312831999999997},{"$f":"Investimentos!S116","v":0.67460880999999995},{"$f":"Investimentos!T116","v":0.47855274999999997},{"$f":"Investimentos!U116","v":0.21988826},{"$f":"Investimentos!V116","v":0.67647230999999997},{"$f":"Investimentos!W116","v":0.75612296000000001},{"$f":"Investimentos!X116","v":1.4060296599999997},{"$f":"Investimentos!Y116","v":1.2626017700000003},{"$f":"Investimentos!Z116","v":0.18463590999999999},{"$f":"Investimentos!AA116","v":0.5},{"$f":"Investimentos!AB116","v":0.5},{"$f":"Investimentos!AC116","v":0.1},{"$f":"Investimentos!AD116","v":0.2},{"$f":"Investimentos!AE116","v":0.2},{"$f":"Investimentos!AF116","v":0.5},{"$f":"Investimentos!AG116","v":0.2},{"$f":"Investimentos!AH116","v":0.9},{"$f":"Investimentos!AI116","v":1.3},{"$f":"Investimentos!AJ116","v":2.8},{"$f":"Investimentos!AK116","v":0.5},{"$f":"Investimentos!AL116","v":1.1000000000000001},{"$f":"Investimentos!AM116","v":0.5},{"$f":"Investimentos!AN116","v":0.7},{"$f":"Investimentos!AO116","v":0.1},{"$f":"Investimentos!AP116","v":0.22},{"$f":"Investimentos!AQ116","v":0.18},{"$f":"Investimentos!AR116","v":0.6},{"$f":"Investimentos!AS116","v":0.1},{"$f":"Investimentos!AT116","v":-6.0000000000000001E-3},{"$f":"Investimentos!AU116","v":3.3000000000000002E-2},{"$f":"Investimentos!AV116","v":0.34599999999999997},{"$f":"Investimentos!AW116","v":0.28799999999999998},{"$f":"Investimentos!AX116","v":0.51800000000000002},{"$f":"Investimentos!AY116","v":0.875},{"$f":"Investimentos!AZ116","v":1.151},{"$f":"Investimentos!BA116","v":0.36199999999999999},{"$f":"Investimentos!BB116","v":0},{"$f":"Investimentos!BC116","v":0},{"$f":"Investimentos!BD116","v":0},{"$f":"Investimentos!BE116","v":0},{"$f":"Investimentos!BF116","v":0},{"$f":"Investimentos!BG116","v":0},{"$f":"Investimentos!BH116","v":0},{"$f":"Investimentos!BI116","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B117","v":"EPB"},{"$f":"Investimentos!C117","v":0},{"$f":"Investimentos!D117","v":0},{"$f":"Investimentos!E117","v":"-"},{"$f":"Investimentos!F117","v":0},null,{"$f":"Investimentos!H117","v":"EPB"},{"$f":"Investimentos!I117","v":0},{"$f":"Investimentos!J117","v":0},{"$f":"Investimentos!K117","v":0},{"$f":"Investimentos!L117","v":0},{"$f":"Investimentos!M117","v":6.9262984399999894},{"$f":"Investimentos!N117","v":6.9398122600000001},{"$f":"Investimentos!O117","v":7.3442749700000007},{"$f":"Investimentos!P117","v":8.2268145599999922},{"$f":"Investimentos!Q117","v":7.942387029999999},{"$f":"Investimentos!R117","v":5.2588883699999993},{"$f":"Investimentos!S117","v":5.2351464600000002},{"$f":"Investimentos!T117","v":5.4725535099999991},{"$f":"Investimentos!U117","v":2.47297039},{"$f":"Investimentos!V117","v":3.6135668400000012},{"$f":"Investimentos!W117","v":5.548068380000001},{"$f":"Investimentos!X117","v":5.5939563099999994},{"$f":"Investimentos!Y117","v":5.3339761600000077},{"$f":"Investimentos!Z117","v":4.9000000000000004},{"$f":"Investimentos!AA117","v":4.3},{"$f":"Investimentos!AB117","v":4.9000000000000004},{"$f":"Investimentos!AC117","v":1},{"$f":"Investimentos!AD117","v":1.9},{"$f":"Investimentos!AE117","v":2.5},{"$f":"Investimentos!AF117","v":3.3},{"$f":"Investimentos!AG117","v":1.4},{"$f":"Investimentos!AH117","v":6.7},{"$f":"Investimentos!AI117","v":12.8},{"$f":"Investimentos!AJ117","v":3.3},{"$f":"Investimentos!AK117","v":3.6},{"$f":"Investimentos!AL117","v":1.8},{"$f":"Investimentos!AM117","v":0},{"$f":"Investimentos!AN117","v":9.8000000000000007},{"$f":"Investimentos!AO117","v":2.5},{"$f":"Investimentos!AP117","v":3.3},{"$f":"Investimentos!AQ117","v":2.1789999999999998},{"$f":"Investimentos!AR117","v":2.5},{"$f":"Investimentos!AS117","v":0.4},{"$f":"Investimentos!AT117","v":0.58699999999999997},{"$f":"Investimentos!AU117","v":0.72399999999999998},{"$f":"Investimentos!AV117","v":3.3580000000000001},{"$f":"Investimentos!AW117","v":1.869},{"$f":"Investimentos!AX117","v":3.4319999999999999},{"$f":"Investimentos!AY117","v":9.8550000000000004},{"$f":"Investimentos!AZ117","v":9.8640000000000008},{"$f":"Investimentos!BA117","v":4.33},{"$f":"Investimentos!BB117","v":0},{"$f":"Investimentos!BC117","v":0},{"$f":"Investimentos!BD117","v":0},{"$f":"Investimentos!BE117","v":0},{"$f":"Investimentos!BF117","v":0},{"$f":"Investimentos!BG117","v":0},{"$f":"Investimentos!BH117","v":0},{"$f":"Investimentos!BI117","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B118","v":"EPB+EBO"},{"$f":"Investimentos!C118","v":4.3789662699999994},{"$f":"Investimentos!D118","v":1.4612257199999998},{"$f":"Investimentos!E118","v":199.67760696136665},{"$f":"Investimentos!F118","v":2.9177405499999995},null,{"$f":"Investimentos!H118","v":"EPB+EBO"},{"$f":"Investimentos!I118","v":0},{"$f":"Investimentos!J118","v":0},{"$f":"Investimentos!K118","v":0},{"$f":"Investimentos!L118","v":0},{"$f":"Investimentos!M118","v":0},{"$f":"Investimentos!N118","v":0},{"$f":"Investimentos!O118","v":0},{"$f":"Investimentos!P118","v":0},{"$f":"Investimentos!Q118","v":0},{"$f":"Investimentos!R118","v":0},{"$f":"Investimentos!S118","v":0},{"$f":"Investimentos!T118","v":0},{"$f":"Investimentos!U118","v":0},{"$f":"Investimentos!V118","v":0},{"$f":"Investimentos!W118","v":0},{"$f":"Investimentos!X118","v":0},{"$f":"Investimentos!Y118","v":0},{"$f":"Investimentos!Z118","v":0},{"$f":"Investimentos!AA118","v":0},{"$f":"Investimentos!AB118","v":0},{"$f":"Investimentos!AC118","v":0},{"$f":"Investimentos!AD118","v":0},{"$f":"Investimentos!AE118","v":0},{"$f":"Investimentos!AF118","v":0},{"$f":"Investimentos!AG118","v":0},{"$f":"Investimentos!AH118","v":0},{"$f":"Investimentos!AI118","v":0},{"$f":"Investimentos!AJ118","v":0},{"$f":"Investimentos!AK118","v":0},{"$f":"Investimentos!AL118","v":0},{"$f":"Investimentos!AM118","v":0},{"$f":"Investimentos!AN118","v":0},{"$f":"Investimentos!AO118","v":0},{"$f":"Investimentos!AP118","v":0},{"$f":"Investimentos!AQ118","v":0},{"$f":"Investimentos!AR118","v":0},{"$f":"Investimentos!AS118","v":0},{"$f":"Investimentos!AT118","v":0},{"$f":"Investimentos!AU118","v":0},{"$f":"Investimentos!AV118","v":0},{"$f":"Investimentos!AW118","v":0},{"$f":"Investimentos!AX118","v":0},{"$f":"Investimentos!AY118","v":0},{"$f":"Investimentos!AZ118","v":0},{"$f":"Investimentos!BA118","v":4.6920000000000002},{"$f":"Investimentos!BB118","v":6.9509999999999996},{"$f":"Investimentos!BC118","v":11.121},{"$f":"Investimentos!BD118","v":11.949},{"$f":"Investimentos!BE118","v":1.4612257199999998},{"$f":"Investimentos!BF118","v":3.0071884100000004},{"$f":"Investimentos!BG118","v":8.8239466499999999},{"$f":"Investimentos!BH118","v":10.670049429999999},{"$f":"Investimentos!BI118","v":4.3789662699999994}]
["Non Electric Assets",{"$f":"Investimentos!B119","v":"EMT"},{"$f":"Investimentos!C119","v":10.6740207},{"$f":"Investimentos!D119","v":5.11732662},{"$f":"Investimentos!E119","v":108.58587877277218},{"$f":"Investimentos!F119","v":5.5566940799999998},null,{"$f":"Investimentos!H119","v":"EMT"},{"$f":"Investimentos!I119","v":0},{"$f":"Investimentos!J119","v":0},{"$f":"Investimentos!K119","v":0},{"$f":"Investimentos!L119","v":0},{"$f":"Investimentos!M119","v":1.0161006699999999},{"$f":"Investimentos!N119","v":-0.51138461000000002},{"$f":"Investimentos!O119","v":4.6081851799999995},{"$f":"Investimentos!P119","v":0.29972966000000029},{"$f":"Investimentos!Q119","v":2.1},{"$f":"Investimentos!R119","v":3.1},{"$f":"Investimentos!S119","v":1.6},{"$f":"Investimentos!T119","v":9.3000000000000007},{"$f":"Investimentos!U119","v":6.1358548799999992},{"$f":"Investimentos!V119","v":17.846630770000001},{"$f":"Investimentos!W119","v":9.9537365900000001},{"$f":"Investimentos!X119","v":12.10212932},{"$f":"Investimentos!Y119","v":19.33136571999999},{"$f":"Investimentos!Z119","v":25.033290860000051},{"$f":"Investimentos!AA119","v":25.9},{"$f":"Investimentos!AB119","v":15.5},{"$f":"Investimentos!AC119","v":4},{"$f":"Investimentos!AD119","v":2.7},{"$f":"Investimentos!AE119","v":5.8},{"$f":"Investimentos!AF119","v":6.3},{"$f":"Investimentos!AG119","v":2.2000000000000002},{"$f":"Investimentos!AH119","v":9},{"$f":"Investimentos!AI119","v":1},{"$f":"Investimentos!AJ119","v":10.4},{"$f":"Investimentos!AK119","v":2.8},{"$f":"Investimentos!AL119","v":7},{"$f":"Investimentos!AM119","v":10.3},{"$f":"Investimentos!AN119","v":11.4},{"$f":"Investimentos!AO119","v":2.7},{"$f":"Investimentos!AP119","v":5.0990000000000002},{"$f":"Investimentos!AQ119","v":5.1870000000000003},{"$f":"Investimentos!AR119","v":8.6999999999999993},{"$f":"Investimentos!AS119","v":2.2000000000000002},{"$f":"Investimentos!AT119","v":1.05},{"$f":"Investimentos!AU119","v":4.0490000000000004},{"$f":"Investimentos!AV119","v":4.6189999999999998},{"$f":"Investimentos!AW119","v":3.77},{"$f":"Investimentos!AX119","v":6.7039999999999997},{"$f":"Investimentos!AY119","v":12.336},{"$f":"Investimentos!AZ119","v":12.965},{"$f":"Investimentos!BA119","v":7.2919999999999998},{"$f":"Investimentos!BB119","v":9.3979999999999997},{"$f":"Investimentos!BC119","v":15.117000000000001},{"$f":"Investimentos!BD119","v":12.061999999999999},{"$f":"Investimentos!BE119","v":5.11732662},{"$f":"Investimentos!BF119","v":13.29203249},{"$f":"Investimentos!BG119","v":14.074847250000001},{"$f":"Investimentos!BH119","v":17.166224690000004},{"$f":"Investimentos!BI119","v":10.6740207}]
["Non Electric Assets",{"$f":"Investimentos!B120","v":"EMS"},{"$f":"Investimentos!C120","v":3.17024478},{"$f":"Investimentos!D120","v":3.0360394500000001},{"$f":"Investimentos!E120","v":4.4204079759240233},{"$f":"Investimentos!F120","v":0.1342053299999999},null,{"$f":"Investimentos!H120","v":"EMS"},{"$f":"Investimentos!I120","v":0},{"$f":"Investimentos!J120","v":0},{"$f":"Investimentos!K120","v":0},{"$f":"Investimentos!L120","v":0},{"$f":"Investimentos!M120","v":2.0458538699999997},{"$f":"Investimentos!N120","v":6.4898892399999983},{"$f":"Investimentos!O120","v":2.2603860899999999},{"$f":"Investimentos!P120","v":3.7166802500000005},{"$f":"Investimentos!Q120","v":0.38390487000000001},{"$f":"Investimentos!R120","v":0.88520798999999994},{"$f":"Investimentos!S120","v":-0.9},{"$f":"Investimentos!T120","v":6.7666447400000003},{"$f":"Investimentos!U120","v":5.2601222500000002},{"$f":"Investimentos!V120","v":6.0223763800000008},{"$f":"Investimentos!W120","v":6.5737074599999996},{"$f":"Investimentos!X120","v":4.1730601900000002},{"$f":"Investimentos!Y120","v":2.8256178899999997},{"$f":"Investimentos!Z120","v":1.59071385},{"$f":"Investimentos!AA120","v":1.8},{"$f":"Investimentos!AB120","v":8.1999999999999993},{"$f":"Investimentos!AC120","v":2.9},{"$f":"Investimentos!AD120","v":2},{"$f":"Investimentos!AE120","v":0.3},{"$f":"Investimentos!AF120","v":7.7},{"$f":"Investimentos!AG120","v":0.7},{"$f":"Investimentos!AH120","v":5.0999999999999996},{"$f":"Investimentos!AI120","v":20.2},{"$f":"Investimentos!AJ120","v":22.4},{"$f":"Investimentos!AK120","v":2.1},{"$f":"Investimentos!AL120","v":3.4},{"$f":"Investimentos!AM120","v":7.1},{"$f":"Investimentos!AN120","v":5.6},{"$f":"Investimentos!AO120","v":2.7},{"$f":"Investimentos!AP120","v":2.6819999999999999},{"$f":"Investimentos!AQ120","v":3.4660000000000002},{"$f":"Investimentos!AR120","v":3.9},{"$f":"Investimentos!AS120","v":1.7},{"$f":"Investimentos!AT120","v":7.931},{"$f":"Investimentos!AU120","v":-5.9470000000000001},{"$f":"Investimentos!AV120","v":1.72},{"$f":"Investimentos!AW120","v":3.629},{"$f":"Investimentos!AX120","v":6.593},{"$f":"Investimentos!AY120","v":8.1929999999999996},{"$f":"Investimentos!AZ120","v":6.548},{"$f":"Investimentos!BA120","v":3.9940000000000002},{"$f":"Investimentos!BB120","v":5.5289999999999999},{"$f":"Investimentos!BC120","v":10.01},{"$f":"Investimentos!BD120","v":6.2830000000000004},{"$f":"Investimentos!BE120","v":3.0360394500000001},{"$f":"Investimentos!BF120","v":11.076190510000002},{"$f":"Investimentos!BG120","v":7.6431487099999993},{"$f":"Investimentos!BH120","v":5.3659443800000002},{"$f":"Investimentos!BI120","v":3.17024478}]
["Non Electric Assets",{"$f":"Investimentos!B121","v":"ETO"},{"$f":"Investimentos!C121","v":2.2538616500000002},{"$f":"Investimentos!D121","v":1.5594806400000001},{"$f":"Investimentos!E121","v":44.526427080236154},{"$f":"Investimentos!F121","v":0.69438101000000008},null,{"$f":"Investimentos!H121","v":"ETO"},{"$f":"Investimentos!I121","v":0},{"$f":"Investimentos!J121","v":0},{"$f":"Investimentos!K121","v":0},{"$f":"Investimentos!L121","v":0},{"$f":"Investimentos!M121","v":0.56969717999999991},{"$f":"Investimentos!N121","v":0.79278128000000025},{"$f":"Investimentos!O121","v":0.76162641000000009},{"$f":"Investimentos!P121","v":2.2235771799999995},{"$f":"Investimentos!Q121","v":0.20792822000000005},{"$f":"Investimentos!R121","v":0.1},{"$f":"Investimentos!S121","v":3.7},{"$f":"Investimentos!T121","v":1.2},{"$f":"Investimentos!U121","v":1.8965333199999945},{"$f":"Investimentos!V121","v":7.7442152799999748},{"$f":"Investimentos!W121","v":6.3780587699999742},{"$f":"Investimentos!X121","v":5.1266756500000001},{"$f":"Investimentos!Y121","v":1.3389844400000002},{"$f":"Investimentos!Z121","v":7.6},{"$f":"Investimentos!AA121","v":6.8},{"$f":"Investimentos!AB121","v":3.6},{"$f":"Investimentos!AC121","v":2.4},{"$f":"Investimentos!AD121","v":1.5},{"$f":"Investimentos!AE121","v":3.9},{"$f":"Investimentos!AF121","v":3.8},{"$f":"Investimentos!AG121","v":4.5},{"$f":"Investimentos!AH121","v":5.0999999999999996},{"$f":"Investimentos!AI121","v":3.4},{"$f":"Investimentos!AJ121","v":-4.3},{"$f":"Investimentos!AK121","v":1.6},{"$f":"Investimentos!AL121","v":3.4},{"$f":"Investimentos!AM121","v":6.2},{"$f":"Investimentos!AN121","v":13.9},{"$f":"Investimentos!AO121","v":2.4},{"$f":"Investimentos!AP121","v":2.2250000000000001},{"$f":"Investimentos!AQ121","v":2.52},{"$f":"Investimentos!AR121","v":3.9},{"$f":"Investimentos!AS121","v":2.1},{"$f":"Investimentos!AT121","v":0.61499999999999999},{"$f":"Investimentos!AU121","v":0.156},{"$f":"Investimentos!AV121","v":-0.63100000000000001},{"$f":"Investimentos!AW121","v":1.9530000000000001},{"$f":"Investimentos!AX121","v":4.2910000000000004},{"$f":"Investimentos!AY121","v":5.6680000000000001},{"$f":"Investimentos!AZ121","v":5.593},{"$f":"Investimentos!BA121","v":4.274},{"$f":"Investimentos!BB121","v":4.5380000000000003},{"$f":"Investimentos!BC121","v":6.1349999999999998},{"$f":"Investimentos!BD121","v":4.806},{"$f":"Investimentos!BE121","v":1.5594806400000001},{"$f":"Investimentos!BF121","v":2.2667526100000006},{"$f":"Investimentos!BG121","v":6.0227987000000001},{"$f":"Investimentos!BH121","v":6.6304503600000011},{"$f":"Investimentos!BI121","v":2.2538616500000002}]
["Non Electric Assets",{"$f":"Investimentos!B122","v":"ESS"},{"$f":"Investimentos!C122","v":2.1175136999999999},{"$f":"Investimentos!D122","v":1.347},{"$f":"Investimentos!E122","v":57.202204899777279},{"$f":"Investimentos!F122","v":0.77051369999999997},null,{"$f":"Investimentos!H122","v":"ESS"},{"$f":"Investimentos!I122","v":0},{"$f":"Investimentos!J122","v":0},{"$f":"Investimentos!K122","v":0},{"$f":"Investimentos!L122","v":0},{"$f":"Investimentos!M122","v":1.5984789999999999E-2},{"$f":"Investimentos!N122","v":0.90481443000000006},{"$f":"Investimentos!O122","v":1.2024759099999998},{"$f":"Investimentos!P122","v":0.22833494000000004},{"$f":"Investimentos!Q122","v":0.22507894000000003},{"$f":"Investimentos!R122","v":0.31150713299999994},{"$f":"Investimentos!S122","v":1.7703641999999999},{"$f":"Investimentos!T122","v":6.0644278899999993},{"$f":"Investimentos!U122","v":3.5729011799999997},{"$f":"Investimentos!V122","v":2.21702574},{"$f":"Investimentos!W122","v":2.31277957},{"$f":"Investimentos!X122","v":4.3243498499999999},{"$f":"Investimentos!Y122","v":2.7693557000000002},{"$f":"Investimentos!Z122","v":2.3662302099999999},{"$f":"Investimentos!AA122","v":5.3},{"$f":"Investimentos!AB122","v":2.2000000000000002},{"$f":"Investimentos!AC122","v":1.7},{"$f":"Investimentos!AD122","v":8.1},{"$f":"Investimentos!AE122","v":14.7},{"$f":"Investimentos!AF122","v":5.5},{"$f":"Investimentos!AG122","v":0.9},{"$f":"Investimentos!AH122","v":3.5},{"$f":"Investimentos!AI122","v":7.8},{"$f":"Investimentos!AJ122","v":0},{"$f":"Investimentos!AK122","v":3.4},{"$f":"Investimentos!AL122","v":2.6},{"$f":"Investimentos!AM122","v":3.5},{"$f":"Investimentos!AN122","v":7.5},{"$f":"Investimentos!AO122","v":2.1},{"$f":"Investimentos!AP122","v":2.2559999999999998},{"$f":"Investimentos!AQ122","v":4.173},{"$f":"Investimentos!AR122","v":3.5},{"$f":"Investimentos!AS122","v":-3.7},{"$f":"Investimentos!AT122","v":0.64200000000000002},{"$f":"Investimentos!AU122","v":9.798},{"$f":"Investimentos!AV122","v":-1.5289999999999999},{"$f":"Investimentos!AW122","v":1.393},{"$f":"Investimentos!AX122","v":3.6059999999999999},{"$f":"Investimentos!AY122","v":5.7510000000000003},{"$f":"Investimentos!AZ122","v":5.1980000000000004},{"$f":"Investimentos!BA122","v":2.702},{"$f":"Investimentos!BB122","v":3.0169999999999999},{"$f":"Investimentos!BC122","v":5.2130000000000001},{"$f":"Investimentos!BD122","v":6.7380000000000004},{"$f":"Investimentos!BE122","v":1.347},{"$f":"Investimentos!BF122","v":3.2283983300000001},{"$f":"Investimentos!BG122","v":5.7281513900000007},{"$f":"Investimentos!BH122","v":5.6256585899999996},{"$f":"Investimentos!BI122","v":2.1175136999999999}]
["Non Electric Assets",{"$f":"Investimentos!B123","v":"ERO"},{"$f":"Investimentos!C123","v":11.54484304},{"$f":"Investimentos!D123","v":1.8322489399999999},{"$f":"Investimentos!E123","v":530.09140231785318},{"$f":"Investimentos!F123","v":9.7125941000000005},null,{"$f":"Investimentos!H123","v":"ERO"},{"$f":"Investimentos!I123","v":1.3456313900000003},{"$f":"Investimentos!J123","v":2.53651202},{"$f":"Investimentos!K123","v":2.01115566},{"$f":"Investimentos!L123","v":5.8376241999999996},{"$f":"Investimentos!M123","v":1.8299742900000004},{"$f":"Investimentos!N123","v":1.1482464999999999},{"$f":"Investimentos!O123","v":1.4629006899999999},{"$f":"Investimentos!P123","v":2.9161245199999999},{"$f":"Investimentos!Q123","v":0.73802052000000007},{"$f":"Investimentos!R123","v":3.0302269399999999},{"$f":"Investimentos!S123","v":1.7595255899999998},{"$f":"Investimentos!T123","v":0.38168067999999994},{"$f":"Investimentos!U123","v":1.1266099100000002},{"$f":"Investimentos!V123","v":0.8124332299999999},{"$f":"Investimentos!W123","v":0.51219881999999994},{"$f":"Investimentos!X123","v":4.5054766799999992},{"$f":"Investimentos!Y123","v":-2.0560192700000006},{"$f":"Investimentos!Z123","v":2.9645507299999996},{"$f":"Investimentos!AA123","v":0.9569685899999999},{"$f":"Investimentos!AB123","v":0.7820598700000001},{"$f":"Investimentos!AC123","v":4.1631800000000004E-2},{"$f":"Investimentos!AD123","v":0.86919991000000008},{"$f":"Investimentos!AE123","v":0.33661527999999996},{"$f":"Investimentos!AF123","v":-0.12508514000000001},{"$f":"Investimentos!AG123","v":-2.5076029999999999E-2},{"$f":"Investimentos!AH123","v":0.79707211},{"$f":"Investimentos!AI123","v":7.1791429999999989E-2},{"$f":"Investimentos!AJ123","v":1.2105567499999998},{"$f":"Investimentos!AK123","v":0.1},{"$f":"Investimentos!AL123","v":13.1},{"$f":"Investimentos!AM123","v":10.6},{"$f":"Investimentos!AN123","v":19.5},{"$f":"Investimentos!AO123","v":5.0999999999999996},{"$f":"Investimentos!AP123","v":4.3659999999999997},{"$f":"Investimentos!AQ123","v":4.9180000000000001},{"$f":"Investimentos!AR123","v":33.799999999999997},{"$f":"Investimentos!AS123","v":1.4},{"$f":"Investimentos!AT123","v":9.1470000000000002},{"$f":"Investimentos!AU123","v":3.3220000000000001},{"$f":"Investimentos!AV123","v":0.97},{"$f":"Investimentos!AW123","v":2.738},{"$f":"Investimentos!AX123","v":3.9969999999999999},{"$f":"Investimentos!AY123","v":9.1460000000000008},{"$f":"Investimentos!AZ123","v":10.500999999999999},{"$f":"Investimentos!BA123","v":3.7879999999999998},{"$f":"Investimentos!BB123","v":1.244},{"$f":"Investimentos!BC123","v":7.2320000000000002},{"$f":"Investimentos!BD123","v":3.6309999999999998},{"$f":"Investimentos!BE123","v":1.8322489399999999},{"$f":"Investimentos!BF123","v":2.5303471799999997},{"$f":"Investimentos!BG123","v":7.1208117900000003},{"$f":"Investimentos!BH123","v":6.7152348700000006},{"$f":"Investimentos!BI123","v":11.54484304}]
["Non Electric Assets",{"$f":"Investimentos!B124","v":"EAC"},{"$f":"Investimentos!C124","v":1.45489066},{"$f":"Investimentos!D124","v":-2.3520092300000002},{"$f":"Investimentos!E124","v":"-"},{"$f":"Investimentos!F124","v":3.8068998900000004},null,{"$f":"Investimentos!H124","v":"EAC"},{"$f":"Investimentos!I124","v":3.2916052200000006},{"$f":"Investimentos!J124","v":0.27448642000000001},{"$f":"Investimentos!K124","v":0.68974344999999992},{"$f":"Investimentos!L124","v":2.2532294700000004},{"$f":"Investimentos!M124","v":0.34007529000000003},{"$f":"Investimentos!N124","v":1.0458153699999999},{"$f":"Investimentos!O124","v":0.38042566},{"$f":"Investimentos!P124","v":2.3198730699999994},{"$f":"Investimentos!Q124","v":0.46100000000000002},{"$f":"Investimentos!R124","v":9.2421820000000016E-2},{"$f":"Investimentos!S124","v":0.239818},{"$f":"Investimentos!T124","v":1.3512461499999999},{"$f":"Investimentos!U124","v":1.7920000000000002E-2},{"$f":"Investimentos!V124","v":8.0070729999999993E-2},{"$f":"Investimentos!W124","v":0.23660436999999998},{"$f":"Investimentos!X124","v":2.2321025600000004},{"$f":"Investimentos!Y124","v":0.19051795000000007},{"$f":"Investimentos!Z124","v":3.4290689999999992E-2},{"$f":"Investimentos!AA124","v":6.6476890000000011E-2},{"$f":"Investimentos!AB124","v":-1.576524E-2},{"$f":"Investimentos!AC124","v":0.79330000000000001},{"$f":"Investimentos!AD124","v":1.67E-2},{"$f":"Investimentos!AE124","v":6.9228999999999994},{"$f":"Investimentos!AF124","v":-1.2292000000000001},{"$f":"Investimentos!AG124","v":8.8700000000000001E-2},{"$f":"Investimentos!AH124","v":2.69E-2},{"$f":"Investimentos!AI124","v":1.0054000000000001},{"$f":"Investimentos!AJ124","v":1.9165000000000001},{"$f":"Investimentos!AK124","v":0.1},{"$f":"Investimentos!AL124","v":3.2},{"$f":"Investimentos!AM124","v":1.6},{"$f":"Investimentos!AN124","v":-9},{"$f":"Investimentos!AO124","v":7.3},{"$f":"Investimentos!AP124","v":3.6389999999999998},{"$f":"Investimentos!AQ124","v":3.992},{"$f":"Investimentos!AR124","v":15.6},{"$f":"Investimentos!AS124","v":3.7},{"$f":"Investimentos!AT124","v":3.431},{"$f":"Investimentos!AU124","v":-2.4129999999999998},{"$f":"Investimentos!AV124","v":1.4990000000000001},{"$f":"Investimentos!AW124","v":-0.83899999999999997},{"$f":"Investimentos!AX124","v":2.677},{"$f":"Investimentos!AY124","v":4.4889999999999999},{"$f":"Investimentos!AZ124","v":3.2749999999999999},{"$f":"Investimentos!BA124","v":2.5329999999999999},{"$f":"Investimentos!BB124","v":1.25},{"$f":"Investimentos!BC124","v":3.214},{"$f":"Investimentos!BD124","v":3.024},{"$f":"Investimentos!BE124","v":-2.3520092300000002},{"$f":"Investimentos!BF124","v":1.0083603699999999},{"$f":"Investimentos!BG124","v":5.7959093900000003},{"$f":"Investimentos!BH124","v":3.0280412700000001},{"$f":"Investimentos!BI124","v":1.45489066}]
["Non Electric Assets",{"$f":"Investimentos!B125","v":"Total Distribuidoras"},{"$f":"Investimentos!C125","v":38.564898059999997},{"$f":"Investimentos!D125","v":15.25658451},{"$f":"Investimentos!E125","v":152.77543630242047},{"$f":"Investimentos!F125","v":23.308313549999998},null,{"$f":"Investimentos!H125","v":"Total Distribuidoras"},{"$f":"Investimentos!I125","v":4.6372366100000004},{"$f":"Investimentos!J125","v":2.8109984400000001},{"$f":"Investimentos!K125","v":2.7008991099999999},{"$f":"Investimentos!L125","v":8.0908536699999996},{"$f":"Investimentos!M125","v":18.88011233999999},{"$f":"Investimentos!N125","v":25.667503169999996},{"$f":"Investimentos!O125","v":25.557315770000006},{"$f":"Investimentos!P125","v":30.53323211999999},{"$f":"Investimentos!Q125","v":20.434404190000006},{"$f":"Investimentos!R125","v":20.300861472999998},{"$f":"Investimentos!S125","v":21.734134649999994},{"$f":"Investimentos!T125","v":39.349602670000003},{"$f":"Investimentos!U125","v":25.938041629999987},{"$f":"Investimentos!V125","v":46.072670139999971},{"$f":"Investimentos!W125","v":38.814441209999984},{"$f":"Investimentos!X125","v":46.439247860000002},{"$f":"Investimentos!Y125","v":34.017667889999998},{"$f":"Investimentos!Z125","v":50.07371225000005},{"$f":"Investimentos!AA125","v":52.923445479999991},{"$f":"Investimentos!AB125","v":45.566294630000002},{"$f":"Investimentos!AC125","v":23.834931799999996},{"$f":"Investimentos!AD125","v":27.585899909999995},{"$f":"Investimentos!AE125","v":46.459515279999998},{"$f":"Investimentos!AF125","v":39.845714859999994},{"$f":"Investimentos!AG125","v":14.96362397},{"$f":"Investimentos!AH125","v":39.523972110000003},{"$f":"Investimentos!AI125","v":66.377191430000011},{"$f":"Investimentos!AJ125","v":46.52705675},{"$f":"Investimentos!AK125","v":22.300000000000004},{"$f":"Investimentos!AL125","v":41},{"$f":"Investimentos!AM125","v":45.7},{"$f":"Investimentos!AN125","v":69.900000000000006},{"$f":"Investimentos!AO125","v":29.499999999999996},{"$f":"Investimentos!AP125","v":27.282},{"$f":"Investimentos!AQ125","v":30.570000000000004},{"$f":"Investimentos!AR125","v":78.699999999999989},{"$f":"Investimentos!AS125","v":8.8999999999999986},{"$f":"Investimentos!AT125","v":24.651},{"$f":"Investimentos!AU125","v":9.9750000000000014},{"$f":"Investimentos!AV125","v":13.675000000000002},{"$f":"Investimentos!AW125","v":17.789000000000001},{"$f":"Investimentos!AX125","v":35.545999999999999},{"$f":"Investimentos!AY125","v":66.009999999999991},{"$f":"Investimentos!AZ125","v":63.149000000000008},{"$f":"Investimentos!BA125","v":34.232999999999997},{"$f":"Investimentos!BB125","v":37.615000000000002},{"$f":"Investimentos!BC125","v":67.823000000000008},{"$f":"Investimentos!BD125","v":57.773999999999994},{"$f":"Investimentos!BE125","v":15.25658451},{"$f":"Investimentos!BF125","v":41.221469129999996},{"$f":"Investimentos!BG125","v":64.618112390000007},{"$f":"Investimentos!BH125","v":65.428704060000015},{"$f":"Investimentos!BI125","v":38.564898059999997}]
["Non Electric Assets",{"$f":"Investimentos!B126","v":"EPA I"},{"$f":"Investimentos!C126","v":1.2782640000000001E-2},{"$f":"Investimentos!D126","v":0.14894406000000002},{"$f":"Investimentos!E126","v":-91.417824920309016},{"$f":"Investimentos!F126","v":-0.13616142000000001},null,{"$f":"Investimentos!H126","v":"EPA I"},{"$f":"Investimentos!I126","v":0},{"$f":"Investimentos!J126","v":0},{"$f":"Investimentos!K126","v":0},{"$f":"Investimentos!L126","v":0},{"$f":"Investimentos!M126","v":0},{"$f":"Investimentos!N126","v":0},{"$f":"Investimentos!O126","v":0},{"$f":"Investimentos!P126","v":0},{"$f":"Investimentos!Q126","v":0},{"$f":"Investimentos!R126","v":0},{"$f":"Investimentos!S126","v":0},{"$f":"Investimentos!T126","v":0},{"$f":"Investimentos!U126","v":0},{"$f":"Investimentos!V126","v":0},{"$f":"Investimentos!W126","v":0},{"$f":"Investimentos!X126","v":0},{"$f":"Investimentos!Y126","v":0},{"$f":"Investimentos!Z126","v":0},{"$f":"Investimentos!AA126","v":0},{"$f":"Investimentos!AB126","v":0},{"$f":"Investimentos!AC126","v":0},{"$f":"Investimentos!AD126","v":0},{"$f":"Investimentos!AE126","v":0},{"$f":"Investimentos!AF126","v":0.1},{"$f":"Investimentos!AG126","v":0},{"$f":"Investimentos!AH126","v":0},{"$f":"Investimentos!AI126","v":0},{"$f":"Investimentos!AJ126","v":0},{"$f":"Investimentos!AK126","v":0},{"$f":"Investimentos!AL126","v":0},{"$f":"Investimentos!AM126","v":0},{"$f":"Investimentos!AN126","v":0.6},{"$f":"Investimentos!AO126","v":0},{"$f":"Investimentos!AP126","v":0},{"$f":"Investimentos!AQ126","v":4.3999999999999997E-2},{"$f":"Investimentos!AR126","v":0.1},{"$f":"Investimentos!AS126","v":0},{"$f":"Investimentos!AT126","v":0},{"$f":"Investimentos!AU126","v":0},{"$f":"Investimentos!AV126","v":0},{"$f":"Investimentos!AW126","v":0},{"$f":"Investimentos!AX126","v":0},{"$f":"Investimentos!AY126","v":0},{"$f":"Investimentos!AZ126","v":0},{"$f":"Investimentos!BA126","v":0},{"$f":"Investimentos!BB126","v":0},{"$f":"Investimentos!BC126","v":0},{"$f":"Investimentos!BD126","v":3.1E-2},{"$f":"Investimentos!BE126","v":0.14894406000000002},{"$f":"Investimentos!BF126","v":0},{"$f":"Investimentos!BG126","v":0},{"$f":"Investimentos!BH126","v":0},{"$f":"Investimentos!BI126","v":1.2782640000000001E-2}]
["Non Electric Assets",{"$f":"Investimentos!B127","v":"EPA II"},{"$f":"Investimentos!C127","v":6.1800499999999994E-3},{"$f":"Investimentos!D127","v":0},{"$f":"Investimentos!E127","v":"-"},{"$f":"Investimentos!F127","v":6.1800499999999994E-3},null,{"$f":"Investimentos!H127","v":"EPA II"},{"$f":"Investimentos!I127","v":0},{"$f":"Investimentos!J127","v":0},{"$f":"Investimentos!K127","v":0},{"$f":"Investimentos!L127","v":0},{"$f":"Investimentos!M127","v":0},{"$f":"Investimentos!N127","v":0},{"$f":"Investimentos!O127","v":0},{"$f":"Investimentos!P127","v":0},{"$f":"Investimentos!Q127","v":0},{"$f":"Investimentos!R127","v":0},{"$f":"Investimentos!S127","v":0},{"$f":"Investimentos!T127","v":0},{"$f":"Investimentos!U127","v":0},{"$f":"Investimentos!V127","v":0},{"$f":"Investimentos!W127","v":0},{"$f":"Investimentos!X127","v":0},{"$f":"Investimentos!Y127","v":0},{"$f":"Investimentos!Z127","v":0},{"$f":"Investimentos!AA127","v":0},{"$f":"Investimentos!AB127","v":0},{"$f":"Investimentos!AC127","v":0},{"$f":"Investimentos!AD127","v":0},{"$f":"Investimentos!AE127","v":0},{"$f":"Investimentos!AF127","v":0},{"$f":"Investimentos!AG127","v":0},{"$f":"Investimentos!AH127","v":0},{"$f":"Investimentos!AI127","v":0},{"$f":"Investimentos!AJ127","v":0},{"$f":"Investimentos!AK127","v":0},{"$f":"Investimentos!AL127","v":0},{"$f":"Investimentos!AM127","v":0},{"$f":"Investimentos!AN127","v":0},{"$f":"Investimentos!AO127","v":0},{"$f":"Investimentos!AP127","v":0},{"$f":"Investimentos!AQ127","v":0},{"$f":"Investimentos!AR127","v":0},{"$f":"Investimentos!AS127","v":0},{"$f":"Investimentos!AT127","v":0.30499999999999999},{"$f":"Investimentos!AU127","v":0},{"$f":"Investimentos!AV127","v":4.0000000000000001E-3},{"$f":"Investimentos!AW127","v":3.1E-2},{"$f":"Investimentos!AX127","v":0.09},{"$f":"Investimentos!AY127","v":0},{"$f":"Investimentos!AZ127","v":8.0000000000000002E-3},{"$f":"Investimentos!BA127","v":0},{"$f":"Investimentos!BB127","v":0},{"$f":"Investimentos!BC127","v":0},{"$f":"Investimentos!BD127","v":2.1000000000000001E-2},{"$f":"Investimentos!BE127","v":0},{"$f":"Investimentos!BF127","v":5.568E-2},{"$f":"Investimentos!BG127","v":0},{"$f":"Investimentos!BH127","v":0},{"$f":"Investimentos!BI127","v":6.1800499999999994E-3}]
["Non Electric Assets",{"$f":"Investimentos!B128","v":"EGO I"},{"$f":"Investimentos!C128","v":1.25863E-2},{"$f":"Investimentos!D128","v":0},{"$f":"Investimentos!E128","v":"-"},{"$f":"Investimentos!F128","v":1.25863E-2},null,{"$f":"Investimentos!H128","v":"EGO I"},{"$f":"Investimentos!I128","v":0},{"$f":"Investimentos!J128","v":0},{"$f":"Investimentos!K128","v":0},{"$f":"Investimentos!L128","v":0},{"$f":"Investimentos!M128","v":0},{"$f":"Investimentos!N128","v":0},{"$f":"Investimentos!O128","v":0},{"$f":"Investimentos!P128","v":0},{"$f":"Investimentos!Q128","v":0},{"$f":"Investimentos!R128","v":0},{"$f":"Investimentos!S128","v":0},{"$f":"Investimentos!T128","v":0},{"$f":"Investimentos!U128","v":0},{"$f":"Investimentos!V128","v":0},{"$f":"Investimentos!W128","v":0},{"$f":"Investimentos!X128","v":0},{"$f":"Investimentos!Y128","v":0},{"$f":"Investimentos!Z128","v":0},{"$f":"Investimentos!AA128","v":0},{"$f":"Investimentos!AB128","v":0},{"$f":"Investimentos!AC128","v":0},{"$f":"Investimentos!AD128","v":0},{"$f":"Investimentos!AE128","v":0},{"$f":"Investimentos!AF128","v":0},{"$f":"Investimentos!AG128","v":0},{"$f":"Investimentos!AH128","v":0},{"$f":"Investimentos!AI128","v":0},{"$f":"Investimentos!AJ128","v":0},{"$f":"Investimentos!AK128","v":0},{"$f":"Investimentos!AL128","v":0},{"$f":"Investimentos!AM128","v":0.1},{"$f":"Investimentos!AN128","v":0.7},{"$f":"Investimentos!AO128","v":0},{"$f":"Investimentos!AP128","v":0},{"$f":"Investimentos!AQ128","v":0},{"$f":"Investimentos!AR128","v":0},{"$f":"Investimentos!AS128","v":0},{"$f":"Investimentos!AT128","v":0},{"$f":"Investimentos!AU128","v":0},{"$f":"Investimentos!AV128","v":0},{"$f":"Investimentos!AW128","v":0},{"$f":"Investimentos!AX128","v":0},{"$f":"Investimentos!AY128","v":0},{"$f":"Investimentos!AZ128","v":0},{"$f":"Investimentos!BA128","v":0},{"$f":"Investimentos!BB128","v":0},{"$f":"Investimentos!BC128","v":0},{"$f":"Investimentos!BD128","v":3.1E-2},{"$f":"Investimentos!BE128","v":0},{"$f":"Investimentos!BF128","v":0},{"$f":"Investimentos!BG128","v":0},{"$f":"Investimentos!BH128","v":0},{"$f":"Investimentos!BI128","v":1.25863E-2}]
["Non Electric Assets",{"$f":"Investimentos!B129","v":"ETT"},{"$f":"Investimentos!C129","v":1.6898500000000001E-3},{"$f":"Investimentos!D129","v":0},{"$f":"Investimentos!E129","v":"-"},{"$f":"Investimentos!F129","v":1.6898500000000001E-3},null,{"$f":"Investimentos!H129","v":"ETT"},{"$f":"Investimentos!I129","v":0},{"$f":"Investimentos!J129","v":0},{"$f":"Investimentos!K129","v":0},{"$f":"Investimentos!L129","v":0},{"$f":"Investimentos!M129","v":0},{"$f":"Investimentos!N129","v":0},{"$f":"Investimentos!O129","v":0},{"$f":"Investimentos!P129","v":0},{"$f":"Investimentos!Q129","v":0},{"$f":"Investimentos!R129","v":0},{"$f":"Investimentos!S129","v":0},{"$f":"Investimentos!T129","v":0},{"$f":"Investimentos!U129","v":0},{"$f":"Investimentos!V129","v":0},{"$f":"Investimentos!W129","v":0},{"$f":"Investimentos!X129","v":0},{"$f":"Investimentos!Y129","v":0},{"$f":"Investimentos!Z129","v":0},{"$f":"Investimentos!AA129","v":0},{"$f":"Investimentos!AB129","v":0},{"$f":"Investimentos!AC129","v":0},{"$f":"Investimentos!AD129","v":0},{"$f":"Investimentos!AE129","v":0},{"$f":"Investimentos!AF129","v":0},{"$f":"Investimentos!AG129","v":0},{"$f":"Investimentos!AH129","v":0},{"$f":"Investimentos!AI129","v":0},{"$f":"Investimentos!AJ129","v":0},{"$f":"Investimentos!AK129","v":0},{"$f":"Investimentos!AL129","v":0},{"$f":"Investimentos!AM129","v":0},{"$f":"Investimentos!AN129","v":0},{"$f":"Investimentos!AO129","v":0},{"$f":"Investimentos!AP129","v":0},{"$f":"Investimentos!AQ129","v":0},{"$f":"Investimentos!AR129","v":0},{"$f":"Investimentos!AS129","v":0},{"$f":"Investimentos!AT129","v":0},{"$f":"Investimentos!AU129","v":0},{"$f":"Investimentos!AV129","v":0},{"$f":"Investimentos!AW129","v":1.6E-2},{"$f":"Investimentos!AX129","v":8.4000000000000005E-2},{"$f":"Investimentos!AY129","v":0},{"$f":"Investimentos!AZ129","v":0},{"$f":"Investimentos!BA129","v":0},{"$f":"Investimentos!BB129","v":0},{"$f":"Investimentos!BC129","v":0},{"$f":"Investimentos!BD129","v":1.7999999999999999E-2},{"$f":"Investimentos!BE129","v":0},{"$f":"Investimentos!BF129","v":0},{"$f":"Investimentos!BG129","v":0},{"$f":"Investimentos!BH129","v":0},{"$f":"Investimentos!BI129","v":1.6898500000000001E-3}]
["Non Electric Assets",{"$f":"Investimentos!B130","v":"ETT II"},{"$f":"Investimentos!C130","v":0},{"$f":"Investimentos!D130","v":0},{"$f":"Investimentos!E130","v":"-"},{"$f":"Investimentos!F130","v":0},null,{"$f":"Investimentos!H130","v":"ETT II"},{"$f":"Investimentos!I130","v":0},{"$f":"Investimentos!J130","v":0},{"$f":"Investimentos!K130","v":0},{"$f":"Investimentos!L130","v":0},{"$f":"Investimentos!M130","v":0},{"$f":"Investimentos!N130","v":0},{"$f":"Investimentos!O130","v":0},{"$f":"Investimentos!P130","v":0},{"$f":"Investimentos!Q130","v":0},{"$f":"Investimentos!R130","v":0},{"$f":"Investimentos!S130","v":0},{"$f":"Investimentos!T130","v":0},{"$f":"Investimentos!U130","v":0},{"$f":"Investimentos!V130","v":0},{"$f":"Investimentos!W130","v":0},{"$f":"Investimentos!X130","v":0},{"$f":"Investimentos!Y130","v":0},{"$f":"Investimentos!Z130","v":0},{"$f":"Investimentos!AA130","v":0},{"$f":"Investimentos!AB130","v":0},{"$f":"Investimentos!AC130","v":0},{"$f":"Investimentos!AD130","v":0},{"$f":"Investimentos!AE130","v":0},{"$f":"Investimentos!AF130","v":0},{"$f":"Investimentos!AG130","v":0},{"$f":"Investimentos!AH130","v":0},{"$f":"Investimentos!AI130","v":0},{"$f":"Investimentos!AJ130","v":0},{"$f":"Investimentos!AK130","v":0},{"$f":"Investimentos!AL130","v":0},{"$f":"Investimentos!AM130","v":0},{"$f":"Investimentos!AN130","v":0},{"$f":"Investimentos!AO130","v":0},{"$f":"Investimentos!AP130","v":0},{"$f":"Investimentos!AQ130","v":0},{"$f":"Investimentos!AR130","v":0},{"$f":"Investimentos!AS130","v":0},{"$f":"Investimentos!AT130","v":0},{"$f":"Investimentos!AU130","v":0},{"$f":"Investimentos!AV130","v":0},{"$f":"Investimentos!AW130","v":0},{"$f":"Investimentos!AX130","v":0},{"$f":"Investimentos!AY130","v":0},{"$f":"Investimentos!AZ130","v":0},{"$f":"Investimentos!BA130","v":0},{"$f":"Investimentos!BB130","v":0},{"$f":"Investimentos!BC130","v":0},{"$f":"Investimentos!BD130","v":1.0999999999999999E-2},{"$f":"Investimentos!BE130","v":0},{"$f":"Investimentos!BF130","v":0},{"$f":"Investimentos!BG130","v":2.0842590000000001E-2},{"$f":"Investimentos!BH130","v":0},{"$f":"Investimentos!BI130","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B131","v":"EAM"},{"$f":"Investimentos!C131","v":1.8269599999999999E-3},{"$f":"Investimentos!D131","v":0},{"$f":"Investimentos!E131","v":"-"},{"$f":"Investimentos!F131","v":1.8269599999999999E-3},null,{"$f":"Investimentos!H131","v":"EAM"},{"$f":"Investimentos!I131","v":0},{"$f":"Investimentos!J131","v":0},{"$f":"Investimentos!K131","v":0},{"$f":"Investimentos!L131","v":0},{"$f":"Investimentos!M131","v":0},{"$f":"Investimentos!N131","v":0},{"$f":"Investimentos!O131","v":0},{"$f":"Investimentos!P131","v":0},{"$f":"Investimentos!Q131","v":0},{"$f":"Investimentos!R131","v":0},{"$f":"Investimentos!S131","v":0},{"$f":"Investimentos!T131","v":0},{"$f":"Investimentos!U131","v":0},{"$f":"Investimentos!V131","v":0},{"$f":"Investimentos!W131","v":0},{"$f":"Investimentos!X131","v":0},{"$f":"Investimentos!Y131","v":0},{"$f":"Investimentos!Z131","v":0},{"$f":"Investimentos!AA131","v":0},{"$f":"Investimentos!AB131","v":0},{"$f":"Investimentos!AC131","v":0},{"$f":"Investimentos!AD131","v":0},{"$f":"Investimentos!AE131","v":0},{"$f":"Investimentos!AF131","v":0},{"$f":"Investimentos!AG131","v":0},{"$f":"Investimentos!AH131","v":0},{"$f":"Investimentos!AI131","v":0},{"$f":"Investimentos!AJ131","v":0},{"$f":"Investimentos!AK131","v":0},{"$f":"Investimentos!AL131","v":0},{"$f":"Investimentos!AM131","v":0},{"$f":"Investimentos!AN131","v":0},{"$f":"Investimentos!AO131","v":0},{"$f":"Investimentos!AP131","v":0},{"$f":"Investimentos!AQ131","v":0},{"$f":"Investimentos!AR131","v":0},{"$f":"Investimentos!AS131","v":0},{"$f":"Investimentos!AT131","v":0.83499999999999996},{"$f":"Investimentos!AU131","v":0.48199999999999998},{"$f":"Investimentos!AV131","v":1.2999999999999999E-2},{"$f":"Investimentos!AW131","v":0.32800000000000001},{"$f":"Investimentos!AX131","v":3.5999999999999997E-2},{"$f":"Investimentos!AY131","v":1.2E-2},{"$f":"Investimentos!AZ131","v":0.17699999999999999},{"$f":"Investimentos!BA131","v":0},{"$f":"Investimentos!BB131","v":0.29199999999999998},{"$f":"Investimentos!BC131","v":0},{"$f":"Investimentos!BD131","v":-0.28499999999999998},{"$f":"Investimentos!BE131","v":0},{"$f":"Investimentos!BF131","v":0},{"$f":"Investimentos!BG131","v":4.2411199999999993E-3},{"$f":"Investimentos!BH131","v":0.15830317999999999},{"$f":"Investimentos!BI131","v":1.8269599999999999E-3}]
["Non Electric Assets",{"$f":"Investimentos!B132","v":"EAM II"},{"$f":"Investimentos!C132","v":0},{"$f":"Investimentos!D132","v":-1.9E-2},{"$f":"Investimentos!E132","v":"-"},{"$f":"Investimentos!F132","v":1.9E-2},null,{"$f":"Investimentos!H132","v":"EAM II"},{"$f":"Investimentos!I132","v":0},{"$f":"Investimentos!J132","v":0},{"$f":"Investimentos!K132","v":0},{"$f":"Investimentos!L132","v":0},{"$f":"Investimentos!M132","v":0},{"$f":"Investimentos!N132","v":0},{"$f":"Investimentos!O132","v":0},{"$f":"Investimentos!P132","v":0},{"$f":"Investimentos!Q132","v":0},{"$f":"Investimentos!R132","v":0},{"$f":"Investimentos!S132","v":0},{"$f":"Investimentos!T132","v":0},{"$f":"Investimentos!U132","v":0},{"$f":"Investimentos!V132","v":0},{"$f":"Investimentos!W132","v":0},{"$f":"Investimentos!X132","v":0},{"$f":"Investimentos!Y132","v":0},{"$f":"Investimentos!Z132","v":0},{"$f":"Investimentos!AA132","v":0},{"$f":"Investimentos!AB132","v":0},{"$f":"Investimentos!AC132","v":0},{"$f":"Investimentos!AD132","v":0},{"$f":"Investimentos!AE132","v":0},{"$f":"Investimentos!AF132","v":0},{"$f":"Investimentos!AG132","v":0},{"$f":"Investimentos!AH132","v":0},{"$f":"Investimentos!AI132","v":0},{"$f":"Investimentos!AJ132","v":0},{"$f":"Investimentos!AK132","v":0},{"$f":"Investimentos!AL132","v":0},{"$f":"Investimentos!AM132","v":0},{"$f":"Investimentos!AN132","v":0},{"$f":"Investimentos!AO132","v":0},{"$f":"Investimentos!AP132","v":0},{"$f":"Investimentos!AQ132","v":0},{"$f":"Investimentos!AR132","v":0},{"$f":"Investimentos!AS132","v":0},{"$f":"Investimentos!AT132","v":0.83499999999999996},{"$f":"Investimentos!AU132","v":0.48199999999999998},{"$f":"Investimentos!AV132","v":1.2999999999999999E-2},{"$f":"Investimentos!AW132","v":0},{"$f":"Investimentos!AX132","v":0},{"$f":"Investimentos!AY132","v":0},{"$f":"Investimentos!AZ132","v":0},{"$f":"Investimentos!BA132","v":"-"},{"$f":"Investimentos!BB132","v":"-"},{"$f":"Investimentos!BC132","v":0},{"$f":"Investimentos!BD132","v":1.9E-2},{"$f":"Investimentos!BE132","v":-1.9E-2},{"$f":"Investimentos!BF132","v":0},{"$f":"Investimentos!BG132","v":0},{"$f":"Investimentos!BH132","v":0},{"$f":"Investimentos!BI132","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B133","v":"EAP"},{"$f":"Investimentos!C133","v":0},{"$f":"Investimentos!D133","v":0},{"$f":"Investimentos!E133","v":"-"},{"$f":"Investimentos!F133","v":0},null,{"$f":"Investimentos!H133","v":"EAP"},{"$f":"Investimentos!I133","v":0},{"$f":"Investimentos!J133","v":0},{"$f":"Investimentos!K133","v":0},{"$f":"Investimentos!L133","v":0},{"$f":"Investimentos!M133","v":0},{"$f":"Investimentos!N133","v":0},{"$f":"Investimentos!O133","v":0},{"$f":"Investimentos!P133","v":0},{"$f":"Investimentos!Q133","v":0},{"$f":"Investimentos!R133","v":0},{"$f":"Investimentos!S133","v":0},{"$f":"Investimentos!T133","v":0},{"$f":"Investimentos!U133","v":0},{"$f":"Investimentos!V133","v":0},{"$f":"Investimentos!W133","v":0},{"$f":"Investimentos!X133","v":0},{"$f":"Investimentos!Y133","v":0},{"$f":"Investimentos!Z133","v":0},{"$f":"Investimentos!AA133","v":0},{"$f":"Investimentos!AB133","v":0},{"$f":"Investimentos!AC133","v":0},{"$f":"Investimentos!AD133","v":0},{"$f":"Investimentos!AE133","v":0},{"$f":"Investimentos!AF133","v":0},{"$f":"Investimentos!AG133","v":0},{"$f":"Investimentos!AH133","v":0},{"$f":"Investimentos!AI133","v":0},{"$f":"Investimentos!AJ133","v":0},{"$f":"Investimentos!AK133","v":0},{"$f":"Investimentos!AL133","v":0},{"$f":"Investimentos!AM133","v":0},{"$f":"Investimentos!AN133","v":0},{"$f":"Investimentos!AO133","v":0},{"$f":"Investimentos!AP133","v":0},{"$f":"Investimentos!AQ133","v":0},{"$f":"Investimentos!AR133","v":0},{"$f":"Investimentos!AS133","v":0},{"$f":"Investimentos!AT133","v":0},{"$f":"Investimentos!AU133","v":0},{"$f":"Investimentos!AV133","v":0},{"$f":"Investimentos!AW133","v":0},{"$f":"Investimentos!AX133","v":0},{"$f":"Investimentos!AY133","v":0},{"$f":"Investimentos!AZ133","v":0},{"$f":"Investimentos!BA133","v":0},{"$f":"Investimentos!BB133","v":0},{"$f":"Investimentos!BC133","v":0},{"$f":"Investimentos!BD133","v":0},{"$f":"Investimentos!BE133","v":0},{"$f":"Investimentos!BF133","v":0},{"$f":"Investimentos!BG133","v":0},{"$f":"Investimentos!BH133","v":0},{"$f":"Investimentos!BI133","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B134","v":"EPT"},{"$f":"Investimentos!C134","v":0},{"$f":"Investimentos!D134","v":0},{"$f":"Investimentos!E134","v":"-"},{"$f":"Investimentos!F134","v":0},null,{"$f":"Investimentos!H134","v":"EPT"},{"$f":"Investimentos!I134","v":0},{"$f":"Investimentos!J134","v":0},{"$f":"Investimentos!K134","v":0},{"$f":"Investimentos!L134","v":0},{"$f":"Investimentos!M134","v":0},{"$f":"Investimentos!N134","v":0},{"$f":"Investimentos!O134","v":0},{"$f":"Investimentos!P134","v":0},{"$f":"Investimentos!Q134","v":0},{"$f":"Investimentos!R134","v":0},{"$f":"Investimentos!S134","v":0},{"$f":"Investimentos!T134","v":0},{"$f":"Investimentos!U134","v":0},{"$f":"Investimentos!V134","v":0},{"$f":"Investimentos!W134","v":0},{"$f":"Investimentos!X134","v":0},{"$f":"Investimentos!Y134","v":0},{"$f":"Investimentos!Z134","v":0},{"$f":"Investimentos!AA134","v":0},{"$f":"Investimentos!AB134","v":0},{"$f":"Investimentos!AC134","v":0},{"$f":"Investimentos!AD134","v":0},{"$f":"Investimentos!AE134","v":0},{"$f":"Investimentos!AF134","v":0},{"$f":"Investimentos!AG134","v":0},{"$f":"Investimentos!AH134","v":0},{"$f":"Investimentos!AI134","v":0},{"$f":"Investimentos!AJ134","v":0},{"$f":"Investimentos!AK134","v":0},{"$f":"Investimentos!AL134","v":0},{"$f":"Investimentos!AM134","v":0},{"$f":"Investimentos!AN134","v":0},{"$f":"Investimentos!AO134","v":0},{"$f":"Investimentos!AP134","v":0},{"$f":"Investimentos!AQ134","v":0},{"$f":"Investimentos!AR134","v":0},{"$f":"Investimentos!AS134","v":0},{"$f":"Investimentos!AT134","v":0},{"$f":"Investimentos!AU134","v":0},{"$f":"Investimentos!AV134","v":0},{"$f":"Investimentos!AW134","v":0},{"$f":"Investimentos!AX134","v":0},{"$f":"Investimentos!AY134","v":0},{"$f":"Investimentos!AZ134","v":0},{"$f":"Investimentos!BA134","v":0},{"$f":"Investimentos!BB134","v":4.0000000000000001E-3},{"$f":"Investimentos!BC134","v":1.4E-2},{"$f":"Investimentos!BD134","v":-1.4E-2},{"$f":"Investimentos!BE134","v":0},{"$f":"Investimentos!BF134","v":0},{"$f":"Investimentos!BG134","v":0},{"$f":"Investimentos!BH134","v":0},{"$f":"Investimentos!BI134","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B136","v":"GEMINI Consolidado"},{"$f":"Investimentos!C136","v":1.3462439999999999E-2},{"$f":"Investimentos!D136","v":5.2841199999999998E-3},{"$f":"Investimentos!E136","v":154.77165545067106},{"$f":"Investimentos!F136","v":8.1783199999999993E-3},null,{"$f":"Investimentos!H136","v":"GEMINI Consolidado"},{"$f":"Investimentos!I136","v":0},{"$f":"Investimentos!J136","v":0},{"$f":"Investimentos!K136","v":0},{"$f":"Investimentos!L136","v":0},{"$f":"Investimentos!M136","v":0},{"$f":"Investimentos!N136","v":0},{"$f":"Investimentos!O136","v":0},{"$f":"Investimentos!P136","v":0},{"$f":"Investimentos!Q136","v":0},{"$f":"Investimentos!R136","v":0},{"$f":"Investimentos!S136","v":0},{"$f":"Investimentos!T136","v":0},{"$f":"Investimentos!U136","v":0},{"$f":"Investimentos!V136","v":0},{"$f":"Investimentos!W136","v":0},{"$f":"Investimentos!X136","v":0},{"$f":"Investimentos!Y136","v":0},{"$f":"Investimentos!Z136","v":0},{"$f":"Investimentos!AA136","v":0},{"$f":"Investimentos!AB136","v":0},{"$f":"Investimentos!AC136","v":0},{"$f":"Investimentos!AD136","v":0},{"$f":"Investimentos!AE136","v":0},{"$f":"Investimentos!AF136","v":0},{"$f":"Investimentos!AG136","v":0},{"$f":"Investimentos!AH136","v":0},{"$f":"Investimentos!AI136","v":0},{"$f":"Investimentos!AJ136","v":0},{"$f":"Investimentos!AK136","v":0},{"$f":"Investimentos!AL136","v":0},{"$f":"Investimentos!AM136","v":0},{"$f":"Investimentos!AN136","v":0},{"$f":"Investimentos!AO136","v":0},{"$f":"Investimentos!AP136","v":0},{"$f":"Investimentos!AQ136","v":0},{"$f":"Investimentos!AR136","v":0},{"$f":"Investimentos!AS136","v":0},{"$f":"Investimentos!AT136","v":0},{"$f":"Investimentos!AU136","v":0},{"$f":"Investimentos!AV136","v":0},{"$f":"Investimentos!AW136","v":0.318},{"$f":"Investimentos!AX136","v":0.65800000000000003},{"$f":"Investimentos!AY136","v":0.28600000000000003},{"$f":"Investimentos!AZ136","v":0.57599999999999996},{"$f":"Investimentos!BA136","v":0.14599999999999999},{"$f":"Investimentos!BB136","v":2.7800000000000002},{"$f":"Investimentos!BC136","v":5.7839999999999998},{"$f":"Investimentos!BD136","v":-4.58},{"$f":"Investimentos!BE136","v":5.2841199999999998E-3},{"$f":"Investimentos!BF136","v":2.657632E-2},{"$f":"Investimentos!BG136","v":0.12363879999999999},{"$f":"Investimentos!BH136","v":0.17413093000000002},{"$f":"Investimentos!BI136","v":1.3462439999999999E-2}]
["Non Electric Assets",{"$f":"Investimentos!B137","v":"Total Distribuidoras"},{"$f":"Investimentos!C137","v":0.77646601999999998},{"$f":"Investimentos!D137","v":0.13522818000000003},{"$f":"Investimentos!E137","v":474.1895069504003},{"$f":"Investimentos!F137","v":0.64123783999999995},null,{"$f":"Investimentos!H137","v":"Total Transmissoras"},{"$f":"Investimentos!I137","v":0},{"$f":"Investimentos!J137","v":0},{"$f":"Investimentos!K137","v":0},{"$f":"Investimentos!L137","v":0},{"$f":"Investimentos!M137","v":0},{"$f":"Investimentos!N137","v":0},{"$f":"Investimentos!O137","v":0},{"$f":"Investimentos!P137","v":0},{"$f":"Investimentos!Q137","v":0},{"$f":"Investimentos!R137","v":0},{"$f":"Investimentos!S137","v":0},{"$f":"Investimentos!T137","v":0},{"$f":"Investimentos!U137","v":0},{"$f":"Investimentos!V137","v":0},{"$f":"Investimentos!W137","v":0},{"$f":"Investimentos!X137","v":0},{"$f":"Investimentos!Y137","v":0},{"$f":"Investimentos!Z137","v":0},{"$f":"Investimentos!AA137","v":0},{"$f":"Investimentos!AB137","v":0},{"$f":"Investimentos!AC137","v":0},{"$f":"Investimentos!AD137","v":0},{"$f":"Investimentos!AE137","v":0},{"$f":"Investimentos!AF137","v":0.1},{"$f":"Investimentos!AG137","v":0},{"$f":"Investimentos!AH137","v":0},{"$f":"Investimentos!AI137","v":0},{"$f":"Investimentos!AJ137","v":0},{"$f":"Investimentos!AK137","v":0},{"$f":"Investimentos!AL137","v":0},{"$f":"Investimentos!AM137","v":0.1},{"$f":"Investimentos!AN137","v":1.2999999999999998},{"$f":"Investimentos!AO137","v":0},{"$f":"Investimentos!AP137","v":0},{"$f":"Investimentos!AQ137","v":4.3999999999999997E-2},{"$f":"Investimentos!AR137","v":0.1},{"$f":"Investimentos!AS137","v":0},{"$f":"Investimentos!AT137","v":1.9749999999999999},{"$f":"Investimentos!AU137","v":0.96399999999999997},{"$f":"Investimentos!AV137","v":0.03},{"$f":"Investimentos!AW137","v":0.69300000000000006},{"$f":"Investimentos!AX137","v":0.86799999999999999},{"$f":"Investimentos!AY137","v":0.29800000000000004},{"$f":"Investimentos!AZ137","v":0.7609999999999999},{"$f":"Investimentos!BA137","v":0.14599999999999999},{"$f":"Investimentos!BB137","v":3.0760000000000001},{"$f":"Investimentos!BC137","v":5.798},{"$f":"Investimentos!BD137","v":-4.7480000000000002},{"$f":"Investimentos!BE137","v":0.13522818000000003},{"$f":"Investimentos!BF137","v":8.2256319999999994E-2},{"$f":"Investimentos!BG137","v":0.14872251},{"$f":"Investimentos!BH137","v":0.33243411},{"$f":"Investimentos!BI137","v":4.852824E-2}]
["Non Electric Assets",{"$f":"Investimentos!B138","v":"ALSOL Consolidado"},{"$f":"Investimentos!C138","v":18.434494209999997},{"$f":"Investimentos!D138","v":50.1},{"$f":"Investimentos!E138","v":-63.204602375249507},{"$f":"Investimentos!F138","v":-31.665505790000005},null,{"$f":"Investimentos!H138","v":"ALSOL Consolidado"},{"$f":"Investimentos!I138","v":0},{"$f":"Investimentos!J138","v":0},{"$f":"Investimentos!K138","v":0},{"$f":"Investimentos!L138","v":0},{"$f":"Investimentos!M138","v":0},{"$f":"Investimentos!N138","v":0},{"$f":"Investimentos!O138","v":0},{"$f":"Investimentos!P138","v":0},{"$f":"Investimentos!Q138","v":0},{"$f":"Investimentos!R138","v":0},{"$f":"Investimentos!S138","v":0},{"$f":"Investimentos!T138","v":0},{"$f":"Investimentos!U138","v":0},{"$f":"Investimentos!V138","v":0},{"$f":"Investimentos!W138","v":0},{"$f":"Investimentos!X138","v":0},{"$f":"Investimentos!Y138","v":0},{"$f":"Investimentos!Z138","v":0},{"$f":"Investimentos!AA138","v":0},{"$f":"Investimentos!AB138","v":0},{"$f":"Investimentos!AC138","v":0},{"$f":"Investimentos!AD138","v":0},{"$f":"Investimentos!AE138","v":0},{"$f":"Investimentos!AF138","v":0},{"$f":"Investimentos!AG138","v":0},{"$f":"Investimentos!AH138","v":0},{"$f":"Investimentos!AI138","v":0},{"$f":"Investimentos!AJ138","v":0},{"$f":"Investimentos!AK138","v":0},{"$f":"Investimentos!AL138","v":0},{"$f":"Investimentos!AM138","v":0},{"$f":"Investimentos!AN138","v":0},{"$f":"Investimentos!AO138","v":0},{"$f":"Investimentos!AP138","v":0},{"$f":"Investimentos!AQ138","v":0},{"$f":"Investimentos!AR138","v":0},{"$f":"Investimentos!AS138","v":21},{"$f":"Investimentos!AT138","v":49.009},{"$f":"Investimentos!AU138","v":66.548000000000002},{"$f":"Investimentos!AV138","v":54.133000000000003},{"$f":"Investimentos!AW138","v":93.415999999999997},{"$f":"Investimentos!AX138","v":139.21199999999999},{"$f":"Investimentos!AY138","v":223.4},{"$f":"Investimentos!AZ138","v":386.8},{"$f":"Investimentos!BA138","v":162.85499999999999},{"$f":"Investimentos!BB138","v":409.86099999999999},{"$f":"Investimentos!BC138","v":265.08900000000006},{"$f":"Investimentos!BD138","v":83.354000000000028},{"$f":"Investimentos!BE138","v":50.1},{"$f":"Investimentos!BF138","v":82.83436210740976},{"$f":"Investimentos!BG138","v":103.67172027000007},{"$f":"Investimentos!BH138","v":93.391884290000021},{"$f":"Investimentos!BI138","v":18.434494209999997}]
["Non Electric Assets",{"$f":"Investimentos!B139","v":"ECOM"},{"$f":"Investimentos!C139","v":5.8053730000000005E-2},{"$f":"Investimentos!D139","v":0.5922695200000001},{"$f":"Investimentos!E139","v":-90.198089207764724},{"$f":"Investimentos!F139","v":-0.53421579000000008},null,{"$f":"Investimentos!H139","v":"ECOM"},{"$f":"Investimentos!I139","v":0},{"$f":"Investimentos!J139","v":0},{"$f":"Investimentos!K139","v":0},{"$f":"Investimentos!L139","v":0},{"$f":"Investimentos!M139","v":0},{"$f":"Investimentos!N139","v":0},{"$f":"Investimentos!O139","v":0},{"$f":"Investimentos!P139","v":0},{"$f":"Investimentos!Q139","v":0},{"$f":"Investimentos!R139","v":0},{"$f":"Investimentos!S139","v":0},{"$f":"Investimentos!T139","v":0},{"$f":"Investimentos!U139","v":0},{"$f":"Investimentos!V139","v":0},{"$f":"Investimentos!W139","v":0},{"$f":"Investimentos!X139","v":0},{"$f":"Investimentos!Y139","v":0},{"$f":"Investimentos!Z139","v":0},{"$f":"Investimentos!AA139","v":0},{"$f":"Investimentos!AB139","v":0},{"$f":"Investimentos!AC139","v":0},{"$f":"Investimentos!AD139","v":0},{"$f":"Investimentos!AE139","v":0},{"$f":"Investimentos!AF139","v":0},{"$f":"Investimentos!AG139","v":0},{"$f":"Investimentos!AH139","v":0},{"$f":"Investimentos!AI139","v":0},{"$f":"Investimentos!AJ139","v":0},{"$f":"Investimentos!AK139","v":0},{"$f":"Investimentos!AL139","v":0},{"$f":"Investimentos!AM139","v":0},{"$f":"Investimentos!AN139","v":0},{"$f":"Investimentos!AO139","v":0},{"$f":"Investimentos!AP139","v":0},{"$f":"Investimentos!AQ139","v":0},{"$f":"Investimentos!AR139","v":0},{"$f":"Investimentos!AS139","v":0},{"$f":"Investimentos!AT139","v":0},{"$f":"Investimentos!AU139","v":0},{"$f":"Investimentos!AV139","v":0},{"$f":"Investimentos!AW139","v":6.5000000000000002E-2},{"$f":"Investimentos!AX139","v":1.0999999999999999E-2},{"$f":"Investimentos!AY139","v":0.153},{"$f":"Investimentos!AZ139","v":0.114},{"$f":"Investimentos!BA139","v":4.3999999999999997E-2},{"$f":"Investimentos!BB139","v":7.9000000000000001E-2},{"$f":"Investimentos!BC139","v":0.78700000000000003},{"$f":"Investimentos!BD139","v":0.249},{"$f":"Investimentos!BE139","v":0.5922695200000001},{"$f":"Investimentos!BF139","v":1.1553012900000001},{"$f":"Investimentos!BG139","v":2.5044838799999996},{"$f":"Investimentos!BH139","v":3.3148896299999997},{"$f":"Investimentos!BI139","v":5.8053730000000005E-2}]
["Non Electric Assets",{"$f":"Investimentos!B140","v":"ESOL Consolidado"},{"$f":"Investimentos!C140","v":0.71464492000000002},{"$f":"Investimentos!D140","v":0.98955602000000009},{"$f":"Investimentos!E140","v":-27.781256891348104},{"$f":"Investimentos!F140","v":-0.27491110000000007},null,{"$f":"Investimentos!H140","v":"ESOL Consolidado"},{"$f":"Investimentos!I140","v":2.7},{"$f":"Investimentos!J140","v":2.5},{"$f":"Investimentos!K140","v":2.3999999999999995},{"$f":"Investimentos!L140","v":5.9000000000000012},{"$f":"Investimentos!M140","v":1.9},{"$f":"Investimentos!N140","v":1.7000000000000002},{"$f":"Investimentos!O140","v":2.1},{"$f":"Investimentos!P140","v":3.2000000000000006},{"$f":"Investimentos!Q140","v":2.1},{"$f":"Investimentos!R140","v":1.2},{"$f":"Investimentos!S140","v":2},{"$f":"Investimentos!T140","v":5.3},{"$f":"Investimentos!U140","v":9.8850927199999994},{"$f":"Investimentos!V140","v":5.7173149100000007},{"$f":"Investimentos!W140","v":6.2648622200000004},{"$f":"Investimentos!X140","v":8.3156412199999998},{"$f":"Investimentos!Y140","v":2.8878992500000003},{"$f":"Investimentos!Z140","v":1.39945191},{"$f":"Investimentos!AA140","v":3.0448181999999999},{"$f":"Investimentos!AB140","v":1.3},{"$f":"Investimentos!AC140","v":7.5},{"$f":"Investimentos!AD140","v":8.8000000000000007},{"$f":"Investimentos!AE140","v":0.60000000000000009},{"$f":"Investimentos!AF140","v":2.5},{"$f":"Investimentos!AG140","v":0.89999999999999991},{"$f":"Investimentos!AH140","v":4.4000000000000004},{"$f":"Investimentos!AI140","v":4.5},{"$f":"Investimentos!AJ140","v":2.2999999999999998},{"$f":"Investimentos!AK140","v":1.8000000000000003},{"$f":"Investimentos!AL140","v":2.2999999999999998},{"$f":"Investimentos!AM140","v":0},{"$f":"Investimentos!AN140","v":0},{"$f":"Investimentos!AO140","v":0.6},{"$f":"Investimentos!AP140","v":3.1619999999999999},{"$f":"Investimentos!AQ140","v":3.23},{"$f":"Investimentos!AR140","v":3.8},{"$f":"Investimentos!AS140","v":5.7},{"$f":"Investimentos!AT140","v":6.5310000000000006},{"$f":"Investimentos!AU140","v":6.7169999999999996},{"$f":"Investimentos!AV140","v":10.908000000000001},{"$f":"Investimentos!AW140","v":6.2359999999999998},{"$f":"Investimentos!AX140","v":6.7160000000000002},{"$f":"Investimentos!AY140","v":8.9570000000000007},{"$f":"Investimentos!AZ140","v":5.0370000000000008},{"$f":"Investimentos!BA140","v":3.44},{"$f":"Investimentos!BB140","v":4.234},{"$f":"Investimentos!BC140","v":6.6289999999999996},{"$f":"Investimentos!BD140","v":4.16},{"$f":"Investimentos!BE140","v":0.98955602000000009},{"$f":"Investimentos!BF140","v":3.11180558},{"$f":"Investimentos!BG140","v":4.8695993199999998},{"$f":"Investimentos!BH140","v":2.39282825},{"$f":"Investimentos!BI140","v":0.71464492000000002}]
["Non Electric Assets",{"$f":"Investimentos!B141","v":"(re)energisa"},{"$f":"Investimentos!C141","v":19.207192859999999},{"$f":"Investimentos!D141","v":51.681825540000006},{"$f":"Investimentos!E141","v":-62.835691929778534},{"$f":"Investimentos!F141","v":-32.474632680000006},null,{"$f":"Investimentos!H141","v":"(re)energisa"},{"$f":"Investimentos!I141","v":2.7},{"$f":"Investimentos!J141","v":2.5},{"$f":"Investimentos!K141","v":2.3999999999999995},{"$f":"Investimentos!L141","v":5.9000000000000012},{"$f":"Investimentos!M141","v":1.9},{"$f":"Investimentos!N141","v":1.7000000000000002},{"$f":"Investimentos!O141","v":2.1},{"$f":"Investimentos!P141","v":3.2000000000000006},{"$f":"Investimentos!Q141","v":2.1},{"$f":"Investimentos!R141","v":1.2},{"$f":"Investimentos!S141","v":2},{"$f":"Investimentos!T141","v":5.3},{"$f":"Investimentos!U141","v":9.8850927199999994},{"$f":"Investimentos!V141","v":5.7173149100000007},{"$f":"Investimentos!W141","v":6.2648622200000004},{"$f":"Investimentos!X141","v":8.3156412199999998},{"$f":"Investimentos!Y141","v":2.8878992500000003},{"$f":"Investimentos!Z141","v":1.39945191},{"$f":"Investimentos!AA141","v":3.0448181999999999},{"$f":"Investimentos!AB141","v":1.3},{"$f":"Investimentos!AC141","v":7.5},{"$f":"Investimentos!AD141","v":8.8000000000000007},{"$f":"Investimentos!AE141","v":0.60000000000000009},{"$f":"Investimentos!AF141","v":2.5},{"$f":"Investimentos!AG141","v":0.89999999999999991},{"$f":"Investimentos!AH141","v":4.4000000000000004},{"$f":"Investimentos!AI141","v":4.5},{"$f":"Investimentos!AJ141","v":2.2999999999999998},{"$f":"Investimentos!AK141","v":1.8000000000000003},{"$f":"Investimentos!AL141","v":2.2999999999999998},{"$f":"Investimentos!AM141","v":0},{"$f":"Investimentos!AN141","v":0},{"$f":"Investimentos!AO141","v":0.6},{"$f":"Investimentos!AP141","v":3.1619999999999999},{"$f":"Investimentos!AQ141","v":3.23},{"$f":"Investimentos!AR141","v":3.8},{"$f":"Investimentos!AS141","v":26.7},{"$f":"Investimentos!AT141","v":55.54},{"$f":"Investimentos!AU141","v":73.265000000000001},{"$f":"Investimentos!AV141","v":65.040999999999997},{"$f":"Investimentos!AW141","v":99.716999999999999},{"$f":"Investimentos!AX141","v":145.93899999999999},{"$f":"Investimentos!AY141","v":232.51},{"$f":"Investimentos!AZ141","v":391.95099999999996},{"$f":"Investimentos!BA141","v":166.339},{"$f":"Investimentos!BB141","v":414.17399999999998},{"$f":"Investimentos!BC141","v":272.50500000000005},{"$f":"Investimentos!BD141","v":87.763000000000019},{"$f":"Investimentos!BE141","v":51.681825540000006},{"$f":"Investimentos!BF141","v":87.101468977409752},{"$f":"Investimentos!BG141","v":111.04580347000007},{"$f":"Investimentos!BH141","v":99.099602170000011},{"$f":"Investimentos!BI141","v":19.207192859999999}]
["Non Electric Assets",{"$f":"Investimentos!B142","v":"ES Gás"},{"$f":"Investimentos!C142","v":17.320948180000006},{"$f":"Investimentos!D142","v":7.4409999999999998},{"$f":"Investimentos!E142","v":132.77715602741574},{"$f":"Investimentos!F142","v":9.8799481800000066},null,{"$f":"Investimentos!H142","v":"ES Gás"},{"$f":"Investimentos!I142","v":0},{"$f":"Investimentos!J142","v":0},{"$f":"Investimentos!K142","v":0},{"$f":"Investimentos!L142","v":0},{"$f":"Investimentos!M142","v":0},{"$f":"Investimentos!N142","v":0},{"$f":"Investimentos!O142","v":0},{"$f":"Investimentos!P142","v":0},{"$f":"Investimentos!Q142","v":0},{"$f":"Investimentos!R142","v":0},{"$f":"Investimentos!S142","v":0},{"$f":"Investimentos!T142","v":0},{"$f":"Investimentos!U142","v":0},{"$f":"Investimentos!V142","v":0},{"$f":"Investimentos!W142","v":0},{"$f":"Investimentos!X142","v":0},{"$f":"Investimentos!Y142","v":0},{"$f":"Investimentos!Z142","v":0},{"$f":"Investimentos!AA142","v":0},{"$f":"Investimentos!AB142","v":0},{"$f":"Investimentos!AC142","v":0},{"$f":"Investimentos!AD142","v":0},{"$f":"Investimentos!AE142","v":0},{"$f":"Investimentos!AF142","v":0},{"$f":"Investimentos!AG142","v":0},{"$f":"Investimentos!AH142","v":0},{"$f":"Investimentos!AI142","v":0},{"$f":"Investimentos!AJ142","v":0},{"$f":"Investimentos!AK142","v":0},{"$f":"Investimentos!AL142","v":0},{"$f":"Investimentos!AM142","v":0},{"$f":"Investimentos!AN142","v":0},{"$f":"Investimentos!AO142","v":0},{"$f":"Investimentos!AP142","v":0},{"$f":"Investimentos!AQ142","v":0},{"$f":"Investimentos!AR142","v":0},{"$f":"Investimentos!AS142","v":0},{"$f":"Investimentos!AT142","v":0},{"$f":"Investimentos!AU142","v":0},{"$f":"Investimentos!AV142","v":0},{"$f":"Investimentos!AW142","v":0},{"$f":"Investimentos!AX142","v":0},{"$f":"Investimentos!AY142","v":0},{"$f":"Investimentos!AZ142","v":0},{"$f":"Investimentos!BA142","v":0},{"$f":"Investimentos!BB142","v":0},{"$f":"Investimentos!BC142","v":11.27030538},{"$f":"Investimentos!BD142","v":24.555735880000004},{"$f":"Investimentos!BE142","v":3.6999999999999998E-2},{"$f":"Investimentos!BF142","v":0.1},{"$f":"Investimentos!BG142","v":9.9000000000000005E-2},{"$f":"Investimentos!BH142","v":6.0000000000000001E-3},{"$f":"Investimentos!BI142","v":17.320948180000006}]
["Non Electric Assets",{"$f":"Investimentos!B143","v":"Distribuição de gás natural"},{"$f":"Investimentos!C143","v":17.320948180000006},{"$f":"Investimentos!D143","v":7.4409999999999998},{"$f":"Investimentos!E143","v":132.77715602741574},{"$f":"Investimentos!F143","v":9.8799481800000066},null,{"$f":"Investimentos!H143","v":"Distribuição de gás natural"},{"$f":"Investimentos!I143","v":0},{"$f":"Investimentos!J143","v":0},{"$f":"Investimentos!K143","v":0},{"$f":"Investimentos!L143","v":0},{"$f":"Investimentos!M143","v":0},{"$f":"Investimentos!N143","v":0},{"$f":"Investimentos!O143","v":0},{"$f":"Investimentos!P143","v":0},{"$f":"Investimentos!Q143","v":0},{"$f":"Investimentos!R143","v":0},{"$f":"Investimentos!S143","v":0},{"$f":"Investimentos!T143","v":0},{"$f":"Investimentos!U143","v":0},{"$f":"Investimentos!V143","v":0},{"$f":"Investimentos!W143","v":0},{"$f":"Investimentos!X143","v":0},{"$f":"Investimentos!Y143","v":0},{"$f":"Investimentos!Z143","v":0},{"$f":"Investimentos!AA143","v":0},{"$f":"Investimentos!AB143","v":0},{"$f":"Investimentos!AC143","v":0},{"$f":"Investimentos!AD143","v":0},{"$f":"Investimentos!AE143","v":0},{"$f":"Investimentos!AF143","v":0},{"$f":"Investimentos!AG143","v":0},{"$f":"Investimentos!AH143","v":0},{"$f":"Investimentos!AI143","v":0},{"$f":"Investimentos!AJ143","v":0},{"$f":"Investimentos!AK143","v":0},{"$f":"Investimentos!AL143","v":0},{"$f":"Investimentos!AM143","v":0},{"$f":"Investimentos!AN143","v":0},{"$f":"Investimentos!AO143","v":0},{"$f":"Investimentos!AP143","v":0},{"$f":"Investimentos!AQ143","v":0},{"$f":"Investimentos!AR143","v":0},{"$f":"Investimentos!AS143","v":0},{"$f":"Investimentos!AT143","v":0},{"$f":"Investimentos!AU143","v":0},{"$f":"Investimentos!AV143","v":0},{"$f":"Investimentos!AW143","v":0},{"$f":"Investimentos!AX143","v":0},{"$f":"Investimentos!AY143","v":0},{"$f":"Investimentos!AZ143","v":0},{"$f":"Investimentos!BA143","v":0},{"$f":"Investimentos!BB143","v":0},{"$f":"Investimentos!BC143","v":11.27030538},{"$f":"Investimentos!BD143","v":24.555735880000004},{"$f":"Investimentos!BE143","v":3.6999999999999998E-2},{"$f":"Investimentos!BF143","v":0.1},{"$f":"Investimentos!BG143","v":9.9000000000000005E-2},{"$f":"Investimentos!BH143","v":6.0000000000000001E-3},{"$f":"Investimentos!BI143","v":17.320948180000006}]
["Non Electric Assets",{"$f":"Investimentos!B144","v":"AGRIC"},{"$f":"Investimentos!C144","v":65.7},{"$f":"Investimentos!D144","v":0.94883373999999998},{"$f":"Investimentos!E144","v":6824.2900236663172},{"$f":"Investimentos!F144","v":64.751166260000005},null,{"$f":"Investimentos!H144","v":"AGRIC"},{"$f":"Investimentos!I144","v":0},{"$f":"Investimentos!J144","v":0},{"$f":"Investimentos!K144","v":0},{"$f":"Investimentos!L144","v":0},{"$f":"Investimentos!M144","v":0},{"$f":"Investimentos!N144","v":0},{"$f":"Investimentos!O144","v":0},{"$f":"Investimentos!P144","v":0},{"$f":"Investimentos!Q144","v":0},{"$f":"Investimentos!R144","v":0},{"$f":"Investimentos!S144","v":0},{"$f":"Investimentos!T144","v":0},{"$f":"Investimentos!U144","v":0},{"$f":"Investimentos!V144","v":0},{"$f":"Investimentos!W144","v":0},{"$f":"Investimentos!X144","v":0},{"$f":"Investimentos!Y144","v":0},{"$f":"Investimentos!Z144","v":0},{"$f":"Investimentos!AA144","v":0},{"$f":"Investimentos!AB144","v":0},{"$f":"Investimentos!AC144","v":0},{"$f":"Investimentos!AD144","v":0},{"$f":"Investimentos!AE144","v":0},{"$f":"Investimentos!AF144","v":0},{"$f":"Investimentos!AG144","v":0},{"$f":"Investimentos!AH144","v":0},{"$f":"Investimentos!AI144","v":0},{"$f":"Investimentos!AJ144","v":0},{"$f":"Investimentos!AK144","v":0},{"$f":"Investimentos!AL144","v":0},{"$f":"Investimentos!AM144","v":0},{"$f":"Investimentos!AN144","v":0},{"$f":"Investimentos!AO144","v":0},{"$f":"Investimentos!AP144","v":0},{"$f":"Investimentos!AQ144","v":0},{"$f":"Investimentos!AR144","v":0},{"$f":"Investimentos!AS144","v":0},{"$f":"Investimentos!AT144","v":0},{"$f":"Investimentos!AU144","v":0},{"$f":"Investimentos!AV144","v":0},{"$f":"Investimentos!AW144","v":0},{"$f":"Investimentos!AX144","v":0},{"$f":"Investimentos!AY144","v":0},{"$f":"Investimentos!AZ144","v":0},{"$f":"Investimentos!BA144","v":0},{"$f":"Investimentos!BB144","v":0},{"$f":"Investimentos!BC144","v":0},{"$f":"Investimentos!BD144","v":1.633},{"$f":"Investimentos!BE144","v":0.94883373999999998},{"$f":"Investimentos!BF144","v":6.9082812200000001},{"$f":"Investimentos!BG144","v":5.6844852899999987},{"$f":"Investimentos!BH144","v":14.846399750000002},{"$f":"Investimentos!BI144","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B145","v":"Biogás"},{"$f":"Investimentos!C145","v":65.7},{"$f":"Investimentos!D145","v":0.94883373999999998},{"$f":"Investimentos!E145","v":6824.2900236663172},{"$f":"Investimentos!F145","v":64.751166260000005},null,{"$f":"Investimentos!H145","v":"Biogás"},{"$f":"Investimentos!I145","v":0},{"$f":"Investimentos!J145","v":0},{"$f":"Investimentos!K145","v":0},{"$f":"Investimentos!L145","v":0},{"$f":"Investimentos!M145","v":0},{"$f":"Investimentos!N145","v":0},{"$f":"Investimentos!O145","v":0},{"$f":"Investimentos!P145","v":0},{"$f":"Investimentos!Q145","v":0},{"$f":"Investimentos!R145","v":0},{"$f":"Investimentos!S145","v":0},{"$f":"Investimentos!T145","v":0},{"$f":"Investimentos!U145","v":0},{"$f":"Investimentos!V145","v":0},{"$f":"Investimentos!W145","v":0},{"$f":"Investimentos!X145","v":0},{"$f":"Investimentos!Y145","v":0},{"$f":"Investimentos!Z145","v":0},{"$f":"Investimentos!AA145","v":0},{"$f":"Investimentos!AB145","v":0},{"$f":"Investimentos!AC145","v":0},{"$f":"Investimentos!AD145","v":0},{"$f":"Investimentos!AE145","v":0},{"$f":"Investimentos!AF145","v":0},{"$f":"Investimentos!AG145","v":0},{"$f":"Investimentos!AH145","v":0},{"$f":"Investimentos!AI145","v":0},{"$f":"Investimentos!AJ145","v":0},{"$f":"Investimentos!AK145","v":0},{"$f":"Investimentos!AL145","v":0},{"$f":"Investimentos!AM145","v":0},{"$f":"Investimentos!AN145","v":0},{"$f":"Investimentos!AO145","v":0},{"$f":"Investimentos!AP145","v":0},{"$f":"Investimentos!AQ145","v":0},{"$f":"Investimentos!AR145","v":0},{"$f":"Investimentos!AS145","v":0},{"$f":"Investimentos!AT145","v":0},{"$f":"Investimentos!AU145","v":0},{"$f":"Investimentos!AV145","v":0},{"$f":"Investimentos!AW145","v":0},{"$f":"Investimentos!AX145","v":0},{"$f":"Investimentos!AY145","v":0},{"$f":"Investimentos!AZ145","v":0},{"$f":"Investimentos!BA145","v":0},{"$f":"Investimentos!BB145","v":0},{"$f":"Investimentos!BC145","v":0},{"$f":"Investimentos!BD145","v":1.633},{"$f":"Investimentos!BE145","v":0.94883373999999998},{"$f":"Investimentos!BF145","v":6.9082812200000001},{"$f":"Investimentos!BG145","v":5.6844852899999987},{"$f":"Investimentos!BH145","v":14.846399750000002},{"$f":"Investimentos!BI145","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B146","v":"RIO PEIXE I"},{"$f":"Investimentos!C146","v":0},{"$f":"Investimentos!D146","v":0},{"$f":"Investimentos!E146","v":"-"},{"$f":"Investimentos!F146","v":0},null,{"$f":"Investimentos!H146","v":"RIO PEIXE I"},{"$f":"Investimentos!I146","v":0},{"$f":"Investimentos!J146","v":0},{"$f":"Investimentos!K146","v":0},{"$f":"Investimentos!L146","v":0},{"$f":"Investimentos!M146","v":0},{"$f":"Investimentos!N146","v":0},{"$f":"Investimentos!O146","v":0},{"$f":"Investimentos!P146","v":0},{"$f":"Investimentos!Q146","v":0},{"$f":"Investimentos!R146","v":0},{"$f":"Investimentos!S146","v":0},{"$f":"Investimentos!T146","v":0},{"$f":"Investimentos!U146","v":0},{"$f":"Investimentos!V146","v":0},{"$f":"Investimentos!W146","v":0},{"$f":"Investimentos!X146","v":0},{"$f":"Investimentos!Y146","v":0},{"$f":"Investimentos!Z146","v":0},{"$f":"Investimentos!AA146","v":0},{"$f":"Investimentos!AB146","v":0},{"$f":"Investimentos!AC146","v":0},{"$f":"Investimentos!AD146","v":0},{"$f":"Investimentos!AE146","v":0},{"$f":"Investimentos!AF146","v":0},{"$f":"Investimentos!AG146","v":0},{"$f":"Investimentos!AH146","v":0},{"$f":"Investimentos!AI146","v":0},{"$f":"Investimentos!AJ146","v":0},{"$f":"Investimentos!AK146","v":0},{"$f":"Investimentos!AL146","v":0},{"$f":"Investimentos!AM146","v":0},{"$f":"Investimentos!AN146","v":0},{"$f":"Investimentos!AO146","v":0},{"$f":"Investimentos!AP146","v":0},{"$f":"Investimentos!AQ146","v":0},{"$f":"Investimentos!AR146","v":0},{"$f":"Investimentos!AS146","v":0},{"$f":"Investimentos!AT146","v":0},{"$f":"Investimentos!AU146","v":0},{"$f":"Investimentos!AV146","v":0},{"$f":"Investimentos!AW146","v":99.216999999999999},{"$f":"Investimentos!AX146","v":42.308},{"$f":"Investimentos!AY146","v":21.728000000000002},{"$f":"Investimentos!AZ146","v":13.023999999999999},{"$f":"Investimentos!BA146","v":0.68100000000000005},{"$f":"Investimentos!BB146","v":0},{"$f":"Investimentos!BC146","v":5.0000000000000001E-3},{"$f":"Investimentos!BD146","v":0.69799999999999995},{"$f":"Investimentos!BE146","v":0},{"$f":"Investimentos!BF146","v":0.36147997999999998},{"$f":"Investimentos!BG146","v":0},{"$f":"Investimentos!BH146","v":1.1715129999999999E-2},{"$f":"Investimentos!BI146","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B147","v":"RIO PEIXE II"},{"$f":"Investimentos!C147","v":0},{"$f":"Investimentos!D147","v":0},{"$f":"Investimentos!E147","v":"-"},{"$f":"Investimentos!F147","v":0},null,{"$f":"Investimentos!H147","v":"RIO PEIXE II"},{"$f":"Investimentos!I147","v":0},{"$f":"Investimentos!J147","v":0},{"$f":"Investimentos!K147","v":0},{"$f":"Investimentos!L147","v":0},{"$f":"Investimentos!M147","v":0},{"$f":"Investimentos!N147","v":0},{"$f":"Investimentos!O147","v":0},{"$f":"Investimentos!P147","v":0},{"$f":"Investimentos!Q147","v":0},{"$f":"Investimentos!R147","v":0},{"$f":"Investimentos!S147","v":0},{"$f":"Investimentos!T147","v":0},{"$f":"Investimentos!U147","v":0},{"$f":"Investimentos!V147","v":0},{"$f":"Investimentos!W147","v":0},{"$f":"Investimentos!X147","v":0},{"$f":"Investimentos!Y147","v":0},{"$f":"Investimentos!Z147","v":0},{"$f":"Investimentos!AA147","v":0},{"$f":"Investimentos!AB147","v":0},{"$f":"Investimentos!AC147","v":0},{"$f":"Investimentos!AD147","v":0},{"$f":"Investimentos!AE147","v":0},{"$f":"Investimentos!AF147","v":0},{"$f":"Investimentos!AG147","v":0},{"$f":"Investimentos!AH147","v":0},{"$f":"Investimentos!AI147","v":0},{"$f":"Investimentos!AJ147","v":0},{"$f":"Investimentos!AK147","v":0},{"$f":"Investimentos!AL147","v":0},{"$f":"Investimentos!AM147","v":0},{"$f":"Investimentos!AN147","v":0},{"$f":"Investimentos!AO147","v":0},{"$f":"Investimentos!AP147","v":0},{"$f":"Investimentos!AQ147","v":0},{"$f":"Investimentos!AR147","v":0},{"$f":"Investimentos!AS147","v":0},{"$f":"Investimentos!AT147","v":0},{"$f":"Investimentos!AU147","v":0},{"$f":"Investimentos!AV147","v":0},{"$f":"Investimentos!AW147","v":96.894999999999996},{"$f":"Investimentos!AX147","v":35.542000000000002},{"$f":"Investimentos!AY147","v":11.643000000000001},{"$f":"Investimentos!AZ147","v":3.879},{"$f":"Investimentos!BA147","v":0.50600000000000001},{"$f":"Investimentos!BB147","v":0},{"$f":"Investimentos!BC147","v":0},{"$f":"Investimentos!BD147","v":0},{"$f":"Investimentos!BE147","v":0},{"$f":"Investimentos!BF147","v":0},{"$f":"Investimentos!BG147","v":0},{"$f":"Investimentos!BH147","v":0},{"$f":"Investimentos!BI147","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B148","v":"Outras empresas"},{"$f":"Investimentos!C148","v":2.4362608100000003},{"$f":"Investimentos!D148","v":6.2504066500000004},{"$f":"Investimentos!E148","v":-61.022363080968503},{"$f":"Investimentos!F148","v":-3.8141458400000001},null,{"$f":"Investimentos!H148","v":"Outras empresas"},{"$f":"Investimentos!I148","v":0},{"$f":"Investimentos!J148","v":0},{"$f":"Investimentos!K148","v":0},{"$f":"Investimentos!L148","v":0},{"$f":"Investimentos!M148","v":0},{"$f":"Investimentos!N148","v":0},{"$f":"Investimentos!O148","v":0},{"$f":"Investimentos!P148","v":0},{"$f":"Investimentos!Q148","v":0},{"$f":"Investimentos!R148","v":0},{"$f":"Investimentos!S148","v":0},{"$f":"Investimentos!T148","v":0},{"$f":"Investimentos!U148","v":70.134355440000007},{"$f":"Investimentos!V148","v":10.976672799999999},{"$f":"Investimentos!W148","v":2.43379901},{"$f":"Investimentos!X148","v":4.1457252499999999},{"$f":"Investimentos!Y148","v":3.1378091500000007},{"$f":"Investimentos!Z148","v":2.4705303700000001},{"$f":"Investimentos!AA148","v":2.87066255},{"$f":"Investimentos!AB148","v":10.1},{"$f":"Investimentos!AC148","v":17.900000000000002},{"$f":"Investimentos!AD148","v":6.1000000000000005},{"$f":"Investimentos!AE148","v":9.2999999999999989},{"$f":"Investimentos!AF148","v":6.1999999999999993},{"$f":"Investimentos!AG148","v":1.9},{"$f":"Investimentos!AH148","v":4.8},{"$f":"Investimentos!AI148","v":4.3},{"$f":"Investimentos!AJ148","v":4.1999999999999993},{"$f":"Investimentos!AK148","v":3.2},{"$f":"Investimentos!AL148","v":10.9},{"$f":"Investimentos!AM148","v":8.8000000000000007},{"$f":"Investimentos!AN148","v":27.400000000000002},{"$f":"Investimentos!AO148","v":11},{"$f":"Investimentos!AP148","v":17.777999999999999},{"$f":"Investimentos!AQ148","v":36.072000000000003},{"$f":"Investimentos!AR148","v":62.100000000000009},{"$f":"Investimentos!AS148","v":0.69999999999999929},{"$f":"Investimentos!AT148","v":15.946999999999999},{"$f":"Investimentos!AU148","v":10.535},{"$f":"Investimentos!AV148","v":19.643000000000001},{"$f":"Investimentos!AW148","v":3.3109999999999999},{"$f":"Investimentos!AX148","v":5.3409999999999993},{"$f":"Investimentos!AY148","v":16.100999999999999},{"$f":"Investimentos!AZ148","v":16.001999999999999},{"$f":"Investimentos!BA148","v":4.7509999999999994},{"$f":"Investimentos!BB148","v":13.286999999999999},{"$f":"Investimentos!BC148","v":22.968},{"$f":"Investimentos!BD148","v":26.108000000000001},{"$f":"Investimentos!BE148","v":6.2504066500000004},{"$f":"Investimentos!BF148","v":2.3783019300000001},{"$f":"Investimentos!BG148","v":15.41196094},{"$f":"Investimentos!BH148","v":47.428893969999997},{"$f":"Investimentos!BI148","v":2.4362608100000003}]
["Non Electric Assets",{"$f":"Investimentos!B149","v":"Holding e outras empresas"},{"$f":"Investimentos!C149","v":105.40580206999999},{"$f":"Investimentos!D149","v":66.308350050000001},{"$f":"Investimentos!E149","v":58.963089852964899},{"$f":"Investimentos!F149","v":39.097452019999992},null,{"$f":"Investimentos!H149","v":"Holding e outras empresas"},{"$f":"Investimentos!I149","v":0},{"$f":"Investimentos!J149","v":0},{"$f":"Investimentos!K149","v":0},{"$f":"Investimentos!L149","v":0},{"$f":"Investimentos!M149","v":0},{"$f":"Investimentos!N149","v":0},{"$f":"Investimentos!O149","v":0},{"$f":"Investimentos!P149","v":0},{"$f":"Investimentos!Q149","v":0},{"$f":"Investimentos!R149","v":0},{"$f":"Investimentos!S149","v":0},{"$f":"Investimentos!T149","v":0},{"$f":"Investimentos!U149","v":70.134355440000007},{"$f":"Investimentos!V149","v":10.976672799999999},{"$f":"Investimentos!W149","v":2.43379901},{"$f":"Investimentos!X149","v":4.1457252499999999},{"$f":"Investimentos!Y149","v":3.1378091500000007},{"$f":"Investimentos!Z149","v":2.4705303700000001},{"$f":"Investimentos!AA149","v":2.87066255},{"$f":"Investimentos!AB149","v":10.1},{"$f":"Investimentos!AC149","v":17.900000000000002},{"$f":"Investimentos!AD149","v":6.1000000000000005},{"$f":"Investimentos!AE149","v":9.2999999999999989},{"$f":"Investimentos!AF149","v":6.1999999999999993},{"$f":"Investimentos!AG149","v":1.9},{"$f":"Investimentos!AH149","v":4.8},{"$f":"Investimentos!AI149","v":4.3},{"$f":"Investimentos!AJ149","v":4.1999999999999993},{"$f":"Investimentos!AK149","v":3.2},{"$f":"Investimentos!AL149","v":10.9},{"$f":"Investimentos!AM149","v":8.8000000000000007},{"$f":"Investimentos!AN149","v":27.400000000000002},{"$f":"Investimentos!AO149","v":11},{"$f":"Investimentos!AP149","v":17.777999999999999},{"$f":"Investimentos!AQ149","v":36.072000000000003},{"$f":"Investimentos!AR149","v":62.100000000000009},{"$f":"Investimentos!AS149","v":0.69999999999999929},{"$f":"Investimentos!AT149","v":15.946999999999999},{"$f":"Investimentos!AU149","v":10.535},{"$f":"Investimentos!AV149","v":19.643000000000001},{"$f":"Investimentos!AW149","v":199.423},{"$f":"Investimentos!AX149","v":83.190999999999988},{"$f":"Investimentos!AY149","v":49.472000000000001},{"$f":"Investimentos!AZ149","v":32.905000000000001},{"$f":"Investimentos!BA149","v":5.9379999999999997},{"$f":"Investimentos!BB149","v":13.286999999999999},{"$f":"Investimentos!BC149","v":22.972999999999999},{"$f":"Investimentos!BD149","v":26.806000000000001},{"$f":"Investimentos!BE149","v":6.2504066500000004},{"$f":"Investimentos!BF149","v":2.73978191},{"$f":"Investimentos!BG149","v":15.41196094},{"$f":"Investimentos!BH149","v":47.440609099999996},{"$f":"Investimentos!BI149","v":2.4362608100000003}]
["Non Electric Assets",{"$f":"Investimentos!B150","v":0},{"$f":"Investimentos!C150","v":0},{"$f":"Investimentos!D150","v":0},{"$f":"Investimentos!E150","v":0},{"$f":"Investimentos!F150","v":0},null,{"$f":"Investimentos!H150","v":0},{"$f":"Investimentos!I150","v":0},{"$f":"Investimentos!J150","v":0},{"$f":"Investimentos!K150","v":0},{"$f":"Investimentos!L150","v":0},{"$f":"Investimentos!M150","v":0},{"$f":"Investimentos!N150","v":0},{"$f":"Investimentos!O150","v":0},{"$f":"Investimentos!P150","v":0},{"$f":"Investimentos!Q150","v":0},{"$f":"Investimentos!R150","v":0},{"$f":"Investimentos!S150","v":0},{"$f":"Investimentos!T150","v":0},{"$f":"Investimentos!U150","v":0},{"$f":"Investimentos!V150","v":0},{"$f":"Investimentos!W150","v":0},{"$f":"Investimentos!X150","v":0},{"$f":"Investimentos!Y150","v":0},{"$f":"Investimentos!Z150","v":0},{"$f":"Investimentos!AA150","v":0},{"$f":"Investimentos!AB150","v":0},{"$f":"Investimentos!AC150","v":0},{"$f":"Investimentos!AD150","v":0},{"$f":"Investimentos!AE150","v":0},{"$f":"Investimentos!AF150","v":0},{"$f":"Investimentos!AG150","v":0},{"$f":"Investimentos!AH150","v":0},{"$f":"Investimentos!AI150","v":0},{"$f":"Investimentos!AJ150","v":0},{"$f":"Investimentos!AK150","v":0},{"$f":"Investimentos!AL150","v":0},{"$f":"Investimentos!AM150","v":0},{"$f":"Investimentos!AN150","v":0},{"$f":"Investimentos!AO150","v":0},{"$f":"Investimentos!AP150","v":0},{"$f":"Investimentos!AQ150","v":0},{"$f":"Investimentos!AR150","v":0},{"$f":"Investimentos!AS150","v":0},{"$f":"Investimentos!AT150","v":0},{"$f":"Investimentos!AU150","v":0},{"$f":"Investimentos!AV150","v":0},{"$f":"Investimentos!AW150","v":0},{"$f":"Investimentos!AX150","v":0},{"$f":"Investimentos!AY150","v":0},{"$f":"Investimentos!AZ150","v":0},{"$f":"Investimentos!BA150","v":0},{"$f":"Investimentos!BB150","v":0},{"$f":"Investimentos!BC150","v":0},{"$f":"Investimentos!BD150","v":0},{"$f":"Investimentos!BE150","v":0},{"$f":"Investimentos!BF150","v":0},{"$f":"Investimentos!BG150","v":0},{"$f":"Investimentos!BH150","v":0},{"$f":"Investimentos!BI150","v":0}]
["Non Electric Assets",{"$f":"Investimentos!B151","v":"Total "},{"$f":"Investimentos!C151","v":181.27530718999998},{"$f":"Investimentos!D151","v":140.82298828},{"$f":"Investimentos!E151","v":28.725650125793489},{"$f":"Investimentos!F151","v":40.452318909999974},null,{"$f":"Investimentos!H151","v":"Total "},{"$f":"Investimentos!I151","v":7.3372366100000006},{"$f":"Investimentos!J151","v":5.3109984400000005},{"$f":"Investimentos!K151","v":5.1008991099999994},{"$f":"Investimentos!L151","v":13.99085367},{"$f":"Investimentos!M151","v":20.780112339999988},{"$f":"Investimentos!N151","v":27.367503169999996},{"$f":"Investimentos!O151","v":27.657315770000007},{"$f":"Investimentos!P151","v":33.73323211999999},{"$f":"Investimentos!Q151","v":22.534404190000007},{"$f":"Investimentos!R151","v":21.500861472999997},{"$f":"Investimentos!S151","v":23.734134649999994},{"$f":"Investimentos!T151","v":44.64960267},{"$f":"Investimentos!U151","v":105.95748979},{"$f":"Investimentos!V151","v":62.766657849999973},{"$f":"Investimentos!W151","v":47.513102439999983},{"$f":"Investimentos!X151","v":58.900614330000003},{"$f":"Investimentos!Y151","v":40.043376289999998},{"$f":"Investimentos!Z151","v":53.943694530000052},{"$f":"Investimentos!AA151","v":58.838926229999991},{"$f":"Investimentos!AB151","v":56.96629463},{"$f":"Investimentos!AC151","v":49.234931799999998},{"$f":"Investimentos!AD151","v":42.485899910000001},{"$f":"Investimentos!AE151","v":56.359515279999997},{"$f":"Investimentos!AF151","v":48.645714859999991},{"$f":"Investimentos!AG151","v":17.763623970000001},{"$f":"Investimentos!AH151","v":48.723972110000005},{"$f":"Investimentos!AI151","v":75.177191430000008},{"$f":"Investimentos!AJ151","v":53.02705675},{"$f":"Investimentos!AK151","v":27.300000000000004},{"$f":"Investimentos!AL151","v":54.2},{"$f":"Investimentos!AM151","v":54.6},{"$f":"Investimentos!AN151","v":98.600000000000009},{"$f":"Investimentos!AO151","v":41.099999999999994},{"$f":"Investimentos!AP151","v":48.221999999999994},{"$f":"Investimentos!AQ151","v":69.915999999999997},{"$f":"Investimentos!AR151","v":144.69999999999999},{"$f":"Investimentos!AS151","v":36.299999999999997},{"$f":"Investimentos!AT151","v":98.112999999999985},{"$f":"Investimentos!AU151","v":94.739000000000004},{"$f":"Investimentos!AV151","v":98.388999999999996},{"$f":"Investimentos!AW151","v":317.62199999999996},{"$f":"Investimentos!AX151","v":265.54399999999998},{"$f":"Investimentos!AY151","v":348.28999999999996},{"$f":"Investimentos!AZ151","v":488.76600000000002},{"$f":"Investimentos!BA151","v":206.65599999999998},{"$f":"Investimentos!BB151","v":468.15199999999999},{"$f":"Investimentos!BC151","v":380.36930538000001},{"$f":"Investimentos!BD151","v":193.78373588000005},{"$f":"Investimentos!BE151","v":74.309878620000006},{"$f":"Investimentos!BF151","v":138.15325755740975},{"$f":"Investimentos!BG151","v":197.00808460000005},{"$f":"Investimentos!BH151","v":227.15374919000004},{"$f":"Investimentos!BI151","v":77.577828149999988}]
["Non Electric Assets"]
["Non Electric Assets"]
["Non Electric Assets"]
["Special obligations","Special obligations"]
["Special obligations"]
["Special obligations"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null," ","1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17",{"$f":"AD$8","v":"2Q17"},"3Q17","4Q17","1Q18","2Q18","3Q18","=","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Special obligations",null,null,null,null,null,null,"Valores em  "]
["Special obligations"]
["Special obligations"]
["Special obligations",{"$f":"Investimentos!B161","v":"EMG"},{"$f":"Investimentos!C161","v":0},{"$f":"Investimentos!D161","v":0},{"$f":"Investimentos!E161","v":"-"},{"$f":"Investimentos!F161","v":0},null,{"$f":"Investimentos!H161","v":"EMG"},{"$f":"Investimentos!I161","v":0},{"$f":"Investimentos!J161","v":0},{"$f":"Investimentos!K161","v":0},{"$f":"Investimentos!L161","v":0},{"$f":"Investimentos!M161","v":1.826651983295164},{"$f":"Investimentos!N161","v":-6.0613858424581863},{"$f":"Investimentos!O161","v":10.627792964786941},{"$f":"Investimentos!P161","v":5.4279408943760794},{"$f":"Investimentos!Q161","v":2.0946209800000011},{"$f":"Investimentos!R161","v":1.4685053000000001},{"$f":"Investimentos!S161","v":3.5362111800000005},{"$f":"Investimentos!T161","v":0.85777548999999897},{"$f":"Investimentos!U161","v":0.80777461000000017},{"$f":"Investimentos!V161","v":0.86975207999999893},{"$f":"Investimentos!W161","v":0.88566032000000094},{"$f":"Investimentos!X161","v":0.9329158500000001},{"$f":"Investimentos!Y161","v":0.46860553999999938},{"$f":"Investimentos!Z161","v":0.9},{"$f":"Investimentos!AA161","v":0.9},{"$f":"Investimentos!AB161","v":2.9},{"$f":"Investimentos!AC161","v":1.6},{"$f":"Investimentos!AD161","v":5.4},{"$f":"Investimentos!AE161","v":1.3},{"$f":"Investimentos!AF161","v":3.3},{"$f":"Investimentos!AG161","v":1.2},{"$f":"Investimentos!AH161","v":5},{"$f":"Investimentos!AI161","v":9.1},{"$f":"Investimentos!AJ161","v":1.7},{"$f":"Investimentos!AK161","v":7.8},{"$f":"Investimentos!AL161","v":0.6},{"$f":"Investimentos!AM161","v":0.3},{"$f":"Investimentos!AN161","v":0},{"$f":"Investimentos!AO161","v":-0.1},{"$f":"Investimentos!AP161","v":0},{"$f":"Investimentos!AQ161","v":3.6970000000000001},{"$f":"Investimentos!AR161","v":1.1000000000000001},{"$f":"Investimentos!AS161","v":0.5},{"$f":"Investimentos!AT161","v":0.60899999999999999},{"$f":"Investimentos!AU161","v":2.9409999999999998},{"$f":"Investimentos!AV161","v":4.4779999999999998},{"$f":"Investimentos!AW161","v":1.9350000000000001},{"$f":"Investimentos!AX161","v":0.88700000000000001},{"$f":"Investimentos!AY161","v":1.306},{"$f":"Investimentos!AZ161","v":1.3049999999999999},{"$f":"Investimentos!BA161","v":0},{"$f":"Investimentos!BB161","v":0},{"$f":"Investimentos!BC161","v":0},{"$f":"Investimentos!BD161","v":0},{"$f":"Investimentos!BE161","v":0},{"$f":"Investimentos!BF161","v":0},{"$f":"Investimentos!BG161","v":0},{"$f":"Investimentos!BH161","v":0},{"$f":"Investimentos!BI161","v":0}]
["Special obligations",{"$f":"Investimentos!B162","v":"ENF"},{"$f":"Investimentos!C162","v":0},{"$f":"Investimentos!D162","v":0},{"$f":"Investimentos!E162","v":"-"},{"$f":"Investimentos!F162","v":0},null,{"$f":"Investimentos!H162","v":"ENF"},{"$f":"Investimentos!I162","v":0},{"$f":"Investimentos!J162","v":0},{"$f":"Investimentos!K162","v":0},{"$f":"Investimentos!L162","v":0},{"$f":"Investimentos!M162","v":0.35279552000000003},{"$f":"Investimentos!N162","v":0.30353110999999994},{"$f":"Investimentos!O162","v":0.15279268000000001},{"$f":"Investimentos!P162","v":0.21087446999999998},{"$f":"Investimentos!Q162","v":0.16746828999999999},{"$f":"Investimentos!R162","v":0.23698557000000001},{"$f":"Investimentos!S162","v":0.16770262},{"$f":"Investimentos!T162","v":-0.12297562999999996},{"$f":"Investimentos!U162","v":0.30076877000000002},{"$f":"Investimentos!V162","v":6.9033299999999811E-2},{"$f":"Investimentos!W162","v":-0.17165064999999977},{"$f":"Investimentos!X162","v":0.1717356299999995},{"$f":"Investimentos!Y162","v":0.1012306999999999},{"$f":"Investimentos!Z162","v":0.1},{"$f":"Investimentos!AA162","v":0},{"$f":"Investimentos!AB162","v":0.1},{"$f":"Investimentos!AC162","v":0.3},{"$f":"Investimentos!AD162","v":0.4},{"$f":"Investimentos!AE162","v":0},{"$f":"Investimentos!AF162","v":0.4},{"$f":"Investimentos!AG162","v":0.2},{"$f":"Investimentos!AH162","v":0.1},{"$f":"Investimentos!AI162","v":0},{"$f":"Investimentos!AJ162","v":-0.1},{"$f":"Investimentos!AK162","v":0.1},{"$f":"Investimentos!AL162","v":0},{"$f":"Investimentos!AM162","v":0.1},{"$f":"Investimentos!AN162","v":-0.3},{"$f":"Investimentos!AO162","v":0.1},{"$f":"Investimentos!AP162","v":0.2},{"$f":"Investimentos!AQ162","v":8.7999999999999995E-2},{"$f":"Investimentos!AR162","v":-0.1},{"$f":"Investimentos!AS162","v":0.1},{"$f":"Investimentos!AT162","v":0.14399999999999999},{"$f":"Investimentos!AU162","v":0.111},{"$f":"Investimentos!AV162","v":6.0000000000000001E-3},{"$f":"Investimentos!AW162","v":0.106},{"$f":"Investimentos!AX162","v":0.125},{"$f":"Investimentos!AY162","v":0.10199999999999999},{"$f":"Investimentos!AZ162","v":-0.127},{"$f":"Investimentos!BA162","v":0},{"$f":"Investimentos!BB162","v":0},{"$f":"Investimentos!BC162","v":0},{"$f":"Investimentos!BD162","v":0},{"$f":"Investimentos!BE162","v":0},{"$f":"Investimentos!BF162","v":0},{"$f":"Investimentos!BG162","v":0},{"$f":"Investimentos!BH162","v":0},{"$f":"Investimentos!BI162","v":0}]
["Special obligations",{"$f":"Investimentos!B163","v":"EMR"},{"$f":"Investimentos!C163","v":2.9420203138288299},{"$f":"Investimentos!D163","v":1.0309999999999999},{"$f":"Investimentos!E163","v":185.35599552170999},{"$f":"Investimentos!F163","v":1.91102031382883},null,{"$f":"Investimentos!H163","v":"EMR"},{"$f":"Investimentos!I163","v":0},{"$f":"Investimentos!J163","v":0},{"$f":"Investimentos!K163","v":0},{"$f":"Investimentos!L163","v":0},{"$f":"Investimentos!M163","v":0},{"$f":"Investimentos!N163","v":0},{"$f":"Investimentos!O163","v":0},{"$f":"Investimentos!P163","v":0},{"$f":"Investimentos!Q163","v":0},{"$f":"Investimentos!R163","v":0},{"$f":"Investimentos!S163","v":0},{"$f":"Investimentos!T163","v":0},{"$f":"Investimentos!U163","v":0},{"$f":"Investimentos!V163","v":0},{"$f":"Investimentos!W163","v":0},{"$f":"Investimentos!X163","v":0},{"$f":"Investimentos!Y163","v":0},{"$f":"Investimentos!Z163","v":0},{"$f":"Investimentos!AA163","v":0},{"$f":"Investimentos!AB163","v":0},{"$f":"Investimentos!AC163","v":0},{"$f":"Investimentos!AD163","v":0},{"$f":"Investimentos!AE163","v":0},{"$f":"Investimentos!AF163","v":0},{"$f":"Investimentos!AG163","v":0},{"$f":"Investimentos!AH163","v":0},{"$f":"Investimentos!AI163","v":0},{"$f":"Investimentos!AJ163","v":0},{"$f":"Investimentos!AK163","v":0},{"$f":"Investimentos!AL163","v":0},{"$f":"Investimentos!AM163","v":0},{"$f":"Investimentos!AN163","v":0},{"$f":"Investimentos!AO163","v":0},{"$f":"Investimentos!AP163","v":0},{"$f":"Investimentos!AQ163","v":0},{"$f":"Investimentos!AR163","v":0},{"$f":"Investimentos!AS163","v":0},{"$f":"Investimentos!AT163","v":0},{"$f":"Investimentos!AU163","v":0},{"$f":"Investimentos!AV163","v":0},{"$f":"Investimentos!AW163","v":2.0409999999999999},{"$f":"Investimentos!AX163","v":1.012},{"$f":"Investimentos!AY163","v":1.4080000000000001},{"$f":"Investimentos!AZ163","v":1.1779999999999999},{"$f":"Investimentos!BA163","v":1.575},{"$f":"Investimentos!BB163","v":1.75},{"$f":"Investimentos!BC163","v":1.5629999999999999},{"$f":"Investimentos!BD163","v":1.256},{"$f":"Investimentos!BE163","v":1.0309999999999999},{"$f":"Investimentos!BF163","v":3.0949666899999997},{"$f":"Investimentos!BG163","v":1.9353784000000003},{"$f":"Investimentos!BH163","v":3.6544119400000001},{"$f":"Investimentos!BI163","v":2.9420203138288299}]
["Special obligations",{"$f":"Investimentos!B164","v":"ESE"},{"$f":"Investimentos!C164","v":2.3017345526546826},{"$f":"Investimentos!D164","v":2.7745813599999996},{"$f":"Investimentos!E164","v":-17.04209558105433},{"$f":"Investimentos!F164","v":-0.47284680734531692},null,{"$f":"Investimentos!H164","v":"ESE"},{"$f":"Investimentos!I164","v":0},{"$f":"Investimentos!J164","v":0},{"$f":"Investimentos!K164","v":0},{"$f":"Investimentos!L164","v":0},{"$f":"Investimentos!M164","v":7.16250320549723},{"$f":"Investimentos!N164","v":7.8514946110987296},{"$f":"Investimentos!O164","v":2.5339150510183805},{"$f":"Investimentos!P164","v":5.797087132385661},{"$f":"Investimentos!Q164","v":3.6378001900000001},{"$f":"Investimentos!R164","v":2.4121990999999996},{"$f":"Investimentos!S164","v":-5.2704311800000001},{"$f":"Investimentos!T164","v":-0.78000406000000022},{"$f":"Investimentos!U164","v":1.6729250600000014},{"$f":"Investimentos!V164","v":1.9110705699999999},{"$f":"Investimentos!W164","v":1.6654571400000018},{"$f":"Investimentos!X164","v":3.4953669899999995},{"$f":"Investimentos!Y164","v":4.5},{"$f":"Investimentos!Z164","v":5.3},{"$f":"Investimentos!AA164","v":8.4},{"$f":"Investimentos!AB164","v":7.9},{"$f":"Investimentos!AC164","v":2.7},{"$f":"Investimentos!AD164","v":3.2},{"$f":"Investimentos!AE164","v":2.1},{"$f":"Investimentos!AF164","v":9.3000000000000007},{"$f":"Investimentos!AG164","v":6.8},{"$f":"Investimentos!AH164","v":2.4},{"$f":"Investimentos!AI164","v":0.9},{"$f":"Investimentos!AJ164","v":1.4},{"$f":"Investimentos!AK164","v":0.9},{"$f":"Investimentos!AL164","v":2.2000000000000002},{"$f":"Investimentos!AM164","v":0.9},{"$f":"Investimentos!AN164","v":0.8},{"$f":"Investimentos!AO164","v":2.1},{"$f":"Investimentos!AP164","v":-0.5},{"$f":"Investimentos!AQ164","v":0.69699999999999995},{"$f":"Investimentos!AR164","v":0.6},{"$f":"Investimentos!AS164","v":1.2},{"$f":"Investimentos!AT164","v":1.9},{"$f":"Investimentos!AU164","v":1.6419999999999999},{"$f":"Investimentos!AV164","v":1.407},{"$f":"Investimentos!AW164","v":2.1349999999999998},{"$f":"Investimentos!AX164","v":1.9970000000000001},{"$f":"Investimentos!AY164","v":2.4740000000000002},{"$f":"Investimentos!AZ164","v":3.395},{"$f":"Investimentos!BA164","v":3.0310000000000001},{"$f":"Investimentos!BB164","v":2.1459999999999999},{"$f":"Investimentos!BC164","v":4.1639999999999997},{"$f":"Investimentos!BD164","v":1.595},{"$f":"Investimentos!BE164","v":2.7745813599999996},{"$f":"Investimentos!BF164","v":2.3884040600000005},{"$f":"Investimentos!BG164","v":1.9802427899999999},{"$f":"Investimentos!BH164","v":4.3090429699999993},{"$f":"Investimentos!BI164","v":2.3017345526546826}]
["Special obligations",{"$f":"Investimentos!B165","v":"EBO"},{"$f":"Investimentos!C165","v":0},{"$f":"Investimentos!D165","v":0},{"$f":"Investimentos!E165","v":"-"},{"$f":"Investimentos!F165","v":0},null,{"$f":"Investimentos!H165","v":"EBO"},{"$f":"Investimentos!I165","v":0},{"$f":"Investimentos!J165","v":0},{"$f":"Investimentos!K165","v":0},{"$f":"Investimentos!L165","v":0},{"$f":"Investimentos!M165","v":0.30934567408828156},{"$f":"Investimentos!N165","v":2.8663321447545713},{"$f":"Investimentos!O165","v":0.74853981594977181},{"$f":"Investimentos!P165","v":0.65878236520737599},{"$f":"Investimentos!Q165","v":0.44102286000000002},{"$f":"Investimentos!R165","v":0.54001999000000001},{"$f":"Investimentos!S165","v":1.28867785},{"$f":"Investimentos!T165","v":-0.86166586000000012},{"$f":"Investimentos!U165","v":1.3400011600000001},{"$f":"Investimentos!V165","v":0.68602693000000003},{"$f":"Investimentos!W165","v":11.553658440000001},{"$f":"Investimentos!X165","v":26.626805409999999},{"$f":"Investimentos!Y165","v":0.91481000999999995},{"$f":"Investimentos!Z165","v":0.66246322999999996},{"$f":"Investimentos!AA165","v":0.4},{"$f":"Investimentos!AB165","v":0.1},{"$f":"Investimentos!AC165","v":0.1},{"$f":"Investimentos!AD165","v":0.4},{"$f":"Investimentos!AE165","v":0.4},{"$f":"Investimentos!AF165","v":1.2},{"$f":"Investimentos!AG165","v":0.8},{"$f":"Investimentos!AH165","v":0.2},{"$f":"Investimentos!AI165","v":0.5},{"$f":"Investimentos!AJ165","v":3.5},{"$f":"Investimentos!AK165","v":0.8},{"$f":"Investimentos!AL165","v":0.4},{"$f":"Investimentos!AM165","v":0},{"$f":"Investimentos!AN165","v":0.6},{"$f":"Investimentos!AO165","v":0.2},{"$f":"Investimentos!AP165","v":0.1},{"$f":"Investimentos!AQ165","v":0.28399999999999997},{"$f":"Investimentos!AR165","v":0.2},{"$f":"Investimentos!AS165","v":0.4},{"$f":"Investimentos!AT165","v":0.56200000000000006},{"$f":"Investimentos!AU165","v":0.505},{"$f":"Investimentos!AV165","v":0.19900000000000001},{"$f":"Investimentos!AW165","v":0.23200000000000001},{"$f":"Investimentos!AX165","v":0.26100000000000001},{"$f":"Investimentos!AY165","v":0.499},{"$f":"Investimentos!AZ165","v":1.86},{"$f":"Investimentos!BA165","v":0.46},{"$f":"Investimentos!BB165","v":0},{"$f":"Investimentos!BC165","v":0},{"$f":"Investimentos!BD165","v":0},{"$f":"Investimentos!BE165","v":0},{"$f":"Investimentos!BF165","v":0},{"$f":"Investimentos!BG165","v":0},{"$f":"Investimentos!BH165","v":0},{"$f":"Investimentos!BI165","v":0}]
["Special obligations",{"$f":"Investimentos!B166","v":"EPB"},{"$f":"Investimentos!C166","v":0},{"$f":"Investimentos!D166","v":0},{"$f":"Investimentos!E166","v":"-"},{"$f":"Investimentos!F166","v":0},null,{"$f":"Investimentos!H166","v":"EPB"},{"$f":"Investimentos!I166","v":0},{"$f":"Investimentos!J166","v":0},{"$f":"Investimentos!K166","v":0},{"$f":"Investimentos!L166","v":0},{"$f":"Investimentos!M166","v":6.0366548089852294},{"$f":"Investimentos!N166","v":7.4882316572873808},{"$f":"Investimentos!O166","v":9.5437990294100192},{"$f":"Investimentos!P166","v":8.8053145043173693},{"$f":"Investimentos!Q166","v":3.8673835499999991},{"$f":"Investimentos!R166","v":2.4339568600000137},{"$f":"Investimentos!S166","v":3.7099165399999965},{"$f":"Investimentos!T166","v":-3.5631406000000005},{"$f":"Investimentos!U166","v":3.327371760000001},{"$f":"Investimentos!V166","v":4.2686562299999995},{"$f":"Investimentos!W166","v":5.013671490000001},{"$f":"Investimentos!X166","v":-9.2811635100000007},{"$f":"Investimentos!Y166","v":6.6542138100000008},{"$f":"Investimentos!Z166","v":7.5743676200000003},{"$f":"Investimentos!AA166","v":8},{"$f":"Investimentos!AB166","v":2.9},{"$f":"Investimentos!AC166","v":4.5},{"$f":"Investimentos!AD166","v":4},{"$f":"Investimentos!AE166","v":2.2000000000000002},{"$f":"Investimentos!AF166","v":10.4},{"$f":"Investimentos!AG166","v":3.3},{"$f":"Investimentos!AH166","v":-0.2},{"$f":"Investimentos!AI166","v":2.2000000000000002},{"$f":"Investimentos!AJ166","v":3.1},{"$f":"Investimentos!AK166","v":6},{"$f":"Investimentos!AL166","v":2.4},{"$f":"Investimentos!AM166","v":2.4},{"$f":"Investimentos!AN166","v":3},{"$f":"Investimentos!AO166","v":1.1000000000000001},{"$f":"Investimentos!AP166","v":0.3},{"$f":"Investimentos!AQ166","v":1.7629999999999999},{"$f":"Investimentos!AR166","v":2.6},{"$f":"Investimentos!AS166","v":2.2999999999999998},{"$f":"Investimentos!AT166","v":1.92},{"$f":"Investimentos!AU166","v":7.2750000000000004},{"$f":"Investimentos!AV166","v":2.117},{"$f":"Investimentos!AW166","v":2.37},{"$f":"Investimentos!AX166","v":5.5519999999999996},{"$f":"Investimentos!AY166","v":3.5449999999999999},{"$f":"Investimentos!AZ166","v":5.31},{"$f":"Investimentos!BA166","v":2.9209999999999998},{"$f":"Investimentos!BB166","v":0},{"$f":"Investimentos!BC166","v":0},{"$f":"Investimentos!BD166","v":0},{"$f":"Investimentos!BE166","v":0},{"$f":"Investimentos!BF166","v":0},{"$f":"Investimentos!BG166","v":0},{"$f":"Investimentos!BH166","v":0},{"$f":"Investimentos!BI166","v":0}]
["Special obligations",{"$f":"Investimentos!B167","v":"EPB+EBO"},{"$f":"Investimentos!C167","v":"-"},{"$f":"Investimentos!D167","v":3.3217196200000001},{"$f":"Investimentos!E167","v":"-"},{"$f":"Investimentos!F167","v":"-"},null,{"$f":"Investimentos!H167","v":"EPB+EBO"},{"$f":"Investimentos!I167","v":0},{"$f":"Investimentos!J167","v":0},{"$f":"Investimentos!K167","v":0},{"$f":"Investimentos!L167","v":0},{"$f":"Investimentos!M167","v":0},{"$f":"Investimentos!N167","v":0},{"$f":"Investimentos!O167","v":0},{"$f":"Investimentos!P167","v":0},{"$f":"Investimentos!Q167","v":0},{"$f":"Investimentos!R167","v":0},{"$f":"Investimentos!S167","v":0},{"$f":"Investimentos!T167","v":0},{"$f":"Investimentos!U167","v":0},{"$f":"Investimentos!V167","v":0},{"$f":"Investimentos!W167","v":0},{"$f":"Investimentos!X167","v":0},{"$f":"Investimentos!Y167","v":0},{"$f":"Investimentos!Z167","v":0},{"$f":"Investimentos!AA167","v":0},{"$f":"Investimentos!AB167","v":0},{"$f":"Investimentos!AC167","v":0},{"$f":"Investimentos!AD167","v":0},{"$f":"Investimentos!AE167","v":0},{"$f":"Investimentos!AF167","v":0},{"$f":"Investimentos!AG167","v":0},{"$f":"Investimentos!AH167","v":0},{"$f":"Investimentos!AI167","v":0},{"$f":"Investimentos!AJ167","v":0},{"$f":"Investimentos!AK167","v":0},{"$f":"Investimentos!AL167","v":0},{"$f":"Investimentos!AM167","v":0},{"$f":"Investimentos!AN167","v":0},{"$f":"Investimentos!AO167","v":0},{"$f":"Investimentos!AP167","v":0},{"$f":"Investimentos!AQ167","v":0},{"$f":"Investimentos!AR167","v":0},{"$f":"Investimentos!AS167","v":0},{"$f":"Investimentos!AT167","v":0},{"$f":"Investimentos!AU167","v":0},{"$f":"Investimentos!AV167","v":0},{"$f":"Investimentos!AW167","v":0},{"$f":"Investimentos!AX167","v":0},{"$f":"Investimentos!AY167","v":0},{"$f":"Investimentos!AZ167","v":0},{"$f":"Investimentos!BA167","v":3.3809999999999998},{"$f":"Investimentos!BB167","v":10.459},{"$f":"Investimentos!BC167","v":3.294},{"$f":"Investimentos!BD167","v":3.3980000000000001},{"$f":"Investimentos!BE167","v":3.3217196200000001},{"$f":"Investimentos!BF167","v":2.4031645800000003},{"$f":"Investimentos!BG167","v":5.3136640700000006},{"$f":"Investimentos!BH167","v":11.397854379999998},{"$f":"Investimentos!BI167","v":"-"}]
["Special obligations",{"$f":"Investimentos!B168","v":"EMT"},{"$f":"Investimentos!C168","v":7.5249032150912427},{"$f":"Investimentos!D168","v":5.1470331400000005},{"$f":"Investimentos!E168","v":46.198849131389942},{"$f":"Investimentos!F168","v":2.3778700750912423},null,{"$f":"Investimentos!H168","v":"EMT"},{"$f":"Investimentos!I168","v":0},{"$f":"Investimentos!J168","v":0},{"$f":"Investimentos!K168","v":0},{"$f":"Investimentos!L168","v":0},{"$f":"Investimentos!M168","v":0.8647276399999998},{"$f":"Investimentos!N168","v":5.5396628999999997},{"$f":"Investimentos!O168","v":7.21876417},{"$f":"Investimentos!P168","v":5.0241820700000002},{"$f":"Investimentos!Q168","v":2.1},{"$f":"Investimentos!R168","v":10.3},{"$f":"Investimentos!S168","v":25.9},{"$f":"Investimentos!T168","v":35.9},{"$f":"Investimentos!U168","v":4.3984399999999999},{"$f":"Investimentos!V168","v":8.6809600000000007},{"$f":"Investimentos!W168","v":7.0719700000000003},{"$f":"Investimentos!X168","v":6.8354447199999999},{"$f":"Investimentos!Y168","v":2.7155570800000151},{"$f":"Investimentos!Z168","v":8.9740705099999829},{"$f":"Investimentos!AA168","v":24.8},{"$f":"Investimentos!AB168","v":23.3},{"$f":"Investimentos!AC168","v":16.600000000000001},{"$f":"Investimentos!AD168","v":90.3},{"$f":"Investimentos!AE168","v":28},{"$f":"Investimentos!AF168","v":82.8},{"$f":"Investimentos!AG168","v":70.7},{"$f":"Investimentos!AH168","v":3.1},{"$f":"Investimentos!AI168","v":2.1},{"$f":"Investimentos!AJ168","v":63.4},{"$f":"Investimentos!AK168","v":-7.3},{"$f":"Investimentos!AL168","v":5.2},{"$f":"Investimentos!AM168","v":7.1},{"$f":"Investimentos!AN168","v":5.6},{"$f":"Investimentos!AO168","v":64.900000000000006},{"$f":"Investimentos!AP168","v":49.7},{"$f":"Investimentos!AQ168","v":2.0209999999999999},{"$f":"Investimentos!AR168","v":-4.5},{"$f":"Investimentos!AS168","v":-15.2},{"$f":"Investimentos!AT168","v":6.8010000000000002},{"$f":"Investimentos!AU168","v":6.8109999999999999},{"$f":"Investimentos!AV168","v":5.8929999999999998},{"$f":"Investimentos!AW168","v":5.84},{"$f":"Investimentos!AX168","v":11.95},{"$f":"Investimentos!AY168","v":29.567},{"$f":"Investimentos!AZ168","v":140.65600000000001},{"$f":"Investimentos!BA168","v":39.579000000000001},{"$f":"Investimentos!BB168","v":36.572000000000003},{"$f":"Investimentos!BC168","v":22.766999999999999},{"$f":"Investimentos!BD168","v":14.616},{"$f":"Investimentos!BE168","v":5.1470331400000005},{"$f":"Investimentos!BF168","v":23.159272339999998},{"$f":"Investimentos!BG168","v":30.49402933},{"$f":"Investimentos!BH168","v":10.417100470000001},{"$f":"Investimentos!BI168","v":7.5249032150912427}]
["Special obligations",{"$f":"Investimentos!B169","v":"EMS"},{"$f":"Investimentos!C169","v":9.4313136631118457},{"$f":"Investimentos!D169","v":19.823701119999999},{"$f":"Investimentos!E169","v":-52.424052370338373},{"$f":"Investimentos!F169","v":-10.392387456888153},null,{"$f":"Investimentos!H169","v":"EMS"},{"$f":"Investimentos!I169","v":0},{"$f":"Investimentos!J169","v":0},{"$f":"Investimentos!K169","v":0},{"$f":"Investimentos!L169","v":0},{"$f":"Investimentos!M169","v":8.9511911700000013},{"$f":"Investimentos!N169","v":4.9234705400000003},{"$f":"Investimentos!O169","v":13.12287922},{"$f":"Investimentos!P169","v":11.900455030000002},{"$f":"Investimentos!Q169","v":17.009871329999999},{"$f":"Investimentos!R169","v":6.2},{"$f":"Investimentos!S169","v":6.2},{"$f":"Investimentos!T169","v":24.505496870000002},{"$f":"Investimentos!U169","v":4.7997660000000035},{"$f":"Investimentos!V169","v":7.8404206699999994},{"$f":"Investimentos!W169","v":9.5844498599999994},{"$f":"Investimentos!X169","v":21.34531024},{"$f":"Investimentos!Y169","v":6.7442799999999989},{"$f":"Investimentos!Z169","v":4.0029999999999992},{"$f":"Investimentos!AA169","v":6.5},{"$f":"Investimentos!AB169","v":15},{"$f":"Investimentos!AC169","v":88.2},{"$f":"Investimentos!AD169","v":128.1},{"$f":"Investimentos!AE169","v":31.6},{"$f":"Investimentos!AF169","v":6.8},{"$f":"Investimentos!AG169","v":11.4},{"$f":"Investimentos!AH169","v":6.3},{"$f":"Investimentos!AI169","v":2.9},{"$f":"Investimentos!AJ169","v":4.5},{"$f":"Investimentos!AK169","v":3.4},{"$f":"Investimentos!AL169","v":3.8},{"$f":"Investimentos!AM169","v":4.7},{"$f":"Investimentos!AN169","v":3.5},{"$f":"Investimentos!AO169","v":7},{"$f":"Investimentos!AP169","v":2.7},{"$f":"Investimentos!AQ169","v":6.8970000000000002},{"$f":"Investimentos!AR169","v":2.5},{"$f":"Investimentos!AS169","v":3},{"$f":"Investimentos!AT169","v":6.7370000000000001},{"$f":"Investimentos!AU169","v":24.997},{"$f":"Investimentos!AV169","v":9.0009999999999994},{"$f":"Investimentos!AW169","v":40.023000000000003},{"$f":"Investimentos!AX169","v":30.061},{"$f":"Investimentos!AY169","v":19.988},{"$f":"Investimentos!AZ169","v":16.327999999999999},{"$f":"Investimentos!BA169","v":7.3550000000000004},{"$f":"Investimentos!BB169","v":25.812000000000001},{"$f":"Investimentos!BC169","v":14.132},{"$f":"Investimentos!BD169","v":8.4570000000000007},{"$f":"Investimentos!BE169","v":19.823701119999999},{"$f":"Investimentos!BF169","v":13.67445624},{"$f":"Investimentos!BG169","v":11.205202580000002},{"$f":"Investimentos!BH169","v":68.005539249999998},{"$f":"Investimentos!BI169","v":9.4313136631118457}]
["Special obligations",{"$f":"Investimentos!B170","v":"ETO"},{"$f":"Investimentos!C170","v":1.7574552643604502},{"$f":"Investimentos!D170","v":4.8281667800000001},{"$f":"Investimentos!E170","v":-63.599947051529767},{"$f":"Investimentos!F170","v":-3.0707115156395499},null,{"$f":"Investimentos!H170","v":"ETO"},{"$f":"Investimentos!I170","v":0},{"$f":"Investimentos!J170","v":0},{"$f":"Investimentos!K170","v":0},{"$f":"Investimentos!L170","v":0},{"$f":"Investimentos!M170","v":-0.15496283000000002},{"$f":"Investimentos!N170","v":-0.53476036999999965},{"$f":"Investimentos!O170","v":2.0891473600000037},{"$f":"Investimentos!P170","v":-10.012296309999986},{"$f":"Investimentos!Q170","v":7.3517125099999987},{"$f":"Investimentos!R170","v":5.9},{"$f":"Investimentos!S170","v":27.1},{"$f":"Investimentos!T170","v":16.3},{"$f":"Investimentos!U170","v":3.8276312699999999},{"$f":"Investimentos!V170","v":7.1901257799999998},{"$f":"Investimentos!W170","v":10.93880719},{"$f":"Investimentos!X170","v":33.554768539999998},{"$f":"Investimentos!Y170","v":2.1124299999999998},{"$f":"Investimentos!Z170","v":14.3},{"$f":"Investimentos!AA170","v":1.1000000000000001},{"$f":"Investimentos!AB170","v":88.2},{"$f":"Investimentos!AC170","v":3.1},{"$f":"Investimentos!AD170","v":8.1},{"$f":"Investimentos!AE170","v":42.6},{"$f":"Investimentos!AF170","v":0.7},{"$f":"Investimentos!AG170","v":1.5},{"$f":"Investimentos!AH170","v":2.5},{"$f":"Investimentos!AI170","v":-9.9},{"$f":"Investimentos!AJ170","v":4.4000000000000004},{"$f":"Investimentos!AK170","v":1.1000000000000001},{"$f":"Investimentos!AL170","v":4.0999999999999996},{"$f":"Investimentos!AM170","v":-27.7},{"$f":"Investimentos!AN170","v":9.5},{"$f":"Investimentos!AO170","v":2.8},{"$f":"Investimentos!AP170","v":0.8},{"$f":"Investimentos!AQ170","v":37.17},{"$f":"Investimentos!AR170","v":3.7},{"$f":"Investimentos!AS170","v":9.5},{"$f":"Investimentos!AT170","v":12.281000000000001},{"$f":"Investimentos!AU170","v":2.5619999999999998},{"$f":"Investimentos!AV170","v":5.7969999999999997},{"$f":"Investimentos!AW170","v":3.802},{"$f":"Investimentos!AX170","v":21.823},{"$f":"Investimentos!AY170","v":5.98},{"$f":"Investimentos!AZ170","v":5.0259999999999998},{"$f":"Investimentos!BA170","v":13.288},{"$f":"Investimentos!BB170","v":8.8970000000000002},{"$f":"Investimentos!BC170","v":7.0979999999999999},{"$f":"Investimentos!BD170","v":9.6769999999999996},{"$f":"Investimentos!BE170","v":4.8281667800000001},{"$f":"Investimentos!BF170","v":6.1868722500000004},{"$f":"Investimentos!BG170","v":6.05325267},{"$f":"Investimentos!BH170","v":11.494977909999999},{"$f":"Investimentos!BI170","v":1.7574552643604502}]
["Special obligations",{"$f":"Investimentos!B171","v":"ESS"},{"$f":"Investimentos!C171","v":10.657474587920813},{"$f":"Investimentos!D171","v":76.377261079999997},{"$f":"Investimentos!E171","v":-86.046272886431694},{"$f":"Investimentos!F171","v":-65.71978649207918},null,{"$f":"Investimentos!H171","v":"ESS"},{"$f":"Investimentos!I171","v":0},{"$f":"Investimentos!J171","v":0},{"$f":"Investimentos!K171","v":0},{"$f":"Investimentos!L171","v":0},{"$f":"Investimentos!M171","v":1.4096696700000002},{"$f":"Investimentos!N171","v":3.2624301199999999},{"$f":"Investimentos!O171","v":2.10220875},{"$f":"Investimentos!P171","v":2.02245629},{"$f":"Investimentos!Q171","v":1.94846082},{"$f":"Investimentos!R171","v":6.7145092599999989},{"$f":"Investimentos!S171","v":4.9318562399999992},{"$f":"Investimentos!T171","v":10.508105500000001},{"$f":"Investimentos!U171","v":4.6196554700000005},{"$f":"Investimentos!V171","v":11.322202709999999},{"$f":"Investimentos!W171","v":9.6236394500000007},{"$f":"Investimentos!X171","v":3.1788090199999997},{"$f":"Investimentos!Y171","v":1.2000000000000002},{"$f":"Investimentos!Z171","v":7.4141499999999994},{"$f":"Investimentos!AA171","v":21.1},{"$f":"Investimentos!AB171","v":-17.200000000000003},{"$f":"Investimentos!AC171","v":4.0999999999999996},{"$f":"Investimentos!AD171","v":15.9},{"$f":"Investimentos!AE171","v":9.3000000000000007},{"$f":"Investimentos!AF171","v":6.4},{"$f":"Investimentos!AG171","v":2.6},{"$f":"Investimentos!AH171","v":2.2999999999999998},{"$f":"Investimentos!AI171","v":4.2},{"$f":"Investimentos!AJ171","v":3.6},{"$f":"Investimentos!AK171","v":3.2},{"$f":"Investimentos!AL171","v":3.7},{"$f":"Investimentos!AM171","v":3.8},{"$f":"Investimentos!AN171","v":5.8},{"$f":"Investimentos!AO171","v":4.2},{"$f":"Investimentos!AP171","v":1.9},{"$f":"Investimentos!AQ171","v":3.2559999999999998},{"$f":"Investimentos!AR171","v":3.8},{"$f":"Investimentos!AS171","v":8.5},{"$f":"Investimentos!AT171","v":4.9969999999999999},{"$f":"Investimentos!AU171","v":5.2210000000000001},{"$f":"Investimentos!AV171","v":3.4359999999999999},{"$f":"Investimentos!AW171","v":6.681},{"$f":"Investimentos!AX171","v":10.151999999999999},{"$f":"Investimentos!AY171","v":5.3},{"$f":"Investimentos!AZ171","v":7.0460000000000003},{"$f":"Investimentos!BA171","v":5.7809999999999997},{"$f":"Investimentos!BB171","v":5.069},{"$f":"Investimentos!BC171","v":4.9329999999999998},{"$f":"Investimentos!BD171","v":13.869},{"$f":"Investimentos!BE171","v":76.377261079999997},{"$f":"Investimentos!BF171","v":23.239552879999998},{"$f":"Investimentos!BG171","v":20.40218604},{"$f":"Investimentos!BH171","v":29.133273020000001},{"$f":"Investimentos!BI171","v":10.657474587920813}]
["Special obligations",{"$f":"Investimentos!B172","v":"ERO"},{"$f":"Investimentos!C172","v":37.188384068471571},{"$f":"Investimentos!D172","v":11.216847599999999},{"$f":"Investimentos!E172","v":231.54042378601605},{"$f":"Investimentos!F172","v":25.971536468471569},null,{"$f":"Investimentos!H172","v":"ERO"},{"$f":"Investimentos!I172","v":-8.4883700000010429E-3},{"$f":"Investimentos!J172","v":-1.6082327299999968},{"$f":"Investimentos!K172","v":-15.329749320000003},{"$f":"Investimentos!L172","v":-22.509808539999998},{"$f":"Investimentos!M172","v":-1.0083999999999999E-2},{"$f":"Investimentos!N172","v":-0.39864345000000001},{"$f":"Investimentos!O172","v":6.1432360000000005E-2},{"$f":"Investimentos!P172","v":5.5516263300000004},{"$f":"Investimentos!Q172","v":-4.4691999999999996E-3},{"$f":"Investimentos!R172","v":-3.74486E-3},{"$f":"Investimentos!S172","v":0.15776132999999998},{"$f":"Investimentos!T172","v":-2.15664E-3},{"$f":"Investimentos!U172","v":-3.4978299999999999E-3},{"$f":"Investimentos!V172","v":-2.5782299999999999E-3},{"$f":"Investimentos!W172","v":-17.876379530000001},{"$f":"Investimentos!X172","v":-2.6991100000000002E-3},{"$f":"Investimentos!Y172","v":-2.07932E-3},{"$f":"Investimentos!Z172","v":10.590253769999999},{"$f":"Investimentos!AA172","v":-8.4424000000000001E-4},{"$f":"Investimentos!AB172","v":-21.034890960000002},{"$f":"Investimentos!AC172","v":-17.206365510000005},{"$f":"Investimentos!AD172","v":-6.6021115000000004},{"$f":"Investimentos!AE172","v":-3.56409296},{"$f":"Investimentos!AF172","v":-52.993553779999999},{"$f":"Investimentos!AG172","v":-17.128665770000001},{"$f":"Investimentos!AH172","v":-5.7194489199999996},{"$f":"Investimentos!AI172","v":-13.68014456},{"$f":"Investimentos!AJ172","v":-23.543424269999999},{"$f":"Investimentos!AK172","v":22.1},{"$f":"Investimentos!AL172","v":41},{"$f":"Investimentos!AM172","v":-40.200000000000003},{"$f":"Investimentos!AN172","v":130.30000000000001},{"$f":"Investimentos!AO172","v":24.2},{"$f":"Investimentos!AP172","v":19.399999999999999},{"$f":"Investimentos!AQ172","v":1.843},{"$f":"Investimentos!AR172","v":247.3},{"$f":"Investimentos!AS172","v":42.6},{"$f":"Investimentos!AT172","v":1.6240000000000001},{"$f":"Investimentos!AU172","v":1.9059999999999999},{"$f":"Investimentos!AV172","v":477.59},{"$f":"Investimentos!AW172","v":17.635000000000002},{"$f":"Investimentos!AX172","v":84.802999999999997},{"$f":"Investimentos!AY172","v":4.2729999999999997},{"$f":"Investimentos!AZ172","v":53.896000000000001},{"$f":"Investimentos!BA172","v":17.056999999999999},{"$f":"Investimentos!BB172","v":20.603999999999999},{"$f":"Investimentos!BC172","v":50.540999999999997},{"$f":"Investimentos!BD172","v":-3.629},{"$f":"Investimentos!BE172","v":11.216847599999999},{"$f":"Investimentos!BF172","v":10.351182113427235},{"$f":"Investimentos!BG172","v":20.864674130000004},{"$f":"Investimentos!BH172","v":2.1955820500000005},{"$f":"Investimentos!BI172","v":37.188384068471571}]
["Special obligations",{"$f":"Investimentos!B173","v":"EAC"},{"$f":"Investimentos!C173","v":15.657885508045158},{"$f":"Investimentos!D173","v":0.92541673999999996},{"$f":"Investimentos!E173","v":1591.9820910139531},{"$f":"Investimentos!F173","v":14.732468768045159},null,{"$f":"Investimentos!H173","v":"EAC"},{"$f":"Investimentos!I173","v":3.7085269999999997E-2},{"$f":"Investimentos!J173","v":4.9167230000000006E-2},{"$f":"Investimentos!K173","v":5.2871330000000001E-2},{"$f":"Investimentos!L173","v":4.6904720000000004E-2},{"$f":"Investimentos!M173","v":0},{"$f":"Investimentos!N173","v":7.4059999999999997},{"$f":"Investimentos!O173","v":7.3789999999999996},{"$f":"Investimentos!P173","v":2.7E-2},{"$f":"Investimentos!Q173","v":0},{"$f":"Investimentos!R173","v":0},{"$f":"Investimentos!S173","v":0},{"$f":"Investimentos!T173","v":0.45230380999999997},{"$f":"Investimentos!U173","v":5.6313100000000005E-2},{"$f":"Investimentos!V173","v":0},{"$f":"Investimentos!W173","v":0},{"$f":"Investimentos!X173","v":11.63927166},{"$f":"Investimentos!Y173","v":9.2483750000000003E-2},{"$f":"Investimentos!Z173","v":0},{"$f":"Investimentos!AA173","v":0},{"$f":"Investimentos!AB173","v":0},{"$f":"Investimentos!AC173","v":-8.0781999999999989},{"$f":"Investimentos!AD173","v":-3.3111999999999999},{"$f":"Investimentos!AE173","v":-1.8583000000000001},{"$f":"Investimentos!AF173","v":-6.7701000000000002},{"$f":"Investimentos!AG173","v":-12.1486},{"$f":"Investimentos!AH173","v":-1.0295000000000001},{"$f":"Investimentos!AI173","v":-9.3859999999999992},{"$f":"Investimentos!AJ173","v":-2.6551999999999998},{"$f":"Investimentos!AK173","v":11.6},{"$f":"Investimentos!AL173","v":-2.6},{"$f":"Investimentos!AM173","v":2.6},{"$f":"Investimentos!AN173","v":-11.8},{"$f":"Investimentos!AO173","v":2.1},{"$f":"Investimentos!AP173","v":1.1000000000000001},{"$f":"Investimentos!AQ173","v":14.89},{"$f":"Investimentos!AR173","v":186.2},{"$f":"Investimentos!AS173","v":1.9},{"$f":"Investimentos!AT173","v":0.33200000000000002},{"$f":"Investimentos!AU173","v":0.16600000000000001},{"$f":"Investimentos!AV173","v":0.73599999999999999},{"$f":"Investimentos!AW173","v":0.108},{"$f":"Investimentos!AX173","v":17.099},{"$f":"Investimentos!AY173","v":12.939},{"$f":"Investimentos!AZ173","v":35.524000000000001},{"$f":"Investimentos!BA173","v":9.0470000000000006},{"$f":"Investimentos!BB173","v":49.912999999999997},{"$f":"Investimentos!BC173","v":25.591000000000001},{"$f":"Investimentos!BD173","v":1.1399999999999999},{"$f":"Investimentos!BE173","v":0.92541673999999996},{"$f":"Investimentos!BF173","v":3.7231920083112371},{"$f":"Investimentos!BG173","v":0.31781520000000002},{"$f":"Investimentos!BH173","v":28.469223089999996},{"$f":"Investimentos!BI173","v":15.657885508045158}]
["Special obligations",{"$f":"Investimentos!B174","v":"Total Distribuidoras"},{"$f":"Investimentos!C174","v":87.461171173484587},{"$f":"Investimentos!D174","v":125.44572744},{"$f":"Investimentos!E174","v":-30.279673163586395},{"$f":"Investimentos!F174","v":-37.984556266515412},null,{"$f":"Investimentos!H174","v":"Total Distribuidoras"},{"$f":"Investimentos!I174","v":2.8596899999998954E-2},{"$f":"Investimentos!J174","v":-1.5590654999999969},{"$f":"Investimentos!K174","v":-15.276877990000003},{"$f":"Investimentos!L174","v":-22.462903819999998},{"$f":"Investimentos!M174","v":26.748492841865907},{"$f":"Investimentos!N174","v":32.646363420682491},{"$f":"Investimentos!O174","v":55.58027140116512},{"$f":"Investimentos!P174","v":35.413422776286509},{"$f":"Investimentos!Q174","v":38.613871329999995},{"$f":"Investimentos!R174","v":36.202431220000015},{"$f":"Investimentos!S174","v":67.721694579999991},{"$f":"Investimentos!T174","v":83.193738880000012},{"$f":"Investimentos!U174","v":25.147149370000012},{"$f":"Investimentos!V174","v":42.835670039999997},{"$f":"Investimentos!W174","v":38.289283709999999},{"$f":"Investimentos!X174","v":98.496565440000012},{"$f":"Investimentos!Y174","v":25.501531570000012},{"$f":"Investimentos!Z174","v":59.818305129999985},{"$f":"Investimentos!AA174","v":71.199155759999996},{"$f":"Investimentos!AB174","v":102.16510904},{"$f":"Investimentos!AC174","v":95.915434489999981},{"$f":"Investimentos!AD174","v":245.88668849999999},{"$f":"Investimentos!AE174","v":112.07760703999999},{"$f":"Investimentos!AF174","v":61.536346220000013},{"$f":"Investimentos!AG174","v":69.22273423},{"$f":"Investimentos!AH174","v":14.951051079999999},{"$f":"Investimentos!AI174","v":-11.06614456},{"$f":"Investimentos!AJ174","v":59.301375729999997},{"$f":"Investimentos!AK174","v":49.7},{"$f":"Investimentos!AL174","v":60.800000000000004},{"$f":"Investimentos!AM174","v":-46},{"$f":"Investimentos!AN174","v":147},{"$f":"Investimentos!AO174","v":108.60000000000001},{"$f":"Investimentos!AP174","v":75.699999999999989},{"$f":"Investimentos!AQ174","v":72.606000000000009},{"$f":"Investimentos!AR174","v":443.4},{"$f":"Investimentos!AS174","v":54.800000000000004},{"$f":"Investimentos!AT174","v":37.907000000000004},{"$f":"Investimentos!AU174","v":54.136999999999993},{"$f":"Investimentos!AV174","v":510.65999999999997},{"$f":"Investimentos!AW174","v":80.867000000000004},{"$f":"Investimentos!AX174","v":184.70999999999998},{"$f":"Investimentos!AY174","v":85.972999999999985},{"$f":"Investimentos!AZ174","v":270.21899999999999},{"$f":"Investimentos!BA174","v":100.09400000000001},{"$f":"Investimentos!BB174","v":161.22200000000001},{"$f":"Investimentos!BC174","v":134.083},{"$f":"Investimentos!BD174","v":50.379000000000005},{"$f":"Investimentos!BE174","v":125.44572744},{"$f":"Investimentos!BF174","v":88.221063161738471},{"$f":"Investimentos!BG174","v":98.566445209999998},{"$f":"Investimentos!BH174","v":169.07700507999999},{"$f":"Investimentos!BI174","v":87.461171173484587}]
["Special obligations",{"$f":"Investimentos!B175","v":"EPA I"},{"$f":"Investimentos!C175","v":0},{"$f":"Investimentos!D175","v":0},{"$f":"Investimentos!E175","v":"-"},{"$f":"Investimentos!F175","v":0},null,{"$f":"Investimentos!H175","v":"EPA I"},{"$f":"Investimentos!I175","v":0},{"$f":"Investimentos!J175","v":0},{"$f":"Investimentos!K175","v":0},{"$f":"Investimentos!L175","v":0},{"$f":"Investimentos!M175","v":0},{"$f":"Investimentos!N175","v":0},{"$f":"Investimentos!O175","v":0},{"$f":"Investimentos!P175","v":0},{"$f":"Investimentos!Q175","v":0},{"$f":"Investimentos!R175","v":0},{"$f":"Investimentos!S175","v":0},{"$f":"Investimentos!T175","v":0},{"$f":"Investimentos!U175","v":0},{"$f":"Investimentos!V175","v":0},{"$f":"Investimentos!W175","v":0},{"$f":"Investimentos!X175","v":0},{"$f":"Investimentos!Y175","v":0},{"$f":"Investimentos!Z175","v":0},{"$f":"Investimentos!AA175","v":0},{"$f":"Investimentos!AB175","v":0},{"$f":"Investimentos!AC175","v":0},{"$f":"Investimentos!AD175","v":0},{"$f":"Investimentos!AE175","v":0},{"$f":"Investimentos!AF175","v":0},{"$f":"Investimentos!AG175","v":0},{"$f":"Investimentos!AH175","v":0},{"$f":"Investimentos!AI175","v":0},{"$f":"Investimentos!AJ175","v":0},{"$f":"Investimentos!AK175","v":0},{"$f":"Investimentos!AL175","v":0},{"$f":"Investimentos!AM175","v":0},{"$f":"Investimentos!AN175","v":0},{"$f":"Investimentos!AO175","v":0},{"$f":"Investimentos!AP175","v":0},{"$f":"Investimentos!AQ175","v":0},{"$f":"Investimentos!AR175","v":0},{"$f":"Investimentos!AS175","v":0},{"$f":"Investimentos!AT175","v":0},{"$f":"Investimentos!AU175","v":0},{"$f":"Investimentos!AV175","v":0},{"$f":"Investimentos!AW175","v":0},{"$f":"Investimentos!AX175","v":0},{"$f":"Investimentos!AY175","v":0},{"$f":"Investimentos!AZ175","v":0},{"$f":"Investimentos!BA175","v":0},{"$f":"Investimentos!BB175","v":0},{"$f":"Investimentos!BC175","v":0},{"$f":"Investimentos!BD175","v":0},{"$f":"Investimentos!BE175","v":0},{"$f":"Investimentos!BF175","v":0},{"$f":"Investimentos!BG175","v":0},{"$f":"Investimentos!BH175","v":0},{"$f":"Investimentos!BI175","v":0}]
["Special obligations",{"$f":"Investimentos!B176","v":"EPA II"},{"$f":"Investimentos!C176","v":0},{"$f":"Investimentos!D176","v":0},{"$f":"Investimentos!E176","v":"-"},{"$f":"Investimentos!F176","v":0},null,{"$f":"Investimentos!H176","v":"EPA II"},{"$f":"Investimentos!I176","v":0},{"$f":"Investimentos!J176","v":0},{"$f":"Investimentos!K176","v":0},{"$f":"Investimentos!L176","v":0},{"$f":"Investimentos!M176","v":0},{"$f":"Investimentos!N176","v":0},{"$f":"Investimentos!O176","v":0},{"$f":"Investimentos!P176","v":0},{"$f":"Investimentos!Q176","v":0},{"$f":"Investimentos!R176","v":0},{"$f":"Investimentos!S176","v":0},{"$f":"Investimentos!T176","v":0},{"$f":"Investimentos!U176","v":0},{"$f":"Investimentos!V176","v":0},{"$f":"Investimentos!W176","v":0},{"$f":"Investimentos!X176","v":0},{"$f":"Investimentos!Y176","v":0},{"$f":"Investimentos!Z176","v":0},{"$f":"Investimentos!AA176","v":0},{"$f":"Investimentos!AB176","v":0},{"$f":"Investimentos!AC176","v":0},{"$f":"Investimentos!AD176","v":0},{"$f":"Investimentos!AE176","v":0},{"$f":"Investimentos!AF176","v":0},{"$f":"Investimentos!AG176","v":0},{"$f":"Investimentos!AH176","v":0},{"$f":"Investimentos!AI176","v":0},{"$f":"Investimentos!AJ176","v":0},{"$f":"Investimentos!AK176","v":0},{"$f":"Investimentos!AL176","v":0},{"$f":"Investimentos!AM176","v":0},{"$f":"Investimentos!AN176","v":0},{"$f":"Investimentos!AO176","v":0},{"$f":"Investimentos!AP176","v":0},{"$f":"Investimentos!AQ176","v":0},{"$f":"Investimentos!AR176","v":0},{"$f":"Investimentos!AS176","v":0},{"$f":"Investimentos!AT176","v":0},{"$f":"Investimentos!AU176","v":0},{"$f":"Investimentos!AV176","v":0},{"$f":"Investimentos!AW176","v":0},{"$f":"Investimentos!AX176","v":0},{"$f":"Investimentos!AY176","v":0},{"$f":"Investimentos!AZ176","v":0},{"$f":"Investimentos!BA176","v":0},{"$f":"Investimentos!BB176","v":0},{"$f":"Investimentos!BC176","v":0},{"$f":"Investimentos!BD176","v":0},{"$f":"Investimentos!BE176","v":0},{"$f":"Investimentos!BF176","v":0},{"$f":"Investimentos!BG176","v":0},{"$f":"Investimentos!BH176","v":0},{"$f":"Investimentos!BI176","v":0}]
["Special obligations",{"$f":"Investimentos!B177","v":"EGO I"},{"$f":"Investimentos!C177","v":0},{"$f":"Investimentos!D177","v":0},{"$f":"Investimentos!E177","v":"-"},{"$f":"Investimentos!F177","v":0},null,{"$f":"Investimentos!H177","v":"EGO I"},{"$f":"Investimentos!I177","v":0},{"$f":"Investimentos!J177","v":0},{"$f":"Investimentos!K177","v":0},{"$f":"Investimentos!L177","v":0},{"$f":"Investimentos!M177","v":0},{"$f":"Investimentos!N177","v":0},{"$f":"Investimentos!O177","v":0},{"$f":"Investimentos!P177","v":0},{"$f":"Investimentos!Q177","v":0},{"$f":"Investimentos!R177","v":0},{"$f":"Investimentos!S177","v":0},{"$f":"Investimentos!T177","v":0},{"$f":"Investimentos!U177","v":0},{"$f":"Investimentos!V177","v":0},{"$f":"Investimentos!W177","v":0},{"$f":"Investimentos!X177","v":0},{"$f":"Investimentos!Y177","v":0},{"$f":"Investimentos!Z177","v":0},{"$f":"Investimentos!AA177","v":0},{"$f":"Investimentos!AB177","v":0},{"$f":"Investimentos!AC177","v":0},{"$f":"Investimentos!AD177","v":0},{"$f":"Investimentos!AE177","v":0},{"$f":"Investimentos!AF177","v":0},{"$f":"Investimentos!AG177","v":0},{"$f":"Investimentos!AH177","v":0},{"$f":"Investimentos!AI177","v":0},{"$f":"Investimentos!AJ177","v":0},{"$f":"Investimentos!AK177","v":0},{"$f":"Investimentos!AL177","v":0},{"$f":"Investimentos!AM177","v":0},{"$f":"Investimentos!AN177","v":0},{"$f":"Investimentos!AO177","v":0},{"$f":"Investimentos!AP177","v":0},{"$f":"Investimentos!AQ177","v":0},{"$f":"Investimentos!AR177","v":0},{"$f":"Investimentos!AS177","v":0},{"$f":"Investimentos!AT177","v":0},{"$f":"Investimentos!AU177","v":0},{"$f":"Investimentos!AV177","v":0},{"$f":"Investimentos!AW177","v":0},{"$f":"Investimentos!AX177","v":0},{"$f":"Investimentos!AY177","v":0},{"$f":"Investimentos!AZ177","v":0},{"$f":"Investimentos!BA177","v":0},{"$f":"Investimentos!BB177","v":0},{"$f":"Investimentos!BC177","v":0},{"$f":"Investimentos!BD177","v":0},{"$f":"Investimentos!BE177","v":0},{"$f":"Investimentos!BF177","v":0},{"$f":"Investimentos!BG177","v":0},{"$f":"Investimentos!BH177","v":0},{"$f":"Investimentos!BI177","v":0}]
["Special obligations",{"$f":"Investimentos!B178","v":"ETT"},{"$f":"Investimentos!C178","v":0},{"$f":"Investimentos!D178","v":0},{"$f":"Investimentos!E178","v":"-"},{"$f":"Investimentos!F178","v":0},null,{"$f":"Investimentos!H178","v":"ETT"},{"$f":"Investimentos!I178","v":0},{"$f":"Investimentos!J178","v":0},{"$f":"Investimentos!K178","v":0},{"$f":"Investimentos!L178","v":0},{"$f":"Investimentos!M178","v":0},{"$f":"Investimentos!N178","v":0},{"$f":"Investimentos!O178","v":0},{"$f":"Investimentos!P178","v":0},{"$f":"Investimentos!Q178","v":0},{"$f":"Investimentos!R178","v":0},{"$f":"Investimentos!S178","v":0},{"$f":"Investimentos!T178","v":0},{"$f":"Investimentos!U178","v":0},{"$f":"Investimentos!V178","v":0},{"$f":"Investimentos!W178","v":0},{"$f":"Investimentos!X178","v":0},{"$f":"Investimentos!Y178","v":0},{"$f":"Investimentos!Z178","v":0},{"$f":"Investimentos!AA178","v":0},{"$f":"Investimentos!AB178","v":0},{"$f":"Investimentos!AC178","v":0},{"$f":"Investimentos!AD178","v":0},{"$f":"Investimentos!AE178","v":0},{"$f":"Investimentos!AF178","v":0},{"$f":"Investimentos!AG178","v":0},{"$f":"Investimentos!AH178","v":0},{"$f":"Investimentos!AI178","v":0},{"$f":"Investimentos!AJ178","v":0},{"$f":"Investimentos!AK178","v":0},{"$f":"Investimentos!AL178","v":0},{"$f":"Investimentos!AM178","v":0},{"$f":"Investimentos!AN178","v":0},{"$f":"Investimentos!AO178","v":0},{"$f":"Investimentos!AP178","v":0},{"$f":"Investimentos!AQ178","v":0},{"$f":"Investimentos!AR178","v":0},{"$f":"Investimentos!AS178","v":0},{"$f":"Investimentos!AT178","v":0},{"$f":"Investimentos!AU178","v":0},{"$f":"Investimentos!AV178","v":0},{"$f":"Investimentos!AW178","v":0},{"$f":"Investimentos!AX178","v":0},{"$f":"Investimentos!AY178","v":0},{"$f":"Investimentos!AZ178","v":0},{"$f":"Investimentos!BA178","v":0},{"$f":"Investimentos!BB178","v":0},{"$f":"Investimentos!BC178","v":0},{"$f":"Investimentos!BD178","v":0},{"$f":"Investimentos!BE178","v":0},{"$f":"Investimentos!BF178","v":0},{"$f":"Investimentos!BG178","v":0},{"$f":"Investimentos!BH178","v":0},{"$f":"Investimentos!BI178","v":0}]
["Special obligations",{"$f":"Investimentos!B179","v":"ETT II"},{"$f":"Investimentos!C179","v":0},{"$f":"Investimentos!D179","v":0},{"$f":"Investimentos!E179","v":"-"},{"$f":"Investimentos!F179","v":0},null,{"$f":"Investimentos!H179","v":"ETT II"},{"$f":"Investimentos!I179","v":0},{"$f":"Investimentos!J179","v":0},{"$f":"Investimentos!K179","v":0},{"$f":"Investimentos!L179","v":0},{"$f":"Investimentos!M179","v":0},{"$f":"Investimentos!N179","v":0},{"$f":"Investimentos!O179","v":0},{"$f":"Investimentos!P179","v":0},{"$f":"Investimentos!Q179","v":0},{"$f":"Investimentos!R179","v":0},{"$f":"Investimentos!S179","v":0},{"$f":"Investimentos!T179","v":0},{"$f":"Investimentos!U179","v":0},{"$f":"Investimentos!V179","v":0},{"$f":"Investimentos!W179","v":0},{"$f":"Investimentos!X179","v":0},{"$f":"Investimentos!Y179","v":0},{"$f":"Investimentos!Z179","v":0},{"$f":"Investimentos!AA179","v":0},{"$f":"Investimentos!AB179","v":0},{"$f":"Investimentos!AC179","v":0},{"$f":"Investimentos!AD179","v":0},{"$f":"Investimentos!AE179","v":0},{"$f":"Investimentos!AF179","v":0},{"$f":"Investimentos!AG179","v":0},{"$f":"Investimentos!AH179","v":0},{"$f":"Investimentos!AI179","v":0},{"$f":"Investimentos!AJ179","v":0},{"$f":"Investimentos!AK179","v":0},{"$f":"Investimentos!AL179","v":0},{"$f":"Investimentos!AM179","v":0},{"$f":"Investimentos!AN179","v":0},{"$f":"Investimentos!AO179","v":0},{"$f":"Investimentos!AP179","v":0},{"$f":"Investimentos!AQ179","v":0},{"$f":"Investimentos!AR179","v":0},{"$f":"Investimentos!AS179","v":0},{"$f":"Investimentos!AT179","v":0},{"$f":"Investimentos!AU179","v":0},{"$f":"Investimentos!AV179","v":0},{"$f":"Investimentos!AW179","v":0},{"$f":"Investimentos!AX179","v":0},{"$f":"Investimentos!AY179","v":0},{"$f":"Investimentos!AZ179","v":0},{"$f":"Investimentos!BA179","v":0},{"$f":"Investimentos!BB179","v":0},{"$f":"Investimentos!BC179","v":0},{"$f":"Investimentos!BD179","v":0},{"$f":"Investimentos!BE179","v":0},{"$f":"Investimentos!BF179","v":0},{"$f":"Investimentos!BG179","v":0},{"$f":"Investimentos!BH179","v":0},{"$f":"Investimentos!BI179","v":0}]
["Special obligations",{"$f":"Investimentos!B180","v":"EAM"},{"$f":"Investimentos!C180","v":0},{"$f":"Investimentos!D180","v":0},{"$f":"Investimentos!E180","v":"-"},{"$f":"Investimentos!F180","v":0},null,{"$f":"Investimentos!H180","v":"EAM"},{"$f":"Investimentos!I180","v":0},{"$f":"Investimentos!J180","v":0},{"$f":"Investimentos!K180","v":0},{"$f":"Investimentos!L180","v":0},{"$f":"Investimentos!M180","v":0},{"$f":"Investimentos!N180","v":0},{"$f":"Investimentos!O180","v":0},{"$f":"Investimentos!P180","v":0},{"$f":"Investimentos!Q180","v":0},{"$f":"Investimentos!R180","v":0},{"$f":"Investimentos!S180","v":0},{"$f":"Investimentos!T180","v":0},{"$f":"Investimentos!U180","v":0},{"$f":"Investimentos!V180","v":0},{"$f":"Investimentos!W180","v":0},{"$f":"Investimentos!X180","v":0},{"$f":"Investimentos!Y180","v":0},{"$f":"Investimentos!Z180","v":0},{"$f":"Investimentos!AA180","v":0},{"$f":"Investimentos!AB180","v":0},{"$f":"Investimentos!AC180","v":0},{"$f":"Investimentos!AD180","v":0},{"$f":"Investimentos!AE180","v":0},{"$f":"Investimentos!AF180","v":0},{"$f":"Investimentos!AG180","v":0},{"$f":"Investimentos!AH180","v":0},{"$f":"Investimentos!AI180","v":0},{"$f":"Investimentos!AJ180","v":0},{"$f":"Investimentos!AK180","v":0},{"$f":"Investimentos!AL180","v":0},{"$f":"Investimentos!AM180","v":0},{"$f":"Investimentos!AN180","v":0},{"$f":"Investimentos!AO180","v":0},{"$f":"Investimentos!AP180","v":0},{"$f":"Investimentos!AQ180","v":0},{"$f":"Investimentos!AR180","v":0},{"$f":"Investimentos!AS180","v":0},{"$f":"Investimentos!AT180","v":0},{"$f":"Investimentos!AU180","v":0},{"$f":"Investimentos!AV180","v":0},{"$f":"Investimentos!AW180","v":0},{"$f":"Investimentos!AX180","v":0},{"$f":"Investimentos!AY180","v":0},{"$f":"Investimentos!AZ180","v":0},{"$f":"Investimentos!BA180","v":0},{"$f":"Investimentos!BB180","v":0},{"$f":"Investimentos!BC180","v":0},{"$f":"Investimentos!BD180","v":0},{"$f":"Investimentos!BE180","v":0},{"$f":"Investimentos!BF180","v":0},{"$f":"Investimentos!BG180","v":0},{"$f":"Investimentos!BH180","v":0},{"$f":"Investimentos!BI180","v":0}]
["Special obligations",{"$f":"Investimentos!B181","v":"EAM II"},{"$f":"Investimentos!C181","v":0},{"$f":"Investimentos!D181","v":0},{"$f":"Investimentos!E181","v":"-"},{"$f":"Investimentos!F181","v":0},null,{"$f":"Investimentos!H181","v":"EAM II"},{"$f":"Investimentos!I181","v":0},{"$f":"Investimentos!J181","v":0},{"$f":"Investimentos!K181","v":0},{"$f":"Investimentos!L181","v":0},{"$f":"Investimentos!M181","v":0},{"$f":"Investimentos!N181","v":0},{"$f":"Investimentos!O181","v":0},{"$f":"Investimentos!P181","v":0},{"$f":"Investimentos!Q181","v":0},{"$f":"Investimentos!R181","v":0},{"$f":"Investimentos!S181","v":0},{"$f":"Investimentos!T181","v":0},{"$f":"Investimentos!U181","v":0},{"$f":"Investimentos!V181","v":0},{"$f":"Investimentos!W181","v":0},{"$f":"Investimentos!X181","v":0},{"$f":"Investimentos!Y181","v":0},{"$f":"Investimentos!Z181","v":0},{"$f":"Investimentos!AA181","v":0},{"$f":"Investimentos!AB181","v":0},{"$f":"Investimentos!AC181","v":0},{"$f":"Investimentos!AD181","v":0},{"$f":"Investimentos!AE181","v":0},{"$f":"Investimentos!AF181","v":0},{"$f":"Investimentos!AG181","v":0},{"$f":"Investimentos!AH181","v":0},{"$f":"Investimentos!AI181","v":0},{"$f":"Investimentos!AJ181","v":0},{"$f":"Investimentos!AK181","v":0},{"$f":"Investimentos!AL181","v":0},{"$f":"Investimentos!AM181","v":0},{"$f":"Investimentos!AN181","v":0},{"$f":"Investimentos!AO181","v":0},{"$f":"Investimentos!AP181","v":0},{"$f":"Investimentos!AQ181","v":0},{"$f":"Investimentos!AR181","v":0},{"$f":"Investimentos!AS181","v":0},{"$f":"Investimentos!AT181","v":0},{"$f":"Investimentos!AU181","v":0},{"$f":"Investimentos!AV181","v":0},{"$f":"Investimentos!AW181","v":0},{"$f":"Investimentos!AX181","v":0},{"$f":"Investimentos!AY181","v":0},{"$f":"Investimentos!AZ181","v":0},{"$f":"Investimentos!BA181","v":"-"},{"$f":"Investimentos!BB181","v":"-"},{"$f":"Investimentos!BC181","v":0},{"$f":"Investimentos!BD181","v":0},{"$f":"Investimentos!BE181","v":0},{"$f":"Investimentos!BF181","v":0},{"$f":"Investimentos!BG181","v":0},{"$f":"Investimentos!BH181","v":0},{"$f":"Investimentos!BI181","v":0}]
["Special obligations",{"$f":"Investimentos!B182","v":"EAP"},{"$f":"Investimentos!C182","v":0},{"$f":"Investimentos!D182","v":0},{"$f":"Investimentos!E182","v":"-"},{"$f":"Investimentos!F182","v":0},null,{"$f":"Investimentos!H182","v":"EAP"},{"$f":"Investimentos!I182","v":0},{"$f":"Investimentos!J182","v":0},{"$f":"Investimentos!K182","v":0},{"$f":"Investimentos!L182","v":0},{"$f":"Investimentos!M182","v":0},{"$f":"Investimentos!N182","v":0},{"$f":"Investimentos!O182","v":0},{"$f":"Investimentos!P182","v":0},{"$f":"Investimentos!Q182","v":0},{"$f":"Investimentos!R182","v":0},{"$f":"Investimentos!S182","v":0},{"$f":"Investimentos!T182","v":0},{"$f":"Investimentos!U182","v":0},{"$f":"Investimentos!V182","v":0},{"$f":"Investimentos!W182","v":0},{"$f":"Investimentos!X182","v":0},{"$f":"Investimentos!Y182","v":0},{"$f":"Investimentos!Z182","v":0},{"$f":"Investimentos!AA182","v":0},{"$f":"Investimentos!AB182","v":0},{"$f":"Investimentos!AC182","v":0},{"$f":"Investimentos!AD182","v":0},{"$f":"Investimentos!AE182","v":0},{"$f":"Investimentos!AF182","v":0},{"$f":"Investimentos!AG182","v":0},{"$f":"Investimentos!AH182","v":0},{"$f":"Investimentos!AI182","v":0},{"$f":"Investimentos!AJ182","v":0},{"$f":"Investimentos!AK182","v":0},{"$f":"Investimentos!AL182","v":0},{"$f":"Investimentos!AM182","v":0},{"$f":"Investimentos!AN182","v":0},{"$f":"Investimentos!AO182","v":0},{"$f":"Investimentos!AP182","v":0},{"$f":"Investimentos!AQ182","v":0},{"$f":"Investimentos!AR182","v":0},{"$f":"Investimentos!AS182","v":0},{"$f":"Investimentos!AT182","v":0},{"$f":"Investimentos!AU182","v":0},{"$f":"Investimentos!AV182","v":0},{"$f":"Investimentos!AW182","v":0},{"$f":"Investimentos!AX182","v":0},{"$f":"Investimentos!AY182","v":0},{"$f":"Investimentos!AZ182","v":0},{"$f":"Investimentos!BA182","v":0},{"$f":"Investimentos!BB182","v":0},{"$f":"Investimentos!BC182","v":0},{"$f":"Investimentos!BD182","v":0},{"$f":"Investimentos!BE182","v":0},{"$f":"Investimentos!BF182","v":0},{"$f":"Investimentos!BG182","v":0},{"$f":"Investimentos!BH182","v":0},{"$f":"Investimentos!BI182","v":0}]
["Special obligations",{"$f":"Investimentos!B183","v":"EPT"},{"$f":"Investimentos!C183","v":0},{"$f":"Investimentos!D183","v":0},{"$f":"Investimentos!E183","v":"-"},{"$f":"Investimentos!F183","v":0},null,{"$f":"Investimentos!H183","v":"EPT"},{"$f":"Investimentos!I183","v":0},{"$f":"Investimentos!J183","v":0},{"$f":"Investimentos!K183","v":0},{"$f":"Investimentos!L183","v":0},{"$f":"Investimentos!M183","v":0},{"$f":"Investimentos!N183","v":0},{"$f":"Investimentos!O183","v":0},{"$f":"Investimentos!P183","v":0},{"$f":"Investimentos!Q183","v":0},{"$f":"Investimentos!R183","v":0},{"$f":"Investimentos!S183","v":0},{"$f":"Investimentos!T183","v":0},{"$f":"Investimentos!U183","v":0},{"$f":"Investimentos!V183","v":0},{"$f":"Investimentos!W183","v":0},{"$f":"Investimentos!X183","v":0},{"$f":"Investimentos!Y183","v":0},{"$f":"Investimentos!Z183","v":0},{"$f":"Investimentos!AA183","v":0},{"$f":"Investimentos!AB183","v":0},{"$f":"Investimentos!AC183","v":0},{"$f":"Investimentos!AD183","v":0},{"$f":"Investimentos!AE183","v":0},{"$f":"Investimentos!AF183","v":0},{"$f":"Investimentos!AG183","v":0},{"$f":"Investimentos!AH183","v":0},{"$f":"Investimentos!AI183","v":0},{"$f":"Investimentos!AJ183","v":0},{"$f":"Investimentos!AK183","v":0},{"$f":"Investimentos!AL183","v":0},{"$f":"Investimentos!AM183","v":0},{"$f":"Investimentos!AN183","v":0},{"$f":"Investimentos!AO183","v":0},{"$f":"Investimentos!AP183","v":0},{"$f":"Investimentos!AQ183","v":0},{"$f":"Investimentos!AR183","v":0},{"$f":"Investimentos!AS183","v":0},{"$f":"Investimentos!AT183","v":0},{"$f":"Investimentos!AU183","v":0},{"$f":"Investimentos!AV183","v":0},{"$f":"Investimentos!AW183","v":0},{"$f":"Investimentos!AX183","v":0},{"$f":"Investimentos!AY183","v":0},{"$f":"Investimentos!AZ183","v":0},{"$f":"Investimentos!BA183","v":0},{"$f":"Investimentos!BB183","v":0},{"$f":"Investimentos!BC183","v":0},{"$f":"Investimentos!BD183","v":0},{"$f":"Investimentos!BE183","v":0},{"$f":"Investimentos!BF183","v":0},{"$f":"Investimentos!BG183","v":0},{"$f":"Investimentos!BH183","v":0},{"$f":"Investimentos!BI183","v":0}]
["Special obligations",{"$f":"Investimentos!B185","v":"GEMINI Consolidado"},{"$f":"Investimentos!C185","v":0},{"$f":"Investimentos!D185","v":0},{"$f":"Investimentos!E185","v":"-"},{"$f":"Investimentos!F185","v":0},null,{"$f":"Investimentos!H185","v":"GEMINI Consolidado"},{"$f":"Investimentos!I185","v":0},{"$f":"Investimentos!J185","v":0},{"$f":"Investimentos!K185","v":0},{"$f":"Investimentos!L185","v":0},{"$f":"Investimentos!M185","v":0},{"$f":"Investimentos!N185","v":0},{"$f":"Investimentos!O185","v":0},{"$f":"Investimentos!P185","v":0},{"$f":"Investimentos!Q185","v":0},{"$f":"Investimentos!R185","v":0},{"$f":"Investimentos!S185","v":0},{"$f":"Investimentos!T185","v":0},{"$f":"Investimentos!U185","v":0},{"$f":"Investimentos!V185","v":0},{"$f":"Investimentos!W185","v":0},{"$f":"Investimentos!X185","v":0},{"$f":"Investimentos!Y185","v":0},{"$f":"Investimentos!Z185","v":0},{"$f":"Investimentos!AA185","v":0},{"$f":"Investimentos!AB185","v":0},{"$f":"Investimentos!AC185","v":0},{"$f":"Investimentos!AD185","v":0},{"$f":"Investimentos!AE185","v":0},{"$f":"Investimentos!AF185","v":0},{"$f":"Investimentos!AG185","v":0},{"$f":"Investimentos!AH185","v":0},{"$f":"Investimentos!AI185","v":0},{"$f":"Investimentos!AJ185","v":0},{"$f":"Investimentos!AK185","v":0},{"$f":"Investimentos!AL185","v":0},{"$f":"Investimentos!AM185","v":0},{"$f":"Investimentos!AN185","v":0},{"$f":"Investimentos!AO185","v":0},{"$f":"Investimentos!AP185","v":0},{"$f":"Investimentos!AQ185","v":0},{"$f":"Investimentos!AR185","v":0},{"$f":"Investimentos!AS185","v":0},{"$f":"Investimentos!AT185","v":0},{"$f":"Investimentos!AU185","v":0},{"$f":"Investimentos!AV185","v":0},{"$f":"Investimentos!AW185","v":0},{"$f":"Investimentos!AX185","v":0},{"$f":"Investimentos!AY185","v":0},{"$f":"Investimentos!AZ185","v":0},{"$f":"Investimentos!BA185","v":0},{"$f":"Investimentos!BB185","v":0},{"$f":"Investimentos!BC185","v":0},{"$f":"Investimentos!BD185","v":0},{"$f":"Investimentos!BE185","v":0},{"$f":"Investimentos!BF185","v":0},{"$f":"Investimentos!BG185","v":0},{"$f":"Investimentos!BH185","v":0},{"$f":"Investimentos!BI185","v":0}]
["Special obligations",{"$f":"Investimentos!B186","v":"Total Distribuidoras"},{"$f":"Investimentos!C186","v":0.72793777999999998},{"$f":"Investimentos!D186","v":0},{"$f":"Investimentos!E186","v":"-"},{"$f":"Investimentos!F186","v":0.72793777999999998},null,{"$f":"Investimentos!H186","v":"Total Transmissoras"},{"$f":"Investimentos!I186","v":0},{"$f":"Investimentos!J186","v":0},{"$f":"Investimentos!K186","v":0},{"$f":"Investimentos!L186","v":0},{"$f":"Investimentos!M186","v":0},{"$f":"Investimentos!N186","v":0},{"$f":"Investimentos!O186","v":0},{"$f":"Investimentos!P186","v":0},{"$f":"Investimentos!Q186","v":0},{"$f":"Investimentos!R186","v":0},{"$f":"Investimentos!S186","v":0},{"$f":"Investimentos!T186","v":0},{"$f":"Investimentos!U186","v":0},{"$f":"Investimentos!V186","v":0},{"$f":"Investimentos!W186","v":0},{"$f":"Investimentos!X186","v":0},{"$f":"Investimentos!Y186","v":0},{"$f":"Investimentos!Z186","v":0},{"$f":"Investimentos!AA186","v":0},{"$f":"Investimentos!AB186","v":0},{"$f":"Investimentos!AC186","v":0},{"$f":"Investimentos!AD186","v":0},{"$f":"Investimentos!AE186","v":0},{"$f":"Investimentos!AF186","v":0},{"$f":"Investimentos!AG186","v":0},{"$f":"Investimentos!AH186","v":0},{"$f":"Investimentos!AI186","v":0},{"$f":"Investimentos!AJ186","v":0},{"$f":"Investimentos!AK186","v":0},{"$f":"Investimentos!AL186","v":0},{"$f":"Investimentos!AM186","v":0},{"$f":"Investimentos!AN186","v":0},{"$f":"Investimentos!AO186","v":0},{"$f":"Investimentos!AP186","v":0},{"$f":"Investimentos!AQ186","v":0},{"$f":"Investimentos!AR186","v":0},{"$f":"Investimentos!AS186","v":0},{"$f":"Investimentos!AT186","v":0},{"$f":"Investimentos!AU186","v":0},{"$f":"Investimentos!AV186","v":0},{"$f":"Investimentos!AW186","v":0},{"$f":"Investimentos!AX186","v":0},{"$f":"Investimentos!AY186","v":0},{"$f":"Investimentos!AZ186","v":0},{"$f":"Investimentos!BA186","v":0},{"$f":"Investimentos!BB186","v":0},{"$f":"Investimentos!BC186","v":0},{"$f":"Investimentos!BD186","v":0},{"$f":"Investimentos!BE186","v":0},{"$f":"Investimentos!BF186","v":0},{"$f":"Investimentos!BG186","v":0},{"$f":"Investimentos!BH186","v":0},{"$f":"Investimentos!BI186","v":0}]
["Special obligations",{"$f":"Investimentos!B187","v":"ALSOL Consolidado"},{"$f":"Investimentos!C187","v":0},{"$f":"Investimentos!D187","v":0},{"$f":"Investimentos!E187","v":"-"},{"$f":"Investimentos!F187","v":0},null,{"$f":"Investimentos!H187","v":"ALSOL Consolidado"},{"$f":"Investimentos!I187","v":0},{"$f":"Investimentos!J187","v":0},{"$f":"Investimentos!K187","v":0},{"$f":"Investimentos!L187","v":0},{"$f":"Investimentos!M187","v":0},{"$f":"Investimentos!N187","v":0},{"$f":"Investimentos!O187","v":0},{"$f":"Investimentos!P187","v":0},{"$f":"Investimentos!Q187","v":0},{"$f":"Investimentos!R187","v":0},{"$f":"Investimentos!S187","v":0},{"$f":"Investimentos!T187","v":0},{"$f":"Investimentos!U187","v":0},{"$f":"Investimentos!V187","v":0},{"$f":"Investimentos!W187","v":0},{"$f":"Investimentos!X187","v":0},{"$f":"Investimentos!Y187","v":0},{"$f":"Investimentos!Z187","v":0},{"$f":"Investimentos!AA187","v":0},{"$f":"Investimentos!AB187","v":0},{"$f":"Investimentos!AC187","v":0},{"$f":"Investimentos!AD187","v":0},{"$f":"Investimentos!AE187","v":0},{"$f":"Investimentos!AF187","v":0},{"$f":"Investimentos!AG187","v":0},{"$f":"Investimentos!AH187","v":0},{"$f":"Investimentos!AI187","v":0},{"$f":"Investimentos!AJ187","v":0},{"$f":"Investimentos!AK187","v":0},{"$f":"Investimentos!AL187","v":0},{"$f":"Investimentos!AM187","v":0},{"$f":"Investimentos!AN187","v":0},{"$f":"Investimentos!AO187","v":0},{"$f":"Investimentos!AP187","v":0},{"$f":"Investimentos!AQ187","v":0},{"$f":"Investimentos!AR187","v":0},{"$f":"Investimentos!AS187","v":0},{"$f":"Investimentos!AT187","v":0},{"$f":"Investimentos!AU187","v":0},{"$f":"Investimentos!AV187","v":0},{"$f":"Investimentos!AW187","v":0},{"$f":"Investimentos!AX187","v":0},{"$f":"Investimentos!AY187","v":0},{"$f":"Investimentos!AZ187","v":0},{"$f":"Investimentos!BA187","v":0},{"$f":"Investimentos!BB187","v":0},{"$f":"Investimentos!BC187","v":0},{"$f":"Investimentos!BD187","v":0},{"$f":"Investimentos!BE187","v":0},{"$f":"Investimentos!BF187","v":0},{"$f":"Investimentos!BG187","v":0},{"$f":"Investimentos!BH187","v":0},{"$f":"Investimentos!BI187","v":0}]
["Special obligations",{"$f":"Investimentos!B188","v":"ECOM"},{"$f":"Investimentos!C188","v":0},{"$f":"Investimentos!D188","v":0},{"$f":"Investimentos!E188","v":"-"},{"$f":"Investimentos!F188","v":0},null,{"$f":"Investimentos!H188","v":"ECOM"},{"$f":"Investimentos!I188","v":0},{"$f":"Investimentos!J188","v":0},{"$f":"Investimentos!K188","v":0},{"$f":"Investimentos!L188","v":0},{"$f":"Investimentos!M188","v":0},{"$f":"Investimentos!N188","v":0},{"$f":"Investimentos!O188","v":0},{"$f":"Investimentos!P188","v":0},{"$f":"Investimentos!Q188","v":0},{"$f":"Investimentos!R188","v":0},{"$f":"Investimentos!S188","v":0},{"$f":"Investimentos!T188","v":0},{"$f":"Investimentos!U188","v":0},{"$f":"Investimentos!V188","v":0},{"$f":"Investimentos!W188","v":0},{"$f":"Investimentos!X188","v":0},{"$f":"Investimentos!Y188","v":0},{"$f":"Investimentos!Z188","v":0},{"$f":"Investimentos!AA188","v":0},{"$f":"Investimentos!AB188","v":0},{"$f":"Investimentos!AC188","v":0},{"$f":"Investimentos!AD188","v":0},{"$f":"Investimentos!AE188","v":0},{"$f":"Investimentos!AF188","v":0},{"$f":"Investimentos!AG188","v":0},{"$f":"Investimentos!AH188","v":0},{"$f":"Investimentos!AI188","v":0},{"$f":"Investimentos!AJ188","v":0},{"$f":"Investimentos!AK188","v":0},{"$f":"Investimentos!AL188","v":0},{"$f":"Investimentos!AM188","v":0},{"$f":"Investimentos!AN188","v":0},{"$f":"Investimentos!AO188","v":0},{"$f":"Investimentos!AP188","v":0},{"$f":"Investimentos!AQ188","v":0},{"$f":"Investimentos!AR188","v":0},{"$f":"Investimentos!AS188","v":0},{"$f":"Investimentos!AT188","v":0},{"$f":"Investimentos!AU188","v":0},{"$f":"Investimentos!AV188","v":0},{"$f":"Investimentos!AW188","v":0},{"$f":"Investimentos!AX188","v":0},{"$f":"Investimentos!AY188","v":0},{"$f":"Investimentos!AZ188","v":0},{"$f":"Investimentos!BA188","v":0},{"$f":"Investimentos!BB188","v":0},{"$f":"Investimentos!BC188","v":0},{"$f":"Investimentos!BD188","v":0},{"$f":"Investimentos!BE188","v":0},{"$f":"Investimentos!BF188","v":0},{"$f":"Investimentos!BG188","v":0},{"$f":"Investimentos!BH188","v":0},{"$f":"Investimentos!BI188","v":0}]
["Special obligations",{"$f":"Investimentos!B189","v":"ESOL Consolidada"},{"$f":"Investimentos!C189","v":"-"},{"$f":"Investimentos!D189","v":"-"},{"$f":"Investimentos!E189","v":"-"},{"$f":"Investimentos!F189","v":"-"},null,{"$f":"Investimentos!H189","v":"ESOL Consolidada"},{"$f":"Investimentos!I189","v":0},{"$f":"Investimentos!J189","v":0},{"$f":"Investimentos!K189","v":0},{"$f":"Investimentos!L189","v":0},{"$f":"Investimentos!M189","v":0},{"$f":"Investimentos!N189","v":0},{"$f":"Investimentos!O189","v":0},{"$f":"Investimentos!P189","v":0},{"$f":"Investimentos!Q189","v":0},{"$f":"Investimentos!R189","v":0},{"$f":"Investimentos!S189","v":0},{"$f":"Investimentos!T189","v":0},{"$f":"Investimentos!U189","v":0},{"$f":"Investimentos!V189","v":0},{"$f":"Investimentos!W189","v":0},{"$f":"Investimentos!X189","v":0},{"$f":"Investimentos!Y189","v":0},{"$f":"Investimentos!Z189","v":0},{"$f":"Investimentos!AA189","v":0},{"$f":"Investimentos!AB189","v":0},{"$f":"Investimentos!AC189","v":0},{"$f":"Investimentos!AD189","v":0},{"$f":"Investimentos!AE189","v":0},{"$f":"Investimentos!AF189","v":0},{"$f":"Investimentos!AG189","v":0},{"$f":"Investimentos!AH189","v":0},{"$f":"Investimentos!AI189","v":0},{"$f":"Investimentos!AJ189","v":0},{"$f":"Investimentos!AK189","v":0},{"$f":"Investimentos!AL189","v":0},{"$f":"Investimentos!AM189","v":0},{"$f":"Investimentos!AN189","v":0},{"$f":"Investimentos!AO189","v":0},{"$f":"Investimentos!AP189","v":0},{"$f":"Investimentos!AQ189","v":0},{"$f":"Investimentos!AR189","v":0},{"$f":"Investimentos!AS189","v":0},{"$f":"Investimentos!AT189","v":0},{"$f":"Investimentos!AU189","v":0},{"$f":"Investimentos!AV189","v":0},{"$f":"Investimentos!AW189","v":0},{"$f":"Investimentos!AX189","v":0},{"$f":"Investimentos!AY189","v":0},{"$f":"Investimentos!AZ189","v":0},{"$f":"Investimentos!BA189","v":0},{"$f":"Investimentos!BB189","v":0},{"$f":"Investimentos!BC189","v":0},{"$f":"Investimentos!BD189","v":0},{"$f":"Investimentos!BE189","v":"-"},{"$f":"Investimentos!BF189","v":"-"},{"$f":"Investimentos!BG189","v":"-"},{"$f":"Investimentos!BH189","v":"-"},{"$f":"Investimentos!BI189","v":"-"}]
["Special obligations",{"$f":"Investimentos!B190","v":"(re)energisa"},{"$f":"Investimentos!C190","v":0},{"$f":"Investimentos!D190","v":0},{"$f":"Investimentos!E190","v":"-"},{"$f":"Investimentos!F190","v":0},null,{"$f":"Investimentos!H190","v":"(re)energisa"},{"$f":"Investimentos!I190","v":0},{"$f":"Investimentos!J190","v":0},{"$f":"Investimentos!K190","v":0},{"$f":"Investimentos!L190","v":0},{"$f":"Investimentos!M190","v":0},{"$f":"Investimentos!N190","v":0},{"$f":"Investimentos!O190","v":0},{"$f":"Investimentos!P190","v":0},{"$f":"Investimentos!Q190","v":0},{"$f":"Investimentos!R190","v":0},{"$f":"Investimentos!S190","v":0},{"$f":"Investimentos!T190","v":0},{"$f":"Investimentos!U190","v":0},{"$f":"Investimentos!V190","v":0},{"$f":"Investimentos!W190","v":0},{"$f":"Investimentos!X190","v":0},{"$f":"Investimentos!Y190","v":0},{"$f":"Investimentos!Z190","v":0},{"$f":"Investimentos!AA190","v":0},{"$f":"Investimentos!AB190","v":0},{"$f":"Investimentos!AC190","v":0},{"$f":"Investimentos!AD190","v":0},{"$f":"Investimentos!AE190","v":0},{"$f":"Investimentos!AF190","v":0},{"$f":"Investimentos!AG190","v":0},{"$f":"Investimentos!AH190","v":0},{"$f":"Investimentos!AI190","v":0},{"$f":"Investimentos!AJ190","v":0},{"$f":"Investimentos!AK190","v":0},{"$f":"Investimentos!AL190","v":0},{"$f":"Investimentos!AM190","v":0},{"$f":"Investimentos!AN190","v":0},{"$f":"Investimentos!AO190","v":0},{"$f":"Investimentos!AP190","v":0},{"$f":"Investimentos!AQ190","v":0},{"$f":"Investimentos!AR190","v":0},{"$f":"Investimentos!AS190","v":0},{"$f":"Investimentos!AT190","v":0},{"$f":"Investimentos!AU190","v":0},{"$f":"Investimentos!AV190","v":0},{"$f":"Investimentos!AW190","v":0},{"$f":"Investimentos!AX190","v":0},{"$f":"Investimentos!AY190","v":0},{"$f":"Investimentos!AZ190","v":0},{"$f":"Investimentos!BA190","v":0},{"$f":"Investimentos!BB190","v":0},{"$f":"Investimentos!BC190","v":0},{"$f":"Investimentos!BD190","v":0},{"$f":"Investimentos!BE190","v":0},{"$f":"Investimentos!BF190","v":0},{"$f":"Investimentos!BG190","v":0},{"$f":"Investimentos!BH190","v":0},{"$f":"Investimentos!BI190","v":0}]
["Special obligations",{"$f":"Investimentos!B191","v":"ES Gás"},{"$f":"Investimentos!C191","v":17.320948180000006},{"$f":"Investimentos!D191","v":7.4409999999999998},{"$f":"Investimentos!E191","v":132.77715602741574},{"$f":"Investimentos!F191","v":9.8799481800000066},null,{"$f":"Investimentos!H191","v":"ES Gás"},{"$f":"Investimentos!I191","v":0},{"$f":"Investimentos!J191","v":0},{"$f":"Investimentos!K191","v":0},{"$f":"Investimentos!L191","v":0},{"$f":"Investimentos!M191","v":0},{"$f":"Investimentos!N191","v":0},{"$f":"Investimentos!O191","v":0},{"$f":"Investimentos!P191","v":0},{"$f":"Investimentos!Q191","v":0},{"$f":"Investimentos!R191","v":0},{"$f":"Investimentos!S191","v":0},{"$f":"Investimentos!T191","v":0},{"$f":"Investimentos!U191","v":0},{"$f":"Investimentos!V191","v":0},{"$f":"Investimentos!W191","v":0},{"$f":"Investimentos!X191","v":0},{"$f":"Investimentos!Y191","v":0},{"$f":"Investimentos!Z191","v":0},{"$f":"Investimentos!AA191","v":0},{"$f":"Investimentos!AB191","v":0},{"$f":"Investimentos!AC191","v":0},{"$f":"Investimentos!AD191","v":0},{"$f":"Investimentos!AE191","v":0},{"$f":"Investimentos!AF191","v":0},{"$f":"Investimentos!AG191","v":0},{"$f":"Investimentos!AH191","v":0},{"$f":"Investimentos!AI191","v":0},{"$f":"Investimentos!AJ191","v":0},{"$f":"Investimentos!AK191","v":0},{"$f":"Investimentos!AL191","v":0},{"$f":"Investimentos!AM191","v":0},{"$f":"Investimentos!AN191","v":0},{"$f":"Investimentos!AO191","v":0},{"$f":"Investimentos!AP191","v":0},{"$f":"Investimentos!AQ191","v":0},{"$f":"Investimentos!AR191","v":0},{"$f":"Investimentos!AS191","v":0},{"$f":"Investimentos!AT191","v":0},{"$f":"Investimentos!AU191","v":0},{"$f":"Investimentos!AV191","v":0},{"$f":"Investimentos!AW191","v":0},{"$f":"Investimentos!AX191","v":0},{"$f":"Investimentos!AY191","v":0},{"$f":"Investimentos!AZ191","v":0},{"$f":"Investimentos!BA191","v":0},{"$f":"Investimentos!BB191","v":0},{"$f":"Investimentos!BC191","v":0},{"$f":"Investimentos!BD191","v":0},{"$f":"Investimentos!BE191","v":0},{"$f":"Investimentos!BF191","v":0},{"$f":"Investimentos!BG191","v":0},{"$f":"Investimentos!BH191","v":0},{"$f":"Investimentos!BI191","v":0}]
["Special obligations",{"$f":"Investimentos!B192","v":"Distribuição de gás natural"},{"$f":"Investimentos!C192","v":17.320948180000006},{"$f":"Investimentos!D192","v":7.4409999999999998},{"$f":"Investimentos!E192","v":132.77715602741574},{"$f":"Investimentos!F192","v":9.8799481800000066},null,{"$f":"Investimentos!H192","v":"Distribuição de gás natural"},{"$f":"Investimentos!I192","v":0},{"$f":"Investimentos!J192","v":0},{"$f":"Investimentos!K192","v":0},{"$f":"Investimentos!L192","v":0},{"$f":"Investimentos!M192","v":0},{"$f":"Investimentos!N192","v":0},{"$f":"Investimentos!O192","v":0},{"$f":"Investimentos!P192","v":0},{"$f":"Investimentos!Q192","v":0},{"$f":"Investimentos!R192","v":0},{"$f":"Investimentos!S192","v":0},{"$f":"Investimentos!T192","v":0},{"$f":"Investimentos!U192","v":0},{"$f":"Investimentos!V192","v":0},{"$f":"Investimentos!W192","v":0},{"$f":"Investimentos!X192","v":0},{"$f":"Investimentos!Y192","v":0},{"$f":"Investimentos!Z192","v":0},{"$f":"Investimentos!AA192","v":0},{"$f":"Investimentos!AB192","v":0},{"$f":"Investimentos!AC192","v":0},{"$f":"Investimentos!AD192","v":0},{"$f":"Investimentos!AE192","v":0},{"$f":"Investimentos!AF192","v":0},{"$f":"Investimentos!AG192","v":0},{"$f":"Investimentos!AH192","v":0},{"$f":"Investimentos!AI192","v":0},{"$f":"Investimentos!AJ192","v":0},{"$f":"Investimentos!AK192","v":0},{"$f":"Investimentos!AL192","v":0},{"$f":"Investimentos!AM192","v":0},{"$f":"Investimentos!AN192","v":0},{"$f":"Investimentos!AO192","v":0},{"$f":"Investimentos!AP192","v":0},{"$f":"Investimentos!AQ192","v":0},{"$f":"Investimentos!AR192","v":0},{"$f":"Investimentos!AS192","v":0},{"$f":"Investimentos!AT192","v":0},{"$f":"Investimentos!AU192","v":0},{"$f":"Investimentos!AV192","v":0},{"$f":"Investimentos!AW192","v":0},{"$f":"Investimentos!AX192","v":0},{"$f":"Investimentos!AY192","v":0},{"$f":"Investimentos!AZ192","v":0},{"$f":"Investimentos!BA192","v":0},{"$f":"Investimentos!BB192","v":0},{"$f":"Investimentos!BC192","v":0},{"$f":"Investimentos!BD192","v":0},{"$f":"Investimentos!BE192","v":0},{"$f":"Investimentos!BF192","v":0},{"$f":"Investimentos!BG192","v":0},{"$f":"Investimentos!BH192","v":0},{"$f":"Investimentos!BI192","v":0}]
["Special obligations",{"$f":"Investimentos!B193","v":"AGRIC"},{"$f":"Investimentos!C193","v":65.7},{"$f":"Investimentos!D193","v":0.94883373999999998},{"$f":"Investimentos!E193","v":6824.2900236663172},{"$f":"Investimentos!F193","v":64.751166260000005},null,{"$f":"Investimentos!H193","v":"AGRIC"},{"$f":"Investimentos!I193","v":0},{"$f":"Investimentos!J193","v":0},{"$f":"Investimentos!K193","v":0},{"$f":"Investimentos!L193","v":0},{"$f":"Investimentos!M193","v":0},{"$f":"Investimentos!N193","v":0},{"$f":"Investimentos!O193","v":0},{"$f":"Investimentos!P193","v":0},{"$f":"Investimentos!Q193","v":0},{"$f":"Investimentos!R193","v":0},{"$f":"Investimentos!S193","v":0},{"$f":"Investimentos!T193","v":0},{"$f":"Investimentos!U193","v":0},{"$f":"Investimentos!V193","v":0},{"$f":"Investimentos!W193","v":0},{"$f":"Investimentos!X193","v":0},{"$f":"Investimentos!Y193","v":0},{"$f":"Investimentos!Z193","v":0},{"$f":"Investimentos!AA193","v":0},{"$f":"Investimentos!AB193","v":0},{"$f":"Investimentos!AC193","v":0},{"$f":"Investimentos!AD193","v":0},{"$f":"Investimentos!AE193","v":0},{"$f":"Investimentos!AF193","v":0},{"$f":"Investimentos!AG193","v":0},{"$f":"Investimentos!AH193","v":0},{"$f":"Investimentos!AI193","v":0},{"$f":"Investimentos!AJ193","v":0},{"$f":"Investimentos!AK193","v":0},{"$f":"Investimentos!AL193","v":0},{"$f":"Investimentos!AM193","v":0},{"$f":"Investimentos!AN193","v":0},{"$f":"Investimentos!AO193","v":0},{"$f":"Investimentos!AP193","v":0},{"$f":"Investimentos!AQ193","v":0},{"$f":"Investimentos!AR193","v":0},{"$f":"Investimentos!AS193","v":0},{"$f":"Investimentos!AT193","v":0},{"$f":"Investimentos!AU193","v":0},{"$f":"Investimentos!AV193","v":0},{"$f":"Investimentos!AW193","v":0},{"$f":"Investimentos!AX193","v":0},{"$f":"Investimentos!AY193","v":0},{"$f":"Investimentos!AZ193","v":0},{"$f":"Investimentos!BA193","v":0},{"$f":"Investimentos!BB193","v":0},{"$f":"Investimentos!BC193","v":0},{"$f":"Investimentos!BD193","v":0},{"$f":"Investimentos!BE193","v":0},{"$f":"Investimentos!BF193","v":0},{"$f":"Investimentos!BG193","v":0},{"$f":"Investimentos!BH193","v":0},{"$f":"Investimentos!BI193","v":0}]
["Special obligations",{"$f":"Investimentos!B194","v":"Biogás"},{"$f":"Investimentos!C194","v":65.7},{"$f":"Investimentos!D194","v":0.94883373999999998},{"$f":"Investimentos!E194","v":6824.2900236663172},{"$f":"Investimentos!F194","v":64.751166260000005},null,{"$f":"Investimentos!H194","v":"Biogás"},{"$f":"Investimentos!I194","v":0},{"$f":"Investimentos!J194","v":0},{"$f":"Investimentos!K194","v":0},{"$f":"Investimentos!L194","v":0},{"$f":"Investimentos!M194","v":0},{"$f":"Investimentos!N194","v":0},{"$f":"Investimentos!O194","v":0},{"$f":"Investimentos!P194","v":0},{"$f":"Investimentos!Q194","v":0},{"$f":"Investimentos!R194","v":0},{"$f":"Investimentos!S194","v":0},{"$f":"Investimentos!T194","v":0},{"$f":"Investimentos!U194","v":0},{"$f":"Investimentos!V194","v":0},{"$f":"Investimentos!W194","v":0},{"$f":"Investimentos!X194","v":0},{"$f":"Investimentos!Y194","v":0},{"$f":"Investimentos!Z194","v":0},{"$f":"Investimentos!AA194","v":0},{"$f":"Investimentos!AB194","v":0},{"$f":"Investimentos!AC194","v":0},{"$f":"Investimentos!AD194","v":0},{"$f":"Investimentos!AE194","v":0},{"$f":"Investimentos!AF194","v":0},{"$f":"Investimentos!AG194","v":0},{"$f":"Investimentos!AH194","v":0},{"$f":"Investimentos!AI194","v":0},{"$f":"Investimentos!AJ194","v":0},{"$f":"Investimentos!AK194","v":0},{"$f":"Investimentos!AL194","v":0},{"$f":"Investimentos!AM194","v":0},{"$f":"Investimentos!AN194","v":0},{"$f":"Investimentos!AO194","v":0},{"$f":"Investimentos!AP194","v":0},{"$f":"Investimentos!AQ194","v":0},{"$f":"Investimentos!AR194","v":0},{"$f":"Investimentos!AS194","v":0},{"$f":"Investimentos!AT194","v":0},{"$f":"Investimentos!AU194","v":0},{"$f":"Investimentos!AV194","v":0},{"$f":"Investimentos!AW194","v":0},{"$f":"Investimentos!AX194","v":0},{"$f":"Investimentos!AY194","v":0},{"$f":"Investimentos!AZ194","v":0},{"$f":"Investimentos!BA194","v":0},{"$f":"Investimentos!BB194","v":0},{"$f":"Investimentos!BC194","v":0},{"$f":"Investimentos!BD194","v":0},{"$f":"Investimentos!BE194","v":0},{"$f":"Investimentos!BF194","v":0},{"$f":"Investimentos!BG194","v":0},{"$f":"Investimentos!BH194","v":0},{"$f":"Investimentos!BI194","v":0}]
["Special obligations",{"$f":"Investimentos!B195","v":"RIO PEIXE I"},{"$f":"Investimentos!C195","v":0},{"$f":"Investimentos!D195","v":0},{"$f":"Investimentos!E195","v":"-"},{"$f":"Investimentos!F195","v":0},null,{"$f":"Investimentos!H195","v":"RIO PEIXE I"},{"$f":"Investimentos!I195","v":0},{"$f":"Investimentos!J195","v":0},{"$f":"Investimentos!K195","v":0},{"$f":"Investimentos!L195","v":0},{"$f":"Investimentos!M195","v":0},{"$f":"Investimentos!N195","v":0},{"$f":"Investimentos!O195","v":0},{"$f":"Investimentos!P195","v":0},{"$f":"Investimentos!Q195","v":0},{"$f":"Investimentos!R195","v":0},{"$f":"Investimentos!S195","v":0},{"$f":"Investimentos!T195","v":0},{"$f":"Investimentos!U195","v":0},{"$f":"Investimentos!V195","v":0},{"$f":"Investimentos!W195","v":0},{"$f":"Investimentos!X195","v":0},{"$f":"Investimentos!Y195","v":0},{"$f":"Investimentos!Z195","v":0},{"$f":"Investimentos!AA195","v":0},{"$f":"Investimentos!AB195","v":0},{"$f":"Investimentos!AC195","v":0},{"$f":"Investimentos!AD195","v":0},{"$f":"Investimentos!AE195","v":0},{"$f":"Investimentos!AF195","v":0},{"$f":"Investimentos!AG195","v":0},{"$f":"Investimentos!AH195","v":0},{"$f":"Investimentos!AI195","v":0},{"$f":"Investimentos!AJ195","v":0},{"$f":"Investimentos!AK195","v":0},{"$f":"Investimentos!AL195","v":0},{"$f":"Investimentos!AM195","v":0},{"$f":"Investimentos!AN195","v":0},{"$f":"Investimentos!AO195","v":0},{"$f":"Investimentos!AP195","v":0},{"$f":"Investimentos!AQ195","v":0},{"$f":"Investimentos!AR195","v":0},{"$f":"Investimentos!AS195","v":0},{"$f":"Investimentos!AT195","v":0},{"$f":"Investimentos!AU195","v":0},{"$f":"Investimentos!AV195","v":0},{"$f":"Investimentos!AW195","v":0},{"$f":"Investimentos!AX195","v":0},{"$f":"Investimentos!AY195","v":0},{"$f":"Investimentos!AZ195","v":0},{"$f":"Investimentos!BA195","v":0},{"$f":"Investimentos!BB195","v":0},{"$f":"Investimentos!BC195","v":0},{"$f":"Investimentos!BD195","v":0},{"$f":"Investimentos!BE195","v":0},{"$f":"Investimentos!BF195","v":0},{"$f":"Investimentos!BG195","v":0},{"$f":"Investimentos!BH195","v":0},{"$f":"Investimentos!BI195","v":0}]
["Special obligations",{"$f":"Investimentos!B196","v":"RIO PEIXE II"},{"$f":"Investimentos!C196","v":"-"},{"$f":"Investimentos!D196","v":0},{"$f":"Investimentos!E196","v":"-"},{"$f":"Investimentos!F196","v":"-"},null,{"$f":"Investimentos!H196","v":"RIO PEIXE II"},{"$f":"Investimentos!I196","v":0},{"$f":"Investimentos!J196","v":0},{"$f":"Investimentos!K196","v":0},{"$f":"Investimentos!L196","v":0},{"$f":"Investimentos!M196","v":0},{"$f":"Investimentos!N196","v":0},{"$f":"Investimentos!O196","v":0},{"$f":"Investimentos!P196","v":0},{"$f":"Investimentos!Q196","v":0},{"$f":"Investimentos!R196","v":0},{"$f":"Investimentos!S196","v":0},{"$f":"Investimentos!T196","v":0},{"$f":"Investimentos!U196","v":0},{"$f":"Investimentos!V196","v":0},{"$f":"Investimentos!W196","v":0},{"$f":"Investimentos!X196","v":0},{"$f":"Investimentos!Y196","v":0},{"$f":"Investimentos!Z196","v":0},{"$f":"Investimentos!AA196","v":0},{"$f":"Investimentos!AB196","v":0},{"$f":"Investimentos!AC196","v":0},{"$f":"Investimentos!AD196","v":0},{"$f":"Investimentos!AE196","v":0},{"$f":"Investimentos!AF196","v":0},{"$f":"Investimentos!AG196","v":0},{"$f":"Investimentos!AH196","v":0},{"$f":"Investimentos!AI196","v":0},{"$f":"Investimentos!AJ196","v":0},{"$f":"Investimentos!AK196","v":0},{"$f":"Investimentos!AL196","v":0},{"$f":"Investimentos!AM196","v":0},{"$f":"Investimentos!AN196","v":0},{"$f":"Investimentos!AO196","v":0},{"$f":"Investimentos!AP196","v":0},{"$f":"Investimentos!AQ196","v":0},{"$f":"Investimentos!AR196","v":0},{"$f":"Investimentos!AS196","v":0},{"$f":"Investimentos!AT196","v":0},{"$f":"Investimentos!AU196","v":0},{"$f":"Investimentos!AV196","v":0},{"$f":"Investimentos!AW196","v":0},{"$f":"Investimentos!AX196","v":0},{"$f":"Investimentos!AY196","v":0},{"$f":"Investimentos!AZ196","v":0},{"$f":"Investimentos!BA196","v":0},{"$f":"Investimentos!BB196","v":0},{"$f":"Investimentos!BC196","v":0},{"$f":"Investimentos!BD196","v":0},{"$f":"Investimentos!BE196","v":0},{"$f":"Investimentos!BF196","v":0},{"$f":"Investimentos!BG196","v":0},{"$f":"Investimentos!BH196","v":0},{"$f":"Investimentos!BI196","v":"-"}]
["Special obligations",{"$f":"Investimentos!B197","v":"Outras empresas"},{"$f":"Investimentos!C197","v":"-"},{"$f":"Investimentos!D197","v":0},{"$f":"Investimentos!E197","v":"-"},{"$f":"Investimentos!F197","v":"-"},null,{"$f":"Investimentos!H197","v":"Outras empresas"},{"$f":"Investimentos!I197","v":0},{"$f":"Investimentos!J197","v":0},{"$f":"Investimentos!K197","v":0},{"$f":"Investimentos!L197","v":0},{"$f":"Investimentos!M197","v":0},{"$f":"Investimentos!N197","v":0},{"$f":"Investimentos!O197","v":0},{"$f":"Investimentos!P197","v":0},{"$f":"Investimentos!Q197","v":0},{"$f":"Investimentos!R197","v":0},{"$f":"Investimentos!S197","v":0},{"$f":"Investimentos!T197","v":0},{"$f":"Investimentos!U197","v":0},{"$f":"Investimentos!V197","v":0},{"$f":"Investimentos!W197","v":0},{"$f":"Investimentos!X197","v":0},{"$f":"Investimentos!Y197","v":0},{"$f":"Investimentos!Z197","v":0},{"$f":"Investimentos!AA197","v":0},{"$f":"Investimentos!AB197","v":0},{"$f":"Investimentos!AC197","v":0},{"$f":"Investimentos!AD197","v":0},{"$f":"Investimentos!AE197","v":0},{"$f":"Investimentos!AF197","v":0},{"$f":"Investimentos!AG197","v":0},{"$f":"Investimentos!AH197","v":0},{"$f":"Investimentos!AI197","v":0},{"$f":"Investimentos!AJ197","v":0},{"$f":"Investimentos!AK197","v":0},{"$f":"Investimentos!AL197","v":0},{"$f":"Investimentos!AM197","v":0},{"$f":"Investimentos!AN197","v":0},{"$f":"Investimentos!AO197","v":0},{"$f":"Investimentos!AP197","v":0},{"$f":"Investimentos!AQ197","v":0},{"$f":"Investimentos!AR197","v":0},{"$f":"Investimentos!AS197","v":0},{"$f":"Investimentos!AT197","v":0},{"$f":"Investimentos!AU197","v":0},{"$f":"Investimentos!AV197","v":0},{"$f":"Investimentos!AW197","v":0},{"$f":"Investimentos!AX197","v":0},{"$f":"Investimentos!AY197","v":0},{"$f":"Investimentos!AZ197","v":0},{"$f":"Investimentos!BA197","v":0},{"$f":"Investimentos!BB197","v":0},{"$f":"Investimentos!BC197","v":0},{"$f":"Investimentos!BD197","v":0},{"$f":"Investimentos!BE197","v":0},{"$f":"Investimentos!BF197","v":0},{"$f":"Investimentos!BG197","v":0},{"$f":"Investimentos!BH197","v":0},{"$f":"Investimentos!BI197","v":"-"}]
["Special obligations",{"$f":"Investimentos!B198","v":"Holding e outras empresas"},{"$f":"Investimentos!C198","v":83.74888596000001},{"$f":"Investimentos!D198","v":8.3898337400000003},{"$f":"Investimentos!E198","v":898.21866029016223},{"$f":"Investimentos!F198","v":75.359052220000009},null,{"$f":"Investimentos!H198","v":"Holding e outras empresas"},{"$f":"Investimentos!I198","v":0},{"$f":"Investimentos!J198","v":0},{"$f":"Investimentos!K198","v":0},{"$f":"Investimentos!L198","v":0},{"$f":"Investimentos!M198","v":0},{"$f":"Investimentos!N198","v":0},{"$f":"Investimentos!O198","v":0},{"$f":"Investimentos!P198","v":0},{"$f":"Investimentos!Q198","v":0},{"$f":"Investimentos!R198","v":0},{"$f":"Investimentos!S198","v":0},{"$f":"Investimentos!T198","v":0},{"$f":"Investimentos!U198","v":0},{"$f":"Investimentos!V198","v":0},{"$f":"Investimentos!W198","v":0},{"$f":"Investimentos!X198","v":0},{"$f":"Investimentos!Y198","v":0},{"$f":"Investimentos!Z198","v":0},{"$f":"Investimentos!AA198","v":0},{"$f":"Investimentos!AB198","v":0},{"$f":"Investimentos!AC198","v":0},{"$f":"Investimentos!AD198","v":0},{"$f":"Investimentos!AE198","v":0},{"$f":"Investimentos!AF198","v":0},{"$f":"Investimentos!AG198","v":0},{"$f":"Investimentos!AH198","v":0},{"$f":"Investimentos!AI198","v":0},{"$f":"Investimentos!AJ198","v":0},{"$f":"Investimentos!AK198","v":0},{"$f":"Investimentos!AL198","v":0},{"$f":"Investimentos!AM198","v":0},{"$f":"Investimentos!AN198","v":0},{"$f":"Investimentos!AO198","v":0},{"$f":"Investimentos!AP198","v":0},{"$f":"Investimentos!AQ198","v":0},{"$f":"Investimentos!AR198","v":0},{"$f":"Investimentos!AS198","v":0},{"$f":"Investimentos!AT198","v":0},{"$f":"Investimentos!AU198","v":0},{"$f":"Investimentos!AV198","v":0},{"$f":"Investimentos!AW198","v":0},{"$f":"Investimentos!AX198","v":0},{"$f":"Investimentos!AY198","v":0},{"$f":"Investimentos!AZ198","v":0},{"$f":"Investimentos!BA198","v":0},{"$f":"Investimentos!BB198","v":0},{"$f":"Investimentos!BC198","v":0},{"$f":"Investimentos!BD198","v":0},{"$f":"Investimentos!BE198","v":0},{"$f":"Investimentos!BF198","v":0},{"$f":"Investimentos!BG198","v":0},{"$f":"Investimentos!BH198","v":0},{"$f":"Investimentos!BI198","v":0}]
["Special obligations",{"$f":"Investimentos!B199","v":0},{"$f":"Investimentos!C199","v":0},{"$f":"Investimentos!D199","v":0},{"$f":"Investimentos!E199","v":0},{"$f":"Investimentos!F199","v":0},null,{"$f":"Investimentos!H199","v":0},{"$f":"Investimentos!I199","v":0},{"$f":"Investimentos!J199","v":0},{"$f":"Investimentos!K199","v":0},{"$f":"Investimentos!L199","v":0},{"$f":"Investimentos!M199","v":0},{"$f":"Investimentos!N199","v":0},{"$f":"Investimentos!O199","v":0},{"$f":"Investimentos!P199","v":0},{"$f":"Investimentos!Q199","v":0},{"$f":"Investimentos!R199","v":0},{"$f":"Investimentos!S199","v":0},{"$f":"Investimentos!T199","v":0},{"$f":"Investimentos!U199","v":0},{"$f":"Investimentos!V199","v":0},{"$f":"Investimentos!W199","v":0},{"$f":"Investimentos!X199","v":0},{"$f":"Investimentos!Y199","v":0},{"$f":"Investimentos!Z199","v":0},{"$f":"Investimentos!AA199","v":0},{"$f":"Investimentos!AB199","v":0},{"$f":"Investimentos!AC199","v":0},{"$f":"Investimentos!AD199","v":0},{"$f":"Investimentos!AE199","v":0},{"$f":"Investimentos!AF199","v":0},{"$f":"Investimentos!AG199","v":0},{"$f":"Investimentos!AH199","v":0},{"$f":"Investimentos!AI199","v":0},{"$f":"Investimentos!AJ199","v":0},{"$f":"Investimentos!AK199","v":0},{"$f":"Investimentos!AL199","v":0},{"$f":"Investimentos!AM199","v":0},{"$f":"Investimentos!AN199","v":0},{"$f":"Investimentos!AO199","v":0},{"$f":"Investimentos!AP199","v":0},{"$f":"Investimentos!AQ199","v":0},{"$f":"Investimentos!AR199","v":0},{"$f":"Investimentos!AS199","v":0},{"$f":"Investimentos!AT199","v":0},{"$f":"Investimentos!AU199","v":0},{"$f":"Investimentos!AV199","v":0},{"$f":"Investimentos!AW199","v":0},{"$f":"Investimentos!AX199","v":0},{"$f":"Investimentos!AY199","v":0},{"$f":"Investimentos!AZ199","v":0},{"$f":"Investimentos!BA199","v":0},{"$f":"Investimentos!BB199","v":0},{"$f":"Investimentos!BC199","v":0},{"$f":"Investimentos!BD199","v":0},{"$f":"Investimentos!BE199","v":0},{"$f":"Investimentos!BF199","v":0},{"$f":"Investimentos!BG199","v":0},{"$f":"Investimentos!BH199","v":0},{"$f":"Investimentos!BI199","v":0}]
["Special obligations",{"$f":"Investimentos!B200","v":"Total "},{"$f":"Investimentos!C200","v":189.25894309348462},{"$f":"Investimentos!D200","v":141.27656117999999},{"$f":"Investimentos!E200","v":33.963441290413662},{"$f":"Investimentos!F200","v":47.98238191348463},null,{"$f":"Investimentos!H200","v":"Total "},{"$f":"Investimentos!I200","v":2.8596899999998954E-2},{"$f":"Investimentos!J200","v":-1.5590654999999969},{"$f":"Investimentos!K200","v":-15.276877990000003},{"$f":"Investimentos!L200","v":-22.462903819999998},{"$f":"Investimentos!M200","v":26.748492841865907},{"$f":"Investimentos!N200","v":32.646363420682491},{"$f":"Investimentos!O200","v":55.58027140116512},{"$f":"Investimentos!P200","v":35.413422776286509},{"$f":"Investimentos!Q200","v":38.613871329999995},{"$f":"Investimentos!R200","v":36.202431220000015},{"$f":"Investimentos!S200","v":67.721694579999991},{"$f":"Investimentos!T200","v":83.193738880000012},{"$f":"Investimentos!U200","v":25.147149370000012},{"$f":"Investimentos!V200","v":42.835670039999997},{"$f":"Investimentos!W200","v":38.289283709999999},{"$f":"Investimentos!X200","v":98.496565440000012},{"$f":"Investimentos!Y200","v":25.501531570000012},{"$f":"Investimentos!Z200","v":59.818305129999985},{"$f":"Investimentos!AA200","v":71.199155759999996},{"$f":"Investimentos!AB200","v":102.16510904},{"$f":"Investimentos!AC200","v":95.915434489999981},{"$f":"Investimentos!AD200","v":245.88668849999999},{"$f":"Investimentos!AE200","v":112.07760703999999},{"$f":"Investimentos!AF200","v":61.536346220000013},{"$f":"Investimentos!AG200","v":69.22273423},{"$f":"Investimentos!AH200","v":14.951051079999999},{"$f":"Investimentos!AI200","v":-11.06614456},{"$f":"Investimentos!AJ200","v":59.301375729999997},{"$f":"Investimentos!AK200","v":49.7},{"$f":"Investimentos!AL200","v":60.800000000000004},{"$f":"Investimentos!AM200","v":-46},{"$f":"Investimentos!AN200","v":147},{"$f":"Investimentos!AO200","v":108.60000000000001},{"$f":"Investimentos!AP200","v":75.699999999999989},{"$f":"Investimentos!AQ200","v":72.606000000000009},{"$f":"Investimentos!AR200","v":443.4},{"$f":"Investimentos!AS200","v":54.800000000000004},{"$f":"Investimentos!AT200","v":37.907000000000004},{"$f":"Investimentos!AU200","v":54.136999999999993},{"$f":"Investimentos!AV200","v":510.65999999999997},{"$f":"Investimentos!AW200","v":80.867000000000004},{"$f":"Investimentos!AX200","v":184.70999999999998},{"$f":"Investimentos!AY200","v":85.972999999999985},{"$f":"Investimentos!AZ200","v":270.21899999999999},{"$f":"Investimentos!BA200","v":100.09400000000001},{"$f":"Investimentos!BB200","v":161.22200000000001},{"$f":"Investimentos!BC200","v":134.083},{"$f":"Investimentos!BD200","v":50.379000000000005},{"$f":"Investimentos!BE200","v":125.44572744},{"$f":"Investimentos!BF200","v":88.221063161738471},{"$f":"Investimentos!BG200","v":98.566445209999998},{"$f":"Investimentos!BH200","v":169.07700507999999},{"$f":"Investimentos!BI200","v":87.461171173484587}]
["Special obligations"]

{"sheet":"Endividamento","index":14,"n_rows":387,"n_cols":61,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
[null,null,"Endividamento"]
[]
[]
[]
[null,"Inserir Período Comparativo para essa planilha --->"]
[]
[]
["Coluna1","Descrição (R$ milhões)",{"$f":"IF(C7=\"\",PeríodoAtual,C7)","v":"1T25"},{"$f":"IF(D7=\"\",PeríodoAtual_anoanterior,D7)","v":"1T24"},"Var (%)","Var (R$)",null,"Descrição (R$ milhões)","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
["Empresas"]
["ESA-Consol","Consolidado",null,null,null,null,null,"Consolidado"]
["ESA-Consol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2T21"]
["ESA-Consol",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20",{"$f":"AR8","v":"4T20"},"1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ESA-Consol"]
["ESA-Consol"]
["ESA-Consol"]
["ESA-Consol","Curto Prazo",{"$f":"INDEX($H$12:$XFD$38,MATCH($B16,$H$12:$H$38,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":6411.8490000000002},8103.5800000000008,{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":-20.876341073945103},{"$f":"IFERROR(C16-D16,\"-\")","v":-1691.7310000000007},null,"Curto Prazo",276,255.9,581,602,603,712.69999999999993,331.09999999999997,576.09999999999991,558.20000000000005,2332.6000000000004,2935.2,2481.4,3463.8,2251,2248.3999999999996,1667.9,1567.8,2257.2999999999997,2137.5,1867.6999999999998,1950.8,2046.6999999999998,1934.5,2207.7999999999997,2552,2664.1,2946.5,3030.9,{"$f":"SUM(AK17:AK23)","v":2051.8000000000002},2469.6000000000004,2716.1000000000004,2950.7000000000003,4581.7000000000007,5573.5999999999995,5182.2139999999999,5834.4670000000006,4891.1609999999991,4059.7609999999995,4566.6689999999999,5408.076,{"$f":"SUM(AW17:AW23)","v":6773.82},7648.0930000000008,7708.348,7682.2389999999996,7693.5040000000008,8685.5680000000011,8580.5799999999981,7873.2619999999988,8103.5800000000008,{"$f":"SUM(BF17:BF23)","v":9700.9819999999982},{"$f":"SUM(BG17:BG23)","v":8284.8870000000006},{"$f":"SUM(BH17:BH23)","v":6714.8840000000009},{"$f":"SUM(BI17:BI23)","v":6411.8490000000002}]
["ESA-Consol","Empréstimos e financiamentos (cp)",4098.9549999999999,3903.6019999999999,5.0044292425303727,195.35300000000007,null,"Empréstimos e financiamentos (cp)",243.5,209.2,550.20000000000005,558,566.20000000000005,654.5,281.89999999999998,543.29999999999995,515.70000000000005,668.9,1070.7,1233.5,1199.8,1427.6,1348.2,1195.4000000000001,996.8,1519.9,1501,1260.0999999999999,1338.2,1454.5,1273.5,1609.5,1417.7,1173.8,1504.6,1560.4,1184.2,1693.3,1408.2,1343,2414.6999999999998,3336.3,3641.0219999999999,3891.393,3037.5169999999998,1785.1859999999999,1808.4749999999999,2014.7139999999999,2282.83,2856.0520000000001,3591.9780000000001,3533.9850000000001,3644.1289999999999,3712.1660000000002,4249.1509999999998,3985.12,3903.6019999999999,6919.94,5886.3280000000004,4601.1329999999998,4098.9549999999999]
["ESA-Consol","Debêntures (cp)",1505.433,3320.7289999999998,-54.665586984062827,-1815.2959999999998,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,1086.9000000000001,958.2,786.9,1844.8,664.5,877,315.8,272.60000000000002,294.39999999999998,237.1,274.60000000000002,250.4,287.7,356.7,326.10000000000002,261.8,549.79999999999995,510.5,526.6,542.70000000000005,575.6,892.1,1167.0999999999999,2144.9,2325,1691.1079999999999,1780.414,1651.123,1705.9459999999999,1696.096,1863.7139999999999,2477.39,2914.3989999999999,3279.9989999999998,3104.422,2809.9650000000001,3758.3009999999999,3278.9650000000001,2925.4929999999999,3320.7289999999998,2102.7959999999998,1814.7070000000001,1720.229,1505.433]
["ESA-Consol","Encargos de dívidas (cp)",404.86599999999999,848.04700000000003,-52.259013946161005,-443.18100000000004,null,"Encargos de dívidas (cp)",21.7,36.299999999999997,20.3,26.7,19.5,40.799999999999997,31.8,11.5,21.1,321.89999999999998,321,42.5,132.4,70.2,60.7,43,66.5,78,58.8,57.8,78.400000000000006,85.3,67.599999999999994,64,94,108,113.5,89.1,122.3,90.6,78.5,70.8,109,118.9,134.422,158.56299999999999,152.184,130.226,156.31700000000001,205.33699999999999,226.71299999999999,305.86200000000002,407.87799999999999,511.27600000000001,587.85799999999995,639.529,749.79300000000001,759.12300000000005,848.04700000000003,894.41800000000001,432.21300000000002,400.18,404.86599999999999]
["ESA-Consol","Parcelamento de impostos e déficit atuarial (cp)",28.099,34.353999999999999,-18.207486755545197,-6.254999999999999,null,"Parcelamento de impostos e déficit atuarial (cp)",10.8,10.4,10.5,17.3,17.3,17.399999999999999,17.399999999999999,21.3,21.4,254.9,188.1,50.7,49.3,47.9,47.5,45.8,44.8,44.3,43,62.4,62.6,61,58.4,56.7,57,65,65.099999999999994,95.1,83.3,80.5,80.5,90,98.8,97,95.840999999999994,89.18,89.007000000000005,89.117999999999995,89.031999999999996,88.41,86.988,78.319000000000003,72.465999999999994,60.883000000000003,56.406999999999996,55.811999999999998,55.826999999999998,34.442,34.353999999999999,34.194000000000003,33.418999999999997,28.224,28.099]
["ESA-Consol","Parcelamento de encargos setoriais (cp)","-","-","-","-",null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,397.2,291.3,185.4,40.299999999999997,6,20.399999999999999,34.700000000000003,49.1,58.6,58.6,58.6,58.6,58.6,58.6,58.6,58.6,53.9,39.5,25.1,10.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESA-Consol","Parcelamento energia comprada Itaipu (cp)","-","-","-","-",null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,76.5,52.1,0.5,9.8000000000000007,39,68.3,97.5,117,131.19999999999999,117.1,117,117,117,117,117,107.3,78,48.7,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESA-Consol","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",374.49599999999998,-3.1520000000000001,"-",377.64799999999997,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-100.8,8.5,84.1,174.1,122,23,45.5,-17.399999999999999,2.7,-24.1,545.9,591.9,591.6,642.20000000000005,45.5,17.399999999999999,256.8,279.8,-185.7,-303.60000000000002,-380.17899999999997,-85.082999999999998,-38.67,349.28500000000003,816.74900000000002,1235.9010000000001,1699.8989999999999,1493.461,356.02699999999999,471.673,595.14499999999998,519.76,246.84399999999999,169.084,-3.1520000000000001,-250.36600000000001,118.22,-34.881999999999998,374.49599999999998]
["ESA-Consol","Longo Prazo",29595.819,23781.363000000001,24.449633101349157,5814.4559999999983,null,"Longo Prazo",2061.4,2256.5,2192.6999999999998,2254.5,2395.2999999999997,2588.8000000000002,2525.1999999999998,2400.6000000000004,3887.2000000000003,6728.5,5630.8,6021.3,5202.4000000000005,5579.6000000000013,5849.7,7169.6000000000013,6986.2,7318.5,7036.7000000000016,6922,6760.2999999999993,6678.9000000000005,7017.8000000000011,8165.7999999999993,8281.2000000000007,9473.4,9365,{"$f":"SUM(AJ25:AJ30)","v":14056.9},{"$f":"SUM(AK25:AK30)","v":13919.999999999998},15151.1,14686.099999999999,15221.4,14549.799999999997,13770.9,13939.68,14638.406999999999,14999.971000000001,15504.358,16677.524000000001,17937.829000000002,{"$f":"SUM(AW25:AW30)","v":17909.903000000002},20185.569,19713.282999999999,20611.633999999998,21088.015999999996,22438.516000000003,22291.963,24019.522000000004,23781.363000000001,{"$f":"SUM(BF25:BF30)","v":24068.732},{"$f":"SUM(BG25:BG30)","v":24375.659},{"$f":"SUM(BH25:BH30)","v":27165.276999999998},{"$f":"SUM(BI25:BI30)","v":29595.819}]
["ESA-Consol","Empréstimos e financiamentos (Lp)",11316.558999999999,12533.251,-9.7077127075808285,-1216.6920000000009,null,"Empréstimos e financiamentos (Lp)",2027.7,2223,2159.6,2220.1,2291.6999999999998,2481.3000000000002,2413.6,2278.3000000000002,3764.4,2694.2,2534.4,2841.1,2977.3,3363.8,3726.8,4222.1000000000004,4148,4366.6000000000004,4183.3,4076.2,3931.3,3878.2,3736.3,3924.4,3876.6,4852.3999999999996,4994.3999999999996,6611.2,6311.3,6123.1,6456.4,6836.2,7066.2,6259.9,6165.4260000000004,5913.1959999999999,6298.5050000000001,6725.3710000000001,9332.6489999999994,9539.1540000000005,9468.0959999999995,9664.58,9663.8629999999994,10162.071,10284.362999999999,12329.987999999999,13126.918,13130.279,12533.251,10704.65,10715.03,11721.414000000001,11316.558999999999]
["ESA-Consol","Debêntures (Lp)",19742.629000000001,12591.27,56.796169091759616,7151.3590000000004,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,2388.1999999999998,2505.6999999999998,2386.6,1431.7,1427.4,1256,2200.8000000000002,2151.5,2116.3000000000002,2042.4,1993,1980.1,1954,2417.4,3030.5,3687.6,4167.1000000000004,4017.4,7000.7,7018.5,8327.5,7902.7,7771.6,7452.9,7207.9,7789.6809999999996,8596.4030000000002,8832.3970000000008,8809.9500000000007,8132.5410000000002,9730.4539999999997,9352.0349999999999,11788.633,11085.494000000001,11412.214,11879.293,11312.27,10384.044,12336.478999999999,12591.27,14783.89,14948.151,17074.785,19742.629000000001]
["ESA-Consol","Parcelamento de impostos e déficit atuarial (Lp)",210.923,257.56099999999998,-18.107555103451212,-46.637999999999977,null,"Parcelamento de impostos e déficit atuarial (Lp)",33.700000000000003,33.5,33.1,34.4,103.6,107.5,111.6,122.3,122.8,504.1,412.8,264.89999999999998,265.10000000000002,265,259.89999999999998,263,265.60000000000002,271.89999999999998,267.5,334.2,343.9,354.8,366.7,476.2,485.1,487.3,501.3,535.20000000000005,543.9,526.79999999999995,525.29999999999995,711.7,754.3,761.4,771.05100000000004,657.27300000000002,660.06899999999996,561.89499999999998,571.68600000000004,321.35700000000003,326.81799999999998,320.286,330.12,269.43799999999999,277.74400000000003,289.11,291.63,250.239,257.56099999999998,267.08499999999998,277.14100000000002,202.95699999999999,210.923]
["ESA-Consol","Parcelamento de encargos setoriais (Lp)","-","-","-","-",null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,177.9,177.6,177.2,172.3,167.5,153.1,138.80000000000001,124.4,110.1,95.7,81.3,67,52.6,38.299999999999997,23.9,9.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESA-Consol","Parcelamento energia comprada Itaipu (Lp)","-","-","-","-",null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,1142,null,351.1,351.1,351.1,341.4,312.10000000000002,282.89999999999998,253.6,224.3,195.1,165.8,136.6,107.3,78,58.5,19.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESA-Consol","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-1674.2919999999999,-1600.7190000000001,4.5962470614767437,-73.572999999999865,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,98.1,18.5,-0.6,185.7,209.1,227.8,257.89999999999998,288.3,337.5,618.4,149.5,-62.5,-148.1,-90.2,46.3,173.7,-198.3,-98.1,-723.6,-458.3,-786.47799999999995,-528.46500000000003,-791,-592.85799999999995,-1359.3520000000001,-1653.136,-1237.046,-1587.93,-1366.194,-1232.0889999999999,-1353.384,-1492.8520000000001,-1510.6289999999999,-1697.4749999999999,-1600.7190000000001,-1686.893,-1564.663,-1833.8789999999999,-1674.2919999999999]
["ESA-Consol","Total das dívidas",36007.667999999998,31884.943000000003,12.930005865150807,4122.7249999999949,null,"Total das dívidas",2337.4,2512.4,2773.7,2856.5,2998.2999999999997,3301.5,2856.2999999999997,2976.7000000000003,4445.4000000000005,9061.1,8566,8502.7000000000007,8666.2000000000007,7830.6000000000013,8098.0999999999995,8837.5000000000018,8554,9575.7999999999993,9174.2000000000007,8789.7000000000007,8711.0999999999985,8725.6,8952.3000000000011,10373.599999999999,10833.2,12137.5,12311.5,17087.8,15971.8,{"$f":"AL16+AL24","v":17620.7},17402.199999999997,18172.099999999999,19131.5,19344.5,19121.894,20472.874,19891.132000000001,19564.118999999999,21244.192999999999,23345.905000000002,{"$f":"AW16+AW24","v":24683.723000000002},27833.662,27421.631000000001,28293.873,28781.519999999997,31124.084000000003,30872.542999999998,{"$f":"BD16+BD24","v":31892.784000000003},31884.943000000003,33769.714,{"$f":"BG16+BG24","v":32660.546000000002},{"$f":"BH16+BH24","v":33880.161},{"$f":"BI16+BI24","v":36007.667999999998}]
["ESA-Consol","(-) Disponibilidades financeiras",9071.5920000000006,9413.2129999999997,-3.6291646646049447,-341.62099999999919,null,"(-) Disponibilidades financeiras",774.3,818.2,868.1,923.1,1089.0999999999999,1263.3,766.7,778.8,2145.5,2040.4,1874.7,1624.6,2645.2,1456.7,1017.4,1899.8,1582.9,2410.6,3194.6,2701,2645.3,2524.1,2518.1999999999998,2818.3,2220.3000000000002,3163.5,2798.6,4350.7,2581.3000000000002,3649.5,2644.1,3036.3,3036.3,4221.9229999999998,5474.94,6623.3829999999998,5686.0839999999998,4996.6180000000004,5233.8050000000003,6016.8559999999998,5942.1,6114.7309999999998,5991.1670000000004,5948.299,6879.2020000000002,8682.1620000000003,5814.1559999999999,7593.9409999999998,9413.2129999999997,11214.824000000001,9275.7669999999998,8972.4040000000005,9071.5920000000006]
["ESA-Consol","(-) Notas Perpétuas Híbridas",0,0,"-",0,null,"(-) Notas Perpétuas Híbridas",361.3,412.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA-Consol","Total das dívidas líquidas",26936.075999999997,22471.730000000003,19.866498929988886,4464.3459999999941,null,"Total das dívidas líquidas",1201.8000000000002,1281.9000000000001,1905.6,1933.4,1909.1999999999998,2038.2,2089.5999999999995,2197.9000000000005,2299.9000000000005,7020.7000000000007,6691.3,6878.1,6021.0000000000009,6373.9000000000015,7080.7,6937.7000000000016,6971.1,7165.1999999999989,5979.6,6088.7000000000007,6065.7999999999984,6201.5,6434.1000000000013,7555.2999999999984,8612.9000000000015,8974,9512.9,12737.1,13390.5,{"$f":"AL31-AL32-AL33","v":13971.2},14758.099999999997,15135.8,16095.2,15122.577000000001,13646.954000000002,13849.491,14205.048000000003,14567.500999999998,16010.387999999999,17329.049000000003,{"$f":"AW31-AW32-AW33","v":18741.623},21718.931,21430.464,22345.574000000001,21902.317999999996,22441.922000000002,25058.386999999999,{"$f":"BD31-BD32-BD33","v":24298.843000000004},22471.730000000003,22554.89,{"$f":"BG31-BG32-BG33","v":23384.779000000002},{"$f":"BH31-BH32-BH33","v":24907.756999999998},{"$f":"BI31-BI32-BI33","v":26936.075999999997}]
["ESA-Consol","(-) Créditos CDE",886.58699999999999,292.36900000000003,203.24247782767662,594.21799999999996,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,373.3,242.5,123.5,133.9,155.6,155,182.8,203.8,210.8,237.9,193.6,185.4,203.3,246.8,260.89999999999998,211.6,247.9,209.4,192.8,205.4,221.84700000000001,265.47300000000001,289.01400000000001,317.91371067,356.68630573999997,609.73800000000006,255.172,238.06800000000001,256.935,259.24299999999999,258.15699999999998,267.3,249.46700000000001,263.565,292.36900000000003,376.75099999999998,506.48,724.34100000000001,886.58699999999999]
["ESA-Consol","(-) Créditos CCC",160.524,178.46799999999999,-10.054463545285419,-17.943999999999988,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.700000000000003,27.1,26.7,25.8,24.6,24.2,24,31.7,30.4,28.9,27.6,26,55.2,311.60000000000002,262,150,179.1,193.6,136.80000000000001,98.051000000000002,244.006,214.66300000000001,233.233,290.30399999999997,310.16300000000001,136.583,138.21,139.86500000000001,188.08799999999999,168.94900000000001,152.107,154.70500000000001,182.833,178.46799999999999,173.637,127.173,187.71299999999999,160.524]
["ESA-Consol","(-) Créditos CVA",-329.93099999999998,-879.82399999999996,-62.500340977286363,549.89300000000003,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425.1,257.3,-10.4,-57.3,-112.4,-283.10000000000002,-349.5,54.2,85,249.3,398.3,626.79999999999995,1589.4,1574.9,1628.3,1493.1,1069.5,884.9,858.1,-267.31299999999999,-234.239,-519.57299999999998,109.955,737.71600000000001,1156.623,1126.3789999999999,501.95699999999999,-61.761000000000003,-283.64400000000001,-264.13099999999997,-214.58099999999999,-976.86400000000003,-1021.731,-879.82399999999996,-1443.2570000000001,-955.86500000000001,-990.73099999999999,-329.93099999999998]
["ESA-Consol","Total das dívidas líquidas deduzidas de créditos setoriais",26218.895999999997,22880.717000000004,14.58948598507639,3338.1789999999928,null,"Total das dívidas líquidas deduzidas de créditos setoriais",1201.8000000000002,1281.9000000000001,1905.6,1933.4,1909.1999999999998,2038.2,2089.5999999999995,2197.9000000000005,2299.9000000000005,7020.7000000000007,6691.3,6878.1,6021.0000000000009,6373.9000000000015,6707.4,6230.4000000000015,6563.2,7014.9999999999991,5855.5,6021.5,6141.8999999999987,6323.2,6137.4000000000015,7201.9999999999991,8141.1000000000013,8362.7000000000007,8656.7999999999993,10845.7,{"$f":"AK34-AK35-AK36-AK37","v":11243.1},11869.300000000001,12867.099999999997,13677.8,14823.900000000001,13922.277000000002,13594.369000000002,13574.251,14220.944000000003,13906.399289329998,14625.681694259998,15252.525000000001,{"$f":"AW34-AW35-AW36-AW37","v":17223.489000000001},{"$f":"AX34-AX35-AX36-AX37","v":20840.696000000004},{"$f":"AY34-AY35-AY36-AY37","v":21095.424999999996},{"$f":"AZ34-AZ35-AZ36-AZ37","v":22181.887000000002},21739.342999999997,22237.096000000001,{"$f":"BC34-BC35-BC36-BC37","v":25631.078999999998},{"$f":"BD34-BD35-BD36-BD37","v":24874.176000000007},22880.717000000004,{"$f":"BF34-BF35-BF36-BF37","v":23447.759000000002},{"$f":"BG34-BG35-BG36-BG37","v":23706.991000000005},{"$f":"BH34-BH35-BH36-BH37","v":24986.433999999997},{"$f":"BI34-BI35-BI36-BI37","v":26218.895999999997}]
["ESA-Consol"]
["ESA","Controladora",null,null,null,null,null,{"$f":"B40","v":"Controladora"}]
["ESA"]
["ESA"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ESA"]
["ESA"]
["ESA"]
["ESA","Curto Prazo",{"$f":"INDEX($H$42:$XFD$68,MATCH($B46,$H$12:$H$38,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":897.745},{"$f":"INDEX($H$42:$XFD$68,MATCH($B46,$H$12:$H$38,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":2560.6379999999999},{"$f":"IFERROR(IF((C46/D46-1)*100<=-100,\"-\",IF((C46/D46-1)*100=0,\"-\",(C46/D46-1)*100)),\"-\")","v":-64.940573403971982},{"$f":"C46-D46","v":-1662.893},null,"Curto Prazo",91.6,77,88.399999999999991,87.2,70.300000000000011,101.3,57.499999999999993,70.100000000000009,56.699999999999996,0,0,0,0,1179.5,1291.0000000000002,455.6,295.39999999999998,{"$f":"SUM(Z47:Z53)","v":399.6},253.7,220.69999999999996,200.90000000000003,222.3,285,333.90000000000003,342.9,674.7,658.00000000000011,651.09999999999991,665.99999999999989,680.30000000000007,1191.8,1481.2,1348.8,2046.8,2013.8059999999998,2270.17,2188.0070000000001,1572.5349999999999,2035.7389999999998,2504.2420000000002,{"$f":"SUM(AW47:AW53)","v":2769.884},{"$f":"SUM(AX47:AX53)","v":2282.0419999999999},{"$f":"SUM(AY47:AY53)","v":1105.704},{"$f":"SUM(AZ47:AZ53)","v":893.53699999999992},1041.712,{"$f":"SUM(BB47:BB53)","v":1301.058},{"$f":"SUM(BC47:BC53)","v":2218.098},{"$f":"SUM(BD47:BD53)","v":2187.7319999999995},2560.6379999999999,{"$f":"SUM(BF47:BF53)","v":2333.8199999999997},{"$f":"SUM(BG47:BG53)","v":1090.6030000000001},{"$f":"SUM(BH47:BH53)","v":975.17700000000002},{"$f":"SUM(BI47:BI53)","v":897.745}]
["ESA","Empréstimos e financiamentos (cp)",{"$f":"INDEX($H$42:$XFD$68,MATCH($B47,$H$42:$H$68,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":261.51100000000002},1310.0930000000001,-80.038745340979617,-1048.5820000000001,null,"Empréstimos e financiamentos (cp)",85,68.900000000000006,86.7,86.1,68.2,100.2,55.3,68.900000000000006,54.5,null,null,null,null,557.20000000000005,544.1,321.7,223.8,227.4,128.6,81.099999999999994,79.2,82.4,79,82.9,82.5,152.19999999999999,158.1,155.69999999999999,154.19999999999999,155.30000000000001,169.5,163,212.6,772,776.06399999999996,790.36800000000005,806.46100000000001,69.350999999999999,68.528000000000006,66.832999999999998,68.287999999999997,188.47900000000001,190.184,317.16399999999999,318.74700000000001,397.46199999999999,1119.366,1091.4390000000001,1310.0930000000001,1391.4639999999999,517.375,473.47,261.51100000000002]
["ESA","Debêntures (cp)",513.28599999999994,786.00599999999997,-34.696936155703654,-272.72000000000003,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,615.79999999999995,737.2,178.8,90.2,123.2,74.900000000000006,110.8,91.4,127.5,191.1,241.9,246.4,515.29999999999995,494.4,492.1,503.4,526.9,726.8,969.4,973.6,1027.2,943.74699999999996,968.05,978.59400000000005,992.947,1006.641,1144.143,1202.625,942.68,695.01599999999996,321.56900000000002,406.899,547.13499999999999,686.08100000000002,674.21699999999998,786.00599999999997,499.16300000000001,399.48899999999998,410.51299999999998,513.28599999999994]
["ESA","Encargos de dívidas (cp)",141.637,442.786,-68.012312945757088,-301.149,null,"Encargos de dívidas (cp)",6.5,8,1.6,0.7,1.7,0.8,1.9,0.8,1.9,null,null,null,null,6.2,9.4,4.0999999999999996,6.7,2.6,2.1,0.6,1.3,0.3,0.7,0.6,1.3,2.2999999999999998,8.1,2.2999999999999998,7.9,2.2000000000000002,11.5,12.2,23.2,20.6,27.59,27.323,37.26,12.090999999999999,35.033000000000001,56.584000000000003,100.19499999999999,132.53299999999999,191.54599999999999,226.762,286.904,321.47199999999998,379,395.13600000000002,442.786,484.22300000000001,190.244,124.572,141.637]
["ESA","Parcelamento de impostos e déficit atuarial (cp)",1.5469999999999999,1.9990000000000001,-22.61130565282642,-0.45200000000000018,null,"Parcelamento de impostos e déficit atuarial (cp)",0.1,0.1,0.1,0.4,0.4,0.3,0.3,0.4,0.3,null,null,null,null,0.3,0.3,0,0,0,0,0.6,0.6,0.6,1.3,1.2,1.2,1.2,1.2,1.8,1.8,1.8,1.8,2.1,2.1,2.1,2.1269999999999998,1.452,1.452,1.452,1.452,1.2290000000000001,1.2290000000000001,1.2290000000000001,1.2290000000000001,1.5940000000000001,1.5940000000000001,1.5940000000000001,1.5940000000000001,1.9990000000000001,1.9990000000000001,1.9990000000000001,1.9990000000000001,1.5469999999999999,1.5469999999999999]
["ESA","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESA","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESA","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",-20.236000000000001,19.754000000000001,"-",-39.99,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-49,-25.3,46.4,48.1,27.6,28.4,11.5,12.9,7.3,11.5,3.7,-3.8,-0.8,-1.3,-5.9,282.2,334.5,137.30000000000001,224.9,264.27800000000002,482.97699999999998,364.24,496.69400000000002,924.08500000000004,1235.453,1397.547,1017.121,27.728999999999999,26.448,27.568000000000001,33.395000000000003,32.057000000000002,24.940999999999999,19.754000000000001,-43.029000000000003,-18.504000000000001,-34.924999999999997,-20.236000000000001]
["ESA","Longo Prazo",9871.5420000000013,7557.91,30.612060741660073,2313.6320000000014,null,"Longo Prazo",749.1,910.9,910.19999999999993,882.2,882.1,567.19999999999993,567.29999999999995,605.6,2065.6,0,0,0,0,611,440.9,1425.9999999999998,1611.6000000000001,1646.8999999999999,1604.7,1514.8,1532.3,1450.6,1662.8999999999999,2680.6,{"$f":"SUM(AG55:AG60)","v":2807.1000000000004},3572.7999999999997,3423.5,3601.5,3737,4383.3,3861.4,3869.4999999999995,3606.3999999999996,3111.2,3038.7669999999998,3764.8759999999997,3838.2820000000002,3838.598,3634.3809999999999,4455.7179999999998,{"$f":"SUM(AW55:AW60)","v":4519.6090000000004},5143.6390000000001,4894.0490000000009,5745.607,5806.9039999999995,6972.079999999999,6028.8519999999999,7736.4600000000009,7557.91,{"$f":"SUM(BF55:BF60)","v":8606.1020000000008},{"$f":"SUM(BG55:BG60)","v":8560.9500000000007},{"$f":"SUM(BH55:BH60)","v":8801.1990000000005},{"$f":"SUM(BI55:BI60)","v":9871.5420000000013}]
["ESA","Empréstimos e financiamentos (Lp)",199.93899999999999,394.75099999999998,-49.350603291695272,-194.81199999999998,null,"Empréstimos e financiamentos (Lp)",748.7,910.5,909.8,882,879.9,564.9,564.9,574.6,2063.4,null,null,null,null,155.1,198.6,97.6,177.9,174.1,176.7,81.2,79.099999999999994,"-",0,0,0,304.5,316.2,311.39999999999998,308.39999999999998,455.4,469.6,613.1,662.8,150,150,399.79,599.83299999999997,959.26499999999999,1673.5609999999999,1643.0930000000001,1596.021,1457.5550000000001,1462.655,1297.396,1291.8150000000001,1291.6189999999999,652.577,588.32000000000005,394.75099999999998,85,85,0,199.93899999999999]
["ESA","Debêntures (Lp)",10792.19,7849.2280000000001,37.493649056951853,2942.9620000000004,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,454.3,335.2,1337.8,1453.3,1454.6,1417,1422.7,1438.7,1448.6,1660.1,2525.6,2544.8000000000002,3025.6,2874.9,2886.2,2906.9,3198.1,2802.9,2565.6,2593.1999999999998,2342.6999999999998,2526.31,2803.788,2853.087,2658.8270000000002,2249.7179999999998,3298.26,3339.2330000000002,4141.3239999999996,3931.8290000000002,4706.8410000000003,4760.5649999999996,6075.5969999999998,5888.8059999999996,7838.0450000000001,7849.2280000000001,9208.7260000000006,9258.7060000000001,9677.7270000000008,10792.19]
["ESA","Parcelamento de impostos e déficit atuarial (Lp)",10.962,13.904999999999999,-21.165048543689313,-2.9429999999999996,null,"Parcelamento de impostos e déficit atuarial (Lp)",0.4,0.4,0.4,0.2,2.2000000000000002,2.2999999999999998,2.4,31,2.2000000000000002,null,null,null,null,1.6,1.7,0,0,0,0,1.6,1.8,2,2.1,3.1,3.4,3.7,4.5999999999999996,8,8.5,9,9.4,8.6999999999999993,9.1999999999999993,9.6999999999999993,10.281000000000001,12.144,12.507,12.87,13.233000000000001,8.8420000000000005,9.1489999999999991,9.4610000000000003,9.7469999999999999,9.6750000000000007,10.073,10.471,10.87,13.406000000000001,13.904999999999999,14.404999999999999,14.904,10.576000000000001,10.962]
["ESA","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESA","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESA","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-1131.549,-699.97400000000005,61.655861503427253,-431.57499999999993,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-94.6,-9.4,-19.600000000000001,18.2,11,9.3000000000000007,12.7,"-",0.7,151.9,258.89999999999998,239,227.8,395.9,513.20000000000005,720.8,579.5,682.1,341.2,608.79999999999995,352.17599999999999,549.154,372.85500000000002,207.636,-302.13099999999997,-494.47699999999998,-424.79399999999998,-464.70100000000002,-510.18200000000002,-268.30500000000001,-255.54900000000001,-405.60700000000003,-523.40099999999995,-703.31100000000004,-699.97400000000005,-702.029,-797.66,-887.10400000000004,-1131.549]
["ESA","Total das dívidas",10769.287000000002,10118.547999999999,6.4311500029451185,650.73900000000322,null,"Total das dívidas",840.7,987.9,998.59999999999991,969.40000000000009,952.40000000000009,668.49999999999989,624.79999999999995,675.7,2122.2999999999997,0,0,0,0,1790.5,1731.9,1881.6,1907,2046.5,1858.4,1735.5,1733.2,1672.8999999999999,1947.8999999999999,3014.5,3150.0000000000005,{"$f":"AH46+AH54","v":4247.5},4081.5,4252.6000000000004,4403,5063.6000000000004,5053.2,5350.7,4955.2,5158,5052.5729999999994,6035.0460000000003,6026.2890000000007,5411.1329999999998,5670.12,6959.96,{"$f":"AW46+AW54","v":7289.4930000000004},7425.6810000000005,5999.7530000000006,6639.1440000000002,6848.616,8273.137999999999,8246.9500000000007,{"$f":"BD46+BD54","v":9924.1920000000009},10118.547999999999,10939.922,{"$f":"BG46+BG54","v":9651.5529999999999},{"$f":"BH46+BH54","v":9776.3760000000002},{"$f":"BI46+BI54","v":10769.287000000002}]
["ESA","(-) Disponibilidades financeiras",7980.8239999999996,7095.9610000000002,12.469952977475485,884.86299999999937,null,"(-) Disponibilidades financeiras",425,434.6,330.8,274.89999999999998,494.7,342.3,276.39999999999998,237.4,1588,null,null,null,null,22.4,26,274.3,185.1,359.6,1420,839.4,718.6,799.8,1121,2045.3,1495.9,2784.4,2749.2,2745.4,1540.3,2577,2472.9,2554.8000000000002,2563.1,2523.6,2261.6320000000001,2654.9560000000001,2717.0790000000002,3072.5329999999999,3518.942,4683.3680000000004,3985.8119999999999,4258.1260000000002,4349.7,4279.8,3436.1559999999999,4275.2879999999996,4245.7740000000003,5371.8630000000003,7095.9610000000002,8520.2479999999996,7689.7209999999995,7315.3149999999996,7980.8239999999996]
["ESA","(-) Notas Perpétuas Híbridas",0,0,"-",0,null,"(-) Notas Perpétuas Híbridas",361.3,412.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,0]
["ESA","Total das dívidas líquidas",2788.4630000000025,3022.5869999999986,-7.7458150915092343,-234.12399999999616,null,"Total das dívidas líquidas",54.400000000000034,140.99999999999994,667.8,694.50000000000011,457.7000000000001,326.19999999999987,348.4,438.30000000000007,534.29999999999973,0,0,0,0,1768.1,1705.9,1607.3,1721.9,1686.9,438.40000000000009,896.1,1014.6,873.09999999999991,826.89999999999986,969.2,1654.1000000000004,{"$f":"AH61-AH62-AH63","v":1463.1},1332.3000000000002,1507.2000000000003,2862.7,2486.6000000000004,2580.2999999999997,2795.8999999999996,2392.1,2634.4,2790.9409999999993,3380.09,3309.2100000000005,2338.6,2151.1779999999999,2276.5919999999996,{"$f":"AW61-AW62-AW63","v":3303.6810000000005},3167.5550000000003,1650.0530000000008,2359.3440000000001,3412.46,3997.8499999999995,4001.1760000000004,{"$f":"BD61-BD62-BD63","v":{"$error":"#VALUE!"}},3022.5869999999986,2419.6740000000009,{"$f":"BG61-BG62-BG63","v":1961.8320000000003},{"$f":"BH61-BH62-BH63","v":2461.0610000000006},{"$f":"BI61-BI62-BI63","v":2788.4630000000025}]
["ESA","(-) Créditos CDE",0,0,"-",0,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","(-) Créditos CCC",0,0,"-",0,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","(-) Créditos CVA",0,0,"-",0,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Total das dívidas líquidas deduzidas de créditos setoriais",2788.4630000000025,3022.5869999999986,-7.7458150915092343,-234.12399999999616,null,"Total das dívidas líquidas deduzidas de créditos setoriais",54.400000000000034,140.99999999999994,667.8,694.50000000000011,457.7000000000001,326.19999999999987,348.4,438.30000000000007,534.29999999999973,0,0,0,0,1768.1,1705.9,1607.3,1721.9,1686.9,438.40000000000009,896.1,1014.6,873.09999999999991,826.89999999999986,969.2,1654.1000000000004,{"$f":"AH64-AH65-AH66-AH67","v":1463.1},1332.3000000000002,1507.2000000000003,2862.7,2486.6000000000004,2580.2999999999997,2795.8999999999996,2392.1,2634.4,2790.9409999999993,3380.09,3309.2100000000005,2338.6,2151.1779999999999,2276.5919999999996,{"$f":"AW64-AW65-AW66-AW67","v":3303.6810000000005},3167.5550000000003,1650.0530000000008,2359.3440000000001,3412.46,3997.8499999999995,4001.1760000000004,{"$f":"BD64-BD65-BD66-BD67","v":{"$error":"#VALUE!"}},3022.5869999999986,2419.6740000000009,{"$f":"BG64-BG65-BG66-BG67","v":1961.8320000000003},{"$f":"BH64-BH65-BH66-BH67","v":2461.0610000000006},{"$f":"BI64-BI65-BI66-BI67","v":2788.4630000000025}]
["ESA"]
["EMR","EMR",null,null,null,null,null,{"$f":"B70","v":"EMR"},"EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMG","EMR","EMR","EMR","EMR","EMR","EMR","EMR","EMR"]
["EMR"]
["EMR"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EMR"]
["EMR"]
["EMR"]
["EMR","Curto Prazo",{"$f":"INDEX($H$72:$XFD$97,MATCH($B76,$H$72:$H$97,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":245.976},295.68,{"$f":"IFERROR(IF((C76/D76-1)*100<=-100,\"-\",IF((C76/D76-1)*100=0,\"-\",(C76/D76-1)*100)),\"-\")","v":-16.81006493506494},{"$f":"C76-D76","v":-49.704000000000008},null,"Curto Prazo",39.6,34.200000000000003,34.4,27.6,29.5,29.7,72.3,211.20000000000002,209.9,202.2,244.4,247.70000000000002,276.90000000000003,186.8,130.30000000000001,110.39999999999998,115.5,150.29999999999998,171.6,157.4,152.69999999999999,184.7,106.3,106.3,100.59999999999998,95.1,{"$f":"SUM(AI77:AI83)","v":87.1},118.89999999999999,121.19999999999999,142.09999999999997,124.2,133,247.00000000000003,238.89999999999998,238.81300000000005,273.81700000000006,160.76,75.474999999999994,84.472000000000008,59.135000000000005,{"$f":"SUM(AW77:AW83)","v":126.25700000000001},145.53899999999999,{"$f":"SUM(AY77:AY83)","v":167.79999999999995},{"$f":"SUM(AZ77:AZ83)","v":193.34699999999998},210.18599999999998,{"$f":"SUM(BB77:BB83)","v":270.91199999999998},{"$f":"SUM(BC77:BC83)","v":271.48099999999999},{"$f":"SUM(BD77:BD83)","v":266.76299999999998},295.68,{"$f":"SUM(BF77:BF83)","v":302.10999999999996},{"$f":"SUM(BG77:BG83)","v":350.60500000000002},{"$f":"SUM(BH77:BH83)","v":275.11800000000005},{"$f":"SUM(BI77:BI83)","v":245.976}]
["EMR","Empréstimos e financiamentos (cp)",208.90100000000001,180.38499999999999,15.808409790171041,28.51600000000002,null,"Empréstimos e financiamentos (cp)",34,27.4,26.2,23.1,24.2,23.8,66.099999999999994,206.9,205.4,137.1,176.9,243.3,253.6,182.4,115.7,97.6,102.5,98,152.19999999999999,134.9,129,163.1,94.5,97.5,89.1,97.2,84,118.6,117.6,137.1,120,118.8,242.8,243.7,243.86799999999999,270.86700000000002,162.999,37.344999999999999,39.466000000000001,4.3410000000000002,5.9210000000000003,31.122,30.95,50.945,140.10599999999999,158.79,168.21,164.756,180.38499999999999,241.119,289.28100000000001,219.839,208.90100000000001]
["EMR","Debêntures (cp)",37.023000000000003,99.575999999999993,-62.81935406121957,-62.55299999999999,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,60.1,62,0,0,0,0,0,0,0,0,0,0,0,0.1,0.8,1.8,2.1,3.2,1.2,1.9,2.7,4.3,16.399999999999999,17.399999999999999,17.399999999999999,17.411000000000001,16.742999999999999,17.038,27.672999999999998,28.971,33.811,95.66,84.977000000000004,107.57599999999999,105.77500000000001,26.774000000000001,71.75,74.241,74.007999999999996,99.575999999999993,56.438000000000002,56.033999999999999,57.537999999999997,37.023000000000003]
["EMR","Encargos de dívidas (cp)",6.4770000000000003,8.3719999999999999,-22.63497372193024,-1.8949999999999996,null,"Encargos de dívidas (cp)",4,5.2,6.6,2.7,3.5,4.0999999999999996,4.3,2.5,2.7,3.4,4.3,3.6,23,4.0999999999999996,6.2,4.0999999999999996,3.7,5.0999999999999996,5,6.1,6.2,7.7,1.5,1.7,4.0999999999999996,1.9,3.5,1.4,4.0999999999999996,2.1,4.0999999999999996,0.9,3.3,4,6.7130000000000001,8.9149999999999991,6.4489999999999998,3.681,5.3490000000000002,1.02,1.8680000000000001,1.32,6.0209999999999999,8.8219999999999992,7.9909999999999997,8.7829999999999995,8.7409999999999997,8.5879999999999992,8.3719999999999999,10.515000000000001,8.5589999999999993,11.367000000000001,6.4770000000000003]
["EMR","Parcelamento de impostos e déficit atuarial (cp)",2.093,3.5070000000000001,-40.319361277445111,-1.4140000000000001,null,"Parcelamento de impostos e déficit atuarial (cp)",1.6,1.6,1.6,1.8,1.8,1.8,1.9,1.8,1.8,1.6,1.2,0.8,0.3,0.3,0.3,0.6,0.6,0.6,0.6,0.9,1.1000000000000001,0.9,0.9,1.3,1.3,1.3,1.3,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,2.1,2.1,2.1,2.129,1.0209999999999999,1.0209999999999999,1.0209999999999999,1.0209999999999999,1.214,1.214,1.214,1.214,1.444,1.444,1.444,1.444,3.5059999999999998,3.5070000000000001,3.5059999999999998,3.5059999999999998,2.093,2.093]
["EMR","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"-","-","-","-","-","-"]
["EMR","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"-","-","-","-","-","-"]
["EMR","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",-8.5180000000000007,3.84,"-",-12.358000000000001,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1,8.1,8.6999999999999993,46.6,13.8,15.5,16.399999999999999,13,9.3000000000000007,5,4.3,-7.4,-4.9000000000000004,-3.4,-3.5,-0.9,-5.3,-5.2,-18.600000000000001,-28.3,-31.308,-23.728999999999999,-26.747,5.7549999999999999,9.6649999999999991,18.748999999999999,21.594000000000001,26.905999999999999,22.039000000000001,26.361000000000001,33.871000000000002,30.145,18.844999999999999,15.904999999999999,3.84,-9.468,-6.7750000000000004,-15.718999999999999,-8.5180000000000007]
["EMR","Longo Prazo",976.46600000000001,658.65099999999984,48.252412886338924,317.81500000000017,null,"Longo Prazo",246.2,253.39999999999998,327.8,302.10000000000002,298.7,328.1,286.40000000000003,138.29999999999998,138.70000000000002,134.20000000000002,110.80000000000001,99.8,108.3,159.4,194.3,222.9,216.6,260.2,191.9,192.79999999999998,194.8,177.8,157.80000000000001,312.2,284.90000000000003,288.09999999999997,{"$f":"SUM(AI85:AI90)","v":286.40000000000003},294.09999999999997,290.3,352.3,353.8,300.8,304.10000000000002,280.40000000000003,280.56299999999999,263.04199999999997,393.42400000000004,445.71499999999997,477.73099999999994,489.95200000000006,{"$f":"SUM(AW85:AW90)","v":427.88299999999998},402.726,{"$f":"SUM(AY85:AY90)","v":547.76299999999992},{"$f":"SUM(AZ85:AZ90)","v":608.57799999999997},{"$f":"SUM(BA85:BA90)","v":618.76700000000005},{"$f":"SUM(BB85:BB90)","v":603.06700000000001},{"$f":"SUM(BC85:BC90)","v":583.86099999999999},{"$f":"SUM(BD85:BD90)","v":685.82},658.65099999999984,{"$f":"SUM(BF85:BF90)","v":746.50800000000004},{"$f":"SUM(BG85:BG90)","v":680.69299999999998},{"$f":"SUM(BH85:BH90)","v":1061.4659999999999},{"$f":"SUM(BI85:BI90)","v":976.46600000000001}]
["EMR","Empréstimos e financiamentos (Lp)",273.12,383.71199999999999,-28.821616212159118,-110.59199999999998,null,"Empréstimos e financiamentos (Lp)",242.2,249.7,324.5,299,295.5,325.10000000000002,283.8,136.19999999999999,136.9,132.4,108.9,98.2,106.6,157.6,228.3,258.8,237.2,289.7,193.4,192.5,190.5,176.8,136.80000000000001,244.1,215.6,230,232,189.9,186.4,173.4,182.9,138.5,86.5,40,39.622999999999998,2.5649999999999999,140.16200000000001,191.136,236.49299999999999,278.66800000000001,246.916,234.75800000000001,335.53300000000002,363.56799999999998,371.23700000000002,380.61700000000002,384.81299999999999,380.392,383.71199999999999,332.26900000000001,279.887,402.98500000000001,273.12]
["EMR","Debêntures (Lp)",692.42399999999998,266.791,159.53799041197044,425.63299999999998,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,0,0,0,0,"-",0,0,0,0,0,0,0,0,15.5,65.400000000000006,65.7,65.8,66.099999999999994,119.9,119.7,193.4,195.6,182.5,240.1,243.7,243.62799999999999,267.07299999999998,266.10599999999999,257.13900000000001,257.59699999999998,239.65799999999999,182.82,184.691,222.71700000000001,262.40600000000001,265.66000000000003,223.387,198.684,289.75,266.791,413.11700000000002,392.80700000000002,684.11099999999999,692.42399999999998]
["EMR","Parcelamento de impostos e déficit atuarial (Lp)",13.994999999999999,22.54,-37.910381543921922,-8.5449999999999999,null,"Parcelamento de impostos e déficit atuarial (Lp)",4,3.7,3.3,3.1,3.2,3,2.6,2.1,1.8,1.8,1.9,1.6,1.7,1.8,1.9,1.7,1.9,2.1,2.2000000000000002,3.6,3.8,4,4.3,5.7,6,6.4,6.8,5.9,6.2,6.4,6.7,8,8.6,9.1,9.6370000000000005,9.5269999999999992,9.7710000000000008,10.026,10.282,7.9080000000000004,8.2110000000000003,8.5150000000000006,8.7469999999999999,8.4740000000000002,8.8350000000000009,9.1959999999999997,9.5570000000000004,21.663,22.54,23.417000000000002,24.294,13.471,13.994999999999999]
["EMR","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMR","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMR","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-3.073,-14.391999999999999,-78.647859922178981,11.318999999999999,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-35.9,-37.6,-22.5,-31.6,-3.7,-3.3,0.5,-3,1.2,-3,-2.4,-14.1,-18.5,-21.6,-22,-20.9,-31.4,-28.2,-31.1,-12.4,-12.324999999999999,-16.123000000000001,-22.614999999999998,-12.586,-26.640999999999998,-36.281999999999996,-10.064,-25.238,-19.234000000000002,-25.87,-26.965,-10.132999999999999,-9.1929999999999996,-5.9850000000000003,-14.391999999999999,-22.295000000000002,-16.295000000000002,-39.100999999999999,-3.073]
["EMR","Total das dívidas",1222.442,954.3309999999999,28.094130862352795,268.1110000000001,null,"Total das dívidas",285.8,287.59999999999997,362.2,329.70000000000005,328.2,357.8,358.70000000000005,349.5,348.6,336.4,355.20000000000005,347.5,385.20000000000005,346.20000000000005,324.60000000000002,333.29999999999995,332.1,410.5,363.5,350.2,347.5,362.5,264.10000000000002,{"$f":"AF76+AF84","v":418.5},385.5,383.19999999999993,373.5,412.99999999999994,411.5,494.4,478,433.8,551.1,519.29999999999995,519.37599999999998,536.85900000000004,554.18399999999997,521.18999999999994,562.20299999999997,549.0870000000001,{"$f":"AW76+AW84","v":554.14},548.26499999999999,{"$f":"AY76+AY84","v":715.56299999999987},{"$f":"AZ76+AZ84","v":801.92499999999995},{"$f":"BA76+BA84","v":828.95299999999997},{"$f":"BB76+BB84","v":873.97900000000004},{"$f":"BC76+BC84","v":855.34199999999998},{"$f":"BD76+BD84","v":952.58300000000008},954.3309999999999,1048.6179999999999,{"$f":"BG76+BG84","v":1031.298},{"$f":"BH76+BH84","v":1336.5839999999998},{"$f":"BI76+BI84","v":1222.442}]
["EMR","(-) Disponibilidades financeiras",299.81599999999997,228.15700000000001,31.407758692479291,71.658999999999963,null,"(-) Disponibilidades financeiras",85.5,79.3,139,100.8,106.8,85.4,71.400000000000006,42.7,45.8,20.9,30.4,21,19.100000000000001,27.9,39.1,89.8,66.3,125.2,148.30000000000001,143.1,169.1,170.2,47.8,170.1,120.4,116.6,80.8,99.9,108.1,167.2,115,93.1,204.4,168.6,214.21299999999999,223.36799999999999,236.25299999999999,153.76599999999999,171.94200000000001,128.62799999999999,121.574,76.015000000000001,226.179,193.01300000000001,215.56700000000001,206.21199999999999,151.68700000000001,215.68199999999999,228.15700000000001,274.20600000000002,208.65,451.03500000000003,299.81599999999997]
["EMR","Total das dívidas líquidas",922.62599999999998,726.17399999999986,27.053020350494528,196.45200000000011,null,"Total das dívidas líquidas",200.3,208.29999999999995,223.2,228.90000000000003,221.39999999999998,272.39999999999998,287.30000000000007,306.8,302.8,315.5,324.80000000000007,326.5,366.1,318.30000000000007,285.5,243.49999999999994,265.8,285.3,215.2,207.1,178.4,192.3,216.3,248.4,265.10000000000002,{"$f":"AH91-AH92","v":266.59999999999991},292.7,313.09999999999991,303.39999999999998,327.2,363,340.70000000000005,346.70000000000005,350.69999999999993,305.16300000000001,313.49100000000004,317.93099999999998,367.42399999999998,390.26099999999997,420.45900000000012,{"$f":"AW91-AW92","v":432.56599999999997},472.25,{"$f":"AY91-AY92","v":489.3839999999999},{"$f":"AZ91-AZ92","v":608.91199999999992},{"$f":"BA91-BA92","v":613.38599999999997},{"$f":"BB91-BB92","v":667.76700000000005},{"$f":"BC91-BC92","v":703.65499999999997},{"$f":"BD91-BD92","v":736.90100000000007},726.17399999999986,774.41199999999992,{"$f":"BG91-BG92","v":822.64800000000002},{"$f":"BH91-BH92","v":885.54899999999975},{"$f":"BI91-BI92","v":922.62599999999998}]
["EMR","(-) Créditos CDE",36.716000000000001,10.96,234.99999999999997,25.756,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,8.3000000000000007,14.1,14.5,25,13.5,15.8,18.100000000000001,21.9,20.5,20.6,16.399999999999999,16.3,14.5,12.7,9.4,11.1,12.4,14.7,15.9,16.75,16.77,15.749000000000001,18.923999999999999,17.68,26.806999999999999,15.085000000000001,12.239000000000001,12.946,11.409000000000001,16.963999999999999,19.571000000000002,13.271000000000001,10.932,10.96,13.843,17.507999999999999,25.802,36.716000000000001]
["EMR","(-) Créditos CCC",0,0,"-",0,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","(-) Créditos CVA",-30.704000000000001,-2.6139999999999999,1074.5983167559298,-28.09,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.1,11.5,-1.4,4.2,2.2000000000000002,-9.9,-16.7,6,7.8,17.899999999999999,31.6,44.2,40,31.2,46.7,43.7,28.2,22,33.1,-18.401,-17.902000000000001,-17.263999999999999,-14.042999999999999,0.47499999999999998,15.946,8.734,27.068999999999999,9.516,38.198,39.825000000000003,44.97,0.505,-2.7570000000000001,-2.6139999999999999,-95.430999999999997,-55.39,-39.350999999999999,-30.704000000000001]
["EMR","Total das dívidas líquidas deduzidas de créditos setoriais",916.61399999999992,717.82799999999986,27.692706330764484,198.78600000000006,null,"Total das dívidas líquidas deduzidas de créditos setoriais",200.3,208.29999999999995,223.2,228.90000000000003,221.39999999999998,272.39999999999998,287.30000000000007,306.8,302.8,315.5,324.80000000000007,326.5,366.1,318.30000000000007,260.60000000000002,211.09999999999994,240.20000000000002,272.2,186,191.4,172.5,190.9,188.4,220.1,226.60000000000002,218.59999999999991,{"$f":"AI93-AI94-AI95-AI96","v":232.2},258.59999999999991,259.5,271.10000000000002,308.2,300.10000000000008,310.00000000000006,301.69999999999993,306.81400000000002,314.62300000000005,319.44599999999997,362.54300000000001,372.10599999999994,377.70600000000007,{"$f":"AW93-AW94-AW95-AW96","v":408.74700000000001},432.94200000000001,{"$f":"AY93-AY94-AY95-AY96","v":466.92199999999985},{"$f":"AZ93-AZ94-AZ95-AZ96","v":559.30499999999995},{"$f":"BA93-BA94-BA95-BA96","v":556.59699999999998},{"$f":"BB93-BB94-BB95-BB96","v":603.226},{"$f":"BC93-BC94-BC95-BC96","v":689.87900000000002},{"$f":"BD93-BD94-BD95-BD96","v":728.726},717.82799999999986,856,{"$f":"BG93-BG94-BG95-BG96","v":860.53},{"$f":"BH93-BH94-BH95-BH96","v":899.09799999999973},{"$f":"BI93-BI94-BI95-BI96","v":916.61399999999992}]
["EMR"]
["ENF","ENF",null,null,null,null,null,"ENF"]
["ENF"]
["ENF"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},{"$f":"AX8","v":"2T22"},{"$f":"AY8","v":"3T22"}]
["ENF"]
["ENF"]
["ENF"]
["ENF","Curto Prazo",{"$f":"INDEX($H$101:$XFD$126,MATCH($B105,$H$101:$H$126,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":0},0,{"$f":"IFERROR(IF((C105/D105-1)*100<=-100,\"-\",IF((C105/D105-1)*100=0,\"-\",(C105/D105-1)*100)),\"-\")","v":"-"},{"$f":"C105-D105","v":0},null,"Curto Prazo",11.900000000000002,9.9,3.1,2.8000000000000003,11.5,12.7,31.2,32.700000000000003,22.5,22.200000000000003,11.299999999999999,18.600000000000001,46.300000000000004,45.7,46.300000000000004,31.8,9.1999999999999993,10.399999999999999,38.599999999999994,40.6,57.900000000000006,59.100000000000009,38.700000000000003,38.5,5.7000000000000011,3.6000000000000005,{"$f":"SUM(AI106:AI112)","v":4.3},14.799999999999999,15.399999999999999,26.4,26.799999999999997,26.300000000000004,25.800000000000004,33.799999999999997,33.718000000000004,50.587000000000003,51.106000000000002,23.565999999999999,24.363000000000003,12.177,{"$f":"SUM(AW106:AW112)","v":27.532999999999998},{"$f":"SUM(AX106:AX112)","v":45.878},{"$f":"SUM(AY106:AY112)","v":45.727000000000004}]
["ENF","Empréstimos e financiamentos (cp)",0,0,"-",0,null,"Empréstimos e financiamentos (cp)",11.3,9.3000000000000007,2.7,2.1,10.9,12.2,30.9,32.200000000000003,22.2,21.8,11.1,18.2,44.1,45,45.1,34.200000000000003,3.9,4.0999999999999996,41.3,41.9,56.8,59.2,30.6,31,3.5,2.1,2.1,13.7,13.7,25.4,25.4,25.6,25.1,32.9,32.444000000000003,48.496000000000002,48.499000000000002,21.616,21.616,9.9489999999999998,9.9489999999999998,24.949000000000002,24.962]
["ENF","Debêntures (cp)",0,0,"-",0,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.10199999999999999,0.45400000000000001,0.26600000000000001,0.61,0.47399999999999998,1.236,15.726000000000001,16.937999999999999,15.933999999999999]
["ENF","Encargos de dívidas (cp)",0,0,"-",0,null,"Encargos de dívidas (cp)",0.3,0.5,0.4,0.6,0.5,0.4,0.2,0.4,0.2,0.3,0.1,0.3,2.1,0.6,1.1000000000000001,1.3,0.3,0.5,0.3,0.8,0.2,0.5,0.2,0.6,0.9,0.1,0.7,0.1,0.7,0,0.7,0.1,0.6,0.3,1.06,1.546,2.25,1.0129999999999999,1.8640000000000001,0.14499999999999999,0.98699999999999999,0.28399999999999997,1.2150000000000001]
["ENF","Parcelamento de impostos e déficit atuarial (cp)",0,0,"-",0,null,"Parcelamento de impostos e déficit atuarial (cp)",0.3,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0.1,0.1,0.112,9.0999999999999998E-2,9.0999999999999998E-2,9.0999999999999998E-2,9.0999999999999998E-2,0.11600000000000001,0.11600000000000001,0.11600000000000001,0.11600000000000001]
["ENF","Parcelamento de encargos setoriais (cp)",0,0,"-",0,null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Parcelamento energia comprada Itaipu (cp)",0,0,"-",0,null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",0,0,"-",0,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.8,4.9000000000000004,5.7,-3.1,-2.2999999999999998,0.7,-0.8,7.7,6.7,1.1000000000000001,1.2,1.3,0.8,0.8,0.8,0.5,0.5,0,0,0,0,0,0.23599999999999999,0.318,0.73099999999999998,0.755,3.5910000000000002,3.5]
["ENF","Longo Prazo",0,0,"-",0,null,"Longo Prazo",33.5,36.199999999999996,47.4,52.9,46,48.2,29.1,28.9,36.700000000000003,35.299999999999997,50.2,47.400000000000006,40.699999999999996,40.700000000000003,24.099999999999994,38.5,65.3,66.300000000000011,46.900000000000006,46.499999999999993,16,14.700000000000001,40.700000000000003,73.400000000000006,82.3,79.7,79.5,67.5,{"$f":"SUM(AK114:AK119)","v":66.199999999999989},54.499999999999993,54.899999999999991,57,57.300000000000004,69,68.972999999999999,62.178999999999995,62.440000000000005,77.086000000000013,77.451999999999998,72.525999999999996,{"$f":"SUM(AW114:AW119)","v":57.595999999999989},{"$f":"SUM(AX114:AX119)","v":65.190000000000012},{"$f":"SUM(AY114:AY119)","v":65.634999999999991}]
["ENF","Empréstimos e financiamentos (Lp)",0,0,"-",0,null,"Empréstimos e financiamentos (Lp)",33.1,35.9,47,52.6,45.5,47.7,28.5,28.5,36.200000000000003,34.799999999999997,49.6,47.2,40.4,40.5,45.4,51.1,76.099999999999994,69.400000000000006,43.2,41.8,15,13.8,40.200000000000003,75.3,84.1,87.7,89.5,76.400000000000006,75.099999999999994,63,67,67.8,15.4,27,26.992999999999999,10.282999999999999,10.239000000000001,24.949000000000002,24.962,19.974,19.986999999999998,31.614000000000001,31.591999999999999]
["ENF","Debêntures (Lp)",0,0,"-",null,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,0,0,0,0,"-",0,0,"-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.2,41.2,41.182000000000002,51.095999999999997,51.378,51.612000000000002,51.892000000000003,52.290999999999997,37.573999999999998,37.911000000000001,37.817999999999998]
["ENF","Parcelamento de impostos e déficit atuarial (Lp)",0,0,"-",0,null,"Parcelamento de impostos e déficit atuarial (Lp)",0.4,0.3,0.4,0.3,0.5,0.5,0.6,0.4,0.5,0.5,0.6,0.2,0.3,0.2,0.3,0.4,0.4,0.4,0.5,0.8,0.9,0.9,1,0.7,0.8,0.8,1.3,1,1,1.1000000000000001,1.1000000000000001,0.7,0.7,0.8,0.79800000000000004,0.8,0.82299999999999995,0.84599999999999997,0.86899999999999999,0.84099999999999997,0.87,0.89900000000000002,0.92800000000000005]
["ENF","Parcelamento de encargos setoriais (Lp)",0,0,"-",0,null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Parcelamento energia comprada Itaipu (Lp)",0,0,"-",0,null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",0,0,"-",0,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21.6,-13,-11.2,-3.5,3.2,3.9,0.1,0,-0.5,-2.6,-2.6,-8.8000000000000007,-11.3,-9.9,-9.9,-9.6,-13.2,-11.5,0,0,0,0,0,-0.32100000000000001,-0.27100000000000002,-0.57999999999999996,-0.83499999999999996,-5.234,-4.7030000000000003]
["ENF","Total das dívidas",0,0,"-",0,null,"Total das dívidas",45.400000000000006,46.099999999999994,50.5,55.699999999999996,57.5,60.900000000000006,60.3,61.6,59.2,57.5,61.5,66,87,86.4,70.400000000000006,70.3,74.5,76.700000000000017,85.5,87.1,73.900000000000006,73.8,73.8,73.8,73.8,83.3,{"$f":"AI105+AI113","v":83.8},82.3,81.599999999999994,80.899999999999991,81.699999999999989,83.300000000000011,83.100000000000009,102.8,102.691,112.76599999999999,113.54600000000001,100.65200000000002,101.815,84.703000000000003,{"$f":"AW105+AW113","v":85.128999999999991},{"$f":"AX105+AX113","v":111.06800000000001},{"$f":"AY105+AY113","v":111.36199999999999}]
["ENF","(-) Disponibilidades financeiras",0,0,"-",0,null,"(-) Disponibilidades financeiras",9.1,8.1999999999999993,5,9.1999999999999993,14,11.1,10,9,12.9,11,12.9,12.1,24.9,23,14.9,16.899999999999999,17.2,15.5,36,37.9,21.1,25.7,32,68.7,40.299999999999997,36.9,37.4,32.6,30.3,23.7,28.2,34.799999999999997,33.299999999999997,49.7,57.164999999999999,72.304000000000002,60.787999999999997,46.639000000000003,51.878,32.746000000000002,27.867999999999999,35.365000000000002,35.953000000000003]
["ENF","Total das dívidas líquidas",0,0,"-",0,null,"Total das dívidas líquidas",36.300000000000004,37.899999999999991,45.5,46.5,43.5,49.800000000000004,50.3,52.6,46.300000000000004,46.5,48.6,53.9,62.1,63.400000000000006,55.500000000000007,53.4,57.3,61.200000000000017,49.5,49.199999999999996,52.800000000000004,48.1,48.1,48.1,{"$f":"AG120-AG121","v":33.5},46.4,46.4,49.699999999999996,51.3,57.199999999999989,53.499999999999986,48.500000000000014,49.800000000000011,53.099999999999994,45.526000000000003,40.461999999999989,52.75800000000001,54.013000000000012,49.936999999999998,51.957000000000001,{"$f":"AW120-AW121","v":57.260999999999996},{"$f":"AX120-AX121","v":75.703000000000003},{"$f":"AY120-AY121","v":75.408999999999992}]
["ENF","(-) Créditos CDE",0,0,"-",0,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.4,0.4,0.4,0.4,0.4,0.6,0.8,0.7,1,1.4,1.3,1,0.7,1.2,1.1000000000000001,1.1000000000000001,0.9,0.7,0.8,0.71699999999999997,0.89100000000000001,1.081,1.6781512199999997,2.8719999999999999,3.8290000000000002,1.3939999999999999,1.3560000000000001,1.625]
["ENF","(-) Créditos CCC",0,0,"-",0,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","(-) Créditos CVA",0,0,"-",0,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,1.3,6.3,6,7,5.8,-0.6,-0.7,0.1,3.1,4.5999999999999996,5.2,7.6,9.9,12.8,12.4,7.9,3.9,7.8,1.151,1.1259999999999999,3.3410000000000002,2.7120000000000002,2.306,2.165,7.6130000000000004,4.0860000000000003,8.4689999999999994]
["ENF","Total das dívidas líquidas deduzidas de créditos setoriais",0,0,"-",0,null,"Total das dívidas líquidas deduzidas de créditos setoriais",36.300000000000004,37.899999999999991,45.5,46.5,43.5,49.800000000000004,50.3,52.6,46.300000000000004,46.5,48.6,53.9,62.1,63.400000000000006,54.600000000000009,49.3,55.6,54.500000000000021,43.1,41.8,46.400000000000006,47.900000000000013,47.400000000000006,42.1,43.2,40.5,{"$f":"AI122-AI123-AI124-AI125","v":40.199999999999996},41.399999999999991,40.199999999999996,43.299999999999983,39.999999999999986,39.700000000000017,45.20000000000001,44.5,43.658000000000001,38.444999999999993,48.336000000000006,49.622848780000012,44.759,45.963000000000001,{"$f":"AW122-AW123-AW124-AW125","v":48.253999999999998},{"$f":"AX122-AX123-AX124-AX125","v":70.26100000000001},{"$f":"AY122-AY123-AY124-AY125","v":65.314999999999998}]
["ENF"]
["ESE","ESE",null,null,null,null,null,"ESE"]
["ESE"]
["ESE"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ESE"]
["ESE"]
["ESE"]
["ESE","Curto Prazo",{"$f":"INDEX($H$130:$XFD$155,MATCH($B134,$H$130:$H$155,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":142.167},464.68099999999998,{"$f":"IFERROR(IF((C134/D134-1)*100<=-100,\"-\",IF((C134/D134-1)*100=0,\"-\",(C134/D134-1)*100)),\"-\")","v":-69.405463102644617},{"$f":"C134-D134","v":-322.51400000000001},null,"Curto Prazo",57.900000000000006,56.5,265.40000000000003,285.39999999999998,279.00000000000006,329.7,61.699999999999996,94.1,100.9,98.9,179.09999999999997,209.79999999999998,231.39999999999998,245.2,161,141.80000000000001,144.29999999999998,232,237.39999999999995,176.39999999999998,178.6,367.9,370.09999999999991,403.9,410.59999999999991,{"$f":"SUM(AH135:AH141)","v":247.9},252.39999999999998,196.8,197.2,60.9,60.900000000000006,85.8,189.20000000000002,189.20000000000005,201.32799999999997,198.23099999999999,228.476,240.33299999999997,232.84700000000001,263.75099999999998,{"$f":"SUM(AW135:AW141)","v":403.64600000000002},{"$f":"SUM(AX135:AX141)","v":405.67199999999997},{"$f":"SUM(AY135:AY141)","v":579.45000000000005},{"$f":"SUM(AZ135:AZ141)","v":544.95099999999991},276.62899999999996,{"$f":"SUM(BB135:BB141)","v":336.31900000000002},{"$f":"SUM(BC135:BC141)","v":165.755},{"$f":"SUM(BD135:BD141)","v":222.88300000000001},464.68099999999998,{"$f":"SUM(BF135:BF141)","v":563.91100000000006},{"$f":"SUM(BG135:BG141)","v":268.76300000000003},{"$f":"SUM(BH135:BH141)","v":136.29899999999998},{"$f":"SUM(BI135:BI141)","v":142.167}]
["ESE","Empréstimos e financiamentos (cp)",42.572000000000003,344.71699999999998,-87.650159406121546,-302.14499999999998,null,"Empréstimos e financiamentos (cp)",49.6,41.3,256.60000000000002,269.7,270.10000000000002,311.7,53.1,79.599999999999994,85.3,19.5,94.8,180.1,179.6,193.9,100.7,77.7,75.8,193.2,196.7,140,140.80000000000001,359.7,343.9,392.8,380.9,194,195.9,161.4,157.69999999999999,24.8,24.9,25.5,204.1,211,234.905,215.86199999999999,179.75700000000001,174.18199999999999,159.47300000000001,164.39,28.141999999999999,28.943999999999999,209.43100000000001,204.82900000000001,199.31299999999999,189.90700000000001,31.126999999999999,93.123999999999995,344.71699999999998,530.23099999999999,187.88,39.485999999999997,42.572000000000003]
["ESE","Debêntures (cp)",37.067,98.622,-62.415079799639031,-61.555,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,64.7,68.599999999999994,8.6999999999999993,11,25.5,28.4,13.2,15.1,17.100000000000001,19.2,12.9,14.2,15.3,16.399999999999999,13.6,15.9,17.399999999999999,19.7,2,3.3,5,7,31.3,32.700000000000003,35.5,33.75,33.356999999999999,32.020000000000003,46.646999999999998,46.598999999999997,60.53,335.09800000000001,331.63299999999998,353.60500000000002,320.34699999999998,33.011000000000003,93.29,95.28,97.003,98.622,36.65,36.908000000000001,35.838999999999999,37.067]
["ESE","Encargos de dívidas (cp)",5.6449999999999996,10.882999999999999,-48.130111182578325,-5.2379999999999995,null,"Encargos de dívidas (cp)",6.6,13.5,7.1,13.9,7.1,16.2,6.8,4.2,5.2,4.3,5.2,5.4,25.1,10.1,16.100000000000001,3.3,7.8,3.9,7.7,3.6,5.4,4.7,8.1999999999999993,9.9,14.7,13,15.2,17,19.5,6.2,8.8000000000000007,10.7,10.5,10.6,12.467000000000001,14.26,14.613,15.244999999999999,17.603000000000002,21.013000000000002,1.0229999999999999,1.1930000000000001,1.351,1.403,4.024,8.7010000000000005,11.683,10.226000000000001,10.882999999999999,11.638,11.195,15.151999999999999,5.6449999999999996]
["ESE","Parcelamento de impostos e déficit atuarial (cp)",10.298999999999999,8.8059999999999992,16.954349307290496,1.4930000000000003,null,"Parcelamento de impostos e déficit atuarial (cp)",1.7,1.7,1.7,1.8,1.8,1.8,1.8,10.3,10.4,10.4,10.5,15.6,15.7,15.7,15.8,16.5,16.399999999999999,16.399999999999999,14.7,22.7,22.7,22.7,22.7,24.7,24.7,24.7,24.7,12.5,12.5,12.5,12.5,11.8,11.8,11.8,11.833,9.4030000000000005,9.4030000000000005,9.4030000000000005,9.4030000000000005,11.265000000000001,11.265000000000001,11.265000000000001,11.265000000000001,10.385,10.385,10.385,10.385,8.8059999999999992,8.8059999999999992,8.8059999999999992,8.8059999999999992,10.298999999999999,10.298999999999999]
["ESE","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESE","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESE","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",46.584000000000003,1.653,2718.148820326679,44.931000000000004,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31.1,29.2,1.4,-0.9,-2.8,-4.5,-34.5,-21.1,-37.1,-25.6,-1.2,-3.1,3.9,4.2,12.4,7.7,6.5,-69.900000000000006,-79.7,-91.626999999999995,-74.650999999999996,-7.3170000000000002,-5.1440000000000001,-0.23100000000000001,6.5529999999999999,28.117999999999999,32.637,3.798,7.9870000000000001,29.896000000000001,34.036000000000001,17.28,13.724,1.653,-23.414000000000001,23.974,35.523000000000003,46.584000000000003]
["ESE","Longo Prazo",1013.8710000000001,694.21500000000003,46.045677491843321,319.65600000000006,null,"Longo Prazo",440.9,467,315.8,282.89999999999998,312.89999999999998,562,545.70000000000005,510.2,507,504.2,463.59999999999997,524.4,570.6,622.40000000000009,713.59999999999991,684.3,599.69999999999993,545.70000000000005,545.6,634.6,643,461.7,472.9,568.79999999999995,838,{"$f":"SUM(AH143:AH148)","v":744.80000000000007},807.00000000000011,878.2,1006.3000000000001,1057.9000000000001,1063.8,1074.6999999999998,969,967.9,951.16199999999992,910.25599999999997,815.05799999999999,803.77399999999989,861.22300000000007,826.38100000000009,{"$f":"SUM(AW143:AW148)","v":754.63800000000003},758.55700000000013,591.26699999999994,511.78300000000007,742.96399999999994,904.06599999999992,924.77499999999998,941.31299999999999,694.21500000000003,{"$f":"SUM(BF143:BF148)","v":730.69200000000001},{"$f":"SUM(BG143:BG148)","v":1035.5450000000001},{"$f":"SUM(BH143:BH148)","v":1029.56},{"$f":"SUM(BI143:BI148)","v":1013.8710000000001}]
["ESE","Empréstimos e financiamentos (Lp)",601.90200000000004,352.983,70.518693534816123,248.91900000000004,null,"Empréstimos e financiamentos (Lp)",433.4,459.8,309,273.2,267.7,515.70000000000005,497.2,447.9,444.2,381,339.9,361.2,405.1,466.7,561.29999999999995,584.29999999999995,540.79999999999995,447.1,461,499.4,486.4,259.8,244.7,200.6,476.6,425.3,500.5,599,727.2,721.2,757.1,732.9,264.39999999999998,260.39999999999998,235.69200000000001,230.874,133.63900000000001,130.55799999999999,180.916,234.56,381.685,402.99299999999999,231.465,173.71600000000001,420.21199999999999,614.07299999999998,677.61599999999999,597.11800000000005,352.983,275.43799999999999,598.60799999999995,640.17999999999995,601.90200000000004]
["ESE","Debêntures (Lp)",402.84500000000003,307.96699999999998,30.807846295219953,94.878000000000043,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,60,60,60,60,48,48,36,36,36,36,24,24,24,41.2,126.8,127.2,127.2,127.6,186,185.7,240.8,243.5,216.7,488.3,493,493.00200000000001,498.47199999999998,496.71199999999999,486.81099999999998,487.03500000000003,511.36,308.58800000000002,310.12,280.75799999999998,282.05500000000001,290.68599999999998,240.654,206.92,306.392,307.96699999999998,422.2,394.79599999999999,391.56799999999998,402.84500000000003]
["ESE","Parcelamento de impostos e déficit atuarial (Lp)",85.557000000000002,84.25,1.5513353115726991,1.3070000000000022,null,"Parcelamento de impostos e déficit atuarial (Lp)",7.5,7.2,6.8,9.6999999999999993,45.2,46.3,48.5,62.3,62.8,63.2,63.7,103.2,105.5,107.7,109.8,105.4,108.8,113.4,105.1,169.5,175.3,180.9,186.6,244.7,250.9,257.10000000000002,263.3,173.2,176.3,179.4,182.5,229.5,232.4,235.4,238.36,201.68799999999999,204.03899999999999,205.53399999999999,213.739,110.289,113.105,108.97,111.78700000000001,90.876000000000005,90.94,93.536000000000001,87.558000000000007,83.917000000000002,84.25,86.441000000000003,88.641999999999996,82.981999999999999,85.557000000000002]
["ESE","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESE","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESE","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-76.433000000000007,-50.984999999999999,49.912719427282546,-25.448000000000008,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.5,-41.4,-85.9,-50.8,-56.5,-58.3,-42.7,-3,0.4,-3.3,-16.7,-64.8,-84.4,-80,-82.9,-83.5,-119.3,-104.4,-16.100000000000001,-20.9,-15.891999999999999,-20.777999999999999,-19.332000000000001,-19.129000000000001,-20.466999999999999,-29.827999999999999,-48.74,-63.526000000000003,-32.743000000000002,-34.863999999999997,-58.874000000000002,-44.197000000000003,-47.319000000000003,-46.113999999999997,-50.984999999999999,-53.387,-46.500999999999998,-85.17,-76.433000000000007]
["ESE","Total das dívidas",1156.038,1158.896,-0.24661401885932577,-2.8579999999999472,null,"Total das dívidas",498.79999999999995,523.5,581.20000000000005,568.29999999999995,591.90000000000009,891.7,607.40000000000009,604.29999999999995,607.9,603.1,642.69999999999993,734.19999999999993,802,867.60000000000014,874.59999999999991,826.09999999999991,743.99999999999989,777.7,783,811,821.6,829.6,842.99999999999989,972.69999999999993,1248.5999999999999,992.7,1059.4000000000001,{"$f":"AJ134+AJ142","v":1075},1203.5,1118.8000000000002,1124.7,1160.4999999999998,1158.2,1157.0999999999999,1152.4899999999998,1108.4870000000001,1043.5340000000001,1044.107,1094.0700000000002,1090.1320000000001,{"$f":"AW134+AW142","v":1158.2840000000001},1164.229,1170.7170000000001,1056.7339999999999,1019.5929999999998,1240.385,1090.53,{"$f":"BD134+BD142","v":1164.1959999999999},1158.896,1294.6030000000001,{"$f":"BG134+BG142","v":1304.308},{"$f":"BH134+BH142","v":1165.8589999999999},{"$f":"BI134+BI142","v":1156.038}]
["ESE","(-) Disponibilidades financeiras",280.80399999999997,314.20999999999998,-10.631743101747237,-33.406000000000006,null,"(-) Disponibilidades financeiras",89.9,96.9,131.4,109.7,113.4,386.6,116.6,70,82.9,60.3,46.8,56.1,92.4,133.19999999999999,112,115.6,122.5,170.7,114.1,98.7,135.6,125,102.80000000000001,158.1,394.3,139.80000000000001,119,85.5,238.7,111.8,130,169.4,144.6,215,304.916,350.66800000000001,216.072,193.79900000000001,173.67400000000001,119.56100000000001,152.80600000000001,203.49100000000001,192.66499999999999,161.54300000000001,123.139,334.38200000000001,190.66800000000001,257.50799999999998,314.20999999999998,523.46699999999998,434.14,273.84899999999999,280.80399999999997]
["ESE","Total das dívidas líquidas",875.23400000000004,844.68599999999992,3.6164918087904896,30.548000000000116,null,"Total das dívidas líquidas",408.9,426.6,449.80000000000007,458.59999999999997,478.50000000000011,505.1,490.80000000000007,534.29999999999995,525,542.80000000000007,595.9,678.09999999999991,709.6,734.40000000000009,762.59999999999991,710.49999999999989,621.49999999999989,607,668.9,712.3,686,704.6,740.19999999999982,814.59999999999991,854.3,852.90000000000009,940.4,989.5,{"$f":"AK149-AK150","v":964.8},1007.0000000000002,994.7,991.0999999999998,1013.6,942.09999999999991,847.57399999999984,757.81900000000007,827.4620000000001,850.30799999999999,920.39600000000019,970.57100000000003,{"$f":"AW149-AW150","v":1005.4780000000001},960.73800000000006,978.05200000000013,895.19099999999992,896.45399999999984,906.00299999999993,899.86199999999997,{"$f":"BD149-BD150","v":906.68799999999987},844.68599999999992,771.13600000000008,{"$f":"BG149-BG150","v":870.16800000000001},{"$f":"BH149-BH150","v":892.01},{"$f":"BI149-BI150","v":875.23400000000004}]
["ESE","(-) Créditos CDE",41.567999999999998,29.794,39.518023763173794,11.773999999999997,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.2,8.6999999999999993,15.2,14.6,11.1,10.5,9.6999999999999993,10.9,8.3000000000000007,14.8,7.9,8,7,10.5,10.7,10.7,8.5,10.4,6.3,7,2.4319999999999999,9.7609999999999992,8.5069999999999997,12.307,12.003,29.548999999999999,20.664000000000001,22.452999999999999,20.992999999999999,23.024999999999999,24.437000000000001,24.84,23.288,35.988,29.794,26.001000000000001,26.960999999999999,33.786999999999999,41.567999999999998]
["ESE","(-) Créditos CCC",0,0,"-",0,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","(-) Créditos CVA",-129.20400000000001,-63.820999999999998,102.44747026840697,-65.38300000000001,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.7,-6.9,-21,-27.8,-4.3,-10.6,2.2000000000000002,23.6,31.6,45.5,56.4,65.3,48.8,42.9,58,51.5,25.7,8.4,-18.2,-60.271000000000001,-27.783000000000001,-9.1449999999999996,31.234000000000002,118.34099999999999,172.626,139.62799999999999,-41.683,-90.754000000000005,-104.32599999999999,-115.953,-158.089,-90.146000000000001,-70.415000000000006,-63.820999999999998,-152.97800000000001,-110.55,-126.41800000000001,-129.20400000000001]
["ESE","Total das dívidas líquidas deduzidas de créditos setoriais",962.87000000000012,878.71299999999997,9.5773022590994081,84.157000000000153,null,"Total das dívidas líquidas deduzidas de créditos setoriais",408.9,426.6,449.80000000000007,458.59999999999997,478.50000000000011,505.1,490.80000000000007,534.29999999999995,525,542.80000000000007,595.9,678.09999999999991,709.6,734.40000000000009,747.39999999999986,691.0999999999998,613.19999999999982,613.4,685.59999999999991,706.09999999999991,686.9,691.5,708.29999999999984,768.19999999999993,800.9,788.50000000000011,868.1,930.2,{"$f":"AK151-AK152-AK153-AK154","v":911.19999999999993},938.30000000000018,934.7,954.99999999999977,998.90000000000009,953.3,905.41299999999978,775.84100000000012,828.10000000000014,806.76699999999994,790.05200000000013,768.39600000000007,{"$f":"AW151-AW152-AW153-AW154","v":845.18600000000015},979.96800000000007,1047.8130000000001,976.49199999999996,987.9699999999998,1039.252,966.71999999999991,{"$f":"BD151-BD152-BD153-BD154","v":941.11499999999978},878.71299999999997,898.11300000000006,{"$f":"BG151-BG152-BG153-BG154","v":953.75699999999995},{"$f":"BH151-BH152-BH153-BH154","v":984.64099999999996},{"$f":"BI151-BI152-BI153-BI154","v":962.87000000000012}]
["ESE"]
["EBO","EBO",null,null,null,null,null,{"$f":"B157","v":"EBO"}]
["EBO"]
["EBO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23"]
["EBO"]
["EBO"]
["EBO"]
["EBO","Curto Prazo",{"$f":"INDEX($H$159:$XFD$184,MATCH($B163,$H$159:$H$184,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":0},0,{"$f":"IFERROR(IF((C163/D163-1)*100<=-100,\"-\",IF((C163/D163-1)*100=0,\"-\",(C163/D163-1)*100)),\"-\")","v":"-"},{"$f":"C163-D163","v":0},null,"Curto Prazo",7.5,6.1,4.8,4,12.299999999999999,13.6,11.4,12.4,2.9,3.1,17.8,19.600000000000001,55.7,45.6,32.800000000000004,25.4,5.8,17.599999999999998,19.900000000000002,10.9,11.3,12.799999999999999,32.5,31.900000000000002,37.299999999999997,34.1,{"$f":"SUM(AI164:AI170)","v":34.299999999999997},46.9,37.6,50.599999999999994,50.300000000000004,69.8,50.1,35.6,56.094999999999999,74.888000000000019,75.999000000000009,49.088999999999992,29.101000000000003,15.891,{"$f":"SUM(AW164:AW170)","v":37.169999999999995},{"$f":"SUM(AX164:AX170)","v":52.262},{"$f":"SUM(AY164:AY170)","v":53.212999999999994},{"$f":"SUM(AZ164:AZ170)","v":47.322000000000003},29.065999999999995,29.065999999999995]
["EBO","Empréstimos e financiamentos (cp)",0,0,"-",0,null,"Empréstimos e financiamentos (cp)",7.2,5.8,4.5,3.6,12.1,13.2,11.3,11.8,2.5,2.6,17.5,19,49.2,44.5,32.1,32.9,5.6,16,16.5,8.1,9.3000000000000007,10.199999999999999,30.3,29.1,34,34.4,31.1,44.4,35.5,48.8,48.9,73.8,48.6,34.799999999999997,54.31,72.034000000000006,72.036000000000001,43.281999999999996,23.282,9.9489999999999998,9.9489999999999998,24.949000000000002,24.962,19.975000000000001,19.986999999999998,19.986999999999998]
["EBO","Debêntures (cp)",0,0,"-",0,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,4.1000000000000002E-2,0.251,0.28199999999999997,0.35,0.41899999999999998,0.66,20.552,21.01,20.669,21.178999999999998,0.32500000000000001,0.32500000000000001]
["EBO","Encargos de dívidas (cp)",0,0,"-",0,null,"Encargos de dívidas (cp)",0.3,0.3,0.3,0.4,0.2,0.4,0.1,0.6,0.4,0.5,0.3,0.6,6.5,1.1000000000000001,0.7,0.4,0.2,0.2,0.6,0.8,0.5,1,1,1.6,2.2999999999999998,1.9,2.2999999999999998,2.1,1.7,1.3,1.2,0.8,1.5,0.6,1.7410000000000001,2.6019999999999999,3.68,2.7909999999999999,2.2650000000000001,0.17599999999999999,1.18,0.16900000000000001,1.3,0.128,1.1279999999999999,1.1279999999999999]
["EBO","Parcelamento de impostos e déficit atuarial (cp)",0,0,"-",0,null,"Parcelamento de impostos e déficit atuarial (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0,0.2,0.2,0.3,0,0,0,0,0,0,0,3.0000000000000001E-3,1E-3,1E-3,1E-3,1E-3,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2]
["EBO","Parcelamento de encargos setoriais (cp)",0,0,"-",0,null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Parcelamento energia comprada Itaipu (cp)",0,0,"-",0,null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",0,0,"-",null,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-7.9,0,1.4,2.8,2,1.5,1.5,1.1000000000000001,1.2,0.8,-2.4,0.6,0.4,0.4,0.5,0.2,-4.8,0,0,0,0,0,2.665,3.1339999999999999,5.09,5.4729999999999999,6.1180000000000003,6.266,6.0229999999999997,7.609,7.609]
["EBO","Longo Prazo",0,0,"-",0,null,"Longo Prazo",29.3,28.5,40,39.5,30.6,31.3,42.7,42.6,50.6,49.8,40.6,40.700000000000003,29.6,33.299999999999997,25.700000000000003,39,37.4,55.4,53,52,51.3,58.2,35.799999999999997,93.300000000000011,68.600000000000009,63.9,63.7,49.7,{"$f":"SUM(AK172:AK177)","v":48.7},35.1,34.900000000000006,16,35.9,69.099999999999994,48.984000000000002,45.393000000000001,45.708999999999996,98.236999999999995,98.570999999999998,91.945999999999998,{"$f":"SUM(AW172:AW177)","v":72.524999999999991},51.286999999999999,52.893999999999998,51.216999999999999,71.117999999999995,71.117999999999995]
["EBO","Empréstimos e financiamentos (Lp)",0,0,"-",0,null,"Empréstimos e financiamentos (Lp)",29.3,28.5,40,39.5,30.6,31.3,42.7,42.6,50.6,49.8,40.6,40.700000000000003,29.6,33.299999999999997,34.200000000000003,39,37.4,55.4,54.1,52.6,51.5,58.9,35.799999999999997,94.4,69.400000000000006,67.8,68.3,53.9,53,39.1,40.700000000000003,16,15.9,49.1,28.994,10.566000000000001,10.471,64.391000000000005,67.518000000000001,63.152999999999999,55.631999999999998,38.451999999999998,39.08,38.701999999999998,57.573999999999998,57.573999999999998]
["EBO","Debêntures (Lp)",0,0,"-",0,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,20,19.96,34.823,35.234000000000002,35.573999999999998,35.982999999999997,36.57,16.983000000000001,17.481000000000002,17.332000000000001,17.559000000000001,17.989999999999998,17.989999999999998]
["EBO","Parcelamento de impostos e déficit atuarial (Lp)",0,0,"-",0,null,"Parcelamento de impostos e déficit atuarial (Lp)",0,0,0,0,0,0,0,0,0,0,0,"-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0.4,0.1,0.1,0.1,0.1,0,0,0,0.03,4.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0.14499999999999999,0.14899999999999999,0.153,0.157,0.121,0.125,0.125]
["EBO","Parcelamento de encargos setoriais (Lp)",0,0,"-",0,null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Parcelamento energia comprada Itaipu (Lp)",0,0,"-",0,null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",0,0,"-",0,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.5,0,0,0,-1.1000000000000001,-0.6,-0.2,-0.7,0,-1.1000000000000001,-0.8,-3.9,-5,-4.3,-4.4000000000000004,-4.0999999999999996,-5.9,"-","-",0,0,0,0,-1.7330000000000001,-4.9349999999999996,-7.9219999999999997,-0.23899999999999999,-4.7990000000000004,-3.6749999999999998,-5.165,-4.5709999999999997,-4.5709999999999997]
["EBO","Total das dívidas",0,0,"-",0,null,"Total das dívidas",36.799999999999997,34.6,44.8,43.5,42.9,44.9,54.1,55,53.5,52.9,58.400000000000006,60.300000000000004,85.300000000000011,78.900000000000006,58.500000000000007,64.400000000000006,43.199999999999996,73,72.900000000000006,62.9,62.599999999999994,71,68.3,125.20000000000002,105.9,98,98,96.6,{"$f":"AK163+AK171","v":86.300000000000011},85.699999999999989,85.200000000000017,85.8,86,104.69999999999999,105.07900000000001,120.28100000000002,121.708,147.32599999999999,127.672,107.837,{"$f":"AW163+AW171","v":109.69499999999999},{"$f":"AX163+AX171","v":103.54900000000001},{"$f":"AY163+AY171","v":106.107},{"$f":"AZ163+AZ171","v":98.539000000000001},100.184,100.184]
["EBO","(-) Disponibilidades financeiras",0,0,"-",0,null,"(-) Disponibilidades financeiras",17.7,13,12.4,14,22.2,23,24.7,20.8,23.2,17.8,13.5,13.4,25.4,34.9,30.2,45.4,25.6,45.5,36.1,27.1,28.2,38.1,23.5,81.8,53.9,53.7,44.9,33.700000000000003,28.7,30.5,25.5,33.6,35.700000000000003,64.2,84.271000000000001,109.154,89.093999999999994,111.471,86.524000000000001,59.274999999999999,52.04,49.383000000000003,60.73,49.308,47.173999999999999,47.173999999999999]
["EBO","Total das dívidas líquidas",0,0,"-",0,null,"Total das dívidas líquidas",19.099999999999998,21.6,32.4,29.5,20.7,21.9,29.400000000000002,34.200000000000003,30.3,35.099999999999994,44.900000000000006,46.900000000000006,59.900000000000013,44.000000000000007,28.300000000000008,19.000000000000007,17.599999999999994,27.5,36.800000000000004,35.799999999999997,34.399999999999991,32.9,44.8,43.40000000000002,52.000000000000007,44.3,53.1,{"$f":"AJ178-AJ179","v":62.899999999999991},57.600000000000009,55.199999999999989,59.700000000000017,52.199999999999996,50.3,40.499999999999986,20.808000000000007,11.127000000000024,32.614000000000004,35.85499999999999,41.147999999999996,48.562000000000005,{"$f":"AW178-AW179","v":57.654999999999994},{"$f":"AX178-AX179","v":54.166000000000004},{"$f":"AY178-AY179","v":45.377000000000002},{"$f":"AZ178-AZ179","v":49.231000000000002},53.01,53.01]
["EBO","(-) Créditos CDE",0,0,"-",0,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3,2.2000000000000002,1.6,1.4,1.4,1.7,2.2999999999999998,4.2,4.9000000000000004,6.3,3.2,1.6,1.7,1.4,0.5,2.4,2.2000000000000002,1.7,1.4,1.6,0.43099999999999999,0.94099999999999995,1.5449999999999999,1.964,2.677,7.282,4.5339999999999998,3.8719999999999999,20.992999999999999,3.1469999999999998,3.601,3.601]
["EBO","(-) Créditos CCC",0,0,"-",0,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","(-) Créditos CVA",0,0,"-",0,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.3,-4,-8.1999999999999993,-9.1999999999999993,-7.6,-8.8000000000000007,-8.1,-0.6,3.7,6.9,7.5,12.6,11.4,10.5,7.8,8.3000000000000007,1.7,-16,-8.9,-16.103000000000002,-12.84,-7.55,-2.8079999999999998,9.0909999999999993,27.311,12.731,7.13,-8.8829999999999991,-7.18,-5.7089999999999996,-5.7089999999999996]
["EBO","Total das dívidas líquidas deduzidas de créditos setoriais",0,0,"-",0,null,"Total das dívidas líquidas deduzidas de créditos setoriais",19.099999999999998,21.6,32.4,29.5,20.7,21.9,29.400000000000002,34.200000000000003,30.3,35.099999999999994,44.900000000000006,46.900000000000006,59.900000000000013,44.000000000000007,25.000000000000007,6.5000000000000071,19.999999999999993,34.299999999999997,44.600000000000009,41.699999999999996,40.899999999999991,36.799999999999997,40.5,33.40000000000002,41.900000000000006,35.199999999999996,38.799999999999997,50.1,{"$f":"AK180-AK181-AK182-AK183","v":46.600000000000009},44.999999999999993,49.200000000000017,48.79999999999999,64.900000000000006,47.799999999999983,36.480000000000004,23.026000000000025,38.619,36.698999999999991,29.379999999999995,13.969000000000001,{"$f":"AW180-AW181-AW182-AW183","v":40.389999999999993},{"$f":"AX180-AX181-AX182-AX183","v":43.164000000000001},{"$f":"AY180-AY181-AY182-AY183","v":33.267000000000003},{"$f":"AZ180-AZ181-AZ182-AZ183","v":53.264000000000003},55.117999999999995,55.117999999999995]
["EBO"]
["EPB","EPB",null,null,null,null,null,{"$f":"B186","v":"EPB"},"EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB","EPB+EBO","EPB+EBO","EPB+EBO","EPB+EBO","EPB+EBO","EPB+EBO"]
["EPB"]
["EPB"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EPB"]
["EPB"]
["EPB"]
["EPB","Curto Prazo",{"$f":"INDEX($H$188:$XFD$213,MATCH($B192,$H$188:$H$213,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":182.268},374.32500000000005,{"$f":"IFERROR(IF((C192/D192-1)*100<=-100,\"-\",IF((C192/D192-1)*100=0,\"-\",(C192/D192-1)*100)),\"-\")","v":-51.307553596473653},{"$f":"C192-D192","v":-192.05700000000004},null,"Curto Prazo",51.2,55.7,168.1,177.1,181.4,195.8,61.6,134,135.19999999999999,133.19999999999999,188.49999999999997,152.30000000000001,137,120.7,171.3,211.4,201.60000000000002,274.90000000000003,267.89999999999998,241.70000000000002,248.00000000000003,257.09999999999991,190.4,172.1,174.7,196.20000000000002,267.2,266.10000000000002,{"$f":"SUM(AK193:AK199)","v":248.8},207.3,138.69999999999999,179.2,503,413.49999999999994,261.43,252.74600000000004,62.541999999999994,87.787999999999997,97.402000000000001,128.673,{"$f":"SUM(AW193:AW199)","v":330.346},{"$f":"SUM(AX193:AX199)","v":331.57000000000005},{"$f":"SUM(AY193:AY199)","v":419.38000000000005},{"$f":"SUM(AZ193:AZ199)","v":357.20700000000005},289.35899999999998,{"$f":"SUM(BB193:BB199)","v":413.55500000000001},{"$f":"SUM(BC193:BC199)","v":407.55700000000007},{"$f":"SUM(BD193:BD199)","v":463.80800000000005},374.32500000000005,{"$f":"SUM(BF193:BF199)","v":313.15700000000004},{"$f":"SUM(BG193:BG199)","v":230.90700000000004},{"$f":"SUM(BH193:BH199)","v":206.94200000000004},{"$f":"SUM(BI193:BI199)","v":182.268}]
["EPB","Empréstimos e financiamentos (cp)",50.408000000000001,170.93,-70.509565319136485,-120.52200000000001,null,"Empréstimos e financiamentos (cp)",41.1,40.700000000000003,157.5,156.9,163.9,174,46.1,123.7,124.2,42.3,94,138.30000000000001,109.7,106.2,134.5,192.8,172.9,278.7,271.39999999999998,246.4,248.4,270.39999999999998,187.2,185.3,183,175.8,265.3,260.60000000000002,237.5,205.7,133.4,131.69999999999999,308.3,169.1,163.65299999999999,156.327,4.4249999999999998,6.3639999999999999,11.574,14.962999999999999,151.12299999999999,152.15600000000001,152.244,152.374,153.04,189.148,191.423,251.357,170.93,194.59399999999999,125.66200000000001,84.558000000000007,50.408000000000001]
["EPB","Debêntures (cp)",91.268000000000001,214.96,-57.541868254558977,-123.69200000000001,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,80.2,82.7,0,0,0,0,0,0,0,0,0,0,0,0.1,2.1,6,10.4,11.1,7.8,6.4,12.8,13.2,55.3,234.1,236.7,87.878,86.55,52.377000000000002,74.177999999999997,75.356999999999999,92.885000000000005,155.13,141.346,244.827,181.37,117.675,211.02500000000001,209.53700000000001,214.54400000000001,214.96,126.60299999999999,89.909000000000006,86.611999999999995,91.268000000000001]
["EPB","Encargos de dívidas (cp)",4.742,5.0449999999999999,-6.0059464816650143,-0.30299999999999994,null,"Encargos de dívidas (cp)",3.4,8.3000000000000007,3.9,7.7,4.4000000000000004,9.3000000000000007,3,2.2999999999999998,3,2.7,3.7,3.2,16.5,3.6,5.7,3.6,5.3,3.8,5.4,3.5,5.3,3.9,7.4,7.1,10.5,8.5,11,11.1,13.4,0.9,2.1,0.7,2,3.2,5.1710000000000003,7.7640000000000002,0.10199999999999999,2.3450000000000002,1.155,4.25,1.6950000000000001,6.0759999999999996,1.93,6.7350000000000003,2.1070000000000002,7.9210000000000003,6.0709999999999997,8.7469999999999999,5.0449999999999999,3.891,6.5739999999999998,11.423999999999999,4.742]
["EPB","Parcelamento de impostos e déficit atuarial (cp)",1.8720000000000001,0.6,212,1.2720000000000002,null,"Parcelamento de impostos e déficit atuarial (cp)",6.7,6.7,6.7,12.5,13.1,12.5,12.5,8,8,8,8.1,10.8,10.8,10.9,10.8,10.6,10.6,10.6,10.6,19.899999999999999,19.899999999999999,19.899999999999999,19.899999999999999,9.6999999999999993,9.6,9.6999999999999993,9.6999999999999993,10.5,10.5,10.5,10.5,9.6,9.6,9.6,9.6210000000000004,8.2759999999999998,8.2759999999999998,8.2759999999999998,8.2759999999999998,7.55,7.55,7.55,7.55,1.248,1.248,1.2649999999999999,1.2649999999999999,0.6,0.6,0.6,0.6,1.8720000000000001,1.8720000000000001]
["EPB","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EPB","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EPB","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",33.978000000000002,-17.21,"-",51.188000000000002,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.3,4.4000000000000004,12.8,-18.2,-19.5,-28.1,-25.6,-37.1,-24.2,-32.1,-34.4,-8.1999999999999993,-29.9,-23.9,-19,-22.6,-20.5,-18.100000000000001,-51,-5.0999999999999996,-4.8929999999999998,-6.1710000000000003,-2.6379999999999999,-3.375,1.04,9.0250000000000004,14.848000000000001,24.442,12.829000000000001,15.48,15.289,4.1959999999999997,-0.73899999999999999,-11.44,-17.21,-12.531000000000001,8.1620000000000008,22.475999999999999,33.978000000000002]
["EPB","Longo Prazo",1611.9540000000002,847.11699999999996,90.287055979280353,764.83700000000022,null,"Longo Prazo",424.4,425.4,420.3,397.2,416.09999999999997,609,613.4,539.4,529.9,545.80000000000007,528.6,540.29999999999995,601.1,647.5,592.6,652.70000000000005,543.20000000000005,463.6,468.00000000000006,486.59999999999997,485.5,536,552.40000000000009,709.2,862.4,{"$f":"SUM(AH201:AH206)","v":732.7},662.9,789.30000000000007,782.6,819,818,779.3,601.6,601.79999999999995,747.43899999999996,754.82499999999993,957.52200000000005,937.34699999999998,1018.6039999999999,979.32900000000006,{"$f":"SUM(AW201:AW206)","v":842.38599999999985},846.83699999999999,755.86300000000006,748.93099999999993,794.87400000000002,871.07600000000002,824.66500000000008,889.01400000000001,847.11699999999996,{"$f":"SUM(BF201:BF206)","v":1197.1349999999998},{"$f":"SUM(BG201:BG206)","v":1374.23},{"$f":"SUM(BH201:BH206)","v":1425.7849999999999},{"$f":"SUM(BI201:BI206)","v":1611.9540000000002}]
["EPB","Empréstimos e financiamentos (Lp)",626.89300000000003,348.91899999999998,79.667200697009918,277.97400000000005,null,"Empréstimos e financiamentos (Lp)",403.7,404.2,398.7,376.7,365.4,555.6,558,485.7,476.3,491.6,474,483.3,543.20000000000005,590.5,605.1,655.29999999999995,609.20000000000005,449.1,446.6,475.3,458.9,472.9,444.8,438.2,405,303.39999999999998,221.1,212,203.8,99.6,99.4,87.9,12,10.9,9.7569999999999997,8.6489999999999991,211.529,293.76900000000001,375.03100000000001,379.86200000000002,248.11199999999999,250.98,245.68199999999999,242.17,289.34699999999998,413.33800000000002,464.32799999999997,394.767,348.91899999999998,410.79300000000001,639.649,673.13199999999995,626.89300000000003]
["EPB","Debêntures (Lp)",1002.069,552.38199999999995,81.408699052467327,449.68700000000001,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"-",0,0,0,0,0,28.1,187.4,368,367.3,368,513.70000000000005,512.70000000000005,642.6,648.20000000000005,605.20000000000005,479.3,488.5,634.69000000000005,665.86,662.54600000000005,647.19299999999998,647.78800000000001,645.25800000000004,655.98299999999995,659.46299999999997,551.18899999999996,554.19799999999998,565.86400000000003,507.87299999999999,393.15300000000002,547.89599999999996,552.38199999999995,830.75699999999995,762.94299999999998,775.45799999999997,1002.069]
["EPB","Parcelamento de impostos e déficit atuarial (Lp)",11.737,5.4569999999999999,115.08154663734653,6.28,null,"Parcelamento de impostos e déficit atuarial (Lp)",20.7,21.2,21.6,20.5,50.7,53.4,55.4,53.7,53.6,54.2,54.6,57,57.9,57,52.4,67.2,69.900000000000006,72.5,75.2,66.599999999999994,71.599999999999994,76.5,81.5,98,100.5,102.9,107,107.6,110.2,112.9,115.5,132.69999999999999,132.9,133.1,133.24199999999999,120.18899999999999,120.417,34.095999999999997,36.164999999999999,3.254,5.141,6.89,8.7769999999999992,6.5860000000000003,9.2590000000000003,12.061,14.739000000000001,3.681,5.4569999999999999,7.234,9.0109999999999992,9.8439999999999994,11.737]
["EPB","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EPB","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EPB","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-28.745000000000001,-59.640999999999998,-51.803289683271572,30.895999999999997,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-64.900000000000006,-69.8,-135.9,-58,-53.8,-55.3,-45,-13.4,-2,-14.4,-11.1,-40.9,-33.200000000000003,-44,-44.1,-36.1,-45.1,-46.5,-22.6,-30.7,-30.25,-39.872999999999998,-36.97,-37.710999999999999,-40.380000000000003,-49.045000000000002,-66.849999999999994,-70.495999999999995,-49.784999999999997,-54.023000000000003,-69.596000000000004,-62.195999999999998,-47.555,-57.33,-59.640999999999998,-51.649000000000001,-37.372999999999998,-32.649000000000001,-28.745000000000001]
["EPB","Total das dívidas",1794.2220000000002,1221.442,46.893753448792516,572.7800000000002,null,"Total das dívidas",475.59999999999997,481.09999999999997,588.4,574.29999999999995,597.5,804.8,675,673.4,665.09999999999991,679,717.1,692.59999999999991,738.1,768.2,763.90000000000009,864.1,744.80000000000007,738.5,735.90000000000009,728.3,733.5,793.1,742.80000000000007,881.30000000000007,1037.0999999999999,{"$f":"AH192+AH200","v":928.90000000000009},930.09999999999991,1055.4000000000001,1031.4000000000001,1026.3,956.7,958.5,1104.5999999999999,1015.3,1008.8689999999999,1007.5709999999999,1020.0640000000001,1025.135,1116.0059999999999,1108.002,{"$f":"AW192+AW200","v":1172.732},1178.4070000000002,1175.2430000000002,1106.1379999999999,1084.2329999999999,1284.6310000000001,1232.2220000000002,{"$f":"BD192+BD200","v":1352.8220000000001},1221.442,1510.2919999999999,{"$f":"BG192+BG200","v":1605.1370000000002},{"$f":"BH192+BH200","v":1632.7269999999999},{"$f":"BI192+BI200","v":1794.2220000000002}]
["EPB","(-) Disponibilidades financeiras",535.995,284.38900000000001,88.472479596608864,251.60599999999999,null,"(-) Disponibilidades financeiras",103,137.6,190.6,184.3,173.1,341.1,213.1,194.1,192.8,163.5,137,83.7,118.2,159.9,115.6,258,218.2,211.8,166.1,187.5,218.3,236,152.30000000000001,277.10000000000002,357.3,254.9,141.6,229.3,264.5,222.7,131,171,365.4,224.3,380.51499999999999,432.43799999999999,233.74100000000001,187.06100000000001,239.143,236.74199999999999,327.93799999999999,272.262,299.88600000000002,248.584,219.46199999999999,333.44900000000001,220.298,344.85500000000002,284.38900000000001,577.30499999999995,412.82600000000002,440.64699999999999,535.995]
["EPB","Total das dívidas líquidas",1258.2270000000003,937.053,34.274902273403995,321.17400000000032,null,"Total das dívidas líquidas",372.59999999999997,343.5,397.79999999999995,389.99999999999994,424.4,463.69999999999993,461.9,479.29999999999995,472.2999999999999,515.5,580.1,608.89999999999986,619.9,608.30000000000007,648.30000000000007,606.1,526.60000000000014,526.70000000000005,569.80000000000007,540.79999999999995,515.20000000000005,557.1,590.5,604.20000000000005,679.8,674.00000000000011,788.5,{"$f":"AJ207-AJ208","v":826.10000000000014},766.90000000000009,803.59999999999991,825.7,787.5,739.19999999999993,791,628.35399999999993,575.13299999999992,786.32300000000009,838.07399999999996,876.86299999999983,871.26,{"$f":"AW207-AW208","v":844.79399999999998},906.14500000000021,875.3570000000002,857.55399999999986,864.77099999999996,951.18200000000002,1011.9240000000002,{"$f":"BD207-BD208","v":1007.9670000000001},937.053,932.98699999999997,{"$f":"BG207-BG208","v":1192.3110000000001},{"$f":"BH207-BH208","v":1192.08},{"$f":"BI207-BI208","v":1258.2270000000003}]
["EPB","(-) Créditos CDE",71.016999999999996,45.618000000000002,55.677583410057416,25.398999999999994,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.1,29.4,17.2,14.4,14.2,22.5,22.3,22.1,22.2,30.1,29,27.1,29.4,36.6,36.1,33.799999999999997,32.6,33.200000000000003,35.200000000000003,36.6,29.934999999999999,36.938000000000002,38.011000000000003,35.856000000000002,39.289000000000001,61.524999999999999,39.780999999999999,32.218000000000004,27.698,34.201999999999998,37.935000000000002,37.131999999999998,38.343000000000004,41.985999999999997,45.618000000000002,43.247,42.57,60.421999999999997,71.016999999999996]
["EPB","(-) Créditos CCC",0,0,"-",0,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","(-) Créditos CVA",-272.61099999999999,-335.11700000000002,-18.651993184469905,62.506000000000029,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4,-27.9,-38,0.6,40.200000000000003,41.7,35.5,64,64.8,80.2,117.3,124.1,73,49.6,43.7,44,29.3,15.9,-17.2,-87.039000000000001,-43.981000000000002,-1.3819999999999999,36.302,18.277999999999999,88.34,10.333,1.4670000000000001,-171.124,-190.14599999999999,-212.34100000000001,-207.917,-355.76,-323.471,-335.11700000000002,-331.137,-329.95400000000001,-312.63900000000001,-272.61099999999999]
["EPB","Total das dívidas líquidas deduzidas de créditos setoriais",1459.8210000000004,1226.5519999999999,19.018272360242406,233.26900000000046,null,"Total das dívidas líquidas deduzidas de créditos setoriais",372.59999999999997,343.5,397.79999999999995,389.99999999999994,424.4,463.69999999999993,461.9,479.29999999999995,472.2999999999999,515.5,580.1,608.89999999999986,619.9,608.30000000000007,610.20000000000005,569.30000000000007,537.30000000000018,550.30000000000007,555,478.09999999999997,451.20000000000005,499.49999999999989,504.29999999999995,509.3,570.59999999999991,529.60000000000014,635,{"$f":"AJ209-AJ210-AJ211-AJ212","v":716.50000000000011},681.2,726.09999999999991,749.1,725,688.09999999999991,771.6,685.45799999999997,582.17599999999993,749.69400000000007,765.91599999999994,819.29599999999982,721.39499999999998,{"$f":"AW209-AW210-AW211-AW212","v":794.68000000000006},872.46000000000026,1018.7830000000002,1013.4979999999998,1039.1770000000001,1121.9670000000001,1329.3410000000003,{"$f":"BD209-BD210-BD211-BD212","v":1289.4520000000002},1226.5519999999999,1220.877,{"$f":"BG209-BG210-BG211-BG212","v":1479.6950000000002},{"$f":"BH209-BH210-BH211-BH212","v":1444.297},{"$f":"BI209-BI210-BI211-BI212","v":1459.8210000000004}]
["EPB"]
["EMT","EMT",null,null,null,null,null,{"$f":"B215","v":"EMT"}]
["EMT"]
["EMT"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EMT"]
["EMT"]
["EMT"]
["EMT","Curto Prazo",{"$f":"INDEX($H$217:$XFD$242,MATCH($B221,$H$217:$H$242,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1105.8390000000002},1191.0919999999999,{"$f":"IFERROR(IF((C221/D221-1)*100<=-100,\"-\",IF((C221/D221-1)*100=0,\"-\",(C221/D221-1)*100)),\"-\")","v":-7.1575495427724896},{"$f":"C221-D221","v":-85.252999999999702},null,"Curto Prazo",0,0,0,0,0,0,0,0,0,669.5,405.80000000000007,258.7,222.7,130.80000000000001,150.4,238.70000000000002,310.09999999999997,364.09999999999997,410.3,443.09999999999997,372.5,333.2,346.5,630.99999999999989,484.80000000000007,495.1,494.9,312.60000000000002,{"$f":"SUM(AK222:AK228)","v":271.7},697.40000000000009,671.19999999999993,647.9,1346.9999999999998,1327.8999999999996,956.68000000000006,1150.731,767.86299999999994,817.40000000000009,936.74400000000003,1088.2719999999999,{"$f":"SUM(AW222:AW228)","v":1111.6410000000001},{"$f":"SUM(AX222:AX228)","v":1034.288},{"$f":"SUM(AY222:AY228)","v":1534.3009999999999},{"$f":"SUM(AZ222:AZ228)","v":1438.605},1394.06,{"$f":"SUM(BB222:BB228)","v":1687.037},{"$f":"SUM(BC222:BC228)","v":1449.9580000000001},{"$f":"SUM(BD222:BD228)","v":1422.7180000000001},1191.0919999999999,{"$f":"SUM(BF222:BF228)","v":1385.5769999999998},{"$f":"SUM(BG222:BG228)","v":1669.3419999999999},{"$f":"SUM(BH222:BH228)","v":1112.3720000000003},{"$f":"SUM(BI222:BI228)","v":1105.8390000000002}]
["EMT","Empréstimos e financiamentos (cp)",716.10599999999999,554.53700000000003,29.135837644737862,161.56899999999996,null,"Empréstimos e financiamentos (cp)",null,null,null,null,null,null,null,null,null,277.5,206.8,79.599999999999994,79.5,76.099999999999994,80.8,119.4,129.6,140.4,160.80000000000001,145.19999999999999,157.5,75.099999999999994,85.7,336,260.2,260.2,257.7,145.1,141.69999999999999,628.20000000000005,644.6,561.70000000000005,883.9,854.8,873.98500000000001,1065.7260000000001,746.87699999999995,658.49800000000005,747.22699999999998,883.35900000000004,682.01700000000005,646.73500000000001,935.88300000000004,771.80499999999995,829.11500000000001,896.87400000000002,743.74900000000002,766.95,554.53700000000003,983.57799999999997,1355.6949999999999,868.87800000000004,716.10599999999999]
["EMT","Debêntures (cp)",288.964,560.31899999999996,-48.428662958064962,-271.35499999999996,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,262,65.8,46.7,58,14.9,55.9,60.6,78.099999999999994,71.599999999999994,69.599999999999994,70,69.5,68.900000000000006,69.400000000000006,72.7,11.1,15.5,13.6,19.399999999999999,12.1,21.1,15.4,63.4,525.79999999999995,528.9,137.35900000000001,145.51499999999999,55.283999999999999,160.67500000000001,159.89099999999999,191.41,324.3,225.626,508.238,457.714,323.95499999999998,543.279,543.48500000000001,550.51700000000005,560.31899999999996,345.51299999999998,237.286,227.71299999999999,288.964]
["EMT","Encargos de dívidas (cp)",65.745999999999995,50.311,30.679175528214486,15.434999999999995,null,"Encargos de dívidas (cp)",null,null,null,null,null,null,null,null,null,60.1,60.1,2.9,3.1,3,2.9,3.8,5.5,12.6,13.4,9.4,9.1999999999999993,7.6,9.6999999999999993,9,17.5,20.6,34.9,10,20.7,14.7,30.8,22.2,28.7,39.299999999999997,50.753999999999998,62.424999999999997,41.226999999999997,43.015000000000001,50.898000000000003,54.051000000000002,14.7,20.562000000000001,15.377000000000001,26.798999999999999,27.591000000000001,37.164999999999999,51.817,37.814,50.311,36.978000000000002,59.598999999999997,57.478999999999999,65.745999999999995]
["EMT","Parcelamento de impostos e déficit atuarial (cp)",2.9,5.2439999999999998,-44.698703279938975,-2.3439999999999999,null,"Parcelamento de impostos e déficit atuarial (cp)",null,null,null,null,null,null,null,null,null,69.900000000000006,73.099999999999994,5.9,4.7,4.7,5.3,3.5,2.6,2.1,0.6,2.7,2.4,2.7,2.7,5.9,5.8,5.8,5.7,11.4,11.4,11.4,11.4,14.8,14.8,14.8,14.776999999999999,13.968999999999999,13.968999999999999,13.968999999999999,13.968999999999999,12.82,12.82,12.82,12.82,13.614000000000001,13.614000000000001,13.614000000000001,13.614000000000001,5.2439999999999998,5.2439999999999998,5.2439999999999998,5.2439999999999998,2.9,2.9]
["EMT","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,123.6,77.400000000000006,31.6,5.2,17.8,30.3,42.9,51.2,86.1,17.399999999999999,51.2,51.2,81,63.1,66.2,62,34.5,21.9,9.4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMT","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0.5,9.8000000000000007,39,68.3,97.5,117,131.19999999999999,117,117,117,117,117,117,107.3,78,48.7,19.5,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMT","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",32.122999999999998,20.681000000000001,55.326144770562323,11.441999999999997,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.5,-5.4,-4.3,-3,-2.2999999999999998,-1.5,-0.5,10.7,10.8,9.4,10.1,9.8000000000000007,13.7,14.2,15.2,-6.9,-31,-14.2,-106.2,-109.9,-120.19499999999999,-136.904,-89.494,-58.756999999999998,-35.241,-53.368000000000002,77.804000000000002,128.54499999999999,61.982999999999997,168.673,199.785,196.10499999999999,97.293000000000006,62.192999999999998,20.681000000000001,14.263999999999999,11.518000000000001,-44.597999999999999,32.122999999999998]
["EMT","Longo Prazo",6295.982,4185.8899999999994,50.409638093690965,2110.0920000000006,null,"Longo Prazo",0,0,0,0,0,0,0,0,0,878.3,975.7,1715.3000000000002,1707.1,1679.4,1632.2999999999997,1748.8999999999999,1568.9,1946.3,1920.1,1776.2,1623.8999999999999,1651.2,1751.1,2035.2,2162.8999999999996,2431.4999999999995,2531.5,2975.2,{"$f":"SUM(AK230:AK235)","v":2966.9000000000005},{"$f":"SUM(AL230:AL235)","v":2938.7999999999993},2955.6,3148.2999999999997,2860.7,2885.3,3254.6210000000001,3131.7529999999997,2965.355,2946.4180000000001,3305.8809999999999,3265.7079999999996,{"$f":"SUM(AW230:AW235)","v":3492.9050000000002},3688.2799999999997,3161.6969999999997,3562.4169999999999,3725.8910000000005,3936.3490000000002,3907.4179999999997,3957.3760000000002,4185.8899999999994,{"$f":"SUM(BF230:BF235)","v":4584.0580000000009},{"$f":"SUM(BG230:BG235)","v":4243.5709999999999},{"$f":"SUM(BH230:BH235)","v":5684.9440000000004},{"$f":"SUM(BI230:BI235)","v":6295.982}]
["EMT","Empréstimos e financiamentos (Lp)",2097.357,2565.0909999999999,-18.234596745300646,-467.73399999999992,null,"Empréstimos e financiamentos (Lp)",null,null,null,null,null,null,null,null,null,335.3,306.8,754.5,745.3,725.1,715.9,902,867.5,1303,1342.3,1235.7,1203.0999999999999,1256,1263,1448.1,1304.0999999999999,1656.1,1797.6,1826.8,1818.7,1609.3,1648.6,1811.8,1980.7,1994.2,2001.7909999999999,1740.0920000000001,1611.9469999999999,1600.2739999999999,2038.3320000000001,1703.394,1981.941,2005.636,1686.7080000000001,2137.6039999999998,2261.7420000000002,2571.4349999999999,2829.1379999999999,2717.8670000000002,2565.0909999999999,2368.029,2102.2199999999998,2417.3560000000002,2097.357]
["EMT","Debêntures (Lp)",4249.5690000000004,1739.26,144.33201476490007,2510.3090000000002,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,446.9,447.1,447.3,447.5,440.3,417.9,395.6,290,272.7,248.9,231.7,215.2,198.2,332.8,461.6,769.5,770.3,772.5,1188,1186.4000000000001,1366.6,1383.4,1353.9,995.9,1023.6,1403.1020000000001,1516.6310000000001,1505.2329999999999,1411.365,1410.944,1718.489,1611.444,1870.904,1573.049,1579.116,1621.6130000000001,1466.732,1141.6990000000001,1354.9179999999999,1739.26,2398.5970000000002,2221.23,3381.1309999999999,4249.5690000000004]
["EMT","Parcelamento de impostos e déficit atuarial (Lp)",12.896000000000001,24.841999999999999,-48.087915626761124,-11.945999999999998,null,"Parcelamento de impostos e déficit atuarial (Lp)",null,null,null,null,null,null,null,null,null,96.1,221.8,11.7,12.5,12.2,10.6,7.9,8,8.1,8.3000000000000007,30,15.5,16,16.5,39.799999999999997,41.2,42.6,44.1,78.2,80.900000000000006,83.7,86.4,145.69999999999999,148.69999999999999,151.80000000000001,156.821,126.613,130.10599999999999,127.64,131.13200000000001,94.200999999999993,97.406000000000006,97.352000000000004,100.557,92.132000000000005,95.27,98.673000000000002,102.077,23.689,24.841999999999999,26.152999999999999,27.463999999999999,12.153,12.896000000000001]
["EMT","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,150.69999999999999,150.69999999999999,150.69999999999999,146.5,134,121.4,108.9,96.3,83.7,24.3,58.6,46.1,33.5,20.9,8.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMT","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,351.1,351.1,351.1,341.4,312.10000000000002,282.89999999999998,253.6,224.3,195.1,165.8,136.6,107.3,78,58.5,19.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMT","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-63.84,-143.303,-55.451037312547534,79.462999999999994,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.7,-0.9,0,0,0,0,-14.2,-14.6,-25.8,-31.3,-65.400000000000006,-82.7,-117.8,-119.1,-120.8,-162.80000000000001,-163.1,-264.60000000000002,-284.3,-307.09300000000002,-251.583,-281.93099999999998,-192.86099999999999,-274.52699999999999,-250.376,-197.886,-285.61200000000002,-198.61699999999999,-246.435,-252.73400000000001,-200.49100000000001,-165.49600000000001,-139.09800000000001,-143.303,-208.721,-107.343,-125.696,-63.84]
["EMT","Total das dívidas",7401.8209999999999,5376.9819999999991,37.657537257889295,2024.8390000000009,null,"Total das dívidas",0,0,0,0,0,0,0,0,0,1547.8,1381.5,1974.0000000000002,1929.8,1810.2,1782.6999999999998,1987.6,1879,2310.4,2330.4,2219.3000000000002,1996.3999999999999,1984.4,2097.6,2666.2,2647.7,2926.5999999999995,3026.4,{"$f":"AJ221+AJ229","v":3287.7999999999997},3238.6000000000004,3636.1999999999994,3626.7999999999997,3796.2,4207.7,4213.2,4211.3010000000004,4282.4839999999995,3733.2179999999998,3763.8180000000002,4242.625,4353.9799999999996,{"$f":"AW221+AW229","v":4604.5460000000003},4722.5679999999993,4695.9979999999996,5001.0219999999999,5119.9510000000009,5623.3860000000004,5357.3760000000002,{"$f":"BD221+BD229","v":5380.0940000000001},5376.9819999999991,5969.6350000000002,{"$f":"BG221+BG229","v":5912.9129999999996},{"$f":"BH221+BH229","v":6797.3160000000007},{"$f":"BI221+BI229","v":7401.8209999999999}]
["EMT","(-) Disponibilidades financeiras",1528.3620000000001,1114.624,37.119064366100154,413.73800000000006,null,"(-) Disponibilidades financeiras",null,null,null,null,null,null,null,null,null,825.1,557.4,681.6,633.79999999999995,372.8,213.5,331.8,146.6,521.1,348.2,543.5,479.5,291.60000000000002,292.39999999999998,422.2,378.3,344.9,213.9,195.2,269.10000000000002,270.7,283,368.8,980.7,1225.0999999999999,1718.454,1904.644,965.63,892.64,506.24200000000002,404.03,518.64099999999996,893.10199999999998,649.95299999999997,772.48900000000003,493.47199999999998,1052.7950000000001,751.77599999999995,987.73800000000006,1114.624,1437.296,942.34900000000005,1632.5070000000001,1528.3620000000001]
["EMT","Total das dívidas líquidas",5873.4589999999998,4262.3579999999993,37.798350115124094,1611.1010000000006,null,"Total das dívidas líquidas",0,0,0,0,0,0,0,0,0,722.69999999999993,824.1,1292.4000000000001,1296,1437.4,1569.1999999999998,1655.8,1732.4,1789.3000000000002,1982.2,1675.8000000000002,1516.8999999999999,1692.8,1805.1999999999998,2244,2269.3999999999996,2581.6999999999994,2812.5,3092.6,{"$f":"AK236-AK237","v":2969.5000000000005},{"$f":"AL236-AL237","v":3365.4999999999995},3343.7999999999997,3427.3999999999996,3227,2988.1,2492.8470000000007,2377.8399999999992,2767.5879999999997,2871.1780000000003,3736.3829999999998,3949.95,{"$f":"AW236-AW237","v":4085.9050000000002},3829.4659999999994,4046.0449999999996,4228.5329999999994,4626.4790000000012,4570.5910000000003,4605.6000000000004,{"$f":"BD236-BD237","v":4392.3559999999998},4262.3579999999993,4532.3389999999999,{"$f":"BG236-BG237","v":4970.5639999999994},{"$f":"BH236-BH237","v":5164.8090000000011},{"$f":"BI236-BI237","v":5873.4589999999998}]
["EMT","(-) Créditos CDE",277.07400000000001,51.856999999999999,434.30395125055446,225.21700000000001,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,141.30000000000001,118.2,45.2,43.4,62.3,55.6,55.1,71.900000000000006,78.3,87.2,56.7,55.6,65.599999999999994,63.3,55,51,86.4,48,49.7,49.6,68.141000000000005,81.775000000000006,89.617000000000004,84.953000000000003,88.605999999999995,147.42099999999999,61.454999999999998,62.957999999999998,80.843000000000004,91.597999999999999,88.043000000000006,91.37,76.222999999999999,59.012999999999998,51.856999999999999,83.704999999999998,134.54300000000001,221.167,277.07400000000001]
["EMT","(-) Créditos CCC",70.542000000000002,76.578999999999994,-7.883362279476092,-6.0369999999999919,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.700000000000003,27.1,26.7,25.8,24.6,24.2,24,31.7,30.4,28.9,27.6,26,55.2,48.1,52.5,53.7,19.899999999999999,19.100000000000001,18.2,17.327999999999999,20.318999999999999,18.262,31.431999999999999,40.072000000000003,44.100999999999999,44.908000000000001,41.252000000000002,31.986999999999998,83.953999999999994,77.852999999999994,71.498999999999995,66.146000000000001,76.977999999999994,76.578999999999994,71.722999999999999,67.713999999999999,67.022000000000006,70.542000000000002]
["EMT","(-) Créditos CVA",-48.847000000000001,-164.857,-70.370078310293167,116.00999999999999,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,112.4,23.7,-44.4,-73.8,-135,-135.9,18.100000000000001,-29.2,35.700000000000003,50.3,151.69999999999999,139.19999999999999,213.8,215.4,155.69999999999999,-0.5,-73.900000000000006,-25.5,-281.43200000000002,-265.87799999999999,-96.81,221.47499999999999,468.38200000000001,444.87900000000002,598.95000000000005,194.17,50.125,-97.375,-85.594999999999999,-117.10299999999999,-290.83199999999999,-289.291,-164.857,-382.24900000000002,-216.47399999999999,-215.012,-48.847000000000001]
["EMT","Total das dívidas líquidas deduzidas de créditos setoriais",5574.69,4298.7789999999995,29.680776797318508,1275.9110000000001,null,"Total das dívidas líquidas deduzidas de créditos setoriais",0,0,0,0,0,0,0,0,0,722.69999999999993,824.1,1292.4000000000001,1296,1437.4,1427.8999999999999,1347.8999999999999,1547.7,1695.5,1938.5000000000002,1669.4000000000003,1572.6,1732.8,1677.1,2155.6,2148.1,2448.1999999999994,2569.1999999999998,2834.9,{"$f":"AK238-AK239-AK240-AK241","v":2652.6000000000004},3046.5999999999995,3048,3359.9999999999995,3232.1000000000004,2945.8,2688.8100000000004,2541.6239999999993,2756.5189999999993,2533.3180000000007,3139.3229999999999,3313.549,{"$f":"AW238-AW239-AW240-AW241","v":3380.5920000000006},3531.0859999999993,3883.0899999999997,4150.3559999999998,4546.1780000000017,4524.8250000000007,4754.063000000001,{"$f":"BD238-BD239-BD240-BD241","v":4545.6559999999999},4298.7789999999995,4759.16,{"$f":"BG238-BG239-BG240-BG241","v":4984.7809999999999},{"$f":"BH238-BH239-BH240-BH241","v":5091.6320000000005},{"$f":"BI238-BI239-BI240-BI241","v":5574.69}]
["EMT"]
["EMS","EMS",null,null,null,null,null,{"$f":"B244","v":"EMS"}]
["EMS"]
["EMS"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EMS"]
["EMS"]
["EMS"]
["EMS","Curto Prazo",{"$f":"INDEX($H$246:$XFD$271,MATCH($B250,$H$246:$H$271,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":627.37400000000002},758.52200000000005,{"$f":"IFERROR(IF((C250/D250-1)*100<=-100,\"-\",IF((C250/D250-1)*100=0,\"-\",(C250/D250-1)*100)),\"-\")","v":-17.289940173126162},{"$f":"C250-D250","v":-131.14800000000002},null,"Curto Prazo",0,0,0,0,0,0,0,0,0,79,138,122.9,32.099999999999994,18.8,127.39999999999999,138.10000000000002,172.2,263.2,201,214.29999999999998,214.1,110,126.39999999999999,48.2,11,20.700000000000003,18.7,21.8,2051.8000000000002,{"$f":"SUM(AL251:AL257)","v":29.9},186.5,230.8,409.29999999999995,477.09999999999997,402.54399999999998,408.76300000000003,411.67899999999997,391.91200000000003,331.21,393.375,{"$f":"SUM(AW251:AW257)","v":434.68099999999998},{"$f":"SUM(AX251:AX257)","v":487.64100000000002},{"$f":"SUM(AY251:AY257)","v":646.36799999999994},{"$f":"SUM(AZ251:AZ257)","v":624.04399999999998},740.56700000000012,{"$f":"SUM(BB251:BB257)","v":782.02800000000002},{"$f":"SUM(BC251:BC257)","v":655.35700000000008},{"$f":"SUM(BD251:BD257)","v":674.16100000000006},758.52200000000005,{"$f":"SUM(BF251:BF257)","v":879.82099999999991},{"$f":"SUM(BG251:BG257)","v":1081.8230000000001},{"$f":"SUM(BH251:BH257)","v":743.10399999999993},{"$f":"SUM(BI251:BI257)","v":627.37400000000002}]
["EMS","Empréstimos e financiamentos (cp)",346.851,213.16300000000001,62.71632506579472,133.68799999999999,null,"Empréstimos e financiamentos (cp)",null,null,null,null,null,null,null,null,null,54.8,113.4,112.9,12.6,12.3,77.5,76.900000000000006,70.7,170.3,123.7,131,134.5,27.3,33.299999999999997,33.6,0,0,0,0,0,-0.2,64.8,64.8,64.7,163.80000000000001,234.26400000000001,232.86,243.86500000000001,224.39500000000001,177.12299999999999,184.64099999999999,177.29599999999999,184,333.34399999999999,333.86200000000002,496.72399999999999,405.18799999999999,317.10000000000002,310.75200000000001,213.16300000000001,418.31700000000001,671.62800000000004,499.47500000000002,346.851]
["EMS","Debêntures (cp)",167.50700000000001,475.28699999999998,-64.756662816361484,-307.77999999999997,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,0.2,16.7,4.3,17.2,4,47,51.4,87,79.400000000000006,72.8,79.5,73.099999999999994,72.900000000000006,82.5,7.4,5.2,15,10.3,11.9,5.4,17.5,112.2,155,336.9,343.7,198.578,198.35599999999999,185.22200000000001,191.04400000000001,170.66200000000001,189.59100000000001,174.17599999999999,178.66300000000001,192.114,132.02799999999999,132.94399999999999,253.708,253.922,273.03100000000001,475.28699999999998,388.39400000000001,342.62700000000001,162.97200000000001,167.50700000000001]
["EMS","Encargos de dívidas (cp)",27.916,49.162999999999997,-43.2174602851738,-21.246999999999996,null,"Encargos de dívidas (cp)",null,null,null,null,null,null,null,null,null,0.6,7.9,5.5,2.2000000000000002,2.4,2.8,2.8,3.2,5.7,5.2,5.2,5.3,4.3,6.4,3.6,3,3.1,3.1,3.3,3.1,3.4,4.2,4.9000000000000004,5.8,4.4000000000000004,6.7610000000000001,9.2569999999999997,12.241,12.249000000000001,12.925000000000001,19.327000000000002,23.164000000000001,31.434999999999999,48.518999999999998,74.266000000000005,42.012999999999998,61.106000000000002,44.127000000000002,55.773000000000003,49.162999999999997,51.28,31.048999999999999,40.063000000000002,27.916]
["EMS","Parcelamento de impostos e déficit atuarial (cp)",2.4289999999999998,3.222,-24.612042209807584,-0.79300000000000015,null,"Parcelamento de impostos e déficit atuarial (cp)",null,null,null,null,null,null,null,null,null,23.4,0,0.2,0.1,0.1,0.1,0.1,0,0,0.4,0,0,0.1,0.1,0,0,0,0.1,0.8,0.8,0.8,0.8,3,3,3,3.0369999999999999,2.7589999999999999,2.7589999999999999,2.7589999999999999,2.7589999999999999,2.3220000000000001,2.3220000000000001,2.3220000000000001,2.3220000000000001,0.623,0.623,0.623,0.623,3.222,3.222,3.222,3.222,2.4289999999999998,2.4289999999999998]
["EMS","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMS","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMS","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",82.671000000000006,17.687000000000001,367.41109289308531,64.984000000000009,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9,11.3,7.8,-1.1000000000000001,-1.4,1.2,5.4,4.0999999999999996,3.6,2.8,2.6,5.2,5.8,6.2,8.4,4.5,3.1,-1.1000000000000001,-37.799999999999997,-40.095999999999997,-34.469000000000001,-32.408000000000001,-38.534999999999997,-32.259,-2.5059999999999998,57.722999999999999,91.221000000000004,70.069000000000003,83.265000000000001,68.263000000000005,61.402999999999999,39.585000000000001,31.382999999999999,17.687000000000001,18.608000000000001,33.296999999999997,38.164999999999999,82.671000000000006]
["EMS","Longo Prazo",3810.5920000000001,3023.7150000000001,26.02351742806448,786.87699999999995,null,"Longo Prazo",0,0,0,0,0,0,0,0,0,492.8,495.9,728.00000000000011,725.1,819.80000000000007,811.1,860.00000000000011,840.1,941.9,922.19999999999993,892.7,878.1,931.9,1224.4000000000001,1140.3999999999999,1192.3,1192.3,1261.3,1418.4,{"$f":"SUM(AK259:AK264)","v":1414.8999999999999},{"$f":"SUM(AL259:AL264)","v":1575.3},1481.5,1459.1000000000001,1353.6000000000001,1369.9,1322.0439999999999,1349.3679999999997,1525.7359999999999,1508.578,1861.6070000000002,2069.2140000000004,{"$f":"SUM(AW259:AW264)","v":2171.9629999999997},2094.8390000000004,2403.2280000000005,2511.7350000000001,2555.7360000000003,2639.9660000000003,2745.5729999999999,2946.8799999999997,3023.7150000000001,{"$f":"SUM(BF259:BF264)","v":3250.5340000000001},{"$f":"SUM(BG259:BG264)","v":3309.1289999999999},{"$f":"SUM(BH259:BH264)","v":3794.5969999999998},{"$f":"SUM(BI259:BI264)","v":3810.5920000000001}]
["EMS","Empréstimos e financiamentos (Lp)",1579.348,1541.9659999999999,2.4243076695595223,37.382000000000062,null,"Empréstimos e financiamentos (Lp)",null,null,null,null,null,null,null,null,null,60,58.4,330.3,327.2,421.7,439.5,538.1,527.70000000000005,629.9,623.4,620.5,619,700.1,708.7,702.5,603.6,617,690.9,688.3,685.5,736.5,755,747.7,797.2,789.2,727.83799999999997,714.07,925.19899999999996,834.91899999999998,1311.9190000000001,1312.9670000000001,1403.1880000000001,1355.86,1600.075,1743.153,1553.588,1714.4,1679.6030000000001,1663.3620000000001,1541.9659999999999,1624.7919999999999,1510.568,1626.0619999999999,1579.348]
["EMS","Debêntures (Lp)",2305.6610000000001,1576.806,46.22350498412613,728.85500000000002,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,397.2,397.4,397.6,397.8,398,371.5,351.6,331.8,311.89999999999998,298.7,272.10000000000002,258.89999999999998,239,518.29999999999995,446.3,596.6,595.70000000000005,596.1,761.7,759.6,879.2,784.7,745.1,627.1,636,655.73800000000006,695.10799999999995,673.14,676.61400000000003,577.21299999999997,851.06299999999999,860.88400000000001,863.51099999999997,897.77200000000005,898.77700000000004,1117.711,1042.636,1163.0540000000001,1392.7349999999999,1576.806,1727.7840000000001,1871.0740000000001,2249.9830000000002,2305.6610000000001]
["EMS","Parcelamento de impostos e déficit atuarial (Lp)",16.297000000000001,25.9,-37.077220077220076,-9.602999999999998,null,"Parcelamento de impostos e déficit atuarial (Lp)",null,null,null,null,null,null,null,null,null,35.6,40.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.1,0.1,0.1,1.4,5.4,5.6,5.8,6.1,26.8,27.3,27.8,29.079000000000001,31.454999999999998,32.143999999999998,32.411999999999999,33.101999999999997,19.917999999999999,20.498999999999999,21.079000000000001,21.658999999999999,3.903,4.0590000000000002,4.2149999999999999,4.37,25.094000000000001,25.9,26.706,27.510999999999999,15.689,16.297000000000001]
["EMS","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMS","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EMS","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-90.713999999999999,-120.95699999999999,-25.003100275304448,30.242999999999995,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-29.8,-19.5,0,0,0,0,-7.4,-2.8,-8.5,-8,-20.5,-27.1,-37,-35.799999999999997,-46.2,-64.3,-60.5,-98,-83.1,-90.611000000000004,-91.265000000000001,-104.747,-35.366999999999997,-60.627000000000002,-114.73399999999999,-112.608,-145.61099999999999,-116.27800000000001,-134.09800000000001,-119.622,-121.285,-101.45399999999999,-134.31100000000001,-120.95699999999999,-128.74799999999999,-100.024,-97.137,-90.713999999999999]
["EMS","Total das dívidas",4437.9660000000003,3782.2370000000001,17.337067983841315,655.72900000000027,null,"Total das dívidas",0,0,0,0,0,0,0,0,0,571.79999999999995,633.9,850.90000000000009,757.2,838.6,938.5,998.10000000000014,1012.3,1205.0999999999999,1123.1999999999998,1107,1092.2,1041.9000000000001,1350.8000000000002,1188.5999999999999,1203.3,1213,1280,{"$f":"AJ250+AJ258","v":1440.2},3466.7,1605.2,1668,1689.9,1762.9,1847,1724.5879999999997,1758.1309999999999,1937.415,1900.49,2192.817,2462.5890000000004,{"$f":"AW250+AW258","v":2606.6439999999998},2582.4800000000005,3049.5960000000005,3135.779,3296.3030000000003,3421.9940000000006,3400.93,{"$f":"BD250+BD258","v":3621.0409999999997},3782.2370000000001,4130.3549999999996,{"$f":"BG250+BG258","v":4390.9520000000002},{"$f":"BH250+BH258","v":4537.701},{"$f":"BI250+BI258","v":4437.9660000000003}]
["EMS","(-) Disponibilidades financeiras",794.95399999999995,824.64499999999998,-3.6004583790600897,-29.691000000000031,null,"(-) Disponibilidades financeiras",null,null,null,null,null,null,null,null,null,37.1,123,325.10000000000002,204.8,116.1,146.30000000000001,310.3,363.3,488.9,362,380.9,400,271.2,561.20000000000005,311.2,240.4,232.5,154.1,228.1,188.8,187.9,218.2,258.39999999999998,405.4,453.2,623.80499999999995,659.45799999999997,501.75900000000001,288.77,396.839,361.11399999999998,471.64699999999999,293.24099999999999,509.56700000000001,438.95299999999997,413.20400000000001,586.16800000000001,477.589,623.66200000000003,824.64499999999998,1076.5709999999999,1087.4570000000001,1032.1980000000001,794.95399999999995]
["EMS","Total das dívidas líquidas",3643.0120000000006,2957.5920000000001,23.174934203230201,685.42000000000053,null,"Total das dívidas líquidas",0,0,0,0,0,0,0,0,0,534.69999999999993,510.9,525.80000000000007,552.40000000000009,722.5,792.2,687.80000000000018,649,716.19999999999993,761.19999999999982,726.1,692.2,770.7,789.60000000000014,877.39999999999986,962.9,980.5,1125.9000000000001,{"$f":"AJ265-AJ266","v":1212.1000000000001},3277.8999999999996,1417.3,1449.8,1431.5,1357.5,1393.8,1100.7829999999999,1098.6729999999998,1435.6559999999999,1611.72,1795.9780000000001,2101.4750000000004,{"$f":"AW265-AW266","v":2134.9969999999998},2289.2390000000005,2540.0290000000005,2696.826,2883.0990000000002,2835.8260000000005,2923.3409999999999,{"$f":"BD265-BD266","v":2997.3789999999999},2957.5920000000001,3053.7839999999997,{"$f":"BG265-BG266","v":3303.4949999999999},{"$f":"BH265-BH266","v":3505.5029999999997},{"$f":"BI265-BI266","v":3643.0120000000006}]
["EMS","(-) Créditos CDE",251.53899999999999,68.974000000000004,264.68669353669492,182.565,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.9,36,11.9,21,12,20.2,35.799999999999997,34.299999999999997,31.3,33.799999999999997,34.9,34.799999999999997,36.799999999999997,35,38.200000000000003,35.299999999999997,31.9,27.9,23.9,23.9,22.145,24.527000000000001,24.646999999999998,30.05,32.000999999999998,69.379000000000005,38.182000000000002,42.051000000000002,46.234000000000002,47.973999999999997,40.75,47.402000000000001,44.984000000000002,45.18,68.974000000000004,92.858999999999995,134.26499999999999,183.18600000000001,251.53899999999999]
["EMS","(-) Créditos CCC",0,0,"-",0,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","(-) Créditos CVA",-16.082000000000001,68.736999999999995,"-",-84.818999999999988,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,98.8,39.1,20.5,-31.4,-87.9,-90.8,-19.899999999999999,0,-6,-0.2,72.900000000000006,81.2,158.6,192.5,177.3,114.5,85.9,105.4,-162.226,-141.45699999999999,-83.561999999999998,45.250999999999998,148.01,197.96799999999999,184.98500000000001,149.53700000000001,136.63800000000001,125.07599999999999,90.623000000000005,90.179000000000002,42.768000000000001,63.671999999999997,68.736999999999995,-73.947999999999993,8.5980000000000008,-12.061,-16.082000000000001]
["EMS","Total das dívidas líquidas deduzidas de créditos setoriais",3407.5550000000007,2819.8809999999999,20.840382980700277,587.67400000000089,null,"Total das dívidas líquidas deduzidas de créditos setoriais",0,0,0,0,0,0,0,0,0,534.69999999999993,510.9,525.80000000000007,552.40000000000009,722.5,681.30000000000007,540.80000000000018,538.30000000000007,656.09999999999991,728.69999999999982,737.3,744.30000000000007,827.2,778.20000000000016,843.59999999999991,934,945.90000000000009,{"$f":"AI267-AI268-AI269-AI270","v":1016.2000000000002},1095.9000000000001,3081.1,1189.5,1240.5999999999999,1289.0999999999999,1247.6999999999998,1264.4999999999998,1240.864,1215.6029999999996,1494.5709999999999,1536.4190000000001,1615.9670000000001,1834.1280000000004,{"$f":"AW267-AW268-AW269-AW270","v":1911.83},2097.6510000000007,2357.1570000000006,2523.7759999999998,2751.7260000000001,2698.2450000000003,2835.5889999999999,{"$f":"BD267-BD268-BD269-BD270","v":2888.527},2819.8809999999999,3034.8729999999996,{"$f":"BG267-BG268-BG269-BG270","v":3160.6320000000001},{"$f":"BH267-BH268-BH269-BH270","v":3334.3779999999997},{"$f":"BI267-BI268-BI269-BI270","v":3407.5550000000007}]
["EMS"]
["ETO","ETO",null,null,null,null,null,{"$f":"B273","v":"ETO"}]
["ETO"]
["ETO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ETO"]
["ETO"]
["ETO"]
["ETO","Curto Prazo",{"$f":"INDEX($H$275:$XFD$300,MATCH($B279,$H$275:$H$300,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":599.97699999999998},633.50300000000004,{"$f":"IFERROR(IF((C279/D279-1)*100<=-100,\"-\",IF((C279/D279-1)*100=0,\"-\",(C279/D279-1)*100)),\"-\")","v":-5.2921612052350238},{"$f":"C279-D279","v":-33.526000000000067},null,"Curto Prazo",0,0,0,0,0,0,0,0,0,91.9,122.19999999999999,20.399999999999999,43.7,37.4,12.200000000000003,117.89999999999999,125.4,259.5,301.8,162.5,190.90000000000003,189.20000000000002,192.50000000000006,339.6,341.59999999999997,244.6,549.29999999999995,{"$f":"SUM(AJ280:AJ286)","v":377.7},372.6,361.4,31.9,55.300000000000004,175.79999999999998,396.1,395.28700000000003,389.44299999999998,282.07100000000003,132.41800000000003,151.73600000000002,174.137,{"$f":"SUM(AW280:AW286)","v":194.87899999999999},{"$f":"SUM(AX280:AX286)","v":122.46799999999999},{"$f":"SUM(AY280:AY286)","v":215.26000000000005},{"$f":"SUM(AZ280:AZ286)","v":153.12399999999997},247.91899999999998,{"$f":"SUM(BB280:BB286)","v":503.33699999999999},{"$f":"SUM(BC280:BC286)","v":515.15500000000009},{"$f":"SUM(BD280:BD286)","v":510.19799999999992},633.50300000000004,{"$f":"SUM(BF280:BF286)","v":400.82600000000002},{"$f":"SUM(BG280:BG286)","v":667.154},{"$f":"SUM(BH280:BH286)","v":663.07899999999984},{"$f":"SUM(BI280:BI286)","v":599.97699999999998}]
["ETO","Empréstimos e financiamentos (cp)",386.584,15.898999999999999,2331.4988364048054,370.685,null,"Empréstimos e financiamentos (cp)",null,null,null,null,null,null,null,null,null,63.7,63.7,19.5,19.100000000000001,19.5,24.7,79.2,87.6,211.9,241.9,130,155.9,165,163.80000000000001,316.3,316,204.7,497,336.3,323.39999999999998,311.5,6,4,186.5,548.6,559.61199999999997,514.63,359.86799999999999,60.73,69.736000000000004,74.072000000000003,67.965999999999994,15.081,15.192,15.247,90.616,87.248999999999995,91.418000000000006,89.795000000000002,15.898999999999999,45.93,297.73899999999998,269.73399999999998,386.584]
["ETO","Debêntures (cp)",141.44200000000001,625.07600000000002,-77.372031560962185,-483.63400000000001,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,0,0,0,2,1.7,7.9,10.3,0,0,0,0,0,0,0.3,2.7,5.9,5.3,8.6999999999999993,4.7,6.1,8,15.7,45.7,50.2,45.3,47.680999999999997,44.866,47.203000000000003,94.353999999999999,101.02800000000001,111.374,125.006,62.677999999999997,177.10400000000001,108.383,128.351,407.03399999999999,418.47300000000001,416.35899999999998,625.07600000000002,328.49200000000002,334.63600000000002,328.14499999999998,141.44200000000001]
["ETO","Encargos de dívidas (cp)",46.232999999999997,26.917000000000002,71.76134041683693,19.315999999999995,null,"Encargos de dívidas (cp)",null,null,null,null,null,null,null,null,null,28.2,29.9,0.7,0.9,7.2,6,3.3,6.9,3.4,6.6,3.5,9,8.6999999999999993,11.9,3.1,6.1,14.1,25,18,25.8,28.5,5.2,2.1,6.1,2.5,5.9290000000000003,2.3029999999999999,5.7240000000000002,0.61599999999999999,0.80800000000000005,0.86299999999999999,0.81499999999999995,0.67800000000000005,1.3,4.8899999999999997,8.7129999999999992,12.506,20.376000000000001,27.901,26.917000000000002,36.134,36.087000000000003,49.05,46.232999999999997]
["ETO","Parcelamento de impostos e déficit atuarial (cp)",2.3140000000000001,4.0780000000000003,-43.25649828347229,-1.7640000000000002,null,"Parcelamento de impostos e déficit atuarial (cp)",null,null,null,null,null,null,null,null,null,0,28.6,0.2,0.2,0.3,0.2,0.3,0.3,1.1000000000000001,1.2,0.3,0.8,0.8,0.8,1.5,1.5,1.5,1.5,2.8,2.8,2.8,2.8,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0949999999999998,3.335,3.335,3.335,3.335,1.988,1.988,1.782,1.782,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,4.0780000000000003,4.0780000000000003,4.0780000000000003,4.0780000000000003,2.3140000000000001,2.3140000000000001]
["ETO","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,0,21.5,8.6999999999999993,0.8,2.6,4.4000000000000004,6.2,11.8,14,7.4,7.4,7.4,13.1,7.4,7.4,6.8,5,3.2,1.4,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"-","-","-","-","-","-"]
["ETO","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,"-","-","-","-","-","-"]
["ETO","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",23.404,-38.466999999999999,"-",61.870999999999995,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-27.4,22.2,26.2,36.9,40.299999999999997,14.7,17.8,7.3,8.3000000000000007,2.9,4.7,11.6,10.3,10.9,11.3,9.1999999999999993,2.2000000000000002,-0.6,-71.099999999999994,-204.4,-222.03,-175.691,-134.059,-26.617000000000001,-23.170999999999999,-14.16,-0.89600000000000002,42.249000000000002,19.882000000000001,21.82,17.454999999999998,-6.2359999999999998,-17.896000000000001,-27.934999999999999,-38.466999999999999,-13.808,-5.3860000000000001,13.836,23.404]
["ETO","Longo Prazo",1828.989,1118.742,63.486219342797547,710.24700000000007,null,"Longo Prazo",0,0,0,0,0,0,0,0,0,179.8,204.6,238.5,254.8,450.5,484.50000000000006,544.20000000000005,490.8,447.30000000000007,411.6,475.9,448.4,501.4,539.4,528,584.9,{"$f":"SUM(AH288:AH293)","v":883.70000000000016},580.30000000000007,818.4,811.20000000000016,1215.7,1226.8,1202.0999999999999,1114.4000000000001,883.9,883.904,891.95600000000002,1068.2930000000001,993.71100000000024,1055.1569999999999,1070.6779999999999,{"$f":"SUM(AW288:AW293)","v":1064.7760000000001},1151.3319999999999,1178.9780000000001,1174.415,1300.444,1070.6770000000001,1139.6859999999999,1216.9960000000001,1118.742,{"$f":"SUM(BF288:BF293)","v":1637.8920000000001},{"$f":"SUM(BG288:BG293)","v":1473.3639999999998},{"$f":"SUM(BH288:BH293)","v":1591.5719999999999},{"$f":"SUM(BI288:BI293)","v":1828.989}]
["ETO","Empréstimos e financiamentos (Lp)",575.39300000000003,539.24199999999996,6.7040401155696427,36.151000000000067,null,"Empréstimos e financiamentos (Lp)",null,null,null,null,null,null,null,null,null,129.80000000000001,125.3,187.8,183,380,418.6,544,509.2,450.3,418.2,480.9,447.8,511.1,470.7,332.8,392.8,715.1,427.8,418.9,413.8,415.7,452.2,434.8,402.6,64.400000000000006,65.114999999999995,59.420999999999999,249.096,177.13499999999999,251.86099999999999,255.41200000000001,240.96700000000001,252.178,349.71300000000002,346.077,268.31099999999998,297.404,443.495,440.29300000000001,539.24199999999996,632.91099999999994,548.54899999999998,716.91,575.39300000000003]
["ETO","Debêntures (Lp)",1291.6320000000001,627.67100000000005,105.78169136378773,663.96100000000001,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,50,49.7,49.7,49.8,48.4,44.3,40.1,0,0,0,0,0,0,73.599999999999994,204.6,205.8,206.8,207.9,465.8,464.1,881.3,891.1,860.2,849.6,866.2,865.94299999999998,902.99699999999996,895.58299999999997,850.53300000000002,849.74699999999996,886.23500000000001,898.66300000000001,990.89499999999998,886.24599999999998,891.23900000000003,1108.306,843.24800000000005,729.16,825.36900000000003,627.67100000000005,1057.587,954.39300000000003,952.29899999999998,1291.6320000000001]
["ETO","Parcelamento de impostos e déficit atuarial (Lp)",13.148,22.818999999999999,-42.381348875936723,-9.6709999999999994,null,"Parcelamento de impostos e déficit atuarial (Lp)",null,null,null,null,null,null,null,null,null,0,29.6,1,0.4,0.5,0.6,0.4,0.5,0.6,0.6,0.9,1,1,1.1000000000000001,8.1,8.5,8.9,9.1999999999999993,17.899999999999999,18.600000000000001,19.3,19.899999999999999,34.799999999999997,35.799999999999997,36.9,37.886000000000003,27.577999999999999,28.413,28.100999999999999,28.934999999999999,15.193,15.686,14.606999999999999,15.1,15.266999999999999,15.993,16.718,17.443999999999999,21.765999999999998,22.818999999999999,23.873000000000001,24.927,12.563000000000001,13.148]
["ETO","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,21.6,21.6,21,19.2,17.399999999999999,15.6,13.8,12,10.199999999999999,8.4,6.6,4.8,3,1.2,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ETO","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ETO","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-51.183999999999997,-70.989999999999995,-27.899704183687845,19.805999999999997,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-59.5,-36.299999999999997,-19.2,-21,-17.899999999999999,-10.6,-19.100000000000001,-12.6,-22.3,-25.2,-48.3,-64.599999999999994,-84.2,-85.3,-100.6,-136.4,-127.7,-173.6,-83.6,-85.04,-98.04,-104.79900000000001,-62.058,-75.385999999999996,-86.162000000000006,-90.54,-106.348,-72.081000000000003,-78.168000000000006,-92.165999999999997,-86.692999999999998,-50.412999999999997,-70.432000000000002,-70.989999999999995,-76.478999999999999,-54.505000000000003,-90.2,-51.183999999999997]
["ETO","Total das dívidas",2428.9659999999999,1752.2449999999999,38.620227194256508,676.721,null,"Total das dívidas",0,0,0,0,0,0,0,0,0,271.70000000000005,326.79999999999995,258.89999999999998,298.5,487.9,496.70000000000005,662.1,616.20000000000005,706.80000000000007,713.40000000000009,638.4,639.29999999999995,690.6,731.90000000000009,867.6,926.5,1128.3000000000002,1129.5999999999999,1196.0999999999999,{"$f":"AK279+AK287","v":1183.8000000000002},{"$f":"AL279+AL287","v":1577.1},1258.7,1257.3999999999999,1290.2,1280,1279.191,1281.3989999999999,1350.364,1126.1290000000004,1206.893,1244.8149999999998,{"$f":"AW279+AW287","v":1259.655},1273.8,1394.2380000000001,1327.539,1548.3629999999998,1574.0140000000001,1654.8409999999999,{"$f":"BD279+BD287","v":1727.194},1752.2449999999999,2038.7180000000001,{"$f":"BG279+BG287","v":2140.518},{"$f":"BH279+BH287","v":2254.6509999999998},{"$f":"BI279+BI287","v":2428.9659999999999}]
["ETO","(-) Disponibilidades financeiras",367.64100000000002,352.815,4.2022022873177134,14.826000000000022,null,"(-) Disponibilidades financeiras",null,null,null,null,null,null,null,null,null,158.4,192.1,129.80000000000001,71.7,194.4,131.9,228.8,136.5,174.5,231.6,139.1,142.9,180.8,213,230.3,231.5,288.60000000000002,261.5,273.2,248.5,571.20000000000005,200.9,144,174.4,228.5,370.50599999999997,471.86,513.72500000000002,304.45400000000001,282.36200000000002,188.23500000000001,193.904,137.78899999999999,252.69499999999999,235.24199999999999,336.87799999999999,343.92099999999999,374.91199999999998,417.37200000000001,352.815,474.49200000000002,429.71800000000002,427.17200000000003,367.64100000000002]
["ETO","Total das dívidas líquidas",2061.3249999999998,1399.4299999999998,47.297471113238963,661.89499999999998,null,"Total das dívidas líquidas",0,0,0,0,0,0,0,0,0,113.30000000000004,134.69999999999996,129.09999999999997,226.8,293.5,364.80000000000007,433.3,479.70000000000005,532.30000000000007,481.80000000000007,499.29999999999995,496.4,509.8,518.90000000000009,637.29999999999995,695,839.70000000000016,868.1,922.9,{"$f":"AK294-AK295","v":935.30000000000018},{"$f":"AL294-AL295","v":1005.8999999999999},1057.8,1113.3999999999999,1115.8,1051.5,908.68500000000006,809.53899999999987,836.63900000000001,821.67500000000041,924.53099999999995,1056.58,{"$f":"AW294-AW295","v":1065.751},1136.011,1141.5430000000001,1092.297,1211.4849999999999,1230.0930000000001,1279.9289999999999,{"$f":"BD294-BD295","v":1309.8219999999999},1399.4299999999998,1564.2260000000001,{"$f":"BG294-BG295","v":1710.8},{"$f":"BH294-BH295","v":1827.4789999999998},{"$f":"BI294-BI295","v":2061.3249999999998}]
["ETO","(-) Créditos CDE",52.386000000000003,22.427,133.5845186605431,29.959000000000003,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.9,27.1,11.8,12.4,11.8,14.2,13.7,14.3,16.7,18.600000000000001,15.7,16.600000000000001,20.8,20,23.3,20.3,24.3,21.5,20.6,23.6,22.135999999999999,25.033000000000001,22.477,24.776,31.338000000000001,50.834000000000003,27.606000000000002,24.125,25.468,21.187000000000001,17.847000000000001,17.318000000000001,17.143000000000001,45.18,22.427,29.779,39.530999999999999,50.78,52.386000000000003]
["ETO","(-) Créditos CCC",2.5099999999999998,0,"-",2.5099999999999998,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5099999999999998]
["ETO","(-) Créditos CVA",-74.834999999999994,-184.50899999999999,-59.441002877908389,109.67399999999999,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.5,11.7,-14.7,1.1000000000000001,-17.5,-9.6,-38.5,-0.5,23,34.1,52.4,41.8,14.2,9.6,18.5,11.4,-2,-10.7,-38.5,-53.186,-38.719000000000001,-16.600999999999999,-18.567,32.399000000000001,40.287999999999997,41,24.922000000000001,-114.655,-133.59,-120.441,-117.804,-241.25899999999999,-229.12899999999999,-184.50899999999999,-158.27500000000001,-125.06699999999999,-117.973,-74.834999999999994]
["ETO","Total das dívidas líquidas deduzidas de créditos setoriais",2081.2639999999997,1561.5119999999999,33.285174881781224,519.75199999999973,null,"Total das dívidas líquidas deduzidas de créditos setoriais",0,0,0,0,0,0,0,0,0,113.30000000000004,134.69999999999996,129.09999999999997,226.8,293.5,333.90000000000009,406.7,456.20000000000005,534.60000000000014,468.90000000000003,502.59999999999997,492.3,534,502.7000000000001,595.69999999999993,645.19999999999993,770.70000000000016,805.5,888.7,{"$f":"AK296-AK297-AK298-AK299","v":902.4000000000002},{"$f":"AL296-AL297-AL298-AL299","v":967.09999999999991},{"$f":"AM296-AM297-AM298-AM299","v":1022.1},{"$f":"AN296-AN297-AN298-AN299","v":1093.8999999999999},1105.9000000000001,1066.4000000000001,939.73500000000013,823.22499999999991,830.76300000000003,815.46600000000046,860.79399999999998,965.45799999999986,{"$f":"AW296-AW297-AW298-AW299","v":997.14499999999998},1086.9639999999999,1230.73,1204.7,1314.079,1330.5790000000002,1504.0449999999998,{"$f":"BD296-BD297-BD298-BD299","v":1493.7709999999997},1561.5119999999999,1692.7220000000002,{"$f":"BG296-BG297-BG298-BG299","v":1796.336},{"$f":"BH296-BH297-BH298-BH299","v":1894.6719999999998},{"$f":"BI296-BI297-BI298-BI299","v":2081.2639999999997}]
["ETO"]
["ESS","ESS",null,null,null,null,null,{"$f":"B302","v":"ESS"}]
["ESS"]
["ESS"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},"3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ESS"]
["ESS"]
["ESS"]
["ESS","Curto Prazo",{"$f":"INDEX($H$304:$XFD$329,MATCH($B308,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":185.68},428.77500000000003,{"$f":"IFERROR(IF((C308/D308-1)*100<=-100,\"-\",IF((C308/D308-1)*100=0,\"-\",(C308/D308-1)*100)),\"-\")","v":-56.695236429362716},{"$f":"C308-D308","v":-243.09500000000003},null,"Curto Prazo",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,118.69999999999999,null,262.09999999999997,195.2,94.1,54.899999999999991,45.9,52.4,47.2,2051.8000000000002,{"$f":"SUM(AL309:AL315)","v":139.89999999999998},{"$f":"SUM(AM309:AM315)","v":139.29999999999998},172.7,112.89999999999998,126.2,206.23300000000003,203.42699999999999,171.01400000000001,330.59199999999998,268.64800000000002,351.02500000000003,{"$f":"SUM(AW309:AW315)","v":479.50099999999998},{"$f":"SUM(AX309:AX315)","v":330.39600000000002},{"$f":"SUM(AY309:AY315)","v":343.488},{"$f":"SUM(AZ309:AZ315)","v":261.33100000000002},125.14400000000001,{"$f":"SUM(BB309:BB315)","v":167.91900000000001},{"$f":"SUM(BC309:BC315)","v":236.238},{"$f":"SUM(BD309:BD315)","v":377.35599999999994},428.77500000000003,{"$f":"SUM(BF309:BF315)","v":460.29},{"$f":"SUM(BG309:BG315)","v":273.46500000000003},{"$f":"SUM(BH309:BH315)","v":250.02000000000004},{"$f":"SUM(BI309:BI315)","v":185.68}]
["ESS","Empréstimos e financiamentos (cp)",93.158000000000001,224.21100000000001,-58.450745057111384,-131.053,null,"Empréstimos e financiamentos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134.6,null,239.2,189.7,68.5,32.4,11.6,11,10.3,0.6,113.7,124.2,119.6,40,77.8,189.97300000000001,178.233,150.02799999999999,281.16399999999999,206.74700000000001,279.76400000000001,381.87099999999998,248.685,226.72300000000001,171.12299999999999,22.475000000000001,22.715,104.581,219.19300000000001,224.21100000000001,289.46899999999999,140.08799999999999,91.555999999999997,93.158000000000001]
["ESS","Debêntures (cp)",39.506,157.99100000000001,-74.994778183567419,-118.48500000000001,null,"Debêntures (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0.4,2.6,5.8,4.7,8,3.8,6.4,5.6,8,39,40.799999999999997,39.5,40.215000000000003,39.270000000000003,40.520000000000003,92.137,94.873000000000005,107.127,110.581,54.966999999999999,84.771000000000001,42.93,38.015000000000001,102.489,91.885000000000005,109.005,157.99100000000001,112.304,102.405,110.626,39.506]
["ESS","Encargos de dívidas (cp)",9.7119999999999997,43.81,-77.831545309290121,-34.097999999999999,null,"Encargos de dívidas (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,7.8,4.0999999999999996,2.2000000000000002,1.8,2.2999999999999998,3.6,3.8,2.2999999999999998,2.2000000000000002,2.2999999999999998,2,1.1000000000000001,1.4,1.167,1.2849999999999999,1.0409999999999999,0.76600000000000001,1.8320000000000001,4.0289999999999999,8.18,10.85,20.529,29.741,29.698,37.701000000000001,37.524000000000001,42.828000000000003,43.81,49.058,9.5549999999999997,19.36,9.7119999999999997]
["ESS","Parcelamento de impostos e déficit atuarial (cp)",3.0979999999999999,4.1150000000000002,-24.71445929526125,-1.0170000000000003,null,"Parcelamento de impostos e déficit atuarial (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,11.9,8.4,11.8,11.9,20,20,21.2,21.2,21.2,21.2,24.4,24.4,23.8,24.358000000000001,22.617000000000001,22.617999999999999,22.617999999999999,22.617999999999999,21.355,21.355,18.257999999999999,13.061,8.5250000000000004,4.0049999999999999,3.8929999999999998,3.8929999999999998,4.1150000000000002,4.1150000000000002,4.1150000000000002,4.1150000000000002,3.0979999999999999,3.0979999999999999]
["ESS","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESS","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,"-",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESS","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",40.206000000000003,-1.3520000000000001,"-",41.558,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.399999999999999,null,3.2,-7.4,9,3,7.3,0,8.1,8.5,-2.8,-16.399999999999999,-12.3,6.6,-16.3,-49.48,-37.978000000000002,-43.192999999999998,-66.093000000000004,-57.421999999999997,-61.25,-42.485999999999997,-2.3639999999999999,-1.5960000000000001,9.0120000000000005,30.951000000000001,1.121,-1.645,2.2149999999999999,-1.3520000000000001,5.3440000000000003,17.302,25.38,40.206000000000003]
["ESS","Longo Prazo",1399.5219999999999,913.69200000000001,53.172184937593833,485.82999999999993,null,"Longo Prazo",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,183.4,null,183.4,255.70000000000002,372.59999999999997,305.09999999999997,394.59999999999991,531.6,616.6,{"$f":"SUM(AK317:AK322)","v":608.80000000000007},{"$f":"SUM(AL317:AL322)","v":617.19999999999993},622.19999999999993,673.1,799.9,782.40000000000009,696.08799999999997,703.77200000000005,803.49400000000003,629.40700000000004,745.36599999999999,749.39299999999992,{"$f":"SUM(AW317:AW322)","v":707.35699999999997},704.77499999999998,946.76600000000008,995.02600000000018,1149.787,1171.4580000000001,1059.4290000000001,970.29399999999998,913.69200000000001,{"$f":"SUM(BF317:BF322)","v":997.14800000000014},{"$f":"SUM(BG317:BG322)","v":1339.7429999999999},{"$f":"SUM(BH317:BH322)","v":1400.701},{"$f":"SUM(BI317:BI322)","v":1399.5219999999999}]
["ESS","Empréstimos e financiamentos (Lp)",707.59400000000005,392.44600000000003,80.303532205704741,315.14800000000002,null,"Empréstimos e financiamentos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.6,null,118.1,113.7,109.5,45.6,165.1,316.3,310.60000000000002,305.8,299.39999999999998,321.89999999999998,362.8,537.9,531.1,448.23399999999998,429.18900000000002,554.79200000000003,334.35899999999998,471.78800000000001,543.32100000000003,350.34899999999999,365.62700000000001,503.09500000000003,566.49300000000005,560.65,599.15700000000004,513.43499999999995,392.423,392.44600000000003,432.47800000000001,639.245,733.81500000000005,707.59400000000005]
["ESS","Debêntures (Lp)",721.29200000000003,515.23,39.994177357684912,206.06200000000001,null,"Debêntures (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,79.599999999999994,197.8,199,200.2,201.3,280.60000000000002,282.10000000000002,290.7,295.5,264.5,319.2,327,327.24200000000002,359.339,357.23500000000001,306.322,307.00099999999998,263.642,349.94,352.67500000000001,440.56700000000001,443.02800000000002,601.45899999999995,559.25699999999995,524.82500000000005,574.08699999999999,515.23,561.38400000000001,696.03399999999999,708.85799999999995,721.29200000000003]
["ESS","Parcelamento de impostos e déficit atuarial (Lp)",21.326000000000001,32.280999999999999,-33.936371240048324,-10.954999999999998,null,"Parcelamento de impostos e déficit atuarial (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,68.7,68.8,74.099999999999994,71.8,62.9,60.7,74.599999999999994,72.900000000000006,70.900000000000006,68.900000000000006,105.2,103.7,102.7,100.67,85,82.712999999999994,73.811999999999998,71.355999999999995,39.997,37.008000000000003,31.64,33.587000000000003,24.655000000000001,25.658999999999999,26.664000000000001,27.669,31.227,32.280999999999999,33.334000000000003,34.387999999999998,20.545999999999999,21.326000000000001]
["ESS","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESS","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ESS","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-50.69,-26.265000000000001,92.994479345136099,-24.424999999999997,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-3.4,-6.4,-8.8000000000000007,-11.3,-33.6,-46.7,-49.2,-52,-43.8,-64.099999999999994,-59.4,-160.9,-178.4,-180.05799999999999,-169.756,-191.24600000000001,-85.085999999999999,-104.779,-97.566999999999993,-29.94,-45.167000000000002,-30.483000000000001,-39.15,-37.981000000000002,-13.62,-6.5,-27.443000000000001,-26.265000000000001,-30.047999999999998,-29.923999999999999,-62.518000000000001,-50.69]
["ESS","Total das dívidas",1585.202,1342.4670000000001,18.081263822499906,242.7349999999999,null,"Total das dívidas",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,445.5,null,445.5,450.9,466.69999999999993,359.99999999999994,440.49999999999989,584,663.8,{"$f":"AK308+AK316","v":2660.6000000000004},{"$f":"AL308+AL316","v":757.09999999999991},761.49999999999989,845.8,912.8,908.60000000000014,902.32100000000003,907.19900000000007,974.50800000000004,959.99900000000002,1014.014,1100.4179999999999,{"$f":"AW308+AW316","v":1186.8579999999999},1035.171,1290.2540000000001,1256.3570000000002,1274.931,1339.3770000000002,1295.6670000000001,{"$f":"BD308+BD316","v":1347.6499999999999},1342.4670000000001,1457.4380000000001,{"$f":"BG308+BG316","v":1613.2080000000001},{"$f":"BH308+BH316","v":1650.721},{"$f":"BI308+BI316","v":1585.202}]
["ESS","(-) Disponibilidades financeiras",324.38600000000002,278.738,16.376669130150901,45.648000000000025,null,"(-) Disponibilidades financeiras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.7,null,277.5,276.2,206.3,68.3,55,108.9,117.7,122.3,180.7,133.19999999999999,169.9,187.5,174.4,274.96699999999998,315.899,262.39999999999998,202.13200000000001,193.00800000000001,231.00200000000001,305.31,63.615000000000002,335.72199999999998,255.011,238.02,296.68200000000002,167.624,244.03299999999999,278.738,386.62799999999999,445.16199999999998,436.947,324.38600000000002]
["ESS","Total das dívidas líquidas",1260.816,1063.729,18.527933336404278,197.08699999999999,null,"Total das dívidas líquidas",0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,168,null,168,174.7,260.39999999999992,291.69999999999993,385.49999999999989,475.1,546.1,{"$f":"AK323-AK324","v":2538.3000000000002},{"$f":"AL323-AL324","v":576.39999999999986},628.29999999999995,675.9,725.3,734.20000000000016,627.35400000000004,591.30000000000007,712.10800000000006,757.86699999999996,821.00599999999997,869.41599999999994,{"$f":"AW323-AW324","v":881.548},971.55600000000004,954.53200000000015,1001.3460000000002,1036.9110000000001,1042.6950000000002,1128.0430000000001,{"$f":"BD323-BD324","v":1103.617},1063.729,1070.8100000000002,{"$f":"BG323-BG324","v":1168.046},{"$f":"BH323-BH324","v":1213.7739999999999},{"$f":"BI323-BI324","v":1260.816}]
["ESS","(-) Créditos CDE",59.499000000000002,26.425999999999998,125.15325815484752,33.073000000000008,null,"(-) Créditos CDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,27.1,26.5,25.4,24.2,24.1,24.8,24.8,24.6,22.3,27.9,34.299999999999997,20.6,21.4,21.045000000000002,24.54,25.175999999999998,24.077999999999999,23.085000000000001,54.017000000000003,19.192,12.351000000000001,13.063000000000001,11.609,11.965,9.1460000000000008,11.772,18.042000000000002,26.425999999999998,37.354999999999997,43.232999999999997,50.939,59.499000000000002]
["ESS","(-) Créditos CCC",0,0,"-",0,null,"(-) Créditos CCC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","(-) Créditos CVA",-79.912999999999997,-92.215000000000003,-13.340562815160229,12.302000000000007,null,"(-) Créditos CVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14.2,null,-96.7,-35.799999999999997,-16.8,31.7,78.3,109,86.3,54.6,85.4,99.6,68,60.4,79.599999999999994,3.6819999999999999,25.869,67.099999999999994,77.366,154.89699999999999,183.79599999999999,114.492,112.907,56.006999999999998,78.953999999999994,62.052999999999997,91.012,-4.6399999999999997,-47.619,-92.215000000000003,-148.524,-114.16,-110.342,-79.912999999999997]
["ESS","Total das dívidas líquidas deduzidas de créditos setoriais",1281.23,1129.518,13.431569926287136,151.71199999999999,null,"Total das dívidas líquidas deduzidas de créditos setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88.799999999999983,0,237.60000000000002,184,251.79999999999993,235.79999999999995,283.09999999999985,341.3,435,{"$f":"AK325-AK326-AK327-AK328","v":2459.1000000000004},468.69999999999993,500.79999999999995,573.6,644.29999999999995,633.20000000000016,602.62700000000007,540.89100000000008,619.83199999999999,656.423,643.02399999999989,631.60299999999984,{"$f":"AW325-AW326-AW327-AW328","v":747.86400000000003},846.298,885.46200000000022,910.78300000000024,962.89300000000014,942.53700000000026,1120.9110000000003,{"$f":"BD325-BD326-BD327-BD328","v":1133.194},1129.518,1181.9790000000003,{"$f":"BG325-BG326-BG327-BG328","v":1238.9730000000002},{"$f":"BH325-BH326-BH327-BH328","v":1273.1769999999999},{"$f":"BI325-BI326-BI327-BI328","v":1281.23}]
["ESS"]
["ERO","ERO",null,null,null,null,null,"ERO"]
["ERO"]
["ERO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ERO"]
["ERO"]
["ERO"]
["ERO","Curto Prazo",{"$f":"INDEX($H$333:$XFD$389,MATCH($B337,$H$333:$H$389,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":186.18799999999999},471.976,{"$f":"IFERROR(IF((C337/D337-1)*100<=-100,\"-\",IF((C337/D337-1)*100=0,\"-\",(C337/D337-1)*100)),\"-\")","v":-60.551383968676376},{"$f":"C337-D337","v":-285.78800000000001},null,"Curto Prazo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ338:AJ344)","v":133.1},2051.8000000000002,{"$f":"SUM(AL338:AL344)","v":30.599999999999998},66,81.099999999999994,250.3,329.6,476.61,547.16499999999996,567.99300000000005,593.58100000000002,626.96299999999985,703.3549999999999,{"$f":"SUM(AW338:AW344)","v":970.50399999999991},{"$f":"SUM(AX338:AX344)","v":1180.9369999999999},{"$f":"SUM(AY338:AY344)","v":1324.3580000000002},{"$f":"SUM(AZ338:AZ344)","v":1317.3070000000002},977.63200000000006,{"$f":"SUM(BB338:BB344)","v":1059.076},{"$f":"SUM(BC338:BC344)","v":670.77399999999989},{"$f":"SUM(BD338:BD344)","v":445.96199999999999},471.976,{"$f":"SUM(BF338:BF344)","v":493.60599999999999},{"$f":"SUM(BG338:BG344)","v":568.274},{"$f":"SUM(BH338:BH344)","v":163.90199999999999},{"$f":"SUM(BI338:BI344)","v":186.18799999999999}]
["ERO","Empréstimos e financiamentos (cp)",24.263000000000002,34.753,-30.184444508387763,-10.489999999999998,null,"Empréstimos e financiamentos (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99.6,0,0,0,0,0,0,0,7.1289999999999996,7.1289999999999996,16.004999999999999,22.210999999999999,96.061999999999998,343.48599999999999,554.20699999999999,666.51700000000005,596.154,319.34699999999998,319.50400000000002,35.186999999999998,36.64,34.753,427.851,428.85300000000001,23.390999999999998,24.263000000000002]
["ERO","Debêntures (cp)",71.091999999999999,343.78899999999999,-79.321037031434983,-272.697,null,"Debêntures (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6,35.299999999999997,9.6,46.5,60.6,216,309.3,456.952,527.49699999999996,533.83799999999997,520.23,532.57799999999997,532.83299999999997,551.61199999999997,526.80999999999995,556.23,595.09199999999998,495.50799999999998,627.46100000000001,527.76199999999994,320.62,343.78899999999999,17.367999999999999,41.847999999999999,34.01,71.091999999999999]
["ERO","Encargos de dívidas (cp)",9.2870000000000008,38.874000000000002,-76.109996398621178,-29.587000000000003,null,"Encargos de dívidas (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5,0,0,0,0.2,1.4,0.1,0.94599999999999995,0.12,1.528,3.1960000000000002,9.56,11.314,19.248999999999999,27.18,36.920999999999999,44.615000000000002,54.180999999999997,25.265999999999998,38.25,33.253999999999998,38.874000000000002,26.579000000000001,22.677,12.7,9.2870000000000008]
["ERO","Parcelamento de impostos e déficit atuarial (cp)",0.46100000000000002,2.1030000000000002,-78.078934854969091,-1.6420000000000001,null,"Parcelamento de impostos e déficit atuarial (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.4,17.7,16.7,16.7,16.7,25.6,24.4,22.62,16.785,25.782,25.696999999999999,25.651,28.225999999999999,26.803999999999998,22.51,20.885999999999999,16.661000000000001,19.747,19.332000000000001,16.245999999999999,2.157,2.1030000000000002,1.9430000000000001,1.1679999999999999,0.46100000000000002,0.46100000000000002]
["ERO","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ERO","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ERO","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",81.084999999999994,52.457000000000001,54.574222696684885,28.627999999999993,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3,2.8,3.6,7.3,-4.2,-3.9079999999999999,-4.3659999999999997,-0.28399999999999997,28.452999999999999,36.963000000000001,34.92,29.353000000000002,50.23,43.804000000000002,64.784999999999997,88.849000000000004,67.513000000000005,53.329000000000001,53.290999999999997,52.457000000000001,19.864999999999998,73.727999999999994,93.34,81.084999999999994]
["ERO","Longo Prazo",3256.6190000000001,2428.5770000000002,34.095768839118534,828.04199999999992,null,"Longo Prazo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ346:AJ351)","v":2468.1},{"$f":"SUM(AK346:AK351)","v":2234.4},{"$f":"SUM(AL346:AL351)","v":2527.7000000000003},2528,2586.5000000000005,2703.7,2588.2999999999997,2462.7319999999995,2478.7399999999998,1903.972,2298.4100000000003,2368.5500000000002,2390.4679999999998,{"$f":"SUM(AW346:AW351)","v":2080.7379999999998},2120.1219999999998,1911.3810000000001,1764.383,1781.5769999999998,1679.8609999999999,2185.9739999999997,2383.2370000000001,2428.5770000000002,{"$f":"SUM(BF346:BF351)","v":2613.2040000000002},{"$f":"SUM(BG346:BG351)","v":2565.8870000000002},{"$f":"SUM(BH346:BH351)","v":3099.5259999999998},{"$f":"SUM(BI346:BI351)","v":3256.6190000000001}]
["ERO","Empréstimos e financiamentos (Lp)",962.01199999999994,1298.069,-25.888993574301523,-336.05700000000002,null,"Empréstimos e financiamentos (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,865.4,631.1,633.6,641.70000000000005,749,998.1,1018.7,1034.8209999999999,1013.397,568.91899999999998,761.80499999999995,1012.543,1088.18,817.10400000000004,645.70500000000004,543.57799999999997,595.30899999999997,583.29999999999995,778.92,1292.2660000000001,1264.4829999999999,1298.069,997.072,941.58299999999997,1006.236,962.01199999999994]
["ERO","Debêntures (Lp)",2406.9609999999998,1309.835,83.760626338431905,1097.1259999999997,null,"Debêntures (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1547.6,1548.2,1888.7,1898.8,1863.8,1719.1,1609.8,1477.6769999999999,1555.8389999999999,1414.42,1591.825,1457.56,1430.123,1313.556,1587.0889999999999,1449.058,1263.5640000000001,1302.597,1060.2670000000001,1041.086,1302.1210000000001,1309.835,1815.095,1813.864,2331.5219999999999,2406.9609999999998]
["ERO","Parcelamento de impostos e déficit atuarial (Lp)",22.523,21.957999999999998,2.5730940887148224,0.56500000000000128,null,"Parcelamento de impostos e déficit atuarial (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55.1,55.1,29.4,19.399999999999999,13.9,49,48.1,47.91,10.266,36.933,34.482999999999997,30.78,19.88,18.652999999999999,18.792999999999999,18.027999999999999,15.366,14.925000000000001,14.747,6.1040000000000001,22.391999999999999,21.957999999999998,21.744,22.073,22.59,22.523]
["ERO","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ERO","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["ERO","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",-134.87700000000001,-201.285,-32.992026231462845,66.407999999999987,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24,-31.9,-40.200000000000003,-62.5,-88.3,-97.676000000000002,-100.762,-116.3,-89.703000000000003,-132.333,-147.715,-68.575000000000003,-131.465,-99.283000000000001,-109.85599999999999,-119.245,-174.07300000000001,-153.482,-205.75899999999999,-201.285,-220.70699999999999,-211.63300000000001,-260.822,-134.87700000000001]
["ERO","Total das dívidas",3442.8070000000002,2900.5530000000003,18.69484887881725,542.25399999999991,null,"Total das dívidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ337+AJ345","v":2601.1999999999998},{"$f":"AK337+AK345","v":4286.2000000000007},{"$f":"AL337+AL345","v":2558.3000000000002},2594,2667.6000000000004,2954,2917.8999999999996,2939.3419999999996,3025.9049999999997,2471.9650000000001,2891.9910000000004,2995.5129999999999,3093.8229999999999,{"$f":"AW337+AW345","v":3051.2419999999997},3301.0589999999997,3235.7390000000005,3081.6900000000005,2759.2089999999998,2738.9369999999999,2856.7479999999996,{"$f":"BD337+BD345","v":2829.1990000000001},2900.5530000000003,3106.8100000000004,{"$f":"BG337+BG345","v":3134.1610000000001},{"$f":"BH337+BH345","v":3263.4279999999999},{"$f":"BI337+BI345","v":3442.8070000000002}]
["ERO","(-) Disponibilidades financeiras",380.56599999999997,317.79899999999998,19.750534142649911,62.766999999999996,null,"(-) Disponibilidades financeiras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108.5,59.6,568.6,360.3,238.2,47.4,44.7,47.381,57.677,89.694999999999993,71.861000000000004,25.972999999999999,26.385999999999999,59.283999999999999,192.405,111.367,182.398,206.33600000000001,426.34100000000001,300.077,271.52600000000001,317.79899999999998,605.08299999999997,492.13099999999997,435.72300000000001,380.56599999999997]
["ERO","Total das dívidas líquidas",3062.2410000000004,2582.7540000000004,18.564950436626958,479.48700000000008,null,"Total das dívidas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ352-AJ353","v":2492.6999999999998},{"$f":"AK352-AK353","v":4226.6000000000004},{"$f":"AL352-AL353","v":1989.7000000000003},2233.6999999999998,2429.4000000000005,2906.6,2873.2,2891.9609999999998,2968.2279999999996,2382.27,2820.1300000000006,2969.54,3067.4369999999999,{"$f":"AW352-AW353","v":2991.9579999999996},3108.6539999999995,3124.3720000000003,2899.2920000000004,2552.8729999999996,2312.596,2556.6709999999994,{"$f":"BD352-BD353","v":2557.6730000000002},2582.7540000000004,2501.7270000000003,{"$f":"BG352-BG353","v":2642.03},{"$f":"BH352-BH353","v":2827.7049999999999},{"$f":"BI352-BI353","v":3062.2410000000004}]
["ERO","(-) Créditos CDE",74.138000000000005,26.187000000000001,183.10994004658801,47.951000000000008,null,"(-) Créditos CDE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.9,47.4,11,10,7.5,7.8,10.8,24.716000000000001,30.41,48.017000000000003,69.341999999999999,92.813999999999993,138.28700000000001,12.714,10.504,11.082000000000001,11.375,11.9,11.781000000000001,14.603,20.344999999999999,26.187000000000001,36.658999999999999,51.188000000000002,75.465999999999994,74.138000000000005]
["ERO","(-) Créditos CCC",8.2989999999999995,7.7610000000000001,6.9320963793325419,0.53799999999999937,null,"(-) Créditos CCC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70.099999999999994,224.2,108.1,17,75.2,85.8,46.1,-4.4039999999999999,139.321,111.358,113.628,154.5,168.22300000000001,-5.3730000000000002,-8.4629999999999992,-5.3479999999999999,-2.2160000000000002,-5.6639999999999997,-5.681,0,4.3689999999999998,7.7610000000000001,5.24,6.2469999999999999,7.0750000000000002,8.2989999999999995]
["ERO","(-) Créditos CVA",372.45699999999999,-61.201000000000001,"-",433.65800000000002,null,"(-) Créditos CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,888.9,798.8,760.9,711.7,640.1,616.70000000000005,569.5,290.00400000000002,170.25299999999999,-319.75299999999999,-242.786,-191.18199999999999,-90.146000000000001,-83.775999999999996,-52.692999999999998,-32.487000000000002,-18.672999999999998,61.29,105.93899999999999,-47.256999999999998,-88.540999999999997,-61.201000000000001,-45.167000000000002,40.944000000000003,13.448,372.45699999999999]
["ERO","Total das dívidas líquidas deduzidas de créditos setoriais",2607.3470000000007,2610.0070000000005,-0.10191543547584114,-2.6599999999998545,null,"Total das dívidas líquidas deduzidas de créditos setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ354-AJ355-AJ356-AJ357","v":1508.7999999999997},{"$f":"AK354-AK355-AK356-AK357","v":3156.2000000000007},1109.7000000000003,1494.9999999999998,1706.6000000000008,2196.2999999999993,2246.7999999999997,2581.645,2628.2439999999997,2542.6480000000001,2879.9460000000004,2913.4079999999999,2851.0730000000003,{"$f":"AW354-AW355-AW356-AW357","v":3068.3929999999996},3159.306,3151.1250000000005,2908.806,2485.3469999999998,2200.5570000000002,2589.3249999999994,{"$f":"BD354-BD355-BD356-BD357","v":2621.5000000000005},2610.0070000000005,2504.9950000000003,{"$f":"BG354-BG355-BG356-BG357","v":2543.6510000000003},{"$f":"BH354-BH355-BH356-BH357","v":2731.7160000000003},{"$f":"BI354-BI355-BI356-BI357","v":2607.3470000000007}]
["ERO"]
["EAC","EAC",null,null,null,null,null,"EAC"]
["EAC"]
["EAC"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},"2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EAC"]
["EAC"]
["EAC"]
["EAC","Curto Prazo",{"$f":"INDEX($H$360:$XFD$388,MATCH($B366,$H$360:$H$388,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":32.947000000000003},366.97200000000004,{"$f":"IFERROR(IF((C366/D366-1)*100<=-100,\"-\",IF((C366/D366-1)*100=0,\"-\",(C366/D366-1)*100)),\"-\")","v":-91.021930828510079},{"$f":"C366-D366","v":-334.02500000000003},null,"Curto Prazo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243.7,{"$f":"SUM(AK367:AK373)","v":25},22.4,38.300000000000004,31.4,124.60000000000001,134.19999999999996,168.56599999999997,216.99900000000002,158.48899999999998,162.685,201.7,185.31899999999999,{"$f":"SUM(AW367:AW373)","v":201.37300000000002},{"$f":"SUM(AX367:AX373)","v":295.327},{"$f":"SUM(AY367:AY373)","v":338.83100000000002},{"$f":"SUM(AZ367:AZ373)","v":536.16899999999998},536.56299999999987,{"$f":"SUM(BB367:BB373)","v":373.16500000000002},{"$f":"SUM(BC367:BC373)","v":609.16},{"$f":"SUM(BD367:BD373)","v":373.71300000000002},366.97200000000004,{"$f":"SUM(BF367:BF373)","v":506.76400000000001},{"$f":"SUM(BG367:BG373)","v":172.49099999999999},{"$f":"SUM(BH367:BH373)","v":33.600999999999999},{"$f":"SUM(BI367:BI373)","v":32.947000000000003}]
["EAC","Empréstimos e financiamentos (cp)",12.798999999999999,246.636,-94.810571043967627,-233.83699999999999,null,"Empréstimos e financiamentos (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.3,0,0,0,9.8000000000000007,112.7,156.19999999999999,205.90899999999999,269.75400000000002,214.048,192.68700000000001,228.99,192.821,169.56,272.678,266.57600000000002,276.13099999999997,238.529,101.01900000000001,293.24099999999999,259.988,246.636,386.75799999999998,150.42099999999999,11.733000000000001,12.798999999999999]
["EAC","Debêntures (cp)",16.077000000000002,10.387,54.780013478386458,5.6900000000000013,null,"Debêntures (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,2.8,4.9000000000000004,7.1,1.2,3.327,5.9729999999999999,10.772,2.6459999999999999,9.1620000000000008,8.7810000000000006,17.908000000000001,4.9109999999999996,15.884,210.179,221.34800000000001,205.38800000000001,216.38200000000001,7.7119999999999997,10.387,4.2380000000000004,5.3659999999999997,11.257,16.077000000000002]
["EAC","Encargos de dívidas (cp)",4.0679999999999996,104.465,-96.10587278035706,-100.39700000000001,null,"Encargos de dívidas (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,1.7,0.3,1.8,0.3,2.4,1.7,5.0170000000000003,3.9369999999999998,0.64600000000000002,2.524,9.3010000000000002,15.879,27.736000000000001,37.207000000000001,55.531999999999996,60.906999999999996,78.004000000000005,80.024000000000001,97.438999999999993,100.752,104.465,107.634,8.0519999999999996,1.008,4.0679999999999996]
["EAC","Parcelamento de impostos e déficit atuarial (cp)",3.0000000000000001E-3,7.0000000000000001E-3,-57.142857142857139,-4.0000000000000001E-3,null,"Parcelamento de impostos e déficit atuarial (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9,1.8,0,0,0,0,0,0,2.7E-2,2.7E-2,2.7E-2,2.7E-2,0,0,0,0,1.2E-2,1.2E-2,0,0,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["EAC","Parcelamento de encargos setoriais (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EAC","Parcelamento energia comprada Itaipu (cp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EAC","Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",0,5.4770000000000003,"-",-5.4770000000000003,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (cp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.1,21.5,21.4,33.700000000000003,16.399999999999999,2.4,-24.9,-45.686999999999998,-62.692,-67.004000000000005,-35.198999999999998,-45.78,-32.161999999999999,-13.831,-19.469000000000001,0.83899999999999997,-11.06,-1.33,-13.266,2.0979999999999999,5.2539999999999996,5.4770000000000003,8.1270000000000007,8.6449999999999996,9.6,0]
["EAC","Longo Prazo",1002.7180000000001,749.9369999999999,33.706964718369711,252.78100000000018,null,"Longo Prazo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,701.2,{"$f":"SUM(AK375:AK380)","v":534},{"$f":"SUM(AL375:AL380)","v":708.59999999999991},707.6,743.99999999999989,725.30000000000007,705.7,675.63199999999995,857.98799999999983,702.97399999999993,773.61599999999999,1076.828,1048.2959999999998,{"$f":"SUM(AW375:AW380)","v":1009.77},963.85599999999999,929.31499999999994,703.24399999999991,749.63800000000003,839.9609999999999,594.6339999999999,734.096,749.9369999999999,{"$f":"SUM(BF375:BF380)","v":666.69800000000009},{"$f":"SUM(BG375:BG380)","v":666.99599999999987},{"$f":"SUM(BH375:BH380)","v":921.85699999999997},{"$f":"SUM(BI375:BI380)","v":1002.7180000000001}]
["EAC","Empréstimos e financiamentos (Lp)",302.00400000000002,386.03100000000001,-21.766904730449109,-84.026999999999987,null,"Empréstimos e financiamentos (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,723.7,546.70000000000005,560.29999999999995,580.4,598.29999999999995,667.6,660.2,651.77499999999998,557.46799999999996,401.11799999999999,431.63499999999999,738.94,696.92499999999995,622.93100000000004,579.15099999999995,527.86199999999997,493.02699999999999,479.81900000000002,618.98900000000003,378.91699999999997,377.06599999999997,386.03100000000001,306.85000000000002,304.78899999999999,303.19799999999998,302.00400000000002]
["EAC","Debêntures (Lp)",700.70100000000002,427.76799999999997,63.803977857156234,272.93300000000005,null,"Debêntures (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,183,189.1,193.3,184.8,195.2,193.655,445.161,438.38099999999997,441.76499999999999,439.39100000000002,442.17500000000001,448.45299999999997,451.05099999999999,448.29899999999998,250.43600000000001,260.59899999999999,270.90699999999998,272.76299999999998,420.46499999999997,427.76799999999997,426.62799999999999,424.44499999999999,674.92700000000002,700.70100000000002]
["EAC","Parcelamento de impostos e déficit atuarial (Lp)",1.2999999999999999E-2,3.1E-2,-58.064516129032263,-1.8000000000000002E-2,null,"Parcelamento de impostos e déficit atuarial (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35799999999999998,7.0000000000000001E-3,1.4E-2,2.1000000000000001E-2,0,0,0,0,6.8000000000000005E-2,56.21,7.3999999999999996E-2,7.6999999999999999E-2,2.9000000000000001E-2,3.1E-2,3.3000000000000002E-2,3.4000000000000002E-2,1.2E-2,1.2999999999999999E-2]
["EAC","Parcelamento de encargos setoriais (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento de encargos setoriais (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EAC","Parcelamento energia comprada Itaipu (Lp)","-","-","-",{"$error":"#VALUE!"},null,"Parcelamento energia comprada Itaipu (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-"]
["EAC","Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",0,-63.893000000000001,"-",63.893000000000001,null,"Instrumentos financeiros e gerenciamento de riscos líquidos (Lp)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22.5,-12.7,-34.700000000000003,-61.9,-47.6,-127.1,-149.69999999999999,-169.798,-144.999,-136.53200000000001,-99.798000000000002,-101.524,-90.804000000000002,-61.613999999999997,-66.346000000000004,-46.845999999999997,-40.286999999999999,-46.99,-50.009,-57.122999999999998,-63.463999999999999,-63.893000000000001,-66.813000000000002,-62.271999999999998,-56.28,0]
["EAC","Total das dívidas",1035.665,1116.9089999999999,-7.2740035222206956,-81.243999999999915,null,"Total das dívidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,944.9,{"$f":"AK366+AK374","v":559},{"$f":"AL366+AL374","v":730.99999999999989},745.9,775.39999999999986,849.90000000000009,839.9,844.19799999999987,1074.9869999999999,861.46299999999997,936.30099999999993,1278.528,1233.6149999999998,{"$f":"AW366+AW374","v":1211.143},1259.183,1268.146,1239.413,1286.201,1213.126,1203.7939999999999,{"$f":"BD366+BD374","v":1107.809},1116.9089999999999,1173.462,{"$f":"BG366+BG374","v":839.48699999999985},{"$f":"BH366+BH374","v":955.45799999999997},{"$f":"BI366+BI374","v":1035.665}]
["EAC","(-) Disponibilidades financeiras",133.61199999999999,126.755,5.4096485345745737,6.8569999999999993,null,"(-) Disponibilidades financeiras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268.3,127.9,87.6,27.1,19.600000000000001,76.900000000000006,30.6,49.601999999999997,375.44400000000002,329.65600000000001,283.90699999999998,364.36,217.13499999999999,129.37899999999999,157.72999999999999,62.603999999999999,50.06,35.235999999999997,212.28200000000001,156.40600000000001,49.194000000000003,126.755,98.899000000000001,109.709,106.56699999999999,133.61199999999999]
["EAC","Total das dívidas líquidas",902.053,990.15399999999988,-8.8977068213631263,-88.100999999999885,null,"Total das dívidas líquidas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,676.5,{"$f":"AK381-AK382","v":431.1},{"$f":"AL381-AL382","v":643.39999999999986},718.8,755.79999999999984,773.00000000000011,809.3,794.59599999999989,699.54299999999989,531.80700000000002,652.39400000000001,914.16800000000001,1016.4799999999998,{"$f":"AW381-AW382","v":1081.7640000000001},1101.453,1205.5419999999999,1189.3530000000001,1250.9649999999999,1000.8439999999999,1047.3879999999999,{"$f":"BD381-BD382","v":1058.615},990.15399999999988,1074.5630000000001,{"$f":"BG381-BG382","v":729.77799999999979},{"$f":"BH381-BH382","v":848.89099999999996},{"$f":"BI381-BI382","v":902.053}]
["EAC","(-) Créditos CDE",22.65,10.125999999999999,123.68161169267231,12.523999999999999,null,"(-) Créditos CDE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.2,11.2,14.3,11.9,11.7,11.9,13.9,13.044,13.654,13.722,13.111000000000001,12.981,20.808,14.565,13.94,13.815,3.7160000000000002,4.7149999999999999,5.1379999999999999,6.2380000000000004,8.0779999999999994,10.125999999999999,13.303000000000001,16.681000000000001,22.792000000000002,22.65]
["EAC","(-) Créditos CCC",79.173000000000002,94.128,-15.887939826619068,-14.954999999999998,null,"(-) Créditos CCC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28.6,39.299999999999997,101.4,79.3,81.7,88.6,72.400000000000006,85.128,84.366,85.043000000000006,88.173000000000002,95.731999999999999,97.838999999999999,97.048000000000002,105.42100000000001,113.226,106.35,96.76,86.289000000000001,0,101.486,94.128,96.674000000000007,53.212000000000003,113.616,79.173000000000002]
["EAC","(-) Créditos CVA",-50.194000000000003,-44.220999999999997,13.507157232988876,-5.9730000000000061,null,"(-) Créditos CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198.7,195.5,186.8,177.6,156.69999999999999,160.1,170.9,116.508,117.071,-37.945999999999998,-26.181999999999999,-23.280999999999999,73.448999999999998,91.695999999999998,75.046999999999997,95.394000000000005,-14.972,22.120999999999999,54.23,9.7550000000000008,-34.183,-44.220999999999997,-55.543999999999997,-53.81,-70.387,-50.194000000000003]
["EAC","Total das dívidas líquidas deduzidas de créditos setoriais",850.42399999999998,930.12099999999987,-8.5684550719745012,-79.696999999999889,null,"Total das dívidas líquidas deduzidas de créditos setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,491.2,{"$f":"AK383-AK384-AK385-AK386","v":185.10000000000002},{"$f":"AL383-AL384-AL385-AL386","v":340.89999999999992},{"$f":"AM383-AM384-AM385-AM386","v":450},{"$f":"AN383-AN384-AN385-AN386","v":505.69999999999976},512.40000000000009,552.1,579.91599999999983,484.45199999999988,470.98800000000006,577.29200000000003,828.73599999999999,824.3839999999999,{"$f":"AW383-AW384-AW385-AW386","v":878.45500000000004},907.04499999999985,983.10699999999974,1094.2590000000002,1127.3689999999999,855.1869999999999,1031.3949999999998,{"$f":"BD383-BD384-BD385-BD386","v":983.23400000000004},930.12099999999987,1020.13,{"$f":"BG383-BG384-BG385-BG386","v":713.69499999999971},{"$f":"BH383-BH384-BH385-BH386","v":782.86999999999989},{"$f":"BI383-BI384-BI385-BI386","v":850.42399999999998}]

{"sheet":"Indebtedness","index":15,"n_rows":388,"n_cols":61,"rows_kept":388,"cut":false,"hidden":false,"merged":[]}
[null,null,"Indebtedness"]
[]
[]
[]
[null,"Comparison Periof for this sheet --->"]
[]
[]
["Company","R$ million","2Q24","2Q23","Var (%)","Var (R$)",null,"R$ million","1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Consolidated"]
["Consolidated","Consolidated",null,null,null,null,null,"Consolidated"]
["Consolidated"]
["Consolidated",null,{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},{"$f":"J$8","v":"2Q12"},"3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17",{"$f":"AD$8","v":"2Q17"},"3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Consolidated"]
["Consolidated"]
["Consolidated"]
["Consolidated","Current ",{"$f":"INDEX($H$12:$XFD$38,MATCH($B16,$H$12:$H$38,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":9700.9819999999982},8685.5680000000011,{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":11.690818608523902},{"$f":"C16-D16","v":1015.413999999997},null,"Current ",{"$f":"Endividamento!I16","v":276},{"$f":"Endividamento!J16","v":255.9},{"$f":"Endividamento!K16","v":581},{"$f":"Endividamento!L16","v":602},{"$f":"Endividamento!M16","v":603},{"$f":"Endividamento!N16","v":712.69999999999993},{"$f":"Endividamento!O16","v":331.09999999999997},{"$f":"Endividamento!P16","v":576.09999999999991},{"$f":"Endividamento!Q16","v":558.20000000000005},{"$f":"Endividamento!R16","v":2332.6000000000004},{"$f":"Endividamento!S16","v":2935.2},{"$f":"Endividamento!T16","v":2481.4},{"$f":"Endividamento!U16","v":3463.8},{"$f":"Endividamento!V16","v":2251},{"$f":"Endividamento!W16","v":2248.3999999999996},{"$f":"Endividamento!X16","v":1667.9},{"$f":"Endividamento!Y16","v":1567.8},{"$f":"Endividamento!Z16","v":2257.2999999999997},{"$f":"Endividamento!AA16","v":2137.5},{"$f":"Endividamento!AB16","v":1867.6999999999998},{"$f":"Endividamento!AC16","v":1950.8},{"$f":"Endividamento!AD16","v":2046.6999999999998},{"$f":"Endividamento!AE16","v":1934.5},{"$f":"Endividamento!AF16","v":2207.7999999999997},{"$f":"Endividamento!AG16","v":2552},{"$f":"Endividamento!AH16","v":2664.1},{"$f":"Endividamento!AI16","v":2946.5},{"$f":"Endividamento!AJ16","v":3030.9},{"$f":"Endividamento!AK16","v":2051.8000000000002},{"$f":"Endividamento!AL16","v":2469.6000000000004},{"$f":"Endividamento!AM16","v":2716.1000000000004},{"$f":"Endividamento!AN16","v":2950.7000000000003},{"$f":"Endividamento!AO16","v":4581.7000000000007},{"$f":"Endividamento!AP16","v":5573.5999999999995},{"$f":"Endividamento!AQ16","v":5182.2139999999999},{"$f":"Endividamento!AR16","v":5834.4670000000006},{"$f":"Endividamento!AS16","v":4891.1609999999991},{"$f":"Endividamento!AT16","v":4059.7609999999995},{"$f":"Endividamento!AU16","v":4566.6689999999999},{"$f":"Endividamento!AV16","v":5408.076},{"$f":"Endividamento!AW16","v":6773.82},{"$f":"Endividamento!AX16","v":7648.0930000000008},{"$f":"Endividamento!AY16","v":7708.348},{"$f":"Endividamento!AZ16","v":7682.2389999999996},{"$f":"Endividamento!BA16","v":7693.5040000000008},{"$f":"Endividamento!BB16","v":8685.5680000000011},{"$f":"Endividamento!BC16","v":8580.5799999999981},{"$f":"Endividamento!BD16","v":7873.2619999999988},{"$f":"Endividamento!BE16","v":8103.5800000000008},{"$f":"Endividamento!BF16","v":9700.9819999999982},{"$f":"Endividamento!BG16","v":8284.8870000000006},{"$f":"Endividamento!BH16","v":6714.8840000000009},{"$f":"Endividamento!BI16","v":6411.8490000000002}]
["Consolidated","Loans, financing and leasing",6919.94,3712.1660000000002,86.412461080673637,3207.7739999999994,null,"Loans, financing and leasing",{"$f":"Endividamento!I17","v":243.5},{"$f":"Endividamento!J17","v":209.2},{"$f":"Endividamento!K17","v":550.20000000000005},{"$f":"Endividamento!L17","v":558},{"$f":"Endividamento!M17","v":566.20000000000005},{"$f":"Endividamento!N17","v":654.5},{"$f":"Endividamento!O17","v":281.89999999999998},{"$f":"Endividamento!P17","v":543.29999999999995},{"$f":"Endividamento!Q17","v":515.70000000000005},{"$f":"Endividamento!R17","v":668.9},{"$f":"Endividamento!S17","v":1070.7},{"$f":"Endividamento!T17","v":1233.5},{"$f":"Endividamento!U17","v":1199.8},{"$f":"Endividamento!V17","v":1427.6},{"$f":"Endividamento!W17","v":1348.2},{"$f":"Endividamento!X17","v":1195.4000000000001},{"$f":"Endividamento!Y17","v":996.8},{"$f":"Endividamento!Z17","v":1519.9},{"$f":"Endividamento!AA17","v":1501},{"$f":"Endividamento!AB17","v":1260.0999999999999},{"$f":"Endividamento!AC17","v":1338.2},{"$f":"Endividamento!AD17","v":1454.5},{"$f":"Endividamento!AE17","v":1273.5},{"$f":"Endividamento!AF17","v":1609.5},{"$f":"Endividamento!AG17","v":1417.7},{"$f":"Endividamento!AH17","v":1173.8},{"$f":"Endividamento!AI17","v":1504.6},{"$f":"Endividamento!AJ17","v":1560.4},{"$f":"Endividamento!AK17","v":1184.2},{"$f":"Endividamento!AL17","v":1693.3},{"$f":"Endividamento!AM17","v":1408.2},{"$f":"Endividamento!AN17","v":1343},{"$f":"Endividamento!AO17","v":2414.6999999999998},{"$f":"Endividamento!AP17","v":3336.3},{"$f":"Endividamento!AQ17","v":3641.0219999999999},{"$f":"Endividamento!AR17","v":3891.393},{"$f":"Endividamento!AS17","v":3037.5169999999998},{"$f":"Endividamento!AT17","v":1785.1859999999999},{"$f":"Endividamento!AU17","v":1808.4749999999999},{"$f":"Endividamento!AV17","v":2014.7139999999999},{"$f":"Endividamento!AW17","v":2282.83},{"$f":"Endividamento!AX17","v":2856.0520000000001},{"$f":"Endividamento!AY17","v":3591.9780000000001},{"$f":"Endividamento!AZ17","v":3533.9850000000001},{"$f":"Endividamento!BA17","v":3644.1289999999999},{"$f":"Endividamento!BB17","v":3712.1660000000002},{"$f":"Endividamento!BC17","v":4249.1509999999998},{"$f":"Endividamento!BD17","v":3985.12},{"$f":"Endividamento!BE17","v":3903.6019999999999},{"$f":"Endividamento!BF17","v":6919.94},{"$f":"Endividamento!BG17","v":5886.3280000000004},{"$f":"Endividamento!BH17","v":4601.1329999999998},{"$f":"Endividamento!BI17","v":4098.9549999999999}]
["Consolidated","Debentures",2102.7959999999998,3758.3009999999999,-44.049292486152659,-1655.5050000000001,null,"Debentures",{"$f":"Endividamento!I18","v":0},{"$f":"Endividamento!J18","v":0},{"$f":"Endividamento!K18","v":0},{"$f":"Endividamento!L18","v":0},{"$f":"Endividamento!M18","v":0},{"$f":"Endividamento!N18","v":0},{"$f":"Endividamento!O18","v":0},{"$f":"Endividamento!P18","v":0},{"$f":"Endividamento!Q18","v":0},{"$f":"Endividamento!R18","v":1086.9000000000001},{"$f":"Endividamento!S18","v":958.2},{"$f":"Endividamento!T18","v":786.9},{"$f":"Endividamento!U18","v":1844.8},{"$f":"Endividamento!V18","v":664.5},{"$f":"Endividamento!W18","v":877},{"$f":"Endividamento!X18","v":315.8},{"$f":"Endividamento!Y18","v":272.60000000000002},{"$f":"Endividamento!Z18","v":294.39999999999998},{"$f":"Endividamento!AA18","v":237.1},{"$f":"Endividamento!AB18","v":274.60000000000002},{"$f":"Endividamento!AC18","v":250.4},{"$f":"Endividamento!AD18","v":287.7},{"$f":"Endividamento!AE18","v":356.7},{"$f":"Endividamento!AF18","v":326.10000000000002},{"$f":"Endividamento!AG18","v":261.8},{"$f":"Endividamento!AH18","v":549.79999999999995},{"$f":"Endividamento!AI18","v":510.5},{"$f":"Endividamento!AJ18","v":526.6},{"$f":"Endividamento!AK18","v":542.70000000000005},{"$f":"Endividamento!AL18","v":575.6},{"$f":"Endividamento!AM18","v":892.1},{"$f":"Endividamento!AN18","v":1167.0999999999999},{"$f":"Endividamento!AO18","v":2144.9},{"$f":"Endividamento!AP18","v":2325},{"$f":"Endividamento!AQ18","v":1691.1079999999999},{"$f":"Endividamento!AR18","v":1780.414},{"$f":"Endividamento!AS18","v":1651.123},{"$f":"Endividamento!AT18","v":1705.9459999999999},{"$f":"Endividamento!AU18","v":1696.096},{"$f":"Endividamento!AV18","v":1863.7139999999999},{"$f":"Endividamento!AW18","v":2477.39},{"$f":"Endividamento!AX18","v":2914.3989999999999},{"$f":"Endividamento!AY18","v":3279.9989999999998},{"$f":"Endividamento!AZ18","v":3104.422},{"$f":"Endividamento!BA18","v":2809.9650000000001},{"$f":"Endividamento!BB18","v":3758.3009999999999},{"$f":"Endividamento!BC18","v":3278.9650000000001},{"$f":"Endividamento!BD18","v":2925.4929999999999},{"$f":"Endividamento!BE18","v":3320.7289999999998},{"$f":"Endividamento!BF18","v":2102.7959999999998},{"$f":"Endividamento!BG18","v":1814.7070000000001},{"$f":"Endividamento!BH18","v":1720.229},{"$f":"Endividamento!BI18","v":1505.433}]
["Consolidated","Debt charges",894.41800000000001,639.529,39.85573758187666,254.88900000000001,null,"Debt charges",{"$f":"Endividamento!I19","v":21.7},{"$f":"Endividamento!J19","v":36.299999999999997},{"$f":"Endividamento!K19","v":20.3},{"$f":"Endividamento!L19","v":26.7},{"$f":"Endividamento!M19","v":19.5},{"$f":"Endividamento!N19","v":40.799999999999997},{"$f":"Endividamento!O19","v":31.8},{"$f":"Endividamento!P19","v":11.5},{"$f":"Endividamento!Q19","v":21.1},{"$f":"Endividamento!R19","v":321.89999999999998},{"$f":"Endividamento!S19","v":321},{"$f":"Endividamento!T19","v":42.5},{"$f":"Endividamento!U19","v":132.4},{"$f":"Endividamento!V19","v":70.2},{"$f":"Endividamento!W19","v":60.7},{"$f":"Endividamento!X19","v":43},{"$f":"Endividamento!Y19","v":66.5},{"$f":"Endividamento!Z19","v":78},{"$f":"Endividamento!AA19","v":58.8},{"$f":"Endividamento!AB19","v":57.8},{"$f":"Endividamento!AC19","v":78.400000000000006},{"$f":"Endividamento!AD19","v":85.3},{"$f":"Endividamento!AE19","v":67.599999999999994},{"$f":"Endividamento!AF19","v":64},{"$f":"Endividamento!AG19","v":94},{"$f":"Endividamento!AH19","v":108},{"$f":"Endividamento!AI19","v":113.5},{"$f":"Endividamento!AJ19","v":89.1},{"$f":"Endividamento!AK19","v":122.3},{"$f":"Endividamento!AL19","v":90.6},{"$f":"Endividamento!AM19","v":78.5},{"$f":"Endividamento!AN19","v":70.8},{"$f":"Endividamento!AO19","v":109},{"$f":"Endividamento!AP19","v":118.9},{"$f":"Endividamento!AQ19","v":134.422},{"$f":"Endividamento!AR19","v":158.56299999999999},{"$f":"Endividamento!AS19","v":152.184},{"$f":"Endividamento!AT19","v":130.226},{"$f":"Endividamento!AU19","v":156.31700000000001},{"$f":"Endividamento!AV19","v":205.33699999999999},{"$f":"Endividamento!AW19","v":226.71299999999999},{"$f":"Endividamento!AX19","v":305.86200000000002},{"$f":"Endividamento!AY19","v":407.87799999999999},{"$f":"Endividamento!AZ19","v":511.27600000000001},{"$f":"Endividamento!BA19","v":587.85799999999995},{"$f":"Endividamento!BB19","v":639.529},{"$f":"Endividamento!BC19","v":749.79300000000001},{"$f":"Endividamento!BD19","v":759.12300000000005},{"$f":"Endividamento!BE19","v":848.04700000000003},{"$f":"Endividamento!BF19","v":894.41800000000001},{"$f":"Endividamento!BG19","v":432.21300000000002},{"$f":"Endividamento!BH19","v":400.18},{"$f":"Endividamento!BI19","v":404.86599999999999}]
["Consolidated","Tax financing and employee benefits",34.194000000000003,55.811999999999998,-38.733605676198657,-21.617999999999995,null,"Tax financing and employee benefits",{"$f":"Endividamento!I20","v":10.8},{"$f":"Endividamento!J20","v":10.4},{"$f":"Endividamento!K20","v":10.5},{"$f":"Endividamento!L20","v":17.3},{"$f":"Endividamento!M20","v":17.3},{"$f":"Endividamento!N20","v":17.399999999999999},{"$f":"Endividamento!O20","v":17.399999999999999},{"$f":"Endividamento!P20","v":21.3},{"$f":"Endividamento!Q20","v":21.4},{"$f":"Endividamento!R20","v":254.9},{"$f":"Endividamento!S20","v":188.1},{"$f":"Endividamento!T20","v":50.7},{"$f":"Endividamento!U20","v":49.3},{"$f":"Endividamento!V20","v":47.9},{"$f":"Endividamento!W20","v":47.5},{"$f":"Endividamento!X20","v":45.8},{"$f":"Endividamento!Y20","v":44.8},{"$f":"Endividamento!Z20","v":44.3},{"$f":"Endividamento!AA20","v":43},{"$f":"Endividamento!AB20","v":62.4},{"$f":"Endividamento!AC20","v":62.6},{"$f":"Endividamento!AD20","v":61},{"$f":"Endividamento!AE20","v":58.4},{"$f":"Endividamento!AF20","v":56.7},{"$f":"Endividamento!AG20","v":57},{"$f":"Endividamento!AH20","v":65},{"$f":"Endividamento!AI20","v":65.099999999999994},{"$f":"Endividamento!AJ20","v":95.1},{"$f":"Endividamento!AK20","v":83.3},{"$f":"Endividamento!AL20","v":80.5},{"$f":"Endividamento!AM20","v":80.5},{"$f":"Endividamento!AN20","v":90},{"$f":"Endividamento!AO20","v":98.8},{"$f":"Endividamento!AP20","v":97},{"$f":"Endividamento!AQ20","v":95.840999999999994},{"$f":"Endividamento!AR20","v":89.18},{"$f":"Endividamento!AS20","v":89.007000000000005},{"$f":"Endividamento!AT20","v":89.117999999999995},{"$f":"Endividamento!AU20","v":89.031999999999996},{"$f":"Endividamento!AV20","v":88.41},{"$f":"Endividamento!AW20","v":86.988},{"$f":"Endividamento!AX20","v":78.319000000000003},{"$f":"Endividamento!AY20","v":72.465999999999994},{"$f":"Endividamento!AZ20","v":60.883000000000003},{"$f":"Endividamento!BA20","v":56.406999999999996},{"$f":"Endividamento!BB20","v":55.811999999999998},{"$f":"Endividamento!BC20","v":55.826999999999998},{"$f":"Endividamento!BD20","v":34.442},{"$f":"Endividamento!BE20","v":34.353999999999999},{"$f":"Endividamento!BF20","v":34.194000000000003},{"$f":"Endividamento!BG20","v":33.418999999999997},{"$f":"Endividamento!BH20","v":28.224},{"$f":"Endividamento!BI20","v":28.099}]
["Consolidated","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I21","v":0},{"$f":"Endividamento!J21","v":0},{"$f":"Endividamento!K21","v":0},{"$f":"Endividamento!L21","v":0},{"$f":"Endividamento!M21","v":0},{"$f":"Endividamento!N21","v":0},{"$f":"Endividamento!O21","v":0},{"$f":"Endividamento!P21","v":0},{"$f":"Endividamento!Q21","v":0},{"$f":"Endividamento!R21","v":0},{"$f":"Endividamento!S21","v":397.2},{"$f":"Endividamento!T21","v":291.3},{"$f":"Endividamento!U21","v":185.4},{"$f":"Endividamento!V21","v":40.299999999999997},{"$f":"Endividamento!W21","v":6},{"$f":"Endividamento!X21","v":20.399999999999999},{"$f":"Endividamento!Y21","v":34.700000000000003},{"$f":"Endividamento!Z21","v":49.1},{"$f":"Endividamento!AA21","v":58.6},{"$f":"Endividamento!AB21","v":58.6},{"$f":"Endividamento!AC21","v":58.6},{"$f":"Endividamento!AD21","v":58.6},{"$f":"Endividamento!AE21","v":58.6},{"$f":"Endividamento!AF21","v":58.6},{"$f":"Endividamento!AG21","v":58.6},{"$f":"Endividamento!AH21","v":58.6},{"$f":"Endividamento!AI21","v":53.9},{"$f":"Endividamento!AJ21","v":39.5},{"$f":"Endividamento!AK21","v":25.1},{"$f":"Endividamento!AL21","v":10.8},{"$f":"Endividamento!AM21","v":0},{"$f":"Endividamento!AN21","v":0},{"$f":"Endividamento!AO21","v":0},{"$f":"Endividamento!AP21","v":0},{"$f":"Endividamento!AQ21","v":0},{"$f":"Endividamento!AR21","v":0},{"$f":"Endividamento!AS21","v":0},{"$f":"Endividamento!AT21","v":0},{"$f":"Endividamento!AU21","v":0},{"$f":"Endividamento!AV21","v":0},{"$f":"Endividamento!AW21","v":0},{"$f":"Endividamento!AX21","v":0},{"$f":"Endividamento!AY21","v":0},{"$f":"Endividamento!AZ21","v":0},{"$f":"Endividamento!BA21","v":0},{"$f":"Endividamento!BB21","v":0},{"$f":"Endividamento!BC21","v":0},{"$f":"Endividamento!BD21","v":"-"},{"$f":"Endividamento!BE21","v":"-"},{"$f":"Endividamento!BF21","v":"-"},{"$f":"Endividamento!BG21","v":"-"},{"$f":"Endividamento!BH21","v":"-"},{"$f":"Endividamento!BI21","v":"-"}]
["Consolidated","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I22","v":0},{"$f":"Endividamento!J22","v":0},{"$f":"Endividamento!K22","v":0},{"$f":"Endividamento!L22","v":0},{"$f":"Endividamento!M22","v":0},{"$f":"Endividamento!N22","v":0},{"$f":"Endividamento!O22","v":0},{"$f":"Endividamento!P22","v":0},{"$f":"Endividamento!Q22","v":0},{"$f":"Endividamento!R22","v":0},{"$f":"Endividamento!S22","v":0},{"$f":"Endividamento!T22","v":76.5},{"$f":"Endividamento!U22","v":52.1},{"$f":"Endividamento!V22","v":0.5},{"$f":"Endividamento!W22","v":9.8000000000000007},{"$f":"Endividamento!X22","v":39},{"$f":"Endividamento!Y22","v":68.3},{"$f":"Endividamento!Z22","v":97.5},{"$f":"Endividamento!AA22","v":117},{"$f":"Endividamento!AB22","v":131.19999999999999},{"$f":"Endividamento!AC22","v":117.1},{"$f":"Endividamento!AD22","v":117},{"$f":"Endividamento!AE22","v":117},{"$f":"Endividamento!AF22","v":117},{"$f":"Endividamento!AG22","v":117},{"$f":"Endividamento!AH22","v":117},{"$f":"Endividamento!AI22","v":107.3},{"$f":"Endividamento!AJ22","v":78},{"$f":"Endividamento!AK22","v":48.7},{"$f":"Endividamento!AL22","v":1.4},{"$f":"Endividamento!AM22","v":0},{"$f":"Endividamento!AN22","v":0},{"$f":"Endividamento!AO22","v":0},{"$f":"Endividamento!AP22","v":0},{"$f":"Endividamento!AQ22","v":0},{"$f":"Endividamento!AR22","v":0},{"$f":"Endividamento!AS22","v":0},{"$f":"Endividamento!AT22","v":0},{"$f":"Endividamento!AU22","v":0},{"$f":"Endividamento!AV22","v":0},{"$f":"Endividamento!AW22","v":0},{"$f":"Endividamento!AX22","v":0},{"$f":"Endividamento!AY22","v":0},{"$f":"Endividamento!AZ22","v":0},{"$f":"Endividamento!BA22","v":0},{"$f":"Endividamento!BB22","v":0},{"$f":"Endividamento!BC22","v":0},{"$f":"Endividamento!BD22","v":"-"},{"$f":"Endividamento!BE22","v":"-"},{"$f":"Endividamento!BF22","v":"-"},{"$f":"Endividamento!BG22","v":"-"},{"$f":"Endividamento!BH22","v":"-"},{"$f":"Endividamento!BI22","v":"-"}]
["Consolidated","Derivative financial instruments, net",-250.36600000000001,519.76,"-",-770.12599999999998,null,"Derivative financial instruments, net",{"$f":"Endividamento!I23","v":0},{"$f":"Endividamento!J23","v":0},{"$f":"Endividamento!K23","v":0},{"$f":"Endividamento!L23","v":0},{"$f":"Endividamento!M23","v":0},{"$f":"Endividamento!N23","v":0},{"$f":"Endividamento!O23","v":0},{"$f":"Endividamento!P23","v":0},{"$f":"Endividamento!Q23","v":0},{"$f":"Endividamento!R23","v":0},{"$f":"Endividamento!S23","v":0},{"$f":"Endividamento!T23","v":0},{"$f":"Endividamento!U23","v":0},{"$f":"Endividamento!V23","v":0},{"$f":"Endividamento!W23","v":-100.8},{"$f":"Endividamento!X23","v":8.5},{"$f":"Endividamento!Y23","v":84.1},{"$f":"Endividamento!Z23","v":174.1},{"$f":"Endividamento!AA23","v":122},{"$f":"Endividamento!AB23","v":23},{"$f":"Endividamento!AC23","v":45.5},{"$f":"Endividamento!AD23","v":-17.399999999999999},{"$f":"Endividamento!AE23","v":2.7},{"$f":"Endividamento!AF23","v":-24.1},{"$f":"Endividamento!AG23","v":545.9},{"$f":"Endividamento!AH23","v":591.9},{"$f":"Endividamento!AI23","v":591.6},{"$f":"Endividamento!AJ23","v":642.20000000000005},{"$f":"Endividamento!AK23","v":45.5},{"$f":"Endividamento!AL23","v":17.399999999999999},{"$f":"Endividamento!AM23","v":256.8},{"$f":"Endividamento!AN23","v":279.8},{"$f":"Endividamento!AO23","v":-185.7},{"$f":"Endividamento!AP23","v":-303.60000000000002},{"$f":"Endividamento!AQ23","v":-380.17899999999997},{"$f":"Endividamento!AR23","v":-85.082999999999998},{"$f":"Endividamento!AS23","v":-38.67},{"$f":"Endividamento!AT23","v":349.28500000000003},{"$f":"Endividamento!AU23","v":816.74900000000002},{"$f":"Endividamento!AV23","v":1235.9010000000001},{"$f":"Endividamento!AW23","v":1699.8989999999999},{"$f":"Endividamento!AX23","v":1493.461},{"$f":"Endividamento!AY23","v":356.02699999999999},{"$f":"Endividamento!AZ23","v":471.673},{"$f":"Endividamento!BA23","v":595.14499999999998},{"$f":"Endividamento!BB23","v":519.76},{"$f":"Endividamento!BC23","v":246.84399999999999},{"$f":"Endividamento!BD23","v":169.084},{"$f":"Endividamento!BE23","v":-3.1520000000000001},{"$f":"Endividamento!BF23","v":-250.36600000000001},{"$f":"Endividamento!BG23","v":118.22},{"$f":"Endividamento!BH23","v":-34.881999999999998},{"$f":"Endividamento!BI23","v":374.49599999999998}]
["Consolidated","Noncurrent",24068.732,22438.516000000003,7.2652576489460996,1630.2159999999967,null,"Noncurrent",{"$f":"Endividamento!I24","v":2061.4},{"$f":"Endividamento!J24","v":2256.5},{"$f":"Endividamento!K24","v":2192.6999999999998},{"$f":"Endividamento!L24","v":2254.5},{"$f":"Endividamento!M24","v":2395.2999999999997},{"$f":"Endividamento!N24","v":2588.8000000000002},{"$f":"Endividamento!O24","v":2525.1999999999998},{"$f":"Endividamento!P24","v":2400.6000000000004},{"$f":"Endividamento!Q24","v":3887.2000000000003},{"$f":"Endividamento!R24","v":6728.5},{"$f":"Endividamento!S24","v":5630.8},{"$f":"Endividamento!T24","v":6021.3},{"$f":"Endividamento!U24","v":5202.4000000000005},{"$f":"Endividamento!V24","v":5579.6000000000013},{"$f":"Endividamento!W24","v":5849.7},{"$f":"Endividamento!X24","v":7169.6000000000013},{"$f":"Endividamento!Y24","v":6986.2},{"$f":"Endividamento!Z24","v":7318.5},{"$f":"Endividamento!AA24","v":7036.7000000000016},{"$f":"Endividamento!AB24","v":6922},{"$f":"Endividamento!AC24","v":6760.2999999999993},{"$f":"Endividamento!AD24","v":6678.9000000000005},{"$f":"Endividamento!AE24","v":7017.8000000000011},{"$f":"Endividamento!AF24","v":8165.7999999999993},{"$f":"Endividamento!AG24","v":8281.2000000000007},{"$f":"Endividamento!AH24","v":9473.4},{"$f":"Endividamento!AI24","v":9365},{"$f":"Endividamento!AJ24","v":14056.9},{"$f":"Endividamento!AK24","v":13919.999999999998},{"$f":"Endividamento!AL24","v":15151.1},{"$f":"Endividamento!AM24","v":14686.099999999999},{"$f":"Endividamento!AN24","v":15221.4},{"$f":"Endividamento!AO24","v":14549.799999999997},{"$f":"Endividamento!AP24","v":13770.9},{"$f":"Endividamento!AQ24","v":13939.68},{"$f":"Endividamento!AR24","v":14638.406999999999},{"$f":"Endividamento!AS24","v":14999.971000000001},{"$f":"Endividamento!AT24","v":15504.358},{"$f":"Endividamento!AU24","v":16677.524000000001},{"$f":"Endividamento!AV24","v":17937.829000000002},{"$f":"Endividamento!AW24","v":17909.903000000002},{"$f":"Endividamento!AX24","v":20185.569},{"$f":"Endividamento!AY24","v":19713.282999999999},{"$f":"Endividamento!AZ24","v":20611.633999999998},{"$f":"Endividamento!BA24","v":21088.015999999996},{"$f":"Endividamento!BB24","v":22438.516000000003},{"$f":"Endividamento!BC24","v":22291.963},{"$f":"Endividamento!BD24","v":24019.522000000004},{"$f":"Endividamento!BE24","v":23781.363000000001},{"$f":"Endividamento!BF24","v":24068.732},{"$f":"Endividamento!BG24","v":24375.659},{"$f":"Endividamento!BH24","v":27165.276999999998},{"$f":"Endividamento!BI24","v":29595.819}]
["Consolidated","Loans, financing and leasing",6919.94,3712.1660000000002,86.412461080673637,3207.7739999999994,null,"Loans, financing and leasing",{"$f":"Endividamento!I25","v":2027.7},{"$f":"Endividamento!J25","v":2223},{"$f":"Endividamento!K25","v":2159.6},{"$f":"Endividamento!L25","v":2220.1},{"$f":"Endividamento!M25","v":2291.6999999999998},{"$f":"Endividamento!N25","v":2481.3000000000002},{"$f":"Endividamento!O25","v":2413.6},{"$f":"Endividamento!P25","v":2278.3000000000002},{"$f":"Endividamento!Q25","v":3764.4},{"$f":"Endividamento!R25","v":2694.2},{"$f":"Endividamento!S25","v":2534.4},{"$f":"Endividamento!T25","v":2841.1},{"$f":"Endividamento!U25","v":2977.3},{"$f":"Endividamento!V25","v":3363.8},{"$f":"Endividamento!W25","v":3726.8},{"$f":"Endividamento!X25","v":4222.1000000000004},{"$f":"Endividamento!Y25","v":4148},{"$f":"Endividamento!Z25","v":4366.6000000000004},{"$f":"Endividamento!AA25","v":4183.3},{"$f":"Endividamento!AB25","v":4076.2},{"$f":"Endividamento!AC25","v":3931.3},{"$f":"Endividamento!AD25","v":3878.2},{"$f":"Endividamento!AE25","v":3736.3},{"$f":"Endividamento!AF25","v":3924.4},{"$f":"Endividamento!AG25","v":3876.6},{"$f":"Endividamento!AH25","v":4852.3999999999996},{"$f":"Endividamento!AI25","v":4994.3999999999996},{"$f":"Endividamento!AJ25","v":6611.2},{"$f":"Endividamento!AK25","v":6311.3},{"$f":"Endividamento!AL25","v":6123.1},{"$f":"Endividamento!AM25","v":6456.4},{"$f":"Endividamento!AN25","v":6836.2},{"$f":"Endividamento!AO25","v":7066.2},{"$f":"Endividamento!AP25","v":6259.9},{"$f":"Endividamento!AQ25","v":6165.4260000000004},{"$f":"Endividamento!AR25","v":5913.1959999999999},{"$f":"Endividamento!AS25","v":6298.5050000000001},{"$f":"Endividamento!AT25","v":6725.3710000000001},{"$f":"Endividamento!AU25","v":9332.6489999999994},{"$f":"Endividamento!AV25","v":9539.1540000000005},{"$f":"Endividamento!AW25","v":9468.0959999999995},{"$f":"Endividamento!AX25","v":9664.58},{"$f":"Endividamento!AY25","v":9663.8629999999994},{"$f":"Endividamento!AZ25","v":10162.071},{"$f":"Endividamento!BA25","v":10284.362999999999},{"$f":"Endividamento!BB25","v":12329.987999999999},{"$f":"Endividamento!BC25","v":13126.918},{"$f":"Endividamento!BD25","v":13130.279},{"$f":"Endividamento!BE25","v":12533.251},{"$f":"Endividamento!BF25","v":10704.65},{"$f":"Endividamento!BG25","v":10715.03},{"$f":"Endividamento!BH25","v":11721.414000000001},{"$f":"Endividamento!BI25","v":11316.558999999999}]
["Consolidated","Debentures",2102.7959999999998,3758.3009999999999,-44.049292486152659,-1655.5050000000001,null,"Debentures",{"$f":"Endividamento!I26","v":0},{"$f":"Endividamento!J26","v":0},{"$f":"Endividamento!K26","v":0},{"$f":"Endividamento!L26","v":0},{"$f":"Endividamento!M26","v":0},{"$f":"Endividamento!N26","v":0},{"$f":"Endividamento!O26","v":0},{"$f":"Endividamento!P26","v":0},{"$f":"Endividamento!Q26","v":0},{"$f":"Endividamento!R26","v":2388.1999999999998},{"$f":"Endividamento!S26","v":2505.6999999999998},{"$f":"Endividamento!T26","v":2386.6},{"$f":"Endividamento!U26","v":1431.7},{"$f":"Endividamento!V26","v":1427.4},{"$f":"Endividamento!W26","v":1256},{"$f":"Endividamento!X26","v":2200.8000000000002},{"$f":"Endividamento!Y26","v":2151.5},{"$f":"Endividamento!Z26","v":2116.3000000000002},{"$f":"Endividamento!AA26","v":2042.4},{"$f":"Endividamento!AB26","v":1993},{"$f":"Endividamento!AC26","v":1980.1},{"$f":"Endividamento!AD26","v":1954},{"$f":"Endividamento!AE26","v":2417.4},{"$f":"Endividamento!AF26","v":3030.5},{"$f":"Endividamento!AG26","v":3687.6},{"$f":"Endividamento!AH26","v":4167.1000000000004},{"$f":"Endividamento!AI26","v":4017.4},{"$f":"Endividamento!AJ26","v":7000.7},{"$f":"Endividamento!AK26","v":7018.5},{"$f":"Endividamento!AL26","v":8327.5},{"$f":"Endividamento!AM26","v":7902.7},{"$f":"Endividamento!AN26","v":7771.6},{"$f":"Endividamento!AO26","v":7452.9},{"$f":"Endividamento!AP26","v":7207.9},{"$f":"Endividamento!AQ26","v":7789.6809999999996},{"$f":"Endividamento!AR26","v":8596.4030000000002},{"$f":"Endividamento!AS26","v":8832.3970000000008},{"$f":"Endividamento!AT26","v":8809.9500000000007},{"$f":"Endividamento!AU26","v":8132.5410000000002},{"$f":"Endividamento!AV26","v":9730.4539999999997},{"$f":"Endividamento!AW26","v":9352.0349999999999},{"$f":"Endividamento!AX26","v":11788.633},{"$f":"Endividamento!AY26","v":11085.494000000001},{"$f":"Endividamento!AZ26","v":11412.214},{"$f":"Endividamento!BA26","v":11879.293},{"$f":"Endividamento!BB26","v":11312.27},{"$f":"Endividamento!BC26","v":10384.044},{"$f":"Endividamento!BD26","v":12336.478999999999},{"$f":"Endividamento!BE26","v":12591.27},{"$f":"Endividamento!BF26","v":14783.89},{"$f":"Endividamento!BG26","v":14948.151},{"$f":"Endividamento!BH26","v":17074.785},{"$f":"Endividamento!BI26","v":19742.629000000001}]
["Consolidated","Tax financing and employee benefits",34.194000000000003,55.811999999999998,-38.733605676198657,-21.617999999999995,null,"Tax financing and employee benefits",{"$f":"Endividamento!I27","v":33.700000000000003},{"$f":"Endividamento!J27","v":33.5},{"$f":"Endividamento!K27","v":33.1},{"$f":"Endividamento!L27","v":34.4},{"$f":"Endividamento!M27","v":103.6},{"$f":"Endividamento!N27","v":107.5},{"$f":"Endividamento!O27","v":111.6},{"$f":"Endividamento!P27","v":122.3},{"$f":"Endividamento!Q27","v":122.8},{"$f":"Endividamento!R27","v":504.1},{"$f":"Endividamento!S27","v":412.8},{"$f":"Endividamento!T27","v":264.89999999999998},{"$f":"Endividamento!U27","v":265.10000000000002},{"$f":"Endividamento!V27","v":265},{"$f":"Endividamento!W27","v":259.89999999999998},{"$f":"Endividamento!X27","v":263},{"$f":"Endividamento!Y27","v":265.60000000000002},{"$f":"Endividamento!Z27","v":271.89999999999998},{"$f":"Endividamento!AA27","v":267.5},{"$f":"Endividamento!AB27","v":334.2},{"$f":"Endividamento!AC27","v":343.9},{"$f":"Endividamento!AD27","v":354.8},{"$f":"Endividamento!AE27","v":366.7},{"$f":"Endividamento!AF27","v":476.2},{"$f":"Endividamento!AG27","v":485.1},{"$f":"Endividamento!AH27","v":487.3},{"$f":"Endividamento!AI27","v":501.3},{"$f":"Endividamento!AJ27","v":535.20000000000005},{"$f":"Endividamento!AK27","v":543.9},{"$f":"Endividamento!AL27","v":526.79999999999995},{"$f":"Endividamento!AM27","v":525.29999999999995},{"$f":"Endividamento!AN27","v":711.7},{"$f":"Endividamento!AO27","v":754.3},{"$f":"Endividamento!AP27","v":761.4},{"$f":"Endividamento!AQ27","v":771.05100000000004},{"$f":"Endividamento!AR27","v":657.27300000000002},{"$f":"Endividamento!AS27","v":660.06899999999996},{"$f":"Endividamento!AT27","v":561.89499999999998},{"$f":"Endividamento!AU27","v":571.68600000000004},{"$f":"Endividamento!AV27","v":321.35700000000003},{"$f":"Endividamento!AW27","v":326.81799999999998},{"$f":"Endividamento!AX27","v":320.286},{"$f":"Endividamento!AY27","v":330.12},{"$f":"Endividamento!AZ27","v":269.43799999999999},{"$f":"Endividamento!BA27","v":277.74400000000003},{"$f":"Endividamento!BB27","v":289.11},{"$f":"Endividamento!BC27","v":291.63},{"$f":"Endividamento!BD27","v":250.239},{"$f":"Endividamento!BE27","v":257.56099999999998},{"$f":"Endividamento!BF27","v":267.08499999999998},{"$f":"Endividamento!BG27","v":277.14100000000002},{"$f":"Endividamento!BH27","v":202.95699999999999},{"$f":"Endividamento!BI27","v":210.923}]
["Consolidated","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I28","v":0},{"$f":"Endividamento!J28","v":0},{"$f":"Endividamento!K28","v":0},{"$f":"Endividamento!L28","v":0},{"$f":"Endividamento!M28","v":0},{"$f":"Endividamento!N28","v":0},{"$f":"Endividamento!O28","v":0},{"$f":"Endividamento!P28","v":0},{"$f":"Endividamento!Q28","v":0},{"$f":"Endividamento!R28","v":0},{"$f":"Endividamento!S28","v":177.9},{"$f":"Endividamento!T28","v":177.6},{"$f":"Endividamento!U28","v":177.2},{"$f":"Endividamento!V28","v":172.3},{"$f":"Endividamento!W28","v":167.5},{"$f":"Endividamento!X28","v":153.1},{"$f":"Endividamento!Y28","v":138.80000000000001},{"$f":"Endividamento!Z28","v":124.4},{"$f":"Endividamento!AA28","v":110.1},{"$f":"Endividamento!AB28","v":95.7},{"$f":"Endividamento!AC28","v":81.3},{"$f":"Endividamento!AD28","v":67},{"$f":"Endividamento!AE28","v":52.6},{"$f":"Endividamento!AF28","v":38.299999999999997},{"$f":"Endividamento!AG28","v":23.9},{"$f":"Endividamento!AH28","v":9.6},{"$f":"Endividamento!AI28","v":0},{"$f":"Endividamento!AJ28","v":0},{"$f":"Endividamento!AK28","v":0},{"$f":"Endividamento!AL28","v":0},{"$f":"Endividamento!AM28","v":0},{"$f":"Endividamento!AN28","v":0},{"$f":"Endividamento!AO28","v":0},{"$f":"Endividamento!AP28","v":0},{"$f":"Endividamento!AQ28","v":0},{"$f":"Endividamento!AR28","v":0},{"$f":"Endividamento!AS28","v":0},{"$f":"Endividamento!AT28","v":0},{"$f":"Endividamento!AU28","v":0},{"$f":"Endividamento!AV28","v":0},{"$f":"Endividamento!AW28","v":0},{"$f":"Endividamento!AX28","v":0},{"$f":"Endividamento!AY28","v":0},{"$f":"Endividamento!AZ28","v":0},{"$f":"Endividamento!BA28","v":0},{"$f":"Endividamento!BB28","v":0},{"$f":"Endividamento!BC28","v":0},{"$f":"Endividamento!BD28","v":"-"},{"$f":"Endividamento!BE28","v":"-"},{"$f":"Endividamento!BF28","v":"-"},{"$f":"Endividamento!BG28","v":"-"},{"$f":"Endividamento!BH28","v":"-"},{"$f":"Endividamento!BI28","v":"-"}]
["Consolidated","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I29","v":0},{"$f":"Endividamento!J29","v":0},{"$f":"Endividamento!K29","v":0},{"$f":"Endividamento!L29","v":0},{"$f":"Endividamento!M29","v":0},{"$f":"Endividamento!N29","v":0},{"$f":"Endividamento!O29","v":0},{"$f":"Endividamento!P29","v":0},{"$f":"Endividamento!Q29","v":0},{"$f":"Endividamento!R29","v":1142},{"$f":"Endividamento!S29","v":0},{"$f":"Endividamento!T29","v":351.1},{"$f":"Endividamento!U29","v":351.1},{"$f":"Endividamento!V29","v":351.1},{"$f":"Endividamento!W29","v":341.4},{"$f":"Endividamento!X29","v":312.10000000000002},{"$f":"Endividamento!Y29","v":282.89999999999998},{"$f":"Endividamento!Z29","v":253.6},{"$f":"Endividamento!AA29","v":224.3},{"$f":"Endividamento!AB29","v":195.1},{"$f":"Endividamento!AC29","v":165.8},{"$f":"Endividamento!AD29","v":136.6},{"$f":"Endividamento!AE29","v":107.3},{"$f":"Endividamento!AF29","v":78},{"$f":"Endividamento!AG29","v":58.5},{"$f":"Endividamento!AH29","v":19.5},{"$f":"Endividamento!AI29","v":0},{"$f":"Endividamento!AJ29","v":0},{"$f":"Endividamento!AK29","v":0},{"$f":"Endividamento!AL29","v":0},{"$f":"Endividamento!AM29","v":0},{"$f":"Endividamento!AN29","v":0},{"$f":"Endividamento!AO29","v":0},{"$f":"Endividamento!AP29","v":0},{"$f":"Endividamento!AQ29","v":0},{"$f":"Endividamento!AR29","v":0},{"$f":"Endividamento!AS29","v":0},{"$f":"Endividamento!AT29","v":0},{"$f":"Endividamento!AU29","v":0},{"$f":"Endividamento!AV29","v":0},{"$f":"Endividamento!AW29","v":0},{"$f":"Endividamento!AX29","v":0},{"$f":"Endividamento!AY29","v":0},{"$f":"Endividamento!AZ29","v":0},{"$f":"Endividamento!BA29","v":0},{"$f":"Endividamento!BB29","v":0},{"$f":"Endividamento!BC29","v":0},{"$f":"Endividamento!BD29","v":"-"},{"$f":"Endividamento!BE29","v":"-"},{"$f":"Endividamento!BF29","v":"-"},{"$f":"Endividamento!BG29","v":"-"},{"$f":"Endividamento!BH29","v":"-"},{"$f":"Endividamento!BI29","v":"-"}]
["Consolidated","Derivative financial instruments, net",-250.36600000000001,519.76,"-",-770.12599999999998,null,"Derivative financial instruments, net",{"$f":"Endividamento!I30","v":0},{"$f":"Endividamento!J30","v":0},{"$f":"Endividamento!K30","v":0},{"$f":"Endividamento!L30","v":0},{"$f":"Endividamento!M30","v":0},{"$f":"Endividamento!N30","v":0},{"$f":"Endividamento!O30","v":0},{"$f":"Endividamento!P30","v":0},{"$f":"Endividamento!Q30","v":0},{"$f":"Endividamento!R30","v":0},{"$f":"Endividamento!S30","v":0},{"$f":"Endividamento!T30","v":0},{"$f":"Endividamento!U30","v":0},{"$f":"Endividamento!V30","v":0},{"$f":"Endividamento!W30","v":98.1},{"$f":"Endividamento!X30","v":18.5},{"$f":"Endividamento!Y30","v":-0.6},{"$f":"Endividamento!Z30","v":185.7},{"$f":"Endividamento!AA30","v":209.1},{"$f":"Endividamento!AB30","v":227.8},{"$f":"Endividamento!AC30","v":257.89999999999998},{"$f":"Endividamento!AD30","v":288.3},{"$f":"Endividamento!AE30","v":337.5},{"$f":"Endividamento!AF30","v":618.4},{"$f":"Endividamento!AG30","v":149.5},{"$f":"Endividamento!AH30","v":-62.5},{"$f":"Endividamento!AI30","v":-148.1},{"$f":"Endividamento!AJ30","v":-90.2},{"$f":"Endividamento!AK30","v":46.3},{"$f":"Endividamento!AL30","v":173.7},{"$f":"Endividamento!AM30","v":-198.3},{"$f":"Endividamento!AN30","v":-98.1},{"$f":"Endividamento!AO30","v":-723.6},{"$f":"Endividamento!AP30","v":-458.3},{"$f":"Endividamento!AQ30","v":-786.47799999999995},{"$f":"Endividamento!AR30","v":-528.46500000000003},{"$f":"Endividamento!AS30","v":-791},{"$f":"Endividamento!AT30","v":-592.85799999999995},{"$f":"Endividamento!AU30","v":-1359.3520000000001},{"$f":"Endividamento!AV30","v":-1653.136},{"$f":"Endividamento!AW30","v":-1237.046},{"$f":"Endividamento!AX30","v":-1587.93},{"$f":"Endividamento!AY30","v":-1366.194},{"$f":"Endividamento!AZ30","v":-1232.0889999999999},{"$f":"Endividamento!BA30","v":-1353.384},{"$f":"Endividamento!BB30","v":-1492.8520000000001},{"$f":"Endividamento!BC30","v":-1510.6289999999999},{"$f":"Endividamento!BD30","v":-1697.4749999999999},{"$f":"Endividamento!BE30","v":-1600.7190000000001},{"$f":"Endividamento!BF30","v":-1686.893},{"$f":"Endividamento!BG30","v":-1564.663},{"$f":"Endividamento!BH30","v":-1833.8789999999999},{"$f":"Endividamento!BI30","v":-1674.2919999999999}]
["Consolidated","Total debts",33769.714,31124.084000000003,8.5002662247023686,2645.6299999999974,null,"Total debts",{"$f":"Endividamento!I31","v":2337.4},{"$f":"Endividamento!J31","v":2512.4},{"$f":"Endividamento!K31","v":2773.7},{"$f":"Endividamento!L31","v":2856.5},{"$f":"Endividamento!M31","v":2998.2999999999997},{"$f":"Endividamento!N31","v":3301.5},{"$f":"Endividamento!O31","v":2856.2999999999997},{"$f":"Endividamento!P31","v":2976.7000000000003},{"$f":"Endividamento!Q31","v":4445.4000000000005},{"$f":"Endividamento!R31","v":9061.1},{"$f":"Endividamento!S31","v":8566},{"$f":"Endividamento!T31","v":8502.7000000000007},{"$f":"Endividamento!U31","v":8666.2000000000007},{"$f":"Endividamento!V31","v":7830.6000000000013},{"$f":"Endividamento!W31","v":8098.0999999999995},{"$f":"Endividamento!X31","v":8837.5000000000018},{"$f":"Endividamento!Y31","v":8554},{"$f":"Endividamento!Z31","v":9575.7999999999993},{"$f":"Endividamento!AA31","v":9174.2000000000007},{"$f":"Endividamento!AB31","v":8789.7000000000007},{"$f":"Endividamento!AC31","v":8711.0999999999985},{"$f":"Endividamento!AD31","v":8725.6},{"$f":"Endividamento!AE31","v":8952.3000000000011},{"$f":"Endividamento!AF31","v":10373.599999999999},{"$f":"Endividamento!AG31","v":10833.2},{"$f":"Endividamento!AH31","v":12137.5},{"$f":"Endividamento!AI31","v":12311.5},{"$f":"Endividamento!AJ31","v":17087.8},{"$f":"Endividamento!AK31","v":15971.8},{"$f":"Endividamento!AL31","v":17620.7},{"$f":"Endividamento!AM31","v":17402.199999999997},{"$f":"Endividamento!AN31","v":18172.099999999999},{"$f":"Endividamento!AO31","v":19131.5},{"$f":"Endividamento!AP31","v":19344.5},{"$f":"Endividamento!AQ31","v":19121.894},{"$f":"Endividamento!AR31","v":20472.874},{"$f":"Endividamento!AS31","v":19891.132000000001},{"$f":"Endividamento!AT31","v":19564.118999999999},{"$f":"Endividamento!AU31","v":21244.192999999999},{"$f":"Endividamento!AV31","v":23345.905000000002},{"$f":"Endividamento!AW31","v":24683.723000000002},{"$f":"Endividamento!AX31","v":27833.662},{"$f":"Endividamento!AY31","v":27421.631000000001},{"$f":"Endividamento!AZ31","v":28293.873},{"$f":"Endividamento!BA31","v":28781.519999999997},{"$f":"Endividamento!BB31","v":31124.084000000003},{"$f":"Endividamento!BC31","v":30872.542999999998},{"$f":"Endividamento!BD31","v":31892.784000000003},{"$f":"Endividamento!BE31","v":31884.943000000003},{"$f":"Endividamento!BF31","v":33769.714},{"$f":"Endividamento!BG31","v":32660.546000000002},{"$f":"Endividamento!BH31","v":33880.161},{"$f":"Endividamento!BI31","v":36007.667999999998}]
["Consolidated","(-) Cash and cash equivalents ",11214.824000000001,8682.1620000000003,29.170867809193158,2532.6620000000003,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I32","v":774.3},{"$f":"Endividamento!J32","v":818.2},{"$f":"Endividamento!K32","v":868.1},{"$f":"Endividamento!L32","v":923.1},{"$f":"Endividamento!M32","v":1089.0999999999999},{"$f":"Endividamento!N32","v":1263.3},{"$f":"Endividamento!O32","v":766.7},{"$f":"Endividamento!P32","v":778.8},{"$f":"Endividamento!Q32","v":2145.5},{"$f":"Endividamento!R32","v":2040.4},{"$f":"Endividamento!S32","v":1874.7},{"$f":"Endividamento!T32","v":1624.6},{"$f":"Endividamento!U32","v":2645.2},{"$f":"Endividamento!V32","v":1456.7},{"$f":"Endividamento!W32","v":1017.4},{"$f":"Endividamento!X32","v":1899.8},{"$f":"Endividamento!Y32","v":1582.9},{"$f":"Endividamento!Z32","v":2410.6},{"$f":"Endividamento!AA32","v":3194.6},{"$f":"Endividamento!AB32","v":2701},{"$f":"Endividamento!AC32","v":2645.3},{"$f":"Endividamento!AD32","v":2524.1},{"$f":"Endividamento!AE32","v":2518.1999999999998},{"$f":"Endividamento!AF32","v":2818.3},{"$f":"Endividamento!AG32","v":2220.3000000000002},{"$f":"Endividamento!AH32","v":3163.5},{"$f":"Endividamento!AI32","v":2798.6},{"$f":"Endividamento!AJ32","v":4350.7},{"$f":"Endividamento!AK32","v":2581.3000000000002},{"$f":"Endividamento!AL32","v":3649.5},{"$f":"Endividamento!AM32","v":2644.1},{"$f":"Endividamento!AN32","v":3036.3},{"$f":"Endividamento!AO32","v":3036.3},{"$f":"Endividamento!AP32","v":4221.9229999999998},{"$f":"Endividamento!AQ32","v":5474.94},{"$f":"Endividamento!AR32","v":6623.3829999999998},{"$f":"Endividamento!AS32","v":5686.0839999999998},{"$f":"Endividamento!AT32","v":4996.6180000000004},{"$f":"Endividamento!AU32","v":5233.8050000000003},{"$f":"Endividamento!AV32","v":6016.8559999999998},{"$f":"Endividamento!AW32","v":5942.1},{"$f":"Endividamento!AX32","v":6114.7309999999998},{"$f":"Endividamento!AY32","v":5991.1670000000004},{"$f":"Endividamento!AZ32","v":5948.299},{"$f":"Endividamento!BA32","v":6879.2020000000002},{"$f":"Endividamento!BB32","v":8682.1620000000003},{"$f":"Endividamento!BC32","v":5814.1559999999999},{"$f":"Endividamento!BD32","v":7593.9409999999998},{"$f":"Endividamento!BE32","v":9413.2129999999997},{"$f":"Endividamento!BF32","v":11214.824000000001},{"$f":"Endividamento!BG32","v":9275.7669999999998},{"$f":"Endividamento!BH32","v":8972.4040000000005},{"$f":"Endividamento!BI32","v":9071.5920000000006}]
["Consolidated","(-) Perpetual Notes",0,0,"-",0,null,"(-) Perpetual Notes",{"$f":"Endividamento!I33","v":361.3},{"$f":"Endividamento!J33","v":412.3},{"$f":"Endividamento!K33","v":0},{"$f":"Endividamento!L33","v":0},{"$f":"Endividamento!M33","v":0},{"$f":"Endividamento!N33","v":0},{"$f":"Endividamento!O33","v":0},{"$f":"Endividamento!P33","v":0},{"$f":"Endividamento!Q33","v":0},{"$f":"Endividamento!R33","v":0},{"$f":"Endividamento!S33","v":0},{"$f":"Endividamento!T33","v":0},{"$f":"Endividamento!U33","v":0},{"$f":"Endividamento!V33","v":0},{"$f":"Endividamento!W33","v":0},{"$f":"Endividamento!X33","v":0},{"$f":"Endividamento!Y33","v":0},{"$f":"Endividamento!Z33","v":0},{"$f":"Endividamento!AA33","v":0},{"$f":"Endividamento!AB33","v":0},{"$f":"Endividamento!AC33","v":0},{"$f":"Endividamento!AD33","v":0},{"$f":"Endividamento!AE33","v":0},{"$f":"Endividamento!AF33","v":0},{"$f":"Endividamento!AG33","v":0},{"$f":"Endividamento!AH33","v":0},{"$f":"Endividamento!AI33","v":0},{"$f":"Endividamento!AJ33","v":0},{"$f":"Endividamento!AK33","v":0},{"$f":"Endividamento!AL33","v":0},{"$f":"Endividamento!AM33","v":0},{"$f":"Endividamento!AN33","v":0},{"$f":"Endividamento!AO33","v":0},{"$f":"Endividamento!AP33","v":0},{"$f":"Endividamento!AQ33","v":0},{"$f":"Endividamento!AR33","v":0},{"$f":"Endividamento!AS33","v":0},{"$f":"Endividamento!AT33","v":0},{"$f":"Endividamento!AU33","v":0},{"$f":"Endividamento!AV33","v":0},{"$f":"Endividamento!AW33","v":0},{"$f":"Endividamento!AX33","v":0},{"$f":"Endividamento!AY33","v":0},{"$f":"Endividamento!AZ33","v":0},{"$f":"Endividamento!BA33","v":0},{"$f":"Endividamento!BB33","v":0},{"$f":"Endividamento!BC33","v":0},{"$f":"Endividamento!BD33","v":0},{"$f":"Endividamento!BE33","v":0},{"$f":"Endividamento!BF33","v":0},{"$f":"Endividamento!BG33","v":0},{"$f":"Endividamento!BH33","v":0},{"$f":"Endividamento!BI33","v":0}]
["Consolidated","Total net debts",22554.89,22441.922000000002,0.50337934513806637,112.96799999999712,null,"Total net debts",{"$f":"Endividamento!I34","v":1201.8000000000002},{"$f":"Endividamento!J34","v":1281.9000000000001},{"$f":"Endividamento!K34","v":1905.6},{"$f":"Endividamento!L34","v":1933.4},{"$f":"Endividamento!M34","v":1909.1999999999998},{"$f":"Endividamento!N34","v":2038.2},{"$f":"Endividamento!O34","v":2089.5999999999995},{"$f":"Endividamento!P34","v":2197.9000000000005},{"$f":"Endividamento!Q34","v":2299.9000000000005},{"$f":"Endividamento!R34","v":7020.7000000000007},{"$f":"Endividamento!S34","v":6691.3},{"$f":"Endividamento!T34","v":6878.1},{"$f":"Endividamento!U34","v":6021.0000000000009},{"$f":"Endividamento!V34","v":6373.9000000000015},{"$f":"Endividamento!W34","v":7080.7},{"$f":"Endividamento!X34","v":6937.7000000000016},{"$f":"Endividamento!Y34","v":6971.1},{"$f":"Endividamento!Z34","v":7165.1999999999989},{"$f":"Endividamento!AA34","v":5979.6},{"$f":"Endividamento!AB34","v":6088.7000000000007},{"$f":"Endividamento!AC34","v":6065.7999999999984},{"$f":"Endividamento!AD34","v":6201.5},{"$f":"Endividamento!AE34","v":6434.1000000000013},{"$f":"Endividamento!AF34","v":7555.2999999999984},{"$f":"Endividamento!AG34","v":8612.9000000000015},{"$f":"Endividamento!AH34","v":8974},{"$f":"Endividamento!AI34","v":9512.9},{"$f":"Endividamento!AJ34","v":12737.1},{"$f":"Endividamento!AK34","v":13390.5},{"$f":"Endividamento!AL34","v":13971.2},{"$f":"Endividamento!AM34","v":14758.099999999997},{"$f":"Endividamento!AN34","v":15135.8},{"$f":"Endividamento!AO34","v":16095.2},{"$f":"Endividamento!AP34","v":15122.577000000001},{"$f":"Endividamento!AQ34","v":13646.954000000002},{"$f":"Endividamento!AR34","v":13849.491},{"$f":"Endividamento!AS34","v":14205.048000000003},{"$f":"Endividamento!AT34","v":14567.500999999998},{"$f":"Endividamento!AU34","v":16010.387999999999},{"$f":"Endividamento!AV34","v":17329.049000000003},{"$f":"Endividamento!AW34","v":18741.623},{"$f":"Endividamento!AX34","v":21718.931},{"$f":"Endividamento!AY34","v":21430.464},{"$f":"Endividamento!AZ34","v":22345.574000000001},{"$f":"Endividamento!BA34","v":21902.317999999996},{"$f":"Endividamento!BB34","v":22441.922000000002},{"$f":"Endividamento!BC34","v":25058.386999999999},{"$f":"Endividamento!BD34","v":24298.843000000004},{"$f":"Endividamento!BE34","v":22471.730000000003},{"$f":"Endividamento!BF34","v":22554.89},{"$f":"Endividamento!BG34","v":23384.779000000002},{"$f":"Endividamento!BH34","v":24907.756999999998},{"$f":"Endividamento!BI34","v":26936.075999999997}]
["Consolidated","(-) CDE Credits",376.75099999999998,267.3,40.946876169098381,109.45099999999996,null,"(-) CDE Credits",{"$f":"Endividamento!I35","v":0},{"$f":"Endividamento!J35","v":0},{"$f":"Endividamento!K35","v":0},{"$f":"Endividamento!L35","v":0},{"$f":"Endividamento!M35","v":0},{"$f":"Endividamento!N35","v":0},{"$f":"Endividamento!O35","v":0},{"$f":"Endividamento!P35","v":0},{"$f":"Endividamento!Q35","v":0},{"$f":"Endividamento!R35","v":0},{"$f":"Endividamento!S35","v":0},{"$f":"Endividamento!T35","v":0},{"$f":"Endividamento!U35","v":0},{"$f":"Endividamento!V35","v":0},{"$f":"Endividamento!W35","v":373.3},{"$f":"Endividamento!X35","v":242.5},{"$f":"Endividamento!Y35","v":123.5},{"$f":"Endividamento!Z35","v":133.9},{"$f":"Endividamento!AA35","v":155.6},{"$f":"Endividamento!AB35","v":155},{"$f":"Endividamento!AC35","v":182.8},{"$f":"Endividamento!AD35","v":203.8},{"$f":"Endividamento!AE35","v":210.8},{"$f":"Endividamento!AF35","v":237.9},{"$f":"Endividamento!AG35","v":193.6},{"$f":"Endividamento!AH35","v":185.4},{"$f":"Endividamento!AI35","v":203.3},{"$f":"Endividamento!AJ35","v":246.8},{"$f":"Endividamento!AK35","v":260.89999999999998},{"$f":"Endividamento!AL35","v":211.6},{"$f":"Endividamento!AM35","v":247.9},{"$f":"Endividamento!AN35","v":209.4},{"$f":"Endividamento!AO35","v":192.8},{"$f":"Endividamento!AP35","v":205.4},{"$f":"Endividamento!AQ35","v":221.84700000000001},{"$f":"Endividamento!AR35","v":265.47300000000001},{"$f":"Endividamento!AS35","v":289.01400000000001},{"$f":"Endividamento!AT35","v":317.91371067},{"$f":"Endividamento!AU35","v":356.68630573999997},{"$f":"Endividamento!AV35","v":609.73800000000006},{"$f":"Endividamento!AW35","v":255.172},{"$f":"Endividamento!AX35","v":238.06800000000001},{"$f":"Endividamento!AY35","v":256.935},{"$f":"Endividamento!AZ35","v":259.24299999999999},{"$f":"Endividamento!BA35","v":258.15699999999998},{"$f":"Endividamento!BB35","v":267.3},{"$f":"Endividamento!BC35","v":249.46700000000001},{"$f":"Endividamento!BD35","v":263.565},{"$f":"Endividamento!BE35","v":292.36900000000003},{"$f":"Endividamento!BF35","v":376.75099999999998},{"$f":"Endividamento!BG35","v":506.48},{"$f":"Endividamento!BH35","v":724.34100000000001},{"$f":"Endividamento!BI35","v":886.58699999999999}]
["Consolidated","(-) CCC Credits",173.637,152.107,14.154509654388026,21.53,null,"(-) CCC Credits",{"$f":"Endividamento!I36","v":0},{"$f":"Endividamento!J36","v":0},{"$f":"Endividamento!K36","v":0},{"$f":"Endividamento!L36","v":0},{"$f":"Endividamento!M36","v":0},{"$f":"Endividamento!N36","v":0},{"$f":"Endividamento!O36","v":0},{"$f":"Endividamento!P36","v":0},{"$f":"Endividamento!Q36","v":0},{"$f":"Endividamento!R36","v":0},{"$f":"Endividamento!S36","v":0},{"$f":"Endividamento!T36","v":0},{"$f":"Endividamento!U36","v":0},{"$f":"Endividamento!V36","v":0},{"$f":"Endividamento!W36","v":0},{"$f":"Endividamento!X36","v":39.700000000000003},{"$f":"Endividamento!Y36","v":27.1},{"$f":"Endividamento!Z36","v":26.7},{"$f":"Endividamento!AA36","v":25.8},{"$f":"Endividamento!AB36","v":24.6},{"$f":"Endividamento!AC36","v":24.2},{"$f":"Endividamento!AD36","v":24},{"$f":"Endividamento!AE36","v":31.7},{"$f":"Endividamento!AF36","v":30.4},{"$f":"Endividamento!AG36","v":28.9},{"$f":"Endividamento!AH36","v":27.6},{"$f":"Endividamento!AI36","v":26},{"$f":"Endividamento!AJ36","v":55.2},{"$f":"Endividamento!AK36","v":311.60000000000002},{"$f":"Endividamento!AL36","v":262},{"$f":"Endividamento!AM36","v":150},{"$f":"Endividamento!AN36","v":179.1},{"$f":"Endividamento!AO36","v":193.6},{"$f":"Endividamento!AP36","v":136.80000000000001},{"$f":"Endividamento!AQ36","v":98.051000000000002},{"$f":"Endividamento!AR36","v":244.006},{"$f":"Endividamento!AS36","v":214.66300000000001},{"$f":"Endividamento!AT36","v":233.233},{"$f":"Endividamento!AU36","v":290.30399999999997},{"$f":"Endividamento!AV36","v":310.16300000000001},{"$f":"Endividamento!AW36","v":136.583},{"$f":"Endividamento!AX36","v":138.21},{"$f":"Endividamento!AY36","v":139.86500000000001},{"$f":"Endividamento!AZ36","v":188.08799999999999},{"$f":"Endividamento!BA36","v":168.94900000000001},{"$f":"Endividamento!BB36","v":152.107},{"$f":"Endividamento!BC36","v":154.70500000000001},{"$f":"Endividamento!BD36","v":182.833},{"$f":"Endividamento!BE36","v":178.46799999999999},{"$f":"Endividamento!BF36","v":173.637},{"$f":"Endividamento!BG36","v":127.173},{"$f":"Endividamento!BH36","v":187.71299999999999},{"$f":"Endividamento!BI36","v":160.524}]
["Consolidated","(-) CVA Credits",-1443.2570000000001,-214.58099999999999,572.5931000414763,-1228.6760000000002,null,"(-) CVA Credits",{"$f":"Endividamento!I37","v":0},{"$f":"Endividamento!J37","v":0},{"$f":"Endividamento!K37","v":0},{"$f":"Endividamento!L37","v":0},{"$f":"Endividamento!M37","v":0},{"$f":"Endividamento!N37","v":0},{"$f":"Endividamento!O37","v":0},{"$f":"Endividamento!P37","v":0},{"$f":"Endividamento!Q37","v":0},{"$f":"Endividamento!R37","v":0},{"$f":"Endividamento!S37","v":0},{"$f":"Endividamento!T37","v":0},{"$f":"Endividamento!U37","v":0},{"$f":"Endividamento!V37","v":0},{"$f":"Endividamento!W37","v":0},{"$f":"Endividamento!X37","v":425.1},{"$f":"Endividamento!Y37","v":257.3},{"$f":"Endividamento!Z37","v":-10.4},{"$f":"Endividamento!AA37","v":-57.3},{"$f":"Endividamento!AB37","v":-112.4},{"$f":"Endividamento!AC37","v":-283.10000000000002},{"$f":"Endividamento!AD37","v":-349.5},{"$f":"Endividamento!AE37","v":54.2},{"$f":"Endividamento!AF37","v":85},{"$f":"Endividamento!AG37","v":249.3},{"$f":"Endividamento!AH37","v":398.3},{"$f":"Endividamento!AI37","v":626.79999999999995},{"$f":"Endividamento!AJ37","v":1589.4},{"$f":"Endividamento!AK37","v":1574.9},{"$f":"Endividamento!AL37","v":1628.3},{"$f":"Endividamento!AM37","v":1493.1},{"$f":"Endividamento!AN37","v":1069.5},{"$f":"Endividamento!AO37","v":884.9},{"$f":"Endividamento!AP37","v":858.1},{"$f":"Endividamento!AQ37","v":-267.31299999999999},{"$f":"Endividamento!AR37","v":-234.239},{"$f":"Endividamento!AS37","v":-519.57299999999998},{"$f":"Endividamento!AT37","v":109.955},{"$f":"Endividamento!AU37","v":737.71600000000001},{"$f":"Endividamento!AV37","v":1156.623},{"$f":"Endividamento!AW37","v":1126.3789999999999},{"$f":"Endividamento!AX37","v":501.95699999999999},{"$f":"Endividamento!AY37","v":-61.761000000000003},{"$f":"Endividamento!AZ37","v":-283.64400000000001},{"$f":"Endividamento!BA37","v":-264.13099999999997},{"$f":"Endividamento!BB37","v":-214.58099999999999},{"$f":"Endividamento!BC37","v":-976.86400000000003},{"$f":"Endividamento!BD37","v":-1021.731},{"$f":"Endividamento!BE37","v":-879.82399999999996},{"$f":"Endividamento!BF37","v":-1443.2570000000001},{"$f":"Endividamento!BG37","v":-955.86500000000001},{"$f":"Endividamento!BH37","v":-990.73099999999999},{"$f":"Endividamento!BI37","v":-329.93099999999998}]
["Consolidated","Total net debts less sector credits",23447.759000000002,22237.096000000001,5.4443394946894097,1210.6630000000005,null,"Total net debts less sector credits",{"$f":"Endividamento!I38","v":1201.8000000000002},{"$f":"Endividamento!J38","v":1281.9000000000001},{"$f":"Endividamento!K38","v":1905.6},{"$f":"Endividamento!L38","v":1933.4},{"$f":"Endividamento!M38","v":1909.1999999999998},{"$f":"Endividamento!N38","v":2038.2},{"$f":"Endividamento!O38","v":2089.5999999999995},{"$f":"Endividamento!P38","v":2197.9000000000005},{"$f":"Endividamento!Q38","v":2299.9000000000005},{"$f":"Endividamento!R38","v":7020.7000000000007},{"$f":"Endividamento!S38","v":6691.3},{"$f":"Endividamento!T38","v":6878.1},{"$f":"Endividamento!U38","v":6021.0000000000009},{"$f":"Endividamento!V38","v":6373.9000000000015},{"$f":"Endividamento!W38","v":6707.4},{"$f":"Endividamento!X38","v":6230.4000000000015},{"$f":"Endividamento!Y38","v":6563.2},{"$f":"Endividamento!Z38","v":7014.9999999999991},{"$f":"Endividamento!AA38","v":5855.5},{"$f":"Endividamento!AB38","v":6021.5},{"$f":"Endividamento!AC38","v":6141.8999999999987},{"$f":"Endividamento!AD38","v":6323.2},{"$f":"Endividamento!AE38","v":6137.4000000000015},{"$f":"Endividamento!AF38","v":7201.9999999999991},{"$f":"Endividamento!AG38","v":8141.1000000000013},{"$f":"Endividamento!AH38","v":8362.7000000000007},{"$f":"Endividamento!AI38","v":8656.7999999999993},{"$f":"Endividamento!AJ38","v":10845.7},{"$f":"Endividamento!AK38","v":11243.1},{"$f":"Endividamento!AL38","v":11869.300000000001},{"$f":"Endividamento!AM38","v":12867.099999999997},{"$f":"Endividamento!AN38","v":13677.8},{"$f":"Endividamento!AO38","v":14823.900000000001},{"$f":"Endividamento!AP38","v":13922.277000000002},{"$f":"Endividamento!AQ38","v":13594.369000000002},{"$f":"Endividamento!AR38","v":13574.251},{"$f":"Endividamento!AS38","v":14220.944000000003},{"$f":"Endividamento!AT38","v":13906.399289329998},{"$f":"Endividamento!AU38","v":14625.681694259998},{"$f":"Endividamento!AV38","v":15252.525000000001},{"$f":"Endividamento!AW38","v":17223.489000000001},{"$f":"Endividamento!AX38","v":20840.696000000004},{"$f":"Endividamento!AY38","v":21095.424999999996},{"$f":"Endividamento!AZ38","v":22181.887000000002},{"$f":"Endividamento!BA38","v":21739.342999999997},{"$f":"Endividamento!BB38","v":22237.096000000001},{"$f":"Endividamento!BC38","v":25631.078999999998},{"$f":"Endividamento!BD38","v":24874.176000000007},{"$f":"Endividamento!BE38","v":22880.717000000004},{"$f":"Endividamento!BF38","v":23447.759000000002},{"$f":"Endividamento!BG38","v":23706.991000000005},{"$f":"Endividamento!BH38","v":24986.433999999997},{"$f":"Endividamento!BI38","v":26218.895999999997}]
["Consolidated"]
["Energisa Parent Company","Energisa Parent Company",null,null,null,null,null,{"$f":"B40","v":"Energisa Parent Company"}]
["Energisa Parent Company"]
["Energisa Parent Company"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Energisa Parent Company"]
["Energisa Parent Company"]
["Energisa Parent Company"]
["Energisa Parent Company","Current ",{"$f":"INDEX($H$12:$XFD$38,MATCH($B46,$H$12:$H$38,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":9700.9819999999982},{"$f":"INDEX($H$12:$XFD$38,MATCH($B46,$H$12:$H$38,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":8685.5680000000011},{"$f":"IFERROR(IF((C46/D46-1)*100<=-100,\"-\",IF((C46/D46-1)*100=0,\"-\",(C46/D46-1)*100)),\"-\")","v":11.690818608523902},{"$f":"C46-D46","v":1015.413999999997},null,"Current ",{"$f":"Endividamento!I46","v":91.6},{"$f":"Endividamento!J46","v":77},{"$f":"Endividamento!K46","v":88.399999999999991},{"$f":"Endividamento!L46","v":87.2},{"$f":"Endividamento!M46","v":70.300000000000011},{"$f":"Endividamento!N46","v":101.3},{"$f":"Endividamento!O46","v":57.499999999999993},{"$f":"Endividamento!P46","v":70.100000000000009},{"$f":"Endividamento!Q46","v":56.699999999999996},{"$f":"Endividamento!R46","v":0},{"$f":"Endividamento!S46","v":0},{"$f":"Endividamento!T46","v":0},{"$f":"Endividamento!U46","v":0},{"$f":"Endividamento!V46","v":1179.5},{"$f":"Endividamento!W46","v":1291.0000000000002},{"$f":"Endividamento!X46","v":455.6},{"$f":"Endividamento!Y46","v":295.39999999999998},{"$f":"Endividamento!Z46","v":399.6},{"$f":"Endividamento!AA46","v":253.7},{"$f":"Endividamento!AB46","v":220.69999999999996},{"$f":"Endividamento!AC46","v":200.90000000000003},{"$f":"Endividamento!AD46","v":222.3},{"$f":"Endividamento!AE46","v":285},{"$f":"Endividamento!AF46","v":333.90000000000003},{"$f":"Endividamento!AG46","v":342.9},{"$f":"Endividamento!AH46","v":674.7},{"$f":"Endividamento!AI46","v":658.00000000000011},{"$f":"Endividamento!AJ46","v":651.09999999999991},{"$f":"Endividamento!AK46","v":665.99999999999989},{"$f":"Endividamento!AL46","v":680.30000000000007},{"$f":"Endividamento!AM46","v":1191.8},{"$f":"Endividamento!AN46","v":1481.2},{"$f":"Endividamento!AO46","v":1348.8},{"$f":"Endividamento!AP46","v":2046.8},{"$f":"Endividamento!AQ46","v":2013.8059999999998},{"$f":"Endividamento!AR46","v":2270.17},{"$f":"Endividamento!AS46","v":2188.0070000000001},{"$f":"Endividamento!AT46","v":1572.5349999999999},{"$f":"Endividamento!AU46","v":2035.7389999999998},{"$f":"Endividamento!AV46","v":2504.2420000000002},{"$f":"Endividamento!AW46","v":2769.884},{"$f":"Endividamento!AX46","v":2282.0419999999999},{"$f":"Endividamento!AY46","v":1105.704},{"$f":"Endividamento!AZ46","v":893.53699999999992},{"$f":"Endividamento!BA46","v":1041.712},{"$f":"Endividamento!BB46","v":1301.058},{"$f":"Endividamento!BC46","v":2218.098},{"$f":"Endividamento!BD46","v":2187.7319999999995},{"$f":"Endividamento!BE46","v":2560.6379999999999},{"$f":"Endividamento!BF46","v":2333.8199999999997},{"$f":"Endividamento!BG46","v":1090.6030000000001},{"$f":"Endividamento!BH46","v":975.17700000000002},{"$f":"Endividamento!BI46","v":897.745}]
["Energisa Parent Company","Loans, financing and leasing",{"$f":"INDEX($H$42:$XFD$68,MATCH($B47,$H$42:$H$68,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1391.4639999999999},397.46199999999999,250.08730394352165,994.00199999999995,null,"Loans, financing and leasing",{"$f":"Endividamento!I47","v":85},{"$f":"Endividamento!J47","v":68.900000000000006},{"$f":"Endividamento!K47","v":86.7},{"$f":"Endividamento!L47","v":86.1},{"$f":"Endividamento!M47","v":68.2},{"$f":"Endividamento!N47","v":100.2},{"$f":"Endividamento!O47","v":55.3},{"$f":"Endividamento!P47","v":68.900000000000006},{"$f":"Endividamento!Q47","v":54.5},{"$f":"Endividamento!R47","v":0},{"$f":"Endividamento!S47","v":0},{"$f":"Endividamento!T47","v":0},{"$f":"Endividamento!U47","v":0},{"$f":"Endividamento!V47","v":557.20000000000005},{"$f":"Endividamento!W47","v":544.1},{"$f":"Endividamento!X47","v":321.7},{"$f":"Endividamento!Y47","v":223.8},{"$f":"Endividamento!Z47","v":227.4},{"$f":"Endividamento!AA47","v":128.6},{"$f":"Endividamento!AB47","v":81.099999999999994},{"$f":"Endividamento!AC47","v":79.2},{"$f":"Endividamento!AD47","v":82.4},{"$f":"Endividamento!AE47","v":79},{"$f":"Endividamento!AF47","v":82.9},{"$f":"Endividamento!AG47","v":82.5},{"$f":"Endividamento!AH47","v":152.19999999999999},{"$f":"Endividamento!AI47","v":158.1},{"$f":"Endividamento!AJ47","v":155.69999999999999},{"$f":"Endividamento!AK47","v":154.19999999999999},{"$f":"Endividamento!AL47","v":155.30000000000001},{"$f":"Endividamento!AM47","v":169.5},{"$f":"Endividamento!AN47","v":163},{"$f":"Endividamento!AO47","v":212.6},{"$f":"Endividamento!AP47","v":772},{"$f":"Endividamento!AQ47","v":776.06399999999996},{"$f":"Endividamento!AR47","v":790.36800000000005},{"$f":"Endividamento!AS47","v":806.46100000000001},{"$f":"Endividamento!AT47","v":69.350999999999999},{"$f":"Endividamento!AU47","v":68.528000000000006},{"$f":"Endividamento!AV47","v":66.832999999999998},{"$f":"Endividamento!AW47","v":68.287999999999997},{"$f":"Endividamento!AX47","v":188.47900000000001},{"$f":"Endividamento!AY47","v":190.184},{"$f":"Endividamento!AZ47","v":317.16399999999999},{"$f":"Endividamento!BA47","v":318.74700000000001},{"$f":"Endividamento!BB47","v":397.46199999999999},{"$f":"Endividamento!BC47","v":1119.366},{"$f":"Endividamento!BD47","v":1091.4390000000001},{"$f":"Endividamento!BE47","v":1310.0930000000001},{"$f":"Endividamento!BF47","v":1391.4639999999999},{"$f":"Endividamento!BG47","v":517.375},{"$f":"Endividamento!BH47","v":473.47},{"$f":"Endividamento!BI47","v":261.51100000000002}]
["Energisa Parent Company","Debentures",499.16300000000001,547.13499999999999,-8.7678543686658621,-47.97199999999998,null,"Debentures",{"$f":"Endividamento!I48","v":0},{"$f":"Endividamento!J48","v":0},{"$f":"Endividamento!K48","v":0},{"$f":"Endividamento!L48","v":0},{"$f":"Endividamento!M48","v":0},{"$f":"Endividamento!N48","v":0},{"$f":"Endividamento!O48","v":0},{"$f":"Endividamento!P48","v":0},{"$f":"Endividamento!Q48","v":0},{"$f":"Endividamento!R48","v":0},{"$f":"Endividamento!S48","v":0},{"$f":"Endividamento!T48","v":0},{"$f":"Endividamento!U48","v":0},{"$f":"Endividamento!V48","v":615.79999999999995},{"$f":"Endividamento!W48","v":737.2},{"$f":"Endividamento!X48","v":178.8},{"$f":"Endividamento!Y48","v":90.2},{"$f":"Endividamento!Z48","v":123.2},{"$f":"Endividamento!AA48","v":74.900000000000006},{"$f":"Endividamento!AB48","v":110.8},{"$f":"Endividamento!AC48","v":91.4},{"$f":"Endividamento!AD48","v":127.5},{"$f":"Endividamento!AE48","v":191.1},{"$f":"Endividamento!AF48","v":241.9},{"$f":"Endividamento!AG48","v":246.4},{"$f":"Endividamento!AH48","v":515.29999999999995},{"$f":"Endividamento!AI48","v":494.4},{"$f":"Endividamento!AJ48","v":492.1},{"$f":"Endividamento!AK48","v":503.4},{"$f":"Endividamento!AL48","v":526.9},{"$f":"Endividamento!AM48","v":726.8},{"$f":"Endividamento!AN48","v":969.4},{"$f":"Endividamento!AO48","v":973.6},{"$f":"Endividamento!AP48","v":1027.2},{"$f":"Endividamento!AQ48","v":943.74699999999996},{"$f":"Endividamento!AR48","v":968.05},{"$f":"Endividamento!AS48","v":978.59400000000005},{"$f":"Endividamento!AT48","v":992.947},{"$f":"Endividamento!AU48","v":1006.641},{"$f":"Endividamento!AV48","v":1144.143},{"$f":"Endividamento!AW48","v":1202.625},{"$f":"Endividamento!AX48","v":942.68},{"$f":"Endividamento!AY48","v":695.01599999999996},{"$f":"Endividamento!AZ48","v":321.56900000000002},{"$f":"Endividamento!BA48","v":406.899},{"$f":"Endividamento!BB48","v":547.13499999999999},{"$f":"Endividamento!BC48","v":686.08100000000002},{"$f":"Endividamento!BD48","v":674.21699999999998},{"$f":"Endividamento!BE48","v":786.00599999999997},{"$f":"Endividamento!BF48","v":499.16300000000001},{"$f":"Endividamento!BG48","v":399.48899999999998},{"$f":"Endividamento!BH48","v":410.51299999999998},{"$f":"Endividamento!BI48","v":513.28599999999994}]
["Energisa Parent Company","Debt charges",484.22300000000001,321.47199999999998,50.626804200676887,162.75100000000003,null,"Debt charges",{"$f":"Endividamento!I49","v":6.5},{"$f":"Endividamento!J49","v":8},{"$f":"Endividamento!K49","v":1.6},{"$f":"Endividamento!L49","v":0.7},{"$f":"Endividamento!M49","v":1.7},{"$f":"Endividamento!N49","v":0.8},{"$f":"Endividamento!O49","v":1.9},{"$f":"Endividamento!P49","v":0.8},{"$f":"Endividamento!Q49","v":1.9},{"$f":"Endividamento!R49","v":0},{"$f":"Endividamento!S49","v":0},{"$f":"Endividamento!T49","v":0},{"$f":"Endividamento!U49","v":0},{"$f":"Endividamento!V49","v":6.2},{"$f":"Endividamento!W49","v":9.4},{"$f":"Endividamento!X49","v":4.0999999999999996},{"$f":"Endividamento!Y49","v":6.7},{"$f":"Endividamento!Z49","v":2.6},{"$f":"Endividamento!AA49","v":2.1},{"$f":"Endividamento!AB49","v":0.6},{"$f":"Endividamento!AC49","v":1.3},{"$f":"Endividamento!AD49","v":0.3},{"$f":"Endividamento!AE49","v":0.7},{"$f":"Endividamento!AF49","v":0.6},{"$f":"Endividamento!AG49","v":1.3},{"$f":"Endividamento!AH49","v":2.2999999999999998},{"$f":"Endividamento!AI49","v":8.1},{"$f":"Endividamento!AJ49","v":2.2999999999999998},{"$f":"Endividamento!AK49","v":7.9},{"$f":"Endividamento!AL49","v":2.2000000000000002},{"$f":"Endividamento!AM49","v":11.5},{"$f":"Endividamento!AN49","v":12.2},{"$f":"Endividamento!AO49","v":23.2},{"$f":"Endividamento!AP49","v":20.6},{"$f":"Endividamento!AQ49","v":27.59},{"$f":"Endividamento!AR49","v":27.323},{"$f":"Endividamento!AS49","v":37.26},{"$f":"Endividamento!AT49","v":12.090999999999999},{"$f":"Endividamento!AU49","v":35.033000000000001},{"$f":"Endividamento!AV49","v":56.584000000000003},{"$f":"Endividamento!AW49","v":100.19499999999999},{"$f":"Endividamento!AX49","v":132.53299999999999},{"$f":"Endividamento!AY49","v":191.54599999999999},{"$f":"Endividamento!AZ49","v":226.762},{"$f":"Endividamento!BA49","v":286.904},{"$f":"Endividamento!BB49","v":321.47199999999998},{"$f":"Endividamento!BC49","v":379},{"$f":"Endividamento!BD49","v":395.13600000000002},{"$f":"Endividamento!BE49","v":442.786},{"$f":"Endividamento!BF49","v":484.22300000000001},{"$f":"Endividamento!BG49","v":190.244},{"$f":"Endividamento!BH49","v":124.572},{"$f":"Endividamento!BI49","v":141.637}]
["Energisa Parent Company","Tax financing and employee benefits",1.9990000000000001,1.5940000000000001,25.407779171894607,0.40500000000000003,null,"Tax financing and employee benefits",{"$f":"Endividamento!I50","v":0.1},{"$f":"Endividamento!J50","v":0.1},{"$f":"Endividamento!K50","v":0.1},{"$f":"Endividamento!L50","v":0.4},{"$f":"Endividamento!M50","v":0.4},{"$f":"Endividamento!N50","v":0.3},{"$f":"Endividamento!O50","v":0.3},{"$f":"Endividamento!P50","v":0.4},{"$f":"Endividamento!Q50","v":0.3},{"$f":"Endividamento!R50","v":0},{"$f":"Endividamento!S50","v":0},{"$f":"Endividamento!T50","v":0},{"$f":"Endividamento!U50","v":0},{"$f":"Endividamento!V50","v":0.3},{"$f":"Endividamento!W50","v":0.3},{"$f":"Endividamento!X50","v":0},{"$f":"Endividamento!Y50","v":0},{"$f":"Endividamento!Z50","v":0},{"$f":"Endividamento!AA50","v":0},{"$f":"Endividamento!AB50","v":0.6},{"$f":"Endividamento!AC50","v":0.6},{"$f":"Endividamento!AD50","v":0.6},{"$f":"Endividamento!AE50","v":1.3},{"$f":"Endividamento!AF50","v":1.2},{"$f":"Endividamento!AG50","v":1.2},{"$f":"Endividamento!AH50","v":1.2},{"$f":"Endividamento!AI50","v":1.2},{"$f":"Endividamento!AJ50","v":1.8},{"$f":"Endividamento!AK50","v":1.8},{"$f":"Endividamento!AL50","v":1.8},{"$f":"Endividamento!AM50","v":1.8},{"$f":"Endividamento!AN50","v":2.1},{"$f":"Endividamento!AO50","v":2.1},{"$f":"Endividamento!AP50","v":2.1},{"$f":"Endividamento!AQ50","v":2.1269999999999998},{"$f":"Endividamento!AR50","v":1.452},{"$f":"Endividamento!AS50","v":1.452},{"$f":"Endividamento!AT50","v":1.452},{"$f":"Endividamento!AU50","v":1.452},{"$f":"Endividamento!AV50","v":1.2290000000000001},{"$f":"Endividamento!AW50","v":1.2290000000000001},{"$f":"Endividamento!AX50","v":1.2290000000000001},{"$f":"Endividamento!AY50","v":1.2290000000000001},{"$f":"Endividamento!AZ50","v":1.5940000000000001},{"$f":"Endividamento!BA50","v":1.5940000000000001},{"$f":"Endividamento!BB50","v":1.5940000000000001},{"$f":"Endividamento!BC50","v":1.5940000000000001},{"$f":"Endividamento!BD50","v":1.9990000000000001},{"$f":"Endividamento!BE50","v":1.9990000000000001},{"$f":"Endividamento!BF50","v":1.9990000000000001},{"$f":"Endividamento!BG50","v":1.9990000000000001},{"$f":"Endividamento!BH50","v":1.5469999999999999},{"$f":"Endividamento!BI50","v":1.5469999999999999}]
["Energisa Parent Company","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I51","v":0},{"$f":"Endividamento!J51","v":0},{"$f":"Endividamento!K51","v":0},{"$f":"Endividamento!L51","v":0},{"$f":"Endividamento!M51","v":0},{"$f":"Endividamento!N51","v":0},{"$f":"Endividamento!O51","v":0},{"$f":"Endividamento!P51","v":0},{"$f":"Endividamento!Q51","v":0},{"$f":"Endividamento!R51","v":0},{"$f":"Endividamento!S51","v":0},{"$f":"Endividamento!T51","v":0},{"$f":"Endividamento!U51","v":0},{"$f":"Endividamento!V51","v":0},{"$f":"Endividamento!W51","v":0},{"$f":"Endividamento!X51","v":0},{"$f":"Endividamento!Y51","v":0},{"$f":"Endividamento!Z51","v":0},{"$f":"Endividamento!AA51","v":0},{"$f":"Endividamento!AB51","v":0},{"$f":"Endividamento!AC51","v":0},{"$f":"Endividamento!AD51","v":"-"},{"$f":"Endividamento!AE51","v":0},{"$f":"Endividamento!AF51","v":0},{"$f":"Endividamento!AG51","v":0},{"$f":"Endividamento!AH51","v":0},{"$f":"Endividamento!AI51","v":0},{"$f":"Endividamento!AJ51","v":0},{"$f":"Endividamento!AK51","v":0},{"$f":"Endividamento!AL51","v":0},{"$f":"Endividamento!AM51","v":0},{"$f":"Endividamento!AN51","v":0},{"$f":"Endividamento!AO51","v":0},{"$f":"Endividamento!AP51","v":0},{"$f":"Endividamento!AQ51","v":0},{"$f":"Endividamento!AR51","v":0},{"$f":"Endividamento!AS51","v":0},{"$f":"Endividamento!AT51","v":0},{"$f":"Endividamento!AU51","v":0},{"$f":"Endividamento!AV51","v":0},{"$f":"Endividamento!AW51","v":0},{"$f":"Endividamento!AX51","v":0},{"$f":"Endividamento!AY51","v":0},{"$f":"Endividamento!AZ51","v":0},{"$f":"Endividamento!BA51","v":0},{"$f":"Endividamento!BB51","v":0},{"$f":"Endividamento!BC51","v":0},{"$f":"Endividamento!BD51","v":"-"},{"$f":"Endividamento!BE51","v":"-"},{"$f":"Endividamento!BF51","v":"-"},{"$f":"Endividamento!BG51","v":"-"},{"$f":"Endividamento!BH51","v":"-"},{"$f":"Endividamento!BI51","v":"-"}]
["Energisa Parent Company","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I52","v":0},{"$f":"Endividamento!J52","v":0},{"$f":"Endividamento!K52","v":0},{"$f":"Endividamento!L52","v":0},{"$f":"Endividamento!M52","v":0},{"$f":"Endividamento!N52","v":0},{"$f":"Endividamento!O52","v":0},{"$f":"Endividamento!P52","v":0},{"$f":"Endividamento!Q52","v":0},{"$f":"Endividamento!R52","v":0},{"$f":"Endividamento!S52","v":0},{"$f":"Endividamento!T52","v":0},{"$f":"Endividamento!U52","v":0},{"$f":"Endividamento!V52","v":0},{"$f":"Endividamento!W52","v":0},{"$f":"Endividamento!X52","v":0},{"$f":"Endividamento!Y52","v":0},{"$f":"Endividamento!Z52","v":0},{"$f":"Endividamento!AA52","v":0},{"$f":"Endividamento!AB52","v":0},{"$f":"Endividamento!AC52","v":0},{"$f":"Endividamento!AD52","v":"-"},{"$f":"Endividamento!AE52","v":0},{"$f":"Endividamento!AF52","v":0},{"$f":"Endividamento!AG52","v":0},{"$f":"Endividamento!AH52","v":0},{"$f":"Endividamento!AI52","v":0},{"$f":"Endividamento!AJ52","v":0},{"$f":"Endividamento!AK52","v":0},{"$f":"Endividamento!AL52","v":0},{"$f":"Endividamento!AM52","v":0},{"$f":"Endividamento!AN52","v":0},{"$f":"Endividamento!AO52","v":0},{"$f":"Endividamento!AP52","v":0},{"$f":"Endividamento!AQ52","v":0},{"$f":"Endividamento!AR52","v":0},{"$f":"Endividamento!AS52","v":0},{"$f":"Endividamento!AT52","v":0},{"$f":"Endividamento!AU52","v":0},{"$f":"Endividamento!AV52","v":0},{"$f":"Endividamento!AW52","v":0},{"$f":"Endividamento!AX52","v":0},{"$f":"Endividamento!AY52","v":0},{"$f":"Endividamento!AZ52","v":0},{"$f":"Endividamento!BA52","v":0},{"$f":"Endividamento!BB52","v":0},{"$f":"Endividamento!BC52","v":0},{"$f":"Endividamento!BD52","v":"-"},{"$f":"Endividamento!BE52","v":"-"},{"$f":"Endividamento!BF52","v":"-"},{"$f":"Endividamento!BG52","v":"-"},{"$f":"Endividamento!BH52","v":"-"},{"$f":"Endividamento!BI52","v":"-"}]
["Energisa Parent Company","Derivative financial instruments, net",-43.029000000000003,33.395000000000003,"-",-76.424000000000007,null,"Derivative financial instruments, net",{"$f":"Endividamento!I53","v":0},{"$f":"Endividamento!J53","v":0},{"$f":"Endividamento!K53","v":0},{"$f":"Endividamento!L53","v":0},{"$f":"Endividamento!M53","v":0},{"$f":"Endividamento!N53","v":0},{"$f":"Endividamento!O53","v":0},{"$f":"Endividamento!P53","v":0},{"$f":"Endividamento!Q53","v":0},{"$f":"Endividamento!R53","v":0},{"$f":"Endividamento!S53","v":0},{"$f":"Endividamento!T53","v":0},{"$f":"Endividamento!U53","v":0},{"$f":"Endividamento!V53","v":0},{"$f":"Endividamento!W53","v":0},{"$f":"Endividamento!X53","v":-49},{"$f":"Endividamento!Y53","v":-25.3},{"$f":"Endividamento!Z53","v":46.4},{"$f":"Endividamento!AA53","v":48.1},{"$f":"Endividamento!AB53","v":27.6},{"$f":"Endividamento!AC53","v":28.4},{"$f":"Endividamento!AD53","v":11.5},{"$f":"Endividamento!AE53","v":12.9},{"$f":"Endividamento!AF53","v":7.3},{"$f":"Endividamento!AG53","v":11.5},{"$f":"Endividamento!AH53","v":3.7},{"$f":"Endividamento!AI53","v":-3.8},{"$f":"Endividamento!AJ53","v":-0.8},{"$f":"Endividamento!AK53","v":-1.3},{"$f":"Endividamento!AL53","v":-5.9},{"$f":"Endividamento!AM53","v":282.2},{"$f":"Endividamento!AN53","v":334.5},{"$f":"Endividamento!AO53","v":137.30000000000001},{"$f":"Endividamento!AP53","v":224.9},{"$f":"Endividamento!AQ53","v":264.27800000000002},{"$f":"Endividamento!AR53","v":482.97699999999998},{"$f":"Endividamento!AS53","v":364.24},{"$f":"Endividamento!AT53","v":496.69400000000002},{"$f":"Endividamento!AU53","v":924.08500000000004},{"$f":"Endividamento!AV53","v":1235.453},{"$f":"Endividamento!AW53","v":1397.547},{"$f":"Endividamento!AX53","v":1017.121},{"$f":"Endividamento!AY53","v":27.728999999999999},{"$f":"Endividamento!AZ53","v":26.448},{"$f":"Endividamento!BA53","v":27.568000000000001},{"$f":"Endividamento!BB53","v":33.395000000000003},{"$f":"Endividamento!BC53","v":32.057000000000002},{"$f":"Endividamento!BD53","v":24.940999999999999},{"$f":"Endividamento!BE53","v":19.754000000000001},{"$f":"Endividamento!BF53","v":-43.029000000000003},{"$f":"Endividamento!BG53","v":-18.504000000000001},{"$f":"Endividamento!BH53","v":-34.924999999999997},{"$f":"Endividamento!BI53","v":-20.236000000000001}]
["Energisa Parent Company","Noncurrent",8606.1020000000008,6972.079999999999,23.436650181868291,1634.0220000000018,null,"Noncurrent",{"$f":"Endividamento!I54","v":749.1},{"$f":"Endividamento!J54","v":910.9},{"$f":"Endividamento!K54","v":910.19999999999993},{"$f":"Endividamento!L54","v":882.2},{"$f":"Endividamento!M54","v":882.1},{"$f":"Endividamento!N54","v":567.19999999999993},{"$f":"Endividamento!O54","v":567.29999999999995},{"$f":"Endividamento!P54","v":605.6},{"$f":"Endividamento!Q54","v":2065.6},{"$f":"Endividamento!R54","v":0},{"$f":"Endividamento!S54","v":0},{"$f":"Endividamento!T54","v":0},{"$f":"Endividamento!U54","v":0},{"$f":"Endividamento!V54","v":611},{"$f":"Endividamento!W54","v":440.9},{"$f":"Endividamento!X54","v":1425.9999999999998},{"$f":"Endividamento!Y54","v":1611.6000000000001},{"$f":"Endividamento!Z54","v":1646.8999999999999},{"$f":"Endividamento!AA54","v":1604.7},{"$f":"Endividamento!AB54","v":1514.8},{"$f":"Endividamento!AC54","v":1532.3},{"$f":"Endividamento!AD54","v":1450.6},{"$f":"Endividamento!AE54","v":1662.8999999999999},{"$f":"Endividamento!AF54","v":2680.6},{"$f":"Endividamento!AG54","v":2807.1000000000004},{"$f":"Endividamento!AH54","v":3572.7999999999997},{"$f":"Endividamento!AI54","v":3423.5},{"$f":"Endividamento!AJ54","v":3601.5},{"$f":"Endividamento!AK54","v":3737},{"$f":"Endividamento!AL54","v":4383.3},{"$f":"Endividamento!AM54","v":3861.4},{"$f":"Endividamento!AN54","v":3869.4999999999995},{"$f":"Endividamento!AO54","v":3606.3999999999996},{"$f":"Endividamento!AP54","v":3111.2},{"$f":"Endividamento!AQ54","v":3038.7669999999998},{"$f":"Endividamento!AR54","v":3764.8759999999997},{"$f":"Endividamento!AS54","v":3838.2820000000002},{"$f":"Endividamento!AT54","v":3838.598},{"$f":"Endividamento!AU54","v":3634.3809999999999},{"$f":"Endividamento!AV54","v":4455.7179999999998},{"$f":"Endividamento!AW54","v":4519.6090000000004},{"$f":"Endividamento!AX54","v":5143.6390000000001},{"$f":"Endividamento!AY54","v":4894.0490000000009},{"$f":"Endividamento!AZ54","v":5745.607},{"$f":"Endividamento!BA54","v":5806.9039999999995},{"$f":"Endividamento!BB54","v":6972.079999999999},{"$f":"Endividamento!BC54","v":6028.8519999999999},{"$f":"Endividamento!BD54","v":7736.4600000000009},{"$f":"Endividamento!BE54","v":7557.91},{"$f":"Endividamento!BF54","v":8606.1020000000008},{"$f":"Endividamento!BG54","v":8560.9500000000007},{"$f":"Endividamento!BH54","v":8801.1990000000005},{"$f":"Endividamento!BI54","v":9871.5420000000013}]
["Energisa Parent Company","Loans, financing and leasing",1391.4639999999999,397.46199999999999,250.08730394352165,994.00199999999995,null,"Loans, financing and leasing",{"$f":"Endividamento!I55","v":748.7},{"$f":"Endividamento!J55","v":910.5},{"$f":"Endividamento!K55","v":909.8},{"$f":"Endividamento!L55","v":882},{"$f":"Endividamento!M55","v":879.9},{"$f":"Endividamento!N55","v":564.9},{"$f":"Endividamento!O55","v":564.9},{"$f":"Endividamento!P55","v":574.6},{"$f":"Endividamento!Q55","v":2063.4},{"$f":"Endividamento!R55","v":0},{"$f":"Endividamento!S55","v":0},{"$f":"Endividamento!T55","v":0},{"$f":"Endividamento!U55","v":0},{"$f":"Endividamento!V55","v":155.1},{"$f":"Endividamento!W55","v":198.6},{"$f":"Endividamento!X55","v":97.6},{"$f":"Endividamento!Y55","v":177.9},{"$f":"Endividamento!Z55","v":174.1},{"$f":"Endividamento!AA55","v":176.7},{"$f":"Endividamento!AB55","v":81.2},{"$f":"Endividamento!AC55","v":79.099999999999994},{"$f":"Endividamento!AD55","v":"-"},{"$f":"Endividamento!AE55","v":0},{"$f":"Endividamento!AF55","v":0},{"$f":"Endividamento!AG55","v":0},{"$f":"Endividamento!AH55","v":304.5},{"$f":"Endividamento!AI55","v":316.2},{"$f":"Endividamento!AJ55","v":311.39999999999998},{"$f":"Endividamento!AK55","v":308.39999999999998},{"$f":"Endividamento!AL55","v":455.4},{"$f":"Endividamento!AM55","v":469.6},{"$f":"Endividamento!AN55","v":613.1},{"$f":"Endividamento!AO55","v":662.8},{"$f":"Endividamento!AP55","v":150},{"$f":"Endividamento!AQ55","v":150},{"$f":"Endividamento!AR55","v":399.79},{"$f":"Endividamento!AS55","v":599.83299999999997},{"$f":"Endividamento!AT55","v":959.26499999999999},{"$f":"Endividamento!AU55","v":1673.5609999999999},{"$f":"Endividamento!AV55","v":1643.0930000000001},{"$f":"Endividamento!AW55","v":1596.021},{"$f":"Endividamento!AX55","v":1457.5550000000001},{"$f":"Endividamento!AY55","v":1462.655},{"$f":"Endividamento!AZ55","v":1297.396},{"$f":"Endividamento!BA55","v":1291.8150000000001},{"$f":"Endividamento!BB55","v":1291.6189999999999},{"$f":"Endividamento!BC55","v":652.577},{"$f":"Endividamento!BD55","v":588.32000000000005},{"$f":"Endividamento!BE55","v":394.75099999999998},{"$f":"Endividamento!BF55","v":85},{"$f":"Endividamento!BG55","v":85},{"$f":"Endividamento!BH55","v":0},{"$f":"Endividamento!BI55","v":199.93899999999999}]
["Energisa Parent Company","Debentures",499.16300000000001,547.13499999999999,-8.7678543686658621,-47.97199999999998,null,"Debentures",{"$f":"Endividamento!I56","v":0},{"$f":"Endividamento!J56","v":0},{"$f":"Endividamento!K56","v":0},{"$f":"Endividamento!L56","v":0},{"$f":"Endividamento!M56","v":0},{"$f":"Endividamento!N56","v":0},{"$f":"Endividamento!O56","v":0},{"$f":"Endividamento!P56","v":0},{"$f":"Endividamento!Q56","v":0},{"$f":"Endividamento!R56","v":0},{"$f":"Endividamento!S56","v":0},{"$f":"Endividamento!T56","v":0},{"$f":"Endividamento!U56","v":0},{"$f":"Endividamento!V56","v":454.3},{"$f":"Endividamento!W56","v":335.2},{"$f":"Endividamento!X56","v":1337.8},{"$f":"Endividamento!Y56","v":1453.3},{"$f":"Endividamento!Z56","v":1454.6},{"$f":"Endividamento!AA56","v":1417},{"$f":"Endividamento!AB56","v":1422.7},{"$f":"Endividamento!AC56","v":1438.7},{"$f":"Endividamento!AD56","v":1448.6},{"$f":"Endividamento!AE56","v":1660.1},{"$f":"Endividamento!AF56","v":2525.6},{"$f":"Endividamento!AG56","v":2544.8000000000002},{"$f":"Endividamento!AH56","v":3025.6},{"$f":"Endividamento!AI56","v":2874.9},{"$f":"Endividamento!AJ56","v":2886.2},{"$f":"Endividamento!AK56","v":2906.9},{"$f":"Endividamento!AL56","v":3198.1},{"$f":"Endividamento!AM56","v":2802.9},{"$f":"Endividamento!AN56","v":2565.6},{"$f":"Endividamento!AO56","v":2593.1999999999998},{"$f":"Endividamento!AP56","v":2342.6999999999998},{"$f":"Endividamento!AQ56","v":2526.31},{"$f":"Endividamento!AR56","v":2803.788},{"$f":"Endividamento!AS56","v":2853.087},{"$f":"Endividamento!AT56","v":2658.8270000000002},{"$f":"Endividamento!AU56","v":2249.7179999999998},{"$f":"Endividamento!AV56","v":3298.26},{"$f":"Endividamento!AW56","v":3339.2330000000002},{"$f":"Endividamento!AX56","v":4141.3239999999996},{"$f":"Endividamento!AY56","v":3931.8290000000002},{"$f":"Endividamento!AZ56","v":4706.8410000000003},{"$f":"Endividamento!BA56","v":4760.5649999999996},{"$f":"Endividamento!BB56","v":6075.5969999999998},{"$f":"Endividamento!BC56","v":5888.8059999999996},{"$f":"Endividamento!BD56","v":7838.0450000000001},{"$f":"Endividamento!BE56","v":7849.2280000000001},{"$f":"Endividamento!BF56","v":9208.7260000000006},{"$f":"Endividamento!BG56","v":9258.7060000000001},{"$f":"Endividamento!BH56","v":9677.7270000000008},{"$f":"Endividamento!BI56","v":10792.19}]
["Energisa Parent Company","Tax financing and employee benefits",1.9990000000000001,1.5940000000000001,25.407779171894607,0.40500000000000003,null,"Tax financing and employee benefits",{"$f":"Endividamento!I57","v":0.4},{"$f":"Endividamento!J57","v":0.4},{"$f":"Endividamento!K57","v":0.4},{"$f":"Endividamento!L57","v":0.2},{"$f":"Endividamento!M57","v":2.2000000000000002},{"$f":"Endividamento!N57","v":2.2999999999999998},{"$f":"Endividamento!O57","v":2.4},{"$f":"Endividamento!P57","v":31},{"$f":"Endividamento!Q57","v":2.2000000000000002},{"$f":"Endividamento!R57","v":0},{"$f":"Endividamento!S57","v":0},{"$f":"Endividamento!T57","v":0},{"$f":"Endividamento!U57","v":0},{"$f":"Endividamento!V57","v":1.6},{"$f":"Endividamento!W57","v":1.7},{"$f":"Endividamento!X57","v":0},{"$f":"Endividamento!Y57","v":0},{"$f":"Endividamento!Z57","v":0},{"$f":"Endividamento!AA57","v":0},{"$f":"Endividamento!AB57","v":1.6},{"$f":"Endividamento!AC57","v":1.8},{"$f":"Endividamento!AD57","v":2},{"$f":"Endividamento!AE57","v":2.1},{"$f":"Endividamento!AF57","v":3.1},{"$f":"Endividamento!AG57","v":3.4},{"$f":"Endividamento!AH57","v":3.7},{"$f":"Endividamento!AI57","v":4.5999999999999996},{"$f":"Endividamento!AJ57","v":8},{"$f":"Endividamento!AK57","v":8.5},{"$f":"Endividamento!AL57","v":9},{"$f":"Endividamento!AM57","v":9.4},{"$f":"Endividamento!AN57","v":8.6999999999999993},{"$f":"Endividamento!AO57","v":9.1999999999999993},{"$f":"Endividamento!AP57","v":9.6999999999999993},{"$f":"Endividamento!AQ57","v":10.281000000000001},{"$f":"Endividamento!AR57","v":12.144},{"$f":"Endividamento!AS57","v":12.507},{"$f":"Endividamento!AT57","v":12.87},{"$f":"Endividamento!AU57","v":13.233000000000001},{"$f":"Endividamento!AV57","v":8.8420000000000005},{"$f":"Endividamento!AW57","v":9.1489999999999991},{"$f":"Endividamento!AX57","v":9.4610000000000003},{"$f":"Endividamento!AY57","v":9.7469999999999999},{"$f":"Endividamento!AZ57","v":9.6750000000000007},{"$f":"Endividamento!BA57","v":10.073},{"$f":"Endividamento!BB57","v":10.471},{"$f":"Endividamento!BC57","v":10.87},{"$f":"Endividamento!BD57","v":13.406000000000001},{"$f":"Endividamento!BE57","v":13.904999999999999},{"$f":"Endividamento!BF57","v":14.404999999999999},{"$f":"Endividamento!BG57","v":14.904},{"$f":"Endividamento!BH57","v":10.576000000000001},{"$f":"Endividamento!BI57","v":10.962}]
["Energisa Parent Company","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I58","v":0},{"$f":"Endividamento!J58","v":0},{"$f":"Endividamento!K58","v":0},{"$f":"Endividamento!L58","v":0},{"$f":"Endividamento!M58","v":0},{"$f":"Endividamento!N58","v":0},{"$f":"Endividamento!O58","v":0},{"$f":"Endividamento!P58","v":0},{"$f":"Endividamento!Q58","v":0},{"$f":"Endividamento!R58","v":0},{"$f":"Endividamento!S58","v":0},{"$f":"Endividamento!T58","v":0},{"$f":"Endividamento!U58","v":0},{"$f":"Endividamento!V58","v":0},{"$f":"Endividamento!W58","v":0},{"$f":"Endividamento!X58","v":0},{"$f":"Endividamento!Y58","v":0},{"$f":"Endividamento!Z58","v":0},{"$f":"Endividamento!AA58","v":0},{"$f":"Endividamento!AB58","v":0},{"$f":"Endividamento!AC58","v":0},{"$f":"Endividamento!AD58","v":"-"},{"$f":"Endividamento!AE58","v":0},{"$f":"Endividamento!AF58","v":0},{"$f":"Endividamento!AG58","v":0},{"$f":"Endividamento!AH58","v":0},{"$f":"Endividamento!AI58","v":0},{"$f":"Endividamento!AJ58","v":0},{"$f":"Endividamento!AK58","v":0},{"$f":"Endividamento!AL58","v":0},{"$f":"Endividamento!AM58","v":0},{"$f":"Endividamento!AN58","v":0},{"$f":"Endividamento!AO58","v":0},{"$f":"Endividamento!AP58","v":0},{"$f":"Endividamento!AQ58","v":0},{"$f":"Endividamento!AR58","v":0},{"$f":"Endividamento!AS58","v":0},{"$f":"Endividamento!AT58","v":0},{"$f":"Endividamento!AU58","v":0},{"$f":"Endividamento!AV58","v":0},{"$f":"Endividamento!AW58","v":0},{"$f":"Endividamento!AX58","v":0},{"$f":"Endividamento!AY58","v":0},{"$f":"Endividamento!AZ58","v":0},{"$f":"Endividamento!BA58","v":0},{"$f":"Endividamento!BB58","v":0},{"$f":"Endividamento!BC58","v":0},{"$f":"Endividamento!BD58","v":"-"},{"$f":"Endividamento!BE58","v":"-"},{"$f":"Endividamento!BF58","v":"-"},{"$f":"Endividamento!BG58","v":"-"},{"$f":"Endividamento!BH58","v":"-"},{"$f":"Endividamento!BI58","v":"-"}]
["Energisa Parent Company","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I59","v":0},{"$f":"Endividamento!J59","v":0},{"$f":"Endividamento!K59","v":0},{"$f":"Endividamento!L59","v":0},{"$f":"Endividamento!M59","v":0},{"$f":"Endividamento!N59","v":0},{"$f":"Endividamento!O59","v":0},{"$f":"Endividamento!P59","v":0},{"$f":"Endividamento!Q59","v":0},{"$f":"Endividamento!R59","v":0},{"$f":"Endividamento!S59","v":0},{"$f":"Endividamento!T59","v":0},{"$f":"Endividamento!U59","v":0},{"$f":"Endividamento!V59","v":0},{"$f":"Endividamento!W59","v":0},{"$f":"Endividamento!X59","v":0},{"$f":"Endividamento!Y59","v":0},{"$f":"Endividamento!Z59","v":0},{"$f":"Endividamento!AA59","v":0},{"$f":"Endividamento!AB59","v":0},{"$f":"Endividamento!AC59","v":0},{"$f":"Endividamento!AD59","v":"-"},{"$f":"Endividamento!AE59","v":0},{"$f":"Endividamento!AF59","v":0},{"$f":"Endividamento!AG59","v":0},{"$f":"Endividamento!AH59","v":0},{"$f":"Endividamento!AI59","v":0},{"$f":"Endividamento!AJ59","v":0},{"$f":"Endividamento!AK59","v":0},{"$f":"Endividamento!AL59","v":0},{"$f":"Endividamento!AM59","v":0},{"$f":"Endividamento!AN59","v":0},{"$f":"Endividamento!AO59","v":0},{"$f":"Endividamento!AP59","v":0},{"$f":"Endividamento!AQ59","v":0},{"$f":"Endividamento!AR59","v":0},{"$f":"Endividamento!AS59","v":0},{"$f":"Endividamento!AT59","v":0},{"$f":"Endividamento!AU59","v":0},{"$f":"Endividamento!AV59","v":0},{"$f":"Endividamento!AW59","v":0},{"$f":"Endividamento!AX59","v":0},{"$f":"Endividamento!AY59","v":0},{"$f":"Endividamento!AZ59","v":0},{"$f":"Endividamento!BA59","v":0},{"$f":"Endividamento!BB59","v":0},{"$f":"Endividamento!BC59","v":0},{"$f":"Endividamento!BD59","v":"-"},{"$f":"Endividamento!BE59","v":"-"},{"$f":"Endividamento!BF59","v":"-"},{"$f":"Endividamento!BG59","v":"-"},{"$f":"Endividamento!BH59","v":"-"},{"$f":"Endividamento!BI59","v":"-"}]
["Energisa Parent Company","Derivative financial instruments, net",-43.029000000000003,33.395000000000003,"-",-76.424000000000007,null,"Derivative financial instruments, net",{"$f":"Endividamento!I60","v":0},{"$f":"Endividamento!J60","v":0},{"$f":"Endividamento!K60","v":0},{"$f":"Endividamento!L60","v":0},{"$f":"Endividamento!M60","v":0},{"$f":"Endividamento!N60","v":0},{"$f":"Endividamento!O60","v":0},{"$f":"Endividamento!P60","v":0},{"$f":"Endividamento!Q60","v":0},{"$f":"Endividamento!R60","v":0},{"$f":"Endividamento!S60","v":0},{"$f":"Endividamento!T60","v":0},{"$f":"Endividamento!U60","v":0},{"$f":"Endividamento!V60","v":0},{"$f":"Endividamento!W60","v":-94.6},{"$f":"Endividamento!X60","v":-9.4},{"$f":"Endividamento!Y60","v":-19.600000000000001},{"$f":"Endividamento!Z60","v":18.2},{"$f":"Endividamento!AA60","v":11},{"$f":"Endividamento!AB60","v":9.3000000000000007},{"$f":"Endividamento!AC60","v":12.7},{"$f":"Endividamento!AD60","v":"-"},{"$f":"Endividamento!AE60","v":0.7},{"$f":"Endividamento!AF60","v":151.9},{"$f":"Endividamento!AG60","v":258.89999999999998},{"$f":"Endividamento!AH60","v":239},{"$f":"Endividamento!AI60","v":227.8},{"$f":"Endividamento!AJ60","v":395.9},{"$f":"Endividamento!AK60","v":513.20000000000005},{"$f":"Endividamento!AL60","v":720.8},{"$f":"Endividamento!AM60","v":579.5},{"$f":"Endividamento!AN60","v":682.1},{"$f":"Endividamento!AO60","v":341.2},{"$f":"Endividamento!AP60","v":608.79999999999995},{"$f":"Endividamento!AQ60","v":352.17599999999999},{"$f":"Endividamento!AR60","v":549.154},{"$f":"Endividamento!AS60","v":372.85500000000002},{"$f":"Endividamento!AT60","v":207.636},{"$f":"Endividamento!AU60","v":-302.13099999999997},{"$f":"Endividamento!AV60","v":-494.47699999999998},{"$f":"Endividamento!AW60","v":-424.79399999999998},{"$f":"Endividamento!AX60","v":-464.70100000000002},{"$f":"Endividamento!AY60","v":-510.18200000000002},{"$f":"Endividamento!AZ60","v":-268.30500000000001},{"$f":"Endividamento!BA60","v":-255.54900000000001},{"$f":"Endividamento!BB60","v":-405.60700000000003},{"$f":"Endividamento!BC60","v":-523.40099999999995},{"$f":"Endividamento!BD60","v":-703.31100000000004},{"$f":"Endividamento!BE60","v":-699.97400000000005},{"$f":"Endividamento!BF60","v":-702.029},{"$f":"Endividamento!BG60","v":-797.66},{"$f":"Endividamento!BH60","v":-887.10400000000004},{"$f":"Endividamento!BI60","v":-1131.549}]
["Energisa Parent Company","Total debts",10939.922,8273.137999999999,32.234250172062914,2666.7840000000015,null,"Total debts",{"$f":"Endividamento!I61","v":840.7},{"$f":"Endividamento!J61","v":987.9},{"$f":"Endividamento!K61","v":998.59999999999991},{"$f":"Endividamento!L61","v":969.40000000000009},{"$f":"Endividamento!M61","v":952.40000000000009},{"$f":"Endividamento!N61","v":668.49999999999989},{"$f":"Endividamento!O61","v":624.79999999999995},{"$f":"Endividamento!P61","v":675.7},{"$f":"Endividamento!Q61","v":2122.2999999999997},{"$f":"Endividamento!R61","v":0},{"$f":"Endividamento!S61","v":0},{"$f":"Endividamento!T61","v":0},{"$f":"Endividamento!U61","v":0},{"$f":"Endividamento!V61","v":1790.5},{"$f":"Endividamento!W61","v":1731.9},{"$f":"Endividamento!X61","v":1881.6},{"$f":"Endividamento!Y61","v":1907},{"$f":"Endividamento!Z61","v":2046.5},{"$f":"Endividamento!AA61","v":1858.4},{"$f":"Endividamento!AB61","v":1735.5},{"$f":"Endividamento!AC61","v":1733.2},{"$f":"Endividamento!AD61","v":1672.8999999999999},{"$f":"Endividamento!AE61","v":1947.8999999999999},{"$f":"Endividamento!AF61","v":3014.5},{"$f":"Endividamento!AG61","v":3150.0000000000005},{"$f":"Endividamento!AH61","v":4247.5},{"$f":"Endividamento!AI61","v":4081.5},{"$f":"Endividamento!AJ61","v":4252.6000000000004},{"$f":"Endividamento!AK61","v":4403},{"$f":"Endividamento!AL61","v":5063.6000000000004},{"$f":"Endividamento!AM61","v":5053.2},{"$f":"Endividamento!AN61","v":5350.7},{"$f":"Endividamento!AO61","v":4955.2},{"$f":"Endividamento!AP61","v":5158},{"$f":"Endividamento!AQ61","v":5052.5729999999994},{"$f":"Endividamento!AR61","v":6035.0460000000003},{"$f":"Endividamento!AS61","v":6026.2890000000007},{"$f":"Endividamento!AT61","v":5411.1329999999998},{"$f":"Endividamento!AU61","v":5670.12},{"$f":"Endividamento!AV61","v":6959.96},{"$f":"Endividamento!AW61","v":7289.4930000000004},{"$f":"Endividamento!AX61","v":7425.6810000000005},{"$f":"Endividamento!AY61","v":5999.7530000000006},{"$f":"Endividamento!AZ61","v":6639.1440000000002},{"$f":"Endividamento!BA61","v":6848.616},{"$f":"Endividamento!BB61","v":8273.137999999999},{"$f":"Endividamento!BC61","v":8246.9500000000007},{"$f":"Endividamento!BD61","v":9924.1920000000009},{"$f":"Endividamento!BE61","v":10118.547999999999},{"$f":"Endividamento!BF61","v":10939.922},{"$f":"Endividamento!BG61","v":9651.5529999999999},{"$f":"Endividamento!BH61","v":9776.3760000000002},{"$f":"Endividamento!BI61","v":10769.287000000002}]
["Energisa Parent Company","(-) Cash and cash equivalents ",8520.2479999999996,4275.2879999999996,99.290620889165851,4244.96,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I62","v":425},{"$f":"Endividamento!J62","v":434.6},{"$f":"Endividamento!K62","v":330.8},{"$f":"Endividamento!L62","v":274.89999999999998},{"$f":"Endividamento!M62","v":494.7},{"$f":"Endividamento!N62","v":342.3},{"$f":"Endividamento!O62","v":276.39999999999998},{"$f":"Endividamento!P62","v":237.4},{"$f":"Endividamento!Q62","v":1588},{"$f":"Endividamento!R62","v":0},{"$f":"Endividamento!S62","v":0},{"$f":"Endividamento!T62","v":0},{"$f":"Endividamento!U62","v":0},{"$f":"Endividamento!V62","v":22.4},{"$f":"Endividamento!W62","v":26},{"$f":"Endividamento!X62","v":274.3},{"$f":"Endividamento!Y62","v":185.1},{"$f":"Endividamento!Z62","v":359.6},{"$f":"Endividamento!AA62","v":1420},{"$f":"Endividamento!AB62","v":839.4},{"$f":"Endividamento!AC62","v":718.6},{"$f":"Endividamento!AD62","v":799.8},{"$f":"Endividamento!AE62","v":1121},{"$f":"Endividamento!AF62","v":2045.3},{"$f":"Endividamento!AG62","v":1495.9},{"$f":"Endividamento!AH62","v":2784.4},{"$f":"Endividamento!AI62","v":2749.2},{"$f":"Endividamento!AJ62","v":2745.4},{"$f":"Endividamento!AK62","v":1540.3},{"$f":"Endividamento!AL62","v":2577},{"$f":"Endividamento!AM62","v":2472.9},{"$f":"Endividamento!AN62","v":2554.8000000000002},{"$f":"Endividamento!AO62","v":2563.1},{"$f":"Endividamento!AP62","v":2523.6},{"$f":"Endividamento!AQ62","v":2261.6320000000001},{"$f":"Endividamento!AR62","v":2654.9560000000001},{"$f":"Endividamento!AS62","v":2717.0790000000002},{"$f":"Endividamento!AT62","v":3072.5329999999999},{"$f":"Endividamento!AU62","v":3518.942},{"$f":"Endividamento!AV62","v":4683.3680000000004},{"$f":"Endividamento!AW62","v":3985.8119999999999},{"$f":"Endividamento!AX62","v":4258.1260000000002},{"$f":"Endividamento!AY62","v":4349.7},{"$f":"Endividamento!AZ62","v":4279.8},{"$f":"Endividamento!BA62","v":3436.1559999999999},{"$f":"Endividamento!BB62","v":4275.2879999999996},{"$f":"Endividamento!BC62","v":4245.7740000000003},{"$f":"Endividamento!BD62","v":5371.8630000000003},{"$f":"Endividamento!BE62","v":7095.9610000000002},{"$f":"Endividamento!BF62","v":8520.2479999999996},{"$f":"Endividamento!BG62","v":7689.7209999999995},{"$f":"Endividamento!BH62","v":7315.3149999999996},{"$f":"Endividamento!BI62","v":7980.8239999999996}]
["Energisa Parent Company","(-) Perpetual Notes",0,0,"-",0,null,"(-) Perpetual Notes",{"$f":"Endividamento!I63","v":361.3},{"$f":"Endividamento!J63","v":412.3},{"$f":"Endividamento!K63","v":0},{"$f":"Endividamento!L63","v":0},{"$f":"Endividamento!M63","v":0},{"$f":"Endividamento!N63","v":0},{"$f":"Endividamento!O63","v":0},{"$f":"Endividamento!P63","v":0},{"$f":"Endividamento!Q63","v":0},{"$f":"Endividamento!R63","v":0},{"$f":"Endividamento!S63","v":0},{"$f":"Endividamento!T63","v":0},{"$f":"Endividamento!U63","v":0},{"$f":"Endividamento!V63","v":0},{"$f":"Endividamento!W63","v":0},{"$f":"Endividamento!X63","v":0},{"$f":"Endividamento!Y63","v":0},{"$f":"Endividamento!Z63","v":0},{"$f":"Endividamento!AA63","v":0},{"$f":"Endividamento!AB63","v":0},{"$f":"Endividamento!AC63","v":0},{"$f":"Endividamento!AD63","v":0},{"$f":"Endividamento!AE63","v":0},{"$f":"Endividamento!AF63","v":0},{"$f":"Endividamento!AG63","v":0},{"$f":"Endividamento!AH63","v":0},{"$f":"Endividamento!AI63","v":0},{"$f":"Endividamento!AJ63","v":0},{"$f":"Endividamento!AK63","v":0},{"$f":"Endividamento!AL63","v":0},{"$f":"Endividamento!AM63","v":0},{"$f":"Endividamento!AN63","v":0},{"$f":"Endividamento!AO63","v":0},{"$f":"Endividamento!AP63","v":0},{"$f":"Endividamento!AQ63","v":0},{"$f":"Endividamento!AR63","v":0},{"$f":"Endividamento!AS63","v":0},{"$f":"Endividamento!AT63","v":0},{"$f":"Endividamento!AU63","v":0},{"$f":"Endividamento!AV63","v":0},{"$f":"Endividamento!AW63","v":0},{"$f":"Endividamento!AX63","v":0},{"$f":"Endividamento!AY63","v":0},{"$f":"Endividamento!AZ63","v":0},{"$f":"Endividamento!BA63","v":0},{"$f":"Endividamento!BB63","v":0},{"$f":"Endividamento!BC63","v":0},{"$f":"Endividamento!BD63","v":"-"},{"$f":"Endividamento!BE63","v":0},{"$f":"Endividamento!BF63","v":0},{"$f":"Endividamento!BG63","v":0},{"$f":"Endividamento!BH63","v":0},{"$f":"Endividamento!BI63","v":0}]
["Energisa Parent Company","Total net debts",2419.6740000000009,3997.8499999999995,-39.475618144752779,-1578.1759999999986,null,"Total net debts",{"$f":"Endividamento!I64","v":54.400000000000034},{"$f":"Endividamento!J64","v":140.99999999999994},{"$f":"Endividamento!K64","v":667.8},{"$f":"Endividamento!L64","v":694.50000000000011},{"$f":"Endividamento!M64","v":457.7000000000001},{"$f":"Endividamento!N64","v":326.19999999999987},{"$f":"Endividamento!O64","v":348.4},{"$f":"Endividamento!P64","v":438.30000000000007},{"$f":"Endividamento!Q64","v":534.29999999999973},{"$f":"Endividamento!R64","v":0},{"$f":"Endividamento!S64","v":0},{"$f":"Endividamento!T64","v":0},{"$f":"Endividamento!U64","v":0},{"$f":"Endividamento!V64","v":1768.1},{"$f":"Endividamento!W64","v":1705.9},{"$f":"Endividamento!X64","v":1607.3},{"$f":"Endividamento!Y64","v":1721.9},{"$f":"Endividamento!Z64","v":1686.9},{"$f":"Endividamento!AA64","v":438.40000000000009},{"$f":"Endividamento!AB64","v":896.1},{"$f":"Endividamento!AC64","v":1014.6},{"$f":"Endividamento!AD64","v":873.09999999999991},{"$f":"Endividamento!AE64","v":826.89999999999986},{"$f":"Endividamento!AF64","v":969.2},{"$f":"Endividamento!AG64","v":1654.1000000000004},{"$f":"Endividamento!AH64","v":1463.1},{"$f":"Endividamento!AI64","v":1332.3000000000002},{"$f":"Endividamento!AJ64","v":1507.2000000000003},{"$f":"Endividamento!AK64","v":2862.7},{"$f":"Endividamento!AL64","v":2486.6000000000004},{"$f":"Endividamento!AM64","v":2580.2999999999997},{"$f":"Endividamento!AN64","v":2795.8999999999996},{"$f":"Endividamento!AO64","v":2392.1},{"$f":"Endividamento!AP64","v":2634.4},{"$f":"Endividamento!AQ64","v":2790.9409999999993},{"$f":"Endividamento!AR64","v":3380.09},{"$f":"Endividamento!AS64","v":3309.2100000000005},{"$f":"Endividamento!AT64","v":2338.6},{"$f":"Endividamento!AU64","v":2151.1779999999999},{"$f":"Endividamento!AV64","v":2276.5919999999996},{"$f":"Endividamento!AW64","v":3303.6810000000005},{"$f":"Endividamento!AX64","v":3167.5550000000003},{"$f":"Endividamento!AY64","v":1650.0530000000008},{"$f":"Endividamento!AZ64","v":2359.3440000000001},{"$f":"Endividamento!BA64","v":3412.46},{"$f":"Endividamento!BB64","v":3997.8499999999995},{"$f":"Endividamento!BC64","v":4001.1760000000004},{"$f":"Endividamento!BD64","v":{"$error":"#VALUE!"}},{"$f":"Endividamento!BE64","v":3022.5869999999986},{"$f":"Endividamento!BF64","v":2419.6740000000009},{"$f":"Endividamento!BG64","v":1961.8320000000003},{"$f":"Endividamento!BH64","v":2461.0610000000006},{"$f":"Endividamento!BI64","v":2788.4630000000025}]
["Energisa Parent Company","(-) CDE Credits",0,0,"-",0,null,"(-) CDE Credits",{"$f":"Endividamento!I65","v":0},{"$f":"Endividamento!J65","v":0},{"$f":"Endividamento!K65","v":0},{"$f":"Endividamento!L65","v":0},{"$f":"Endividamento!M65","v":0},{"$f":"Endividamento!N65","v":0},{"$f":"Endividamento!O65","v":0},{"$f":"Endividamento!P65","v":0},{"$f":"Endividamento!Q65","v":0},{"$f":"Endividamento!R65","v":0},{"$f":"Endividamento!S65","v":0},{"$f":"Endividamento!T65","v":0},{"$f":"Endividamento!U65","v":0},{"$f":"Endividamento!V65","v":0},{"$f":"Endividamento!W65","v":0},{"$f":"Endividamento!X65","v":0},{"$f":"Endividamento!Y65","v":0},{"$f":"Endividamento!Z65","v":0},{"$f":"Endividamento!AA65","v":0},{"$f":"Endividamento!AB65","v":0},{"$f":"Endividamento!AC65","v":0},{"$f":"Endividamento!AD65","v":0},{"$f":"Endividamento!AE65","v":0},{"$f":"Endividamento!AF65","v":0},{"$f":"Endividamento!AG65","v":0},{"$f":"Endividamento!AH65","v":0},{"$f":"Endividamento!AI65","v":0},{"$f":"Endividamento!AJ65","v":0},{"$f":"Endividamento!AK65","v":0},{"$f":"Endividamento!AL65","v":0},{"$f":"Endividamento!AM65","v":0},{"$f":"Endividamento!AN65","v":0},{"$f":"Endividamento!AO65","v":0},{"$f":"Endividamento!AP65","v":0},{"$f":"Endividamento!AQ65","v":0},{"$f":"Endividamento!AR65","v":0},{"$f":"Endividamento!AS65","v":0},{"$f":"Endividamento!AT65","v":0},{"$f":"Endividamento!AU65","v":0},{"$f":"Endividamento!AV65","v":0},{"$f":"Endividamento!AW65","v":0},{"$f":"Endividamento!AX65","v":0},{"$f":"Endividamento!AY65","v":0},{"$f":"Endividamento!AZ65","v":0},{"$f":"Endividamento!BA65","v":0},{"$f":"Endividamento!BB65","v":0},{"$f":"Endividamento!BC65","v":0},{"$f":"Endividamento!BD65","v":0},{"$f":"Endividamento!BE65","v":0},{"$f":"Endividamento!BF65","v":0},{"$f":"Endividamento!BG65","v":0},{"$f":"Endividamento!BH65","v":0},{"$f":"Endividamento!BI65","v":0}]
["Energisa Parent Company","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I66","v":0},{"$f":"Endividamento!J66","v":0},{"$f":"Endividamento!K66","v":0},{"$f":"Endividamento!L66","v":0},{"$f":"Endividamento!M66","v":0},{"$f":"Endividamento!N66","v":0},{"$f":"Endividamento!O66","v":0},{"$f":"Endividamento!P66","v":0},{"$f":"Endividamento!Q66","v":0},{"$f":"Endividamento!R66","v":0},{"$f":"Endividamento!S66","v":0},{"$f":"Endividamento!T66","v":0},{"$f":"Endividamento!U66","v":0},{"$f":"Endividamento!V66","v":0},{"$f":"Endividamento!W66","v":0},{"$f":"Endividamento!X66","v":0},{"$f":"Endividamento!Y66","v":0},{"$f":"Endividamento!Z66","v":0},{"$f":"Endividamento!AA66","v":0},{"$f":"Endividamento!AB66","v":0},{"$f":"Endividamento!AC66","v":0},{"$f":"Endividamento!AD66","v":0},{"$f":"Endividamento!AE66","v":0},{"$f":"Endividamento!AF66","v":0},{"$f":"Endividamento!AG66","v":0},{"$f":"Endividamento!AH66","v":0},{"$f":"Endividamento!AI66","v":0},{"$f":"Endividamento!AJ66","v":0},{"$f":"Endividamento!AK66","v":0},{"$f":"Endividamento!AL66","v":0},{"$f":"Endividamento!AM66","v":0},{"$f":"Endividamento!AN66","v":0},{"$f":"Endividamento!AO66","v":0},{"$f":"Endividamento!AP66","v":0},{"$f":"Endividamento!AQ66","v":0},{"$f":"Endividamento!AR66","v":0},{"$f":"Endividamento!AS66","v":0},{"$f":"Endividamento!AT66","v":0},{"$f":"Endividamento!AU66","v":0},{"$f":"Endividamento!AV66","v":0},{"$f":"Endividamento!AW66","v":0},{"$f":"Endividamento!AX66","v":0},{"$f":"Endividamento!AY66","v":0},{"$f":"Endividamento!AZ66","v":0},{"$f":"Endividamento!BA66","v":0},{"$f":"Endividamento!BB66","v":0},{"$f":"Endividamento!BC66","v":0},{"$f":"Endividamento!BD66","v":0},{"$f":"Endividamento!BE66","v":0},{"$f":"Endividamento!BF66","v":0},{"$f":"Endividamento!BG66","v":0},{"$f":"Endividamento!BH66","v":0},{"$f":"Endividamento!BI66","v":0}]
["Energisa Parent Company","(-) CVA Credits",0,0,"-",0,null,"(-) CVA Credits",{"$f":"Endividamento!I67","v":0},{"$f":"Endividamento!J67","v":0},{"$f":"Endividamento!K67","v":0},{"$f":"Endividamento!L67","v":0},{"$f":"Endividamento!M67","v":0},{"$f":"Endividamento!N67","v":0},{"$f":"Endividamento!O67","v":0},{"$f":"Endividamento!P67","v":0},{"$f":"Endividamento!Q67","v":0},{"$f":"Endividamento!R67","v":0},{"$f":"Endividamento!S67","v":0},{"$f":"Endividamento!T67","v":0},{"$f":"Endividamento!U67","v":0},{"$f":"Endividamento!V67","v":0},{"$f":"Endividamento!W67","v":0},{"$f":"Endividamento!X67","v":0},{"$f":"Endividamento!Y67","v":0},{"$f":"Endividamento!Z67","v":0},{"$f":"Endividamento!AA67","v":0},{"$f":"Endividamento!AB67","v":0},{"$f":"Endividamento!AC67","v":0},{"$f":"Endividamento!AD67","v":0},{"$f":"Endividamento!AE67","v":0},{"$f":"Endividamento!AF67","v":0},{"$f":"Endividamento!AG67","v":0},{"$f":"Endividamento!AH67","v":0},{"$f":"Endividamento!AI67","v":0},{"$f":"Endividamento!AJ67","v":0},{"$f":"Endividamento!AK67","v":0},{"$f":"Endividamento!AL67","v":0},{"$f":"Endividamento!AM67","v":0},{"$f":"Endividamento!AN67","v":0},{"$f":"Endividamento!AO67","v":0},{"$f":"Endividamento!AP67","v":0},{"$f":"Endividamento!AQ67","v":0},{"$f":"Endividamento!AR67","v":0},{"$f":"Endividamento!AS67","v":0},{"$f":"Endividamento!AT67","v":0},{"$f":"Endividamento!AU67","v":0},{"$f":"Endividamento!AV67","v":0},{"$f":"Endividamento!AW67","v":0},{"$f":"Endividamento!AX67","v":0},{"$f":"Endividamento!AY67","v":0},{"$f":"Endividamento!AZ67","v":0},{"$f":"Endividamento!BA67","v":0},{"$f":"Endividamento!BB67","v":0},{"$f":"Endividamento!BC67","v":0},{"$f":"Endividamento!BD67","v":0},{"$f":"Endividamento!BE67","v":0},{"$f":"Endividamento!BF67","v":0},{"$f":"Endividamento!BG67","v":0},{"$f":"Endividamento!BH67","v":0},{"$f":"Endividamento!BI67","v":0}]
["Energisa Parent Company","Total net debts less sector credits",2419.6740000000009,3997.8499999999995,-39.475618144752779,-1578.1759999999986,null,"Total net debts less sector credits",{"$f":"Endividamento!I68","v":54.400000000000034},{"$f":"Endividamento!J68","v":140.99999999999994},{"$f":"Endividamento!K68","v":667.8},{"$f":"Endividamento!L68","v":694.50000000000011},{"$f":"Endividamento!M68","v":457.7000000000001},{"$f":"Endividamento!N68","v":326.19999999999987},{"$f":"Endividamento!O68","v":348.4},{"$f":"Endividamento!P68","v":438.30000000000007},{"$f":"Endividamento!Q68","v":534.29999999999973},{"$f":"Endividamento!R68","v":0},{"$f":"Endividamento!S68","v":0},{"$f":"Endividamento!T68","v":0},{"$f":"Endividamento!U68","v":0},{"$f":"Endividamento!V68","v":1768.1},{"$f":"Endividamento!W68","v":1705.9},{"$f":"Endividamento!X68","v":1607.3},{"$f":"Endividamento!Y68","v":1721.9},{"$f":"Endividamento!Z68","v":1686.9},{"$f":"Endividamento!AA68","v":438.40000000000009},{"$f":"Endividamento!AB68","v":896.1},{"$f":"Endividamento!AC68","v":1014.6},{"$f":"Endividamento!AD68","v":873.09999999999991},{"$f":"Endividamento!AE68","v":826.89999999999986},{"$f":"Endividamento!AF68","v":969.2},{"$f":"Endividamento!AG68","v":1654.1000000000004},{"$f":"Endividamento!AH68","v":1463.1},{"$f":"Endividamento!AI68","v":1332.3000000000002},{"$f":"Endividamento!AJ68","v":1507.2000000000003},{"$f":"Endividamento!AK68","v":2862.7},{"$f":"Endividamento!AL68","v":2486.6000000000004},{"$f":"Endividamento!AM68","v":2580.2999999999997},{"$f":"Endividamento!AN68","v":2795.8999999999996},{"$f":"Endividamento!AO68","v":2392.1},{"$f":"Endividamento!AP68","v":2634.4},{"$f":"Endividamento!AQ68","v":2790.9409999999993},{"$f":"Endividamento!AR68","v":3380.09},{"$f":"Endividamento!AS68","v":3309.2100000000005},{"$f":"Endividamento!AT68","v":2338.6},{"$f":"Endividamento!AU68","v":2151.1779999999999},{"$f":"Endividamento!AV68","v":2276.5919999999996},{"$f":"Endividamento!AW68","v":3303.6810000000005},{"$f":"Endividamento!AX68","v":3167.5550000000003},{"$f":"Endividamento!AY68","v":1650.0530000000008},{"$f":"Endividamento!AZ68","v":2359.3440000000001},{"$f":"Endividamento!BA68","v":3412.46},{"$f":"Endividamento!BB68","v":3997.8499999999995},{"$f":"Endividamento!BC68","v":4001.1760000000004},{"$f":"Endividamento!BD68","v":{"$error":"#VALUE!"}},{"$f":"Endividamento!BE68","v":3022.5869999999986},{"$f":"Endividamento!BF68","v":2419.6740000000009},{"$f":"Endividamento!BG68","v":1961.8320000000003},{"$f":"Endividamento!BH68","v":2461.0610000000006},{"$f":"Endividamento!BI68","v":2788.4630000000025}]
["Energisa Parent Company"]
["EMR","EMR",null,null,null,null,null,{"$f":"B70","v":"EMR"}]
["EMR"]
["EMR"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMR"]
["EMR"]
["EMR"]
["EMR","Current ",{"$f":"INDEX($H$72:$XFD$97,MATCH($B76,$H$72:$H$97,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":302.10999999999996},270.91199999999998,{"$f":"IFERROR(IF((C76/D76-1)*100<=-100,\"-\",IF((C76/D76-1)*100=0,\"-\",(C76/D76-1)*100)),\"-\")","v":11.51591660760689},{"$f":"C76-D76","v":31.197999999999979},null,"Current ",{"$f":"Endividamento!I76","v":39.6},{"$f":"Endividamento!J76","v":34.200000000000003},{"$f":"Endividamento!K76","v":34.4},{"$f":"Endividamento!L76","v":27.6},{"$f":"Endividamento!M76","v":29.5},{"$f":"Endividamento!N76","v":29.7},{"$f":"Endividamento!O76","v":72.3},{"$f":"Endividamento!P76","v":211.20000000000002},{"$f":"Endividamento!Q76","v":209.9},{"$f":"Endividamento!R76","v":202.2},{"$f":"Endividamento!S76","v":244.4},{"$f":"Endividamento!T76","v":247.70000000000002},{"$f":"Endividamento!U76","v":276.90000000000003},{"$f":"Endividamento!V76","v":186.8},{"$f":"Endividamento!W76","v":130.30000000000001},{"$f":"Endividamento!X76","v":110.39999999999998},{"$f":"Endividamento!Y76","v":115.5},{"$f":"Endividamento!Z76","v":150.29999999999998},{"$f":"Endividamento!AA76","v":171.6},{"$f":"Endividamento!AB76","v":157.4},{"$f":"Endividamento!AC76","v":152.69999999999999},{"$f":"Endividamento!AD76","v":184.7},{"$f":"Endividamento!AE76","v":106.3},{"$f":"Endividamento!AF76","v":106.3},{"$f":"Endividamento!AG76","v":100.59999999999998},{"$f":"Endividamento!AH76","v":95.1},{"$f":"Endividamento!AI76","v":87.1},{"$f":"Endividamento!AJ76","v":118.89999999999999},{"$f":"Endividamento!AK76","v":121.19999999999999},{"$f":"Endividamento!AL76","v":142.09999999999997},{"$f":"Endividamento!AM76","v":124.2},{"$f":"Endividamento!AN76","v":133},{"$f":"Endividamento!AO76","v":247.00000000000003},{"$f":"Endividamento!AP76","v":238.89999999999998},{"$f":"Endividamento!AQ76","v":238.81300000000005},{"$f":"Endividamento!AR76","v":273.81700000000006},{"$f":"Endividamento!AS76","v":160.76},{"$f":"Endividamento!AT76","v":75.474999999999994},{"$f":"Endividamento!AU76","v":84.472000000000008},{"$f":"Endividamento!AV76","v":59.135000000000005},{"$f":"Endividamento!AW76","v":126.25700000000001},{"$f":"Endividamento!AX76","v":145.53899999999999},{"$f":"Endividamento!AY76","v":167.79999999999995},{"$f":"Endividamento!AZ76","v":193.34699999999998},{"$f":"Endividamento!BA76","v":210.18599999999998},{"$f":"Endividamento!BB76","v":270.91199999999998},{"$f":"Endividamento!BC76","v":271.48099999999999},{"$f":"Endividamento!BD76","v":266.76299999999998},{"$f":"Endividamento!BE76","v":295.68},{"$f":"Endividamento!BF76","v":302.10999999999996},{"$f":"Endividamento!BG76","v":350.60500000000002},{"$f":"Endividamento!BH76","v":275.11800000000005},{"$f":"Endividamento!BI76","v":245.976}]
["EMR","Loans, financing and leasing",241.119,158.79,51.84772340827508,82.329000000000008,null,"Loans, financing and leasing",{"$f":"Endividamento!I77","v":34},{"$f":"Endividamento!J77","v":27.4},{"$f":"Endividamento!K77","v":26.2},{"$f":"Endividamento!L77","v":23.1},{"$f":"Endividamento!M77","v":24.2},{"$f":"Endividamento!N77","v":23.8},{"$f":"Endividamento!O77","v":66.099999999999994},{"$f":"Endividamento!P77","v":206.9},{"$f":"Endividamento!Q77","v":205.4},{"$f":"Endividamento!R77","v":137.1},{"$f":"Endividamento!S77","v":176.9},{"$f":"Endividamento!T77","v":243.3},{"$f":"Endividamento!U77","v":253.6},{"$f":"Endividamento!V77","v":182.4},{"$f":"Endividamento!W77","v":115.7},{"$f":"Endividamento!X77","v":97.6},{"$f":"Endividamento!Y77","v":102.5},{"$f":"Endividamento!Z77","v":98},{"$f":"Endividamento!AA77","v":152.19999999999999},{"$f":"Endividamento!AB77","v":134.9},{"$f":"Endividamento!AC77","v":129},{"$f":"Endividamento!AD77","v":163.1},{"$f":"Endividamento!AE77","v":94.5},{"$f":"Endividamento!AF77","v":97.5},{"$f":"Endividamento!AG77","v":89.1},{"$f":"Endividamento!AH77","v":97.2},{"$f":"Endividamento!AI77","v":84},{"$f":"Endividamento!AJ77","v":118.6},{"$f":"Endividamento!AK77","v":117.6},{"$f":"Endividamento!AL77","v":137.1},{"$f":"Endividamento!AM77","v":120},{"$f":"Endividamento!AN77","v":118.8},{"$f":"Endividamento!AO77","v":242.8},{"$f":"Endividamento!AP77","v":243.7},{"$f":"Endividamento!AQ77","v":243.86799999999999},{"$f":"Endividamento!AR77","v":270.86700000000002},{"$f":"Endividamento!AS77","v":162.999},{"$f":"Endividamento!AT77","v":37.344999999999999},{"$f":"Endividamento!AU77","v":39.466000000000001},{"$f":"Endividamento!AV77","v":4.3410000000000002},{"$f":"Endividamento!AW77","v":5.9210000000000003},{"$f":"Endividamento!AX77","v":31.122},{"$f":"Endividamento!AY77","v":30.95},{"$f":"Endividamento!AZ77","v":50.945},{"$f":"Endividamento!BA77","v":140.10599999999999},{"$f":"Endividamento!BB77","v":158.79},{"$f":"Endividamento!BC77","v":168.21},{"$f":"Endividamento!BD77","v":164.756},{"$f":"Endividamento!BE77","v":180.38499999999999},{"$f":"Endividamento!BF77","v":241.119},{"$f":"Endividamento!BG77","v":289.28100000000001},{"$f":"Endividamento!BH77","v":219.839},{"$f":"Endividamento!BI77","v":208.90100000000001}]
["EMR","Debentures",56.438000000000002,71.75,-21.340766550522648,-15.311999999999998,null,"Debentures",{"$f":"Endividamento!I78","v":0},{"$f":"Endividamento!J78","v":0},{"$f":"Endividamento!K78","v":0},{"$f":"Endividamento!L78","v":0},{"$f":"Endividamento!M78","v":0},{"$f":"Endividamento!N78","v":0},{"$f":"Endividamento!O78","v":0},{"$f":"Endividamento!P78","v":0},{"$f":"Endividamento!Q78","v":0},{"$f":"Endividamento!R78","v":60.1},{"$f":"Endividamento!S78","v":62},{"$f":"Endividamento!T78","v":0},{"$f":"Endividamento!U78","v":0},{"$f":"Endividamento!V78","v":0},{"$f":"Endividamento!W78","v":0},{"$f":"Endividamento!X78","v":0},{"$f":"Endividamento!Y78","v":0},{"$f":"Endividamento!Z78","v":0},{"$f":"Endividamento!AA78","v":0},{"$f":"Endividamento!AB78","v":0},{"$f":"Endividamento!AC78","v":0},{"$f":"Endividamento!AD78","v":0},{"$f":"Endividamento!AE78","v":0.1},{"$f":"Endividamento!AF78","v":0.8},{"$f":"Endividamento!AG78","v":1.8},{"$f":"Endividamento!AH78","v":2.1},{"$f":"Endividamento!AI78","v":3.2},{"$f":"Endividamento!AJ78","v":1.2},{"$f":"Endividamento!AK78","v":1.9},{"$f":"Endividamento!AL78","v":2.7},{"$f":"Endividamento!AM78","v":4.3},{"$f":"Endividamento!AN78","v":16.399999999999999},{"$f":"Endividamento!AO78","v":17.399999999999999},{"$f":"Endividamento!AP78","v":17.399999999999999},{"$f":"Endividamento!AQ78","v":17.411000000000001},{"$f":"Endividamento!AR78","v":16.742999999999999},{"$f":"Endividamento!AS78","v":17.038},{"$f":"Endividamento!AT78","v":27.672999999999998},{"$f":"Endividamento!AU78","v":28.971},{"$f":"Endividamento!AV78","v":33.811},{"$f":"Endividamento!AW78","v":95.66},{"$f":"Endividamento!AX78","v":84.977000000000004},{"$f":"Endividamento!AY78","v":107.57599999999999},{"$f":"Endividamento!AZ78","v":105.77500000000001},{"$f":"Endividamento!BA78","v":26.774000000000001},{"$f":"Endividamento!BB78","v":71.75},{"$f":"Endividamento!BC78","v":74.241},{"$f":"Endividamento!BD78","v":74.007999999999996},{"$f":"Endividamento!BE78","v":99.575999999999993},{"$f":"Endividamento!BF78","v":56.438000000000002},{"$f":"Endividamento!BG78","v":56.033999999999999},{"$f":"Endividamento!BH78","v":57.537999999999997},{"$f":"Endividamento!BI78","v":37.023000000000003}]
["EMR","Debt charges",10.515000000000001,8.7829999999999995,19.719913469201877,1.7320000000000011,null,"Debt charges",{"$f":"Endividamento!I79","v":4},{"$f":"Endividamento!J79","v":5.2},{"$f":"Endividamento!K79","v":6.6},{"$f":"Endividamento!L79","v":2.7},{"$f":"Endividamento!M79","v":3.5},{"$f":"Endividamento!N79","v":4.0999999999999996},{"$f":"Endividamento!O79","v":4.3},{"$f":"Endividamento!P79","v":2.5},{"$f":"Endividamento!Q79","v":2.7},{"$f":"Endividamento!R79","v":3.4},{"$f":"Endividamento!S79","v":4.3},{"$f":"Endividamento!T79","v":3.6},{"$f":"Endividamento!U79","v":23},{"$f":"Endividamento!V79","v":4.0999999999999996},{"$f":"Endividamento!W79","v":6.2},{"$f":"Endividamento!X79","v":4.0999999999999996},{"$f":"Endividamento!Y79","v":3.7},{"$f":"Endividamento!Z79","v":5.0999999999999996},{"$f":"Endividamento!AA79","v":5},{"$f":"Endividamento!AB79","v":6.1},{"$f":"Endividamento!AC79","v":6.2},{"$f":"Endividamento!AD79","v":7.7},{"$f":"Endividamento!AE79","v":1.5},{"$f":"Endividamento!AF79","v":1.7},{"$f":"Endividamento!AG79","v":4.0999999999999996},{"$f":"Endividamento!AH79","v":1.9},{"$f":"Endividamento!AI79","v":3.5},{"$f":"Endividamento!AJ79","v":1.4},{"$f":"Endividamento!AK79","v":4.0999999999999996},{"$f":"Endividamento!AL79","v":2.1},{"$f":"Endividamento!AM79","v":4.0999999999999996},{"$f":"Endividamento!AN79","v":0.9},{"$f":"Endividamento!AO79","v":3.3},{"$f":"Endividamento!AP79","v":4},{"$f":"Endividamento!AQ79","v":6.7130000000000001},{"$f":"Endividamento!AR79","v":8.9149999999999991},{"$f":"Endividamento!AS79","v":6.4489999999999998},{"$f":"Endividamento!AT79","v":3.681},{"$f":"Endividamento!AU79","v":5.3490000000000002},{"$f":"Endividamento!AV79","v":1.02},{"$f":"Endividamento!AW79","v":1.8680000000000001},{"$f":"Endividamento!AX79","v":1.32},{"$f":"Endividamento!AY79","v":6.0209999999999999},{"$f":"Endividamento!AZ79","v":8.8219999999999992},{"$f":"Endividamento!BA79","v":7.9909999999999997},{"$f":"Endividamento!BB79","v":8.7829999999999995},{"$f":"Endividamento!BC79","v":8.7409999999999997},{"$f":"Endividamento!BD79","v":8.5879999999999992},{"$f":"Endividamento!BE79","v":8.3719999999999999},{"$f":"Endividamento!BF79","v":10.515000000000001},{"$f":"Endividamento!BG79","v":8.5589999999999993},{"$f":"Endividamento!BH79","v":11.367000000000001},{"$f":"Endividamento!BI79","v":6.4770000000000003}]
["EMR","Tax financing and employee benefits",3.5059999999999998,1.444,142.79778393351799,2.0619999999999998,null,"Tax financing and employee benefits",{"$f":"Endividamento!I80","v":1.6},{"$f":"Endividamento!J80","v":1.6},{"$f":"Endividamento!K80","v":1.6},{"$f":"Endividamento!L80","v":1.8},{"$f":"Endividamento!M80","v":1.8},{"$f":"Endividamento!N80","v":1.8},{"$f":"Endividamento!O80","v":1.9},{"$f":"Endividamento!P80","v":1.8},{"$f":"Endividamento!Q80","v":1.8},{"$f":"Endividamento!R80","v":1.6},{"$f":"Endividamento!S80","v":1.2},{"$f":"Endividamento!T80","v":0.8},{"$f":"Endividamento!U80","v":0.3},{"$f":"Endividamento!V80","v":0.3},{"$f":"Endividamento!W80","v":0.3},{"$f":"Endividamento!X80","v":0.6},{"$f":"Endividamento!Y80","v":0.6},{"$f":"Endividamento!Z80","v":0.6},{"$f":"Endividamento!AA80","v":0.6},{"$f":"Endividamento!AB80","v":0.9},{"$f":"Endividamento!AC80","v":1.1000000000000001},{"$f":"Endividamento!AD80","v":0.9},{"$f":"Endividamento!AE80","v":0.9},{"$f":"Endividamento!AF80","v":1.3},{"$f":"Endividamento!AG80","v":1.3},{"$f":"Endividamento!AH80","v":1.3},{"$f":"Endividamento!AI80","v":1.3},{"$f":"Endividamento!AJ80","v":1.1000000000000001},{"$f":"Endividamento!AK80","v":1.1000000000000001},{"$f":"Endividamento!AL80","v":1.1000000000000001},{"$f":"Endividamento!AM80","v":1.1000000000000001},{"$f":"Endividamento!AN80","v":2.1},{"$f":"Endividamento!AO80","v":2.1},{"$f":"Endividamento!AP80","v":2.1},{"$f":"Endividamento!AQ80","v":2.129},{"$f":"Endividamento!AR80","v":1.0209999999999999},{"$f":"Endividamento!AS80","v":1.0209999999999999},{"$f":"Endividamento!AT80","v":1.0209999999999999},{"$f":"Endividamento!AU80","v":1.0209999999999999},{"$f":"Endividamento!AV80","v":1.214},{"$f":"Endividamento!AW80","v":1.214},{"$f":"Endividamento!AX80","v":1.214},{"$f":"Endividamento!AY80","v":1.214},{"$f":"Endividamento!AZ80","v":1.444},{"$f":"Endividamento!BA80","v":1.444},{"$f":"Endividamento!BB80","v":1.444},{"$f":"Endividamento!BC80","v":1.444},{"$f":"Endividamento!BD80","v":3.5059999999999998},{"$f":"Endividamento!BE80","v":3.5070000000000001},{"$f":"Endividamento!BF80","v":3.5059999999999998},{"$f":"Endividamento!BG80","v":3.5059999999999998},{"$f":"Endividamento!BH80","v":2.093},{"$f":"Endividamento!BI80","v":2.093}]
["EMR","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I81","v":0},{"$f":"Endividamento!J81","v":0},{"$f":"Endividamento!K81","v":0},{"$f":"Endividamento!L81","v":0},{"$f":"Endividamento!M81","v":0},{"$f":"Endividamento!N81","v":0},{"$f":"Endividamento!O81","v":0},{"$f":"Endividamento!P81","v":0},{"$f":"Endividamento!Q81","v":0},{"$f":"Endividamento!R81","v":0},{"$f":"Endividamento!S81","v":0},{"$f":"Endividamento!T81","v":0},{"$f":"Endividamento!U81","v":0},{"$f":"Endividamento!V81","v":0},{"$f":"Endividamento!W81","v":0},{"$f":"Endividamento!X81","v":0},{"$f":"Endividamento!Y81","v":0},{"$f":"Endividamento!Z81","v":0},{"$f":"Endividamento!AA81","v":0},{"$f":"Endividamento!AB81","v":0},{"$f":"Endividamento!AC81","v":0},{"$f":"Endividamento!AD81","v":0},{"$f":"Endividamento!AE81","v":0},{"$f":"Endividamento!AF81","v":0},{"$f":"Endividamento!AG81","v":0},{"$f":"Endividamento!AH81","v":0},{"$f":"Endividamento!AI81","v":0},{"$f":"Endividamento!AJ81","v":0},{"$f":"Endividamento!AK81","v":0},{"$f":"Endividamento!AL81","v":0},{"$f":"Endividamento!AM81","v":0},{"$f":"Endividamento!AN81","v":0},{"$f":"Endividamento!AO81","v":0},{"$f":"Endividamento!AP81","v":0},{"$f":"Endividamento!AQ81","v":0},{"$f":"Endividamento!AR81","v":0},{"$f":"Endividamento!AS81","v":0},{"$f":"Endividamento!AT81","v":0},{"$f":"Endividamento!AU81","v":0},{"$f":"Endividamento!AV81","v":0},{"$f":"Endividamento!AW81","v":0},{"$f":"Endividamento!AX81","v":0},{"$f":"Endividamento!AY81","v":0},{"$f":"Endividamento!AZ81","v":0},{"$f":"Endividamento!BA81","v":0},{"$f":"Endividamento!BB81","v":0},{"$f":"Endividamento!BC81","v":0},{"$f":"Endividamento!BD81","v":"-"},{"$f":"Endividamento!BE81","v":"-"},{"$f":"Endividamento!BF81","v":"-"},{"$f":"Endividamento!BG81","v":"-"},{"$f":"Endividamento!BH81","v":"-"},{"$f":"Endividamento!BI81","v":"-"}]
["EMR","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I82","v":0},{"$f":"Endividamento!J82","v":0},{"$f":"Endividamento!K82","v":0},{"$f":"Endividamento!L82","v":0},{"$f":"Endividamento!M82","v":0},{"$f":"Endividamento!N82","v":0},{"$f":"Endividamento!O82","v":0},{"$f":"Endividamento!P82","v":0},{"$f":"Endividamento!Q82","v":0},{"$f":"Endividamento!R82","v":0},{"$f":"Endividamento!S82","v":0},{"$f":"Endividamento!T82","v":0},{"$f":"Endividamento!U82","v":0},{"$f":"Endividamento!V82","v":0},{"$f":"Endividamento!W82","v":0},{"$f":"Endividamento!X82","v":0},{"$f":"Endividamento!Y82","v":0},{"$f":"Endividamento!Z82","v":0},{"$f":"Endividamento!AA82","v":0},{"$f":"Endividamento!AB82","v":0},{"$f":"Endividamento!AC82","v":0},{"$f":"Endividamento!AD82","v":0},{"$f":"Endividamento!AE82","v":0},{"$f":"Endividamento!AF82","v":0},{"$f":"Endividamento!AG82","v":0},{"$f":"Endividamento!AH82","v":0},{"$f":"Endividamento!AI82","v":0},{"$f":"Endividamento!AJ82","v":0},{"$f":"Endividamento!AK82","v":0},{"$f":"Endividamento!AL82","v":0},{"$f":"Endividamento!AM82","v":0},{"$f":"Endividamento!AN82","v":0},{"$f":"Endividamento!AO82","v":0},{"$f":"Endividamento!AP82","v":0},{"$f":"Endividamento!AQ82","v":0},{"$f":"Endividamento!AR82","v":0},{"$f":"Endividamento!AS82","v":0},{"$f":"Endividamento!AT82","v":0},{"$f":"Endividamento!AU82","v":0},{"$f":"Endividamento!AV82","v":0},{"$f":"Endividamento!AW82","v":0},{"$f":"Endividamento!AX82","v":0},{"$f":"Endividamento!AY82","v":0},{"$f":"Endividamento!AZ82","v":0},{"$f":"Endividamento!BA82","v":0},{"$f":"Endividamento!BB82","v":0},{"$f":"Endividamento!BC82","v":0},{"$f":"Endividamento!BD82","v":"-"},{"$f":"Endividamento!BE82","v":"-"},{"$f":"Endividamento!BF82","v":"-"},{"$f":"Endividamento!BG82","v":"-"},{"$f":"Endividamento!BH82","v":"-"},{"$f":"Endividamento!BI82","v":"-"}]
["EMR","Derivative financial instruments, net",-9.468,30.145,"-",-39.613,null,"Derivative financial instruments, net",{"$f":"Endividamento!I83","v":0},{"$f":"Endividamento!J83","v":0},{"$f":"Endividamento!K83","v":0},{"$f":"Endividamento!L83","v":0},{"$f":"Endividamento!M83","v":0},{"$f":"Endividamento!N83","v":0},{"$f":"Endividamento!O83","v":0},{"$f":"Endividamento!P83","v":0},{"$f":"Endividamento!Q83","v":0},{"$f":"Endividamento!R83","v":0},{"$f":"Endividamento!S83","v":0},{"$f":"Endividamento!T83","v":0},{"$f":"Endividamento!U83","v":0},{"$f":"Endividamento!V83","v":0},{"$f":"Endividamento!W83","v":8.1},{"$f":"Endividamento!X83","v":8.1},{"$f":"Endividamento!Y83","v":8.6999999999999993},{"$f":"Endividamento!Z83","v":46.6},{"$f":"Endividamento!AA83","v":13.8},{"$f":"Endividamento!AB83","v":15.5},{"$f":"Endividamento!AC83","v":16.399999999999999},{"$f":"Endividamento!AD83","v":13},{"$f":"Endividamento!AE83","v":9.3000000000000007},{"$f":"Endividamento!AF83","v":5},{"$f":"Endividamento!AG83","v":4.3},{"$f":"Endividamento!AH83","v":-7.4},{"$f":"Endividamento!AI83","v":-4.9000000000000004},{"$f":"Endividamento!AJ83","v":-3.4},{"$f":"Endividamento!AK83","v":-3.5},{"$f":"Endividamento!AL83","v":-0.9},{"$f":"Endividamento!AM83","v":-5.3},{"$f":"Endividamento!AN83","v":-5.2},{"$f":"Endividamento!AO83","v":-18.600000000000001},{"$f":"Endividamento!AP83","v":-28.3},{"$f":"Endividamento!AQ83","v":-31.308},{"$f":"Endividamento!AR83","v":-23.728999999999999},{"$f":"Endividamento!AS83","v":-26.747},{"$f":"Endividamento!AT83","v":5.7549999999999999},{"$f":"Endividamento!AU83","v":9.6649999999999991},{"$f":"Endividamento!AV83","v":18.748999999999999},{"$f":"Endividamento!AW83","v":21.594000000000001},{"$f":"Endividamento!AX83","v":26.905999999999999},{"$f":"Endividamento!AY83","v":22.039000000000001},{"$f":"Endividamento!AZ83","v":26.361000000000001},{"$f":"Endividamento!BA83","v":33.871000000000002},{"$f":"Endividamento!BB83","v":30.145},{"$f":"Endividamento!BC83","v":18.844999999999999},{"$f":"Endividamento!BD83","v":15.904999999999999},{"$f":"Endividamento!BE83","v":3.84},{"$f":"Endividamento!BF83","v":-9.468},{"$f":"Endividamento!BG83","v":-6.7750000000000004},{"$f":"Endividamento!BH83","v":-15.718999999999999},{"$f":"Endividamento!BI83","v":-8.5180000000000007}]
["EMR","Noncurrent",746.50800000000004,603.06700000000001,23.78525105834013,143.44100000000003,null,"Noncurrent",{"$f":"Endividamento!I84","v":246.2},{"$f":"Endividamento!J84","v":253.39999999999998},{"$f":"Endividamento!K84","v":327.8},{"$f":"Endividamento!L84","v":302.10000000000002},{"$f":"Endividamento!M84","v":298.7},{"$f":"Endividamento!N84","v":328.1},{"$f":"Endividamento!O84","v":286.40000000000003},{"$f":"Endividamento!P84","v":138.29999999999998},{"$f":"Endividamento!Q84","v":138.70000000000002},{"$f":"Endividamento!R84","v":134.20000000000002},{"$f":"Endividamento!S84","v":110.80000000000001},{"$f":"Endividamento!T84","v":99.8},{"$f":"Endividamento!U84","v":108.3},{"$f":"Endividamento!V84","v":159.4},{"$f":"Endividamento!W84","v":194.3},{"$f":"Endividamento!X84","v":222.9},{"$f":"Endividamento!Y84","v":216.6},{"$f":"Endividamento!Z84","v":260.2},{"$f":"Endividamento!AA84","v":191.9},{"$f":"Endividamento!AB84","v":192.79999999999998},{"$f":"Endividamento!AC84","v":194.8},{"$f":"Endividamento!AD84","v":177.8},{"$f":"Endividamento!AE84","v":157.80000000000001},{"$f":"Endividamento!AF84","v":312.2},{"$f":"Endividamento!AG84","v":284.90000000000003},{"$f":"Endividamento!AH84","v":288.09999999999997},{"$f":"Endividamento!AI84","v":286.40000000000003},{"$f":"Endividamento!AJ84","v":294.09999999999997},{"$f":"Endividamento!AK84","v":290.3},{"$f":"Endividamento!AL84","v":352.3},{"$f":"Endividamento!AM84","v":353.8},{"$f":"Endividamento!AN84","v":300.8},{"$f":"Endividamento!AO84","v":304.10000000000002},{"$f":"Endividamento!AP84","v":280.40000000000003},{"$f":"Endividamento!AQ84","v":280.56299999999999},{"$f":"Endividamento!AR84","v":263.04199999999997},{"$f":"Endividamento!AS84","v":393.42400000000004},{"$f":"Endividamento!AT84","v":445.71499999999997},{"$f":"Endividamento!AU84","v":477.73099999999994},{"$f":"Endividamento!AV84","v":489.95200000000006},{"$f":"Endividamento!AW84","v":427.88299999999998},{"$f":"Endividamento!AX84","v":402.726},{"$f":"Endividamento!AY84","v":547.76299999999992},{"$f":"Endividamento!AZ84","v":608.57799999999997},{"$f":"Endividamento!BA84","v":618.76700000000005},{"$f":"Endividamento!BB84","v":603.06700000000001},{"$f":"Endividamento!BC84","v":583.86099999999999},{"$f":"Endividamento!BD84","v":685.82},{"$f":"Endividamento!BE84","v":658.65099999999984},{"$f":"Endividamento!BF84","v":746.50800000000004},{"$f":"Endividamento!BG84","v":680.69299999999998},{"$f":"Endividamento!BH84","v":1061.4659999999999},{"$f":"Endividamento!BI84","v":976.46600000000001}]
["EMR","Loans, financing and leasing",241.119,158.79,51.84772340827508,82.329000000000008,null,"Loans, financing and leasing",{"$f":"Endividamento!I85","v":242.2},{"$f":"Endividamento!J85","v":249.7},{"$f":"Endividamento!K85","v":324.5},{"$f":"Endividamento!L85","v":299},{"$f":"Endividamento!M85","v":295.5},{"$f":"Endividamento!N85","v":325.10000000000002},{"$f":"Endividamento!O85","v":283.8},{"$f":"Endividamento!P85","v":136.19999999999999},{"$f":"Endividamento!Q85","v":136.9},{"$f":"Endividamento!R85","v":132.4},{"$f":"Endividamento!S85","v":108.9},{"$f":"Endividamento!T85","v":98.2},{"$f":"Endividamento!U85","v":106.6},{"$f":"Endividamento!V85","v":157.6},{"$f":"Endividamento!W85","v":228.3},{"$f":"Endividamento!X85","v":258.8},{"$f":"Endividamento!Y85","v":237.2},{"$f":"Endividamento!Z85","v":289.7},{"$f":"Endividamento!AA85","v":193.4},{"$f":"Endividamento!AB85","v":192.5},{"$f":"Endividamento!AC85","v":190.5},{"$f":"Endividamento!AD85","v":176.8},{"$f":"Endividamento!AE85","v":136.80000000000001},{"$f":"Endividamento!AF85","v":244.1},{"$f":"Endividamento!AG85","v":215.6},{"$f":"Endividamento!AH85","v":230},{"$f":"Endividamento!AI85","v":232},{"$f":"Endividamento!AJ85","v":189.9},{"$f":"Endividamento!AK85","v":186.4},{"$f":"Endividamento!AL85","v":173.4},{"$f":"Endividamento!AM85","v":182.9},{"$f":"Endividamento!AN85","v":138.5},{"$f":"Endividamento!AO85","v":86.5},{"$f":"Endividamento!AP85","v":40},{"$f":"Endividamento!AQ85","v":39.622999999999998},{"$f":"Endividamento!AR85","v":2.5649999999999999},{"$f":"Endividamento!AS85","v":140.16200000000001},{"$f":"Endividamento!AT85","v":191.136},{"$f":"Endividamento!AU85","v":236.49299999999999},{"$f":"Endividamento!AV85","v":278.66800000000001},{"$f":"Endividamento!AW85","v":246.916},{"$f":"Endividamento!AX85","v":234.75800000000001},{"$f":"Endividamento!AY85","v":335.53300000000002},{"$f":"Endividamento!AZ85","v":363.56799999999998},{"$f":"Endividamento!BA85","v":371.23700000000002},{"$f":"Endividamento!BB85","v":380.61700000000002},{"$f":"Endividamento!BC85","v":384.81299999999999},{"$f":"Endividamento!BD85","v":380.392},{"$f":"Endividamento!BE85","v":383.71199999999999},{"$f":"Endividamento!BF85","v":332.26900000000001},{"$f":"Endividamento!BG85","v":279.887},{"$f":"Endividamento!BH85","v":402.98500000000001},{"$f":"Endividamento!BI85","v":273.12}]
["EMR","Debentures",56.438000000000002,71.75,-21.340766550522648,-15.311999999999998,null,"Debentures",{"$f":"Endividamento!I86","v":0},{"$f":"Endividamento!J86","v":0},{"$f":"Endividamento!K86","v":0},{"$f":"Endividamento!L86","v":0},{"$f":"Endividamento!M86","v":0},{"$f":"Endividamento!N86","v":0},{"$f":"Endividamento!O86","v":0},{"$f":"Endividamento!P86","v":0},{"$f":"Endividamento!Q86","v":0},{"$f":"Endividamento!R86","v":0},{"$f":"Endividamento!S86","v":0},{"$f":"Endividamento!T86","v":0},{"$f":"Endividamento!U86","v":0},{"$f":"Endividamento!V86","v":"-"},{"$f":"Endividamento!W86","v":0},{"$f":"Endividamento!X86","v":0},{"$f":"Endividamento!Y86","v":0},{"$f":"Endividamento!Z86","v":0},{"$f":"Endividamento!AA86","v":0},{"$f":"Endividamento!AB86","v":0},{"$f":"Endividamento!AC86","v":0},{"$f":"Endividamento!AD86","v":0},{"$f":"Endividamento!AE86","v":15.5},{"$f":"Endividamento!AF86","v":65.400000000000006},{"$f":"Endividamento!AG86","v":65.7},{"$f":"Endividamento!AH86","v":65.8},{"$f":"Endividamento!AI86","v":66.099999999999994},{"$f":"Endividamento!AJ86","v":119.9},{"$f":"Endividamento!AK86","v":119.7},{"$f":"Endividamento!AL86","v":193.4},{"$f":"Endividamento!AM86","v":195.6},{"$f":"Endividamento!AN86","v":182.5},{"$f":"Endividamento!AO86","v":240.1},{"$f":"Endividamento!AP86","v":243.7},{"$f":"Endividamento!AQ86","v":243.62799999999999},{"$f":"Endividamento!AR86","v":267.07299999999998},{"$f":"Endividamento!AS86","v":266.10599999999999},{"$f":"Endividamento!AT86","v":257.13900000000001},{"$f":"Endividamento!AU86","v":257.59699999999998},{"$f":"Endividamento!AV86","v":239.65799999999999},{"$f":"Endividamento!AW86","v":182.82},{"$f":"Endividamento!AX86","v":184.691},{"$f":"Endividamento!AY86","v":222.71700000000001},{"$f":"Endividamento!AZ86","v":262.40600000000001},{"$f":"Endividamento!BA86","v":265.66000000000003},{"$f":"Endividamento!BB86","v":223.387},{"$f":"Endividamento!BC86","v":198.684},{"$f":"Endividamento!BD86","v":289.75},{"$f":"Endividamento!BE86","v":266.791},{"$f":"Endividamento!BF86","v":413.11700000000002},{"$f":"Endividamento!BG86","v":392.80700000000002},{"$f":"Endividamento!BH86","v":684.11099999999999},{"$f":"Endividamento!BI86","v":692.42399999999998}]
["EMR","Tax financing and employee benefits",3.5059999999999998,1.444,142.79778393351799,2.0619999999999998,null,"Tax financing and employee benefits",{"$f":"Endividamento!I87","v":4},{"$f":"Endividamento!J87","v":3.7},{"$f":"Endividamento!K87","v":3.3},{"$f":"Endividamento!L87","v":3.1},{"$f":"Endividamento!M87","v":3.2},{"$f":"Endividamento!N87","v":3},{"$f":"Endividamento!O87","v":2.6},{"$f":"Endividamento!P87","v":2.1},{"$f":"Endividamento!Q87","v":1.8},{"$f":"Endividamento!R87","v":1.8},{"$f":"Endividamento!S87","v":1.9},{"$f":"Endividamento!T87","v":1.6},{"$f":"Endividamento!U87","v":1.7},{"$f":"Endividamento!V87","v":1.8},{"$f":"Endividamento!W87","v":1.9},{"$f":"Endividamento!X87","v":1.7},{"$f":"Endividamento!Y87","v":1.9},{"$f":"Endividamento!Z87","v":2.1},{"$f":"Endividamento!AA87","v":2.2000000000000002},{"$f":"Endividamento!AB87","v":3.6},{"$f":"Endividamento!AC87","v":3.8},{"$f":"Endividamento!AD87","v":4},{"$f":"Endividamento!AE87","v":4.3},{"$f":"Endividamento!AF87","v":5.7},{"$f":"Endividamento!AG87","v":6},{"$f":"Endividamento!AH87","v":6.4},{"$f":"Endividamento!AI87","v":6.8},{"$f":"Endividamento!AJ87","v":5.9},{"$f":"Endividamento!AK87","v":6.2},{"$f":"Endividamento!AL87","v":6.4},{"$f":"Endividamento!AM87","v":6.7},{"$f":"Endividamento!AN87","v":8},{"$f":"Endividamento!AO87","v":8.6},{"$f":"Endividamento!AP87","v":9.1},{"$f":"Endividamento!AQ87","v":9.6370000000000005},{"$f":"Endividamento!AR87","v":9.5269999999999992},{"$f":"Endividamento!AS87","v":9.7710000000000008},{"$f":"Endividamento!AT87","v":10.026},{"$f":"Endividamento!AU87","v":10.282},{"$f":"Endividamento!AV87","v":7.9080000000000004},{"$f":"Endividamento!AW87","v":8.2110000000000003},{"$f":"Endividamento!AX87","v":8.5150000000000006},{"$f":"Endividamento!AY87","v":8.7469999999999999},{"$f":"Endividamento!AZ87","v":8.4740000000000002},{"$f":"Endividamento!BA87","v":8.8350000000000009},{"$f":"Endividamento!BB87","v":9.1959999999999997},{"$f":"Endividamento!BC87","v":9.5570000000000004},{"$f":"Endividamento!BD87","v":21.663},{"$f":"Endividamento!BE87","v":22.54},{"$f":"Endividamento!BF87","v":23.417000000000002},{"$f":"Endividamento!BG87","v":24.294},{"$f":"Endividamento!BH87","v":13.471},{"$f":"Endividamento!BI87","v":13.994999999999999}]
["EMR","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I88","v":0},{"$f":"Endividamento!J88","v":0},{"$f":"Endividamento!K88","v":0},{"$f":"Endividamento!L88","v":0},{"$f":"Endividamento!M88","v":0},{"$f":"Endividamento!N88","v":0},{"$f":"Endividamento!O88","v":0},{"$f":"Endividamento!P88","v":0},{"$f":"Endividamento!Q88","v":0},{"$f":"Endividamento!R88","v":0},{"$f":"Endividamento!S88","v":0},{"$f":"Endividamento!T88","v":0},{"$f":"Endividamento!U88","v":0},{"$f":"Endividamento!V88","v":0},{"$f":"Endividamento!W88","v":0},{"$f":"Endividamento!X88","v":0},{"$f":"Endividamento!Y88","v":0},{"$f":"Endividamento!Z88","v":0},{"$f":"Endividamento!AA88","v":0},{"$f":"Endividamento!AB88","v":0},{"$f":"Endividamento!AC88","v":0},{"$f":"Endividamento!AD88","v":0},{"$f":"Endividamento!AE88","v":0},{"$f":"Endividamento!AF88","v":0},{"$f":"Endividamento!AG88","v":0},{"$f":"Endividamento!AH88","v":0},{"$f":"Endividamento!AI88","v":0},{"$f":"Endividamento!AJ88","v":0},{"$f":"Endividamento!AK88","v":0},{"$f":"Endividamento!AL88","v":0},{"$f":"Endividamento!AM88","v":0},{"$f":"Endividamento!AN88","v":0},{"$f":"Endividamento!AO88","v":0},{"$f":"Endividamento!AP88","v":0},{"$f":"Endividamento!AQ88","v":0},{"$f":"Endividamento!AR88","v":0},{"$f":"Endividamento!AS88","v":0},{"$f":"Endividamento!AT88","v":0},{"$f":"Endividamento!AU88","v":0},{"$f":"Endividamento!AV88","v":0},{"$f":"Endividamento!AW88","v":0},{"$f":"Endividamento!AX88","v":0},{"$f":"Endividamento!AY88","v":0},{"$f":"Endividamento!AZ88","v":0},{"$f":"Endividamento!BA88","v":0},{"$f":"Endividamento!BB88","v":0},{"$f":"Endividamento!BC88","v":0},{"$f":"Endividamento!BD88","v":"-"},{"$f":"Endividamento!BE88","v":"-"},{"$f":"Endividamento!BF88","v":"-"},{"$f":"Endividamento!BG88","v":"-"},{"$f":"Endividamento!BH88","v":"-"},{"$f":"Endividamento!BI88","v":"-"}]
["EMR","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I89","v":0},{"$f":"Endividamento!J89","v":0},{"$f":"Endividamento!K89","v":0},{"$f":"Endividamento!L89","v":0},{"$f":"Endividamento!M89","v":0},{"$f":"Endividamento!N89","v":0},{"$f":"Endividamento!O89","v":0},{"$f":"Endividamento!P89","v":0},{"$f":"Endividamento!Q89","v":0},{"$f":"Endividamento!R89","v":0},{"$f":"Endividamento!S89","v":0},{"$f":"Endividamento!T89","v":0},{"$f":"Endividamento!U89","v":0},{"$f":"Endividamento!V89","v":0},{"$f":"Endividamento!W89","v":0},{"$f":"Endividamento!X89","v":0},{"$f":"Endividamento!Y89","v":0},{"$f":"Endividamento!Z89","v":0},{"$f":"Endividamento!AA89","v":0},{"$f":"Endividamento!AB89","v":0},{"$f":"Endividamento!AC89","v":0},{"$f":"Endividamento!AD89","v":0},{"$f":"Endividamento!AE89","v":0},{"$f":"Endividamento!AF89","v":0},{"$f":"Endividamento!AG89","v":0},{"$f":"Endividamento!AH89","v":0},{"$f":"Endividamento!AI89","v":0},{"$f":"Endividamento!AJ89","v":0},{"$f":"Endividamento!AK89","v":0},{"$f":"Endividamento!AL89","v":0},{"$f":"Endividamento!AM89","v":0},{"$f":"Endividamento!AN89","v":0},{"$f":"Endividamento!AO89","v":0},{"$f":"Endividamento!AP89","v":0},{"$f":"Endividamento!AQ89","v":0},{"$f":"Endividamento!AR89","v":0},{"$f":"Endividamento!AS89","v":0},{"$f":"Endividamento!AT89","v":0},{"$f":"Endividamento!AU89","v":0},{"$f":"Endividamento!AV89","v":0},{"$f":"Endividamento!AW89","v":0},{"$f":"Endividamento!AX89","v":0},{"$f":"Endividamento!AY89","v":0},{"$f":"Endividamento!AZ89","v":0},{"$f":"Endividamento!BA89","v":0},{"$f":"Endividamento!BB89","v":0},{"$f":"Endividamento!BC89","v":0},{"$f":"Endividamento!BD89","v":"-"},{"$f":"Endividamento!BE89","v":"-"},{"$f":"Endividamento!BF89","v":"-"},{"$f":"Endividamento!BG89","v":"-"},{"$f":"Endividamento!BH89","v":"-"},{"$f":"Endividamento!BI89","v":"-"}]
["EMR","Derivative financial instruments, net",-9.468,30.145,"-",-39.613,null,"Derivative financial instruments, net",{"$f":"Endividamento!I90","v":0},{"$f":"Endividamento!J90","v":0},{"$f":"Endividamento!K90","v":0},{"$f":"Endividamento!L90","v":0},{"$f":"Endividamento!M90","v":0},{"$f":"Endividamento!N90","v":0},{"$f":"Endividamento!O90","v":0},{"$f":"Endividamento!P90","v":0},{"$f":"Endividamento!Q90","v":0},{"$f":"Endividamento!R90","v":0},{"$f":"Endividamento!S90","v":0},{"$f":"Endividamento!T90","v":0},{"$f":"Endividamento!U90","v":0},{"$f":"Endividamento!V90","v":0},{"$f":"Endividamento!W90","v":-35.9},{"$f":"Endividamento!X90","v":-37.6},{"$f":"Endividamento!Y90","v":-22.5},{"$f":"Endividamento!Z90","v":-31.6},{"$f":"Endividamento!AA90","v":-3.7},{"$f":"Endividamento!AB90","v":-3.3},{"$f":"Endividamento!AC90","v":0.5},{"$f":"Endividamento!AD90","v":-3},{"$f":"Endividamento!AE90","v":1.2},{"$f":"Endividamento!AF90","v":-3},{"$f":"Endividamento!AG90","v":-2.4},{"$f":"Endividamento!AH90","v":-14.1},{"$f":"Endividamento!AI90","v":-18.5},{"$f":"Endividamento!AJ90","v":-21.6},{"$f":"Endividamento!AK90","v":-22},{"$f":"Endividamento!AL90","v":-20.9},{"$f":"Endividamento!AM90","v":-31.4},{"$f":"Endividamento!AN90","v":-28.2},{"$f":"Endividamento!AO90","v":-31.1},{"$f":"Endividamento!AP90","v":-12.4},{"$f":"Endividamento!AQ90","v":-12.324999999999999},{"$f":"Endividamento!AR90","v":-16.123000000000001},{"$f":"Endividamento!AS90","v":-22.614999999999998},{"$f":"Endividamento!AT90","v":-12.586},{"$f":"Endividamento!AU90","v":-26.640999999999998},{"$f":"Endividamento!AV90","v":-36.281999999999996},{"$f":"Endividamento!AW90","v":-10.064},{"$f":"Endividamento!AX90","v":-25.238},{"$f":"Endividamento!AY90","v":-19.234000000000002},{"$f":"Endividamento!AZ90","v":-25.87},{"$f":"Endividamento!BA90","v":-26.965},{"$f":"Endividamento!BB90","v":-10.132999999999999},{"$f":"Endividamento!BC90","v":-9.1929999999999996},{"$f":"Endividamento!BD90","v":-5.9850000000000003},{"$f":"Endividamento!BE90","v":-14.391999999999999},{"$f":"Endividamento!BF90","v":-22.295000000000002},{"$f":"Endividamento!BG90","v":-16.295000000000002},{"$f":"Endividamento!BH90","v":-39.100999999999999},{"$f":"Endividamento!BI90","v":-3.073}]
["EMR","Total debts",1048.6179999999999,873.97900000000004,19.982059065492397,174.6389999999999,null,"Total debts",{"$f":"Endividamento!I91","v":285.8},{"$f":"Endividamento!J91","v":287.59999999999997},{"$f":"Endividamento!K91","v":362.2},{"$f":"Endividamento!L91","v":329.70000000000005},{"$f":"Endividamento!M91","v":328.2},{"$f":"Endividamento!N91","v":357.8},{"$f":"Endividamento!O91","v":358.70000000000005},{"$f":"Endividamento!P91","v":349.5},{"$f":"Endividamento!Q91","v":348.6},{"$f":"Endividamento!R91","v":336.4},{"$f":"Endividamento!S91","v":355.20000000000005},{"$f":"Endividamento!T91","v":347.5},{"$f":"Endividamento!U91","v":385.20000000000005},{"$f":"Endividamento!V91","v":346.20000000000005},{"$f":"Endividamento!W91","v":324.60000000000002},{"$f":"Endividamento!X91","v":333.29999999999995},{"$f":"Endividamento!Y91","v":332.1},{"$f":"Endividamento!Z91","v":410.5},{"$f":"Endividamento!AA91","v":363.5},{"$f":"Endividamento!AB91","v":350.2},{"$f":"Endividamento!AC91","v":347.5},{"$f":"Endividamento!AD91","v":362.5},{"$f":"Endividamento!AE91","v":264.10000000000002},{"$f":"Endividamento!AF91","v":418.5},{"$f":"Endividamento!AG91","v":385.5},{"$f":"Endividamento!AH91","v":383.19999999999993},{"$f":"Endividamento!AI91","v":373.5},{"$f":"Endividamento!AJ91","v":412.99999999999994},{"$f":"Endividamento!AK91","v":411.5},{"$f":"Endividamento!AL91","v":494.4},{"$f":"Endividamento!AM91","v":478},{"$f":"Endividamento!AN91","v":433.8},{"$f":"Endividamento!AO91","v":551.1},{"$f":"Endividamento!AP91","v":519.29999999999995},{"$f":"Endividamento!AQ91","v":519.37599999999998},{"$f":"Endividamento!AR91","v":536.85900000000004},{"$f":"Endividamento!AS91","v":554.18399999999997},{"$f":"Endividamento!AT91","v":521.18999999999994},{"$f":"Endividamento!AU91","v":562.20299999999997},{"$f":"Endividamento!AV91","v":549.0870000000001},{"$f":"Endividamento!AW91","v":554.14},{"$f":"Endividamento!AX91","v":548.26499999999999},{"$f":"Endividamento!AY91","v":715.56299999999987},{"$f":"Endividamento!AZ91","v":801.92499999999995},{"$f":"Endividamento!BA91","v":828.95299999999997},{"$f":"Endividamento!BB91","v":873.97900000000004},{"$f":"Endividamento!BC91","v":855.34199999999998},{"$f":"Endividamento!BD91","v":952.58300000000008},{"$f":"Endividamento!BE91","v":954.3309999999999},{"$f":"Endividamento!BF91","v":1048.6179999999999},{"$f":"Endividamento!BG91","v":1031.298},{"$f":"Endividamento!BH91","v":1336.5839999999998},{"$f":"Endividamento!BI91","v":1222.442}]
["EMR","(-) Cash and cash equivalents ",274.20600000000002,206.21199999999999,32.972862878978937,67.994000000000028,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I92","v":85.5},{"$f":"Endividamento!J92","v":79.3},{"$f":"Endividamento!K92","v":139},{"$f":"Endividamento!L92","v":100.8},{"$f":"Endividamento!M92","v":106.8},{"$f":"Endividamento!N92","v":85.4},{"$f":"Endividamento!O92","v":71.400000000000006},{"$f":"Endividamento!P92","v":42.7},{"$f":"Endividamento!Q92","v":45.8},{"$f":"Endividamento!R92","v":20.9},{"$f":"Endividamento!S92","v":30.4},{"$f":"Endividamento!T92","v":21},{"$f":"Endividamento!U92","v":19.100000000000001},{"$f":"Endividamento!V92","v":27.9},{"$f":"Endividamento!W92","v":39.1},{"$f":"Endividamento!X92","v":89.8},{"$f":"Endividamento!Y92","v":66.3},{"$f":"Endividamento!Z92","v":125.2},{"$f":"Endividamento!AA92","v":148.30000000000001},{"$f":"Endividamento!AB92","v":143.1},{"$f":"Endividamento!AC92","v":169.1},{"$f":"Endividamento!AD92","v":170.2},{"$f":"Endividamento!AE92","v":47.8},{"$f":"Endividamento!AF92","v":170.1},{"$f":"Endividamento!AG92","v":120.4},{"$f":"Endividamento!AH92","v":116.6},{"$f":"Endividamento!AI92","v":80.8},{"$f":"Endividamento!AJ92","v":99.9},{"$f":"Endividamento!AK92","v":108.1},{"$f":"Endividamento!AL92","v":167.2},{"$f":"Endividamento!AM92","v":115},{"$f":"Endividamento!AN92","v":93.1},{"$f":"Endividamento!AO92","v":204.4},{"$f":"Endividamento!AP92","v":168.6},{"$f":"Endividamento!AQ92","v":214.21299999999999},{"$f":"Endividamento!AR92","v":223.36799999999999},{"$f":"Endividamento!AS92","v":236.25299999999999},{"$f":"Endividamento!AT92","v":153.76599999999999},{"$f":"Endividamento!AU92","v":171.94200000000001},{"$f":"Endividamento!AV92","v":128.62799999999999},{"$f":"Endividamento!AW92","v":121.574},{"$f":"Endividamento!AX92","v":76.015000000000001},{"$f":"Endividamento!AY92","v":226.179},{"$f":"Endividamento!AZ92","v":193.01300000000001},{"$f":"Endividamento!BA92","v":215.56700000000001},{"$f":"Endividamento!BB92","v":206.21199999999999},{"$f":"Endividamento!BC92","v":151.68700000000001},{"$f":"Endividamento!BD92","v":215.68199999999999},{"$f":"Endividamento!BE92","v":228.15700000000001},{"$f":"Endividamento!BF92","v":274.20600000000002},{"$f":"Endividamento!BG92","v":208.65},{"$f":"Endividamento!BH92","v":451.03500000000003},{"$f":"Endividamento!BI92","v":299.81599999999997}]
["EMR","Total net debts",774.41199999999992,667.76700000000005,15.970390869869266,106.64499999999987,null,"Total net debts",{"$f":"Endividamento!I93","v":200.3},{"$f":"Endividamento!J93","v":208.29999999999995},{"$f":"Endividamento!K93","v":223.2},{"$f":"Endividamento!L93","v":228.90000000000003},{"$f":"Endividamento!M93","v":221.39999999999998},{"$f":"Endividamento!N93","v":272.39999999999998},{"$f":"Endividamento!O93","v":287.30000000000007},{"$f":"Endividamento!P93","v":306.8},{"$f":"Endividamento!Q93","v":302.8},{"$f":"Endividamento!R93","v":315.5},{"$f":"Endividamento!S93","v":324.80000000000007},{"$f":"Endividamento!T93","v":326.5},{"$f":"Endividamento!U93","v":366.1},{"$f":"Endividamento!V93","v":318.30000000000007},{"$f":"Endividamento!W93","v":285.5},{"$f":"Endividamento!X93","v":243.49999999999994},{"$f":"Endividamento!Y93","v":265.8},{"$f":"Endividamento!Z93","v":285.3},{"$f":"Endividamento!AA93","v":215.2},{"$f":"Endividamento!AB93","v":207.1},{"$f":"Endividamento!AC93","v":178.4},{"$f":"Endividamento!AD93","v":192.3},{"$f":"Endividamento!AE93","v":216.3},{"$f":"Endividamento!AF93","v":248.4},{"$f":"Endividamento!AG93","v":265.10000000000002},{"$f":"Endividamento!AH93","v":266.59999999999991},{"$f":"Endividamento!AI93","v":292.7},{"$f":"Endividamento!AJ93","v":313.09999999999991},{"$f":"Endividamento!AK93","v":303.39999999999998},{"$f":"Endividamento!AL93","v":327.2},{"$f":"Endividamento!AM93","v":363},{"$f":"Endividamento!AN93","v":340.70000000000005},{"$f":"Endividamento!AO93","v":346.70000000000005},{"$f":"Endividamento!AP93","v":350.69999999999993},{"$f":"Endividamento!AQ93","v":305.16300000000001},{"$f":"Endividamento!AR93","v":313.49100000000004},{"$f":"Endividamento!AS93","v":317.93099999999998},{"$f":"Endividamento!AT93","v":367.42399999999998},{"$f":"Endividamento!AU93","v":390.26099999999997},{"$f":"Endividamento!AV93","v":420.45900000000012},{"$f":"Endividamento!AW93","v":432.56599999999997},{"$f":"Endividamento!AX93","v":472.25},{"$f":"Endividamento!AY93","v":489.3839999999999},{"$f":"Endividamento!AZ93","v":608.91199999999992},{"$f":"Endividamento!BA93","v":613.38599999999997},{"$f":"Endividamento!BB93","v":667.76700000000005},{"$f":"Endividamento!BC93","v":703.65499999999997},{"$f":"Endividamento!BD93","v":736.90100000000007},{"$f":"Endividamento!BE93","v":726.17399999999986},{"$f":"Endividamento!BF93","v":774.41199999999992},{"$f":"Endividamento!BG93","v":822.64800000000002},{"$f":"Endividamento!BH93","v":885.54899999999975},{"$f":"Endividamento!BI93","v":922.62599999999998}]
["EMR","(-) CDE Credits",13.843,19.571000000000002,-29.267794185274131,-5.7280000000000015,null,"(-) CDE Credits",{"$f":"Endividamento!I94","v":0},{"$f":"Endividamento!J94","v":0},{"$f":"Endividamento!K94","v":0},{"$f":"Endividamento!L94","v":0},{"$f":"Endividamento!M94","v":0},{"$f":"Endividamento!N94","v":0},{"$f":"Endividamento!O94","v":0},{"$f":"Endividamento!P94","v":0},{"$f":"Endividamento!Q94","v":0},{"$f":"Endividamento!R94","v":0},{"$f":"Endividamento!S94","v":0},{"$f":"Endividamento!T94","v":0},{"$f":"Endividamento!U94","v":0},{"$f":"Endividamento!V94","v":0},{"$f":"Endividamento!W94","v":24.9},{"$f":"Endividamento!X94","v":8.3000000000000007},{"$f":"Endividamento!Y94","v":14.1},{"$f":"Endividamento!Z94","v":14.5},{"$f":"Endividamento!AA94","v":25},{"$f":"Endividamento!AB94","v":13.5},{"$f":"Endividamento!AC94","v":15.8},{"$f":"Endividamento!AD94","v":18.100000000000001},{"$f":"Endividamento!AE94","v":21.9},{"$f":"Endividamento!AF94","v":20.5},{"$f":"Endividamento!AG94","v":20.6},{"$f":"Endividamento!AH94","v":16.399999999999999},{"$f":"Endividamento!AI94","v":16.3},{"$f":"Endividamento!AJ94","v":14.5},{"$f":"Endividamento!AK94","v":12.7},{"$f":"Endividamento!AL94","v":9.4},{"$f":"Endividamento!AM94","v":11.1},{"$f":"Endividamento!AN94","v":12.4},{"$f":"Endividamento!AO94","v":14.7},{"$f":"Endividamento!AP94","v":15.9},{"$f":"Endividamento!AQ94","v":16.75},{"$f":"Endividamento!AR94","v":16.77},{"$f":"Endividamento!AS94","v":15.749000000000001},{"$f":"Endividamento!AT94","v":18.923999999999999},{"$f":"Endividamento!AU94","v":17.68},{"$f":"Endividamento!AV94","v":26.806999999999999},{"$f":"Endividamento!AW94","v":15.085000000000001},{"$f":"Endividamento!AX94","v":12.239000000000001},{"$f":"Endividamento!AY94","v":12.946},{"$f":"Endividamento!AZ94","v":11.409000000000001},{"$f":"Endividamento!BA94","v":16.963999999999999},{"$f":"Endividamento!BB94","v":19.571000000000002},{"$f":"Endividamento!BC94","v":13.271000000000001},{"$f":"Endividamento!BD94","v":10.932},{"$f":"Endividamento!BE94","v":10.96},{"$f":"Endividamento!BF94","v":13.843},{"$f":"Endividamento!BG94","v":17.507999999999999},{"$f":"Endividamento!BH94","v":25.802},{"$f":"Endividamento!BI94","v":36.716000000000001}]
["EMR","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I95","v":0},{"$f":"Endividamento!J95","v":0},{"$f":"Endividamento!K95","v":0},{"$f":"Endividamento!L95","v":0},{"$f":"Endividamento!M95","v":0},{"$f":"Endividamento!N95","v":0},{"$f":"Endividamento!O95","v":0},{"$f":"Endividamento!P95","v":0},{"$f":"Endividamento!Q95","v":0},{"$f":"Endividamento!R95","v":0},{"$f":"Endividamento!S95","v":0},{"$f":"Endividamento!T95","v":0},{"$f":"Endividamento!U95","v":0},{"$f":"Endividamento!V95","v":0},{"$f":"Endividamento!W95","v":0},{"$f":"Endividamento!X95","v":0},{"$f":"Endividamento!Y95","v":0},{"$f":"Endividamento!Z95","v":0},{"$f":"Endividamento!AA95","v":0},{"$f":"Endividamento!AB95","v":0},{"$f":"Endividamento!AC95","v":0},{"$f":"Endividamento!AD95","v":0},{"$f":"Endividamento!AE95","v":0},{"$f":"Endividamento!AF95","v":0},{"$f":"Endividamento!AG95","v":0},{"$f":"Endividamento!AH95","v":0},{"$f":"Endividamento!AI95","v":0},{"$f":"Endividamento!AJ95","v":0},{"$f":"Endividamento!AK95","v":0},{"$f":"Endividamento!AL95","v":0},{"$f":"Endividamento!AM95","v":0},{"$f":"Endividamento!AN95","v":0},{"$f":"Endividamento!AO95","v":0},{"$f":"Endividamento!AP95","v":0},{"$f":"Endividamento!AQ95","v":0},{"$f":"Endividamento!AR95","v":0},{"$f":"Endividamento!AS95","v":0},{"$f":"Endividamento!AT95","v":0},{"$f":"Endividamento!AU95","v":0},{"$f":"Endividamento!AV95","v":0},{"$f":"Endividamento!AW95","v":0},{"$f":"Endividamento!AX95","v":0},{"$f":"Endividamento!AY95","v":0},{"$f":"Endividamento!AZ95","v":0},{"$f":"Endividamento!BA95","v":0},{"$f":"Endividamento!BB95","v":0},{"$f":"Endividamento!BC95","v":0},{"$f":"Endividamento!BD95","v":0},{"$f":"Endividamento!BE95","v":0},{"$f":"Endividamento!BF95","v":0},{"$f":"Endividamento!BG95","v":0},{"$f":"Endividamento!BH95","v":0},{"$f":"Endividamento!BI95","v":0}]
["EMR","(-) CVA Credits",-95.430999999999997,44.97,"-",-140.40100000000001,null,"(-) CVA Credits",{"$f":"Endividamento!I96","v":0},{"$f":"Endividamento!J96","v":0},{"$f":"Endividamento!K96","v":0},{"$f":"Endividamento!L96","v":0},{"$f":"Endividamento!M96","v":0},{"$f":"Endividamento!N96","v":0},{"$f":"Endividamento!O96","v":0},{"$f":"Endividamento!P96","v":0},{"$f":"Endividamento!Q96","v":0},{"$f":"Endividamento!R96","v":0},{"$f":"Endividamento!S96","v":0},{"$f":"Endividamento!T96","v":0},{"$f":"Endividamento!U96","v":0},{"$f":"Endividamento!V96","v":0},{"$f":"Endividamento!W96","v":0},{"$f":"Endividamento!X96","v":24.1},{"$f":"Endividamento!Y96","v":11.5},{"$f":"Endividamento!Z96","v":-1.4},{"$f":"Endividamento!AA96","v":4.2},{"$f":"Endividamento!AB96","v":2.2000000000000002},{"$f":"Endividamento!AC96","v":-9.9},{"$f":"Endividamento!AD96","v":-16.7},{"$f":"Endividamento!AE96","v":6},{"$f":"Endividamento!AF96","v":7.8},{"$f":"Endividamento!AG96","v":17.899999999999999},{"$f":"Endividamento!AH96","v":31.6},{"$f":"Endividamento!AI96","v":44.2},{"$f":"Endividamento!AJ96","v":40},{"$f":"Endividamento!AK96","v":31.2},{"$f":"Endividamento!AL96","v":46.7},{"$f":"Endividamento!AM96","v":43.7},{"$f":"Endividamento!AN96","v":28.2},{"$f":"Endividamento!AO96","v":22},{"$f":"Endividamento!AP96","v":33.1},{"$f":"Endividamento!AQ96","v":-18.401},{"$f":"Endividamento!AR96","v":-17.902000000000001},{"$f":"Endividamento!AS96","v":-17.263999999999999},{"$f":"Endividamento!AT96","v":-14.042999999999999},{"$f":"Endividamento!AU96","v":0.47499999999999998},{"$f":"Endividamento!AV96","v":15.946},{"$f":"Endividamento!AW96","v":8.734},{"$f":"Endividamento!AX96","v":27.068999999999999},{"$f":"Endividamento!AY96","v":9.516},{"$f":"Endividamento!AZ96","v":38.198},{"$f":"Endividamento!BA96","v":39.825000000000003},{"$f":"Endividamento!BB96","v":44.97},{"$f":"Endividamento!BC96","v":0.505},{"$f":"Endividamento!BD96","v":-2.7570000000000001},{"$f":"Endividamento!BE96","v":-2.6139999999999999},{"$f":"Endividamento!BF96","v":-95.430999999999997},{"$f":"Endividamento!BG96","v":-55.39},{"$f":"Endividamento!BH96","v":-39.350999999999999},{"$f":"Endividamento!BI96","v":-30.704000000000001}]
["EMR","Total net debts less sector credits",856,603.226,41.903697784909809,252.774,null,"Total net debts less sector credits",{"$f":"Endividamento!I97","v":200.3},{"$f":"Endividamento!J97","v":208.29999999999995},{"$f":"Endividamento!K97","v":223.2},{"$f":"Endividamento!L97","v":228.90000000000003},{"$f":"Endividamento!M97","v":221.39999999999998},{"$f":"Endividamento!N97","v":272.39999999999998},{"$f":"Endividamento!O97","v":287.30000000000007},{"$f":"Endividamento!P97","v":306.8},{"$f":"Endividamento!Q97","v":302.8},{"$f":"Endividamento!R97","v":315.5},{"$f":"Endividamento!S97","v":324.80000000000007},{"$f":"Endividamento!T97","v":326.5},{"$f":"Endividamento!U97","v":366.1},{"$f":"Endividamento!V97","v":318.30000000000007},{"$f":"Endividamento!W97","v":260.60000000000002},{"$f":"Endividamento!X97","v":211.09999999999994},{"$f":"Endividamento!Y97","v":240.20000000000002},{"$f":"Endividamento!Z97","v":272.2},{"$f":"Endividamento!AA97","v":186},{"$f":"Endividamento!AB97","v":191.4},{"$f":"Endividamento!AC97","v":172.5},{"$f":"Endividamento!AD97","v":190.9},{"$f":"Endividamento!AE97","v":188.4},{"$f":"Endividamento!AF97","v":220.1},{"$f":"Endividamento!AG97","v":226.60000000000002},{"$f":"Endividamento!AH97","v":218.59999999999991},{"$f":"Endividamento!AI97","v":232.2},{"$f":"Endividamento!AJ97","v":258.59999999999991},{"$f":"Endividamento!AK97","v":259.5},{"$f":"Endividamento!AL97","v":271.10000000000002},{"$f":"Endividamento!AM97","v":308.2},{"$f":"Endividamento!AN97","v":300.10000000000008},{"$f":"Endividamento!AO97","v":310.00000000000006},{"$f":"Endividamento!AP97","v":301.69999999999993},{"$f":"Endividamento!AQ97","v":306.81400000000002},{"$f":"Endividamento!AR97","v":314.62300000000005},{"$f":"Endividamento!AS97","v":319.44599999999997},{"$f":"Endividamento!AT97","v":362.54300000000001},{"$f":"Endividamento!AU97","v":372.10599999999994},{"$f":"Endividamento!AV97","v":377.70600000000007},{"$f":"Endividamento!AW97","v":408.74700000000001},{"$f":"Endividamento!AX97","v":432.94200000000001},{"$f":"Endividamento!AY97","v":466.92199999999985},{"$f":"Endividamento!AZ97","v":559.30499999999995},{"$f":"Endividamento!BA97","v":556.59699999999998},{"$f":"Endividamento!BB97","v":603.226},{"$f":"Endividamento!BC97","v":689.87900000000002},{"$f":"Endividamento!BD97","v":728.726},{"$f":"Endividamento!BE97","v":717.82799999999986},{"$f":"Endividamento!BF97","v":856},{"$f":"Endividamento!BG97","v":860.53},{"$f":"Endividamento!BH97","v":899.09799999999973},{"$f":"Endividamento!BI97","v":916.61399999999992}]
["EMR"]
["ENF","ENF",null,null,null,null,null,"ENF"]
["ENF"]
["ENF"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ENF"]
["ENF"]
["ENF"]
["ENF","Current ",{"$f":"INDEX($H$101:$XFD$126,MATCH($B105,$H$101:$H$126,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":0},0,{"$f":"IFERROR(IF((C105/D105-1)*100<=-100,\"-\",IF((C105/D105-1)*100=0,\"-\",(C105/D105-1)*100)),\"-\")","v":"-"},{"$f":"C105-D105","v":0},null,"Current ",{"$f":"Endividamento!I105","v":11.900000000000002},{"$f":"Endividamento!J105","v":9.9},{"$f":"Endividamento!K105","v":3.1},{"$f":"Endividamento!L105","v":2.8000000000000003},{"$f":"Endividamento!M105","v":11.5},{"$f":"Endividamento!N105","v":12.7},{"$f":"Endividamento!O105","v":31.2},{"$f":"Endividamento!P105","v":32.700000000000003},{"$f":"Endividamento!Q105","v":22.5},{"$f":"Endividamento!R105","v":22.200000000000003},{"$f":"Endividamento!S105","v":11.299999999999999},{"$f":"Endividamento!T105","v":18.600000000000001},{"$f":"Endividamento!U105","v":46.300000000000004},{"$f":"Endividamento!V105","v":45.7},{"$f":"Endividamento!W105","v":46.300000000000004},{"$f":"Endividamento!X105","v":31.8},{"$f":"Endividamento!Y105","v":9.1999999999999993},{"$f":"Endividamento!Z105","v":10.399999999999999},{"$f":"Endividamento!AA105","v":38.599999999999994},{"$f":"Endividamento!AB105","v":40.6},{"$f":"Endividamento!AC105","v":57.900000000000006},{"$f":"Endividamento!AD105","v":59.100000000000009},{"$f":"Endividamento!AE105","v":38.700000000000003},{"$f":"Endividamento!AF105","v":38.5},{"$f":"Endividamento!AG105","v":5.7000000000000011},{"$f":"Endividamento!AH105","v":3.6000000000000005},{"$f":"Endividamento!AI105","v":4.3},{"$f":"Endividamento!AJ105","v":14.799999999999999},{"$f":"Endividamento!AK105","v":15.399999999999999},{"$f":"Endividamento!AL105","v":26.4},{"$f":"Endividamento!AM105","v":26.799999999999997},{"$f":"Endividamento!AN105","v":26.300000000000004},{"$f":"Endividamento!AO105","v":25.800000000000004},{"$f":"Endividamento!AP105","v":33.799999999999997},{"$f":"Endividamento!AQ105","v":33.718000000000004},{"$f":"Endividamento!AR105","v":50.587000000000003},{"$f":"Endividamento!AS105","v":51.106000000000002},{"$f":"Endividamento!AT105","v":23.565999999999999},{"$f":"Endividamento!AU105","v":24.363000000000003},{"$f":"Endividamento!AV105","v":12.177},{"$f":"Endividamento!AW105","v":27.532999999999998},{"$f":"Endividamento!AX105","v":45.878},{"$f":"Endividamento!AY105","v":45.727000000000004},{"$f":"Endividamento!AZ105","v":0},{"$f":"Endividamento!BA105","v":0},{"$f":"Endividamento!BB105","v":0},{"$f":"Endividamento!BC105","v":0},{"$f":"Endividamento!BD105","v":0},{"$f":"Endividamento!BE105","v":0},{"$f":"Endividamento!BF105","v":0},{"$f":"Endividamento!BG105","v":0},{"$f":"Endividamento!BH105","v":0},{"$f":"Endividamento!BI105","v":0}]
["ENF","Loans, financing and leasing",0,0,"-",0,null,"Loans, financing and leasing",{"$f":"Endividamento!I106","v":11.3},{"$f":"Endividamento!J106","v":9.3000000000000007},{"$f":"Endividamento!K106","v":2.7},{"$f":"Endividamento!L106","v":2.1},{"$f":"Endividamento!M106","v":10.9},{"$f":"Endividamento!N106","v":12.2},{"$f":"Endividamento!O106","v":30.9},{"$f":"Endividamento!P106","v":32.200000000000003},{"$f":"Endividamento!Q106","v":22.2},{"$f":"Endividamento!R106","v":21.8},{"$f":"Endividamento!S106","v":11.1},{"$f":"Endividamento!T106","v":18.2},{"$f":"Endividamento!U106","v":44.1},{"$f":"Endividamento!V106","v":45},{"$f":"Endividamento!W106","v":45.1},{"$f":"Endividamento!X106","v":34.200000000000003},{"$f":"Endividamento!Y106","v":3.9},{"$f":"Endividamento!Z106","v":4.0999999999999996},{"$f":"Endividamento!AA106","v":41.3},{"$f":"Endividamento!AB106","v":41.9},{"$f":"Endividamento!AC106","v":56.8},{"$f":"Endividamento!AD106","v":59.2},{"$f":"Endividamento!AE106","v":30.6},{"$f":"Endividamento!AF106","v":31},{"$f":"Endividamento!AG106","v":3.5},{"$f":"Endividamento!AH106","v":2.1},{"$f":"Endividamento!AI106","v":2.1},{"$f":"Endividamento!AJ106","v":13.7},{"$f":"Endividamento!AK106","v":13.7},{"$f":"Endividamento!AL106","v":25.4},{"$f":"Endividamento!AM106","v":25.4},{"$f":"Endividamento!AN106","v":25.6},{"$f":"Endividamento!AO106","v":25.1},{"$f":"Endividamento!AP106","v":32.9},{"$f":"Endividamento!AQ106","v":32.444000000000003},{"$f":"Endividamento!AR106","v":48.496000000000002},{"$f":"Endividamento!AS106","v":48.499000000000002},{"$f":"Endividamento!AT106","v":21.616},{"$f":"Endividamento!AU106","v":21.616},{"$f":"Endividamento!AV106","v":9.9489999999999998},{"$f":"Endividamento!AW106","v":9.9489999999999998},{"$f":"Endividamento!AX106","v":24.949000000000002},{"$f":"Endividamento!AY106","v":24.962},{"$f":"Endividamento!AZ106","v":0},{"$f":"Endividamento!BA106","v":0},{"$f":"Endividamento!BB106","v":0},{"$f":"Endividamento!BC106","v":0},{"$f":"Endividamento!BD106","v":0},{"$f":"Endividamento!BE106","v":0},{"$f":"Endividamento!BF106","v":0},{"$f":"Endividamento!BG106","v":0},{"$f":"Endividamento!BH106","v":0},{"$f":"Endividamento!BI106","v":0}]
["ENF","Debentures",0,0,"-",0,null,"Debentures",{"$f":"Endividamento!I107","v":0},{"$f":"Endividamento!J107","v":0},{"$f":"Endividamento!K107","v":0},{"$f":"Endividamento!L107","v":0},{"$f":"Endividamento!M107","v":0},{"$f":"Endividamento!N107","v":0},{"$f":"Endividamento!O107","v":0},{"$f":"Endividamento!P107","v":0},{"$f":"Endividamento!Q107","v":0},{"$f":"Endividamento!R107","v":0},{"$f":"Endividamento!S107","v":0},{"$f":"Endividamento!T107","v":0},{"$f":"Endividamento!U107","v":0},{"$f":"Endividamento!V107","v":0},{"$f":"Endividamento!W107","v":0},{"$f":"Endividamento!X107","v":0},{"$f":"Endividamento!Y107","v":0},{"$f":"Endividamento!Z107","v":0},{"$f":"Endividamento!AA107","v":0},{"$f":"Endividamento!AB107","v":0},{"$f":"Endividamento!AC107","v":0},{"$f":"Endividamento!AD107","v":0},{"$f":"Endividamento!AE107","v":0},{"$f":"Endividamento!AF107","v":0},{"$f":"Endividamento!AG107","v":0},{"$f":"Endividamento!AH107","v":0},{"$f":"Endividamento!AI107","v":0},{"$f":"Endividamento!AJ107","v":0},{"$f":"Endividamento!AK107","v":0},{"$f":"Endividamento!AL107","v":0},{"$f":"Endividamento!AM107","v":0},{"$f":"Endividamento!AN107","v":0},{"$f":"Endividamento!AO107","v":0},{"$f":"Endividamento!AP107","v":0.5},{"$f":"Endividamento!AQ107","v":0.10199999999999999},{"$f":"Endividamento!AR107","v":0.45400000000000001},{"$f":"Endividamento!AS107","v":0.26600000000000001},{"$f":"Endividamento!AT107","v":0.61},{"$f":"Endividamento!AU107","v":0.47399999999999998},{"$f":"Endividamento!AV107","v":1.236},{"$f":"Endividamento!AW107","v":15.726000000000001},{"$f":"Endividamento!AX107","v":16.937999999999999},{"$f":"Endividamento!AY107","v":15.933999999999999},{"$f":"Endividamento!AZ107","v":0},{"$f":"Endividamento!BA107","v":0},{"$f":"Endividamento!BB107","v":0},{"$f":"Endividamento!BC107","v":0},{"$f":"Endividamento!BD107","v":0},{"$f":"Endividamento!BE107","v":0},{"$f":"Endividamento!BF107","v":0},{"$f":"Endividamento!BG107","v":0},{"$f":"Endividamento!BH107","v":0},{"$f":"Endividamento!BI107","v":0}]
["ENF","Debt charges",0,0,"-",0,null,"Debt charges",{"$f":"Endividamento!I108","v":0.3},{"$f":"Endividamento!J108","v":0.5},{"$f":"Endividamento!K108","v":0.4},{"$f":"Endividamento!L108","v":0.6},{"$f":"Endividamento!M108","v":0.5},{"$f":"Endividamento!N108","v":0.4},{"$f":"Endividamento!O108","v":0.2},{"$f":"Endividamento!P108","v":0.4},{"$f":"Endividamento!Q108","v":0.2},{"$f":"Endividamento!R108","v":0.3},{"$f":"Endividamento!S108","v":0.1},{"$f":"Endividamento!T108","v":0.3},{"$f":"Endividamento!U108","v":2.1},{"$f":"Endividamento!V108","v":0.6},{"$f":"Endividamento!W108","v":1.1000000000000001},{"$f":"Endividamento!X108","v":1.3},{"$f":"Endividamento!Y108","v":0.3},{"$f":"Endividamento!Z108","v":0.5},{"$f":"Endividamento!AA108","v":0.3},{"$f":"Endividamento!AB108","v":0.8},{"$f":"Endividamento!AC108","v":0.2},{"$f":"Endividamento!AD108","v":0.5},{"$f":"Endividamento!AE108","v":0.2},{"$f":"Endividamento!AF108","v":0.6},{"$f":"Endividamento!AG108","v":0.9},{"$f":"Endividamento!AH108","v":0.1},{"$f":"Endividamento!AI108","v":0.7},{"$f":"Endividamento!AJ108","v":0.1},{"$f":"Endividamento!AK108","v":0.7},{"$f":"Endividamento!AL108","v":0},{"$f":"Endividamento!AM108","v":0.7},{"$f":"Endividamento!AN108","v":0.1},{"$f":"Endividamento!AO108","v":0.6},{"$f":"Endividamento!AP108","v":0.3},{"$f":"Endividamento!AQ108","v":1.06},{"$f":"Endividamento!AR108","v":1.546},{"$f":"Endividamento!AS108","v":2.25},{"$f":"Endividamento!AT108","v":1.0129999999999999},{"$f":"Endividamento!AU108","v":1.8640000000000001},{"$f":"Endividamento!AV108","v":0.14499999999999999},{"$f":"Endividamento!AW108","v":0.98699999999999999},{"$f":"Endividamento!AX108","v":0.28399999999999997},{"$f":"Endividamento!AY108","v":1.2150000000000001},{"$f":"Endividamento!AZ108","v":0},{"$f":"Endividamento!BA108","v":0},{"$f":"Endividamento!BB108","v":0},{"$f":"Endividamento!BC108","v":0},{"$f":"Endividamento!BD108","v":0},{"$f":"Endividamento!BE108","v":0},{"$f":"Endividamento!BF108","v":0},{"$f":"Endividamento!BG108","v":0},{"$f":"Endividamento!BH108","v":0},{"$f":"Endividamento!BI108","v":0}]
["ENF","Tax financing and employee benefits",0,0,"-",0,null,"Tax financing and employee benefits",{"$f":"Endividamento!I109","v":0.3},{"$f":"Endividamento!J109","v":0.1},{"$f":"Endividamento!K109","v":0},{"$f":"Endividamento!L109","v":0.1},{"$f":"Endividamento!M109","v":0.1},{"$f":"Endividamento!N109","v":0.1},{"$f":"Endividamento!O109","v":0.1},{"$f":"Endividamento!P109","v":0.1},{"$f":"Endividamento!Q109","v":0.1},{"$f":"Endividamento!R109","v":0.1},{"$f":"Endividamento!S109","v":0.1},{"$f":"Endividamento!T109","v":0.1},{"$f":"Endividamento!U109","v":0.1},{"$f":"Endividamento!V109","v":0.1},{"$f":"Endividamento!W109","v":0.1},{"$f":"Endividamento!X109","v":0.1},{"$f":"Endividamento!Y109","v":0.1},{"$f":"Endividamento!Z109","v":0.1},{"$f":"Endividamento!AA109","v":0.1},{"$f":"Endividamento!AB109","v":0.2},{"$f":"Endividamento!AC109","v":0.2},{"$f":"Endividamento!AD109","v":0.2},{"$f":"Endividamento!AE109","v":0.2},{"$f":"Endividamento!AF109","v":0.2},{"$f":"Endividamento!AG109","v":0.2},{"$f":"Endividamento!AH109","v":0.2},{"$f":"Endividamento!AI109","v":0.2},{"$f":"Endividamento!AJ109","v":0.2},{"$f":"Endividamento!AK109","v":0.2},{"$f":"Endividamento!AL109","v":0.2},{"$f":"Endividamento!AM109","v":0.2},{"$f":"Endividamento!AN109","v":0.1},{"$f":"Endividamento!AO109","v":0.1},{"$f":"Endividamento!AP109","v":0.1},{"$f":"Endividamento!AQ109","v":0.112},{"$f":"Endividamento!AR109","v":9.0999999999999998E-2},{"$f":"Endividamento!AS109","v":9.0999999999999998E-2},{"$f":"Endividamento!AT109","v":9.0999999999999998E-2},{"$f":"Endividamento!AU109","v":9.0999999999999998E-2},{"$f":"Endividamento!AV109","v":0.11600000000000001},{"$f":"Endividamento!AW109","v":0.11600000000000001},{"$f":"Endividamento!AX109","v":0.11600000000000001},{"$f":"Endividamento!AY109","v":0.11600000000000001},{"$f":"Endividamento!AZ109","v":0},{"$f":"Endividamento!BA109","v":0},{"$f":"Endividamento!BB109","v":0},{"$f":"Endividamento!BC109","v":0},{"$f":"Endividamento!BD109","v":0},{"$f":"Endividamento!BE109","v":0},{"$f":"Endividamento!BF109","v":0},{"$f":"Endividamento!BG109","v":0},{"$f":"Endividamento!BH109","v":0},{"$f":"Endividamento!BI109","v":0}]
["ENF","Regulatory fees",0,0,"-",0,null,"Regulatory fees",{"$f":"Endividamento!I110","v":0},{"$f":"Endividamento!J110","v":0},{"$f":"Endividamento!K110","v":0},{"$f":"Endividamento!L110","v":0},{"$f":"Endividamento!M110","v":0},{"$f":"Endividamento!N110","v":0},{"$f":"Endividamento!O110","v":0},{"$f":"Endividamento!P110","v":0},{"$f":"Endividamento!Q110","v":0},{"$f":"Endividamento!R110","v":0},{"$f":"Endividamento!S110","v":0},{"$f":"Endividamento!T110","v":0},{"$f":"Endividamento!U110","v":0},{"$f":"Endividamento!V110","v":0},{"$f":"Endividamento!W110","v":0},{"$f":"Endividamento!X110","v":0},{"$f":"Endividamento!Y110","v":0},{"$f":"Endividamento!Z110","v":0},{"$f":"Endividamento!AA110","v":0},{"$f":"Endividamento!AB110","v":0},{"$f":"Endividamento!AC110","v":0},{"$f":"Endividamento!AD110","v":0},{"$f":"Endividamento!AE110","v":0},{"$f":"Endividamento!AF110","v":0},{"$f":"Endividamento!AG110","v":0},{"$f":"Endividamento!AH110","v":0},{"$f":"Endividamento!AI110","v":0},{"$f":"Endividamento!AJ110","v":0},{"$f":"Endividamento!AK110","v":0},{"$f":"Endividamento!AL110","v":0},{"$f":"Endividamento!AM110","v":0},{"$f":"Endividamento!AN110","v":0},{"$f":"Endividamento!AO110","v":0},{"$f":"Endividamento!AP110","v":0},{"$f":"Endividamento!AQ110","v":0},{"$f":"Endividamento!AR110","v":0},{"$f":"Endividamento!AS110","v":0},{"$f":"Endividamento!AT110","v":0},{"$f":"Endividamento!AU110","v":0},{"$f":"Endividamento!AV110","v":0},{"$f":"Endividamento!AW110","v":0},{"$f":"Endividamento!AX110","v":0},{"$f":"Endividamento!AY110","v":0},{"$f":"Endividamento!AZ110","v":0},{"$f":"Endividamento!BA110","v":0},{"$f":"Endividamento!BB110","v":0},{"$f":"Endividamento!BC110","v":0},{"$f":"Endividamento!BD110","v":0},{"$f":"Endividamento!BE110","v":0},{"$f":"Endividamento!BF110","v":0},{"$f":"Endividamento!BG110","v":0},{"$f":"Endividamento!BH110","v":0},{"$f":"Endividamento!BI110","v":0}]
["ENF","Financing of debits for energy purchased from Itaipu",0,0,"-",0,null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I111","v":0},{"$f":"Endividamento!J111","v":0},{"$f":"Endividamento!K111","v":0},{"$f":"Endividamento!L111","v":0},{"$f":"Endividamento!M111","v":0},{"$f":"Endividamento!N111","v":0},{"$f":"Endividamento!O111","v":0},{"$f":"Endividamento!P111","v":0},{"$f":"Endividamento!Q111","v":0},{"$f":"Endividamento!R111","v":0},{"$f":"Endividamento!S111","v":0},{"$f":"Endividamento!T111","v":0},{"$f":"Endividamento!U111","v":0},{"$f":"Endividamento!V111","v":0},{"$f":"Endividamento!W111","v":0},{"$f":"Endividamento!X111","v":0},{"$f":"Endividamento!Y111","v":0},{"$f":"Endividamento!Z111","v":0},{"$f":"Endividamento!AA111","v":0},{"$f":"Endividamento!AB111","v":0},{"$f":"Endividamento!AC111","v":0},{"$f":"Endividamento!AD111","v":0},{"$f":"Endividamento!AE111","v":0},{"$f":"Endividamento!AF111","v":0},{"$f":"Endividamento!AG111","v":0},{"$f":"Endividamento!AH111","v":0},{"$f":"Endividamento!AI111","v":0},{"$f":"Endividamento!AJ111","v":0},{"$f":"Endividamento!AK111","v":0},{"$f":"Endividamento!AL111","v":0},{"$f":"Endividamento!AM111","v":0},{"$f":"Endividamento!AN111","v":0},{"$f":"Endividamento!AO111","v":0},{"$f":"Endividamento!AP111","v":0},{"$f":"Endividamento!AQ111","v":0},{"$f":"Endividamento!AR111","v":0},{"$f":"Endividamento!AS111","v":0},{"$f":"Endividamento!AT111","v":0},{"$f":"Endividamento!AU111","v":0},{"$f":"Endividamento!AV111","v":0},{"$f":"Endividamento!AW111","v":0},{"$f":"Endividamento!AX111","v":0},{"$f":"Endividamento!AY111","v":0},{"$f":"Endividamento!AZ111","v":0},{"$f":"Endividamento!BA111","v":0},{"$f":"Endividamento!BB111","v":0},{"$f":"Endividamento!BC111","v":0},{"$f":"Endividamento!BD111","v":0},{"$f":"Endividamento!BE111","v":0},{"$f":"Endividamento!BF111","v":0},{"$f":"Endividamento!BG111","v":0},{"$f":"Endividamento!BH111","v":0},{"$f":"Endividamento!BI111","v":0}]
["ENF","Derivative financial instruments, net",0,0,"-",0,null,"Derivative financial instruments, net",{"$f":"Endividamento!I112","v":0},{"$f":"Endividamento!J112","v":0},{"$f":"Endividamento!K112","v":0},{"$f":"Endividamento!L112","v":0},{"$f":"Endividamento!M112","v":0},{"$f":"Endividamento!N112","v":0},{"$f":"Endividamento!O112","v":0},{"$f":"Endividamento!P112","v":0},{"$f":"Endividamento!Q112","v":0},{"$f":"Endividamento!R112","v":0},{"$f":"Endividamento!S112","v":0},{"$f":"Endividamento!T112","v":0},{"$f":"Endividamento!U112","v":0},{"$f":"Endividamento!V112","v":0},{"$f":"Endividamento!W112","v":0},{"$f":"Endividamento!X112","v":-3.8},{"$f":"Endividamento!Y112","v":4.9000000000000004},{"$f":"Endividamento!Z112","v":5.7},{"$f":"Endividamento!AA112","v":-3.1},{"$f":"Endividamento!AB112","v":-2.2999999999999998},{"$f":"Endividamento!AC112","v":0.7},{"$f":"Endividamento!AD112","v":-0.8},{"$f":"Endividamento!AE112","v":7.7},{"$f":"Endividamento!AF112","v":6.7},{"$f":"Endividamento!AG112","v":1.1000000000000001},{"$f":"Endividamento!AH112","v":1.2},{"$f":"Endividamento!AI112","v":1.3},{"$f":"Endividamento!AJ112","v":0.8},{"$f":"Endividamento!AK112","v":0.8},{"$f":"Endividamento!AL112","v":0.8},{"$f":"Endividamento!AM112","v":0.5},{"$f":"Endividamento!AN112","v":0.5},{"$f":"Endividamento!AO112","v":0},{"$f":"Endividamento!AP112","v":0},{"$f":"Endividamento!AQ112","v":0},{"$f":"Endividamento!AR112","v":0},{"$f":"Endividamento!AS112","v":0},{"$f":"Endividamento!AT112","v":0.23599999999999999},{"$f":"Endividamento!AU112","v":0.318},{"$f":"Endividamento!AV112","v":0.73099999999999998},{"$f":"Endividamento!AW112","v":0.755},{"$f":"Endividamento!AX112","v":3.5910000000000002},{"$f":"Endividamento!AY112","v":3.5},{"$f":"Endividamento!AZ112","v":0},{"$f":"Endividamento!BA112","v":0},{"$f":"Endividamento!BB112","v":0},{"$f":"Endividamento!BC112","v":0},{"$f":"Endividamento!BD112","v":0},{"$f":"Endividamento!BE112","v":0},{"$f":"Endividamento!BF112","v":0},{"$f":"Endividamento!BG112","v":0},{"$f":"Endividamento!BH112","v":0},{"$f":"Endividamento!BI112","v":0}]
["ENF","Noncurrent",0,0,"-",0,null,"Noncurrent",{"$f":"Endividamento!I113","v":33.5},{"$f":"Endividamento!J113","v":36.199999999999996},{"$f":"Endividamento!K113","v":47.4},{"$f":"Endividamento!L113","v":52.9},{"$f":"Endividamento!M113","v":46},{"$f":"Endividamento!N113","v":48.2},{"$f":"Endividamento!O113","v":29.1},{"$f":"Endividamento!P113","v":28.9},{"$f":"Endividamento!Q113","v":36.700000000000003},{"$f":"Endividamento!R113","v":35.299999999999997},{"$f":"Endividamento!S113","v":50.2},{"$f":"Endividamento!T113","v":47.400000000000006},{"$f":"Endividamento!U113","v":40.699999999999996},{"$f":"Endividamento!V113","v":40.700000000000003},{"$f":"Endividamento!W113","v":24.099999999999994},{"$f":"Endividamento!X113","v":38.5},{"$f":"Endividamento!Y113","v":65.3},{"$f":"Endividamento!Z113","v":66.300000000000011},{"$f":"Endividamento!AA113","v":46.900000000000006},{"$f":"Endividamento!AB113","v":46.499999999999993},{"$f":"Endividamento!AC113","v":16},{"$f":"Endividamento!AD113","v":14.700000000000001},{"$f":"Endividamento!AE113","v":40.700000000000003},{"$f":"Endividamento!AF113","v":73.400000000000006},{"$f":"Endividamento!AG113","v":82.3},{"$f":"Endividamento!AH113","v":79.7},{"$f":"Endividamento!AI113","v":79.5},{"$f":"Endividamento!AJ113","v":67.5},{"$f":"Endividamento!AK113","v":66.199999999999989},{"$f":"Endividamento!AL113","v":54.499999999999993},{"$f":"Endividamento!AM113","v":54.899999999999991},{"$f":"Endividamento!AN113","v":57},{"$f":"Endividamento!AO113","v":57.300000000000004},{"$f":"Endividamento!AP113","v":69},{"$f":"Endividamento!AQ113","v":68.972999999999999},{"$f":"Endividamento!AR113","v":62.178999999999995},{"$f":"Endividamento!AS113","v":62.440000000000005},{"$f":"Endividamento!AT113","v":77.086000000000013},{"$f":"Endividamento!AU113","v":77.451999999999998},{"$f":"Endividamento!AV113","v":72.525999999999996},{"$f":"Endividamento!AW113","v":57.595999999999989},{"$f":"Endividamento!AX113","v":65.190000000000012},{"$f":"Endividamento!AY113","v":65.634999999999991},{"$f":"Endividamento!AZ113","v":0},{"$f":"Endividamento!BA113","v":0},{"$f":"Endividamento!BB113","v":0},{"$f":"Endividamento!BC113","v":0},{"$f":"Endividamento!BD113","v":0},{"$f":"Endividamento!BE113","v":0},{"$f":"Endividamento!BF113","v":0},{"$f":"Endividamento!BG113","v":0},{"$f":"Endividamento!BH113","v":0},{"$f":"Endividamento!BI113","v":0}]
["ENF","Loans, financing and leasing",0,0,"-",0,null,"Loans, financing and leasing",{"$f":"Endividamento!I114","v":33.1},{"$f":"Endividamento!J114","v":35.9},{"$f":"Endividamento!K114","v":47},{"$f":"Endividamento!L114","v":52.6},{"$f":"Endividamento!M114","v":45.5},{"$f":"Endividamento!N114","v":47.7},{"$f":"Endividamento!O114","v":28.5},{"$f":"Endividamento!P114","v":28.5},{"$f":"Endividamento!Q114","v":36.200000000000003},{"$f":"Endividamento!R114","v":34.799999999999997},{"$f":"Endividamento!S114","v":49.6},{"$f":"Endividamento!T114","v":47.2},{"$f":"Endividamento!U114","v":40.4},{"$f":"Endividamento!V114","v":40.5},{"$f":"Endividamento!W114","v":45.4},{"$f":"Endividamento!X114","v":51.1},{"$f":"Endividamento!Y114","v":76.099999999999994},{"$f":"Endividamento!Z114","v":69.400000000000006},{"$f":"Endividamento!AA114","v":43.2},{"$f":"Endividamento!AB114","v":41.8},{"$f":"Endividamento!AC114","v":15},{"$f":"Endividamento!AD114","v":13.8},{"$f":"Endividamento!AE114","v":40.200000000000003},{"$f":"Endividamento!AF114","v":75.3},{"$f":"Endividamento!AG114","v":84.1},{"$f":"Endividamento!AH114","v":87.7},{"$f":"Endividamento!AI114","v":89.5},{"$f":"Endividamento!AJ114","v":76.400000000000006},{"$f":"Endividamento!AK114","v":75.099999999999994},{"$f":"Endividamento!AL114","v":63},{"$f":"Endividamento!AM114","v":67},{"$f":"Endividamento!AN114","v":67.8},{"$f":"Endividamento!AO114","v":15.4},{"$f":"Endividamento!AP114","v":27},{"$f":"Endividamento!AQ114","v":26.992999999999999},{"$f":"Endividamento!AR114","v":10.282999999999999},{"$f":"Endividamento!AS114","v":10.239000000000001},{"$f":"Endividamento!AT114","v":24.949000000000002},{"$f":"Endividamento!AU114","v":24.962},{"$f":"Endividamento!AV114","v":19.974},{"$f":"Endividamento!AW114","v":19.986999999999998},{"$f":"Endividamento!AX114","v":31.614000000000001},{"$f":"Endividamento!AY114","v":31.591999999999999},{"$f":"Endividamento!AZ114","v":0},{"$f":"Endividamento!BA114","v":0},{"$f":"Endividamento!BB114","v":0},{"$f":"Endividamento!BC114","v":0},{"$f":"Endividamento!BD114","v":0},{"$f":"Endividamento!BE114","v":0},{"$f":"Endividamento!BF114","v":0},{"$f":"Endividamento!BG114","v":0},{"$f":"Endividamento!BH114","v":0},{"$f":"Endividamento!BI114","v":0}]
["ENF","Debentures",0,0,"-",null,null,"Debentures",{"$f":"Endividamento!I115","v":0},{"$f":"Endividamento!J115","v":0},{"$f":"Endividamento!K115","v":0},{"$f":"Endividamento!L115","v":0},{"$f":"Endividamento!M115","v":0},{"$f":"Endividamento!N115","v":0},{"$f":"Endividamento!O115","v":0},{"$f":"Endividamento!P115","v":0},{"$f":"Endividamento!Q115","v":0},{"$f":"Endividamento!R115","v":0},{"$f":"Endividamento!S115","v":0},{"$f":"Endividamento!T115","v":0},{"$f":"Endividamento!U115","v":0},{"$f":"Endividamento!V115","v":"-"},{"$f":"Endividamento!W115","v":0},{"$f":"Endividamento!X115","v":0},{"$f":"Endividamento!Y115","v":"-"},{"$f":"Endividamento!Z115","v":0},{"$f":"Endividamento!AA115","v":0},{"$f":"Endividamento!AB115","v":0},{"$f":"Endividamento!AC115","v":0},{"$f":"Endividamento!AD115","v":0},{"$f":"Endividamento!AE115","v":0},{"$f":"Endividamento!AF115","v":0},{"$f":"Endividamento!AG115","v":0},{"$f":"Endividamento!AH115","v":0},{"$f":"Endividamento!AI115","v":0},{"$f":"Endividamento!AJ115","v":0},{"$f":"Endividamento!AK115","v":0},{"$f":"Endividamento!AL115","v":0},{"$f":"Endividamento!AM115","v":0},{"$f":"Endividamento!AN115","v":0},{"$f":"Endividamento!AO115","v":41.2},{"$f":"Endividamento!AP115","v":41.2},{"$f":"Endividamento!AQ115","v":41.182000000000002},{"$f":"Endividamento!AR115","v":51.095999999999997},{"$f":"Endividamento!AS115","v":51.378},{"$f":"Endividamento!AT115","v":51.612000000000002},{"$f":"Endividamento!AU115","v":51.892000000000003},{"$f":"Endividamento!AV115","v":52.290999999999997},{"$f":"Endividamento!AW115","v":37.573999999999998},{"$f":"Endividamento!AX115","v":37.911000000000001},{"$f":"Endividamento!AY115","v":37.817999999999998},{"$f":"Endividamento!AZ115","v":0},{"$f":"Endividamento!BA115","v":0},{"$f":"Endividamento!BB115","v":0},{"$f":"Endividamento!BC115","v":0},{"$f":"Endividamento!BD115","v":0},{"$f":"Endividamento!BE115","v":0},{"$f":"Endividamento!BF115","v":0},{"$f":"Endividamento!BG115","v":0},{"$f":"Endividamento!BH115","v":0},{"$f":"Endividamento!BI115","v":0}]
["ENF","Tax financing and employee benefits",0,0,"-",0,null,"Tax financing and employee benefits",{"$f":"Endividamento!I116","v":0.4},{"$f":"Endividamento!J116","v":0.3},{"$f":"Endividamento!K116","v":0.4},{"$f":"Endividamento!L116","v":0.3},{"$f":"Endividamento!M116","v":0.5},{"$f":"Endividamento!N116","v":0.5},{"$f":"Endividamento!O116","v":0.6},{"$f":"Endividamento!P116","v":0.4},{"$f":"Endividamento!Q116","v":0.5},{"$f":"Endividamento!R116","v":0.5},{"$f":"Endividamento!S116","v":0.6},{"$f":"Endividamento!T116","v":0.2},{"$f":"Endividamento!U116","v":0.3},{"$f":"Endividamento!V116","v":0.2},{"$f":"Endividamento!W116","v":0.3},{"$f":"Endividamento!X116","v":0.4},{"$f":"Endividamento!Y116","v":0.4},{"$f":"Endividamento!Z116","v":0.4},{"$f":"Endividamento!AA116","v":0.5},{"$f":"Endividamento!AB116","v":0.8},{"$f":"Endividamento!AC116","v":0.9},{"$f":"Endividamento!AD116","v":0.9},{"$f":"Endividamento!AE116","v":1},{"$f":"Endividamento!AF116","v":0.7},{"$f":"Endividamento!AG116","v":0.8},{"$f":"Endividamento!AH116","v":0.8},{"$f":"Endividamento!AI116","v":1.3},{"$f":"Endividamento!AJ116","v":1},{"$f":"Endividamento!AK116","v":1},{"$f":"Endividamento!AL116","v":1.1000000000000001},{"$f":"Endividamento!AM116","v":1.1000000000000001},{"$f":"Endividamento!AN116","v":0.7},{"$f":"Endividamento!AO116","v":0.7},{"$f":"Endividamento!AP116","v":0.8},{"$f":"Endividamento!AQ116","v":0.79800000000000004},{"$f":"Endividamento!AR116","v":0.8},{"$f":"Endividamento!AS116","v":0.82299999999999995},{"$f":"Endividamento!AT116","v":0.84599999999999997},{"$f":"Endividamento!AU116","v":0.86899999999999999},{"$f":"Endividamento!AV116","v":0.84099999999999997},{"$f":"Endividamento!AW116","v":0.87},{"$f":"Endividamento!AX116","v":0.89900000000000002},{"$f":"Endividamento!AY116","v":0.92800000000000005},{"$f":"Endividamento!AZ116","v":0},{"$f":"Endividamento!BA116","v":0},{"$f":"Endividamento!BB116","v":0},{"$f":"Endividamento!BC116","v":0},{"$f":"Endividamento!BD116","v":0},{"$f":"Endividamento!BE116","v":0},{"$f":"Endividamento!BF116","v":0},{"$f":"Endividamento!BG116","v":0},{"$f":"Endividamento!BH116","v":0},{"$f":"Endividamento!BI116","v":0}]
["ENF","Regulatory fees",0,0,"-",0,null,"Regulatory fees",{"$f":"Endividamento!I117","v":0},{"$f":"Endividamento!J117","v":0},{"$f":"Endividamento!K117","v":0},{"$f":"Endividamento!L117","v":0},{"$f":"Endividamento!M117","v":0},{"$f":"Endividamento!N117","v":0},{"$f":"Endividamento!O117","v":0},{"$f":"Endividamento!P117","v":0},{"$f":"Endividamento!Q117","v":0},{"$f":"Endividamento!R117","v":0},{"$f":"Endividamento!S117","v":0},{"$f":"Endividamento!T117","v":0},{"$f":"Endividamento!U117","v":0},{"$f":"Endividamento!V117","v":0},{"$f":"Endividamento!W117","v":0},{"$f":"Endividamento!X117","v":0},{"$f":"Endividamento!Y117","v":0},{"$f":"Endividamento!Z117","v":0},{"$f":"Endividamento!AA117","v":0},{"$f":"Endividamento!AB117","v":0},{"$f":"Endividamento!AC117","v":0},{"$f":"Endividamento!AD117","v":0},{"$f":"Endividamento!AE117","v":0},{"$f":"Endividamento!AF117","v":0},{"$f":"Endividamento!AG117","v":0},{"$f":"Endividamento!AH117","v":0},{"$f":"Endividamento!AI117","v":0},{"$f":"Endividamento!AJ117","v":0},{"$f":"Endividamento!AK117","v":0},{"$f":"Endividamento!AL117","v":0},{"$f":"Endividamento!AM117","v":0},{"$f":"Endividamento!AN117","v":0},{"$f":"Endividamento!AO117","v":0},{"$f":"Endividamento!AP117","v":0},{"$f":"Endividamento!AQ117","v":0},{"$f":"Endividamento!AR117","v":0},{"$f":"Endividamento!AS117","v":0},{"$f":"Endividamento!AT117","v":0},{"$f":"Endividamento!AU117","v":0},{"$f":"Endividamento!AV117","v":0},{"$f":"Endividamento!AW117","v":0},{"$f":"Endividamento!AX117","v":0},{"$f":"Endividamento!AY117","v":0},{"$f":"Endividamento!AZ117","v":0},{"$f":"Endividamento!BA117","v":0},{"$f":"Endividamento!BB117","v":0},{"$f":"Endividamento!BC117","v":0},{"$f":"Endividamento!BD117","v":0},{"$f":"Endividamento!BE117","v":0},{"$f":"Endividamento!BF117","v":0},{"$f":"Endividamento!BG117","v":0},{"$f":"Endividamento!BH117","v":0},{"$f":"Endividamento!BI117","v":0}]
["ENF","Financing of debits for energy purchased from Itaipu",0,0,"-",0,null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I118","v":0},{"$f":"Endividamento!J118","v":0},{"$f":"Endividamento!K118","v":0},{"$f":"Endividamento!L118","v":0},{"$f":"Endividamento!M118","v":0},{"$f":"Endividamento!N118","v":0},{"$f":"Endividamento!O118","v":0},{"$f":"Endividamento!P118","v":0},{"$f":"Endividamento!Q118","v":0},{"$f":"Endividamento!R118","v":0},{"$f":"Endividamento!S118","v":0},{"$f":"Endividamento!T118","v":0},{"$f":"Endividamento!U118","v":0},{"$f":"Endividamento!V118","v":0},{"$f":"Endividamento!W118","v":0},{"$f":"Endividamento!X118","v":0},{"$f":"Endividamento!Y118","v":0},{"$f":"Endividamento!Z118","v":0},{"$f":"Endividamento!AA118","v":0},{"$f":"Endividamento!AB118","v":0},{"$f":"Endividamento!AC118","v":0},{"$f":"Endividamento!AD118","v":0},{"$f":"Endividamento!AE118","v":0},{"$f":"Endividamento!AF118","v":0},{"$f":"Endividamento!AG118","v":0},{"$f":"Endividamento!AH118","v":0},{"$f":"Endividamento!AI118","v":0},{"$f":"Endividamento!AJ118","v":0},{"$f":"Endividamento!AK118","v":0},{"$f":"Endividamento!AL118","v":0},{"$f":"Endividamento!AM118","v":0},{"$f":"Endividamento!AN118","v":0},{"$f":"Endividamento!AO118","v":0},{"$f":"Endividamento!AP118","v":0},{"$f":"Endividamento!AQ118","v":0},{"$f":"Endividamento!AR118","v":0},{"$f":"Endividamento!AS118","v":0},{"$f":"Endividamento!AT118","v":0},{"$f":"Endividamento!AU118","v":0},{"$f":"Endividamento!AV118","v":0},{"$f":"Endividamento!AW118","v":0},{"$f":"Endividamento!AX118","v":0},{"$f":"Endividamento!AY118","v":0},{"$f":"Endividamento!AZ118","v":0},{"$f":"Endividamento!BA118","v":0},{"$f":"Endividamento!BB118","v":0},{"$f":"Endividamento!BC118","v":0},{"$f":"Endividamento!BD118","v":0},{"$f":"Endividamento!BE118","v":0},{"$f":"Endividamento!BF118","v":0},{"$f":"Endividamento!BG118","v":0},{"$f":"Endividamento!BH118","v":0},{"$f":"Endividamento!BI118","v":0}]
["ENF","Derivative financial instruments, net",0,0,"-",0,null,"Derivative financial instruments, net",{"$f":"Endividamento!I119","v":0},{"$f":"Endividamento!J119","v":0},{"$f":"Endividamento!K119","v":0},{"$f":"Endividamento!L119","v":0},{"$f":"Endividamento!M119","v":0},{"$f":"Endividamento!N119","v":0},{"$f":"Endividamento!O119","v":0},{"$f":"Endividamento!P119","v":0},{"$f":"Endividamento!Q119","v":0},{"$f":"Endividamento!R119","v":0},{"$f":"Endividamento!S119","v":0},{"$f":"Endividamento!T119","v":0},{"$f":"Endividamento!U119","v":0},{"$f":"Endividamento!V119","v":0},{"$f":"Endividamento!W119","v":-21.6},{"$f":"Endividamento!X119","v":-13},{"$f":"Endividamento!Y119","v":-11.2},{"$f":"Endividamento!Z119","v":-3.5},{"$f":"Endividamento!AA119","v":3.2},{"$f":"Endividamento!AB119","v":3.9},{"$f":"Endividamento!AC119","v":0.1},{"$f":"Endividamento!AD119","v":0},{"$f":"Endividamento!AE119","v":-0.5},{"$f":"Endividamento!AF119","v":-2.6},{"$f":"Endividamento!AG119","v":-2.6},{"$f":"Endividamento!AH119","v":-8.8000000000000007},{"$f":"Endividamento!AI119","v":-11.3},{"$f":"Endividamento!AJ119","v":-9.9},{"$f":"Endividamento!AK119","v":-9.9},{"$f":"Endividamento!AL119","v":-9.6},{"$f":"Endividamento!AM119","v":-13.2},{"$f":"Endividamento!AN119","v":-11.5},{"$f":"Endividamento!AO119","v":0},{"$f":"Endividamento!AP119","v":0},{"$f":"Endividamento!AQ119","v":0},{"$f":"Endividamento!AR119","v":0},{"$f":"Endividamento!AS119","v":0},{"$f":"Endividamento!AT119","v":-0.32100000000000001},{"$f":"Endividamento!AU119","v":-0.27100000000000002},{"$f":"Endividamento!AV119","v":-0.57999999999999996},{"$f":"Endividamento!AW119","v":-0.83499999999999996},{"$f":"Endividamento!AX119","v":-5.234},{"$f":"Endividamento!AY119","v":-4.7030000000000003},{"$f":"Endividamento!AZ119","v":0},{"$f":"Endividamento!BA119","v":0},{"$f":"Endividamento!BB119","v":0},{"$f":"Endividamento!BC119","v":0},{"$f":"Endividamento!BD119","v":0},{"$f":"Endividamento!BE119","v":0},{"$f":"Endividamento!BF119","v":0},{"$f":"Endividamento!BG119","v":0},{"$f":"Endividamento!BH119","v":0},{"$f":"Endividamento!BI119","v":0}]
["ENF","Total debts",0,0,"-",0,null,"Total debts",{"$f":"Endividamento!I120","v":45.400000000000006},{"$f":"Endividamento!J120","v":46.099999999999994},{"$f":"Endividamento!K120","v":50.5},{"$f":"Endividamento!L120","v":55.699999999999996},{"$f":"Endividamento!M120","v":57.5},{"$f":"Endividamento!N120","v":60.900000000000006},{"$f":"Endividamento!O120","v":60.3},{"$f":"Endividamento!P120","v":61.6},{"$f":"Endividamento!Q120","v":59.2},{"$f":"Endividamento!R120","v":57.5},{"$f":"Endividamento!S120","v":61.5},{"$f":"Endividamento!T120","v":66},{"$f":"Endividamento!U120","v":87},{"$f":"Endividamento!V120","v":86.4},{"$f":"Endividamento!W120","v":70.400000000000006},{"$f":"Endividamento!X120","v":70.3},{"$f":"Endividamento!Y120","v":74.5},{"$f":"Endividamento!Z120","v":76.700000000000017},{"$f":"Endividamento!AA120","v":85.5},{"$f":"Endividamento!AB120","v":87.1},{"$f":"Endividamento!AC120","v":73.900000000000006},{"$f":"Endividamento!AD120","v":73.8},{"$f":"Endividamento!AE120","v":73.8},{"$f":"Endividamento!AF120","v":73.8},{"$f":"Endividamento!AG120","v":73.8},{"$f":"Endividamento!AH120","v":83.3},{"$f":"Endividamento!AI120","v":83.8},{"$f":"Endividamento!AJ120","v":82.3},{"$f":"Endividamento!AK120","v":81.599999999999994},{"$f":"Endividamento!AL120","v":80.899999999999991},{"$f":"Endividamento!AM120","v":81.699999999999989},{"$f":"Endividamento!AN120","v":83.300000000000011},{"$f":"Endividamento!AO120","v":83.100000000000009},{"$f":"Endividamento!AP120","v":102.8},{"$f":"Endividamento!AQ120","v":102.691},{"$f":"Endividamento!AR120","v":112.76599999999999},{"$f":"Endividamento!AS120","v":113.54600000000001},{"$f":"Endividamento!AT120","v":100.65200000000002},{"$f":"Endividamento!AU120","v":101.815},{"$f":"Endividamento!AV120","v":84.703000000000003},{"$f":"Endividamento!AW120","v":85.128999999999991},{"$f":"Endividamento!AX120","v":111.06800000000001},{"$f":"Endividamento!AY120","v":111.36199999999999},{"$f":"Endividamento!AZ120","v":0},{"$f":"Endividamento!BA120","v":0},{"$f":"Endividamento!BB120","v":0},{"$f":"Endividamento!BC120","v":0},{"$f":"Endividamento!BD120","v":0},{"$f":"Endividamento!BE120","v":0},{"$f":"Endividamento!BF120","v":0},{"$f":"Endividamento!BG120","v":0},{"$f":"Endividamento!BH120","v":0},{"$f":"Endividamento!BI120","v":0}]
["ENF","(-) Cash and cash equivalents ",0,0,"-",0,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I121","v":9.1},{"$f":"Endividamento!J121","v":8.1999999999999993},{"$f":"Endividamento!K121","v":5},{"$f":"Endividamento!L121","v":9.1999999999999993},{"$f":"Endividamento!M121","v":14},{"$f":"Endividamento!N121","v":11.1},{"$f":"Endividamento!O121","v":10},{"$f":"Endividamento!P121","v":9},{"$f":"Endividamento!Q121","v":12.9},{"$f":"Endividamento!R121","v":11},{"$f":"Endividamento!S121","v":12.9},{"$f":"Endividamento!T121","v":12.1},{"$f":"Endividamento!U121","v":24.9},{"$f":"Endividamento!V121","v":23},{"$f":"Endividamento!W121","v":14.9},{"$f":"Endividamento!X121","v":16.899999999999999},{"$f":"Endividamento!Y121","v":17.2},{"$f":"Endividamento!Z121","v":15.5},{"$f":"Endividamento!AA121","v":36},{"$f":"Endividamento!AB121","v":37.9},{"$f":"Endividamento!AC121","v":21.1},{"$f":"Endividamento!AD121","v":25.7},{"$f":"Endividamento!AE121","v":32},{"$f":"Endividamento!AF121","v":68.7},{"$f":"Endividamento!AG121","v":40.299999999999997},{"$f":"Endividamento!AH121","v":36.9},{"$f":"Endividamento!AI121","v":37.4},{"$f":"Endividamento!AJ121","v":32.6},{"$f":"Endividamento!AK121","v":30.3},{"$f":"Endividamento!AL121","v":23.7},{"$f":"Endividamento!AM121","v":28.2},{"$f":"Endividamento!AN121","v":34.799999999999997},{"$f":"Endividamento!AO121","v":33.299999999999997},{"$f":"Endividamento!AP121","v":49.7},{"$f":"Endividamento!AQ121","v":57.164999999999999},{"$f":"Endividamento!AR121","v":72.304000000000002},{"$f":"Endividamento!AS121","v":60.787999999999997},{"$f":"Endividamento!AT121","v":46.639000000000003},{"$f":"Endividamento!AU121","v":51.878},{"$f":"Endividamento!AV121","v":32.746000000000002},{"$f":"Endividamento!AW121","v":27.867999999999999},{"$f":"Endividamento!AX121","v":35.365000000000002},{"$f":"Endividamento!AY121","v":35.953000000000003},{"$f":"Endividamento!AZ121","v":0},{"$f":"Endividamento!BA121","v":0},{"$f":"Endividamento!BB121","v":0},{"$f":"Endividamento!BC121","v":0},{"$f":"Endividamento!BD121","v":0},{"$f":"Endividamento!BE121","v":0},{"$f":"Endividamento!BF121","v":0},{"$f":"Endividamento!BG121","v":0},{"$f":"Endividamento!BH121","v":0},{"$f":"Endividamento!BI121","v":0}]
["ENF","Total net debts",0,0,"-",0,null,"Total net debts",{"$f":"Endividamento!I122","v":36.300000000000004},{"$f":"Endividamento!J122","v":37.899999999999991},{"$f":"Endividamento!K122","v":45.5},{"$f":"Endividamento!L122","v":46.5},{"$f":"Endividamento!M122","v":43.5},{"$f":"Endividamento!N122","v":49.800000000000004},{"$f":"Endividamento!O122","v":50.3},{"$f":"Endividamento!P122","v":52.6},{"$f":"Endividamento!Q122","v":46.300000000000004},{"$f":"Endividamento!R122","v":46.5},{"$f":"Endividamento!S122","v":48.6},{"$f":"Endividamento!T122","v":53.9},{"$f":"Endividamento!U122","v":62.1},{"$f":"Endividamento!V122","v":63.400000000000006},{"$f":"Endividamento!W122","v":55.500000000000007},{"$f":"Endividamento!X122","v":53.4},{"$f":"Endividamento!Y122","v":57.3},{"$f":"Endividamento!Z122","v":61.200000000000017},{"$f":"Endividamento!AA122","v":49.5},{"$f":"Endividamento!AB122","v":49.199999999999996},{"$f":"Endividamento!AC122","v":52.800000000000004},{"$f":"Endividamento!AD122","v":48.1},{"$f":"Endividamento!AE122","v":48.1},{"$f":"Endividamento!AF122","v":48.1},{"$f":"Endividamento!AG122","v":33.5},{"$f":"Endividamento!AH122","v":46.4},{"$f":"Endividamento!AI122","v":46.4},{"$f":"Endividamento!AJ122","v":49.699999999999996},{"$f":"Endividamento!AK122","v":51.3},{"$f":"Endividamento!AL122","v":57.199999999999989},{"$f":"Endividamento!AM122","v":53.499999999999986},{"$f":"Endividamento!AN122","v":48.500000000000014},{"$f":"Endividamento!AO122","v":49.800000000000011},{"$f":"Endividamento!AP122","v":53.099999999999994},{"$f":"Endividamento!AQ122","v":45.526000000000003},{"$f":"Endividamento!AR122","v":40.461999999999989},{"$f":"Endividamento!AS122","v":52.75800000000001},{"$f":"Endividamento!AT122","v":54.013000000000012},{"$f":"Endividamento!AU122","v":49.936999999999998},{"$f":"Endividamento!AV122","v":51.957000000000001},{"$f":"Endividamento!AW122","v":57.260999999999996},{"$f":"Endividamento!AX122","v":75.703000000000003},{"$f":"Endividamento!AY122","v":75.408999999999992},{"$f":"Endividamento!AZ122","v":0},{"$f":"Endividamento!BA122","v":0},{"$f":"Endividamento!BB122","v":0},{"$f":"Endividamento!BC122","v":0},{"$f":"Endividamento!BD122","v":0},{"$f":"Endividamento!BE122","v":0},{"$f":"Endividamento!BF122","v":0},{"$f":"Endividamento!BG122","v":0},{"$f":"Endividamento!BH122","v":0},{"$f":"Endividamento!BI122","v":0}]
["ENF","(-) CDE Credits",0,0,"-",0,null,"(-) CDE Credits",{"$f":"Endividamento!I123","v":0},{"$f":"Endividamento!J123","v":0},{"$f":"Endividamento!K123","v":0},{"$f":"Endividamento!L123","v":0},{"$f":"Endividamento!M123","v":0},{"$f":"Endividamento!N123","v":0},{"$f":"Endividamento!O123","v":0},{"$f":"Endividamento!P123","v":0},{"$f":"Endividamento!Q123","v":0},{"$f":"Endividamento!R123","v":0},{"$f":"Endividamento!S123","v":0},{"$f":"Endividamento!T123","v":0},{"$f":"Endividamento!U123","v":0},{"$f":"Endividamento!V123","v":0},{"$f":"Endividamento!W123","v":0.9},{"$f":"Endividamento!X123","v":0.4},{"$f":"Endividamento!Y123","v":0.4},{"$f":"Endividamento!Z123","v":0.4},{"$f":"Endividamento!AA123","v":0.4},{"$f":"Endividamento!AB123","v":0.4},{"$f":"Endividamento!AC123","v":0.6},{"$f":"Endividamento!AD123","v":0.8},{"$f":"Endividamento!AE123","v":0.7},{"$f":"Endividamento!AF123","v":1},{"$f":"Endividamento!AG123","v":1.4},{"$f":"Endividamento!AH123","v":1.3},{"$f":"Endividamento!AI123","v":1},{"$f":"Endividamento!AJ123","v":0.7},{"$f":"Endividamento!AK123","v":1.2},{"$f":"Endividamento!AL123","v":1.1000000000000001},{"$f":"Endividamento!AM123","v":1.1000000000000001},{"$f":"Endividamento!AN123","v":0.9},{"$f":"Endividamento!AO123","v":0.7},{"$f":"Endividamento!AP123","v":0.8},{"$f":"Endividamento!AQ123","v":0.71699999999999997},{"$f":"Endividamento!AR123","v":0.89100000000000001},{"$f":"Endividamento!AS123","v":1.081},{"$f":"Endividamento!AT123","v":1.6781512199999997},{"$f":"Endividamento!AU123","v":2.8719999999999999},{"$f":"Endividamento!AV123","v":3.8290000000000002},{"$f":"Endividamento!AW123","v":1.3939999999999999},{"$f":"Endividamento!AX123","v":1.3560000000000001},{"$f":"Endividamento!AY123","v":1.625},{"$f":"Endividamento!AZ123","v":0},{"$f":"Endividamento!BA123","v":0},{"$f":"Endividamento!BB123","v":0},{"$f":"Endividamento!BC123","v":0},{"$f":"Endividamento!BD123","v":0},{"$f":"Endividamento!BE123","v":0},{"$f":"Endividamento!BF123","v":0},{"$f":"Endividamento!BG123","v":0},{"$f":"Endividamento!BH123","v":0},{"$f":"Endividamento!BI123","v":0}]
["ENF","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I124","v":0},{"$f":"Endividamento!J124","v":0},{"$f":"Endividamento!K124","v":0},{"$f":"Endividamento!L124","v":0},{"$f":"Endividamento!M124","v":0},{"$f":"Endividamento!N124","v":0},{"$f":"Endividamento!O124","v":0},{"$f":"Endividamento!P124","v":0},{"$f":"Endividamento!Q124","v":0},{"$f":"Endividamento!R124","v":0},{"$f":"Endividamento!S124","v":0},{"$f":"Endividamento!T124","v":0},{"$f":"Endividamento!U124","v":0},{"$f":"Endividamento!V124","v":0},{"$f":"Endividamento!W124","v":0},{"$f":"Endividamento!X124","v":0},{"$f":"Endividamento!Y124","v":0},{"$f":"Endividamento!Z124","v":0},{"$f":"Endividamento!AA124","v":0},{"$f":"Endividamento!AB124","v":0},{"$f":"Endividamento!AC124","v":0},{"$f":"Endividamento!AD124","v":0},{"$f":"Endividamento!AE124","v":0},{"$f":"Endividamento!AF124","v":0},{"$f":"Endividamento!AG124","v":0},{"$f":"Endividamento!AH124","v":0},{"$f":"Endividamento!AI124","v":0},{"$f":"Endividamento!AJ124","v":0},{"$f":"Endividamento!AK124","v":0},{"$f":"Endividamento!AL124","v":0},{"$f":"Endividamento!AM124","v":0},{"$f":"Endividamento!AN124","v":0},{"$f":"Endividamento!AO124","v":0},{"$f":"Endividamento!AP124","v":0},{"$f":"Endividamento!AQ124","v":0},{"$f":"Endividamento!AR124","v":0},{"$f":"Endividamento!AS124","v":0},{"$f":"Endividamento!AT124","v":0},{"$f":"Endividamento!AU124","v":0},{"$f":"Endividamento!AV124","v":0},{"$f":"Endividamento!AW124","v":0},{"$f":"Endividamento!AX124","v":0},{"$f":"Endividamento!AY124","v":0},{"$f":"Endividamento!AZ124","v":0},{"$f":"Endividamento!BA124","v":0},{"$f":"Endividamento!BB124","v":0},{"$f":"Endividamento!BC124","v":0},{"$f":"Endividamento!BD124","v":0},{"$f":"Endividamento!BE124","v":0},{"$f":"Endividamento!BF124","v":0},{"$f":"Endividamento!BG124","v":0},{"$f":"Endividamento!BH124","v":0},{"$f":"Endividamento!BI124","v":0}]
["ENF","(-) CVA Credits",0,0,"-",0,null,"(-) CVA Credits",{"$f":"Endividamento!I125","v":0},{"$f":"Endividamento!J125","v":0},{"$f":"Endividamento!K125","v":0},{"$f":"Endividamento!L125","v":0},{"$f":"Endividamento!M125","v":0},{"$f":"Endividamento!N125","v":0},{"$f":"Endividamento!O125","v":0},{"$f":"Endividamento!P125","v":0},{"$f":"Endividamento!Q125","v":0},{"$f":"Endividamento!R125","v":0},{"$f":"Endividamento!S125","v":0},{"$f":"Endividamento!T125","v":0},{"$f":"Endividamento!U125","v":0},{"$f":"Endividamento!V125","v":0},{"$f":"Endividamento!W125","v":0},{"$f":"Endividamento!X125","v":3.7},{"$f":"Endividamento!Y125","v":1.3},{"$f":"Endividamento!Z125","v":6.3},{"$f":"Endividamento!AA125","v":6},{"$f":"Endividamento!AB125","v":7},{"$f":"Endividamento!AC125","v":5.8},{"$f":"Endividamento!AD125","v":-0.6},{"$f":"Endividamento!AE125","v":-0.7},{"$f":"Endividamento!AF125","v":0.1},{"$f":"Endividamento!AG125","v":3.1},{"$f":"Endividamento!AH125","v":4.5999999999999996},{"$f":"Endividamento!AI125","v":5.2},{"$f":"Endividamento!AJ125","v":7.6},{"$f":"Endividamento!AK125","v":9.9},{"$f":"Endividamento!AL125","v":12.8},{"$f":"Endividamento!AM125","v":12.4},{"$f":"Endividamento!AN125","v":7.9},{"$f":"Endividamento!AO125","v":3.9},{"$f":"Endividamento!AP125","v":7.8},{"$f":"Endividamento!AQ125","v":1.151},{"$f":"Endividamento!AR125","v":1.1259999999999999},{"$f":"Endividamento!AS125","v":3.3410000000000002},{"$f":"Endividamento!AT125","v":2.7120000000000002},{"$f":"Endividamento!AU125","v":2.306},{"$f":"Endividamento!AV125","v":2.165},{"$f":"Endividamento!AW125","v":7.6130000000000004},{"$f":"Endividamento!AX125","v":4.0860000000000003},{"$f":"Endividamento!AY125","v":8.4689999999999994},{"$f":"Endividamento!AZ125","v":0},{"$f":"Endividamento!BA125","v":0},{"$f":"Endividamento!BB125","v":0},{"$f":"Endividamento!BC125","v":0},{"$f":"Endividamento!BD125","v":0},{"$f":"Endividamento!BE125","v":0},{"$f":"Endividamento!BF125","v":0},{"$f":"Endividamento!BG125","v":0},{"$f":"Endividamento!BH125","v":0},{"$f":"Endividamento!BI125","v":0}]
["ENF","Total net debts less sector credits",0,0,"-",0,null,"Total net debts less sector credits",{"$f":"Endividamento!I126","v":36.300000000000004},{"$f":"Endividamento!J126","v":37.899999999999991},{"$f":"Endividamento!K126","v":45.5},{"$f":"Endividamento!L126","v":46.5},{"$f":"Endividamento!M126","v":43.5},{"$f":"Endividamento!N126","v":49.800000000000004},{"$f":"Endividamento!O126","v":50.3},{"$f":"Endividamento!P126","v":52.6},{"$f":"Endividamento!Q126","v":46.300000000000004},{"$f":"Endividamento!R126","v":46.5},{"$f":"Endividamento!S126","v":48.6},{"$f":"Endividamento!T126","v":53.9},{"$f":"Endividamento!U126","v":62.1},{"$f":"Endividamento!V126","v":63.400000000000006},{"$f":"Endividamento!W126","v":54.600000000000009},{"$f":"Endividamento!X126","v":49.3},{"$f":"Endividamento!Y126","v":55.6},{"$f":"Endividamento!Z126","v":54.500000000000021},{"$f":"Endividamento!AA126","v":43.1},{"$f":"Endividamento!AB126","v":41.8},{"$f":"Endividamento!AC126","v":46.400000000000006},{"$f":"Endividamento!AD126","v":47.900000000000013},{"$f":"Endividamento!AE126","v":47.400000000000006},{"$f":"Endividamento!AF126","v":42.1},{"$f":"Endividamento!AG126","v":43.2},{"$f":"Endividamento!AH126","v":40.5},{"$f":"Endividamento!AI126","v":40.199999999999996},{"$f":"Endividamento!AJ126","v":41.399999999999991},{"$f":"Endividamento!AK126","v":40.199999999999996},{"$f":"Endividamento!AL126","v":43.299999999999983},{"$f":"Endividamento!AM126","v":39.999999999999986},{"$f":"Endividamento!AN126","v":39.700000000000017},{"$f":"Endividamento!AO126","v":45.20000000000001},{"$f":"Endividamento!AP126","v":44.5},{"$f":"Endividamento!AQ126","v":43.658000000000001},{"$f":"Endividamento!AR126","v":38.444999999999993},{"$f":"Endividamento!AS126","v":48.336000000000006},{"$f":"Endividamento!AT126","v":49.622848780000012},{"$f":"Endividamento!AU126","v":44.759},{"$f":"Endividamento!AV126","v":45.963000000000001},{"$f":"Endividamento!AW126","v":48.253999999999998},{"$f":"Endividamento!AX126","v":70.26100000000001},{"$f":"Endividamento!AY126","v":65.314999999999998},{"$f":"Endividamento!AZ126","v":0},{"$f":"Endividamento!BA126","v":0},{"$f":"Endividamento!BB126","v":0},{"$f":"Endividamento!BC126","v":0},{"$f":"Endividamento!BD126","v":0},{"$f":"Endividamento!BE126","v":0},{"$f":"Endividamento!BF126","v":0},{"$f":"Endividamento!BG126","v":0},{"$f":"Endividamento!BH126","v":0},{"$f":"Endividamento!BI126","v":0}]
["ENF"]
["ESE","ESE",null,null,null,null,null,"ESE"]
["ESE"]
["ESE"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ESE"]
["ESE"]
["ESE"]
["ESE","Current ",{"$f":"INDEX($H$130:$XFD$155,MATCH($B134,$H$130:$H$155,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":563.91100000000006},336.31900000000002,{"$f":"IFERROR(IF((C134/D134-1)*100<=-100,\"-\",IF((C134/D134-1)*100=0,\"-\",(C134/D134-1)*100)),\"-\")","v":67.671466673009846},{"$f":"C134-D134","v":227.59200000000004},null,"Current ",{"$f":"Endividamento!I134","v":57.900000000000006},{"$f":"Endividamento!J134","v":56.5},{"$f":"Endividamento!K134","v":265.40000000000003},{"$f":"Endividamento!L134","v":285.39999999999998},{"$f":"Endividamento!M134","v":279.00000000000006},{"$f":"Endividamento!N134","v":329.7},{"$f":"Endividamento!O134","v":61.699999999999996},{"$f":"Endividamento!P134","v":94.1},{"$f":"Endividamento!Q134","v":100.9},{"$f":"Endividamento!R134","v":98.9},{"$f":"Endividamento!S134","v":179.09999999999997},{"$f":"Endividamento!T134","v":209.79999999999998},{"$f":"Endividamento!U134","v":231.39999999999998},{"$f":"Endividamento!V134","v":245.2},{"$f":"Endividamento!W134","v":161},{"$f":"Endividamento!X134","v":141.80000000000001},{"$f":"Endividamento!Y134","v":144.29999999999998},{"$f":"Endividamento!Z134","v":232},{"$f":"Endividamento!AA134","v":237.39999999999995},{"$f":"Endividamento!AB134","v":176.39999999999998},{"$f":"Endividamento!AC134","v":178.6},{"$f":"Endividamento!AD134","v":367.9},{"$f":"Endividamento!AE134","v":370.09999999999991},{"$f":"Endividamento!AF134","v":403.9},{"$f":"Endividamento!AG134","v":410.59999999999991},{"$f":"Endividamento!AH134","v":247.9},{"$f":"Endividamento!AI134","v":252.39999999999998},{"$f":"Endividamento!AJ134","v":196.8},{"$f":"Endividamento!AK134","v":197.2},{"$f":"Endividamento!AL134","v":60.9},{"$f":"Endividamento!AM134","v":60.900000000000006},{"$f":"Endividamento!AN134","v":85.8},{"$f":"Endividamento!AO134","v":189.20000000000002},{"$f":"Endividamento!AP134","v":189.20000000000005},{"$f":"Endividamento!AQ134","v":201.32799999999997},{"$f":"Endividamento!AR134","v":198.23099999999999},{"$f":"Endividamento!AS134","v":228.476},{"$f":"Endividamento!AT134","v":240.33299999999997},{"$f":"Endividamento!AU134","v":232.84700000000001},{"$f":"Endividamento!AV134","v":263.75099999999998},{"$f":"Endividamento!AW134","v":403.64600000000002},{"$f":"Endividamento!AX134","v":405.67199999999997},{"$f":"Endividamento!AY134","v":579.45000000000005},{"$f":"Endividamento!AZ134","v":544.95099999999991},{"$f":"Endividamento!BA134","v":276.62899999999996},{"$f":"Endividamento!BB134","v":336.31900000000002},{"$f":"Endividamento!BC134","v":165.755},{"$f":"Endividamento!BD134","v":222.88300000000001},{"$f":"Endividamento!BE134","v":464.68099999999998},{"$f":"Endividamento!BF134","v":563.91100000000006},{"$f":"Endividamento!BG134","v":268.76300000000003},{"$f":"Endividamento!BH134","v":136.29899999999998},{"$f":"Endividamento!BI134","v":142.167}]
["ESE","Loans, financing and leasing",530.23099999999999,189.90700000000001,179.2056111675715,340.32399999999996,null,"Loans, financing and leasing",{"$f":"Endividamento!I135","v":49.6},{"$f":"Endividamento!J135","v":41.3},{"$f":"Endividamento!K135","v":256.60000000000002},{"$f":"Endividamento!L135","v":269.7},{"$f":"Endividamento!M135","v":270.10000000000002},{"$f":"Endividamento!N135","v":311.7},{"$f":"Endividamento!O135","v":53.1},{"$f":"Endividamento!P135","v":79.599999999999994},{"$f":"Endividamento!Q135","v":85.3},{"$f":"Endividamento!R135","v":19.5},{"$f":"Endividamento!S135","v":94.8},{"$f":"Endividamento!T135","v":180.1},{"$f":"Endividamento!U135","v":179.6},{"$f":"Endividamento!V135","v":193.9},{"$f":"Endividamento!W135","v":100.7},{"$f":"Endividamento!X135","v":77.7},{"$f":"Endividamento!Y135","v":75.8},{"$f":"Endividamento!Z135","v":193.2},{"$f":"Endividamento!AA135","v":196.7},{"$f":"Endividamento!AB135","v":140},{"$f":"Endividamento!AC135","v":140.80000000000001},{"$f":"Endividamento!AD135","v":359.7},{"$f":"Endividamento!AE135","v":343.9},{"$f":"Endividamento!AF135","v":392.8},{"$f":"Endividamento!AG135","v":380.9},{"$f":"Endividamento!AH135","v":194},{"$f":"Endividamento!AI135","v":195.9},{"$f":"Endividamento!AJ135","v":161.4},{"$f":"Endividamento!AK135","v":157.69999999999999},{"$f":"Endividamento!AL135","v":24.8},{"$f":"Endividamento!AM135","v":24.9},{"$f":"Endividamento!AN135","v":25.5},{"$f":"Endividamento!AO135","v":204.1},{"$f":"Endividamento!AP135","v":211},{"$f":"Endividamento!AQ135","v":234.905},{"$f":"Endividamento!AR135","v":215.86199999999999},{"$f":"Endividamento!AS135","v":179.75700000000001},{"$f":"Endividamento!AT135","v":174.18199999999999},{"$f":"Endividamento!AU135","v":159.47300000000001},{"$f":"Endividamento!AV135","v":164.39},{"$f":"Endividamento!AW135","v":28.141999999999999},{"$f":"Endividamento!AX135","v":28.943999999999999},{"$f":"Endividamento!AY135","v":209.43100000000001},{"$f":"Endividamento!AZ135","v":204.82900000000001},{"$f":"Endividamento!BA135","v":199.31299999999999},{"$f":"Endividamento!BB135","v":189.90700000000001},{"$f":"Endividamento!BC135","v":31.126999999999999},{"$f":"Endividamento!BD135","v":93.123999999999995},{"$f":"Endividamento!BE135","v":344.71699999999998},{"$f":"Endividamento!BF135","v":530.23099999999999},{"$f":"Endividamento!BG135","v":187.88},{"$f":"Endividamento!BH135","v":39.485999999999997},{"$f":"Endividamento!BI135","v":42.572000000000003}]
["ESE","Debentures",36.65,93.29,-60.713902883481616,-56.640000000000008,null,"Debentures",{"$f":"Endividamento!I136","v":0},{"$f":"Endividamento!J136","v":0},{"$f":"Endividamento!K136","v":0},{"$f":"Endividamento!L136","v":0},{"$f":"Endividamento!M136","v":0},{"$f":"Endividamento!N136","v":0},{"$f":"Endividamento!O136","v":0},{"$f":"Endividamento!P136","v":0},{"$f":"Endividamento!Q136","v":0},{"$f":"Endividamento!R136","v":64.7},{"$f":"Endividamento!S136","v":68.599999999999994},{"$f":"Endividamento!T136","v":8.6999999999999993},{"$f":"Endividamento!U136","v":11},{"$f":"Endividamento!V136","v":25.5},{"$f":"Endividamento!W136","v":28.4},{"$f":"Endividamento!X136","v":13.2},{"$f":"Endividamento!Y136","v":15.1},{"$f":"Endividamento!Z136","v":17.100000000000001},{"$f":"Endividamento!AA136","v":19.2},{"$f":"Endividamento!AB136","v":12.9},{"$f":"Endividamento!AC136","v":14.2},{"$f":"Endividamento!AD136","v":15.3},{"$f":"Endividamento!AE136","v":16.399999999999999},{"$f":"Endividamento!AF136","v":13.6},{"$f":"Endividamento!AG136","v":15.9},{"$f":"Endividamento!AH136","v":17.399999999999999},{"$f":"Endividamento!AI136","v":19.7},{"$f":"Endividamento!AJ136","v":2},{"$f":"Endividamento!AK136","v":3.3},{"$f":"Endividamento!AL136","v":5},{"$f":"Endividamento!AM136","v":7},{"$f":"Endividamento!AN136","v":31.3},{"$f":"Endividamento!AO136","v":32.700000000000003},{"$f":"Endividamento!AP136","v":35.5},{"$f":"Endividamento!AQ136","v":33.75},{"$f":"Endividamento!AR136","v":33.356999999999999},{"$f":"Endividamento!AS136","v":32.020000000000003},{"$f":"Endividamento!AT136","v":46.646999999999998},{"$f":"Endividamento!AU136","v":46.598999999999997},{"$f":"Endividamento!AV136","v":60.53},{"$f":"Endividamento!AW136","v":335.09800000000001},{"$f":"Endividamento!AX136","v":331.63299999999998},{"$f":"Endividamento!AY136","v":353.60500000000002},{"$f":"Endividamento!AZ136","v":320.34699999999998},{"$f":"Endividamento!BA136","v":33.011000000000003},{"$f":"Endividamento!BB136","v":93.29},{"$f":"Endividamento!BC136","v":95.28},{"$f":"Endividamento!BD136","v":97.003},{"$f":"Endividamento!BE136","v":98.622},{"$f":"Endividamento!BF136","v":36.65},{"$f":"Endividamento!BG136","v":36.908000000000001},{"$f":"Endividamento!BH136","v":35.838999999999999},{"$f":"Endividamento!BI136","v":37.067}]
["ESE","Debt charges",11.638,8.7010000000000005,33.754740834386851,2.9369999999999994,null,"Debt charges",{"$f":"Endividamento!I137","v":6.6},{"$f":"Endividamento!J137","v":13.5},{"$f":"Endividamento!K137","v":7.1},{"$f":"Endividamento!L137","v":13.9},{"$f":"Endividamento!M137","v":7.1},{"$f":"Endividamento!N137","v":16.2},{"$f":"Endividamento!O137","v":6.8},{"$f":"Endividamento!P137","v":4.2},{"$f":"Endividamento!Q137","v":5.2},{"$f":"Endividamento!R137","v":4.3},{"$f":"Endividamento!S137","v":5.2},{"$f":"Endividamento!T137","v":5.4},{"$f":"Endividamento!U137","v":25.1},{"$f":"Endividamento!V137","v":10.1},{"$f":"Endividamento!W137","v":16.100000000000001},{"$f":"Endividamento!X137","v":3.3},{"$f":"Endividamento!Y137","v":7.8},{"$f":"Endividamento!Z137","v":3.9},{"$f":"Endividamento!AA137","v":7.7},{"$f":"Endividamento!AB137","v":3.6},{"$f":"Endividamento!AC137","v":5.4},{"$f":"Endividamento!AD137","v":4.7},{"$f":"Endividamento!AE137","v":8.1999999999999993},{"$f":"Endividamento!AF137","v":9.9},{"$f":"Endividamento!AG137","v":14.7},{"$f":"Endividamento!AH137","v":13},{"$f":"Endividamento!AI137","v":15.2},{"$f":"Endividamento!AJ137","v":17},{"$f":"Endividamento!AK137","v":19.5},{"$f":"Endividamento!AL137","v":6.2},{"$f":"Endividamento!AM137","v":8.8000000000000007},{"$f":"Endividamento!AN137","v":10.7},{"$f":"Endividamento!AO137","v":10.5},{"$f":"Endividamento!AP137","v":10.6},{"$f":"Endividamento!AQ137","v":12.467000000000001},{"$f":"Endividamento!AR137","v":14.26},{"$f":"Endividamento!AS137","v":14.613},{"$f":"Endividamento!AT137","v":15.244999999999999},{"$f":"Endividamento!AU137","v":17.603000000000002},{"$f":"Endividamento!AV137","v":21.013000000000002},{"$f":"Endividamento!AW137","v":1.0229999999999999},{"$f":"Endividamento!AX137","v":1.1930000000000001},{"$f":"Endividamento!AY137","v":1.351},{"$f":"Endividamento!AZ137","v":1.403},{"$f":"Endividamento!BA137","v":4.024},{"$f":"Endividamento!BB137","v":8.7010000000000005},{"$f":"Endividamento!BC137","v":11.683},{"$f":"Endividamento!BD137","v":10.226000000000001},{"$f":"Endividamento!BE137","v":10.882999999999999},{"$f":"Endividamento!BF137","v":11.638},{"$f":"Endividamento!BG137","v":11.195},{"$f":"Endividamento!BH137","v":15.151999999999999},{"$f":"Endividamento!BI137","v":5.6449999999999996}]
["ESE","Tax financing and employee benefits",8.8059999999999992,10.385,-15.204622051035155,-1.5790000000000006,null,"Tax financing and employee benefits",{"$f":"Endividamento!I138","v":1.7},{"$f":"Endividamento!J138","v":1.7},{"$f":"Endividamento!K138","v":1.7},{"$f":"Endividamento!L138","v":1.8},{"$f":"Endividamento!M138","v":1.8},{"$f":"Endividamento!N138","v":1.8},{"$f":"Endividamento!O138","v":1.8},{"$f":"Endividamento!P138","v":10.3},{"$f":"Endividamento!Q138","v":10.4},{"$f":"Endividamento!R138","v":10.4},{"$f":"Endividamento!S138","v":10.5},{"$f":"Endividamento!T138","v":15.6},{"$f":"Endividamento!U138","v":15.7},{"$f":"Endividamento!V138","v":15.7},{"$f":"Endividamento!W138","v":15.8},{"$f":"Endividamento!X138","v":16.5},{"$f":"Endividamento!Y138","v":16.399999999999999},{"$f":"Endividamento!Z138","v":16.399999999999999},{"$f":"Endividamento!AA138","v":14.7},{"$f":"Endividamento!AB138","v":22.7},{"$f":"Endividamento!AC138","v":22.7},{"$f":"Endividamento!AD138","v":22.7},{"$f":"Endividamento!AE138","v":22.7},{"$f":"Endividamento!AF138","v":24.7},{"$f":"Endividamento!AG138","v":24.7},{"$f":"Endividamento!AH138","v":24.7},{"$f":"Endividamento!AI138","v":24.7},{"$f":"Endividamento!AJ138","v":12.5},{"$f":"Endividamento!AK138","v":12.5},{"$f":"Endividamento!AL138","v":12.5},{"$f":"Endividamento!AM138","v":12.5},{"$f":"Endividamento!AN138","v":11.8},{"$f":"Endividamento!AO138","v":11.8},{"$f":"Endividamento!AP138","v":11.8},{"$f":"Endividamento!AQ138","v":11.833},{"$f":"Endividamento!AR138","v":9.4030000000000005},{"$f":"Endividamento!AS138","v":9.4030000000000005},{"$f":"Endividamento!AT138","v":9.4030000000000005},{"$f":"Endividamento!AU138","v":9.4030000000000005},{"$f":"Endividamento!AV138","v":11.265000000000001},{"$f":"Endividamento!AW138","v":11.265000000000001},{"$f":"Endividamento!AX138","v":11.265000000000001},{"$f":"Endividamento!AY138","v":11.265000000000001},{"$f":"Endividamento!AZ138","v":10.385},{"$f":"Endividamento!BA138","v":10.385},{"$f":"Endividamento!BB138","v":10.385},{"$f":"Endividamento!BC138","v":10.385},{"$f":"Endividamento!BD138","v":8.8059999999999992},{"$f":"Endividamento!BE138","v":8.8059999999999992},{"$f":"Endividamento!BF138","v":8.8059999999999992},{"$f":"Endividamento!BG138","v":8.8059999999999992},{"$f":"Endividamento!BH138","v":10.298999999999999},{"$f":"Endividamento!BI138","v":10.298999999999999}]
["ESE","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I139","v":0},{"$f":"Endividamento!J139","v":0},{"$f":"Endividamento!K139","v":0},{"$f":"Endividamento!L139","v":0},{"$f":"Endividamento!M139","v":0},{"$f":"Endividamento!N139","v":0},{"$f":"Endividamento!O139","v":0},{"$f":"Endividamento!P139","v":0},{"$f":"Endividamento!Q139","v":0},{"$f":"Endividamento!R139","v":0},{"$f":"Endividamento!S139","v":0},{"$f":"Endividamento!T139","v":0},{"$f":"Endividamento!U139","v":0},{"$f":"Endividamento!V139","v":0},{"$f":"Endividamento!W139","v":0},{"$f":"Endividamento!X139","v":0},{"$f":"Endividamento!Y139","v":0},{"$f":"Endividamento!Z139","v":0},{"$f":"Endividamento!AA139","v":0},{"$f":"Endividamento!AB139","v":0},{"$f":"Endividamento!AC139","v":0},{"$f":"Endividamento!AD139","v":0},{"$f":"Endividamento!AE139","v":0},{"$f":"Endividamento!AF139","v":0},{"$f":"Endividamento!AG139","v":0},{"$f":"Endividamento!AH139","v":0},{"$f":"Endividamento!AI139","v":0},{"$f":"Endividamento!AJ139","v":0},{"$f":"Endividamento!AK139","v":0},{"$f":"Endividamento!AL139","v":0},{"$f":"Endividamento!AM139","v":0},{"$f":"Endividamento!AN139","v":0},{"$f":"Endividamento!AO139","v":0},{"$f":"Endividamento!AP139","v":0},{"$f":"Endividamento!AQ139","v":0},{"$f":"Endividamento!AR139","v":0},{"$f":"Endividamento!AS139","v":0},{"$f":"Endividamento!AT139","v":0},{"$f":"Endividamento!AU139","v":0},{"$f":"Endividamento!AV139","v":0},{"$f":"Endividamento!AW139","v":0},{"$f":"Endividamento!AX139","v":0},{"$f":"Endividamento!AY139","v":0},{"$f":"Endividamento!AZ139","v":0},{"$f":"Endividamento!BA139","v":0},{"$f":"Endividamento!BB139","v":0},{"$f":"Endividamento!BC139","v":0},{"$f":"Endividamento!BD139","v":"-"},{"$f":"Endividamento!BE139","v":"-"},{"$f":"Endividamento!BF139","v":"-"},{"$f":"Endividamento!BG139","v":"-"},{"$f":"Endividamento!BH139","v":"-"},{"$f":"Endividamento!BI139","v":"-"}]
["ESE","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I140","v":0},{"$f":"Endividamento!J140","v":0},{"$f":"Endividamento!K140","v":0},{"$f":"Endividamento!L140","v":0},{"$f":"Endividamento!M140","v":0},{"$f":"Endividamento!N140","v":0},{"$f":"Endividamento!O140","v":0},{"$f":"Endividamento!P140","v":0},{"$f":"Endividamento!Q140","v":0},{"$f":"Endividamento!R140","v":0},{"$f":"Endividamento!S140","v":0},{"$f":"Endividamento!T140","v":0},{"$f":"Endividamento!U140","v":0},{"$f":"Endividamento!V140","v":0},{"$f":"Endividamento!W140","v":0},{"$f":"Endividamento!X140","v":0},{"$f":"Endividamento!Y140","v":0},{"$f":"Endividamento!Z140","v":0},{"$f":"Endividamento!AA140","v":0},{"$f":"Endividamento!AB140","v":0},{"$f":"Endividamento!AC140","v":0},{"$f":"Endividamento!AD140","v":0},{"$f":"Endividamento!AE140","v":0},{"$f":"Endividamento!AF140","v":0},{"$f":"Endividamento!AG140","v":0},{"$f":"Endividamento!AH140","v":0},{"$f":"Endividamento!AI140","v":0},{"$f":"Endividamento!AJ140","v":0},{"$f":"Endividamento!AK140","v":0},{"$f":"Endividamento!AL140","v":0},{"$f":"Endividamento!AM140","v":0},{"$f":"Endividamento!AN140","v":0},{"$f":"Endividamento!AO140","v":0},{"$f":"Endividamento!AP140","v":0},{"$f":"Endividamento!AQ140","v":0},{"$f":"Endividamento!AR140","v":0},{"$f":"Endividamento!AS140","v":0},{"$f":"Endividamento!AT140","v":0},{"$f":"Endividamento!AU140","v":0},{"$f":"Endividamento!AV140","v":0},{"$f":"Endividamento!AW140","v":0},{"$f":"Endividamento!AX140","v":0},{"$f":"Endividamento!AY140","v":0},{"$f":"Endividamento!AZ140","v":0},{"$f":"Endividamento!BA140","v":0},{"$f":"Endividamento!BB140","v":0},{"$f":"Endividamento!BC140","v":0},{"$f":"Endividamento!BD140","v":"-"},{"$f":"Endividamento!BE140","v":"-"},{"$f":"Endividamento!BF140","v":"-"},{"$f":"Endividamento!BG140","v":"-"},{"$f":"Endividamento!BH140","v":"-"},{"$f":"Endividamento!BI140","v":"-"}]
["ESE","Derivative financial instruments, net",-23.414000000000001,34.036000000000001,"-",-57.45,null,"Derivative financial instruments, net",{"$f":"Endividamento!I141","v":0},{"$f":"Endividamento!J141","v":0},{"$f":"Endividamento!K141","v":0},{"$f":"Endividamento!L141","v":0},{"$f":"Endividamento!M141","v":0},{"$f":"Endividamento!N141","v":0},{"$f":"Endividamento!O141","v":0},{"$f":"Endividamento!P141","v":0},{"$f":"Endividamento!Q141","v":0},{"$f":"Endividamento!R141","v":0},{"$f":"Endividamento!S141","v":0},{"$f":"Endividamento!T141","v":0},{"$f":"Endividamento!U141","v":0},{"$f":"Endividamento!V141","v":0},{"$f":"Endividamento!W141","v":0},{"$f":"Endividamento!X141","v":31.1},{"$f":"Endividamento!Y141","v":29.2},{"$f":"Endividamento!Z141","v":1.4},{"$f":"Endividamento!AA141","v":-0.9},{"$f":"Endividamento!AB141","v":-2.8},{"$f":"Endividamento!AC141","v":-4.5},{"$f":"Endividamento!AD141","v":-34.5},{"$f":"Endividamento!AE141","v":-21.1},{"$f":"Endividamento!AF141","v":-37.1},{"$f":"Endividamento!AG141","v":-25.6},{"$f":"Endividamento!AH141","v":-1.2},{"$f":"Endividamento!AI141","v":-3.1},{"$f":"Endividamento!AJ141","v":3.9},{"$f":"Endividamento!AK141","v":4.2},{"$f":"Endividamento!AL141","v":12.4},{"$f":"Endividamento!AM141","v":7.7},{"$f":"Endividamento!AN141","v":6.5},{"$f":"Endividamento!AO141","v":-69.900000000000006},{"$f":"Endividamento!AP141","v":-79.7},{"$f":"Endividamento!AQ141","v":-91.626999999999995},{"$f":"Endividamento!AR141","v":-74.650999999999996},{"$f":"Endividamento!AS141","v":-7.3170000000000002},{"$f":"Endividamento!AT141","v":-5.1440000000000001},{"$f":"Endividamento!AU141","v":-0.23100000000000001},{"$f":"Endividamento!AV141","v":6.5529999999999999},{"$f":"Endividamento!AW141","v":28.117999999999999},{"$f":"Endividamento!AX141","v":32.637},{"$f":"Endividamento!AY141","v":3.798},{"$f":"Endividamento!AZ141","v":7.9870000000000001},{"$f":"Endividamento!BA141","v":29.896000000000001},{"$f":"Endividamento!BB141","v":34.036000000000001},{"$f":"Endividamento!BC141","v":17.28},{"$f":"Endividamento!BD141","v":13.724},{"$f":"Endividamento!BE141","v":1.653},{"$f":"Endividamento!BF141","v":-23.414000000000001},{"$f":"Endividamento!BG141","v":23.974},{"$f":"Endividamento!BH141","v":35.523000000000003},{"$f":"Endividamento!BI141","v":46.584000000000003}]
["ESE","Noncurrent",730.69200000000001,904.06599999999992,-19.177139722099923,-173.37399999999991,null,"Noncurrent",{"$f":"Endividamento!I142","v":440.9},{"$f":"Endividamento!J142","v":467},{"$f":"Endividamento!K142","v":315.8},{"$f":"Endividamento!L142","v":282.89999999999998},{"$f":"Endividamento!M142","v":312.89999999999998},{"$f":"Endividamento!N142","v":562},{"$f":"Endividamento!O142","v":545.70000000000005},{"$f":"Endividamento!P142","v":510.2},{"$f":"Endividamento!Q142","v":507},{"$f":"Endividamento!R142","v":504.2},{"$f":"Endividamento!S142","v":463.59999999999997},{"$f":"Endividamento!T142","v":524.4},{"$f":"Endividamento!U142","v":570.6},{"$f":"Endividamento!V142","v":622.40000000000009},{"$f":"Endividamento!W142","v":713.59999999999991},{"$f":"Endividamento!X142","v":684.3},{"$f":"Endividamento!Y142","v":599.69999999999993},{"$f":"Endividamento!Z142","v":545.70000000000005},{"$f":"Endividamento!AA142","v":545.6},{"$f":"Endividamento!AB142","v":634.6},{"$f":"Endividamento!AC142","v":643},{"$f":"Endividamento!AD142","v":461.7},{"$f":"Endividamento!AE142","v":472.9},{"$f":"Endividamento!AF142","v":568.79999999999995},{"$f":"Endividamento!AG142","v":838},{"$f":"Endividamento!AH142","v":744.80000000000007},{"$f":"Endividamento!AI142","v":807.00000000000011},{"$f":"Endividamento!AJ142","v":878.2},{"$f":"Endividamento!AK142","v":1006.3000000000001},{"$f":"Endividamento!AL142","v":1057.9000000000001},{"$f":"Endividamento!AM142","v":1063.8},{"$f":"Endividamento!AN142","v":1074.6999999999998},{"$f":"Endividamento!AO142","v":969},{"$f":"Endividamento!AP142","v":967.9},{"$f":"Endividamento!AQ142","v":951.16199999999992},{"$f":"Endividamento!AR142","v":910.25599999999997},{"$f":"Endividamento!AS142","v":815.05799999999999},{"$f":"Endividamento!AT142","v":803.77399999999989},{"$f":"Endividamento!AU142","v":861.22300000000007},{"$f":"Endividamento!AV142","v":826.38100000000009},{"$f":"Endividamento!AW142","v":754.63800000000003},{"$f":"Endividamento!AX142","v":758.55700000000013},{"$f":"Endividamento!AY142","v":591.26699999999994},{"$f":"Endividamento!AZ142","v":511.78300000000007},{"$f":"Endividamento!BA142","v":742.96399999999994},{"$f":"Endividamento!BB142","v":904.06599999999992},{"$f":"Endividamento!BC142","v":924.77499999999998},{"$f":"Endividamento!BD142","v":941.31299999999999},{"$f":"Endividamento!BE142","v":694.21500000000003},{"$f":"Endividamento!BF142","v":730.69200000000001},{"$f":"Endividamento!BG142","v":1035.5450000000001},{"$f":"Endividamento!BH142","v":1029.56},{"$f":"Endividamento!BI142","v":1013.8710000000001}]
["ESE","Loans, financing and leasing",530.23099999999999,189.90700000000001,179.2056111675715,340.32399999999996,null,"Loans, financing and leasing",{"$f":"Endividamento!I143","v":433.4},{"$f":"Endividamento!J143","v":459.8},{"$f":"Endividamento!K143","v":309},{"$f":"Endividamento!L143","v":273.2},{"$f":"Endividamento!M143","v":267.7},{"$f":"Endividamento!N143","v":515.70000000000005},{"$f":"Endividamento!O143","v":497.2},{"$f":"Endividamento!P143","v":447.9},{"$f":"Endividamento!Q143","v":444.2},{"$f":"Endividamento!R143","v":381},{"$f":"Endividamento!S143","v":339.9},{"$f":"Endividamento!T143","v":361.2},{"$f":"Endividamento!U143","v":405.1},{"$f":"Endividamento!V143","v":466.7},{"$f":"Endividamento!W143","v":561.29999999999995},{"$f":"Endividamento!X143","v":584.29999999999995},{"$f":"Endividamento!Y143","v":540.79999999999995},{"$f":"Endividamento!Z143","v":447.1},{"$f":"Endividamento!AA143","v":461},{"$f":"Endividamento!AB143","v":499.4},{"$f":"Endividamento!AC143","v":486.4},{"$f":"Endividamento!AD143","v":259.8},{"$f":"Endividamento!AE143","v":244.7},{"$f":"Endividamento!AF143","v":200.6},{"$f":"Endividamento!AG143","v":476.6},{"$f":"Endividamento!AH143","v":425.3},{"$f":"Endividamento!AI143","v":500.5},{"$f":"Endividamento!AJ143","v":599},{"$f":"Endividamento!AK143","v":727.2},{"$f":"Endividamento!AL143","v":721.2},{"$f":"Endividamento!AM143","v":757.1},{"$f":"Endividamento!AN143","v":732.9},{"$f":"Endividamento!AO143","v":264.39999999999998},{"$f":"Endividamento!AP143","v":260.39999999999998},{"$f":"Endividamento!AQ143","v":235.69200000000001},{"$f":"Endividamento!AR143","v":230.874},{"$f":"Endividamento!AS143","v":133.63900000000001},{"$f":"Endividamento!AT143","v":130.55799999999999},{"$f":"Endividamento!AU143","v":180.916},{"$f":"Endividamento!AV143","v":234.56},{"$f":"Endividamento!AW143","v":381.685},{"$f":"Endividamento!AX143","v":402.99299999999999},{"$f":"Endividamento!AY143","v":231.465},{"$f":"Endividamento!AZ143","v":173.71600000000001},{"$f":"Endividamento!BA143","v":420.21199999999999},{"$f":"Endividamento!BB143","v":614.07299999999998},{"$f":"Endividamento!BC143","v":677.61599999999999},{"$f":"Endividamento!BD143","v":597.11800000000005},{"$f":"Endividamento!BE143","v":352.983},{"$f":"Endividamento!BF143","v":275.43799999999999},{"$f":"Endividamento!BG143","v":598.60799999999995},{"$f":"Endividamento!BH143","v":640.17999999999995},{"$f":"Endividamento!BI143","v":601.90200000000004}]
["ESE","Debentures",36.65,93.29,-60.713902883481616,-56.640000000000008,null,"Debentures",{"$f":"Endividamento!I144","v":0},{"$f":"Endividamento!J144","v":0},{"$f":"Endividamento!K144","v":0},{"$f":"Endividamento!L144","v":0},{"$f":"Endividamento!M144","v":0},{"$f":"Endividamento!N144","v":0},{"$f":"Endividamento!O144","v":0},{"$f":"Endividamento!P144","v":0},{"$f":"Endividamento!Q144","v":0},{"$f":"Endividamento!R144","v":60},{"$f":"Endividamento!S144","v":60},{"$f":"Endividamento!T144","v":60},{"$f":"Endividamento!U144","v":60},{"$f":"Endividamento!V144","v":48},{"$f":"Endividamento!W144","v":48},{"$f":"Endividamento!X144","v":36},{"$f":"Endividamento!Y144","v":36},{"$f":"Endividamento!Z144","v":36},{"$f":"Endividamento!AA144","v":36},{"$f":"Endividamento!AB144","v":24},{"$f":"Endividamento!AC144","v":24},{"$f":"Endividamento!AD144","v":24},{"$f":"Endividamento!AE144","v":41.2},{"$f":"Endividamento!AF144","v":126.8},{"$f":"Endividamento!AG144","v":127.2},{"$f":"Endividamento!AH144","v":127.2},{"$f":"Endividamento!AI144","v":127.6},{"$f":"Endividamento!AJ144","v":186},{"$f":"Endividamento!AK144","v":185.7},{"$f":"Endividamento!AL144","v":240.8},{"$f":"Endividamento!AM144","v":243.5},{"$f":"Endividamento!AN144","v":216.7},{"$f":"Endividamento!AO144","v":488.3},{"$f":"Endividamento!AP144","v":493},{"$f":"Endividamento!AQ144","v":493.00200000000001},{"$f":"Endividamento!AR144","v":498.47199999999998},{"$f":"Endividamento!AS144","v":496.71199999999999},{"$f":"Endividamento!AT144","v":486.81099999999998},{"$f":"Endividamento!AU144","v":487.03500000000003},{"$f":"Endividamento!AV144","v":511.36},{"$f":"Endividamento!AW144","v":308.58800000000002},{"$f":"Endividamento!AX144","v":310.12},{"$f":"Endividamento!AY144","v":280.75799999999998},{"$f":"Endividamento!AZ144","v":282.05500000000001},{"$f":"Endividamento!BA144","v":290.68599999999998},{"$f":"Endividamento!BB144","v":240.654},{"$f":"Endividamento!BC144","v":206.92},{"$f":"Endividamento!BD144","v":306.392},{"$f":"Endividamento!BE144","v":307.96699999999998},{"$f":"Endividamento!BF144","v":422.2},{"$f":"Endividamento!BG144","v":394.79599999999999},{"$f":"Endividamento!BH144","v":391.56799999999998},{"$f":"Endividamento!BI144","v":402.84500000000003}]
["ESE","Tax financing and employee benefits",8.8059999999999992,10.385,-15.204622051035155,-1.5790000000000006,null,"Tax financing and employee benefits",{"$f":"Endividamento!I145","v":7.5},{"$f":"Endividamento!J145","v":7.2},{"$f":"Endividamento!K145","v":6.8},{"$f":"Endividamento!L145","v":9.6999999999999993},{"$f":"Endividamento!M145","v":45.2},{"$f":"Endividamento!N145","v":46.3},{"$f":"Endividamento!O145","v":48.5},{"$f":"Endividamento!P145","v":62.3},{"$f":"Endividamento!Q145","v":62.8},{"$f":"Endividamento!R145","v":63.2},{"$f":"Endividamento!S145","v":63.7},{"$f":"Endividamento!T145","v":103.2},{"$f":"Endividamento!U145","v":105.5},{"$f":"Endividamento!V145","v":107.7},{"$f":"Endividamento!W145","v":109.8},{"$f":"Endividamento!X145","v":105.4},{"$f":"Endividamento!Y145","v":108.8},{"$f":"Endividamento!Z145","v":113.4},{"$f":"Endividamento!AA145","v":105.1},{"$f":"Endividamento!AB145","v":169.5},{"$f":"Endividamento!AC145","v":175.3},{"$f":"Endividamento!AD145","v":180.9},{"$f":"Endividamento!AE145","v":186.6},{"$f":"Endividamento!AF145","v":244.7},{"$f":"Endividamento!AG145","v":250.9},{"$f":"Endividamento!AH145","v":257.10000000000002},{"$f":"Endividamento!AI145","v":263.3},{"$f":"Endividamento!AJ145","v":173.2},{"$f":"Endividamento!AK145","v":176.3},{"$f":"Endividamento!AL145","v":179.4},{"$f":"Endividamento!AM145","v":182.5},{"$f":"Endividamento!AN145","v":229.5},{"$f":"Endividamento!AO145","v":232.4},{"$f":"Endividamento!AP145","v":235.4},{"$f":"Endividamento!AQ145","v":238.36},{"$f":"Endividamento!AR145","v":201.68799999999999},{"$f":"Endividamento!AS145","v":204.03899999999999},{"$f":"Endividamento!AT145","v":205.53399999999999},{"$f":"Endividamento!AU145","v":213.739},{"$f":"Endividamento!AV145","v":110.289},{"$f":"Endividamento!AW145","v":113.105},{"$f":"Endividamento!AX145","v":108.97},{"$f":"Endividamento!AY145","v":111.78700000000001},{"$f":"Endividamento!AZ145","v":90.876000000000005},{"$f":"Endividamento!BA145","v":90.94},{"$f":"Endividamento!BB145","v":93.536000000000001},{"$f":"Endividamento!BC145","v":87.558000000000007},{"$f":"Endividamento!BD145","v":83.917000000000002},{"$f":"Endividamento!BE145","v":84.25},{"$f":"Endividamento!BF145","v":86.441000000000003},{"$f":"Endividamento!BG145","v":88.641999999999996},{"$f":"Endividamento!BH145","v":82.981999999999999},{"$f":"Endividamento!BI145","v":85.557000000000002}]
["ESE","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I146","v":0},{"$f":"Endividamento!J146","v":0},{"$f":"Endividamento!K146","v":0},{"$f":"Endividamento!L146","v":0},{"$f":"Endividamento!M146","v":0},{"$f":"Endividamento!N146","v":0},{"$f":"Endividamento!O146","v":0},{"$f":"Endividamento!P146","v":0},{"$f":"Endividamento!Q146","v":0},{"$f":"Endividamento!R146","v":0},{"$f":"Endividamento!S146","v":0},{"$f":"Endividamento!T146","v":0},{"$f":"Endividamento!U146","v":0},{"$f":"Endividamento!V146","v":0},{"$f":"Endividamento!W146","v":0},{"$f":"Endividamento!X146","v":0},{"$f":"Endividamento!Y146","v":0},{"$f":"Endividamento!Z146","v":0},{"$f":"Endividamento!AA146","v":0},{"$f":"Endividamento!AB146","v":0},{"$f":"Endividamento!AC146","v":0},{"$f":"Endividamento!AD146","v":0},{"$f":"Endividamento!AE146","v":0},{"$f":"Endividamento!AF146","v":0},{"$f":"Endividamento!AG146","v":0},{"$f":"Endividamento!AH146","v":0},{"$f":"Endividamento!AI146","v":0},{"$f":"Endividamento!AJ146","v":0},{"$f":"Endividamento!AK146","v":0},{"$f":"Endividamento!AL146","v":0},{"$f":"Endividamento!AM146","v":0},{"$f":"Endividamento!AN146","v":0},{"$f":"Endividamento!AO146","v":0},{"$f":"Endividamento!AP146","v":0},{"$f":"Endividamento!AQ146","v":0},{"$f":"Endividamento!AR146","v":0},{"$f":"Endividamento!AS146","v":0},{"$f":"Endividamento!AT146","v":0},{"$f":"Endividamento!AU146","v":0},{"$f":"Endividamento!AV146","v":0},{"$f":"Endividamento!AW146","v":0},{"$f":"Endividamento!AX146","v":0},{"$f":"Endividamento!AY146","v":0},{"$f":"Endividamento!AZ146","v":0},{"$f":"Endividamento!BA146","v":0},{"$f":"Endividamento!BB146","v":0},{"$f":"Endividamento!BC146","v":0},{"$f":"Endividamento!BD146","v":"-"},{"$f":"Endividamento!BE146","v":"-"},{"$f":"Endividamento!BF146","v":"-"},{"$f":"Endividamento!BG146","v":"-"},{"$f":"Endividamento!BH146","v":"-"},{"$f":"Endividamento!BI146","v":"-"}]
["ESE","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I147","v":0},{"$f":"Endividamento!J147","v":0},{"$f":"Endividamento!K147","v":0},{"$f":"Endividamento!L147","v":0},{"$f":"Endividamento!M147","v":0},{"$f":"Endividamento!N147","v":0},{"$f":"Endividamento!O147","v":0},{"$f":"Endividamento!P147","v":0},{"$f":"Endividamento!Q147","v":0},{"$f":"Endividamento!R147","v":0},{"$f":"Endividamento!S147","v":0},{"$f":"Endividamento!T147","v":0},{"$f":"Endividamento!U147","v":0},{"$f":"Endividamento!V147","v":0},{"$f":"Endividamento!W147","v":0},{"$f":"Endividamento!X147","v":0},{"$f":"Endividamento!Y147","v":0},{"$f":"Endividamento!Z147","v":0},{"$f":"Endividamento!AA147","v":0},{"$f":"Endividamento!AB147","v":0},{"$f":"Endividamento!AC147","v":0},{"$f":"Endividamento!AD147","v":0},{"$f":"Endividamento!AE147","v":0},{"$f":"Endividamento!AF147","v":0},{"$f":"Endividamento!AG147","v":0},{"$f":"Endividamento!AH147","v":0},{"$f":"Endividamento!AI147","v":0},{"$f":"Endividamento!AJ147","v":0},{"$f":"Endividamento!AK147","v":0},{"$f":"Endividamento!AL147","v":0},{"$f":"Endividamento!AM147","v":0},{"$f":"Endividamento!AN147","v":0},{"$f":"Endividamento!AO147","v":0},{"$f":"Endividamento!AP147","v":0},{"$f":"Endividamento!AQ147","v":0},{"$f":"Endividamento!AR147","v":0},{"$f":"Endividamento!AS147","v":0},{"$f":"Endividamento!AT147","v":0},{"$f":"Endividamento!AU147","v":0},{"$f":"Endividamento!AV147","v":0},{"$f":"Endividamento!AW147","v":0},{"$f":"Endividamento!AX147","v":0},{"$f":"Endividamento!AY147","v":0},{"$f":"Endividamento!AZ147","v":0},{"$f":"Endividamento!BA147","v":0},{"$f":"Endividamento!BB147","v":0},{"$f":"Endividamento!BC147","v":0},{"$f":"Endividamento!BD147","v":"-"},{"$f":"Endividamento!BE147","v":"-"},{"$f":"Endividamento!BF147","v":"-"},{"$f":"Endividamento!BG147","v":"-"},{"$f":"Endividamento!BH147","v":"-"},{"$f":"Endividamento!BI147","v":"-"}]
["ESE","Derivative financial instruments, net",-23.414000000000001,34.036000000000001,"-",-57.45,null,"Derivative financial instruments, net",{"$f":"Endividamento!I148","v":0},{"$f":"Endividamento!J148","v":0},{"$f":"Endividamento!K148","v":0},{"$f":"Endividamento!L148","v":0},{"$f":"Endividamento!M148","v":0},{"$f":"Endividamento!N148","v":0},{"$f":"Endividamento!O148","v":0},{"$f":"Endividamento!P148","v":0},{"$f":"Endividamento!Q148","v":0},{"$f":"Endividamento!R148","v":0},{"$f":"Endividamento!S148","v":0},{"$f":"Endividamento!T148","v":0},{"$f":"Endividamento!U148","v":0},{"$f":"Endividamento!V148","v":0},{"$f":"Endividamento!W148","v":-5.5},{"$f":"Endividamento!X148","v":-41.4},{"$f":"Endividamento!Y148","v":-85.9},{"$f":"Endividamento!Z148","v":-50.8},{"$f":"Endividamento!AA148","v":-56.5},{"$f":"Endividamento!AB148","v":-58.3},{"$f":"Endividamento!AC148","v":-42.7},{"$f":"Endividamento!AD148","v":-3},{"$f":"Endividamento!AE148","v":0.4},{"$f":"Endividamento!AF148","v":-3.3},{"$f":"Endividamento!AG148","v":-16.7},{"$f":"Endividamento!AH148","v":-64.8},{"$f":"Endividamento!AI148","v":-84.4},{"$f":"Endividamento!AJ148","v":-80},{"$f":"Endividamento!AK148","v":-82.9},{"$f":"Endividamento!AL148","v":-83.5},{"$f":"Endividamento!AM148","v":-119.3},{"$f":"Endividamento!AN148","v":-104.4},{"$f":"Endividamento!AO148","v":-16.100000000000001},{"$f":"Endividamento!AP148","v":-20.9},{"$f":"Endividamento!AQ148","v":-15.891999999999999},{"$f":"Endividamento!AR148","v":-20.777999999999999},{"$f":"Endividamento!AS148","v":-19.332000000000001},{"$f":"Endividamento!AT148","v":-19.129000000000001},{"$f":"Endividamento!AU148","v":-20.466999999999999},{"$f":"Endividamento!AV148","v":-29.827999999999999},{"$f":"Endividamento!AW148","v":-48.74},{"$f":"Endividamento!AX148","v":-63.526000000000003},{"$f":"Endividamento!AY148","v":-32.743000000000002},{"$f":"Endividamento!AZ148","v":-34.863999999999997},{"$f":"Endividamento!BA148","v":-58.874000000000002},{"$f":"Endividamento!BB148","v":-44.197000000000003},{"$f":"Endividamento!BC148","v":-47.319000000000003},{"$f":"Endividamento!BD148","v":-46.113999999999997},{"$f":"Endividamento!BE148","v":-50.984999999999999},{"$f":"Endividamento!BF148","v":-53.387},{"$f":"Endividamento!BG148","v":-46.500999999999998},{"$f":"Endividamento!BH148","v":-85.17},{"$f":"Endividamento!BI148","v":-76.433000000000007}]
["ESE","Total debts",1294.6030000000001,1240.385,4.3710622105233465,54.218000000000075,null,"Total debts",{"$f":"Endividamento!I149","v":498.79999999999995},{"$f":"Endividamento!J149","v":523.5},{"$f":"Endividamento!K149","v":581.20000000000005},{"$f":"Endividamento!L149","v":568.29999999999995},{"$f":"Endividamento!M149","v":591.90000000000009},{"$f":"Endividamento!N149","v":891.7},{"$f":"Endividamento!O149","v":607.40000000000009},{"$f":"Endividamento!P149","v":604.29999999999995},{"$f":"Endividamento!Q149","v":607.9},{"$f":"Endividamento!R149","v":603.1},{"$f":"Endividamento!S149","v":642.69999999999993},{"$f":"Endividamento!T149","v":734.19999999999993},{"$f":"Endividamento!U149","v":802},{"$f":"Endividamento!V149","v":867.60000000000014},{"$f":"Endividamento!W149","v":874.59999999999991},{"$f":"Endividamento!X149","v":826.09999999999991},{"$f":"Endividamento!Y149","v":743.99999999999989},{"$f":"Endividamento!Z149","v":777.7},{"$f":"Endividamento!AA149","v":783},{"$f":"Endividamento!AB149","v":811},{"$f":"Endividamento!AC149","v":821.6},{"$f":"Endividamento!AD149","v":829.6},{"$f":"Endividamento!AE149","v":842.99999999999989},{"$f":"Endividamento!AF149","v":972.69999999999993},{"$f":"Endividamento!AG149","v":1248.5999999999999},{"$f":"Endividamento!AH149","v":992.7},{"$f":"Endividamento!AI149","v":1059.4000000000001},{"$f":"Endividamento!AJ149","v":1075},{"$f":"Endividamento!AK149","v":1203.5},{"$f":"Endividamento!AL149","v":1118.8000000000002},{"$f":"Endividamento!AM149","v":1124.7},{"$f":"Endividamento!AN149","v":1160.4999999999998},{"$f":"Endividamento!AO149","v":1158.2},{"$f":"Endividamento!AP149","v":1157.0999999999999},{"$f":"Endividamento!AQ149","v":1152.4899999999998},{"$f":"Endividamento!AR149","v":1108.4870000000001},{"$f":"Endividamento!AS149","v":1043.5340000000001},{"$f":"Endividamento!AT149","v":1044.107},{"$f":"Endividamento!AU149","v":1094.0700000000002},{"$f":"Endividamento!AV149","v":1090.1320000000001},{"$f":"Endividamento!AW149","v":1158.2840000000001},{"$f":"Endividamento!AX149","v":1164.229},{"$f":"Endividamento!AY149","v":1170.7170000000001},{"$f":"Endividamento!AZ149","v":1056.7339999999999},{"$f":"Endividamento!BA149","v":1019.5929999999998},{"$f":"Endividamento!BB149","v":1240.385},{"$f":"Endividamento!BC149","v":1090.53},{"$f":"Endividamento!BD149","v":1164.1959999999999},{"$f":"Endividamento!BE149","v":1158.896},{"$f":"Endividamento!BF149","v":1294.6030000000001},{"$f":"Endividamento!BG149","v":1304.308},{"$f":"Endividamento!BH149","v":1165.8589999999999},{"$f":"Endividamento!BI149","v":1156.038}]
["ESE","(-) Cash and cash equivalents ",523.46699999999998,334.38200000000001,56.547601246478571,189.08499999999998,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I150","v":89.9},{"$f":"Endividamento!J150","v":96.9},{"$f":"Endividamento!K150","v":131.4},{"$f":"Endividamento!L150","v":109.7},{"$f":"Endividamento!M150","v":113.4},{"$f":"Endividamento!N150","v":386.6},{"$f":"Endividamento!O150","v":116.6},{"$f":"Endividamento!P150","v":70},{"$f":"Endividamento!Q150","v":82.9},{"$f":"Endividamento!R150","v":60.3},{"$f":"Endividamento!S150","v":46.8},{"$f":"Endividamento!T150","v":56.1},{"$f":"Endividamento!U150","v":92.4},{"$f":"Endividamento!V150","v":133.19999999999999},{"$f":"Endividamento!W150","v":112},{"$f":"Endividamento!X150","v":115.6},{"$f":"Endividamento!Y150","v":122.5},{"$f":"Endividamento!Z150","v":170.7},{"$f":"Endividamento!AA150","v":114.1},{"$f":"Endividamento!AB150","v":98.7},{"$f":"Endividamento!AC150","v":135.6},{"$f":"Endividamento!AD150","v":125},{"$f":"Endividamento!AE150","v":102.80000000000001},{"$f":"Endividamento!AF150","v":158.1},{"$f":"Endividamento!AG150","v":394.3},{"$f":"Endividamento!AH150","v":139.80000000000001},{"$f":"Endividamento!AI150","v":119},{"$f":"Endividamento!AJ150","v":85.5},{"$f":"Endividamento!AK150","v":238.7},{"$f":"Endividamento!AL150","v":111.8},{"$f":"Endividamento!AM150","v":130},{"$f":"Endividamento!AN150","v":169.4},{"$f":"Endividamento!AO150","v":144.6},{"$f":"Endividamento!AP150","v":215},{"$f":"Endividamento!AQ150","v":304.916},{"$f":"Endividamento!AR150","v":350.66800000000001},{"$f":"Endividamento!AS150","v":216.072},{"$f":"Endividamento!AT150","v":193.79900000000001},{"$f":"Endividamento!AU150","v":173.67400000000001},{"$f":"Endividamento!AV150","v":119.56100000000001},{"$f":"Endividamento!AW150","v":152.80600000000001},{"$f":"Endividamento!AX150","v":203.49100000000001},{"$f":"Endividamento!AY150","v":192.66499999999999},{"$f":"Endividamento!AZ150","v":161.54300000000001},{"$f":"Endividamento!BA150","v":123.139},{"$f":"Endividamento!BB150","v":334.38200000000001},{"$f":"Endividamento!BC150","v":190.66800000000001},{"$f":"Endividamento!BD150","v":257.50799999999998},{"$f":"Endividamento!BE150","v":314.20999999999998},{"$f":"Endividamento!BF150","v":523.46699999999998},{"$f":"Endividamento!BG150","v":434.14},{"$f":"Endividamento!BH150","v":273.84899999999999},{"$f":"Endividamento!BI150","v":280.80399999999997}]
["ESE","Total net debts",771.13600000000008,906.00299999999993,-14.885933048786804,-134.86699999999985,null,"Total net debts",{"$f":"Endividamento!I151","v":408.9},{"$f":"Endividamento!J151","v":426.6},{"$f":"Endividamento!K151","v":449.80000000000007},{"$f":"Endividamento!L151","v":458.59999999999997},{"$f":"Endividamento!M151","v":478.50000000000011},{"$f":"Endividamento!N151","v":505.1},{"$f":"Endividamento!O151","v":490.80000000000007},{"$f":"Endividamento!P151","v":534.29999999999995},{"$f":"Endividamento!Q151","v":525},{"$f":"Endividamento!R151","v":542.80000000000007},{"$f":"Endividamento!S151","v":595.9},{"$f":"Endividamento!T151","v":678.09999999999991},{"$f":"Endividamento!U151","v":709.6},{"$f":"Endividamento!V151","v":734.40000000000009},{"$f":"Endividamento!W151","v":762.59999999999991},{"$f":"Endividamento!X151","v":710.49999999999989},{"$f":"Endividamento!Y151","v":621.49999999999989},{"$f":"Endividamento!Z151","v":607},{"$f":"Endividamento!AA151","v":668.9},{"$f":"Endividamento!AB151","v":712.3},{"$f":"Endividamento!AC151","v":686},{"$f":"Endividamento!AD151","v":704.6},{"$f":"Endividamento!AE151","v":740.19999999999982},{"$f":"Endividamento!AF151","v":814.59999999999991},{"$f":"Endividamento!AG151","v":854.3},{"$f":"Endividamento!AH151","v":852.90000000000009},{"$f":"Endividamento!AI151","v":940.4},{"$f":"Endividamento!AJ151","v":989.5},{"$f":"Endividamento!AK151","v":964.8},{"$f":"Endividamento!AL151","v":1007.0000000000002},{"$f":"Endividamento!AM151","v":994.7},{"$f":"Endividamento!AN151","v":991.0999999999998},{"$f":"Endividamento!AO151","v":1013.6},{"$f":"Endividamento!AP151","v":942.09999999999991},{"$f":"Endividamento!AQ151","v":847.57399999999984},{"$f":"Endividamento!AR151","v":757.81900000000007},{"$f":"Endividamento!AS151","v":827.4620000000001},{"$f":"Endividamento!AT151","v":850.30799999999999},{"$f":"Endividamento!AU151","v":920.39600000000019},{"$f":"Endividamento!AV151","v":970.57100000000003},{"$f":"Endividamento!AW151","v":1005.4780000000001},{"$f":"Endividamento!AX151","v":960.73800000000006},{"$f":"Endividamento!AY151","v":978.05200000000013},{"$f":"Endividamento!AZ151","v":895.19099999999992},{"$f":"Endividamento!BA151","v":896.45399999999984},{"$f":"Endividamento!BB151","v":906.00299999999993},{"$f":"Endividamento!BC151","v":899.86199999999997},{"$f":"Endividamento!BD151","v":906.68799999999987},{"$f":"Endividamento!BE151","v":844.68599999999992},{"$f":"Endividamento!BF151","v":771.13600000000008},{"$f":"Endividamento!BG151","v":870.16800000000001},{"$f":"Endividamento!BH151","v":892.01},{"$f":"Endividamento!BI151","v":875.23400000000004}]
["ESE","(-) CDE Credits",26.001000000000001,24.84,4.6739130434782616,1.1610000000000014,null,"(-) CDE Credits",{"$f":"Endividamento!I152","v":0},{"$f":"Endividamento!J152","v":0},{"$f":"Endividamento!K152","v":0},{"$f":"Endividamento!L152","v":0},{"$f":"Endividamento!M152","v":0},{"$f":"Endividamento!N152","v":0},{"$f":"Endividamento!O152","v":0},{"$f":"Endividamento!P152","v":0},{"$f":"Endividamento!Q152","v":0},{"$f":"Endividamento!R152","v":0},{"$f":"Endividamento!S152","v":0},{"$f":"Endividamento!T152","v":0},{"$f":"Endividamento!U152","v":0},{"$f":"Endividamento!V152","v":0},{"$f":"Endividamento!W152","v":15.2},{"$f":"Endividamento!X152","v":8.6999999999999993},{"$f":"Endividamento!Y152","v":15.2},{"$f":"Endividamento!Z152","v":14.6},{"$f":"Endividamento!AA152","v":11.1},{"$f":"Endividamento!AB152","v":10.5},{"$f":"Endividamento!AC152","v":9.6999999999999993},{"$f":"Endividamento!AD152","v":10.9},{"$f":"Endividamento!AE152","v":8.3000000000000007},{"$f":"Endividamento!AF152","v":14.8},{"$f":"Endividamento!AG152","v":7.9},{"$f":"Endividamento!AH152","v":8},{"$f":"Endividamento!AI152","v":7},{"$f":"Endividamento!AJ152","v":10.5},{"$f":"Endividamento!AK152","v":10.7},{"$f":"Endividamento!AL152","v":10.7},{"$f":"Endividamento!AM152","v":8.5},{"$f":"Endividamento!AN152","v":10.4},{"$f":"Endividamento!AO152","v":6.3},{"$f":"Endividamento!AP152","v":7},{"$f":"Endividamento!AQ152","v":2.4319999999999999},{"$f":"Endividamento!AR152","v":9.7609999999999992},{"$f":"Endividamento!AS152","v":8.5069999999999997},{"$f":"Endividamento!AT152","v":12.307},{"$f":"Endividamento!AU152","v":12.003},{"$f":"Endividamento!AV152","v":29.548999999999999},{"$f":"Endividamento!AW152","v":20.664000000000001},{"$f":"Endividamento!AX152","v":22.452999999999999},{"$f":"Endividamento!AY152","v":20.992999999999999},{"$f":"Endividamento!AZ152","v":23.024999999999999},{"$f":"Endividamento!BA152","v":24.437000000000001},{"$f":"Endividamento!BB152","v":24.84},{"$f":"Endividamento!BC152","v":23.288},{"$f":"Endividamento!BD152","v":35.988},{"$f":"Endividamento!BE152","v":29.794},{"$f":"Endividamento!BF152","v":26.001000000000001},{"$f":"Endividamento!BG152","v":26.960999999999999},{"$f":"Endividamento!BH152","v":33.786999999999999},{"$f":"Endividamento!BI152","v":41.567999999999998}]
["ESE","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I153","v":0},{"$f":"Endividamento!J153","v":0},{"$f":"Endividamento!K153","v":0},{"$f":"Endividamento!L153","v":0},{"$f":"Endividamento!M153","v":0},{"$f":"Endividamento!N153","v":0},{"$f":"Endividamento!O153","v":0},{"$f":"Endividamento!P153","v":0},{"$f":"Endividamento!Q153","v":0},{"$f":"Endividamento!R153","v":0},{"$f":"Endividamento!S153","v":0},{"$f":"Endividamento!T153","v":0},{"$f":"Endividamento!U153","v":0},{"$f":"Endividamento!V153","v":0},{"$f":"Endividamento!W153","v":0},{"$f":"Endividamento!X153","v":0},{"$f":"Endividamento!Y153","v":0},{"$f":"Endividamento!Z153","v":0},{"$f":"Endividamento!AA153","v":0},{"$f":"Endividamento!AB153","v":0},{"$f":"Endividamento!AC153","v":0},{"$f":"Endividamento!AD153","v":0},{"$f":"Endividamento!AE153","v":0},{"$f":"Endividamento!AF153","v":0},{"$f":"Endividamento!AG153","v":0},{"$f":"Endividamento!AH153","v":0},{"$f":"Endividamento!AI153","v":0},{"$f":"Endividamento!AJ153","v":0},{"$f":"Endividamento!AK153","v":0},{"$f":"Endividamento!AL153","v":0},{"$f":"Endividamento!AM153","v":0},{"$f":"Endividamento!AN153","v":0},{"$f":"Endividamento!AO153","v":0},{"$f":"Endividamento!AP153","v":0},{"$f":"Endividamento!AQ153","v":0},{"$f":"Endividamento!AR153","v":0},{"$f":"Endividamento!AS153","v":0},{"$f":"Endividamento!AT153","v":0},{"$f":"Endividamento!AU153","v":0},{"$f":"Endividamento!AV153","v":0},{"$f":"Endividamento!AW153","v":0},{"$f":"Endividamento!AX153","v":0},{"$f":"Endividamento!AY153","v":0},{"$f":"Endividamento!AZ153","v":0},{"$f":"Endividamento!BA153","v":0},{"$f":"Endividamento!BB153","v":0},{"$f":"Endividamento!BC153","v":0},{"$f":"Endividamento!BD153","v":0},{"$f":"Endividamento!BE153","v":0},{"$f":"Endividamento!BF153","v":0},{"$f":"Endividamento!BG153","v":0},{"$f":"Endividamento!BH153","v":0},{"$f":"Endividamento!BI153","v":0}]
["ESE","(-) CVA Credits",-152.97800000000001,-158.089,-3.2329890125182614,5.11099999999999,null,"(-) CVA Credits",{"$f":"Endividamento!I154","v":0},{"$f":"Endividamento!J154","v":0},{"$f":"Endividamento!K154","v":0},{"$f":"Endividamento!L154","v":0},{"$f":"Endividamento!M154","v":0},{"$f":"Endividamento!N154","v":0},{"$f":"Endividamento!O154","v":0},{"$f":"Endividamento!P154","v":0},{"$f":"Endividamento!Q154","v":0},{"$f":"Endividamento!R154","v":0},{"$f":"Endividamento!S154","v":0},{"$f":"Endividamento!T154","v":0},{"$f":"Endividamento!U154","v":0},{"$f":"Endividamento!V154","v":0},{"$f":"Endividamento!W154","v":0},{"$f":"Endividamento!X154","v":10.7},{"$f":"Endividamento!Y154","v":-6.9},{"$f":"Endividamento!Z154","v":-21},{"$f":"Endividamento!AA154","v":-27.8},{"$f":"Endividamento!AB154","v":-4.3},{"$f":"Endividamento!AC154","v":-10.6},{"$f":"Endividamento!AD154","v":2.2000000000000002},{"$f":"Endividamento!AE154","v":23.6},{"$f":"Endividamento!AF154","v":31.6},{"$f":"Endividamento!AG154","v":45.5},{"$f":"Endividamento!AH154","v":56.4},{"$f":"Endividamento!AI154","v":65.3},{"$f":"Endividamento!AJ154","v":48.8},{"$f":"Endividamento!AK154","v":42.9},{"$f":"Endividamento!AL154","v":58},{"$f":"Endividamento!AM154","v":51.5},{"$f":"Endividamento!AN154","v":25.7},{"$f":"Endividamento!AO154","v":8.4},{"$f":"Endividamento!AP154","v":-18.2},{"$f":"Endividamento!AQ154","v":-60.271000000000001},{"$f":"Endividamento!AR154","v":-27.783000000000001},{"$f":"Endividamento!AS154","v":-9.1449999999999996},{"$f":"Endividamento!AT154","v":31.234000000000002},{"$f":"Endividamento!AU154","v":118.34099999999999},{"$f":"Endividamento!AV154","v":172.626},{"$f":"Endividamento!AW154","v":139.62799999999999},{"$f":"Endividamento!AX154","v":-41.683},{"$f":"Endividamento!AY154","v":-90.754000000000005},{"$f":"Endividamento!AZ154","v":-104.32599999999999},{"$f":"Endividamento!BA154","v":-115.953},{"$f":"Endividamento!BB154","v":-158.089},{"$f":"Endividamento!BC154","v":-90.146000000000001},{"$f":"Endividamento!BD154","v":-70.415000000000006},{"$f":"Endividamento!BE154","v":-63.820999999999998},{"$f":"Endividamento!BF154","v":-152.97800000000001},{"$f":"Endividamento!BG154","v":-110.55},{"$f":"Endividamento!BH154","v":-126.41800000000001},{"$f":"Endividamento!BI154","v":-129.20400000000001}]
["ESE","Total net debts less sector credits",898.11300000000006,1039.252,-13.580825439835564,-141.1389999999999,null,"Total net debts less sector credits",{"$f":"Endividamento!I155","v":408.9},{"$f":"Endividamento!J155","v":426.6},{"$f":"Endividamento!K155","v":449.80000000000007},{"$f":"Endividamento!L155","v":458.59999999999997},{"$f":"Endividamento!M155","v":478.50000000000011},{"$f":"Endividamento!N155","v":505.1},{"$f":"Endividamento!O155","v":490.80000000000007},{"$f":"Endividamento!P155","v":534.29999999999995},{"$f":"Endividamento!Q155","v":525},{"$f":"Endividamento!R155","v":542.80000000000007},{"$f":"Endividamento!S155","v":595.9},{"$f":"Endividamento!T155","v":678.09999999999991},{"$f":"Endividamento!U155","v":709.6},{"$f":"Endividamento!V155","v":734.40000000000009},{"$f":"Endividamento!W155","v":747.39999999999986},{"$f":"Endividamento!X155","v":691.0999999999998},{"$f":"Endividamento!Y155","v":613.19999999999982},{"$f":"Endividamento!Z155","v":613.4},{"$f":"Endividamento!AA155","v":685.59999999999991},{"$f":"Endividamento!AB155","v":706.09999999999991},{"$f":"Endividamento!AC155","v":686.9},{"$f":"Endividamento!AD155","v":691.5},{"$f":"Endividamento!AE155","v":708.29999999999984},{"$f":"Endividamento!AF155","v":768.19999999999993},{"$f":"Endividamento!AG155","v":800.9},{"$f":"Endividamento!AH155","v":788.50000000000011},{"$f":"Endividamento!AI155","v":868.1},{"$f":"Endividamento!AJ155","v":930.2},{"$f":"Endividamento!AK155","v":911.19999999999993},{"$f":"Endividamento!AL155","v":938.30000000000018},{"$f":"Endividamento!AM155","v":934.7},{"$f":"Endividamento!AN155","v":954.99999999999977},{"$f":"Endividamento!AO155","v":998.90000000000009},{"$f":"Endividamento!AP155","v":953.3},{"$f":"Endividamento!AQ155","v":905.41299999999978},{"$f":"Endividamento!AR155","v":775.84100000000012},{"$f":"Endividamento!AS155","v":828.10000000000014},{"$f":"Endividamento!AT155","v":806.76699999999994},{"$f":"Endividamento!AU155","v":790.05200000000013},{"$f":"Endividamento!AV155","v":768.39600000000007},{"$f":"Endividamento!AW155","v":845.18600000000015},{"$f":"Endividamento!AX155","v":979.96800000000007},{"$f":"Endividamento!AY155","v":1047.8130000000001},{"$f":"Endividamento!AZ155","v":976.49199999999996},{"$f":"Endividamento!BA155","v":987.9699999999998},{"$f":"Endividamento!BB155","v":1039.252},{"$f":"Endividamento!BC155","v":966.71999999999991},{"$f":"Endividamento!BD155","v":941.11499999999978},{"$f":"Endividamento!BE155","v":878.71299999999997},{"$f":"Endividamento!BF155","v":898.11300000000006},{"$f":"Endividamento!BG155","v":953.75699999999995},{"$f":"Endividamento!BH155","v":984.64099999999996},{"$f":"Endividamento!BI155","v":962.87000000000012}]
["ESE"]
["EBO","EBO",null,null,null,null,null,{"$f":"B157","v":"EBO"}]
["EBO"]
["EBO"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EBO"]
["EBO"]
["EBO"]
["EBO","Current ",{"$f":"INDEX($H$159:$XFD$184,MATCH($B163,$H$159:$H$184,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":0},29.065999999999995,{"$f":"IFERROR(IF((C163/D163-1)*100<=-100,\"-\",IF((C163/D163-1)*100=0,\"-\",(C163/D163-1)*100)),\"-\")","v":"-"},{"$f":"C163-D163","v":-29.065999999999995},null,"Current ",{"$f":"Endividamento!I163","v":7.5},{"$f":"Endividamento!J163","v":6.1},{"$f":"Endividamento!K163","v":4.8},{"$f":"Endividamento!L163","v":4},{"$f":"Endividamento!M163","v":12.299999999999999},{"$f":"Endividamento!N163","v":13.6},{"$f":"Endividamento!O163","v":11.4},{"$f":"Endividamento!P163","v":12.4},{"$f":"Endividamento!Q163","v":2.9},{"$f":"Endividamento!R163","v":3.1},{"$f":"Endividamento!S163","v":17.8},{"$f":"Endividamento!T163","v":19.600000000000001},{"$f":"Endividamento!U163","v":55.7},{"$f":"Endividamento!V163","v":45.6},{"$f":"Endividamento!W163","v":32.800000000000004},{"$f":"Endividamento!X163","v":25.4},{"$f":"Endividamento!Y163","v":5.8},{"$f":"Endividamento!Z163","v":17.599999999999998},{"$f":"Endividamento!AA163","v":19.900000000000002},{"$f":"Endividamento!AB163","v":10.9},{"$f":"Endividamento!AC163","v":11.3},{"$f":"Endividamento!AD163","v":12.799999999999999},{"$f":"Endividamento!AE163","v":32.5},{"$f":"Endividamento!AF163","v":31.900000000000002},{"$f":"Endividamento!AG163","v":37.299999999999997},{"$f":"Endividamento!AH163","v":34.1},{"$f":"Endividamento!AI163","v":34.299999999999997},{"$f":"Endividamento!AJ163","v":46.9},{"$f":"Endividamento!AK163","v":37.6},{"$f":"Endividamento!AL163","v":50.599999999999994},{"$f":"Endividamento!AM163","v":50.300000000000004},{"$f":"Endividamento!AN163","v":69.8},{"$f":"Endividamento!AO163","v":50.1},{"$f":"Endividamento!AP163","v":35.6},{"$f":"Endividamento!AQ163","v":56.094999999999999},{"$f":"Endividamento!AR163","v":74.888000000000019},{"$f":"Endividamento!AS163","v":75.999000000000009},{"$f":"Endividamento!AT163","v":49.088999999999992},{"$f":"Endividamento!AU163","v":29.101000000000003},{"$f":"Endividamento!AV163","v":15.891},{"$f":"Endividamento!AW163","v":37.169999999999995},{"$f":"Endividamento!AX163","v":52.262},{"$f":"Endividamento!AY163","v":53.212999999999994},{"$f":"Endividamento!AZ163","v":47.322000000000003},{"$f":"Endividamento!BA163","v":29.065999999999995},{"$f":"Endividamento!BB163","v":29.065999999999995},{"$f":"Endividamento!BC163","v":0},{"$f":"Endividamento!BD163","v":0},{"$f":"Endividamento!BE163","v":0},{"$f":"Endividamento!BF163","v":0},{"$f":"Endividamento!BG163","v":0},{"$f":"Endividamento!BH163","v":0},{"$f":"Endividamento!BI163","v":0}]
["EBO","Loans, financing and leasing",0,19.986999999999998,"-",-19.986999999999998,null,"Loans, financing and leasing",{"$f":"Endividamento!I164","v":7.2},{"$f":"Endividamento!J164","v":5.8},{"$f":"Endividamento!K164","v":4.5},{"$f":"Endividamento!L164","v":3.6},{"$f":"Endividamento!M164","v":12.1},{"$f":"Endividamento!N164","v":13.2},{"$f":"Endividamento!O164","v":11.3},{"$f":"Endividamento!P164","v":11.8},{"$f":"Endividamento!Q164","v":2.5},{"$f":"Endividamento!R164","v":2.6},{"$f":"Endividamento!S164","v":17.5},{"$f":"Endividamento!T164","v":19},{"$f":"Endividamento!U164","v":49.2},{"$f":"Endividamento!V164","v":44.5},{"$f":"Endividamento!W164","v":32.1},{"$f":"Endividamento!X164","v":32.9},{"$f":"Endividamento!Y164","v":5.6},{"$f":"Endividamento!Z164","v":16},{"$f":"Endividamento!AA164","v":16.5},{"$f":"Endividamento!AB164","v":8.1},{"$f":"Endividamento!AC164","v":9.3000000000000007},{"$f":"Endividamento!AD164","v":10.199999999999999},{"$f":"Endividamento!AE164","v":30.3},{"$f":"Endividamento!AF164","v":29.1},{"$f":"Endividamento!AG164","v":34},{"$f":"Endividamento!AH164","v":34.4},{"$f":"Endividamento!AI164","v":31.1},{"$f":"Endividamento!AJ164","v":44.4},{"$f":"Endividamento!AK164","v":35.5},{"$f":"Endividamento!AL164","v":48.8},{"$f":"Endividamento!AM164","v":48.9},{"$f":"Endividamento!AN164","v":73.8},{"$f":"Endividamento!AO164","v":48.6},{"$f":"Endividamento!AP164","v":34.799999999999997},{"$f":"Endividamento!AQ164","v":54.31},{"$f":"Endividamento!AR164","v":72.034000000000006},{"$f":"Endividamento!AS164","v":72.036000000000001},{"$f":"Endividamento!AT164","v":43.281999999999996},{"$f":"Endividamento!AU164","v":23.282},{"$f":"Endividamento!AV164","v":9.9489999999999998},{"$f":"Endividamento!AW164","v":9.9489999999999998},{"$f":"Endividamento!AX164","v":24.949000000000002},{"$f":"Endividamento!AY164","v":24.962},{"$f":"Endividamento!AZ164","v":19.975000000000001},{"$f":"Endividamento!BA164","v":19.986999999999998},{"$f":"Endividamento!BB164","v":19.986999999999998},{"$f":"Endividamento!BC164","v":0},{"$f":"Endividamento!BD164","v":0},{"$f":"Endividamento!BE164","v":0},{"$f":"Endividamento!BF164","v":0},{"$f":"Endividamento!BG164","v":0},{"$f":"Endividamento!BH164","v":0},{"$f":"Endividamento!BI164","v":0}]
["EBO","Debentures",0,0.32500000000000001,"-",-0.32500000000000001,null,"Debentures",{"$f":"Endividamento!I165","v":0},{"$f":"Endividamento!J165","v":0},{"$f":"Endividamento!K165","v":0},{"$f":"Endividamento!L165","v":0},{"$f":"Endividamento!M165","v":0},{"$f":"Endividamento!N165","v":0},{"$f":"Endividamento!O165","v":0},{"$f":"Endividamento!P165","v":0},{"$f":"Endividamento!Q165","v":0},{"$f":"Endividamento!R165","v":0},{"$f":"Endividamento!S165","v":0},{"$f":"Endividamento!T165","v":0},{"$f":"Endividamento!U165","v":0},{"$f":"Endividamento!V165","v":0},{"$f":"Endividamento!W165","v":0},{"$f":"Endividamento!X165","v":0},{"$f":"Endividamento!Y165","v":0},{"$f":"Endividamento!Z165","v":0},{"$f":"Endividamento!AA165","v":0},{"$f":"Endividamento!AB165","v":0},{"$f":"Endividamento!AC165","v":0},{"$f":"Endividamento!AD165","v":0},{"$f":"Endividamento!AE165","v":0},{"$f":"Endividamento!AF165","v":0},{"$f":"Endividamento!AG165","v":0},{"$f":"Endividamento!AH165","v":0},{"$f":"Endividamento!AI165","v":0},{"$f":"Endividamento!AJ165","v":0},{"$f":"Endividamento!AK165","v":0},{"$f":"Endividamento!AL165","v":0},{"$f":"Endividamento!AM165","v":0},{"$f":"Endividamento!AN165","v":0},{"$f":"Endividamento!AO165","v":0},{"$f":"Endividamento!AP165","v":0.2},{"$f":"Endividamento!AQ165","v":4.1000000000000002E-2},{"$f":"Endividamento!AR165","v":0.251},{"$f":"Endividamento!AS165","v":0.28199999999999997},{"$f":"Endividamento!AT165","v":0.35},{"$f":"Endividamento!AU165","v":0.41899999999999998},{"$f":"Endividamento!AV165","v":0.66},{"$f":"Endividamento!AW165","v":20.552},{"$f":"Endividamento!AX165","v":21.01},{"$f":"Endividamento!AY165","v":20.669},{"$f":"Endividamento!AZ165","v":21.178999999999998},{"$f":"Endividamento!BA165","v":0.32500000000000001},{"$f":"Endividamento!BB165","v":0.32500000000000001},{"$f":"Endividamento!BC165","v":0},{"$f":"Endividamento!BD165","v":0},{"$f":"Endividamento!BE165","v":0},{"$f":"Endividamento!BF165","v":0},{"$f":"Endividamento!BG165","v":0},{"$f":"Endividamento!BH165","v":0},{"$f":"Endividamento!BI165","v":0}]
["EBO","Debt charges",0,1.1279999999999999,"-",-1.1279999999999999,null,"Debt charges",{"$f":"Endividamento!I166","v":0.3},{"$f":"Endividamento!J166","v":0.3},{"$f":"Endividamento!K166","v":0.3},{"$f":"Endividamento!L166","v":0.4},{"$f":"Endividamento!M166","v":0.2},{"$f":"Endividamento!N166","v":0.4},{"$f":"Endividamento!O166","v":0.1},{"$f":"Endividamento!P166","v":0.6},{"$f":"Endividamento!Q166","v":0.4},{"$f":"Endividamento!R166","v":0.5},{"$f":"Endividamento!S166","v":0.3},{"$f":"Endividamento!T166","v":0.6},{"$f":"Endividamento!U166","v":6.5},{"$f":"Endividamento!V166","v":1.1000000000000001},{"$f":"Endividamento!W166","v":0.7},{"$f":"Endividamento!X166","v":0.4},{"$f":"Endividamento!Y166","v":0.2},{"$f":"Endividamento!Z166","v":0.2},{"$f":"Endividamento!AA166","v":0.6},{"$f":"Endividamento!AB166","v":0.8},{"$f":"Endividamento!AC166","v":0.5},{"$f":"Endividamento!AD166","v":1},{"$f":"Endividamento!AE166","v":1},{"$f":"Endividamento!AF166","v":1.6},{"$f":"Endividamento!AG166","v":2.2999999999999998},{"$f":"Endividamento!AH166","v":1.9},{"$f":"Endividamento!AI166","v":2.2999999999999998},{"$f":"Endividamento!AJ166","v":2.1},{"$f":"Endividamento!AK166","v":1.7},{"$f":"Endividamento!AL166","v":1.3},{"$f":"Endividamento!AM166","v":1.2},{"$f":"Endividamento!AN166","v":0.8},{"$f":"Endividamento!AO166","v":1.5},{"$f":"Endividamento!AP166","v":0.6},{"$f":"Endividamento!AQ166","v":1.7410000000000001},{"$f":"Endividamento!AR166","v":2.6019999999999999},{"$f":"Endividamento!AS166","v":3.68},{"$f":"Endividamento!AT166","v":2.7909999999999999},{"$f":"Endividamento!AU166","v":2.2650000000000001},{"$f":"Endividamento!AV166","v":0.17599999999999999},{"$f":"Endividamento!AW166","v":1.18},{"$f":"Endividamento!AX166","v":0.16900000000000001},{"$f":"Endividamento!AY166","v":1.3},{"$f":"Endividamento!AZ166","v":0.128},{"$f":"Endividamento!BA166","v":1.1279999999999999},{"$f":"Endividamento!BB166","v":1.1279999999999999},{"$f":"Endividamento!BC166","v":0},{"$f":"Endividamento!BD166","v":0},{"$f":"Endividamento!BE166","v":0},{"$f":"Endividamento!BF166","v":0},{"$f":"Endividamento!BG166","v":0},{"$f":"Endividamento!BH166","v":0},{"$f":"Endividamento!BI166","v":0}]
["EBO","Tax financing and employee benefits",0,1.7000000000000001E-2,"-",-1.7000000000000001E-2,null,"Tax financing and employee benefits",{"$f":"Endividamento!I167","v":0},{"$f":"Endividamento!J167","v":0},{"$f":"Endividamento!K167","v":0},{"$f":"Endividamento!L167","v":0},{"$f":"Endividamento!M167","v":0},{"$f":"Endividamento!N167","v":0},{"$f":"Endividamento!O167","v":0},{"$f":"Endividamento!P167","v":0},{"$f":"Endividamento!Q167","v":0},{"$f":"Endividamento!R167","v":0},{"$f":"Endividamento!S167","v":0},{"$f":"Endividamento!T167","v":0},{"$f":"Endividamento!U167","v":0},{"$f":"Endividamento!V167","v":0},{"$f":"Endividamento!W167","v":0},{"$f":"Endividamento!X167","v":0},{"$f":"Endividamento!Y167","v":0},{"$f":"Endividamento!Z167","v":0},{"$f":"Endividamento!AA167","v":0},{"$f":"Endividamento!AB167","v":0},{"$f":"Endividamento!AC167","v":0},{"$f":"Endividamento!AD167","v":0.1},{"$f":"Endividamento!AE167","v":0.1},{"$f":"Endividamento!AF167","v":0},{"$f":"Endividamento!AG167","v":0.2},{"$f":"Endividamento!AH167","v":0.2},{"$f":"Endividamento!AI167","v":0.3},{"$f":"Endividamento!AJ167","v":0},{"$f":"Endividamento!AK167","v":0},{"$f":"Endividamento!AL167","v":0},{"$f":"Endividamento!AM167","v":0},{"$f":"Endividamento!AN167","v":0},{"$f":"Endividamento!AO167","v":0},{"$f":"Endividamento!AP167","v":0},{"$f":"Endividamento!AQ167","v":3.0000000000000001E-3},{"$f":"Endividamento!AR167","v":1E-3},{"$f":"Endividamento!AS167","v":1E-3},{"$f":"Endividamento!AT167","v":1E-3},{"$f":"Endividamento!AU167","v":1E-3},{"$f":"Endividamento!AV167","v":1.6E-2},{"$f":"Endividamento!AW167","v":1.6E-2},{"$f":"Endividamento!AX167","v":1.6E-2},{"$f":"Endividamento!AY167","v":1.6E-2},{"$f":"Endividamento!AZ167","v":1.7000000000000001E-2},{"$f":"Endividamento!BA167","v":1.7000000000000001E-2},{"$f":"Endividamento!BB167","v":1.7000000000000001E-2},{"$f":"Endividamento!BC167","v":0},{"$f":"Endividamento!BD167","v":0},{"$f":"Endividamento!BE167","v":0},{"$f":"Endividamento!BF167","v":0},{"$f":"Endividamento!BG167","v":0},{"$f":"Endividamento!BH167","v":0},{"$f":"Endividamento!BI167","v":0}]
["EBO","Regulatory fees",0,0,"-",0,null,"Regulatory fees",{"$f":"Endividamento!I168","v":0},{"$f":"Endividamento!J168","v":0},{"$f":"Endividamento!K168","v":0},{"$f":"Endividamento!L168","v":0},{"$f":"Endividamento!M168","v":0},{"$f":"Endividamento!N168","v":0},{"$f":"Endividamento!O168","v":0},{"$f":"Endividamento!P168","v":0},{"$f":"Endividamento!Q168","v":0},{"$f":"Endividamento!R168","v":0},{"$f":"Endividamento!S168","v":0},{"$f":"Endividamento!T168","v":0},{"$f":"Endividamento!U168","v":0},{"$f":"Endividamento!V168","v":0},{"$f":"Endividamento!W168","v":0},{"$f":"Endividamento!X168","v":0},{"$f":"Endividamento!Y168","v":0},{"$f":"Endividamento!Z168","v":0},{"$f":"Endividamento!AA168","v":0},{"$f":"Endividamento!AB168","v":0},{"$f":"Endividamento!AC168","v":0},{"$f":"Endividamento!AD168","v":0},{"$f":"Endividamento!AE168","v":0},{"$f":"Endividamento!AF168","v":0},{"$f":"Endividamento!AG168","v":0},{"$f":"Endividamento!AH168","v":0},{"$f":"Endividamento!AI168","v":0},{"$f":"Endividamento!AJ168","v":0},{"$f":"Endividamento!AK168","v":0},{"$f":"Endividamento!AL168","v":0},{"$f":"Endividamento!AM168","v":0},{"$f":"Endividamento!AN168","v":0},{"$f":"Endividamento!AO168","v":0},{"$f":"Endividamento!AP168","v":0},{"$f":"Endividamento!AQ168","v":0},{"$f":"Endividamento!AR168","v":0},{"$f":"Endividamento!AS168","v":0},{"$f":"Endividamento!AT168","v":0},{"$f":"Endividamento!AU168","v":0},{"$f":"Endividamento!AV168","v":0},{"$f":"Endividamento!AW168","v":0},{"$f":"Endividamento!AX168","v":0},{"$f":"Endividamento!AY168","v":0},{"$f":"Endividamento!AZ168","v":0},{"$f":"Endividamento!BA168","v":0},{"$f":"Endividamento!BB168","v":0},{"$f":"Endividamento!BC168","v":0},{"$f":"Endividamento!BD168","v":0},{"$f":"Endividamento!BE168","v":0},{"$f":"Endividamento!BF168","v":0},{"$f":"Endividamento!BG168","v":0},{"$f":"Endividamento!BH168","v":0},{"$f":"Endividamento!BI168","v":0}]
["EBO","Financing of debits for energy purchased from Itaipu",0,0,"-",0,null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I169","v":0},{"$f":"Endividamento!J169","v":0},{"$f":"Endividamento!K169","v":0},{"$f":"Endividamento!L169","v":0},{"$f":"Endividamento!M169","v":0},{"$f":"Endividamento!N169","v":0},{"$f":"Endividamento!O169","v":0},{"$f":"Endividamento!P169","v":0},{"$f":"Endividamento!Q169","v":0},{"$f":"Endividamento!R169","v":0},{"$f":"Endividamento!S169","v":0},{"$f":"Endividamento!T169","v":0},{"$f":"Endividamento!U169","v":0},{"$f":"Endividamento!V169","v":0},{"$f":"Endividamento!W169","v":0},{"$f":"Endividamento!X169","v":0},{"$f":"Endividamento!Y169","v":0},{"$f":"Endividamento!Z169","v":0},{"$f":"Endividamento!AA169","v":0},{"$f":"Endividamento!AB169","v":0},{"$f":"Endividamento!AC169","v":0},{"$f":"Endividamento!AD169","v":0},{"$f":"Endividamento!AE169","v":0},{"$f":"Endividamento!AF169","v":0},{"$f":"Endividamento!AG169","v":0},{"$f":"Endividamento!AH169","v":0},{"$f":"Endividamento!AI169","v":0},{"$f":"Endividamento!AJ169","v":0},{"$f":"Endividamento!AK169","v":0},{"$f":"Endividamento!AL169","v":0},{"$f":"Endividamento!AM169","v":0},{"$f":"Endividamento!AN169","v":0},{"$f":"Endividamento!AO169","v":0},{"$f":"Endividamento!AP169","v":0},{"$f":"Endividamento!AQ169","v":0},{"$f":"Endividamento!AR169","v":0},{"$f":"Endividamento!AS169","v":0},{"$f":"Endividamento!AT169","v":0},{"$f":"Endividamento!AU169","v":0},{"$f":"Endividamento!AV169","v":0},{"$f":"Endividamento!AW169","v":0},{"$f":"Endividamento!AX169","v":0},{"$f":"Endividamento!AY169","v":0},{"$f":"Endividamento!AZ169","v":0},{"$f":"Endividamento!BA169","v":0},{"$f":"Endividamento!BB169","v":0},{"$f":"Endividamento!BC169","v":0},{"$f":"Endividamento!BD169","v":0},{"$f":"Endividamento!BE169","v":0},{"$f":"Endividamento!BF169","v":0},{"$f":"Endividamento!BG169","v":0},{"$f":"Endividamento!BH169","v":0},{"$f":"Endividamento!BI169","v":0}]
["EBO","Derivative financial instruments, net",0,7.609,"-",null,null,"Derivative financial instruments, net",{"$f":"Endividamento!I170","v":0},{"$f":"Endividamento!J170","v":0},{"$f":"Endividamento!K170","v":0},{"$f":"Endividamento!L170","v":0},{"$f":"Endividamento!M170","v":0},{"$f":"Endividamento!N170","v":0},{"$f":"Endividamento!O170","v":0},{"$f":"Endividamento!P170","v":0},{"$f":"Endividamento!Q170","v":0},{"$f":"Endividamento!R170","v":0},{"$f":"Endividamento!S170","v":0},{"$f":"Endividamento!T170","v":0},{"$f":"Endividamento!U170","v":0},{"$f":"Endividamento!V170","v":0},{"$f":"Endividamento!W170","v":0},{"$f":"Endividamento!X170","v":-7.9},{"$f":"Endividamento!Y170","v":0},{"$f":"Endividamento!Z170","v":1.4},{"$f":"Endividamento!AA170","v":2.8},{"$f":"Endividamento!AB170","v":2},{"$f":"Endividamento!AC170","v":1.5},{"$f":"Endividamento!AD170","v":1.5},{"$f":"Endividamento!AE170","v":1.1000000000000001},{"$f":"Endividamento!AF170","v":1.2},{"$f":"Endividamento!AG170","v":0.8},{"$f":"Endividamento!AH170","v":-2.4},{"$f":"Endividamento!AI170","v":0.6},{"$f":"Endividamento!AJ170","v":0.4},{"$f":"Endividamento!AK170","v":0.4},{"$f":"Endividamento!AL170","v":0.5},{"$f":"Endividamento!AM170","v":0.2},{"$f":"Endividamento!AN170","v":-4.8},{"$f":"Endividamento!AO170","v":0},{"$f":"Endividamento!AP170","v":0},{"$f":"Endividamento!AQ170","v":0},{"$f":"Endividamento!AR170","v":0},{"$f":"Endividamento!AS170","v":0},{"$f":"Endividamento!AT170","v":2.665},{"$f":"Endividamento!AU170","v":3.1339999999999999},{"$f":"Endividamento!AV170","v":5.09},{"$f":"Endividamento!AW170","v":5.4729999999999999},{"$f":"Endividamento!AX170","v":6.1180000000000003},{"$f":"Endividamento!AY170","v":6.266},{"$f":"Endividamento!AZ170","v":6.0229999999999997},{"$f":"Endividamento!BA170","v":7.609},{"$f":"Endividamento!BB170","v":7.609},{"$f":"Endividamento!BC170","v":0},{"$f":"Endividamento!BD170","v":0},{"$f":"Endividamento!BE170","v":0},{"$f":"Endividamento!BF170","v":0},{"$f":"Endividamento!BG170","v":0},{"$f":"Endividamento!BH170","v":0},{"$f":"Endividamento!BI170","v":0}]
["EBO","Noncurrent",0,71.117999999999995,"-",-71.117999999999995,null,"Noncurrent",{"$f":"Endividamento!I171","v":29.3},{"$f":"Endividamento!J171","v":28.5},{"$f":"Endividamento!K171","v":40},{"$f":"Endividamento!L171","v":39.5},{"$f":"Endividamento!M171","v":30.6},{"$f":"Endividamento!N171","v":31.3},{"$f":"Endividamento!O171","v":42.7},{"$f":"Endividamento!P171","v":42.6},{"$f":"Endividamento!Q171","v":50.6},{"$f":"Endividamento!R171","v":49.8},{"$f":"Endividamento!S171","v":40.6},{"$f":"Endividamento!T171","v":40.700000000000003},{"$f":"Endividamento!U171","v":29.6},{"$f":"Endividamento!V171","v":33.299999999999997},{"$f":"Endividamento!W171","v":25.700000000000003},{"$f":"Endividamento!X171","v":39},{"$f":"Endividamento!Y171","v":37.4},{"$f":"Endividamento!Z171","v":55.4},{"$f":"Endividamento!AA171","v":53},{"$f":"Endividamento!AB171","v":52},{"$f":"Endividamento!AC171","v":51.3},{"$f":"Endividamento!AD171","v":58.2},{"$f":"Endividamento!AE171","v":35.799999999999997},{"$f":"Endividamento!AF171","v":93.300000000000011},{"$f":"Endividamento!AG171","v":68.600000000000009},{"$f":"Endividamento!AH171","v":63.9},{"$f":"Endividamento!AI171","v":63.7},{"$f":"Endividamento!AJ171","v":49.7},{"$f":"Endividamento!AK171","v":48.7},{"$f":"Endividamento!AL171","v":35.1},{"$f":"Endividamento!AM171","v":34.900000000000006},{"$f":"Endividamento!AN171","v":16},{"$f":"Endividamento!AO171","v":35.9},{"$f":"Endividamento!AP171","v":69.099999999999994},{"$f":"Endividamento!AQ171","v":48.984000000000002},{"$f":"Endividamento!AR171","v":45.393000000000001},{"$f":"Endividamento!AS171","v":45.708999999999996},{"$f":"Endividamento!AT171","v":98.236999999999995},{"$f":"Endividamento!AU171","v":98.570999999999998},{"$f":"Endividamento!AV171","v":91.945999999999998},{"$f":"Endividamento!AW171","v":72.524999999999991},{"$f":"Endividamento!AX171","v":51.286999999999999},{"$f":"Endividamento!AY171","v":52.893999999999998},{"$f":"Endividamento!AZ171","v":51.216999999999999},{"$f":"Endividamento!BA171","v":71.117999999999995},{"$f":"Endividamento!BB171","v":71.117999999999995},{"$f":"Endividamento!BC171","v":0},{"$f":"Endividamento!BD171","v":0},{"$f":"Endividamento!BE171","v":0},{"$f":"Endividamento!BF171","v":0},{"$f":"Endividamento!BG171","v":0},{"$f":"Endividamento!BH171","v":0},{"$f":"Endividamento!BI171","v":0}]
["EBO","Loans, financing and leasing",0,19.986999999999998,"-",-19.986999999999998,null,"Loans, financing and leasing",{"$f":"Endividamento!I172","v":29.3},{"$f":"Endividamento!J172","v":28.5},{"$f":"Endividamento!K172","v":40},{"$f":"Endividamento!L172","v":39.5},{"$f":"Endividamento!M172","v":30.6},{"$f":"Endividamento!N172","v":31.3},{"$f":"Endividamento!O172","v":42.7},{"$f":"Endividamento!P172","v":42.6},{"$f":"Endividamento!Q172","v":50.6},{"$f":"Endividamento!R172","v":49.8},{"$f":"Endividamento!S172","v":40.6},{"$f":"Endividamento!T172","v":40.700000000000003},{"$f":"Endividamento!U172","v":29.6},{"$f":"Endividamento!V172","v":33.299999999999997},{"$f":"Endividamento!W172","v":34.200000000000003},{"$f":"Endividamento!X172","v":39},{"$f":"Endividamento!Y172","v":37.4},{"$f":"Endividamento!Z172","v":55.4},{"$f":"Endividamento!AA172","v":54.1},{"$f":"Endividamento!AB172","v":52.6},{"$f":"Endividamento!AC172","v":51.5},{"$f":"Endividamento!AD172","v":58.9},{"$f":"Endividamento!AE172","v":35.799999999999997},{"$f":"Endividamento!AF172","v":94.4},{"$f":"Endividamento!AG172","v":69.400000000000006},{"$f":"Endividamento!AH172","v":67.8},{"$f":"Endividamento!AI172","v":68.3},{"$f":"Endividamento!AJ172","v":53.9},{"$f":"Endividamento!AK172","v":53},{"$f":"Endividamento!AL172","v":39.1},{"$f":"Endividamento!AM172","v":40.700000000000003},{"$f":"Endividamento!AN172","v":16},{"$f":"Endividamento!AO172","v":15.9},{"$f":"Endividamento!AP172","v":49.1},{"$f":"Endividamento!AQ172","v":28.994},{"$f":"Endividamento!AR172","v":10.566000000000001},{"$f":"Endividamento!AS172","v":10.471},{"$f":"Endividamento!AT172","v":64.391000000000005},{"$f":"Endividamento!AU172","v":67.518000000000001},{"$f":"Endividamento!AV172","v":63.152999999999999},{"$f":"Endividamento!AW172","v":55.631999999999998},{"$f":"Endividamento!AX172","v":38.451999999999998},{"$f":"Endividamento!AY172","v":39.08},{"$f":"Endividamento!AZ172","v":38.701999999999998},{"$f":"Endividamento!BA172","v":57.573999999999998},{"$f":"Endividamento!BB172","v":57.573999999999998},{"$f":"Endividamento!BC172","v":0},{"$f":"Endividamento!BD172","v":0},{"$f":"Endividamento!BE172","v":0},{"$f":"Endividamento!BF172","v":0},{"$f":"Endividamento!BG172","v":0},{"$f":"Endividamento!BH172","v":0},{"$f":"Endividamento!BI172","v":0}]
["EBO","Debentures",0,0.32500000000000001,"-",-0.32500000000000001,null,"Debentures",{"$f":"Endividamento!I173","v":0},{"$f":"Endividamento!J173","v":0},{"$f":"Endividamento!K173","v":0},{"$f":"Endividamento!L173","v":0},{"$f":"Endividamento!M173","v":0},{"$f":"Endividamento!N173","v":0},{"$f":"Endividamento!O173","v":0},{"$f":"Endividamento!P173","v":0},{"$f":"Endividamento!Q173","v":0},{"$f":"Endividamento!R173","v":0},{"$f":"Endividamento!S173","v":0},{"$f":"Endividamento!T173","v":0},{"$f":"Endividamento!U173","v":0},{"$f":"Endividamento!V173","v":0},{"$f":"Endividamento!W173","v":0},{"$f":"Endividamento!X173","v":0},{"$f":"Endividamento!Y173","v":0},{"$f":"Endividamento!Z173","v":0},{"$f":"Endividamento!AA173","v":0},{"$f":"Endividamento!AB173","v":0},{"$f":"Endividamento!AC173","v":0},{"$f":"Endividamento!AD173","v":0},{"$f":"Endividamento!AE173","v":0},{"$f":"Endividamento!AF173","v":0},{"$f":"Endividamento!AG173","v":0},{"$f":"Endividamento!AH173","v":0},{"$f":"Endividamento!AI173","v":0},{"$f":"Endividamento!AJ173","v":0},{"$f":"Endividamento!AK173","v":0},{"$f":"Endividamento!AL173","v":0},{"$f":"Endividamento!AM173","v":0},{"$f":"Endividamento!AN173","v":0},{"$f":"Endividamento!AO173","v":20},{"$f":"Endividamento!AP173","v":20},{"$f":"Endividamento!AQ173","v":19.96},{"$f":"Endividamento!AR173","v":34.823},{"$f":"Endividamento!AS173","v":35.234000000000002},{"$f":"Endividamento!AT173","v":35.573999999999998},{"$f":"Endividamento!AU173","v":35.982999999999997},{"$f":"Endividamento!AV173","v":36.57},{"$f":"Endividamento!AW173","v":16.983000000000001},{"$f":"Endividamento!AX173","v":17.481000000000002},{"$f":"Endividamento!AY173","v":17.332000000000001},{"$f":"Endividamento!AZ173","v":17.559000000000001},{"$f":"Endividamento!BA173","v":17.989999999999998},{"$f":"Endividamento!BB173","v":17.989999999999998},{"$f":"Endividamento!BC173","v":0},{"$f":"Endividamento!BD173","v":0},{"$f":"Endividamento!BE173","v":0},{"$f":"Endividamento!BF173","v":0},{"$f":"Endividamento!BG173","v":0},{"$f":"Endividamento!BH173","v":0},{"$f":"Endividamento!BI173","v":0}]
["EBO","Tax financing and employee benefits",0,1.7000000000000001E-2,"-",-1.7000000000000001E-2,null,"Tax financing and employee benefits",{"$f":"Endividamento!I174","v":0},{"$f":"Endividamento!J174","v":0},{"$f":"Endividamento!K174","v":0},{"$f":"Endividamento!L174","v":0},{"$f":"Endividamento!M174","v":0},{"$f":"Endividamento!N174","v":0},{"$f":"Endividamento!O174","v":0},{"$f":"Endividamento!P174","v":0},{"$f":"Endividamento!Q174","v":0},{"$f":"Endividamento!R174","v":0},{"$f":"Endividamento!S174","v":0},{"$f":"Endividamento!T174","v":"-"},{"$f":"Endividamento!U174","v":"-"},{"$f":"Endividamento!V174","v":0},{"$f":"Endividamento!W174","v":0},{"$f":"Endividamento!X174","v":0},{"$f":"Endividamento!Y174","v":0},{"$f":"Endividamento!Z174","v":0},{"$f":"Endividamento!AA174","v":0},{"$f":"Endividamento!AB174","v":0},{"$f":"Endividamento!AC174","v":0},{"$f":"Endividamento!AD174","v":0},{"$f":"Endividamento!AE174","v":0},{"$f":"Endividamento!AF174","v":0},{"$f":"Endividamento!AG174","v":0},{"$f":"Endividamento!AH174","v":0},{"$f":"Endividamento!AI174","v":0.4},{"$f":"Endividamento!AJ174","v":0.1},{"$f":"Endividamento!AK174","v":0.1},{"$f":"Endividamento!AL174","v":0.1},{"$f":"Endividamento!AM174","v":0.1},{"$f":"Endividamento!AN174","v":0},{"$f":"Endividamento!AO174","v":0},{"$f":"Endividamento!AP174","v":0},{"$f":"Endividamento!AQ174","v":0.03},{"$f":"Endividamento!AR174","v":4.0000000000000001E-3},{"$f":"Endividamento!AS174","v":4.0000000000000001E-3},{"$f":"Endividamento!AT174","v":5.0000000000000001E-3},{"$f":"Endividamento!AU174","v":5.0000000000000001E-3},{"$f":"Endividamento!AV174","v":0.14499999999999999},{"$f":"Endividamento!AW174","v":0.14899999999999999},{"$f":"Endividamento!AX174","v":0.153},{"$f":"Endividamento!AY174","v":0.157},{"$f":"Endividamento!AZ174","v":0.121},{"$f":"Endividamento!BA174","v":0.125},{"$f":"Endividamento!BB174","v":0.125},{"$f":"Endividamento!BC174","v":0},{"$f":"Endividamento!BD174","v":0},{"$f":"Endividamento!BE174","v":0},{"$f":"Endividamento!BF174","v":0},{"$f":"Endividamento!BG174","v":0},{"$f":"Endividamento!BH174","v":0},{"$f":"Endividamento!BI174","v":0}]
["EBO","Regulatory fees",0,0,"-",0,null,"Regulatory fees",{"$f":"Endividamento!I175","v":0},{"$f":"Endividamento!J175","v":0},{"$f":"Endividamento!K175","v":0},{"$f":"Endividamento!L175","v":0},{"$f":"Endividamento!M175","v":0},{"$f":"Endividamento!N175","v":0},{"$f":"Endividamento!O175","v":0},{"$f":"Endividamento!P175","v":0},{"$f":"Endividamento!Q175","v":0},{"$f":"Endividamento!R175","v":0},{"$f":"Endividamento!S175","v":0},{"$f":"Endividamento!T175","v":0},{"$f":"Endividamento!U175","v":0},{"$f":"Endividamento!V175","v":0},{"$f":"Endividamento!W175","v":0},{"$f":"Endividamento!X175","v":0},{"$f":"Endividamento!Y175","v":0},{"$f":"Endividamento!Z175","v":0},{"$f":"Endividamento!AA175","v":0},{"$f":"Endividamento!AB175","v":0},{"$f":"Endividamento!AC175","v":0},{"$f":"Endividamento!AD175","v":0},{"$f":"Endividamento!AE175","v":0},{"$f":"Endividamento!AF175","v":0},{"$f":"Endividamento!AG175","v":0},{"$f":"Endividamento!AH175","v":0},{"$f":"Endividamento!AI175","v":0},{"$f":"Endividamento!AJ175","v":0},{"$f":"Endividamento!AK175","v":0},{"$f":"Endividamento!AL175","v":0},{"$f":"Endividamento!AM175","v":0},{"$f":"Endividamento!AN175","v":0},{"$f":"Endividamento!AO175","v":0},{"$f":"Endividamento!AP175","v":0},{"$f":"Endividamento!AQ175","v":0},{"$f":"Endividamento!AR175","v":0},{"$f":"Endividamento!AS175","v":0},{"$f":"Endividamento!AT175","v":0},{"$f":"Endividamento!AU175","v":0},{"$f":"Endividamento!AV175","v":0},{"$f":"Endividamento!AW175","v":0},{"$f":"Endividamento!AX175","v":0},{"$f":"Endividamento!AY175","v":0},{"$f":"Endividamento!AZ175","v":0},{"$f":"Endividamento!BA175","v":0},{"$f":"Endividamento!BB175","v":0},{"$f":"Endividamento!BC175","v":0},{"$f":"Endividamento!BD175","v":0},{"$f":"Endividamento!BE175","v":0},{"$f":"Endividamento!BF175","v":0},{"$f":"Endividamento!BG175","v":0},{"$f":"Endividamento!BH175","v":0},{"$f":"Endividamento!BI175","v":0}]
["EBO","Financing of debits for energy purchased from Itaipu",0,0,"-",0,null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I176","v":0},{"$f":"Endividamento!J176","v":0},{"$f":"Endividamento!K176","v":0},{"$f":"Endividamento!L176","v":0},{"$f":"Endividamento!M176","v":0},{"$f":"Endividamento!N176","v":0},{"$f":"Endividamento!O176","v":0},{"$f":"Endividamento!P176","v":0},{"$f":"Endividamento!Q176","v":0},{"$f":"Endividamento!R176","v":0},{"$f":"Endividamento!S176","v":0},{"$f":"Endividamento!T176","v":0},{"$f":"Endividamento!U176","v":0},{"$f":"Endividamento!V176","v":0},{"$f":"Endividamento!W176","v":0},{"$f":"Endividamento!X176","v":0},{"$f":"Endividamento!Y176","v":0},{"$f":"Endividamento!Z176","v":0},{"$f":"Endividamento!AA176","v":0},{"$f":"Endividamento!AB176","v":0},{"$f":"Endividamento!AC176","v":0},{"$f":"Endividamento!AD176","v":0},{"$f":"Endividamento!AE176","v":0},{"$f":"Endividamento!AF176","v":0},{"$f":"Endividamento!AG176","v":0},{"$f":"Endividamento!AH176","v":0},{"$f":"Endividamento!AI176","v":0},{"$f":"Endividamento!AJ176","v":0},{"$f":"Endividamento!AK176","v":0},{"$f":"Endividamento!AL176","v":0},{"$f":"Endividamento!AM176","v":0},{"$f":"Endividamento!AN176","v":0},{"$f":"Endividamento!AO176","v":0},{"$f":"Endividamento!AP176","v":0},{"$f":"Endividamento!AQ176","v":0},{"$f":"Endividamento!AR176","v":0},{"$f":"Endividamento!AS176","v":0},{"$f":"Endividamento!AT176","v":0},{"$f":"Endividamento!AU176","v":0},{"$f":"Endividamento!AV176","v":0},{"$f":"Endividamento!AW176","v":0},{"$f":"Endividamento!AX176","v":0},{"$f":"Endividamento!AY176","v":0},{"$f":"Endividamento!AZ176","v":0},{"$f":"Endividamento!BA176","v":0},{"$f":"Endividamento!BB176","v":0},{"$f":"Endividamento!BC176","v":0},{"$f":"Endividamento!BD176","v":0},{"$f":"Endividamento!BE176","v":0},{"$f":"Endividamento!BF176","v":0},{"$f":"Endividamento!BG176","v":0},{"$f":"Endividamento!BH176","v":0},{"$f":"Endividamento!BI176","v":0}]
["EBO","Derivative financial instruments, net",0,7.609,"-",-7.609,null,"Derivative financial instruments, net",{"$f":"Endividamento!I177","v":0},{"$f":"Endividamento!J177","v":0},{"$f":"Endividamento!K177","v":0},{"$f":"Endividamento!L177","v":0},{"$f":"Endividamento!M177","v":0},{"$f":"Endividamento!N177","v":0},{"$f":"Endividamento!O177","v":0},{"$f":"Endividamento!P177","v":0},{"$f":"Endividamento!Q177","v":0},{"$f":"Endividamento!R177","v":0},{"$f":"Endividamento!S177","v":0},{"$f":"Endividamento!T177","v":0},{"$f":"Endividamento!U177","v":0},{"$f":"Endividamento!V177","v":0},{"$f":"Endividamento!W177","v":-8.5},{"$f":"Endividamento!X177","v":0},{"$f":"Endividamento!Y177","v":0},{"$f":"Endividamento!Z177","v":0},{"$f":"Endividamento!AA177","v":-1.1000000000000001},{"$f":"Endividamento!AB177","v":-0.6},{"$f":"Endividamento!AC177","v":-0.2},{"$f":"Endividamento!AD177","v":-0.7},{"$f":"Endividamento!AE177","v":0},{"$f":"Endividamento!AF177","v":-1.1000000000000001},{"$f":"Endividamento!AG177","v":-0.8},{"$f":"Endividamento!AH177","v":-3.9},{"$f":"Endividamento!AI177","v":-5},{"$f":"Endividamento!AJ177","v":-4.3},{"$f":"Endividamento!AK177","v":-4.4000000000000004},{"$f":"Endividamento!AL177","v":-4.0999999999999996},{"$f":"Endividamento!AM177","v":-5.9},{"$f":"Endividamento!AN177","v":"-"},{"$f":"Endividamento!AO177","v":"-"},{"$f":"Endividamento!AP177","v":0},{"$f":"Endividamento!AQ177","v":0},{"$f":"Endividamento!AR177","v":0},{"$f":"Endividamento!AS177","v":0},{"$f":"Endividamento!AT177","v":-1.7330000000000001},{"$f":"Endividamento!AU177","v":-4.9349999999999996},{"$f":"Endividamento!AV177","v":-7.9219999999999997},{"$f":"Endividamento!AW177","v":-0.23899999999999999},{"$f":"Endividamento!AX177","v":-4.7990000000000004},{"$f":"Endividamento!AY177","v":-3.6749999999999998},{"$f":"Endividamento!AZ177","v":-5.165},{"$f":"Endividamento!BA177","v":-4.5709999999999997},{"$f":"Endividamento!BB177","v":-4.5709999999999997},{"$f":"Endividamento!BC177","v":0},{"$f":"Endividamento!BD177","v":0},{"$f":"Endividamento!BE177","v":0},{"$f":"Endividamento!BF177","v":0},{"$f":"Endividamento!BG177","v":0},{"$f":"Endividamento!BH177","v":0},{"$f":"Endividamento!BI177","v":0}]
["EBO","Total debts",0,100.184,"-",-100.184,null,"Total debts",{"$f":"Endividamento!I178","v":36.799999999999997},{"$f":"Endividamento!J178","v":34.6},{"$f":"Endividamento!K178","v":44.8},{"$f":"Endividamento!L178","v":43.5},{"$f":"Endividamento!M178","v":42.9},{"$f":"Endividamento!N178","v":44.9},{"$f":"Endividamento!O178","v":54.1},{"$f":"Endividamento!P178","v":55},{"$f":"Endividamento!Q178","v":53.5},{"$f":"Endividamento!R178","v":52.9},{"$f":"Endividamento!S178","v":58.400000000000006},{"$f":"Endividamento!T178","v":60.300000000000004},{"$f":"Endividamento!U178","v":85.300000000000011},{"$f":"Endividamento!V178","v":78.900000000000006},{"$f":"Endividamento!W178","v":58.500000000000007},{"$f":"Endividamento!X178","v":64.400000000000006},{"$f":"Endividamento!Y178","v":43.199999999999996},{"$f":"Endividamento!Z178","v":73},{"$f":"Endividamento!AA178","v":72.900000000000006},{"$f":"Endividamento!AB178","v":62.9},{"$f":"Endividamento!AC178","v":62.599999999999994},{"$f":"Endividamento!AD178","v":71},{"$f":"Endividamento!AE178","v":68.3},{"$f":"Endividamento!AF178","v":125.20000000000002},{"$f":"Endividamento!AG178","v":105.9},{"$f":"Endividamento!AH178","v":98},{"$f":"Endividamento!AI178","v":98},{"$f":"Endividamento!AJ178","v":96.6},{"$f":"Endividamento!AK178","v":86.300000000000011},{"$f":"Endividamento!AL178","v":85.699999999999989},{"$f":"Endividamento!AM178","v":85.200000000000017},{"$f":"Endividamento!AN178","v":85.8},{"$f":"Endividamento!AO178","v":86},{"$f":"Endividamento!AP178","v":104.69999999999999},{"$f":"Endividamento!AQ178","v":105.07900000000001},{"$f":"Endividamento!AR178","v":120.28100000000002},{"$f":"Endividamento!AS178","v":121.708},{"$f":"Endividamento!AT178","v":147.32599999999999},{"$f":"Endividamento!AU178","v":127.672},{"$f":"Endividamento!AV178","v":107.837},{"$f":"Endividamento!AW178","v":109.69499999999999},{"$f":"Endividamento!AX178","v":103.54900000000001},{"$f":"Endividamento!AY178","v":106.107},{"$f":"Endividamento!AZ178","v":98.539000000000001},{"$f":"Endividamento!BA178","v":100.184},{"$f":"Endividamento!BB178","v":100.184},{"$f":"Endividamento!BC178","v":0},{"$f":"Endividamento!BD178","v":0},{"$f":"Endividamento!BE178","v":0},{"$f":"Endividamento!BF178","v":0},{"$f":"Endividamento!BG178","v":0},{"$f":"Endividamento!BH178","v":0},{"$f":"Endividamento!BI178","v":0}]
["EBO","(-) Cash and cash equivalents ",0,47.173999999999999,"-",-47.173999999999999,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I179","v":17.7},{"$f":"Endividamento!J179","v":13},{"$f":"Endividamento!K179","v":12.4},{"$f":"Endividamento!L179","v":14},{"$f":"Endividamento!M179","v":22.2},{"$f":"Endividamento!N179","v":23},{"$f":"Endividamento!O179","v":24.7},{"$f":"Endividamento!P179","v":20.8},{"$f":"Endividamento!Q179","v":23.2},{"$f":"Endividamento!R179","v":17.8},{"$f":"Endividamento!S179","v":13.5},{"$f":"Endividamento!T179","v":13.4},{"$f":"Endividamento!U179","v":25.4},{"$f":"Endividamento!V179","v":34.9},{"$f":"Endividamento!W179","v":30.2},{"$f":"Endividamento!X179","v":45.4},{"$f":"Endividamento!Y179","v":25.6},{"$f":"Endividamento!Z179","v":45.5},{"$f":"Endividamento!AA179","v":36.1},{"$f":"Endividamento!AB179","v":27.1},{"$f":"Endividamento!AC179","v":28.2},{"$f":"Endividamento!AD179","v":38.1},{"$f":"Endividamento!AE179","v":23.5},{"$f":"Endividamento!AF179","v":81.8},{"$f":"Endividamento!AG179","v":53.9},{"$f":"Endividamento!AH179","v":53.7},{"$f":"Endividamento!AI179","v":44.9},{"$f":"Endividamento!AJ179","v":33.700000000000003},{"$f":"Endividamento!AK179","v":28.7},{"$f":"Endividamento!AL179","v":30.5},{"$f":"Endividamento!AM179","v":25.5},{"$f":"Endividamento!AN179","v":33.6},{"$f":"Endividamento!AO179","v":35.700000000000003},{"$f":"Endividamento!AP179","v":64.2},{"$f":"Endividamento!AQ179","v":84.271000000000001},{"$f":"Endividamento!AR179","v":109.154},{"$f":"Endividamento!AS179","v":89.093999999999994},{"$f":"Endividamento!AT179","v":111.471},{"$f":"Endividamento!AU179","v":86.524000000000001},{"$f":"Endividamento!AV179","v":59.274999999999999},{"$f":"Endividamento!AW179","v":52.04},{"$f":"Endividamento!AX179","v":49.383000000000003},{"$f":"Endividamento!AY179","v":60.73},{"$f":"Endividamento!AZ179","v":49.308},{"$f":"Endividamento!BA179","v":47.173999999999999},{"$f":"Endividamento!BB179","v":47.173999999999999},{"$f":"Endividamento!BC179","v":0},{"$f":"Endividamento!BD179","v":0},{"$f":"Endividamento!BE179","v":0},{"$f":"Endividamento!BF179","v":0},{"$f":"Endividamento!BG179","v":0},{"$f":"Endividamento!BH179","v":0},{"$f":"Endividamento!BI179","v":0}]
["EBO","Total net debts",0,53.01,"-",-53.01,null,"Total net debts",{"$f":"Endividamento!I180","v":19.099999999999998},{"$f":"Endividamento!J180","v":21.6},{"$f":"Endividamento!K180","v":32.4},{"$f":"Endividamento!L180","v":29.5},{"$f":"Endividamento!M180","v":20.7},{"$f":"Endividamento!N180","v":21.9},{"$f":"Endividamento!O180","v":29.400000000000002},{"$f":"Endividamento!P180","v":34.200000000000003},{"$f":"Endividamento!Q180","v":30.3},{"$f":"Endividamento!R180","v":35.099999999999994},{"$f":"Endividamento!S180","v":44.900000000000006},{"$f":"Endividamento!T180","v":46.900000000000006},{"$f":"Endividamento!U180","v":59.900000000000013},{"$f":"Endividamento!V180","v":44.000000000000007},{"$f":"Endividamento!W180","v":28.300000000000008},{"$f":"Endividamento!X180","v":19.000000000000007},{"$f":"Endividamento!Y180","v":17.599999999999994},{"$f":"Endividamento!Z180","v":27.5},{"$f":"Endividamento!AA180","v":36.800000000000004},{"$f":"Endividamento!AB180","v":35.799999999999997},{"$f":"Endividamento!AC180","v":34.399999999999991},{"$f":"Endividamento!AD180","v":32.9},{"$f":"Endividamento!AE180","v":44.8},{"$f":"Endividamento!AF180","v":43.40000000000002},{"$f":"Endividamento!AG180","v":52.000000000000007},{"$f":"Endividamento!AH180","v":44.3},{"$f":"Endividamento!AI180","v":53.1},{"$f":"Endividamento!AJ180","v":62.899999999999991},{"$f":"Endividamento!AK180","v":57.600000000000009},{"$f":"Endividamento!AL180","v":55.199999999999989},{"$f":"Endividamento!AM180","v":59.700000000000017},{"$f":"Endividamento!AN180","v":52.199999999999996},{"$f":"Endividamento!AO180","v":50.3},{"$f":"Endividamento!AP180","v":40.499999999999986},{"$f":"Endividamento!AQ180","v":20.808000000000007},{"$f":"Endividamento!AR180","v":11.127000000000024},{"$f":"Endividamento!AS180","v":32.614000000000004},{"$f":"Endividamento!AT180","v":35.85499999999999},{"$f":"Endividamento!AU180","v":41.147999999999996},{"$f":"Endividamento!AV180","v":48.562000000000005},{"$f":"Endividamento!AW180","v":57.654999999999994},{"$f":"Endividamento!AX180","v":54.166000000000004},{"$f":"Endividamento!AY180","v":45.377000000000002},{"$f":"Endividamento!AZ180","v":49.231000000000002},{"$f":"Endividamento!BA180","v":53.01},{"$f":"Endividamento!BB180","v":53.01},{"$f":"Endividamento!BC180","v":0},{"$f":"Endividamento!BD180","v":0},{"$f":"Endividamento!BE180","v":0},{"$f":"Endividamento!BF180","v":0},{"$f":"Endividamento!BG180","v":0},{"$f":"Endividamento!BH180","v":0},{"$f":"Endividamento!BI180","v":0}]
["EBO","(-) CDE Credits",0,3.601,"-",-3.601,null,"(-) CDE Credits",{"$f":"Endividamento!I181","v":0},{"$f":"Endividamento!J181","v":0},{"$f":"Endividamento!K181","v":0},{"$f":"Endividamento!L181","v":0},{"$f":"Endividamento!M181","v":0},{"$f":"Endividamento!N181","v":0},{"$f":"Endividamento!O181","v":0},{"$f":"Endividamento!P181","v":0},{"$f":"Endividamento!Q181","v":0},{"$f":"Endividamento!R181","v":0},{"$f":"Endividamento!S181","v":0},{"$f":"Endividamento!T181","v":0},{"$f":"Endividamento!U181","v":0},{"$f":"Endividamento!V181","v":0},{"$f":"Endividamento!W181","v":3.3},{"$f":"Endividamento!X181","v":2.2000000000000002},{"$f":"Endividamento!Y181","v":1.6},{"$f":"Endividamento!Z181","v":1.4},{"$f":"Endividamento!AA181","v":1.4},{"$f":"Endividamento!AB181","v":1.7},{"$f":"Endividamento!AC181","v":2.2999999999999998},{"$f":"Endividamento!AD181","v":4.2},{"$f":"Endividamento!AE181","v":4.9000000000000004},{"$f":"Endividamento!AF181","v":6.3},{"$f":"Endividamento!AG181","v":3.2},{"$f":"Endividamento!AH181","v":1.6},{"$f":"Endividamento!AI181","v":1.7},{"$f":"Endividamento!AJ181","v":1.4},{"$f":"Endividamento!AK181","v":0.5},{"$f":"Endividamento!AL181","v":2.4},{"$f":"Endividamento!AM181","v":2.2000000000000002},{"$f":"Endividamento!AN181","v":1.7},{"$f":"Endividamento!AO181","v":1.4},{"$f":"Endividamento!AP181","v":1.6},{"$f":"Endividamento!AQ181","v":0.43099999999999999},{"$f":"Endividamento!AR181","v":0.94099999999999995},{"$f":"Endividamento!AS181","v":1.5449999999999999},{"$f":"Endividamento!AT181","v":1.964},{"$f":"Endividamento!AU181","v":2.677},{"$f":"Endividamento!AV181","v":7.282},{"$f":"Endividamento!AW181","v":4.5339999999999998},{"$f":"Endividamento!AX181","v":3.8719999999999999},{"$f":"Endividamento!AY181","v":20.992999999999999},{"$f":"Endividamento!AZ181","v":3.1469999999999998},{"$f":"Endividamento!BA181","v":3.601},{"$f":"Endividamento!BB181","v":3.601},{"$f":"Endividamento!BC181","v":0},{"$f":"Endividamento!BD181","v":0},{"$f":"Endividamento!BE181","v":0},{"$f":"Endividamento!BF181","v":0},{"$f":"Endividamento!BG181","v":0},{"$f":"Endividamento!BH181","v":0},{"$f":"Endividamento!BI181","v":0}]
["EBO","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I182","v":0},{"$f":"Endividamento!J182","v":0},{"$f":"Endividamento!K182","v":0},{"$f":"Endividamento!L182","v":0},{"$f":"Endividamento!M182","v":0},{"$f":"Endividamento!N182","v":0},{"$f":"Endividamento!O182","v":0},{"$f":"Endividamento!P182","v":0},{"$f":"Endividamento!Q182","v":0},{"$f":"Endividamento!R182","v":0},{"$f":"Endividamento!S182","v":0},{"$f":"Endividamento!T182","v":0},{"$f":"Endividamento!U182","v":0},{"$f":"Endividamento!V182","v":0},{"$f":"Endividamento!W182","v":0},{"$f":"Endividamento!X182","v":0},{"$f":"Endividamento!Y182","v":0},{"$f":"Endividamento!Z182","v":0},{"$f":"Endividamento!AA182","v":0},{"$f":"Endividamento!AB182","v":0},{"$f":"Endividamento!AC182","v":0},{"$f":"Endividamento!AD182","v":0},{"$f":"Endividamento!AE182","v":0},{"$f":"Endividamento!AF182","v":0},{"$f":"Endividamento!AG182","v":0},{"$f":"Endividamento!AH182","v":0},{"$f":"Endividamento!AI182","v":0},{"$f":"Endividamento!AJ182","v":0},{"$f":"Endividamento!AK182","v":0},{"$f":"Endividamento!AL182","v":0},{"$f":"Endividamento!AM182","v":0},{"$f":"Endividamento!AN182","v":0},{"$f":"Endividamento!AO182","v":0},{"$f":"Endividamento!AP182","v":0},{"$f":"Endividamento!AQ182","v":0},{"$f":"Endividamento!AR182","v":0},{"$f":"Endividamento!AS182","v":0},{"$f":"Endividamento!AT182","v":0},{"$f":"Endividamento!AU182","v":0},{"$f":"Endividamento!AV182","v":0},{"$f":"Endividamento!AW182","v":0},{"$f":"Endividamento!AX182","v":0},{"$f":"Endividamento!AY182","v":0},{"$f":"Endividamento!AZ182","v":0},{"$f":"Endividamento!BA182","v":0},{"$f":"Endividamento!BB182","v":0},{"$f":"Endividamento!BC182","v":0},{"$f":"Endividamento!BD182","v":0},{"$f":"Endividamento!BE182","v":0},{"$f":"Endividamento!BF182","v":0},{"$f":"Endividamento!BG182","v":0},{"$f":"Endividamento!BH182","v":0},{"$f":"Endividamento!BI182","v":0}]
["EBO","(-) CVA Credits",0,-5.7089999999999996,"-",5.7089999999999996,null,"(-) CVA Credits",{"$f":"Endividamento!I183","v":0},{"$f":"Endividamento!J183","v":0},{"$f":"Endividamento!K183","v":0},{"$f":"Endividamento!L183","v":0},{"$f":"Endividamento!M183","v":0},{"$f":"Endividamento!N183","v":0},{"$f":"Endividamento!O183","v":0},{"$f":"Endividamento!P183","v":0},{"$f":"Endividamento!Q183","v":0},{"$f":"Endividamento!R183","v":0},{"$f":"Endividamento!S183","v":0},{"$f":"Endividamento!T183","v":0},{"$f":"Endividamento!U183","v":0},{"$f":"Endividamento!V183","v":0},{"$f":"Endividamento!W183","v":0},{"$f":"Endividamento!X183","v":10.3},{"$f":"Endividamento!Y183","v":-4},{"$f":"Endividamento!Z183","v":-8.1999999999999993},{"$f":"Endividamento!AA183","v":-9.1999999999999993},{"$f":"Endividamento!AB183","v":-7.6},{"$f":"Endividamento!AC183","v":-8.8000000000000007},{"$f":"Endividamento!AD183","v":-8.1},{"$f":"Endividamento!AE183","v":-0.6},{"$f":"Endividamento!AF183","v":3.7},{"$f":"Endividamento!AG183","v":6.9},{"$f":"Endividamento!AH183","v":7.5},{"$f":"Endividamento!AI183","v":12.6},{"$f":"Endividamento!AJ183","v":11.4},{"$f":"Endividamento!AK183","v":10.5},{"$f":"Endividamento!AL183","v":7.8},{"$f":"Endividamento!AM183","v":8.3000000000000007},{"$f":"Endividamento!AN183","v":1.7},{"$f":"Endividamento!AO183","v":-16},{"$f":"Endividamento!AP183","v":-8.9},{"$f":"Endividamento!AQ183","v":-16.103000000000002},{"$f":"Endividamento!AR183","v":-12.84},{"$f":"Endividamento!AS183","v":-7.55},{"$f":"Endividamento!AT183","v":-2.8079999999999998},{"$f":"Endividamento!AU183","v":9.0909999999999993},{"$f":"Endividamento!AV183","v":27.311},{"$f":"Endividamento!AW183","v":12.731},{"$f":"Endividamento!AX183","v":7.13},{"$f":"Endividamento!AY183","v":-8.8829999999999991},{"$f":"Endividamento!AZ183","v":-7.18},{"$f":"Endividamento!BA183","v":-5.7089999999999996},{"$f":"Endividamento!BB183","v":-5.7089999999999996},{"$f":"Endividamento!BC183","v":0},{"$f":"Endividamento!BD183","v":0},{"$f":"Endividamento!BE183","v":0},{"$f":"Endividamento!BF183","v":0},{"$f":"Endividamento!BG183","v":0},{"$f":"Endividamento!BH183","v":0},{"$f":"Endividamento!BI183","v":0}]
["EBO","Total net debts less sector credits",0,55.117999999999995,"-",-55.117999999999995,null,"Total net debts less sector credits",{"$f":"Endividamento!I184","v":19.099999999999998},{"$f":"Endividamento!J184","v":21.6},{"$f":"Endividamento!K184","v":32.4},{"$f":"Endividamento!L184","v":29.5},{"$f":"Endividamento!M184","v":20.7},{"$f":"Endividamento!N184","v":21.9},{"$f":"Endividamento!O184","v":29.400000000000002},{"$f":"Endividamento!P184","v":34.200000000000003},{"$f":"Endividamento!Q184","v":30.3},{"$f":"Endividamento!R184","v":35.099999999999994},{"$f":"Endividamento!S184","v":44.900000000000006},{"$f":"Endividamento!T184","v":46.900000000000006},{"$f":"Endividamento!U184","v":59.900000000000013},{"$f":"Endividamento!V184","v":44.000000000000007},{"$f":"Endividamento!W184","v":25.000000000000007},{"$f":"Endividamento!X184","v":6.5000000000000071},{"$f":"Endividamento!Y184","v":19.999999999999993},{"$f":"Endividamento!Z184","v":34.299999999999997},{"$f":"Endividamento!AA184","v":44.600000000000009},{"$f":"Endividamento!AB184","v":41.699999999999996},{"$f":"Endividamento!AC184","v":40.899999999999991},{"$f":"Endividamento!AD184","v":36.799999999999997},{"$f":"Endividamento!AE184","v":40.5},{"$f":"Endividamento!AF184","v":33.40000000000002},{"$f":"Endividamento!AG184","v":41.900000000000006},{"$f":"Endividamento!AH184","v":35.199999999999996},{"$f":"Endividamento!AI184","v":38.799999999999997},{"$f":"Endividamento!AJ184","v":50.1},{"$f":"Endividamento!AK184","v":46.600000000000009},{"$f":"Endividamento!AL184","v":44.999999999999993},{"$f":"Endividamento!AM184","v":49.200000000000017},{"$f":"Endividamento!AN184","v":48.79999999999999},{"$f":"Endividamento!AO184","v":64.900000000000006},{"$f":"Endividamento!AP184","v":47.799999999999983},{"$f":"Endividamento!AQ184","v":36.480000000000004},{"$f":"Endividamento!AR184","v":23.026000000000025},{"$f":"Endividamento!AS184","v":38.619},{"$f":"Endividamento!AT184","v":36.698999999999991},{"$f":"Endividamento!AU184","v":29.379999999999995},{"$f":"Endividamento!AV184","v":13.969000000000001},{"$f":"Endividamento!AW184","v":40.389999999999993},{"$f":"Endividamento!AX184","v":43.164000000000001},{"$f":"Endividamento!AY184","v":33.267000000000003},{"$f":"Endividamento!AZ184","v":53.264000000000003},{"$f":"Endividamento!BA184","v":55.117999999999995},{"$f":"Endividamento!BB184","v":55.117999999999995},{"$f":"Endividamento!BC184","v":0},{"$f":"Endividamento!BD184","v":0},{"$f":"Endividamento!BE184","v":0},{"$f":"Endividamento!BF184","v":0},{"$f":"Endividamento!BG184","v":0},{"$f":"Endividamento!BH184","v":0},{"$f":"Endividamento!BI184","v":0}]
["EBO"]
["EPB","EPB",null,null,null,null,null,{"$f":"B186","v":"EPB"}]
["EPB"]
["EPB"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EPB"]
["EPB"]
["EPB"]
["EPB","Current ",{"$f":"INDEX($H$188:$XFD$213,MATCH($B192,$H$188:$H$213,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":313.15700000000004},413.55500000000001,{"$f":"IFERROR(IF((C192/D192-1)*100<=-100,\"-\",IF((C192/D192-1)*100=0,\"-\",(C192/D192-1)*100)),\"-\")","v":-24.276819286431063},{"$f":"C192-D192","v":-100.39799999999997},null,"Current ",{"$f":"Endividamento!I192","v":51.2},{"$f":"Endividamento!J192","v":55.7},{"$f":"Endividamento!K192","v":168.1},{"$f":"Endividamento!L192","v":177.1},{"$f":"Endividamento!M192","v":181.4},{"$f":"Endividamento!N192","v":195.8},{"$f":"Endividamento!O192","v":61.6},{"$f":"Endividamento!P192","v":134},{"$f":"Endividamento!Q192","v":135.19999999999999},{"$f":"Endividamento!R192","v":133.19999999999999},{"$f":"Endividamento!S192","v":188.49999999999997},{"$f":"Endividamento!T192","v":152.30000000000001},{"$f":"Endividamento!U192","v":137},{"$f":"Endividamento!V192","v":120.7},{"$f":"Endividamento!W192","v":171.3},{"$f":"Endividamento!X192","v":211.4},{"$f":"Endividamento!Y192","v":201.60000000000002},{"$f":"Endividamento!Z192","v":274.90000000000003},{"$f":"Endividamento!AA192","v":267.89999999999998},{"$f":"Endividamento!AB192","v":241.70000000000002},{"$f":"Endividamento!AC192","v":248.00000000000003},{"$f":"Endividamento!AD192","v":257.09999999999991},{"$f":"Endividamento!AE192","v":190.4},{"$f":"Endividamento!AF192","v":172.1},{"$f":"Endividamento!AG192","v":174.7},{"$f":"Endividamento!AH192","v":196.20000000000002},{"$f":"Endividamento!AI192","v":267.2},{"$f":"Endividamento!AJ192","v":266.10000000000002},{"$f":"Endividamento!AK192","v":248.8},{"$f":"Endividamento!AL192","v":207.3},{"$f":"Endividamento!AM192","v":138.69999999999999},{"$f":"Endividamento!AN192","v":179.2},{"$f":"Endividamento!AO192","v":503},{"$f":"Endividamento!AP192","v":413.49999999999994},{"$f":"Endividamento!AQ192","v":261.43},{"$f":"Endividamento!AR192","v":252.74600000000004},{"$f":"Endividamento!AS192","v":62.541999999999994},{"$f":"Endividamento!AT192","v":87.787999999999997},{"$f":"Endividamento!AU192","v":97.402000000000001},{"$f":"Endividamento!AV192","v":128.673},{"$f":"Endividamento!AW192","v":330.346},{"$f":"Endividamento!AX192","v":331.57000000000005},{"$f":"Endividamento!AY192","v":419.38000000000005},{"$f":"Endividamento!AZ192","v":357.20700000000005},{"$f":"Endividamento!BA192","v":289.35899999999998},{"$f":"Endividamento!BB192","v":413.55500000000001},{"$f":"Endividamento!BC192","v":407.55700000000007},{"$f":"Endividamento!BD192","v":463.80800000000005},{"$f":"Endividamento!BE192","v":374.32500000000005},{"$f":"Endividamento!BF192","v":313.15700000000004},{"$f":"Endividamento!BG192","v":230.90700000000004},{"$f":"Endividamento!BH192","v":206.94200000000004},{"$f":"Endividamento!BI192","v":182.268}]
["EPB","Loans, financing and leasing",194.59399999999999,189.148,2.8792268488168071,5.445999999999998,null,"Loans, financing and leasing",{"$f":"Endividamento!I193","v":41.1},{"$f":"Endividamento!J193","v":40.700000000000003},{"$f":"Endividamento!K193","v":157.5},{"$f":"Endividamento!L193","v":156.9},{"$f":"Endividamento!M193","v":163.9},{"$f":"Endividamento!N193","v":174},{"$f":"Endividamento!O193","v":46.1},{"$f":"Endividamento!P193","v":123.7},{"$f":"Endividamento!Q193","v":124.2},{"$f":"Endividamento!R193","v":42.3},{"$f":"Endividamento!S193","v":94},{"$f":"Endividamento!T193","v":138.30000000000001},{"$f":"Endividamento!U193","v":109.7},{"$f":"Endividamento!V193","v":106.2},{"$f":"Endividamento!W193","v":134.5},{"$f":"Endividamento!X193","v":192.8},{"$f":"Endividamento!Y193","v":172.9},{"$f":"Endividamento!Z193","v":278.7},{"$f":"Endividamento!AA193","v":271.39999999999998},{"$f":"Endividamento!AB193","v":246.4},{"$f":"Endividamento!AC193","v":248.4},{"$f":"Endividamento!AD193","v":270.39999999999998},{"$f":"Endividamento!AE193","v":187.2},{"$f":"Endividamento!AF193","v":185.3},{"$f":"Endividamento!AG193","v":183},{"$f":"Endividamento!AH193","v":175.8},{"$f":"Endividamento!AI193","v":265.3},{"$f":"Endividamento!AJ193","v":260.60000000000002},{"$f":"Endividamento!AK193","v":237.5},{"$f":"Endividamento!AL193","v":205.7},{"$f":"Endividamento!AM193","v":133.4},{"$f":"Endividamento!AN193","v":131.69999999999999},{"$f":"Endividamento!AO193","v":308.3},{"$f":"Endividamento!AP193","v":169.1},{"$f":"Endividamento!AQ193","v":163.65299999999999},{"$f":"Endividamento!AR193","v":156.327},{"$f":"Endividamento!AS193","v":4.4249999999999998},{"$f":"Endividamento!AT193","v":6.3639999999999999},{"$f":"Endividamento!AU193","v":11.574},{"$f":"Endividamento!AV193","v":14.962999999999999},{"$f":"Endividamento!AW193","v":151.12299999999999},{"$f":"Endividamento!AX193","v":152.15600000000001},{"$f":"Endividamento!AY193","v":152.244},{"$f":"Endividamento!AZ193","v":152.374},{"$f":"Endividamento!BA193","v":153.04},{"$f":"Endividamento!BB193","v":189.148},{"$f":"Endividamento!BC193","v":191.423},{"$f":"Endividamento!BD193","v":251.357},{"$f":"Endividamento!BE193","v":170.93},{"$f":"Endividamento!BF193","v":194.59399999999999},{"$f":"Endividamento!BG193","v":125.66200000000001},{"$f":"Endividamento!BH193","v":84.558000000000007},{"$f":"Endividamento!BI193","v":50.408000000000001}]
["EPB","Debentures",126.60299999999999,211.02500000000001,-40.005686530031994,-84.422000000000011,null,"Debentures",{"$f":"Endividamento!I194","v":0},{"$f":"Endividamento!J194","v":0},{"$f":"Endividamento!K194","v":0},{"$f":"Endividamento!L194","v":0},{"$f":"Endividamento!M194","v":0},{"$f":"Endividamento!N194","v":0},{"$f":"Endividamento!O194","v":0},{"$f":"Endividamento!P194","v":0},{"$f":"Endividamento!Q194","v":0},{"$f":"Endividamento!R194","v":80.2},{"$f":"Endividamento!S194","v":82.7},{"$f":"Endividamento!T194","v":0},{"$f":"Endividamento!U194","v":0},{"$f":"Endividamento!V194","v":0},{"$f":"Endividamento!W194","v":0},{"$f":"Endividamento!X194","v":0},{"$f":"Endividamento!Y194","v":0},{"$f":"Endividamento!Z194","v":0},{"$f":"Endividamento!AA194","v":0},{"$f":"Endividamento!AB194","v":0},{"$f":"Endividamento!AC194","v":0},{"$f":"Endividamento!AD194","v":0},{"$f":"Endividamento!AE194","v":0.1},{"$f":"Endividamento!AF194","v":2.1},{"$f":"Endividamento!AG194","v":6},{"$f":"Endividamento!AH194","v":10.4},{"$f":"Endividamento!AI194","v":11.1},{"$f":"Endividamento!AJ194","v":7.8},{"$f":"Endividamento!AK194","v":6.4},{"$f":"Endividamento!AL194","v":12.8},{"$f":"Endividamento!AM194","v":13.2},{"$f":"Endividamento!AN194","v":55.3},{"$f":"Endividamento!AO194","v":234.1},{"$f":"Endividamento!AP194","v":236.7},{"$f":"Endividamento!AQ194","v":87.878},{"$f":"Endividamento!AR194","v":86.55},{"$f":"Endividamento!AS194","v":52.377000000000002},{"$f":"Endividamento!AT194","v":74.177999999999997},{"$f":"Endividamento!AU194","v":75.356999999999999},{"$f":"Endividamento!AV194","v":92.885000000000005},{"$f":"Endividamento!AW194","v":155.13},{"$f":"Endividamento!AX194","v":141.346},{"$f":"Endividamento!AY194","v":244.827},{"$f":"Endividamento!AZ194","v":181.37},{"$f":"Endividamento!BA194","v":117.675},{"$f":"Endividamento!BB194","v":211.02500000000001},{"$f":"Endividamento!BC194","v":209.53700000000001},{"$f":"Endividamento!BD194","v":214.54400000000001},{"$f":"Endividamento!BE194","v":214.96},{"$f":"Endividamento!BF194","v":126.60299999999999},{"$f":"Endividamento!BG194","v":89.909000000000006},{"$f":"Endividamento!BH194","v":86.611999999999995},{"$f":"Endividamento!BI194","v":91.268000000000001}]
["EPB","Debt charges",3.891,7.9210000000000003,-50.877414467870217,-4.03,null,"Debt charges",{"$f":"Endividamento!I195","v":3.4},{"$f":"Endividamento!J195","v":8.3000000000000007},{"$f":"Endividamento!K195","v":3.9},{"$f":"Endividamento!L195","v":7.7},{"$f":"Endividamento!M195","v":4.4000000000000004},{"$f":"Endividamento!N195","v":9.3000000000000007},{"$f":"Endividamento!O195","v":3},{"$f":"Endividamento!P195","v":2.2999999999999998},{"$f":"Endividamento!Q195","v":3},{"$f":"Endividamento!R195","v":2.7},{"$f":"Endividamento!S195","v":3.7},{"$f":"Endividamento!T195","v":3.2},{"$f":"Endividamento!U195","v":16.5},{"$f":"Endividamento!V195","v":3.6},{"$f":"Endividamento!W195","v":5.7},{"$f":"Endividamento!X195","v":3.6},{"$f":"Endividamento!Y195","v":5.3},{"$f":"Endividamento!Z195","v":3.8},{"$f":"Endividamento!AA195","v":5.4},{"$f":"Endividamento!AB195","v":3.5},{"$f":"Endividamento!AC195","v":5.3},{"$f":"Endividamento!AD195","v":3.9},{"$f":"Endividamento!AE195","v":7.4},{"$f":"Endividamento!AF195","v":7.1},{"$f":"Endividamento!AG195","v":10.5},{"$f":"Endividamento!AH195","v":8.5},{"$f":"Endividamento!AI195","v":11},{"$f":"Endividamento!AJ195","v":11.1},{"$f":"Endividamento!AK195","v":13.4},{"$f":"Endividamento!AL195","v":0.9},{"$f":"Endividamento!AM195","v":2.1},{"$f":"Endividamento!AN195","v":0.7},{"$f":"Endividamento!AO195","v":2},{"$f":"Endividamento!AP195","v":3.2},{"$f":"Endividamento!AQ195","v":5.1710000000000003},{"$f":"Endividamento!AR195","v":7.7640000000000002},{"$f":"Endividamento!AS195","v":0.10199999999999999},{"$f":"Endividamento!AT195","v":2.3450000000000002},{"$f":"Endividamento!AU195","v":1.155},{"$f":"Endividamento!AV195","v":4.25},{"$f":"Endividamento!AW195","v":1.6950000000000001},{"$f":"Endividamento!AX195","v":6.0759999999999996},{"$f":"Endividamento!AY195","v":1.93},{"$f":"Endividamento!AZ195","v":6.7350000000000003},{"$f":"Endividamento!BA195","v":2.1070000000000002},{"$f":"Endividamento!BB195","v":7.9210000000000003},{"$f":"Endividamento!BC195","v":6.0709999999999997},{"$f":"Endividamento!BD195","v":8.7469999999999999},{"$f":"Endividamento!BE195","v":5.0449999999999999},{"$f":"Endividamento!BF195","v":3.891},{"$f":"Endividamento!BG195","v":6.5739999999999998},{"$f":"Endividamento!BH195","v":11.423999999999999},{"$f":"Endividamento!BI195","v":4.742}]
["EPB","Tax financing and employee benefits",0.6,1.2649999999999999,-52.569169960474305,-0.66499999999999992,null,"Tax financing and employee benefits",{"$f":"Endividamento!I196","v":6.7},{"$f":"Endividamento!J196","v":6.7},{"$f":"Endividamento!K196","v":6.7},{"$f":"Endividamento!L196","v":12.5},{"$f":"Endividamento!M196","v":13.1},{"$f":"Endividamento!N196","v":12.5},{"$f":"Endividamento!O196","v":12.5},{"$f":"Endividamento!P196","v":8},{"$f":"Endividamento!Q196","v":8},{"$f":"Endividamento!R196","v":8},{"$f":"Endividamento!S196","v":8.1},{"$f":"Endividamento!T196","v":10.8},{"$f":"Endividamento!U196","v":10.8},{"$f":"Endividamento!V196","v":10.9},{"$f":"Endividamento!W196","v":10.8},{"$f":"Endividamento!X196","v":10.6},{"$f":"Endividamento!Y196","v":10.6},{"$f":"Endividamento!Z196","v":10.6},{"$f":"Endividamento!AA196","v":10.6},{"$f":"Endividamento!AB196","v":19.899999999999999},{"$f":"Endividamento!AC196","v":19.899999999999999},{"$f":"Endividamento!AD196","v":19.899999999999999},{"$f":"Endividamento!AE196","v":19.899999999999999},{"$f":"Endividamento!AF196","v":9.6999999999999993},{"$f":"Endividamento!AG196","v":9.6},{"$f":"Endividamento!AH196","v":9.6999999999999993},{"$f":"Endividamento!AI196","v":9.6999999999999993},{"$f":"Endividamento!AJ196","v":10.5},{"$f":"Endividamento!AK196","v":10.5},{"$f":"Endividamento!AL196","v":10.5},{"$f":"Endividamento!AM196","v":10.5},{"$f":"Endividamento!AN196","v":9.6},{"$f":"Endividamento!AO196","v":9.6},{"$f":"Endividamento!AP196","v":9.6},{"$f":"Endividamento!AQ196","v":9.6210000000000004},{"$f":"Endividamento!AR196","v":8.2759999999999998},{"$f":"Endividamento!AS196","v":8.2759999999999998},{"$f":"Endividamento!AT196","v":8.2759999999999998},{"$f":"Endividamento!AU196","v":8.2759999999999998},{"$f":"Endividamento!AV196","v":7.55},{"$f":"Endividamento!AW196","v":7.55},{"$f":"Endividamento!AX196","v":7.55},{"$f":"Endividamento!AY196","v":7.55},{"$f":"Endividamento!AZ196","v":1.248},{"$f":"Endividamento!BA196","v":1.248},{"$f":"Endividamento!BB196","v":1.2649999999999999},{"$f":"Endividamento!BC196","v":1.2649999999999999},{"$f":"Endividamento!BD196","v":0.6},{"$f":"Endividamento!BE196","v":0.6},{"$f":"Endividamento!BF196","v":0.6},{"$f":"Endividamento!BG196","v":0.6},{"$f":"Endividamento!BH196","v":1.8720000000000001},{"$f":"Endividamento!BI196","v":1.8720000000000001}]
["EPB","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I197","v":0},{"$f":"Endividamento!J197","v":0},{"$f":"Endividamento!K197","v":0},{"$f":"Endividamento!L197","v":0},{"$f":"Endividamento!M197","v":0},{"$f":"Endividamento!N197","v":0},{"$f":"Endividamento!O197","v":0},{"$f":"Endividamento!P197","v":0},{"$f":"Endividamento!Q197","v":0},{"$f":"Endividamento!R197","v":0},{"$f":"Endividamento!S197","v":0},{"$f":"Endividamento!T197","v":0},{"$f":"Endividamento!U197","v":0},{"$f":"Endividamento!V197","v":0},{"$f":"Endividamento!W197","v":0},{"$f":"Endividamento!X197","v":0},{"$f":"Endividamento!Y197","v":0},{"$f":"Endividamento!Z197","v":0},{"$f":"Endividamento!AA197","v":0},{"$f":"Endividamento!AB197","v":0},{"$f":"Endividamento!AC197","v":0},{"$f":"Endividamento!AD197","v":0},{"$f":"Endividamento!AE197","v":0},{"$f":"Endividamento!AF197","v":0},{"$f":"Endividamento!AG197","v":0},{"$f":"Endividamento!AH197","v":0},{"$f":"Endividamento!AI197","v":0},{"$f":"Endividamento!AJ197","v":0},{"$f":"Endividamento!AK197","v":0},{"$f":"Endividamento!AL197","v":0},{"$f":"Endividamento!AM197","v":0},{"$f":"Endividamento!AN197","v":0},{"$f":"Endividamento!AO197","v":0},{"$f":"Endividamento!AP197","v":0},{"$f":"Endividamento!AQ197","v":0},{"$f":"Endividamento!AR197","v":0},{"$f":"Endividamento!AS197","v":0},{"$f":"Endividamento!AT197","v":0},{"$f":"Endividamento!AU197","v":0},{"$f":"Endividamento!AV197","v":0},{"$f":"Endividamento!AW197","v":0},{"$f":"Endividamento!AX197","v":0},{"$f":"Endividamento!AY197","v":0},{"$f":"Endividamento!AZ197","v":0},{"$f":"Endividamento!BA197","v":0},{"$f":"Endividamento!BB197","v":0},{"$f":"Endividamento!BC197","v":0},{"$f":"Endividamento!BD197","v":"-"},{"$f":"Endividamento!BE197","v":"-"},{"$f":"Endividamento!BF197","v":"-"},{"$f":"Endividamento!BG197","v":"-"},{"$f":"Endividamento!BH197","v":"-"},{"$f":"Endividamento!BI197","v":"-"}]
["EPB","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I198","v":0},{"$f":"Endividamento!J198","v":0},{"$f":"Endividamento!K198","v":0},{"$f":"Endividamento!L198","v":0},{"$f":"Endividamento!M198","v":0},{"$f":"Endividamento!N198","v":0},{"$f":"Endividamento!O198","v":0},{"$f":"Endividamento!P198","v":0},{"$f":"Endividamento!Q198","v":0},{"$f":"Endividamento!R198","v":0},{"$f":"Endividamento!S198","v":0},{"$f":"Endividamento!T198","v":0},{"$f":"Endividamento!U198","v":0},{"$f":"Endividamento!V198","v":0},{"$f":"Endividamento!W198","v":0},{"$f":"Endividamento!X198","v":0},{"$f":"Endividamento!Y198","v":0},{"$f":"Endividamento!Z198","v":0},{"$f":"Endividamento!AA198","v":0},{"$f":"Endividamento!AB198","v":0},{"$f":"Endividamento!AC198","v":0},{"$f":"Endividamento!AD198","v":0},{"$f":"Endividamento!AE198","v":0},{"$f":"Endividamento!AF198","v":0},{"$f":"Endividamento!AG198","v":0},{"$f":"Endividamento!AH198","v":0},{"$f":"Endividamento!AI198","v":0},{"$f":"Endividamento!AJ198","v":0},{"$f":"Endividamento!AK198","v":0},{"$f":"Endividamento!AL198","v":0},{"$f":"Endividamento!AM198","v":0},{"$f":"Endividamento!AN198","v":0},{"$f":"Endividamento!AO198","v":0},{"$f":"Endividamento!AP198","v":0},{"$f":"Endividamento!AQ198","v":0},{"$f":"Endividamento!AR198","v":0},{"$f":"Endividamento!AS198","v":0},{"$f":"Endividamento!AT198","v":0},{"$f":"Endividamento!AU198","v":0},{"$f":"Endividamento!AV198","v":0},{"$f":"Endividamento!AW198","v":0},{"$f":"Endividamento!AX198","v":0},{"$f":"Endividamento!AY198","v":0},{"$f":"Endividamento!AZ198","v":0},{"$f":"Endividamento!BA198","v":0},{"$f":"Endividamento!BB198","v":0},{"$f":"Endividamento!BC198","v":0},{"$f":"Endividamento!BD198","v":"-"},{"$f":"Endividamento!BE198","v":"-"},{"$f":"Endividamento!BF198","v":"-"},{"$f":"Endividamento!BG198","v":"-"},{"$f":"Endividamento!BH198","v":"-"},{"$f":"Endividamento!BI198","v":"-"}]
["EPB","Derivative financial instruments, net",-12.531000000000001,4.1959999999999997,"-",-16.727,null,"Derivative financial instruments, net",{"$f":"Endividamento!I199","v":0},{"$f":"Endividamento!J199","v":0},{"$f":"Endividamento!K199","v":0},{"$f":"Endividamento!L199","v":0},{"$f":"Endividamento!M199","v":0},{"$f":"Endividamento!N199","v":0},{"$f":"Endividamento!O199","v":0},{"$f":"Endividamento!P199","v":0},{"$f":"Endividamento!Q199","v":0},{"$f":"Endividamento!R199","v":0},{"$f":"Endividamento!S199","v":0},{"$f":"Endividamento!T199","v":0},{"$f":"Endividamento!U199","v":0},{"$f":"Endividamento!V199","v":0},{"$f":"Endividamento!W199","v":20.3},{"$f":"Endividamento!X199","v":4.4000000000000004},{"$f":"Endividamento!Y199","v":12.8},{"$f":"Endividamento!Z199","v":-18.2},{"$f":"Endividamento!AA199","v":-19.5},{"$f":"Endividamento!AB199","v":-28.1},{"$f":"Endividamento!AC199","v":-25.6},{"$f":"Endividamento!AD199","v":-37.1},{"$f":"Endividamento!AE199","v":-24.2},{"$f":"Endividamento!AF199","v":-32.1},{"$f":"Endividamento!AG199","v":-34.4},{"$f":"Endividamento!AH199","v":-8.1999999999999993},{"$f":"Endividamento!AI199","v":-29.9},{"$f":"Endividamento!AJ199","v":-23.9},{"$f":"Endividamento!AK199","v":-19},{"$f":"Endividamento!AL199","v":-22.6},{"$f":"Endividamento!AM199","v":-20.5},{"$f":"Endividamento!AN199","v":-18.100000000000001},{"$f":"Endividamento!AO199","v":-51},{"$f":"Endividamento!AP199","v":-5.0999999999999996},{"$f":"Endividamento!AQ199","v":-4.8929999999999998},{"$f":"Endividamento!AR199","v":-6.1710000000000003},{"$f":"Endividamento!AS199","v":-2.6379999999999999},{"$f":"Endividamento!AT199","v":-3.375},{"$f":"Endividamento!AU199","v":1.04},{"$f":"Endividamento!AV199","v":9.0250000000000004},{"$f":"Endividamento!AW199","v":14.848000000000001},{"$f":"Endividamento!AX199","v":24.442},{"$f":"Endividamento!AY199","v":12.829000000000001},{"$f":"Endividamento!AZ199","v":15.48},{"$f":"Endividamento!BA199","v":15.289},{"$f":"Endividamento!BB199","v":4.1959999999999997},{"$f":"Endividamento!BC199","v":-0.73899999999999999},{"$f":"Endividamento!BD199","v":-11.44},{"$f":"Endividamento!BE199","v":-17.21},{"$f":"Endividamento!BF199","v":-12.531000000000001},{"$f":"Endividamento!BG199","v":8.1620000000000008},{"$f":"Endividamento!BH199","v":22.475999999999999},{"$f":"Endividamento!BI199","v":33.978000000000002}]
["EPB","Noncurrent",1197.1349999999998,871.07600000000002,37.431751075681085,326.05899999999974,null,"Noncurrent",{"$f":"Endividamento!I200","v":424.4},{"$f":"Endividamento!J200","v":425.4},{"$f":"Endividamento!K200","v":420.3},{"$f":"Endividamento!L200","v":397.2},{"$f":"Endividamento!M200","v":416.09999999999997},{"$f":"Endividamento!N200","v":609},{"$f":"Endividamento!O200","v":613.4},{"$f":"Endividamento!P200","v":539.4},{"$f":"Endividamento!Q200","v":529.9},{"$f":"Endividamento!R200","v":545.80000000000007},{"$f":"Endividamento!S200","v":528.6},{"$f":"Endividamento!T200","v":540.29999999999995},{"$f":"Endividamento!U200","v":601.1},{"$f":"Endividamento!V200","v":647.5},{"$f":"Endividamento!W200","v":592.6},{"$f":"Endividamento!X200","v":652.70000000000005},{"$f":"Endividamento!Y200","v":543.20000000000005},{"$f":"Endividamento!Z200","v":463.6},{"$f":"Endividamento!AA200","v":468.00000000000006},{"$f":"Endividamento!AB200","v":486.59999999999997},{"$f":"Endividamento!AC200","v":485.5},{"$f":"Endividamento!AD200","v":536},{"$f":"Endividamento!AE200","v":552.40000000000009},{"$f":"Endividamento!AF200","v":709.2},{"$f":"Endividamento!AG200","v":862.4},{"$f":"Endividamento!AH200","v":732.7},{"$f":"Endividamento!AI200","v":662.9},{"$f":"Endividamento!AJ200","v":789.30000000000007},{"$f":"Endividamento!AK200","v":782.6},{"$f":"Endividamento!AL200","v":819},{"$f":"Endividamento!AM200","v":818},{"$f":"Endividamento!AN200","v":779.3},{"$f":"Endividamento!AO200","v":601.6},{"$f":"Endividamento!AP200","v":601.79999999999995},{"$f":"Endividamento!AQ200","v":747.43899999999996},{"$f":"Endividamento!AR200","v":754.82499999999993},{"$f":"Endividamento!AS200","v":957.52200000000005},{"$f":"Endividamento!AT200","v":937.34699999999998},{"$f":"Endividamento!AU200","v":1018.6039999999999},{"$f":"Endividamento!AV200","v":979.32900000000006},{"$f":"Endividamento!AW200","v":842.38599999999985},{"$f":"Endividamento!AX200","v":846.83699999999999},{"$f":"Endividamento!AY200","v":755.86300000000006},{"$f":"Endividamento!AZ200","v":748.93099999999993},{"$f":"Endividamento!BA200","v":794.87400000000002},{"$f":"Endividamento!BB200","v":871.07600000000002},{"$f":"Endividamento!BC200","v":824.66500000000008},{"$f":"Endividamento!BD200","v":889.01400000000001},{"$f":"Endividamento!BE200","v":847.11699999999996},{"$f":"Endividamento!BF200","v":1197.1349999999998},{"$f":"Endividamento!BG200","v":1374.23},{"$f":"Endividamento!BH200","v":1425.7849999999999},{"$f":"Endividamento!BI200","v":1611.9540000000002}]
["EPB","Loans, financing and leasing",194.59399999999999,189.148,2.8792268488168071,5.445999999999998,null,"Loans, financing and leasing",{"$f":"Endividamento!I201","v":403.7},{"$f":"Endividamento!J201","v":404.2},{"$f":"Endividamento!K201","v":398.7},{"$f":"Endividamento!L201","v":376.7},{"$f":"Endividamento!M201","v":365.4},{"$f":"Endividamento!N201","v":555.6},{"$f":"Endividamento!O201","v":558},{"$f":"Endividamento!P201","v":485.7},{"$f":"Endividamento!Q201","v":476.3},{"$f":"Endividamento!R201","v":491.6},{"$f":"Endividamento!S201","v":474},{"$f":"Endividamento!T201","v":483.3},{"$f":"Endividamento!U201","v":543.20000000000005},{"$f":"Endividamento!V201","v":590.5},{"$f":"Endividamento!W201","v":605.1},{"$f":"Endividamento!X201","v":655.29999999999995},{"$f":"Endividamento!Y201","v":609.20000000000005},{"$f":"Endividamento!Z201","v":449.1},{"$f":"Endividamento!AA201","v":446.6},{"$f":"Endividamento!AB201","v":475.3},{"$f":"Endividamento!AC201","v":458.9},{"$f":"Endividamento!AD201","v":472.9},{"$f":"Endividamento!AE201","v":444.8},{"$f":"Endividamento!AF201","v":438.2},{"$f":"Endividamento!AG201","v":405},{"$f":"Endividamento!AH201","v":303.39999999999998},{"$f":"Endividamento!AI201","v":221.1},{"$f":"Endividamento!AJ201","v":212},{"$f":"Endividamento!AK201","v":203.8},{"$f":"Endividamento!AL201","v":99.6},{"$f":"Endividamento!AM201","v":99.4},{"$f":"Endividamento!AN201","v":87.9},{"$f":"Endividamento!AO201","v":12},{"$f":"Endividamento!AP201","v":10.9},{"$f":"Endividamento!AQ201","v":9.7569999999999997},{"$f":"Endividamento!AR201","v":8.6489999999999991},{"$f":"Endividamento!AS201","v":211.529},{"$f":"Endividamento!AT201","v":293.76900000000001},{"$f":"Endividamento!AU201","v":375.03100000000001},{"$f":"Endividamento!AV201","v":379.86200000000002},{"$f":"Endividamento!AW201","v":248.11199999999999},{"$f":"Endividamento!AX201","v":250.98},{"$f":"Endividamento!AY201","v":245.68199999999999},{"$f":"Endividamento!AZ201","v":242.17},{"$f":"Endividamento!BA201","v":289.34699999999998},{"$f":"Endividamento!BB201","v":413.33800000000002},{"$f":"Endividamento!BC201","v":464.32799999999997},{"$f":"Endividamento!BD201","v":394.767},{"$f":"Endividamento!BE201","v":348.91899999999998},{"$f":"Endividamento!BF201","v":410.79300000000001},{"$f":"Endividamento!BG201","v":639.649},{"$f":"Endividamento!BH201","v":673.13199999999995},{"$f":"Endividamento!BI201","v":626.89300000000003}]
["EPB","Debentures",126.60299999999999,211.02500000000001,-40.005686530031994,-84.422000000000011,null,"Debentures",{"$f":"Endividamento!I202","v":0},{"$f":"Endividamento!J202","v":0},{"$f":"Endividamento!K202","v":0},{"$f":"Endividamento!L202","v":0},{"$f":"Endividamento!M202","v":0},{"$f":"Endividamento!N202","v":0},{"$f":"Endividamento!O202","v":0},{"$f":"Endividamento!P202","v":0},{"$f":"Endividamento!Q202","v":0},{"$f":"Endividamento!R202","v":0},{"$f":"Endividamento!S202","v":0},{"$f":"Endividamento!T202","v":0},{"$f":"Endividamento!U202","v":0},{"$f":"Endividamento!V202","v":0},{"$f":"Endividamento!W202","v":0},{"$f":"Endividamento!X202","v":0},{"$f":"Endividamento!Y202","v":"-"},{"$f":"Endividamento!Z202","v":0},{"$f":"Endividamento!AA202","v":0},{"$f":"Endividamento!AB202","v":0},{"$f":"Endividamento!AC202","v":0},{"$f":"Endividamento!AD202","v":0},{"$f":"Endividamento!AE202","v":28.1},{"$f":"Endividamento!AF202","v":187.4},{"$f":"Endividamento!AG202","v":368},{"$f":"Endividamento!AH202","v":367.3},{"$f":"Endividamento!AI202","v":368},{"$f":"Endividamento!AJ202","v":513.70000000000005},{"$f":"Endividamento!AK202","v":512.70000000000005},{"$f":"Endividamento!AL202","v":642.6},{"$f":"Endividamento!AM202","v":648.20000000000005},{"$f":"Endividamento!AN202","v":605.20000000000005},{"$f":"Endividamento!AO202","v":479.3},{"$f":"Endividamento!AP202","v":488.5},{"$f":"Endividamento!AQ202","v":634.69000000000005},{"$f":"Endividamento!AR202","v":665.86},{"$f":"Endividamento!AS202","v":662.54600000000005},{"$f":"Endividamento!AT202","v":647.19299999999998},{"$f":"Endividamento!AU202","v":647.78800000000001},{"$f":"Endividamento!AV202","v":645.25800000000004},{"$f":"Endividamento!AW202","v":655.98299999999995},{"$f":"Endividamento!AX202","v":659.46299999999997},{"$f":"Endividamento!AY202","v":551.18899999999996},{"$f":"Endividamento!AZ202","v":554.19799999999998},{"$f":"Endividamento!BA202","v":565.86400000000003},{"$f":"Endividamento!BB202","v":507.87299999999999},{"$f":"Endividamento!BC202","v":393.15300000000002},{"$f":"Endividamento!BD202","v":547.89599999999996},{"$f":"Endividamento!BE202","v":552.38199999999995},{"$f":"Endividamento!BF202","v":830.75699999999995},{"$f":"Endividamento!BG202","v":762.94299999999998},{"$f":"Endividamento!BH202","v":775.45799999999997},{"$f":"Endividamento!BI202","v":1002.069}]
["EPB","Tax financing and employee benefits",0.6,1.2649999999999999,-52.569169960474305,-0.66499999999999992,null,"Tax financing and employee benefits",{"$f":"Endividamento!I203","v":20.7},{"$f":"Endividamento!J203","v":21.2},{"$f":"Endividamento!K203","v":21.6},{"$f":"Endividamento!L203","v":20.5},{"$f":"Endividamento!M203","v":50.7},{"$f":"Endividamento!N203","v":53.4},{"$f":"Endividamento!O203","v":55.4},{"$f":"Endividamento!P203","v":53.7},{"$f":"Endividamento!Q203","v":53.6},{"$f":"Endividamento!R203","v":54.2},{"$f":"Endividamento!S203","v":54.6},{"$f":"Endividamento!T203","v":57},{"$f":"Endividamento!U203","v":57.9},{"$f":"Endividamento!V203","v":57},{"$f":"Endividamento!W203","v":52.4},{"$f":"Endividamento!X203","v":67.2},{"$f":"Endividamento!Y203","v":69.900000000000006},{"$f":"Endividamento!Z203","v":72.5},{"$f":"Endividamento!AA203","v":75.2},{"$f":"Endividamento!AB203","v":66.599999999999994},{"$f":"Endividamento!AC203","v":71.599999999999994},{"$f":"Endividamento!AD203","v":76.5},{"$f":"Endividamento!AE203","v":81.5},{"$f":"Endividamento!AF203","v":98},{"$f":"Endividamento!AG203","v":100.5},{"$f":"Endividamento!AH203","v":102.9},{"$f":"Endividamento!AI203","v":107},{"$f":"Endividamento!AJ203","v":107.6},{"$f":"Endividamento!AK203","v":110.2},{"$f":"Endividamento!AL203","v":112.9},{"$f":"Endividamento!AM203","v":115.5},{"$f":"Endividamento!AN203","v":132.69999999999999},{"$f":"Endividamento!AO203","v":132.9},{"$f":"Endividamento!AP203","v":133.1},{"$f":"Endividamento!AQ203","v":133.24199999999999},{"$f":"Endividamento!AR203","v":120.18899999999999},{"$f":"Endividamento!AS203","v":120.417},{"$f":"Endividamento!AT203","v":34.095999999999997},{"$f":"Endividamento!AU203","v":36.164999999999999},{"$f":"Endividamento!AV203","v":3.254},{"$f":"Endividamento!AW203","v":5.141},{"$f":"Endividamento!AX203","v":6.89},{"$f":"Endividamento!AY203","v":8.7769999999999992},{"$f":"Endividamento!AZ203","v":6.5860000000000003},{"$f":"Endividamento!BA203","v":9.2590000000000003},{"$f":"Endividamento!BB203","v":12.061},{"$f":"Endividamento!BC203","v":14.739000000000001},{"$f":"Endividamento!BD203","v":3.681},{"$f":"Endividamento!BE203","v":5.4569999999999999},{"$f":"Endividamento!BF203","v":7.234},{"$f":"Endividamento!BG203","v":9.0109999999999992},{"$f":"Endividamento!BH203","v":9.8439999999999994},{"$f":"Endividamento!BI203","v":11.737}]
["EPB","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I204","v":0},{"$f":"Endividamento!J204","v":0},{"$f":"Endividamento!K204","v":0},{"$f":"Endividamento!L204","v":0},{"$f":"Endividamento!M204","v":0},{"$f":"Endividamento!N204","v":0},{"$f":"Endividamento!O204","v":0},{"$f":"Endividamento!P204","v":0},{"$f":"Endividamento!Q204","v":0},{"$f":"Endividamento!R204","v":0},{"$f":"Endividamento!S204","v":0},{"$f":"Endividamento!T204","v":0},{"$f":"Endividamento!U204","v":0},{"$f":"Endividamento!V204","v":0},{"$f":"Endividamento!W204","v":0},{"$f":"Endividamento!X204","v":0},{"$f":"Endividamento!Y204","v":0},{"$f":"Endividamento!Z204","v":0},{"$f":"Endividamento!AA204","v":0},{"$f":"Endividamento!AB204","v":0},{"$f":"Endividamento!AC204","v":0},{"$f":"Endividamento!AD204","v":0},{"$f":"Endividamento!AE204","v":0},{"$f":"Endividamento!AF204","v":0},{"$f":"Endividamento!AG204","v":0},{"$f":"Endividamento!AH204","v":0},{"$f":"Endividamento!AI204","v":0},{"$f":"Endividamento!AJ204","v":0},{"$f":"Endividamento!AK204","v":0},{"$f":"Endividamento!AL204","v":0},{"$f":"Endividamento!AM204","v":0},{"$f":"Endividamento!AN204","v":0},{"$f":"Endividamento!AO204","v":0},{"$f":"Endividamento!AP204","v":0},{"$f":"Endividamento!AQ204","v":0},{"$f":"Endividamento!AR204","v":0},{"$f":"Endividamento!AS204","v":0},{"$f":"Endividamento!AT204","v":0},{"$f":"Endividamento!AU204","v":0},{"$f":"Endividamento!AV204","v":0},{"$f":"Endividamento!AW204","v":0},{"$f":"Endividamento!AX204","v":0},{"$f":"Endividamento!AY204","v":0},{"$f":"Endividamento!AZ204","v":0},{"$f":"Endividamento!BA204","v":0},{"$f":"Endividamento!BB204","v":0},{"$f":"Endividamento!BC204","v":0},{"$f":"Endividamento!BD204","v":"-"},{"$f":"Endividamento!BE204","v":"-"},{"$f":"Endividamento!BF204","v":"-"},{"$f":"Endividamento!BG204","v":"-"},{"$f":"Endividamento!BH204","v":"-"},{"$f":"Endividamento!BI204","v":"-"}]
["EPB","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I205","v":0},{"$f":"Endividamento!J205","v":0},{"$f":"Endividamento!K205","v":0},{"$f":"Endividamento!L205","v":0},{"$f":"Endividamento!M205","v":0},{"$f":"Endividamento!N205","v":0},{"$f":"Endividamento!O205","v":0},{"$f":"Endividamento!P205","v":0},{"$f":"Endividamento!Q205","v":0},{"$f":"Endividamento!R205","v":0},{"$f":"Endividamento!S205","v":0},{"$f":"Endividamento!T205","v":0},{"$f":"Endividamento!U205","v":0},{"$f":"Endividamento!V205","v":0},{"$f":"Endividamento!W205","v":0},{"$f":"Endividamento!X205","v":0},{"$f":"Endividamento!Y205","v":0},{"$f":"Endividamento!Z205","v":0},{"$f":"Endividamento!AA205","v":0},{"$f":"Endividamento!AB205","v":0},{"$f":"Endividamento!AC205","v":0},{"$f":"Endividamento!AD205","v":0},{"$f":"Endividamento!AE205","v":0},{"$f":"Endividamento!AF205","v":0},{"$f":"Endividamento!AG205","v":0},{"$f":"Endividamento!AH205","v":0},{"$f":"Endividamento!AI205","v":0},{"$f":"Endividamento!AJ205","v":0},{"$f":"Endividamento!AK205","v":0},{"$f":"Endividamento!AL205","v":0},{"$f":"Endividamento!AM205","v":0},{"$f":"Endividamento!AN205","v":0},{"$f":"Endividamento!AO205","v":0},{"$f":"Endividamento!AP205","v":0},{"$f":"Endividamento!AQ205","v":0},{"$f":"Endividamento!AR205","v":0},{"$f":"Endividamento!AS205","v":0},{"$f":"Endividamento!AT205","v":0},{"$f":"Endividamento!AU205","v":0},{"$f":"Endividamento!AV205","v":0},{"$f":"Endividamento!AW205","v":0},{"$f":"Endividamento!AX205","v":0},{"$f":"Endividamento!AY205","v":0},{"$f":"Endividamento!AZ205","v":0},{"$f":"Endividamento!BA205","v":0},{"$f":"Endividamento!BB205","v":0},{"$f":"Endividamento!BC205","v":0},{"$f":"Endividamento!BD205","v":"-"},{"$f":"Endividamento!BE205","v":"-"},{"$f":"Endividamento!BF205","v":"-"},{"$f":"Endividamento!BG205","v":"-"},{"$f":"Endividamento!BH205","v":"-"},{"$f":"Endividamento!BI205","v":"-"}]
["EPB","Derivative financial instruments, net",-12.531000000000001,4.1959999999999997,"-",-16.727,null,"Derivative financial instruments, net",{"$f":"Endividamento!I206","v":0},{"$f":"Endividamento!J206","v":0},{"$f":"Endividamento!K206","v":0},{"$f":"Endividamento!L206","v":0},{"$f":"Endividamento!M206","v":0},{"$f":"Endividamento!N206","v":0},{"$f":"Endividamento!O206","v":0},{"$f":"Endividamento!P206","v":0},{"$f":"Endividamento!Q206","v":0},{"$f":"Endividamento!R206","v":0},{"$f":"Endividamento!S206","v":0},{"$f":"Endividamento!T206","v":0},{"$f":"Endividamento!U206","v":0},{"$f":"Endividamento!V206","v":0},{"$f":"Endividamento!W206","v":-64.900000000000006},{"$f":"Endividamento!X206","v":-69.8},{"$f":"Endividamento!Y206","v":-135.9},{"$f":"Endividamento!Z206","v":-58},{"$f":"Endividamento!AA206","v":-53.8},{"$f":"Endividamento!AB206","v":-55.3},{"$f":"Endividamento!AC206","v":-45},{"$f":"Endividamento!AD206","v":-13.4},{"$f":"Endividamento!AE206","v":-2},{"$f":"Endividamento!AF206","v":-14.4},{"$f":"Endividamento!AG206","v":-11.1},{"$f":"Endividamento!AH206","v":-40.9},{"$f":"Endividamento!AI206","v":-33.200000000000003},{"$f":"Endividamento!AJ206","v":-44},{"$f":"Endividamento!AK206","v":-44.1},{"$f":"Endividamento!AL206","v":-36.1},{"$f":"Endividamento!AM206","v":-45.1},{"$f":"Endividamento!AN206","v":-46.5},{"$f":"Endividamento!AO206","v":-22.6},{"$f":"Endividamento!AP206","v":-30.7},{"$f":"Endividamento!AQ206","v":-30.25},{"$f":"Endividamento!AR206","v":-39.872999999999998},{"$f":"Endividamento!AS206","v":-36.97},{"$f":"Endividamento!AT206","v":-37.710999999999999},{"$f":"Endividamento!AU206","v":-40.380000000000003},{"$f":"Endividamento!AV206","v":-49.045000000000002},{"$f":"Endividamento!AW206","v":-66.849999999999994},{"$f":"Endividamento!AX206","v":-70.495999999999995},{"$f":"Endividamento!AY206","v":-49.784999999999997},{"$f":"Endividamento!AZ206","v":-54.023000000000003},{"$f":"Endividamento!BA206","v":-69.596000000000004},{"$f":"Endividamento!BB206","v":-62.195999999999998},{"$f":"Endividamento!BC206","v":-47.555},{"$f":"Endividamento!BD206","v":-57.33},{"$f":"Endividamento!BE206","v":-59.640999999999998},{"$f":"Endividamento!BF206","v":-51.649000000000001},{"$f":"Endividamento!BG206","v":-37.372999999999998},{"$f":"Endividamento!BH206","v":-32.649000000000001},{"$f":"Endividamento!BI206","v":-28.745000000000001}]
["EPB","Total debts",1510.2919999999999,1284.6310000000001,17.566211620301853,225.66099999999983,null,"Total debts",{"$f":"Endividamento!I207","v":475.59999999999997},{"$f":"Endividamento!J207","v":481.09999999999997},{"$f":"Endividamento!K207","v":588.4},{"$f":"Endividamento!L207","v":574.29999999999995},{"$f":"Endividamento!M207","v":597.5},{"$f":"Endividamento!N207","v":804.8},{"$f":"Endividamento!O207","v":675},{"$f":"Endividamento!P207","v":673.4},{"$f":"Endividamento!Q207","v":665.09999999999991},{"$f":"Endividamento!R207","v":679},{"$f":"Endividamento!S207","v":717.1},{"$f":"Endividamento!T207","v":692.59999999999991},{"$f":"Endividamento!U207","v":738.1},{"$f":"Endividamento!V207","v":768.2},{"$f":"Endividamento!W207","v":763.90000000000009},{"$f":"Endividamento!X207","v":864.1},{"$f":"Endividamento!Y207","v":744.80000000000007},{"$f":"Endividamento!Z207","v":738.5},{"$f":"Endividamento!AA207","v":735.90000000000009},{"$f":"Endividamento!AB207","v":728.3},{"$f":"Endividamento!AC207","v":733.5},{"$f":"Endividamento!AD207","v":793.1},{"$f":"Endividamento!AE207","v":742.80000000000007},{"$f":"Endividamento!AF207","v":881.30000000000007},{"$f":"Endividamento!AG207","v":1037.0999999999999},{"$f":"Endividamento!AH207","v":928.90000000000009},{"$f":"Endividamento!AI207","v":930.09999999999991},{"$f":"Endividamento!AJ207","v":1055.4000000000001},{"$f":"Endividamento!AK207","v":1031.4000000000001},{"$f":"Endividamento!AL207","v":1026.3},{"$f":"Endividamento!AM207","v":956.7},{"$f":"Endividamento!AN207","v":958.5},{"$f":"Endividamento!AO207","v":1104.5999999999999},{"$f":"Endividamento!AP207","v":1015.3},{"$f":"Endividamento!AQ207","v":1008.8689999999999},{"$f":"Endividamento!AR207","v":1007.5709999999999},{"$f":"Endividamento!AS207","v":1020.0640000000001},{"$f":"Endividamento!AT207","v":1025.135},{"$f":"Endividamento!AU207","v":1116.0059999999999},{"$f":"Endividamento!AV207","v":1108.002},{"$f":"Endividamento!AW207","v":1172.732},{"$f":"Endividamento!AX207","v":1178.4070000000002},{"$f":"Endividamento!AY207","v":1175.2430000000002},{"$f":"Endividamento!AZ207","v":1106.1379999999999},{"$f":"Endividamento!BA207","v":1084.2329999999999},{"$f":"Endividamento!BB207","v":1284.6310000000001},{"$f":"Endividamento!BC207","v":1232.2220000000002},{"$f":"Endividamento!BD207","v":1352.8220000000001},{"$f":"Endividamento!BE207","v":1221.442},{"$f":"Endividamento!BF207","v":1510.2919999999999},{"$f":"Endividamento!BG207","v":1605.1370000000002},{"$f":"Endividamento!BH207","v":1632.7269999999999},{"$f":"Endividamento!BI207","v":1794.2220000000002}]
["EPB","(-) Cash and cash equivalents ",577.30499999999995,333.44900000000001,73.131423396081544,243.85599999999994,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I208","v":103},{"$f":"Endividamento!J208","v":137.6},{"$f":"Endividamento!K208","v":190.6},{"$f":"Endividamento!L208","v":184.3},{"$f":"Endividamento!M208","v":173.1},{"$f":"Endividamento!N208","v":341.1},{"$f":"Endividamento!O208","v":213.1},{"$f":"Endividamento!P208","v":194.1},{"$f":"Endividamento!Q208","v":192.8},{"$f":"Endividamento!R208","v":163.5},{"$f":"Endividamento!S208","v":137},{"$f":"Endividamento!T208","v":83.7},{"$f":"Endividamento!U208","v":118.2},{"$f":"Endividamento!V208","v":159.9},{"$f":"Endividamento!W208","v":115.6},{"$f":"Endividamento!X208","v":258},{"$f":"Endividamento!Y208","v":218.2},{"$f":"Endividamento!Z208","v":211.8},{"$f":"Endividamento!AA208","v":166.1},{"$f":"Endividamento!AB208","v":187.5},{"$f":"Endividamento!AC208","v":218.3},{"$f":"Endividamento!AD208","v":236},{"$f":"Endividamento!AE208","v":152.30000000000001},{"$f":"Endividamento!AF208","v":277.10000000000002},{"$f":"Endividamento!AG208","v":357.3},{"$f":"Endividamento!AH208","v":254.9},{"$f":"Endividamento!AI208","v":141.6},{"$f":"Endividamento!AJ208","v":229.3},{"$f":"Endividamento!AK208","v":264.5},{"$f":"Endividamento!AL208","v":222.7},{"$f":"Endividamento!AM208","v":131},{"$f":"Endividamento!AN208","v":171},{"$f":"Endividamento!AO208","v":365.4},{"$f":"Endividamento!AP208","v":224.3},{"$f":"Endividamento!AQ208","v":380.51499999999999},{"$f":"Endividamento!AR208","v":432.43799999999999},{"$f":"Endividamento!AS208","v":233.74100000000001},{"$f":"Endividamento!AT208","v":187.06100000000001},{"$f":"Endividamento!AU208","v":239.143},{"$f":"Endividamento!AV208","v":236.74199999999999},{"$f":"Endividamento!AW208","v":327.93799999999999},{"$f":"Endividamento!AX208","v":272.262},{"$f":"Endividamento!AY208","v":299.88600000000002},{"$f":"Endividamento!AZ208","v":248.584},{"$f":"Endividamento!BA208","v":219.46199999999999},{"$f":"Endividamento!BB208","v":333.44900000000001},{"$f":"Endividamento!BC208","v":220.298},{"$f":"Endividamento!BD208","v":344.85500000000002},{"$f":"Endividamento!BE208","v":284.38900000000001},{"$f":"Endividamento!BF208","v":577.30499999999995},{"$f":"Endividamento!BG208","v":412.82600000000002},{"$f":"Endividamento!BH208","v":440.64699999999999},{"$f":"Endividamento!BI208","v":535.995}]
["EPB","Total net debts",932.98699999999997,951.18200000000002,-1.9128831285705639,-18.19500000000005,null,"Total net debts",{"$f":"Endividamento!I209","v":372.59999999999997},{"$f":"Endividamento!J209","v":343.5},{"$f":"Endividamento!K209","v":397.79999999999995},{"$f":"Endividamento!L209","v":389.99999999999994},{"$f":"Endividamento!M209","v":424.4},{"$f":"Endividamento!N209","v":463.69999999999993},{"$f":"Endividamento!O209","v":461.9},{"$f":"Endividamento!P209","v":479.29999999999995},{"$f":"Endividamento!Q209","v":472.2999999999999},{"$f":"Endividamento!R209","v":515.5},{"$f":"Endividamento!S209","v":580.1},{"$f":"Endividamento!T209","v":608.89999999999986},{"$f":"Endividamento!U209","v":619.9},{"$f":"Endividamento!V209","v":608.30000000000007},{"$f":"Endividamento!W209","v":648.30000000000007},{"$f":"Endividamento!X209","v":606.1},{"$f":"Endividamento!Y209","v":526.60000000000014},{"$f":"Endividamento!Z209","v":526.70000000000005},{"$f":"Endividamento!AA209","v":569.80000000000007},{"$f":"Endividamento!AB209","v":540.79999999999995},{"$f":"Endividamento!AC209","v":515.20000000000005},{"$f":"Endividamento!AD209","v":557.1},{"$f":"Endividamento!AE209","v":590.5},{"$f":"Endividamento!AF209","v":604.20000000000005},{"$f":"Endividamento!AG209","v":679.8},{"$f":"Endividamento!AH209","v":674.00000000000011},{"$f":"Endividamento!AI209","v":788.5},{"$f":"Endividamento!AJ209","v":826.10000000000014},{"$f":"Endividamento!AK209","v":766.90000000000009},{"$f":"Endividamento!AL209","v":803.59999999999991},{"$f":"Endividamento!AM209","v":825.7},{"$f":"Endividamento!AN209","v":787.5},{"$f":"Endividamento!AO209","v":739.19999999999993},{"$f":"Endividamento!AP209","v":791},{"$f":"Endividamento!AQ209","v":628.35399999999993},{"$f":"Endividamento!AR209","v":575.13299999999992},{"$f":"Endividamento!AS209","v":786.32300000000009},{"$f":"Endividamento!AT209","v":838.07399999999996},{"$f":"Endividamento!AU209","v":876.86299999999983},{"$f":"Endividamento!AV209","v":871.26},{"$f":"Endividamento!AW209","v":844.79399999999998},{"$f":"Endividamento!AX209","v":906.14500000000021},{"$f":"Endividamento!AY209","v":875.3570000000002},{"$f":"Endividamento!AZ209","v":857.55399999999986},{"$f":"Endividamento!BA209","v":864.77099999999996},{"$f":"Endividamento!BB209","v":951.18200000000002},{"$f":"Endividamento!BC209","v":1011.9240000000002},{"$f":"Endividamento!BD209","v":1007.9670000000001},{"$f":"Endividamento!BE209","v":937.053},{"$f":"Endividamento!BF209","v":932.98699999999997},{"$f":"Endividamento!BG209","v":1192.3110000000001},{"$f":"Endividamento!BH209","v":1192.08},{"$f":"Endividamento!BI209","v":1258.2270000000003}]
["EPB","(-) CDE Credits",43.247,37.131999999999998,16.468275342023063,6.115000000000002,null,"(-) CDE Credits",{"$f":"Endividamento!I210","v":0},{"$f":"Endividamento!J210","v":0},{"$f":"Endividamento!K210","v":0},{"$f":"Endividamento!L210","v":0},{"$f":"Endividamento!M210","v":0},{"$f":"Endividamento!N210","v":0},{"$f":"Endividamento!O210","v":0},{"$f":"Endividamento!P210","v":0},{"$f":"Endividamento!Q210","v":0},{"$f":"Endividamento!R210","v":0},{"$f":"Endividamento!S210","v":0},{"$f":"Endividamento!T210","v":0},{"$f":"Endividamento!U210","v":0},{"$f":"Endividamento!V210","v":0},{"$f":"Endividamento!W210","v":38.1},{"$f":"Endividamento!X210","v":29.4},{"$f":"Endividamento!Y210","v":17.2},{"$f":"Endividamento!Z210","v":14.4},{"$f":"Endividamento!AA210","v":14.2},{"$f":"Endividamento!AB210","v":22.5},{"$f":"Endividamento!AC210","v":22.3},{"$f":"Endividamento!AD210","v":22.1},{"$f":"Endividamento!AE210","v":22.2},{"$f":"Endividamento!AF210","v":30.1},{"$f":"Endividamento!AG210","v":29},{"$f":"Endividamento!AH210","v":27.1},{"$f":"Endividamento!AI210","v":29.4},{"$f":"Endividamento!AJ210","v":36.6},{"$f":"Endividamento!AK210","v":36.1},{"$f":"Endividamento!AL210","v":33.799999999999997},{"$f":"Endividamento!AM210","v":32.6},{"$f":"Endividamento!AN210","v":33.200000000000003},{"$f":"Endividamento!AO210","v":35.200000000000003},{"$f":"Endividamento!AP210","v":36.6},{"$f":"Endividamento!AQ210","v":29.934999999999999},{"$f":"Endividamento!AR210","v":36.938000000000002},{"$f":"Endividamento!AS210","v":38.011000000000003},{"$f":"Endividamento!AT210","v":35.856000000000002},{"$f":"Endividamento!AU210","v":39.289000000000001},{"$f":"Endividamento!AV210","v":61.524999999999999},{"$f":"Endividamento!AW210","v":39.780999999999999},{"$f":"Endividamento!AX210","v":32.218000000000004},{"$f":"Endividamento!AY210","v":27.698},{"$f":"Endividamento!AZ210","v":34.201999999999998},{"$f":"Endividamento!BA210","v":37.935000000000002},{"$f":"Endividamento!BB210","v":37.131999999999998},{"$f":"Endividamento!BC210","v":38.343000000000004},{"$f":"Endividamento!BD210","v":41.985999999999997},{"$f":"Endividamento!BE210","v":45.618000000000002},{"$f":"Endividamento!BF210","v":43.247},{"$f":"Endividamento!BG210","v":42.57},{"$f":"Endividamento!BH210","v":60.421999999999997},{"$f":"Endividamento!BI210","v":71.016999999999996}]
["EPB","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I211","v":0},{"$f":"Endividamento!J211","v":0},{"$f":"Endividamento!K211","v":0},{"$f":"Endividamento!L211","v":0},{"$f":"Endividamento!M211","v":0},{"$f":"Endividamento!N211","v":0},{"$f":"Endividamento!O211","v":0},{"$f":"Endividamento!P211","v":0},{"$f":"Endividamento!Q211","v":0},{"$f":"Endividamento!R211","v":0},{"$f":"Endividamento!S211","v":0},{"$f":"Endividamento!T211","v":0},{"$f":"Endividamento!U211","v":0},{"$f":"Endividamento!V211","v":0},{"$f":"Endividamento!W211","v":0},{"$f":"Endividamento!X211","v":0},{"$f":"Endividamento!Y211","v":0},{"$f":"Endividamento!Z211","v":0},{"$f":"Endividamento!AA211","v":0},{"$f":"Endividamento!AB211","v":0},{"$f":"Endividamento!AC211","v":0},{"$f":"Endividamento!AD211","v":0},{"$f":"Endividamento!AE211","v":0},{"$f":"Endividamento!AF211","v":0},{"$f":"Endividamento!AG211","v":0},{"$f":"Endividamento!AH211","v":0},{"$f":"Endividamento!AI211","v":0},{"$f":"Endividamento!AJ211","v":0},{"$f":"Endividamento!AK211","v":0},{"$f":"Endividamento!AL211","v":0},{"$f":"Endividamento!AM211","v":0},{"$f":"Endividamento!AN211","v":0},{"$f":"Endividamento!AO211","v":0},{"$f":"Endividamento!AP211","v":0},{"$f":"Endividamento!AQ211","v":0},{"$f":"Endividamento!AR211","v":0},{"$f":"Endividamento!AS211","v":0},{"$f":"Endividamento!AT211","v":0},{"$f":"Endividamento!AU211","v":0},{"$f":"Endividamento!AV211","v":0},{"$f":"Endividamento!AW211","v":0},{"$f":"Endividamento!AX211","v":0},{"$f":"Endividamento!AY211","v":0},{"$f":"Endividamento!AZ211","v":0},{"$f":"Endividamento!BA211","v":0},{"$f":"Endividamento!BB211","v":0},{"$f":"Endividamento!BC211","v":0},{"$f":"Endividamento!BD211","v":0},{"$f":"Endividamento!BE211","v":0},{"$f":"Endividamento!BF211","v":0},{"$f":"Endividamento!BG211","v":0},{"$f":"Endividamento!BH211","v":0},{"$f":"Endividamento!BI211","v":0}]
["EPB","(-) CVA Credits",-331.137,-207.917,59.264033244034884,-123.22,null,"(-) CVA Credits",{"$f":"Endividamento!I212","v":0},{"$f":"Endividamento!J212","v":0},{"$f":"Endividamento!K212","v":0},{"$f":"Endividamento!L212","v":0},{"$f":"Endividamento!M212","v":0},{"$f":"Endividamento!N212","v":0},{"$f":"Endividamento!O212","v":0},{"$f":"Endividamento!P212","v":0},{"$f":"Endividamento!Q212","v":0},{"$f":"Endividamento!R212","v":0},{"$f":"Endividamento!S212","v":0},{"$f":"Endividamento!T212","v":0},{"$f":"Endividamento!U212","v":0},{"$f":"Endividamento!V212","v":0},{"$f":"Endividamento!W212","v":0},{"$f":"Endividamento!X212","v":7.4},{"$f":"Endividamento!Y212","v":-27.9},{"$f":"Endividamento!Z212","v":-38},{"$f":"Endividamento!AA212","v":0.6},{"$f":"Endividamento!AB212","v":40.200000000000003},{"$f":"Endividamento!AC212","v":41.7},{"$f":"Endividamento!AD212","v":35.5},{"$f":"Endividamento!AE212","v":64},{"$f":"Endividamento!AF212","v":64.8},{"$f":"Endividamento!AG212","v":80.2},{"$f":"Endividamento!AH212","v":117.3},{"$f":"Endividamento!AI212","v":124.1},{"$f":"Endividamento!AJ212","v":73},{"$f":"Endividamento!AK212","v":49.6},{"$f":"Endividamento!AL212","v":43.7},{"$f":"Endividamento!AM212","v":44},{"$f":"Endividamento!AN212","v":29.3},{"$f":"Endividamento!AO212","v":15.9},{"$f":"Endividamento!AP212","v":-17.2},{"$f":"Endividamento!AQ212","v":-87.039000000000001},{"$f":"Endividamento!AR212","v":-43.981000000000002},{"$f":"Endividamento!AS212","v":-1.3819999999999999},{"$f":"Endividamento!AT212","v":36.302},{"$f":"Endividamento!AU212","v":18.277999999999999},{"$f":"Endividamento!AV212","v":88.34},{"$f":"Endividamento!AW212","v":10.333},{"$f":"Endividamento!AX212","v":1.4670000000000001},{"$f":"Endividamento!AY212","v":-171.124},{"$f":"Endividamento!AZ212","v":-190.14599999999999},{"$f":"Endividamento!BA212","v":-212.34100000000001},{"$f":"Endividamento!BB212","v":-207.917},{"$f":"Endividamento!BC212","v":-355.76},{"$f":"Endividamento!BD212","v":-323.471},{"$f":"Endividamento!BE212","v":-335.11700000000002},{"$f":"Endividamento!BF212","v":-331.137},{"$f":"Endividamento!BG212","v":-329.95400000000001},{"$f":"Endividamento!BH212","v":-312.63900000000001},{"$f":"Endividamento!BI212","v":-272.61099999999999}]
["EPB","Total net debts less sector credits",1220.877,1121.9670000000001,8.8157673086641353,98.909999999999854,null,"Total net debts less sector credits",{"$f":"Endividamento!I213","v":372.59999999999997},{"$f":"Endividamento!J213","v":343.5},{"$f":"Endividamento!K213","v":397.79999999999995},{"$f":"Endividamento!L213","v":389.99999999999994},{"$f":"Endividamento!M213","v":424.4},{"$f":"Endividamento!N213","v":463.69999999999993},{"$f":"Endividamento!O213","v":461.9},{"$f":"Endividamento!P213","v":479.29999999999995},{"$f":"Endividamento!Q213","v":472.2999999999999},{"$f":"Endividamento!R213","v":515.5},{"$f":"Endividamento!S213","v":580.1},{"$f":"Endividamento!T213","v":608.89999999999986},{"$f":"Endividamento!U213","v":619.9},{"$f":"Endividamento!V213","v":608.30000000000007},{"$f":"Endividamento!W213","v":610.20000000000005},{"$f":"Endividamento!X213","v":569.30000000000007},{"$f":"Endividamento!Y213","v":537.30000000000018},{"$f":"Endividamento!Z213","v":550.30000000000007},{"$f":"Endividamento!AA213","v":555},{"$f":"Endividamento!AB213","v":478.09999999999997},{"$f":"Endividamento!AC213","v":451.20000000000005},{"$f":"Endividamento!AD213","v":499.49999999999989},{"$f":"Endividamento!AE213","v":504.29999999999995},{"$f":"Endividamento!AF213","v":509.3},{"$f":"Endividamento!AG213","v":570.59999999999991},{"$f":"Endividamento!AH213","v":529.60000000000014},{"$f":"Endividamento!AI213","v":635},{"$f":"Endividamento!AJ213","v":716.50000000000011},{"$f":"Endividamento!AK213","v":681.2},{"$f":"Endividamento!AL213","v":726.09999999999991},{"$f":"Endividamento!AM213","v":749.1},{"$f":"Endividamento!AN213","v":725},{"$f":"Endividamento!AO213","v":688.09999999999991},{"$f":"Endividamento!AP213","v":771.6},{"$f":"Endividamento!AQ213","v":685.45799999999997},{"$f":"Endividamento!AR213","v":582.17599999999993},{"$f":"Endividamento!AS213","v":749.69400000000007},{"$f":"Endividamento!AT213","v":765.91599999999994},{"$f":"Endividamento!AU213","v":819.29599999999982},{"$f":"Endividamento!AV213","v":721.39499999999998},{"$f":"Endividamento!AW213","v":794.68000000000006},{"$f":"Endividamento!AX213","v":872.46000000000026},{"$f":"Endividamento!AY213","v":1018.7830000000002},{"$f":"Endividamento!AZ213","v":1013.4979999999998},{"$f":"Endividamento!BA213","v":1039.1770000000001},{"$f":"Endividamento!BB213","v":1121.9670000000001},{"$f":"Endividamento!BC213","v":1329.3410000000003},{"$f":"Endividamento!BD213","v":1289.4520000000002},{"$f":"Endividamento!BE213","v":1226.5519999999999},{"$f":"Endividamento!BF213","v":1220.877},{"$f":"Endividamento!BG213","v":1479.6950000000002},{"$f":"Endividamento!BH213","v":1444.297},{"$f":"Endividamento!BI213","v":1459.8210000000004}]
["EPB"]
["EMT","EMT",null,null,null,null,null,{"$f":"B215","v":"EMT"}]
["EMT"]
["EMT"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMT"]
["EMT"]
["EMT"]
["EMT","Current ",{"$f":"INDEX($H$217:$XFD$242,MATCH($B221,$H$217:$H$242,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1385.5769999999998},1687.037,{"$f":"IFERROR(IF((C221/D221-1)*100<=-100,\"-\",IF((C221/D221-1)*100=0,\"-\",(C221/D221-1)*100)),\"-\")","v":-17.869199075064756},{"$f":"C221-D221","v":-301.46000000000026},null,"Current ",{"$f":"Endividamento!I221","v":0},{"$f":"Endividamento!J221","v":0},{"$f":"Endividamento!K221","v":0},{"$f":"Endividamento!L221","v":0},{"$f":"Endividamento!M221","v":0},{"$f":"Endividamento!N221","v":0},{"$f":"Endividamento!O221","v":0},{"$f":"Endividamento!P221","v":0},{"$f":"Endividamento!Q221","v":0},{"$f":"Endividamento!R221","v":669.5},{"$f":"Endividamento!S221","v":405.80000000000007},{"$f":"Endividamento!T221","v":258.7},{"$f":"Endividamento!U221","v":222.7},{"$f":"Endividamento!V221","v":130.80000000000001},{"$f":"Endividamento!W221","v":150.4},{"$f":"Endividamento!X221","v":238.70000000000002},{"$f":"Endividamento!Y221","v":310.09999999999997},{"$f":"Endividamento!Z221","v":364.09999999999997},{"$f":"Endividamento!AA221","v":410.3},{"$f":"Endividamento!AB221","v":443.09999999999997},{"$f":"Endividamento!AC221","v":372.5},{"$f":"Endividamento!AD221","v":333.2},{"$f":"Endividamento!AE221","v":346.5},{"$f":"Endividamento!AF221","v":630.99999999999989},{"$f":"Endividamento!AG221","v":484.80000000000007},{"$f":"Endividamento!AH221","v":495.1},{"$f":"Endividamento!AI221","v":494.9},{"$f":"Endividamento!AJ221","v":312.60000000000002},{"$f":"Endividamento!AK221","v":271.7},{"$f":"Endividamento!AL221","v":697.40000000000009},{"$f":"Endividamento!AM221","v":671.19999999999993},{"$f":"Endividamento!AN221","v":647.9},{"$f":"Endividamento!AO221","v":1346.9999999999998},{"$f":"Endividamento!AP221","v":1327.8999999999996},{"$f":"Endividamento!AQ221","v":956.68000000000006},{"$f":"Endividamento!AR221","v":1150.731},{"$f":"Endividamento!AS221","v":767.86299999999994},{"$f":"Endividamento!AT221","v":817.40000000000009},{"$f":"Endividamento!AU221","v":936.74400000000003},{"$f":"Endividamento!AV221","v":1088.2719999999999},{"$f":"Endividamento!AW221","v":1111.6410000000001},{"$f":"Endividamento!AX221","v":1034.288},{"$f":"Endividamento!AY221","v":1534.3009999999999},{"$f":"Endividamento!AZ221","v":1438.605},{"$f":"Endividamento!BA221","v":1394.06},{"$f":"Endividamento!BB221","v":1687.037},{"$f":"Endividamento!BC221","v":1449.9580000000001},{"$f":"Endividamento!BD221","v":1422.7180000000001},{"$f":"Endividamento!BE221","v":1191.0919999999999},{"$f":"Endividamento!BF221","v":1385.5769999999998},{"$f":"Endividamento!BG221","v":1669.3419999999999},{"$f":"Endividamento!BH221","v":1112.3720000000003},{"$f":"Endividamento!BI221","v":1105.8390000000002}]
["EMT","Loans, financing and leasing",983.57799999999997,896.87400000000002,9.6673557266683918,86.703999999999951,null,"Loans, financing and leasing",{"$f":"Endividamento!I222","v":0},{"$f":"Endividamento!J222","v":0},{"$f":"Endividamento!K222","v":0},{"$f":"Endividamento!L222","v":0},{"$f":"Endividamento!M222","v":0},{"$f":"Endividamento!N222","v":0},{"$f":"Endividamento!O222","v":0},{"$f":"Endividamento!P222","v":0},{"$f":"Endividamento!Q222","v":0},{"$f":"Endividamento!R222","v":277.5},{"$f":"Endividamento!S222","v":206.8},{"$f":"Endividamento!T222","v":79.599999999999994},{"$f":"Endividamento!U222","v":79.5},{"$f":"Endividamento!V222","v":76.099999999999994},{"$f":"Endividamento!W222","v":80.8},{"$f":"Endividamento!X222","v":119.4},{"$f":"Endividamento!Y222","v":129.6},{"$f":"Endividamento!Z222","v":140.4},{"$f":"Endividamento!AA222","v":160.80000000000001},{"$f":"Endividamento!AB222","v":145.19999999999999},{"$f":"Endividamento!AC222","v":157.5},{"$f":"Endividamento!AD222","v":75.099999999999994},{"$f":"Endividamento!AE222","v":85.7},{"$f":"Endividamento!AF222","v":336},{"$f":"Endividamento!AG222","v":260.2},{"$f":"Endividamento!AH222","v":260.2},{"$f":"Endividamento!AI222","v":257.7},{"$f":"Endividamento!AJ222","v":145.1},{"$f":"Endividamento!AK222","v":141.69999999999999},{"$f":"Endividamento!AL222","v":628.20000000000005},{"$f":"Endividamento!AM222","v":644.6},{"$f":"Endividamento!AN222","v":561.70000000000005},{"$f":"Endividamento!AO222","v":883.9},{"$f":"Endividamento!AP222","v":854.8},{"$f":"Endividamento!AQ222","v":873.98500000000001},{"$f":"Endividamento!AR222","v":1065.7260000000001},{"$f":"Endividamento!AS222","v":746.87699999999995},{"$f":"Endividamento!AT222","v":658.49800000000005},{"$f":"Endividamento!AU222","v":747.22699999999998},{"$f":"Endividamento!AV222","v":883.35900000000004},{"$f":"Endividamento!AW222","v":682.01700000000005},{"$f":"Endividamento!AX222","v":646.73500000000001},{"$f":"Endividamento!AY222","v":935.88300000000004},{"$f":"Endividamento!AZ222","v":771.80499999999995},{"$f":"Endividamento!BA222","v":829.11500000000001},{"$f":"Endividamento!BB222","v":896.87400000000002},{"$f":"Endividamento!BC222","v":743.74900000000002},{"$f":"Endividamento!BD222","v":766.95},{"$f":"Endividamento!BE222","v":554.53700000000003},{"$f":"Endividamento!BF222","v":983.57799999999997},{"$f":"Endividamento!BG222","v":1355.6949999999999},{"$f":"Endividamento!BH222","v":868.87800000000004},{"$f":"Endividamento!BI222","v":716.10599999999999}]
["EMT","Debentures",345.51299999999998,543.279,-36.402290535802052,-197.76600000000002,null,"Debentures",{"$f":"Endividamento!I223","v":0},{"$f":"Endividamento!J223","v":0},{"$f":"Endividamento!K223","v":0},{"$f":"Endividamento!L223","v":0},{"$f":"Endividamento!M223","v":0},{"$f":"Endividamento!N223","v":0},{"$f":"Endividamento!O223","v":0},{"$f":"Endividamento!P223","v":0},{"$f":"Endividamento!Q223","v":0},{"$f":"Endividamento!R223","v":262},{"$f":"Endividamento!S223","v":65.8},{"$f":"Endividamento!T223","v":46.7},{"$f":"Endividamento!U223","v":58},{"$f":"Endividamento!V223","v":14.9},{"$f":"Endividamento!W223","v":55.9},{"$f":"Endividamento!X223","v":60.6},{"$f":"Endividamento!Y223","v":78.099999999999994},{"$f":"Endividamento!Z223","v":71.599999999999994},{"$f":"Endividamento!AA223","v":69.599999999999994},{"$f":"Endividamento!AB223","v":70},{"$f":"Endividamento!AC223","v":69.5},{"$f":"Endividamento!AD223","v":68.900000000000006},{"$f":"Endividamento!AE223","v":69.400000000000006},{"$f":"Endividamento!AF223","v":72.7},{"$f":"Endividamento!AG223","v":11.1},{"$f":"Endividamento!AH223","v":15.5},{"$f":"Endividamento!AI223","v":13.6},{"$f":"Endividamento!AJ223","v":19.399999999999999},{"$f":"Endividamento!AK223","v":12.1},{"$f":"Endividamento!AL223","v":21.1},{"$f":"Endividamento!AM223","v":15.4},{"$f":"Endividamento!AN223","v":63.4},{"$f":"Endividamento!AO223","v":525.79999999999995},{"$f":"Endividamento!AP223","v":528.9},{"$f":"Endividamento!AQ223","v":137.35900000000001},{"$f":"Endividamento!AR223","v":145.51499999999999},{"$f":"Endividamento!AS223","v":55.283999999999999},{"$f":"Endividamento!AT223","v":160.67500000000001},{"$f":"Endividamento!AU223","v":159.89099999999999},{"$f":"Endividamento!AV223","v":191.41},{"$f":"Endividamento!AW223","v":324.3},{"$f":"Endividamento!AX223","v":225.626},{"$f":"Endividamento!AY223","v":508.238},{"$f":"Endividamento!AZ223","v":457.714},{"$f":"Endividamento!BA223","v":323.95499999999998},{"$f":"Endividamento!BB223","v":543.279},{"$f":"Endividamento!BC223","v":543.48500000000001},{"$f":"Endividamento!BD223","v":550.51700000000005},{"$f":"Endividamento!BE223","v":560.31899999999996},{"$f":"Endividamento!BF223","v":345.51299999999998},{"$f":"Endividamento!BG223","v":237.286},{"$f":"Endividamento!BH223","v":227.71299999999999},{"$f":"Endividamento!BI223","v":288.964}]
["EMT","Debt charges",36.978000000000002,37.164999999999999,-0.50316157675230899,-0.18699999999999761,null,"Debt charges",{"$f":"Endividamento!I224","v":0},{"$f":"Endividamento!J224","v":0},{"$f":"Endividamento!K224","v":0},{"$f":"Endividamento!L224","v":0},{"$f":"Endividamento!M224","v":0},{"$f":"Endividamento!N224","v":0},{"$f":"Endividamento!O224","v":0},{"$f":"Endividamento!P224","v":0},{"$f":"Endividamento!Q224","v":0},{"$f":"Endividamento!R224","v":60.1},{"$f":"Endividamento!S224","v":60.1},{"$f":"Endividamento!T224","v":2.9},{"$f":"Endividamento!U224","v":3.1},{"$f":"Endividamento!V224","v":3},{"$f":"Endividamento!W224","v":2.9},{"$f":"Endividamento!X224","v":3.8},{"$f":"Endividamento!Y224","v":5.5},{"$f":"Endividamento!Z224","v":12.6},{"$f":"Endividamento!AA224","v":13.4},{"$f":"Endividamento!AB224","v":9.4},{"$f":"Endividamento!AC224","v":9.1999999999999993},{"$f":"Endividamento!AD224","v":7.6},{"$f":"Endividamento!AE224","v":9.6999999999999993},{"$f":"Endividamento!AF224","v":9},{"$f":"Endividamento!AG224","v":17.5},{"$f":"Endividamento!AH224","v":20.6},{"$f":"Endividamento!AI224","v":34.9},{"$f":"Endividamento!AJ224","v":10},{"$f":"Endividamento!AK224","v":20.7},{"$f":"Endividamento!AL224","v":14.7},{"$f":"Endividamento!AM224","v":30.8},{"$f":"Endividamento!AN224","v":22.2},{"$f":"Endividamento!AO224","v":28.7},{"$f":"Endividamento!AP224","v":39.299999999999997},{"$f":"Endividamento!AQ224","v":50.753999999999998},{"$f":"Endividamento!AR224","v":62.424999999999997},{"$f":"Endividamento!AS224","v":41.226999999999997},{"$f":"Endividamento!AT224","v":43.015000000000001},{"$f":"Endividamento!AU224","v":50.898000000000003},{"$f":"Endividamento!AV224","v":54.051000000000002},{"$f":"Endividamento!AW224","v":14.7},{"$f":"Endividamento!AX224","v":20.562000000000001},{"$f":"Endividamento!AY224","v":15.377000000000001},{"$f":"Endividamento!AZ224","v":26.798999999999999},{"$f":"Endividamento!BA224","v":27.591000000000001},{"$f":"Endividamento!BB224","v":37.164999999999999},{"$f":"Endividamento!BC224","v":51.817},{"$f":"Endividamento!BD224","v":37.814},{"$f":"Endividamento!BE224","v":50.311},{"$f":"Endividamento!BF224","v":36.978000000000002},{"$f":"Endividamento!BG224","v":59.598999999999997},{"$f":"Endividamento!BH224","v":57.478999999999999},{"$f":"Endividamento!BI224","v":65.745999999999995}]
["EMT","Tax financing and employee benefits",5.2439999999999998,13.614000000000001,-61.4808285588365,-8.370000000000001,null,"Tax financing and employee benefits",{"$f":"Endividamento!I225","v":0},{"$f":"Endividamento!J225","v":0},{"$f":"Endividamento!K225","v":0},{"$f":"Endividamento!L225","v":0},{"$f":"Endividamento!M225","v":0},{"$f":"Endividamento!N225","v":0},{"$f":"Endividamento!O225","v":0},{"$f":"Endividamento!P225","v":0},{"$f":"Endividamento!Q225","v":0},{"$f":"Endividamento!R225","v":69.900000000000006},{"$f":"Endividamento!S225","v":73.099999999999994},{"$f":"Endividamento!T225","v":5.9},{"$f":"Endividamento!U225","v":4.7},{"$f":"Endividamento!V225","v":4.7},{"$f":"Endividamento!W225","v":5.3},{"$f":"Endividamento!X225","v":3.5},{"$f":"Endividamento!Y225","v":2.6},{"$f":"Endividamento!Z225","v":2.1},{"$f":"Endividamento!AA225","v":0.6},{"$f":"Endividamento!AB225","v":2.7},{"$f":"Endividamento!AC225","v":2.4},{"$f":"Endividamento!AD225","v":2.7},{"$f":"Endividamento!AE225","v":2.7},{"$f":"Endividamento!AF225","v":5.9},{"$f":"Endividamento!AG225","v":5.8},{"$f":"Endividamento!AH225","v":5.8},{"$f":"Endividamento!AI225","v":5.7},{"$f":"Endividamento!AJ225","v":11.4},{"$f":"Endividamento!AK225","v":11.4},{"$f":"Endividamento!AL225","v":11.4},{"$f":"Endividamento!AM225","v":11.4},{"$f":"Endividamento!AN225","v":14.8},{"$f":"Endividamento!AO225","v":14.8},{"$f":"Endividamento!AP225","v":14.8},{"$f":"Endividamento!AQ225","v":14.776999999999999},{"$f":"Endividamento!AR225","v":13.968999999999999},{"$f":"Endividamento!AS225","v":13.968999999999999},{"$f":"Endividamento!AT225","v":13.968999999999999},{"$f":"Endividamento!AU225","v":13.968999999999999},{"$f":"Endividamento!AV225","v":12.82},{"$f":"Endividamento!AW225","v":12.82},{"$f":"Endividamento!AX225","v":12.82},{"$f":"Endividamento!AY225","v":12.82},{"$f":"Endividamento!AZ225","v":13.614000000000001},{"$f":"Endividamento!BA225","v":13.614000000000001},{"$f":"Endividamento!BB225","v":13.614000000000001},{"$f":"Endividamento!BC225","v":13.614000000000001},{"$f":"Endividamento!BD225","v":5.2439999999999998},{"$f":"Endividamento!BE225","v":5.2439999999999998},{"$f":"Endividamento!BF225","v":5.2439999999999998},{"$f":"Endividamento!BG225","v":5.2439999999999998},{"$f":"Endividamento!BH225","v":2.9},{"$f":"Endividamento!BI225","v":2.9}]
["EMT","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I226","v":0},{"$f":"Endividamento!J226","v":0},{"$f":"Endividamento!K226","v":0},{"$f":"Endividamento!L226","v":0},{"$f":"Endividamento!M226","v":0},{"$f":"Endividamento!N226","v":0},{"$f":"Endividamento!O226","v":0},{"$f":"Endividamento!P226","v":0},{"$f":"Endividamento!Q226","v":0},{"$f":"Endividamento!R226","v":0},{"$f":"Endividamento!S226","v":0},{"$f":"Endividamento!T226","v":123.6},{"$f":"Endividamento!U226","v":77.400000000000006},{"$f":"Endividamento!V226","v":31.6},{"$f":"Endividamento!W226","v":5.2},{"$f":"Endividamento!X226","v":17.8},{"$f":"Endividamento!Y226","v":30.3},{"$f":"Endividamento!Z226","v":42.9},{"$f":"Endividamento!AA226","v":51.2},{"$f":"Endividamento!AB226","v":86.1},{"$f":"Endividamento!AC226","v":17.399999999999999},{"$f":"Endividamento!AD226","v":51.2},{"$f":"Endividamento!AE226","v":51.2},{"$f":"Endividamento!AF226","v":81},{"$f":"Endividamento!AG226","v":63.1},{"$f":"Endividamento!AH226","v":66.2},{"$f":"Endividamento!AI226","v":62},{"$f":"Endividamento!AJ226","v":34.5},{"$f":"Endividamento!AK226","v":21.9},{"$f":"Endividamento!AL226","v":9.4},{"$f":"Endividamento!AM226","v":0},{"$f":"Endividamento!AN226","v":0},{"$f":"Endividamento!AO226","v":0},{"$f":"Endividamento!AP226","v":0},{"$f":"Endividamento!AQ226","v":0},{"$f":"Endividamento!AR226","v":0},{"$f":"Endividamento!AS226","v":0},{"$f":"Endividamento!AT226","v":0},{"$f":"Endividamento!AU226","v":0},{"$f":"Endividamento!AV226","v":0},{"$f":"Endividamento!AW226","v":0},{"$f":"Endividamento!AX226","v":0},{"$f":"Endividamento!AY226","v":0},{"$f":"Endividamento!AZ226","v":0},{"$f":"Endividamento!BA226","v":0},{"$f":"Endividamento!BB226","v":0},{"$f":"Endividamento!BC226","v":0},{"$f":"Endividamento!BD226","v":"-"},{"$f":"Endividamento!BE226","v":"-"},{"$f":"Endividamento!BF226","v":"-"},{"$f":"Endividamento!BG226","v":"-"},{"$f":"Endividamento!BH226","v":"-"},{"$f":"Endividamento!BI226","v":"-"}]
["EMT","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I227","v":0},{"$f":"Endividamento!J227","v":0},{"$f":"Endividamento!K227","v":0},{"$f":"Endividamento!L227","v":0},{"$f":"Endividamento!M227","v":0},{"$f":"Endividamento!N227","v":0},{"$f":"Endividamento!O227","v":0},{"$f":"Endividamento!P227","v":0},{"$f":"Endividamento!Q227","v":0},{"$f":"Endividamento!R227","v":0},{"$f":"Endividamento!S227","v":0},{"$f":"Endividamento!T227","v":0},{"$f":"Endividamento!U227","v":0},{"$f":"Endividamento!V227","v":0.5},{"$f":"Endividamento!W227","v":9.8000000000000007},{"$f":"Endividamento!X227","v":39},{"$f":"Endividamento!Y227","v":68.3},{"$f":"Endividamento!Z227","v":97.5},{"$f":"Endividamento!AA227","v":117},{"$f":"Endividamento!AB227","v":131.19999999999999},{"$f":"Endividamento!AC227","v":117},{"$f":"Endividamento!AD227","v":117},{"$f":"Endividamento!AE227","v":117},{"$f":"Endividamento!AF227","v":117},{"$f":"Endividamento!AG227","v":117},{"$f":"Endividamento!AH227","v":117},{"$f":"Endividamento!AI227","v":107.3},{"$f":"Endividamento!AJ227","v":78},{"$f":"Endividamento!AK227","v":48.7},{"$f":"Endividamento!AL227","v":19.5},{"$f":"Endividamento!AM227","v":0},{"$f":"Endividamento!AN227","v":0},{"$f":"Endividamento!AO227","v":0},{"$f":"Endividamento!AP227","v":0},{"$f":"Endividamento!AQ227","v":0},{"$f":"Endividamento!AR227","v":0},{"$f":"Endividamento!AS227","v":0},{"$f":"Endividamento!AT227","v":0},{"$f":"Endividamento!AU227","v":0},{"$f":"Endividamento!AV227","v":0},{"$f":"Endividamento!AW227","v":0},{"$f":"Endividamento!AX227","v":0},{"$f":"Endividamento!AY227","v":0},{"$f":"Endividamento!AZ227","v":0},{"$f":"Endividamento!BA227","v":0},{"$f":"Endividamento!BB227","v":0},{"$f":"Endividamento!BC227","v":0},{"$f":"Endividamento!BD227","v":"-"},{"$f":"Endividamento!BE227","v":"-"},{"$f":"Endividamento!BF227","v":"-"},{"$f":"Endividamento!BG227","v":"-"},{"$f":"Endividamento!BH227","v":"-"},{"$f":"Endividamento!BI227","v":"-"}]
["EMT","Derivative financial instruments, net",14.263999999999999,196.10499999999999,-92.726345580173884,-181.84099999999998,null,"Derivative financial instruments, net",{"$f":"Endividamento!I228","v":0},{"$f":"Endividamento!J228","v":0},{"$f":"Endividamento!K228","v":0},{"$f":"Endividamento!L228","v":0},{"$f":"Endividamento!M228","v":0},{"$f":"Endividamento!N228","v":0},{"$f":"Endividamento!O228","v":0},{"$f":"Endividamento!P228","v":0},{"$f":"Endividamento!Q228","v":0},{"$f":"Endividamento!R228","v":0},{"$f":"Endividamento!S228","v":0},{"$f":"Endividamento!T228","v":0},{"$f":"Endividamento!U228","v":0},{"$f":"Endividamento!V228","v":0},{"$f":"Endividamento!W228","v":-9.5},{"$f":"Endividamento!X228","v":-5.4},{"$f":"Endividamento!Y228","v":-4.3},{"$f":"Endividamento!Z228","v":-3},{"$f":"Endividamento!AA228","v":-2.2999999999999998},{"$f":"Endividamento!AB228","v":-1.5},{"$f":"Endividamento!AC228","v":-0.5},{"$f":"Endividamento!AD228","v":10.7},{"$f":"Endividamento!AE228","v":10.8},{"$f":"Endividamento!AF228","v":9.4},{"$f":"Endividamento!AG228","v":10.1},{"$f":"Endividamento!AH228","v":9.8000000000000007},{"$f":"Endividamento!AI228","v":13.7},{"$f":"Endividamento!AJ228","v":14.2},{"$f":"Endividamento!AK228","v":15.2},{"$f":"Endividamento!AL228","v":-6.9},{"$f":"Endividamento!AM228","v":-31},{"$f":"Endividamento!AN228","v":-14.2},{"$f":"Endividamento!AO228","v":-106.2},{"$f":"Endividamento!AP228","v":-109.9},{"$f":"Endividamento!AQ228","v":-120.19499999999999},{"$f":"Endividamento!AR228","v":-136.904},{"$f":"Endividamento!AS228","v":-89.494},{"$f":"Endividamento!AT228","v":-58.756999999999998},{"$f":"Endividamento!AU228","v":-35.241},{"$f":"Endividamento!AV228","v":-53.368000000000002},{"$f":"Endividamento!AW228","v":77.804000000000002},{"$f":"Endividamento!AX228","v":128.54499999999999},{"$f":"Endividamento!AY228","v":61.982999999999997},{"$f":"Endividamento!AZ228","v":168.673},{"$f":"Endividamento!BA228","v":199.785},{"$f":"Endividamento!BB228","v":196.10499999999999},{"$f":"Endividamento!BC228","v":97.293000000000006},{"$f":"Endividamento!BD228","v":62.192999999999998},{"$f":"Endividamento!BE228","v":20.681000000000001},{"$f":"Endividamento!BF228","v":14.263999999999999},{"$f":"Endividamento!BG228","v":11.518000000000001},{"$f":"Endividamento!BH228","v":-44.597999999999999},{"$f":"Endividamento!BI228","v":32.122999999999998}]
["EMT","Noncurrent",4584.0580000000009,3936.3490000000002,16.45456233682534,647.70900000000074,null,"Noncurrent",{"$f":"Endividamento!I229","v":0},{"$f":"Endividamento!J229","v":0},{"$f":"Endividamento!K229","v":0},{"$f":"Endividamento!L229","v":0},{"$f":"Endividamento!M229","v":0},{"$f":"Endividamento!N229","v":0},{"$f":"Endividamento!O229","v":0},{"$f":"Endividamento!P229","v":0},{"$f":"Endividamento!Q229","v":0},{"$f":"Endividamento!R229","v":878.3},{"$f":"Endividamento!S229","v":975.7},{"$f":"Endividamento!T229","v":1715.3000000000002},{"$f":"Endividamento!U229","v":1707.1},{"$f":"Endividamento!V229","v":1679.4},{"$f":"Endividamento!W229","v":1632.2999999999997},{"$f":"Endividamento!X229","v":1748.8999999999999},{"$f":"Endividamento!Y229","v":1568.9},{"$f":"Endividamento!Z229","v":1946.3},{"$f":"Endividamento!AA229","v":1920.1},{"$f":"Endividamento!AB229","v":1776.2},{"$f":"Endividamento!AC229","v":1623.8999999999999},{"$f":"Endividamento!AD229","v":1651.2},{"$f":"Endividamento!AE229","v":1751.1},{"$f":"Endividamento!AF229","v":2035.2},{"$f":"Endividamento!AG229","v":2162.8999999999996},{"$f":"Endividamento!AH229","v":2431.4999999999995},{"$f":"Endividamento!AI229","v":2531.5},{"$f":"Endividamento!AJ229","v":2975.2},{"$f":"Endividamento!AK229","v":2966.9000000000005},{"$f":"Endividamento!AL229","v":2938.7999999999993},{"$f":"Endividamento!AM229","v":2955.6},{"$f":"Endividamento!AN229","v":3148.2999999999997},{"$f":"Endividamento!AO229","v":2860.7},{"$f":"Endividamento!AP229","v":2885.3},{"$f":"Endividamento!AQ229","v":3254.6210000000001},{"$f":"Endividamento!AR229","v":3131.7529999999997},{"$f":"Endividamento!AS229","v":2965.355},{"$f":"Endividamento!AT229","v":2946.4180000000001},{"$f":"Endividamento!AU229","v":3305.8809999999999},{"$f":"Endividamento!AV229","v":3265.7079999999996},{"$f":"Endividamento!AW229","v":3492.9050000000002},{"$f":"Endividamento!AX229","v":3688.2799999999997},{"$f":"Endividamento!AY229","v":3161.6969999999997},{"$f":"Endividamento!AZ229","v":3562.4169999999999},{"$f":"Endividamento!BA229","v":3725.8910000000005},{"$f":"Endividamento!BB229","v":3936.3490000000002},{"$f":"Endividamento!BC229","v":3907.4179999999997},{"$f":"Endividamento!BD229","v":3957.3760000000002},{"$f":"Endividamento!BE229","v":4185.8899999999994},{"$f":"Endividamento!BF229","v":4584.0580000000009},{"$f":"Endividamento!BG229","v":4243.5709999999999},{"$f":"Endividamento!BH229","v":5684.9440000000004},{"$f":"Endividamento!BI229","v":6295.982}]
["EMT","Loans, financing and leasing",983.57799999999997,896.87400000000002,9.6673557266683918,86.703999999999951,null,"Loans, financing and leasing",{"$f":"Endividamento!I230","v":0},{"$f":"Endividamento!J230","v":0},{"$f":"Endividamento!K230","v":0},{"$f":"Endividamento!L230","v":0},{"$f":"Endividamento!M230","v":0},{"$f":"Endividamento!N230","v":0},{"$f":"Endividamento!O230","v":0},{"$f":"Endividamento!P230","v":0},{"$f":"Endividamento!Q230","v":0},{"$f":"Endividamento!R230","v":335.3},{"$f":"Endividamento!S230","v":306.8},{"$f":"Endividamento!T230","v":754.5},{"$f":"Endividamento!U230","v":745.3},{"$f":"Endividamento!V230","v":725.1},{"$f":"Endividamento!W230","v":715.9},{"$f":"Endividamento!X230","v":902},{"$f":"Endividamento!Y230","v":867.5},{"$f":"Endividamento!Z230","v":1303},{"$f":"Endividamento!AA230","v":1342.3},{"$f":"Endividamento!AB230","v":1235.7},{"$f":"Endividamento!AC230","v":1203.0999999999999},{"$f":"Endividamento!AD230","v":1256},{"$f":"Endividamento!AE230","v":1263},{"$f":"Endividamento!AF230","v":1448.1},{"$f":"Endividamento!AG230","v":1304.0999999999999},{"$f":"Endividamento!AH230","v":1656.1},{"$f":"Endividamento!AI230","v":1797.6},{"$f":"Endividamento!AJ230","v":1826.8},{"$f":"Endividamento!AK230","v":1818.7},{"$f":"Endividamento!AL230","v":1609.3},{"$f":"Endividamento!AM230","v":1648.6},{"$f":"Endividamento!AN230","v":1811.8},{"$f":"Endividamento!AO230","v":1980.7},{"$f":"Endividamento!AP230","v":1994.2},{"$f":"Endividamento!AQ230","v":2001.7909999999999},{"$f":"Endividamento!AR230","v":1740.0920000000001},{"$f":"Endividamento!AS230","v":1611.9469999999999},{"$f":"Endividamento!AT230","v":1600.2739999999999},{"$f":"Endividamento!AU230","v":2038.3320000000001},{"$f":"Endividamento!AV230","v":1703.394},{"$f":"Endividamento!AW230","v":1981.941},{"$f":"Endividamento!AX230","v":2005.636},{"$f":"Endividamento!AY230","v":1686.7080000000001},{"$f":"Endividamento!AZ230","v":2137.6039999999998},{"$f":"Endividamento!BA230","v":2261.7420000000002},{"$f":"Endividamento!BB230","v":2571.4349999999999},{"$f":"Endividamento!BC230","v":2829.1379999999999},{"$f":"Endividamento!BD230","v":2717.8670000000002},{"$f":"Endividamento!BE230","v":2565.0909999999999},{"$f":"Endividamento!BF230","v":2368.029},{"$f":"Endividamento!BG230","v":2102.2199999999998},{"$f":"Endividamento!BH230","v":2417.3560000000002},{"$f":"Endividamento!BI230","v":2097.357}]
["EMT","Debentures",345.51299999999998,543.279,-36.402290535802052,-197.76600000000002,null,"Debentures",{"$f":"Endividamento!I231","v":0},{"$f":"Endividamento!J231","v":0},{"$f":"Endividamento!K231","v":0},{"$f":"Endividamento!L231","v":0},{"$f":"Endividamento!M231","v":0},{"$f":"Endividamento!N231","v":0},{"$f":"Endividamento!O231","v":0},{"$f":"Endividamento!P231","v":0},{"$f":"Endividamento!Q231","v":0},{"$f":"Endividamento!R231","v":446.9},{"$f":"Endividamento!S231","v":447.1},{"$f":"Endividamento!T231","v":447.3},{"$f":"Endividamento!U231","v":447.5},{"$f":"Endividamento!V231","v":440.3},{"$f":"Endividamento!W231","v":417.9},{"$f":"Endividamento!X231","v":395.6},{"$f":"Endividamento!Y231","v":290},{"$f":"Endividamento!Z231","v":272.7},{"$f":"Endividamento!AA231","v":248.9},{"$f":"Endividamento!AB231","v":231.7},{"$f":"Endividamento!AC231","v":215.2},{"$f":"Endividamento!AD231","v":198.2},{"$f":"Endividamento!AE231","v":332.8},{"$f":"Endividamento!AF231","v":461.6},{"$f":"Endividamento!AG231","v":769.5},{"$f":"Endividamento!AH231","v":770.3},{"$f":"Endividamento!AI231","v":772.5},{"$f":"Endividamento!AJ231","v":1188},{"$f":"Endividamento!AK231","v":1186.4000000000001},{"$f":"Endividamento!AL231","v":1366.6},{"$f":"Endividamento!AM231","v":1383.4},{"$f":"Endividamento!AN231","v":1353.9},{"$f":"Endividamento!AO231","v":995.9},{"$f":"Endividamento!AP231","v":1023.6},{"$f":"Endividamento!AQ231","v":1403.1020000000001},{"$f":"Endividamento!AR231","v":1516.6310000000001},{"$f":"Endividamento!AS231","v":1505.2329999999999},{"$f":"Endividamento!AT231","v":1411.365},{"$f":"Endividamento!AU231","v":1410.944},{"$f":"Endividamento!AV231","v":1718.489},{"$f":"Endividamento!AW231","v":1611.444},{"$f":"Endividamento!AX231","v":1870.904},{"$f":"Endividamento!AY231","v":1573.049},{"$f":"Endividamento!AZ231","v":1579.116},{"$f":"Endividamento!BA231","v":1621.6130000000001},{"$f":"Endividamento!BB231","v":1466.732},{"$f":"Endividamento!BC231","v":1141.6990000000001},{"$f":"Endividamento!BD231","v":1354.9179999999999},{"$f":"Endividamento!BE231","v":1739.26},{"$f":"Endividamento!BF231","v":2398.5970000000002},{"$f":"Endividamento!BG231","v":2221.23},{"$f":"Endividamento!BH231","v":3381.1309999999999},{"$f":"Endividamento!BI231","v":4249.5690000000004}]
["EMT","Tax financing and employee benefits",5.2439999999999998,13.614000000000001,-61.4808285588365,-8.370000000000001,null,"Tax financing and employee benefits",{"$f":"Endividamento!I232","v":0},{"$f":"Endividamento!J232","v":0},{"$f":"Endividamento!K232","v":0},{"$f":"Endividamento!L232","v":0},{"$f":"Endividamento!M232","v":0},{"$f":"Endividamento!N232","v":0},{"$f":"Endividamento!O232","v":0},{"$f":"Endividamento!P232","v":0},{"$f":"Endividamento!Q232","v":0},{"$f":"Endividamento!R232","v":96.1},{"$f":"Endividamento!S232","v":221.8},{"$f":"Endividamento!T232","v":11.7},{"$f":"Endividamento!U232","v":12.5},{"$f":"Endividamento!V232","v":12.2},{"$f":"Endividamento!W232","v":10.6},{"$f":"Endividamento!X232","v":7.9},{"$f":"Endividamento!Y232","v":8},{"$f":"Endividamento!Z232","v":8.1},{"$f":"Endividamento!AA232","v":8.3000000000000007},{"$f":"Endividamento!AB232","v":30},{"$f":"Endividamento!AC232","v":15.5},{"$f":"Endividamento!AD232","v":16},{"$f":"Endividamento!AE232","v":16.5},{"$f":"Endividamento!AF232","v":39.799999999999997},{"$f":"Endividamento!AG232","v":41.2},{"$f":"Endividamento!AH232","v":42.6},{"$f":"Endividamento!AI232","v":44.1},{"$f":"Endividamento!AJ232","v":78.2},{"$f":"Endividamento!AK232","v":80.900000000000006},{"$f":"Endividamento!AL232","v":83.7},{"$f":"Endividamento!AM232","v":86.4},{"$f":"Endividamento!AN232","v":145.69999999999999},{"$f":"Endividamento!AO232","v":148.69999999999999},{"$f":"Endividamento!AP232","v":151.80000000000001},{"$f":"Endividamento!AQ232","v":156.821},{"$f":"Endividamento!AR232","v":126.613},{"$f":"Endividamento!AS232","v":130.10599999999999},{"$f":"Endividamento!AT232","v":127.64},{"$f":"Endividamento!AU232","v":131.13200000000001},{"$f":"Endividamento!AV232","v":94.200999999999993},{"$f":"Endividamento!AW232","v":97.406000000000006},{"$f":"Endividamento!AX232","v":97.352000000000004},{"$f":"Endividamento!AY232","v":100.557},{"$f":"Endividamento!AZ232","v":92.132000000000005},{"$f":"Endividamento!BA232","v":95.27},{"$f":"Endividamento!BB232","v":98.673000000000002},{"$f":"Endividamento!BC232","v":102.077},{"$f":"Endividamento!BD232","v":23.689},{"$f":"Endividamento!BE232","v":24.841999999999999},{"$f":"Endividamento!BF232","v":26.152999999999999},{"$f":"Endividamento!BG232","v":27.463999999999999},{"$f":"Endividamento!BH232","v":12.153},{"$f":"Endividamento!BI232","v":12.896000000000001}]
["EMT","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I233","v":0},{"$f":"Endividamento!J233","v":0},{"$f":"Endividamento!K233","v":0},{"$f":"Endividamento!L233","v":0},{"$f":"Endividamento!M233","v":0},{"$f":"Endividamento!N233","v":0},{"$f":"Endividamento!O233","v":0},{"$f":"Endividamento!P233","v":0},{"$f":"Endividamento!Q233","v":0},{"$f":"Endividamento!R233","v":0},{"$f":"Endividamento!S233","v":0},{"$f":"Endividamento!T233","v":150.69999999999999},{"$f":"Endividamento!U233","v":150.69999999999999},{"$f":"Endividamento!V233","v":150.69999999999999},{"$f":"Endividamento!W233","v":146.5},{"$f":"Endividamento!X233","v":134},{"$f":"Endividamento!Y233","v":121.4},{"$f":"Endividamento!Z233","v":108.9},{"$f":"Endividamento!AA233","v":96.3},{"$f":"Endividamento!AB233","v":83.7},{"$f":"Endividamento!AC233","v":24.3},{"$f":"Endividamento!AD233","v":58.6},{"$f":"Endividamento!AE233","v":46.1},{"$f":"Endividamento!AF233","v":33.5},{"$f":"Endividamento!AG233","v":20.9},{"$f":"Endividamento!AH233","v":8.4},{"$f":"Endividamento!AI233","v":0},{"$f":"Endividamento!AJ233","v":0},{"$f":"Endividamento!AK233","v":0},{"$f":"Endividamento!AL233","v":0},{"$f":"Endividamento!AM233","v":0},{"$f":"Endividamento!AN233","v":0},{"$f":"Endividamento!AO233","v":0},{"$f":"Endividamento!AP233","v":0},{"$f":"Endividamento!AQ233","v":0},{"$f":"Endividamento!AR233","v":0},{"$f":"Endividamento!AS233","v":0},{"$f":"Endividamento!AT233","v":0},{"$f":"Endividamento!AU233","v":0},{"$f":"Endividamento!AV233","v":0},{"$f":"Endividamento!AW233","v":0},{"$f":"Endividamento!AX233","v":0},{"$f":"Endividamento!AY233","v":0},{"$f":"Endividamento!AZ233","v":0},{"$f":"Endividamento!BA233","v":0},{"$f":"Endividamento!BB233","v":0},{"$f":"Endividamento!BC233","v":0},{"$f":"Endividamento!BD233","v":"-"},{"$f":"Endividamento!BE233","v":"-"},{"$f":"Endividamento!BF233","v":"-"},{"$f":"Endividamento!BG233","v":"-"},{"$f":"Endividamento!BH233","v":"-"},{"$f":"Endividamento!BI233","v":"-"}]
["EMT","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I234","v":0},{"$f":"Endividamento!J234","v":0},{"$f":"Endividamento!K234","v":0},{"$f":"Endividamento!L234","v":0},{"$f":"Endividamento!M234","v":0},{"$f":"Endividamento!N234","v":0},{"$f":"Endividamento!O234","v":0},{"$f":"Endividamento!P234","v":0},{"$f":"Endividamento!Q234","v":0},{"$f":"Endividamento!R234","v":0},{"$f":"Endividamento!S234","v":0},{"$f":"Endividamento!T234","v":351.1},{"$f":"Endividamento!U234","v":351.1},{"$f":"Endividamento!V234","v":351.1},{"$f":"Endividamento!W234","v":341.4},{"$f":"Endividamento!X234","v":312.10000000000002},{"$f":"Endividamento!Y234","v":282.89999999999998},{"$f":"Endividamento!Z234","v":253.6},{"$f":"Endividamento!AA234","v":224.3},{"$f":"Endividamento!AB234","v":195.1},{"$f":"Endividamento!AC234","v":165.8},{"$f":"Endividamento!AD234","v":136.6},{"$f":"Endividamento!AE234","v":107.3},{"$f":"Endividamento!AF234","v":78},{"$f":"Endividamento!AG234","v":58.5},{"$f":"Endividamento!AH234","v":19.5},{"$f":"Endividamento!AI234","v":0},{"$f":"Endividamento!AJ234","v":0},{"$f":"Endividamento!AK234","v":0},{"$f":"Endividamento!AL234","v":0},{"$f":"Endividamento!AM234","v":0},{"$f":"Endividamento!AN234","v":0},{"$f":"Endividamento!AO234","v":0},{"$f":"Endividamento!AP234","v":0},{"$f":"Endividamento!AQ234","v":0},{"$f":"Endividamento!AR234","v":0},{"$f":"Endividamento!AS234","v":0},{"$f":"Endividamento!AT234","v":0},{"$f":"Endividamento!AU234","v":0},{"$f":"Endividamento!AV234","v":0},{"$f":"Endividamento!AW234","v":0},{"$f":"Endividamento!AX234","v":0},{"$f":"Endividamento!AY234","v":0},{"$f":"Endividamento!AZ234","v":0},{"$f":"Endividamento!BA234","v":0},{"$f":"Endividamento!BB234","v":0},{"$f":"Endividamento!BC234","v":0},{"$f":"Endividamento!BD234","v":"-"},{"$f":"Endividamento!BE234","v":"-"},{"$f":"Endividamento!BF234","v":"-"},{"$f":"Endividamento!BG234","v":"-"},{"$f":"Endividamento!BH234","v":"-"},{"$f":"Endividamento!BI234","v":"-"}]
["EMT","Derivative financial instruments, net",14.263999999999999,196.10499999999999,-92.726345580173884,-181.84099999999998,null,"Derivative financial instruments, net",{"$f":"Endividamento!I235","v":0},{"$f":"Endividamento!J235","v":0},{"$f":"Endividamento!K235","v":0},{"$f":"Endividamento!L235","v":0},{"$f":"Endividamento!M235","v":0},{"$f":"Endividamento!N235","v":0},{"$f":"Endividamento!O235","v":0},{"$f":"Endividamento!P235","v":0},{"$f":"Endividamento!Q235","v":0},{"$f":"Endividamento!R235","v":0},{"$f":"Endividamento!S235","v":0},{"$f":"Endividamento!T235","v":0},{"$f":"Endividamento!U235","v":0},{"$f":"Endividamento!V235","v":0},{"$f":"Endividamento!W235","v":0},{"$f":"Endividamento!X235","v":-2.7},{"$f":"Endividamento!Y235","v":-0.9},{"$f":"Endividamento!Z235","v":0},{"$f":"Endividamento!AA235","v":0},{"$f":"Endividamento!AB235","v":0},{"$f":"Endividamento!AC235","v":0},{"$f":"Endividamento!AD235","v":-14.2},{"$f":"Endividamento!AE235","v":-14.6},{"$f":"Endividamento!AF235","v":-25.8},{"$f":"Endividamento!AG235","v":-31.3},{"$f":"Endividamento!AH235","v":-65.400000000000006},{"$f":"Endividamento!AI235","v":-82.7},{"$f":"Endividamento!AJ235","v":-117.8},{"$f":"Endividamento!AK235","v":-119.1},{"$f":"Endividamento!AL235","v":-120.8},{"$f":"Endividamento!AM235","v":-162.80000000000001},{"$f":"Endividamento!AN235","v":-163.1},{"$f":"Endividamento!AO235","v":-264.60000000000002},{"$f":"Endividamento!AP235","v":-284.3},{"$f":"Endividamento!AQ235","v":-307.09300000000002},{"$f":"Endividamento!AR235","v":-251.583},{"$f":"Endividamento!AS235","v":-281.93099999999998},{"$f":"Endividamento!AT235","v":-192.86099999999999},{"$f":"Endividamento!AU235","v":-274.52699999999999},{"$f":"Endividamento!AV235","v":-250.376},{"$f":"Endividamento!AW235","v":-197.886},{"$f":"Endividamento!AX235","v":-285.61200000000002},{"$f":"Endividamento!AY235","v":-198.61699999999999},{"$f":"Endividamento!AZ235","v":-246.435},{"$f":"Endividamento!BA235","v":-252.73400000000001},{"$f":"Endividamento!BB235","v":-200.49100000000001},{"$f":"Endividamento!BC235","v":-165.49600000000001},{"$f":"Endividamento!BD235","v":-139.09800000000001},{"$f":"Endividamento!BE235","v":-143.303},{"$f":"Endividamento!BF235","v":-208.721},{"$f":"Endividamento!BG235","v":-107.343},{"$f":"Endividamento!BH235","v":-125.696},{"$f":"Endividamento!BI235","v":-63.84}]
["EMT","Total debts",5969.6350000000002,5623.3860000000004,6.1573045136862348,346.2489999999998,null,"Total debts",{"$f":"Endividamento!I236","v":0},{"$f":"Endividamento!J236","v":0},{"$f":"Endividamento!K236","v":0},{"$f":"Endividamento!L236","v":0},{"$f":"Endividamento!M236","v":0},{"$f":"Endividamento!N236","v":0},{"$f":"Endividamento!O236","v":0},{"$f":"Endividamento!P236","v":0},{"$f":"Endividamento!Q236","v":0},{"$f":"Endividamento!R236","v":1547.8},{"$f":"Endividamento!S236","v":1381.5},{"$f":"Endividamento!T236","v":1974.0000000000002},{"$f":"Endividamento!U236","v":1929.8},{"$f":"Endividamento!V236","v":1810.2},{"$f":"Endividamento!W236","v":1782.6999999999998},{"$f":"Endividamento!X236","v":1987.6},{"$f":"Endividamento!Y236","v":1879},{"$f":"Endividamento!Z236","v":2310.4},{"$f":"Endividamento!AA236","v":2330.4},{"$f":"Endividamento!AB236","v":2219.3000000000002},{"$f":"Endividamento!AC236","v":1996.3999999999999},{"$f":"Endividamento!AD236","v":1984.4},{"$f":"Endividamento!AE236","v":2097.6},{"$f":"Endividamento!AF236","v":2666.2},{"$f":"Endividamento!AG236","v":2647.7},{"$f":"Endividamento!AH236","v":2926.5999999999995},{"$f":"Endividamento!AI236","v":3026.4},{"$f":"Endividamento!AJ236","v":3287.7999999999997},{"$f":"Endividamento!AK236","v":3238.6000000000004},{"$f":"Endividamento!AL236","v":3636.1999999999994},{"$f":"Endividamento!AM236","v":3626.7999999999997},{"$f":"Endividamento!AN236","v":3796.2},{"$f":"Endividamento!AO236","v":4207.7},{"$f":"Endividamento!AP236","v":4213.2},{"$f":"Endividamento!AQ236","v":4211.3010000000004},{"$f":"Endividamento!AR236","v":4282.4839999999995},{"$f":"Endividamento!AS236","v":3733.2179999999998},{"$f":"Endividamento!AT236","v":3763.8180000000002},{"$f":"Endividamento!AU236","v":4242.625},{"$f":"Endividamento!AV236","v":4353.9799999999996},{"$f":"Endividamento!AW236","v":4604.5460000000003},{"$f":"Endividamento!AX236","v":4722.5679999999993},{"$f":"Endividamento!AY236","v":4695.9979999999996},{"$f":"Endividamento!AZ236","v":5001.0219999999999},{"$f":"Endividamento!BA236","v":5119.9510000000009},{"$f":"Endividamento!BB236","v":5623.3860000000004},{"$f":"Endividamento!BC236","v":5357.3760000000002},{"$f":"Endividamento!BD236","v":5380.0940000000001},{"$f":"Endividamento!BE236","v":5376.9819999999991},{"$f":"Endividamento!BF236","v":5969.6350000000002},{"$f":"Endividamento!BG236","v":5912.9129999999996},{"$f":"Endividamento!BH236","v":6797.3160000000007},{"$f":"Endividamento!BI236","v":7401.8209999999999}]
["EMT","(-) Cash and cash equivalents ",1437.296,1052.7950000000001,36.521924971148238,384.50099999999998,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I237","v":0},{"$f":"Endividamento!J237","v":0},{"$f":"Endividamento!K237","v":0},{"$f":"Endividamento!L237","v":0},{"$f":"Endividamento!M237","v":0},{"$f":"Endividamento!N237","v":0},{"$f":"Endividamento!O237","v":0},{"$f":"Endividamento!P237","v":0},{"$f":"Endividamento!Q237","v":0},{"$f":"Endividamento!R237","v":825.1},{"$f":"Endividamento!S237","v":557.4},{"$f":"Endividamento!T237","v":681.6},{"$f":"Endividamento!U237","v":633.79999999999995},{"$f":"Endividamento!V237","v":372.8},{"$f":"Endividamento!W237","v":213.5},{"$f":"Endividamento!X237","v":331.8},{"$f":"Endividamento!Y237","v":146.6},{"$f":"Endividamento!Z237","v":521.1},{"$f":"Endividamento!AA237","v":348.2},{"$f":"Endividamento!AB237","v":543.5},{"$f":"Endividamento!AC237","v":479.5},{"$f":"Endividamento!AD237","v":291.60000000000002},{"$f":"Endividamento!AE237","v":292.39999999999998},{"$f":"Endividamento!AF237","v":422.2},{"$f":"Endividamento!AG237","v":378.3},{"$f":"Endividamento!AH237","v":344.9},{"$f":"Endividamento!AI237","v":213.9},{"$f":"Endividamento!AJ237","v":195.2},{"$f":"Endividamento!AK237","v":269.10000000000002},{"$f":"Endividamento!AL237","v":270.7},{"$f":"Endividamento!AM237","v":283},{"$f":"Endividamento!AN237","v":368.8},{"$f":"Endividamento!AO237","v":980.7},{"$f":"Endividamento!AP237","v":1225.0999999999999},{"$f":"Endividamento!AQ237","v":1718.454},{"$f":"Endividamento!AR237","v":1904.644},{"$f":"Endividamento!AS237","v":965.63},{"$f":"Endividamento!AT237","v":892.64},{"$f":"Endividamento!AU237","v":506.24200000000002},{"$f":"Endividamento!AV237","v":404.03},{"$f":"Endividamento!AW237","v":518.64099999999996},{"$f":"Endividamento!AX237","v":893.10199999999998},{"$f":"Endividamento!AY237","v":649.95299999999997},{"$f":"Endividamento!AZ237","v":772.48900000000003},{"$f":"Endividamento!BA237","v":493.47199999999998},{"$f":"Endividamento!BB237","v":1052.7950000000001},{"$f":"Endividamento!BC237","v":751.77599999999995},{"$f":"Endividamento!BD237","v":987.73800000000006},{"$f":"Endividamento!BE237","v":1114.624},{"$f":"Endividamento!BF237","v":1437.296},{"$f":"Endividamento!BG237","v":942.34900000000005},{"$f":"Endividamento!BH237","v":1632.5070000000001},{"$f":"Endividamento!BI237","v":1528.3620000000001}]
["EMT","Total net debts",4532.3389999999999,4570.5910000000003,-0.83691583867382402,-38.252000000000407,null,"Total net debts",{"$f":"Endividamento!I238","v":0},{"$f":"Endividamento!J238","v":0},{"$f":"Endividamento!K238","v":0},{"$f":"Endividamento!L238","v":0},{"$f":"Endividamento!M238","v":0},{"$f":"Endividamento!N238","v":0},{"$f":"Endividamento!O238","v":0},{"$f":"Endividamento!P238","v":0},{"$f":"Endividamento!Q238","v":0},{"$f":"Endividamento!R238","v":722.69999999999993},{"$f":"Endividamento!S238","v":824.1},{"$f":"Endividamento!T238","v":1292.4000000000001},{"$f":"Endividamento!U238","v":1296},{"$f":"Endividamento!V238","v":1437.4},{"$f":"Endividamento!W238","v":1569.1999999999998},{"$f":"Endividamento!X238","v":1655.8},{"$f":"Endividamento!Y238","v":1732.4},{"$f":"Endividamento!Z238","v":1789.3000000000002},{"$f":"Endividamento!AA238","v":1982.2},{"$f":"Endividamento!AB238","v":1675.8000000000002},{"$f":"Endividamento!AC238","v":1516.8999999999999},{"$f":"Endividamento!AD238","v":1692.8},{"$f":"Endividamento!AE238","v":1805.1999999999998},{"$f":"Endividamento!AF238","v":2244},{"$f":"Endividamento!AG238","v":2269.3999999999996},{"$f":"Endividamento!AH238","v":2581.6999999999994},{"$f":"Endividamento!AI238","v":2812.5},{"$f":"Endividamento!AJ238","v":3092.6},{"$f":"Endividamento!AK238","v":2969.5000000000005},{"$f":"Endividamento!AL238","v":3365.4999999999995},{"$f":"Endividamento!AM238","v":3343.7999999999997},{"$f":"Endividamento!AN238","v":3427.3999999999996},{"$f":"Endividamento!AO238","v":3227},{"$f":"Endividamento!AP238","v":2988.1},{"$f":"Endividamento!AQ238","v":2492.8470000000007},{"$f":"Endividamento!AR238","v":2377.8399999999992},{"$f":"Endividamento!AS238","v":2767.5879999999997},{"$f":"Endividamento!AT238","v":2871.1780000000003},{"$f":"Endividamento!AU238","v":3736.3829999999998},{"$f":"Endividamento!AV238","v":3949.95},{"$f":"Endividamento!AW238","v":4085.9050000000002},{"$f":"Endividamento!AX238","v":3829.4659999999994},{"$f":"Endividamento!AY238","v":4046.0449999999996},{"$f":"Endividamento!AZ238","v":4228.5329999999994},{"$f":"Endividamento!BA238","v":4626.4790000000012},{"$f":"Endividamento!BB238","v":4570.5910000000003},{"$f":"Endividamento!BC238","v":4605.6000000000004},{"$f":"Endividamento!BD238","v":4392.3559999999998},{"$f":"Endividamento!BE238","v":4262.3579999999993},{"$f":"Endividamento!BF238","v":4532.3389999999999},{"$f":"Endividamento!BG238","v":4970.5639999999994},{"$f":"Endividamento!BH238","v":5164.8090000000011},{"$f":"Endividamento!BI238","v":5873.4589999999998}]
["EMT","(-) CDE Credits",83.704999999999998,91.37,-8.3889679325818136,-7.6650000000000063,null,"(-) CDE Credits",{"$f":"Endividamento!I239","v":0},{"$f":"Endividamento!J239","v":0},{"$f":"Endividamento!K239","v":0},{"$f":"Endividamento!L239","v":0},{"$f":"Endividamento!M239","v":0},{"$f":"Endividamento!N239","v":0},{"$f":"Endividamento!O239","v":0},{"$f":"Endividamento!P239","v":0},{"$f":"Endividamento!Q239","v":0},{"$f":"Endividamento!R239","v":0},{"$f":"Endividamento!S239","v":0},{"$f":"Endividamento!T239","v":0},{"$f":"Endividamento!U239","v":0},{"$f":"Endividamento!V239","v":0},{"$f":"Endividamento!W239","v":141.30000000000001},{"$f":"Endividamento!X239","v":118.2},{"$f":"Endividamento!Y239","v":45.2},{"$f":"Endividamento!Z239","v":43.4},{"$f":"Endividamento!AA239","v":62.3},{"$f":"Endividamento!AB239","v":55.6},{"$f":"Endividamento!AC239","v":55.1},{"$f":"Endividamento!AD239","v":71.900000000000006},{"$f":"Endividamento!AE239","v":78.3},{"$f":"Endividamento!AF239","v":87.2},{"$f":"Endividamento!AG239","v":56.7},{"$f":"Endividamento!AH239","v":55.6},{"$f":"Endividamento!AI239","v":65.599999999999994},{"$f":"Endividamento!AJ239","v":63.3},{"$f":"Endividamento!AK239","v":55},{"$f":"Endividamento!AL239","v":51},{"$f":"Endividamento!AM239","v":86.4},{"$f":"Endividamento!AN239","v":48},{"$f":"Endividamento!AO239","v":49.7},{"$f":"Endividamento!AP239","v":49.6},{"$f":"Endividamento!AQ239","v":68.141000000000005},{"$f":"Endividamento!AR239","v":81.775000000000006},{"$f":"Endividamento!AS239","v":89.617000000000004},{"$f":"Endividamento!AT239","v":84.953000000000003},{"$f":"Endividamento!AU239","v":88.605999999999995},{"$f":"Endividamento!AV239","v":147.42099999999999},{"$f":"Endividamento!AW239","v":61.454999999999998},{"$f":"Endividamento!AX239","v":62.957999999999998},{"$f":"Endividamento!AY239","v":80.843000000000004},{"$f":"Endividamento!AZ239","v":91.597999999999999},{"$f":"Endividamento!BA239","v":88.043000000000006},{"$f":"Endividamento!BB239","v":91.37},{"$f":"Endividamento!BC239","v":76.222999999999999},{"$f":"Endividamento!BD239","v":59.012999999999998},{"$f":"Endividamento!BE239","v":51.856999999999999},{"$f":"Endividamento!BF239","v":83.704999999999998},{"$f":"Endividamento!BG239","v":134.54300000000001},{"$f":"Endividamento!BH239","v":221.167},{"$f":"Endividamento!BI239","v":277.07400000000001}]
["EMT","(-) CCC Credits",71.722999999999999,71.498999999999995,0.31329109498035024,0.22400000000000375,null,"(-) CCC Credits",{"$f":"Endividamento!I240","v":0},{"$f":"Endividamento!J240","v":0},{"$f":"Endividamento!K240","v":0},{"$f":"Endividamento!L240","v":0},{"$f":"Endividamento!M240","v":0},{"$f":"Endividamento!N240","v":0},{"$f":"Endividamento!O240","v":0},{"$f":"Endividamento!P240","v":0},{"$f":"Endividamento!Q240","v":0},{"$f":"Endividamento!R240","v":0},{"$f":"Endividamento!S240","v":0},{"$f":"Endividamento!T240","v":0},{"$f":"Endividamento!U240","v":0},{"$f":"Endividamento!V240","v":0},{"$f":"Endividamento!W240","v":0},{"$f":"Endividamento!X240","v":39.700000000000003},{"$f":"Endividamento!Y240","v":27.1},{"$f":"Endividamento!Z240","v":26.7},{"$f":"Endividamento!AA240","v":25.8},{"$f":"Endividamento!AB240","v":24.6},{"$f":"Endividamento!AC240","v":24.2},{"$f":"Endividamento!AD240","v":24},{"$f":"Endividamento!AE240","v":31.7},{"$f":"Endividamento!AF240","v":30.4},{"$f":"Endividamento!AG240","v":28.9},{"$f":"Endividamento!AH240","v":27.6},{"$f":"Endividamento!AI240","v":26},{"$f":"Endividamento!AJ240","v":55.2},{"$f":"Endividamento!AK240","v":48.1},{"$f":"Endividamento!AL240","v":52.5},{"$f":"Endividamento!AM240","v":53.7},{"$f":"Endividamento!AN240","v":19.899999999999999},{"$f":"Endividamento!AO240","v":19.100000000000001},{"$f":"Endividamento!AP240","v":18.2},{"$f":"Endividamento!AQ240","v":17.327999999999999},{"$f":"Endividamento!AR240","v":20.318999999999999},{"$f":"Endividamento!AS240","v":18.262},{"$f":"Endividamento!AT240","v":31.431999999999999},{"$f":"Endividamento!AU240","v":40.072000000000003},{"$f":"Endividamento!AV240","v":44.100999999999999},{"$f":"Endividamento!AW240","v":44.908000000000001},{"$f":"Endividamento!AX240","v":41.252000000000002},{"$f":"Endividamento!AY240","v":31.986999999999998},{"$f":"Endividamento!AZ240","v":83.953999999999994},{"$f":"Endividamento!BA240","v":77.852999999999994},{"$f":"Endividamento!BB240","v":71.498999999999995},{"$f":"Endividamento!BC240","v":66.146000000000001},{"$f":"Endividamento!BD240","v":76.977999999999994},{"$f":"Endividamento!BE240","v":76.578999999999994},{"$f":"Endividamento!BF240","v":71.722999999999999},{"$f":"Endividamento!BG240","v":67.713999999999999},{"$f":"Endividamento!BH240","v":67.022000000000006},{"$f":"Endividamento!BI240","v":70.542000000000002}]
["EMT","(-) CVA Credits",-382.24900000000002,-117.10299999999999,226.42118476896411,-265.14600000000002,null,"(-) CVA Credits",{"$f":"Endividamento!I241","v":0},{"$f":"Endividamento!J241","v":0},{"$f":"Endividamento!K241","v":0},{"$f":"Endividamento!L241","v":0},{"$f":"Endividamento!M241","v":0},{"$f":"Endividamento!N241","v":0},{"$f":"Endividamento!O241","v":0},{"$f":"Endividamento!P241","v":0},{"$f":"Endividamento!Q241","v":0},{"$f":"Endividamento!R241","v":0},{"$f":"Endividamento!S241","v":0},{"$f":"Endividamento!T241","v":0},{"$f":"Endividamento!U241","v":0},{"$f":"Endividamento!V241","v":0},{"$f":"Endividamento!W241","v":0},{"$f":"Endividamento!X241","v":150},{"$f":"Endividamento!Y241","v":112.4},{"$f":"Endividamento!Z241","v":23.7},{"$f":"Endividamento!AA241","v":-44.4},{"$f":"Endividamento!AB241","v":-73.8},{"$f":"Endividamento!AC241","v":-135},{"$f":"Endividamento!AD241","v":-135.9},{"$f":"Endividamento!AE241","v":18.100000000000001},{"$f":"Endividamento!AF241","v":-29.2},{"$f":"Endividamento!AG241","v":35.700000000000003},{"$f":"Endividamento!AH241","v":50.3},{"$f":"Endividamento!AI241","v":151.69999999999999},{"$f":"Endividamento!AJ241","v":139.19999999999999},{"$f":"Endividamento!AK241","v":213.8},{"$f":"Endividamento!AL241","v":215.4},{"$f":"Endividamento!AM241","v":155.69999999999999},{"$f":"Endividamento!AN241","v":-0.5},{"$f":"Endividamento!AO241","v":-73.900000000000006},{"$f":"Endividamento!AP241","v":-25.5},{"$f":"Endividamento!AQ241","v":-281.43200000000002},{"$f":"Endividamento!AR241","v":-265.87799999999999},{"$f":"Endividamento!AS241","v":-96.81},{"$f":"Endividamento!AT241","v":221.47499999999999},{"$f":"Endividamento!AU241","v":468.38200000000001},{"$f":"Endividamento!AV241","v":444.87900000000002},{"$f":"Endividamento!AW241","v":598.95000000000005},{"$f":"Endividamento!AX241","v":194.17},{"$f":"Endividamento!AY241","v":50.125},{"$f":"Endividamento!AZ241","v":-97.375},{"$f":"Endividamento!BA241","v":-85.594999999999999},{"$f":"Endividamento!BB241","v":-117.10299999999999},{"$f":"Endividamento!BC241","v":-290.83199999999999},{"$f":"Endividamento!BD241","v":-289.291},{"$f":"Endividamento!BE241","v":-164.857},{"$f":"Endividamento!BF241","v":-382.24900000000002},{"$f":"Endividamento!BG241","v":-216.47399999999999},{"$f":"Endividamento!BH241","v":-215.012},{"$f":"Endividamento!BI241","v":-48.847000000000001}]
["EMT","Total net debts less sector credits",4759.16,4524.8250000000007,5.1788743211063304,234.33499999999913,null,"Total net debts less sector credits",{"$f":"Endividamento!I242","v":0},{"$f":"Endividamento!J242","v":0},{"$f":"Endividamento!K242","v":0},{"$f":"Endividamento!L242","v":0},{"$f":"Endividamento!M242","v":0},{"$f":"Endividamento!N242","v":0},{"$f":"Endividamento!O242","v":0},{"$f":"Endividamento!P242","v":0},{"$f":"Endividamento!Q242","v":0},{"$f":"Endividamento!R242","v":722.69999999999993},{"$f":"Endividamento!S242","v":824.1},{"$f":"Endividamento!T242","v":1292.4000000000001},{"$f":"Endividamento!U242","v":1296},{"$f":"Endividamento!V242","v":1437.4},{"$f":"Endividamento!W242","v":1427.8999999999999},{"$f":"Endividamento!X242","v":1347.8999999999999},{"$f":"Endividamento!Y242","v":1547.7},{"$f":"Endividamento!Z242","v":1695.5},{"$f":"Endividamento!AA242","v":1938.5000000000002},{"$f":"Endividamento!AB242","v":1669.4000000000003},{"$f":"Endividamento!AC242","v":1572.6},{"$f":"Endividamento!AD242","v":1732.8},{"$f":"Endividamento!AE242","v":1677.1},{"$f":"Endividamento!AF242","v":2155.6},{"$f":"Endividamento!AG242","v":2148.1},{"$f":"Endividamento!AH242","v":2448.1999999999994},{"$f":"Endividamento!AI242","v":2569.1999999999998},{"$f":"Endividamento!AJ242","v":2834.9},{"$f":"Endividamento!AK242","v":2652.6000000000004},{"$f":"Endividamento!AL242","v":3046.5999999999995},{"$f":"Endividamento!AM242","v":3048},{"$f":"Endividamento!AN242","v":3359.9999999999995},{"$f":"Endividamento!AO242","v":3232.1000000000004},{"$f":"Endividamento!AP242","v":2945.8},{"$f":"Endividamento!AQ242","v":2688.8100000000004},{"$f":"Endividamento!AR242","v":2541.6239999999993},{"$f":"Endividamento!AS242","v":2756.5189999999993},{"$f":"Endividamento!AT242","v":2533.3180000000007},{"$f":"Endividamento!AU242","v":3139.3229999999999},{"$f":"Endividamento!AV242","v":3313.549},{"$f":"Endividamento!AW242","v":3380.5920000000006},{"$f":"Endividamento!AX242","v":3531.0859999999993},{"$f":"Endividamento!AY242","v":3883.0899999999997},{"$f":"Endividamento!AZ242","v":4150.3559999999998},{"$f":"Endividamento!BA242","v":4546.1780000000017},{"$f":"Endividamento!BB242","v":4524.8250000000007},{"$f":"Endividamento!BC242","v":4754.063000000001},{"$f":"Endividamento!BD242","v":4545.6559999999999},{"$f":"Endividamento!BE242","v":4298.7789999999995},{"$f":"Endividamento!BF242","v":4759.16},{"$f":"Endividamento!BG242","v":4984.7809999999999},{"$f":"Endividamento!BH242","v":5091.6320000000005},{"$f":"Endividamento!BI242","v":5574.69}]
["EMT"]
["EMS","EMS",null,null,null,null,null,{"$f":"B244","v":"EMS"}]
["EMS"]
["EMS"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMS"]
["EMS"]
["EMS"]
["EMS","Current ",{"$f":"INDEX($H$246:$XFD$271,MATCH($B250,$H$246:$H$271,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":879.82099999999991},782.02800000000002,{"$f":"IFERROR(IF((C250/D250-1)*100<=-100,\"-\",IF((C250/D250-1)*100=0,\"-\",(C250/D250-1)*100)),\"-\")","v":12.505050970041975},{"$f":"C250-D250","v":97.792999999999893},null,"Current ",{"$f":"Endividamento!I250","v":0},{"$f":"Endividamento!J250","v":0},{"$f":"Endividamento!K250","v":0},{"$f":"Endividamento!L250","v":0},{"$f":"Endividamento!M250","v":0},{"$f":"Endividamento!N250","v":0},{"$f":"Endividamento!O250","v":0},{"$f":"Endividamento!P250","v":0},{"$f":"Endividamento!Q250","v":0},{"$f":"Endividamento!R250","v":79},{"$f":"Endividamento!S250","v":138},{"$f":"Endividamento!T250","v":122.9},{"$f":"Endividamento!U250","v":32.099999999999994},{"$f":"Endividamento!V250","v":18.8},{"$f":"Endividamento!W250","v":127.39999999999999},{"$f":"Endividamento!X250","v":138.10000000000002},{"$f":"Endividamento!Y250","v":172.2},{"$f":"Endividamento!Z250","v":263.2},{"$f":"Endividamento!AA250","v":201},{"$f":"Endividamento!AB250","v":214.29999999999998},{"$f":"Endividamento!AC250","v":214.1},{"$f":"Endividamento!AD250","v":110},{"$f":"Endividamento!AE250","v":126.39999999999999},{"$f":"Endividamento!AF250","v":48.2},{"$f":"Endividamento!AG250","v":11},{"$f":"Endividamento!AH250","v":20.700000000000003},{"$f":"Endividamento!AI250","v":18.7},{"$f":"Endividamento!AJ250","v":21.8},{"$f":"Endividamento!AK250","v":2051.8000000000002},{"$f":"Endividamento!AL250","v":29.9},{"$f":"Endividamento!AM250","v":186.5},{"$f":"Endividamento!AN250","v":230.8},{"$f":"Endividamento!AO250","v":409.29999999999995},{"$f":"Endividamento!AP250","v":477.09999999999997},{"$f":"Endividamento!AQ250","v":402.54399999999998},{"$f":"Endividamento!AR250","v":408.76300000000003},{"$f":"Endividamento!AS250","v":411.67899999999997},{"$f":"Endividamento!AT250","v":391.91200000000003},{"$f":"Endividamento!AU250","v":331.21},{"$f":"Endividamento!AV250","v":393.375},{"$f":"Endividamento!AW250","v":434.68099999999998},{"$f":"Endividamento!AX250","v":487.64100000000002},{"$f":"Endividamento!AY250","v":646.36799999999994},{"$f":"Endividamento!AZ250","v":624.04399999999998},{"$f":"Endividamento!BA250","v":740.56700000000012},{"$f":"Endividamento!BB250","v":782.02800000000002},{"$f":"Endividamento!BC250","v":655.35700000000008},{"$f":"Endividamento!BD250","v":674.16100000000006},{"$f":"Endividamento!BE250","v":758.52200000000005},{"$f":"Endividamento!BF250","v":879.82099999999991},{"$f":"Endividamento!BG250","v":1081.8230000000001},{"$f":"Endividamento!BH250","v":743.10399999999993},{"$f":"Endividamento!BI250","v":627.37400000000002}]
["EMS","Loans, financing and leasing",418.31700000000001,405.18799999999999,3.2402242909464363,13.129000000000019,null,"Loans, financing and leasing",{"$f":"Endividamento!I251","v":0},{"$f":"Endividamento!J251","v":0},{"$f":"Endividamento!K251","v":0},{"$f":"Endividamento!L251","v":0},{"$f":"Endividamento!M251","v":0},{"$f":"Endividamento!N251","v":0},{"$f":"Endividamento!O251","v":0},{"$f":"Endividamento!P251","v":0},{"$f":"Endividamento!Q251","v":0},{"$f":"Endividamento!R251","v":54.8},{"$f":"Endividamento!S251","v":113.4},{"$f":"Endividamento!T251","v":112.9},{"$f":"Endividamento!U251","v":12.6},{"$f":"Endividamento!V251","v":12.3},{"$f":"Endividamento!W251","v":77.5},{"$f":"Endividamento!X251","v":76.900000000000006},{"$f":"Endividamento!Y251","v":70.7},{"$f":"Endividamento!Z251","v":170.3},{"$f":"Endividamento!AA251","v":123.7},{"$f":"Endividamento!AB251","v":131},{"$f":"Endividamento!AC251","v":134.5},{"$f":"Endividamento!AD251","v":27.3},{"$f":"Endividamento!AE251","v":33.299999999999997},{"$f":"Endividamento!AF251","v":33.6},{"$f":"Endividamento!AG251","v":0},{"$f":"Endividamento!AH251","v":0},{"$f":"Endividamento!AI251","v":0},{"$f":"Endividamento!AJ251","v":0},{"$f":"Endividamento!AK251","v":0},{"$f":"Endividamento!AL251","v":-0.2},{"$f":"Endividamento!AM251","v":64.8},{"$f":"Endividamento!AN251","v":64.8},{"$f":"Endividamento!AO251","v":64.7},{"$f":"Endividamento!AP251","v":163.80000000000001},{"$f":"Endividamento!AQ251","v":234.26400000000001},{"$f":"Endividamento!AR251","v":232.86},{"$f":"Endividamento!AS251","v":243.86500000000001},{"$f":"Endividamento!AT251","v":224.39500000000001},{"$f":"Endividamento!AU251","v":177.12299999999999},{"$f":"Endividamento!AV251","v":184.64099999999999},{"$f":"Endividamento!AW251","v":177.29599999999999},{"$f":"Endividamento!AX251","v":184},{"$f":"Endividamento!AY251","v":333.34399999999999},{"$f":"Endividamento!AZ251","v":333.86200000000002},{"$f":"Endividamento!BA251","v":496.72399999999999},{"$f":"Endividamento!BB251","v":405.18799999999999},{"$f":"Endividamento!BC251","v":317.10000000000002},{"$f":"Endividamento!BD251","v":310.75200000000001},{"$f":"Endividamento!BE251","v":213.16300000000001},{"$f":"Endividamento!BF251","v":418.31700000000001},{"$f":"Endividamento!BG251","v":671.62800000000004},{"$f":"Endividamento!BH251","v":499.47500000000002},{"$f":"Endividamento!BI251","v":346.851}]
["EMS","Debentures",388.39400000000001,253.708,53.087013416999064,134.68600000000001,null,"Debentures",{"$f":"Endividamento!I252","v":0},{"$f":"Endividamento!J252","v":0},{"$f":"Endividamento!K252","v":0},{"$f":"Endividamento!L252","v":0},{"$f":"Endividamento!M252","v":0},{"$f":"Endividamento!N252","v":0},{"$f":"Endividamento!O252","v":0},{"$f":"Endividamento!P252","v":0},{"$f":"Endividamento!Q252","v":0},{"$f":"Endividamento!R252","v":0.2},{"$f":"Endividamento!S252","v":16.7},{"$f":"Endividamento!T252","v":4.3},{"$f":"Endividamento!U252","v":17.2},{"$f":"Endividamento!V252","v":4},{"$f":"Endividamento!W252","v":47},{"$f":"Endividamento!X252","v":51.4},{"$f":"Endividamento!Y252","v":87},{"$f":"Endividamento!Z252","v":79.400000000000006},{"$f":"Endividamento!AA252","v":72.8},{"$f":"Endividamento!AB252","v":79.5},{"$f":"Endividamento!AC252","v":73.099999999999994},{"$f":"Endividamento!AD252","v":72.900000000000006},{"$f":"Endividamento!AE252","v":82.5},{"$f":"Endividamento!AF252","v":7.4},{"$f":"Endividamento!AG252","v":5.2},{"$f":"Endividamento!AH252","v":15},{"$f":"Endividamento!AI252","v":10.3},{"$f":"Endividamento!AJ252","v":11.9},{"$f":"Endividamento!AK252","v":5.4},{"$f":"Endividamento!AL252","v":17.5},{"$f":"Endividamento!AM252","v":112.2},{"$f":"Endividamento!AN252","v":155},{"$f":"Endividamento!AO252","v":336.9},{"$f":"Endividamento!AP252","v":343.7},{"$f":"Endividamento!AQ252","v":198.578},{"$f":"Endividamento!AR252","v":198.35599999999999},{"$f":"Endividamento!AS252","v":185.22200000000001},{"$f":"Endividamento!AT252","v":191.04400000000001},{"$f":"Endividamento!AU252","v":170.66200000000001},{"$f":"Endividamento!AV252","v":189.59100000000001},{"$f":"Endividamento!AW252","v":174.17599999999999},{"$f":"Endividamento!AX252","v":178.66300000000001},{"$f":"Endividamento!AY252","v":192.114},{"$f":"Endividamento!AZ252","v":132.02799999999999},{"$f":"Endividamento!BA252","v":132.94399999999999},{"$f":"Endividamento!BB252","v":253.708},{"$f":"Endividamento!BC252","v":253.922},{"$f":"Endividamento!BD252","v":273.03100000000001},{"$f":"Endividamento!BE252","v":475.28699999999998},{"$f":"Endividamento!BF252","v":388.39400000000001},{"$f":"Endividamento!BG252","v":342.62700000000001},{"$f":"Endividamento!BH252","v":162.97200000000001},{"$f":"Endividamento!BI252","v":167.50700000000001}]
["EMS","Debt charges",51.28,61.106000000000002,-16.080253984878734,-9.8260000000000005,null,"Debt charges",{"$f":"Endividamento!I253","v":0},{"$f":"Endividamento!J253","v":0},{"$f":"Endividamento!K253","v":0},{"$f":"Endividamento!L253","v":0},{"$f":"Endividamento!M253","v":0},{"$f":"Endividamento!N253","v":0},{"$f":"Endividamento!O253","v":0},{"$f":"Endividamento!P253","v":0},{"$f":"Endividamento!Q253","v":0},{"$f":"Endividamento!R253","v":0.6},{"$f":"Endividamento!S253","v":7.9},{"$f":"Endividamento!T253","v":5.5},{"$f":"Endividamento!U253","v":2.2000000000000002},{"$f":"Endividamento!V253","v":2.4},{"$f":"Endividamento!W253","v":2.8},{"$f":"Endividamento!X253","v":2.8},{"$f":"Endividamento!Y253","v":3.2},{"$f":"Endividamento!Z253","v":5.7},{"$f":"Endividamento!AA253","v":5.2},{"$f":"Endividamento!AB253","v":5.2},{"$f":"Endividamento!AC253","v":5.3},{"$f":"Endividamento!AD253","v":4.3},{"$f":"Endividamento!AE253","v":6.4},{"$f":"Endividamento!AF253","v":3.6},{"$f":"Endividamento!AG253","v":3},{"$f":"Endividamento!AH253","v":3.1},{"$f":"Endividamento!AI253","v":3.1},{"$f":"Endividamento!AJ253","v":3.3},{"$f":"Endividamento!AK253","v":3.1},{"$f":"Endividamento!AL253","v":3.4},{"$f":"Endividamento!AM253","v":4.2},{"$f":"Endividamento!AN253","v":4.9000000000000004},{"$f":"Endividamento!AO253","v":5.8},{"$f":"Endividamento!AP253","v":4.4000000000000004},{"$f":"Endividamento!AQ253","v":6.7610000000000001},{"$f":"Endividamento!AR253","v":9.2569999999999997},{"$f":"Endividamento!AS253","v":12.241},{"$f":"Endividamento!AT253","v":12.249000000000001},{"$f":"Endividamento!AU253","v":12.925000000000001},{"$f":"Endividamento!AV253","v":19.327000000000002},{"$f":"Endividamento!AW253","v":23.164000000000001},{"$f":"Endividamento!AX253","v":31.434999999999999},{"$f":"Endividamento!AY253","v":48.518999999999998},{"$f":"Endividamento!AZ253","v":74.266000000000005},{"$f":"Endividamento!BA253","v":42.012999999999998},{"$f":"Endividamento!BB253","v":61.106000000000002},{"$f":"Endividamento!BC253","v":44.127000000000002},{"$f":"Endividamento!BD253","v":55.773000000000003},{"$f":"Endividamento!BE253","v":49.162999999999997},{"$f":"Endividamento!BF253","v":51.28},{"$f":"Endividamento!BG253","v":31.048999999999999},{"$f":"Endividamento!BH253","v":40.063000000000002},{"$f":"Endividamento!BI253","v":27.916}]
["EMS","Tax financing and employee benefits",3.222,0.623,417.17495987158912,2.5990000000000002,null,"Tax financing and employee benefits",{"$f":"Endividamento!I254","v":0},{"$f":"Endividamento!J254","v":0},{"$f":"Endividamento!K254","v":0},{"$f":"Endividamento!L254","v":0},{"$f":"Endividamento!M254","v":0},{"$f":"Endividamento!N254","v":0},{"$f":"Endividamento!O254","v":0},{"$f":"Endividamento!P254","v":0},{"$f":"Endividamento!Q254","v":0},{"$f":"Endividamento!R254","v":23.4},{"$f":"Endividamento!S254","v":0},{"$f":"Endividamento!T254","v":0.2},{"$f":"Endividamento!U254","v":0.1},{"$f":"Endividamento!V254","v":0.1},{"$f":"Endividamento!W254","v":0.1},{"$f":"Endividamento!X254","v":0.1},{"$f":"Endividamento!Y254","v":0},{"$f":"Endividamento!Z254","v":0},{"$f":"Endividamento!AA254","v":0.4},{"$f":"Endividamento!AB254","v":0},{"$f":"Endividamento!AC254","v":0},{"$f":"Endividamento!AD254","v":0.1},{"$f":"Endividamento!AE254","v":0.1},{"$f":"Endividamento!AF254","v":0},{"$f":"Endividamento!AG254","v":0},{"$f":"Endividamento!AH254","v":0},{"$f":"Endividamento!AI254","v":0.1},{"$f":"Endividamento!AJ254","v":0.8},{"$f":"Endividamento!AK254","v":0.8},{"$f":"Endividamento!AL254","v":0.8},{"$f":"Endividamento!AM254","v":0.8},{"$f":"Endividamento!AN254","v":3},{"$f":"Endividamento!AO254","v":3},{"$f":"Endividamento!AP254","v":3},{"$f":"Endividamento!AQ254","v":3.0369999999999999},{"$f":"Endividamento!AR254","v":2.7589999999999999},{"$f":"Endividamento!AS254","v":2.7589999999999999},{"$f":"Endividamento!AT254","v":2.7589999999999999},{"$f":"Endividamento!AU254","v":2.7589999999999999},{"$f":"Endividamento!AV254","v":2.3220000000000001},{"$f":"Endividamento!AW254","v":2.3220000000000001},{"$f":"Endividamento!AX254","v":2.3220000000000001},{"$f":"Endividamento!AY254","v":2.3220000000000001},{"$f":"Endividamento!AZ254","v":0.623},{"$f":"Endividamento!BA254","v":0.623},{"$f":"Endividamento!BB254","v":0.623},{"$f":"Endividamento!BC254","v":0.623},{"$f":"Endividamento!BD254","v":3.222},{"$f":"Endividamento!BE254","v":3.222},{"$f":"Endividamento!BF254","v":3.222},{"$f":"Endividamento!BG254","v":3.222},{"$f":"Endividamento!BH254","v":2.4289999999999998},{"$f":"Endividamento!BI254","v":2.4289999999999998}]
["EMS","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I255","v":0},{"$f":"Endividamento!J255","v":0},{"$f":"Endividamento!K255","v":0},{"$f":"Endividamento!L255","v":0},{"$f":"Endividamento!M255","v":0},{"$f":"Endividamento!N255","v":0},{"$f":"Endividamento!O255","v":0},{"$f":"Endividamento!P255","v":0},{"$f":"Endividamento!Q255","v":0},{"$f":"Endividamento!R255","v":0},{"$f":"Endividamento!S255","v":0},{"$f":"Endividamento!T255","v":0},{"$f":"Endividamento!U255","v":0},{"$f":"Endividamento!V255","v":0},{"$f":"Endividamento!W255","v":0},{"$f":"Endividamento!X255","v":0},{"$f":"Endividamento!Y255","v":0},{"$f":"Endividamento!Z255","v":0},{"$f":"Endividamento!AA255","v":0},{"$f":"Endividamento!AB255","v":0},{"$f":"Endividamento!AC255","v":0},{"$f":"Endividamento!AD255","v":0},{"$f":"Endividamento!AE255","v":0},{"$f":"Endividamento!AF255","v":0},{"$f":"Endividamento!AG255","v":0},{"$f":"Endividamento!AH255","v":0},{"$f":"Endividamento!AI255","v":0},{"$f":"Endividamento!AJ255","v":0},{"$f":"Endividamento!AK255","v":0},{"$f":"Endividamento!AL255","v":0},{"$f":"Endividamento!AM255","v":0},{"$f":"Endividamento!AN255","v":0},{"$f":"Endividamento!AO255","v":0},{"$f":"Endividamento!AP255","v":0},{"$f":"Endividamento!AQ255","v":0},{"$f":"Endividamento!AR255","v":0},{"$f":"Endividamento!AS255","v":0},{"$f":"Endividamento!AT255","v":0},{"$f":"Endividamento!AU255","v":0},{"$f":"Endividamento!AV255","v":0},{"$f":"Endividamento!AW255","v":0},{"$f":"Endividamento!AX255","v":0},{"$f":"Endividamento!AY255","v":0},{"$f":"Endividamento!AZ255","v":0},{"$f":"Endividamento!BA255","v":0},{"$f":"Endividamento!BB255","v":0},{"$f":"Endividamento!BC255","v":0},{"$f":"Endividamento!BD255","v":"-"},{"$f":"Endividamento!BE255","v":"-"},{"$f":"Endividamento!BF255","v":"-"},{"$f":"Endividamento!BG255","v":"-"},{"$f":"Endividamento!BH255","v":"-"},{"$f":"Endividamento!BI255","v":"-"}]
["EMS","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I256","v":0},{"$f":"Endividamento!J256","v":0},{"$f":"Endividamento!K256","v":0},{"$f":"Endividamento!L256","v":0},{"$f":"Endividamento!M256","v":0},{"$f":"Endividamento!N256","v":0},{"$f":"Endividamento!O256","v":0},{"$f":"Endividamento!P256","v":0},{"$f":"Endividamento!Q256","v":0},{"$f":"Endividamento!R256","v":0},{"$f":"Endividamento!S256","v":0},{"$f":"Endividamento!T256","v":0},{"$f":"Endividamento!U256","v":0},{"$f":"Endividamento!V256","v":0},{"$f":"Endividamento!W256","v":0},{"$f":"Endividamento!X256","v":0},{"$f":"Endividamento!Y256","v":0},{"$f":"Endividamento!Z256","v":0},{"$f":"Endividamento!AA256","v":0},{"$f":"Endividamento!AB256","v":0},{"$f":"Endividamento!AC256","v":0},{"$f":"Endividamento!AD256","v":0},{"$f":"Endividamento!AE256","v":0},{"$f":"Endividamento!AF256","v":0},{"$f":"Endividamento!AG256","v":0},{"$f":"Endividamento!AH256","v":0},{"$f":"Endividamento!AI256","v":0},{"$f":"Endividamento!AJ256","v":0},{"$f":"Endividamento!AK256","v":0},{"$f":"Endividamento!AL256","v":0},{"$f":"Endividamento!AM256","v":0},{"$f":"Endividamento!AN256","v":0},{"$f":"Endividamento!AO256","v":0},{"$f":"Endividamento!AP256","v":0},{"$f":"Endividamento!AQ256","v":0},{"$f":"Endividamento!AR256","v":0},{"$f":"Endividamento!AS256","v":0},{"$f":"Endividamento!AT256","v":0},{"$f":"Endividamento!AU256","v":0},{"$f":"Endividamento!AV256","v":0},{"$f":"Endividamento!AW256","v":0},{"$f":"Endividamento!AX256","v":0},{"$f":"Endividamento!AY256","v":0},{"$f":"Endividamento!AZ256","v":0},{"$f":"Endividamento!BA256","v":0},{"$f":"Endividamento!BB256","v":0},{"$f":"Endividamento!BC256","v":0},{"$f":"Endividamento!BD256","v":"-"},{"$f":"Endividamento!BE256","v":"-"},{"$f":"Endividamento!BF256","v":"-"},{"$f":"Endividamento!BG256","v":"-"},{"$f":"Endividamento!BH256","v":"-"},{"$f":"Endividamento!BI256","v":"-"}]
["EMS","Derivative financial instruments, net",18.608000000000001,61.402999999999999,-69.69529176098888,-42.795000000000002,null,"Derivative financial instruments, net",{"$f":"Endividamento!I257","v":0},{"$f":"Endividamento!J257","v":0},{"$f":"Endividamento!K257","v":0},{"$f":"Endividamento!L257","v":0},{"$f":"Endividamento!M257","v":0},{"$f":"Endividamento!N257","v":0},{"$f":"Endividamento!O257","v":0},{"$f":"Endividamento!P257","v":0},{"$f":"Endividamento!Q257","v":0},{"$f":"Endividamento!R257","v":0},{"$f":"Endividamento!S257","v":0},{"$f":"Endividamento!T257","v":0},{"$f":"Endividamento!U257","v":0},{"$f":"Endividamento!V257","v":0},{"$f":"Endividamento!W257","v":0},{"$f":"Endividamento!X257","v":6.9},{"$f":"Endividamento!Y257","v":11.3},{"$f":"Endividamento!Z257","v":7.8},{"$f":"Endividamento!AA257","v":-1.1000000000000001},{"$f":"Endividamento!AB257","v":-1.4},{"$f":"Endividamento!AC257","v":1.2},{"$f":"Endividamento!AD257","v":5.4},{"$f":"Endividamento!AE257","v":4.0999999999999996},{"$f":"Endividamento!AF257","v":3.6},{"$f":"Endividamento!AG257","v":2.8},{"$f":"Endividamento!AH257","v":2.6},{"$f":"Endividamento!AI257","v":5.2},{"$f":"Endividamento!AJ257","v":5.8},{"$f":"Endividamento!AK257","v":6.2},{"$f":"Endividamento!AL257","v":8.4},{"$f":"Endividamento!AM257","v":4.5},{"$f":"Endividamento!AN257","v":3.1},{"$f":"Endividamento!AO257","v":-1.1000000000000001},{"$f":"Endividamento!AP257","v":-37.799999999999997},{"$f":"Endividamento!AQ257","v":-40.095999999999997},{"$f":"Endividamento!AR257","v":-34.469000000000001},{"$f":"Endividamento!AS257","v":-32.408000000000001},{"$f":"Endividamento!AT257","v":-38.534999999999997},{"$f":"Endividamento!AU257","v":-32.259},{"$f":"Endividamento!AV257","v":-2.5059999999999998},{"$f":"Endividamento!AW257","v":57.722999999999999},{"$f":"Endividamento!AX257","v":91.221000000000004},{"$f":"Endividamento!AY257","v":70.069000000000003},{"$f":"Endividamento!AZ257","v":83.265000000000001},{"$f":"Endividamento!BA257","v":68.263000000000005},{"$f":"Endividamento!BB257","v":61.402999999999999},{"$f":"Endividamento!BC257","v":39.585000000000001},{"$f":"Endividamento!BD257","v":31.382999999999999},{"$f":"Endividamento!BE257","v":17.687000000000001},{"$f":"Endividamento!BF257","v":18.608000000000001},{"$f":"Endividamento!BG257","v":33.296999999999997},{"$f":"Endividamento!BH257","v":38.164999999999999},{"$f":"Endividamento!BI257","v":82.671000000000006}]
["EMS","Noncurrent",3250.5340000000001,2639.9660000000003,23.127873616554151,610.56799999999976,null,"Noncurrent",{"$f":"Endividamento!I258","v":0},{"$f":"Endividamento!J258","v":0},{"$f":"Endividamento!K258","v":0},{"$f":"Endividamento!L258","v":0},{"$f":"Endividamento!M258","v":0},{"$f":"Endividamento!N258","v":0},{"$f":"Endividamento!O258","v":0},{"$f":"Endividamento!P258","v":0},{"$f":"Endividamento!Q258","v":0},{"$f":"Endividamento!R258","v":492.8},{"$f":"Endividamento!S258","v":495.9},{"$f":"Endividamento!T258","v":728.00000000000011},{"$f":"Endividamento!U258","v":725.1},{"$f":"Endividamento!V258","v":819.80000000000007},{"$f":"Endividamento!W258","v":811.1},{"$f":"Endividamento!X258","v":860.00000000000011},{"$f":"Endividamento!Y258","v":840.1},{"$f":"Endividamento!Z258","v":941.9},{"$f":"Endividamento!AA258","v":922.19999999999993},{"$f":"Endividamento!AB258","v":892.7},{"$f":"Endividamento!AC258","v":878.1},{"$f":"Endividamento!AD258","v":931.9},{"$f":"Endividamento!AE258","v":1224.4000000000001},{"$f":"Endividamento!AF258","v":1140.3999999999999},{"$f":"Endividamento!AG258","v":1192.3},{"$f":"Endividamento!AH258","v":1192.3},{"$f":"Endividamento!AI258","v":1261.3},{"$f":"Endividamento!AJ258","v":1418.4},{"$f":"Endividamento!AK258","v":1414.8999999999999},{"$f":"Endividamento!AL258","v":1575.3},{"$f":"Endividamento!AM258","v":1481.5},{"$f":"Endividamento!AN258","v":1459.1000000000001},{"$f":"Endividamento!AO258","v":1353.6000000000001},{"$f":"Endividamento!AP258","v":1369.9},{"$f":"Endividamento!AQ258","v":1322.0439999999999},{"$f":"Endividamento!AR258","v":1349.3679999999997},{"$f":"Endividamento!AS258","v":1525.7359999999999},{"$f":"Endividamento!AT258","v":1508.578},{"$f":"Endividamento!AU258","v":1861.6070000000002},{"$f":"Endividamento!AV258","v":2069.2140000000004},{"$f":"Endividamento!AW258","v":2171.9629999999997},{"$f":"Endividamento!AX258","v":2094.8390000000004},{"$f":"Endividamento!AY258","v":2403.2280000000005},{"$f":"Endividamento!AZ258","v":2511.7350000000001},{"$f":"Endividamento!BA258","v":2555.7360000000003},{"$f":"Endividamento!BB258","v":2639.9660000000003},{"$f":"Endividamento!BC258","v":2745.5729999999999},{"$f":"Endividamento!BD258","v":2946.8799999999997},{"$f":"Endividamento!BE258","v":3023.7150000000001},{"$f":"Endividamento!BF258","v":3250.5340000000001},{"$f":"Endividamento!BG258","v":3309.1289999999999},{"$f":"Endividamento!BH258","v":3794.5969999999998},{"$f":"Endividamento!BI258","v":3810.5920000000001}]
["EMS","Loans, financing and leasing",418.31700000000001,405.18799999999999,3.2402242909464363,13.129000000000019,null,"Loans, financing and leasing",{"$f":"Endividamento!I259","v":0},{"$f":"Endividamento!J259","v":0},{"$f":"Endividamento!K259","v":0},{"$f":"Endividamento!L259","v":0},{"$f":"Endividamento!M259","v":0},{"$f":"Endividamento!N259","v":0},{"$f":"Endividamento!O259","v":0},{"$f":"Endividamento!P259","v":0},{"$f":"Endividamento!Q259","v":0},{"$f":"Endividamento!R259","v":60},{"$f":"Endividamento!S259","v":58.4},{"$f":"Endividamento!T259","v":330.3},{"$f":"Endividamento!U259","v":327.2},{"$f":"Endividamento!V259","v":421.7},{"$f":"Endividamento!W259","v":439.5},{"$f":"Endividamento!X259","v":538.1},{"$f":"Endividamento!Y259","v":527.70000000000005},{"$f":"Endividamento!Z259","v":629.9},{"$f":"Endividamento!AA259","v":623.4},{"$f":"Endividamento!AB259","v":620.5},{"$f":"Endividamento!AC259","v":619},{"$f":"Endividamento!AD259","v":700.1},{"$f":"Endividamento!AE259","v":708.7},{"$f":"Endividamento!AF259","v":702.5},{"$f":"Endividamento!AG259","v":603.6},{"$f":"Endividamento!AH259","v":617},{"$f":"Endividamento!AI259","v":690.9},{"$f":"Endividamento!AJ259","v":688.3},{"$f":"Endividamento!AK259","v":685.5},{"$f":"Endividamento!AL259","v":736.5},{"$f":"Endividamento!AM259","v":755},{"$f":"Endividamento!AN259","v":747.7},{"$f":"Endividamento!AO259","v":797.2},{"$f":"Endividamento!AP259","v":789.2},{"$f":"Endividamento!AQ259","v":727.83799999999997},{"$f":"Endividamento!AR259","v":714.07},{"$f":"Endividamento!AS259","v":925.19899999999996},{"$f":"Endividamento!AT259","v":834.91899999999998},{"$f":"Endividamento!AU259","v":1311.9190000000001},{"$f":"Endividamento!AV259","v":1312.9670000000001},{"$f":"Endividamento!AW259","v":1403.1880000000001},{"$f":"Endividamento!AX259","v":1355.86},{"$f":"Endividamento!AY259","v":1600.075},{"$f":"Endividamento!AZ259","v":1743.153},{"$f":"Endividamento!BA259","v":1553.588},{"$f":"Endividamento!BB259","v":1714.4},{"$f":"Endividamento!BC259","v":1679.6030000000001},{"$f":"Endividamento!BD259","v":1663.3620000000001},{"$f":"Endividamento!BE259","v":1541.9659999999999},{"$f":"Endividamento!BF259","v":1624.7919999999999},{"$f":"Endividamento!BG259","v":1510.568},{"$f":"Endividamento!BH259","v":1626.0619999999999},{"$f":"Endividamento!BI259","v":1579.348}]
["EMS","Debentures",388.39400000000001,253.708,53.087013416999064,134.68600000000001,null,"Debentures",{"$f":"Endividamento!I260","v":0},{"$f":"Endividamento!J260","v":0},{"$f":"Endividamento!K260","v":0},{"$f":"Endividamento!L260","v":0},{"$f":"Endividamento!M260","v":0},{"$f":"Endividamento!N260","v":0},{"$f":"Endividamento!O260","v":0},{"$f":"Endividamento!P260","v":0},{"$f":"Endividamento!Q260","v":0},{"$f":"Endividamento!R260","v":397.2},{"$f":"Endividamento!S260","v":397.4},{"$f":"Endividamento!T260","v":397.6},{"$f":"Endividamento!U260","v":397.8},{"$f":"Endividamento!V260","v":398},{"$f":"Endividamento!W260","v":371.5},{"$f":"Endividamento!X260","v":351.6},{"$f":"Endividamento!Y260","v":331.8},{"$f":"Endividamento!Z260","v":311.89999999999998},{"$f":"Endividamento!AA260","v":298.7},{"$f":"Endividamento!AB260","v":272.10000000000002},{"$f":"Endividamento!AC260","v":258.89999999999998},{"$f":"Endividamento!AD260","v":239},{"$f":"Endividamento!AE260","v":518.29999999999995},{"$f":"Endividamento!AF260","v":446.3},{"$f":"Endividamento!AG260","v":596.6},{"$f":"Endividamento!AH260","v":595.70000000000005},{"$f":"Endividamento!AI260","v":596.1},{"$f":"Endividamento!AJ260","v":761.7},{"$f":"Endividamento!AK260","v":759.6},{"$f":"Endividamento!AL260","v":879.2},{"$f":"Endividamento!AM260","v":784.7},{"$f":"Endividamento!AN260","v":745.1},{"$f":"Endividamento!AO260","v":627.1},{"$f":"Endividamento!AP260","v":636},{"$f":"Endividamento!AQ260","v":655.73800000000006},{"$f":"Endividamento!AR260","v":695.10799999999995},{"$f":"Endividamento!AS260","v":673.14},{"$f":"Endividamento!AT260","v":676.61400000000003},{"$f":"Endividamento!AU260","v":577.21299999999997},{"$f":"Endividamento!AV260","v":851.06299999999999},{"$f":"Endividamento!AW260","v":860.88400000000001},{"$f":"Endividamento!AX260","v":863.51099999999997},{"$f":"Endividamento!AY260","v":897.77200000000005},{"$f":"Endividamento!AZ260","v":898.77700000000004},{"$f":"Endividamento!BA260","v":1117.711},{"$f":"Endividamento!BB260","v":1042.636},{"$f":"Endividamento!BC260","v":1163.0540000000001},{"$f":"Endividamento!BD260","v":1392.7349999999999},{"$f":"Endividamento!BE260","v":1576.806},{"$f":"Endividamento!BF260","v":1727.7840000000001},{"$f":"Endividamento!BG260","v":1871.0740000000001},{"$f":"Endividamento!BH260","v":2249.9830000000002},{"$f":"Endividamento!BI260","v":2305.6610000000001}]
["EMS","Tax financing and employee benefits",3.222,0.623,417.17495987158912,2.5990000000000002,null,"Tax financing and employee benefits",{"$f":"Endividamento!I261","v":0},{"$f":"Endividamento!J261","v":0},{"$f":"Endividamento!K261","v":0},{"$f":"Endividamento!L261","v":0},{"$f":"Endividamento!M261","v":0},{"$f":"Endividamento!N261","v":0},{"$f":"Endividamento!O261","v":0},{"$f":"Endividamento!P261","v":0},{"$f":"Endividamento!Q261","v":0},{"$f":"Endividamento!R261","v":35.6},{"$f":"Endividamento!S261","v":40.1},{"$f":"Endividamento!T261","v":0.1},{"$f":"Endividamento!U261","v":0.1},{"$f":"Endividamento!V261","v":0.1},{"$f":"Endividamento!W261","v":0.1},{"$f":"Endividamento!X261","v":0.1},{"$f":"Endividamento!Y261","v":0.1},{"$f":"Endividamento!Z261","v":0.1},{"$f":"Endividamento!AA261","v":0.1},{"$f":"Endividamento!AB261","v":0.1},{"$f":"Endividamento!AC261","v":0.2},{"$f":"Endividamento!AD261","v":0.2},{"$f":"Endividamento!AE261","v":0.2},{"$f":"Endividamento!AF261","v":0.1},{"$f":"Endividamento!AG261","v":0.1},{"$f":"Endividamento!AH261","v":0.1},{"$f":"Endividamento!AI261","v":1.4},{"$f":"Endividamento!AJ261","v":5.4},{"$f":"Endividamento!AK261","v":5.6},{"$f":"Endividamento!AL261","v":5.8},{"$f":"Endividamento!AM261","v":6.1},{"$f":"Endividamento!AN261","v":26.8},{"$f":"Endividamento!AO261","v":27.3},{"$f":"Endividamento!AP261","v":27.8},{"$f":"Endividamento!AQ261","v":29.079000000000001},{"$f":"Endividamento!AR261","v":31.454999999999998},{"$f":"Endividamento!AS261","v":32.143999999999998},{"$f":"Endividamento!AT261","v":32.411999999999999},{"$f":"Endividamento!AU261","v":33.101999999999997},{"$f":"Endividamento!AV261","v":19.917999999999999},{"$f":"Endividamento!AW261","v":20.498999999999999},{"$f":"Endividamento!AX261","v":21.079000000000001},{"$f":"Endividamento!AY261","v":21.658999999999999},{"$f":"Endividamento!AZ261","v":3.903},{"$f":"Endividamento!BA261","v":4.0590000000000002},{"$f":"Endividamento!BB261","v":4.2149999999999999},{"$f":"Endividamento!BC261","v":4.37},{"$f":"Endividamento!BD261","v":25.094000000000001},{"$f":"Endividamento!BE261","v":25.9},{"$f":"Endividamento!BF261","v":26.706},{"$f":"Endividamento!BG261","v":27.510999999999999},{"$f":"Endividamento!BH261","v":15.689},{"$f":"Endividamento!BI261","v":16.297000000000001}]
["EMS","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I262","v":0},{"$f":"Endividamento!J262","v":0},{"$f":"Endividamento!K262","v":0},{"$f":"Endividamento!L262","v":0},{"$f":"Endividamento!M262","v":0},{"$f":"Endividamento!N262","v":0},{"$f":"Endividamento!O262","v":0},{"$f":"Endividamento!P262","v":0},{"$f":"Endividamento!Q262","v":0},{"$f":"Endividamento!R262","v":0},{"$f":"Endividamento!S262","v":0},{"$f":"Endividamento!T262","v":0},{"$f":"Endividamento!U262","v":0},{"$f":"Endividamento!V262","v":0},{"$f":"Endividamento!W262","v":0},{"$f":"Endividamento!X262","v":0},{"$f":"Endividamento!Y262","v":0},{"$f":"Endividamento!Z262","v":0},{"$f":"Endividamento!AA262","v":0},{"$f":"Endividamento!AB262","v":0},{"$f":"Endividamento!AC262","v":0},{"$f":"Endividamento!AD262","v":0},{"$f":"Endividamento!AE262","v":0},{"$f":"Endividamento!AF262","v":0},{"$f":"Endividamento!AG262","v":0},{"$f":"Endividamento!AH262","v":0},{"$f":"Endividamento!AI262","v":0},{"$f":"Endividamento!AJ262","v":0},{"$f":"Endividamento!AK262","v":0},{"$f":"Endividamento!AL262","v":0},{"$f":"Endividamento!AM262","v":0},{"$f":"Endividamento!AN262","v":0},{"$f":"Endividamento!AO262","v":0},{"$f":"Endividamento!AP262","v":0},{"$f":"Endividamento!AQ262","v":0},{"$f":"Endividamento!AR262","v":0},{"$f":"Endividamento!AS262","v":0},{"$f":"Endividamento!AT262","v":0},{"$f":"Endividamento!AU262","v":0},{"$f":"Endividamento!AV262","v":0},{"$f":"Endividamento!AW262","v":0},{"$f":"Endividamento!AX262","v":0},{"$f":"Endividamento!AY262","v":0},{"$f":"Endividamento!AZ262","v":0},{"$f":"Endividamento!BA262","v":0},{"$f":"Endividamento!BB262","v":0},{"$f":"Endividamento!BC262","v":0},{"$f":"Endividamento!BD262","v":"-"},{"$f":"Endividamento!BE262","v":"-"},{"$f":"Endividamento!BF262","v":"-"},{"$f":"Endividamento!BG262","v":"-"},{"$f":"Endividamento!BH262","v":"-"},{"$f":"Endividamento!BI262","v":"-"}]
["EMS","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I263","v":0},{"$f":"Endividamento!J263","v":0},{"$f":"Endividamento!K263","v":0},{"$f":"Endividamento!L263","v":0},{"$f":"Endividamento!M263","v":0},{"$f":"Endividamento!N263","v":0},{"$f":"Endividamento!O263","v":0},{"$f":"Endividamento!P263","v":0},{"$f":"Endividamento!Q263","v":0},{"$f":"Endividamento!R263","v":0},{"$f":"Endividamento!S263","v":0},{"$f":"Endividamento!T263","v":0},{"$f":"Endividamento!U263","v":0},{"$f":"Endividamento!V263","v":0},{"$f":"Endividamento!W263","v":0},{"$f":"Endividamento!X263","v":0},{"$f":"Endividamento!Y263","v":0},{"$f":"Endividamento!Z263","v":0},{"$f":"Endividamento!AA263","v":0},{"$f":"Endividamento!AB263","v":0},{"$f":"Endividamento!AC263","v":0},{"$f":"Endividamento!AD263","v":0},{"$f":"Endividamento!AE263","v":0},{"$f":"Endividamento!AF263","v":0},{"$f":"Endividamento!AG263","v":0},{"$f":"Endividamento!AH263","v":0},{"$f":"Endividamento!AI263","v":0},{"$f":"Endividamento!AJ263","v":0},{"$f":"Endividamento!AK263","v":0},{"$f":"Endividamento!AL263","v":0},{"$f":"Endividamento!AM263","v":0},{"$f":"Endividamento!AN263","v":0},{"$f":"Endividamento!AO263","v":0},{"$f":"Endividamento!AP263","v":0},{"$f":"Endividamento!AQ263","v":0},{"$f":"Endividamento!AR263","v":0},{"$f":"Endividamento!AS263","v":0},{"$f":"Endividamento!AT263","v":0},{"$f":"Endividamento!AU263","v":0},{"$f":"Endividamento!AV263","v":0},{"$f":"Endividamento!AW263","v":0},{"$f":"Endividamento!AX263","v":0},{"$f":"Endividamento!AY263","v":0},{"$f":"Endividamento!AZ263","v":0},{"$f":"Endividamento!BA263","v":0},{"$f":"Endividamento!BB263","v":0},{"$f":"Endividamento!BC263","v":0},{"$f":"Endividamento!BD263","v":"-"},{"$f":"Endividamento!BE263","v":"-"},{"$f":"Endividamento!BF263","v":"-"},{"$f":"Endividamento!BG263","v":"-"},{"$f":"Endividamento!BH263","v":"-"},{"$f":"Endividamento!BI263","v":"-"}]
["EMS","Derivative financial instruments, net",18.608000000000001,61.402999999999999,-69.69529176098888,-42.795000000000002,null,"Derivative financial instruments, net",{"$f":"Endividamento!I264","v":0},{"$f":"Endividamento!J264","v":0},{"$f":"Endividamento!K264","v":0},{"$f":"Endividamento!L264","v":0},{"$f":"Endividamento!M264","v":0},{"$f":"Endividamento!N264","v":0},{"$f":"Endividamento!O264","v":0},{"$f":"Endividamento!P264","v":0},{"$f":"Endividamento!Q264","v":0},{"$f":"Endividamento!R264","v":0},{"$f":"Endividamento!S264","v":0},{"$f":"Endividamento!T264","v":0},{"$f":"Endividamento!U264","v":0},{"$f":"Endividamento!V264","v":0},{"$f":"Endividamento!W264","v":0},{"$f":"Endividamento!X264","v":-29.8},{"$f":"Endividamento!Y264","v":-19.5},{"$f":"Endividamento!Z264","v":0},{"$f":"Endividamento!AA264","v":0},{"$f":"Endividamento!AB264","v":0},{"$f":"Endividamento!AC264","v":0},{"$f":"Endividamento!AD264","v":-7.4},{"$f":"Endividamento!AE264","v":-2.8},{"$f":"Endividamento!AF264","v":-8.5},{"$f":"Endividamento!AG264","v":-8},{"$f":"Endividamento!AH264","v":-20.5},{"$f":"Endividamento!AI264","v":-27.1},{"$f":"Endividamento!AJ264","v":-37},{"$f":"Endividamento!AK264","v":-35.799999999999997},{"$f":"Endividamento!AL264","v":-46.2},{"$f":"Endividamento!AM264","v":-64.3},{"$f":"Endividamento!AN264","v":-60.5},{"$f":"Endividamento!AO264","v":-98},{"$f":"Endividamento!AP264","v":-83.1},{"$f":"Endividamento!AQ264","v":-90.611000000000004},{"$f":"Endividamento!AR264","v":-91.265000000000001},{"$f":"Endividamento!AS264","v":-104.747},{"$f":"Endividamento!AT264","v":-35.366999999999997},{"$f":"Endividamento!AU264","v":-60.627000000000002},{"$f":"Endividamento!AV264","v":-114.73399999999999},{"$f":"Endividamento!AW264","v":-112.608},{"$f":"Endividamento!AX264","v":-145.61099999999999},{"$f":"Endividamento!AY264","v":-116.27800000000001},{"$f":"Endividamento!AZ264","v":-134.09800000000001},{"$f":"Endividamento!BA264","v":-119.622},{"$f":"Endividamento!BB264","v":-121.285},{"$f":"Endividamento!BC264","v":-101.45399999999999},{"$f":"Endividamento!BD264","v":-134.31100000000001},{"$f":"Endividamento!BE264","v":-120.95699999999999},{"$f":"Endividamento!BF264","v":-128.74799999999999},{"$f":"Endividamento!BG264","v":-100.024},{"$f":"Endividamento!BH264","v":-97.137},{"$f":"Endividamento!BI264","v":-90.713999999999999}]
["EMS","Total debts",4130.3549999999996,3421.9940000000006,20.700240853724438,708.36099999999897,null,"Total debts",{"$f":"Endividamento!I265","v":0},{"$f":"Endividamento!J265","v":0},{"$f":"Endividamento!K265","v":0},{"$f":"Endividamento!L265","v":0},{"$f":"Endividamento!M265","v":0},{"$f":"Endividamento!N265","v":0},{"$f":"Endividamento!O265","v":0},{"$f":"Endividamento!P265","v":0},{"$f":"Endividamento!Q265","v":0},{"$f":"Endividamento!R265","v":571.79999999999995},{"$f":"Endividamento!S265","v":633.9},{"$f":"Endividamento!T265","v":850.90000000000009},{"$f":"Endividamento!U265","v":757.2},{"$f":"Endividamento!V265","v":838.6},{"$f":"Endividamento!W265","v":938.5},{"$f":"Endividamento!X265","v":998.10000000000014},{"$f":"Endividamento!Y265","v":1012.3},{"$f":"Endividamento!Z265","v":1205.0999999999999},{"$f":"Endividamento!AA265","v":1123.1999999999998},{"$f":"Endividamento!AB265","v":1107},{"$f":"Endividamento!AC265","v":1092.2},{"$f":"Endividamento!AD265","v":1041.9000000000001},{"$f":"Endividamento!AE265","v":1350.8000000000002},{"$f":"Endividamento!AF265","v":1188.5999999999999},{"$f":"Endividamento!AG265","v":1203.3},{"$f":"Endividamento!AH265","v":1213},{"$f":"Endividamento!AI265","v":1280},{"$f":"Endividamento!AJ265","v":1440.2},{"$f":"Endividamento!AK265","v":3466.7},{"$f":"Endividamento!AL265","v":1605.2},{"$f":"Endividamento!AM265","v":1668},{"$f":"Endividamento!AN265","v":1689.9},{"$f":"Endividamento!AO265","v":1762.9},{"$f":"Endividamento!AP265","v":1847},{"$f":"Endividamento!AQ265","v":1724.5879999999997},{"$f":"Endividamento!AR265","v":1758.1309999999999},{"$f":"Endividamento!AS265","v":1937.415},{"$f":"Endividamento!AT265","v":1900.49},{"$f":"Endividamento!AU265","v":2192.817},{"$f":"Endividamento!AV265","v":2462.5890000000004},{"$f":"Endividamento!AW265","v":2606.6439999999998},{"$f":"Endividamento!AX265","v":2582.4800000000005},{"$f":"Endividamento!AY265","v":3049.5960000000005},{"$f":"Endividamento!AZ265","v":3135.779},{"$f":"Endividamento!BA265","v":3296.3030000000003},{"$f":"Endividamento!BB265","v":3421.9940000000006},{"$f":"Endividamento!BC265","v":3400.93},{"$f":"Endividamento!BD265","v":3621.0409999999997},{"$f":"Endividamento!BE265","v":3782.2370000000001},{"$f":"Endividamento!BF265","v":4130.3549999999996},{"$f":"Endividamento!BG265","v":4390.9520000000002},{"$f":"Endividamento!BH265","v":4537.701},{"$f":"Endividamento!BI265","v":4437.9660000000003}]
["EMS","(-) Cash and cash equivalents ",1076.5709999999999,586.16800000000001,83.662533608112327,490.40299999999991,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I266","v":0},{"$f":"Endividamento!J266","v":0},{"$f":"Endividamento!K266","v":0},{"$f":"Endividamento!L266","v":0},{"$f":"Endividamento!M266","v":0},{"$f":"Endividamento!N266","v":0},{"$f":"Endividamento!O266","v":0},{"$f":"Endividamento!P266","v":0},{"$f":"Endividamento!Q266","v":0},{"$f":"Endividamento!R266","v":37.1},{"$f":"Endividamento!S266","v":123},{"$f":"Endividamento!T266","v":325.10000000000002},{"$f":"Endividamento!U266","v":204.8},{"$f":"Endividamento!V266","v":116.1},{"$f":"Endividamento!W266","v":146.30000000000001},{"$f":"Endividamento!X266","v":310.3},{"$f":"Endividamento!Y266","v":363.3},{"$f":"Endividamento!Z266","v":488.9},{"$f":"Endividamento!AA266","v":362},{"$f":"Endividamento!AB266","v":380.9},{"$f":"Endividamento!AC266","v":400},{"$f":"Endividamento!AD266","v":271.2},{"$f":"Endividamento!AE266","v":561.20000000000005},{"$f":"Endividamento!AF266","v":311.2},{"$f":"Endividamento!AG266","v":240.4},{"$f":"Endividamento!AH266","v":232.5},{"$f":"Endividamento!AI266","v":154.1},{"$f":"Endividamento!AJ266","v":228.1},{"$f":"Endividamento!AK266","v":188.8},{"$f":"Endividamento!AL266","v":187.9},{"$f":"Endividamento!AM266","v":218.2},{"$f":"Endividamento!AN266","v":258.39999999999998},{"$f":"Endividamento!AO266","v":405.4},{"$f":"Endividamento!AP266","v":453.2},{"$f":"Endividamento!AQ266","v":623.80499999999995},{"$f":"Endividamento!AR266","v":659.45799999999997},{"$f":"Endividamento!AS266","v":501.75900000000001},{"$f":"Endividamento!AT266","v":288.77},{"$f":"Endividamento!AU266","v":396.839},{"$f":"Endividamento!AV266","v":361.11399999999998},{"$f":"Endividamento!AW266","v":471.64699999999999},{"$f":"Endividamento!AX266","v":293.24099999999999},{"$f":"Endividamento!AY266","v":509.56700000000001},{"$f":"Endividamento!AZ266","v":438.95299999999997},{"$f":"Endividamento!BA266","v":413.20400000000001},{"$f":"Endividamento!BB266","v":586.16800000000001},{"$f":"Endividamento!BC266","v":477.589},{"$f":"Endividamento!BD266","v":623.66200000000003},{"$f":"Endividamento!BE266","v":824.64499999999998},{"$f":"Endividamento!BF266","v":1076.5709999999999},{"$f":"Endividamento!BG266","v":1087.4570000000001},{"$f":"Endividamento!BH266","v":1032.1980000000001},{"$f":"Endividamento!BI266","v":794.95399999999995}]
["EMS","Total net debts",3053.7839999999997,2835.8260000000005,7.6858735338486639,217.95799999999917,null,"Total net debts",{"$f":"Endividamento!I267","v":0},{"$f":"Endividamento!J267","v":0},{"$f":"Endividamento!K267","v":0},{"$f":"Endividamento!L267","v":0},{"$f":"Endividamento!M267","v":0},{"$f":"Endividamento!N267","v":0},{"$f":"Endividamento!O267","v":0},{"$f":"Endividamento!P267","v":0},{"$f":"Endividamento!Q267","v":0},{"$f":"Endividamento!R267","v":534.69999999999993},{"$f":"Endividamento!S267","v":510.9},{"$f":"Endividamento!T267","v":525.80000000000007},{"$f":"Endividamento!U267","v":552.40000000000009},{"$f":"Endividamento!V267","v":722.5},{"$f":"Endividamento!W267","v":792.2},{"$f":"Endividamento!X267","v":687.80000000000018},{"$f":"Endividamento!Y267","v":649},{"$f":"Endividamento!Z267","v":716.19999999999993},{"$f":"Endividamento!AA267","v":761.19999999999982},{"$f":"Endividamento!AB267","v":726.1},{"$f":"Endividamento!AC267","v":692.2},{"$f":"Endividamento!AD267","v":770.7},{"$f":"Endividamento!AE267","v":789.60000000000014},{"$f":"Endividamento!AF267","v":877.39999999999986},{"$f":"Endividamento!AG267","v":962.9},{"$f":"Endividamento!AH267","v":980.5},{"$f":"Endividamento!AI267","v":1125.9000000000001},{"$f":"Endividamento!AJ267","v":1212.1000000000001},{"$f":"Endividamento!AK267","v":3277.8999999999996},{"$f":"Endividamento!AL267","v":1417.3},{"$f":"Endividamento!AM267","v":1449.8},{"$f":"Endividamento!AN267","v":1431.5},{"$f":"Endividamento!AO267","v":1357.5},{"$f":"Endividamento!AP267","v":1393.8},{"$f":"Endividamento!AQ267","v":1100.7829999999999},{"$f":"Endividamento!AR267","v":1098.6729999999998},{"$f":"Endividamento!AS267","v":1435.6559999999999},{"$f":"Endividamento!AT267","v":1611.72},{"$f":"Endividamento!AU267","v":1795.9780000000001},{"$f":"Endividamento!AV267","v":2101.4750000000004},{"$f":"Endividamento!AW267","v":2134.9969999999998},{"$f":"Endividamento!AX267","v":2289.2390000000005},{"$f":"Endividamento!AY267","v":2540.0290000000005},{"$f":"Endividamento!AZ267","v":2696.826},{"$f":"Endividamento!BA267","v":2883.0990000000002},{"$f":"Endividamento!BB267","v":2835.8260000000005},{"$f":"Endividamento!BC267","v":2923.3409999999999},{"$f":"Endividamento!BD267","v":2997.3789999999999},{"$f":"Endividamento!BE267","v":2957.5920000000001},{"$f":"Endividamento!BF267","v":3053.7839999999997},{"$f":"Endividamento!BG267","v":3303.4949999999999},{"$f":"Endividamento!BH267","v":3505.5029999999997},{"$f":"Endividamento!BI267","v":3643.0120000000006}]
["EMS","(-) CDE Credits",92.858999999999995,47.402000000000001,95.896797603476628,45.456999999999994,null,"(-) CDE Credits",{"$f":"Endividamento!I268","v":0},{"$f":"Endividamento!J268","v":0},{"$f":"Endividamento!K268","v":0},{"$f":"Endividamento!L268","v":0},{"$f":"Endividamento!M268","v":0},{"$f":"Endividamento!N268","v":0},{"$f":"Endividamento!O268","v":0},{"$f":"Endividamento!P268","v":0},{"$f":"Endividamento!Q268","v":0},{"$f":"Endividamento!R268","v":0},{"$f":"Endividamento!S268","v":0},{"$f":"Endividamento!T268","v":0},{"$f":"Endividamento!U268","v":0},{"$f":"Endividamento!V268","v":0},{"$f":"Endividamento!W268","v":110.9},{"$f":"Endividamento!X268","v":36},{"$f":"Endividamento!Y268","v":11.9},{"$f":"Endividamento!Z268","v":21},{"$f":"Endividamento!AA268","v":12},{"$f":"Endividamento!AB268","v":20.2},{"$f":"Endividamento!AC268","v":35.799999999999997},{"$f":"Endividamento!AD268","v":34.299999999999997},{"$f":"Endividamento!AE268","v":31.3},{"$f":"Endividamento!AF268","v":33.799999999999997},{"$f":"Endividamento!AG268","v":34.9},{"$f":"Endividamento!AH268","v":34.799999999999997},{"$f":"Endividamento!AI268","v":36.799999999999997},{"$f":"Endividamento!AJ268","v":35},{"$f":"Endividamento!AK268","v":38.200000000000003},{"$f":"Endividamento!AL268","v":35.299999999999997},{"$f":"Endividamento!AM268","v":31.9},{"$f":"Endividamento!AN268","v":27.9},{"$f":"Endividamento!AO268","v":23.9},{"$f":"Endividamento!AP268","v":23.9},{"$f":"Endividamento!AQ268","v":22.145},{"$f":"Endividamento!AR268","v":24.527000000000001},{"$f":"Endividamento!AS268","v":24.646999999999998},{"$f":"Endividamento!AT268","v":30.05},{"$f":"Endividamento!AU268","v":32.000999999999998},{"$f":"Endividamento!AV268","v":69.379000000000005},{"$f":"Endividamento!AW268","v":38.182000000000002},{"$f":"Endividamento!AX268","v":42.051000000000002},{"$f":"Endividamento!AY268","v":46.234000000000002},{"$f":"Endividamento!AZ268","v":47.973999999999997},{"$f":"Endividamento!BA268","v":40.75},{"$f":"Endividamento!BB268","v":47.402000000000001},{"$f":"Endividamento!BC268","v":44.984000000000002},{"$f":"Endividamento!BD268","v":45.18},{"$f":"Endividamento!BE268","v":68.974000000000004},{"$f":"Endividamento!BF268","v":92.858999999999995},{"$f":"Endividamento!BG268","v":134.26499999999999},{"$f":"Endividamento!BH268","v":183.18600000000001},{"$f":"Endividamento!BI268","v":251.53899999999999}]
["EMS","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I269","v":0},{"$f":"Endividamento!J269","v":0},{"$f":"Endividamento!K269","v":0},{"$f":"Endividamento!L269","v":0},{"$f":"Endividamento!M269","v":0},{"$f":"Endividamento!N269","v":0},{"$f":"Endividamento!O269","v":0},{"$f":"Endividamento!P269","v":0},{"$f":"Endividamento!Q269","v":0},{"$f":"Endividamento!R269","v":0},{"$f":"Endividamento!S269","v":0},{"$f":"Endividamento!T269","v":0},{"$f":"Endividamento!U269","v":0},{"$f":"Endividamento!V269","v":0},{"$f":"Endividamento!W269","v":0},{"$f":"Endividamento!X269","v":0},{"$f":"Endividamento!Y269","v":0},{"$f":"Endividamento!Z269","v":0},{"$f":"Endividamento!AA269","v":0},{"$f":"Endividamento!AB269","v":0},{"$f":"Endividamento!AC269","v":0},{"$f":"Endividamento!AD269","v":0},{"$f":"Endividamento!AE269","v":0},{"$f":"Endividamento!AF269","v":0},{"$f":"Endividamento!AG269","v":0},{"$f":"Endividamento!AH269","v":0},{"$f":"Endividamento!AI269","v":0},{"$f":"Endividamento!AJ269","v":0},{"$f":"Endividamento!AK269","v":0},{"$f":"Endividamento!AL269","v":0},{"$f":"Endividamento!AM269","v":0},{"$f":"Endividamento!AN269","v":0},{"$f":"Endividamento!AO269","v":0},{"$f":"Endividamento!AP269","v":0},{"$f":"Endividamento!AQ269","v":0},{"$f":"Endividamento!AR269","v":0},{"$f":"Endividamento!AS269","v":0},{"$f":"Endividamento!AT269","v":0},{"$f":"Endividamento!AU269","v":0},{"$f":"Endividamento!AV269","v":0},{"$f":"Endividamento!AW269","v":0},{"$f":"Endividamento!AX269","v":0},{"$f":"Endividamento!AY269","v":0},{"$f":"Endividamento!AZ269","v":0},{"$f":"Endividamento!BA269","v":0},{"$f":"Endividamento!BB269","v":0},{"$f":"Endividamento!BC269","v":0},{"$f":"Endividamento!BD269","v":0},{"$f":"Endividamento!BE269","v":0},{"$f":"Endividamento!BF269","v":0},{"$f":"Endividamento!BG269","v":0},{"$f":"Endividamento!BH269","v":0},{"$f":"Endividamento!BI269","v":0}]
["EMS","(-) CVA Credits",-73.947999999999993,90.179000000000002,"-",-164.12700000000001,null,"(-) CVA Credits",{"$f":"Endividamento!I270","v":0},{"$f":"Endividamento!J270","v":0},{"$f":"Endividamento!K270","v":0},{"$f":"Endividamento!L270","v":0},{"$f":"Endividamento!M270","v":0},{"$f":"Endividamento!N270","v":0},{"$f":"Endividamento!O270","v":0},{"$f":"Endividamento!P270","v":0},{"$f":"Endividamento!Q270","v":0},{"$f":"Endividamento!R270","v":0},{"$f":"Endividamento!S270","v":0},{"$f":"Endividamento!T270","v":0},{"$f":"Endividamento!U270","v":0},{"$f":"Endividamento!V270","v":0},{"$f":"Endividamento!W270","v":0},{"$f":"Endividamento!X270","v":111},{"$f":"Endividamento!Y270","v":98.8},{"$f":"Endividamento!Z270","v":39.1},{"$f":"Endividamento!AA270","v":20.5},{"$f":"Endividamento!AB270","v":-31.4},{"$f":"Endividamento!AC270","v":-87.9},{"$f":"Endividamento!AD270","v":-90.8},{"$f":"Endividamento!AE270","v":-19.899999999999999},{"$f":"Endividamento!AF270","v":0},{"$f":"Endividamento!AG270","v":-6},{"$f":"Endividamento!AH270","v":-0.2},{"$f":"Endividamento!AI270","v":72.900000000000006},{"$f":"Endividamento!AJ270","v":81.2},{"$f":"Endividamento!AK270","v":158.6},{"$f":"Endividamento!AL270","v":192.5},{"$f":"Endividamento!AM270","v":177.3},{"$f":"Endividamento!AN270","v":114.5},{"$f":"Endividamento!AO270","v":85.9},{"$f":"Endividamento!AP270","v":105.4},{"$f":"Endividamento!AQ270","v":-162.226},{"$f":"Endividamento!AR270","v":-141.45699999999999},{"$f":"Endividamento!AS270","v":-83.561999999999998},{"$f":"Endividamento!AT270","v":45.250999999999998},{"$f":"Endividamento!AU270","v":148.01},{"$f":"Endividamento!AV270","v":197.96799999999999},{"$f":"Endividamento!AW270","v":184.98500000000001},{"$f":"Endividamento!AX270","v":149.53700000000001},{"$f":"Endividamento!AY270","v":136.63800000000001},{"$f":"Endividamento!AZ270","v":125.07599999999999},{"$f":"Endividamento!BA270","v":90.623000000000005},{"$f":"Endividamento!BB270","v":90.179000000000002},{"$f":"Endividamento!BC270","v":42.768000000000001},{"$f":"Endividamento!BD270","v":63.671999999999997},{"$f":"Endividamento!BE270","v":68.736999999999995},{"$f":"Endividamento!BF270","v":-73.947999999999993},{"$f":"Endividamento!BG270","v":8.5980000000000008},{"$f":"Endividamento!BH270","v":-12.061},{"$f":"Endividamento!BI270","v":-16.082000000000001}]
["EMS","Total net debts less sector credits",3034.8729999999996,2698.2450000000003,12.475812982142065,336.62799999999925,null,"Total net debts less sector credits",{"$f":"Endividamento!I271","v":0},{"$f":"Endividamento!J271","v":0},{"$f":"Endividamento!K271","v":0},{"$f":"Endividamento!L271","v":0},{"$f":"Endividamento!M271","v":0},{"$f":"Endividamento!N271","v":0},{"$f":"Endividamento!O271","v":0},{"$f":"Endividamento!P271","v":0},{"$f":"Endividamento!Q271","v":0},{"$f":"Endividamento!R271","v":534.69999999999993},{"$f":"Endividamento!S271","v":510.9},{"$f":"Endividamento!T271","v":525.80000000000007},{"$f":"Endividamento!U271","v":552.40000000000009},{"$f":"Endividamento!V271","v":722.5},{"$f":"Endividamento!W271","v":681.30000000000007},{"$f":"Endividamento!X271","v":540.80000000000018},{"$f":"Endividamento!Y271","v":538.30000000000007},{"$f":"Endividamento!Z271","v":656.09999999999991},{"$f":"Endividamento!AA271","v":728.69999999999982},{"$f":"Endividamento!AB271","v":737.3},{"$f":"Endividamento!AC271","v":744.30000000000007},{"$f":"Endividamento!AD271","v":827.2},{"$f":"Endividamento!AE271","v":778.20000000000016},{"$f":"Endividamento!AF271","v":843.59999999999991},{"$f":"Endividamento!AG271","v":934},{"$f":"Endividamento!AH271","v":945.90000000000009},{"$f":"Endividamento!AI271","v":1016.2000000000002},{"$f":"Endividamento!AJ271","v":1095.9000000000001},{"$f":"Endividamento!AK271","v":3081.1},{"$f":"Endividamento!AL271","v":1189.5},{"$f":"Endividamento!AM271","v":1240.5999999999999},{"$f":"Endividamento!AN271","v":1289.0999999999999},{"$f":"Endividamento!AO271","v":1247.6999999999998},{"$f":"Endividamento!AP271","v":1264.4999999999998},{"$f":"Endividamento!AQ271","v":1240.864},{"$f":"Endividamento!AR271","v":1215.6029999999996},{"$f":"Endividamento!AS271","v":1494.5709999999999},{"$f":"Endividamento!AT271","v":1536.4190000000001},{"$f":"Endividamento!AU271","v":1615.9670000000001},{"$f":"Endividamento!AV271","v":1834.1280000000004},{"$f":"Endividamento!AW271","v":1911.83},{"$f":"Endividamento!AX271","v":2097.6510000000007},{"$f":"Endividamento!AY271","v":2357.1570000000006},{"$f":"Endividamento!AZ271","v":2523.7759999999998},{"$f":"Endividamento!BA271","v":2751.7260000000001},{"$f":"Endividamento!BB271","v":2698.2450000000003},{"$f":"Endividamento!BC271","v":2835.5889999999999},{"$f":"Endividamento!BD271","v":2888.527},{"$f":"Endividamento!BE271","v":2819.8809999999999},{"$f":"Endividamento!BF271","v":3034.8729999999996},{"$f":"Endividamento!BG271","v":3160.6320000000001},{"$f":"Endividamento!BH271","v":3334.3779999999997},{"$f":"Endividamento!BI271","v":3407.5550000000007}]
["EMS"]
["ETO","ETO",null,null,null,null,null,{"$f":"B273","v":"ETO"}]
["ETO"]
["ETO"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ETO"]
["ETO"]
["ETO"]
["ETO","Current ",{"$f":"INDEX($H$275:$XFD$300,MATCH($B279,$H$275:$H$300,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":400.82600000000002},503.33699999999999,{"$f":"IFERROR(IF((C279/D279-1)*100<=-100,\"-\",IF((C279/D279-1)*100=0,\"-\",(C279/D279-1)*100)),\"-\")","v":-20.366275477463404},{"$f":"C279-D279","v":-102.51099999999997},null,"Current ",{"$f":"Endividamento!I279","v":0},{"$f":"Endividamento!J279","v":0},{"$f":"Endividamento!K279","v":0},{"$f":"Endividamento!L279","v":0},{"$f":"Endividamento!M279","v":0},{"$f":"Endividamento!N279","v":0},{"$f":"Endividamento!O279","v":0},{"$f":"Endividamento!P279","v":0},{"$f":"Endividamento!Q279","v":0},{"$f":"Endividamento!R279","v":91.9},{"$f":"Endividamento!S279","v":122.19999999999999},{"$f":"Endividamento!T279","v":20.399999999999999},{"$f":"Endividamento!U279","v":43.7},{"$f":"Endividamento!V279","v":37.4},{"$f":"Endividamento!W279","v":12.200000000000003},{"$f":"Endividamento!X279","v":117.89999999999999},{"$f":"Endividamento!Y279","v":125.4},{"$f":"Endividamento!Z279","v":259.5},{"$f":"Endividamento!AA279","v":301.8},{"$f":"Endividamento!AB279","v":162.5},{"$f":"Endividamento!AC279","v":190.90000000000003},{"$f":"Endividamento!AD279","v":189.20000000000002},{"$f":"Endividamento!AE279","v":192.50000000000006},{"$f":"Endividamento!AF279","v":339.6},{"$f":"Endividamento!AG279","v":341.59999999999997},{"$f":"Endividamento!AH279","v":244.6},{"$f":"Endividamento!AI279","v":549.29999999999995},{"$f":"Endividamento!AJ279","v":377.7},{"$f":"Endividamento!AK279","v":372.6},{"$f":"Endividamento!AL279","v":361.4},{"$f":"Endividamento!AM279","v":31.9},{"$f":"Endividamento!AN279","v":55.300000000000004},{"$f":"Endividamento!AO279","v":175.79999999999998},{"$f":"Endividamento!AP279","v":396.1},{"$f":"Endividamento!AQ279","v":395.28700000000003},{"$f":"Endividamento!AR279","v":389.44299999999998},{"$f":"Endividamento!AS279","v":282.07100000000003},{"$f":"Endividamento!AT279","v":132.41800000000003},{"$f":"Endividamento!AU279","v":151.73600000000002},{"$f":"Endividamento!AV279","v":174.137},{"$f":"Endividamento!AW279","v":194.87899999999999},{"$f":"Endividamento!AX279","v":122.46799999999999},{"$f":"Endividamento!AY279","v":215.26000000000005},{"$f":"Endividamento!AZ279","v":153.12399999999997},{"$f":"Endividamento!BA279","v":247.91899999999998},{"$f":"Endividamento!BB279","v":503.33699999999999},{"$f":"Endividamento!BC279","v":515.15500000000009},{"$f":"Endividamento!BD279","v":510.19799999999992},{"$f":"Endividamento!BE279","v":633.50300000000004},{"$f":"Endividamento!BF279","v":400.82600000000002},{"$f":"Endividamento!BG279","v":667.154},{"$f":"Endividamento!BH279","v":663.07899999999984},{"$f":"Endividamento!BI279","v":599.97699999999998}]
["ETO","Loans, financing and leasing",45.93,87.248999999999995,-47.357562837396415,-41.318999999999996,null,"Loans, financing and leasing",{"$f":"Endividamento!I280","v":0},{"$f":"Endividamento!J280","v":0},{"$f":"Endividamento!K280","v":0},{"$f":"Endividamento!L280","v":0},{"$f":"Endividamento!M280","v":0},{"$f":"Endividamento!N280","v":0},{"$f":"Endividamento!O280","v":0},{"$f":"Endividamento!P280","v":0},{"$f":"Endividamento!Q280","v":0},{"$f":"Endividamento!R280","v":63.7},{"$f":"Endividamento!S280","v":63.7},{"$f":"Endividamento!T280","v":19.5},{"$f":"Endividamento!U280","v":19.100000000000001},{"$f":"Endividamento!V280","v":19.5},{"$f":"Endividamento!W280","v":24.7},{"$f":"Endividamento!X280","v":79.2},{"$f":"Endividamento!Y280","v":87.6},{"$f":"Endividamento!Z280","v":211.9},{"$f":"Endividamento!AA280","v":241.9},{"$f":"Endividamento!AB280","v":130},{"$f":"Endividamento!AC280","v":155.9},{"$f":"Endividamento!AD280","v":165},{"$f":"Endividamento!AE280","v":163.80000000000001},{"$f":"Endividamento!AF280","v":316.3},{"$f":"Endividamento!AG280","v":316},{"$f":"Endividamento!AH280","v":204.7},{"$f":"Endividamento!AI280","v":497},{"$f":"Endividamento!AJ280","v":336.3},{"$f":"Endividamento!AK280","v":323.39999999999998},{"$f":"Endividamento!AL280","v":311.5},{"$f":"Endividamento!AM280","v":6},{"$f":"Endividamento!AN280","v":4},{"$f":"Endividamento!AO280","v":186.5},{"$f":"Endividamento!AP280","v":548.6},{"$f":"Endividamento!AQ280","v":559.61199999999997},{"$f":"Endividamento!AR280","v":514.63},{"$f":"Endividamento!AS280","v":359.86799999999999},{"$f":"Endividamento!AT280","v":60.73},{"$f":"Endividamento!AU280","v":69.736000000000004},{"$f":"Endividamento!AV280","v":74.072000000000003},{"$f":"Endividamento!AW280","v":67.965999999999994},{"$f":"Endividamento!AX280","v":15.081},{"$f":"Endividamento!AY280","v":15.192},{"$f":"Endividamento!AZ280","v":15.247},{"$f":"Endividamento!BA280","v":90.616},{"$f":"Endividamento!BB280","v":87.248999999999995},{"$f":"Endividamento!BC280","v":91.418000000000006},{"$f":"Endividamento!BD280","v":89.795000000000002},{"$f":"Endividamento!BE280","v":15.898999999999999},{"$f":"Endividamento!BF280","v":45.93},{"$f":"Endividamento!BG280","v":297.73899999999998},{"$f":"Endividamento!BH280","v":269.73399999999998},{"$f":"Endividamento!BI280","v":386.584}]
["ETO","Debentures",328.49200000000002,407.03399999999999,-19.29617673216487,-78.541999999999973,null,"Debentures",{"$f":"Endividamento!I281","v":0},{"$f":"Endividamento!J281","v":0},{"$f":"Endividamento!K281","v":0},{"$f":"Endividamento!L281","v":0},{"$f":"Endividamento!M281","v":0},{"$f":"Endividamento!N281","v":0},{"$f":"Endividamento!O281","v":0},{"$f":"Endividamento!P281","v":0},{"$f":"Endividamento!Q281","v":0},{"$f":"Endividamento!R281","v":0},{"$f":"Endividamento!S281","v":0},{"$f":"Endividamento!T281","v":0},{"$f":"Endividamento!U281","v":2},{"$f":"Endividamento!V281","v":1.7},{"$f":"Endividamento!W281","v":7.9},{"$f":"Endividamento!X281","v":10.3},{"$f":"Endividamento!Y281","v":0},{"$f":"Endividamento!Z281","v":0},{"$f":"Endividamento!AA281","v":0},{"$f":"Endividamento!AB281","v":0},{"$f":"Endividamento!AC281","v":0},{"$f":"Endividamento!AD281","v":0},{"$f":"Endividamento!AE281","v":0.3},{"$f":"Endividamento!AF281","v":2.7},{"$f":"Endividamento!AG281","v":5.9},{"$f":"Endividamento!AH281","v":5.3},{"$f":"Endividamento!AI281","v":8.6999999999999993},{"$f":"Endividamento!AJ281","v":4.7},{"$f":"Endividamento!AK281","v":6.1},{"$f":"Endividamento!AL281","v":8},{"$f":"Endividamento!AM281","v":15.7},{"$f":"Endividamento!AN281","v":45.7},{"$f":"Endividamento!AO281","v":50.2},{"$f":"Endividamento!AP281","v":45.3},{"$f":"Endividamento!AQ281","v":47.680999999999997},{"$f":"Endividamento!AR281","v":44.866},{"$f":"Endividamento!AS281","v":47.203000000000003},{"$f":"Endividamento!AT281","v":94.353999999999999},{"$f":"Endividamento!AU281","v":101.02800000000001},{"$f":"Endividamento!AV281","v":111.374},{"$f":"Endividamento!AW281","v":125.006},{"$f":"Endividamento!AX281","v":62.677999999999997},{"$f":"Endividamento!AY281","v":177.10400000000001},{"$f":"Endividamento!AZ281","v":108.383},{"$f":"Endividamento!BA281","v":128.351},{"$f":"Endividamento!BB281","v":407.03399999999999},{"$f":"Endividamento!BC281","v":418.47300000000001},{"$f":"Endividamento!BD281","v":416.35899999999998},{"$f":"Endividamento!BE281","v":625.07600000000002},{"$f":"Endividamento!BF281","v":328.49200000000002},{"$f":"Endividamento!BG281","v":334.63600000000002},{"$f":"Endividamento!BH281","v":328.14499999999998},{"$f":"Endividamento!BI281","v":141.44200000000001}]
["ETO","Debt charges",36.134,12.506,188.93331201023508,23.628,null,"Debt charges",{"$f":"Endividamento!I282","v":0},{"$f":"Endividamento!J282","v":0},{"$f":"Endividamento!K282","v":0},{"$f":"Endividamento!L282","v":0},{"$f":"Endividamento!M282","v":0},{"$f":"Endividamento!N282","v":0},{"$f":"Endividamento!O282","v":0},{"$f":"Endividamento!P282","v":0},{"$f":"Endividamento!Q282","v":0},{"$f":"Endividamento!R282","v":28.2},{"$f":"Endividamento!S282","v":29.9},{"$f":"Endividamento!T282","v":0.7},{"$f":"Endividamento!U282","v":0.9},{"$f":"Endividamento!V282","v":7.2},{"$f":"Endividamento!W282","v":6},{"$f":"Endividamento!X282","v":3.3},{"$f":"Endividamento!Y282","v":6.9},{"$f":"Endividamento!Z282","v":3.4},{"$f":"Endividamento!AA282","v":6.6},{"$f":"Endividamento!AB282","v":3.5},{"$f":"Endividamento!AC282","v":9},{"$f":"Endividamento!AD282","v":8.6999999999999993},{"$f":"Endividamento!AE282","v":11.9},{"$f":"Endividamento!AF282","v":3.1},{"$f":"Endividamento!AG282","v":6.1},{"$f":"Endividamento!AH282","v":14.1},{"$f":"Endividamento!AI282","v":25},{"$f":"Endividamento!AJ282","v":18},{"$f":"Endividamento!AK282","v":25.8},{"$f":"Endividamento!AL282","v":28.5},{"$f":"Endividamento!AM282","v":5.2},{"$f":"Endividamento!AN282","v":2.1},{"$f":"Endividamento!AO282","v":6.1},{"$f":"Endividamento!AP282","v":2.5},{"$f":"Endividamento!AQ282","v":5.9290000000000003},{"$f":"Endividamento!AR282","v":2.3029999999999999},{"$f":"Endividamento!AS282","v":5.7240000000000002},{"$f":"Endividamento!AT282","v":0.61599999999999999},{"$f":"Endividamento!AU282","v":0.80800000000000005},{"$f":"Endividamento!AV282","v":0.86299999999999999},{"$f":"Endividamento!AW282","v":0.81499999999999995},{"$f":"Endividamento!AX282","v":0.67800000000000005},{"$f":"Endividamento!AY282","v":1.3},{"$f":"Endividamento!AZ282","v":4.8899999999999997},{"$f":"Endividamento!BA282","v":8.7129999999999992},{"$f":"Endividamento!BB282","v":12.506},{"$f":"Endividamento!BC282","v":20.376000000000001},{"$f":"Endividamento!BD282","v":27.901},{"$f":"Endividamento!BE282","v":26.917000000000002},{"$f":"Endividamento!BF282","v":36.134},{"$f":"Endividamento!BG282","v":36.087000000000003},{"$f":"Endividamento!BH282","v":49.05},{"$f":"Endividamento!BI282","v":46.232999999999997}]
["ETO","Tax financing and employee benefits",4.0780000000000003,2.7839999999999998,46.479885057471293,1.2940000000000005,null,"Tax financing and employee benefits",{"$f":"Endividamento!I283","v":0},{"$f":"Endividamento!J283","v":0},{"$f":"Endividamento!K283","v":0},{"$f":"Endividamento!L283","v":0},{"$f":"Endividamento!M283","v":0},{"$f":"Endividamento!N283","v":0},{"$f":"Endividamento!O283","v":0},{"$f":"Endividamento!P283","v":0},{"$f":"Endividamento!Q283","v":0},{"$f":"Endividamento!R283","v":0},{"$f":"Endividamento!S283","v":28.6},{"$f":"Endividamento!T283","v":0.2},{"$f":"Endividamento!U283","v":0.2},{"$f":"Endividamento!V283","v":0.3},{"$f":"Endividamento!W283","v":0.2},{"$f":"Endividamento!X283","v":0.3},{"$f":"Endividamento!Y283","v":0.3},{"$f":"Endividamento!Z283","v":1.1000000000000001},{"$f":"Endividamento!AA283","v":1.2},{"$f":"Endividamento!AB283","v":0.3},{"$f":"Endividamento!AC283","v":0.8},{"$f":"Endividamento!AD283","v":0.8},{"$f":"Endividamento!AE283","v":0.8},{"$f":"Endividamento!AF283","v":1.5},{"$f":"Endividamento!AG283","v":1.5},{"$f":"Endividamento!AH283","v":1.5},{"$f":"Endividamento!AI283","v":1.5},{"$f":"Endividamento!AJ283","v":2.8},{"$f":"Endividamento!AK283","v":2.8},{"$f":"Endividamento!AL283","v":2.8},{"$f":"Endividamento!AM283","v":2.8},{"$f":"Endividamento!AN283","v":4.0999999999999996},{"$f":"Endividamento!AO283","v":4.0999999999999996},{"$f":"Endividamento!AP283","v":4.0999999999999996},{"$f":"Endividamento!AQ283","v":4.0949999999999998},{"$f":"Endividamento!AR283","v":3.335},{"$f":"Endividamento!AS283","v":3.335},{"$f":"Endividamento!AT283","v":3.335},{"$f":"Endividamento!AU283","v":3.335},{"$f":"Endividamento!AV283","v":1.988},{"$f":"Endividamento!AW283","v":1.988},{"$f":"Endividamento!AX283","v":1.782},{"$f":"Endividamento!AY283","v":1.782},{"$f":"Endividamento!AZ283","v":2.7839999999999998},{"$f":"Endividamento!BA283","v":2.7839999999999998},{"$f":"Endividamento!BB283","v":2.7839999999999998},{"$f":"Endividamento!BC283","v":2.7839999999999998},{"$f":"Endividamento!BD283","v":4.0780000000000003},{"$f":"Endividamento!BE283","v":4.0780000000000003},{"$f":"Endividamento!BF283","v":4.0780000000000003},{"$f":"Endividamento!BG283","v":4.0780000000000003},{"$f":"Endividamento!BH283","v":2.3140000000000001},{"$f":"Endividamento!BI283","v":2.3140000000000001}]
["ETO","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I284","v":0},{"$f":"Endividamento!J284","v":0},{"$f":"Endividamento!K284","v":0},{"$f":"Endividamento!L284","v":0},{"$f":"Endividamento!M284","v":0},{"$f":"Endividamento!N284","v":0},{"$f":"Endividamento!O284","v":0},{"$f":"Endividamento!P284","v":0},{"$f":"Endividamento!Q284","v":0},{"$f":"Endividamento!R284","v":0},{"$f":"Endividamento!S284","v":0},{"$f":"Endividamento!T284","v":0},{"$f":"Endividamento!U284","v":21.5},{"$f":"Endividamento!V284","v":8.6999999999999993},{"$f":"Endividamento!W284","v":0.8},{"$f":"Endividamento!X284","v":2.6},{"$f":"Endividamento!Y284","v":4.4000000000000004},{"$f":"Endividamento!Z284","v":6.2},{"$f":"Endividamento!AA284","v":11.8},{"$f":"Endividamento!AB284","v":14},{"$f":"Endividamento!AC284","v":7.4},{"$f":"Endividamento!AD284","v":7.4},{"$f":"Endividamento!AE284","v":7.4},{"$f":"Endividamento!AF284","v":13.1},{"$f":"Endividamento!AG284","v":7.4},{"$f":"Endividamento!AH284","v":7.4},{"$f":"Endividamento!AI284","v":6.8},{"$f":"Endividamento!AJ284","v":5},{"$f":"Endividamento!AK284","v":3.2},{"$f":"Endividamento!AL284","v":1.4},{"$f":"Endividamento!AM284","v":0},{"$f":"Endividamento!AN284","v":0},{"$f":"Endividamento!AO284","v":0},{"$f":"Endividamento!AP284","v":0},{"$f":"Endividamento!AQ284","v":0},{"$f":"Endividamento!AR284","v":0},{"$f":"Endividamento!AS284","v":0},{"$f":"Endividamento!AT284","v":0},{"$f":"Endividamento!AU284","v":0},{"$f":"Endividamento!AV284","v":0},{"$f":"Endividamento!AW284","v":0},{"$f":"Endividamento!AX284","v":0},{"$f":"Endividamento!AY284","v":0},{"$f":"Endividamento!AZ284","v":0},{"$f":"Endividamento!BA284","v":0},{"$f":"Endividamento!BB284","v":0},{"$f":"Endividamento!BC284","v":0},{"$f":"Endividamento!BD284","v":"-"},{"$f":"Endividamento!BE284","v":"-"},{"$f":"Endividamento!BF284","v":"-"},{"$f":"Endividamento!BG284","v":"-"},{"$f":"Endividamento!BH284","v":"-"},{"$f":"Endividamento!BI284","v":"-"}]
["ETO","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I285","v":0},{"$f":"Endividamento!J285","v":0},{"$f":"Endividamento!K285","v":0},{"$f":"Endividamento!L285","v":0},{"$f":"Endividamento!M285","v":0},{"$f":"Endividamento!N285","v":0},{"$f":"Endividamento!O285","v":0},{"$f":"Endividamento!P285","v":0},{"$f":"Endividamento!Q285","v":0},{"$f":"Endividamento!R285","v":0},{"$f":"Endividamento!S285","v":0},{"$f":"Endividamento!T285","v":0},{"$f":"Endividamento!U285","v":0},{"$f":"Endividamento!V285","v":0},{"$f":"Endividamento!W285","v":0},{"$f":"Endividamento!X285","v":0},{"$f":"Endividamento!Y285","v":0},{"$f":"Endividamento!Z285","v":0},{"$f":"Endividamento!AA285","v":0},{"$f":"Endividamento!AB285","v":0},{"$f":"Endividamento!AC285","v":0},{"$f":"Endividamento!AD285","v":0},{"$f":"Endividamento!AE285","v":0},{"$f":"Endividamento!AF285","v":0},{"$f":"Endividamento!AG285","v":0},{"$f":"Endividamento!AH285","v":0},{"$f":"Endividamento!AI285","v":0},{"$f":"Endividamento!AJ285","v":0},{"$f":"Endividamento!AK285","v":0},{"$f":"Endividamento!AL285","v":0},{"$f":"Endividamento!AM285","v":0},{"$f":"Endividamento!AN285","v":0},{"$f":"Endividamento!AO285","v":0},{"$f":"Endividamento!AP285","v":0},{"$f":"Endividamento!AQ285","v":0},{"$f":"Endividamento!AR285","v":0},{"$f":"Endividamento!AS285","v":0},{"$f":"Endividamento!AT285","v":0},{"$f":"Endividamento!AU285","v":0},{"$f":"Endividamento!AV285","v":0},{"$f":"Endividamento!AW285","v":0},{"$f":"Endividamento!AX285","v":0},{"$f":"Endividamento!AY285","v":0},{"$f":"Endividamento!AZ285","v":0},{"$f":"Endividamento!BA285","v":0},{"$f":"Endividamento!BB285","v":0},{"$f":"Endividamento!BC285","v":0},{"$f":"Endividamento!BD285","v":"-"},{"$f":"Endividamento!BE285","v":"-"},{"$f":"Endividamento!BF285","v":"-"},{"$f":"Endividamento!BG285","v":"-"},{"$f":"Endividamento!BH285","v":"-"},{"$f":"Endividamento!BI285","v":"-"}]
["ETO","Derivative financial instruments, net",-13.808,-6.2359999999999998,121.4239897370109,-7.5720000000000001,null,"Derivative financial instruments, net",{"$f":"Endividamento!I286","v":0},{"$f":"Endividamento!J286","v":0},{"$f":"Endividamento!K286","v":0},{"$f":"Endividamento!L286","v":0},{"$f":"Endividamento!M286","v":0},{"$f":"Endividamento!N286","v":0},{"$f":"Endividamento!O286","v":0},{"$f":"Endividamento!P286","v":0},{"$f":"Endividamento!Q286","v":0},{"$f":"Endividamento!R286","v":0},{"$f":"Endividamento!S286","v":0},{"$f":"Endividamento!T286","v":0},{"$f":"Endividamento!U286","v":0},{"$f":"Endividamento!V286","v":0},{"$f":"Endividamento!W286","v":-27.4},{"$f":"Endividamento!X286","v":22.2},{"$f":"Endividamento!Y286","v":26.2},{"$f":"Endividamento!Z286","v":36.9},{"$f":"Endividamento!AA286","v":40.299999999999997},{"$f":"Endividamento!AB286","v":14.7},{"$f":"Endividamento!AC286","v":17.8},{"$f":"Endividamento!AD286","v":7.3},{"$f":"Endividamento!AE286","v":8.3000000000000007},{"$f":"Endividamento!AF286","v":2.9},{"$f":"Endividamento!AG286","v":4.7},{"$f":"Endividamento!AH286","v":11.6},{"$f":"Endividamento!AI286","v":10.3},{"$f":"Endividamento!AJ286","v":10.9},{"$f":"Endividamento!AK286","v":11.3},{"$f":"Endividamento!AL286","v":9.1999999999999993},{"$f":"Endividamento!AM286","v":2.2000000000000002},{"$f":"Endividamento!AN286","v":-0.6},{"$f":"Endividamento!AO286","v":-71.099999999999994},{"$f":"Endividamento!AP286","v":-204.4},{"$f":"Endividamento!AQ286","v":-222.03},{"$f":"Endividamento!AR286","v":-175.691},{"$f":"Endividamento!AS286","v":-134.059},{"$f":"Endividamento!AT286","v":-26.617000000000001},{"$f":"Endividamento!AU286","v":-23.170999999999999},{"$f":"Endividamento!AV286","v":-14.16},{"$f":"Endividamento!AW286","v":-0.89600000000000002},{"$f":"Endividamento!AX286","v":42.249000000000002},{"$f":"Endividamento!AY286","v":19.882000000000001},{"$f":"Endividamento!AZ286","v":21.82},{"$f":"Endividamento!BA286","v":17.454999999999998},{"$f":"Endividamento!BB286","v":-6.2359999999999998},{"$f":"Endividamento!BC286","v":-17.896000000000001},{"$f":"Endividamento!BD286","v":-27.934999999999999},{"$f":"Endividamento!BE286","v":-38.466999999999999},{"$f":"Endividamento!BF286","v":-13.808},{"$f":"Endividamento!BG286","v":-5.3860000000000001},{"$f":"Endividamento!BH286","v":13.836},{"$f":"Endividamento!BI286","v":23.404}]
["ETO","Noncurrent",1637.8920000000001,1070.6770000000001,52.977228426500233,567.21499999999992,null,"Noncurrent",{"$f":"Endividamento!I287","v":0},{"$f":"Endividamento!J287","v":0},{"$f":"Endividamento!K287","v":0},{"$f":"Endividamento!L287","v":0},{"$f":"Endividamento!M287","v":0},{"$f":"Endividamento!N287","v":0},{"$f":"Endividamento!O287","v":0},{"$f":"Endividamento!P287","v":0},{"$f":"Endividamento!Q287","v":0},{"$f":"Endividamento!R287","v":179.8},{"$f":"Endividamento!S287","v":204.6},{"$f":"Endividamento!T287","v":238.5},{"$f":"Endividamento!U287","v":254.8},{"$f":"Endividamento!V287","v":450.5},{"$f":"Endividamento!W287","v":484.50000000000006},{"$f":"Endividamento!X287","v":544.20000000000005},{"$f":"Endividamento!Y287","v":490.8},{"$f":"Endividamento!Z287","v":447.30000000000007},{"$f":"Endividamento!AA287","v":411.6},{"$f":"Endividamento!AB287","v":475.9},{"$f":"Endividamento!AC287","v":448.4},{"$f":"Endividamento!AD287","v":501.4},{"$f":"Endividamento!AE287","v":539.4},{"$f":"Endividamento!AF287","v":528},{"$f":"Endividamento!AG287","v":584.9},{"$f":"Endividamento!AH287","v":883.70000000000016},{"$f":"Endividamento!AI287","v":580.30000000000007},{"$f":"Endividamento!AJ287","v":818.4},{"$f":"Endividamento!AK287","v":811.20000000000016},{"$f":"Endividamento!AL287","v":1215.7},{"$f":"Endividamento!AM287","v":1226.8},{"$f":"Endividamento!AN287","v":1202.0999999999999},{"$f":"Endividamento!AO287","v":1114.4000000000001},{"$f":"Endividamento!AP287","v":883.9},{"$f":"Endividamento!AQ287","v":883.904},{"$f":"Endividamento!AR287","v":891.95600000000002},{"$f":"Endividamento!AS287","v":1068.2930000000001},{"$f":"Endividamento!AT287","v":993.71100000000024},{"$f":"Endividamento!AU287","v":1055.1569999999999},{"$f":"Endividamento!AV287","v":1070.6779999999999},{"$f":"Endividamento!AW287","v":1064.7760000000001},{"$f":"Endividamento!AX287","v":1151.3319999999999},{"$f":"Endividamento!AY287","v":1178.9780000000001},{"$f":"Endividamento!AZ287","v":1174.415},{"$f":"Endividamento!BA287","v":1300.444},{"$f":"Endividamento!BB287","v":1070.6770000000001},{"$f":"Endividamento!BC287","v":1139.6859999999999},{"$f":"Endividamento!BD287","v":1216.9960000000001},{"$f":"Endividamento!BE287","v":1118.742},{"$f":"Endividamento!BF287","v":1637.8920000000001},{"$f":"Endividamento!BG287","v":1473.3639999999998},{"$f":"Endividamento!BH287","v":1591.5719999999999},{"$f":"Endividamento!BI287","v":1828.989}]
["ETO","Loans, financing and leasing",45.93,87.248999999999995,-47.357562837396415,-41.318999999999996,null,"Loans, financing and leasing",{"$f":"Endividamento!I288","v":0},{"$f":"Endividamento!J288","v":0},{"$f":"Endividamento!K288","v":0},{"$f":"Endividamento!L288","v":0},{"$f":"Endividamento!M288","v":0},{"$f":"Endividamento!N288","v":0},{"$f":"Endividamento!O288","v":0},{"$f":"Endividamento!P288","v":0},{"$f":"Endividamento!Q288","v":0},{"$f":"Endividamento!R288","v":129.80000000000001},{"$f":"Endividamento!S288","v":125.3},{"$f":"Endividamento!T288","v":187.8},{"$f":"Endividamento!U288","v":183},{"$f":"Endividamento!V288","v":380},{"$f":"Endividamento!W288","v":418.6},{"$f":"Endividamento!X288","v":544},{"$f":"Endividamento!Y288","v":509.2},{"$f":"Endividamento!Z288","v":450.3},{"$f":"Endividamento!AA288","v":418.2},{"$f":"Endividamento!AB288","v":480.9},{"$f":"Endividamento!AC288","v":447.8},{"$f":"Endividamento!AD288","v":511.1},{"$f":"Endividamento!AE288","v":470.7},{"$f":"Endividamento!AF288","v":332.8},{"$f":"Endividamento!AG288","v":392.8},{"$f":"Endividamento!AH288","v":715.1},{"$f":"Endividamento!AI288","v":427.8},{"$f":"Endividamento!AJ288","v":418.9},{"$f":"Endividamento!AK288","v":413.8},{"$f":"Endividamento!AL288","v":415.7},{"$f":"Endividamento!AM288","v":452.2},{"$f":"Endividamento!AN288","v":434.8},{"$f":"Endividamento!AO288","v":402.6},{"$f":"Endividamento!AP288","v":64.400000000000006},{"$f":"Endividamento!AQ288","v":65.114999999999995},{"$f":"Endividamento!AR288","v":59.420999999999999},{"$f":"Endividamento!AS288","v":249.096},{"$f":"Endividamento!AT288","v":177.13499999999999},{"$f":"Endividamento!AU288","v":251.86099999999999},{"$f":"Endividamento!AV288","v":255.41200000000001},{"$f":"Endividamento!AW288","v":240.96700000000001},{"$f":"Endividamento!AX288","v":252.178},{"$f":"Endividamento!AY288","v":349.71300000000002},{"$f":"Endividamento!AZ288","v":346.077},{"$f":"Endividamento!BA288","v":268.31099999999998},{"$f":"Endividamento!BB288","v":297.404},{"$f":"Endividamento!BC288","v":443.495},{"$f":"Endividamento!BD288","v":440.29300000000001},{"$f":"Endividamento!BE288","v":539.24199999999996},{"$f":"Endividamento!BF288","v":632.91099999999994},{"$f":"Endividamento!BG288","v":548.54899999999998},{"$f":"Endividamento!BH288","v":716.91},{"$f":"Endividamento!BI288","v":575.39300000000003}]
["ETO","Debentures",328.49200000000002,407.03399999999999,-19.29617673216487,-78.541999999999973,null,"Debentures",{"$f":"Endividamento!I289","v":0},{"$f":"Endividamento!J289","v":0},{"$f":"Endividamento!K289","v":0},{"$f":"Endividamento!L289","v":0},{"$f":"Endividamento!M289","v":0},{"$f":"Endividamento!N289","v":0},{"$f":"Endividamento!O289","v":0},{"$f":"Endividamento!P289","v":0},{"$f":"Endividamento!Q289","v":0},{"$f":"Endividamento!R289","v":50},{"$f":"Endividamento!S289","v":49.7},{"$f":"Endividamento!T289","v":49.7},{"$f":"Endividamento!U289","v":49.8},{"$f":"Endividamento!V289","v":48.4},{"$f":"Endividamento!W289","v":44.3},{"$f":"Endividamento!X289","v":40.1},{"$f":"Endividamento!Y289","v":0},{"$f":"Endividamento!Z289","v":0},{"$f":"Endividamento!AA289","v":0},{"$f":"Endividamento!AB289","v":0},{"$f":"Endividamento!AC289","v":0},{"$f":"Endividamento!AD289","v":0},{"$f":"Endividamento!AE289","v":73.599999999999994},{"$f":"Endividamento!AF289","v":204.6},{"$f":"Endividamento!AG289","v":205.8},{"$f":"Endividamento!AH289","v":206.8},{"$f":"Endividamento!AI289","v":207.9},{"$f":"Endividamento!AJ289","v":465.8},{"$f":"Endividamento!AK289","v":464.1},{"$f":"Endividamento!AL289","v":881.3},{"$f":"Endividamento!AM289","v":891.1},{"$f":"Endividamento!AN289","v":860.2},{"$f":"Endividamento!AO289","v":849.6},{"$f":"Endividamento!AP289","v":866.2},{"$f":"Endividamento!AQ289","v":865.94299999999998},{"$f":"Endividamento!AR289","v":902.99699999999996},{"$f":"Endividamento!AS289","v":895.58299999999997},{"$f":"Endividamento!AT289","v":850.53300000000002},{"$f":"Endividamento!AU289","v":849.74699999999996},{"$f":"Endividamento!AV289","v":886.23500000000001},{"$f":"Endividamento!AW289","v":898.66300000000001},{"$f":"Endividamento!AX289","v":990.89499999999998},{"$f":"Endividamento!AY289","v":886.24599999999998},{"$f":"Endividamento!AZ289","v":891.23900000000003},{"$f":"Endividamento!BA289","v":1108.306},{"$f":"Endividamento!BB289","v":843.24800000000005},{"$f":"Endividamento!BC289","v":729.16},{"$f":"Endividamento!BD289","v":825.36900000000003},{"$f":"Endividamento!BE289","v":627.67100000000005},{"$f":"Endividamento!BF289","v":1057.587},{"$f":"Endividamento!BG289","v":954.39300000000003},{"$f":"Endividamento!BH289","v":952.29899999999998},{"$f":"Endividamento!BI289","v":1291.6320000000001}]
["ETO","Tax financing and employee benefits",4.0780000000000003,2.7839999999999998,46.479885057471293,1.2940000000000005,null,"Tax financing and employee benefits",{"$f":"Endividamento!I290","v":0},{"$f":"Endividamento!J290","v":0},{"$f":"Endividamento!K290","v":0},{"$f":"Endividamento!L290","v":0},{"$f":"Endividamento!M290","v":0},{"$f":"Endividamento!N290","v":0},{"$f":"Endividamento!O290","v":0},{"$f":"Endividamento!P290","v":0},{"$f":"Endividamento!Q290","v":0},{"$f":"Endividamento!R290","v":0},{"$f":"Endividamento!S290","v":29.6},{"$f":"Endividamento!T290","v":1},{"$f":"Endividamento!U290","v":0.4},{"$f":"Endividamento!V290","v":0.5},{"$f":"Endividamento!W290","v":0.6},{"$f":"Endividamento!X290","v":0.4},{"$f":"Endividamento!Y290","v":0.5},{"$f":"Endividamento!Z290","v":0.6},{"$f":"Endividamento!AA290","v":0.6},{"$f":"Endividamento!AB290","v":0.9},{"$f":"Endividamento!AC290","v":1},{"$f":"Endividamento!AD290","v":1},{"$f":"Endividamento!AE290","v":1.1000000000000001},{"$f":"Endividamento!AF290","v":8.1},{"$f":"Endividamento!AG290","v":8.5},{"$f":"Endividamento!AH290","v":8.9},{"$f":"Endividamento!AI290","v":9.1999999999999993},{"$f":"Endividamento!AJ290","v":17.899999999999999},{"$f":"Endividamento!AK290","v":18.600000000000001},{"$f":"Endividamento!AL290","v":19.3},{"$f":"Endividamento!AM290","v":19.899999999999999},{"$f":"Endividamento!AN290","v":34.799999999999997},{"$f":"Endividamento!AO290","v":35.799999999999997},{"$f":"Endividamento!AP290","v":36.9},{"$f":"Endividamento!AQ290","v":37.886000000000003},{"$f":"Endividamento!AR290","v":27.577999999999999},{"$f":"Endividamento!AS290","v":28.413},{"$f":"Endividamento!AT290","v":28.100999999999999},{"$f":"Endividamento!AU290","v":28.934999999999999},{"$f":"Endividamento!AV290","v":15.193},{"$f":"Endividamento!AW290","v":15.686},{"$f":"Endividamento!AX290","v":14.606999999999999},{"$f":"Endividamento!AY290","v":15.1},{"$f":"Endividamento!AZ290","v":15.266999999999999},{"$f":"Endividamento!BA290","v":15.993},{"$f":"Endividamento!BB290","v":16.718},{"$f":"Endividamento!BC290","v":17.443999999999999},{"$f":"Endividamento!BD290","v":21.765999999999998},{"$f":"Endividamento!BE290","v":22.818999999999999},{"$f":"Endividamento!BF290","v":23.873000000000001},{"$f":"Endividamento!BG290","v":24.927},{"$f":"Endividamento!BH290","v":12.563000000000001},{"$f":"Endividamento!BI290","v":13.148}]
["ETO","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I291","v":0},{"$f":"Endividamento!J291","v":0},{"$f":"Endividamento!K291","v":0},{"$f":"Endividamento!L291","v":0},{"$f":"Endividamento!M291","v":0},{"$f":"Endividamento!N291","v":0},{"$f":"Endividamento!O291","v":0},{"$f":"Endividamento!P291","v":0},{"$f":"Endividamento!Q291","v":0},{"$f":"Endividamento!R291","v":0},{"$f":"Endividamento!S291","v":0},{"$f":"Endividamento!T291","v":0},{"$f":"Endividamento!U291","v":21.6},{"$f":"Endividamento!V291","v":21.6},{"$f":"Endividamento!W291","v":21},{"$f":"Endividamento!X291","v":19.2},{"$f":"Endividamento!Y291","v":17.399999999999999},{"$f":"Endividamento!Z291","v":15.6},{"$f":"Endividamento!AA291","v":13.8},{"$f":"Endividamento!AB291","v":12},{"$f":"Endividamento!AC291","v":10.199999999999999},{"$f":"Endividamento!AD291","v":8.4},{"$f":"Endividamento!AE291","v":6.6},{"$f":"Endividamento!AF291","v":4.8},{"$f":"Endividamento!AG291","v":3},{"$f":"Endividamento!AH291","v":1.2},{"$f":"Endividamento!AI291","v":0},{"$f":"Endividamento!AJ291","v":0},{"$f":"Endividamento!AK291","v":0},{"$f":"Endividamento!AL291","v":0},{"$f":"Endividamento!AM291","v":0},{"$f":"Endividamento!AN291","v":0},{"$f":"Endividamento!AO291","v":0},{"$f":"Endividamento!AP291","v":0},{"$f":"Endividamento!AQ291","v":0},{"$f":"Endividamento!AR291","v":0},{"$f":"Endividamento!AS291","v":0},{"$f":"Endividamento!AT291","v":0},{"$f":"Endividamento!AU291","v":0},{"$f":"Endividamento!AV291","v":0},{"$f":"Endividamento!AW291","v":0},{"$f":"Endividamento!AX291","v":0},{"$f":"Endividamento!AY291","v":0},{"$f":"Endividamento!AZ291","v":0},{"$f":"Endividamento!BA291","v":0},{"$f":"Endividamento!BB291","v":0},{"$f":"Endividamento!BC291","v":0},{"$f":"Endividamento!BD291","v":"-"},{"$f":"Endividamento!BE291","v":"-"},{"$f":"Endividamento!BF291","v":"-"},{"$f":"Endividamento!BG291","v":"-"},{"$f":"Endividamento!BH291","v":"-"},{"$f":"Endividamento!BI291","v":"-"}]
["ETO","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I292","v":0},{"$f":"Endividamento!J292","v":0},{"$f":"Endividamento!K292","v":0},{"$f":"Endividamento!L292","v":0},{"$f":"Endividamento!M292","v":0},{"$f":"Endividamento!N292","v":0},{"$f":"Endividamento!O292","v":0},{"$f":"Endividamento!P292","v":0},{"$f":"Endividamento!Q292","v":0},{"$f":"Endividamento!R292","v":0},{"$f":"Endividamento!S292","v":0},{"$f":"Endividamento!T292","v":0},{"$f":"Endividamento!U292","v":0},{"$f":"Endividamento!V292","v":0},{"$f":"Endividamento!W292","v":0},{"$f":"Endividamento!X292","v":0},{"$f":"Endividamento!Y292","v":0},{"$f":"Endividamento!Z292","v":0},{"$f":"Endividamento!AA292","v":0},{"$f":"Endividamento!AB292","v":0},{"$f":"Endividamento!AC292","v":0},{"$f":"Endividamento!AD292","v":0},{"$f":"Endividamento!AE292","v":0},{"$f":"Endividamento!AF292","v":0},{"$f":"Endividamento!AG292","v":0},{"$f":"Endividamento!AH292","v":0},{"$f":"Endividamento!AI292","v":0},{"$f":"Endividamento!AJ292","v":0},{"$f":"Endividamento!AK292","v":0},{"$f":"Endividamento!AL292","v":0},{"$f":"Endividamento!AM292","v":0},{"$f":"Endividamento!AN292","v":0},{"$f":"Endividamento!AO292","v":0},{"$f":"Endividamento!AP292","v":0},{"$f":"Endividamento!AQ292","v":0},{"$f":"Endividamento!AR292","v":0},{"$f":"Endividamento!AS292","v":0},{"$f":"Endividamento!AT292","v":0},{"$f":"Endividamento!AU292","v":0},{"$f":"Endividamento!AV292","v":0},{"$f":"Endividamento!AW292","v":0},{"$f":"Endividamento!AX292","v":0},{"$f":"Endividamento!AY292","v":0},{"$f":"Endividamento!AZ292","v":0},{"$f":"Endividamento!BA292","v":0},{"$f":"Endividamento!BB292","v":0},{"$f":"Endividamento!BC292","v":0},{"$f":"Endividamento!BD292","v":"-"},{"$f":"Endividamento!BE292","v":"-"},{"$f":"Endividamento!BF292","v":"-"},{"$f":"Endividamento!BG292","v":"-"},{"$f":"Endividamento!BH292","v":"-"},{"$f":"Endividamento!BI292","v":"-"}]
["ETO","Derivative financial instruments, net",-13.808,-6.2359999999999998,121.4239897370109,-7.5720000000000001,null,"Derivative financial instruments, net",{"$f":"Endividamento!I293","v":0},{"$f":"Endividamento!J293","v":0},{"$f":"Endividamento!K293","v":0},{"$f":"Endividamento!L293","v":0},{"$f":"Endividamento!M293","v":0},{"$f":"Endividamento!N293","v":0},{"$f":"Endividamento!O293","v":0},{"$f":"Endividamento!P293","v":0},{"$f":"Endividamento!Q293","v":0},{"$f":"Endividamento!R293","v":0},{"$f":"Endividamento!S293","v":0},{"$f":"Endividamento!T293","v":0},{"$f":"Endividamento!U293","v":0},{"$f":"Endividamento!V293","v":0},{"$f":"Endividamento!W293","v":0},{"$f":"Endividamento!X293","v":-59.5},{"$f":"Endividamento!Y293","v":-36.299999999999997},{"$f":"Endividamento!Z293","v":-19.2},{"$f":"Endividamento!AA293","v":-21},{"$f":"Endividamento!AB293","v":-17.899999999999999},{"$f":"Endividamento!AC293","v":-10.6},{"$f":"Endividamento!AD293","v":-19.100000000000001},{"$f":"Endividamento!AE293","v":-12.6},{"$f":"Endividamento!AF293","v":-22.3},{"$f":"Endividamento!AG293","v":-25.2},{"$f":"Endividamento!AH293","v":-48.3},{"$f":"Endividamento!AI293","v":-64.599999999999994},{"$f":"Endividamento!AJ293","v":-84.2},{"$f":"Endividamento!AK293","v":-85.3},{"$f":"Endividamento!AL293","v":-100.6},{"$f":"Endividamento!AM293","v":-136.4},{"$f":"Endividamento!AN293","v":-127.7},{"$f":"Endividamento!AO293","v":-173.6},{"$f":"Endividamento!AP293","v":-83.6},{"$f":"Endividamento!AQ293","v":-85.04},{"$f":"Endividamento!AR293","v":-98.04},{"$f":"Endividamento!AS293","v":-104.79900000000001},{"$f":"Endividamento!AT293","v":-62.058},{"$f":"Endividamento!AU293","v":-75.385999999999996},{"$f":"Endividamento!AV293","v":-86.162000000000006},{"$f":"Endividamento!AW293","v":-90.54},{"$f":"Endividamento!AX293","v":-106.348},{"$f":"Endividamento!AY293","v":-72.081000000000003},{"$f":"Endividamento!AZ293","v":-78.168000000000006},{"$f":"Endividamento!BA293","v":-92.165999999999997},{"$f":"Endividamento!BB293","v":-86.692999999999998},{"$f":"Endividamento!BC293","v":-50.412999999999997},{"$f":"Endividamento!BD293","v":-70.432000000000002},{"$f":"Endividamento!BE293","v":-70.989999999999995},{"$f":"Endividamento!BF293","v":-76.478999999999999},{"$f":"Endividamento!BG293","v":-54.505000000000003},{"$f":"Endividamento!BH293","v":-90.2},{"$f":"Endividamento!BI293","v":-51.183999999999997}]
["ETO","Total debts",2038.7180000000001,1574.0140000000001,29.523498520343527,464.70399999999995,null,"Total debts",{"$f":"Endividamento!I294","v":0},{"$f":"Endividamento!J294","v":0},{"$f":"Endividamento!K294","v":0},{"$f":"Endividamento!L294","v":0},{"$f":"Endividamento!M294","v":0},{"$f":"Endividamento!N294","v":0},{"$f":"Endividamento!O294","v":0},{"$f":"Endividamento!P294","v":0},{"$f":"Endividamento!Q294","v":0},{"$f":"Endividamento!R294","v":271.70000000000005},{"$f":"Endividamento!S294","v":326.79999999999995},{"$f":"Endividamento!T294","v":258.89999999999998},{"$f":"Endividamento!U294","v":298.5},{"$f":"Endividamento!V294","v":487.9},{"$f":"Endividamento!W294","v":496.70000000000005},{"$f":"Endividamento!X294","v":662.1},{"$f":"Endividamento!Y294","v":616.20000000000005},{"$f":"Endividamento!Z294","v":706.80000000000007},{"$f":"Endividamento!AA294","v":713.40000000000009},{"$f":"Endividamento!AB294","v":638.4},{"$f":"Endividamento!AC294","v":639.29999999999995},{"$f":"Endividamento!AD294","v":690.6},{"$f":"Endividamento!AE294","v":731.90000000000009},{"$f":"Endividamento!AF294","v":867.6},{"$f":"Endividamento!AG294","v":926.5},{"$f":"Endividamento!AH294","v":1128.3000000000002},{"$f":"Endividamento!AI294","v":1129.5999999999999},{"$f":"Endividamento!AJ294","v":1196.0999999999999},{"$f":"Endividamento!AK294","v":1183.8000000000002},{"$f":"Endividamento!AL294","v":1577.1},{"$f":"Endividamento!AM294","v":1258.7},{"$f":"Endividamento!AN294","v":1257.3999999999999},{"$f":"Endividamento!AO294","v":1290.2},{"$f":"Endividamento!AP294","v":1280},{"$f":"Endividamento!AQ294","v":1279.191},{"$f":"Endividamento!AR294","v":1281.3989999999999},{"$f":"Endividamento!AS294","v":1350.364},{"$f":"Endividamento!AT294","v":1126.1290000000004},{"$f":"Endividamento!AU294","v":1206.893},{"$f":"Endividamento!AV294","v":1244.8149999999998},{"$f":"Endividamento!AW294","v":1259.655},{"$f":"Endividamento!AX294","v":1273.8},{"$f":"Endividamento!AY294","v":1394.2380000000001},{"$f":"Endividamento!AZ294","v":1327.539},{"$f":"Endividamento!BA294","v":1548.3629999999998},{"$f":"Endividamento!BB294","v":1574.0140000000001},{"$f":"Endividamento!BC294","v":1654.8409999999999},{"$f":"Endividamento!BD294","v":1727.194},{"$f":"Endividamento!BE294","v":1752.2449999999999},{"$f":"Endividamento!BF294","v":2038.7180000000001},{"$f":"Endividamento!BG294","v":2140.518},{"$f":"Endividamento!BH294","v":2254.6509999999998},{"$f":"Endividamento!BI294","v":2428.9659999999999}]
["ETO","(-) Cash and cash equivalents ",474.49200000000002,343.92099999999999,37.965404845880315,130.57100000000003,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I295","v":0},{"$f":"Endividamento!J295","v":0},{"$f":"Endividamento!K295","v":0},{"$f":"Endividamento!L295","v":0},{"$f":"Endividamento!M295","v":0},{"$f":"Endividamento!N295","v":0},{"$f":"Endividamento!O295","v":0},{"$f":"Endividamento!P295","v":0},{"$f":"Endividamento!Q295","v":0},{"$f":"Endividamento!R295","v":158.4},{"$f":"Endividamento!S295","v":192.1},{"$f":"Endividamento!T295","v":129.80000000000001},{"$f":"Endividamento!U295","v":71.7},{"$f":"Endividamento!V295","v":194.4},{"$f":"Endividamento!W295","v":131.9},{"$f":"Endividamento!X295","v":228.8},{"$f":"Endividamento!Y295","v":136.5},{"$f":"Endividamento!Z295","v":174.5},{"$f":"Endividamento!AA295","v":231.6},{"$f":"Endividamento!AB295","v":139.1},{"$f":"Endividamento!AC295","v":142.9},{"$f":"Endividamento!AD295","v":180.8},{"$f":"Endividamento!AE295","v":213},{"$f":"Endividamento!AF295","v":230.3},{"$f":"Endividamento!AG295","v":231.5},{"$f":"Endividamento!AH295","v":288.60000000000002},{"$f":"Endividamento!AI295","v":261.5},{"$f":"Endividamento!AJ295","v":273.2},{"$f":"Endividamento!AK295","v":248.5},{"$f":"Endividamento!AL295","v":571.20000000000005},{"$f":"Endividamento!AM295","v":200.9},{"$f":"Endividamento!AN295","v":144},{"$f":"Endividamento!AO295","v":174.4},{"$f":"Endividamento!AP295","v":228.5},{"$f":"Endividamento!AQ295","v":370.50599999999997},{"$f":"Endividamento!AR295","v":471.86},{"$f":"Endividamento!AS295","v":513.72500000000002},{"$f":"Endividamento!AT295","v":304.45400000000001},{"$f":"Endividamento!AU295","v":282.36200000000002},{"$f":"Endividamento!AV295","v":188.23500000000001},{"$f":"Endividamento!AW295","v":193.904},{"$f":"Endividamento!AX295","v":137.78899999999999},{"$f":"Endividamento!AY295","v":252.69499999999999},{"$f":"Endividamento!AZ295","v":235.24199999999999},{"$f":"Endividamento!BA295","v":336.87799999999999},{"$f":"Endividamento!BB295","v":343.92099999999999},{"$f":"Endividamento!BC295","v":374.91199999999998},{"$f":"Endividamento!BD295","v":417.37200000000001},{"$f":"Endividamento!BE295","v":352.815},{"$f":"Endividamento!BF295","v":474.49200000000002},{"$f":"Endividamento!BG295","v":429.71800000000002},{"$f":"Endividamento!BH295","v":427.17200000000003},{"$f":"Endividamento!BI295","v":367.64100000000002}]
["ETO","Total net debts",1564.2260000000001,1230.0930000000001,27.163230747593879,334.13300000000004,null,"Total net debts",{"$f":"Endividamento!I296","v":0},{"$f":"Endividamento!J296","v":0},{"$f":"Endividamento!K296","v":0},{"$f":"Endividamento!L296","v":0},{"$f":"Endividamento!M296","v":0},{"$f":"Endividamento!N296","v":0},{"$f":"Endividamento!O296","v":0},{"$f":"Endividamento!P296","v":0},{"$f":"Endividamento!Q296","v":0},{"$f":"Endividamento!R296","v":113.30000000000004},{"$f":"Endividamento!S296","v":134.69999999999996},{"$f":"Endividamento!T296","v":129.09999999999997},{"$f":"Endividamento!U296","v":226.8},{"$f":"Endividamento!V296","v":293.5},{"$f":"Endividamento!W296","v":364.80000000000007},{"$f":"Endividamento!X296","v":433.3},{"$f":"Endividamento!Y296","v":479.70000000000005},{"$f":"Endividamento!Z296","v":532.30000000000007},{"$f":"Endividamento!AA296","v":481.80000000000007},{"$f":"Endividamento!AB296","v":499.29999999999995},{"$f":"Endividamento!AC296","v":496.4},{"$f":"Endividamento!AD296","v":509.8},{"$f":"Endividamento!AE296","v":518.90000000000009},{"$f":"Endividamento!AF296","v":637.29999999999995},{"$f":"Endividamento!AG296","v":695},{"$f":"Endividamento!AH296","v":839.70000000000016},{"$f":"Endividamento!AI296","v":868.1},{"$f":"Endividamento!AJ296","v":922.9},{"$f":"Endividamento!AK296","v":935.30000000000018},{"$f":"Endividamento!AL296","v":1005.8999999999999},{"$f":"Endividamento!AM296","v":1057.8},{"$f":"Endividamento!AN296","v":1113.3999999999999},{"$f":"Endividamento!AO296","v":1115.8},{"$f":"Endividamento!AP296","v":1051.5},{"$f":"Endividamento!AQ296","v":908.68500000000006},{"$f":"Endividamento!AR296","v":809.53899999999987},{"$f":"Endividamento!AS296","v":836.63900000000001},{"$f":"Endividamento!AT296","v":821.67500000000041},{"$f":"Endividamento!AU296","v":924.53099999999995},{"$f":"Endividamento!AV296","v":1056.58},{"$f":"Endividamento!AW296","v":1065.751},{"$f":"Endividamento!AX296","v":1136.011},{"$f":"Endividamento!AY296","v":1141.5430000000001},{"$f":"Endividamento!AZ296","v":1092.297},{"$f":"Endividamento!BA296","v":1211.4849999999999},{"$f":"Endividamento!BB296","v":1230.0930000000001},{"$f":"Endividamento!BC296","v":1279.9289999999999},{"$f":"Endividamento!BD296","v":1309.8219999999999},{"$f":"Endividamento!BE296","v":1399.4299999999998},{"$f":"Endividamento!BF296","v":1564.2260000000001},{"$f":"Endividamento!BG296","v":1710.8},{"$f":"Endividamento!BH296","v":1827.4789999999998},{"$f":"Endividamento!BI296","v":2061.3249999999998}]
["ETO","(-) CDE Credits",29.779,17.318000000000001,71.954036262847893,12.460999999999999,null,"(-) CDE Credits",{"$f":"Endividamento!I297","v":0},{"$f":"Endividamento!J297","v":0},{"$f":"Endividamento!K297","v":0},{"$f":"Endividamento!L297","v":0},{"$f":"Endividamento!M297","v":0},{"$f":"Endividamento!N297","v":0},{"$f":"Endividamento!O297","v":0},{"$f":"Endividamento!P297","v":0},{"$f":"Endividamento!Q297","v":0},{"$f":"Endividamento!R297","v":0},{"$f":"Endividamento!S297","v":0},{"$f":"Endividamento!T297","v":0},{"$f":"Endividamento!U297","v":0},{"$f":"Endividamento!V297","v":0},{"$f":"Endividamento!W297","v":30.9},{"$f":"Endividamento!X297","v":27.1},{"$f":"Endividamento!Y297","v":11.8},{"$f":"Endividamento!Z297","v":12.4},{"$f":"Endividamento!AA297","v":11.8},{"$f":"Endividamento!AB297","v":14.2},{"$f":"Endividamento!AC297","v":13.7},{"$f":"Endividamento!AD297","v":14.3},{"$f":"Endividamento!AE297","v":16.7},{"$f":"Endividamento!AF297","v":18.600000000000001},{"$f":"Endividamento!AG297","v":15.7},{"$f":"Endividamento!AH297","v":16.600000000000001},{"$f":"Endividamento!AI297","v":20.8},{"$f":"Endividamento!AJ297","v":20},{"$f":"Endividamento!AK297","v":23.3},{"$f":"Endividamento!AL297","v":20.3},{"$f":"Endividamento!AM297","v":24.3},{"$f":"Endividamento!AN297","v":21.5},{"$f":"Endividamento!AO297","v":20.6},{"$f":"Endividamento!AP297","v":23.6},{"$f":"Endividamento!AQ297","v":22.135999999999999},{"$f":"Endividamento!AR297","v":25.033000000000001},{"$f":"Endividamento!AS297","v":22.477},{"$f":"Endividamento!AT297","v":24.776},{"$f":"Endividamento!AU297","v":31.338000000000001},{"$f":"Endividamento!AV297","v":50.834000000000003},{"$f":"Endividamento!AW297","v":27.606000000000002},{"$f":"Endividamento!AX297","v":24.125},{"$f":"Endividamento!AY297","v":25.468},{"$f":"Endividamento!AZ297","v":21.187000000000001},{"$f":"Endividamento!BA297","v":17.847000000000001},{"$f":"Endividamento!BB297","v":17.318000000000001},{"$f":"Endividamento!BC297","v":17.143000000000001},{"$f":"Endividamento!BD297","v":45.18},{"$f":"Endividamento!BE297","v":22.427},{"$f":"Endividamento!BF297","v":29.779},{"$f":"Endividamento!BG297","v":39.530999999999999},{"$f":"Endividamento!BH297","v":50.78},{"$f":"Endividamento!BI297","v":52.386000000000003}]
["ETO","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I298","v":0},{"$f":"Endividamento!J298","v":0},{"$f":"Endividamento!K298","v":0},{"$f":"Endividamento!L298","v":0},{"$f":"Endividamento!M298","v":0},{"$f":"Endividamento!N298","v":0},{"$f":"Endividamento!O298","v":0},{"$f":"Endividamento!P298","v":0},{"$f":"Endividamento!Q298","v":0},{"$f":"Endividamento!R298","v":0},{"$f":"Endividamento!S298","v":0},{"$f":"Endividamento!T298","v":0},{"$f":"Endividamento!U298","v":0},{"$f":"Endividamento!V298","v":0},{"$f":"Endividamento!W298","v":0},{"$f":"Endividamento!X298","v":0},{"$f":"Endividamento!Y298","v":0},{"$f":"Endividamento!Z298","v":0},{"$f":"Endividamento!AA298","v":0},{"$f":"Endividamento!AB298","v":0},{"$f":"Endividamento!AC298","v":0},{"$f":"Endividamento!AD298","v":0},{"$f":"Endividamento!AE298","v":0},{"$f":"Endividamento!AF298","v":0},{"$f":"Endividamento!AG298","v":0},{"$f":"Endividamento!AH298","v":0},{"$f":"Endividamento!AI298","v":0},{"$f":"Endividamento!AJ298","v":0},{"$f":"Endividamento!AK298","v":0},{"$f":"Endividamento!AL298","v":0},{"$f":"Endividamento!AM298","v":0},{"$f":"Endividamento!AN298","v":0},{"$f":"Endividamento!AO298","v":0},{"$f":"Endividamento!AP298","v":0},{"$f":"Endividamento!AQ298","v":0},{"$f":"Endividamento!AR298","v":0},{"$f":"Endividamento!AS298","v":0},{"$f":"Endividamento!AT298","v":0},{"$f":"Endividamento!AU298","v":0},{"$f":"Endividamento!AV298","v":0},{"$f":"Endividamento!AW298","v":0},{"$f":"Endividamento!AX298","v":0},{"$f":"Endividamento!AY298","v":0},{"$f":"Endividamento!AZ298","v":0},{"$f":"Endividamento!BA298","v":0},{"$f":"Endividamento!BB298","v":0},{"$f":"Endividamento!BC298","v":0},{"$f":"Endividamento!BD298","v":0},{"$f":"Endividamento!BE298","v":0},{"$f":"Endividamento!BF298","v":0},{"$f":"Endividamento!BG298","v":0},{"$f":"Endividamento!BH298","v":0},{"$f":"Endividamento!BI298","v":2.5099999999999998}]
["ETO","(-) CVA Credits",-158.27500000000001,-117.804,34.354521068894094,-40.471000000000004,null,"(-) CVA Credits",{"$f":"Endividamento!I299","v":0},{"$f":"Endividamento!J299","v":0},{"$f":"Endividamento!K299","v":0},{"$f":"Endividamento!L299","v":0},{"$f":"Endividamento!M299","v":0},{"$f":"Endividamento!N299","v":0},{"$f":"Endividamento!O299","v":0},{"$f":"Endividamento!P299","v":0},{"$f":"Endividamento!Q299","v":0},{"$f":"Endividamento!R299","v":0},{"$f":"Endividamento!S299","v":0},{"$f":"Endividamento!T299","v":0},{"$f":"Endividamento!U299","v":0},{"$f":"Endividamento!V299","v":0},{"$f":"Endividamento!W299","v":0},{"$f":"Endividamento!X299","v":-0.5},{"$f":"Endividamento!Y299","v":11.7},{"$f":"Endividamento!Z299","v":-14.7},{"$f":"Endividamento!AA299","v":1.1000000000000001},{"$f":"Endividamento!AB299","v":-17.5},{"$f":"Endividamento!AC299","v":-9.6},{"$f":"Endividamento!AD299","v":-38.5},{"$f":"Endividamento!AE299","v":-0.5},{"$f":"Endividamento!AF299","v":23},{"$f":"Endividamento!AG299","v":34.1},{"$f":"Endividamento!AH299","v":52.4},{"$f":"Endividamento!AI299","v":41.8},{"$f":"Endividamento!AJ299","v":14.2},{"$f":"Endividamento!AK299","v":9.6},{"$f":"Endividamento!AL299","v":18.5},{"$f":"Endividamento!AM299","v":11.4},{"$f":"Endividamento!AN299","v":-2},{"$f":"Endividamento!AO299","v":-10.7},{"$f":"Endividamento!AP299","v":-38.5},{"$f":"Endividamento!AQ299","v":-53.186},{"$f":"Endividamento!AR299","v":-38.719000000000001},{"$f":"Endividamento!AS299","v":-16.600999999999999},{"$f":"Endividamento!AT299","v":-18.567},{"$f":"Endividamento!AU299","v":32.399000000000001},{"$f":"Endividamento!AV299","v":40.287999999999997},{"$f":"Endividamento!AW299","v":41},{"$f":"Endividamento!AX299","v":24.922000000000001},{"$f":"Endividamento!AY299","v":-114.655},{"$f":"Endividamento!AZ299","v":-133.59},{"$f":"Endividamento!BA299","v":-120.441},{"$f":"Endividamento!BB299","v":-117.804},{"$f":"Endividamento!BC299","v":-241.25899999999999},{"$f":"Endividamento!BD299","v":-229.12899999999999},{"$f":"Endividamento!BE299","v":-184.50899999999999},{"$f":"Endividamento!BF299","v":-158.27500000000001},{"$f":"Endividamento!BG299","v":-125.06699999999999},{"$f":"Endividamento!BH299","v":-117.973},{"$f":"Endividamento!BI299","v":-74.834999999999994}]
["ETO","Total net debts less sector credits",1692.7220000000002,1330.5790000000002,27.216948411180386,362.14300000000003,null,"Total net debts less sector credits",{"$f":"Endividamento!I300","v":0},{"$f":"Endividamento!J300","v":0},{"$f":"Endividamento!K300","v":0},{"$f":"Endividamento!L300","v":0},{"$f":"Endividamento!M300","v":0},{"$f":"Endividamento!N300","v":0},{"$f":"Endividamento!O300","v":0},{"$f":"Endividamento!P300","v":0},{"$f":"Endividamento!Q300","v":0},{"$f":"Endividamento!R300","v":113.30000000000004},{"$f":"Endividamento!S300","v":134.69999999999996},{"$f":"Endividamento!T300","v":129.09999999999997},{"$f":"Endividamento!U300","v":226.8},{"$f":"Endividamento!V300","v":293.5},{"$f":"Endividamento!W300","v":333.90000000000009},{"$f":"Endividamento!X300","v":406.7},{"$f":"Endividamento!Y300","v":456.20000000000005},{"$f":"Endividamento!Z300","v":534.60000000000014},{"$f":"Endividamento!AA300","v":468.90000000000003},{"$f":"Endividamento!AB300","v":502.59999999999997},{"$f":"Endividamento!AC300","v":492.3},{"$f":"Endividamento!AD300","v":534},{"$f":"Endividamento!AE300","v":502.7000000000001},{"$f":"Endividamento!AF300","v":595.69999999999993},{"$f":"Endividamento!AG300","v":645.19999999999993},{"$f":"Endividamento!AH300","v":770.70000000000016},{"$f":"Endividamento!AI300","v":805.5},{"$f":"Endividamento!AJ300","v":888.7},{"$f":"Endividamento!AK300","v":902.4000000000002},{"$f":"Endividamento!AL300","v":967.09999999999991},{"$f":"Endividamento!AM300","v":1022.1},{"$f":"Endividamento!AN300","v":1093.8999999999999},{"$f":"Endividamento!AO300","v":1105.9000000000001},{"$f":"Endividamento!AP300","v":1066.4000000000001},{"$f":"Endividamento!AQ300","v":939.73500000000013},{"$f":"Endividamento!AR300","v":823.22499999999991},{"$f":"Endividamento!AS300","v":830.76300000000003},{"$f":"Endividamento!AT300","v":815.46600000000046},{"$f":"Endividamento!AU300","v":860.79399999999998},{"$f":"Endividamento!AV300","v":965.45799999999986},{"$f":"Endividamento!AW300","v":997.14499999999998},{"$f":"Endividamento!AX300","v":1086.9639999999999},{"$f":"Endividamento!AY300","v":1230.73},{"$f":"Endividamento!AZ300","v":1204.7},{"$f":"Endividamento!BA300","v":1314.079},{"$f":"Endividamento!BB300","v":1330.5790000000002},{"$f":"Endividamento!BC300","v":1504.0449999999998},{"$f":"Endividamento!BD300","v":1493.7709999999997},{"$f":"Endividamento!BE300","v":1561.5119999999999},{"$f":"Endividamento!BF300","v":1692.7220000000002},{"$f":"Endividamento!BG300","v":1796.336},{"$f":"Endividamento!BH300","v":1894.6719999999998},{"$f":"Endividamento!BI300","v":2081.2639999999997}]
["ETO"]
["ESS","ESS",null,null,null,null,null,{"$f":"B302","v":"ESS"}]
["ESS"]
["ESS"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ESS"]
["ESS"]
["ESS"]
["ESS","Current ",{"$f":"INDEX($H$304:$XFD$329,MATCH($B308,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":460.29},167.91900000000001,{"$f":"IFERROR(IF((C308/D308-1)*100<=-100,\"-\",IF((C308/D308-1)*100=0,\"-\",(C308/D308-1)*100)),\"-\")","v":174.11430511139301},{"$f":"C308-D308","v":292.37099999999998},null,"Current ",{"$f":"Endividamento!I308","v":0},{"$f":"Endividamento!J308","v":0},{"$f":"Endividamento!K308","v":0},{"$f":"Endividamento!L308","v":0},{"$f":"Endividamento!M308","v":0},{"$f":"Endividamento!N308","v":0},{"$f":"Endividamento!O308","v":0},{"$f":"Endividamento!P308","v":0},{"$f":"Endividamento!Q308","v":0},{"$f":"Endividamento!R308","v":0},{"$f":"Endividamento!S308","v":0},{"$f":"Endividamento!T308","v":0},{"$f":"Endividamento!U308","v":0},{"$f":"Endividamento!V308","v":0},{"$f":"Endividamento!W308","v":0},{"$f":"Endividamento!X308","v":0},{"$f":"Endividamento!Y308","v":0},{"$f":"Endividamento!Z308","v":0},{"$f":"Endividamento!AA308","v":0},{"$f":"Endividamento!AB308","v":118.69999999999999},{"$f":"Endividamento!AC308","v":0},{"$f":"Endividamento!AD308","v":262.09999999999997},{"$f":"Endividamento!AE308","v":195.2},{"$f":"Endividamento!AF308","v":94.1},{"$f":"Endividamento!AG308","v":54.899999999999991},{"$f":"Endividamento!AH308","v":45.9},{"$f":"Endividamento!AI308","v":52.4},{"$f":"Endividamento!AJ308","v":47.2},{"$f":"Endividamento!AK308","v":2051.8000000000002},{"$f":"Endividamento!AL308","v":139.89999999999998},{"$f":"Endividamento!AM308","v":139.29999999999998},{"$f":"Endividamento!AN308","v":172.7},{"$f":"Endividamento!AO308","v":112.89999999999998},{"$f":"Endividamento!AP308","v":126.2},{"$f":"Endividamento!AQ308","v":206.23300000000003},{"$f":"Endividamento!AR308","v":203.42699999999999},{"$f":"Endividamento!AS308","v":171.01400000000001},{"$f":"Endividamento!AT308","v":330.59199999999998},{"$f":"Endividamento!AU308","v":268.64800000000002},{"$f":"Endividamento!AV308","v":351.02500000000003},{"$f":"Endividamento!AW308","v":479.50099999999998},{"$f":"Endividamento!AX308","v":330.39600000000002},{"$f":"Endividamento!AY308","v":343.488},{"$f":"Endividamento!AZ308","v":261.33100000000002},{"$f":"Endividamento!BA308","v":125.14400000000001},{"$f":"Endividamento!BB308","v":167.91900000000001},{"$f":"Endividamento!BC308","v":236.238},{"$f":"Endividamento!BD308","v":377.35599999999994},{"$f":"Endividamento!BE308","v":428.77500000000003},{"$f":"Endividamento!BF308","v":460.29},{"$f":"Endividamento!BG308","v":273.46500000000003},{"$f":"Endividamento!BH308","v":250.02000000000004},{"$f":"Endividamento!BI308","v":185.68}]
["ESS","Loans, financing and leasing",289.46899999999999,22.715,1174.3517499449702,266.75400000000002,null,"Loans, financing and leasing",{"$f":"Endividamento!I309","v":0},{"$f":"Endividamento!J309","v":0},{"$f":"Endividamento!K309","v":0},{"$f":"Endividamento!L309","v":0},{"$f":"Endividamento!M309","v":0},{"$f":"Endividamento!N309","v":0},{"$f":"Endividamento!O309","v":0},{"$f":"Endividamento!P309","v":0},{"$f":"Endividamento!Q309","v":0},{"$f":"Endividamento!R309","v":0},{"$f":"Endividamento!S309","v":0},{"$f":"Endividamento!T309","v":0},{"$f":"Endividamento!U309","v":0},{"$f":"Endividamento!V309","v":0},{"$f":"Endividamento!W309","v":0},{"$f":"Endividamento!X309","v":0},{"$f":"Endividamento!Y309","v":0},{"$f":"Endividamento!Z309","v":0},{"$f":"Endividamento!AA309","v":0},{"$f":"Endividamento!AB309","v":134.6},{"$f":"Endividamento!AC309","v":0},{"$f":"Endividamento!AD309","v":239.2},{"$f":"Endividamento!AE309","v":189.7},{"$f":"Endividamento!AF309","v":68.5},{"$f":"Endividamento!AG309","v":32.4},{"$f":"Endividamento!AH309","v":11.6},{"$f":"Endividamento!AI309","v":11},{"$f":"Endividamento!AJ309","v":10.3},{"$f":"Endividamento!AK309","v":0.6},{"$f":"Endividamento!AL309","v":113.7},{"$f":"Endividamento!AM309","v":124.2},{"$f":"Endividamento!AN309","v":119.6},{"$f":"Endividamento!AO309","v":40},{"$f":"Endividamento!AP309","v":77.8},{"$f":"Endividamento!AQ309","v":189.97300000000001},{"$f":"Endividamento!AR309","v":178.233},{"$f":"Endividamento!AS309","v":150.02799999999999},{"$f":"Endividamento!AT309","v":281.16399999999999},{"$f":"Endividamento!AU309","v":206.74700000000001},{"$f":"Endividamento!AV309","v":279.76400000000001},{"$f":"Endividamento!AW309","v":381.87099999999998},{"$f":"Endividamento!AX309","v":248.685},{"$f":"Endividamento!AY309","v":226.72300000000001},{"$f":"Endividamento!AZ309","v":171.12299999999999},{"$f":"Endividamento!BA309","v":22.475000000000001},{"$f":"Endividamento!BB309","v":22.715},{"$f":"Endividamento!BC309","v":104.581},{"$f":"Endividamento!BD309","v":219.19300000000001},{"$f":"Endividamento!BE309","v":224.21100000000001},{"$f":"Endividamento!BF309","v":289.46899999999999},{"$f":"Endividamento!BG309","v":140.08799999999999},{"$f":"Endividamento!BH309","v":91.555999999999997},{"$f":"Endividamento!BI309","v":93.158000000000001}]
["ESS","Debentures",112.304,102.489,9.5766374928041067,9.8149999999999977,null,"Debentures",{"$f":"Endividamento!I310","v":0},{"$f":"Endividamento!J310","v":0},{"$f":"Endividamento!K310","v":0},{"$f":"Endividamento!L310","v":0},{"$f":"Endividamento!M310","v":0},{"$f":"Endividamento!N310","v":0},{"$f":"Endividamento!O310","v":0},{"$f":"Endividamento!P310","v":0},{"$f":"Endividamento!Q310","v":0},{"$f":"Endividamento!R310","v":0},{"$f":"Endividamento!S310","v":0},{"$f":"Endividamento!T310","v":0},{"$f":"Endividamento!U310","v":0},{"$f":"Endividamento!V310","v":0},{"$f":"Endividamento!W310","v":0},{"$f":"Endividamento!X310","v":0},{"$f":"Endividamento!Y310","v":0},{"$f":"Endividamento!Z310","v":0},{"$f":"Endividamento!AA310","v":0},{"$f":"Endividamento!AB310","v":0},{"$f":"Endividamento!AC310","v":0},{"$f":"Endividamento!AD310","v":0},{"$f":"Endividamento!AE310","v":0.4},{"$f":"Endividamento!AF310","v":2.6},{"$f":"Endividamento!AG310","v":5.8},{"$f":"Endividamento!AH310","v":4.7},{"$f":"Endividamento!AI310","v":8},{"$f":"Endividamento!AJ310","v":3.8},{"$f":"Endividamento!AK310","v":6.4},{"$f":"Endividamento!AL310","v":5.6},{"$f":"Endividamento!AM310","v":8},{"$f":"Endividamento!AN310","v":39},{"$f":"Endividamento!AO310","v":40.799999999999997},{"$f":"Endividamento!AP310","v":39.5},{"$f":"Endividamento!AQ310","v":40.215000000000003},{"$f":"Endividamento!AR310","v":39.270000000000003},{"$f":"Endividamento!AS310","v":40.520000000000003},{"$f":"Endividamento!AT310","v":92.137},{"$f":"Endividamento!AU310","v":94.873000000000005},{"$f":"Endividamento!AV310","v":107.127},{"$f":"Endividamento!AW310","v":110.581},{"$f":"Endividamento!AX310","v":54.966999999999999},{"$f":"Endividamento!AY310","v":84.771000000000001},{"$f":"Endividamento!AZ310","v":42.93},{"$f":"Endividamento!BA310","v":38.015000000000001},{"$f":"Endividamento!BB310","v":102.489},{"$f":"Endividamento!BC310","v":91.885000000000005},{"$f":"Endividamento!BD310","v":109.005},{"$f":"Endividamento!BE310","v":157.99100000000001},{"$f":"Endividamento!BF310","v":112.304},{"$f":"Endividamento!BG310","v":102.405},{"$f":"Endividamento!BH310","v":110.626},{"$f":"Endividamento!BI310","v":39.506}]
["ESS","Debt charges",49.058,37.701000000000001,30.123869393384783,11.356999999999999,null,"Debt charges",{"$f":"Endividamento!I311","v":0},{"$f":"Endividamento!J311","v":0},{"$f":"Endividamento!K311","v":0},{"$f":"Endividamento!L311","v":0},{"$f":"Endividamento!M311","v":0},{"$f":"Endividamento!N311","v":0},{"$f":"Endividamento!O311","v":0},{"$f":"Endividamento!P311","v":0},{"$f":"Endividamento!Q311","v":0},{"$f":"Endividamento!R311","v":0},{"$f":"Endividamento!S311","v":0},{"$f":"Endividamento!T311","v":0},{"$f":"Endividamento!U311","v":0},{"$f":"Endividamento!V311","v":0},{"$f":"Endividamento!W311","v":0},{"$f":"Endividamento!X311","v":0},{"$f":"Endividamento!Y311","v":0},{"$f":"Endividamento!Z311","v":0},{"$f":"Endividamento!AA311","v":0},{"$f":"Endividamento!AB311","v":0.5},{"$f":"Endividamento!AC311","v":0},{"$f":"Endividamento!AD311","v":7.8},{"$f":"Endividamento!AE311","v":4.0999999999999996},{"$f":"Endividamento!AF311","v":2.2000000000000002},{"$f":"Endividamento!AG311","v":1.8},{"$f":"Endividamento!AH311","v":2.2999999999999998},{"$f":"Endividamento!AI311","v":3.6},{"$f":"Endividamento!AJ311","v":3.8},{"$f":"Endividamento!AK311","v":2.2999999999999998},{"$f":"Endividamento!AL311","v":2.2000000000000002},{"$f":"Endividamento!AM311","v":2.2999999999999998},{"$f":"Endividamento!AN311","v":2},{"$f":"Endividamento!AO311","v":1.1000000000000001},{"$f":"Endividamento!AP311","v":1.4},{"$f":"Endividamento!AQ311","v":1.167},{"$f":"Endividamento!AR311","v":1.2849999999999999},{"$f":"Endividamento!AS311","v":1.0409999999999999},{"$f":"Endividamento!AT311","v":0.76600000000000001},{"$f":"Endividamento!AU311","v":1.8320000000000001},{"$f":"Endividamento!AV311","v":4.0289999999999999},{"$f":"Endividamento!AW311","v":8.18},{"$f":"Endividamento!AX311","v":10.85},{"$f":"Endividamento!AY311","v":20.529},{"$f":"Endividamento!AZ311","v":29.741},{"$f":"Endividamento!BA311","v":29.698},{"$f":"Endividamento!BB311","v":37.701000000000001},{"$f":"Endividamento!BC311","v":37.524000000000001},{"$f":"Endividamento!BD311","v":42.828000000000003},{"$f":"Endividamento!BE311","v":43.81},{"$f":"Endividamento!BF311","v":49.058},{"$f":"Endividamento!BG311","v":9.5549999999999997},{"$f":"Endividamento!BH311","v":19.36},{"$f":"Endividamento!BI311","v":9.7119999999999997}]
["ESS","Tax financing and employee benefits",4.1150000000000002,3.8929999999999998,5.702543025944018,0.22200000000000042,null,"Tax financing and employee benefits",{"$f":"Endividamento!I312","v":0},{"$f":"Endividamento!J312","v":0},{"$f":"Endividamento!K312","v":0},{"$f":"Endividamento!L312","v":0},{"$f":"Endividamento!M312","v":0},{"$f":"Endividamento!N312","v":0},{"$f":"Endividamento!O312","v":0},{"$f":"Endividamento!P312","v":0},{"$f":"Endividamento!Q312","v":0},{"$f":"Endividamento!R312","v":0},{"$f":"Endividamento!S312","v":0},{"$f":"Endividamento!T312","v":0},{"$f":"Endividamento!U312","v":0},{"$f":"Endividamento!V312","v":0},{"$f":"Endividamento!W312","v":0},{"$f":"Endividamento!X312","v":0},{"$f":"Endividamento!Y312","v":0},{"$f":"Endividamento!Z312","v":0},{"$f":"Endividamento!AA312","v":0},{"$f":"Endividamento!AB312","v":4},{"$f":"Endividamento!AC312","v":0},{"$f":"Endividamento!AD312","v":11.9},{"$f":"Endividamento!AE312","v":8.4},{"$f":"Endividamento!AF312","v":11.8},{"$f":"Endividamento!AG312","v":11.9},{"$f":"Endividamento!AH312","v":20},{"$f":"Endividamento!AI312","v":20},{"$f":"Endividamento!AJ312","v":21.2},{"$f":"Endividamento!AK312","v":21.2},{"$f":"Endividamento!AL312","v":21.2},{"$f":"Endividamento!AM312","v":21.2},{"$f":"Endividamento!AN312","v":24.4},{"$f":"Endividamento!AO312","v":24.4},{"$f":"Endividamento!AP312","v":23.8},{"$f":"Endividamento!AQ312","v":24.358000000000001},{"$f":"Endividamento!AR312","v":22.617000000000001},{"$f":"Endividamento!AS312","v":22.617999999999999},{"$f":"Endividamento!AT312","v":22.617999999999999},{"$f":"Endividamento!AU312","v":22.617999999999999},{"$f":"Endividamento!AV312","v":21.355},{"$f":"Endividamento!AW312","v":21.355},{"$f":"Endividamento!AX312","v":18.257999999999999},{"$f":"Endividamento!AY312","v":13.061},{"$f":"Endividamento!AZ312","v":8.5250000000000004},{"$f":"Endividamento!BA312","v":4.0049999999999999},{"$f":"Endividamento!BB312","v":3.8929999999999998},{"$f":"Endividamento!BC312","v":3.8929999999999998},{"$f":"Endividamento!BD312","v":4.1150000000000002},{"$f":"Endividamento!BE312","v":4.1150000000000002},{"$f":"Endividamento!BF312","v":4.1150000000000002},{"$f":"Endividamento!BG312","v":4.1150000000000002},{"$f":"Endividamento!BH312","v":3.0979999999999999},{"$f":"Endividamento!BI312","v":3.0979999999999999}]
["ESS","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I313","v":0},{"$f":"Endividamento!J313","v":0},{"$f":"Endividamento!K313","v":0},{"$f":"Endividamento!L313","v":0},{"$f":"Endividamento!M313","v":0},{"$f":"Endividamento!N313","v":0},{"$f":"Endividamento!O313","v":0},{"$f":"Endividamento!P313","v":0},{"$f":"Endividamento!Q313","v":0},{"$f":"Endividamento!R313","v":0},{"$f":"Endividamento!S313","v":0},{"$f":"Endividamento!T313","v":0},{"$f":"Endividamento!U313","v":0},{"$f":"Endividamento!V313","v":0},{"$f":"Endividamento!W313","v":0},{"$f":"Endividamento!X313","v":0},{"$f":"Endividamento!Y313","v":0},{"$f":"Endividamento!Z313","v":0},{"$f":"Endividamento!AA313","v":0},{"$f":"Endividamento!AB313","v":0},{"$f":"Endividamento!AC313","v":0},{"$f":"Endividamento!AD313","v":0},{"$f":"Endividamento!AE313","v":0},{"$f":"Endividamento!AF313","v":0},{"$f":"Endividamento!AG313","v":0},{"$f":"Endividamento!AH313","v":0},{"$f":"Endividamento!AI313","v":0},{"$f":"Endividamento!AJ313","v":0},{"$f":"Endividamento!AK313","v":0},{"$f":"Endividamento!AL313","v":0},{"$f":"Endividamento!AM313","v":0},{"$f":"Endividamento!AN313","v":0},{"$f":"Endividamento!AO313","v":0},{"$f":"Endividamento!AP313","v":0},{"$f":"Endividamento!AQ313","v":0},{"$f":"Endividamento!AR313","v":0},{"$f":"Endividamento!AS313","v":0},{"$f":"Endividamento!AT313","v":0},{"$f":"Endividamento!AU313","v":0},{"$f":"Endividamento!AV313","v":0},{"$f":"Endividamento!AW313","v":0},{"$f":"Endividamento!AX313","v":0},{"$f":"Endividamento!AY313","v":0},{"$f":"Endividamento!AZ313","v":0},{"$f":"Endividamento!BA313","v":0},{"$f":"Endividamento!BB313","v":0},{"$f":"Endividamento!BC313","v":0},{"$f":"Endividamento!BD313","v":"-"},{"$f":"Endividamento!BE313","v":"-"},{"$f":"Endividamento!BF313","v":"-"},{"$f":"Endividamento!BG313","v":"-"},{"$f":"Endividamento!BH313","v":"-"},{"$f":"Endividamento!BI313","v":"-"}]
["ESS","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I314","v":0},{"$f":"Endividamento!J314","v":0},{"$f":"Endividamento!K314","v":0},{"$f":"Endividamento!L314","v":0},{"$f":"Endividamento!M314","v":0},{"$f":"Endividamento!N314","v":0},{"$f":"Endividamento!O314","v":0},{"$f":"Endividamento!P314","v":0},{"$f":"Endividamento!Q314","v":0},{"$f":"Endividamento!R314","v":0},{"$f":"Endividamento!S314","v":0},{"$f":"Endividamento!T314","v":0},{"$f":"Endividamento!U314","v":0},{"$f":"Endividamento!V314","v":0},{"$f":"Endividamento!W314","v":0},{"$f":"Endividamento!X314","v":0},{"$f":"Endividamento!Y314","v":0},{"$f":"Endividamento!Z314","v":0},{"$f":"Endividamento!AA314","v":0},{"$f":"Endividamento!AB314","v":0},{"$f":"Endividamento!AC314","v":0},{"$f":"Endividamento!AD314","v":0},{"$f":"Endividamento!AE314","v":0},{"$f":"Endividamento!AF314","v":0},{"$f":"Endividamento!AG314","v":0},{"$f":"Endividamento!AH314","v":0},{"$f":"Endividamento!AI314","v":"-"},{"$f":"Endividamento!AJ314","v":0},{"$f":"Endividamento!AK314","v":0},{"$f":"Endividamento!AL314","v":0},{"$f":"Endividamento!AM314","v":0},{"$f":"Endividamento!AN314","v":0},{"$f":"Endividamento!AO314","v":0},{"$f":"Endividamento!AP314","v":0},{"$f":"Endividamento!AQ314","v":0},{"$f":"Endividamento!AR314","v":0},{"$f":"Endividamento!AS314","v":0},{"$f":"Endividamento!AT314","v":0},{"$f":"Endividamento!AU314","v":0},{"$f":"Endividamento!AV314","v":0},{"$f":"Endividamento!AW314","v":0},{"$f":"Endividamento!AX314","v":0},{"$f":"Endividamento!AY314","v":0},{"$f":"Endividamento!AZ314","v":0},{"$f":"Endividamento!BA314","v":0},{"$f":"Endividamento!BB314","v":0},{"$f":"Endividamento!BC314","v":0},{"$f":"Endividamento!BD314","v":"-"},{"$f":"Endividamento!BE314","v":"-"},{"$f":"Endividamento!BF314","v":"-"},{"$f":"Endividamento!BG314","v":"-"},{"$f":"Endividamento!BH314","v":"-"},{"$f":"Endividamento!BI314","v":"-"}]
["ESS","Derivative financial instruments, net",5.3440000000000003,1.121,376.71721677074049,4.2230000000000008,null,"Derivative financial instruments, net",{"$f":"Endividamento!I315","v":0},{"$f":"Endividamento!J315","v":0},{"$f":"Endividamento!K315","v":0},{"$f":"Endividamento!L315","v":0},{"$f":"Endividamento!M315","v":0},{"$f":"Endividamento!N315","v":0},{"$f":"Endividamento!O315","v":0},{"$f":"Endividamento!P315","v":0},{"$f":"Endividamento!Q315","v":0},{"$f":"Endividamento!R315","v":0},{"$f":"Endividamento!S315","v":0},{"$f":"Endividamento!T315","v":0},{"$f":"Endividamento!U315","v":0},{"$f":"Endividamento!V315","v":0},{"$f":"Endividamento!W315","v":0},{"$f":"Endividamento!X315","v":0},{"$f":"Endividamento!Y315","v":0},{"$f":"Endividamento!Z315","v":0},{"$f":"Endividamento!AA315","v":0},{"$f":"Endividamento!AB315","v":-20.399999999999999},{"$f":"Endividamento!AC315","v":0},{"$f":"Endividamento!AD315","v":3.2},{"$f":"Endividamento!AE315","v":-7.4},{"$f":"Endividamento!AF315","v":9},{"$f":"Endividamento!AG315","v":3},{"$f":"Endividamento!AH315","v":7.3},{"$f":"Endividamento!AI315","v":0},{"$f":"Endividamento!AJ315","v":8.1},{"$f":"Endividamento!AK315","v":8.5},{"$f":"Endividamento!AL315","v":-2.8},{"$f":"Endividamento!AM315","v":-16.399999999999999},{"$f":"Endividamento!AN315","v":-12.3},{"$f":"Endividamento!AO315","v":6.6},{"$f":"Endividamento!AP315","v":-16.3},{"$f":"Endividamento!AQ315","v":-49.48},{"$f":"Endividamento!AR315","v":-37.978000000000002},{"$f":"Endividamento!AS315","v":-43.192999999999998},{"$f":"Endividamento!AT315","v":-66.093000000000004},{"$f":"Endividamento!AU315","v":-57.421999999999997},{"$f":"Endividamento!AV315","v":-61.25},{"$f":"Endividamento!AW315","v":-42.485999999999997},{"$f":"Endividamento!AX315","v":-2.3639999999999999},{"$f":"Endividamento!AY315","v":-1.5960000000000001},{"$f":"Endividamento!AZ315","v":9.0120000000000005},{"$f":"Endividamento!BA315","v":30.951000000000001},{"$f":"Endividamento!BB315","v":1.121},{"$f":"Endividamento!BC315","v":-1.645},{"$f":"Endividamento!BD315","v":2.2149999999999999},{"$f":"Endividamento!BE315","v":-1.3520000000000001},{"$f":"Endividamento!BF315","v":5.3440000000000003},{"$f":"Endividamento!BG315","v":17.302},{"$f":"Endividamento!BH315","v":25.38},{"$f":"Endividamento!BI315","v":40.206000000000003}]
["ESS","Noncurrent",997.14800000000014,1171.4580000000001,-14.879748142912497,-174.30999999999995,null,"Noncurrent",{"$f":"Endividamento!I316","v":0},{"$f":"Endividamento!J316","v":0},{"$f":"Endividamento!K316","v":0},{"$f":"Endividamento!L316","v":0},{"$f":"Endividamento!M316","v":0},{"$f":"Endividamento!N316","v":0},{"$f":"Endividamento!O316","v":0},{"$f":"Endividamento!P316","v":0},{"$f":"Endividamento!Q316","v":0},{"$f":"Endividamento!R316","v":0},{"$f":"Endividamento!S316","v":0},{"$f":"Endividamento!T316","v":0},{"$f":"Endividamento!U316","v":0},{"$f":"Endividamento!V316","v":0},{"$f":"Endividamento!W316","v":0},{"$f":"Endividamento!X316","v":0},{"$f":"Endividamento!Y316","v":0},{"$f":"Endividamento!Z316","v":0},{"$f":"Endividamento!AA316","v":0},{"$f":"Endividamento!AB316","v":183.4},{"$f":"Endividamento!AC316","v":0},{"$f":"Endividamento!AD316","v":183.4},{"$f":"Endividamento!AE316","v":255.70000000000002},{"$f":"Endividamento!AF316","v":372.59999999999997},{"$f":"Endividamento!AG316","v":305.09999999999997},{"$f":"Endividamento!AH316","v":394.59999999999991},{"$f":"Endividamento!AI316","v":531.6},{"$f":"Endividamento!AJ316","v":616.6},{"$f":"Endividamento!AK316","v":608.80000000000007},{"$f":"Endividamento!AL316","v":617.19999999999993},{"$f":"Endividamento!AM316","v":622.19999999999993},{"$f":"Endividamento!AN316","v":673.1},{"$f":"Endividamento!AO316","v":799.9},{"$f":"Endividamento!AP316","v":782.40000000000009},{"$f":"Endividamento!AQ316","v":696.08799999999997},{"$f":"Endividamento!AR316","v":703.77200000000005},{"$f":"Endividamento!AS316","v":803.49400000000003},{"$f":"Endividamento!AT316","v":629.40700000000004},{"$f":"Endividamento!AU316","v":745.36599999999999},{"$f":"Endividamento!AV316","v":749.39299999999992},{"$f":"Endividamento!AW316","v":707.35699999999997},{"$f":"Endividamento!AX316","v":704.77499999999998},{"$f":"Endividamento!AY316","v":946.76600000000008},{"$f":"Endividamento!AZ316","v":995.02600000000018},{"$f":"Endividamento!BA316","v":1149.787},{"$f":"Endividamento!BB316","v":1171.4580000000001},{"$f":"Endividamento!BC316","v":1059.4290000000001},{"$f":"Endividamento!BD316","v":970.29399999999998},{"$f":"Endividamento!BE316","v":913.69200000000001},{"$f":"Endividamento!BF316","v":997.14800000000014},{"$f":"Endividamento!BG316","v":1339.7429999999999},{"$f":"Endividamento!BH316","v":1400.701},{"$f":"Endividamento!BI316","v":1399.5219999999999}]
["ESS","Loans, financing and leasing",289.46899999999999,22.715,1174.3517499449702,266.75400000000002,null,"Loans, financing and leasing",{"$f":"Endividamento!I317","v":0},{"$f":"Endividamento!J317","v":0},{"$f":"Endividamento!K317","v":0},{"$f":"Endividamento!L317","v":0},{"$f":"Endividamento!M317","v":0},{"$f":"Endividamento!N317","v":0},{"$f":"Endividamento!O317","v":0},{"$f":"Endividamento!P317","v":0},{"$f":"Endividamento!Q317","v":0},{"$f":"Endividamento!R317","v":0},{"$f":"Endividamento!S317","v":0},{"$f":"Endividamento!T317","v":0},{"$f":"Endividamento!U317","v":0},{"$f":"Endividamento!V317","v":0},{"$f":"Endividamento!W317","v":0},{"$f":"Endividamento!X317","v":0},{"$f":"Endividamento!Y317","v":0},{"$f":"Endividamento!Z317","v":0},{"$f":"Endividamento!AA317","v":0},{"$f":"Endividamento!AB317","v":25.6},{"$f":"Endividamento!AC317","v":0},{"$f":"Endividamento!AD317","v":118.1},{"$f":"Endividamento!AE317","v":113.7},{"$f":"Endividamento!AF317","v":109.5},{"$f":"Endividamento!AG317","v":45.6},{"$f":"Endividamento!AH317","v":165.1},{"$f":"Endividamento!AI317","v":316.3},{"$f":"Endividamento!AJ317","v":310.60000000000002},{"$f":"Endividamento!AK317","v":305.8},{"$f":"Endividamento!AL317","v":299.39999999999998},{"$f":"Endividamento!AM317","v":321.89999999999998},{"$f":"Endividamento!AN317","v":362.8},{"$f":"Endividamento!AO317","v":537.9},{"$f":"Endividamento!AP317","v":531.1},{"$f":"Endividamento!AQ317","v":448.23399999999998},{"$f":"Endividamento!AR317","v":429.18900000000002},{"$f":"Endividamento!AS317","v":554.79200000000003},{"$f":"Endividamento!AT317","v":334.35899999999998},{"$f":"Endividamento!AU317","v":471.78800000000001},{"$f":"Endividamento!AV317","v":543.32100000000003},{"$f":"Endividamento!AW317","v":350.34899999999999},{"$f":"Endividamento!AX317","v":365.62700000000001},{"$f":"Endividamento!AY317","v":503.09500000000003},{"$f":"Endividamento!AZ317","v":566.49300000000005},{"$f":"Endividamento!BA317","v":560.65},{"$f":"Endividamento!BB317","v":599.15700000000004},{"$f":"Endividamento!BC317","v":513.43499999999995},{"$f":"Endividamento!BD317","v":392.423},{"$f":"Endividamento!BE317","v":392.44600000000003},{"$f":"Endividamento!BF317","v":432.47800000000001},{"$f":"Endividamento!BG317","v":639.245},{"$f":"Endividamento!BH317","v":733.81500000000005},{"$f":"Endividamento!BI317","v":707.59400000000005}]
["ESS","Debentures",112.304,102.489,9.5766374928041067,9.8149999999999977,null,"Debentures",{"$f":"Endividamento!I318","v":0},{"$f":"Endividamento!J318","v":0},{"$f":"Endividamento!K318","v":0},{"$f":"Endividamento!L318","v":0},{"$f":"Endividamento!M318","v":0},{"$f":"Endividamento!N318","v":0},{"$f":"Endividamento!O318","v":0},{"$f":"Endividamento!P318","v":0},{"$f":"Endividamento!Q318","v":0},{"$f":"Endividamento!R318","v":0},{"$f":"Endividamento!S318","v":0},{"$f":"Endividamento!T318","v":0},{"$f":"Endividamento!U318","v":0},{"$f":"Endividamento!V318","v":0},{"$f":"Endividamento!W318","v":0},{"$f":"Endividamento!X318","v":0},{"$f":"Endividamento!Y318","v":0},{"$f":"Endividamento!Z318","v":0},{"$f":"Endividamento!AA318","v":0},{"$f":"Endividamento!AB318","v":0},{"$f":"Endividamento!AC318","v":0},{"$f":"Endividamento!AD318","v":0},{"$f":"Endividamento!AE318","v":79.599999999999994},{"$f":"Endividamento!AF318","v":197.8},{"$f":"Endividamento!AG318","v":199},{"$f":"Endividamento!AH318","v":200.2},{"$f":"Endividamento!AI318","v":201.3},{"$f":"Endividamento!AJ318","v":280.60000000000002},{"$f":"Endividamento!AK318","v":282.10000000000002},{"$f":"Endividamento!AL318","v":290.7},{"$f":"Endividamento!AM318","v":295.5},{"$f":"Endividamento!AN318","v":264.5},{"$f":"Endividamento!AO318","v":319.2},{"$f":"Endividamento!AP318","v":327},{"$f":"Endividamento!AQ318","v":327.24200000000002},{"$f":"Endividamento!AR318","v":359.339},{"$f":"Endividamento!AS318","v":357.23500000000001},{"$f":"Endividamento!AT318","v":306.322},{"$f":"Endividamento!AU318","v":307.00099999999998},{"$f":"Endividamento!AV318","v":263.642},{"$f":"Endividamento!AW318","v":349.94},{"$f":"Endividamento!AX318","v":352.67500000000001},{"$f":"Endividamento!AY318","v":440.56700000000001},{"$f":"Endividamento!AZ318","v":443.02800000000002},{"$f":"Endividamento!BA318","v":601.45899999999995},{"$f":"Endividamento!BB318","v":559.25699999999995},{"$f":"Endividamento!BC318","v":524.82500000000005},{"$f":"Endividamento!BD318","v":574.08699999999999},{"$f":"Endividamento!BE318","v":515.23},{"$f":"Endividamento!BF318","v":561.38400000000001},{"$f":"Endividamento!BG318","v":696.03399999999999},{"$f":"Endividamento!BH318","v":708.85799999999995},{"$f":"Endividamento!BI318","v":721.29200000000003}]
["ESS","Tax financing and employee benefits",4.1150000000000002,3.8929999999999998,5.702543025944018,0.22200000000000042,null,"Tax financing and employee benefits",{"$f":"Endividamento!I319","v":0},{"$f":"Endividamento!J319","v":0},{"$f":"Endividamento!K319","v":0},{"$f":"Endividamento!L319","v":0},{"$f":"Endividamento!M319","v":0},{"$f":"Endividamento!N319","v":0},{"$f":"Endividamento!O319","v":0},{"$f":"Endividamento!P319","v":0},{"$f":"Endividamento!Q319","v":0},{"$f":"Endividamento!R319","v":0},{"$f":"Endividamento!S319","v":0},{"$f":"Endividamento!T319","v":0},{"$f":"Endividamento!U319","v":0},{"$f":"Endividamento!V319","v":0},{"$f":"Endividamento!W319","v":0},{"$f":"Endividamento!X319","v":0},{"$f":"Endividamento!Y319","v":0},{"$f":"Endividamento!Z319","v":0},{"$f":"Endividamento!AA319","v":0},{"$f":"Endividamento!AB319","v":23},{"$f":"Endividamento!AC319","v":0},{"$f":"Endividamento!AD319","v":68.7},{"$f":"Endividamento!AE319","v":68.8},{"$f":"Endividamento!AF319","v":74.099999999999994},{"$f":"Endividamento!AG319","v":71.8},{"$f":"Endividamento!AH319","v":62.9},{"$f":"Endividamento!AI319","v":60.7},{"$f":"Endividamento!AJ319","v":74.599999999999994},{"$f":"Endividamento!AK319","v":72.900000000000006},{"$f":"Endividamento!AL319","v":70.900000000000006},{"$f":"Endividamento!AM319","v":68.900000000000006},{"$f":"Endividamento!AN319","v":105.2},{"$f":"Endividamento!AO319","v":103.7},{"$f":"Endividamento!AP319","v":102.7},{"$f":"Endividamento!AQ319","v":100.67},{"$f":"Endividamento!AR319","v":85},{"$f":"Endividamento!AS319","v":82.712999999999994},{"$f":"Endividamento!AT319","v":73.811999999999998},{"$f":"Endividamento!AU319","v":71.355999999999995},{"$f":"Endividamento!AV319","v":39.997},{"$f":"Endividamento!AW319","v":37.008000000000003},{"$f":"Endividamento!AX319","v":31.64},{"$f":"Endividamento!AY319","v":33.587000000000003},{"$f":"Endividamento!AZ319","v":24.655000000000001},{"$f":"Endividamento!BA319","v":25.658999999999999},{"$f":"Endividamento!BB319","v":26.664000000000001},{"$f":"Endividamento!BC319","v":27.669},{"$f":"Endividamento!BD319","v":31.227},{"$f":"Endividamento!BE319","v":32.280999999999999},{"$f":"Endividamento!BF319","v":33.334000000000003},{"$f":"Endividamento!BG319","v":34.387999999999998},{"$f":"Endividamento!BH319","v":20.545999999999999},{"$f":"Endividamento!BI319","v":21.326000000000001}]
["ESS","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I320","v":0},{"$f":"Endividamento!J320","v":0},{"$f":"Endividamento!K320","v":0},{"$f":"Endividamento!L320","v":0},{"$f":"Endividamento!M320","v":0},{"$f":"Endividamento!N320","v":0},{"$f":"Endividamento!O320","v":0},{"$f":"Endividamento!P320","v":0},{"$f":"Endividamento!Q320","v":0},{"$f":"Endividamento!R320","v":0},{"$f":"Endividamento!S320","v":0},{"$f":"Endividamento!T320","v":0},{"$f":"Endividamento!U320","v":0},{"$f":"Endividamento!V320","v":0},{"$f":"Endividamento!W320","v":0},{"$f":"Endividamento!X320","v":0},{"$f":"Endividamento!Y320","v":0},{"$f":"Endividamento!Z320","v":0},{"$f":"Endividamento!AA320","v":0},{"$f":"Endividamento!AB320","v":0},{"$f":"Endividamento!AC320","v":0},{"$f":"Endividamento!AD320","v":0},{"$f":"Endividamento!AE320","v":0},{"$f":"Endividamento!AF320","v":0},{"$f":"Endividamento!AG320","v":0},{"$f":"Endividamento!AH320","v":0},{"$f":"Endividamento!AI320","v":0},{"$f":"Endividamento!AJ320","v":0},{"$f":"Endividamento!AK320","v":0},{"$f":"Endividamento!AL320","v":0},{"$f":"Endividamento!AM320","v":0},{"$f":"Endividamento!AN320","v":0},{"$f":"Endividamento!AO320","v":0},{"$f":"Endividamento!AP320","v":0},{"$f":"Endividamento!AQ320","v":0},{"$f":"Endividamento!AR320","v":0},{"$f":"Endividamento!AS320","v":0},{"$f":"Endividamento!AT320","v":0},{"$f":"Endividamento!AU320","v":0},{"$f":"Endividamento!AV320","v":0},{"$f":"Endividamento!AW320","v":0},{"$f":"Endividamento!AX320","v":0},{"$f":"Endividamento!AY320","v":0},{"$f":"Endividamento!AZ320","v":0},{"$f":"Endividamento!BA320","v":0},{"$f":"Endividamento!BB320","v":0},{"$f":"Endividamento!BC320","v":0},{"$f":"Endividamento!BD320","v":"-"},{"$f":"Endividamento!BE320","v":"-"},{"$f":"Endividamento!BF320","v":"-"},{"$f":"Endividamento!BG320","v":"-"},{"$f":"Endividamento!BH320","v":"-"},{"$f":"Endividamento!BI320","v":"-"}]
["ESS","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I321","v":0},{"$f":"Endividamento!J321","v":0},{"$f":"Endividamento!K321","v":0},{"$f":"Endividamento!L321","v":0},{"$f":"Endividamento!M321","v":0},{"$f":"Endividamento!N321","v":0},{"$f":"Endividamento!O321","v":0},{"$f":"Endividamento!P321","v":0},{"$f":"Endividamento!Q321","v":0},{"$f":"Endividamento!R321","v":0},{"$f":"Endividamento!S321","v":0},{"$f":"Endividamento!T321","v":0},{"$f":"Endividamento!U321","v":0},{"$f":"Endividamento!V321","v":0},{"$f":"Endividamento!W321","v":0},{"$f":"Endividamento!X321","v":0},{"$f":"Endividamento!Y321","v":0},{"$f":"Endividamento!Z321","v":0},{"$f":"Endividamento!AA321","v":0},{"$f":"Endividamento!AB321","v":0},{"$f":"Endividamento!AC321","v":0},{"$f":"Endividamento!AD321","v":0},{"$f":"Endividamento!AE321","v":0},{"$f":"Endividamento!AF321","v":0},{"$f":"Endividamento!AG321","v":0},{"$f":"Endividamento!AH321","v":0},{"$f":"Endividamento!AI321","v":0},{"$f":"Endividamento!AJ321","v":0},{"$f":"Endividamento!AK321","v":0},{"$f":"Endividamento!AL321","v":0},{"$f":"Endividamento!AM321","v":0},{"$f":"Endividamento!AN321","v":0},{"$f":"Endividamento!AO321","v":0},{"$f":"Endividamento!AP321","v":0},{"$f":"Endividamento!AQ321","v":0},{"$f":"Endividamento!AR321","v":0},{"$f":"Endividamento!AS321","v":0},{"$f":"Endividamento!AT321","v":0},{"$f":"Endividamento!AU321","v":0},{"$f":"Endividamento!AV321","v":0},{"$f":"Endividamento!AW321","v":0},{"$f":"Endividamento!AX321","v":0},{"$f":"Endividamento!AY321","v":0},{"$f":"Endividamento!AZ321","v":0},{"$f":"Endividamento!BA321","v":0},{"$f":"Endividamento!BB321","v":0},{"$f":"Endividamento!BC321","v":0},{"$f":"Endividamento!BD321","v":"-"},{"$f":"Endividamento!BE321","v":"-"},{"$f":"Endividamento!BF321","v":"-"},{"$f":"Endividamento!BG321","v":"-"},{"$f":"Endividamento!BH321","v":"-"},{"$f":"Endividamento!BI321","v":"-"}]
["ESS","Derivative financial instruments, net",5.3440000000000003,1.121,376.71721677074049,4.2230000000000008,null,"Derivative financial instruments, net",{"$f":"Endividamento!I322","v":0},{"$f":"Endividamento!J322","v":0},{"$f":"Endividamento!K322","v":0},{"$f":"Endividamento!L322","v":0},{"$f":"Endividamento!M322","v":0},{"$f":"Endividamento!N322","v":0},{"$f":"Endividamento!O322","v":0},{"$f":"Endividamento!P322","v":0},{"$f":"Endividamento!Q322","v":0},{"$f":"Endividamento!R322","v":0},{"$f":"Endividamento!S322","v":0},{"$f":"Endividamento!T322","v":0},{"$f":"Endividamento!U322","v":0},{"$f":"Endividamento!V322","v":0},{"$f":"Endividamento!W322","v":0},{"$f":"Endividamento!X322","v":0},{"$f":"Endividamento!Y322","v":0},{"$f":"Endividamento!Z322","v":0},{"$f":"Endividamento!AA322","v":0},{"$f":"Endividamento!AB322","v":0},{"$f":"Endividamento!AC322","v":0},{"$f":"Endividamento!AD322","v":-3.4},{"$f":"Endividamento!AE322","v":-6.4},{"$f":"Endividamento!AF322","v":-8.8000000000000007},{"$f":"Endividamento!AG322","v":-11.3},{"$f":"Endividamento!AH322","v":-33.6},{"$f":"Endividamento!AI322","v":-46.7},{"$f":"Endividamento!AJ322","v":-49.2},{"$f":"Endividamento!AK322","v":-52},{"$f":"Endividamento!AL322","v":-43.8},{"$f":"Endividamento!AM322","v":-64.099999999999994},{"$f":"Endividamento!AN322","v":-59.4},{"$f":"Endividamento!AO322","v":-160.9},{"$f":"Endividamento!AP322","v":-178.4},{"$f":"Endividamento!AQ322","v":-180.05799999999999},{"$f":"Endividamento!AR322","v":-169.756},{"$f":"Endividamento!AS322","v":-191.24600000000001},{"$f":"Endividamento!AT322","v":-85.085999999999999},{"$f":"Endividamento!AU322","v":-104.779},{"$f":"Endividamento!AV322","v":-97.566999999999993},{"$f":"Endividamento!AW322","v":-29.94},{"$f":"Endividamento!AX322","v":-45.167000000000002},{"$f":"Endividamento!AY322","v":-30.483000000000001},{"$f":"Endividamento!AZ322","v":-39.15},{"$f":"Endividamento!BA322","v":-37.981000000000002},{"$f":"Endividamento!BB322","v":-13.62},{"$f":"Endividamento!BC322","v":-6.5},{"$f":"Endividamento!BD322","v":-27.443000000000001},{"$f":"Endividamento!BE322","v":-26.265000000000001},{"$f":"Endividamento!BF322","v":-30.047999999999998},{"$f":"Endividamento!BG322","v":-29.923999999999999},{"$f":"Endividamento!BH322","v":-62.518000000000001},{"$f":"Endividamento!BI322","v":-50.69}]
["ESS","Total debts",1457.4380000000001,1339.3770000000002,8.8146205287980894,118.06099999999992,null,"Total debts",{"$f":"Endividamento!I323","v":0},{"$f":"Endividamento!J323","v":0},{"$f":"Endividamento!K323","v":0},{"$f":"Endividamento!L323","v":0},{"$f":"Endividamento!M323","v":0},{"$f":"Endividamento!N323","v":0},{"$f":"Endividamento!O323","v":0},{"$f":"Endividamento!P323","v":0},{"$f":"Endividamento!Q323","v":0},{"$f":"Endividamento!R323","v":0},{"$f":"Endividamento!S323","v":0},{"$f":"Endividamento!T323","v":0},{"$f":"Endividamento!U323","v":0},{"$f":"Endividamento!V323","v":0},{"$f":"Endividamento!W323","v":0},{"$f":"Endividamento!X323","v":0},{"$f":"Endividamento!Y323","v":0},{"$f":"Endividamento!Z323","v":0},{"$f":"Endividamento!AA323","v":0},{"$f":"Endividamento!AB323","v":445.5},{"$f":"Endividamento!AC323","v":0},{"$f":"Endividamento!AD323","v":445.5},{"$f":"Endividamento!AE323","v":450.9},{"$f":"Endividamento!AF323","v":466.69999999999993},{"$f":"Endividamento!AG323","v":359.99999999999994},{"$f":"Endividamento!AH323","v":440.49999999999989},{"$f":"Endividamento!AI323","v":584},{"$f":"Endividamento!AJ323","v":663.8},{"$f":"Endividamento!AK323","v":2660.6000000000004},{"$f":"Endividamento!AL323","v":757.09999999999991},{"$f":"Endividamento!AM323","v":761.49999999999989},{"$f":"Endividamento!AN323","v":845.8},{"$f":"Endividamento!AO323","v":912.8},{"$f":"Endividamento!AP323","v":908.60000000000014},{"$f":"Endividamento!AQ323","v":902.32100000000003},{"$f":"Endividamento!AR323","v":907.19900000000007},{"$f":"Endividamento!AS323","v":974.50800000000004},{"$f":"Endividamento!AT323","v":959.99900000000002},{"$f":"Endividamento!AU323","v":1014.014},{"$f":"Endividamento!AV323","v":1100.4179999999999},{"$f":"Endividamento!AW323","v":1186.8579999999999},{"$f":"Endividamento!AX323","v":1035.171},{"$f":"Endividamento!AY323","v":1290.2540000000001},{"$f":"Endividamento!AZ323","v":1256.3570000000002},{"$f":"Endividamento!BA323","v":1274.931},{"$f":"Endividamento!BB323","v":1339.3770000000002},{"$f":"Endividamento!BC323","v":1295.6670000000001},{"$f":"Endividamento!BD323","v":1347.6499999999999},{"$f":"Endividamento!BE323","v":1342.4670000000001},{"$f":"Endividamento!BF323","v":1457.4380000000001},{"$f":"Endividamento!BG323","v":1613.2080000000001},{"$f":"Endividamento!BH323","v":1650.721},{"$f":"Endividamento!BI323","v":1585.202}]
["ESS","(-) Cash and cash equivalents ",386.62799999999999,296.68200000000002,30.317309442433292,89.94599999999997,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I324","v":0},{"$f":"Endividamento!J324","v":0},{"$f":"Endividamento!K324","v":0},{"$f":"Endividamento!L324","v":0},{"$f":"Endividamento!M324","v":0},{"$f":"Endividamento!N324","v":0},{"$f":"Endividamento!O324","v":0},{"$f":"Endividamento!P324","v":0},{"$f":"Endividamento!Q324","v":0},{"$f":"Endividamento!R324","v":0},{"$f":"Endividamento!S324","v":0},{"$f":"Endividamento!T324","v":0},{"$f":"Endividamento!U324","v":0},{"$f":"Endividamento!V324","v":0},{"$f":"Endividamento!W324","v":0},{"$f":"Endividamento!X324","v":0},{"$f":"Endividamento!Y324","v":0},{"$f":"Endividamento!Z324","v":0},{"$f":"Endividamento!AA324","v":0},{"$f":"Endividamento!AB324","v":88.7},{"$f":"Endividamento!AC324","v":0},{"$f":"Endividamento!AD324","v":277.5},{"$f":"Endividamento!AE324","v":276.2},{"$f":"Endividamento!AF324","v":206.3},{"$f":"Endividamento!AG324","v":68.3},{"$f":"Endividamento!AH324","v":55},{"$f":"Endividamento!AI324","v":108.9},{"$f":"Endividamento!AJ324","v":117.7},{"$f":"Endividamento!AK324","v":122.3},{"$f":"Endividamento!AL324","v":180.7},{"$f":"Endividamento!AM324","v":133.19999999999999},{"$f":"Endividamento!AN324","v":169.9},{"$f":"Endividamento!AO324","v":187.5},{"$f":"Endividamento!AP324","v":174.4},{"$f":"Endividamento!AQ324","v":274.96699999999998},{"$f":"Endividamento!AR324","v":315.899},{"$f":"Endividamento!AS324","v":262.39999999999998},{"$f":"Endividamento!AT324","v":202.13200000000001},{"$f":"Endividamento!AU324","v":193.00800000000001},{"$f":"Endividamento!AV324","v":231.00200000000001},{"$f":"Endividamento!AW324","v":305.31},{"$f":"Endividamento!AX324","v":63.615000000000002},{"$f":"Endividamento!AY324","v":335.72199999999998},{"$f":"Endividamento!AZ324","v":255.011},{"$f":"Endividamento!BA324","v":238.02},{"$f":"Endividamento!BB324","v":296.68200000000002},{"$f":"Endividamento!BC324","v":167.624},{"$f":"Endividamento!BD324","v":244.03299999999999},{"$f":"Endividamento!BE324","v":278.738},{"$f":"Endividamento!BF324","v":386.62799999999999},{"$f":"Endividamento!BG324","v":445.16199999999998},{"$f":"Endividamento!BH324","v":436.947},{"$f":"Endividamento!BI324","v":324.38600000000002}]
["ESS","Total net debts",1070.8100000000002,1042.6950000000002,2.696378135504629,28.115000000000009,null,"Total net debts",{"$f":"Endividamento!I325","v":0},{"$f":"Endividamento!J325","v":0},{"$f":"Endividamento!K325","v":0},{"$f":"Endividamento!L325","v":0},{"$f":"Endividamento!M325","v":0},{"$f":"Endividamento!N325","v":0},{"$f":"Endividamento!O325","v":0},{"$f":"Endividamento!P325","v":0},{"$f":"Endividamento!Q325","v":0},{"$f":"Endividamento!R325","v":0},{"$f":"Endividamento!S325","v":0},{"$f":"Endividamento!T325","v":0},{"$f":"Endividamento!U325","v":0},{"$f":"Endividamento!V325","v":0},{"$f":"Endividamento!W325","v":0},{"$f":"Endividamento!X325","v":0},{"$f":"Endividamento!Y325","v":0},{"$f":"Endividamento!Z325","v":0},{"$f":"Endividamento!AA325","v":0},{"$f":"Endividamento!AB325","v":168},{"$f":"Endividamento!AC325","v":0},{"$f":"Endividamento!AD325","v":168},{"$f":"Endividamento!AE325","v":174.7},{"$f":"Endividamento!AF325","v":260.39999999999992},{"$f":"Endividamento!AG325","v":291.69999999999993},{"$f":"Endividamento!AH325","v":385.49999999999989},{"$f":"Endividamento!AI325","v":475.1},{"$f":"Endividamento!AJ325","v":546.1},{"$f":"Endividamento!AK325","v":2538.3000000000002},{"$f":"Endividamento!AL325","v":576.39999999999986},{"$f":"Endividamento!AM325","v":628.29999999999995},{"$f":"Endividamento!AN325","v":675.9},{"$f":"Endividamento!AO325","v":725.3},{"$f":"Endividamento!AP325","v":734.20000000000016},{"$f":"Endividamento!AQ325","v":627.35400000000004},{"$f":"Endividamento!AR325","v":591.30000000000007},{"$f":"Endividamento!AS325","v":712.10800000000006},{"$f":"Endividamento!AT325","v":757.86699999999996},{"$f":"Endividamento!AU325","v":821.00599999999997},{"$f":"Endividamento!AV325","v":869.41599999999994},{"$f":"Endividamento!AW325","v":881.548},{"$f":"Endividamento!AX325","v":971.55600000000004},{"$f":"Endividamento!AY325","v":954.53200000000015},{"$f":"Endividamento!AZ325","v":1001.3460000000002},{"$f":"Endividamento!BA325","v":1036.9110000000001},{"$f":"Endividamento!BB325","v":1042.6950000000002},{"$f":"Endividamento!BC325","v":1128.0430000000001},{"$f":"Endividamento!BD325","v":1103.617},{"$f":"Endividamento!BE325","v":1063.729},{"$f":"Endividamento!BF325","v":1070.8100000000002},{"$f":"Endividamento!BG325","v":1168.046},{"$f":"Endividamento!BH325","v":1213.7739999999999},{"$f":"Endividamento!BI325","v":1260.816}]
["ESS","(-) CDE Credits",37.354999999999997,9.1460000000000008,308.42991471681603,28.208999999999996,null,"(-) CDE Credits",{"$f":"Endividamento!I326","v":0},{"$f":"Endividamento!J326","v":0},{"$f":"Endividamento!K326","v":0},{"$f":"Endividamento!L326","v":0},{"$f":"Endividamento!M326","v":0},{"$f":"Endividamento!N326","v":0},{"$f":"Endividamento!O326","v":0},{"$f":"Endividamento!P326","v":0},{"$f":"Endividamento!Q326","v":0},{"$f":"Endividamento!R326","v":0},{"$f":"Endividamento!S326","v":0},{"$f":"Endividamento!T326","v":0},{"$f":"Endividamento!U326","v":0},{"$f":"Endividamento!V326","v":0},{"$f":"Endividamento!W326","v":0},{"$f":"Endividamento!X326","v":0},{"$f":"Endividamento!Y326","v":0},{"$f":"Endividamento!Z326","v":0},{"$f":"Endividamento!AA326","v":0},{"$f":"Endividamento!AB326","v":4},{"$f":"Endividamento!AC326","v":0},{"$f":"Endividamento!AD326","v":27.1},{"$f":"Endividamento!AE326","v":26.5},{"$f":"Endividamento!AF326","v":25.4},{"$f":"Endividamento!AG326","v":24.2},{"$f":"Endividamento!AH326","v":24.1},{"$f":"Endividamento!AI326","v":24.8},{"$f":"Endividamento!AJ326","v":24.8},{"$f":"Endividamento!AK326","v":24.6},{"$f":"Endividamento!AL326","v":22.3},{"$f":"Endividamento!AM326","v":27.9},{"$f":"Endividamento!AN326","v":34.299999999999997},{"$f":"Endividamento!AO326","v":20.6},{"$f":"Endividamento!AP326","v":21.4},{"$f":"Endividamento!AQ326","v":21.045000000000002},{"$f":"Endividamento!AR326","v":24.54},{"$f":"Endividamento!AS326","v":25.175999999999998},{"$f":"Endividamento!AT326","v":24.077999999999999},{"$f":"Endividamento!AU326","v":23.085000000000001},{"$f":"Endividamento!AV326","v":54.017000000000003},{"$f":"Endividamento!AW326","v":19.192},{"$f":"Endividamento!AX326","v":12.351000000000001},{"$f":"Endividamento!AY326","v":13.063000000000001},{"$f":"Endividamento!AZ326","v":11.609},{"$f":"Endividamento!BA326","v":11.965},{"$f":"Endividamento!BB326","v":9.1460000000000008},{"$f":"Endividamento!BC326","v":11.772},{"$f":"Endividamento!BD326","v":18.042000000000002},{"$f":"Endividamento!BE326","v":26.425999999999998},{"$f":"Endividamento!BF326","v":37.354999999999997},{"$f":"Endividamento!BG326","v":43.232999999999997},{"$f":"Endividamento!BH326","v":50.939},{"$f":"Endividamento!BI326","v":59.499000000000002}]
["ESS","(-) CCC Credits",0,0,"-",0,null,"(-) CCC Credits",{"$f":"Endividamento!I327","v":0},{"$f":"Endividamento!J327","v":0},{"$f":"Endividamento!K327","v":0},{"$f":"Endividamento!L327","v":0},{"$f":"Endividamento!M327","v":0},{"$f":"Endividamento!N327","v":0},{"$f":"Endividamento!O327","v":0},{"$f":"Endividamento!P327","v":0},{"$f":"Endividamento!Q327","v":0},{"$f":"Endividamento!R327","v":0},{"$f":"Endividamento!S327","v":0},{"$f":"Endividamento!T327","v":0},{"$f":"Endividamento!U327","v":0},{"$f":"Endividamento!V327","v":0},{"$f":"Endividamento!W327","v":0},{"$f":"Endividamento!X327","v":0},{"$f":"Endividamento!Y327","v":0},{"$f":"Endividamento!Z327","v":0},{"$f":"Endividamento!AA327","v":0},{"$f":"Endividamento!AB327","v":0},{"$f":"Endividamento!AC327","v":0},{"$f":"Endividamento!AD327","v":0},{"$f":"Endividamento!AE327","v":0},{"$f":"Endividamento!AF327","v":0},{"$f":"Endividamento!AG327","v":0},{"$f":"Endividamento!AH327","v":0},{"$f":"Endividamento!AI327","v":0},{"$f":"Endividamento!AJ327","v":0},{"$f":"Endividamento!AK327","v":0},{"$f":"Endividamento!AL327","v":0},{"$f":"Endividamento!AM327","v":0},{"$f":"Endividamento!AN327","v":0},{"$f":"Endividamento!AO327","v":0},{"$f":"Endividamento!AP327","v":0},{"$f":"Endividamento!AQ327","v":0},{"$f":"Endividamento!AR327","v":0},{"$f":"Endividamento!AS327","v":0},{"$f":"Endividamento!AT327","v":0},{"$f":"Endividamento!AU327","v":0},{"$f":"Endividamento!AV327","v":0},{"$f":"Endividamento!AW327","v":0},{"$f":"Endividamento!AX327","v":0},{"$f":"Endividamento!AY327","v":0},{"$f":"Endividamento!AZ327","v":0},{"$f":"Endividamento!BA327","v":0},{"$f":"Endividamento!BB327","v":0},{"$f":"Endividamento!BC327","v":0},{"$f":"Endividamento!BD327","v":0},{"$f":"Endividamento!BE327","v":0},{"$f":"Endividamento!BF327","v":0},{"$f":"Endividamento!BG327","v":0},{"$f":"Endividamento!BH327","v":0},{"$f":"Endividamento!BI327","v":0}]
["ESS","(-) CVA Credits",-148.524,91.012,"-",-239.536,null,"(-) CVA Credits",{"$f":"Endividamento!I328","v":0},{"$f":"Endividamento!J328","v":0},{"$f":"Endividamento!K328","v":0},{"$f":"Endividamento!L328","v":0},{"$f":"Endividamento!M328","v":0},{"$f":"Endividamento!N328","v":0},{"$f":"Endividamento!O328","v":0},{"$f":"Endividamento!P328","v":0},{"$f":"Endividamento!Q328","v":0},{"$f":"Endividamento!R328","v":0},{"$f":"Endividamento!S328","v":0},{"$f":"Endividamento!T328","v":0},{"$f":"Endividamento!U328","v":0},{"$f":"Endividamento!V328","v":0},{"$f":"Endividamento!W328","v":0},{"$f":"Endividamento!X328","v":0},{"$f":"Endividamento!Y328","v":0},{"$f":"Endividamento!Z328","v":0},{"$f":"Endividamento!AA328","v":0},{"$f":"Endividamento!AB328","v":-14.2},{"$f":"Endividamento!AC328","v":0},{"$f":"Endividamento!AD328","v":-96.7},{"$f":"Endividamento!AE328","v":-35.799999999999997},{"$f":"Endividamento!AF328","v":-16.8},{"$f":"Endividamento!AG328","v":31.7},{"$f":"Endividamento!AH328","v":78.3},{"$f":"Endividamento!AI328","v":109},{"$f":"Endividamento!AJ328","v":86.3},{"$f":"Endividamento!AK328","v":54.6},{"$f":"Endividamento!AL328","v":85.4},{"$f":"Endividamento!AM328","v":99.6},{"$f":"Endividamento!AN328","v":68},{"$f":"Endividamento!AO328","v":60.4},{"$f":"Endividamento!AP328","v":79.599999999999994},{"$f":"Endividamento!AQ328","v":3.6819999999999999},{"$f":"Endividamento!AR328","v":25.869},{"$f":"Endividamento!AS328","v":67.099999999999994},{"$f":"Endividamento!AT328","v":77.366},{"$f":"Endividamento!AU328","v":154.89699999999999},{"$f":"Endividamento!AV328","v":183.79599999999999},{"$f":"Endividamento!AW328","v":114.492},{"$f":"Endividamento!AX328","v":112.907},{"$f":"Endividamento!AY328","v":56.006999999999998},{"$f":"Endividamento!AZ328","v":78.953999999999994},{"$f":"Endividamento!BA328","v":62.052999999999997},{"$f":"Endividamento!BB328","v":91.012},{"$f":"Endividamento!BC328","v":-4.6399999999999997},{"$f":"Endividamento!BD328","v":-47.619},{"$f":"Endividamento!BE328","v":-92.215000000000003},{"$f":"Endividamento!BF328","v":-148.524},{"$f":"Endividamento!BG328","v":-114.16},{"$f":"Endividamento!BH328","v":-110.342},{"$f":"Endividamento!BI328","v":-79.912999999999997}]
["ESS","Total net debts less sector credits",1181.9790000000003,942.53700000000026,25.403989445507168,239.44200000000001,null,"Total net debts less sector credits",{"$f":"Endividamento!I329","v":0},{"$f":"Endividamento!J329","v":0},{"$f":"Endividamento!K329","v":0},{"$f":"Endividamento!L329","v":0},{"$f":"Endividamento!M329","v":0},{"$f":"Endividamento!N329","v":0},{"$f":"Endividamento!O329","v":0},{"$f":"Endividamento!P329","v":0},{"$f":"Endividamento!Q329","v":0},{"$f":"Endividamento!R329","v":0},{"$f":"Endividamento!S329","v":0},{"$f":"Endividamento!T329","v":0},{"$f":"Endividamento!U329","v":0},{"$f":"Endividamento!V329","v":0},{"$f":"Endividamento!W329","v":0},{"$f":"Endividamento!X329","v":0},{"$f":"Endividamento!Y329","v":0},{"$f":"Endividamento!Z329","v":0},{"$f":"Endividamento!AA329","v":0},{"$f":"Endividamento!AB329","v":88.799999999999983},{"$f":"Endividamento!AC329","v":0},{"$f":"Endividamento!AD329","v":237.60000000000002},{"$f":"Endividamento!AE329","v":184},{"$f":"Endividamento!AF329","v":251.79999999999993},{"$f":"Endividamento!AG329","v":235.79999999999995},{"$f":"Endividamento!AH329","v":283.09999999999985},{"$f":"Endividamento!AI329","v":341.3},{"$f":"Endividamento!AJ329","v":435},{"$f":"Endividamento!AK329","v":2459.1000000000004},{"$f":"Endividamento!AL329","v":468.69999999999993},{"$f":"Endividamento!AM329","v":500.79999999999995},{"$f":"Endividamento!AN329","v":573.6},{"$f":"Endividamento!AO329","v":644.29999999999995},{"$f":"Endividamento!AP329","v":633.20000000000016},{"$f":"Endividamento!AQ329","v":602.62700000000007},{"$f":"Endividamento!AR329","v":540.89100000000008},{"$f":"Endividamento!AS329","v":619.83199999999999},{"$f":"Endividamento!AT329","v":656.423},{"$f":"Endividamento!AU329","v":643.02399999999989},{"$f":"Endividamento!AV329","v":631.60299999999984},{"$f":"Endividamento!AW329","v":747.86400000000003},{"$f":"Endividamento!AX329","v":846.298},{"$f":"Endividamento!AY329","v":885.46200000000022},{"$f":"Endividamento!AZ329","v":910.78300000000024},{"$f":"Endividamento!BA329","v":962.89300000000014},{"$f":"Endividamento!BB329","v":942.53700000000026},{"$f":"Endividamento!BC329","v":1120.9110000000003},{"$f":"Endividamento!BD329","v":1133.194},{"$f":"Endividamento!BE329","v":1129.518},{"$f":"Endividamento!BF329","v":1181.9790000000003},{"$f":"Endividamento!BG329","v":1238.9730000000002},{"$f":"Endividamento!BH329","v":1273.1769999999999},{"$f":"Endividamento!BI329","v":1281.23}]
["ESS"]
["ERO","ERO",null,null,null,null,null,{"$f":"B331","v":"ERO"}]
["ERO"]
["ERO"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ERO"]
["ERO"]
["ERO"]
["ERO","Current ",{"$f":"INDEX($H$304:$XFD$329,MATCH($B337,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":460.29},{"$f":"INDEX($H$304:$XFD$329,MATCH($B337,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":167.91900000000001},{"$f":"IFERROR(IF((C337/D337-1)*100<=-100,\"-\",IF((C337/D337-1)*100=0,\"-\",(C337/D337-1)*100)),\"-\")","v":174.11430511139301},{"$f":"C337-D337","v":292.37099999999998},null,"Current ",{"$f":"Endividamento!I337","v":0},{"$f":"Endividamento!J337","v":0},{"$f":"Endividamento!K337","v":0},{"$f":"Endividamento!L337","v":0},{"$f":"Endividamento!M337","v":0},{"$f":"Endividamento!N337","v":0},{"$f":"Endividamento!O337","v":0},{"$f":"Endividamento!P337","v":0},{"$f":"Endividamento!Q337","v":0},{"$f":"Endividamento!R337","v":0},{"$f":"Endividamento!S337","v":0},{"$f":"Endividamento!T337","v":0},{"$f":"Endividamento!U337","v":0},{"$f":"Endividamento!V337","v":0},{"$f":"Endividamento!W337","v":0},{"$f":"Endividamento!X337","v":0},{"$f":"Endividamento!Y337","v":0},{"$f":"Endividamento!Z337","v":0},{"$f":"Endividamento!AA337","v":0},{"$f":"Endividamento!AB337","v":0},{"$f":"Endividamento!AC337","v":0},{"$f":"Endividamento!AD337","v":0},{"$f":"Endividamento!AE337","v":0},{"$f":"Endividamento!AF337","v":0},{"$f":"Endividamento!AG337","v":0},{"$f":"Endividamento!AH337","v":0},{"$f":"Endividamento!AI337","v":0},{"$f":"Endividamento!AJ337","v":133.1},{"$f":"Endividamento!AK337","v":2051.8000000000002},{"$f":"Endividamento!AL337","v":30.599999999999998},{"$f":"Endividamento!AM337","v":66},{"$f":"Endividamento!AN337","v":81.099999999999994},{"$f":"Endividamento!AO337","v":250.3},{"$f":"Endividamento!AP337","v":329.6},{"$f":"Endividamento!AQ337","v":476.61},{"$f":"Endividamento!AR337","v":547.16499999999996},{"$f":"Endividamento!AS337","v":567.99300000000005},{"$f":"Endividamento!AT337","v":593.58100000000002},{"$f":"Endividamento!AU337","v":626.96299999999985},{"$f":"Endividamento!AV337","v":703.3549999999999},{"$f":"Endividamento!AW337","v":970.50399999999991},{"$f":"Endividamento!AX337","v":1180.9369999999999},{"$f":"Endividamento!AY337","v":1324.3580000000002},{"$f":"Endividamento!AZ337","v":1317.3070000000002},{"$f":"Endividamento!BA337","v":977.63200000000006},{"$f":"Endividamento!BB337","v":1059.076},{"$f":"Endividamento!BC337","v":670.77399999999989},{"$f":"Endividamento!BD337","v":445.96199999999999},{"$f":"Endividamento!BE337","v":471.976},{"$f":"Endividamento!BF337","v":493.60599999999999},{"$f":"Endividamento!BG337","v":568.274},{"$f":"Endividamento!BH337","v":163.90199999999999},{"$f":"Endividamento!BI337","v":186.18799999999999}]
["ERO","Loans, financing and leasing",{"$f":"INDEX($H$333:$XFD$358,MATCH($B338,$H$333:$H$358,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":427.851},319.50400000000002,33.910999549301415,108.34699999999998,null,"Loans, financing and leasing",{"$f":"Endividamento!I338","v":0},{"$f":"Endividamento!J338","v":0},{"$f":"Endividamento!K338","v":0},{"$f":"Endividamento!L338","v":0},{"$f":"Endividamento!M338","v":0},{"$f":"Endividamento!N338","v":0},{"$f":"Endividamento!O338","v":0},{"$f":"Endividamento!P338","v":0},{"$f":"Endividamento!Q338","v":0},{"$f":"Endividamento!R338","v":0},{"$f":"Endividamento!S338","v":0},{"$f":"Endividamento!T338","v":0},{"$f":"Endividamento!U338","v":0},{"$f":"Endividamento!V338","v":0},{"$f":"Endividamento!W338","v":0},{"$f":"Endividamento!X338","v":0},{"$f":"Endividamento!Y338","v":0},{"$f":"Endividamento!Z338","v":0},{"$f":"Endividamento!AA338","v":0},{"$f":"Endividamento!AB338","v":0},{"$f":"Endividamento!AC338","v":0},{"$f":"Endividamento!AD338","v":0},{"$f":"Endividamento!AE338","v":0},{"$f":"Endividamento!AF338","v":0},{"$f":"Endividamento!AG338","v":0},{"$f":"Endividamento!AH338","v":0},{"$f":"Endividamento!AI338","v":0},{"$f":"Endividamento!AJ338","v":99.6},{"$f":"Endividamento!AK338","v":0},{"$f":"Endividamento!AL338","v":0},{"$f":"Endividamento!AM338","v":0},{"$f":"Endividamento!AN338","v":0},{"$f":"Endividamento!AO338","v":0},{"$f":"Endividamento!AP338","v":0},{"$f":"Endividamento!AQ338","v":0},{"$f":"Endividamento!AR338","v":7.1289999999999996},{"$f":"Endividamento!AS338","v":7.1289999999999996},{"$f":"Endividamento!AT338","v":16.004999999999999},{"$f":"Endividamento!AU338","v":22.210999999999999},{"$f":"Endividamento!AV338","v":96.061999999999998},{"$f":"Endividamento!AW338","v":343.48599999999999},{"$f":"Endividamento!AX338","v":554.20699999999999},{"$f":"Endividamento!AY338","v":666.51700000000005},{"$f":"Endividamento!AZ338","v":596.154},{"$f":"Endividamento!BA338","v":319.34699999999998},{"$f":"Endividamento!BB338","v":319.50400000000002},{"$f":"Endividamento!BC338","v":35.186999999999998},{"$f":"Endividamento!BD338","v":36.64},{"$f":"Endividamento!BE338","v":34.753},{"$f":"Endividamento!BF338","v":427.851},{"$f":"Endividamento!BG338","v":428.85300000000001},{"$f":"Endividamento!BH338","v":23.390999999999998},{"$f":"Endividamento!BI338","v":24.263000000000002}]
["ERO","Debentures",17.367999999999999,627.46100000000001,-97.232019201193381,-610.09299999999996,null,"Debentures",{"$f":"Endividamento!I339","v":0},{"$f":"Endividamento!J339","v":0},{"$f":"Endividamento!K339","v":0},{"$f":"Endividamento!L339","v":0},{"$f":"Endividamento!M339","v":0},{"$f":"Endividamento!N339","v":0},{"$f":"Endividamento!O339","v":0},{"$f":"Endividamento!P339","v":0},{"$f":"Endividamento!Q339","v":0},{"$f":"Endividamento!R339","v":0},{"$f":"Endividamento!S339","v":0},{"$f":"Endividamento!T339","v":0},{"$f":"Endividamento!U339","v":0},{"$f":"Endividamento!V339","v":0},{"$f":"Endividamento!W339","v":0},{"$f":"Endividamento!X339","v":0},{"$f":"Endividamento!Y339","v":0},{"$f":"Endividamento!Z339","v":0},{"$f":"Endividamento!AA339","v":0},{"$f":"Endividamento!AB339","v":0},{"$f":"Endividamento!AC339","v":0},{"$f":"Endividamento!AD339","v":0},{"$f":"Endividamento!AE339","v":0},{"$f":"Endividamento!AF339","v":0},{"$f":"Endividamento!AG339","v":0},{"$f":"Endividamento!AH339","v":0},{"$f":"Endividamento!AI339","v":0},{"$f":"Endividamento!AJ339","v":5.6},{"$f":"Endividamento!AK339","v":35.299999999999997},{"$f":"Endividamento!AL339","v":9.6},{"$f":"Endividamento!AM339","v":46.5},{"$f":"Endividamento!AN339","v":60.6},{"$f":"Endividamento!AO339","v":216},{"$f":"Endividamento!AP339","v":309.3},{"$f":"Endividamento!AQ339","v":456.952},{"$f":"Endividamento!AR339","v":527.49699999999996},{"$f":"Endividamento!AS339","v":533.83799999999997},{"$f":"Endividamento!AT339","v":520.23},{"$f":"Endividamento!AU339","v":532.57799999999997},{"$f":"Endividamento!AV339","v":532.83299999999997},{"$f":"Endividamento!AW339","v":551.61199999999997},{"$f":"Endividamento!AX339","v":526.80999999999995},{"$f":"Endividamento!AY339","v":556.23},{"$f":"Endividamento!AZ339","v":595.09199999999998},{"$f":"Endividamento!BA339","v":495.50799999999998},{"$f":"Endividamento!BB339","v":627.46100000000001},{"$f":"Endividamento!BC339","v":527.76199999999994},{"$f":"Endividamento!BD339","v":320.62},{"$f":"Endividamento!BE339","v":343.78899999999999},{"$f":"Endividamento!BF339","v":17.367999999999999},{"$f":"Endividamento!BG339","v":41.847999999999999},{"$f":"Endividamento!BH339","v":34.01},{"$f":"Endividamento!BI339","v":71.091999999999999}]
["ERO","Debt charges",26.579000000000001,25.265999999999998,5.1967070371250035,1.3130000000000024,null,"Debt charges",{"$f":"Endividamento!I340","v":0},{"$f":"Endividamento!J340","v":0},{"$f":"Endividamento!K340","v":0},{"$f":"Endividamento!L340","v":0},{"$f":"Endividamento!M340","v":0},{"$f":"Endividamento!N340","v":0},{"$f":"Endividamento!O340","v":0},{"$f":"Endividamento!P340","v":0},{"$f":"Endividamento!Q340","v":0},{"$f":"Endividamento!R340","v":0},{"$f":"Endividamento!S340","v":0},{"$f":"Endividamento!T340","v":0},{"$f":"Endividamento!U340","v":0},{"$f":"Endividamento!V340","v":0},{"$f":"Endividamento!W340","v":0},{"$f":"Endividamento!X340","v":0},{"$f":"Endividamento!Y340","v":0},{"$f":"Endividamento!Z340","v":0},{"$f":"Endividamento!AA340","v":0},{"$f":"Endividamento!AB340","v":0},{"$f":"Endividamento!AC340","v":0},{"$f":"Endividamento!AD340","v":0},{"$f":"Endividamento!AE340","v":0},{"$f":"Endividamento!AF340","v":0},{"$f":"Endividamento!AG340","v":0},{"$f":"Endividamento!AH340","v":0},{"$f":"Endividamento!AI340","v":0},{"$f":"Endividamento!AJ340","v":6.5},{"$f":"Endividamento!AK340","v":0},{"$f":"Endividamento!AL340","v":0},{"$f":"Endividamento!AM340","v":0},{"$f":"Endividamento!AN340","v":0.2},{"$f":"Endividamento!AO340","v":1.4},{"$f":"Endividamento!AP340","v":0.1},{"$f":"Endividamento!AQ340","v":0.94599999999999995},{"$f":"Endividamento!AR340","v":0.12},{"$f":"Endividamento!AS340","v":1.528},{"$f":"Endividamento!AT340","v":3.1960000000000002},{"$f":"Endividamento!AU340","v":9.56},{"$f":"Endividamento!AV340","v":11.314},{"$f":"Endividamento!AW340","v":19.248999999999999},{"$f":"Endividamento!AX340","v":27.18},{"$f":"Endividamento!AY340","v":36.920999999999999},{"$f":"Endividamento!AZ340","v":44.615000000000002},{"$f":"Endividamento!BA340","v":54.180999999999997},{"$f":"Endividamento!BB340","v":25.265999999999998},{"$f":"Endividamento!BC340","v":38.25},{"$f":"Endividamento!BD340","v":33.253999999999998},{"$f":"Endividamento!BE340","v":38.874000000000002},{"$f":"Endividamento!BF340","v":26.579000000000001},{"$f":"Endividamento!BG340","v":22.677},{"$f":"Endividamento!BH340","v":12.7},{"$f":"Endividamento!BI340","v":9.2870000000000008}]
["ERO","Tax financing and employee benefits",1.9430000000000001,19.332000000000001,-89.949306848748193,-17.388999999999999,null,"Tax financing and employee benefits",{"$f":"Endividamento!I341","v":0},{"$f":"Endividamento!J341","v":0},{"$f":"Endividamento!K341","v":0},{"$f":"Endividamento!L341","v":0},{"$f":"Endividamento!M341","v":0},{"$f":"Endividamento!N341","v":0},{"$f":"Endividamento!O341","v":0},{"$f":"Endividamento!P341","v":0},{"$f":"Endividamento!Q341","v":0},{"$f":"Endividamento!R341","v":0},{"$f":"Endividamento!S341","v":0},{"$f":"Endividamento!T341","v":0},{"$f":"Endividamento!U341","v":0},{"$f":"Endividamento!V341","v":0},{"$f":"Endividamento!W341","v":0},{"$f":"Endividamento!X341","v":0},{"$f":"Endividamento!Y341","v":0},{"$f":"Endividamento!Z341","v":0},{"$f":"Endividamento!AA341","v":0},{"$f":"Endividamento!AB341","v":0},{"$f":"Endividamento!AC341","v":0},{"$f":"Endividamento!AD341","v":0},{"$f":"Endividamento!AE341","v":0},{"$f":"Endividamento!AF341","v":0},{"$f":"Endividamento!AG341","v":0},{"$f":"Endividamento!AH341","v":0},{"$f":"Endividamento!AI341","v":0},{"$f":"Endividamento!AJ341","v":21.4},{"$f":"Endividamento!AK341","v":17.7},{"$f":"Endividamento!AL341","v":16.7},{"$f":"Endividamento!AM341","v":16.7},{"$f":"Endividamento!AN341","v":16.7},{"$f":"Endividamento!AO341","v":25.6},{"$f":"Endividamento!AP341","v":24.4},{"$f":"Endividamento!AQ341","v":22.62},{"$f":"Endividamento!AR341","v":16.785},{"$f":"Endividamento!AS341","v":25.782},{"$f":"Endividamento!AT341","v":25.696999999999999},{"$f":"Endividamento!AU341","v":25.651},{"$f":"Endividamento!AV341","v":28.225999999999999},{"$f":"Endividamento!AW341","v":26.803999999999998},{"$f":"Endividamento!AX341","v":22.51},{"$f":"Endividamento!AY341","v":20.885999999999999},{"$f":"Endividamento!AZ341","v":16.661000000000001},{"$f":"Endividamento!BA341","v":19.747},{"$f":"Endividamento!BB341","v":19.332000000000001},{"$f":"Endividamento!BC341","v":16.245999999999999},{"$f":"Endividamento!BD341","v":2.157},{"$f":"Endividamento!BE341","v":2.1030000000000002},{"$f":"Endividamento!BF341","v":1.9430000000000001},{"$f":"Endividamento!BG341","v":1.1679999999999999},{"$f":"Endividamento!BH341","v":0.46100000000000002},{"$f":"Endividamento!BI341","v":0.46100000000000002}]
["ERO","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I342","v":0},{"$f":"Endividamento!J342","v":0},{"$f":"Endividamento!K342","v":0},{"$f":"Endividamento!L342","v":0},{"$f":"Endividamento!M342","v":0},{"$f":"Endividamento!N342","v":0},{"$f":"Endividamento!O342","v":0},{"$f":"Endividamento!P342","v":0},{"$f":"Endividamento!Q342","v":0},{"$f":"Endividamento!R342","v":0},{"$f":"Endividamento!S342","v":0},{"$f":"Endividamento!T342","v":0},{"$f":"Endividamento!U342","v":0},{"$f":"Endividamento!V342","v":0},{"$f":"Endividamento!W342","v":0},{"$f":"Endividamento!X342","v":0},{"$f":"Endividamento!Y342","v":0},{"$f":"Endividamento!Z342","v":0},{"$f":"Endividamento!AA342","v":0},{"$f":"Endividamento!AB342","v":0},{"$f":"Endividamento!AC342","v":0},{"$f":"Endividamento!AD342","v":0},{"$f":"Endividamento!AE342","v":0},{"$f":"Endividamento!AF342","v":0},{"$f":"Endividamento!AG342","v":0},{"$f":"Endividamento!AH342","v":0},{"$f":"Endividamento!AI342","v":0},{"$f":"Endividamento!AJ342","v":0},{"$f":"Endividamento!AK342","v":0},{"$f":"Endividamento!AL342","v":0},{"$f":"Endividamento!AM342","v":0},{"$f":"Endividamento!AN342","v":0},{"$f":"Endividamento!AO342","v":0},{"$f":"Endividamento!AP342","v":0},{"$f":"Endividamento!AQ342","v":0},{"$f":"Endividamento!AR342","v":0},{"$f":"Endividamento!AS342","v":0},{"$f":"Endividamento!AT342","v":0},{"$f":"Endividamento!AU342","v":0},{"$f":"Endividamento!AV342","v":0},{"$f":"Endividamento!AW342","v":0},{"$f":"Endividamento!AX342","v":0},{"$f":"Endividamento!AY342","v":0},{"$f":"Endividamento!AZ342","v":0},{"$f":"Endividamento!BA342","v":0},{"$f":"Endividamento!BB342","v":0},{"$f":"Endividamento!BC342","v":0},{"$f":"Endividamento!BD342","v":"-"},{"$f":"Endividamento!BE342","v":"-"},{"$f":"Endividamento!BF342","v":"-"},{"$f":"Endividamento!BG342","v":"-"},{"$f":"Endividamento!BH342","v":"-"},{"$f":"Endividamento!BI342","v":"-"}]
["ERO","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I343","v":0},{"$f":"Endividamento!J343","v":0},{"$f":"Endividamento!K343","v":0},{"$f":"Endividamento!L343","v":0},{"$f":"Endividamento!M343","v":0},{"$f":"Endividamento!N343","v":0},{"$f":"Endividamento!O343","v":0},{"$f":"Endividamento!P343","v":0},{"$f":"Endividamento!Q343","v":0},{"$f":"Endividamento!R343","v":0},{"$f":"Endividamento!S343","v":0},{"$f":"Endividamento!T343","v":0},{"$f":"Endividamento!U343","v":0},{"$f":"Endividamento!V343","v":0},{"$f":"Endividamento!W343","v":0},{"$f":"Endividamento!X343","v":0},{"$f":"Endividamento!Y343","v":0},{"$f":"Endividamento!Z343","v":0},{"$f":"Endividamento!AA343","v":0},{"$f":"Endividamento!AB343","v":0},{"$f":"Endividamento!AC343","v":0},{"$f":"Endividamento!AD343","v":0},{"$f":"Endividamento!AE343","v":0},{"$f":"Endividamento!AF343","v":0},{"$f":"Endividamento!AG343","v":0},{"$f":"Endividamento!AH343","v":0},{"$f":"Endividamento!AI343","v":0},{"$f":"Endividamento!AJ343","v":0},{"$f":"Endividamento!AK343","v":0},{"$f":"Endividamento!AL343","v":0},{"$f":"Endividamento!AM343","v":0},{"$f":"Endividamento!AN343","v":0},{"$f":"Endividamento!AO343","v":0},{"$f":"Endividamento!AP343","v":0},{"$f":"Endividamento!AQ343","v":0},{"$f":"Endividamento!AR343","v":0},{"$f":"Endividamento!AS343","v":0},{"$f":"Endividamento!AT343","v":0},{"$f":"Endividamento!AU343","v":0},{"$f":"Endividamento!AV343","v":0},{"$f":"Endividamento!AW343","v":0},{"$f":"Endividamento!AX343","v":0},{"$f":"Endividamento!AY343","v":0},{"$f":"Endividamento!AZ343","v":0},{"$f":"Endividamento!BA343","v":0},{"$f":"Endividamento!BB343","v":0},{"$f":"Endividamento!BC343","v":0},{"$f":"Endividamento!BD343","v":"-"},{"$f":"Endividamento!BE343","v":"-"},{"$f":"Endividamento!BF343","v":"-"},{"$f":"Endividamento!BG343","v":"-"},{"$f":"Endividamento!BH343","v":"-"},{"$f":"Endividamento!BI343","v":"-"}]
["ERO","Derivative financial instruments, net",19.864999999999998,67.513000000000005,-70.576037207648895,-47.64800000000001,null,"Derivative financial instruments, net",{"$f":"Endividamento!I344","v":0},{"$f":"Endividamento!J344","v":0},{"$f":"Endividamento!K344","v":0},{"$f":"Endividamento!L344","v":0},{"$f":"Endividamento!M344","v":0},{"$f":"Endividamento!N344","v":0},{"$f":"Endividamento!O344","v":0},{"$f":"Endividamento!P344","v":0},{"$f":"Endividamento!Q344","v":0},{"$f":"Endividamento!R344","v":0},{"$f":"Endividamento!S344","v":0},{"$f":"Endividamento!T344","v":0},{"$f":"Endividamento!U344","v":0},{"$f":"Endividamento!V344","v":0},{"$f":"Endividamento!W344","v":0},{"$f":"Endividamento!X344","v":0},{"$f":"Endividamento!Y344","v":0},{"$f":"Endividamento!Z344","v":0},{"$f":"Endividamento!AA344","v":0},{"$f":"Endividamento!AB344","v":0},{"$f":"Endividamento!AC344","v":0},{"$f":"Endividamento!AD344","v":0},{"$f":"Endividamento!AE344","v":0},{"$f":"Endividamento!AF344","v":0},{"$f":"Endividamento!AG344","v":0},{"$f":"Endividamento!AH344","v":0},{"$f":"Endividamento!AI344","v":0},{"$f":"Endividamento!AJ344","v":0},{"$f":"Endividamento!AK344","v":0},{"$f":"Endividamento!AL344","v":4.3},{"$f":"Endividamento!AM344","v":2.8},{"$f":"Endividamento!AN344","v":3.6},{"$f":"Endividamento!AO344","v":7.3},{"$f":"Endividamento!AP344","v":-4.2},{"$f":"Endividamento!AQ344","v":-3.9079999999999999},{"$f":"Endividamento!AR344","v":-4.3659999999999997},{"$f":"Endividamento!AS344","v":-0.28399999999999997},{"$f":"Endividamento!AT344","v":28.452999999999999},{"$f":"Endividamento!AU344","v":36.963000000000001},{"$f":"Endividamento!AV344","v":34.92},{"$f":"Endividamento!AW344","v":29.353000000000002},{"$f":"Endividamento!AX344","v":50.23},{"$f":"Endividamento!AY344","v":43.804000000000002},{"$f":"Endividamento!AZ344","v":64.784999999999997},{"$f":"Endividamento!BA344","v":88.849000000000004},{"$f":"Endividamento!BB344","v":67.513000000000005},{"$f":"Endividamento!BC344","v":53.329000000000001},{"$f":"Endividamento!BD344","v":53.290999999999997},{"$f":"Endividamento!BE344","v":52.457000000000001},{"$f":"Endividamento!BF344","v":19.864999999999998},{"$f":"Endividamento!BG344","v":73.727999999999994},{"$f":"Endividamento!BH344","v":93.34},{"$f":"Endividamento!BI344","v":81.084999999999994}]
["ERO","Noncurrent",{"$f":"INDEX($H$304:$XFD$329,MATCH($B345,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":997.14800000000014},{"$f":"INDEX($H$304:$XFD$329,MATCH($B345,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":1171.4580000000001},-14.879748142912497,-174.30999999999995,null,"Noncurrent",{"$f":"Endividamento!I345","v":0},{"$f":"Endividamento!J345","v":0},{"$f":"Endividamento!K345","v":0},{"$f":"Endividamento!L345","v":0},{"$f":"Endividamento!M345","v":0},{"$f":"Endividamento!N345","v":0},{"$f":"Endividamento!O345","v":0},{"$f":"Endividamento!P345","v":0},{"$f":"Endividamento!Q345","v":0},{"$f":"Endividamento!R345","v":0},{"$f":"Endividamento!S345","v":0},{"$f":"Endividamento!T345","v":0},{"$f":"Endividamento!U345","v":0},{"$f":"Endividamento!V345","v":0},{"$f":"Endividamento!W345","v":0},{"$f":"Endividamento!X345","v":0},{"$f":"Endividamento!Y345","v":0},{"$f":"Endividamento!Z345","v":0},{"$f":"Endividamento!AA345","v":0},{"$f":"Endividamento!AB345","v":0},{"$f":"Endividamento!AC345","v":0},{"$f":"Endividamento!AD345","v":0},{"$f":"Endividamento!AE345","v":0},{"$f":"Endividamento!AF345","v":0},{"$f":"Endividamento!AG345","v":0},{"$f":"Endividamento!AH345","v":0},{"$f":"Endividamento!AI345","v":0},{"$f":"Endividamento!AJ345","v":2468.1},{"$f":"Endividamento!AK345","v":2234.4},{"$f":"Endividamento!AL345","v":2527.7000000000003},{"$f":"Endividamento!AM345","v":2528},{"$f":"Endividamento!AN345","v":2586.5000000000005},{"$f":"Endividamento!AO345","v":2703.7},{"$f":"Endividamento!AP345","v":2588.2999999999997},{"$f":"Endividamento!AQ345","v":2462.7319999999995},{"$f":"Endividamento!AR345","v":2478.7399999999998},{"$f":"Endividamento!AS345","v":1903.972},{"$f":"Endividamento!AT345","v":2298.4100000000003},{"$f":"Endividamento!AU345","v":2368.5500000000002},{"$f":"Endividamento!AV345","v":2390.4679999999998},{"$f":"Endividamento!AW345","v":2080.7379999999998},{"$f":"Endividamento!AX345","v":2120.1219999999998},{"$f":"Endividamento!AY345","v":1911.3810000000001},{"$f":"Endividamento!AZ345","v":1764.383},{"$f":"Endividamento!BA345","v":1781.5769999999998},{"$f":"Endividamento!BB345","v":1679.8609999999999},{"$f":"Endividamento!BC345","v":2185.9739999999997},{"$f":"Endividamento!BD345","v":2383.2370000000001},{"$f":"Endividamento!BE345","v":2428.5770000000002},{"$f":"Endividamento!BF345","v":2613.2040000000002},{"$f":"Endividamento!BG345","v":2565.8870000000002},{"$f":"Endividamento!BH345","v":3099.5259999999998},{"$f":"Endividamento!BI345","v":3256.6190000000001}]
["ERO","Loans, financing and leasing",{"$f":"INDEX($H$333:$XFD$358,MATCH($B346,$H$333:$H$358,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":427.851},319.50400000000002,33.910999549301415,108.34699999999998,null,"Loans, financing and leasing",{"$f":"Endividamento!I346","v":0},{"$f":"Endividamento!J346","v":0},{"$f":"Endividamento!K346","v":0},{"$f":"Endividamento!L346","v":0},{"$f":"Endividamento!M346","v":0},{"$f":"Endividamento!N346","v":0},{"$f":"Endividamento!O346","v":0},{"$f":"Endividamento!P346","v":0},{"$f":"Endividamento!Q346","v":0},{"$f":"Endividamento!R346","v":0},{"$f":"Endividamento!S346","v":0},{"$f":"Endividamento!T346","v":0},{"$f":"Endividamento!U346","v":0},{"$f":"Endividamento!V346","v":0},{"$f":"Endividamento!W346","v":0},{"$f":"Endividamento!X346","v":0},{"$f":"Endividamento!Y346","v":0},{"$f":"Endividamento!Z346","v":0},{"$f":"Endividamento!AA346","v":0},{"$f":"Endividamento!AB346","v":0},{"$f":"Endividamento!AC346","v":0},{"$f":"Endividamento!AD346","v":0},{"$f":"Endividamento!AE346","v":0},{"$f":"Endividamento!AF346","v":0},{"$f":"Endividamento!AG346","v":0},{"$f":"Endividamento!AH346","v":0},{"$f":"Endividamento!AI346","v":0},{"$f":"Endividamento!AJ346","v":865.4},{"$f":"Endividamento!AK346","v":631.1},{"$f":"Endividamento!AL346","v":633.6},{"$f":"Endividamento!AM346","v":641.70000000000005},{"$f":"Endividamento!AN346","v":749},{"$f":"Endividamento!AO346","v":998.1},{"$f":"Endividamento!AP346","v":1018.7},{"$f":"Endividamento!AQ346","v":1034.8209999999999},{"$f":"Endividamento!AR346","v":1013.397},{"$f":"Endividamento!AS346","v":568.91899999999998},{"$f":"Endividamento!AT346","v":761.80499999999995},{"$f":"Endividamento!AU346","v":1012.543},{"$f":"Endividamento!AV346","v":1088.18},{"$f":"Endividamento!AW346","v":817.10400000000004},{"$f":"Endividamento!AX346","v":645.70500000000004},{"$f":"Endividamento!AY346","v":543.57799999999997},{"$f":"Endividamento!AZ346","v":595.30899999999997},{"$f":"Endividamento!BA346","v":583.29999999999995},{"$f":"Endividamento!BB346","v":778.92},{"$f":"Endividamento!BC346","v":1292.2660000000001},{"$f":"Endividamento!BD346","v":1264.4829999999999},{"$f":"Endividamento!BE346","v":1298.069},{"$f":"Endividamento!BF346","v":997.072},{"$f":"Endividamento!BG346","v":941.58299999999997},{"$f":"Endividamento!BH346","v":1006.236},{"$f":"Endividamento!BI346","v":962.01199999999994}]
["ERO","Debentures",17.367999999999999,627.46100000000001,-97.232019201193381,-610.09299999999996,null,"Debentures",{"$f":"Endividamento!I347","v":0},{"$f":"Endividamento!J347","v":0},{"$f":"Endividamento!K347","v":0},{"$f":"Endividamento!L347","v":0},{"$f":"Endividamento!M347","v":0},{"$f":"Endividamento!N347","v":0},{"$f":"Endividamento!O347","v":0},{"$f":"Endividamento!P347","v":0},{"$f":"Endividamento!Q347","v":0},{"$f":"Endividamento!R347","v":0},{"$f":"Endividamento!S347","v":0},{"$f":"Endividamento!T347","v":0},{"$f":"Endividamento!U347","v":0},{"$f":"Endividamento!V347","v":0},{"$f":"Endividamento!W347","v":0},{"$f":"Endividamento!X347","v":0},{"$f":"Endividamento!Y347","v":0},{"$f":"Endividamento!Z347","v":0},{"$f":"Endividamento!AA347","v":0},{"$f":"Endividamento!AB347","v":0},{"$f":"Endividamento!AC347","v":0},{"$f":"Endividamento!AD347","v":0},{"$f":"Endividamento!AE347","v":0},{"$f":"Endividamento!AF347","v":0},{"$f":"Endividamento!AG347","v":0},{"$f":"Endividamento!AH347","v":0},{"$f":"Endividamento!AI347","v":0},{"$f":"Endividamento!AJ347","v":1547.6},{"$f":"Endividamento!AK347","v":1548.2},{"$f":"Endividamento!AL347","v":1888.7},{"$f":"Endividamento!AM347","v":1898.8},{"$f":"Endividamento!AN347","v":1863.8},{"$f":"Endividamento!AO347","v":1719.1},{"$f":"Endividamento!AP347","v":1609.8},{"$f":"Endividamento!AQ347","v":1477.6769999999999},{"$f":"Endividamento!AR347","v":1555.8389999999999},{"$f":"Endividamento!AS347","v":1414.42},{"$f":"Endividamento!AT347","v":1591.825},{"$f":"Endividamento!AU347","v":1457.56},{"$f":"Endividamento!AV347","v":1430.123},{"$f":"Endividamento!AW347","v":1313.556},{"$f":"Endividamento!AX347","v":1587.0889999999999},{"$f":"Endividamento!AY347","v":1449.058},{"$f":"Endividamento!AZ347","v":1263.5640000000001},{"$f":"Endividamento!BA347","v":1302.597},{"$f":"Endividamento!BB347","v":1060.2670000000001},{"$f":"Endividamento!BC347","v":1041.086},{"$f":"Endividamento!BD347","v":1302.1210000000001},{"$f":"Endividamento!BE347","v":1309.835},{"$f":"Endividamento!BF347","v":1815.095},{"$f":"Endividamento!BG347","v":1813.864},{"$f":"Endividamento!BH347","v":2331.5219999999999},{"$f":"Endividamento!BI347","v":2406.9609999999998}]
["ERO","Tax financing and employee benefits",1.9430000000000001,19.332000000000001,-89.949306848748193,-17.388999999999999,null,"Tax financing and employee benefits",{"$f":"Endividamento!I348","v":0},{"$f":"Endividamento!J348","v":0},{"$f":"Endividamento!K348","v":0},{"$f":"Endividamento!L348","v":0},{"$f":"Endividamento!M348","v":0},{"$f":"Endividamento!N348","v":0},{"$f":"Endividamento!O348","v":0},{"$f":"Endividamento!P348","v":0},{"$f":"Endividamento!Q348","v":0},{"$f":"Endividamento!R348","v":0},{"$f":"Endividamento!S348","v":0},{"$f":"Endividamento!T348","v":0},{"$f":"Endividamento!U348","v":0},{"$f":"Endividamento!V348","v":0},{"$f":"Endividamento!W348","v":0},{"$f":"Endividamento!X348","v":0},{"$f":"Endividamento!Y348","v":0},{"$f":"Endividamento!Z348","v":0},{"$f":"Endividamento!AA348","v":0},{"$f":"Endividamento!AB348","v":0},{"$f":"Endividamento!AC348","v":0},{"$f":"Endividamento!AD348","v":0},{"$f":"Endividamento!AE348","v":0},{"$f":"Endividamento!AF348","v":0},{"$f":"Endividamento!AG348","v":0},{"$f":"Endividamento!AH348","v":0},{"$f":"Endividamento!AI348","v":0},{"$f":"Endividamento!AJ348","v":55.1},{"$f":"Endividamento!AK348","v":55.1},{"$f":"Endividamento!AL348","v":29.4},{"$f":"Endividamento!AM348","v":19.399999999999999},{"$f":"Endividamento!AN348","v":13.9},{"$f":"Endividamento!AO348","v":49},{"$f":"Endividamento!AP348","v":48.1},{"$f":"Endividamento!AQ348","v":47.91},{"$f":"Endividamento!AR348","v":10.266},{"$f":"Endividamento!AS348","v":36.933},{"$f":"Endividamento!AT348","v":34.482999999999997},{"$f":"Endividamento!AU348","v":30.78},{"$f":"Endividamento!AV348","v":19.88},{"$f":"Endividamento!AW348","v":18.652999999999999},{"$f":"Endividamento!AX348","v":18.792999999999999},{"$f":"Endividamento!AY348","v":18.027999999999999},{"$f":"Endividamento!AZ348","v":15.366},{"$f":"Endividamento!BA348","v":14.925000000000001},{"$f":"Endividamento!BB348","v":14.747},{"$f":"Endividamento!BC348","v":6.1040000000000001},{"$f":"Endividamento!BD348","v":22.391999999999999},{"$f":"Endividamento!BE348","v":21.957999999999998},{"$f":"Endividamento!BF348","v":21.744},{"$f":"Endividamento!BG348","v":22.073},{"$f":"Endividamento!BH348","v":22.59},{"$f":"Endividamento!BI348","v":22.523}]
["ERO","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I349","v":0},{"$f":"Endividamento!J349","v":0},{"$f":"Endividamento!K349","v":0},{"$f":"Endividamento!L349","v":0},{"$f":"Endividamento!M349","v":0},{"$f":"Endividamento!N349","v":0},{"$f":"Endividamento!O349","v":0},{"$f":"Endividamento!P349","v":0},{"$f":"Endividamento!Q349","v":0},{"$f":"Endividamento!R349","v":0},{"$f":"Endividamento!S349","v":0},{"$f":"Endividamento!T349","v":0},{"$f":"Endividamento!U349","v":0},{"$f":"Endividamento!V349","v":0},{"$f":"Endividamento!W349","v":0},{"$f":"Endividamento!X349","v":0},{"$f":"Endividamento!Y349","v":0},{"$f":"Endividamento!Z349","v":0},{"$f":"Endividamento!AA349","v":0},{"$f":"Endividamento!AB349","v":0},{"$f":"Endividamento!AC349","v":0},{"$f":"Endividamento!AD349","v":0},{"$f":"Endividamento!AE349","v":0},{"$f":"Endividamento!AF349","v":0},{"$f":"Endividamento!AG349","v":0},{"$f":"Endividamento!AH349","v":0},{"$f":"Endividamento!AI349","v":0},{"$f":"Endividamento!AJ349","v":0},{"$f":"Endividamento!AK349","v":0},{"$f":"Endividamento!AL349","v":0},{"$f":"Endividamento!AM349","v":0},{"$f":"Endividamento!AN349","v":0},{"$f":"Endividamento!AO349","v":0},{"$f":"Endividamento!AP349","v":0},{"$f":"Endividamento!AQ349","v":0},{"$f":"Endividamento!AR349","v":0},{"$f":"Endividamento!AS349","v":0},{"$f":"Endividamento!AT349","v":0},{"$f":"Endividamento!AU349","v":0},{"$f":"Endividamento!AV349","v":0},{"$f":"Endividamento!AW349","v":0},{"$f":"Endividamento!AX349","v":0},{"$f":"Endividamento!AY349","v":0},{"$f":"Endividamento!AZ349","v":0},{"$f":"Endividamento!BA349","v":0},{"$f":"Endividamento!BB349","v":0},{"$f":"Endividamento!BC349","v":0},{"$f":"Endividamento!BD349","v":"-"},{"$f":"Endividamento!BE349","v":"-"},{"$f":"Endividamento!BF349","v":"-"},{"$f":"Endividamento!BG349","v":"-"},{"$f":"Endividamento!BH349","v":"-"},{"$f":"Endividamento!BI349","v":"-"}]
["ERO","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I350","v":0},{"$f":"Endividamento!J350","v":0},{"$f":"Endividamento!K350","v":0},{"$f":"Endividamento!L350","v":0},{"$f":"Endividamento!M350","v":0},{"$f":"Endividamento!N350","v":0},{"$f":"Endividamento!O350","v":0},{"$f":"Endividamento!P350","v":0},{"$f":"Endividamento!Q350","v":0},{"$f":"Endividamento!R350","v":0},{"$f":"Endividamento!S350","v":0},{"$f":"Endividamento!T350","v":0},{"$f":"Endividamento!U350","v":0},{"$f":"Endividamento!V350","v":0},{"$f":"Endividamento!W350","v":0},{"$f":"Endividamento!X350","v":0},{"$f":"Endividamento!Y350","v":0},{"$f":"Endividamento!Z350","v":0},{"$f":"Endividamento!AA350","v":0},{"$f":"Endividamento!AB350","v":0},{"$f":"Endividamento!AC350","v":0},{"$f":"Endividamento!AD350","v":0},{"$f":"Endividamento!AE350","v":0},{"$f":"Endividamento!AF350","v":0},{"$f":"Endividamento!AG350","v":0},{"$f":"Endividamento!AH350","v":0},{"$f":"Endividamento!AI350","v":0},{"$f":"Endividamento!AJ350","v":0},{"$f":"Endividamento!AK350","v":0},{"$f":"Endividamento!AL350","v":0},{"$f":"Endividamento!AM350","v":0},{"$f":"Endividamento!AN350","v":0},{"$f":"Endividamento!AO350","v":0},{"$f":"Endividamento!AP350","v":0},{"$f":"Endividamento!AQ350","v":0},{"$f":"Endividamento!AR350","v":0},{"$f":"Endividamento!AS350","v":0},{"$f":"Endividamento!AT350","v":0},{"$f":"Endividamento!AU350","v":0},{"$f":"Endividamento!AV350","v":0},{"$f":"Endividamento!AW350","v":0},{"$f":"Endividamento!AX350","v":0},{"$f":"Endividamento!AY350","v":0},{"$f":"Endividamento!AZ350","v":0},{"$f":"Endividamento!BA350","v":0},{"$f":"Endividamento!BB350","v":0},{"$f":"Endividamento!BC350","v":0},{"$f":"Endividamento!BD350","v":"-"},{"$f":"Endividamento!BE350","v":"-"},{"$f":"Endividamento!BF350","v":"-"},{"$f":"Endividamento!BG350","v":"-"},{"$f":"Endividamento!BH350","v":"-"},{"$f":"Endividamento!BI350","v":"-"}]
["ERO","Derivative financial instruments, net",19.864999999999998,67.513000000000005,-70.576037207648895,-47.64800000000001,null,"Derivative financial instruments, net",{"$f":"Endividamento!I351","v":0},{"$f":"Endividamento!J351","v":0},{"$f":"Endividamento!K351","v":0},{"$f":"Endividamento!L351","v":0},{"$f":"Endividamento!M351","v":0},{"$f":"Endividamento!N351","v":0},{"$f":"Endividamento!O351","v":0},{"$f":"Endividamento!P351","v":0},{"$f":"Endividamento!Q351","v":0},{"$f":"Endividamento!R351","v":0},{"$f":"Endividamento!S351","v":0},{"$f":"Endividamento!T351","v":0},{"$f":"Endividamento!U351","v":0},{"$f":"Endividamento!V351","v":0},{"$f":"Endividamento!W351","v":0},{"$f":"Endividamento!X351","v":0},{"$f":"Endividamento!Y351","v":0},{"$f":"Endividamento!Z351","v":0},{"$f":"Endividamento!AA351","v":0},{"$f":"Endividamento!AB351","v":0},{"$f":"Endividamento!AC351","v":0},{"$f":"Endividamento!AD351","v":0},{"$f":"Endividamento!AE351","v":0},{"$f":"Endividamento!AF351","v":0},{"$f":"Endividamento!AG351","v":0},{"$f":"Endividamento!AH351","v":0},{"$f":"Endividamento!AI351","v":0},{"$f":"Endividamento!AJ351","v":0},{"$f":"Endividamento!AK351","v":0},{"$f":"Endividamento!AL351","v":-24},{"$f":"Endividamento!AM351","v":-31.9},{"$f":"Endividamento!AN351","v":-40.200000000000003},{"$f":"Endividamento!AO351","v":-62.5},{"$f":"Endividamento!AP351","v":-88.3},{"$f":"Endividamento!AQ351","v":-97.676000000000002},{"$f":"Endividamento!AR351","v":-100.762},{"$f":"Endividamento!AS351","v":-116.3},{"$f":"Endividamento!AT351","v":-89.703000000000003},{"$f":"Endividamento!AU351","v":-132.333},{"$f":"Endividamento!AV351","v":-147.715},{"$f":"Endividamento!AW351","v":-68.575000000000003},{"$f":"Endividamento!AX351","v":-131.465},{"$f":"Endividamento!AY351","v":-99.283000000000001},{"$f":"Endividamento!AZ351","v":-109.85599999999999},{"$f":"Endividamento!BA351","v":-119.245},{"$f":"Endividamento!BB351","v":-174.07300000000001},{"$f":"Endividamento!BC351","v":-153.482},{"$f":"Endividamento!BD351","v":-205.75899999999999},{"$f":"Endividamento!BE351","v":-201.285},{"$f":"Endividamento!BF351","v":-220.70699999999999},{"$f":"Endividamento!BG351","v":-211.63300000000001},{"$f":"Endividamento!BH351","v":-260.822},{"$f":"Endividamento!BI351","v":-134.87700000000001}]
["ERO","Total debts",{"$f":"INDEX($H$304:$XFD$329,MATCH($B352,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1457.4380000000001},{"$f":"INDEX($H$304:$XFD$329,MATCH($B352,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":1339.3770000000002},8.8146205287980894,118.06099999999992,null,"Total debts",{"$f":"Endividamento!I352","v":0},{"$f":"Endividamento!J352","v":0},{"$f":"Endividamento!K352","v":0},{"$f":"Endividamento!L352","v":0},{"$f":"Endividamento!M352","v":0},{"$f":"Endividamento!N352","v":0},{"$f":"Endividamento!O352","v":0},{"$f":"Endividamento!P352","v":0},{"$f":"Endividamento!Q352","v":0},{"$f":"Endividamento!R352","v":0},{"$f":"Endividamento!S352","v":0},{"$f":"Endividamento!T352","v":0},{"$f":"Endividamento!U352","v":0},{"$f":"Endividamento!V352","v":0},{"$f":"Endividamento!W352","v":0},{"$f":"Endividamento!X352","v":0},{"$f":"Endividamento!Y352","v":0},{"$f":"Endividamento!Z352","v":0},{"$f":"Endividamento!AA352","v":0},{"$f":"Endividamento!AB352","v":0},{"$f":"Endividamento!AC352","v":0},{"$f":"Endividamento!AD352","v":0},{"$f":"Endividamento!AE352","v":0},{"$f":"Endividamento!AF352","v":0},{"$f":"Endividamento!AG352","v":0},{"$f":"Endividamento!AH352","v":0},{"$f":"Endividamento!AI352","v":0},{"$f":"Endividamento!AJ352","v":2601.1999999999998},{"$f":"Endividamento!AK352","v":4286.2000000000007},{"$f":"Endividamento!AL352","v":2558.3000000000002},{"$f":"Endividamento!AM352","v":2594},{"$f":"Endividamento!AN352","v":2667.6000000000004},{"$f":"Endividamento!AO352","v":2954},{"$f":"Endividamento!AP352","v":2917.8999999999996},{"$f":"Endividamento!AQ352","v":2939.3419999999996},{"$f":"Endividamento!AR352","v":3025.9049999999997},{"$f":"Endividamento!AS352","v":2471.9650000000001},{"$f":"Endividamento!AT352","v":2891.9910000000004},{"$f":"Endividamento!AU352","v":2995.5129999999999},{"$f":"Endividamento!AV352","v":3093.8229999999999},{"$f":"Endividamento!AW352","v":3051.2419999999997},{"$f":"Endividamento!AX352","v":3301.0589999999997},{"$f":"Endividamento!AY352","v":3235.7390000000005},{"$f":"Endividamento!AZ352","v":3081.6900000000005},{"$f":"Endividamento!BA352","v":2759.2089999999998},{"$f":"Endividamento!BB352","v":2738.9369999999999},{"$f":"Endividamento!BC352","v":2856.7479999999996},{"$f":"Endividamento!BD352","v":2829.1990000000001},{"$f":"Endividamento!BE352","v":2900.5530000000003},{"$f":"Endividamento!BF352","v":3106.8100000000004},{"$f":"Endividamento!BG352","v":3134.1610000000001},{"$f":"Endividamento!BH352","v":3263.4279999999999},{"$f":"Endividamento!BI352","v":3442.8070000000002}]
["ERO","(-) Cash and cash equivalents ",{"$f":"INDEX($H$333:$XFD$358,MATCH($B353,$H$333:$H$358,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":605.08299999999997},{"$f":"INDEX($H$333:$XFD$358,MATCH($B353,$H$333:$H$358,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":426.34100000000001},41.924656554260544,178.74199999999996,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I353","v":0},{"$f":"Endividamento!J353","v":0},{"$f":"Endividamento!K353","v":0},{"$f":"Endividamento!L353","v":0},{"$f":"Endividamento!M353","v":0},{"$f":"Endividamento!N353","v":0},{"$f":"Endividamento!O353","v":0},{"$f":"Endividamento!P353","v":0},{"$f":"Endividamento!Q353","v":0},{"$f":"Endividamento!R353","v":0},{"$f":"Endividamento!S353","v":0},{"$f":"Endividamento!T353","v":0},{"$f":"Endividamento!U353","v":0},{"$f":"Endividamento!V353","v":0},{"$f":"Endividamento!W353","v":0},{"$f":"Endividamento!X353","v":0},{"$f":"Endividamento!Y353","v":0},{"$f":"Endividamento!Z353","v":0},{"$f":"Endividamento!AA353","v":0},{"$f":"Endividamento!AB353","v":0},{"$f":"Endividamento!AC353","v":0},{"$f":"Endividamento!AD353","v":0},{"$f":"Endividamento!AE353","v":0},{"$f":"Endividamento!AF353","v":0},{"$f":"Endividamento!AG353","v":0},{"$f":"Endividamento!AH353","v":0},{"$f":"Endividamento!AI353","v":0},{"$f":"Endividamento!AJ353","v":108.5},{"$f":"Endividamento!AK353","v":59.6},{"$f":"Endividamento!AL353","v":568.6},{"$f":"Endividamento!AM353","v":360.3},{"$f":"Endividamento!AN353","v":238.2},{"$f":"Endividamento!AO353","v":47.4},{"$f":"Endividamento!AP353","v":44.7},{"$f":"Endividamento!AQ353","v":47.381},{"$f":"Endividamento!AR353","v":57.677},{"$f":"Endividamento!AS353","v":89.694999999999993},{"$f":"Endividamento!AT353","v":71.861000000000004},{"$f":"Endividamento!AU353","v":25.972999999999999},{"$f":"Endividamento!AV353","v":26.385999999999999},{"$f":"Endividamento!AW353","v":59.283999999999999},{"$f":"Endividamento!AX353","v":192.405},{"$f":"Endividamento!AY353","v":111.367},{"$f":"Endividamento!AZ353","v":182.398},{"$f":"Endividamento!BA353","v":206.33600000000001},{"$f":"Endividamento!BB353","v":426.34100000000001},{"$f":"Endividamento!BC353","v":300.077},{"$f":"Endividamento!BD353","v":271.52600000000001},{"$f":"Endividamento!BE353","v":317.79899999999998},{"$f":"Endividamento!BF353","v":605.08299999999997},{"$f":"Endividamento!BG353","v":492.13099999999997},{"$f":"Endividamento!BH353","v":435.72300000000001},{"$f":"Endividamento!BI353","v":380.56599999999997}]
["ERO","Total net debts",{"$f":"INDEX($H$304:$XFD$329,MATCH($B354,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1070.8100000000002},{"$f":"INDEX($H$304:$XFD$329,MATCH($B354,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":1042.6950000000002},2.696378135504629,28.115000000000009,null,"Total net debts",{"$f":"Endividamento!I354","v":0},{"$f":"Endividamento!J354","v":0},{"$f":"Endividamento!K354","v":0},{"$f":"Endividamento!L354","v":0},{"$f":"Endividamento!M354","v":0},{"$f":"Endividamento!N354","v":0},{"$f":"Endividamento!O354","v":0},{"$f":"Endividamento!P354","v":0},{"$f":"Endividamento!Q354","v":0},{"$f":"Endividamento!R354","v":0},{"$f":"Endividamento!S354","v":0},{"$f":"Endividamento!T354","v":0},{"$f":"Endividamento!U354","v":0},{"$f":"Endividamento!V354","v":0},{"$f":"Endividamento!W354","v":0},{"$f":"Endividamento!X354","v":0},{"$f":"Endividamento!Y354","v":0},{"$f":"Endividamento!Z354","v":0},{"$f":"Endividamento!AA354","v":0},{"$f":"Endividamento!AB354","v":0},{"$f":"Endividamento!AC354","v":0},{"$f":"Endividamento!AD354","v":0},{"$f":"Endividamento!AE354","v":0},{"$f":"Endividamento!AF354","v":0},{"$f":"Endividamento!AG354","v":0},{"$f":"Endividamento!AH354","v":0},{"$f":"Endividamento!AI354","v":0},{"$f":"Endividamento!AJ354","v":2492.6999999999998},{"$f":"Endividamento!AK354","v":4226.6000000000004},{"$f":"Endividamento!AL354","v":1989.7000000000003},{"$f":"Endividamento!AM354","v":2233.6999999999998},{"$f":"Endividamento!AN354","v":2429.4000000000005},{"$f":"Endividamento!AO354","v":2906.6},{"$f":"Endividamento!AP354","v":2873.2},{"$f":"Endividamento!AQ354","v":2891.9609999999998},{"$f":"Endividamento!AR354","v":2968.2279999999996},{"$f":"Endividamento!AS354","v":2382.27},{"$f":"Endividamento!AT354","v":2820.1300000000006},{"$f":"Endividamento!AU354","v":2969.54},{"$f":"Endividamento!AV354","v":3067.4369999999999},{"$f":"Endividamento!AW354","v":2991.9579999999996},{"$f":"Endividamento!AX354","v":3108.6539999999995},{"$f":"Endividamento!AY354","v":3124.3720000000003},{"$f":"Endividamento!AZ354","v":2899.2920000000004},{"$f":"Endividamento!BA354","v":2552.8729999999996},{"$f":"Endividamento!BB354","v":2312.596},{"$f":"Endividamento!BC354","v":2556.6709999999994},{"$f":"Endividamento!BD354","v":2557.6730000000002},{"$f":"Endividamento!BE354","v":2582.7540000000004},{"$f":"Endividamento!BF354","v":2501.7270000000003},{"$f":"Endividamento!BG354","v":2642.03},{"$f":"Endividamento!BH354","v":2827.7049999999999},{"$f":"Endividamento!BI354","v":3062.2410000000004}]
["ERO","(-) CDE Credits",{"$f":"INDEX($H$333:$XFD$358,MATCH($B355,$H$333:$H$358,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":36.658999999999999},11.781000000000001,211.17052881758761,24.878,null,"(-) CDE Credits",{"$f":"Endividamento!I355","v":0},{"$f":"Endividamento!J355","v":0},{"$f":"Endividamento!K355","v":0},{"$f":"Endividamento!L355","v":0},{"$f":"Endividamento!M355","v":0},{"$f":"Endividamento!N355","v":0},{"$f":"Endividamento!O355","v":0},{"$f":"Endividamento!P355","v":0},{"$f":"Endividamento!Q355","v":0},{"$f":"Endividamento!R355","v":0},{"$f":"Endividamento!S355","v":0},{"$f":"Endividamento!T355","v":0},{"$f":"Endividamento!U355","v":0},{"$f":"Endividamento!V355","v":0},{"$f":"Endividamento!W355","v":0},{"$f":"Endividamento!X355","v":0},{"$f":"Endividamento!Y355","v":0},{"$f":"Endividamento!Z355","v":0},{"$f":"Endividamento!AA355","v":0},{"$f":"Endividamento!AB355","v":0},{"$f":"Endividamento!AC355","v":0},{"$f":"Endividamento!AD355","v":0},{"$f":"Endividamento!AE355","v":0},{"$f":"Endividamento!AF355","v":0},{"$f":"Endividamento!AG355","v":0},{"$f":"Endividamento!AH355","v":0},{"$f":"Endividamento!AI355","v":0},{"$f":"Endividamento!AJ355","v":24.9},{"$f":"Endividamento!AK355","v":47.4},{"$f":"Endividamento!AL355","v":11},{"$f":"Endividamento!AM355","v":10},{"$f":"Endividamento!AN355","v":7.5},{"$f":"Endividamento!AO355","v":7.8},{"$f":"Endividamento!AP355","v":10.8},{"$f":"Endividamento!AQ355","v":24.716000000000001},{"$f":"Endividamento!AR355","v":30.41},{"$f":"Endividamento!AS355","v":48.017000000000003},{"$f":"Endividamento!AT355","v":69.341999999999999},{"$f":"Endividamento!AU355","v":92.813999999999993},{"$f":"Endividamento!AV355","v":138.28700000000001},{"$f":"Endividamento!AW355","v":12.714},{"$f":"Endividamento!AX355","v":10.504},{"$f":"Endividamento!AY355","v":11.082000000000001},{"$f":"Endividamento!AZ355","v":11.375},{"$f":"Endividamento!BA355","v":11.9},{"$f":"Endividamento!BB355","v":11.781000000000001},{"$f":"Endividamento!BC355","v":14.603},{"$f":"Endividamento!BD355","v":20.344999999999999},{"$f":"Endividamento!BE355","v":26.187000000000001},{"$f":"Endividamento!BF355","v":36.658999999999999},{"$f":"Endividamento!BG355","v":51.188000000000002},{"$f":"Endividamento!BH355","v":75.465999999999994},{"$f":"Endividamento!BI355","v":74.138000000000005}]
["ERO","(-) CCC Credits",5.24,-5.681,"-",10.920999999999999,null,"(-) CCC Credits",{"$f":"Endividamento!I356","v":0},{"$f":"Endividamento!J356","v":0},{"$f":"Endividamento!K356","v":0},{"$f":"Endividamento!L356","v":0},{"$f":"Endividamento!M356","v":0},{"$f":"Endividamento!N356","v":0},{"$f":"Endividamento!O356","v":0},{"$f":"Endividamento!P356","v":0},{"$f":"Endividamento!Q356","v":0},{"$f":"Endividamento!R356","v":0},{"$f":"Endividamento!S356","v":0},{"$f":"Endividamento!T356","v":0},{"$f":"Endividamento!U356","v":0},{"$f":"Endividamento!V356","v":0},{"$f":"Endividamento!W356","v":0},{"$f":"Endividamento!X356","v":0},{"$f":"Endividamento!Y356","v":0},{"$f":"Endividamento!Z356","v":0},{"$f":"Endividamento!AA356","v":0},{"$f":"Endividamento!AB356","v":0},{"$f":"Endividamento!AC356","v":0},{"$f":"Endividamento!AD356","v":0},{"$f":"Endividamento!AE356","v":0},{"$f":"Endividamento!AF356","v":0},{"$f":"Endividamento!AG356","v":0},{"$f":"Endividamento!AH356","v":0},{"$f":"Endividamento!AI356","v":0},{"$f":"Endividamento!AJ356","v":70.099999999999994},{"$f":"Endividamento!AK356","v":224.2},{"$f":"Endividamento!AL356","v":108.1},{"$f":"Endividamento!AM356","v":17},{"$f":"Endividamento!AN356","v":75.2},{"$f":"Endividamento!AO356","v":85.8},{"$f":"Endividamento!AP356","v":46.1},{"$f":"Endividamento!AQ356","v":-4.4039999999999999},{"$f":"Endividamento!AR356","v":139.321},{"$f":"Endividamento!AS356","v":111.358},{"$f":"Endividamento!AT356","v":113.628},{"$f":"Endividamento!AU356","v":154.5},{"$f":"Endividamento!AV356","v":168.22300000000001},{"$f":"Endividamento!AW356","v":-5.3730000000000002},{"$f":"Endividamento!AX356","v":-8.4629999999999992},{"$f":"Endividamento!AY356","v":-5.3479999999999999},{"$f":"Endividamento!AZ356","v":-2.2160000000000002},{"$f":"Endividamento!BA356","v":-5.6639999999999997},{"$f":"Endividamento!BB356","v":-5.681},{"$f":"Endividamento!BC356","v":0},{"$f":"Endividamento!BD356","v":4.3689999999999998},{"$f":"Endividamento!BE356","v":7.7610000000000001},{"$f":"Endividamento!BF356","v":5.24},{"$f":"Endividamento!BG356","v":6.2469999999999999},{"$f":"Endividamento!BH356","v":7.0750000000000002},{"$f":"Endividamento!BI356","v":8.2989999999999995}]
["ERO","(-) CVA Credits",-45.167000000000002,105.93899999999999,"-",-151.10599999999999,null,"(-) CVA Credits",{"$f":"Endividamento!I357","v":0},{"$f":"Endividamento!J357","v":0},{"$f":"Endividamento!K357","v":0},{"$f":"Endividamento!L357","v":0},{"$f":"Endividamento!M357","v":0},{"$f":"Endividamento!N357","v":0},{"$f":"Endividamento!O357","v":0},{"$f":"Endividamento!P357","v":0},{"$f":"Endividamento!Q357","v":0},{"$f":"Endividamento!R357","v":0},{"$f":"Endividamento!S357","v":0},{"$f":"Endividamento!T357","v":0},{"$f":"Endividamento!U357","v":0},{"$f":"Endividamento!V357","v":0},{"$f":"Endividamento!W357","v":0},{"$f":"Endividamento!X357","v":0},{"$f":"Endividamento!Y357","v":0},{"$f":"Endividamento!Z357","v":0},{"$f":"Endividamento!AA357","v":0},{"$f":"Endividamento!AB357","v":0},{"$f":"Endividamento!AC357","v":0},{"$f":"Endividamento!AD357","v":0},{"$f":"Endividamento!AE357","v":0},{"$f":"Endividamento!AF357","v":0},{"$f":"Endividamento!AG357","v":0},{"$f":"Endividamento!AH357","v":0},{"$f":"Endividamento!AI357","v":0},{"$f":"Endividamento!AJ357","v":888.9},{"$f":"Endividamento!AK357","v":798.8},{"$f":"Endividamento!AL357","v":760.9},{"$f":"Endividamento!AM357","v":711.7},{"$f":"Endividamento!AN357","v":640.1},{"$f":"Endividamento!AO357","v":616.70000000000005},{"$f":"Endividamento!AP357","v":569.5},{"$f":"Endividamento!AQ357","v":290.00400000000002},{"$f":"Endividamento!AR357","v":170.25299999999999},{"$f":"Endividamento!AS357","v":-319.75299999999999},{"$f":"Endividamento!AT357","v":-242.786},{"$f":"Endividamento!AU357","v":-191.18199999999999},{"$f":"Endividamento!AV357","v":-90.146000000000001},{"$f":"Endividamento!AW357","v":-83.775999999999996},{"$f":"Endividamento!AX357","v":-52.692999999999998},{"$f":"Endividamento!AY357","v":-32.487000000000002},{"$f":"Endividamento!AZ357","v":-18.672999999999998},{"$f":"Endividamento!BA357","v":61.29},{"$f":"Endividamento!BB357","v":105.93899999999999},{"$f":"Endividamento!BC357","v":-47.256999999999998},{"$f":"Endividamento!BD357","v":-88.540999999999997},{"$f":"Endividamento!BE357","v":-61.201000000000001},{"$f":"Endividamento!BF357","v":-45.167000000000002},{"$f":"Endividamento!BG357","v":40.944000000000003},{"$f":"Endividamento!BH357","v":13.448},{"$f":"Endividamento!BI357","v":372.45699999999999}]
["ERO","Total net debts less sector credits",{"$f":"INDEX($H$304:$XFD$329,MATCH($B358,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1181.9790000000003},{"$f":"INDEX($H$304:$XFD$329,MATCH($B358,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":942.53700000000026},25.403989445507168,239.44200000000001,null,"Total net debts less sector credits",{"$f":"Endividamento!I358","v":0},{"$f":"Endividamento!J358","v":0},{"$f":"Endividamento!K358","v":0},{"$f":"Endividamento!L358","v":0},{"$f":"Endividamento!M358","v":0},{"$f":"Endividamento!N358","v":0},{"$f":"Endividamento!O358","v":0},{"$f":"Endividamento!P358","v":0},{"$f":"Endividamento!Q358","v":0},{"$f":"Endividamento!R358","v":0},{"$f":"Endividamento!S358","v":0},{"$f":"Endividamento!T358","v":0},{"$f":"Endividamento!U358","v":0},{"$f":"Endividamento!V358","v":0},{"$f":"Endividamento!W358","v":0},{"$f":"Endividamento!X358","v":0},{"$f":"Endividamento!Y358","v":0},{"$f":"Endividamento!Z358","v":0},{"$f":"Endividamento!AA358","v":0},{"$f":"Endividamento!AB358","v":0},{"$f":"Endividamento!AC358","v":0},{"$f":"Endividamento!AD358","v":0},{"$f":"Endividamento!AE358","v":0},{"$f":"Endividamento!AF358","v":0},{"$f":"Endividamento!AG358","v":0},{"$f":"Endividamento!AH358","v":0},{"$f":"Endividamento!AI358","v":0},{"$f":"Endividamento!AJ358","v":1508.7999999999997},{"$f":"Endividamento!AK358","v":3156.2000000000007},{"$f":"Endividamento!AL358","v":1109.7000000000003},{"$f":"Endividamento!AM358","v":1494.9999999999998},{"$f":"Endividamento!AN358","v":1706.6000000000008},{"$f":"Endividamento!AO358","v":2196.2999999999993},{"$f":"Endividamento!AP358","v":2246.7999999999997},{"$f":"Endividamento!AQ358","v":2581.645},{"$f":"Endividamento!AR358","v":2628.2439999999997},{"$f":"Endividamento!AS358","v":2542.6480000000001},{"$f":"Endividamento!AT358","v":2879.9460000000004},{"$f":"Endividamento!AU358","v":2913.4079999999999},{"$f":"Endividamento!AV358","v":2851.0730000000003},{"$f":"Endividamento!AW358","v":3068.3929999999996},{"$f":"Endividamento!AX358","v":3159.306},{"$f":"Endividamento!AY358","v":3151.1250000000005},{"$f":"Endividamento!AZ358","v":2908.806},{"$f":"Endividamento!BA358","v":2485.3469999999998},{"$f":"Endividamento!BB358","v":2200.5570000000002},{"$f":"Endividamento!BC358","v":2589.3249999999994},{"$f":"Endividamento!BD358","v":2621.5000000000005},{"$f":"Endividamento!BE358","v":2610.0070000000005},{"$f":"Endividamento!BF358","v":2504.9950000000003},{"$f":"Endividamento!BG358","v":2543.6510000000003},{"$f":"Endividamento!BH358","v":2731.7160000000003},{"$f":"Endividamento!BI358","v":2607.3470000000007}]
["ERO"]
["EAC","EAC",null,null,null,null,null,{"$f":"B360","v":"EAC"}]
["EAC"]
["EAC"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EAC"]
["EAC"]
["EAC"]
["EAC","Current ",{"$f":"INDEX($H$304:$XFD$329,MATCH($B366,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":460.29},{"$f":"INDEX($H$304:$XFD$329,MATCH($B366,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":167.91900000000001},{"$f":"IFERROR(IF((C366/D366-1)*100<=-100,\"-\",IF((C366/D366-1)*100=0,\"-\",(C366/D366-1)*100)),\"-\")","v":174.11430511139301},{"$f":"C366-D366","v":292.37099999999998},null,"Current ",{"$f":"Endividamento!I366","v":0},{"$f":"Endividamento!J366","v":0},{"$f":"Endividamento!K366","v":0},{"$f":"Endividamento!L366","v":0},{"$f":"Endividamento!M366","v":0},{"$f":"Endividamento!N366","v":0},{"$f":"Endividamento!O366","v":0},{"$f":"Endividamento!P366","v":0},{"$f":"Endividamento!Q366","v":0},{"$f":"Endividamento!R366","v":0},{"$f":"Endividamento!S366","v":0},{"$f":"Endividamento!T366","v":0},{"$f":"Endividamento!U366","v":0},{"$f":"Endividamento!V366","v":0},{"$f":"Endividamento!W366","v":0},{"$f":"Endividamento!X366","v":0},{"$f":"Endividamento!Y366","v":0},{"$f":"Endividamento!Z366","v":0},{"$f":"Endividamento!AA366","v":0},{"$f":"Endividamento!AB366","v":0},{"$f":"Endividamento!AC366","v":0},{"$f":"Endividamento!AD366","v":0},{"$f":"Endividamento!AE366","v":0},{"$f":"Endividamento!AF366","v":0},{"$f":"Endividamento!AG366","v":0},{"$f":"Endividamento!AH366","v":0},{"$f":"Endividamento!AI366","v":0},{"$f":"Endividamento!AJ366","v":243.7},{"$f":"Endividamento!AK366","v":25},{"$f":"Endividamento!AL366","v":22.4},{"$f":"Endividamento!AM366","v":38.300000000000004},{"$f":"Endividamento!AN366","v":31.4},{"$f":"Endividamento!AO366","v":124.60000000000001},{"$f":"Endividamento!AP366","v":134.19999999999996},{"$f":"Endividamento!AQ366","v":168.56599999999997},{"$f":"Endividamento!AR366","v":216.99900000000002},{"$f":"Endividamento!AS366","v":158.48899999999998},{"$f":"Endividamento!AT366","v":162.685},{"$f":"Endividamento!AU366","v":201.7},{"$f":"Endividamento!AV366","v":185.31899999999999},{"$f":"Endividamento!AW366","v":201.37300000000002},{"$f":"Endividamento!AX366","v":295.327},{"$f":"Endividamento!AY366","v":338.83100000000002},{"$f":"Endividamento!AZ366","v":536.16899999999998},{"$f":"Endividamento!BA366","v":536.56299999999987},{"$f":"Endividamento!BB366","v":373.16500000000002},{"$f":"Endividamento!BC366","v":609.16},{"$f":"Endividamento!BD366","v":373.71300000000002},{"$f":"Endividamento!BE366","v":366.97200000000004},{"$f":"Endividamento!BF366","v":506.76400000000001},{"$f":"Endividamento!BG366","v":172.49099999999999},{"$f":"Endividamento!BH366","v":33.600999999999999},{"$f":"Endividamento!BI366","v":32.947000000000003}]
["EAC","Loans, financing and leasing",{"$f":"INDEX($H$360:$XFD$389,MATCH($B367,$H$360:$H$389,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":386.75799999999998},101.01900000000001,282.85669032558229,285.73899999999998,null,"Loans, financing and leasing",{"$f":"Endividamento!I367","v":0},{"$f":"Endividamento!J367","v":0},{"$f":"Endividamento!K367","v":0},{"$f":"Endividamento!L367","v":0},{"$f":"Endividamento!M367","v":0},{"$f":"Endividamento!N367","v":0},{"$f":"Endividamento!O367","v":0},{"$f":"Endividamento!P367","v":0},{"$f":"Endividamento!Q367","v":0},{"$f":"Endividamento!R367","v":0},{"$f":"Endividamento!S367","v":0},{"$f":"Endividamento!T367","v":0},{"$f":"Endividamento!U367","v":0},{"$f":"Endividamento!V367","v":0},{"$f":"Endividamento!W367","v":0},{"$f":"Endividamento!X367","v":0},{"$f":"Endividamento!Y367","v":0},{"$f":"Endividamento!Z367","v":0},{"$f":"Endividamento!AA367","v":0},{"$f":"Endividamento!AB367","v":0},{"$f":"Endividamento!AC367","v":0},{"$f":"Endividamento!AD367","v":0},{"$f":"Endividamento!AE367","v":0},{"$f":"Endividamento!AF367","v":0},{"$f":"Endividamento!AG367","v":0},{"$f":"Endividamento!AH367","v":0},{"$f":"Endividamento!AI367","v":0},{"$f":"Endividamento!AJ367","v":212.3},{"$f":"Endividamento!AK367","v":0},{"$f":"Endividamento!AL367","v":0},{"$f":"Endividamento!AM367","v":0},{"$f":"Endividamento!AN367","v":9.8000000000000007},{"$f":"Endividamento!AO367","v":112.7},{"$f":"Endividamento!AP367","v":156.19999999999999},{"$f":"Endividamento!AQ367","v":205.90899999999999},{"$f":"Endividamento!AR367","v":269.75400000000002},{"$f":"Endividamento!AS367","v":214.048},{"$f":"Endividamento!AT367","v":192.68700000000001},{"$f":"Endividamento!AU367","v":228.99},{"$f":"Endividamento!AV367","v":192.821},{"$f":"Endividamento!AW367","v":169.56},{"$f":"Endividamento!AX367","v":272.678},{"$f":"Endividamento!AY367","v":266.57600000000002},{"$f":"Endividamento!AZ367","v":276.13099999999997},{"$f":"Endividamento!BA367","v":238.529},{"$f":"Endividamento!BB367","v":101.01900000000001},{"$f":"Endividamento!BC367","v":293.24099999999999},{"$f":"Endividamento!BD367","v":259.988},{"$f":"Endividamento!BE367","v":246.636},{"$f":"Endividamento!BF367","v":386.75799999999998},{"$f":"Endividamento!BG367","v":150.42099999999999},{"$f":"Endividamento!BH367","v":11.733000000000001},{"$f":"Endividamento!BI367","v":12.798999999999999}]
["EAC","Debentures",4.2380000000000004,205.38800000000001,-97.936588310904241,-201.15,null,"Debentures",{"$f":"Endividamento!I368","v":0},{"$f":"Endividamento!J368","v":0},{"$f":"Endividamento!K368","v":0},{"$f":"Endividamento!L368","v":0},{"$f":"Endividamento!M368","v":0},{"$f":"Endividamento!N368","v":0},{"$f":"Endividamento!O368","v":0},{"$f":"Endividamento!P368","v":0},{"$f":"Endividamento!Q368","v":0},{"$f":"Endividamento!R368","v":0},{"$f":"Endividamento!S368","v":0},{"$f":"Endividamento!T368","v":0},{"$f":"Endividamento!U368","v":0},{"$f":"Endividamento!V368","v":0},{"$f":"Endividamento!W368","v":0},{"$f":"Endividamento!X368","v":0},{"$f":"Endividamento!Y368","v":0},{"$f":"Endividamento!Z368","v":0},{"$f":"Endividamento!AA368","v":0},{"$f":"Endividamento!AB368","v":0},{"$f":"Endividamento!AC368","v":0},{"$f":"Endividamento!AD368","v":0},{"$f":"Endividamento!AE368","v":0},{"$f":"Endividamento!AF368","v":0},{"$f":"Endividamento!AG368","v":0},{"$f":"Endividamento!AH368","v":0},{"$f":"Endividamento!AI368","v":0},{"$f":"Endividamento!AJ368","v":0},{"$f":"Endividamento!AK368","v":0},{"$f":"Endividamento!AL368","v":0.7},{"$f":"Endividamento!AM368","v":2.8},{"$f":"Endividamento!AN368","v":4.9000000000000004},{"$f":"Endividamento!AO368","v":7.1},{"$f":"Endividamento!AP368","v":1.2},{"$f":"Endividamento!AQ368","v":3.327},{"$f":"Endividamento!AR368","v":5.9729999999999999},{"$f":"Endividamento!AS368","v":10.772},{"$f":"Endividamento!AT368","v":2.6459999999999999},{"$f":"Endividamento!AU368","v":9.1620000000000008},{"$f":"Endividamento!AV368","v":8.7810000000000006},{"$f":"Endividamento!AW368","v":17.908000000000001},{"$f":"Endividamento!AX368","v":4.9109999999999996},{"$f":"Endividamento!AY368","v":15.884},{"$f":"Endividamento!AZ368","v":210.179},{"$f":"Endividamento!BA368","v":221.34800000000001},{"$f":"Endividamento!BB368","v":205.38800000000001},{"$f":"Endividamento!BC368","v":216.38200000000001},{"$f":"Endividamento!BD368","v":7.7119999999999997},{"$f":"Endividamento!BE368","v":10.387},{"$f":"Endividamento!BF368","v":4.2380000000000004},{"$f":"Endividamento!BG368","v":5.3659999999999997},{"$f":"Endividamento!BH368","v":11.257},{"$f":"Endividamento!BI368","v":16.077000000000002}]
["EAC","Debt charges",107.634,80.024000000000001,34.502149355193446,27.61,null,"Debt charges",{"$f":"Endividamento!I369","v":0},{"$f":"Endividamento!J369","v":0},{"$f":"Endividamento!K369","v":0},{"$f":"Endividamento!L369","v":0},{"$f":"Endividamento!M369","v":0},{"$f":"Endividamento!N369","v":0},{"$f":"Endividamento!O369","v":0},{"$f":"Endividamento!P369","v":0},{"$f":"Endividamento!Q369","v":0},{"$f":"Endividamento!R369","v":0},{"$f":"Endividamento!S369","v":0},{"$f":"Endividamento!T369","v":0},{"$f":"Endividamento!U369","v":0},{"$f":"Endividamento!V369","v":0},{"$f":"Endividamento!W369","v":0},{"$f":"Endividamento!X369","v":0},{"$f":"Endividamento!Y369","v":0},{"$f":"Endividamento!Z369","v":0},{"$f":"Endividamento!AA369","v":0},{"$f":"Endividamento!AB369","v":0},{"$f":"Endividamento!AC369","v":0},{"$f":"Endividamento!AD369","v":0},{"$f":"Endividamento!AE369","v":0},{"$f":"Endividamento!AF369","v":0},{"$f":"Endividamento!AG369","v":0},{"$f":"Endividamento!AH369","v":0},{"$f":"Endividamento!AI369","v":0},{"$f":"Endividamento!AJ369","v":0.3},{"$f":"Endividamento!AK369","v":1.7},{"$f":"Endividamento!AL369","v":0.3},{"$f":"Endividamento!AM369","v":1.8},{"$f":"Endividamento!AN369","v":0.3},{"$f":"Endividamento!AO369","v":2.4},{"$f":"Endividamento!AP369","v":1.7},{"$f":"Endividamento!AQ369","v":5.0170000000000003},{"$f":"Endividamento!AR369","v":3.9369999999999998},{"$f":"Endividamento!AS369","v":0.64600000000000002},{"$f":"Endividamento!AT369","v":2.524},{"$f":"Endividamento!AU369","v":9.3010000000000002},{"$f":"Endividamento!AV369","v":15.879},{"$f":"Endividamento!AW369","v":27.736000000000001},{"$f":"Endividamento!AX369","v":37.207000000000001},{"$f":"Endividamento!AY369","v":55.531999999999996},{"$f":"Endividamento!AZ369","v":60.906999999999996},{"$f":"Endividamento!BA369","v":78.004000000000005},{"$f":"Endividamento!BB369","v":80.024000000000001},{"$f":"Endividamento!BC369","v":97.438999999999993},{"$f":"Endividamento!BD369","v":100.752},{"$f":"Endividamento!BE369","v":104.465},{"$f":"Endividamento!BF369","v":107.634},{"$f":"Endividamento!BG369","v":8.0519999999999996},{"$f":"Endividamento!BH369","v":1.008},{"$f":"Endividamento!BI369","v":4.0679999999999996}]
["EAC","Tax financing and employee benefits",7.0000000000000001E-3,0,"-",7.0000000000000001E-3,null,"Tax financing and employee benefits",{"$f":"Endividamento!I370","v":0},{"$f":"Endividamento!J370","v":0},{"$f":"Endividamento!K370","v":0},{"$f":"Endividamento!L370","v":0},{"$f":"Endividamento!M370","v":0},{"$f":"Endividamento!N370","v":0},{"$f":"Endividamento!O370","v":0},{"$f":"Endividamento!P370","v":0},{"$f":"Endividamento!Q370","v":0},{"$f":"Endividamento!R370","v":0},{"$f":"Endividamento!S370","v":0},{"$f":"Endividamento!T370","v":0},{"$f":"Endividamento!U370","v":0},{"$f":"Endividamento!V370","v":0},{"$f":"Endividamento!W370","v":0},{"$f":"Endividamento!X370","v":0},{"$f":"Endividamento!Y370","v":0},{"$f":"Endividamento!Z370","v":0},{"$f":"Endividamento!AA370","v":0},{"$f":"Endividamento!AB370","v":0},{"$f":"Endividamento!AC370","v":0},{"$f":"Endividamento!AD370","v":0},{"$f":"Endividamento!AE370","v":0},{"$f":"Endividamento!AF370","v":0},{"$f":"Endividamento!AG370","v":0},{"$f":"Endividamento!AH370","v":0},{"$f":"Endividamento!AI370","v":0},{"$f":"Endividamento!AJ370","v":9.9},{"$f":"Endividamento!AK370","v":1.8},{"$f":"Endividamento!AL370","v":0},{"$f":"Endividamento!AM370","v":0},{"$f":"Endividamento!AN370","v":0},{"$f":"Endividamento!AO370","v":0},{"$f":"Endividamento!AP370","v":0},{"$f":"Endividamento!AQ370","v":0},{"$f":"Endividamento!AR370","v":2.7E-2},{"$f":"Endividamento!AS370","v":2.7E-2},{"$f":"Endividamento!AT370","v":2.7E-2},{"$f":"Endividamento!AU370","v":2.7E-2},{"$f":"Endividamento!AV370","v":0},{"$f":"Endividamento!AW370","v":0},{"$f":"Endividamento!AX370","v":0},{"$f":"Endividamento!AY370","v":0},{"$f":"Endividamento!AZ370","v":1.2E-2},{"$f":"Endividamento!BA370","v":1.2E-2},{"$f":"Endividamento!BB370","v":0},{"$f":"Endividamento!BC370","v":0},{"$f":"Endividamento!BD370","v":7.0000000000000001E-3},{"$f":"Endividamento!BE370","v":7.0000000000000001E-3},{"$f":"Endividamento!BF370","v":7.0000000000000001E-3},{"$f":"Endividamento!BG370","v":7.0000000000000001E-3},{"$f":"Endividamento!BH370","v":3.0000000000000001E-3},{"$f":"Endividamento!BI370","v":3.0000000000000001E-3}]
["EAC","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I371","v":0},{"$f":"Endividamento!J371","v":0},{"$f":"Endividamento!K371","v":0},{"$f":"Endividamento!L371","v":0},{"$f":"Endividamento!M371","v":0},{"$f":"Endividamento!N371","v":0},{"$f":"Endividamento!O371","v":0},{"$f":"Endividamento!P371","v":0},{"$f":"Endividamento!Q371","v":0},{"$f":"Endividamento!R371","v":0},{"$f":"Endividamento!S371","v":0},{"$f":"Endividamento!T371","v":0},{"$f":"Endividamento!U371","v":0},{"$f":"Endividamento!V371","v":0},{"$f":"Endividamento!W371","v":0},{"$f":"Endividamento!X371","v":0},{"$f":"Endividamento!Y371","v":0},{"$f":"Endividamento!Z371","v":0},{"$f":"Endividamento!AA371","v":0},{"$f":"Endividamento!AB371","v":0},{"$f":"Endividamento!AC371","v":0},{"$f":"Endividamento!AD371","v":0},{"$f":"Endividamento!AE371","v":0},{"$f":"Endividamento!AF371","v":0},{"$f":"Endividamento!AG371","v":0},{"$f":"Endividamento!AH371","v":0},{"$f":"Endividamento!AI371","v":0},{"$f":"Endividamento!AJ371","v":0},{"$f":"Endividamento!AK371","v":0},{"$f":"Endividamento!AL371","v":0},{"$f":"Endividamento!AM371","v":0},{"$f":"Endividamento!AN371","v":0},{"$f":"Endividamento!AO371","v":0},{"$f":"Endividamento!AP371","v":0},{"$f":"Endividamento!AQ371","v":0},{"$f":"Endividamento!AR371","v":0},{"$f":"Endividamento!AS371","v":0},{"$f":"Endividamento!AT371","v":0},{"$f":"Endividamento!AU371","v":0},{"$f":"Endividamento!AV371","v":0},{"$f":"Endividamento!AW371","v":0},{"$f":"Endividamento!AX371","v":0},{"$f":"Endividamento!AY371","v":0},{"$f":"Endividamento!AZ371","v":0},{"$f":"Endividamento!BA371","v":0},{"$f":"Endividamento!BB371","v":0},{"$f":"Endividamento!BC371","v":0},{"$f":"Endividamento!BD371","v":"-"},{"$f":"Endividamento!BE371","v":"-"},{"$f":"Endividamento!BF371","v":"-"},{"$f":"Endividamento!BG371","v":"-"},{"$f":"Endividamento!BH371","v":"-"},{"$f":"Endividamento!BI371","v":"-"}]
["EAC","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I372","v":0},{"$f":"Endividamento!J372","v":0},{"$f":"Endividamento!K372","v":0},{"$f":"Endividamento!L372","v":0},{"$f":"Endividamento!M372","v":0},{"$f":"Endividamento!N372","v":0},{"$f":"Endividamento!O372","v":0},{"$f":"Endividamento!P372","v":0},{"$f":"Endividamento!Q372","v":0},{"$f":"Endividamento!R372","v":0},{"$f":"Endividamento!S372","v":0},{"$f":"Endividamento!T372","v":0},{"$f":"Endividamento!U372","v":0},{"$f":"Endividamento!V372","v":0},{"$f":"Endividamento!W372","v":0},{"$f":"Endividamento!X372","v":0},{"$f":"Endividamento!Y372","v":0},{"$f":"Endividamento!Z372","v":0},{"$f":"Endividamento!AA372","v":0},{"$f":"Endividamento!AB372","v":0},{"$f":"Endividamento!AC372","v":0},{"$f":"Endividamento!AD372","v":0},{"$f":"Endividamento!AE372","v":0},{"$f":"Endividamento!AF372","v":0},{"$f":"Endividamento!AG372","v":0},{"$f":"Endividamento!AH372","v":0},{"$f":"Endividamento!AI372","v":0},{"$f":"Endividamento!AJ372","v":0},{"$f":"Endividamento!AK372","v":0},{"$f":"Endividamento!AL372","v":0},{"$f":"Endividamento!AM372","v":0},{"$f":"Endividamento!AN372","v":0},{"$f":"Endividamento!AO372","v":0},{"$f":"Endividamento!AP372","v":0},{"$f":"Endividamento!AQ372","v":0},{"$f":"Endividamento!AR372","v":0},{"$f":"Endividamento!AS372","v":0},{"$f":"Endividamento!AT372","v":0},{"$f":"Endividamento!AU372","v":0},{"$f":"Endividamento!AV372","v":0},{"$f":"Endividamento!AW372","v":0},{"$f":"Endividamento!AX372","v":0},{"$f":"Endividamento!AY372","v":0},{"$f":"Endividamento!AZ372","v":0},{"$f":"Endividamento!BA372","v":0},{"$f":"Endividamento!BB372","v":0},{"$f":"Endividamento!BC372","v":0},{"$f":"Endividamento!BD372","v":"-"},{"$f":"Endividamento!BE372","v":"-"},{"$f":"Endividamento!BF372","v":"-"},{"$f":"Endividamento!BG372","v":"-"},{"$f":"Endividamento!BH372","v":"-"},{"$f":"Endividamento!BI372","v":"-"}]
["EAC","Derivative financial instruments, net",8.1270000000000007,-13.266,"-",21.393000000000001,null,"Derivative financial instruments, net",{"$f":"Endividamento!I373","v":0},{"$f":"Endividamento!J373","v":0},{"$f":"Endividamento!K373","v":0},{"$f":"Endividamento!L373","v":0},{"$f":"Endividamento!M373","v":0},{"$f":"Endividamento!N373","v":0},{"$f":"Endividamento!O373","v":0},{"$f":"Endividamento!P373","v":0},{"$f":"Endividamento!Q373","v":0},{"$f":"Endividamento!R373","v":0},{"$f":"Endividamento!S373","v":0},{"$f":"Endividamento!T373","v":0},{"$f":"Endividamento!U373","v":0},{"$f":"Endividamento!V373","v":0},{"$f":"Endividamento!W373","v":0},{"$f":"Endividamento!X373","v":0},{"$f":"Endividamento!Y373","v":0},{"$f":"Endividamento!Z373","v":0},{"$f":"Endividamento!AA373","v":0},{"$f":"Endividamento!AB373","v":0},{"$f":"Endividamento!AC373","v":0},{"$f":"Endividamento!AD373","v":0},{"$f":"Endividamento!AE373","v":0},{"$f":"Endividamento!AF373","v":0},{"$f":"Endividamento!AG373","v":0},{"$f":"Endividamento!AH373","v":0},{"$f":"Endividamento!AI373","v":0},{"$f":"Endividamento!AJ373","v":21.1},{"$f":"Endividamento!AK373","v":21.5},{"$f":"Endividamento!AL373","v":21.4},{"$f":"Endividamento!AM373","v":33.700000000000003},{"$f":"Endividamento!AN373","v":16.399999999999999},{"$f":"Endividamento!AO373","v":2.4},{"$f":"Endividamento!AP373","v":-24.9},{"$f":"Endividamento!AQ373","v":-45.686999999999998},{"$f":"Endividamento!AR373","v":-62.692},{"$f":"Endividamento!AS373","v":-67.004000000000005},{"$f":"Endividamento!AT373","v":-35.198999999999998},{"$f":"Endividamento!AU373","v":-45.78},{"$f":"Endividamento!AV373","v":-32.161999999999999},{"$f":"Endividamento!AW373","v":-13.831},{"$f":"Endividamento!AX373","v":-19.469000000000001},{"$f":"Endividamento!AY373","v":0.83899999999999997},{"$f":"Endividamento!AZ373","v":-11.06},{"$f":"Endividamento!BA373","v":-1.33},{"$f":"Endividamento!BB373","v":-13.266},{"$f":"Endividamento!BC373","v":2.0979999999999999},{"$f":"Endividamento!BD373","v":5.2539999999999996},{"$f":"Endividamento!BE373","v":5.4770000000000003},{"$f":"Endividamento!BF373","v":8.1270000000000007},{"$f":"Endividamento!BG373","v":8.6449999999999996},{"$f":"Endividamento!BH373","v":9.6},{"$f":"Endividamento!BI373","v":0}]
["EAC","Noncurrent",{"$f":"INDEX($H$304:$XFD$329,MATCH($B374,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":997.14800000000014},{"$f":"INDEX($H$304:$XFD$329,MATCH($B374,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":1171.4580000000001},-14.879748142912497,-174.30999999999995,null,"Noncurrent",{"$f":"Endividamento!I374","v":0},{"$f":"Endividamento!J374","v":0},{"$f":"Endividamento!K374","v":0},{"$f":"Endividamento!L374","v":0},{"$f":"Endividamento!M374","v":0},{"$f":"Endividamento!N374","v":0},{"$f":"Endividamento!O374","v":0},{"$f":"Endividamento!P374","v":0},{"$f":"Endividamento!Q374","v":0},{"$f":"Endividamento!R374","v":0},{"$f":"Endividamento!S374","v":0},{"$f":"Endividamento!T374","v":0},{"$f":"Endividamento!U374","v":0},{"$f":"Endividamento!V374","v":0},{"$f":"Endividamento!W374","v":0},{"$f":"Endividamento!X374","v":0},{"$f":"Endividamento!Y374","v":0},{"$f":"Endividamento!Z374","v":0},{"$f":"Endividamento!AA374","v":0},{"$f":"Endividamento!AB374","v":0},{"$f":"Endividamento!AC374","v":0},{"$f":"Endividamento!AD374","v":0},{"$f":"Endividamento!AE374","v":0},{"$f":"Endividamento!AF374","v":0},{"$f":"Endividamento!AG374","v":0},{"$f":"Endividamento!AH374","v":0},{"$f":"Endividamento!AI374","v":0},{"$f":"Endividamento!AJ374","v":701.2},{"$f":"Endividamento!AK374","v":534},{"$f":"Endividamento!AL374","v":708.59999999999991},{"$f":"Endividamento!AM374","v":707.6},{"$f":"Endividamento!AN374","v":743.99999999999989},{"$f":"Endividamento!AO374","v":725.30000000000007},{"$f":"Endividamento!AP374","v":705.7},{"$f":"Endividamento!AQ374","v":675.63199999999995},{"$f":"Endividamento!AR374","v":857.98799999999983},{"$f":"Endividamento!AS374","v":702.97399999999993},{"$f":"Endividamento!AT374","v":773.61599999999999},{"$f":"Endividamento!AU374","v":1076.828},{"$f":"Endividamento!AV374","v":1048.2959999999998},{"$f":"Endividamento!AW374","v":1009.77},{"$f":"Endividamento!AX374","v":963.85599999999999},{"$f":"Endividamento!AY374","v":929.31499999999994},{"$f":"Endividamento!AZ374","v":703.24399999999991},{"$f":"Endividamento!BA374","v":749.63800000000003},{"$f":"Endividamento!BB374","v":839.9609999999999},{"$f":"Endividamento!BC374","v":594.6339999999999},{"$f":"Endividamento!BD374","v":734.096},{"$f":"Endividamento!BE374","v":749.9369999999999},{"$f":"Endividamento!BF374","v":666.69800000000009},{"$f":"Endividamento!BG374","v":666.99599999999987},{"$f":"Endividamento!BH374","v":921.85699999999997},{"$f":"Endividamento!BI374","v":1002.7180000000001}]
["EAC","Loans, financing and leasing",{"$f":"INDEX($H$360:$XFD$389,MATCH($B375,$H$360:$H$389,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":386.75799999999998},101.01900000000001,282.85669032558229,285.73899999999998,null,"Loans, financing and leasing",{"$f":"Endividamento!I375","v":0},{"$f":"Endividamento!J375","v":0},{"$f":"Endividamento!K375","v":0},{"$f":"Endividamento!L375","v":0},{"$f":"Endividamento!M375","v":0},{"$f":"Endividamento!N375","v":0},{"$f":"Endividamento!O375","v":0},{"$f":"Endividamento!P375","v":0},{"$f":"Endividamento!Q375","v":0},{"$f":"Endividamento!R375","v":0},{"$f":"Endividamento!S375","v":0},{"$f":"Endividamento!T375","v":0},{"$f":"Endividamento!U375","v":0},{"$f":"Endividamento!V375","v":0},{"$f":"Endividamento!W375","v":0},{"$f":"Endividamento!X375","v":0},{"$f":"Endividamento!Y375","v":0},{"$f":"Endividamento!Z375","v":0},{"$f":"Endividamento!AA375","v":0},{"$f":"Endividamento!AB375","v":0},{"$f":"Endividamento!AC375","v":0},{"$f":"Endividamento!AD375","v":0},{"$f":"Endividamento!AE375","v":0},{"$f":"Endividamento!AF375","v":0},{"$f":"Endividamento!AG375","v":0},{"$f":"Endividamento!AH375","v":0},{"$f":"Endividamento!AI375","v":0},{"$f":"Endividamento!AJ375","v":723.7},{"$f":"Endividamento!AK375","v":546.70000000000005},{"$f":"Endividamento!AL375","v":560.29999999999995},{"$f":"Endividamento!AM375","v":580.4},{"$f":"Endividamento!AN375","v":598.29999999999995},{"$f":"Endividamento!AO375","v":667.6},{"$f":"Endividamento!AP375","v":660.2},{"$f":"Endividamento!AQ375","v":651.77499999999998},{"$f":"Endividamento!AR375","v":557.46799999999996},{"$f":"Endividamento!AS375","v":401.11799999999999},{"$f":"Endividamento!AT375","v":431.63499999999999},{"$f":"Endividamento!AU375","v":738.94},{"$f":"Endividamento!AV375","v":696.92499999999995},{"$f":"Endividamento!AW375","v":622.93100000000004},{"$f":"Endividamento!AX375","v":579.15099999999995},{"$f":"Endividamento!AY375","v":527.86199999999997},{"$f":"Endividamento!AZ375","v":493.02699999999999},{"$f":"Endividamento!BA375","v":479.81900000000002},{"$f":"Endividamento!BB375","v":618.98900000000003},{"$f":"Endividamento!BC375","v":378.91699999999997},{"$f":"Endividamento!BD375","v":377.06599999999997},{"$f":"Endividamento!BE375","v":386.03100000000001},{"$f":"Endividamento!BF375","v":306.85000000000002},{"$f":"Endividamento!BG375","v":304.78899999999999},{"$f":"Endividamento!BH375","v":303.19799999999998},{"$f":"Endividamento!BI375","v":302.00400000000002}]
["EAC","Debentures",4.2380000000000004,205.38800000000001,-97.936588310904241,-201.15,null,"Debentures",{"$f":"Endividamento!I376","v":0},{"$f":"Endividamento!J376","v":0},{"$f":"Endividamento!K376","v":0},{"$f":"Endividamento!L376","v":0},{"$f":"Endividamento!M376","v":0},{"$f":"Endividamento!N376","v":0},{"$f":"Endividamento!O376","v":0},{"$f":"Endividamento!P376","v":0},{"$f":"Endividamento!Q376","v":0},{"$f":"Endividamento!R376","v":0},{"$f":"Endividamento!S376","v":0},{"$f":"Endividamento!T376","v":0},{"$f":"Endividamento!U376","v":0},{"$f":"Endividamento!V376","v":0},{"$f":"Endividamento!W376","v":0},{"$f":"Endividamento!X376","v":0},{"$f":"Endividamento!Y376","v":0},{"$f":"Endividamento!Z376","v":0},{"$f":"Endividamento!AA376","v":0},{"$f":"Endividamento!AB376","v":0},{"$f":"Endividamento!AC376","v":0},{"$f":"Endividamento!AD376","v":0},{"$f":"Endividamento!AE376","v":0},{"$f":"Endividamento!AF376","v":0},{"$f":"Endividamento!AG376","v":0},{"$f":"Endividamento!AH376","v":0},{"$f":"Endividamento!AI376","v":0},{"$f":"Endividamento!AJ376","v":0},{"$f":"Endividamento!AK376","v":0},{"$f":"Endividamento!AL376","v":183},{"$f":"Endividamento!AM376","v":189.1},{"$f":"Endividamento!AN376","v":193.3},{"$f":"Endividamento!AO376","v":184.8},{"$f":"Endividamento!AP376","v":195.2},{"$f":"Endividamento!AQ376","v":193.655},{"$f":"Endividamento!AR376","v":445.161},{"$f":"Endividamento!AS376","v":438.38099999999997},{"$f":"Endividamento!AT376","v":441.76499999999999},{"$f":"Endividamento!AU376","v":439.39100000000002},{"$f":"Endividamento!AV376","v":442.17500000000001},{"$f":"Endividamento!AW376","v":448.45299999999997},{"$f":"Endividamento!AX376","v":451.05099999999999},{"$f":"Endividamento!AY376","v":448.29899999999998},{"$f":"Endividamento!AZ376","v":250.43600000000001},{"$f":"Endividamento!BA376","v":260.59899999999999},{"$f":"Endividamento!BB376","v":270.90699999999998},{"$f":"Endividamento!BC376","v":272.76299999999998},{"$f":"Endividamento!BD376","v":420.46499999999997},{"$f":"Endividamento!BE376","v":427.76799999999997},{"$f":"Endividamento!BF376","v":426.62799999999999},{"$f":"Endividamento!BG376","v":424.44499999999999},{"$f":"Endividamento!BH376","v":674.92700000000002},{"$f":"Endividamento!BI376","v":700.70100000000002}]
["EAC","Tax financing and employee benefits",7.0000000000000001E-3,0,"-",7.0000000000000001E-3,null,"Tax financing and employee benefits",{"$f":"Endividamento!I377","v":0},{"$f":"Endividamento!J377","v":0},{"$f":"Endividamento!K377","v":0},{"$f":"Endividamento!L377","v":0},{"$f":"Endividamento!M377","v":0},{"$f":"Endividamento!N377","v":0},{"$f":"Endividamento!O377","v":0},{"$f":"Endividamento!P377","v":0},{"$f":"Endividamento!Q377","v":0},{"$f":"Endividamento!R377","v":0},{"$f":"Endividamento!S377","v":0},{"$f":"Endividamento!T377","v":0},{"$f":"Endividamento!U377","v":0},{"$f":"Endividamento!V377","v":0},{"$f":"Endividamento!W377","v":0},{"$f":"Endividamento!X377","v":0},{"$f":"Endividamento!Y377","v":0},{"$f":"Endividamento!Z377","v":0},{"$f":"Endividamento!AA377","v":0},{"$f":"Endividamento!AB377","v":0},{"$f":"Endividamento!AC377","v":0},{"$f":"Endividamento!AD377","v":0},{"$f":"Endividamento!AE377","v":0},{"$f":"Endividamento!AF377","v":0},{"$f":"Endividamento!AG377","v":0},{"$f":"Endividamento!AH377","v":0},{"$f":"Endividamento!AI377","v":0},{"$f":"Endividamento!AJ377","v":0},{"$f":"Endividamento!AK377","v":0},{"$f":"Endividamento!AL377","v":0},{"$f":"Endividamento!AM377","v":0},{"$f":"Endividamento!AN377","v":0},{"$f":"Endividamento!AO377","v":0},{"$f":"Endividamento!AP377","v":0},{"$f":"Endividamento!AQ377","v":0},{"$f":"Endividamento!AR377","v":0.35799999999999998},{"$f":"Endividamento!AS377","v":7.0000000000000001E-3},{"$f":"Endividamento!AT377","v":1.4E-2},{"$f":"Endividamento!AU377","v":2.1000000000000001E-2},{"$f":"Endividamento!AV377","v":0},{"$f":"Endividamento!AW377","v":0},{"$f":"Endividamento!AX377","v":0},{"$f":"Endividamento!AY377","v":0},{"$f":"Endividamento!AZ377","v":6.8000000000000005E-2},{"$f":"Endividamento!BA377","v":56.21},{"$f":"Endividamento!BB377","v":7.3999999999999996E-2},{"$f":"Endividamento!BC377","v":7.6999999999999999E-2},{"$f":"Endividamento!BD377","v":2.9000000000000001E-2},{"$f":"Endividamento!BE377","v":3.1E-2},{"$f":"Endividamento!BF377","v":3.3000000000000002E-2},{"$f":"Endividamento!BG377","v":3.4000000000000002E-2},{"$f":"Endividamento!BH377","v":1.2E-2},{"$f":"Endividamento!BI377","v":1.2999999999999999E-2}]
["EAC","Regulatory fees","-",0,"-",{"$error":"#VALUE!"},null,"Regulatory fees",{"$f":"Endividamento!I378","v":0},{"$f":"Endividamento!J378","v":0},{"$f":"Endividamento!K378","v":0},{"$f":"Endividamento!L378","v":0},{"$f":"Endividamento!M378","v":0},{"$f":"Endividamento!N378","v":0},{"$f":"Endividamento!O378","v":0},{"$f":"Endividamento!P378","v":0},{"$f":"Endividamento!Q378","v":0},{"$f":"Endividamento!R378","v":0},{"$f":"Endividamento!S378","v":0},{"$f":"Endividamento!T378","v":0},{"$f":"Endividamento!U378","v":0},{"$f":"Endividamento!V378","v":0},{"$f":"Endividamento!W378","v":0},{"$f":"Endividamento!X378","v":0},{"$f":"Endividamento!Y378","v":0},{"$f":"Endividamento!Z378","v":0},{"$f":"Endividamento!AA378","v":0},{"$f":"Endividamento!AB378","v":0},{"$f":"Endividamento!AC378","v":0},{"$f":"Endividamento!AD378","v":0},{"$f":"Endividamento!AE378","v":0},{"$f":"Endividamento!AF378","v":0},{"$f":"Endividamento!AG378","v":0},{"$f":"Endividamento!AH378","v":0},{"$f":"Endividamento!AI378","v":0},{"$f":"Endividamento!AJ378","v":0},{"$f":"Endividamento!AK378","v":0},{"$f":"Endividamento!AL378","v":0},{"$f":"Endividamento!AM378","v":0},{"$f":"Endividamento!AN378","v":0},{"$f":"Endividamento!AO378","v":0},{"$f":"Endividamento!AP378","v":0},{"$f":"Endividamento!AQ378","v":0},{"$f":"Endividamento!AR378","v":0},{"$f":"Endividamento!AS378","v":0},{"$f":"Endividamento!AT378","v":0},{"$f":"Endividamento!AU378","v":0},{"$f":"Endividamento!AV378","v":0},{"$f":"Endividamento!AW378","v":0},{"$f":"Endividamento!AX378","v":0},{"$f":"Endividamento!AY378","v":0},{"$f":"Endividamento!AZ378","v":0},{"$f":"Endividamento!BA378","v":0},{"$f":"Endividamento!BB378","v":0},{"$f":"Endividamento!BC378","v":0},{"$f":"Endividamento!BD378","v":"-"},{"$f":"Endividamento!BE378","v":"-"},{"$f":"Endividamento!BF378","v":"-"},{"$f":"Endividamento!BG378","v":"-"},{"$f":"Endividamento!BH378","v":"-"},{"$f":"Endividamento!BI378","v":"-"}]
["EAC","Financing of debits for energy purchased from Itaipu","-",0,"-",{"$error":"#VALUE!"},null,"Financing of debits for energy purchased from Itaipu",{"$f":"Endividamento!I379","v":0},{"$f":"Endividamento!J379","v":0},{"$f":"Endividamento!K379","v":0},{"$f":"Endividamento!L379","v":0},{"$f":"Endividamento!M379","v":0},{"$f":"Endividamento!N379","v":0},{"$f":"Endividamento!O379","v":0},{"$f":"Endividamento!P379","v":0},{"$f":"Endividamento!Q379","v":0},{"$f":"Endividamento!R379","v":0},{"$f":"Endividamento!S379","v":0},{"$f":"Endividamento!T379","v":0},{"$f":"Endividamento!U379","v":0},{"$f":"Endividamento!V379","v":0},{"$f":"Endividamento!W379","v":0},{"$f":"Endividamento!X379","v":0},{"$f":"Endividamento!Y379","v":0},{"$f":"Endividamento!Z379","v":0},{"$f":"Endividamento!AA379","v":0},{"$f":"Endividamento!AB379","v":0},{"$f":"Endividamento!AC379","v":0},{"$f":"Endividamento!AD379","v":0},{"$f":"Endividamento!AE379","v":0},{"$f":"Endividamento!AF379","v":0},{"$f":"Endividamento!AG379","v":0},{"$f":"Endividamento!AH379","v":0},{"$f":"Endividamento!AI379","v":0},{"$f":"Endividamento!AJ379","v":0},{"$f":"Endividamento!AK379","v":0},{"$f":"Endividamento!AL379","v":0},{"$f":"Endividamento!AM379","v":0},{"$f":"Endividamento!AN379","v":0},{"$f":"Endividamento!AO379","v":0},{"$f":"Endividamento!AP379","v":0},{"$f":"Endividamento!AQ379","v":0},{"$f":"Endividamento!AR379","v":0},{"$f":"Endividamento!AS379","v":0},{"$f":"Endividamento!AT379","v":0},{"$f":"Endividamento!AU379","v":0},{"$f":"Endividamento!AV379","v":0},{"$f":"Endividamento!AW379","v":0},{"$f":"Endividamento!AX379","v":0},{"$f":"Endividamento!AY379","v":0},{"$f":"Endividamento!AZ379","v":0},{"$f":"Endividamento!BA379","v":0},{"$f":"Endividamento!BB379","v":0},{"$f":"Endividamento!BC379","v":0},{"$f":"Endividamento!BD379","v":"-"},{"$f":"Endividamento!BE379","v":"-"},{"$f":"Endividamento!BF379","v":"-"},{"$f":"Endividamento!BG379","v":"-"},{"$f":"Endividamento!BH379","v":"-"},{"$f":"Endividamento!BI379","v":"-"}]
["EAC","Derivative financial instruments, net",8.1270000000000007,-13.266,"-",21.393000000000001,null,"Derivative financial instruments, net",{"$f":"Endividamento!I380","v":0},{"$f":"Endividamento!J380","v":0},{"$f":"Endividamento!K380","v":0},{"$f":"Endividamento!L380","v":0},{"$f":"Endividamento!M380","v":0},{"$f":"Endividamento!N380","v":0},{"$f":"Endividamento!O380","v":0},{"$f":"Endividamento!P380","v":0},{"$f":"Endividamento!Q380","v":0},{"$f":"Endividamento!R380","v":0},{"$f":"Endividamento!S380","v":0},{"$f":"Endividamento!T380","v":0},{"$f":"Endividamento!U380","v":0},{"$f":"Endividamento!V380","v":0},{"$f":"Endividamento!W380","v":0},{"$f":"Endividamento!X380","v":0},{"$f":"Endividamento!Y380","v":0},{"$f":"Endividamento!Z380","v":0},{"$f":"Endividamento!AA380","v":0},{"$f":"Endividamento!AB380","v":0},{"$f":"Endividamento!AC380","v":0},{"$f":"Endividamento!AD380","v":0},{"$f":"Endividamento!AE380","v":0},{"$f":"Endividamento!AF380","v":0},{"$f":"Endividamento!AG380","v":0},{"$f":"Endividamento!AH380","v":0},{"$f":"Endividamento!AI380","v":0},{"$f":"Endividamento!AJ380","v":-22.5},{"$f":"Endividamento!AK380","v":-12.7},{"$f":"Endividamento!AL380","v":-34.700000000000003},{"$f":"Endividamento!AM380","v":-61.9},{"$f":"Endividamento!AN380","v":-47.6},{"$f":"Endividamento!AO380","v":-127.1},{"$f":"Endividamento!AP380","v":-149.69999999999999},{"$f":"Endividamento!AQ380","v":-169.798},{"$f":"Endividamento!AR380","v":-144.999},{"$f":"Endividamento!AS380","v":-136.53200000000001},{"$f":"Endividamento!AT380","v":-99.798000000000002},{"$f":"Endividamento!AU380","v":-101.524},{"$f":"Endividamento!AV380","v":-90.804000000000002},{"$f":"Endividamento!AW380","v":-61.613999999999997},{"$f":"Endividamento!AX380","v":-66.346000000000004},{"$f":"Endividamento!AY380","v":-46.845999999999997},{"$f":"Endividamento!AZ380","v":-40.286999999999999},{"$f":"Endividamento!BA380","v":-46.99},{"$f":"Endividamento!BB380","v":-50.009},{"$f":"Endividamento!BC380","v":-57.122999999999998},{"$f":"Endividamento!BD380","v":-63.463999999999999},{"$f":"Endividamento!BE380","v":-63.893000000000001},{"$f":"Endividamento!BF380","v":-66.813000000000002},{"$f":"Endividamento!BG380","v":-62.271999999999998},{"$f":"Endividamento!BH380","v":-56.28},{"$f":"Endividamento!BI380","v":0}]
["EAC","Total debts",{"$f":"INDEX($H$304:$XFD$329,MATCH($B381,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1457.4380000000001},{"$f":"INDEX($H$304:$XFD$329,MATCH($B381,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":1339.3770000000002},8.8146205287980894,118.06099999999992,null,"Total debts",{"$f":"Endividamento!I381","v":0},{"$f":"Endividamento!J381","v":0},{"$f":"Endividamento!K381","v":0},{"$f":"Endividamento!L381","v":0},{"$f":"Endividamento!M381","v":0},{"$f":"Endividamento!N381","v":0},{"$f":"Endividamento!O381","v":0},{"$f":"Endividamento!P381","v":0},{"$f":"Endividamento!Q381","v":0},{"$f":"Endividamento!R381","v":0},{"$f":"Endividamento!S381","v":0},{"$f":"Endividamento!T381","v":0},{"$f":"Endividamento!U381","v":0},{"$f":"Endividamento!V381","v":0},{"$f":"Endividamento!W381","v":0},{"$f":"Endividamento!X381","v":0},{"$f":"Endividamento!Y381","v":0},{"$f":"Endividamento!Z381","v":0},{"$f":"Endividamento!AA381","v":0},{"$f":"Endividamento!AB381","v":0},{"$f":"Endividamento!AC381","v":0},{"$f":"Endividamento!AD381","v":0},{"$f":"Endividamento!AE381","v":0},{"$f":"Endividamento!AF381","v":0},{"$f":"Endividamento!AG381","v":0},{"$f":"Endividamento!AH381","v":0},{"$f":"Endividamento!AI381","v":0},{"$f":"Endividamento!AJ381","v":944.9},{"$f":"Endividamento!AK381","v":559},{"$f":"Endividamento!AL381","v":730.99999999999989},{"$f":"Endividamento!AM381","v":745.9},{"$f":"Endividamento!AN381","v":775.39999999999986},{"$f":"Endividamento!AO381","v":849.90000000000009},{"$f":"Endividamento!AP381","v":839.9},{"$f":"Endividamento!AQ381","v":844.19799999999987},{"$f":"Endividamento!AR381","v":1074.9869999999999},{"$f":"Endividamento!AS381","v":861.46299999999997},{"$f":"Endividamento!AT381","v":936.30099999999993},{"$f":"Endividamento!AU381","v":1278.528},{"$f":"Endividamento!AV381","v":1233.6149999999998},{"$f":"Endividamento!AW381","v":1211.143},{"$f":"Endividamento!AX381","v":1259.183},{"$f":"Endividamento!AY381","v":1268.146},{"$f":"Endividamento!AZ381","v":1239.413},{"$f":"Endividamento!BA381","v":1286.201},{"$f":"Endividamento!BB381","v":1213.126},{"$f":"Endividamento!BC381","v":1203.7939999999999},{"$f":"Endividamento!BD381","v":1107.809},{"$f":"Endividamento!BE381","v":1116.9089999999999},{"$f":"Endividamento!BF381","v":1173.462},{"$f":"Endividamento!BG381","v":839.48699999999985},{"$f":"Endividamento!BH381","v":955.45799999999997},{"$f":"Endividamento!BI381","v":1035.665}]
["EAC","(-) Cash and cash equivalents ",{"$f":"INDEX($H$360:$XFD$389,MATCH($B382,$H$360:$H$389,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":98.899000000000001},{"$f":"INDEX($H$360:$XFD$389,MATCH($B382,$H$360:$H$389,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":212.28200000000001},-53.411499797439255,-113.38300000000001,null,"(-) Cash and cash equivalents ",{"$f":"Endividamento!I382","v":0},{"$f":"Endividamento!J382","v":0},{"$f":"Endividamento!K382","v":0},{"$f":"Endividamento!L382","v":0},{"$f":"Endividamento!M382","v":0},{"$f":"Endividamento!N382","v":0},{"$f":"Endividamento!O382","v":0},{"$f":"Endividamento!P382","v":0},{"$f":"Endividamento!Q382","v":0},{"$f":"Endividamento!R382","v":0},{"$f":"Endividamento!S382","v":0},{"$f":"Endividamento!T382","v":0},{"$f":"Endividamento!U382","v":0},{"$f":"Endividamento!V382","v":0},{"$f":"Endividamento!W382","v":0},{"$f":"Endividamento!X382","v":0},{"$f":"Endividamento!Y382","v":0},{"$f":"Endividamento!Z382","v":0},{"$f":"Endividamento!AA382","v":0},{"$f":"Endividamento!AB382","v":0},{"$f":"Endividamento!AC382","v":0},{"$f":"Endividamento!AD382","v":0},{"$f":"Endividamento!AE382","v":0},{"$f":"Endividamento!AF382","v":0},{"$f":"Endividamento!AG382","v":0},{"$f":"Endividamento!AH382","v":0},{"$f":"Endividamento!AI382","v":0},{"$f":"Endividamento!AJ382","v":268.3},{"$f":"Endividamento!AK382","v":127.9},{"$f":"Endividamento!AL382","v":87.6},{"$f":"Endividamento!AM382","v":27.1},{"$f":"Endividamento!AN382","v":19.600000000000001},{"$f":"Endividamento!AO382","v":76.900000000000006},{"$f":"Endividamento!AP382","v":30.6},{"$f":"Endividamento!AQ382","v":49.601999999999997},{"$f":"Endividamento!AR382","v":375.44400000000002},{"$f":"Endividamento!AS382","v":329.65600000000001},{"$f":"Endividamento!AT382","v":283.90699999999998},{"$f":"Endividamento!AU382","v":364.36},{"$f":"Endividamento!AV382","v":217.13499999999999},{"$f":"Endividamento!AW382","v":129.37899999999999},{"$f":"Endividamento!AX382","v":157.72999999999999},{"$f":"Endividamento!AY382","v":62.603999999999999},{"$f":"Endividamento!AZ382","v":50.06},{"$f":"Endividamento!BA382","v":35.235999999999997},{"$f":"Endividamento!BB382","v":212.28200000000001},{"$f":"Endividamento!BC382","v":156.40600000000001},{"$f":"Endividamento!BD382","v":49.194000000000003},{"$f":"Endividamento!BE382","v":126.755},{"$f":"Endividamento!BF382","v":98.899000000000001},{"$f":"Endividamento!BG382","v":109.709},{"$f":"Endividamento!BH382","v":106.56699999999999},{"$f":"Endividamento!BI382","v":133.61199999999999}]
["EAC","Total net debts",{"$f":"INDEX($H$304:$XFD$329,MATCH($B383,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1070.8100000000002},{"$f":"INDEX($H$304:$XFD$329,MATCH($B383,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":1042.6950000000002},2.696378135504629,28.115000000000009,null,"Total net debts",{"$f":"Endividamento!I383","v":0},{"$f":"Endividamento!J383","v":0},{"$f":"Endividamento!K383","v":0},{"$f":"Endividamento!L383","v":0},{"$f":"Endividamento!M383","v":0},{"$f":"Endividamento!N383","v":0},{"$f":"Endividamento!O383","v":0},{"$f":"Endividamento!P383","v":0},{"$f":"Endividamento!Q383","v":0},{"$f":"Endividamento!R383","v":0},{"$f":"Endividamento!S383","v":0},{"$f":"Endividamento!T383","v":0},{"$f":"Endividamento!U383","v":0},{"$f":"Endividamento!V383","v":0},{"$f":"Endividamento!W383","v":0},{"$f":"Endividamento!X383","v":0},{"$f":"Endividamento!Y383","v":0},{"$f":"Endividamento!Z383","v":0},{"$f":"Endividamento!AA383","v":0},{"$f":"Endividamento!AB383","v":0},{"$f":"Endividamento!AC383","v":0},{"$f":"Endividamento!AD383","v":0},{"$f":"Endividamento!AE383","v":0},{"$f":"Endividamento!AF383","v":0},{"$f":"Endividamento!AG383","v":0},{"$f":"Endividamento!AH383","v":0},{"$f":"Endividamento!AI383","v":0},{"$f":"Endividamento!AJ383","v":676.5},{"$f":"Endividamento!AK383","v":431.1},{"$f":"Endividamento!AL383","v":643.39999999999986},{"$f":"Endividamento!AM383","v":718.8},{"$f":"Endividamento!AN383","v":755.79999999999984},{"$f":"Endividamento!AO383","v":773.00000000000011},{"$f":"Endividamento!AP383","v":809.3},{"$f":"Endividamento!AQ383","v":794.59599999999989},{"$f":"Endividamento!AR383","v":699.54299999999989},{"$f":"Endividamento!AS383","v":531.80700000000002},{"$f":"Endividamento!AT383","v":652.39400000000001},{"$f":"Endividamento!AU383","v":914.16800000000001},{"$f":"Endividamento!AV383","v":1016.4799999999998},{"$f":"Endividamento!AW383","v":1081.7640000000001},{"$f":"Endividamento!AX383","v":1101.453},{"$f":"Endividamento!AY383","v":1205.5419999999999},{"$f":"Endividamento!AZ383","v":1189.3530000000001},{"$f":"Endividamento!BA383","v":1250.9649999999999},{"$f":"Endividamento!BB383","v":1000.8439999999999},{"$f":"Endividamento!BC383","v":1047.3879999999999},{"$f":"Endividamento!BD383","v":1058.615},{"$f":"Endividamento!BE383","v":990.15399999999988},{"$f":"Endividamento!BF383","v":1074.5630000000001},{"$f":"Endividamento!BG383","v":729.77799999999979},{"$f":"Endividamento!BH383","v":848.89099999999996},{"$f":"Endividamento!BI383","v":902.053}]
["EAC","(-) CDE Credits",{"$f":"INDEX($H$360:$XFD$389,MATCH($B384,$H$360:$H$389,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":13.303000000000001},5.1379999999999999,158.91397430906969,8.1650000000000009,null,"(-) CDE Credits",{"$f":"Endividamento!I384","v":0},{"$f":"Endividamento!J384","v":0},{"$f":"Endividamento!K384","v":0},{"$f":"Endividamento!L384","v":0},{"$f":"Endividamento!M384","v":0},{"$f":"Endividamento!N384","v":0},{"$f":"Endividamento!O384","v":0},{"$f":"Endividamento!P384","v":0},{"$f":"Endividamento!Q384","v":0},{"$f":"Endividamento!R384","v":0},{"$f":"Endividamento!S384","v":0},{"$f":"Endividamento!T384","v":0},{"$f":"Endividamento!U384","v":0},{"$f":"Endividamento!V384","v":0},{"$f":"Endividamento!W384","v":0},{"$f":"Endividamento!X384","v":0},{"$f":"Endividamento!Y384","v":0},{"$f":"Endividamento!Z384","v":0},{"$f":"Endividamento!AA384","v":0},{"$f":"Endividamento!AB384","v":0},{"$f":"Endividamento!AC384","v":0},{"$f":"Endividamento!AD384","v":0},{"$f":"Endividamento!AE384","v":0},{"$f":"Endividamento!AF384","v":0},{"$f":"Endividamento!AG384","v":0},{"$f":"Endividamento!AH384","v":0},{"$f":"Endividamento!AI384","v":0},{"$f":"Endividamento!AJ384","v":15.2},{"$f":"Endividamento!AK384","v":11.2},{"$f":"Endividamento!AL384","v":14.3},{"$f":"Endividamento!AM384","v":11.9},{"$f":"Endividamento!AN384","v":11.7},{"$f":"Endividamento!AO384","v":11.9},{"$f":"Endividamento!AP384","v":13.9},{"$f":"Endividamento!AQ384","v":13.044},{"$f":"Endividamento!AR384","v":13.654},{"$f":"Endividamento!AS384","v":13.722},{"$f":"Endividamento!AT384","v":13.111000000000001},{"$f":"Endividamento!AU384","v":12.981},{"$f":"Endividamento!AV384","v":20.808},{"$f":"Endividamento!AW384","v":14.565},{"$f":"Endividamento!AX384","v":13.94},{"$f":"Endividamento!AY384","v":13.815},{"$f":"Endividamento!AZ384","v":3.7160000000000002},{"$f":"Endividamento!BA384","v":4.7149999999999999},{"$f":"Endividamento!BB384","v":5.1379999999999999},{"$f":"Endividamento!BC384","v":6.2380000000000004},{"$f":"Endividamento!BD384","v":8.0779999999999994},{"$f":"Endividamento!BE384","v":10.125999999999999},{"$f":"Endividamento!BF384","v":13.303000000000001},{"$f":"Endividamento!BG384","v":16.681000000000001},{"$f":"Endividamento!BH384","v":22.792000000000002},{"$f":"Endividamento!BI384","v":22.65}]
["EAC","(-) CCC Credits",96.674000000000007,86.289000000000001,12.035137734821365,10.385000000000005,null,"(-) CCC Credits",{"$f":"Endividamento!I385","v":0},{"$f":"Endividamento!J385","v":0},{"$f":"Endividamento!K385","v":0},{"$f":"Endividamento!L385","v":0},{"$f":"Endividamento!M385","v":0},{"$f":"Endividamento!N385","v":0},{"$f":"Endividamento!O385","v":0},{"$f":"Endividamento!P385","v":0},{"$f":"Endividamento!Q385","v":0},{"$f":"Endividamento!R385","v":0},{"$f":"Endividamento!S385","v":0},{"$f":"Endividamento!T385","v":0},{"$f":"Endividamento!U385","v":0},{"$f":"Endividamento!V385","v":0},{"$f":"Endividamento!W385","v":0},{"$f":"Endividamento!X385","v":0},{"$f":"Endividamento!Y385","v":0},{"$f":"Endividamento!Z385","v":0},{"$f":"Endividamento!AA385","v":0},{"$f":"Endividamento!AB385","v":0},{"$f":"Endividamento!AC385","v":0},{"$f":"Endividamento!AD385","v":0},{"$f":"Endividamento!AE385","v":0},{"$f":"Endividamento!AF385","v":0},{"$f":"Endividamento!AG385","v":0},{"$f":"Endividamento!AH385","v":0},{"$f":"Endividamento!AI385","v":0},{"$f":"Endividamento!AJ385","v":-28.6},{"$f":"Endividamento!AK385","v":39.299999999999997},{"$f":"Endividamento!AL385","v":101.4},{"$f":"Endividamento!AM385","v":79.3},{"$f":"Endividamento!AN385","v":81.7},{"$f":"Endividamento!AO385","v":88.6},{"$f":"Endividamento!AP385","v":72.400000000000006},{"$f":"Endividamento!AQ385","v":85.128},{"$f":"Endividamento!AR385","v":84.366},{"$f":"Endividamento!AS385","v":85.043000000000006},{"$f":"Endividamento!AT385","v":88.173000000000002},{"$f":"Endividamento!AU385","v":95.731999999999999},{"$f":"Endividamento!AV385","v":97.838999999999999},{"$f":"Endividamento!AW385","v":97.048000000000002},{"$f":"Endividamento!AX385","v":105.42100000000001},{"$f":"Endividamento!AY385","v":113.226},{"$f":"Endividamento!AZ385","v":106.35},{"$f":"Endividamento!BA385","v":96.76},{"$f":"Endividamento!BB385","v":86.289000000000001},{"$f":"Endividamento!BC385","v":0},{"$f":"Endividamento!BD385","v":101.486},{"$f":"Endividamento!BE385","v":94.128},{"$f":"Endividamento!BF385","v":96.674000000000007},{"$f":"Endividamento!BG385","v":53.212000000000003},{"$f":"Endividamento!BH385","v":113.616},{"$f":"Endividamento!BI385","v":79.173000000000002}]
["EAC","(-) CVA Credits",-55.543999999999997,54.23,"-",-109.774,null,"(-) CVA Credits",{"$f":"Endividamento!I386","v":0},{"$f":"Endividamento!J386","v":0},{"$f":"Endividamento!K386","v":0},{"$f":"Endividamento!L386","v":0},{"$f":"Endividamento!M386","v":0},{"$f":"Endividamento!N386","v":0},{"$f":"Endividamento!O386","v":0},{"$f":"Endividamento!P386","v":0},{"$f":"Endividamento!Q386","v":0},{"$f":"Endividamento!R386","v":0},{"$f":"Endividamento!S386","v":0},{"$f":"Endividamento!T386","v":0},{"$f":"Endividamento!U386","v":0},{"$f":"Endividamento!V386","v":0},{"$f":"Endividamento!W386","v":0},{"$f":"Endividamento!X386","v":0},{"$f":"Endividamento!Y386","v":0},{"$f":"Endividamento!Z386","v":0},{"$f":"Endividamento!AA386","v":0},{"$f":"Endividamento!AB386","v":0},{"$f":"Endividamento!AC386","v":0},{"$f":"Endividamento!AD386","v":0},{"$f":"Endividamento!AE386","v":0},{"$f":"Endividamento!AF386","v":0},{"$f":"Endividamento!AG386","v":0},{"$f":"Endividamento!AH386","v":0},{"$f":"Endividamento!AI386","v":0},{"$f":"Endividamento!AJ386","v":198.7},{"$f":"Endividamento!AK386","v":195.5},{"$f":"Endividamento!AL386","v":186.8},{"$f":"Endividamento!AM386","v":177.6},{"$f":"Endividamento!AN386","v":156.69999999999999},{"$f":"Endividamento!AO386","v":160.1},{"$f":"Endividamento!AP386","v":170.9},{"$f":"Endividamento!AQ386","v":116.508},{"$f":"Endividamento!AR386","v":117.071},{"$f":"Endividamento!AS386","v":-37.945999999999998},{"$f":"Endividamento!AT386","v":-26.181999999999999},{"$f":"Endividamento!AU386","v":-23.280999999999999},{"$f":"Endividamento!AV386","v":73.448999999999998},{"$f":"Endividamento!AW386","v":91.695999999999998},{"$f":"Endividamento!AX386","v":75.046999999999997},{"$f":"Endividamento!AY386","v":95.394000000000005},{"$f":"Endividamento!AZ386","v":-14.972},{"$f":"Endividamento!BA386","v":22.120999999999999},{"$f":"Endividamento!BB386","v":54.23},{"$f":"Endividamento!BC386","v":9.7550000000000008},{"$f":"Endividamento!BD386","v":-34.183},{"$f":"Endividamento!BE386","v":-44.220999999999997},{"$f":"Endividamento!BF386","v":-55.543999999999997},{"$f":"Endividamento!BG386","v":-53.81},{"$f":"Endividamento!BH386","v":-70.387},{"$f":"Endividamento!BI386","v":-50.194000000000003}]
["EAC","Total net debts less sector credits",{"$f":"INDEX($H$304:$XFD$329,MATCH($B387,$H$304:$H$329,0),MATCH(C$12,$H$8:$XFD$8,0),1)","v":1181.9790000000003},{"$f":"INDEX($H$304:$XFD$329,MATCH($B387,$H$304:$H$329,0),MATCH(D$12,$H$8:$XFD$8,0),1)","v":942.53700000000026},25.403989445507168,239.44200000000001,null,"Total net debts less sector credits",{"$f":"Endividamento!I387","v":0},{"$f":"Endividamento!J387","v":0},{"$f":"Endividamento!K387","v":0},{"$f":"Endividamento!L387","v":0},{"$f":"Endividamento!M387","v":0},{"$f":"Endividamento!N387","v":0},{"$f":"Endividamento!O387","v":0},{"$f":"Endividamento!P387","v":0},{"$f":"Endividamento!Q387","v":0},{"$f":"Endividamento!R387","v":0},{"$f":"Endividamento!S387","v":0},{"$f":"Endividamento!T387","v":0},{"$f":"Endividamento!U387","v":0},{"$f":"Endividamento!V387","v":0},{"$f":"Endividamento!W387","v":0},{"$f":"Endividamento!X387","v":0},{"$f":"Endividamento!Y387","v":0},{"$f":"Endividamento!Z387","v":0},{"$f":"Endividamento!AA387","v":0},{"$f":"Endividamento!AB387","v":0},{"$f":"Endividamento!AC387","v":0},{"$f":"Endividamento!AD387","v":0},{"$f":"Endividamento!AE387","v":0},{"$f":"Endividamento!AF387","v":0},{"$f":"Endividamento!AG387","v":0},{"$f":"Endividamento!AH387","v":0},{"$f":"Endividamento!AI387","v":0},{"$f":"Endividamento!AJ387","v":491.2},{"$f":"Endividamento!AK387","v":185.10000000000002},{"$f":"Endividamento!AL387","v":340.89999999999992},{"$f":"Endividamento!AM387","v":450},{"$f":"Endividamento!AN387","v":505.69999999999976},{"$f":"Endividamento!AO387","v":512.40000000000009},{"$f":"Endividamento!AP387","v":552.1},{"$f":"Endividamento!AQ387","v":579.91599999999983},{"$f":"Endividamento!AR387","v":484.45199999999988},{"$f":"Endividamento!AS387","v":470.98800000000006},{"$f":"Endividamento!AT387","v":577.29200000000003},{"$f":"Endividamento!AU387","v":828.73599999999999},{"$f":"Endividamento!AV387","v":824.3839999999999},{"$f":"Endividamento!AW387","v":878.45500000000004},{"$f":"Endividamento!AX387","v":907.04499999999985},{"$f":"Endividamento!AY387","v":983.10699999999974},{"$f":"Endividamento!AZ387","v":1094.2590000000002},{"$f":"Endividamento!BA387","v":1127.3689999999999},{"$f":"Endividamento!BB387","v":855.1869999999999},{"$f":"Endividamento!BC387","v":1031.3949999999998},{"$f":"Endividamento!BD387","v":983.23400000000004},{"$f":"Endividamento!BE387","v":930.12099999999987},{"$f":"Endividamento!BF387","v":1020.13},{"$f":"Endividamento!BG387","v":713.69499999999971},{"$f":"Endividamento!BH387","v":782.86999999999989},{"$f":"Endividamento!BI387","v":850.42399999999998}]
["EAC"]

{"sheet":"Empréstimos e Financiamento","index":16,"n_rows":300,"n_cols":12,"rows_kept":300,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Empréstimos e Financiamentos"]
[]
[]
[]
[]
[]
[]
[]
["Empresa","Empresa / Operação","31/03/2025","31/12/2024","Encargos Financeiros Anuais ( % a.a)","Encargos Swap Ponta Passiva (% a.a)","Vencimento","Amortização do principal"," Taxa efetiva de juros ( % a.a)(1)"," Taxa efetiva de SWAP ( % a.a)(8)","Garantias (2)","Covenants (3)"]
["ESA",null,null,2022]
["ESA"]
["ESA"]
["ESA","ESA"]
["ESA","BANCO DA CHINA BRASIL -CCB - L0036-2020 ",88330,85441,"CDI + 1.60%","-","2025-12-01","Final",3.39E-2,"-","-",2]
["ESA","BTG - FIDC (6)",333494,322192,"CDI + 1.95%","-","2027-01-01","Final",3.4700000000000002E-2,"-","-","NA"]
["ESA","Total em Moeda Nacional",421824,407633]
["ESA","JP MORGAN LOAN 28062023 ",120167,127437,"USD + 5.74%","CDI + 1,85%","2025-06-01","Final",-4.1500000000000002E-2,3.4500000000000003E-2,"-",2]
["ESA","BNP Loan 01072023 ",61952,63394,"EURO + 5.13%","CDI + 1,85%","2025-06-01","Final",4.9399999999999999E-2,3.4500000000000003E-2,"-",2]
["ESA","Marcação à Mercado de Dívida (4)",-856,-422]
["ESA","Total em Moeda Estrangeira",181263,190409]
["ESA","Total ESA",603087,598042]
["ESA"]
["ESE","ESE"]
["ESE","ENERGISAPREV - Equac. de Défict - Plano Sergipe Saldado",4008,3995,"IPC FIPE + 5.41%","-","1944-07-01","Mensal a partir de jan/21",2.7099999999999999E-2,"-","A","NA"]
["ESE","ENERGISAPREV - MIGRAÇÃO - Plano Sergipe CD",1730,2042,"IPCA + 5.78%","-",46174,"Mensal a partir de jun/21",4.2099999999999999E-2,"-","A","NA"]
["ESE","BNDES - 20.2.0495-1 SUBCREDITO A",25842,27923,"IPCA + 1.83% + 3.00%","-",46661,"Mensal a partir de abr/22",3.9899999999999998E-2,"-","A + R",2]
["ESE","BNDES - 20.2.0495-1 SUBCREDITO B ",72234,71181,"IPCA + 1.83% + 3.00%","CDI + 0,02%",12754,"Mensal a partir de nov/27",3.9899999999999998E-2,2.9899999999999999E-2,"A + R",2]
["ESE","ENERGISAPREV - Equac. de Défict - Plano Sergipe Saldado",7264,7260,"IPC FIPE + 5.16%","-",15008,"Mensal a partir de abr/22",2.6499999999999999E-2,"-","A","NA"]
["ESE","ENERGISAPREV - Equac. de Défict - Plano Sergipe Saldado",2555,2554,"IPC FIPE + 5.16%","-",14946,"Mensal a partir de abr/22",2.6499999999999999E-2,"-","A","NA"]
["ESE","ENERGISAPREV - MIGRAÇÃO - Plano Energisa CD",29332,35061,"IPCA + 5.78%","-",46143,"Mensal a partir de jul/23",4.2099999999999999E-2,"-","A","NA"]
["ESE","ENERGISAPREV - MIGRAÇÃO - Plano Energisa CD",11488,11350,"IPCA + 5.41%","-","1944-06-01","Mensal a partir de jul/23",4.1300000000000003E-2,"-","A","NA"]
["ESE","ENERGISAPREV - MIGRAÇÃO - Plano Energisa CD",6215,6574,"IPCA + 4.96%","-","2028-04-01","Mensal a partir de jul/23",4.02E-2,"-","A","NA"]
["ESE","ENERGISAPREV - Equac. de Défict - Plano Sergipe Saldado",653,961,"IPC FIPE + 4.96%","-","2025-09-01","Mensal a partir de mar/24",2.5999999999999999E-2,"-","A","NA"]
["ESE","BNDES - 23.2.0331-1",77914,76760,"IPCA + 5.48% + 1.50%","-","1943-12-01","Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB","NA"]
["ESE","(-) Custo com captação ",-883,-915]
["ESE","Total em Moeda Nacional",238352,244746]
["ESE","CITIBANK - LOAN TRADE 66131",415575,457285,"SOFR + 0.93%","CDI 1,25%","2026-07-01","Final",-9.9000000000000008E-3,3.3000000000000002E-2,"A",2]
["ESE","Marcação à Mercado de Dívida (4)",-3808,-7213]
["ESE","Total em Moeda Estrangeira",411767,450072]
["ESE","Total ESE",650119,694818]
["ESE"]
["EPB","EPB"]
["EPB","ENERGISAPREV - Equac. de Défict - Plano Funasa Saldado",1886,1923,"INPC IBGE MENSAL(%) + 5.28%","-",47453,"Mensal a partir de jan/21",4.2700000000000002E-2,"-","A","NA"]
["EPB","BTG PACTUAL - BNDES 3/20 - SUBCREDITO A",88616,91044,"IPCA + 1.83% + 3.23%","-",11355,"Mensal a partir de abr/22",4.0399999999999998E-2,"-","A + R",2]
["EPB","BTG PACTUAL - BNDES 3/20 - SUBCREDITO B ",61137,60246,"IPCA + 1.83% + 3.23%","CDI + 0,25%","1934-12-01","Mensal a partir de fev/31",4.0399999999999998E-2,3.0499999999999999E-2,"A + R",2]
["EPB","ENERGISAPREV - MIGRAÇÃO - Plano Energisa CD ",22216,22138,"INPC IBGE MENSAL(%) + 5.28%","-","1933-06-01","Mensal a partir de jan/21",4.2700000000000002E-2,"-","A","NA"]
["EPB","ENERGISAPREV - Equac. de Défict - Plano Funasa BD I ",66962,66626,"INPC IBGE MENSAL(%) + 5.28%","-","1933-11-01","Mensal a partir de jan/21",4.2700000000000002E-2,"-","A","NA"]
["EPB","ENERGISAPREV - Equac. de Défict - Plano Funasa BD I ",1457,1450,"INPC IBGE MENSAL(%) + 5.28%","-","1933-11-01","Mensal a partir de jan/21",4.2700000000000002E-2,"-","A","NA"]
["EPB","BNDES - 23.2.0334-1",112435,110770,"IPCA + 5.48% + 1.50%","-",16041,"Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB",2]
["EPB","(-) Custo com captação ",-985,-1011]
["EPB","Total em Moeda Nacional",353724,353186]
["EPB","BAML - LOAN 24032023","-",58678,"USD + 5.03%","CDI + 1,55%",45717,"Final",-4.3200000000000002E-2,3.3799999999999997E-2,"A",2]
["EPB","SCOTIABANK LOAN 4131 09032023",22184,24307,"USD + 5.36%","CDI + 1,57%",46082,"Final",-4.24E-2,3.3799999999999997E-2,"A",2]
["EPB","CITIBANK LOAN TRADE 66133",130899,144037,"SOFR + 0.93%","CDI +1 ,25%","2026-07-01","Final",-9.9000000000000008E-3,3.3000000000000002E-2,"A",2]
["EPB","SANTANDER LOAN CCB 1067308",176547,193491,"USD + 5.37%","CDI + 1,25%","2026-07-01","Final",-4.2299999999999997E-2,3.3000000000000002E-2,"A",2]
["EPB","Marcação à Mercado de Dívida (4)",-1311,-4585]
["EPB","Total em Moeda Estrangeira",328319,415928]
["EPB","Total EPB",682043,769114]
["EPB"]
["EMR","EMR"]
["EMR","BTG PACTUAL - BNDES 2/20 ",66928,67627,"IPCA + 1.83% + 3.23%","-","1934-12-01","Mensal a partir de abr/22",4.0399999999999998E-2,"-","A + R",2]
["EMR","1ª Nota comercial",103209,105916,"CDI + 1.55%","-","2026-07-01","Anual a partir de jul/25",3.3799999999999997E-2,"-","A","NA"]
["EMR","BNDES - 23.2.0337-1",61186,60279,"IPCA + 5.48% + 1.50%","-",16041,"Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB",2]
["EMR","(-) Custo com captação ",-724,-785]
["EMR","Total em Moeda Nacional",230599,233037]
["EMR","BAML - LOAN 20052022",35088,37849,"USD + 3.98%","CDI + 1,75%","2025-05-01","Final",-4.5699999999999998E-2,3.4200000000000001E-2,"A",2]
["EMR","BAML - LOAN 24012023","-",125821,"USD + 5.31%","CDI + 1,40%","2025-01-01","Final",-4.2500000000000003E-2,3.3399999999999999E-2,"A",2]
["EMR","BAML - LOAN 18122024",117476,128741,"USD + 5.34%","CDI + 1,58%","2026-01-01","Final",-4.24E-2,3.3799999999999997E-2,"A",2]
["EMR","SCOTIABANK - LOAN 4131 - 06122024",106223,113049,"USD + 4.52%","CDI + 1,10%","2027-12-01","Final",-4.4400000000000002E-2,3.2599999999999997E-2,"A",2]
["EMR","Marcação à Mercado de Dívida (4)",-888,-4306]
["EMR","Total em Moeda Estrangeira",257899,401154]
["EMR","Total EMR",488498,634191]
["EMR"]
["EMR"]
["EMT","EMT"]
["EMT","FIDC Grupo Energisa IV - 1ª Serie",353814,353690,"TR + 7.00%","-",12693,"Mensal a partir de nov/29",2.12E-2,"-","R","NA"]
["EMT","FIDC Grupo Energisa IV - 2ª Serie",320006,328116,"CDI + 0.70%","-","1931-04-01","Mensal a partir de mai/21",3.1600000000000003E-2,"-","R","NA"]
["EMT","BNDES - 20.2.0494-1 SUBCREDITO A ",79667,86034,"IPCA + 1.83% + 3.00%","-","2027-10-01","Mensal a partir de abr/22",3.9899999999999998E-2,"-","A + R",2]
["EMT","BNDES - 20.2.0494-1 SUBCREDITO B ",222685,219438,"IPCA + 1.83% + 3.00%","CDI + 0,02%","1934-12-01","Mensal a partir de nov/27",3.9899999999999998E-2,2.9899999999999999E-2,"A + R",2]
["EMT","ENERGISAPREV - MIGRAÇÃO - Plano Energisa CD ",10983,11018,"INPC IBGE MENSAL(%) + 5.46%","-","1931-12-01","Mensal a partir de jan/21",4.3200000000000002E-2,"-","A","NA"]
["EMT","ENERGISAPREV - Equac. de Défict - Plano Risco ",1392,1371,"INPC IBGE MENSAL(%) + 5.17%","-",13912,"Mensal a partir de abr/22",4.2500000000000003E-2,"-","A","NA"]
["EMT","2ª EMISSÃO NOTA COMERCIAL SÉRIE UNICA",69685,67471,"CDI + 1.20%","-",46722,"Final",3.2899999999999999E-2,"-","A",2]
["EMT","SANTANDER - FRN - CCB Nº 1071684",311777,301940,"CDI + 1.04%","-","2027-12-01","Final",3.2500000000000001E-2,"-","A","NA"]
["EMT","BNDES - 23-2-0330-1",206504,203445,"IPCA + 5.48% + 1.50%","-","1943-12-01","Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB",2]
["EMT","(-) Custo com captação ",-2775,-2870]
["EMT","Total em Moeda Nacional",1573738,1569653]
["EMT","Merryl Lynch Loan 09022022","-",160472,"EURO + 1.48%","CDI + 1,60%","2025-02-01","Final",4.0500000000000001E-2,3.39E-2,"A",2]
["EMT","Scotiabank Loan 09032023 ",255113,279530,"USD + 5.36%","CDI + 1,57%","2026-03-01","Final",-4.24E-2,3.3799999999999997E-2,"A",2]
["EMT","Merryl Lynch Loan 24032023 ","-",35207,"USD + 5.03%","CDI + 1,55%","2025-03-01","Final",-4.3200000000000002E-2,3.3799999999999997E-2,"A",2]
["EMT","Safra Loan 157522 ","-",15858,"USD + 6.42%","CDI + 1,60%",45689,"Final",-3.9800000000000002E-2,3.39E-2,"A",2]
["EMT","Safra Loan 157523 ",278534,295312,"USD + 6.42%","CDI + 1,60%",45870,"Final",-3.9800000000000002E-2,3.39E-2,"A",2]
["EMT","BAML LOAN 17112023 ",144027,152667,"USD + 5.95%","CDI + 1,53%",45962,"Final",-4.0899999999999999E-2,3.3700000000000001E-2,"A",2]
["EMT","CITIBANK NCE - TRADE 65874 ",343794,365181,"SOFR + 1.50%","CDI + 1,25%",46905,"Final",-8.5000000000000006E-3,3.3000000000000002E-2,"A",2]
["EMT","Scotiabank Loan 4131 30072024 ",284795,311874,"USD + 5.03%","CDI + 1,40%",46600,"Final",-4.3200000000000002E-2,3.3399999999999999E-2,"A",2]
["EMT","J P MORGAN Loan 20092024","-",171206,"USD + 5.27%","CDI + 0,60%",45658,"Final",-4.2599999999999999E-2,3.1399999999999997E-2,"A",2]
["EMT","Marcação à Mercado de Dívida (4)",-792,-13247]
["EMT","Total em Moeda Estrangeira",1305471,1774060]
["EMT","Total EMT",2879209,3343713]
["EMT"]
["EMS","EMS"]
["EMS","FIDC Grupo Energisa IV - 1ª Serie",291832,291730,"TR + 7.00%","-","1934-10-01","Mensal a partir de nov/29",2.12E-2,"-","R","NA"]
["EMS","FIDC Grupo Energisa IV - 2ª Serie",146031,149731,"CDI + 0.70%","-","1931-04-01","Mensal a partir de mai/21",3.1600000000000003E-2,"-","R","NA"]
["EMS","BNDES 20.2.0493-1 SUBCREDITO A ",65037,70275,"IPCA + 1.83% + 3.00%","-","2027-10-01","Mensal a partir de abr/22",3.9899999999999998E-2,"-","A + R",2]
["EMS","BNDES 20.2.0493-1 SUBCREDITO B ",181793,179142,"IPCA + 1.83% + 3.00%","CDI + 0,02%","1934-12-01","Mensal a partir de nov/27",3.9899999999999998E-2,2.9899999999999999E-2,"A + R",2]
["EMS","1ª Nota comercial 1ª série",205822,211396,"CDI + 1.40%","-","2025-07-01","Final",3.3399999999999999E-2,"-","A",2]
["EMS","1ª Nota comercial 2ª série",205886,211545,"CDI + 1.55%","-",46204,"Anual a partir de jul/25",3.3799999999999997E-2,"-","A",2]
["EMS"," BNDES - 23.2.0329-1",150554,148324,"IPCA + 5.48% + 1.50%","-",16041,"Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB",2]
["EMS","3ª Nota comercial Série Única",55168,53414,"CDI + 1.20%","-","2027-12-01","Final",3.2899999999999999E-2,"-","A",2]
["EMS","(-) Custo com captação ",-2576,-2900]
["EMS","Total em Moeda Nacional",1299547,1312657]
["EMS","BAML - LOAN 4131 - 16032022 ","-",72825,"EURO + 1.60%","CDI + 1,60%","2025-03-01","Final",4.0800000000000003E-2,3.39E-2,"A",2]
["EMS","BAML - LOAN 4131 - 24032023 ","-",82149,"USD + 5.03%","CDI + 1,55%","2025-03-01","Final",-4.3200000000000002E-2,3.3799999999999997E-2,"A",2]
["EMS","CITIBANK NCE - TRADE 65873",275212,292332,"SOFR + 1.50%","CDI + 1,25%","2028-06-01","Final",-8.5000000000000006E-3,3.3000000000000002E-2,"A",2]
["EMS","BAML - LOAN 4131 - 24042024 ",211975,232259,"USD + 5.34%","CDI + 1,25%","2026-06-01","Final",-4.24E-2,3.3000000000000002E-2,"A",2]
["EMS","Scotiabank Loan 4131",166382,182202,"USD + 5.03%","CDI 1,40%","2027-08-01","Final",-4.3200000000000002E-2,3.3399999999999999E-2,"A",2]
["EMS","Marcação à Mercado de Dívida (4)",999,-8824]
["EMS","Total em Moeda Estrangeira",654568,852943]
["EMS","Total EMS",1954115,2165600]
["EMS"]
["ETO","ETO"]
["ETO","BNDES - 20.2.0496-1",162870,164571,"IPCA + 1.83% + 3.00%","-","1934-12-01","Mensal a partir de abr/22",3.9899999999999998E-2,"-","A + R",2]
["ETO","ENERGISAPREV - MIGRAÇÃO - Plano Energisa CD ",2723,2764,"INPC IBGE MENSAL(%) + 4.96%","-","1930-06-01","Mensal a partir de jan/21",4.2000000000000003E-2,"-","A","NA"]
["ETO","ENERGISAPREV - Equac. de Défict - Plano Risco ",1771,1745,"INPC IBGE MENSAL(%) + 5.17%","-","1938-02-01","Mensal a partir de abr/22",4.2500000000000003E-2,"-","A","NA"]
["ETO","1ª Emissão Nota Comercial",139258,134719,"CDI + 1.55%","-","2025-09-01","Final",3.3799999999999997E-2,"-","A",2]
["ETO","3ª EMISSÃO DE NOTA COMERCIAL SÉRIE ÚNICA",152791,157083,"CDI + 1.55%","-",45870,"Final",3.3799999999999997E-2,"-","A",2]
["ETO","BNDES - 23-2-0332-1",120720,118932,"IPCA + 5.48% + 1.50%","-",16041,"Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB",2]
["ETO","4ª NOTA COMERCIAL SÉRIE ÚNICA",10162,9839,"CDI + 1.20%","-",46722,"Final",3.2899999999999999E-2,"-","A",2]
["ETO","(-) Custo com captação ",-1641,-1785]
["ETO","Total em Moeda Nacional",588654,587868]
["ETO","BAML - LOAN 4131 - 19032024 ",115558,126530,"USD + 5.43%","CDI + 1,30%","2026-03-01","Final",-4.2200000000000001E-2,3.3099999999999997E-2,"A",2]
["ETO","SCOTIABANK - LOAN 4131 – 12082024",179549,196483,"USD + 4.74%","CDI + 1,40%","2027-08-01","Final",-4.3900000000000002E-2,3.3399999999999999E-2,"A",2]
["ETO","SCOTIABANK - LOAN 4131 - 09122024 ",125265,133355,"USD + 4.42%","CDI + 1,10%","2027-12-01","Final",-4.4600000000000001E-2,3.2599999999999997E-2,"A",2]
["ETO","Marcação à Mercado de Dívida (4)",-818,-8542]
["ETO","Total em Moeda Estrangeira",419554,447826]
["ETO","Total ETO",1008208,1035694]
["ETO"]
["ESS","ESS"]
["ESS","BNDES - 20.2.0497-1 ",125383,126693,"IPCA + 2.10% + 3.00%","-","1934-12-01","Mensal a partir de abr/22",4.0500000000000001E-2,"-","A + R",2]
["ESS","ENERGISAPREV - MIGRAÇÃO - Plano Energisa CD ",10691,10867,"INPC IBGE MENSAL(%) + 4.91%","-","1930-04-01","Mensal a partir de jan/21",4.1799999999999997E-2,"-","A","NA"]
["ESS","ENERGISAPREV - Equac. de Défict - Plano Elétricas BD I ",2193,2170,"INPC IBGE MENSAL(%) + 4.75%","-",13181,"Mensal a partir de abr/22",4.1500000000000002E-2,"-","A","NA"]
["ESS","1ª EMISSÃO NOTA COMERCIAL",154813,158875,"CDI + 1.55%","-",46204,"Anual a partir de jul/25",3.3799999999999997E-2,"-","A",2]
["ESS","ENERGISAPREV - Equac. de Défict - Plano Elétricas OP ",520,519,"INPC IBGE MENSAL(%) + 5.04%","-","1932-12-01","Mensal a partir de jan/23",4.2200000000000001E-2,"-","A","NA"]
["ESS","BNDES - 23.2.0333-1",89337,88013,"IPCA + 5.48% + 1.50%","-","1943-12-01","Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB",2]
["ESS","3ª EMISSÃO NOTA COMERCIAL SÉRIE UNICA (3)",10162,9839,"CDI + 1.20%","-","2027-12-01","Final",3.2899999999999999E-2,"-","A",2]
["ESS","(-) Custo com captação ",-1449,-1562]
["ESS","Total em Moeda Nacional",391650,395414]
["ESS","SANTANDER Loan - CCB ",104605,114654,"USD + 5.40%","CDI + 1,25%","2026-07-01","Final",-4.2299999999999997E-2,3.3000000000000002E-2,"A",2]
["ESS","Scotiabank Loan - 4131 ",265020,290219,"USD + 5.03%","CDI + 1,40%","2027-08-01","Final",-4.3200000000000002E-2,3.3399999999999999E-2,"A",2]
["ESS","Scotiabank Loan - 4131 - 06122024 ",48283,51386,"USD + 4.52%","CDI + 1,10%","2027-12-01","Final",-4.4400000000000002E-2,3.2599999999999997E-2,"A",2]
["ESS","Marcação à Mercado de Dívida (4)",906,-6942]
["ESS","Total em Moeda Estrangeira",418814,449317]
["ESS","Total ESS",810464,844731]
["ESS"]
["ERO","ERO"]
["ERO","CCEE - Eletrobrás ",141271,142036,"PRÉ + 5.00%","-",17807,"Mensal a partir de jan/24",1.23E-2,"-","R","NA"]
["ERO","BTG PACTUAL - BNDES 4/200 ",190040,192025,"IPCA + 1.83% + 3.23%","-","1934-12-01","Mensal a partir de abr/22",4.0399999999999998E-2,"-","A + R",2]
["ERO","BNDES - 23-2-0335-1",39195,38614,"IPCA + 5.48% + 1.50%","-","1943-12-01","Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB",2]
["ERO","(-) Custo com captação ",-342,-351]
["ERO","Total em Moeda Nacional",370164,372324]
["ERO","CITIBNAK NCE - TRADE 65875 ",241798,256859,"SOFR + 1.47%","CDI + 1,10%","2027-06-01","Final",-8.5000000000000006E-3,3.2599999999999997E-2,"A",2]
["ERO","SANTANDER LOAN CCB 1067306 ",311553,341454,"USD + 5.37%","CDI + 1,25%","2026-07-01","Final",-4.2299999999999997E-2,3.3000000000000002E-2,"A",2]
["ERO","SCOTIABANK LOAN 4131 - 30072024",71198,77967,"USD + 5.03%","CDI + 1,40%","2027-08-01","Final",-4.3200000000000002E-2,3.3399999999999999E-2,"A",2]
["ERO","Marcação à Mercado de Dívida (4)",850,-6277]
["ERO","Total em Moeda Estrangeira",625399,670003]
["ERO","Total ERO",995563,1042327]
["ERO"]
["EAC","EAC"]
["EAC","CCEE - Eletrobrás ",67193,67553,"PRÉ + 5.00%","-","1948-12-01","Mensal a partir de jan/24",1.23E-2,"-","R","NA"]
["EAC","BTG PACTUAL - BNDES 1/20",94954,95945,"IPCA + 1.83% + 3.23%","-","1934-12-01","Mensal a partir de abr/22",4.0399999999999998E-2,"-","A + R",2]
["EAC","China Constrution Bank CCB nº 1303950",93514,90467,"CDI + 1.50%","-",46174,"Final",3.3599999999999998E-2,"-","A",2]
["EAC","BNDES - 23.2.0336-1",65060,64096,"IPCA + 5.48% + 1.50%","-",16041,"Mensal a partir de juL/25",4.4999999999999998E-2,"-","FB",2]
["EAC","(-) Custo com captação ",-1851,-2122]
["EAC","Total em Moeda Nacional",318870,315939]
["EAC","Total EAC",318870,315939]
["EAC"]
["ETE","ETE"]
["ETE","1ª Nota Comercial",362876,352359,"CDI + 1,45%","-","2025-06-01","Final",3.3500000000000002E-2,"-","A","NA"]
["ETE","(-) Custo com captação ",-87,-175]
["ETE","Total em Moeda Nacional",362789,352184]
["ETE","CITIBANK - LOAN TRADE Nº 67071 (3)",134115,142386,"SOFR + 0.79%","CDI + 0,40%","2025-06-01","Final",-1.0200000000000001E-2,3.09E-2,"A","NA"]
["ETE","BAML LOAN 4131 - 24122024 (3)",91548,97221,"USD + 5.26%","CDI + 0,69%","2026-12-01","Final",-4.2599999999999999E-2,3.1600000000000003E-2,"A","NA"]
["ETE","Marcação à Mercado de Dívida (4)",-674,-1145]
["ETE","Total em Moeda Estrangeira",224989,238462]
["ETE","Total ETE",587778,590646]
["ETE"]
["EPA I","EPA I"]
["EPA I","BASA - CCB 048-19/0002-0 (5)",185074,187337,"IPCA + 1.89%","CDI - 3,88%","1940-04-01","Mensal a partir de mai/24",3.27E-2,2.01E-2,"A + R + S","ICSD"]
["EPA I","(-) Custo com captação ",-909,-924]
["EPA I","Total em Moeda Nacional",184165,186413]
["EPA I","Total EPA I",184165,186413]
["EPA I"]
["EPA II","EPA II"]
["EPA II","BASA - CCB 128-20/0050-8 (5)",233766,236385,"IPCA + 1.68%","CDI - 4,07%",14793,"Mensal a partir de mai/24",3.2199999999999999E-2,1.9599999999999999E-2,"A + R + S","ICSD"]
["EPA II","(-) Custo com captação ",-1224,-1244]
["EPA II","Total em Moeda Nacional",232542,235141]
["EPA II","Total EPA II",232542,235141]
["EPA II"]
["ECOM","ECOM"]
["ECOM","XP Comercializadora LP01-2024","-",5872,"IPCA + 0.00%","-","2025-01-01","Mensal a partir de fev/24",2.8000000000000001E-2,"-","-","N/A"]
["ECOM","Total em Moeda Nacional","-",5872]
["ECOM","BOCOM BBM LOAN Nº 58172",45906,48688,"USD + 5.06%","CDI + 1,42%",46143,"Final",-4.3099999999999999E-2,3.3399999999999999E-2,"A","N/A"]
["ECOM","BOCOM BBM LOAN Nº 58394",31506,33998,"USD + 4.54%","CDI + 0,95%",45901,"Final",-4.4299999999999999E-2,3.2300000000000002E-2,"A","N/A"]
["ECOM","Marcação à Mercado de Dívida (4)",-379,-770]
["ECOM","Total em Moeda Estrangeira",77033,81916]
["ECOM","Total ECOM",77033,87788]
["ECOM"]
["RIO PEIXE I","EGCS-RP1"]
["RIO PEIXE I","BNDES - 23.9.0040-1 SUBCREDITO A",55626,55411,"IPCA + 1.50% + 5.31%","-","1947-09-01","Mensal a partir de jan/24",4.4600000000000001E-2,"-","FB",2]
["RIO PEIXE I","(-) Custo com captação ",-245,-251]
["RIO PEIXE I","Total em Moeda Nacional",55381,55160]
["RIO PEIXE I","Total EGCS-RP1",55381,55160]
["RIO PEIXE I"]
["RIO PEIXE II","EGCS-RP2"]
["RIO PEIXE II","BNDES - 23.9.0040-1 SUBCREDITO B",55626,55411,"IPCA + 1.50% + 5.31%","-","1947-09-01","Mensal a partir de jan/24",4.4600000000000001E-2,"-","FB",2]
["RIO PEIXE II","(-) Custo com captação ",-245,-251]
["RIO PEIXE II","Total em Moeda Nacional",55381,55160]
["RIO PEIXE II","Total EGCS-RP2",55381,55160]
["RIO PEIXE II"]
["ETT","ETT"]
["ETT","BASA - CCB 128-21/0008-1 (5)",324327,325904,"IPCA + 2.46%","-","1941-05-01","Mensal a partir de out/24",3.4099999999999998E-2,"-","A + F+ R","ICSD"]
["ETT","BNDES - 21.02.0247-1",203241,202076,"IPCA + 3.03% + 1.81%","-",15097,"Mensal a partir de out/24",3.9899999999999998E-2,"-","R","ICSD"]
["ETT","(-) Custo com captação ",-1497,-1530]
["ETT","Total em Moeda Nacional",526071,526450]
["ETT","Total ETT",526071,526450]
["ETT"]
["ALSOL","ALSOL"]
["ALSOL","BNDES - 21.9.0069 -2 SUBCREDITO A",21434,21862,"PRÉ + 4.55%","-","1937-10-01","Mensal a partir de nov/22",1.12E-2,"-","A + R","NA"]
["ALSOL","BNDES - 21.9.0069 -2 SUBCREDITO B",24406,24522,"IPCA + 3.28% + 3.51%","-",13789,"Mensal a partir de nov/22",4.4600000000000001E-2,"-","A + R","NA"]
["ALSOL","BNDES - 22.2.0405-1 SUBREDITO A",580045,571453,"IPCA + 5.23% + 1.50%","-",14246,"Mensal a partir de jan / 26",4.4400000000000002E-2,"-","FB","NA"]
["ALSOL","BNDES - 22.2.0405-1 SUBREDITO B",68638,68643,"PRÉ + 2.52%","-",14246,"Mensal a partir de jan / 26",6.1999999999999998E-3,"-","FB","NA"]
["ALSOL","BNDES - 23.2.0405-1",83750,82509,"IPCA + 5.48% + 1.50%","-",14763,"Mensal a partir de jan / 26",4.4999999999999998E-2,"-","FB","NA"]
["ALSOL","1ª EMISSÃO NOTA COMERCIAL SÉRIE ÚNICA",122823,118750,"CDI + 1.80%","-",45870,"Final",3.44E-2,"-","A",2]
["ALSOL","2ª EMISSÃO NOTA COMERCIAL SÉRIE ÚNICA",101324,104338,"CDI + 1.80%","-","2025-08-01","Final",3.44E-2,"-","A",2]
["ALSOL","(-) Custo com captação ",-6578,-6879]
["ALSOL","Total em Moeda Nacional",995842,985198]
["ALSOL","BAML - LOAN 23072024 ",316442,347257,"USD + 5.68%","CDI + 1,10%","2025-07-01","Final",-4.1599999999999998E-2,3.2599999999999997E-2,"A",2]
["ALSOL","BOCOM BBM LOAN 58316 ",156107,165649,"USD + 4.88%","CDI + 0,95%","2025-07-01","Final",-4.3499999999999997E-2,3.2300000000000002E-2,"A",2]
["ALSOL","CITIBANK LOAN TRADE 66779 ","-",164712,"USD + 5.32%","CDI + 0,65%","2025-01-01","Final",-4.2500000000000003E-2,3.15E-2,"A",2]
["ALSOL","CITIBANK LOAN TRADE 67520",177762,"-","SOFR + 0.52%","CDI + 0,55%%",46082,"Final",-1.09E-2,3.1199999999999999E-2,"A",3]
["ALSOL","SCOTIABANK - LOAN 4131 16012025 ",191969,"-","USD + 4.56%","CDI + 0,95%",46753,"Final",-4.4299999999999999E-2,3.2300000000000002E-2,"A",4]
["ALSOL","Marcação à Mercado de Dívida (4)",-2900,-3325]
["ALSOL","Total em Moeda Estrangeira",839380,674293]
["ALSOL","Total ALSOL",1835222,1659491]
["ALSOL"]
["REDE ENERGIA","REDE ENERGIA"]
["REDE ENERGIA","Credores \"RJ\" - Bicbanco",9742,9386,"1,0%  (Pré)","-",13089,"Final",2.5000000000000001E-3,"-","R","NA"]
["REDE ENERGIA","Credores \"RJ\" - BNB",21463,20680,"1,0%  (Pré)","-",13089,"Final",2.5000000000000001E-3,"-","R","NA"]
["REDE ENERGIA","Total em Moeda Nacional",31205,30066]
["REDE ENERGIA","Total Rede Energia S.A.",31205,30066]
["REDE ENERGIA"]
["DENERGE","DENERGE"]
["DENERGE","FI-FGTS (Reestruturado)",385538,369792,"TR + 4,00%","-",13089,"Final",1.4E-2,"-","SG","NA"]
["DENERGE","Total em Moeda Nacional",385538,369792]
["DENERGE","Total DENERGE",385538,369792]
["DENERGE"]
["LXTE","LXTE"]
["LXTE","LXTE X BASA - CCB 007-10/0061-5 (7)",106937,110998,"PRÉ + 10.00%","-",11597,"Mensal a partir de mar/15",2.41E-2,"-","R + S","ICSD"]
["LXTE","Total em Moeda Nacional",106937,110998]
["LXTE","Total LXTE",106937,110998]
["LXTE"]
["LMTE","LMTE "]
["LMTE","LMTE X BASA - CCB 007-10/0062-3 (7)",129290,133056,"PRÉ + 10.00%","-",12328,"Mensal a partir de abr/22",2.41E-2,"-","R + S","ICSD"]
["LMTE","Total em Moeda Nacional",129290,133056]
["LMTE","Total LMTE",129290,133056]
["EAM","EAM"]
["EAM","BASA - CCB 128-22/0001-9 (5)",151208,150567,"IPCA + 4.70%","-",15523,"Mensal a partir de abr/26",3.9600000000000003E-2,"-","A + FB + R","ICSD"]
["EAM","Total em Moeda Nacional",151208,150567]
["EAM","Total EAM",151208,150567]
["EAM"]
["ES GÁS","ESGAS"]
["ES GÁS","BANESTES - CCB Nº 22.036559-0",15991,17550,"CDI + 3.91%","-",46419,"Mensal apartir de 03/2024",3.95E-2,"-","R","NA"]
["ES GÁS","BANESTES CCB Nº 23.0269-0",20385,21634,"CDI + 3.91%","-",46631,"Mensal apartir de 10/2024",3.95E-2,"-","R","NA"]
["ES GÁS","Total em Moeda Nacional",36376,39184]
["ES GÁS","BNP LOAN 01072023",162172,165946,"EURO + 5.13%","CDI + 1,85%",45809,"Final",-2.4199999999999999E-2,3.4500000000000003E-2,"A",2]
["ES GÁS","JP MORGAN  LOAN 26062023",324076,343723,"USD + 5.70%","CDI + 1,85%",45809,"Final",-4.1599999999999998E-2,3.4500000000000003E-2,"A",2]
["ES GÁS","SCOTIABANK  LOAN 30072024",479612,525215,"USD + 5.03%","CDI + 1,40%","2027-09-01","Final",-4.3200000000000002E-2,3.3399999999999999E-2,"A",2]
["ES GÁS","Marcação à Mercado de Dívida (4)",-739,-9650]
["ES GÁS","Total em Moeda Estrangeira",965121,1025234]
["ES GÁS","Total ESGAS",1001497,1064418]
["ES GÁS"]
["ÂNGULO 45","ÂNGULO 45"]
["ÂNGULO 45","BNDES - 22.9.0108-1 SUBCREDITO A",11167,11369,"PRÉ + 2,52%","-",14246,"Mensal a partir de set/26",6.1999999999999998E-3,"-","FB","NA"]
["ÂNGULO 45","BNDES - 22.9.0108-1 SUBCREDITO B",12262,12299,"IPCA +  5,23% + 1,50%","-",14246,"Mensal a partir de set/26",4.53E-2,"-","FB","NA"]
["ÂNGULO 45","(-) Custo com captação ",-247,-256]
["ÂNGULO 45","Total em Moeda Nacional",23182,23412]
["ÂNGULO 45","Total ÂNGULO 45",23182,23412]
["ÂNGULO 45"]
["AGRIC","AGRIC"]
["AGRIC","BNDES – 24.9.0146-1",47774,"-","PRÉ + 7.53%","-",14642,"Mensal a partir de jan/26",1.83E-2,"-","FB","NA"]
["AGRIC","Total em Moeda Nacional",47774,"-"]
["AGRIC","Total AGRIC",47774,"-"]
["AGRIC"]
["CONSOLIDADO","Em Moeda Nacional",9110803,9051110]
["CONSOLIDADO","Em Moeda Estrangeira",6709577,7671617]
["CONSOLIDADO","Energisa Consolidada",15820380,16722727]
["CONSOLIDADO"]
[]
[null,"Veja a nota completa no site ri.energisa.com.br"]
[null,"Central de Resultados - Energisa"]

{"sheet":"Financing","index":17,"n_rows":329,"n_cols":12,"rows_kept":329,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,58,10],[57,11,58,11],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
[]
[null,null,"Financing"]
[]
[]
[]
[]
[]
[]
[]
["Empresa","Company / Operation","06/30/2024","12/31/2023","Swap Charges Short Position (% p.a.)","Maturity","Amortization of principal"," (Effective interest rate) (% p.a)(1)"," (Effective SWAP rate) (% p.a.)(8)","Security (2)","Covenants (3)","Covenants (3)2"]
["ESA",null,null,2022]
["ESA"]
["ESA"]
["ESA","ESA"]
["ESA","FRN Santander - 4132130 ",11.526999999999999,23.05,"CDI + 0.90% ","-","2024-11-01","Semiannual as from Dec/21","5.67%","                        -   ","-",1]
["ESA","BRADESCO - NP 6th Issuance Series 2",201.40299999999999,189.279,"CDI + 2.30% ","-","Dec/24","Final","6.36%","                        -   ","-",2]
["ESA","BANCO DA CHINA BRASIL -CCB - L0036-2020 ",85.272000000000006,85.17,"CDI + 1.60% ","-","Dec/25","Final","6.02%","                        -   ","-",2]
["ESA","BTG – FIDC (6)",302.15699999999998,283.89999999999998,"CDI + 2.35% ","-","2025-01-01","Final","6.39%","                        -   ","-","NA"]
["ESA","Commercial Paper 7th Issuance ","1,013,293",954.59500000000003,"CDI + 1.80% ","-","2024-07-01","Final","6.12%","                        -   ","-",2]
["ESA","(-) Borrowing cost ",-244,-1.4510000000000001]
["ESA","Total Local Currency","1,613,408","1,534,543"]
["ESA","ICBC - CCB - ICBCBRPANAMAWK2021001 ","-",242.09800000000001,"USD + 1.85% ","CDI + 1.71% ","2024-06-01","Final","15.74%","6.07%","-",2]
["ESA","SCOTIABANK LOAN 26062023 ",172.786,150.51,"USD + 5.8353% ","CDI + 1.85% ","2026-06-01","Final","17.70%","6.14%","-",2]
["ESA","JP MORGAN LOAN 28062023 ",118.325,99.653000000000006,"USD + 5.735% ","CDI + 1.85% ","2025-06-01","Final","17.65%","6.14%","-",2]
["ESA","BNP Loan 01072023 ",56.896999999999998,52.658999999999999,"EURO + 5.125% ","CDI + 1.85% ","2025-06-01","Final","13.80%","6.14%","-",2]
["ESA","(-) Borrowing cost ","-",-124]
["ESA","Mark-to-market of debt (4)",-729,-4.444]
["ESA","Total foreign currency",347.279,540.35199999999998]
["ESA","Total ESA","1,960,687","2,074,895"]
["ESA"]
["ESE","ESE"]
["ESE","ENERGISAPREV - Deficit Repair - Sergipe Settled Plan",3.9390000000000001,3.9159999999999999,"IPC FIPE + 5.41% ","-","1944-07-01","Monthly from Jan/21","4.54%","-","A","NA"]
["ESE","ENERGISAPREV - MIGRATION - Sergipe DC Plan",2.5609999999999999,3.0880000000000001,"IPCA + 5.78% ","-","2026-06-01","Monthly from Jun/21","6.28%","-","A","NA"]
["ESE","BNDES - 20.2.0495-1 TRANCHE A",32.19,36.033000000000001,"IPCA + 1.83% + 3.00% ","-","Oct/27","Monthly from Apr/22 onwards","5.82%","-","A + R",2]
["ESE","BNDES - 20.2.0495-1 TRANCHE B ",69.763000000000005,67.894999999999996,"IPCA + 1.83% + 3.00% ","CDI + 0.02% ","Dec/34","Monthly from Nov/27","5.82%","5.23%","A + R",2]
["ESE","ENERGISAPREV - Deficit Repair - Sergipe Settled Plan",7.1959999999999997,7.1909999999999998,"IPC FIPE + 5.16% ","-","Feb/41","Monthly from Apr/22 onwards","4.42%","-","A","NA"]
["ESE","ENERGISAPREV - Deficit Repair - Sergipe Settled Plan",2.532,2.5310000000000001,"IPC FIPE + 5.16% ","-","Feb/41","Monthly from Apr/22 onwards","4.42%","-","A","NA"]
["ESE","1st COMMERCIAL PAPER ISSUANCE SINGLE SERIES",150.13900000000001,150.22900000000001,"CDI + 1.80% ","-","2025-06-01","Final","6.12%","-","A",2]
["ESE","ENERGISAPREV - MIGRATION - Energisa DC Plan",44.765999999999998,54.451000000000001,"IPCA + 5.78% ","-","May/26","Monthly from Jul/23","6.28%","-","A","NA"]
["ESE","ENERGISAPREV - MIGRATION - Energisa DC Plan",11.298,11.144,"IPCA + 5.41% ","-","1944-06-01","Monthly from Jul/23","6.10%","-","A","NA"]
["ESE","ENERGISAPREV - MIGRATION - Energisa DC Plan",7.3920000000000003,8.0549999999999997,"IPCA + 4.96% ","-","Apr/28","Monthly from Jul/23","5.88%","-","A","NA"]
["ESE","ENERGISAPREV - Deficit Repair - Sergipe Settled Plan",1.508,"-","IPC FIPE + 4.96% ","-","Sep/25","Monthly from Mar/24","4.32%","-","A","NA"]
["ESE","BNDES - 23.2.0331-1",75.209999999999994,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Monthly from Mar/24","6.86%","-","F","NA"]
["ESE","(-) Borrowing cost ",-1.419,-943]
["ESE","Total Local Currency",407.07499999999999,343.59]
["ESE","Resolution 4131 - Citibank Loan 62779 ",280.70299999999997,244.505,"SOFR + 0.75% ","CDI + 1.40% ","2025-01-01","Final","20.50%","5.92%","A",2]
["ESE","Resolution 4131 - Citibank Loan 63406 ",70.350999999999999,61.271999999999998,"SOFR + 0.84% ","CDI + 1.55% ","Oct/24","Final","20.55%","5.99%","A",2]
["ESE","CITIBANK - LOAN TRADE 64065 ",57.256999999999998,49.902000000000001,"SOFR + 0.86% ","CDI + 1.70% ","Aug/25","Final","20.56%","6.07%","A",2]
["ESE","Mark-to-market of debt (4)",1.921,1.1990000000000001]
["ESE","Total foreign currency",410.23200000000003,356.87799999999999]
["ESE","Total ESE",817.30700000000002,700.46799999999996]
["ESE"]
["EPB","EPB"]
["EPB","ENERGISAPREV - Deficit Repair - Funasa Settled Plan",2.0369999999999999,2.1349999999999998,"INPC + 5.28% ","-","Dec/29","Monthly from Jan/21","6.14%","-","A","NA"]
["EPB","CCB Bradesco 24032020 ","-",137.40199999999999,"CDI + 1.67% ","-","2024-03-01","Final","6.09%","-","A",2]
["EPB","BTG PACTUAL - BNDES 3/20 - TRANCHE A",96.545000000000002,101.113,"IPCA + 1.83% + 3.23% ","-","Apr/31","Monthly from Apr/22 onwards","5.93%","-","A + R",2]
["EPB","BTG PACTUAL - BNDES 3/20 - TRANCHE B ",59.045999999999999,57.463999999999999,"IPCA + 1.83% + 3.23% ","CDI + 0.25% ","Dec/34","Monthly from Feb/31","5.93%"," 5.23%","A + R",2]
["EPB","ENERGISAPREV – MIGRATION","22,691",23.013000000000002,"INPC + 5.28% ","-","1933-06-01","Monthly from Jan/21","6.14%","-","A","NA"]
["EPB","- Energisa DC Plan (7)"]
["EPB","ENERGISAPREV - Deficit Repair - Funasa DB I Plan (7)",68.08,68.882999999999996,"INPC + 5.28% ","-","1933-11-01","Monthly from Jan/21","6.14%","-","A","NA"]
["EPB","ENERGISAPREV - Deficit Repair - Funasa DB I Plan (7)",1.4810000000000001,1.4990000000000001,"INPC + 5.28% ","-","1933-11-01","Monthly from Jan/21","6.14%","-","A","NA"]
["EPB","1st COMMERCIAL PAPER ISSUANCE SINGLE SERIES ",50.045999999999999,50.076000000000001,"CDI + 1.80% ","-","2025-06-01","Final","6.12%","-","A",2]
["EPB","BNDES - 23.2.0334-1",108.533,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Final","6.86%","-","F",2]
["EPB","(-) Borrowing cost ",-1.2130000000000001,-239]
["EPB","Total Local Currency",407.24599999999998,441.346]
["EPB","BAML - LOAN 24032023",52.667000000000002,45.875999999999998,"USD 5.03% ","CDI + 1.55% ","2025-03-01","Final","17.30%","5.99%","A",2]
["EPB","SCOTIABANK LOAN 4131 09032023","-",38.277000000000001,"USD + 1.52% ","CDI + 1.65% ","2024-06-01","Final","15.58%","6.04%","A",2]
["EPB","SCOTIABANK LOAN 4131 09032023",21.812999999999999,18.997,"USD + 5.3635% ","CDI + 1.57% ","2026-03-01","Final","17.47%","6.00%","A",2]
["EPB","CITIBANK LOAN TRADE 63408",70.350999999999999,61.271999999999998,"SOFR + 0.84% ","CDI + 1.55% ","Oct/24","Final","20.55%","5.99%","A",2]
["EPB","CITIBANK LOAN TRADE 64064",57.256999999999998,49.902000000000001,"SOFR + 0.86% ","CDI + 1.70% ","Aug/25","Final","20.56%","6.07%","A",2]
["EPB","Mark-to-market of debt (4)",-56,-799]
["EPB","Total foreign currency",202.03200000000001,213.52500000000001]
["EPB","Total EPB",609.27800000000002,654.87099999999998]
["EPB"]
["EMR","EMR"]
["EMR","BTG PACTUAL - BNDES 2/20 ",69.578999999999994,70.951999999999998,"IPCA + 1.83% + 3.23% ","               -   ","Dec/34","Monthly from Apr/22 onwards","5.93%","-","A + R",2]
["EMR","1st Commercial Paper",105.75700000000001,106.71899999999999,"CDI + 1.55%","               -   ",null,"Annual from Jul/25","5.99%","-","A","NA"]
["EMR","1st COMMERCIAL PAPER ISSUANCE SINGLE SERIES",90.082999999999998,90.137,"CDI + 1.80%","               -   ",null,"Final","6.12%","-","A",2]
["EMR","BNDES - 23.2.0337-1",59.061999999999998,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Final","6.86%","-","A + R",2]
["EMR","(-) Borrowing cost ",-1.1739999999999999,-850]
["EMR","Total Local Currency",323.30700000000002,266.95800000000003]
["EMR","SCOTIABANK - LOAN 4131 - 17062021","-",38.277000000000001,"USD + 1.52% ","CDI + 1.65% ","2024-06-01","Final","15.58%","6.04%","A",2]
["EMR","BAML - LOAN 4131 - 28012021","-",88.691999999999993,"USD + 1.83% ","CDI + 1.75% ","Feb/24","Final","15.73%","6.09%","A",2]
["EMR","BAML - LOAN 4131 - 09122021","-",34.155000000000001,"USD + 2.19% ","CDI + 1.50% ","2024-06-01","Final","15.91%","5.97%","A",2]
["EMR","BAML - LOAN 20052022",33.972999999999999,29.591000000000001,"USD + 3.98% ","CDI + 1.75% ","May/25","Final","16.79%","6.09%","A",2]
["EMR","BAML - LOAN 24012023",112.97,98.403999999999996,"USD + 5.31% ","CDI + 1.40%","May/25","Final","17.44%","5.92%","A",2]
["EMR","BAML - LOAN 18122024",115.533,"-","USD + 5.34% ","CDI + 1.58% ","2026-01-01","Final","17.46%","6.01%","A",2]
["EMR","Mark-to-market of debt (4)",-1.88,-2.3410000000000002]
["EMR","Total foreign currency",260.596,286.77800000000002]
["EMR","Total EMR",583.90300000000002,553.73599999999999]
["EMR"]
["EMR"]
["EMT","EMT"]
["EMT","FIDC Energisa Group IV - Series 1",353.60599999999999,353.54199999999997,"TR + 7.00% ","-","Oct/34","Monthly from Nov/29","3.79%","-","R","NA"]
["EMT","FIDC Energisa Group IV - Series 2",344.315,360.25099999999998,"CDI + 0.70% ","-","Apr/31","Monthly from May/21","5.57%","-","R","NA"]
["EMT","BNDES - 20.2.0494-1 TRANCHE A (3)",99.236000000000004,111.084,"IPCA + 1.83% + 3.00% ","-","Oct/27","Monthly from Apr/22 onwards","5.82%","-","F",2]
["EMT","BNDES - 20.2.0494-1 TRANCHE B ",215.06700000000001,209.30799999999999,"IPCA + 1.83% + 3.00% ","CDI + 0.02% ","Dec/34","Monthly from Nov/27","5.82%","5.23%","A + R",2]
["EMT","ENERGISAPREV - MIGRATION - Energisa DC Plan",11.41,11.69,"INPC + 5.46% ","-","Oct/29","Monthly from Jan/21","6.22%","-","A","NA"]
["EMT","ENERGISAPREV - Deficit Repair - Risk Plan ",1.381,1.3759999999999999,"INPC + 5.17% ","-","Feb/38","Monthly from Apr/22 onwards","3.53%","-","A","NA"]
["EMT","1st COMMERCIAL PAPER ISSUANCE SINGLE SERIES",500.464,500.76299999999998,"CDI + 1.80% ","-","2025-06-01","Final","6.12%","-","A",2]
["EMT","BNDES - 23-2-0330-1",199.33600000000001,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Final","6.86%","-","F",2]
["EMT","(-) Borrowing cost ",-4.149,-3.06]
["EMT","Total Local Currency","1,720,666","1,544,954"]
["EMT","Merrill Lynch Loan 09022022",148.464,133.42699999999999,"EURO + 1.48% ","CDI + 1.60% ","Feb/25","Final","12.01%","6.02%","A",2]
["EMT","SCOTIABANK - LOAN 4131 - 11062021 ","-",113.5,"USD + 1.21% ","CDI + 1.65% ","2024-06-01","Final","15.42%","6.04%","A",2]
["EMT","J P MORGAN Loan ","-",286.26499999999999,"USD + 3.04% ","CDI + 1.55% ","2025-03-01","Final","16.33%","5.99%","A",2]
["EMT"," Citibank Loan 60976(9) ","-",101.819,"SOFR + 1.00% ","CDI + 1.40% ","2024-03-01","Final","20.63%","5.92%","A",2]
["EMT","Scotiabank Loan 13102022 ",276.74099999999999,241.01599999999999,"USD + 5.25% ","CDI + 1.40% ","Oct/25","Final","17.41%","5.92%","A",2]
["EMT","Merrill Lynch Loan 01122022 ",214.17599999999999,186.56299999999999,"USD + 5.67% ","CDI + 1.45% ","Dec/24","Final","17.62%","5.94%","A",2]
["EMT"," Citibank Loan 62778 ","-",293.47800000000001,"SOFR +0.80% ","CDI + 1.50% ","2026-01-01","Final","20.53%","5.92%","A",2]
["EMT","Scotiabank Loan 09032023 ",250.851,218.46899999999999,"USD + 5.36% ","CDI + 1.57% ","2026-03-01","Final","17.47%","6.00%","A",2]
["EMT","Merrill Lynch Loan 24032023 ",31.6,27.524999999999999,"USD + 5.03% ","CDI + 1.55% ","2025-03-01","Final","17.30%","5.99%","A",2]
["EMT","Safra Loan 157495","-",15.404,"USD + 6.42% ","CDI + 1.60% ","Feb/24","Final","17.98%","6.02%","A",2]
["EMT","Safra Loan 157497 ",15.518000000000001,13.03,"USD + 6.42% ","CDI + 1.60% ","Aug/24","Final","17.98%","6.02%","A",2]
["EMT","Safra Loan 157522 ",13.737,11.535,"USD + 6.42% ","CDI + 1.60% ","Feb/25","Final","17.98%","6.02%","A",2]
["EMT","Safra Loan 157523 ",255.828,214.81200000000001,"USD + 6.42% ","CDI + 1.60% ","Aug/25","Final","17.98%","6.02%","A",2]
["EMT","BAML LOAN 17112023 ",137.077,119.38200000000001,"USD + 5.95% ","CDI + 1.53% ","2025-11-01","Final","17.75%","5.98%","A",2]
["EMT","CITIBANK NCE - TRADE 65874 ",327.98599999999999,"-","SOFR +1.50% ","CDI + 1.25% ","2028-06-01","Final","20.88%","5.84%","A",2]
["EMT","Mark-to-market of debt (4)",-4.0590000000000002,1.452]
["EMT","Total foreign currency","1,667,919","1,977,677"]
["EMT","Total EMT","3,388,585","3,522,631"]
["EMT"]
["EMS","EMS"]
["EMS","FIDC Energisa Group IV - Series 1",291.66000000000003,291.60700000000003,"TR + 7.00% ","                      -   ","Oct/34","Monthly from Nov/29","3.79%","                        -   ","R","NA"]
["EMS","FIDC Energisa Group IV - Series 2",157.12100000000001,164.392,"CDI + 0.70% ","                      -   ","Apr/31","Monthly from May/21","5.57%","                        -   ","R","NA"]
["EMS","BNDES 20.2.0493-1 TRANCHE A ",81.013000000000005,90.686000000000007,"IPCA + 1.83% + 3.00% ","                      -   ","Oct/27","Monthly from Apr/22 onwards","5.82%","                        -   ","A + R",2]
["EMS","BNDES 20.2.0493-1 TRANCHE B ",175.57499999999999,170.87200000000001,"IPCA + 1.83% + 3.00% ","CDI + 0.02% ","Dec/34","Monthly from Nov/27","5.82%","5.23%","A + R",2]
["EMS","Commercial Paper – Issuance 3 ",72.290999999999997,68.12,"CDI + 1.75% ","                      -   ","2024-07-01","Final","6.09%","                        -   ","A",2]
["EMS","1st Commercial paper series 1",211.054,212.92699999999999,"CDI + 1.40% ","                      -   ","2025-07-01","Final","5.92%","                        -   ","A",2]
["EMS","1st Commercial paper series 2",211.19800000000001,213.07400000000001,"CDI + 1.55% ","                      -   ","2026-07-01","Annual from Jul/25","5.99%","                        -   ","A",2]
["EMS","2nd COMMERCIAL PAPER ISSUANCE SINGLE SERIES ",190.17599999999999,190.29,"CDI + 1.80% ","                      -   ","2026-06-01","Final","6.12%","                        -   ","A",2]
["EMS"," BNDES - 23.2.0329-1",145.328,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Final","6.86%","                        -   ","F",2]
["EMS","(-) Borrowing cost ",-3.931,-3.415]
["EMS","Total Local Currency","1,531,485","1,398,553"]
["EMS","BAML - LOAN 4131 - 16032022 ",67.378,60.558999999999997,"EURO + 1.60% ","CDI + 1.60% ","2025-03-01","Final","12.07%","6.02%","A",2]
["EMS","BAML - LOAN 4131 - 28012021","-",74.677000000000007,"USD + 1.83% ","CDI + 1.75% ","Feb/24","Final","15.73%","6.09%","A",2]
["EMS","Loan Citi - 60975","-",152.72900000000001,"SOFR + 1.00% ","CDI + 1.40% ","2024-03-01","Final","20.63%","5.92%","A",2]
["EMS","Scotiabank Loan 4131 01122022",160.18199999999999,139.524,"USD + 4.48% ","CDI + 1.45% ","Dec/25","Final","17.03%","5.94%","A",2]
["EMS","BAML - LOAN 4131 - 24032023 ",73.733999999999995,64.225999999999999,"USD + 5.03% ","CDI + 1.55% ","2025-03-01","Final","17.30%","5.99%","A",2]
["EMS","Citibank - Loan Trade 64331(9) ","-",141.173,"SOFR + 0.84% ","CDI + 1.65% ","Sep/25","Final","20.55%","6.04%","A",2]
["EMS","CITIBANK NCE - TRADE 65873",262.55700000000002,"-","SOFR + 1.50% ","CDI + 1.25% ","2028-06-01","Final","20.88%","5.84%","A",2]
["EMS","Mark-to-market of debt (4)",-947,-1.554]
["EMS","Total foreign currency",562.904,631.33399999999995]
["EMS","Total EMS","2,094,389","2,029,887"]
["EMS"]
["ETO","ETO"]
["ETO","BNDES - 20.2.0496-1",169.32400000000001,172.667,"IPCA + 1.83% + 3.00% ","-","Dec/34","Monthly from Apr/22 onwards","5.82%","-","A + R",2]
["ETO","ENERGISAPREV - MIGRATION - Energisa DC Plan ",2.9119999999999999,3.0350000000000001,"INPC + 4.96% ","-","1930-06-01","Monthly from Jan/21","5.98%","-","A","NA"]
["ETO","ENERGISAPREV - Deficit Repair - Risk Plan",1.7569999999999999,1.7509999999999999,"INPC + 5.17% ","-","Feb/38","Monthly from Apr/22 onwards","6.08%","-","A","NA"]
["ETO","1st Commercial Paper Issuance",126.848,119.645,"CDI + 1.55% ","-","Sep/25","Final","5.99%","-","A",2]
["ETO","2nd COMMERCIAL PAPER ISSUANCE SINGLE SERIES",30.027999999999999,30.045999999999999,"CDI + 1.80% ","-","2025-06-01","Final","6.12%","-","A",2]
["ETO","3rd COMMERCIAL PAPER ISSUANCE SINGLE SERIES",156.691,157.65799999999999,"CDI + 1.55% ","-","Aug/25","Final","5.99%","-","A",2]
["ETO","BNDES - 23-2-0332-1",116.53,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Final","6.86%","-","F",2]
["ETO","(-) Borrowing cost ",-2.1320000000000001,-1.2330000000000001]
["ETO","Total Local Currency",601.95799999999997,483.56900000000002]
["ETO","BAML - LOAN 4131 - 28012021 ","-",74.677000000000007,"USD + 1.83% ","CDI + 1.75%","Feb/24","Final","15.73%","6.09%","A",2]
["ETO","BAML - LOAN 4131 - 19032024 ",113.568,"-","USD + 5.43% ","CDI + 1.35%","2026-03-01","Final","17.50%","5.87%","A",2]
["ETO","Mark-to-market of debt (4)",-550,-257]
["ETO","Total foreign currency",113.018,74.42]
["ETO","Total ETO",714.976,557.98900000000003]
["ETO"]
["ESS","ESS"]
["ESS","BNDES - 20.2.0497-1 ",130.35,132.92400000000001,"IPCA + 2.10% + 3.00% ","-","Dec/34","Monthly from Apr/22 onwards","5.95%","-","A + R",2]
["ESS","ENERGISAPREV - MIGRATION - Energisa DC Plan ",11.481,11.991,"INPC + 4.91% ","-","Apr/30","Monthly from Jan/21","5.95%","-","A","NA"]
["ESS","COMMERCIAL PAPER 3rd ISSUANCE SERIES 3 ",130.476,123.096,"CDI + 1.50% ","-","Aug/24","Final","5.97%","-","A",2]
["ESS","ENERGISAPREV - Deficit Repair - Elétricas DB I Plan ",2.2000000000000002,2.206,"INPC + 4.75% ","-","Feb/36","Monthly from Apr/22 onwards","5.88%","-","A","NA"]
["ESS","1st COMMERCIAL PAPER ISSUANCE",158.63499999999999,160.07900000000001,"CDI + 1.55% ","-","2026-07-01","Annual from Jul/25","5.99%","-","A",2]
["ESS","ENERGISAPREV - Deficit Repair - Elétricas OP Plan",534,544,"INPC + 5.04% ","-","Dec/32","Monthly from Jan/23","6.02%","-","A","NA"]
["ESS","2nd COMMERCIAL PAPER ISSUANCE SINGLE SERIES (3)",50.045999999999999,50.076000000000001,"CDI + 1.80% ","-","2025-06-01","Final","6.12%","-","A",2]
["ESS","BNDES - 23.2.0333-1",86.236000000000004,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Final","6.86%","-","F",2]
["ESS","(-) Borrowing cost ",-1.9079999999999999,-1.407,null,"-"]
["ESS","Total Local Currency",568.04999999999995,479.50900000000001]
["ESS","Scotiabank Loan - 14122021 ",137.05799999999999,119.36499999999999,"USD + 1.98% ","CDI + 1.60%","Dec/24","Final","15.81%","6.02%","A",2]
["ESS","Scotiabank Loan - 13102022 ",69.183999999999997,60.253,"USD + 5.25% ","CDI + 1.40%","Oct/25","Final","17.41%","5.92%","A",2]
["ESS","Mark-to-market of debt (4)",-3.2869999999999999,-4.6829999999999998]
["ESS","Total foreign currency",202.95500000000001,174.935]
["ESS","Total ESS",771.005,654.44399999999996]
["ESS"]
["ERO","ERO"]
["ERO","CCEE - Eletrobrás ",143.59299999999999,144.71899999999999,"FIXED + 5.00% ","-","Oct/48","Monthly from Jan/24","2.47%","-","R","NA"]
["ERO","FRN 4131614 ",7.1689999999999996,14.336,"CDI + 0.90% ","-","2024-11-01","Semiannual as from Dec/21","5.67%","-","A",1]
["ERO","BTG PACTUAL - BNDES 4/200 ",197.56800000000001,201.46899999999999,"IPCA + 1.83% + 3.23% ","-","Dec/34","Monthly from Apr/22 onwards","5.93%","-","A + R",2]
["ERO","1st COMMERCIAL PAPER ISSUANCE SINGLE SERIES ",400.37099999999998,400.61,"CDI + 1.80% ","-","2025-06-01","Final","6.12%","-","A",2]
["ERO","BNDES - 23-2-0335-1",37.834000000000003,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Final","6.86%","-","F",2]
["ERO","(-) Borrowing cost ",-1.5369999999999999,-1.752]
["ERO","Total Local Currency",784.99800000000005,759.38199999999995]
["ERO","Scotiabank Loan 13102022 ",69.183999999999997,60.253,"USD + 5.25% ","CDI + 1.40% ","Oct/25","Final","17.41%","5.92%","A",2]
["ERO","Santander Loan CCB ",363.33600000000001,304.77300000000002,"USD + 6.63% ","CDI + 1.65% ","Aug/25","Final","18.08%","6.04%","A",2]
["ERO","Citibank Loan 64334 (9) ","-",204.06,"SOFR + 0.84% ","CDI + 1.65% ","Sep/25","Final","20.55%","6.04%","A",2]
["ERO","CITIBANK NCE - TRADE 65875",230.7,"-","SOFR + 1.50% ","CDI + 1.10% ","2027-06-01","Final","20.88%","5.77%","A",2]
["ERO","Mark-to-market of debt (4)",3.2839999999999998,5.9089999999999998]
["ERO","Total foreign currency",666.50400000000002,574.995]
["ERO","Total ERO","1,451,502","1,334,377"]
["ERO"]
["EAC","EAC"]
["EAC","CCEE - Eletrobrás ",68.284000000000006,68.811999999999998,"FIXED + 5.00% ","-","Dec/48","Monthly from Jan/24","2.47%","-","R","NA"]
["EAC","BTG PACTUAL - BNDES 1/20",98.712999999999994,100.66,"IPCA + 1.83% + 3.23% ","-","Dec/34","Monthly from Apr/22 onwards","5.93%","-","A + R",2]
["EAC","COMMERCIAL PAPER 1st ISSUANCE SERIES 5 ","-",17.088000000000001,"CDI + 1.81% ","-","2024-01-01","Final","6.12%","-","A",2]
["EAC","COMMERCIAL PAPER 1st ISSUANCE SERIES 6 ",344.08,324.13200000000001,"CDI + 1.81% ","-","2024-07-01","Final","6.12%","-","A",2]
["EAC","China Construction Bank CCB no. 1303950",90.289000000000001,90.191000000000003,"CDI + 1.50% ","-","2026-06-01","Final","5.97%","-","A",2]
["EAC","1st COMMERCIAL PAPER ISSUANCE SINGLE SERIES",140.13,140.214,"CDI + 1.80% ","-","2025-06-01","Final","6.12%","-","A",2]
["EAC","BNDES - 23.2.0336-1",62.835000000000001,"-","IPCA + 5.48% + 1.50% ","-","Dec/43","Final","6.86%","-","F",2]
["EAC","(-) Borrowing cost ",-3.089,-3.2909999999999999]
["EAC","Total Local Currency",801.24199999999996,737.80600000000004]
["EAC","Total EAC",801.24199999999996,737.80600000000004]
["EAC"]
["ESOL","ESOL"]
["ESOL","BBM - LOAN AGREEMENT No. 56735","-",8.5559999999999992,"USD + 1.74% ","CDI + 1.34% ","Feb/24","Annual from Feb/23","3.63%","2.95%","A","NA"]
["ESOL","BBM - LOAN AGREEMENT No. 56890","-",12.002000000000001,"USD + 1.77% ","CDI + 1.36% ","2024-06-01","Annual from Jun/23","3.64%","2.96%","A","NA"]
["ESOL","Mark-to-market of debt (4)","-",-327]
["ESOL","Total foreign currency","-",20.231000000000002]
["ESOL","Total ESOL","-",20.231000000000002]
["ESOL"]
["ETE","ETE"]
["ETE","1st Commercial Paper",352.21100000000001,352.45600000000002,"CDI + 1.45% ","-","2025-06-01","Final","5.94%","-","A","NA"]
["ETE","(-) Borrowing cost ",-349,-524]
["ETE","Total Local Currency",351.86200000000002,351.93200000000002]
["ETE","Santander Loan 4131 - 27072023 ",559.82799999999997,469.53100000000001,"USD + 6.68% ","CDI + 1.75%","2025-07-01","Final","18.11%","6.09%","A",2]
["ETE","Mark-to-market of debt (4)",2.8149999999999999,8.4390000000000001]
["ETE","Total foreign currency",562.64300000000003,477.97]
["ETE","Total ETE",914.505,829.90200000000004]
["ETE"]
["EPAI","EPA I"]
["EPAI","BASA - CCB 048-19/0002-0 (5)",193.441,195.32900000000001,"IPCA + 1.89% ","-","Apr/40","Monthly from May/24","4.37%","-","A + R + S","ICSD"]
["EPAI","(-) Borrowing cost ",-954,-999]
["EPAI","Total Local Currency",192.48699999999999,194.33]
["EPAI","Total EPA I",192.48699999999999,194.33]
["EPAI"]
["EPAII","EPA II"]
["EPAII","BASA - CCB 128-20/0050-8 (5)",242.90799999999999,242.625,"IPCA + 1.89% ","-","Apr/40","Monthly from May/24","4.27%","-","A + R + S","ICSD"]
["EPAII","(-) Borrowing cost ",-1.284,-1.323]
["EPAII","Total Local Currency",241.624,241.30199999999999]
["EPAII","Total EPA II",241.624,241.30199999999999]
["EPAII"]
["ECOM","ECOM"]
["ECOM","XP Comercializadora LP01-2024",42.094000000000001,71.777000000000001,"IPCA + 0.00% ","-","2025-01-01","Monthly from Feb/24","3.43%","-","SG","NA"]
["ECOM","Total Local Currency",42.094000000000001,71.777000000000001]
["ECOM","BBM - LOAN AGREEMENT No. 56889","-",19.195,"USD + 1.76% ","CDI + 1.36% ","2024-06-01","Annual from Jun/23","15.70%","5.90%","A","NA"]
["ECOM","BBM LOAN AGREEMENT No. 57777",34.478999999999999,30.033999999999999,"USD + 5.45% ","CDI + 1.40%","Sep/24","Final","17.51%","5.92%","A","NA"]
["ECOM","BOCOM BBM LOAN No. 58172",43.747999999999998,"-","USD + 5.06% ","CDI + 1.42%","Sep/24","Final","17.32%","5.93%","A","NA"]
["ECOM","Mark-to-market of debt (4)",-399,-765]
["ECOM","Total foreign currency",77.828000000000003,48.463999999999999]
["ECOM","Total ECOM",119.922,120.241]
["ECOM"]
["RIO PEIXE I","EGCS-RP1"]
["RIO PEIXE I","BNDES - 23.9.0040-1 TRANCHE A",55.484999999999999,55.112000000000002,"IPCA + 1.50% + 5.31% ","-","Sep/47","Monthly from Jan/24","6.78%","-","F",2]
["RIO PEIXE I","(-) Borrowing cost ",-262,-273]
["RIO PEIXE I","Total Local Currency",55.222999999999999,54.838999999999999]
["RIO PEIXE I","SCOTIABANK - LOAN 4131 - 27072023 (3)","-",67.718000000000004,"USD + 6.4005% ","CDI + 1.28% ","2024-01-01","Final","17.97%","5.86%","A",2]
["RIO PEIXE I","Mark-to-market of debt (4)","-",-41]
["RIO PEIXE I","Total foreign currency","-",67.677000000000007]
["RIO PEIXE I","Total EGCS-RP1",55.222999999999999,122.51600000000001]
["RIO PEIXE I"]
["RIO PEIXE II","EGCS-RP2"]
["RIO PEIXE II","BNDES - 23.9.0040-1 TRANCHE B",55.484999999999999,55.112000000000002,"IPCA + 1.50% + 5.31% ","-","Sep/47","Monthly from Jan/24","6.78%","- ","F",2]
["RIO PEIXE II","(-) Borrowing cost ",-262,-273]
["RIO PEIXE II","Total Local Currency",55.222999999999999,54.838999999999999]
["RIO PEIXE II","SCOTIABANK - LOAN 4131 - 27072023 (3)","-",67.718000000000004,"USD + 6.4005% ","CDI + 1.28% ","2024-01-01"," Final ","17.97%","5.86%","A",2]
["RIO PEIXE II","Mark-to-market of debt (4)","-",-41]
["RIO PEIXE II","Total foreign currency","-",67.677000000000007]
["RIO PEIXE II","Total EGCS-RP2",55.222999999999999,122.51600000000001]
["RIO PEIXE II"]
["ETT","ETT"]
["ETT","BASA - CCB 128-21/0008-1 (5)",330.875,330.63099999999997," IPCA + 2.46%  ","-","May/41","Monthly from Oct/24 onwards","4.65%","-","A+ R+F","ICSD"]
["ETT","BNDES - 21.02.0247-1 (5)",198.453,188.756," IPCA + 3.03% + 1.81%  ","-","May/41","Monthly from Oct/24 onwards","5.82%","-","R","ICSD"]
["ETT","(-) Borrowing cost ",-1.597,-1.6639999999999999]
["ETT","Total Local Currency",527.73099999999999,517.72299999999996]
["ETT","Total ETT",527.73099999999999,517.72299999999996]
["ETT"]
["ALSOL","ALSOL"]
["ALSOL","BNDES - 21.9.0069 -2 TRANCHE A",22.707999999999998,23.568999999999999,"FIXED + 4.55% ","             -   ","Oct/37","Monthly from Nov/22","2.25%","-","A + R","NA"]
["ALSOL","BNDES - 21.9.0069 -2 TRANCHE B",24.963000000000001,25.204000000000001,"IPCA + 3.28% + 3.51% ","             -   ","Oct/37","Monthly from Nov/22","6.77%","-","A + R","NA"]
["ALSOL","BNDES - 22.2.0405-1 TRANCHE A",559.91399999999999,544.68399999999997,"IPCA + 5.12% + 1.50% ","             -   ","Oct/37","Monthly from Jan / 26","6.74%","-","F","NA"]
["ALSOL","BNDES - 22.2.0405-1 TRANCHE B",68.632999999999996,68.628,"FIXED + 2.52% ","             -   ","Oct/37","Monthly from Jan / 26","1.25%","-","F","NA"]
["ALSOL","1st COMMERCIAL PAPER ISSUANCE SINGLE SERIES",111.67100000000001,105.202,"CDI + 1.80% ","             -   ","Aug/25","Final","6.12%","-","A",2]
["ALSOL","2nd COMMERCIAL PAPER ISSUANCE SINGLE SERIES",104.14700000000001,104.672,"CDI + 1.80% ","             -   ","Aug/25","Final","6.12%","-","A",2]
["ALSOL","(-) Borrowing cost ",-4.1150000000000002,-4.532]
["ALSOL","Total Local Currency",887.92100000000005,867.42700000000002]
["ALSOL","SCOTIABANK - LOAN 4131 - 02022022 (3)","-",361.767,"USD + 1.89% ","CDI + 1.34% p.a","Feb/24","Final","15.76%","5.89%","A",2]
["ALSOL","SCOTIABANK - LOAN 4131 - 23012024 (3)","-","-","USD + 5.71% ","CDI + 1.25% ","May/24","Final","17.64%","5.84%","A",2]
["ALSOL","BAML  - LOAN 4131 - 26042024 (3)",272.096,"-","USD + 6.14% ","CDI + 1.15% ","May/24","Final","17.84%","5.79%","A",2]
["ALSOL","BOCOM BBM LOAN 58121 (3)",164.238,"-","USD + 4.97% ","CDI + 0.81% ","May/24","Final","17.27%","5.62%","A",2]
["ALSOL","BOCOM BBM LOAN 58152 (3)",108.973,"-","USD + 5.14% ","CDI + 0.70% ","May/24","Final","17.36%","5.57%","A",2]
["ALSOL","Mark-to-market of debt (4)",2.4460000000000002,-1.1399999999999999]
["ALSOL","Total foreign currency",547.75300000000004,360.62700000000001]
["ALSOL","Total ALSOL","1,435,674","1,228,054"]
["ALSOL"]
["REDE ENERGIA","REDE"]
["REDE ENERGIA","\"RJ\" Creditors - Bicbanco",9.0909999999999993,8.4489999999999998,"1.0% (Fixed)","-","1935-11-01","Final","0.25%","-","R","NA"]
["REDE ENERGIA","\"RJ\" Creditors - BNB",20.030999999999999,18.617000000000001,"1.0% (Fixed)","-","1935-11-01","Final","0.25%","-","R","NA"]
["REDE ENERGIA","Total Local Currency",29.122,27.065999999999999]
["REDE ENERGIA","Total REDE",29.122,27.065999999999999]
["REDE ENERGIA"]
["DENERGE","DENERGE"]
["DENERGE","FI-FGTS (Restructured)",374.33600000000001,348.54399999999998,"TR + 4.00% ","-","1935-11-01","Final","1.12%","-","-","NA"]
["DENERGE","Total Local Currency",374.33600000000001,348.54399999999998]
["DENERGE","Total DENERGE",374.33600000000001,348.54399999999998]
["DENERGE"]
["DENERGE"]
["DENERGE"]
["LXTE","LXTE"]
["LXTE","BASA - CCB 007-10/0061-5 (7)",119.08799999999999,127.20699999999999,"FIXED + 8.50%","-","Oct/31"," Monthly from Mar/15 ","4.88%","-"," R + S "," ICSD "]
["LXTE","Total Local Currency",119.08799999999999,127.20699999999999]
["LXTE","Total LXTE",119.08799999999999,127.20699999999999]
["LXTE"]
["LMTE","LMTE"]
["LMTE","BASA - CCB 007-10/0062-3 (8)",140.55000000000001,148.07900000000001,"FIXED + 8.50%","-","Oct/33"," Monthly from Apr/22 onwards","4.88%","-"," R + S "," ICSD "]
["LMTE","Total Local Currency",140.55000000000001,148.07900000000001]
["LMTE","Total LMTE",140.55000000000001,148.07900000000001]
["EAM","EAM"]
["EAM","BASA - CCB 128-22/0001-9 (7)",150.55699999999999,150.054,"IPCA +  4.7031%  ","-","1942-07-01"," Monthly from Apr/26 onwards","5.75%","-"," A + F+ R "," ICSD "]
["EAM","Total Local Currency",150.55699999999999,150.054]
["EAM","Total EAM",150.55699999999999,150.054]
["EAM"]
["ES GÁS","ESGAS"]
["ES GÁS","BANESTES CCB No. 22.036559-0",20.768000000000001,23.048999999999999,"CDI + 3.91% ","             -   ","0.00%","FEB/27","7.16%","-"," R "," NA "]
["ES GÁS","BANESTES CCB No. 23.0269-0",22.768999999999998,22.777999999999999,"CDI + 3.91% ","             -   ","0.00%","SEP/27","7.16%","-"," R "," NA "]
["ES GÁS","Total Local Currency",43.536999999999999,45.826999999999998]
["ES GÁS","BNP LOAN 01072023",148.917,138.441,"EURO + 5.13% ","CDI + 1.85% ","2025-06-01","Final","13.80%","6.14%"," A ",2]
["ES GÁS","SCOTIABANK LOAN 28062023",460.76900000000001,401.13499999999999,"USD + 5.84% ","CDI + 1.85% ","2025-06-01","Final","17.70%","6.14%"," A ",2]
["ES GÁS","JP MORGAN LOAN 26062023",319.12799999999999,268.68099999999998,"USD + 5.70% ","CDI + 1.85% ","2025-06-01","Final","17.63%","6.14%"," A ",2]
["ES GÁS","Mark-to-market of debt (4)",-2.2589999999999999,1.569]
["ES GÁS","Total foreign currency",926.55499999999995,809.82600000000002]
["ES GÁS","Total ESGAS",970.09199999999998,855.65300000000002]
["ES GÁS"]
["Consolidated"]
["Consolidated","In local currency","11,970,790","11,191,156"]
["Consolidated","In foreign currency","6,548,218","6,683,366"]
["Consolidated","Energisa Consolidated","18,519,008","17,874,522"]

{"sheet":"Debêntures","index":18,"n_rows":161,"n_cols":15,"rows_kept":161,"cut":false,"hidden":false,"merged":[]}
[null,null,"Debêntures"]
[]
[]
[]
[]
[]
[]
[]
["Empresa","Empresa2","Operações","31/12/2024","31/12/2023","Emissão","Nº de Titulos Emitidos / circulação","Rendimentos ( % a.a)","Encargos Swap Ponta Passiva (% a.a.)","Vencimento","Amortização do principal","Taxa efetiva de juros ( % a.a.)"," (Taxa efetiva de SWAP) ( % a.a)(4)","Garantias (1)","Covenants"]
["ESA"]
["ESA"]
["ESA"]
["ESA"]
["ESA","ESA","ESA"]
["ESA","ESA","Debêntures 9ª Emissão 3ª Série",32626,31469,43023,"2472 / 2472","IPCA + 5.11%","-",46661,"Final",4.0500000000000001E-2,"-","R",1]
["ESA","ESA","Debêntures 11ª Emissão",728710,703649,43570,"500000 / 500000","IPCA + 4.62%","-",46113,"Final",3.9399999999999998E-2,"-","SG",1]
["ESA","ESA","Debêntures 13ª Emissão",10736,11076,44068,"576396 / 576396","CDI + 2.30%","-",45870,"Anual a partir de ago/23",3.56E-2,"-","SG",2]
["ESA","ESA","Debêntures 14ª Emissão 1ª Série",75095,72579,44119,"55000 / 55000","IPCA + 4.23%","-",46661,"Final",3.8399999999999997E-2,"-","SG",2]
["ESA","ESA","Debêntures 14ª Emissão 2ª Série",580889,561107,44119,"425000 / 425000","IPCA + 4.47%","CDI - 1,54",11232,"Anual a partir de out/28",3.9E-2,2.5999999999999999E-2,"SG",2]
["ESA","ESA","Debêntures 15ª Emissão 1ª Série",410731,395275,44484,"330000 / 330000","IPCA + 6.09%","-",11597,"Anual a partir de out/29",4.2900000000000001E-2,"-","SG",2]
["ESA","ESA","Debêntures 15ª Emissão 2ª Série",58609,56687,44484,"700000 / 700000","CDI + 1.64%","-",46296,"Final",3.4000000000000002E-2,"-","SG",2]
["ESA","ESA","Debêntures 15ª Emissão 3ª Série",318342,307784,44484,"300000 / 300000","CDI + 1.80%","-",47027,"Final",3.44E-2,"-","SG",2]
["ESA","ESA","Debêntures 16ª Emissão 1ª Série",361748,348081,44666,"309.383 / 309.383","IPCA + 6.16%","-",47209,"Anual a partir de abr/27",4.2999999999999997E-2,"-","SG",2]
["ESA","ESA","Debêntures 16ª Emissão 2ª Série",222994,214509,44666,"190.617 / 190.617","IPCA + 6.28%","-",11780,"Anual a partir de abr/30",4.3299999999999998E-2,"-","SG",2]
["ESA","ESA","Debêntures 16ª Emissão 3ª Série",264935,256331,44666,"250.000 / 250.000","CDI + 1.50%","-",46478,"Final",3.3599999999999998E-2,"-","SG",2]
["ESA","ESA","Debêntures 17ª Emissão 1ª Série",581783,562890,44854,"550.000 / 550.000","CDI + 1.50%","-",46661,"Final",3.3599999999999998E-2,"-","SG",2]
["ESA","ESA","Debêntures 17ª Emissão 2ª Série",211693,204745,44854,"200.000 / 200.000","CDI + 1.65%","-",47392,"Final",3.4000000000000002E-2,"-","SG",2]
["ESA","ESA","Debêntures 18ª Emissão 1ª Série",1410427,1364298,45097,"1.130.000 / 1.130.000","CDI + 1.60%","-",46174,"Final",3.39E-2,"-","SG",2]
["ESA","ESA","Debêntures 18ª Emissão 2ª Série",415354,401292,45097,"400.000 / 400.000","CDI + 2.10%","-",46905,"Final",3.5099999999999999E-2,"-","SG",2]
["ESA","ESA","Debêntures 19ª Emissão 1ª Série",199809,198001,45184,"184.299 / 184.299","IPCA + 6.17%","CDI + 0,65",11202,"Final",4.3099999999999999E-2,3.15E-2,"SG",2]
["ESA","ESA","Debêntures 19ª Emissão 2ª Série",1249843,1239364,45184,"1.152.701 / 1.152.701","IPCA + 6.45%","CDI + 0,90  / CDI 0,88  / CDI + 0,891",12298,"Final",4.3799999999999999E-2,3.2099999999999997E-2,"SG",2]
["ESA","ESA","Debêntures 19ª Emissão 3ª Série",502867,517557,45184,"500.000 / 500.000","CDI + 1.45%","-",46997,"Final",3.3500000000000002E-2,"-","SG",2]
["ESA","ESA","Debêntures 20ª Emissão 1ª Série",699151,672733,45397,"646.556 / 646.556","IPCA + 6.16%","CDI + 0,15%",11414,"Final",4.3099999999999999E-2,3.0300000000000001E-2,"SG",2]
["ESA","ESA","Debêntures 20ª Emissão 2ª Série",858880,825963,45397,"793.444 / 793.444","IPCA + 6.40%","CDI + 0,44%",14336,"Final",4.36E-2,3.1E-2,"SG",2]
["ESA","ESA","Debêntures 21ª Emissão 2ª Série",885053,906810,45539,"876.564 / 876-564","CDI + 0.80%","-",47362,"Final",3.1899999999999998E-2,2.9899999999999999E-2,"SG",2]
["ESA","ESA","Debêntures 22ª Emissão 2ª Série",758711,748977,45550,"730.000 / 730.000","IPCA + 6.44%","CDI + 0,04",12663,"Final",4.3700000000000003E-2,0.03,"SG",2]
["ESA","ESA","Debêntures 23ª Emissão 1ª Série",585682,"-",45713,"579.459 / 579.459","CDI + 0.80%","-",10990,"Final",3.1899999999999998E-2,"-","SG",2]
["ESA","ESA","Debêntures 23ª Emissão 2ª Série",324022,"-",45713,"320.541 / 320.541","CDI + 0.95%","-",11720,"Final",3.2300000000000002E-2,"-","SG",2]
["ESA","ESA","(-) Custos de captação",-43731,-42154,"-","-","-"]
["ESA","ESA","Marcação à Mercado de Dívida",-399483,-470783]
["ESA","ESA","Total ESA INDIVIDUAL",11305476,10088240]
["ESA","ESA","(Debêntures 18ª Emissão 1ª Série)(2)",-813511,-796656]
["ESA","ESA","Total ESA",10491965,9291584]
["ESE","ESE","ESE"]
["ESE","ESE","Debêntures 6ª Emissão",30953,30594,43358,"65000 / 65000","IPCA + 5.08%","-",45901,"Anual a partir de set/23",4.0500000000000001E-2,"-","A",1]
["ESE","ESE","Debêntures 11ª Emissão",81071,80327,44576,"68.000 / 68.000","IPCA + 5.74%","CDI + 0,509%",46569,"Final",4.2000000000000003E-2,3.1199999999999999E-2,"A",2]
["ESE","ESE","(-) Custos de captação",-837,-950]
["ESE","ESE","Total ESE",111187,109971]
["EPB","EPB","EPB"]
["EPB","EPB","Debêntures 5ª Emissão",64287,63542,43358,"135000 / 135000","IPCA + 5.08%","-",45901,"Anual a partir de set/23",4.0500000000000001E-2,"-","A",1]
["EPB","EPB","Debêntures 6ª Emissão 2ª Série",49868,48326,43626,"48000 / 48000","CDI + 0.83%","-",46174,"Final",3.2000000000000001E-2,"-","A",1]
["EPB","EPB","Debêntures 8ª Emissão",12809,13278,44068,"146933 / 146933","CDI + 2.30%","-",45870,"Anual a partir de set/23",3.56E-2,"-","A",2]
["EPB","EPB","Debêntures 11ª Emissão",75150,74512,44576,"63.000 / 63.000","IPCA + 6.01%","CDI + 0,755%",10959,"Semestral a partir de jan/29",4.2700000000000002E-2,3.1800000000000002E-2,"A",2]
["EPB","EPB","Debêntures 13ª Emissão 1ª Série",135976,130838,45397,"125.747 / 125.747","IPCA + 6.16%","CDI + 0,15%",11414,"Final",4.3099999999999999E-2,3.0300000000000001E-2,"A",2]
["EPB","EPB","Debêntures 13ª Emissão 2ª Série",188624,181395,45397,"174.253 / 174.253","IPCA + 6.40%","CDI + 0,44%",14336,"Semestral a partir de abr/37",4.36E-2,3.1E-2,"A",2]
["EPB","EPB","Debêntures 14ª Emissão",37119,38033,45539,"36.764 / 36.764","CDI + 0.80%","-",47362,"Final",3.1899999999999998E-2,"-","A",2]
["EPB","EPB","Debêntures 16ª Emissão 1ª Série",100167,"-",45741,"100.000 / 100.000","CDI + 0.80%","-",11018,"Final",3.1899999999999998E-2,"-","A",2]
["EPB","EPB","Debêntures 16ª Emissão 2ª Série",100169,"-",45741,"100.000 / 100.000","CDI + 0.95%","-",11749,"Final",3.2300000000000002E-2,"-","A",2]
["EPB","EPB","(-) Custos de captação",-1520,-1694]
["EPB","EPB","Total EPB",762649,548230]
["REDE ENERGIA","REDE ENERGIA","REDE ENERGIA"]
["REDE ENERGIA","REDE ENERGIA","Debêntures 4ª Emissão",93368,89964,40169,"370.000 / 0",0.01,"-",13089,"Final",0.01,2.5000000000000001E-3,"-","-"]
["REDE ENERGIA","REDE ENERGIA","Total REDE ENERGIA",93368,89964]
["EMS","EMS","EMS"]
["EMS","EMS","Debêntures 11ª Emissão",73812,72956,43358,"155000 / 155000","IPCA + 5.08%","-",45901,"Anual a partir de set/23",4.0500000000000001E-2,"-","A",1]
["EMS","EMS","Debêntures 14ª Emissão",6599,6807,44068,"139471 / 139471","CDI + 2.30%","-",45870,"Anual a partir de ago/23",3.56E-2,"-","A",2]
["EMS","EMS","Debêntures 16ª Emissão",398285,383297,44484,"320.000 / 320.000","IPCA + 6.09%","CDI + 0,85%",11597,"Anual a partir de out/29",4.2900000000000001E-2,3.2000000000000001E-2,"A",2]
["EMS","EMS","Debêntures 17ª Emissão",151958,156541,44795,"150.000 / 150.000","CDI + 1.60%","-",46600,"Anual a partir de out/26",3.39E-2,"-","A",2]
["EMS","EMS","Debêntures 21ª Emissão",429513,425967,45329,"400.000 / 400.000","IPCA + 6.11%","CDI + 0,72%",11355,"Final",4.2900000000000001E-2,3.1699999999999999E-2,"A",2]
["EMS","EMS","Debêntures 23ª Emissão",252881,259097,45539,"250.455 / 250.455","CDI + 0.80%","-",47362,"Final",3.1899999999999998E-2,2.9899999999999999E-2,"A",2]
["EMS","EMS","Debêntures 24ª Emissão",280619,277019,45550,"270.000 / 270.000","IPCA + 6.44%","CDI + 0,04%",12663,"Final",4.5600000000000002E-2,0.03,"A","NA"]
["EMS","EMS","Debêntures 25ª Emissão",196622,190556,45641,"190.000 / 190.0000","CDI + 0.80%","-",47453,"Final",3.1899999999999998E-2,"-","A","NA"]
["EMS","EMS","(-) Custos de captação",-7277,-7673,"-","-","-",null,"-","-","-",null,"-"]
["EMS","EMS","Total EMS",1783012,1764567]
["EMT","EMT","EMT"]
["EMT","EMT","Debêntures 9ª Emissão",183338,181212,43358,"385000 / 385000","IPCA + 5.08%","-",45901,"Anual a partir de set/23",4.0500000000000001E-2,"-","A",1]
["EMT","EMT","Debêntures 10ª Emissão 2ª Série",33786,32724,43626,"32500 / 32500","CDI + 1.05%","-",47270,"Anual a partir de jun/27",3.2500000000000001E-2,"-","A",1]
["EMT","EMT","Debêntures 12ª Emissão",12236,12623,44068,"381354 / 381354","CDI + 2.30%","-",45870,"Anual a partir de ago/23",3.56E-2,"-","A",2]
["EMT","EMT","Debêntures 13ª Emissão 1ª Série",82058,79309,44119,"60100 / 60100","IPCA + 4.23%",null,46661,"Final",3.8399999999999997E-2,"-","A",2]
["EMT","EMT","Debêntures 13ª Emissão 2ª Série",95539,92286,44119,"69900 / 69900","IPCA + 4.47%","CDI – 1,54%",11232,"Anual a partir de out/28",3.9E-2,2.5999999999999999E-2,"A",2]
["EMT","EMT","Debêntures 14ª Emissão",435624,419231,44484,"350000 / 350000","IPCA + 6.09%","CDI + 0,70%",11597,"Anual a partir de out/29",4.2900000000000001E-2,3.1699999999999999E-2,"A",2]
["EMT","EMT","Debêntures 15ª Emissão 1ª Série",192269,185005,44666,"164.437 / 164.437","IPCA + 6.16%","CDI + 0,717%",47209,"Anual a partir de abr/27",4.2999999999999997E-2,3.1699999999999999E-2,"A",2]
["EMT","EMT","Debêntures 15ª Emissão 2ª Série",111794,107541,44666,"95.563 / 95.563","IPCA + 6.28%","CDI + 0,880%",11780,"Anual a partir de abr/30",4.3299999999999998E-2,3.2099999999999997E-2,"A",2]
["EMT","EMT","Debêntures 17ª Emissão",429513,425967,45329,"400.000 / 400.000","IPCA + 6.11%","CDI + 0,7275%",11355,"Anual a partir de fev/30",4.2900000000000001E-2,3.1699999999999999E-2,"A",2]
["EMT","EMT","Debêntures 18ª Emissão",485861,470927,45397,"460.000 / 460.000","CDI + 0.75%","CDI + 0,880%",47209,"Anual a partir de abr/30",3.1800000000000002E-2,"-","A","NA"]
["EMT","EMT","Debêntures 20ª Emissão",117527,120421,45539,"116.404 / 116.404","CDI + 0.80%","-",47362,"Final",3.1899999999999998E-2,"-","A",2]
["EMT","EMT","Debêntures 22ª Emissão 1ª Série",743747,720801,45641,"718.000 / 718.000","CDI + 0.80%","-",47453,"Final",3.1899999999999998E-2,"-","A",2]
["EMT","EMT","Debêntures 22ª Emissão 2ª Série",271506,263034,45641,"262.000 / 262.000","CDI + 0.95%","-",11658,"Final",3.2300000000000002E-2,"-","A",2]
["EMT","EMT","Debêntures 22ª Emissão 3ª Série",209013,200729,45641,"200.000 / 200.000","IPCA + 7.03%","CDI – 0,67%",12754,"Final",4.5100000000000001E-2,2.8199999999999999E-2,"A",2]
["EMT","EMT","Debêntures 23ª Emissão Série Única",801333,"-",45741,"800.000 / 800.000","CDI + 0.75%","-",11018,"Final",3.1800000000000002E-2,"-","A",2]
["EMT","EMT","(-) Custos de captação",-8083,-8698]
["EMT","EMT","Total EMT",4197061,3303112]
["EMR","EMR","EMR"]
["EMR","EMR","Debêntures 10ª Emissão",23810,23534,43358,"50000 / 50000","IPCA + 5.08%","-",45901,"Anual a partir de set/23",4.0500000000000001E-2,"-","A",1]
["EMR","EMR","Debêntures 11ª Emissão 2º Série",37401,36244,43626,"36000 / 36000","CDI + 0.83%","-",46174,"Final",3.2000000000000001E-2,"-","A",1]
["EMR","EMR","Debêntures 14ª Emissão",60783,62617,44795,"60.000 / 60.000","CDI + 1.60%","-",46600,"Anual a partir de ago/26",3.39E-2,"-","A",2]
["EMR","EMR","Debêntures 1ª Emissão 2ª Série","-",27464,43876,"26300 / 26300","CDI + 1.15%","-",45689,"Final",3.2800000000000003E-2,"-","A",1]
["EMR","EMR","Debêntures 1ª Emissão 2ª Série",196622,190556,45641,"190.000 / 190.000","CDI + 0.80%","-",47453,"Final",3.1899999999999998E-2,"-","A",2]
["EMR","EMR","(-) Custos de captação",-194,-248]
["EMR","EMR","Total EMR",318422,340167]
["ETO","ETO","ETO"]
["ETO","ETO","Debêntures 4ª Emissão",114289,112963,43358,"240000 / 240000","IPCA + 5.08%","-",45901,"Anual a partir de out/23",4.0500000000000001E-2,"-","A",1]
["ETO","ETO","Debêntures 5ª Emissão 2ª Série",168882,163534,43626,"162404 / 162404","CDI + 1.15%","-",46174,"Final",3.2800000000000003E-2,"-","A",1]
["ETO","ETO","Debêntures 9ª Emissão","-",209043,44972,"200.000 / 200.000","CDI + 1.40%","-",45689,"Final",3.3399999999999999E-2,"-","A",2]
["ETO","ETO","Debêntures 12ª Emissão Série Única",323487,"-",45713,"320.000 / 320.000","CDI + 1.00%","-",10990,"Anual a partir de abr/38",3.2399999999999998E-2,"-","A",2]
["ETO","ETO","(-) Custos de captação",-1516,-603]
["ETO","ETO","Total ETO",605142,484937]
["ESS","ESS","ESS"]
["ESS","ESS","Debêntures 4ª Emissão",33334,32948,43358,"70000 / 70000","IPCA + 5.08%","-",45901,"Anual a partir de set/23",4.0500000000000001E-2,"-","A",1]
["ESS","ESS","Debêntures 5ª Emissão","-",62654,43876,"60000 / 60000","CDI + 1.15%","-",45689,"Final",3.2800000000000003E-2,"-","A",1]
["ESS","ESS","Debêntures 7ª Emissão",96638,95838,44576,"81.000 / 81.000","IPCA + 6.10%","CDI + 0,814%",11689,"Anual a partir de jan/30",4.2900000000000001E-2,3.1899999999999998E-2,"A",2]
["ESS","ESS","Debêntures 8ª Emissão",121566,125233,44795,"120.000 / 120.000","CDI + 1.60%","-",46600,"Anual a partir de ago/26",3.39E-2,"-","A",2]
["ESS","ESS","Debêntures 9ª Emissão",166598,170693,45539,"165.000 / 165.000","CDI + 0.80%","-",47362,"Anual a partir de ago/27",3.1899999999999998E-2,"-","A","NA"]
["ESS","ESS","(-) Custos de captação",-86,-129]
["ESS","ESS","Total ESS",418050,487237]
["ETE","ETE","ETE"]
["ETE","ETE","Debêntures 1ª Emissão 1ª Série",108879,105062,43449,"75500 / 75500","IPCA + 4.92%","-",45992,"Final",4.0099999999999997E-2,"-","F",1]
["ETE","ETE","Debêntures 1ª Emissão 2ª Série",74257,71618,43449,"51462 / 51462","IPCA + 5.14%","105,15% CDI",47088,"Anual a partir de dez/26",4.0599999999999997E-2,3.1399999999999997E-2,"F",1]
["ETE","ETE","Debêntures 1ª Emissão 3ª Série",177459,171217,43449,"123038 / 123038","IPCA + 4.98%","-",45992,"Final",4.02E-2,"-","F",1]
["ETE","ETE","Debêntures 2ª Emissão 1ª Série",78372,75746,44119,"57.400 / 57.400","IPCA + 4.23%","-",46661,"Final",5.8700000000000002E-2,"-","A",2]
["ETE","ETE","Debêntures 2ª Emissão 2ª Série",112897,109053,44119,"82600 / 82600","IPCA + 4.47%","CDI -1,54%",11232,"Anual a partir de out/28",3.9E-2,2.5999999999999999E-2,"A",2]
["ETE","ETE","(-) Custos de captação",-2466,-2697]
["ETE","ETE","Total ETE",549398,529999]
["ERO","ERO","ERO"]
["ERO","ERO","Debêntures 9ª Emissão",295873,286710,45397,"280.000 / 280.000","CDI + 0.85%","-",47209,"Anual a partir de out/29",3.2000000000000001E-2,"-","A",2]
["ERO","ERO","Debêntures 12ª Emissão 1ª Série",360611,349359,45641,"348.500 / 348.500","CDI + 0.95%","-",47453,"Final",3.2300000000000002E-2,"-","A",2]
["ERO","ERO","Debêntures 12ª Emissão 2ª Série",53310,51629,45641,"51.500 / 51.500","CDI + 1.10%","-",11658,"Anual a partir de dez/30",3.2599999999999997E-2,"-","A",2]
["ERO","ERO","(-) Custos de captação",-764,-811]
["ERO","ERO","Total ERO",709030,686887]
["EAC","EAC","EAC"]
["EAC","EAC","Debêntures 3ª Emissão",145079,140553,45641,"140.000 / 140.000","CDI + 0.95%","-",47453,"Final",3.2199999999999999E-2,"-","A",2]
["EAC","EAC","(-) Custos de captação",-525,-464]
["EAC","EAC","Total EAC",144554,140089]
["ALSOL","ALSOL","ALSOL"]
["ALSOL","ALSOL","Debêntures 2ª Emissão","-",134910,44270,"130000 / 130000","CDI + 2.35%","-",45717,"Final",3.5700000000000003E-2,"-","A","NA"]
["ALSOL","ALSOL","(-) Custos de captação","-",-49]
["ALSOL","ALSOL","Total ALSOL",0,134861]
["LTTE","LTTE","LTTE"]
["LTTE","LTTE","Debêntures 5ª Emissão",507520,489540,44119,"410.000 / 410.000","IPCA + 5.09%","-",14154,"Anual a partir de out/22",4.0500000000000001E-2,"-","A",2]
["LTTE","LTTE","(-) Custos de captação",-23703,-24139]
["LTTE","LTTE","Total LTTE",483817,465401]
["LTTE","LTTE","LXTE"]
["LTTE","LTTE","Debêntures 1ª Emissão",476475,466274,40935,"602.447.753 / 602.447.753","TJLP + 1.00%","-",11232,"Semestral a partir de abr/15",2.18E-2,"-","R + S + B","ND"]
["LTTE","LTTE","Debêntures 2ª Emissão (3)",165569,159432,44284,"120.000 / 120.000","IPCA + 5.83%","-",13424,"Anual a partir de abr/23",4.2299999999999997E-2,"-","A",2]
["LTTE","LTTE","(-) Custos de captação",-9772,-10122]
["LXTE","LXTE","Total LXTE",632272,615584]
["LMTE","LMTE","LMTE"]
["LMTE","LMTE","Debêntures 3ª Emissão (3)",448285,438687,40935,"569.568.025 / 569.568.025","TJLP + 1.00%","-",11232,"Semestral a partir de out/22",6.4399999999999999E-2,"-","SG","ICSD"]
["LMTE","LMTE","(-) Custos de captação",-5488,-5733]
["LMTE","LMTE","Total LMTE",442797,432954]
["Consolidado","Consolidado"]
["Consolidado","Consolidado","TOTAL",22248169,20002491]
["Consolidado","Consolidado","(-) Custos de captação (deb. Espelho)",-199143,-200558]
["Consolidado","Consolidado","(-) Custos de captação (deb. Não espelho)",-105962,-106164]
["Consolidado","Consolidado","Total dos (-) Custos de captação",-305105,-306722]
["Consolidado","Consolidado","Marcação à Mercado de Dívida",-695002,-900755]
["Consolidado","Consolidado","Total em moeda nacional",21248062,18795014]
["Consolidado","Consolidado","CONSOLIDADO",21248062,18795014]
[]
[null,"Veja a nota completa no site ri.energisa.com.br"]
[null,"Central de Resultados - Energisa"]

{"sheet":"Debentures_","index":19,"n_rows":148,"n_cols":14,"rows_kept":148,"cut":false,"hidden":false,"merged":[[4,1,4,2]]}
[null,null,"Debentures"]
[]
[]
[]
[]
[]
[]
[]
["Company","Operations","06/30/2024","12/31/2023","Emissions","No. Securities Issued / free float","Yields (% p.a.)","Swap Charges Short Position (% p.a.)","Maturity","Amortization of principal","Effective interest rate (% p.a.)"," (Effective SWAP rate) (% p.a.)(4)","Security (1)","Covenants"]
["ESA"]
["ESA"]
["ESA"]
["ESA"]
["ESA","ESA"]
["ESA","Debentures 8th Issuance/Series 2","-",254.935,"06/15/2017","177,348 / 177,348","IPCA + 5.66% ","-","2024-06-01","Final","6.22%"," -","R",1]
["ESA","Debentures 9th Issuance Series 2",16.948,16.097999999999999,"10/15/2017","1,328 / 1,328","IPCA + 4.71% ","-","OCT/24","Final","5.76%"," -","R",1]
["ESA","Debentures 9th Issuance Series 3",31.623000000000001,29.981999999999999,"10/15/2017","2,472 / 2,472","IPCA + 5.11% ","-","OCT/27","Final","5.95%"," -","R",1]
["ESA","Debentures 11th Issuance",674.31500000000005,669.93600000000004,"04/15/2019","500,000 / 500,000","IPCA + 4.62% ","-","APR/26","Final","5.72%"," -","SG",1]
["ESA","Debentures 13th Issuance",400.86799999999999,402.88200000000001,"08/25/2020","576,396 / 576,396","CDI + 2.30% ","-","AGM/25","Annual from Aug/23","6.36%"," -","SG",2]
["ESA","Debentures 14th Issuance Series 1",71.182000000000002,69.152000000000001,"10/15/2020","55,000 / 55,000","IPCA + 4.23% ","-","OCT/27","Final","5.52%"," -","SG",2]
["ESA","Debentures 14th Issuance Series 2",550.30499999999995,534.60900000000004,"10/15/2020","425,000 / 425,000","IPCA + 4.47% ","-","OCT/30","Annual from Oct/28","5.64%"," -","SG",2]
["ESA","Debentures 15th Issuance Series 1",387.666,376.58600000000001,"10/15/2021","330,000 / 330,000","IPCA + 6.09% ","-","OCT/31","Annual from Oct/29","6.43%"," -","SG",2]
["ESA","Debentures 15th Issuance Series 2",716.95,718.83399999999995,"10/15/2021","700,000 / 700,000","CDI + 1.64% ","-","OCT/26","Final","6.04%"," -","SG",2]
["ESA","Debentures 15th Issuance Series 3",307.36399999999998,308.17,"10/15/2021","300,000 / 300,000","CDI + 1.80% ","-","OCT/28","Final","6.12%"," -","SG",2]
["ESA","Debentures 16th Issuance Series 1",341.38,331.62200000000001,"04/15/2022","309,383 / 309,383","IPCA + 6.16% ","-","APR/29","Annual from Apr/27","6.46%"," -","SG",2]
["ESA","Debentures 16th Issuance Series 2",210.38,204.36600000000001,"04/15/2022","190,617 / 190,617","IPCA + 6.28% ","-","APR/32","Annual from Apr/30","6.52%"," -","SG",2]
["ESA","Debentures 16th Issuance Series 3",255.98099999999999,256.65499999999997,"04/15/2022","250,000 / 250,000","CDI + 1.50% ","-","APR/27","Final","5.97%"," -","SG",2]
["ESA","Debentures 17th Issuance Series 1",561.86199999999997,563.44100000000003,"10/20/2022","550,000 / 550,000","CDI + 1.50% ","-","OCT/27","Final","5.97%"," -","0.00",2]
["ESA","Debentures 17th Issuance Series 2",204.37,204.94399999999999,"10/20/2022","200,000 / 200,000","CDI + 1.65% ","-","OCT/29","Final","6.04%"," -","0.00",2]
["ESA","Debentures 18th Issuance Series 1","1,284,263","1,211,040","06/20/2023","1,130,000 / 1,130,000","CDI + 1.60% ","-","2028-06-01","Final","6.02%"," -","SG",2]
["ESA","Debentures 18th Issuance Series 2",401.142,401.24900000000002,"06/20/2023","400,000 / 400,000","CDI + 2.10% ","-","2028-06-01","Final","6.26%"," -","SG",2]
["ESA","Debentures 19th Issuance Series 1",194.143,187.566,"09/15/2023","184,299 / 184,299","IPCA + 6.17% ","CDI + 0.65% ","SEP/30","Final","6.47%","5.54%","SG",2]
["ESA","Debentures 19th Issuance Series 2","1,215,204","1,173,739","09/15/2023","1,152,701 / 1,152,701","IPCA + 6.45% ","CDI + 0.90% / CDI 0.88% / CDI + 0.891% ","SEP/33","Final","6.61%","5.67%","SG",2]
["ESA","Debentures 19th Issuance Series 3",516.66399999999999,512.44399999999996,"09/15/2023","500,000 / 500,000","CDI + 1.45% ","-","SEP/28","Final","5.94%","- ","SG",2]
["ESA","Debentures 20th Issuance Series 1",657.596,"-","04/15/2024","646,556 / 646,556","IPCA + 6.16% ","CDI + 0.15%","APR/31","Final","6.46%","5.22% ","SG",2]
["ESA","Debentures 20th Issuance Series 2",807.274,"-","04/15/2024","793,444 / 793,444","IPCA + 6.40% ","CDI + 0.44%","APR/39","Final","6.58%"," 5.44%","SG",2]
["ESA","(-) Funding costs ",-25.626000000000001,-29.498999999999999]
["ESA","Mark-to-market of debt",-73.965000000000003,113.511]
["ESA","Total INDIVIDUAL ESA","9,707,889","8,512,262"]
["ESA","(Debentures 18th Issuance Series 1) (2)","(1,103,651)","(1,171,971)"]
["ESA"," Total ESA","8,604,238","7,340,291"]
["ESE","ESE"]
["ESE","Debentures 6th issuance",59.999000000000002,58.286000000000001,"09/15/2018","65,000 / 65,000","IPCA + 5.08% ","103.70% CDI ","Sep/25","Annual from Sep/23","5.94%","5.22%","A",1]
["ESE","Debentures 7th issuance","-",50.307000000000002,43744,"50,000 / 50,000","CDI + 0.73% ","-","2024-06-01","Final","5.58%","-","A",1]
["ESE","Debentures 11th Issuance ",78.710999999999999,76.478999999999999,"01/15/2022","68,000 / 68,000","IPCA + 5.74% ","CDI + 0.509% ","2027-07-01","Final","6.26%","5.47%","A",2]
["ESE","(-) Funding costs ",-1.175,-1.4370000000000001]
["ESE","Total ESE",137.535,183.63499999999999]
["EPB","EPB"]
["EPB","Debentures 5th Issuance",124.613,121.05500000000001,"09/15/2018","135,000 / 135,000","IPCA + 5.08% ","103.70% CDI ","Sep/25","Annual from Sep/23","5.94%","5.22%","A",1]
["EPB","Debentures 6th Issuance Series 1","-",72.441999999999993,43744,"72,000 / 72,000","CDI + 0.73% ","-",45444,"Final","5.58%","-","A",1]
["EPB","Debentures 6th Issuance Series 2",48.286999999999999,48.296999999999997,43744,"48,000 / 48,000","CDI + 0.83% ","-",46174,"Final","5.63%","-","A",1]
["EPB","Debentures 8th Issuance",102.188,102.702,"08/25/2020","146,933 / 146,933","CDI + 2.30% ","-","Aug/25","Annual from Sep/23","6.36%","-","A",2]
["EPB","Debentures 11th Issuance",73.010000000000005,70.94,"01/15/2022","63,000 / 63,000","IPCA + 6.01% ","CDI + 0.755% ",10959,"Semiannual from Jan/29","6.39%","5.60%","A",2]
["EPB","Debentures 13th Issuance Series 1",127.89400000000001,"-","04/15/2024","125,747 / 125,747","IPCA + 6.16% ","CDI + 0.755% ","Apr/31","Final","6.46%","5.29%","A","NA"]
["EPB","Debentures 13th Issuance Series 2",177.29,"-","04/15/2024","174,253 / 174,253","IPCA + 6.40% ","CDI + 0.755% ","Apr/39","Semiannual as from Apr/37","6.58%","5.44%","A","NA"]
["EPB","(-) Funding costs ",-2.0409999999999999,-2.4300000000000002]
["EPB","Total EPB",651.24099999999999,413.00599999999997]
["Rede Energia","REDE ENERGIA"]
["Rede Energia","Debentures 4th Issuance",87.138999999999996,80.992999999999995,"12/22/2009","370,000 / 0","1.00%","-"," Nov / 35","Final","1.00%","0.25%","-","-"]
["Rede Energia","Total REDE ENERGIA",87.138999999999996,80.992999999999995]
["EMS","EMS"]
["EMS","Debentures 11th Issuance",143.07400000000001,138.99,"09/15/2018","155,000 / 155,000","IPCA + 5.08% ","103.70% CDI ","Sep/25","Annual from Sep/23","5.94%","5.22%","A",1]
["EMS","Debentures 12th Issuance","-",110.675,43744,"110,000 / 110,000","CDI + 0.73% ","-","2024-06-01","Final","5.58%","-","A",1]
["EMS","Debentures 14th Issuance",96.998999999999995,97.486000000000004,"08/25/2020","139,471 / 139,471","CDI + 2.30% ","-","Aug/25","Annual from Aug/23","6.36%","-","A",2]
["EMS","Debentures 16th Issuance",375.91800000000001,365.17500000000001,"10/15/2021","320,000 / 320,000","IPCA + 6.09% ","CDI + 0.85% ","Oct/31","Annual from Oct/29","6.43%","5.64%","A",2]
["EMS","Debentures 17th Issuance",156.26599999999999,157.16499999999999,"08/22/2022","150,000 / 150,000","CDI + 1.60% ","-","Aug/27","Annual from Oct/26","6.02%","-","A",2]
["EMS","Debentures 18th Issuance",208.70699999999999,209.98099999999999,"02/15/2023","200,000 / 200,000","CDI + 1.40% ","-","Feb/25","Final","5.92%","-","A",2]
["EMS","Debentures 21st issuance",417.96300000000002,"-",45475,"400,000 / 400,000","IPCA + 6.11% ","-","Feb/31","Final","6.44%","-","A",2]
["EMS","(-) Funding costs ",-8.7129999999999992,-9.7420000000000009]
["EMS","Total EMS","1,390,214","1,069,730"]
["EMT","EMT"]
["EMT","Debentures 9th Issuance ",355.37700000000001,345.233,"09/15/2018","385,000 / 385,000","IPCA + 5.08% ","103.70% CDI ","Sep/25","Annual from Sep/23","5.94%","5.22%","A",1]
["EMT","Debentures 10th Issuance Series 1","-",118.22,43744,"117,500 / 117,500","CDI + 0.73% ","-","2024-06-01","Final","5.58%","-","A",1]
["EMT","Debentures 10th Issuance Series 2",32.698,32.704999999999998,43744,"32,500 / 32,500","CDI + 1.05% ","-","2029-06-01","Annual from Jun/27","5.74%","-","A",1]
["EMT","Debentures 12th Issuance",265.22199999999998,266.55500000000001,"08/25/2020","381,354 / 381,354","CDI + 2.30% ","-","Aug/25","Annual from Aug/23","6.36%","-","A",2]
["EMT","Debentures 13th Issuance Series 1",77.781999999999996,75.563999999999993,"10/15/2020","60,100 / 60,100","IPCA + 4.23% ","CDI + 0.835% ","Oct/27","Final","5.52%","5.22%","A",2]
["EMT","Debentures 13th Issuance Series 2",90.509,87.927999999999997,"10/15/2020","69,900 / 69,900","IPCA + 4.47% ","CDI + 1.78% ","Oct/30","Annual from Oct/28","5.64%","6.11%","A",2]
["EMT","Debentures 14th Issuance",411.161,399.41,"10/15/2021","350,000 / 350,000","IPCA + 6.09% ","CDI + 0.705% ","Oct/31","Annual from Oct/29","6.43%","5.62%","A",2]
["EMT","Debentures 15th Issuance Series 1",181.44300000000001,176.25700000000001,"04/15/2022","164,437 / 164,437","IPCA + 6.16% ","CDI + 0.717% ","Apr/29","Annual from Apr/27","6.46%","5.58%","A",2]
["EMT","Debentures 15th Issuance Series 2",105.471,102.456,"04/15/2022","95,563 / 95,563","IPCA + 6.28% ","CDI + 0.880% ","Apr/32","Annual from Apr/30","6.52%","5.66%","A",2]
["EMT","Debentures 17th Issuance",417.96300000000002,"-",45475,"400,000 / 400,000","IPCA + 6.11% ","CDI + 0.880% ","Feb/31","Annual from Feb/30","6.44%","-","A",2]
["EMT","Debentures 18th Issuance",467.45299999999997,"-","04/15/2024","460,000 / 460,000","CDI + 0.75% ","CDI + 0.880% ","Apr/29","Annual from Apr/30","5.59%","-","A","NA"]
["EMT","(-) Funding costs ",-12.8,-16.635000000000002]
["EMT","Total EMT","2,392,279","1,587,693"]
["EMR","EMR"]
["EMR","Debentures 10th Issuance",46.152999999999999,44.835999999999999,"09/15/2018","50,000 / 50,000","IPCA + 5.08% ","103.70% CDI ","Sep/25","Annual from Sep/23","5.94%","5.22%","A",1]
["EMR","Debentures 11th Issuance Series 1","-",34.207999999999998,43744,"34,000 / 34,000","CDI + 0.73% ","-","2024-06-01","Final","5.58%","-","A",1]
["EMR","Debentures 11th Issuance Series 2",36.215000000000003,36.222999999999999,43744,"36,000 / 36,000","CDI + 0.83% ","-","2026-06-01","Final","5.63%","-","A",1]
["EMR","Debentures 14th Issuance",62.506999999999998,62.866,"08/22/2022","60,000 / 60,000","CDI + 1.60% ","-","Aug/27","Annual from Aug/26","6.02%","-","A",2]
["EMR","Debentures 1st Issuance Series 2",27.42,27.587,"02/15/2020","26,300 / 26,300","CDI + 1.15% ","-","Feb/25","Final","5.79%","-","A",2]
["EMR","(-) Funding costs ",-361,-496]
["EMR","Total EMR",171.934,205.22399999999999]
["ETO","ETO"]
["ETO","Debentures 4th Issuance",221.53399999999999,215.21100000000001,"09/15/2018","240,000 / 240,000","IPCA + 5.08% ","103.70% CDI ","Sep/25","Annual from Oct/23","5.94%","5.22%","A",1]
["ETO","Debentures 5th Issuance Series 1","-",239.08,43744,"237,596 / 237,596","CDI + 0.95% ","-","2024-06-01","Final","5.69%","-","A",1]
["ETO","Debentures 5th Issuance Series 2",163.40299999999999,163.435,43744,"162,404 / 162,404","CDI + 1.15% ","-","2026-06-01","Final","5.79%","-","A",1]
["ETO","Debentures 9th Issuance",208.70699999999999,209.98099999999999,"02/15/2023","200,000 / 200,000","CDI + 1.40% ","-","Feb/25","Final","5.92%","-","A",2]
["ETO","(-) Funding costs ",-1.1120000000000001,-1.74]
["ETO","Total ETO",592.53200000000004,825.96699999999998]
["ESS","ESS"]
["ESS","Debentures 4th Issuance",64.614000000000004,62.77,"09/15/2018","70,000 / 70,000","IPCA + 5.08% ","103.70% CDI ","Sep/25","Annual from Sep/23","5.94%","5.22%","A",1]
["ESS","Debentures 5th Issuance",62.555,62.936999999999998,"02/15/2020","60,000 / 60,000","CDI + 1.15% ","-","Feb/25","Final","5.79%","-","A",1]
["ESS","Debentures 7th issuance",93.905000000000001,91.242000000000004,"01/15/2022","81,000 / 81,000","IPCA + 6.10% ","CDI + 0.814% ","1932-01-01","Annual from Jan/30","6.43%","5.63%","A",2]
["ESS","Debentures 8th Issuance",125.01300000000001,125.732,"08/22/2022","120,000 / 120,000","CDI + 1.60% ","-","Aug/27","Annual from Aug/26","6.02%","-","A",2]
["ESS","Debentures 9th Issuance",156.58699999999999,157.54300000000001,"02/15/2023","150,000 / 150,000","CDI + 1.50% ","-","Feb/26","Annual from Aug/26","5.97%","-","A",2]
["ESS","(-) Funding costs ",-542,-737]
["ESS","Total ESS",502.13200000000001,499.48700000000002]
["ETE","ETE"]
["ETE","Debentures 1st Issuance Series 1",103.02,100.099,"12/15/2018","75,500 / 75,500","IPCA + 4.92% ","104.25% CDI","Dec/25","Final","5.86%","5.22%","F",1]
["ETE","Debentures 1st Issuance Series 2",70.224999999999994,68.233999999999995,"12/15/2018","51,462 / 51,462","IPCA + 5.14% ","105.15% CDI","Dec/28","Annual from Dec/26","5.97%","5.22%","F",1]
["ETE","Debentures 1st Issuance Series 3",171.94900000000001,163.12899999999999,"12/15/2018","123,038 / 123,038","IPCA + 4.98% ","104.50% CDI","Dec/25","Final","5.89%","5.22%","F",1]
["ETE","Debentures 2nd Issuance Series 1",74.287999999999997,72.168999999999997,"00/01/00","57,400 / 57,400","IPCA + 4.23% ","CDI + 0.835%","Oct/27","Final","5.52%","5.64%","A",2]
["ETE","Debentures 2nd Issuance Series 2",106.953,103.90300000000001,"10/15/2020","82,600 / 82,600","IPCA + 4.47% ","CDI + 1.78%","Oct/30","Annual from Oct/28","5.64%","6.11%","A",2]
["ETE","Debentures 3rd issuance","-",312.786,44319,"300,000 / 300,000","CDI + 1.80% ","                                - ","2024-03-01","Final","6.12%","-","A",2]
["ETE","(-) Funding costs ",-8.5139999999999993,-9.407]
["ETE","Total ETE",517.92100000000005,810.91300000000001]
["ERO","ERO"]
["ERO","Debentures 5th Issuance  ","-",301.38600000000002,"06/18/2021","300,000 / 300,000","CDI + 1.90% ","-","2024-06-01","Final","6.17%","-","A",2]
["ERO","Debentures 9th Issuance  ",284.57900000000001,"-","04/15/2024","280,000 / 280,000","CDI + 0.85% ","-","Apr/29","Annual from Oct/29","5.64%","5.22%","A","NA"]
["ERO","(-) Funding costs ",-904,"-"]
["ERO","Total ERO",283.67500000000001,301.38600000000002]
["ALSOL","ALSOL"]
["ALSOL","Debentures 1st Issuance ",102.56,102.81399999999999,"10/23/2019","100,000 / 100,000","CDI + 1.20% ","-","Oct/24","Final","5.82%","-","A",2]
["ALSOL","Debentures 2nd issuance ",134.672,135.214,"03/15/2021","130,000 / 130,000","CDI + 2.35% ","-","2025-03-01","Final","6.39%","-","A","NA"]
["ALSOL","(-) Funding costs ",-173,-310]
["ALSOL","Total ALSOL",237.059,237.71799999999999]
["LTTE","LTTE"]
["LTTE","Debentures 5th Issuance",518.74800000000005,491.87599999999998,43932,"410,000 / 410,000","IPCA + 5.09% ","-","Oct/38","Annual from Oct/22","5.94%","-","R + S ","NA"]
["LTTE","(-) Funding costs ",-25.012,-25.884]
["LTTE","Total LTTE",493.73599999999999,465.99200000000002]
["LXTE","LXTE"]
["LXTE","Debentures 1st Issuance ",487.56299999999999,508.37299999999999,"01/27/2012","602,447,753 / 602,447,753","TJLP + 1.00% ","-","Oct/30","Semiannual as from Apr/15","3.44%","-","R + S + B","ICSD"]
["LXTE","Debentures 2nd Issuance (3)",151.892,156.501,"03/29/2021","120,000 / 120,000","IPCA + 5.83% ","-","Oct/36","Annual from Apr/23","6.30%","-","R + A ","NA"]
["LXTE","(-) Funding costs ",-10.821999999999999,-11.522]
["LXTE"," Subtotal LXTE ",628.63300000000004,653.35199999999998]
["LXTE","(Debentures 2nd Issuance) (2)",-36.929000000000002,-34.97]
["LXTE"," Total LXTE ",591.70399999999995,618.38199999999995]
["LMTE","LMTE"]
["LMTE","Debentures 3rd issuance (3)",458.71800000000002,478.29500000000002,"01/27/2012","569,568,025 / 569,568,025","TJLP + 1.00% ","-","Oct/30","Semiannual as from Apr/15","3.44%","-","SG","ICSD"]
["LMTE","(-) Funding costs ",-6.2249999999999996,-6.7160000000000002]
["LMTE","Total LMTE",452.49299999999999,471.57900000000001]
["LMTE","TOTAL","17,283,817","15,115,040"]
["Consolidado","(-) Funding costs (Mirror debentures)",-153.69300000000001,-64.638999999999996]
["Consolidado","(-) Funding costs (Non-mirror debentures)",-104.02,-116.55500000000001]
["Consolidado","Total (-) Funding costs ",-257.71300000000002,-181.19399999999999]
["Consolidado","Mark-to-market of debt",-139.41800000000001,328.12599999999998]
["Consolidado","Total local currency","16,886,686","15,261,972"]
["Consolidado","CONSOLIDATED","16,886,686","15,261,972"]

{"sheet":"Mercado","index":20,"n_rows":418,"n_cols":61,"rows_kept":418,"cut":false,"hidden":false,"merged":[]}
[null,null,"Mercado"]
[]
[]
[]
[]
["Consolidado","Coluna2","Coluna3","Coluna4","Coluna5","Coluna6"]
["Consolidado","Inserir Período Comparativo para essa planilha --->"]
["Consolidado","MWh",{"$f":"IF(C7=\"\",PeríodoAtual,C7)","v":"1T25"},{"$f":"IF(D7=\"\",PeríodoAtual_anoanterior,D7)","v":"1T24"},"Var (%)","Var (MWh)",null,null,"1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
["Consolidado"]
["Consolidado","Consolidado",null,null,null,null,null,"Consolidado",{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018",{"$f":"20&RIGHT(AI12,2)","v":"2018"},"2018","2019","2019","2019","2019",{"$f":"20&RIGHT(AO12,2)","v":"2020"},{"$f":"20&RIGHT(AP12,2)","v":"2020"},"2020",{"$f":"20&RIGHT(AR12,2)","v":"2020"},"2021","2021","2021","2021","2022","2022","2022",{"$f":"20&RIGHT(AZ12,2)","v":"2022"},{"$f":"20&RIGHT(BA12,2)","v":"2023"},"2024","2023",{"$f":"20&RIGHT(BD8,2)","v":"2023"},"2024",{"$f":"20&RIGHT(BF8,2)","v":"2024"},{"$f":"20&RIGHT(BG8,2)","v":"2024"},{"$f":"20&RIGHT(BH8,2)","v":"2024"},{"$f":"20&RIGHT(BI8,2)","v":"2025"}]
["Consolidado"]
["Consolidado"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},"1T23",{"$f":"BB8","v":"2T23"},"3T23",{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["Consolidado",null,null,null,null,null,null,"Valores em  "]
["Consolidado"]
["Consolidado"]
["Consolidado","Residencial",{"$f":"INDEX($H$12:$BR$42,MATCH($B16,$H$12:$H$42,0),MATCH(C$12,$H$12:$BR$12,0),1)","v":4540772.8062397912},{"$f":"INDEX($H$12:$CG$42,MATCH($B16,$H$12:$H$42,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":4408344.8118620496},{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":3.0040298576781588},{"$f":"C16-D16","v":132427.99437774159},null,"Residencial",{"$f":"I50+I84+I118+I152+I186+I220+I254+I288+I322+I390+I356","v":2292754.5480000004},2315515.1410000003,2319184.2069999999,2560653.7879999997,2558141.7280000001,2525453.841,2472599.1090000002,2720023.1300000004,2778216.4356699996,2696298.5343300002,2667918.6839999999,2954563.8909999998,2949380.5070000002,2772685.0750000002,2729641.2379999999,3022811.5309999995,3028251.1,2897765.2909999997,2771665.2810000004,2986506.4720000001,{"$f":"AC50+AC84+AC118+AC152+AC186+AC220+AC254+AC288+AC322+AC390+AC356","v":3048910.8449999997},3014475.4350000001,2923688.1420000005,3179977.7280000001,3190616.3639999996,3081058.5690000001,2914224.8479999998,3280071.8319999999,3392352.5129999998,3222843.5669999998,3152873.5379999997,3499418.392,{"$f":"AO50+AO84+AO118+AO152+AO186+AO220+AO254+AO288+AO322+AO390+AO356","v":3557342.8290000004},3379873.7270000004,3338555.3990000002,{"$f":"AR50+AR84+AR118+AR152+AR186+AR220+AR254+AR288+AR322+AR390+AR356","v":3928129.202},3596034.1660000002,3539501.4109999998,3388120.32,3721208.0039999997,3753539.5486280466,3510772.0530865118,3462201.5958834141,{"$f":"AZ50+AZ84+AZ118+AZ152+AZ186+AZ220+AZ254+AZ288+AZ322+AZ390+AZ356","v":3821921.8002084177},{"$f":"BA50+BA118+BA186+BA220+BA254+BA288+BA322+BA356+BA390","v":3749336.7486837269},{"$f":"BB50+BB118+BB186+BB220+BB254+BB288+BB322+BB356+BB390","v":3721765.9311777647},3716051.9645583602,4473807.9901171746,4408344.8118620496,{"$f":"BF50+BF118+BF186+BF220+BF254+BF288+BF322+BF356+BF390","v":4300045.9932693755},{"$f":"BG50+BG118+BG186+BG220+BG254+BG288+BG322+BG356+BG390","v":3980445.784931527},{"$f":"BH50+BH118+BH186+BH220+BH254+BH288+BH322+BH356+BH390","v":4624967.0765220178},{"$f":"BI50+BI118+BI186+BI220+BI254+BI288+BI322+BI356+BI390","v":4540772.8062397912}]
["Consolidado","Comercial",1196878.4584927051,1368601.3631889701,-12.547328193224539,-171722.904696265,null,"Comercial",1371535.49129,1348125.5805899997,1345430.8319999999,1461161.0310000002,1456111.736,1439560.7389999998,1398471.5119999999,1529014.86,1565443.6339999998,1524551.8570000001,1508894.781,1667641.3860000002,1645083.7420000003,1575475.173,1551093.6030000001,1666427.2580000001,1640749.9480000001,1561047.09,1467615.6209999998,1530297.7750000001,1577363.5390000003,1530136.3669999999,1471201.183,1565554.9449999998,1580238.054,1533052.7620000001,1452586.6109999998,1598432.787,1641569.5730000001,1578881.8019999997,1526363.9850000001,1634871.8430000001,1621645.6530000002,1269273.7139999999,1317847.4630000002,1542001.1379999998,1410825.5490000001,1351080.6570000001,1327179.7069999999,1454615.7560000001,1452263.4918959984,1374978.1454912941,1325228.0490560001,1385319.7846701827,{"$f":"BA51+BA119+BA187+BA221+BA255+BA289+BA323+BA357+BA391","v":1359786.5725406739},1337247.2584512217,1273615.9938739291,1430221.2059967581,1368601.3631889701,1339693.3030139201,1187522.5697819442,1289654.986065377,1196878.4584927051]
["Consolidado","Industrial",255807.268257822,340941.69318568695,-24.970376644870541,-85134.424927864951,null,"Industrial",1037707.6319299999,1059159.35919,1083391.122,1021178.6189999999,998002.57099999988,1034603.232,1092846.8589999999,1098146.0099999998,1073691.96,1129711.2779999999,1185988.531,1159350.101,1067555.331,1048658.112,1028335.9500000001,961779.34399999981,906383.46600000001,900978.01100000017,846433.57099999988,742194.14500000002,678754.58499999996,676244.91100000008,673831.549,651811.55200000003,634983.11300000001,635186.04500000016,643573.62100000004,634017.61899999995,614052.62600000005,599732.58600000001,604657.86700000009,591117.82200000004,553914.57399999991,505768.00199999998,580665.12799999991,567977.29399999999,479809.18900000001,497152.75900000002,517114.52299999999,492084.7209999999,459188.85663072293,492502.19956482894,502365.46702049999,465815.96214696998,428121.17905028607,455019.57485906198,441358.97562896303,400837.13266382297,340941.69318568695,339290.091997032,333722.738351623,308407.78566150303,255807.268257822]
["Consolidado","Rural",760461.20059392904,824938.33779130003,-7.8159947530142553,-64477.13719737099,null,"Rural",576343.31400000001,577320.60899999994,685798.67599999998,657785.70200000005,640693.53099999984,605293.65299999993,713363.85499999986,656317.61100000003,658430.28100000008,636014.9169999999,755704.25200000009,736277.61100000003,690011.61199999996,646932.07700000016,781814.14500000014,758628.26400000008,679163.38899999997,712262.50199999998,821628.82999999984,736932.89800000004,730900.63199999998,738204.84100000001,860547.89400000009,811518.03799999994,761775.19900000014,779621.46499999997,918401.96400000004,832177.59600000002,804402.63099999994,789715.29399999999,930339.6,898918.55199999991,846445.20100000012,840565.51099999994,1013784.3489999999,1026235.493,867059.11499999999,871002.06500000006,1005620.868,924714.38100000017,811839.30634280306,770956.15346453211,922544.72512719803,849209.15029306104,746909.56125272391,741214.71943625808,892189.92685841303,956227.0828314051,824938.33779130003,802544.8787941559,921084.4455591389,901712.52490374795,760461.20059392904]
["Consolidado","Iluminação Pública",357733.68108120997,375564.18556511006,-4.7476583681882794,-17830.504483900091,null,"Iluminação Pública",322337.87199999997,328859.48,343370.41099999996,345745.05599999998,340717.74,356203.61099999998,369051.565,369002.31600000005,360430.78900000005,371279.86299999995,374432.45499999996,382047.41699999996,377086.25699999998,386253.36899999995,412137.359,393709.13400000002,390005.15600000008,393559.16200000001,398874.516,407536.44500000001,433178.02500000002,409256.75899999996,408840.77599999995,431439.41700000002,430952.69500000001,428871.8,435205.44999999995,460151.15299999999,423050.62500000006,435839.52800000005,442859.37200000003,433209.45399999997,418095.02499999997,419342.897,441250.38300000003,422145.64400000003,479747.59700000001,428833.07700000005,420626.46900000004,419449.00400000002,412968.18410080008,415757.57296710997,415162.60399459006,428252.9103415499,393392.20070713997,399450.23114048201,394312.39694512205,390321.86935055291,375564.18556511006,374141.10282264801,370467.17574114201,369995.24234106397,357733.68108120997]
["Consolidado","Poder Público",481370.39534878201,495464.57645249087,-2.8446395107845412,-14094.181103708863,null,"Poder Público",347361.77199000004,377765.35800000001,354787.13099999999,402083.16399999993,364611.49099999998,393004.772,369739.01999999996,409927.78899999999,375416.19899999996,399804.07900000003,391483.61200000002,455600.15899999999,394722.71399999998,417963.59999999992,405078.99999999994,458000.163,399477.25399999996,426844.91899999994,394089.864,422513.73699999996,398597.62400000007,440604.522,411222.55300000007,452675.66100000002,400141.87800000003,433261.36900000001,400922.29599999997,466836.40800000005,416658.64799999999,459247.18899999995,429294.00199999998,494764.68500000006,425812.19500000001,318228.89100000006,319242.408,389877.45799999998,345731.13899999997,342895.12599999999,350724.511,440141.49400000001,402188.09546344104,438873.94879112102,413025.06745937897,472417.98881492397,418364.76182700094,473591.68009544699,465580.32260143204,576405.521677688,495464.57645249087,544405.79996998701,481859.94944790198,582406.70354320703,481370.39534878201]
["Consolidado","Próprio",12047.505799238999,12164.36399774,-0.9606601588271424,-116.85819850100052,null,"Próprio",9950.1239999999998,9522.7049999999999,9341.3320000000003,10389.556,10249.214,10063.965,9648.4499999999989,10501.379000000001,10450.812000000002,10186.761999999999,9688.8689999999988,10825.188999999998,10418.307000000001,9879.1540000000005,10875.991,11909.626,11441.166000000001,11654.598000000002,10199.659,10718.712,10963.438000000002,10630.541999999999,9757.0969999999998,10599.441999999999,10481.717000000001,10280.519999999999,9669.896999999999,10723.563,10918.771000000001,10446.94,10346.266999999998,11448.21,11004.606,9593.875,9861.7520000000004,11523.210000000001,10841.684000000001,10414.366,9931.5569999999989,10646.852999999999,10769.866577074999,10004.296986073001,10599.824052112999,10846.949111369,10912.519364748001,10521.297624890998,10622.112356525,12131.172692418,12164.36399774,11974.894276500003,11203.115861093002,12562.648592687001,12047.505799238999]
["Consolidado","Serviço Público",182892.556513694,208440.18250529602,-12.256574372819362,-25547.625991602021,null,"Serviço Público",264736.51300000004,262277.43599999999,267725.56099999999,273764.12799999997,278378.21099999995,275778.65700000001,277731.92099999997,281250.60099999997,290185.44800000003,279580.15700000001,282650.97099999996,284626.696,285965.61699999997,274295.24100000004,274123.68900000001,278697.19099999999,277834.136,278943.52299999999,282769.79899999994,292714.32400000008,270896.62199999997,276409.55900000001,284482.98700000002,289483.05,282493.33899999992,285477.85100000002,292116.01999999996,294161.09499999997,285327.80499999999,291698.86500000005,301558.33399999997,306214.38399999996,290478.49900000001,288193.44500000001,290171.43800000002,297285.19,276264.92599999992,276280.408,259509.34200000003,252719.359,247310.22233981598,241784.90220744102,245109.49818510099,247067.11539996802,234223.48139658003,219847.783804562,210057.14339473401,217629.90308864103,208440.18250529602,202740.41867415598,205045.44600106802,196762.31249054999,182892.556513694]
["Consolidado","1 Mercado Cativo",7787963.8723271722,8034459.5145486435,-3.0679803884147039,-246495.64222147129,null,"1 Mercado Cativo",{"$f":"SUM(I16:I23)","v":6222727.2662100019},{"$f":"SUM(J16:J23)","v":6278545.6687800009},6409029.2720000008,6732761.0439999998,6646906.2220000001,6639962.4699999988,6703452.2910000002,7074183.6959999986,7112265.5586699992,7047427.4473299999,7176762.1549999993,7650932.4500000011,7420224.0870000003,7132141.801,7193100.9750000015,7551962.510999999,7333305.6150000012,7183055.0959999999,6993277.1409999998,7129414.5080000013,{"$f":"SUM(AC16:AC23)","v":7149565.3100000005},7095962.9360000007,7043572.1809999999,7393059.8330000006,7291682.3589999992,7186810.3809999991,7066700.7069999995,7576572.0529999994,7588333.1919999998,7388405.7709999997,7398292.9650000008,7869963.3419999992,7724738.5820000013,{"$f":"SUM(AP16:AP23)","v":7030840.0620000008},7311378.3200000003,8185174.6289999997,7466313.3650000012,7317159.8690000009,7278827.2970000003,7715579.5719999997,7550067.5719787031,7255629.2725589126,7296236.8307782952,{"$f":"SUM(AZ16:AZ23)","v":7680851.6609864431},7341047.0248228805,7358658.476589689,7403788.836217477,8457581.8784184605,8034459.5145486435,7914836.4828177746,{"$f":"SUM(BG16:BG23)","v":7491351.2256754367},{"$f":"SUM(BH16:BH23)","v":8286469.2801201539},{"$f":"SUM(BI16:BI23)","v":7787963.8723271722}]
["Consolidado","Residencial Livre",0,0,"-",0,null,"Residencial Livre",{"$f":"I59+I93+I127+I161+I195+I229+I263+I297+I331+I399+I365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC59+AC93+AC127+AC161+AC195+AC229+AC263+AC297+AC331+AC399+AC365","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO59+AO93+AO127+AO161+AO195+AO229+AO263+AO297+AO331+AO399+AO365","v":0},0,0,{"$f":"AR59+AR93+AR127+AR161+AR195+AR229+AR263+AR297+AR331+AR399+AR365","v":0},0,0,0,0,0,0,0,{"$f":"AZ59+AZ93+AZ127+AZ161+AZ195+AZ229+AZ263+AZ297+AZ331+AZ399+AZ365","v":0},0,0,0,0,0,0,{"$f":"BG59+BG127+BG195+BG229+BG263+BG297+BG331+BG365+BG399","v":0},{"$f":"BH59+BH127+BH195+BH229+BH263+BH297+BH331+BH365+BH399","v":0},{"$f":"BI59+BI127+BI195+BI229+BI263+BI297+BI331+BI365+BI399","v":0}]
["Consolidado","Comercial Livre",691732.34980921727,535629.88313869317,29.143718747690507,156102.4666705241,null,"Comercial Livre",38537.278170680038,42894.729837775412,47379.965633268846,56969.773010262274,59278.467659197384,63867.084656811778,66383.006254744556,74104.753098762551,72319.37100560125,69860.694918850801,66448.528358791242,74549.190959938569,72033.780861332794,67960.471925426798,66835.507802585576,73745.815581536255,75775.57406542376,80664.192836597926,102145.56780765686,140265.27316409978,148632.17836173318,151830.55227300324,158148.603850866,175475.03875596501,180238.09925599996,172293.08825200005,173609.67580728003,189651.93892800002,195320.715666,195613.08715000004,198977.49556400001,228884.70995500003,228522.59981500002,166055.48812399997,211427.72812499997,259674.673175,277091.14233100001,272717.47775700002,306077.218742,329577.93215500005,361255.23325800005,342739.14139099995,362452.77910099999,373817.65791000007,421810.29,407231.64200000005,449370.11216200003,485155.06000000011,535629.88313869317,532077.89327359782,536944.01463834802,614671.39975761238,691732.34980921727]
["Consolidado","Industrial Livre",1916260.022389499,1756832.6736685417,9.0747030784695148,159427.34872095729,null,"Industrial Livre",787514.34734499548,844874.12136254355,875258.33541965834,910552.15790525125,908277.11782844178,961180.0431568576,997056.41317177098,985560.06354791299,916192.03305432643,910644.74997366616,913319.52686787606,908504.00777085871,878496.289760652,856692.23518717429,857628.10214269487,800617.28853213217,771415.1264667256,838180.516216435,881982.12333481072,903584.85147109092,993491.22432500846,1040423.7966634558,1109434.5189417352,1124584.4115300691,1133743.433524085,1133631.9342891991,1232878.7349721603,1212075.4233510001,1212982.3609016803,1204276.0382281297,1242289.7441985102,1242680.84604874,1250205.58420566,1144733.3141600199,1340882.0585283597,1358480.0103706899,1363213.042264,1390620.6117739999,1439771.1580909998,1447918.6525019996,1444862.521035,1472278.3103449999,1535383.801741,1485358.2373229999,1512933.5249999999,1548382.4147029999,1666867.9119300002,1665029.0539700002,1756832.6736685417,1877061.0301937477,2012419.0159258097,1895942.5087650849,1916260.022389499]
["Consolidado","Rural Livre",99407.243560909701,59127.734220563412,68.122869701200045,40279.509340346289,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,386.33947999999998,8965.7412897947015,13194.626480911378,8776.4798146708999,8123.4717096832001,19785.034283185898,17747.202849269397,10401.804780999997,9366.9307399999998,21502.270082000003,23166.876759999996,13911.957459000001,12630.275614,25389.492233999998,29487.253786000001,21550.810965000001,14975.123266000001,34643.003717999993,36026.742848999995,23841.890453,18721.249649000001,49711.498008000002,47915.346632000001,27154.189501999997,24593.354786999997,54378.928999999996,35788.677000000003,32906.786,34876.872000000003,83753.19200000001,91776.777999999991,59127.734220563412,50927.308892765701,112745.9987771673,125607.39250442811,99407.243560909701]
["Consolidado","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Consolidado","Poder Público Livre",5251.473810049999,0,"-",5251.473810049999,null,"Poder Público Livre",203.97000678036201,85.694001380252985,99.210001757168925,97.198001468610798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129.47915462499998,622.37357850000001,736.56118500000002,5251.473810049999]
["Consolidado","Próprio Livre",0,0,"-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Consolidado","Serviço Público Livre",164409.10957645442,144620.9321934687,13.682789263530527,19788.177382985712,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8281.6764299999995,12235.151169999999,11395.803189999999,13226.903770000001,13201.7534431,14711.539552333335,15547.145393999999,15766.0494,16357.436122999999,16501.389411000004,16818.67622999999,17179.338325000004,20751.946205999997,28072.666096999998,31659.567520000004,37278.518840999997,37978.073618000002,47089.184836,50188.440533999994,74150.261218999993,84188.408822000012,85970.572476000001,87259.573860000004,91231.914000000004,99428.74,101489.11199999999,115397.26100000001,134278.22906199997,140691.23300000001,144620.9321934687,145622.7020380162,156417.91150763098,165037.13077299995,164409.10957645442]
["Consolidado","2 Mercado Livre (TUSD)",2877060.1991461306,2496211.2232212671,15.257081307141629,380848.97592486348,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I25:I32)","v":826255.59552245587},{"$f":"SUM(J25:J32)","v":887854.54520169925},922737.51105468429,967619.1289169821,967555.58548763918,1025047.1278136694,1063439.4194265155,1059664.8166466756,988511.40405992768,980505.44489251694,979768.05522666732,983053.19873079727,950530.07062198478,924652.70711260103,924463.60994528048,874363.10411366844,847190.70053214941,919231.04853303288,993093.43243226223,1065326.4275461021,{"$f":"SUM(AC25:AC32)","v":1163135.0336714126},1211773.6238361422,1300595.0608457869,1331008.4065784034,1339094.8771134182,1330839.0986751991,1443756.7302614402,1441251.6751619999,1438716.4234376804,1429338.0772221298,1483836.0703215101,1521804.7559957399,1528351.6610826601,{"$f":"SUM(AP25:AP32)","v":1357423.4930700199},1624231.3092123596,1692159.50001269,1711235.2598840001,1732247.7797139997,1869710.1360599997,1909600.3401109998,1919242.5162710003,1926870.3803829998,2043447.4238420001,{"$f":"SUM(AZ25:AZ32)","v":1994393.3122329998},2069139.713,2105888.1897029998,2334269.4451539996,2382652.1249700002,2496211.2232212671,2605818.4135527522,{"$f":"SUM(BG25:BG32)","v":2819149.3144274564},{"$f":"SUM(BH25:BH32)","v":2801994.9929851252},{"$f":"SUM(BI25:BI32)","v":2877060.1991461306}]
["Consolidado","Residencial Total",4540772.8062397912,4408344.8118620496,3.0040298576781588,132427.99437774159,null,"Residencial Total",{"$f":"I68+I102+I136+I170+I204+I238+I272+I306+I340+I408+I374","v":2292754.5480000004},2315515.1410000003,2319184.2069999999,2560653.7879999997,2558141.7280000001,2525453.841,2472599.1090000002,2720023.1300000004,2778216.4356699996,2696298.5343300002,2667918.6839999999,2954563.8909999998,2949380.5070000002,2772685.0750000002,2729641.2379999999,3022811.5309999995,3028251.1,2897765.2909999997,2771665.2810000004,2986506.4720000001,{"$f":"AC68+AC102+AC136+AC170+AC204+AC238+AC272+AC306+AC340+AC408+AC374","v":3048910.8449999997},3014475.4350000001,2923688.1420000005,3179977.7280000001,3190616.3639999996,3081058.5690000001,2914224.8479999998,3280071.8319999999,3392352.5129999998,3222843.5669999998,3152873.5379999997,3499418.392,{"$f":"AO68+AO102+AO136+AO170+AO204+AO238+AO272+AO306+AO340+AO408+AO374","v":3557342.8290000004},3379873.7270000004,3338555.3990000002,{"$f":"AR68+AR102+AR136+AR170+AR204+AR238+AR272+AR306+AR340+AR408+AR374","v":3928129.202},3596034.1660000002,3539501.4109999998,3388120.32,3721208.0039999997,3753539.5486280466,3510772.0530865118,3462201.5958834141,{"$f":"AZ68+AZ102+AZ136+AZ170+AZ204+AZ238+AZ272+AZ306+AZ340+AZ408+AZ374","v":3821921.8002084177},3749336.7486837269,3721765.9311777647,3716051.9645583602,4473807.9901171746,4408344.8118620496,4300045.9932693755,{"$f":"BG68+BG136+BG204+BG238+BG272+BG306+BG340+BG374+BG408","v":3980445.784931527},{"$f":"BH68+BH136+BH204+BH238+BH272+BH306+BH340+BH374+BH408","v":4624967.0765220178},{"$f":"BI68+BI136+BI204+BI238+BI272+BI306+BI340+BI374+BI408","v":4540772.8062397912}]
["Consolidado","Comercial Total",1888610.8083019219,1904231.2463276628,-0.82030152881196194,-15620.438025740907,null,"Comercial Total",1410072.76946068,1391020.3104277754,1392810.7976332689,1518130.8040102625,1515390.2036591973,1503427.8236568118,1464854.5182547446,1603119.6130987627,1637763.0050056011,1594412.5519188507,1575343.3093587914,1742190.5769599387,1717117.5228613329,1643435.6449254267,1617929.1108025857,1740173.0735815361,1716525.5220654239,1641711.2828365981,1569761.188807657,1670563.0481640999,1725995.7173617333,1681966.919273003,1629349.7868508662,1741029.983755965,1760476.1532560003,1705345.8502519999,1626196.28680728,1788084.7259279999,1836890.2886659999,1774494.8891499999,1725341.4805639999,1863756.552955,1850168.2528150002,1435329.2021240001,1529275.1911250001,1801675.8111749999,1687916.6913310001,1623798.134757,1633256.9257419999,1784193.6881549999,1813518.7251539982,1717717.2868822939,1687680.8281569998,1759137.442580183,1781596.8625406739,1744478.900451222,1722986.1060359292,1915376.2659967581,1904231.2463276628,1871771.1962875181,1724466.5844202919,1904326.3858229895,1888610.8083019219]
["Consolidado","Industrial Total",2172067.2906473214,2097774.3668542285,3.5415116595451934,74292.923793092836,null,"Industrial Total",1825221.9792749956,1904033.4805525439,1958649.4574196583,1931730.7769052514,1906279.6888284418,1995783.2751568577,2089903.2721717712,2083706.0735479132,1989883.9930543264,2040356.0279736661,2099308.0578678763,2067854.1087708585,1946051.6207606518,1905350.3471871745,1885964.0521426946,1762396.6325321321,1677798.5924667257,1739158.5272164347,1728415.6943348108,1645778.9964710912,1672245.8093250084,1716668.707663456,1783266.067941735,1776395.9635300692,1768726.5465240849,1768817.9792891988,1876452.3559721604,1846093.042351,1827034.9869016802,1804008.6242281299,1846947.6111985098,1833798.6680487401,1804120.1582056598,1650501.31616002,1921547.1865283595,1926457.3043706897,1843022.2312640003,1887773.3707740004,1956885.6810910001,1940003.3735019998,1904051.377665723,1964780.5099098291,2037749.2687615,1951174.1994699701,1941054.7040502862,2003401.9895620621,2108226.8875589636,2065866.186633823,2097774.3668542285,2216351.1221907795,2346141.7542774328,2204350.2944265883,2172067.2906473214]
["Consolidado","Rural Total",859868.44415483868,884066.07201186335,-2.7370836437550783,-24197.627857024665,null,"Rural Total",576343.31400000001,577320.60899999994,685798.67599999998,657785.70200000005,640693.53099999984,605293.65299999993,713363.85499999986,656317.61100000003,658430.28100000008,636014.9169999999,755704.25200000009,736277.61100000003,690011.61199999996,646932.07700000016,781814.14500000014,758628.26400000008,679163.38899999997,712648.84147999994,830594.57128979452,750127.52448091144,739677.11181467085,746328.3127096832,880332.92828318593,829265.24084926932,772177.00378100004,788988.39573999995,939904.23408199998,855344.47275999992,818314.58845899988,802345.56961399992,955729.09223399998,928405.80578599987,867996.01196500007,855540.63426600001,1048427.3527180002,1062262.235849,890901.00545300008,889723.31464900007,1055332.366008,972629.72763199999,838993.49584480294,795549.50825153198,976923.65412719804,884997.82729306095,779816.34725272399,776091.59143625805,975943.11885841307,1048003.860831405,884066.07201186335,853472.18768692168,1033830.4443363063,1027319.9174081761,859868.44415483868]
["Consolidado","Iluminação Pública Total",357733.68108120997,375564.18556511006,-4.7476583681882794,-17830.504483900091,null,"Iluminação Pública Total",322337.87199999997,328859.48,343370.41099999996,345745.05599999998,340717.74,356203.61099999998,369051.565,369002.31600000005,360430.78900000005,371279.86299999995,374432.45499999996,382047.41699999996,377086.25699999998,386253.36899999995,412137.359,393709.13400000002,390005.15600000008,393559.16200000001,398874.516,407536.44500000001,433178.02500000002,409256.75899999996,408840.77599999995,431439.41700000002,430952.69500000001,428871.8,435205.44999999995,460151.15299999999,423050.62500000006,435839.52800000005,442859.37200000003,433209.45399999997,418095.02499999997,419342.897,441250.38300000003,422145.64400000003,479747.59700000001,428833.07700000005,420626.46900000004,419449.00400000002,412968.18410080008,415757.57296710997,415162.60399459006,428252.9103415499,393392.20070713997,399450.23114048201,394312.39694512205,390321.86935055291,375564.18556511006,374141.10282264801,370467.17574114201,369995.24234106397,357733.68108120997]
["Consolidado","Poder Público Total",486621.86915883201,495464.57645249087,-1.7847304759852523,-8842.7072936588665,null,"Poder Público Total",347565.74199678039,377851.05200138025,354886.34100175713,402180.3620014686,364611.49099999998,393004.772,369739.01999999996,409927.78899999999,375416.19899999996,399804.07900000003,391483.61200000002,455600.15899999999,394722.71399999998,417963.59999999992,405078.99999999994,458000.163,399477.25399999996,426844.91899999994,394089.864,422513.73699999996,398597.62400000007,440604.522,411222.55300000007,452675.66100000002,400141.87800000003,433261.36900000001,400922.29599999997,466836.40800000005,416658.64799999999,459247.18899999995,429294.00199999998,494764.68500000006,425812.19500000001,318228.89100000006,319242.408,389877.45799999998,345731.13899999997,342895.12599999999,350724.511,440141.49400000001,402188.09546344104,438873.94879112102,413025.06745937897,472417.98881492397,418364.76182700094,473591.68009544699,465580.32260143204,576405.521677688,495464.57645249087,544535.27912461199,482482.32302640198,583143.26472820702,486621.86915883201]
["Consolidado","Próprio Total",12047.505799238999,12164.36399774,-0.9606601588271424,-116.85819850100052,null,"Próprio Total",9950.1239999999998,9522.7049999999999,9341.3320000000003,10389.556,10249.214,10063.965,9648.4499999999989,10501.379000000001,10450.812000000002,10186.761999999999,9688.8689999999988,10825.188999999998,10418.307000000001,9879.1540000000005,10875.991,11909.626,11441.166000000001,11654.598000000002,10199.659,10718.712,10963.438000000002,10630.541999999999,9757.0969999999998,10599.441999999999,10481.717000000001,10280.519999999999,9669.896999999999,10723.563,10918.771000000001,10446.94,10346.266999999998,11448.21,11004.606,9593.875,9861.7520000000004,11523.210000000001,10841.684000000001,10414.366,9931.5569999999989,10646.852999999999,10769.866577074999,10004.296986073001,10599.824052112999,10846.949111369,10912.519364748001,10521.297624890998,10622.112356525,12131.172692418,12164.36399774,11974.894276500003,11203.115861093002,12562.648592687001,12047.505799238999]
["Consolidado","Serviço Público Total",347301.66609014833,353061.11469876475,-1.6312894195472216,-5759.4486086164252,null,"Serviço Público Total",264736.51300000004,262277.43599999999,267725.56099999999,273764.12799999997,278378.21099999995,275778.65700000001,277731.92099999997,281250.60099999997,290185.44800000003,279580.15700000001,282650.97099999996,284626.696,285965.61699999997,274295.24100000004,274123.68900000001,278697.19099999999,277834.136,278943.52299999999,282769.79899999994,300996.00043000007,283131.77317,287805.36219000001,297709.89077,302684.80344310001,297204.87855233334,301024.99639400002,307882.06939999998,310518.53112300002,301829.194411,308517.54123000003,318737.67232500005,326966.33020600001,318551.16509700002,319853.01252000005,327449.95684100006,335263.26361800003,323354.11083600001,326468.84853400005,333659.60321899998,336907.76782200008,333280.79481581604,329044.47606744105,336341.41218510095,346495.85539996793,335712.59339657996,335245.04480456206,344335.37245673401,358321.13608864101,353061.11469876475,348363.12071217224,361463.357508699,361799.44326354994,347301.66609014833]
["Consolidado","Mercado Total (1+2)",10665024.0714733,10530670.737769911,1.275828834164483,134353.33370338939,null,"Mercado Total (1+2)",{"$f":"SUM(I34:I41)","v":7048982.8617324568},{"$f":"SUM(J34:J41)","v":7166400.2139816992},7331766.7830546852,7700380.1729169823,7614461.8074876396,7665009.5978136687,7766891.7104265159,8133848.5126466751,8100776.9627299272,8027932.8922225162,8156530.2102266671,8633985.6487307977,8370754.1576219834,8056794.5081126019,8117564.584945281,8426325.6151136681,8180496.3155321507,8102286.1445330316,7986370.5734322621,8194740.9355461039,{"$f":"SUM(AC34:AC41)","v":8312700.3436714131},8307736.5598361418,8344167.2418457875,8724068.2395784035,8630777.2361134179,8517649.479675198,8510457.4372614399,9017823.7281619981,9027049.615437679,8817743.848222129,8882129.0353215113,9391768.0979957413,9253090.2430826612,{"$f":"SUM(AP34:AP41)","v":8388263.5550700212},8935609.6292123608,9877334.1290126909,9177548.624884,9049407.6487140004,9148537.4330600016,9625179.9121109992,9469310.0882497039,9182499.6529419105,9339684.2546202932,{"$f":"SUM(AZ34:AZ41)","v":9675244.9732194412},9410186.737822881,9464546.6662926879,9738058.2813714799,10840234.003388459,10530670.737769911,10520654.896370528,{"$f":"SUM(BG34:BG41)","v":10310500.540102893},{"$f":"SUM(BH34:BH41)","v":11088464.273105279},{"$f":"SUM(BI34:BI41)","v":10665024.0714733}]
["Consolidado"]
["EMG","EMG",null,null,null,null,null,{"$f":"B44","v":"EMG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMR","EMR","EMR","EMR","EMR",{"$f":"BD44","v":"EMR"},{"$f":"BD44","v":"EMR"},{"$f":"BD44","v":"EMR"},{"$f":"BD44","v":"EMR"}]
["EMG"]
["EMG","Cativo",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM8","v":"3T19"},"4T19",{"$f":"AO8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},{"$f":"BA8","v":"1T23"},{"$f":"BB8","v":"2T23"},"3T23","4T23","1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EMG",null,null,null,null,null,null,"Valores em  "]
["EMG"]
["EMG"]
["EMR","Residencial",{"$f":"INDEX($H$46:$BZ$76,MATCH($B50,$H$46:$H$76,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":231890.31475768},{"$f":"INDEX($H$46:$CG$76,MATCH($B50,$H$46:$H$76,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":214882.78900055302},{"$f":"IFERROR(IF((C50/D50-1)*100<=-100,\"-\",IF((C50/D50-1)*100=0,\"-\",(C50/D50-1)*100)),\"-\")","v":7.9147919832161184},{"$f":"C50-D50","v":17007.525757126976},null,"Residencial",105156.78100000002,101022.31899999999,101683.40399999999,108481.64499999999,113118.66099999999,109248.58799999999,108728.74800000001,115722.87100000001,126495.83100000001,115540.713,116170.79800000001,122545.516,135603.02300000002,114873.16499999999,112566.63800000001,123751.31099999999,131962.30699999997,122275.75,117087.96299999999,121652.973,135634.103,120448.07499999998,118591.23700000001,128860.974,139698.24799999999,127205.639,119196.98199999999,130729.64700000001,147811.318,131551.37099999998,125533.76199999999,136940.79200000002,142143.872,131406.625,131781.42300000001,150346.02100000001,151365.38299999997,138681.76300000001,132957.43699999998,139927.459,192194.03944333299,183585.401146666,181165.713236657,194644.62001166202,194353.87204175402,189083.94107971399,184896.748048993,211252.18011277,214882.78900055302,208441.91245015798,197300.35044609604,214406.51504943799,231890.31475768]
["EMR","Comercial",56539.695229448997,61530.928541125002,-8.1117471002246422,-4991.2333116760055,null,"Comercial",55022.053,50734.771000000001,48780.21,55890.679000000004,57144.392000000007,52247.472999999998,51159.349000000002,57924.678999999996,63779.856,56722.353999999992,54403.08,62265.169000000002,67014.413,56202.187000000005,53738.239000000001,63981.783000000003,64948.671000000002,59305.702000000005,54308.447,58321.645000000004,63352.125,53956.823000000004,50725.538,58845.842000000004,62629.968999999997,54544.450000000004,49494.008000000002,57846.021000000001,63929.692999999999,56465.228999999999,50338.156000000003,57758.284,57505.635000000002,43394.502999999997,44425.770999999993,55381.603999999992,54831.954000000005,47288.457000000002,45162.834999999999,49694.747000000003,67020.861005186001,61623.152900241999,56077.893383224,62363.291641891999,63351.417537043009,58678.808704692994,52333.823432261001,62654.080688875998,61530.928541125002,57543.408403456,49216.210408273,55821.034722435004,56539.695229448997]
["EMR","Industrial",10115.200831496,16692.997203813997,-39.404525694254048,-6577.7963723179964,null,"Industrial",47982.667000000001,47580.364999999998,46691.919000000002,45183.603999999999,41548.375,44437.063999999998,45248.853999999999,46270.993000000002,41981.203999999998,41751.074999999997,44535.462999999996,47329.279000000002,44716.510999999999,41673.641000000003,42396.883000000002,37245.853000000003,35681.448000000004,36002.162000000004,35684.517999999996,34891.815000000002,33636.686000000002,32307.489000000001,31794.380999999998,33167.074999999997,31505.302,30990.320000000003,32204.063000000002,32984.665999999997,30828,29999.315999999999,29161.843000000001,29272.146000000001,27176.191000000003,23535.033000000003,30522.273999999998,30493.801000000003,25821.646000000001,24612.591,25062.581000000002,24535.177,25657.554024238001,24188.090817996999,24767.056357367001,23712.338473952001,20920.551049616002,19101.128482921999,19404.291479755,19689.274024662001,16692.997203813997,16620.539167014002,15400.190280271001,13594.405572402002,10115.200831496]
["EMR","Rural",32521.651857000004,34033.516551973,-4.442281750885801,-1511.8646949729955,null,"Rural",33576.923999999999,34890.001000000004,38080.137000000002,34900.669000000002,35351.826000000001,38316.665000000001,44530.661999999997,38398.39,40534.906999999999,40273.558000000005,42159.271999999997,40096.065000000002,41646.050000000003,41607.983999999997,47590.688999999998,42860.400999999998,41889.906000000003,43459.498999999996,47248.062999999995,41967.301999999996,42702.034,45689.194000000003,50181.699000000001,45059.125,44939.232000000004,46277.491000000002,54501.535999999993,44410.409999999996,46309.305,46420.923999999999,47012.308000000005,45409.038,44393.152000000002,48495.661,61534.227999999996,49933.868999999999,46493.998,46947.963000000003,45493.383999999998,43069.542000000001,37707.018990944998,37740.189910900001,43140.232566566003,34924.392232296996,34159.813698295999,35620.8403072,35565.855981599998,33453.665046321999,34033.516551973,35350.498819059001,36481.608877079998,32017.018936611003,32521.651857000004]
["EMR","Iluminação Pública",22558.901159999998,22813.155199999001,-1.1145062476891177,-254.254039999003,null,"Iluminação Pública",17308.120999999999,17402.285,17838.591,18041.624,17889.351999999999,18210.912,18815.417999999998,18676.004000000001,18501.432000000001,18999.495999999999,19394.226000000002,19461.64,19162.127999999997,19333.807000000001,19516.440000000002,19511.998,19299.417000000001,19379.702000000001,20209.432000000001,20396.196,20283.896000000001,20784.312000000002,21042.076999999997,21362.256000000001,21019.112000000001,21501.260999999999,22095.453000000001,24430.269,22366.719000000001,22076.403000000002,22093.931,21528.666999999998,21196.668000000001,21113.078000000001,21176.268,21201.313999999998,19682.506000000001,26006.537,21072.050999999999,20985.527000000002,25022.053500800001,25261.071967110001,25387.813994590004,24994.87834155,24017.993310944999,23858.160290681997,23382.458833172001,23458.976574352,22813.155199999001,22285.116759999997,22115.585229993998,22821.656160000002,22558.901159999998]
["EMR","Poder Público",14182.663114474002,13341.818666336001,6.3023225631121393,840.8444481380011,null,"Poder Público",7710.4120000000003,8029.4179999999997,7733.299,8343.8070000000007,7946.8429999999998,8130.9039999999995,7754.1210000000001,8526.853000000001,8562.0450000000001,8276.3009999999995,7846.43,8738.7740000000013,8787.3870000000006,7890.085,7458.73,8805.8220000000001,8467.2540000000008,8558.2690000000002,7702.2220000000007,8230.9189999999999,8698.9239999999991,8134.9530000000004,7600.6190000000006,8639.5619999999999,8746.4900000000016,8305.1419999999998,7604.0990000000002,8632.0470000000005,9047.8940000000002,8928.9539999999997,7895.8590000000004,9039.56,8345.1919999999991,5931.2939999999999,5539.7080000000005,7174.3239999999987,7250.4319999999998,6365.3720000000003,6076.817,7704.82,10260.683585208,10654.613154148001,9758.097648728999,11160.777551944,11779.111733289999,11652.064773245998,10618.429883064,14043.307929115001,13341.818666336001,13698.511635419003,11442.837715370999,13648.435879201998,14182.663114474002]
["EMR","Próprio",896.32695498399994,896.70375864799985,-4.2020975195644628E-2,-0.37680366399990817,null,"Próprio",790.13,706.96199999999999,700.43399999999997,881.1,906.55500000000006,828.17500000000007,825.11799999999994,902.02400000000011,1010.1840000000001,869.76100000000008,841.34199999999998,969.596,1026.6379999999999,942.99499999999989,900.25299999999993,1381.3109999999999,1160.9370000000001,1052.4190000000001,930.53399999999988,943.55899999999997,1084.825,943.78700000000003,657.42399999999998,683.55499999999995,806.12700000000007,621.08699999999999,555.73800000000006,656.56600000000003,722.16899999999998,644.70700000000011,575.35199999999998,694.61799999999994,688.61099999999999,586.98399999999992,560.423,716.71199999999999,725.16499999999996,596.22399999999993,574.81999999999994,621.21600000000001,721.76995999999997,290.74873523100001,912.23618476899992,665.00624000000005,759.22461333299998,715.00660000000005,687.12092000000007,869.34650604000001,896.70375864799985,830.52534010699992,751.79974318200004,837.90613340600009,896.32695498399994]
["EMR","Serviço Público",10920.487910149001,12927.038283369,-15.522119833136749,-2006.5503732199995,null,"Serviço Público",9403.6689999999999,9132.1049999999996,9460.9340000000011,9765.2870000000003,9483.6949999999997,9089.2410000000018,9360.6189999999988,9581.6820000000007,9833.2759999999998,9501.5859999999993,9626.0540000000001,9570.2379999999994,9580.0169999999998,9147.0830000000005,9351.5329999999994,9498.3719999999994,9518.1809999999987,9445.2900000000009,9809.2620000000006,9763.612000000001,9932.2540000000008,9648.3670000000002,9956.2080000000005,9964.9580000000005,9914.0329999999994,9641.6460000000006,9741.6660000000011,9850.223,10016.761,10122.282999999999,10503.300999999999,10484.253000000001,10142.484,10135.721999999998,10568.547999999999,10815.682999999999,10366.772000000001,10495.873,10718.726999999999,10641.991999999998,12185.596731287998,12161.565402873,12510.498089372,12502.496911111,12570.166587424999,12448.197114836001,12480.008152446,13228.322358441997,12927.038283369,13109.523186482002,12820.326328563999,12088.932416406,10920.487910149001]
["EMR","1 Mercado Cativo",379625.24181523197,377118.94720581698,0.66458994648368463,2506.2946094149956,null,"1 Mercado Cativo",{"$f":"SUM(I50:I57)","v":276950.75700000004},{"$f":"SUM(J50:J57)","v":269498.22600000002},270968.92800000001,281488.41499999992,283389.69900000002,280509.02199999994,286422.88900000002,296003.49600000004,310698.73499999999,291934.84399999998,294976.66500000004,310976.277,327536.16699999996,291670.94699999999,293519.40500000003,307036.85099999997,312928.12099999998,299478.79300000001,292980.44099999993,296168.02100000007,{"$f":"SUM(AC50:AC57)","v":315324.84700000001},291913,290549.18300000002,306583.34699999995,319258.51299999998,299087.03600000002,295393.54499999998,309539.84900000005,331031.859,306209.18699999998,293114.51199999999,311127.35800000007,{"$f":"SUM(AO50:AO57)","v":311591.80499999993},{"$f":"SUM(AP50:AP57)","v":284598.89999999997},306108.64299999998,{"$f":"SUM(AR50:AR57)","v":326063.32800000004},316537.85599999991,300994.77999999997,287118.65199999994,297180.48,370769.57724099804,355504.83403516695,353719.54146127403,364967.80140440806,361912.15057170199,351158.14735329297,339368.73673129099,378649.15324057901,377118.94720581698,367880.03576169495,{"$f":"SUM(BG50:BG57)","v":345528.90902883105},{"$f":"SUM(BH50:BH57)","v":365235.90486989997},{"$f":"SUM(BI50:BI57)","v":379625.24181523197}]
["EMR","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMR","Comercial Livre",22502.639070263696,15266.687917056302,47.396993981407178,7235.9511532073939,null,"Comercial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1365.5848700000001,2111.9839999999999,2226.7442999999998,2109.03008,2498.2263000000003,2581.4103690000002,2273.8026910000003,2360.2851730000007,2736.8266519999997,2946.6087680000001,2935.5188519999992,2970.8708880000004,3537.8776679999996,3574.6403090000003,3099.6258559999997,3579.8197579999996,4169.6101449999996,4150.3720000000003,3623.027063,3979.8425659999998,4563.8286449999996,8248.3766670000005,7906.8730000000005,8499.8280000000013,9241.8919999999998,11028.184999999998,10298.862999999999,11161.664000000001,13413.434999999998,15266.687917056302,15397.669447732002,16315.999144105599,20292.894999999997,22502.639070263696]
["EMR","Industrial Livre",128615.0350486472,115550.76342498889,11.306088541889325,13064.271623658307,null,"Industrial Livre",75068.044999999998,82913.641000000032,86290.186289000005,84461.219999999972,83898.087999999974,90354.339000000036,94174.633999999991,90484.421000000002,87091.330999999962,91634.852000000028,95676.131000000008,94999.597999999984,86913.91,86772.31349700001,89462.45363600002,73086.44683999999,61250.555211999999,64938.572967999993,65955.711173999996,64433.329830000002,65866.598590000009,67309.436049390002,68833.418417999987,67257.003349000006,67009.099705999994,66540.339834999992,68534.341970000009,65895.622307000012,65127.30395300001,66538.139203999977,69647.656354999985,70141.152761000005,68663.217754999991,57729.888712,73054.776012999995,76635.677935,81112.630999999994,81472.715559000004,87843.621889000002,88324.945781000017,94795.621504999988,103843.717053,106381.94400000002,103059.26259900001,106618.644,108287.261,113428.049,112447.86700000001,115550.76342498889,122295.64970902499,130299.31791315367,128001.38969801881,128615.0350486472]
["EMR","Rural Livre",121.25102637180001,0,"-",121.25102637180001,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64.234565938800003,107.7039374651,118.464,121.25102637180001]
["EMR","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","Poder Público Livre",105.87026700000001,0,"-",105.87026700000001,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.78,105.87026700000001]
["EMR","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMR","Serviço Público Livre",1847.7159098431998,1914.7738189899999,-3.5021321307898146,-67.057909146800057,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1843.9999999999995,1958.2550000000001,1886.8,1788.153,1703.2629999999999,1548.8629999999998,1417.3000000000002,1596.5520000000001,1914.7738189899999,1884.0671009605999,2002.3158593903001,2011.7820000000002,1847.7159098431998]
["EMR","2 Mercado Livre (TUSD)",153192.51132212588,132732.2251610352,15.414708927140763,20460.286161090684,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I59:I66)","v":75068.044999999998},{"$f":"SUM(J59:J66)","v":82913.641000000032},86290.186289000005,84461.219999999972,83898.087999999974,90354.339000000036,94174.633999999991,90484.421000000002,87091.330999999962,91634.852000000028,95676.131000000008,94999.597999999984,86913.91,86772.31349700001,89462.45363600002,73086.44683999999,61250.555211999999,64938.572967999993,65955.711173999996,65798.914700000008,{"$f":"SUM(AC59:AC66)","v":67978.582590000005},69536.180349390008,70942.448497999983,69755.229649000001,69590.510074999998,68814.142525999996,70894.627143000005,68632.448959000016,68073.912721000015,69473.658055999971,72618.52724299999,73679.030429000006,72237.858063999985,{"$f":"SUM(AP59:AP66)","v":60829.514567999999},76634.595770999993,80805.288079999998,85263.002999999997,85095.742622000005,91823.464455000008,92888.774426000018,104887.99817199999,113708.84505300001,116768.57200000003,114089.30759900001,119350.092,120134.98699999999,126007.01300000001,127457.85400000001,132732.2251610352,139641.62082365638,{"$f":"SUM(BG59:BG66)","v":148725.33685411466},{"$f":"SUM(BH59:BH66)","v":150432.31069801882},{"$f":"SUM(BI59:BI66)","v":153192.51132212588}]
["EMR","Residencial Total",231890.31475768,214882.78900055302,7.9147919832161184,17007.525757126976,null,"Residencial Total",{"$f":"I50+I59","v":105156.78100000002},{"$f":"J50+J59","v":101022.31899999999},101683.40399999999,108481.64499999999,113118.66099999999,109248.58799999999,108728.74800000001,115722.87100000001,126495.83100000001,115540.713,116170.79800000001,122545.516,135603.02300000002,114873.16499999999,112566.63800000001,123751.31099999999,131962.30699999997,122275.75,117087.96299999999,121652.973,{"$f":"AC50+AC59","v":135634.103},120448.07499999998,118591.23700000001,128860.974,139698.24799999999,127205.639,119196.98199999999,130729.64700000001,147811.318,131551.37099999998,{"$f":"AM50+AM59","v":125533.76199999999},136940.79200000002,{"$f":"AO50+AO59","v":142143.872},131406.625,131781.42300000001,150346.02100000001,151365.38299999997,138681.76300000001,{"$f":"AU50+AU59","v":132957.43699999998},139927.459,192194.03944333299,183585.401146666,181165.713236657,194644.62001166202,194353.87204175402,189083.94107971399,184896.748048993,211252.18011277,{"$f":"BE50+BE59","v":214882.78900055302},208441.91245015798,{"$f":"BG50+BG59","v":197300.35044609604},{"$f":"BH50+BH59","v":214406.51504943799},{"$f":"BI50+BI59","v":231890.31475768}]
["EMR","Comercial Total",79042.334299712689,76797.616458181306,2.92290040375629,2244.7178415313829,null,"Comercial Total",55022.053,{"$f":"J51+J60","v":50734.771000000001},48780.21,55890.679000000004,57144.392000000007,52247.472999999998,51159.349000000002,57924.678999999996,63779.856,56722.353999999992,54403.08,62265.169000000002,67014.413,56202.187000000005,53738.239000000001,63981.783000000003,64948.671000000002,59305.702000000005,54308.447,59687.229870000003,65464.108999999997,56183.567300000002,52834.568079999997,61344.068300000006,65211.379368999995,56818.252691000002,51854.293173000005,60582.847651999997,66876.301768000005,59400.747852,53309.026888,61296.161668000001,{"$f":"AO51+AO60","v":61080.275309000004},46494.128855999996,48005.590757999991,{"$f":"AR51+AR60","v":59551.214144999991},58982.326000000008,50911.484063000004,49142.677565999998,54258.575645000004,75269.237672186006,69530.025900242006,64577.721383224001,71605.183641891999,74379.602537043014,68977.671704692999,63495.487432260998,76067.515688875996,76797.616458181306,72941.077851188005,65532.209552378597,76113.929722435001,79042.334299712689]
["EMR","Industrial Total",138730.23588014321,132243.76062880288,4.9049385925641786,6486.4752513403364,null,"Industrial Total",123050.712,130494.00600000002,132982.105289,129644.82399999996,125446.46299999997,134791.40300000005,139423.48799999998,136755.41399999999,129072.53499999996,133385.92700000003,140211.59400000001,142328.87699999998,131630.421,128445.95449700001,131859.33663600002,110332.29983999999,96932.003212000011,100940.734968,101640.22917399999,99325.144830000005,99503.28459000001,99616.925049390004,100627.79941799998,100424.078349,98514.40170599999,97530.659834999999,100738.40497,98880.28830700001,95955.30395300001,96537.455203999969,98809.499354999978,99413.298761000013,95839.408754999997,81264.92171200001,103577.050013,107129.47893500001,106934.277,106085.306559,112906.20288900001,112860.12278100001,120453.17552923798,128031.807870997,131149.00035736701,126771.60107295201,127539.195049616,127388.38948292199,132832.34047975499,132137.14102466201,132243.76062880288,138916.188876039,145699.50819342467,141595.79527042081,138730.23588014321]
["EMR","Rural Total",32642.902883371804,34033.516551973,-4.0860122887318218,-1390.613668601196,null,"Rural Total",33576.923999999999,34890.001000000004,38080.137000000002,34900.669000000002,35351.826000000001,38316.665000000001,44530.661999999997,38398.39,40534.906999999999,40273.558000000005,42159.271999999997,40096.065000000002,41646.050000000003,41607.983999999997,47590.688999999998,42860.400999999998,41889.906000000003,43459.498999999996,47248.062999999995,41967.301999999996,42702.034,45689.194000000003,50181.699000000001,45059.125,44939.232000000004,46277.491000000002,54501.535999999993,44410.409999999996,46309.305,46420.923999999999,47012.308000000005,45409.038,44393.152000000002,48495.661,61534.227999999996,49933.868999999999,46493.998,46947.963000000003,45493.383999999998,43069.542000000001,37707.018990944998,37740.189910900001,43140.232566566003,34924.392232296996,34159.813698295999,35620.8403072,35565.855981599998,33453.665046321999,34033.516551973,35414.733384997802,36589.312814545097,32135.482936611003,32642.902883371804]
["EMR","Iluminação Pública Total",22558.901159999998,22813.155199999001,-1.1145062476891177,-254.254039999003,null,"Iluminação Pública Total",17308.120999999999,17402.285,17838.591,18041.624,17889.351999999999,18210.912,18815.417999999998,18676.004000000001,18501.432000000001,18999.495999999999,19394.226000000002,19461.64,19162.127999999997,19333.807000000001,19516.440000000002,19511.998,19299.417000000001,19379.702000000001,20209.432000000001,20396.196,20283.896000000001,20784.312000000002,21042.076999999997,21362.256000000001,21019.112000000001,21501.260999999999,22095.453000000001,24430.269,22366.719000000001,22076.403000000002,22093.931,21528.666999999998,21196.668000000001,21113.078000000001,21176.268,21201.313999999998,19682.506000000001,26006.537,21072.050999999999,20985.527000000002,25022.053500800001,25261.071967110001,25387.813994590004,24994.87834155,24017.993310944999,23858.160290681997,23382.458833172001,23458.976574352,22813.155199999001,22285.116759999997,22115.585229993998,22821.656160000002,22558.901159999998]
["EMR","Poder Público Total",14288.533381474002,13341.818666336001,7.0958445682277604,946.71471513800134,null,"Poder Público Total",7710.4120000000003,8029.4179999999997,7733.299,8343.8070000000007,7946.8429999999998,8130.9039999999995,7754.1210000000001,8526.853000000001,8562.0450000000001,8276.3009999999995,7846.43,8738.7740000000013,8787.3870000000006,7890.085,7458.73,8805.8220000000001,8467.2540000000008,8558.2690000000002,7702.2220000000007,8230.9189999999999,8698.9239999999991,8134.9530000000004,7600.6190000000006,8639.5619999999999,8746.4900000000016,8305.1419999999998,7604.0990000000002,8632.0470000000005,9047.8940000000002,8928.9539999999997,7895.8590000000004,9039.56,8345.1919999999991,5931.2939999999999,5539.7080000000005,7174.3239999999987,7250.4319999999998,6365.3720000000003,6076.817,7704.82,10260.683585208,10654.613154148001,9758.097648728999,11160.777551944,11779.111733289999,11652.064773245998,10618.429883064,14043.307929115001,13341.818666336001,13698.511635419003,11442.837715370999,13656.215879201998,14288.533381474002]
["EMR","Próprio Total",896.32695498399994,896.70375864799985,-4.2020975195644628E-2,-0.37680366399990817,null,"Próprio Total",790.13,706.96199999999999,700.43399999999997,881.1,906.55500000000006,828.17500000000007,825.11799999999994,902.02400000000011,1010.1840000000001,869.76100000000008,841.34199999999998,969.596,1026.6379999999999,942.99499999999989,900.25299999999993,1381.3109999999999,1160.9370000000001,1052.4190000000001,930.53399999999988,943.55899999999997,1084.825,943.78700000000003,657.42399999999998,683.55499999999995,806.12700000000007,621.08699999999999,555.73800000000006,656.56600000000003,722.16899999999998,644.70700000000011,575.35199999999998,694.61799999999994,688.61099999999999,586.98399999999992,560.423,716.71199999999999,725.16499999999996,596.22399999999993,574.81999999999994,621.21600000000001,721.76995999999997,290.74873523100001,912.23618476899992,665.00624000000005,759.22461333299998,715.00660000000005,687.12092000000007,869.34650604000001,896.70375864799985,830.52534010699992,751.79974318200004,837.90613340600009,896.32695498399994]
["EMR","Serviço Público Total",12768.203819992201,14841.812102358999,-13.971395595536562,-2073.6082823667984,null,"Serviço Público Total",9403.6689999999999,9132.1049999999996,9460.9340000000011,9765.2870000000003,9483.6949999999997,9089.2410000000018,9360.6189999999988,9581.6820000000007,9833.2759999999998,9501.5859999999993,9626.0540000000001,9570.2379999999994,9580.0169999999998,9147.0830000000005,9351.5329999999994,9498.3719999999994,9518.1809999999987,9445.2900000000009,9809.2620000000006,9763.612000000001,9932.2540000000008,9648.3670000000002,9956.2080000000005,9964.9580000000005,9914.0329999999994,9641.6460000000006,9741.6660000000011,9850.223,10016.761,10122.282999999999,10503.300999999999,10484.253000000001,10142.484,10135.721999999998,10568.547999999999,10815.682999999999,10366.772000000001,10495.873,10718.726999999999,10641.991999999998,14029.596731287998,14119.820402873,14397.298089372,14290.649911110999,14273.429587424998,13997.060114836,13897.308152445999,14824.874358441997,14841.812102358999,14993.590287442601,14822.6421879543,14100.714416406001,12768.203819992201]
["EMR","Mercado Total (1+2)",532817.75313735788,509851.17236685223,4.5045656488126307,22966.58077050565,null,"Mercado Total (1+2)",{"$f":"SUM(I68:I75)","v":352018.80200000003},{"$f":"SUM(J68:J75)","v":352411.86699999997},357259.11428900005,365949.63499999989,367287.78700000001,370863.36099999998,380597.52299999999,386487.91700000002,397790.06599999999,383569.696,390652.79600000009,405975.875,414450.07699999999,378443.26049700001,382981.85863600008,380123.29783999996,374178.67621200002,364417.36596799997,358936.15217399999,361966.93570000009,{"$f":"SUM(AC68:AC75)","v":383303.42959000001},361449.18034939002,361491.631498,376338.57664899994,388849.02307499998,367901.178526,366288.17214299995,378172.29795899999,399105.77172100003,375682.84505599999,365733.03924299992,384806.38842900004,{"$f":"SUM(AO68:AO75)","v":383829.66306399996},{"$f":"SUM(AP68:AP75)","v":345428.41456800001},382743.238771,{"$f":"SUM(AR68:AR75)","v":406868.61608000007},401800.85899999994,386090.52262200002,378942.11645500001,390069.25442600006,475657.57541299803,469213.67908816697,470488.11346127407,479057.109003408,481262.24257170205,471293.13435329299,465375.74973129103,506107.007240579,509851.17236685223,507521.65658535139,{"$f":"SUM(BG68:BG75)","v":494254.24588294572},{"$f":"SUM(BH68:BH75)","v":515668.21556791879},{"$f":"SUM(BI68:BI75)","v":532817.75313735788}]
["EMG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
["ENF","ENF",null,null,null,null,null,{"$f":"B78","v":"ENF"}]
["ENF"]
["ENF"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"}]
["ENF",null,null,null,null,null,null,"Valores em  "]
["ENF"]
["ENF"]
["ENF","Residencial",{"$f":"INDEX($H$80:$BZ$110,MATCH($B84,$H$80:$H$110,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":0},{"$f":"INDEX($H$80:$CG$110,MATCH($B84,$H$80:$H$110,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":0},{"$f":"IFERROR(IF((C84/D84-1)*100<=-100,\"-\",IF((C84/D84-1)*100=0,\"-\",(C84/D84-1)*100)),\"-\")","v":"-"},{"$f":"C84-D84","v":0},null,"Residencial",36924.726999999999,39031.967000000004,39199.792000000001,39049.684999999998,37676.455999999998,40874.69,41347.116999999998,40926.786,40633.139000000003,41026.266000000003,42917.673999999999,41047.317999999999,41417.951000000001,39789.611000000004,39818.535000000003,38843.534,39601.239000000001,40165.186999999998,40569.795999999995,39064.002,39647.667000000001,39895.644,41385.218000000001,40210.519999999997,40319.365999999995,41294.587,40464.027999999998,40600.209000000003,41225.962,40774.510999999999,42036.031999999999,41494.042999999998,41311.508999999998,42647.413,43634.635999999999,44474.078999999998,43327.205000000002,43270.406999999999,43915.848999999995,42364.743000000002,41687.109810000002,41390.994999999995,43189.335330000002,43793.825216999998]
["ENF","Comercial",0,0,"-",0,null,"Comercial",17427.489000000001,17349.624,16944.28,18476.866000000002,18160.724000000002,17915.460999999999,17539.744999999999,18759.205000000002,19322.887999999999,17961.893,18094.188999999998,19359.974000000002,19822.383000000002,17776.936999999998,17271.93,18579.822,18525.441999999999,17300.164000000001,16907.767,16970.93,17539.600000000002,15892.936,15440.863000000001,16423.978000000003,16925.356,15950.136999999999,15302.704,16266.507000000001,17773.881999999998,16502.703999999998,15856.153,17103.954000000002,16838.347000000002,11865.435000000001,13147.228000000001,16162.715,15999.718000000001,14748.887999999999,14978,16038.002999999999,16179.460383139,15355.553771557999,14721.068469083999,15297.222573413999]
["ENF","Industrial",0,0,"-",0,null,"Industrial",13750.281000000001,15164.847000000002,15957.183000000001,14315.316999999999,14127.941999999999,16413.953999999998,16572.224999999999,14760.451000000001,14521.845000000001,14251.517,14408.429,13769.757000000001,13482.814,12564.931,12704.921,11450.931,11644.862000000001,12552.25,12512.128000000001,10358.916999999999,11192.796999999999,10941.315000000001,9893.9939999999988,7620.8209999999999,7067.6399999999994,7298.5339999999997,7386.3440000000001,6833.3820000000005,6457.9880000000003,6458.7369999999992,6903.77,6430.8209999999999,5409.5450000000001,4142.9519999999993,6177.8670000000002,6353.3330000000005,5814.6589999999997,5635.3279999999995,5962.0840000000007,5129.8690000000006,4566.0895946920009,4441.4140802020002,4396.9763355300001,4268.1261235530001]
["ENF","Rural",0,0,"-",0,null,"Rural",1239.2150000000001,1139.6310000000001,1296,1251.3919999999998,1206.048,1244.0259999999998,1339.0259999999998,1329.154,1555.1769999999999,1319.723,1389.095,1457.2089999999998,1533.5000000000002,1265.444,1322.922,1319.16,1330.9160000000002,1311.665,1472.2090000000001,1231.2060000000001,1487.8690000000001,1269.2179999999998,1366.9580000000001,1431.701,1277.771,1306.694,1333.3810000000001,1181.1559999999999,1385.8690000000001,1311.47,1471.4589999999998,1345.9940000000001,1216.6610000000001,1302.479,1413.529,1309.296,1329.3509999999999,1306.4189999999999,1357.26,1177.2170000000001,1097.979,1040.75,1089.8969999999999,950.47700000000009]
["ENF","Iluminação Pública",0,0,"-",0,null,"Iluminação Pública",5176.7929999999997,5153.46,5115.1779999999999,5108.5219999999999,4993.7640000000001,5050.7250000000004,5145.924,5105.2340000000004,5066.3380000000006,5154.1329999999998,5228.6269999999995,5228.34,5117.027,5181.8879999999999,5253.86,5251.2330000000002,5194.4929999999995,5182.4380000000001,5234.5630000000001,5242.6189999999997,5142.5609999999997,5189.8310000000001,5246.857,5246.9279999999999,5129.7569999999996,4894.2199999999993,4949.9949999999999,4948.7619999999997,4787.2470000000003,4892.0889999999999,4887.4250000000002,4765.2179999999998,4712.5479999999998,4712.5820000000003,4761.0219999999999,4760.5249999999996,5018.5460000000003,5121.866,4863.3140000000003,4759.54,4656.2860000000001,4707.6570000000002,4759.5650000000005,4725.3119999999999]
["ENF","Poder Público",0,0,"-",0,null,"Poder Público",1795.1789999999999,1748.548,1660.8960000000002,1846.865,1742.9850000000001,1720.2840000000001,1775.7700000000002,1908.068,1973.5259999999998,1837.058,1843.6190000000001,2103.9700000000003,1959.2959999999998,1793.7539999999999,1834.0509999999999,2091.5010000000002,2016.5889999999999,1901.7950000000001,1946.106,1923.4180000000001,1883.672,1788.4649999999999,1752.0369999999998,1891.7009999999998,1779.1470000000002,1766.3839999999998,1631.2260000000001,1925.0390000000002,1978.402,1806.1310000000001,1681.2249999999999,1864.482,1761.7329999999999,1197.5250000000001,1224.414,1370.3220000000001,1357.4660000000001,1292.0050000000001,1292.962,1499.1,1589.5491502689999,1680.7245890070001,1598.1438189309999,1877.1689141919999]
["ENF","Próprio",0,0,"-",0,null,"Próprio",75.930999999999997,82.234999999999999,91.772999999999996,105.58099999999999,105.056,104.93599999999999,103.51599999999999,115.39099999999999,125.17800000000001,115.03,108.92699999999999,121.745,114.94499999999999,161.88499999999999,140.78299999999999,116.932,143.99599999999998,159.70500000000001,97.228999999999999,104.63900000000001,76.644000000000005,59.709000000000003,62.503999999999998,71.823000000000008,72.915000000000006,73.733000000000004,70.378999999999991,72.304000000000002,83.548000000000002,73.355000000000004,72.628999999999991,69.573999999999998,67.283999999999992,62.175999999999995,55.918999999999997,64.906999999999996,73.744,58.664999999999999,62.382999999999996,61.850999999999999,64.981999999999999,56.944000000000003,52.637,55.225999999999999]
["ENF","Serviço Público",0,0,"-",0,null,"Serviço Público",2508.9009999999998,2523.3450000000003,2567.85,2664.36,2496.8009999999999,2704.1190000000001,2785.8020000000001,2544.5039999999999,2899.3469999999998,2718.712,2863.0029999999997,2845.6109999999999,2676.45,2674.1559999999999,2761.6640000000002,2764.6729999999998,2777.6369999999997,2821.6790000000001,3047.9369999999999,1848.8740000000003,1823.7570000000001,1845.3910000000001,1931.9499999999998,1978.6379999999999,1911.3220000000001,1961.2869999999998,2000.1850000000002,2126.165,2226.9499999999998,2142.8890000000001,2237.0439999999999,2114.12,1990.3700000000001,2052.3710000000001,2077.627,2162.9229999999998,1481.731,1411.925,1405.623,1420.7550000000001,1388.00191885,1351.0294241799998,1432.2032473880001,1479.9736944600002]
["ENF","1 Mercado Cativo",0,0,"-",0,null,"1 Mercado Cativo",{"$f":"SUM(I84:I91)","v":78898.516000000003},{"$f":"SUM(J84:J91)","v":82193.656999999992},82832.952000000005,82818.588000000018,80509.775999999998,86028.195000000007,86609.125,85448.793000000005,86097.437999999995,84384.332000000009,86853.562999999995,85933.923999999999,86124.366000000009,81208.606000000014,81108.666000000012,80417.785999999993,81235.173999999999,81394.882999999987,81787.735000000001,76744.60500000001,{"$f":"SUM(AC84:AC91)","v":78794.567000000025},76882.509000000005,77080.381000000008,74876.110000000015,74483.273999999976,74545.576000000001,73138.241999999984,73953.524000000005,75919.847999999998,73961.885999999984,{"$f":"SUM(AM84:AM91)","v":75145.737000000008},75188.205999999991,73307.996999999988,{"$f":"SUM(AP84:AP91)","v":67982.933000000005},72492.241999999998,76658.099999999991,74402.420000000013,72845.502999999997,73837.475000000006,72451.077999999994,71229.457856950001,70025.067864947006,71239.826200932992,72447.331522619002]
["ENF","Residencial Livre",0,0,"-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Comercial Livre",0,0,"-",0,null,"Comercial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.505503000000001,41.133846000000005,52.253349999999998,521.52817000000005,488.40703999999999,468.60613000000001,529.83275000000003,536.67948000000001,508.47928000000002,492.81600000000003,526.91599999999994,578.58100000000002,570.60900000000004,540.36500000000001,583.24400000000003,581.69500000000005,513.51200000000006,524.03,753.92099999999994,869.36599999999999,777.87192500000003,774.02500000000009,861.81400000000008,1283.4819999999997,1230.6390000000001,1222.433,1404.904]
["ENF","Industrial Livre",0,0,"-",0,null,"Industrial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,878.72999000000004,1159.0249100000001,1294.6045000000001,2630.3613300000002,4597.7633200000018,4856.7821200000008,5147.7972749999999,5315.9760000000006,5418.7170000000006,5537.4790000000003,5201.8269999999993,5328.5460000000003,5380.7529999999997,5259.2059999999992,4773.8469999999998,6731.5460000000003,6786.5519999999997,6619.2889999999998,6697.5677780000005,6529.116,5323.9610000000002,5512.4779999999992,6453.1019999999999,6893.9480000000003,6366.3160000000007]
["ENF","Rural Livre",0,0,"-",0,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Próprio Livre",0,0,"-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Serviço Público Livre",0,0,"-",0,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1144.8524299999999,1092.21417,1122.1841899999999,1076.2427700000001,1151.64237,1107.118373333333,1103.3569849999999,1082.33,1104.547,1094.4159999999999,1082.1869999999999,1102.395,1086.5650000000001,1098.2629999999999,1153.7510000000002,1038.7080000000001,1062.681,1614.6469999999999,1642.5840620000001,1725.538,1762.175,1843.9999999999995,1958.2550000000001,1886.8,1788.153]
["ENF","2 Mercado Livre (TUSD)",0,0,"-",0,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I93:I100)","v":0},{"$f":"SUM(J93:J100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.505503000000001,41.133846000000005,2075.8357699999997,{"$f":"SUM(AC93:AC100)","v":2772.7672499999999},2905.1957300000004,4175.2102300000006,6279.238440000001,6500.5799733333333,6759.6335400000007,6891.1220000000003,7050.18,7210.4760000000006,6854.6229999999996,{"$f":"SUM(AM93:AM100)","v":6971.3060000000005},7050.5619999999999,6939.1639999999989,{"$f":"SUM(AP93:AP100)","v":6441.11},8294.2839999999997,8603.1540000000005,9103.3019999999997,9118.0237650000017,9028.6790000000001,7947.9500000000007,8639.9599999999991,9641.9959999999992,10003.181,9559.3730000000014]
["ENF","Residencial Total",0,0,"-",0,null,"Residencial Total",{"$f":"I84+I93","v":36924.726999999999},{"$f":"J84+J93","v":39031.967000000004},39199.792000000001,39049.684999999998,37676.455999999998,40874.69,41347.116999999998,40926.786,40633.139000000003,41026.266000000003,42917.673999999999,41047.317999999999,41417.951000000001,39789.611000000004,39818.535000000003,38843.534,39601.239000000001,40165.186999999998,40569.795999999995,39064.002,{"$f":"AC84+AC93","v":39647.667000000001},39895.644,41385.218000000001,40210.519999999997,40319.365999999995,41294.587,40464.027999999998,40600.209000000003,41225.962,40774.510999999999,{"$f":"AM84+AM93","v":42036.031999999999},41494.042999999998,{"$f":"AO84+AO93","v":41311.508999999998},42647.413,43634.635999999999,44474.078999999998,43327.205000000002,43270.406999999999,{"$f":"AU84+AU93","v":43915.848999999995},42364.743000000002,41687.109810000002,41390.994999999995,43189.335330000002,{"$f":"AZ84+AZ93","v":43793.825216999998}]
["ENF","Comercial Total",0,0,"-",0,null,"Comercial Total",{"$f":"I85+I94","v":17427.489000000001},17349.624,16944.28,18476.866000000002,18160.724000000002,17915.460999999999,17539.744999999999,18759.205000000002,19322.887999999999,17961.893,18094.188999999998,19359.974000000002,19822.383000000002,17776.936999999998,17271.93,18579.822,18525.441999999999,17317.669503000001,16948.900846,17023.183349999999,18061.128170000004,16381.34304,15909.469130000001,16953.810750000004,17462.035479999999,16458.616279999998,15795.52,16793.423000000003,18352.462999999996,17073.312999999998,16396.518,17687.198,17420.042000000001,{"$f":"AP85+AP94","v":12378.947000000002},13671.258000000002,16916.635999999999,16869.084000000003,15526.759924999998,15752.025,16899.816999999999,17462.942383138998,16586.192771557999,15943.501469084,16702.126573414]
["ENF","Industrial Total",0,0,"-",0,null,"Industrial Total",13750.281000000001,15164.847000000002,15957.183000000001,14315.316999999999,14127.941999999999,16413.953999999998,16572.224999999999,14760.451000000001,14521.845000000001,14251.517,14408.429,13769.757000000001,13482.814,12564.931,12704.921,11450.931,11644.862000000001,12552.25,12512.128000000001,11237.646989999999,12351.821909999999,12235.9195,12524.355329999999,12218.584320000002,11924.422119999999,12446.331275,12702.32,12252.099000000002,11995.467000000001,11660.563999999998,12232.316000000001,11811.574000000001,10668.751,8916.7989999999991,12909.413,13139.885,12433.948,12332.895778,12491.2,10453.830000000002,10078.567594692,10894.516080202,11290.92433553,10634.442123553001]
["ENF","Rural Total",0,0,"-",0,null,"Rural Total",1239.2150000000001,1139.6310000000001,1296,1251.3919999999998,1206.048,1244.0259999999998,1339.0259999999998,1329.154,1555.1769999999999,1319.723,1389.095,1457.2089999999998,1533.5000000000002,1265.444,1322.922,1319.16,1330.9160000000002,1311.665,1472.2090000000001,1231.2060000000001,1487.8690000000001,1269.2179999999998,1366.9580000000001,1431.701,1277.771,1306.694,1333.3810000000001,1181.1559999999999,1385.8690000000001,1311.47,1471.4589999999998,1345.9940000000001,1216.6610000000001,1302.479,1413.529,1309.296,1329.3509999999999,1306.4189999999999,1357.26,1177.2170000000001,1097.979,1040.75,1089.8969999999999,950.47700000000009]
["ENF","Iluminação Pública Total",0,0,"-",0,null,"Iluminação Pública Total",5176.7929999999997,5153.46,5115.1779999999999,5108.5219999999999,4993.7640000000001,5050.7250000000004,5145.924,5105.2340000000004,5066.3380000000006,5154.1329999999998,5228.6269999999995,5228.34,5117.027,5181.8879999999999,5253.86,5251.2330000000002,5194.4929999999995,5182.4380000000001,5234.5630000000001,5242.6189999999997,5142.5609999999997,5189.8310000000001,5246.857,5246.9279999999999,5129.7569999999996,4894.2199999999993,4949.9949999999999,4948.7619999999997,4787.2470000000003,4892.0889999999999,4887.4250000000002,4765.2179999999998,4712.5479999999998,4712.5820000000003,4761.0219999999999,4760.5249999999996,5018.5460000000003,5121.866,4863.3140000000003,4759.54,4656.2860000000001,4707.6570000000002,4759.5650000000005,4725.3119999999999]
["ENF","Poder Público Total",0,0,"-",0,null,"Poder Público Total",1795.1789999999999,1748.548,1660.8960000000002,1846.865,1742.9850000000001,1720.2840000000001,1775.7700000000002,1908.068,1973.5259999999998,1837.058,1843.6190000000001,2103.9700000000003,1959.2959999999998,1793.7539999999999,1834.0509999999999,2091.5010000000002,2016.5889999999999,1901.7950000000001,1946.106,1923.4180000000001,1883.672,1788.4649999999999,1752.0369999999998,1891.7009999999998,1779.1470000000002,1766.3839999999998,1631.2260000000001,1925.0390000000002,1978.402,1806.1310000000001,1681.2249999999999,1864.482,1761.7329999999999,1197.5250000000001,1224.414,1370.3220000000001,1357.4660000000001,1292.0050000000001,1292.962,1499.1,1589.5491502689999,1680.7245890070001,1598.1438189309999,1877.1689141919999]
["ENF","Próprio Total",0,0,"-",0,null,"Próprio Total",75.930999999999997,82.234999999999999,91.772999999999996,105.58099999999999,105.056,104.93599999999999,103.51599999999999,115.39099999999999,125.17800000000001,115.03,108.92699999999999,121.745,114.94499999999999,161.88499999999999,140.78299999999999,116.932,143.99599999999998,159.70500000000001,97.228999999999999,104.63900000000001,76.644000000000005,59.709000000000003,62.503999999999998,71.823000000000008,72.915000000000006,73.733000000000004,70.378999999999991,72.304000000000002,83.548000000000002,73.355000000000004,72.628999999999991,69.573999999999998,67.283999999999992,62.175999999999995,55.918999999999997,64.906999999999996,73.744,58.664999999999999,62.382999999999996,61.850999999999999,64.981999999999999,56.944000000000003,52.637,55.225999999999999]
["ENF","Serviço Público Total",0,0,"-",0,null,"Serviço Público Total",2508.9009999999998,2523.3450000000003,2567.85,2664.36,2496.8009999999999,2704.1190000000001,2785.8020000000001,2544.5039999999999,2899.3469999999998,2718.712,2863.0029999999997,2845.6109999999999,2676.45,2674.1559999999999,2761.6640000000002,2764.6729999999998,2777.6369999999997,2821.6790000000001,3047.9369999999999,2993.7264300000002,2915.9711699999998,2967.57519,3008.1927699999997,3130.2803699999999,3018.4403733333329,3064.6439849999997,3082.5150000000003,3230.712,3321.366,3225.076,3339.4389999999999,3200.6849999999999,3088.6329999999998,3206.1220000000003,3116.335,3225.6039999999998,3096.3779999999997,3054.5090620000001,3131.1610000000001,3182.9300000000003,3232.0019188499996,3309.2844241799999,3319.0032473880001,3268.1266944600002]
["ENF","Mercado Total (1+2)",0,0,"-",0,null,"Mercado Total (1+2)",{"$f":"SUM(I102:I109)","v":78898.516000000003},{"$f":"SUM(J102:J109)","v":82193.656999999992},82832.952000000005,82818.588000000018,80509.775999999998,86028.195000000007,86609.125,85448.793000000005,86097.437999999995,84384.332000000009,86853.562999999995,85933.923999999999,86124.366000000009,81208.606000000014,81108.666000000012,80417.785999999993,81235.173999999999,81412.388502999995,81828.868845999998,78820.440770000001,{"$f":"SUM(AC102:AC109)","v":81567.334250000014},79787.704729999998,81255.591229999991,81155.348440000002,80983.853973333302,81305.209540000011,80029.363999999972,81003.704000000012,83130.323999999993,80816.508999999976,{"$f":"SUM(AM102:AM109)","v":82117.04300000002},82238.767999999996,80247.160999999978,{"$f":"SUM(AP102:AP109)","v":74424.043000000005},80786.525999999998,85261.254000000001,83505.722000000009,81963.526764999988,82866.15399999998,80399.027999999991,79869.417856949993,79667.063864947006,81243.007200933003,82006.704522619009]
["ENF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","ESE",null,null,null,null,null,{"$f":"B112","v":"ESE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESE"]
["ESE"]
["ESE"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},"1T23",{"$f":"BB8","v":"2T23"},"3T23","4T23",{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ESE",null,null,null,null,null,null,"Valores em  "]
["ESE"]
["ESE"]
["ESE","Residencial",{"$f":"INDEX($H$114:$BZ$144,MATCH($B118,$H$114:$H$144,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":391952.75730465807},{"$f":"INDEX($H$114:$CG$144,MATCH($B118,$H$114:$H$144,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":375011.22249067295},{"$f":"IFERROR(IF((C118/D118-1)*100<=-100,\"-\",IF((C118/D118-1)*100=0,\"-\",(C118/D118-1)*100)),\"-\")","v":4.5176074202436522},{"$f":"C118-D118","v":16941.534813985112},null,"Residencial",218281.56400000001,214634.48499999999,200164.978,207686.81100000002,244348.12300000002,236679.52000000002,214748.90000000002,222424.291,258645.38099999999,247496.73599999998,227012.79300000001,232181.76799999998,268614.533,257919.43699999998,229065.20300000001,243116.93600000002,269467.01300000004,256400.43299999999,239691.16199999995,253145.02799999999,269439.89599999995,265761.24800000002,227742.35100000002,247999.09299999999,275833.429,266884.87900000002,238033.03999999998,265502.67599999998,288633.027,286390.61199999996,249181.05,275789.70699999999,306587.277,293209.40700000001,261475.34600000002,298748.55000000005,306040.27399999998,307654.68,275646.48199999996,295983.55499999999,322181.60391000402,298245.36369002098,273083.56293000502,303214.41399999999,330982.039112509,322960.38030014199,297840.99376660003,341473.69722412701,375011.22249067295,371320.17900517298,322825.82750960201,362629.72215220198,391952.75730465807]
["ESE","Comercial",94312.446461145999,109052.76910587,-13.516688081908201,-14740.322644724001,null,"Comercial",127121.836,121747.83,111965.285,114936.136,131838.43900000001,127070.54800000001,116886.353,121891.395,139808.49400000001,131525.80799999999,122257.35400000001,129297.016,144908.42199999999,134740.09,122057.818,133113.02499999999,138104.217,128967.83000000002,118027.57199999999,127899.91899999999,130253.883,125684.791,110455.285,123326.92600000001,132134.42499999999,127825.49800000001,117930.758,130621.808,135358.402,134022.068,118745.02100000001,127964.62700000001,128468.83099999999,92212.253999999986,91152.386999999988,112740.58899999999,110758.484,102943.205,99228.953999999998,111528.95999999999,113004.300552456,105213.42913155601,94468.109146372997,103508.097833701,107591.268641271,103076.156890143,92678.312390812003,103041.03963603401,109052.76910587,105490.51423180501,86628.462642235012,92175.730289090003,94312.446461145999]
["ESE","Industrial",20913.975732316998,23248.034594314999,-10.03981154849436,-2334.0588619980008,null,"Industrial",85586.565000000002,75209.366999999998,77018.55,67921.941999999995,72555.766000000003,72295.744000000006,73733.691999999981,70916.228999999992,76195.096000000005,75005.471999999994,75644.850999999995,72429.949000000008,76925.653999999995,71229.055999999997,71824.811000000002,69394.456000000006,64417.884999999995,61103.452999999994,59018.519,55853.133000000002,54373.345000000001,53384.082999999999,52118.365000000005,53924.286999999997,52698.582999999999,48832.824000000008,49542.527999999998,49677.618999999999,46998.851000000002,47714.919000000002,49728.760999999999,49317.796000000002,46789.288999999997,42865.724000000002,47248.205000000002,47612.237999999998,43183.987000000001,44331.326999999997,42534.745999999992,41753.652999999998,41000.130330740998,40208.464226379998,36584.904033553998,38917.436191225002,35775.11876849,34727.837577879,24814.117933711001,24206.934717871998,23248.034594314999,24480.638911619997,23342.633605090999,21504.432466648999,20913.975732316998]
["ESE","Rural",35398.323190811003,36081.413540396992,-1.8931917642893814,-683.09034958598932,null,"Rural",31973.059000000001,28131.834999999999,17855.243999999999,30842.964000000004,38084.828000000001,22026.35,17600.946000000004,29193.605,37887.819999999992,20711.827000000001,17465.148000000001,27783.432999999997,35785.431000000004,24805.423999999999,19759.014999999999,36583.201000000001,32002.084999999999,24653.345000000001,22863.527000000002,37793.946000000004,38728.275999999998,22571.309999999998,15699.417000000001,31808.951999999997,34295.82,23440.944,25950.66,38626.220999999998,35164.267999999996,26549.707000000002,20494.337,41102.167000000001,38090.917000000001,20211.654999999999,20988.705000000002,40364.855000000003,43137.987999999998,23825.296999999999,22826.974999999999,37704.54,34332.333166593002,21369.175964349997,18659.504346972,34188.339377960001,35383.827181086999,22233.511522262001,21434.119084366001,40991.959453120005,36081.413540396992,21296.624159548002,24146.965290886004,42081.765455233995,35398.323190811003]
["ESE","Iluminação Pública",38410.703964678003,40261.571393509003,-4.5971067814044586,-1850.8674288309994,null,"Iluminação Pública",35439.385000000002,35096.880000000005,39869.824999999997,38776.637999999999,38574.331999999995,38200.53,39478.108999999997,38699.726999999999,38998.885999999999,39950.336000000003,39433.248,39393.456000000006,39149.820999999996,39427.080999999998,40699.366000000002,41135.635000000002,41770.894,42608.673999999999,45090.319000000003,48310.767,43774.376000000004,45287.745000000003,47187.087999999996,48339.273999999998,47824.732000000004,48035.054000000004,48187.188000000002,54324.479999999996,47963.736000000004,51451.044000000002,53184.694000000003,50813.78,49639.735000000001,48548.240999999995,49966.823999999993,51148.394,50982.835999999996,50279.531000000003,51153.584000000003,49508.993000000002,48069.906000000003,48260.127,47638.408000000003,46326.694000000003,40165.231177147005,41013.775083333006,42392.77,40894.623771881001,40261.571393509003,40318.179677722997,39968.327883197999,39670.559406716005,38410.703964678003]
["ESE","Poder Público",41508.307527462995,41123.264496735996,0.93631435986207823,385.04303072699986,null,"Poder Público",31711.264000000003,31683.511999999999,28423.192999999999,30732.187000000002,34058.43,33397.137000000002,30623.989000000001,31683.621999999999,35180.085000000006,33025.741999999998,30646.548999999999,32601.969000000001,35931.940999999999,35490.245999999999,30193.826000000001,34895.380000000005,35631.415000000001,34894.054999999993,32535.782000000003,34896.502999999997,36272.809000000001,34805.933999999994,29628.789000000001,33481.608999999997,35514.407999999996,34638.194000000003,31296.22,36071.661,36570.543000000005,37087.879999999997,31627.499999999996,37386.406999999999,36239.505999999994,25010.870999999999,24896.794000000002,30151.686000000002,29381.045999999998,26994.614000000001,25219.892,32586.270999999997,33568.397451914003,34539.649068383005,28916.368913587001,34499.191201130001,35348.021895934995,36341.685530296003,32806.500808258003,39422.188808940999,41123.264496735996,40939.731386259999,34978.806229217997,41135.965695722007,41508.307527462995]
["ESE","Próprio",792.4928771970001,793.390905718,-0.11318865826767111,-0.89802852099990105,null,"Próprio",768.24099999999999,732.55600000000004,665.23099999999999,727.29499999999996,806.87800000000004,777.77700000000004,775.93,722.15899999999999,805.98900000000003,781.57599999999991,664.57400000000007,745.02800000000002,775.93900000000008,673.70600000000002,605.61,1058.809,879.75900000000001,1925.9609999999998,827.21699999999987,864.24500000000012,862.11799999999994,898.96699999999998,694.47199999999998,735.54099999999994,785.60200000000009,759.06399999999996,685.06999999999994,715.46599999999989,741.84400000000005,714.32299999999998,584.86299999999994,678.89,718.26199999999994,593.173,518.29500000000007,659.63300000000004,679.24800000000005,601.75599999999997,567.88800000000003,643.64800000000002,689.46595000000002,611.55880000000002,545.65149999999994,637.59310000000005,742.64445000000001,649.09213333299999,592.17155000000002,696.67880349799998,793.390905718,747.29211100399993,663.36546722800006,753.147822754,792.4928771970001]
["ESE","Serviço Público",25247.962321603001,27497.046146801,-8.1793652059592432,-2249.0838251979985,null,"Serviço Público",52812.263000000006,53723.010999999999,52486.909,50611.28,57442.657999999996,55136.928999999996,50112.144999999997,49677.826000000001,59364.634000000005,53078.959000000003,52622.138999999996,50089.836000000003,57377.101999999999,50607.758000000002,48573.803,49877.901999999995,49803.17,50563.150999999998,51080.667000000001,52649.524999999994,52249.828999999998,52639.660999999993,52475.048000000003,55119.603000000003,55081.69,55223.174000000006,54687.97,54959.437000000005,52669.830999999998,54268.422999999995,54390.603000000003,57399.128000000004,56713.203000000001,55321.481999999996,56969.212,57940.751000000004,59343.357999999993,57078.852999999996,36939.133000000002,25953.637999999999,26851.709755155996,25236.487601842,25846.305410679997,27105.816681012999,28099.293098046001,27661.301719135001,28487.551586884998,29040.834277176,27497.046146801,24701.153393840999,24614.493833570003,25949.175381347995,25247.962321603001]
["ESE","1 Mercado Cativo",648536.96937987301,653068.71267401893,-0.69391523528825605,-4531.7432941459119,null,"1 Mercado Cativo",{"$f":"SUM(I118:I125)","v":583694.17700000014},{"$f":"SUM(J118:J125)","v":560959.47600000002},528449.21500000008,542235.25299999991,617709.45400000014,585584.53500000003,543960.06400000001,565208.85399999993,646886.38499999989,601576.45600000001,565746.65600000008,584522.45500000007,659468.84299999988,614892.79800000007,562779.45199999993,609175.34400000004,632076.43800000008,601116.902,569134.7649999999,611413.06599999999,{"$f":"SUM(AC118:AC125)","v":625954.53200000001},601033.73899999983,536000.81500000006,594735.28499999992,634168.68899999978,605639.63100000005,566313.43400000001,630499.36800000002,644100.50200000009,638198.97599999991,{"$f":"SUM(AM118:AM125)","v":577936.82900000003},640452.50200000009,663247.0199999999,{"$f":"SUM(AP118:AP125)","v":577972.80699999991},553215.76800000004,639366.69600000011,643507.22100000002,613709.26300000015,554117.65399999986,595663.25800000003,619697.84711686394,573684.25548253197,525742.81428117095,588397.58238502906,614087.44432448491,588663.74075652298,541046.53712063201,619767.95669264905,653068.71267401893,629294.312876974,{"$f":"SUM(BG118:BG125)","v":557168.88246102806},{"$f":"SUM(BH118:BH125)","v":625900.49866971502},{"$f":"SUM(BI118:BI125)","v":648536.96937987301}]
["ESE","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,"0","0","0","0","0"]
["ESE","Comercial Livre",74194.708881671482,57963.631747793093,28.002174198645456,16231.077133878389,null,"Comercial Livre",660.68000000000006,2445.0678600000001,3817.1688199999999,6207.9272000000001,6349.862900000001,6174.8095599999997,7235.3122300000014,7628.6438230000003,7696.3072370000009,7294.6751400000021,6992.4034300000012,7710.4281199999996,7458.5404800000006,6846.6911200000004,6560.9950499999995,7257.1819799999994,7316.1172600000018,10759.860299999998,13815.090640000002,15888.498650000003,17360.596367999999,16994.045666999999,15960.470799000002,18544.537900000003,20021.417967000001,19929.550922000002,19238.330844,21861.191842,22375.507066999999,21890.924503000002,21258.620202999999,28929.135230000004,30816.512467999997,22852.678666000003,25633.679538000004,33445.613059000003,34588.055215,32214.515042000006,34304.091819999994,39827.48638599999,40954.554102000002,40940.296385000001,40107.74,44847.926000000007,46560.320999999996,46981.368999999992,47039.199999999997,53544.645000000019,57963.631747793093,58732.586398663101,60897.074585640417,69945.850743669478,74194.708881671482]
["ESE","Industrial Livre",113756.04498539839,97131.959570489693,17.114949073836417,16624.085414908695,null,"Industrial Livre",168732.11,185742.65789999999,177966.91425,200933.53895999998,187696.31039599999,189946.37166,203175.88734000002,209491.22835000002,199924.16653300001,192549.07748799998,189002.82803400001,197861.15617,187312.64259800001,182811.21026600001,155474.24314999999,151549.3209089998,149097.45596400002,151643.70081799998,149336.70766100002,142818.36684,145656.34985500001,140491.74812900001,146637.12286400003,155934.97723000002,149423.81114599999,137835.63536000001,145707.973348,142942.87200100001,136943.92192000002,117510.89201,80482.330232999986,79849.678100999998,81074.056591,62760.523045999995,69620.434427999993,68905.221778000006,69656.433323000005,70884.250855000006,75615.674456000008,77298.263445999997,74525.769420000011,57070.856161999996,50811.245000000003,56344.55,64104.141999999993,74609.509584999993,91805.383000000002,90682.587,97131.959570489693,103192.79292245352,110048.72374844531,115429.01468060001,113756.04498539839]
["ESE","Rural Livre",1253.235177,200.43299999999999,525.26389217344456,1052.802177,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,460.64800000000002,553.99099999999999,553.32999999999993,502.41200000000003,548.49299999999994,564.29300000000012,619.11400000000003,608.54899999999998,607.52600000000007,598.03300000000002,653.51499999999999,645.10599999999999,651.40599999999995,652.779,501.30799999999999,200.43299999999999,856.03191000000004,1016.1680570000001,1187.327,1253.235177]
["ESE","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,0,0,0,0]
["ESE","Poder Público Livre",260.166516,0,"-",260.166516,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,129.47915462499998,622.37357850000001,728.78118500000005,260.166516]
["ESE","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,"0","0","0","0","0"]
["ESE","Serviço Público Livre",34808.522647990401,32973.4727960241,5.5652307638871745,1835.0498519663015,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21508.912307999999,32330.641636,31791.44371,31936.283713000001,32317.826000000001,33309.474999999999,32203.35,32634.794999999998,32822.383000000002,33600.256000000001,32973.4727960241,32289.184179144802,32440.570574597801,34524.693999999996,34808.522647990401]
["ESE","2 Mercado Livre (TUSD)",224272.67820806027,188269.4971143069,19.123215202457477,36003.181093753374,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I127:I134)","v":169392.78999999998},{"$f":"SUM(J127:J134)","v":188187.72576},181784.08306999999,207141.46615999998,194046.17329599999,196121.18122,210411.19957000003,217119.87217300001,207620.47377000001,199843.75262799999,195995.23146400001,205571.58429,194771.183078,189657.90138600001,162035.23819999999,158806.50288899979,156413.57322400002,162403.56111799998,163151.79830100003,158706.86549,{"$f":"SUM(AC127:AC134)","v":163016.94622300001},157485.79379600001,162597.59366300004,174479.51513000001,169445.22911299998,157765.18628200001,164946.30419200001,164804.06384300001,159319.42898700002,139401.816513,{"$f":"SUM(AM127:AM134)","v":101740.95043599998},108778.813331,111890.569059,{"$f":"SUM(AP127:AP134)","v":86073.849711999996},95808.104965999999,102904.164837,104746.900538,103647.25889700001,131992.97158400001,150075.50546799999,147880.31623200001,130554.96226,123834.844,135155.46600000001,143512.91899999999,154877.079585,172319.745,178328.796,188269.4971143069,195200.0745648864,{"$f":"SUM(BG127:BG134)","v":205024.91054418354},{"$f":"SUM(BH127:BH134)","v":221815.66760926947},{"$f":"SUM(BI127:BI134)","v":224272.67820806027}]
["ESE","Residencial Total",391952.75730465807,375011.22249067295,4.5176074202436522,16941.534813985112,null,"Residencial Total",{"$f":"I118+I127","v":218281.56400000001},{"$f":"J118+J127","v":214634.48499999999},200164.978,207686.81100000002,244348.12300000002,236679.52000000002,214748.90000000002,222424.291,258645.38099999999,247496.73599999998,227012.79300000001,232181.76799999998,268614.533,257919.43699999998,229065.20300000001,243116.93600000002,269467.01300000004,256400.43299999999,239691.16199999995,253145.02799999999,{"$f":"AC118+AC127","v":269439.89599999995},265761.24800000002,227742.35100000002,247999.09299999999,275833.429,266884.87900000002,238033.03999999998,265502.67599999998,288633.027,286390.61199999996,{"$f":"AM118+AM127","v":249181.05},275789.70699999999,{"$f":"AO118+AO127","v":306587.277},293209.40700000001,261475.34600000002,298748.55000000005,306040.27399999998,307654.68,{"$f":"AU118+AU127","v":275646.48199999996},295983.55499999999,322181.60391000402,298245.36369002098,273083.56293000502,{"$f":"AZ118+AZ127","v":303214.41399999999},{"$f":"BA118+BA127","v":330982.039112509},322960.38030014199,297840.99376660003,341473.69722412701,{"$f":"BE118+BE127","v":375011.22249067295},371320.17900517298,{"$f":"BG118+BG127","v":322825.82750960201},{"$f":"BH118+BH127","v":362629.72215220198},{"$f":"BI118+BI127","v":391952.75730465807}]
["ESE","Comercial Total",168507.15534281748,167016.4008536631,0.89257969967904138,1490.7544891543803,null,"Comercial Total",{"$f":"I119+I128","v":127782.51599999999},124192.89786,115782.45382000001,121144.0632,138188.30190000002,133245.35756,124121.66523,129520.03882300001,147504.80123700001,138820.48314,129249.75743000001,137007.44412,152366.96247999999,141586.78112,128618.81305,140370.20697999999,145420.33426,139727.69030000002,131842.66264,143788.41764999999,147614.479368,142678.836667,126415.75579900001,141871.4639,152155.84296699998,147755.04892200002,137169.08884400001,152482.99984200002,157733.909067,155912.99250300002,140003.64120300001,156893.76223000002,159285.34346799998,{"$f":"AP119+AP128","v":115064.93266599999},116786.06653799998,146186.202059,145346.539215,135157.720042,133533.04582,151356.44638599997,153958.85465445599,146153.72551655601,134575.84914637299,148356.02383370101,154151.58964127098,150057.52589014301,139717.51239081199,156585.68463603401,167016.4008536631,164223.10063046811,147525.53722787544,162121.58103275948,168507.15534281748]
["ESE","Industrial Total",134670.02071771538,120379.9941648047,11.870765281270156,14290.026552910684,null,"Industrial Total",254318.67499999999,260952.02489999999,254985.46425000002,268855.48095999996,260252.07639599999,262242.11566000001,276909.57934,280407.45735000004,276119.26253300003,267554.54948799999,264647.67903400003,270291.10517,264238.29659799999,254040.26626599999,227299.05414999998,220943.7769089998,213515.34096400003,212747.15381799999,208355.22666100002,198671.49984,200029.69485500001,193875.831129,198755.48786400002,209859.26423000003,202122.39414599998,186668.45936000004,195250.50134799999,192620.49100100002,183942.77292000002,165225.81101,130211.09123299998,129167.474101,127863.34559099999,105626.247046,116868.63942799999,116517.459778,112840.420323,115215.57785500001,118150.42045599999,119051.91644599999,115525.89975074101,97279.320388380002,87396.149033554,95261.986191225005,99879.260768489999,109337.34716287898,116619.50093371101,114889.521717872,120379.9941648047,127673.43183407352,133391.3573535363,136933.44714724901,134670.02071771538]
["ESE","Rural Total",36651.558367811005,36281.846540396989,1.0189994795396284,369.71182741401572,null,"Rural Total",31973.059000000001,28131.834999999999,17855.243999999999,30842.964000000004,38084.828000000001,22026.35,17600.946000000004,29193.605,37887.819999999992,20711.827000000001,17465.148000000001,27783.432999999997,35785.431000000004,24805.423999999999,19759.014999999999,36583.201000000001,32002.084999999999,24653.345000000001,22863.527000000002,37793.946000000004,38728.275999999998,22571.309999999998,15699.417000000001,31808.951999999997,34295.82,23440.944,25950.66,38626.220999999998,35164.267999999996,26549.707000000002,20494.337,41102.167000000001,38090.917000000001,20672.303,21542.696000000004,40918.185000000005,43640.399999999994,24373.789999999997,23391.268,38323.654000000002,34940.882166593001,21976.701964349999,19257.537346972,34841.85437796,36028.933181086999,22884.917522262,22086.898084365999,41493.267453120003,36281.846540396989,22152.656069548004,25163.133347886003,43269.092455233993,36651.558367811005]
["ESE","Iluminação Pública Total",38410.703964678003,40261.571393509003,-4.5971067814044586,-1850.8674288309994,null,"Iluminação Pública Total",35439.385000000002,35096.880000000005,39869.824999999997,38776.637999999999,38574.331999999995,38200.53,39478.108999999997,38699.726999999999,38998.885999999999,39950.336000000003,39433.248,39393.456000000006,39149.820999999996,39427.080999999998,40699.366000000002,41135.635000000002,41770.894,42608.673999999999,45090.319000000003,48310.767,43774.376000000004,45287.745000000003,47187.087999999996,48339.273999999998,47824.732000000004,48035.054000000004,48187.188000000002,54324.479999999996,47963.736000000004,51451.044000000002,53184.694000000003,50813.78,49639.735000000001,48548.240999999995,49966.823999999993,51148.394,50982.835999999996,50279.531000000003,51153.584000000003,49508.993000000002,48069.906000000003,48260.127,47638.408000000003,46326.694000000003,40165.231177147005,41013.775083333006,42392.77,40894.623771881001,40261.571393509003,40318.179677722997,39968.327883197999,39670.559406716005,38410.703964678003]
["ESE","Poder Público Total",41768.474043462993,41123.264496735996,1.5689648052581218,645.20954672699736,null,"Poder Público Total",31711.264000000003,31683.511999999999,28423.192999999999,30732.187000000002,34058.43,33397.137000000002,30623.989000000001,31683.621999999999,35180.085000000006,33025.741999999998,30646.548999999999,32601.969000000001,35931.940999999999,35490.245999999999,30193.826000000001,34895.380000000005,35631.415000000001,34894.054999999993,32535.782000000003,34896.502999999997,36272.809000000001,34805.933999999994,29628.789000000001,33481.608999999997,35514.407999999996,34638.194000000003,31296.22,36071.661,36570.543000000005,37087.879999999997,31627.499999999996,37386.406999999999,36239.505999999994,25010.870999999999,24896.794000000002,30151.686000000002,29381.045999999998,26994.614000000001,25219.892,32586.270999999997,33568.397451914003,34539.649068383005,28916.368913587001,34499.191201130001,35348.021895934995,36341.685530296003,32806.500808258003,39422.188808940999,41123.264496735996,41069.210540884997,35601.179807717999,41864.746880722007,41768.474043462993]
["ESE","Próprio Total",792.4928771970001,793.390905718,-0.11318865826767111,-0.89802852099990105,null,"Próprio Total",768.24099999999999,732.55600000000004,665.23099999999999,727.29499999999996,806.87800000000004,777.77700000000004,775.93,722.15899999999999,805.98900000000003,781.57599999999991,664.57400000000007,745.02800000000002,775.93900000000008,673.70600000000002,605.61,1058.809,879.75900000000001,1925.9609999999998,827.21699999999987,864.24500000000012,862.11799999999994,898.96699999999998,694.47199999999998,735.54099999999994,785.60200000000009,759.06399999999996,685.06999999999994,715.46599999999989,741.84400000000005,714.32299999999998,584.86299999999994,678.89,718.26199999999994,593.173,518.29500000000007,659.63300000000004,679.24800000000005,601.75599999999997,567.88800000000003,643.64800000000002,689.46595000000002,611.55880000000002,545.65149999999994,637.59310000000005,742.64445000000001,649.09213333299999,592.17155000000002,696.67880349799998,793.390905718,747.29211100399993,663.36546722800006,753.147822754,792.4928771970001]
["ESE","Serviço Público Total",60056.484969593403,60470.518942825103,-0.68468731618323009,-414.03397323170066,null,"Serviço Público Total",52812.263000000006,53723.010999999999,52486.909,50611.28,57442.657999999996,55136.928999999996,50112.144999999997,49677.826000000001,59364.634000000005,53078.959000000003,52622.138999999996,50089.836000000003,57377.101999999999,50607.758000000002,48573.803,49877.901999999995,49803.17,50563.150999999998,51080.667000000001,52649.524999999994,52249.828999999998,52639.660999999993,52475.048000000003,55119.603000000003,55081.69,55223.174000000006,54687.97,54959.437000000005,52669.830999999998,54268.422999999995,54390.603000000003,57399.128000000004,56713.203000000001,55321.481999999996,56969.212,57940.751000000004,59343.357999999993,57078.852999999996,58448.045308000001,58284.279635999999,58643.153465155992,57172.771314842001,58164.131410679998,60415.291681012997,60302.643098045999,60296.096719134999,61309.934586885,62641.090277176001,60470.518942825103,56990.337572985802,57055.064408167804,60473.869381347991,60056.484969593403]
["ESE","Mercado Total (1+2)",872809.64758793323,841338.20978832594,3.7406404978950425,31471.437799607287,null,"Mercado Total (1+2)",{"$f":"SUM(I136:I143)","v":753086.96700000006},{"$f":"SUM(J136:J143)","v":749147.20175999985},710233.2980699999,749376.71916000021,811755.62729600002,781705.71622000006,754371.26357000007,782328.72617299994,854506.85876999982,801420.20862799999,761741.88746400014,790094.03928999999,854240.02607799997,804550.69938600005,724814.69019999995,767981.8468889998,788490.01122400013,763520.46311799996,732286.56330099993,770119.9314900001,{"$f":"SUM(AC136:AC143)","v":788971.47822299995},758519.53279600001,698598.40866299998,769214.80012999999,803613.91811299976,763404.81728200021,731259.73819199984,795303.431843,803419.93098700023,777600.79251299996,{"$f":"SUM(AM136:AM143)","v":679677.77943600004},749231.31533100014,775137.58905900002,{"$f":"SUM(AP136:AP143)","v":664046.65671199991},649023.87296600011,742270.86083700019,748254.12153799995,717356.52189700014,686110.62558400002,745738.76346799999,767578.16334886395,704239.21774253203,649577.658281171,723553.04838502908,757600.3633244849,743540.82034152292,713366.28212063201,798096.75269264902,841338.20978832594,824494.38744186028,{"$f":"SUM(BG136:BG143)","v":762193.79300521174},{"$f":"SUM(BH136:BH143)","v":847716.16627898451},{"$f":"SUM(BI136:BI143)","v":872809.64758793323}]
["ESE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
["EBO","EBO",null,null,null,null,null,{"$f":"B146","v":"EBO"}]
["EBO"]
["EBO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},"1T23"]
["EBO",null,null,null,null,null,null,"Valores em  "]
["EBO"]
["EBO"]
["EBO","Residencial",{"$f":"INDEX($H$148:$BZ$178,MATCH($B152,$H$148:$H$178,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":0},{"$f":"INDEX($H$148:$CG$178,MATCH($B152,$H$148:$H$178,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":0},{"$f":"IFERROR(IF((C152/D152-1)*100<=-100,\"-\",IF((C152/D152-1)*100=0,\"-\",(C152/D152-1)*100)),\"-\")","v":"-"},{"$f":"C152-D152","v":0},null,"Residencial",49289.434000000001,51812.262000000002,49501.605000000003,50688.751999999993,55988.969000000005,56030.944000000003,53568.438000000002,54783.887000000002,58511.837,58697.781999999992,55813.275000000001,57973.474000000002,60711.395000000004,59030.212999999996,54859.889000000003,56093.235000000001,58872.127000000008,59094.162999999993,57844.877999999997,59895.741999999998,61240.061000000002,61901.918999999994,57106.271000000008,60121.491999999998,62504.320999999996,61915.286999999997,57715.342999999993,62545.726999999999,64701.304999999993,65619.671000000002,59855.375,64228.639999999999,69755.222999999998,71016.623999999996,64151.635000000009,71708.641000000003,72293.804000000004,72424.127000000008,67746.183999999994,71935.006999999998,76108.036575000006,73294.415999999997,68671.902999999991,75804.324000000008,79125.068623592]
["EBO","Comercial",{"$f":"INDEX($H149:$BZ179,MATCH($B153,$H149:$H179,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":0},0,"-",0,null,"Comercial",32961.116999999998,34349.21,30981.496999999999,33178.493000000002,37227.767999999996,36244.493000000002,33198.922999999995,35527.631999999998,38860.705000000002,38112.506999999998,35058.858,37892.837,41278.692000000003,39929.411,35857.491000000002,38281.682000000001,38414.83,37204.236000000004,34423.267,36745.705000000002,37054.076999999997,36404.368000000002,31729.910000000003,35099.735000000001,35370.152000000002,35146.104000000007,32804.888000000006,36173.407999999996,34121.736000000004,35154.385999999999,30669.652000000002,34766.731,34891.788,26785.964,26356.363000000001,31875.248,30001.457999999999,29437.15,28217.351999999999,31189.365999999998,30837.231974427999,30352.970962795,27679.726943322003,30270.956538242004,30360.769025385998]
["EBO","Industrial",0,0,"-",0,null,"Industrial",53650.490999999995,53642.381000000008,55532.192999999999,51955.792999999991,53103.326000000001,54252.584999999992,54809.944999999992,52627.691999999995,52503.584999999999,53225.014999999999,55848.673000000003,55037.188000000002,53833.903999999995,48971.652000000002,41946.074000000001,34923.880000000005,32983.321000000004,32853.806000000004,33983.696000000004,22637.548999999999,15557.939999999999,15753.751,16922.040999999997,16585.069,16979.120999999999,16263.561,18219.986000000001,17829.123,15094.238000000001,13624.449000000001,15258.159999999998,15046.058999999997,12559.563999999998,10560.503000000001,13762.054,14055.29,10858.21,11868.323,12692.933000000001,11859.171,10966.384780780001,11254.632442213,12079.555437763,11625.489308365999,11123.303182096]
["EBO","Rural",0,0,"-",0,null,"Rural",5568.2249999999995,5981.0349999999999,5311.3559999999998,6060.6920000000009,6694.829999999999,5984.3360000000002,5498.9589999999998,6198.518,6615.4009999999998,6114.8449999999993,5525.2809999999999,6391.8899999999994,6624.59,6154.2289999999994,5575.8009999999995,5939.0650000000005,5766.0560000000005,5794.5249999999996,6199.4380000000001,6032.28,6048.8250000000007,5939.7280000000001,5675.2569999999996,6128.02,6121.4809999999998,5711.4049999999997,5646.1130000000003,6317.2290000000003,6198.5119999999997,6039.8710000000001,5363.9879999999994,6318.6210000000001,6530.3679999999995,5991.3819999999996,5646.93,6821.3,6598.4700000000012,6022.8259999999991,6066.777,6444.3990000000013,5249.8991557999998,3997.3126296,3716.8437513379999,4563.5844699999998,4756.3143420030001]
["EBO","Iluminação Pública",0,0,"-",0,null,"Iluminação Pública",5688.7569999999996,5773.5749999999998,6278.9290000000001,6244.7540000000008,6803.8310000000001,6911.9719999999998,7040.0599999999995,6880.0440000000008,6986.9539999999997,6929.1419999999998,7071.0319999999992,7031.866,7008.2099999999991,7123.2469999999994,7231.143,7417.5970000000007,7321.1309999999994,7370.8230000000003,7626.9210000000003,11091.759999999998,19203.627,8500.009,2553.4379999999996,8983.1260000000002,11342.972,8119.1310000000003,9105.4210000000003,9040.5930000000008,8763.3060000000005,8844.9449999999997,8864.19,8688.1319999999996,8567.7249999999985,8551.0460000000003,8647.3169999999991,8625.7170000000006,9018.5209999999988,9522.3179999999993,8746.0240000000013,8366.8279999999995,8103.4889999999996,8214.0660000000007,8317.6589999999997,8199.598,8011.95075]
["EBO","Poder Público",0,0,"-",0,null,"Poder Público",7126.0450000000001,7797.360999999999,7020.375,7686.8329999999996,8064.0479999999989,8381.8919999999998,7743.1929999999993,8220.1139999999996,8389.2589999999982,8603.3379999999997,7704.5470000000005,8665.2839999999997,8751.3220000000001,8665.99,7300.098,8031.7519999999995,7946.2729999999992,8444.9589999999989,7981.5529999999999,8316.3160000000007,8325.5339999999997,8341.8490000000002,7377.598,8371.3960000000006,8160.6350000000002,8294.0570000000007,7872.1739999999991,8887.1869999999999,8344.0949999999993,9036.6839999999993,7488.893,8689.349000000002,8375.7090000000007,6164.2659999999996,5724.0190000000002,7217.8680000000004,6873.1610000000001,6862.2089999999998,6361.3320000000003,7662.5759999999991,7663.8384816469998,7829.0310379090006,6921.1990967780002,8158.2649676710007,8223.3995568499995]
["EBO","Próprio",0,0,"-",0,null,"Próprio",72.951999999999998,63.771000000000001,57.231999999999999,63.143000000000001,75.063999999999993,69.655000000000001,60.978000000000002,63.857999999999997,72.938000000000002,66.413999999999987,62.528000000000006,65.474999999999994,90.563999999999993,65.408999999999992,57.150999999999996,69.438999999999993,65.147999999999996,65.328000000000003,65.36699999999999,69.576999999999998,68.775000000000006,65.216999999999999,59.712999999999994,66.908000000000001,67.444999999999993,62.112000000000009,58.519000000000005,70.179000000000002,72.180999999999997,70.385000000000005,54.935000000000002,73.260999999999996,71.186999999999983,54.661999999999999,52.404000000000011,69.086999999999989,51.054000000000002,65.613,55.719000000000008,60.707999999999991,79.857529999999997,109.37318375,103.98302000000001,114.7627325,113.21756125]
["EBO","Serviço Público",0,0,"-",0,null,"Serviço Público",2845.7719999999999,2856.29,2724.9639999999999,2696.48,2893.5519999999997,2896.6320000000001,2748.3609999999999,2681.7530000000002,2839.538,2716.511,2613.4160000000002,2595.0839999999998,2555.047,2291.201,1997.3440000000001,1822.6,1849.1289999999999,1875.597,1635.4599999999998,1519.818,1598.9259999999999,1659.4110000000001,2054.7800000000002,2794.8820000000001,2809.64,2725.8550000000005,2749.0280000000002,2969.5259999999998,2823.4250000000002,3001.6,2834.5969999999998,3102.5730000000003,3101.9889999999996,3028.8879999999999,3022.6059999999998,3295.7550000000001,3088.3789999999999,3166.3199999999997,3147.9070000000002,3260.6289999999999,3295.0091566499996,3165.3644799379999,3204.1124941069997,2991.9303864469994,2674.7328425280002]
["EBO","1 Mercado Cativo",0,0,"-",0,null,"1 Mercado Cativo",{"$f":"SUM(I152:I159)","v":157202.79300000003},{"$f":"SUM(J152:J159)","v":162275.88500000004},157408.15099999998,158574.94000000003,170851.38800000001,170772.50900000002,164668.85699999999,166983.49800000002,174780.217,174465.55399999997,169697.61,175653.09800000006,180853.72399999996,172231.35200000001,154824.99100000004,152579.25000000003,153218.01499999998,152703.43700000003,149760.57999999996,146308.74699999997,{"$f":"SUM(AC152:AC159)","v":149097.76500000001},138566.25200000001,123479.008,138150.62800000003,143355.76700000002,138237.51199999999,134171.47199999998,143832.97200000004,140118.79799999998,141391.99100000001,{"$f":"SUM(AM152:AM159)","v":130389.79},140913.36600000001,143853.55300000001,{"$f":"SUM(AP152:AP159)","v":132153.33499999999},127363.32800000001,143668.90599999999,138783.057,139368.88600000003,133034.228,140778.68399999998,142303.746654305,138217.16673620499,130694.98274330801,141728.91040322604,144388.75588370499]
["EBO","Residencial Livre",0,0,"-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Comercial Livre",0,0,"-",0,null,"Comercial Livre",0,0,375.31799999999998,658.48199999999997,604.26700000000005,1071.100668,1113.730808,1245.7550719999999,1319.41353,1233.4187200000001,1108.9097200000001,1287.6202899999998,1209.422082,1230.323136,1033.4352699999999,1218.21576,1240.676590698225,1651.347274,3110.5718960000004,3880.2354600000008,3617.3390000000004,3264.3528619999997,3627.4991799999998,4927.8958080000002,4841.900208,4632.8912339999997,4546.6163040000001,5609.2898539999997,7133.6116140000004,6942.1988700000002,6280.768736,7278.4995800000006,8254.0389749999995,5510.1366820000003,6682.8322029999999,8504.8515090000001,9008.4126290000004,8823.9042960000006,9073.2662029999992,10404.555222000003,9344.4709950000015,8942.3709999999992,9142.2139999999999,10331.935273999999,11731.397000000001]
["EBO","Industrial Livre",0,0,"-",0,null,"Industrial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8947.2090000000007,15944.545050000001,18006.229880000003,17968.068665000003,17497.389470000002,17889.521935000001,14916.273085000001,20536.951359999999,18769.667450000004,19614.042144999999,20472.201220000003,21595.728284000004,21733.673490000001,21893.620483999999,17239.822230999998,26512.517677,28460.224802999997,27240.725413999997,27391.380379999999,30301.420123000004,29531.419465999999,28549.819517000004,28580.885999999999,29796.399999999998,28414.538,25554.718999999997]
["EBO","Rural Livre",0,0,"-",0,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Próprio Livre",0,0,"-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Serviço Público Livre",0,0,"-",0,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,754.84199999999998,793.91799999999989]
["EBO","2 Mercado Livre (TUSD)",0,0,"-",0,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I161:I168)","v":0},{"$f":"SUM(J161:J168)","v":0},375.31799999999998,658.48199999999997,604.26700000000005,1071.100668,1113.730808,1245.7550719999999,1319.41353,1233.4187200000001,1108.9097200000001,1287.6202899999998,1209.422082,1230.323136,1033.4352699999999,1218.21576,1240.676590698225,1651.347274,3110.5718960000004,12827.444460000002,{"$f":"SUM(AC161:AC168)","v":19561.884050000001},21270.582742000002,21595.567845000001,22425.285278000003,22731.422143,19549.164319,25083.567663999998,24378.957304000003,26747.653759000001,27414.400090000003,{"$f":"SUM(AM161:AM168)","v":27876.497020000003},29012.173070000001,30147.659458999999,{"$f":"SUM(AP161:AP168)","v":22749.958912999999},33195.349880000002,36965.076311999997,36249.138042999999,36215.284675999996,39374.686326000003,39935.974688000002,37894.290512000007,37523.256999999998,38938.614000000001,39501.315274,38080.033999999992]
["EBO","Residencial Total",0,0,"-",0,null,"Residencial Total",{"$f":"I152+I161","v":49289.434000000001},{"$f":"J152+J161","v":51812.262000000002},49501.605000000003,50688.751999999993,55988.969000000005,56030.944000000003,53568.438000000002,54783.887000000002,58511.837,58697.781999999992,55813.275000000001,57973.474000000002,60711.395000000004,59030.212999999996,54859.889000000003,56093.235000000001,58872.127000000008,59094.162999999993,57844.877999999997,59895.741999999998,{"$f":"AC152+AC161","v":61240.061000000002},61901.918999999994,57106.271000000008,60121.491999999998,62504.320999999996,61915.286999999997,57715.342999999993,62545.726999999999,64701.304999999993,65619.671000000002,{"$f":"AM152+AM161","v":59855.375},64228.639999999999,{"$f":"AO152+AO161","v":69755.222999999998},71016.623999999996,64151.635000000009,71708.641000000003,72293.804000000004,72424.127000000008,{"$f":"AU152+AU161","v":67746.183999999994},71935.006999999998,76108.036575000006,73294.415999999997,68671.902999999991,{"$f":"AZ152+AZ161","v":75804.324000000008},{"$f":"BA152+BA161","v":79125.068623592}]
["EBO","Comercial Total",0,0,"-",0,null,"Comercial Total",{"$f":"I153+I162","v":32961.116999999998},34349.21,31356.814999999999,33836.975000000006,37832.034999999996,37315.593668000001,34312.653807999995,36773.387071999998,40180.11853,39345.925719999999,36167.767720000003,39180.457289999998,42488.114082,41159.734135999999,36890.926270000004,39499.89776,39655.506590698227,38855.583274000004,37533.838896000001,40625.940460000005,40671.415999999997,39668.720862000002,35357.409180000002,40027.630808000002,40212.052208000001,39778.995234000009,37351.504304000009,41782.697853999998,41255.347614000006,42096.584869999999,36950.420736,42045.230580000003,43145.826975000004,{"$f":"AP153+AP162","v":32296.100682},33039.195203000003,40380.099509,39009.870628999997,38261.054296000002,37290.618202999998,41593.921222000004,40181.702969427999,39295.341962794999,36821.940943321999,40602.891812242,42092.166025386003]
["EBO","Industrial Total",0,0,"-",0,null,"Industrial Total",53650.490999999995,53642.381000000008,55532.192999999999,51955.792999999991,53103.326000000001,54252.584999999992,54809.944999999992,52627.691999999995,52503.584999999999,53225.014999999999,55848.673000000003,55037.188000000002,53833.903999999995,48971.652000000002,41946.074000000001,34923.880000000005,32983.321000000004,32853.806000000004,33983.696000000004,31584.758000000002,31502.485049999999,33759.980880000003,34890.109664999996,34082.458469999998,34868.642934999996,31179.834085000002,38756.937359999996,36598.79045,34708.280144999997,34096.650220000003,36853.888284000001,36779.732489999995,34453.184483999998,27800.325230999999,40274.571677,42515.514802999998,38098.935413999992,39259.703379999999,42994.353123000008,41390.590466000001,39516.204297780001,39835.518442212997,41875.955437762997,40040.027308365999,36678.022182096]
["EBO","Rural Total",0,0,"-",0,null,"Rural Total",5568.2249999999995,5981.0349999999999,5311.3559999999998,6060.6920000000009,6694.829999999999,5984.3360000000002,5498.9589999999998,6198.518,6615.4009999999998,6114.8449999999993,5525.2809999999999,6391.8899999999994,6624.59,6154.2289999999994,5575.8009999999995,5939.0650000000005,5766.0560000000005,5794.5249999999996,6199.4380000000001,6032.28,6048.8250000000007,5939.7280000000001,5675.2569999999996,6128.02,6121.4809999999998,5711.4049999999997,5646.1130000000003,6317.2290000000003,6198.5119999999997,6039.8710000000001,5363.9879999999994,6318.6210000000001,6530.3679999999995,5991.3819999999996,5646.93,6821.3,6598.4700000000012,6022.8259999999991,6066.777,6444.3990000000013,5249.8991557999998,3997.3126296,3716.8437513379999,4563.5844699999998,4756.3143420030001]
["EBO","Iluminação Pública Total",0,0,"-",0,null,"Iluminação Pública Total",5688.7569999999996,5773.5749999999998,6278.9290000000001,6244.7540000000008,6803.8310000000001,6911.9719999999998,7040.0599999999995,6880.0440000000008,6986.9539999999997,6929.1419999999998,7071.0319999999992,7031.866,7008.2099999999991,7123.2469999999994,7231.143,7417.5970000000007,7321.1309999999994,7370.8230000000003,7626.9210000000003,11091.759999999998,19203.627,8500.009,2553.4379999999996,8983.1260000000002,11342.972,8119.1310000000003,9105.4210000000003,9040.5930000000008,8763.3060000000005,8844.9449999999997,8864.19,8688.1319999999996,8567.7249999999985,8551.0460000000003,8647.3169999999991,8625.7170000000006,9018.5209999999988,9522.3179999999993,8746.0240000000013,8366.8279999999995,8103.4889999999996,8214.0660000000007,8317.6589999999997,8199.598,8011.95075]
["EBO","Poder Público Total",0,0,"-",0,null,"Poder Público Total",7126.0450000000001,7797.360999999999,7020.375,7686.8329999999996,8064.0479999999989,8381.8919999999998,7743.1929999999993,8220.1139999999996,8389.2589999999982,8603.3379999999997,7704.5470000000005,8665.2839999999997,8751.3220000000001,8665.99,7300.098,8031.7519999999995,7946.2729999999992,8444.9589999999989,7981.5529999999999,8316.3160000000007,8325.5339999999997,8341.8490000000002,7377.598,8371.3960000000006,8160.6350000000002,8294.0570000000007,7872.1739999999991,8887.1869999999999,8344.0949999999993,9036.6839999999993,7488.893,8689.349000000002,8375.7090000000007,6164.2659999999996,5724.0190000000002,7217.8680000000004,6873.1610000000001,6862.2089999999998,6361.3320000000003,7662.5759999999991,7663.8384816469998,7829.0310379090006,6921.1990967780002,8158.2649676710007,8223.3995568499995]
["EBO","Próprio Total",0,0,"-",0,null,"Próprio Total",72.951999999999998,63.771000000000001,57.231999999999999,63.143000000000001,75.063999999999993,69.655000000000001,60.978000000000002,63.857999999999997,72.938000000000002,66.413999999999987,62.528000000000006,65.474999999999994,90.563999999999993,65.408999999999992,57.150999999999996,69.438999999999993,65.147999999999996,65.328000000000003,65.36699999999999,69.576999999999998,68.775000000000006,65.216999999999999,59.712999999999994,66.908000000000001,67.444999999999993,62.112000000000009,58.519000000000005,70.179000000000002,72.180999999999997,70.385000000000005,54.935000000000002,73.260999999999996,71.186999999999983,54.661999999999999,52.404000000000011,69.086999999999989,51.054000000000002,65.613,55.719000000000008,60.707999999999991,79.857529999999997,109.37318375,103.98302000000001,114.7627325,113.21756125]
["EBO","Serviço Público Total",0,0,"-",0,null,"Serviço Público Total",2845.7719999999999,2856.29,2724.9639999999999,2696.48,2893.5519999999997,2896.6320000000001,2748.3609999999999,2681.7530000000002,2839.538,2716.511,2613.4160000000002,2595.0839999999998,2555.047,2291.201,1997.3440000000001,1822.6,1849.1289999999999,1875.597,1635.4599999999998,1519.818,1598.9259999999999,1659.4110000000001,2054.7800000000002,2794.8820000000001,2809.64,2725.8550000000005,2749.0280000000002,2969.5259999999998,2823.4250000000002,3001.6,2834.5969999999998,3102.5730000000003,3101.9889999999996,3028.8879999999999,3022.6059999999998,3295.7550000000001,3088.3789999999999,3166.3199999999997,3147.9070000000002,3260.6289999999999,3295.0091566499996,3165.3644799379999,3204.1124941069997,3746.7723864469995,3468.6508425279999]
["EBO","Mercado Total (1+2)",0,0,"-",0,null,"Mercado Total (1+2)",{"$f":"SUM(I170:I177)","v":157202.79300000003},{"$f":"SUM(J170:J177)","v":162275.88500000004},157783.46900000001,159233.42200000005,171455.65500000003,171843.60966800002,165782.58780800001,168229.25307199999,176099.63052999999,175698.97271999996,170806.51971999998,176940.71829000005,182063.14608199996,173461.67513600001,155858.42627000005,153797.46576000005,154458.6915906982,154354.78427400003,152871.15189599997,159136.19146,{"$f":"SUM(AC170:AC177)","v":168659.64905000001},159836.83474199998,145074.57584499998,160575.91327799999,166087.18914300003,157786.67631900002,159255.03966399998,168211.92930400002,166866.45175899999,168806.39109000005,{"$f":"SUM(AM170:AM177)","v":158266.28702000002},169925.53907000003,174001.212459,{"$f":"SUM(AP170:AP177)","v":154903.29391300003},160558.67788000003,180633.98231199998,175032.19504299999,175584.17067600004,172408.91432600003,180714.65868800002,180198.037166305,175740.42373620498,169633.59674330798,181230.22567722603,182468.789883705]
["EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","EPB",null,null,null,null,null,{"$f":"B180","v":"EPB"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPB-EBO","EPB-EBO","EPB-EBO","EPB-EBO","EPB-EBO","EPB-EBO","EPB-EBO"]
["EPB"]
["EPB"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},{"$f":"BA8","v":"1T23"},"2T23","3T23","4T23",{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EPB",null,null,null,null,null,null,"Valores em  "]
["EPB"]
["EPB"]
["EPB","Residencial",{"$f":"INDEX($H$182:$BZ$212,MATCH($B186,$H$182:$H$212,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":784559.19621853798},{"$f":"INDEX($H$182:$CG$212,MATCH($B186,$H$182:$H$212,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":732071.90079198394},{"$f":"IFERROR(IF((C186/D186-1)*100<=-100,\"-\",IF((C186/D186-1)*100=0,\"-\",(C186/D186-1)*100)),\"-\")","v":7.1696913062461842},{"$f":"C186-D186","v":52487.295426554047},null,"Residencial",327235.84399999998,333799.29200000002,309884.125,326679.39499999996,376886.41800000001,363299.02,340286.239,353295.80300000001,409087.147,386633.20300000004,360919.288,377959.5,424762.16799999995,402502.75100000005,373319.15,392121.97100000002,415685.13799999998,408853.64,394193.41700000002,414840.01,433493.29799999995,425331.17799999996,384889.10200000001,418808.86499999999,443033.79000000004,423595.58999999997,393371.69300000003,438233.848,460164.84399999998,447051.73800000001,405915.99400000001,453293.43000000005,495672.89199999999,480312.12900000002,432066.41899999999,504346.39400000003,514034.82400000002,495603.36300000001,464235.06599999999,523173.848,525697.91517499997,497333.15736906201,465968.37579900003,523102.14500000002,645028.42246501101,638382.15718571399,575520.337800159,671980.95311383507,732071.90079198394,735744.96346201701,652794.05831061502,735193.47663391498,784559.19621853798]
["EPB","Comercial",186847.86329694898,202409.012448781,-7.687972468997506,-15561.149151832011,null,"Comercial",152403.97700000001,151471.408,141056.98300000001,149096.71000000002,165595.27900000001,160649.18799999999,150659.72,159832.82699999999,180048.128,172316.51300000001,160444.03599999999,171582.682,188243.72500000001,180804.23300000001,168029.61299999998,177354.652,179258.85400000002,176235.54199999999,169565.505,178991.63699999999,181818.30100000001,177222.361,161735.99099999998,174960.57199999999,178477.39,172315.71600000001,162291.65399999998,186266.18900000001,185523.003,183540.45300000001,168499.47999999998,183081.31099999999,185409.51300000001,135733.69099999999,136062.18799999999,164664.902,160906.908,155547.34700000001,151244.46299999999,169291.728,165155.176004001,161451.66884547099,147253.36247612,160195.23993810001,194990.844306835,192133.10559956601,172832.61323159703,194385.24732335602,202409.012448781,205272.63585991404,179593.18996214701,191428.926337485,186847.86329694898]
["EPB","Industrial",29375.796612940001,41013.702739869994,-28.375653377954148,-11637.906126929993,null,"Industrial",149339.959,157296.432,157431.48199999999,135921.19199999998,133457.057,123652.334,128132.12600000002,123582.22500000001,157970.20199999999,156888.27600000001,159539.288,154097.75199999998,136037.467,127348.141,126040.265,121753.024,117019.147,118793.64000000001,106901.212,95004.972999999998,85509.459000000003,84465.722999999998,82563.918999999994,83081.436000000002,79427.682000000001,77718.826000000001,79379.290000000008,76000.790000000008,71085.213000000003,64117.028999999995,50882.337999999996,53072.671999999991,46828.81,37199.802000000003,44503.525999999998,48140.974999999999,42960.402000000002,44031.786,43607.034,40411.120999999999,38845.695768217003,40157.505081434996,39688.266845687001,38300.803860104999,49745.120028386998,47701.335970185995,45659.710969708001,42487.647983319999,41013.702739869994,38305.779883693998,35430.25597494399,32482.190314414001,29375.796612940001]
["EPB","Rural",80574.593650588009,79190.836457330006,1.7473703463198209,1383.7571932580031,null,"Rural",62900.902999999991,67024.271999999997,63129.017,74587.079999999987,79576.565000000002,59686.06,59879.694999999992,72176.985000000001,70406.368999999992,59281.247000000003,61516.491000000009,72204.907000000007,74448.506999999998,63623.72600000001,60909.896999999997,75981.187999999995,60005.841,56369.002999999997,68243.180000000008,81646.948000000004,66419.582999999999,58668.372000000003,61362.74,80451.694999999992,70103.046000000002,58188.510999999999,70497.380999999994,89699.837999999989,72422.525999999998,62567.758999999991,67103.127999999997,92603.150999999998,85339.567999999999,66397.680000000008,71488.758000000002,102344.63399999999,91791.387000000002,73959.793000000005,82291.059000000008,101338.35100000001,72878.324313399993,59843.603456608005,61996.039250941998,85883.762685435999,83235.298410595991,66167.36624668799,70712.854380763994,98508.152698413993,79190.836457330006,64057.491510073996,73877.344302680009,104469.132390406,80574.593650588009]
["EPB","Iluminação Pública",64258.943584000001,66010.177277976996,-2.6529752928890593,-1751.2336939769957,null,"Iluminação Pública",53936.212,55262.821000000011,56490.952999999994,56313.731,55154.066999999995,55797.800999999999,57239.452999999994,56298.854000000007,55789.719000000005,56413.065999999992,58094.89,58015.062000000005,57403.696000000004,57927.191000000006,74545.864999999991,63521.805,59713.720999999998,59715.640999999996,59347.483000000007,61214.923999999999,69242.236999999994,62223.841,62986.562000000005,64152.743000000002,74486.622000000003,62933.957999999999,63305.589,66759.409,66952.91,69193.793999999994,63671.159999999996,67971.805999999997,65131.725000000006,61478.514000000003,82315.008999999991,64411.732000000004,71701.834999999992,64783.044999999998,63565.725000000006,65261.618999999992,61544.303874999998,62949.174999999996,65311.421000000002,64711.447,69298.995391667006,70234.184000000008,69561.020451000004,67918.791633331988,66010.177277976996,66273.707247618004,66445.808921539996,64900.837451814004,64258.943584000001]
["EPB","Poder Público",86037.696812241993,81561.973336529001,5.4875124921829999,4475.7234757129918,null,"Poder Público",48895.312000000005,52964.891000000003,48176.751000000004,52915.83,56547.392,58836.845000000001,53628.441999999995,57261.701000000001,57901.645999999993,58188.485000000001,54391.718999999997,59494.690999999999,59692.717999999993,60251.635000000002,54688.66399999999,59957.639000000003,55086.623999999996,58341.629000000001,56101.843000000001,59384.029000000002,57762.511000000006,60682.008000000002,54100.334999999999,62420.038,58957.944000000003,61743.073000000004,60128.747000000003,69006.206000000006,62864.400999999998,68398.45199999999,61845.224000000002,71337.498999999996,65652.573999999993,47997.422000000006,44992.407999999996,55192.308000000005,54229.597999999991,52468.773000000001,51455.982000000004,63820.888999999996,61166.846306288004,63826.355229018001,57950.134662217999,67900.706359653996,73960.488778833998,79741.539022770987,72379.649165903989,85057.863776276994,81561.973336529001,88994.131172559006,79784.730563160003,91516.994318551006,86037.696812241993]
["EPB","Próprio",1521.0128429709998,1400.0824156409999,8.6373791984691408,120.93042732999993,null,"Próprio",1062.884,1055.316,997.50599999999997,1084.502,1131.836,1123.1590000000001,1059.0309999999999,1118.028,1157.6100000000001,1095.6039999999998,1014.4150000000001,1082.308,1153.6510000000001,1114.7550000000001,1044.0550000000001,1125.693,1222.087,1079.731,1065.3399999999999,1092.8969999999999,1082.1030000000001,1079.8910000000001,950.346,1015.0330000000001,1004.5039999999999,943.19099999999992,912.47400000000005,997.27800000000002,990.75499999999988,982.19599999999991,975.37399999999991,1143.7159999999999,1196.7560000000001,992.54200000000003,920.01300000000003,1156.5329999999999,1146.3589999999999,1023.687,1041.059,1144.3589999999999,1104.8050954,1121.4728144000001,1074.0144813689999,1193.4938560190001,1338.3077905169998,1301.29123585,1187.0614685500002,1338.0217992920002,1400.0824156409999,1501.861759271,1384.313207977,1526.1163815059999,1521.0128429709998]
["EPB","Serviço Público",26023.597895732,26522.744152379997,-1.8819555539964949,-499.14625664799678,null,"Serviço Público",52006.868999999999,53001.195,53079.315999999999,54281.61,57722.507999999994,53314.957999999999,52618.983,51162.432000000001,56606.971000000005,53104.051999999996,51901.561999999998,50969.483999999997,52078.305,49585.531000000003,46096.815999999999,46536.841,45671.536999999997,44136.043999999994,43377.589,45318.360999999997,44613.885999999999,45587.297000000006,46124.228000000003,50215.717999999993,49431.83,48446.414000000004,51204.981,53404.714999999997,50530.506000000008,52823.461000000003,52731.396000000001,54661.778999999995,55414.985000000001,53558.754999999997,52917.502,56211.497000000003,55301.992999999995,53487.361000000004,53695.353999999999,57057.111999999994,55681.637337677006,54930.349675657999,56528.05462742399,56468.618271398002,53449.871956368006,40309.330086521004,25707.270002585003,26943.264232561,26522.744152379997,26093.011257855003,26999.23990556,27730.214476939,26023.597895732]
["EPB","1 Mercado Cativo",1259198.7009139599,1230180.4296204918,2.3588630248670306,29018.271293468075,null,"1 Mercado Cativo",{"$f":"SUM(I186:I193)","v":847781.96},{"$f":"SUM(J186:J193)","v":871875.62699999986},830246.13300000003,850880.04999999993,926071.12200000021,876359.36499999987,843503.68900000001,874728.8550000001,988967.7919999999,943920.44600000011,907821.68900000013,945406.38599999994,993820.23699999985,943157.96299999999,904674.32500000007,938352.81299999997,933662.94900000002,923524.87,898795.56900000013,937493.77899999998,{"$f":"SUM(AC186:AC193)","v":939941.37800000003},{"$f":"SUM(AD186:AD193)","v":915260.67099999997},854713.223,935106.1,954922.80799999996,905885.27899999986,881091.80900000024,980368.27300000004,970534.15799999994,948674.88199999987,{"$f":"SUM(AM186:AM193)","v":871624.09399999992},977165.36399999994,1000646.8230000001,{"$f":"SUM(AP186:AP193)","v":883670.53500000015},865265.82299999997,996468.97499999998,992073.3060000001,940905.15500000003,911135.74199999997,1021499.027,982074.70387498289,941613.28747165215,895769.6691427601,997756.21697071206,1171047.3491282151,1135970.3093472961,1033560.517470267,1188619.9425603868,1230180.4296204918,1226243.582153002,{"$f":"SUM(BG186:BG193)","v":1116308.9411486229},{"$f":"SUM(BH186:BH193)","v":1249247.8883050298},{"$f":"SUM(BI186:BI193)","v":1259198.7009139599}]
["EPB","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EPB","Comercial Livre",100858.76284992996,76466.98982005041,31.898434981265321,24391.77302987955,null,"Comercial Livre",8856.8302500000009,9905.8640000000014,11246.135999999999,12763.618839999999,12539.352079999999,12617.766029999999,12610.982381999998,13948.371852000004,13452.740800000001,13367.372918000001,12859.089822,14947.269356000003,14048.493736000002,13723.068334000003,12805.726350000001,13771.43543,14243.317563999999,13866.304972999997,13986.540638000002,16870.830410000002,17467.690067999996,18673.308856000003,19427.128977000004,23809.334300000002,24413.647437,23683.607115999999,22717.604885999994,19328.991232000004,20410.528571000003,21639.730422999997,20883.024203999998,29369.599426000001,29241.295923999998,18428.118162000002,26333.307820999995,33940.955943000001,32877.757209000003,33703.878589000007,36371.165308999996,43738.453774000009,41970.853761000006,42293.658000000003,39502.843999999997,46889.167999999998,60428.315999999992,61864.367000000006,61497.218999999997,71029.622999999992,76466.98982005041,77645.400992502895,78471.103590657323,92024.820195392895,100858.76284992996]
["EPB","Industrial Livre",194745.87679406564,181373.14145414199,7.3730516176259586,13372.735339923645,null,"Industrial Livre",103101.51759999999,93132.270999999993,110694.12699999999,123265.538,120759.45183999999,137243.99800000005,146853.05711999998,142639.41132000001,108827.56886,98287.504180000018,88602.790800000002,90891.632599999997,95565.204867000008,95385.147079999995,112329.045297,87618.428396000003,70436.531339999987,80744.098326666674,97404.934559999994,106826.87275899999,110148.97619099998,110526.051656,118752.797477,117546.77993799999,115000.331357,114942.31460100002,126155.44403299998,126285.23367100001,127192.24890500001,121397.11900499999,152129.077884,149676.86795900002,146472.74961599999,95714.584908000019,140706.22495499998,153228.12697700001,151499.320932,138886.25529900001,156705.378283,153322.61447999999,152762.13471300001,154279.15100000001,161854.94299999997,155244.99400000001,172258.51400000002,173313.59300000002,185345.647,178954.101,181373.14145414199,196818.67194326728,190762.4864121445,192525.48755399999,194745.87679406564]
["EPB","Rural Livre",1099.753077375,713.34584000000007,54.168289167425421,386.40723737499991,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,449.46399999999994,528.61900000000003,625.80399999999997,686.024,713.34584000000007,724.29872,881.33652000000006,919.61900000000003,1099.753077375]
["EPB","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["EPB","Poder Público Livre",262.378198,0,"-",262.378198,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,262.378198]
["EPB","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EPB","Serviço Público Livre",42378.559202358003,41302.339866424205,2.6057103287958849,1076.219335933798,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3679.3710000000001,9754.3060000000005,23324.912000000004,37709.453000000001,40325.945000000007,41302.339866424205,39455.571602315904,41378.190515109804,43583.312000000005,42378.559202358003]
["EPB","2 Mercado Livre (TUSD)",339345.33012172865,299855.8169806166,13.16950044149543,39489.513141112053,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I195:I202)","v":111958.34784999999},{"$f":"SUM(J195:J202)","v":103038.13499999999},121940.26299999999,136029.15684000001,133298.80392000001,149861.76403000005,159464.03950199997,156587.78317200002,122280.30966,111654.87709800003,101461.880622,105838.901956,109613.69860300001,109108.21541400001,125134.771647,101389.863826,84679.848903999984,94610.403299666665,111391.475198,123697.70316899999,{"$f":"SUM(AC195:AC202)","v":127616.66625899998},129199.360512,138179.926454,141356.11423800001,139413.978794,138625.92171700002,148873.04891899996,145614.22490300002,147602.77747600002,143036.84942799999,{"$f":"SUM(AM195:AM202)","v":173012.10208799999},179046.46738500003,175714.04553999999,{"$f":"SUM(AP195:AP202)","v":114142.70307000002},167039.53277599998,187169.08292000002,184377.07814100001,172590.13388800001,193076.543592,197061.06825399998,194732.98847400001,196572.80900000001,201357.78699999995,205813.53300000002,242890.60000000003,259031.49100000004,285178.12299999996,290995.69299999997,299855.8169806166,314643.9432580861,{"$f":"SUM(BG195:BG202)","v":311493.11703791167},{"$f":"SUM(BH195:BH202)","v":329053.23874939291},{"$f":"SUM(BI195:BI202)","v":339345.33012172865}]
["EPB","Residencial Total",784559.19621853798,732071.90079198394,7.1696913062461842,52487.295426554047,null,"Residencial Total",{"$f":"I186+I195","v":327235.84399999998},{"$f":"J186+J195","v":333799.29200000002},309884.125,326679.39499999996,376886.41800000001,363299.02,340286.239,353295.80300000001,409087.147,386633.20300000004,360919.288,377959.5,424762.16799999995,402502.75100000005,373319.15,392121.97100000002,415685.13799999998,408853.64,394193.41700000002,414840.01,{"$f":"AC186+AC195","v":433493.29799999995},425331.17799999996,384889.10200000001,418808.86499999999,443033.79000000004,423595.58999999997,393371.69300000003,438233.848,460164.84399999998,447051.73800000001,{"$f":"AM186+AM195","v":405915.99400000001},453293.43000000005,{"$f":"AO186+AO195","v":495672.89199999999},480312.12900000002,432066.41899999999,504346.39400000003,514034.82400000002,495603.36300000001,{"$f":"AU186+AU195","v":464235.06599999999},523173.848,525697.91517499997,497333.15736906201,465968.37579900003,{"$f":"AZ186+AZ195","v":523102.14500000002},645028.42246501101,638382.15718571399,575520.337800159,671980.95311383507,{"$f":"BE186+BE195","v":732071.90079198394},735744.96346201701,{"$f":"BG186+BG195","v":652794.05831061502},{"$f":"BH186+BH195","v":735193.47663391498},{"$f":"BI186+BI195","v":784559.19621853798}]
["EPB","Comercial Total",287706.62614687893,278876.00226883142,3.1665054741909726,8830.6238780475105,null,"Comercial Total",{"$f":"I187+I196","v":161260.80725000001},161377.272,152303.11900000001,161860.32884000003,178134.63108000002,173266.95402999999,163270.70238199999,173781.198852,193500.8688,185683.88591800001,173303.125822,186529.95135600001,202292.21873600001,194527.30133400002,180835.33934999999,191126.08743000001,193502.17156400002,190101.84697299998,183552.04563800001,195862.46740999998,199285.991068,195895.66985599999,181163.11997699999,198769.90629999997,202891.03743700002,195999.32311600001,185009.25888599997,205595.18023200001,205933.531571,205180.18342300001,189382.50420399997,212450.91042599999,214650.80892400001,{"$f":"AP187+AP196","v":154161.80916199999},162395.49582099999,198605.85794300001,193784.665209,189251.22558900001,187615.62830899999,213030.181774,207126.029765001,203745.32684547099,186756.20647611999,207084.40793810002,255419.16030683499,253997.47259956601,234329.83223159704,265414.87032335601,278876.00226883142,282918.03685241693,258064.29355280433,283453.74653287791,287706.62614687893]
["EPB","Industrial Total",224121.67340700564,222386.844194012,0.78009525216347075,1734.8292129936453,null,"Industrial Total",252441.47659999999,250428.70299999998,268125.609,259186.72999999998,254216.50883999999,260896.33200000005,274985.18312,266221.63632000005,266797.77085999999,255175.78018000003,248142.07880000002,244989.38459999999,231602.671867,222733.28808,238369.31029699999,209371.45239600001,187455.67833999998,199537.7383266667,204306.14655999999,201831.84575899999,195658.435191,194991.77465599999,201316.71647699998,200628.21593800001,194428.01335700002,192661.14060100002,205534.73403299999,202286.02367100003,198277.46190500003,185514.14800499997,203011.41588399999,202749.53995900002,193301.55961599998,132914.38690800001,185209.750955,201369.10197700001,194459.722932,182918.041299,200312.41228300001,193733.73547999997,191607.83048121701,194436.65608143501,201543.20984568697,193545.797860105,222003.63402838702,221014.92897018601,231005.35796970798,221441.74898331999,222386.844194012,235124.45182696127,226192.74238708848,225007.677868414,224121.67340700564]
["EPB","Rural Total",81674.346727963013,79904.18229733,2.2153589208210533,1770.1644306330127,null,"Rural Total",62900.902999999991,67024.271999999997,63129.017,74587.079999999987,79576.565000000002,59686.06,59879.694999999992,72176.985000000001,70406.368999999992,59281.247000000003,61516.491000000009,72204.907000000007,74448.506999999998,63623.72600000001,60909.896999999997,75981.187999999995,60005.841,56369.002999999997,68243.180000000008,81646.948000000004,66419.582999999999,58668.372000000003,61362.74,80451.694999999992,70103.046000000002,58188.510999999999,70497.380999999994,89699.837999999989,72422.525999999998,62567.758999999991,67103.127999999997,92603.150999999998,85339.567999999999,66397.680000000008,71488.758000000002,102344.63399999999,91791.387000000002,73959.793000000005,82291.059000000008,101338.35100000001,72878.324313399993,59843.603456608005,61996.039250941998,85883.762685435999,83684.762410595984,66695.985246687997,71338.658380763998,99194.176698413998,79904.18229733,64781.790230073995,74758.680822680006,105388.751390406,81674.346727963013]
["EPB","Iluminação Pública Total",64258.943584000001,66010.177277976996,-2.6529752928890593,-1751.2336939769957,null,"Iluminação Pública Total",53936.212,55262.821000000011,56490.952999999994,56313.731,55154.066999999995,55797.800999999999,57239.452999999994,56298.854000000007,55789.719000000005,56413.065999999992,58094.89,58015.062000000005,57403.696000000004,57927.191000000006,74545.864999999991,63521.805,59713.720999999998,59715.640999999996,59347.483000000007,61214.923999999999,69242.236999999994,62223.841,62986.562000000005,64152.743000000002,74486.622000000003,62933.957999999999,63305.589,66759.409,66952.91,69193.793999999994,63671.159999999996,67971.805999999997,65131.725000000006,61478.514000000003,82315.008999999991,64411.732000000004,71701.834999999992,64783.044999999998,63565.725000000006,65261.618999999992,61544.303874999998,62949.174999999996,65311.421000000002,64711.447,69298.995391667006,70234.184000000008,69561.020451000004,67918.791633331988,66010.177277976996,66273.707247618004,66445.808921539996,64900.837451814004,64258.943584000001]
["EPB","Poder Público Total",86300.075010241999,81561.973336529001,5.8092043140782534,4738.1016737129976,null,"Poder Público Total",48895.312000000005,52964.891000000003,48176.751000000004,52915.83,56547.392,58836.845000000001,53628.441999999995,57261.701000000001,57901.645999999993,58188.485000000001,54391.718999999997,59494.690999999999,59692.717999999993,60251.635000000002,54688.66399999999,59957.639000000003,55086.623999999996,58341.629000000001,56101.843000000001,59384.029000000002,57762.511000000006,60682.008000000002,54100.334999999999,62420.038,58957.944000000003,61743.073000000004,60128.747000000003,69006.206000000006,62864.400999999998,68398.45199999999,61845.224000000002,71337.498999999996,65652.573999999993,47997.422000000006,44992.407999999996,55192.308000000005,54229.597999999991,52468.773000000001,51455.982000000004,63820.888999999996,61166.846306288004,63826.355229018001,57950.134662217999,67900.706359653996,73960.488778833998,79741.539022770987,72379.649165903989,85057.863776276994,81561.973336529001,88994.131172559006,79784.730563160003,91516.994318551006,86300.075010241999]
["EPB","Próprio Total",1521.0128429709998,1400.0824156409999,8.6373791984691408,120.93042732999993,null,"Próprio Total",1062.884,1055.316,997.50599999999997,1084.502,1131.836,1123.1590000000001,1059.0309999999999,1118.028,1157.6100000000001,1095.6039999999998,1014.4150000000001,1082.308,1153.6510000000001,1114.7550000000001,1044.0550000000001,1125.693,1222.087,1079.731,1065.3399999999999,1092.8969999999999,1082.1030000000001,1079.8910000000001,950.346,1015.0330000000001,1004.5039999999999,943.19099999999992,912.47400000000005,997.27800000000002,990.75499999999988,982.19599999999991,975.37399999999991,1143.7159999999999,1196.7560000000001,992.54200000000003,920.01300000000003,1156.5329999999999,1146.3589999999999,1023.687,1041.059,1144.3589999999999,1104.8050954,1121.4728144000001,1074.0144813689999,1193.4938560190001,1338.3077905169998,1301.29123585,1187.0614685500002,1338.0217992920002,1400.0824156409999,1501.861759271,1384.313207977,1526.1163815059999,1521.0128429709998]
["EPB","Serviço Público Total",68402.15709809,67825.084018804206,0.85082545437880075,577.07307928579394,null,"Serviço Público Total",52006.868999999999,53001.195,53079.315999999999,54281.61,57722.507999999994,53314.957999999999,52618.983,51162.432000000001,56606.971000000005,53104.051999999996,51901.561999999998,50969.483999999997,52078.305,49585.531000000003,46096.815999999999,46536.841,45671.536999999997,44136.043999999994,43377.589,45318.360999999997,44613.885999999999,45587.297000000006,46124.228000000003,50215.717999999993,49431.83,48446.414000000004,51204.981,53404.714999999997,50530.506000000008,52823.461000000003,52731.396000000001,54661.778999999995,55414.985000000001,53558.754999999997,52917.502,56211.497000000003,55301.992999999995,53487.361000000004,53695.353999999999,57057.111999999994,55681.637337677006,54930.349675657999,56528.05462742399,60147.989271398001,63204.177956368003,63634.242086521008,63416.723002585,67269.209232560999,67825.084018804206,65548.582860170907,68377.4304206698,71313.526476939005,68402.15709809]
["EPB","Mercado Total (1+2)",1598544.0310356885,1530036.2466011087,4.477526894331163,68507.784434579778,null,"Mercado Total (1+2)",{"$f":"SUM(I204:I211)","v":959740.30784999998},{"$f":"SUM(J204:J211)","v":974913.76199999987},952186.39600000007,986909.20683999988,1059369.9259200001,1026221.1290300001,1002967.7285019999,1031316.6381720002,1111248.1016599999,1055575.3230979999,1009283.5696220002,1051245.2879560001,1103433.935603,1052266.1784140002,1029809.0966470001,1039742.676826,1018342.797904,1018135.2732996666,1010187.0441980001,1061191.482169,{"$f":"SUM(AC204:AC211)","v":1067558.0442589999},1044460.0315119999,992893.14945400006,1076462.2142380001,1094336.7867940001,1044511.2007170001,1029964.857919,1125982.4979030001,1118136.935476,1091711.7314279999,{"$f":"SUM(AM204:AM211)","v":1044636.196088},1156211.8313850001,1176360.8685400002,{"$f":"SUM(AP204:AP211)","v":997813.23807000008},1032305.355776,1183638.0579200001,1176450.384141,1113495.288888,1104212.285592,1218560.0952539998,1176807.6923489829,1138186.0964716519,1097127.4561427601,1203569.749970712,1413937.949128215,1395001.8003472958,1318738.6404702668,1479615.635560387,1530036.2466011087,1540887.5254110883,{"$f":"SUM(BG204:BG211)","v":1427802.0581865346},{"$f":"SUM(BH204:BH211)","v":1578301.1270544226},{"$f":"SUM(BI204:BI211)","v":1598544.0310356885}]
["EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","EMT",null,null,null,null,null,{"$f":"B214","v":"EMT"}]
["EMT"]
["EMT"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},{"$f":"BA8","v":"1T23"},"2T23","3T23","4T23",{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EMT",null,null,null,null,null,null,"Valores em  "]
["EMT"]
["EMT"]
["EMT","Residencial",{"$f":"INDEX($H$216:$BZ$246,MATCH($B220,$H$216:$H$246,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":1019266.4812212909},{"$f":"INDEX($H$216:$CG$246,MATCH($B220,$H$216:$H$246,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":1018111.5207980569},{"$f":"IFERROR(IF((C220/D220-1)*100<=-100,\"-\",IF((C220/D220-1)*100=0,\"-\",(C220/D220-1)*100)),\"-\")","v":0.11344144522877908},{"$f":"C220-D220","v":1154.9604232340353},null,"Residencial",454279.42700000003,473670.56,480730.19299999997,561343.03799999994,522165.61499999999,536286.473,527921.745,621726.96699999995,554706.00566999998,590289.72832999995,592891.98699999996,691056.94299999997,619429.59199999995,614625.076,616484.37899999996,717257.50899999996,669899.52300000004,640220.826,610917.24399999995,672823.74,654875.54099999997,691410.83100000001,685168.29599999997,740123.14,717933.89099999995,680848.60400000005,658786.63500000001,776264.98399999994,756699.03,745043.86900000006,750845.57899999991,846522.08799999987,815377.97100000002,784075.92300000007,780639.33199999994,983927.09000000008,819542.54400000011,810237.6669999999,779947.84199999995,883772.90999999992,824961.11853617406,822441.17068013595,818024.63076346205,912982.73782711604,842915.13263524894,848713.4048640749,888513.83811475988,1124836.61541069,1018111.5207980569,959559.83530201088,916390.17046902399,1123965.6580087279,1019266.4812212909]
["EMT","Comercial",272036.70901137305,318976.05325811304,-14.715632652447741,-46939.344246739987,null,"Comercial",312198.05529000005,318183.53459,324281.35600000003,349270.87200000003,343308.49900000001,357641.08,347375.96500000003,379885.65399999998,360303.04499999998,380499.38100000005,381279.20199999999,418306.03800000006,388247.61099999998,396803.48599999998,396491.27399999998,420764.07799999998,399169.25099999999,387556.67600000004,359755.946,361974.473,378148.23600000003,386247.67800000001,375136.10100000002,384628.41399999999,394907.25300000003,381143.527,368588.13400000002,397777.91600000003,408503.973,402889.42699999991,396570.22700000007,410434.21700000006,414409.65500000003,335172.14899999998,338437.86,394166.22000000009,367396.41099999996,334026.50600000005,341672.53300000005,360346.54399999999,348366.491252142,345777.93352353701,333297.05042851501,327535.59685503098,323898.53170032502,324217.45121170697,315290.22701196594,345665.77549521904,318976.05325811304,307575.06579552201,280920.69671089499,307378.13165128604,272036.70901137305]
["EMT","Industrial",75825.889643353003,96311.648550907004,-21.270281648980326,-20485.758907554002,null,"Industrial",174288.49893,200488.19519,223880.90099999998,208168.1,186771.28899999999,216035.45900000003,244184.712,230434.89499999996,200599.891,247199.66299999997,273699.39299999998,238944.51200000002,199972.342,236162.408,242919.647,213368.147,176773.951,198111.57799999998,197511.49300000002,162801.60399999999,149161.51699999999,167269.48800000001,181812.53200000001,157778.28899999999,147340.52600000001,165806.614,170245.24800000002,158493.94,141865.451,158288.61300000001,186048.80300000001,173998.58799999999,143577.84,152515.519,176273.55800000002,168601.592,134074.98000000001,131027.96600000001,159643.024,142831.37299999996,121394.91884714499,157911.24563506301,162574.568670293,136796.500193944,115357.620491454,142235.18034984899,136357.96007384601,119947.93883320299,96311.648550907004,100690.346589446,111047.37415902602,102688.52007300701,75825.889643353003]
["EMT","Rural",245995.420315244,295297.04498550302,-16.695603802157709,-49301.624670259014,null,"Rural",168519.45199999999,169220.47500000001,263386.02299999999,217023.70800000001,188214.34599999999,193550.08799999999,276921.77799999993,207475.65599999999,186350.837,207846.06900000002,297082.09700000001,258677.40300000002,206214.74300000002,200823.807,310650.74300000002,266425.27899999998,218585.96599999999,255522.386,332508.59600000002,225460.82300000003,232990.50699999998,261277.56299999999,350270.641,286268.38899999997,250049.62400000001,269191.93099999998,373458.973,299579.95799999998,270790.11300000001,281125.571,391187.55200000003,324969.10600000003,287036.30099999998,302628.04300000001,422264.62400000001,398551.20899999997,293239.79300000001,286039.712,413305.11499999999,332390.66800000001,267857.26143788901,280261.88467138796,403895.45656029903,329957.99470929703,251207.30059637901,262636.50995469396,396826.32548676303,398340.58611479204,295297.04498550302,283904.22825783899,386542.96893949993,350416.78908447694,245995.420315244]
["EMT","Iluminação Pública",83452.100035197,86063.134112067011,-3.033858926715427,-2611.0340768700116,null,"Iluminação Pública",59027.497999999992,61402.622000000003,63340.842999999993,64812.088000000003,65626.672000000006,68879.356999999989,71355.97099999999,72447.197,72342.804999999993,74828.12,75301.926999999996,80020.635999999999,80995.885999999999,82142.622999999992,84230.011999999988,79903.069000000003,80175.326000000001,80287.319000000003,80945.884000000005,81189.231,98184.347999999998,83780.822,84979.342000000004,96386.75,82779.03,88610.945000000007,97634.242999999988,110287.80900000001,92459.911000000007,91656.429000000004,97493.391999999993,90257.884999999995,91490.87,92822.926999999996,93346.318999999989,92476.252000000008,122649.28400000001,100116.439,96442.370999999999,94817.756000000008,93816.419974999997,99226.821999999986,94570.224000000002,102194.818,87769.07,93150.05,93184.357000000004,93227.140476832996,86063.134112067011,84995.65005729199,84967.854124495003,85272.127872836994,83452.100035197]
["EMT","Poder Público",109326.37749736801,118509.62332937897,-7.748945253574524,-9183.2458320109581,null,"Poder Público",65254.447990000001,78512.731,69996.282999999996,86169.592999999993,66964.100000000006,80269.497000000003,75296.797999999995,87882.547999999995,69119.728999999992,84878.29800000001,84310.275000000009,109381.601,77783.73000000001,91096.608999999997,90413.661000000007,106071.008,85003.638999999996,96013.567999999999,83864.20199999999,97687.224000000002,80417.104000000007,101910.59199999999,94405.057000000001,102787.22200000001,81935.373999999996,94808.884999999995,85201.567999999999,105753.999,87068.366000000009,103719.03899999999,96276.327000000005,118814.545,94774.104000000007,72575.881999999998,70622.793000000005,94308.774000000005,77878.016999999993,76887.475999999995,82607.120999999999,111057.82500000001,91092.761735251988,106730.89359759401,99639.188660429005,119137.63026309598,95859.485838492983,116063.14736779698,115586.20808572001,150493.03549408601,118509.62332937897,131932.22254757199,117367.15868075698,150751.730925435,109326.37749736801]
["EMT","Próprio",2683.270252456,2882.9643771860001,-6.9266941454516839,-199.69412473000011,null,"Próprio",2485.2730000000001,2475.5819999999999,2448.375,2727.6579999999999,2484.2019999999998,2520.6549999999997,2534.5950000000003,2735.797,2494.0120000000002,2633.8650000000002,2627.9879999999998,2820.9809999999998,2481.9740000000002,2419.6019999999999,2639.1349999999998,2865.6710000000003,2730.569,2486.0630000000001,2565.2060000000001,2599.98,2588.924,2659.3159999999998,2486.0509999999999,2657.4049999999997,2393.6480000000001,2371.34,2295.1010000000001,2474.0239999999999,2359.768,2332.13,2471.6389999999997,2526.7509999999997,2470.7350000000001,2168.221,2287.3820000000001,2748.1169999999997,2447.8990000000003,2307.4960000000001,2314.9659999999999,2465.9870000000001,2294.3779215,2347.2474514169999,2542.0319811499999,2521.0373891999998,2397.1862246730002,2389.641748083,2497.8887254000001,2856.2051830800001,2882.9643771860001,2702.9321368380001,2553.9359748159995,2979.8430896689997,2683.270252456]
["EMT","Serviço Público",30777.337937363995,38024.696357086003,-19.059608922745397,-7247.358419722008,null,"Serviço Público",38611.918999999994,38829.887999999992,41597.248,43266.487000000001,42075.163,42751.680999999997,45215.053,47135.341,42773.321000000004,44790.53,48336.144,48698.524000000005,43672.519,45131.548000000003,47294.167000000001,47386.5,46249.65,47024.517999999996,49879.322999999997,46895.33,45796.001000000004,47414.572999999997,49837.472999999998,48705.438999999998,46665.508000000002,48522.887000000002,51406.164000000004,52795.646999999997,48728.957999999999,50853.553,54938.569000000003,52715.457999999999,38847.777999999998,41471.713000000003,43721.309000000001,44199.766999999993,41112.145000000004,40082.038,43230.042000000001,41075.627999999997,38978.539043800003,41323.461022766001,41860.636205397997,41161.176682205994,37421.869398893999,38090.120508228996,39881.874856440001,40087.257221721993,38024.696357086003,37354.292715104995,40678.886880356004,35894.760197804004,30777.337937363995]
["EMT","1 Mercado Cativo",1839363.5859136458,1974176.6857682979,-6.8288264584679954,-134813.09985465207,null,"1 Mercado Cativo",{"$f":"SUM(I220:I227)","v":1274664.57121},{"$f":"SUM(J220:J227)","v":1342783.5877799999},1469661.2220000001,1532781.5440000002,1417609.8859999999,1497934.2900000003,1590806.6169999999,1649724.0549999997,1488689.6456700002,1632965.6543300003,1755529.0129999998,1847906.638,1618798.3969999999,1669205.1589999998,1791123.0179999997,1854041.2609999997,1678587.8749999998,1707222.9339999999,1717947.8940000003,1651432.405,{"$f":"SUM(AC220:AC227)","v":1642162.1780000001},{"$f":"SUM(AD220:AD227)","v":1741970.8630000001},1824095.493,1819335.048,1724004.8540000001,1731304.7330000002,1807616.0660000001,1903428.2769999998,1808475.5699999998,1835908.6309999998,{"$f":"SUM(AM220:AM227)","v":1975832.0879999998},2020238.6379999998,1887985.2540000002,{"$f":"SUM(AP220:AP227)","v":1783430.3770000001},1927593.1769999997,2178979.0210000002,1858341.0730000001,1780725.3,1919163.014,1968758.6909999999,1788761.8887489021,1856020.6585819009,1956403.7872695462,1972287.49191989,1756826.1968854668,1827495.5060044338,1988138.6793548949,2275454.554229625,1974176.6857682979,1908714.5734016253,{"$f":"SUM(BG220:BG227)","v":1940469.045938869},{"$f":"SUM(BH220:BH227)","v":2159347.5609032428},{"$f":"SUM(BI220:BI227)","v":1839363.5859136458}]
["EMT","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EMT","Comercial Livre",198228.4442341738,155767.44423722348,27.259226216926979,42460.999996950326,null,"Comercial Livre",16165.77167668004,17681.242697775411,18566.254731268848,20459.10502326228,20096.821589910374,20326.502621394779,19701.224930762561,21957.244736168555,21324.336232767913,21064.890602850799,18426.211118791227,19546.464975028561,18880.8265924638,18341.933367426755,18616.301761585572,20002.732160536274,21765.726670725555,24112.845993597937,31115.9875452745,45346.543069099796,44318.465663532399,47626.583926003208,46301.526264503278,51443.534834216407,47750.687361999997,48746.551316999998,48255.179927000005,57109.439424000018,54195.18849800001,55600.806819999998,56136.481287000002,62401.064396000002,59643.001980000008,48019.763005999994,54581.069778999998,69858.666330000036,78389.213905000011,82079.279685000001,88899.905930000037,92039.643911999985,107779.537176,111002.30266799999,106687.79399999999,111854.406,124542.54699999995,125368.15600000002,132462.46616200003,142058.26900000003,155767.44423722348,154920.60809613805,148838.0698400198,169198.57280355005,198228.4442341738]
["EMT","Industrial Livre",536701.04540144326,491139.01179973525,9.2768101305473536,45562.033601708012,null,"Industrial Livre",241604.32908645453,267871.84588454344,275372.19776818238,273619.01638390758,282851.4808372418,303862.88347545743,300563.03454997105,290804.98365897196,273211.29776327044,286523.89840666618,295507.01889587624,280278.45738158771,264871.27649294393,256426.19658617431,259075.58873869485,248240.33528442826,253138.55023772569,269711.42833076831,267139.74330881087,250276.38760249852,269912.69135355938,298954.24428733217,316876.08278712194,306488.64309902169,295568.30147212453,314405.03468336887,349219.44297875377,331536.48149999999,322337.76689768012,337836.95290612994,358016.88508251001,350020.71875674004,343842.38034266001,365862.84340901999,404816.05484935991,387299.05270869,361172.28354400001,409204.10950400005,412409.81110300001,396801.74652199994,384563.05011999997,425376.78490800003,449837.84400000004,407617.65299999999,406262.34499999997,454278.19511799992,485572.09493000008,467970.49897000007,491139.01179973525,546015.04633158876,572275.31464853487,539092.87980649609,536701.04540144326]
["EMT","Rural Livre",62994.133233714398,37208.411288131705,69.300787249165666,25785.721945582693,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,386.33947999999998,8965.7412897947015,13194.626480911378,8776.4798146708999,8123.4717096832001,19785.034283185898,17747.202849269397,9823.427612999998,8886.1657259999993,20997.549137000002,22556.929610999996,11543.095593000002,9867.0176849999989,22427.928939999998,26384.610655,18142.714024000001,11230.227587000001,30475.609641999999,31937.97957,19085.139867999998,13000.439246,43317.975411000007,40984.721549000002,19175.704892999998,16116.311988999998,44735.191999999995,26229.207999999999,20862.145,19525.78,64397.337000000014,71772.26999999999,37208.411288131705,27685.543050795401,84776.240737112894,94531.150674058503,62994.133233714398]
["EMT","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["EMT","Poder Público Livre",4623.0588290499991,0,"-",4623.0588290499991,null,"Poder Público Livre",203.97000678036201,85.694001380252985,99.210001757168925,97.198001468610798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,4623.0588290499991]
["EMT","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EMT","Serviço Público Livre",25546.09036474899,19971.9533079006,27.909824196531385,5574.1370568483908,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3731.7995000000001,11059.035333,11992.759167,12591.006000000001,12354.127544999999,11648.367569000002,12477.828646,14114.929547,14020.026537,14089.977318999998,15831.360535,17574.523999999998,18447.108,18039.117000000002,18793.472000000002,20233.966062,20414.362999999998,19971.9533079006,21662.915138994798,24398.917652781402,26470.668011999995,25546.09036474899]
["EMT","2 Mercado Livre (TUSD)",828092.7720631304,704086.82063299103,17.612309703319685,124005.95143013936,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I229:I236)","v":257974.07076991492},{"$f":"SUM(J229:J236)","v":285638.7825836991},294037.66250120843,294175.31940863846,302948.30242715217,324189.38609685219,320264.2594807336,312762.2283951405,294535.63399603835,307588.789009517,313933.2300146675,299824.92235661624,283752.10308540775,274768.12995360105,277691.89050028042,268243.06744496454,274904.27690845123,294210.61380436626,307221.47214388003,308817.55715250969,{"$f":"SUM(AC229:AC236)","v":323007.63683176268},354704.29992301855,382962.64333481115,375679.38078250748,353142.4164471245,372037.75172636885,418472.17204275378,411202.85053500003,388076.05098868016,403304.77741112991,{"$f":"SUM(AM229:AM236)","v":436581.29530951002},442538.19330774009,432687.13167966,{"$f":"SUM(AP229:AP236)","v":437105.59316901996},502463.74027035991,501449.82615369005,470295.00488600001,516761.6570810001,558742.62199100002,543846.13851999992,525608.269508,568326.76009999996,618835.35400000005,564148.375,569706.15399999986,617965.60311799997,702665.86415400018,702215.40097000019,704086.82063299103,750284.11261751701,{"$f":"SUM(BG229:BG236)","v":830288.54287844896},{"$f":"SUM(BH229:BH236)","v":829293.27129610465},{"$f":"SUM(BI229:BI236)","v":828092.7720631304}]
["EMT","Residencial Total",1019266.4812212909,1018111.5207980569,0.11344144522877908,1154.9604232340353,null,"Residencial Total",{"$f":"I220+I229","v":454279.42700000003},{"$f":"J220+J229","v":473670.56},480730.19299999997,561343.03799999994,522165.61499999999,536286.473,527921.745,621726.96699999995,554706.00566999998,590289.72832999995,592891.98699999996,691056.94299999997,619429.59199999995,614625.076,616484.37899999996,717257.50899999996,669899.52300000004,640220.826,610917.24399999995,672823.74,{"$f":"AC220+AC229","v":654875.54099999997},691410.83100000001,685168.29599999997,740123.14,717933.89099999995,680848.60400000005,658786.63500000001,776264.98399999994,756699.03,745043.86900000006,{"$f":"AM220+AM229","v":750845.57899999991},846522.08799999987,{"$f":"AO220+AO229","v":815377.97100000002},784075.92300000007,780639.33199999994,983927.09000000008,819542.54400000011,810237.6669999999,{"$f":"AU220+AU229","v":779947.84199999995},883772.90999999992,824961.11853617406,822441.17068013595,818024.63076346205,{"$f":"AZ220+AZ229","v":912982.73782711604},842915.13263524894,848713.4048640749,888513.83811475988,1124836.61541069,{"$f":"BE220+BE229","v":1018111.5207980569},959559.83530201088,{"$f":"BG220+BG229","v":916390.17046902399},{"$f":"BH220+BH229","v":1123965.6580087279},{"$f":"BI220+BI229","v":1019266.4812212909}]
["EMT","Comercial Total",470265.15324554686,474743.49749533652,-0.94331871282421487,-4478.3442497896613,null,"Comercial Total",{"$f":"I221+I230","v":328363.82696668006},335864.77728777542,342847.61073126888,369729.9770232623,363405.32058991038,377967.58262139477,367077.18993076257,401842.89873616851,381627.38123276789,401564.27160285087,399705.41311879124,437852.50297502859,407128.4375924638,415145.41936742672,415107.57576158555,440766.81016053626,420934.97767072555,411669.52199359797,390871.93354527449,407321.01606909977,422466.70166353241,433874.26192600321,421437.62726450327,436071.9488342164,442657.94036200002,429890.07831700001,416843.31392700004,454887.35542400007,462699.16149800003,458490.23381999991,452706.70828700007,472835.28139600006,474052.65698000003,{"$f":"AP221+AP230","v":383191.91200599994},393018.929779,464024.88633000012,445785.62490499998,416105.78568500007,430572.43893000006,452386.18791199999,456146.02842814202,456780.236191537,439984.844428515,439390.00285503099,448441.07870032499,449585.60721170699,447752.69317396596,487724.04449521907,474743.49749533652,462495.67389166006,429758.76655091479,476576.70445483609,470265.15324554686]
["EMT","Industrial Total",612526.93504479621,587450.66035064228,4.2686605678826206,25076.274694153923,null,"Industrial Total",415892.82801645453,468360.04107454343,499253.09876818233,481787.11638390762,469622.76983724179,519898.34247545747,544747.74654997105,521239.87865897192,473811.18876327045,533723.56140666618,569206.41189587628,519222.9693815877,464843.61849294393,492588.6045861743,501995.23573869484,461608.48228442826,429912.50123772572,467823.00633076829,464651.23630881088,413077.99160249851,419074.20835355937,466223.73228733218,498688.61478712194,464266.93209902168,442908.82747212454,480211.64868336887,519464.69097875379,490030.4215,464203.21789768012,496125.56590612995,544065.68808251002,524019.30675674003,487420.22034265997,518378.36240901996,581089.61284935987,555900.64470869,495247.26354399999,540232.07550400007,572052.83510300005,539633.11952199996,505957.96896714496,583288.03054306307,612412.41267029301,544414.15319394402,521619.965491454,596513.37546784896,621930.05500384606,587918.43780320301,587450.66035064228,646705.39292103471,683322.68880756083,641781.39987950306,612526.93504479621]
["EMT","Rural Total",308989.55354895839,332505.45627363474,-7.0723358913316599,-23515.902724676358,null,"Rural Total",168519.45199999999,169220.47500000001,263386.02299999999,217023.70800000001,188214.34599999999,193550.08799999999,276921.77799999993,207475.65599999999,186350.837,207846.06900000002,297082.09700000001,258677.40300000002,206214.74300000002,200823.807,310650.74300000002,266425.27899999998,218585.96599999999,255908.72547999999,341474.3372897947,238655.44948091143,241766.98681467088,269401.03470968321,370055.6752831859,304015.59184926935,259873.05161300002,278078.09672599996,394456.52213699999,322136.88761099998,282333.20859300002,290992.58868499997,413615.48094000004,351353.71665500005,305179.01502399996,313858.27058700001,452740.23364200001,430489.18857,312324.932868,299040.15124600002,456623.09041100001,373375.38954900001,287032.96633088903,296378.19666038797,448630.64856029901,356187.20270929701,272069.445596379,282162.28995469399,461223.66248676303,470112.85611479206,332505.45627363474,311589.77130863437,471319.20967661281,444947.93975853547,308989.55354895839]
["EMT","Iluminação Pública Total",83452.100035197,86063.134112067011,-3.033858926715427,-2611.0340768700116,null,"Iluminação Pública Total",59027.497999999992,61402.622000000003,63340.842999999993,64812.088000000003,65626.672000000006,68879.356999999989,71355.97099999999,72447.197,72342.804999999993,74828.12,75301.926999999996,80020.635999999999,80995.885999999999,82142.622999999992,84230.011999999988,79903.069000000003,80175.326000000001,80287.319000000003,80945.884000000005,81189.231,98184.347999999998,83780.822,84979.342000000004,96386.75,82779.03,88610.945000000007,97634.242999999988,110287.80900000001,92459.911000000007,91656.429000000004,97493.391999999993,90257.884999999995,91490.87,92822.926999999996,93346.318999999989,92476.252000000008,122649.28400000001,100116.439,96442.370999999999,94817.756000000008,93816.419974999997,99226.821999999986,94570.224000000002,102194.818,87769.07,93150.05,93184.357000000004,93227.140476832996,86063.134112067011,84995.65005729199,84967.854124495003,85272.127872836994,83452.100035197]
["EMT","Poder Público Total",113949.43632641801,118509.62332937897,-3.847946584292683,-4560.1870029609563,null,"Poder Público Total",65458.417996780365,78598.425001380252,70095.493001757161,86266.791001468606,66964.100000000006,80269.497000000003,75296.797999999995,87882.547999999995,69119.728999999992,84878.29800000001,84310.275000000009,109381.601,77783.73000000001,91096.608999999997,90413.661000000007,106071.008,85003.638999999996,96013.567999999999,83864.20199999999,97687.224000000002,80417.104000000007,101910.59199999999,94405.057000000001,102787.22200000001,81935.373999999996,94808.884999999995,85201.567999999999,105753.999,87068.366000000009,103719.03899999999,96276.327000000005,118814.545,94774.104000000007,72575.881999999998,70622.793000000005,94308.774000000005,77878.016999999993,76887.475999999995,82607.120999999999,111057.82500000001,91092.761735251988,106730.89359759401,99639.188660429005,119137.63026309598,95859.485838492983,116063.14736779698,115586.20808572001,150493.03549408601,118509.62332937897,131932.22254757199,117367.15868075698,150751.730925435,113949.43632641801]
["EMT","Próprio Total",2683.270252456,2882.9643771860001,-6.9266941454516839,-199.69412473000011,null,"Próprio Total",2485.2730000000001,2475.5819999999999,2448.375,2727.6579999999999,2484.2019999999998,2520.6549999999997,2534.5950000000003,2735.797,2494.0120000000002,2633.8650000000002,2627.9879999999998,2820.9809999999998,2481.9740000000002,2419.6019999999999,2639.1349999999998,2865.6710000000003,2730.569,2486.0630000000001,2565.2060000000001,2599.98,2588.924,2659.3159999999998,2486.0509999999999,2657.4049999999997,2393.6480000000001,2371.34,2295.1010000000001,2474.0239999999999,2359.768,2332.13,2471.6389999999997,2526.7509999999997,2470.7350000000001,2168.221,2287.3820000000001,2748.1169999999997,2447.8990000000003,2307.4960000000001,2314.9659999999999,2465.9870000000001,2294.3779215,2347.2474514169999,2542.0319811499999,2521.0373891999998,2397.1862246730002,2389.641748083,2497.8887254000001,2856.2051830800001,2882.9643771860001,2702.9321368380001,2553.9359748159995,2979.8430896689997,2683.270252456]
["EMT","Serviço Público Total",56323.428302112981,57996.649664986602,-2.8850310708271265,-1673.2213628736208,null,"Serviço Público Total",38611.918999999994,38829.887999999992,41597.248,43266.487000000001,42075.163,42751.680999999997,45215.053,47135.341,42773.321000000004,44790.53,48336.144,48698.524000000005,43672.519,45131.548000000003,47294.167000000001,47386.5,46249.65,47024.517999999996,49879.322999999997,46895.33,45796.001000000004,47414.572999999997,49837.472999999998,48705.438999999998,46665.508000000002,48522.887000000002,51406.164000000004,52795.646999999997,48728.957999999999,50853.553,54938.569000000003,56447.2575,49906.813332999998,53464.472167,56312.315000000002,56553.894544999988,52760.512569000006,52559.866646000002,57344.971547000001,55095.654536999995,53068.516362800001,57154.821557766001,59435.160205397995,59608.284682205995,55460.986398894005,56883.592508228998,60115.840918440001,60501.620221721991,57996.649664986602,59017.20785409979,65077.804533137401,62365.428209803998,56323.428302112981]
["EMT","Mercado Total (1+2)",2667456.3579767765,2678263.5064012888,-0.40351326143533983,-10807.148424512241,null,"Mercado Total (1+2)",{"$f":"SUM(I238:I245)","v":1532638.6419799149},{"$f":"SUM(J238:J245)","v":1628422.3703636993},1763698.8845012083,1826956.8634086386,1720558.1884271521,1822123.6760968524,1911070.8764807335,1962486.2833951402,1783225.2796660385,1940554.4433395173,2069462.2430146674,2147731.560356616,1902550.5000854076,1943973.2889536007,2068814.9085002802,2122284.3284449643,1953492.151908451,2001433.5478043661,2025169.3661438804,1960249.9621525097,{"$f":"SUM(AC238:AC245)","v":1965169.814831763},2096675.1629230187,2207058.1363348113,2195014.4287825068,2077147.2704471245,2103342.4847263689,2226088.2380427537,2314631.127535,2196551.6209886805,2239213.4084111294,{"$f":"SUM(AM238:AM245)","v":2412413.3833095105},2462776.8313077395,2320672.3856796599,{"$f":"SUM(AP238:AP245)","v":2220535.9701690199},2430056.9172703605,2680428.8471536906,2328636.0778860003,2297486.9570809999,2477905.6359909996,2512604.8295200001,2314370.1582569019,2424347.4186819009,2575239.1412695465,2536435.8669198905,2326532.3508854667,2445461.1091224332,2690804.5435088947,2977669.9551996249,2678263.5064012888,2658998.6860191417,{"$f":"SUM(BG238:BG245)","v":2770757.5888173175},{"$f":"SUM(BH238:BH245)","v":2988640.8321993477},{"$f":"SUM(BI238:BI245)","v":2667456.3579767765}]
["EMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
["EMS","EMS",null,null,null,null,null,{"$f":"B248","v":"EMS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMS"]
["EMS"]
["EMS"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},{"$f":"BA8","v":"1T23"},"2T23","3T23","4T23",{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EMS",null,null,null,null,null,null,"Valores em  "]
["EMS"]
["EMS"]
["EMS","Residencial",{"$f":"INDEX($H$250:$BZ$280,MATCH($B254,$H$250:$H$280,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":668939.56052518589},{"$f":"INDEX($H$250:$CG$280,MATCH($B254,$H$250:$H$280,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":649402.36737327091},{"$f":"IFERROR(IF((C254/D254-1)*100<=-100,\"-\",IF((C254/D254-1)*100=0,\"-\",(C254/D254-1)*100)),\"-\")","v":3.0084881320867174},{"$f":"C254-D254","v":19537.19315191498},null,"Residencial",352729.36600000004,315157.46199999994,311406.36,384413.37699999998,388938.777,343789.49199999997,334340.902,407368.66200000001,431791.68299999996,377511.74000000005,373926.34100000001,459507.72600000002,476679.35,389522.66000000003,375881.859,444204.91700000002,471892.54799999995,413771.53300000005,370151.17600000004,437458.92900000006,486196.65399999998,424396.72899999999,406244.43599999999,475733.94900000002,500288.32900000003,462126.83799999999,398079.75200000004,484587.81900000002,557803.24,458577.42099999997,436534.65299999999,542437.745,564367.04299999995,483833.33800000005,469254.37,567093.03599999996,551425.73399999994,510468.777,457834.00099999999,529884.40100000007,594025.01334670209,474974.1666614,443548.31881984998,492119.27064289997,536245.47858864209,497265.97776292305,464375.41639670101,624592.24225571705,649402.36737327091,593700.25699911907,503235.33957651898,644794.86395647598,668939.56052518589]
["EMS","Comercial",173334.98401831801,207152.20160931803,-16.324816887429538,-33817.217591000022,null,"Comercial",240311.28200000001,221670.49700000003,222960.81200000001,258125.891,259041.17200000002,233617.43299999999,228996.44699999999,261018.05,278095.11900000001,252101.753,251378.26700000002,291839.913,296324.52500000002,261683.46600000001,256034.55300000001,279648.18299999996,289919.87900000002,258107.55600000001,235225.465,254457.65399999998,281818.81299999997,251813.05799999999,243240.58200000002,264005.08399999997,274025.99899999995,263085.23200000002,231586.541,262305.19900000002,289511.54300000001,252221.29699999999,239779.47600000002,271403.55,274251.38400000002,208690.08500000002,213857.67300000001,249821.821,235330.61999999997,220287.33100000001,195736.26299999998,232502.766,248821.64605068599,208270.14733671202,196319.061413499,200702.45071640101,213994.68156023897,197476.973640062,171847.07946663004,213287.34343444603,207152.20160931803,192373.65720762897,152975.16574982399,179643.66691454902,173334.98401831801]
["EMS","Industrial",34237.134001555001,48812.959621072987,-29.860565170945861,-14575.825619517986,null,"Industrial",137734.69399999999,144644.31,148355.63500000001,148292.391,147970.65100000001,152467.274,143981.514,140391.33199999999,142179.011,154884.323,167973.16500000001,162881.13700000002,161564.125,155595.37099999998,135948.905,130528.58600000001,125209.36799999999,123610.74900000001,107360.77299999999,95998.485000000001,86905.84,82786.766000000003,77821.565000000002,76715.820999999996,76824.471999999994,76955.997999999992,74301.456000000006,76277.823000000004,75994.704999999987,77017.956000000006,73904.952000000005,72249.497999999992,69121.793000000005,69037.234999999986,78183.161999999982,75799.766999999993,65947.061000000002,68609.278000000006,65455.370999999999,66029.577000000005,63056.698018830008,61234.469822625993,60132.262819466996,52837.353667691001,54878.371328769004,57072.024296276002,61338.610903560999,53491.379786649988,48812.959621072987,44421.790136276999,40313.278959777999,37598.184236519002,34237.134001555001]
["EMS","Rural",148327.39356295401,147398.195555301,0.63039985269317533,929.1980076530017,null,"Rural",109978.38100000001,99206.422000000006,103490.84,114150.83,113192.44199999998,103477.52300000002,107660.617,111702.19,122169.887,109898.111,114875.152,124701.63800000001,121288.83199999999,112627.637,115148.079,123780.93700000001,118576.66800000001,115420.46,120827.193,132661.07800000001,131852.179,126623.83899999999,134144.413,137396.326,139239.84599999999,143513.40899999999,135857.522,129643.68099999998,145488.114,137968.35100000002,138075.33299999998,148162.86599999998,150996.26199999999,150133.46899999998,146830.63399999999,153607.87600000002,147678.58100000001,162393.5,147235.95699999999,146808.174,159449.730671706,137101.61313716503,132409.42320197399,125217.19701972799,129184.98217029999,128910.46283001902,118955.118109191,142591.29493648099,147398.195555301,149647.30846960002,133000.82687211398,140515.77037658799,148327.39356295401]
["EMS","Iluminação Pública",48542.690603675001,50702.658091110003,-4.2600675561301982,-2159.9674874350021,null,"Iluminação Pública",48097.853000000003,50462.358999999997,55060.381000000001,51283.357999999993,50365.373000000007,52771.680999999997,54112.938000000002,52390.114000000001,51523.224999999999,53971.842999999993,54723.039000000004,53691.161999999997,53283.153000000006,57272.316000000006,58154.759000000005,57180.56,56960.94,58716.882000000005,59696.581999999995,57325.682000000001,56182.865999999995,59192.351999999999,58548.801999999996,58057.793999999994,55561.089,60373.850999999995,58263.293000000005,56194.660999999993,55946.548999999999,56436.135000000009,56772.502999999997,52101.153999999995,51772.451000000001,55904.768000000004,52506.762000000002,51840.404999999999,50494.180999999997,52433.732000000004,54643.781000000003,53041.146000000001,49479.425000000003,52301.837,54428.922999999995,51192.714999999997,51438.966766774,51931.374016467002,52783.571660949994,51529.011239443993,50702.658091110003,51162.280016356992,50242.024074451001,51266.744078775999,48542.690603675001]
["EMS","Poder Público",68011.796707194997,74828.73077806599,-9.1100490413091322,-6816.9340708709933,null,"Poder Público",56828.461000000003,54257.303,47793.881999999998,64865.911,59780.618000000002,55879.054000000004,49812.631999999998,64049.930999999997,61104.760999999999,58819.686000000002,53408.173999999999,71942.197,63308.850999999995,60311.934999999998,53682.929000000004,68600.298999999999,60850.267,59176.379000000001,49695.620999999999,51998.131999999998,64011.932000000001,62304.487000000001,54389.309000000001,67272.982000000004,62044.433000000005,63934.593000000001,50268.608999999997,68748.444999999992,66560.172999999995,64850.636999999995,54239.877999999997,74170.047999999995,65301.478000000003,44899.03,42651.423999999999,57172.400999999998,54851.251000000004,49275.251000000004,45197.702000000005,64991.231999999996,64352.906555305002,58390.748330119,49934.230154864003,61184.731818660992,61913.354527843003,62052.642355171993,56289.479282107,82703.704892005,74828.73077806599,75636.126442505993,56430.595011131001,79318.647035543996,68011.796707194997]
["EMS","Próprio",2025.8425081159999,2001.00358949,1.2413230419207055,24.838918625999895,null,"Próprio",1934.0450000000001,1601.4870000000001,1504.9380000000001,1813.597,1892.4180000000001,1572.5860000000002,1445.692,1793.0550000000001,1835.8959999999997,1573.7819999999999,1420.0340000000001,1765.848,1822.58,1595.6320000000001,1480.7370000000001,1738.3729999999998,1815.3220000000001,1535.1379999999999,1444.002,1673.9749999999999,1875.981,1667.8809999999999,1608.5070000000001,1743.335,1820.8209999999999,1742.328,1543.2429999999999,1809.229,1929.846,1658.1190000000001,1615.9189999999999,1964.1610000000001,1899.633,1598.896,1565.7809999999999,1848.894,1952.317,1701.021,1621.7370000000001,1920.326,2110.8761394749999,1767.4608142749998,1716.4964758249998,1801.96611465,1908.2367442240002,1759.3163866249997,1784.7566835749999,2100.6581936830003,2001.00358949,2029.0023222459999,1730.2093502769999,2045.5168458799999,2025.8425081159999]
["EMS","Serviço Público",27205.045881008002,31952.666357530998,-14.858292022956698,-4747.6204765229959,null,"Serviço Público",39220.021999999997,37879.118000000002,38225.701000000001,41669.847999999998,41560.343000000001,40860.902999999998,40208.436000000002,43005.707999999999,43178.561999999998,41461.472000000002,41373.468000000001,44129.853999999999,42507.16,40924.18,41568.817999999999,43727.284999999996,44369.186000000002,44332.263999999996,43884.235000000001,52201.435999999994,34769.141000000003,35676.627999999997,37254.457000000002,38007.46,37308.780999999995,37857.324999999997,37839.794000000002,37471.930999999997,39027.173999999999,38282.614999999998,38901.682000000001,40742.641000000003,40473.17,41099.819000000003,40836.794999999998,42796.437999999995,35517.851000000002,34241.839999999997,34374.553999999996,35350.120999999999,35587.486434548002,32954.460725893994,31212.889659383996,30150.738778855994,28628.167098449998,28331.357195383007,28765.373579917003,31610.334578219998,31952.666357530998,30629.448167310999,29187.260271673,27803.837799745004,27205.045881008002]
["EMS","1 Mercado Cativo",1170624.447808007,1212250.7829751598,-3.4338055913638255,-41626.335167152807,null,"1 Mercado Cativo",{"$f":"SUM(I254:I261)","v":986834.10400000017},{"$f":"SUM(J254:J261)","v":924878.95799999998},928798.549,1064615.2029999997,1062741.7940000002,984435.946,960559.17799999984,1081719.0420000001,1131878.1439999996,1050222.71,1059077.6400000001,1210459.4749999999,1216778.5759999999,1079533.1969999999,1037900.639,1149409.1399999997,1169594.1779999998,1074670.9609999999,988285.04700000002,1083775.371,{"$f":"SUM(AC254:AC261)","v":1143613.406},1044461.7400000001,1013252.0710000001,1118932.7509999999,1147113.77,1109589.574,987740.21,1117038.7880000002,1232261.344,1087012.531,{"$f":"SUM(AM254:AM261)","v":1039824.3960000001},1203231.6630000002,1218183.2139999997,{"$f":"SUM(AP254:AP261)","v":1055196.6400000001},1045686.601,1199980.6380000003,1143197.5959999999,1099410.73,1002099.3659999999,1130527.743,1216883.7822172521,1026994.9038281909,969701.60554486304,1015206.423758887,1078192.238785241,1024800.1284829272,956139.4060826319,1201905.969316646,1212250.7829751598,1139599.8697610451,{"$f":"SUM(BG254:BG261)","v":967114.69986576692},{"$f":"SUM(BH254:BH261)","v":1162987.2312440772},{"$f":"SUM(BI254:BI261)","v":1170624.447808007}]
["EMS","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EMS","Comercial Livre",103897.29230305999,88238.069362085997,17.746561154592101,15659.222940973996,null,"Comercial Livre",5934.2809999999999,5204.1790000000001,5527.5300000000007,7375.6740000000009,8801.6479999999992,10200.616,11934.677000000001,14469.030999999999,14241.623,12671.687,13084.142,15784.673999999999,15791.166999999998,13569.292000000001,13413.482,15975.037999999999,15306.793000000001,13299.508000000002,14727.335999999999,20876.194000000003,24942.057999999997,23152.049999999996,29009.853999999999,29381.835000000003,32298.214822000002,26813.545390000007,29449.501449000003,31502.195209000012,34169.308447000003,31840.348735000007,37121.468369999988,37886.111394000007,39921.845445999992,26250.376129999997,38796.453935000012,39398.293924999998,46872.056922999989,40166.703449000008,52175.455301000009,50284.60126299999,60886.608041,46495.842335000001,69951.248999999996,54150.797999999995,74846.375,58702.099999999991,80815.359000000026,73680.232000000018,88238.069362085997,78673.198542044993,77610.486262810969,86116.595213000008,103897.29230305999]
["EMS","Industrial Livre",382139.90757729707,352575.28164632298,8.3853371095456097,29564.625930974085,null,"Industrial Livre",89418.726999999984,90751.317999999999,95551.078000000009,97912.277999999991,96563.65,99492.565999999992,108475.446,110460.53599999999,105972.762,109263.22600000001,107745.20699999999,109027.47099999999,105038.13799999998,107785.98899999999,108917.97600000001,109435.23699999999,107470.35,123594.70100000002,140950.57899999997,143543.94699999996,171177.625,162870.36300000001,177961.65699999998,181783.80499999999,194152.51119800005,197762.99015199998,208653.342389,214281.88041800004,226653.53161800001,229693.05658999993,230086.33059600001,235977.6611780001,250055.09064300003,248318.28018299997,270115.33354199998,271993.83779500006,282309.11013100005,278222.97040599992,286098.26702800003,289949.85817199992,290776.21888500004,294487.99379199999,303050.973,295588.16694900003,314840.33799999999,297532.33400000003,321808.21400000004,328752.06899999996,352575.28164632298,378045.45346949098,453979.62293257099,370983.95570840104,382139.90757729707]
["EMS","Rural Livre",8071.0086280159994,5343.519826754,51.042924695553204,2727.4888012619995,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,578.37716799999987,480.76501400000018,504.72094500000014,609.94714900000008,1352.0114329999999,1641.4927600000001,1787.4237659999999,1926.979441,2175.0054810000001,1950.9196149999998,2267.7492630000002,2097.8768930000001,2764.4558489999999,2868.128999,3162.0748130000002,3352.5146400000003,3562.3887709999999,2842.3358469999998,3719.2799999999997,3414.1110000000003,4257.7819999999992,4384.1120000000001,4788.01,5264.3609999999999,5343.519826754,4893.7010470989999,6726.667915772,7581.30602,8071.0086280159994]
["EMS","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["EMS","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["EMS","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EMS","Serviço Público Livre",29588.446010872005,26804.421597780998,10.386437188860963,2784.0244130910069,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7136.8240000000005,11142.937,10273.618999999999,12150.661,11751.483,11789.671409,12218.440117999999,12442.239329,13018.806057999998,13121.269772000001,13677.64353999999,13856.788090000002,13711.870642,13783.677759999999,14016.280282,14320.897075999999,13566.797297000001,21248.088688,21532.117237999999,22030.866753999999,21018.727952000001,21773.02838,22252.749253999998,23880.434000000001,24637.404000000002,24167.316999999999,22804.077000000001,24690.938000000002,26683.375,26804.421597780998,28041.665038527004,29138.523627531998,29841.473760999997,29588.446010872005]
["EMS","2 Mercado Livre (TUSD)",523696.65451924509,472961.292432944,10.72717004499777,50735.362086301087,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I263:I270)","v":95353.007999999987},{"$f":"SUM(J263:J270)","v":95955.497000000003},101078.60800000001,105287.95199999999,105365.298,109693.18199999999,120410.12299999999,124929.567,120214.38500000001,121934.91300000002,120829.34899999999,124812.14499999999,120829.30499999998,121355.28099999999,122331.45800000001,125410.27499999999,122777.14300000001,136894.20900000003,155677.91499999998,171556.96499999994,{"$f":"SUM(AC263:AC270)","v":207262.62},196296.03200000001,219122.17199999996,222917.12299999999,238818.77459700007,237275.740674,251049.80411200001,259412.82883400007,275296.12127,276852.54162499995,{"$f":"SUM(AM263:AM270)","v":282852.01082199998},289502.62265500007,305935.61933000002,{"$f":"SUM(AP263:AP270)","v":290535.85621},325500.43381599995,327056.80591000005,353193.71159100003,342789.92009199993,363466.66389600001,364605.7020269999,376998.24407700007,366078.92122800002,400601.93600000005,377790.479949,418111.81199999998,383422.62300000002,432102.52100000012,434380.03699999995,472961.292432944,489654.01809716196,{"$f":"SUM(BG263:BG270)","v":567455.30073868588},{"$f":"SUM(BH263:BH270)","v":494523.33070240106},{"$f":"SUM(BI263:BI270)","v":523696.65451924509}]
["EMS","Residencial Total",668939.56052518589,649402.36737327091,3.0084881320867174,19537.19315191498,null,"Residencial Total",{"$f":"I254+I263","v":352729.36600000004},{"$f":"J254+J263","v":315157.46199999994},311406.36,384413.37699999998,388938.777,343789.49199999997,334340.902,407368.66200000001,431791.68299999996,377511.74000000005,373926.34100000001,459507.72600000002,476679.35,389522.66000000003,375881.859,444204.91700000002,471892.54799999995,413771.53300000005,370151.17600000004,437458.92900000006,{"$f":"AC254+AC263","v":486196.65399999998},424396.72899999999,406244.43599999999,475733.94900000002,500288.32900000003,462126.83799999999,398079.75200000004,484587.81900000002,557803.24,458577.42099999997,{"$f":"AM254+AM263","v":436534.65299999999},542437.745,{"$f":"AO254+AO263","v":564367.04299999995},483833.33800000005,469254.37,567093.03599999996,551425.73399999994,510468.777,{"$f":"AU254+AU263","v":457834.00099999999},529884.40100000007,594025.01334670209,474974.1666614,443548.31881984998,{"$f":"AZ254+AZ263","v":492119.27064289997},536245.47858864209,497265.97776292305,464375.41639670101,624592.24225571705,{"$f":"BE254+BE263","v":649402.36737327091},593700.25699911907,{"$f":"BG254+BG263","v":503235.33957651898},{"$f":"BH254+BH263","v":644794.86395647598},{"$f":"BI254+BI263","v":668939.56052518589}]
["EMS","Comercial Total",277232.27632137801,295390.27097140404,-6.1471200762004301,-18157.994650026027,null,"Comercial Total",{"$f":"I255+I264","v":246245.56299999999},226874.67600000004,228488.342,265501.565,267842.82,243818.049,240931.12399999998,275487.08100000001,292336.74200000003,264773.44,264462.40900000004,307624.587,312115.69200000004,275252.75800000003,269448.03500000003,295623.22099999996,305226.67200000002,271407.06400000001,249952.80100000001,275333.848,306760.87099999998,274965.10800000001,272250.43600000005,293386.91899999999,306324.21382199996,289898.77739,261036.042449,293807.39420900005,323680.85144699999,284061.64573500003,276900.94437000004,309289.661394,314173.22944600001,{"$f":"AP255+AP264","v":234940.46113000001},252654.12693500001,289220.114925,282202.67692299996,260454.03444900003,247911.71830099999,282787.36726299999,309708.25409168599,254765.98967171201,266270.31041349901,254853.24871640099,288841.05656023894,256179.07364006201,252662.43846663006,286967.57543444604,295390.27097140404,271046.85574967397,{"$f":"BG255+BG264","v":230585.65201263496},265760.26212754904,277232.27632137801]
["EMS","Industrial Total",416377.04157885205,401388.24126739596,3.734240012644241,14988.800311456085,null,"Industrial Total",227153.42099999997,235395.628,243906.71300000002,246204.66899999999,244534.30100000001,251959.84,252456.95999999999,250851.86799999999,248151.77299999999,264147.549,275718.37199999997,271908.60800000001,266602.26299999998,263381.36,244866.88099999999,239963.823,232679.71799999999,247205.45,248311.35199999996,239542.43199999997,258083.465,245657.12900000002,255783.22199999998,258499.62599999999,270976.98319800006,274718.98815200001,282954.798389,290559.70341800002,302648.23661799997,306711.01258999994,303991.282596,308227.15917800006,319176.88364300004,317355.51518299995,348298.49554199993,347793.60479500005,348256.17113100004,346832.24840599991,351553.63802800002,355979.43517199991,353832.91690383002,355722.46361462597,363183.23581946699,348425.52061669104,369718.70932876901,354604.35829627601,383146.82490356104,382243.44878664997,401388.24126739596,422467.24360576796,{"$f":"BG256+BG265","v":494292.90189234901},408582.13994492003,416377.04157885205]
["EMS","Rural Total",156398.40219096999,152741.715382055,2.3940328284047796,3656.6868089149939,null,"Rural Total",109978.38100000001,99206.422000000006,103490.84,114150.83,113192.44199999998,103477.52300000002,107660.617,111702.19,122169.887,109898.111,114875.152,124701.63800000001,121288.83199999999,112627.637,115148.079,123780.93700000001,118576.66800000001,115420.46,120827.193,132661.07800000001,131852.179,126623.83899999999,134144.413,137396.326,139818.223168,143994.17401399999,136362.24294500001,130253.62814899998,146840.12543300001,139609.84376000002,139862.75676599998,150089.84544099998,153171.26748099999,152084.38861499997,149098.383263,155705.75289300003,150443.036849,165261.62899900001,150398.03181300001,150160.68864000001,163012.119442706,139943.94898416504,136128.70320197399,128631.30801972799,133442.76417029998,133294.57483001903,123743.12810919099,147855.65593648099,152741.715382055,154541.00951669901,{"$f":"BG257+BG266","v":139727.49478788598},148097.07639658797,156398.40219096999]
["EMS","Iluminação Pública Total",48542.690603675001,50702.658091110003,-4.2600675561301982,-2159.9674874350021,null,"Iluminação Pública Total",48097.853000000003,50462.358999999997,55060.381000000001,51283.357999999993,50365.373000000007,52771.680999999997,54112.938000000002,52390.114000000001,51523.224999999999,53971.842999999993,54723.039000000004,53691.161999999997,53283.153000000006,57272.316000000006,58154.759000000005,57180.56,56960.94,58716.882000000005,59696.581999999995,57325.682000000001,56182.865999999995,59192.351999999999,58548.801999999996,58057.793999999994,55561.089,60373.850999999995,58263.293000000005,56194.660999999993,55946.548999999999,56436.135000000009,56772.502999999997,52101.153999999995,51772.451000000001,55904.768000000004,52506.762000000002,51840.404999999999,50494.180999999997,52433.732000000004,54643.781000000003,53041.146000000001,49479.425000000003,52301.837,54428.922999999995,51192.714999999997,51438.966766774,51931.374016467002,52783.571660949994,51529.011239443993,50702.658091110003,51162.280016356992,{"$f":"BG258+BG267","v":50242.024074451001},51266.744078775999,48542.690603675001]
["EMS","Poder Público Total",68011.796707194997,74828.73077806599,-9.1100490413091322,-6816.9340708709933,null,"Poder Público Total",56828.461000000003,54257.303,47793.881999999998,64865.911,59780.618000000002,55879.054000000004,49812.631999999998,64049.930999999997,61104.760999999999,58819.686000000002,53408.173999999999,71942.197,63308.850999999995,60311.934999999998,53682.929000000004,68600.298999999999,60850.267,59176.379000000001,49695.620999999999,51998.131999999998,64011.932000000001,62304.487000000001,54389.309000000001,67272.982000000004,62044.433000000005,63934.593000000001,50268.608999999997,68748.444999999992,66560.172999999995,64850.636999999995,54239.877999999997,74170.047999999995,65301.478000000003,44899.03,42651.423999999999,57172.400999999998,54851.251000000004,49275.251000000004,45197.702000000005,64991.231999999996,64352.906555305002,58390.748330119,49934.230154864003,61184.731818660992,61913.354527843003,62052.642355171993,56289.479282107,82703.704892005,74828.73077806599,75636.126442505993,{"$f":"BG259+BG268","v":56430.595011131001},79318.647035543996,68011.796707194997]
["EMS","Próprio Total",2025.8425081159999,2001.00358949,1.2413230419207055,24.838918625999895,null,"Próprio Total",1934.0450000000001,1601.4870000000001,1504.9380000000001,1813.597,1892.4180000000001,1572.5860000000002,1445.692,1793.0550000000001,1835.8959999999997,1573.7819999999999,1420.0340000000001,1765.848,1822.58,1595.6320000000001,1480.7370000000001,1738.3729999999998,1815.3220000000001,1535.1379999999999,1444.002,1673.9749999999999,1875.981,1667.8809999999999,1608.5070000000001,1743.335,1820.8209999999999,1742.328,1543.2429999999999,1809.229,1929.846,1658.1190000000001,1615.9189999999999,1964.1610000000001,1899.633,1598.896,1565.7809999999999,1848.894,1952.317,1701.021,1621.7370000000001,1920.326,2110.8761394749999,1767.4608142749998,1716.4964758249998,1801.96611465,1908.2367442240002,1759.3163866249997,1784.7566835749999,2100.6581936830003,2001.00358949,2029.0023222459999,{"$f":"BG260+BG269","v":1730.2093502769999},2045.5168458799999,2025.8425081159999]
["EMS","Serviço Público Total",56793.49189188001,58757.087955311996,-3.3418879862211814,-1963.5960634319854,null,"Serviço Público Total",39220.021999999997,37879.118000000002,38225.701000000001,41669.847999999998,41560.343000000001,40860.902999999998,40208.436000000002,43005.707999999999,43178.561999999998,41461.472000000002,41373.468000000001,44129.853999999999,42507.16,40924.18,41568.817999999999,43727.284999999996,44369.186000000002,44332.263999999996,43884.235000000001,59338.259999999995,45912.078000000001,45950.246999999996,49405.118000000002,49758.942999999999,49098.452408999998,50075.765117999996,50282.033328999998,50490.737057999999,52148.443771999999,51960.258539999988,52758.470090000003,54454.511642000005,54256.847759999997,55116.099282000003,55157.692075999999,56363.235296999992,56765.939687999999,55773.957237999995,56405.420753999992,56368.848952,57360.514814548005,55207.209979893989,55093.323659383997,54788.142778855996,52795.484098449997,51135.434195383008,53456.311579917005,58293.709578219998,58757.087955311996,58671.113205838003,{"$f":"BG261+BG270","v":58325.783899204995},57645.311560745002,56793.49189188001]
["EMS","Mercado Total (1+2)",1694321.1023272523,1685212.0754081039,0.5405270382329963,9109.0269191483967,null,"Mercado Total (1+2)",{"$f":"SUM(I272:I279)","v":1082187.1120000002},{"$f":"SUM(J272:J279)","v":1020834.455},1029877.157,1169903.155,1168107.0920000002,1094129.1279999998,1080969.301,1206648.6090000002,1252092.5290000001,1172157.6230000001,1179906.9890000003,1335271.6200000001,1337607.8809999998,1200888.4780000001,1160232.0970000001,1274819.415,1292371.3209999998,1211565.17,1143962.9620000003,1255332.3360000001,{"$f":"SUM(AC272:AC279)","v":1350876.0259999998},1240757.7719999999,1232374.2429999998,1341849.8739999998,1385932.5445969997,1346865.314674,1238790.0141120001,1376451.6168340002,1507557.4652699998,1363865.072625,{"$f":"SUM(AM272:AM279)","v":1322676.4068220002},1492734.2856550002,1524118.8333300001,{"$f":"SUM(AP272:AP279)","v":1345732.49621},1371187.0348159997,1527037.4439100004,1496391.3075909999,1442200.6500919997,1365566.0298960002,1495133.445027,1593882.0262942521,1393073.8250561911,1370303.541544863,1392996.903707887,1496304.0507852412,1408222.751482927,1388241.9270826322,1636286.0063166462,1685212.0754081039,1629253.8878582073,{"$f":"SUM(BG272:BG279)","v":1534570.0006044528},{"$f":"SUM(BH272:BH279)","v":1657510.5619464782},{"$f":"SUM(BI272:BI279)","v":1694321.1023272523}]
["EMS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","ETO",null,null,null,null,null,{"$f":"B282","v":"ETO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ETO"]
["ETO"]
["ETO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},{"$f":"BA8","v":"1T23"},"2T23","3T23","4T23",{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ETO",null,null,null,null,null,null,"Valores em  "]
["ETO"]
["ETO"]
["ETO","Residencial",{"$f":"INDEX($H$284:$BZ$314,MATCH($B288,$H$284:$H$314,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":334488.768464447},{"$f":"INDEX($H$284:$CG$314,MATCH($B288,$H$284:$H$314,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":337914.70111226704},{"$f":"IFERROR(IF((C288/D288-1)*100<=-100,\"-\",IF((C288/D288-1)*100=0,\"-\",(C288/D288-1)*100)),\"-\")","v":-1.0138453984225526},{"$f":"C288-D288","v":-3425.9326478200383},null,"Residencial",132085.91200000001,151250.764,157158.19199999998,168316.228,155095.712,172726.58600000001,184986.18100000001,192459.94099999999,164663.81,187670.51899999997,201409.77900000001,212432.67199999996,185499.802,201195.174,214701.78999999998,232568.74599999998,214852.70199999999,235168.63799999998,233861.23100000003,234310.709,213655.07500000001,240783.36199999999,239762.60700000002,255119.60000000003,221753.283,246969.59,250450.31600000005,254671.71299999999,240590.44199999998,261398.992,273702.33999999997,274642.81900000002,253981.20700000002,273928.462,281307.674,312715.50899999996,258101.80600000004,283752.91099999996,286611.40000000002,291247.59899999999,259274.24965000001,288065.10203830001,309932.32119875,321407.4319956,279824.58225376694,310434.50043033296,335331.0880096,381600.27067599096,337914.70111226704,371014.43019531202,363729.98465232702,409869.95445407601,334488.768464447]
["ETO","Comercial",86479.139870660001,93385.104425482001,-7.3951457219097687,-6905.9645548219996,null,"Comercial",70429.354000000007,80165.629000000001,83342.212,84675.491999999998,77450.206000000006,86756.263999999996,91716.426999999996,94018.066999999995,81371.554999999993,93289.095000000001,98226.157999999996,104588.98800000001,89357.858999999997,99890.502999999997,103016.205,105028.89499999999,97607.46,107621.71399999999,103725.266,101807.95999999999,93535.533999999985,104154.12100000001,101645.889,103225.75599999999,92377.872999999992,101722.30099999999,102125.69300000001,99023.575000000012,91219.205000000002,100915.16,104670.29699999999,103182.19500000001,94326.300999999992,87394.368000000002,90184.823999999993,96761.594000000012,81718.513999999996,90948.012000000002,93731.530999999988,92679.056000000011,84852.63590294501,97770.432018296007,101902.82527344201,100521.321797709,87139.356156677997,94480.300732721007,99681.88824925301,105862.226707273,93385.104425482001,105669.66020515098,99508.226318372996,105322.794253894,86479.139870660001]
["ETO","Industrial",15494.242044914999,16090.493429292999,-3.7056128017336931,-596.25138437799978,null,"Industrial",51841.478999999999,57880.682000000001,57082.315000000002,49391.913,52909.427000000003,60834.976999999999,69955.221000000005,63827.262000000002,58672.088000000003,71991.762000000002,76057.201000000001,73562.887000000002,61587.482000000004,74704.578000000009,81474.5,68769.228999999992,63782.068999999996,71618.861000000004,65734.972999999998,51936.710000000006,45820.372000000003,43244.956999999995,44625.815000000002,39441.755000000005,39326.798999999999,45018.114999999998,41896.574000000001,36919.430999999997,40515.964999999997,38804.807000000001,29850.934000000001,21400.5,23295.365999999998,26715.764999999999,23391.387000000002,18910.174999999999,16652.041999999998,24464.442999999999,21350.994999999999,16713.267,18795.313203436999,20400.088489255999,24611.236927888,23115.930153057998,19343.313579567002,23393.646010748998,27930.033290055002,21054.483131625999,16090.493429292999,19496.122629795998,19442.317102486999,18591.976967889001,15494.242044914999]
["ETO","Rural",47739.067915368003,50731.864449342,-5.8992441268592373,-2992.7965339739967,null,"Rural",34283.982999999993,37798.354999999996,47391.347999999998,38310.771999999997,40744.892,40784.447,53167.960999999996,41250.493000000002,40484.417999999998,41612.930999999997,56128.953999999998,44894.599000000002,45857.319000000003,45077.971000000005,60596.736000000004,47706.31,45174.652000000002,54686.232000000004,58841.540999999997,46045.017999999996,49859.531000000003,55185.046000000002,64481.41,51791.963000000003,48812.021999999997,56100.173999999999,67004.646999999997,50019.872999999992,51472.149000000005,55691.74,69827.418999999994,53374.451000000001,55194.890999999996,61769.932999999997,78563.214999999997,63299.685000000005,56404.580999999998,70414.051999999996,77418.615000000005,55212.032999999996,49336.295748844001,55866.951605095004,67991.210916811004,52918.910896488997,46147.414043689001,57214.703383062006,66048.667906187999,54731.483961762999,50731.864449342,57133.908836738003,67151.082519477,51881.041784877998,47739.067915368003]
["ETO","Iluminação Pública",26827.141385337996,28577.448827284999,-6.1247854996624334,-1750.3074419470031,null,"Iluminação Pública",24173.599000000002,24369.494999999999,24544.03,24232.952999999998,23977.582999999999,24690.781999999999,25070.097000000002,25091.716,24833.619000000002,25683.485999999997,25960.584000000003,26164.892,25824.919000000002,27195.762999999999,29539.588,28286.824000000001,27613.465,28615.197999999997,28452.071,30046.746999999999,29684.432000000001,29947.273000000001,30763.913,30944.989000000001,29963.165000000001,30566.942000000003,31149.670999999998,30494.321999999996,30476.080999999998,30586.452000000001,31171.046000000002,30642.945,30726.178999999996,30002.945,29524.858,29433.383999999998,35128.842000000004,28236.269,27633.156000000003,27962.135999999999,29278.529799999997,27732.675000000003,28233.663,27995.387999999999,27813.197,27682.595000000001,28324.466000000004,28436.937733726001,28577.448827284999,29356.305314736997,28580.667819814997,28162.087755770001,26827.141385337996]
["ETO","Poder Público",40408.590556934003,42372.960290091003,-4.6359039342747321,-1964.3697331570002,null,"Poder Público",27370.227999999999,33569.569000000003,33507.585999999996,34112.637000000002,29116.718999999997,35412.898000000001,36511.25,37366.372000000003,29205.589,35771.054000000004,37709.255000000005,42104.495999999999,32664.294000000002,38169.171000000002,38925.199999999997,42722.347000000002,35742.771999999997,43045.293000000005,39117.58,40707.856999999996,34077.448000000004,42762.770000000004,41256.22,43655.307999999997,35556.593999999997,42515.997000000003,41747.745999999999,43088.620999999999,36300.682000000001,45211.1,44906.606,46277.362000000001,36552.137999999999,31447.477999999999,33385.108,37395.521999999997,30660.364000000001,35331.807000000001,37951.354000000007,38700.25,31240.589140603999,43159.365297366996,42846.714204563003,44243.240725939999,35842.931945821001,46250.439554964993,46425.210461158997,52771.630020552002,42372.960290091003,53252.532269634001,48673.444140972002,54483.993616581,40408.590556934003]
["ETO","Próprio",910.29493741500005,953.68884279699989,-4.550111465573325,-43.393905381999843,null,"Próprio",784.90899999999999,859.23599999999999,863.20800000000008,934.92700000000002,993.01099999999997,1099.5409999999999,968.52700000000004,1011.504,887.779,925.69399999999996,955.55700000000002,1101.213,932.04,892.10599999999999,928.10299999999995,1033.335,895.50199999999995,1004.6010000000001,955.63800000000015,860.43000000000006,809.47199999999998,906.24900000000002,925.57499999999993,1160.0139999999999,1129.7190000000001,1186.2270000000001,1170.556,1161.4360000000001,1129.0790000000002,1159.5810000000001,1179.9860000000001,1192.259,1149.829,1144.9270000000001,1173.7739999999999,1231.0930000000001,1145.2149999999999,1351.8209999999999,1005.0909999999999,891.17100000000005,931.71564770000009,953.872118,992.86274900000001,957.5466170000002,896.29075166699988,946.28105499999992,992.97294499999998,1029.943771,953.68884279699989,1004.353513903,993.9458687450001,1032.6845507099999,910.29493741500005]
["ETO","Serviço Público",4285.7052124599995,5868.6606343049998,-26.973027075239344,-1582.9554218450003,null,"Serviço Público",12966.999000000002,13327.168000000001,14396.753000000001,13913.013999999999,13154.071,14207.338,15467.146000000001,14288.422,13348.828,13796.169,14446.460999999999,14523.268,12805.548999999999,13533.806,14781.539999999997,14647.885000000002,14105.36,14567.643,15390.849,15233.266,13572.2,15315.239000000001,15673.641,15261.960000000001,14306.302000000001,15132.374999999998,16018.352000000001,15512.735000000001,14751.532000000001,15934.219000000001,17303.847000000002,16645.539999999997,16179.630000000001,14210.973,11728.532999999999,11673.866999999998,9830.6769999999997,8825.9219999999987,8876.0460000000003,8155.6450000000004,9100.0185245940011,8081.4473673550037,8283.3158303460023,8498.555717590998,8334.6847382380001,7555.0849800749993,7501.8561873799999,6530.3362855739997,5868.6606343049998,5662.3135797980012,5450.1941808990005,5409.0685727540003,4285.7052124599995]
["ETO","1 Mercado Cativo",556632.95038753701,575894.92201086192,-3.3447024599674413,-19261.971623324906,null,"1 Mercado Cativo",{"$f":"SUM(I288:I295)","v":353936.46299999999},{"$f":"SUM(J288:J295)","v":399220.89799999993},418285.64399999997,413887.93600000005,393441.62099999998,436512.83299999998,477842.81000000006,469313.77700000006,413467.68599999993,470740.7099999999,510893.94900000008,519373.0149999999,454529.26399999997,500659.07200000004,543963.66200000001,540763.57099999988,499773.98200000002,556328.18000000005,546079.14900000009,520948.69699999999,{"$f":"SUM(AC288:AC295)","v":481014.06400000001},{"$f":"SUM(AD288:AD295)","v":532299.01699999999},539135.07000000007,540601.34499999997,483225.75699999993,539211.7209999999,551563.55500000005,530891.70599999989,506455.13500000001,549702.05100000009,{"$f":"SUM(AM288:AM295)","v":572612.47499999998},547358.071,511405.54100000003,{"$f":"SUM(AP288:AP295)","v":526614.85100000014},549259.37300000002,571420.82899999991,489642.04100000014,543325.23699999996,554578.18799999997,531561.15700000001,482809.3476181241,542029.933933669,584794.15010080009,579658.32590338693,505341.77046942688,567957.55114690494,612236.18304863514,652017.3122875049,575894.92201086192,642589.62654506892,{"$f":"SUM(BG288:BG295)","v":633529.86260309489},{"$f":"SUM(BH288:BH295)","v":674753.60195655201},{"$f":"SUM(BI288:BI295)","v":556632.95038753701}]
["ETO","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["ETO","Comercial Livre",32632.8763088667,26901.510076427701,21.30499818097973,5731.3662324389988,null,"Comercial Livre",4345.7049999999999,5133.0450000000001,5407.9160000000002,6274.1720000000005,5373.4870000000001,5469.2949999999992,5546.5749999999998,5592.5129999999999,5319.3890000000001,5572.7070000000003,5281.9319999999998,5606.6867681430003,5405.0113938689983,5654.8682930000368,6346.1330440000002,6543.1435189999911,6151.176652000001,6266.6771129999997,7018.946109999999,7487.8991600000008,6935.722436,7674.3607500000016,7428.2452200000043,7603.3550699999996,7390.0350049999997,7419.0722400000013,7602.0325909999992,8591.7830769999982,10427.408919,11384.114454,11325.314367000001,10461.921004999998,9869.7300410000007,7817.4110920000012,10866.645270999998,13130.393214,13836.444115999999,15705.860747999999,17734.608487999998,17960.283780999998,18138.225458999997,19294.339207999998,20243.342221999999,20083.752,22632.18,24613.238000000005,25506.754000000004,25659.069999999996,26901.510076427701,29212.538353275402,28957.0510026542,29318.692349999998,32632.8763088667]
["ETO","Industrial Livre",109119.8261382044,92198.540091020201,18.353095429145803,16921.2860471842,null,"Industrial Livre",3583.2329999999997,6939.7120000000004,6360.1379999999999,6058.4449999999997,6539.3029999999999,7109.1159999999991,7432.5880000000006,7137.7579999999998,7289.4930000000004,7375.1,7121.4800000000005,6965.4981599999992,7816.053335999999,7402.1323219999986,7773.2203890000001,7393.8050570000005,7461.1126869999998,9281.235161999999,8577.7902389999981,11730.874780999999,15170.231279999998,33524.653889999994,35436.945930000024,38468.102359999997,39925.366837000001,40480.816155,52034.138944000006,49033.060543,43403.420874000003,46257.980444000001,52557.991853,51638.065508999993,46283.379334999991,54876.849246999998,69308.132631999993,62963.923720999985,58566.597647000002,75537.813215000002,82703.319809000008,78117.323287000007,66732.049725999997,87071.958218999993,96664.983063000007,85360.909,79217.342999999993,89784.845000000001,96866.936999999991,99092.682000000001,92198.540091020201,109779.0277633207,122665.7401920447,105883.015723,109119.8261382044]
["ETO","Rural Livre",7104.7043079347004,4685.9201698903998,51.618125156854177,2418.7841380443006,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1016.850433,1121.765169,1174.1395279999999,1175.6636899999999,1233.0914600000001,1333.3280639999989,1345.6538129999999,1437.556386,1489.882736,2304.1884039999995,2667.1547839999998,2958.996443,2885.9605069999998,3968.7131050000003,4124.0820000000003,3837.9940000000006,3954.3110000000001,4343.3989999999994,4803.4290000000001,4191.8180000000002,4685.9201698903998,5540.5089432471996,7030.0540572419004,6848.0500797282002,7104.7043079347004]
["ETO","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["ETO","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["ETO","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["ETO","Serviço Público Livre",13321.664277136799,11963.499273659801,11.35257312605258,1358.1650034769973,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2271.944394000001,5787.0470979999991,5963.7974090000007,6243.1615309999997,8530.9405530000004,9401.6033449999977,9047.1756119999991,8507.4937400000017,9168.8479869999992,9869.1329999999998,9075.2060000000001,9346.3489999999983,10199.398999999999,11452.48,12252.847999999998,11963.499273659801,12915.831535106299,13827.824132392598,13674.940999999999,13321.664277136799]
["ETO","2 Mercado Livre (TUSD)",162179.07103214259,135749.46961099812,19.469395716153294,26429.601421144471,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I297:I304)","v":7928.9380000000001},{"$f":"SUM(J297:J304)","v":12072.757000000001},11768.054,12332.617,11912.79,12578.410999999998,12979.163,12730.271000000001,12608.882000000001,12947.807000000001,12403.412,12572.184928143,13221.064729868998,13057.000615000035,14119.353433,13936.948575999992,13612.289339000001,15547.912274999999,15596.736348999997,19218.773940999999,{"$f":"SUM(AC297:AC304)","v":22105.953715999996},41199.014639999994,42865.191150000028,46071.457429999995,47315.401841999999,47899.888395000002,59636.171535000001,57624.84362,54847.680226000004,58763.860067000001,{"$f":"SUM(AM297:AM304)","v":65057.445747999998},63275.65020399999,57386.200835999996,{"$f":"SUM(AP297:AP304)","v":66299.532797000007},87307.478813999987,83495.670729999983,80136.086030000006,102078.80292000002,112506.686426,108083.77912300001,96263.729431999993,119503.85851899999,130901.540285,118357.861,115150.18299999999,128940.88100000002,138629.6,141196.41800000001,135749.46961099812,157447.9065949496,{"$f":"SUM(BG297:BG304)","v":172480.66938433339},{"$f":"SUM(BH297:BH304)","v":155724.69915272819},{"$f":"SUM(BI297:BI304)","v":162179.07103214259}]
["ETO","Residencial Total",334488.768464447,337914.70111226704,-1.0138453984225526,-3425.9326478200383,null,"Residencial Total",{"$f":"I288+I297","v":132085.91200000001},{"$f":"J288+J297","v":151250.764},157158.19199999998,168316.228,155095.712,172726.58600000001,184986.18100000001,192459.94099999999,164663.81,187670.51899999997,201409.77900000001,212432.67199999996,185499.802,201195.174,214701.78999999998,232568.74599999998,214852.70199999999,235168.63799999998,233861.23100000003,234310.709,{"$f":"AC288+AC297","v":213655.07500000001},240783.36199999999,239762.60700000002,255119.60000000003,221753.283,246969.59,250450.31600000005,254671.71299999999,240590.44199999998,261398.992,{"$f":"AM288+AM297","v":273702.33999999997},274642.81900000002,{"$f":"AO288+AO297","v":253981.20700000002},273928.462,281307.674,312715.50899999996,258101.80600000004,283752.91099999996,{"$f":"AU288+AU297","v":286611.40000000002},291247.59899999999,259274.24965000001,288065.10203830001,309932.32119875,{"$f":"AZ288+AZ297","v":321407.4319956},279824.58225376694,310434.50043033296,335331.0880096,381600.27067599096,{"$f":"BE288+BE297","v":337914.70111226704},371014.43019531202,{"$f":"BG288+BG297","v":363729.98465232702},{"$f":"BH288+BH297","v":409869.95445407601},{"$f":"BI288+BI297","v":334488.768464447}]
["ETO","Comercial Total",119112.0161795267,120286.6145019097,-0.97649961073960068,-1174.5983223829971,null,"Comercial Total",{"$f":"I289+I298","v":74775.059000000008},85298.673999999999,88750.127999999997,90949.664000000004,82823.692999999999,92225.558999999994,97263.001999999993,99610.58,86690.943999999989,98861.801999999996,103508.09,110195.67476814301,94762.870393869001,105545.37129300003,109362.338044,111572.03851899998,103758.636652,113888.39111299999,110744.21211000001,109295.85915999999,100471.25643599998,111828.48175000002,109074.13422000001,110829.11107,99767.90800499999,109141.37323999999,109727.72559100001,107615.35807700001,101646.613919,112299.274454,115995.61136699999,113644.116005,104196.03104099999,{"$f":"AP289+AP298","v":95211.779091999997},101051.46927099999,109891.98721400001,95554.958115999994,106653.87274799999,111466.13948799999,110639.33978100002,102990.861361945,117064.771226296,122146.167495442,120605.07379770899,109771.53615667799,119093.538732721,125188.64224925301,131521.296707273,120286.6145019097,134882.19855842637,{"$f":"BG289+BG298","v":128465.2773210272},134641.48660389398,119112.0161795267]
["ETO","Industrial Total",124614.06818311939,108289.0335203132,15.075427429818088,16325.034662806196,null,"Industrial Total",55424.712,64820.394,63442.453000000001,55450.358,59448.73,67944.092999999993,77387.809000000008,70965.02,65961.581000000006,79366.862000000008,83178.680999999997,80528.385160000005,69403.535336000001,82106.710322000014,89247.720388999995,76163.034056999997,71243.181686999989,80900.096162000002,74312.763238999993,63667.584781000005,60990.603280000003,76769.610889999982,80062.760930000019,77909.857359999995,79252.165837000008,85498.931154999998,93930.712943999999,85952.491542999996,83919.385874,85062.787444000001,82408.925852999993,73038.565508999993,69578.745334999985,81592.61424699999,92699.519631999996,81874.098720999988,75218.639647000004,100002.256215,104054.314809,94830.590286999999,85527.362929436989,107472.04670825599,121276.219990888,108476.839153058,98560.656579567003,113178.491010749,124796.97029005499,120147.165131626,108289.0335203132,129275.1503931167,{"$f":"BG290+BG299","v":142108.0572945317},124474.992690889,124614.06818311939]
["ETO","Rural Total",54843.772223302702,55417.7846192324,-1.0357909466674919,-574.01239592969796,null,"Rural Total",34283.982999999993,37798.354999999996,47391.347999999998,38310.771999999997,40744.892,40784.447,53167.960999999996,41250.493000000002,40484.417999999998,41612.930999999997,56128.953999999998,44894.599000000002,45857.319000000003,45077.971000000005,60596.736000000004,47706.31,45174.652000000002,54686.232000000004,58841.540999999997,46045.017999999996,49859.531000000003,55185.046000000002,64481.41,51791.963000000003,48812.021999999997,56100.173999999999,67004.646999999997,50019.872999999992,52488.999433000005,56813.505168999996,71001.558527999994,54550.114690000002,56427.982459999999,63103.261063999998,79908.868812999994,64737.241386000002,57894.463735999998,72718.240403999996,80085.769784000004,58171.029442999992,52222.256255843997,59835.664710095007,72115.292916810999,56756.904896488995,50101.725043689003,61558.102383062003,70852.096906188002,58923.301961762998,55417.7846192324,62674.417779985204,{"$f":"BG291+BG300","v":74181.136576718898},58729.091864606198,54843.772223302702]
["ETO","Iluminação Pública Total",26827.141385337996,28577.448827284999,-6.1247854996624334,-1750.3074419470031,null,"Iluminação Pública Total",24173.599000000002,24369.494999999999,24544.03,24232.952999999998,23977.582999999999,24690.781999999999,25070.097000000002,25091.716,24833.619000000002,25683.485999999997,25960.584000000003,26164.892,25824.919000000002,27195.762999999999,29539.588,28286.824000000001,27613.465,28615.197999999997,28452.071,30046.746999999999,29684.432000000001,29947.273000000001,30763.913,30944.989000000001,29963.165000000001,30566.942000000003,31149.670999999998,30494.321999999996,30476.080999999998,30586.452000000001,31171.046000000002,30642.945,30726.178999999996,30002.945,29524.858,29433.383999999998,35128.842000000004,28236.269,27633.156000000003,27962.135999999999,29278.529799999997,27732.675000000003,28233.663,27995.387999999999,27813.197,27682.595000000001,28324.466000000004,28436.937733726001,28577.448827284999,29356.305314736997,{"$f":"BG292+BG301","v":28580.667819814997},28162.087755770001,26827.141385337996]
["ETO","Poder Público Total",40408.590556934003,42372.960290091003,-4.6359039342747321,-1964.3697331570002,null,"Poder Público Total",27370.227999999999,33569.569000000003,33507.585999999996,34112.637000000002,29116.718999999997,35412.898000000001,36511.25,37366.372000000003,29205.589,35771.054000000004,37709.255000000005,42104.495999999999,32664.294000000002,38169.171000000002,38925.199999999997,42722.347000000002,35742.771999999997,43045.293000000005,39117.58,40707.856999999996,34077.448000000004,42762.770000000004,41256.22,43655.307999999997,35556.593999999997,42515.997000000003,41747.745999999999,43088.620999999999,36300.682000000001,45211.1,44906.606,46277.362000000001,36552.137999999999,31447.477999999999,33385.108,37395.521999999997,30660.364000000001,35331.807000000001,37951.354000000007,38700.25,31240.589140603999,43159.365297366996,42846.714204563003,44243.240725939999,35842.931945821001,46250.439554964993,46425.210461158997,52771.630020552002,42372.960290091003,53252.532269634001,{"$f":"BG293+BG302","v":48673.444140972002},54483.993616581,40408.590556934003]
["ETO","Próprio Total",910.29493741500005,953.68884279699989,-4.550111465573325,-43.393905381999843,null,"Próprio Total",784.90899999999999,859.23599999999999,863.20800000000008,934.92700000000002,993.01099999999997,1099.5409999999999,968.52700000000004,1011.504,887.779,925.69399999999996,955.55700000000002,1101.213,932.04,892.10599999999999,928.10299999999995,1033.335,895.50199999999995,1004.6010000000001,955.63800000000015,860.43000000000006,809.47199999999998,906.24900000000002,925.57499999999993,1160.0139999999999,1129.7190000000001,1186.2270000000001,1170.556,1161.4360000000001,1129.0790000000002,1159.5810000000001,1179.9860000000001,1192.259,1149.829,1144.9270000000001,1173.7739999999999,1231.0930000000001,1145.2149999999999,1351.8209999999999,1005.0909999999999,891.17100000000005,931.71564770000009,953.872118,992.86274900000001,957.5466170000002,896.29075166699988,946.28105499999992,992.97294499999998,1029.943771,953.68884279699989,1004.353513903,{"$f":"BG294+BG303","v":993.9458687450001},1032.6845507099999,910.29493741500005]
["ETO","Serviço Público Total",17607.3694895968,17832.1599079648,-1.2605899651426777,-224.79041836800025,null,"Serviço Público Total",12966.999000000002,13327.168000000001,14396.753000000001,13913.013999999999,13154.071,14207.338,15467.146000000001,14288.422,13348.828,13796.169,14446.460999999999,14523.268,12805.548999999999,13533.806,14781.539999999997,14647.885000000002,14105.36,14567.643,15390.849,15233.266,13572.2,15315.239000000001,15673.641,15261.960000000001,14306.302000000001,15132.374999999998,16018.352000000001,15512.735000000001,14751.532000000001,15934.219000000001,17303.847000000002,16645.539999999997,16179.630000000001,16482.917394,17515.580097999999,17637.664408999997,16073.838530999999,17356.862552999999,18277.649344999998,17202.820612,17607.512264594003,17250.295354355003,18152.448830346002,17573.761717590998,17681.033738237998,17754.483980074998,18954.336187379999,18783.184285573996,17832.1599079648,18578.145114904299,{"$f":"BG295+BG304","v":19278.018313291599},19084.009572753999,17607.3694895968]
["ETO","Mercado Total (1+2)",718812.02141967975,711644.39162185998,1.0071926206689508,7167.629797819769,null,"Mercado Total (1+2)",{"$f":"SUM(I306:I313)","v":361865.40100000001},{"$f":"SUM(J306:J313)","v":411293.65499999997},430053.69799999997,426220.55300000001,405354.41099999996,449091.24400000001,490821.97300000006,482044.04800000013,426076.56799999991,483688.51699999999,523297.36099999998,531945.19992814295,467750.32872986904,513716.07261500007,558083.01543300005,554700.51957599993,513386.27133899997,571876.09227500006,561675.88534900011,540167.47094099992,{"$f":"SUM(AC306:AC313)","v":503120.01771599997},573498.03163999994,582000.26115000003,586672.80242999992,530541.15884199995,587111.60939499992,611199.72653500002,588516.54962000006,561302.81522600004,608465.91106700012,{"$f":"SUM(AM306:AM313)","v":637669.92074799992},610633.72120399994,568791.74183600012,{"$f":"SUM(AP306:AP313)","v":592914.38379700005},636566.85181400005,654916.49972999981,569778.12702999997,645404.03991999989,667084.87442600005,639644.93612299999,579073.07705012406,661533.79245266912,715695.69038580009,698016.18690338696,620491.95346942707,696898.43214690499,750865.783048635,793213.73028750485,711644.39162185998,800037.53314001847,{"$f":"SUM(BG306:BG313)","v":806010.53198742832},{"$f":"SUM(BH306:BH313)","v":830478.30110928032},{"$f":"SUM(BI306:BI313)","v":718812.02141967975}]
["ETO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","ESS",null,null,null,null,null,{"$f":"B316","v":"ESS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESS"]
["ESS"]
["ESS"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},"1T23",{"$f":"BB8","v":"2T23"},"3T23","4T23",{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ESS",null,null,null,null,null,null,"Valores em  "]
["ESS"]
["ESS"]
["ESS","Residencial",{"$f":"INDEX($H$318:$BZ$348,MATCH($B322,$H$318:$H$348,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":505670.39506898902},{"$f":"INDEX($H$318:$CG$348,MATCH($B322,$H$318:$H$348,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":478275.20301062398},{"$f":"IFERROR(IF((C322/D322-1)*100<=-100,\"-\",IF((C322/D322-1)*100=0,\"-\",(C322/D322-1)*100)),\"-\")","v":5.7279139470160834},{"$f":"C322-D322","v":27395.192058365035},null,"Residencial",310051.46700000006,290673.11400000006,291552.72500000003,320526.26399999997,320001.63200000004,303758.15899999999,301044.02799999999,326487.72600000002,358040.40700000001,315759.185,302724.24199999997,347628.95700000005,363834.68699999998,305987.41099999996,302085.86,337403.92,356509.27300000004,336632.26800000004,305773.47200000001,340446.62200000003,370507.61900000001,335340.565,316738.36900000001,360882.28499999997,377532.10499999998,356095.79399999999,329442.99300000002,367057.989,411321.91800000001,355550.45199999999,345577.29200000002,399865.98300000001,401252.39300000004,364906.96100000001,362331.23300000001,436961.261,417903.70400000003,386579.80700000003,360929.73499999999,400592.49299999996,420717.93446650001,363173.27200920001,353727.41404479998,385730.03392309998,399521.27456097101,372988.20162926702,370049.78737853107,461669.18469499808,478275.20301062398,435497.89558061899,389567.74950893491,458439.41522532003,505670.39506898902]
["ESS","Comercial",145891.73853307799,164586.202062317,-11.358463403974017,-18694.463529239001,null,"Comercial",179220.00299999997,160221.85999999999,160575.73599999998,187080.40899999999,183609.25,170511.86900000001,166808.234,192481.58100000001,207516.58499999996,182025.89,174311.98700000002,211436.995,211891.23800000001,178385.82200000001,175679.81800000003,199325.49699999997,203464.48599999998,181173.34399999998,165900.54200000002,187244.88699999999,200363.65700000001,174961.00099999999,164569.641,187572.18300000002,191779.93700000001,176854.647,162734.23800000001,190421.823,204137.92499999999,180498.44,169106.54799999998,198153.04499999998,192573.62400000001,141763.859,147909.99900000001,186392.93,173845.59700000001,155969.91899999999,147348.22399999999,173178.1,177906.00973220001,154184.308217577,143774.36318705801,157713.78185830099,159708.78851356599,147819.44131084398,139184.21482154899,167329.21419558401,164586.202062317,150562.74984418202,129040.44020540801,148055.39285360801,145891.73853307799]
["ESS","Industrial",30887.707713945998,49944.263083901009,-38.155644298809733,-19056.555369955011,null,"Industrial",196252.51299999998,180825.845,178327.26499999998,175825.76499999998,189629.08399999997,181132.47099999999,173002.53,180000.13800000001,197133.21599999999,170720.94400000002,175497.94099999999,197242.56599999999,196302.31900000002,165436.27799999999,157694.03,159471.82199999999,169019.01400000002,135356.91499999998,121627.905,111128.281,108800.79599999999,97477.453000000009,86658.278999999995,90336.081000000006,101062.871,78902.383000000002,79375.657000000007,89318.027999999991,101603.554,79046.842999999993,72757.872000000003,86045.754000000001,98640.364999999991,62213.975999999995,74621.104999999996,74599.893000000011,69431.182000000001,67973.837999999989,63048.411999999997,63220.04,61385.809195345995,61315.897399242,59436.690720020008,55891.012632917991,57227.913963585001,52889.895069335995,50914.800027776007,50436.539676335989,49944.263083901009,47363.971275314005,40516.264614038002,37528.948273791,30887.707713945998]
["ESS","Rural",65345.064615573006,74069.826558560992,-11.779104054050983,-8724.7619429879851,null,"Rural",60547.192999999992,63876.934000000001,67464.055999999997,68639.563999999998,64679.080999999998,64882.326999999997,69374.259000000005,70271.021999999997,74426.040000000008,68866.644,74792.629000000001,75746.991999999998,72779.937000000005,66057.490999999995,69142.057000000001,67241.231,68374.065999999992,67516.417999999991,71058.856999999989,73582.05,71144.774000000005,70753.508000000002,77971.517000000007,75185.625,73134.824000000008,82758.476999999999,84539.972000000009,74764.352000000014,81225.184999999998,77671.434999999998,85780.008000000002,88185.544999999998,80559.858999999997,85926.744999999995,92389.451000000001,97383.2,81622.485000000001,95392.445999999996,94422.189000000013,87944.4,79816.128839468001,75539.769396805001,79491.159963124999,75294.453694166004,67452.323217472003,65415.801288414994,69683.571646516997,73841.917890042983,74069.826558560992,78814.655138230999,79460.452703121016,70569.216925549001,65345.064615573006]
["ESS","Iluminação Pública",34947.771969592999,38912.979832507997,-10.189936314264102,-3965.2078629149983,null,"Iluminação Pública",42957.542999999998,43518.346999999994,43967.794000000002,44011.843999999997,43682.982999999993,44739.441999999995,44932.332000000002,44939.368000000002,44260.107000000004,45856.22,46072.305000000008,45828.366000000002,45898.548000000003,46951.194000000003,47382.166000000005,46265.899999999994,46641.335000000006,47085.699000000001,46702.351000000002,46352.444000000003,46204.705000000002,48060.951000000001,47713.514999999999,48477.389000000003,45622.239000000001,49492.436000000002,48798.962999999996,48667.563999999998,47497.444000000003,48403.813000000002,48808.008000000002,46622.887999999999,46275.684999999998,46774.898000000001,47763.747000000003,44174.750999999997,58042.576000000001,45505.034,44147.584000000003,45045.044999999998,43778.074999999997,44648.271999999997,44760.504000000001,44313.595000000001,42173.332083333,42538.890999999996,38406.683999999994,41145.395833333998,38912.979832507997,36922.960220684996,36400.827401246002,36061.436445334999,34947.771969592999]
["ESS","Poder Público",36798.366553785003,35724.655794031998,3.0055174385539507,1073.7107597530048,null,"Poder Público",28246.804,28792.82,27246.142999999996,30712.964,27879.822999999997,29526.442999999999,26882.53,30584.437000000002,31830.607,30194.737000000001,27007.809999999998,33772.789999999994,32395.305,29391.043999999998,27959.899000000001,31797.629000000001,28721.548999999999,30391.61,26195.876,30157.218000000001,29838.676999999996,29778.383000000002,26682.384999999998,30754.65,29673.628000000001,30327.606999999996,26207.037000000004,31509.803,31251.254000000001,30791.985000000001,26317.804,33868.81,29721.036,21236.044999999998,20525.550000000003,25712.644,24621.969000000001,22309.309000000001,22395.893,29178.476999999999,30383.360406637999,28906.611491285999,25609.726218681,29240.922849595998,30002.787064159998,29077.915777974005,27858.300492639999,38738.206438219997,35724.655794031998,36928.936250528997,29353.901163413997,38352.537666619006,36798.366553785003]
["ESS","Próprio",1146.4406794000001,1148.305195657,-0.16237114175322587,-1.8645162569998774,null,"Próprio",805.53399999999999,721.428,714.15100000000007,780.9190000000001,745.10500000000002,701.077,673.6579999999999,800.10900000000015,859.14700000000016,761.47799999999995,710.44200000000001,849.85900000000015,820.26600000000008,710.50400000000002,730.45600000000002,790.99500000000012,863.58400000000006,872.90100000000007,782.21900000000005,876.49600000000009,938.02799999999979,815.88599999999997,716.98800000000006,834.04899999999998,908.53700000000003,858.07199999999989,762.29399999999998,878.55200000000002,1001.9560000000001,951.66200000000003,816.697,1139.385,989.42900000000009,844.92600000000004,792.91500000000008,1075.992,1060.2550000000001,946.15800000000002,911.37300000000005,1043.25,1034.693,997.52199999999993,870.25199999999995,881.29499999999996,989.70966666699996,846.577,747.08699999999999,1034.5185040000001,1148.305195657,1030.6945086390001,947.41568598400011,1096.799538925,1146.4406794000001]
["ESS","Serviço Público",35690.301363587998,37655.064959668001,-5.2177936704781764,-1964.7635960800035,null,"Serviço Público",37040.69,35570.305999999997,36195.468000000001,38100.42,36178.619999999995,36868.857000000004,37551.514999999999,39761.741000000002,38982.759000000005,38028.701000000001,37977.156999999999,40541.399999999994,38435.690999999999,37634.756999999998,38278.562999999995,38570.936000000002,40041.201000000001,39751.334000000003,39936.398999999998,40909.274000000005,41088.226000000002,40118.004999999997,41682.36,40636.267,39531.388999999996,39845.341,39283.866000000002,39825.134000000005,40149.156999999999,40038.667000000001,40964.308000000005,42022.764000000003,41540.595000000001,41624.92,41489.308000000005,41611.368999999999,34636.001000000004,40788.576999999997,39616.812000000005,39461.240000000005,38305.977817728002,36766.492956071997,37730.070647112996,38428.471854388001,37111.275179762,37370.019241695001,37976.401564444997,40547.832985954003,37655.064959668001,36681.881965018008,36908.083530918004,37719.703921465996,35690.301363587998]
["ESS","1 Mercado Cativo",856377.78649795207,880316.50049726793,-2.7193303755857712,-23938.713999315863,null,"1 Mercado Cativo",{"$f":"SUM(I322:I329)","v":855121.74699999997},{"$f":"SUM(J322:J329)","v":804200.65399999986},806043.33799999999,865678.14900000009,866405.57799999998,832120.64500000002,820269.08600000013,885326.12200000021,953048.8679999999,852213.799,839094.51299999992,953047.92500000016,962357.99100000004,830554.50099999993,818952.84899999993,880867.92999999982,913634.50800000003,838780.48899999994,777977.62100000004,830697.27200000011,{"$f":"SUM(AC322:AC329)","v":868886.48200000008},{"$f":"SUM(AD322:AD329)","v":797305.75200000009},762733.054,834678.52899999998,859245.53,815134.75699999998,771145.02000000014,842443.245,918188.39299999992,812953.2969999999,{"$f":"SUM(AM322:AM329)","v":790128.53700000001},895904.17399999988,891552.98599999992,{"$f":"SUM(AP322:AP329)","v":765292.33000000007},787823.30800000008,907912.03999999992,861163.76900000009,815465.08800000011,772820.22200000007,839663.04500000004,853327.98845787987,765532.14547018195,745400.18078079692,787493.56681246904,794187.4042495162,748946.74231753103,734820.84693145822,874742.81021846912,880316.50049726793,823803.74478321709,{"$f":"SUM(BG322:BG329)","v":742195.13481306401},{"$f":"SUM(BH322:BH329)","v":827823.45085061318},{"$f":"SUM(BI322:BI329)","v":856377.78649795207}]
["ESS","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["ESS","Comercial Livre",86379.935874042189,67206.394311068405,28.529341232365503,19173.541562973784,null,"Comercial Livre",2201.2412439999998,1993.1202800000001,2006.5900820000002,2344.781117,2526.0837632869998,3007.1293744169998,3392.1385829820001,4156.2273885939994,4169.2079180000001,3563.4287909999998,3552.3011839999999,4222.6075127669992,4234.9160000000002,3559.4549999999999,3504.4619999999995,3959.047,4734.7747669999999,5194.0657119999996,6864.3922399999992,12279.31955,15354.988197999999,15003.262645000001,16903.943327370001,19275.311597748609,22298.316946999996,19072.440365000002,19214.587849280004,22057.919048999996,23848.231922999992,21762.836978000003,22318.120012999996,26600.964232999999,27248.538441000004,19443.971097999995,24571.921927000003,32035.233752999986,33729.599880000009,30986.008466000007,36192.749808,41917.938648999989,45692.396382999992,38661.964645,39724.048999999999,45127.24700000001,52188.310999999987,47008.34599999999,54629.522000000019,63458.759000000005,67206.394311068405,61976.925139039289,63795.555600100924,76487.623198999965,86379.935874042189]
["ESS","Industrial Livre",340374.40617178788,329753.33717834455,3.2209132693929332,10621.068993443332,null,"Industrial Livre",98526.286150540996,108959.66507700001,113014.98168047599,113927.31417434401,120790.3043972,124749.84791839999,127363.6447758,126921.85892040003,126965.36338005598,117995.817193,122858.03090399998,121896.934110271,125823.13024100001,114805.518,119107.02900000001,119059.63600000003,119161.09633199999,133878.88791599998,147283.49619000001,162119.43409559259,179419.53904999996,185028.94313333329,194330.91879300668,203393.62608504735,216530.60815396032,208597.70603782998,219983.42140540667,221292.31330899999,230131.14467499999,223402.40631099997,233047.846624,238411.21368700004,244019.97672500001,193807.11597899999,228418.24742400006,252544.57471899997,279214.16508499999,251665.65938900004,252365.885312,280401.48645899998,294643.37337199994,269145.45012300002,278537.788,289032.79399999999,309532.12099999998,287921.799,298393.16100000008,308075.69500000001,329753.33717834455,316356.38073261484,324867.36720057338,336333.98078478419,340374.40617178788]
["ESS","Rural Livre",18231.339580105901,10870.5560957873,67.713035280422758,7360.783484318601,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,921.58633099999997,1058.467846,1202.3420000000001,1653.8489999999999,2737.9779999999996,5443.5560000000005,8485.8329999999987,9360.9970000000012,10870.5560957873,10975.485655685301,11977.1845525754,14205.004730641402,18231.339580105901]
["ESS","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["ESS","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["ESS","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["ESS","Serviço Público Livre",11571.709402305001,9690.471532689,19.41327481609121,1881.2378696160013,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298.62807309999999,1814.7497700000013,2225.3482910000002,2241.4800710000009,2234.0830650000007,2285.7036390000012,2058.845690000001,2220.1552350000002,2221.7110640000001,2131.690004,2224.8326770000003,3540.8606669999999,5030.6703670000006,6334.9200480000009,6004.9700350000003,5368.4112650000006,6009.6620849999999,6120.6293269999996,6112.0773710000003,5703.1970000000001,5949.0280000000002,6275.41,6091.7430000000004,5951.7089999999998,5817.8940000000002,9690.471532689,9373.4674429667994,9725.6796912438003,9953.2540000000008,11571.709402305001]
["ESS","2 Mercado Livre (TUSD)",456557.39102824102,417520.75911788928,9.349626589304405,39036.631910351745,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I331:I338)","v":100727.527394541},{"$f":"SUM(J331:J338)","v":110952.78535700002},115021.57176247599,116272.09529134401,123316.388160487,127756.97729281698,130755.78335878201,131078.08630899404,131134.57129805599,121559.24598399999,126410.33208799998,126119.54162303801,130058.046241,118364.973,122611.49100000001,123018.68300000003,123895.87109899998,139072.95362799999,154147.88842999999,174398.7536455926,{"$f":"SUM(AC331:AC338)","v":194774.52724799997},200032.2057783333,211234.8621203767,222967.56575589595,240643.6748709603,229895.49469382997,241439.48932568668,245584.31542299999,256265.08023699999,247224.08897899996,{"$f":"SUM(AM331:AM338)","v":257586.12187200002},267233.88898400002,273400.20516999997,{"$f":"SUM(AP331:AP338)","v":215475.919754},256531.03001800005,289610.47883899993,319278.68501299998,288656.63789000007,293927.04638499999,328329.08719299996,347377.98541299999,314977.95998500002,325167.37599999999,341762.91800000001,370733.81999999995,346465.44400000002,367460.22500000003,386713.34499999997,417520.75911788928,398682.25897030625,{"$f":"SUM(BG331:BG338)","v":410365.78704449354},{"$f":"SUM(BH331:BH338)","v":436979.86271442554},{"$f":"SUM(BI331:BI338)","v":456557.39102824102}]
["ESS","Residencial Total",505670.39506898902,478275.20301062398,5.7279139470160834,27395.192058365035,null,"Residencial Total",{"$f":"I322+I331","v":310051.46700000006},{"$f":"J322+J331","v":290673.11400000006},291552.72500000003,320526.26399999997,320001.63200000004,303758.15899999999,301044.02799999999,326487.72600000002,358040.40700000001,315759.185,302724.24199999997,347628.95700000005,363834.68699999998,305987.41099999996,302085.86,337403.92,356509.27300000004,336632.26800000004,305773.47200000001,340446.62200000003,{"$f":"AC322+AC331","v":370507.61900000001},335340.565,316738.36900000001,360882.28499999997,377532.10499999998,356095.79399999999,329442.99300000002,367057.989,411321.91800000001,355550.45199999999,{"$f":"AM322+AM331","v":345577.29200000002},399865.98300000001,{"$f":"AO322+AO331","v":401252.39300000004},364906.96100000001,362331.23300000001,436961.261,417903.70400000003,386579.80700000003,{"$f":"AU322+AU331","v":360929.73499999999},400592.49299999996,420717.93446650001,363173.27200920001,353727.41404479998,{"$f":"AZ322+AZ331","v":385730.03392309998},399521.27456097101,372988.20162926702,370049.78737853107,461669.18469499808,{"$f":"BE322+BE331","v":478275.20301062398},435497.89558061899,{"$f":"BG322+BG331","v":389567.74950893491},{"$f":"BH322+BH331","v":458439.41522532003},{"$f":"BI322+BI331","v":505670.39506898902}]
["ESS","Comercial Total",232271.67440712018,231792.5963733854,0.20668392400378099,479.07803373478237,null,"Comercial Total",{"$f":"I323+I332","v":181421.24424399997},162214.98027999999,162582.32608199999,189425.19011699999,186135.333763287,173518.99837441702,170200.372582982,196637.80838859401,211685.79291799996,185589.31879100003,177864.28818400003,215659.60251276699,216126.15400000001,181945.277,179184.28000000003,203284.54399999997,208199.26076699997,186367.40971199999,172764.93424,199524.20655,215718.64519800001,189964.263645,181473.58432737002,206847.49459774862,214078.25394699999,195927.08736499998,181948.82584928002,212479.74204899999,227986.15692299997,202261.27697800001,191424.66801299999,224754.00923299999,219822.16244100002,{"$f":"AP323+AP332","v":161207.83009800001},172481.920927,218428.16375299997,207575.19688,186955.92746599999,183540.97380799998,215096.03864899999,223598.40611519999,192846.272862577,183498.41218705801,202841.028858301,211897.09951356598,194827.78731084397,193813.73682154901,230787.97319558403,231792.5963733854,212539.67498322131,{"$f":"BG323+BG332","v":192835.99580550892},224543.01605260797,232271.67440712018]
["ESS","Industrial Total",371262.11388573388,379697.60026224557,-2.221632786376726,-8435.4863765116897,null,"Industrial Total",294778.79915054096,289785.51007700001,291342.246680476,289753.07917434396,310419.38839719997,305882.31891839998,300366.17477579997,306921.99692040007,324098.57938005595,288716.76119300001,298355.97190399998,319139.50011027098,322125.44924099999,280241.79599999997,276801.05900000001,278531.45799999998,288180.11033200001,269235.80291599996,268911.40119,273247.7150955926,288220.33504999994,282506.39613333333,280989.19779300666,293729.70708504738,317593.4791539603,287500.08903783001,299359.07840540668,310610.34130899998,331734.69867499999,302449.24931099999,305805.71862399997,324456.96768700005,342660.34172500001,256021.09197899999,303039.35242400004,327144.46771899995,348645.34708500002,319639.49738900003,315414.29731200001,343621.52645899996,356029.18256734591,330461.34752224199,337974.47872002004,344923.80663291796,366760.03496358497,340811.69406933599,349307.96102777607,358512.234676336,379697.60026224557,363720.35200792883,{"$f":"BG324+BG333","v":365383.63181461138},373862.92905857519,371262.11388573388]
["ESS","Rural Total",83576.404195678915,84940.382654348286,-1.6058068212617682,-1363.9784586693713,null,"Rural Total",60547.192999999992,63876.934000000001,67464.055999999997,68639.563999999998,64679.080999999998,64882.326999999997,69374.259000000005,70271.021999999997,74426.040000000008,68866.644,74792.629000000001,75746.991999999998,72779.937000000005,66057.490999999995,69142.057000000001,67241.231,68374.065999999992,67516.417999999991,71058.856999999989,73582.05,71144.774000000005,70753.508000000002,77971.517000000007,75185.625,73134.824000000008,82758.476999999999,84539.972000000009,74764.352000000014,81225.184999999998,77671.434999999998,85780.008000000002,88185.544999999998,80559.858999999997,85926.744999999995,92389.451000000001,97383.2,81622.485000000001,95392.445999999996,94422.189000000013,87944.4,80737.715170468,76598.237242805,80693.501963125003,76948.302694166006,70190.301217472006,70859.357288414991,78169.404646516996,83202.914890042986,84940.382654348286,89790.140793916304,{"$f":"BG325+BG334","v":91437.63725569642},84774.221656190406,83576.404195678915]
["ESS","Iluminação Pública Total",34947.771969592999,38912.979832507997,-10.189936314264102,-3965.2078629149983,null,"Iluminação Pública Total",42957.542999999998,43518.346999999994,43967.794000000002,44011.843999999997,43682.982999999993,44739.441999999995,44932.332000000002,44939.368000000002,44260.107000000004,45856.22,46072.305000000008,45828.366000000002,45898.548000000003,46951.194000000003,47382.166000000005,46265.899999999994,46641.335000000006,47085.699000000001,46702.351000000002,46352.444000000003,46204.705000000002,48060.951000000001,47713.514999999999,48477.389000000003,45622.239000000001,49492.436000000002,48798.962999999996,48667.563999999998,47497.444000000003,48403.813000000002,48808.008000000002,46622.887999999999,46275.684999999998,46774.898000000001,47763.747000000003,44174.750999999997,58042.576000000001,45505.034,44147.584000000003,45045.044999999998,43778.074999999997,44648.271999999997,44760.504000000001,44313.595000000001,42173.332083333,42538.890999999996,38406.683999999994,41145.395833333998,38912.979832507997,36922.960220684996,{"$f":"BG326+BG335","v":36400.827401246002},36061.436445334999,34947.771969592999]
["ESS","Poder Público Total",36798.366553785003,35724.655794031998,3.0055174385539507,1073.7107597530048,null,"Poder Público Total",28246.804,28792.82,27246.142999999996,30712.964,27879.822999999997,29526.442999999999,26882.53,30584.437000000002,31830.607,30194.737000000001,27007.809999999998,33772.789999999994,32395.305,29391.043999999998,27959.899000000001,31797.629000000001,28721.548999999999,30391.61,26195.876,30157.218000000001,29838.676999999996,29778.383000000002,26682.384999999998,30754.65,29673.628000000001,30327.606999999996,26207.037000000004,31509.803,31251.254000000001,30791.985000000001,26317.804,33868.81,29721.036,21236.044999999998,20525.550000000003,25712.644,24621.969000000001,22309.309000000001,22395.893,29178.476999999999,30383.360406637999,28906.611491285999,25609.726218681,29240.922849595998,30002.787064159998,29077.915777974005,27858.300492639999,38738.206438219997,35724.655794031998,36928.936250528997,{"$f":"BG327+BG336","v":29353.901163413997},38352.537666619006,36798.366553785003]
["ESS","Próprio Total",1146.4406794000001,1148.305195657,-0.16237114175322587,-1.8645162569998774,null,"Próprio Total",805.53399999999999,721.428,714.15100000000007,780.9190000000001,745.10500000000002,701.077,673.6579999999999,800.10900000000015,859.14700000000016,761.47799999999995,710.44200000000001,849.85900000000015,820.26600000000008,710.50400000000002,730.45600000000002,790.99500000000012,863.58400000000006,872.90100000000007,782.21900000000005,876.49600000000009,938.02799999999979,815.88599999999997,716.98800000000006,834.04899999999998,908.53700000000003,858.07199999999989,762.29399999999998,878.55200000000002,1001.9560000000001,951.66200000000003,816.697,1139.385,989.42900000000009,844.92600000000004,792.91500000000008,1075.992,1060.2550000000001,946.15800000000002,911.37300000000005,1043.25,1034.693,997.52199999999993,870.25199999999995,881.29499999999996,989.70966666699996,846.577,747.08699999999999,1034.5185040000001,1148.305195657,1030.6945086390001,{"$f":"BG328+BG337","v":947.41568598400011},1096.799538925,1146.4406794000001]
["ESS","Serviço Público Total",47262.010765892999,47345.536492357001,-0.1764173196716956,-83.525726464002219,null,"Serviço Público Total",37040.69,35570.305999999997,36195.468000000001,38100.42,36178.619999999995,36868.857000000004,37551.514999999999,39761.741000000002,38982.759000000005,38028.701000000001,37977.156999999999,40541.399999999994,38435.690999999999,37634.756999999998,38278.562999999995,38570.936000000002,40041.201000000001,39751.334000000003,39936.398999999998,40909.274000000005,41088.226000000002,40118.004999999997,41682.36,40934.8950731,41346.138769999998,42070.689291000002,41525.346071,42059.217065000004,42434.860638999999,42097.512690000003,43184.463235000003,44244.475064000006,43672.285004000005,43849.752676999997,45030.168667000005,46642.039366999998,40970.921048000004,46793.547034999996,44985.223265000008,45470.902085000009,44426.607144728005,42878.570327071997,43433.267647112996,44377.499854387999,43386.685179762004,43461.762241695003,43928.110564445,46365.726985954003,47345.536492357001,46055.34940798481,{"$f":"BG329+BG338","v":46633.763222161804},47672.957921465997,47262.010765892999]
["ESS","Mercado Total (1+2)",1312935.177526193,1297837.2596151573,1.1633136434619384,15097.917911035707,null,"Mercado Total (1+2)",{"$f":"SUM(I340:I347)","v":955849.27439454081},{"$f":"SUM(J340:J347)","v":915153.43935699994},921064.90976247599,981950.24429134408,989721.96616048692,959877.62229281699,951024.86935878207,1016404.2083089943,1084183.4392980558,973773.04498399992,965504.84508800006,1079167.4666230381,1092416.0372410002,948919.47399999993,941564.34,1003886.6129999999,1037530.3790990001,977853.44262799993,932125.50943000009,1005096.0256455927,{"$f":"SUM(AC340:AC347)","v":1063661.0092479999},{"$f":"SUM(AD340:AD347)","v":997337.95777833345},973967.91612037667,1057646.0947558959,1099889.2048709604,1045030.25169383,1012584.5093256866,1088027.560423,1174453.4732369999,1060177.385979,{"$f":"SUM(AM340:AM347)","v":1047714.6588720002},1163138.0629840002,1164953.19117,{"$f":"SUM(AP340:AP347)","v":980768.24975400011},1044354.3380180001,1197522.5188390003,1180442.4540130002,1104121.7258900001,1066747.2683850001,1167992.1321929998,1200705.9738708797,1080510.105455182,1070567.556780797,1129256.4848124688,1164921.2242495161,1095412.1863175312,1102281.0719314581,1261456.1552184692,1297837.2596151573,1222486.0037535233,{"$f":"SUM(BG340:BG347)","v":1152560.9218575575},{"$f":"SUM(BH340:BH347)","v":1264803.3135650386},{"$f":"SUM(BI340:BI347)","v":1312935.177526193}]
["ESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","ERO",null,null,null,null,null,{"$f":"B350","v":"ERO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERO"]
["ERO"]
["ERO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},"1T23",{"$f":"BB8","v":"2T23"},"3T23","4T23",{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ERO",null,null,null,null,null,null,"Valores em  "]
["ERO"]
["ERO"]
["ERO","Residencial",{"$f":"INDEX($H$352:$BZ$383,MATCH($B356,$H$352:$H$383,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":434147.488995903},{"$f":"INDEX($H$352:$CG$383,MATCH($B356,$H$352:$H$383,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":437609.58001010201},{"$f":"IFERROR(IF((C356/D356-1)*100<=-100,\"-\",IF((C356/D356-1)*100=0,\"-\",(C356/D356-1)*100)),\"-\")","v":-0.79113693400384433},{"$f":"C356-D356","v":-3462.0910141990171},null,"Residencial",223098.82799999998,257475.83499999999,283199.34500000003,296916.00599999999,253600.13800000001,270561.11800000002,272050.61100000003,287904.02,275765.97399999999,278239.55700000003,295371.272,308067.66800000001,273663.87900000002,283850.39500000002,300665.57700000005,318858.06,286230.86100000003,277395.48499999999,289916.61499999999,297956.05699999997,274937.87700000004,298150.73800000001,321977.18600000005,330380.571,296841.78100000002,302938.75899999996,314651.234,334551.37199999997,306531.049,310358.15000000002,338876.54,335329.516,334453.94399999996,329094.50599999999,372935.04700000002,404701.07399999996,323940.36699999997,361988.93300000002,382696.049,397221.41100000008,363237.52519033401,377476.96347722702,402280.9040939,414161.42730231001,375918.19086116599,397413.68030899996,433389.79953163303,475799.36491317203,437609.58001010201,455996.67447374703,470789.81462881202,496091.22288217407,434147.488995903]
["ERO","Comercial",131947.60870952299,158339.42485883497,-16.667874203055366,-26391.816149311984,null,"Comercial",141413.753,146253.193,155913.98699999999,159552.946,138725.76699999999,150850.19200000001,149922.04999999999,159052.58100000001,147072.56099999999,152843.35200000001,163918.91399999999,168541.07399999999,148310.12400000001,157515.01999999999,167383.584,172590.66800000001,157653.24599999998,156343.08199999999,157353.33600000001,156231.50200000001,145910.28600000002,155114.12400000001,163903.21299999999,164906.897,152201.02900000001,153808.815,160872.11600000001,166889.45000000001,158285.58499999999,161945.70800000001,175544.666,172712.829,165955.217,142357.04399999999,165852.22899999999,175205.96599999999,131307.14500000002,149946.644,157082.14600000001,161299.34299999999,148308.32244817601,157037.28973017901,167647.372333434,170289.54722202901,156463.273191874,167601.32655426403,173751.83453436001,179587.07219233603,158339.42485883497,160557.93877998498,156776.35028268502,154218.205437934,131947.60870952299]
["ERO","Industrial",34388.208165380995,43199.118875861997,-20.396042650314794,-8810.9107104810028,null,"Industrial",117359.91899999999,115851.64599999999,111778.731,112213.59700000001,97299.861000000004,103698.753,133574.67000000001,165677.88500000001,122601.44700000001,135010.36900000001,133342.67300000001,134707.932,114008.591,105650.07200000001,105335.6,105219.429,99729.375999999989,100043.12299999999,96514.971999999994,92656.718999999997,79007.171999999991,79369.876000000004,79158.77900000001,83234.948999999993,73171.699000000008,77353.907999999996,80558.842000000004,79811.820000000007,75076.350999999995,76354.944999999992,79837.95199999999,74121.115000000005,71325.972999999998,68766.043999999994,76900.626000000004,74791.22,57688.074000000001,67097.78899999999,68754.987999999998,70574.968999999997,65281.043080955002,67193.614612417994,72947.844849066998,70812.227038131008,67311.113933139,69558.957284603006,66864.431165540998,62887.113346295009,43199.118875861997,42171.402128838999,42531.227434517001,38998.440573177002,34388.208165380995]
["ERO","Rural",94012.246932472,96809.084596026005,-2.8890239745834934,-2796.8376635540044,null,"Rural",58849.5,60579.027000000002,68049.989000000001,61834.946999999993,63279.567999999999,65633.085000000006,67300.084999999992,68054.724000000002,68029.274999999994,69497.847999999998,74409.233999999997,73739.476999999999,73030.672000000006,73709.468999999997,79053.025999999998,79077.648000000001,76089.001000000004,76264.365000000005,80628.527999999991,78167.28,77810.8,78407.902000000002,86226.55,83319.025999999998,81439.524999999994,80814.421000000002,86935.277000000002,84652.634000000005,81460.786999999997,81402.19,90418.168999999994,83774.95,83322.513000000006,84183.589000000007,98196.432000000001,97231.437999999995,84420.974000000002,91494.103000000003,101191.53200000001,98490.114999999991,91681.866546158009,88798.336816921001,100082.80532165099,94235.481038368001,89383.494126651,92301.89017904301,101391.27127103701,101786.322554857,96809.084596026005,101126.877951941,109478.836137216,98872.193150310995,94012.246932472]
["ERO","Iluminação Pública",28608.913578726999,30909.082032983002,-7.4417236066781296,-2300.1684542560033,null,"Iluminação Pública",21842.349000000002,22259.472000000002,22601.627,24901.877999999997,23818.802,30723.445,34643.470999999998,33448.353000000003,33435.335000000006,31895.511000000002,32236.680999999997,32324.082999999999,31540.675000000003,32229.881999999998,33511.646999999997,33223.429000000004,33230.936000000002,32714.841999999997,33699.050999999999,34018.690999999999,33128.164000000004,33923.747000000003,34320.163999999997,34314.519999999997,40557.550000000003,40078.752,37587.502999999997,38591.896000000001,31880.832000000002,32082.399000000005,42833.692000000003,46134.109000000004,35131.67,36766.563999999998,39216.588000000003,43036.702000000005,47507.695999999996,35611.635000000002,37974.252,36686.563000000002,36298.612450000001,35003.718999999997,34370.561000000002,41901.853999999999,39621.808560606005,37476.182000000001,34695.338000000003,32729.020974594998,30909.082032983002,31442.936089198003,30311.889533128,30411.464795022999,28608.913578726999]
["ERO","Poder Público",54260.586010696003,56631.64615133201,-4.1868112650301992,-2371.0601406360074,null,"Poder Público",43868.096000000005,48822.627999999997,51254.881999999998,51291.339,43205.119999999995,51494.925000000003,51877.222000000002,52612.506999999998,44629.319000000003,51727.987999999998,56570.387999999992,55562.634000000005,46784.396999999997,54948.093000000001,60749.881000000001,61468.028999999995,50746.741999999998,55342.953000000001,57788.657999999996,56234.281999999992,47976.475000000006,58051.797999999995,59610.406999999999,59427.126000000004,48178.692000000003,55894.623999999996,58180.012999999999,59392.422000000006,49891.517999999996,57651.577000000005,62858.811000000002,59290.663999999997,49440.726999999999,39642.411999999997,44887.572,46266.991999999998,37182.853000000003,42702.523999999998,47244.911,54119.39,46242.844656797002,57590.438598893001,60115.243860073009,62267.116636395993,46415.733569103002,62061.521668356996,67040.062881753998,74466.914966445998,56631.64615133201,67390.660832833993,69125.539316766997,74287.502909561008,54260.586010696003]
["ERO","Próprio",1510.8191726750001,1502.333326127,0.56484445897746483,8.4858465480001541,null,"Próprio",923.90099999999995,972.03400000000011,1015.333,982.86099999999999,881.51099999999997,920.69200000000001,891.649,938.55299999999988,900.37799999999993,1073.3519999999999,989.14300000000003,1003.2719999999999,936.51299999999992,969.24099999999999,2165.7950000000001,1535.4499999999998,1487.0079999999998,1315.15,1297.713,1367.6179999999999,1347.5830000000001,1285.0340000000001,1346.0160000000001,1373.0219999999999,1263.325,1406.894,1389.6569999999999,1406.7260000000001,1332.11,1419.3989999999999,1474.2379999999998,1312.9960000000001,1312.098,1150.2849999999999,1496.886,1464.0239999999999,1097.682,1320.633,1319.5880000000002,1314.7759999999998,1301.5585329999999,1381.9111189999999,1409.3724,1501.0379620000001,1407.0460136669999,1447.2314140000001,1505.8156840000001,1582.4330820800001,1502.333326127,1528.321278765,1582.3835264129998,1673.230677689,1510.8191726750001]
["ERO","Serviço Público",14162.628484779001,15108.901784386999,-6.2630184053869664,-946.27329960799761,null,"Serviço Público",13621.153,12226.666000000001,13187.994999999999,12971.226999999999,11685.576000000001,12086.716,12699.067999999999,12744.369000000001,11761.075000000001,12129.275000000001,12319.453000000001,12339.687,11742.039000000001,12088.71,12303.951999999999,12560.467000000001,12340.129000000001,12262.653,12932.448,13063.988000000001,12776.587,13016.455999999998,13494.754000000001,13064.037,12445.91,12520.123000000001,13741.734,13309.403,12914.66,13194.352000000001,14211.187,13962.769,13750.119999999999,13541.787,14453.591,14138.544999999998,13207.594000000001,14214.341,14264.575000000001,17197.536,13257.076869775001,14202.371852443001,14889.916042326999,15161.251036219001,15722.509647722001,15132.731997375,15831.785050657998,16132.791670355002,15108.901784386999,15154.987206975999,17213.845013981001,15598.493881255003,14162.628484779001]
["ERO","1 Mercado Cativo",793038.50005015603,840109.17163565394,-5.6029231884057946,-47070.671585497912,null,"1 Mercado Cativo",{"$f":"SUM(I356:I363)","v":620977.49900000007},{"$f":"SUM(J356:J363)","v":664440.50099999993},707001.88900000008,720664.80100000009,632496.34300000011,685968.92600000009,722958.82599999988,780432.99199999997,704195.36399999994,732417.25200000009,769157.75799999991,786285.82699999993,700016.89000000013,720960.8820000001,761169.06200000015,784533.17999999993,717507.299,711681.65299999993,730131.32099999988,729696.1370000001,{"$f":"SUM(AC356:AC363)","v":672894.94400000013},{"$f":"SUM(AD356:AD363)","v":717319.67499999993},760037.06900000002,770020.14800000004,706099.51100000017,724816.29599999986,753916.37600000016,778605.723,717372.89200000011,734408.72,{"$f":"SUM(AM356:AM363)","v":806055.25500000012},786638.94799999997,754692.26199999999,{"$f":"SUM(AP356:AP363)","v":715502.23100000015},813938.97100000025,856835.96099999989,696352.38500000013,764376.60200000007,810528.04099999997,836904.103,765608.84977519501,798684.64520708111,853744.019900452,870329.94223545294,792243.16990392806,842993.52140664216,894470.33811898308,944971.033700136,840109.17163565394,875369.798742285,{"$f":"SUM(BG356:BG363)","v":897809.885873519},{"$f":"SUM(BH356:BH363)","v":910150.75430712407},{"$f":"SUM(BI356:BI363)","v":793038.50005015603}]
["ERO","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["ERO","Comercial Livre",53835.060218357801,30925.055284601498,74.082341075599885,22910.004933756303,null,"Comercial Livre",0,0,0,333.38882999999987,687.03632599999992,2245.3144029999999,2223.5933209999998,2365.4652269999997,2239.5642878333324,2338.433747,2409.1920840000002,2457.0409379999996,2324.2575769999999,2089.3846749999998,1493.209327,1601.9157319999997,1818.8795609999997,2237.6099680000002,6551.9644193823533,7616.4340169999996,7572.3537372007831,7834.9454320000004,8075.616208992692,8269.5466770000003,9320.3731939999998,10429.366177000002,10708.293435000001,10788.50808,10022.692054000001,11060.134128,11368.382273000001,11544.601459,10841.337130999998,7595.2825639999992,10502.495324,13945.877674000001,13438.443059000001,14434.054912999996,15413.366024999999,15975.418675000001,15507.244494999999,15817.485331,17022.306599,17599.400999999998,17468.378000000001,18698.796999999999,20363.194000000003,25442.463,30925.055284601498,38378.576927959199,44693.218783315002,51366.158435000012,53835.060218357801]
["ERO","Industrial Livre",102238.56082114638,90537.824078389502,12.923589518372069,11700.736742756882,null,"Industrial Livre",7480.0995080000002,8563.0105010000007,10008.712432,10374.807387000001,9178.5293579999998,8420.9211030000006,9018.1213860000007,7619.8662985410001,6910.050518,7015.2747059999992,6806.0402340000001,6583.2603490000001,5155.9342257079998,5303.7284360000003,5488.545932,4234.0790457040002,3399.4746940000005,4387.8916949999993,5333.1612020000011,12009.699572999998,19035.643045449149,22417.522138400385,30007.145677606277,31616.321679000001,33387.099599000001,33003.027105000001,36737.702544,36619.575152000005,36041.500913999997,35965.463537999996,38116.453747000007,39851.061606999996,40854.813624000002,40965.754100999999,48363.163901000007,46850.38786499999,43090.080059,47420.20523,46068.593305999995,46289.037356000001,49298.130228000002,49227.460525000002,55232.912469000003,55495.154999999999,57137.442999999999,59532.922999999995,69244.638000000006,73120.231,90537.824078389502,96970.158932110193,99686.94970550749,99884.780307784793,102238.56082114638]
["ERO","Rural Livre",355.2525303919,0,"-",355.2525303919,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4730000000000008,22.563000000000002,355.2525303919]
["ERO","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["ERO","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["ERO","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["ERO","Serviço Público Livre",827.13876119999998,0,"-",827.13876119999998,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,827.13876119999998]
["ERO","2 Mercado Livre (TUSD)",157256.01233109611,121462.87936299099,29.468371864574006,35793.132968105114,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I365:I372)","v":7480.0995080000002},{"$f":"SUM(J365:J372)","v":8563.0105010000007},10008.712432,10708.196217000001,9865.5656839999992,10666.235506000001,11241.714707000001,9985.3315255409998,9149.6148058333329,9353.7084529999993,9215.2323180000003,9040.3012870000002,7480.1918027079992,7393.1131110000006,6981.7552589999996,5835.9947777039997,5218.3542550000002,6625.5016629999991,11885.125621382354,19626.133589999998,{"$f":"SUM(AC365:AC372)","v":26607.996782649934},30252.467570400386,38082.761886598972,39885.868355999999,42707.472793000001,43432.393282000005,47445.995978999999,47408.083232000005,46064.192967999996,47025.597665999994,{"$f":"SUM(AM365:AM372)","v":49484.83602000001},51395.663065999994,51696.150755000002,{"$f":"SUM(AP365:AP372)","v":48561.036665},58865.65922500001,60796.265538999993,56528.523117999997,61854.260142999992,61481.959330999991,62264.456031000002,64805.374723000001,65044.945856000006,72255.219068000006,73094.555999999997,74605.820999999996,78231.72,89607.832000000009,98562.694000000003,121462.87936299099,135348.7358600694,{"$f":"SUM(BG365:BG372)","v":144388.6414888225},{"$f":"SUM(BH365:BH372)","v":151273.50174278481},{"$f":"SUM(BI365:BI372)","v":157256.01233109611}]
["ERO","Residencial Total",434147.488995903,437609.58001010201,-0.79113693400384433,-3462.0910141990171,null,"Residencial Total",{"$f":"I356+I365","v":223098.82799999998},{"$f":"J356+J365","v":257475.83499999999},283199.34500000003,296916.00599999999,253600.13800000001,270561.11800000002,272050.61100000003,287904.02,275765.97399999999,278239.55700000003,295371.272,308067.66800000001,273663.87900000002,283850.39500000002,300665.57700000005,318858.06,286230.86100000003,277395.48499999999,289916.61499999999,297956.05699999997,{"$f":"AC356+AC365","v":274937.87700000004},298150.73800000001,321977.18600000005,330380.571,296841.78100000002,302938.75899999996,314651.234,334551.37199999997,306531.049,310358.15000000002,{"$f":"AM356+AM365","v":338876.54},335329.516,{"$f":"AO356+AO365","v":334453.94399999996},329094.50599999999,372935.04700000002,404701.07399999996,323940.36699999997,361988.93300000002,{"$f":"AU356+AU365","v":382696.049},397221.41100000008,363237.52519033401,377476.96347722702,402280.9040939,{"$f":"AZ356+AZ365","v":414161.42730231001},375918.19086116599,397413.68030899996,433389.79953163303,475799.36491317203,{"$f":"BE356+BE365","v":437609.58001010201},455996.67447374703,{"$f":"BG356+BG365","v":470789.81462881202},{"$f":"BH356+BH365","v":496091.22288217407},{"$f":"BI356+BI365","v":434147.488995903}]
["ERO","Comercial Total",185782.66892788079,189264.48014343646,-1.8396538076859148,-3481.8112155556737,null,"Comercial Total",{"$f":"I357+I366","v":141413.753},146253.193,155913.98699999999,159886.33483000001,139412.80332599999,153095.50640300001,152145.64332099998,161418.04622700001,149312.12528783333,155181.78574700002,166328.106084,170998.11493799998,150634.38157700002,159604.404675,168876.79332699999,174192.583732,159472.12556099999,158580.691968,163905.30041938237,163847.936017,153482.63973720081,162949.06943200002,171978.82920899268,173176.443677,161521.40219400002,164238.18117699999,171580.40943500001,177677.95808000001,168308.27705400001,173005.84212800002,186913.04827299999,184257.430459,176796.55413100001,{"$f":"AP357+AP366","v":149952.32656399999},176354.72432399998,189151.84367399997,144745.58805900003,164380.698913,172495.512025,177274.76167499999,163815.566943176,172854.77506117901,184669.67893243401,187888.94822202902,173931.651191874,186300.12355426402,194115.02853436,205029.53519233601,189264.48014343646,198936.51570794417,{"$f":"BG357+BG366","v":201469.56906600003},205584.36387293402,185782.66892788079]
["ERO","Industrial Total",136626.76898652737,133736.94295425148,2.1608285402967775,2889.826032275887,null,"Industrial Total",124840.01850799999,124414.65650099999,121787.443432,122588.40438700002,106478.390358,112119.674103,142592.79138600003,173297.751298541,129511.49751800002,142025.643706,140148.71323400002,141291.19234899999,119164.525225708,110953.80043600002,110824.145932,109453.508045704,103128.85069399999,104431.01469499999,101848.133202,104666.418573,98042.815045449141,101787.39813840039,109165.92467760629,114851.27067899999,106558.798599,110356.935105,117296.544544,116431.39515200001,111117.851914,112320.40853799999,117954.405747,113972.176607,112180.786624,109731.79810099999,125263.78990100001,121641.607865,100778.15405899999,114517.99422999998,114823.58130599999,116864.006356,114579.17330895501,116421.075137418,128180.757318067,126307.38203813101,124448.556933139,129091.880284603,136109.069165541,136007.34434629499,133736.94295425148,139141.5610609492,{"$f":"BG358+BG367","v":142218.17714002449},138883.2208809618,136626.76898652737]
["ERO","Rural Total",94367.499462863896,96809.084596026005,-2.5220619979525516,-2441.5851331621088,null,"Rural Total",58849.5,60579.027000000002,68049.989000000001,61834.946999999993,63279.567999999999,65633.085000000006,67300.084999999992,68054.724000000002,68029.274999999994,69497.847999999998,74409.233999999997,73739.476999999999,73030.672000000006,73709.468999999997,79053.025999999998,79077.648000000001,76089.001000000004,76264.365000000005,80628.527999999991,78167.28,77810.8,78407.902000000002,86226.55,83319.025999999998,81439.524999999994,80814.421000000002,86935.277000000002,84652.634000000005,81460.786999999997,81402.19,90418.168999999994,83774.95,83322.513000000006,84183.589000000007,98196.432000000001,97231.437999999995,84420.974000000002,91494.103000000003,101191.53200000001,98490.114999999991,91681.866546158009,88798.336816921001,100082.80532165099,94235.481038368001,89383.494126651,92301.89017904301,101391.27127103701,101786.322554857,96809.084596026005,101126.877951941,{"$f":"BG359+BG368","v":109487.309137216},98894.75615031099,94367.499462863896]
["ERO","Iluminação Pública Total",28608.913578726999,30909.082032983002,-7.4417236066781296,-2300.1684542560033,null,"Iluminação Pública Total",21842.349000000002,22259.472000000002,22601.627,24901.877999999997,23818.802,30723.445,34643.470999999998,33448.353000000003,33435.335000000006,31895.511000000002,32236.680999999997,32324.082999999999,31540.675000000003,32229.881999999998,33511.646999999997,33223.429000000004,33230.936000000002,32714.841999999997,33699.050999999999,34018.690999999999,33128.164000000004,33923.747000000003,34320.163999999997,34314.519999999997,40557.550000000003,40078.752,37587.502999999997,38591.896000000001,31880.832000000002,32082.399000000005,42833.692000000003,46134.109000000004,35131.67,36766.563999999998,39216.588000000003,43036.702000000005,47507.695999999996,35611.635000000002,37974.252,36686.563000000002,36298.612450000001,35003.718999999997,34370.561000000002,41901.853999999999,39621.808560606005,37476.182000000001,34695.338000000003,32729.020974594998,30909.082032983002,31442.936089198003,{"$f":"BG360+BG369","v":30311.889533128},30411.464795022999,28608.913578726999]
["ERO","Poder Público Total",54260.586010696003,56631.64615133201,-4.1868112650301992,-2371.0601406360074,null,"Poder Público Total",43868.096000000005,48822.627999999997,51254.881999999998,51291.339,43205.119999999995,51494.925000000003,51877.222000000002,52612.506999999998,44629.319000000003,51727.987999999998,56570.387999999992,55562.634000000005,46784.396999999997,54948.093000000001,60749.881000000001,61468.028999999995,50746.741999999998,55342.953000000001,57788.657999999996,56234.281999999992,47976.475000000006,58051.797999999995,59610.406999999999,59427.126000000004,48178.692000000003,55894.623999999996,58180.012999999999,59392.422000000006,49891.517999999996,57651.577000000005,62858.811000000002,59290.663999999997,49440.726999999999,39642.411999999997,44887.572,46266.991999999998,37182.853000000003,42702.523999999998,47244.911,54119.39,46242.844656797002,57590.438598893001,60115.243860073009,62267.116636395993,46415.733569103002,62061.521668356996,67040.062881753998,74466.914966445998,56631.64615133201,67390.660832833993,{"$f":"BG361+BG370","v":69125.539316766997},74287.502909561008,54260.586010696003]
["ERO","Próprio Total",1510.8191726750001,1502.333326127,0.56484445897746483,8.4858465480001541,null,"Próprio Total",923.90099999999995,972.03400000000011,1015.333,982.86099999999999,881.51099999999997,920.69200000000001,891.649,938.55299999999988,900.37799999999993,1073.3519999999999,989.14300000000003,1003.2719999999999,936.51299999999992,969.24099999999999,2165.7950000000001,1535.4499999999998,1487.0079999999998,1315.15,1297.713,1367.6179999999999,1347.5830000000001,1285.0340000000001,1346.0160000000001,1373.0219999999999,1263.325,1406.894,1389.6569999999999,1406.7260000000001,1332.11,1419.3989999999999,1474.2379999999998,1312.9960000000001,1312.098,1150.2849999999999,1496.886,1464.0239999999999,1097.682,1320.633,1319.5880000000002,1314.7759999999998,1301.5585329999999,1381.9111189999999,1409.3724,1501.0379620000001,1407.0460136669999,1447.2314140000001,1505.8156840000001,1582.4330820800001,1502.333326127,1528.321278765,{"$f":"BG362+BG371","v":1582.3835264129998},1673.230677689,1510.8191726750001]
["ERO","Serviço Público Total",14989.767245979001,15108.901784386999,-0.78850561151377896,-119.13453840799775,null,"Serviço Público Total",13621.153,12226.666000000001,13187.994999999999,12971.226999999999,11685.576000000001,12086.716,12699.067999999999,12744.369000000001,11761.075000000001,12129.275000000001,12319.453000000001,12339.687,11742.039000000001,12088.71,12303.951999999999,12560.467000000001,12340.129000000001,12262.653,12932.448,13063.988000000001,12776.587,13016.455999999998,13494.754000000001,13064.037,12445.91,12520.123000000001,13741.734,13309.403,12914.66,13194.352000000001,14211.187,13962.769,13750.119999999999,13541.787,14453.591,14138.544999999998,13207.594000000001,14214.341,14264.575000000001,17197.536,13257.076869775001,14202.371852443001,14889.916042326999,15161.251036219001,15722.509647722001,15132.731997375,15831.785050657998,16132.791670355002,15108.901784386999,15154.987206975999,{"$f":"BG363+BG372","v":17213.845013981001},15598.493881255003,14989.767245979001]
["ERO","Mercado Total (1+2)",950294.51238125213,961572.05099864479,-1.1728230459361111,-11277.538617392653,null,"Mercado Total (1+2)",{"$f":"SUM(I374:I381)","v":628457.59850800014},{"$f":"SUM(J374:J381)","v":673003.51150099991},717010.60143199994,731372.99721700011,642361.90868400014,696635.16150599997,734200.54070699995,790418.323525541,713344.97880583326,741770.96045300004,778372.99031800008,795326.12828699988,707497.0818027081,728353.99511100003,768150.81725900015,790369.17477770394,722725.65325500001,718307.15466300002,742016.44662138226,749322.27058999997,{"$f":"SUM(AC374:AC381)","v":699502.94078264991},747572.14257040038,798119.83088659903,809906.01635599998,748806.98379300011,768248.68928199983,801362.37197900005,826013.806232,763437.08496800018,781434.31766599999,{"$f":"SUM(AM374:AM381)","v":855540.09102000005},838034.61106599995,806388.41275499994,{"$f":"SUM(AP374:AP381)","v":764063.26766500005},872804.63022500009,917632.22653899994,752880.90811800014,826230.86214300001,872010.00033099984,899168.5590309999,830414.22449819499,863729.59106308117,925999.23896845186,943424.49823545304,866848.99090392783,921225.24140664202,984078.17011898314,1043533.727700136,961572.05099864479,1010718.5346023544,{"$f":"SUM(BG374:BG381)","v":1042198.5273623415},{"$f":"SUM(BH374:BH381)","v":1061424.2560499087},{"$f":"SUM(BI374:BI381)","v":950294.51238125213}]
["ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-7.3827000218443573E-2]
["EAC","EAC",null,null,null,null,null,{"$f":"B384","v":"EAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EAC"]
["EAC"]
["EAC"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM$8","v":"3T19"},"4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ$8","v":"4T22"},{"$f":"BA8","v":"1T23"},"2T23","3T23","4T23",{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EAC",null,null,null,null,null,null,"Valores em  "]
["EAC"]
["EAC"]
["EAC","Residencial",{"$f":"INDEX($H$386:$BZ$417,MATCH($B390,$H$386:$H$417,0),MATCH(C$12,$H$12:$BZ$12,0),1)","v":169857.843683099},{"$f":"INDEX($H$386:$CG$417,MATCH($B390,$H$386:$H$417,0),MATCH(D$12,$H$12:$CG$12,0),1)","v":165065.527274519},{"$f":"IFERROR(IF((C390/D390-1)*100<=-100,\"-\",IF((C390/D390-1)*100=0,\"-\",(C390/D390-1)*100)),\"-\")","v":2.9032811924502688},{"$f":"C390-D390","v":4792.3164085799945},null,"Residencial",83621.198000000004,86987.081000000006,94703.487999999998,96552.587,90321.226999999999,92199.251000000004,93576.200000000012,96922.176000000007,99875.22099999999,97433.10500000001,98761.234999999986,104162.349,99164.126999999993,103389.182,110192.35799999999,118591.39200000001,113278.36900000001,107787.36799999999,111658.32699999999,114912.66,109283.05399999999,111055.14600000001,124083.06899999999,121737.239,114877.821,111183.00200000001,114032.83199999999,125325.848,116870.378,120526.78,124814.921,128873.62900000002,132439.49800000002,125442.33900000001,138978.28399999999,153107.54699999999,138058.52100000001,128838.97600000001,135600.27499999999,145104.57799999998,133455.00252500002,132183.0400145,145798.45199699001,154961.57028873,144547.756164658,144523.68761659699,166133.95551138301,180603.48171587501,165065.527274519,168769.84580121899,163812.48982959701,179576.24815968901,169857.843683099]
["EAC","Comercial",49488.273362209002,53169.666879128999,-6.9238604132858983,-3681.3935169199976,null,"Comercial",43026.572,45978.023999999998,48628.474000000002,50876.537000000004,44010.239999999998,46056.737999999998,44208.298999999999,48623.188999999998,49264.697999999997,47153.311000000002,49522.736000000004,52530.700000000004,49684.75,51744.018000000011,55533.077999999994,57758.972999999998,53683.611999999994,51231.243999999999,52422.508000000002,49651.463000000003,47569.027000000002,48685.106,52618.17,52559.558000000005,49408.671000000002,50656.335000000006,48855.877,54840.890999999996,53204.626000000004,54726.930000000008,56584.309000000008,58311.1,57015.358,43904.362000000001,50460.940999999999,58827.548999999999,48728.740000000005,49937.198000000004,52777.406000000003,56867.143000000004,51811.356590638999,53296.812824929002,56808.284471013001,56922.277695363002,52648.410932843006,51763.693807221993,56016.000735501009,58409.206323633996,53169.666879128999,54647.672686275997,52863.827502104003,55611.103605096003,49488.273362209002]
["EAC","Industrial",4569.1135119189994,5628.4750866519998,-18.821466887990489,-1059.3615747330005,null,"Industrial",9920.5650000000005,10575.289000000001,11334.948,11989.005000000001,8629.7929999999997,9382.6170000000002,9651.3700000000008,9656.9079999999994,9334.375,8782.8619999999992,9441.4539999999997,9347.1419999999998,9124.1219999999994,9321.9840000000004,10050.314,9653.9869999999992,10123.025,10931.474,9583.3820000000014,8925.9590000000007,8788.6610000000001,9244.01,10461.879000000001,9925.969000000001,9578.4180000000015,10044.962,10463.633,9870.9969999999994,8532.31,8304.9719999999998,10322.482,10162.873,9189.8379999999997,8215.4490000000005,9081.3640000000014,8619.01,7376.9459999999999,7500.09,9002.3549999999996,9026.5040000000008,8239.2197863420006,8638.1910381990001,9543.080359394,9538.7445040269995,7562.0559072790002,8339.5698172619996,8075.0197850100003,6635.8211638590001,5628.4750866519998,5739.5012750320011,5699.1962214710002,5420.6871836550008,4569.1135119189994]
["EAC","Rural",10547.438553919001,11326.555096867,-6.8786717257351082,-779.11654294799882,null,"Rural",8906.4790000000012,9472.6219999999994,10344.665999999999,10183.083999999999,9669.1049999999996,9708.7459999999992,10089.867,10266.874,9970.1500000000015,10592.114,10360.898999999999,10583.998,10802.030999999999,11178.895,12065.18,11713.843999999999,11368.232,11264.603999999999,11737.698,12344.967000000001,11856.254000000001,11819.161,13167.292000000001,12677.216,12362.008000000002,12318.008,12676.502,13282.244000000001,12485.803,12966.276,13605.899000000001,13672.663,13764.708999999999,13524.874999999998,14467.843000000001,15388.131000000001,14341.506999999998,13205.954000000002,14012.004999999999,14134.942000000001,12432.468472,10437.3158757,11162.049247520001,11074.55716932,10755.107808254001,10713.633724875001,11572.142991986999,11981.700175612999,11326.555096867,11213.285651126,10944.359917065,10889.596799694,10547.438553919001]
["EAC","Iluminação Pública",10126.514800002,11313.978797672,-10.495547312801545,-1187.46399767,null,"Iluminação Pública",8689.7620000000006,8158.1639999999989,8262.26,12017.665999999999,9830.9809999999998,10226.964,11217.792000000001,15025.705000000002,8692.3689999999988,11598.51,10915.896000000001,14887.914000000001,11702.194,11468.377,12072.513000000001,12011.083999999999,12083.498,11881.944,11869.859,12347.384,12146.813,12365.876,13499.018,15173.647999999999,16666.427,14265.25,14128.131000000001,16411.387999999999,13955.89,20216.025000000001,13079.330999999998,13682.869999999999,13449.769,12667.334000000001,12025.669,11036.467999999999,9520.7740000000013,11216.671,10384.627,13013.850999999999,12921.083500000001,12159.808000000001,12143.427,11696.611000000001,11093.606416668001,11565.019749999999,11581.731,10981.971113055999,11313.978797672,11383.967439038001,11434.190753275001,11428.328374793,10126.514800002]
["EAC","Poder Público",30836.010568624999,31369.903609989997,-1.7019275800228328,-533.89304136499777,null,"Poder Público",28555.523000000001,31586.577000000001,31973.841,33405.198000000004,29305.413,29954.892999999996,27833.073,29831.635999999999,27519.632999999998,28481.392,30044.845999999998,31231.753000000001,26663.472999999998,29955.038,31872.061000000002,33558.756999999998,29264.129999999997,30734.409,31160.421000000002,32977.839,29332.538,32043.282999999999,34419.796999999999,33974.067000000003,29594.532999999999,31032.813000000002,30784.856999999996,33820.978000000003,26781.32,31764.75,34155.875,34025.959000000003,29647.998000000003,22126.665999999997,24792.618000000002,27914.616999999998,21444.982,22405.786,24920.544999999998,28820.664000000001,24626.317993518998,27246.242986403999,31334.164039457002,32748.237526644003,27242.846473522004,30350.724044869006,36576.481540825996,38708.669352046003,31369.903609989997,35632.947432674002,34702.936627112002,38910.895495992001,30836.010568624999]
["EAC","Próprio",561.00557402499999,585.89158647600004,-4.2475456254088879,-24.886012451000056,null,"Próprio",246.32400000000001,252.09800000000001,283.15100000000001,287.97300000000001,227.578,345.71199999999999,309.75599999999997,300.90100000000001,301.70100000000002,290.20600000000002,293.91899999999998,299.86400000000003,263.197,333.31900000000002,183.91299999999998,193.61799999999999,177.25400000000002,157.601,169.19399999999999,265.29599999999999,228.98500000000001,248.60499999999999,249.501,258.75699999999995,229.07399999999998,256.47200000000004,226.86599999999999,481.803,555.51499999999999,441.08300000000003,524.63499999999999,652.59900000000005,440.78200000000004,397.08300000000008,437.96000000000004,488.21800000000002,462.74599999999998,441.29200000000003,456.93300000000005,479.56100000000004,435.76479999999998,423.12995000000001,432.92326000000003,517.98410000000001,473.87311,466.860052,627.23738000000003,623.36684974499997,585.89158647600004,599.91130572700001,595.747036471,617.40355214800002,561.00557402499999]
["EAC","Serviço Público",8579.4895070110015,12883.363829769001,-33.406448654451829,-4303.8743227579998,null,"Serviço Público",3698.2559999999994,3208.3440000000001,3802.4229999999998,3824.1149999999998,3685.2240000000002,5861.2829999999994,8964.7929999999997,8666.8230000000003,8597.1370000000006,8254.19,8572.1139999999996,8323.7100000000009,12535.738000000001,10676.511,11115.489,11303.73,11108.956,12163.349999999999,11795.630000000001,13310.84,12675.815000000001,13488.530999999999,13998.088,13734.088,13086.933999999997,13601.424000000001,13442.279999999999,11936.179,11488.850999999999,11036.803,12541.8,12363.359,12324.174999999999,12147.014999999999,12386.406999999999,12438.595000000001,12378.424999999999,12487.358,13240.569,13145.063,12679.168749749999,12962.9011226,13043.699178949999,13118.085386279001,12885.643691674999,12949.640961313,13425.022413978,13508.929478637001,12883.363829769001,13353.80720177,11173.116055547,8568.1258428330002,8579.4895070110015]
["EAC","1 Mercado Cativo",284565.689560809,291343.36216107401,-2.3263521605540682,-6777.6726002650103,null,"1 Mercado Cativo",{"$f":"SUM(I390:I397)","v":186664.67899999997},{"$f":"SUM(J390:J397)","v":196218.19899999999},209333.25100000005,219136.16500000001,195679.56100000002,203736.20400000003,205851.15,219294.21200000003,213555.28399999999,212585.69000000003,217913.09899999999,231367.42999999996,219939.63199999995,228067.32399999999,243084.90600000002,254785.38500000001,241087.07599999997,236151.99399999995,240397.019,244736.40800000002,{"$f":"SUM(AC390:AC397)","v":231881.14699999997},{"$f":"SUM(AD390:AD397)","v":238949.71799999999},262496.81400000001,260040.54200000002,245803.886,243358.266,244610.978,265970.32800000004,243874.69300000006,259983.61900000006,{"$f":"SUM(AM390:AM397)","v":265629.25200000004},271745.05200000003,268272.12700000004,{"$f":"SUM(AP390:AP397)","v":238425.12300000002},262631.08599999995,287820.13500000001,252312.64099999997,246033.32499999998,260394.71499999997,280592.30599999998,256600.38241725002,257347.44181233196,280266.07955332403,290578.067670363,267209.30050489894,270672.82977413799,304007.59135868499,321453.14617246494,291343.36216107401,301340.938792862,{"$f":"SUM(BG390:BG397)","v":291225.863942642},{"$f":"SUM(BH390:BH397)","v":311022.38901390007},{"$f":"SUM(BI390:BI397)","v":284565.689560809}]
["EAC","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EAC","Comercial Livre",19202.630068851504,16894.100382386197,13.664709183758506,2308.5296864653064,null,"Comercial Livre",372.76900000000001,532.21100000000001,433.05200000000002,552.62400000000002,2299.9090000000001,2754.5509999999999,2624.7719999999999,2741.5010000000002,2556.7889999999998,2754.0809999999997,2734.3469999999998,2986.3990000000003,2681.1459999999997,2945.4560000000001,3061.7629999999999,3417.1059999999998,3198.1120000000001,3258.4679999999998,4913.6044729999994,8601.4806279999957,8429.4527210000015,8892.4907950000052,8836.6836640000001,9191.6285190000017,8785.4164649999984,8783.7815200000041,9024.4273489999996,9538.8785090000038,9213.0488050000004,9985.8643870000014,8774.0802230000008,10291.691564000001,8529.9641000000011,6524.6128679999993,9355.4725689999977,10491.256623000001,9331.4213949999994,10202.373581,11158.742291999999,12003.907848000001,11449.484179000001,11384.008818999999,11571.41228,12286.228636,12115.677,13696.405999999999,15894.734,16868.564000000002,16894.100382386197,17140.3893762429,17365.455829043796,19920.191818000003,19202.630068851504]
["EAC","Industrial Livre",8569.3194515088999,6572.8144251085005,30.375192379898074,1996.5050264003994,null,"Industrial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1280.8975399999999,0,1787.0930900000003,2683.8053439999999,3235.6271069999998,2812.430069,2732.406129,3237.6841590000004,3130.0707819999998,2557.996533,2703.8755489999999,3194.0525629999997,3214.769209,2833.8987750000001,2962.6349999999998,3121.9549999999999,4403.7880000000005,5933.3229999999994,6572.8144251085005,7587.8483898764998,7833.493172834701,7808.0045019999998,8569.3194515088999]
["EAC","Rural Livre",176.566,105.548,67.285026717701896,71.018000000000001,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105.548,187.505,222.17000000000002,193.90800000000002,176.566]
["EAC","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["EAC","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0",0,0,0,0,0]
["EAC","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EAC","Serviço Público Livre",4519.2629999999999,0,"-",4519.2629999999999,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3505.8894545833,4977.0060000000003,4519.2629999999999]
["EAC","2 Mercado Livre (TUSD)",32467.7785203604,23572.462807494696,37.736047291747134,8895.315712865704,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I399:I406)","v":372.76900000000001},{"$f":"SUM(J399:J406)","v":532.21100000000001},433.05200000000002,552.62400000000002,2299.9090000000001,2754.5509999999999,2624.7719999999999,2741.5010000000002,2556.7889999999998,2754.0809999999997,2734.3469999999998,2986.3990000000003,2681.1459999999997,2945.4560000000001,3061.7629999999999,3417.1059999999998,3198.1120000000001,3258.4679999999998,4913.6044729999994,8601.4806279999957,{"$f":"SUM(AC399:AC406)","v":8429.4527210000015},8892.4907950000052,8836.6836640000001,9191.6285190000017,8785.4164649999984,8783.7815200000041,9024.4273489999996,9538.8785090000038,9213.0488050000004,9985.8643870000014,{"$f":"SUM(AM399:AM406)","v":10054.977763000001},10291.691564000001,10317.057190000001,{"$f":"SUM(AP399:AP406)","v":9208.4182119999987},12591.099675999998,13303.686692000001,12063.827524,13440.05774,14288.813073999998,14561.904381,14153.359728000001,14578.061381999998,14786.181489000001,15120.127410999999,15078.312,16818.360999999997,20298.522000000001,22801.887000000002,23572.462807494696,24915.742766119401,{"$f":"SUM(BG399:BG406)","v":28927.008456461794},{"$f":"SUM(BH399:BH406)","v":32899.11032},{"$f":"SUM(BI399:BI406)","v":32467.7785203604}]
["EAC","Residencial Total",169857.843683099,165065.527274519,2.9032811924502688,4792.3164085799945,null,"Residencial Total",{"$f":"I390+I399","v":83621.198000000004},{"$f":"J390+J399","v":86987.081000000006},94703.487999999998,96552.587,90321.226999999999,92199.251000000004,93576.200000000012,96922.176000000007,99875.22099999999,97433.10500000001,98761.234999999986,104162.349,99164.126999999993,103389.182,110192.35799999999,118591.39200000001,113278.36900000001,107787.36799999999,111658.32699999999,114912.66,{"$f":"AC390+AC399","v":109283.05399999999},111055.14600000001,124083.06899999999,121737.239,114877.821,111183.00200000001,114032.83199999999,125325.848,116870.378,120526.78,{"$f":"AM390+AM399","v":124814.921},128873.62900000002,{"$f":"AO390+AO399","v":132439.49800000002},125442.33900000001,138978.28399999999,153107.54699999999,138058.52100000001,128838.97600000001,{"$f":"AU390+AU399","v":135600.27499999999},145104.57799999998,133455.00252500002,132183.0400145,145798.45199699001,{"$f":"AZ390+AZ399","v":154961.57028873},144547.756164658,144523.68761659699,166133.95551138301,180603.48171587501,{"$f":"BE390+BE399","v":165065.527274519},168769.84580121899,{"$f":"BG390+BG399","v":163812.48982959701},{"$f":"BH390+BH399","v":179576.24815968901},{"$f":"BI390+BI399","v":169857.843683099}]
["EAC","Comercial Total",68690.903431060506,70063.767261515197,-1.9594490620671756,-1372.8638304546912,null,"Comercial Total",{"$f":"I391+I400","v":43399.341},46510.235000000001,49061.526000000005,51429.161000000007,46310.148999999998,48811.288999999997,46833.070999999996,51364.69,51821.486999999994,49907.392,52257.083000000006,55517.099000000002,52365.896000000001,54689.474000000009,58594.840999999993,61176.078999999998,56881.723999999995,54489.712,57336.112473000001,58252.943628000001,55998.479721000003,57577.596795000005,61454.853663999995,61751.18651900001,58194.087465000004,59440.11652000001,57880.304348999998,64379.769508999998,62417.674805000002,64712.794387000009,65358.389223000006,68602.791563999999,65545.322100000005,{"$f":"AP391+AP400","v":50428.974867999998},59816.413568999997,69318.805622999993,58060.161395000003,60139.571581000004,63936.148291999998,68871.050847999999,63260.840769638999,64680.821643928997,68379.696751013005,{"$f":"AZ391+AZ400","v":69208.506331362994},64764.087932843002,65460.099807221995,71910.734735501013,75277.770323634002,70063.767261515197,71788.062062518904,{"$f":"BG391+BG400","v":70229.283331147803},75531.295423096002,68690.903431060506]
["EAC","Industrial Total",13138.432963427898,12201.2895117605,7.6806918708396399,937.14345166739804,null,"Industrial Total",9920.5650000000005,10575.289000000001,11334.948,11989.005000000001,8629.7929999999997,9382.6170000000002,9651.3700000000008,9656.9079999999994,9334.375,8782.8619999999992,9441.4539999999997,9347.1419999999998,9124.1219999999994,9321.9840000000004,10050.314,9653.9869999999992,10123.025,10931.474,9583.3820000000014,8925.9590000000007,8788.6610000000001,9244.01,10461.879000000001,9925.969000000001,9578.4180000000015,10044.962,10463.633,9870.9969999999994,8532.31,8304.9719999999998,11603.37954,10162.873,10976.93109,10899.254344000001,12316.991107000002,11431.440069,10109.352128999999,10737.774159000001,12132.425781999998,11584.500533,10943.095335342001,11832.243601198999,12757.849568394,{"$f":"AZ392+AZ401","v":12372.643279026999},10524.690907279,11461.524817261999,12478.807785010002,12569.144163859,12201.2895117605,13327.349664908501,{"$f":"BG392+BG401","v":13532.6893943057},13228.691685655001,13138.432963427898]
["EAC","Rural Total",10724.004553919001,11432.103096867,-6.1939481908806044,-708.09854294799879,null,"Rural Total",8906.4790000000012,9472.6219999999994,10344.665999999999,10183.083999999999,9669.1049999999996,9708.7459999999992,10089.867,10266.874,9970.1500000000015,10592.114,10360.898999999999,10583.998,10802.030999999999,11178.895,12065.18,11713.843999999999,11368.232,11264.603999999999,11737.698,12344.967000000001,11856.254000000001,11819.161,13167.292000000001,12677.216,12362.008000000002,12318.008,12676.502,13282.244000000001,12485.803,12966.276,13605.899000000001,13672.663,13764.708999999999,13524.874999999998,14467.843000000001,15388.131000000001,14341.506999999998,13205.954000000002,14012.004999999999,14134.942000000001,12432.468472,10437.3158757,11162.049247520001,{"$f":"AZ393+AZ402","v":11074.55716932},10755.107808254001,10713.633724875001,11572.142991986999,11981.700175612999,11432.103096867,11400.790651125999,{"$f":"BG393+BG402","v":11166.529917065},11083.504799693999,10724.004553919001]
["EAC","Iluminação Pública Total",10126.514800002,11313.978797672,-10.495547312801545,-1187.46399767,null,"Iluminação Pública Total",8689.7620000000006,8158.1639999999989,8262.26,12017.665999999999,9830.9809999999998,10226.964,11217.792000000001,15025.705000000002,8692.3689999999988,11598.51,10915.896000000001,14887.914000000001,11702.194,11468.377,12072.513000000001,12011.083999999999,12083.498,11881.944,11869.859,12347.384,12146.813,12365.876,13499.018,15173.647999999999,16666.427,14265.25,14128.131000000001,16411.387999999999,13955.89,20216.025000000001,13079.330999999998,13682.869999999999,13449.769,12667.334000000001,12025.669,11036.467999999999,9520.7740000000013,11216.671,10384.627,13013.850999999999,12921.083500000001,12159.808000000001,12143.427,{"$f":"AZ394+AZ403","v":11696.611000000001},11093.606416668001,11565.019749999999,11581.731,10981.971113055999,11313.978797672,11383.967439038001,{"$f":"BG394+BG403","v":11434.190753275001},11428.328374793,10126.514800002]
["EAC","Poder Público Total",30836.010568624999,31369.903609989997,-1.7019275800228328,-533.89304136499777,null,"Poder Público Total",28555.523000000001,31586.577000000001,31973.841,33405.198000000004,29305.413,29954.892999999996,27833.073,29831.635999999999,27519.632999999998,28481.392,30044.845999999998,31231.753000000001,26663.472999999998,29955.038,31872.061000000002,33558.756999999998,29264.129999999997,30734.409,31160.421000000002,32977.839,29332.538,32043.282999999999,34419.796999999999,33974.067000000003,29594.532999999999,31032.813000000002,30784.856999999996,33820.978000000003,26781.32,31764.75,34155.875,34025.959000000003,29647.998000000003,22126.665999999997,24792.618000000002,27914.616999999998,21444.982,22405.786,24920.544999999998,28820.664000000001,24626.317993518998,27246.242986403999,31334.164039457002,{"$f":"AZ395+AZ404","v":32748.237526644003},27242.846473522004,30350.724044869006,36576.481540825996,38708.669352046003,31369.903609989997,35632.947432674002,{"$f":"BG395+BG404","v":34702.936627112002},38910.895495992001,30836.010568624999]
["EAC","Próprio Total",561.00557402499999,585.89158647600004,-4.2475456254088879,-24.886012451000056,null,"Próprio Total",246.32400000000001,252.09800000000001,283.15100000000001,287.97300000000001,227.578,345.71199999999999,309.75599999999997,300.90100000000001,301.70100000000002,290.20600000000002,293.91899999999998,299.86400000000003,263.197,333.31900000000002,183.91299999999998,193.61799999999999,177.25400000000002,157.601,169.19399999999999,265.29599999999999,228.98500000000001,248.60499999999999,249.501,258.75699999999995,229.07399999999998,256.47200000000004,226.86599999999999,481.803,555.51499999999999,441.08300000000003,524.63499999999999,652.59900000000005,440.78200000000004,397.08300000000008,437.96000000000004,488.21800000000002,462.74599999999998,441.29200000000003,456.93300000000005,479.56100000000004,435.76479999999998,423.12995000000001,432.92326000000003,{"$f":"AZ396+AZ405","v":517.98410000000001},473.87311,466.860052,627.23738000000003,623.36684974499997,585.89158647600004,599.91130572700001,{"$f":"BG396+BG405","v":595.747036471},617.40355214800002,561.00557402499999]
["EAC","Serviço Público Total",13098.752507011002,12883.363829769001,1.6718357106729531,215.38867724200099,null,"Serviço Público Total",3698.2559999999994,3208.3440000000001,3802.4229999999998,3824.1149999999998,3685.2240000000002,5861.2829999999994,8964.7929999999997,8666.8230000000003,8597.1370000000006,8254.19,8572.1139999999996,8323.7100000000009,12535.738000000001,10676.511,11115.489,11303.73,11108.956,12163.349999999999,11795.630000000001,13310.84,12675.815000000001,13488.530999999999,13998.088,13734.088,13086.933999999997,13601.424000000001,13442.279999999999,11936.179,11488.850999999999,11036.803,12541.8,12363.359,12324.174999999999,12147.014999999999,12386.406999999999,12438.595000000001,12378.424999999999,12487.358,13240.569,13145.063,12679.168749749999,12962.9011226,13043.699178949999,{"$f":"AZ397+AZ406","v":13118.085386279001},12885.643691674999,12949.640961313,13425.022413978,13508.929478637001,12883.363829769001,13353.80720177,{"$f":"BG397+BG406","v":14679.005510130301},13545.131842833001,13098.752507011002]
["EAC","Mercado Total (1+2)",317033.46808116941,314915.82496856869,0.67244734773557191,2117.6431126007228,null,"Mercado Total (1+2)",{"$f":"SUM(I408:I415)","v":187037.44799999995},{"$f":"SUM(J408:J415)","v":196750.40999999997},209766.30300000001,219688.78900000002,197979.47,206490.755,208475.92199999999,222035.71300000002,216112.07299999997,215339.77100000001,220647.446,234353.82899999997,222620.77799999996,231012.78,246146.66899999999,258202.49100000004,244285.18799999997,239410.46199999994,245310.62347300001,253337.88862800002,{"$f":"SUM(AC408:AC415)","v":240310.59972099998},247842.20879500001,271333.49766399997,269232.17051900004,254589.30246499999,252142.04752000002,253635.40534899998,275509.20650900004,253087.74180500003,269969.48338700004,{"$f":"SUM(AM408:AM415)","v":275684.22976299998},282036.743564,278589.18419,{"$f":"SUM(AP408:AP415)","v":247633.54121200001},275222.18567600002,301123.82169199991,264376.46852400003,259473.38274,274683.52807399997,295154.21038100001,270753.74214525003,271925.50319433201,295052.26104232401,305698.19508136297,282287.61250489898,287491.19077413791,324306.11335868499,344255.03317246499,314915.82496856869,326256.68155898136,{"$f":"SUM(BG408:BG415)","v":320152.87239910377},{"$f":"SUM(BH408:BH415)","v":343921.49933389999},{"$f":"SUM(BI408:BI415)","v":317033.46808116941}]
["EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-8.8050999998813495E-2,-6.2893000023905188E-2]
["EAC","Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]

{"sheet":"Energy Market","index":21,"n_rows":419,"n_cols":61,"rows_kept":419,"cut":false,"hidden":false,"merged":[]}
[null,null,"Energy Market"]
[]
[]
[]
[null,"Comparison Periof for this sheet --->",{"$f":"IF(C2=\"\",PerAtual,C2)","v":"1Q25"},{"$f":"IF(D2=\"\",PerAnterior,D2)","v":"1Q24"}]
[]
[]
["Company","MWh","2Q23","2Q22","Var (%)","Var (MWh)",null,null,"1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Consolidated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":45785}]
["Consolidated","Consolidated",null,null,null,null,null,"Consolidated",{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020",{"$f":"20&RIGHT(AQ12,2)","v":"2020"},"2020","2021","2021","2021","2021","2022","2022","2022","2022","2023",{"$f":"20&RIGHT(BB12,2)","v":"2023"},"2023","2023","2024","2024",{"$f":"20&RIGHT(BG12,2)","v":"2024"},{"$f":"20&RIGHT(BH12,2)","v":"2024"},{"$f":"20&RIGHT(BI12,2)","v":"2025"}]
["Consolidated"]
["Consolidated"," ",{"$f":"$C$5","v":"1Q25"},{"$f":"$D$5","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},{"$f":"J$8","v":"2Q12"},"3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23",{"$f":"BB$8","v":"2Q23"},{"$f":"BC$8","v":"3Q23"},"4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Consolidated",null,null,null,null,null,null,"Valores em  "]
["Consolidated"]
["Consolidated"]
["Consolidated","Residential",{"$f":"INDEX($H$12:$CH$42,MATCH($B16,$H$12:$H$42,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":4540772.8062397912},4408344.8118620496,{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":3.0040298576781588},{"$f":"C16-D16","v":132427.99437774159},null,"Residential",{"$f":"Mercado!I16","v":2292754.5480000004},{"$f":"Mercado!J16","v":2315515.1410000003},{"$f":"Mercado!K16","v":2319184.2069999999},{"$f":"Mercado!L16","v":2560653.7879999997},{"$f":"Mercado!M16","v":2558141.7280000001},{"$f":"Mercado!N16","v":2525453.841},{"$f":"Mercado!O16","v":2472599.1090000002},{"$f":"Mercado!P16","v":2720023.1300000004},{"$f":"Mercado!Q16","v":2778216.4356699996},{"$f":"Mercado!R16","v":2696298.5343300002},{"$f":"Mercado!S16","v":2667918.6839999999},{"$f":"Mercado!T16","v":2954563.8909999998},{"$f":"Mercado!U16","v":2949380.5070000002},{"$f":"Mercado!V16","v":2772685.0750000002},{"$f":"Mercado!W16","v":2729641.2379999999},{"$f":"Mercado!X16","v":3022811.5309999995},{"$f":"Mercado!Y16","v":3028251.1},{"$f":"Mercado!Z16","v":2897765.2909999997},{"$f":"Mercado!AA16","v":2771665.2810000004},{"$f":"Mercado!AB16","v":2986506.4720000001},{"$f":"Mercado!AC16","v":3048910.8449999997},{"$f":"Mercado!AD16","v":3014475.4350000001},{"$f":"Mercado!AE16","v":2923688.1420000005},{"$f":"Mercado!AF16","v":3179977.7280000001},{"$f":"Mercado!AG16","v":3190616.3639999996},{"$f":"Mercado!AH16","v":3081058.5690000001},{"$f":"Mercado!AI16","v":2914224.8479999998},{"$f":"Mercado!AJ16","v":3280071.8319999999},{"$f":"Mercado!AK16","v":3392352.5129999998},{"$f":"Mercado!AL16","v":3222843.5669999998},{"$f":"Mercado!AM16","v":3152873.5379999997},{"$f":"Mercado!AN16","v":3499418.392},{"$f":"Mercado!AO16","v":3557342.8290000004},{"$f":"Mercado!AP16","v":3379873.7270000004},{"$f":"Mercado!AQ16","v":3338555.3990000002},{"$f":"Mercado!AR16","v":3928129.202},{"$f":"Mercado!AS16","v":3596034.1660000002},{"$f":"Mercado!AT16","v":3539501.4109999998},{"$f":"Mercado!AU16","v":3388120.32},{"$f":"Mercado!AV16","v":3721208.0039999997},{"$f":"Mercado!AW16","v":3753539.5486280466},{"$f":"Mercado!AX16","v":3510772.0530865118},{"$f":"Mercado!AY16","v":3462201.5958834141},{"$f":"Mercado!AZ16","v":3821921.8002084177},{"$f":"Mercado!BA16","v":3749336.7486837269},{"$f":"Mercado!BB16","v":3721765.9311777647},{"$f":"Mercado!BC16","v":3716051.9645583602},{"$f":"Mercado!BD16","v":4473807.9901171746},{"$f":"Mercado!BE16","v":4408344.8118620496},{"$f":"Mercado!BF16","v":4300045.9932693755},{"$f":"Mercado!BG16","v":3980445.784931527},{"$f":"Mercado!BH16","v":4624967.0765220178},{"$f":"Mercado!BI16","v":4540772.8062397912}]
["Consolidated","Commercial",1196878.4584927051,1368601.3631889701,-12.547328193224539,-171722.904696265,null,"Commercial",{"$f":"Mercado!I17","v":1371535.49129},{"$f":"Mercado!J17","v":1348125.5805899997},{"$f":"Mercado!K17","v":1345430.8319999999},{"$f":"Mercado!L17","v":1461161.0310000002},{"$f":"Mercado!M17","v":1456111.736},{"$f":"Mercado!N17","v":1439560.7389999998},{"$f":"Mercado!O17","v":1398471.5119999999},{"$f":"Mercado!P17","v":1529014.86},{"$f":"Mercado!Q17","v":1565443.6339999998},{"$f":"Mercado!R17","v":1524551.8570000001},{"$f":"Mercado!S17","v":1508894.781},{"$f":"Mercado!T17","v":1667641.3860000002},{"$f":"Mercado!U17","v":1645083.7420000003},{"$f":"Mercado!V17","v":1575475.173},{"$f":"Mercado!W17","v":1551093.6030000001},{"$f":"Mercado!X17","v":1666427.2580000001},{"$f":"Mercado!Y17","v":1640749.9480000001},{"$f":"Mercado!Z17","v":1561047.09},{"$f":"Mercado!AA17","v":1467615.6209999998},{"$f":"Mercado!AB17","v":1530297.7750000001},{"$f":"Mercado!AC17","v":1577363.5390000003},{"$f":"Mercado!AD17","v":1530136.3669999999},{"$f":"Mercado!AE17","v":1471201.183},{"$f":"Mercado!AF17","v":1565554.9449999998},{"$f":"Mercado!AG17","v":1580238.054},{"$f":"Mercado!AH17","v":1533052.7620000001},{"$f":"Mercado!AI17","v":1452586.6109999998},{"$f":"Mercado!AJ17","v":1598432.787},{"$f":"Mercado!AK17","v":1641569.5730000001},{"$f":"Mercado!AL17","v":1578881.8019999997},{"$f":"Mercado!AM17","v":1526363.9850000001},{"$f":"Mercado!AN17","v":1634871.8430000001},{"$f":"Mercado!AO17","v":1621645.6530000002},{"$f":"Mercado!AP17","v":1269273.7139999999},{"$f":"Mercado!AQ17","v":1317847.4630000002},{"$f":"Mercado!AR17","v":1542001.1379999998},{"$f":"Mercado!AS17","v":1410825.5490000001},{"$f":"Mercado!AT17","v":1351080.6570000001},{"$f":"Mercado!AU17","v":1327179.7069999999},{"$f":"Mercado!AV17","v":1454615.7560000001},{"$f":"Mercado!AW17","v":1452263.4918959984},{"$f":"Mercado!AX17","v":1374978.1454912941},{"$f":"Mercado!AY17","v":1325228.0490560001},{"$f":"Mercado!AZ17","v":1385319.7846701827},{"$f":"Mercado!BA17","v":1359786.5725406739},{"$f":"Mercado!BB17","v":1337247.2584512217},{"$f":"Mercado!BC17","v":1273615.9938739291},{"$f":"Mercado!BD17","v":1430221.2059967581},{"$f":"Mercado!BE17","v":1368601.3631889701},{"$f":"Mercado!BF17","v":1339693.3030139201},{"$f":"Mercado!BG17","v":1187522.5697819442},{"$f":"Mercado!BH17","v":1289654.986065377},{"$f":"Mercado!BI17","v":1196878.4584927051}]
["Consolidated","Industrial",255807.268257822,340941.69318568695,-24.970376644870541,-85134.424927864951,null,"Industrial",{"$f":"Mercado!I18","v":1037707.6319299999},{"$f":"Mercado!J18","v":1059159.35919},{"$f":"Mercado!K18","v":1083391.122},{"$f":"Mercado!L18","v":1021178.6189999999},{"$f":"Mercado!M18","v":998002.57099999988},{"$f":"Mercado!N18","v":1034603.232},{"$f":"Mercado!O18","v":1092846.8589999999},{"$f":"Mercado!P18","v":1098146.0099999998},{"$f":"Mercado!Q18","v":1073691.96},{"$f":"Mercado!R18","v":1129711.2779999999},{"$f":"Mercado!S18","v":1185988.531},{"$f":"Mercado!T18","v":1159350.101},{"$f":"Mercado!U18","v":1067555.331},{"$f":"Mercado!V18","v":1048658.112},{"$f":"Mercado!W18","v":1028335.9500000001},{"$f":"Mercado!X18","v":961779.34399999981},{"$f":"Mercado!Y18","v":906383.46600000001},{"$f":"Mercado!Z18","v":900978.01100000017},{"$f":"Mercado!AA18","v":846433.57099999988},{"$f":"Mercado!AB18","v":742194.14500000002},{"$f":"Mercado!AC18","v":678754.58499999996},{"$f":"Mercado!AD18","v":676244.91100000008},{"$f":"Mercado!AE18","v":673831.549},{"$f":"Mercado!AF18","v":651811.55200000003},{"$f":"Mercado!AG18","v":634983.11300000001},{"$f":"Mercado!AH18","v":635186.04500000016},{"$f":"Mercado!AI18","v":643573.62100000004},{"$f":"Mercado!AJ18","v":634017.61899999995},{"$f":"Mercado!AK18","v":614052.62600000005},{"$f":"Mercado!AL18","v":599732.58600000001},{"$f":"Mercado!AM18","v":604657.86700000009},{"$f":"Mercado!AN18","v":591117.82200000004},{"$f":"Mercado!AO18","v":553914.57399999991},{"$f":"Mercado!AP18","v":505768.00199999998},{"$f":"Mercado!AQ18","v":580665.12799999991},{"$f":"Mercado!AR18","v":567977.29399999999},{"$f":"Mercado!AS18","v":479809.18900000001},{"$f":"Mercado!AT18","v":497152.75900000002},{"$f":"Mercado!AU18","v":517114.52299999999},{"$f":"Mercado!AV18","v":492084.7209999999},{"$f":"Mercado!AW18","v":459188.85663072293},{"$f":"Mercado!AX18","v":492502.19956482894},{"$f":"Mercado!AY18","v":502365.46702049999},{"$f":"Mercado!AZ18","v":465815.96214696998},{"$f":"Mercado!BA18","v":428121.17905028607},{"$f":"Mercado!BB18","v":455019.57485906198},{"$f":"Mercado!BC18","v":441358.97562896303},{"$f":"Mercado!BD18","v":400837.13266382297},{"$f":"Mercado!BE18","v":340941.69318568695},{"$f":"Mercado!BF18","v":339290.091997032},{"$f":"Mercado!BG18","v":333722.738351623},{"$f":"Mercado!BH18","v":308407.78566150303},{"$f":"Mercado!BI18","v":255807.268257822}]
["Consolidated","Rural",760461.20059392904,824938.33779130003,-7.8159947530142553,-64477.13719737099,null,"Rural",{"$f":"Mercado!I19","v":576343.31400000001},{"$f":"Mercado!J19","v":577320.60899999994},{"$f":"Mercado!K19","v":685798.67599999998},{"$f":"Mercado!L19","v":657785.70200000005},{"$f":"Mercado!M19","v":640693.53099999984},{"$f":"Mercado!N19","v":605293.65299999993},{"$f":"Mercado!O19","v":713363.85499999986},{"$f":"Mercado!P19","v":656317.61100000003},{"$f":"Mercado!Q19","v":658430.28100000008},{"$f":"Mercado!R19","v":636014.9169999999},{"$f":"Mercado!S19","v":755704.25200000009},{"$f":"Mercado!T19","v":736277.61100000003},{"$f":"Mercado!U19","v":690011.61199999996},{"$f":"Mercado!V19","v":646932.07700000016},{"$f":"Mercado!W19","v":781814.14500000014},{"$f":"Mercado!X19","v":758628.26400000008},{"$f":"Mercado!Y19","v":679163.38899999997},{"$f":"Mercado!Z19","v":712262.50199999998},{"$f":"Mercado!AA19","v":821628.82999999984},{"$f":"Mercado!AB19","v":736932.89800000004},{"$f":"Mercado!AC19","v":730900.63199999998},{"$f":"Mercado!AD19","v":738204.84100000001},{"$f":"Mercado!AE19","v":860547.89400000009},{"$f":"Mercado!AF19","v":811518.03799999994},{"$f":"Mercado!AG19","v":761775.19900000014},{"$f":"Mercado!AH19","v":779621.46499999997},{"$f":"Mercado!AI19","v":918401.96400000004},{"$f":"Mercado!AJ19","v":832177.59600000002},{"$f":"Mercado!AK19","v":804402.63099999994},{"$f":"Mercado!AL19","v":789715.29399999999},{"$f":"Mercado!AM19","v":930339.6},{"$f":"Mercado!AN19","v":898918.55199999991},{"$f":"Mercado!AO19","v":846445.20100000012},{"$f":"Mercado!AP19","v":840565.51099999994},{"$f":"Mercado!AQ19","v":1013784.3489999999},{"$f":"Mercado!AR19","v":1026235.493},{"$f":"Mercado!AS19","v":867059.11499999999},{"$f":"Mercado!AT19","v":871002.06500000006},{"$f":"Mercado!AU19","v":1005620.868},{"$f":"Mercado!AV19","v":924714.38100000017},{"$f":"Mercado!AW19","v":811839.30634280306},{"$f":"Mercado!AX19","v":770956.15346453211},{"$f":"Mercado!AY19","v":922544.72512719803},{"$f":"Mercado!AZ19","v":849209.15029306104},{"$f":"Mercado!BA19","v":746909.56125272391},{"$f":"Mercado!BB19","v":741214.71943625808},{"$f":"Mercado!BC19","v":892189.92685841303},{"$f":"Mercado!BD19","v":956227.0828314051},{"$f":"Mercado!BE19","v":824938.33779130003},{"$f":"Mercado!BF19","v":802544.8787941559},{"$f":"Mercado!BG19","v":921084.4455591389},{"$f":"Mercado!BH19","v":901712.52490374795},{"$f":"Mercado!BI19","v":760461.20059392904}]
["Consolidated","Street Lighting",357733.68108120997,375564.18556511006,-4.7476583681882794,-17830.504483900091,null,"Street Lighting",{"$f":"Mercado!I20","v":322337.87199999997},{"$f":"Mercado!J20","v":328859.48},{"$f":"Mercado!K20","v":343370.41099999996},{"$f":"Mercado!L20","v":345745.05599999998},{"$f":"Mercado!M20","v":340717.74},{"$f":"Mercado!N20","v":356203.61099999998},{"$f":"Mercado!O20","v":369051.565},{"$f":"Mercado!P20","v":369002.31600000005},{"$f":"Mercado!Q20","v":360430.78900000005},{"$f":"Mercado!R20","v":371279.86299999995},{"$f":"Mercado!S20","v":374432.45499999996},{"$f":"Mercado!T20","v":382047.41699999996},{"$f":"Mercado!U20","v":377086.25699999998},{"$f":"Mercado!V20","v":386253.36899999995},{"$f":"Mercado!W20","v":412137.359},{"$f":"Mercado!X20","v":393709.13400000002},{"$f":"Mercado!Y20","v":390005.15600000008},{"$f":"Mercado!Z20","v":393559.16200000001},{"$f":"Mercado!AA20","v":398874.516},{"$f":"Mercado!AB20","v":407536.44500000001},{"$f":"Mercado!AC20","v":433178.02500000002},{"$f":"Mercado!AD20","v":409256.75899999996},{"$f":"Mercado!AE20","v":408840.77599999995},{"$f":"Mercado!AF20","v":431439.41700000002},{"$f":"Mercado!AG20","v":430952.69500000001},{"$f":"Mercado!AH20","v":428871.8},{"$f":"Mercado!AI20","v":435205.44999999995},{"$f":"Mercado!AJ20","v":460151.15299999999},{"$f":"Mercado!AK20","v":423050.62500000006},{"$f":"Mercado!AL20","v":435839.52800000005},{"$f":"Mercado!AM20","v":442859.37200000003},{"$f":"Mercado!AN20","v":433209.45399999997},{"$f":"Mercado!AO20","v":418095.02499999997},{"$f":"Mercado!AP20","v":419342.897},{"$f":"Mercado!AQ20","v":441250.38300000003},{"$f":"Mercado!AR20","v":422145.64400000003},{"$f":"Mercado!AS20","v":479747.59700000001},{"$f":"Mercado!AT20","v":428833.07700000005},{"$f":"Mercado!AU20","v":420626.46900000004},{"$f":"Mercado!AV20","v":419449.00400000002},{"$f":"Mercado!AW20","v":412968.18410080008},{"$f":"Mercado!AX20","v":415757.57296710997},{"$f":"Mercado!AY20","v":415162.60399459006},{"$f":"Mercado!AZ20","v":428252.9103415499},{"$f":"Mercado!BA20","v":393392.20070713997},{"$f":"Mercado!BB20","v":399450.23114048201},{"$f":"Mercado!BC20","v":394312.39694512205},{"$f":"Mercado!BD20","v":390321.86935055291},{"$f":"Mercado!BE20","v":375564.18556511006},{"$f":"Mercado!BF20","v":374141.10282264801},{"$f":"Mercado!BG20","v":370467.17574114201},{"$f":"Mercado!BH20","v":369995.24234106397},{"$f":"Mercado!BI20","v":357733.68108120997}]
["Consolidated","Public Power",481370.39534878201,495464.57645249087,-2.8446395107845412,-14094.181103708863,null,"Public Power",{"$f":"Mercado!I21","v":347361.77199000004},{"$f":"Mercado!J21","v":377765.35800000001},{"$f":"Mercado!K21","v":354787.13099999999},{"$f":"Mercado!L21","v":402083.16399999993},{"$f":"Mercado!M21","v":364611.49099999998},{"$f":"Mercado!N21","v":393004.772},{"$f":"Mercado!O21","v":369739.01999999996},{"$f":"Mercado!P21","v":409927.78899999999},{"$f":"Mercado!Q21","v":375416.19899999996},{"$f":"Mercado!R21","v":399804.07900000003},{"$f":"Mercado!S21","v":391483.61200000002},{"$f":"Mercado!T21","v":455600.15899999999},{"$f":"Mercado!U21","v":394722.71399999998},{"$f":"Mercado!V21","v":417963.59999999992},{"$f":"Mercado!W21","v":405078.99999999994},{"$f":"Mercado!X21","v":458000.163},{"$f":"Mercado!Y21","v":399477.25399999996},{"$f":"Mercado!Z21","v":426844.91899999994},{"$f":"Mercado!AA21","v":394089.864},{"$f":"Mercado!AB21","v":422513.73699999996},{"$f":"Mercado!AC21","v":398597.62400000007},{"$f":"Mercado!AD21","v":440604.522},{"$f":"Mercado!AE21","v":411222.55300000007},{"$f":"Mercado!AF21","v":452675.66100000002},{"$f":"Mercado!AG21","v":400141.87800000003},{"$f":"Mercado!AH21","v":433261.36900000001},{"$f":"Mercado!AI21","v":400922.29599999997},{"$f":"Mercado!AJ21","v":466836.40800000005},{"$f":"Mercado!AK21","v":416658.64799999999},{"$f":"Mercado!AL21","v":459247.18899999995},{"$f":"Mercado!AM21","v":429294.00199999998},{"$f":"Mercado!AN21","v":494764.68500000006},{"$f":"Mercado!AO21","v":425812.19500000001},{"$f":"Mercado!AP21","v":318228.89100000006},{"$f":"Mercado!AQ21","v":319242.408},{"$f":"Mercado!AR21","v":389877.45799999998},{"$f":"Mercado!AS21","v":345731.13899999997},{"$f":"Mercado!AT21","v":342895.12599999999},{"$f":"Mercado!AU21","v":350724.511},{"$f":"Mercado!AV21","v":440141.49400000001},{"$f":"Mercado!AW21","v":402188.09546344104},{"$f":"Mercado!AX21","v":438873.94879112102},{"$f":"Mercado!AY21","v":413025.06745937897},{"$f":"Mercado!AZ21","v":472417.98881492397},{"$f":"Mercado!BA21","v":418364.76182700094},{"$f":"Mercado!BB21","v":473591.68009544699},{"$f":"Mercado!BC21","v":465580.32260143204},{"$f":"Mercado!BD21","v":576405.521677688},{"$f":"Mercado!BE21","v":495464.57645249087},{"$f":"Mercado!BF21","v":544405.79996998701},{"$f":"Mercado!BG21","v":481859.94944790198},{"$f":"Mercado!BH21","v":582406.70354320703},{"$f":"Mercado!BI21","v":481370.39534878201}]
["Consolidated","Own",12047.505799238999,12164.36399774,-0.9606601588271424,-116.85819850100052,null,"Own",{"$f":"Mercado!I22","v":9950.1239999999998},{"$f":"Mercado!J22","v":9522.7049999999999},{"$f":"Mercado!K22","v":9341.3320000000003},{"$f":"Mercado!L22","v":10389.556},{"$f":"Mercado!M22","v":10249.214},{"$f":"Mercado!N22","v":10063.965},{"$f":"Mercado!O22","v":9648.4499999999989},{"$f":"Mercado!P22","v":10501.379000000001},{"$f":"Mercado!Q22","v":10450.812000000002},{"$f":"Mercado!R22","v":10186.761999999999},{"$f":"Mercado!S22","v":9688.8689999999988},{"$f":"Mercado!T22","v":10825.188999999998},{"$f":"Mercado!U22","v":10418.307000000001},{"$f":"Mercado!V22","v":9879.1540000000005},{"$f":"Mercado!W22","v":10875.991},{"$f":"Mercado!X22","v":11909.626},{"$f":"Mercado!Y22","v":11441.166000000001},{"$f":"Mercado!Z22","v":11654.598000000002},{"$f":"Mercado!AA22","v":10199.659},{"$f":"Mercado!AB22","v":10718.712},{"$f":"Mercado!AC22","v":10963.438000000002},{"$f":"Mercado!AD22","v":10630.541999999999},{"$f":"Mercado!AE22","v":9757.0969999999998},{"$f":"Mercado!AF22","v":10599.441999999999},{"$f":"Mercado!AG22","v":10481.717000000001},{"$f":"Mercado!AH22","v":10280.519999999999},{"$f":"Mercado!AI22","v":9669.896999999999},{"$f":"Mercado!AJ22","v":10723.563},{"$f":"Mercado!AK22","v":10918.771000000001},{"$f":"Mercado!AL22","v":10446.94},{"$f":"Mercado!AM22","v":10346.266999999998},{"$f":"Mercado!AN22","v":11448.21},{"$f":"Mercado!AO22","v":11004.606},{"$f":"Mercado!AP22","v":9593.875},{"$f":"Mercado!AQ22","v":9861.7520000000004},{"$f":"Mercado!AR22","v":11523.210000000001},{"$f":"Mercado!AS22","v":10841.684000000001},{"$f":"Mercado!AT22","v":10414.366},{"$f":"Mercado!AU22","v":9931.5569999999989},{"$f":"Mercado!AV22","v":10646.852999999999},{"$f":"Mercado!AW22","v":10769.866577074999},{"$f":"Mercado!AX22","v":10004.296986073001},{"$f":"Mercado!AY22","v":10599.824052112999},{"$f":"Mercado!AZ22","v":10846.949111369},{"$f":"Mercado!BA22","v":10912.519364748001},{"$f":"Mercado!BB22","v":10521.297624890998},{"$f":"Mercado!BC22","v":10622.112356525},{"$f":"Mercado!BD22","v":12131.172692418},{"$f":"Mercado!BE22","v":12164.36399774},{"$f":"Mercado!BF22","v":11974.894276500003},{"$f":"Mercado!BG22","v":11203.115861093002},{"$f":"Mercado!BH22","v":12562.648592687001},{"$f":"Mercado!BI22","v":12047.505799238999}]
["Consolidated","Public Service",182892.556513694,208440.18250529602,-12.256574372819362,-25547.625991602021,null,"Public Service",{"$f":"Mercado!I23","v":264736.51300000004},{"$f":"Mercado!J23","v":262277.43599999999},{"$f":"Mercado!K23","v":267725.56099999999},{"$f":"Mercado!L23","v":273764.12799999997},{"$f":"Mercado!M23","v":278378.21099999995},{"$f":"Mercado!N23","v":275778.65700000001},{"$f":"Mercado!O23","v":277731.92099999997},{"$f":"Mercado!P23","v":281250.60099999997},{"$f":"Mercado!Q23","v":290185.44800000003},{"$f":"Mercado!R23","v":279580.15700000001},{"$f":"Mercado!S23","v":282650.97099999996},{"$f":"Mercado!T23","v":284626.696},{"$f":"Mercado!U23","v":285965.61699999997},{"$f":"Mercado!V23","v":274295.24100000004},{"$f":"Mercado!W23","v":274123.68900000001},{"$f":"Mercado!X23","v":278697.19099999999},{"$f":"Mercado!Y23","v":277834.136},{"$f":"Mercado!Z23","v":278943.52299999999},{"$f":"Mercado!AA23","v":282769.79899999994},{"$f":"Mercado!AB23","v":292714.32400000008},{"$f":"Mercado!AC23","v":270896.62199999997},{"$f":"Mercado!AD23","v":276409.55900000001},{"$f":"Mercado!AE23","v":284482.98700000002},{"$f":"Mercado!AF23","v":289483.05},{"$f":"Mercado!AG23","v":282493.33899999992},{"$f":"Mercado!AH23","v":285477.85100000002},{"$f":"Mercado!AI23","v":292116.01999999996},{"$f":"Mercado!AJ23","v":294161.09499999997},{"$f":"Mercado!AK23","v":285327.80499999999},{"$f":"Mercado!AL23","v":291698.86500000005},{"$f":"Mercado!AM23","v":301558.33399999997},{"$f":"Mercado!AN23","v":306214.38399999996},{"$f":"Mercado!AO23","v":290478.49900000001},{"$f":"Mercado!AP23","v":288193.44500000001},{"$f":"Mercado!AQ23","v":290171.43800000002},{"$f":"Mercado!AR23","v":297285.19},{"$f":"Mercado!AS23","v":276264.92599999992},{"$f":"Mercado!AT23","v":276280.408},{"$f":"Mercado!AU23","v":259509.34200000003},{"$f":"Mercado!AV23","v":252719.359},{"$f":"Mercado!AW23","v":247310.22233981598},{"$f":"Mercado!AX23","v":241784.90220744102},{"$f":"Mercado!AY23","v":245109.49818510099},{"$f":"Mercado!AZ23","v":247067.11539996802},{"$f":"Mercado!BA23","v":234223.48139658003},{"$f":"Mercado!BB23","v":219847.783804562},{"$f":"Mercado!BC23","v":210057.14339473401},{"$f":"Mercado!BD23","v":217629.90308864103},{"$f":"Mercado!BE23","v":208440.18250529602},{"$f":"Mercado!BF23","v":202740.41867415598},{"$f":"Mercado!BG23","v":205045.44600106802},{"$f":"Mercado!BH23","v":196762.31249054999},{"$f":"Mercado!BI23","v":182892.556513694}]
["Consolidated","1 Captive Market",6710359.6827162076,6903006.9807519149,-2.7907736233336866,-192647.29803570732,null,"1 Captive Market",{"$f":"I58+I92+I126+I160+I194+I228+I262+I296+I330","v":5415085.0882099997},5417886.9687799998,5492694.1320000011,5792960.0779999997,5818730.3180000009,5750257.3399999999,5774642.3150000004,6074456.4919999996,6194514.9106699992,6102424.5053300001,6189691.2980000004,6633279.192999999,6500267.5649999995,6183113.5949999997,6188847.0069999993,6512643.9459999986,6374711.2400000002,6235221.449,6022748.8010000009,6154981.9629999995,{"$f":"AC58+AC92+AC126+AC160+AC194+AC228+AC262+AC296+AC330","v":6244789.2190000005},6139693.5430000005,6021038.2980000004,6362999.1429999992,6339778.9620000012,6218635.8190000001,6068173.3530000011,6531996.0020000003,6627085.6069999998,6394013.4319999991,6326608.4579999987,6811579.3419999992,6701774.192999999,6076912.7080000006,{"$f":"AQ58+AQ92+AQ126+AQ160+AQ194+AQ228+AQ262+AQ296+AQ330","v":6234808.2629999993},7040518.5330000008,6517648.3390000006,6306749.9420000007,6207904.5409999993,6598083.1629999988,6527858.3397862585,6269622.2534044459,6233466.5575254532,6519943.651080627,6425983.3102977583,{"$f":"BB58+BB92+BB126+BB160+BB194+BB228+BB262+BB296+BB330","v":6244992.1254089093},6205310.9067398096,7191157.6985458601,6903006.9807519149,6738125.7452826267,{"$f":"BG58+BG92+BG126+BG160+BG194+BG228+BG262+BG296+BG330","v":6302315.475859276},{"$f":"BH58+BH92+BH126+BH160+BH194+BH228+BH262+BH296+BH330","v":7065296.1367991297},{"$f":"BI58+BI92+BI126+BI160+BI194+BI228+BI262+BI296+BI330","v":6710359.6827162076}]
["Consolidated","Residential Free",0,0,"-",0,null,"Residential Free",{"$f":"Mercado!I25","v":0},{"$f":"Mercado!J25","v":0},{"$f":"Mercado!K25","v":0},{"$f":"Mercado!L25","v":0},{"$f":"Mercado!M25","v":0},{"$f":"Mercado!N25","v":0},{"$f":"Mercado!O25","v":0},{"$f":"Mercado!P25","v":0},{"$f":"Mercado!Q25","v":0},{"$f":"Mercado!R25","v":0},{"$f":"Mercado!S25","v":0},{"$f":"Mercado!T25","v":0},{"$f":"Mercado!U25","v":0},{"$f":"Mercado!V25","v":0},{"$f":"Mercado!W25","v":0},{"$f":"Mercado!X25","v":0},{"$f":"Mercado!Y25","v":0},{"$f":"Mercado!Z25","v":0},{"$f":"Mercado!AA25","v":0},{"$f":"Mercado!AB25","v":0},{"$f":"Mercado!AC25","v":0},{"$f":"Mercado!AD25","v":0},{"$f":"Mercado!AE25","v":0},{"$f":"Mercado!AF25","v":0},{"$f":"Mercado!AG25","v":0},{"$f":"Mercado!AH25","v":0},{"$f":"Mercado!AI25","v":0},{"$f":"Mercado!AJ25","v":0},{"$f":"Mercado!AK25","v":0},{"$f":"Mercado!AL25","v":0},{"$f":"Mercado!AM25","v":0},{"$f":"Mercado!AN25","v":0},{"$f":"Mercado!AO25","v":0},{"$f":"Mercado!AP25","v":0},{"$f":"Mercado!AQ25","v":0},{"$f":"Mercado!AR25","v":0},{"$f":"Mercado!AS25","v":0},{"$f":"Mercado!AT25","v":0},{"$f":"Mercado!AU25","v":0},{"$f":"Mercado!AV25","v":0},{"$f":"Mercado!AW25","v":0},{"$f":"Mercado!AX25","v":0},{"$f":"Mercado!AY25","v":0},{"$f":"Mercado!AZ25","v":0},{"$f":"Mercado!BA25","v":0},{"$f":"Mercado!BB25","v":0},{"$f":"Mercado!BC25","v":0},{"$f":"Mercado!BD25","v":0},{"$f":"Mercado!BE25","v":0},{"$f":"Mercado!BF25","v":0},{"$f":"Mercado!BG25","v":0},{"$f":"Mercado!BH25","v":0},{"$f":"Mercado!BI25","v":0}]
["Consolidated","Commercial Free",691732.34980921727,535629.88313869317,29.143718747690507,156102.4666705241,null,"Commercial Free",{"$f":"Mercado!I26","v":38537.278170680038},{"$f":"Mercado!J26","v":42894.729837775412},{"$f":"Mercado!K26","v":47379.965633268846},{"$f":"Mercado!L26","v":56969.773010262274},{"$f":"Mercado!M26","v":59278.467659197384},{"$f":"Mercado!N26","v":63867.084656811778},{"$f":"Mercado!O26","v":66383.006254744556},{"$f":"Mercado!P26","v":74104.753098762551},{"$f":"Mercado!Q26","v":72319.37100560125},{"$f":"Mercado!R26","v":69860.694918850801},{"$f":"Mercado!S26","v":66448.528358791242},{"$f":"Mercado!T26","v":74549.190959938569},{"$f":"Mercado!U26","v":72033.780861332794},{"$f":"Mercado!V26","v":67960.471925426798},{"$f":"Mercado!W26","v":66835.507802585576},{"$f":"Mercado!X26","v":73745.815581536255},{"$f":"Mercado!Y26","v":75775.57406542376},{"$f":"Mercado!Z26","v":80664.192836597926},{"$f":"Mercado!AA26","v":102145.56780765686},{"$f":"Mercado!AB26","v":140265.27316409978},{"$f":"Mercado!AC26","v":148632.17836173318},{"$f":"Mercado!AD26","v":151830.55227300324},{"$f":"Mercado!AE26","v":158148.603850866},{"$f":"Mercado!AF26","v":175475.03875596501},{"$f":"Mercado!AG26","v":180238.09925599996},{"$f":"Mercado!AH26","v":172293.08825200005},{"$f":"Mercado!AI26","v":173609.67580728003},{"$f":"Mercado!AJ26","v":189651.93892800002},{"$f":"Mercado!AK26","v":195320.715666},{"$f":"Mercado!AL26","v":195613.08715000004},{"$f":"Mercado!AM26","v":198977.49556400001},{"$f":"Mercado!AN26","v":228884.70995500003},{"$f":"Mercado!AO26","v":228522.59981500002},{"$f":"Mercado!AP26","v":166055.48812399997},{"$f":"Mercado!AQ26","v":211427.72812499997},{"$f":"Mercado!AR26","v":259674.673175},{"$f":"Mercado!AS26","v":277091.14233100001},{"$f":"Mercado!AT26","v":272717.47775700002},{"$f":"Mercado!AU26","v":306077.218742},{"$f":"Mercado!AV26","v":329577.93215500005},{"$f":"Mercado!AW26","v":361255.23325800005},{"$f":"Mercado!AX26","v":342739.14139099995},{"$f":"Mercado!AY26","v":362452.77910099999},{"$f":"Mercado!AZ26","v":373817.65791000007},{"$f":"Mercado!BA26","v":421810.29},{"$f":"Mercado!BB26","v":407231.64200000005},{"$f":"Mercado!BC26","v":449370.11216200003},{"$f":"Mercado!BD26","v":485155.06000000011},{"$f":"Mercado!BE26","v":535629.88313869317},{"$f":"Mercado!BF26","v":532077.89327359782},{"$f":"Mercado!BG26","v":536944.01463834802},{"$f":"Mercado!BH26","v":614671.39975761238},{"$f":"Mercado!BI26","v":691732.34980921727}]
["Consolidated","Industrial Free",1916260.022389499,1756832.6736685417,9.0747030784695148,159427.34872095729,null,"Industrial Free",{"$f":"Mercado!I27","v":787514.34734499548},{"$f":"Mercado!J27","v":844874.12136254355},{"$f":"Mercado!K27","v":875258.33541965834},{"$f":"Mercado!L27","v":910552.15790525125},{"$f":"Mercado!M27","v":908277.11782844178},{"$f":"Mercado!N27","v":961180.0431568576},{"$f":"Mercado!O27","v":997056.41317177098},{"$f":"Mercado!P27","v":985560.06354791299},{"$f":"Mercado!Q27","v":916192.03305432643},{"$f":"Mercado!R27","v":910644.74997366616},{"$f":"Mercado!S27","v":913319.52686787606},{"$f":"Mercado!T27","v":908504.00777085871},{"$f":"Mercado!U27","v":878496.289760652},{"$f":"Mercado!V27","v":856692.23518717429},{"$f":"Mercado!W27","v":857628.10214269487},{"$f":"Mercado!X27","v":800617.28853213217},{"$f":"Mercado!Y27","v":771415.1264667256},{"$f":"Mercado!Z27","v":838180.516216435},{"$f":"Mercado!AA27","v":881982.12333481072},{"$f":"Mercado!AB27","v":903584.85147109092},{"$f":"Mercado!AC27","v":993491.22432500846},{"$f":"Mercado!AD27","v":1040423.7966634558},{"$f":"Mercado!AE27","v":1109434.5189417352},{"$f":"Mercado!AF27","v":1124584.4115300691},{"$f":"Mercado!AG27","v":1133743.433524085},{"$f":"Mercado!AH27","v":1133631.9342891991},{"$f":"Mercado!AI27","v":1232878.7349721603},{"$f":"Mercado!AJ27","v":1212075.4233510001},{"$f":"Mercado!AK27","v":1212982.3609016803},{"$f":"Mercado!AL27","v":1204276.0382281297},{"$f":"Mercado!AM27","v":1242289.7441985102},{"$f":"Mercado!AN27","v":1242680.84604874},{"$f":"Mercado!AO27","v":1250205.58420566},{"$f":"Mercado!AP27","v":1144733.3141600199},{"$f":"Mercado!AQ27","v":1340882.0585283597},{"$f":"Mercado!AR27","v":1358480.0103706899},{"$f":"Mercado!AS27","v":1363213.042264},{"$f":"Mercado!AT27","v":1390620.6117739999},{"$f":"Mercado!AU27","v":1439771.1580909998},{"$f":"Mercado!AV27","v":1447918.6525019996},{"$f":"Mercado!AW27","v":1444862.521035},{"$f":"Mercado!AX27","v":1472278.3103449999},{"$f":"Mercado!AY27","v":1535383.801741},{"$f":"Mercado!AZ27","v":1485358.2373229999},{"$f":"Mercado!BA27","v":1512933.5249999999},{"$f":"Mercado!BB27","v":1548382.4147029999},{"$f":"Mercado!BC27","v":1666867.9119300002},{"$f":"Mercado!BD27","v":1665029.0539700002},{"$f":"Mercado!BE27","v":1756832.6736685417},{"$f":"Mercado!BF27","v":1877061.0301937477},{"$f":"Mercado!BG27","v":2012419.0159258097},{"$f":"Mercado!BH27","v":1895942.5087650849},{"$f":"Mercado!BI27","v":1916260.022389499}]
["Consolidated","Rural Free",99407.243560909701,59127.734220563412,68.122869701200045,40279.509340346289,null,"Rural Free",{"$f":"Mercado!I28","v":0},{"$f":"Mercado!J28","v":0},{"$f":"Mercado!K28","v":0},{"$f":"Mercado!L28","v":0},{"$f":"Mercado!M28","v":0},{"$f":"Mercado!N28","v":0},{"$f":"Mercado!O28","v":0},{"$f":"Mercado!P28","v":0},{"$f":"Mercado!Q28","v":0},{"$f":"Mercado!R28","v":0},{"$f":"Mercado!S28","v":0},{"$f":"Mercado!T28","v":0},{"$f":"Mercado!U28","v":0},{"$f":"Mercado!V28","v":0},{"$f":"Mercado!W28","v":0},{"$f":"Mercado!X28","v":0},{"$f":"Mercado!Y28","v":0},{"$f":"Mercado!Z28","v":386.33947999999998},{"$f":"Mercado!AA28","v":8965.7412897947015},{"$f":"Mercado!AB28","v":13194.626480911378},{"$f":"Mercado!AC28","v":8776.4798146708999},{"$f":"Mercado!AD28","v":8123.4717096832001},{"$f":"Mercado!AE28","v":19785.034283185898},{"$f":"Mercado!AF28","v":17747.202849269397},{"$f":"Mercado!AG28","v":10401.804780999997},{"$f":"Mercado!AH28","v":9366.9307399999998},{"$f":"Mercado!AI28","v":21502.270082000003},{"$f":"Mercado!AJ28","v":23166.876759999996},{"$f":"Mercado!AK28","v":13911.957459000001},{"$f":"Mercado!AL28","v":12630.275614},{"$f":"Mercado!AM28","v":25389.492233999998},{"$f":"Mercado!AN28","v":29487.253786000001},{"$f":"Mercado!AO28","v":21550.810965000001},{"$f":"Mercado!AP28","v":14975.123266000001},{"$f":"Mercado!AQ28","v":34643.003717999993},{"$f":"Mercado!AR28","v":36026.742848999995},{"$f":"Mercado!AS28","v":23841.890453},{"$f":"Mercado!AT28","v":18721.249649000001},{"$f":"Mercado!AU28","v":49711.498008000002},{"$f":"Mercado!AV28","v":47915.346632000001},{"$f":"Mercado!AW28","v":27154.189501999997},{"$f":"Mercado!AX28","v":24593.354786999997},{"$f":"Mercado!AY28","v":54378.928999999996},{"$f":"Mercado!AZ28","v":35788.677000000003},{"$f":"Mercado!BA28","v":32906.786},{"$f":"Mercado!BB28","v":34876.872000000003},{"$f":"Mercado!BC28","v":83753.19200000001},{"$f":"Mercado!BD28","v":91776.777999999991},{"$f":"Mercado!BE28","v":59127.734220563412},{"$f":"Mercado!BF28","v":50927.308892765701},{"$f":"Mercado!BG28","v":112745.9987771673},{"$f":"Mercado!BH28","v":125607.39250442811},{"$f":"Mercado!BI28","v":99407.243560909701}]
["Consolidated","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I29","v":0},{"$f":"Mercado!J29","v":0},{"$f":"Mercado!K29","v":0},{"$f":"Mercado!L29","v":0},{"$f":"Mercado!M29","v":0},{"$f":"Mercado!N29","v":0},{"$f":"Mercado!O29","v":0},{"$f":"Mercado!P29","v":0},{"$f":"Mercado!Q29","v":0},{"$f":"Mercado!R29","v":0},{"$f":"Mercado!S29","v":0},{"$f":"Mercado!T29","v":0},{"$f":"Mercado!U29","v":0},{"$f":"Mercado!V29","v":0},{"$f":"Mercado!W29","v":0},{"$f":"Mercado!X29","v":0},{"$f":"Mercado!Y29","v":0},{"$f":"Mercado!Z29","v":0},{"$f":"Mercado!AA29","v":0},{"$f":"Mercado!AB29","v":0},{"$f":"Mercado!AC29","v":0},{"$f":"Mercado!AD29","v":0},{"$f":"Mercado!AE29","v":0},{"$f":"Mercado!AF29","v":0},{"$f":"Mercado!AG29","v":0},{"$f":"Mercado!AH29","v":0},{"$f":"Mercado!AI29","v":0},{"$f":"Mercado!AJ29","v":0},{"$f":"Mercado!AK29","v":0},{"$f":"Mercado!AL29","v":0},{"$f":"Mercado!AM29","v":0},{"$f":"Mercado!AN29","v":0},{"$f":"Mercado!AO29","v":0},{"$f":"Mercado!AP29","v":0},{"$f":"Mercado!AQ29","v":0},{"$f":"Mercado!AR29","v":0},{"$f":"Mercado!AS29","v":0},{"$f":"Mercado!AT29","v":0},{"$f":"Mercado!AU29","v":0},{"$f":"Mercado!AV29","v":0},{"$f":"Mercado!AW29","v":0},{"$f":"Mercado!AX29","v":0},{"$f":"Mercado!AY29","v":0},{"$f":"Mercado!AZ29","v":0},{"$f":"Mercado!BA29","v":0},{"$f":"Mercado!BB29","v":0},{"$f":"Mercado!BC29","v":0},{"$f":"Mercado!BD29","v":0},{"$f":"Mercado!BE29","v":0},{"$f":"Mercado!BF29","v":0},{"$f":"Mercado!BG29","v":0},{"$f":"Mercado!BH29","v":0},{"$f":"Mercado!BI29","v":0}]
["Consolidated","Public Power Free",5251.473810049999,0,"-",5251.473810049999,null,"Public Power Free",{"$f":"Mercado!I30","v":203.97000678036201},{"$f":"Mercado!J30","v":85.694001380252985},{"$f":"Mercado!K30","v":99.210001757168925},{"$f":"Mercado!L30","v":97.198001468610798},{"$f":"Mercado!M30","v":0},{"$f":"Mercado!N30","v":0},{"$f":"Mercado!O30","v":0},{"$f":"Mercado!P30","v":0},{"$f":"Mercado!Q30","v":0},{"$f":"Mercado!R30","v":0},{"$f":"Mercado!S30","v":0},{"$f":"Mercado!T30","v":0},{"$f":"Mercado!U30","v":0},{"$f":"Mercado!V30","v":0},{"$f":"Mercado!W30","v":0},{"$f":"Mercado!X30","v":0},{"$f":"Mercado!Y30","v":0},{"$f":"Mercado!Z30","v":0},{"$f":"Mercado!AA30","v":0},{"$f":"Mercado!AB30","v":0},{"$f":"Mercado!AC30","v":0},{"$f":"Mercado!AD30","v":0},{"$f":"Mercado!AE30","v":0},{"$f":"Mercado!AF30","v":0},{"$f":"Mercado!AG30","v":0},{"$f":"Mercado!AH30","v":0},{"$f":"Mercado!AI30","v":0},{"$f":"Mercado!AJ30","v":0},{"$f":"Mercado!AK30","v":0},{"$f":"Mercado!AL30","v":0},{"$f":"Mercado!AM30","v":0},{"$f":"Mercado!AN30","v":0},{"$f":"Mercado!AO30","v":0},{"$f":"Mercado!AP30","v":0},{"$f":"Mercado!AQ30","v":0},{"$f":"Mercado!AR30","v":0},{"$f":"Mercado!AS30","v":0},{"$f":"Mercado!AT30","v":0},{"$f":"Mercado!AU30","v":0},{"$f":"Mercado!AV30","v":0},{"$f":"Mercado!AW30","v":0},{"$f":"Mercado!AX30","v":0},{"$f":"Mercado!AY30","v":0},{"$f":"Mercado!AZ30","v":0},{"$f":"Mercado!BA30","v":0},{"$f":"Mercado!BB30","v":0},{"$f":"Mercado!BC30","v":0},{"$f":"Mercado!BD30","v":0},{"$f":"Mercado!BE30","v":0},{"$f":"Mercado!BF30","v":129.47915462499998},{"$f":"Mercado!BG30","v":622.37357850000001},{"$f":"Mercado!BH30","v":736.56118500000002},{"$f":"Mercado!BI30","v":5251.473810049999}]
["Consolidated","Own Free",0,0,"-",0,null,"Own Free",{"$f":"Mercado!I31","v":0},{"$f":"Mercado!J31","v":0},{"$f":"Mercado!K31","v":0},{"$f":"Mercado!L31","v":0},{"$f":"Mercado!M31","v":0},{"$f":"Mercado!N31","v":0},{"$f":"Mercado!O31","v":0},{"$f":"Mercado!P31","v":0},{"$f":"Mercado!Q31","v":0},{"$f":"Mercado!R31","v":0},{"$f":"Mercado!S31","v":0},{"$f":"Mercado!T31","v":0},{"$f":"Mercado!U31","v":0},{"$f":"Mercado!V31","v":0},{"$f":"Mercado!W31","v":0},{"$f":"Mercado!X31","v":0},{"$f":"Mercado!Y31","v":0},{"$f":"Mercado!Z31","v":0},{"$f":"Mercado!AA31","v":0},{"$f":"Mercado!AB31","v":0},{"$f":"Mercado!AC31","v":0},{"$f":"Mercado!AD31","v":0},{"$f":"Mercado!AE31","v":0},{"$f":"Mercado!AF31","v":0},{"$f":"Mercado!AG31","v":0},{"$f":"Mercado!AH31","v":0},{"$f":"Mercado!AI31","v":0},{"$f":"Mercado!AJ31","v":0},{"$f":"Mercado!AK31","v":0},{"$f":"Mercado!AL31","v":0},{"$f":"Mercado!AM31","v":0},{"$f":"Mercado!AN31","v":0},{"$f":"Mercado!AO31","v":0},{"$f":"Mercado!AP31","v":0},{"$f":"Mercado!AQ31","v":0},{"$f":"Mercado!AR31","v":0},{"$f":"Mercado!AS31","v":0},{"$f":"Mercado!AT31","v":0},{"$f":"Mercado!AU31","v":0},{"$f":"Mercado!AV31","v":0},{"$f":"Mercado!AW31","v":0},{"$f":"Mercado!AX31","v":0},{"$f":"Mercado!AY31","v":0},{"$f":"Mercado!AZ31","v":0},{"$f":"Mercado!BA31","v":0},{"$f":"Mercado!BB31","v":0},{"$f":"Mercado!BC31","v":0},{"$f":"Mercado!BD31","v":0},{"$f":"Mercado!BE31","v":0},{"$f":"Mercado!BF31","v":0},{"$f":"Mercado!BG31","v":0},{"$f":"Mercado!BH31","v":0},{"$f":"Mercado!BI31","v":0}]
["Consolidated","Public Service Free",164409.10957645442,144620.9321934687,13.682789263530527,19788.177382985712,null,"Public Service Free",{"$f":"Mercado!I32","v":0},{"$f":"Mercado!J32","v":0},{"$f":"Mercado!K32","v":0},{"$f":"Mercado!L32","v":0},{"$f":"Mercado!M32","v":0},{"$f":"Mercado!N32","v":0},{"$f":"Mercado!O32","v":0},{"$f":"Mercado!P32","v":0},{"$f":"Mercado!Q32","v":0},{"$f":"Mercado!R32","v":0},{"$f":"Mercado!S32","v":0},{"$f":"Mercado!T32","v":0},{"$f":"Mercado!U32","v":0},{"$f":"Mercado!V32","v":0},{"$f":"Mercado!W32","v":0},{"$f":"Mercado!X32","v":0},{"$f":"Mercado!Y32","v":0},{"$f":"Mercado!Z32","v":0},{"$f":"Mercado!AA32","v":0},{"$f":"Mercado!AB32","v":8281.6764299999995},{"$f":"Mercado!AC32","v":12235.151169999999},{"$f":"Mercado!AD32","v":11395.803189999999},{"$f":"Mercado!AE32","v":13226.903770000001},{"$f":"Mercado!AF32","v":13201.7534431},{"$f":"Mercado!AG32","v":14711.539552333335},{"$f":"Mercado!AH32","v":15547.145393999999},{"$f":"Mercado!AI32","v":15766.0494},{"$f":"Mercado!AJ32","v":16357.436122999999},{"$f":"Mercado!AK32","v":16501.389411000004},{"$f":"Mercado!AL32","v":16818.67622999999},{"$f":"Mercado!AM32","v":17179.338325000004},{"$f":"Mercado!AN32","v":20751.946205999997},{"$f":"Mercado!AO32","v":28072.666096999998},{"$f":"Mercado!AP32","v":31659.567520000004},{"$f":"Mercado!AQ32","v":37278.518840999997},{"$f":"Mercado!AR32","v":37978.073618000002},{"$f":"Mercado!AS32","v":47089.184836},{"$f":"Mercado!AT32","v":50188.440533999994},{"$f":"Mercado!AU32","v":74150.261218999993},{"$f":"Mercado!AV32","v":84188.408822000012},{"$f":"Mercado!AW32","v":85970.572476000001},{"$f":"Mercado!AX32","v":87259.573860000004},{"$f":"Mercado!AY32","v":91231.914000000004},{"$f":"Mercado!AZ32","v":99428.74},{"$f":"Mercado!BA32","v":101489.11199999999},{"$f":"Mercado!BB32","v":115397.26100000001},{"$f":"Mercado!BC32","v":134278.22906199997},{"$f":"Mercado!BD32","v":140691.23300000001},{"$f":"Mercado!BE32","v":144620.9321934687},{"$f":"Mercado!BF32","v":145622.7020380162},{"$f":"Mercado!BG32","v":156417.91150763098},{"$f":"Mercado!BH32","v":165037.13077299995},{"$f":"Mercado!BI32","v":164409.10957645442}]
["Consolidated","2 Free Market (TUSD)",2687336.408294674,2351175.8810507813,14.297549152029276,336160.52724389266,null,"2 Free Market (TUSD)",{"$f":"I67+I101+I135+I169+I203+I237+I271+I305+I339","v":818402.72701445583},878759.32370069902,912295.74662268453,956358.30869998236,955390.11080363905,1011626.3413076692,1049572.9327195156,1046937.9841211345,976805.00025409437,968397.65543951723,967818.47590866743,971026.49844379735,940368.73281927663,914314.1380016011,914420.09168628056,865110.00333596428,838774.23427714955,909347.07887003291,976294.70233788015,1037098.8133281022,{"$f":"AC67+AC101+AC135+AC169+AC203+AC237+AC271+AC305+AC339","v":1128097.5841677627},1172628.6654707417,1253675.615295188,1281930.9097034037,1287601.9878554181,1278622.9238731987,1387286.3069334403,1384304.7134209999,1383439.1816646804,1372326.6151691298,1424296.2565385099,1460117.4013657402,1466338.4531376599,1299654.0381930198,{"$f":"AQ67+AQ101+AQ135+AQ169+AQ203+AQ237+AQ271+AQ305+AQ339","v":1552774.55031136},1618059.54778169,1642642.909242,1656953.4618310002,1793939.363655,1832773.9796989998,1840283.7818200001,1856889.3691449999,1966409.2042849998,1906178.6288220002,2017535.6139999996,{"$f":"BB67+BB101+BB135+BB169+BB203+BB237+BB271+BB305+BB339","v":2010838.1087030005},2224363.0911540007,2261287.54397,2351175.8810507813,2445553.9349265639,{"$f":"BG67+BG101+BG135+BG169+BG203+BG237+BG271+BG305+BG339","v":2645833.6644821716},{"$f":"BH67+BH101+BH135+BH169+BH203+BH237+BH271+BH305+BH339","v":2617822.3809223408},{"$f":"BI67+BI101+BI135+BI169+BI203+BI237+BI271+BI305+BI339","v":2687336.408294674}]
["Consolidated","Residential Total",4540772.8062397912,4408344.8118620496,3.0040298576781588,132427.99437774159,null,"Residential Total",{"$f":"Mercado!I34","v":2292754.5480000004},{"$f":"Mercado!J34","v":2315515.1410000003},{"$f":"Mercado!K34","v":2319184.2069999999},{"$f":"Mercado!L34","v":2560653.7879999997},{"$f":"Mercado!M34","v":2558141.7280000001},{"$f":"Mercado!N34","v":2525453.841},{"$f":"Mercado!O34","v":2472599.1090000002},{"$f":"Mercado!P34","v":2720023.1300000004},{"$f":"Mercado!Q34","v":2778216.4356699996},{"$f":"Mercado!R34","v":2696298.5343300002},{"$f":"Mercado!S34","v":2667918.6839999999},{"$f":"Mercado!T34","v":2954563.8909999998},{"$f":"Mercado!U34","v":2949380.5070000002},{"$f":"Mercado!V34","v":2772685.0750000002},{"$f":"Mercado!W34","v":2729641.2379999999},{"$f":"Mercado!X34","v":3022811.5309999995},{"$f":"Mercado!Y34","v":3028251.1},{"$f":"Mercado!Z34","v":2897765.2909999997},{"$f":"Mercado!AA34","v":2771665.2810000004},{"$f":"Mercado!AB34","v":2986506.4720000001},{"$f":"Mercado!AC34","v":3048910.8449999997},{"$f":"Mercado!AD34","v":3014475.4350000001},{"$f":"Mercado!AE34","v":2923688.1420000005},{"$f":"Mercado!AF34","v":3179977.7280000001},{"$f":"Mercado!AG34","v":3190616.3639999996},{"$f":"Mercado!AH34","v":3081058.5690000001},{"$f":"Mercado!AI34","v":2914224.8479999998},{"$f":"Mercado!AJ34","v":3280071.8319999999},{"$f":"Mercado!AK34","v":3392352.5129999998},{"$f":"Mercado!AL34","v":3222843.5669999998},{"$f":"Mercado!AM34","v":3152873.5379999997},{"$f":"Mercado!AN34","v":3499418.392},{"$f":"Mercado!AO34","v":3557342.8290000004},{"$f":"Mercado!AP34","v":3379873.7270000004},{"$f":"Mercado!AQ34","v":3338555.3990000002},{"$f":"Mercado!AR34","v":3928129.202},{"$f":"Mercado!AS34","v":3596034.1660000002},{"$f":"Mercado!AT34","v":3539501.4109999998},{"$f":"Mercado!AU34","v":3388120.32},{"$f":"Mercado!AV34","v":3721208.0039999997},{"$f":"Mercado!AW34","v":3753539.5486280466},{"$f":"Mercado!AX34","v":3510772.0530865118},{"$f":"Mercado!AY34","v":3462201.5958834141},{"$f":"Mercado!AZ34","v":3821921.8002084177},{"$f":"Mercado!BA34","v":3749336.7486837269},{"$f":"Mercado!BB34","v":3721765.9311777647},{"$f":"Mercado!BC34","v":3716051.9645583602},{"$f":"Mercado!BD34","v":4473807.9901171746},{"$f":"Mercado!BE34","v":4408344.8118620496},{"$f":"Mercado!BF34","v":4300045.9932693755},{"$f":"Mercado!BG34","v":3980445.784931527},{"$f":"Mercado!BH34","v":4624967.0765220178},{"$f":"Mercado!BI34","v":4540772.8062397912}]
["Consolidated","Commercial Total",1888610.8083019219,1904231.2463276628,-0.82030152881196194,-15620.438025740907,null,"Commercial Total",{"$f":"Mercado!I35","v":1410072.76946068},{"$f":"Mercado!J35","v":1391020.3104277754},{"$f":"Mercado!K35","v":1392810.7976332689},{"$f":"Mercado!L35","v":1518130.8040102625},{"$f":"Mercado!M35","v":1515390.2036591973},{"$f":"Mercado!N35","v":1503427.8236568118},{"$f":"Mercado!O35","v":1464854.5182547446},{"$f":"Mercado!P35","v":1603119.6130987627},{"$f":"Mercado!Q35","v":1637763.0050056011},{"$f":"Mercado!R35","v":1594412.5519188507},{"$f":"Mercado!S35","v":1575343.3093587914},{"$f":"Mercado!T35","v":1742190.5769599387},{"$f":"Mercado!U35","v":1717117.5228613329},{"$f":"Mercado!V35","v":1643435.6449254267},{"$f":"Mercado!W35","v":1617929.1108025857},{"$f":"Mercado!X35","v":1740173.0735815361},{"$f":"Mercado!Y35","v":1716525.5220654239},{"$f":"Mercado!Z35","v":1641711.2828365981},{"$f":"Mercado!AA35","v":1569761.188807657},{"$f":"Mercado!AB35","v":1670563.0481640999},{"$f":"Mercado!AC35","v":1725995.7173617333},{"$f":"Mercado!AD35","v":1681966.919273003},{"$f":"Mercado!AE35","v":1629349.7868508662},{"$f":"Mercado!AF35","v":1741029.983755965},{"$f":"Mercado!AG35","v":1760476.1532560003},{"$f":"Mercado!AH35","v":1705345.8502519999},{"$f":"Mercado!AI35","v":1626196.28680728},{"$f":"Mercado!AJ35","v":1788084.7259279999},{"$f":"Mercado!AK35","v":1836890.2886659999},{"$f":"Mercado!AL35","v":1774494.8891499999},{"$f":"Mercado!AM35","v":1725341.4805639999},{"$f":"Mercado!AN35","v":1863756.552955},{"$f":"Mercado!AO35","v":1850168.2528150002},{"$f":"Mercado!AP35","v":1435329.2021240001},{"$f":"Mercado!AQ35","v":1529275.1911250001},{"$f":"Mercado!AR35","v":1801675.8111749999},{"$f":"Mercado!AS35","v":1687916.6913310001},{"$f":"Mercado!AT35","v":1623798.134757},{"$f":"Mercado!AU35","v":1633256.9257419999},{"$f":"Mercado!AV35","v":1784193.6881549999},{"$f":"Mercado!AW35","v":1813518.7251539982},{"$f":"Mercado!AX35","v":1717717.2868822939},{"$f":"Mercado!AY35","v":1687680.8281569998},{"$f":"Mercado!AZ35","v":1759137.442580183},{"$f":"Mercado!BA35","v":1781596.8625406739},{"$f":"Mercado!BB35","v":1744478.900451222},{"$f":"Mercado!BC35","v":1722986.1060359292},{"$f":"Mercado!BD35","v":1915376.2659967581},{"$f":"Mercado!BE35","v":1904231.2463276628},{"$f":"Mercado!BF35","v":1871771.1962875181},{"$f":"Mercado!BG35","v":1724466.5844202919},{"$f":"Mercado!BH35","v":1904326.3858229895},{"$f":"Mercado!BI35","v":1888610.8083019219}]
["Consolidated","Industrial Total",2172067.2906473214,2097774.3668542285,3.5415116595451934,74292.923793092836,null,"Industrial Total",{"$f":"Mercado!I36","v":1825221.9792749956},{"$f":"Mercado!J36","v":1904033.4805525439},{"$f":"Mercado!K36","v":1958649.4574196583},{"$f":"Mercado!L36","v":1931730.7769052514},{"$f":"Mercado!M36","v":1906279.6888284418},{"$f":"Mercado!N36","v":1995783.2751568577},{"$f":"Mercado!O36","v":2089903.2721717712},{"$f":"Mercado!P36","v":2083706.0735479132},{"$f":"Mercado!Q36","v":1989883.9930543264},{"$f":"Mercado!R36","v":2040356.0279736661},{"$f":"Mercado!S36","v":2099308.0578678763},{"$f":"Mercado!T36","v":2067854.1087708585},{"$f":"Mercado!U36","v":1946051.6207606518},{"$f":"Mercado!V36","v":1905350.3471871745},{"$f":"Mercado!W36","v":1885964.0521426946},{"$f":"Mercado!X36","v":1762396.6325321321},{"$f":"Mercado!Y36","v":1677798.5924667257},{"$f":"Mercado!Z36","v":1739158.5272164347},{"$f":"Mercado!AA36","v":1728415.6943348108},{"$f":"Mercado!AB36","v":1645778.9964710912},{"$f":"Mercado!AC36","v":1672245.8093250084},{"$f":"Mercado!AD36","v":1716668.707663456},{"$f":"Mercado!AE36","v":1783266.067941735},{"$f":"Mercado!AF36","v":1776395.9635300692},{"$f":"Mercado!AG36","v":1768726.5465240849},{"$f":"Mercado!AH36","v":1768817.9792891988},{"$f":"Mercado!AI36","v":1876452.3559721604},{"$f":"Mercado!AJ36","v":1846093.042351},{"$f":"Mercado!AK36","v":1827034.9869016802},{"$f":"Mercado!AL36","v":1804008.6242281299},{"$f":"Mercado!AM36","v":1846947.6111985098},{"$f":"Mercado!AN36","v":1833798.6680487401},{"$f":"Mercado!AO36","v":1804120.1582056598},{"$f":"Mercado!AP36","v":1650501.31616002},{"$f":"Mercado!AQ36","v":1921547.1865283595},{"$f":"Mercado!AR36","v":1926457.3043706897},{"$f":"Mercado!AS36","v":1843022.2312640003},{"$f":"Mercado!AT36","v":1887773.3707740004},{"$f":"Mercado!AU36","v":1956885.6810910001},{"$f":"Mercado!AV36","v":1940003.3735019998},{"$f":"Mercado!AW36","v":1904051.377665723},{"$f":"Mercado!AX36","v":1964780.5099098291},{"$f":"Mercado!AY36","v":2037749.2687615},{"$f":"Mercado!AZ36","v":1951174.1994699701},{"$f":"Mercado!BA36","v":1941054.7040502862},{"$f":"Mercado!BB36","v":2003401.9895620621},{"$f":"Mercado!BC36","v":2108226.8875589636},{"$f":"Mercado!BD36","v":2065866.186633823},{"$f":"Mercado!BE36","v":2097774.3668542285},{"$f":"Mercado!BF36","v":2216351.1221907795},{"$f":"Mercado!BG36","v":2346141.7542774328},{"$f":"Mercado!BH36","v":2204350.2944265883},{"$f":"Mercado!BI36","v":2172067.2906473214}]
["Consolidated","Rural Total",859868.44415483868,884066.07201186335,-2.7370836437550783,-24197.627857024665,null,"Rural Total",{"$f":"Mercado!I37","v":576343.31400000001},{"$f":"Mercado!J37","v":577320.60899999994},{"$f":"Mercado!K37","v":685798.67599999998},{"$f":"Mercado!L37","v":657785.70200000005},{"$f":"Mercado!M37","v":640693.53099999984},{"$f":"Mercado!N37","v":605293.65299999993},{"$f":"Mercado!O37","v":713363.85499999986},{"$f":"Mercado!P37","v":656317.61100000003},{"$f":"Mercado!Q37","v":658430.28100000008},{"$f":"Mercado!R37","v":636014.9169999999},{"$f":"Mercado!S37","v":755704.25200000009},{"$f":"Mercado!T37","v":736277.61100000003},{"$f":"Mercado!U37","v":690011.61199999996},{"$f":"Mercado!V37","v":646932.07700000016},{"$f":"Mercado!W37","v":781814.14500000014},{"$f":"Mercado!X37","v":758628.26400000008},{"$f":"Mercado!Y37","v":679163.38899999997},{"$f":"Mercado!Z37","v":712648.84147999994},{"$f":"Mercado!AA37","v":830594.57128979452},{"$f":"Mercado!AB37","v":750127.52448091144},{"$f":"Mercado!AC37","v":739677.11181467085},{"$f":"Mercado!AD37","v":746328.3127096832},{"$f":"Mercado!AE37","v":880332.92828318593},{"$f":"Mercado!AF37","v":829265.24084926932},{"$f":"Mercado!AG37","v":772177.00378100004},{"$f":"Mercado!AH37","v":788988.39573999995},{"$f":"Mercado!AI37","v":939904.23408199998},{"$f":"Mercado!AJ37","v":855344.47275999992},{"$f":"Mercado!AK37","v":818314.58845899988},{"$f":"Mercado!AL37","v":802345.56961399992},{"$f":"Mercado!AM37","v":955729.09223399998},{"$f":"Mercado!AN37","v":928405.80578599987},{"$f":"Mercado!AO37","v":867996.01196500007},{"$f":"Mercado!AP37","v":855540.63426600001},{"$f":"Mercado!AQ37","v":1048427.3527180002},{"$f":"Mercado!AR37","v":1062262.235849},{"$f":"Mercado!AS37","v":890901.00545300008},{"$f":"Mercado!AT37","v":889723.31464900007},{"$f":"Mercado!AU37","v":1055332.366008},{"$f":"Mercado!AV37","v":972629.72763199999},{"$f":"Mercado!AW37","v":838993.49584480294},{"$f":"Mercado!AX37","v":795549.50825153198},{"$f":"Mercado!AY37","v":976923.65412719804},{"$f":"Mercado!AZ37","v":884997.82729306095},{"$f":"Mercado!BA37","v":779816.34725272399},{"$f":"Mercado!BB37","v":776091.59143625805},{"$f":"Mercado!BC37","v":975943.11885841307},{"$f":"Mercado!BD37","v":1048003.860831405},{"$f":"Mercado!BE37","v":884066.07201186335},{"$f":"Mercado!BF37","v":853472.18768692168},{"$f":"Mercado!BG37","v":1033830.4443363063},{"$f":"Mercado!BH37","v":1027319.9174081761},{"$f":"Mercado!BI37","v":859868.44415483868}]
["Consolidated","Public Lighting Total",357733.68108120997,375564.18556511006,-4.7476583681882794,-17830.504483900091,null,"Public Lighting Total",{"$f":"Mercado!I38","v":322337.87199999997},{"$f":"Mercado!J38","v":328859.48},{"$f":"Mercado!K38","v":343370.41099999996},{"$f":"Mercado!L38","v":345745.05599999998},{"$f":"Mercado!M38","v":340717.74},{"$f":"Mercado!N38","v":356203.61099999998},{"$f":"Mercado!O38","v":369051.565},{"$f":"Mercado!P38","v":369002.31600000005},{"$f":"Mercado!Q38","v":360430.78900000005},{"$f":"Mercado!R38","v":371279.86299999995},{"$f":"Mercado!S38","v":374432.45499999996},{"$f":"Mercado!T38","v":382047.41699999996},{"$f":"Mercado!U38","v":377086.25699999998},{"$f":"Mercado!V38","v":386253.36899999995},{"$f":"Mercado!W38","v":412137.359},{"$f":"Mercado!X38","v":393709.13400000002},{"$f":"Mercado!Y38","v":390005.15600000008},{"$f":"Mercado!Z38","v":393559.16200000001},{"$f":"Mercado!AA38","v":398874.516},{"$f":"Mercado!AB38","v":407536.44500000001},{"$f":"Mercado!AC38","v":433178.02500000002},{"$f":"Mercado!AD38","v":409256.75899999996},{"$f":"Mercado!AE38","v":408840.77599999995},{"$f":"Mercado!AF38","v":431439.41700000002},{"$f":"Mercado!AG38","v":430952.69500000001},{"$f":"Mercado!AH38","v":428871.8},{"$f":"Mercado!AI38","v":435205.44999999995},{"$f":"Mercado!AJ38","v":460151.15299999999},{"$f":"Mercado!AK38","v":423050.62500000006},{"$f":"Mercado!AL38","v":435839.52800000005},{"$f":"Mercado!AM38","v":442859.37200000003},{"$f":"Mercado!AN38","v":433209.45399999997},{"$f":"Mercado!AO38","v":418095.02499999997},{"$f":"Mercado!AP38","v":419342.897},{"$f":"Mercado!AQ38","v":441250.38300000003},{"$f":"Mercado!AR38","v":422145.64400000003},{"$f":"Mercado!AS38","v":479747.59700000001},{"$f":"Mercado!AT38","v":428833.07700000005},{"$f":"Mercado!AU38","v":420626.46900000004},{"$f":"Mercado!AV38","v":419449.00400000002},{"$f":"Mercado!AW38","v":412968.18410080008},{"$f":"Mercado!AX38","v":415757.57296710997},{"$f":"Mercado!AY38","v":415162.60399459006},{"$f":"Mercado!AZ38","v":428252.9103415499},{"$f":"Mercado!BA38","v":393392.20070713997},{"$f":"Mercado!BB38","v":399450.23114048201},{"$f":"Mercado!BC38","v":394312.39694512205},{"$f":"Mercado!BD38","v":390321.86935055291},{"$f":"Mercado!BE38","v":375564.18556511006},{"$f":"Mercado!BF38","v":374141.10282264801},{"$f":"Mercado!BG38","v":370467.17574114201},{"$f":"Mercado!BH38","v":369995.24234106397},{"$f":"Mercado!BI38","v":357733.68108120997}]
["Consolidated","Public Power Total",486621.86915883201,495464.57645249087,-1.7847304759852523,-8842.7072936588665,null,"Public Power Total",{"$f":"Mercado!I39","v":347565.74199678039},{"$f":"Mercado!J39","v":377851.05200138025},{"$f":"Mercado!K39","v":354886.34100175713},{"$f":"Mercado!L39","v":402180.3620014686},{"$f":"Mercado!M39","v":364611.49099999998},{"$f":"Mercado!N39","v":393004.772},{"$f":"Mercado!O39","v":369739.01999999996},{"$f":"Mercado!P39","v":409927.78899999999},{"$f":"Mercado!Q39","v":375416.19899999996},{"$f":"Mercado!R39","v":399804.07900000003},{"$f":"Mercado!S39","v":391483.61200000002},{"$f":"Mercado!T39","v":455600.15899999999},{"$f":"Mercado!U39","v":394722.71399999998},{"$f":"Mercado!V39","v":417963.59999999992},{"$f":"Mercado!W39","v":405078.99999999994},{"$f":"Mercado!X39","v":458000.163},{"$f":"Mercado!Y39","v":399477.25399999996},{"$f":"Mercado!Z39","v":426844.91899999994},{"$f":"Mercado!AA39","v":394089.864},{"$f":"Mercado!AB39","v":422513.73699999996},{"$f":"Mercado!AC39","v":398597.62400000007},{"$f":"Mercado!AD39","v":440604.522},{"$f":"Mercado!AE39","v":411222.55300000007},{"$f":"Mercado!AF39","v":452675.66100000002},{"$f":"Mercado!AG39","v":400141.87800000003},{"$f":"Mercado!AH39","v":433261.36900000001},{"$f":"Mercado!AI39","v":400922.29599999997},{"$f":"Mercado!AJ39","v":466836.40800000005},{"$f":"Mercado!AK39","v":416658.64799999999},{"$f":"Mercado!AL39","v":459247.18899999995},{"$f":"Mercado!AM39","v":429294.00199999998},{"$f":"Mercado!AN39","v":494764.68500000006},{"$f":"Mercado!AO39","v":425812.19500000001},{"$f":"Mercado!AP39","v":318228.89100000006},{"$f":"Mercado!AQ39","v":319242.408},{"$f":"Mercado!AR39","v":389877.45799999998},{"$f":"Mercado!AS39","v":345731.13899999997},{"$f":"Mercado!AT39","v":342895.12599999999},{"$f":"Mercado!AU39","v":350724.511},{"$f":"Mercado!AV39","v":440141.49400000001},{"$f":"Mercado!AW39","v":402188.09546344104},{"$f":"Mercado!AX39","v":438873.94879112102},{"$f":"Mercado!AY39","v":413025.06745937897},{"$f":"Mercado!AZ39","v":472417.98881492397},{"$f":"Mercado!BA39","v":418364.76182700094},{"$f":"Mercado!BB39","v":473591.68009544699},{"$f":"Mercado!BC39","v":465580.32260143204},{"$f":"Mercado!BD39","v":576405.521677688},{"$f":"Mercado!BE39","v":495464.57645249087},{"$f":"Mercado!BF39","v":544535.27912461199},{"$f":"Mercado!BG39","v":482482.32302640198},{"$f":"Mercado!BH39","v":583143.26472820702},{"$f":"Mercado!BI39","v":486621.86915883201}]
["Consolidated","Own Total",12047.505799238999,12164.36399774,-0.9606601588271424,-116.85819850100052,null,"Own Total",{"$f":"Mercado!I40","v":9950.1239999999998},{"$f":"Mercado!J40","v":9522.7049999999999},{"$f":"Mercado!K40","v":9341.3320000000003},{"$f":"Mercado!L40","v":10389.556},{"$f":"Mercado!M40","v":10249.214},{"$f":"Mercado!N40","v":10063.965},{"$f":"Mercado!O40","v":9648.4499999999989},{"$f":"Mercado!P40","v":10501.379000000001},{"$f":"Mercado!Q40","v":10450.812000000002},{"$f":"Mercado!R40","v":10186.761999999999},{"$f":"Mercado!S40","v":9688.8689999999988},{"$f":"Mercado!T40","v":10825.188999999998},{"$f":"Mercado!U40","v":10418.307000000001},{"$f":"Mercado!V40","v":9879.1540000000005},{"$f":"Mercado!W40","v":10875.991},{"$f":"Mercado!X40","v":11909.626},{"$f":"Mercado!Y40","v":11441.166000000001},{"$f":"Mercado!Z40","v":11654.598000000002},{"$f":"Mercado!AA40","v":10199.659},{"$f":"Mercado!AB40","v":10718.712},{"$f":"Mercado!AC40","v":10963.438000000002},{"$f":"Mercado!AD40","v":10630.541999999999},{"$f":"Mercado!AE40","v":9757.0969999999998},{"$f":"Mercado!AF40","v":10599.441999999999},{"$f":"Mercado!AG40","v":10481.717000000001},{"$f":"Mercado!AH40","v":10280.519999999999},{"$f":"Mercado!AI40","v":9669.896999999999},{"$f":"Mercado!AJ40","v":10723.563},{"$f":"Mercado!AK40","v":10918.771000000001},{"$f":"Mercado!AL40","v":10446.94},{"$f":"Mercado!AM40","v":10346.266999999998},{"$f":"Mercado!AN40","v":11448.21},{"$f":"Mercado!AO40","v":11004.606},{"$f":"Mercado!AP40","v":9593.875},{"$f":"Mercado!AQ40","v":9861.7520000000004},{"$f":"Mercado!AR40","v":11523.210000000001},{"$f":"Mercado!AS40","v":10841.684000000001},{"$f":"Mercado!AT40","v":10414.366},{"$f":"Mercado!AU40","v":9931.5569999999989},{"$f":"Mercado!AV40","v":10646.852999999999},{"$f":"Mercado!AW40","v":10769.866577074999},{"$f":"Mercado!AX40","v":10004.296986073001},{"$f":"Mercado!AY40","v":10599.824052112999},{"$f":"Mercado!AZ40","v":10846.949111369},{"$f":"Mercado!BA40","v":10912.519364748001},{"$f":"Mercado!BB40","v":10521.297624890998},{"$f":"Mercado!BC40","v":10622.112356525},{"$f":"Mercado!BD40","v":12131.172692418},{"$f":"Mercado!BE40","v":12164.36399774},{"$f":"Mercado!BF40","v":11974.894276500003},{"$f":"Mercado!BG40","v":11203.115861093002},{"$f":"Mercado!BH40","v":12562.648592687001},{"$f":"Mercado!BI40","v":12047.505799238999}]
["Consolidated","Public Service Total",347301.66609014833,353061.11469876475,-1.6312894195472216,-5759.4486086164252,null,"Public Service Total",{"$f":"Mercado!I41","v":264736.51300000004},{"$f":"Mercado!J41","v":262277.43599999999},{"$f":"Mercado!K41","v":267725.56099999999},{"$f":"Mercado!L41","v":273764.12799999997},{"$f":"Mercado!M41","v":278378.21099999995},{"$f":"Mercado!N41","v":275778.65700000001},{"$f":"Mercado!O41","v":277731.92099999997},{"$f":"Mercado!P41","v":281250.60099999997},{"$f":"Mercado!Q41","v":290185.44800000003},{"$f":"Mercado!R41","v":279580.15700000001},{"$f":"Mercado!S41","v":282650.97099999996},{"$f":"Mercado!T41","v":284626.696},{"$f":"Mercado!U41","v":285965.61699999997},{"$f":"Mercado!V41","v":274295.24100000004},{"$f":"Mercado!W41","v":274123.68900000001},{"$f":"Mercado!X41","v":278697.19099999999},{"$f":"Mercado!Y41","v":277834.136},{"$f":"Mercado!Z41","v":278943.52299999999},{"$f":"Mercado!AA41","v":282769.79899999994},{"$f":"Mercado!AB41","v":300996.00043000007},{"$f":"Mercado!AC41","v":283131.77317},{"$f":"Mercado!AD41","v":287805.36219000001},{"$f":"Mercado!AE41","v":297709.89077},{"$f":"Mercado!AF41","v":302684.80344310001},{"$f":"Mercado!AG41","v":297204.87855233334},{"$f":"Mercado!AH41","v":301024.99639400002},{"$f":"Mercado!AI41","v":307882.06939999998},{"$f":"Mercado!AJ41","v":310518.53112300002},{"$f":"Mercado!AK41","v":301829.194411},{"$f":"Mercado!AL41","v":308517.54123000003},{"$f":"Mercado!AM41","v":318737.67232500005},{"$f":"Mercado!AN41","v":326966.33020600001},{"$f":"Mercado!AO41","v":318551.16509700002},{"$f":"Mercado!AP41","v":319853.01252000005},{"$f":"Mercado!AQ41","v":327449.95684100006},{"$f":"Mercado!AR41","v":335263.26361800003},{"$f":"Mercado!AS41","v":323354.11083600001},{"$f":"Mercado!AT41","v":326468.84853400005},{"$f":"Mercado!AU41","v":333659.60321899998},{"$f":"Mercado!AV41","v":336907.76782200008},{"$f":"Mercado!AW41","v":333280.79481581604},{"$f":"Mercado!AX41","v":329044.47606744105},{"$f":"Mercado!AY41","v":336341.41218510095},{"$f":"Mercado!AZ41","v":346495.85539996793},{"$f":"Mercado!BA41","v":335712.59339657996},{"$f":"Mercado!BB41","v":335245.04480456206},{"$f":"Mercado!BC41","v":344335.37245673401},{"$f":"Mercado!BD41","v":358321.13608864101},{"$f":"Mercado!BE41","v":353061.11469876475},{"$f":"Mercado!BF41","v":348363.12071217224},{"$f":"Mercado!BG41","v":361463.357508699},{"$f":"Mercado!BH41","v":361799.44326354994},{"$f":"Mercado!BI41","v":347301.66609014833}]
["Consolidated","Total Market (1+2)",9397696.0910108816,9254182.8618026972,1.5507930991999874,143513.22920818441,null,"Total Market (1+2)",{"$f":"I76+I110+I144+I178+I212+I246+I280+I314+I348","v":6233487.8152244557},6296646.2924806997,6404989.8786226837,6749318.3866999829,6774120.4288036395,6761883.6813076688,6824215.2477195151,7121394.4761211351,7171319.9109240938,7070822.1607695175,7157509.7739086673,7604305.6914437972,7440636.2978192773,7097427.733001601,7103267.0986862807,7377753.9493359644,7213485.474277149,7144568.527870032,6999043.5033378806,7192080.7763281018,{"$f":"AC76+AC110+AC144+AC178+AC212+AC246+AC280+AC314+AC348","v":7372886.8031677613},7312322.2084707413,7274713.9132951871,7644930.0527034029,7627380.9498554179,7497258.7428731993,7455459.6599334404,7916300.7154209996,8010524.78866468,7766340.0471691303,7750904.7145385109,8271696.7433657395,8168112.6461376604,7376566.7461930206,{"$f":"AQ76+AQ110+AQ144+AQ178+AQ212+AQ246+AQ280+AQ314+AQ348","v":7787582.8133113598},8658578.0807816908,8160291.2482420001,7963703.4038310004,8001843.9046550002,8430857.1426989995,8368142.1216062587,8126511.6225494463,8199875.7618104536,8426122.2799026277,8443518.9242977574,{"$f":"BB76+BB110+BB144+BB178+BB212+BB246+BB280+BB314+BB348","v":8255830.2341119079},8429673.9978938103,9452445.2425158601,9254182.8618026972,9183679.6802091915,{"$f":"BG76+BG110+BG144+BG178+BG212+BG246+BG280+BG314+BG348","v":8948149.1403414495},{"$f":"BH76+BH110+BH144+BH178+BH212+BH246+BH280+BH314+BH348","v":9683118.5177214704},{"$f":"BI76+BI110+BI144+BI178+BI212+BI246+BI280+BI314+BI348","v":9397696.0910108816}]
["Consolidated"]
["EMG","EMG",null,null,null,null,null,{"$f":"B44","v":"EMG"}]
["EMG"]
["EMG"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMG",null,null,null,null,null,null,"Valores em  "]
["EMG"]
["EMG"]
["EMG","Residential",{"$f":"INDEX($H$46:$CH$76,MATCH($B50,$H$46:$H$76,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":231890.31475768},214882.78900055302,{"$f":"IFERROR(IF((C50/D50-1)*100<=-100,\"-\",IF((C50/D50-1)*100=0,\"-\",(C50/D50-1)*100)),\"-\")","v":7.9147919832161184},{"$f":"C50-D50","v":17007.525757126976},null,"Residential",{"$f":"Mercado!I50","v":105156.78100000002},{"$f":"Mercado!J50","v":101022.31899999999},{"$f":"Mercado!K50","v":101683.40399999999},{"$f":"Mercado!L50","v":108481.64499999999},{"$f":"Mercado!M50","v":113118.66099999999},{"$f":"Mercado!N50","v":109248.58799999999},{"$f":"Mercado!O50","v":108728.74800000001},{"$f":"Mercado!P50","v":115722.87100000001},{"$f":"Mercado!Q50","v":126495.83100000001},{"$f":"Mercado!R50","v":115540.713},{"$f":"Mercado!S50","v":116170.79800000001},{"$f":"Mercado!T50","v":122545.516},{"$f":"Mercado!U50","v":135603.02300000002},{"$f":"Mercado!V50","v":114873.16499999999},{"$f":"Mercado!W50","v":112566.63800000001},{"$f":"Mercado!X50","v":123751.31099999999},{"$f":"Mercado!Y50","v":131962.30699999997},{"$f":"Mercado!Z50","v":122275.75},{"$f":"Mercado!AA50","v":117087.96299999999},{"$f":"Mercado!AB50","v":121652.973},{"$f":"Mercado!AC50","v":135634.103},{"$f":"Mercado!AD50","v":120448.07499999998},{"$f":"Mercado!AE50","v":118591.23700000001},{"$f":"Mercado!AF50","v":128860.974},{"$f":"Mercado!AG50","v":139698.24799999999},{"$f":"Mercado!AH50","v":127205.639},{"$f":"Mercado!AI50","v":119196.98199999999},{"$f":"Mercado!AJ50","v":130729.64700000001},{"$f":"Mercado!AK50","v":147811.318},{"$f":"Mercado!AL50","v":131551.37099999998},{"$f":"Mercado!AM50","v":125533.76199999999},{"$f":"Mercado!AN50","v":136940.79200000002},{"$f":"Mercado!AO50","v":142143.872},{"$f":"Mercado!AP50","v":131406.625},{"$f":"Mercado!AQ50","v":131781.42300000001},{"$f":"Mercado!AR50","v":150346.02100000001},{"$f":"Mercado!AS50","v":151365.38299999997},{"$f":"Mercado!AT50","v":138681.76300000001},{"$f":"Mercado!AU50","v":132957.43699999998},{"$f":"Mercado!AV50","v":139927.459},{"$f":"Mercado!AW50","v":192194.03944333299},{"$f":"Mercado!AX50","v":183585.401146666},{"$f":"Mercado!AY50","v":181165.713236657},{"$f":"Mercado!AZ50","v":194644.62001166202},{"$f":"Mercado!BA50","v":194353.87204175402},{"$f":"Mercado!BB50","v":189083.94107971399},{"$f":"Mercado!BC50","v":184896.748048993},{"$f":"Mercado!BD50","v":211252.18011277},{"$f":"Mercado!BE50","v":214882.78900055302},{"$f":"Mercado!BF50","v":208441.91245015798},{"$f":"Mercado!BG50","v":197300.35044609604},{"$f":"Mercado!BH50","v":214406.51504943799},{"$f":"Mercado!BI50","v":231890.31475768}]
["EMG","Commercial",56539.695229448997,61530.928541125002,-8.1117471002246422,-4991.2333116760055,null,"Commercial",{"$f":"Mercado!I51","v":55022.053},{"$f":"Mercado!J51","v":50734.771000000001},{"$f":"Mercado!K51","v":48780.21},{"$f":"Mercado!L51","v":55890.679000000004},{"$f":"Mercado!M51","v":57144.392000000007},{"$f":"Mercado!N51","v":52247.472999999998},{"$f":"Mercado!O51","v":51159.349000000002},{"$f":"Mercado!P51","v":57924.678999999996},{"$f":"Mercado!Q51","v":63779.856},{"$f":"Mercado!R51","v":56722.353999999992},{"$f":"Mercado!S51","v":54403.08},{"$f":"Mercado!T51","v":62265.169000000002},{"$f":"Mercado!U51","v":67014.413},{"$f":"Mercado!V51","v":56202.187000000005},{"$f":"Mercado!W51","v":53738.239000000001},{"$f":"Mercado!X51","v":63981.783000000003},{"$f":"Mercado!Y51","v":64948.671000000002},{"$f":"Mercado!Z51","v":59305.702000000005},{"$f":"Mercado!AA51","v":54308.447},{"$f":"Mercado!AB51","v":58321.645000000004},{"$f":"Mercado!AC51","v":63352.125},{"$f":"Mercado!AD51","v":53956.823000000004},{"$f":"Mercado!AE51","v":50725.538},{"$f":"Mercado!AF51","v":58845.842000000004},{"$f":"Mercado!AG51","v":62629.968999999997},{"$f":"Mercado!AH51","v":54544.450000000004},{"$f":"Mercado!AI51","v":49494.008000000002},{"$f":"Mercado!AJ51","v":57846.021000000001},{"$f":"Mercado!AK51","v":63929.692999999999},{"$f":"Mercado!AL51","v":56465.228999999999},{"$f":"Mercado!AM51","v":50338.156000000003},{"$f":"Mercado!AN51","v":57758.284},{"$f":"Mercado!AO51","v":57505.635000000002},{"$f":"Mercado!AP51","v":43394.502999999997},{"$f":"Mercado!AQ51","v":44425.770999999993},{"$f":"Mercado!AR51","v":55381.603999999992},{"$f":"Mercado!AS51","v":54831.954000000005},{"$f":"Mercado!AT51","v":47288.457000000002},{"$f":"Mercado!AU51","v":45162.834999999999},{"$f":"Mercado!AV51","v":49694.747000000003},{"$f":"Mercado!AW51","v":67020.861005186001},{"$f":"Mercado!AX51","v":61623.152900241999},{"$f":"Mercado!AY51","v":56077.893383224},{"$f":"Mercado!AZ51","v":62363.291641891999},{"$f":"Mercado!BA51","v":63351.417537043009},{"$f":"Mercado!BB51","v":58678.808704692994},{"$f":"Mercado!BC51","v":52333.823432261001},{"$f":"Mercado!BD51","v":62654.080688875998},{"$f":"Mercado!BE51","v":61530.928541125002},{"$f":"Mercado!BF51","v":57543.408403456},{"$f":"Mercado!BG51","v":49216.210408273},{"$f":"Mercado!BH51","v":55821.034722435004},{"$f":"Mercado!BI51","v":56539.695229448997}]
["EMG","Industrial",10115.200831496,16692.997203813997,-39.404525694254048,-6577.7963723179964,null,"Industrial",{"$f":"Mercado!I52","v":47982.667000000001},{"$f":"Mercado!J52","v":47580.364999999998},{"$f":"Mercado!K52","v":46691.919000000002},{"$f":"Mercado!L52","v":45183.603999999999},{"$f":"Mercado!M52","v":41548.375},{"$f":"Mercado!N52","v":44437.063999999998},{"$f":"Mercado!O52","v":45248.853999999999},{"$f":"Mercado!P52","v":46270.993000000002},{"$f":"Mercado!Q52","v":41981.203999999998},{"$f":"Mercado!R52","v":41751.074999999997},{"$f":"Mercado!S52","v":44535.462999999996},{"$f":"Mercado!T52","v":47329.279000000002},{"$f":"Mercado!U52","v":44716.510999999999},{"$f":"Mercado!V52","v":41673.641000000003},{"$f":"Mercado!W52","v":42396.883000000002},{"$f":"Mercado!X52","v":37245.853000000003},{"$f":"Mercado!Y52","v":35681.448000000004},{"$f":"Mercado!Z52","v":36002.162000000004},{"$f":"Mercado!AA52","v":35684.517999999996},{"$f":"Mercado!AB52","v":34891.815000000002},{"$f":"Mercado!AC52","v":33636.686000000002},{"$f":"Mercado!AD52","v":32307.489000000001},{"$f":"Mercado!AE52","v":31794.380999999998},{"$f":"Mercado!AF52","v":33167.074999999997},{"$f":"Mercado!AG52","v":31505.302},{"$f":"Mercado!AH52","v":30990.320000000003},{"$f":"Mercado!AI52","v":32204.063000000002},{"$f":"Mercado!AJ52","v":32984.665999999997},{"$f":"Mercado!AK52","v":30828},{"$f":"Mercado!AL52","v":29999.315999999999},{"$f":"Mercado!AM52","v":29161.843000000001},{"$f":"Mercado!AN52","v":29272.146000000001},{"$f":"Mercado!AO52","v":27176.191000000003},{"$f":"Mercado!AP52","v":23535.033000000003},{"$f":"Mercado!AQ52","v":30522.273999999998},{"$f":"Mercado!AR52","v":30493.801000000003},{"$f":"Mercado!AS52","v":25821.646000000001},{"$f":"Mercado!AT52","v":24612.591},{"$f":"Mercado!AU52","v":25062.581000000002},{"$f":"Mercado!AV52","v":24535.177},{"$f":"Mercado!AW52","v":25657.554024238001},{"$f":"Mercado!AX52","v":24188.090817996999},{"$f":"Mercado!AY52","v":24767.056357367001},{"$f":"Mercado!AZ52","v":23712.338473952001},{"$f":"Mercado!BA52","v":20920.551049616002},{"$f":"Mercado!BB52","v":19101.128482921999},{"$f":"Mercado!BC52","v":19404.291479755},{"$f":"Mercado!BD52","v":19689.274024662001},{"$f":"Mercado!BE52","v":16692.997203813997},{"$f":"Mercado!BF52","v":16620.539167014002},{"$f":"Mercado!BG52","v":15400.190280271001},{"$f":"Mercado!BH52","v":13594.405572402002},{"$f":"Mercado!BI52","v":10115.200831496}]
["EMG","Rural",32521.651857000004,34033.516551973,-4.442281750885801,-1511.8646949729955,null,"Rural",{"$f":"Mercado!I53","v":33576.923999999999},{"$f":"Mercado!J53","v":34890.001000000004},{"$f":"Mercado!K53","v":38080.137000000002},{"$f":"Mercado!L53","v":34900.669000000002},{"$f":"Mercado!M53","v":35351.826000000001},{"$f":"Mercado!N53","v":38316.665000000001},{"$f":"Mercado!O53","v":44530.661999999997},{"$f":"Mercado!P53","v":38398.39},{"$f":"Mercado!Q53","v":40534.906999999999},{"$f":"Mercado!R53","v":40273.558000000005},{"$f":"Mercado!S53","v":42159.271999999997},{"$f":"Mercado!T53","v":40096.065000000002},{"$f":"Mercado!U53","v":41646.050000000003},{"$f":"Mercado!V53","v":41607.983999999997},{"$f":"Mercado!W53","v":47590.688999999998},{"$f":"Mercado!X53","v":42860.400999999998},{"$f":"Mercado!Y53","v":41889.906000000003},{"$f":"Mercado!Z53","v":43459.498999999996},{"$f":"Mercado!AA53","v":47248.062999999995},{"$f":"Mercado!AB53","v":41967.301999999996},{"$f":"Mercado!AC53","v":42702.034},{"$f":"Mercado!AD53","v":45689.194000000003},{"$f":"Mercado!AE53","v":50181.699000000001},{"$f":"Mercado!AF53","v":45059.125},{"$f":"Mercado!AG53","v":44939.232000000004},{"$f":"Mercado!AH53","v":46277.491000000002},{"$f":"Mercado!AI53","v":54501.535999999993},{"$f":"Mercado!AJ53","v":44410.409999999996},{"$f":"Mercado!AK53","v":46309.305},{"$f":"Mercado!AL53","v":46420.923999999999},{"$f":"Mercado!AM53","v":47012.308000000005},{"$f":"Mercado!AN53","v":45409.038},{"$f":"Mercado!AO53","v":44393.152000000002},{"$f":"Mercado!AP53","v":48495.661},{"$f":"Mercado!AQ53","v":61534.227999999996},{"$f":"Mercado!AR53","v":49933.868999999999},{"$f":"Mercado!AS53","v":46493.998},{"$f":"Mercado!AT53","v":46947.963000000003},{"$f":"Mercado!AU53","v":45493.383999999998},{"$f":"Mercado!AV53","v":43069.542000000001},{"$f":"Mercado!AW53","v":37707.018990944998},{"$f":"Mercado!AX53","v":37740.189910900001},{"$f":"Mercado!AY53","v":43140.232566566003},{"$f":"Mercado!AZ53","v":34924.392232296996},{"$f":"Mercado!BA53","v":34159.813698295999},{"$f":"Mercado!BB53","v":35620.8403072},{"$f":"Mercado!BC53","v":35565.855981599998},{"$f":"Mercado!BD53","v":33453.665046321999},{"$f":"Mercado!BE53","v":34033.516551973},{"$f":"Mercado!BF53","v":35350.498819059001},{"$f":"Mercado!BG53","v":36481.608877079998},{"$f":"Mercado!BH53","v":32017.018936611003},{"$f":"Mercado!BI53","v":32521.651857000004}]
["EMG","Street Lighting",22558.901159999998,22813.155199999001,-1.1145062476891177,-254.254039999003,null,"Street Lighting",{"$f":"Mercado!I54","v":17308.120999999999},{"$f":"Mercado!J54","v":17402.285},{"$f":"Mercado!K54","v":17838.591},{"$f":"Mercado!L54","v":18041.624},{"$f":"Mercado!M54","v":17889.351999999999},{"$f":"Mercado!N54","v":18210.912},{"$f":"Mercado!O54","v":18815.417999999998},{"$f":"Mercado!P54","v":18676.004000000001},{"$f":"Mercado!Q54","v":18501.432000000001},{"$f":"Mercado!R54","v":18999.495999999999},{"$f":"Mercado!S54","v":19394.226000000002},{"$f":"Mercado!T54","v":19461.64},{"$f":"Mercado!U54","v":19162.127999999997},{"$f":"Mercado!V54","v":19333.807000000001},{"$f":"Mercado!W54","v":19516.440000000002},{"$f":"Mercado!X54","v":19511.998},{"$f":"Mercado!Y54","v":19299.417000000001},{"$f":"Mercado!Z54","v":19379.702000000001},{"$f":"Mercado!AA54","v":20209.432000000001},{"$f":"Mercado!AB54","v":20396.196},{"$f":"Mercado!AC54","v":20283.896000000001},{"$f":"Mercado!AD54","v":20784.312000000002},{"$f":"Mercado!AE54","v":21042.076999999997},{"$f":"Mercado!AF54","v":21362.256000000001},{"$f":"Mercado!AG54","v":21019.112000000001},{"$f":"Mercado!AH54","v":21501.260999999999},{"$f":"Mercado!AI54","v":22095.453000000001},{"$f":"Mercado!AJ54","v":24430.269},{"$f":"Mercado!AK54","v":22366.719000000001},{"$f":"Mercado!AL54","v":22076.403000000002},{"$f":"Mercado!AM54","v":22093.931},{"$f":"Mercado!AN54","v":21528.666999999998},{"$f":"Mercado!AO54","v":21196.668000000001},{"$f":"Mercado!AP54","v":21113.078000000001},{"$f":"Mercado!AQ54","v":21176.268},{"$f":"Mercado!AR54","v":21201.313999999998},{"$f":"Mercado!AS54","v":19682.506000000001},{"$f":"Mercado!AT54","v":26006.537},{"$f":"Mercado!AU54","v":21072.050999999999},{"$f":"Mercado!AV54","v":20985.527000000002},{"$f":"Mercado!AW54","v":25022.053500800001},{"$f":"Mercado!AX54","v":25261.071967110001},{"$f":"Mercado!AY54","v":25387.813994590004},{"$f":"Mercado!AZ54","v":24994.87834155},{"$f":"Mercado!BA54","v":24017.993310944999},{"$f":"Mercado!BB54","v":23858.160290681997},{"$f":"Mercado!BC54","v":23382.458833172001},{"$f":"Mercado!BD54","v":23458.976574352},{"$f":"Mercado!BE54","v":22813.155199999001},{"$f":"Mercado!BF54","v":22285.116759999997},{"$f":"Mercado!BG54","v":22115.585229993998},{"$f":"Mercado!BH54","v":22821.656160000002},{"$f":"Mercado!BI54","v":22558.901159999998}]
["EMG","Public Power",14182.663114474002,13341.818666336001,6.3023225631121393,840.8444481380011,null,"Public Power",{"$f":"Mercado!I55","v":7710.4120000000003},{"$f":"Mercado!J55","v":8029.4179999999997},{"$f":"Mercado!K55","v":7733.299},{"$f":"Mercado!L55","v":8343.8070000000007},{"$f":"Mercado!M55","v":7946.8429999999998},{"$f":"Mercado!N55","v":8130.9039999999995},{"$f":"Mercado!O55","v":7754.1210000000001},{"$f":"Mercado!P55","v":8526.853000000001},{"$f":"Mercado!Q55","v":8562.0450000000001},{"$f":"Mercado!R55","v":8276.3009999999995},{"$f":"Mercado!S55","v":7846.43},{"$f":"Mercado!T55","v":8738.7740000000013},{"$f":"Mercado!U55","v":8787.3870000000006},{"$f":"Mercado!V55","v":7890.085},{"$f":"Mercado!W55","v":7458.73},{"$f":"Mercado!X55","v":8805.8220000000001},{"$f":"Mercado!Y55","v":8467.2540000000008},{"$f":"Mercado!Z55","v":8558.2690000000002},{"$f":"Mercado!AA55","v":7702.2220000000007},{"$f":"Mercado!AB55","v":8230.9189999999999},{"$f":"Mercado!AC55","v":8698.9239999999991},{"$f":"Mercado!AD55","v":8134.9530000000004},{"$f":"Mercado!AE55","v":7600.6190000000006},{"$f":"Mercado!AF55","v":8639.5619999999999},{"$f":"Mercado!AG55","v":8746.4900000000016},{"$f":"Mercado!AH55","v":8305.1419999999998},{"$f":"Mercado!AI55","v":7604.0990000000002},{"$f":"Mercado!AJ55","v":8632.0470000000005},{"$f":"Mercado!AK55","v":9047.8940000000002},{"$f":"Mercado!AL55","v":8928.9539999999997},{"$f":"Mercado!AM55","v":7895.8590000000004},{"$f":"Mercado!AN55","v":9039.56},{"$f":"Mercado!AO55","v":8345.1919999999991},{"$f":"Mercado!AP55","v":5931.2939999999999},{"$f":"Mercado!AQ55","v":5539.7080000000005},{"$f":"Mercado!AR55","v":7174.3239999999987},{"$f":"Mercado!AS55","v":7250.4319999999998},{"$f":"Mercado!AT55","v":6365.3720000000003},{"$f":"Mercado!AU55","v":6076.817},{"$f":"Mercado!AV55","v":7704.82},{"$f":"Mercado!AW55","v":10260.683585208},{"$f":"Mercado!AX55","v":10654.613154148001},{"$f":"Mercado!AY55","v":9758.097648728999},{"$f":"Mercado!AZ55","v":11160.777551944},{"$f":"Mercado!BA55","v":11779.111733289999},{"$f":"Mercado!BB55","v":11652.064773245998},{"$f":"Mercado!BC55","v":10618.429883064},{"$f":"Mercado!BD55","v":14043.307929115001},{"$f":"Mercado!BE55","v":13341.818666336001},{"$f":"Mercado!BF55","v":13698.511635419003},{"$f":"Mercado!BG55","v":11442.837715370999},{"$f":"Mercado!BH55","v":13648.435879201998},{"$f":"Mercado!BI55","v":14182.663114474002}]
["EMG","Own",896.32695498399994,896.70375864799985,-4.2020975195644628E-2,-0.37680366399990817,null,"Own",{"$f":"Mercado!I56","v":790.13},{"$f":"Mercado!J56","v":706.96199999999999},{"$f":"Mercado!K56","v":700.43399999999997},{"$f":"Mercado!L56","v":881.1},{"$f":"Mercado!M56","v":906.55500000000006},{"$f":"Mercado!N56","v":828.17500000000007},{"$f":"Mercado!O56","v":825.11799999999994},{"$f":"Mercado!P56","v":902.02400000000011},{"$f":"Mercado!Q56","v":1010.1840000000001},{"$f":"Mercado!R56","v":869.76100000000008},{"$f":"Mercado!S56","v":841.34199999999998},{"$f":"Mercado!T56","v":969.596},{"$f":"Mercado!U56","v":1026.6379999999999},{"$f":"Mercado!V56","v":942.99499999999989},{"$f":"Mercado!W56","v":900.25299999999993},{"$f":"Mercado!X56","v":1381.3109999999999},{"$f":"Mercado!Y56","v":1160.9370000000001},{"$f":"Mercado!Z56","v":1052.4190000000001},{"$f":"Mercado!AA56","v":930.53399999999988},{"$f":"Mercado!AB56","v":943.55899999999997},{"$f":"Mercado!AC56","v":1084.825},{"$f":"Mercado!AD56","v":943.78700000000003},{"$f":"Mercado!AE56","v":657.42399999999998},{"$f":"Mercado!AF56","v":683.55499999999995},{"$f":"Mercado!AG56","v":806.12700000000007},{"$f":"Mercado!AH56","v":621.08699999999999},{"$f":"Mercado!AI56","v":555.73800000000006},{"$f":"Mercado!AJ56","v":656.56600000000003},{"$f":"Mercado!AK56","v":722.16899999999998},{"$f":"Mercado!AL56","v":644.70700000000011},{"$f":"Mercado!AM56","v":575.35199999999998},{"$f":"Mercado!AN56","v":694.61799999999994},{"$f":"Mercado!AO56","v":688.61099999999999},{"$f":"Mercado!AP56","v":586.98399999999992},{"$f":"Mercado!AQ56","v":560.423},{"$f":"Mercado!AR56","v":716.71199999999999},{"$f":"Mercado!AS56","v":725.16499999999996},{"$f":"Mercado!AT56","v":596.22399999999993},{"$f":"Mercado!AU56","v":574.81999999999994},{"$f":"Mercado!AV56","v":621.21600000000001},{"$f":"Mercado!AW56","v":721.76995999999997},{"$f":"Mercado!AX56","v":290.74873523100001},{"$f":"Mercado!AY56","v":912.23618476899992},{"$f":"Mercado!AZ56","v":665.00624000000005},{"$f":"Mercado!BA56","v":759.22461333299998},{"$f":"Mercado!BB56","v":715.00660000000005},{"$f":"Mercado!BC56","v":687.12092000000007},{"$f":"Mercado!BD56","v":869.34650604000001},{"$f":"Mercado!BE56","v":896.70375864799985},{"$f":"Mercado!BF56","v":830.52534010699992},{"$f":"Mercado!BG56","v":751.79974318200004},{"$f":"Mercado!BH56","v":837.90613340600009},{"$f":"Mercado!BI56","v":896.32695498399994}]
["EMG","Public Service",10920.487910149001,12927.038283369,-15.522119833136749,-2006.5503732199995,null,"Public Service",{"$f":"Mercado!I57","v":9403.6689999999999},{"$f":"Mercado!J57","v":9132.1049999999996},{"$f":"Mercado!K57","v":9460.9340000000011},{"$f":"Mercado!L57","v":9765.2870000000003},{"$f":"Mercado!M57","v":9483.6949999999997},{"$f":"Mercado!N57","v":9089.2410000000018},{"$f":"Mercado!O57","v":9360.6189999999988},{"$f":"Mercado!P57","v":9581.6820000000007},{"$f":"Mercado!Q57","v":9833.2759999999998},{"$f":"Mercado!R57","v":9501.5859999999993},{"$f":"Mercado!S57","v":9626.0540000000001},{"$f":"Mercado!T57","v":9570.2379999999994},{"$f":"Mercado!U57","v":9580.0169999999998},{"$f":"Mercado!V57","v":9147.0830000000005},{"$f":"Mercado!W57","v":9351.5329999999994},{"$f":"Mercado!X57","v":9498.3719999999994},{"$f":"Mercado!Y57","v":9518.1809999999987},{"$f":"Mercado!Z57","v":9445.2900000000009},{"$f":"Mercado!AA57","v":9809.2620000000006},{"$f":"Mercado!AB57","v":9763.612000000001},{"$f":"Mercado!AC57","v":9932.2540000000008},{"$f":"Mercado!AD57","v":9648.3670000000002},{"$f":"Mercado!AE57","v":9956.2080000000005},{"$f":"Mercado!AF57","v":9964.9580000000005},{"$f":"Mercado!AG57","v":9914.0329999999994},{"$f":"Mercado!AH57","v":9641.6460000000006},{"$f":"Mercado!AI57","v":9741.6660000000011},{"$f":"Mercado!AJ57","v":9850.223},{"$f":"Mercado!AK57","v":10016.761},{"$f":"Mercado!AL57","v":10122.282999999999},{"$f":"Mercado!AM57","v":10503.300999999999},{"$f":"Mercado!AN57","v":10484.253000000001},{"$f":"Mercado!AO57","v":10142.484},{"$f":"Mercado!AP57","v":10135.721999999998},{"$f":"Mercado!AQ57","v":10568.547999999999},{"$f":"Mercado!AR57","v":10815.682999999999},{"$f":"Mercado!AS57","v":10366.772000000001},{"$f":"Mercado!AT57","v":10495.873},{"$f":"Mercado!AU57","v":10718.726999999999},{"$f":"Mercado!AV57","v":10641.991999999998},{"$f":"Mercado!AW57","v":12185.596731287998},{"$f":"Mercado!AX57","v":12161.565402873},{"$f":"Mercado!AY57","v":12510.498089372},{"$f":"Mercado!AZ57","v":12502.496911111},{"$f":"Mercado!BA57","v":12570.166587424999},{"$f":"Mercado!BB57","v":12448.197114836001},{"$f":"Mercado!BC57","v":12480.008152446},{"$f":"Mercado!BD57","v":13228.322358441997},{"$f":"Mercado!BE57","v":12927.038283369},{"$f":"Mercado!BF57","v":13109.523186482002},{"$f":"Mercado!BG57","v":12820.326328563999},{"$f":"Mercado!BH57","v":12088.932416406},{"$f":"Mercado!BI57","v":10920.487910149001}]
["EMG","1 Captive Market",379625.24181523197,377118.94720581698,0.66458994648368463,2506.2946094149956,null,"1 Captive Market",{"$f":"Mercado!I58","v":276950.75700000004},{"$f":"Mercado!J58","v":269498.22600000002},{"$f":"Mercado!K58","v":270968.92800000001},{"$f":"Mercado!L58","v":281488.41499999992},{"$f":"Mercado!M58","v":283389.69900000002},{"$f":"Mercado!N58","v":280509.02199999994},{"$f":"Mercado!O58","v":286422.88900000002},{"$f":"Mercado!P58","v":296003.49600000004},{"$f":"Mercado!Q58","v":310698.73499999999},{"$f":"Mercado!R58","v":291934.84399999998},{"$f":"Mercado!S58","v":294976.66500000004},{"$f":"Mercado!T58","v":310976.277},{"$f":"Mercado!U58","v":327536.16699999996},{"$f":"Mercado!V58","v":291670.94699999999},{"$f":"Mercado!W58","v":293519.40500000003},{"$f":"Mercado!X58","v":307036.85099999997},{"$f":"Mercado!Y58","v":312928.12099999998},{"$f":"Mercado!Z58","v":299478.79300000001},{"$f":"Mercado!AA58","v":292980.44099999993},{"$f":"Mercado!AB58","v":296168.02100000007},{"$f":"Mercado!AC58","v":315324.84700000001},{"$f":"Mercado!AD58","v":291913},{"$f":"Mercado!AE58","v":290549.18300000002},{"$f":"Mercado!AF58","v":306583.34699999995},{"$f":"Mercado!AG58","v":319258.51299999998},{"$f":"Mercado!AH58","v":299087.03600000002},{"$f":"Mercado!AI58","v":295393.54499999998},{"$f":"Mercado!AJ58","v":309539.84900000005},{"$f":"Mercado!AK58","v":331031.859},{"$f":"Mercado!AL58","v":306209.18699999998},{"$f":"Mercado!AM58","v":293114.51199999999},{"$f":"Mercado!AN58","v":311127.35800000007},{"$f":"Mercado!AO58","v":311591.80499999993},{"$f":"Mercado!AP58","v":284598.89999999997},{"$f":"Mercado!AQ58","v":306108.64299999998},{"$f":"Mercado!AR58","v":326063.32800000004},{"$f":"Mercado!AS58","v":316537.85599999991},{"$f":"Mercado!AT58","v":300994.77999999997},{"$f":"Mercado!AU58","v":287118.65199999994},{"$f":"Mercado!AV58","v":297180.48},{"$f":"Mercado!AW58","v":370769.57724099804},{"$f":"Mercado!AX58","v":355504.83403516695},{"$f":"Mercado!AY58","v":353719.54146127403},{"$f":"Mercado!AZ58","v":364967.80140440806},{"$f":"Mercado!BA58","v":361912.15057170199},{"$f":"Mercado!BB58","v":351158.14735329297},{"$f":"Mercado!BC58","v":339368.73673129099},{"$f":"Mercado!BD58","v":378649.15324057901},{"$f":"Mercado!BE58","v":377118.94720581698},{"$f":"Mercado!BF58","v":367880.03576169495},{"$f":"Mercado!BG58","v":345528.90902883105},{"$f":"Mercado!BH58","v":365235.90486989997},{"$f":"Mercado!BI58","v":379625.24181523197}]
["EMG","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"Mercado!I59","v":0},{"$f":"Mercado!J59","v":0},{"$f":"Mercado!K59","v":0},{"$f":"Mercado!L59","v":0},{"$f":"Mercado!M59","v":0},{"$f":"Mercado!N59","v":0},{"$f":"Mercado!O59","v":0},{"$f":"Mercado!P59","v":0},{"$f":"Mercado!Q59","v":0},{"$f":"Mercado!R59","v":0},{"$f":"Mercado!S59","v":0},{"$f":"Mercado!T59","v":0},{"$f":"Mercado!U59","v":0},{"$f":"Mercado!V59","v":0},{"$f":"Mercado!W59","v":0},{"$f":"Mercado!X59","v":0},{"$f":"Mercado!Y59","v":0},{"$f":"Mercado!Z59","v":0},{"$f":"Mercado!AA59","v":0},{"$f":"Mercado!AB59","v":0},{"$f":"Mercado!AC59","v":0},{"$f":"Mercado!AD59","v":0},{"$f":"Mercado!AE59","v":0},{"$f":"Mercado!AF59","v":0},{"$f":"Mercado!AG59","v":0},{"$f":"Mercado!AH59","v":0},{"$f":"Mercado!AI59","v":0},{"$f":"Mercado!AJ59","v":0},{"$f":"Mercado!AK59","v":0},{"$f":"Mercado!AL59","v":0},{"$f":"Mercado!AM59","v":0},{"$f":"Mercado!AN59","v":0},{"$f":"Mercado!AO59","v":0},{"$f":"Mercado!AP59","v":0},{"$f":"Mercado!AQ59","v":0},{"$f":"Mercado!AR59","v":0},{"$f":"Mercado!AS59","v":0},{"$f":"Mercado!AT59","v":0},{"$f":"Mercado!AU59","v":0},{"$f":"Mercado!AV59","v":0},{"$f":"Mercado!AW59","v":0},{"$f":"Mercado!AX59","v":0},{"$f":"Mercado!AY59","v":0},{"$f":"Mercado!AZ59","v":0},{"$f":"Mercado!BA59","v":0},{"$f":"Mercado!BB59","v":0},{"$f":"Mercado!BC59","v":0},{"$f":"Mercado!BD59","v":0},{"$f":"Mercado!BE59","v":"0"},{"$f":"Mercado!BF59","v":"0"},{"$f":"Mercado!BG59","v":"0"},{"$f":"Mercado!BH59","v":"0"},{"$f":"Mercado!BI59","v":"0"}]
["EMG","Commercial Free",22502.639070263696,15266.687917056302,47.396993981407178,7235.9511532073939,null,"Commercial Free",{"$f":"Mercado!I60","v":0},{"$f":"Mercado!J60","v":0},{"$f":"Mercado!K60","v":0},{"$f":"Mercado!L60","v":0},{"$f":"Mercado!M60","v":0},{"$f":"Mercado!N60","v":0},{"$f":"Mercado!O60","v":0},{"$f":"Mercado!P60","v":0},{"$f":"Mercado!Q60","v":0},{"$f":"Mercado!R60","v":0},{"$f":"Mercado!S60","v":0},{"$f":"Mercado!T60","v":0},{"$f":"Mercado!U60","v":0},{"$f":"Mercado!V60","v":0},{"$f":"Mercado!W60","v":0},{"$f":"Mercado!X60","v":0},{"$f":"Mercado!Y60","v":0},{"$f":"Mercado!Z60","v":0},{"$f":"Mercado!AA60","v":0},{"$f":"Mercado!AB60","v":1365.5848700000001},{"$f":"Mercado!AC60","v":2111.9839999999999},{"$f":"Mercado!AD60","v":2226.7442999999998},{"$f":"Mercado!AE60","v":2109.03008},{"$f":"Mercado!AF60","v":2498.2263000000003},{"$f":"Mercado!AG60","v":2581.4103690000002},{"$f":"Mercado!AH60","v":2273.8026910000003},{"$f":"Mercado!AI60","v":2360.2851730000007},{"$f":"Mercado!AJ60","v":2736.8266519999997},{"$f":"Mercado!AK60","v":2946.6087680000001},{"$f":"Mercado!AL60","v":2935.5188519999992},{"$f":"Mercado!AM60","v":2970.8708880000004},{"$f":"Mercado!AN60","v":3537.8776679999996},{"$f":"Mercado!AO60","v":3574.6403090000003},{"$f":"Mercado!AP60","v":3099.6258559999997},{"$f":"Mercado!AQ60","v":3579.8197579999996},{"$f":"Mercado!AR60","v":4169.6101449999996},{"$f":"Mercado!AS60","v":4150.3720000000003},{"$f":"Mercado!AT60","v":3623.027063},{"$f":"Mercado!AU60","v":3979.8425659999998},{"$f":"Mercado!AV60","v":4563.8286449999996},{"$f":"Mercado!AW60","v":8248.3766670000005},{"$f":"Mercado!AX60","v":7906.8730000000005},{"$f":"Mercado!AY60","v":8499.8280000000013},{"$f":"Mercado!AZ60","v":9241.8919999999998},{"$f":"Mercado!BA60","v":11028.184999999998},{"$f":"Mercado!BB60","v":10298.862999999999},{"$f":"Mercado!BC60","v":11161.664000000001},{"$f":"Mercado!BD60","v":13413.434999999998},{"$f":"Mercado!BE60","v":15266.687917056302},{"$f":"Mercado!BF60","v":15397.669447732002},{"$f":"Mercado!BG60","v":16315.999144105599},{"$f":"Mercado!BH60","v":20292.894999999997},{"$f":"Mercado!BI60","v":22502.639070263696}]
["EMG","Industrial Free",128615.0350486472,115550.76342498889,11.306088541889325,13064.271623658307,null,"Industrial Free",{"$f":"Mercado!I61","v":75068.044999999998},{"$f":"Mercado!J61","v":82913.641000000032},{"$f":"Mercado!K61","v":86290.186289000005},{"$f":"Mercado!L61","v":84461.219999999972},{"$f":"Mercado!M61","v":83898.087999999974},{"$f":"Mercado!N61","v":90354.339000000036},{"$f":"Mercado!O61","v":94174.633999999991},{"$f":"Mercado!P61","v":90484.421000000002},{"$f":"Mercado!Q61","v":87091.330999999962},{"$f":"Mercado!R61","v":91634.852000000028},{"$f":"Mercado!S61","v":95676.131000000008},{"$f":"Mercado!T61","v":94999.597999999984},{"$f":"Mercado!U61","v":86913.91},{"$f":"Mercado!V61","v":86772.31349700001},{"$f":"Mercado!W61","v":89462.45363600002},{"$f":"Mercado!X61","v":73086.44683999999},{"$f":"Mercado!Y61","v":61250.555211999999},{"$f":"Mercado!Z61","v":64938.572967999993},{"$f":"Mercado!AA61","v":65955.711173999996},{"$f":"Mercado!AB61","v":64433.329830000002},{"$f":"Mercado!AC61","v":65866.598590000009},{"$f":"Mercado!AD61","v":67309.436049390002},{"$f":"Mercado!AE61","v":68833.418417999987},{"$f":"Mercado!AF61","v":67257.003349000006},{"$f":"Mercado!AG61","v":67009.099705999994},{"$f":"Mercado!AH61","v":66540.339834999992},{"$f":"Mercado!AI61","v":68534.341970000009},{"$f":"Mercado!AJ61","v":65895.622307000012},{"$f":"Mercado!AK61","v":65127.30395300001},{"$f":"Mercado!AL61","v":66538.139203999977},{"$f":"Mercado!AM61","v":69647.656354999985},{"$f":"Mercado!AN61","v":70141.152761000005},{"$f":"Mercado!AO61","v":68663.217754999991},{"$f":"Mercado!AP61","v":57729.888712},{"$f":"Mercado!AQ61","v":73054.776012999995},{"$f":"Mercado!AR61","v":76635.677935},{"$f":"Mercado!AS61","v":81112.630999999994},{"$f":"Mercado!AT61","v":81472.715559000004},{"$f":"Mercado!AU61","v":87843.621889000002},{"$f":"Mercado!AV61","v":88324.945781000017},{"$f":"Mercado!AW61","v":94795.621504999988},{"$f":"Mercado!AX61","v":103843.717053},{"$f":"Mercado!AY61","v":106381.94400000002},{"$f":"Mercado!AZ61","v":103059.26259900001},{"$f":"Mercado!BA61","v":106618.644},{"$f":"Mercado!BB61","v":108287.261},{"$f":"Mercado!BC61","v":113428.049},{"$f":"Mercado!BD61","v":112447.86700000001},{"$f":"Mercado!BE61","v":115550.76342498889},{"$f":"Mercado!BF61","v":122295.64970902499},{"$f":"Mercado!BG61","v":130299.31791315367},{"$f":"Mercado!BH61","v":128001.38969801881},{"$f":"Mercado!BI61","v":128615.0350486472}]
["EMG","Rural Free",121.25102637180001,0,"-",121.25102637180001,null,"Rural Free",{"$f":"Mercado!I62","v":0},{"$f":"Mercado!J62","v":0},{"$f":"Mercado!K62","v":0},{"$f":"Mercado!L62","v":0},{"$f":"Mercado!M62","v":0},{"$f":"Mercado!N62","v":0},{"$f":"Mercado!O62","v":0},{"$f":"Mercado!P62","v":0},{"$f":"Mercado!Q62","v":0},{"$f":"Mercado!R62","v":0},{"$f":"Mercado!S62","v":0},{"$f":"Mercado!T62","v":0},{"$f":"Mercado!U62","v":0},{"$f":"Mercado!V62","v":0},{"$f":"Mercado!W62","v":0},{"$f":"Mercado!X62","v":0},{"$f":"Mercado!Y62","v":0},{"$f":"Mercado!Z62","v":0},{"$f":"Mercado!AA62","v":0},{"$f":"Mercado!AB62","v":0},{"$f":"Mercado!AC62","v":0},{"$f":"Mercado!AD62","v":0},{"$f":"Mercado!AE62","v":0},{"$f":"Mercado!AF62","v":0},{"$f":"Mercado!AG62","v":0},{"$f":"Mercado!AH62","v":0},{"$f":"Mercado!AI62","v":0},{"$f":"Mercado!AJ62","v":0},{"$f":"Mercado!AK62","v":0},{"$f":"Mercado!AL62","v":0},{"$f":"Mercado!AM62","v":0},{"$f":"Mercado!AN62","v":0},{"$f":"Mercado!AO62","v":0},{"$f":"Mercado!AP62","v":0},{"$f":"Mercado!AQ62","v":0},{"$f":"Mercado!AR62","v":0},{"$f":"Mercado!AS62","v":0},{"$f":"Mercado!AT62","v":0},{"$f":"Mercado!AU62","v":0},{"$f":"Mercado!AV62","v":0},{"$f":"Mercado!AW62","v":0},{"$f":"Mercado!AX62","v":0},{"$f":"Mercado!AY62","v":0},{"$f":"Mercado!AZ62","v":0},{"$f":"Mercado!BA62","v":0},{"$f":"Mercado!BB62","v":0},{"$f":"Mercado!BC62","v":0},{"$f":"Mercado!BD62","v":0},{"$f":"Mercado!BE62","v":0},{"$f":"Mercado!BF62","v":64.234565938800003},{"$f":"Mercado!BG62","v":107.7039374651},{"$f":"Mercado!BH62","v":118.464},{"$f":"Mercado!BI62","v":121.25102637180001}]
["EMG","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I63","v":0},{"$f":"Mercado!J63","v":0},{"$f":"Mercado!K63","v":0},{"$f":"Mercado!L63","v":0},{"$f":"Mercado!M63","v":0},{"$f":"Mercado!N63","v":0},{"$f":"Mercado!O63","v":0},{"$f":"Mercado!P63","v":0},{"$f":"Mercado!Q63","v":0},{"$f":"Mercado!R63","v":0},{"$f":"Mercado!S63","v":0},{"$f":"Mercado!T63","v":0},{"$f":"Mercado!U63","v":0},{"$f":"Mercado!V63","v":0},{"$f":"Mercado!W63","v":0},{"$f":"Mercado!X63","v":0},{"$f":"Mercado!Y63","v":0},{"$f":"Mercado!Z63","v":0},{"$f":"Mercado!AA63","v":0},{"$f":"Mercado!AB63","v":0},{"$f":"Mercado!AC63","v":0},{"$f":"Mercado!AD63","v":0},{"$f":"Mercado!AE63","v":0},{"$f":"Mercado!AF63","v":0},{"$f":"Mercado!AG63","v":0},{"$f":"Mercado!AH63","v":0},{"$f":"Mercado!AI63","v":0},{"$f":"Mercado!AJ63","v":0},{"$f":"Mercado!AK63","v":0},{"$f":"Mercado!AL63","v":0},{"$f":"Mercado!AM63","v":0},{"$f":"Mercado!AN63","v":0},{"$f":"Mercado!AO63","v":0},{"$f":"Mercado!AP63","v":0},{"$f":"Mercado!AQ63","v":0},{"$f":"Mercado!AR63","v":0},{"$f":"Mercado!AS63","v":0},{"$f":"Mercado!AT63","v":0},{"$f":"Mercado!AU63","v":0},{"$f":"Mercado!AV63","v":0},{"$f":"Mercado!AW63","v":0},{"$f":"Mercado!AX63","v":0},{"$f":"Mercado!AY63","v":0},{"$f":"Mercado!AZ63","v":0},{"$f":"Mercado!BA63","v":0},{"$f":"Mercado!BB63","v":0},{"$f":"Mercado!BC63","v":0},{"$f":"Mercado!BD63","v":0},{"$f":"Mercado!BE63","v":0},{"$f":"Mercado!BF63","v":0},{"$f":"Mercado!BG63","v":0},{"$f":"Mercado!BH63","v":0},{"$f":"Mercado!BI63","v":0}]
["EMG","Public Power Free",105.87026700000001,0,"-",105.87026700000001,null,"Public Power Free",{"$f":"Mercado!I64","v":0},{"$f":"Mercado!J64","v":0},{"$f":"Mercado!K64","v":0},{"$f":"Mercado!L64","v":0},{"$f":"Mercado!M64","v":0},{"$f":"Mercado!N64","v":0},{"$f":"Mercado!O64","v":0},{"$f":"Mercado!P64","v":0},{"$f":"Mercado!Q64","v":0},{"$f":"Mercado!R64","v":0},{"$f":"Mercado!S64","v":0},{"$f":"Mercado!T64","v":0},{"$f":"Mercado!U64","v":0},{"$f":"Mercado!V64","v":0},{"$f":"Mercado!W64","v":0},{"$f":"Mercado!X64","v":0},{"$f":"Mercado!Y64","v":0},{"$f":"Mercado!Z64","v":0},{"$f":"Mercado!AA64","v":0},{"$f":"Mercado!AB64","v":0},{"$f":"Mercado!AC64","v":0},{"$f":"Mercado!AD64","v":0},{"$f":"Mercado!AE64","v":0},{"$f":"Mercado!AF64","v":0},{"$f":"Mercado!AG64","v":0},{"$f":"Mercado!AH64","v":0},{"$f":"Mercado!AI64","v":0},{"$f":"Mercado!AJ64","v":0},{"$f":"Mercado!AK64","v":0},{"$f":"Mercado!AL64","v":0},{"$f":"Mercado!AM64","v":0},{"$f":"Mercado!AN64","v":0},{"$f":"Mercado!AO64","v":0},{"$f":"Mercado!AP64","v":0},{"$f":"Mercado!AQ64","v":0},{"$f":"Mercado!AR64","v":0},{"$f":"Mercado!AS64","v":0},{"$f":"Mercado!AT64","v":0},{"$f":"Mercado!AU64","v":0},{"$f":"Mercado!AV64","v":0},{"$f":"Mercado!AW64","v":0},{"$f":"Mercado!AX64","v":0},{"$f":"Mercado!AY64","v":0},{"$f":"Mercado!AZ64","v":0},{"$f":"Mercado!BA64","v":0},{"$f":"Mercado!BB64","v":0},{"$f":"Mercado!BC64","v":0},{"$f":"Mercado!BD64","v":0},{"$f":"Mercado!BE64","v":0},{"$f":"Mercado!BF64","v":0},{"$f":"Mercado!BG64","v":0},{"$f":"Mercado!BH64","v":7.78},{"$f":"Mercado!BI64","v":105.87026700000001}]
["EMG","Own Free","0","0","-",0,null,"Own Free",{"$f":"Mercado!I65","v":0},{"$f":"Mercado!J65","v":0},{"$f":"Mercado!K65","v":0},{"$f":"Mercado!L65","v":0},{"$f":"Mercado!M65","v":0},{"$f":"Mercado!N65","v":0},{"$f":"Mercado!O65","v":0},{"$f":"Mercado!P65","v":0},{"$f":"Mercado!Q65","v":0},{"$f":"Mercado!R65","v":0},{"$f":"Mercado!S65","v":0},{"$f":"Mercado!T65","v":0},{"$f":"Mercado!U65","v":0},{"$f":"Mercado!V65","v":0},{"$f":"Mercado!W65","v":0},{"$f":"Mercado!X65","v":0},{"$f":"Mercado!Y65","v":0},{"$f":"Mercado!Z65","v":0},{"$f":"Mercado!AA65","v":0},{"$f":"Mercado!AB65","v":0},{"$f":"Mercado!AC65","v":0},{"$f":"Mercado!AD65","v":0},{"$f":"Mercado!AE65","v":0},{"$f":"Mercado!AF65","v":0},{"$f":"Mercado!AG65","v":0},{"$f":"Mercado!AH65","v":0},{"$f":"Mercado!AI65","v":0},{"$f":"Mercado!AJ65","v":0},{"$f":"Mercado!AK65","v":0},{"$f":"Mercado!AL65","v":0},{"$f":"Mercado!AM65","v":0},{"$f":"Mercado!AN65","v":0},{"$f":"Mercado!AO65","v":0},{"$f":"Mercado!AP65","v":0},{"$f":"Mercado!AQ65","v":0},{"$f":"Mercado!AR65","v":0},{"$f":"Mercado!AS65","v":0},{"$f":"Mercado!AT65","v":0},{"$f":"Mercado!AU65","v":0},{"$f":"Mercado!AV65","v":0},{"$f":"Mercado!AW65","v":0},{"$f":"Mercado!AX65","v":0},{"$f":"Mercado!AY65","v":0},{"$f":"Mercado!AZ65","v":0},{"$f":"Mercado!BA65","v":0},{"$f":"Mercado!BB65","v":0},{"$f":"Mercado!BC65","v":0},{"$f":"Mercado!BD65","v":0},{"$f":"Mercado!BE65","v":"0"},{"$f":"Mercado!BF65","v":"0"},{"$f":"Mercado!BG65","v":"0"},{"$f":"Mercado!BH65","v":"0"},{"$f":"Mercado!BI65","v":"0"}]
["EMG","Public Service Free",1847.7159098431998,1914.7738189899999,-3.5021321307898146,-67.057909146800057,null,"Public Service Free",{"$f":"Mercado!I66","v":0},{"$f":"Mercado!J66","v":0},{"$f":"Mercado!K66","v":0},{"$f":"Mercado!L66","v":0},{"$f":"Mercado!M66","v":0},{"$f":"Mercado!N66","v":0},{"$f":"Mercado!O66","v":0},{"$f":"Mercado!P66","v":0},{"$f":"Mercado!Q66","v":0},{"$f":"Mercado!R66","v":0},{"$f":"Mercado!S66","v":0},{"$f":"Mercado!T66","v":0},{"$f":"Mercado!U66","v":0},{"$f":"Mercado!V66","v":0},{"$f":"Mercado!W66","v":0},{"$f":"Mercado!X66","v":0},{"$f":"Mercado!Y66","v":0},{"$f":"Mercado!Z66","v":0},{"$f":"Mercado!AA66","v":0},{"$f":"Mercado!AB66","v":0},{"$f":"Mercado!AC66","v":0},{"$f":"Mercado!AD66","v":0},{"$f":"Mercado!AE66","v":0},{"$f":"Mercado!AF66","v":0},{"$f":"Mercado!AG66","v":0},{"$f":"Mercado!AH66","v":0},{"$f":"Mercado!AI66","v":0},{"$f":"Mercado!AJ66","v":0},{"$f":"Mercado!AK66","v":0},{"$f":"Mercado!AL66","v":0},{"$f":"Mercado!AM66","v":0},{"$f":"Mercado!AN66","v":0},{"$f":"Mercado!AO66","v":0},{"$f":"Mercado!AP66","v":0},{"$f":"Mercado!AQ66","v":0},{"$f":"Mercado!AR66","v":0},{"$f":"Mercado!AS66","v":0},{"$f":"Mercado!AT66","v":0},{"$f":"Mercado!AU66","v":0},{"$f":"Mercado!AV66","v":0},{"$f":"Mercado!AW66","v":1843.9999999999995},{"$f":"Mercado!AX66","v":1958.2550000000001},{"$f":"Mercado!AY66","v":1886.8},{"$f":"Mercado!AZ66","v":1788.153},{"$f":"Mercado!BA66","v":1703.2629999999999},{"$f":"Mercado!BB66","v":1548.8629999999998},{"$f":"Mercado!BC66","v":1417.3000000000002},{"$f":"Mercado!BD66","v":1596.5520000000001},{"$f":"Mercado!BE66","v":1914.7738189899999},{"$f":"Mercado!BF66","v":1884.0671009605999},{"$f":"Mercado!BG66","v":2002.3158593903001},{"$f":"Mercado!BH66","v":2011.7820000000002},{"$f":"Mercado!BI66","v":1847.7159098431998}]
["EMG","2 Free Market (TUSD)",153192.51132212588,132732.2251610352,15.414708927140763,20460.286161090684,null,"2 Free Market (TUSD)",{"$f":"Mercado!I67","v":75068.044999999998},{"$f":"Mercado!J67","v":82913.641000000032},{"$f":"Mercado!K67","v":86290.186289000005},{"$f":"Mercado!L67","v":84461.219999999972},{"$f":"Mercado!M67","v":83898.087999999974},{"$f":"Mercado!N67","v":90354.339000000036},{"$f":"Mercado!O67","v":94174.633999999991},{"$f":"Mercado!P67","v":90484.421000000002},{"$f":"Mercado!Q67","v":87091.330999999962},{"$f":"Mercado!R67","v":91634.852000000028},{"$f":"Mercado!S67","v":95676.131000000008},{"$f":"Mercado!T67","v":94999.597999999984},{"$f":"Mercado!U67","v":86913.91},{"$f":"Mercado!V67","v":86772.31349700001},{"$f":"Mercado!W67","v":89462.45363600002},{"$f":"Mercado!X67","v":73086.44683999999},{"$f":"Mercado!Y67","v":61250.555211999999},{"$f":"Mercado!Z67","v":64938.572967999993},{"$f":"Mercado!AA67","v":65955.711173999996},{"$f":"Mercado!AB67","v":65798.914700000008},{"$f":"Mercado!AC67","v":67978.582590000005},{"$f":"Mercado!AD67","v":69536.180349390008},{"$f":"Mercado!AE67","v":70942.448497999983},{"$f":"Mercado!AF67","v":69755.229649000001},{"$f":"Mercado!AG67","v":69590.510074999998},{"$f":"Mercado!AH67","v":68814.142525999996},{"$f":"Mercado!AI67","v":70894.627143000005},{"$f":"Mercado!AJ67","v":68632.448959000016},{"$f":"Mercado!AK67","v":68073.912721000015},{"$f":"Mercado!AL67","v":69473.658055999971},{"$f":"Mercado!AM67","v":72618.52724299999},{"$f":"Mercado!AN67","v":73679.030429000006},{"$f":"Mercado!AO67","v":72237.858063999985},{"$f":"Mercado!AP67","v":60829.514567999999},{"$f":"Mercado!AQ67","v":76634.595770999993},{"$f":"Mercado!AR67","v":80805.288079999998},{"$f":"Mercado!AS67","v":85263.002999999997},{"$f":"Mercado!AT67","v":85095.742622000005},{"$f":"Mercado!AU67","v":91823.464455000008},{"$f":"Mercado!AV67","v":92888.774426000018},{"$f":"Mercado!AW67","v":104887.99817199999},{"$f":"Mercado!AX67","v":113708.84505300001},{"$f":"Mercado!AY67","v":116768.57200000003},{"$f":"Mercado!AZ67","v":114089.30759900001},{"$f":"Mercado!BA67","v":119350.092},{"$f":"Mercado!BB67","v":120134.98699999999},{"$f":"Mercado!BC67","v":126007.01300000001},{"$f":"Mercado!BD67","v":127457.85400000001},{"$f":"Mercado!BE67","v":132732.2251610352},{"$f":"Mercado!BF67","v":139641.62082365638},{"$f":"Mercado!BG67","v":148725.33685411466},{"$f":"Mercado!BH67","v":150432.31069801882},{"$f":"Mercado!BI67","v":153192.51132212588}]
["EMG","Residential Total",231890.31475768,214882.78900055302,7.9147919832161184,17007.525757126976,null,"Residential Total",{"$f":"Mercado!I68","v":105156.78100000002},{"$f":"Mercado!J68","v":101022.31899999999},{"$f":"Mercado!K68","v":101683.40399999999},{"$f":"Mercado!L68","v":108481.64499999999},{"$f":"Mercado!M68","v":113118.66099999999},{"$f":"Mercado!N68","v":109248.58799999999},{"$f":"Mercado!O68","v":108728.74800000001},{"$f":"Mercado!P68","v":115722.87100000001},{"$f":"Mercado!Q68","v":126495.83100000001},{"$f":"Mercado!R68","v":115540.713},{"$f":"Mercado!S68","v":116170.79800000001},{"$f":"Mercado!T68","v":122545.516},{"$f":"Mercado!U68","v":135603.02300000002},{"$f":"Mercado!V68","v":114873.16499999999},{"$f":"Mercado!W68","v":112566.63800000001},{"$f":"Mercado!X68","v":123751.31099999999},{"$f":"Mercado!Y68","v":131962.30699999997},{"$f":"Mercado!Z68","v":122275.75},{"$f":"Mercado!AA68","v":117087.96299999999},{"$f":"Mercado!AB68","v":121652.973},{"$f":"Mercado!AC68","v":135634.103},{"$f":"Mercado!AD68","v":120448.07499999998},{"$f":"Mercado!AE68","v":118591.23700000001},{"$f":"Mercado!AF68","v":128860.974},{"$f":"Mercado!AG68","v":139698.24799999999},{"$f":"Mercado!AH68","v":127205.639},{"$f":"Mercado!AI68","v":119196.98199999999},{"$f":"Mercado!AJ68","v":130729.64700000001},{"$f":"Mercado!AK68","v":147811.318},{"$f":"Mercado!AL68","v":131551.37099999998},{"$f":"Mercado!AM68","v":125533.76199999999},{"$f":"Mercado!AN68","v":136940.79200000002},{"$f":"Mercado!AO68","v":142143.872},{"$f":"Mercado!AP68","v":131406.625},{"$f":"Mercado!AQ68","v":131781.42300000001},{"$f":"Mercado!AR68","v":150346.02100000001},{"$f":"Mercado!AS68","v":151365.38299999997},{"$f":"Mercado!AT68","v":138681.76300000001},{"$f":"Mercado!AU68","v":132957.43699999998},{"$f":"Mercado!AV68","v":139927.459},{"$f":"Mercado!AW68","v":192194.03944333299},{"$f":"Mercado!AX68","v":183585.401146666},{"$f":"Mercado!AY68","v":181165.713236657},{"$f":"Mercado!AZ68","v":194644.62001166202},{"$f":"Mercado!BA68","v":194353.87204175402},{"$f":"Mercado!BB68","v":189083.94107971399},{"$f":"Mercado!BC68","v":184896.748048993},{"$f":"Mercado!BD68","v":211252.18011277},{"$f":"Mercado!BE68","v":214882.78900055302},{"$f":"Mercado!BF68","v":208441.91245015798},{"$f":"Mercado!BG68","v":197300.35044609604},{"$f":"Mercado!BH68","v":214406.51504943799},{"$f":"Mercado!BI68","v":231890.31475768}]
["EMG","Commercial Total",79042.334299712689,76797.616458181306,2.92290040375629,2244.7178415313829,null,"Commercial Total",{"$f":"Mercado!I69","v":55022.053},{"$f":"Mercado!J69","v":50734.771000000001},{"$f":"Mercado!K69","v":48780.21},{"$f":"Mercado!L69","v":55890.679000000004},{"$f":"Mercado!M69","v":57144.392000000007},{"$f":"Mercado!N69","v":52247.472999999998},{"$f":"Mercado!O69","v":51159.349000000002},{"$f":"Mercado!P69","v":57924.678999999996},{"$f":"Mercado!Q69","v":63779.856},{"$f":"Mercado!R69","v":56722.353999999992},{"$f":"Mercado!S69","v":54403.08},{"$f":"Mercado!T69","v":62265.169000000002},{"$f":"Mercado!U69","v":67014.413},{"$f":"Mercado!V69","v":56202.187000000005},{"$f":"Mercado!W69","v":53738.239000000001},{"$f":"Mercado!X69","v":63981.783000000003},{"$f":"Mercado!Y69","v":64948.671000000002},{"$f":"Mercado!Z69","v":59305.702000000005},{"$f":"Mercado!AA69","v":54308.447},{"$f":"Mercado!AB69","v":59687.229870000003},{"$f":"Mercado!AC69","v":65464.108999999997},{"$f":"Mercado!AD69","v":56183.567300000002},{"$f":"Mercado!AE69","v":52834.568079999997},{"$f":"Mercado!AF69","v":61344.068300000006},{"$f":"Mercado!AG69","v":65211.379368999995},{"$f":"Mercado!AH69","v":56818.252691000002},{"$f":"Mercado!AI69","v":51854.293173000005},{"$f":"Mercado!AJ69","v":60582.847651999997},{"$f":"Mercado!AK69","v":66876.301768000005},{"$f":"Mercado!AL69","v":59400.747852},{"$f":"Mercado!AM69","v":53309.026888},{"$f":"Mercado!AN69","v":61296.161668000001},{"$f":"Mercado!AO69","v":61080.275309000004},{"$f":"Mercado!AP69","v":46494.128855999996},{"$f":"Mercado!AQ69","v":48005.590757999991},{"$f":"Mercado!AR69","v":59551.214144999991},{"$f":"Mercado!AS69","v":58982.326000000008},{"$f":"Mercado!AT69","v":50911.484063000004},{"$f":"Mercado!AU69","v":49142.677565999998},{"$f":"Mercado!AV69","v":54258.575645000004},{"$f":"Mercado!AW69","v":75269.237672186006},{"$f":"Mercado!AX69","v":69530.025900242006},{"$f":"Mercado!AY69","v":64577.721383224001},{"$f":"Mercado!AZ69","v":71605.183641891999},{"$f":"Mercado!BA69","v":74379.602537043014},{"$f":"Mercado!BB69","v":68977.671704692999},{"$f":"Mercado!BC69","v":63495.487432260998},{"$f":"Mercado!BD69","v":76067.515688875996},{"$f":"Mercado!BE69","v":76797.616458181306},{"$f":"Mercado!BF69","v":72941.077851188005},{"$f":"Mercado!BG69","v":65532.209552378597},{"$f":"Mercado!BH69","v":76113.929722435001},{"$f":"Mercado!BI69","v":79042.334299712689}]
["EMG","Industrial Total",138730.23588014321,132243.76062880288,4.9049385925641786,6486.4752513403364,null,"Industrial Total",{"$f":"Mercado!I70","v":123050.712},{"$f":"Mercado!J70","v":130494.00600000002},{"$f":"Mercado!K70","v":132982.105289},{"$f":"Mercado!L70","v":129644.82399999996},{"$f":"Mercado!M70","v":125446.46299999997},{"$f":"Mercado!N70","v":134791.40300000005},{"$f":"Mercado!O70","v":139423.48799999998},{"$f":"Mercado!P70","v":136755.41399999999},{"$f":"Mercado!Q70","v":129072.53499999996},{"$f":"Mercado!R70","v":133385.92700000003},{"$f":"Mercado!S70","v":140211.59400000001},{"$f":"Mercado!T70","v":142328.87699999998},{"$f":"Mercado!U70","v":131630.421},{"$f":"Mercado!V70","v":128445.95449700001},{"$f":"Mercado!W70","v":131859.33663600002},{"$f":"Mercado!X70","v":110332.29983999999},{"$f":"Mercado!Y70","v":96932.003212000011},{"$f":"Mercado!Z70","v":100940.734968},{"$f":"Mercado!AA70","v":101640.22917399999},{"$f":"Mercado!AB70","v":99325.144830000005},{"$f":"Mercado!AC70","v":99503.28459000001},{"$f":"Mercado!AD70","v":99616.925049390004},{"$f":"Mercado!AE70","v":100627.79941799998},{"$f":"Mercado!AF70","v":100424.078349},{"$f":"Mercado!AG70","v":98514.40170599999},{"$f":"Mercado!AH70","v":97530.659834999999},{"$f":"Mercado!AI70","v":100738.40497},{"$f":"Mercado!AJ70","v":98880.28830700001},{"$f":"Mercado!AK70","v":95955.30395300001},{"$f":"Mercado!AL70","v":96537.455203999969},{"$f":"Mercado!AM70","v":98809.499354999978},{"$f":"Mercado!AN70","v":99413.298761000013},{"$f":"Mercado!AO70","v":95839.408754999997},{"$f":"Mercado!AP70","v":81264.92171200001},{"$f":"Mercado!AQ70","v":103577.050013},{"$f":"Mercado!AR70","v":107129.47893500001},{"$f":"Mercado!AS70","v":106934.277},{"$f":"Mercado!AT70","v":106085.306559},{"$f":"Mercado!AU70","v":112906.20288900001},{"$f":"Mercado!AV70","v":112860.12278100001},{"$f":"Mercado!AW70","v":120453.17552923798},{"$f":"Mercado!AX70","v":128031.807870997},{"$f":"Mercado!AY70","v":131149.00035736701},{"$f":"Mercado!AZ70","v":126771.60107295201},{"$f":"Mercado!BA70","v":127539.195049616},{"$f":"Mercado!BB70","v":127388.38948292199},{"$f":"Mercado!BC70","v":132832.34047975499},{"$f":"Mercado!BD70","v":132137.14102466201},{"$f":"Mercado!BE70","v":132243.76062880288},{"$f":"Mercado!BF70","v":138916.188876039},{"$f":"Mercado!BG70","v":145699.50819342467},{"$f":"Mercado!BH70","v":141595.79527042081},{"$f":"Mercado!BI70","v":138730.23588014321}]
["EMG","Rural Total",32642.902883371804,34033.516551973,-4.0860122887318218,-1390.613668601196,null,"Rural Total",{"$f":"Mercado!I71","v":33576.923999999999},{"$f":"Mercado!J71","v":34890.001000000004},{"$f":"Mercado!K71","v":38080.137000000002},{"$f":"Mercado!L71","v":34900.669000000002},{"$f":"Mercado!M71","v":35351.826000000001},{"$f":"Mercado!N71","v":38316.665000000001},{"$f":"Mercado!O71","v":44530.661999999997},{"$f":"Mercado!P71","v":38398.39},{"$f":"Mercado!Q71","v":40534.906999999999},{"$f":"Mercado!R71","v":40273.558000000005},{"$f":"Mercado!S71","v":42159.271999999997},{"$f":"Mercado!T71","v":40096.065000000002},{"$f":"Mercado!U71","v":41646.050000000003},{"$f":"Mercado!V71","v":41607.983999999997},{"$f":"Mercado!W71","v":47590.688999999998},{"$f":"Mercado!X71","v":42860.400999999998},{"$f":"Mercado!Y71","v":41889.906000000003},{"$f":"Mercado!Z71","v":43459.498999999996},{"$f":"Mercado!AA71","v":47248.062999999995},{"$f":"Mercado!AB71","v":41967.301999999996},{"$f":"Mercado!AC71","v":42702.034},{"$f":"Mercado!AD71","v":45689.194000000003},{"$f":"Mercado!AE71","v":50181.699000000001},{"$f":"Mercado!AF71","v":45059.125},{"$f":"Mercado!AG71","v":44939.232000000004},{"$f":"Mercado!AH71","v":46277.491000000002},{"$f":"Mercado!AI71","v":54501.535999999993},{"$f":"Mercado!AJ71","v":44410.409999999996},{"$f":"Mercado!AK71","v":46309.305},{"$f":"Mercado!AL71","v":46420.923999999999},{"$f":"Mercado!AM71","v":47012.308000000005},{"$f":"Mercado!AN71","v":45409.038},{"$f":"Mercado!AO71","v":44393.152000000002},{"$f":"Mercado!AP71","v":48495.661},{"$f":"Mercado!AQ71","v":61534.227999999996},{"$f":"Mercado!AR71","v":49933.868999999999},{"$f":"Mercado!AS71","v":46493.998},{"$f":"Mercado!AT71","v":46947.963000000003},{"$f":"Mercado!AU71","v":45493.383999999998},{"$f":"Mercado!AV71","v":43069.542000000001},{"$f":"Mercado!AW71","v":37707.018990944998},{"$f":"Mercado!AX71","v":37740.189910900001},{"$f":"Mercado!AY71","v":43140.232566566003},{"$f":"Mercado!AZ71","v":34924.392232296996},{"$f":"Mercado!BA71","v":34159.813698295999},{"$f":"Mercado!BB71","v":35620.8403072},{"$f":"Mercado!BC71","v":35565.855981599998},{"$f":"Mercado!BD71","v":33453.665046321999},{"$f":"Mercado!BE71","v":34033.516551973},{"$f":"Mercado!BF71","v":35414.733384997802},{"$f":"Mercado!BG71","v":36589.312814545097},{"$f":"Mercado!BH71","v":32135.482936611003},{"$f":"Mercado!BI71","v":32642.902883371804}]
["EMG","Public Lighting Total",22558.901159999998,22813.155199999001,-1.1145062476891177,-254.254039999003,null,"Public Lighting Total",{"$f":"Mercado!I72","v":17308.120999999999},{"$f":"Mercado!J72","v":17402.285},{"$f":"Mercado!K72","v":17838.591},{"$f":"Mercado!L72","v":18041.624},{"$f":"Mercado!M72","v":17889.351999999999},{"$f":"Mercado!N72","v":18210.912},{"$f":"Mercado!O72","v":18815.417999999998},{"$f":"Mercado!P72","v":18676.004000000001},{"$f":"Mercado!Q72","v":18501.432000000001},{"$f":"Mercado!R72","v":18999.495999999999},{"$f":"Mercado!S72","v":19394.226000000002},{"$f":"Mercado!T72","v":19461.64},{"$f":"Mercado!U72","v":19162.127999999997},{"$f":"Mercado!V72","v":19333.807000000001},{"$f":"Mercado!W72","v":19516.440000000002},{"$f":"Mercado!X72","v":19511.998},{"$f":"Mercado!Y72","v":19299.417000000001},{"$f":"Mercado!Z72","v":19379.702000000001},{"$f":"Mercado!AA72","v":20209.432000000001},{"$f":"Mercado!AB72","v":20396.196},{"$f":"Mercado!AC72","v":20283.896000000001},{"$f":"Mercado!AD72","v":20784.312000000002},{"$f":"Mercado!AE72","v":21042.076999999997},{"$f":"Mercado!AF72","v":21362.256000000001},{"$f":"Mercado!AG72","v":21019.112000000001},{"$f":"Mercado!AH72","v":21501.260999999999},{"$f":"Mercado!AI72","v":22095.453000000001},{"$f":"Mercado!AJ72","v":24430.269},{"$f":"Mercado!AK72","v":22366.719000000001},{"$f":"Mercado!AL72","v":22076.403000000002},{"$f":"Mercado!AM72","v":22093.931},{"$f":"Mercado!AN72","v":21528.666999999998},{"$f":"Mercado!AO72","v":21196.668000000001},{"$f":"Mercado!AP72","v":21113.078000000001},{"$f":"Mercado!AQ72","v":21176.268},{"$f":"Mercado!AR72","v":21201.313999999998},{"$f":"Mercado!AS72","v":19682.506000000001},{"$f":"Mercado!AT72","v":26006.537},{"$f":"Mercado!AU72","v":21072.050999999999},{"$f":"Mercado!AV72","v":20985.527000000002},{"$f":"Mercado!AW72","v":25022.053500800001},{"$f":"Mercado!AX72","v":25261.071967110001},{"$f":"Mercado!AY72","v":25387.813994590004},{"$f":"Mercado!AZ72","v":24994.87834155},{"$f":"Mercado!BA72","v":24017.993310944999},{"$f":"Mercado!BB72","v":23858.160290681997},{"$f":"Mercado!BC72","v":23382.458833172001},{"$f":"Mercado!BD72","v":23458.976574352},{"$f":"Mercado!BE72","v":22813.155199999001},{"$f":"Mercado!BF72","v":22285.116759999997},{"$f":"Mercado!BG72","v":22115.585229993998},{"$f":"Mercado!BH72","v":22821.656160000002},{"$f":"Mercado!BI72","v":22558.901159999998}]
["EMG","Public Power Total",14288.533381474002,13341.818666336001,7.0958445682277604,946.71471513800134,null,"Public Power Total",{"$f":"Mercado!I73","v":7710.4120000000003},{"$f":"Mercado!J73","v":8029.4179999999997},{"$f":"Mercado!K73","v":7733.299},{"$f":"Mercado!L73","v":8343.8070000000007},{"$f":"Mercado!M73","v":7946.8429999999998},{"$f":"Mercado!N73","v":8130.9039999999995},{"$f":"Mercado!O73","v":7754.1210000000001},{"$f":"Mercado!P73","v":8526.853000000001},{"$f":"Mercado!Q73","v":8562.0450000000001},{"$f":"Mercado!R73","v":8276.3009999999995},{"$f":"Mercado!S73","v":7846.43},{"$f":"Mercado!T73","v":8738.7740000000013},{"$f":"Mercado!U73","v":8787.3870000000006},{"$f":"Mercado!V73","v":7890.085},{"$f":"Mercado!W73","v":7458.73},{"$f":"Mercado!X73","v":8805.8220000000001},{"$f":"Mercado!Y73","v":8467.2540000000008},{"$f":"Mercado!Z73","v":8558.2690000000002},{"$f":"Mercado!AA73","v":7702.2220000000007},{"$f":"Mercado!AB73","v":8230.9189999999999},{"$f":"Mercado!AC73","v":8698.9239999999991},{"$f":"Mercado!AD73","v":8134.9530000000004},{"$f":"Mercado!AE73","v":7600.6190000000006},{"$f":"Mercado!AF73","v":8639.5619999999999},{"$f":"Mercado!AG73","v":8746.4900000000016},{"$f":"Mercado!AH73","v":8305.1419999999998},{"$f":"Mercado!AI73","v":7604.0990000000002},{"$f":"Mercado!AJ73","v":8632.0470000000005},{"$f":"Mercado!AK73","v":9047.8940000000002},{"$f":"Mercado!AL73","v":8928.9539999999997},{"$f":"Mercado!AM73","v":7895.8590000000004},{"$f":"Mercado!AN73","v":9039.56},{"$f":"Mercado!AO73","v":8345.1919999999991},{"$f":"Mercado!AP73","v":5931.2939999999999},{"$f":"Mercado!AQ73","v":5539.7080000000005},{"$f":"Mercado!AR73","v":7174.3239999999987},{"$f":"Mercado!AS73","v":7250.4319999999998},{"$f":"Mercado!AT73","v":6365.3720000000003},{"$f":"Mercado!AU73","v":6076.817},{"$f":"Mercado!AV73","v":7704.82},{"$f":"Mercado!AW73","v":10260.683585208},{"$f":"Mercado!AX73","v":10654.613154148001},{"$f":"Mercado!AY73","v":9758.097648728999},{"$f":"Mercado!AZ73","v":11160.777551944},{"$f":"Mercado!BA73","v":11779.111733289999},{"$f":"Mercado!BB73","v":11652.064773245998},{"$f":"Mercado!BC73","v":10618.429883064},{"$f":"Mercado!BD73","v":14043.307929115001},{"$f":"Mercado!BE73","v":13341.818666336001},{"$f":"Mercado!BF73","v":13698.511635419003},{"$f":"Mercado!BG73","v":11442.837715370999},{"$f":"Mercado!BH73","v":13656.215879201998},{"$f":"Mercado!BI73","v":14288.533381474002}]
["EMG","Own Total",896.32695498399994,896.70375864799985,-4.2020975195644628E-2,-0.37680366399990817,null,"Own Total",{"$f":"Mercado!I74","v":790.13},{"$f":"Mercado!J74","v":706.96199999999999},{"$f":"Mercado!K74","v":700.43399999999997},{"$f":"Mercado!L74","v":881.1},{"$f":"Mercado!M74","v":906.55500000000006},{"$f":"Mercado!N74","v":828.17500000000007},{"$f":"Mercado!O74","v":825.11799999999994},{"$f":"Mercado!P74","v":902.02400000000011},{"$f":"Mercado!Q74","v":1010.1840000000001},{"$f":"Mercado!R74","v":869.76100000000008},{"$f":"Mercado!S74","v":841.34199999999998},{"$f":"Mercado!T74","v":969.596},{"$f":"Mercado!U74","v":1026.6379999999999},{"$f":"Mercado!V74","v":942.99499999999989},{"$f":"Mercado!W74","v":900.25299999999993},{"$f":"Mercado!X74","v":1381.3109999999999},{"$f":"Mercado!Y74","v":1160.9370000000001},{"$f":"Mercado!Z74","v":1052.4190000000001},{"$f":"Mercado!AA74","v":930.53399999999988},{"$f":"Mercado!AB74","v":943.55899999999997},{"$f":"Mercado!AC74","v":1084.825},{"$f":"Mercado!AD74","v":943.78700000000003},{"$f":"Mercado!AE74","v":657.42399999999998},{"$f":"Mercado!AF74","v":683.55499999999995},{"$f":"Mercado!AG74","v":806.12700000000007},{"$f":"Mercado!AH74","v":621.08699999999999},{"$f":"Mercado!AI74","v":555.73800000000006},{"$f":"Mercado!AJ74","v":656.56600000000003},{"$f":"Mercado!AK74","v":722.16899999999998},{"$f":"Mercado!AL74","v":644.70700000000011},{"$f":"Mercado!AM74","v":575.35199999999998},{"$f":"Mercado!AN74","v":694.61799999999994},{"$f":"Mercado!AO74","v":688.61099999999999},{"$f":"Mercado!AP74","v":586.98399999999992},{"$f":"Mercado!AQ74","v":560.423},{"$f":"Mercado!AR74","v":716.71199999999999},{"$f":"Mercado!AS74","v":725.16499999999996},{"$f":"Mercado!AT74","v":596.22399999999993},{"$f":"Mercado!AU74","v":574.81999999999994},{"$f":"Mercado!AV74","v":621.21600000000001},{"$f":"Mercado!AW74","v":721.76995999999997},{"$f":"Mercado!AX74","v":290.74873523100001},{"$f":"Mercado!AY74","v":912.23618476899992},{"$f":"Mercado!AZ74","v":665.00624000000005},{"$f":"Mercado!BA74","v":759.22461333299998},{"$f":"Mercado!BB74","v":715.00660000000005},{"$f":"Mercado!BC74","v":687.12092000000007},{"$f":"Mercado!BD74","v":869.34650604000001},{"$f":"Mercado!BE74","v":896.70375864799985},{"$f":"Mercado!BF74","v":830.52534010699992},{"$f":"Mercado!BG74","v":751.79974318200004},{"$f":"Mercado!BH74","v":837.90613340600009},{"$f":"Mercado!BI74","v":896.32695498399994}]
["EMG","Public Service Total",12768.203819992201,14841.812102358999,-13.971395595536562,-2073.6082823667984,null,"Public Service Total",{"$f":"Mercado!I75","v":9403.6689999999999},{"$f":"Mercado!J75","v":9132.1049999999996},{"$f":"Mercado!K75","v":9460.9340000000011},{"$f":"Mercado!L75","v":9765.2870000000003},{"$f":"Mercado!M75","v":9483.6949999999997},{"$f":"Mercado!N75","v":9089.2410000000018},{"$f":"Mercado!O75","v":9360.6189999999988},{"$f":"Mercado!P75","v":9581.6820000000007},{"$f":"Mercado!Q75","v":9833.2759999999998},{"$f":"Mercado!R75","v":9501.5859999999993},{"$f":"Mercado!S75","v":9626.0540000000001},{"$f":"Mercado!T75","v":9570.2379999999994},{"$f":"Mercado!U75","v":9580.0169999999998},{"$f":"Mercado!V75","v":9147.0830000000005},{"$f":"Mercado!W75","v":9351.5329999999994},{"$f":"Mercado!X75","v":9498.3719999999994},{"$f":"Mercado!Y75","v":9518.1809999999987},{"$f":"Mercado!Z75","v":9445.2900000000009},{"$f":"Mercado!AA75","v":9809.2620000000006},{"$f":"Mercado!AB75","v":9763.612000000001},{"$f":"Mercado!AC75","v":9932.2540000000008},{"$f":"Mercado!AD75","v":9648.3670000000002},{"$f":"Mercado!AE75","v":9956.2080000000005},{"$f":"Mercado!AF75","v":9964.9580000000005},{"$f":"Mercado!AG75","v":9914.0329999999994},{"$f":"Mercado!AH75","v":9641.6460000000006},{"$f":"Mercado!AI75","v":9741.6660000000011},{"$f":"Mercado!AJ75","v":9850.223},{"$f":"Mercado!AK75","v":10016.761},{"$f":"Mercado!AL75","v":10122.282999999999},{"$f":"Mercado!AM75","v":10503.300999999999},{"$f":"Mercado!AN75","v":10484.253000000001},{"$f":"Mercado!AO75","v":10142.484},{"$f":"Mercado!AP75","v":10135.721999999998},{"$f":"Mercado!AQ75","v":10568.547999999999},{"$f":"Mercado!AR75","v":10815.682999999999},{"$f":"Mercado!AS75","v":10366.772000000001},{"$f":"Mercado!AT75","v":10495.873},{"$f":"Mercado!AU75","v":10718.726999999999},{"$f":"Mercado!AV75","v":10641.991999999998},{"$f":"Mercado!AW75","v":14029.596731287998},{"$f":"Mercado!AX75","v":14119.820402873},{"$f":"Mercado!AY75","v":14397.298089372},{"$f":"Mercado!AZ75","v":14290.649911110999},{"$f":"Mercado!BA75","v":14273.429587424998},{"$f":"Mercado!BB75","v":13997.060114836},{"$f":"Mercado!BC75","v":13897.308152445999},{"$f":"Mercado!BD75","v":14824.874358441997},{"$f":"Mercado!BE75","v":14841.812102358999},{"$f":"Mercado!BF75","v":14993.590287442601},{"$f":"Mercado!BG75","v":14822.6421879543},{"$f":"Mercado!BH75","v":14100.714416406001},{"$f":"Mercado!BI75","v":12768.203819992201}]
["EMG","Total Market (1+2)",532817.75313735788,509851.17236685223,4.5045656488126307,22966.58077050565,null,"Total Market (1+2)",{"$f":"Mercado!I76","v":352018.80200000003},{"$f":"Mercado!J76","v":352411.86699999997},{"$f":"Mercado!K76","v":357259.11428900005},{"$f":"Mercado!L76","v":365949.63499999989},{"$f":"Mercado!M76","v":367287.78700000001},{"$f":"Mercado!N76","v":370863.36099999998},{"$f":"Mercado!O76","v":380597.52299999999},{"$f":"Mercado!P76","v":386487.91700000002},{"$f":"Mercado!Q76","v":397790.06599999999},{"$f":"Mercado!R76","v":383569.696},{"$f":"Mercado!S76","v":390652.79600000009},{"$f":"Mercado!T76","v":405975.875},{"$f":"Mercado!U76","v":414450.07699999999},{"$f":"Mercado!V76","v":378443.26049700001},{"$f":"Mercado!W76","v":382981.85863600008},{"$f":"Mercado!X76","v":380123.29783999996},{"$f":"Mercado!Y76","v":374178.67621200002},{"$f":"Mercado!Z76","v":364417.36596799997},{"$f":"Mercado!AA76","v":358936.15217399999},{"$f":"Mercado!AB76","v":361966.93570000009},{"$f":"Mercado!AC76","v":383303.42959000001},{"$f":"Mercado!AD76","v":361449.18034939002},{"$f":"Mercado!AE76","v":361491.631498},{"$f":"Mercado!AF76","v":376338.57664899994},{"$f":"Mercado!AG76","v":388849.02307499998},{"$f":"Mercado!AH76","v":367901.178526},{"$f":"Mercado!AI76","v":366288.17214299995},{"$f":"Mercado!AJ76","v":378172.29795899999},{"$f":"Mercado!AK76","v":399105.77172100003},{"$f":"Mercado!AL76","v":375682.84505599999},{"$f":"Mercado!AM76","v":365733.03924299992},{"$f":"Mercado!AN76","v":384806.38842900004},{"$f":"Mercado!AO76","v":383829.66306399996},{"$f":"Mercado!AP76","v":345428.41456800001},{"$f":"Mercado!AQ76","v":382743.238771},{"$f":"Mercado!AR76","v":406868.61608000007},{"$f":"Mercado!AS76","v":401800.85899999994},{"$f":"Mercado!AT76","v":386090.52262200002},{"$f":"Mercado!AU76","v":378942.11645500001},{"$f":"Mercado!AV76","v":390069.25442600006},{"$f":"Mercado!AW76","v":475657.57541299803},{"$f":"Mercado!AX76","v":469213.67908816697},{"$f":"Mercado!AY76","v":470488.11346127407},{"$f":"Mercado!AZ76","v":479057.109003408},{"$f":"Mercado!BA76","v":481262.24257170205},{"$f":"Mercado!BB76","v":471293.13435329299},{"$f":"Mercado!BC76","v":465375.74973129103},{"$f":"Mercado!BD76","v":506107.007240579},{"$f":"Mercado!BE76","v":509851.17236685223},{"$f":"Mercado!BF76","v":507521.65658535139},{"$f":"Mercado!BG76","v":494254.24588294572},{"$f":"Mercado!BH76","v":515668.21556791879},{"$f":"Mercado!BI76","v":532817.75313735788}]
["EMG"]
["ENF","ENF",null,null,null,null,null,{"$f":"B78","v":"ENF"}]
["ENF"]
["ENF"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ENF",null,null,null,null,null,null,"Valores em  "]
["ENF"]
["ENF"]
["ENF","Residential",{"$f":"INDEX($H$80:$CH$110,MATCH($B84,$H$80:$H$110,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C84/D84-1)*100<=-100,\"-\",IF((C84/D84-1)*100=0,\"-\",(C84/D84-1)*100)),\"-\")","v":"-"},{"$f":"C84-D84","v":0},null,"Residential",{"$f":"Mercado!I84","v":36924.726999999999},{"$f":"Mercado!J84","v":39031.967000000004},{"$f":"Mercado!K84","v":39199.792000000001},{"$f":"Mercado!L84","v":39049.684999999998},{"$f":"Mercado!M84","v":37676.455999999998},{"$f":"Mercado!N84","v":40874.69},{"$f":"Mercado!O84","v":41347.116999999998},{"$f":"Mercado!P84","v":40926.786},{"$f":"Mercado!Q84","v":40633.139000000003},{"$f":"Mercado!R84","v":41026.266000000003},{"$f":"Mercado!S84","v":42917.673999999999},{"$f":"Mercado!T84","v":41047.317999999999},{"$f":"Mercado!U84","v":41417.951000000001},{"$f":"Mercado!V84","v":39789.611000000004},{"$f":"Mercado!W84","v":39818.535000000003},{"$f":"Mercado!X84","v":38843.534},{"$f":"Mercado!Y84","v":39601.239000000001},{"$f":"Mercado!Z84","v":40165.186999999998},{"$f":"Mercado!AA84","v":40569.795999999995},{"$f":"Mercado!AB84","v":39064.002},{"$f":"Mercado!AC84","v":39647.667000000001},{"$f":"Mercado!AD84","v":39895.644},{"$f":"Mercado!AE84","v":41385.218000000001},{"$f":"Mercado!AF84","v":40210.519999999997},{"$f":"Mercado!AG84","v":40319.365999999995},{"$f":"Mercado!AH84","v":41294.587},{"$f":"Mercado!AI84","v":40464.027999999998},{"$f":"Mercado!AJ84","v":40600.209000000003},{"$f":"Mercado!AK84","v":41225.962},{"$f":"Mercado!AL84","v":40774.510999999999},{"$f":"Mercado!AM84","v":42036.031999999999},{"$f":"Mercado!AN84","v":41494.042999999998},{"$f":"Mercado!AO84","v":41311.508999999998},{"$f":"Mercado!AP84","v":42647.413},{"$f":"Mercado!AQ84","v":43634.635999999999},{"$f":"Mercado!AR84","v":44474.078999999998},{"$f":"Mercado!AS84","v":43327.205000000002},{"$f":"Mercado!AT84","v":43270.406999999999},{"$f":"Mercado!AU84","v":43915.848999999995},{"$f":"Mercado!AV84","v":42364.743000000002},{"$f":"Mercado!AW84","v":41687.109810000002},{"$f":"Mercado!AX84","v":41390.994999999995},{"$f":"Mercado!AY84","v":43189.335330000002},{"$f":"Mercado!AZ84","v":43793.825216999998},{"$f":"Mercado!BA84","v":0},{"$f":"Mercado!BB84","v":0},{"$f":"Mercado!BC84","v":0},{"$f":"Mercado!BD84","v":0},{"$f":"Mercado!BE84","v":0},{"$f":"Mercado!BF84","v":0},{"$f":"Mercado!BG84","v":0},{"$f":"Mercado!BH84","v":0},{"$f":"Mercado!BI84","v":0}]
["ENF","Commercial",0,0,"-",0,null,"Commercial",{"$f":"Mercado!I85","v":17427.489000000001},{"$f":"Mercado!J85","v":17349.624},{"$f":"Mercado!K85","v":16944.28},{"$f":"Mercado!L85","v":18476.866000000002},{"$f":"Mercado!M85","v":18160.724000000002},{"$f":"Mercado!N85","v":17915.460999999999},{"$f":"Mercado!O85","v":17539.744999999999},{"$f":"Mercado!P85","v":18759.205000000002},{"$f":"Mercado!Q85","v":19322.887999999999},{"$f":"Mercado!R85","v":17961.893},{"$f":"Mercado!S85","v":18094.188999999998},{"$f":"Mercado!T85","v":19359.974000000002},{"$f":"Mercado!U85","v":19822.383000000002},{"$f":"Mercado!V85","v":17776.936999999998},{"$f":"Mercado!W85","v":17271.93},{"$f":"Mercado!X85","v":18579.822},{"$f":"Mercado!Y85","v":18525.441999999999},{"$f":"Mercado!Z85","v":17300.164000000001},{"$f":"Mercado!AA85","v":16907.767},{"$f":"Mercado!AB85","v":16970.93},{"$f":"Mercado!AC85","v":17539.600000000002},{"$f":"Mercado!AD85","v":15892.936},{"$f":"Mercado!AE85","v":15440.863000000001},{"$f":"Mercado!AF85","v":16423.978000000003},{"$f":"Mercado!AG85","v":16925.356},{"$f":"Mercado!AH85","v":15950.136999999999},{"$f":"Mercado!AI85","v":15302.704},{"$f":"Mercado!AJ85","v":16266.507000000001},{"$f":"Mercado!AK85","v":17773.881999999998},{"$f":"Mercado!AL85","v":16502.703999999998},{"$f":"Mercado!AM85","v":15856.153},{"$f":"Mercado!AN85","v":17103.954000000002},{"$f":"Mercado!AO85","v":16838.347000000002},{"$f":"Mercado!AP85","v":11865.435000000001},{"$f":"Mercado!AQ85","v":13147.228000000001},{"$f":"Mercado!AR85","v":16162.715},{"$f":"Mercado!AS85","v":15999.718000000001},{"$f":"Mercado!AT85","v":14748.887999999999},{"$f":"Mercado!AU85","v":14978},{"$f":"Mercado!AV85","v":16038.002999999999},{"$f":"Mercado!AW85","v":16179.460383139},{"$f":"Mercado!AX85","v":15355.553771557999},{"$f":"Mercado!AY85","v":14721.068469083999},{"$f":"Mercado!AZ85","v":15297.222573413999},{"$f":"Mercado!BA85","v":0},{"$f":"Mercado!BB85","v":0},{"$f":"Mercado!BC85","v":0},{"$f":"Mercado!BD85","v":0},{"$f":"Mercado!BE85","v":0},{"$f":"Mercado!BF85","v":0},{"$f":"Mercado!BG85","v":0},{"$f":"Mercado!BH85","v":0},{"$f":"Mercado!BI85","v":0}]
["ENF","Industrial",0,0,"-",0,null,"Industrial",{"$f":"Mercado!I86","v":13750.281000000001},{"$f":"Mercado!J86","v":15164.847000000002},{"$f":"Mercado!K86","v":15957.183000000001},{"$f":"Mercado!L86","v":14315.316999999999},{"$f":"Mercado!M86","v":14127.941999999999},{"$f":"Mercado!N86","v":16413.953999999998},{"$f":"Mercado!O86","v":16572.224999999999},{"$f":"Mercado!P86","v":14760.451000000001},{"$f":"Mercado!Q86","v":14521.845000000001},{"$f":"Mercado!R86","v":14251.517},{"$f":"Mercado!S86","v":14408.429},{"$f":"Mercado!T86","v":13769.757000000001},{"$f":"Mercado!U86","v":13482.814},{"$f":"Mercado!V86","v":12564.931},{"$f":"Mercado!W86","v":12704.921},{"$f":"Mercado!X86","v":11450.931},{"$f":"Mercado!Y86","v":11644.862000000001},{"$f":"Mercado!Z86","v":12552.25},{"$f":"Mercado!AA86","v":12512.128000000001},{"$f":"Mercado!AB86","v":10358.916999999999},{"$f":"Mercado!AC86","v":11192.796999999999},{"$f":"Mercado!AD86","v":10941.315000000001},{"$f":"Mercado!AE86","v":9893.9939999999988},{"$f":"Mercado!AF86","v":7620.8209999999999},{"$f":"Mercado!AG86","v":7067.6399999999994},{"$f":"Mercado!AH86","v":7298.5339999999997},{"$f":"Mercado!AI86","v":7386.3440000000001},{"$f":"Mercado!AJ86","v":6833.3820000000005},{"$f":"Mercado!AK86","v":6457.9880000000003},{"$f":"Mercado!AL86","v":6458.7369999999992},{"$f":"Mercado!AM86","v":6903.77},{"$f":"Mercado!AN86","v":6430.8209999999999},{"$f":"Mercado!AO86","v":5409.5450000000001},{"$f":"Mercado!AP86","v":4142.9519999999993},{"$f":"Mercado!AQ86","v":6177.8670000000002},{"$f":"Mercado!AR86","v":6353.3330000000005},{"$f":"Mercado!AS86","v":5814.6589999999997},{"$f":"Mercado!AT86","v":5635.3279999999995},{"$f":"Mercado!AU86","v":5962.0840000000007},{"$f":"Mercado!AV86","v":5129.8690000000006},{"$f":"Mercado!AW86","v":4566.0895946920009},{"$f":"Mercado!AX86","v":4441.4140802020002},{"$f":"Mercado!AY86","v":4396.9763355300001},{"$f":"Mercado!AZ86","v":4268.1261235530001},{"$f":"Mercado!BA86","v":0},{"$f":"Mercado!BB86","v":0},{"$f":"Mercado!BC86","v":0},{"$f":"Mercado!BD86","v":0},{"$f":"Mercado!BE86","v":0},{"$f":"Mercado!BF86","v":0},{"$f":"Mercado!BG86","v":0},{"$f":"Mercado!BH86","v":0},{"$f":"Mercado!BI86","v":0}]
["ENF","Rural",0,0,"-",0,null,"Rural",{"$f":"Mercado!I87","v":1239.2150000000001},{"$f":"Mercado!J87","v":1139.6310000000001},{"$f":"Mercado!K87","v":1296},{"$f":"Mercado!L87","v":1251.3919999999998},{"$f":"Mercado!M87","v":1206.048},{"$f":"Mercado!N87","v":1244.0259999999998},{"$f":"Mercado!O87","v":1339.0259999999998},{"$f":"Mercado!P87","v":1329.154},{"$f":"Mercado!Q87","v":1555.1769999999999},{"$f":"Mercado!R87","v":1319.723},{"$f":"Mercado!S87","v":1389.095},{"$f":"Mercado!T87","v":1457.2089999999998},{"$f":"Mercado!U87","v":1533.5000000000002},{"$f":"Mercado!V87","v":1265.444},{"$f":"Mercado!W87","v":1322.922},{"$f":"Mercado!X87","v":1319.16},{"$f":"Mercado!Y87","v":1330.9160000000002},{"$f":"Mercado!Z87","v":1311.665},{"$f":"Mercado!AA87","v":1472.2090000000001},{"$f":"Mercado!AB87","v":1231.2060000000001},{"$f":"Mercado!AC87","v":1487.8690000000001},{"$f":"Mercado!AD87","v":1269.2179999999998},{"$f":"Mercado!AE87","v":1366.9580000000001},{"$f":"Mercado!AF87","v":1431.701},{"$f":"Mercado!AG87","v":1277.771},{"$f":"Mercado!AH87","v":1306.694},{"$f":"Mercado!AI87","v":1333.3810000000001},{"$f":"Mercado!AJ87","v":1181.1559999999999},{"$f":"Mercado!AK87","v":1385.8690000000001},{"$f":"Mercado!AL87","v":1311.47},{"$f":"Mercado!AM87","v":1471.4589999999998},{"$f":"Mercado!AN87","v":1345.9940000000001},{"$f":"Mercado!AO87","v":1216.6610000000001},{"$f":"Mercado!AP87","v":1302.479},{"$f":"Mercado!AQ87","v":1413.529},{"$f":"Mercado!AR87","v":1309.296},{"$f":"Mercado!AS87","v":1329.3509999999999},{"$f":"Mercado!AT87","v":1306.4189999999999},{"$f":"Mercado!AU87","v":1357.26},{"$f":"Mercado!AV87","v":1177.2170000000001},{"$f":"Mercado!AW87","v":1097.979},{"$f":"Mercado!AX87","v":1040.75},{"$f":"Mercado!AY87","v":1089.8969999999999},{"$f":"Mercado!AZ87","v":950.47700000000009},{"$f":"Mercado!BA87","v":0},{"$f":"Mercado!BB87","v":0},{"$f":"Mercado!BC87","v":0},{"$f":"Mercado!BD87","v":0},{"$f":"Mercado!BE87","v":0},{"$f":"Mercado!BF87","v":0},{"$f":"Mercado!BG87","v":0},{"$f":"Mercado!BH87","v":0},{"$f":"Mercado!BI87","v":0}]
["ENF","Street Lighting",0,0,"-",0,null,"Street Lighting",{"$f":"Mercado!I88","v":5176.7929999999997},{"$f":"Mercado!J88","v":5153.46},{"$f":"Mercado!K88","v":5115.1779999999999},{"$f":"Mercado!L88","v":5108.5219999999999},{"$f":"Mercado!M88","v":4993.7640000000001},{"$f":"Mercado!N88","v":5050.7250000000004},{"$f":"Mercado!O88","v":5145.924},{"$f":"Mercado!P88","v":5105.2340000000004},{"$f":"Mercado!Q88","v":5066.3380000000006},{"$f":"Mercado!R88","v":5154.1329999999998},{"$f":"Mercado!S88","v":5228.6269999999995},{"$f":"Mercado!T88","v":5228.34},{"$f":"Mercado!U88","v":5117.027},{"$f":"Mercado!V88","v":5181.8879999999999},{"$f":"Mercado!W88","v":5253.86},{"$f":"Mercado!X88","v":5251.2330000000002},{"$f":"Mercado!Y88","v":5194.4929999999995},{"$f":"Mercado!Z88","v":5182.4380000000001},{"$f":"Mercado!AA88","v":5234.5630000000001},{"$f":"Mercado!AB88","v":5242.6189999999997},{"$f":"Mercado!AC88","v":5142.5609999999997},{"$f":"Mercado!AD88","v":5189.8310000000001},{"$f":"Mercado!AE88","v":5246.857},{"$f":"Mercado!AF88","v":5246.9279999999999},{"$f":"Mercado!AG88","v":5129.7569999999996},{"$f":"Mercado!AH88","v":4894.2199999999993},{"$f":"Mercado!AI88","v":4949.9949999999999},{"$f":"Mercado!AJ88","v":4948.7619999999997},{"$f":"Mercado!AK88","v":4787.2470000000003},{"$f":"Mercado!AL88","v":4892.0889999999999},{"$f":"Mercado!AM88","v":4887.4250000000002},{"$f":"Mercado!AN88","v":4765.2179999999998},{"$f":"Mercado!AO88","v":4712.5479999999998},{"$f":"Mercado!AP88","v":4712.5820000000003},{"$f":"Mercado!AQ88","v":4761.0219999999999},{"$f":"Mercado!AR88","v":4760.5249999999996},{"$f":"Mercado!AS88","v":5018.5460000000003},{"$f":"Mercado!AT88","v":5121.866},{"$f":"Mercado!AU88","v":4863.3140000000003},{"$f":"Mercado!AV88","v":4759.54},{"$f":"Mercado!AW88","v":4656.2860000000001},{"$f":"Mercado!AX88","v":4707.6570000000002},{"$f":"Mercado!AY88","v":4759.5650000000005},{"$f":"Mercado!AZ88","v":4725.3119999999999},{"$f":"Mercado!BA88","v":0},{"$f":"Mercado!BB88","v":0},{"$f":"Mercado!BC88","v":0},{"$f":"Mercado!BD88","v":0},{"$f":"Mercado!BE88","v":0},{"$f":"Mercado!BF88","v":0},{"$f":"Mercado!BG88","v":0},{"$f":"Mercado!BH88","v":0},{"$f":"Mercado!BI88","v":0}]
["ENF","Public Power",0,0,"-",0,null,"Public Power",{"$f":"Mercado!I89","v":1795.1789999999999},{"$f":"Mercado!J89","v":1748.548},{"$f":"Mercado!K89","v":1660.8960000000002},{"$f":"Mercado!L89","v":1846.865},{"$f":"Mercado!M89","v":1742.9850000000001},{"$f":"Mercado!N89","v":1720.2840000000001},{"$f":"Mercado!O89","v":1775.7700000000002},{"$f":"Mercado!P89","v":1908.068},{"$f":"Mercado!Q89","v":1973.5259999999998},{"$f":"Mercado!R89","v":1837.058},{"$f":"Mercado!S89","v":1843.6190000000001},{"$f":"Mercado!T89","v":2103.9700000000003},{"$f":"Mercado!U89","v":1959.2959999999998},{"$f":"Mercado!V89","v":1793.7539999999999},{"$f":"Mercado!W89","v":1834.0509999999999},{"$f":"Mercado!X89","v":2091.5010000000002},{"$f":"Mercado!Y89","v":2016.5889999999999},{"$f":"Mercado!Z89","v":1901.7950000000001},{"$f":"Mercado!AA89","v":1946.106},{"$f":"Mercado!AB89","v":1923.4180000000001},{"$f":"Mercado!AC89","v":1883.672},{"$f":"Mercado!AD89","v":1788.4649999999999},{"$f":"Mercado!AE89","v":1752.0369999999998},{"$f":"Mercado!AF89","v":1891.7009999999998},{"$f":"Mercado!AG89","v":1779.1470000000002},{"$f":"Mercado!AH89","v":1766.3839999999998},{"$f":"Mercado!AI89","v":1631.2260000000001},{"$f":"Mercado!AJ89","v":1925.0390000000002},{"$f":"Mercado!AK89","v":1978.402},{"$f":"Mercado!AL89","v":1806.1310000000001},{"$f":"Mercado!AM89","v":1681.2249999999999},{"$f":"Mercado!AN89","v":1864.482},{"$f":"Mercado!AO89","v":1761.7329999999999},{"$f":"Mercado!AP89","v":1197.5250000000001},{"$f":"Mercado!AQ89","v":1224.414},{"$f":"Mercado!AR89","v":1370.3220000000001},{"$f":"Mercado!AS89","v":1357.4660000000001},{"$f":"Mercado!AT89","v":1292.0050000000001},{"$f":"Mercado!AU89","v":1292.962},{"$f":"Mercado!AV89","v":1499.1},{"$f":"Mercado!AW89","v":1589.5491502689999},{"$f":"Mercado!AX89","v":1680.7245890070001},{"$f":"Mercado!AY89","v":1598.1438189309999},{"$f":"Mercado!AZ89","v":1877.1689141919999},{"$f":"Mercado!BA89","v":0},{"$f":"Mercado!BB89","v":0},{"$f":"Mercado!BC89","v":0},{"$f":"Mercado!BD89","v":0},{"$f":"Mercado!BE89","v":0},{"$f":"Mercado!BF89","v":0},{"$f":"Mercado!BG89","v":0},{"$f":"Mercado!BH89","v":0},{"$f":"Mercado!BI89","v":0}]
["ENF","Own",0,0,"-",0,null,"Own",{"$f":"Mercado!I90","v":75.930999999999997},{"$f":"Mercado!J90","v":82.234999999999999},{"$f":"Mercado!K90","v":91.772999999999996},{"$f":"Mercado!L90","v":105.58099999999999},{"$f":"Mercado!M90","v":105.056},{"$f":"Mercado!N90","v":104.93599999999999},{"$f":"Mercado!O90","v":103.51599999999999},{"$f":"Mercado!P90","v":115.39099999999999},{"$f":"Mercado!Q90","v":125.17800000000001},{"$f":"Mercado!R90","v":115.03},{"$f":"Mercado!S90","v":108.92699999999999},{"$f":"Mercado!T90","v":121.745},{"$f":"Mercado!U90","v":114.94499999999999},{"$f":"Mercado!V90","v":161.88499999999999},{"$f":"Mercado!W90","v":140.78299999999999},{"$f":"Mercado!X90","v":116.932},{"$f":"Mercado!Y90","v":143.99599999999998},{"$f":"Mercado!Z90","v":159.70500000000001},{"$f":"Mercado!AA90","v":97.228999999999999},{"$f":"Mercado!AB90","v":104.63900000000001},{"$f":"Mercado!AC90","v":76.644000000000005},{"$f":"Mercado!AD90","v":59.709000000000003},{"$f":"Mercado!AE90","v":62.503999999999998},{"$f":"Mercado!AF90","v":71.823000000000008},{"$f":"Mercado!AG90","v":72.915000000000006},{"$f":"Mercado!AH90","v":73.733000000000004},{"$f":"Mercado!AI90","v":70.378999999999991},{"$f":"Mercado!AJ90","v":72.304000000000002},{"$f":"Mercado!AK90","v":83.548000000000002},{"$f":"Mercado!AL90","v":73.355000000000004},{"$f":"Mercado!AM90","v":72.628999999999991},{"$f":"Mercado!AN90","v":69.573999999999998},{"$f":"Mercado!AO90","v":67.283999999999992},{"$f":"Mercado!AP90","v":62.175999999999995},{"$f":"Mercado!AQ90","v":55.918999999999997},{"$f":"Mercado!AR90","v":64.906999999999996},{"$f":"Mercado!AS90","v":73.744},{"$f":"Mercado!AT90","v":58.664999999999999},{"$f":"Mercado!AU90","v":62.382999999999996},{"$f":"Mercado!AV90","v":61.850999999999999},{"$f":"Mercado!AW90","v":64.981999999999999},{"$f":"Mercado!AX90","v":56.944000000000003},{"$f":"Mercado!AY90","v":52.637},{"$f":"Mercado!AZ90","v":55.225999999999999},{"$f":"Mercado!BA90","v":0},{"$f":"Mercado!BB90","v":0},{"$f":"Mercado!BC90","v":0},{"$f":"Mercado!BD90","v":0},{"$f":"Mercado!BE90","v":0},{"$f":"Mercado!BF90","v":0},{"$f":"Mercado!BG90","v":0},{"$f":"Mercado!BH90","v":0},{"$f":"Mercado!BI90","v":0}]
["ENF","Public Service",0,0,"-",0,null,"Public Service",{"$f":"Mercado!I91","v":2508.9009999999998},{"$f":"Mercado!J91","v":2523.3450000000003},{"$f":"Mercado!K91","v":2567.85},{"$f":"Mercado!L91","v":2664.36},{"$f":"Mercado!M91","v":2496.8009999999999},{"$f":"Mercado!N91","v":2704.1190000000001},{"$f":"Mercado!O91","v":2785.8020000000001},{"$f":"Mercado!P91","v":2544.5039999999999},{"$f":"Mercado!Q91","v":2899.3469999999998},{"$f":"Mercado!R91","v":2718.712},{"$f":"Mercado!S91","v":2863.0029999999997},{"$f":"Mercado!T91","v":2845.6109999999999},{"$f":"Mercado!U91","v":2676.45},{"$f":"Mercado!V91","v":2674.1559999999999},{"$f":"Mercado!W91","v":2761.6640000000002},{"$f":"Mercado!X91","v":2764.6729999999998},{"$f":"Mercado!Y91","v":2777.6369999999997},{"$f":"Mercado!Z91","v":2821.6790000000001},{"$f":"Mercado!AA91","v":3047.9369999999999},{"$f":"Mercado!AB91","v":1848.8740000000003},{"$f":"Mercado!AC91","v":1823.7570000000001},{"$f":"Mercado!AD91","v":1845.3910000000001},{"$f":"Mercado!AE91","v":1931.9499999999998},{"$f":"Mercado!AF91","v":1978.6379999999999},{"$f":"Mercado!AG91","v":1911.3220000000001},{"$f":"Mercado!AH91","v":1961.2869999999998},{"$f":"Mercado!AI91","v":2000.1850000000002},{"$f":"Mercado!AJ91","v":2126.165},{"$f":"Mercado!AK91","v":2226.9499999999998},{"$f":"Mercado!AL91","v":2142.8890000000001},{"$f":"Mercado!AM91","v":2237.0439999999999},{"$f":"Mercado!AN91","v":2114.12},{"$f":"Mercado!AO91","v":1990.3700000000001},{"$f":"Mercado!AP91","v":2052.3710000000001},{"$f":"Mercado!AQ91","v":2077.627},{"$f":"Mercado!AR91","v":2162.9229999999998},{"$f":"Mercado!AS91","v":1481.731},{"$f":"Mercado!AT91","v":1411.925},{"$f":"Mercado!AU91","v":1405.623},{"$f":"Mercado!AV91","v":1420.7550000000001},{"$f":"Mercado!AW91","v":1388.00191885},{"$f":"Mercado!AX91","v":1351.0294241799998},{"$f":"Mercado!AY91","v":1432.2032473880001},{"$f":"Mercado!AZ91","v":1479.9736944600002},{"$f":"Mercado!BA91","v":0},{"$f":"Mercado!BB91","v":0},{"$f":"Mercado!BC91","v":0},{"$f":"Mercado!BD91","v":0},{"$f":"Mercado!BE91","v":0},{"$f":"Mercado!BF91","v":0},{"$f":"Mercado!BG91","v":0},{"$f":"Mercado!BH91","v":0},{"$f":"Mercado!BI91","v":0}]
["ENF","1 Captive Market",0,0,"-",0,null,"1 Captive Market",{"$f":"Mercado!I92","v":78898.516000000003},{"$f":"Mercado!J92","v":82193.656999999992},{"$f":"Mercado!K92","v":82832.952000000005},{"$f":"Mercado!L92","v":82818.588000000018},{"$f":"Mercado!M92","v":80509.775999999998},{"$f":"Mercado!N92","v":86028.195000000007},{"$f":"Mercado!O92","v":86609.125},{"$f":"Mercado!P92","v":85448.793000000005},{"$f":"Mercado!Q92","v":86097.437999999995},{"$f":"Mercado!R92","v":84384.332000000009},{"$f":"Mercado!S92","v":86853.562999999995},{"$f":"Mercado!T92","v":85933.923999999999},{"$f":"Mercado!U92","v":86124.366000000009},{"$f":"Mercado!V92","v":81208.606000000014},{"$f":"Mercado!W92","v":81108.666000000012},{"$f":"Mercado!X92","v":80417.785999999993},{"$f":"Mercado!Y92","v":81235.173999999999},{"$f":"Mercado!Z92","v":81394.882999999987},{"$f":"Mercado!AA92","v":81787.735000000001},{"$f":"Mercado!AB92","v":76744.60500000001},{"$f":"Mercado!AC92","v":78794.567000000025},{"$f":"Mercado!AD92","v":76882.509000000005},{"$f":"Mercado!AE92","v":77080.381000000008},{"$f":"Mercado!AF92","v":74876.110000000015},{"$f":"Mercado!AG92","v":74483.273999999976},{"$f":"Mercado!AH92","v":74545.576000000001},{"$f":"Mercado!AI92","v":73138.241999999984},{"$f":"Mercado!AJ92","v":73953.524000000005},{"$f":"Mercado!AK92","v":75919.847999999998},{"$f":"Mercado!AL92","v":73961.885999999984},{"$f":"Mercado!AM92","v":75145.737000000008},{"$f":"Mercado!AN92","v":75188.205999999991},{"$f":"Mercado!AO92","v":73307.996999999988},{"$f":"Mercado!AP92","v":67982.933000000005},{"$f":"Mercado!AQ92","v":72492.241999999998},{"$f":"Mercado!AR92","v":76658.099999999991},{"$f":"Mercado!AS92","v":74402.420000000013},{"$f":"Mercado!AT92","v":72845.502999999997},{"$f":"Mercado!AU92","v":73837.475000000006},{"$f":"Mercado!AV92","v":72451.077999999994},{"$f":"Mercado!AW92","v":71229.457856950001},{"$f":"Mercado!AX92","v":70025.067864947006},{"$f":"Mercado!AY92","v":71239.826200932992},{"$f":"Mercado!AZ92","v":72447.331522619002},{"$f":"Mercado!BA92","v":0},{"$f":"Mercado!BB92","v":0},{"$f":"Mercado!BC92","v":0},{"$f":"Mercado!BD92","v":0},{"$f":"Mercado!BE92","v":0},{"$f":"Mercado!BF92","v":0},{"$f":"Mercado!BG92","v":0},{"$f":"Mercado!BH92","v":0},{"$f":"Mercado!BI92","v":0}]
["ENF","Residential Free",0,0,"-",0,null,"Residential Free",{"$f":"Mercado!I93","v":0},{"$f":"Mercado!J93","v":0},{"$f":"Mercado!K93","v":0},{"$f":"Mercado!L93","v":0},{"$f":"Mercado!M93","v":0},{"$f":"Mercado!N93","v":0},{"$f":"Mercado!O93","v":0},{"$f":"Mercado!P93","v":0},{"$f":"Mercado!Q93","v":0},{"$f":"Mercado!R93","v":0},{"$f":"Mercado!S93","v":0},{"$f":"Mercado!T93","v":0},{"$f":"Mercado!U93","v":0},{"$f":"Mercado!V93","v":0},{"$f":"Mercado!W93","v":0},{"$f":"Mercado!X93","v":0},{"$f":"Mercado!Y93","v":0},{"$f":"Mercado!Z93","v":0},{"$f":"Mercado!AA93","v":0},{"$f":"Mercado!AB93","v":0},{"$f":"Mercado!AC93","v":0},{"$f":"Mercado!AD93","v":0},{"$f":"Mercado!AE93","v":0},{"$f":"Mercado!AF93","v":0},{"$f":"Mercado!AG93","v":0},{"$f":"Mercado!AH93","v":0},{"$f":"Mercado!AI93","v":0},{"$f":"Mercado!AJ93","v":0},{"$f":"Mercado!AK93","v":0},{"$f":"Mercado!AL93","v":0},{"$f":"Mercado!AM93","v":0},{"$f":"Mercado!AN93","v":0},{"$f":"Mercado!AO93","v":0},{"$f":"Mercado!AP93","v":0},{"$f":"Mercado!AQ93","v":0},{"$f":"Mercado!AR93","v":0},{"$f":"Mercado!AS93","v":0},{"$f":"Mercado!AT93","v":0},{"$f":"Mercado!AU93","v":0},{"$f":"Mercado!AV93","v":0},{"$f":"Mercado!AW93","v":0},{"$f":"Mercado!AX93","v":0},{"$f":"Mercado!AY93","v":0},{"$f":"Mercado!AZ93","v":0},{"$f":"Mercado!BA93","v":0},{"$f":"Mercado!BB93","v":0},{"$f":"Mercado!BC93","v":0},{"$f":"Mercado!BD93","v":0},{"$f":"Mercado!BE93","v":0},{"$f":"Mercado!BF93","v":0},{"$f":"Mercado!BG93","v":0},{"$f":"Mercado!BH93","v":0},{"$f":"Mercado!BI93","v":0}]
["ENF","Commercial Free",0,0,"-",0,null,"Commercial Free",{"$f":"Mercado!I94","v":0},{"$f":"Mercado!J94","v":0},{"$f":"Mercado!K94","v":0},{"$f":"Mercado!L94","v":0},{"$f":"Mercado!M94","v":0},{"$f":"Mercado!N94","v":0},{"$f":"Mercado!O94","v":0},{"$f":"Mercado!P94","v":0},{"$f":"Mercado!Q94","v":0},{"$f":"Mercado!R94","v":0},{"$f":"Mercado!S94","v":0},{"$f":"Mercado!T94","v":0},{"$f":"Mercado!U94","v":0},{"$f":"Mercado!V94","v":0},{"$f":"Mercado!W94","v":0},{"$f":"Mercado!X94","v":0},{"$f":"Mercado!Y94","v":0},{"$f":"Mercado!Z94","v":17.505503000000001},{"$f":"Mercado!AA94","v":41.133846000000005},{"$f":"Mercado!AB94","v":52.253349999999998},{"$f":"Mercado!AC94","v":521.52817000000005},{"$f":"Mercado!AD94","v":488.40703999999999},{"$f":"Mercado!AE94","v":468.60613000000001},{"$f":"Mercado!AF94","v":529.83275000000003},{"$f":"Mercado!AG94","v":536.67948000000001},{"$f":"Mercado!AH94","v":508.47928000000002},{"$f":"Mercado!AI94","v":492.81600000000003},{"$f":"Mercado!AJ94","v":526.91599999999994},{"$f":"Mercado!AK94","v":578.58100000000002},{"$f":"Mercado!AL94","v":570.60900000000004},{"$f":"Mercado!AM94","v":540.36500000000001},{"$f":"Mercado!AN94","v":583.24400000000003},{"$f":"Mercado!AO94","v":581.69500000000005},{"$f":"Mercado!AP94","v":513.51200000000006},{"$f":"Mercado!AQ94","v":524.03},{"$f":"Mercado!AR94","v":753.92099999999994},{"$f":"Mercado!AS94","v":869.36599999999999},{"$f":"Mercado!AT94","v":777.87192500000003},{"$f":"Mercado!AU94","v":774.02500000000009},{"$f":"Mercado!AV94","v":861.81400000000008},{"$f":"Mercado!AW94","v":1283.4819999999997},{"$f":"Mercado!AX94","v":1230.6390000000001},{"$f":"Mercado!AY94","v":1222.433},{"$f":"Mercado!AZ94","v":1404.904},{"$f":"Mercado!BA94","v":0},{"$f":"Mercado!BB94","v":0},{"$f":"Mercado!BC94","v":0},{"$f":"Mercado!BD94","v":0},{"$f":"Mercado!BE94","v":0},{"$f":"Mercado!BF94","v":0},{"$f":"Mercado!BG94","v":0},{"$f":"Mercado!BH94","v":0},{"$f":"Mercado!BI94","v":0}]
["ENF","Industrial Free",0,0,"-",0,null,"Industrial Free",{"$f":"Mercado!I95","v":0},{"$f":"Mercado!J95","v":0},{"$f":"Mercado!K95","v":0},{"$f":"Mercado!L95","v":0},{"$f":"Mercado!M95","v":0},{"$f":"Mercado!N95","v":0},{"$f":"Mercado!O95","v":0},{"$f":"Mercado!P95","v":0},{"$f":"Mercado!Q95","v":0},{"$f":"Mercado!R95","v":0},{"$f":"Mercado!S95","v":0},{"$f":"Mercado!T95","v":0},{"$f":"Mercado!U95","v":0},{"$f":"Mercado!V95","v":0},{"$f":"Mercado!W95","v":0},{"$f":"Mercado!X95","v":0},{"$f":"Mercado!Y95","v":0},{"$f":"Mercado!Z95","v":0},{"$f":"Mercado!AA95","v":0},{"$f":"Mercado!AB95","v":878.72999000000004},{"$f":"Mercado!AC95","v":1159.0249100000001},{"$f":"Mercado!AD95","v":1294.6045000000001},{"$f":"Mercado!AE95","v":2630.3613300000002},{"$f":"Mercado!AF95","v":4597.7633200000018},{"$f":"Mercado!AG95","v":4856.7821200000008},{"$f":"Mercado!AH95","v":5147.7972749999999},{"$f":"Mercado!AI95","v":5315.9760000000006},{"$f":"Mercado!AJ95","v":5418.7170000000006},{"$f":"Mercado!AK95","v":5537.4790000000003},{"$f":"Mercado!AL95","v":5201.8269999999993},{"$f":"Mercado!AM95","v":5328.5460000000003},{"$f":"Mercado!AN95","v":5380.7529999999997},{"$f":"Mercado!AO95","v":5259.2059999999992},{"$f":"Mercado!AP95","v":4773.8469999999998},{"$f":"Mercado!AQ95","v":6731.5460000000003},{"$f":"Mercado!AR95","v":6786.5519999999997},{"$f":"Mercado!AS95","v":6619.2889999999998},{"$f":"Mercado!AT95","v":6697.5677780000005},{"$f":"Mercado!AU95","v":6529.116},{"$f":"Mercado!AV95","v":5323.9610000000002},{"$f":"Mercado!AW95","v":5512.4779999999992},{"$f":"Mercado!AX95","v":6453.1019999999999},{"$f":"Mercado!AY95","v":6893.9480000000003},{"$f":"Mercado!AZ95","v":6366.3160000000007},{"$f":"Mercado!BA95","v":0},{"$f":"Mercado!BB95","v":0},{"$f":"Mercado!BC95","v":0},{"$f":"Mercado!BD95","v":0},{"$f":"Mercado!BE95","v":0},{"$f":"Mercado!BF95","v":0},{"$f":"Mercado!BG95","v":0},{"$f":"Mercado!BH95","v":0},{"$f":"Mercado!BI95","v":0}]
["ENF","Rural Free",0,0,"-",0,null,"Rural Free",{"$f":"Mercado!I96","v":0},{"$f":"Mercado!J96","v":0},{"$f":"Mercado!K96","v":0},{"$f":"Mercado!L96","v":0},{"$f":"Mercado!M96","v":0},{"$f":"Mercado!N96","v":0},{"$f":"Mercado!O96","v":0},{"$f":"Mercado!P96","v":0},{"$f":"Mercado!Q96","v":0},{"$f":"Mercado!R96","v":0},{"$f":"Mercado!S96","v":0},{"$f":"Mercado!T96","v":0},{"$f":"Mercado!U96","v":0},{"$f":"Mercado!V96","v":0},{"$f":"Mercado!W96","v":0},{"$f":"Mercado!X96","v":0},{"$f":"Mercado!Y96","v":0},{"$f":"Mercado!Z96","v":0},{"$f":"Mercado!AA96","v":0},{"$f":"Mercado!AB96","v":0},{"$f":"Mercado!AC96","v":0},{"$f":"Mercado!AD96","v":0},{"$f":"Mercado!AE96","v":0},{"$f":"Mercado!AF96","v":0},{"$f":"Mercado!AG96","v":0},{"$f":"Mercado!AH96","v":0},{"$f":"Mercado!AI96","v":0},{"$f":"Mercado!AJ96","v":0},{"$f":"Mercado!AK96","v":0},{"$f":"Mercado!AL96","v":0},{"$f":"Mercado!AM96","v":0},{"$f":"Mercado!AN96","v":0},{"$f":"Mercado!AO96","v":0},{"$f":"Mercado!AP96","v":0},{"$f":"Mercado!AQ96","v":0},{"$f":"Mercado!AR96","v":0},{"$f":"Mercado!AS96","v":0},{"$f":"Mercado!AT96","v":0},{"$f":"Mercado!AU96","v":0},{"$f":"Mercado!AV96","v":0},{"$f":"Mercado!AW96","v":0},{"$f":"Mercado!AX96","v":0},{"$f":"Mercado!AY96","v":0},{"$f":"Mercado!AZ96","v":0},{"$f":"Mercado!BA96","v":0},{"$f":"Mercado!BB96","v":0},{"$f":"Mercado!BC96","v":0},{"$f":"Mercado!BD96","v":0},{"$f":"Mercado!BE96","v":0},{"$f":"Mercado!BF96","v":0},{"$f":"Mercado!BG96","v":0},{"$f":"Mercado!BH96","v":0},{"$f":"Mercado!BI96","v":0}]
["ENF","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I97","v":0},{"$f":"Mercado!J97","v":0},{"$f":"Mercado!K97","v":0},{"$f":"Mercado!L97","v":0},{"$f":"Mercado!M97","v":0},{"$f":"Mercado!N97","v":0},{"$f":"Mercado!O97","v":0},{"$f":"Mercado!P97","v":0},{"$f":"Mercado!Q97","v":0},{"$f":"Mercado!R97","v":0},{"$f":"Mercado!S97","v":0},{"$f":"Mercado!T97","v":0},{"$f":"Mercado!U97","v":0},{"$f":"Mercado!V97","v":0},{"$f":"Mercado!W97","v":0},{"$f":"Mercado!X97","v":0},{"$f":"Mercado!Y97","v":0},{"$f":"Mercado!Z97","v":0},{"$f":"Mercado!AA97","v":0},{"$f":"Mercado!AB97","v":0},{"$f":"Mercado!AC97","v":0},{"$f":"Mercado!AD97","v":0},{"$f":"Mercado!AE97","v":0},{"$f":"Mercado!AF97","v":0},{"$f":"Mercado!AG97","v":0},{"$f":"Mercado!AH97","v":0},{"$f":"Mercado!AI97","v":0},{"$f":"Mercado!AJ97","v":0},{"$f":"Mercado!AK97","v":0},{"$f":"Mercado!AL97","v":0},{"$f":"Mercado!AM97","v":0},{"$f":"Mercado!AN97","v":0},{"$f":"Mercado!AO97","v":0},{"$f":"Mercado!AP97","v":0},{"$f":"Mercado!AQ97","v":0},{"$f":"Mercado!AR97","v":0},{"$f":"Mercado!AS97","v":0},{"$f":"Mercado!AT97","v":0},{"$f":"Mercado!AU97","v":0},{"$f":"Mercado!AV97","v":0},{"$f":"Mercado!AW97","v":0},{"$f":"Mercado!AX97","v":0},{"$f":"Mercado!AY97","v":0},{"$f":"Mercado!AZ97","v":0},{"$f":"Mercado!BA97","v":0},{"$f":"Mercado!BB97","v":0},{"$f":"Mercado!BC97","v":0},{"$f":"Mercado!BD97","v":0},{"$f":"Mercado!BE97","v":0},{"$f":"Mercado!BF97","v":0},{"$f":"Mercado!BG97","v":0},{"$f":"Mercado!BH97","v":0},{"$f":"Mercado!BI97","v":0}]
["ENF","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"Mercado!I98","v":0},{"$f":"Mercado!J98","v":0},{"$f":"Mercado!K98","v":0},{"$f":"Mercado!L98","v":0},{"$f":"Mercado!M98","v":0},{"$f":"Mercado!N98","v":0},{"$f":"Mercado!O98","v":0},{"$f":"Mercado!P98","v":0},{"$f":"Mercado!Q98","v":0},{"$f":"Mercado!R98","v":0},{"$f":"Mercado!S98","v":0},{"$f":"Mercado!T98","v":0},{"$f":"Mercado!U98","v":0},{"$f":"Mercado!V98","v":0},{"$f":"Mercado!W98","v":0},{"$f":"Mercado!X98","v":0},{"$f":"Mercado!Y98","v":0},{"$f":"Mercado!Z98","v":0},{"$f":"Mercado!AA98","v":0},{"$f":"Mercado!AB98","v":0},{"$f":"Mercado!AC98","v":0},{"$f":"Mercado!AD98","v":0},{"$f":"Mercado!AE98","v":0},{"$f":"Mercado!AF98","v":0},{"$f":"Mercado!AG98","v":0},{"$f":"Mercado!AH98","v":0},{"$f":"Mercado!AI98","v":0},{"$f":"Mercado!AJ98","v":0},{"$f":"Mercado!AK98","v":0},{"$f":"Mercado!AL98","v":0},{"$f":"Mercado!AM98","v":0},{"$f":"Mercado!AN98","v":0},{"$f":"Mercado!AO98","v":0},{"$f":"Mercado!AP98","v":0},{"$f":"Mercado!AQ98","v":0},{"$f":"Mercado!AR98","v":0},{"$f":"Mercado!AS98","v":0},{"$f":"Mercado!AT98","v":0},{"$f":"Mercado!AU98","v":0},{"$f":"Mercado!AV98","v":0},{"$f":"Mercado!AW98","v":0},{"$f":"Mercado!AX98","v":0},{"$f":"Mercado!AY98","v":0},{"$f":"Mercado!AZ98","v":0},{"$f":"Mercado!BA98","v":0},{"$f":"Mercado!BB98","v":0},{"$f":"Mercado!BC98","v":0},{"$f":"Mercado!BD98","v":0},{"$f":"Mercado!BE98","v":0},{"$f":"Mercado!BF98","v":0},{"$f":"Mercado!BG98","v":0},{"$f":"Mercado!BH98","v":0},{"$f":"Mercado!BI98","v":0}]
["ENF","Own Free",0,0,"-",0,null,"Own Free",{"$f":"Mercado!I99","v":0},{"$f":"Mercado!J99","v":0},{"$f":"Mercado!K99","v":0},{"$f":"Mercado!L99","v":0},{"$f":"Mercado!M99","v":0},{"$f":"Mercado!N99","v":0},{"$f":"Mercado!O99","v":0},{"$f":"Mercado!P99","v":0},{"$f":"Mercado!Q99","v":0},{"$f":"Mercado!R99","v":0},{"$f":"Mercado!S99","v":0},{"$f":"Mercado!T99","v":0},{"$f":"Mercado!U99","v":0},{"$f":"Mercado!V99","v":0},{"$f":"Mercado!W99","v":0},{"$f":"Mercado!X99","v":0},{"$f":"Mercado!Y99","v":0},{"$f":"Mercado!Z99","v":0},{"$f":"Mercado!AA99","v":0},{"$f":"Mercado!AB99","v":0},{"$f":"Mercado!AC99","v":0},{"$f":"Mercado!AD99","v":0},{"$f":"Mercado!AE99","v":0},{"$f":"Mercado!AF99","v":0},{"$f":"Mercado!AG99","v":0},{"$f":"Mercado!AH99","v":0},{"$f":"Mercado!AI99","v":0},{"$f":"Mercado!AJ99","v":0},{"$f":"Mercado!AK99","v":0},{"$f":"Mercado!AL99","v":0},{"$f":"Mercado!AM99","v":0},{"$f":"Mercado!AN99","v":0},{"$f":"Mercado!AO99","v":0},{"$f":"Mercado!AP99","v":0},{"$f":"Mercado!AQ99","v":0},{"$f":"Mercado!AR99","v":0},{"$f":"Mercado!AS99","v":0},{"$f":"Mercado!AT99","v":0},{"$f":"Mercado!AU99","v":0},{"$f":"Mercado!AV99","v":0},{"$f":"Mercado!AW99","v":0},{"$f":"Mercado!AX99","v":0},{"$f":"Mercado!AY99","v":0},{"$f":"Mercado!AZ99","v":0},{"$f":"Mercado!BA99","v":0},{"$f":"Mercado!BB99","v":0},{"$f":"Mercado!BC99","v":0},{"$f":"Mercado!BD99","v":0},{"$f":"Mercado!BE99","v":0},{"$f":"Mercado!BF99","v":0},{"$f":"Mercado!BG99","v":0},{"$f":"Mercado!BH99","v":0},{"$f":"Mercado!BI99","v":0}]
["ENF","Public Service Free",0,0,"-",0,null,"Public Service Free",{"$f":"Mercado!I100","v":0},{"$f":"Mercado!J100","v":0},{"$f":"Mercado!K100","v":0},{"$f":"Mercado!L100","v":0},{"$f":"Mercado!M100","v":0},{"$f":"Mercado!N100","v":0},{"$f":"Mercado!O100","v":0},{"$f":"Mercado!P100","v":0},{"$f":"Mercado!Q100","v":0},{"$f":"Mercado!R100","v":0},{"$f":"Mercado!S100","v":0},{"$f":"Mercado!T100","v":0},{"$f":"Mercado!U100","v":0},{"$f":"Mercado!V100","v":0},{"$f":"Mercado!W100","v":0},{"$f":"Mercado!X100","v":0},{"$f":"Mercado!Y100","v":0},{"$f":"Mercado!Z100","v":0},{"$f":"Mercado!AA100","v":0},{"$f":"Mercado!AB100","v":1144.8524299999999},{"$f":"Mercado!AC100","v":1092.21417},{"$f":"Mercado!AD100","v":1122.1841899999999},{"$f":"Mercado!AE100","v":1076.2427700000001},{"$f":"Mercado!AF100","v":1151.64237},{"$f":"Mercado!AG100","v":1107.118373333333},{"$f":"Mercado!AH100","v":1103.3569849999999},{"$f":"Mercado!AI100","v":1082.33},{"$f":"Mercado!AJ100","v":1104.547},{"$f":"Mercado!AK100","v":1094.4159999999999},{"$f":"Mercado!AL100","v":1082.1869999999999},{"$f":"Mercado!AM100","v":1102.395},{"$f":"Mercado!AN100","v":1086.5650000000001},{"$f":"Mercado!AO100","v":1098.2629999999999},{"$f":"Mercado!AP100","v":1153.7510000000002},{"$f":"Mercado!AQ100","v":1038.7080000000001},{"$f":"Mercado!AR100","v":1062.681},{"$f":"Mercado!AS100","v":1614.6469999999999},{"$f":"Mercado!AT100","v":1642.5840620000001},{"$f":"Mercado!AU100","v":1725.538},{"$f":"Mercado!AV100","v":1762.175},{"$f":"Mercado!AW100","v":1843.9999999999995},{"$f":"Mercado!AX100","v":1958.2550000000001},{"$f":"Mercado!AY100","v":1886.8},{"$f":"Mercado!AZ100","v":1788.153},{"$f":"Mercado!BA100","v":0},{"$f":"Mercado!BB100","v":0},{"$f":"Mercado!BC100","v":0},{"$f":"Mercado!BD100","v":0},{"$f":"Mercado!BE100","v":0},{"$f":"Mercado!BF100","v":0},{"$f":"Mercado!BG100","v":0},{"$f":"Mercado!BH100","v":0},{"$f":"Mercado!BI100","v":0}]
["ENF","2 Free Market (TUSD)",0,0,"-",0,null,"2 Free Market (TUSD)",{"$f":"Mercado!I101","v":0},{"$f":"Mercado!J101","v":0},{"$f":"Mercado!K101","v":0},{"$f":"Mercado!L101","v":0},{"$f":"Mercado!M101","v":0},{"$f":"Mercado!N101","v":0},{"$f":"Mercado!O101","v":0},{"$f":"Mercado!P101","v":0},{"$f":"Mercado!Q101","v":0},{"$f":"Mercado!R101","v":0},{"$f":"Mercado!S101","v":0},{"$f":"Mercado!T101","v":0},{"$f":"Mercado!U101","v":0},{"$f":"Mercado!V101","v":0},{"$f":"Mercado!W101","v":0},{"$f":"Mercado!X101","v":0},{"$f":"Mercado!Y101","v":0},{"$f":"Mercado!Z101","v":17.505503000000001},{"$f":"Mercado!AA101","v":41.133846000000005},{"$f":"Mercado!AB101","v":2075.8357699999997},{"$f":"Mercado!AC101","v":2772.7672499999999},{"$f":"Mercado!AD101","v":2905.1957300000004},{"$f":"Mercado!AE101","v":4175.2102300000006},{"$f":"Mercado!AF101","v":6279.238440000001},{"$f":"Mercado!AG101","v":6500.5799733333333},{"$f":"Mercado!AH101","v":6759.6335400000007},{"$f":"Mercado!AI101","v":6891.1220000000003},{"$f":"Mercado!AJ101","v":7050.18},{"$f":"Mercado!AK101","v":7210.4760000000006},{"$f":"Mercado!AL101","v":6854.6229999999996},{"$f":"Mercado!AM101","v":6971.3060000000005},{"$f":"Mercado!AN101","v":7050.5619999999999},{"$f":"Mercado!AO101","v":6939.1639999999989},{"$f":"Mercado!AP101","v":6441.11},{"$f":"Mercado!AQ101","v":8294.2839999999997},{"$f":"Mercado!AR101","v":8603.1540000000005},{"$f":"Mercado!AS101","v":9103.3019999999997},{"$f":"Mercado!AT101","v":9118.0237650000017},{"$f":"Mercado!AU101","v":9028.6790000000001},{"$f":"Mercado!AV101","v":7947.9500000000007},{"$f":"Mercado!AW101","v":8639.9599999999991},{"$f":"Mercado!AX101","v":9641.9959999999992},{"$f":"Mercado!AY101","v":10003.181},{"$f":"Mercado!AZ101","v":9559.3730000000014},{"$f":"Mercado!BA101","v":0},{"$f":"Mercado!BB101","v":0},{"$f":"Mercado!BC101","v":0},{"$f":"Mercado!BD101","v":0},{"$f":"Mercado!BE101","v":0},{"$f":"Mercado!BF101","v":0},{"$f":"Mercado!BG101","v":0},{"$f":"Mercado!BH101","v":0},{"$f":"Mercado!BI101","v":0}]
["ENF","Residential Total",0,0,"-",0,null,"Residential Total",{"$f":"Mercado!I102","v":36924.726999999999},{"$f":"Mercado!J102","v":39031.967000000004},{"$f":"Mercado!K102","v":39199.792000000001},{"$f":"Mercado!L102","v":39049.684999999998},{"$f":"Mercado!M102","v":37676.455999999998},{"$f":"Mercado!N102","v":40874.69},{"$f":"Mercado!O102","v":41347.116999999998},{"$f":"Mercado!P102","v":40926.786},{"$f":"Mercado!Q102","v":40633.139000000003},{"$f":"Mercado!R102","v":41026.266000000003},{"$f":"Mercado!S102","v":42917.673999999999},{"$f":"Mercado!T102","v":41047.317999999999},{"$f":"Mercado!U102","v":41417.951000000001},{"$f":"Mercado!V102","v":39789.611000000004},{"$f":"Mercado!W102","v":39818.535000000003},{"$f":"Mercado!X102","v":38843.534},{"$f":"Mercado!Y102","v":39601.239000000001},{"$f":"Mercado!Z102","v":40165.186999999998},{"$f":"Mercado!AA102","v":40569.795999999995},{"$f":"Mercado!AB102","v":39064.002},{"$f":"Mercado!AC102","v":39647.667000000001},{"$f":"Mercado!AD102","v":39895.644},{"$f":"Mercado!AE102","v":41385.218000000001},{"$f":"Mercado!AF102","v":40210.519999999997},{"$f":"Mercado!AG102","v":40319.365999999995},{"$f":"Mercado!AH102","v":41294.587},{"$f":"Mercado!AI102","v":40464.027999999998},{"$f":"Mercado!AJ102","v":40600.209000000003},{"$f":"Mercado!AK102","v":41225.962},{"$f":"Mercado!AL102","v":40774.510999999999},{"$f":"Mercado!AM102","v":42036.031999999999},{"$f":"Mercado!AN102","v":41494.042999999998},{"$f":"Mercado!AO102","v":41311.508999999998},{"$f":"Mercado!AP102","v":42647.413},{"$f":"Mercado!AQ102","v":43634.635999999999},{"$f":"Mercado!AR102","v":44474.078999999998},{"$f":"Mercado!AS102","v":43327.205000000002},{"$f":"Mercado!AT102","v":43270.406999999999},{"$f":"Mercado!AU102","v":43915.848999999995},{"$f":"Mercado!AV102","v":42364.743000000002},{"$f":"Mercado!AW102","v":41687.109810000002},{"$f":"Mercado!AX102","v":41390.994999999995},{"$f":"Mercado!AY102","v":43189.335330000002},{"$f":"Mercado!AZ102","v":43793.825216999998},{"$f":"Mercado!BA102","v":0},{"$f":"Mercado!BB102","v":0},{"$f":"Mercado!BC102","v":0},{"$f":"Mercado!BD102","v":0},{"$f":"Mercado!BE102","v":0},{"$f":"Mercado!BF102","v":0},{"$f":"Mercado!BG102","v":0},{"$f":"Mercado!BH102","v":0},{"$f":"Mercado!BI102","v":0}]
["ENF","Commercial Total",0,0,"-",0,null,"Commercial Total",{"$f":"Mercado!I103","v":17427.489000000001},{"$f":"Mercado!J103","v":17349.624},{"$f":"Mercado!K103","v":16944.28},{"$f":"Mercado!L103","v":18476.866000000002},{"$f":"Mercado!M103","v":18160.724000000002},{"$f":"Mercado!N103","v":17915.460999999999},{"$f":"Mercado!O103","v":17539.744999999999},{"$f":"Mercado!P103","v":18759.205000000002},{"$f":"Mercado!Q103","v":19322.887999999999},{"$f":"Mercado!R103","v":17961.893},{"$f":"Mercado!S103","v":18094.188999999998},{"$f":"Mercado!T103","v":19359.974000000002},{"$f":"Mercado!U103","v":19822.383000000002},{"$f":"Mercado!V103","v":17776.936999999998},{"$f":"Mercado!W103","v":17271.93},{"$f":"Mercado!X103","v":18579.822},{"$f":"Mercado!Y103","v":18525.441999999999},{"$f":"Mercado!Z103","v":17317.669503000001},{"$f":"Mercado!AA103","v":16948.900846},{"$f":"Mercado!AB103","v":17023.183349999999},{"$f":"Mercado!AC103","v":18061.128170000004},{"$f":"Mercado!AD103","v":16381.34304},{"$f":"Mercado!AE103","v":15909.469130000001},{"$f":"Mercado!AF103","v":16953.810750000004},{"$f":"Mercado!AG103","v":17462.035479999999},{"$f":"Mercado!AH103","v":16458.616279999998},{"$f":"Mercado!AI103","v":15795.52},{"$f":"Mercado!AJ103","v":16793.423000000003},{"$f":"Mercado!AK103","v":18352.462999999996},{"$f":"Mercado!AL103","v":17073.312999999998},{"$f":"Mercado!AM103","v":16396.518},{"$f":"Mercado!AN103","v":17687.198},{"$f":"Mercado!AO103","v":17420.042000000001},{"$f":"Mercado!AP103","v":12378.947000000002},{"$f":"Mercado!AQ103","v":13671.258000000002},{"$f":"Mercado!AR103","v":16916.635999999999},{"$f":"Mercado!AS103","v":16869.084000000003},{"$f":"Mercado!AT103","v":15526.759924999998},{"$f":"Mercado!AU103","v":15752.025},{"$f":"Mercado!AV103","v":16899.816999999999},{"$f":"Mercado!AW103","v":17462.942383138998},{"$f":"Mercado!AX103","v":16586.192771557999},{"$f":"Mercado!AY103","v":15943.501469084},{"$f":"Mercado!AZ103","v":16702.126573414},{"$f":"Mercado!BA103","v":0},{"$f":"Mercado!BB103","v":0},{"$f":"Mercado!BC103","v":0},{"$f":"Mercado!BD103","v":0},{"$f":"Mercado!BE103","v":0},{"$f":"Mercado!BF103","v":0},{"$f":"Mercado!BG103","v":0},{"$f":"Mercado!BH103","v":0},{"$f":"Mercado!BI103","v":0}]
["ENF","Industrial Total",0,0,"-",0,null,"Industrial Total",{"$f":"Mercado!I104","v":13750.281000000001},{"$f":"Mercado!J104","v":15164.847000000002},{"$f":"Mercado!K104","v":15957.183000000001},{"$f":"Mercado!L104","v":14315.316999999999},{"$f":"Mercado!M104","v":14127.941999999999},{"$f":"Mercado!N104","v":16413.953999999998},{"$f":"Mercado!O104","v":16572.224999999999},{"$f":"Mercado!P104","v":14760.451000000001},{"$f":"Mercado!Q104","v":14521.845000000001},{"$f":"Mercado!R104","v":14251.517},{"$f":"Mercado!S104","v":14408.429},{"$f":"Mercado!T104","v":13769.757000000001},{"$f":"Mercado!U104","v":13482.814},{"$f":"Mercado!V104","v":12564.931},{"$f":"Mercado!W104","v":12704.921},{"$f":"Mercado!X104","v":11450.931},{"$f":"Mercado!Y104","v":11644.862000000001},{"$f":"Mercado!Z104","v":12552.25},{"$f":"Mercado!AA104","v":12512.128000000001},{"$f":"Mercado!AB104","v":11237.646989999999},{"$f":"Mercado!AC104","v":12351.821909999999},{"$f":"Mercado!AD104","v":12235.9195},{"$f":"Mercado!AE104","v":12524.355329999999},{"$f":"Mercado!AF104","v":12218.584320000002},{"$f":"Mercado!AG104","v":11924.422119999999},{"$f":"Mercado!AH104","v":12446.331275},{"$f":"Mercado!AI104","v":12702.32},{"$f":"Mercado!AJ104","v":12252.099000000002},{"$f":"Mercado!AK104","v":11995.467000000001},{"$f":"Mercado!AL104","v":11660.563999999998},{"$f":"Mercado!AM104","v":12232.316000000001},{"$f":"Mercado!AN104","v":11811.574000000001},{"$f":"Mercado!AO104","v":10668.751},{"$f":"Mercado!AP104","v":8916.7989999999991},{"$f":"Mercado!AQ104","v":12909.413},{"$f":"Mercado!AR104","v":13139.885},{"$f":"Mercado!AS104","v":12433.948},{"$f":"Mercado!AT104","v":12332.895778},{"$f":"Mercado!AU104","v":12491.2},{"$f":"Mercado!AV104","v":10453.830000000002},{"$f":"Mercado!AW104","v":10078.567594692},{"$f":"Mercado!AX104","v":10894.516080202},{"$f":"Mercado!AY104","v":11290.92433553},{"$f":"Mercado!AZ104","v":10634.442123553001},{"$f":"Mercado!BA104","v":0},{"$f":"Mercado!BB104","v":0},{"$f":"Mercado!BC104","v":0},{"$f":"Mercado!BD104","v":0},{"$f":"Mercado!BE104","v":0},{"$f":"Mercado!BF104","v":0},{"$f":"Mercado!BG104","v":0},{"$f":"Mercado!BH104","v":0},{"$f":"Mercado!BI104","v":0}]
["ENF","Rural Total",0,0,"-",0,null,"Rural Total",{"$f":"Mercado!I105","v":1239.2150000000001},{"$f":"Mercado!J105","v":1139.6310000000001},{"$f":"Mercado!K105","v":1296},{"$f":"Mercado!L105","v":1251.3919999999998},{"$f":"Mercado!M105","v":1206.048},{"$f":"Mercado!N105","v":1244.0259999999998},{"$f":"Mercado!O105","v":1339.0259999999998},{"$f":"Mercado!P105","v":1329.154},{"$f":"Mercado!Q105","v":1555.1769999999999},{"$f":"Mercado!R105","v":1319.723},{"$f":"Mercado!S105","v":1389.095},{"$f":"Mercado!T105","v":1457.2089999999998},{"$f":"Mercado!U105","v":1533.5000000000002},{"$f":"Mercado!V105","v":1265.444},{"$f":"Mercado!W105","v":1322.922},{"$f":"Mercado!X105","v":1319.16},{"$f":"Mercado!Y105","v":1330.9160000000002},{"$f":"Mercado!Z105","v":1311.665},{"$f":"Mercado!AA105","v":1472.2090000000001},{"$f":"Mercado!AB105","v":1231.2060000000001},{"$f":"Mercado!AC105","v":1487.8690000000001},{"$f":"Mercado!AD105","v":1269.2179999999998},{"$f":"Mercado!AE105","v":1366.9580000000001},{"$f":"Mercado!AF105","v":1431.701},{"$f":"Mercado!AG105","v":1277.771},{"$f":"Mercado!AH105","v":1306.694},{"$f":"Mercado!AI105","v":1333.3810000000001},{"$f":"Mercado!AJ105","v":1181.1559999999999},{"$f":"Mercado!AK105","v":1385.8690000000001},{"$f":"Mercado!AL105","v":1311.47},{"$f":"Mercado!AM105","v":1471.4589999999998},{"$f":"Mercado!AN105","v":1345.9940000000001},{"$f":"Mercado!AO105","v":1216.6610000000001},{"$f":"Mercado!AP105","v":1302.479},{"$f":"Mercado!AQ105","v":1413.529},{"$f":"Mercado!AR105","v":1309.296},{"$f":"Mercado!AS105","v":1329.3509999999999},{"$f":"Mercado!AT105","v":1306.4189999999999},{"$f":"Mercado!AU105","v":1357.26},{"$f":"Mercado!AV105","v":1177.2170000000001},{"$f":"Mercado!AW105","v":1097.979},{"$f":"Mercado!AX105","v":1040.75},{"$f":"Mercado!AY105","v":1089.8969999999999},{"$f":"Mercado!AZ105","v":950.47700000000009},{"$f":"Mercado!BA105","v":0},{"$f":"Mercado!BB105","v":0},{"$f":"Mercado!BC105","v":0},{"$f":"Mercado!BD105","v":0},{"$f":"Mercado!BE105","v":0},{"$f":"Mercado!BF105","v":0},{"$f":"Mercado!BG105","v":0},{"$f":"Mercado!BH105","v":0},{"$f":"Mercado!BI105","v":0}]
["ENF","Public Lighting Total",0,0,"-",0,null,"Public Lighting Total",{"$f":"Mercado!I106","v":5176.7929999999997},{"$f":"Mercado!J106","v":5153.46},{"$f":"Mercado!K106","v":5115.1779999999999},{"$f":"Mercado!L106","v":5108.5219999999999},{"$f":"Mercado!M106","v":4993.7640000000001},{"$f":"Mercado!N106","v":5050.7250000000004},{"$f":"Mercado!O106","v":5145.924},{"$f":"Mercado!P106","v":5105.2340000000004},{"$f":"Mercado!Q106","v":5066.3380000000006},{"$f":"Mercado!R106","v":5154.1329999999998},{"$f":"Mercado!S106","v":5228.6269999999995},{"$f":"Mercado!T106","v":5228.34},{"$f":"Mercado!U106","v":5117.027},{"$f":"Mercado!V106","v":5181.8879999999999},{"$f":"Mercado!W106","v":5253.86},{"$f":"Mercado!X106","v":5251.2330000000002},{"$f":"Mercado!Y106","v":5194.4929999999995},{"$f":"Mercado!Z106","v":5182.4380000000001},{"$f":"Mercado!AA106","v":5234.5630000000001},{"$f":"Mercado!AB106","v":5242.6189999999997},{"$f":"Mercado!AC106","v":5142.5609999999997},{"$f":"Mercado!AD106","v":5189.8310000000001},{"$f":"Mercado!AE106","v":5246.857},{"$f":"Mercado!AF106","v":5246.9279999999999},{"$f":"Mercado!AG106","v":5129.7569999999996},{"$f":"Mercado!AH106","v":4894.2199999999993},{"$f":"Mercado!AI106","v":4949.9949999999999},{"$f":"Mercado!AJ106","v":4948.7619999999997},{"$f":"Mercado!AK106","v":4787.2470000000003},{"$f":"Mercado!AL106","v":4892.0889999999999},{"$f":"Mercado!AM106","v":4887.4250000000002},{"$f":"Mercado!AN106","v":4765.2179999999998},{"$f":"Mercado!AO106","v":4712.5479999999998},{"$f":"Mercado!AP106","v":4712.5820000000003},{"$f":"Mercado!AQ106","v":4761.0219999999999},{"$f":"Mercado!AR106","v":4760.5249999999996},{"$f":"Mercado!AS106","v":5018.5460000000003},{"$f":"Mercado!AT106","v":5121.866},{"$f":"Mercado!AU106","v":4863.3140000000003},{"$f":"Mercado!AV106","v":4759.54},{"$f":"Mercado!AW106","v":4656.2860000000001},{"$f":"Mercado!AX106","v":4707.6570000000002},{"$f":"Mercado!AY106","v":4759.5650000000005},{"$f":"Mercado!AZ106","v":4725.3119999999999},{"$f":"Mercado!BA106","v":0},{"$f":"Mercado!BB106","v":0},{"$f":"Mercado!BC106","v":0},{"$f":"Mercado!BD106","v":0},{"$f":"Mercado!BE106","v":0},{"$f":"Mercado!BF106","v":0},{"$f":"Mercado!BG106","v":0},{"$f":"Mercado!BH106","v":0},{"$f":"Mercado!BI106","v":0}]
["ENF","Public Power Total",0,0,"-",0,null,"Public Power Total",{"$f":"Mercado!I107","v":1795.1789999999999},{"$f":"Mercado!J107","v":1748.548},{"$f":"Mercado!K107","v":1660.8960000000002},{"$f":"Mercado!L107","v":1846.865},{"$f":"Mercado!M107","v":1742.9850000000001},{"$f":"Mercado!N107","v":1720.2840000000001},{"$f":"Mercado!O107","v":1775.7700000000002},{"$f":"Mercado!P107","v":1908.068},{"$f":"Mercado!Q107","v":1973.5259999999998},{"$f":"Mercado!R107","v":1837.058},{"$f":"Mercado!S107","v":1843.6190000000001},{"$f":"Mercado!T107","v":2103.9700000000003},{"$f":"Mercado!U107","v":1959.2959999999998},{"$f":"Mercado!V107","v":1793.7539999999999},{"$f":"Mercado!W107","v":1834.0509999999999},{"$f":"Mercado!X107","v":2091.5010000000002},{"$f":"Mercado!Y107","v":2016.5889999999999},{"$f":"Mercado!Z107","v":1901.7950000000001},{"$f":"Mercado!AA107","v":1946.106},{"$f":"Mercado!AB107","v":1923.4180000000001},{"$f":"Mercado!AC107","v":1883.672},{"$f":"Mercado!AD107","v":1788.4649999999999},{"$f":"Mercado!AE107","v":1752.0369999999998},{"$f":"Mercado!AF107","v":1891.7009999999998},{"$f":"Mercado!AG107","v":1779.1470000000002},{"$f":"Mercado!AH107","v":1766.3839999999998},{"$f":"Mercado!AI107","v":1631.2260000000001},{"$f":"Mercado!AJ107","v":1925.0390000000002},{"$f":"Mercado!AK107","v":1978.402},{"$f":"Mercado!AL107","v":1806.1310000000001},{"$f":"Mercado!AM107","v":1681.2249999999999},{"$f":"Mercado!AN107","v":1864.482},{"$f":"Mercado!AO107","v":1761.7329999999999},{"$f":"Mercado!AP107","v":1197.5250000000001},{"$f":"Mercado!AQ107","v":1224.414},{"$f":"Mercado!AR107","v":1370.3220000000001},{"$f":"Mercado!AS107","v":1357.4660000000001},{"$f":"Mercado!AT107","v":1292.0050000000001},{"$f":"Mercado!AU107","v":1292.962},{"$f":"Mercado!AV107","v":1499.1},{"$f":"Mercado!AW107","v":1589.5491502689999},{"$f":"Mercado!AX107","v":1680.7245890070001},{"$f":"Mercado!AY107","v":1598.1438189309999},{"$f":"Mercado!AZ107","v":1877.1689141919999},{"$f":"Mercado!BA107","v":0},{"$f":"Mercado!BB107","v":0},{"$f":"Mercado!BC107","v":0},{"$f":"Mercado!BD107","v":0},{"$f":"Mercado!BE107","v":0},{"$f":"Mercado!BF107","v":0},{"$f":"Mercado!BG107","v":0},{"$f":"Mercado!BH107","v":0},{"$f":"Mercado!BI107","v":0}]
["ENF","Own Total",0,0,"-",0,null,"Own Total",{"$f":"Mercado!I108","v":75.930999999999997},{"$f":"Mercado!J108","v":82.234999999999999},{"$f":"Mercado!K108","v":91.772999999999996},{"$f":"Mercado!L108","v":105.58099999999999},{"$f":"Mercado!M108","v":105.056},{"$f":"Mercado!N108","v":104.93599999999999},{"$f":"Mercado!O108","v":103.51599999999999},{"$f":"Mercado!P108","v":115.39099999999999},{"$f":"Mercado!Q108","v":125.17800000000001},{"$f":"Mercado!R108","v":115.03},{"$f":"Mercado!S108","v":108.92699999999999},{"$f":"Mercado!T108","v":121.745},{"$f":"Mercado!U108","v":114.94499999999999},{"$f":"Mercado!V108","v":161.88499999999999},{"$f":"Mercado!W108","v":140.78299999999999},{"$f":"Mercado!X108","v":116.932},{"$f":"Mercado!Y108","v":143.99599999999998},{"$f":"Mercado!Z108","v":159.70500000000001},{"$f":"Mercado!AA108","v":97.228999999999999},{"$f":"Mercado!AB108","v":104.63900000000001},{"$f":"Mercado!AC108","v":76.644000000000005},{"$f":"Mercado!AD108","v":59.709000000000003},{"$f":"Mercado!AE108","v":62.503999999999998},{"$f":"Mercado!AF108","v":71.823000000000008},{"$f":"Mercado!AG108","v":72.915000000000006},{"$f":"Mercado!AH108","v":73.733000000000004},{"$f":"Mercado!AI108","v":70.378999999999991},{"$f":"Mercado!AJ108","v":72.304000000000002},{"$f":"Mercado!AK108","v":83.548000000000002},{"$f":"Mercado!AL108","v":73.355000000000004},{"$f":"Mercado!AM108","v":72.628999999999991},{"$f":"Mercado!AN108","v":69.573999999999998},{"$f":"Mercado!AO108","v":67.283999999999992},{"$f":"Mercado!AP108","v":62.175999999999995},{"$f":"Mercado!AQ108","v":55.918999999999997},{"$f":"Mercado!AR108","v":64.906999999999996},{"$f":"Mercado!AS108","v":73.744},{"$f":"Mercado!AT108","v":58.664999999999999},{"$f":"Mercado!AU108","v":62.382999999999996},{"$f":"Mercado!AV108","v":61.850999999999999},{"$f":"Mercado!AW108","v":64.981999999999999},{"$f":"Mercado!AX108","v":56.944000000000003},{"$f":"Mercado!AY108","v":52.637},{"$f":"Mercado!AZ108","v":55.225999999999999},{"$f":"Mercado!BA108","v":0},{"$f":"Mercado!BB108","v":0},{"$f":"Mercado!BC108","v":0},{"$f":"Mercado!BD108","v":0},{"$f":"Mercado!BE108","v":0},{"$f":"Mercado!BF108","v":0},{"$f":"Mercado!BG108","v":0},{"$f":"Mercado!BH108","v":0},{"$f":"Mercado!BI108","v":0}]
["ENF","Public Service Total",0,0,"-",0,null,"Public Service Total",{"$f":"Mercado!I109","v":2508.9009999999998},{"$f":"Mercado!J109","v":2523.3450000000003},{"$f":"Mercado!K109","v":2567.85},{"$f":"Mercado!L109","v":2664.36},{"$f":"Mercado!M109","v":2496.8009999999999},{"$f":"Mercado!N109","v":2704.1190000000001},{"$f":"Mercado!O109","v":2785.8020000000001},{"$f":"Mercado!P109","v":2544.5039999999999},{"$f":"Mercado!Q109","v":2899.3469999999998},{"$f":"Mercado!R109","v":2718.712},{"$f":"Mercado!S109","v":2863.0029999999997},{"$f":"Mercado!T109","v":2845.6109999999999},{"$f":"Mercado!U109","v":2676.45},{"$f":"Mercado!V109","v":2674.1559999999999},{"$f":"Mercado!W109","v":2761.6640000000002},{"$f":"Mercado!X109","v":2764.6729999999998},{"$f":"Mercado!Y109","v":2777.6369999999997},{"$f":"Mercado!Z109","v":2821.6790000000001},{"$f":"Mercado!AA109","v":3047.9369999999999},{"$f":"Mercado!AB109","v":2993.7264300000002},{"$f":"Mercado!AC109","v":2915.9711699999998},{"$f":"Mercado!AD109","v":2967.57519},{"$f":"Mercado!AE109","v":3008.1927699999997},{"$f":"Mercado!AF109","v":3130.2803699999999},{"$f":"Mercado!AG109","v":3018.4403733333329},{"$f":"Mercado!AH109","v":3064.6439849999997},{"$f":"Mercado!AI109","v":3082.5150000000003},{"$f":"Mercado!AJ109","v":3230.712},{"$f":"Mercado!AK109","v":3321.366},{"$f":"Mercado!AL109","v":3225.076},{"$f":"Mercado!AM109","v":3339.4389999999999},{"$f":"Mercado!AN109","v":3200.6849999999999},{"$f":"Mercado!AO109","v":3088.6329999999998},{"$f":"Mercado!AP109","v":3206.1220000000003},{"$f":"Mercado!AQ109","v":3116.335},{"$f":"Mercado!AR109","v":3225.6039999999998},{"$f":"Mercado!AS109","v":3096.3779999999997},{"$f":"Mercado!AT109","v":3054.5090620000001},{"$f":"Mercado!AU109","v":3131.1610000000001},{"$f":"Mercado!AV109","v":3182.9300000000003},{"$f":"Mercado!AW109","v":3232.0019188499996},{"$f":"Mercado!AX109","v":3309.2844241799999},{"$f":"Mercado!AY109","v":3319.0032473880001},{"$f":"Mercado!AZ109","v":3268.1266944600002},{"$f":"Mercado!BA109","v":0},{"$f":"Mercado!BB109","v":0},{"$f":"Mercado!BC109","v":0},{"$f":"Mercado!BD109","v":0},{"$f":"Mercado!BE109","v":0},{"$f":"Mercado!BF109","v":0},{"$f":"Mercado!BG109","v":0},{"$f":"Mercado!BH109","v":0},{"$f":"Mercado!BI109","v":0}]
["ENF","Total Market (1+2)",0,0,"-",0,null,"Total Market (1+2)",{"$f":"Mercado!I110","v":78898.516000000003},{"$f":"Mercado!J110","v":82193.656999999992},{"$f":"Mercado!K110","v":82832.952000000005},{"$f":"Mercado!L110","v":82818.588000000018},{"$f":"Mercado!M110","v":80509.775999999998},{"$f":"Mercado!N110","v":86028.195000000007},{"$f":"Mercado!O110","v":86609.125},{"$f":"Mercado!P110","v":85448.793000000005},{"$f":"Mercado!Q110","v":86097.437999999995},{"$f":"Mercado!R110","v":84384.332000000009},{"$f":"Mercado!S110","v":86853.562999999995},{"$f":"Mercado!T110","v":85933.923999999999},{"$f":"Mercado!U110","v":86124.366000000009},{"$f":"Mercado!V110","v":81208.606000000014},{"$f":"Mercado!W110","v":81108.666000000012},{"$f":"Mercado!X110","v":80417.785999999993},{"$f":"Mercado!Y110","v":81235.173999999999},{"$f":"Mercado!Z110","v":81412.388502999995},{"$f":"Mercado!AA110","v":81828.868845999998},{"$f":"Mercado!AB110","v":78820.440770000001},{"$f":"Mercado!AC110","v":81567.334250000014},{"$f":"Mercado!AD110","v":79787.704729999998},{"$f":"Mercado!AE110","v":81255.591229999991},{"$f":"Mercado!AF110","v":81155.348440000002},{"$f":"Mercado!AG110","v":80983.853973333302},{"$f":"Mercado!AH110","v":81305.209540000011},{"$f":"Mercado!AI110","v":80029.363999999972},{"$f":"Mercado!AJ110","v":81003.704000000012},{"$f":"Mercado!AK110","v":83130.323999999993},{"$f":"Mercado!AL110","v":80816.508999999976},{"$f":"Mercado!AM110","v":82117.04300000002},{"$f":"Mercado!AN110","v":82238.767999999996},{"$f":"Mercado!AO110","v":80247.160999999978},{"$f":"Mercado!AP110","v":74424.043000000005},{"$f":"Mercado!AQ110","v":80786.525999999998},{"$f":"Mercado!AR110","v":85261.254000000001},{"$f":"Mercado!AS110","v":83505.722000000009},{"$f":"Mercado!AT110","v":81963.526764999988},{"$f":"Mercado!AU110","v":82866.15399999998},{"$f":"Mercado!AV110","v":80399.027999999991},{"$f":"Mercado!AW110","v":79869.417856949993},{"$f":"Mercado!AX110","v":79667.063864947006},{"$f":"Mercado!AY110","v":81243.007200933003},{"$f":"Mercado!AZ110","v":82006.704522619009},{"$f":"Mercado!BA110","v":0},{"$f":"Mercado!BB110","v":0},{"$f":"Mercado!BC110","v":0},{"$f":"Mercado!BD110","v":0},{"$f":"Mercado!BE110","v":0},{"$f":"Mercado!BF110","v":0},{"$f":"Mercado!BG110","v":0},{"$f":"Mercado!BH110","v":0},{"$f":"Mercado!BI110","v":0}]
["ENF"]
["ESE","ESE",null,null,null,null,null,{"$f":"B112","v":"ESE"}]
["ESE"]
["ESE"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ESE",null,null,null,null,null,null,"Valores em  "]
["ESE"]
["ESE"]
["ESE","Residential",{"$f":"INDEX($H$114:$CH$144,MATCH($B118,$H$114:$H$144,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":391952.75730465807},375011.22249067295,{"$f":"IFERROR(IF((C118/D118-1)*100<=-100,\"-\",IF((C118/D118-1)*100=0,\"-\",(C118/D118-1)*100)),\"-\")","v":4.5176074202436522},{"$f":"C118-D118","v":16941.534813985112},null,"Residential",{"$f":"Mercado!I118","v":218281.56400000001},{"$f":"Mercado!J118","v":214634.48499999999},{"$f":"Mercado!K118","v":200164.978},{"$f":"Mercado!L118","v":207686.81100000002},{"$f":"Mercado!M118","v":244348.12300000002},{"$f":"Mercado!N118","v":236679.52000000002},{"$f":"Mercado!O118","v":214748.90000000002},{"$f":"Mercado!P118","v":222424.291},{"$f":"Mercado!Q118","v":258645.38099999999},{"$f":"Mercado!R118","v":247496.73599999998},{"$f":"Mercado!S118","v":227012.79300000001},{"$f":"Mercado!T118","v":232181.76799999998},{"$f":"Mercado!U118","v":268614.533},{"$f":"Mercado!V118","v":257919.43699999998},{"$f":"Mercado!W118","v":229065.20300000001},{"$f":"Mercado!X118","v":243116.93600000002},{"$f":"Mercado!Y118","v":269467.01300000004},{"$f":"Mercado!Z118","v":256400.43299999999},{"$f":"Mercado!AA118","v":239691.16199999995},{"$f":"Mercado!AB118","v":253145.02799999999},{"$f":"Mercado!AC118","v":269439.89599999995},{"$f":"Mercado!AD118","v":265761.24800000002},{"$f":"Mercado!AE118","v":227742.35100000002},{"$f":"Mercado!AF118","v":247999.09299999999},{"$f":"Mercado!AG118","v":275833.429},{"$f":"Mercado!AH118","v":266884.87900000002},{"$f":"Mercado!AI118","v":238033.03999999998},{"$f":"Mercado!AJ118","v":265502.67599999998},{"$f":"Mercado!AK118","v":288633.027},{"$f":"Mercado!AL118","v":286390.61199999996},{"$f":"Mercado!AM118","v":249181.05},{"$f":"Mercado!AN118","v":275789.70699999999},{"$f":"Mercado!AO118","v":306587.277},{"$f":"Mercado!AP118","v":293209.40700000001},{"$f":"Mercado!AQ118","v":261475.34600000002},{"$f":"Mercado!AR118","v":298748.55000000005},{"$f":"Mercado!AS118","v":306040.27399999998},{"$f":"Mercado!AT118","v":307654.68},{"$f":"Mercado!AU118","v":275646.48199999996},{"$f":"Mercado!AV118","v":295983.55499999999},{"$f":"Mercado!AW118","v":322181.60391000402},{"$f":"Mercado!AX118","v":298245.36369002098},{"$f":"Mercado!AY118","v":273083.56293000502},{"$f":"Mercado!AZ118","v":303214.41399999999},{"$f":"Mercado!BA118","v":330982.039112509},{"$f":"Mercado!BB118","v":322960.38030014199},{"$f":"Mercado!BC118","v":297840.99376660003},{"$f":"Mercado!BD118","v":341473.69722412701},{"$f":"Mercado!BE118","v":375011.22249067295},{"$f":"Mercado!BF118","v":371320.17900517298},{"$f":"Mercado!BG118","v":322825.82750960201},{"$f":"Mercado!BH118","v":362629.72215220198},{"$f":"Mercado!BI118","v":391952.75730465807}]
["ESE","Commercial",94312.446461145999,109052.76910587,-13.516688081908201,-14740.322644724001,null,"Commercial",{"$f":"Mercado!I119","v":127121.836},{"$f":"Mercado!J119","v":121747.83},{"$f":"Mercado!K119","v":111965.285},{"$f":"Mercado!L119","v":114936.136},{"$f":"Mercado!M119","v":131838.43900000001},{"$f":"Mercado!N119","v":127070.54800000001},{"$f":"Mercado!O119","v":116886.353},{"$f":"Mercado!P119","v":121891.395},{"$f":"Mercado!Q119","v":139808.49400000001},{"$f":"Mercado!R119","v":131525.80799999999},{"$f":"Mercado!S119","v":122257.35400000001},{"$f":"Mercado!T119","v":129297.016},{"$f":"Mercado!U119","v":144908.42199999999},{"$f":"Mercado!V119","v":134740.09},{"$f":"Mercado!W119","v":122057.818},{"$f":"Mercado!X119","v":133113.02499999999},{"$f":"Mercado!Y119","v":138104.217},{"$f":"Mercado!Z119","v":128967.83000000002},{"$f":"Mercado!AA119","v":118027.57199999999},{"$f":"Mercado!AB119","v":127899.91899999999},{"$f":"Mercado!AC119","v":130253.883},{"$f":"Mercado!AD119","v":125684.791},{"$f":"Mercado!AE119","v":110455.285},{"$f":"Mercado!AF119","v":123326.92600000001},{"$f":"Mercado!AG119","v":132134.42499999999},{"$f":"Mercado!AH119","v":127825.49800000001},{"$f":"Mercado!AI119","v":117930.758},{"$f":"Mercado!AJ119","v":130621.808},{"$f":"Mercado!AK119","v":135358.402},{"$f":"Mercado!AL119","v":134022.068},{"$f":"Mercado!AM119","v":118745.02100000001},{"$f":"Mercado!AN119","v":127964.62700000001},{"$f":"Mercado!AO119","v":128468.83099999999},{"$f":"Mercado!AP119","v":92212.253999999986},{"$f":"Mercado!AQ119","v":91152.386999999988},{"$f":"Mercado!AR119","v":112740.58899999999},{"$f":"Mercado!AS119","v":110758.484},{"$f":"Mercado!AT119","v":102943.205},{"$f":"Mercado!AU119","v":99228.953999999998},{"$f":"Mercado!AV119","v":111528.95999999999},{"$f":"Mercado!AW119","v":113004.300552456},{"$f":"Mercado!AX119","v":105213.42913155601},{"$f":"Mercado!AY119","v":94468.109146372997},{"$f":"Mercado!AZ119","v":103508.097833701},{"$f":"Mercado!BA119","v":107591.268641271},{"$f":"Mercado!BB119","v":103076.156890143},{"$f":"Mercado!BC119","v":92678.312390812003},{"$f":"Mercado!BD119","v":103041.03963603401},{"$f":"Mercado!BE119","v":109052.76910587},{"$f":"Mercado!BF119","v":105490.51423180501},{"$f":"Mercado!BG119","v":86628.462642235012},{"$f":"Mercado!BH119","v":92175.730289090003},{"$f":"Mercado!BI119","v":94312.446461145999}]
["ESE","Industrial",20913.975732316998,23248.034594314999,-10.03981154849436,-2334.0588619980008,null,"Industrial",{"$f":"Mercado!I120","v":85586.565000000002},{"$f":"Mercado!J120","v":75209.366999999998},{"$f":"Mercado!K120","v":77018.55},{"$f":"Mercado!L120","v":67921.941999999995},{"$f":"Mercado!M120","v":72555.766000000003},{"$f":"Mercado!N120","v":72295.744000000006},{"$f":"Mercado!O120","v":73733.691999999981},{"$f":"Mercado!P120","v":70916.228999999992},{"$f":"Mercado!Q120","v":76195.096000000005},{"$f":"Mercado!R120","v":75005.471999999994},{"$f":"Mercado!S120","v":75644.850999999995},{"$f":"Mercado!T120","v":72429.949000000008},{"$f":"Mercado!U120","v":76925.653999999995},{"$f":"Mercado!V120","v":71229.055999999997},{"$f":"Mercado!W120","v":71824.811000000002},{"$f":"Mercado!X120","v":69394.456000000006},{"$f":"Mercado!Y120","v":64417.884999999995},{"$f":"Mercado!Z120","v":61103.452999999994},{"$f":"Mercado!AA120","v":59018.519},{"$f":"Mercado!AB120","v":55853.133000000002},{"$f":"Mercado!AC120","v":54373.345000000001},{"$f":"Mercado!AD120","v":53384.082999999999},{"$f":"Mercado!AE120","v":52118.365000000005},{"$f":"Mercado!AF120","v":53924.286999999997},{"$f":"Mercado!AG120","v":52698.582999999999},{"$f":"Mercado!AH120","v":48832.824000000008},{"$f":"Mercado!AI120","v":49542.527999999998},{"$f":"Mercado!AJ120","v":49677.618999999999},{"$f":"Mercado!AK120","v":46998.851000000002},{"$f":"Mercado!AL120","v":47714.919000000002},{"$f":"Mercado!AM120","v":49728.760999999999},{"$f":"Mercado!AN120","v":49317.796000000002},{"$f":"Mercado!AO120","v":46789.288999999997},{"$f":"Mercado!AP120","v":42865.724000000002},{"$f":"Mercado!AQ120","v":47248.205000000002},{"$f":"Mercado!AR120","v":47612.237999999998},{"$f":"Mercado!AS120","v":43183.987000000001},{"$f":"Mercado!AT120","v":44331.326999999997},{"$f":"Mercado!AU120","v":42534.745999999992},{"$f":"Mercado!AV120","v":41753.652999999998},{"$f":"Mercado!AW120","v":41000.130330740998},{"$f":"Mercado!AX120","v":40208.464226379998},{"$f":"Mercado!AY120","v":36584.904033553998},{"$f":"Mercado!AZ120","v":38917.436191225002},{"$f":"Mercado!BA120","v":35775.11876849},{"$f":"Mercado!BB120","v":34727.837577879},{"$f":"Mercado!BC120","v":24814.117933711001},{"$f":"Mercado!BD120","v":24206.934717871998},{"$f":"Mercado!BE120","v":23248.034594314999},{"$f":"Mercado!BF120","v":24480.638911619997},{"$f":"Mercado!BG120","v":23342.633605090999},{"$f":"Mercado!BH120","v":21504.432466648999},{"$f":"Mercado!BI120","v":20913.975732316998}]
["ESE","Rural",35398.323190811003,36081.413540396992,-1.8931917642893814,-683.09034958598932,null,"Rural",{"$f":"Mercado!I121","v":31973.059000000001},{"$f":"Mercado!J121","v":28131.834999999999},{"$f":"Mercado!K121","v":17855.243999999999},{"$f":"Mercado!L121","v":30842.964000000004},{"$f":"Mercado!M121","v":38084.828000000001},{"$f":"Mercado!N121","v":22026.35},{"$f":"Mercado!O121","v":17600.946000000004},{"$f":"Mercado!P121","v":29193.605},{"$f":"Mercado!Q121","v":37887.819999999992},{"$f":"Mercado!R121","v":20711.827000000001},{"$f":"Mercado!S121","v":17465.148000000001},{"$f":"Mercado!T121","v":27783.432999999997},{"$f":"Mercado!U121","v":35785.431000000004},{"$f":"Mercado!V121","v":24805.423999999999},{"$f":"Mercado!W121","v":19759.014999999999},{"$f":"Mercado!X121","v":36583.201000000001},{"$f":"Mercado!Y121","v":32002.084999999999},{"$f":"Mercado!Z121","v":24653.345000000001},{"$f":"Mercado!AA121","v":22863.527000000002},{"$f":"Mercado!AB121","v":37793.946000000004},{"$f":"Mercado!AC121","v":38728.275999999998},{"$f":"Mercado!AD121","v":22571.309999999998},{"$f":"Mercado!AE121","v":15699.417000000001},{"$f":"Mercado!AF121","v":31808.951999999997},{"$f":"Mercado!AG121","v":34295.82},{"$f":"Mercado!AH121","v":23440.944},{"$f":"Mercado!AI121","v":25950.66},{"$f":"Mercado!AJ121","v":38626.220999999998},{"$f":"Mercado!AK121","v":35164.267999999996},{"$f":"Mercado!AL121","v":26549.707000000002},{"$f":"Mercado!AM121","v":20494.337},{"$f":"Mercado!AN121","v":41102.167000000001},{"$f":"Mercado!AO121","v":38090.917000000001},{"$f":"Mercado!AP121","v":20211.654999999999},{"$f":"Mercado!AQ121","v":20988.705000000002},{"$f":"Mercado!AR121","v":40364.855000000003},{"$f":"Mercado!AS121","v":43137.987999999998},{"$f":"Mercado!AT121","v":23825.296999999999},{"$f":"Mercado!AU121","v":22826.974999999999},{"$f":"Mercado!AV121","v":37704.54},{"$f":"Mercado!AW121","v":34332.333166593002},{"$f":"Mercado!AX121","v":21369.175964349997},{"$f":"Mercado!AY121","v":18659.504346972},{"$f":"Mercado!AZ121","v":34188.339377960001},{"$f":"Mercado!BA121","v":35383.827181086999},{"$f":"Mercado!BB121","v":22233.511522262001},{"$f":"Mercado!BC121","v":21434.119084366001},{"$f":"Mercado!BD121","v":40991.959453120005},{"$f":"Mercado!BE121","v":36081.413540396992},{"$f":"Mercado!BF121","v":21296.624159548002},{"$f":"Mercado!BG121","v":24146.965290886004},{"$f":"Mercado!BH121","v":42081.765455233995},{"$f":"Mercado!BI121","v":35398.323190811003}]
["ESE","Street Lighting",38410.703964678003,40261.571393509003,-4.5971067814044586,-1850.8674288309994,null,"Street Lighting",{"$f":"Mercado!I122","v":35439.385000000002},{"$f":"Mercado!J122","v":35096.880000000005},{"$f":"Mercado!K122","v":39869.824999999997},{"$f":"Mercado!L122","v":38776.637999999999},{"$f":"Mercado!M122","v":38574.331999999995},{"$f":"Mercado!N122","v":38200.53},{"$f":"Mercado!O122","v":39478.108999999997},{"$f":"Mercado!P122","v":38699.726999999999},{"$f":"Mercado!Q122","v":38998.885999999999},{"$f":"Mercado!R122","v":39950.336000000003},{"$f":"Mercado!S122","v":39433.248},{"$f":"Mercado!T122","v":39393.456000000006},{"$f":"Mercado!U122","v":39149.820999999996},{"$f":"Mercado!V122","v":39427.080999999998},{"$f":"Mercado!W122","v":40699.366000000002},{"$f":"Mercado!X122","v":41135.635000000002},{"$f":"Mercado!Y122","v":41770.894},{"$f":"Mercado!Z122","v":42608.673999999999},{"$f":"Mercado!AA122","v":45090.319000000003},{"$f":"Mercado!AB122","v":48310.767},{"$f":"Mercado!AC122","v":43774.376000000004},{"$f":"Mercado!AD122","v":45287.745000000003},{"$f":"Mercado!AE122","v":47187.087999999996},{"$f":"Mercado!AF122","v":48339.273999999998},{"$f":"Mercado!AG122","v":47824.732000000004},{"$f":"Mercado!AH122","v":48035.054000000004},{"$f":"Mercado!AI122","v":48187.188000000002},{"$f":"Mercado!AJ122","v":54324.479999999996},{"$f":"Mercado!AK122","v":47963.736000000004},{"$f":"Mercado!AL122","v":51451.044000000002},{"$f":"Mercado!AM122","v":53184.694000000003},{"$f":"Mercado!AN122","v":50813.78},{"$f":"Mercado!AO122","v":49639.735000000001},{"$f":"Mercado!AP122","v":48548.240999999995},{"$f":"Mercado!AQ122","v":49966.823999999993},{"$f":"Mercado!AR122","v":51148.394},{"$f":"Mercado!AS122","v":50982.835999999996},{"$f":"Mercado!AT122","v":50279.531000000003},{"$f":"Mercado!AU122","v":51153.584000000003},{"$f":"Mercado!AV122","v":49508.993000000002},{"$f":"Mercado!AW122","v":48069.906000000003},{"$f":"Mercado!AX122","v":48260.127},{"$f":"Mercado!AY122","v":47638.408000000003},{"$f":"Mercado!AZ122","v":46326.694000000003},{"$f":"Mercado!BA122","v":40165.231177147005},{"$f":"Mercado!BB122","v":41013.775083333006},{"$f":"Mercado!BC122","v":42392.77},{"$f":"Mercado!BD122","v":40894.623771881001},{"$f":"Mercado!BE122","v":40261.571393509003},{"$f":"Mercado!BF122","v":40318.179677722997},{"$f":"Mercado!BG122","v":39968.327883197999},{"$f":"Mercado!BH122","v":39670.559406716005},{"$f":"Mercado!BI122","v":38410.703964678003}]
["ESE","Public Power",41508.307527462995,41123.264496735996,0.93631435986207823,385.04303072699986,null,"Public Power",{"$f":"Mercado!I123","v":31711.264000000003},{"$f":"Mercado!J123","v":31683.511999999999},{"$f":"Mercado!K123","v":28423.192999999999},{"$f":"Mercado!L123","v":30732.187000000002},{"$f":"Mercado!M123","v":34058.43},{"$f":"Mercado!N123","v":33397.137000000002},{"$f":"Mercado!O123","v":30623.989000000001},{"$f":"Mercado!P123","v":31683.621999999999},{"$f":"Mercado!Q123","v":35180.085000000006},{"$f":"Mercado!R123","v":33025.741999999998},{"$f":"Mercado!S123","v":30646.548999999999},{"$f":"Mercado!T123","v":32601.969000000001},{"$f":"Mercado!U123","v":35931.940999999999},{"$f":"Mercado!V123","v":35490.245999999999},{"$f":"Mercado!W123","v":30193.826000000001},{"$f":"Mercado!X123","v":34895.380000000005},{"$f":"Mercado!Y123","v":35631.415000000001},{"$f":"Mercado!Z123","v":34894.054999999993},{"$f":"Mercado!AA123","v":32535.782000000003},{"$f":"Mercado!AB123","v":34896.502999999997},{"$f":"Mercado!AC123","v":36272.809000000001},{"$f":"Mercado!AD123","v":34805.933999999994},{"$f":"Mercado!AE123","v":29628.789000000001},{"$f":"Mercado!AF123","v":33481.608999999997},{"$f":"Mercado!AG123","v":35514.407999999996},{"$f":"Mercado!AH123","v":34638.194000000003},{"$f":"Mercado!AI123","v":31296.22},{"$f":"Mercado!AJ123","v":36071.661},{"$f":"Mercado!AK123","v":36570.543000000005},{"$f":"Mercado!AL123","v":37087.879999999997},{"$f":"Mercado!AM123","v":31627.499999999996},{"$f":"Mercado!AN123","v":37386.406999999999},{"$f":"Mercado!AO123","v":36239.505999999994},{"$f":"Mercado!AP123","v":25010.870999999999},{"$f":"Mercado!AQ123","v":24896.794000000002},{"$f":"Mercado!AR123","v":30151.686000000002},{"$f":"Mercado!AS123","v":29381.045999999998},{"$f":"Mercado!AT123","v":26994.614000000001},{"$f":"Mercado!AU123","v":25219.892},{"$f":"Mercado!AV123","v":32586.270999999997},{"$f":"Mercado!AW123","v":33568.397451914003},{"$f":"Mercado!AX123","v":34539.649068383005},{"$f":"Mercado!AY123","v":28916.368913587001},{"$f":"Mercado!AZ123","v":34499.191201130001},{"$f":"Mercado!BA123","v":35348.021895934995},{"$f":"Mercado!BB123","v":36341.685530296003},{"$f":"Mercado!BC123","v":32806.500808258003},{"$f":"Mercado!BD123","v":39422.188808940999},{"$f":"Mercado!BE123","v":41123.264496735996},{"$f":"Mercado!BF123","v":40939.731386259999},{"$f":"Mercado!BG123","v":34978.806229217997},{"$f":"Mercado!BH123","v":41135.965695722007},{"$f":"Mercado!BI123","v":41508.307527462995}]
["ESE","Own",792.4928771970001,793.390905718,-0.11318865826767111,-0.89802852099990105,null,"Own",{"$f":"Mercado!I124","v":768.24099999999999},{"$f":"Mercado!J124","v":732.55600000000004},{"$f":"Mercado!K124","v":665.23099999999999},{"$f":"Mercado!L124","v":727.29499999999996},{"$f":"Mercado!M124","v":806.87800000000004},{"$f":"Mercado!N124","v":777.77700000000004},{"$f":"Mercado!O124","v":775.93},{"$f":"Mercado!P124","v":722.15899999999999},{"$f":"Mercado!Q124","v":805.98900000000003},{"$f":"Mercado!R124","v":781.57599999999991},{"$f":"Mercado!S124","v":664.57400000000007},{"$f":"Mercado!T124","v":745.02800000000002},{"$f":"Mercado!U124","v":775.93900000000008},{"$f":"Mercado!V124","v":673.70600000000002},{"$f":"Mercado!W124","v":605.61},{"$f":"Mercado!X124","v":1058.809},{"$f":"Mercado!Y124","v":879.75900000000001},{"$f":"Mercado!Z124","v":1925.9609999999998},{"$f":"Mercado!AA124","v":827.21699999999987},{"$f":"Mercado!AB124","v":864.24500000000012},{"$f":"Mercado!AC124","v":862.11799999999994},{"$f":"Mercado!AD124","v":898.96699999999998},{"$f":"Mercado!AE124","v":694.47199999999998},{"$f":"Mercado!AF124","v":735.54099999999994},{"$f":"Mercado!AG124","v":785.60200000000009},{"$f":"Mercado!AH124","v":759.06399999999996},{"$f":"Mercado!AI124","v":685.06999999999994},{"$f":"Mercado!AJ124","v":715.46599999999989},{"$f":"Mercado!AK124","v":741.84400000000005},{"$f":"Mercado!AL124","v":714.32299999999998},{"$f":"Mercado!AM124","v":584.86299999999994},{"$f":"Mercado!AN124","v":678.89},{"$f":"Mercado!AO124","v":718.26199999999994},{"$f":"Mercado!AP124","v":593.173},{"$f":"Mercado!AQ124","v":518.29500000000007},{"$f":"Mercado!AR124","v":659.63300000000004},{"$f":"Mercado!AS124","v":679.24800000000005},{"$f":"Mercado!AT124","v":601.75599999999997},{"$f":"Mercado!AU124","v":567.88800000000003},{"$f":"Mercado!AV124","v":643.64800000000002},{"$f":"Mercado!AW124","v":689.46595000000002},{"$f":"Mercado!AX124","v":611.55880000000002},{"$f":"Mercado!AY124","v":545.65149999999994},{"$f":"Mercado!AZ124","v":637.59310000000005},{"$f":"Mercado!BA124","v":742.64445000000001},{"$f":"Mercado!BB124","v":649.09213333299999},{"$f":"Mercado!BC124","v":592.17155000000002},{"$f":"Mercado!BD124","v":696.67880349799998},{"$f":"Mercado!BE124","v":793.390905718},{"$f":"Mercado!BF124","v":747.29211100399993},{"$f":"Mercado!BG124","v":663.36546722800006},{"$f":"Mercado!BH124","v":753.147822754},{"$f":"Mercado!BI124","v":792.4928771970001}]
["ESE","Public Service",25247.962321603001,27497.046146801,-8.1793652059592432,-2249.0838251979985,null,"Public Service",{"$f":"Mercado!I125","v":52812.263000000006},{"$f":"Mercado!J125","v":53723.010999999999},{"$f":"Mercado!K125","v":52486.909},{"$f":"Mercado!L125","v":50611.28},{"$f":"Mercado!M125","v":57442.657999999996},{"$f":"Mercado!N125","v":55136.928999999996},{"$f":"Mercado!O125","v":50112.144999999997},{"$f":"Mercado!P125","v":49677.826000000001},{"$f":"Mercado!Q125","v":59364.634000000005},{"$f":"Mercado!R125","v":53078.959000000003},{"$f":"Mercado!S125","v":52622.138999999996},{"$f":"Mercado!T125","v":50089.836000000003},{"$f":"Mercado!U125","v":57377.101999999999},{"$f":"Mercado!V125","v":50607.758000000002},{"$f":"Mercado!W125","v":48573.803},{"$f":"Mercado!X125","v":49877.901999999995},{"$f":"Mercado!Y125","v":49803.17},{"$f":"Mercado!Z125","v":50563.150999999998},{"$f":"Mercado!AA125","v":51080.667000000001},{"$f":"Mercado!AB125","v":52649.524999999994},{"$f":"Mercado!AC125","v":52249.828999999998},{"$f":"Mercado!AD125","v":52639.660999999993},{"$f":"Mercado!AE125","v":52475.048000000003},{"$f":"Mercado!AF125","v":55119.603000000003},{"$f":"Mercado!AG125","v":55081.69},{"$f":"Mercado!AH125","v":55223.174000000006},{"$f":"Mercado!AI125","v":54687.97},{"$f":"Mercado!AJ125","v":54959.437000000005},{"$f":"Mercado!AK125","v":52669.830999999998},{"$f":"Mercado!AL125","v":54268.422999999995},{"$f":"Mercado!AM125","v":54390.603000000003},{"$f":"Mercado!AN125","v":57399.128000000004},{"$f":"Mercado!AO125","v":56713.203000000001},{"$f":"Mercado!AP125","v":55321.481999999996},{"$f":"Mercado!AQ125","v":56969.212},{"$f":"Mercado!AR125","v":57940.751000000004},{"$f":"Mercado!AS125","v":59343.357999999993},{"$f":"Mercado!AT125","v":57078.852999999996},{"$f":"Mercado!AU125","v":36939.133000000002},{"$f":"Mercado!AV125","v":25953.637999999999},{"$f":"Mercado!AW125","v":26851.709755155996},{"$f":"Mercado!AX125","v":25236.487601842},{"$f":"Mercado!AY125","v":25846.305410679997},{"$f":"Mercado!AZ125","v":27105.816681012999},{"$f":"Mercado!BA125","v":28099.293098046001},{"$f":"Mercado!BB125","v":27661.301719135001},{"$f":"Mercado!BC125","v":28487.551586884998},{"$f":"Mercado!BD125","v":29040.834277176},{"$f":"Mercado!BE125","v":27497.046146801},{"$f":"Mercado!BF125","v":24701.153393840999},{"$f":"Mercado!BG125","v":24614.493833570003},{"$f":"Mercado!BH125","v":25949.175381347995},{"$f":"Mercado!BI125","v":25247.962321603001}]
["ESE","1 Captive Market",648536.96937987301,653068.71267401893,-0.69391523528825605,-4531.7432941459119,null,"1 Captive Market",{"$f":"Mercado!I126","v":583694.17700000014},{"$f":"Mercado!J126","v":560959.47600000002},{"$f":"Mercado!K126","v":528449.21500000008},{"$f":"Mercado!L126","v":542235.25299999991},{"$f":"Mercado!M126","v":617709.45400000014},{"$f":"Mercado!N126","v":585584.53500000003},{"$f":"Mercado!O126","v":543960.06400000001},{"$f":"Mercado!P126","v":565208.85399999993},{"$f":"Mercado!Q126","v":646886.38499999989},{"$f":"Mercado!R126","v":601576.45600000001},{"$f":"Mercado!S126","v":565746.65600000008},{"$f":"Mercado!T126","v":584522.45500000007},{"$f":"Mercado!U126","v":659468.84299999988},{"$f":"Mercado!V126","v":614892.79800000007},{"$f":"Mercado!W126","v":562779.45199999993},{"$f":"Mercado!X126","v":609175.34400000004},{"$f":"Mercado!Y126","v":632076.43800000008},{"$f":"Mercado!Z126","v":601116.902},{"$f":"Mercado!AA126","v":569134.7649999999},{"$f":"Mercado!AB126","v":611413.06599999999},{"$f":"Mercado!AC126","v":625954.53200000001},{"$f":"Mercado!AD126","v":601033.73899999983},{"$f":"Mercado!AE126","v":536000.81500000006},{"$f":"Mercado!AF126","v":594735.28499999992},{"$f":"Mercado!AG126","v":634168.68899999978},{"$f":"Mercado!AH126","v":605639.63100000005},{"$f":"Mercado!AI126","v":566313.43400000001},{"$f":"Mercado!AJ126","v":630499.36800000002},{"$f":"Mercado!AK126","v":644100.50200000009},{"$f":"Mercado!AL126","v":638198.97599999991},{"$f":"Mercado!AM126","v":577936.82900000003},{"$f":"Mercado!AN126","v":640452.50200000009},{"$f":"Mercado!AO126","v":663247.0199999999},{"$f":"Mercado!AP126","v":577972.80699999991},{"$f":"Mercado!AQ126","v":553215.76800000004},{"$f":"Mercado!AR126","v":639366.69600000011},{"$f":"Mercado!AS126","v":643507.22100000002},{"$f":"Mercado!AT126","v":613709.26300000015},{"$f":"Mercado!AU126","v":554117.65399999986},{"$f":"Mercado!AV126","v":595663.25800000003},{"$f":"Mercado!AW126","v":619697.84711686394},{"$f":"Mercado!AX126","v":573684.25548253197},{"$f":"Mercado!AY126","v":525742.81428117095},{"$f":"Mercado!AZ126","v":588397.58238502906},{"$f":"Mercado!BA126","v":614087.44432448491},{"$f":"Mercado!BB126","v":588663.74075652298},{"$f":"Mercado!BC126","v":541046.53712063201},{"$f":"Mercado!BD126","v":619767.95669264905},{"$f":"Mercado!BE126","v":653068.71267401893},{"$f":"Mercado!BF126","v":629294.312876974},{"$f":"Mercado!BG126","v":557168.88246102806},{"$f":"Mercado!BH126","v":625900.49866971502},{"$f":"Mercado!BI126","v":648536.96937987301}]
["ESE","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"Mercado!I127","v":0},{"$f":"Mercado!J127","v":0},{"$f":"Mercado!K127","v":0},{"$f":"Mercado!L127","v":0},{"$f":"Mercado!M127","v":0},{"$f":"Mercado!N127","v":0},{"$f":"Mercado!O127","v":0},{"$f":"Mercado!P127","v":0},{"$f":"Mercado!Q127","v":0},{"$f":"Mercado!R127","v":0},{"$f":"Mercado!S127","v":0},{"$f":"Mercado!T127","v":0},{"$f":"Mercado!U127","v":0},{"$f":"Mercado!V127","v":0},{"$f":"Mercado!W127","v":0},{"$f":"Mercado!X127","v":0},{"$f":"Mercado!Y127","v":0},{"$f":"Mercado!Z127","v":0},{"$f":"Mercado!AA127","v":0},{"$f":"Mercado!AB127","v":0},{"$f":"Mercado!AC127","v":0},{"$f":"Mercado!AD127","v":0},{"$f":"Mercado!AE127","v":0},{"$f":"Mercado!AF127","v":0},{"$f":"Mercado!AG127","v":0},{"$f":"Mercado!AH127","v":0},{"$f":"Mercado!AI127","v":0},{"$f":"Mercado!AJ127","v":0},{"$f":"Mercado!AK127","v":0},{"$f":"Mercado!AL127","v":0},{"$f":"Mercado!AM127","v":0},{"$f":"Mercado!AN127","v":0},{"$f":"Mercado!AO127","v":0},{"$f":"Mercado!AP127","v":0},{"$f":"Mercado!AQ127","v":0},{"$f":"Mercado!AR127","v":0},{"$f":"Mercado!AS127","v":0},{"$f":"Mercado!AT127","v":0},{"$f":"Mercado!AU127","v":0},{"$f":"Mercado!AV127","v":0},{"$f":"Mercado!AW127","v":0},{"$f":"Mercado!AX127","v":0},{"$f":"Mercado!AY127","v":0},{"$f":"Mercado!AZ127","v":0},{"$f":"Mercado!BA127","v":0},{"$f":"Mercado!BB127","v":"0"},{"$f":"Mercado!BC127","v":0},{"$f":"Mercado!BD127","v":0},{"$f":"Mercado!BE127","v":"0"},{"$f":"Mercado!BF127","v":"0"},{"$f":"Mercado!BG127","v":"0"},{"$f":"Mercado!BH127","v":"0"},{"$f":"Mercado!BI127","v":"0"}]
["ESE","Commercial Free",74194.708881671482,57963.631747793093,28.002174198645456,16231.077133878389,null,"Commercial Free",{"$f":"Mercado!I128","v":660.68000000000006},{"$f":"Mercado!J128","v":2445.0678600000001},{"$f":"Mercado!K128","v":3817.1688199999999},{"$f":"Mercado!L128","v":6207.9272000000001},{"$f":"Mercado!M128","v":6349.862900000001},{"$f":"Mercado!N128","v":6174.8095599999997},{"$f":"Mercado!O128","v":7235.3122300000014},{"$f":"Mercado!P128","v":7628.6438230000003},{"$f":"Mercado!Q128","v":7696.3072370000009},{"$f":"Mercado!R128","v":7294.6751400000021},{"$f":"Mercado!S128","v":6992.4034300000012},{"$f":"Mercado!T128","v":7710.4281199999996},{"$f":"Mercado!U128","v":7458.5404800000006},{"$f":"Mercado!V128","v":6846.6911200000004},{"$f":"Mercado!W128","v":6560.9950499999995},{"$f":"Mercado!X128","v":7257.1819799999994},{"$f":"Mercado!Y128","v":7316.1172600000018},{"$f":"Mercado!Z128","v":10759.860299999998},{"$f":"Mercado!AA128","v":13815.090640000002},{"$f":"Mercado!AB128","v":15888.498650000003},{"$f":"Mercado!AC128","v":17360.596367999999},{"$f":"Mercado!AD128","v":16994.045666999999},{"$f":"Mercado!AE128","v":15960.470799000002},{"$f":"Mercado!AF128","v":18544.537900000003},{"$f":"Mercado!AG128","v":20021.417967000001},{"$f":"Mercado!AH128","v":19929.550922000002},{"$f":"Mercado!AI128","v":19238.330844},{"$f":"Mercado!AJ128","v":21861.191842},{"$f":"Mercado!AK128","v":22375.507066999999},{"$f":"Mercado!AL128","v":21890.924503000002},{"$f":"Mercado!AM128","v":21258.620202999999},{"$f":"Mercado!AN128","v":28929.135230000004},{"$f":"Mercado!AO128","v":30816.512467999997},{"$f":"Mercado!AP128","v":22852.678666000003},{"$f":"Mercado!AQ128","v":25633.679538000004},{"$f":"Mercado!AR128","v":33445.613059000003},{"$f":"Mercado!AS128","v":34588.055215},{"$f":"Mercado!AT128","v":32214.515042000006},{"$f":"Mercado!AU128","v":34304.091819999994},{"$f":"Mercado!AV128","v":39827.48638599999},{"$f":"Mercado!AW128","v":40954.554102000002},{"$f":"Mercado!AX128","v":40940.296385000001},{"$f":"Mercado!AY128","v":40107.74},{"$f":"Mercado!AZ128","v":44847.926000000007},{"$f":"Mercado!BA128","v":46560.320999999996},{"$f":"Mercado!BB128","v":46981.368999999992},{"$f":"Mercado!BC128","v":47039.199999999997},{"$f":"Mercado!BD128","v":53544.645000000019},{"$f":"Mercado!BE128","v":57963.631747793093},{"$f":"Mercado!BF128","v":58732.586398663101},{"$f":"Mercado!BG128","v":60897.074585640417},{"$f":"Mercado!BH128","v":69945.850743669478},{"$f":"Mercado!BI128","v":74194.708881671482}]
["ESE","Industrial Free",113756.04498539839,97131.959570489693,17.114949073836417,16624.085414908695,null,"Industrial Free",{"$f":"Mercado!I129","v":168732.11},{"$f":"Mercado!J129","v":185742.65789999999},{"$f":"Mercado!K129","v":177966.91425},{"$f":"Mercado!L129","v":200933.53895999998},{"$f":"Mercado!M129","v":187696.31039599999},{"$f":"Mercado!N129","v":189946.37166},{"$f":"Mercado!O129","v":203175.88734000002},{"$f":"Mercado!P129","v":209491.22835000002},{"$f":"Mercado!Q129","v":199924.16653300001},{"$f":"Mercado!R129","v":192549.07748799998},{"$f":"Mercado!S129","v":189002.82803400001},{"$f":"Mercado!T129","v":197861.15617},{"$f":"Mercado!U129","v":187312.64259800001},{"$f":"Mercado!V129","v":182811.21026600001},{"$f":"Mercado!W129","v":155474.24314999999},{"$f":"Mercado!X129","v":151549.3209089998},{"$f":"Mercado!Y129","v":149097.45596400002},{"$f":"Mercado!Z129","v":151643.70081799998},{"$f":"Mercado!AA129","v":149336.70766100002},{"$f":"Mercado!AB129","v":142818.36684},{"$f":"Mercado!AC129","v":145656.34985500001},{"$f":"Mercado!AD129","v":140491.74812900001},{"$f":"Mercado!AE129","v":146637.12286400003},{"$f":"Mercado!AF129","v":155934.97723000002},{"$f":"Mercado!AG129","v":149423.81114599999},{"$f":"Mercado!AH129","v":137835.63536000001},{"$f":"Mercado!AI129","v":145707.973348},{"$f":"Mercado!AJ129","v":142942.87200100001},{"$f":"Mercado!AK129","v":136943.92192000002},{"$f":"Mercado!AL129","v":117510.89201},{"$f":"Mercado!AM129","v":80482.330232999986},{"$f":"Mercado!AN129","v":79849.678100999998},{"$f":"Mercado!AO129","v":81074.056591},{"$f":"Mercado!AP129","v":62760.523045999995},{"$f":"Mercado!AQ129","v":69620.434427999993},{"$f":"Mercado!AR129","v":68905.221778000006},{"$f":"Mercado!AS129","v":69656.433323000005},{"$f":"Mercado!AT129","v":70884.250855000006},{"$f":"Mercado!AU129","v":75615.674456000008},{"$f":"Mercado!AV129","v":77298.263445999997},{"$f":"Mercado!AW129","v":74525.769420000011},{"$f":"Mercado!AX129","v":57070.856161999996},{"$f":"Mercado!AY129","v":50811.245000000003},{"$f":"Mercado!AZ129","v":56344.55},{"$f":"Mercado!BA129","v":64104.141999999993},{"$f":"Mercado!BB129","v":74609.509584999993},{"$f":"Mercado!BC129","v":91805.383000000002},{"$f":"Mercado!BD129","v":90682.587},{"$f":"Mercado!BE129","v":97131.959570489693},{"$f":"Mercado!BF129","v":103192.79292245352},{"$f":"Mercado!BG129","v":110048.72374844531},{"$f":"Mercado!BH129","v":115429.01468060001},{"$f":"Mercado!BI129","v":113756.04498539839}]
["ESE","Rural Free",1253.235177,200.43299999999999,525.26389217344456,1052.802177,null,"Rural Free",{"$f":"Mercado!I130","v":0},{"$f":"Mercado!J130","v":0},{"$f":"Mercado!K130","v":0},{"$f":"Mercado!L130","v":0},{"$f":"Mercado!M130","v":0},{"$f":"Mercado!N130","v":0},{"$f":"Mercado!O130","v":0},{"$f":"Mercado!P130","v":0},{"$f":"Mercado!Q130","v":0},{"$f":"Mercado!R130","v":0},{"$f":"Mercado!S130","v":0},{"$f":"Mercado!T130","v":0},{"$f":"Mercado!U130","v":0},{"$f":"Mercado!V130","v":0},{"$f":"Mercado!W130","v":0},{"$f":"Mercado!X130","v":0},{"$f":"Mercado!Y130","v":0},{"$f":"Mercado!Z130","v":0},{"$f":"Mercado!AA130","v":0},{"$f":"Mercado!AB130","v":0},{"$f":"Mercado!AC130","v":0},{"$f":"Mercado!AD130","v":0},{"$f":"Mercado!AE130","v":0},{"$f":"Mercado!AF130","v":0},{"$f":"Mercado!AG130","v":0},{"$f":"Mercado!AH130","v":0},{"$f":"Mercado!AI130","v":0},{"$f":"Mercado!AJ130","v":0},{"$f":"Mercado!AK130","v":0},{"$f":"Mercado!AL130","v":0},{"$f":"Mercado!AM130","v":0},{"$f":"Mercado!AN130","v":0},{"$f":"Mercado!AO130","v":0},{"$f":"Mercado!AP130","v":460.64800000000002},{"$f":"Mercado!AQ130","v":553.99099999999999},{"$f":"Mercado!AR130","v":553.32999999999993},{"$f":"Mercado!AS130","v":502.41200000000003},{"$f":"Mercado!AT130","v":548.49299999999994},{"$f":"Mercado!AU130","v":564.29300000000012},{"$f":"Mercado!AV130","v":619.11400000000003},{"$f":"Mercado!AW130","v":608.54899999999998},{"$f":"Mercado!AX130","v":607.52600000000007},{"$f":"Mercado!AY130","v":598.03300000000002},{"$f":"Mercado!AZ130","v":653.51499999999999},{"$f":"Mercado!BA130","v":645.10599999999999},{"$f":"Mercado!BB130","v":651.40599999999995},{"$f":"Mercado!BC130","v":652.779},{"$f":"Mercado!BD130","v":501.30799999999999},{"$f":"Mercado!BE130","v":200.43299999999999},{"$f":"Mercado!BF130","v":856.03191000000004},{"$f":"Mercado!BG130","v":1016.1680570000001},{"$f":"Mercado!BH130","v":1187.327},{"$f":"Mercado!BI130","v":1253.235177}]
["ESE","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I131","v":0},{"$f":"Mercado!J131","v":0},{"$f":"Mercado!K131","v":0},{"$f":"Mercado!L131","v":0},{"$f":"Mercado!M131","v":0},{"$f":"Mercado!N131","v":0},{"$f":"Mercado!O131","v":0},{"$f":"Mercado!P131","v":0},{"$f":"Mercado!Q131","v":0},{"$f":"Mercado!R131","v":0},{"$f":"Mercado!S131","v":0},{"$f":"Mercado!T131","v":0},{"$f":"Mercado!U131","v":0},{"$f":"Mercado!V131","v":0},{"$f":"Mercado!W131","v":0},{"$f":"Mercado!X131","v":0},{"$f":"Mercado!Y131","v":0},{"$f":"Mercado!Z131","v":0},{"$f":"Mercado!AA131","v":0},{"$f":"Mercado!AB131","v":0},{"$f":"Mercado!AC131","v":0},{"$f":"Mercado!AD131","v":0},{"$f":"Mercado!AE131","v":0},{"$f":"Mercado!AF131","v":0},{"$f":"Mercado!AG131","v":0},{"$f":"Mercado!AH131","v":0},{"$f":"Mercado!AI131","v":0},{"$f":"Mercado!AJ131","v":0},{"$f":"Mercado!AK131","v":0},{"$f":"Mercado!AL131","v":0},{"$f":"Mercado!AM131","v":0},{"$f":"Mercado!AN131","v":0},{"$f":"Mercado!AO131","v":0},{"$f":"Mercado!AP131","v":0},{"$f":"Mercado!AQ131","v":0},{"$f":"Mercado!AR131","v":0},{"$f":"Mercado!AS131","v":0},{"$f":"Mercado!AT131","v":0},{"$f":"Mercado!AU131","v":0},{"$f":"Mercado!AV131","v":0},{"$f":"Mercado!AW131","v":0},{"$f":"Mercado!AX131","v":0},{"$f":"Mercado!AY131","v":0},{"$f":"Mercado!AZ131","v":0},{"$f":"Mercado!BA131","v":0},{"$f":"Mercado!BB131","v":"0"},{"$f":"Mercado!BC131","v":0},{"$f":"Mercado!BD131","v":0},{"$f":"Mercado!BE131","v":0},{"$f":"Mercado!BF131","v":0},{"$f":"Mercado!BG131","v":0},{"$f":"Mercado!BH131","v":0},{"$f":"Mercado!BI131","v":0}]
["ESE","Public Power Free",260.166516,0,"-",260.166516,null,"Public Power Free",{"$f":"Mercado!I132","v":0},{"$f":"Mercado!J132","v":0},{"$f":"Mercado!K132","v":0},{"$f":"Mercado!L132","v":0},{"$f":"Mercado!M132","v":0},{"$f":"Mercado!N132","v":0},{"$f":"Mercado!O132","v":0},{"$f":"Mercado!P132","v":0},{"$f":"Mercado!Q132","v":0},{"$f":"Mercado!R132","v":0},{"$f":"Mercado!S132","v":0},{"$f":"Mercado!T132","v":0},{"$f":"Mercado!U132","v":0},{"$f":"Mercado!V132","v":0},{"$f":"Mercado!W132","v":0},{"$f":"Mercado!X132","v":0},{"$f":"Mercado!Y132","v":0},{"$f":"Mercado!Z132","v":0},{"$f":"Mercado!AA132","v":0},{"$f":"Mercado!AB132","v":0},{"$f":"Mercado!AC132","v":0},{"$f":"Mercado!AD132","v":0},{"$f":"Mercado!AE132","v":0},{"$f":"Mercado!AF132","v":0},{"$f":"Mercado!AG132","v":0},{"$f":"Mercado!AH132","v":0},{"$f":"Mercado!AI132","v":0},{"$f":"Mercado!AJ132","v":0},{"$f":"Mercado!AK132","v":0},{"$f":"Mercado!AL132","v":0},{"$f":"Mercado!AM132","v":0},{"$f":"Mercado!AN132","v":0},{"$f":"Mercado!AO132","v":0},{"$f":"Mercado!AP132","v":0},{"$f":"Mercado!AQ132","v":0},{"$f":"Mercado!AR132","v":0},{"$f":"Mercado!AS132","v":0},{"$f":"Mercado!AT132","v":0},{"$f":"Mercado!AU132","v":0},{"$f":"Mercado!AV132","v":0},{"$f":"Mercado!AW132","v":0},{"$f":"Mercado!AX132","v":0},{"$f":"Mercado!AY132","v":0},{"$f":"Mercado!AZ132","v":0},{"$f":"Mercado!BA132","v":0},{"$f":"Mercado!BB132","v":"0"},{"$f":"Mercado!BC132","v":0},{"$f":"Mercado!BD132","v":0},{"$f":"Mercado!BE132","v":0},{"$f":"Mercado!BF132","v":129.47915462499998},{"$f":"Mercado!BG132","v":622.37357850000001},{"$f":"Mercado!BH132","v":728.78118500000005},{"$f":"Mercado!BI132","v":260.166516}]
["ESE","Own Free","0","0","-",0,null,"Own Free",{"$f":"Mercado!I133","v":0},{"$f":"Mercado!J133","v":0},{"$f":"Mercado!K133","v":0},{"$f":"Mercado!L133","v":0},{"$f":"Mercado!M133","v":0},{"$f":"Mercado!N133","v":0},{"$f":"Mercado!O133","v":0},{"$f":"Mercado!P133","v":0},{"$f":"Mercado!Q133","v":0},{"$f":"Mercado!R133","v":0},{"$f":"Mercado!S133","v":0},{"$f":"Mercado!T133","v":0},{"$f":"Mercado!U133","v":0},{"$f":"Mercado!V133","v":0},{"$f":"Mercado!W133","v":0},{"$f":"Mercado!X133","v":0},{"$f":"Mercado!Y133","v":0},{"$f":"Mercado!Z133","v":0},{"$f":"Mercado!AA133","v":0},{"$f":"Mercado!AB133","v":0},{"$f":"Mercado!AC133","v":0},{"$f":"Mercado!AD133","v":0},{"$f":"Mercado!AE133","v":0},{"$f":"Mercado!AF133","v":0},{"$f":"Mercado!AG133","v":0},{"$f":"Mercado!AH133","v":0},{"$f":"Mercado!AI133","v":0},{"$f":"Mercado!AJ133","v":0},{"$f":"Mercado!AK133","v":0},{"$f":"Mercado!AL133","v":0},{"$f":"Mercado!AM133","v":0},{"$f":"Mercado!AN133","v":0},{"$f":"Mercado!AO133","v":0},{"$f":"Mercado!AP133","v":0},{"$f":"Mercado!AQ133","v":0},{"$f":"Mercado!AR133","v":0},{"$f":"Mercado!AS133","v":0},{"$f":"Mercado!AT133","v":0},{"$f":"Mercado!AU133","v":0},{"$f":"Mercado!AV133","v":0},{"$f":"Mercado!AW133","v":0},{"$f":"Mercado!AX133","v":0},{"$f":"Mercado!AY133","v":0},{"$f":"Mercado!AZ133","v":0},{"$f":"Mercado!BA133","v":0},{"$f":"Mercado!BB133","v":"0"},{"$f":"Mercado!BC133","v":0},{"$f":"Mercado!BD133","v":0},{"$f":"Mercado!BE133","v":"0"},{"$f":"Mercado!BF133","v":"0"},{"$f":"Mercado!BG133","v":"0"},{"$f":"Mercado!BH133","v":"0"},{"$f":"Mercado!BI133","v":"0"}]
["ESE","Public Service Free",34808.522647990401,32973.4727960241,5.5652307638871745,1835.0498519663015,null,"Public Service Free",{"$f":"Mercado!I134","v":0},{"$f":"Mercado!J134","v":0},{"$f":"Mercado!K134","v":0},{"$f":"Mercado!L134","v":0},{"$f":"Mercado!M134","v":0},{"$f":"Mercado!N134","v":0},{"$f":"Mercado!O134","v":0},{"$f":"Mercado!P134","v":0},{"$f":"Mercado!Q134","v":0},{"$f":"Mercado!R134","v":0},{"$f":"Mercado!S134","v":0},{"$f":"Mercado!T134","v":0},{"$f":"Mercado!U134","v":0},{"$f":"Mercado!V134","v":0},{"$f":"Mercado!W134","v":0},{"$f":"Mercado!X134","v":0},{"$f":"Mercado!Y134","v":0},{"$f":"Mercado!Z134","v":0},{"$f":"Mercado!AA134","v":0},{"$f":"Mercado!AB134","v":0},{"$f":"Mercado!AC134","v":0},{"$f":"Mercado!AD134","v":0},{"$f":"Mercado!AE134","v":0},{"$f":"Mercado!AF134","v":0},{"$f":"Mercado!AG134","v":0},{"$f":"Mercado!AH134","v":0},{"$f":"Mercado!AI134","v":0},{"$f":"Mercado!AJ134","v":0},{"$f":"Mercado!AK134","v":0},{"$f":"Mercado!AL134","v":0},{"$f":"Mercado!AM134","v":0},{"$f":"Mercado!AN134","v":0},{"$f":"Mercado!AO134","v":0},{"$f":"Mercado!AP134","v":0},{"$f":"Mercado!AQ134","v":0},{"$f":"Mercado!AR134","v":0},{"$f":"Mercado!AS134","v":0},{"$f":"Mercado!AT134","v":0},{"$f":"Mercado!AU134","v":21508.912307999999},{"$f":"Mercado!AV134","v":32330.641636},{"$f":"Mercado!AW134","v":31791.44371},{"$f":"Mercado!AX134","v":31936.283713000001},{"$f":"Mercado!AY134","v":32317.826000000001},{"$f":"Mercado!AZ134","v":33309.474999999999},{"$f":"Mercado!BA134","v":32203.35},{"$f":"Mercado!BB134","v":32634.794999999998},{"$f":"Mercado!BC134","v":32822.383000000002},{"$f":"Mercado!BD134","v":33600.256000000001},{"$f":"Mercado!BE134","v":32973.4727960241},{"$f":"Mercado!BF134","v":32289.184179144802},{"$f":"Mercado!BG134","v":32440.570574597801},{"$f":"Mercado!BH134","v":34524.693999999996},{"$f":"Mercado!BI134","v":34808.522647990401}]
["ESE","2 Free Market (TUSD)",224272.67820806027,188269.4971143069,19.123215202457477,36003.181093753374,null,"2 Free Market (TUSD)",{"$f":"Mercado!I135","v":169392.78999999998},{"$f":"Mercado!J135","v":188187.72576},{"$f":"Mercado!K135","v":181784.08306999999},{"$f":"Mercado!L135","v":207141.46615999998},{"$f":"Mercado!M135","v":194046.17329599999},{"$f":"Mercado!N135","v":196121.18122},{"$f":"Mercado!O135","v":210411.19957000003},{"$f":"Mercado!P135","v":217119.87217300001},{"$f":"Mercado!Q135","v":207620.47377000001},{"$f":"Mercado!R135","v":199843.75262799999},{"$f":"Mercado!S135","v":195995.23146400001},{"$f":"Mercado!T135","v":205571.58429},{"$f":"Mercado!U135","v":194771.183078},{"$f":"Mercado!V135","v":189657.90138600001},{"$f":"Mercado!W135","v":162035.23819999999},{"$f":"Mercado!X135","v":158806.50288899979},{"$f":"Mercado!Y135","v":156413.57322400002},{"$f":"Mercado!Z135","v":162403.56111799998},{"$f":"Mercado!AA135","v":163151.79830100003},{"$f":"Mercado!AB135","v":158706.86549},{"$f":"Mercado!AC135","v":163016.94622300001},{"$f":"Mercado!AD135","v":157485.79379600001},{"$f":"Mercado!AE135","v":162597.59366300004},{"$f":"Mercado!AF135","v":174479.51513000001},{"$f":"Mercado!AG135","v":169445.22911299998},{"$f":"Mercado!AH135","v":157765.18628200001},{"$f":"Mercado!AI135","v":164946.30419200001},{"$f":"Mercado!AJ135","v":164804.06384300001},{"$f":"Mercado!AK135","v":159319.42898700002},{"$f":"Mercado!AL135","v":139401.816513},{"$f":"Mercado!AM135","v":101740.95043599998},{"$f":"Mercado!AN135","v":108778.813331},{"$f":"Mercado!AO135","v":111890.569059},{"$f":"Mercado!AP135","v":86073.849711999996},{"$f":"Mercado!AQ135","v":95808.104965999999},{"$f":"Mercado!AR135","v":102904.164837},{"$f":"Mercado!AS135","v":104746.900538},{"$f":"Mercado!AT135","v":103647.25889700001},{"$f":"Mercado!AU135","v":131992.97158400001},{"$f":"Mercado!AV135","v":150075.50546799999},{"$f":"Mercado!AW135","v":147880.31623200001},{"$f":"Mercado!AX135","v":130554.96226},{"$f":"Mercado!AY135","v":123834.844},{"$f":"Mercado!AZ135","v":135155.46600000001},{"$f":"Mercado!BA135","v":143512.91899999999},{"$f":"Mercado!BB135","v":154877.079585},{"$f":"Mercado!BC135","v":172319.745},{"$f":"Mercado!BD135","v":178328.796},{"$f":"Mercado!BE135","v":188269.4971143069},{"$f":"Mercado!BF135","v":195200.0745648864},{"$f":"Mercado!BG135","v":205024.91054418354},{"$f":"Mercado!BH135","v":221815.66760926947},{"$f":"Mercado!BI135","v":224272.67820806027}]
["ESE","Residential Total",391952.75730465807,375011.22249067295,4.5176074202436522,16941.534813985112,null,"Residential Total",{"$f":"Mercado!I136","v":218281.56400000001},{"$f":"Mercado!J136","v":214634.48499999999},{"$f":"Mercado!K136","v":200164.978},{"$f":"Mercado!L136","v":207686.81100000002},{"$f":"Mercado!M136","v":244348.12300000002},{"$f":"Mercado!N136","v":236679.52000000002},{"$f":"Mercado!O136","v":214748.90000000002},{"$f":"Mercado!P136","v":222424.291},{"$f":"Mercado!Q136","v":258645.38099999999},{"$f":"Mercado!R136","v":247496.73599999998},{"$f":"Mercado!S136","v":227012.79300000001},{"$f":"Mercado!T136","v":232181.76799999998},{"$f":"Mercado!U136","v":268614.533},{"$f":"Mercado!V136","v":257919.43699999998},{"$f":"Mercado!W136","v":229065.20300000001},{"$f":"Mercado!X136","v":243116.93600000002},{"$f":"Mercado!Y136","v":269467.01300000004},{"$f":"Mercado!Z136","v":256400.43299999999},{"$f":"Mercado!AA136","v":239691.16199999995},{"$f":"Mercado!AB136","v":253145.02799999999},{"$f":"Mercado!AC136","v":269439.89599999995},{"$f":"Mercado!AD136","v":265761.24800000002},{"$f":"Mercado!AE136","v":227742.35100000002},{"$f":"Mercado!AF136","v":247999.09299999999},{"$f":"Mercado!AG136","v":275833.429},{"$f":"Mercado!AH136","v":266884.87900000002},{"$f":"Mercado!AI136","v":238033.03999999998},{"$f":"Mercado!AJ136","v":265502.67599999998},{"$f":"Mercado!AK136","v":288633.027},{"$f":"Mercado!AL136","v":286390.61199999996},{"$f":"Mercado!AM136","v":249181.05},{"$f":"Mercado!AN136","v":275789.70699999999},{"$f":"Mercado!AO136","v":306587.277},{"$f":"Mercado!AP136","v":293209.40700000001},{"$f":"Mercado!AQ136","v":261475.34600000002},{"$f":"Mercado!AR136","v":298748.55000000005},{"$f":"Mercado!AS136","v":306040.27399999998},{"$f":"Mercado!AT136","v":307654.68},{"$f":"Mercado!AU136","v":275646.48199999996},{"$f":"Mercado!AV136","v":295983.55499999999},{"$f":"Mercado!AW136","v":322181.60391000402},{"$f":"Mercado!AX136","v":298245.36369002098},{"$f":"Mercado!AY136","v":273083.56293000502},{"$f":"Mercado!AZ136","v":303214.41399999999},{"$f":"Mercado!BA136","v":330982.039112509},{"$f":"Mercado!BB136","v":322960.38030014199},{"$f":"Mercado!BC136","v":297840.99376660003},{"$f":"Mercado!BD136","v":341473.69722412701},{"$f":"Mercado!BE136","v":375011.22249067295},{"$f":"Mercado!BF136","v":371320.17900517298},{"$f":"Mercado!BG136","v":322825.82750960201},{"$f":"Mercado!BH136","v":362629.72215220198},{"$f":"Mercado!BI136","v":391952.75730465807}]
["ESE","Commercial Total",168507.15534281748,167016.4008536631,0.89257969967904138,1490.7544891543803,null,"Commercial Total",{"$f":"Mercado!I137","v":127782.51599999999},{"$f":"Mercado!J137","v":124192.89786},{"$f":"Mercado!K137","v":115782.45382000001},{"$f":"Mercado!L137","v":121144.0632},{"$f":"Mercado!M137","v":138188.30190000002},{"$f":"Mercado!N137","v":133245.35756},{"$f":"Mercado!O137","v":124121.66523},{"$f":"Mercado!P137","v":129520.03882300001},{"$f":"Mercado!Q137","v":147504.80123700001},{"$f":"Mercado!R137","v":138820.48314},{"$f":"Mercado!S137","v":129249.75743000001},{"$f":"Mercado!T137","v":137007.44412},{"$f":"Mercado!U137","v":152366.96247999999},{"$f":"Mercado!V137","v":141586.78112},{"$f":"Mercado!W137","v":128618.81305},{"$f":"Mercado!X137","v":140370.20697999999},{"$f":"Mercado!Y137","v":145420.33426},{"$f":"Mercado!Z137","v":139727.69030000002},{"$f":"Mercado!AA137","v":131842.66264},{"$f":"Mercado!AB137","v":143788.41764999999},{"$f":"Mercado!AC137","v":147614.479368},{"$f":"Mercado!AD137","v":142678.836667},{"$f":"Mercado!AE137","v":126415.75579900001},{"$f":"Mercado!AF137","v":141871.4639},{"$f":"Mercado!AG137","v":152155.84296699998},{"$f":"Mercado!AH137","v":147755.04892200002},{"$f":"Mercado!AI137","v":137169.08884400001},{"$f":"Mercado!AJ137","v":152482.99984200002},{"$f":"Mercado!AK137","v":157733.909067},{"$f":"Mercado!AL137","v":155912.99250300002},{"$f":"Mercado!AM137","v":140003.64120300001},{"$f":"Mercado!AN137","v":156893.76223000002},{"$f":"Mercado!AO137","v":159285.34346799998},{"$f":"Mercado!AP137","v":115064.93266599999},{"$f":"Mercado!AQ137","v":116786.06653799998},{"$f":"Mercado!AR137","v":146186.202059},{"$f":"Mercado!AS137","v":145346.539215},{"$f":"Mercado!AT137","v":135157.720042},{"$f":"Mercado!AU137","v":133533.04582},{"$f":"Mercado!AV137","v":151356.44638599997},{"$f":"Mercado!AW137","v":153958.85465445599},{"$f":"Mercado!AX137","v":146153.72551655601},{"$f":"Mercado!AY137","v":134575.84914637299},{"$f":"Mercado!AZ137","v":148356.02383370101},{"$f":"Mercado!BA137","v":154151.58964127098},{"$f":"Mercado!BB137","v":150057.52589014301},{"$f":"Mercado!BC137","v":139717.51239081199},{"$f":"Mercado!BD137","v":156585.68463603401},{"$f":"Mercado!BE137","v":167016.4008536631},{"$f":"Mercado!BF137","v":164223.10063046811},{"$f":"Mercado!BG137","v":147525.53722787544},{"$f":"Mercado!BH137","v":162121.58103275948},{"$f":"Mercado!BI137","v":168507.15534281748}]
["ESE","Industrial Total",134670.02071771538,120379.9941648047,11.870765281270156,14290.026552910684,null,"Industrial Total",{"$f":"Mercado!I138","v":254318.67499999999},{"$f":"Mercado!J138","v":260952.02489999999},{"$f":"Mercado!K138","v":254985.46425000002},{"$f":"Mercado!L138","v":268855.48095999996},{"$f":"Mercado!M138","v":260252.07639599999},{"$f":"Mercado!N138","v":262242.11566000001},{"$f":"Mercado!O138","v":276909.57934},{"$f":"Mercado!P138","v":280407.45735000004},{"$f":"Mercado!Q138","v":276119.26253300003},{"$f":"Mercado!R138","v":267554.54948799999},{"$f":"Mercado!S138","v":264647.67903400003},{"$f":"Mercado!T138","v":270291.10517},{"$f":"Mercado!U138","v":264238.29659799999},{"$f":"Mercado!V138","v":254040.26626599999},{"$f":"Mercado!W138","v":227299.05414999998},{"$f":"Mercado!X138","v":220943.7769089998},{"$f":"Mercado!Y138","v":213515.34096400003},{"$f":"Mercado!Z138","v":212747.15381799999},{"$f":"Mercado!AA138","v":208355.22666100002},{"$f":"Mercado!AB138","v":198671.49984},{"$f":"Mercado!AC138","v":200029.69485500001},{"$f":"Mercado!AD138","v":193875.831129},{"$f":"Mercado!AE138","v":198755.48786400002},{"$f":"Mercado!AF138","v":209859.26423000003},{"$f":"Mercado!AG138","v":202122.39414599998},{"$f":"Mercado!AH138","v":186668.45936000004},{"$f":"Mercado!AI138","v":195250.50134799999},{"$f":"Mercado!AJ138","v":192620.49100100002},{"$f":"Mercado!AK138","v":183942.77292000002},{"$f":"Mercado!AL138","v":165225.81101},{"$f":"Mercado!AM138","v":130211.09123299998},{"$f":"Mercado!AN138","v":129167.474101},{"$f":"Mercado!AO138","v":127863.34559099999},{"$f":"Mercado!AP138","v":105626.247046},{"$f":"Mercado!AQ138","v":116868.63942799999},{"$f":"Mercado!AR138","v":116517.459778},{"$f":"Mercado!AS138","v":112840.420323},{"$f":"Mercado!AT138","v":115215.57785500001},{"$f":"Mercado!AU138","v":118150.42045599999},{"$f":"Mercado!AV138","v":119051.91644599999},{"$f":"Mercado!AW138","v":115525.89975074101},{"$f":"Mercado!AX138","v":97279.320388380002},{"$f":"Mercado!AY138","v":87396.149033554},{"$f":"Mercado!AZ138","v":95261.986191225005},{"$f":"Mercado!BA138","v":99879.260768489999},{"$f":"Mercado!BB138","v":109337.34716287898},{"$f":"Mercado!BC138","v":116619.50093371101},{"$f":"Mercado!BD138","v":114889.521717872},{"$f":"Mercado!BE138","v":120379.9941648047},{"$f":"Mercado!BF138","v":127673.43183407352},{"$f":"Mercado!BG138","v":133391.3573535363},{"$f":"Mercado!BH138","v":136933.44714724901},{"$f":"Mercado!BI138","v":134670.02071771538}]
["ESE","Rural Total",36651.558367811005,36281.846540396989,1.0189994795396284,369.71182741401572,null,"Rural Total",{"$f":"Mercado!I139","v":31973.059000000001},{"$f":"Mercado!J139","v":28131.834999999999},{"$f":"Mercado!K139","v":17855.243999999999},{"$f":"Mercado!L139","v":30842.964000000004},{"$f":"Mercado!M139","v":38084.828000000001},{"$f":"Mercado!N139","v":22026.35},{"$f":"Mercado!O139","v":17600.946000000004},{"$f":"Mercado!P139","v":29193.605},{"$f":"Mercado!Q139","v":37887.819999999992},{"$f":"Mercado!R139","v":20711.827000000001},{"$f":"Mercado!S139","v":17465.148000000001},{"$f":"Mercado!T139","v":27783.432999999997},{"$f":"Mercado!U139","v":35785.431000000004},{"$f":"Mercado!V139","v":24805.423999999999},{"$f":"Mercado!W139","v":19759.014999999999},{"$f":"Mercado!X139","v":36583.201000000001},{"$f":"Mercado!Y139","v":32002.084999999999},{"$f":"Mercado!Z139","v":24653.345000000001},{"$f":"Mercado!AA139","v":22863.527000000002},{"$f":"Mercado!AB139","v":37793.946000000004},{"$f":"Mercado!AC139","v":38728.275999999998},{"$f":"Mercado!AD139","v":22571.309999999998},{"$f":"Mercado!AE139","v":15699.417000000001},{"$f":"Mercado!AF139","v":31808.951999999997},{"$f":"Mercado!AG139","v":34295.82},{"$f":"Mercado!AH139","v":23440.944},{"$f":"Mercado!AI139","v":25950.66},{"$f":"Mercado!AJ139","v":38626.220999999998},{"$f":"Mercado!AK139","v":35164.267999999996},{"$f":"Mercado!AL139","v":26549.707000000002},{"$f":"Mercado!AM139","v":20494.337},{"$f":"Mercado!AN139","v":41102.167000000001},{"$f":"Mercado!AO139","v":38090.917000000001},{"$f":"Mercado!AP139","v":20672.303},{"$f":"Mercado!AQ139","v":21542.696000000004},{"$f":"Mercado!AR139","v":40918.185000000005},{"$f":"Mercado!AS139","v":43640.399999999994},{"$f":"Mercado!AT139","v":24373.789999999997},{"$f":"Mercado!AU139","v":23391.268},{"$f":"Mercado!AV139","v":38323.654000000002},{"$f":"Mercado!AW139","v":34940.882166593001},{"$f":"Mercado!AX139","v":21976.701964349999},{"$f":"Mercado!AY139","v":19257.537346972},{"$f":"Mercado!AZ139","v":34841.85437796},{"$f":"Mercado!BA139","v":36028.933181086999},{"$f":"Mercado!BB139","v":22884.917522262},{"$f":"Mercado!BC139","v":22086.898084365999},{"$f":"Mercado!BD139","v":41493.267453120003},{"$f":"Mercado!BE139","v":36281.846540396989},{"$f":"Mercado!BF139","v":22152.656069548004},{"$f":"Mercado!BG139","v":25163.133347886003},{"$f":"Mercado!BH139","v":43269.092455233993},{"$f":"Mercado!BI139","v":36651.558367811005}]
["ESE","Public Lighting Total",38410.703964678003,40261.571393509003,-4.5971067814044586,-1850.8674288309994,null,"Public Lighting Total",{"$f":"Mercado!I140","v":35439.385000000002},{"$f":"Mercado!J140","v":35096.880000000005},{"$f":"Mercado!K140","v":39869.824999999997},{"$f":"Mercado!L140","v":38776.637999999999},{"$f":"Mercado!M140","v":38574.331999999995},{"$f":"Mercado!N140","v":38200.53},{"$f":"Mercado!O140","v":39478.108999999997},{"$f":"Mercado!P140","v":38699.726999999999},{"$f":"Mercado!Q140","v":38998.885999999999},{"$f":"Mercado!R140","v":39950.336000000003},{"$f":"Mercado!S140","v":39433.248},{"$f":"Mercado!T140","v":39393.456000000006},{"$f":"Mercado!U140","v":39149.820999999996},{"$f":"Mercado!V140","v":39427.080999999998},{"$f":"Mercado!W140","v":40699.366000000002},{"$f":"Mercado!X140","v":41135.635000000002},{"$f":"Mercado!Y140","v":41770.894},{"$f":"Mercado!Z140","v":42608.673999999999},{"$f":"Mercado!AA140","v":45090.319000000003},{"$f":"Mercado!AB140","v":48310.767},{"$f":"Mercado!AC140","v":43774.376000000004},{"$f":"Mercado!AD140","v":45287.745000000003},{"$f":"Mercado!AE140","v":47187.087999999996},{"$f":"Mercado!AF140","v":48339.273999999998},{"$f":"Mercado!AG140","v":47824.732000000004},{"$f":"Mercado!AH140","v":48035.054000000004},{"$f":"Mercado!AI140","v":48187.188000000002},{"$f":"Mercado!AJ140","v":54324.479999999996},{"$f":"Mercado!AK140","v":47963.736000000004},{"$f":"Mercado!AL140","v":51451.044000000002},{"$f":"Mercado!AM140","v":53184.694000000003},{"$f":"Mercado!AN140","v":50813.78},{"$f":"Mercado!AO140","v":49639.735000000001},{"$f":"Mercado!AP140","v":48548.240999999995},{"$f":"Mercado!AQ140","v":49966.823999999993},{"$f":"Mercado!AR140","v":51148.394},{"$f":"Mercado!AS140","v":50982.835999999996},{"$f":"Mercado!AT140","v":50279.531000000003},{"$f":"Mercado!AU140","v":51153.584000000003},{"$f":"Mercado!AV140","v":49508.993000000002},{"$f":"Mercado!AW140","v":48069.906000000003},{"$f":"Mercado!AX140","v":48260.127},{"$f":"Mercado!AY140","v":47638.408000000003},{"$f":"Mercado!AZ140","v":46326.694000000003},{"$f":"Mercado!BA140","v":40165.231177147005},{"$f":"Mercado!BB140","v":41013.775083333006},{"$f":"Mercado!BC140","v":42392.77},{"$f":"Mercado!BD140","v":40894.623771881001},{"$f":"Mercado!BE140","v":40261.571393509003},{"$f":"Mercado!BF140","v":40318.179677722997},{"$f":"Mercado!BG140","v":39968.327883197999},{"$f":"Mercado!BH140","v":39670.559406716005},{"$f":"Mercado!BI140","v":38410.703964678003}]
["ESE","Public Power Total",41768.474043462993,41123.264496735996,1.5689648052581218,645.20954672699736,null,"Public Power Total",{"$f":"Mercado!I141","v":31711.264000000003},{"$f":"Mercado!J141","v":31683.511999999999},{"$f":"Mercado!K141","v":28423.192999999999},{"$f":"Mercado!L141","v":30732.187000000002},{"$f":"Mercado!M141","v":34058.43},{"$f":"Mercado!N141","v":33397.137000000002},{"$f":"Mercado!O141","v":30623.989000000001},{"$f":"Mercado!P141","v":31683.621999999999},{"$f":"Mercado!Q141","v":35180.085000000006},{"$f":"Mercado!R141","v":33025.741999999998},{"$f":"Mercado!S141","v":30646.548999999999},{"$f":"Mercado!T141","v":32601.969000000001},{"$f":"Mercado!U141","v":35931.940999999999},{"$f":"Mercado!V141","v":35490.245999999999},{"$f":"Mercado!W141","v":30193.826000000001},{"$f":"Mercado!X141","v":34895.380000000005},{"$f":"Mercado!Y141","v":35631.415000000001},{"$f":"Mercado!Z141","v":34894.054999999993},{"$f":"Mercado!AA141","v":32535.782000000003},{"$f":"Mercado!AB141","v":34896.502999999997},{"$f":"Mercado!AC141","v":36272.809000000001},{"$f":"Mercado!AD141","v":34805.933999999994},{"$f":"Mercado!AE141","v":29628.789000000001},{"$f":"Mercado!AF141","v":33481.608999999997},{"$f":"Mercado!AG141","v":35514.407999999996},{"$f":"Mercado!AH141","v":34638.194000000003},{"$f":"Mercado!AI141","v":31296.22},{"$f":"Mercado!AJ141","v":36071.661},{"$f":"Mercado!AK141","v":36570.543000000005},{"$f":"Mercado!AL141","v":37087.879999999997},{"$f":"Mercado!AM141","v":31627.499999999996},{"$f":"Mercado!AN141","v":37386.406999999999},{"$f":"Mercado!AO141","v":36239.505999999994},{"$f":"Mercado!AP141","v":25010.870999999999},{"$f":"Mercado!AQ141","v":24896.794000000002},{"$f":"Mercado!AR141","v":30151.686000000002},{"$f":"Mercado!AS141","v":29381.045999999998},{"$f":"Mercado!AT141","v":26994.614000000001},{"$f":"Mercado!AU141","v":25219.892},{"$f":"Mercado!AV141","v":32586.270999999997},{"$f":"Mercado!AW141","v":33568.397451914003},{"$f":"Mercado!AX141","v":34539.649068383005},{"$f":"Mercado!AY141","v":28916.368913587001},{"$f":"Mercado!AZ141","v":34499.191201130001},{"$f":"Mercado!BA141","v":35348.021895934995},{"$f":"Mercado!BB141","v":36341.685530296003},{"$f":"Mercado!BC141","v":32806.500808258003},{"$f":"Mercado!BD141","v":39422.188808940999},{"$f":"Mercado!BE141","v":41123.264496735996},{"$f":"Mercado!BF141","v":41069.210540884997},{"$f":"Mercado!BG141","v":35601.179807717999},{"$f":"Mercado!BH141","v":41864.746880722007},{"$f":"Mercado!BI141","v":41768.474043462993}]
["ESE","Own Total",792.4928771970001,793.390905718,-0.11318865826767111,-0.89802852099990105,null,"Own Total",{"$f":"Mercado!I142","v":768.24099999999999},{"$f":"Mercado!J142","v":732.55600000000004},{"$f":"Mercado!K142","v":665.23099999999999},{"$f":"Mercado!L142","v":727.29499999999996},{"$f":"Mercado!M142","v":806.87800000000004},{"$f":"Mercado!N142","v":777.77700000000004},{"$f":"Mercado!O142","v":775.93},{"$f":"Mercado!P142","v":722.15899999999999},{"$f":"Mercado!Q142","v":805.98900000000003},{"$f":"Mercado!R142","v":781.57599999999991},{"$f":"Mercado!S142","v":664.57400000000007},{"$f":"Mercado!T142","v":745.02800000000002},{"$f":"Mercado!U142","v":775.93900000000008},{"$f":"Mercado!V142","v":673.70600000000002},{"$f":"Mercado!W142","v":605.61},{"$f":"Mercado!X142","v":1058.809},{"$f":"Mercado!Y142","v":879.75900000000001},{"$f":"Mercado!Z142","v":1925.9609999999998},{"$f":"Mercado!AA142","v":827.21699999999987},{"$f":"Mercado!AB142","v":864.24500000000012},{"$f":"Mercado!AC142","v":862.11799999999994},{"$f":"Mercado!AD142","v":898.96699999999998},{"$f":"Mercado!AE142","v":694.47199999999998},{"$f":"Mercado!AF142","v":735.54099999999994},{"$f":"Mercado!AG142","v":785.60200000000009},{"$f":"Mercado!AH142","v":759.06399999999996},{"$f":"Mercado!AI142","v":685.06999999999994},{"$f":"Mercado!AJ142","v":715.46599999999989},{"$f":"Mercado!AK142","v":741.84400000000005},{"$f":"Mercado!AL142","v":714.32299999999998},{"$f":"Mercado!AM142","v":584.86299999999994},{"$f":"Mercado!AN142","v":678.89},{"$f":"Mercado!AO142","v":718.26199999999994},{"$f":"Mercado!AP142","v":593.173},{"$f":"Mercado!AQ142","v":518.29500000000007},{"$f":"Mercado!AR142","v":659.63300000000004},{"$f":"Mercado!AS142","v":679.24800000000005},{"$f":"Mercado!AT142","v":601.75599999999997},{"$f":"Mercado!AU142","v":567.88800000000003},{"$f":"Mercado!AV142","v":643.64800000000002},{"$f":"Mercado!AW142","v":689.46595000000002},{"$f":"Mercado!AX142","v":611.55880000000002},{"$f":"Mercado!AY142","v":545.65149999999994},{"$f":"Mercado!AZ142","v":637.59310000000005},{"$f":"Mercado!BA142","v":742.64445000000001},{"$f":"Mercado!BB142","v":649.09213333299999},{"$f":"Mercado!BC142","v":592.17155000000002},{"$f":"Mercado!BD142","v":696.67880349799998},{"$f":"Mercado!BE142","v":793.390905718},{"$f":"Mercado!BF142","v":747.29211100399993},{"$f":"Mercado!BG142","v":663.36546722800006},{"$f":"Mercado!BH142","v":753.147822754},{"$f":"Mercado!BI142","v":792.4928771970001}]
["ESE","Public Service Total",60056.484969593403,60470.518942825103,-0.68468731618323009,-414.03397323170066,null,"Public Service Total",{"$f":"Mercado!I143","v":52812.263000000006},{"$f":"Mercado!J143","v":53723.010999999999},{"$f":"Mercado!K143","v":52486.909},{"$f":"Mercado!L143","v":50611.28},{"$f":"Mercado!M143","v":57442.657999999996},{"$f":"Mercado!N143","v":55136.928999999996},{"$f":"Mercado!O143","v":50112.144999999997},{"$f":"Mercado!P143","v":49677.826000000001},{"$f":"Mercado!Q143","v":59364.634000000005},{"$f":"Mercado!R143","v":53078.959000000003},{"$f":"Mercado!S143","v":52622.138999999996},{"$f":"Mercado!T143","v":50089.836000000003},{"$f":"Mercado!U143","v":57377.101999999999},{"$f":"Mercado!V143","v":50607.758000000002},{"$f":"Mercado!W143","v":48573.803},{"$f":"Mercado!X143","v":49877.901999999995},{"$f":"Mercado!Y143","v":49803.17},{"$f":"Mercado!Z143","v":50563.150999999998},{"$f":"Mercado!AA143","v":51080.667000000001},{"$f":"Mercado!AB143","v":52649.524999999994},{"$f":"Mercado!AC143","v":52249.828999999998},{"$f":"Mercado!AD143","v":52639.660999999993},{"$f":"Mercado!AE143","v":52475.048000000003},{"$f":"Mercado!AF143","v":55119.603000000003},{"$f":"Mercado!AG143","v":55081.69},{"$f":"Mercado!AH143","v":55223.174000000006},{"$f":"Mercado!AI143","v":54687.97},{"$f":"Mercado!AJ143","v":54959.437000000005},{"$f":"Mercado!AK143","v":52669.830999999998},{"$f":"Mercado!AL143","v":54268.422999999995},{"$f":"Mercado!AM143","v":54390.603000000003},{"$f":"Mercado!AN143","v":57399.128000000004},{"$f":"Mercado!AO143","v":56713.203000000001},{"$f":"Mercado!AP143","v":55321.481999999996},{"$f":"Mercado!AQ143","v":56969.212},{"$f":"Mercado!AR143","v":57940.751000000004},{"$f":"Mercado!AS143","v":59343.357999999993},{"$f":"Mercado!AT143","v":57078.852999999996},{"$f":"Mercado!AU143","v":58448.045308000001},{"$f":"Mercado!AV143","v":58284.279635999999},{"$f":"Mercado!AW143","v":58643.153465155992},{"$f":"Mercado!AX143","v":57172.771314842001},{"$f":"Mercado!AY143","v":58164.131410679998},{"$f":"Mercado!AZ143","v":60415.291681012997},{"$f":"Mercado!BA143","v":60302.643098045999},{"$f":"Mercado!BB143","v":60296.096719134999},{"$f":"Mercado!BC143","v":61309.934586885},{"$f":"Mercado!BD143","v":62641.090277176001},{"$f":"Mercado!BE143","v":60470.518942825103},{"$f":"Mercado!BF143","v":56990.337572985802},{"$f":"Mercado!BG143","v":57055.064408167804},{"$f":"Mercado!BH143","v":60473.869381347991},{"$f":"Mercado!BI143","v":60056.484969593403}]
["ESE","Total Market (1+2)",872809.64758793323,841338.20978832594,3.7406404978950425,31471.437799607287,null,"Total Market (1+2)",{"$f":"Mercado!I144","v":753086.96700000006},{"$f":"Mercado!J144","v":749147.20175999985},{"$f":"Mercado!K144","v":710233.2980699999},{"$f":"Mercado!L144","v":749376.71916000021},{"$f":"Mercado!M144","v":811755.62729600002},{"$f":"Mercado!N144","v":781705.71622000006},{"$f":"Mercado!O144","v":754371.26357000007},{"$f":"Mercado!P144","v":782328.72617299994},{"$f":"Mercado!Q144","v":854506.85876999982},{"$f":"Mercado!R144","v":801420.20862799999},{"$f":"Mercado!S144","v":761741.88746400014},{"$f":"Mercado!T144","v":790094.03928999999},{"$f":"Mercado!U144","v":854240.02607799997},{"$f":"Mercado!V144","v":804550.69938600005},{"$f":"Mercado!W144","v":724814.69019999995},{"$f":"Mercado!X144","v":767981.8468889998},{"$f":"Mercado!Y144","v":788490.01122400013},{"$f":"Mercado!Z144","v":763520.46311799996},{"$f":"Mercado!AA144","v":732286.56330099993},{"$f":"Mercado!AB144","v":770119.9314900001},{"$f":"Mercado!AC144","v":788971.47822299995},{"$f":"Mercado!AD144","v":758519.53279600001},{"$f":"Mercado!AE144","v":698598.40866299998},{"$f":"Mercado!AF144","v":769214.80012999999},{"$f":"Mercado!AG144","v":803613.91811299976},{"$f":"Mercado!AH144","v":763404.81728200021},{"$f":"Mercado!AI144","v":731259.73819199984},{"$f":"Mercado!AJ144","v":795303.431843},{"$f":"Mercado!AK144","v":803419.93098700023},{"$f":"Mercado!AL144","v":777600.79251299996},{"$f":"Mercado!AM144","v":679677.77943600004},{"$f":"Mercado!AN144","v":749231.31533100014},{"$f":"Mercado!AO144","v":775137.58905900002},{"$f":"Mercado!AP144","v":664046.65671199991},{"$f":"Mercado!AQ144","v":649023.87296600011},{"$f":"Mercado!AR144","v":742270.86083700019},{"$f":"Mercado!AS144","v":748254.12153799995},{"$f":"Mercado!AT144","v":717356.52189700014},{"$f":"Mercado!AU144","v":686110.62558400002},{"$f":"Mercado!AV144","v":745738.76346799999},{"$f":"Mercado!AW144","v":767578.16334886395},{"$f":"Mercado!AX144","v":704239.21774253203},{"$f":"Mercado!AY144","v":649577.658281171},{"$f":"Mercado!AZ144","v":723553.04838502908},{"$f":"Mercado!BA144","v":757600.3633244849},{"$f":"Mercado!BB144","v":743540.82034152292},{"$f":"Mercado!BC144","v":713366.28212063201},{"$f":"Mercado!BD144","v":798096.75269264902},{"$f":"Mercado!BE144","v":841338.20978832594},{"$f":"Mercado!BF144","v":824494.38744186028},{"$f":"Mercado!BG144","v":762193.79300521174},{"$f":"Mercado!BH144","v":847716.16627898451},{"$f":"Mercado!BI144","v":872809.64758793323}]
["ESE"]
["EBO","EBO",null,null,null,null,null,{"$f":"B146","v":"EBO"}]
["EBO"]
["EBO"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EBO",null,null,null,null,null,null,"Valores em  "]
["EBO"]
["EBO"]
["EBO","Residential",{"$f":"INDEX($H$148:$CH$178,MATCH($B152,$H$148:$H$178,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":0},{"$f":"INDEX($H$148:$CH$178,MATCH($B152,$H$148:$H$178,0),MATCH(D$12,$H$12:$CH$12,0),1)","v":0},{"$f":"IFERROR(IF((C152/D152-1)*100<=-100,\"-\",IF((C152/D152-1)*100=0,\"-\",(C152/D152-1)*100)),\"-\")","v":"-"},{"$f":"C152-D152","v":0},null,"Residential",{"$f":"Mercado!I152","v":49289.434000000001},{"$f":"Mercado!J152","v":51812.262000000002},{"$f":"Mercado!K152","v":49501.605000000003},{"$f":"Mercado!L152","v":50688.751999999993},{"$f":"Mercado!M152","v":55988.969000000005},{"$f":"Mercado!N152","v":56030.944000000003},{"$f":"Mercado!O152","v":53568.438000000002},{"$f":"Mercado!P152","v":54783.887000000002},{"$f":"Mercado!Q152","v":58511.837},{"$f":"Mercado!R152","v":58697.781999999992},{"$f":"Mercado!S152","v":55813.275000000001},{"$f":"Mercado!T152","v":57973.474000000002},{"$f":"Mercado!U152","v":60711.395000000004},{"$f":"Mercado!V152","v":59030.212999999996},{"$f":"Mercado!W152","v":54859.889000000003},{"$f":"Mercado!X152","v":56093.235000000001},{"$f":"Mercado!Y152","v":58872.127000000008},{"$f":"Mercado!Z152","v":59094.162999999993},{"$f":"Mercado!AA152","v":57844.877999999997},{"$f":"Mercado!AB152","v":59895.741999999998},{"$f":"Mercado!AC152","v":61240.061000000002},{"$f":"Mercado!AD152","v":61901.918999999994},{"$f":"Mercado!AE152","v":57106.271000000008},{"$f":"Mercado!AF152","v":60121.491999999998},{"$f":"Mercado!AG152","v":62504.320999999996},{"$f":"Mercado!AH152","v":61915.286999999997},{"$f":"Mercado!AI152","v":57715.342999999993},{"$f":"Mercado!AJ152","v":62545.726999999999},{"$f":"Mercado!AK152","v":64701.304999999993},{"$f":"Mercado!AL152","v":65619.671000000002},{"$f":"Mercado!AM152","v":59855.375},{"$f":"Mercado!AN152","v":64228.639999999999},{"$f":"Mercado!AO152","v":69755.222999999998},{"$f":"Mercado!AP152","v":71016.623999999996},{"$f":"Mercado!AQ152","v":64151.635000000009},{"$f":"Mercado!AR152","v":71708.641000000003},{"$f":"Mercado!AS152","v":72293.804000000004},{"$f":"Mercado!AT152","v":72424.127000000008},{"$f":"Mercado!AU152","v":67746.183999999994},{"$f":"Mercado!AV152","v":71935.006999999998},{"$f":"Mercado!AW152","v":76108.036575000006},{"$f":"Mercado!AX152","v":73294.415999999997},{"$f":"Mercado!AY152","v":68671.902999999991},{"$f":"Mercado!AZ152","v":75804.324000000008},{"$f":"Mercado!BA152","v":79125.068623592},{"$f":"Mercado!BB152","v":0},{"$f":"Mercado!BC152","v":0},{"$f":"Mercado!BD152","v":0},{"$f":"Mercado!BE152","v":0},{"$f":"Mercado!BF152","v":0},{"$f":"Mercado!BG152","v":0},{"$f":"Mercado!BH152","v":0},{"$f":"Mercado!BI152","v":0}]
["EBO","Commercial",{"$f":"INDEX($H149:$CH179,MATCH($B153,$H149:$H179,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":0},{"$f":"INDEX($H$148:$CH$178,MATCH($B153,$H$148:$H$178,0),MATCH(D$12,$H$12:$CH$12,0),1)","v":0},"-",0,null,"Commercial",{"$f":"Mercado!I153","v":32961.116999999998},{"$f":"Mercado!J153","v":34349.21},{"$f":"Mercado!K153","v":30981.496999999999},{"$f":"Mercado!L153","v":33178.493000000002},{"$f":"Mercado!M153","v":37227.767999999996},{"$f":"Mercado!N153","v":36244.493000000002},{"$f":"Mercado!O153","v":33198.922999999995},{"$f":"Mercado!P153","v":35527.631999999998},{"$f":"Mercado!Q153","v":38860.705000000002},{"$f":"Mercado!R153","v":38112.506999999998},{"$f":"Mercado!S153","v":35058.858},{"$f":"Mercado!T153","v":37892.837},{"$f":"Mercado!U153","v":41278.692000000003},{"$f":"Mercado!V153","v":39929.411},{"$f":"Mercado!W153","v":35857.491000000002},{"$f":"Mercado!X153","v":38281.682000000001},{"$f":"Mercado!Y153","v":38414.83},{"$f":"Mercado!Z153","v":37204.236000000004},{"$f":"Mercado!AA153","v":34423.267},{"$f":"Mercado!AB153","v":36745.705000000002},{"$f":"Mercado!AC153","v":37054.076999999997},{"$f":"Mercado!AD153","v":36404.368000000002},{"$f":"Mercado!AE153","v":31729.910000000003},{"$f":"Mercado!AF153","v":35099.735000000001},{"$f":"Mercado!AG153","v":35370.152000000002},{"$f":"Mercado!AH153","v":35146.104000000007},{"$f":"Mercado!AI153","v":32804.888000000006},{"$f":"Mercado!AJ153","v":36173.407999999996},{"$f":"Mercado!AK153","v":34121.736000000004},{"$f":"Mercado!AL153","v":35154.385999999999},{"$f":"Mercado!AM153","v":30669.652000000002},{"$f":"Mercado!AN153","v":34766.731},{"$f":"Mercado!AO153","v":34891.788},{"$f":"Mercado!AP153","v":26785.964},{"$f":"Mercado!AQ153","v":26356.363000000001},{"$f":"Mercado!AR153","v":31875.248},{"$f":"Mercado!AS153","v":30001.457999999999},{"$f":"Mercado!AT153","v":29437.15},{"$f":"Mercado!AU153","v":28217.351999999999},{"$f":"Mercado!AV153","v":31189.365999999998},{"$f":"Mercado!AW153","v":30837.231974427999},{"$f":"Mercado!AX153","v":30352.970962795},{"$f":"Mercado!AY153","v":27679.726943322003},{"$f":"Mercado!AZ153","v":30270.956538242004},{"$f":"Mercado!BA153","v":30360.769025385998},{"$f":"Mercado!BB153","v":0},{"$f":"Mercado!BC153","v":0},{"$f":"Mercado!BD153","v":0},{"$f":"Mercado!BE153","v":0},{"$f":"Mercado!BF153","v":0},{"$f":"Mercado!BG153","v":0},{"$f":"Mercado!BH153","v":0},{"$f":"Mercado!BI153","v":0}]
["EBO","Industrial",0,0,"-",0,null,"Industrial",{"$f":"Mercado!I154","v":53650.490999999995},{"$f":"Mercado!J154","v":53642.381000000008},{"$f":"Mercado!K154","v":55532.192999999999},{"$f":"Mercado!L154","v":51955.792999999991},{"$f":"Mercado!M154","v":53103.326000000001},{"$f":"Mercado!N154","v":54252.584999999992},{"$f":"Mercado!O154","v":54809.944999999992},{"$f":"Mercado!P154","v":52627.691999999995},{"$f":"Mercado!Q154","v":52503.584999999999},{"$f":"Mercado!R154","v":53225.014999999999},{"$f":"Mercado!S154","v":55848.673000000003},{"$f":"Mercado!T154","v":55037.188000000002},{"$f":"Mercado!U154","v":53833.903999999995},{"$f":"Mercado!V154","v":48971.652000000002},{"$f":"Mercado!W154","v":41946.074000000001},{"$f":"Mercado!X154","v":34923.880000000005},{"$f":"Mercado!Y154","v":32983.321000000004},{"$f":"Mercado!Z154","v":32853.806000000004},{"$f":"Mercado!AA154","v":33983.696000000004},{"$f":"Mercado!AB154","v":22637.548999999999},{"$f":"Mercado!AC154","v":15557.939999999999},{"$f":"Mercado!AD154","v":15753.751},{"$f":"Mercado!AE154","v":16922.040999999997},{"$f":"Mercado!AF154","v":16585.069},{"$f":"Mercado!AG154","v":16979.120999999999},{"$f":"Mercado!AH154","v":16263.561},{"$f":"Mercado!AI154","v":18219.986000000001},{"$f":"Mercado!AJ154","v":17829.123},{"$f":"Mercado!AK154","v":15094.238000000001},{"$f":"Mercado!AL154","v":13624.449000000001},{"$f":"Mercado!AM154","v":15258.159999999998},{"$f":"Mercado!AN154","v":15046.058999999997},{"$f":"Mercado!AO154","v":12559.563999999998},{"$f":"Mercado!AP154","v":10560.503000000001},{"$f":"Mercado!AQ154","v":13762.054},{"$f":"Mercado!AR154","v":14055.29},{"$f":"Mercado!AS154","v":10858.21},{"$f":"Mercado!AT154","v":11868.323},{"$f":"Mercado!AU154","v":12692.933000000001},{"$f":"Mercado!AV154","v":11859.171},{"$f":"Mercado!AW154","v":10966.384780780001},{"$f":"Mercado!AX154","v":11254.632442213},{"$f":"Mercado!AY154","v":12079.555437763},{"$f":"Mercado!AZ154","v":11625.489308365999},{"$f":"Mercado!BA154","v":11123.303182096},{"$f":"Mercado!BB154","v":0},{"$f":"Mercado!BC154","v":0},{"$f":"Mercado!BD154","v":0},{"$f":"Mercado!BE154","v":0},{"$f":"Mercado!BF154","v":0},{"$f":"Mercado!BG154","v":0},{"$f":"Mercado!BH154","v":0},{"$f":"Mercado!BI154","v":0}]
["EBO","Rural",0,0,"-",0,null,"Rural",{"$f":"Mercado!I155","v":5568.2249999999995},{"$f":"Mercado!J155","v":5981.0349999999999},{"$f":"Mercado!K155","v":5311.3559999999998},{"$f":"Mercado!L155","v":6060.6920000000009},{"$f":"Mercado!M155","v":6694.829999999999},{"$f":"Mercado!N155","v":5984.3360000000002},{"$f":"Mercado!O155","v":5498.9589999999998},{"$f":"Mercado!P155","v":6198.518},{"$f":"Mercado!Q155","v":6615.4009999999998},{"$f":"Mercado!R155","v":6114.8449999999993},{"$f":"Mercado!S155","v":5525.2809999999999},{"$f":"Mercado!T155","v":6391.8899999999994},{"$f":"Mercado!U155","v":6624.59},{"$f":"Mercado!V155","v":6154.2289999999994},{"$f":"Mercado!W155","v":5575.8009999999995},{"$f":"Mercado!X155","v":5939.0650000000005},{"$f":"Mercado!Y155","v":5766.0560000000005},{"$f":"Mercado!Z155","v":5794.5249999999996},{"$f":"Mercado!AA155","v":6199.4380000000001},{"$f":"Mercado!AB155","v":6032.28},{"$f":"Mercado!AC155","v":6048.8250000000007},{"$f":"Mercado!AD155","v":5939.7280000000001},{"$f":"Mercado!AE155","v":5675.2569999999996},{"$f":"Mercado!AF155","v":6128.02},{"$f":"Mercado!AG155","v":6121.4809999999998},{"$f":"Mercado!AH155","v":5711.4049999999997},{"$f":"Mercado!AI155","v":5646.1130000000003},{"$f":"Mercado!AJ155","v":6317.2290000000003},{"$f":"Mercado!AK155","v":6198.5119999999997},{"$f":"Mercado!AL155","v":6039.8710000000001},{"$f":"Mercado!AM155","v":5363.9879999999994},{"$f":"Mercado!AN155","v":6318.6210000000001},{"$f":"Mercado!AO155","v":6530.3679999999995},{"$f":"Mercado!AP155","v":5991.3819999999996},{"$f":"Mercado!AQ155","v":5646.93},{"$f":"Mercado!AR155","v":6821.3},{"$f":"Mercado!AS155","v":6598.4700000000012},{"$f":"Mercado!AT155","v":6022.8259999999991},{"$f":"Mercado!AU155","v":6066.777},{"$f":"Mercado!AV155","v":6444.3990000000013},{"$f":"Mercado!AW155","v":5249.8991557999998},{"$f":"Mercado!AX155","v":3997.3126296},{"$f":"Mercado!AY155","v":3716.8437513379999},{"$f":"Mercado!AZ155","v":4563.5844699999998},{"$f":"Mercado!BA155","v":4756.3143420030001},{"$f":"Mercado!BB155","v":0},{"$f":"Mercado!BC155","v":0},{"$f":"Mercado!BD155","v":0},{"$f":"Mercado!BE155","v":0},{"$f":"Mercado!BF155","v":0},{"$f":"Mercado!BG155","v":0},{"$f":"Mercado!BH155","v":0},{"$f":"Mercado!BI155","v":0}]
["EBO","Street Lighting",0,0,"-",0,null,"Street Lighting",{"$f":"Mercado!I156","v":5688.7569999999996},{"$f":"Mercado!J156","v":5773.5749999999998},{"$f":"Mercado!K156","v":6278.9290000000001},{"$f":"Mercado!L156","v":6244.7540000000008},{"$f":"Mercado!M156","v":6803.8310000000001},{"$f":"Mercado!N156","v":6911.9719999999998},{"$f":"Mercado!O156","v":7040.0599999999995},{"$f":"Mercado!P156","v":6880.0440000000008},{"$f":"Mercado!Q156","v":6986.9539999999997},{"$f":"Mercado!R156","v":6929.1419999999998},{"$f":"Mercado!S156","v":7071.0319999999992},{"$f":"Mercado!T156","v":7031.866},{"$f":"Mercado!U156","v":7008.2099999999991},{"$f":"Mercado!V156","v":7123.2469999999994},{"$f":"Mercado!W156","v":7231.143},{"$f":"Mercado!X156","v":7417.5970000000007},{"$f":"Mercado!Y156","v":7321.1309999999994},{"$f":"Mercado!Z156","v":7370.8230000000003},{"$f":"Mercado!AA156","v":7626.9210000000003},{"$f":"Mercado!AB156","v":11091.759999999998},{"$f":"Mercado!AC156","v":19203.627},{"$f":"Mercado!AD156","v":8500.009},{"$f":"Mercado!AE156","v":2553.4379999999996},{"$f":"Mercado!AF156","v":8983.1260000000002},{"$f":"Mercado!AG156","v":11342.972},{"$f":"Mercado!AH156","v":8119.1310000000003},{"$f":"Mercado!AI156","v":9105.4210000000003},{"$f":"Mercado!AJ156","v":9040.5930000000008},{"$f":"Mercado!AK156","v":8763.3060000000005},{"$f":"Mercado!AL156","v":8844.9449999999997},{"$f":"Mercado!AM156","v":8864.19},{"$f":"Mercado!AN156","v":8688.1319999999996},{"$f":"Mercado!AO156","v":8567.7249999999985},{"$f":"Mercado!AP156","v":8551.0460000000003},{"$f":"Mercado!AQ156","v":8647.3169999999991},{"$f":"Mercado!AR156","v":8625.7170000000006},{"$f":"Mercado!AS156","v":9018.5209999999988},{"$f":"Mercado!AT156","v":9522.3179999999993},{"$f":"Mercado!AU156","v":8746.0240000000013},{"$f":"Mercado!AV156","v":8366.8279999999995},{"$f":"Mercado!AW156","v":8103.4889999999996},{"$f":"Mercado!AX156","v":8214.0660000000007},{"$f":"Mercado!AY156","v":8317.6589999999997},{"$f":"Mercado!AZ156","v":8199.598},{"$f":"Mercado!BA156","v":8011.95075},{"$f":"Mercado!BB156","v":0},{"$f":"Mercado!BC156","v":0},{"$f":"Mercado!BD156","v":0},{"$f":"Mercado!BE156","v":0},{"$f":"Mercado!BF156","v":0},{"$f":"Mercado!BG156","v":0},{"$f":"Mercado!BH156","v":0},{"$f":"Mercado!BI156","v":0}]
["EBO","Public Power",0,0,"-",0,null,"Public Power",{"$f":"Mercado!I157","v":7126.0450000000001},{"$f":"Mercado!J157","v":7797.360999999999},{"$f":"Mercado!K157","v":7020.375},{"$f":"Mercado!L157","v":7686.8329999999996},{"$f":"Mercado!M157","v":8064.0479999999989},{"$f":"Mercado!N157","v":8381.8919999999998},{"$f":"Mercado!O157","v":7743.1929999999993},{"$f":"Mercado!P157","v":8220.1139999999996},{"$f":"Mercado!Q157","v":8389.2589999999982},{"$f":"Mercado!R157","v":8603.3379999999997},{"$f":"Mercado!S157","v":7704.5470000000005},{"$f":"Mercado!T157","v":8665.2839999999997},{"$f":"Mercado!U157","v":8751.3220000000001},{"$f":"Mercado!V157","v":8665.99},{"$f":"Mercado!W157","v":7300.098},{"$f":"Mercado!X157","v":8031.7519999999995},{"$f":"Mercado!Y157","v":7946.2729999999992},{"$f":"Mercado!Z157","v":8444.9589999999989},{"$f":"Mercado!AA157","v":7981.5529999999999},{"$f":"Mercado!AB157","v":8316.3160000000007},{"$f":"Mercado!AC157","v":8325.5339999999997},{"$f":"Mercado!AD157","v":8341.8490000000002},{"$f":"Mercado!AE157","v":7377.598},{"$f":"Mercado!AF157","v":8371.3960000000006},{"$f":"Mercado!AG157","v":8160.6350000000002},{"$f":"Mercado!AH157","v":8294.0570000000007},{"$f":"Mercado!AI157","v":7872.1739999999991},{"$f":"Mercado!AJ157","v":8887.1869999999999},{"$f":"Mercado!AK157","v":8344.0949999999993},{"$f":"Mercado!AL157","v":9036.6839999999993},{"$f":"Mercado!AM157","v":7488.893},{"$f":"Mercado!AN157","v":8689.349000000002},{"$f":"Mercado!AO157","v":8375.7090000000007},{"$f":"Mercado!AP157","v":6164.2659999999996},{"$f":"Mercado!AQ157","v":5724.0190000000002},{"$f":"Mercado!AR157","v":7217.8680000000004},{"$f":"Mercado!AS157","v":6873.1610000000001},{"$f":"Mercado!AT157","v":6862.2089999999998},{"$f":"Mercado!AU157","v":6361.3320000000003},{"$f":"Mercado!AV157","v":7662.5759999999991},{"$f":"Mercado!AW157","v":7663.8384816469998},{"$f":"Mercado!AX157","v":7829.0310379090006},{"$f":"Mercado!AY157","v":6921.1990967780002},{"$f":"Mercado!AZ157","v":8158.2649676710007},{"$f":"Mercado!BA157","v":8223.3995568499995},{"$f":"Mercado!BB157","v":0},{"$f":"Mercado!BC157","v":0},{"$f":"Mercado!BD157","v":0},{"$f":"Mercado!BE157","v":0},{"$f":"Mercado!BF157","v":0},{"$f":"Mercado!BG157","v":0},{"$f":"Mercado!BH157","v":0},{"$f":"Mercado!BI157","v":0}]
["EBO","Own",0,0,"-",0,null,"Own",{"$f":"Mercado!I158","v":72.951999999999998},{"$f":"Mercado!J158","v":63.771000000000001},{"$f":"Mercado!K158","v":57.231999999999999},{"$f":"Mercado!L158","v":63.143000000000001},{"$f":"Mercado!M158","v":75.063999999999993},{"$f":"Mercado!N158","v":69.655000000000001},{"$f":"Mercado!O158","v":60.978000000000002},{"$f":"Mercado!P158","v":63.857999999999997},{"$f":"Mercado!Q158","v":72.938000000000002},{"$f":"Mercado!R158","v":66.413999999999987},{"$f":"Mercado!S158","v":62.528000000000006},{"$f":"Mercado!T158","v":65.474999999999994},{"$f":"Mercado!U158","v":90.563999999999993},{"$f":"Mercado!V158","v":65.408999999999992},{"$f":"Mercado!W158","v":57.150999999999996},{"$f":"Mercado!X158","v":69.438999999999993},{"$f":"Mercado!Y158","v":65.147999999999996},{"$f":"Mercado!Z158","v":65.328000000000003},{"$f":"Mercado!AA158","v":65.36699999999999},{"$f":"Mercado!AB158","v":69.576999999999998},{"$f":"Mercado!AC158","v":68.775000000000006},{"$f":"Mercado!AD158","v":65.216999999999999},{"$f":"Mercado!AE158","v":59.712999999999994},{"$f":"Mercado!AF158","v":66.908000000000001},{"$f":"Mercado!AG158","v":67.444999999999993},{"$f":"Mercado!AH158","v":62.112000000000009},{"$f":"Mercado!AI158","v":58.519000000000005},{"$f":"Mercado!AJ158","v":70.179000000000002},{"$f":"Mercado!AK158","v":72.180999999999997},{"$f":"Mercado!AL158","v":70.385000000000005},{"$f":"Mercado!AM158","v":54.935000000000002},{"$f":"Mercado!AN158","v":73.260999999999996},{"$f":"Mercado!AO158","v":71.186999999999983},{"$f":"Mercado!AP158","v":54.661999999999999},{"$f":"Mercado!AQ158","v":52.404000000000011},{"$f":"Mercado!AR158","v":69.086999999999989},{"$f":"Mercado!AS158","v":51.054000000000002},{"$f":"Mercado!AT158","v":65.613},{"$f":"Mercado!AU158","v":55.719000000000008},{"$f":"Mercado!AV158","v":60.707999999999991},{"$f":"Mercado!AW158","v":79.857529999999997},{"$f":"Mercado!AX158","v":109.37318375},{"$f":"Mercado!AY158","v":103.98302000000001},{"$f":"Mercado!AZ158","v":114.7627325},{"$f":"Mercado!BA158","v":113.21756125},{"$f":"Mercado!BB158","v":0},{"$f":"Mercado!BC158","v":0},{"$f":"Mercado!BD158","v":0},{"$f":"Mercado!BE158","v":0},{"$f":"Mercado!BF158","v":0},{"$f":"Mercado!BG158","v":0},{"$f":"Mercado!BH158","v":0},{"$f":"Mercado!BI158","v":0}]
["EBO","Public Service",0,0,"-",0,null,"Public Service",{"$f":"Mercado!I159","v":2845.7719999999999},{"$f":"Mercado!J159","v":2856.29},{"$f":"Mercado!K159","v":2724.9639999999999},{"$f":"Mercado!L159","v":2696.48},{"$f":"Mercado!M159","v":2893.5519999999997},{"$f":"Mercado!N159","v":2896.6320000000001},{"$f":"Mercado!O159","v":2748.3609999999999},{"$f":"Mercado!P159","v":2681.7530000000002},{"$f":"Mercado!Q159","v":2839.538},{"$f":"Mercado!R159","v":2716.511},{"$f":"Mercado!S159","v":2613.4160000000002},{"$f":"Mercado!T159","v":2595.0839999999998},{"$f":"Mercado!U159","v":2555.047},{"$f":"Mercado!V159","v":2291.201},{"$f":"Mercado!W159","v":1997.3440000000001},{"$f":"Mercado!X159","v":1822.6},{"$f":"Mercado!Y159","v":1849.1289999999999},{"$f":"Mercado!Z159","v":1875.597},{"$f":"Mercado!AA159","v":1635.4599999999998},{"$f":"Mercado!AB159","v":1519.818},{"$f":"Mercado!AC159","v":1598.9259999999999},{"$f":"Mercado!AD159","v":1659.4110000000001},{"$f":"Mercado!AE159","v":2054.7800000000002},{"$f":"Mercado!AF159","v":2794.8820000000001},{"$f":"Mercado!AG159","v":2809.64},{"$f":"Mercado!AH159","v":2725.8550000000005},{"$f":"Mercado!AI159","v":2749.0280000000002},{"$f":"Mercado!AJ159","v":2969.5259999999998},{"$f":"Mercado!AK159","v":2823.4250000000002},{"$f":"Mercado!AL159","v":3001.6},{"$f":"Mercado!AM159","v":2834.5969999999998},{"$f":"Mercado!AN159","v":3102.5730000000003},{"$f":"Mercado!AO159","v":3101.9889999999996},{"$f":"Mercado!AP159","v":3028.8879999999999},{"$f":"Mercado!AQ159","v":3022.6059999999998},{"$f":"Mercado!AR159","v":3295.7550000000001},{"$f":"Mercado!AS159","v":3088.3789999999999},{"$f":"Mercado!AT159","v":3166.3199999999997},{"$f":"Mercado!AU159","v":3147.9070000000002},{"$f":"Mercado!AV159","v":3260.6289999999999},{"$f":"Mercado!AW159","v":3295.0091566499996},{"$f":"Mercado!AX159","v":3165.3644799379999},{"$f":"Mercado!AY159","v":3204.1124941069997},{"$f":"Mercado!AZ159","v":2991.9303864469994},{"$f":"Mercado!BA159","v":2674.7328425280002},{"$f":"Mercado!BB159","v":0},{"$f":"Mercado!BC159","v":0},{"$f":"Mercado!BD159","v":0},{"$f":"Mercado!BE159","v":0},{"$f":"Mercado!BF159","v":0},{"$f":"Mercado!BG159","v":0},{"$f":"Mercado!BH159","v":0},{"$f":"Mercado!BI159","v":0}]
["EBO","1 Captive Market",0,0,"-",0,null,"1 Captive Market",{"$f":"Mercado!I160","v":157202.79300000003},{"$f":"Mercado!J160","v":162275.88500000004},{"$f":"Mercado!K160","v":157408.15099999998},{"$f":"Mercado!L160","v":158574.94000000003},{"$f":"Mercado!M160","v":170851.38800000001},{"$f":"Mercado!N160","v":170772.50900000002},{"$f":"Mercado!O160","v":164668.85699999999},{"$f":"Mercado!P160","v":166983.49800000002},{"$f":"Mercado!Q160","v":174780.217},{"$f":"Mercado!R160","v":174465.55399999997},{"$f":"Mercado!S160","v":169697.61},{"$f":"Mercado!T160","v":175653.09800000006},{"$f":"Mercado!U160","v":180853.72399999996},{"$f":"Mercado!V160","v":172231.35200000001},{"$f":"Mercado!W160","v":154824.99100000004},{"$f":"Mercado!X160","v":152579.25000000003},{"$f":"Mercado!Y160","v":153218.01499999998},{"$f":"Mercado!Z160","v":152703.43700000003},{"$f":"Mercado!AA160","v":149760.57999999996},{"$f":"Mercado!AB160","v":146308.74699999997},{"$f":"Mercado!AC160","v":149097.76500000001},{"$f":"Mercado!AD160","v":138566.25200000001},{"$f":"Mercado!AE160","v":123479.008},{"$f":"Mercado!AF160","v":138150.62800000003},{"$f":"Mercado!AG160","v":143355.76700000002},{"$f":"Mercado!AH160","v":138237.51199999999},{"$f":"Mercado!AI160","v":134171.47199999998},{"$f":"Mercado!AJ160","v":143832.97200000004},{"$f":"Mercado!AK160","v":140118.79799999998},{"$f":"Mercado!AL160","v":141391.99100000001},{"$f":"Mercado!AM160","v":130389.79},{"$f":"Mercado!AN160","v":140913.36600000001},{"$f":"Mercado!AO160","v":143853.55300000001},{"$f":"Mercado!AP160","v":132153.33499999999},{"$f":"Mercado!AQ160","v":127363.32800000001},{"$f":"Mercado!AR160","v":143668.90599999999},{"$f":"Mercado!AS160","v":138783.057},{"$f":"Mercado!AT160","v":139368.88600000003},{"$f":"Mercado!AU160","v":133034.228},{"$f":"Mercado!AV160","v":140778.68399999998},{"$f":"Mercado!AW160","v":142303.746654305},{"$f":"Mercado!AX160","v":138217.16673620499},{"$f":"Mercado!AY160","v":130694.98274330801},{"$f":"Mercado!AZ160","v":141728.91040322604},{"$f":"Mercado!BA160","v":144388.75588370499},{"$f":"Mercado!BB160","v":0},{"$f":"Mercado!BC160","v":0},{"$f":"Mercado!BD160","v":0},{"$f":"Mercado!BE160","v":0},{"$f":"Mercado!BF160","v":0},{"$f":"Mercado!BG160","v":0},{"$f":"Mercado!BH160","v":0},{"$f":"Mercado!BI160","v":0}]
["EBO","Residential Free",0,0,"-",0,null,"Residential Free",{"$f":"Mercado!I161","v":0},{"$f":"Mercado!J161","v":0},{"$f":"Mercado!K161","v":0},{"$f":"Mercado!L161","v":0},{"$f":"Mercado!M161","v":0},{"$f":"Mercado!N161","v":0},{"$f":"Mercado!O161","v":0},{"$f":"Mercado!P161","v":0},{"$f":"Mercado!Q161","v":0},{"$f":"Mercado!R161","v":0},{"$f":"Mercado!S161","v":0},{"$f":"Mercado!T161","v":0},{"$f":"Mercado!U161","v":0},{"$f":"Mercado!V161","v":0},{"$f":"Mercado!W161","v":0},{"$f":"Mercado!X161","v":0},{"$f":"Mercado!Y161","v":0},{"$f":"Mercado!Z161","v":0},{"$f":"Mercado!AA161","v":0},{"$f":"Mercado!AB161","v":0},{"$f":"Mercado!AC161","v":0},{"$f":"Mercado!AD161","v":0},{"$f":"Mercado!AE161","v":0},{"$f":"Mercado!AF161","v":0},{"$f":"Mercado!AG161","v":0},{"$f":"Mercado!AH161","v":0},{"$f":"Mercado!AI161","v":0},{"$f":"Mercado!AJ161","v":0},{"$f":"Mercado!AK161","v":0},{"$f":"Mercado!AL161","v":0},{"$f":"Mercado!AM161","v":0},{"$f":"Mercado!AN161","v":0},{"$f":"Mercado!AO161","v":0},{"$f":"Mercado!AP161","v":0},{"$f":"Mercado!AQ161","v":0},{"$f":"Mercado!AR161","v":0},{"$f":"Mercado!AS161","v":0},{"$f":"Mercado!AT161","v":0},{"$f":"Mercado!AU161","v":0},{"$f":"Mercado!AV161","v":0},{"$f":"Mercado!AW161","v":0},{"$f":"Mercado!AX161","v":0},{"$f":"Mercado!AY161","v":0},{"$f":"Mercado!AZ161","v":0},{"$f":"Mercado!BA161","v":0},{"$f":"Mercado!BB161","v":0},{"$f":"Mercado!BC161","v":0},{"$f":"Mercado!BD161","v":0},{"$f":"Mercado!BE161","v":0},{"$f":"Mercado!BF161","v":0},{"$f":"Mercado!BG161","v":0},{"$f":"Mercado!BH161","v":0},{"$f":"Mercado!BI161","v":0}]
["EBO","Commercial Free",0,0,"-",0,null,"Commercial Free",{"$f":"Mercado!I162","v":0},{"$f":"Mercado!J162","v":0},{"$f":"Mercado!K162","v":375.31799999999998},{"$f":"Mercado!L162","v":658.48199999999997},{"$f":"Mercado!M162","v":604.26700000000005},{"$f":"Mercado!N162","v":1071.100668},{"$f":"Mercado!O162","v":1113.730808},{"$f":"Mercado!P162","v":1245.7550719999999},{"$f":"Mercado!Q162","v":1319.41353},{"$f":"Mercado!R162","v":1233.4187200000001},{"$f":"Mercado!S162","v":1108.9097200000001},{"$f":"Mercado!T162","v":1287.6202899999998},{"$f":"Mercado!U162","v":1209.422082},{"$f":"Mercado!V162","v":1230.323136},{"$f":"Mercado!W162","v":1033.4352699999999},{"$f":"Mercado!X162","v":1218.21576},{"$f":"Mercado!Y162","v":1240.676590698225},{"$f":"Mercado!Z162","v":1651.347274},{"$f":"Mercado!AA162","v":3110.5718960000004},{"$f":"Mercado!AB162","v":3880.2354600000008},{"$f":"Mercado!AC162","v":3617.3390000000004},{"$f":"Mercado!AD162","v":3264.3528619999997},{"$f":"Mercado!AE162","v":3627.4991799999998},{"$f":"Mercado!AF162","v":4927.8958080000002},{"$f":"Mercado!AG162","v":4841.900208},{"$f":"Mercado!AH162","v":4632.8912339999997},{"$f":"Mercado!AI162","v":4546.6163040000001},{"$f":"Mercado!AJ162","v":5609.2898539999997},{"$f":"Mercado!AK162","v":7133.6116140000004},{"$f":"Mercado!AL162","v":6942.1988700000002},{"$f":"Mercado!AM162","v":6280.768736},{"$f":"Mercado!AN162","v":7278.4995800000006},{"$f":"Mercado!AO162","v":8254.0389749999995},{"$f":"Mercado!AP162","v":5510.1366820000003},{"$f":"Mercado!AQ162","v":6682.8322029999999},{"$f":"Mercado!AR162","v":8504.8515090000001},{"$f":"Mercado!AS162","v":9008.4126290000004},{"$f":"Mercado!AT162","v":8823.9042960000006},{"$f":"Mercado!AU162","v":9073.2662029999992},{"$f":"Mercado!AV162","v":10404.555222000003},{"$f":"Mercado!AW162","v":9344.4709950000015},{"$f":"Mercado!AX162","v":8942.3709999999992},{"$f":"Mercado!AY162","v":9142.2139999999999},{"$f":"Mercado!AZ162","v":10331.935273999999},{"$f":"Mercado!BA162","v":11731.397000000001},{"$f":"Mercado!BB162","v":0},{"$f":"Mercado!BC162","v":0},{"$f":"Mercado!BD162","v":0},{"$f":"Mercado!BE162","v":0},{"$f":"Mercado!BF162","v":0},{"$f":"Mercado!BG162","v":0},{"$f":"Mercado!BH162","v":0},{"$f":"Mercado!BI162","v":0}]
["EBO","Industrial Free",0,0,"-",0,null,"Industrial Free",{"$f":"Mercado!I163","v":0},{"$f":"Mercado!J163","v":0},{"$f":"Mercado!K163","v":0},{"$f":"Mercado!L163","v":0},{"$f":"Mercado!M163","v":0},{"$f":"Mercado!N163","v":0},{"$f":"Mercado!O163","v":0},{"$f":"Mercado!P163","v":0},{"$f":"Mercado!Q163","v":0},{"$f":"Mercado!R163","v":0},{"$f":"Mercado!S163","v":0},{"$f":"Mercado!T163","v":0},{"$f":"Mercado!U163","v":0},{"$f":"Mercado!V163","v":0},{"$f":"Mercado!W163","v":0},{"$f":"Mercado!X163","v":0},{"$f":"Mercado!Y163","v":0},{"$f":"Mercado!Z163","v":0},{"$f":"Mercado!AA163","v":0},{"$f":"Mercado!AB163","v":8947.2090000000007},{"$f":"Mercado!AC163","v":15944.545050000001},{"$f":"Mercado!AD163","v":18006.229880000003},{"$f":"Mercado!AE163","v":17968.068665000003},{"$f":"Mercado!AF163","v":17497.389470000002},{"$f":"Mercado!AG163","v":17889.521935000001},{"$f":"Mercado!AH163","v":14916.273085000001},{"$f":"Mercado!AI163","v":20536.951359999999},{"$f":"Mercado!AJ163","v":18769.667450000004},{"$f":"Mercado!AK163","v":19614.042144999999},{"$f":"Mercado!AL163","v":20472.201220000003},{"$f":"Mercado!AM163","v":21595.728284000004},{"$f":"Mercado!AN163","v":21733.673490000001},{"$f":"Mercado!AO163","v":21893.620483999999},{"$f":"Mercado!AP163","v":17239.822230999998},{"$f":"Mercado!AQ163","v":26512.517677},{"$f":"Mercado!AR163","v":28460.224802999997},{"$f":"Mercado!AS163","v":27240.725413999997},{"$f":"Mercado!AT163","v":27391.380379999999},{"$f":"Mercado!AU163","v":30301.420123000004},{"$f":"Mercado!AV163","v":29531.419465999999},{"$f":"Mercado!AW163","v":28549.819517000004},{"$f":"Mercado!AX163","v":28580.885999999999},{"$f":"Mercado!AY163","v":29796.399999999998},{"$f":"Mercado!AZ163","v":28414.538},{"$f":"Mercado!BA163","v":25554.718999999997},{"$f":"Mercado!BB163","v":0},{"$f":"Mercado!BC163","v":0},{"$f":"Mercado!BD163","v":0},{"$f":"Mercado!BE163","v":0},{"$f":"Mercado!BF163","v":0},{"$f":"Mercado!BG163","v":0},{"$f":"Mercado!BH163","v":0},{"$f":"Mercado!BI163","v":0}]
["EBO","Rural Free",0,0,"-",0,null,"Rural Free",{"$f":"Mercado!I164","v":0},{"$f":"Mercado!J164","v":0},{"$f":"Mercado!K164","v":0},{"$f":"Mercado!L164","v":0},{"$f":"Mercado!M164","v":0},{"$f":"Mercado!N164","v":0},{"$f":"Mercado!O164","v":0},{"$f":"Mercado!P164","v":0},{"$f":"Mercado!Q164","v":0},{"$f":"Mercado!R164","v":0},{"$f":"Mercado!S164","v":0},{"$f":"Mercado!T164","v":0},{"$f":"Mercado!U164","v":0},{"$f":"Mercado!V164","v":0},{"$f":"Mercado!W164","v":0},{"$f":"Mercado!X164","v":0},{"$f":"Mercado!Y164","v":0},{"$f":"Mercado!Z164","v":0},{"$f":"Mercado!AA164","v":0},{"$f":"Mercado!AB164","v":0},{"$f":"Mercado!AC164","v":0},{"$f":"Mercado!AD164","v":0},{"$f":"Mercado!AE164","v":0},{"$f":"Mercado!AF164","v":0},{"$f":"Mercado!AG164","v":0},{"$f":"Mercado!AH164","v":0},{"$f":"Mercado!AI164","v":0},{"$f":"Mercado!AJ164","v":0},{"$f":"Mercado!AK164","v":0},{"$f":"Mercado!AL164","v":0},{"$f":"Mercado!AM164","v":0},{"$f":"Mercado!AN164","v":0},{"$f":"Mercado!AO164","v":0},{"$f":"Mercado!AP164","v":0},{"$f":"Mercado!AQ164","v":0},{"$f":"Mercado!AR164","v":0},{"$f":"Mercado!AS164","v":0},{"$f":"Mercado!AT164","v":0},{"$f":"Mercado!AU164","v":0},{"$f":"Mercado!AV164","v":0},{"$f":"Mercado!AW164","v":0},{"$f":"Mercado!AX164","v":0},{"$f":"Mercado!AY164","v":0},{"$f":"Mercado!AZ164","v":0},{"$f":"Mercado!BA164","v":0},{"$f":"Mercado!BB164","v":0},{"$f":"Mercado!BC164","v":0},{"$f":"Mercado!BD164","v":0},{"$f":"Mercado!BE164","v":0},{"$f":"Mercado!BF164","v":0},{"$f":"Mercado!BG164","v":0},{"$f":"Mercado!BH164","v":0},{"$f":"Mercado!BI164","v":0}]
["EBO","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I165","v":0},{"$f":"Mercado!J165","v":0},{"$f":"Mercado!K165","v":0},{"$f":"Mercado!L165","v":0},{"$f":"Mercado!M165","v":0},{"$f":"Mercado!N165","v":0},{"$f":"Mercado!O165","v":0},{"$f":"Mercado!P165","v":0},{"$f":"Mercado!Q165","v":0},{"$f":"Mercado!R165","v":0},{"$f":"Mercado!S165","v":0},{"$f":"Mercado!T165","v":0},{"$f":"Mercado!U165","v":0},{"$f":"Mercado!V165","v":0},{"$f":"Mercado!W165","v":0},{"$f":"Mercado!X165","v":0},{"$f":"Mercado!Y165","v":0},{"$f":"Mercado!Z165","v":0},{"$f":"Mercado!AA165","v":0},{"$f":"Mercado!AB165","v":0},{"$f":"Mercado!AC165","v":0},{"$f":"Mercado!AD165","v":0},{"$f":"Mercado!AE165","v":0},{"$f":"Mercado!AF165","v":0},{"$f":"Mercado!AG165","v":0},{"$f":"Mercado!AH165","v":0},{"$f":"Mercado!AI165","v":0},{"$f":"Mercado!AJ165","v":0},{"$f":"Mercado!AK165","v":0},{"$f":"Mercado!AL165","v":0},{"$f":"Mercado!AM165","v":0},{"$f":"Mercado!AN165","v":0},{"$f":"Mercado!AO165","v":0},{"$f":"Mercado!AP165","v":0},{"$f":"Mercado!AQ165","v":0},{"$f":"Mercado!AR165","v":0},{"$f":"Mercado!AS165","v":0},{"$f":"Mercado!AT165","v":0},{"$f":"Mercado!AU165","v":0},{"$f":"Mercado!AV165","v":0},{"$f":"Mercado!AW165","v":0},{"$f":"Mercado!AX165","v":0},{"$f":"Mercado!AY165","v":0},{"$f":"Mercado!AZ165","v":0},{"$f":"Mercado!BA165","v":0},{"$f":"Mercado!BB165","v":0},{"$f":"Mercado!BC165","v":0},{"$f":"Mercado!BD165","v":0},{"$f":"Mercado!BE165","v":0},{"$f":"Mercado!BF165","v":0},{"$f":"Mercado!BG165","v":0},{"$f":"Mercado!BH165","v":0},{"$f":"Mercado!BI165","v":0}]
["EBO","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"Mercado!I166","v":0},{"$f":"Mercado!J166","v":0},{"$f":"Mercado!K166","v":0},{"$f":"Mercado!L166","v":0},{"$f":"Mercado!M166","v":0},{"$f":"Mercado!N166","v":0},{"$f":"Mercado!O166","v":0},{"$f":"Mercado!P166","v":0},{"$f":"Mercado!Q166","v":0},{"$f":"Mercado!R166","v":0},{"$f":"Mercado!S166","v":0},{"$f":"Mercado!T166","v":0},{"$f":"Mercado!U166","v":0},{"$f":"Mercado!V166","v":0},{"$f":"Mercado!W166","v":0},{"$f":"Mercado!X166","v":0},{"$f":"Mercado!Y166","v":0},{"$f":"Mercado!Z166","v":0},{"$f":"Mercado!AA166","v":0},{"$f":"Mercado!AB166","v":0},{"$f":"Mercado!AC166","v":0},{"$f":"Mercado!AD166","v":0},{"$f":"Mercado!AE166","v":0},{"$f":"Mercado!AF166","v":0},{"$f":"Mercado!AG166","v":0},{"$f":"Mercado!AH166","v":0},{"$f":"Mercado!AI166","v":0},{"$f":"Mercado!AJ166","v":0},{"$f":"Mercado!AK166","v":0},{"$f":"Mercado!AL166","v":0},{"$f":"Mercado!AM166","v":0},{"$f":"Mercado!AN166","v":0},{"$f":"Mercado!AO166","v":0},{"$f":"Mercado!AP166","v":0},{"$f":"Mercado!AQ166","v":0},{"$f":"Mercado!AR166","v":0},{"$f":"Mercado!AS166","v":0},{"$f":"Mercado!AT166","v":0},{"$f":"Mercado!AU166","v":0},{"$f":"Mercado!AV166","v":0},{"$f":"Mercado!AW166","v":0},{"$f":"Mercado!AX166","v":0},{"$f":"Mercado!AY166","v":0},{"$f":"Mercado!AZ166","v":0},{"$f":"Mercado!BA166","v":0},{"$f":"Mercado!BB166","v":0},{"$f":"Mercado!BC166","v":0},{"$f":"Mercado!BD166","v":0},{"$f":"Mercado!BE166","v":0},{"$f":"Mercado!BF166","v":0},{"$f":"Mercado!BG166","v":0},{"$f":"Mercado!BH166","v":0},{"$f":"Mercado!BI166","v":0}]
["EBO","Own Free",0,0,"-",0,null,"Own Free",{"$f":"Mercado!I167","v":0},{"$f":"Mercado!J167","v":0},{"$f":"Mercado!K167","v":0},{"$f":"Mercado!L167","v":0},{"$f":"Mercado!M167","v":0},{"$f":"Mercado!N167","v":0},{"$f":"Mercado!O167","v":0},{"$f":"Mercado!P167","v":0},{"$f":"Mercado!Q167","v":0},{"$f":"Mercado!R167","v":0},{"$f":"Mercado!S167","v":0},{"$f":"Mercado!T167","v":0},{"$f":"Mercado!U167","v":0},{"$f":"Mercado!V167","v":0},{"$f":"Mercado!W167","v":0},{"$f":"Mercado!X167","v":0},{"$f":"Mercado!Y167","v":0},{"$f":"Mercado!Z167","v":0},{"$f":"Mercado!AA167","v":0},{"$f":"Mercado!AB167","v":0},{"$f":"Mercado!AC167","v":0},{"$f":"Mercado!AD167","v":0},{"$f":"Mercado!AE167","v":0},{"$f":"Mercado!AF167","v":0},{"$f":"Mercado!AG167","v":0},{"$f":"Mercado!AH167","v":0},{"$f":"Mercado!AI167","v":0},{"$f":"Mercado!AJ167","v":0},{"$f":"Mercado!AK167","v":0},{"$f":"Mercado!AL167","v":0},{"$f":"Mercado!AM167","v":0},{"$f":"Mercado!AN167","v":0},{"$f":"Mercado!AO167","v":0},{"$f":"Mercado!AP167","v":0},{"$f":"Mercado!AQ167","v":0},{"$f":"Mercado!AR167","v":0},{"$f":"Mercado!AS167","v":0},{"$f":"Mercado!AT167","v":0},{"$f":"Mercado!AU167","v":0},{"$f":"Mercado!AV167","v":0},{"$f":"Mercado!AW167","v":0},{"$f":"Mercado!AX167","v":0},{"$f":"Mercado!AY167","v":0},{"$f":"Mercado!AZ167","v":0},{"$f":"Mercado!BA167","v":0},{"$f":"Mercado!BB167","v":0},{"$f":"Mercado!BC167","v":0},{"$f":"Mercado!BD167","v":0},{"$f":"Mercado!BE167","v":0},{"$f":"Mercado!BF167","v":0},{"$f":"Mercado!BG167","v":0},{"$f":"Mercado!BH167","v":0},{"$f":"Mercado!BI167","v":0}]
["EBO","Public Service Free",0,0,"-",0,null,"Public Service Free",{"$f":"Mercado!I168","v":0},{"$f":"Mercado!J168","v":0},{"$f":"Mercado!K168","v":0},{"$f":"Mercado!L168","v":0},{"$f":"Mercado!M168","v":0},{"$f":"Mercado!N168","v":0},{"$f":"Mercado!O168","v":0},{"$f":"Mercado!P168","v":0},{"$f":"Mercado!Q168","v":0},{"$f":"Mercado!R168","v":0},{"$f":"Mercado!S168","v":0},{"$f":"Mercado!T168","v":0},{"$f":"Mercado!U168","v":0},{"$f":"Mercado!V168","v":0},{"$f":"Mercado!W168","v":0},{"$f":"Mercado!X168","v":0},{"$f":"Mercado!Y168","v":0},{"$f":"Mercado!Z168","v":0},{"$f":"Mercado!AA168","v":0},{"$f":"Mercado!AB168","v":0},{"$f":"Mercado!AC168","v":0},{"$f":"Mercado!AD168","v":0},{"$f":"Mercado!AE168","v":0},{"$f":"Mercado!AF168","v":0},{"$f":"Mercado!AG168","v":0},{"$f":"Mercado!AH168","v":0},{"$f":"Mercado!AI168","v":0},{"$f":"Mercado!AJ168","v":0},{"$f":"Mercado!AK168","v":0},{"$f":"Mercado!AL168","v":0},{"$f":"Mercado!AM168","v":0},{"$f":"Mercado!AN168","v":0},{"$f":"Mercado!AO168","v":0},{"$f":"Mercado!AP168","v":0},{"$f":"Mercado!AQ168","v":0},{"$f":"Mercado!AR168","v":0},{"$f":"Mercado!AS168","v":0},{"$f":"Mercado!AT168","v":0},{"$f":"Mercado!AU168","v":0},{"$f":"Mercado!AV168","v":0},{"$f":"Mercado!AW168","v":0},{"$f":"Mercado!AX168","v":0},{"$f":"Mercado!AY168","v":0},{"$f":"Mercado!AZ168","v":754.84199999999998},{"$f":"Mercado!BA168","v":793.91799999999989},{"$f":"Mercado!BB168","v":0},{"$f":"Mercado!BC168","v":0},{"$f":"Mercado!BD168","v":0},{"$f":"Mercado!BE168","v":0},{"$f":"Mercado!BF168","v":0},{"$f":"Mercado!BG168","v":0},{"$f":"Mercado!BH168","v":0},{"$f":"Mercado!BI168","v":0}]
["EBO","2 Free Market (TUSD)",0,0,"-",0,null,"2 Free Market (TUSD)",{"$f":"Mercado!I169","v":0},{"$f":"Mercado!J169","v":0},{"$f":"Mercado!K169","v":375.31799999999998},{"$f":"Mercado!L169","v":658.48199999999997},{"$f":"Mercado!M169","v":604.26700000000005},{"$f":"Mercado!N169","v":1071.100668},{"$f":"Mercado!O169","v":1113.730808},{"$f":"Mercado!P169","v":1245.7550719999999},{"$f":"Mercado!Q169","v":1319.41353},{"$f":"Mercado!R169","v":1233.4187200000001},{"$f":"Mercado!S169","v":1108.9097200000001},{"$f":"Mercado!T169","v":1287.6202899999998},{"$f":"Mercado!U169","v":1209.422082},{"$f":"Mercado!V169","v":1230.323136},{"$f":"Mercado!W169","v":1033.4352699999999},{"$f":"Mercado!X169","v":1218.21576},{"$f":"Mercado!Y169","v":1240.676590698225},{"$f":"Mercado!Z169","v":1651.347274},{"$f":"Mercado!AA169","v":3110.5718960000004},{"$f":"Mercado!AB169","v":12827.444460000002},{"$f":"Mercado!AC169","v":19561.884050000001},{"$f":"Mercado!AD169","v":21270.582742000002},{"$f":"Mercado!AE169","v":21595.567845000001},{"$f":"Mercado!AF169","v":22425.285278000003},{"$f":"Mercado!AG169","v":22731.422143},{"$f":"Mercado!AH169","v":19549.164319},{"$f":"Mercado!AI169","v":25083.567663999998},{"$f":"Mercado!AJ169","v":24378.957304000003},{"$f":"Mercado!AK169","v":26747.653759000001},{"$f":"Mercado!AL169","v":27414.400090000003},{"$f":"Mercado!AM169","v":27876.497020000003},{"$f":"Mercado!AN169","v":29012.173070000001},{"$f":"Mercado!AO169","v":30147.659458999999},{"$f":"Mercado!AP169","v":22749.958912999999},{"$f":"Mercado!AQ169","v":33195.349880000002},{"$f":"Mercado!AR169","v":36965.076311999997},{"$f":"Mercado!AS169","v":36249.138042999999},{"$f":"Mercado!AT169","v":36215.284675999996},{"$f":"Mercado!AU169","v":39374.686326000003},{"$f":"Mercado!AV169","v":39935.974688000002},{"$f":"Mercado!AW169","v":37894.290512000007},{"$f":"Mercado!AX169","v":37523.256999999998},{"$f":"Mercado!AY169","v":38938.614000000001},{"$f":"Mercado!AZ169","v":39501.315274},{"$f":"Mercado!BA169","v":38080.033999999992},{"$f":"Mercado!BB169","v":0},{"$f":"Mercado!BC169","v":0},{"$f":"Mercado!BD169","v":0},{"$f":"Mercado!BE169","v":0},{"$f":"Mercado!BF169","v":0},{"$f":"Mercado!BG169","v":0},{"$f":"Mercado!BH169","v":0},{"$f":"Mercado!BI169","v":0}]
["EBO","Residential Total",0,0,"-",0,null,"Residential Total",{"$f":"Mercado!I170","v":49289.434000000001},{"$f":"Mercado!J170","v":51812.262000000002},{"$f":"Mercado!K170","v":49501.605000000003},{"$f":"Mercado!L170","v":50688.751999999993},{"$f":"Mercado!M170","v":55988.969000000005},{"$f":"Mercado!N170","v":56030.944000000003},{"$f":"Mercado!O170","v":53568.438000000002},{"$f":"Mercado!P170","v":54783.887000000002},{"$f":"Mercado!Q170","v":58511.837},{"$f":"Mercado!R170","v":58697.781999999992},{"$f":"Mercado!S170","v":55813.275000000001},{"$f":"Mercado!T170","v":57973.474000000002},{"$f":"Mercado!U170","v":60711.395000000004},{"$f":"Mercado!V170","v":59030.212999999996},{"$f":"Mercado!W170","v":54859.889000000003},{"$f":"Mercado!X170","v":56093.235000000001},{"$f":"Mercado!Y170","v":58872.127000000008},{"$f":"Mercado!Z170","v":59094.162999999993},{"$f":"Mercado!AA170","v":57844.877999999997},{"$f":"Mercado!AB170","v":59895.741999999998},{"$f":"Mercado!AC170","v":61240.061000000002},{"$f":"Mercado!AD170","v":61901.918999999994},{"$f":"Mercado!AE170","v":57106.271000000008},{"$f":"Mercado!AF170","v":60121.491999999998},{"$f":"Mercado!AG170","v":62504.320999999996},{"$f":"Mercado!AH170","v":61915.286999999997},{"$f":"Mercado!AI170","v":57715.342999999993},{"$f":"Mercado!AJ170","v":62545.726999999999},{"$f":"Mercado!AK170","v":64701.304999999993},{"$f":"Mercado!AL170","v":65619.671000000002},{"$f":"Mercado!AM170","v":59855.375},{"$f":"Mercado!AN170","v":64228.639999999999},{"$f":"Mercado!AO170","v":69755.222999999998},{"$f":"Mercado!AP170","v":71016.623999999996},{"$f":"Mercado!AQ170","v":64151.635000000009},{"$f":"Mercado!AR170","v":71708.641000000003},{"$f":"Mercado!AS170","v":72293.804000000004},{"$f":"Mercado!AT170","v":72424.127000000008},{"$f":"Mercado!AU170","v":67746.183999999994},{"$f":"Mercado!AV170","v":71935.006999999998},{"$f":"Mercado!AW170","v":76108.036575000006},{"$f":"Mercado!AX170","v":73294.415999999997},{"$f":"Mercado!AY170","v":68671.902999999991},{"$f":"Mercado!AZ170","v":75804.324000000008},{"$f":"Mercado!BA170","v":79125.068623592},{"$f":"Mercado!BB170","v":0},{"$f":"Mercado!BC170","v":0},{"$f":"Mercado!BD170","v":0},{"$f":"Mercado!BE170","v":0},{"$f":"Mercado!BF170","v":0},{"$f":"Mercado!BG170","v":0},{"$f":"Mercado!BH170","v":0},{"$f":"Mercado!BI170","v":0}]
["EBO","Commercial Total",0,0,"-",0,null,"Commercial Total",{"$f":"Mercado!I171","v":32961.116999999998},{"$f":"Mercado!J171","v":34349.21},{"$f":"Mercado!K171","v":31356.814999999999},{"$f":"Mercado!L171","v":33836.975000000006},{"$f":"Mercado!M171","v":37832.034999999996},{"$f":"Mercado!N171","v":37315.593668000001},{"$f":"Mercado!O171","v":34312.653807999995},{"$f":"Mercado!P171","v":36773.387071999998},{"$f":"Mercado!Q171","v":40180.11853},{"$f":"Mercado!R171","v":39345.925719999999},{"$f":"Mercado!S171","v":36167.767720000003},{"$f":"Mercado!T171","v":39180.457289999998},{"$f":"Mercado!U171","v":42488.114082},{"$f":"Mercado!V171","v":41159.734135999999},{"$f":"Mercado!W171","v":36890.926270000004},{"$f":"Mercado!X171","v":39499.89776},{"$f":"Mercado!Y171","v":39655.506590698227},{"$f":"Mercado!Z171","v":38855.583274000004},{"$f":"Mercado!AA171","v":37533.838896000001},{"$f":"Mercado!AB171","v":40625.940460000005},{"$f":"Mercado!AC171","v":40671.415999999997},{"$f":"Mercado!AD171","v":39668.720862000002},{"$f":"Mercado!AE171","v":35357.409180000002},{"$f":"Mercado!AF171","v":40027.630808000002},{"$f":"Mercado!AG171","v":40212.052208000001},{"$f":"Mercado!AH171","v":39778.995234000009},{"$f":"Mercado!AI171","v":37351.504304000009},{"$f":"Mercado!AJ171","v":41782.697853999998},{"$f":"Mercado!AK171","v":41255.347614000006},{"$f":"Mercado!AL171","v":42096.584869999999},{"$f":"Mercado!AM171","v":36950.420736},{"$f":"Mercado!AN171","v":42045.230580000003},{"$f":"Mercado!AO171","v":43145.826975000004},{"$f":"Mercado!AP171","v":32296.100682},{"$f":"Mercado!AQ171","v":33039.195203000003},{"$f":"Mercado!AR171","v":40380.099509},{"$f":"Mercado!AS171","v":39009.870628999997},{"$f":"Mercado!AT171","v":38261.054296000002},{"$f":"Mercado!AU171","v":37290.618202999998},{"$f":"Mercado!AV171","v":41593.921222000004},{"$f":"Mercado!AW171","v":40181.702969427999},{"$f":"Mercado!AX171","v":39295.341962794999},{"$f":"Mercado!AY171","v":36821.940943321999},{"$f":"Mercado!AZ171","v":40602.891812242},{"$f":"Mercado!BA171","v":42092.166025386003},{"$f":"Mercado!BB171","v":0},{"$f":"Mercado!BC171","v":0},{"$f":"Mercado!BD171","v":0},{"$f":"Mercado!BE171","v":0},{"$f":"Mercado!BF171","v":0},{"$f":"Mercado!BG171","v":0},{"$f":"Mercado!BH171","v":0},{"$f":"Mercado!BI171","v":0}]
["EBO","Industrial Total",0,0,"-",0,null,"Industrial Total",{"$f":"Mercado!I172","v":53650.490999999995},{"$f":"Mercado!J172","v":53642.381000000008},{"$f":"Mercado!K172","v":55532.192999999999},{"$f":"Mercado!L172","v":51955.792999999991},{"$f":"Mercado!M172","v":53103.326000000001},{"$f":"Mercado!N172","v":54252.584999999992},{"$f":"Mercado!O172","v":54809.944999999992},{"$f":"Mercado!P172","v":52627.691999999995},{"$f":"Mercado!Q172","v":52503.584999999999},{"$f":"Mercado!R172","v":53225.014999999999},{"$f":"Mercado!S172","v":55848.673000000003},{"$f":"Mercado!T172","v":55037.188000000002},{"$f":"Mercado!U172","v":53833.903999999995},{"$f":"Mercado!V172","v":48971.652000000002},{"$f":"Mercado!W172","v":41946.074000000001},{"$f":"Mercado!X172","v":34923.880000000005},{"$f":"Mercado!Y172","v":32983.321000000004},{"$f":"Mercado!Z172","v":32853.806000000004},{"$f":"Mercado!AA172","v":33983.696000000004},{"$f":"Mercado!AB172","v":31584.758000000002},{"$f":"Mercado!AC172","v":31502.485049999999},{"$f":"Mercado!AD172","v":33759.980880000003},{"$f":"Mercado!AE172","v":34890.109664999996},{"$f":"Mercado!AF172","v":34082.458469999998},{"$f":"Mercado!AG172","v":34868.642934999996},{"$f":"Mercado!AH172","v":31179.834085000002},{"$f":"Mercado!AI172","v":38756.937359999996},{"$f":"Mercado!AJ172","v":36598.79045},{"$f":"Mercado!AK172","v":34708.280144999997},{"$f":"Mercado!AL172","v":34096.650220000003},{"$f":"Mercado!AM172","v":36853.888284000001},{"$f":"Mercado!AN172","v":36779.732489999995},{"$f":"Mercado!AO172","v":34453.184483999998},{"$f":"Mercado!AP172","v":27800.325230999999},{"$f":"Mercado!AQ172","v":40274.571677},{"$f":"Mercado!AR172","v":42515.514802999998},{"$f":"Mercado!AS172","v":38098.935413999992},{"$f":"Mercado!AT172","v":39259.703379999999},{"$f":"Mercado!AU172","v":42994.353123000008},{"$f":"Mercado!AV172","v":41390.590466000001},{"$f":"Mercado!AW172","v":39516.204297780001},{"$f":"Mercado!AX172","v":39835.518442212997},{"$f":"Mercado!AY172","v":41875.955437762997},{"$f":"Mercado!AZ172","v":40040.027308365999},{"$f":"Mercado!BA172","v":36678.022182096},{"$f":"Mercado!BB172","v":0},{"$f":"Mercado!BC172","v":0},{"$f":"Mercado!BD172","v":0},{"$f":"Mercado!BE172","v":0},{"$f":"Mercado!BF172","v":0},{"$f":"Mercado!BG172","v":0},{"$f":"Mercado!BH172","v":0},{"$f":"Mercado!BI172","v":0}]
["EBO","Rural Total",0,0,"-",0,null,"Rural Total",{"$f":"Mercado!I173","v":5568.2249999999995},{"$f":"Mercado!J173","v":5981.0349999999999},{"$f":"Mercado!K173","v":5311.3559999999998},{"$f":"Mercado!L173","v":6060.6920000000009},{"$f":"Mercado!M173","v":6694.829999999999},{"$f":"Mercado!N173","v":5984.3360000000002},{"$f":"Mercado!O173","v":5498.9589999999998},{"$f":"Mercado!P173","v":6198.518},{"$f":"Mercado!Q173","v":6615.4009999999998},{"$f":"Mercado!R173","v":6114.8449999999993},{"$f":"Mercado!S173","v":5525.2809999999999},{"$f":"Mercado!T173","v":6391.8899999999994},{"$f":"Mercado!U173","v":6624.59},{"$f":"Mercado!V173","v":6154.2289999999994},{"$f":"Mercado!W173","v":5575.8009999999995},{"$f":"Mercado!X173","v":5939.0650000000005},{"$f":"Mercado!Y173","v":5766.0560000000005},{"$f":"Mercado!Z173","v":5794.5249999999996},{"$f":"Mercado!AA173","v":6199.4380000000001},{"$f":"Mercado!AB173","v":6032.28},{"$f":"Mercado!AC173","v":6048.8250000000007},{"$f":"Mercado!AD173","v":5939.7280000000001},{"$f":"Mercado!AE173","v":5675.2569999999996},{"$f":"Mercado!AF173","v":6128.02},{"$f":"Mercado!AG173","v":6121.4809999999998},{"$f":"Mercado!AH173","v":5711.4049999999997},{"$f":"Mercado!AI173","v":5646.1130000000003},{"$f":"Mercado!AJ173","v":6317.2290000000003},{"$f":"Mercado!AK173","v":6198.5119999999997},{"$f":"Mercado!AL173","v":6039.8710000000001},{"$f":"Mercado!AM173","v":5363.9879999999994},{"$f":"Mercado!AN173","v":6318.6210000000001},{"$f":"Mercado!AO173","v":6530.3679999999995},{"$f":"Mercado!AP173","v":5991.3819999999996},{"$f":"Mercado!AQ173","v":5646.93},{"$f":"Mercado!AR173","v":6821.3},{"$f":"Mercado!AS173","v":6598.4700000000012},{"$f":"Mercado!AT173","v":6022.8259999999991},{"$f":"Mercado!AU173","v":6066.777},{"$f":"Mercado!AV173","v":6444.3990000000013},{"$f":"Mercado!AW173","v":5249.8991557999998},{"$f":"Mercado!AX173","v":3997.3126296},{"$f":"Mercado!AY173","v":3716.8437513379999},{"$f":"Mercado!AZ173","v":4563.5844699999998},{"$f":"Mercado!BA173","v":4756.3143420030001},{"$f":"Mercado!BB173","v":0},{"$f":"Mercado!BC173","v":0},{"$f":"Mercado!BD173","v":0},{"$f":"Mercado!BE173","v":0},{"$f":"Mercado!BF173","v":0},{"$f":"Mercado!BG173","v":0},{"$f":"Mercado!BH173","v":0},{"$f":"Mercado!BI173","v":0}]
["EBO","Public Lighting Total",0,0,"-",0,null,"Public Lighting Total",{"$f":"Mercado!I174","v":5688.7569999999996},{"$f":"Mercado!J174","v":5773.5749999999998},{"$f":"Mercado!K174","v":6278.9290000000001},{"$f":"Mercado!L174","v":6244.7540000000008},{"$f":"Mercado!M174","v":6803.8310000000001},{"$f":"Mercado!N174","v":6911.9719999999998},{"$f":"Mercado!O174","v":7040.0599999999995},{"$f":"Mercado!P174","v":6880.0440000000008},{"$f":"Mercado!Q174","v":6986.9539999999997},{"$f":"Mercado!R174","v":6929.1419999999998},{"$f":"Mercado!S174","v":7071.0319999999992},{"$f":"Mercado!T174","v":7031.866},{"$f":"Mercado!U174","v":7008.2099999999991},{"$f":"Mercado!V174","v":7123.2469999999994},{"$f":"Mercado!W174","v":7231.143},{"$f":"Mercado!X174","v":7417.5970000000007},{"$f":"Mercado!Y174","v":7321.1309999999994},{"$f":"Mercado!Z174","v":7370.8230000000003},{"$f":"Mercado!AA174","v":7626.9210000000003},{"$f":"Mercado!AB174","v":11091.759999999998},{"$f":"Mercado!AC174","v":19203.627},{"$f":"Mercado!AD174","v":8500.009},{"$f":"Mercado!AE174","v":2553.4379999999996},{"$f":"Mercado!AF174","v":8983.1260000000002},{"$f":"Mercado!AG174","v":11342.972},{"$f":"Mercado!AH174","v":8119.1310000000003},{"$f":"Mercado!AI174","v":9105.4210000000003},{"$f":"Mercado!AJ174","v":9040.5930000000008},{"$f":"Mercado!AK174","v":8763.3060000000005},{"$f":"Mercado!AL174","v":8844.9449999999997},{"$f":"Mercado!AM174","v":8864.19},{"$f":"Mercado!AN174","v":8688.1319999999996},{"$f":"Mercado!AO174","v":8567.7249999999985},{"$f":"Mercado!AP174","v":8551.0460000000003},{"$f":"Mercado!AQ174","v":8647.3169999999991},{"$f":"Mercado!AR174","v":8625.7170000000006},{"$f":"Mercado!AS174","v":9018.5209999999988},{"$f":"Mercado!AT174","v":9522.3179999999993},{"$f":"Mercado!AU174","v":8746.0240000000013},{"$f":"Mercado!AV174","v":8366.8279999999995},{"$f":"Mercado!AW174","v":8103.4889999999996},{"$f":"Mercado!AX174","v":8214.0660000000007},{"$f":"Mercado!AY174","v":8317.6589999999997},{"$f":"Mercado!AZ174","v":8199.598},{"$f":"Mercado!BA174","v":8011.95075},{"$f":"Mercado!BB174","v":0},{"$f":"Mercado!BC174","v":0},{"$f":"Mercado!BD174","v":0},{"$f":"Mercado!BE174","v":0},{"$f":"Mercado!BF174","v":0},{"$f":"Mercado!BG174","v":0},{"$f":"Mercado!BH174","v":0},{"$f":"Mercado!BI174","v":0}]
["EBO","Public Power Total",0,0,"-",0,null,"Public Power Total",{"$f":"Mercado!I175","v":7126.0450000000001},{"$f":"Mercado!J175","v":7797.360999999999},{"$f":"Mercado!K175","v":7020.375},{"$f":"Mercado!L175","v":7686.8329999999996},{"$f":"Mercado!M175","v":8064.0479999999989},{"$f":"Mercado!N175","v":8381.8919999999998},{"$f":"Mercado!O175","v":7743.1929999999993},{"$f":"Mercado!P175","v":8220.1139999999996},{"$f":"Mercado!Q175","v":8389.2589999999982},{"$f":"Mercado!R175","v":8603.3379999999997},{"$f":"Mercado!S175","v":7704.5470000000005},{"$f":"Mercado!T175","v":8665.2839999999997},{"$f":"Mercado!U175","v":8751.3220000000001},{"$f":"Mercado!V175","v":8665.99},{"$f":"Mercado!W175","v":7300.098},{"$f":"Mercado!X175","v":8031.7519999999995},{"$f":"Mercado!Y175","v":7946.2729999999992},{"$f":"Mercado!Z175","v":8444.9589999999989},{"$f":"Mercado!AA175","v":7981.5529999999999},{"$f":"Mercado!AB175","v":8316.3160000000007},{"$f":"Mercado!AC175","v":8325.5339999999997},{"$f":"Mercado!AD175","v":8341.8490000000002},{"$f":"Mercado!AE175","v":7377.598},{"$f":"Mercado!AF175","v":8371.3960000000006},{"$f":"Mercado!AG175","v":8160.6350000000002},{"$f":"Mercado!AH175","v":8294.0570000000007},{"$f":"Mercado!AI175","v":7872.1739999999991},{"$f":"Mercado!AJ175","v":8887.1869999999999},{"$f":"Mercado!AK175","v":8344.0949999999993},{"$f":"Mercado!AL175","v":9036.6839999999993},{"$f":"Mercado!AM175","v":7488.893},{"$f":"Mercado!AN175","v":8689.349000000002},{"$f":"Mercado!AO175","v":8375.7090000000007},{"$f":"Mercado!AP175","v":6164.2659999999996},{"$f":"Mercado!AQ175","v":5724.0190000000002},{"$f":"Mercado!AR175","v":7217.8680000000004},{"$f":"Mercado!AS175","v":6873.1610000000001},{"$f":"Mercado!AT175","v":6862.2089999999998},{"$f":"Mercado!AU175","v":6361.3320000000003},{"$f":"Mercado!AV175","v":7662.5759999999991},{"$f":"Mercado!AW175","v":7663.8384816469998},{"$f":"Mercado!AX175","v":7829.0310379090006},{"$f":"Mercado!AY175","v":6921.1990967780002},{"$f":"Mercado!AZ175","v":8158.2649676710007},{"$f":"Mercado!BA175","v":8223.3995568499995},{"$f":"Mercado!BB175","v":0},{"$f":"Mercado!BC175","v":0},{"$f":"Mercado!BD175","v":0},{"$f":"Mercado!BE175","v":0},{"$f":"Mercado!BF175","v":0},{"$f":"Mercado!BG175","v":0},{"$f":"Mercado!BH175","v":0},{"$f":"Mercado!BI175","v":0}]
["EBO","Own Total",0,0,"-",0,null,"Own Total",{"$f":"Mercado!I176","v":72.951999999999998},{"$f":"Mercado!J176","v":63.771000000000001},{"$f":"Mercado!K176","v":57.231999999999999},{"$f":"Mercado!L176","v":63.143000000000001},{"$f":"Mercado!M176","v":75.063999999999993},{"$f":"Mercado!N176","v":69.655000000000001},{"$f":"Mercado!O176","v":60.978000000000002},{"$f":"Mercado!P176","v":63.857999999999997},{"$f":"Mercado!Q176","v":72.938000000000002},{"$f":"Mercado!R176","v":66.413999999999987},{"$f":"Mercado!S176","v":62.528000000000006},{"$f":"Mercado!T176","v":65.474999999999994},{"$f":"Mercado!U176","v":90.563999999999993},{"$f":"Mercado!V176","v":65.408999999999992},{"$f":"Mercado!W176","v":57.150999999999996},{"$f":"Mercado!X176","v":69.438999999999993},{"$f":"Mercado!Y176","v":65.147999999999996},{"$f":"Mercado!Z176","v":65.328000000000003},{"$f":"Mercado!AA176","v":65.36699999999999},{"$f":"Mercado!AB176","v":69.576999999999998},{"$f":"Mercado!AC176","v":68.775000000000006},{"$f":"Mercado!AD176","v":65.216999999999999},{"$f":"Mercado!AE176","v":59.712999999999994},{"$f":"Mercado!AF176","v":66.908000000000001},{"$f":"Mercado!AG176","v":67.444999999999993},{"$f":"Mercado!AH176","v":62.112000000000009},{"$f":"Mercado!AI176","v":58.519000000000005},{"$f":"Mercado!AJ176","v":70.179000000000002},{"$f":"Mercado!AK176","v":72.180999999999997},{"$f":"Mercado!AL176","v":70.385000000000005},{"$f":"Mercado!AM176","v":54.935000000000002},{"$f":"Mercado!AN176","v":73.260999999999996},{"$f":"Mercado!AO176","v":71.186999999999983},{"$f":"Mercado!AP176","v":54.661999999999999},{"$f":"Mercado!AQ176","v":52.404000000000011},{"$f":"Mercado!AR176","v":69.086999999999989},{"$f":"Mercado!AS176","v":51.054000000000002},{"$f":"Mercado!AT176","v":65.613},{"$f":"Mercado!AU176","v":55.719000000000008},{"$f":"Mercado!AV176","v":60.707999999999991},{"$f":"Mercado!AW176","v":79.857529999999997},{"$f":"Mercado!AX176","v":109.37318375},{"$f":"Mercado!AY176","v":103.98302000000001},{"$f":"Mercado!AZ176","v":114.7627325},{"$f":"Mercado!BA176","v":113.21756125},{"$f":"Mercado!BB176","v":0},{"$f":"Mercado!BC176","v":0},{"$f":"Mercado!BD176","v":0},{"$f":"Mercado!BE176","v":0},{"$f":"Mercado!BF176","v":0},{"$f":"Mercado!BG176","v":0},{"$f":"Mercado!BH176","v":0},{"$f":"Mercado!BI176","v":0}]
["EBO","Public Service Total",0,0,"-",0,null,"Public Service Total",{"$f":"Mercado!I177","v":2845.7719999999999},{"$f":"Mercado!J177","v":2856.29},{"$f":"Mercado!K177","v":2724.9639999999999},{"$f":"Mercado!L177","v":2696.48},{"$f":"Mercado!M177","v":2893.5519999999997},{"$f":"Mercado!N177","v":2896.6320000000001},{"$f":"Mercado!O177","v":2748.3609999999999},{"$f":"Mercado!P177","v":2681.7530000000002},{"$f":"Mercado!Q177","v":2839.538},{"$f":"Mercado!R177","v":2716.511},{"$f":"Mercado!S177","v":2613.4160000000002},{"$f":"Mercado!T177","v":2595.0839999999998},{"$f":"Mercado!U177","v":2555.047},{"$f":"Mercado!V177","v":2291.201},{"$f":"Mercado!W177","v":1997.3440000000001},{"$f":"Mercado!X177","v":1822.6},{"$f":"Mercado!Y177","v":1849.1289999999999},{"$f":"Mercado!Z177","v":1875.597},{"$f":"Mercado!AA177","v":1635.4599999999998},{"$f":"Mercado!AB177","v":1519.818},{"$f":"Mercado!AC177","v":1598.9259999999999},{"$f":"Mercado!AD177","v":1659.4110000000001},{"$f":"Mercado!AE177","v":2054.7800000000002},{"$f":"Mercado!AF177","v":2794.8820000000001},{"$f":"Mercado!AG177","v":2809.64},{"$f":"Mercado!AH177","v":2725.8550000000005},{"$f":"Mercado!AI177","v":2749.0280000000002},{"$f":"Mercado!AJ177","v":2969.5259999999998},{"$f":"Mercado!AK177","v":2823.4250000000002},{"$f":"Mercado!AL177","v":3001.6},{"$f":"Mercado!AM177","v":2834.5969999999998},{"$f":"Mercado!AN177","v":3102.5730000000003},{"$f":"Mercado!AO177","v":3101.9889999999996},{"$f":"Mercado!AP177","v":3028.8879999999999},{"$f":"Mercado!AQ177","v":3022.6059999999998},{"$f":"Mercado!AR177","v":3295.7550000000001},{"$f":"Mercado!AS177","v":3088.3789999999999},{"$f":"Mercado!AT177","v":3166.3199999999997},{"$f":"Mercado!AU177","v":3147.9070000000002},{"$f":"Mercado!AV177","v":3260.6289999999999},{"$f":"Mercado!AW177","v":3295.0091566499996},{"$f":"Mercado!AX177","v":3165.3644799379999},{"$f":"Mercado!AY177","v":3204.1124941069997},{"$f":"Mercado!AZ177","v":3746.7723864469995},{"$f":"Mercado!BA177","v":3468.6508425279999},{"$f":"Mercado!BB177","v":0},{"$f":"Mercado!BC177","v":0},{"$f":"Mercado!BD177","v":0},{"$f":"Mercado!BE177","v":0},{"$f":"Mercado!BF177","v":0},{"$f":"Mercado!BG177","v":0},{"$f":"Mercado!BH177","v":0},{"$f":"Mercado!BI177","v":0}]
["EBO","Total Market (1+2)",0,0,"-",0,null,"Total Market (1+2)",{"$f":"Mercado!I178","v":157202.79300000003},{"$f":"Mercado!J178","v":162275.88500000004},{"$f":"Mercado!K178","v":157783.46900000001},{"$f":"Mercado!L178","v":159233.42200000005},{"$f":"Mercado!M178","v":171455.65500000003},{"$f":"Mercado!N178","v":171843.60966800002},{"$f":"Mercado!O178","v":165782.58780800001},{"$f":"Mercado!P178","v":168229.25307199999},{"$f":"Mercado!Q178","v":176099.63052999999},{"$f":"Mercado!R178","v":175698.97271999996},{"$f":"Mercado!S178","v":170806.51971999998},{"$f":"Mercado!T178","v":176940.71829000005},{"$f":"Mercado!U178","v":182063.14608199996},{"$f":"Mercado!V178","v":173461.67513600001},{"$f":"Mercado!W178","v":155858.42627000005},{"$f":"Mercado!X178","v":153797.46576000005},{"$f":"Mercado!Y178","v":154458.6915906982},{"$f":"Mercado!Z178","v":154354.78427400003},{"$f":"Mercado!AA178","v":152871.15189599997},{"$f":"Mercado!AB178","v":159136.19146},{"$f":"Mercado!AC178","v":168659.64905000001},{"$f":"Mercado!AD178","v":159836.83474199998},{"$f":"Mercado!AE178","v":145074.57584499998},{"$f":"Mercado!AF178","v":160575.91327799999},{"$f":"Mercado!AG178","v":166087.18914300003},{"$f":"Mercado!AH178","v":157786.67631900002},{"$f":"Mercado!AI178","v":159255.03966399998},{"$f":"Mercado!AJ178","v":168211.92930400002},{"$f":"Mercado!AK178","v":166866.45175899999},{"$f":"Mercado!AL178","v":168806.39109000005},{"$f":"Mercado!AM178","v":158266.28702000002},{"$f":"Mercado!AN178","v":169925.53907000003},{"$f":"Mercado!AO178","v":174001.212459},{"$f":"Mercado!AP178","v":154903.29391300003},{"$f":"Mercado!AQ178","v":160558.67788000003},{"$f":"Mercado!AR178","v":180633.98231199998},{"$f":"Mercado!AS178","v":175032.19504299999},{"$f":"Mercado!AT178","v":175584.17067600004},{"$f":"Mercado!AU178","v":172408.91432600003},{"$f":"Mercado!AV178","v":180714.65868800002},{"$f":"Mercado!AW178","v":180198.037166305},{"$f":"Mercado!AX178","v":175740.42373620498},{"$f":"Mercado!AY178","v":169633.59674330798},{"$f":"Mercado!AZ178","v":181230.22567722603},{"$f":"Mercado!BA178","v":182468.789883705},{"$f":"Mercado!BB178","v":0},{"$f":"Mercado!BC178","v":0},{"$f":"Mercado!BD178","v":0},{"$f":"Mercado!BE178","v":0},{"$f":"Mercado!BF178","v":0},{"$f":"Mercado!BG178","v":0},{"$f":"Mercado!BH178","v":0},{"$f":"Mercado!BI178","v":0}]
["EBO"]
["EPB","EPB",null,null,null,null,null,{"$f":"B180","v":"EPB"}]
["EPB"]
["EPB"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EPB",null,null,null,null,null,null,"Valores em  "]
["EPB"]
["EPB"]
["EPB","Residential",{"$f":"INDEX($H$182:$CH$212,MATCH($B186,$H$182:$H$212,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":784559.19621853798},732071.90079198394,{"$f":"IFERROR(IF((C186/D186-1)*100<=-100,\"-\",IF((C186/D186-1)*100=0,\"-\",(C186/D186-1)*100)),\"-\")","v":7.1696913062461842},{"$f":"C186-D186","v":52487.295426554047},null,"Residential",{"$f":"Mercado!I186","v":327235.84399999998},{"$f":"Mercado!J186","v":333799.29200000002},{"$f":"Mercado!K186","v":309884.125},{"$f":"Mercado!L186","v":326679.39499999996},{"$f":"Mercado!M186","v":376886.41800000001},{"$f":"Mercado!N186","v":363299.02},{"$f":"Mercado!O186","v":340286.239},{"$f":"Mercado!P186","v":353295.80300000001},{"$f":"Mercado!Q186","v":409087.147},{"$f":"Mercado!R186","v":386633.20300000004},{"$f":"Mercado!S186","v":360919.288},{"$f":"Mercado!T186","v":377959.5},{"$f":"Mercado!U186","v":424762.16799999995},{"$f":"Mercado!V186","v":402502.75100000005},{"$f":"Mercado!W186","v":373319.15},{"$f":"Mercado!X186","v":392121.97100000002},{"$f":"Mercado!Y186","v":415685.13799999998},{"$f":"Mercado!Z186","v":408853.64},{"$f":"Mercado!AA186","v":394193.41700000002},{"$f":"Mercado!AB186","v":414840.01},{"$f":"Mercado!AC186","v":433493.29799999995},{"$f":"Mercado!AD186","v":425331.17799999996},{"$f":"Mercado!AE186","v":384889.10200000001},{"$f":"Mercado!AF186","v":418808.86499999999},{"$f":"Mercado!AG186","v":443033.79000000004},{"$f":"Mercado!AH186","v":423595.58999999997},{"$f":"Mercado!AI186","v":393371.69300000003},{"$f":"Mercado!AJ186","v":438233.848},{"$f":"Mercado!AK186","v":460164.84399999998},{"$f":"Mercado!AL186","v":447051.73800000001},{"$f":"Mercado!AM186","v":405915.99400000001},{"$f":"Mercado!AN186","v":453293.43000000005},{"$f":"Mercado!AO186","v":495672.89199999999},{"$f":"Mercado!AP186","v":480312.12900000002},{"$f":"Mercado!AQ186","v":432066.41899999999},{"$f":"Mercado!AR186","v":504346.39400000003},{"$f":"Mercado!AS186","v":514034.82400000002},{"$f":"Mercado!AT186","v":495603.36300000001},{"$f":"Mercado!AU186","v":464235.06599999999},{"$f":"Mercado!AV186","v":523173.848},{"$f":"Mercado!AW186","v":525697.91517499997},{"$f":"Mercado!AX186","v":497333.15736906201},{"$f":"Mercado!AY186","v":465968.37579900003},{"$f":"Mercado!AZ186","v":523102.14500000002},{"$f":"Mercado!BA186","v":645028.42246501101},{"$f":"Mercado!BB186","v":638382.15718571399},{"$f":"Mercado!BC186","v":575520.337800159},{"$f":"Mercado!BD186","v":671980.95311383507},{"$f":"Mercado!BE186","v":732071.90079198394},{"$f":"Mercado!BF186","v":735744.96346201701},{"$f":"Mercado!BG186","v":652794.05831061502},{"$f":"Mercado!BH186","v":735193.47663391498},{"$f":"Mercado!BI186","v":784559.19621853798}]
["EPB","Commercial",186847.86329694898,202409.012448781,-7.687972468997506,-15561.149151832011,null,"Commercial",{"$f":"Mercado!I187","v":152403.97700000001},{"$f":"Mercado!J187","v":151471.408},{"$f":"Mercado!K187","v":141056.98300000001},{"$f":"Mercado!L187","v":149096.71000000002},{"$f":"Mercado!M187","v":165595.27900000001},{"$f":"Mercado!N187","v":160649.18799999999},{"$f":"Mercado!O187","v":150659.72},{"$f":"Mercado!P187","v":159832.82699999999},{"$f":"Mercado!Q187","v":180048.128},{"$f":"Mercado!R187","v":172316.51300000001},{"$f":"Mercado!S187","v":160444.03599999999},{"$f":"Mercado!T187","v":171582.682},{"$f":"Mercado!U187","v":188243.72500000001},{"$f":"Mercado!V187","v":180804.23300000001},{"$f":"Mercado!W187","v":168029.61299999998},{"$f":"Mercado!X187","v":177354.652},{"$f":"Mercado!Y187","v":179258.85400000002},{"$f":"Mercado!Z187","v":176235.54199999999},{"$f":"Mercado!AA187","v":169565.505},{"$f":"Mercado!AB187","v":178991.63699999999},{"$f":"Mercado!AC187","v":181818.30100000001},{"$f":"Mercado!AD187","v":177222.361},{"$f":"Mercado!AE187","v":161735.99099999998},{"$f":"Mercado!AF187","v":174960.57199999999},{"$f":"Mercado!AG187","v":178477.39},{"$f":"Mercado!AH187","v":172315.71600000001},{"$f":"Mercado!AI187","v":162291.65399999998},{"$f":"Mercado!AJ187","v":186266.18900000001},{"$f":"Mercado!AK187","v":185523.003},{"$f":"Mercado!AL187","v":183540.45300000001},{"$f":"Mercado!AM187","v":168499.47999999998},{"$f":"Mercado!AN187","v":183081.31099999999},{"$f":"Mercado!AO187","v":185409.51300000001},{"$f":"Mercado!AP187","v":135733.69099999999},{"$f":"Mercado!AQ187","v":136062.18799999999},{"$f":"Mercado!AR187","v":164664.902},{"$f":"Mercado!AS187","v":160906.908},{"$f":"Mercado!AT187","v":155547.34700000001},{"$f":"Mercado!AU187","v":151244.46299999999},{"$f":"Mercado!AV187","v":169291.728},{"$f":"Mercado!AW187","v":165155.176004001},{"$f":"Mercado!AX187","v":161451.66884547099},{"$f":"Mercado!AY187","v":147253.36247612},{"$f":"Mercado!AZ187","v":160195.23993810001},{"$f":"Mercado!BA187","v":194990.844306835},{"$f":"Mercado!BB187","v":192133.10559956601},{"$f":"Mercado!BC187","v":172832.61323159703},{"$f":"Mercado!BD187","v":194385.24732335602},{"$f":"Mercado!BE187","v":202409.012448781},{"$f":"Mercado!BF187","v":205272.63585991404},{"$f":"Mercado!BG187","v":179593.18996214701},{"$f":"Mercado!BH187","v":191428.926337485},{"$f":"Mercado!BI187","v":186847.86329694898}]
["EPB","Industrial",29375.796612940001,41013.702739869994,-28.375653377954148,-11637.906126929993,null,"Industrial",{"$f":"Mercado!I188","v":149339.959},{"$f":"Mercado!J188","v":157296.432},{"$f":"Mercado!K188","v":157431.48199999999},{"$f":"Mercado!L188","v":135921.19199999998},{"$f":"Mercado!M188","v":133457.057},{"$f":"Mercado!N188","v":123652.334},{"$f":"Mercado!O188","v":128132.12600000002},{"$f":"Mercado!P188","v":123582.22500000001},{"$f":"Mercado!Q188","v":157970.20199999999},{"$f":"Mercado!R188","v":156888.27600000001},{"$f":"Mercado!S188","v":159539.288},{"$f":"Mercado!T188","v":154097.75199999998},{"$f":"Mercado!U188","v":136037.467},{"$f":"Mercado!V188","v":127348.141},{"$f":"Mercado!W188","v":126040.265},{"$f":"Mercado!X188","v":121753.024},{"$f":"Mercado!Y188","v":117019.147},{"$f":"Mercado!Z188","v":118793.64000000001},{"$f":"Mercado!AA188","v":106901.212},{"$f":"Mercado!AB188","v":95004.972999999998},{"$f":"Mercado!AC188","v":85509.459000000003},{"$f":"Mercado!AD188","v":84465.722999999998},{"$f":"Mercado!AE188","v":82563.918999999994},{"$f":"Mercado!AF188","v":83081.436000000002},{"$f":"Mercado!AG188","v":79427.682000000001},{"$f":"Mercado!AH188","v":77718.826000000001},{"$f":"Mercado!AI188","v":79379.290000000008},{"$f":"Mercado!AJ188","v":76000.790000000008},{"$f":"Mercado!AK188","v":71085.213000000003},{"$f":"Mercado!AL188","v":64117.028999999995},{"$f":"Mercado!AM188","v":50882.337999999996},{"$f":"Mercado!AN188","v":53072.671999999991},{"$f":"Mercado!AO188","v":46828.81},{"$f":"Mercado!AP188","v":37199.802000000003},{"$f":"Mercado!AQ188","v":44503.525999999998},{"$f":"Mercado!AR188","v":48140.974999999999},{"$f":"Mercado!AS188","v":42960.402000000002},{"$f":"Mercado!AT188","v":44031.786},{"$f":"Mercado!AU188","v":43607.034},{"$f":"Mercado!AV188","v":40411.120999999999},{"$f":"Mercado!AW188","v":38845.695768217003},{"$f":"Mercado!AX188","v":40157.505081434996},{"$f":"Mercado!AY188","v":39688.266845687001},{"$f":"Mercado!AZ188","v":38300.803860104999},{"$f":"Mercado!BA188","v":49745.120028386998},{"$f":"Mercado!BB188","v":47701.335970185995},{"$f":"Mercado!BC188","v":45659.710969708001},{"$f":"Mercado!BD188","v":42487.647983319999},{"$f":"Mercado!BE188","v":41013.702739869994},{"$f":"Mercado!BF188","v":38305.779883693998},{"$f":"Mercado!BG188","v":35430.25597494399},{"$f":"Mercado!BH188","v":32482.190314414001},{"$f":"Mercado!BI188","v":29375.796612940001}]
["EPB","Rural",80574.593650588009,79190.836457330006,1.7473703463198209,1383.7571932580031,null,"Rural",{"$f":"Mercado!I189","v":62900.902999999991},{"$f":"Mercado!J189","v":67024.271999999997},{"$f":"Mercado!K189","v":63129.017},{"$f":"Mercado!L189","v":74587.079999999987},{"$f":"Mercado!M189","v":79576.565000000002},{"$f":"Mercado!N189","v":59686.06},{"$f":"Mercado!O189","v":59879.694999999992},{"$f":"Mercado!P189","v":72176.985000000001},{"$f":"Mercado!Q189","v":70406.368999999992},{"$f":"Mercado!R189","v":59281.247000000003},{"$f":"Mercado!S189","v":61516.491000000009},{"$f":"Mercado!T189","v":72204.907000000007},{"$f":"Mercado!U189","v":74448.506999999998},{"$f":"Mercado!V189","v":63623.72600000001},{"$f":"Mercado!W189","v":60909.896999999997},{"$f":"Mercado!X189","v":75981.187999999995},{"$f":"Mercado!Y189","v":60005.841},{"$f":"Mercado!Z189","v":56369.002999999997},{"$f":"Mercado!AA189","v":68243.180000000008},{"$f":"Mercado!AB189","v":81646.948000000004},{"$f":"Mercado!AC189","v":66419.582999999999},{"$f":"Mercado!AD189","v":58668.372000000003},{"$f":"Mercado!AE189","v":61362.74},{"$f":"Mercado!AF189","v":80451.694999999992},{"$f":"Mercado!AG189","v":70103.046000000002},{"$f":"Mercado!AH189","v":58188.510999999999},{"$f":"Mercado!AI189","v":70497.380999999994},{"$f":"Mercado!AJ189","v":89699.837999999989},{"$f":"Mercado!AK189","v":72422.525999999998},{"$f":"Mercado!AL189","v":62567.758999999991},{"$f":"Mercado!AM189","v":67103.127999999997},{"$f":"Mercado!AN189","v":92603.150999999998},{"$f":"Mercado!AO189","v":85339.567999999999},{"$f":"Mercado!AP189","v":66397.680000000008},{"$f":"Mercado!AQ189","v":71488.758000000002},{"$f":"Mercado!AR189","v":102344.63399999999},{"$f":"Mercado!AS189","v":91791.387000000002},{"$f":"Mercado!AT189","v":73959.793000000005},{"$f":"Mercado!AU189","v":82291.059000000008},{"$f":"Mercado!AV189","v":101338.35100000001},{"$f":"Mercado!AW189","v":72878.324313399993},{"$f":"Mercado!AX189","v":59843.603456608005},{"$f":"Mercado!AY189","v":61996.039250941998},{"$f":"Mercado!AZ189","v":85883.762685435999},{"$f":"Mercado!BA189","v":83235.298410595991},{"$f":"Mercado!BB189","v":66167.36624668799},{"$f":"Mercado!BC189","v":70712.854380763994},{"$f":"Mercado!BD189","v":98508.152698413993},{"$f":"Mercado!BE189","v":79190.836457330006},{"$f":"Mercado!BF189","v":64057.491510073996},{"$f":"Mercado!BG189","v":73877.344302680009},{"$f":"Mercado!BH189","v":104469.132390406},{"$f":"Mercado!BI189","v":80574.593650588009}]
["EPB","Street Lighting",64258.943584000001,66010.177277976996,-2.6529752928890593,-1751.2336939769957,null,"Street Lighting",{"$f":"Mercado!I190","v":53936.212},{"$f":"Mercado!J190","v":55262.821000000011},{"$f":"Mercado!K190","v":56490.952999999994},{"$f":"Mercado!L190","v":56313.731},{"$f":"Mercado!M190","v":55154.066999999995},{"$f":"Mercado!N190","v":55797.800999999999},{"$f":"Mercado!O190","v":57239.452999999994},{"$f":"Mercado!P190","v":56298.854000000007},{"$f":"Mercado!Q190","v":55789.719000000005},{"$f":"Mercado!R190","v":56413.065999999992},{"$f":"Mercado!S190","v":58094.89},{"$f":"Mercado!T190","v":58015.062000000005},{"$f":"Mercado!U190","v":57403.696000000004},{"$f":"Mercado!V190","v":57927.191000000006},{"$f":"Mercado!W190","v":74545.864999999991},{"$f":"Mercado!X190","v":63521.805},{"$f":"Mercado!Y190","v":59713.720999999998},{"$f":"Mercado!Z190","v":59715.640999999996},{"$f":"Mercado!AA190","v":59347.483000000007},{"$f":"Mercado!AB190","v":61214.923999999999},{"$f":"Mercado!AC190","v":69242.236999999994},{"$f":"Mercado!AD190","v":62223.841},{"$f":"Mercado!AE190","v":62986.562000000005},{"$f":"Mercado!AF190","v":64152.743000000002},{"$f":"Mercado!AG190","v":74486.622000000003},{"$f":"Mercado!AH190","v":62933.957999999999},{"$f":"Mercado!AI190","v":63305.589},{"$f":"Mercado!AJ190","v":66759.409},{"$f":"Mercado!AK190","v":66952.91},{"$f":"Mercado!AL190","v":69193.793999999994},{"$f":"Mercado!AM190","v":63671.159999999996},{"$f":"Mercado!AN190","v":67971.805999999997},{"$f":"Mercado!AO190","v":65131.725000000006},{"$f":"Mercado!AP190","v":61478.514000000003},{"$f":"Mercado!AQ190","v":82315.008999999991},{"$f":"Mercado!AR190","v":64411.732000000004},{"$f":"Mercado!AS190","v":71701.834999999992},{"$f":"Mercado!AT190","v":64783.044999999998},{"$f":"Mercado!AU190","v":63565.725000000006},{"$f":"Mercado!AV190","v":65261.618999999992},{"$f":"Mercado!AW190","v":61544.303874999998},{"$f":"Mercado!AX190","v":62949.174999999996},{"$f":"Mercado!AY190","v":65311.421000000002},{"$f":"Mercado!AZ190","v":64711.447},{"$f":"Mercado!BA190","v":69298.995391667006},{"$f":"Mercado!BB190","v":70234.184000000008},{"$f":"Mercado!BC190","v":69561.020451000004},{"$f":"Mercado!BD190","v":67918.791633331988},{"$f":"Mercado!BE190","v":66010.177277976996},{"$f":"Mercado!BF190","v":66273.707247618004},{"$f":"Mercado!BG190","v":66445.808921539996},{"$f":"Mercado!BH190","v":64900.837451814004},{"$f":"Mercado!BI190","v":64258.943584000001}]
["EPB","Public Power",86037.696812241993,81561.973336529001,5.4875124921829999,4475.7234757129918,null,"Public Power",{"$f":"Mercado!I191","v":48895.312000000005},{"$f":"Mercado!J191","v":52964.891000000003},{"$f":"Mercado!K191","v":48176.751000000004},{"$f":"Mercado!L191","v":52915.83},{"$f":"Mercado!M191","v":56547.392},{"$f":"Mercado!N191","v":58836.845000000001},{"$f":"Mercado!O191","v":53628.441999999995},{"$f":"Mercado!P191","v":57261.701000000001},{"$f":"Mercado!Q191","v":57901.645999999993},{"$f":"Mercado!R191","v":58188.485000000001},{"$f":"Mercado!S191","v":54391.718999999997},{"$f":"Mercado!T191","v":59494.690999999999},{"$f":"Mercado!U191","v":59692.717999999993},{"$f":"Mercado!V191","v":60251.635000000002},{"$f":"Mercado!W191","v":54688.66399999999},{"$f":"Mercado!X191","v":59957.639000000003},{"$f":"Mercado!Y191","v":55086.623999999996},{"$f":"Mercado!Z191","v":58341.629000000001},{"$f":"Mercado!AA191","v":56101.843000000001},{"$f":"Mercado!AB191","v":59384.029000000002},{"$f":"Mercado!AC191","v":57762.511000000006},{"$f":"Mercado!AD191","v":60682.008000000002},{"$f":"Mercado!AE191","v":54100.334999999999},{"$f":"Mercado!AF191","v":62420.038},{"$f":"Mercado!AG191","v":58957.944000000003},{"$f":"Mercado!AH191","v":61743.073000000004},{"$f":"Mercado!AI191","v":60128.747000000003},{"$f":"Mercado!AJ191","v":69006.206000000006},{"$f":"Mercado!AK191","v":62864.400999999998},{"$f":"Mercado!AL191","v":68398.45199999999},{"$f":"Mercado!AM191","v":61845.224000000002},{"$f":"Mercado!AN191","v":71337.498999999996},{"$f":"Mercado!AO191","v":65652.573999999993},{"$f":"Mercado!AP191","v":47997.422000000006},{"$f":"Mercado!AQ191","v":44992.407999999996},{"$f":"Mercado!AR191","v":55192.308000000005},{"$f":"Mercado!AS191","v":54229.597999999991},{"$f":"Mercado!AT191","v":52468.773000000001},{"$f":"Mercado!AU191","v":51455.982000000004},{"$f":"Mercado!AV191","v":63820.888999999996},{"$f":"Mercado!AW191","v":61166.846306288004},{"$f":"Mercado!AX191","v":63826.355229018001},{"$f":"Mercado!AY191","v":57950.134662217999},{"$f":"Mercado!AZ191","v":67900.706359653996},{"$f":"Mercado!BA191","v":73960.488778833998},{"$f":"Mercado!BB191","v":79741.539022770987},{"$f":"Mercado!BC191","v":72379.649165903989},{"$f":"Mercado!BD191","v":85057.863776276994},{"$f":"Mercado!BE191","v":81561.973336529001},{"$f":"Mercado!BF191","v":88994.131172559006},{"$f":"Mercado!BG191","v":79784.730563160003},{"$f":"Mercado!BH191","v":91516.994318551006},{"$f":"Mercado!BI191","v":86037.696812241993}]
["EPB","Own",1521.0128429709998,1400.0824156409999,8.6373791984691408,120.93042732999993,null,"Own",{"$f":"Mercado!I192","v":1062.884},{"$f":"Mercado!J192","v":1055.316},{"$f":"Mercado!K192","v":997.50599999999997},{"$f":"Mercado!L192","v":1084.502},{"$f":"Mercado!M192","v":1131.836},{"$f":"Mercado!N192","v":1123.1590000000001},{"$f":"Mercado!O192","v":1059.0309999999999},{"$f":"Mercado!P192","v":1118.028},{"$f":"Mercado!Q192","v":1157.6100000000001},{"$f":"Mercado!R192","v":1095.6039999999998},{"$f":"Mercado!S192","v":1014.4150000000001},{"$f":"Mercado!T192","v":1082.308},{"$f":"Mercado!U192","v":1153.6510000000001},{"$f":"Mercado!V192","v":1114.7550000000001},{"$f":"Mercado!W192","v":1044.0550000000001},{"$f":"Mercado!X192","v":1125.693},{"$f":"Mercado!Y192","v":1222.087},{"$f":"Mercado!Z192","v":1079.731},{"$f":"Mercado!AA192","v":1065.3399999999999},{"$f":"Mercado!AB192","v":1092.8969999999999},{"$f":"Mercado!AC192","v":1082.1030000000001},{"$f":"Mercado!AD192","v":1079.8910000000001},{"$f":"Mercado!AE192","v":950.346},{"$f":"Mercado!AF192","v":1015.0330000000001},{"$f":"Mercado!AG192","v":1004.5039999999999},{"$f":"Mercado!AH192","v":943.19099999999992},{"$f":"Mercado!AI192","v":912.47400000000005},{"$f":"Mercado!AJ192","v":997.27800000000002},{"$f":"Mercado!AK192","v":990.75499999999988},{"$f":"Mercado!AL192","v":982.19599999999991},{"$f":"Mercado!AM192","v":975.37399999999991},{"$f":"Mercado!AN192","v":1143.7159999999999},{"$f":"Mercado!AO192","v":1196.7560000000001},{"$f":"Mercado!AP192","v":992.54200000000003},{"$f":"Mercado!AQ192","v":920.01300000000003},{"$f":"Mercado!AR192","v":1156.5329999999999},{"$f":"Mercado!AS192","v":1146.3589999999999},{"$f":"Mercado!AT192","v":1023.687},{"$f":"Mercado!AU192","v":1041.059},{"$f":"Mercado!AV192","v":1144.3589999999999},{"$f":"Mercado!AW192","v":1104.8050954},{"$f":"Mercado!AX192","v":1121.4728144000001},{"$f":"Mercado!AY192","v":1074.0144813689999},{"$f":"Mercado!AZ192","v":1193.4938560190001},{"$f":"Mercado!BA192","v":1338.3077905169998},{"$f":"Mercado!BB192","v":1301.29123585},{"$f":"Mercado!BC192","v":1187.0614685500002},{"$f":"Mercado!BD192","v":1338.0217992920002},{"$f":"Mercado!BE192","v":1400.0824156409999},{"$f":"Mercado!BF192","v":1501.861759271},{"$f":"Mercado!BG192","v":1384.313207977},{"$f":"Mercado!BH192","v":1526.1163815059999},{"$f":"Mercado!BI192","v":1521.0128429709998}]
["EPB","Public Service",26023.597895732,26522.744152379997,-1.8819555539964949,-499.14625664799678,null,"Public Service",{"$f":"Mercado!I193","v":52006.868999999999},{"$f":"Mercado!J193","v":53001.195},{"$f":"Mercado!K193","v":53079.315999999999},{"$f":"Mercado!L193","v":54281.61},{"$f":"Mercado!M193","v":57722.507999999994},{"$f":"Mercado!N193","v":53314.957999999999},{"$f":"Mercado!O193","v":52618.983},{"$f":"Mercado!P193","v":51162.432000000001},{"$f":"Mercado!Q193","v":56606.971000000005},{"$f":"Mercado!R193","v":53104.051999999996},{"$f":"Mercado!S193","v":51901.561999999998},{"$f":"Mercado!T193","v":50969.483999999997},{"$f":"Mercado!U193","v":52078.305},{"$f":"Mercado!V193","v":49585.531000000003},{"$f":"Mercado!W193","v":46096.815999999999},{"$f":"Mercado!X193","v":46536.841},{"$f":"Mercado!Y193","v":45671.536999999997},{"$f":"Mercado!Z193","v":44136.043999999994},{"$f":"Mercado!AA193","v":43377.589},{"$f":"Mercado!AB193","v":45318.360999999997},{"$f":"Mercado!AC193","v":44613.885999999999},{"$f":"Mercado!AD193","v":45587.297000000006},{"$f":"Mercado!AE193","v":46124.228000000003},{"$f":"Mercado!AF193","v":50215.717999999993},{"$f":"Mercado!AG193","v":49431.83},{"$f":"Mercado!AH193","v":48446.414000000004},{"$f":"Mercado!AI193","v":51204.981},{"$f":"Mercado!AJ193","v":53404.714999999997},{"$f":"Mercado!AK193","v":50530.506000000008},{"$f":"Mercado!AL193","v":52823.461000000003},{"$f":"Mercado!AM193","v":52731.396000000001},{"$f":"Mercado!AN193","v":54661.778999999995},{"$f":"Mercado!AO193","v":55414.985000000001},{"$f":"Mercado!AP193","v":53558.754999999997},{"$f":"Mercado!AQ193","v":52917.502},{"$f":"Mercado!AR193","v":56211.497000000003},{"$f":"Mercado!AS193","v":55301.992999999995},{"$f":"Mercado!AT193","v":53487.361000000004},{"$f":"Mercado!AU193","v":53695.353999999999},{"$f":"Mercado!AV193","v":57057.111999999994},{"$f":"Mercado!AW193","v":55681.637337677006},{"$f":"Mercado!AX193","v":54930.349675657999},{"$f":"Mercado!AY193","v":56528.05462742399},{"$f":"Mercado!AZ193","v":56468.618271398002},{"$f":"Mercado!BA193","v":53449.871956368006},{"$f":"Mercado!BB193","v":40309.330086521004},{"$f":"Mercado!BC193","v":25707.270002585003},{"$f":"Mercado!BD193","v":26943.264232561},{"$f":"Mercado!BE193","v":26522.744152379997},{"$f":"Mercado!BF193","v":26093.011257855003},{"$f":"Mercado!BG193","v":26999.23990556},{"$f":"Mercado!BH193","v":27730.214476939},{"$f":"Mercado!BI193","v":26023.597895732}]
["EPB","1 Captive Market",1259198.7009139599,1230180.4296204918,2.3588630248670306,29018.271293468075,null,"1 Captive Market",{"$f":"Mercado!I194","v":847781.96},{"$f":"Mercado!J194","v":871875.62699999986},{"$f":"Mercado!K194","v":830246.13300000003},{"$f":"Mercado!L194","v":850880.04999999993},{"$f":"Mercado!M194","v":926071.12200000021},{"$f":"Mercado!N194","v":876359.36499999987},{"$f":"Mercado!O194","v":843503.68900000001},{"$f":"Mercado!P194","v":874728.8550000001},{"$f":"Mercado!Q194","v":988967.7919999999},{"$f":"Mercado!R194","v":943920.44600000011},{"$f":"Mercado!S194","v":907821.68900000013},{"$f":"Mercado!T194","v":945406.38599999994},{"$f":"Mercado!U194","v":993820.23699999985},{"$f":"Mercado!V194","v":943157.96299999999},{"$f":"Mercado!W194","v":904674.32500000007},{"$f":"Mercado!X194","v":938352.81299999997},{"$f":"Mercado!Y194","v":933662.94900000002},{"$f":"Mercado!Z194","v":923524.87},{"$f":"Mercado!AA194","v":898795.56900000013},{"$f":"Mercado!AB194","v":937493.77899999998},{"$f":"Mercado!AC194","v":939941.37800000003},{"$f":"Mercado!AD194","v":915260.67099999997},{"$f":"Mercado!AE194","v":854713.223},{"$f":"Mercado!AF194","v":935106.1},{"$f":"Mercado!AG194","v":954922.80799999996},{"$f":"Mercado!AH194","v":905885.27899999986},{"$f":"Mercado!AI194","v":881091.80900000024},{"$f":"Mercado!AJ194","v":980368.27300000004},{"$f":"Mercado!AK194","v":970534.15799999994},{"$f":"Mercado!AL194","v":948674.88199999987},{"$f":"Mercado!AM194","v":871624.09399999992},{"$f":"Mercado!AN194","v":977165.36399999994},{"$f":"Mercado!AO194","v":1000646.8230000001},{"$f":"Mercado!AP194","v":883670.53500000015},{"$f":"Mercado!AQ194","v":865265.82299999997},{"$f":"Mercado!AR194","v":996468.97499999998},{"$f":"Mercado!AS194","v":992073.3060000001},{"$f":"Mercado!AT194","v":940905.15500000003},{"$f":"Mercado!AU194","v":911135.74199999997},{"$f":"Mercado!AV194","v":1021499.027},{"$f":"Mercado!AW194","v":982074.70387498289},{"$f":"Mercado!AX194","v":941613.28747165215},{"$f":"Mercado!AY194","v":895769.6691427601},{"$f":"Mercado!AZ194","v":997756.21697071206},{"$f":"Mercado!BA194","v":1171047.3491282151},{"$f":"Mercado!BB194","v":1135970.3093472961},{"$f":"Mercado!BC194","v":1033560.517470267},{"$f":"Mercado!BD194","v":1188619.9425603868},{"$f":"Mercado!BE194","v":1230180.4296204918},{"$f":"Mercado!BF194","v":1226243.582153002},{"$f":"Mercado!BG194","v":1116308.9411486229},{"$f":"Mercado!BH194","v":1249247.8883050298},{"$f":"Mercado!BI194","v":1259198.7009139599}]
["EPB","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"Mercado!I195","v":0},{"$f":"Mercado!J195","v":0},{"$f":"Mercado!K195","v":0},{"$f":"Mercado!L195","v":0},{"$f":"Mercado!M195","v":0},{"$f":"Mercado!N195","v":0},{"$f":"Mercado!O195","v":0},{"$f":"Mercado!P195","v":0},{"$f":"Mercado!Q195","v":0},{"$f":"Mercado!R195","v":0},{"$f":"Mercado!S195","v":0},{"$f":"Mercado!T195","v":0},{"$f":"Mercado!U195","v":0},{"$f":"Mercado!V195","v":0},{"$f":"Mercado!W195","v":0},{"$f":"Mercado!X195","v":0},{"$f":"Mercado!Y195","v":0},{"$f":"Mercado!Z195","v":0},{"$f":"Mercado!AA195","v":0},{"$f":"Mercado!AB195","v":0},{"$f":"Mercado!AC195","v":0},{"$f":"Mercado!AD195","v":0},{"$f":"Mercado!AE195","v":0},{"$f":"Mercado!AF195","v":0},{"$f":"Mercado!AG195","v":0},{"$f":"Mercado!AH195","v":0},{"$f":"Mercado!AI195","v":0},{"$f":"Mercado!AJ195","v":0},{"$f":"Mercado!AK195","v":0},{"$f":"Mercado!AL195","v":0},{"$f":"Mercado!AM195","v":0},{"$f":"Mercado!AN195","v":0},{"$f":"Mercado!AO195","v":0},{"$f":"Mercado!AP195","v":0},{"$f":"Mercado!AQ195","v":0},{"$f":"Mercado!AR195","v":0},{"$f":"Mercado!AS195","v":0},{"$f":"Mercado!AT195","v":0},{"$f":"Mercado!AU195","v":0},{"$f":"Mercado!AV195","v":0},{"$f":"Mercado!AW195","v":0},{"$f":"Mercado!AX195","v":0},{"$f":"Mercado!AY195","v":0},{"$f":"Mercado!AZ195","v":0},{"$f":"Mercado!BA195","v":"0"},{"$f":"Mercado!BB195","v":"0"},{"$f":"Mercado!BC195","v":"0"},{"$f":"Mercado!BD195","v":"0"},{"$f":"Mercado!BE195","v":"0"},{"$f":"Mercado!BF195","v":"0"},{"$f":"Mercado!BG195","v":"0"},{"$f":"Mercado!BH195","v":"0"},{"$f":"Mercado!BI195","v":"0"}]
["EPB","Commercial Free",100858.76284992996,76466.98982005041,31.898434981265321,24391.77302987955,null,"Commercial Free",{"$f":"Mercado!I196","v":8856.8302500000009},{"$f":"Mercado!J196","v":9905.8640000000014},{"$f":"Mercado!K196","v":11246.135999999999},{"$f":"Mercado!L196","v":12763.618839999999},{"$f":"Mercado!M196","v":12539.352079999999},{"$f":"Mercado!N196","v":12617.766029999999},{"$f":"Mercado!O196","v":12610.982381999998},{"$f":"Mercado!P196","v":13948.371852000004},{"$f":"Mercado!Q196","v":13452.740800000001},{"$f":"Mercado!R196","v":13367.372918000001},{"$f":"Mercado!S196","v":12859.089822},{"$f":"Mercado!T196","v":14947.269356000003},{"$f":"Mercado!U196","v":14048.493736000002},{"$f":"Mercado!V196","v":13723.068334000003},{"$f":"Mercado!W196","v":12805.726350000001},{"$f":"Mercado!X196","v":13771.43543},{"$f":"Mercado!Y196","v":14243.317563999999},{"$f":"Mercado!Z196","v":13866.304972999997},{"$f":"Mercado!AA196","v":13986.540638000002},{"$f":"Mercado!AB196","v":16870.830410000002},{"$f":"Mercado!AC196","v":17467.690067999996},{"$f":"Mercado!AD196","v":18673.308856000003},{"$f":"Mercado!AE196","v":19427.128977000004},{"$f":"Mercado!AF196","v":23809.334300000002},{"$f":"Mercado!AG196","v":24413.647437},{"$f":"Mercado!AH196","v":23683.607115999999},{"$f":"Mercado!AI196","v":22717.604885999994},{"$f":"Mercado!AJ196","v":19328.991232000004},{"$f":"Mercado!AK196","v":20410.528571000003},{"$f":"Mercado!AL196","v":21639.730422999997},{"$f":"Mercado!AM196","v":20883.024203999998},{"$f":"Mercado!AN196","v":29369.599426000001},{"$f":"Mercado!AO196","v":29241.295923999998},{"$f":"Mercado!AP196","v":18428.118162000002},{"$f":"Mercado!AQ196","v":26333.307820999995},{"$f":"Mercado!AR196","v":33940.955943000001},{"$f":"Mercado!AS196","v":32877.757209000003},{"$f":"Mercado!AT196","v":33703.878589000007},{"$f":"Mercado!AU196","v":36371.165308999996},{"$f":"Mercado!AV196","v":43738.453774000009},{"$f":"Mercado!AW196","v":41970.853761000006},{"$f":"Mercado!AX196","v":42293.658000000003},{"$f":"Mercado!AY196","v":39502.843999999997},{"$f":"Mercado!AZ196","v":46889.167999999998},{"$f":"Mercado!BA196","v":60428.315999999992},{"$f":"Mercado!BB196","v":61864.367000000006},{"$f":"Mercado!BC196","v":61497.218999999997},{"$f":"Mercado!BD196","v":71029.622999999992},{"$f":"Mercado!BE196","v":76466.98982005041},{"$f":"Mercado!BF196","v":77645.400992502895},{"$f":"Mercado!BG196","v":78471.103590657323},{"$f":"Mercado!BH196","v":92024.820195392895},{"$f":"Mercado!BI196","v":100858.76284992996}]
["EPB","Industrial Free",194745.87679406564,181373.14145414199,7.3730516176259586,13372.735339923645,null,"Industrial Free",{"$f":"Mercado!I197","v":103101.51759999999},{"$f":"Mercado!J197","v":93132.270999999993},{"$f":"Mercado!K197","v":110694.12699999999},{"$f":"Mercado!L197","v":123265.538},{"$f":"Mercado!M197","v":120759.45183999999},{"$f":"Mercado!N197","v":137243.99800000005},{"$f":"Mercado!O197","v":146853.05711999998},{"$f":"Mercado!P197","v":142639.41132000001},{"$f":"Mercado!Q197","v":108827.56886},{"$f":"Mercado!R197","v":98287.504180000018},{"$f":"Mercado!S197","v":88602.790800000002},{"$f":"Mercado!T197","v":90891.632599999997},{"$f":"Mercado!U197","v":95565.204867000008},{"$f":"Mercado!V197","v":95385.147079999995},{"$f":"Mercado!W197","v":112329.045297},{"$f":"Mercado!X197","v":87618.428396000003},{"$f":"Mercado!Y197","v":70436.531339999987},{"$f":"Mercado!Z197","v":80744.098326666674},{"$f":"Mercado!AA197","v":97404.934559999994},{"$f":"Mercado!AB197","v":106826.87275899999},{"$f":"Mercado!AC197","v":110148.97619099998},{"$f":"Mercado!AD197","v":110526.051656},{"$f":"Mercado!AE197","v":118752.797477},{"$f":"Mercado!AF197","v":117546.77993799999},{"$f":"Mercado!AG197","v":115000.331357},{"$f":"Mercado!AH197","v":114942.31460100002},{"$f":"Mercado!AI197","v":126155.44403299998},{"$f":"Mercado!AJ197","v":126285.23367100001},{"$f":"Mercado!AK197","v":127192.24890500001},{"$f":"Mercado!AL197","v":121397.11900499999},{"$f":"Mercado!AM197","v":152129.077884},{"$f":"Mercado!AN197","v":149676.86795900002},{"$f":"Mercado!AO197","v":146472.74961599999},{"$f":"Mercado!AP197","v":95714.584908000019},{"$f":"Mercado!AQ197","v":140706.22495499998},{"$f":"Mercado!AR197","v":153228.12697700001},{"$f":"Mercado!AS197","v":151499.320932},{"$f":"Mercado!AT197","v":138886.25529900001},{"$f":"Mercado!AU197","v":156705.378283},{"$f":"Mercado!AV197","v":153322.61447999999},{"$f":"Mercado!AW197","v":152762.13471300001},{"$f":"Mercado!AX197","v":154279.15100000001},{"$f":"Mercado!AY197","v":161854.94299999997},{"$f":"Mercado!AZ197","v":155244.99400000001},{"$f":"Mercado!BA197","v":172258.51400000002},{"$f":"Mercado!BB197","v":173313.59300000002},{"$f":"Mercado!BC197","v":185345.647},{"$f":"Mercado!BD197","v":178954.101},{"$f":"Mercado!BE197","v":181373.14145414199},{"$f":"Mercado!BF197","v":196818.67194326728},{"$f":"Mercado!BG197","v":190762.4864121445},{"$f":"Mercado!BH197","v":192525.48755399999},{"$f":"Mercado!BI197","v":194745.87679406564}]
["EPB","Rural Free",1099.753077375,713.34584000000007,54.168289167425421,386.40723737499991,null,"Rural Free",{"$f":"Mercado!I198","v":0},{"$f":"Mercado!J198","v":0},{"$f":"Mercado!K198","v":0},{"$f":"Mercado!L198","v":0},{"$f":"Mercado!M198","v":0},{"$f":"Mercado!N198","v":0},{"$f":"Mercado!O198","v":0},{"$f":"Mercado!P198","v":0},{"$f":"Mercado!Q198","v":0},{"$f":"Mercado!R198","v":0},{"$f":"Mercado!S198","v":0},{"$f":"Mercado!T198","v":0},{"$f":"Mercado!U198","v":0},{"$f":"Mercado!V198","v":0},{"$f":"Mercado!W198","v":0},{"$f":"Mercado!X198","v":0},{"$f":"Mercado!Y198","v":0},{"$f":"Mercado!Z198","v":0},{"$f":"Mercado!AA198","v":0},{"$f":"Mercado!AB198","v":0},{"$f":"Mercado!AC198","v":0},{"$f":"Mercado!AD198","v":0},{"$f":"Mercado!AE198","v":0},{"$f":"Mercado!AF198","v":0},{"$f":"Mercado!AG198","v":0},{"$f":"Mercado!AH198","v":0},{"$f":"Mercado!AI198","v":0},{"$f":"Mercado!AJ198","v":0},{"$f":"Mercado!AK198","v":0},{"$f":"Mercado!AL198","v":0},{"$f":"Mercado!AM198","v":0},{"$f":"Mercado!AN198","v":0},{"$f":"Mercado!AO198","v":0},{"$f":"Mercado!AP198","v":0},{"$f":"Mercado!AQ198","v":0},{"$f":"Mercado!AR198","v":0},{"$f":"Mercado!AS198","v":0},{"$f":"Mercado!AT198","v":0},{"$f":"Mercado!AU198","v":0},{"$f":"Mercado!AV198","v":0},{"$f":"Mercado!AW198","v":0},{"$f":"Mercado!AX198","v":0},{"$f":"Mercado!AY198","v":0},{"$f":"Mercado!AZ198","v":0},{"$f":"Mercado!BA198","v":449.46399999999994},{"$f":"Mercado!BB198","v":528.61900000000003},{"$f":"Mercado!BC198","v":625.80399999999997},{"$f":"Mercado!BD198","v":686.024},{"$f":"Mercado!BE198","v":713.34584000000007},{"$f":"Mercado!BF198","v":724.29872},{"$f":"Mercado!BG198","v":881.33652000000006},{"$f":"Mercado!BH198","v":919.61900000000003},{"$f":"Mercado!BI198","v":1099.753077375}]
["EPB","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I199","v":0},{"$f":"Mercado!J199","v":0},{"$f":"Mercado!K199","v":0},{"$f":"Mercado!L199","v":0},{"$f":"Mercado!M199","v":0},{"$f":"Mercado!N199","v":0},{"$f":"Mercado!O199","v":0},{"$f":"Mercado!P199","v":0},{"$f":"Mercado!Q199","v":0},{"$f":"Mercado!R199","v":0},{"$f":"Mercado!S199","v":0},{"$f":"Mercado!T199","v":0},{"$f":"Mercado!U199","v":0},{"$f":"Mercado!V199","v":0},{"$f":"Mercado!W199","v":0},{"$f":"Mercado!X199","v":0},{"$f":"Mercado!Y199","v":0},{"$f":"Mercado!Z199","v":0},{"$f":"Mercado!AA199","v":0},{"$f":"Mercado!AB199","v":0},{"$f":"Mercado!AC199","v":0},{"$f":"Mercado!AD199","v":0},{"$f":"Mercado!AE199","v":0},{"$f":"Mercado!AF199","v":0},{"$f":"Mercado!AG199","v":0},{"$f":"Mercado!AH199","v":0},{"$f":"Mercado!AI199","v":0},{"$f":"Mercado!AJ199","v":0},{"$f":"Mercado!AK199","v":0},{"$f":"Mercado!AL199","v":0},{"$f":"Mercado!AM199","v":0},{"$f":"Mercado!AN199","v":0},{"$f":"Mercado!AO199","v":0},{"$f":"Mercado!AP199","v":0},{"$f":"Mercado!AQ199","v":0},{"$f":"Mercado!AR199","v":0},{"$f":"Mercado!AS199","v":0},{"$f":"Mercado!AT199","v":0},{"$f":"Mercado!AU199","v":0},{"$f":"Mercado!AV199","v":0},{"$f":"Mercado!AW199","v":0},{"$f":"Mercado!AX199","v":0},{"$f":"Mercado!AY199","v":0},{"$f":"Mercado!AZ199","v":0},{"$f":"Mercado!BA199","v":"0"},{"$f":"Mercado!BB199","v":"0"},{"$f":"Mercado!BC199","v":"0"},{"$f":"Mercado!BD199","v":"0"},{"$f":"Mercado!BE199","v":0},{"$f":"Mercado!BF199","v":0},{"$f":"Mercado!BG199","v":0},{"$f":"Mercado!BH199","v":0},{"$f":"Mercado!BI199","v":0}]
["EPB","Public Power Free",262.378198,0,"-",262.378198,null,"Public Power Free",{"$f":"Mercado!I200","v":0},{"$f":"Mercado!J200","v":0},{"$f":"Mercado!K200","v":0},{"$f":"Mercado!L200","v":0},{"$f":"Mercado!M200","v":0},{"$f":"Mercado!N200","v":0},{"$f":"Mercado!O200","v":0},{"$f":"Mercado!P200","v":0},{"$f":"Mercado!Q200","v":0},{"$f":"Mercado!R200","v":0},{"$f":"Mercado!S200","v":0},{"$f":"Mercado!T200","v":0},{"$f":"Mercado!U200","v":0},{"$f":"Mercado!V200","v":0},{"$f":"Mercado!W200","v":0},{"$f":"Mercado!X200","v":0},{"$f":"Mercado!Y200","v":0},{"$f":"Mercado!Z200","v":0},{"$f":"Mercado!AA200","v":0},{"$f":"Mercado!AB200","v":0},{"$f":"Mercado!AC200","v":0},{"$f":"Mercado!AD200","v":0},{"$f":"Mercado!AE200","v":0},{"$f":"Mercado!AF200","v":0},{"$f":"Mercado!AG200","v":0},{"$f":"Mercado!AH200","v":0},{"$f":"Mercado!AI200","v":0},{"$f":"Mercado!AJ200","v":0},{"$f":"Mercado!AK200","v":0},{"$f":"Mercado!AL200","v":0},{"$f":"Mercado!AM200","v":0},{"$f":"Mercado!AN200","v":0},{"$f":"Mercado!AO200","v":0},{"$f":"Mercado!AP200","v":0},{"$f":"Mercado!AQ200","v":0},{"$f":"Mercado!AR200","v":0},{"$f":"Mercado!AS200","v":0},{"$f":"Mercado!AT200","v":0},{"$f":"Mercado!AU200","v":0},{"$f":"Mercado!AV200","v":0},{"$f":"Mercado!AW200","v":0},{"$f":"Mercado!AX200","v":0},{"$f":"Mercado!AY200","v":0},{"$f":"Mercado!AZ200","v":0},{"$f":"Mercado!BA200","v":"0"},{"$f":"Mercado!BB200","v":"0"},{"$f":"Mercado!BC200","v":"0"},{"$f":"Mercado!BD200","v":"0"},{"$f":"Mercado!BE200","v":0},{"$f":"Mercado!BF200","v":0},{"$f":"Mercado!BG200","v":0},{"$f":"Mercado!BH200","v":0},{"$f":"Mercado!BI200","v":262.378198}]
["EPB","Own Free","0","0","-",0,null,"Own Free",{"$f":"Mercado!I201","v":0},{"$f":"Mercado!J201","v":0},{"$f":"Mercado!K201","v":0},{"$f":"Mercado!L201","v":0},{"$f":"Mercado!M201","v":0},{"$f":"Mercado!N201","v":0},{"$f":"Mercado!O201","v":0},{"$f":"Mercado!P201","v":0},{"$f":"Mercado!Q201","v":0},{"$f":"Mercado!R201","v":0},{"$f":"Mercado!S201","v":0},{"$f":"Mercado!T201","v":0},{"$f":"Mercado!U201","v":0},{"$f":"Mercado!V201","v":0},{"$f":"Mercado!W201","v":0},{"$f":"Mercado!X201","v":0},{"$f":"Mercado!Y201","v":0},{"$f":"Mercado!Z201","v":0},{"$f":"Mercado!AA201","v":0},{"$f":"Mercado!AB201","v":0},{"$f":"Mercado!AC201","v":0},{"$f":"Mercado!AD201","v":0},{"$f":"Mercado!AE201","v":0},{"$f":"Mercado!AF201","v":0},{"$f":"Mercado!AG201","v":0},{"$f":"Mercado!AH201","v":0},{"$f":"Mercado!AI201","v":0},{"$f":"Mercado!AJ201","v":0},{"$f":"Mercado!AK201","v":0},{"$f":"Mercado!AL201","v":0},{"$f":"Mercado!AM201","v":0},{"$f":"Mercado!AN201","v":0},{"$f":"Mercado!AO201","v":0},{"$f":"Mercado!AP201","v":0},{"$f":"Mercado!AQ201","v":0},{"$f":"Mercado!AR201","v":0},{"$f":"Mercado!AS201","v":0},{"$f":"Mercado!AT201","v":0},{"$f":"Mercado!AU201","v":0},{"$f":"Mercado!AV201","v":0},{"$f":"Mercado!AW201","v":0},{"$f":"Mercado!AX201","v":0},{"$f":"Mercado!AY201","v":0},{"$f":"Mercado!AZ201","v":0},{"$f":"Mercado!BA201","v":"0"},{"$f":"Mercado!BB201","v":"0"},{"$f":"Mercado!BC201","v":"0"},{"$f":"Mercado!BD201","v":"0"},{"$f":"Mercado!BE201","v":"0"},{"$f":"Mercado!BF201","v":"0"},{"$f":"Mercado!BG201","v":"0"},{"$f":"Mercado!BH201","v":"0"},{"$f":"Mercado!BI201","v":"0"}]
["EPB","Public Service Free",42378.559202358003,41302.339866424205,2.6057103287958849,1076.219335933798,null,"Public Service Free",{"$f":"Mercado!I202","v":0},{"$f":"Mercado!J202","v":0},{"$f":"Mercado!K202","v":0},{"$f":"Mercado!L202","v":0},{"$f":"Mercado!M202","v":0},{"$f":"Mercado!N202","v":0},{"$f":"Mercado!O202","v":0},{"$f":"Mercado!P202","v":0},{"$f":"Mercado!Q202","v":0},{"$f":"Mercado!R202","v":0},{"$f":"Mercado!S202","v":0},{"$f":"Mercado!T202","v":0},{"$f":"Mercado!U202","v":0},{"$f":"Mercado!V202","v":0},{"$f":"Mercado!W202","v":0},{"$f":"Mercado!X202","v":0},{"$f":"Mercado!Y202","v":0},{"$f":"Mercado!Z202","v":0},{"$f":"Mercado!AA202","v":0},{"$f":"Mercado!AB202","v":0},{"$f":"Mercado!AC202","v":0},{"$f":"Mercado!AD202","v":0},{"$f":"Mercado!AE202","v":0},{"$f":"Mercado!AF202","v":0},{"$f":"Mercado!AG202","v":0},{"$f":"Mercado!AH202","v":0},{"$f":"Mercado!AI202","v":0},{"$f":"Mercado!AJ202","v":0},{"$f":"Mercado!AK202","v":0},{"$f":"Mercado!AL202","v":0},{"$f":"Mercado!AM202","v":0},{"$f":"Mercado!AN202","v":0},{"$f":"Mercado!AO202","v":0},{"$f":"Mercado!AP202","v":0},{"$f":"Mercado!AQ202","v":0},{"$f":"Mercado!AR202","v":0},{"$f":"Mercado!AS202","v":0},{"$f":"Mercado!AT202","v":0},{"$f":"Mercado!AU202","v":0},{"$f":"Mercado!AV202","v":0},{"$f":"Mercado!AW202","v":0},{"$f":"Mercado!AX202","v":0},{"$f":"Mercado!AY202","v":0},{"$f":"Mercado!AZ202","v":3679.3710000000001},{"$f":"Mercado!BA202","v":9754.3060000000005},{"$f":"Mercado!BB202","v":23324.912000000004},{"$f":"Mercado!BC202","v":37709.453000000001},{"$f":"Mercado!BD202","v":40325.945000000007},{"$f":"Mercado!BE202","v":41302.339866424205},{"$f":"Mercado!BF202","v":39455.571602315904},{"$f":"Mercado!BG202","v":41378.190515109804},{"$f":"Mercado!BH202","v":43583.312000000005},{"$f":"Mercado!BI202","v":42378.559202358003}]
["EPB","2 Free Market (TUSD)",339345.33012172865,299855.8169806166,13.16950044149543,39489.513141112053,null,"2 Free Market (TUSD)",{"$f":"Mercado!I203","v":111958.34784999999},{"$f":"Mercado!J203","v":103038.13499999999},{"$f":"Mercado!K203","v":121940.26299999999},{"$f":"Mercado!L203","v":136029.15684000001},{"$f":"Mercado!M203","v":133298.80392000001},{"$f":"Mercado!N203","v":149861.76403000005},{"$f":"Mercado!O203","v":159464.03950199997},{"$f":"Mercado!P203","v":156587.78317200002},{"$f":"Mercado!Q203","v":122280.30966},{"$f":"Mercado!R203","v":111654.87709800003},{"$f":"Mercado!S203","v":101461.880622},{"$f":"Mercado!T203","v":105838.901956},{"$f":"Mercado!U203","v":109613.69860300001},{"$f":"Mercado!V203","v":109108.21541400001},{"$f":"Mercado!W203","v":125134.771647},{"$f":"Mercado!X203","v":101389.863826},{"$f":"Mercado!Y203","v":84679.848903999984},{"$f":"Mercado!Z203","v":94610.403299666665},{"$f":"Mercado!AA203","v":111391.475198},{"$f":"Mercado!AB203","v":123697.70316899999},{"$f":"Mercado!AC203","v":127616.66625899998},{"$f":"Mercado!AD203","v":129199.360512},{"$f":"Mercado!AE203","v":138179.926454},{"$f":"Mercado!AF203","v":141356.11423800001},{"$f":"Mercado!AG203","v":139413.978794},{"$f":"Mercado!AH203","v":138625.92171700002},{"$f":"Mercado!AI203","v":148873.04891899996},{"$f":"Mercado!AJ203","v":145614.22490300002},{"$f":"Mercado!AK203","v":147602.77747600002},{"$f":"Mercado!AL203","v":143036.84942799999},{"$f":"Mercado!AM203","v":173012.10208799999},{"$f":"Mercado!AN203","v":179046.46738500003},{"$f":"Mercado!AO203","v":175714.04553999999},{"$f":"Mercado!AP203","v":114142.70307000002},{"$f":"Mercado!AQ203","v":167039.53277599998},{"$f":"Mercado!AR203","v":187169.08292000002},{"$f":"Mercado!AS203","v":184377.07814100001},{"$f":"Mercado!AT203","v":172590.13388800001},{"$f":"Mercado!AU203","v":193076.543592},{"$f":"Mercado!AV203","v":197061.06825399998},{"$f":"Mercado!AW203","v":194732.98847400001},{"$f":"Mercado!AX203","v":196572.80900000001},{"$f":"Mercado!AY203","v":201357.78699999995},{"$f":"Mercado!AZ203","v":205813.53300000002},{"$f":"Mercado!BA203","v":242890.60000000003},{"$f":"Mercado!BB203","v":259031.49100000004},{"$f":"Mercado!BC203","v":285178.12299999996},{"$f":"Mercado!BD203","v":290995.69299999997},{"$f":"Mercado!BE203","v":299855.8169806166},{"$f":"Mercado!BF203","v":314643.9432580861},{"$f":"Mercado!BG203","v":311493.11703791167},{"$f":"Mercado!BH203","v":329053.23874939291},{"$f":"Mercado!BI203","v":339345.33012172865}]
["EPB","Residential Total",784559.19621853798,732071.90079198394,7.1696913062461842,52487.295426554047,null,"Residential Total",{"$f":"Mercado!I204","v":327235.84399999998},{"$f":"Mercado!J204","v":333799.29200000002},{"$f":"Mercado!K204","v":309884.125},{"$f":"Mercado!L204","v":326679.39499999996},{"$f":"Mercado!M204","v":376886.41800000001},{"$f":"Mercado!N204","v":363299.02},{"$f":"Mercado!O204","v":340286.239},{"$f":"Mercado!P204","v":353295.80300000001},{"$f":"Mercado!Q204","v":409087.147},{"$f":"Mercado!R204","v":386633.20300000004},{"$f":"Mercado!S204","v":360919.288},{"$f":"Mercado!T204","v":377959.5},{"$f":"Mercado!U204","v":424762.16799999995},{"$f":"Mercado!V204","v":402502.75100000005},{"$f":"Mercado!W204","v":373319.15},{"$f":"Mercado!X204","v":392121.97100000002},{"$f":"Mercado!Y204","v":415685.13799999998},{"$f":"Mercado!Z204","v":408853.64},{"$f":"Mercado!AA204","v":394193.41700000002},{"$f":"Mercado!AB204","v":414840.01},{"$f":"Mercado!AC204","v":433493.29799999995},{"$f":"Mercado!AD204","v":425331.17799999996},{"$f":"Mercado!AE204","v":384889.10200000001},{"$f":"Mercado!AF204","v":418808.86499999999},{"$f":"Mercado!AG204","v":443033.79000000004},{"$f":"Mercado!AH204","v":423595.58999999997},{"$f":"Mercado!AI204","v":393371.69300000003},{"$f":"Mercado!AJ204","v":438233.848},{"$f":"Mercado!AK204","v":460164.84399999998},{"$f":"Mercado!AL204","v":447051.73800000001},{"$f":"Mercado!AM204","v":405915.99400000001},{"$f":"Mercado!AN204","v":453293.43000000005},{"$f":"Mercado!AO204","v":495672.89199999999},{"$f":"Mercado!AP204","v":480312.12900000002},{"$f":"Mercado!AQ204","v":432066.41899999999},{"$f":"Mercado!AR204","v":504346.39400000003},{"$f":"Mercado!AS204","v":514034.82400000002},{"$f":"Mercado!AT204","v":495603.36300000001},{"$f":"Mercado!AU204","v":464235.06599999999},{"$f":"Mercado!AV204","v":523173.848},{"$f":"Mercado!AW204","v":525697.91517499997},{"$f":"Mercado!AX204","v":497333.15736906201},{"$f":"Mercado!AY204","v":465968.37579900003},{"$f":"Mercado!AZ204","v":523102.14500000002},{"$f":"Mercado!BA204","v":645028.42246501101},{"$f":"Mercado!BB204","v":638382.15718571399},{"$f":"Mercado!BC204","v":575520.337800159},{"$f":"Mercado!BD204","v":671980.95311383507},{"$f":"Mercado!BE204","v":732071.90079198394},{"$f":"Mercado!BF204","v":735744.96346201701},{"$f":"Mercado!BG204","v":652794.05831061502},{"$f":"Mercado!BH204","v":735193.47663391498},{"$f":"Mercado!BI204","v":784559.19621853798}]
["EPB","Commercial Total",287706.62614687893,278876.00226883142,3.1665054741909726,8830.6238780475105,null,"Commercial Total",{"$f":"Mercado!I205","v":161260.80725000001},{"$f":"Mercado!J205","v":161377.272},{"$f":"Mercado!K205","v":152303.11900000001},{"$f":"Mercado!L205","v":161860.32884000003},{"$f":"Mercado!M205","v":178134.63108000002},{"$f":"Mercado!N205","v":173266.95402999999},{"$f":"Mercado!O205","v":163270.70238199999},{"$f":"Mercado!P205","v":173781.198852},{"$f":"Mercado!Q205","v":193500.8688},{"$f":"Mercado!R205","v":185683.88591800001},{"$f":"Mercado!S205","v":173303.125822},{"$f":"Mercado!T205","v":186529.95135600001},{"$f":"Mercado!U205","v":202292.21873600001},{"$f":"Mercado!V205","v":194527.30133400002},{"$f":"Mercado!W205","v":180835.33934999999},{"$f":"Mercado!X205","v":191126.08743000001},{"$f":"Mercado!Y205","v":193502.17156400002},{"$f":"Mercado!Z205","v":190101.84697299998},{"$f":"Mercado!AA205","v":183552.04563800001},{"$f":"Mercado!AB205","v":195862.46740999998},{"$f":"Mercado!AC205","v":199285.991068},{"$f":"Mercado!AD205","v":195895.66985599999},{"$f":"Mercado!AE205","v":181163.11997699999},{"$f":"Mercado!AF205","v":198769.90629999997},{"$f":"Mercado!AG205","v":202891.03743700002},{"$f":"Mercado!AH205","v":195999.32311600001},{"$f":"Mercado!AI205","v":185009.25888599997},{"$f":"Mercado!AJ205","v":205595.18023200001},{"$f":"Mercado!AK205","v":205933.531571},{"$f":"Mercado!AL205","v":205180.18342300001},{"$f":"Mercado!AM205","v":189382.50420399997},{"$f":"Mercado!AN205","v":212450.91042599999},{"$f":"Mercado!AO205","v":214650.80892400001},{"$f":"Mercado!AP205","v":154161.80916199999},{"$f":"Mercado!AQ205","v":162395.49582099999},{"$f":"Mercado!AR205","v":198605.85794300001},{"$f":"Mercado!AS205","v":193784.665209},{"$f":"Mercado!AT205","v":189251.22558900001},{"$f":"Mercado!AU205","v":187615.62830899999},{"$f":"Mercado!AV205","v":213030.181774},{"$f":"Mercado!AW205","v":207126.029765001},{"$f":"Mercado!AX205","v":203745.32684547099},{"$f":"Mercado!AY205","v":186756.20647611999},{"$f":"Mercado!AZ205","v":207084.40793810002},{"$f":"Mercado!BA205","v":255419.16030683499},{"$f":"Mercado!BB205","v":253997.47259956601},{"$f":"Mercado!BC205","v":234329.83223159704},{"$f":"Mercado!BD205","v":265414.87032335601},{"$f":"Mercado!BE205","v":278876.00226883142},{"$f":"Mercado!BF205","v":282918.03685241693},{"$f":"Mercado!BG205","v":258064.29355280433},{"$f":"Mercado!BH205","v":283453.74653287791},{"$f":"Mercado!BI205","v":287706.62614687893}]
["EPB","Industrial Total",224121.67340700564,222386.844194012,0.78009525216347075,1734.8292129936453,null,"Industrial Total",{"$f":"Mercado!I206","v":252441.47659999999},{"$f":"Mercado!J206","v":250428.70299999998},{"$f":"Mercado!K206","v":268125.609},{"$f":"Mercado!L206","v":259186.72999999998},{"$f":"Mercado!M206","v":254216.50883999999},{"$f":"Mercado!N206","v":260896.33200000005},{"$f":"Mercado!O206","v":274985.18312},{"$f":"Mercado!P206","v":266221.63632000005},{"$f":"Mercado!Q206","v":266797.77085999999},{"$f":"Mercado!R206","v":255175.78018000003},{"$f":"Mercado!S206","v":248142.07880000002},{"$f":"Mercado!T206","v":244989.38459999999},{"$f":"Mercado!U206","v":231602.671867},{"$f":"Mercado!V206","v":222733.28808},{"$f":"Mercado!W206","v":238369.31029699999},{"$f":"Mercado!X206","v":209371.45239600001},{"$f":"Mercado!Y206","v":187455.67833999998},{"$f":"Mercado!Z206","v":199537.7383266667},{"$f":"Mercado!AA206","v":204306.14655999999},{"$f":"Mercado!AB206","v":201831.84575899999},{"$f":"Mercado!AC206","v":195658.435191},{"$f":"Mercado!AD206","v":194991.77465599999},{"$f":"Mercado!AE206","v":201316.71647699998},{"$f":"Mercado!AF206","v":200628.21593800001},{"$f":"Mercado!AG206","v":194428.01335700002},{"$f":"Mercado!AH206","v":192661.14060100002},{"$f":"Mercado!AI206","v":205534.73403299999},{"$f":"Mercado!AJ206","v":202286.02367100003},{"$f":"Mercado!AK206","v":198277.46190500003},{"$f":"Mercado!AL206","v":185514.14800499997},{"$f":"Mercado!AM206","v":203011.41588399999},{"$f":"Mercado!AN206","v":202749.53995900002},{"$f":"Mercado!AO206","v":193301.55961599998},{"$f":"Mercado!AP206","v":132914.38690800001},{"$f":"Mercado!AQ206","v":185209.750955},{"$f":"Mercado!AR206","v":201369.10197700001},{"$f":"Mercado!AS206","v":194459.722932},{"$f":"Mercado!AT206","v":182918.041299},{"$f":"Mercado!AU206","v":200312.41228300001},{"$f":"Mercado!AV206","v":193733.73547999997},{"$f":"Mercado!AW206","v":191607.83048121701},{"$f":"Mercado!AX206","v":194436.65608143501},{"$f":"Mercado!AY206","v":201543.20984568697},{"$f":"Mercado!AZ206","v":193545.797860105},{"$f":"Mercado!BA206","v":222003.63402838702},{"$f":"Mercado!BB206","v":221014.92897018601},{"$f":"Mercado!BC206","v":231005.35796970798},{"$f":"Mercado!BD206","v":221441.74898331999},{"$f":"Mercado!BE206","v":222386.844194012},{"$f":"Mercado!BF206","v":235124.45182696127},{"$f":"Mercado!BG206","v":226192.74238708848},{"$f":"Mercado!BH206","v":225007.677868414},{"$f":"Mercado!BI206","v":224121.67340700564}]
["EPB","Rural Total",81674.346727963013,79904.18229733,2.2153589208210533,1770.1644306330127,null,"Rural Total",{"$f":"Mercado!I207","v":62900.902999999991},{"$f":"Mercado!J207","v":67024.271999999997},{"$f":"Mercado!K207","v":63129.017},{"$f":"Mercado!L207","v":74587.079999999987},{"$f":"Mercado!M207","v":79576.565000000002},{"$f":"Mercado!N207","v":59686.06},{"$f":"Mercado!O207","v":59879.694999999992},{"$f":"Mercado!P207","v":72176.985000000001},{"$f":"Mercado!Q207","v":70406.368999999992},{"$f":"Mercado!R207","v":59281.247000000003},{"$f":"Mercado!S207","v":61516.491000000009},{"$f":"Mercado!T207","v":72204.907000000007},{"$f":"Mercado!U207","v":74448.506999999998},{"$f":"Mercado!V207","v":63623.72600000001},{"$f":"Mercado!W207","v":60909.896999999997},{"$f":"Mercado!X207","v":75981.187999999995},{"$f":"Mercado!Y207","v":60005.841},{"$f":"Mercado!Z207","v":56369.002999999997},{"$f":"Mercado!AA207","v":68243.180000000008},{"$f":"Mercado!AB207","v":81646.948000000004},{"$f":"Mercado!AC207","v":66419.582999999999},{"$f":"Mercado!AD207","v":58668.372000000003},{"$f":"Mercado!AE207","v":61362.74},{"$f":"Mercado!AF207","v":80451.694999999992},{"$f":"Mercado!AG207","v":70103.046000000002},{"$f":"Mercado!AH207","v":58188.510999999999},{"$f":"Mercado!AI207","v":70497.380999999994},{"$f":"Mercado!AJ207","v":89699.837999999989},{"$f":"Mercado!AK207","v":72422.525999999998},{"$f":"Mercado!AL207","v":62567.758999999991},{"$f":"Mercado!AM207","v":67103.127999999997},{"$f":"Mercado!AN207","v":92603.150999999998},{"$f":"Mercado!AO207","v":85339.567999999999},{"$f":"Mercado!AP207","v":66397.680000000008},{"$f":"Mercado!AQ207","v":71488.758000000002},{"$f":"Mercado!AR207","v":102344.63399999999},{"$f":"Mercado!AS207","v":91791.387000000002},{"$f":"Mercado!AT207","v":73959.793000000005},{"$f":"Mercado!AU207","v":82291.059000000008},{"$f":"Mercado!AV207","v":101338.35100000001},{"$f":"Mercado!AW207","v":72878.324313399993},{"$f":"Mercado!AX207","v":59843.603456608005},{"$f":"Mercado!AY207","v":61996.039250941998},{"$f":"Mercado!AZ207","v":85883.762685435999},{"$f":"Mercado!BA207","v":83684.762410595984},{"$f":"Mercado!BB207","v":66695.985246687997},{"$f":"Mercado!BC207","v":71338.658380763998},{"$f":"Mercado!BD207","v":99194.176698413998},{"$f":"Mercado!BE207","v":79904.18229733},{"$f":"Mercado!BF207","v":64781.790230073995},{"$f":"Mercado!BG207","v":74758.680822680006},{"$f":"Mercado!BH207","v":105388.751390406},{"$f":"Mercado!BI207","v":81674.346727963013}]
["EPB","Public Lighting Total",64258.943584000001,66010.177277976996,-2.6529752928890593,-1751.2336939769957,null,"Public Lighting Total",{"$f":"Mercado!I208","v":53936.212},{"$f":"Mercado!J208","v":55262.821000000011},{"$f":"Mercado!K208","v":56490.952999999994},{"$f":"Mercado!L208","v":56313.731},{"$f":"Mercado!M208","v":55154.066999999995},{"$f":"Mercado!N208","v":55797.800999999999},{"$f":"Mercado!O208","v":57239.452999999994},{"$f":"Mercado!P208","v":56298.854000000007},{"$f":"Mercado!Q208","v":55789.719000000005},{"$f":"Mercado!R208","v":56413.065999999992},{"$f":"Mercado!S208","v":58094.89},{"$f":"Mercado!T208","v":58015.062000000005},{"$f":"Mercado!U208","v":57403.696000000004},{"$f":"Mercado!V208","v":57927.191000000006},{"$f":"Mercado!W208","v":74545.864999999991},{"$f":"Mercado!X208","v":63521.805},{"$f":"Mercado!Y208","v":59713.720999999998},{"$f":"Mercado!Z208","v":59715.640999999996},{"$f":"Mercado!AA208","v":59347.483000000007},{"$f":"Mercado!AB208","v":61214.923999999999},{"$f":"Mercado!AC208","v":69242.236999999994},{"$f":"Mercado!AD208","v":62223.841},{"$f":"Mercado!AE208","v":62986.562000000005},{"$f":"Mercado!AF208","v":64152.743000000002},{"$f":"Mercado!AG208","v":74486.622000000003},{"$f":"Mercado!AH208","v":62933.957999999999},{"$f":"Mercado!AI208","v":63305.589},{"$f":"Mercado!AJ208","v":66759.409},{"$f":"Mercado!AK208","v":66952.91},{"$f":"Mercado!AL208","v":69193.793999999994},{"$f":"Mercado!AM208","v":63671.159999999996},{"$f":"Mercado!AN208","v":67971.805999999997},{"$f":"Mercado!AO208","v":65131.725000000006},{"$f":"Mercado!AP208","v":61478.514000000003},{"$f":"Mercado!AQ208","v":82315.008999999991},{"$f":"Mercado!AR208","v":64411.732000000004},{"$f":"Mercado!AS208","v":71701.834999999992},{"$f":"Mercado!AT208","v":64783.044999999998},{"$f":"Mercado!AU208","v":63565.725000000006},{"$f":"Mercado!AV208","v":65261.618999999992},{"$f":"Mercado!AW208","v":61544.303874999998},{"$f":"Mercado!AX208","v":62949.174999999996},{"$f":"Mercado!AY208","v":65311.421000000002},{"$f":"Mercado!AZ208","v":64711.447},{"$f":"Mercado!BA208","v":69298.995391667006},{"$f":"Mercado!BB208","v":70234.184000000008},{"$f":"Mercado!BC208","v":69561.020451000004},{"$f":"Mercado!BD208","v":67918.791633331988},{"$f":"Mercado!BE208","v":66010.177277976996},{"$f":"Mercado!BF208","v":66273.707247618004},{"$f":"Mercado!BG208","v":66445.808921539996},{"$f":"Mercado!BH208","v":64900.837451814004},{"$f":"Mercado!BI208","v":64258.943584000001}]
["EPB","Public Power Total",86300.075010241999,81561.973336529001,5.8092043140782534,4738.1016737129976,null,"Public Power Total",{"$f":"Mercado!I209","v":48895.312000000005},{"$f":"Mercado!J209","v":52964.891000000003},{"$f":"Mercado!K209","v":48176.751000000004},{"$f":"Mercado!L209","v":52915.83},{"$f":"Mercado!M209","v":56547.392},{"$f":"Mercado!N209","v":58836.845000000001},{"$f":"Mercado!O209","v":53628.441999999995},{"$f":"Mercado!P209","v":57261.701000000001},{"$f":"Mercado!Q209","v":57901.645999999993},{"$f":"Mercado!R209","v":58188.485000000001},{"$f":"Mercado!S209","v":54391.718999999997},{"$f":"Mercado!T209","v":59494.690999999999},{"$f":"Mercado!U209","v":59692.717999999993},{"$f":"Mercado!V209","v":60251.635000000002},{"$f":"Mercado!W209","v":54688.66399999999},{"$f":"Mercado!X209","v":59957.639000000003},{"$f":"Mercado!Y209","v":55086.623999999996},{"$f":"Mercado!Z209","v":58341.629000000001},{"$f":"Mercado!AA209","v":56101.843000000001},{"$f":"Mercado!AB209","v":59384.029000000002},{"$f":"Mercado!AC209","v":57762.511000000006},{"$f":"Mercado!AD209","v":60682.008000000002},{"$f":"Mercado!AE209","v":54100.334999999999},{"$f":"Mercado!AF209","v":62420.038},{"$f":"Mercado!AG209","v":58957.944000000003},{"$f":"Mercado!AH209","v":61743.073000000004},{"$f":"Mercado!AI209","v":60128.747000000003},{"$f":"Mercado!AJ209","v":69006.206000000006},{"$f":"Mercado!AK209","v":62864.400999999998},{"$f":"Mercado!AL209","v":68398.45199999999},{"$f":"Mercado!AM209","v":61845.224000000002},{"$f":"Mercado!AN209","v":71337.498999999996},{"$f":"Mercado!AO209","v":65652.573999999993},{"$f":"Mercado!AP209","v":47997.422000000006},{"$f":"Mercado!AQ209","v":44992.407999999996},{"$f":"Mercado!AR209","v":55192.308000000005},{"$f":"Mercado!AS209","v":54229.597999999991},{"$f":"Mercado!AT209","v":52468.773000000001},{"$f":"Mercado!AU209","v":51455.982000000004},{"$f":"Mercado!AV209","v":63820.888999999996},{"$f":"Mercado!AW209","v":61166.846306288004},{"$f":"Mercado!AX209","v":63826.355229018001},{"$f":"Mercado!AY209","v":57950.134662217999},{"$f":"Mercado!AZ209","v":67900.706359653996},{"$f":"Mercado!BA209","v":73960.488778833998},{"$f":"Mercado!BB209","v":79741.539022770987},{"$f":"Mercado!BC209","v":72379.649165903989},{"$f":"Mercado!BD209","v":85057.863776276994},{"$f":"Mercado!BE209","v":81561.973336529001},{"$f":"Mercado!BF209","v":88994.131172559006},{"$f":"Mercado!BG209","v":79784.730563160003},{"$f":"Mercado!BH209","v":91516.994318551006},{"$f":"Mercado!BI209","v":86300.075010241999}]
["EPB","Own Total",1521.0128429709998,1400.0824156409999,8.6373791984691408,120.93042732999993,null,"Own Total",{"$f":"Mercado!I210","v":1062.884},{"$f":"Mercado!J210","v":1055.316},{"$f":"Mercado!K210","v":997.50599999999997},{"$f":"Mercado!L210","v":1084.502},{"$f":"Mercado!M210","v":1131.836},{"$f":"Mercado!N210","v":1123.1590000000001},{"$f":"Mercado!O210","v":1059.0309999999999},{"$f":"Mercado!P210","v":1118.028},{"$f":"Mercado!Q210","v":1157.6100000000001},{"$f":"Mercado!R210","v":1095.6039999999998},{"$f":"Mercado!S210","v":1014.4150000000001},{"$f":"Mercado!T210","v":1082.308},{"$f":"Mercado!U210","v":1153.6510000000001},{"$f":"Mercado!V210","v":1114.7550000000001},{"$f":"Mercado!W210","v":1044.0550000000001},{"$f":"Mercado!X210","v":1125.693},{"$f":"Mercado!Y210","v":1222.087},{"$f":"Mercado!Z210","v":1079.731},{"$f":"Mercado!AA210","v":1065.3399999999999},{"$f":"Mercado!AB210","v":1092.8969999999999},{"$f":"Mercado!AC210","v":1082.1030000000001},{"$f":"Mercado!AD210","v":1079.8910000000001},{"$f":"Mercado!AE210","v":950.346},{"$f":"Mercado!AF210","v":1015.0330000000001},{"$f":"Mercado!AG210","v":1004.5039999999999},{"$f":"Mercado!AH210","v":943.19099999999992},{"$f":"Mercado!AI210","v":912.47400000000005},{"$f":"Mercado!AJ210","v":997.27800000000002},{"$f":"Mercado!AK210","v":990.75499999999988},{"$f":"Mercado!AL210","v":982.19599999999991},{"$f":"Mercado!AM210","v":975.37399999999991},{"$f":"Mercado!AN210","v":1143.7159999999999},{"$f":"Mercado!AO210","v":1196.7560000000001},{"$f":"Mercado!AP210","v":992.54200000000003},{"$f":"Mercado!AQ210","v":920.01300000000003},{"$f":"Mercado!AR210","v":1156.5329999999999},{"$f":"Mercado!AS210","v":1146.3589999999999},{"$f":"Mercado!AT210","v":1023.687},{"$f":"Mercado!AU210","v":1041.059},{"$f":"Mercado!AV210","v":1144.3589999999999},{"$f":"Mercado!AW210","v":1104.8050954},{"$f":"Mercado!AX210","v":1121.4728144000001},{"$f":"Mercado!AY210","v":1074.0144813689999},{"$f":"Mercado!AZ210","v":1193.4938560190001},{"$f":"Mercado!BA210","v":1338.3077905169998},{"$f":"Mercado!BB210","v":1301.29123585},{"$f":"Mercado!BC210","v":1187.0614685500002},{"$f":"Mercado!BD210","v":1338.0217992920002},{"$f":"Mercado!BE210","v":1400.0824156409999},{"$f":"Mercado!BF210","v":1501.861759271},{"$f":"Mercado!BG210","v":1384.313207977},{"$f":"Mercado!BH210","v":1526.1163815059999},{"$f":"Mercado!BI210","v":1521.0128429709998}]
["EPB","Public Service Total",68402.15709809,67825.084018804206,0.85082545437880075,577.07307928579394,null,"Public Service Total",{"$f":"Mercado!I211","v":52006.868999999999},{"$f":"Mercado!J211","v":53001.195},{"$f":"Mercado!K211","v":53079.315999999999},{"$f":"Mercado!L211","v":54281.61},{"$f":"Mercado!M211","v":57722.507999999994},{"$f":"Mercado!N211","v":53314.957999999999},{"$f":"Mercado!O211","v":52618.983},{"$f":"Mercado!P211","v":51162.432000000001},{"$f":"Mercado!Q211","v":56606.971000000005},{"$f":"Mercado!R211","v":53104.051999999996},{"$f":"Mercado!S211","v":51901.561999999998},{"$f":"Mercado!T211","v":50969.483999999997},{"$f":"Mercado!U211","v":52078.305},{"$f":"Mercado!V211","v":49585.531000000003},{"$f":"Mercado!W211","v":46096.815999999999},{"$f":"Mercado!X211","v":46536.841},{"$f":"Mercado!Y211","v":45671.536999999997},{"$f":"Mercado!Z211","v":44136.043999999994},{"$f":"Mercado!AA211","v":43377.589},{"$f":"Mercado!AB211","v":45318.360999999997},{"$f":"Mercado!AC211","v":44613.885999999999},{"$f":"Mercado!AD211","v":45587.297000000006},{"$f":"Mercado!AE211","v":46124.228000000003},{"$f":"Mercado!AF211","v":50215.717999999993},{"$f":"Mercado!AG211","v":49431.83},{"$f":"Mercado!AH211","v":48446.414000000004},{"$f":"Mercado!AI211","v":51204.981},{"$f":"Mercado!AJ211","v":53404.714999999997},{"$f":"Mercado!AK211","v":50530.506000000008},{"$f":"Mercado!AL211","v":52823.461000000003},{"$f":"Mercado!AM211","v":52731.396000000001},{"$f":"Mercado!AN211","v":54661.778999999995},{"$f":"Mercado!AO211","v":55414.985000000001},{"$f":"Mercado!AP211","v":53558.754999999997},{"$f":"Mercado!AQ211","v":52917.502},{"$f":"Mercado!AR211","v":56211.497000000003},{"$f":"Mercado!AS211","v":55301.992999999995},{"$f":"Mercado!AT211","v":53487.361000000004},{"$f":"Mercado!AU211","v":53695.353999999999},{"$f":"Mercado!AV211","v":57057.111999999994},{"$f":"Mercado!AW211","v":55681.637337677006},{"$f":"Mercado!AX211","v":54930.349675657999},{"$f":"Mercado!AY211","v":56528.05462742399},{"$f":"Mercado!AZ211","v":60147.989271398001},{"$f":"Mercado!BA211","v":63204.177956368003},{"$f":"Mercado!BB211","v":63634.242086521008},{"$f":"Mercado!BC211","v":63416.723002585},{"$f":"Mercado!BD211","v":67269.209232560999},{"$f":"Mercado!BE211","v":67825.084018804206},{"$f":"Mercado!BF211","v":65548.582860170907},{"$f":"Mercado!BG211","v":68377.4304206698},{"$f":"Mercado!BH211","v":71313.526476939005},{"$f":"Mercado!BI211","v":68402.15709809}]
["EPB","Total Market (1+2)",1598544.0310356885,1530036.2466011087,4.477526894331163,68507.784434579778,null,"Total Market (1+2)",{"$f":"Mercado!I212","v":959740.30784999998},{"$f":"Mercado!J212","v":974913.76199999987},{"$f":"Mercado!K212","v":952186.39600000007},{"$f":"Mercado!L212","v":986909.20683999988},{"$f":"Mercado!M212","v":1059369.9259200001},{"$f":"Mercado!N212","v":1026221.1290300001},{"$f":"Mercado!O212","v":1002967.7285019999},{"$f":"Mercado!P212","v":1031316.6381720002},{"$f":"Mercado!Q212","v":1111248.1016599999},{"$f":"Mercado!R212","v":1055575.3230979999},{"$f":"Mercado!S212","v":1009283.5696220002},{"$f":"Mercado!T212","v":1051245.2879560001},{"$f":"Mercado!U212","v":1103433.935603},{"$f":"Mercado!V212","v":1052266.1784140002},{"$f":"Mercado!W212","v":1029809.0966470001},{"$f":"Mercado!X212","v":1039742.676826},{"$f":"Mercado!Y212","v":1018342.797904},{"$f":"Mercado!Z212","v":1018135.2732996666},{"$f":"Mercado!AA212","v":1010187.0441980001},{"$f":"Mercado!AB212","v":1061191.482169},{"$f":"Mercado!AC212","v":1067558.0442589999},{"$f":"Mercado!AD212","v":1044460.0315119999},{"$f":"Mercado!AE212","v":992893.14945400006},{"$f":"Mercado!AF212","v":1076462.2142380001},{"$f":"Mercado!AG212","v":1094336.7867940001},{"$f":"Mercado!AH212","v":1044511.2007170001},{"$f":"Mercado!AI212","v":1029964.857919},{"$f":"Mercado!AJ212","v":1125982.4979030001},{"$f":"Mercado!AK212","v":1118136.935476},{"$f":"Mercado!AL212","v":1091711.7314279999},{"$f":"Mercado!AM212","v":1044636.196088},{"$f":"Mercado!AN212","v":1156211.8313850001},{"$f":"Mercado!AO212","v":1176360.8685400002},{"$f":"Mercado!AP212","v":997813.23807000008},{"$f":"Mercado!AQ212","v":1032305.355776},{"$f":"Mercado!AR212","v":1183638.0579200001},{"$f":"Mercado!AS212","v":1176450.384141},{"$f":"Mercado!AT212","v":1113495.288888},{"$f":"Mercado!AU212","v":1104212.285592},{"$f":"Mercado!AV212","v":1218560.0952539998},{"$f":"Mercado!AW212","v":1176807.6923489829},{"$f":"Mercado!AX212","v":1138186.0964716519},{"$f":"Mercado!AY212","v":1097127.4561427601},{"$f":"Mercado!AZ212","v":1203569.749970712},{"$f":"Mercado!BA212","v":1413937.949128215},{"$f":"Mercado!BB212","v":1395001.8003472958},{"$f":"Mercado!BC212","v":1318738.6404702668},{"$f":"Mercado!BD212","v":1479615.635560387},{"$f":"Mercado!BE212","v":1530036.2466011087},{"$f":"Mercado!BF212","v":1540887.5254110883},{"$f":"Mercado!BG212","v":1427802.0581865346},{"$f":"Mercado!BH212","v":1578301.1270544226},{"$f":"Mercado!BI212","v":1598544.0310356885}]
["EPB"]
["EMT","EMT",null,null,null,null,null,{"$f":"B214","v":"EMT"}]
["EMT"]
["EMT"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMT",null,null,null,null,null,null,"Valores em  "]
["EMT"]
["EMT"]
["EMT","Residential",{"$f":"INDEX($H$216:$CH$246,MATCH($B220,$H$216:$H$246,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":1019266.4812212909},1018111.5207980569,{"$f":"IFERROR(IF((C220/D220-1)*100<=-100,\"-\",IF((C220/D220-1)*100=0,\"-\",(C220/D220-1)*100)),\"-\")","v":0.11344144522877908},{"$f":"C220-D220","v":1154.9604232340353},null,"Residential",{"$f":"Mercado!I220","v":454279.42700000003},{"$f":"Mercado!J220","v":473670.56},{"$f":"Mercado!K220","v":480730.19299999997},{"$f":"Mercado!L220","v":561343.03799999994},{"$f":"Mercado!M220","v":522165.61499999999},{"$f":"Mercado!N220","v":536286.473},{"$f":"Mercado!O220","v":527921.745},{"$f":"Mercado!P220","v":621726.96699999995},{"$f":"Mercado!Q220","v":554706.00566999998},{"$f":"Mercado!R220","v":590289.72832999995},{"$f":"Mercado!S220","v":592891.98699999996},{"$f":"Mercado!T220","v":691056.94299999997},{"$f":"Mercado!U220","v":619429.59199999995},{"$f":"Mercado!V220","v":614625.076},{"$f":"Mercado!W220","v":616484.37899999996},{"$f":"Mercado!X220","v":717257.50899999996},{"$f":"Mercado!Y220","v":669899.52300000004},{"$f":"Mercado!Z220","v":640220.826},{"$f":"Mercado!AA220","v":610917.24399999995},{"$f":"Mercado!AB220","v":672823.74},{"$f":"Mercado!AC220","v":654875.54099999997},{"$f":"Mercado!AD220","v":691410.83100000001},{"$f":"Mercado!AE220","v":685168.29599999997},{"$f":"Mercado!AF220","v":740123.14},{"$f":"Mercado!AG220","v":717933.89099999995},{"$f":"Mercado!AH220","v":680848.60400000005},{"$f":"Mercado!AI220","v":658786.63500000001},{"$f":"Mercado!AJ220","v":776264.98399999994},{"$f":"Mercado!AK220","v":756699.03},{"$f":"Mercado!AL220","v":745043.86900000006},{"$f":"Mercado!AM220","v":750845.57899999991},{"$f":"Mercado!AN220","v":846522.08799999987},{"$f":"Mercado!AO220","v":815377.97100000002},{"$f":"Mercado!AP220","v":784075.92300000007},{"$f":"Mercado!AQ220","v":780639.33199999994},{"$f":"Mercado!AR220","v":983927.09000000008},{"$f":"Mercado!AS220","v":819542.54400000011},{"$f":"Mercado!AT220","v":810237.6669999999},{"$f":"Mercado!AU220","v":779947.84199999995},{"$f":"Mercado!AV220","v":883772.90999999992},{"$f":"Mercado!AW220","v":824961.11853617406},{"$f":"Mercado!AX220","v":822441.17068013595},{"$f":"Mercado!AY220","v":818024.63076346205},{"$f":"Mercado!AZ220","v":912982.73782711604},{"$f":"Mercado!BA220","v":842915.13263524894},{"$f":"Mercado!BB220","v":848713.4048640749},{"$f":"Mercado!BC220","v":888513.83811475988},{"$f":"Mercado!BD220","v":1124836.61541069},{"$f":"Mercado!BE220","v":1018111.5207980569},{"$f":"Mercado!BF220","v":959559.83530201088},{"$f":"Mercado!BG220","v":916390.17046902399},{"$f":"Mercado!BH220","v":1123965.6580087279},{"$f":"Mercado!BI220","v":1019266.4812212909}]
["EMT","Commercial",272036.70901137305,318976.05325811304,-14.715632652447741,-46939.344246739987,null,"Commercial",{"$f":"Mercado!I221","v":312198.05529000005},{"$f":"Mercado!J221","v":318183.53459},{"$f":"Mercado!K221","v":324281.35600000003},{"$f":"Mercado!L221","v":349270.87200000003},{"$f":"Mercado!M221","v":343308.49900000001},{"$f":"Mercado!N221","v":357641.08},{"$f":"Mercado!O221","v":347375.96500000003},{"$f":"Mercado!P221","v":379885.65399999998},{"$f":"Mercado!Q221","v":360303.04499999998},{"$f":"Mercado!R221","v":380499.38100000005},{"$f":"Mercado!S221","v":381279.20199999999},{"$f":"Mercado!T221","v":418306.03800000006},{"$f":"Mercado!U221","v":388247.61099999998},{"$f":"Mercado!V221","v":396803.48599999998},{"$f":"Mercado!W221","v":396491.27399999998},{"$f":"Mercado!X221","v":420764.07799999998},{"$f":"Mercado!Y221","v":399169.25099999999},{"$f":"Mercado!Z221","v":387556.67600000004},{"$f":"Mercado!AA221","v":359755.946},{"$f":"Mercado!AB221","v":361974.473},{"$f":"Mercado!AC221","v":378148.23600000003},{"$f":"Mercado!AD221","v":386247.67800000001},{"$f":"Mercado!AE221","v":375136.10100000002},{"$f":"Mercado!AF221","v":384628.41399999999},{"$f":"Mercado!AG221","v":394907.25300000003},{"$f":"Mercado!AH221","v":381143.527},{"$f":"Mercado!AI221","v":368588.13400000002},{"$f":"Mercado!AJ221","v":397777.91600000003},{"$f":"Mercado!AK221","v":408503.973},{"$f":"Mercado!AL221","v":402889.42699999991},{"$f":"Mercado!AM221","v":396570.22700000007},{"$f":"Mercado!AN221","v":410434.21700000006},{"$f":"Mercado!AO221","v":414409.65500000003},{"$f":"Mercado!AP221","v":335172.14899999998},{"$f":"Mercado!AQ221","v":338437.86},{"$f":"Mercado!AR221","v":394166.22000000009},{"$f":"Mercado!AS221","v":367396.41099999996},{"$f":"Mercado!AT221","v":334026.50600000005},{"$f":"Mercado!AU221","v":341672.53300000005},{"$f":"Mercado!AV221","v":360346.54399999999},{"$f":"Mercado!AW221","v":348366.491252142},{"$f":"Mercado!AX221","v":345777.93352353701},{"$f":"Mercado!AY221","v":333297.05042851501},{"$f":"Mercado!AZ221","v":327535.59685503098},{"$f":"Mercado!BA221","v":323898.53170032502},{"$f":"Mercado!BB221","v":324217.45121170697},{"$f":"Mercado!BC221","v":315290.22701196594},{"$f":"Mercado!BD221","v":345665.77549521904},{"$f":"Mercado!BE221","v":318976.05325811304},{"$f":"Mercado!BF221","v":307575.06579552201},{"$f":"Mercado!BG221","v":280920.69671089499},{"$f":"Mercado!BH221","v":307378.13165128604},{"$f":"Mercado!BI221","v":272036.70901137305}]
["EMT","Industrial",75825.889643353003,96311.648550907004,-21.270281648980326,-20485.758907554002,null,"Industrial",{"$f":"Mercado!I222","v":174288.49893},{"$f":"Mercado!J222","v":200488.19519},{"$f":"Mercado!K222","v":223880.90099999998},{"$f":"Mercado!L222","v":208168.1},{"$f":"Mercado!M222","v":186771.28899999999},{"$f":"Mercado!N222","v":216035.45900000003},{"$f":"Mercado!O222","v":244184.712},{"$f":"Mercado!P222","v":230434.89499999996},{"$f":"Mercado!Q222","v":200599.891},{"$f":"Mercado!R222","v":247199.66299999997},{"$f":"Mercado!S222","v":273699.39299999998},{"$f":"Mercado!T222","v":238944.51200000002},{"$f":"Mercado!U222","v":199972.342},{"$f":"Mercado!V222","v":236162.408},{"$f":"Mercado!W222","v":242919.647},{"$f":"Mercado!X222","v":213368.147},{"$f":"Mercado!Y222","v":176773.951},{"$f":"Mercado!Z222","v":198111.57799999998},{"$f":"Mercado!AA222","v":197511.49300000002},{"$f":"Mercado!AB222","v":162801.60399999999},{"$f":"Mercado!AC222","v":149161.51699999999},{"$f":"Mercado!AD222","v":167269.48800000001},{"$f":"Mercado!AE222","v":181812.53200000001},{"$f":"Mercado!AF222","v":157778.28899999999},{"$f":"Mercado!AG222","v":147340.52600000001},{"$f":"Mercado!AH222","v":165806.614},{"$f":"Mercado!AI222","v":170245.24800000002},{"$f":"Mercado!AJ222","v":158493.94},{"$f":"Mercado!AK222","v":141865.451},{"$f":"Mercado!AL222","v":158288.61300000001},{"$f":"Mercado!AM222","v":186048.80300000001},{"$f":"Mercado!AN222","v":173998.58799999999},{"$f":"Mercado!AO222","v":143577.84},{"$f":"Mercado!AP222","v":152515.519},{"$f":"Mercado!AQ222","v":176273.55800000002},{"$f":"Mercado!AR222","v":168601.592},{"$f":"Mercado!AS222","v":134074.98000000001},{"$f":"Mercado!AT222","v":131027.96600000001},{"$f":"Mercado!AU222","v":159643.024},{"$f":"Mercado!AV222","v":142831.37299999996},{"$f":"Mercado!AW222","v":121394.91884714499},{"$f":"Mercado!AX222","v":157911.24563506301},{"$f":"Mercado!AY222","v":162574.568670293},{"$f":"Mercado!AZ222","v":136796.500193944},{"$f":"Mercado!BA222","v":115357.620491454},{"$f":"Mercado!BB222","v":142235.18034984899},{"$f":"Mercado!BC222","v":136357.96007384601},{"$f":"Mercado!BD222","v":119947.93883320299},{"$f":"Mercado!BE222","v":96311.648550907004},{"$f":"Mercado!BF222","v":100690.346589446},{"$f":"Mercado!BG222","v":111047.37415902602},{"$f":"Mercado!BH222","v":102688.52007300701},{"$f":"Mercado!BI222","v":75825.889643353003}]
["EMT","Rural",245995.420315244,295297.04498550302,-16.695603802157709,-49301.624670259014,null,"Rural",{"$f":"Mercado!I223","v":168519.45199999999},{"$f":"Mercado!J223","v":169220.47500000001},{"$f":"Mercado!K223","v":263386.02299999999},{"$f":"Mercado!L223","v":217023.70800000001},{"$f":"Mercado!M223","v":188214.34599999999},{"$f":"Mercado!N223","v":193550.08799999999},{"$f":"Mercado!O223","v":276921.77799999993},{"$f":"Mercado!P223","v":207475.65599999999},{"$f":"Mercado!Q223","v":186350.837},{"$f":"Mercado!R223","v":207846.06900000002},{"$f":"Mercado!S223","v":297082.09700000001},{"$f":"Mercado!T223","v":258677.40300000002},{"$f":"Mercado!U223","v":206214.74300000002},{"$f":"Mercado!V223","v":200823.807},{"$f":"Mercado!W223","v":310650.74300000002},{"$f":"Mercado!X223","v":266425.27899999998},{"$f":"Mercado!Y223","v":218585.96599999999},{"$f":"Mercado!Z223","v":255522.386},{"$f":"Mercado!AA223","v":332508.59600000002},{"$f":"Mercado!AB223","v":225460.82300000003},{"$f":"Mercado!AC223","v":232990.50699999998},{"$f":"Mercado!AD223","v":261277.56299999999},{"$f":"Mercado!AE223","v":350270.641},{"$f":"Mercado!AF223","v":286268.38899999997},{"$f":"Mercado!AG223","v":250049.62400000001},{"$f":"Mercado!AH223","v":269191.93099999998},{"$f":"Mercado!AI223","v":373458.973},{"$f":"Mercado!AJ223","v":299579.95799999998},{"$f":"Mercado!AK223","v":270790.11300000001},{"$f":"Mercado!AL223","v":281125.571},{"$f":"Mercado!AM223","v":391187.55200000003},{"$f":"Mercado!AN223","v":324969.10600000003},{"$f":"Mercado!AO223","v":287036.30099999998},{"$f":"Mercado!AP223","v":302628.04300000001},{"$f":"Mercado!AQ223","v":422264.62400000001},{"$f":"Mercado!AR223","v":398551.20899999997},{"$f":"Mercado!AS223","v":293239.79300000001},{"$f":"Mercado!AT223","v":286039.712},{"$f":"Mercado!AU223","v":413305.11499999999},{"$f":"Mercado!AV223","v":332390.66800000001},{"$f":"Mercado!AW223","v":267857.26143788901},{"$f":"Mercado!AX223","v":280261.88467138796},{"$f":"Mercado!AY223","v":403895.45656029903},{"$f":"Mercado!AZ223","v":329957.99470929703},{"$f":"Mercado!BA223","v":251207.30059637901},{"$f":"Mercado!BB223","v":262636.50995469396},{"$f":"Mercado!BC223","v":396826.32548676303},{"$f":"Mercado!BD223","v":398340.58611479204},{"$f":"Mercado!BE223","v":295297.04498550302},{"$f":"Mercado!BF223","v":283904.22825783899},{"$f":"Mercado!BG223","v":386542.96893949993},{"$f":"Mercado!BH223","v":350416.78908447694},{"$f":"Mercado!BI223","v":245995.420315244}]
["EMT","Street Lighting",83452.100035197,86063.134112067011,-3.033858926715427,-2611.0340768700116,null,"Street Lighting",{"$f":"Mercado!I224","v":59027.497999999992},{"$f":"Mercado!J224","v":61402.622000000003},{"$f":"Mercado!K224","v":63340.842999999993},{"$f":"Mercado!L224","v":64812.088000000003},{"$f":"Mercado!M224","v":65626.672000000006},{"$f":"Mercado!N224","v":68879.356999999989},{"$f":"Mercado!O224","v":71355.97099999999},{"$f":"Mercado!P224","v":72447.197},{"$f":"Mercado!Q224","v":72342.804999999993},{"$f":"Mercado!R224","v":74828.12},{"$f":"Mercado!S224","v":75301.926999999996},{"$f":"Mercado!T224","v":80020.635999999999},{"$f":"Mercado!U224","v":80995.885999999999},{"$f":"Mercado!V224","v":82142.622999999992},{"$f":"Mercado!W224","v":84230.011999999988},{"$f":"Mercado!X224","v":79903.069000000003},{"$f":"Mercado!Y224","v":80175.326000000001},{"$f":"Mercado!Z224","v":80287.319000000003},{"$f":"Mercado!AA224","v":80945.884000000005},{"$f":"Mercado!AB224","v":81189.231},{"$f":"Mercado!AC224","v":98184.347999999998},{"$f":"Mercado!AD224","v":83780.822},{"$f":"Mercado!AE224","v":84979.342000000004},{"$f":"Mercado!AF224","v":96386.75},{"$f":"Mercado!AG224","v":82779.03},{"$f":"Mercado!AH224","v":88610.945000000007},{"$f":"Mercado!AI224","v":97634.242999999988},{"$f":"Mercado!AJ224","v":110287.80900000001},{"$f":"Mercado!AK224","v":92459.911000000007},{"$f":"Mercado!AL224","v":91656.429000000004},{"$f":"Mercado!AM224","v":97493.391999999993},{"$f":"Mercado!AN224","v":90257.884999999995},{"$f":"Mercado!AO224","v":91490.87},{"$f":"Mercado!AP224","v":92822.926999999996},{"$f":"Mercado!AQ224","v":93346.318999999989},{"$f":"Mercado!AR224","v":92476.252000000008},{"$f":"Mercado!AS224","v":122649.28400000001},{"$f":"Mercado!AT224","v":100116.439},{"$f":"Mercado!AU224","v":96442.370999999999},{"$f":"Mercado!AV224","v":94817.756000000008},{"$f":"Mercado!AW224","v":93816.419974999997},{"$f":"Mercado!AX224","v":99226.821999999986},{"$f":"Mercado!AY224","v":94570.224000000002},{"$f":"Mercado!AZ224","v":102194.818},{"$f":"Mercado!BA224","v":87769.07},{"$f":"Mercado!BB224","v":93150.05},{"$f":"Mercado!BC224","v":93184.357000000004},{"$f":"Mercado!BD224","v":93227.140476832996},{"$f":"Mercado!BE224","v":86063.134112067011},{"$f":"Mercado!BF224","v":84995.65005729199},{"$f":"Mercado!BG224","v":84967.854124495003},{"$f":"Mercado!BH224","v":85272.127872836994},{"$f":"Mercado!BI224","v":83452.100035197}]
["EMT","Public Power",109326.37749736801,118509.62332937897,-7.748945253574524,-9183.2458320109581,null,"Public Power",{"$f":"Mercado!I225","v":65254.447990000001},{"$f":"Mercado!J225","v":78512.731},{"$f":"Mercado!K225","v":69996.282999999996},{"$f":"Mercado!L225","v":86169.592999999993},{"$f":"Mercado!M225","v":66964.100000000006},{"$f":"Mercado!N225","v":80269.497000000003},{"$f":"Mercado!O225","v":75296.797999999995},{"$f":"Mercado!P225","v":87882.547999999995},{"$f":"Mercado!Q225","v":69119.728999999992},{"$f":"Mercado!R225","v":84878.29800000001},{"$f":"Mercado!S225","v":84310.275000000009},{"$f":"Mercado!T225","v":109381.601},{"$f":"Mercado!U225","v":77783.73000000001},{"$f":"Mercado!V225","v":91096.608999999997},{"$f":"Mercado!W225","v":90413.661000000007},{"$f":"Mercado!X225","v":106071.008},{"$f":"Mercado!Y225","v":85003.638999999996},{"$f":"Mercado!Z225","v":96013.567999999999},{"$f":"Mercado!AA225","v":83864.20199999999},{"$f":"Mercado!AB225","v":97687.224000000002},{"$f":"Mercado!AC225","v":80417.104000000007},{"$f":"Mercado!AD225","v":101910.59199999999},{"$f":"Mercado!AE225","v":94405.057000000001},{"$f":"Mercado!AF225","v":102787.22200000001},{"$f":"Mercado!AG225","v":81935.373999999996},{"$f":"Mercado!AH225","v":94808.884999999995},{"$f":"Mercado!AI225","v":85201.567999999999},{"$f":"Mercado!AJ225","v":105753.999},{"$f":"Mercado!AK225","v":87068.366000000009},{"$f":"Mercado!AL225","v":103719.03899999999},{"$f":"Mercado!AM225","v":96276.327000000005},{"$f":"Mercado!AN225","v":118814.545},{"$f":"Mercado!AO225","v":94774.104000000007},{"$f":"Mercado!AP225","v":72575.881999999998},{"$f":"Mercado!AQ225","v":70622.793000000005},{"$f":"Mercado!AR225","v":94308.774000000005},{"$f":"Mercado!AS225","v":77878.016999999993},{"$f":"Mercado!AT225","v":76887.475999999995},{"$f":"Mercado!AU225","v":82607.120999999999},{"$f":"Mercado!AV225","v":111057.82500000001},{"$f":"Mercado!AW225","v":91092.761735251988},{"$f":"Mercado!AX225","v":106730.89359759401},{"$f":"Mercado!AY225","v":99639.188660429005},{"$f":"Mercado!AZ225","v":119137.63026309598},{"$f":"Mercado!BA225","v":95859.485838492983},{"$f":"Mercado!BB225","v":116063.14736779698},{"$f":"Mercado!BC225","v":115586.20808572001},{"$f":"Mercado!BD225","v":150493.03549408601},{"$f":"Mercado!BE225","v":118509.62332937897},{"$f":"Mercado!BF225","v":131932.22254757199},{"$f":"Mercado!BG225","v":117367.15868075698},{"$f":"Mercado!BH225","v":150751.730925435},{"$f":"Mercado!BI225","v":109326.37749736801}]
["EMT","Own",2683.270252456,2882.9643771860001,-6.9266941454516839,-199.69412473000011,null,"Own",{"$f":"Mercado!I226","v":2485.2730000000001},{"$f":"Mercado!J226","v":2475.5819999999999},{"$f":"Mercado!K226","v":2448.375},{"$f":"Mercado!L226","v":2727.6579999999999},{"$f":"Mercado!M226","v":2484.2019999999998},{"$f":"Mercado!N226","v":2520.6549999999997},{"$f":"Mercado!O226","v":2534.5950000000003},{"$f":"Mercado!P226","v":2735.797},{"$f":"Mercado!Q226","v":2494.0120000000002},{"$f":"Mercado!R226","v":2633.8650000000002},{"$f":"Mercado!S226","v":2627.9879999999998},{"$f":"Mercado!T226","v":2820.9809999999998},{"$f":"Mercado!U226","v":2481.9740000000002},{"$f":"Mercado!V226","v":2419.6019999999999},{"$f":"Mercado!W226","v":2639.1349999999998},{"$f":"Mercado!X226","v":2865.6710000000003},{"$f":"Mercado!Y226","v":2730.569},{"$f":"Mercado!Z226","v":2486.0630000000001},{"$f":"Mercado!AA226","v":2565.2060000000001},{"$f":"Mercado!AB226","v":2599.98},{"$f":"Mercado!AC226","v":2588.924},{"$f":"Mercado!AD226","v":2659.3159999999998},{"$f":"Mercado!AE226","v":2486.0509999999999},{"$f":"Mercado!AF226","v":2657.4049999999997},{"$f":"Mercado!AG226","v":2393.6480000000001},{"$f":"Mercado!AH226","v":2371.34},{"$f":"Mercado!AI226","v":2295.1010000000001},{"$f":"Mercado!AJ226","v":2474.0239999999999},{"$f":"Mercado!AK226","v":2359.768},{"$f":"Mercado!AL226","v":2332.13},{"$f":"Mercado!AM226","v":2471.6389999999997},{"$f":"Mercado!AN226","v":2526.7509999999997},{"$f":"Mercado!AO226","v":2470.7350000000001},{"$f":"Mercado!AP226","v":2168.221},{"$f":"Mercado!AQ226","v":2287.3820000000001},{"$f":"Mercado!AR226","v":2748.1169999999997},{"$f":"Mercado!AS226","v":2447.8990000000003},{"$f":"Mercado!AT226","v":2307.4960000000001},{"$f":"Mercado!AU226","v":2314.9659999999999},{"$f":"Mercado!AV226","v":2465.9870000000001},{"$f":"Mercado!AW226","v":2294.3779215},{"$f":"Mercado!AX226","v":2347.2474514169999},{"$f":"Mercado!AY226","v":2542.0319811499999},{"$f":"Mercado!AZ226","v":2521.0373891999998},{"$f":"Mercado!BA226","v":2397.1862246730002},{"$f":"Mercado!BB226","v":2389.641748083},{"$f":"Mercado!BC226","v":2497.8887254000001},{"$f":"Mercado!BD226","v":2856.2051830800001},{"$f":"Mercado!BE226","v":2882.9643771860001},{"$f":"Mercado!BF226","v":2702.9321368380001},{"$f":"Mercado!BG226","v":2553.9359748159995},{"$f":"Mercado!BH226","v":2979.8430896689997},{"$f":"Mercado!BI226","v":2683.270252456}]
["EMT","Public Service",30777.337937363995,38024.696357086003,-19.059608922745397,-7247.358419722008,null,"Public Service",{"$f":"Mercado!I227","v":38611.918999999994},{"$f":"Mercado!J227","v":38829.887999999992},{"$f":"Mercado!K227","v":41597.248},{"$f":"Mercado!L227","v":43266.487000000001},{"$f":"Mercado!M227","v":42075.163},{"$f":"Mercado!N227","v":42751.680999999997},{"$f":"Mercado!O227","v":45215.053},{"$f":"Mercado!P227","v":47135.341},{"$f":"Mercado!Q227","v":42773.321000000004},{"$f":"Mercado!R227","v":44790.53},{"$f":"Mercado!S227","v":48336.144},{"$f":"Mercado!T227","v":48698.524000000005},{"$f":"Mercado!U227","v":43672.519},{"$f":"Mercado!V227","v":45131.548000000003},{"$f":"Mercado!W227","v":47294.167000000001},{"$f":"Mercado!X227","v":47386.5},{"$f":"Mercado!Y227","v":46249.65},{"$f":"Mercado!Z227","v":47024.517999999996},{"$f":"Mercado!AA227","v":49879.322999999997},{"$f":"Mercado!AB227","v":46895.33},{"$f":"Mercado!AC227","v":45796.001000000004},{"$f":"Mercado!AD227","v":47414.572999999997},{"$f":"Mercado!AE227","v":49837.472999999998},{"$f":"Mercado!AF227","v":48705.438999999998},{"$f":"Mercado!AG227","v":46665.508000000002},{"$f":"Mercado!AH227","v":48522.887000000002},{"$f":"Mercado!AI227","v":51406.164000000004},{"$f":"Mercado!AJ227","v":52795.646999999997},{"$f":"Mercado!AK227","v":48728.957999999999},{"$f":"Mercado!AL227","v":50853.553},{"$f":"Mercado!AM227","v":54938.569000000003},{"$f":"Mercado!AN227","v":52715.457999999999},{"$f":"Mercado!AO227","v":38847.777999999998},{"$f":"Mercado!AP227","v":41471.713000000003},{"$f":"Mercado!AQ227","v":43721.309000000001},{"$f":"Mercado!AR227","v":44199.766999999993},{"$f":"Mercado!AS227","v":41112.145000000004},{"$f":"Mercado!AT227","v":40082.038},{"$f":"Mercado!AU227","v":43230.042000000001},{"$f":"Mercado!AV227","v":41075.627999999997},{"$f":"Mercado!AW227","v":38978.539043800003},{"$f":"Mercado!AX227","v":41323.461022766001},{"$f":"Mercado!AY227","v":41860.636205397997},{"$f":"Mercado!AZ227","v":41161.176682205994},{"$f":"Mercado!BA227","v":37421.869398893999},{"$f":"Mercado!BB227","v":38090.120508228996},{"$f":"Mercado!BC227","v":39881.874856440001},{"$f":"Mercado!BD227","v":40087.257221721993},{"$f":"Mercado!BE227","v":38024.696357086003},{"$f":"Mercado!BF227","v":37354.292715104995},{"$f":"Mercado!BG227","v":40678.886880356004},{"$f":"Mercado!BH227","v":35894.760197804004},{"$f":"Mercado!BI227","v":30777.337937363995}]
["EMT","1 Captive Market",1839363.5859136458,1974176.6857682979,-6.8288264584679954,-134813.09985465207,null,"1 Captive Market",{"$f":"Mercado!I228","v":1274664.57121},{"$f":"Mercado!J228","v":1342783.5877799999},{"$f":"Mercado!K228","v":1469661.2220000001},{"$f":"Mercado!L228","v":1532781.5440000002},{"$f":"Mercado!M228","v":1417609.8859999999},{"$f":"Mercado!N228","v":1497934.2900000003},{"$f":"Mercado!O228","v":1590806.6169999999},{"$f":"Mercado!P228","v":1649724.0549999997},{"$f":"Mercado!Q228","v":1488689.6456700002},{"$f":"Mercado!R228","v":1632965.6543300003},{"$f":"Mercado!S228","v":1755529.0129999998},{"$f":"Mercado!T228","v":1847906.638},{"$f":"Mercado!U228","v":1618798.3969999999},{"$f":"Mercado!V228","v":1669205.1589999998},{"$f":"Mercado!W228","v":1791123.0179999997},{"$f":"Mercado!X228","v":1854041.2609999997},{"$f":"Mercado!Y228","v":1678587.8749999998},{"$f":"Mercado!Z228","v":1707222.9339999999},{"$f":"Mercado!AA228","v":1717947.8940000003},{"$f":"Mercado!AB228","v":1651432.405},{"$f":"Mercado!AC228","v":1642162.1780000001},{"$f":"Mercado!AD228","v":1741970.8630000001},{"$f":"Mercado!AE228","v":1824095.493},{"$f":"Mercado!AF228","v":1819335.048},{"$f":"Mercado!AG228","v":1724004.8540000001},{"$f":"Mercado!AH228","v":1731304.7330000002},{"$f":"Mercado!AI228","v":1807616.0660000001},{"$f":"Mercado!AJ228","v":1903428.2769999998},{"$f":"Mercado!AK228","v":1808475.5699999998},{"$f":"Mercado!AL228","v":1835908.6309999998},{"$f":"Mercado!AM228","v":1975832.0879999998},{"$f":"Mercado!AN228","v":2020238.6379999998},{"$f":"Mercado!AO228","v":1887985.2540000002},{"$f":"Mercado!AP228","v":1783430.3770000001},{"$f":"Mercado!AQ228","v":1927593.1769999997},{"$f":"Mercado!AR228","v":2178979.0210000002},{"$f":"Mercado!AS228","v":1858341.0730000001},{"$f":"Mercado!AT228","v":1780725.3},{"$f":"Mercado!AU228","v":1919163.014},{"$f":"Mercado!AV228","v":1968758.6909999999},{"$f":"Mercado!AW228","v":1788761.8887489021},{"$f":"Mercado!AX228","v":1856020.6585819009},{"$f":"Mercado!AY228","v":1956403.7872695462},{"$f":"Mercado!AZ228","v":1972287.49191989},{"$f":"Mercado!BA228","v":1756826.1968854668},{"$f":"Mercado!BB228","v":1827495.5060044338},{"$f":"Mercado!BC228","v":1988138.6793548949},{"$f":"Mercado!BD228","v":2275454.554229625},{"$f":"Mercado!BE228","v":1974176.6857682979},{"$f":"Mercado!BF228","v":1908714.5734016253},{"$f":"Mercado!BG228","v":1940469.045938869},{"$f":"Mercado!BH228","v":2159347.5609032428},{"$f":"Mercado!BI228","v":1839363.5859136458}]
["EMT","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"Mercado!I229","v":0},{"$f":"Mercado!J229","v":0},{"$f":"Mercado!K229","v":0},{"$f":"Mercado!L229","v":0},{"$f":"Mercado!M229","v":0},{"$f":"Mercado!N229","v":0},{"$f":"Mercado!O229","v":0},{"$f":"Mercado!P229","v":0},{"$f":"Mercado!Q229","v":0},{"$f":"Mercado!R229","v":0},{"$f":"Mercado!S229","v":0},{"$f":"Mercado!T229","v":0},{"$f":"Mercado!U229","v":0},{"$f":"Mercado!V229","v":0},{"$f":"Mercado!W229","v":0},{"$f":"Mercado!X229","v":0},{"$f":"Mercado!Y229","v":0},{"$f":"Mercado!Z229","v":0},{"$f":"Mercado!AA229","v":0},{"$f":"Mercado!AB229","v":0},{"$f":"Mercado!AC229","v":0},{"$f":"Mercado!AD229","v":0},{"$f":"Mercado!AE229","v":0},{"$f":"Mercado!AF229","v":0},{"$f":"Mercado!AG229","v":0},{"$f":"Mercado!AH229","v":0},{"$f":"Mercado!AI229","v":0},{"$f":"Mercado!AJ229","v":0},{"$f":"Mercado!AK229","v":0},{"$f":"Mercado!AL229","v":0},{"$f":"Mercado!AM229","v":0},{"$f":"Mercado!AN229","v":0},{"$f":"Mercado!AO229","v":0},{"$f":"Mercado!AP229","v":0},{"$f":"Mercado!AQ229","v":0},{"$f":"Mercado!AR229","v":0},{"$f":"Mercado!AS229","v":0},{"$f":"Mercado!AT229","v":0},{"$f":"Mercado!AU229","v":0},{"$f":"Mercado!AV229","v":0},{"$f":"Mercado!AW229","v":0},{"$f":"Mercado!AX229","v":0},{"$f":"Mercado!AY229","v":0},{"$f":"Mercado!AZ229","v":0},{"$f":"Mercado!BA229","v":"0"},{"$f":"Mercado!BB229","v":"0"},{"$f":"Mercado!BC229","v":"0"},{"$f":"Mercado!BD229","v":"0"},{"$f":"Mercado!BE229","v":"0"},{"$f":"Mercado!BF229","v":"0"},{"$f":"Mercado!BG229","v":"0"},{"$f":"Mercado!BH229","v":"0"},{"$f":"Mercado!BI229","v":"0"}]
["EMT","Commercial Free",198228.4442341738,155767.44423722348,27.259226216926979,42460.999996950326,null,"Commercial Free",{"$f":"Mercado!I230","v":16165.77167668004},{"$f":"Mercado!J230","v":17681.242697775411},{"$f":"Mercado!K230","v":18566.254731268848},{"$f":"Mercado!L230","v":20459.10502326228},{"$f":"Mercado!M230","v":20096.821589910374},{"$f":"Mercado!N230","v":20326.502621394779},{"$f":"Mercado!O230","v":19701.224930762561},{"$f":"Mercado!P230","v":21957.244736168555},{"$f":"Mercado!Q230","v":21324.336232767913},{"$f":"Mercado!R230","v":21064.890602850799},{"$f":"Mercado!S230","v":18426.211118791227},{"$f":"Mercado!T230","v":19546.464975028561},{"$f":"Mercado!U230","v":18880.8265924638},{"$f":"Mercado!V230","v":18341.933367426755},{"$f":"Mercado!W230","v":18616.301761585572},{"$f":"Mercado!X230","v":20002.732160536274},{"$f":"Mercado!Y230","v":21765.726670725555},{"$f":"Mercado!Z230","v":24112.845993597937},{"$f":"Mercado!AA230","v":31115.9875452745},{"$f":"Mercado!AB230","v":45346.543069099796},{"$f":"Mercado!AC230","v":44318.465663532399},{"$f":"Mercado!AD230","v":47626.583926003208},{"$f":"Mercado!AE230","v":46301.526264503278},{"$f":"Mercado!AF230","v":51443.534834216407},{"$f":"Mercado!AG230","v":47750.687361999997},{"$f":"Mercado!AH230","v":48746.551316999998},{"$f":"Mercado!AI230","v":48255.179927000005},{"$f":"Mercado!AJ230","v":57109.439424000018},{"$f":"Mercado!AK230","v":54195.18849800001},{"$f":"Mercado!AL230","v":55600.806819999998},{"$f":"Mercado!AM230","v":56136.481287000002},{"$f":"Mercado!AN230","v":62401.064396000002},{"$f":"Mercado!AO230","v":59643.001980000008},{"$f":"Mercado!AP230","v":48019.763005999994},{"$f":"Mercado!AQ230","v":54581.069778999998},{"$f":"Mercado!AR230","v":69858.666330000036},{"$f":"Mercado!AS230","v":78389.213905000011},{"$f":"Mercado!AT230","v":82079.279685000001},{"$f":"Mercado!AU230","v":88899.905930000037},{"$f":"Mercado!AV230","v":92039.643911999985},{"$f":"Mercado!AW230","v":107779.537176},{"$f":"Mercado!AX230","v":111002.30266799999},{"$f":"Mercado!AY230","v":106687.79399999999},{"$f":"Mercado!AZ230","v":111854.406},{"$f":"Mercado!BA230","v":124542.54699999995},{"$f":"Mercado!BB230","v":125368.15600000002},{"$f":"Mercado!BC230","v":132462.46616200003},{"$f":"Mercado!BD230","v":142058.26900000003},{"$f":"Mercado!BE230","v":155767.44423722348},{"$f":"Mercado!BF230","v":154920.60809613805},{"$f":"Mercado!BG230","v":148838.0698400198},{"$f":"Mercado!BH230","v":169198.57280355005},{"$f":"Mercado!BI230","v":198228.4442341738}]
["EMT","Industrial Free",536701.04540144326,491139.01179973525,9.2768101305473536,45562.033601708012,null,"Industrial Free",{"$f":"Mercado!I231","v":241604.32908645453},{"$f":"Mercado!J231","v":267871.84588454344},{"$f":"Mercado!K231","v":275372.19776818238},{"$f":"Mercado!L231","v":273619.01638390758},{"$f":"Mercado!M231","v":282851.4808372418},{"$f":"Mercado!N231","v":303862.88347545743},{"$f":"Mercado!O231","v":300563.03454997105},{"$f":"Mercado!P231","v":290804.98365897196},{"$f":"Mercado!Q231","v":273211.29776327044},{"$f":"Mercado!R231","v":286523.89840666618},{"$f":"Mercado!S231","v":295507.01889587624},{"$f":"Mercado!T231","v":280278.45738158771},{"$f":"Mercado!U231","v":264871.27649294393},{"$f":"Mercado!V231","v":256426.19658617431},{"$f":"Mercado!W231","v":259075.58873869485},{"$f":"Mercado!X231","v":248240.33528442826},{"$f":"Mercado!Y231","v":253138.55023772569},{"$f":"Mercado!Z231","v":269711.42833076831},{"$f":"Mercado!AA231","v":267139.74330881087},{"$f":"Mercado!AB231","v":250276.38760249852},{"$f":"Mercado!AC231","v":269912.69135355938},{"$f":"Mercado!AD231","v":298954.24428733217},{"$f":"Mercado!AE231","v":316876.08278712194},{"$f":"Mercado!AF231","v":306488.64309902169},{"$f":"Mercado!AG231","v":295568.30147212453},{"$f":"Mercado!AH231","v":314405.03468336887},{"$f":"Mercado!AI231","v":349219.44297875377},{"$f":"Mercado!AJ231","v":331536.48149999999},{"$f":"Mercado!AK231","v":322337.76689768012},{"$f":"Mercado!AL231","v":337836.95290612994},{"$f":"Mercado!AM231","v":358016.88508251001},{"$f":"Mercado!AN231","v":350020.71875674004},{"$f":"Mercado!AO231","v":343842.38034266001},{"$f":"Mercado!AP231","v":365862.84340901999},{"$f":"Mercado!AQ231","v":404816.05484935991},{"$f":"Mercado!AR231","v":387299.05270869},{"$f":"Mercado!AS231","v":361172.28354400001},{"$f":"Mercado!AT231","v":409204.10950400005},{"$f":"Mercado!AU231","v":412409.81110300001},{"$f":"Mercado!AV231","v":396801.74652199994},{"$f":"Mercado!AW231","v":384563.05011999997},{"$f":"Mercado!AX231","v":425376.78490800003},{"$f":"Mercado!AY231","v":449837.84400000004},{"$f":"Mercado!AZ231","v":407617.65299999999},{"$f":"Mercado!BA231","v":406262.34499999997},{"$f":"Mercado!BB231","v":454278.19511799992},{"$f":"Mercado!BC231","v":485572.09493000008},{"$f":"Mercado!BD231","v":467970.49897000007},{"$f":"Mercado!BE231","v":491139.01179973525},{"$f":"Mercado!BF231","v":546015.04633158876},{"$f":"Mercado!BG231","v":572275.31464853487},{"$f":"Mercado!BH231","v":539092.87980649609},{"$f":"Mercado!BI231","v":536701.04540144326}]
["EMT","Rural Free",62994.133233714398,37208.411288131705,69.300787249165666,25785.721945582693,null,"Rural Free",{"$f":"Mercado!I232","v":0},{"$f":"Mercado!J232","v":0},{"$f":"Mercado!K232","v":0},{"$f":"Mercado!L232","v":0},{"$f":"Mercado!M232","v":0},{"$f":"Mercado!N232","v":0},{"$f":"Mercado!O232","v":0},{"$f":"Mercado!P232","v":0},{"$f":"Mercado!Q232","v":0},{"$f":"Mercado!R232","v":0},{"$f":"Mercado!S232","v":0},{"$f":"Mercado!T232","v":0},{"$f":"Mercado!U232","v":0},{"$f":"Mercado!V232","v":0},{"$f":"Mercado!W232","v":0},{"$f":"Mercado!X232","v":0},{"$f":"Mercado!Y232","v":0},{"$f":"Mercado!Z232","v":386.33947999999998},{"$f":"Mercado!AA232","v":8965.7412897947015},{"$f":"Mercado!AB232","v":13194.626480911378},{"$f":"Mercado!AC232","v":8776.4798146708999},{"$f":"Mercado!AD232","v":8123.4717096832001},{"$f":"Mercado!AE232","v":19785.034283185898},{"$f":"Mercado!AF232","v":17747.202849269397},{"$f":"Mercado!AG232","v":9823.427612999998},{"$f":"Mercado!AH232","v":8886.1657259999993},{"$f":"Mercado!AI232","v":20997.549137000002},{"$f":"Mercado!AJ232","v":22556.929610999996},{"$f":"Mercado!AK232","v":11543.095593000002},{"$f":"Mercado!AL232","v":9867.0176849999989},{"$f":"Mercado!AM232","v":22427.928939999998},{"$f":"Mercado!AN232","v":26384.610655},{"$f":"Mercado!AO232","v":18142.714024000001},{"$f":"Mercado!AP232","v":11230.227587000001},{"$f":"Mercado!AQ232","v":30475.609641999999},{"$f":"Mercado!AR232","v":31937.97957},{"$f":"Mercado!AS232","v":19085.139867999998},{"$f":"Mercado!AT232","v":13000.439246},{"$f":"Mercado!AU232","v":43317.975411000007},{"$f":"Mercado!AV232","v":40984.721549000002},{"$f":"Mercado!AW232","v":19175.704892999998},{"$f":"Mercado!AX232","v":16116.311988999998},{"$f":"Mercado!AY232","v":44735.191999999995},{"$f":"Mercado!AZ232","v":26229.207999999999},{"$f":"Mercado!BA232","v":20862.145},{"$f":"Mercado!BB232","v":19525.78},{"$f":"Mercado!BC232","v":64397.337000000014},{"$f":"Mercado!BD232","v":71772.26999999999},{"$f":"Mercado!BE232","v":37208.411288131705},{"$f":"Mercado!BF232","v":27685.543050795401},{"$f":"Mercado!BG232","v":84776.240737112894},{"$f":"Mercado!BH232","v":94531.150674058503},{"$f":"Mercado!BI232","v":62994.133233714398}]
["EMT","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I233","v":0},{"$f":"Mercado!J233","v":0},{"$f":"Mercado!K233","v":0},{"$f":"Mercado!L233","v":0},{"$f":"Mercado!M233","v":0},{"$f":"Mercado!N233","v":0},{"$f":"Mercado!O233","v":0},{"$f":"Mercado!P233","v":0},{"$f":"Mercado!Q233","v":0},{"$f":"Mercado!R233","v":0},{"$f":"Mercado!S233","v":0},{"$f":"Mercado!T233","v":0},{"$f":"Mercado!U233","v":0},{"$f":"Mercado!V233","v":0},{"$f":"Mercado!W233","v":0},{"$f":"Mercado!X233","v":0},{"$f":"Mercado!Y233","v":0},{"$f":"Mercado!Z233","v":0},{"$f":"Mercado!AA233","v":0},{"$f":"Mercado!AB233","v":0},{"$f":"Mercado!AC233","v":0},{"$f":"Mercado!AD233","v":0},{"$f":"Mercado!AE233","v":0},{"$f":"Mercado!AF233","v":0},{"$f":"Mercado!AG233","v":0},{"$f":"Mercado!AH233","v":0},{"$f":"Mercado!AI233","v":0},{"$f":"Mercado!AJ233","v":0},{"$f":"Mercado!AK233","v":0},{"$f":"Mercado!AL233","v":0},{"$f":"Mercado!AM233","v":0},{"$f":"Mercado!AN233","v":0},{"$f":"Mercado!AO233","v":0},{"$f":"Mercado!AP233","v":0},{"$f":"Mercado!AQ233","v":0},{"$f":"Mercado!AR233","v":0},{"$f":"Mercado!AS233","v":0},{"$f":"Mercado!AT233","v":0},{"$f":"Mercado!AU233","v":0},{"$f":"Mercado!AV233","v":0},{"$f":"Mercado!AW233","v":0},{"$f":"Mercado!AX233","v":0},{"$f":"Mercado!AY233","v":0},{"$f":"Mercado!AZ233","v":0},{"$f":"Mercado!BA233","v":"0"},{"$f":"Mercado!BB233","v":"0"},{"$f":"Mercado!BC233","v":"0"},{"$f":"Mercado!BD233","v":"0"},{"$f":"Mercado!BE233","v":0},{"$f":"Mercado!BF233","v":0},{"$f":"Mercado!BG233","v":0},{"$f":"Mercado!BH233","v":0},{"$f":"Mercado!BI233","v":0}]
["EMT","Public Power Free",4623.0588290499991,0,"-",4623.0588290499991,null,"Public Power Free",{"$f":"Mercado!I234","v":203.97000678036201},{"$f":"Mercado!J234","v":85.694001380252985},{"$f":"Mercado!K234","v":99.210001757168925},{"$f":"Mercado!L234","v":97.198001468610798},{"$f":"Mercado!M234","v":0},{"$f":"Mercado!N234","v":0},{"$f":"Mercado!O234","v":0},{"$f":"Mercado!P234","v":0},{"$f":"Mercado!Q234","v":0},{"$f":"Mercado!R234","v":0},{"$f":"Mercado!S234","v":0},{"$f":"Mercado!T234","v":0},{"$f":"Mercado!U234","v":0},{"$f":"Mercado!V234","v":0},{"$f":"Mercado!W234","v":0},{"$f":"Mercado!X234","v":0},{"$f":"Mercado!Y234","v":0},{"$f":"Mercado!Z234","v":0},{"$f":"Mercado!AA234","v":0},{"$f":"Mercado!AB234","v":0},{"$f":"Mercado!AC234","v":0},{"$f":"Mercado!AD234","v":0},{"$f":"Mercado!AE234","v":0},{"$f":"Mercado!AF234","v":0},{"$f":"Mercado!AG234","v":0},{"$f":"Mercado!AH234","v":0},{"$f":"Mercado!AI234","v":0},{"$f":"Mercado!AJ234","v":0},{"$f":"Mercado!AK234","v":0},{"$f":"Mercado!AL234","v":0},{"$f":"Mercado!AM234","v":0},{"$f":"Mercado!AN234","v":0},{"$f":"Mercado!AO234","v":0},{"$f":"Mercado!AP234","v":0},{"$f":"Mercado!AQ234","v":0},{"$f":"Mercado!AR234","v":0},{"$f":"Mercado!AS234","v":0},{"$f":"Mercado!AT234","v":0},{"$f":"Mercado!AU234","v":0},{"$f":"Mercado!AV234","v":0},{"$f":"Mercado!AW234","v":0},{"$f":"Mercado!AX234","v":0},{"$f":"Mercado!AY234","v":0},{"$f":"Mercado!AZ234","v":0},{"$f":"Mercado!BA234","v":"0"},{"$f":"Mercado!BB234","v":"0"},{"$f":"Mercado!BC234","v":"0"},{"$f":"Mercado!BD234","v":"0"},{"$f":"Mercado!BE234","v":0},{"$f":"Mercado!BF234","v":0},{"$f":"Mercado!BG234","v":0},{"$f":"Mercado!BH234","v":0},{"$f":"Mercado!BI234","v":4623.0588290499991}]
["EMT","Own Free","0","0","-",0,null,"Own Free",{"$f":"Mercado!I235","v":0},{"$f":"Mercado!J235","v":0},{"$f":"Mercado!K235","v":0},{"$f":"Mercado!L235","v":0},{"$f":"Mercado!M235","v":0},{"$f":"Mercado!N235","v":0},{"$f":"Mercado!O235","v":0},{"$f":"Mercado!P235","v":0},{"$f":"Mercado!Q235","v":0},{"$f":"Mercado!R235","v":0},{"$f":"Mercado!S235","v":0},{"$f":"Mercado!T235","v":0},{"$f":"Mercado!U235","v":0},{"$f":"Mercado!V235","v":0},{"$f":"Mercado!W235","v":0},{"$f":"Mercado!X235","v":0},{"$f":"Mercado!Y235","v":0},{"$f":"Mercado!Z235","v":0},{"$f":"Mercado!AA235","v":0},{"$f":"Mercado!AB235","v":0},{"$f":"Mercado!AC235","v":0},{"$f":"Mercado!AD235","v":0},{"$f":"Mercado!AE235","v":0},{"$f":"Mercado!AF235","v":0},{"$f":"Mercado!AG235","v":0},{"$f":"Mercado!AH235","v":0},{"$f":"Mercado!AI235","v":0},{"$f":"Mercado!AJ235","v":0},{"$f":"Mercado!AK235","v":0},{"$f":"Mercado!AL235","v":0},{"$f":"Mercado!AM235","v":0},{"$f":"Mercado!AN235","v":0},{"$f":"Mercado!AO235","v":0},{"$f":"Mercado!AP235","v":0},{"$f":"Mercado!AQ235","v":0},{"$f":"Mercado!AR235","v":0},{"$f":"Mercado!AS235","v":0},{"$f":"Mercado!AT235","v":0},{"$f":"Mercado!AU235","v":0},{"$f":"Mercado!AV235","v":0},{"$f":"Mercado!AW235","v":0},{"$f":"Mercado!AX235","v":0},{"$f":"Mercado!AY235","v":0},{"$f":"Mercado!AZ235","v":0},{"$f":"Mercado!BA235","v":"0"},{"$f":"Mercado!BB235","v":"0"},{"$f":"Mercado!BC235","v":"0"},{"$f":"Mercado!BD235","v":"0"},{"$f":"Mercado!BE235","v":"0"},{"$f":"Mercado!BF235","v":"0"},{"$f":"Mercado!BG235","v":"0"},{"$f":"Mercado!BH235","v":"0"},{"$f":"Mercado!BI235","v":"0"}]
["EMT","Public Service Free",25546.09036474899,19971.9533079006,27.909824196531385,5574.1370568483908,null,"Public Service Free",{"$f":"Mercado!I236","v":0},{"$f":"Mercado!J236","v":0},{"$f":"Mercado!K236","v":0},{"$f":"Mercado!L236","v":0},{"$f":"Mercado!M236","v":0},{"$f":"Mercado!N236","v":0},{"$f":"Mercado!O236","v":0},{"$f":"Mercado!P236","v":0},{"$f":"Mercado!Q236","v":0},{"$f":"Mercado!R236","v":0},{"$f":"Mercado!S236","v":0},{"$f":"Mercado!T236","v":0},{"$f":"Mercado!U236","v":0},{"$f":"Mercado!V236","v":0},{"$f":"Mercado!W236","v":0},{"$f":"Mercado!X236","v":0},{"$f":"Mercado!Y236","v":0},{"$f":"Mercado!Z236","v":0},{"$f":"Mercado!AA236","v":0},{"$f":"Mercado!AB236","v":0},{"$f":"Mercado!AC236","v":0},{"$f":"Mercado!AD236","v":0},{"$f":"Mercado!AE236","v":0},{"$f":"Mercado!AF236","v":0},{"$f":"Mercado!AG236","v":0},{"$f":"Mercado!AH236","v":0},{"$f":"Mercado!AI236","v":0},{"$f":"Mercado!AJ236","v":0},{"$f":"Mercado!AK236","v":0},{"$f":"Mercado!AL236","v":0},{"$f":"Mercado!AM236","v":0},{"$f":"Mercado!AN236","v":3731.7995000000001},{"$f":"Mercado!AO236","v":11059.035333},{"$f":"Mercado!AP236","v":11992.759167},{"$f":"Mercado!AQ236","v":12591.006000000001},{"$f":"Mercado!AR236","v":12354.127544999999},{"$f":"Mercado!AS236","v":11648.367569000002},{"$f":"Mercado!AT236","v":12477.828646},{"$f":"Mercado!AU236","v":14114.929547},{"$f":"Mercado!AV236","v":14020.026537},{"$f":"Mercado!AW236","v":14089.977318999998},{"$f":"Mercado!AX236","v":15831.360535},{"$f":"Mercado!AY236","v":17574.523999999998},{"$f":"Mercado!AZ236","v":18447.108},{"$f":"Mercado!BA236","v":18039.117000000002},{"$f":"Mercado!BB236","v":18793.472000000002},{"$f":"Mercado!BC236","v":20233.966062},{"$f":"Mercado!BD236","v":20414.362999999998},{"$f":"Mercado!BE236","v":19971.9533079006},{"$f":"Mercado!BF236","v":21662.915138994798},{"$f":"Mercado!BG236","v":24398.917652781402},{"$f":"Mercado!BH236","v":26470.668011999995},{"$f":"Mercado!BI236","v":25546.09036474899}]
["EMT","2 Free Market (TUSD)",828092.7720631304,704086.82063299103,17.612309703319685,124005.95143013936,null,"2 Free Market (TUSD)",{"$f":"Mercado!I237","v":257974.07076991492},{"$f":"Mercado!J237","v":285638.7825836991},{"$f":"Mercado!K237","v":294037.66250120843},{"$f":"Mercado!L237","v":294175.31940863846},{"$f":"Mercado!M237","v":302948.30242715217},{"$f":"Mercado!N237","v":324189.38609685219},{"$f":"Mercado!O237","v":320264.2594807336},{"$f":"Mercado!P237","v":312762.2283951405},{"$f":"Mercado!Q237","v":294535.63399603835},{"$f":"Mercado!R237","v":307588.789009517},{"$f":"Mercado!S237","v":313933.2300146675},{"$f":"Mercado!T237","v":299824.92235661624},{"$f":"Mercado!U237","v":283752.10308540775},{"$f":"Mercado!V237","v":274768.12995360105},{"$f":"Mercado!W237","v":277691.89050028042},{"$f":"Mercado!X237","v":268243.06744496454},{"$f":"Mercado!Y237","v":274904.27690845123},{"$f":"Mercado!Z237","v":294210.61380436626},{"$f":"Mercado!AA237","v":307221.47214388003},{"$f":"Mercado!AB237","v":308817.55715250969},{"$f":"Mercado!AC237","v":323007.63683176268},{"$f":"Mercado!AD237","v":354704.29992301855},{"$f":"Mercado!AE237","v":382962.64333481115},{"$f":"Mercado!AF237","v":375679.38078250748},{"$f":"Mercado!AG237","v":353142.4164471245},{"$f":"Mercado!AH237","v":372037.75172636885},{"$f":"Mercado!AI237","v":418472.17204275378},{"$f":"Mercado!AJ237","v":411202.85053500003},{"$f":"Mercado!AK237","v":388076.05098868016},{"$f":"Mercado!AL237","v":403304.77741112991},{"$f":"Mercado!AM237","v":436581.29530951002},{"$f":"Mercado!AN237","v":442538.19330774009},{"$f":"Mercado!AO237","v":432687.13167966},{"$f":"Mercado!AP237","v":437105.59316901996},{"$f":"Mercado!AQ237","v":502463.74027035991},{"$f":"Mercado!AR237","v":501449.82615369005},{"$f":"Mercado!AS237","v":470295.00488600001},{"$f":"Mercado!AT237","v":516761.6570810001},{"$f":"Mercado!AU237","v":558742.62199100002},{"$f":"Mercado!AV237","v":543846.13851999992},{"$f":"Mercado!AW237","v":525608.269508},{"$f":"Mercado!AX237","v":568326.76009999996},{"$f":"Mercado!AY237","v":618835.35400000005},{"$f":"Mercado!AZ237","v":564148.375},{"$f":"Mercado!BA237","v":569706.15399999986},{"$f":"Mercado!BB237","v":617965.60311799997},{"$f":"Mercado!BC237","v":702665.86415400018},{"$f":"Mercado!BD237","v":702215.40097000019},{"$f":"Mercado!BE237","v":704086.82063299103},{"$f":"Mercado!BF237","v":750284.11261751701},{"$f":"Mercado!BG237","v":830288.54287844896},{"$f":"Mercado!BH237","v":829293.27129610465},{"$f":"Mercado!BI237","v":828092.7720631304}]
["EMT","Residential Total",1019266.4812212909,1018111.5207980569,0.11344144522877908,1154.9604232340353,null,"Residential Total",{"$f":"Mercado!I238","v":454279.42700000003},{"$f":"Mercado!J238","v":473670.56},{"$f":"Mercado!K238","v":480730.19299999997},{"$f":"Mercado!L238","v":561343.03799999994},{"$f":"Mercado!M238","v":522165.61499999999},{"$f":"Mercado!N238","v":536286.473},{"$f":"Mercado!O238","v":527921.745},{"$f":"Mercado!P238","v":621726.96699999995},{"$f":"Mercado!Q238","v":554706.00566999998},{"$f":"Mercado!R238","v":590289.72832999995},{"$f":"Mercado!S238","v":592891.98699999996},{"$f":"Mercado!T238","v":691056.94299999997},{"$f":"Mercado!U238","v":619429.59199999995},{"$f":"Mercado!V238","v":614625.076},{"$f":"Mercado!W238","v":616484.37899999996},{"$f":"Mercado!X238","v":717257.50899999996},{"$f":"Mercado!Y238","v":669899.52300000004},{"$f":"Mercado!Z238","v":640220.826},{"$f":"Mercado!AA238","v":610917.24399999995},{"$f":"Mercado!AB238","v":672823.74},{"$f":"Mercado!AC238","v":654875.54099999997},{"$f":"Mercado!AD238","v":691410.83100000001},{"$f":"Mercado!AE238","v":685168.29599999997},{"$f":"Mercado!AF238","v":740123.14},{"$f":"Mercado!AG238","v":717933.89099999995},{"$f":"Mercado!AH238","v":680848.60400000005},{"$f":"Mercado!AI238","v":658786.63500000001},{"$f":"Mercado!AJ238","v":776264.98399999994},{"$f":"Mercado!AK238","v":756699.03},{"$f":"Mercado!AL238","v":745043.86900000006},{"$f":"Mercado!AM238","v":750845.57899999991},{"$f":"Mercado!AN238","v":846522.08799999987},{"$f":"Mercado!AO238","v":815377.97100000002},{"$f":"Mercado!AP238","v":784075.92300000007},{"$f":"Mercado!AQ238","v":780639.33199999994},{"$f":"Mercado!AR238","v":983927.09000000008},{"$f":"Mercado!AS238","v":819542.54400000011},{"$f":"Mercado!AT238","v":810237.6669999999},{"$f":"Mercado!AU238","v":779947.84199999995},{"$f":"Mercado!AV238","v":883772.90999999992},{"$f":"Mercado!AW238","v":824961.11853617406},{"$f":"Mercado!AX238","v":822441.17068013595},{"$f":"Mercado!AY238","v":818024.63076346205},{"$f":"Mercado!AZ238","v":912982.73782711604},{"$f":"Mercado!BA238","v":842915.13263524894},{"$f":"Mercado!BB238","v":848713.4048640749},{"$f":"Mercado!BC238","v":888513.83811475988},{"$f":"Mercado!BD238","v":1124836.61541069},{"$f":"Mercado!BE238","v":1018111.5207980569},{"$f":"Mercado!BF238","v":959559.83530201088},{"$f":"Mercado!BG238","v":916390.17046902399},{"$f":"Mercado!BH238","v":1123965.6580087279},{"$f":"Mercado!BI238","v":1019266.4812212909}]
["EMT","Commercial Total",470265.15324554686,474743.49749533652,-0.94331871282421487,-4478.3442497896613,null,"Commercial Total",{"$f":"Mercado!I239","v":328363.82696668006},{"$f":"Mercado!J239","v":335864.77728777542},{"$f":"Mercado!K239","v":342847.61073126888},{"$f":"Mercado!L239","v":369729.9770232623},{"$f":"Mercado!M239","v":363405.32058991038},{"$f":"Mercado!N239","v":377967.58262139477},{"$f":"Mercado!O239","v":367077.18993076257},{"$f":"Mercado!P239","v":401842.89873616851},{"$f":"Mercado!Q239","v":381627.38123276789},{"$f":"Mercado!R239","v":401564.27160285087},{"$f":"Mercado!S239","v":399705.41311879124},{"$f":"Mercado!T239","v":437852.50297502859},{"$f":"Mercado!U239","v":407128.4375924638},{"$f":"Mercado!V239","v":415145.41936742672},{"$f":"Mercado!W239","v":415107.57576158555},{"$f":"Mercado!X239","v":440766.81016053626},{"$f":"Mercado!Y239","v":420934.97767072555},{"$f":"Mercado!Z239","v":411669.52199359797},{"$f":"Mercado!AA239","v":390871.93354527449},{"$f":"Mercado!AB239","v":407321.01606909977},{"$f":"Mercado!AC239","v":422466.70166353241},{"$f":"Mercado!AD239","v":433874.26192600321},{"$f":"Mercado!AE239","v":421437.62726450327},{"$f":"Mercado!AF239","v":436071.9488342164},{"$f":"Mercado!AG239","v":442657.94036200002},{"$f":"Mercado!AH239","v":429890.07831700001},{"$f":"Mercado!AI239","v":416843.31392700004},{"$f":"Mercado!AJ239","v":454887.35542400007},{"$f":"Mercado!AK239","v":462699.16149800003},{"$f":"Mercado!AL239","v":458490.23381999991},{"$f":"Mercado!AM239","v":452706.70828700007},{"$f":"Mercado!AN239","v":472835.28139600006},{"$f":"Mercado!AO239","v":474052.65698000003},{"$f":"Mercado!AP239","v":383191.91200599994},{"$f":"Mercado!AQ239","v":393018.929779},{"$f":"Mercado!AR239","v":464024.88633000012},{"$f":"Mercado!AS239","v":445785.62490499998},{"$f":"Mercado!AT239","v":416105.78568500007},{"$f":"Mercado!AU239","v":430572.43893000006},{"$f":"Mercado!AV239","v":452386.18791199999},{"$f":"Mercado!AW239","v":456146.02842814202},{"$f":"Mercado!AX239","v":456780.236191537},{"$f":"Mercado!AY239","v":439984.844428515},{"$f":"Mercado!AZ239","v":439390.00285503099},{"$f":"Mercado!BA239","v":448441.07870032499},{"$f":"Mercado!BB239","v":449585.60721170699},{"$f":"Mercado!BC239","v":447752.69317396596},{"$f":"Mercado!BD239","v":487724.04449521907},{"$f":"Mercado!BE239","v":474743.49749533652},{"$f":"Mercado!BF239","v":462495.67389166006},{"$f":"Mercado!BG239","v":429758.76655091479},{"$f":"Mercado!BH239","v":476576.70445483609},{"$f":"Mercado!BI239","v":470265.15324554686}]
["EMT","Industrial Total",612526.93504479621,587450.66035064228,4.2686605678826206,25076.274694153923,null,"Industrial Total",{"$f":"Mercado!I240","v":415892.82801645453},{"$f":"Mercado!J240","v":468360.04107454343},{"$f":"Mercado!K240","v":499253.09876818233},{"$f":"Mercado!L240","v":481787.11638390762},{"$f":"Mercado!M240","v":469622.76983724179},{"$f":"Mercado!N240","v":519898.34247545747},{"$f":"Mercado!O240","v":544747.74654997105},{"$f":"Mercado!P240","v":521239.87865897192},{"$f":"Mercado!Q240","v":473811.18876327045},{"$f":"Mercado!R240","v":533723.56140666618},{"$f":"Mercado!S240","v":569206.41189587628},{"$f":"Mercado!T240","v":519222.9693815877},{"$f":"Mercado!U240","v":464843.61849294393},{"$f":"Mercado!V240","v":492588.6045861743},{"$f":"Mercado!W240","v":501995.23573869484},{"$f":"Mercado!X240","v":461608.48228442826},{"$f":"Mercado!Y240","v":429912.50123772572},{"$f":"Mercado!Z240","v":467823.00633076829},{"$f":"Mercado!AA240","v":464651.23630881088},{"$f":"Mercado!AB240","v":413077.99160249851},{"$f":"Mercado!AC240","v":419074.20835355937},{"$f":"Mercado!AD240","v":466223.73228733218},{"$f":"Mercado!AE240","v":498688.61478712194},{"$f":"Mercado!AF240","v":464266.93209902168},{"$f":"Mercado!AG240","v":442908.82747212454},{"$f":"Mercado!AH240","v":480211.64868336887},{"$f":"Mercado!AI240","v":519464.69097875379},{"$f":"Mercado!AJ240","v":490030.4215},{"$f":"Mercado!AK240","v":464203.21789768012},{"$f":"Mercado!AL240","v":496125.56590612995},{"$f":"Mercado!AM240","v":544065.68808251002},{"$f":"Mercado!AN240","v":524019.30675674003},{"$f":"Mercado!AO240","v":487420.22034265997},{"$f":"Mercado!AP240","v":518378.36240901996},{"$f":"Mercado!AQ240","v":581089.61284935987},{"$f":"Mercado!AR240","v":555900.64470869},{"$f":"Mercado!AS240","v":495247.26354399999},{"$f":"Mercado!AT240","v":540232.07550400007},{"$f":"Mercado!AU240","v":572052.83510300005},{"$f":"Mercado!AV240","v":539633.11952199996},{"$f":"Mercado!AW240","v":505957.96896714496},{"$f":"Mercado!AX240","v":583288.03054306307},{"$f":"Mercado!AY240","v":612412.41267029301},{"$f":"Mercado!AZ240","v":544414.15319394402},{"$f":"Mercado!BA240","v":521619.965491454},{"$f":"Mercado!BB240","v":596513.37546784896},{"$f":"Mercado!BC240","v":621930.05500384606},{"$f":"Mercado!BD240","v":587918.43780320301},{"$f":"Mercado!BE240","v":587450.66035064228},{"$f":"Mercado!BF240","v":646705.39292103471},{"$f":"Mercado!BG240","v":683322.68880756083},{"$f":"Mercado!BH240","v":641781.39987950306},{"$f":"Mercado!BI240","v":612526.93504479621}]
["EMT","Rural Total",308989.55354895839,332505.45627363474,-7.0723358913316599,-23515.902724676358,null,"Rural Total",{"$f":"Mercado!I241","v":168519.45199999999},{"$f":"Mercado!J241","v":169220.47500000001},{"$f":"Mercado!K241","v":263386.02299999999},{"$f":"Mercado!L241","v":217023.70800000001},{"$f":"Mercado!M241","v":188214.34599999999},{"$f":"Mercado!N241","v":193550.08799999999},{"$f":"Mercado!O241","v":276921.77799999993},{"$f":"Mercado!P241","v":207475.65599999999},{"$f":"Mercado!Q241","v":186350.837},{"$f":"Mercado!R241","v":207846.06900000002},{"$f":"Mercado!S241","v":297082.09700000001},{"$f":"Mercado!T241","v":258677.40300000002},{"$f":"Mercado!U241","v":206214.74300000002},{"$f":"Mercado!V241","v":200823.807},{"$f":"Mercado!W241","v":310650.74300000002},{"$f":"Mercado!X241","v":266425.27899999998},{"$f":"Mercado!Y241","v":218585.96599999999},{"$f":"Mercado!Z241","v":255908.72547999999},{"$f":"Mercado!AA241","v":341474.3372897947},{"$f":"Mercado!AB241","v":238655.44948091143},{"$f":"Mercado!AC241","v":241766.98681467088},{"$f":"Mercado!AD241","v":269401.03470968321},{"$f":"Mercado!AE241","v":370055.6752831859},{"$f":"Mercado!AF241","v":304015.59184926935},{"$f":"Mercado!AG241","v":259873.05161300002},{"$f":"Mercado!AH241","v":278078.09672599996},{"$f":"Mercado!AI241","v":394456.52213699999},{"$f":"Mercado!AJ241","v":322136.88761099998},{"$f":"Mercado!AK241","v":282333.20859300002},{"$f":"Mercado!AL241","v":290992.58868499997},{"$f":"Mercado!AM241","v":413615.48094000004},{"$f":"Mercado!AN241","v":351353.71665500005},{"$f":"Mercado!AO241","v":305179.01502399996},{"$f":"Mercado!AP241","v":313858.27058700001},{"$f":"Mercado!AQ241","v":452740.23364200001},{"$f":"Mercado!AR241","v":430489.18857},{"$f":"Mercado!AS241","v":312324.932868},{"$f":"Mercado!AT241","v":299040.15124600002},{"$f":"Mercado!AU241","v":456623.09041100001},{"$f":"Mercado!AV241","v":373375.38954900001},{"$f":"Mercado!AW241","v":287032.96633088903},{"$f":"Mercado!AX241","v":296378.19666038797},{"$f":"Mercado!AY241","v":448630.64856029901},{"$f":"Mercado!AZ241","v":356187.20270929701},{"$f":"Mercado!BA241","v":272069.445596379},{"$f":"Mercado!BB241","v":282162.28995469399},{"$f":"Mercado!BC241","v":461223.66248676303},{"$f":"Mercado!BD241","v":470112.85611479206},{"$f":"Mercado!BE241","v":332505.45627363474},{"$f":"Mercado!BF241","v":311589.77130863437},{"$f":"Mercado!BG241","v":471319.20967661281},{"$f":"Mercado!BH241","v":444947.93975853547},{"$f":"Mercado!BI241","v":308989.55354895839}]
["EMT","Public Lighting Total",83452.100035197,86063.134112067011,-3.033858926715427,-2611.0340768700116,null,"Public Lighting Total",{"$f":"Mercado!I242","v":59027.497999999992},{"$f":"Mercado!J242","v":61402.622000000003},{"$f":"Mercado!K242","v":63340.842999999993},{"$f":"Mercado!L242","v":64812.088000000003},{"$f":"Mercado!M242","v":65626.672000000006},{"$f":"Mercado!N242","v":68879.356999999989},{"$f":"Mercado!O242","v":71355.97099999999},{"$f":"Mercado!P242","v":72447.197},{"$f":"Mercado!Q242","v":72342.804999999993},{"$f":"Mercado!R242","v":74828.12},{"$f":"Mercado!S242","v":75301.926999999996},{"$f":"Mercado!T242","v":80020.635999999999},{"$f":"Mercado!U242","v":80995.885999999999},{"$f":"Mercado!V242","v":82142.622999999992},{"$f":"Mercado!W242","v":84230.011999999988},{"$f":"Mercado!X242","v":79903.069000000003},{"$f":"Mercado!Y242","v":80175.326000000001},{"$f":"Mercado!Z242","v":80287.319000000003},{"$f":"Mercado!AA242","v":80945.884000000005},{"$f":"Mercado!AB242","v":81189.231},{"$f":"Mercado!AC242","v":98184.347999999998},{"$f":"Mercado!AD242","v":83780.822},{"$f":"Mercado!AE242","v":84979.342000000004},{"$f":"Mercado!AF242","v":96386.75},{"$f":"Mercado!AG242","v":82779.03},{"$f":"Mercado!AH242","v":88610.945000000007},{"$f":"Mercado!AI242","v":97634.242999999988},{"$f":"Mercado!AJ242","v":110287.80900000001},{"$f":"Mercado!AK242","v":92459.911000000007},{"$f":"Mercado!AL242","v":91656.429000000004},{"$f":"Mercado!AM242","v":97493.391999999993},{"$f":"Mercado!AN242","v":90257.884999999995},{"$f":"Mercado!AO242","v":91490.87},{"$f":"Mercado!AP242","v":92822.926999999996},{"$f":"Mercado!AQ242","v":93346.318999999989},{"$f":"Mercado!AR242","v":92476.252000000008},{"$f":"Mercado!AS242","v":122649.28400000001},{"$f":"Mercado!AT242","v":100116.439},{"$f":"Mercado!AU242","v":96442.370999999999},{"$f":"Mercado!AV242","v":94817.756000000008},{"$f":"Mercado!AW242","v":93816.419974999997},{"$f":"Mercado!AX242","v":99226.821999999986},{"$f":"Mercado!AY242","v":94570.224000000002},{"$f":"Mercado!AZ242","v":102194.818},{"$f":"Mercado!BA242","v":87769.07},{"$f":"Mercado!BB242","v":93150.05},{"$f":"Mercado!BC242","v":93184.357000000004},{"$f":"Mercado!BD242","v":93227.140476832996},{"$f":"Mercado!BE242","v":86063.134112067011},{"$f":"Mercado!BF242","v":84995.65005729199},{"$f":"Mercado!BG242","v":84967.854124495003},{"$f":"Mercado!BH242","v":85272.127872836994},{"$f":"Mercado!BI242","v":83452.100035197}]
["EMT","Public Power Total",113949.43632641801,118509.62332937897,-3.847946584292683,-4560.1870029609563,null,"Public Power Total",{"$f":"Mercado!I243","v":65458.417996780365},{"$f":"Mercado!J243","v":78598.425001380252},{"$f":"Mercado!K243","v":70095.493001757161},{"$f":"Mercado!L243","v":86266.791001468606},{"$f":"Mercado!M243","v":66964.100000000006},{"$f":"Mercado!N243","v":80269.497000000003},{"$f":"Mercado!O243","v":75296.797999999995},{"$f":"Mercado!P243","v":87882.547999999995},{"$f":"Mercado!Q243","v":69119.728999999992},{"$f":"Mercado!R243","v":84878.29800000001},{"$f":"Mercado!S243","v":84310.275000000009},{"$f":"Mercado!T243","v":109381.601},{"$f":"Mercado!U243","v":77783.73000000001},{"$f":"Mercado!V243","v":91096.608999999997},{"$f":"Mercado!W243","v":90413.661000000007},{"$f":"Mercado!X243","v":106071.008},{"$f":"Mercado!Y243","v":85003.638999999996},{"$f":"Mercado!Z243","v":96013.567999999999},{"$f":"Mercado!AA243","v":83864.20199999999},{"$f":"Mercado!AB243","v":97687.224000000002},{"$f":"Mercado!AC243","v":80417.104000000007},{"$f":"Mercado!AD243","v":101910.59199999999},{"$f":"Mercado!AE243","v":94405.057000000001},{"$f":"Mercado!AF243","v":102787.22200000001},{"$f":"Mercado!AG243","v":81935.373999999996},{"$f":"Mercado!AH243","v":94808.884999999995},{"$f":"Mercado!AI243","v":85201.567999999999},{"$f":"Mercado!AJ243","v":105753.999},{"$f":"Mercado!AK243","v":87068.366000000009},{"$f":"Mercado!AL243","v":103719.03899999999},{"$f":"Mercado!AM243","v":96276.327000000005},{"$f":"Mercado!AN243","v":118814.545},{"$f":"Mercado!AO243","v":94774.104000000007},{"$f":"Mercado!AP243","v":72575.881999999998},{"$f":"Mercado!AQ243","v":70622.793000000005},{"$f":"Mercado!AR243","v":94308.774000000005},{"$f":"Mercado!AS243","v":77878.016999999993},{"$f":"Mercado!AT243","v":76887.475999999995},{"$f":"Mercado!AU243","v":82607.120999999999},{"$f":"Mercado!AV243","v":111057.82500000001},{"$f":"Mercado!AW243","v":91092.761735251988},{"$f":"Mercado!AX243","v":106730.89359759401},{"$f":"Mercado!AY243","v":99639.188660429005},{"$f":"Mercado!AZ243","v":119137.63026309598},{"$f":"Mercado!BA243","v":95859.485838492983},{"$f":"Mercado!BB243","v":116063.14736779698},{"$f":"Mercado!BC243","v":115586.20808572001},{"$f":"Mercado!BD243","v":150493.03549408601},{"$f":"Mercado!BE243","v":118509.62332937897},{"$f":"Mercado!BF243","v":131932.22254757199},{"$f":"Mercado!BG243","v":117367.15868075698},{"$f":"Mercado!BH243","v":150751.730925435},{"$f":"Mercado!BI243","v":113949.43632641801}]
["EMT","Own Total",2683.270252456,2882.9643771860001,-6.9266941454516839,-199.69412473000011,null,"Own Total",{"$f":"Mercado!I244","v":2485.2730000000001},{"$f":"Mercado!J244","v":2475.5819999999999},{"$f":"Mercado!K244","v":2448.375},{"$f":"Mercado!L244","v":2727.6579999999999},{"$f":"Mercado!M244","v":2484.2019999999998},{"$f":"Mercado!N244","v":2520.6549999999997},{"$f":"Mercado!O244","v":2534.5950000000003},{"$f":"Mercado!P244","v":2735.797},{"$f":"Mercado!Q244","v":2494.0120000000002},{"$f":"Mercado!R244","v":2633.8650000000002},{"$f":"Mercado!S244","v":2627.9879999999998},{"$f":"Mercado!T244","v":2820.9809999999998},{"$f":"Mercado!U244","v":2481.9740000000002},{"$f":"Mercado!V244","v":2419.6019999999999},{"$f":"Mercado!W244","v":2639.1349999999998},{"$f":"Mercado!X244","v":2865.6710000000003},{"$f":"Mercado!Y244","v":2730.569},{"$f":"Mercado!Z244","v":2486.0630000000001},{"$f":"Mercado!AA244","v":2565.2060000000001},{"$f":"Mercado!AB244","v":2599.98},{"$f":"Mercado!AC244","v":2588.924},{"$f":"Mercado!AD244","v":2659.3159999999998},{"$f":"Mercado!AE244","v":2486.0509999999999},{"$f":"Mercado!AF244","v":2657.4049999999997},{"$f":"Mercado!AG244","v":2393.6480000000001},{"$f":"Mercado!AH244","v":2371.34},{"$f":"Mercado!AI244","v":2295.1010000000001},{"$f":"Mercado!AJ244","v":2474.0239999999999},{"$f":"Mercado!AK244","v":2359.768},{"$f":"Mercado!AL244","v":2332.13},{"$f":"Mercado!AM244","v":2471.6389999999997},{"$f":"Mercado!AN244","v":2526.7509999999997},{"$f":"Mercado!AO244","v":2470.7350000000001},{"$f":"Mercado!AP244","v":2168.221},{"$f":"Mercado!AQ244","v":2287.3820000000001},{"$f":"Mercado!AR244","v":2748.1169999999997},{"$f":"Mercado!AS244","v":2447.8990000000003},{"$f":"Mercado!AT244","v":2307.4960000000001},{"$f":"Mercado!AU244","v":2314.9659999999999},{"$f":"Mercado!AV244","v":2465.9870000000001},{"$f":"Mercado!AW244","v":2294.3779215},{"$f":"Mercado!AX244","v":2347.2474514169999},{"$f":"Mercado!AY244","v":2542.0319811499999},{"$f":"Mercado!AZ244","v":2521.0373891999998},{"$f":"Mercado!BA244","v":2397.1862246730002},{"$f":"Mercado!BB244","v":2389.641748083},{"$f":"Mercado!BC244","v":2497.8887254000001},{"$f":"Mercado!BD244","v":2856.2051830800001},{"$f":"Mercado!BE244","v":2882.9643771860001},{"$f":"Mercado!BF244","v":2702.9321368380001},{"$f":"Mercado!BG244","v":2553.9359748159995},{"$f":"Mercado!BH244","v":2979.8430896689997},{"$f":"Mercado!BI244","v":2683.270252456}]
["EMT","Public Service Total",56323.428302112981,57996.649664986602,-2.8850310708271265,-1673.2213628736208,null,"Public Service Total",{"$f":"Mercado!I245","v":38611.918999999994},{"$f":"Mercado!J245","v":38829.887999999992},{"$f":"Mercado!K245","v":41597.248},{"$f":"Mercado!L245","v":43266.487000000001},{"$f":"Mercado!M245","v":42075.163},{"$f":"Mercado!N245","v":42751.680999999997},{"$f":"Mercado!O245","v":45215.053},{"$f":"Mercado!P245","v":47135.341},{"$f":"Mercado!Q245","v":42773.321000000004},{"$f":"Mercado!R245","v":44790.53},{"$f":"Mercado!S245","v":48336.144},{"$f":"Mercado!T245","v":48698.524000000005},{"$f":"Mercado!U245","v":43672.519},{"$f":"Mercado!V245","v":45131.548000000003},{"$f":"Mercado!W245","v":47294.167000000001},{"$f":"Mercado!X245","v":47386.5},{"$f":"Mercado!Y245","v":46249.65},{"$f":"Mercado!Z245","v":47024.517999999996},{"$f":"Mercado!AA245","v":49879.322999999997},{"$f":"Mercado!AB245","v":46895.33},{"$f":"Mercado!AC245","v":45796.001000000004},{"$f":"Mercado!AD245","v":47414.572999999997},{"$f":"Mercado!AE245","v":49837.472999999998},{"$f":"Mercado!AF245","v":48705.438999999998},{"$f":"Mercado!AG245","v":46665.508000000002},{"$f":"Mercado!AH245","v":48522.887000000002},{"$f":"Mercado!AI245","v":51406.164000000004},{"$f":"Mercado!AJ245","v":52795.646999999997},{"$f":"Mercado!AK245","v":48728.957999999999},{"$f":"Mercado!AL245","v":50853.553},{"$f":"Mercado!AM245","v":54938.569000000003},{"$f":"Mercado!AN245","v":56447.2575},{"$f":"Mercado!AO245","v":49906.813332999998},{"$f":"Mercado!AP245","v":53464.472167},{"$f":"Mercado!AQ245","v":56312.315000000002},{"$f":"Mercado!AR245","v":56553.894544999988},{"$f":"Mercado!AS245","v":52760.512569000006},{"$f":"Mercado!AT245","v":52559.866646000002},{"$f":"Mercado!AU245","v":57344.971547000001},{"$f":"Mercado!AV245","v":55095.654536999995},{"$f":"Mercado!AW245","v":53068.516362800001},{"$f":"Mercado!AX245","v":57154.821557766001},{"$f":"Mercado!AY245","v":59435.160205397995},{"$f":"Mercado!AZ245","v":59608.284682205995},{"$f":"Mercado!BA245","v":55460.986398894005},{"$f":"Mercado!BB245","v":56883.592508228998},{"$f":"Mercado!BC245","v":60115.840918440001},{"$f":"Mercado!BD245","v":60501.620221721991},{"$f":"Mercado!BE245","v":57996.649664986602},{"$f":"Mercado!BF245","v":59017.20785409979},{"$f":"Mercado!BG245","v":65077.804533137401},{"$f":"Mercado!BH245","v":62365.428209803998},{"$f":"Mercado!BI245","v":56323.428302112981}]
["EMT","Total Market (1+2)",2667456.3579767765,2678263.5064012888,-0.40351326143533983,-10807.148424512241,null,"Total Market (1+2)",{"$f":"Mercado!I246","v":1532638.6419799149},{"$f":"Mercado!J246","v":1628422.3703636993},{"$f":"Mercado!K246","v":1763698.8845012083},{"$f":"Mercado!L246","v":1826956.8634086386},{"$f":"Mercado!M246","v":1720558.1884271521},{"$f":"Mercado!N246","v":1822123.6760968524},{"$f":"Mercado!O246","v":1911070.8764807335},{"$f":"Mercado!P246","v":1962486.2833951402},{"$f":"Mercado!Q246","v":1783225.2796660385},{"$f":"Mercado!R246","v":1940554.4433395173},{"$f":"Mercado!S246","v":2069462.2430146674},{"$f":"Mercado!T246","v":2147731.560356616},{"$f":"Mercado!U246","v":1902550.5000854076},{"$f":"Mercado!V246","v":1943973.2889536007},{"$f":"Mercado!W246","v":2068814.9085002802},{"$f":"Mercado!X246","v":2122284.3284449643},{"$f":"Mercado!Y246","v":1953492.151908451},{"$f":"Mercado!Z246","v":2001433.5478043661},{"$f":"Mercado!AA246","v":2025169.3661438804},{"$f":"Mercado!AB246","v":1960249.9621525097},{"$f":"Mercado!AC246","v":1965169.814831763},{"$f":"Mercado!AD246","v":2096675.1629230187},{"$f":"Mercado!AE246","v":2207058.1363348113},{"$f":"Mercado!AF246","v":2195014.4287825068},{"$f":"Mercado!AG246","v":2077147.2704471245},{"$f":"Mercado!AH246","v":2103342.4847263689},{"$f":"Mercado!AI246","v":2226088.2380427537},{"$f":"Mercado!AJ246","v":2314631.127535},{"$f":"Mercado!AK246","v":2196551.6209886805},{"$f":"Mercado!AL246","v":2239213.4084111294},{"$f":"Mercado!AM246","v":2412413.3833095105},{"$f":"Mercado!AN246","v":2462776.8313077395},{"$f":"Mercado!AO246","v":2320672.3856796599},{"$f":"Mercado!AP246","v":2220535.9701690199},{"$f":"Mercado!AQ246","v":2430056.9172703605},{"$f":"Mercado!AR246","v":2680428.8471536906},{"$f":"Mercado!AS246","v":2328636.0778860003},{"$f":"Mercado!AT246","v":2297486.9570809999},{"$f":"Mercado!AU246","v":2477905.6359909996},{"$f":"Mercado!AV246","v":2512604.8295200001},{"$f":"Mercado!AW246","v":2314370.1582569019},{"$f":"Mercado!AX246","v":2424347.4186819009},{"$f":"Mercado!AY246","v":2575239.1412695465},{"$f":"Mercado!AZ246","v":2536435.8669198905},{"$f":"Mercado!BA246","v":2326532.3508854667},{"$f":"Mercado!BB246","v":2445461.1091224332},{"$f":"Mercado!BC246","v":2690804.5435088947},{"$f":"Mercado!BD246","v":2977669.9551996249},{"$f":"Mercado!BE246","v":2678263.5064012888},{"$f":"Mercado!BF246","v":2658998.6860191417},{"$f":"Mercado!BG246","v":2770757.5888173175},{"$f":"Mercado!BH246","v":2988640.8321993477},{"$f":"Mercado!BI246","v":2667456.3579767765}]
["EMT"]
["EMS","EMS",null,null,null,null,null,{"$f":"B248","v":"EMS"}]
["EMS"]
["EMS"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMS",null,null,null,null,null,null,"Valores em  "]
["EMS"]
["EMS"]
["EMS","Residential",{"$f":"INDEX($H$250:$CH$280,MATCH($B254,$H$250:$H$280,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":668939.56052518589},649402.36737327091,{"$f":"IFERROR(IF((C254/D254-1)*100<=-100,\"-\",IF((C254/D254-1)*100=0,\"-\",(C254/D254-1)*100)),\"-\")","v":3.0084881320867174},{"$f":"C254-D254","v":19537.19315191498},null,"Residential",{"$f":"Mercado!I254","v":352729.36600000004},{"$f":"Mercado!J254","v":315157.46199999994},{"$f":"Mercado!K254","v":311406.36},{"$f":"Mercado!L254","v":384413.37699999998},{"$f":"Mercado!M254","v":388938.777},{"$f":"Mercado!N254","v":343789.49199999997},{"$f":"Mercado!O254","v":334340.902},{"$f":"Mercado!P254","v":407368.66200000001},{"$f":"Mercado!Q254","v":431791.68299999996},{"$f":"Mercado!R254","v":377511.74000000005},{"$f":"Mercado!S254","v":373926.34100000001},{"$f":"Mercado!T254","v":459507.72600000002},{"$f":"Mercado!U254","v":476679.35},{"$f":"Mercado!V254","v":389522.66000000003},{"$f":"Mercado!W254","v":375881.859},{"$f":"Mercado!X254","v":444204.91700000002},{"$f":"Mercado!Y254","v":471892.54799999995},{"$f":"Mercado!Z254","v":413771.53300000005},{"$f":"Mercado!AA254","v":370151.17600000004},{"$f":"Mercado!AB254","v":437458.92900000006},{"$f":"Mercado!AC254","v":486196.65399999998},{"$f":"Mercado!AD254","v":424396.72899999999},{"$f":"Mercado!AE254","v":406244.43599999999},{"$f":"Mercado!AF254","v":475733.94900000002},{"$f":"Mercado!AG254","v":500288.32900000003},{"$f":"Mercado!AH254","v":462126.83799999999},{"$f":"Mercado!AI254","v":398079.75200000004},{"$f":"Mercado!AJ254","v":484587.81900000002},{"$f":"Mercado!AK254","v":557803.24},{"$f":"Mercado!AL254","v":458577.42099999997},{"$f":"Mercado!AM254","v":436534.65299999999},{"$f":"Mercado!AN254","v":542437.745},{"$f":"Mercado!AO254","v":564367.04299999995},{"$f":"Mercado!AP254","v":483833.33800000005},{"$f":"Mercado!AQ254","v":469254.37},{"$f":"Mercado!AR254","v":567093.03599999996},{"$f":"Mercado!AS254","v":551425.73399999994},{"$f":"Mercado!AT254","v":510468.777},{"$f":"Mercado!AU254","v":457834.00099999999},{"$f":"Mercado!AV254","v":529884.40100000007},{"$f":"Mercado!AW254","v":594025.01334670209},{"$f":"Mercado!AX254","v":474974.1666614},{"$f":"Mercado!AY254","v":443548.31881984998},{"$f":"Mercado!AZ254","v":492119.27064289997},{"$f":"Mercado!BA254","v":536245.47858864209},{"$f":"Mercado!BB254","v":497265.97776292305},{"$f":"Mercado!BC254","v":464375.41639670101},{"$f":"Mercado!BD254","v":624592.24225571705},{"$f":"Mercado!BE254","v":649402.36737327091},{"$f":"Mercado!BF254","v":593700.25699911907},{"$f":"Mercado!BG254","v":503235.33957651898},{"$f":"Mercado!BH254","v":644794.86395647598},{"$f":"Mercado!BI254","v":668939.56052518589}]
["EMS","Commercial",173334.98401831801,207152.20160931803,-16.324816887429538,-33817.217591000022,null,"Commercial",{"$f":"Mercado!I255","v":240311.28200000001},{"$f":"Mercado!J255","v":221670.49700000003},{"$f":"Mercado!K255","v":222960.81200000001},{"$f":"Mercado!L255","v":258125.891},{"$f":"Mercado!M255","v":259041.17200000002},{"$f":"Mercado!N255","v":233617.43299999999},{"$f":"Mercado!O255","v":228996.44699999999},{"$f":"Mercado!P255","v":261018.05},{"$f":"Mercado!Q255","v":278095.11900000001},{"$f":"Mercado!R255","v":252101.753},{"$f":"Mercado!S255","v":251378.26700000002},{"$f":"Mercado!T255","v":291839.913},{"$f":"Mercado!U255","v":296324.52500000002},{"$f":"Mercado!V255","v":261683.46600000001},{"$f":"Mercado!W255","v":256034.55300000001},{"$f":"Mercado!X255","v":279648.18299999996},{"$f":"Mercado!Y255","v":289919.87900000002},{"$f":"Mercado!Z255","v":258107.55600000001},{"$f":"Mercado!AA255","v":235225.465},{"$f":"Mercado!AB255","v":254457.65399999998},{"$f":"Mercado!AC255","v":281818.81299999997},{"$f":"Mercado!AD255","v":251813.05799999999},{"$f":"Mercado!AE255","v":243240.58200000002},{"$f":"Mercado!AF255","v":264005.08399999997},{"$f":"Mercado!AG255","v":274025.99899999995},{"$f":"Mercado!AH255","v":263085.23200000002},{"$f":"Mercado!AI255","v":231586.541},{"$f":"Mercado!AJ255","v":262305.19900000002},{"$f":"Mercado!AK255","v":289511.54300000001},{"$f":"Mercado!AL255","v":252221.29699999999},{"$f":"Mercado!AM255","v":239779.47600000002},{"$f":"Mercado!AN255","v":271403.55},{"$f":"Mercado!AO255","v":274251.38400000002},{"$f":"Mercado!AP255","v":208690.08500000002},{"$f":"Mercado!AQ255","v":213857.67300000001},{"$f":"Mercado!AR255","v":249821.821},{"$f":"Mercado!AS255","v":235330.61999999997},{"$f":"Mercado!AT255","v":220287.33100000001},{"$f":"Mercado!AU255","v":195736.26299999998},{"$f":"Mercado!AV255","v":232502.766},{"$f":"Mercado!AW255","v":248821.64605068599},{"$f":"Mercado!AX255","v":208270.14733671202},{"$f":"Mercado!AY255","v":196319.061413499},{"$f":"Mercado!AZ255","v":200702.45071640101},{"$f":"Mercado!BA255","v":213994.68156023897},{"$f":"Mercado!BB255","v":197476.973640062},{"$f":"Mercado!BC255","v":171847.07946663004},{"$f":"Mercado!BD255","v":213287.34343444603},{"$f":"Mercado!BE255","v":207152.20160931803},{"$f":"Mercado!BF255","v":192373.65720762897},{"$f":"Mercado!BG255","v":152975.16574982399},{"$f":"Mercado!BH255","v":179643.66691454902},{"$f":"Mercado!BI255","v":173334.98401831801}]
["EMS","Industrial",34237.134001555001,48812.959621072987,-29.860565170945861,-14575.825619517986,null,"Industrial",{"$f":"Mercado!I256","v":137734.69399999999},{"$f":"Mercado!J256","v":144644.31},{"$f":"Mercado!K256","v":148355.63500000001},{"$f":"Mercado!L256","v":148292.391},{"$f":"Mercado!M256","v":147970.65100000001},{"$f":"Mercado!N256","v":152467.274},{"$f":"Mercado!O256","v":143981.514},{"$f":"Mercado!P256","v":140391.33199999999},{"$f":"Mercado!Q256","v":142179.011},{"$f":"Mercado!R256","v":154884.323},{"$f":"Mercado!S256","v":167973.16500000001},{"$f":"Mercado!T256","v":162881.13700000002},{"$f":"Mercado!U256","v":161564.125},{"$f":"Mercado!V256","v":155595.37099999998},{"$f":"Mercado!W256","v":135948.905},{"$f":"Mercado!X256","v":130528.58600000001},{"$f":"Mercado!Y256","v":125209.36799999999},{"$f":"Mercado!Z256","v":123610.74900000001},{"$f":"Mercado!AA256","v":107360.77299999999},{"$f":"Mercado!AB256","v":95998.485000000001},{"$f":"Mercado!AC256","v":86905.84},{"$f":"Mercado!AD256","v":82786.766000000003},{"$f":"Mercado!AE256","v":77821.565000000002},{"$f":"Mercado!AF256","v":76715.820999999996},{"$f":"Mercado!AG256","v":76824.471999999994},{"$f":"Mercado!AH256","v":76955.997999999992},{"$f":"Mercado!AI256","v":74301.456000000006},{"$f":"Mercado!AJ256","v":76277.823000000004},{"$f":"Mercado!AK256","v":75994.704999999987},{"$f":"Mercado!AL256","v":77017.956000000006},{"$f":"Mercado!AM256","v":73904.952000000005},{"$f":"Mercado!AN256","v":72249.497999999992},{"$f":"Mercado!AO256","v":69121.793000000005},{"$f":"Mercado!AP256","v":69037.234999999986},{"$f":"Mercado!AQ256","v":78183.161999999982},{"$f":"Mercado!AR256","v":75799.766999999993},{"$f":"Mercado!AS256","v":65947.061000000002},{"$f":"Mercado!AT256","v":68609.278000000006},{"$f":"Mercado!AU256","v":65455.370999999999},{"$f":"Mercado!AV256","v":66029.577000000005},{"$f":"Mercado!AW256","v":63056.698018830008},{"$f":"Mercado!AX256","v":61234.469822625993},{"$f":"Mercado!AY256","v":60132.262819466996},{"$f":"Mercado!AZ256","v":52837.353667691001},{"$f":"Mercado!BA256","v":54878.371328769004},{"$f":"Mercado!BB256","v":57072.024296276002},{"$f":"Mercado!BC256","v":61338.610903560999},{"$f":"Mercado!BD256","v":53491.379786649988},{"$f":"Mercado!BE256","v":48812.959621072987},{"$f":"Mercado!BF256","v":44421.790136276999},{"$f":"Mercado!BG256","v":40313.278959777999},{"$f":"Mercado!BH256","v":37598.184236519002},{"$f":"Mercado!BI256","v":34237.134001555001}]
["EMS","Rural",148327.39356295401,147398.195555301,0.63039985269317533,929.1980076530017,null,"Rural",{"$f":"Mercado!I257","v":109978.38100000001},{"$f":"Mercado!J257","v":99206.422000000006},{"$f":"Mercado!K257","v":103490.84},{"$f":"Mercado!L257","v":114150.83},{"$f":"Mercado!M257","v":113192.44199999998},{"$f":"Mercado!N257","v":103477.52300000002},{"$f":"Mercado!O257","v":107660.617},{"$f":"Mercado!P257","v":111702.19},{"$f":"Mercado!Q257","v":122169.887},{"$f":"Mercado!R257","v":109898.111},{"$f":"Mercado!S257","v":114875.152},{"$f":"Mercado!T257","v":124701.63800000001},{"$f":"Mercado!U257","v":121288.83199999999},{"$f":"Mercado!V257","v":112627.637},{"$f":"Mercado!W257","v":115148.079},{"$f":"Mercado!X257","v":123780.93700000001},{"$f":"Mercado!Y257","v":118576.66800000001},{"$f":"Mercado!Z257","v":115420.46},{"$f":"Mercado!AA257","v":120827.193},{"$f":"Mercado!AB257","v":132661.07800000001},{"$f":"Mercado!AC257","v":131852.179},{"$f":"Mercado!AD257","v":126623.83899999999},{"$f":"Mercado!AE257","v":134144.413},{"$f":"Mercado!AF257","v":137396.326},{"$f":"Mercado!AG257","v":139239.84599999999},{"$f":"Mercado!AH257","v":143513.40899999999},{"$f":"Mercado!AI257","v":135857.522},{"$f":"Mercado!AJ257","v":129643.68099999998},{"$f":"Mercado!AK257","v":145488.114},{"$f":"Mercado!AL257","v":137968.35100000002},{"$f":"Mercado!AM257","v":138075.33299999998},{"$f":"Mercado!AN257","v":148162.86599999998},{"$f":"Mercado!AO257","v":150996.26199999999},{"$f":"Mercado!AP257","v":150133.46899999998},{"$f":"Mercado!AQ257","v":146830.63399999999},{"$f":"Mercado!AR257","v":153607.87600000002},{"$f":"Mercado!AS257","v":147678.58100000001},{"$f":"Mercado!AT257","v":162393.5},{"$f":"Mercado!AU257","v":147235.95699999999},{"$f":"Mercado!AV257","v":146808.174},{"$f":"Mercado!AW257","v":159449.730671706},{"$f":"Mercado!AX257","v":137101.61313716503},{"$f":"Mercado!AY257","v":132409.42320197399},{"$f":"Mercado!AZ257","v":125217.19701972799},{"$f":"Mercado!BA257","v":129184.98217029999},{"$f":"Mercado!BB257","v":128910.46283001902},{"$f":"Mercado!BC257","v":118955.118109191},{"$f":"Mercado!BD257","v":142591.29493648099},{"$f":"Mercado!BE257","v":147398.195555301},{"$f":"Mercado!BF257","v":149647.30846960002},{"$f":"Mercado!BG257","v":133000.82687211398},{"$f":"Mercado!BH257","v":140515.77037658799},{"$f":"Mercado!BI257","v":148327.39356295401}]
["EMS","Street Lighting",48542.690603675001,50702.658091110003,-4.2600675561301982,-2159.9674874350021,null,"Street Lighting",{"$f":"Mercado!I258","v":48097.853000000003},{"$f":"Mercado!J258","v":50462.358999999997},{"$f":"Mercado!K258","v":55060.381000000001},{"$f":"Mercado!L258","v":51283.357999999993},{"$f":"Mercado!M258","v":50365.373000000007},{"$f":"Mercado!N258","v":52771.680999999997},{"$f":"Mercado!O258","v":54112.938000000002},{"$f":"Mercado!P258","v":52390.114000000001},{"$f":"Mercado!Q258","v":51523.224999999999},{"$f":"Mercado!R258","v":53971.842999999993},{"$f":"Mercado!S258","v":54723.039000000004},{"$f":"Mercado!T258","v":53691.161999999997},{"$f":"Mercado!U258","v":53283.153000000006},{"$f":"Mercado!V258","v":57272.316000000006},{"$f":"Mercado!W258","v":58154.759000000005},{"$f":"Mercado!X258","v":57180.56},{"$f":"Mercado!Y258","v":56960.94},{"$f":"Mercado!Z258","v":58716.882000000005},{"$f":"Mercado!AA258","v":59696.581999999995},{"$f":"Mercado!AB258","v":57325.682000000001},{"$f":"Mercado!AC258","v":56182.865999999995},{"$f":"Mercado!AD258","v":59192.351999999999},{"$f":"Mercado!AE258","v":58548.801999999996},{"$f":"Mercado!AF258","v":58057.793999999994},{"$f":"Mercado!AG258","v":55561.089},{"$f":"Mercado!AH258","v":60373.850999999995},{"$f":"Mercado!AI258","v":58263.293000000005},{"$f":"Mercado!AJ258","v":56194.660999999993},{"$f":"Mercado!AK258","v":55946.548999999999},{"$f":"Mercado!AL258","v":56436.135000000009},{"$f":"Mercado!AM258","v":56772.502999999997},{"$f":"Mercado!AN258","v":52101.153999999995},{"$f":"Mercado!AO258","v":51772.451000000001},{"$f":"Mercado!AP258","v":55904.768000000004},{"$f":"Mercado!AQ258","v":52506.762000000002},{"$f":"Mercado!AR258","v":51840.404999999999},{"$f":"Mercado!AS258","v":50494.180999999997},{"$f":"Mercado!AT258","v":52433.732000000004},{"$f":"Mercado!AU258","v":54643.781000000003},{"$f":"Mercado!AV258","v":53041.146000000001},{"$f":"Mercado!AW258","v":49479.425000000003},{"$f":"Mercado!AX258","v":52301.837},{"$f":"Mercado!AY258","v":54428.922999999995},{"$f":"Mercado!AZ258","v":51192.714999999997},{"$f":"Mercado!BA258","v":51438.966766774},{"$f":"Mercado!BB258","v":51931.374016467002},{"$f":"Mercado!BC258","v":52783.571660949994},{"$f":"Mercado!BD258","v":51529.011239443993},{"$f":"Mercado!BE258","v":50702.658091110003},{"$f":"Mercado!BF258","v":51162.280016356992},{"$f":"Mercado!BG258","v":50242.024074451001},{"$f":"Mercado!BH258","v":51266.744078775999},{"$f":"Mercado!BI258","v":48542.690603675001}]
["EMS","Public Power",68011.796707194997,74828.73077806599,-9.1100490413091322,-6816.9340708709933,null,"Public Power",{"$f":"Mercado!I259","v":56828.461000000003},{"$f":"Mercado!J259","v":54257.303},{"$f":"Mercado!K259","v":47793.881999999998},{"$f":"Mercado!L259","v":64865.911},{"$f":"Mercado!M259","v":59780.618000000002},{"$f":"Mercado!N259","v":55879.054000000004},{"$f":"Mercado!O259","v":49812.631999999998},{"$f":"Mercado!P259","v":64049.930999999997},{"$f":"Mercado!Q259","v":61104.760999999999},{"$f":"Mercado!R259","v":58819.686000000002},{"$f":"Mercado!S259","v":53408.173999999999},{"$f":"Mercado!T259","v":71942.197},{"$f":"Mercado!U259","v":63308.850999999995},{"$f":"Mercado!V259","v":60311.934999999998},{"$f":"Mercado!W259","v":53682.929000000004},{"$f":"Mercado!X259","v":68600.298999999999},{"$f":"Mercado!Y259","v":60850.267},{"$f":"Mercado!Z259","v":59176.379000000001},{"$f":"Mercado!AA259","v":49695.620999999999},{"$f":"Mercado!AB259","v":51998.131999999998},{"$f":"Mercado!AC259","v":64011.932000000001},{"$f":"Mercado!AD259","v":62304.487000000001},{"$f":"Mercado!AE259","v":54389.309000000001},{"$f":"Mercado!AF259","v":67272.982000000004},{"$f":"Mercado!AG259","v":62044.433000000005},{"$f":"Mercado!AH259","v":63934.593000000001},{"$f":"Mercado!AI259","v":50268.608999999997},{"$f":"Mercado!AJ259","v":68748.444999999992},{"$f":"Mercado!AK259","v":66560.172999999995},{"$f":"Mercado!AL259","v":64850.636999999995},{"$f":"Mercado!AM259","v":54239.877999999997},{"$f":"Mercado!AN259","v":74170.047999999995},{"$f":"Mercado!AO259","v":65301.478000000003},{"$f":"Mercado!AP259","v":44899.03},{"$f":"Mercado!AQ259","v":42651.423999999999},{"$f":"Mercado!AR259","v":57172.400999999998},{"$f":"Mercado!AS259","v":54851.251000000004},{"$f":"Mercado!AT259","v":49275.251000000004},{"$f":"Mercado!AU259","v":45197.702000000005},{"$f":"Mercado!AV259","v":64991.231999999996},{"$f":"Mercado!AW259","v":64352.906555305002},{"$f":"Mercado!AX259","v":58390.748330119},{"$f":"Mercado!AY259","v":49934.230154864003},{"$f":"Mercado!AZ259","v":61184.731818660992},{"$f":"Mercado!BA259","v":61913.354527843003},{"$f":"Mercado!BB259","v":62052.642355171993},{"$f":"Mercado!BC259","v":56289.479282107},{"$f":"Mercado!BD259","v":82703.704892005},{"$f":"Mercado!BE259","v":74828.73077806599},{"$f":"Mercado!BF259","v":75636.126442505993},{"$f":"Mercado!BG259","v":56430.595011131001},{"$f":"Mercado!BH259","v":79318.647035543996},{"$f":"Mercado!BI259","v":68011.796707194997}]
["EMS","Own",2025.8425081159999,2001.00358949,1.2413230419207055,24.838918625999895,null,"Own",{"$f":"Mercado!I260","v":1934.0450000000001},{"$f":"Mercado!J260","v":1601.4870000000001},{"$f":"Mercado!K260","v":1504.9380000000001},{"$f":"Mercado!L260","v":1813.597},{"$f":"Mercado!M260","v":1892.4180000000001},{"$f":"Mercado!N260","v":1572.5860000000002},{"$f":"Mercado!O260","v":1445.692},{"$f":"Mercado!P260","v":1793.0550000000001},{"$f":"Mercado!Q260","v":1835.8959999999997},{"$f":"Mercado!R260","v":1573.7819999999999},{"$f":"Mercado!S260","v":1420.0340000000001},{"$f":"Mercado!T260","v":1765.848},{"$f":"Mercado!U260","v":1822.58},{"$f":"Mercado!V260","v":1595.6320000000001},{"$f":"Mercado!W260","v":1480.7370000000001},{"$f":"Mercado!X260","v":1738.3729999999998},{"$f":"Mercado!Y260","v":1815.3220000000001},{"$f":"Mercado!Z260","v":1535.1379999999999},{"$f":"Mercado!AA260","v":1444.002},{"$f":"Mercado!AB260","v":1673.9749999999999},{"$f":"Mercado!AC260","v":1875.981},{"$f":"Mercado!AD260","v":1667.8809999999999},{"$f":"Mercado!AE260","v":1608.5070000000001},{"$f":"Mercado!AF260","v":1743.335},{"$f":"Mercado!AG260","v":1820.8209999999999},{"$f":"Mercado!AH260","v":1742.328},{"$f":"Mercado!AI260","v":1543.2429999999999},{"$f":"Mercado!AJ260","v":1809.229},{"$f":"Mercado!AK260","v":1929.846},{"$f":"Mercado!AL260","v":1658.1190000000001},{"$f":"Mercado!AM260","v":1615.9189999999999},{"$f":"Mercado!AN260","v":1964.1610000000001},{"$f":"Mercado!AO260","v":1899.633},{"$f":"Mercado!AP260","v":1598.896},{"$f":"Mercado!AQ260","v":1565.7809999999999},{"$f":"Mercado!AR260","v":1848.894},{"$f":"Mercado!AS260","v":1952.317},{"$f":"Mercado!AT260","v":1701.021},{"$f":"Mercado!AU260","v":1621.7370000000001},{"$f":"Mercado!AV260","v":1920.326},{"$f":"Mercado!AW260","v":2110.8761394749999},{"$f":"Mercado!AX260","v":1767.4608142749998},{"$f":"Mercado!AY260","v":1716.4964758249998},{"$f":"Mercado!AZ260","v":1801.96611465},{"$f":"Mercado!BA260","v":1908.2367442240002},{"$f":"Mercado!BB260","v":1759.3163866249997},{"$f":"Mercado!BC260","v":1784.7566835749999},{"$f":"Mercado!BD260","v":2100.6581936830003},{"$f":"Mercado!BE260","v":2001.00358949},{"$f":"Mercado!BF260","v":2029.0023222459999},{"$f":"Mercado!BG260","v":1730.2093502769999},{"$f":"Mercado!BH260","v":2045.5168458799999},{"$f":"Mercado!BI260","v":2025.8425081159999}]
["EMS","Public Service",27205.045881008002,31952.666357530998,-14.858292022956698,-4747.6204765229959,null,"Public Service",{"$f":"Mercado!I261","v":39220.021999999997},{"$f":"Mercado!J261","v":37879.118000000002},{"$f":"Mercado!K261","v":38225.701000000001},{"$f":"Mercado!L261","v":41669.847999999998},{"$f":"Mercado!M261","v":41560.343000000001},{"$f":"Mercado!N261","v":40860.902999999998},{"$f":"Mercado!O261","v":40208.436000000002},{"$f":"Mercado!P261","v":43005.707999999999},{"$f":"Mercado!Q261","v":43178.561999999998},{"$f":"Mercado!R261","v":41461.472000000002},{"$f":"Mercado!S261","v":41373.468000000001},{"$f":"Mercado!T261","v":44129.853999999999},{"$f":"Mercado!U261","v":42507.16},{"$f":"Mercado!V261","v":40924.18},{"$f":"Mercado!W261","v":41568.817999999999},{"$f":"Mercado!X261","v":43727.284999999996},{"$f":"Mercado!Y261","v":44369.186000000002},{"$f":"Mercado!Z261","v":44332.263999999996},{"$f":"Mercado!AA261","v":43884.235000000001},{"$f":"Mercado!AB261","v":52201.435999999994},{"$f":"Mercado!AC261","v":34769.141000000003},{"$f":"Mercado!AD261","v":35676.627999999997},{"$f":"Mercado!AE261","v":37254.457000000002},{"$f":"Mercado!AF261","v":38007.46},{"$f":"Mercado!AG261","v":37308.780999999995},{"$f":"Mercado!AH261","v":37857.324999999997},{"$f":"Mercado!AI261","v":37839.794000000002},{"$f":"Mercado!AJ261","v":37471.930999999997},{"$f":"Mercado!AK261","v":39027.173999999999},{"$f":"Mercado!AL261","v":38282.614999999998},{"$f":"Mercado!AM261","v":38901.682000000001},{"$f":"Mercado!AN261","v":40742.641000000003},{"$f":"Mercado!AO261","v":40473.17},{"$f":"Mercado!AP261","v":41099.819000000003},{"$f":"Mercado!AQ261","v":40836.794999999998},{"$f":"Mercado!AR261","v":42796.437999999995},{"$f":"Mercado!AS261","v":35517.851000000002},{"$f":"Mercado!AT261","v":34241.839999999997},{"$f":"Mercado!AU261","v":34374.553999999996},{"$f":"Mercado!AV261","v":35350.120999999999},{"$f":"Mercado!AW261","v":35587.486434548002},{"$f":"Mercado!AX261","v":32954.460725893994},{"$f":"Mercado!AY261","v":31212.889659383996},{"$f":"Mercado!AZ261","v":30150.738778855994},{"$f":"Mercado!BA261","v":28628.167098449998},{"$f":"Mercado!BB261","v":28331.357195383007},{"$f":"Mercado!BC261","v":28765.373579917003},{"$f":"Mercado!BD261","v":31610.334578219998},{"$f":"Mercado!BE261","v":31952.666357530998},{"$f":"Mercado!BF261","v":30629.448167310999},{"$f":"Mercado!BG261","v":29187.260271673},{"$f":"Mercado!BH261","v":27803.837799745004},{"$f":"Mercado!BI261","v":27205.045881008002}]
["EMS","1 Captive Market",1170624.447808007,1212250.7829751598,-3.4338055913638255,-41626.335167152807,null,"1 Captive Market",{"$f":"Mercado!I262","v":986834.10400000017},{"$f":"Mercado!J262","v":924878.95799999998},{"$f":"Mercado!K262","v":928798.549},{"$f":"Mercado!L262","v":1064615.2029999997},{"$f":"Mercado!M262","v":1062741.7940000002},{"$f":"Mercado!N262","v":984435.946},{"$f":"Mercado!O262","v":960559.17799999984},{"$f":"Mercado!P262","v":1081719.0420000001},{"$f":"Mercado!Q262","v":1131878.1439999996},{"$f":"Mercado!R262","v":1050222.71},{"$f":"Mercado!S262","v":1059077.6400000001},{"$f":"Mercado!T262","v":1210459.4749999999},{"$f":"Mercado!U262","v":1216778.5759999999},{"$f":"Mercado!V262","v":1079533.1969999999},{"$f":"Mercado!W262","v":1037900.639},{"$f":"Mercado!X262","v":1149409.1399999997},{"$f":"Mercado!Y262","v":1169594.1779999998},{"$f":"Mercado!Z262","v":1074670.9609999999},{"$f":"Mercado!AA262","v":988285.04700000002},{"$f":"Mercado!AB262","v":1083775.371},{"$f":"Mercado!AC262","v":1143613.406},{"$f":"Mercado!AD262","v":1044461.7400000001},{"$f":"Mercado!AE262","v":1013252.0710000001},{"$f":"Mercado!AF262","v":1118932.7509999999},{"$f":"Mercado!AG262","v":1147113.77},{"$f":"Mercado!AH262","v":1109589.574},{"$f":"Mercado!AI262","v":987740.21},{"$f":"Mercado!AJ262","v":1117038.7880000002},{"$f":"Mercado!AK262","v":1232261.344},{"$f":"Mercado!AL262","v":1087012.531},{"$f":"Mercado!AM262","v":1039824.3960000001},{"$f":"Mercado!AN262","v":1203231.6630000002},{"$f":"Mercado!AO262","v":1218183.2139999997},{"$f":"Mercado!AP262","v":1055196.6400000001},{"$f":"Mercado!AQ262","v":1045686.601},{"$f":"Mercado!AR262","v":1199980.6380000003},{"$f":"Mercado!AS262","v":1143197.5959999999},{"$f":"Mercado!AT262","v":1099410.73},{"$f":"Mercado!AU262","v":1002099.3659999999},{"$f":"Mercado!AV262","v":1130527.743},{"$f":"Mercado!AW262","v":1216883.7822172521},{"$f":"Mercado!AX262","v":1026994.9038281909},{"$f":"Mercado!AY262","v":969701.60554486304},{"$f":"Mercado!AZ262","v":1015206.423758887},{"$f":"Mercado!BA262","v":1078192.238785241},{"$f":"Mercado!BB262","v":1024800.1284829272},{"$f":"Mercado!BC262","v":956139.4060826319},{"$f":"Mercado!BD262","v":1201905.969316646},{"$f":"Mercado!BE262","v":1212250.7829751598},{"$f":"Mercado!BF262","v":1139599.8697610451},{"$f":"Mercado!BG262","v":967114.69986576692},{"$f":"Mercado!BH262","v":1162987.2312440772},{"$f":"Mercado!BI262","v":1170624.447808007}]
["EMS","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"Mercado!I263","v":0},{"$f":"Mercado!J263","v":0},{"$f":"Mercado!K263","v":0},{"$f":"Mercado!L263","v":0},{"$f":"Mercado!M263","v":0},{"$f":"Mercado!N263","v":0},{"$f":"Mercado!O263","v":0},{"$f":"Mercado!P263","v":0},{"$f":"Mercado!Q263","v":0},{"$f":"Mercado!R263","v":0},{"$f":"Mercado!S263","v":0},{"$f":"Mercado!T263","v":0},{"$f":"Mercado!U263","v":0},{"$f":"Mercado!V263","v":0},{"$f":"Mercado!W263","v":0},{"$f":"Mercado!X263","v":0},{"$f":"Mercado!Y263","v":0},{"$f":"Mercado!Z263","v":0},{"$f":"Mercado!AA263","v":0},{"$f":"Mercado!AB263","v":0},{"$f":"Mercado!AC263","v":0},{"$f":"Mercado!AD263","v":0},{"$f":"Mercado!AE263","v":0},{"$f":"Mercado!AF263","v":0},{"$f":"Mercado!AG263","v":0},{"$f":"Mercado!AH263","v":0},{"$f":"Mercado!AI263","v":0},{"$f":"Mercado!AJ263","v":0},{"$f":"Mercado!AK263","v":0},{"$f":"Mercado!AL263","v":0},{"$f":"Mercado!AM263","v":0},{"$f":"Mercado!AN263","v":0},{"$f":"Mercado!AO263","v":0},{"$f":"Mercado!AP263","v":0},{"$f":"Mercado!AQ263","v":0},{"$f":"Mercado!AR263","v":0},{"$f":"Mercado!AS263","v":0},{"$f":"Mercado!AT263","v":0},{"$f":"Mercado!AU263","v":0},{"$f":"Mercado!AV263","v":0},{"$f":"Mercado!AW263","v":0},{"$f":"Mercado!AX263","v":0},{"$f":"Mercado!AY263","v":0},{"$f":"Mercado!AZ263","v":0},{"$f":"Mercado!BA263","v":"0"},{"$f":"Mercado!BB263","v":"0"},{"$f":"Mercado!BC263","v":"0"},{"$f":"Mercado!BD263","v":"0"},{"$f":"Mercado!BE263","v":"0"},{"$f":"Mercado!BF263","v":"0"},{"$f":"Mercado!BG263","v":"0"},{"$f":"Mercado!BH263","v":"0"},{"$f":"Mercado!BI263","v":"0"}]
["EMS","Commercial Free",103897.29230305999,88238.069362085997,17.746561154592101,15659.222940973996,null,"Commercial Free",{"$f":"Mercado!I264","v":5934.2809999999999},{"$f":"Mercado!J264","v":5204.1790000000001},{"$f":"Mercado!K264","v":5527.5300000000007},{"$f":"Mercado!L264","v":7375.6740000000009},{"$f":"Mercado!M264","v":8801.6479999999992},{"$f":"Mercado!N264","v":10200.616},{"$f":"Mercado!O264","v":11934.677000000001},{"$f":"Mercado!P264","v":14469.030999999999},{"$f":"Mercado!Q264","v":14241.623},{"$f":"Mercado!R264","v":12671.687},{"$f":"Mercado!S264","v":13084.142},{"$f":"Mercado!T264","v":15784.673999999999},{"$f":"Mercado!U264","v":15791.166999999998},{"$f":"Mercado!V264","v":13569.292000000001},{"$f":"Mercado!W264","v":13413.482},{"$f":"Mercado!X264","v":15975.037999999999},{"$f":"Mercado!Y264","v":15306.793000000001},{"$f":"Mercado!Z264","v":13299.508000000002},{"$f":"Mercado!AA264","v":14727.335999999999},{"$f":"Mercado!AB264","v":20876.194000000003},{"$f":"Mercado!AC264","v":24942.057999999997},{"$f":"Mercado!AD264","v":23152.049999999996},{"$f":"Mercado!AE264","v":29009.853999999999},{"$f":"Mercado!AF264","v":29381.835000000003},{"$f":"Mercado!AG264","v":32298.214822000002},{"$f":"Mercado!AH264","v":26813.545390000007},{"$f":"Mercado!AI264","v":29449.501449000003},{"$f":"Mercado!AJ264","v":31502.195209000012},{"$f":"Mercado!AK264","v":34169.308447000003},{"$f":"Mercado!AL264","v":31840.348735000007},{"$f":"Mercado!AM264","v":37121.468369999988},{"$f":"Mercado!AN264","v":37886.111394000007},{"$f":"Mercado!AO264","v":39921.845445999992},{"$f":"Mercado!AP264","v":26250.376129999997},{"$f":"Mercado!AQ264","v":38796.453935000012},{"$f":"Mercado!AR264","v":39398.293924999998},{"$f":"Mercado!AS264","v":46872.056922999989},{"$f":"Mercado!AT264","v":40166.703449000008},{"$f":"Mercado!AU264","v":52175.455301000009},{"$f":"Mercado!AV264","v":50284.60126299999},{"$f":"Mercado!AW264","v":60886.608041},{"$f":"Mercado!AX264","v":46495.842335000001},{"$f":"Mercado!AY264","v":69951.248999999996},{"$f":"Mercado!AZ264","v":54150.797999999995},{"$f":"Mercado!BA264","v":74846.375},{"$f":"Mercado!BB264","v":58702.099999999991},{"$f":"Mercado!BC264","v":80815.359000000026},{"$f":"Mercado!BD264","v":73680.232000000018},{"$f":"Mercado!BE264","v":88238.069362085997},{"$f":"Mercado!BF264","v":78673.198542044993},{"$f":"Mercado!BG264","v":77610.486262810969},{"$f":"Mercado!BH264","v":86116.595213000008},{"$f":"Mercado!BI264","v":103897.29230305999}]
["EMS","Industrial Free",382139.90757729707,352575.28164632298,8.3853371095456097,29564.625930974085,null,"Industrial Free",{"$f":"Mercado!I265","v":89418.726999999984},{"$f":"Mercado!J265","v":90751.317999999999},{"$f":"Mercado!K265","v":95551.078000000009},{"$f":"Mercado!L265","v":97912.277999999991},{"$f":"Mercado!M265","v":96563.65},{"$f":"Mercado!N265","v":99492.565999999992},{"$f":"Mercado!O265","v":108475.446},{"$f":"Mercado!P265","v":110460.53599999999},{"$f":"Mercado!Q265","v":105972.762},{"$f":"Mercado!R265","v":109263.22600000001},{"$f":"Mercado!S265","v":107745.20699999999},{"$f":"Mercado!T265","v":109027.47099999999},{"$f":"Mercado!U265","v":105038.13799999998},{"$f":"Mercado!V265","v":107785.98899999999},{"$f":"Mercado!W265","v":108917.97600000001},{"$f":"Mercado!X265","v":109435.23699999999},{"$f":"Mercado!Y265","v":107470.35},{"$f":"Mercado!Z265","v":123594.70100000002},{"$f":"Mercado!AA265","v":140950.57899999997},{"$f":"Mercado!AB265","v":143543.94699999996},{"$f":"Mercado!AC265","v":171177.625},{"$f":"Mercado!AD265","v":162870.36300000001},{"$f":"Mercado!AE265","v":177961.65699999998},{"$f":"Mercado!AF265","v":181783.80499999999},{"$f":"Mercado!AG265","v":194152.51119800005},{"$f":"Mercado!AH265","v":197762.99015199998},{"$f":"Mercado!AI265","v":208653.342389},{"$f":"Mercado!AJ265","v":214281.88041800004},{"$f":"Mercado!AK265","v":226653.53161800001},{"$f":"Mercado!AL265","v":229693.05658999993},{"$f":"Mercado!AM265","v":230086.33059600001},{"$f":"Mercado!AN265","v":235977.6611780001},{"$f":"Mercado!AO265","v":250055.09064300003},{"$f":"Mercado!AP265","v":248318.28018299997},{"$f":"Mercado!AQ265","v":270115.33354199998},{"$f":"Mercado!AR265","v":271993.83779500006},{"$f":"Mercado!AS265","v":282309.11013100005},{"$f":"Mercado!AT265","v":278222.97040599992},{"$f":"Mercado!AU265","v":286098.26702800003},{"$f":"Mercado!AV265","v":289949.85817199992},{"$f":"Mercado!AW265","v":290776.21888500004},{"$f":"Mercado!AX265","v":294487.99379199999},{"$f":"Mercado!AY265","v":303050.973},{"$f":"Mercado!AZ265","v":295588.16694900003},{"$f":"Mercado!BA265","v":314840.33799999999},{"$f":"Mercado!BB265","v":297532.33400000003},{"$f":"Mercado!BC265","v":321808.21400000004},{"$f":"Mercado!BD265","v":328752.06899999996},{"$f":"Mercado!BE265","v":352575.28164632298},{"$f":"Mercado!BF265","v":378045.45346949098},{"$f":"Mercado!BG265","v":453979.62293257099},{"$f":"Mercado!BH265","v":370983.95570840104},{"$f":"Mercado!BI265","v":382139.90757729707}]
["EMS","Rural Free",8071.0086280159994,5343.519826754,51.042924695553204,2727.4888012619995,null,"Rural Free",{"$f":"Mercado!I266","v":0},{"$f":"Mercado!J266","v":0},{"$f":"Mercado!K266","v":0},{"$f":"Mercado!L266","v":0},{"$f":"Mercado!M266","v":0},{"$f":"Mercado!N266","v":0},{"$f":"Mercado!O266","v":0},{"$f":"Mercado!P266","v":0},{"$f":"Mercado!Q266","v":0},{"$f":"Mercado!R266","v":0},{"$f":"Mercado!S266","v":0},{"$f":"Mercado!T266","v":0},{"$f":"Mercado!U266","v":0},{"$f":"Mercado!V266","v":0},{"$f":"Mercado!W266","v":0},{"$f":"Mercado!X266","v":0},{"$f":"Mercado!Y266","v":0},{"$f":"Mercado!Z266","v":0},{"$f":"Mercado!AA266","v":0},{"$f":"Mercado!AB266","v":0},{"$f":"Mercado!AC266","v":0},{"$f":"Mercado!AD266","v":0},{"$f":"Mercado!AE266","v":0},{"$f":"Mercado!AF266","v":0},{"$f":"Mercado!AG266","v":578.37716799999987},{"$f":"Mercado!AH266","v":480.76501400000018},{"$f":"Mercado!AI266","v":504.72094500000014},{"$f":"Mercado!AJ266","v":609.94714900000008},{"$f":"Mercado!AK266","v":1352.0114329999999},{"$f":"Mercado!AL266","v":1641.4927600000001},{"$f":"Mercado!AM266","v":1787.4237659999999},{"$f":"Mercado!AN266","v":1926.979441},{"$f":"Mercado!AO266","v":2175.0054810000001},{"$f":"Mercado!AP266","v":1950.9196149999998},{"$f":"Mercado!AQ266","v":2267.7492630000002},{"$f":"Mercado!AR266","v":2097.8768930000001},{"$f":"Mercado!AS266","v":2764.4558489999999},{"$f":"Mercado!AT266","v":2868.128999},{"$f":"Mercado!AU266","v":3162.0748130000002},{"$f":"Mercado!AV266","v":3352.5146400000003},{"$f":"Mercado!AW266","v":3562.3887709999999},{"$f":"Mercado!AX266","v":2842.3358469999998},{"$f":"Mercado!AY266","v":3719.2799999999997},{"$f":"Mercado!AZ266","v":3414.1110000000003},{"$f":"Mercado!BA266","v":4257.7819999999992},{"$f":"Mercado!BB266","v":4384.1120000000001},{"$f":"Mercado!BC266","v":4788.01},{"$f":"Mercado!BD266","v":5264.3609999999999},{"$f":"Mercado!BE266","v":5343.519826754},{"$f":"Mercado!BF266","v":4893.7010470989999},{"$f":"Mercado!BG266","v":6726.667915772},{"$f":"Mercado!BH266","v":7581.30602},{"$f":"Mercado!BI266","v":8071.0086280159994}]
["EMS","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I267","v":0},{"$f":"Mercado!J267","v":0},{"$f":"Mercado!K267","v":0},{"$f":"Mercado!L267","v":0},{"$f":"Mercado!M267","v":0},{"$f":"Mercado!N267","v":0},{"$f":"Mercado!O267","v":0},{"$f":"Mercado!P267","v":0},{"$f":"Mercado!Q267","v":0},{"$f":"Mercado!R267","v":0},{"$f":"Mercado!S267","v":0},{"$f":"Mercado!T267","v":0},{"$f":"Mercado!U267","v":0},{"$f":"Mercado!V267","v":0},{"$f":"Mercado!W267","v":0},{"$f":"Mercado!X267","v":0},{"$f":"Mercado!Y267","v":0},{"$f":"Mercado!Z267","v":0},{"$f":"Mercado!AA267","v":0},{"$f":"Mercado!AB267","v":0},{"$f":"Mercado!AC267","v":0},{"$f":"Mercado!AD267","v":0},{"$f":"Mercado!AE267","v":0},{"$f":"Mercado!AF267","v":0},{"$f":"Mercado!AG267","v":0},{"$f":"Mercado!AH267","v":0},{"$f":"Mercado!AI267","v":0},{"$f":"Mercado!AJ267","v":0},{"$f":"Mercado!AK267","v":0},{"$f":"Mercado!AL267","v":0},{"$f":"Mercado!AM267","v":0},{"$f":"Mercado!AN267","v":0},{"$f":"Mercado!AO267","v":0},{"$f":"Mercado!AP267","v":0},{"$f":"Mercado!AQ267","v":0},{"$f":"Mercado!AR267","v":0},{"$f":"Mercado!AS267","v":0},{"$f":"Mercado!AT267","v":0},{"$f":"Mercado!AU267","v":0},{"$f":"Mercado!AV267","v":0},{"$f":"Mercado!AW267","v":0},{"$f":"Mercado!AX267","v":0},{"$f":"Mercado!AY267","v":0},{"$f":"Mercado!AZ267","v":0},{"$f":"Mercado!BA267","v":"0"},{"$f":"Mercado!BB267","v":"0"},{"$f":"Mercado!BC267","v":"0"},{"$f":"Mercado!BD267","v":"0"},{"$f":"Mercado!BE267","v":0},{"$f":"Mercado!BF267","v":0},{"$f":"Mercado!BG267","v":0},{"$f":"Mercado!BH267","v":0},{"$f":"Mercado!BI267","v":0}]
["EMS","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"Mercado!I268","v":0},{"$f":"Mercado!J268","v":0},{"$f":"Mercado!K268","v":0},{"$f":"Mercado!L268","v":0},{"$f":"Mercado!M268","v":0},{"$f":"Mercado!N268","v":0},{"$f":"Mercado!O268","v":0},{"$f":"Mercado!P268","v":0},{"$f":"Mercado!Q268","v":0},{"$f":"Mercado!R268","v":0},{"$f":"Mercado!S268","v":0},{"$f":"Mercado!T268","v":0},{"$f":"Mercado!U268","v":0},{"$f":"Mercado!V268","v":0},{"$f":"Mercado!W268","v":0},{"$f":"Mercado!X268","v":0},{"$f":"Mercado!Y268","v":0},{"$f":"Mercado!Z268","v":0},{"$f":"Mercado!AA268","v":0},{"$f":"Mercado!AB268","v":0},{"$f":"Mercado!AC268","v":0},{"$f":"Mercado!AD268","v":0},{"$f":"Mercado!AE268","v":0},{"$f":"Mercado!AF268","v":0},{"$f":"Mercado!AG268","v":0},{"$f":"Mercado!AH268","v":0},{"$f":"Mercado!AI268","v":0},{"$f":"Mercado!AJ268","v":0},{"$f":"Mercado!AK268","v":0},{"$f":"Mercado!AL268","v":0},{"$f":"Mercado!AM268","v":0},{"$f":"Mercado!AN268","v":0},{"$f":"Mercado!AO268","v":0},{"$f":"Mercado!AP268","v":0},{"$f":"Mercado!AQ268","v":0},{"$f":"Mercado!AR268","v":0},{"$f":"Mercado!AS268","v":0},{"$f":"Mercado!AT268","v":0},{"$f":"Mercado!AU268","v":0},{"$f":"Mercado!AV268","v":0},{"$f":"Mercado!AW268","v":0},{"$f":"Mercado!AX268","v":0},{"$f":"Mercado!AY268","v":0},{"$f":"Mercado!AZ268","v":0},{"$f":"Mercado!BA268","v":"0"},{"$f":"Mercado!BB268","v":"0"},{"$f":"Mercado!BC268","v":"0"},{"$f":"Mercado!BD268","v":"0"},{"$f":"Mercado!BE268","v":0},{"$f":"Mercado!BF268","v":0},{"$f":"Mercado!BG268","v":0},{"$f":"Mercado!BH268","v":0},{"$f":"Mercado!BI268","v":0}]
["EMS","Own Free","0","0","-",0,null,"Own Free",{"$f":"Mercado!I269","v":0},{"$f":"Mercado!J269","v":0},{"$f":"Mercado!K269","v":0},{"$f":"Mercado!L269","v":0},{"$f":"Mercado!M269","v":0},{"$f":"Mercado!N269","v":0},{"$f":"Mercado!O269","v":0},{"$f":"Mercado!P269","v":0},{"$f":"Mercado!Q269","v":0},{"$f":"Mercado!R269","v":0},{"$f":"Mercado!S269","v":0},{"$f":"Mercado!T269","v":0},{"$f":"Mercado!U269","v":0},{"$f":"Mercado!V269","v":0},{"$f":"Mercado!W269","v":0},{"$f":"Mercado!X269","v":0},{"$f":"Mercado!Y269","v":0},{"$f":"Mercado!Z269","v":0},{"$f":"Mercado!AA269","v":0},{"$f":"Mercado!AB269","v":0},{"$f":"Mercado!AC269","v":0},{"$f":"Mercado!AD269","v":0},{"$f":"Mercado!AE269","v":0},{"$f":"Mercado!AF269","v":0},{"$f":"Mercado!AG269","v":0},{"$f":"Mercado!AH269","v":0},{"$f":"Mercado!AI269","v":0},{"$f":"Mercado!AJ269","v":0},{"$f":"Mercado!AK269","v":0},{"$f":"Mercado!AL269","v":0},{"$f":"Mercado!AM269","v":0},{"$f":"Mercado!AN269","v":0},{"$f":"Mercado!AO269","v":0},{"$f":"Mercado!AP269","v":0},{"$f":"Mercado!AQ269","v":0},{"$f":"Mercado!AR269","v":0},{"$f":"Mercado!AS269","v":0},{"$f":"Mercado!AT269","v":0},{"$f":"Mercado!AU269","v":0},{"$f":"Mercado!AV269","v":0},{"$f":"Mercado!AW269","v":0},{"$f":"Mercado!AX269","v":0},{"$f":"Mercado!AY269","v":0},{"$f":"Mercado!AZ269","v":0},{"$f":"Mercado!BA269","v":"0"},{"$f":"Mercado!BB269","v":"0"},{"$f":"Mercado!BC269","v":"0"},{"$f":"Mercado!BD269","v":"0"},{"$f":"Mercado!BE269","v":"0"},{"$f":"Mercado!BF269","v":"0"},{"$f":"Mercado!BG269","v":"0"},{"$f":"Mercado!BH269","v":"0"},{"$f":"Mercado!BI269","v":"0"}]
["EMS","Public Service Free",29588.446010872005,26804.421597780998,10.386437188860963,2784.0244130910069,null,"Public Service Free",{"$f":"Mercado!I270","v":0},{"$f":"Mercado!J270","v":0},{"$f":"Mercado!K270","v":0},{"$f":"Mercado!L270","v":0},{"$f":"Mercado!M270","v":0},{"$f":"Mercado!N270","v":0},{"$f":"Mercado!O270","v":0},{"$f":"Mercado!P270","v":0},{"$f":"Mercado!Q270","v":0},{"$f":"Mercado!R270","v":0},{"$f":"Mercado!S270","v":0},{"$f":"Mercado!T270","v":0},{"$f":"Mercado!U270","v":0},{"$f":"Mercado!V270","v":0},{"$f":"Mercado!W270","v":0},{"$f":"Mercado!X270","v":0},{"$f":"Mercado!Y270","v":0},{"$f":"Mercado!Z270","v":0},{"$f":"Mercado!AA270","v":0},{"$f":"Mercado!AB270","v":7136.8240000000005},{"$f":"Mercado!AC270","v":11142.937},{"$f":"Mercado!AD270","v":10273.618999999999},{"$f":"Mercado!AE270","v":12150.661},{"$f":"Mercado!AF270","v":11751.483},{"$f":"Mercado!AG270","v":11789.671409},{"$f":"Mercado!AH270","v":12218.440117999999},{"$f":"Mercado!AI270","v":12442.239329},{"$f":"Mercado!AJ270","v":13018.806057999998},{"$f":"Mercado!AK270","v":13121.269772000001},{"$f":"Mercado!AL270","v":13677.64353999999},{"$f":"Mercado!AM270","v":13856.788090000002},{"$f":"Mercado!AN270","v":13711.870642},{"$f":"Mercado!AO270","v":13783.677759999999},{"$f":"Mercado!AP270","v":14016.280282},{"$f":"Mercado!AQ270","v":14320.897075999999},{"$f":"Mercado!AR270","v":13566.797297000001},{"$f":"Mercado!AS270","v":21248.088688},{"$f":"Mercado!AT270","v":21532.117237999999},{"$f":"Mercado!AU270","v":22030.866753999999},{"$f":"Mercado!AV270","v":21018.727952000001},{"$f":"Mercado!AW270","v":21773.02838},{"$f":"Mercado!AX270","v":22252.749253999998},{"$f":"Mercado!AY270","v":23880.434000000001},{"$f":"Mercado!AZ270","v":24637.404000000002},{"$f":"Mercado!BA270","v":24167.316999999999},{"$f":"Mercado!BB270","v":22804.077000000001},{"$f":"Mercado!BC270","v":24690.938000000002},{"$f":"Mercado!BD270","v":26683.375},{"$f":"Mercado!BE270","v":26804.421597780998},{"$f":"Mercado!BF270","v":28041.665038527004},{"$f":"Mercado!BG270","v":29138.523627531998},{"$f":"Mercado!BH270","v":29841.473760999997},{"$f":"Mercado!BI270","v":29588.446010872005}]
["EMS","2 Free Market (TUSD)",523696.65451924509,472961.292432944,10.72717004499777,50735.362086301087,null,"2 Free Market (TUSD)",{"$f":"Mercado!I271","v":95353.007999999987},{"$f":"Mercado!J271","v":95955.497000000003},{"$f":"Mercado!K271","v":101078.60800000001},{"$f":"Mercado!L271","v":105287.95199999999},{"$f":"Mercado!M271","v":105365.298},{"$f":"Mercado!N271","v":109693.18199999999},{"$f":"Mercado!O271","v":120410.12299999999},{"$f":"Mercado!P271","v":124929.567},{"$f":"Mercado!Q271","v":120214.38500000001},{"$f":"Mercado!R271","v":121934.91300000002},{"$f":"Mercado!S271","v":120829.34899999999},{"$f":"Mercado!T271","v":124812.14499999999},{"$f":"Mercado!U271","v":120829.30499999998},{"$f":"Mercado!V271","v":121355.28099999999},{"$f":"Mercado!W271","v":122331.45800000001},{"$f":"Mercado!X271","v":125410.27499999999},{"$f":"Mercado!Y271","v":122777.14300000001},{"$f":"Mercado!Z271","v":136894.20900000003},{"$f":"Mercado!AA271","v":155677.91499999998},{"$f":"Mercado!AB271","v":171556.96499999994},{"$f":"Mercado!AC271","v":207262.62},{"$f":"Mercado!AD271","v":196296.03200000001},{"$f":"Mercado!AE271","v":219122.17199999996},{"$f":"Mercado!AF271","v":222917.12299999999},{"$f":"Mercado!AG271","v":238818.77459700007},{"$f":"Mercado!AH271","v":237275.740674},{"$f":"Mercado!AI271","v":251049.80411200001},{"$f":"Mercado!AJ271","v":259412.82883400007},{"$f":"Mercado!AK271","v":275296.12127},{"$f":"Mercado!AL271","v":276852.54162499995},{"$f":"Mercado!AM271","v":282852.01082199998},{"$f":"Mercado!AN271","v":289502.62265500007},{"$f":"Mercado!AO271","v":305935.61933000002},{"$f":"Mercado!AP271","v":290535.85621},{"$f":"Mercado!AQ271","v":325500.43381599995},{"$f":"Mercado!AR271","v":327056.80591000005},{"$f":"Mercado!AS271","v":353193.71159100003},{"$f":"Mercado!AT271","v":342789.92009199993},{"$f":"Mercado!AU271","v":363466.66389600001},{"$f":"Mercado!AV271","v":364605.7020269999},{"$f":"Mercado!AW271","v":376998.24407700007},{"$f":"Mercado!AX271","v":366078.92122800002},{"$f":"Mercado!AY271","v":400601.93600000005},{"$f":"Mercado!AZ271","v":377790.479949},{"$f":"Mercado!BA271","v":418111.81199999998},{"$f":"Mercado!BB271","v":383422.62300000002},{"$f":"Mercado!BC271","v":432102.52100000012},{"$f":"Mercado!BD271","v":434380.03699999995},{"$f":"Mercado!BE271","v":472961.292432944},{"$f":"Mercado!BF271","v":489654.01809716196},{"$f":"Mercado!BG271","v":567455.30073868588},{"$f":"Mercado!BH271","v":494523.33070240106},{"$f":"Mercado!BI271","v":523696.65451924509}]
["EMS","Residential Total",668939.56052518589,649402.36737327091,3.0084881320867174,19537.19315191498,null,"Residential Total",{"$f":"Mercado!I272","v":352729.36600000004},{"$f":"Mercado!J272","v":315157.46199999994},{"$f":"Mercado!K272","v":311406.36},{"$f":"Mercado!L272","v":384413.37699999998},{"$f":"Mercado!M272","v":388938.777},{"$f":"Mercado!N272","v":343789.49199999997},{"$f":"Mercado!O272","v":334340.902},{"$f":"Mercado!P272","v":407368.66200000001},{"$f":"Mercado!Q272","v":431791.68299999996},{"$f":"Mercado!R272","v":377511.74000000005},{"$f":"Mercado!S272","v":373926.34100000001},{"$f":"Mercado!T272","v":459507.72600000002},{"$f":"Mercado!U272","v":476679.35},{"$f":"Mercado!V272","v":389522.66000000003},{"$f":"Mercado!W272","v":375881.859},{"$f":"Mercado!X272","v":444204.91700000002},{"$f":"Mercado!Y272","v":471892.54799999995},{"$f":"Mercado!Z272","v":413771.53300000005},{"$f":"Mercado!AA272","v":370151.17600000004},{"$f":"Mercado!AB272","v":437458.92900000006},{"$f":"Mercado!AC272","v":486196.65399999998},{"$f":"Mercado!AD272","v":424396.72899999999},{"$f":"Mercado!AE272","v":406244.43599999999},{"$f":"Mercado!AF272","v":475733.94900000002},{"$f":"Mercado!AG272","v":500288.32900000003},{"$f":"Mercado!AH272","v":462126.83799999999},{"$f":"Mercado!AI272","v":398079.75200000004},{"$f":"Mercado!AJ272","v":484587.81900000002},{"$f":"Mercado!AK272","v":557803.24},{"$f":"Mercado!AL272","v":458577.42099999997},{"$f":"Mercado!AM272","v":436534.65299999999},{"$f":"Mercado!AN272","v":542437.745},{"$f":"Mercado!AO272","v":564367.04299999995},{"$f":"Mercado!AP272","v":483833.33800000005},{"$f":"Mercado!AQ272","v":469254.37},{"$f":"Mercado!AR272","v":567093.03599999996},{"$f":"Mercado!AS272","v":551425.73399999994},{"$f":"Mercado!AT272","v":510468.777},{"$f":"Mercado!AU272","v":457834.00099999999},{"$f":"Mercado!AV272","v":529884.40100000007},{"$f":"Mercado!AW272","v":594025.01334670209},{"$f":"Mercado!AX272","v":474974.1666614},{"$f":"Mercado!AY272","v":443548.31881984998},{"$f":"Mercado!AZ272","v":492119.27064289997},{"$f":"Mercado!BA272","v":536245.47858864209},{"$f":"Mercado!BB272","v":497265.97776292305},{"$f":"Mercado!BC272","v":464375.41639670101},{"$f":"Mercado!BD272","v":624592.24225571705},{"$f":"Mercado!BE272","v":649402.36737327091},{"$f":"Mercado!BF272","v":593700.25699911907},{"$f":"Mercado!BG272","v":503235.33957651898},{"$f":"Mercado!BH272","v":644794.86395647598},{"$f":"Mercado!BI272","v":668939.56052518589}]
["EMS","Commercial Total",277232.27632137801,295390.27097140404,-6.1471200762004301,-18157.994650026027,null,"Commercial Total",{"$f":"Mercado!I273","v":246245.56299999999},{"$f":"Mercado!J273","v":226874.67600000004},{"$f":"Mercado!K273","v":228488.342},{"$f":"Mercado!L273","v":265501.565},{"$f":"Mercado!M273","v":267842.82},{"$f":"Mercado!N273","v":243818.049},{"$f":"Mercado!O273","v":240931.12399999998},{"$f":"Mercado!P273","v":275487.08100000001},{"$f":"Mercado!Q273","v":292336.74200000003},{"$f":"Mercado!R273","v":264773.44},{"$f":"Mercado!S273","v":264462.40900000004},{"$f":"Mercado!T273","v":307624.587},{"$f":"Mercado!U273","v":312115.69200000004},{"$f":"Mercado!V273","v":275252.75800000003},{"$f":"Mercado!W273","v":269448.03500000003},{"$f":"Mercado!X273","v":295623.22099999996},{"$f":"Mercado!Y273","v":305226.67200000002},{"$f":"Mercado!Z273","v":271407.06400000001},{"$f":"Mercado!AA273","v":249952.80100000001},{"$f":"Mercado!AB273","v":275333.848},{"$f":"Mercado!AC273","v":306760.87099999998},{"$f":"Mercado!AD273","v":274965.10800000001},{"$f":"Mercado!AE273","v":272250.43600000005},{"$f":"Mercado!AF273","v":293386.91899999999},{"$f":"Mercado!AG273","v":306324.21382199996},{"$f":"Mercado!AH273","v":289898.77739},{"$f":"Mercado!AI273","v":261036.042449},{"$f":"Mercado!AJ273","v":293807.39420900005},{"$f":"Mercado!AK273","v":323680.85144699999},{"$f":"Mercado!AL273","v":284061.64573500003},{"$f":"Mercado!AM273","v":276900.94437000004},{"$f":"Mercado!AN273","v":309289.661394},{"$f":"Mercado!AO273","v":314173.22944600001},{"$f":"Mercado!AP273","v":234940.46113000001},{"$f":"Mercado!AQ273","v":252654.12693500001},{"$f":"Mercado!AR273","v":289220.114925},{"$f":"Mercado!AS273","v":282202.67692299996},{"$f":"Mercado!AT273","v":260454.03444900003},{"$f":"Mercado!AU273","v":247911.71830099999},{"$f":"Mercado!AV273","v":282787.36726299999},{"$f":"Mercado!AW273","v":309708.25409168599},{"$f":"Mercado!AX273","v":254765.98967171201},{"$f":"Mercado!AY273","v":266270.31041349901},{"$f":"Mercado!AZ273","v":254853.24871640099},{"$f":"Mercado!BA273","v":288841.05656023894},{"$f":"Mercado!BB273","v":256179.07364006201},{"$f":"Mercado!BC273","v":252662.43846663006},{"$f":"Mercado!BD273","v":286967.57543444604},{"$f":"Mercado!BE273","v":295390.27097140404},{"$f":"Mercado!BF273","v":271046.85574967397},{"$f":"Mercado!BG273","v":230585.65201263496},{"$f":"Mercado!BH273","v":265760.26212754904},{"$f":"Mercado!BI273","v":277232.27632137801}]
["EMS","Industrial Total",416377.04157885205,401388.24126739596,3.734240012644241,14988.800311456085,null,"Industrial Total",{"$f":"Mercado!I274","v":227153.42099999997},{"$f":"Mercado!J274","v":235395.628},{"$f":"Mercado!K274","v":243906.71300000002},{"$f":"Mercado!L274","v":246204.66899999999},{"$f":"Mercado!M274","v":244534.30100000001},{"$f":"Mercado!N274","v":251959.84},{"$f":"Mercado!O274","v":252456.95999999999},{"$f":"Mercado!P274","v":250851.86799999999},{"$f":"Mercado!Q274","v":248151.77299999999},{"$f":"Mercado!R274","v":264147.549},{"$f":"Mercado!S274","v":275718.37199999997},{"$f":"Mercado!T274","v":271908.60800000001},{"$f":"Mercado!U274","v":266602.26299999998},{"$f":"Mercado!V274","v":263381.36},{"$f":"Mercado!W274","v":244866.88099999999},{"$f":"Mercado!X274","v":239963.823},{"$f":"Mercado!Y274","v":232679.71799999999},{"$f":"Mercado!Z274","v":247205.45},{"$f":"Mercado!AA274","v":248311.35199999996},{"$f":"Mercado!AB274","v":239542.43199999997},{"$f":"Mercado!AC274","v":258083.465},{"$f":"Mercado!AD274","v":245657.12900000002},{"$f":"Mercado!AE274","v":255783.22199999998},{"$f":"Mercado!AF274","v":258499.62599999999},{"$f":"Mercado!AG274","v":270976.98319800006},{"$f":"Mercado!AH274","v":274718.98815200001},{"$f":"Mercado!AI274","v":282954.798389},{"$f":"Mercado!AJ274","v":290559.70341800002},{"$f":"Mercado!AK274","v":302648.23661799997},{"$f":"Mercado!AL274","v":306711.01258999994},{"$f":"Mercado!AM274","v":303991.282596},{"$f":"Mercado!AN274","v":308227.15917800006},{"$f":"Mercado!AO274","v":319176.88364300004},{"$f":"Mercado!AP274","v":317355.51518299995},{"$f":"Mercado!AQ274","v":348298.49554199993},{"$f":"Mercado!AR274","v":347793.60479500005},{"$f":"Mercado!AS274","v":348256.17113100004},{"$f":"Mercado!AT274","v":346832.24840599991},{"$f":"Mercado!AU274","v":351553.63802800002},{"$f":"Mercado!AV274","v":355979.43517199991},{"$f":"Mercado!AW274","v":353832.91690383002},{"$f":"Mercado!AX274","v":355722.46361462597},{"$f":"Mercado!AY274","v":363183.23581946699},{"$f":"Mercado!AZ274","v":348425.52061669104},{"$f":"Mercado!BA274","v":369718.70932876901},{"$f":"Mercado!BB274","v":354604.35829627601},{"$f":"Mercado!BC274","v":383146.82490356104},{"$f":"Mercado!BD274","v":382243.44878664997},{"$f":"Mercado!BE274","v":401388.24126739596},{"$f":"Mercado!BF274","v":422467.24360576796},{"$f":"Mercado!BG274","v":494292.90189234901},{"$f":"Mercado!BH274","v":408582.13994492003},{"$f":"Mercado!BI274","v":416377.04157885205}]
["EMS","Rural Total",156398.40219096999,152741.715382055,2.3940328284047796,3656.6868089149939,null,"Rural Total",{"$f":"Mercado!I275","v":109978.38100000001},{"$f":"Mercado!J275","v":99206.422000000006},{"$f":"Mercado!K275","v":103490.84},{"$f":"Mercado!L275","v":114150.83},{"$f":"Mercado!M275","v":113192.44199999998},{"$f":"Mercado!N275","v":103477.52300000002},{"$f":"Mercado!O275","v":107660.617},{"$f":"Mercado!P275","v":111702.19},{"$f":"Mercado!Q275","v":122169.887},{"$f":"Mercado!R275","v":109898.111},{"$f":"Mercado!S275","v":114875.152},{"$f":"Mercado!T275","v":124701.63800000001},{"$f":"Mercado!U275","v":121288.83199999999},{"$f":"Mercado!V275","v":112627.637},{"$f":"Mercado!W275","v":115148.079},{"$f":"Mercado!X275","v":123780.93700000001},{"$f":"Mercado!Y275","v":118576.66800000001},{"$f":"Mercado!Z275","v":115420.46},{"$f":"Mercado!AA275","v":120827.193},{"$f":"Mercado!AB275","v":132661.07800000001},{"$f":"Mercado!AC275","v":131852.179},{"$f":"Mercado!AD275","v":126623.83899999999},{"$f":"Mercado!AE275","v":134144.413},{"$f":"Mercado!AF275","v":137396.326},{"$f":"Mercado!AG275","v":139818.223168},{"$f":"Mercado!AH275","v":143994.17401399999},{"$f":"Mercado!AI275","v":136362.24294500001},{"$f":"Mercado!AJ275","v":130253.62814899998},{"$f":"Mercado!AK275","v":146840.12543300001},{"$f":"Mercado!AL275","v":139609.84376000002},{"$f":"Mercado!AM275","v":139862.75676599998},{"$f":"Mercado!AN275","v":150089.84544099998},{"$f":"Mercado!AO275","v":153171.26748099999},{"$f":"Mercado!AP275","v":152084.38861499997},{"$f":"Mercado!AQ275","v":149098.383263},{"$f":"Mercado!AR275","v":155705.75289300003},{"$f":"Mercado!AS275","v":150443.036849},{"$f":"Mercado!AT275","v":165261.62899900001},{"$f":"Mercado!AU275","v":150398.03181300001},{"$f":"Mercado!AV275","v":150160.68864000001},{"$f":"Mercado!AW275","v":163012.119442706},{"$f":"Mercado!AX275","v":139943.94898416504},{"$f":"Mercado!AY275","v":136128.70320197399},{"$f":"Mercado!AZ275","v":128631.30801972799},{"$f":"Mercado!BA275","v":133442.76417029998},{"$f":"Mercado!BB275","v":133294.57483001903},{"$f":"Mercado!BC275","v":123743.12810919099},{"$f":"Mercado!BD275","v":147855.65593648099},{"$f":"Mercado!BE275","v":152741.715382055},{"$f":"Mercado!BF275","v":154541.00951669901},{"$f":"Mercado!BG275","v":139727.49478788598},{"$f":"Mercado!BH275","v":148097.07639658797},{"$f":"Mercado!BI275","v":156398.40219096999}]
["EMS","Public Lighting Total",48542.690603675001,50702.658091110003,-4.2600675561301982,-2159.9674874350021,null,"Public Lighting Total",{"$f":"Mercado!I276","v":48097.853000000003},{"$f":"Mercado!J276","v":50462.358999999997},{"$f":"Mercado!K276","v":55060.381000000001},{"$f":"Mercado!L276","v":51283.357999999993},{"$f":"Mercado!M276","v":50365.373000000007},{"$f":"Mercado!N276","v":52771.680999999997},{"$f":"Mercado!O276","v":54112.938000000002},{"$f":"Mercado!P276","v":52390.114000000001},{"$f":"Mercado!Q276","v":51523.224999999999},{"$f":"Mercado!R276","v":53971.842999999993},{"$f":"Mercado!S276","v":54723.039000000004},{"$f":"Mercado!T276","v":53691.161999999997},{"$f":"Mercado!U276","v":53283.153000000006},{"$f":"Mercado!V276","v":57272.316000000006},{"$f":"Mercado!W276","v":58154.759000000005},{"$f":"Mercado!X276","v":57180.56},{"$f":"Mercado!Y276","v":56960.94},{"$f":"Mercado!Z276","v":58716.882000000005},{"$f":"Mercado!AA276","v":59696.581999999995},{"$f":"Mercado!AB276","v":57325.682000000001},{"$f":"Mercado!AC276","v":56182.865999999995},{"$f":"Mercado!AD276","v":59192.351999999999},{"$f":"Mercado!AE276","v":58548.801999999996},{"$f":"Mercado!AF276","v":58057.793999999994},{"$f":"Mercado!AG276","v":55561.089},{"$f":"Mercado!AH276","v":60373.850999999995},{"$f":"Mercado!AI276","v":58263.293000000005},{"$f":"Mercado!AJ276","v":56194.660999999993},{"$f":"Mercado!AK276","v":55946.548999999999},{"$f":"Mercado!AL276","v":56436.135000000009},{"$f":"Mercado!AM276","v":56772.502999999997},{"$f":"Mercado!AN276","v":52101.153999999995},{"$f":"Mercado!AO276","v":51772.451000000001},{"$f":"Mercado!AP276","v":55904.768000000004},{"$f":"Mercado!AQ276","v":52506.762000000002},{"$f":"Mercado!AR276","v":51840.404999999999},{"$f":"Mercado!AS276","v":50494.180999999997},{"$f":"Mercado!AT276","v":52433.732000000004},{"$f":"Mercado!AU276","v":54643.781000000003},{"$f":"Mercado!AV276","v":53041.146000000001},{"$f":"Mercado!AW276","v":49479.425000000003},{"$f":"Mercado!AX276","v":52301.837},{"$f":"Mercado!AY276","v":54428.922999999995},{"$f":"Mercado!AZ276","v":51192.714999999997},{"$f":"Mercado!BA276","v":51438.966766774},{"$f":"Mercado!BB276","v":51931.374016467002},{"$f":"Mercado!BC276","v":52783.571660949994},{"$f":"Mercado!BD276","v":51529.011239443993},{"$f":"Mercado!BE276","v":50702.658091110003},{"$f":"Mercado!BF276","v":51162.280016356992},{"$f":"Mercado!BG276","v":50242.024074451001},{"$f":"Mercado!BH276","v":51266.744078775999},{"$f":"Mercado!BI276","v":48542.690603675001}]
["EMS","Public Power Total",68011.796707194997,74828.73077806599,-9.1100490413091322,-6816.9340708709933,null,"Public Power Total",{"$f":"Mercado!I277","v":56828.461000000003},{"$f":"Mercado!J277","v":54257.303},{"$f":"Mercado!K277","v":47793.881999999998},{"$f":"Mercado!L277","v":64865.911},{"$f":"Mercado!M277","v":59780.618000000002},{"$f":"Mercado!N277","v":55879.054000000004},{"$f":"Mercado!O277","v":49812.631999999998},{"$f":"Mercado!P277","v":64049.930999999997},{"$f":"Mercado!Q277","v":61104.760999999999},{"$f":"Mercado!R277","v":58819.686000000002},{"$f":"Mercado!S277","v":53408.173999999999},{"$f":"Mercado!T277","v":71942.197},{"$f":"Mercado!U277","v":63308.850999999995},{"$f":"Mercado!V277","v":60311.934999999998},{"$f":"Mercado!W277","v":53682.929000000004},{"$f":"Mercado!X277","v":68600.298999999999},{"$f":"Mercado!Y277","v":60850.267},{"$f":"Mercado!Z277","v":59176.379000000001},{"$f":"Mercado!AA277","v":49695.620999999999},{"$f":"Mercado!AB277","v":51998.131999999998},{"$f":"Mercado!AC277","v":64011.932000000001},{"$f":"Mercado!AD277","v":62304.487000000001},{"$f":"Mercado!AE277","v":54389.309000000001},{"$f":"Mercado!AF277","v":67272.982000000004},{"$f":"Mercado!AG277","v":62044.433000000005},{"$f":"Mercado!AH277","v":63934.593000000001},{"$f":"Mercado!AI277","v":50268.608999999997},{"$f":"Mercado!AJ277","v":68748.444999999992},{"$f":"Mercado!AK277","v":66560.172999999995},{"$f":"Mercado!AL277","v":64850.636999999995},{"$f":"Mercado!AM277","v":54239.877999999997},{"$f":"Mercado!AN277","v":74170.047999999995},{"$f":"Mercado!AO277","v":65301.478000000003},{"$f":"Mercado!AP277","v":44899.03},{"$f":"Mercado!AQ277","v":42651.423999999999},{"$f":"Mercado!AR277","v":57172.400999999998},{"$f":"Mercado!AS277","v":54851.251000000004},{"$f":"Mercado!AT277","v":49275.251000000004},{"$f":"Mercado!AU277","v":45197.702000000005},{"$f":"Mercado!AV277","v":64991.231999999996},{"$f":"Mercado!AW277","v":64352.906555305002},{"$f":"Mercado!AX277","v":58390.748330119},{"$f":"Mercado!AY277","v":49934.230154864003},{"$f":"Mercado!AZ277","v":61184.731818660992},{"$f":"Mercado!BA277","v":61913.354527843003},{"$f":"Mercado!BB277","v":62052.642355171993},{"$f":"Mercado!BC277","v":56289.479282107},{"$f":"Mercado!BD277","v":82703.704892005},{"$f":"Mercado!BE277","v":74828.73077806599},{"$f":"Mercado!BF277","v":75636.126442505993},{"$f":"Mercado!BG277","v":56430.595011131001},{"$f":"Mercado!BH277","v":79318.647035543996},{"$f":"Mercado!BI277","v":68011.796707194997}]
["EMS","Own Total",2025.8425081159999,2001.00358949,1.2413230419207055,24.838918625999895,null,"Own Total",{"$f":"Mercado!I278","v":1934.0450000000001},{"$f":"Mercado!J278","v":1601.4870000000001},{"$f":"Mercado!K278","v":1504.9380000000001},{"$f":"Mercado!L278","v":1813.597},{"$f":"Mercado!M278","v":1892.4180000000001},{"$f":"Mercado!N278","v":1572.5860000000002},{"$f":"Mercado!O278","v":1445.692},{"$f":"Mercado!P278","v":1793.0550000000001},{"$f":"Mercado!Q278","v":1835.8959999999997},{"$f":"Mercado!R278","v":1573.7819999999999},{"$f":"Mercado!S278","v":1420.0340000000001},{"$f":"Mercado!T278","v":1765.848},{"$f":"Mercado!U278","v":1822.58},{"$f":"Mercado!V278","v":1595.6320000000001},{"$f":"Mercado!W278","v":1480.7370000000001},{"$f":"Mercado!X278","v":1738.3729999999998},{"$f":"Mercado!Y278","v":1815.3220000000001},{"$f":"Mercado!Z278","v":1535.1379999999999},{"$f":"Mercado!AA278","v":1444.002},{"$f":"Mercado!AB278","v":1673.9749999999999},{"$f":"Mercado!AC278","v":1875.981},{"$f":"Mercado!AD278","v":1667.8809999999999},{"$f":"Mercado!AE278","v":1608.5070000000001},{"$f":"Mercado!AF278","v":1743.335},{"$f":"Mercado!AG278","v":1820.8209999999999},{"$f":"Mercado!AH278","v":1742.328},{"$f":"Mercado!AI278","v":1543.2429999999999},{"$f":"Mercado!AJ278","v":1809.229},{"$f":"Mercado!AK278","v":1929.846},{"$f":"Mercado!AL278","v":1658.1190000000001},{"$f":"Mercado!AM278","v":1615.9189999999999},{"$f":"Mercado!AN278","v":1964.1610000000001},{"$f":"Mercado!AO278","v":1899.633},{"$f":"Mercado!AP278","v":1598.896},{"$f":"Mercado!AQ278","v":1565.7809999999999},{"$f":"Mercado!AR278","v":1848.894},{"$f":"Mercado!AS278","v":1952.317},{"$f":"Mercado!AT278","v":1701.021},{"$f":"Mercado!AU278","v":1621.7370000000001},{"$f":"Mercado!AV278","v":1920.326},{"$f":"Mercado!AW278","v":2110.8761394749999},{"$f":"Mercado!AX278","v":1767.4608142749998},{"$f":"Mercado!AY278","v":1716.4964758249998},{"$f":"Mercado!AZ278","v":1801.96611465},{"$f":"Mercado!BA278","v":1908.2367442240002},{"$f":"Mercado!BB278","v":1759.3163866249997},{"$f":"Mercado!BC278","v":1784.7566835749999},{"$f":"Mercado!BD278","v":2100.6581936830003},{"$f":"Mercado!BE278","v":2001.00358949},{"$f":"Mercado!BF278","v":2029.0023222459999},{"$f":"Mercado!BG278","v":1730.2093502769999},{"$f":"Mercado!BH278","v":2045.5168458799999},{"$f":"Mercado!BI278","v":2025.8425081159999}]
["EMS","Public Service Total",56793.49189188001,58757.087955311996,-3.3418879862211814,-1963.5960634319854,null,"Public Service Total",{"$f":"Mercado!I279","v":39220.021999999997},{"$f":"Mercado!J279","v":37879.118000000002},{"$f":"Mercado!K279","v":38225.701000000001},{"$f":"Mercado!L279","v":41669.847999999998},{"$f":"Mercado!M279","v":41560.343000000001},{"$f":"Mercado!N279","v":40860.902999999998},{"$f":"Mercado!O279","v":40208.436000000002},{"$f":"Mercado!P279","v":43005.707999999999},{"$f":"Mercado!Q279","v":43178.561999999998},{"$f":"Mercado!R279","v":41461.472000000002},{"$f":"Mercado!S279","v":41373.468000000001},{"$f":"Mercado!T279","v":44129.853999999999},{"$f":"Mercado!U279","v":42507.16},{"$f":"Mercado!V279","v":40924.18},{"$f":"Mercado!W279","v":41568.817999999999},{"$f":"Mercado!X279","v":43727.284999999996},{"$f":"Mercado!Y279","v":44369.186000000002},{"$f":"Mercado!Z279","v":44332.263999999996},{"$f":"Mercado!AA279","v":43884.235000000001},{"$f":"Mercado!AB279","v":59338.259999999995},{"$f":"Mercado!AC279","v":45912.078000000001},{"$f":"Mercado!AD279","v":45950.246999999996},{"$f":"Mercado!AE279","v":49405.118000000002},{"$f":"Mercado!AF279","v":49758.942999999999},{"$f":"Mercado!AG279","v":49098.452408999998},{"$f":"Mercado!AH279","v":50075.765117999996},{"$f":"Mercado!AI279","v":50282.033328999998},{"$f":"Mercado!AJ279","v":50490.737057999999},{"$f":"Mercado!AK279","v":52148.443771999999},{"$f":"Mercado!AL279","v":51960.258539999988},{"$f":"Mercado!AM279","v":52758.470090000003},{"$f":"Mercado!AN279","v":54454.511642000005},{"$f":"Mercado!AO279","v":54256.847759999997},{"$f":"Mercado!AP279","v":55116.099282000003},{"$f":"Mercado!AQ279","v":55157.692075999999},{"$f":"Mercado!AR279","v":56363.235296999992},{"$f":"Mercado!AS279","v":56765.939687999999},{"$f":"Mercado!AT279","v":55773.957237999995},{"$f":"Mercado!AU279","v":56405.420753999992},{"$f":"Mercado!AV279","v":56368.848952},{"$f":"Mercado!AW279","v":57360.514814548005},{"$f":"Mercado!AX279","v":55207.209979893989},{"$f":"Mercado!AY279","v":55093.323659383997},{"$f":"Mercado!AZ279","v":54788.142778855996},{"$f":"Mercado!BA279","v":52795.484098449997},{"$f":"Mercado!BB279","v":51135.434195383008},{"$f":"Mercado!BC279","v":53456.311579917005},{"$f":"Mercado!BD279","v":58293.709578219998},{"$f":"Mercado!BE279","v":58757.087955311996},{"$f":"Mercado!BF279","v":58671.113205838003},{"$f":"Mercado!BG279","v":58325.783899204995},{"$f":"Mercado!BH279","v":57645.311560745002},{"$f":"Mercado!BI279","v":56793.49189188001}]
["EMS","Total Market (1+2)",1694321.1023272523,1685212.0754081039,0.5405270382329963,9109.0269191483967,null,"Total Market (1+2)",{"$f":"Mercado!I280","v":1082187.1120000002},{"$f":"Mercado!J280","v":1020834.455},{"$f":"Mercado!K280","v":1029877.157},{"$f":"Mercado!L280","v":1169903.155},{"$f":"Mercado!M280","v":1168107.0920000002},{"$f":"Mercado!N280","v":1094129.1279999998},{"$f":"Mercado!O280","v":1080969.301},{"$f":"Mercado!P280","v":1206648.6090000002},{"$f":"Mercado!Q280","v":1252092.5290000001},{"$f":"Mercado!R280","v":1172157.6230000001},{"$f":"Mercado!S280","v":1179906.9890000003},{"$f":"Mercado!T280","v":1335271.6200000001},{"$f":"Mercado!U280","v":1337607.8809999998},{"$f":"Mercado!V280","v":1200888.4780000001},{"$f":"Mercado!W280","v":1160232.0970000001},{"$f":"Mercado!X280","v":1274819.415},{"$f":"Mercado!Y280","v":1292371.3209999998},{"$f":"Mercado!Z280","v":1211565.17},{"$f":"Mercado!AA280","v":1143962.9620000003},{"$f":"Mercado!AB280","v":1255332.3360000001},{"$f":"Mercado!AC280","v":1350876.0259999998},{"$f":"Mercado!AD280","v":1240757.7719999999},{"$f":"Mercado!AE280","v":1232374.2429999998},{"$f":"Mercado!AF280","v":1341849.8739999998},{"$f":"Mercado!AG280","v":1385932.5445969997},{"$f":"Mercado!AH280","v":1346865.314674},{"$f":"Mercado!AI280","v":1238790.0141120001},{"$f":"Mercado!AJ280","v":1376451.6168340002},{"$f":"Mercado!AK280","v":1507557.4652699998},{"$f":"Mercado!AL280","v":1363865.072625},{"$f":"Mercado!AM280","v":1322676.4068220002},{"$f":"Mercado!AN280","v":1492734.2856550002},{"$f":"Mercado!AO280","v":1524118.8333300001},{"$f":"Mercado!AP280","v":1345732.49621},{"$f":"Mercado!AQ280","v":1371187.0348159997},{"$f":"Mercado!AR280","v":1527037.4439100004},{"$f":"Mercado!AS280","v":1496391.3075909999},{"$f":"Mercado!AT280","v":1442200.6500919997},{"$f":"Mercado!AU280","v":1365566.0298960002},{"$f":"Mercado!AV280","v":1495133.445027},{"$f":"Mercado!AW280","v":1593882.0262942521},{"$f":"Mercado!AX280","v":1393073.8250561911},{"$f":"Mercado!AY280","v":1370303.541544863},{"$f":"Mercado!AZ280","v":1392996.903707887},{"$f":"Mercado!BA280","v":1496304.0507852412},{"$f":"Mercado!BB280","v":1408222.751482927},{"$f":"Mercado!BC280","v":1388241.9270826322},{"$f":"Mercado!BD280","v":1636286.0063166462},{"$f":"Mercado!BE280","v":1685212.0754081039},{"$f":"Mercado!BF280","v":1629253.8878582073},{"$f":"Mercado!BG280","v":1534570.0006044528},{"$f":"Mercado!BH280","v":1657510.5619464782},{"$f":"Mercado!BI280","v":1694321.1023272523}]
["EMS"]
["ETO","ETO",null,null,null,null,null,{"$f":"B282","v":"ETO"}]
["ETO"]
["ETO"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ETO",null,null,null,null,null,null,"Valores em  "]
["ETO"]
["ETO"]
["ETO","Residential",{"$f":"INDEX($H$284:$CH$314,MATCH($B288,$H$284:$H$314,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":334488.768464447},337914.70111226704,{"$f":"IFERROR(IF((C288/D288-1)*100<=-100,\"-\",IF((C288/D288-1)*100=0,\"-\",(C288/D288-1)*100)),\"-\")","v":-1.0138453984225526},{"$f":"C288-D288","v":-3425.9326478200383},null,"Residential",{"$f":"Mercado!I288","v":132085.91200000001},{"$f":"Mercado!J288","v":151250.764},{"$f":"Mercado!K288","v":157158.19199999998},{"$f":"Mercado!L288","v":168316.228},{"$f":"Mercado!M288","v":155095.712},{"$f":"Mercado!N288","v":172726.58600000001},{"$f":"Mercado!O288","v":184986.18100000001},{"$f":"Mercado!P288","v":192459.94099999999},{"$f":"Mercado!Q288","v":164663.81},{"$f":"Mercado!R288","v":187670.51899999997},{"$f":"Mercado!S288","v":201409.77900000001},{"$f":"Mercado!T288","v":212432.67199999996},{"$f":"Mercado!U288","v":185499.802},{"$f":"Mercado!V288","v":201195.174},{"$f":"Mercado!W288","v":214701.78999999998},{"$f":"Mercado!X288","v":232568.74599999998},{"$f":"Mercado!Y288","v":214852.70199999999},{"$f":"Mercado!Z288","v":235168.63799999998},{"$f":"Mercado!AA288","v":233861.23100000003},{"$f":"Mercado!AB288","v":234310.709},{"$f":"Mercado!AC288","v":213655.07500000001},{"$f":"Mercado!AD288","v":240783.36199999999},{"$f":"Mercado!AE288","v":239762.60700000002},{"$f":"Mercado!AF288","v":255119.60000000003},{"$f":"Mercado!AG288","v":221753.283},{"$f":"Mercado!AH288","v":246969.59},{"$f":"Mercado!AI288","v":250450.31600000005},{"$f":"Mercado!AJ288","v":254671.71299999999},{"$f":"Mercado!AK288","v":240590.44199999998},{"$f":"Mercado!AL288","v":261398.992},{"$f":"Mercado!AM288","v":273702.33999999997},{"$f":"Mercado!AN288","v":274642.81900000002},{"$f":"Mercado!AO288","v":253981.20700000002},{"$f":"Mercado!AP288","v":273928.462},{"$f":"Mercado!AQ288","v":281307.674},{"$f":"Mercado!AR288","v":312715.50899999996},{"$f":"Mercado!AS288","v":258101.80600000004},{"$f":"Mercado!AT288","v":283752.91099999996},{"$f":"Mercado!AU288","v":286611.40000000002},{"$f":"Mercado!AV288","v":291247.59899999999},{"$f":"Mercado!AW288","v":259274.24965000001},{"$f":"Mercado!AX288","v":288065.10203830001},{"$f":"Mercado!AY288","v":309932.32119875},{"$f":"Mercado!AZ288","v":321407.4319956},{"$f":"Mercado!BA288","v":279824.58225376694},{"$f":"Mercado!BB288","v":310434.50043033296},{"$f":"Mercado!BC288","v":335331.0880096},{"$f":"Mercado!BD288","v":381600.27067599096},{"$f":"Mercado!BE288","v":337914.70111226704},{"$f":"Mercado!BF288","v":371014.43019531202},{"$f":"Mercado!BG288","v":363729.98465232702},{"$f":"Mercado!BH288","v":409869.95445407601},{"$f":"Mercado!BI288","v":334488.768464447}]
["ETO","Commercial",86479.139870660001,93385.104425482001,-7.3951457219097687,-6905.9645548219996,null,"Commercial",{"$f":"Mercado!I289","v":70429.354000000007},{"$f":"Mercado!J289","v":80165.629000000001},{"$f":"Mercado!K289","v":83342.212},{"$f":"Mercado!L289","v":84675.491999999998},{"$f":"Mercado!M289","v":77450.206000000006},{"$f":"Mercado!N289","v":86756.263999999996},{"$f":"Mercado!O289","v":91716.426999999996},{"$f":"Mercado!P289","v":94018.066999999995},{"$f":"Mercado!Q289","v":81371.554999999993},{"$f":"Mercado!R289","v":93289.095000000001},{"$f":"Mercado!S289","v":98226.157999999996},{"$f":"Mercado!T289","v":104588.98800000001},{"$f":"Mercado!U289","v":89357.858999999997},{"$f":"Mercado!V289","v":99890.502999999997},{"$f":"Mercado!W289","v":103016.205},{"$f":"Mercado!X289","v":105028.89499999999},{"$f":"Mercado!Y289","v":97607.46},{"$f":"Mercado!Z289","v":107621.71399999999},{"$f":"Mercado!AA289","v":103725.266},{"$f":"Mercado!AB289","v":101807.95999999999},{"$f":"Mercado!AC289","v":93535.533999999985},{"$f":"Mercado!AD289","v":104154.12100000001},{"$f":"Mercado!AE289","v":101645.889},{"$f":"Mercado!AF289","v":103225.75599999999},{"$f":"Mercado!AG289","v":92377.872999999992},{"$f":"Mercado!AH289","v":101722.30099999999},{"$f":"Mercado!AI289","v":102125.69300000001},{"$f":"Mercado!AJ289","v":99023.575000000012},{"$f":"Mercado!AK289","v":91219.205000000002},{"$f":"Mercado!AL289","v":100915.16},{"$f":"Mercado!AM289","v":104670.29699999999},{"$f":"Mercado!AN289","v":103182.19500000001},{"$f":"Mercado!AO289","v":94326.300999999992},{"$f":"Mercado!AP289","v":87394.368000000002},{"$f":"Mercado!AQ289","v":90184.823999999993},{"$f":"Mercado!AR289","v":96761.594000000012},{"$f":"Mercado!AS289","v":81718.513999999996},{"$f":"Mercado!AT289","v":90948.012000000002},{"$f":"Mercado!AU289","v":93731.530999999988},{"$f":"Mercado!AV289","v":92679.056000000011},{"$f":"Mercado!AW289","v":84852.63590294501},{"$f":"Mercado!AX289","v":97770.432018296007},{"$f":"Mercado!AY289","v":101902.82527344201},{"$f":"Mercado!AZ289","v":100521.321797709},{"$f":"Mercado!BA289","v":87139.356156677997},{"$f":"Mercado!BB289","v":94480.300732721007},{"$f":"Mercado!BC289","v":99681.88824925301},{"$f":"Mercado!BD289","v":105862.226707273},{"$f":"Mercado!BE289","v":93385.104425482001},{"$f":"Mercado!BF289","v":105669.66020515098},{"$f":"Mercado!BG289","v":99508.226318372996},{"$f":"Mercado!BH289","v":105322.794253894},{"$f":"Mercado!BI289","v":86479.139870660001}]
["ETO","Industrial",15494.242044914999,16090.493429292999,-3.7056128017336931,-596.25138437799978,null,"Industrial",{"$f":"Mercado!I290","v":51841.478999999999},{"$f":"Mercado!J290","v":57880.682000000001},{"$f":"Mercado!K290","v":57082.315000000002},{"$f":"Mercado!L290","v":49391.913},{"$f":"Mercado!M290","v":52909.427000000003},{"$f":"Mercado!N290","v":60834.976999999999},{"$f":"Mercado!O290","v":69955.221000000005},{"$f":"Mercado!P290","v":63827.262000000002},{"$f":"Mercado!Q290","v":58672.088000000003},{"$f":"Mercado!R290","v":71991.762000000002},{"$f":"Mercado!S290","v":76057.201000000001},{"$f":"Mercado!T290","v":73562.887000000002},{"$f":"Mercado!U290","v":61587.482000000004},{"$f":"Mercado!V290","v":74704.578000000009},{"$f":"Mercado!W290","v":81474.5},{"$f":"Mercado!X290","v":68769.228999999992},{"$f":"Mercado!Y290","v":63782.068999999996},{"$f":"Mercado!Z290","v":71618.861000000004},{"$f":"Mercado!AA290","v":65734.972999999998},{"$f":"Mercado!AB290","v":51936.710000000006},{"$f":"Mercado!AC290","v":45820.372000000003},{"$f":"Mercado!AD290","v":43244.956999999995},{"$f":"Mercado!AE290","v":44625.815000000002},{"$f":"Mercado!AF290","v":39441.755000000005},{"$f":"Mercado!AG290","v":39326.798999999999},{"$f":"Mercado!AH290","v":45018.114999999998},{"$f":"Mercado!AI290","v":41896.574000000001},{"$f":"Mercado!AJ290","v":36919.430999999997},{"$f":"Mercado!AK290","v":40515.964999999997},{"$f":"Mercado!AL290","v":38804.807000000001},{"$f":"Mercado!AM290","v":29850.934000000001},{"$f":"Mercado!AN290","v":21400.5},{"$f":"Mercado!AO290","v":23295.365999999998},{"$f":"Mercado!AP290","v":26715.764999999999},{"$f":"Mercado!AQ290","v":23391.387000000002},{"$f":"Mercado!AR290","v":18910.174999999999},{"$f":"Mercado!AS290","v":16652.041999999998},{"$f":"Mercado!AT290","v":24464.442999999999},{"$f":"Mercado!AU290","v":21350.994999999999},{"$f":"Mercado!AV290","v":16713.267},{"$f":"Mercado!AW290","v":18795.313203436999},{"$f":"Mercado!AX290","v":20400.088489255999},{"$f":"Mercado!AY290","v":24611.236927888},{"$f":"Mercado!AZ290","v":23115.930153057998},{"$f":"Mercado!BA290","v":19343.313579567002},{"$f":"Mercado!BB290","v":23393.646010748998},{"$f":"Mercado!BC290","v":27930.033290055002},{"$f":"Mercado!BD290","v":21054.483131625999},{"$f":"Mercado!BE290","v":16090.493429292999},{"$f":"Mercado!BF290","v":19496.122629795998},{"$f":"Mercado!BG290","v":19442.317102486999},{"$f":"Mercado!BH290","v":18591.976967889001},{"$f":"Mercado!BI290","v":15494.242044914999}]
["ETO","Rural",47739.067915368003,50731.864449342,-5.8992441268592373,-2992.7965339739967,null,"Rural",{"$f":"Mercado!I291","v":34283.982999999993},{"$f":"Mercado!J291","v":37798.354999999996},{"$f":"Mercado!K291","v":47391.347999999998},{"$f":"Mercado!L291","v":38310.771999999997},{"$f":"Mercado!M291","v":40744.892},{"$f":"Mercado!N291","v":40784.447},{"$f":"Mercado!O291","v":53167.960999999996},{"$f":"Mercado!P291","v":41250.493000000002},{"$f":"Mercado!Q291","v":40484.417999999998},{"$f":"Mercado!R291","v":41612.930999999997},{"$f":"Mercado!S291","v":56128.953999999998},{"$f":"Mercado!T291","v":44894.599000000002},{"$f":"Mercado!U291","v":45857.319000000003},{"$f":"Mercado!V291","v":45077.971000000005},{"$f":"Mercado!W291","v":60596.736000000004},{"$f":"Mercado!X291","v":47706.31},{"$f":"Mercado!Y291","v":45174.652000000002},{"$f":"Mercado!Z291","v":54686.232000000004},{"$f":"Mercado!AA291","v":58841.540999999997},{"$f":"Mercado!AB291","v":46045.017999999996},{"$f":"Mercado!AC291","v":49859.531000000003},{"$f":"Mercado!AD291","v":55185.046000000002},{"$f":"Mercado!AE291","v":64481.41},{"$f":"Mercado!AF291","v":51791.963000000003},{"$f":"Mercado!AG291","v":48812.021999999997},{"$f":"Mercado!AH291","v":56100.173999999999},{"$f":"Mercado!AI291","v":67004.646999999997},{"$f":"Mercado!AJ291","v":50019.872999999992},{"$f":"Mercado!AK291","v":51472.149000000005},{"$f":"Mercado!AL291","v":55691.74},{"$f":"Mercado!AM291","v":69827.418999999994},{"$f":"Mercado!AN291","v":53374.451000000001},{"$f":"Mercado!AO291","v":55194.890999999996},{"$f":"Mercado!AP291","v":61769.932999999997},{"$f":"Mercado!AQ291","v":78563.214999999997},{"$f":"Mercado!AR291","v":63299.685000000005},{"$f":"Mercado!AS291","v":56404.580999999998},{"$f":"Mercado!AT291","v":70414.051999999996},{"$f":"Mercado!AU291","v":77418.615000000005},{"$f":"Mercado!AV291","v":55212.032999999996},{"$f":"Mercado!AW291","v":49336.295748844001},{"$f":"Mercado!AX291","v":55866.951605095004},{"$f":"Mercado!AY291","v":67991.210916811004},{"$f":"Mercado!AZ291","v":52918.910896488997},{"$f":"Mercado!BA291","v":46147.414043689001},{"$f":"Mercado!BB291","v":57214.703383062006},{"$f":"Mercado!BC291","v":66048.667906187999},{"$f":"Mercado!BD291","v":54731.483961762999},{"$f":"Mercado!BE291","v":50731.864449342},{"$f":"Mercado!BF291","v":57133.908836738003},{"$f":"Mercado!BG291","v":67151.082519477},{"$f":"Mercado!BH291","v":51881.041784877998},{"$f":"Mercado!BI291","v":47739.067915368003}]
["ETO","Street Lighting",26827.141385337996,28577.448827284999,-6.1247854996624334,-1750.3074419470031,null,"Street Lighting",{"$f":"Mercado!I292","v":24173.599000000002},{"$f":"Mercado!J292","v":24369.494999999999},{"$f":"Mercado!K292","v":24544.03},{"$f":"Mercado!L292","v":24232.952999999998},{"$f":"Mercado!M292","v":23977.582999999999},{"$f":"Mercado!N292","v":24690.781999999999},{"$f":"Mercado!O292","v":25070.097000000002},{"$f":"Mercado!P292","v":25091.716},{"$f":"Mercado!Q292","v":24833.619000000002},{"$f":"Mercado!R292","v":25683.485999999997},{"$f":"Mercado!S292","v":25960.584000000003},{"$f":"Mercado!T292","v":26164.892},{"$f":"Mercado!U292","v":25824.919000000002},{"$f":"Mercado!V292","v":27195.762999999999},{"$f":"Mercado!W292","v":29539.588},{"$f":"Mercado!X292","v":28286.824000000001},{"$f":"Mercado!Y292","v":27613.465},{"$f":"Mercado!Z292","v":28615.197999999997},{"$f":"Mercado!AA292","v":28452.071},{"$f":"Mercado!AB292","v":30046.746999999999},{"$f":"Mercado!AC292","v":29684.432000000001},{"$f":"Mercado!AD292","v":29947.273000000001},{"$f":"Mercado!AE292","v":30763.913},{"$f":"Mercado!AF292","v":30944.989000000001},{"$f":"Mercado!AG292","v":29963.165000000001},{"$f":"Mercado!AH292","v":30566.942000000003},{"$f":"Mercado!AI292","v":31149.670999999998},{"$f":"Mercado!AJ292","v":30494.321999999996},{"$f":"Mercado!AK292","v":30476.080999999998},{"$f":"Mercado!AL292","v":30586.452000000001},{"$f":"Mercado!AM292","v":31171.046000000002},{"$f":"Mercado!AN292","v":30642.945},{"$f":"Mercado!AO292","v":30726.178999999996},{"$f":"Mercado!AP292","v":30002.945},{"$f":"Mercado!AQ292","v":29524.858},{"$f":"Mercado!AR292","v":29433.383999999998},{"$f":"Mercado!AS292","v":35128.842000000004},{"$f":"Mercado!AT292","v":28236.269},{"$f":"Mercado!AU292","v":27633.156000000003},{"$f":"Mercado!AV292","v":27962.135999999999},{"$f":"Mercado!AW292","v":29278.529799999997},{"$f":"Mercado!AX292","v":27732.675000000003},{"$f":"Mercado!AY292","v":28233.663},{"$f":"Mercado!AZ292","v":27995.387999999999},{"$f":"Mercado!BA292","v":27813.197},{"$f":"Mercado!BB292","v":27682.595000000001},{"$f":"Mercado!BC292","v":28324.466000000004},{"$f":"Mercado!BD292","v":28436.937733726001},{"$f":"Mercado!BE292","v":28577.448827284999},{"$f":"Mercado!BF292","v":29356.305314736997},{"$f":"Mercado!BG292","v":28580.667819814997},{"$f":"Mercado!BH292","v":28162.087755770001},{"$f":"Mercado!BI292","v":26827.141385337996}]
["ETO","Public Power",40408.590556934003,42372.960290091003,-4.6359039342747321,-1964.3697331570002,null,"Public Power",{"$f":"Mercado!I293","v":27370.227999999999},{"$f":"Mercado!J293","v":33569.569000000003},{"$f":"Mercado!K293","v":33507.585999999996},{"$f":"Mercado!L293","v":34112.637000000002},{"$f":"Mercado!M293","v":29116.718999999997},{"$f":"Mercado!N293","v":35412.898000000001},{"$f":"Mercado!O293","v":36511.25},{"$f":"Mercado!P293","v":37366.372000000003},{"$f":"Mercado!Q293","v":29205.589},{"$f":"Mercado!R293","v":35771.054000000004},{"$f":"Mercado!S293","v":37709.255000000005},{"$f":"Mercado!T293","v":42104.495999999999},{"$f":"Mercado!U293","v":32664.294000000002},{"$f":"Mercado!V293","v":38169.171000000002},{"$f":"Mercado!W293","v":38925.199999999997},{"$f":"Mercado!X293","v":42722.347000000002},{"$f":"Mercado!Y293","v":35742.771999999997},{"$f":"Mercado!Z293","v":43045.293000000005},{"$f":"Mercado!AA293","v":39117.58},{"$f":"Mercado!AB293","v":40707.856999999996},{"$f":"Mercado!AC293","v":34077.448000000004},{"$f":"Mercado!AD293","v":42762.770000000004},{"$f":"Mercado!AE293","v":41256.22},{"$f":"Mercado!AF293","v":43655.307999999997},{"$f":"Mercado!AG293","v":35556.593999999997},{"$f":"Mercado!AH293","v":42515.997000000003},{"$f":"Mercado!AI293","v":41747.745999999999},{"$f":"Mercado!AJ293","v":43088.620999999999},{"$f":"Mercado!AK293","v":36300.682000000001},{"$f":"Mercado!AL293","v":45211.1},{"$f":"Mercado!AM293","v":44906.606},{"$f":"Mercado!AN293","v":46277.362000000001},{"$f":"Mercado!AO293","v":36552.137999999999},{"$f":"Mercado!AP293","v":31447.477999999999},{"$f":"Mercado!AQ293","v":33385.108},{"$f":"Mercado!AR293","v":37395.521999999997},{"$f":"Mercado!AS293","v":30660.364000000001},{"$f":"Mercado!AT293","v":35331.807000000001},{"$f":"Mercado!AU293","v":37951.354000000007},{"$f":"Mercado!AV293","v":38700.25},{"$f":"Mercado!AW293","v":31240.589140603999},{"$f":"Mercado!AX293","v":43159.365297366996},{"$f":"Mercado!AY293","v":42846.714204563003},{"$f":"Mercado!AZ293","v":44243.240725939999},{"$f":"Mercado!BA293","v":35842.931945821001},{"$f":"Mercado!BB293","v":46250.439554964993},{"$f":"Mercado!BC293","v":46425.210461158997},{"$f":"Mercado!BD293","v":52771.630020552002},{"$f":"Mercado!BE293","v":42372.960290091003},{"$f":"Mercado!BF293","v":53252.532269634001},{"$f":"Mercado!BG293","v":48673.444140972002},{"$f":"Mercado!BH293","v":54483.993616581},{"$f":"Mercado!BI293","v":40408.590556934003}]
["ETO","Own",910.29493741500005,953.68884279699989,-4.550111465573325,-43.393905381999843,null,"Own",{"$f":"Mercado!I294","v":784.90899999999999},{"$f":"Mercado!J294","v":859.23599999999999},{"$f":"Mercado!K294","v":863.20800000000008},{"$f":"Mercado!L294","v":934.92700000000002},{"$f":"Mercado!M294","v":993.01099999999997},{"$f":"Mercado!N294","v":1099.5409999999999},{"$f":"Mercado!O294","v":968.52700000000004},{"$f":"Mercado!P294","v":1011.504},{"$f":"Mercado!Q294","v":887.779},{"$f":"Mercado!R294","v":925.69399999999996},{"$f":"Mercado!S294","v":955.55700000000002},{"$f":"Mercado!T294","v":1101.213},{"$f":"Mercado!U294","v":932.04},{"$f":"Mercado!V294","v":892.10599999999999},{"$f":"Mercado!W294","v":928.10299999999995},{"$f":"Mercado!X294","v":1033.335},{"$f":"Mercado!Y294","v":895.50199999999995},{"$f":"Mercado!Z294","v":1004.6010000000001},{"$f":"Mercado!AA294","v":955.63800000000015},{"$f":"Mercado!AB294","v":860.43000000000006},{"$f":"Mercado!AC294","v":809.47199999999998},{"$f":"Mercado!AD294","v":906.24900000000002},{"$f":"Mercado!AE294","v":925.57499999999993},{"$f":"Mercado!AF294","v":1160.0139999999999},{"$f":"Mercado!AG294","v":1129.7190000000001},{"$f":"Mercado!AH294","v":1186.2270000000001},{"$f":"Mercado!AI294","v":1170.556},{"$f":"Mercado!AJ294","v":1161.4360000000001},{"$f":"Mercado!AK294","v":1129.0790000000002},{"$f":"Mercado!AL294","v":1159.5810000000001},{"$f":"Mercado!AM294","v":1179.9860000000001},{"$f":"Mercado!AN294","v":1192.259},{"$f":"Mercado!AO294","v":1149.829},{"$f":"Mercado!AP294","v":1144.9270000000001},{"$f":"Mercado!AQ294","v":1173.7739999999999},{"$f":"Mercado!AR294","v":1231.0930000000001},{"$f":"Mercado!AS294","v":1145.2149999999999},{"$f":"Mercado!AT294","v":1351.8209999999999},{"$f":"Mercado!AU294","v":1005.0909999999999},{"$f":"Mercado!AV294","v":891.17100000000005},{"$f":"Mercado!AW294","v":931.71564770000009},{"$f":"Mercado!AX294","v":953.872118},{"$f":"Mercado!AY294","v":992.86274900000001},{"$f":"Mercado!AZ294","v":957.5466170000002},{"$f":"Mercado!BA294","v":896.29075166699988},{"$f":"Mercado!BB294","v":946.28105499999992},{"$f":"Mercado!BC294","v":992.97294499999998},{"$f":"Mercado!BD294","v":1029.943771},{"$f":"Mercado!BE294","v":953.68884279699989},{"$f":"Mercado!BF294","v":1004.353513903},{"$f":"Mercado!BG294","v":993.9458687450001},{"$f":"Mercado!BH294","v":1032.6845507099999},{"$f":"Mercado!BI294","v":910.29493741500005}]
["ETO","Public Service",4285.7052124599995,5868.6606343049998,-26.973027075239344,-1582.9554218450003,null,"Public Service",{"$f":"Mercado!I295","v":12966.999000000002},{"$f":"Mercado!J295","v":13327.168000000001},{"$f":"Mercado!K295","v":14396.753000000001},{"$f":"Mercado!L295","v":13913.013999999999},{"$f":"Mercado!M295","v":13154.071},{"$f":"Mercado!N295","v":14207.338},{"$f":"Mercado!O295","v":15467.146000000001},{"$f":"Mercado!P295","v":14288.422},{"$f":"Mercado!Q295","v":13348.828},{"$f":"Mercado!R295","v":13796.169},{"$f":"Mercado!S295","v":14446.460999999999},{"$f":"Mercado!T295","v":14523.268},{"$f":"Mercado!U295","v":12805.548999999999},{"$f":"Mercado!V295","v":13533.806},{"$f":"Mercado!W295","v":14781.539999999997},{"$f":"Mercado!X295","v":14647.885000000002},{"$f":"Mercado!Y295","v":14105.36},{"$f":"Mercado!Z295","v":14567.643},{"$f":"Mercado!AA295","v":15390.849},{"$f":"Mercado!AB295","v":15233.266},{"$f":"Mercado!AC295","v":13572.2},{"$f":"Mercado!AD295","v":15315.239000000001},{"$f":"Mercado!AE295","v":15673.641},{"$f":"Mercado!AF295","v":15261.960000000001},{"$f":"Mercado!AG295","v":14306.302000000001},{"$f":"Mercado!AH295","v":15132.374999999998},{"$f":"Mercado!AI295","v":16018.352000000001},{"$f":"Mercado!AJ295","v":15512.735000000001},{"$f":"Mercado!AK295","v":14751.532000000001},{"$f":"Mercado!AL295","v":15934.219000000001},{"$f":"Mercado!AM295","v":17303.847000000002},{"$f":"Mercado!AN295","v":16645.539999999997},{"$f":"Mercado!AO295","v":16179.630000000001},{"$f":"Mercado!AP295","v":14210.973},{"$f":"Mercado!AQ295","v":11728.532999999999},{"$f":"Mercado!AR295","v":11673.866999999998},{"$f":"Mercado!AS295","v":9830.6769999999997},{"$f":"Mercado!AT295","v":8825.9219999999987},{"$f":"Mercado!AU295","v":8876.0460000000003},{"$f":"Mercado!AV295","v":8155.6450000000004},{"$f":"Mercado!AW295","v":9100.0185245940011},{"$f":"Mercado!AX295","v":8081.4473673550037},{"$f":"Mercado!AY295","v":8283.3158303460023},{"$f":"Mercado!AZ295","v":8498.555717590998},{"$f":"Mercado!BA295","v":8334.6847382380001},{"$f":"Mercado!BB295","v":7555.0849800749993},{"$f":"Mercado!BC295","v":7501.8561873799999},{"$f":"Mercado!BD295","v":6530.3362855739997},{"$f":"Mercado!BE295","v":5868.6606343049998},{"$f":"Mercado!BF295","v":5662.3135797980012},{"$f":"Mercado!BG295","v":5450.1941808990005},{"$f":"Mercado!BH295","v":5409.0685727540003},{"$f":"Mercado!BI295","v":4285.7052124599995}]
["ETO","1 Captive Market",556632.95038753701,575894.92201086192,-3.3447024599674413,-19261.971623324906,null,"1 Captive Market",{"$f":"Mercado!I296","v":353936.46299999999},{"$f":"Mercado!J296","v":399220.89799999993},{"$f":"Mercado!K296","v":418285.64399999997},{"$f":"Mercado!L296","v":413887.93600000005},{"$f":"Mercado!M296","v":393441.62099999998},{"$f":"Mercado!N296","v":436512.83299999998},{"$f":"Mercado!O296","v":477842.81000000006},{"$f":"Mercado!P296","v":469313.77700000006},{"$f":"Mercado!Q296","v":413467.68599999993},{"$f":"Mercado!R296","v":470740.7099999999},{"$f":"Mercado!S296","v":510893.94900000008},{"$f":"Mercado!T296","v":519373.0149999999},{"$f":"Mercado!U296","v":454529.26399999997},{"$f":"Mercado!V296","v":500659.07200000004},{"$f":"Mercado!W296","v":543963.66200000001},{"$f":"Mercado!X296","v":540763.57099999988},{"$f":"Mercado!Y296","v":499773.98200000002},{"$f":"Mercado!Z296","v":556328.18000000005},{"$f":"Mercado!AA296","v":546079.14900000009},{"$f":"Mercado!AB296","v":520948.69699999999},{"$f":"Mercado!AC296","v":481014.06400000001},{"$f":"Mercado!AD296","v":532299.01699999999},{"$f":"Mercado!AE296","v":539135.07000000007},{"$f":"Mercado!AF296","v":540601.34499999997},{"$f":"Mercado!AG296","v":483225.75699999993},{"$f":"Mercado!AH296","v":539211.7209999999},{"$f":"Mercado!AI296","v":551563.55500000005},{"$f":"Mercado!AJ296","v":530891.70599999989},{"$f":"Mercado!AK296","v":506455.13500000001},{"$f":"Mercado!AL296","v":549702.05100000009},{"$f":"Mercado!AM296","v":572612.47499999998},{"$f":"Mercado!AN296","v":547358.071},{"$f":"Mercado!AO296","v":511405.54100000003},{"$f":"Mercado!AP296","v":526614.85100000014},{"$f":"Mercado!AQ296","v":549259.37300000002},{"$f":"Mercado!AR296","v":571420.82899999991},{"$f":"Mercado!AS296","v":489642.04100000014},{"$f":"Mercado!AT296","v":543325.23699999996},{"$f":"Mercado!AU296","v":554578.18799999997},{"$f":"Mercado!AV296","v":531561.15700000001},{"$f":"Mercado!AW296","v":482809.3476181241},{"$f":"Mercado!AX296","v":542029.933933669},{"$f":"Mercado!AY296","v":584794.15010080009},{"$f":"Mercado!AZ296","v":579658.32590338693},{"$f":"Mercado!BA296","v":505341.77046942688},{"$f":"Mercado!BB296","v":567957.55114690494},{"$f":"Mercado!BC296","v":612236.18304863514},{"$f":"Mercado!BD296","v":652017.3122875049},{"$f":"Mercado!BE296","v":575894.92201086192},{"$f":"Mercado!BF296","v":642589.62654506892},{"$f":"Mercado!BG296","v":633529.86260309489},{"$f":"Mercado!BH296","v":674753.60195655201},{"$f":"Mercado!BI296","v":556632.95038753701}]
["ETO","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"Mercado!I297","v":0},{"$f":"Mercado!J297","v":0},{"$f":"Mercado!K297","v":0},{"$f":"Mercado!L297","v":0},{"$f":"Mercado!M297","v":0},{"$f":"Mercado!N297","v":0},{"$f":"Mercado!O297","v":0},{"$f":"Mercado!P297","v":0},{"$f":"Mercado!Q297","v":0},{"$f":"Mercado!R297","v":0},{"$f":"Mercado!S297","v":0},{"$f":"Mercado!T297","v":0},{"$f":"Mercado!U297","v":0},{"$f":"Mercado!V297","v":0},{"$f":"Mercado!W297","v":0},{"$f":"Mercado!X297","v":0},{"$f":"Mercado!Y297","v":0},{"$f":"Mercado!Z297","v":0},{"$f":"Mercado!AA297","v":0},{"$f":"Mercado!AB297","v":0},{"$f":"Mercado!AC297","v":0},{"$f":"Mercado!AD297","v":0},{"$f":"Mercado!AE297","v":0},{"$f":"Mercado!AF297","v":0},{"$f":"Mercado!AG297","v":0},{"$f":"Mercado!AH297","v":0},{"$f":"Mercado!AI297","v":0},{"$f":"Mercado!AJ297","v":0},{"$f":"Mercado!AK297","v":0},{"$f":"Mercado!AL297","v":0},{"$f":"Mercado!AM297","v":0},{"$f":"Mercado!AN297","v":0},{"$f":"Mercado!AO297","v":0},{"$f":"Mercado!AP297","v":0},{"$f":"Mercado!AQ297","v":0},{"$f":"Mercado!AR297","v":0},{"$f":"Mercado!AS297","v":0},{"$f":"Mercado!AT297","v":0},{"$f":"Mercado!AU297","v":0},{"$f":"Mercado!AV297","v":0},{"$f":"Mercado!AW297","v":0},{"$f":"Mercado!AX297","v":0},{"$f":"Mercado!AY297","v":0},{"$f":"Mercado!AZ297","v":0},{"$f":"Mercado!BA297","v":"0"},{"$f":"Mercado!BB297","v":"0"},{"$f":"Mercado!BC297","v":"0"},{"$f":"Mercado!BD297","v":"0"},{"$f":"Mercado!BE297","v":"0"},{"$f":"Mercado!BF297","v":"0"},{"$f":"Mercado!BG297","v":"0"},{"$f":"Mercado!BH297","v":"0"},{"$f":"Mercado!BI297","v":"0"}]
["ETO","Commercial Free",32632.8763088667,26901.510076427701,21.30499818097973,5731.3662324389988,null,"Commercial Free",{"$f":"Mercado!I298","v":4345.7049999999999},{"$f":"Mercado!J298","v":5133.0450000000001},{"$f":"Mercado!K298","v":5407.9160000000002},{"$f":"Mercado!L298","v":6274.1720000000005},{"$f":"Mercado!M298","v":5373.4870000000001},{"$f":"Mercado!N298","v":5469.2949999999992},{"$f":"Mercado!O298","v":5546.5749999999998},{"$f":"Mercado!P298","v":5592.5129999999999},{"$f":"Mercado!Q298","v":5319.3890000000001},{"$f":"Mercado!R298","v":5572.7070000000003},{"$f":"Mercado!S298","v":5281.9319999999998},{"$f":"Mercado!T298","v":5606.6867681430003},{"$f":"Mercado!U298","v":5405.0113938689983},{"$f":"Mercado!V298","v":5654.8682930000368},{"$f":"Mercado!W298","v":6346.1330440000002},{"$f":"Mercado!X298","v":6543.1435189999911},{"$f":"Mercado!Y298","v":6151.176652000001},{"$f":"Mercado!Z298","v":6266.6771129999997},{"$f":"Mercado!AA298","v":7018.946109999999},{"$f":"Mercado!AB298","v":7487.8991600000008},{"$f":"Mercado!AC298","v":6935.722436},{"$f":"Mercado!AD298","v":7674.3607500000016},{"$f":"Mercado!AE298","v":7428.2452200000043},{"$f":"Mercado!AF298","v":7603.3550699999996},{"$f":"Mercado!AG298","v":7390.0350049999997},{"$f":"Mercado!AH298","v":7419.0722400000013},{"$f":"Mercado!AI298","v":7602.0325909999992},{"$f":"Mercado!AJ298","v":8591.7830769999982},{"$f":"Mercado!AK298","v":10427.408919},{"$f":"Mercado!AL298","v":11384.114454},{"$f":"Mercado!AM298","v":11325.314367000001},{"$f":"Mercado!AN298","v":10461.921004999998},{"$f":"Mercado!AO298","v":9869.7300410000007},{"$f":"Mercado!AP298","v":7817.4110920000012},{"$f":"Mercado!AQ298","v":10866.645270999998},{"$f":"Mercado!AR298","v":13130.393214},{"$f":"Mercado!AS298","v":13836.444115999999},{"$f":"Mercado!AT298","v":15705.860747999999},{"$f":"Mercado!AU298","v":17734.608487999998},{"$f":"Mercado!AV298","v":17960.283780999998},{"$f":"Mercado!AW298","v":18138.225458999997},{"$f":"Mercado!AX298","v":19294.339207999998},{"$f":"Mercado!AY298","v":20243.342221999999},{"$f":"Mercado!AZ298","v":20083.752},{"$f":"Mercado!BA298","v":22632.18},{"$f":"Mercado!BB298","v":24613.238000000005},{"$f":"Mercado!BC298","v":25506.754000000004},{"$f":"Mercado!BD298","v":25659.069999999996},{"$f":"Mercado!BE298","v":26901.510076427701},{"$f":"Mercado!BF298","v":29212.538353275402},{"$f":"Mercado!BG298","v":28957.0510026542},{"$f":"Mercado!BH298","v":29318.692349999998},{"$f":"Mercado!BI298","v":32632.8763088667}]
["ETO","Industrial Free",109119.8261382044,92198.540091020201,18.353095429145803,16921.2860471842,null,"Industrial Free",{"$f":"Mercado!I299","v":3583.2329999999997},{"$f":"Mercado!J299","v":6939.7120000000004},{"$f":"Mercado!K299","v":6360.1379999999999},{"$f":"Mercado!L299","v":6058.4449999999997},{"$f":"Mercado!M299","v":6539.3029999999999},{"$f":"Mercado!N299","v":7109.1159999999991},{"$f":"Mercado!O299","v":7432.5880000000006},{"$f":"Mercado!P299","v":7137.7579999999998},{"$f":"Mercado!Q299","v":7289.4930000000004},{"$f":"Mercado!R299","v":7375.1},{"$f":"Mercado!S299","v":7121.4800000000005},{"$f":"Mercado!T299","v":6965.4981599999992},{"$f":"Mercado!U299","v":7816.053335999999},{"$f":"Mercado!V299","v":7402.1323219999986},{"$f":"Mercado!W299","v":7773.2203890000001},{"$f":"Mercado!X299","v":7393.8050570000005},{"$f":"Mercado!Y299","v":7461.1126869999998},{"$f":"Mercado!Z299","v":9281.235161999999},{"$f":"Mercado!AA299","v":8577.7902389999981},{"$f":"Mercado!AB299","v":11730.874780999999},{"$f":"Mercado!AC299","v":15170.231279999998},{"$f":"Mercado!AD299","v":33524.653889999994},{"$f":"Mercado!AE299","v":35436.945930000024},{"$f":"Mercado!AF299","v":38468.102359999997},{"$f":"Mercado!AG299","v":39925.366837000001},{"$f":"Mercado!AH299","v":40480.816155},{"$f":"Mercado!AI299","v":52034.138944000006},{"$f":"Mercado!AJ299","v":49033.060543},{"$f":"Mercado!AK299","v":43403.420874000003},{"$f":"Mercado!AL299","v":46257.980444000001},{"$f":"Mercado!AM299","v":52557.991853},{"$f":"Mercado!AN299","v":51638.065508999993},{"$f":"Mercado!AO299","v":46283.379334999991},{"$f":"Mercado!AP299","v":54876.849246999998},{"$f":"Mercado!AQ299","v":69308.132631999993},{"$f":"Mercado!AR299","v":62963.923720999985},{"$f":"Mercado!AS299","v":58566.597647000002},{"$f":"Mercado!AT299","v":75537.813215000002},{"$f":"Mercado!AU299","v":82703.319809000008},{"$f":"Mercado!AV299","v":78117.323287000007},{"$f":"Mercado!AW299","v":66732.049725999997},{"$f":"Mercado!AX299","v":87071.958218999993},{"$f":"Mercado!AY299","v":96664.983063000007},{"$f":"Mercado!AZ299","v":85360.909},{"$f":"Mercado!BA299","v":79217.342999999993},{"$f":"Mercado!BB299","v":89784.845000000001},{"$f":"Mercado!BC299","v":96866.936999999991},{"$f":"Mercado!BD299","v":99092.682000000001},{"$f":"Mercado!BE299","v":92198.540091020201},{"$f":"Mercado!BF299","v":109779.0277633207},{"$f":"Mercado!BG299","v":122665.7401920447},{"$f":"Mercado!BH299","v":105883.015723},{"$f":"Mercado!BI299","v":109119.8261382044}]
["ETO","Rural Free",7104.7043079347004,4685.9201698903998,51.618125156854177,2418.7841380443006,null,"Rural Free",{"$f":"Mercado!I300","v":0},{"$f":"Mercado!J300","v":0},{"$f":"Mercado!K300","v":0},{"$f":"Mercado!L300","v":0},{"$f":"Mercado!M300","v":0},{"$f":"Mercado!N300","v":0},{"$f":"Mercado!O300","v":0},{"$f":"Mercado!P300","v":0},{"$f":"Mercado!Q300","v":0},{"$f":"Mercado!R300","v":0},{"$f":"Mercado!S300","v":0},{"$f":"Mercado!T300","v":0},{"$f":"Mercado!U300","v":0},{"$f":"Mercado!V300","v":0},{"$f":"Mercado!W300","v":0},{"$f":"Mercado!X300","v":0},{"$f":"Mercado!Y300","v":0},{"$f":"Mercado!Z300","v":0},{"$f":"Mercado!AA300","v":0},{"$f":"Mercado!AB300","v":0},{"$f":"Mercado!AC300","v":0},{"$f":"Mercado!AD300","v":0},{"$f":"Mercado!AE300","v":0},{"$f":"Mercado!AF300","v":0},{"$f":"Mercado!AG300","v":0},{"$f":"Mercado!AH300","v":0},{"$f":"Mercado!AI300","v":0},{"$f":"Mercado!AJ300","v":0},{"$f":"Mercado!AK300","v":1016.850433},{"$f":"Mercado!AL300","v":1121.765169},{"$f":"Mercado!AM300","v":1174.1395279999999},{"$f":"Mercado!AN300","v":1175.6636899999999},{"$f":"Mercado!AO300","v":1233.0914600000001},{"$f":"Mercado!AP300","v":1333.3280639999989},{"$f":"Mercado!AQ300","v":1345.6538129999999},{"$f":"Mercado!AR300","v":1437.556386},{"$f":"Mercado!AS300","v":1489.882736},{"$f":"Mercado!AT300","v":2304.1884039999995},{"$f":"Mercado!AU300","v":2667.1547839999998},{"$f":"Mercado!AV300","v":2958.996443},{"$f":"Mercado!AW300","v":2885.9605069999998},{"$f":"Mercado!AX300","v":3968.7131050000003},{"$f":"Mercado!AY300","v":4124.0820000000003},{"$f":"Mercado!AZ300","v":3837.9940000000006},{"$f":"Mercado!BA300","v":3954.3110000000001},{"$f":"Mercado!BB300","v":4343.3989999999994},{"$f":"Mercado!BC300","v":4803.4290000000001},{"$f":"Mercado!BD300","v":4191.8180000000002},{"$f":"Mercado!BE300","v":4685.9201698903998},{"$f":"Mercado!BF300","v":5540.5089432471996},{"$f":"Mercado!BG300","v":7030.0540572419004},{"$f":"Mercado!BH300","v":6848.0500797282002},{"$f":"Mercado!BI300","v":7104.7043079347004}]
["ETO","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I301","v":0},{"$f":"Mercado!J301","v":0},{"$f":"Mercado!K301","v":0},{"$f":"Mercado!L301","v":0},{"$f":"Mercado!M301","v":0},{"$f":"Mercado!N301","v":0},{"$f":"Mercado!O301","v":0},{"$f":"Mercado!P301","v":0},{"$f":"Mercado!Q301","v":0},{"$f":"Mercado!R301","v":0},{"$f":"Mercado!S301","v":0},{"$f":"Mercado!T301","v":0},{"$f":"Mercado!U301","v":0},{"$f":"Mercado!V301","v":0},{"$f":"Mercado!W301","v":0},{"$f":"Mercado!X301","v":0},{"$f":"Mercado!Y301","v":0},{"$f":"Mercado!Z301","v":0},{"$f":"Mercado!AA301","v":0},{"$f":"Mercado!AB301","v":0},{"$f":"Mercado!AC301","v":0},{"$f":"Mercado!AD301","v":0},{"$f":"Mercado!AE301","v":0},{"$f":"Mercado!AF301","v":0},{"$f":"Mercado!AG301","v":0},{"$f":"Mercado!AH301","v":0},{"$f":"Mercado!AI301","v":0},{"$f":"Mercado!AJ301","v":0},{"$f":"Mercado!AK301","v":0},{"$f":"Mercado!AL301","v":0},{"$f":"Mercado!AM301","v":0},{"$f":"Mercado!AN301","v":0},{"$f":"Mercado!AO301","v":0},{"$f":"Mercado!AP301","v":0},{"$f":"Mercado!AQ301","v":0},{"$f":"Mercado!AR301","v":0},{"$f":"Mercado!AS301","v":0},{"$f":"Mercado!AT301","v":0},{"$f":"Mercado!AU301","v":0},{"$f":"Mercado!AV301","v":0},{"$f":"Mercado!AW301","v":0},{"$f":"Mercado!AX301","v":0},{"$f":"Mercado!AY301","v":0},{"$f":"Mercado!AZ301","v":0},{"$f":"Mercado!BA301","v":"0"},{"$f":"Mercado!BB301","v":"0"},{"$f":"Mercado!BC301","v":"0"},{"$f":"Mercado!BD301","v":"0"},{"$f":"Mercado!BE301","v":0},{"$f":"Mercado!BF301","v":0},{"$f":"Mercado!BG301","v":0},{"$f":"Mercado!BH301","v":0},{"$f":"Mercado!BI301","v":0}]
["ETO","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"Mercado!I302","v":0},{"$f":"Mercado!J302","v":0},{"$f":"Mercado!K302","v":0},{"$f":"Mercado!L302","v":0},{"$f":"Mercado!M302","v":0},{"$f":"Mercado!N302","v":0},{"$f":"Mercado!O302","v":0},{"$f":"Mercado!P302","v":0},{"$f":"Mercado!Q302","v":0},{"$f":"Mercado!R302","v":0},{"$f":"Mercado!S302","v":0},{"$f":"Mercado!T302","v":0},{"$f":"Mercado!U302","v":0},{"$f":"Mercado!V302","v":0},{"$f":"Mercado!W302","v":0},{"$f":"Mercado!X302","v":0},{"$f":"Mercado!Y302","v":0},{"$f":"Mercado!Z302","v":0},{"$f":"Mercado!AA302","v":0},{"$f":"Mercado!AB302","v":0},{"$f":"Mercado!AC302","v":0},{"$f":"Mercado!AD302","v":0},{"$f":"Mercado!AE302","v":0},{"$f":"Mercado!AF302","v":0},{"$f":"Mercado!AG302","v":0},{"$f":"Mercado!AH302","v":0},{"$f":"Mercado!AI302","v":0},{"$f":"Mercado!AJ302","v":0},{"$f":"Mercado!AK302","v":0},{"$f":"Mercado!AL302","v":0},{"$f":"Mercado!AM302","v":0},{"$f":"Mercado!AN302","v":0},{"$f":"Mercado!AO302","v":0},{"$f":"Mercado!AP302","v":0},{"$f":"Mercado!AQ302","v":0},{"$f":"Mercado!AR302","v":0},{"$f":"Mercado!AS302","v":0},{"$f":"Mercado!AT302","v":0},{"$f":"Mercado!AU302","v":0},{"$f":"Mercado!AV302","v":0},{"$f":"Mercado!AW302","v":0},{"$f":"Mercado!AX302","v":0},{"$f":"Mercado!AY302","v":0},{"$f":"Mercado!AZ302","v":0},{"$f":"Mercado!BA302","v":"0"},{"$f":"Mercado!BB302","v":"0"},{"$f":"Mercado!BC302","v":"0"},{"$f":"Mercado!BD302","v":"0"},{"$f":"Mercado!BE302","v":0},{"$f":"Mercado!BF302","v":0},{"$f":"Mercado!BG302","v":0},{"$f":"Mercado!BH302","v":0},{"$f":"Mercado!BI302","v":0}]
["ETO","Own Free","0","0","-",0,null,"Own Free",{"$f":"Mercado!I303","v":0},{"$f":"Mercado!J303","v":0},{"$f":"Mercado!K303","v":0},{"$f":"Mercado!L303","v":0},{"$f":"Mercado!M303","v":0},{"$f":"Mercado!N303","v":0},{"$f":"Mercado!O303","v":0},{"$f":"Mercado!P303","v":0},{"$f":"Mercado!Q303","v":0},{"$f":"Mercado!R303","v":0},{"$f":"Mercado!S303","v":0},{"$f":"Mercado!T303","v":0},{"$f":"Mercado!U303","v":0},{"$f":"Mercado!V303","v":0},{"$f":"Mercado!W303","v":0},{"$f":"Mercado!X303","v":0},{"$f":"Mercado!Y303","v":0},{"$f":"Mercado!Z303","v":0},{"$f":"Mercado!AA303","v":0},{"$f":"Mercado!AB303","v":0},{"$f":"Mercado!AC303","v":0},{"$f":"Mercado!AD303","v":0},{"$f":"Mercado!AE303","v":0},{"$f":"Mercado!AF303","v":0},{"$f":"Mercado!AG303","v":0},{"$f":"Mercado!AH303","v":0},{"$f":"Mercado!AI303","v":0},{"$f":"Mercado!AJ303","v":0},{"$f":"Mercado!AK303","v":0},{"$f":"Mercado!AL303","v":0},{"$f":"Mercado!AM303","v":0},{"$f":"Mercado!AN303","v":0},{"$f":"Mercado!AO303","v":0},{"$f":"Mercado!AP303","v":0},{"$f":"Mercado!AQ303","v":0},{"$f":"Mercado!AR303","v":0},{"$f":"Mercado!AS303","v":0},{"$f":"Mercado!AT303","v":0},{"$f":"Mercado!AU303","v":0},{"$f":"Mercado!AV303","v":0},{"$f":"Mercado!AW303","v":0},{"$f":"Mercado!AX303","v":0},{"$f":"Mercado!AY303","v":0},{"$f":"Mercado!AZ303","v":0},{"$f":"Mercado!BA303","v":"0"},{"$f":"Mercado!BB303","v":"0"},{"$f":"Mercado!BC303","v":"0"},{"$f":"Mercado!BD303","v":"0"},{"$f":"Mercado!BE303","v":"0"},{"$f":"Mercado!BF303","v":"0"},{"$f":"Mercado!BG303","v":"0"},{"$f":"Mercado!BH303","v":"0"},{"$f":"Mercado!BI303","v":"0"}]
["ETO","Public Service Free",13321.664277136799,11963.499273659801,11.35257312605258,1358.1650034769973,null,"Public Service Free",{"$f":"Mercado!I304","v":0},{"$f":"Mercado!J304","v":0},{"$f":"Mercado!K304","v":0},{"$f":"Mercado!L304","v":0},{"$f":"Mercado!M304","v":0},{"$f":"Mercado!N304","v":0},{"$f":"Mercado!O304","v":0},{"$f":"Mercado!P304","v":0},{"$f":"Mercado!Q304","v":0},{"$f":"Mercado!R304","v":0},{"$f":"Mercado!S304","v":0},{"$f":"Mercado!T304","v":0},{"$f":"Mercado!U304","v":0},{"$f":"Mercado!V304","v":0},{"$f":"Mercado!W304","v":0},{"$f":"Mercado!X304","v":0},{"$f":"Mercado!Y304","v":0},{"$f":"Mercado!Z304","v":0},{"$f":"Mercado!AA304","v":0},{"$f":"Mercado!AB304","v":0},{"$f":"Mercado!AC304","v":0},{"$f":"Mercado!AD304","v":0},{"$f":"Mercado!AE304","v":0},{"$f":"Mercado!AF304","v":0},{"$f":"Mercado!AG304","v":0},{"$f":"Mercado!AH304","v":0},{"$f":"Mercado!AI304","v":0},{"$f":"Mercado!AJ304","v":0},{"$f":"Mercado!AK304","v":0},{"$f":"Mercado!AL304","v":0},{"$f":"Mercado!AM304","v":0},{"$f":"Mercado!AN304","v":0},{"$f":"Mercado!AO304","v":0},{"$f":"Mercado!AP304","v":2271.944394000001},{"$f":"Mercado!AQ304","v":5787.0470979999991},{"$f":"Mercado!AR304","v":5963.7974090000007},{"$f":"Mercado!AS304","v":6243.1615309999997},{"$f":"Mercado!AT304","v":8530.9405530000004},{"$f":"Mercado!AU304","v":9401.6033449999977},{"$f":"Mercado!AV304","v":9047.1756119999991},{"$f":"Mercado!AW304","v":8507.4937400000017},{"$f":"Mercado!AX304","v":9168.8479869999992},{"$f":"Mercado!AY304","v":9869.1329999999998},{"$f":"Mercado!AZ304","v":9075.2060000000001},{"$f":"Mercado!BA304","v":9346.3489999999983},{"$f":"Mercado!BB304","v":10199.398999999999},{"$f":"Mercado!BC304","v":11452.48},{"$f":"Mercado!BD304","v":12252.847999999998},{"$f":"Mercado!BE304","v":11963.499273659801},{"$f":"Mercado!BF304","v":12915.831535106299},{"$f":"Mercado!BG304","v":13827.824132392598},{"$f":"Mercado!BH304","v":13674.940999999999},{"$f":"Mercado!BI304","v":13321.664277136799}]
["ETO","2 Free Market (TUSD)",162179.07103214259,135749.46961099812,19.469395716153294,26429.601421144471,null,"2 Free Market (TUSD)",{"$f":"Mercado!I305","v":7928.9380000000001},{"$f":"Mercado!J305","v":12072.757000000001},{"$f":"Mercado!K305","v":11768.054},{"$f":"Mercado!L305","v":12332.617},{"$f":"Mercado!M305","v":11912.79},{"$f":"Mercado!N305","v":12578.410999999998},{"$f":"Mercado!O305","v":12979.163},{"$f":"Mercado!P305","v":12730.271000000001},{"$f":"Mercado!Q305","v":12608.882000000001},{"$f":"Mercado!R305","v":12947.807000000001},{"$f":"Mercado!S305","v":12403.412},{"$f":"Mercado!T305","v":12572.184928143},{"$f":"Mercado!U305","v":13221.064729868998},{"$f":"Mercado!V305","v":13057.000615000035},{"$f":"Mercado!W305","v":14119.353433},{"$f":"Mercado!X305","v":13936.948575999992},{"$f":"Mercado!Y305","v":13612.289339000001},{"$f":"Mercado!Z305","v":15547.912274999999},{"$f":"Mercado!AA305","v":15596.736348999997},{"$f":"Mercado!AB305","v":19218.773940999999},{"$f":"Mercado!AC305","v":22105.953715999996},{"$f":"Mercado!AD305","v":41199.014639999994},{"$f":"Mercado!AE305","v":42865.191150000028},{"$f":"Mercado!AF305","v":46071.457429999995},{"$f":"Mercado!AG305","v":47315.401841999999},{"$f":"Mercado!AH305","v":47899.888395000002},{"$f":"Mercado!AI305","v":59636.171535000001},{"$f":"Mercado!AJ305","v":57624.84362},{"$f":"Mercado!AK305","v":54847.680226000004},{"$f":"Mercado!AL305","v":58763.860067000001},{"$f":"Mercado!AM305","v":65057.445747999998},{"$f":"Mercado!AN305","v":63275.65020399999},{"$f":"Mercado!AO305","v":57386.200835999996},{"$f":"Mercado!AP305","v":66299.532797000007},{"$f":"Mercado!AQ305","v":87307.478813999987},{"$f":"Mercado!AR305","v":83495.670729999983},{"$f":"Mercado!AS305","v":80136.086030000006},{"$f":"Mercado!AT305","v":102078.80292000002},{"$f":"Mercado!AU305","v":112506.686426},{"$f":"Mercado!AV305","v":108083.77912300001},{"$f":"Mercado!AW305","v":96263.729431999993},{"$f":"Mercado!AX305","v":119503.85851899999},{"$f":"Mercado!AY305","v":130901.540285},{"$f":"Mercado!AZ305","v":118357.861},{"$f":"Mercado!BA305","v":115150.18299999999},{"$f":"Mercado!BB305","v":128940.88100000002},{"$f":"Mercado!BC305","v":138629.6},{"$f":"Mercado!BD305","v":141196.41800000001},{"$f":"Mercado!BE305","v":135749.46961099812},{"$f":"Mercado!BF305","v":157447.9065949496},{"$f":"Mercado!BG305","v":172480.66938433339},{"$f":"Mercado!BH305","v":155724.69915272819},{"$f":"Mercado!BI305","v":162179.07103214259}]
["ETO","Residential Total",334488.768464447,337914.70111226704,-1.0138453984225526,-3425.9326478200383,null,"Residential Total",{"$f":"Mercado!I306","v":132085.91200000001},{"$f":"Mercado!J306","v":151250.764},{"$f":"Mercado!K306","v":157158.19199999998},{"$f":"Mercado!L306","v":168316.228},{"$f":"Mercado!M306","v":155095.712},{"$f":"Mercado!N306","v":172726.58600000001},{"$f":"Mercado!O306","v":184986.18100000001},{"$f":"Mercado!P306","v":192459.94099999999},{"$f":"Mercado!Q306","v":164663.81},{"$f":"Mercado!R306","v":187670.51899999997},{"$f":"Mercado!S306","v":201409.77900000001},{"$f":"Mercado!T306","v":212432.67199999996},{"$f":"Mercado!U306","v":185499.802},{"$f":"Mercado!V306","v":201195.174},{"$f":"Mercado!W306","v":214701.78999999998},{"$f":"Mercado!X306","v":232568.74599999998},{"$f":"Mercado!Y306","v":214852.70199999999},{"$f":"Mercado!Z306","v":235168.63799999998},{"$f":"Mercado!AA306","v":233861.23100000003},{"$f":"Mercado!AB306","v":234310.709},{"$f":"Mercado!AC306","v":213655.07500000001},{"$f":"Mercado!AD306","v":240783.36199999999},{"$f":"Mercado!AE306","v":239762.60700000002},{"$f":"Mercado!AF306","v":255119.60000000003},{"$f":"Mercado!AG306","v":221753.283},{"$f":"Mercado!AH306","v":246969.59},{"$f":"Mercado!AI306","v":250450.31600000005},{"$f":"Mercado!AJ306","v":254671.71299999999},{"$f":"Mercado!AK306","v":240590.44199999998},{"$f":"Mercado!AL306","v":261398.992},{"$f":"Mercado!AM306","v":273702.33999999997},{"$f":"Mercado!AN306","v":274642.81900000002},{"$f":"Mercado!AO306","v":253981.20700000002},{"$f":"Mercado!AP306","v":273928.462},{"$f":"Mercado!AQ306","v":281307.674},{"$f":"Mercado!AR306","v":312715.50899999996},{"$f":"Mercado!AS306","v":258101.80600000004},{"$f":"Mercado!AT306","v":283752.91099999996},{"$f":"Mercado!AU306","v":286611.40000000002},{"$f":"Mercado!AV306","v":291247.59899999999},{"$f":"Mercado!AW306","v":259274.24965000001},{"$f":"Mercado!AX306","v":288065.10203830001},{"$f":"Mercado!AY306","v":309932.32119875},{"$f":"Mercado!AZ306","v":321407.4319956},{"$f":"Mercado!BA306","v":279824.58225376694},{"$f":"Mercado!BB306","v":310434.50043033296},{"$f":"Mercado!BC306","v":335331.0880096},{"$f":"Mercado!BD306","v":381600.27067599096},{"$f":"Mercado!BE306","v":337914.70111226704},{"$f":"Mercado!BF306","v":371014.43019531202},{"$f":"Mercado!BG306","v":363729.98465232702},{"$f":"Mercado!BH306","v":409869.95445407601},{"$f":"Mercado!BI306","v":334488.768464447}]
["ETO","Commercial Total",119112.0161795267,120286.6145019097,-0.97649961073960068,-1174.5983223829971,null,"Commercial Total",{"$f":"Mercado!I307","v":74775.059000000008},{"$f":"Mercado!J307","v":85298.673999999999},{"$f":"Mercado!K307","v":88750.127999999997},{"$f":"Mercado!L307","v":90949.664000000004},{"$f":"Mercado!M307","v":82823.692999999999},{"$f":"Mercado!N307","v":92225.558999999994},{"$f":"Mercado!O307","v":97263.001999999993},{"$f":"Mercado!P307","v":99610.58},{"$f":"Mercado!Q307","v":86690.943999999989},{"$f":"Mercado!R307","v":98861.801999999996},{"$f":"Mercado!S307","v":103508.09},{"$f":"Mercado!T307","v":110195.67476814301},{"$f":"Mercado!U307","v":94762.870393869001},{"$f":"Mercado!V307","v":105545.37129300003},{"$f":"Mercado!W307","v":109362.338044},{"$f":"Mercado!X307","v":111572.03851899998},{"$f":"Mercado!Y307","v":103758.636652},{"$f":"Mercado!Z307","v":113888.39111299999},{"$f":"Mercado!AA307","v":110744.21211000001},{"$f":"Mercado!AB307","v":109295.85915999999},{"$f":"Mercado!AC307","v":100471.25643599998},{"$f":"Mercado!AD307","v":111828.48175000002},{"$f":"Mercado!AE307","v":109074.13422000001},{"$f":"Mercado!AF307","v":110829.11107},{"$f":"Mercado!AG307","v":99767.90800499999},{"$f":"Mercado!AH307","v":109141.37323999999},{"$f":"Mercado!AI307","v":109727.72559100001},{"$f":"Mercado!AJ307","v":107615.35807700001},{"$f":"Mercado!AK307","v":101646.613919},{"$f":"Mercado!AL307","v":112299.274454},{"$f":"Mercado!AM307","v":115995.61136699999},{"$f":"Mercado!AN307","v":113644.116005},{"$f":"Mercado!AO307","v":104196.03104099999},{"$f":"Mercado!AP307","v":95211.779091999997},{"$f":"Mercado!AQ307","v":101051.46927099999},{"$f":"Mercado!AR307","v":109891.98721400001},{"$f":"Mercado!AS307","v":95554.958115999994},{"$f":"Mercado!AT307","v":106653.87274799999},{"$f":"Mercado!AU307","v":111466.13948799999},{"$f":"Mercado!AV307","v":110639.33978100002},{"$f":"Mercado!AW307","v":102990.861361945},{"$f":"Mercado!AX307","v":117064.771226296},{"$f":"Mercado!AY307","v":122146.167495442},{"$f":"Mercado!AZ307","v":120605.07379770899},{"$f":"Mercado!BA307","v":109771.53615667799},{"$f":"Mercado!BB307","v":119093.538732721},{"$f":"Mercado!BC307","v":125188.64224925301},{"$f":"Mercado!BD307","v":131521.296707273},{"$f":"Mercado!BE307","v":120286.6145019097},{"$f":"Mercado!BF307","v":134882.19855842637},{"$f":"Mercado!BG307","v":128465.2773210272},{"$f":"Mercado!BH307","v":134641.48660389398},{"$f":"Mercado!BI307","v":119112.0161795267}]
["ETO","Industrial Total",124614.06818311939,108289.0335203132,15.075427429818088,16325.034662806196,null,"Industrial Total",{"$f":"Mercado!I308","v":55424.712},{"$f":"Mercado!J308","v":64820.394},{"$f":"Mercado!K308","v":63442.453000000001},{"$f":"Mercado!L308","v":55450.358},{"$f":"Mercado!M308","v":59448.73},{"$f":"Mercado!N308","v":67944.092999999993},{"$f":"Mercado!O308","v":77387.809000000008},{"$f":"Mercado!P308","v":70965.02},{"$f":"Mercado!Q308","v":65961.581000000006},{"$f":"Mercado!R308","v":79366.862000000008},{"$f":"Mercado!S308","v":83178.680999999997},{"$f":"Mercado!T308","v":80528.385160000005},{"$f":"Mercado!U308","v":69403.535336000001},{"$f":"Mercado!V308","v":82106.710322000014},{"$f":"Mercado!W308","v":89247.720388999995},{"$f":"Mercado!X308","v":76163.034056999997},{"$f":"Mercado!Y308","v":71243.181686999989},{"$f":"Mercado!Z308","v":80900.096162000002},{"$f":"Mercado!AA308","v":74312.763238999993},{"$f":"Mercado!AB308","v":63667.584781000005},{"$f":"Mercado!AC308","v":60990.603280000003},{"$f":"Mercado!AD308","v":76769.610889999982},{"$f":"Mercado!AE308","v":80062.760930000019},{"$f":"Mercado!AF308","v":77909.857359999995},{"$f":"Mercado!AG308","v":79252.165837000008},{"$f":"Mercado!AH308","v":85498.931154999998},{"$f":"Mercado!AI308","v":93930.712943999999},{"$f":"Mercado!AJ308","v":85952.491542999996},{"$f":"Mercado!AK308","v":83919.385874},{"$f":"Mercado!AL308","v":85062.787444000001},{"$f":"Mercado!AM308","v":82408.925852999993},{"$f":"Mercado!AN308","v":73038.565508999993},{"$f":"Mercado!AO308","v":69578.745334999985},{"$f":"Mercado!AP308","v":81592.61424699999},{"$f":"Mercado!AQ308","v":92699.519631999996},{"$f":"Mercado!AR308","v":81874.098720999988},{"$f":"Mercado!AS308","v":75218.639647000004},{"$f":"Mercado!AT308","v":100002.256215},{"$f":"Mercado!AU308","v":104054.314809},{"$f":"Mercado!AV308","v":94830.590286999999},{"$f":"Mercado!AW308","v":85527.362929436989},{"$f":"Mercado!AX308","v":107472.04670825599},{"$f":"Mercado!AY308","v":121276.219990888},{"$f":"Mercado!AZ308","v":108476.839153058},{"$f":"Mercado!BA308","v":98560.656579567003},{"$f":"Mercado!BB308","v":113178.491010749},{"$f":"Mercado!BC308","v":124796.97029005499},{"$f":"Mercado!BD308","v":120147.165131626},{"$f":"Mercado!BE308","v":108289.0335203132},{"$f":"Mercado!BF308","v":129275.1503931167},{"$f":"Mercado!BG308","v":142108.0572945317},{"$f":"Mercado!BH308","v":124474.992690889},{"$f":"Mercado!BI308","v":124614.06818311939}]
["ETO","Rural Total",54843.772223302702,55417.7846192324,-1.0357909466674919,-574.01239592969796,null,"Rural Total",{"$f":"Mercado!I309","v":34283.982999999993},{"$f":"Mercado!J309","v":37798.354999999996},{"$f":"Mercado!K309","v":47391.347999999998},{"$f":"Mercado!L309","v":38310.771999999997},{"$f":"Mercado!M309","v":40744.892},{"$f":"Mercado!N309","v":40784.447},{"$f":"Mercado!O309","v":53167.960999999996},{"$f":"Mercado!P309","v":41250.493000000002},{"$f":"Mercado!Q309","v":40484.417999999998},{"$f":"Mercado!R309","v":41612.930999999997},{"$f":"Mercado!S309","v":56128.953999999998},{"$f":"Mercado!T309","v":44894.599000000002},{"$f":"Mercado!U309","v":45857.319000000003},{"$f":"Mercado!V309","v":45077.971000000005},{"$f":"Mercado!W309","v":60596.736000000004},{"$f":"Mercado!X309","v":47706.31},{"$f":"Mercado!Y309","v":45174.652000000002},{"$f":"Mercado!Z309","v":54686.232000000004},{"$f":"Mercado!AA309","v":58841.540999999997},{"$f":"Mercado!AB309","v":46045.017999999996},{"$f":"Mercado!AC309","v":49859.531000000003},{"$f":"Mercado!AD309","v":55185.046000000002},{"$f":"Mercado!AE309","v":64481.41},{"$f":"Mercado!AF309","v":51791.963000000003},{"$f":"Mercado!AG309","v":48812.021999999997},{"$f":"Mercado!AH309","v":56100.173999999999},{"$f":"Mercado!AI309","v":67004.646999999997},{"$f":"Mercado!AJ309","v":50019.872999999992},{"$f":"Mercado!AK309","v":52488.999433000005},{"$f":"Mercado!AL309","v":56813.505168999996},{"$f":"Mercado!AM309","v":71001.558527999994},{"$f":"Mercado!AN309","v":54550.114690000002},{"$f":"Mercado!AO309","v":56427.982459999999},{"$f":"Mercado!AP309","v":63103.261063999998},{"$f":"Mercado!AQ309","v":79908.868812999994},{"$f":"Mercado!AR309","v":64737.241386000002},{"$f":"Mercado!AS309","v":57894.463735999998},{"$f":"Mercado!AT309","v":72718.240403999996},{"$f":"Mercado!AU309","v":80085.769784000004},{"$f":"Mercado!AV309","v":58171.029442999992},{"$f":"Mercado!AW309","v":52222.256255843997},{"$f":"Mercado!AX309","v":59835.664710095007},{"$f":"Mercado!AY309","v":72115.292916810999},{"$f":"Mercado!AZ309","v":56756.904896488995},{"$f":"Mercado!BA309","v":50101.725043689003},{"$f":"Mercado!BB309","v":61558.102383062003},{"$f":"Mercado!BC309","v":70852.096906188002},{"$f":"Mercado!BD309","v":58923.301961762998},{"$f":"Mercado!BE309","v":55417.7846192324},{"$f":"Mercado!BF309","v":62674.417779985204},{"$f":"Mercado!BG309","v":74181.136576718898},{"$f":"Mercado!BH309","v":58729.091864606198},{"$f":"Mercado!BI309","v":54843.772223302702}]
["ETO","Public Lighting Total",26827.141385337996,28577.448827284999,-6.1247854996624334,-1750.3074419470031,null,"Public Lighting Total",{"$f":"Mercado!I310","v":24173.599000000002},{"$f":"Mercado!J310","v":24369.494999999999},{"$f":"Mercado!K310","v":24544.03},{"$f":"Mercado!L310","v":24232.952999999998},{"$f":"Mercado!M310","v":23977.582999999999},{"$f":"Mercado!N310","v":24690.781999999999},{"$f":"Mercado!O310","v":25070.097000000002},{"$f":"Mercado!P310","v":25091.716},{"$f":"Mercado!Q310","v":24833.619000000002},{"$f":"Mercado!R310","v":25683.485999999997},{"$f":"Mercado!S310","v":25960.584000000003},{"$f":"Mercado!T310","v":26164.892},{"$f":"Mercado!U310","v":25824.919000000002},{"$f":"Mercado!V310","v":27195.762999999999},{"$f":"Mercado!W310","v":29539.588},{"$f":"Mercado!X310","v":28286.824000000001},{"$f":"Mercado!Y310","v":27613.465},{"$f":"Mercado!Z310","v":28615.197999999997},{"$f":"Mercado!AA310","v":28452.071},{"$f":"Mercado!AB310","v":30046.746999999999},{"$f":"Mercado!AC310","v":29684.432000000001},{"$f":"Mercado!AD310","v":29947.273000000001},{"$f":"Mercado!AE310","v":30763.913},{"$f":"Mercado!AF310","v":30944.989000000001},{"$f":"Mercado!AG310","v":29963.165000000001},{"$f":"Mercado!AH310","v":30566.942000000003},{"$f":"Mercado!AI310","v":31149.670999999998},{"$f":"Mercado!AJ310","v":30494.321999999996},{"$f":"Mercado!AK310","v":30476.080999999998},{"$f":"Mercado!AL310","v":30586.452000000001},{"$f":"Mercado!AM310","v":31171.046000000002},{"$f":"Mercado!AN310","v":30642.945},{"$f":"Mercado!AO310","v":30726.178999999996},{"$f":"Mercado!AP310","v":30002.945},{"$f":"Mercado!AQ310","v":29524.858},{"$f":"Mercado!AR310","v":29433.383999999998},{"$f":"Mercado!AS310","v":35128.842000000004},{"$f":"Mercado!AT310","v":28236.269},{"$f":"Mercado!AU310","v":27633.156000000003},{"$f":"Mercado!AV310","v":27962.135999999999},{"$f":"Mercado!AW310","v":29278.529799999997},{"$f":"Mercado!AX310","v":27732.675000000003},{"$f":"Mercado!AY310","v":28233.663},{"$f":"Mercado!AZ310","v":27995.387999999999},{"$f":"Mercado!BA310","v":27813.197},{"$f":"Mercado!BB310","v":27682.595000000001},{"$f":"Mercado!BC310","v":28324.466000000004},{"$f":"Mercado!BD310","v":28436.937733726001},{"$f":"Mercado!BE310","v":28577.448827284999},{"$f":"Mercado!BF310","v":29356.305314736997},{"$f":"Mercado!BG310","v":28580.667819814997},{"$f":"Mercado!BH310","v":28162.087755770001},{"$f":"Mercado!BI310","v":26827.141385337996}]
["ETO","Public Power Total",40408.590556934003,42372.960290091003,-4.6359039342747321,-1964.3697331570002,null,"Public Power Total",{"$f":"Mercado!I311","v":27370.227999999999},{"$f":"Mercado!J311","v":33569.569000000003},{"$f":"Mercado!K311","v":33507.585999999996},{"$f":"Mercado!L311","v":34112.637000000002},{"$f":"Mercado!M311","v":29116.718999999997},{"$f":"Mercado!N311","v":35412.898000000001},{"$f":"Mercado!O311","v":36511.25},{"$f":"Mercado!P311","v":37366.372000000003},{"$f":"Mercado!Q311","v":29205.589},{"$f":"Mercado!R311","v":35771.054000000004},{"$f":"Mercado!S311","v":37709.255000000005},{"$f":"Mercado!T311","v":42104.495999999999},{"$f":"Mercado!U311","v":32664.294000000002},{"$f":"Mercado!V311","v":38169.171000000002},{"$f":"Mercado!W311","v":38925.199999999997},{"$f":"Mercado!X311","v":42722.347000000002},{"$f":"Mercado!Y311","v":35742.771999999997},{"$f":"Mercado!Z311","v":43045.293000000005},{"$f":"Mercado!AA311","v":39117.58},{"$f":"Mercado!AB311","v":40707.856999999996},{"$f":"Mercado!AC311","v":34077.448000000004},{"$f":"Mercado!AD311","v":42762.770000000004},{"$f":"Mercado!AE311","v":41256.22},{"$f":"Mercado!AF311","v":43655.307999999997},{"$f":"Mercado!AG311","v":35556.593999999997},{"$f":"Mercado!AH311","v":42515.997000000003},{"$f":"Mercado!AI311","v":41747.745999999999},{"$f":"Mercado!AJ311","v":43088.620999999999},{"$f":"Mercado!AK311","v":36300.682000000001},{"$f":"Mercado!AL311","v":45211.1},{"$f":"Mercado!AM311","v":44906.606},{"$f":"Mercado!AN311","v":46277.362000000001},{"$f":"Mercado!AO311","v":36552.137999999999},{"$f":"Mercado!AP311","v":31447.477999999999},{"$f":"Mercado!AQ311","v":33385.108},{"$f":"Mercado!AR311","v":37395.521999999997},{"$f":"Mercado!AS311","v":30660.364000000001},{"$f":"Mercado!AT311","v":35331.807000000001},{"$f":"Mercado!AU311","v":37951.354000000007},{"$f":"Mercado!AV311","v":38700.25},{"$f":"Mercado!AW311","v":31240.589140603999},{"$f":"Mercado!AX311","v":43159.365297366996},{"$f":"Mercado!AY311","v":42846.714204563003},{"$f":"Mercado!AZ311","v":44243.240725939999},{"$f":"Mercado!BA311","v":35842.931945821001},{"$f":"Mercado!BB311","v":46250.439554964993},{"$f":"Mercado!BC311","v":46425.210461158997},{"$f":"Mercado!BD311","v":52771.630020552002},{"$f":"Mercado!BE311","v":42372.960290091003},{"$f":"Mercado!BF311","v":53252.532269634001},{"$f":"Mercado!BG311","v":48673.444140972002},{"$f":"Mercado!BH311","v":54483.993616581},{"$f":"Mercado!BI311","v":40408.590556934003}]
["ETO","Own Total",910.29493741500005,953.68884279699989,-4.550111465573325,-43.393905381999843,null,"Own Total",{"$f":"Mercado!I312","v":784.90899999999999},{"$f":"Mercado!J312","v":859.23599999999999},{"$f":"Mercado!K312","v":863.20800000000008},{"$f":"Mercado!L312","v":934.92700000000002},{"$f":"Mercado!M312","v":993.01099999999997},{"$f":"Mercado!N312","v":1099.5409999999999},{"$f":"Mercado!O312","v":968.52700000000004},{"$f":"Mercado!P312","v":1011.504},{"$f":"Mercado!Q312","v":887.779},{"$f":"Mercado!R312","v":925.69399999999996},{"$f":"Mercado!S312","v":955.55700000000002},{"$f":"Mercado!T312","v":1101.213},{"$f":"Mercado!U312","v":932.04},{"$f":"Mercado!V312","v":892.10599999999999},{"$f":"Mercado!W312","v":928.10299999999995},{"$f":"Mercado!X312","v":1033.335},{"$f":"Mercado!Y312","v":895.50199999999995},{"$f":"Mercado!Z312","v":1004.6010000000001},{"$f":"Mercado!AA312","v":955.63800000000015},{"$f":"Mercado!AB312","v":860.43000000000006},{"$f":"Mercado!AC312","v":809.47199999999998},{"$f":"Mercado!AD312","v":906.24900000000002},{"$f":"Mercado!AE312","v":925.57499999999993},{"$f":"Mercado!AF312","v":1160.0139999999999},{"$f":"Mercado!AG312","v":1129.7190000000001},{"$f":"Mercado!AH312","v":1186.2270000000001},{"$f":"Mercado!AI312","v":1170.556},{"$f":"Mercado!AJ312","v":1161.4360000000001},{"$f":"Mercado!AK312","v":1129.0790000000002},{"$f":"Mercado!AL312","v":1159.5810000000001},{"$f":"Mercado!AM312","v":1179.9860000000001},{"$f":"Mercado!AN312","v":1192.259},{"$f":"Mercado!AO312","v":1149.829},{"$f":"Mercado!AP312","v":1144.9270000000001},{"$f":"Mercado!AQ312","v":1173.7739999999999},{"$f":"Mercado!AR312","v":1231.0930000000001},{"$f":"Mercado!AS312","v":1145.2149999999999},{"$f":"Mercado!AT312","v":1351.8209999999999},{"$f":"Mercado!AU312","v":1005.0909999999999},{"$f":"Mercado!AV312","v":891.17100000000005},{"$f":"Mercado!AW312","v":931.71564770000009},{"$f":"Mercado!AX312","v":953.872118},{"$f":"Mercado!AY312","v":992.86274900000001},{"$f":"Mercado!AZ312","v":957.5466170000002},{"$f":"Mercado!BA312","v":896.29075166699988},{"$f":"Mercado!BB312","v":946.28105499999992},{"$f":"Mercado!BC312","v":992.97294499999998},{"$f":"Mercado!BD312","v":1029.943771},{"$f":"Mercado!BE312","v":953.68884279699989},{"$f":"Mercado!BF312","v":1004.353513903},{"$f":"Mercado!BG312","v":993.9458687450001},{"$f":"Mercado!BH312","v":1032.6845507099999},{"$f":"Mercado!BI312","v":910.29493741500005}]
["ETO","Public Service Total",17607.3694895968,17832.1599079648,-1.2605899651426777,-224.79041836800025,null,"Public Service Total",{"$f":"Mercado!I313","v":12966.999000000002},{"$f":"Mercado!J313","v":13327.168000000001},{"$f":"Mercado!K313","v":14396.753000000001},{"$f":"Mercado!L313","v":13913.013999999999},{"$f":"Mercado!M313","v":13154.071},{"$f":"Mercado!N313","v":14207.338},{"$f":"Mercado!O313","v":15467.146000000001},{"$f":"Mercado!P313","v":14288.422},{"$f":"Mercado!Q313","v":13348.828},{"$f":"Mercado!R313","v":13796.169},{"$f":"Mercado!S313","v":14446.460999999999},{"$f":"Mercado!T313","v":14523.268},{"$f":"Mercado!U313","v":12805.548999999999},{"$f":"Mercado!V313","v":13533.806},{"$f":"Mercado!W313","v":14781.539999999997},{"$f":"Mercado!X313","v":14647.885000000002},{"$f":"Mercado!Y313","v":14105.36},{"$f":"Mercado!Z313","v":14567.643},{"$f":"Mercado!AA313","v":15390.849},{"$f":"Mercado!AB313","v":15233.266},{"$f":"Mercado!AC313","v":13572.2},{"$f":"Mercado!AD313","v":15315.239000000001},{"$f":"Mercado!AE313","v":15673.641},{"$f":"Mercado!AF313","v":15261.960000000001},{"$f":"Mercado!AG313","v":14306.302000000001},{"$f":"Mercado!AH313","v":15132.374999999998},{"$f":"Mercado!AI313","v":16018.352000000001},{"$f":"Mercado!AJ313","v":15512.735000000001},{"$f":"Mercado!AK313","v":14751.532000000001},{"$f":"Mercado!AL313","v":15934.219000000001},{"$f":"Mercado!AM313","v":17303.847000000002},{"$f":"Mercado!AN313","v":16645.539999999997},{"$f":"Mercado!AO313","v":16179.630000000001},{"$f":"Mercado!AP313","v":16482.917394},{"$f":"Mercado!AQ313","v":17515.580097999999},{"$f":"Mercado!AR313","v":17637.664408999997},{"$f":"Mercado!AS313","v":16073.838530999999},{"$f":"Mercado!AT313","v":17356.862552999999},{"$f":"Mercado!AU313","v":18277.649344999998},{"$f":"Mercado!AV313","v":17202.820612},{"$f":"Mercado!AW313","v":17607.512264594003},{"$f":"Mercado!AX313","v":17250.295354355003},{"$f":"Mercado!AY313","v":18152.448830346002},{"$f":"Mercado!AZ313","v":17573.761717590998},{"$f":"Mercado!BA313","v":17681.033738237998},{"$f":"Mercado!BB313","v":17754.483980074998},{"$f":"Mercado!BC313","v":18954.336187379999},{"$f":"Mercado!BD313","v":18783.184285573996},{"$f":"Mercado!BE313","v":17832.1599079648},{"$f":"Mercado!BF313","v":18578.145114904299},{"$f":"Mercado!BG313","v":19278.018313291599},{"$f":"Mercado!BH313","v":19084.009572753999},{"$f":"Mercado!BI313","v":17607.3694895968}]
["ETO","Total Market (1+2)",718812.02141967975,711644.39162185998,1.0071926206689508,7167.629797819769,null,"Total Market (1+2)",{"$f":"Mercado!I314","v":361865.40100000001},{"$f":"Mercado!J314","v":411293.65499999997},{"$f":"Mercado!K314","v":430053.69799999997},{"$f":"Mercado!L314","v":426220.55300000001},{"$f":"Mercado!M314","v":405354.41099999996},{"$f":"Mercado!N314","v":449091.24400000001},{"$f":"Mercado!O314","v":490821.97300000006},{"$f":"Mercado!P314","v":482044.04800000013},{"$f":"Mercado!Q314","v":426076.56799999991},{"$f":"Mercado!R314","v":483688.51699999999},{"$f":"Mercado!S314","v":523297.36099999998},{"$f":"Mercado!T314","v":531945.19992814295},{"$f":"Mercado!U314","v":467750.32872986904},{"$f":"Mercado!V314","v":513716.07261500007},{"$f":"Mercado!W314","v":558083.01543300005},{"$f":"Mercado!X314","v":554700.51957599993},{"$f":"Mercado!Y314","v":513386.27133899997},{"$f":"Mercado!Z314","v":571876.09227500006},{"$f":"Mercado!AA314","v":561675.88534900011},{"$f":"Mercado!AB314","v":540167.47094099992},{"$f":"Mercado!AC314","v":503120.01771599997},{"$f":"Mercado!AD314","v":573498.03163999994},{"$f":"Mercado!AE314","v":582000.26115000003},{"$f":"Mercado!AF314","v":586672.80242999992},{"$f":"Mercado!AG314","v":530541.15884199995},{"$f":"Mercado!AH314","v":587111.60939499992},{"$f":"Mercado!AI314","v":611199.72653500002},{"$f":"Mercado!AJ314","v":588516.54962000006},{"$f":"Mercado!AK314","v":561302.81522600004},{"$f":"Mercado!AL314","v":608465.91106700012},{"$f":"Mercado!AM314","v":637669.92074799992},{"$f":"Mercado!AN314","v":610633.72120399994},{"$f":"Mercado!AO314","v":568791.74183600012},{"$f":"Mercado!AP314","v":592914.38379700005},{"$f":"Mercado!AQ314","v":636566.85181400005},{"$f":"Mercado!AR314","v":654916.49972999981},{"$f":"Mercado!AS314","v":569778.12702999997},{"$f":"Mercado!AT314","v":645404.03991999989},{"$f":"Mercado!AU314","v":667084.87442600005},{"$f":"Mercado!AV314","v":639644.93612299999},{"$f":"Mercado!AW314","v":579073.07705012406},{"$f":"Mercado!AX314","v":661533.79245266912},{"$f":"Mercado!AY314","v":715695.69038580009},{"$f":"Mercado!AZ314","v":698016.18690338696},{"$f":"Mercado!BA314","v":620491.95346942707},{"$f":"Mercado!BB314","v":696898.43214690499},{"$f":"Mercado!BC314","v":750865.783048635},{"$f":"Mercado!BD314","v":793213.73028750485},{"$f":"Mercado!BE314","v":711644.39162185998},{"$f":"Mercado!BF314","v":800037.53314001847},{"$f":"Mercado!BG314","v":806010.53198742832},{"$f":"Mercado!BH314","v":830478.30110928032},{"$f":"Mercado!BI314","v":718812.02141967975}]
["ETO"]
["ESS","ESS",null,null,null,null,null,{"$f":"B316","v":"ESS"}]
["ESS"]
["ESS"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ESS",null,null,null,null,null,null,"Valores em  "]
["ESS"]
["ESS"]
["ESS","Residential",{"$f":"INDEX($H$318:$CH$348,MATCH($B322,$H$318:$H$348,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":505670.39506898902},478275.20301062398,{"$f":"IFERROR(IF((C322/D322-1)*100<=-100,\"-\",IF((C322/D322-1)*100=0,\"-\",(C322/D322-1)*100)),\"-\")","v":5.7279139470160834},{"$f":"C322-D322","v":27395.192058365035},null,"Residential",{"$f":"Mercado!I322","v":310051.46700000006},{"$f":"Mercado!J322","v":290673.11400000006},{"$f":"Mercado!K322","v":291552.72500000003},{"$f":"Mercado!L322","v":320526.26399999997},{"$f":"Mercado!M322","v":320001.63200000004},{"$f":"Mercado!N322","v":303758.15899999999},{"$f":"Mercado!O322","v":301044.02799999999},{"$f":"Mercado!P322","v":326487.72600000002},{"$f":"Mercado!Q322","v":358040.40700000001},{"$f":"Mercado!R322","v":315759.185},{"$f":"Mercado!S322","v":302724.24199999997},{"$f":"Mercado!T322","v":347628.95700000005},{"$f":"Mercado!U322","v":363834.68699999998},{"$f":"Mercado!V322","v":305987.41099999996},{"$f":"Mercado!W322","v":302085.86},{"$f":"Mercado!X322","v":337403.92},{"$f":"Mercado!Y322","v":356509.27300000004},{"$f":"Mercado!Z322","v":336632.26800000004},{"$f":"Mercado!AA322","v":305773.47200000001},{"$f":"Mercado!AB322","v":340446.62200000003},{"$f":"Mercado!AC322","v":370507.61900000001},{"$f":"Mercado!AD322","v":335340.565},{"$f":"Mercado!AE322","v":316738.36900000001},{"$f":"Mercado!AF322","v":360882.28499999997},{"$f":"Mercado!AG322","v":377532.10499999998},{"$f":"Mercado!AH322","v":356095.79399999999},{"$f":"Mercado!AI322","v":329442.99300000002},{"$f":"Mercado!AJ322","v":367057.989},{"$f":"Mercado!AK322","v":411321.91800000001},{"$f":"Mercado!AL322","v":355550.45199999999},{"$f":"Mercado!AM322","v":345577.29200000002},{"$f":"Mercado!AN322","v":399865.98300000001},{"$f":"Mercado!AO322","v":401252.39300000004},{"$f":"Mercado!AP322","v":364906.96100000001},{"$f":"Mercado!AQ322","v":362331.23300000001},{"$f":"Mercado!AR322","v":436961.261},{"$f":"Mercado!AS322","v":417903.70400000003},{"$f":"Mercado!AT322","v":386579.80700000003},{"$f":"Mercado!AU322","v":360929.73499999999},{"$f":"Mercado!AV322","v":400592.49299999996},{"$f":"Mercado!AW322","v":420717.93446650001},{"$f":"Mercado!AX322","v":363173.27200920001},{"$f":"Mercado!AY322","v":353727.41404479998},{"$f":"Mercado!AZ322","v":385730.03392309998},{"$f":"Mercado!BA322","v":399521.27456097101},{"$f":"Mercado!BB322","v":372988.20162926702},{"$f":"Mercado!BC322","v":370049.78737853107},{"$f":"Mercado!BD322","v":461669.18469499808},{"$f":"Mercado!BE322","v":478275.20301062398},{"$f":"Mercado!BF322","v":435497.89558061899},{"$f":"Mercado!BG322","v":389567.74950893491},{"$f":"Mercado!BH322","v":458439.41522532003},{"$f":"Mercado!BI322","v":505670.39506898902}]
["ESS","Commercial",145891.73853307799,164586.202062317,-11.358463403974017,-18694.463529239001,null,"Commercial",{"$f":"Mercado!I323","v":179220.00299999997},{"$f":"Mercado!J323","v":160221.85999999999},{"$f":"Mercado!K323","v":160575.73599999998},{"$f":"Mercado!L323","v":187080.40899999999},{"$f":"Mercado!M323","v":183609.25},{"$f":"Mercado!N323","v":170511.86900000001},{"$f":"Mercado!O323","v":166808.234},{"$f":"Mercado!P323","v":192481.58100000001},{"$f":"Mercado!Q323","v":207516.58499999996},{"$f":"Mercado!R323","v":182025.89},{"$f":"Mercado!S323","v":174311.98700000002},{"$f":"Mercado!T323","v":211436.995},{"$f":"Mercado!U323","v":211891.23800000001},{"$f":"Mercado!V323","v":178385.82200000001},{"$f":"Mercado!W323","v":175679.81800000003},{"$f":"Mercado!X323","v":199325.49699999997},{"$f":"Mercado!Y323","v":203464.48599999998},{"$f":"Mercado!Z323","v":181173.34399999998},{"$f":"Mercado!AA323","v":165900.54200000002},{"$f":"Mercado!AB323","v":187244.88699999999},{"$f":"Mercado!AC323","v":200363.65700000001},{"$f":"Mercado!AD323","v":174961.00099999999},{"$f":"Mercado!AE323","v":164569.641},{"$f":"Mercado!AF323","v":187572.18300000002},{"$f":"Mercado!AG323","v":191779.93700000001},{"$f":"Mercado!AH323","v":176854.647},{"$f":"Mercado!AI323","v":162734.23800000001},{"$f":"Mercado!AJ323","v":190421.823},{"$f":"Mercado!AK323","v":204137.92499999999},{"$f":"Mercado!AL323","v":180498.44},{"$f":"Mercado!AM323","v":169106.54799999998},{"$f":"Mercado!AN323","v":198153.04499999998},{"$f":"Mercado!AO323","v":192573.62400000001},{"$f":"Mercado!AP323","v":141763.859},{"$f":"Mercado!AQ323","v":147909.99900000001},{"$f":"Mercado!AR323","v":186392.93},{"$f":"Mercado!AS323","v":173845.59700000001},{"$f":"Mercado!AT323","v":155969.91899999999},{"$f":"Mercado!AU323","v":147348.22399999999},{"$f":"Mercado!AV323","v":173178.1},{"$f":"Mercado!AW323","v":177906.00973220001},{"$f":"Mercado!AX323","v":154184.308217577},{"$f":"Mercado!AY323","v":143774.36318705801},{"$f":"Mercado!AZ323","v":157713.78185830099},{"$f":"Mercado!BA323","v":159708.78851356599},{"$f":"Mercado!BB323","v":147819.44131084398},{"$f":"Mercado!BC323","v":139184.21482154899},{"$f":"Mercado!BD323","v":167329.21419558401},{"$f":"Mercado!BE323","v":164586.202062317},{"$f":"Mercado!BF323","v":150562.74984418202},{"$f":"Mercado!BG323","v":129040.44020540801},{"$f":"Mercado!BH323","v":148055.39285360801},{"$f":"Mercado!BI323","v":145891.73853307799}]
["ESS","Industrial",30887.707713945998,49944.263083901009,-38.155644298809733,-19056.555369955011,null,"Industrial",{"$f":"Mercado!I324","v":196252.51299999998},{"$f":"Mercado!J324","v":180825.845},{"$f":"Mercado!K324","v":178327.26499999998},{"$f":"Mercado!L324","v":175825.76499999998},{"$f":"Mercado!M324","v":189629.08399999997},{"$f":"Mercado!N324","v":181132.47099999999},{"$f":"Mercado!O324","v":173002.53},{"$f":"Mercado!P324","v":180000.13800000001},{"$f":"Mercado!Q324","v":197133.21599999999},{"$f":"Mercado!R324","v":170720.94400000002},{"$f":"Mercado!S324","v":175497.94099999999},{"$f":"Mercado!T324","v":197242.56599999999},{"$f":"Mercado!U324","v":196302.31900000002},{"$f":"Mercado!V324","v":165436.27799999999},{"$f":"Mercado!W324","v":157694.03},{"$f":"Mercado!X324","v":159471.82199999999},{"$f":"Mercado!Y324","v":169019.01400000002},{"$f":"Mercado!Z324","v":135356.91499999998},{"$f":"Mercado!AA324","v":121627.905},{"$f":"Mercado!AB324","v":111128.281},{"$f":"Mercado!AC324","v":108800.79599999999},{"$f":"Mercado!AD324","v":97477.453000000009},{"$f":"Mercado!AE324","v":86658.278999999995},{"$f":"Mercado!AF324","v":90336.081000000006},{"$f":"Mercado!AG324","v":101062.871},{"$f":"Mercado!AH324","v":78902.383000000002},{"$f":"Mercado!AI324","v":79375.657000000007},{"$f":"Mercado!AJ324","v":89318.027999999991},{"$f":"Mercado!AK324","v":101603.554},{"$f":"Mercado!AL324","v":79046.842999999993},{"$f":"Mercado!AM324","v":72757.872000000003},{"$f":"Mercado!AN324","v":86045.754000000001},{"$f":"Mercado!AO324","v":98640.364999999991},{"$f":"Mercado!AP324","v":62213.975999999995},{"$f":"Mercado!AQ324","v":74621.104999999996},{"$f":"Mercado!AR324","v":74599.893000000011},{"$f":"Mercado!AS324","v":69431.182000000001},{"$f":"Mercado!AT324","v":67973.837999999989},{"$f":"Mercado!AU324","v":63048.411999999997},{"$f":"Mercado!AV324","v":63220.04},{"$f":"Mercado!AW324","v":61385.809195345995},{"$f":"Mercado!AX324","v":61315.897399242},{"$f":"Mercado!AY324","v":59436.690720020008},{"$f":"Mercado!AZ324","v":55891.012632917991},{"$f":"Mercado!BA324","v":57227.913963585001},{"$f":"Mercado!BB324","v":52889.895069335995},{"$f":"Mercado!BC324","v":50914.800027776007},{"$f":"Mercado!BD324","v":50436.539676335989},{"$f":"Mercado!BE324","v":49944.263083901009},{"$f":"Mercado!BF324","v":47363.971275314005},{"$f":"Mercado!BG324","v":40516.264614038002},{"$f":"Mercado!BH324","v":37528.948273791},{"$f":"Mercado!BI324","v":30887.707713945998}]
["ESS","Rural",65345.064615573006,74069.826558560992,-11.779104054050983,-8724.7619429879851,null,"Rural",{"$f":"Mercado!I325","v":60547.192999999992},{"$f":"Mercado!J325","v":63876.934000000001},{"$f":"Mercado!K325","v":67464.055999999997},{"$f":"Mercado!L325","v":68639.563999999998},{"$f":"Mercado!M325","v":64679.080999999998},{"$f":"Mercado!N325","v":64882.326999999997},{"$f":"Mercado!O325","v":69374.259000000005},{"$f":"Mercado!P325","v":70271.021999999997},{"$f":"Mercado!Q325","v":74426.040000000008},{"$f":"Mercado!R325","v":68866.644},{"$f":"Mercado!S325","v":74792.629000000001},{"$f":"Mercado!T325","v":75746.991999999998},{"$f":"Mercado!U325","v":72779.937000000005},{"$f":"Mercado!V325","v":66057.490999999995},{"$f":"Mercado!W325","v":69142.057000000001},{"$f":"Mercado!X325","v":67241.231},{"$f":"Mercado!Y325","v":68374.065999999992},{"$f":"Mercado!Z325","v":67516.417999999991},{"$f":"Mercado!AA325","v":71058.856999999989},{"$f":"Mercado!AB325","v":73582.05},{"$f":"Mercado!AC325","v":71144.774000000005},{"$f":"Mercado!AD325","v":70753.508000000002},{"$f":"Mercado!AE325","v":77971.517000000007},{"$f":"Mercado!AF325","v":75185.625},{"$f":"Mercado!AG325","v":73134.824000000008},{"$f":"Mercado!AH325","v":82758.476999999999},{"$f":"Mercado!AI325","v":84539.972000000009},{"$f":"Mercado!AJ325","v":74764.352000000014},{"$f":"Mercado!AK325","v":81225.184999999998},{"$f":"Mercado!AL325","v":77671.434999999998},{"$f":"Mercado!AM325","v":85780.008000000002},{"$f":"Mercado!AN325","v":88185.544999999998},{"$f":"Mercado!AO325","v":80559.858999999997},{"$f":"Mercado!AP325","v":85926.744999999995},{"$f":"Mercado!AQ325","v":92389.451000000001},{"$f":"Mercado!AR325","v":97383.2},{"$f":"Mercado!AS325","v":81622.485000000001},{"$f":"Mercado!AT325","v":95392.445999999996},{"$f":"Mercado!AU325","v":94422.189000000013},{"$f":"Mercado!AV325","v":87944.4},{"$f":"Mercado!AW325","v":79816.128839468001},{"$f":"Mercado!AX325","v":75539.769396805001},{"$f":"Mercado!AY325","v":79491.159963124999},{"$f":"Mercado!AZ325","v":75294.453694166004},{"$f":"Mercado!BA325","v":67452.323217472003},{"$f":"Mercado!BB325","v":65415.801288414994},{"$f":"Mercado!BC325","v":69683.571646516997},{"$f":"Mercado!BD325","v":73841.917890042983},{"$f":"Mercado!BE325","v":74069.826558560992},{"$f":"Mercado!BF325","v":78814.655138230999},{"$f":"Mercado!BG325","v":79460.452703121016},{"$f":"Mercado!BH325","v":70569.216925549001},{"$f":"Mercado!BI325","v":65345.064615573006}]
["ESS","Street Lighting",34947.771969592999,38912.979832507997,-10.189936314264102,-3965.2078629149983,null,"Street Lighting",{"$f":"Mercado!I326","v":42957.542999999998},{"$f":"Mercado!J326","v":43518.346999999994},{"$f":"Mercado!K326","v":43967.794000000002},{"$f":"Mercado!L326","v":44011.843999999997},{"$f":"Mercado!M326","v":43682.982999999993},{"$f":"Mercado!N326","v":44739.441999999995},{"$f":"Mercado!O326","v":44932.332000000002},{"$f":"Mercado!P326","v":44939.368000000002},{"$f":"Mercado!Q326","v":44260.107000000004},{"$f":"Mercado!R326","v":45856.22},{"$f":"Mercado!S326","v":46072.305000000008},{"$f":"Mercado!T326","v":45828.366000000002},{"$f":"Mercado!U326","v":45898.548000000003},{"$f":"Mercado!V326","v":46951.194000000003},{"$f":"Mercado!W326","v":47382.166000000005},{"$f":"Mercado!X326","v":46265.899999999994},{"$f":"Mercado!Y326","v":46641.335000000006},{"$f":"Mercado!Z326","v":47085.699000000001},{"$f":"Mercado!AA326","v":46702.351000000002},{"$f":"Mercado!AB326","v":46352.444000000003},{"$f":"Mercado!AC326","v":46204.705000000002},{"$f":"Mercado!AD326","v":48060.951000000001},{"$f":"Mercado!AE326","v":47713.514999999999},{"$f":"Mercado!AF326","v":48477.389000000003},{"$f":"Mercado!AG326","v":45622.239000000001},{"$f":"Mercado!AH326","v":49492.436000000002},{"$f":"Mercado!AI326","v":48798.962999999996},{"$f":"Mercado!AJ326","v":48667.563999999998},{"$f":"Mercado!AK326","v":47497.444000000003},{"$f":"Mercado!AL326","v":48403.813000000002},{"$f":"Mercado!AM326","v":48808.008000000002},{"$f":"Mercado!AN326","v":46622.887999999999},{"$f":"Mercado!AO326","v":46275.684999999998},{"$f":"Mercado!AP326","v":46774.898000000001},{"$f":"Mercado!AQ326","v":47763.747000000003},{"$f":"Mercado!AR326","v":44174.750999999997},{"$f":"Mercado!AS326","v":58042.576000000001},{"$f":"Mercado!AT326","v":45505.034},{"$f":"Mercado!AU326","v":44147.584000000003},{"$f":"Mercado!AV326","v":45045.044999999998},{"$f":"Mercado!AW326","v":43778.074999999997},{"$f":"Mercado!AX326","v":44648.271999999997},{"$f":"Mercado!AY326","v":44760.504000000001},{"$f":"Mercado!AZ326","v":44313.595000000001},{"$f":"Mercado!BA326","v":42173.332083333},{"$f":"Mercado!BB326","v":42538.890999999996},{"$f":"Mercado!BC326","v":38406.683999999994},{"$f":"Mercado!BD326","v":41145.395833333998},{"$f":"Mercado!BE326","v":38912.979832507997},{"$f":"Mercado!BF326","v":36922.960220684996},{"$f":"Mercado!BG326","v":36400.827401246002},{"$f":"Mercado!BH326","v":36061.436445334999},{"$f":"Mercado!BI326","v":34947.771969592999}]
["ESS","Public Power",36798.366553785003,35724.655794031998,3.0055174385539507,1073.7107597530048,null,"Public Power",{"$f":"Mercado!I327","v":28246.804},{"$f":"Mercado!J327","v":28792.82},{"$f":"Mercado!K327","v":27246.142999999996},{"$f":"Mercado!L327","v":30712.964},{"$f":"Mercado!M327","v":27879.822999999997},{"$f":"Mercado!N327","v":29526.442999999999},{"$f":"Mercado!O327","v":26882.53},{"$f":"Mercado!P327","v":30584.437000000002},{"$f":"Mercado!Q327","v":31830.607},{"$f":"Mercado!R327","v":30194.737000000001},{"$f":"Mercado!S327","v":27007.809999999998},{"$f":"Mercado!T327","v":33772.789999999994},{"$f":"Mercado!U327","v":32395.305},{"$f":"Mercado!V327","v":29391.043999999998},{"$f":"Mercado!W327","v":27959.899000000001},{"$f":"Mercado!X327","v":31797.629000000001},{"$f":"Mercado!Y327","v":28721.548999999999},{"$f":"Mercado!Z327","v":30391.61},{"$f":"Mercado!AA327","v":26195.876},{"$f":"Mercado!AB327","v":30157.218000000001},{"$f":"Mercado!AC327","v":29838.676999999996},{"$f":"Mercado!AD327","v":29778.383000000002},{"$f":"Mercado!AE327","v":26682.384999999998},{"$f":"Mercado!AF327","v":30754.65},{"$f":"Mercado!AG327","v":29673.628000000001},{"$f":"Mercado!AH327","v":30327.606999999996},{"$f":"Mercado!AI327","v":26207.037000000004},{"$f":"Mercado!AJ327","v":31509.803},{"$f":"Mercado!AK327","v":31251.254000000001},{"$f":"Mercado!AL327","v":30791.985000000001},{"$f":"Mercado!AM327","v":26317.804},{"$f":"Mercado!AN327","v":33868.81},{"$f":"Mercado!AO327","v":29721.036},{"$f":"Mercado!AP327","v":21236.044999999998},{"$f":"Mercado!AQ327","v":20525.550000000003},{"$f":"Mercado!AR327","v":25712.644},{"$f":"Mercado!AS327","v":24621.969000000001},{"$f":"Mercado!AT327","v":22309.309000000001},{"$f":"Mercado!AU327","v":22395.893},{"$f":"Mercado!AV327","v":29178.476999999999},{"$f":"Mercado!AW327","v":30383.360406637999},{"$f":"Mercado!AX327","v":28906.611491285999},{"$f":"Mercado!AY327","v":25609.726218681},{"$f":"Mercado!AZ327","v":29240.922849595998},{"$f":"Mercado!BA327","v":30002.787064159998},{"$f":"Mercado!BB327","v":29077.915777974005},{"$f":"Mercado!BC327","v":27858.300492639999},{"$f":"Mercado!BD327","v":38738.206438219997},{"$f":"Mercado!BE327","v":35724.655794031998},{"$f":"Mercado!BF327","v":36928.936250528997},{"$f":"Mercado!BG327","v":29353.901163413997},{"$f":"Mercado!BH327","v":38352.537666619006},{"$f":"Mercado!BI327","v":36798.366553785003}]
["ESS","Own",1146.4406794000001,1148.305195657,-0.16237114175322587,-1.8645162569998774,null,"Own",{"$f":"Mercado!I328","v":805.53399999999999},{"$f":"Mercado!J328","v":721.428},{"$f":"Mercado!K328","v":714.15100000000007},{"$f":"Mercado!L328","v":780.9190000000001},{"$f":"Mercado!M328","v":745.10500000000002},{"$f":"Mercado!N328","v":701.077},{"$f":"Mercado!O328","v":673.6579999999999},{"$f":"Mercado!P328","v":800.10900000000015},{"$f":"Mercado!Q328","v":859.14700000000016},{"$f":"Mercado!R328","v":761.47799999999995},{"$f":"Mercado!S328","v":710.44200000000001},{"$f":"Mercado!T328","v":849.85900000000015},{"$f":"Mercado!U328","v":820.26600000000008},{"$f":"Mercado!V328","v":710.50400000000002},{"$f":"Mercado!W328","v":730.45600000000002},{"$f":"Mercado!X328","v":790.99500000000012},{"$f":"Mercado!Y328","v":863.58400000000006},{"$f":"Mercado!Z328","v":872.90100000000007},{"$f":"Mercado!AA328","v":782.21900000000005},{"$f":"Mercado!AB328","v":876.49600000000009},{"$f":"Mercado!AC328","v":938.02799999999979},{"$f":"Mercado!AD328","v":815.88599999999997},{"$f":"Mercado!AE328","v":716.98800000000006},{"$f":"Mercado!AF328","v":834.04899999999998},{"$f":"Mercado!AG328","v":908.53700000000003},{"$f":"Mercado!AH328","v":858.07199999999989},{"$f":"Mercado!AI328","v":762.29399999999998},{"$f":"Mercado!AJ328","v":878.55200000000002},{"$f":"Mercado!AK328","v":1001.9560000000001},{"$f":"Mercado!AL328","v":951.66200000000003},{"$f":"Mercado!AM328","v":816.697},{"$f":"Mercado!AN328","v":1139.385},{"$f":"Mercado!AO328","v":989.42900000000009},{"$f":"Mercado!AP328","v":844.92600000000004},{"$f":"Mercado!AQ328","v":792.91500000000008},{"$f":"Mercado!AR328","v":1075.992},{"$f":"Mercado!AS328","v":1060.2550000000001},{"$f":"Mercado!AT328","v":946.15800000000002},{"$f":"Mercado!AU328","v":911.37300000000005},{"$f":"Mercado!AV328","v":1043.25},{"$f":"Mercado!AW328","v":1034.693},{"$f":"Mercado!AX328","v":997.52199999999993},{"$f":"Mercado!AY328","v":870.25199999999995},{"$f":"Mercado!AZ328","v":881.29499999999996},{"$f":"Mercado!BA328","v":989.70966666699996},{"$f":"Mercado!BB328","v":846.577},{"$f":"Mercado!BC328","v":747.08699999999999},{"$f":"Mercado!BD328","v":1034.5185040000001},{"$f":"Mercado!BE328","v":1148.305195657},{"$f":"Mercado!BF328","v":1030.6945086390001},{"$f":"Mercado!BG328","v":947.41568598400011},{"$f":"Mercado!BH328","v":1096.799538925},{"$f":"Mercado!BI328","v":1146.4406794000001}]
["ESS","Public Service",35690.301363587998,37655.064959668001,-5.2177936704781764,-1964.7635960800035,null,"Public Service",{"$f":"Mercado!I329","v":37040.69},{"$f":"Mercado!J329","v":35570.305999999997},{"$f":"Mercado!K329","v":36195.468000000001},{"$f":"Mercado!L329","v":38100.42},{"$f":"Mercado!M329","v":36178.619999999995},{"$f":"Mercado!N329","v":36868.857000000004},{"$f":"Mercado!O329","v":37551.514999999999},{"$f":"Mercado!P329","v":39761.741000000002},{"$f":"Mercado!Q329","v":38982.759000000005},{"$f":"Mercado!R329","v":38028.701000000001},{"$f":"Mercado!S329","v":37977.156999999999},{"$f":"Mercado!T329","v":40541.399999999994},{"$f":"Mercado!U329","v":38435.690999999999},{"$f":"Mercado!V329","v":37634.756999999998},{"$f":"Mercado!W329","v":38278.562999999995},{"$f":"Mercado!X329","v":38570.936000000002},{"$f":"Mercado!Y329","v":40041.201000000001},{"$f":"Mercado!Z329","v":39751.334000000003},{"$f":"Mercado!AA329","v":39936.398999999998},{"$f":"Mercado!AB329","v":40909.274000000005},{"$f":"Mercado!AC329","v":41088.226000000002},{"$f":"Mercado!AD329","v":40118.004999999997},{"$f":"Mercado!AE329","v":41682.36},{"$f":"Mercado!AF329","v":40636.267},{"$f":"Mercado!AG329","v":39531.388999999996},{"$f":"Mercado!AH329","v":39845.341},{"$f":"Mercado!AI329","v":39283.866000000002},{"$f":"Mercado!AJ329","v":39825.134000000005},{"$f":"Mercado!AK329","v":40149.156999999999},{"$f":"Mercado!AL329","v":40038.667000000001},{"$f":"Mercado!AM329","v":40964.308000000005},{"$f":"Mercado!AN329","v":42022.764000000003},{"$f":"Mercado!AO329","v":41540.595000000001},{"$f":"Mercado!AP329","v":41624.92},{"$f":"Mercado!AQ329","v":41489.308000000005},{"$f":"Mercado!AR329","v":41611.368999999999},{"$f":"Mercado!AS329","v":34636.001000000004},{"$f":"Mercado!AT329","v":40788.576999999997},{"$f":"Mercado!AU329","v":39616.812000000005},{"$f":"Mercado!AV329","v":39461.240000000005},{"$f":"Mercado!AW329","v":38305.977817728002},{"$f":"Mercado!AX329","v":36766.492956071997},{"$f":"Mercado!AY329","v":37730.070647112996},{"$f":"Mercado!AZ329","v":38428.471854388001},{"$f":"Mercado!BA329","v":37111.275179762},{"$f":"Mercado!BB329","v":37370.019241695001},{"$f":"Mercado!BC329","v":37976.401564444997},{"$f":"Mercado!BD329","v":40547.832985954003},{"$f":"Mercado!BE329","v":37655.064959668001},{"$f":"Mercado!BF329","v":36681.881965018008},{"$f":"Mercado!BG329","v":36908.083530918004},{"$f":"Mercado!BH329","v":37719.703921465996},{"$f":"Mercado!BI329","v":35690.301363587998}]
["ESS","1 Captive Market",856377.78649795207,880316.50049726793,-2.7193303755857712,-23938.713999315863,null,"1 Captive Market",{"$f":"Mercado!I330","v":855121.74699999997},{"$f":"Mercado!J330","v":804200.65399999986},{"$f":"Mercado!K330","v":806043.33799999999},{"$f":"Mercado!L330","v":865678.14900000009},{"$f":"Mercado!M330","v":866405.57799999998},{"$f":"Mercado!N330","v":832120.64500000002},{"$f":"Mercado!O330","v":820269.08600000013},{"$f":"Mercado!P330","v":885326.12200000021},{"$f":"Mercado!Q330","v":953048.8679999999},{"$f":"Mercado!R330","v":852213.799},{"$f":"Mercado!S330","v":839094.51299999992},{"$f":"Mercado!T330","v":953047.92500000016},{"$f":"Mercado!U330","v":962357.99100000004},{"$f":"Mercado!V330","v":830554.50099999993},{"$f":"Mercado!W330","v":818952.84899999993},{"$f":"Mercado!X330","v":880867.92999999982},{"$f":"Mercado!Y330","v":913634.50800000003},{"$f":"Mercado!Z330","v":838780.48899999994},{"$f":"Mercado!AA330","v":777977.62100000004},{"$f":"Mercado!AB330","v":830697.27200000011},{"$f":"Mercado!AC330","v":868886.48200000008},{"$f":"Mercado!AD330","v":797305.75200000009},{"$f":"Mercado!AE330","v":762733.054},{"$f":"Mercado!AF330","v":834678.52899999998},{"$f":"Mercado!AG330","v":859245.53},{"$f":"Mercado!AH330","v":815134.75699999998},{"$f":"Mercado!AI330","v":771145.02000000014},{"$f":"Mercado!AJ330","v":842443.245},{"$f":"Mercado!AK330","v":918188.39299999992},{"$f":"Mercado!AL330","v":812953.2969999999},{"$f":"Mercado!AM330","v":790128.53700000001},{"$f":"Mercado!AN330","v":895904.17399999988},{"$f":"Mercado!AO330","v":891552.98599999992},{"$f":"Mercado!AP330","v":765292.33000000007},{"$f":"Mercado!AQ330","v":787823.30800000008},{"$f":"Mercado!AR330","v":907912.03999999992},{"$f":"Mercado!AS330","v":861163.76900000009},{"$f":"Mercado!AT330","v":815465.08800000011},{"$f":"Mercado!AU330","v":772820.22200000007},{"$f":"Mercado!AV330","v":839663.04500000004},{"$f":"Mercado!AW330","v":853327.98845787987},{"$f":"Mercado!AX330","v":765532.14547018195},{"$f":"Mercado!AY330","v":745400.18078079692},{"$f":"Mercado!AZ330","v":787493.56681246904},{"$f":"Mercado!BA330","v":794187.4042495162},{"$f":"Mercado!BB330","v":748946.74231753103},{"$f":"Mercado!BC330","v":734820.84693145822},{"$f":"Mercado!BD330","v":874742.81021846912},{"$f":"Mercado!BE330","v":880316.50049726793},{"$f":"Mercado!BF330","v":823803.74478321709},{"$f":"Mercado!BG330","v":742195.13481306401},{"$f":"Mercado!BH330","v":827823.45085061318},{"$f":"Mercado!BI330","v":856377.78649795207}]
["ESS","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"Mercado!I331","v":0},{"$f":"Mercado!J331","v":0},{"$f":"Mercado!K331","v":0},{"$f":"Mercado!L331","v":0},{"$f":"Mercado!M331","v":0},{"$f":"Mercado!N331","v":0},{"$f":"Mercado!O331","v":0},{"$f":"Mercado!P331","v":0},{"$f":"Mercado!Q331","v":0},{"$f":"Mercado!R331","v":0},{"$f":"Mercado!S331","v":0},{"$f":"Mercado!T331","v":0},{"$f":"Mercado!U331","v":0},{"$f":"Mercado!V331","v":0},{"$f":"Mercado!W331","v":0},{"$f":"Mercado!X331","v":0},{"$f":"Mercado!Y331","v":0},{"$f":"Mercado!Z331","v":0},{"$f":"Mercado!AA331","v":0},{"$f":"Mercado!AB331","v":0},{"$f":"Mercado!AC331","v":0},{"$f":"Mercado!AD331","v":0},{"$f":"Mercado!AE331","v":0},{"$f":"Mercado!AF331","v":0},{"$f":"Mercado!AG331","v":0},{"$f":"Mercado!AH331","v":0},{"$f":"Mercado!AI331","v":0},{"$f":"Mercado!AJ331","v":0},{"$f":"Mercado!AK331","v":0},{"$f":"Mercado!AL331","v":0},{"$f":"Mercado!AM331","v":0},{"$f":"Mercado!AN331","v":0},{"$f":"Mercado!AO331","v":0},{"$f":"Mercado!AP331","v":0},{"$f":"Mercado!AQ331","v":0},{"$f":"Mercado!AR331","v":0},{"$f":"Mercado!AS331","v":0},{"$f":"Mercado!AT331","v":0},{"$f":"Mercado!AU331","v":0},{"$f":"Mercado!AV331","v":0},{"$f":"Mercado!AW331","v":0},{"$f":"Mercado!AX331","v":0},{"$f":"Mercado!AY331","v":0},{"$f":"Mercado!AZ331","v":0},{"$f":"Mercado!BA331","v":"0"},{"$f":"Mercado!BB331","v":"0"},{"$f":"Mercado!BC331","v":"0"},{"$f":"Mercado!BD331","v":"0"},{"$f":"Mercado!BE331","v":"0"},{"$f":"Mercado!BF331","v":"0"},{"$f":"Mercado!BG331","v":"0"},{"$f":"Mercado!BH331","v":"0"},{"$f":"Mercado!BI331","v":"0"}]
["ESS","Commercial Free",86379.935874042189,67206.394311068405,28.529341232365503,19173.541562973784,null,"Commercial Free",{"$f":"Mercado!I332","v":2201.2412439999998},{"$f":"Mercado!J332","v":1993.1202800000001},{"$f":"Mercado!K332","v":2006.5900820000002},{"$f":"Mercado!L332","v":2344.781117},{"$f":"Mercado!M332","v":2526.0837632869998},{"$f":"Mercado!N332","v":3007.1293744169998},{"$f":"Mercado!O332","v":3392.1385829820001},{"$f":"Mercado!P332","v":4156.2273885939994},{"$f":"Mercado!Q332","v":4169.2079180000001},{"$f":"Mercado!R332","v":3563.4287909999998},{"$f":"Mercado!S332","v":3552.3011839999999},{"$f":"Mercado!T332","v":4222.6075127669992},{"$f":"Mercado!U332","v":4234.9160000000002},{"$f":"Mercado!V332","v":3559.4549999999999},{"$f":"Mercado!W332","v":3504.4619999999995},{"$f":"Mercado!X332","v":3959.047},{"$f":"Mercado!Y332","v":4734.7747669999999},{"$f":"Mercado!Z332","v":5194.0657119999996},{"$f":"Mercado!AA332","v":6864.3922399999992},{"$f":"Mercado!AB332","v":12279.31955},{"$f":"Mercado!AC332","v":15354.988197999999},{"$f":"Mercado!AD332","v":15003.262645000001},{"$f":"Mercado!AE332","v":16903.943327370001},{"$f":"Mercado!AF332","v":19275.311597748609},{"$f":"Mercado!AG332","v":22298.316946999996},{"$f":"Mercado!AH332","v":19072.440365000002},{"$f":"Mercado!AI332","v":19214.587849280004},{"$f":"Mercado!AJ332","v":22057.919048999996},{"$f":"Mercado!AK332","v":23848.231922999992},{"$f":"Mercado!AL332","v":21762.836978000003},{"$f":"Mercado!AM332","v":22318.120012999996},{"$f":"Mercado!AN332","v":26600.964232999999},{"$f":"Mercado!AO332","v":27248.538441000004},{"$f":"Mercado!AP332","v":19443.971097999995},{"$f":"Mercado!AQ332","v":24571.921927000003},{"$f":"Mercado!AR332","v":32035.233752999986},{"$f":"Mercado!AS332","v":33729.599880000009},{"$f":"Mercado!AT332","v":30986.008466000007},{"$f":"Mercado!AU332","v":36192.749808},{"$f":"Mercado!AV332","v":41917.938648999989},{"$f":"Mercado!AW332","v":45692.396382999992},{"$f":"Mercado!AX332","v":38661.964645},{"$f":"Mercado!AY332","v":39724.048999999999},{"$f":"Mercado!AZ332","v":45127.24700000001},{"$f":"Mercado!BA332","v":52188.310999999987},{"$f":"Mercado!BB332","v":47008.34599999999},{"$f":"Mercado!BC332","v":54629.522000000019},{"$f":"Mercado!BD332","v":63458.759000000005},{"$f":"Mercado!BE332","v":67206.394311068405},{"$f":"Mercado!BF332","v":61976.925139039289},{"$f":"Mercado!BG332","v":63795.555600100924},{"$f":"Mercado!BH332","v":76487.623198999965},{"$f":"Mercado!BI332","v":86379.935874042189}]
["ESS","Industrial Free",340374.40617178788,329753.33717834455,3.2209132693929332,10621.068993443332,null,"Industrial Free",{"$f":"Mercado!I333","v":98526.286150540996},{"$f":"Mercado!J333","v":108959.66507700001},{"$f":"Mercado!K333","v":113014.98168047599},{"$f":"Mercado!L333","v":113927.31417434401},{"$f":"Mercado!M333","v":120790.3043972},{"$f":"Mercado!N333","v":124749.84791839999},{"$f":"Mercado!O333","v":127363.6447758},{"$f":"Mercado!P333","v":126921.85892040003},{"$f":"Mercado!Q333","v":126965.36338005598},{"$f":"Mercado!R333","v":117995.817193},{"$f":"Mercado!S333","v":122858.03090399998},{"$f":"Mercado!T333","v":121896.934110271},{"$f":"Mercado!U333","v":125823.13024100001},{"$f":"Mercado!V333","v":114805.518},{"$f":"Mercado!W333","v":119107.02900000001},{"$f":"Mercado!X333","v":119059.63600000003},{"$f":"Mercado!Y333","v":119161.09633199999},{"$f":"Mercado!Z333","v":133878.88791599998},{"$f":"Mercado!AA333","v":147283.49619000001},{"$f":"Mercado!AB333","v":162119.43409559259},{"$f":"Mercado!AC333","v":179419.53904999996},{"$f":"Mercado!AD333","v":185028.94313333329},{"$f":"Mercado!AE333","v":194330.91879300668},{"$f":"Mercado!AF333","v":203393.62608504735},{"$f":"Mercado!AG333","v":216530.60815396032},{"$f":"Mercado!AH333","v":208597.70603782998},{"$f":"Mercado!AI333","v":219983.42140540667},{"$f":"Mercado!AJ333","v":221292.31330899999},{"$f":"Mercado!AK333","v":230131.14467499999},{"$f":"Mercado!AL333","v":223402.40631099997},{"$f":"Mercado!AM333","v":233047.846624},{"$f":"Mercado!AN333","v":238411.21368700004},{"$f":"Mercado!AO333","v":244019.97672500001},{"$f":"Mercado!AP333","v":193807.11597899999},{"$f":"Mercado!AQ333","v":228418.24742400006},{"$f":"Mercado!AR333","v":252544.57471899997},{"$f":"Mercado!AS333","v":279214.16508499999},{"$f":"Mercado!AT333","v":251665.65938900004},{"$f":"Mercado!AU333","v":252365.885312},{"$f":"Mercado!AV333","v":280401.48645899998},{"$f":"Mercado!AW333","v":294643.37337199994},{"$f":"Mercado!AX333","v":269145.45012300002},{"$f":"Mercado!AY333","v":278537.788},{"$f":"Mercado!AZ333","v":289032.79399999999},{"$f":"Mercado!BA333","v":309532.12099999998},{"$f":"Mercado!BB333","v":287921.799},{"$f":"Mercado!BC333","v":298393.16100000008},{"$f":"Mercado!BD333","v":308075.69500000001},{"$f":"Mercado!BE333","v":329753.33717834455},{"$f":"Mercado!BF333","v":316356.38073261484},{"$f":"Mercado!BG333","v":324867.36720057338},{"$f":"Mercado!BH333","v":336333.98078478419},{"$f":"Mercado!BI333","v":340374.40617178788}]
["ESS","Rural Free",18231.339580105901,10870.5560957873,67.713035280422758,7360.783484318601,null,"Rural Free",{"$f":"Mercado!I334","v":0},{"$f":"Mercado!J334","v":0},{"$f":"Mercado!K334","v":0},{"$f":"Mercado!L334","v":0},{"$f":"Mercado!M334","v":0},{"$f":"Mercado!N334","v":0},{"$f":"Mercado!O334","v":0},{"$f":"Mercado!P334","v":0},{"$f":"Mercado!Q334","v":0},{"$f":"Mercado!R334","v":0},{"$f":"Mercado!S334","v":0},{"$f":"Mercado!T334","v":0},{"$f":"Mercado!U334","v":0},{"$f":"Mercado!V334","v":0},{"$f":"Mercado!W334","v":0},{"$f":"Mercado!X334","v":0},{"$f":"Mercado!Y334","v":0},{"$f":"Mercado!Z334","v":0},{"$f":"Mercado!AA334","v":0},{"$f":"Mercado!AB334","v":0},{"$f":"Mercado!AC334","v":0},{"$f":"Mercado!AD334","v":0},{"$f":"Mercado!AE334","v":0},{"$f":"Mercado!AF334","v":0},{"$f":"Mercado!AG334","v":0},{"$f":"Mercado!AH334","v":0},{"$f":"Mercado!AI334","v":0},{"$f":"Mercado!AJ334","v":0},{"$f":"Mercado!AK334","v":0},{"$f":"Mercado!AL334","v":0},{"$f":"Mercado!AM334","v":0},{"$f":"Mercado!AN334","v":0},{"$f":"Mercado!AO334","v":0},{"$f":"Mercado!AP334","v":0},{"$f":"Mercado!AQ334","v":0},{"$f":"Mercado!AR334","v":0},{"$f":"Mercado!AS334","v":0},{"$f":"Mercado!AT334","v":0},{"$f":"Mercado!AU334","v":0},{"$f":"Mercado!AV334","v":0},{"$f":"Mercado!AW334","v":921.58633099999997},{"$f":"Mercado!AX334","v":1058.467846},{"$f":"Mercado!AY334","v":1202.3420000000001},{"$f":"Mercado!AZ334","v":1653.8489999999999},{"$f":"Mercado!BA334","v":2737.9779999999996},{"$f":"Mercado!BB334","v":5443.5560000000005},{"$f":"Mercado!BC334","v":8485.8329999999987},{"$f":"Mercado!BD334","v":9360.9970000000012},{"$f":"Mercado!BE334","v":10870.5560957873},{"$f":"Mercado!BF334","v":10975.485655685301},{"$f":"Mercado!BG334","v":11977.1845525754},{"$f":"Mercado!BH334","v":14205.004730641402},{"$f":"Mercado!BI334","v":18231.339580105901}]
["ESS","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I335","v":0},{"$f":"Mercado!J335","v":0},{"$f":"Mercado!K335","v":0},{"$f":"Mercado!L335","v":0},{"$f":"Mercado!M335","v":0},{"$f":"Mercado!N335","v":0},{"$f":"Mercado!O335","v":0},{"$f":"Mercado!P335","v":0},{"$f":"Mercado!Q335","v":0},{"$f":"Mercado!R335","v":0},{"$f":"Mercado!S335","v":0},{"$f":"Mercado!T335","v":0},{"$f":"Mercado!U335","v":0},{"$f":"Mercado!V335","v":0},{"$f":"Mercado!W335","v":0},{"$f":"Mercado!X335","v":0},{"$f":"Mercado!Y335","v":0},{"$f":"Mercado!Z335","v":0},{"$f":"Mercado!AA335","v":0},{"$f":"Mercado!AB335","v":0},{"$f":"Mercado!AC335","v":0},{"$f":"Mercado!AD335","v":0},{"$f":"Mercado!AE335","v":0},{"$f":"Mercado!AF335","v":0},{"$f":"Mercado!AG335","v":0},{"$f":"Mercado!AH335","v":0},{"$f":"Mercado!AI335","v":0},{"$f":"Mercado!AJ335","v":0},{"$f":"Mercado!AK335","v":0},{"$f":"Mercado!AL335","v":0},{"$f":"Mercado!AM335","v":0},{"$f":"Mercado!AN335","v":0},{"$f":"Mercado!AO335","v":0},{"$f":"Mercado!AP335","v":0},{"$f":"Mercado!AQ335","v":0},{"$f":"Mercado!AR335","v":0},{"$f":"Mercado!AS335","v":0},{"$f":"Mercado!AT335","v":0},{"$f":"Mercado!AU335","v":0},{"$f":"Mercado!AV335","v":0},{"$f":"Mercado!AW335","v":0},{"$f":"Mercado!AX335","v":0},{"$f":"Mercado!AY335","v":0},{"$f":"Mercado!AZ335","v":0},{"$f":"Mercado!BA335","v":"0"},{"$f":"Mercado!BB335","v":"0"},{"$f":"Mercado!BC335","v":"0"},{"$f":"Mercado!BD335","v":"0"},{"$f":"Mercado!BE335","v":0},{"$f":"Mercado!BF335","v":0},{"$f":"Mercado!BG335","v":0},{"$f":"Mercado!BH335","v":0},{"$f":"Mercado!BI335","v":0}]
["ESS","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"Mercado!I336","v":0},{"$f":"Mercado!J336","v":0},{"$f":"Mercado!K336","v":0},{"$f":"Mercado!L336","v":0},{"$f":"Mercado!M336","v":0},{"$f":"Mercado!N336","v":0},{"$f":"Mercado!O336","v":0},{"$f":"Mercado!P336","v":0},{"$f":"Mercado!Q336","v":0},{"$f":"Mercado!R336","v":0},{"$f":"Mercado!S336","v":0},{"$f":"Mercado!T336","v":0},{"$f":"Mercado!U336","v":0},{"$f":"Mercado!V336","v":0},{"$f":"Mercado!W336","v":0},{"$f":"Mercado!X336","v":0},{"$f":"Mercado!Y336","v":0},{"$f":"Mercado!Z336","v":0},{"$f":"Mercado!AA336","v":0},{"$f":"Mercado!AB336","v":0},{"$f":"Mercado!AC336","v":0},{"$f":"Mercado!AD336","v":0},{"$f":"Mercado!AE336","v":0},{"$f":"Mercado!AF336","v":0},{"$f":"Mercado!AG336","v":0},{"$f":"Mercado!AH336","v":0},{"$f":"Mercado!AI336","v":0},{"$f":"Mercado!AJ336","v":0},{"$f":"Mercado!AK336","v":0},{"$f":"Mercado!AL336","v":0},{"$f":"Mercado!AM336","v":0},{"$f":"Mercado!AN336","v":0},{"$f":"Mercado!AO336","v":0},{"$f":"Mercado!AP336","v":0},{"$f":"Mercado!AQ336","v":0},{"$f":"Mercado!AR336","v":0},{"$f":"Mercado!AS336","v":0},{"$f":"Mercado!AT336","v":0},{"$f":"Mercado!AU336","v":0},{"$f":"Mercado!AV336","v":0},{"$f":"Mercado!AW336","v":0},{"$f":"Mercado!AX336","v":0},{"$f":"Mercado!AY336","v":0},{"$f":"Mercado!AZ336","v":0},{"$f":"Mercado!BA336","v":"0"},{"$f":"Mercado!BB336","v":"0"},{"$f":"Mercado!BC336","v":"0"},{"$f":"Mercado!BD336","v":"0"},{"$f":"Mercado!BE336","v":0},{"$f":"Mercado!BF336","v":0},{"$f":"Mercado!BG336","v":0},{"$f":"Mercado!BH336","v":0},{"$f":"Mercado!BI336","v":0}]
["ESS","Own Free","0","0","-",0,null,"Own Free",{"$f":"Mercado!I337","v":0},{"$f":"Mercado!J337","v":0},{"$f":"Mercado!K337","v":0},{"$f":"Mercado!L337","v":0},{"$f":"Mercado!M337","v":0},{"$f":"Mercado!N337","v":0},{"$f":"Mercado!O337","v":0},{"$f":"Mercado!P337","v":0},{"$f":"Mercado!Q337","v":0},{"$f":"Mercado!R337","v":0},{"$f":"Mercado!S337","v":0},{"$f":"Mercado!T337","v":0},{"$f":"Mercado!U337","v":0},{"$f":"Mercado!V337","v":0},{"$f":"Mercado!W337","v":0},{"$f":"Mercado!X337","v":0},{"$f":"Mercado!Y337","v":0},{"$f":"Mercado!Z337","v":0},{"$f":"Mercado!AA337","v":0},{"$f":"Mercado!AB337","v":0},{"$f":"Mercado!AC337","v":0},{"$f":"Mercado!AD337","v":0},{"$f":"Mercado!AE337","v":0},{"$f":"Mercado!AF337","v":0},{"$f":"Mercado!AG337","v":0},{"$f":"Mercado!AH337","v":0},{"$f":"Mercado!AI337","v":0},{"$f":"Mercado!AJ337","v":0},{"$f":"Mercado!AK337","v":0},{"$f":"Mercado!AL337","v":0},{"$f":"Mercado!AM337","v":0},{"$f":"Mercado!AN337","v":0},{"$f":"Mercado!AO337","v":0},{"$f":"Mercado!AP337","v":0},{"$f":"Mercado!AQ337","v":0},{"$f":"Mercado!AR337","v":0},{"$f":"Mercado!AS337","v":0},{"$f":"Mercado!AT337","v":0},{"$f":"Mercado!AU337","v":0},{"$f":"Mercado!AV337","v":0},{"$f":"Mercado!AW337","v":0},{"$f":"Mercado!AX337","v":0},{"$f":"Mercado!AY337","v":0},{"$f":"Mercado!AZ337","v":0},{"$f":"Mercado!BA337","v":"0"},{"$f":"Mercado!BB337","v":"0"},{"$f":"Mercado!BC337","v":"0"},{"$f":"Mercado!BD337","v":"0"},{"$f":"Mercado!BE337","v":"0"},{"$f":"Mercado!BF337","v":"0"},{"$f":"Mercado!BG337","v":"0"},{"$f":"Mercado!BH337","v":"0"},{"$f":"Mercado!BI337","v":"0"}]
["ESS","Public Service Free",11571.709402305001,9690.471532689,19.41327481609121,1881.2378696160013,null,"Public Service Free",{"$f":"Mercado!I338","v":0},{"$f":"Mercado!J338","v":0},{"$f":"Mercado!K338","v":0},{"$f":"Mercado!L338","v":0},{"$f":"Mercado!M338","v":0},{"$f":"Mercado!N338","v":0},{"$f":"Mercado!O338","v":0},{"$f":"Mercado!P338","v":0},{"$f":"Mercado!Q338","v":0},{"$f":"Mercado!R338","v":0},{"$f":"Mercado!S338","v":0},{"$f":"Mercado!T338","v":0},{"$f":"Mercado!U338","v":0},{"$f":"Mercado!V338","v":0},{"$f":"Mercado!W338","v":0},{"$f":"Mercado!X338","v":0},{"$f":"Mercado!Y338","v":0},{"$f":"Mercado!Z338","v":0},{"$f":"Mercado!AA338","v":0},{"$f":"Mercado!AB338","v":0},{"$f":"Mercado!AC338","v":0},{"$f":"Mercado!AD338","v":0},{"$f":"Mercado!AE338","v":0},{"$f":"Mercado!AF338","v":298.62807309999999},{"$f":"Mercado!AG338","v":1814.7497700000013},{"$f":"Mercado!AH338","v":2225.3482910000002},{"$f":"Mercado!AI338","v":2241.4800710000009},{"$f":"Mercado!AJ338","v":2234.0830650000007},{"$f":"Mercado!AK338","v":2285.7036390000012},{"$f":"Mercado!AL338","v":2058.845690000001},{"$f":"Mercado!AM338","v":2220.1552350000002},{"$f":"Mercado!AN338","v":2221.7110640000001},{"$f":"Mercado!AO338","v":2131.690004},{"$f":"Mercado!AP338","v":2224.8326770000003},{"$f":"Mercado!AQ338","v":3540.8606669999999},{"$f":"Mercado!AR338","v":5030.6703670000006},{"$f":"Mercado!AS338","v":6334.9200480000009},{"$f":"Mercado!AT338","v":6004.9700350000003},{"$f":"Mercado!AU338","v":5368.4112650000006},{"$f":"Mercado!AV338","v":6009.6620849999999},{"$f":"Mercado!AW338","v":6120.6293269999996},{"$f":"Mercado!AX338","v":6112.0773710000003},{"$f":"Mercado!AY338","v":5703.1970000000001},{"$f":"Mercado!AZ338","v":5949.0280000000002},{"$f":"Mercado!BA338","v":6275.41},{"$f":"Mercado!BB338","v":6091.7430000000004},{"$f":"Mercado!BC338","v":5951.7089999999998},{"$f":"Mercado!BD338","v":5817.8940000000002},{"$f":"Mercado!BE338","v":9690.471532689},{"$f":"Mercado!BF338","v":9373.4674429667994},{"$f":"Mercado!BG338","v":9725.6796912438003},{"$f":"Mercado!BH338","v":9953.2540000000008},{"$f":"Mercado!BI338","v":11571.709402305001}]
["ESS","2 Free Market (TUSD)",456557.39102824102,417520.75911788928,9.349626589304405,39036.631910351745,null,"2 Free Market (TUSD)",{"$f":"Mercado!I339","v":100727.527394541},{"$f":"Mercado!J339","v":110952.78535700002},{"$f":"Mercado!K339","v":115021.57176247599},{"$f":"Mercado!L339","v":116272.09529134401},{"$f":"Mercado!M339","v":123316.388160487},{"$f":"Mercado!N339","v":127756.97729281698},{"$f":"Mercado!O339","v":130755.78335878201},{"$f":"Mercado!P339","v":131078.08630899404},{"$f":"Mercado!Q339","v":131134.57129805599},{"$f":"Mercado!R339","v":121559.24598399999},{"$f":"Mercado!S339","v":126410.33208799998},{"$f":"Mercado!T339","v":126119.54162303801},{"$f":"Mercado!U339","v":130058.046241},{"$f":"Mercado!V339","v":118364.973},{"$f":"Mercado!W339","v":122611.49100000001},{"$f":"Mercado!X339","v":123018.68300000003},{"$f":"Mercado!Y339","v":123895.87109899998},{"$f":"Mercado!Z339","v":139072.95362799999},{"$f":"Mercado!AA339","v":154147.88842999999},{"$f":"Mercado!AB339","v":174398.7536455926},{"$f":"Mercado!AC339","v":194774.52724799997},{"$f":"Mercado!AD339","v":200032.2057783333},{"$f":"Mercado!AE339","v":211234.8621203767},{"$f":"Mercado!AF339","v":222967.56575589595},{"$f":"Mercado!AG339","v":240643.6748709603},{"$f":"Mercado!AH339","v":229895.49469382997},{"$f":"Mercado!AI339","v":241439.48932568668},{"$f":"Mercado!AJ339","v":245584.31542299999},{"$f":"Mercado!AK339","v":256265.08023699999},{"$f":"Mercado!AL339","v":247224.08897899996},{"$f":"Mercado!AM339","v":257586.12187200002},{"$f":"Mercado!AN339","v":267233.88898400002},{"$f":"Mercado!AO339","v":273400.20516999997},{"$f":"Mercado!AP339","v":215475.919754},{"$f":"Mercado!AQ339","v":256531.03001800005},{"$f":"Mercado!AR339","v":289610.47883899993},{"$f":"Mercado!AS339","v":319278.68501299998},{"$f":"Mercado!AT339","v":288656.63789000007},{"$f":"Mercado!AU339","v":293927.04638499999},{"$f":"Mercado!AV339","v":328329.08719299996},{"$f":"Mercado!AW339","v":347377.98541299999},{"$f":"Mercado!AX339","v":314977.95998500002},{"$f":"Mercado!AY339","v":325167.37599999999},{"$f":"Mercado!AZ339","v":341762.91800000001},{"$f":"Mercado!BA339","v":370733.81999999995},{"$f":"Mercado!BB339","v":346465.44400000002},{"$f":"Mercado!BC339","v":367460.22500000003},{"$f":"Mercado!BD339","v":386713.34499999997},{"$f":"Mercado!BE339","v":417520.75911788928},{"$f":"Mercado!BF339","v":398682.25897030625},{"$f":"Mercado!BG339","v":410365.78704449354},{"$f":"Mercado!BH339","v":436979.86271442554},{"$f":"Mercado!BI339","v":456557.39102824102}]
["ESS","Residential Total",505670.39506898902,478275.20301062398,5.7279139470160834,27395.192058365035,null,"Residential Total",{"$f":"Mercado!I340","v":310051.46700000006},{"$f":"Mercado!J340","v":290673.11400000006},{"$f":"Mercado!K340","v":291552.72500000003},{"$f":"Mercado!L340","v":320526.26399999997},{"$f":"Mercado!M340","v":320001.63200000004},{"$f":"Mercado!N340","v":303758.15899999999},{"$f":"Mercado!O340","v":301044.02799999999},{"$f":"Mercado!P340","v":326487.72600000002},{"$f":"Mercado!Q340","v":358040.40700000001},{"$f":"Mercado!R340","v":315759.185},{"$f":"Mercado!S340","v":302724.24199999997},{"$f":"Mercado!T340","v":347628.95700000005},{"$f":"Mercado!U340","v":363834.68699999998},{"$f":"Mercado!V340","v":305987.41099999996},{"$f":"Mercado!W340","v":302085.86},{"$f":"Mercado!X340","v":337403.92},{"$f":"Mercado!Y340","v":356509.27300000004},{"$f":"Mercado!Z340","v":336632.26800000004},{"$f":"Mercado!AA340","v":305773.47200000001},{"$f":"Mercado!AB340","v":340446.62200000003},{"$f":"Mercado!AC340","v":370507.61900000001},{"$f":"Mercado!AD340","v":335340.565},{"$f":"Mercado!AE340","v":316738.36900000001},{"$f":"Mercado!AF340","v":360882.28499999997},{"$f":"Mercado!AG340","v":377532.10499999998},{"$f":"Mercado!AH340","v":356095.79399999999},{"$f":"Mercado!AI340","v":329442.99300000002},{"$f":"Mercado!AJ340","v":367057.989},{"$f":"Mercado!AK340","v":411321.91800000001},{"$f":"Mercado!AL340","v":355550.45199999999},{"$f":"Mercado!AM340","v":345577.29200000002},{"$f":"Mercado!AN340","v":399865.98300000001},{"$f":"Mercado!AO340","v":401252.39300000004},{"$f":"Mercado!AP340","v":364906.96100000001},{"$f":"Mercado!AQ340","v":362331.23300000001},{"$f":"Mercado!AR340","v":436961.261},{"$f":"Mercado!AS340","v":417903.70400000003},{"$f":"Mercado!AT340","v":386579.80700000003},{"$f":"Mercado!AU340","v":360929.73499999999},{"$f":"Mercado!AV340","v":400592.49299999996},{"$f":"Mercado!AW340","v":420717.93446650001},{"$f":"Mercado!AX340","v":363173.27200920001},{"$f":"Mercado!AY340","v":353727.41404479998},{"$f":"Mercado!AZ340","v":385730.03392309998},{"$f":"Mercado!BA340","v":399521.27456097101},{"$f":"Mercado!BB340","v":372988.20162926702},{"$f":"Mercado!BC340","v":370049.78737853107},{"$f":"Mercado!BD340","v":461669.18469499808},{"$f":"Mercado!BE340","v":478275.20301062398},{"$f":"Mercado!BF340","v":435497.89558061899},{"$f":"Mercado!BG340","v":389567.74950893491},{"$f":"Mercado!BH340","v":458439.41522532003},{"$f":"Mercado!BI340","v":505670.39506898902}]
["ESS","Commercial Total",232271.67440712018,231792.5963733854,0.20668392400378099,479.07803373478237,null,"Commercial Total",{"$f":"Mercado!I341","v":181421.24424399997},{"$f":"Mercado!J341","v":162214.98027999999},{"$f":"Mercado!K341","v":162582.32608199999},{"$f":"Mercado!L341","v":189425.19011699999},{"$f":"Mercado!M341","v":186135.333763287},{"$f":"Mercado!N341","v":173518.99837441702},{"$f":"Mercado!O341","v":170200.372582982},{"$f":"Mercado!P341","v":196637.80838859401},{"$f":"Mercado!Q341","v":211685.79291799996},{"$f":"Mercado!R341","v":185589.31879100003},{"$f":"Mercado!S341","v":177864.28818400003},{"$f":"Mercado!T341","v":215659.60251276699},{"$f":"Mercado!U341","v":216126.15400000001},{"$f":"Mercado!V341","v":181945.277},{"$f":"Mercado!W341","v":179184.28000000003},{"$f":"Mercado!X341","v":203284.54399999997},{"$f":"Mercado!Y341","v":208199.26076699997},{"$f":"Mercado!Z341","v":186367.40971199999},{"$f":"Mercado!AA341","v":172764.93424},{"$f":"Mercado!AB341","v":199524.20655},{"$f":"Mercado!AC341","v":215718.64519800001},{"$f":"Mercado!AD341","v":189964.263645},{"$f":"Mercado!AE341","v":181473.58432737002},{"$f":"Mercado!AF341","v":206847.49459774862},{"$f":"Mercado!AG341","v":214078.25394699999},{"$f":"Mercado!AH341","v":195927.08736499998},{"$f":"Mercado!AI341","v":181948.82584928002},{"$f":"Mercado!AJ341","v":212479.74204899999},{"$f":"Mercado!AK341","v":227986.15692299997},{"$f":"Mercado!AL341","v":202261.27697800001},{"$f":"Mercado!AM341","v":191424.66801299999},{"$f":"Mercado!AN341","v":224754.00923299999},{"$f":"Mercado!AO341","v":219822.16244100002},{"$f":"Mercado!AP341","v":161207.83009800001},{"$f":"Mercado!AQ341","v":172481.920927},{"$f":"Mercado!AR341","v":218428.16375299997},{"$f":"Mercado!AS341","v":207575.19688},{"$f":"Mercado!AT341","v":186955.92746599999},{"$f":"Mercado!AU341","v":183540.97380799998},{"$f":"Mercado!AV341","v":215096.03864899999},{"$f":"Mercado!AW341","v":223598.40611519999},{"$f":"Mercado!AX341","v":192846.272862577},{"$f":"Mercado!AY341","v":183498.41218705801},{"$f":"Mercado!AZ341","v":202841.028858301},{"$f":"Mercado!BA341","v":211897.09951356598},{"$f":"Mercado!BB341","v":194827.78731084397},{"$f":"Mercado!BC341","v":193813.73682154901},{"$f":"Mercado!BD341","v":230787.97319558403},{"$f":"Mercado!BE341","v":231792.5963733854},{"$f":"Mercado!BF341","v":212539.67498322131},{"$f":"Mercado!BG341","v":192835.99580550892},{"$f":"Mercado!BH341","v":224543.01605260797},{"$f":"Mercado!BI341","v":232271.67440712018}]
["ESS","Industrial Total",371262.11388573388,379697.60026224557,-2.221632786376726,-8435.4863765116897,null,"Industrial Total",{"$f":"Mercado!I342","v":294778.79915054096},{"$f":"Mercado!J342","v":289785.51007700001},{"$f":"Mercado!K342","v":291342.246680476},{"$f":"Mercado!L342","v":289753.07917434396},{"$f":"Mercado!M342","v":310419.38839719997},{"$f":"Mercado!N342","v":305882.31891839998},{"$f":"Mercado!O342","v":300366.17477579997},{"$f":"Mercado!P342","v":306921.99692040007},{"$f":"Mercado!Q342","v":324098.57938005595},{"$f":"Mercado!R342","v":288716.76119300001},{"$f":"Mercado!S342","v":298355.97190399998},{"$f":"Mercado!T342","v":319139.50011027098},{"$f":"Mercado!U342","v":322125.44924099999},{"$f":"Mercado!V342","v":280241.79599999997},{"$f":"Mercado!W342","v":276801.05900000001},{"$f":"Mercado!X342","v":278531.45799999998},{"$f":"Mercado!Y342","v":288180.11033200001},{"$f":"Mercado!Z342","v":269235.80291599996},{"$f":"Mercado!AA342","v":268911.40119},{"$f":"Mercado!AB342","v":273247.7150955926},{"$f":"Mercado!AC342","v":288220.33504999994},{"$f":"Mercado!AD342","v":282506.39613333333},{"$f":"Mercado!AE342","v":280989.19779300666},{"$f":"Mercado!AF342","v":293729.70708504738},{"$f":"Mercado!AG342","v":317593.4791539603},{"$f":"Mercado!AH342","v":287500.08903783001},{"$f":"Mercado!AI342","v":299359.07840540668},{"$f":"Mercado!AJ342","v":310610.34130899998},{"$f":"Mercado!AK342","v":331734.69867499999},{"$f":"Mercado!AL342","v":302449.24931099999},{"$f":"Mercado!AM342","v":305805.71862399997},{"$f":"Mercado!AN342","v":324456.96768700005},{"$f":"Mercado!AO342","v":342660.34172500001},{"$f":"Mercado!AP342","v":256021.09197899999},{"$f":"Mercado!AQ342","v":303039.35242400004},{"$f":"Mercado!AR342","v":327144.46771899995},{"$f":"Mercado!AS342","v":348645.34708500002},{"$f":"Mercado!AT342","v":319639.49738900003},{"$f":"Mercado!AU342","v":315414.29731200001},{"$f":"Mercado!AV342","v":343621.52645899996},{"$f":"Mercado!AW342","v":356029.18256734591},{"$f":"Mercado!AX342","v":330461.34752224199},{"$f":"Mercado!AY342","v":337974.47872002004},{"$f":"Mercado!AZ342","v":344923.80663291796},{"$f":"Mercado!BA342","v":366760.03496358497},{"$f":"Mercado!BB342","v":340811.69406933599},{"$f":"Mercado!BC342","v":349307.96102777607},{"$f":"Mercado!BD342","v":358512.234676336},{"$f":"Mercado!BE342","v":379697.60026224557},{"$f":"Mercado!BF342","v":363720.35200792883},{"$f":"Mercado!BG342","v":365383.63181461138},{"$f":"Mercado!BH342","v":373862.92905857519},{"$f":"Mercado!BI342","v":371262.11388573388}]
["ESS","Rural Total",83576.404195678915,84940.382654348286,-1.6058068212617682,-1363.9784586693713,null,"Rural Total",{"$f":"Mercado!I343","v":60547.192999999992},{"$f":"Mercado!J343","v":63876.934000000001},{"$f":"Mercado!K343","v":67464.055999999997},{"$f":"Mercado!L343","v":68639.563999999998},{"$f":"Mercado!M343","v":64679.080999999998},{"$f":"Mercado!N343","v":64882.326999999997},{"$f":"Mercado!O343","v":69374.259000000005},{"$f":"Mercado!P343","v":70271.021999999997},{"$f":"Mercado!Q343","v":74426.040000000008},{"$f":"Mercado!R343","v":68866.644},{"$f":"Mercado!S343","v":74792.629000000001},{"$f":"Mercado!T343","v":75746.991999999998},{"$f":"Mercado!U343","v":72779.937000000005},{"$f":"Mercado!V343","v":66057.490999999995},{"$f":"Mercado!W343","v":69142.057000000001},{"$f":"Mercado!X343","v":67241.231},{"$f":"Mercado!Y343","v":68374.065999999992},{"$f":"Mercado!Z343","v":67516.417999999991},{"$f":"Mercado!AA343","v":71058.856999999989},{"$f":"Mercado!AB343","v":73582.05},{"$f":"Mercado!AC343","v":71144.774000000005},{"$f":"Mercado!AD343","v":70753.508000000002},{"$f":"Mercado!AE343","v":77971.517000000007},{"$f":"Mercado!AF343","v":75185.625},{"$f":"Mercado!AG343","v":73134.824000000008},{"$f":"Mercado!AH343","v":82758.476999999999},{"$f":"Mercado!AI343","v":84539.972000000009},{"$f":"Mercado!AJ343","v":74764.352000000014},{"$f":"Mercado!AK343","v":81225.184999999998},{"$f":"Mercado!AL343","v":77671.434999999998},{"$f":"Mercado!AM343","v":85780.008000000002},{"$f":"Mercado!AN343","v":88185.544999999998},{"$f":"Mercado!AO343","v":80559.858999999997},{"$f":"Mercado!AP343","v":85926.744999999995},{"$f":"Mercado!AQ343","v":92389.451000000001},{"$f":"Mercado!AR343","v":97383.2},{"$f":"Mercado!AS343","v":81622.485000000001},{"$f":"Mercado!AT343","v":95392.445999999996},{"$f":"Mercado!AU343","v":94422.189000000013},{"$f":"Mercado!AV343","v":87944.4},{"$f":"Mercado!AW343","v":80737.715170468},{"$f":"Mercado!AX343","v":76598.237242805},{"$f":"Mercado!AY343","v":80693.501963125003},{"$f":"Mercado!AZ343","v":76948.302694166006},{"$f":"Mercado!BA343","v":70190.301217472006},{"$f":"Mercado!BB343","v":70859.357288414991},{"$f":"Mercado!BC343","v":78169.404646516996},{"$f":"Mercado!BD343","v":83202.914890042986},{"$f":"Mercado!BE343","v":84940.382654348286},{"$f":"Mercado!BF343","v":89790.140793916304},{"$f":"Mercado!BG343","v":91437.63725569642},{"$f":"Mercado!BH343","v":84774.221656190406},{"$f":"Mercado!BI343","v":83576.404195678915}]
["ESS","Public Lighting Total",34947.771969592999,38912.979832507997,-10.189936314264102,-3965.2078629149983,null,"Public Lighting Total",{"$f":"Mercado!I344","v":42957.542999999998},{"$f":"Mercado!J344","v":43518.346999999994},{"$f":"Mercado!K344","v":43967.794000000002},{"$f":"Mercado!L344","v":44011.843999999997},{"$f":"Mercado!M344","v":43682.982999999993},{"$f":"Mercado!N344","v":44739.441999999995},{"$f":"Mercado!O344","v":44932.332000000002},{"$f":"Mercado!P344","v":44939.368000000002},{"$f":"Mercado!Q344","v":44260.107000000004},{"$f":"Mercado!R344","v":45856.22},{"$f":"Mercado!S344","v":46072.305000000008},{"$f":"Mercado!T344","v":45828.366000000002},{"$f":"Mercado!U344","v":45898.548000000003},{"$f":"Mercado!V344","v":46951.194000000003},{"$f":"Mercado!W344","v":47382.166000000005},{"$f":"Mercado!X344","v":46265.899999999994},{"$f":"Mercado!Y344","v":46641.335000000006},{"$f":"Mercado!Z344","v":47085.699000000001},{"$f":"Mercado!AA344","v":46702.351000000002},{"$f":"Mercado!AB344","v":46352.444000000003},{"$f":"Mercado!AC344","v":46204.705000000002},{"$f":"Mercado!AD344","v":48060.951000000001},{"$f":"Mercado!AE344","v":47713.514999999999},{"$f":"Mercado!AF344","v":48477.389000000003},{"$f":"Mercado!AG344","v":45622.239000000001},{"$f":"Mercado!AH344","v":49492.436000000002},{"$f":"Mercado!AI344","v":48798.962999999996},{"$f":"Mercado!AJ344","v":48667.563999999998},{"$f":"Mercado!AK344","v":47497.444000000003},{"$f":"Mercado!AL344","v":48403.813000000002},{"$f":"Mercado!AM344","v":48808.008000000002},{"$f":"Mercado!AN344","v":46622.887999999999},{"$f":"Mercado!AO344","v":46275.684999999998},{"$f":"Mercado!AP344","v":46774.898000000001},{"$f":"Mercado!AQ344","v":47763.747000000003},{"$f":"Mercado!AR344","v":44174.750999999997},{"$f":"Mercado!AS344","v":58042.576000000001},{"$f":"Mercado!AT344","v":45505.034},{"$f":"Mercado!AU344","v":44147.584000000003},{"$f":"Mercado!AV344","v":45045.044999999998},{"$f":"Mercado!AW344","v":43778.074999999997},{"$f":"Mercado!AX344","v":44648.271999999997},{"$f":"Mercado!AY344","v":44760.504000000001},{"$f":"Mercado!AZ344","v":44313.595000000001},{"$f":"Mercado!BA344","v":42173.332083333},{"$f":"Mercado!BB344","v":42538.890999999996},{"$f":"Mercado!BC344","v":38406.683999999994},{"$f":"Mercado!BD344","v":41145.395833333998},{"$f":"Mercado!BE344","v":38912.979832507997},{"$f":"Mercado!BF344","v":36922.960220684996},{"$f":"Mercado!BG344","v":36400.827401246002},{"$f":"Mercado!BH344","v":36061.436445334999},{"$f":"Mercado!BI344","v":34947.771969592999}]
["ESS","Public Power Total",36798.366553785003,35724.655794031998,3.0055174385539507,1073.7107597530048,null,"Public Power Total",{"$f":"Mercado!I345","v":28246.804},{"$f":"Mercado!J345","v":28792.82},{"$f":"Mercado!K345","v":27246.142999999996},{"$f":"Mercado!L345","v":30712.964},{"$f":"Mercado!M345","v":27879.822999999997},{"$f":"Mercado!N345","v":29526.442999999999},{"$f":"Mercado!O345","v":26882.53},{"$f":"Mercado!P345","v":30584.437000000002},{"$f":"Mercado!Q345","v":31830.607},{"$f":"Mercado!R345","v":30194.737000000001},{"$f":"Mercado!S345","v":27007.809999999998},{"$f":"Mercado!T345","v":33772.789999999994},{"$f":"Mercado!U345","v":32395.305},{"$f":"Mercado!V345","v":29391.043999999998},{"$f":"Mercado!W345","v":27959.899000000001},{"$f":"Mercado!X345","v":31797.629000000001},{"$f":"Mercado!Y345","v":28721.548999999999},{"$f":"Mercado!Z345","v":30391.61},{"$f":"Mercado!AA345","v":26195.876},{"$f":"Mercado!AB345","v":30157.218000000001},{"$f":"Mercado!AC345","v":29838.676999999996},{"$f":"Mercado!AD345","v":29778.383000000002},{"$f":"Mercado!AE345","v":26682.384999999998},{"$f":"Mercado!AF345","v":30754.65},{"$f":"Mercado!AG345","v":29673.628000000001},{"$f":"Mercado!AH345","v":30327.606999999996},{"$f":"Mercado!AI345","v":26207.037000000004},{"$f":"Mercado!AJ345","v":31509.803},{"$f":"Mercado!AK345","v":31251.254000000001},{"$f":"Mercado!AL345","v":30791.985000000001},{"$f":"Mercado!AM345","v":26317.804},{"$f":"Mercado!AN345","v":33868.81},{"$f":"Mercado!AO345","v":29721.036},{"$f":"Mercado!AP345","v":21236.044999999998},{"$f":"Mercado!AQ345","v":20525.550000000003},{"$f":"Mercado!AR345","v":25712.644},{"$f":"Mercado!AS345","v":24621.969000000001},{"$f":"Mercado!AT345","v":22309.309000000001},{"$f":"Mercado!AU345","v":22395.893},{"$f":"Mercado!AV345","v":29178.476999999999},{"$f":"Mercado!AW345","v":30383.360406637999},{"$f":"Mercado!AX345","v":28906.611491285999},{"$f":"Mercado!AY345","v":25609.726218681},{"$f":"Mercado!AZ345","v":29240.922849595998},{"$f":"Mercado!BA345","v":30002.787064159998},{"$f":"Mercado!BB345","v":29077.915777974005},{"$f":"Mercado!BC345","v":27858.300492639999},{"$f":"Mercado!BD345","v":38738.206438219997},{"$f":"Mercado!BE345","v":35724.655794031998},{"$f":"Mercado!BF345","v":36928.936250528997},{"$f":"Mercado!BG345","v":29353.901163413997},{"$f":"Mercado!BH345","v":38352.537666619006},{"$f":"Mercado!BI345","v":36798.366553785003}]
["ESS","Own Total",1146.4406794000001,1148.305195657,-0.16237114175322587,-1.8645162569998774,null,"Own Total",{"$f":"Mercado!I346","v":805.53399999999999},{"$f":"Mercado!J346","v":721.428},{"$f":"Mercado!K346","v":714.15100000000007},{"$f":"Mercado!L346","v":780.9190000000001},{"$f":"Mercado!M346","v":745.10500000000002},{"$f":"Mercado!N346","v":701.077},{"$f":"Mercado!O346","v":673.6579999999999},{"$f":"Mercado!P346","v":800.10900000000015},{"$f":"Mercado!Q346","v":859.14700000000016},{"$f":"Mercado!R346","v":761.47799999999995},{"$f":"Mercado!S346","v":710.44200000000001},{"$f":"Mercado!T346","v":849.85900000000015},{"$f":"Mercado!U346","v":820.26600000000008},{"$f":"Mercado!V346","v":710.50400000000002},{"$f":"Mercado!W346","v":730.45600000000002},{"$f":"Mercado!X346","v":790.99500000000012},{"$f":"Mercado!Y346","v":863.58400000000006},{"$f":"Mercado!Z346","v":872.90100000000007},{"$f":"Mercado!AA346","v":782.21900000000005},{"$f":"Mercado!AB346","v":876.49600000000009},{"$f":"Mercado!AC346","v":938.02799999999979},{"$f":"Mercado!AD346","v":815.88599999999997},{"$f":"Mercado!AE346","v":716.98800000000006},{"$f":"Mercado!AF346","v":834.04899999999998},{"$f":"Mercado!AG346","v":908.53700000000003},{"$f":"Mercado!AH346","v":858.07199999999989},{"$f":"Mercado!AI346","v":762.29399999999998},{"$f":"Mercado!AJ346","v":878.55200000000002},{"$f":"Mercado!AK346","v":1001.9560000000001},{"$f":"Mercado!AL346","v":951.66200000000003},{"$f":"Mercado!AM346","v":816.697},{"$f":"Mercado!AN346","v":1139.385},{"$f":"Mercado!AO346","v":989.42900000000009},{"$f":"Mercado!AP346","v":844.92600000000004},{"$f":"Mercado!AQ346","v":792.91500000000008},{"$f":"Mercado!AR346","v":1075.992},{"$f":"Mercado!AS346","v":1060.2550000000001},{"$f":"Mercado!AT346","v":946.15800000000002},{"$f":"Mercado!AU346","v":911.37300000000005},{"$f":"Mercado!AV346","v":1043.25},{"$f":"Mercado!AW346","v":1034.693},{"$f":"Mercado!AX346","v":997.52199999999993},{"$f":"Mercado!AY346","v":870.25199999999995},{"$f":"Mercado!AZ346","v":881.29499999999996},{"$f":"Mercado!BA346","v":989.70966666699996},{"$f":"Mercado!BB346","v":846.577},{"$f":"Mercado!BC346","v":747.08699999999999},{"$f":"Mercado!BD346","v":1034.5185040000001},{"$f":"Mercado!BE346","v":1148.305195657},{"$f":"Mercado!BF346","v":1030.6945086390001},{"$f":"Mercado!BG346","v":947.41568598400011},{"$f":"Mercado!BH346","v":1096.799538925},{"$f":"Mercado!BI346","v":1146.4406794000001}]
["ESS","Public Service Total",47262.010765892999,47345.536492357001,-0.1764173196716956,-83.525726464002219,null,"Public Service Total",{"$f":"Mercado!I347","v":37040.69},{"$f":"Mercado!J347","v":35570.305999999997},{"$f":"Mercado!K347","v":36195.468000000001},{"$f":"Mercado!L347","v":38100.42},{"$f":"Mercado!M347","v":36178.619999999995},{"$f":"Mercado!N347","v":36868.857000000004},{"$f":"Mercado!O347","v":37551.514999999999},{"$f":"Mercado!P347","v":39761.741000000002},{"$f":"Mercado!Q347","v":38982.759000000005},{"$f":"Mercado!R347","v":38028.701000000001},{"$f":"Mercado!S347","v":37977.156999999999},{"$f":"Mercado!T347","v":40541.399999999994},{"$f":"Mercado!U347","v":38435.690999999999},{"$f":"Mercado!V347","v":37634.756999999998},{"$f":"Mercado!W347","v":38278.562999999995},{"$f":"Mercado!X347","v":38570.936000000002},{"$f":"Mercado!Y347","v":40041.201000000001},{"$f":"Mercado!Z347","v":39751.334000000003},{"$f":"Mercado!AA347","v":39936.398999999998},{"$f":"Mercado!AB347","v":40909.274000000005},{"$f":"Mercado!AC347","v":41088.226000000002},{"$f":"Mercado!AD347","v":40118.004999999997},{"$f":"Mercado!AE347","v":41682.36},{"$f":"Mercado!AF347","v":40934.8950731},{"$f":"Mercado!AG347","v":41346.138769999998},{"$f":"Mercado!AH347","v":42070.689291000002},{"$f":"Mercado!AI347","v":41525.346071},{"$f":"Mercado!AJ347","v":42059.217065000004},{"$f":"Mercado!AK347","v":42434.860638999999},{"$f":"Mercado!AL347","v":42097.512690000003},{"$f":"Mercado!AM347","v":43184.463235000003},{"$f":"Mercado!AN347","v":44244.475064000006},{"$f":"Mercado!AO347","v":43672.285004000005},{"$f":"Mercado!AP347","v":43849.752676999997},{"$f":"Mercado!AQ347","v":45030.168667000005},{"$f":"Mercado!AR347","v":46642.039366999998},{"$f":"Mercado!AS347","v":40970.921048000004},{"$f":"Mercado!AT347","v":46793.547034999996},{"$f":"Mercado!AU347","v":44985.223265000008},{"$f":"Mercado!AV347","v":45470.902085000009},{"$f":"Mercado!AW347","v":44426.607144728005},{"$f":"Mercado!AX347","v":42878.570327071997},{"$f":"Mercado!AY347","v":43433.267647112996},{"$f":"Mercado!AZ347","v":44377.499854387999},{"$f":"Mercado!BA347","v":43386.685179762004},{"$f":"Mercado!BB347","v":43461.762241695003},{"$f":"Mercado!BC347","v":43928.110564445},{"$f":"Mercado!BD347","v":46365.726985954003},{"$f":"Mercado!BE347","v":47345.536492357001},{"$f":"Mercado!BF347","v":46055.34940798481},{"$f":"Mercado!BG347","v":46633.763222161804},{"$f":"Mercado!BH347","v":47672.957921465997},{"$f":"Mercado!BI347","v":47262.010765892999}]
["ESS","Total Market (1+2)",1312935.177526193,1297837.2596151573,1.1633136434619384,15097.917911035707,null,"Total Market (1+2)",{"$f":"Mercado!I348","v":955849.27439454081},{"$f":"Mercado!J348","v":915153.43935699994},{"$f":"Mercado!K348","v":921064.90976247599},{"$f":"Mercado!L348","v":981950.24429134408},{"$f":"Mercado!M348","v":989721.96616048692},{"$f":"Mercado!N348","v":959877.62229281699},{"$f":"Mercado!O348","v":951024.86935878207},{"$f":"Mercado!P348","v":1016404.2083089943},{"$f":"Mercado!Q348","v":1084183.4392980558},{"$f":"Mercado!R348","v":973773.04498399992},{"$f":"Mercado!S348","v":965504.84508800006},{"$f":"Mercado!T348","v":1079167.4666230381},{"$f":"Mercado!U348","v":1092416.0372410002},{"$f":"Mercado!V348","v":948919.47399999993},{"$f":"Mercado!W348","v":941564.34},{"$f":"Mercado!X348","v":1003886.6129999999},{"$f":"Mercado!Y348","v":1037530.3790990001},{"$f":"Mercado!Z348","v":977853.44262799993},{"$f":"Mercado!AA348","v":932125.50943000009},{"$f":"Mercado!AB348","v":1005096.0256455927},{"$f":"Mercado!AC348","v":1063661.0092479999},{"$f":"Mercado!AD348","v":997337.95777833345},{"$f":"Mercado!AE348","v":973967.91612037667},{"$f":"Mercado!AF348","v":1057646.0947558959},{"$f":"Mercado!AG348","v":1099889.2048709604},{"$f":"Mercado!AH348","v":1045030.25169383},{"$f":"Mercado!AI348","v":1012584.5093256866},{"$f":"Mercado!AJ348","v":1088027.560423},{"$f":"Mercado!AK348","v":1174453.4732369999},{"$f":"Mercado!AL348","v":1060177.385979},{"$f":"Mercado!AM348","v":1047714.6588720002},{"$f":"Mercado!AN348","v":1163138.0629840002},{"$f":"Mercado!AO348","v":1164953.19117},{"$f":"Mercado!AP348","v":980768.24975400011},{"$f":"Mercado!AQ348","v":1044354.3380180001},{"$f":"Mercado!AR348","v":1197522.5188390003},{"$f":"Mercado!AS348","v":1180442.4540130002},{"$f":"Mercado!AT348","v":1104121.7258900001},{"$f":"Mercado!AU348","v":1066747.2683850001},{"$f":"Mercado!AV348","v":1167992.1321929998},{"$f":"Mercado!AW348","v":1200705.9738708797},{"$f":"Mercado!AX348","v":1080510.105455182},{"$f":"Mercado!AY348","v":1070567.556780797},{"$f":"Mercado!AZ348","v":1129256.4848124688},{"$f":"Mercado!BA348","v":1164921.2242495161},{"$f":"Mercado!BB348","v":1095412.1863175312},{"$f":"Mercado!BC348","v":1102281.0719314581},{"$f":"Mercado!BD348","v":1261456.1552184692},{"$f":"Mercado!BE348","v":1297837.2596151573},{"$f":"Mercado!BF348","v":1222486.0037535233},{"$f":"Mercado!BG348","v":1152560.9218575575},{"$f":"Mercado!BH348","v":1264803.3135650386},{"$f":"Mercado!BI348","v":1312935.177526193}]
["ESS"]
["ERO","ERO",null,null,null,null,null,{"$f":"B350","v":"ERO"}]
["ERO"]
["ERO"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ERO",null,null,null,null,null,null,"Valores em  "]
["ERO"]
["ERO"]
["ERO","Residential",{"$f":"INDEX($H$352:$CH$382,MATCH($B356,$H$352:$H$382,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C356/D356-1)*100<=-100,\"-\",IF((C356/D356-1)*100=0,\"-\",(C356/D356-1)*100)),\"-\")","v":"-"},{"$f":"C356-D356","v":0},null,"Residential",{"$f":"Mercado!I355","v":0},{"$f":"Mercado!J355","v":0},{"$f":"Mercado!K355","v":0},{"$f":"Mercado!L355","v":0},{"$f":"Mercado!M355","v":0},{"$f":"Mercado!N355","v":0},{"$f":"Mercado!O355","v":0},{"$f":"Mercado!P355","v":0},{"$f":"Mercado!Q355","v":0},{"$f":"Mercado!R355","v":0},{"$f":"Mercado!S355","v":0},{"$f":"Mercado!T355","v":0},{"$f":"Mercado!U355","v":0},{"$f":"Mercado!V355","v":0},{"$f":"Mercado!W355","v":0},{"$f":"Mercado!X355","v":0},{"$f":"Mercado!Y355","v":0},{"$f":"Mercado!Z355","v":0},{"$f":"Mercado!AA355","v":0},{"$f":"Mercado!AB355","v":0},{"$f":"Mercado!AC355","v":0},{"$f":"Mercado!AD355","v":0},{"$f":"Mercado!AE355","v":0},{"$f":"Mercado!AF355","v":0},{"$f":"Mercado!AG355","v":0},{"$f":"Mercado!AH355","v":0},{"$f":"Mercado!AI355","v":0},{"$f":"Mercado!AJ355","v":0},{"$f":"Mercado!AK355","v":0},{"$f":"Mercado!AL355","v":0},{"$f":"Mercado!AM355","v":0},{"$f":"Mercado!AN355","v":0},{"$f":"Mercado!AO355","v":0},{"$f":"Mercado!AP355","v":0},{"$f":"Mercado!AQ355","v":0},{"$f":"Mercado!AR355","v":0},{"$f":"Mercado!AS355","v":0},{"$f":"Mercado!AT355","v":0},{"$f":"Mercado!AU355","v":0},{"$f":"Mercado!AV355","v":0},{"$f":"Mercado!AW355","v":0},{"$f":"Mercado!AX355","v":0},{"$f":"Mercado!AY355","v":0},{"$f":"Mercado!AZ355","v":0},{"$f":"Mercado!BA355","v":0},{"$f":"Mercado!BB355","v":0},{"$f":"Mercado!BC355","v":0},{"$f":"Mercado!BD355","v":0},{"$f":"Mercado!BE355","v":0},{"$f":"Mercado!BF355","v":0},{"$f":"Mercado!BG355","v":0},{"$f":"Mercado!BH355","v":0},{"$f":"Mercado!BI355","v":0}]
["ERO","Commercial",434147.488995903,437609.58001010201,-0.79113693400384433,-3462.0910141990171,null,"Commercial",{"$f":"Mercado!I356","v":223098.82799999998},{"$f":"Mercado!J356","v":257475.83499999999},{"$f":"Mercado!K356","v":283199.34500000003},{"$f":"Mercado!L356","v":296916.00599999999},{"$f":"Mercado!M356","v":253600.13800000001},{"$f":"Mercado!N356","v":270561.11800000002},{"$f":"Mercado!O356","v":272050.61100000003},{"$f":"Mercado!P356","v":287904.02},{"$f":"Mercado!Q356","v":275765.97399999999},{"$f":"Mercado!R356","v":278239.55700000003},{"$f":"Mercado!S356","v":295371.272},{"$f":"Mercado!T356","v":308067.66800000001},{"$f":"Mercado!U356","v":273663.87900000002},{"$f":"Mercado!V356","v":283850.39500000002},{"$f":"Mercado!W356","v":300665.57700000005},{"$f":"Mercado!X356","v":318858.06},{"$f":"Mercado!Y356","v":286230.86100000003},{"$f":"Mercado!Z356","v":277395.48499999999},{"$f":"Mercado!AA356","v":289916.61499999999},{"$f":"Mercado!AB356","v":297956.05699999997},{"$f":"Mercado!AC356","v":274937.87700000004},{"$f":"Mercado!AD356","v":298150.73800000001},{"$f":"Mercado!AE356","v":321977.18600000005},{"$f":"Mercado!AF356","v":330380.571},{"$f":"Mercado!AG356","v":296841.78100000002},{"$f":"Mercado!AH356","v":302938.75899999996},{"$f":"Mercado!AI356","v":314651.234},{"$f":"Mercado!AJ356","v":334551.37199999997},{"$f":"Mercado!AK356","v":306531.049},{"$f":"Mercado!AL356","v":310358.15000000002},{"$f":"Mercado!AM356","v":338876.54},{"$f":"Mercado!AN356","v":335329.516},{"$f":"Mercado!AO356","v":334453.94399999996},{"$f":"Mercado!AP356","v":329094.50599999999},{"$f":"Mercado!AQ356","v":372935.04700000002},{"$f":"Mercado!AR356","v":404701.07399999996},{"$f":"Mercado!AS356","v":323940.36699999997},{"$f":"Mercado!AT356","v":361988.93300000002},{"$f":"Mercado!AU356","v":382696.049},{"$f":"Mercado!AV356","v":397221.41100000008},{"$f":"Mercado!AW356","v":363237.52519033401},{"$f":"Mercado!AX356","v":377476.96347722702},{"$f":"Mercado!AY356","v":402280.9040939},{"$f":"Mercado!AZ356","v":414161.42730231001},{"$f":"Mercado!BA356","v":375918.19086116599},{"$f":"Mercado!BB356","v":397413.68030899996},{"$f":"Mercado!BC356","v":433389.79953163303},{"$f":"Mercado!BD356","v":475799.36491317203},{"$f":"Mercado!BE356","v":437609.58001010201},{"$f":"Mercado!BF356","v":455996.67447374703},{"$f":"Mercado!BG356","v":470789.81462881202},{"$f":"Mercado!BH356","v":496091.22288217407},{"$f":"Mercado!BI356","v":434147.488995903}]
["ERO","Industrial",131947.60870952299,158339.42485883497,-16.667874203055366,-26391.816149311984,null,"Industrial",{"$f":"Mercado!I357","v":141413.753},{"$f":"Mercado!J357","v":146253.193},{"$f":"Mercado!K357","v":155913.98699999999},{"$f":"Mercado!L357","v":159552.946},{"$f":"Mercado!M357","v":138725.76699999999},{"$f":"Mercado!N357","v":150850.19200000001},{"$f":"Mercado!O357","v":149922.04999999999},{"$f":"Mercado!P357","v":159052.58100000001},{"$f":"Mercado!Q357","v":147072.56099999999},{"$f":"Mercado!R357","v":152843.35200000001},{"$f":"Mercado!S357","v":163918.91399999999},{"$f":"Mercado!T357","v":168541.07399999999},{"$f":"Mercado!U357","v":148310.12400000001},{"$f":"Mercado!V357","v":157515.01999999999},{"$f":"Mercado!W357","v":167383.584},{"$f":"Mercado!X357","v":172590.66800000001},{"$f":"Mercado!Y357","v":157653.24599999998},{"$f":"Mercado!Z357","v":156343.08199999999},{"$f":"Mercado!AA357","v":157353.33600000001},{"$f":"Mercado!AB357","v":156231.50200000001},{"$f":"Mercado!AC357","v":145910.28600000002},{"$f":"Mercado!AD357","v":155114.12400000001},{"$f":"Mercado!AE357","v":163903.21299999999},{"$f":"Mercado!AF357","v":164906.897},{"$f":"Mercado!AG357","v":152201.02900000001},{"$f":"Mercado!AH357","v":153808.815},{"$f":"Mercado!AI357","v":160872.11600000001},{"$f":"Mercado!AJ357","v":166889.45000000001},{"$f":"Mercado!AK357","v":158285.58499999999},{"$f":"Mercado!AL357","v":161945.70800000001},{"$f":"Mercado!AM357","v":175544.666},{"$f":"Mercado!AN357","v":172712.829},{"$f":"Mercado!AO357","v":165955.217},{"$f":"Mercado!AP357","v":142357.04399999999},{"$f":"Mercado!AQ357","v":165852.22899999999},{"$f":"Mercado!AR357","v":175205.96599999999},{"$f":"Mercado!AS357","v":131307.14500000002},{"$f":"Mercado!AT357","v":149946.644},{"$f":"Mercado!AU357","v":157082.14600000001},{"$f":"Mercado!AV357","v":161299.34299999999},{"$f":"Mercado!AW357","v":148308.32244817601},{"$f":"Mercado!AX357","v":157037.28973017901},{"$f":"Mercado!AY357","v":167647.372333434},{"$f":"Mercado!AZ357","v":170289.54722202901},{"$f":"Mercado!BA357","v":156463.273191874},{"$f":"Mercado!BB357","v":167601.32655426403},{"$f":"Mercado!BC357","v":173751.83453436001},{"$f":"Mercado!BD357","v":179587.07219233603},{"$f":"Mercado!BE357","v":158339.42485883497},{"$f":"Mercado!BF357","v":160557.93877998498},{"$f":"Mercado!BG357","v":156776.35028268502},{"$f":"Mercado!BH357","v":154218.205437934},{"$f":"Mercado!BI357","v":131947.60870952299}]
["ERO","Rural",34388.208165380995,43199.118875861997,-20.396042650314794,-8810.9107104810028,null,"Rural",{"$f":"Mercado!I358","v":117359.91899999999},{"$f":"Mercado!J358","v":115851.64599999999},{"$f":"Mercado!K358","v":111778.731},{"$f":"Mercado!L358","v":112213.59700000001},{"$f":"Mercado!M358","v":97299.861000000004},{"$f":"Mercado!N358","v":103698.753},{"$f":"Mercado!O358","v":133574.67000000001},{"$f":"Mercado!P358","v":165677.88500000001},{"$f":"Mercado!Q358","v":122601.44700000001},{"$f":"Mercado!R358","v":135010.36900000001},{"$f":"Mercado!S358","v":133342.67300000001},{"$f":"Mercado!T358","v":134707.932},{"$f":"Mercado!U358","v":114008.591},{"$f":"Mercado!V358","v":105650.07200000001},{"$f":"Mercado!W358","v":105335.6},{"$f":"Mercado!X358","v":105219.429},{"$f":"Mercado!Y358","v":99729.375999999989},{"$f":"Mercado!Z358","v":100043.12299999999},{"$f":"Mercado!AA358","v":96514.971999999994},{"$f":"Mercado!AB358","v":92656.718999999997},{"$f":"Mercado!AC358","v":79007.171999999991},{"$f":"Mercado!AD358","v":79369.876000000004},{"$f":"Mercado!AE358","v":79158.77900000001},{"$f":"Mercado!AF358","v":83234.948999999993},{"$f":"Mercado!AG358","v":73171.699000000008},{"$f":"Mercado!AH358","v":77353.907999999996},{"$f":"Mercado!AI358","v":80558.842000000004},{"$f":"Mercado!AJ358","v":79811.820000000007},{"$f":"Mercado!AK358","v":75076.350999999995},{"$f":"Mercado!AL358","v":76354.944999999992},{"$f":"Mercado!AM358","v":79837.95199999999},{"$f":"Mercado!AN358","v":74121.115000000005},{"$f":"Mercado!AO358","v":71325.972999999998},{"$f":"Mercado!AP358","v":68766.043999999994},{"$f":"Mercado!AQ358","v":76900.626000000004},{"$f":"Mercado!AR358","v":74791.22},{"$f":"Mercado!AS358","v":57688.074000000001},{"$f":"Mercado!AT358","v":67097.78899999999},{"$f":"Mercado!AU358","v":68754.987999999998},{"$f":"Mercado!AV358","v":70574.968999999997},{"$f":"Mercado!AW358","v":65281.043080955002},{"$f":"Mercado!AX358","v":67193.614612417994},{"$f":"Mercado!AY358","v":72947.844849066998},{"$f":"Mercado!AZ358","v":70812.227038131008},{"$f":"Mercado!BA358","v":67311.113933139},{"$f":"Mercado!BB358","v":69558.957284603006},{"$f":"Mercado!BC358","v":66864.431165540998},{"$f":"Mercado!BD358","v":62887.113346295009},{"$f":"Mercado!BE358","v":43199.118875861997},{"$f":"Mercado!BF358","v":42171.402128838999},{"$f":"Mercado!BG358","v":42531.227434517001},{"$f":"Mercado!BH358","v":38998.440573177002},{"$f":"Mercado!BI358","v":34388.208165380995}]
["ERO","Street Lighting",94012.246932472,96809.084596026005,-2.8890239745834934,-2796.8376635540044,null,"Street Lighting",{"$f":"Mercado!I359","v":58849.5},{"$f":"Mercado!J359","v":60579.027000000002},{"$f":"Mercado!K359","v":68049.989000000001},{"$f":"Mercado!L359","v":61834.946999999993},{"$f":"Mercado!M359","v":63279.567999999999},{"$f":"Mercado!N359","v":65633.085000000006},{"$f":"Mercado!O359","v":67300.084999999992},{"$f":"Mercado!P359","v":68054.724000000002},{"$f":"Mercado!Q359","v":68029.274999999994},{"$f":"Mercado!R359","v":69497.847999999998},{"$f":"Mercado!S359","v":74409.233999999997},{"$f":"Mercado!T359","v":73739.476999999999},{"$f":"Mercado!U359","v":73030.672000000006},{"$f":"Mercado!V359","v":73709.468999999997},{"$f":"Mercado!W359","v":79053.025999999998},{"$f":"Mercado!X359","v":79077.648000000001},{"$f":"Mercado!Y359","v":76089.001000000004},{"$f":"Mercado!Z359","v":76264.365000000005},{"$f":"Mercado!AA359","v":80628.527999999991},{"$f":"Mercado!AB359","v":78167.28},{"$f":"Mercado!AC359","v":77810.8},{"$f":"Mercado!AD359","v":78407.902000000002},{"$f":"Mercado!AE359","v":86226.55},{"$f":"Mercado!AF359","v":83319.025999999998},{"$f":"Mercado!AG359","v":81439.524999999994},{"$f":"Mercado!AH359","v":80814.421000000002},{"$f":"Mercado!AI359","v":86935.277000000002},{"$f":"Mercado!AJ359","v":84652.634000000005},{"$f":"Mercado!AK359","v":81460.786999999997},{"$f":"Mercado!AL359","v":81402.19},{"$f":"Mercado!AM359","v":90418.168999999994},{"$f":"Mercado!AN359","v":83774.95},{"$f":"Mercado!AO359","v":83322.513000000006},{"$f":"Mercado!AP359","v":84183.589000000007},{"$f":"Mercado!AQ359","v":98196.432000000001},{"$f":"Mercado!AR359","v":97231.437999999995},{"$f":"Mercado!AS359","v":84420.974000000002},{"$f":"Mercado!AT359","v":91494.103000000003},{"$f":"Mercado!AU359","v":101191.53200000001},{"$f":"Mercado!AV359","v":98490.114999999991},{"$f":"Mercado!AW359","v":91681.866546158009},{"$f":"Mercado!AX359","v":88798.336816921001},{"$f":"Mercado!AY359","v":100082.80532165099},{"$f":"Mercado!AZ359","v":94235.481038368001},{"$f":"Mercado!BA359","v":89383.494126651},{"$f":"Mercado!BB359","v":92301.89017904301},{"$f":"Mercado!BC359","v":101391.27127103701},{"$f":"Mercado!BD359","v":101786.322554857},{"$f":"Mercado!BE359","v":96809.084596026005},{"$f":"Mercado!BF359","v":101126.877951941},{"$f":"Mercado!BG359","v":109478.836137216},{"$f":"Mercado!BH359","v":98872.193150310995},{"$f":"Mercado!BI359","v":94012.246932472}]
["ERO","Public Power",28608.913578726999,30909.082032983002,-7.4417236066781296,-2300.1684542560033,null,"Public Power",{"$f":"Mercado!I360","v":21842.349000000002},{"$f":"Mercado!J360","v":22259.472000000002},{"$f":"Mercado!K360","v":22601.627},{"$f":"Mercado!L360","v":24901.877999999997},{"$f":"Mercado!M360","v":23818.802},{"$f":"Mercado!N360","v":30723.445},{"$f":"Mercado!O360","v":34643.470999999998},{"$f":"Mercado!P360","v":33448.353000000003},{"$f":"Mercado!Q360","v":33435.335000000006},{"$f":"Mercado!R360","v":31895.511000000002},{"$f":"Mercado!S360","v":32236.680999999997},{"$f":"Mercado!T360","v":32324.082999999999},{"$f":"Mercado!U360","v":31540.675000000003},{"$f":"Mercado!V360","v":32229.881999999998},{"$f":"Mercado!W360","v":33511.646999999997},{"$f":"Mercado!X360","v":33223.429000000004},{"$f":"Mercado!Y360","v":33230.936000000002},{"$f":"Mercado!Z360","v":32714.841999999997},{"$f":"Mercado!AA360","v":33699.050999999999},{"$f":"Mercado!AB360","v":34018.690999999999},{"$f":"Mercado!AC360","v":33128.164000000004},{"$f":"Mercado!AD360","v":33923.747000000003},{"$f":"Mercado!AE360","v":34320.163999999997},{"$f":"Mercado!AF360","v":34314.519999999997},{"$f":"Mercado!AG360","v":40557.550000000003},{"$f":"Mercado!AH360","v":40078.752},{"$f":"Mercado!AI360","v":37587.502999999997},{"$f":"Mercado!AJ360","v":38591.896000000001},{"$f":"Mercado!AK360","v":31880.832000000002},{"$f":"Mercado!AL360","v":32082.399000000005},{"$f":"Mercado!AM360","v":42833.692000000003},{"$f":"Mercado!AN360","v":46134.109000000004},{"$f":"Mercado!AO360","v":35131.67},{"$f":"Mercado!AP360","v":36766.563999999998},{"$f":"Mercado!AQ360","v":39216.588000000003},{"$f":"Mercado!AR360","v":43036.702000000005},{"$f":"Mercado!AS360","v":47507.695999999996},{"$f":"Mercado!AT360","v":35611.635000000002},{"$f":"Mercado!AU360","v":37974.252},{"$f":"Mercado!AV360","v":36686.563000000002},{"$f":"Mercado!AW360","v":36298.612450000001},{"$f":"Mercado!AX360","v":35003.718999999997},{"$f":"Mercado!AY360","v":34370.561000000002},{"$f":"Mercado!AZ360","v":41901.853999999999},{"$f":"Mercado!BA360","v":39621.808560606005},{"$f":"Mercado!BB360","v":37476.182000000001},{"$f":"Mercado!BC360","v":34695.338000000003},{"$f":"Mercado!BD360","v":32729.020974594998},{"$f":"Mercado!BE360","v":30909.082032983002},{"$f":"Mercado!BF360","v":31442.936089198003},{"$f":"Mercado!BG360","v":30311.889533128},{"$f":"Mercado!BH360","v":30411.464795022999},{"$f":"Mercado!BI360","v":28608.913578726999}]
["ERO","Own",54260.586010696003,56631.64615133201,-4.1868112650301992,-2371.0601406360074,null,"Own",{"$f":"Mercado!I361","v":43868.096000000005},{"$f":"Mercado!J361","v":48822.627999999997},{"$f":"Mercado!K361","v":51254.881999999998},{"$f":"Mercado!L361","v":51291.339},{"$f":"Mercado!M361","v":43205.119999999995},{"$f":"Mercado!N361","v":51494.925000000003},{"$f":"Mercado!O361","v":51877.222000000002},{"$f":"Mercado!P361","v":52612.506999999998},{"$f":"Mercado!Q361","v":44629.319000000003},{"$f":"Mercado!R361","v":51727.987999999998},{"$f":"Mercado!S361","v":56570.387999999992},{"$f":"Mercado!T361","v":55562.634000000005},{"$f":"Mercado!U361","v":46784.396999999997},{"$f":"Mercado!V361","v":54948.093000000001},{"$f":"Mercado!W361","v":60749.881000000001},{"$f":"Mercado!X361","v":61468.028999999995},{"$f":"Mercado!Y361","v":50746.741999999998},{"$f":"Mercado!Z361","v":55342.953000000001},{"$f":"Mercado!AA361","v":57788.657999999996},{"$f":"Mercado!AB361","v":56234.281999999992},{"$f":"Mercado!AC361","v":47976.475000000006},{"$f":"Mercado!AD361","v":58051.797999999995},{"$f":"Mercado!AE361","v":59610.406999999999},{"$f":"Mercado!AF361","v":59427.126000000004},{"$f":"Mercado!AG361","v":48178.692000000003},{"$f":"Mercado!AH361","v":55894.623999999996},{"$f":"Mercado!AI361","v":58180.012999999999},{"$f":"Mercado!AJ361","v":59392.422000000006},{"$f":"Mercado!AK361","v":49891.517999999996},{"$f":"Mercado!AL361","v":57651.577000000005},{"$f":"Mercado!AM361","v":62858.811000000002},{"$f":"Mercado!AN361","v":59290.663999999997},{"$f":"Mercado!AO361","v":49440.726999999999},{"$f":"Mercado!AP361","v":39642.411999999997},{"$f":"Mercado!AQ361","v":44887.572},{"$f":"Mercado!AR361","v":46266.991999999998},{"$f":"Mercado!AS361","v":37182.853000000003},{"$f":"Mercado!AT361","v":42702.523999999998},{"$f":"Mercado!AU361","v":47244.911},{"$f":"Mercado!AV361","v":54119.39},{"$f":"Mercado!AW361","v":46242.844656797002},{"$f":"Mercado!AX361","v":57590.438598893001},{"$f":"Mercado!AY361","v":60115.243860073009},{"$f":"Mercado!AZ361","v":62267.116636395993},{"$f":"Mercado!BA361","v":46415.733569103002},{"$f":"Mercado!BB361","v":62061.521668356996},{"$f":"Mercado!BC361","v":67040.062881753998},{"$f":"Mercado!BD361","v":74466.914966445998},{"$f":"Mercado!BE361","v":56631.64615133201},{"$f":"Mercado!BF361","v":67390.660832833993},{"$f":"Mercado!BG361","v":69125.539316766997},{"$f":"Mercado!BH361","v":74287.502909561008},{"$f":"Mercado!BI361","v":54260.586010696003}]
["ERO","Public Service",1510.8191726750001,1502.333326127,0.56484445897746483,8.4858465480001541,null,"Public Service",{"$f":"Mercado!I362","v":923.90099999999995},{"$f":"Mercado!J362","v":972.03400000000011},{"$f":"Mercado!K362","v":1015.333},{"$f":"Mercado!L362","v":982.86099999999999},{"$f":"Mercado!M362","v":881.51099999999997},{"$f":"Mercado!N362","v":920.69200000000001},{"$f":"Mercado!O362","v":891.649},{"$f":"Mercado!P362","v":938.55299999999988},{"$f":"Mercado!Q362","v":900.37799999999993},{"$f":"Mercado!R362","v":1073.3519999999999},{"$f":"Mercado!S362","v":989.14300000000003},{"$f":"Mercado!T362","v":1003.2719999999999},{"$f":"Mercado!U362","v":936.51299999999992},{"$f":"Mercado!V362","v":969.24099999999999},{"$f":"Mercado!W362","v":2165.7950000000001},{"$f":"Mercado!X362","v":1535.4499999999998},{"$f":"Mercado!Y362","v":1487.0079999999998},{"$f":"Mercado!Z362","v":1315.15},{"$f":"Mercado!AA362","v":1297.713},{"$f":"Mercado!AB362","v":1367.6179999999999},{"$f":"Mercado!AC362","v":1347.5830000000001},{"$f":"Mercado!AD362","v":1285.0340000000001},{"$f":"Mercado!AE362","v":1346.0160000000001},{"$f":"Mercado!AF362","v":1373.0219999999999},{"$f":"Mercado!AG362","v":1263.325},{"$f":"Mercado!AH362","v":1406.894},{"$f":"Mercado!AI362","v":1389.6569999999999},{"$f":"Mercado!AJ362","v":1406.7260000000001},{"$f":"Mercado!AK362","v":1332.11},{"$f":"Mercado!AL362","v":1419.3989999999999},{"$f":"Mercado!AM362","v":1474.2379999999998},{"$f":"Mercado!AN362","v":1312.9960000000001},{"$f":"Mercado!AO362","v":1312.098},{"$f":"Mercado!AP362","v":1150.2849999999999},{"$f":"Mercado!AQ362","v":1496.886},{"$f":"Mercado!AR362","v":1464.0239999999999},{"$f":"Mercado!AS362","v":1097.682},{"$f":"Mercado!AT362","v":1320.633},{"$f":"Mercado!AU362","v":1319.5880000000002},{"$f":"Mercado!AV362","v":1314.7759999999998},{"$f":"Mercado!AW362","v":1301.5585329999999},{"$f":"Mercado!AX362","v":1381.9111189999999},{"$f":"Mercado!AY362","v":1409.3724},{"$f":"Mercado!AZ362","v":1501.0379620000001},{"$f":"Mercado!BA362","v":1407.0460136669999},{"$f":"Mercado!BB362","v":1447.2314140000001},{"$f":"Mercado!BC362","v":1505.8156840000001},{"$f":"Mercado!BD362","v":1582.4330820800001},{"$f":"Mercado!BE362","v":1502.333326127},{"$f":"Mercado!BF362","v":1528.321278765},{"$f":"Mercado!BG362","v":1582.3835264129998},{"$f":"Mercado!BH362","v":1673.230677689},{"$f":"Mercado!BI362","v":1510.8191726750001}]
["ERO","1 Captive Market",14162.628484779001,15108.901784386999,-6.2630184053869664,-946.27329960799761,null,"1 Captive Market",{"$f":"Mercado!I363","v":13621.153},{"$f":"Mercado!J363","v":12226.666000000001},{"$f":"Mercado!K363","v":13187.994999999999},{"$f":"Mercado!L363","v":12971.226999999999},{"$f":"Mercado!M363","v":11685.576000000001},{"$f":"Mercado!N363","v":12086.716},{"$f":"Mercado!O363","v":12699.067999999999},{"$f":"Mercado!P363","v":12744.369000000001},{"$f":"Mercado!Q363","v":11761.075000000001},{"$f":"Mercado!R363","v":12129.275000000001},{"$f":"Mercado!S363","v":12319.453000000001},{"$f":"Mercado!T363","v":12339.687},{"$f":"Mercado!U363","v":11742.039000000001},{"$f":"Mercado!V363","v":12088.71},{"$f":"Mercado!W363","v":12303.951999999999},{"$f":"Mercado!X363","v":12560.467000000001},{"$f":"Mercado!Y363","v":12340.129000000001},{"$f":"Mercado!Z363","v":12262.653},{"$f":"Mercado!AA363","v":12932.448},{"$f":"Mercado!AB363","v":13063.988000000001},{"$f":"Mercado!AC363","v":12776.587},{"$f":"Mercado!AD363","v":13016.455999999998},{"$f":"Mercado!AE363","v":13494.754000000001},{"$f":"Mercado!AF363","v":13064.037},{"$f":"Mercado!AG363","v":12445.91},{"$f":"Mercado!AH363","v":12520.123000000001},{"$f":"Mercado!AI363","v":13741.734},{"$f":"Mercado!AJ363","v":13309.403},{"$f":"Mercado!AK363","v":12914.66},{"$f":"Mercado!AL363","v":13194.352000000001},{"$f":"Mercado!AM363","v":14211.187},{"$f":"Mercado!AN363","v":13962.769},{"$f":"Mercado!AO363","v":13750.119999999999},{"$f":"Mercado!AP363","v":13541.787},{"$f":"Mercado!AQ363","v":14453.591},{"$f":"Mercado!AR363","v":14138.544999999998},{"$f":"Mercado!AS363","v":13207.594000000001},{"$f":"Mercado!AT363","v":14214.341},{"$f":"Mercado!AU363","v":14264.575000000001},{"$f":"Mercado!AV363","v":17197.536},{"$f":"Mercado!AW363","v":13257.076869775001},{"$f":"Mercado!AX363","v":14202.371852443001},{"$f":"Mercado!AY363","v":14889.916042326999},{"$f":"Mercado!AZ363","v":15161.251036219001},{"$f":"Mercado!BA363","v":15722.509647722001},{"$f":"Mercado!BB363","v":15132.731997375},{"$f":"Mercado!BC363","v":15831.785050657998},{"$f":"Mercado!BD363","v":16132.791670355002},{"$f":"Mercado!BE363","v":15108.901784386999},{"$f":"Mercado!BF363","v":15154.987206975999},{"$f":"Mercado!BG363","v":17213.845013981001},{"$f":"Mercado!BH363","v":15598.493881255003},{"$f":"Mercado!BI363","v":14162.628484779001}]
["ERO","Residential Free",793038.50005015603,840109.17163565394,-5.6029231884057946,-47070.671585497912,null,"Residential Free",{"$f":"Mercado!I364","v":620977.49900000007},{"$f":"Mercado!J364","v":664440.50099999993},{"$f":"Mercado!K364","v":707001.88900000008},{"$f":"Mercado!L364","v":720664.80100000009},{"$f":"Mercado!M364","v":632496.34300000011},{"$f":"Mercado!N364","v":685968.92600000009},{"$f":"Mercado!O364","v":722958.82599999988},{"$f":"Mercado!P364","v":780432.99199999997},{"$f":"Mercado!Q364","v":704195.36399999994},{"$f":"Mercado!R364","v":732417.25200000009},{"$f":"Mercado!S364","v":769157.75799999991},{"$f":"Mercado!T364","v":786285.82699999993},{"$f":"Mercado!U364","v":700016.89000000013},{"$f":"Mercado!V364","v":720960.8820000001},{"$f":"Mercado!W364","v":761169.06200000015},{"$f":"Mercado!X364","v":784533.17999999993},{"$f":"Mercado!Y364","v":717507.299},{"$f":"Mercado!Z364","v":711681.65299999993},{"$f":"Mercado!AA364","v":730131.32099999988},{"$f":"Mercado!AB364","v":729696.1370000001},{"$f":"Mercado!AC364","v":672894.94400000013},{"$f":"Mercado!AD364","v":717319.67499999993},{"$f":"Mercado!AE364","v":760037.06900000002},{"$f":"Mercado!AF364","v":770020.14800000004},{"$f":"Mercado!AG364","v":706099.51100000017},{"$f":"Mercado!AH364","v":724816.29599999986},{"$f":"Mercado!AI364","v":753916.37600000016},{"$f":"Mercado!AJ364","v":778605.723},{"$f":"Mercado!AK364","v":717372.89200000011},{"$f":"Mercado!AL364","v":734408.72},{"$f":"Mercado!AM364","v":806055.25500000012},{"$f":"Mercado!AN364","v":786638.94799999997},{"$f":"Mercado!AO364","v":754692.26199999999},{"$f":"Mercado!AP364","v":715502.23100000015},{"$f":"Mercado!AQ364","v":813938.97100000025},{"$f":"Mercado!AR364","v":856835.96099999989},{"$f":"Mercado!AS364","v":696352.38500000013},{"$f":"Mercado!AT364","v":764376.60200000007},{"$f":"Mercado!AU364","v":810528.04099999997},{"$f":"Mercado!AV364","v":836904.103},{"$f":"Mercado!AW364","v":765608.84977519501},{"$f":"Mercado!AX364","v":798684.64520708111},{"$f":"Mercado!AY364","v":853744.019900452},{"$f":"Mercado!AZ364","v":870329.94223545294},{"$f":"Mercado!BA364","v":792243.16990392806},{"$f":"Mercado!BB364","v":842993.52140664216},{"$f":"Mercado!BC364","v":894470.33811898308},{"$f":"Mercado!BD364","v":944971.033700136},{"$f":"Mercado!BE364","v":840109.17163565394},{"$f":"Mercado!BF364","v":875369.798742285},{"$f":"Mercado!BG364","v":897809.885873519},{"$f":"Mercado!BH364","v":910150.75430712407},{"$f":"Mercado!BI364","v":793038.50005015603}]
["ERO","Commercial Free","0","0","-",0,null,"Commercial Free",{"$f":"Mercado!I365","v":0},{"$f":"Mercado!J365","v":0},{"$f":"Mercado!K365","v":0},{"$f":"Mercado!L365","v":0},{"$f":"Mercado!M365","v":0},{"$f":"Mercado!N365","v":0},{"$f":"Mercado!O365","v":0},{"$f":"Mercado!P365","v":0},{"$f":"Mercado!Q365","v":0},{"$f":"Mercado!R365","v":0},{"$f":"Mercado!S365","v":0},{"$f":"Mercado!T365","v":0},{"$f":"Mercado!U365","v":0},{"$f":"Mercado!V365","v":0},{"$f":"Mercado!W365","v":0},{"$f":"Mercado!X365","v":0},{"$f":"Mercado!Y365","v":0},{"$f":"Mercado!Z365","v":0},{"$f":"Mercado!AA365","v":0},{"$f":"Mercado!AB365","v":0},{"$f":"Mercado!AC365","v":0},{"$f":"Mercado!AD365","v":0},{"$f":"Mercado!AE365","v":0},{"$f":"Mercado!AF365","v":0},{"$f":"Mercado!AG365","v":0},{"$f":"Mercado!AH365","v":0},{"$f":"Mercado!AI365","v":0},{"$f":"Mercado!AJ365","v":0},{"$f":"Mercado!AK365","v":0},{"$f":"Mercado!AL365","v":0},{"$f":"Mercado!AM365","v":0},{"$f":"Mercado!AN365","v":0},{"$f":"Mercado!AO365","v":0},{"$f":"Mercado!AP365","v":0},{"$f":"Mercado!AQ365","v":0},{"$f":"Mercado!AR365","v":0},{"$f":"Mercado!AS365","v":0},{"$f":"Mercado!AT365","v":0},{"$f":"Mercado!AU365","v":0},{"$f":"Mercado!AV365","v":0},{"$f":"Mercado!AW365","v":0},{"$f":"Mercado!AX365","v":0},{"$f":"Mercado!AY365","v":0},{"$f":"Mercado!AZ365","v":0},{"$f":"Mercado!BA365","v":"0"},{"$f":"Mercado!BB365","v":"0"},{"$f":"Mercado!BC365","v":"0"},{"$f":"Mercado!BD365","v":"0"},{"$f":"Mercado!BE365","v":"0"},{"$f":"Mercado!BF365","v":"0"},{"$f":"Mercado!BG365","v":"0"},{"$f":"Mercado!BH365","v":"0"},{"$f":"Mercado!BI365","v":"0"}]
["ERO","Industrial Free",53835.060218357801,30925.055284601498,74.082341075599885,22910.004933756303,null,"Industrial Free",{"$f":"Mercado!I366","v":0},{"$f":"Mercado!J366","v":0},{"$f":"Mercado!K366","v":0},{"$f":"Mercado!L366","v":333.38882999999987},{"$f":"Mercado!M366","v":687.03632599999992},{"$f":"Mercado!N366","v":2245.3144029999999},{"$f":"Mercado!O366","v":2223.5933209999998},{"$f":"Mercado!P366","v":2365.4652269999997},{"$f":"Mercado!Q366","v":2239.5642878333324},{"$f":"Mercado!R366","v":2338.433747},{"$f":"Mercado!S366","v":2409.1920840000002},{"$f":"Mercado!T366","v":2457.0409379999996},{"$f":"Mercado!U366","v":2324.2575769999999},{"$f":"Mercado!V366","v":2089.3846749999998},{"$f":"Mercado!W366","v":1493.209327},{"$f":"Mercado!X366","v":1601.9157319999997},{"$f":"Mercado!Y366","v":1818.8795609999997},{"$f":"Mercado!Z366","v":2237.6099680000002},{"$f":"Mercado!AA366","v":6551.9644193823533},{"$f":"Mercado!AB366","v":7616.4340169999996},{"$f":"Mercado!AC366","v":7572.3537372007831},{"$f":"Mercado!AD366","v":7834.9454320000004},{"$f":"Mercado!AE366","v":8075.616208992692},{"$f":"Mercado!AF366","v":8269.5466770000003},{"$f":"Mercado!AG366","v":9320.3731939999998},{"$f":"Mercado!AH366","v":10429.366177000002},{"$f":"Mercado!AI366","v":10708.293435000001},{"$f":"Mercado!AJ366","v":10788.50808},{"$f":"Mercado!AK366","v":10022.692054000001},{"$f":"Mercado!AL366","v":11060.134128},{"$f":"Mercado!AM366","v":11368.382273000001},{"$f":"Mercado!AN366","v":11544.601459},{"$f":"Mercado!AO366","v":10841.337130999998},{"$f":"Mercado!AP366","v":7595.2825639999992},{"$f":"Mercado!AQ366","v":10502.495324},{"$f":"Mercado!AR366","v":13945.877674000001},{"$f":"Mercado!AS366","v":13438.443059000001},{"$f":"Mercado!AT366","v":14434.054912999996},{"$f":"Mercado!AU366","v":15413.366024999999},{"$f":"Mercado!AV366","v":15975.418675000001},{"$f":"Mercado!AW366","v":15507.244494999999},{"$f":"Mercado!AX366","v":15817.485331},{"$f":"Mercado!AY366","v":17022.306599},{"$f":"Mercado!AZ366","v":17599.400999999998},{"$f":"Mercado!BA366","v":17468.378000000001},{"$f":"Mercado!BB366","v":18698.796999999999},{"$f":"Mercado!BC366","v":20363.194000000003},{"$f":"Mercado!BD366","v":25442.463},{"$f":"Mercado!BE366","v":30925.055284601498},{"$f":"Mercado!BF366","v":38378.576927959199},{"$f":"Mercado!BG366","v":44693.218783315002},{"$f":"Mercado!BH366","v":51366.158435000012},{"$f":"Mercado!BI366","v":53835.060218357801}]
["ERO","Rural Free",102238.56082114638,90537.824078389502,12.923589518372069,11700.736742756882,null,"Rural Free",{"$f":"Mercado!I367","v":7480.0995080000002},{"$f":"Mercado!J367","v":8563.0105010000007},{"$f":"Mercado!K367","v":10008.712432},{"$f":"Mercado!L367","v":10374.807387000001},{"$f":"Mercado!M367","v":9178.5293579999998},{"$f":"Mercado!N367","v":8420.9211030000006},{"$f":"Mercado!O367","v":9018.1213860000007},{"$f":"Mercado!P367","v":7619.8662985410001},{"$f":"Mercado!Q367","v":6910.050518},{"$f":"Mercado!R367","v":7015.2747059999992},{"$f":"Mercado!S367","v":6806.0402340000001},{"$f":"Mercado!T367","v":6583.2603490000001},{"$f":"Mercado!U367","v":5155.9342257079998},{"$f":"Mercado!V367","v":5303.7284360000003},{"$f":"Mercado!W367","v":5488.545932},{"$f":"Mercado!X367","v":4234.0790457040002},{"$f":"Mercado!Y367","v":3399.4746940000005},{"$f":"Mercado!Z367","v":4387.8916949999993},{"$f":"Mercado!AA367","v":5333.1612020000011},{"$f":"Mercado!AB367","v":12009.699572999998},{"$f":"Mercado!AC367","v":19035.643045449149},{"$f":"Mercado!AD367","v":22417.522138400385},{"$f":"Mercado!AE367","v":30007.145677606277},{"$f":"Mercado!AF367","v":31616.321679000001},{"$f":"Mercado!AG367","v":33387.099599000001},{"$f":"Mercado!AH367","v":33003.027105000001},{"$f":"Mercado!AI367","v":36737.702544},{"$f":"Mercado!AJ367","v":36619.575152000005},{"$f":"Mercado!AK367","v":36041.500913999997},{"$f":"Mercado!AL367","v":35965.463537999996},{"$f":"Mercado!AM367","v":38116.453747000007},{"$f":"Mercado!AN367","v":39851.061606999996},{"$f":"Mercado!AO367","v":40854.813624000002},{"$f":"Mercado!AP367","v":40965.754100999999},{"$f":"Mercado!AQ367","v":48363.163901000007},{"$f":"Mercado!AR367","v":46850.38786499999},{"$f":"Mercado!AS367","v":43090.080059},{"$f":"Mercado!AT367","v":47420.20523},{"$f":"Mercado!AU367","v":46068.593305999995},{"$f":"Mercado!AV367","v":46289.037356000001},{"$f":"Mercado!AW367","v":49298.130228000002},{"$f":"Mercado!AX367","v":49227.460525000002},{"$f":"Mercado!AY367","v":55232.912469000003},{"$f":"Mercado!AZ367","v":55495.154999999999},{"$f":"Mercado!BA367","v":57137.442999999999},{"$f":"Mercado!BB367","v":59532.922999999995},{"$f":"Mercado!BC367","v":69244.638000000006},{"$f":"Mercado!BD367","v":73120.231},{"$f":"Mercado!BE367","v":90537.824078389502},{"$f":"Mercado!BF367","v":96970.158932110193},{"$f":"Mercado!BG367","v":99686.94970550749},{"$f":"Mercado!BH367","v":99884.780307784793},{"$f":"Mercado!BI367","v":102238.56082114638}]
["ERO","Public Lighting Free",355.2525303919,0,"-",355.2525303919,null,"Public Lighting Free",{"$f":"Mercado!I368","v":0},{"$f":"Mercado!J368","v":0},{"$f":"Mercado!K368","v":0},{"$f":"Mercado!L368","v":0},{"$f":"Mercado!M368","v":0},{"$f":"Mercado!N368","v":0},{"$f":"Mercado!O368","v":0},{"$f":"Mercado!P368","v":0},{"$f":"Mercado!Q368","v":0},{"$f":"Mercado!R368","v":0},{"$f":"Mercado!S368","v":0},{"$f":"Mercado!T368","v":0},{"$f":"Mercado!U368","v":0},{"$f":"Mercado!V368","v":0},{"$f":"Mercado!W368","v":0},{"$f":"Mercado!X368","v":0},{"$f":"Mercado!Y368","v":0},{"$f":"Mercado!Z368","v":0},{"$f":"Mercado!AA368","v":0},{"$f":"Mercado!AB368","v":0},{"$f":"Mercado!AC368","v":0},{"$f":"Mercado!AD368","v":0},{"$f":"Mercado!AE368","v":0},{"$f":"Mercado!AF368","v":0},{"$f":"Mercado!AG368","v":0},{"$f":"Mercado!AH368","v":0},{"$f":"Mercado!AI368","v":0},{"$f":"Mercado!AJ368","v":0},{"$f":"Mercado!AK368","v":0},{"$f":"Mercado!AL368","v":0},{"$f":"Mercado!AM368","v":0},{"$f":"Mercado!AN368","v":0},{"$f":"Mercado!AO368","v":0},{"$f":"Mercado!AP368","v":0},{"$f":"Mercado!AQ368","v":0},{"$f":"Mercado!AR368","v":0},{"$f":"Mercado!AS368","v":0},{"$f":"Mercado!AT368","v":0},{"$f":"Mercado!AU368","v":0},{"$f":"Mercado!AV368","v":0},{"$f":"Mercado!AW368","v":0},{"$f":"Mercado!AX368","v":0},{"$f":"Mercado!AY368","v":0},{"$f":"Mercado!AZ368","v":0},{"$f":"Mercado!BA368","v":0},{"$f":"Mercado!BB368","v":0},{"$f":"Mercado!BC368","v":0},{"$f":"Mercado!BD368","v":0},{"$f":"Mercado!BE368","v":0},{"$f":"Mercado!BF368","v":0},{"$f":"Mercado!BG368","v":8.4730000000000008},{"$f":"Mercado!BH368","v":22.563000000000002},{"$f":"Mercado!BI368","v":355.2525303919}]
["ERO","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"Mercado!I369","v":0},{"$f":"Mercado!J369","v":0},{"$f":"Mercado!K369","v":0},{"$f":"Mercado!L369","v":0},{"$f":"Mercado!M369","v":0},{"$f":"Mercado!N369","v":0},{"$f":"Mercado!O369","v":0},{"$f":"Mercado!P369","v":0},{"$f":"Mercado!Q369","v":0},{"$f":"Mercado!R369","v":0},{"$f":"Mercado!S369","v":0},{"$f":"Mercado!T369","v":0},{"$f":"Mercado!U369","v":0},{"$f":"Mercado!V369","v":0},{"$f":"Mercado!W369","v":0},{"$f":"Mercado!X369","v":0},{"$f":"Mercado!Y369","v":0},{"$f":"Mercado!Z369","v":0},{"$f":"Mercado!AA369","v":0},{"$f":"Mercado!AB369","v":0},{"$f":"Mercado!AC369","v":0},{"$f":"Mercado!AD369","v":0},{"$f":"Mercado!AE369","v":0},{"$f":"Mercado!AF369","v":0},{"$f":"Mercado!AG369","v":0},{"$f":"Mercado!AH369","v":0},{"$f":"Mercado!AI369","v":0},{"$f":"Mercado!AJ369","v":0},{"$f":"Mercado!AK369","v":0},{"$f":"Mercado!AL369","v":0},{"$f":"Mercado!AM369","v":0},{"$f":"Mercado!AN369","v":0},{"$f":"Mercado!AO369","v":0},{"$f":"Mercado!AP369","v":0},{"$f":"Mercado!AQ369","v":0},{"$f":"Mercado!AR369","v":0},{"$f":"Mercado!AS369","v":0},{"$f":"Mercado!AT369","v":0},{"$f":"Mercado!AU369","v":0},{"$f":"Mercado!AV369","v":0},{"$f":"Mercado!AW369","v":0},{"$f":"Mercado!AX369","v":0},{"$f":"Mercado!AY369","v":0},{"$f":"Mercado!AZ369","v":0},{"$f":"Mercado!BA369","v":"0"},{"$f":"Mercado!BB369","v":"0"},{"$f":"Mercado!BC369","v":"0"},{"$f":"Mercado!BD369","v":"0"},{"$f":"Mercado!BE369","v":0},{"$f":"Mercado!BF369","v":0},{"$f":"Mercado!BG369","v":0},{"$f":"Mercado!BH369","v":0},{"$f":"Mercado!BI369","v":0}]
["ERO","Own Free",0,0,"-",0,null,"Own Free",{"$f":"Mercado!I370","v":0},{"$f":"Mercado!J370","v":0},{"$f":"Mercado!K370","v":0},{"$f":"Mercado!L370","v":0},{"$f":"Mercado!M370","v":0},{"$f":"Mercado!N370","v":0},{"$f":"Mercado!O370","v":0},{"$f":"Mercado!P370","v":0},{"$f":"Mercado!Q370","v":0},{"$f":"Mercado!R370","v":0},{"$f":"Mercado!S370","v":0},{"$f":"Mercado!T370","v":0},{"$f":"Mercado!U370","v":0},{"$f":"Mercado!V370","v":0},{"$f":"Mercado!W370","v":0},{"$f":"Mercado!X370","v":0},{"$f":"Mercado!Y370","v":0},{"$f":"Mercado!Z370","v":0},{"$f":"Mercado!AA370","v":0},{"$f":"Mercado!AB370","v":0},{"$f":"Mercado!AC370","v":0},{"$f":"Mercado!AD370","v":0},{"$f":"Mercado!AE370","v":0},{"$f":"Mercado!AF370","v":0},{"$f":"Mercado!AG370","v":0},{"$f":"Mercado!AH370","v":0},{"$f":"Mercado!AI370","v":0},{"$f":"Mercado!AJ370","v":0},{"$f":"Mercado!AK370","v":0},{"$f":"Mercado!AL370","v":0},{"$f":"Mercado!AM370","v":0},{"$f":"Mercado!AN370","v":0},{"$f":"Mercado!AO370","v":0},{"$f":"Mercado!AP370","v":0},{"$f":"Mercado!AQ370","v":0},{"$f":"Mercado!AR370","v":0},{"$f":"Mercado!AS370","v":0},{"$f":"Mercado!AT370","v":0},{"$f":"Mercado!AU370","v":0},{"$f":"Mercado!AV370","v":0},{"$f":"Mercado!AW370","v":0},{"$f":"Mercado!AX370","v":0},{"$f":"Mercado!AY370","v":0},{"$f":"Mercado!AZ370","v":0},{"$f":"Mercado!BA370","v":"0"},{"$f":"Mercado!BB370","v":"0"},{"$f":"Mercado!BC370","v":"0"},{"$f":"Mercado!BD370","v":"0"},{"$f":"Mercado!BE370","v":0},{"$f":"Mercado!BF370","v":0},{"$f":"Mercado!BG370","v":0},{"$f":"Mercado!BH370","v":0},{"$f":"Mercado!BI370","v":0}]
["ERO","Public Service Free","0","0","-",0,null,"Public Service Free",{"$f":"Mercado!I371","v":0},{"$f":"Mercado!J371","v":0},{"$f":"Mercado!K371","v":0},{"$f":"Mercado!L371","v":0},{"$f":"Mercado!M371","v":0},{"$f":"Mercado!N371","v":0},{"$f":"Mercado!O371","v":0},{"$f":"Mercado!P371","v":0},{"$f":"Mercado!Q371","v":0},{"$f":"Mercado!R371","v":0},{"$f":"Mercado!S371","v":0},{"$f":"Mercado!T371","v":0},{"$f":"Mercado!U371","v":0},{"$f":"Mercado!V371","v":0},{"$f":"Mercado!W371","v":0},{"$f":"Mercado!X371","v":0},{"$f":"Mercado!Y371","v":0},{"$f":"Mercado!Z371","v":0},{"$f":"Mercado!AA371","v":0},{"$f":"Mercado!AB371","v":0},{"$f":"Mercado!AC371","v":0},{"$f":"Mercado!AD371","v":0},{"$f":"Mercado!AE371","v":0},{"$f":"Mercado!AF371","v":0},{"$f":"Mercado!AG371","v":0},{"$f":"Mercado!AH371","v":0},{"$f":"Mercado!AI371","v":0},{"$f":"Mercado!AJ371","v":0},{"$f":"Mercado!AK371","v":0},{"$f":"Mercado!AL371","v":0},{"$f":"Mercado!AM371","v":0},{"$f":"Mercado!AN371","v":0},{"$f":"Mercado!AO371","v":0},{"$f":"Mercado!AP371","v":0},{"$f":"Mercado!AQ371","v":0},{"$f":"Mercado!AR371","v":0},{"$f":"Mercado!AS371","v":0},{"$f":"Mercado!AT371","v":0},{"$f":"Mercado!AU371","v":0},{"$f":"Mercado!AV371","v":0},{"$f":"Mercado!AW371","v":0},{"$f":"Mercado!AX371","v":0},{"$f":"Mercado!AY371","v":0},{"$f":"Mercado!AZ371","v":0},{"$f":"Mercado!BA371","v":"0"},{"$f":"Mercado!BB371","v":"0"},{"$f":"Mercado!BC371","v":"0"},{"$f":"Mercado!BD371","v":"0"},{"$f":"Mercado!BE371","v":"0"},{"$f":"Mercado!BF371","v":"0"},{"$f":"Mercado!BG371","v":"0"},{"$f":"Mercado!BH371","v":"0"},{"$f":"Mercado!BI371","v":"0"}]
["ERO","2 Free Market (TUSD)",827.13876119999998,0,"-",827.13876119999998,null,"2 Free Market (TUSD)",{"$f":"Mercado!I372","v":0},{"$f":"Mercado!J372","v":0},{"$f":"Mercado!K372","v":0},{"$f":"Mercado!L372","v":0},{"$f":"Mercado!M372","v":0},{"$f":"Mercado!N372","v":0},{"$f":"Mercado!O372","v":0},{"$f":"Mercado!P372","v":0},{"$f":"Mercado!Q372","v":0},{"$f":"Mercado!R372","v":0},{"$f":"Mercado!S372","v":0},{"$f":"Mercado!T372","v":0},{"$f":"Mercado!U372","v":0},{"$f":"Mercado!V372","v":0},{"$f":"Mercado!W372","v":0},{"$f":"Mercado!X372","v":0},{"$f":"Mercado!Y372","v":0},{"$f":"Mercado!Z372","v":0},{"$f":"Mercado!AA372","v":0},{"$f":"Mercado!AB372","v":0},{"$f":"Mercado!AC372","v":0},{"$f":"Mercado!AD372","v":0},{"$f":"Mercado!AE372","v":0},{"$f":"Mercado!AF372","v":0},{"$f":"Mercado!AG372","v":0},{"$f":"Mercado!AH372","v":0},{"$f":"Mercado!AI372","v":0},{"$f":"Mercado!AJ372","v":0},{"$f":"Mercado!AK372","v":0},{"$f":"Mercado!AL372","v":0},{"$f":"Mercado!AM372","v":0},{"$f":"Mercado!AN372","v":0},{"$f":"Mercado!AO372","v":0},{"$f":"Mercado!AP372","v":0},{"$f":"Mercado!AQ372","v":0},{"$f":"Mercado!AR372","v":0},{"$f":"Mercado!AS372","v":0},{"$f":"Mercado!AT372","v":0},{"$f":"Mercado!AU372","v":0},{"$f":"Mercado!AV372","v":0},{"$f":"Mercado!AW372","v":0},{"$f":"Mercado!AX372","v":0},{"$f":"Mercado!AY372","v":0},{"$f":"Mercado!AZ372","v":0},{"$f":"Mercado!BA372","v":0},{"$f":"Mercado!BB372","v":0},{"$f":"Mercado!BC372","v":0},{"$f":"Mercado!BD372","v":0},{"$f":"Mercado!BE372","v":0},{"$f":"Mercado!BF372","v":0},{"$f":"Mercado!BG372","v":0},{"$f":"Mercado!BH372","v":0},{"$f":"Mercado!BI372","v":827.13876119999998}]
["ERO","Residential Total",157256.01233109611,121462.87936299099,29.468371864574006,35793.132968105114,null,"Residential Total",{"$f":"Mercado!I373","v":7480.0995080000002},{"$f":"Mercado!J373","v":8563.0105010000007},{"$f":"Mercado!K373","v":10008.712432},{"$f":"Mercado!L373","v":10708.196217000001},{"$f":"Mercado!M373","v":9865.5656839999992},{"$f":"Mercado!N373","v":10666.235506000001},{"$f":"Mercado!O373","v":11241.714707000001},{"$f":"Mercado!P373","v":9985.3315255409998},{"$f":"Mercado!Q373","v":9149.6148058333329},{"$f":"Mercado!R373","v":9353.7084529999993},{"$f":"Mercado!S373","v":9215.2323180000003},{"$f":"Mercado!T373","v":9040.3012870000002},{"$f":"Mercado!U373","v":7480.1918027079992},{"$f":"Mercado!V373","v":7393.1131110000006},{"$f":"Mercado!W373","v":6981.7552589999996},{"$f":"Mercado!X373","v":5835.9947777039997},{"$f":"Mercado!Y373","v":5218.3542550000002},{"$f":"Mercado!Z373","v":6625.5016629999991},{"$f":"Mercado!AA373","v":11885.125621382354},{"$f":"Mercado!AB373","v":19626.133589999998},{"$f":"Mercado!AC373","v":26607.996782649934},{"$f":"Mercado!AD373","v":30252.467570400386},{"$f":"Mercado!AE373","v":38082.761886598972},{"$f":"Mercado!AF373","v":39885.868355999999},{"$f":"Mercado!AG373","v":42707.472793000001},{"$f":"Mercado!AH373","v":43432.393282000005},{"$f":"Mercado!AI373","v":47445.995978999999},{"$f":"Mercado!AJ373","v":47408.083232000005},{"$f":"Mercado!AK373","v":46064.192967999996},{"$f":"Mercado!AL373","v":47025.597665999994},{"$f":"Mercado!AM373","v":49484.83602000001},{"$f":"Mercado!AN373","v":51395.663065999994},{"$f":"Mercado!AO373","v":51696.150755000002},{"$f":"Mercado!AP373","v":48561.036665},{"$f":"Mercado!AQ373","v":58865.65922500001},{"$f":"Mercado!AR373","v":60796.265538999993},{"$f":"Mercado!AS373","v":56528.523117999997},{"$f":"Mercado!AT373","v":61854.260142999992},{"$f":"Mercado!AU373","v":61481.959330999991},{"$f":"Mercado!AV373","v":62264.456031000002},{"$f":"Mercado!AW373","v":64805.374723000001},{"$f":"Mercado!AX373","v":65044.945856000006},{"$f":"Mercado!AY373","v":72255.219068000006},{"$f":"Mercado!AZ373","v":73094.555999999997},{"$f":"Mercado!BA373","v":74605.820999999996},{"$f":"Mercado!BB373","v":78231.72},{"$f":"Mercado!BC373","v":89607.832000000009},{"$f":"Mercado!BD373","v":98562.694000000003},{"$f":"Mercado!BE373","v":121462.87936299099},{"$f":"Mercado!BF373","v":135348.7358600694},{"$f":"Mercado!BG373","v":144388.6414888225},{"$f":"Mercado!BH373","v":151273.50174278481},{"$f":"Mercado!BI373","v":157256.01233109611}]
["ERO","Commercial Total",434147.488995903,437609.58001010201,-0.79113693400384433,-3462.0910141990171,null,"Commercial Total",{"$f":"Mercado!I374","v":223098.82799999998},{"$f":"Mercado!J374","v":257475.83499999999},{"$f":"Mercado!K374","v":283199.34500000003},{"$f":"Mercado!L374","v":296916.00599999999},{"$f":"Mercado!M374","v":253600.13800000001},{"$f":"Mercado!N374","v":270561.11800000002},{"$f":"Mercado!O374","v":272050.61100000003},{"$f":"Mercado!P374","v":287904.02},{"$f":"Mercado!Q374","v":275765.97399999999},{"$f":"Mercado!R374","v":278239.55700000003},{"$f":"Mercado!S374","v":295371.272},{"$f":"Mercado!T374","v":308067.66800000001},{"$f":"Mercado!U374","v":273663.87900000002},{"$f":"Mercado!V374","v":283850.39500000002},{"$f":"Mercado!W374","v":300665.57700000005},{"$f":"Mercado!X374","v":318858.06},{"$f":"Mercado!Y374","v":286230.86100000003},{"$f":"Mercado!Z374","v":277395.48499999999},{"$f":"Mercado!AA374","v":289916.61499999999},{"$f":"Mercado!AB374","v":297956.05699999997},{"$f":"Mercado!AC374","v":274937.87700000004},{"$f":"Mercado!AD374","v":298150.73800000001},{"$f":"Mercado!AE374","v":321977.18600000005},{"$f":"Mercado!AF374","v":330380.571},{"$f":"Mercado!AG374","v":296841.78100000002},{"$f":"Mercado!AH374","v":302938.75899999996},{"$f":"Mercado!AI374","v":314651.234},{"$f":"Mercado!AJ374","v":334551.37199999997},{"$f":"Mercado!AK374","v":306531.049},{"$f":"Mercado!AL374","v":310358.15000000002},{"$f":"Mercado!AM374","v":338876.54},{"$f":"Mercado!AN374","v":335329.516},{"$f":"Mercado!AO374","v":334453.94399999996},{"$f":"Mercado!AP374","v":329094.50599999999},{"$f":"Mercado!AQ374","v":372935.04700000002},{"$f":"Mercado!AR374","v":404701.07399999996},{"$f":"Mercado!AS374","v":323940.36699999997},{"$f":"Mercado!AT374","v":361988.93300000002},{"$f":"Mercado!AU374","v":382696.049},{"$f":"Mercado!AV374","v":397221.41100000008},{"$f":"Mercado!AW374","v":363237.52519033401},{"$f":"Mercado!AX374","v":377476.96347722702},{"$f":"Mercado!AY374","v":402280.9040939},{"$f":"Mercado!AZ374","v":414161.42730231001},{"$f":"Mercado!BA374","v":375918.19086116599},{"$f":"Mercado!BB374","v":397413.68030899996},{"$f":"Mercado!BC374","v":433389.79953163303},{"$f":"Mercado!BD374","v":475799.36491317203},{"$f":"Mercado!BE374","v":437609.58001010201},{"$f":"Mercado!BF374","v":455996.67447374703},{"$f":"Mercado!BG374","v":470789.81462881202},{"$f":"Mercado!BH374","v":496091.22288217407},{"$f":"Mercado!BI374","v":434147.488995903}]
["ERO","Industrial Total",185782.66892788079,189264.48014343646,-1.8396538076859148,-3481.8112155556737,null,"Industrial Total",{"$f":"Mercado!I375","v":141413.753},{"$f":"Mercado!J375","v":146253.193},{"$f":"Mercado!K375","v":155913.98699999999},{"$f":"Mercado!L375","v":159886.33483000001},{"$f":"Mercado!M375","v":139412.80332599999},{"$f":"Mercado!N375","v":153095.50640300001},{"$f":"Mercado!O375","v":152145.64332099998},{"$f":"Mercado!P375","v":161418.04622700001},{"$f":"Mercado!Q375","v":149312.12528783333},{"$f":"Mercado!R375","v":155181.78574700002},{"$f":"Mercado!S375","v":166328.106084},{"$f":"Mercado!T375","v":170998.11493799998},{"$f":"Mercado!U375","v":150634.38157700002},{"$f":"Mercado!V375","v":159604.404675},{"$f":"Mercado!W375","v":168876.79332699999},{"$f":"Mercado!X375","v":174192.583732},{"$f":"Mercado!Y375","v":159472.12556099999},{"$f":"Mercado!Z375","v":158580.691968},{"$f":"Mercado!AA375","v":163905.30041938237},{"$f":"Mercado!AB375","v":163847.936017},{"$f":"Mercado!AC375","v":153482.63973720081},{"$f":"Mercado!AD375","v":162949.06943200002},{"$f":"Mercado!AE375","v":171978.82920899268},{"$f":"Mercado!AF375","v":173176.443677},{"$f":"Mercado!AG375","v":161521.40219400002},{"$f":"Mercado!AH375","v":164238.18117699999},{"$f":"Mercado!AI375","v":171580.40943500001},{"$f":"Mercado!AJ375","v":177677.95808000001},{"$f":"Mercado!AK375","v":168308.27705400001},{"$f":"Mercado!AL375","v":173005.84212800002},{"$f":"Mercado!AM375","v":186913.04827299999},{"$f":"Mercado!AN375","v":184257.430459},{"$f":"Mercado!AO375","v":176796.55413100001},{"$f":"Mercado!AP375","v":149952.32656399999},{"$f":"Mercado!AQ375","v":176354.72432399998},{"$f":"Mercado!AR375","v":189151.84367399997},{"$f":"Mercado!AS375","v":144745.58805900003},{"$f":"Mercado!AT375","v":164380.698913},{"$f":"Mercado!AU375","v":172495.512025},{"$f":"Mercado!AV375","v":177274.76167499999},{"$f":"Mercado!AW375","v":163815.566943176},{"$f":"Mercado!AX375","v":172854.77506117901},{"$f":"Mercado!AY375","v":184669.67893243401},{"$f":"Mercado!AZ375","v":187888.94822202902},{"$f":"Mercado!BA375","v":173931.651191874},{"$f":"Mercado!BB375","v":186300.12355426402},{"$f":"Mercado!BC375","v":194115.02853436},{"$f":"Mercado!BD375","v":205029.53519233601},{"$f":"Mercado!BE375","v":189264.48014343646},{"$f":"Mercado!BF375","v":198936.51570794417},{"$f":"Mercado!BG375","v":201469.56906600003},{"$f":"Mercado!BH375","v":205584.36387293402},{"$f":"Mercado!BI375","v":185782.66892788079}]
["ERO","Rural Total",136626.76898652737,133736.94295425148,2.1608285402967775,2889.826032275887,null,"Rural Total",{"$f":"Mercado!I376","v":124840.01850799999},{"$f":"Mercado!J376","v":124414.65650099999},{"$f":"Mercado!K376","v":121787.443432},{"$f":"Mercado!L376","v":122588.40438700002},{"$f":"Mercado!M376","v":106478.390358},{"$f":"Mercado!N376","v":112119.674103},{"$f":"Mercado!O376","v":142592.79138600003},{"$f":"Mercado!P376","v":173297.751298541},{"$f":"Mercado!Q376","v":129511.49751800002},{"$f":"Mercado!R376","v":142025.643706},{"$f":"Mercado!S376","v":140148.71323400002},{"$f":"Mercado!T376","v":141291.19234899999},{"$f":"Mercado!U376","v":119164.525225708},{"$f":"Mercado!V376","v":110953.80043600002},{"$f":"Mercado!W376","v":110824.145932},{"$f":"Mercado!X376","v":109453.508045704},{"$f":"Mercado!Y376","v":103128.85069399999},{"$f":"Mercado!Z376","v":104431.01469499999},{"$f":"Mercado!AA376","v":101848.133202},{"$f":"Mercado!AB376","v":104666.418573},{"$f":"Mercado!AC376","v":98042.815045449141},{"$f":"Mercado!AD376","v":101787.39813840039},{"$f":"Mercado!AE376","v":109165.92467760629},{"$f":"Mercado!AF376","v":114851.27067899999},{"$f":"Mercado!AG376","v":106558.798599},{"$f":"Mercado!AH376","v":110356.935105},{"$f":"Mercado!AI376","v":117296.544544},{"$f":"Mercado!AJ376","v":116431.39515200001},{"$f":"Mercado!AK376","v":111117.851914},{"$f":"Mercado!AL376","v":112320.40853799999},{"$f":"Mercado!AM376","v":117954.405747},{"$f":"Mercado!AN376","v":113972.176607},{"$f":"Mercado!AO376","v":112180.786624},{"$f":"Mercado!AP376","v":109731.79810099999},{"$f":"Mercado!AQ376","v":125263.78990100001},{"$f":"Mercado!AR376","v":121641.607865},{"$f":"Mercado!AS376","v":100778.15405899999},{"$f":"Mercado!AT376","v":114517.99422999998},{"$f":"Mercado!AU376","v":114823.58130599999},{"$f":"Mercado!AV376","v":116864.006356},{"$f":"Mercado!AW376","v":114579.17330895501},{"$f":"Mercado!AX376","v":116421.075137418},{"$f":"Mercado!AY376","v":128180.757318067},{"$f":"Mercado!AZ376","v":126307.38203813101},{"$f":"Mercado!BA376","v":124448.556933139},{"$f":"Mercado!BB376","v":129091.880284603},{"$f":"Mercado!BC376","v":136109.069165541},{"$f":"Mercado!BD376","v":136007.34434629499},{"$f":"Mercado!BE376","v":133736.94295425148},{"$f":"Mercado!BF376","v":139141.5610609492},{"$f":"Mercado!BG376","v":142218.17714002449},{"$f":"Mercado!BH376","v":138883.2208809618},{"$f":"Mercado!BI376","v":136626.76898652737}]
["ERO","Public Lighting Total",94367.499462863896,96809.084596026005,-2.5220619979525516,-2441.5851331621088,null,"Public Lighting Total",{"$f":"Mercado!I377","v":58849.5},{"$f":"Mercado!J377","v":60579.027000000002},{"$f":"Mercado!K377","v":68049.989000000001},{"$f":"Mercado!L377","v":61834.946999999993},{"$f":"Mercado!M377","v":63279.567999999999},{"$f":"Mercado!N377","v":65633.085000000006},{"$f":"Mercado!O377","v":67300.084999999992},{"$f":"Mercado!P377","v":68054.724000000002},{"$f":"Mercado!Q377","v":68029.274999999994},{"$f":"Mercado!R377","v":69497.847999999998},{"$f":"Mercado!S377","v":74409.233999999997},{"$f":"Mercado!T377","v":73739.476999999999},{"$f":"Mercado!U377","v":73030.672000000006},{"$f":"Mercado!V377","v":73709.468999999997},{"$f":"Mercado!W377","v":79053.025999999998},{"$f":"Mercado!X377","v":79077.648000000001},{"$f":"Mercado!Y377","v":76089.001000000004},{"$f":"Mercado!Z377","v":76264.365000000005},{"$f":"Mercado!AA377","v":80628.527999999991},{"$f":"Mercado!AB377","v":78167.28},{"$f":"Mercado!AC377","v":77810.8},{"$f":"Mercado!AD377","v":78407.902000000002},{"$f":"Mercado!AE377","v":86226.55},{"$f":"Mercado!AF377","v":83319.025999999998},{"$f":"Mercado!AG377","v":81439.524999999994},{"$f":"Mercado!AH377","v":80814.421000000002},{"$f":"Mercado!AI377","v":86935.277000000002},{"$f":"Mercado!AJ377","v":84652.634000000005},{"$f":"Mercado!AK377","v":81460.786999999997},{"$f":"Mercado!AL377","v":81402.19},{"$f":"Mercado!AM377","v":90418.168999999994},{"$f":"Mercado!AN377","v":83774.95},{"$f":"Mercado!AO377","v":83322.513000000006},{"$f":"Mercado!AP377","v":84183.589000000007},{"$f":"Mercado!AQ377","v":98196.432000000001},{"$f":"Mercado!AR377","v":97231.437999999995},{"$f":"Mercado!AS377","v":84420.974000000002},{"$f":"Mercado!AT377","v":91494.103000000003},{"$f":"Mercado!AU377","v":101191.53200000001},{"$f":"Mercado!AV377","v":98490.114999999991},{"$f":"Mercado!AW377","v":91681.866546158009},{"$f":"Mercado!AX377","v":88798.336816921001},{"$f":"Mercado!AY377","v":100082.80532165099},{"$f":"Mercado!AZ377","v":94235.481038368001},{"$f":"Mercado!BA377","v":89383.494126651},{"$f":"Mercado!BB377","v":92301.89017904301},{"$f":"Mercado!BC377","v":101391.27127103701},{"$f":"Mercado!BD377","v":101786.322554857},{"$f":"Mercado!BE377","v":96809.084596026005},{"$f":"Mercado!BF377","v":101126.877951941},{"$f":"Mercado!BG377","v":109487.309137216},{"$f":"Mercado!BH377","v":98894.75615031099},{"$f":"Mercado!BI377","v":94367.499462863896}]
["ERO","Public Power Total",28608.913578726999,30909.082032983002,-7.4417236066781296,-2300.1684542560033,null,"Public Power Total",{"$f":"Mercado!I378","v":21842.349000000002},{"$f":"Mercado!J378","v":22259.472000000002},{"$f":"Mercado!K378","v":22601.627},{"$f":"Mercado!L378","v":24901.877999999997},{"$f":"Mercado!M378","v":23818.802},{"$f":"Mercado!N378","v":30723.445},{"$f":"Mercado!O378","v":34643.470999999998},{"$f":"Mercado!P378","v":33448.353000000003},{"$f":"Mercado!Q378","v":33435.335000000006},{"$f":"Mercado!R378","v":31895.511000000002},{"$f":"Mercado!S378","v":32236.680999999997},{"$f":"Mercado!T378","v":32324.082999999999},{"$f":"Mercado!U378","v":31540.675000000003},{"$f":"Mercado!V378","v":32229.881999999998},{"$f":"Mercado!W378","v":33511.646999999997},{"$f":"Mercado!X378","v":33223.429000000004},{"$f":"Mercado!Y378","v":33230.936000000002},{"$f":"Mercado!Z378","v":32714.841999999997},{"$f":"Mercado!AA378","v":33699.050999999999},{"$f":"Mercado!AB378","v":34018.690999999999},{"$f":"Mercado!AC378","v":33128.164000000004},{"$f":"Mercado!AD378","v":33923.747000000003},{"$f":"Mercado!AE378","v":34320.163999999997},{"$f":"Mercado!AF378","v":34314.519999999997},{"$f":"Mercado!AG378","v":40557.550000000003},{"$f":"Mercado!AH378","v":40078.752},{"$f":"Mercado!AI378","v":37587.502999999997},{"$f":"Mercado!AJ378","v":38591.896000000001},{"$f":"Mercado!AK378","v":31880.832000000002},{"$f":"Mercado!AL378","v":32082.399000000005},{"$f":"Mercado!AM378","v":42833.692000000003},{"$f":"Mercado!AN378","v":46134.109000000004},{"$f":"Mercado!AO378","v":35131.67},{"$f":"Mercado!AP378","v":36766.563999999998},{"$f":"Mercado!AQ378","v":39216.588000000003},{"$f":"Mercado!AR378","v":43036.702000000005},{"$f":"Mercado!AS378","v":47507.695999999996},{"$f":"Mercado!AT378","v":35611.635000000002},{"$f":"Mercado!AU378","v":37974.252},{"$f":"Mercado!AV378","v":36686.563000000002},{"$f":"Mercado!AW378","v":36298.612450000001},{"$f":"Mercado!AX378","v":35003.718999999997},{"$f":"Mercado!AY378","v":34370.561000000002},{"$f":"Mercado!AZ378","v":41901.853999999999},{"$f":"Mercado!BA378","v":39621.808560606005},{"$f":"Mercado!BB378","v":37476.182000000001},{"$f":"Mercado!BC378","v":34695.338000000003},{"$f":"Mercado!BD378","v":32729.020974594998},{"$f":"Mercado!BE378","v":30909.082032983002},{"$f":"Mercado!BF378","v":31442.936089198003},{"$f":"Mercado!BG378","v":30311.889533128},{"$f":"Mercado!BH378","v":30411.464795022999},{"$f":"Mercado!BI378","v":28608.913578726999}]
["ERO","Own Total",54260.586010696003,56631.64615133201,-4.1868112650301992,-2371.0601406360074,null,"Own Total",{"$f":"Mercado!I379","v":43868.096000000005},{"$f":"Mercado!J379","v":48822.627999999997},{"$f":"Mercado!K379","v":51254.881999999998},{"$f":"Mercado!L379","v":51291.339},{"$f":"Mercado!M379","v":43205.119999999995},{"$f":"Mercado!N379","v":51494.925000000003},{"$f":"Mercado!O379","v":51877.222000000002},{"$f":"Mercado!P379","v":52612.506999999998},{"$f":"Mercado!Q379","v":44629.319000000003},{"$f":"Mercado!R379","v":51727.987999999998},{"$f":"Mercado!S379","v":56570.387999999992},{"$f":"Mercado!T379","v":55562.634000000005},{"$f":"Mercado!U379","v":46784.396999999997},{"$f":"Mercado!V379","v":54948.093000000001},{"$f":"Mercado!W379","v":60749.881000000001},{"$f":"Mercado!X379","v":61468.028999999995},{"$f":"Mercado!Y379","v":50746.741999999998},{"$f":"Mercado!Z379","v":55342.953000000001},{"$f":"Mercado!AA379","v":57788.657999999996},{"$f":"Mercado!AB379","v":56234.281999999992},{"$f":"Mercado!AC379","v":47976.475000000006},{"$f":"Mercado!AD379","v":58051.797999999995},{"$f":"Mercado!AE379","v":59610.406999999999},{"$f":"Mercado!AF379","v":59427.126000000004},{"$f":"Mercado!AG379","v":48178.692000000003},{"$f":"Mercado!AH379","v":55894.623999999996},{"$f":"Mercado!AI379","v":58180.012999999999},{"$f":"Mercado!AJ379","v":59392.422000000006},{"$f":"Mercado!AK379","v":49891.517999999996},{"$f":"Mercado!AL379","v":57651.577000000005},{"$f":"Mercado!AM379","v":62858.811000000002},{"$f":"Mercado!AN379","v":59290.663999999997},{"$f":"Mercado!AO379","v":49440.726999999999},{"$f":"Mercado!AP379","v":39642.411999999997},{"$f":"Mercado!AQ379","v":44887.572},{"$f":"Mercado!AR379","v":46266.991999999998},{"$f":"Mercado!AS379","v":37182.853000000003},{"$f":"Mercado!AT379","v":42702.523999999998},{"$f":"Mercado!AU379","v":47244.911},{"$f":"Mercado!AV379","v":54119.39},{"$f":"Mercado!AW379","v":46242.844656797002},{"$f":"Mercado!AX379","v":57590.438598893001},{"$f":"Mercado!AY379","v":60115.243860073009},{"$f":"Mercado!AZ379","v":62267.116636395993},{"$f":"Mercado!BA379","v":46415.733569103002},{"$f":"Mercado!BB379","v":62061.521668356996},{"$f":"Mercado!BC379","v":67040.062881753998},{"$f":"Mercado!BD379","v":74466.914966445998},{"$f":"Mercado!BE379","v":56631.64615133201},{"$f":"Mercado!BF379","v":67390.660832833993},{"$f":"Mercado!BG379","v":69125.539316766997},{"$f":"Mercado!BH379","v":74287.502909561008},{"$f":"Mercado!BI379","v":54260.586010696003}]
["ERO","Public Service Total",1510.8191726750001,1502.333326127,0.56484445897746483,8.4858465480001541,null,"Public Service Total",{"$f":"Mercado!I380","v":923.90099999999995},{"$f":"Mercado!J380","v":972.03400000000011},{"$f":"Mercado!K380","v":1015.333},{"$f":"Mercado!L380","v":982.86099999999999},{"$f":"Mercado!M380","v":881.51099999999997},{"$f":"Mercado!N380","v":920.69200000000001},{"$f":"Mercado!O380","v":891.649},{"$f":"Mercado!P380","v":938.55299999999988},{"$f":"Mercado!Q380","v":900.37799999999993},{"$f":"Mercado!R380","v":1073.3519999999999},{"$f":"Mercado!S380","v":989.14300000000003},{"$f":"Mercado!T380","v":1003.2719999999999},{"$f":"Mercado!U380","v":936.51299999999992},{"$f":"Mercado!V380","v":969.24099999999999},{"$f":"Mercado!W380","v":2165.7950000000001},{"$f":"Mercado!X380","v":1535.4499999999998},{"$f":"Mercado!Y380","v":1487.0079999999998},{"$f":"Mercado!Z380","v":1315.15},{"$f":"Mercado!AA380","v":1297.713},{"$f":"Mercado!AB380","v":1367.6179999999999},{"$f":"Mercado!AC380","v":1347.5830000000001},{"$f":"Mercado!AD380","v":1285.0340000000001},{"$f":"Mercado!AE380","v":1346.0160000000001},{"$f":"Mercado!AF380","v":1373.0219999999999},{"$f":"Mercado!AG380","v":1263.325},{"$f":"Mercado!AH380","v":1406.894},{"$f":"Mercado!AI380","v":1389.6569999999999},{"$f":"Mercado!AJ380","v":1406.7260000000001},{"$f":"Mercado!AK380","v":1332.11},{"$f":"Mercado!AL380","v":1419.3989999999999},{"$f":"Mercado!AM380","v":1474.2379999999998},{"$f":"Mercado!AN380","v":1312.9960000000001},{"$f":"Mercado!AO380","v":1312.098},{"$f":"Mercado!AP380","v":1150.2849999999999},{"$f":"Mercado!AQ380","v":1496.886},{"$f":"Mercado!AR380","v":1464.0239999999999},{"$f":"Mercado!AS380","v":1097.682},{"$f":"Mercado!AT380","v":1320.633},{"$f":"Mercado!AU380","v":1319.5880000000002},{"$f":"Mercado!AV380","v":1314.7759999999998},{"$f":"Mercado!AW380","v":1301.5585329999999},{"$f":"Mercado!AX380","v":1381.9111189999999},{"$f":"Mercado!AY380","v":1409.3724},{"$f":"Mercado!AZ380","v":1501.0379620000001},{"$f":"Mercado!BA380","v":1407.0460136669999},{"$f":"Mercado!BB380","v":1447.2314140000001},{"$f":"Mercado!BC380","v":1505.8156840000001},{"$f":"Mercado!BD380","v":1582.4330820800001},{"$f":"Mercado!BE380","v":1502.333326127},{"$f":"Mercado!BF380","v":1528.321278765},{"$f":"Mercado!BG380","v":1582.3835264129998},{"$f":"Mercado!BH380","v":1673.230677689},{"$f":"Mercado!BI380","v":1510.8191726750001}]
["ERO","Total Market (1+2)",14989.767245979001,15108.901784386999,-0.78850561151377896,-119.13453840799775,null,"Total Market (1+2)",{"$f":"Mercado!I381","v":13621.153},{"$f":"Mercado!J381","v":12226.666000000001},{"$f":"Mercado!K381","v":13187.994999999999},{"$f":"Mercado!L381","v":12971.226999999999},{"$f":"Mercado!M381","v":11685.576000000001},{"$f":"Mercado!N381","v":12086.716},{"$f":"Mercado!O381","v":12699.067999999999},{"$f":"Mercado!P381","v":12744.369000000001},{"$f":"Mercado!Q381","v":11761.075000000001},{"$f":"Mercado!R381","v":12129.275000000001},{"$f":"Mercado!S381","v":12319.453000000001},{"$f":"Mercado!T381","v":12339.687},{"$f":"Mercado!U381","v":11742.039000000001},{"$f":"Mercado!V381","v":12088.71},{"$f":"Mercado!W381","v":12303.951999999999},{"$f":"Mercado!X381","v":12560.467000000001},{"$f":"Mercado!Y381","v":12340.129000000001},{"$f":"Mercado!Z381","v":12262.653},{"$f":"Mercado!AA381","v":12932.448},{"$f":"Mercado!AB381","v":13063.988000000001},{"$f":"Mercado!AC381","v":12776.587},{"$f":"Mercado!AD381","v":13016.455999999998},{"$f":"Mercado!AE381","v":13494.754000000001},{"$f":"Mercado!AF381","v":13064.037},{"$f":"Mercado!AG381","v":12445.91},{"$f":"Mercado!AH381","v":12520.123000000001},{"$f":"Mercado!AI381","v":13741.734},{"$f":"Mercado!AJ381","v":13309.403},{"$f":"Mercado!AK381","v":12914.66},{"$f":"Mercado!AL381","v":13194.352000000001},{"$f":"Mercado!AM381","v":14211.187},{"$f":"Mercado!AN381","v":13962.769},{"$f":"Mercado!AO381","v":13750.119999999999},{"$f":"Mercado!AP381","v":13541.787},{"$f":"Mercado!AQ381","v":14453.591},{"$f":"Mercado!AR381","v":14138.544999999998},{"$f":"Mercado!AS381","v":13207.594000000001},{"$f":"Mercado!AT381","v":14214.341},{"$f":"Mercado!AU381","v":14264.575000000001},{"$f":"Mercado!AV381","v":17197.536},{"$f":"Mercado!AW381","v":13257.076869775001},{"$f":"Mercado!AX381","v":14202.371852443001},{"$f":"Mercado!AY381","v":14889.916042326999},{"$f":"Mercado!AZ381","v":15161.251036219001},{"$f":"Mercado!BA381","v":15722.509647722001},{"$f":"Mercado!BB381","v":15132.731997375},{"$f":"Mercado!BC381","v":15831.785050657998},{"$f":"Mercado!BD381","v":16132.791670355002},{"$f":"Mercado!BE381","v":15108.901784386999},{"$f":"Mercado!BF381","v":15154.987206975999},{"$f":"Mercado!BG381","v":17213.845013981001},{"$f":"Mercado!BH381","v":15598.493881255003},{"$f":"Mercado!BI381","v":14989.767245979001}]
["ERO"]
["EAC","EAC",null,null,null,null,null,{"$f":"B384","v":"EAC"}]
["EAC"]
["EAC"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (MWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EAC",null,null,null,null,null,null,"Valores em  "]
["EAC"]
["EAC"]
["EAC","Residential",{"$f":"INDEX($H$386:$CH$416,MATCH($B390,$H$386:$H$416,0),MATCH(C$12,$H$12:$CH$12,0),1)","v":169857.843683099},165065.527274519,{"$f":"IFERROR(IF((C390/D390-1)*100<=-100,\"-\",IF((C390/D390-1)*100=0,\"-\",(C390/D390-1)*100)),\"-\")","v":2.9032811924502688},{"$f":"C390-D390","v":4792.3164085799945},null,"Residential",{"$f":"Mercado!I390","v":83621.198000000004},{"$f":"Mercado!J390","v":86987.081000000006},{"$f":"Mercado!K390","v":94703.487999999998},{"$f":"Mercado!L390","v":96552.587},{"$f":"Mercado!M390","v":90321.226999999999},{"$f":"Mercado!N390","v":92199.251000000004},{"$f":"Mercado!O390","v":93576.200000000012},{"$f":"Mercado!P390","v":96922.176000000007},{"$f":"Mercado!Q390","v":99875.22099999999},{"$f":"Mercado!R390","v":97433.10500000001},{"$f":"Mercado!S390","v":98761.234999999986},{"$f":"Mercado!T390","v":104162.349},{"$f":"Mercado!U390","v":99164.126999999993},{"$f":"Mercado!V390","v":103389.182},{"$f":"Mercado!W390","v":110192.35799999999},{"$f":"Mercado!X390","v":118591.39200000001},{"$f":"Mercado!Y390","v":113278.36900000001},{"$f":"Mercado!Z390","v":107787.36799999999},{"$f":"Mercado!AA390","v":111658.32699999999},{"$f":"Mercado!AB390","v":114912.66},{"$f":"Mercado!AC390","v":109283.05399999999},{"$f":"Mercado!AD390","v":111055.14600000001},{"$f":"Mercado!AE390","v":124083.06899999999},{"$f":"Mercado!AF390","v":121737.239},{"$f":"Mercado!AG390","v":114877.821},{"$f":"Mercado!AH390","v":111183.00200000001},{"$f":"Mercado!AI390","v":114032.83199999999},{"$f":"Mercado!AJ390","v":125325.848},{"$f":"Mercado!AK390","v":116870.378},{"$f":"Mercado!AL390","v":120526.78},{"$f":"Mercado!AM390","v":124814.921},{"$f":"Mercado!AN390","v":128873.62900000002},{"$f":"Mercado!AO390","v":132439.49800000002},{"$f":"Mercado!AP390","v":125442.33900000001},{"$f":"Mercado!AQ390","v":138978.28399999999},{"$f":"Mercado!AR390","v":153107.54699999999},{"$f":"Mercado!AS390","v":138058.52100000001},{"$f":"Mercado!AT390","v":128838.97600000001},{"$f":"Mercado!AU390","v":135600.27499999999},{"$f":"Mercado!AV390","v":145104.57799999998},{"$f":"Mercado!AW390","v":133455.00252500002},{"$f":"Mercado!AX390","v":132183.0400145},{"$f":"Mercado!AY390","v":145798.45199699001},{"$f":"Mercado!AZ390","v":154961.57028873},{"$f":"Mercado!BA390","v":144547.756164658},{"$f":"Mercado!BB390","v":144523.68761659699},{"$f":"Mercado!BC390","v":166133.95551138301},{"$f":"Mercado!BD390","v":180603.48171587501},{"$f":"Mercado!BE390","v":165065.527274519},{"$f":"Mercado!BF390","v":168769.84580121899},{"$f":"Mercado!BG390","v":163812.48982959701},{"$f":"Mercado!BH390","v":179576.24815968901},{"$f":"Mercado!BI390","v":169857.843683099}]
["EAC","Commercial",49488.273362209002,53169.666879128999,-6.9238604132858983,-3681.3935169199976,null,"Commercial",{"$f":"Mercado!I391","v":43026.572},{"$f":"Mercado!J391","v":45978.023999999998},{"$f":"Mercado!K391","v":48628.474000000002},{"$f":"Mercado!L391","v":50876.537000000004},{"$f":"Mercado!M391","v":44010.239999999998},{"$f":"Mercado!N391","v":46056.737999999998},{"$f":"Mercado!O391","v":44208.298999999999},{"$f":"Mercado!P391","v":48623.188999999998},{"$f":"Mercado!Q391","v":49264.697999999997},{"$f":"Mercado!R391","v":47153.311000000002},{"$f":"Mercado!S391","v":49522.736000000004},{"$f":"Mercado!T391","v":52530.700000000004},{"$f":"Mercado!U391","v":49684.75},{"$f":"Mercado!V391","v":51744.018000000011},{"$f":"Mercado!W391","v":55533.077999999994},{"$f":"Mercado!X391","v":57758.972999999998},{"$f":"Mercado!Y391","v":53683.611999999994},{"$f":"Mercado!Z391","v":51231.243999999999},{"$f":"Mercado!AA391","v":52422.508000000002},{"$f":"Mercado!AB391","v":49651.463000000003},{"$f":"Mercado!AC391","v":47569.027000000002},{"$f":"Mercado!AD391","v":48685.106},{"$f":"Mercado!AE391","v":52618.17},{"$f":"Mercado!AF391","v":52559.558000000005},{"$f":"Mercado!AG391","v":49408.671000000002},{"$f":"Mercado!AH391","v":50656.335000000006},{"$f":"Mercado!AI391","v":48855.877},{"$f":"Mercado!AJ391","v":54840.890999999996},{"$f":"Mercado!AK391","v":53204.626000000004},{"$f":"Mercado!AL391","v":54726.930000000008},{"$f":"Mercado!AM391","v":56584.309000000008},{"$f":"Mercado!AN391","v":58311.1},{"$f":"Mercado!AO391","v":57015.358},{"$f":"Mercado!AP391","v":43904.362000000001},{"$f":"Mercado!AQ391","v":50460.940999999999},{"$f":"Mercado!AR391","v":58827.548999999999},{"$f":"Mercado!AS391","v":48728.740000000005},{"$f":"Mercado!AT391","v":49937.198000000004},{"$f":"Mercado!AU391","v":52777.406000000003},{"$f":"Mercado!AV391","v":56867.143000000004},{"$f":"Mercado!AW391","v":51811.356590638999},{"$f":"Mercado!AX391","v":53296.812824929002},{"$f":"Mercado!AY391","v":56808.284471013001},{"$f":"Mercado!AZ391","v":56922.277695363002},{"$f":"Mercado!BA391","v":52648.410932843006},{"$f":"Mercado!BB391","v":51763.693807221993},{"$f":"Mercado!BC391","v":56016.000735501009},{"$f":"Mercado!BD391","v":58409.206323633996},{"$f":"Mercado!BE391","v":53169.666879128999},{"$f":"Mercado!BF391","v":54647.672686275997},{"$f":"Mercado!BG391","v":52863.827502104003},{"$f":"Mercado!BH391","v":55611.103605096003},{"$f":"Mercado!BI391","v":49488.273362209002}]
["EAC","Industrial",4569.1135119189994,5628.4750866519998,-18.821466887990489,-1059.3615747330005,null,"Industrial",{"$f":"Mercado!I392","v":9920.5650000000005},{"$f":"Mercado!J392","v":10575.289000000001},{"$f":"Mercado!K392","v":11334.948},{"$f":"Mercado!L392","v":11989.005000000001},{"$f":"Mercado!M392","v":8629.7929999999997},{"$f":"Mercado!N392","v":9382.6170000000002},{"$f":"Mercado!O392","v":9651.3700000000008},{"$f":"Mercado!P392","v":9656.9079999999994},{"$f":"Mercado!Q392","v":9334.375},{"$f":"Mercado!R392","v":8782.8619999999992},{"$f":"Mercado!S392","v":9441.4539999999997},{"$f":"Mercado!T392","v":9347.1419999999998},{"$f":"Mercado!U392","v":9124.1219999999994},{"$f":"Mercado!V392","v":9321.9840000000004},{"$f":"Mercado!W392","v":10050.314},{"$f":"Mercado!X392","v":9653.9869999999992},{"$f":"Mercado!Y392","v":10123.025},{"$f":"Mercado!Z392","v":10931.474},{"$f":"Mercado!AA392","v":9583.3820000000014},{"$f":"Mercado!AB392","v":8925.9590000000007},{"$f":"Mercado!AC392","v":8788.6610000000001},{"$f":"Mercado!AD392","v":9244.01},{"$f":"Mercado!AE392","v":10461.879000000001},{"$f":"Mercado!AF392","v":9925.969000000001},{"$f":"Mercado!AG392","v":9578.4180000000015},{"$f":"Mercado!AH392","v":10044.962},{"$f":"Mercado!AI392","v":10463.633},{"$f":"Mercado!AJ392","v":9870.9969999999994},{"$f":"Mercado!AK392","v":8532.31},{"$f":"Mercado!AL392","v":8304.9719999999998},{"$f":"Mercado!AM392","v":10322.482},{"$f":"Mercado!AN392","v":10162.873},{"$f":"Mercado!AO392","v":9189.8379999999997},{"$f":"Mercado!AP392","v":8215.4490000000005},{"$f":"Mercado!AQ392","v":9081.3640000000014},{"$f":"Mercado!AR392","v":8619.01},{"$f":"Mercado!AS392","v":7376.9459999999999},{"$f":"Mercado!AT392","v":7500.09},{"$f":"Mercado!AU392","v":9002.3549999999996},{"$f":"Mercado!AV392","v":9026.5040000000008},{"$f":"Mercado!AW392","v":8239.2197863420006},{"$f":"Mercado!AX392","v":8638.1910381990001},{"$f":"Mercado!AY392","v":9543.080359394},{"$f":"Mercado!AZ392","v":9538.7445040269995},{"$f":"Mercado!BA392","v":7562.0559072790002},{"$f":"Mercado!BB392","v":8339.5698172619996},{"$f":"Mercado!BC392","v":8075.0197850100003},{"$f":"Mercado!BD392","v":6635.8211638590001},{"$f":"Mercado!BE392","v":5628.4750866519998},{"$f":"Mercado!BF392","v":5739.5012750320011},{"$f":"Mercado!BG392","v":5699.1962214710002},{"$f":"Mercado!BH392","v":5420.6871836550008},{"$f":"Mercado!BI392","v":4569.1135119189994}]
["EAC","Rural",10547.438553919001,11326.555096867,-6.8786717257351082,-779.11654294799882,null,"Rural",{"$f":"Mercado!I393","v":8906.4790000000012},{"$f":"Mercado!J393","v":9472.6219999999994},{"$f":"Mercado!K393","v":10344.665999999999},{"$f":"Mercado!L393","v":10183.083999999999},{"$f":"Mercado!M393","v":9669.1049999999996},{"$f":"Mercado!N393","v":9708.7459999999992},{"$f":"Mercado!O393","v":10089.867},{"$f":"Mercado!P393","v":10266.874},{"$f":"Mercado!Q393","v":9970.1500000000015},{"$f":"Mercado!R393","v":10592.114},{"$f":"Mercado!S393","v":10360.898999999999},{"$f":"Mercado!T393","v":10583.998},{"$f":"Mercado!U393","v":10802.030999999999},{"$f":"Mercado!V393","v":11178.895},{"$f":"Mercado!W393","v":12065.18},{"$f":"Mercado!X393","v":11713.843999999999},{"$f":"Mercado!Y393","v":11368.232},{"$f":"Mercado!Z393","v":11264.603999999999},{"$f":"Mercado!AA393","v":11737.698},{"$f":"Mercado!AB393","v":12344.967000000001},{"$f":"Mercado!AC393","v":11856.254000000001},{"$f":"Mercado!AD393","v":11819.161},{"$f":"Mercado!AE393","v":13167.292000000001},{"$f":"Mercado!AF393","v":12677.216},{"$f":"Mercado!AG393","v":12362.008000000002},{"$f":"Mercado!AH393","v":12318.008},{"$f":"Mercado!AI393","v":12676.502},{"$f":"Mercado!AJ393","v":13282.244000000001},{"$f":"Mercado!AK393","v":12485.803},{"$f":"Mercado!AL393","v":12966.276},{"$f":"Mercado!AM393","v":13605.899000000001},{"$f":"Mercado!AN393","v":13672.663},{"$f":"Mercado!AO393","v":13764.708999999999},{"$f":"Mercado!AP393","v":13524.874999999998},{"$f":"Mercado!AQ393","v":14467.843000000001},{"$f":"Mercado!AR393","v":15388.131000000001},{"$f":"Mercado!AS393","v":14341.506999999998},{"$f":"Mercado!AT393","v":13205.954000000002},{"$f":"Mercado!AU393","v":14012.004999999999},{"$f":"Mercado!AV393","v":14134.942000000001},{"$f":"Mercado!AW393","v":12432.468472},{"$f":"Mercado!AX393","v":10437.3158757},{"$f":"Mercado!AY393","v":11162.049247520001},{"$f":"Mercado!AZ393","v":11074.55716932},{"$f":"Mercado!BA393","v":10755.107808254001},{"$f":"Mercado!BB393","v":10713.633724875001},{"$f":"Mercado!BC393","v":11572.142991986999},{"$f":"Mercado!BD393","v":11981.700175612999},{"$f":"Mercado!BE393","v":11326.555096867},{"$f":"Mercado!BF393","v":11213.285651126},{"$f":"Mercado!BG393","v":10944.359917065},{"$f":"Mercado!BH393","v":10889.596799694},{"$f":"Mercado!BI393","v":10547.438553919001}]
["EAC","Street Lighting",10126.514800002,11313.978797672,-10.495547312801545,-1187.46399767,null,"Street Lighting",{"$f":"Mercado!I394","v":8689.7620000000006},{"$f":"Mercado!J394","v":8158.1639999999989},{"$f":"Mercado!K394","v":8262.26},{"$f":"Mercado!L394","v":12017.665999999999},{"$f":"Mercado!M394","v":9830.9809999999998},{"$f":"Mercado!N394","v":10226.964},{"$f":"Mercado!O394","v":11217.792000000001},{"$f":"Mercado!P394","v":15025.705000000002},{"$f":"Mercado!Q394","v":8692.3689999999988},{"$f":"Mercado!R394","v":11598.51},{"$f":"Mercado!S394","v":10915.896000000001},{"$f":"Mercado!T394","v":14887.914000000001},{"$f":"Mercado!U394","v":11702.194},{"$f":"Mercado!V394","v":11468.377},{"$f":"Mercado!W394","v":12072.513000000001},{"$f":"Mercado!X394","v":12011.083999999999},{"$f":"Mercado!Y394","v":12083.498},{"$f":"Mercado!Z394","v":11881.944},{"$f":"Mercado!AA394","v":11869.859},{"$f":"Mercado!AB394","v":12347.384},{"$f":"Mercado!AC394","v":12146.813},{"$f":"Mercado!AD394","v":12365.876},{"$f":"Mercado!AE394","v":13499.018},{"$f":"Mercado!AF394","v":15173.647999999999},{"$f":"Mercado!AG394","v":16666.427},{"$f":"Mercado!AH394","v":14265.25},{"$f":"Mercado!AI394","v":14128.131000000001},{"$f":"Mercado!AJ394","v":16411.387999999999},{"$f":"Mercado!AK394","v":13955.89},{"$f":"Mercado!AL394","v":20216.025000000001},{"$f":"Mercado!AM394","v":13079.330999999998},{"$f":"Mercado!AN394","v":13682.869999999999},{"$f":"Mercado!AO394","v":13449.769},{"$f":"Mercado!AP394","v":12667.334000000001},{"$f":"Mercado!AQ394","v":12025.669},{"$f":"Mercado!AR394","v":11036.467999999999},{"$f":"Mercado!AS394","v":9520.7740000000013},{"$f":"Mercado!AT394","v":11216.671},{"$f":"Mercado!AU394","v":10384.627},{"$f":"Mercado!AV394","v":13013.850999999999},{"$f":"Mercado!AW394","v":12921.083500000001},{"$f":"Mercado!AX394","v":12159.808000000001},{"$f":"Mercado!AY394","v":12143.427},{"$f":"Mercado!AZ394","v":11696.611000000001},{"$f":"Mercado!BA394","v":11093.606416668001},{"$f":"Mercado!BB394","v":11565.019749999999},{"$f":"Mercado!BC394","v":11581.731},{"$f":"Mercado!BD394","v":10981.971113055999},{"$f":"Mercado!BE394","v":11313.978797672},{"$f":"Mercado!BF394","v":11383.967439038001},{"$f":"Mercado!BG394","v":11434.190753275001},{"$f":"Mercado!BH394","v":11428.328374793},{"$f":"Mercado!BI394","v":10126.514800002}]
["EAC","Public Power",30836.010568624999,31369.903609989997,-1.7019275800228328,-533.89304136499777,null,"Public Power",{"$f":"Mercado!I395","v":28555.523000000001},{"$f":"Mercado!J395","v":31586.577000000001},{"$f":"Mercado!K395","v":31973.841},{"$f":"Mercado!L395","v":33405.198000000004},{"$f":"Mercado!M395","v":29305.413},{"$f":"Mercado!N395","v":29954.892999999996},{"$f":"Mercado!O395","v":27833.073},{"$f":"Mercado!P395","v":29831.635999999999},{"$f":"Mercado!Q395","v":27519.632999999998},{"$f":"Mercado!R395","v":28481.392},{"$f":"Mercado!S395","v":30044.845999999998},{"$f":"Mercado!T395","v":31231.753000000001},{"$f":"Mercado!U395","v":26663.472999999998},{"$f":"Mercado!V395","v":29955.038},{"$f":"Mercado!W395","v":31872.061000000002},{"$f":"Mercado!X395","v":33558.756999999998},{"$f":"Mercado!Y395","v":29264.129999999997},{"$f":"Mercado!Z395","v":30734.409},{"$f":"Mercado!AA395","v":31160.421000000002},{"$f":"Mercado!AB395","v":32977.839},{"$f":"Mercado!AC395","v":29332.538},{"$f":"Mercado!AD395","v":32043.282999999999},{"$f":"Mercado!AE395","v":34419.796999999999},{"$f":"Mercado!AF395","v":33974.067000000003},{"$f":"Mercado!AG395","v":29594.532999999999},{"$f":"Mercado!AH395","v":31032.813000000002},{"$f":"Mercado!AI395","v":30784.856999999996},{"$f":"Mercado!AJ395","v":33820.978000000003},{"$f":"Mercado!AK395","v":26781.32},{"$f":"Mercado!AL395","v":31764.75},{"$f":"Mercado!AM395","v":34155.875},{"$f":"Mercado!AN395","v":34025.959000000003},{"$f":"Mercado!AO395","v":29647.998000000003},{"$f":"Mercado!AP395","v":22126.665999999997},{"$f":"Mercado!AQ395","v":24792.618000000002},{"$f":"Mercado!AR395","v":27914.616999999998},{"$f":"Mercado!AS395","v":21444.982},{"$f":"Mercado!AT395","v":22405.786},{"$f":"Mercado!AU395","v":24920.544999999998},{"$f":"Mercado!AV395","v":28820.664000000001},{"$f":"Mercado!AW395","v":24626.317993518998},{"$f":"Mercado!AX395","v":27246.242986403999},{"$f":"Mercado!AY395","v":31334.164039457002},{"$f":"Mercado!AZ395","v":32748.237526644003},{"$f":"Mercado!BA395","v":27242.846473522004},{"$f":"Mercado!BB395","v":30350.724044869006},{"$f":"Mercado!BC395","v":36576.481540825996},{"$f":"Mercado!BD395","v":38708.669352046003},{"$f":"Mercado!BE395","v":31369.903609989997},{"$f":"Mercado!BF395","v":35632.947432674002},{"$f":"Mercado!BG395","v":34702.936627112002},{"$f":"Mercado!BH395","v":38910.895495992001},{"$f":"Mercado!BI395","v":30836.010568624999}]
["EAC","Own",561.00557402499999,585.89158647600004,-4.2475456254088879,-24.886012451000056,null,"Own",{"$f":"Mercado!I396","v":246.32400000000001},{"$f":"Mercado!J396","v":252.09800000000001},{"$f":"Mercado!K396","v":283.15100000000001},{"$f":"Mercado!L396","v":287.97300000000001},{"$f":"Mercado!M396","v":227.578},{"$f":"Mercado!N396","v":345.71199999999999},{"$f":"Mercado!O396","v":309.75599999999997},{"$f":"Mercado!P396","v":300.90100000000001},{"$f":"Mercado!Q396","v":301.70100000000002},{"$f":"Mercado!R396","v":290.20600000000002},{"$f":"Mercado!S396","v":293.91899999999998},{"$f":"Mercado!T396","v":299.86400000000003},{"$f":"Mercado!U396","v":263.197},{"$f":"Mercado!V396","v":333.31900000000002},{"$f":"Mercado!W396","v":183.91299999999998},{"$f":"Mercado!X396","v":193.61799999999999},{"$f":"Mercado!Y396","v":177.25400000000002},{"$f":"Mercado!Z396","v":157.601},{"$f":"Mercado!AA396","v":169.19399999999999},{"$f":"Mercado!AB396","v":265.29599999999999},{"$f":"Mercado!AC396","v":228.98500000000001},{"$f":"Mercado!AD396","v":248.60499999999999},{"$f":"Mercado!AE396","v":249.501},{"$f":"Mercado!AF396","v":258.75699999999995},{"$f":"Mercado!AG396","v":229.07399999999998},{"$f":"Mercado!AH396","v":256.47200000000004},{"$f":"Mercado!AI396","v":226.86599999999999},{"$f":"Mercado!AJ396","v":481.803},{"$f":"Mercado!AK396","v":555.51499999999999},{"$f":"Mercado!AL396","v":441.08300000000003},{"$f":"Mercado!AM396","v":524.63499999999999},{"$f":"Mercado!AN396","v":652.59900000000005},{"$f":"Mercado!AO396","v":440.78200000000004},{"$f":"Mercado!AP396","v":397.08300000000008},{"$f":"Mercado!AQ396","v":437.96000000000004},{"$f":"Mercado!AR396","v":488.21800000000002},{"$f":"Mercado!AS396","v":462.74599999999998},{"$f":"Mercado!AT396","v":441.29200000000003},{"$f":"Mercado!AU396","v":456.93300000000005},{"$f":"Mercado!AV396","v":479.56100000000004},{"$f":"Mercado!AW396","v":435.76479999999998},{"$f":"Mercado!AX396","v":423.12995000000001},{"$f":"Mercado!AY396","v":432.92326000000003},{"$f":"Mercado!AZ396","v":517.98410000000001},{"$f":"Mercado!BA396","v":473.87311},{"$f":"Mercado!BB396","v":466.860052},{"$f":"Mercado!BC396","v":627.23738000000003},{"$f":"Mercado!BD396","v":623.36684974499997},{"$f":"Mercado!BE396","v":585.89158647600004},{"$f":"Mercado!BF396","v":599.91130572700001},{"$f":"Mercado!BG396","v":595.747036471},{"$f":"Mercado!BH396","v":617.40355214800002},{"$f":"Mercado!BI396","v":561.00557402499999}]
["EAC","Public Service",8579.4895070110015,12883.363829769001,-33.406448654451829,-4303.8743227579998,null,"Public Service",{"$f":"Mercado!I397","v":3698.2559999999994},{"$f":"Mercado!J397","v":3208.3440000000001},{"$f":"Mercado!K397","v":3802.4229999999998},{"$f":"Mercado!L397","v":3824.1149999999998},{"$f":"Mercado!M397","v":3685.2240000000002},{"$f":"Mercado!N397","v":5861.2829999999994},{"$f":"Mercado!O397","v":8964.7929999999997},{"$f":"Mercado!P397","v":8666.8230000000003},{"$f":"Mercado!Q397","v":8597.1370000000006},{"$f":"Mercado!R397","v":8254.19},{"$f":"Mercado!S397","v":8572.1139999999996},{"$f":"Mercado!T397","v":8323.7100000000009},{"$f":"Mercado!U397","v":12535.738000000001},{"$f":"Mercado!V397","v":10676.511},{"$f":"Mercado!W397","v":11115.489},{"$f":"Mercado!X397","v":11303.73},{"$f":"Mercado!Y397","v":11108.956},{"$f":"Mercado!Z397","v":12163.349999999999},{"$f":"Mercado!AA397","v":11795.630000000001},{"$f":"Mercado!AB397","v":13310.84},{"$f":"Mercado!AC397","v":12675.815000000001},{"$f":"Mercado!AD397","v":13488.530999999999},{"$f":"Mercado!AE397","v":13998.088},{"$f":"Mercado!AF397","v":13734.088},{"$f":"Mercado!AG397","v":13086.933999999997},{"$f":"Mercado!AH397","v":13601.424000000001},{"$f":"Mercado!AI397","v":13442.279999999999},{"$f":"Mercado!AJ397","v":11936.179},{"$f":"Mercado!AK397","v":11488.850999999999},{"$f":"Mercado!AL397","v":11036.803},{"$f":"Mercado!AM397","v":12541.8},{"$f":"Mercado!AN397","v":12363.359},{"$f":"Mercado!AO397","v":12324.174999999999},{"$f":"Mercado!AP397","v":12147.014999999999},{"$f":"Mercado!AQ397","v":12386.406999999999},{"$f":"Mercado!AR397","v":12438.595000000001},{"$f":"Mercado!AS397","v":12378.424999999999},{"$f":"Mercado!AT397","v":12487.358},{"$f":"Mercado!AU397","v":13240.569},{"$f":"Mercado!AV397","v":13145.063},{"$f":"Mercado!AW397","v":12679.168749749999},{"$f":"Mercado!AX397","v":12962.9011226},{"$f":"Mercado!AY397","v":13043.699178949999},{"$f":"Mercado!AZ397","v":13118.085386279001},{"$f":"Mercado!BA397","v":12885.643691674999},{"$f":"Mercado!BB397","v":12949.640961313},{"$f":"Mercado!BC397","v":13425.022413978},{"$f":"Mercado!BD397","v":13508.929478637001},{"$f":"Mercado!BE397","v":12883.363829769001},{"$f":"Mercado!BF397","v":13353.80720177},{"$f":"Mercado!BG397","v":11173.116055547},{"$f":"Mercado!BH397","v":8568.1258428330002},{"$f":"Mercado!BI397","v":8579.4895070110015}]
["EAC","1 Captive Market",284565.689560809,291343.36216107401,-2.3263521605540682,-6777.6726002650103,null,"1 Captive Market",{"$f":"Mercado!I398","v":186664.67899999997},{"$f":"Mercado!J398","v":196218.19899999999},{"$f":"Mercado!K398","v":209333.25100000005},{"$f":"Mercado!L398","v":219136.16500000001},{"$f":"Mercado!M398","v":195679.56100000002},{"$f":"Mercado!N398","v":203736.20400000003},{"$f":"Mercado!O398","v":205851.15},{"$f":"Mercado!P398","v":219294.21200000003},{"$f":"Mercado!Q398","v":213555.28399999999},{"$f":"Mercado!R398","v":212585.69000000003},{"$f":"Mercado!S398","v":217913.09899999999},{"$f":"Mercado!T398","v":231367.42999999996},{"$f":"Mercado!U398","v":219939.63199999995},{"$f":"Mercado!V398","v":228067.32399999999},{"$f":"Mercado!W398","v":243084.90600000002},{"$f":"Mercado!X398","v":254785.38500000001},{"$f":"Mercado!Y398","v":241087.07599999997},{"$f":"Mercado!Z398","v":236151.99399999995},{"$f":"Mercado!AA398","v":240397.019},{"$f":"Mercado!AB398","v":244736.40800000002},{"$f":"Mercado!AC398","v":231881.14699999997},{"$f":"Mercado!AD398","v":238949.71799999999},{"$f":"Mercado!AE398","v":262496.81400000001},{"$f":"Mercado!AF398","v":260040.54200000002},{"$f":"Mercado!AG398","v":245803.886},{"$f":"Mercado!AH398","v":243358.266},{"$f":"Mercado!AI398","v":244610.978},{"$f":"Mercado!AJ398","v":265970.32800000004},{"$f":"Mercado!AK398","v":243874.69300000006},{"$f":"Mercado!AL398","v":259983.61900000006},{"$f":"Mercado!AM398","v":265629.25200000004},{"$f":"Mercado!AN398","v":271745.05200000003},{"$f":"Mercado!AO398","v":268272.12700000004},{"$f":"Mercado!AP398","v":238425.12300000002},{"$f":"Mercado!AQ398","v":262631.08599999995},{"$f":"Mercado!AR398","v":287820.13500000001},{"$f":"Mercado!AS398","v":252312.64099999997},{"$f":"Mercado!AT398","v":246033.32499999998},{"$f":"Mercado!AU398","v":260394.71499999997},{"$f":"Mercado!AV398","v":280592.30599999998},{"$f":"Mercado!AW398","v":256600.38241725002},{"$f":"Mercado!AX398","v":257347.44181233196},{"$f":"Mercado!AY398","v":280266.07955332403},{"$f":"Mercado!AZ398","v":290578.067670363},{"$f":"Mercado!BA398","v":267209.30050489894},{"$f":"Mercado!BB398","v":270672.82977413799},{"$f":"Mercado!BC398","v":304007.59135868499},{"$f":"Mercado!BD398","v":321453.14617246494},{"$f":"Mercado!BE398","v":291343.36216107401},{"$f":"Mercado!BF398","v":301340.938792862},{"$f":"Mercado!BG398","v":291225.863942642},{"$f":"Mercado!BH398","v":311022.38901390007},{"$f":"Mercado!BI398","v":284565.689560809}]
["EAC","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"Mercado!I399","v":0},{"$f":"Mercado!J399","v":0},{"$f":"Mercado!K399","v":0},{"$f":"Mercado!L399","v":0},{"$f":"Mercado!M399","v":0},{"$f":"Mercado!N399","v":0},{"$f":"Mercado!O399","v":0},{"$f":"Mercado!P399","v":0},{"$f":"Mercado!Q399","v":0},{"$f":"Mercado!R399","v":0},{"$f":"Mercado!S399","v":0},{"$f":"Mercado!T399","v":0},{"$f":"Mercado!U399","v":0},{"$f":"Mercado!V399","v":0},{"$f":"Mercado!W399","v":0},{"$f":"Mercado!X399","v":0},{"$f":"Mercado!Y399","v":0},{"$f":"Mercado!Z399","v":0},{"$f":"Mercado!AA399","v":0},{"$f":"Mercado!AB399","v":0},{"$f":"Mercado!AC399","v":0},{"$f":"Mercado!AD399","v":0},{"$f":"Mercado!AE399","v":0},{"$f":"Mercado!AF399","v":0},{"$f":"Mercado!AG399","v":0},{"$f":"Mercado!AH399","v":0},{"$f":"Mercado!AI399","v":0},{"$f":"Mercado!AJ399","v":0},{"$f":"Mercado!AK399","v":0},{"$f":"Mercado!AL399","v":0},{"$f":"Mercado!AM399","v":0},{"$f":"Mercado!AN399","v":0},{"$f":"Mercado!AO399","v":0},{"$f":"Mercado!AP399","v":0},{"$f":"Mercado!AQ399","v":0},{"$f":"Mercado!AR399","v":0},{"$f":"Mercado!AS399","v":0},{"$f":"Mercado!AT399","v":0},{"$f":"Mercado!AU399","v":0},{"$f":"Mercado!AV399","v":0},{"$f":"Mercado!AW399","v":0},{"$f":"Mercado!AX399","v":0},{"$f":"Mercado!AY399","v":0},{"$f":"Mercado!AZ399","v":0},{"$f":"Mercado!BA399","v":"0"},{"$f":"Mercado!BB399","v":"0"},{"$f":"Mercado!BC399","v":"0"},{"$f":"Mercado!BD399","v":"0"},{"$f":"Mercado!BE399","v":"0"},{"$f":"Mercado!BF399","v":"0"},{"$f":"Mercado!BG399","v":"0"},{"$f":"Mercado!BH399","v":"0"},{"$f":"Mercado!BI399","v":"0"}]
["EAC","Commercial Free",19202.630068851504,16894.100382386197,13.664709183758506,2308.5296864653064,null,"Commercial Free",{"$f":"Mercado!I400","v":372.76900000000001},{"$f":"Mercado!J400","v":532.21100000000001},{"$f":"Mercado!K400","v":433.05200000000002},{"$f":"Mercado!L400","v":552.62400000000002},{"$f":"Mercado!M400","v":2299.9090000000001},{"$f":"Mercado!N400","v":2754.5509999999999},{"$f":"Mercado!O400","v":2624.7719999999999},{"$f":"Mercado!P400","v":2741.5010000000002},{"$f":"Mercado!Q400","v":2556.7889999999998},{"$f":"Mercado!R400","v":2754.0809999999997},{"$f":"Mercado!S400","v":2734.3469999999998},{"$f":"Mercado!T400","v":2986.3990000000003},{"$f":"Mercado!U400","v":2681.1459999999997},{"$f":"Mercado!V400","v":2945.4560000000001},{"$f":"Mercado!W400","v":3061.7629999999999},{"$f":"Mercado!X400","v":3417.1059999999998},{"$f":"Mercado!Y400","v":3198.1120000000001},{"$f":"Mercado!Z400","v":3258.4679999999998},{"$f":"Mercado!AA400","v":4913.6044729999994},{"$f":"Mercado!AB400","v":8601.4806279999957},{"$f":"Mercado!AC400","v":8429.4527210000015},{"$f":"Mercado!AD400","v":8892.4907950000052},{"$f":"Mercado!AE400","v":8836.6836640000001},{"$f":"Mercado!AF400","v":9191.6285190000017},{"$f":"Mercado!AG400","v":8785.4164649999984},{"$f":"Mercado!AH400","v":8783.7815200000041},{"$f":"Mercado!AI400","v":9024.4273489999996},{"$f":"Mercado!AJ400","v":9538.8785090000038},{"$f":"Mercado!AK400","v":9213.0488050000004},{"$f":"Mercado!AL400","v":9985.8643870000014},{"$f":"Mercado!AM400","v":8774.0802230000008},{"$f":"Mercado!AN400","v":10291.691564000001},{"$f":"Mercado!AO400","v":8529.9641000000011},{"$f":"Mercado!AP400","v":6524.6128679999993},{"$f":"Mercado!AQ400","v":9355.4725689999977},{"$f":"Mercado!AR400","v":10491.256623000001},{"$f":"Mercado!AS400","v":9331.4213949999994},{"$f":"Mercado!AT400","v":10202.373581},{"$f":"Mercado!AU400","v":11158.742291999999},{"$f":"Mercado!AV400","v":12003.907848000001},{"$f":"Mercado!AW400","v":11449.484179000001},{"$f":"Mercado!AX400","v":11384.008818999999},{"$f":"Mercado!AY400","v":11571.41228},{"$f":"Mercado!AZ400","v":12286.228636},{"$f":"Mercado!BA400","v":12115.677},{"$f":"Mercado!BB400","v":13696.405999999999},{"$f":"Mercado!BC400","v":15894.734},{"$f":"Mercado!BD400","v":16868.564000000002},{"$f":"Mercado!BE400","v":16894.100382386197},{"$f":"Mercado!BF400","v":17140.3893762429},{"$f":"Mercado!BG400","v":17365.455829043796},{"$f":"Mercado!BH400","v":19920.191818000003},{"$f":"Mercado!BI400","v":19202.630068851504}]
["EAC","Industrial Free",8569.3194515088999,6572.8144251085005,30.375192379898074,1996.5050264003994,null,"Industrial Free",{"$f":"Mercado!I401","v":0},{"$f":"Mercado!J401","v":0},{"$f":"Mercado!K401","v":0},{"$f":"Mercado!L401","v":0},{"$f":"Mercado!M401","v":0},{"$f":"Mercado!N401","v":0},{"$f":"Mercado!O401","v":0},{"$f":"Mercado!P401","v":0},{"$f":"Mercado!Q401","v":0},{"$f":"Mercado!R401","v":0},{"$f":"Mercado!S401","v":0},{"$f":"Mercado!T401","v":0},{"$f":"Mercado!U401","v":0},{"$f":"Mercado!V401","v":0},{"$f":"Mercado!W401","v":0},{"$f":"Mercado!X401","v":0},{"$f":"Mercado!Y401","v":0},{"$f":"Mercado!Z401","v":0},{"$f":"Mercado!AA401","v":0},{"$f":"Mercado!AB401","v":0},{"$f":"Mercado!AC401","v":0},{"$f":"Mercado!AD401","v":0},{"$f":"Mercado!AE401","v":0},{"$f":"Mercado!AF401","v":0},{"$f":"Mercado!AG401","v":0},{"$f":"Mercado!AH401","v":0},{"$f":"Mercado!AI401","v":0},{"$f":"Mercado!AJ401","v":0},{"$f":"Mercado!AK401","v":0},{"$f":"Mercado!AL401","v":0},{"$f":"Mercado!AM401","v":1280.8975399999999},{"$f":"Mercado!AN401","v":0},{"$f":"Mercado!AO401","v":1787.0930900000003},{"$f":"Mercado!AP401","v":2683.8053439999999},{"$f":"Mercado!AQ401","v":3235.6271069999998},{"$f":"Mercado!AR401","v":2812.430069},{"$f":"Mercado!AS401","v":2732.406129},{"$f":"Mercado!AT401","v":3237.6841590000004},{"$f":"Mercado!AU401","v":3130.0707819999998},{"$f":"Mercado!AV401","v":2557.996533},{"$f":"Mercado!AW401","v":2703.8755489999999},{"$f":"Mercado!AX401","v":3194.0525629999997},{"$f":"Mercado!AY401","v":3214.769209},{"$f":"Mercado!AZ401","v":2833.8987750000001},{"$f":"Mercado!BA401","v":2962.6349999999998},{"$f":"Mercado!BB401","v":3121.9549999999999},{"$f":"Mercado!BC401","v":4403.7880000000005},{"$f":"Mercado!BD401","v":5933.3229999999994},{"$f":"Mercado!BE401","v":6572.8144251085005},{"$f":"Mercado!BF401","v":7587.8483898764998},{"$f":"Mercado!BG401","v":7833.493172834701},{"$f":"Mercado!BH401","v":7808.0045019999998},{"$f":"Mercado!BI401","v":8569.3194515088999}]
["EAC","Rural Free",176.566,105.548,67.285026717701896,71.018000000000001,null,"Rural Free",{"$f":"Mercado!I402","v":0},{"$f":"Mercado!J402","v":0},{"$f":"Mercado!K402","v":0},{"$f":"Mercado!L402","v":0},{"$f":"Mercado!M402","v":0},{"$f":"Mercado!N402","v":0},{"$f":"Mercado!O402","v":0},{"$f":"Mercado!P402","v":0},{"$f":"Mercado!Q402","v":0},{"$f":"Mercado!R402","v":0},{"$f":"Mercado!S402","v":0},{"$f":"Mercado!T402","v":0},{"$f":"Mercado!U402","v":0},{"$f":"Mercado!V402","v":0},{"$f":"Mercado!W402","v":0},{"$f":"Mercado!X402","v":0},{"$f":"Mercado!Y402","v":0},{"$f":"Mercado!Z402","v":0},{"$f":"Mercado!AA402","v":0},{"$f":"Mercado!AB402","v":0},{"$f":"Mercado!AC402","v":0},{"$f":"Mercado!AD402","v":0},{"$f":"Mercado!AE402","v":0},{"$f":"Mercado!AF402","v":0},{"$f":"Mercado!AG402","v":0},{"$f":"Mercado!AH402","v":0},{"$f":"Mercado!AI402","v":0},{"$f":"Mercado!AJ402","v":0},{"$f":"Mercado!AK402","v":0},{"$f":"Mercado!AL402","v":0},{"$f":"Mercado!AM402","v":0},{"$f":"Mercado!AN402","v":0},{"$f":"Mercado!AO402","v":0},{"$f":"Mercado!AP402","v":0},{"$f":"Mercado!AQ402","v":0},{"$f":"Mercado!AR402","v":0},{"$f":"Mercado!AS402","v":0},{"$f":"Mercado!AT402","v":0},{"$f":"Mercado!AU402","v":0},{"$f":"Mercado!AV402","v":0},{"$f":"Mercado!AW402","v":0},{"$f":"Mercado!AX402","v":0},{"$f":"Mercado!AY402","v":0},{"$f":"Mercado!AZ402","v":0},{"$f":"Mercado!BA402","v":0},{"$f":"Mercado!BB402","v":0},{"$f":"Mercado!BC402","v":0},{"$f":"Mercado!BD402","v":0},{"$f":"Mercado!BE402","v":105.548},{"$f":"Mercado!BF402","v":187.505},{"$f":"Mercado!BG402","v":222.17000000000002},{"$f":"Mercado!BH402","v":193.90800000000002},{"$f":"Mercado!BI402","v":176.566}]
["EAC","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"Mercado!I403","v":0},{"$f":"Mercado!J403","v":0},{"$f":"Mercado!K403","v":0},{"$f":"Mercado!L403","v":0},{"$f":"Mercado!M403","v":0},{"$f":"Mercado!N403","v":0},{"$f":"Mercado!O403","v":0},{"$f":"Mercado!P403","v":0},{"$f":"Mercado!Q403","v":0},{"$f":"Mercado!R403","v":0},{"$f":"Mercado!S403","v":0},{"$f":"Mercado!T403","v":0},{"$f":"Mercado!U403","v":0},{"$f":"Mercado!V403","v":0},{"$f":"Mercado!W403","v":0},{"$f":"Mercado!X403","v":0},{"$f":"Mercado!Y403","v":0},{"$f":"Mercado!Z403","v":0},{"$f":"Mercado!AA403","v":0},{"$f":"Mercado!AB403","v":0},{"$f":"Mercado!AC403","v":0},{"$f":"Mercado!AD403","v":0},{"$f":"Mercado!AE403","v":0},{"$f":"Mercado!AF403","v":0},{"$f":"Mercado!AG403","v":0},{"$f":"Mercado!AH403","v":0},{"$f":"Mercado!AI403","v":0},{"$f":"Mercado!AJ403","v":0},{"$f":"Mercado!AK403","v":0},{"$f":"Mercado!AL403","v":0},{"$f":"Mercado!AM403","v":0},{"$f":"Mercado!AN403","v":0},{"$f":"Mercado!AO403","v":0},{"$f":"Mercado!AP403","v":0},{"$f":"Mercado!AQ403","v":0},{"$f":"Mercado!AR403","v":0},{"$f":"Mercado!AS403","v":0},{"$f":"Mercado!AT403","v":0},{"$f":"Mercado!AU403","v":0},{"$f":"Mercado!AV403","v":0},{"$f":"Mercado!AW403","v":0},{"$f":"Mercado!AX403","v":0},{"$f":"Mercado!AY403","v":0},{"$f":"Mercado!AZ403","v":0},{"$f":"Mercado!BA403","v":"0"},{"$f":"Mercado!BB403","v":"0"},{"$f":"Mercado!BC403","v":"0"},{"$f":"Mercado!BD403","v":"0"},{"$f":"Mercado!BE403","v":0},{"$f":"Mercado!BF403","v":0},{"$f":"Mercado!BG403","v":0},{"$f":"Mercado!BH403","v":0},{"$f":"Mercado!BI403","v":0}]
["EAC","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"Mercado!I404","v":0},{"$f":"Mercado!J404","v":0},{"$f":"Mercado!K404","v":0},{"$f":"Mercado!L404","v":0},{"$f":"Mercado!M404","v":0},{"$f":"Mercado!N404","v":0},{"$f":"Mercado!O404","v":0},{"$f":"Mercado!P404","v":0},{"$f":"Mercado!Q404","v":0},{"$f":"Mercado!R404","v":0},{"$f":"Mercado!S404","v":0},{"$f":"Mercado!T404","v":0},{"$f":"Mercado!U404","v":0},{"$f":"Mercado!V404","v":0},{"$f":"Mercado!W404","v":0},{"$f":"Mercado!X404","v":0},{"$f":"Mercado!Y404","v":0},{"$f":"Mercado!Z404","v":0},{"$f":"Mercado!AA404","v":0},{"$f":"Mercado!AB404","v":0},{"$f":"Mercado!AC404","v":0},{"$f":"Mercado!AD404","v":0},{"$f":"Mercado!AE404","v":0},{"$f":"Mercado!AF404","v":0},{"$f":"Mercado!AG404","v":0},{"$f":"Mercado!AH404","v":0},{"$f":"Mercado!AI404","v":0},{"$f":"Mercado!AJ404","v":0},{"$f":"Mercado!AK404","v":0},{"$f":"Mercado!AL404","v":0},{"$f":"Mercado!AM404","v":0},{"$f":"Mercado!AN404","v":0},{"$f":"Mercado!AO404","v":0},{"$f":"Mercado!AP404","v":0},{"$f":"Mercado!AQ404","v":0},{"$f":"Mercado!AR404","v":0},{"$f":"Mercado!AS404","v":0},{"$f":"Mercado!AT404","v":0},{"$f":"Mercado!AU404","v":0},{"$f":"Mercado!AV404","v":0},{"$f":"Mercado!AW404","v":0},{"$f":"Mercado!AX404","v":0},{"$f":"Mercado!AY404","v":0},{"$f":"Mercado!AZ404","v":0},{"$f":"Mercado!BA404","v":"0"},{"$f":"Mercado!BB404","v":"0"},{"$f":"Mercado!BC404","v":"0"},{"$f":"Mercado!BD404","v":"0"},{"$f":"Mercado!BE404","v":0},{"$f":"Mercado!BF404","v":0},{"$f":"Mercado!BG404","v":0},{"$f":"Mercado!BH404","v":0},{"$f":"Mercado!BI404","v":0}]
["EAC","Own Free","0","0","-",0,null,"Own Free",{"$f":"Mercado!I405","v":0},{"$f":"Mercado!J405","v":0},{"$f":"Mercado!K405","v":0},{"$f":"Mercado!L405","v":0},{"$f":"Mercado!M405","v":0},{"$f":"Mercado!N405","v":0},{"$f":"Mercado!O405","v":0},{"$f":"Mercado!P405","v":0},{"$f":"Mercado!Q405","v":0},{"$f":"Mercado!R405","v":0},{"$f":"Mercado!S405","v":0},{"$f":"Mercado!T405","v":0},{"$f":"Mercado!U405","v":0},{"$f":"Mercado!V405","v":0},{"$f":"Mercado!W405","v":0},{"$f":"Mercado!X405","v":0},{"$f":"Mercado!Y405","v":0},{"$f":"Mercado!Z405","v":0},{"$f":"Mercado!AA405","v":0},{"$f":"Mercado!AB405","v":0},{"$f":"Mercado!AC405","v":0},{"$f":"Mercado!AD405","v":0},{"$f":"Mercado!AE405","v":0},{"$f":"Mercado!AF405","v":0},{"$f":"Mercado!AG405","v":0},{"$f":"Mercado!AH405","v":0},{"$f":"Mercado!AI405","v":0},{"$f":"Mercado!AJ405","v":0},{"$f":"Mercado!AK405","v":0},{"$f":"Mercado!AL405","v":0},{"$f":"Mercado!AM405","v":0},{"$f":"Mercado!AN405","v":0},{"$f":"Mercado!AO405","v":0},{"$f":"Mercado!AP405","v":0},{"$f":"Mercado!AQ405","v":0},{"$f":"Mercado!AR405","v":0},{"$f":"Mercado!AS405","v":0},{"$f":"Mercado!AT405","v":0},{"$f":"Mercado!AU405","v":0},{"$f":"Mercado!AV405","v":0},{"$f":"Mercado!AW405","v":0},{"$f":"Mercado!AX405","v":0},{"$f":"Mercado!AY405","v":0},{"$f":"Mercado!AZ405","v":0},{"$f":"Mercado!BA405","v":"0"},{"$f":"Mercado!BB405","v":"0"},{"$f":"Mercado!BC405","v":"0"},{"$f":"Mercado!BD405","v":"0"},{"$f":"Mercado!BE405","v":"0"},{"$f":"Mercado!BF405","v":"0"},{"$f":"Mercado!BG405","v":"0"},{"$f":"Mercado!BH405","v":"0"},{"$f":"Mercado!BI405","v":"0"}]
["EAC","Public Service Free",4519.2629999999999,0,"-",4519.2629999999999,null,"Public Service Free",{"$f":"Mercado!I406","v":0},{"$f":"Mercado!J406","v":0},{"$f":"Mercado!K406","v":0},{"$f":"Mercado!L406","v":0},{"$f":"Mercado!M406","v":0},{"$f":"Mercado!N406","v":0},{"$f":"Mercado!O406","v":0},{"$f":"Mercado!P406","v":0},{"$f":"Mercado!Q406","v":0},{"$f":"Mercado!R406","v":0},{"$f":"Mercado!S406","v":0},{"$f":"Mercado!T406","v":0},{"$f":"Mercado!U406","v":0},{"$f":"Mercado!V406","v":0},{"$f":"Mercado!W406","v":0},{"$f":"Mercado!X406","v":0},{"$f":"Mercado!Y406","v":0},{"$f":"Mercado!Z406","v":0},{"$f":"Mercado!AA406","v":0},{"$f":"Mercado!AB406","v":0},{"$f":"Mercado!AC406","v":0},{"$f":"Mercado!AD406","v":0},{"$f":"Mercado!AE406","v":0},{"$f":"Mercado!AF406","v":0},{"$f":"Mercado!AG406","v":0},{"$f":"Mercado!AH406","v":0},{"$f":"Mercado!AI406","v":0},{"$f":"Mercado!AJ406","v":0},{"$f":"Mercado!AK406","v":0},{"$f":"Mercado!AL406","v":0},{"$f":"Mercado!AM406","v":0},{"$f":"Mercado!AN406","v":0},{"$f":"Mercado!AO406","v":0},{"$f":"Mercado!AP406","v":0},{"$f":"Mercado!AQ406","v":0},{"$f":"Mercado!AR406","v":0},{"$f":"Mercado!AS406","v":0},{"$f":"Mercado!AT406","v":0},{"$f":"Mercado!AU406","v":0},{"$f":"Mercado!AV406","v":0},{"$f":"Mercado!AW406","v":0},{"$f":"Mercado!AX406","v":0},{"$f":"Mercado!AY406","v":0},{"$f":"Mercado!AZ406","v":0},{"$f":"Mercado!BA406","v":0},{"$f":"Mercado!BB406","v":0},{"$f":"Mercado!BC406","v":0},{"$f":"Mercado!BD406","v":0},{"$f":"Mercado!BE406","v":0},{"$f":"Mercado!BF406","v":0},{"$f":"Mercado!BG406","v":3505.8894545833},{"$f":"Mercado!BH406","v":4977.0060000000003},{"$f":"Mercado!BI406","v":4519.2629999999999}]
["EAC","2 Free Market (TUSD)",32467.7785203604,23572.462807494696,37.736047291747134,8895.315712865704,null,"2 Free Market (TUSD)",{"$f":"Mercado!I407","v":372.76900000000001},{"$f":"Mercado!J407","v":532.21100000000001},{"$f":"Mercado!K407","v":433.05200000000002},{"$f":"Mercado!L407","v":552.62400000000002},{"$f":"Mercado!M407","v":2299.9090000000001},{"$f":"Mercado!N407","v":2754.5509999999999},{"$f":"Mercado!O407","v":2624.7719999999999},{"$f":"Mercado!P407","v":2741.5010000000002},{"$f":"Mercado!Q407","v":2556.7889999999998},{"$f":"Mercado!R407","v":2754.0809999999997},{"$f":"Mercado!S407","v":2734.3469999999998},{"$f":"Mercado!T407","v":2986.3990000000003},{"$f":"Mercado!U407","v":2681.1459999999997},{"$f":"Mercado!V407","v":2945.4560000000001},{"$f":"Mercado!W407","v":3061.7629999999999},{"$f":"Mercado!X407","v":3417.1059999999998},{"$f":"Mercado!Y407","v":3198.1120000000001},{"$f":"Mercado!Z407","v":3258.4679999999998},{"$f":"Mercado!AA407","v":4913.6044729999994},{"$f":"Mercado!AB407","v":8601.4806279999957},{"$f":"Mercado!AC407","v":8429.4527210000015},{"$f":"Mercado!AD407","v":8892.4907950000052},{"$f":"Mercado!AE407","v":8836.6836640000001},{"$f":"Mercado!AF407","v":9191.6285190000017},{"$f":"Mercado!AG407","v":8785.4164649999984},{"$f":"Mercado!AH407","v":8783.7815200000041},{"$f":"Mercado!AI407","v":9024.4273489999996},{"$f":"Mercado!AJ407","v":9538.8785090000038},{"$f":"Mercado!AK407","v":9213.0488050000004},{"$f":"Mercado!AL407","v":9985.8643870000014},{"$f":"Mercado!AM407","v":10054.977763000001},{"$f":"Mercado!AN407","v":10291.691564000001},{"$f":"Mercado!AO407","v":10317.057190000001},{"$f":"Mercado!AP407","v":9208.4182119999987},{"$f":"Mercado!AQ407","v":12591.099675999998},{"$f":"Mercado!AR407","v":13303.686692000001},{"$f":"Mercado!AS407","v":12063.827524},{"$f":"Mercado!AT407","v":13440.05774},{"$f":"Mercado!AU407","v":14288.813073999998},{"$f":"Mercado!AV407","v":14561.904381},{"$f":"Mercado!AW407","v":14153.359728000001},{"$f":"Mercado!AX407","v":14578.061381999998},{"$f":"Mercado!AY407","v":14786.181489000001},{"$f":"Mercado!AZ407","v":15120.127410999999},{"$f":"Mercado!BA407","v":15078.312},{"$f":"Mercado!BB407","v":16818.360999999997},{"$f":"Mercado!BC407","v":20298.522000000001},{"$f":"Mercado!BD407","v":22801.887000000002},{"$f":"Mercado!BE407","v":23572.462807494696},{"$f":"Mercado!BF407","v":24915.742766119401},{"$f":"Mercado!BG407","v":28927.008456461794},{"$f":"Mercado!BH407","v":32899.11032},{"$f":"Mercado!BI407","v":32467.7785203604}]
["EAC","Residential Total",169857.843683099,165065.527274519,2.9032811924502688,4792.3164085799945,null,"Residential Total",{"$f":"Mercado!I408","v":83621.198000000004},{"$f":"Mercado!J408","v":86987.081000000006},{"$f":"Mercado!K408","v":94703.487999999998},{"$f":"Mercado!L408","v":96552.587},{"$f":"Mercado!M408","v":90321.226999999999},{"$f":"Mercado!N408","v":92199.251000000004},{"$f":"Mercado!O408","v":93576.200000000012},{"$f":"Mercado!P408","v":96922.176000000007},{"$f":"Mercado!Q408","v":99875.22099999999},{"$f":"Mercado!R408","v":97433.10500000001},{"$f":"Mercado!S408","v":98761.234999999986},{"$f":"Mercado!T408","v":104162.349},{"$f":"Mercado!U408","v":99164.126999999993},{"$f":"Mercado!V408","v":103389.182},{"$f":"Mercado!W408","v":110192.35799999999},{"$f":"Mercado!X408","v":118591.39200000001},{"$f":"Mercado!Y408","v":113278.36900000001},{"$f":"Mercado!Z408","v":107787.36799999999},{"$f":"Mercado!AA408","v":111658.32699999999},{"$f":"Mercado!AB408","v":114912.66},{"$f":"Mercado!AC408","v":109283.05399999999},{"$f":"Mercado!AD408","v":111055.14600000001},{"$f":"Mercado!AE408","v":124083.06899999999},{"$f":"Mercado!AF408","v":121737.239},{"$f":"Mercado!AG408","v":114877.821},{"$f":"Mercado!AH408","v":111183.00200000001},{"$f":"Mercado!AI408","v":114032.83199999999},{"$f":"Mercado!AJ408","v":125325.848},{"$f":"Mercado!AK408","v":116870.378},{"$f":"Mercado!AL408","v":120526.78},{"$f":"Mercado!AM408","v":124814.921},{"$f":"Mercado!AN408","v":128873.62900000002},{"$f":"Mercado!AO408","v":132439.49800000002},{"$f":"Mercado!AP408","v":125442.33900000001},{"$f":"Mercado!AQ408","v":138978.28399999999},{"$f":"Mercado!AR408","v":153107.54699999999},{"$f":"Mercado!AS408","v":138058.52100000001},{"$f":"Mercado!AT408","v":128838.97600000001},{"$f":"Mercado!AU408","v":135600.27499999999},{"$f":"Mercado!AV408","v":145104.57799999998},{"$f":"Mercado!AW408","v":133455.00252500002},{"$f":"Mercado!AX408","v":132183.0400145},{"$f":"Mercado!AY408","v":145798.45199699001},{"$f":"Mercado!AZ408","v":154961.57028873},{"$f":"Mercado!BA408","v":144547.756164658},{"$f":"Mercado!BB408","v":144523.68761659699},{"$f":"Mercado!BC408","v":166133.95551138301},{"$f":"Mercado!BD408","v":180603.48171587501},{"$f":"Mercado!BE408","v":165065.527274519},{"$f":"Mercado!BF408","v":168769.84580121899},{"$f":"Mercado!BG408","v":163812.48982959701},{"$f":"Mercado!BH408","v":179576.24815968901},{"$f":"Mercado!BI408","v":169857.843683099}]
["EAC","Commercial Total",68690.903431060506,70063.767261515197,-1.9594490620671756,-1372.8638304546912,null,"Commercial Total",{"$f":"Mercado!I409","v":43399.341},{"$f":"Mercado!J409","v":46510.235000000001},{"$f":"Mercado!K409","v":49061.526000000005},{"$f":"Mercado!L409","v":51429.161000000007},{"$f":"Mercado!M409","v":46310.148999999998},{"$f":"Mercado!N409","v":48811.288999999997},{"$f":"Mercado!O409","v":46833.070999999996},{"$f":"Mercado!P409","v":51364.69},{"$f":"Mercado!Q409","v":51821.486999999994},{"$f":"Mercado!R409","v":49907.392},{"$f":"Mercado!S409","v":52257.083000000006},{"$f":"Mercado!T409","v":55517.099000000002},{"$f":"Mercado!U409","v":52365.896000000001},{"$f":"Mercado!V409","v":54689.474000000009},{"$f":"Mercado!W409","v":58594.840999999993},{"$f":"Mercado!X409","v":61176.078999999998},{"$f":"Mercado!Y409","v":56881.723999999995},{"$f":"Mercado!Z409","v":54489.712},{"$f":"Mercado!AA409","v":57336.112473000001},{"$f":"Mercado!AB409","v":58252.943628000001},{"$f":"Mercado!AC409","v":55998.479721000003},{"$f":"Mercado!AD409","v":57577.596795000005},{"$f":"Mercado!AE409","v":61454.853663999995},{"$f":"Mercado!AF409","v":61751.18651900001},{"$f":"Mercado!AG409","v":58194.087465000004},{"$f":"Mercado!AH409","v":59440.11652000001},{"$f":"Mercado!AI409","v":57880.304348999998},{"$f":"Mercado!AJ409","v":64379.769508999998},{"$f":"Mercado!AK409","v":62417.674805000002},{"$f":"Mercado!AL409","v":64712.794387000009},{"$f":"Mercado!AM409","v":65358.389223000006},{"$f":"Mercado!AN409","v":68602.791563999999},{"$f":"Mercado!AO409","v":65545.322100000005},{"$f":"Mercado!AP409","v":50428.974867999998},{"$f":"Mercado!AQ409","v":59816.413568999997},{"$f":"Mercado!AR409","v":69318.805622999993},{"$f":"Mercado!AS409","v":58060.161395000003},{"$f":"Mercado!AT409","v":60139.571581000004},{"$f":"Mercado!AU409","v":63936.148291999998},{"$f":"Mercado!AV409","v":68871.050847999999},{"$f":"Mercado!AW409","v":63260.840769638999},{"$f":"Mercado!AX409","v":64680.821643928997},{"$f":"Mercado!AY409","v":68379.696751013005},{"$f":"Mercado!AZ409","v":69208.506331362994},{"$f":"Mercado!BA409","v":64764.087932843002},{"$f":"Mercado!BB409","v":65460.099807221995},{"$f":"Mercado!BC409","v":71910.734735501013},{"$f":"Mercado!BD409","v":75277.770323634002},{"$f":"Mercado!BE409","v":70063.767261515197},{"$f":"Mercado!BF409","v":71788.062062518904},{"$f":"Mercado!BG409","v":70229.283331147803},{"$f":"Mercado!BH409","v":75531.295423096002},{"$f":"Mercado!BI409","v":68690.903431060506}]
["EAC","Industrial Total",13138.432963427898,12201.2895117605,7.6806918708396399,937.14345166739804,null,"Industrial Total",{"$f":"Mercado!I410","v":9920.5650000000005},{"$f":"Mercado!J410","v":10575.289000000001},{"$f":"Mercado!K410","v":11334.948},{"$f":"Mercado!L410","v":11989.005000000001},{"$f":"Mercado!M410","v":8629.7929999999997},{"$f":"Mercado!N410","v":9382.6170000000002},{"$f":"Mercado!O410","v":9651.3700000000008},{"$f":"Mercado!P410","v":9656.9079999999994},{"$f":"Mercado!Q410","v":9334.375},{"$f":"Mercado!R410","v":8782.8619999999992},{"$f":"Mercado!S410","v":9441.4539999999997},{"$f":"Mercado!T410","v":9347.1419999999998},{"$f":"Mercado!U410","v":9124.1219999999994},{"$f":"Mercado!V410","v":9321.9840000000004},{"$f":"Mercado!W410","v":10050.314},{"$f":"Mercado!X410","v":9653.9869999999992},{"$f":"Mercado!Y410","v":10123.025},{"$f":"Mercado!Z410","v":10931.474},{"$f":"Mercado!AA410","v":9583.3820000000014},{"$f":"Mercado!AB410","v":8925.9590000000007},{"$f":"Mercado!AC410","v":8788.6610000000001},{"$f":"Mercado!AD410","v":9244.01},{"$f":"Mercado!AE410","v":10461.879000000001},{"$f":"Mercado!AF410","v":9925.969000000001},{"$f":"Mercado!AG410","v":9578.4180000000015},{"$f":"Mercado!AH410","v":10044.962},{"$f":"Mercado!AI410","v":10463.633},{"$f":"Mercado!AJ410","v":9870.9969999999994},{"$f":"Mercado!AK410","v":8532.31},{"$f":"Mercado!AL410","v":8304.9719999999998},{"$f":"Mercado!AM410","v":11603.37954},{"$f":"Mercado!AN410","v":10162.873},{"$f":"Mercado!AO410","v":10976.93109},{"$f":"Mercado!AP410","v":10899.254344000001},{"$f":"Mercado!AQ410","v":12316.991107000002},{"$f":"Mercado!AR410","v":11431.440069},{"$f":"Mercado!AS410","v":10109.352128999999},{"$f":"Mercado!AT410","v":10737.774159000001},{"$f":"Mercado!AU410","v":12132.425781999998},{"$f":"Mercado!AV410","v":11584.500533},{"$f":"Mercado!AW410","v":10943.095335342001},{"$f":"Mercado!AX410","v":11832.243601198999},{"$f":"Mercado!AY410","v":12757.849568394},{"$f":"Mercado!AZ410","v":12372.643279026999},{"$f":"Mercado!BA410","v":10524.690907279},{"$f":"Mercado!BB410","v":11461.524817261999},{"$f":"Mercado!BC410","v":12478.807785010002},{"$f":"Mercado!BD410","v":12569.144163859},{"$f":"Mercado!BE410","v":12201.2895117605},{"$f":"Mercado!BF410","v":13327.349664908501},{"$f":"Mercado!BG410","v":13532.6893943057},{"$f":"Mercado!BH410","v":13228.691685655001},{"$f":"Mercado!BI410","v":13138.432963427898}]
["EAC","Rural Total",10724.004553919001,11432.103096867,-6.1939481908806044,-708.09854294799879,null,"Rural Total",{"$f":"Mercado!I411","v":8906.4790000000012},{"$f":"Mercado!J411","v":9472.6219999999994},{"$f":"Mercado!K411","v":10344.665999999999},{"$f":"Mercado!L411","v":10183.083999999999},{"$f":"Mercado!M411","v":9669.1049999999996},{"$f":"Mercado!N411","v":9708.7459999999992},{"$f":"Mercado!O411","v":10089.867},{"$f":"Mercado!P411","v":10266.874},{"$f":"Mercado!Q411","v":9970.1500000000015},{"$f":"Mercado!R411","v":10592.114},{"$f":"Mercado!S411","v":10360.898999999999},{"$f":"Mercado!T411","v":10583.998},{"$f":"Mercado!U411","v":10802.030999999999},{"$f":"Mercado!V411","v":11178.895},{"$f":"Mercado!W411","v":12065.18},{"$f":"Mercado!X411","v":11713.843999999999},{"$f":"Mercado!Y411","v":11368.232},{"$f":"Mercado!Z411","v":11264.603999999999},{"$f":"Mercado!AA411","v":11737.698},{"$f":"Mercado!AB411","v":12344.967000000001},{"$f":"Mercado!AC411","v":11856.254000000001},{"$f":"Mercado!AD411","v":11819.161},{"$f":"Mercado!AE411","v":13167.292000000001},{"$f":"Mercado!AF411","v":12677.216},{"$f":"Mercado!AG411","v":12362.008000000002},{"$f":"Mercado!AH411","v":12318.008},{"$f":"Mercado!AI411","v":12676.502},{"$f":"Mercado!AJ411","v":13282.244000000001},{"$f":"Mercado!AK411","v":12485.803},{"$f":"Mercado!AL411","v":12966.276},{"$f":"Mercado!AM411","v":13605.899000000001},{"$f":"Mercado!AN411","v":13672.663},{"$f":"Mercado!AO411","v":13764.708999999999},{"$f":"Mercado!AP411","v":13524.874999999998},{"$f":"Mercado!AQ411","v":14467.843000000001},{"$f":"Mercado!AR411","v":15388.131000000001},{"$f":"Mercado!AS411","v":14341.506999999998},{"$f":"Mercado!AT411","v":13205.954000000002},{"$f":"Mercado!AU411","v":14012.004999999999},{"$f":"Mercado!AV411","v":14134.942000000001},{"$f":"Mercado!AW411","v":12432.468472},{"$f":"Mercado!AX411","v":10437.3158757},{"$f":"Mercado!AY411","v":11162.049247520001},{"$f":"Mercado!AZ411","v":11074.55716932},{"$f":"Mercado!BA411","v":10755.107808254001},{"$f":"Mercado!BB411","v":10713.633724875001},{"$f":"Mercado!BC411","v":11572.142991986999},{"$f":"Mercado!BD411","v":11981.700175612999},{"$f":"Mercado!BE411","v":11432.103096867},{"$f":"Mercado!BF411","v":11400.790651125999},{"$f":"Mercado!BG411","v":11166.529917065},{"$f":"Mercado!BH411","v":11083.504799693999},{"$f":"Mercado!BI411","v":10724.004553919001}]
["EAC","Public Lighting Total",10126.514800002,11313.978797672,-10.495547312801545,-1187.46399767,null,"Public Lighting Total",{"$f":"Mercado!I412","v":8689.7620000000006},{"$f":"Mercado!J412","v":8158.1639999999989},{"$f":"Mercado!K412","v":8262.26},{"$f":"Mercado!L412","v":12017.665999999999},{"$f":"Mercado!M412","v":9830.9809999999998},{"$f":"Mercado!N412","v":10226.964},{"$f":"Mercado!O412","v":11217.792000000001},{"$f":"Mercado!P412","v":15025.705000000002},{"$f":"Mercado!Q412","v":8692.3689999999988},{"$f":"Mercado!R412","v":11598.51},{"$f":"Mercado!S412","v":10915.896000000001},{"$f":"Mercado!T412","v":14887.914000000001},{"$f":"Mercado!U412","v":11702.194},{"$f":"Mercado!V412","v":11468.377},{"$f":"Mercado!W412","v":12072.513000000001},{"$f":"Mercado!X412","v":12011.083999999999},{"$f":"Mercado!Y412","v":12083.498},{"$f":"Mercado!Z412","v":11881.944},{"$f":"Mercado!AA412","v":11869.859},{"$f":"Mercado!AB412","v":12347.384},{"$f":"Mercado!AC412","v":12146.813},{"$f":"Mercado!AD412","v":12365.876},{"$f":"Mercado!AE412","v":13499.018},{"$f":"Mercado!AF412","v":15173.647999999999},{"$f":"Mercado!AG412","v":16666.427},{"$f":"Mercado!AH412","v":14265.25},{"$f":"Mercado!AI412","v":14128.131000000001},{"$f":"Mercado!AJ412","v":16411.387999999999},{"$f":"Mercado!AK412","v":13955.89},{"$f":"Mercado!AL412","v":20216.025000000001},{"$f":"Mercado!AM412","v":13079.330999999998},{"$f":"Mercado!AN412","v":13682.869999999999},{"$f":"Mercado!AO412","v":13449.769},{"$f":"Mercado!AP412","v":12667.334000000001},{"$f":"Mercado!AQ412","v":12025.669},{"$f":"Mercado!AR412","v":11036.467999999999},{"$f":"Mercado!AS412","v":9520.7740000000013},{"$f":"Mercado!AT412","v":11216.671},{"$f":"Mercado!AU412","v":10384.627},{"$f":"Mercado!AV412","v":13013.850999999999},{"$f":"Mercado!AW412","v":12921.083500000001},{"$f":"Mercado!AX412","v":12159.808000000001},{"$f":"Mercado!AY412","v":12143.427},{"$f":"Mercado!AZ412","v":11696.611000000001},{"$f":"Mercado!BA412","v":11093.606416668001},{"$f":"Mercado!BB412","v":11565.019749999999},{"$f":"Mercado!BC412","v":11581.731},{"$f":"Mercado!BD412","v":10981.971113055999},{"$f":"Mercado!BE412","v":11313.978797672},{"$f":"Mercado!BF412","v":11383.967439038001},{"$f":"Mercado!BG412","v":11434.190753275001},{"$f":"Mercado!BH412","v":11428.328374793},{"$f":"Mercado!BI412","v":10126.514800002}]
["EAC","Public Power Total",30836.010568624999,31369.903609989997,-1.7019275800228328,-533.89304136499777,null,"Public Power Total",{"$f":"Mercado!I413","v":28555.523000000001},{"$f":"Mercado!J413","v":31586.577000000001},{"$f":"Mercado!K413","v":31973.841},{"$f":"Mercado!L413","v":33405.198000000004},{"$f":"Mercado!M413","v":29305.413},{"$f":"Mercado!N413","v":29954.892999999996},{"$f":"Mercado!O413","v":27833.073},{"$f":"Mercado!P413","v":29831.635999999999},{"$f":"Mercado!Q413","v":27519.632999999998},{"$f":"Mercado!R413","v":28481.392},{"$f":"Mercado!S413","v":30044.845999999998},{"$f":"Mercado!T413","v":31231.753000000001},{"$f":"Mercado!U413","v":26663.472999999998},{"$f":"Mercado!V413","v":29955.038},{"$f":"Mercado!W413","v":31872.061000000002},{"$f":"Mercado!X413","v":33558.756999999998},{"$f":"Mercado!Y413","v":29264.129999999997},{"$f":"Mercado!Z413","v":30734.409},{"$f":"Mercado!AA413","v":31160.421000000002},{"$f":"Mercado!AB413","v":32977.839},{"$f":"Mercado!AC413","v":29332.538},{"$f":"Mercado!AD413","v":32043.282999999999},{"$f":"Mercado!AE413","v":34419.796999999999},{"$f":"Mercado!AF413","v":33974.067000000003},{"$f":"Mercado!AG413","v":29594.532999999999},{"$f":"Mercado!AH413","v":31032.813000000002},{"$f":"Mercado!AI413","v":30784.856999999996},{"$f":"Mercado!AJ413","v":33820.978000000003},{"$f":"Mercado!AK413","v":26781.32},{"$f":"Mercado!AL413","v":31764.75},{"$f":"Mercado!AM413","v":34155.875},{"$f":"Mercado!AN413","v":34025.959000000003},{"$f":"Mercado!AO413","v":29647.998000000003},{"$f":"Mercado!AP413","v":22126.665999999997},{"$f":"Mercado!AQ413","v":24792.618000000002},{"$f":"Mercado!AR413","v":27914.616999999998},{"$f":"Mercado!AS413","v":21444.982},{"$f":"Mercado!AT413","v":22405.786},{"$f":"Mercado!AU413","v":24920.544999999998},{"$f":"Mercado!AV413","v":28820.664000000001},{"$f":"Mercado!AW413","v":24626.317993518998},{"$f":"Mercado!AX413","v":27246.242986403999},{"$f":"Mercado!AY413","v":31334.164039457002},{"$f":"Mercado!AZ413","v":32748.237526644003},{"$f":"Mercado!BA413","v":27242.846473522004},{"$f":"Mercado!BB413","v":30350.724044869006},{"$f":"Mercado!BC413","v":36576.481540825996},{"$f":"Mercado!BD413","v":38708.669352046003},{"$f":"Mercado!BE413","v":31369.903609989997},{"$f":"Mercado!BF413","v":35632.947432674002},{"$f":"Mercado!BG413","v":34702.936627112002},{"$f":"Mercado!BH413","v":38910.895495992001},{"$f":"Mercado!BI413","v":30836.010568624999}]
["EAC","Own Total",561.00557402499999,585.89158647600004,-4.2475456254088879,-24.886012451000056,null,"Own Total",{"$f":"Mercado!I414","v":246.32400000000001},{"$f":"Mercado!J414","v":252.09800000000001},{"$f":"Mercado!K414","v":283.15100000000001},{"$f":"Mercado!L414","v":287.97300000000001},{"$f":"Mercado!M414","v":227.578},{"$f":"Mercado!N414","v":345.71199999999999},{"$f":"Mercado!O414","v":309.75599999999997},{"$f":"Mercado!P414","v":300.90100000000001},{"$f":"Mercado!Q414","v":301.70100000000002},{"$f":"Mercado!R414","v":290.20600000000002},{"$f":"Mercado!S414","v":293.91899999999998},{"$f":"Mercado!T414","v":299.86400000000003},{"$f":"Mercado!U414","v":263.197},{"$f":"Mercado!V414","v":333.31900000000002},{"$f":"Mercado!W414","v":183.91299999999998},{"$f":"Mercado!X414","v":193.61799999999999},{"$f":"Mercado!Y414","v":177.25400000000002},{"$f":"Mercado!Z414","v":157.601},{"$f":"Mercado!AA414","v":169.19399999999999},{"$f":"Mercado!AB414","v":265.29599999999999},{"$f":"Mercado!AC414","v":228.98500000000001},{"$f":"Mercado!AD414","v":248.60499999999999},{"$f":"Mercado!AE414","v":249.501},{"$f":"Mercado!AF414","v":258.75699999999995},{"$f":"Mercado!AG414","v":229.07399999999998},{"$f":"Mercado!AH414","v":256.47200000000004},{"$f":"Mercado!AI414","v":226.86599999999999},{"$f":"Mercado!AJ414","v":481.803},{"$f":"Mercado!AK414","v":555.51499999999999},{"$f":"Mercado!AL414","v":441.08300000000003},{"$f":"Mercado!AM414","v":524.63499999999999},{"$f":"Mercado!AN414","v":652.59900000000005},{"$f":"Mercado!AO414","v":440.78200000000004},{"$f":"Mercado!AP414","v":397.08300000000008},{"$f":"Mercado!AQ414","v":437.96000000000004},{"$f":"Mercado!AR414","v":488.21800000000002},{"$f":"Mercado!AS414","v":462.74599999999998},{"$f":"Mercado!AT414","v":441.29200000000003},{"$f":"Mercado!AU414","v":456.93300000000005},{"$f":"Mercado!AV414","v":479.56100000000004},{"$f":"Mercado!AW414","v":435.76479999999998},{"$f":"Mercado!AX414","v":423.12995000000001},{"$f":"Mercado!AY414","v":432.92326000000003},{"$f":"Mercado!AZ414","v":517.98410000000001},{"$f":"Mercado!BA414","v":473.87311},{"$f":"Mercado!BB414","v":466.860052},{"$f":"Mercado!BC414","v":627.23738000000003},{"$f":"Mercado!BD414","v":623.36684974499997},{"$f":"Mercado!BE414","v":585.89158647600004},{"$f":"Mercado!BF414","v":599.91130572700001},{"$f":"Mercado!BG414","v":595.747036471},{"$f":"Mercado!BH414","v":617.40355214800002},{"$f":"Mercado!BI414","v":561.00557402499999}]
["EAC","Public Service Total",13098.752507011002,12883.363829769001,1.6718357106729531,215.38867724200099,null,"Public Service Total",{"$f":"Mercado!I415","v":3698.2559999999994},{"$f":"Mercado!J415","v":3208.3440000000001},{"$f":"Mercado!K415","v":3802.4229999999998},{"$f":"Mercado!L415","v":3824.1149999999998},{"$f":"Mercado!M415","v":3685.2240000000002},{"$f":"Mercado!N415","v":5861.2829999999994},{"$f":"Mercado!O415","v":8964.7929999999997},{"$f":"Mercado!P415","v":8666.8230000000003},{"$f":"Mercado!Q415","v":8597.1370000000006},{"$f":"Mercado!R415","v":8254.19},{"$f":"Mercado!S415","v":8572.1139999999996},{"$f":"Mercado!T415","v":8323.7100000000009},{"$f":"Mercado!U415","v":12535.738000000001},{"$f":"Mercado!V415","v":10676.511},{"$f":"Mercado!W415","v":11115.489},{"$f":"Mercado!X415","v":11303.73},{"$f":"Mercado!Y415","v":11108.956},{"$f":"Mercado!Z415","v":12163.349999999999},{"$f":"Mercado!AA415","v":11795.630000000001},{"$f":"Mercado!AB415","v":13310.84},{"$f":"Mercado!AC415","v":12675.815000000001},{"$f":"Mercado!AD415","v":13488.530999999999},{"$f":"Mercado!AE415","v":13998.088},{"$f":"Mercado!AF415","v":13734.088},{"$f":"Mercado!AG415","v":13086.933999999997},{"$f":"Mercado!AH415","v":13601.424000000001},{"$f":"Mercado!AI415","v":13442.279999999999},{"$f":"Mercado!AJ415","v":11936.179},{"$f":"Mercado!AK415","v":11488.850999999999},{"$f":"Mercado!AL415","v":11036.803},{"$f":"Mercado!AM415","v":12541.8},{"$f":"Mercado!AN415","v":12363.359},{"$f":"Mercado!AO415","v":12324.174999999999},{"$f":"Mercado!AP415","v":12147.014999999999},{"$f":"Mercado!AQ415","v":12386.406999999999},{"$f":"Mercado!AR415","v":12438.595000000001},{"$f":"Mercado!AS415","v":12378.424999999999},{"$f":"Mercado!AT415","v":12487.358},{"$f":"Mercado!AU415","v":13240.569},{"$f":"Mercado!AV415","v":13145.063},{"$f":"Mercado!AW415","v":12679.168749749999},{"$f":"Mercado!AX415","v":12962.9011226},{"$f":"Mercado!AY415","v":13043.699178949999},{"$f":"Mercado!AZ415","v":13118.085386279001},{"$f":"Mercado!BA415","v":12885.643691674999},{"$f":"Mercado!BB415","v":12949.640961313},{"$f":"Mercado!BC415","v":13425.022413978},{"$f":"Mercado!BD415","v":13508.929478637001},{"$f":"Mercado!BE415","v":12883.363829769001},{"$f":"Mercado!BF415","v":13353.80720177},{"$f":"Mercado!BG415","v":14679.005510130301},{"$f":"Mercado!BH415","v":13545.131842833001},{"$f":"Mercado!BI415","v":13098.752507011002}]
["EAC","Total Market (1+2)",317033.46808116941,314915.82496856869,0.67244734773557191,2117.6431126007228,null,"Total Market (1+2)",{"$f":"Mercado!I416","v":187037.44799999995},{"$f":"Mercado!J416","v":196750.40999999997},{"$f":"Mercado!K416","v":209766.30300000001},{"$f":"Mercado!L416","v":219688.78900000002},{"$f":"Mercado!M416","v":197979.47},{"$f":"Mercado!N416","v":206490.755},{"$f":"Mercado!O416","v":208475.92199999999},{"$f":"Mercado!P416","v":222035.71300000002},{"$f":"Mercado!Q416","v":216112.07299999997},{"$f":"Mercado!R416","v":215339.77100000001},{"$f":"Mercado!S416","v":220647.446},{"$f":"Mercado!T416","v":234353.82899999997},{"$f":"Mercado!U416","v":222620.77799999996},{"$f":"Mercado!V416","v":231012.78},{"$f":"Mercado!W416","v":246146.66899999999},{"$f":"Mercado!X416","v":258202.49100000004},{"$f":"Mercado!Y416","v":244285.18799999997},{"$f":"Mercado!Z416","v":239410.46199999994},{"$f":"Mercado!AA416","v":245310.62347300001},{"$f":"Mercado!AB416","v":253337.88862800002},{"$f":"Mercado!AC416","v":240310.59972099998},{"$f":"Mercado!AD416","v":247842.20879500001},{"$f":"Mercado!AE416","v":271333.49766399997},{"$f":"Mercado!AF416","v":269232.17051900004},{"$f":"Mercado!AG416","v":254589.30246499999},{"$f":"Mercado!AH416","v":252142.04752000002},{"$f":"Mercado!AI416","v":253635.40534899998},{"$f":"Mercado!AJ416","v":275509.20650900004},{"$f":"Mercado!AK416","v":253087.74180500003},{"$f":"Mercado!AL416","v":269969.48338700004},{"$f":"Mercado!AM416","v":275684.22976299998},{"$f":"Mercado!AN416","v":282036.743564},{"$f":"Mercado!AO416","v":278589.18419},{"$f":"Mercado!AP416","v":247633.54121200001},{"$f":"Mercado!AQ416","v":275222.18567600002},{"$f":"Mercado!AR416","v":301123.82169199991},{"$f":"Mercado!AS416","v":264376.46852400003},{"$f":"Mercado!AT416","v":259473.38274},{"$f":"Mercado!AU416","v":274683.52807399997},{"$f":"Mercado!AV416","v":295154.21038100001},{"$f":"Mercado!AW416","v":270753.74214525003},{"$f":"Mercado!AX416","v":271925.50319433201},{"$f":"Mercado!AY416","v":295052.26104232401},{"$f":"Mercado!AZ416","v":305698.19508136297},{"$f":"Mercado!BA416","v":282287.61250489898},{"$f":"Mercado!BB416","v":287491.19077413791},{"$f":"Mercado!BC416","v":324306.11335868499},{"$f":"Mercado!BD416","v":344255.03317246499},{"$f":"Mercado!BE416","v":314915.82496856869},{"$f":"Mercado!BF416","v":326256.68155898136},{"$f":"Mercado!BG416","v":320152.87239910377},{"$f":"Mercado!BH416","v":343921.49933389999},{"$f":"Mercado!BI416","v":317033.46808116941}]
["EAC"]
[null,"Nota: On 11/30/2022 the company ENF – Energisa Nova Friburgo was merged into the company EMG – Energisa Minas Gerais, which is now called EMR – Energisa Minas Rio."]
[null,"Nota: On 4/30/2023 the company EBO – Energisa Borborema was merged into the company EPB – Energisa Paraíba. "]

{"sheet":"Consum.","index":22,"n_rows":419,"n_cols":61,"rows_kept":419,"cut":false,"hidden":false,"merged":[]}
[null,null,"Nº de Consumidores"]
[]
[]
[]
[null,"Inserir Período Comparativo para essa planilha --->"]
[]
[]
["Empresa","Quantidade",{"$f":"IF(C5=\"\",PeríodoAtual,C5)","v":"1T25"},{"$f":"IF(D5=\"\",PeríodoAtual_anoanterior,D5)","v":"1T24"},"Var (%)","Var (R$)",null,null,"1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
["Consolidado"]
["Consolidado","Consolidado",null,null,null,null,null,{"$f":"B10","v":"Consolidado"},{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018",{"$f":"20&RIGHT(AI12,2)","v":"2018"},"2018","2019","2019","2019","2019","2020","2020",{"$f":"20&RIGHT(AQ12,2)","v":"2020"},"2020","2021","2021","2021","2021","2022","2022","2022",{"$f":"20&RIGHT(AZ12,2)","v":"2022"},"2023","2023","2023","2023","2024",{"$f":"20&RIGHT(BF8,2)","v":"2024"},{"$f":"20&RIGHT(BG8,2)","v":"2024"},{"$f":"20&RIGHT(BH8,2)","v":"2024"},{"$f":"20&RIGHT(BI8,2)","v":"2025"}]
["Consolidado"]
["Empresa",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["Consolidado",null,null,null,null,null,null,"Valores em  "]
["Consolidado"]
["Consolidado"]
["Consolidado","Residencial",{"$f":"INDEX($H$12:$CA$42,MATCH($B16,$H$12:$H$42,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":7497656},7251978,{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":3.3877378006386571},{"$f":"C16-D16","v":245678},null,"Residencial",{"$f":"I50+I84+I118+I152+I186+I220+I254+I288+I322+I390+I356","v":5038903},5102358,5165504,5226865,5271293,5326391,5380682,5427359,5478036,5533617,5590928,5640074,5688761,5753270,5803620,5836548,5877602,5893503,5934304,5972749,6016564,6053620,6089773,6118406,6152137,6186457,6212311,6236064,6274445,6307892,6354814,6367668,6403601,6444728,{"$f":"AQ50+AQ84+AQ118+AQ152+AQ186+AQ220+AQ254+AQ288+AQ322+AQ390+AQ356","v":6540233},6582927,6623785,6665441,6707819,6737511,6888586,6929685,6971735,7026816,{"$f":"BA50+BA84+BA118+BA186+BA220+BA254+BA288+BA322+BA390+BA356","v":7066209},{"$f":"BB50+BB84+BB118+BB186+BB220+BB254+BB288+BB322+BB390+BB356","v":7107988},7150883,7206759,{"$f":"BE50+BE84+BE118+BE152+BE186+BE220+BE254+BE288+BE322+BE390+BE356","v":7251978},{"$f":"BF50+BF84+BF118+BF152+BF186+BF220+BF254+BF288+BF322+BF390+BF356","v":7312694},{"$f":"BG50+BG84+BG118+BG152+BG186+BG220+BG254+BG288+BG322+BG390+BG356","v":7388009},{"$f":"BH50+BH84+BH118+BH152+BH186+BH220+BH254+BH288+BH322+BH390+BH356","v":7451283},{"$f":"BI50+BI84+BI118+BI152+BI186+BI220+BI254+BI288+BI322+BI390+BI356","v":7497656}]
["Consolidado","Comercial",548632,562528,-2.4702770350987002,-13896,null,"Comercial",{"$f":"I51+I85+I119+I153+I187+I221+I255+I289+I323+I391+I357","v":475296},480921,1456479,489276,491008,496824,1498193,505554,508811,513549,1545499,518937,520859,525466,1578712,526351,526215,525067,1577590,525910,525986,527571,1580862,527112,527795,530602,1594528,531387,533399,535407,535894,535388,536177,534393,{"$f":"AQ51+AQ85+AQ119+AQ153+AQ187+AQ221+AQ255+AQ289+AQ323+AQ391+AQ357","v":534634},539370,539670,543127,546046,548203,550275,552479,559167,561048,{"$f":"BA51+BA85+BA119+BA187+BA221+BA255+BA289+BA323+BA391+BA357","v":562733},565674,566236,567700,{"$f":"BE51+BE85+BE119+BE153+BE187+BE221+BE255+BE289+BE323+BE391+BE357","v":562528},{"$f":"BF51+BF85+BF119+BF153+BF187+BF221+BF255+BF289+BF323+BF391+BF357","v":558403},{"$f":"BG51+BG85+BG119+BG153+BG187+BG221+BG255+BG289+BG323+BG391+BG357","v":554936},{"$f":"BH51+BH85+BH119+BH153+BH187+BH221+BH255+BH289+BH323+BH391+BH357","v":551205},{"$f":"BI51+BI85+BI119+BI153+BI187+BI221+BI255+BI289+BI323+BI391+BI357","v":548632}]
["Consolidado","Industrial",36964,40136,-7.9031293601753987,-3172,null,"Industrial",{"$f":"I52+I86+I120+I154+I188+I222+I256+I290+I324+I392+I358","v":58022},59573,61566,62830,62974,64148,65664,66648,67308,68382,69761,70524,69756,61689,57251,52355,51474,50542,49894,49262,47918,47800,47521,47208,45374,45070,44685,44117,43172,42752,42267,42228,42158,42189,{"$f":"AQ52+AQ86+AQ120+AQ154+AQ188+AQ222+AQ256+AQ290+AQ324+AQ392+AQ358","v":42163},42167,41003,41883,41633,41334,41332,41093,41704,41605,{"$f":"BA52+BA86+BA120+BA188+BA222+BA256+BA290+BA324+BA392+BA358","v":41174},41360,41154,40785,{"$f":"BE52+BE86+BE120+BE154+BE188+BE222+BE256+BE290+BE324+BE392+BE358","v":40136},39120,38251,37690,36964]
["Consolidado","Rural",644956,670793,-3.8517098419333484,-25837,null,"Rural",{"$f":"I53+I87+I121+I155+I189+I223+I257+I291+I325+I393+I359","v":678380},684094,691159,695907,700400,704868,708486,710753,714361,716671,720039,724637,728304,731949,736753,735566,738035,739465,742864,746114,749676,754551,757820,762384,764947,768729,771804,774979,777599,779532,783298,787928,789974,790965,{"$f":"AQ53+AQ87+AQ121+AQ155+AQ189+AQ223+AQ257+AQ291+AQ325+AQ393+AQ359","v":793719},797431,797455,799926,798363,796215,682266,682827,682313,684136,{"$f":"BA53+BA87+BA121+BA189+BA223+BA257+BA291+BA325+BA393+BA359","v":683540},682987,682754,675702,{"$f":"BE53+BE87+BE121+BE155+BE189+BE223+BE257+BE291+BE325+BE393+BE359","v":670793},661710,656008,649738,644956]
["Consolidado","Iluminação Pública",8416,9811,-14.218734073998574,-1395,null,"Iluminação Pública",{"$f":"I54+I88+I122+I156+I190+I224+I258+I292+I326+I394+I360","v":5537},5587,5847,6042,6040,6114,6201,6325,6279,6261,6336,6466,6556,6670,6808,6888,6895,6959,7034,7125,7122,7188,7230,7249,7264,7397,7288,7313,7324,7446,7507,7560,7571,7648,{"$f":"AQ54+AQ88+AQ122+AQ156+AQ190+AQ224+AQ258+AQ292+AQ326+AQ394+AQ360","v":7719},8112,7507,7475,7621,8219,8393,8457,8966,9195,{"$f":"BA54+BA88+BA122+BA190+BA224+BA258+BA292+BA326+BA394+BA360","v":12209},9817,9980,9739,{"$f":"BE54+BE88+BE122+BE156+BE190+BE224+BE258+BE292+BE326+BE394+BE360","v":9811},9904,8641,8346,8416]
["Consolidado","Poder Público",77446,74978,3.2916322121155472,2468,null,"Poder Público",{"$f":"I55+I89+I123+I157+I191+I225+I259+I293+I327+I395+I361","v":63974},64787,65328,65507,65699,66312,66578,67094,67180,67776,68437,68745,68752,69144,69109,69225,69185,69522,69586,69753,69704,69983,69933,70185,70155,70360,70382,70590,70466,70522,70610,71019,71011,71217,{"$f":"AQ55+AQ89+AQ123+AQ157+AQ191+AQ225+AQ259+AQ293+AQ327+AQ395+AQ361","v":71630},71849,70459,72016,72174,71855,70881,72674,72757,72993,{"$f":"BA55+BA89+BA123+BA191+BA225+BA259+BA293+BA327+BA395+BA361","v":69789},73198,73875,74684,{"$f":"BE55+BE89+BE123+BE157+BE191+BE225+BE259+BE293+BE327+BE395+BE361","v":74978},75909,75775,77358,77446]
["Consolidado","Próprio",1795,1782,0.72951739618405398,13,null,"Próprio",{"$f":"I56+I90+I124+I158+I192+I226+I260+I294+I328+I396+I362","v":1260},1267,1287,1263,1273,1278,1352,1415,1441,1448,1450,1454,1459,1483,1518,1559,1544,1565,1581,1583,1587,1593,1592,1618,1617,1625,1621,1646,1664,1666,1692,1721,1738,1730,{"$f":"AQ56+AQ90+AQ124+AQ158+AQ192+AQ226+AQ260+AQ294+AQ328+AQ396+AQ362","v":1728},1768,1765,1814,1797,1794,1793,1814,1825,1809,{"$f":"BA56+BA90+BA124+BA192+BA226+BA260+BA294+BA328+BA396+BA362","v":1790},1789,1797,1772,{"$f":"BE56+BE90+BE124+BE158+BE192+BE226+BE260+BE294+BE328+BE396+BE362","v":1782},1786,1782,1796,1795]
["Consolidado","Serviço Público",10095,9865,2.331474911302589,230,null,"Serviço Público",{"$f":"I57+I91+I125+I159+I193+I227+I261+I295+I329+I397+I363","v":6802},6866,6892,6953,6992,7157,7128,7135,7189,7243,7358,7420,7430,7458,7645,7681,7756,7818,7838,7975,7977,8040,8118,8200,8264,8308,8352,8432,8501,8618,8861,8680,8712,8777,{"$f":"AQ57+AQ91+AQ125+AQ159+AQ193+AQ227+AQ261+AQ295+AQ329+AQ397+AQ363","v":8773},8887,8619,8991,9073,9243,10435,9385,9411,9529,{"$f":"BA57+BA91+BA125+BA193+BA227+BA261+BA295+BA329+BA397+BA363","v":10178},10100,9761,9793,{"$f":"BE57+BE91+BE125+BE159+BE193+BE227+BE261+BE295+BE329+BE397+BE363","v":9865},9899,10245,10031,10095]
["Consolidado","1 Mercado Cativo",8825960,8621871,2.3671080209852313,204089,null,"1 Mercado Cativo",{"$f":"SUM(I16:I23)","v":6328174},{"$f":"SUM(J16:J23)","v":6405453},7454062,6554643,6605679,6673092,7734284,6792283,6850605,6914947,8009808,7038257,7091877,7157129,8261416,7236173,7278706,7294441,8390691,7380471,{"$f":"SUM(AC16:AC23)","v":7426534},7470346,8562849,7542362,7577553,7618548,8710971,7674528,7716570,7753835,7804943,7822192,{"$f":"SUM(AO16:AO23)","v":7860942},7901647,8000599,8052511,8090263,8140673,{"$f":"SUM(AU16:AU23)","v":8184526},8214374,8253961,8298414,8347878,8407131,{"$f":"SUM(BA16:BA23)","v":8447622},{"$f":"SUM(BB16:BB23)","v":8492913},{"$f":"SUM(BC16:BC23)","v":8536440},{"$f":"SUM(BD16:BD23)","v":8586934},8621871,{"$f":"SUM(BF16:BF23)","v":8669425},{"$f":"SUM(BG16:BG23)","v":8733647},{"$f":"SUM(BH16:BH23)","v":8787447},{"$f":"SUM(BI16:BI23)","v":8825960}]
["Consolidado","Residencial Livre",0,0,"-",0,null,"Residencial Livre",{"$f":"I59+I93+I127+I161+I195+I229+I263+I297+I331+I399+I365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ59+AQ93+AQ127+AQ161+AQ195+AQ229+AQ263+AQ297+AQ331+AQ399+AQ365","v":0},0,0,0,0,0,0,0,0,{"$f":"AZ59+AZ93+AZ127+AZ161+AZ195+AZ229+AZ263+AZ297+AZ331+AZ399+AZ365","v":0},{"$f":"BA59+BA93+BA127+BA195+BA229+BA263+BA297+BA331+BA399+BA365","v":0},0,0,0,{"$f":"BE59+BE93+BE127+BE161+BE195+BE229+BE263+BE297+BE331+BE399+BE365","v":0},{"$f":"BF59+BF93+BF127+BF161+BF195+BF229+BF263+BF297+BF331+BF399+BF365","v":0},{"$f":"BG59+BG93+BG127+BG161+BG195+BG229+BG263+BG297+BG331+BG399+BG365","v":0},{"$f":"BH59+BH93+BH127+BH161+BH195+BH229+BH263+BH297+BH331+BH399+BH365","v":0},{"$f":"BI59+BI93+BI127+BI161+BI195+BI229+BI263+BI297+BI331+BI399+BI365","v":0}]
["Consolidado","Comercial Livre",3133,1739,80.161012075905688,1394,null,"Comercial Livre",{"$f":"I60+I94+I128+I162+I196+I230+I264+I298+I332+I400+I366","v":41},47,53,62,75,86,93,95,98,99,92,93,93,93,101,104,112,146,191,230,264,282,315,324,343,351,362,383,396,420,444,469,517,568,630,726,789,843,899,948,1006,1047,1086,1154,{"$f":"BA60+BA94+BA128+BA196+BA230+BA264+BA298+BA332+BA400+BA366","v":1216},1307,1428,1537,{"$f":"BE60+BE94+BE128+BE162+BE196+BE230+BE264+BE298+BE332+BE400+BE366","v":1739},1987,2285,2737,3133]
["Consolidado","Industrial Livre",1579,957,64.99477533960291,622,null,"Industrial Livre",{"$f":"I61+I95+I129+I163+I197+I231+I265+I299+I333+I401+I367","v":102},117,128,139,147,151,155,157,156,156,156,156,156,156,155,156,164,190,221,270,303,328,348,360,370,384,390,396,410,422,442,443,462,478,498,515,542,574,593,619,639,675,689,700,{"$f":"BA61+BA95+BA129+BA197+BA231+BA265+BA299+BA333+BA401+BA367","v":726},738,799,840,{"$f":"BE61+BE95+BE129+BE163+BE197+BE231+BE265+BE299+BE333+BE401+BE367","v":957},1097,1227,1406,1579]
["Consolidado","Rural Livre",269,100,169,169,null,"Rural Livre",{"$f":"I62+I96+I130+I164+I198+I232+I266+I300+I334+I402+I368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,5,8,8,9,9,9,11,11,11,11,13,14,15,15,17,19,20,20,24,29,32,34,36,39,37,38,{"$f":"BA62+BA96+BA130+BA198+BA232+BA266+BA300+BA334+BA402+BA368","v":47},57,81,86,{"$f":"BE62+BE96+BE130+BE164+BE198+BE232+BE266+BE300+BE334+BE402+BE368","v":100},126,160,218,269]
["Consolidado","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",{"$f":"I63+I97+I131+I165+I199+I233+I267+I301+I335+I403+I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA63+BA97+BA131+BA199+BA233+BA267+BA301+BA335+BA403+BA369","v":0},0,0,0,{"$f":"BE63+BE97+BE131+BE165+BE199+BE233+BE267+BE301+BE335+BE403+BE369","v":0},0,0,0,0]
["Consolidado","Poder Público Livre",80,0,"-",80,null,"Poder Público Livre",{"$f":"I64+I98+I132+I166+I200+I234+I268+I302+I336+I404+I370","v":4},4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA64+BA98+BA132+BA200+BA234+BA268+BA302+BA336+BA404+BA370","v":0},0,0,0,{"$f":"BE64+BE98+BE132+BE166+BE200+BE234+BE268+BE302+BE336+BE404+BE370","v":0},11,14,15,80]
["Consolidado","Próprio Livre",0,0,"-",0,null,"Próprio Livre",{"$f":"I65+I99+I133+I167+I201+I235+I269+I303+I337+I405+I371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA65+BA99+BA133+BA201+BA235+BA269+BA303+BA337+BA405+BA371","v":0},0,0,2,{"$f":"BE65+BE99+BE133+BE167+BE201+BE235+BE269+BE303+BE337+BE405+BE371","v":0},0,0,0,0]
["Consolidado","Serviço Público Livre",369,229,61.135371179039311,140,null,"Serviço Público Livre",{"$f":"I66+I100+I134+I168+I202+I236+I270+I304+I338+I406+I372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,2,3,4,4,4,4,4,4,4,9,9,16,26,31,66,72,83,84,92,107,112,130,{"$f":"BA66+BA100+BA134+BA202+BA236+BA270+BA304+BA338+BA406+BA372","v":143},173,196,220,{"$f":"BE66+BE100+BE134+BE168+BE202+BE236+BE270+BE304+BE338+BE406+BE372","v":229},279,309,344,369]
["Consolidado","2 Mercado Livre (TUSD)",5430,3025,79.504132231404952,2405,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I25:I32)","v":147},{"$f":"SUM(J25:J32)","v":168},185,205,222,237,248,252,254,255,248,249,249,249,256,260,276,338,417,510,{"$f":"SUM(AC25:AC32)","v":577},621,674,696,728,750,767,794,823,860,905,936,{"$f":"SUM(AO25:AO32)","v":1005},1081,1174,1292,1421,1518,{"$f":"SUM(AU25:AU32)","v":1607},1685,1773,1868,1924,2022,{"$f":"SUM(BA25:BA32)","v":2132},{"$f":"SUM(BB25:BB32)","v":2275},{"$f":"SUM(BC25:BC32)","v":2504},{"$f":"SUM(BD25:BD32)","v":2685},3025,{"$f":"SUM(BF25:BF32)","v":3500},{"$f":"SUM(BG25:BG32)","v":3995},{"$f":"SUM(BH25:BH32)","v":4720},{"$f":"SUM(BI25:BI32)","v":5430}]
["Consolidado","Residencial Total",7497656,7251978,3.3877378006386571,245678,null,"Residencial Total",{"$f":"I16+I25","v":5038903},5102358,5165504,5226865,5271293,5326391,5380682,5427359,5478036,5533617,5590928,5640074,5688761,5753270,5803620,5836548,5877602,5893503,5934304,5972749,{"$f":"AC16+AC25","v":6016564},6053620,6089773,6118406,6152137,6186457,6212311,6236064,6274445,6307892,{"$f":"AM68+AM102+AM136+AM170+AM204+AM238+AM272+AM306+AM340+AM408+AM374","v":6354814},6367668,6403601,{"$f":"AP68+AP102+AP136+AP170+AP204+AP238+AP272+AP306+AP340+AP408+AP374","v":6444728},6540233,{"$f":"AR68+AR102+AR136+AR170+AR204+AR238+AR272+AR306+AR340+AR408+AR374","v":6582927},6623785,6665441,6707819,6737511,6888586,6929685,6971735,{"$f":"AZ68+AZ102+AZ136+AZ170+AZ204+AZ238+AZ272+AZ306+AZ340+AZ408+AZ374","v":7026816},{"$f":"BA68+BA102+BA136+BA204+BA238+BA272+BA306+BA340+BA408+BA374","v":7066209},7107988,7150883,7206759,{"$f":"BE68+BE102+BE136+BE170+BE204+BE238+BE272+BE306+BE340+BE408+BE374","v":7251978},{"$f":"BF68+BF102+BF136+BF170+BF204+BF238+BF272+BF306+BF340+BF408+BF374","v":7312694},{"$f":"BG68+BG102+BG136+BG170+BG204+BG238+BG272+BG306+BG340+BG408+BG374","v":7388009},{"$f":"BH68+BH102+BH136+BH170+BH204+BH238+BH272+BH306+BH340+BH408+BH374","v":7451283},{"$f":"BI68+BI102+BI136+BI170+BI204+BI238+BI272+BI306+BI340+BI408+BI374","v":7497656}]
["Consolidado","Comercial Total",551765,564267,-2.2156177837796664,-12502,null,"Comercial Total",475337,480968,1456532,489338,491083,496910,1498286,505649,508909,513648,1545591,519030,520952,525559,1578813,526455,526327,525213,1577781,526140,526250,527853,1581177,527436,528138,530953,1594890,531770,533795,535827,536338,535857,536694,534961,535264,540096,540459,543970,546945,549151,551281,553526,560253,562202,{"$f":"BA69+BA103+BA137+BA205+BA239+BA273+BA307+BA341+BA409+BA375","v":563949},566981,567664,569237,{"$f":"BE69+BE103+BE137+BE171+BE205+BE239+BE273+BE307+BE341+BE409+BE375","v":564267},560390,557221,553942,551765]
["Consolidado","Industrial Total",38543,41093,-6.2054364490302438,-2550,null,"Industrial Total",58124,59690,61694,62969,63121,64299,65819,66805,67464,68538,69917,70680,69912,61845,57406,52511,51638,50732,50115,49532,48221,48128,47869,47568,45744,45454,45075,44513,43582,43174,42709,42671,42620,42667,42661,42682,41545,42457,42226,41953,41971,41768,42393,42305,{"$f":"BA70+BA104+BA138+BA206+BA240+BA274+BA308+BA342+BA410+BA376","v":41900},42098,41953,41625,{"$f":"BE70+BE104+BE138+BE172+BE206+BE240+BE274+BE308+BE342+BE410+BE376","v":41093},40217,39478,39096,38543]
["Consolidado","Rural Total",645225,670893,-3.8259454190161524,-25668,null,"Rural Total",678380,684094,691159,695907,700400,704868,708486,710753,714361,716671,720039,724637,728304,731949,736753,735566,738035,739467,742869,746122,749684,754560,757829,762393,764958,768740,771815,774990,777612,779546,783313,787943,789991,790984,793739,797451,797479,799955,798395,796249,682302,682866,682350,684174,{"$f":"BA71+BA105+BA139+BA207+BA241+BA275+BA309+BA343+BA411+BA377","v":683587},683044,682835,675788,{"$f":"BE71+BE105+BE139+BE173+BE207+BE241+BE275+BE309+BE343+BE411+BE377","v":670893},661836,656168,649956,645225]
["Consolidado","Iluminação Pública Total",8416,9811,-14.218734073998574,-1395,null,"Iluminação Pública Total",5537,5587,5847,6042,6040,6114,6201,6325,6279,6261,6336,6466,6556,6670,6808,6888,6895,6959,7034,7125,7122,7188,7230,7249,7264,7397,7288,7313,7324,7446,7507,7560,7571,7648,7719,8112,7507,7475,7621,8219,8393,8457,8966,9195,{"$f":"BA72+BA106+BA140+BA208+BA242+BA276+BA310+BA344+BA412+BA378","v":12209},9817,9980,9739,{"$f":"BE72+BE106+BE140+BE174+BE208+BE242+BE276+BE310+BE344+BE412+BE378","v":9811},9904,8641,8346,8416]
["Consolidado","Poder Público Total",77526,74978,3.3983301768518714,2548,null,"Poder Público Total",63978,64791,65332,65511,65699,66312,66578,67094,67180,67776,68437,68745,68752,69144,69109,69225,69185,69522,69586,69753,69704,69983,69933,70185,70155,70360,70382,70590,70466,70522,70610,71019,71011,71217,71630,71849,70459,72016,72174,71855,70881,72674,72757,72993,{"$f":"BA73+BA107+BA141+BA209+BA243+BA277+BA311+BA345+BA413+BA379","v":69789},73198,73875,74684,{"$f":"BE73+BE107+BE141+BE175+BE209+BE243+BE277+BE311+BE345+BE413+BE379","v":74978},75920,75789,77373,77526]
["Consolidado","Próprio Total",1795,1782,0.72951739618405398,13,null,"Próprio Total",1260,1267,1287,1263,1273,1278,1352,1415,1441,1448,1450,1454,1459,1483,1518,1559,1544,1565,1581,1583,1587,1593,1592,1618,1617,1625,1621,1646,1664,1666,1692,1721,1738,1730,1728,1768,1765,1814,1797,1794,1793,1814,1825,1809,{"$f":"BA74+BA108+BA142+BA210+BA244+BA278+BA312+BA346+BA414+BA380","v":1790},1789,1797,1774,{"$f":"BE74+BE108+BE142+BE176+BE210+BE244+BE278+BE312+BE346+BE414+BE380","v":1782},1786,1782,1796,1795]
["Consolidado","Serviço Público Total",10464,10094,3.6655438874579005,370,null,"Serviço Público Total",6802,6866,6892,6953,6992,7157,7128,7135,7189,7243,7358,7420,7430,7458,7645,7681,7756,7818,7838,7977,7979,8042,8120,8203,8268,8312,8356,8436,8505,8622,8865,8689,8721,8793,8799,8918,8685,9063,9156,9327,10527,9492,9523,9659,{"$f":"BA75+BA109+BA143+BA211+BA245+BA279+BA313+BA347+BA415+BA381","v":10321},10273,9957,10013,{"$f":"BE75+BE109+BE143+BE177+BE211+BE245+BE279+BE313+BE347+BE415+BE381","v":10094},10178,10554,10375,10464]
["Consolidado","Mercado Total (1+2)",8831390,8624896,2.394162202071759,206494,null,"Mercado Total (1+2)",{"$f":"SUM(I34:I41)","v":6328321},{"$f":"SUM(J34:J41)","v":6405621},7454247,6554848,6605901,6673329,7734532,6792535,6850859,6915202,8010056,7038506,7092126,7157378,8261672,7236433,7278982,7294779,8391108,7380981,{"$f":"SUM(AC34:AC41)","v":7427111},7470967,8563523,7543058,7578281,7619298,8711738,7675322,7717393,7754695,7805848,7823128,{"$f":"SUM(AO34:AO41)","v":7861947},7902728,8001773,8053803,8091684,8142191,{"$f":"SUM(AU34:AU41)","v":8186133},8216059,8255734,8300282,8349802,8409153,{"$f":"SUM(BA34:BA41)","v":8449754},{"$f":"SUM(BB34:BB41)","v":8495188},{"$f":"SUM(BC34:BC41)","v":8538944},{"$f":"SUM(BD34:BD41)","v":8589619},8624896,{"$f":"SUM(BF34:BF41)","v":8672925},{"$f":"SUM(BG34:BG41)","v":8737642},{"$f":"SUM(BH34:BH41)","v":8792167},{"$f":"SUM(BI34:BI41)","v":8831390}]
["Consolidado"]
["EMG","EMG",null,null,null,null,null,{"$f":"B44","v":"EMG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMR","EMR","EMR","EMR","EMR","EMR","EMR","EMR","EMR"]
["EMG"]
["EMG","Cativo",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"AM8","v":"3T19"},"4T19","1T20",{"$f":"AP8","v":"2T20"},"3T20","4T20","1T21","2T21","3T21",{"$f":"AV8","v":"4T21"},{"$f":"AW8","v":"1T22"},"2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EMG",null,null,null,null,null,null,"Valores em  "]
["EMG"]
["EMG"]
["EMR","Residencial",{"$f":"INDEX($H$46:$CA$76,MATCH($B50,$H$46:$H$76,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":503521},490632,{"$f":"IFERROR(IF((C50/D50-1)*100<=-100,\"-\",IF((C50/D50-1)*100=0,\"-\",(C50/D50-1)*100)),\"-\")","v":2.6270198437933212},{"$f":"C50-D50","v":12889},null,"Residencial",290557,291952,294743,297257,299759,301738,304277,306485,308350,310712,313614,315425,317996,318986,320391,321654,323158,323373,324348,325594,326916,328199,329827,330893,333621,334971,338339,340037,341676,342896,344393,344849,346851,348248,352357,353886,355340,356927,358605,359481,375750,375961,378388,380447,482274,484087,486357,488720,490632,494071,497837,500459,503521]
["EMR","Comercial",43589,45403,-3.9953307050194953,-1814,null,"Comercial",33326,33507,101160,33698,33780,33970,102345,34323,34469,34632,104117,34917,35063,35075,105293,35083,35144,35122,105624,35177,35153,35245,105893,35421,35460,35497,106805,35468,35433,35407,35372,35357,35436,35058,35039,35045,35175,35267,35333,35417,35696,35728,35878,35907,46201,46066,46015,45915,45403,44850,44245,44224,43589]
["EMR","Industrial",3712,3892,-4.6248715313463524,-180,null,"Industrial",3638,3666,3692,3684,3722,3729,3728,3727,3727,3702,3705,3721,3653,3652,3661,3628,3611,3559,3537,3540,3538,3527,3512,3506,3499,3453,3437,3361,3352,3310,3300,3289,3302,3280,3284,3289,3266,3252,3283,3279,3338,3313,3304,3311,3997,3983,3979,3979,3892,3821,3773,3787,3712]
["EMR","Rural",54984,57717,-4.735173345807997,-2733,null,"Rural",63789,63870,64079,64210,64253,65037,65696,65789,65748,66246,66549,66718,66920,67513,67978,68082,68247,68710,69185,69424,69585,70388,70603,70617,70672,71324,71513,71349,71172,71470,71585,71351,71256,71530,71656,71990,72117,72437,72262,72193,57158,58162,58247,58168,59165,59177,59000,57912,57717,56715,56288,55480,54984]
["EMR","Iluminação Pública",195,205,-4.8780487804878092,-10,null,"Iluminação Pública",256,254,255,254,254,254,252,254,254,254,254,257,257,256,257,256,256,256,256,257,264,270,270,270,268,271,272,276,276,276,276,282,277,281,277,277,146,143,145,145,143,143,145,155,196,203,208,214,205,207,188,194,195]
["EMR","Poder Público",5068,4834,4.8407116259826299,234,null,"Poder Público",3851,3942,3926,3937,3954,4016,3967,4046,3977,4089,4068,4064,4002,4050,4046,4024,4021,4082,4061,4102,4002,4050,4052,4060,4061,4076,4042,4050,4006,4054,4057,4072,4031,4040,4057,4096,4071,4075,4086,4135,4155,4202,4231,4230,4613,4720,4727,4782,4834,4936,4988,5069,5068]
["EMR","Próprio",169,169,"-",0,null,"Próprio",89,91,93,92,92,90,101,112,113,113,117,118,118,119,126,134,129,132,134,137,139,139,138,133,132,132,132,133,133,135,141,141,141,142,141,142,143,144,145,149,145,145,145,145,167,168,168,169,169,167,167,167,169]
["EMR","Serviço Público",945,932,1.3948497854077146,13,null,"Serviço Público",543,543,549,548,550,547,554,561,568,569,578,587,592,591,598,610,613,619,622,638,637,638,648,657,659,667,675,685,693,704,707,710,712,714,720,731,729,741,744,742,736,739,742,741,901,914,930,931,932,930,933,943,945]
["EMR","1 Mercado Cativo",612183,603784,1.3910603792084641,8399,null,"1 Mercado Cativo",{"$f":"SUM(I50:I57)","v":396049},{"$f":"SUM(J50:J57)","v":397825},468497,403680,406364,409381,480920,415297,417206,420317,493002,425807,428601,430242,502350,433471,435179,435853,507767,438869,{"$f":"SUM(AC50:AC57)","v":440234},442456,514943,445557,448372,450391,525215,455359,456741,458252,459831,460051,{"$f":"SUM(AO50:AO57)","v":462006},463293,467531,469456,470987,472986,{"$f":"SUM(AU50:AU57)","v":474603},475541,477121,478393,481080,483104,{"$f":"SUM(BA50:BA57)","v":597514},599318,601384,602622,603784,605697,{"$f":"SUM(BG50:BG57)","v":608419},{"$f":"SUM(BH50:BH57)","v":610323},{"$f":"SUM(BI50:BI57)","v":612183}]
["EMR","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMR","Comercial Livre",127,76,67.10526315789474,51,null,"Comercial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7,7,8,8,8,8,9,9,10,10,11,12,13,13,14,16,17,17,17,20,21,24,28,29,29,47,53,56,61,76,82,98,119,127]
["EMR","Industrial Livre",188,126,49.206349206349209,62,null,"Industrial Livre",20,23,26,27,28,30,32,32,32,32,33,33,32,32,32,32,33,34,37,39,40,41,42,43,43,43,42,44,45,47,49,49,51,50,53,55,60,64,68,74,78,82,83,85,100,103,107,108,126,138,156,176,188]
["EMR","Rural Livre",1,0,"-",1,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["EMR","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMR","Poder Público Livre",3,"0","-",3,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,1,3]
["EMR","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMR","Serviço Público Livre",8,6,33.333333333333329,2,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,5,5,6,7,8,8,8]
["EMR","2 Mercado Livre (TUSD)",327,208,57.21153846153846,119,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I59:I66)","v":20},{"$f":"SUM(J59:J66)","v":23},26,27,28,30,32,32,32,32,33,33,32,32,32,32,33,34,37,46,{"$f":"SUM(AC59:AC66)","v":47},49,50,51,51,52,51,54,55,58,61,62,64,64,{"$f":"SUM(AQ59:AQ66)","v":69},{"$f":"SUM(AR59:AR66)","v":72},{"$f":"SUM(AS59:AS66)","v":77},{"$f":"SUM(AT59:AT66)","v":81},{"$f":"SUM(AU59:AU66)","v":88},95,102,110,112,114,151,160,168,{"$f":"SUM(BD59:BD66)","v":174},208,228,263,305,327]
["EMR","Residencial Total",503521,490632,2.6270198437933212,12889,null,"Residencial Total",{"$f":"I50+I59","v":290557},291952,294743,297257,299759,301738,304277,306485,308350,310712,313614,315425,317996,318986,320391,321654,323158,323373,324348,325594,{"$f":"AC50+AC59","v":326916},328199,329827,330893,333621,334971,338339,340037,341676,342896,{"$f":"AM50+AM59","v":344393},344849,346851,{"$f":"AP50+AP59","v":348248},352357,353886,355340,356927,358605,{"$f":"AV50+AV59","v":359481},375750,375961,378388,380447,482274,{"$f":"BB50+BB59","v":484087},486357,488720,{"$f":"BE50+BE59","v":490632},494071,{"$f":"BG50+BG59","v":497837},{"$f":"BH50+BH59","v":500459},{"$f":"BI50+BI59","v":503521}]
["EMR","Comercial Total",43716,45479,-3.8765144352338465,-1763,null,"Comercial Total",33326,33507,101160,33698,33780,33970,102345,34323,34469,34632,104117,34917,35063,35075,105293,35083,35144,35122,105624,35184,35160,35253,105901,35429,35468,35506,106814,35478,35443,35418,35384,35370,35449,35072,{"$f":"AQ51+AQ60","v":35055},35062,35192,35284,35353,35438,35720,35756,35907,35936,46248,{"$f":"BB51+BB60","v":46119},46071,45976,45479,44932,44343,44343,43716]
["EMR","Industrial Total",3900,4018,-2.9367844698855117,-118,null,"Industrial Total",3658,3689,3718,3711,3750,3759,3760,3759,3759,3734,3738,3754,3685,3684,3693,3660,3644,3593,3574,3579,3578,3568,3554,3549,3542,3496,3479,3405,3397,3357,3349,3338,3353,3330,3337,3344,3326,3316,3351,3353,3416,3395,3387,3396,4097,{"$f":"BB52+BB61","v":4086},4086,4087,4018,3959,3929,3963,3900]
["EMR","Rural Total",54985,57717,-4.7334407540239436,-2732,null,"Rural Total",63789,63870,64079,64210,64253,65037,65696,65789,65748,66246,66549,66718,66920,67513,67978,68082,68247,68710,69185,69424,69585,70388,70603,70617,70672,71324,71513,71349,71172,71470,71585,71351,71256,71530,71656,71990,72117,72437,72262,72193,57158,58162,58247,58168,59165,{"$f":"BB53+BB62","v":59177},59000,57912,57717,56716,56289,55481,54985]
["EMR","Iluminação Pública Total",195,205,-4.8780487804878092,-10,null,"Iluminação Pública Total",256,254,255,254,254,254,252,254,254,254,254,257,257,256,257,256,256,256,256,257,264,270,270,270,268,271,272,276,276,276,276,282,277,281,277,277,146,143,145,145,143,143,145,155,196,{"$f":"BB54+BB63","v":203},208,214,205,207,188,194,195]
["EMR","Poder Público Total",5071,4834,4.902772031443936,237,null,"Poder Público Total",3851,3942,3926,3937,3954,4016,3967,4046,3977,4089,4068,4064,4002,4050,4046,4024,4021,4082,4061,4102,4002,4050,4052,4060,4061,4076,4042,4050,4006,4054,4057,4072,4031,4040,4057,4096,4071,4075,4086,4135,4155,4202,4231,4230,4613,{"$f":"BB55+BB64","v":4720},4727,4782,4834,4936,4988,5070,5071]
["EMR","Próprio Total",169,169,"-",0,null,"Próprio Total",89,91,93,92,92,90,101,112,113,113,117,118,118,119,126,134,129,132,134,137,139,139,138,133,132,132,132,133,133,135,141,141,141,142,141,142,143,144,145,149,145,145,145,145,167,{"$f":"BB56+BB65","v":168},168,169,169,167,167,167,169]
["EMR","Serviço Público Total",953,938,1.5991471215351716,15,null,"Serviço Público Total",543,543,549,548,550,547,554,561,568,569,578,587,592,591,598,610,613,619,622,638,637,638,648,657,659,667,675,685,693,704,707,710,712,714,720,731,729,741,744,742,736,739,742,741,905,{"$f":"BB57+BB66","v":918},935,936,938,937,941,951,953]
["EMR","Mercado Total (1+2)",612510,603992,1.4102835799149727,8518,null,"Mercado Total (1+2)",{"$f":"SUM(I68:I75)","v":396069},{"$f":"SUM(J68:J75)","v":397848},468523,403707,406392,409411,480952,415329,417238,420349,493035,425840,428633,430274,502382,433503,435212,435887,507804,438915,{"$f":"SUM(AC68:AC75)","v":440281},442505,514993,445608,448423,450443,525266,455413,456796,458310,459892,460113,462070,463357,{"$f":"SUM(AQ68:AQ75)","v":467600},469528,471064,473067,474691,475636,477223,{"$f":"SUM(AX68:AX75)","v":478503},481192,483218,597665,{"$f":"SUM(BB68:BB75)","v":599478},601552,602796,{"$f":"SUM(BE68:BE75)","v":603992},{"$f":"SUM(BF68:BF75)","v":605925},{"$f":"SUM(BG68:BG75)","v":608682},{"$f":"SUM(BH68:BH75)","v":610628},{"$f":"SUM(BI68:BI75)","v":612510}]
["EMR"]
["ENF","ENF",null,null,null,null,null,{"$f":"B78","v":"ENF"}]
["ENF"]
["ENF"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"}]
["ENF",null,null,null,null,null,null,"Valores em  "]
["ENF"]
["ENF"]
["ENF","Residencial",{"$f":"INDEX($H$80:$CA$110,MATCH($B84,$H$80:$H$110,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C84/D84-1)*100<=-100,\"-\",IF((C84/D84-1)*100=0,\"-\",(C84/D84-1)*100)),\"-\")","v":"-"},{"$f":"C84-D84","v":0},null,"Residencial",82821,83243,83673,84240,84533,85095,85655,86445,87024,87498,88281,88869,89314,89605,89938,90471,90718,91077,91660,91923,92444,92816,93179,93376,94005,94472,95092,95557,95819,96238,96661,96683,96847,96294,97774,98541,98983,99560,99414,99383,99559,99704,99923,99889]
["ENF","Comercial",0,0,"-",0,null,"Comercial",9376,9362,28207,9395,9410,9448,28340,9479,9478,9502,28518,9520,9551,9575,28736,9583,9542,9567,28888,9716,9726,9693,29096,9716,9744,9944,30322,10237,10216,10279,10277,10255,10296,10234,10246,10274,10200,10189,10282,10306,10324,10319,10369,10382]
["ENF","Industrial",0,0,"-",0,null,"Industrial",949,961,960,947,948,940,933,921,914,906,898,880,875,860,844,832,824,819,808,804,798,788,778,771,759,753,747,741,738,727,718,712,715,713,712,718,707,714,715,705,706,688,688,709]
["ENF","Rural",0,0,"-",0,null,"Rural",946,950,955,959,970,983,1000,1011,1012,1018,1023,1027,1045,1065,1088,1101,1116,1124,1137,1142,1145,1148,1161,1164,1166,1173,1178,1192,1185,1202,1226,1260,1262,1263,1269,1271,1274,1269,1272,1277,1148,1152,1152,1143]
["ENF","Iluminação Pública",0,0,"-",0,null,"Iluminação Pública",2,2,2,2,2,2,2,2,2,6,6,6,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,3,3,3,3,3,3,3,3]
["ENF","Poder Público",0,0,"-",0,null,"Poder Público",339,342,340,342,350,346,351,371,371,362,372,380,391,391,390,392,372,383,372,369,370,379,381,363,388,388,385,394,387,393,393,392,388,390,390,393,391,392,394,409,403,410,419,419]
["ENF","Próprio",0,0,"-",0,null,"Próprio",17,21,19,19,19,20,20,20,19,20,21,21,21,23,23,23,24,22,22,21,20,20,20,20,20,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,21,21]
["ENF","Serviço Público",0,0,"-",0,null,"Serviço Público",95,97,103,103,106,107,107,107,107,110,112,116,114,114,115,118,121,124,127,128,130,129,132,132,132,134,135,134,135,134,136,132,130,132,135,135,132,136,138,136,144,148,148,151]
["ENF","1 Mercado Cativo",0,0,"-",0,null,"1 Mercado Cativo",{"$f":"SUM(I84:I91)","v":94545},{"$f":"SUM(J84:J91)","v":94978},114259,96007,96338,96941,116408,98356,98927,99422,119231,100819,101324,101646,121147,102533,102730,103129,123027,104116,{"$f":"SUM(AC84:AC91)","v":104646},{"$f":"SUM(AD84:AD91)","v":104986},124760,105555,106227,106896,127891,108287,108512,109005,{"$f":"SUM(AM84:AM91)","v":109444},109467,109671,109059,110559,{"$f":"SUM(AR84:AR91)","v":111365},{"$f":"SUM(AS84:AS91)","v":111711},{"$f":"SUM(AT84:AT91)","v":112284},112239,112240,112308,112445,112723,112717]
["ENF","Residencial Livre",0,0,"-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Comercial Livre",0,0,"-",0,null,"Comercial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,4,4,4,4,7,11,12,13,13]
["ENF","Industrial Livre",0,0,"-",0,null,"Industrial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,3,4,5,5,6,6,6,6,6,6,6,7,7,7,7,7,8,8,9,11,12,13,13]
["ENF","Rural Livre",0,0,"-",0,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Próprio Livre",0,0,"-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","Serviço Público Livre",0,0,"-",0,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,4,4,4,4,4,4,4,4]
["ENF","2 Mercado Livre (TUSD)",0,0,"-",0,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I93:I100)","v":0},{"$f":"SUM(J93:J100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,4,{"$f":"SUM(AC93:AC100)","v":5},6,7,8,8,9,9,9,9,9,9,9,10,10,{"$f":"SUM(AQ93:AQ100)","v":11},{"$f":"SUM(AR93:AR100)","v":12},{"$f":"SUM(AS93:AS100)","v":15},{"$f":"SUM(AT93:AT100)","v":16},{"$f":"SUM(AU93:AU100)","v":16},20,26,28,30,30]
["ENF","Residencial Total",0,0,"-",0,null,"Residencial Total",{"$f":"I84+I93","v":82821},83243,83673,84240,84533,85095,85655,86445,87024,87498,88281,88869,89314,89605,89938,90471,90718,91077,91660,91923,{"$f":"AC84+AC93","v":92444},92816,93179,93376,94005,94472,95092,95557,95819,96238,{"$f":"AM84+AM93","v":96661},96683,96847,{"$f":"AP84+AP93","v":96294},97774,98541,98983,99560,99414,{"$f":"AV84+AV93","v":99383},99559,99704,99923,99889]
["ENF","Comercial Total",0,0,"-",0,null,"Comercial Total",9376,9362,28207,9395,9410,9448,28340,9479,9478,9502,28518,9520,9551,9575,28736,9583,9542,9568,28889,9717,9728,9695,29098,9718,9746,9946,30324,10239,10218,10281,10279,10257,10298,10236,{"$f":"AQ85+AQ94","v":10249},10278,10204,10193,10286,10313,10335,10331,10382,10395]
["ENF","Industrial Total",0,0,"-",0,null,"Industrial Total",949,961,960,947,948,940,933,921,914,906,898,880,875,860,844,832,824,819,808,806,800,791,782,776,764,759,753,747,744,733,724,718,722,720,719,725,714,722,723,714,717,700,701,722]
["ENF","Rural Total",0,0,"-",0,null,"Rural Total",946,950,955,959,970,983,1000,1011,1012,1018,1023,1027,1045,1065,1088,1101,1116,1124,1137,1142,1145,1148,1161,1164,1166,1173,1178,1192,1185,1202,1226,1260,1262,1263,1269,1271,1274,1269,1272,1277,1148,1152,1152,1143]
["ENF","Iluminação Pública Total",0,0,"-",0,null,"Iluminação Pública Total",2,2,2,2,2,2,2,2,2,6,6,6,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,3,3,3,3,3,3,3,3]
["ENF","Poder Público Total",0,0,"-",0,null,"Poder Público Total",339,342,340,342,350,346,351,371,371,362,372,380,391,391,390,392,372,383,372,369,370,379,381,363,388,388,385,394,387,393,393,392,388,390,390,393,391,392,394,409,403,410,419,419]
["ENF","Próprio Total",0,0,"-",0,null,"Próprio Total",17,21,19,19,19,20,20,20,19,20,21,21,21,23,23,23,24,22,22,21,20,20,20,20,20,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,21,21]
["ENF","Serviço Público Total",0,0,"-",0,null,"Serviço Público Total",95,97,103,103,106,107,107,107,107,110,112,116,114,114,115,118,121,124,127,129,131,130,133,133,133,135,136,135,136,135,137,133,131,133,136,136,136,140,142,140,148,152,152,155]
["ENF","Mercado Total (1+2)",0,0,"-",0,null,"Mercado Total (1+2)",{"$f":"SUM(I102:I109)","v":94545},{"$f":"SUM(J102:J109)","v":94978},114259,96007,96338,96941,116408,98356,98927,99422,119231,100819,101324,101646,121147,102533,102730,103130,123028,104120,{"$f":"SUM(AC102:AC109)","v":104651},104992,124767,105563,106235,106905,127900,108296,108521,109014,109453,109476,109681,109069,{"$f":"SUM(AQ102:AQ109)","v":110570},111377,111726,112300,112255,112260,112334,112473,112753,112747]
["ENF"]
["ESE","ESE",null,null,null,null,null,{"$f":"B112","v":"ESE"}]
["ESE"]
["ESE"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["ESE",null,null,null,null,null,null,"Valores em  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE8","v":"1T24"},{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["ESE"]
["ESE"]
["ESE","Residencial",{"$f":"INDEX($H$114:$CA$144,MATCH($B118,$H$114:$H$144,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":819572},793514,{"$f":"IFERROR(IF((C118/D118-1)*100<=-100,\"-\",IF((C118/D118-1)*100=0,\"-\",(C118/D118-1)*100)),\"-\")","v":3.2838740085241014},{"$f":"C118-D118","v":26058},null,"Residencial",566490,572632,578365,585080,592469,599101,605595,610965,618269,625446,632097,637707,644374,650315,655944,659775,665281,668748,672746,675408,680118,683010,687030,687850,691435,695007,699432,700924,704295,707644,711805,711511,713664,717993,727205,728259,735696,741647,744377,745981,750497,754451,761917,769435,772882,777852,782302,789878,793514,799115,804961,814871,819572]
["ESE","Comercial",47361,47552,-0.40166554508748176,-191,null,"Comercial",38263,38430,115554,39081,39306,39760,119742,40702,41010,41413,124603,41898,42040,42373,126869,42341,42447,42680,128168,42784,42763,42790,128207,42704,43972,44142,132682,44524,44544,44796,44928,44972,45114,44853,44882,45190,45379,45588,45590,45654,45741,45947,46298,46853,47238,47475,47102,47824,47552,47474,47136,47114,47361]
["ESE","Industrial",935,774,20.801033591731265,161,null,"Industrial",2728,2726,2708,2677,2681,2672,2670,2653,2647,2649,2623,2610,2615,2583,2527,2491,2473,2451,2434,2404,2372,2360,2348,2314,937,949,949,955,964,976,971,967,968,956,969,963,965,962,963,974,1012,1059,1146,1000,790,783,773,770,774,830,845,830,935]
["ESE","Rural",20551,21398,-3.95831386110852,-847,null,"Rural",17843,17950,18029,18102,18147,18256,18316,18390,18492,18569,18555,18741,18843,18962,19046,19234,19560,19905,20104,20254,20512,20747,20990,21375,21602,21781,21930,22151,22408,22496,22562,23008,23077,23210,23259,23371,23453,23503,23473,23314,22209,22117,22072,22068,21729,21689,21623,21516,21398,21091,20904,20791,20551]
["ESE","Iluminação Pública",1251,1395,-10.322580645161295,-144,null,"Iluminação Pública",568,564,606,632,670,690,711,725,725,667,671,674,685,727,736,753,759,760,770,771,778,779,782,780,784,818,827,849,846,854,865,880,883,884,902,917,936,937,1030,1197,1234,1253,1260,1292,2118,1327,1352,1365,1395,1405,1250,1232,1251]
["ESE","Poder Público",5421,5294,2.3989421987155257,127,null,"Poder Público",5430,5407,5480,5485,5481,5424,5421,5516,5499,5473,5499,5536,5558,5526,5516,5525,5521,5546,5560,5528,5488,5496,5496,5475,5474,5466,5480,5498,5449,5423,5435,5437,5440,5430,5514,5544,5547,5497,5494,5234,5195,5171,5189,5219,3986,5245,5241,5290,5294,5302,5338,5376,5421]
["ESE","Próprio",111,109,1.8348623853210899,2,null,"Próprio",52,49,50,50,52,52,81,86,93,96,93,95,95,95,94,94,97,98,99,99,101,100,100,100,99,98,97,98,98,101,98,101,98,101,102,127,129,125,116,115,111,102,108,109,102,107,106,109,109,108,107,113,111]
["ESE","Serviço Público",1682,1652,1.8159806295399594,30,null,"Serviço Público",1166,1169,1170,1171,1181,1194,1200,1196,1205,1208,1203,1204,1208,1232,1244,1249,1264,1270,1280,1290,1316,1333,1333,1326,1327,1326,1340,1348,1361,1374,1380,1389,1395,1412,1422,1449,1465,1476,1480,1543,1566,1589,1598,1612,2046,1635,1634,1642,1652,1653,1670,1676,1682]
["ESE","1 Mercado Cativo",896884,871688,2.8904837510668857,25196,null,"1 Mercado Cativo",{"$f":"SUM(I118:I125)","v":632540},{"$f":"SUM(J118:J125)","v":638927},721962,652278,659987,667149,753736,680233,687940,695521,785344,708465,715418,721813,811976,731462,737402,741458,831161,748538,{"$f":"SUM(AC118:AC125)","v":753448},{"$f":"SUM(AD118:AD125)","v":756615},846286,761924,765630,769587,862737,776347,779965,783664,{"$f":"SUM(AM118:AM125)","v":788044},788265,790639,794839,804255,{"$f":"SUM(AR118:AR125)","v":805820},{"$f":"SUM(AS118:AS125)","v":813570},{"$f":"SUM(AT118:AT125)","v":819735},822523,824012,827565,831689,839588,847588,850891,856113,860133,{"$f":"SUM(BD118:BD125)","v":868394},871688,876978,882211,892003,896884]
["ESE","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,"0","0","0","0","0"]
["ESE","Comercial Livre",298,174,71.264367816091962,124,null,"Comercial Livre",2,3,4,6,6,6,7,7,7,7,7,7,7,7,7,7,7,19,21,22,24,27,27,27,31,32,34,36,36,39,48,52,58,69,72,78,82,85,87,95,112,121,126,129,136,140,149,163,174,211,236,276,298]
["ESE","Industrial Livre",106,56,89.285714285714278,50,null,"Industrial Livre",6,7,8,9,10,10,10,10,10,10,10,10,10,10,10,11,11,12,13,14,16,16,16,15,15,16,16,16,17,17,15,15,15,17,14,16,16,21,24,28,27,30,31,33,39,40,45,46,56,62,76,98,106]
["ESE","Rural Livre",5,1,400,4,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,2,4,5,5]
["ESE","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["ESE","Poder Público Livre",4,"0","-",4,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",11,14,14,4]
["ESE","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,"0","0","0","0","0"]
["ESE","Serviço Público Livre",9,9,"-",0,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["ESE","2 Mercado Livre (TUSD)",422,240,75.833333333333329,182,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I127:I134)","v":8},{"$f":"SUM(J127:J134)","v":10},12,15,16,16,17,17,17,17,17,17,17,17,17,18,18,31,34,36,{"$f":"SUM(AC127:AC134)","v":40},43,43,42,46,48,50,52,53,56,63,67,73,87,{"$f":"SUM(AQ127:AQ134)","v":87},{"$f":"SUM(AR127:AR134)","v":95},{"$f":"SUM(AS127:AS134)","v":99},{"$f":"SUM(AT127:AT134)","v":107},{"$f":"SUM(AU127:AU134)","v":121},133,149,161,167,172,185,190,204,{"$f":"SUM(BD127:BD134)","v":220},240,295,339,402,422]
["ESE","Residencial Total",819572,793514,3.2838740085241014,26058,null,"Residencial Total",{"$f":"I118+I127","v":566490},572632,578365,585080,592469,599101,605595,610965,618269,625446,632097,637707,644374,650315,655944,659775,665281,668748,672746,675408,{"$f":"AC118+AC127","v":680118},683010,687030,687850,691435,695007,699432,700924,704295,707644,{"$f":"AM118+AM127","v":711805},711511,713664,{"$f":"AP118+AP127","v":717993},727205,728259,735696,741647,744377,{"$f":"AV118+AV127","v":745981},750497,754451,761917,769435,772882,777852,782302,789878,{"$f":"BE118+BE127","v":793514},799115,{"$f":"BG118+BG127","v":804961},{"$f":"BH118+BH127","v":814871},{"$f":"BI118+BI127","v":819572}]
["ESE","Comercial Total",47659,47726,-0.14038469597285053,-67,null,"Comercial Total",38265,38433,115558,39087,39312,39766,119749,40709,41017,41420,124610,41905,42047,42380,126876,42348,42454,42699,128189,42806,42787,42817,128234,42731,44003,44174,132716,44560,44580,44835,44976,45024,45172,44922,{"$f":"AQ119+AQ128","v":44954},45268,45461,45673,45677,45749,45853,46068,46424,46982,47374,47615,47251,47987,47726,47685,47372,47390,47659]
["ESE","Industrial Total",1041,830,25.421686746987948,211,null,"Industrial Total",2734,2733,2716,2686,2691,2682,2680,2663,2657,2659,2633,2620,2625,2593,2537,2502,2484,2463,2447,2418,2388,2376,2364,2329,952,965,965,971,981,993,986,982,983,973,983,979,981,983,987,1002,1039,1089,1177,1033,829,823,818,816,830,892,921,928,1041]
["ESE","Rural Total",20556,21399,-3.9394364222627209,-843,null,"Rural Total",17843,17950,18029,18102,18147,18256,18316,18390,18492,18569,18555,18741,18843,18962,19046,19234,19560,19905,20104,20254,20512,20747,20990,21375,21602,21781,21930,22151,22408,22496,22562,23008,23077,23211,23260,23372,23454,23504,23474,23315,22210,22118,22073,22069,21730,21690,21624,21516,21399,21093,20908,20796,20556]
["ESE","Iluminação Pública Total",1251,1395,-10.322580645161295,-144,null,"Iluminação Pública Total",568,564,606,632,670,690,711,725,725,667,671,674,685,727,736,753,759,760,770,771,778,779,782,780,784,818,827,849,846,854,865,880,883,884,902,917,936,937,1030,1197,1234,1253,1260,1292,2118,1327,1352,1365,1395,1405,1250,1232,1251]
["ESE","Poder Público Total",5425,5294,2.4744994333207426,131,null,"Poder Público Total",5430,5407,5480,5485,5481,5424,5421,5516,5499,5473,5499,5536,5558,5526,5516,5525,5521,5546,5560,5528,5488,5496,5496,5475,5474,5466,5480,5498,5449,5423,5435,5437,5440,5430,5514,5544,5547,5497,5494,5234,5195,5171,5189,5219,3986,5245,5241,5290,5294,5313,5352,5390,5425]
["ESE","Próprio Total",111,109,1.8348623853210899,2,null,"Próprio Total",52,49,50,50,52,52,81,86,93,96,93,95,95,95,94,94,97,98,99,99,101,100,100,100,99,98,97,98,98,101,98,101,98,101,102,127,129,125,116,115,111,102,108,109,102,107,106,111,109,108,107,113,111]
["ESE","Serviço Público Total",1691,1661,1.8061408789885602,30,null,"Serviço Público Total",1166,1169,1170,1171,1181,1194,1200,1196,1205,1208,1203,1204,1208,1232,1244,1249,1264,1270,1280,1290,1316,1333,1333,1326,1327,1326,1340,1348,1361,1374,1380,1389,1395,1412,1422,1449,1465,1476,1489,1552,1575,1598,1607,1621,2055,1644,1643,1651,1661,1662,1679,1685,1691]
["ESE","Mercado Total (1+2)",897306,871928,2.9105614225027665,25378,null,"Mercado Total (1+2)",{"$f":"SUM(I136:I143)","v":632548},{"$f":"SUM(J136:J143)","v":638937},721974,652293,660003,667165,753753,680250,687957,695538,785361,708482,715435,721830,811993,731480,737420,741489,831195,748574,{"$f":"SUM(AC136:AC143)","v":753488},756658,846329,761966,765676,769635,862787,776399,780018,783720,788107,788332,790712,794926,{"$f":"SUM(AQ136:AQ143)","v":804342},805915,813669,819842,822644,824145,827714,{"$f":"SUM(AX136:AX143)","v":831850},839755,847760,851076,856303,860337,{"$f":"SUM(BD136:BD143)","v":868614},871928,877273,882550,892405,897306]
["ESE"]
["EBO","EBO",null,null,null,null,null,{"$f":"B146","v":"EBO"}]
["EBO"]
["EBO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"}]
["EBO",null,null,null,null,null,null,"Valores em  "]
["EBO"]
["EBO"]
["EBO","Residencial",{"$f":"INDEX($H$148:$CA$178,MATCH($B152,$H$148:$H$178,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":0},{"$f":"INDEX($H$148:$CA$178,MATCH($B152,$H$148:$H$178,0),MATCH(D$8,$H$12:$CA$12,0),1)","v":0},{"$f":"IFERROR(IF((C152/D152-1)*100<=-100,\"-\",IF((C152/D152-1)*100=0,\"-\",(C152/D152-1)*100)),\"-\")","v":"-"},{"$f":"C152-D152","v":0},null,"Residencial",145315,146382,147850,149385,151621,153214,154751,156916,159316,161175,163288,164837,166445,168345,171116,172510,173587,174693,175512,176411,177383,178239,178587,177781,178321,179294,180193,180473,181094,181870,182868,187174,187786,188992,191394,191990,193429,193994,195046,195847,201915,203164,204199,205514,206830,208118,209661]
["EBO","Comercial",{"$f":"INDEX($H149:$CA179,MATCH($B153,$H149:$H179,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":0},{"$f":"INDEX($H$148:$CA$178,MATCH($B153,$H$148:$H$178,0),MATCH(D$8,$H$12:$CA$12,0),1)","v":0},"-",0,null,"Comercial",13948,14079,42325,14120,14119,14562,42952,14400,14528,14892,44136,14713,14807,15050,44489,14949,14882,14995,44791,14875,14779,14919,44585,14781,14737,15014,44790,14986,14936,15371,15273,15286,15378,15283,15216,15417,15455,15538,15622,15727,15761,15998,15889,15928,15886,15985,16115]
["EBO","Industrial",0,0,"-",0,null,"Industrial",620,625,623,620,615,608,611,606,604,608,601,597,597,591,580,585,570,571,568,566,547,566,558,554,549,556,549,548,542,538,537,536,542,539,540,536,544,543,547,547,548,550,555,552,576,604,611]
["EBO","Rural",0,0,"-",0,null,"Rural",13142,13336,13501,13616,13782,13896,14045,14142,14285,14419,14575,14575,14683,14899,14986,15053,15088,15114,15152,15150,15205,15262,15266,15253,15188,15233,15200,15153,15063,15038,15018,14909,14977,14966,15009,15078,15110,15078,14852,14759,9897,9778,9742,9756,9711,9674,9647]
["EBO","Iluminação Pública",0,0,"-",0,null,"Iluminação Pública",51,51,51,51,51,51,51,52,54,54,54,55,69,69,69,69,69,69,69,73,69,71,66,73,73,73,73,73,73,73,73,73,72,72,72,72,74,75,75,76,75,75,75,76,76,76,77]
["EBO","Poder Público",0,0,"-",0,null,"Poder Público",1296,1315,1323,1319,1348,1358,1376,1385,1391,1404,1388,1395,1371,1363,1365,1414,1416,1417,1415,1440,1447,1462,1462,1463,1451,1436,1431,1435,1459,1445,1452,1465,1462,1466,1465,1474,1486,1482,1480,1496,1499,1494,1501,1522,1536,1527,1558]
["EBO","Próprio",0,0,"-",0,null,"Próprio",6,6,6,6,7,7,9,10,10,10,11,11,11,11,12,12,12,12,12,11,13,11,9,9,9,9,9,9,9,9,9,9,9,9,9,18,11,14,12,15,22,24,24,24,24,24,24]
["EBO","Serviço Público",0,0,"-",0,null,"Serviço Público",56,60,58,58,59,60,59,59,60,58,60,60,60,61,62,64,66,66,66,66,67,67,67,67,67,67,67,67,67,70,71,75,77,78,77,78,81,80,80,82,83,83,82,83,82,82,85]
["EBO","1 Mercado Cativo",0,0,"-",0,null,"1 Mercado Cativo",{"$f":"SUM(I152:I159)","v":174434},{"$f":"SUM(J152:J159)","v":175854},205737,179175,181602,183756,213854,187570,190248,192620,224113,196243,198043,200389,232679,204656,205690,206937,237585,208592,{"$f":"SUM(AC152:AC159)","v":209510},210597,240600,209981,210395,211682,242312,212744,213243,214414,{"$f":"SUM(AM152:AM159)","v":215301},219527,220303,221405,223782,{"$f":"SUM(AR152:AR159)","v":224663},{"$f":"SUM(AS152:AS159)","v":226190},{"$f":"SUM(AT152:AT159)","v":226804},227714,228549,229800,231166,232067,233455,234721,236090,237778]
["EBO","Residencial Livre",0,0,"-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["EBO","Comercial Livre",0,0,"-",0,null,"Comercial Livre",0,0,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,5,5,5,5,7,7,7,7,8,9,10,10,10,10,12,12,16,20,20,21,22,23,23,25,25,25,31,32,33]
["EBO","Industrial Livre",0,0,"-",0,null,"Industrial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,5,5,5,5,5,5,5,5,7,7,8,5,6,7,8,8,9,10,10,10,10,11,11,11,12,12,12]
["EBO","Rural Livre",0,0,"-",0,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Iluminação Pública Livre",0,0,"-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Poder Público Livre",0,0,"-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Próprio Livre",0,0,"-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","Serviço Público Livre",0,0,"-",0,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,2]
["EBO","2 Mercado Livre (TUSD)",0,0,"-",0,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I161:I168)","v":0},{"$f":"SUM(J161:J168)","v":0},1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,5,7,{"$f":"SUM(AC161:AC168)","v":10},10,12,12,12,12,13,14,17,17,18,15,18,19,{"$f":"SUM(AQ161:AQ168)","v":24},{"$f":"SUM(AR161:AR168)","v":28},{"$f":"SUM(AS161:AS168)","v":29},{"$f":"SUM(AT161:AT168)","v":31},{"$f":"SUM(AU161:AU168)","v":32},33,33,36,36,37,45,46,47]
["EBO","Residencial Total",0,0,"-",0,null,"Residencial Total",{"$f":"I152+I161","v":145315},146382,147850,149385,151621,153214,154751,156916,159316,161175,163288,164837,166445,168345,171116,172510,173587,174693,175512,176411,{"$f":"AC152+AC161","v":177383},178239,178587,177781,178321,179294,180193,180473,181094,181870,{"$f":"AM152+AM161","v":182868},187174,187786,{"$f":"AP152+AP161","v":188992},191394,191990,193429,193994,195046,{"$f":"AV152+AV161","v":195847},201915,203164,204199,205514,206830,208118,209661]
["EBO","Comercial Total",0,0,"-",0,null,"Comercial Total",13948,14079,42326,14121,14120,14564,42954,14402,14530,14894,44138,14715,14809,15052,44491,14951,14884,14998,44796,14880,14784,14924,44592,14788,14744,15021,44798,14995,14946,15381,15283,15296,15390,15295,{"$f":"AQ153+AQ162","v":15232},15437,15475,15559,15644,15750,15784,16023,15914,15953,15917,16017,16148]
["EBO","Industrial Total",0,0,"-",0,null,"Industrial Total",620,625,623,620,615,608,611,606,604,608,601,597,597,591,580,585,570,571,568,568,552,571,563,559,554,561,554,553,549,545,545,541,548,546,548,544,553,553,557,557,558,561,566,563,588,616,623]
["EBO","Rural Total",0,0,"-",0,null,"Rural Total",13142,13336,13501,13616,13782,13896,14045,14142,14285,14419,14575,14575,14683,14899,14986,15053,15088,15114,15152,15150,15205,15262,15266,15253,15188,15233,15200,15153,15063,15038,15018,14909,14977,14966,15009,15078,15110,15078,14852,14759,9897,9778,9742,9756,9711,9674,9647]
["EBO","Iluminação Pública Total",0,0,"-",0,null,"Iluminação Pública Total",51,51,51,51,51,51,51,52,54,54,54,55,69,69,69,69,69,69,69,73,69,71,66,73,73,73,73,73,73,73,73,73,72,72,72,72,74,75,75,76,75,75,75,76,76,76,77]
["EBO","Poder Público Total",0,0,"-",0,null,"Poder Público Total",1296,1315,1323,1319,1348,1358,1376,1385,1391,1404,1388,1395,1371,1363,1365,1414,1416,1417,1415,1440,1447,1462,1462,1463,1451,1436,1431,1435,1459,1445,1452,1465,1462,1466,1465,1474,1486,1482,1480,1496,1499,1494,1501,1522,1536,1527,1558]
["EBO","Próprio Total",0,0,"-",0,null,"Próprio Total",6,6,6,6,7,7,9,10,10,10,11,11,11,11,12,12,12,12,12,11,13,11,9,9,9,9,9,9,9,9,9,9,9,9,9,18,11,14,12,15,22,24,24,24,24,24,24]
["EBO","Serviço Público Total",0,0,"-",0,null,"Serviço Público Total",56,60,58,58,59,60,59,59,60,58,60,60,60,61,62,64,66,66,66,66,67,67,67,67,67,67,67,67,67,70,71,75,77,78,77,78,81,80,80,82,83,83,82,84,84,84,87]
["EBO","Mercado Total (1+2)",0,0,"-",0,null,"Mercado Total (1+2)",{"$f":"SUM(I170:I177)","v":174434},{"$f":"SUM(J170:J177)","v":175854},205738,179176,181603,183758,213856,187572,190250,192622,224115,196245,198045,200391,232681,204658,205692,206940,237590,208599,{"$f":"SUM(AC170:AC177)","v":209520},210607,240612,209993,210407,211694,242325,212758,213260,214431,215319,219542,220321,221424,{"$f":"SUM(AQ170:AQ177)","v":223806},224691,226219,226835,227746,228582,229833,{"$f":"SUM(AX170:AX177)","v":231202},232103,233492,234766,236136,237825]
["EBO"]
["EPB","EPB",null,null,null,null,null,{"$f":"B180","v":"EPB"}]
["EPB"]
["EPB"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},{"$f":"BE8","v":"1T24"},"2T24","3T24",{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["EPB",null,null,null,null,null,null,"Valores em  "]
["EPB"]
["EPB"]
["EPB","Residencial",{"$f":"INDEX($H$182:$CA$212,MATCH($B186,$H$182:$H$212,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":1626915},1568444,{"$f":"IFERROR(IF((C186/D186-1)*100<=-100,\"-\",IF((C186/D186-1)*100=0,\"-\",(C186/D186-1)*100)),\"-\")","v":3.727962235183413},{"$f":"C186-D186","v":58471},null,"Residencial",970999,982164,989234,997140,1006407,1016021,1026459,1035707,1047202,1058486,1068492,1076109,1087878,1098754,1106629,1113646,1118556,1123062,1129259,1134663,1141304,1148163,1154596,1156983,1162502,1167120,1171926,1173737,1179618,1180630,1184690,1185161,1193680,1201128,1216752,1226196,1235069,1242310,1247381,1251465,1275915,1282806,1292532,1300524,1517373,1527197,1538419,1553641,1568444,1584426,1596352,1614394,1626915]
["EPB","Comercial",114921,115609,-0.59510937729762015,-688,null,"Comercial",87470,88715,265954,88732,89236,90508,271564,91433,91782,93042,278395,93019,93226,93868,281269,93737,93430,93812,281321,93267,93176,93923,281581,93655,93646,94222,282674,93943,93932,94436,94339,94347,94646,94455,94485,95715,95679,96389,96541,96887,97350,97661,98113,98334,114525,115308,115551,115882,115609,115859,115072,115079,114921]
["EPB","Industrial",4179,4520,-7.5442477876106135,-341,null,"Industrial",4593,4594,4595,4552,4520,4550,4554,4540,4522,4528,4495,4485,4449,4425,4413,4317,4265,4216,4205,4147,4092,4075,4078,4010,4005,3986,3948,3931,3887,3869,3836,3844,3849,3860,3869,3928,3713,3918,3887,3861,3934,3932,3913,3925,4551,4560,4571,4544,4520,4446,4375,4297,4179]
["EPB","Rural",108053,116180,-6.9951798932690661,-8127,null,"Rural",104892,107496,108970,110419,112107,113239,114569,115953,117442,118961,120537,121405,122898,123812,124845,125607,126112,126651,127525,128388,128941,129762,130759,131324,131815,132515,133116,134044,134897,134802,135715,136459,136119,136246,137208,137836,137633,137935,137717,136605,116506,116292,115914,115905,125082,124553,124505,118429,116180,111807,110375,109262,108053]
["EPB","Iluminação Pública",861,995,-13.467336683417086,-134,null,"Iluminação Pública",632,633,637,642,642,647,647,650,655,657,659,663,665,681,687,690,689,695,700,715,708,728,722,731,734,735,718,724,731,728,733,745,736,757,764,680,755,755,755,757,757,758,762,881,973,977,979,999,995,999,846,857,861]
["EPB","Poder Público",20121,19497,3.2004923834435983,624,null,"Poder Público",14233,14589,14684,14843,14725,15013,15143,15311,15424,15528,15679,15822,15816,15941,15943,15926,15970,16079,16117,16194,16123,16277,16182,16269,16354,16290,16273,16370,16408,16443,16503,16787,16812,16827,16890,17027,16716,17018,17043,17193,17287,17524,17590,17613,19242,19326,19339,19385,19497,19779,19849,20127,20121]
["EPB","Próprio",301,312,-3.5256410256410242,-11,null,"Próprio",132,136,148,143,141,144,176,212,233,237,239,234,237,244,247,255,248,254,246,249,252,254,254,260,261,270,264,264,279,270,289,297,299,297,291,300,301,315,328,310,307,314,308,301,323,322,320,309,312,301,305,305,301]
["EPB","Serviço Público",1415,1303,8.5955487336914835,112,null,"Serviço Público",1025,1055,1014,1017,1014,1015,1008,1011,1021,1020,1022,1031,1035,1040,1041,1032,1041,1043,1047,1070,1067,1072,1068,1066,1071,1070,1064,1069,1067,1101,1110,999,1000,1001,1001,1006,924,1000,1008,1005,1009,1010,1017,1049,1171,1234,1276,1287,1303,1331,1420,1376,1415]
["EPB","1 Mercado Cativo",1876766,1826860,2.7317911607895429,49906,null,"1 Mercado Cativo",{"$f":"SUM(I186:I193)","v":1183976},{"$f":"SUM(J186:J193)","v":1199382},1385236,1217488,1228792,1241137,1434120,1264817,1278281,1292459,1489518,1312768,1326204,1338765,1535074,1355210,1360311,1365812,1560420,1378693,{"$f":"SUM(AC186:AC193)","v":1385663},{"$f":"SUM(AD186:AD193)","v":1394254},1589240,1404298,1410388,1416208,1609983,1424082,1430819,1432279,{"$f":"SUM(AM186:AM193)","v":1437215},1438639,1447141,1454571,1471260,{"$f":"SUM(AR186:AR193)","v":1482688},{"$f":"SUM(AS186:AS193)","v":1490790},{"$f":"SUM(AT186:AT193)","v":1499640},1504660,1508083,1513065,1520297,1530149,1538532,1783240,1793477,1804960,{"$f":"SUM(BD186:BD193)","v":1814476},1826860,1838948,1848594,1865697,1876766]
["EPB","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EPB","Comercial Livre",387,181,113.81215469613259,206,null,"Comercial Livre",5,6,7,7,7,8,9,9,9,9,9,10,10,10,10,11,11,11,13,15,17,18,22,23,25,25,26,25,30,32,32,34,40,48,57,60,65,72,77,82,81,87,95,103,135,143,154,163,181,232,255,318,387]
["EPB","Industrial Livre",153,84,82.142857142857139,69,null,"Industrial Livre",4,4,5,8,12,12,12,12,11,10,10,10,11,11,10,10,11,13,15,19,21,22,22,22,23,24,25,26,28,29,32,32,35,38,38,38,42,44,44,45,45,47,47,49,65,65,70,73,84,113,123,143,153]
["EPB","Rural Livre",5,2,150,3,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,3,3,3,5]
["EPB","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EPB","Poder Público Livre",2,"0","-",2,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,2]
["EPB","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0","0","0","0","0"]
["EPB","Serviço Público Livre",40,35,14.285714285714279,5,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,5,33,35,35,35,35,35,40,40]
["EPB","2 Mercado Livre (TUSD)",587,302,94.370860927152322,285,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I195:I202)","v":9},{"$f":"SUM(J195:J202)","v":10},12,15,19,20,21,21,20,19,19,20,21,21,20,21,22,24,28,34,{"$f":"SUM(AC195:AC202)","v":38},40,44,45,48,49,51,51,58,61,64,66,75,86,{"$f":"SUM(AQ195:AQ202)","v":95},{"$f":"SUM(AR195:AR202)","v":98},{"$f":"SUM(AS195:AS202)","v":107},{"$f":"SUM(AT195:AT202)","v":116},{"$f":"SUM(AU195:AU202)","v":121},127,126,134,142,153,206,243,261,{"$f":"SUM(BD195:BD202)","v":273},302,383,416,504,587]
["EPB","Residencial Total",1626915,1568444,3.727962235183413,58471,null,"Residencial Total",{"$f":"I186+I195","v":970999},982164,989234,997140,1006407,1016021,1026459,1035707,1047202,1058486,1068492,1076109,1087878,1098754,1106629,1113646,1118556,1123062,1129259,1134663,{"$f":"AC186+AC195","v":1141304},1148163,1154596,1156983,1162502,1167120,1171926,1173737,1179618,1180630,{"$f":"AM186+AM195","v":1184690},1185161,1193680,{"$f":"AP186+AP195","v":1201128},1216752,1226196,1235069,1242310,1247381,{"$f":"AV186+AV195","v":1251465},1275915,1282806,1292532,1300524,1517373,1527197,1538419,1553641,{"$f":"BE186+BE195","v":1568444},1584426,{"$f":"BG186+BG195","v":1596352},{"$f":"BH186+BH195","v":1614394},{"$f":"BI186+BI195","v":1626915}]
["EPB","Comercial Total",115308,115790,-0.41627083513257057,-482,null,"Comercial Total",87475,88721,265961,88739,89243,90516,271573,91442,91791,93051,278404,93029,93236,93878,281279,93748,93441,93823,281334,93282,93193,93941,281603,93678,93671,94247,282700,93968,93962,94468,94371,94381,94686,94503,{"$f":"AQ187+AQ196","v":94542},95775,95744,96461,96618,96969,97431,97748,98208,98437,114660,115451,115705,116045,115790,116091,115327,115397,115308]
["EPB","Industrial Total",4332,4604,-5.9079061685490935,-272,null,"Industrial Total",4597,4598,4600,4560,4532,4562,4566,4552,4533,4538,4505,4495,4460,4436,4423,4327,4276,4229,4220,4166,4113,4097,4100,4032,4028,4010,3973,3957,3915,3898,3868,3876,3884,3898,3907,3966,3755,3962,3931,3906,3979,3979,3960,3974,4616,4625,4641,4617,4604,4559,4498,4440,4332]
["EPB","Rural Total",108058,116182,-6.9924773200667918,-8124,null,"Rural Total",104892,107496,108970,110419,112107,113239,114569,115953,117442,118961,120537,121405,122898,123812,124845,125607,126112,126651,127525,128388,128941,129762,130759,131324,131815,132515,133116,134044,134897,134802,135715,136459,136119,136246,137208,137836,137633,137935,137717,136605,116506,116292,115914,115905,125083,124555,124507,118431,116182,111810,110378,109265,108058]
["EPB","Iluminação Pública Total",861,995,-13.467336683417086,-134,null,"Iluminação Pública Total",632,633,637,642,642,647,647,650,655,657,659,663,665,681,687,690,689,695,700,715,708,728,722,731,734,735,718,724,731,728,733,745,736,757,764,680,755,755,755,757,757,758,762,881,973,977,979,999,995,999,846,857,861]
["EPB","Poder Público Total",20123,19497,3.210750371852078,626,null,"Poder Público Total",14233,14589,14684,14843,14725,15013,15143,15311,15424,15528,15679,15822,15816,15941,15943,15926,15970,16079,16117,16194,16123,16277,16182,16269,16354,16290,16273,16370,16408,16443,16503,16787,16812,16827,16890,17027,16716,17018,17043,17193,17287,17524,17590,17613,19242,19326,19339,19385,19497,19779,19849,20127,20123]
["EPB","Próprio Total",301,312,-3.5256410256410242,-11,null,"Próprio Total",132,136,148,143,141,144,176,212,233,237,239,234,237,244,247,255,248,254,246,249,252,254,254,260,261,270,264,264,279,270,289,297,299,297,291,300,301,315,328,310,307,314,308,301,323,322,320,309,312,301,305,305,301]
["EPB","Serviço Público Total",1455,1338,8.7443946188340718,117,null,"Serviço Público Total",1025,1055,1014,1017,1014,1015,1008,1011,1021,1020,1022,1031,1035,1040,1041,1032,1041,1043,1047,1070,1067,1072,1068,1066,1071,1070,1064,1069,1067,1101,1110,999,1000,1001,1001,1006,924,1000,1008,1005,1009,1010,1017,1050,1176,1267,1311,1322,1338,1366,1455,1416,1455]
["EPB","Mercado Total (1+2)",1877353,1827162,2.7469376004973789,50191,null,"Mercado Total (1+2)",{"$f":"SUM(I204:I211)","v":1183985},{"$f":"SUM(J204:J211)","v":1199392},1385248,1217503,1228811,1241157,1434141,1264838,1278301,1292478,1489537,1312788,1326225,1338786,1535094,1355231,1360333,1365836,1560448,1378727,{"$f":"SUM(AC204:AC211)","v":1385701},1394294,1589284,1404343,1410436,1416257,1610034,1424133,1430877,1432340,1437279,1438705,1447216,1454657,{"$f":"SUM(AQ204:AQ211)","v":1471355},1482786,1490897,1499756,1504781,1508210,1513191,{"$f":"SUM(AX204:AX211)","v":1520431},1530291,1538685,1783446,1793720,1805221,1814749,{"$f":"SUM(BE204:BE211)","v":1827162},{"$f":"SUM(BF204:BF211)","v":1839331},{"$f":"SUM(BG204:BG211)","v":1849010},{"$f":"SUM(BH204:BH211)","v":1866201},{"$f":"SUM(BI204:BI211)","v":1877353}]
["EPB"]
["EMT","EMT",null,null,null,null,null,{"$f":"B214","v":"EMT"}]
["EMT"]
["EMT"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"}]
["EMT",null,null,null,null,null,null,"Valores em  "]
["EMT"]
["EMT"]
["EMT","Residencial",{"$f":"INDEX($H$216:$CA$246,MATCH($B220,$H$216:$H$246,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":1382944},1334006,{"$f":"IFERROR(IF((C220/D220-1)*100<=-100,\"-\",IF((C220/D220-1)*100=0,\"-\",(C220/D220-1)*100)),\"-\")","v":3.6684992421323503},{"$f":"C220-D220","v":48938},null,"Residencial",843212,859714,876294,890671,900369,910675,923815,934300,942716,954450,967589,976619,983057,995038,1003157,999611,1007112,1012351,1021521,1030974,1037429,1044915,1052947,1063251,1069178,1073856,1083772,1092439,1103590,1115930,1126105,1135478,1137779,1150503,1162454,1176286,1187708,1197695,1211653,1220172,1262280,1272219,1279302,1289692,1295796,1309314,1315950,1326625,1334006,1344296,1363277,1378184,1382944]
["EMT","Comercial",100169,102534,-2.3065519730040784,-2365,null,"Comercial",82625,83740,255138,86182,86650,87802,266111,90258,91194,92512,279820,94197,94567,95791,287203,94553,94079,93483,280710,93472,93421,93528,280570,93856,93599,93645,282129,94316,94701,95234,95429,95949,95808,95824,95650,96737,97608,98280,99268,99884,100361,101084,101661,102160,102649,102933,103200,103498,102534,101826,101860,101037,100169]
["EMT","Industrial",14529,16249,-10.585266785648351,-1720,null,"Industrial",17893,18736,19776,20300,20242,20668,21128,21341,21381,21574,22064,22431,22506,22766,22955,22747,22057,21451,21007,20600,19482,19471,19444,19425,19177,19086,19101,18883,18564,18411,18269,18359,18341,18426,18361,18334,18197,18169,17991,17804,17621,17574,17244,17252,17114,16983,16809,16681,16249,15701,15292,14916,14529]
["EMT","Rural",173257,175686,-1.3825802852816982,-2429,null,"Rural",155244,156580,158638,159397,159268,159021,159569,159738,160514,160572,161218,162165,163219,164200,165776,165532,166421,166296,167140,168439,169727,171185,172275,174543,176278,177783,180499,183128,185969,188115,190447,193617,195556,196929,198952,200264,201084,202476,204162,204065,170564,171432,172295,173320,173865,174345,175035,175936,175686,175024,174584,173897,173257]
["EMT","Iluminação Pública",767,897,-14.492753623188403,-130,null,"Iluminação Pública",716,723,739,748,747,747,748,759,757,757,765,792,814,824,835,843,848,851,863,873,875,873,888,908,903,859,822,791,722,743,798,803,799,801,803,803,820,661,650,672,673,689,713,754,760,775,1212,874,897,917,1195,756,767]
["EMT","Poder Público",13780,13361,3.135992814909061,419,null,"Poder Público",10817,10928,11041,11135,11241,11301,11445,11465,11481,11590,11693,11709,11700,11779,11790,11803,11780,11872,11939,11993,12057,12061,12037,12048,11938,12007,12038,12112,12059,12061,11950,12043,12097,12201,12294,12435,12313,12383,12492,12571,12621,12766,12857,12973,13030,13127,12789,13280,13361,13498,13033,13819,13780]
["EMT","Próprio",330,315,4.7619047619047672,15,null,"Próprio",292,287,285,285,282,281,282,286,287,291,288,290,287,291,293,302,293,304,326,314,313,315,315,318,315,310,313,312,311,318,312,314,326,312,310,313,316,332,306,308,309,309,312,308,308,308,309,310,315,317,317,327,330]
["EMT","Serviço Público",1628,1587,2.5834908632640152,41,null,"Serviço Público",1087,1100,1107,1133,1136,1199,1152,1162,1182,1197,1210,1204,1217,1220,1245,1248,1254,1254,1261,1273,1265,1269,1307,1310,1339,1355,1366,1374,1377,1382,1481,1485,1489,1466,1433,1432,1435,1460,1477,1521,1516,1497,1501,1518,1520,1531,1552,1568,1587,1605,1828,1610,1628]
["EMT","1 Mercado Cativo",1687404,1644635,2.6005162239645774,42769,null,"1 Mercado Cativo",{"$f":"SUM(I220:I227)","v":1111886},{"$f":"SUM(J220:J227)","v":1131808},1323018,1169851,1179935,1191694,1384250,1219309,1229512,1242943,1444647,1269407,1277367,1291909,1493254,1296639,1303844,1307862,1504767,1327938,{"$f":"SUM(AC220:AC227)","v":1334569},{"$f":"SUM(AD220:AD227)","v":1343617},1539783,1365659,1372727,1378901,1580040,1403355,1417293,1432194,{"$f":"SUM(AM220:AM227)","v":1444791},1458048,1462195,1476462,1490257,{"$f":"SUM(AR220:AR227)","v":1506604},{"$f":"SUM(AS220:AS227)","v":1519481},{"$f":"SUM(AT220:AT227)","v":1531456},1547999,1556997,1565945,1577570,1585885,1597977,1605042,1619316,1626856,{"$f":"SUM(BD220:BD227)","v":1638772},1644635,1653184,1671386,1684546,1687404]
["EMT","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,"0","0","0","0","0"]
["EMT","Comercial Livre",870,495,75.757575757575751,375,null,"Comercial Livre",23,27,29,31,33,34,35,37,39,39,33,29,29,29,37,37,42,53,67,79,83,85,88,91,90,94,95,96,96,102,107,111,133,140,159,177,206,229,244,252,262,269,280,301,308,340,391,426,495,555,637,770,870]
["EMT","Industrial Livre",379,245,54.6938775510204,134,null,"Industrial Livre",38,46,48,51,52,55,55,57,57,58,58,58,58,58,58,58,59,66,75,81,86,95,100,100,101,104,105,105,106,106,110,110,112,116,120,127,132,137,144,149,152,162,167,168,174,180,194,211,245,265,299,330,379]
["EMT","Rural Livre",153,64,139.0625,89,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,5,8,8,9,9,9,9,9,9,9,9,10,10,10,12,12,13,13,16,19,22,22,23,25,23,23,27,29,50,55,64,73,95,126,153]
["EMT","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMT","Poder Público Livre",71,"0","-",71,null,"Poder Público Livre",4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,71]
["EMT","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMT","Serviço Público Livre",111,52,113.46153846153845,59,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,5,8,9,10,11,11,12,12,12,17,23,27,30,32,37,45,52,66,84,107,111]
["EMT","2 Mercado Livre (TUSD)",1584,856,85.046728971962608,728,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I229:I236)","v":65},{"$f":"SUM(J229:J236)","v":77},81,86,85,89,90,94,96,97,91,87,87,87,95,95,101,121,147,168,{"$f":"SUM(AC229:AC236)","v":177},189,197,200,200,207,209,210,211,218,227,236,262,276,{"$f":"SUM(AQ229:AQ236)","v":301},{"$f":"SUM(AR229:AR236)","v":327},{"$f":"SUM(AS229:AS236)","v":365},{"$f":"SUM(AT229:AT236)","v":396},{"$f":"SUM(AU229:AU236)","v":422},435,449,473,493,519,539,581,672,{"$f":"SUM(BD229:BD236)","v":737},856,959,1115,1333,1584]
["EMT","Residencial Total",1382944,1334006,3.6684992421323503,48938,null,"Residencial Total",{"$f":"I220+I229","v":843212},859714,876294,890671,900369,910675,923815,934300,942716,954450,967589,976619,983057,995038,1003157,999611,1007112,1012351,1021521,1030974,{"$f":"AC220+AC229","v":1037429},1044915,1052947,1063251,1069178,1073856,1083772,1092439,1103590,1115930,{"$f":"AM220+AM229","v":1126105},1135478,1137779,{"$f":"AP220+AP229","v":1150503},1162454,1176286,1187708,1197695,1211653,{"$f":"AV220+AV229","v":1220172},1262280,1272219,1279302,1289692,1295796,1309314,1315950,1326625,{"$f":"BE220+BE229","v":1334006},1344296,{"$f":"BG220+BG229","v":1363277},{"$f":"BH220+BH229","v":1378184},{"$f":"BI220+BI229","v":1382944}]
["EMT","Comercial Total",101039,103029,-1.931495015966378,-1990,null,"Comercial Total",82648,83767,255167,86213,86683,87836,266146,90295,91233,92551,279853,94226,94596,95820,287240,94590,94121,93536,280777,93551,93504,93613,280658,93947,93689,93739,282224,94412,94797,95336,95536,96060,95941,95964,{"$f":"AQ221+AQ230","v":95809},96914,97814,98509,99512,100136,100623,101353,101941,102461,102957,103273,103591,103924,103029,102381,102497,101807,101039]
["EMT","Industrial Total",14908,16494,-9.6156178004122683,-1586,null,"Industrial Total",17931,18782,19824,20351,20294,20723,21183,21398,21438,21632,22122,22489,22564,22824,23013,22805,22116,21517,21082,20681,19568,19566,19544,19525,19278,19190,19206,18988,18670,18517,18379,18469,18453,18542,18481,18461,18329,18306,18135,17953,17773,17736,17411,17420,17288,17163,17003,16892,16494,15966,15591,15246,14908]
["EMT","Rural Total",173410,175750,-1.3314366998577576,-2340,null,"Rural Total",155244,156580,158638,159397,159268,159021,159569,159738,160514,160572,161218,162165,163219,164200,165776,165532,166421,166298,167145,168447,169735,171194,172284,174552,176287,177792,180508,183137,185978,188125,190457,193627,195568,196941,198965,200277,201100,202495,204184,204087,170587,171457,172318,173343,173892,174374,175085,175991,175750,175097,174679,174023,173410]
["EMT","Iluminação Pública Total",767,897,-14.492753623188403,-130,null,"Iluminação Pública Total",716,723,739,748,747,747,748,759,757,757,765,792,814,824,835,843,848,851,863,873,875,873,888,908,903,859,822,791,722,743,798,803,799,801,803,803,820,661,650,672,673,689,713,754,760,775,1212,874,897,917,1195,756,767]
["EMT","Poder Público Total",13851,13361,3.6673901654067809,490,null,"Poder Público Total",10821,10932,11045,11139,11241,11301,11445,11465,11481,11590,11693,11709,11700,11779,11790,11803,11780,11872,11939,11993,12057,12061,12037,12048,11938,12007,12038,12112,12059,12061,11950,12043,12097,12201,12294,12435,12313,12383,12492,12571,12621,12766,12857,12973,13030,13127,12789,13280,13361,13498,13033,13819,13851]
["EMT","Próprio Total",330,315,4.7619047619047672,15,null,"Próprio Total",292,287,285,285,282,281,282,286,287,291,288,290,287,291,293,302,293,304,326,314,313,315,315,318,315,310,313,312,311,318,312,314,326,312,310,313,316,332,306,308,309,309,312,308,308,308,309,310,315,317,317,327,330]
["EMT","Serviço Público Total",1739,1639,6.1012812690665053,100,null,"Serviço Público Total",1087,1100,1107,1133,1136,1199,1152,1162,1182,1197,1210,1204,1217,1220,1245,1248,1254,1254,1261,1273,1265,1269,1307,1310,1339,1355,1366,1374,1377,1382,1481,1490,1494,1474,1442,1442,1446,1471,1489,1533,1528,1514,1524,1545,1550,1563,1589,1613,1639,1671,1912,1717,1739]
["EMT","Mercado Total (1+2)",1688988,1645491,2.6434055245516452,43497,null,"Mercado Total (1+2)",{"$f":"SUM(I238:I245)","v":1111951},{"$f":"SUM(J238:J245)","v":1131885},1323099,1169937,1180020,1191783,1384340,1219403,1229608,1243040,1444738,1269494,1277454,1291996,1493349,1296734,1303945,1307983,1504914,1328106,{"$f":"SUM(AC238:AC245)","v":1334746},1343806,1539980,1365859,1372927,1379108,1580249,1403565,1417504,1432412,1445018,1458284,1462457,1476738,{"$f":"SUM(AQ238:AQ245)","v":1490558},1506931,1519846,1531852,1548421,1557432,1566394,{"$f":"SUM(AX238:AX245)","v":1578043},1586378,1598496,1605581,1619897,1627528,{"$f":"SUM(BD238:BD245)","v":1639509},1645491,1654143,1672501,1685879,1688988]
["EMT"]
["EMS","EMS",null,null,null,null,null,{"$f":"B248","v":"EMS"}]
["EMS"]
["EMS"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["EMS",null,null,null,null,null,null,"Valores em  "]
["EMS"]
["EMS"]
["EMS","Residencial",{"$f":"INDEX($H$250:$CA$280,MATCH($B254,$H$250:$H$280,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":980947},952787,{"$f":"IFERROR(IF((C254/D254-1)*100<=-100,\"-\",IF((C254/D254-1)*100=0,\"-\",(C254/D254-1)*100)),\"-\")","v":2.9555399055612552},{"$f":"C254-D254","v":28160},null,"Residencial",681353,689270,698926,706125,709337,715440,721836,727943,734227,740746,747040,755902,763261,771626,778155,785717,791549,794978,798827,802982,809780,815020,818783,825414,830849,838138,827720,829446,836714,841584,846604,850698,855999,861195,871128,876883,882174,886291,890709,894917,909483,914749,918255,925231,932535,935662,941015,947627,952787,960415,972596,978390,980947]
["EMS","Comercial",74701,79678,-6.2463917266999625,-4977,null,"Comercial",68620,69464,213054,71832,71933,72576,219172,74001,74392,74844,225091,75645,76170,76788,230890,77225,77450,77694,233476,78326,78914,79086,237718,79778,80103,80774,240439,78972,78945,79084,79084,79096,79200,78841,78845,79609,79418,79631,80072,80350,80567,80439,80806,80855,81167,81324,81386,81444,79678,77999,77142,75955,74701]
["EMS","Industrial",5953,6599,-9.7893620245491757,-646,null,"Industrial",5927,5952,6257,6442,6479,6627,6954,7204,7430,7682,8014,8228,8238,8248,8298,8273,8273,8266,8230,8180,8224,8204,8174,8126,8065,8049,7821,7677,7532,7374,7254,7209,7155,7170,7163,7194,7060,7125,7045,6980,7024,6752,6842,6846,6651,6851,6795,6619,6599,6381,6101,6226,5953]
["EMS","Rural",77693,79807,-2.648890448206298,-2114,null,"Rural",82522,82252,82394,82878,82870,83140,83410,83633,84013,84204,84947,86063,87174,87837,88752,86940,86995,87865,88078,88384,88554,88770,89426,89434,89582,89854,89119,89021,88691,89008,89316,89110,89145,87938,88066,88554,88609,88886,88097,88509,79471,79083,78342,78542,79545,79856,79663,80003,79807,79022,78545,78321,77693]
["EMS","Iluminação Pública",2329,3079,-24.358557973367979,-750,null,"Iluminação Pública",1853,1914,2094,2199,2151,2199,2205,2272,2232,2243,2264,2296,2291,2302,2396,2416,2414,2467,2509,2525,2531,2567,2603,2560,2598,2700,2654,2652,2729,2769,2761,2712,2752,2762,2779,3154,2822,2946,2906,2903,2916,2923,3017,2974,3000,3023,3073,3080,3079,3105,2259,2429,2329]
["EMS","Poder Público",9711,9242,5.0746591646829708,469,null,"Poder Público",8223,8292,8298,8285,8298,8412,8423,8456,8476,8560,8708,8739,8753,8785,8633,8690,8695,8717,8682,8706,8709,8724,8730,8736,8703,8807,8800,8817,8847,8794,8805,8839,8745,8734,8773,8469,8490,8701,8723,8804,8848,8962,8892,8939,9028,9103,9156,9210,9242,9394,9508,9663,9711]
["EMS","Próprio",228,223,2.2421524663677195,5,null,"Próprio",185,183,185,182,183,184,186,186,184,184,183,187,186,186,186,188,188,192,192,195,197,202,205,207,212,214,220,221,223,221,222,227,230,227,227,222,223,226,229,230,230,236,236,234,224,229,231,223,223,238,231,229,228]
["EMS","Serviço Público",1459,1471,-0.81577158395649274,-12,null,"Serviço Público",896,891,889,911,917,924,936,943,955,963,1012,1045,1059,1053,1179,1186,1196,1210,1197,1258,1220,1226,1239,1271,1285,1290,1297,1302,1312,1324,1335,1342,1353,1378,1387,1399,1294,1429,1438,1453,1455,1449,1451,1441,1445,1453,1462,1465,1471,1448,1446,1453,1459]
["EMS","1 Mercado Cativo",1153021,1132886,1.7773191653882137,20135,null,"1 Mercado Cativo",{"$f":"SUM(I254:I261)","v":849579},{"$f":"SUM(J254:J261)","v":858218},1012097,878854,882168,889502,1043122,904638,911909,919426,1077259,938105,947132,956825,1118489,970635,976760,981389,1141191,990556,{"$f":"SUM(AC254:AC261)","v":998129},{"$f":"SUM(AD254:AD261)","v":1003799},1166878,1015526,1021397,1029826,1178070,1018108,1024993,1030158,{"$f":"SUM(AM254:AM261)","v":1035381},1039233,1044579,1048245,1058368,{"$f":"SUM(AR254:AR261)","v":1065484},{"$f":"SUM(AS254:AS261)","v":1070090},{"$f":"SUM(AT254:AT261)","v":1075235},1079219,1084146,1089994,1094593,1097841,1105062,1113595,1117501,1122781,{"$f":"SUM(BD254:BD261)","v":1129671},1132886,1138002,1147828,1152666,1153021]
["EMS","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,"0","0","0","0","0"]
["EMS","Comercial Livre",541,324,66.975308641975317,217,null,"Comercial Livre",6,6,7,9,12,17,21,21,22,23,23,25,25,25,25,26,26,29,37,44,50,51,71,71,73,74,77,83,85,87,98,103,109,119,123,143,155,168,182,186,207,212,216,223,249,257,278,296,324,348,416,472,541]
["EMS","Industrial Livre",221,150,47.333333333333336,71,null,"Industrial Livre",14,14,16,17,17,16,18,18,18,18,18,18,18,18,18,18,22,30,36,45,53,57,62,67,71,74,75,76,78,79,83,85,86,85,88,89,95,99,101,104,111,114,115,116,120,124,133,136,150,160,180,197,221]
["EMS","Rural Livre",34,10,240,24,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,2,3,3,4,4,4,5,5,5,6,6,6,6,6,6,6,6,9,9,9,9,10,16,20,25,34]
["EMS","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMS","Poder Público Livre",0,"0","-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,0]
["EMS","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EMS","Serviço Público Livre",85,59,44.067796610169488,26,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,25,25,25,25,33,43,42,53,56,55,56,56,59,78,81,82,85]
["EMS","2 Mercado Livre (TUSD)",881,543,62.246777163904234,338,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I263:I270)","v":20},{"$f":"SUM(J263:J270)","v":20},23,26,29,33,39,39,40,41,41,43,43,43,43,44,48,59,73,90,{"$f":"SUM(AC263:AC270)","v":104},109,134,139,147,151,155,162,167,170,186,193,200,210,{"$f":"SUM(AQ263:AQ270)","v":217},{"$f":"SUM(AR263:AR270)","v":238},{"$f":"SUM(AS263:AS270)","v":281},{"$f":"SUM(AT263:AT270)","v":298},{"$f":"SUM(AU263:AU270)","v":314},321,357,375,379,398,434,445,476,{"$f":"SUM(BD263:BD270)","v":497},543,602,697,776,881]
["EMS","Residencial Total",980947,952787,2.9555399055612552,28160,null,"Residencial Total",{"$f":"I254+I263","v":681353},689270,698926,706125,709337,715440,721836,727943,734227,740746,747040,755902,763261,771626,778155,785717,791549,794978,798827,802982,{"$f":"AC254+AC263","v":809780},815020,818783,825414,830849,838138,827720,829446,836714,841584,{"$f":"AM254+AM263","v":846604},850698,855999,{"$f":"AP254+AP263","v":861195},871128,876883,882174,886291,890709,{"$f":"AV254+AV263","v":894917},909483,914749,918255,925231,932535,935662,941015,947627,{"$f":"BE254+BE263","v":952787},960415,{"$f":"BG254+BG263","v":972596},{"$f":"BH254+BH263","v":978390},{"$f":"BI254+BI263","v":980947}]
["EMS","Comercial Total",75242,80002,-5.9498512537186521,-4760,null,"Comercial Total",68626,69470,213061,71841,71945,72593,219193,74022,74414,74867,225114,75670,76195,76813,230915,77251,77476,77723,233513,78370,78964,79137,237789,79849,80176,80848,240516,79055,79030,79171,79182,79199,79309,78960,{"$f":"AQ255+AQ264","v":78968},79752,79573,79799,80254,80536,80774,80651,81022,81078,81416,81581,81664,81740,80002,78347,77558,76427,75242]
["EMS","Industrial Total",6174,6749,-8.5197807082530765,-575,null,"Industrial Total",5941,5966,6273,6459,6496,6643,6972,7222,7448,7700,8032,8246,8256,8266,8316,8291,8295,8296,8266,8225,8277,8261,8236,8193,8136,8123,7896,7753,7610,7453,7337,7294,7241,7255,7251,7283,7155,7224,7146,7084,7135,6866,6957,6962,6771,6975,6928,6755,6749,6541,6281,6423,6174]
["EMS","Rural Total",77727,79817,-2.6184897954069974,-2090,null,"Rural Total",82522,82252,82394,82878,82870,83140,83410,83633,84013,84204,84947,86063,87174,87837,88752,86940,86995,87865,88078,88384,88554,88770,89426,89434,89584,89856,89121,89023,88694,89011,89320,89114,89149,87943,88071,88559,88615,88892,88103,88515,79477,79089,78348,78548,79554,79865,79672,80012,79817,79038,78565,78346,77727]
["EMS","Iluminação Pública Total",2329,3079,-24.358557973367979,-750,null,"Iluminação Pública Total",1853,1914,2094,2199,2151,2199,2205,2272,2232,2243,2264,2296,2291,2302,2396,2416,2414,2467,2509,2525,2531,2567,2603,2560,2598,2700,2654,2652,2729,2769,2761,2712,2752,2762,2779,3154,2822,2946,2906,2903,2916,2923,3017,2974,3000,3023,3073,3080,3079,3105,2259,2429,2329]
["EMS","Poder Público Total",9711,9242,5.0746591646829708,469,null,"Poder Público Total",8223,8292,8298,8285,8298,8412,8423,8456,8476,8560,8708,8739,8753,8785,8633,8690,8695,8717,8682,8706,8709,8724,8730,8736,8703,8807,8800,8817,8847,8794,8805,8839,8745,8734,8773,8469,8490,8701,8723,8804,8848,8962,8892,8939,9028,9103,9156,9210,9242,9394,9508,9663,9711]
["EMS","Próprio Total",228,223,2.2421524663677195,5,null,"Próprio Total",185,183,185,182,183,184,186,186,184,184,183,187,186,186,186,188,188,192,192,195,197,202,205,207,212,214,220,221,223,221,222,227,230,227,227,222,223,226,229,230,230,236,236,234,224,229,231,223,223,238,231,229,228]
["EMS","Serviço Público Total",1544,1530,0.91503267973855884,14,null,"Serviço Público Total",896,891,889,911,917,924,936,943,955,963,1012,1045,1059,1053,1179,1186,1196,1210,1197,1259,1221,1227,1240,1272,1286,1291,1298,1303,1313,1325,1336,1343,1354,1379,1388,1400,1319,1454,1463,1478,1488,1492,1493,1494,1501,1508,1518,1521,1530,1526,1527,1535,1544]
["EMS","Mercado Total (1+2)",1153902,1133429,1.8062887044534737,20473,null,"Mercado Total (1+2)",{"$f":"SUM(I272:I279)","v":849599},{"$f":"SUM(J272:J279)","v":858238},1012120,878880,882197,889535,1043161,904677,911949,919467,1077300,938148,947175,956868,1118532,970679,976808,981448,1141264,990646,{"$f":"SUM(AC272:AC279)","v":998233},1003908,1167012,1015665,1021544,1029977,1178225,1018270,1025160,1030328,1035567,1039426,1044779,1048455,{"$f":"SUM(AQ272:AQ279)","v":1058585},1065722,1070371,1075533,1079533,1084467,1090351,{"$f":"SUM(AX272:AX279)","v":1094968},1098220,1105460,1114029,1117946,1123257,{"$f":"SUM(BD272:BD279)","v":1130168},1133429,1138604,1148525,1153442,1153902]
["EMS"]
["ETO","ETO",null,null,null,null,null,{"$f":"B282","v":"ETO"}]
["ETO"]
["ETO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["ETO",null,null,null,null,null,null,"Valores em  "]
["ETO"]
["ETO"]
["ETO","Residencial",{"$f":"INDEX($H$284:$CA$314,MATCH($B288,$H$284:$H$314,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":599130},579560,{"$f":"IFERROR(IF((C288/D288-1)*100<=-100,\"-\",IF((C288/D288-1)*100=0,\"-\",(C288/D288-1)*100)),\"-\")","v":3.3766995651873799},{"$f":"C288-D288","v":19570},null,"Residencial",369674,375506,382999,389615,395169,401030,407275,412135,417111,423503,428933,433522,439227,444848,449941,454499,459318,447599,453054,459594,465240,466786,468295,470747,472989,476808,481787,485718,489315,492938,497769,498033,500014,505244,514025,515919,520028,523464,528539,532474,544725,549361,553957,559303,563658,567540,571848,576079,579560,584440,590552,594706,599130]
["ETO","Comercial",34491,34857,-1.0500043032963258,-366,null,"Comercial",33382,33770,103242,34857,35267,35984,109458,36909,37337,37688,114386,38374,38636,38903,117589,39099,39152,36689,109638,35940,35392,34949,104087,34014,33483,33183,99630,32768,32820,32830,32906,32872,32847,32857,33041,33165,33127,33644,33671,33865,34050,34420,34680,34760,34795,34897,34973,35053,34857,34784,34578,34549,34491]
["ETO","Industrial",1357,1394,-2.6542324246771831,-37,null,"Industrial",2188,2179,2158,2157,2148,2147,2161,2156,2139,2135,2147,2122,2116,2105,2098,2083,2063,1936,1918,1890,1841,1805,1773,1750,1714,1673,1641,1625,1558,1585,1530,1505,1490,1498,1501,1493,1326,1470,1463,1458,1434,1431,1416,1399,1406,1391,1395,1363,1394,1379,1385,1374,1357]
["ETO","Rural",40728,43349,-6.0462755772912828,-2621,null,"Rural",65064,64767,64944,64865,64853,64888,64823,64738,64563,64265,63797,63799,63683,63516,63181,62986,62860,60472,60158,59914,59639,59421,58323,58395,58263,57919,57498,57276,57047,56931,56898,57970,57972,58098,57719,57964,57816,57329,56086,55414,46915,46148,45805,45403,44884,44547,44276,43848,43349,42689,41933,41316,40728]
["ETO","Iluminação Pública",1551,1553,-0.12878300064391723,-2,null,"Iluminação Pública",705,676,682,682,694,685,691,696,700,702,714,715,726,733,735,742,744,733,735,743,743,743,751,757,758,758,760,760,774,808,806,838,834,871,883,939,820,822,890,1136,1274,1284,1400,1425,1869,1462,1523,1533,1553,1560,1451,1525,1551]
["ETO","Poder Público",7401,7220,2.5069252077562387,181,null,"Poder Público",6828,6930,6926,6867,6876,6921,6963,6908,6924,7049,6997,7012,7021,7071,7089,7160,7168,7165,7174,7107,7108,7156,7170,7205,7195,7292,7251,7278,7289,7317,7361,7280,7293,7341,7399,7437,7304,7484,7461,7175,5892,7000,7021,6988,6439,7171,7180,7214,7220,7342,7333,7366,7401]
["ETO","Próprio",234,230,1.7391304347825987,4,null,"Próprio",181,183,192,189,191,191,190,197,196,186,186,186,184,193,208,214,215,210,210,215,218,218,218,234,231,227,226,232,225,226,235,240,242,245,238,236,234,238,237,238,233,239,244,241,244,240,233,233,230,230,230,234,234]
["ETO","Serviço Público",1036,1029,0.68027210884353817,7,null,"Serviço Público",654,656,661,660,661,673,686,674,675,673,679,685,676,674,680,686,702,709,722,721,722,726,727,753,766,784,788,801,808,841,864,846,852,885,876,909,866,901,914,961,2125,1077,1064,1112,1264,1120,1050,1021,1029,1033,1036,1045,1036]
["ETO","1 Mercado Cativo",685928,669192,2.5009264904541695,16736,null,"1 Mercado Cativo",{"$f":"SUM(I288:I295)","v":478676},{"$f":"SUM(J288:J295)","v":484667},561804,499892,505859,512519,592247,524413,529645,536201,617839,546415,552269,558043,641521,567469,572222,555513,633609,566124,{"$f":"SUM(AC288:AC295)","v":570903},{"$f":"SUM(AD288:AD295)","v":571804},641344,573855,575399,578644,649581,586458,589836,593476,{"$f":"SUM(AM288:AM295)","v":598369},599584,601544,607039,615682,{"$f":"SUM(AR288:AR295)","v":618062},{"$f":"SUM(AS288:AS295)","v":621521},{"$f":"SUM(AT288:AT295)","v":625352},629261,632721,636648,640960,645587,650631,654559,658368,662478,{"$f":"SUM(BD288:BD295)","v":666344},669192,673457,678498,682115,685928]
["ETO","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,"0","0","0","0","0"]
["ETO","Comercial Livre",147,78,88.461538461538453,69,null,"Comercial Livre",3,3,3,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,7,7,8,8,8,8,9,9,9,16,16,16,16,16,18,21,28,33,36,38,44,46,46,48,48,58,58,60,64,69,78,88,102,124,147]
["ETO","Industrial Livre",96,55,74.545454545454533,41,null,"Industrial Livre",1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,8,10,11,13,13,15,16,18,18,18,22,24,27,28,28,33,36,37,39,39,42,43,44,46,47,45,46,47,50,55,60,67,87,96]
["ETO","Rural Livre",24,9,166.66666666666666,15,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,3,3,5,5,6,6,6,6,6,7,8,9,10,12,24,24]
["ETO","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["ETO","Poder Público Livre",0,"0","-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,0]
["ETO","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["ETO","Serviço Público Livre",95,68,39.705882352941167,27,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,12,14,21,27,28,29,29,29,29,30,34,35,49,65,68,77,81,87,95]
["ETO","2 Mercado Livre (TUSD)",362,210,72.380952380952394,152,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I297:I304)","v":4},{"$f":"SUM(J297:J304)","v":5},5,6,6,6,6,6,6,6,6,7,7,7,7,7,7,8,10,15,{"$f":"SUM(AC297:AC304)","v":18},19,21,21,24,25,27,34,35,39,41,44,47,54,{"$f":"SUM(AQ297:AQ304)","v":74},{"$f":"SUM(AR297:AR304)","v":84},{"$f":"SUM(AS297:AS304)","v":95},{"$f":"SUM(AT297:AT304)","v":107},{"$f":"SUM(AU297:AU304)","v":114},122,123,127,129,141,143,147,167,{"$f":"SUM(BD297:BD304)","v":192},210,235,262,322,362]
["ETO","Residencial Total",599130,579560,3.3766995651873799,19570,null,"Residencial Total",{"$f":"I288+I297","v":369674},375506,382999,389615,395169,401030,407275,412135,417111,423503,428933,433522,439227,444848,449941,454499,459318,447599,453054,459594,{"$f":"AC288+AC297","v":465240},466786,468295,470747,472989,476808,481787,485718,489315,492938,{"$f":"AM288+AM297","v":497769},498033,500014,{"$f":"AP288+AP297","v":505244},514025,515919,520028,523464,528539,{"$f":"AV288+AV297","v":532474},544725,549361,553957,559303,563658,567540,571848,576079,{"$f":"BE288+BE297","v":579560},584440,{"$f":"BG288+BG297","v":590552},{"$f":"BH288+BH297","v":594706},{"$f":"BI288+BI297","v":599130}]
["ETO","Comercial Total",34638,34935,-0.85015027908973417,-297,null,"Comercial Total",33385,33773,103245,34861,35271,35988,109462,36913,37341,37692,114390,38379,38641,38908,117594,39104,39157,36694,109645,35947,35400,34957,104095,34022,33492,33192,99639,32784,32836,32846,32922,32888,32865,32878,{"$f":"AQ289+AQ298","v":33069},33198,33163,33682,33715,33911,34096,34468,34728,34818,34853,34957,35037,35122,34935,34872,34680,34673,34638]
["ETO","Industrial Total",1453,1449,0.2760524499654915,4,null,"Industrial Total",2189,2181,2160,2159,2150,2149,2163,2158,2141,2137,2149,2124,2118,2107,2100,2085,2065,1939,1921,1898,1851,1816,1786,1763,1729,1689,1659,1643,1576,1607,1554,1532,1518,1526,1534,1529,1363,1509,1502,1500,1477,1475,1462,1446,1451,1437,1442,1413,1449,1439,1452,1461,1453]
["ETO","Rural Total",40752,43358,-6.0104248350938754,-2606,null,"Rural Total",65064,64767,64944,64865,64853,64888,64823,64738,64563,64265,63797,63799,63683,63516,63181,62986,62860,60472,60158,59914,59639,59421,58323,58395,58263,57919,57498,57276,57048,56932,56899,57971,57973,58099,57720,57965,57817,57332,56089,55419,46920,46154,45811,45409,44890,44553,44283,43856,43358,42699,41945,41340,40752]
["ETO","Iluminação Pública Total",1551,1553,-0.12878300064391723,-2,null,"Iluminação Pública Total",705,676,682,682,694,685,691,696,700,702,714,715,726,733,735,742,744,733,735,743,743,743,751,757,758,758,760,760,774,808,806,838,834,871,883,939,820,822,890,1136,1274,1284,1400,1425,1869,1462,1523,1533,1553,1560,1451,1525,1551]
["ETO","Poder Público Total",7401,7220,2.5069252077562387,181,null,"Poder Público Total",6828,6930,6926,6867,6876,6921,6963,6908,6924,7049,6997,7012,7021,7071,7089,7160,7168,7165,7174,7107,7108,7156,7170,7205,7195,7292,7251,7278,7289,7317,7361,7280,7293,7341,7399,7437,7304,7484,7461,7175,5892,7000,7021,6988,6439,7171,7180,7214,7220,7342,7333,7366,7401]
["ETO","Próprio Total",234,230,1.7391304347825987,4,null,"Próprio Total",181,183,192,189,191,191,190,197,196,186,186,186,184,193,208,214,215,210,210,215,218,218,218,234,231,227,226,232,225,226,235,240,242,245,238,236,234,238,237,238,233,239,244,241,244,240,233,233,230,230,230,234,234]
["ETO","Serviço Público Total",1131,1097,3.0993618960802216,34,null,"Serviço Público Total",654,656,661,660,661,673,686,674,675,673,679,685,676,674,680,686,702,709,722,721,722,726,727,753,766,784,788,801,808,841,864,846,852,889,888,923,887,928,942,990,2154,1106,1093,1142,1298,1155,1099,1086,1097,1110,1117,1132,1131]
["ETO","Mercado Total (1+2)",686290,669402,2.522848751572293,16888,null,"Mercado Total (1+2)",{"$f":"SUM(I306:I313)","v":478680},{"$f":"SUM(J306:J313)","v":484672},561809,499898,505865,512525,592253,524419,529651,536207,617845,546422,552276,558050,641528,567476,572229,555521,633619,566139,{"$f":"SUM(AC306:AC313)","v":570921},571823,641365,573876,575423,578669,649608,586492,589871,593515,598410,599628,601591,607093,{"$f":"SUM(AQ306:AQ313)","v":615756},618146,621616,625459,629375,632843,636771,{"$f":"SUM(AX306:AX313)","v":641087},645716,650772,654702,658515,662645,{"$f":"SUM(BD306:BD313)","v":666536},669402,673692,678760,682437,686290]
["ETO"]
["ESS","ESS",null,null,null,null,null,{"$f":"B316","v":"ESS"}]
["ESS"]
["ESS"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["ESS",null,null,null,null,null,null,"Valores em  "]
["ESS"]
["ESS"]
["ESS","Residencial",{"$f":"INDEX($H$318:$CA$348,MATCH($B322,$H$318:$H$348,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":769615},751486,{"$f":"IFERROR(IF((C322/D322-1)*100<=-100,\"-\",IF((C322/D322-1)*100=0,\"-\",(C322/D322-1)*100)),\"-\")","v":2.4124201914606624},{"$f":"C322-D322","v":18129},null,"Residencial",551775,554975,558808,562351,565014,567813,570489,573341,577917,581250,585132,589215,592028,605604,614146,623514,627501,629220,632935,636036,640898,644350,643784,647957,651791,656062,660544,664468,668914,673082,676718,679385,681515,676878,693132,697446,701901,706343,711381,715022,723893,727922,731699,735030,738630,739815,743177,747933,751486,755953,760373,764928,769615]
["ESS","Comercial",64155,65573,-2.1624754090860621,-1418,null,"Comercial",53911,54323,163909,55125,55290,55546,167769,56807,57206,57520,173261,58188,58278,59143,179605,60755,61071,61397,185190,62038,62230,62495,185117,61615,61425,61339,184347,61451,61391,61363,61399,61592,61609,61533,61337,61982,62221,62274,62814,63134,63347,63550,63853,63832,64148,65571,65770,65942,65573,64985,64647,64449,64155]
["ESS","Industrial",3726,4042,-7.8179119247897111,-316,null,"Industrial",16645,17308,17957,18533,18869,19540,20227,20806,21287,21935,22535,22785,22079,13854,9262,4799,4763,4719,4687,4645,4600,4586,4492,4437,4377,4304,4272,4230,4183,4109,4030,4024,4002,3979,3991,3968,3970,3981,3969,3949,3970,3988,3959,3916,3978,4128,4102,4099,4042,3929,3860,3798,3726]
["ESS","Rural",41175,42906,-4.0344007831072615,-1731,null,"Rural",42819,42884,42937,43102,43126,43245,43326,43417,43529,43611,43686,43866,43971,44104,44397,44552,44713,44817,44919,45038,45183,45353,45064,45132,45171,45296,45325,45371,45403,45305,45388,46060,46255,46484,46750,46905,47158,47417,47574,47612,43397,43516,43621,43628,43526,43396,43324,43276,42906,42475,41990,41600,41175]
["ESS","Iluminação Pública",775,831,-6.7388688327316482,-56,null,"Iluminação Pública",313,320,324,354,357,371,391,413,403,410,431,476,504,535,543,568,559,570,582,601,592,593,585,610,588,582,575,596,584,603,605,636,626,628,633,664,664,670,675,705,693,712,790,803,762,843,798,818,831,846,749,762,775]
["ESS","Poder Público",7563,7512,0.67891373801916011,51,null,"Poder Público",5829,5887,5931,5969,5969,6009,6058,6114,6139,6207,6311,6345,6392,6445,6511,6479,6473,6501,6454,6486,6470,6530,6530,6551,6564,6587,6608,6617,6642,6690,6693,6736,6773,6802,6842,6874,6868,6902,6937,7003,7050,7142,7187,7208,7280,7168,7441,7489,7512,7548,7559,7582,7563]
["ESS","Próprio",181,188,-3.7234042553191515,-7,null,"Próprio",158,158,162,161,161,163,163,164,165,167,167,167,168,169,175,175,174,176,174,176,169,169,168,170,174,177,176,173,183,181,178,176,175,177,183,180,181,180,186,188,187,191,191,183,192,185,192,181,188,185,185,178,181]
["ESS","Serviço Público",1323,1293,2.3201856148491906,30,null,"Serviço Público",1048,1057,1071,1072,1079,1082,1067,1063,1070,1084,1111,1116,1088,1097,1098,1101,1112,1116,1119,1119,1130,1137,1139,1139,1142,1143,1145,1158,1190,1196,1276,1202,1212,1220,1222,1237,1246,1261,1265,1245,1249,1255,1257,1255,1264,1399,1277,1284,1293,1306,1312,1321,1323]
["ESS","1 Mercado Cativo",888513,873831,1.6801875877600958,14682,null,"1 Mercado Cativo",{"$f":"SUM(I322:I329)","v":672498},{"$f":"SUM(J322:J329)","v":676912},791099,686667,689865,693769,809490,702125,707716,712184,832634,722158,724508,730951,855737,741943,746366,748516,876060,756139,{"$f":"SUM(AC322:AC329)","v":761272},{"$f":"SUM(AD322:AD329)","v":765213},886879,767611,771232,775490,902992,784064,788490,792529,{"$f":"SUM(AM322:AM329)","v":796287},799811,802167,797701,814090,{"$f":"SUM(AR322:AR329)","v":819256},{"$f":"SUM(AS322:AS329)","v":824209},{"$f":"SUM(AT322:AT329)","v":829028},834801,838858,843786,848276,852557,855855,859780,862505,866081,{"$f":"SUM(BD322:BD329)","v":871022},873831,877227,880675,884618,888513]
["ESS","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,"0","0","0","0","0"]
["ESS","Comercial Livre",440,265,66.037735849056617,175,null,"Comercial Livre",1,1,1,1,3,4,4,4,4,4,4,4,4,4,4,4,6,10,18,24,37,47,50,54,61,61,64,67,71,78,78,84,87,95,102,128,138,143,151,159,163,169,174,187,196,221,232,237,265,301,334,388,440]
["ESS","Industrial Livre",334,191,74.869109947643977,143,null,"Industrial Livre",18,20,21,22,23,23,23,23,23,23,22,22,22,22,22,22,23,29,37,52,60,65,69,75,76,79,81,83,87,91,95,95,99,104,109,111,115,123,127,129,133,143,145,147,151,148,165,172,191,239,260,295,334]
["ESS","Rural Livre",43,13,230.76923076923075,30,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,3,10,12,12,13,20,23,32,43]
["ESS","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["ESS","Poder Público Livre",0,"0","-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,0]
["ESS","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["ESS","Serviço Público Livre",13,"0","-",13,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,3,5,5,5,5,5,5,5,5,5,5,5,5,5,"0",7,8,8,13]
["ESS","2 Mercado Livre (TUSD)",830,469,76.972281449893387,361,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I331:I338)","v":19},{"$f":"SUM(J331:J338)","v":21},22,23,26,27,27,27,27,27,26,26,26,26,26,26,29,39,55,76,{"$f":"SUM(AC331:AC338)","v":97},112,119,130,139,142,147,152,160,171,175,181,188,201,{"$f":"SUM(AQ331:AQ338)","v":214},{"$f":"SUM(AR331:AR338)","v":244},{"$f":"SUM(AS331:AS338)","v":258},{"$f":"SUM(AT331:AT338)","v":271},{"$f":"SUM(AU331:AU338)","v":283},293,302,318,325,341,355,384,414,{"$f":"SUM(BD331:BD338)","v":426},469,567,625,723,830]
["ESS","Residencial Total",769615,751486,2.4124201914606624,18129,null,"Residencial Total",{"$f":"I322+I331","v":551775},554975,558808,562351,565014,567813,570489,573341,577917,581250,585132,589215,592028,605604,614146,623514,627501,629220,632935,636036,{"$f":"AC322+AC331","v":640898},644350,643784,647957,651791,656062,660544,664468,668914,673082,{"$f":"AM322+AM331","v":676718},679385,681515,{"$f":"AP322+AP331","v":676878},693132,697446,701901,706343,711381,{"$f":"AV322+AV331","v":715022},723893,727922,731699,735030,738630,739815,743177,747933,{"$f":"BE322+BE331","v":751486},755953,{"$f":"BG322+BG331","v":760373},{"$f":"BH322+BH331","v":764928},{"$f":"BI322+BI331","v":769615}]
["ESS","Comercial Total",64595,65838,-1.8879674352197839,-1243,null,"Comercial Total",53912,54324,163910,55126,55293,55550,167773,56811,57210,57524,173265,58192,58282,59147,179609,60759,61077,61407,185208,62062,62267,62542,185167,61669,61486,61400,184411,61518,61462,61441,61477,61676,61696,61628,{"$f":"AQ323+AQ332","v":61439},62110,62359,62417,62965,63293,63510,63719,64027,64019,64344,65792,66002,66179,65838,65286,64981,64837,64595]
["ESS","Industrial Total",4060,4233,-4.0869359792109599,-173,null,"Industrial Total",16663,17328,17978,18555,18892,19563,20250,20829,21310,21958,22557,22807,22101,13876,9284,4821,4786,4748,4724,4697,4660,4651,4561,4512,4453,4383,4353,4313,4270,4200,4125,4119,4101,4083,4100,4079,4085,4104,4096,4078,4103,4131,4104,4063,4129,4276,4267,4271,4233,4168,4120,4093,4060]
["ESS","Rural Total",41218,42919,-3.9632796663482406,-1701,null,"Rural Total",42819,42884,42937,43102,43126,43245,43326,43417,43529,43611,43686,43866,43971,44104,44397,44552,44713,44817,44919,45038,45183,45353,45064,45132,45171,45296,45325,45371,45403,45305,45388,46060,46255,46484,46750,46905,47158,47417,47574,47612,43398,43517,43622,43630,43529,43406,43336,43288,42919,42495,42013,41632,41218]
["ESS","Iluminação Pública Total",775,831,-6.7388688327316482,-56,null,"Iluminação Pública Total",313,320,324,354,357,371,391,413,403,410,431,476,504,535,543,568,559,570,582,601,592,593,585,610,588,582,575,596,584,603,605,636,626,628,633,664,664,670,675,705,693,712,790,803,762,843,798,818,831,846,749,762,775]
["ESS","Poder Público Total",7563,7512,0.67891373801916011,51,null,"Poder Público Total",5829,5887,5931,5969,5969,6009,6058,6114,6139,6207,6311,6345,6392,6445,6511,6479,6473,6501,6454,6486,6470,6530,6530,6551,6564,6587,6608,6617,6642,6690,6693,6736,6773,6802,6842,6874,6868,6902,6937,7003,7050,7142,7187,7208,7280,7168,7441,7489,7512,7548,7559,7582,7563]
["ESS","Próprio Total",181,188,-3.7234042553191515,-7,null,"Próprio Total",158,158,162,161,161,163,163,164,165,167,167,167,168,169,175,175,174,176,174,176,169,169,168,170,174,177,176,173,183,181,178,176,175,177,183,180,181,180,186,188,187,191,191,183,192,185,192,181,188,185,185,178,181]
["ESS","Serviço Público Total",1336,1293,3.325599381283828,43,null,"Serviço Público Total",1048,1057,1071,1072,1079,1082,1067,1063,1070,1084,1111,1116,1088,1097,1098,1101,1112,1116,1119,1119,1130,1137,1139,1140,1144,1145,1147,1160,1192,1198,1278,1204,1214,1222,1225,1242,1251,1266,1270,1250,1254,1260,1262,1260,1269,1404,1282,1289,1293,1313,1320,1329,1336]
["ESS","Mercado Total (1+2)",889343,874300,1.7205764611689434,15043,null,"Mercado Total (1+2)",{"$f":"SUM(I340:I347)","v":672517},{"$f":"SUM(J340:J347)","v":676933},791121,686690,689891,693796,809517,702152,707743,712211,832660,722184,724534,730977,855763,741969,746395,748555,876115,756215,{"$f":"SUM(AC340:AC347)","v":761369},765325,886998,767741,771371,775632,903139,784216,788650,792700,796462,799992,802355,797902,{"$f":"SUM(AQ340:AQ347)","v":814304},819500,824467,829299,835084,839151,844088,{"$f":"SUM(AX340:AX347)","v":848594},852882,856196,860135,862889,866495,{"$f":"SUM(BD340:BD347)","v":871448},874300,877794,881300,885341,889343]
["ESS"]
["ERO","ERO",null,null,null,null,null,{"$f":"B350","v":"ERO"}]
["ERO"]
["ERO"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"}]
["ERO",null,null,null,null,null,null,"Valores em  "]
["ERO"]
["ERO"]
["ERO","Residencial",{"$f":"INDEX($H$352:$CA$418,MATCH($B356,$H$352:$H$418,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":554306},534722,{"$f":"IFERROR(IF((C356/D356-1)*100<=-100,\"-\",IF((C356/D356-1)*100=0,\"-\",(C356/D356-1)*100)),\"-\")","v":3.6624638597252401},{"$f":"C356-D356","v":19584},null,"Residencial",368626,376659,382548,391281,391201,398990,401687,402119,404075,406251,411052,415354,417058,420353,423053,423404,426813,432273,435917,439160,443794,449705,458070,458222,458581,460194,462507,463977,462325,463721,470954,466685,473568,480101,489740,491801,489232,491897,494575,496640,510421,513791,513791,521893,522573,524333,528012,530557,534722,539212,548484,550106,554306]
["ERO","Comercial",46745,48425,-3.4692823954568963,-1680,null,"Comercial",36980,37821,114095,38258,37932,38404,115229,38377,38538,38586,115789,39136,39149,39325,117808,39163,38990,39417,118608,39842,39847,40201,121166,40456,40392,40771,122871,42515,43892,44144,44499,43803,43753,43517,43926,44063,42946,43668,44249,44242,44268,44330,48518,49005,48917,48985,49173,49080,48425,47794,47351,46384,46745]
["ERO","Industrial",2237,2378,-5.9293523969722433,-141,null,"Industrial",2094,2075,2069,2165,2009,1931,1980,1974,1951,1959,1973,1967,1940,1924,1927,1917,1890,1871,1829,1824,1773,1768,1726,1685,1681,1663,1649,1612,1571,1574,1549,1512,1520,1505,1500,1476,1042,1481,1495,1502,1469,1526,2348,2404,2399,2390,2444,2445,2378,2349,2330,2160,2237]
["ERO","Rural",111577,115223,-3.1642987945115109,-3646,null,"Rural",106032,108061,110503,112030,114733,116579,117290,117344,117968,117994,118478,119198,118729,119298,119605,119529,119835,121468,122249,122917,123935,125034,126082,127190,127412,127686,128306,128463,127966,127659,128044,127697,127557,127626,127279,127692,126927,127292,126377,126232,115924,115912,115777,116884,115953,115770,116002,116186,115223,114620,113529,112089,111577]
["ERO","Iluminação Pública",281,331,-15.105740181268878,-50,null,"Iluminação Pública",193,202,210,222,221,221,246,246,245,255,260,273,274,273,279,281,286,287,280,281,272,274,275,280,278,282,283,286,286,287,292,293,288,290,298,306,177,169,169,171,170,170,344,335,2035,707,326,336,331,329,272,283,281]
["ERO","Poder Público",4895,4749,3.0743314381975084,146,null,"Poder Público",4227,4225,4345,4273,4387,4449,4437,4501,4519,4491,4595,4598,4618,4667,4684,4675,4644,4626,4654,4664,4664,4640,4677,4703,4714,4717,4703,4719,4681,4683,4681,4694,4704,4721,4720,4740,4258,4779,4773,4836,4767,4838,4677,4733,3006,4158,4757,4786,4749,4805,4860,4882,4895]
["ERO","Próprio",169,168,0.59523809523809312,1,null,"Próprio",120,120,120,120,118,120,119,117,116,118,119,119,125,125,129,137,139,139,140,140,139,139,139,142,139,141,139,140,141,143,144,147,148,147,154,157,157,164,164,168,174,174,175,185,174,172,173,171,168,169,169,171,169]
["ERO","Serviço Público",370,364,1.6483516483516425,6,null,"Serviço Público",197,205,208,204,211,217,216,214,200,213,216,214,222,223,225,226,227,248,239,252,267,265,270,267,266,263,264,283,282,283,306,300,298,299,304,303,261,304,312,315,318,323,334,344,342,592,353,366,364,360,367,371,370]
["ERO","1 Mercado Cativo",720580,706360,2.0131377767710568,14220,null,"1 Mercado Cativo",{"$f":"SUM(I356:I363)","v":518469},{"$f":"SUM(J356:J363)","v":529368},614098,548553,550812,560911,641204,564892,567612,569867,652482,580859,582115,586188,667710,589332,592824,600329,683916,609080,{"$f":"SUM(AC356:AC363)","v":614691},{"$f":"SUM(AD356:AD363)","v":622026},712405,632945,633463,635717,720722,{"$f":"SUM(AJ356:AJ363)","v":641995},{"$f":"SUM(AK356:AK363)","v":641144},642494,{"$f":"SUM(AM356:AM363)","v":650469},645131,651836,658206,667921,{"$f":"SUM(AR356:AR363)","v":670538},{"$f":"SUM(AS356:AS363)","v":665000},{"$f":"SUM(AT356:AT363)","v":669754},672114,674106,677511,681064,685964,695783,695399,697107,701240,{"$f":"SUM(BD356:BD363)","v":703927},706360,709638,717362,716446,720580]
["ERO","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,"0","0","0","0","0"]
["ERO","Comercial Livre",236,90,162.22222222222223,146,null,"Comercial Livre",0,0,0,2,3,5,5,5,5,5,5,5,5,5,5,5,6,7,9,10,13,13,14,15,19,20,20,20,20,22,22,23,23,23,29,36,36,36,38,45,45,44,46,49,50,51,59,76,90,110,142,189,236]
["ERO","Industrial Livre",80,39,105.12820512820511,41,null,"Industrial Livre",1,1,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,5,8,10,13,15,15,16,17,17,17,18,18,18,19,22,25,24,24,25,25,24,25,25,26,27,27,28,28,31,34,39,45,50,61,80]
["ERO","Rural Livre",3,0,"-",3,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,3]
["ERO","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["ERO","Poder Público Livre",0,"0","-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,0]
["ERO","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["ERO","Serviço Público Livre",5,"0","-",5,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,5]
["ERO","2 Mercado Livre (TUSD)",324,129,151.16279069767441,195,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I365:I372)","v":1},{"$f":"SUM(J365:J372)","v":1},2,5,6,8,8,8,8,8,8,8,8,8,8,8,9,10,14,18,{"$f":"SUM(AC365:AC372)","v":23},26,29,30,35,37,37,37,38,40,40,42,45,48,{"$f":"SUM(AQ365:AQ372)","v":53},{"$f":"SUM(AR365:AR372)","v":60},{"$f":"SUM(AS365:AS372)","v":61},{"$f":"SUM(AT365:AT372)","v":61},{"$f":"SUM(AU365:AU372)","v":62},70,70,70,73,76,78,79,90,{"$f":"SUM(BD365:BD372)","v":110},129,155,193,251,324]
["ERO","Residencial Total",554306,534722,3.6624638597252401,19584,null,"Residencial Total",{"$f":"I356+I365","v":368626},376659,382548,391281,391201,398990,401687,402119,404075,406251,411052,415354,417058,420353,423053,423404,426813,432273,435917,439160,{"$f":"AC356+AC365","v":443794},449705,458070,458222,458581,460194,462507,463977,462325,463721,{"$f":"AM356+AM365","v":470954},466685,473568,{"$f":"AP356+AP365","v":480101},489740,491801,489232,491897,494575,{"$f":"AV356+AV365","v":496640},510421,513791,513791,521893,522573,524333,528012,530557,{"$f":"BE356+BE365","v":534722},539212,{"$f":"BG356+BG365","v":548484},{"$f":"BH356+BH365","v":550106},{"$f":"BI356+BI365","v":554306}]
["ERO","Comercial Total",46981,48515,-3.1619086880346314,-1534,null,"Comercial Total",36980,37821,114095,38260,37935,38409,115234,38382,38543,38591,115794,39141,39154,39330,117813,39168,38996,39424,118617,39852,39860,40214,121180,40471,40411,40791,122891,42535,43912,44166,44521,43826,43776,43540,{"$f":"AQ357+AQ366","v":43955},44099,42982,43704,44287,44287,44313,44374,48564,49054,48967,49036,49232,49156,48515,47904,47493,46573,46981]
["ERO","Industrial Total",2317,2417,-4.1373603640877166,-100,null,"Industrial Total",2095,2076,2071,2168,2012,1934,1983,1977,1954,1962,1976,1970,1943,1927,1930,1920,1893,1874,1834,1832,1783,1781,1741,1700,1697,1680,1666,1629,1589,1592,1567,1531,1542,1530,1524,1500,1067,1506,1519,1527,1494,1552,2375,2431,2427,2418,2475,2479,2417,2394,2380,2221,2317]
["ERO","Rural Total",111580,115223,-3.1616951476701738,-3643,null,"Rural Total",106032,108061,110503,112030,114733,116579,117290,117344,117968,117994,118478,119198,118729,119298,119605,119529,119835,121468,122249,122917,123935,125034,126082,127190,127412,127686,128306,128463,127966,127659,128044,127697,127557,127626,127279,127692,126927,127292,126377,126232,115924,115912,115777,116884,115953,115770,116002,116186,115223,114620,113530,112090,111580]
["ERO","Iluminação Pública Total",281,331,-15.105740181268878,-50,null,"Iluminação Pública Total",193,202,210,222,221,221,246,246,245,255,260,273,274,273,279,281,286,287,280,281,272,274,275,280,278,282,283,286,286,287,292,293,288,290,298,306,177,169,169,171,170,170,344,335,2035,707,326,336,331,329,272,283,281]
["ERO","Poder Público Total",4895,4749,3.0743314381975084,146,null,"Poder Público Total",4227,4225,4345,4273,4387,4449,4437,4501,4519,4491,4595,4598,4618,4667,4684,4675,4644,4626,4654,4664,4664,4640,4677,4703,4714,4717,4703,4719,4681,4683,4681,4694,4704,4721,4720,4740,4258,4779,4773,4836,4767,4838,4677,4733,3006,4158,4757,4786,4749,4805,4860,4882,4895]
["ERO","Próprio Total",169,168,0.59523809523809312,1,null,"Próprio Total",120,120,120,120,118,120,119,117,116,118,119,119,125,125,129,137,139,139,140,140,139,139,139,142,139,141,139,140,141,143,144,147,148,147,154,157,157,164,164,168,174,174,175,185,174,172,173,171,168,169,169,171,169]
["ERO","Serviço Público Total",375,364,3.0219780219780112,11,null,"Serviço Público Total",197,205,208,204,211,217,216,214,200,213,216,214,222,223,225,226,227,248,239,252,267,265,270,267,266,263,264,283,282,283,306,300,298,299,304,303,261,304,312,315,318,323,334,344,342,592,353,366,364,360,367,371,375]
["ERO","Mercado Total (1+2)",720904,706489,2.040371470751845,14415,null,"Mercado Total (1+2)",{"$f":"SUM(I374:I381)","v":518470},{"$f":"SUM(J374:J381)","v":529369},614100,548558,550818,560919,641212,564900,567620,569875,652490,580867,582123,586196,667718,589340,592833,600339,683930,609098,{"$f":"SUM(AC374:AC381)","v":614714},622052,712434,632975,633498,635754,720759,642032,641182,642534,650509,645173,651881,658254,{"$f":"SUM(AQ374:AQ381)","v":667974},670598,665061,669815,672176,674176,677581,{"$f":"SUM(AX374:AX381)","v":681134},686037,695859,695477,697186,701330,{"$f":"SUM(BD374:BD381)","v":704037},706489,709793,717555,716697,720904]
["ERO"]
["EAC","EAC",null,null,null,null,null,{"$f":"B384","v":"EAC"}]
["EAC"]
["EAC"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22",{"$f":"AZ8","v":"4T22"},"1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["EAC",null,null,null,null,null,null,"Valores em  "]
["EAC"]
["EAC"]
["EAC","Residencial",{"$f":"INDEX($H$386:$CA$416,MATCH($B390,$H$386:$H$416,0),MATCH(C$8,$H$12:$CA$12,0),1)","v":260706},246827,{"$f":"IFERROR(IF((C390/D390-1)*100<=-100,\"-\",IF((C390/D390-1)*100=0,\"-\",(C390/D390-1)*100)),\"-\")","v":5.6229666932710032},{"$f":"C390-D390","v":13879},null,"Residencial",168081,169861,172064,173720,175414,177274,178843,181003,181829,184100,185410,186515,188123,189796,191150,191747,194009,196129,198525,200004,201258,202417,204675,205932,208865,210535,210999,209288,211085,211359,216247,212011,215898,218152,224272,225720,224225,225313,226139,226129,234148,235557,237772,239858,240488,242188,243803,245699,246827,250766,253577,255245,260706]
["EAC","Comercial",22500,22897,-1.7338515962789902,-397,null,"Comercial",17395,17710,53841,17996,18085,18264,55511,18865,18877,18918,57383,19330,19372,19575.000000000004,58961,19863,20028,20211,61176,20473,20585,20742,62842,21116,21234,22070.999999999996,67839,22207,22589,22463,22388,21859,22090,21938,21967,22173,22462,22659,22604,22737,22810,23003,23102,23032,23093,23115,23066,23062,22897,22832,22905,22414,22500]
["EAC","Industrial",336,288,16.666666666666675,48,null,"Industrial",747,751,771,753,741,736,718,720,706,704,706,698,688,681,686,683,685,683,671,661.99999999999989,651,650,638,630,611,598,571,554,281,279,273,271,274,263,273,268,213,268,275,275,276,280,289,291,288,291,286,285,288,284,290,302,336]
["EAC","Rural",16938,18527,-8.5766718842769976,-1589,null,"Rural",26087,25948,26209,26329,26291,26584,26442,26598,26795,26812,26674,27080,27139,26743.000000000004,27099,26950.000000000004,27088,27043,27217,27064,27250,27481,27871.000000000004,27957,27798,28165,28120,27831.000000000004,27798,27506,27099,26487,26798,26675,26552,26506,26274,26304,26491,26235,19077,19235,19346,19319,19791,19654,19326,18596,18527,18267,17860,16982,16938]
["EAC","Iluminação Pública",406,525,-22.666666666666668,-119,null,"Iluminação Pública",248,248,247,256,251,247,257,256,252,256,258,259,258,257,258,257,258,258,257,273,277,277,275,267,267,306.00000000000006,291.00000000000006,293,290,292,285,285,291,289,295,287,290,294,323,454,455,447,457,497,496,500,509,520,525,536,431,308,406]
["EAC","Poder Público",3486,3269,6.6381156316916545,217,null,"Poder Público",2901,2930,3034,3052,3070,3063,2994,3021,2979,3023,3127,3145,3130,3126,3142,3137,3125,3134,3158,3164,3266,3208,3215.9999999999995,3312,3312.9999999999995,3293.9999999999995,3371,3300.0000000000005,3239,3219,3280,3274,3266,3265,3286,3360,3015,3303,3291,2999,3164,3165,3193,3149,3165,3180,3245,3248,3269,3305,3307,3474,3486]
["EAC","Próprio",72,68,5.8823529411764719,4,null,"Próprio",28,33,27,16,27,26,25,25,25,26,26,26,27.000000000000004,27,25,25,25,26.000000000000004,26.000000000000004,26.000000000000004,26.000000000000004,26.000000000000004,26.000000000000004,25,25,28,26.000000000000004,45,43,43,44,49,50,53,53,53,49,55,53,52,54,59,61,58,56,58,65,67,68,71,71,72,72]
["EAC","Serviço Público",237,234,1.2820512820512775,3,null,"Serviço Público",35,33,62,76,78,139,143,145,146,148,155,158,159,153,158,161,160,159,158,160,156,178,188,212.00000000000003,210,209,211.00000000000003,211,209,209,195,200,194,192,196,208,186,203,217,240,234,215,217,223,225,222,227,229,234,233,233,236,237]
["EAC","1 Mercado Cativo",304681,292635,4.1163907256480003,12046,null,"1 Mercado Cativo",{"$f":"SUM(I390:I397)","v":215522},{"$f":"SUM(J390:J397)","v":217514},256255,222198,223957,226333,264933,230633,231609,233987,273739,237211,238896,240358,281479,242823,245378,247643,291188,251826,{"$f":"SUM(AC390:AC397)","v":253469},{"$f":"SUM(AD390:AD397)","v":254979},299731,259451,262323,265206,311428,263729,265534,265370,{"$f":"SUM(AM390:AM397)","v":269811},264436,268861,270827,276894,{"$f":"SUM(AR390:AR397)","v":278575},{"$f":"SUM(AS390:AS397)","v":276714},{"$f":"SUM(AT390:AT397)","v":278399},279393,279121,280218,281961,284437,286427,287602,289208,290527,{"$f":"SUM(BD390:BD397)","v":291706},292635,296294,298674,299033,304681]
["EAC","Residencial Livre","0","0","-",0,null,"Residencial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,"0","0","0","0","0"]
["EAC","Comercial Livre",87,56,55.357142857142861,31,null,"Comercial Livre",1,1,1,1,6,6,6,6,6,6,5,6,6,6,6,7,7,8,13,16,18,18,18,18,18,18,18,19,20,21,19,21,22,25,25,30,30,30,30,32,32,32,34,37,37,42,45,46,56,60,65,81,87]
["EAC","Industrial Livre",22,11,100,11,null,"Industrial Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,1,1,4,4,4,4,4,4,4,4,4,4,4,4,7,10,11,15,16,19,22]
["EAC","Rural Livre",1,1,"-",0,null,"Rural Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1]
["EAC","Iluminação Pública Livre","0","0","-",0,null,"Iluminação Pública Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EAC","Poder Público Livre",0,"0","-",0,null,"Poder Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0",0,0,0,0]
["EAC","Próprio Livre","0","0","-",0,null,"Próprio Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"0","0","0","0","0"]
["EAC","Serviço Público Livre",3,0,"-",3,null,"Serviço Público Livre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3]
["EAC","2 Mercado Livre (TUSD)",113,68,66.176470588235304,45,null,"2 Mercado Livre (TUSD)",{"$f":"SUM(I399:I406)","v":1},{"$f":"SUM(J399:J406)","v":1},1,1,6,6,6,6,6,6,5,6,6,6,6,7,7,8,13,16,{"$f":"SUM(AC399:AC406)","v":18},18,18,18,18,18,18,19,20,21,21,21,23,26,{"$f":"SUM(AQ399:AQ406)","v":29},{"$f":"SUM(AR399:AR406)","v":34},{"$f":"SUM(AS399:AS406)","v":34},{"$f":"SUM(AT399:AT406)","v":34},{"$f":"SUM(AU399:AU406)","v":34},36,36,36,38,41,41,46,52,{"$f":"SUM(BD399:BD406)","v":56},68,76,85,104,113]
["EAC","Residencial Total",260706,246827,5.6229666932710032,13879,null,"Residencial Total",{"$f":"I390+I399","v":168081},169861,172064,173720,175414,177274,178843,181003,181829,184100,185410,186515,188123,189796,191150,191747,194009,196129,198525,200004,{"$f":"AC390+AC399","v":201258},202417,204675,205932,208865,210535,210999,209288,211085,211359,{"$f":"AM390+AM399","v":216247},212011,215898,{"$f":"AP390+AP399","v":218152},224272,225720,224225,225313,226139,{"$f":"AV390+AV399","v":226129},234148,235557,237772,239858,240488,242188,243803,245699,{"$f":"BE390+BE399","v":246827},250766,{"$f":"BG390+BG399","v":253577},{"$f":"BH390+BH399","v":255245},{"$f":"BI390+BI399","v":260706}]
["EAC","Comercial Total",22587,22953,-1.5945628022480673,-366,null,"Comercial Total",17396,17711,53842,17997,18091,18270,55517,18871,18883,18924,57388,19336,19378,19581.000000000004,58967,19870,20035,20219,61189,20489,20603,20760,62860,21134,21252,22088.999999999996,67857,22226,22609,22484,22407,21880,22112,21963,{"$f":"AQ391+AQ400","v":21992},22203,22492,22689,22634,22769,22842,23035,23136,23069,23130,23157,23111,23108,22953,22892,22970,22495,22587]
["EAC","Industrial Total",358,299,19.732441471571917,59,null,"Industrial Total",747,751,771,753,741,736,718,720,706,704,706,698,688,681,686,683,685,683,671,661.99999999999989,651,650,638,630,611,598,571,554,281,279,275,271,275,264,277,272,217,272,279,279,280,284,293,295,292,295,293,295,299,299,306,321,358]
["EAC","Rural Total",16939,18528,-8.5762089810017308,-1589,null,"Rural Total",26087,25948,26209,26329,26291,26584,26442,26598,26795,26812,26674,27080,27139,26743.000000000004,27099,26950.000000000004,27088,27043,27217,27064,27250,27481,27871.000000000004,27957,27798,28165,28120,27831.000000000004,27798,27506,27099,26487,26798,26675,26552,26506,26274,26304,26491,26235,19077,19235,19346,19319,19791,19654,19326,18596,18528,18268,17861,16983,16939]
["EAC","Iluminação Pública Total",406,525,-22.666666666666668,-119,null,"Iluminação Pública Total",248,248,247,256,251,247,257,256,252,256,258,259,258,257,258,257,258,258,257,273,277,277,275,267,267,306.00000000000006,291.00000000000006,293,290,292,285,285,291,289,295,287,290,294,323,454,455,447,457,497,496,500,509,520,525,536,431,308,406]
["EAC","Poder Público Total",3486,3269,6.6381156316916545,217,null,"Poder Público Total",2901,2930,3034,3052,3070,3063,2994,3021,2979,3023,3127,3145,3130,3126,3142,3137,3125,3134,3158,3164,3266,3208,3215.9999999999995,3312,3312.9999999999995,3293.9999999999995,3371,3300.0000000000005,3239,3219,3280,3274,3266,3265,3286,3360,3015,3303,3291,2999,3164,3165,3193,3149,3165,3180,3245,3248,3269,3305,3307,3474,3486]
["EAC","Próprio Total",72,68,5.8823529411764719,4,null,"Próprio Total",28,33,27,16,27,26,25,25,25,26,26,26,27.000000000000004,27,25,25,25,26.000000000000004,26.000000000000004,26.000000000000004,26.000000000000004,26.000000000000004,26.000000000000004,25,25,28,26.000000000000004,45,43,43,44,49,50,53,53,53,49,55,53,52,54,59,61,58,56,58,65,67,68,71,71,72,72]
["EAC","Serviço Público Total",240,234,2.564102564102555,6,null,"Serviço Público Total",35,33,62,76,78,139,143,145,146,148,155,158,159,153,158,161,160,159,158,160,156,178,188,212.00000000000003,210,209,211.00000000000003,211,209,209,195,200,194,192,196,208,186,203,217,240,234,215,217,223,225,222,227,229,234,233,236,239,240]
["EAC","Mercado Total (1+2)",304794,292703,4.1308083620598346,12091,null,"Mercado Total (1+2)",{"$f":"SUM(I408:I415)","v":215523},{"$f":"SUM(J408:J415)","v":217515},256256,222199,223963,226339,264939,230639,231615,233993,273744,237217,238902,240364,281485,242830,245385,247651,291201,251842,{"$f":"SUM(AC408:AC415)","v":253487},254997,299749,259469,262341,265224,311446,263748,265554,265391,269832,264457,268884,270853,{"$f":"SUM(AQ408:AQ415)","v":276923},278609,276748,278433,279427,279157,280254,{"$f":"SUM(AX408:AX415)","v":281997},284475,286468,287643,289254,290579,{"$f":"SUM(BD408:BD415)","v":291762},292703,296370,298759,299137,304794]
["Consolidado"]
["Consolidado","Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]
["Consolidado"]

{"sheet":"Number of Consumers","index":23,"n_rows":417,"n_cols":61,"rows_kept":417,"cut":false,"hidden":false,"merged":[]}
[null,null,"Number of Consumers"]
[]
[]
[]
[null,"Comparison Periof for this sheet --->",{"$f":"IF(C2=\"\",PerAtual,C2)","v":"1Q25"},{"$f":"IF(D2=\"\",PerAnterior,D2)","v":"1Q24"}]
[]
[]
["Company","Number of consumers","2Q24","2Q23","Var (%)","Var (R$)",null,null,"1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Consolidated"]
["Consolidated","Consolidated",null,null,null,null,null,{"$f":"B10","v":"Consolidated"},{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020",{"$f":"20&RIGHT(AQ12,2)","v":"2020"},"2020","2021","2021","2021","2021","2022","2022","2022","2022","2023","2023","2023","2023",{"$f":"20&RIGHT(BE12,2)","v":"2024"},"2024",{"$f":"20&RIGHT(BG12,2)","v":"2024"},{"$f":"20&RIGHT(BH12,2)","v":"2024"},{"$f":"20&RIGHT(BI12,2)","v":"2025"}]
["Consolidated"]
["Consolidated",null,{"$f":"$C$5","v":"1Q25"},{"$f":"$D$5","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},{"$f":"J$8","v":"2Q12"},"3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Consolidated",null,null,null,null,null,null,"Valores em  "]
["Consolidated"]
["Consolidated"]
["Consolidated","Residential",{"$f":"INDEX($H$12:$DC$42,MATCH($B16,$H$12:$H$42,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":7497656},7251978,{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":3.3877378006386571},{"$f":"C16-D16","v":245678},null,"Residential",{"$f":"'Consum.'!I16","v":5038903},{"$f":"'Consum.'!J16","v":5102358},{"$f":"'Consum.'!K16","v":5165504},{"$f":"'Consum.'!L16","v":5226865},{"$f":"'Consum.'!M16","v":5271293},{"$f":"'Consum.'!N16","v":5326391},{"$f":"'Consum.'!O16","v":5380682},{"$f":"'Consum.'!P16","v":5427359},{"$f":"'Consum.'!Q16","v":5478036},{"$f":"'Consum.'!R16","v":5533617},{"$f":"'Consum.'!S16","v":5590928},{"$f":"'Consum.'!T16","v":5640074},{"$f":"'Consum.'!U16","v":5688761},{"$f":"'Consum.'!V16","v":5753270},{"$f":"'Consum.'!W16","v":5803620},{"$f":"'Consum.'!X16","v":5836548},{"$f":"'Consum.'!Y16","v":5877602},{"$f":"'Consum.'!Z16","v":5893503},{"$f":"'Consum.'!AA16","v":5934304},{"$f":"'Consum.'!AB16","v":5972749},{"$f":"'Consum.'!AC16","v":6016564},{"$f":"'Consum.'!AD16","v":6053620},{"$f":"'Consum.'!AE16","v":6089773},{"$f":"'Consum.'!AF16","v":6118406},{"$f":"'Consum.'!AG16","v":6152137},{"$f":"'Consum.'!AH16","v":6186457},{"$f":"'Consum.'!AI16","v":6212311},{"$f":"'Consum.'!AJ16","v":6236064},{"$f":"'Consum.'!AK16","v":6274445},{"$f":"'Consum.'!AL16","v":6307892},{"$f":"'Consum.'!AM16","v":6354814},{"$f":"'Consum.'!AN16","v":6367668},{"$f":"'Consum.'!AO16","v":6403601},{"$f":"'Consum.'!AP16","v":6444728},{"$f":"'Consum.'!AQ16","v":6540233},{"$f":"'Consum.'!AR16","v":6582927},{"$f":"'Consum.'!AS16","v":6623785},{"$f":"'Consum.'!AT16","v":6665441},{"$f":"'Consum.'!AU16","v":6707819},{"$f":"'Consum.'!AV16","v":6737511},{"$f":"'Consum.'!AW16","v":6888586},{"$f":"'Consum.'!AX16","v":6929685},{"$f":"'Consum.'!AY16","v":6971735},{"$f":"'Consum.'!AZ16","v":7026816},{"$f":"'Consum.'!BA16","v":7066209},{"$f":"'Consum.'!BB16","v":7107988},{"$f":"'Consum.'!BC16","v":7150883},{"$f":"'Consum.'!BD16","v":7206759},{"$f":"'Consum.'!BE16","v":7251978},{"$f":"'Consum.'!BF16","v":7312694},{"$f":"'Consum.'!BG16","v":7388009},{"$f":"'Consum.'!BH16","v":7451283},{"$f":"'Consum.'!BI16","v":7497656}]
["Consolidated","Commercial",548632,562528,-2.4702770350987002,-13896,null,"Commercial",{"$f":"'Consum.'!I17","v":475296},{"$f":"'Consum.'!J17","v":480921},{"$f":"'Consum.'!K17","v":1456479},{"$f":"'Consum.'!L17","v":489276},{"$f":"'Consum.'!M17","v":491008},{"$f":"'Consum.'!N17","v":496824},{"$f":"'Consum.'!O17","v":1498193},{"$f":"'Consum.'!P17","v":505554},{"$f":"'Consum.'!Q17","v":508811},{"$f":"'Consum.'!R17","v":513549},{"$f":"'Consum.'!S17","v":1545499},{"$f":"'Consum.'!T17","v":518937},{"$f":"'Consum.'!U17","v":520859},{"$f":"'Consum.'!V17","v":525466},{"$f":"'Consum.'!W17","v":1578712},{"$f":"'Consum.'!X17","v":526351},{"$f":"'Consum.'!Y17","v":526215},{"$f":"'Consum.'!Z17","v":525067},{"$f":"'Consum.'!AA17","v":1577590},{"$f":"'Consum.'!AB17","v":525910},{"$f":"'Consum.'!AC17","v":525986},{"$f":"'Consum.'!AD17","v":527571},{"$f":"'Consum.'!AE17","v":1580862},{"$f":"'Consum.'!AF17","v":527112},{"$f":"'Consum.'!AG17","v":527795},{"$f":"'Consum.'!AH17","v":530602},{"$f":"'Consum.'!AI17","v":1594528},{"$f":"'Consum.'!AJ17","v":531387},{"$f":"'Consum.'!AK17","v":533399},{"$f":"'Consum.'!AL17","v":535407},{"$f":"'Consum.'!AM17","v":535894},{"$f":"'Consum.'!AN17","v":535388},{"$f":"'Consum.'!AO17","v":536177},{"$f":"'Consum.'!AP17","v":534393},{"$f":"'Consum.'!AQ17","v":534634},{"$f":"'Consum.'!AR17","v":539370},{"$f":"'Consum.'!AS17","v":539670},{"$f":"'Consum.'!AT17","v":543127},{"$f":"'Consum.'!AU17","v":546046},{"$f":"'Consum.'!AV17","v":548203},{"$f":"'Consum.'!AW17","v":550275},{"$f":"'Consum.'!AX17","v":552479},{"$f":"'Consum.'!AY17","v":559167},{"$f":"'Consum.'!AZ17","v":561048},{"$f":"'Consum.'!BA17","v":562733},{"$f":"'Consum.'!BB17","v":565674},{"$f":"'Consum.'!BC17","v":566236},{"$f":"'Consum.'!BD17","v":567700},{"$f":"'Consum.'!BE17","v":562528},{"$f":"'Consum.'!BF17","v":558403},{"$f":"'Consum.'!BG17","v":554936},{"$f":"'Consum.'!BH17","v":551205},{"$f":"'Consum.'!BI17","v":548632}]
["Consolidated","Industrial",36964,40136,-7.9031293601753987,-3172,null,"Industrial",{"$f":"'Consum.'!I18","v":58022},{"$f":"'Consum.'!J18","v":59573},{"$f":"'Consum.'!K18","v":61566},{"$f":"'Consum.'!L18","v":62830},{"$f":"'Consum.'!M18","v":62974},{"$f":"'Consum.'!N18","v":64148},{"$f":"'Consum.'!O18","v":65664},{"$f":"'Consum.'!P18","v":66648},{"$f":"'Consum.'!Q18","v":67308},{"$f":"'Consum.'!R18","v":68382},{"$f":"'Consum.'!S18","v":69761},{"$f":"'Consum.'!T18","v":70524},{"$f":"'Consum.'!U18","v":69756},{"$f":"'Consum.'!V18","v":61689},{"$f":"'Consum.'!W18","v":57251},{"$f":"'Consum.'!X18","v":52355},{"$f":"'Consum.'!Y18","v":51474},{"$f":"'Consum.'!Z18","v":50542},{"$f":"'Consum.'!AA18","v":49894},{"$f":"'Consum.'!AB18","v":49262},{"$f":"'Consum.'!AC18","v":47918},{"$f":"'Consum.'!AD18","v":47800},{"$f":"'Consum.'!AE18","v":47521},{"$f":"'Consum.'!AF18","v":47208},{"$f":"'Consum.'!AG18","v":45374},{"$f":"'Consum.'!AH18","v":45070},{"$f":"'Consum.'!AI18","v":44685},{"$f":"'Consum.'!AJ18","v":44117},{"$f":"'Consum.'!AK18","v":43172},{"$f":"'Consum.'!AL18","v":42752},{"$f":"'Consum.'!AM18","v":42267},{"$f":"'Consum.'!AN18","v":42228},{"$f":"'Consum.'!AO18","v":42158},{"$f":"'Consum.'!AP18","v":42189},{"$f":"'Consum.'!AQ18","v":42163},{"$f":"'Consum.'!AR18","v":42167},{"$f":"'Consum.'!AS18","v":41003},{"$f":"'Consum.'!AT18","v":41883},{"$f":"'Consum.'!AU18","v":41633},{"$f":"'Consum.'!AV18","v":41334},{"$f":"'Consum.'!AW18","v":41332},{"$f":"'Consum.'!AX18","v":41093},{"$f":"'Consum.'!AY18","v":41704},{"$f":"'Consum.'!AZ18","v":41605},{"$f":"'Consum.'!BA18","v":41174},{"$f":"'Consum.'!BB18","v":41360},{"$f":"'Consum.'!BC18","v":41154},{"$f":"'Consum.'!BD18","v":40785},{"$f":"'Consum.'!BE18","v":40136},{"$f":"'Consum.'!BF18","v":39120},{"$f":"'Consum.'!BG18","v":38251},{"$f":"'Consum.'!BH18","v":37690},{"$f":"'Consum.'!BI18","v":36964}]
["Consolidated","Rural",644956,670793,-3.8517098419333484,-25837,null,"Rural",{"$f":"'Consum.'!I19","v":678380},{"$f":"'Consum.'!J19","v":684094},{"$f":"'Consum.'!K19","v":691159},{"$f":"'Consum.'!L19","v":695907},{"$f":"'Consum.'!M19","v":700400},{"$f":"'Consum.'!N19","v":704868},{"$f":"'Consum.'!O19","v":708486},{"$f":"'Consum.'!P19","v":710753},{"$f":"'Consum.'!Q19","v":714361},{"$f":"'Consum.'!R19","v":716671},{"$f":"'Consum.'!S19","v":720039},{"$f":"'Consum.'!T19","v":724637},{"$f":"'Consum.'!U19","v":728304},{"$f":"'Consum.'!V19","v":731949},{"$f":"'Consum.'!W19","v":736753},{"$f":"'Consum.'!X19","v":735566},{"$f":"'Consum.'!Y19","v":738035},{"$f":"'Consum.'!Z19","v":739465},{"$f":"'Consum.'!AA19","v":742864},{"$f":"'Consum.'!AB19","v":746114},{"$f":"'Consum.'!AC19","v":749676},{"$f":"'Consum.'!AD19","v":754551},{"$f":"'Consum.'!AE19","v":757820},{"$f":"'Consum.'!AF19","v":762384},{"$f":"'Consum.'!AG19","v":764947},{"$f":"'Consum.'!AH19","v":768729},{"$f":"'Consum.'!AI19","v":771804},{"$f":"'Consum.'!AJ19","v":774979},{"$f":"'Consum.'!AK19","v":777599},{"$f":"'Consum.'!AL19","v":779532},{"$f":"'Consum.'!AM19","v":783298},{"$f":"'Consum.'!AN19","v":787928},{"$f":"'Consum.'!AO19","v":789974},{"$f":"'Consum.'!AP19","v":790965},{"$f":"'Consum.'!AQ19","v":793719},{"$f":"'Consum.'!AR19","v":797431},{"$f":"'Consum.'!AS19","v":797455},{"$f":"'Consum.'!AT19","v":799926},{"$f":"'Consum.'!AU19","v":798363},{"$f":"'Consum.'!AV19","v":796215},{"$f":"'Consum.'!AW19","v":682266},{"$f":"'Consum.'!AX19","v":682827},{"$f":"'Consum.'!AY19","v":682313},{"$f":"'Consum.'!AZ19","v":684136},{"$f":"'Consum.'!BA19","v":683540},{"$f":"'Consum.'!BB19","v":682987},{"$f":"'Consum.'!BC19","v":682754},{"$f":"'Consum.'!BD19","v":675702},{"$f":"'Consum.'!BE19","v":670793},{"$f":"'Consum.'!BF19","v":661710},{"$f":"'Consum.'!BG19","v":656008},{"$f":"'Consum.'!BH19","v":649738},{"$f":"'Consum.'!BI19","v":644956}]
["Consolidated","Street Lighting",8416,9811,-14.218734073998574,-1395,null,"Street Lighting",{"$f":"'Consum.'!I20","v":5537},{"$f":"'Consum.'!J20","v":5587},{"$f":"'Consum.'!K20","v":5847},{"$f":"'Consum.'!L20","v":6042},{"$f":"'Consum.'!M20","v":6040},{"$f":"'Consum.'!N20","v":6114},{"$f":"'Consum.'!O20","v":6201},{"$f":"'Consum.'!P20","v":6325},{"$f":"'Consum.'!Q20","v":6279},{"$f":"'Consum.'!R20","v":6261},{"$f":"'Consum.'!S20","v":6336},{"$f":"'Consum.'!T20","v":6466},{"$f":"'Consum.'!U20","v":6556},{"$f":"'Consum.'!V20","v":6670},{"$f":"'Consum.'!W20","v":6808},{"$f":"'Consum.'!X20","v":6888},{"$f":"'Consum.'!Y20","v":6895},{"$f":"'Consum.'!Z20","v":6959},{"$f":"'Consum.'!AA20","v":7034},{"$f":"'Consum.'!AB20","v":7125},{"$f":"'Consum.'!AC20","v":7122},{"$f":"'Consum.'!AD20","v":7188},{"$f":"'Consum.'!AE20","v":7230},{"$f":"'Consum.'!AF20","v":7249},{"$f":"'Consum.'!AG20","v":7264},{"$f":"'Consum.'!AH20","v":7397},{"$f":"'Consum.'!AI20","v":7288},{"$f":"'Consum.'!AJ20","v":7313},{"$f":"'Consum.'!AK20","v":7324},{"$f":"'Consum.'!AL20","v":7446},{"$f":"'Consum.'!AM20","v":7507},{"$f":"'Consum.'!AN20","v":7560},{"$f":"'Consum.'!AO20","v":7571},{"$f":"'Consum.'!AP20","v":7648},{"$f":"'Consum.'!AQ20","v":7719},{"$f":"'Consum.'!AR20","v":8112},{"$f":"'Consum.'!AS20","v":7507},{"$f":"'Consum.'!AT20","v":7475},{"$f":"'Consum.'!AU20","v":7621},{"$f":"'Consum.'!AV20","v":8219},{"$f":"'Consum.'!AW20","v":8393},{"$f":"'Consum.'!AX20","v":8457},{"$f":"'Consum.'!AY20","v":8966},{"$f":"'Consum.'!AZ20","v":9195},{"$f":"'Consum.'!BA20","v":12209},{"$f":"'Consum.'!BB20","v":9817},{"$f":"'Consum.'!BC20","v":9980},{"$f":"'Consum.'!BD20","v":9739},{"$f":"'Consum.'!BE20","v":9811},{"$f":"'Consum.'!BF20","v":9904},{"$f":"'Consum.'!BG20","v":8641},{"$f":"'Consum.'!BH20","v":8346},{"$f":"'Consum.'!BI20","v":8416}]
["Consolidated","Public Power",77446,74978,3.2916322121155472,2468,null,"Public Power",{"$f":"'Consum.'!I21","v":63974},{"$f":"'Consum.'!J21","v":64787},{"$f":"'Consum.'!K21","v":65328},{"$f":"'Consum.'!L21","v":65507},{"$f":"'Consum.'!M21","v":65699},{"$f":"'Consum.'!N21","v":66312},{"$f":"'Consum.'!O21","v":66578},{"$f":"'Consum.'!P21","v":67094},{"$f":"'Consum.'!Q21","v":67180},{"$f":"'Consum.'!R21","v":67776},{"$f":"'Consum.'!S21","v":68437},{"$f":"'Consum.'!T21","v":68745},{"$f":"'Consum.'!U21","v":68752},{"$f":"'Consum.'!V21","v":69144},{"$f":"'Consum.'!W21","v":69109},{"$f":"'Consum.'!X21","v":69225},{"$f":"'Consum.'!Y21","v":69185},{"$f":"'Consum.'!Z21","v":69522},{"$f":"'Consum.'!AA21","v":69586},{"$f":"'Consum.'!AB21","v":69753},{"$f":"'Consum.'!AC21","v":69704},{"$f":"'Consum.'!AD21","v":69983},{"$f":"'Consum.'!AE21","v":69933},{"$f":"'Consum.'!AF21","v":70185},{"$f":"'Consum.'!AG21","v":70155},{"$f":"'Consum.'!AH21","v":70360},{"$f":"'Consum.'!AI21","v":70382},{"$f":"'Consum.'!AJ21","v":70590},{"$f":"'Consum.'!AK21","v":70466},{"$f":"'Consum.'!AL21","v":70522},{"$f":"'Consum.'!AM21","v":70610},{"$f":"'Consum.'!AN21","v":71019},{"$f":"'Consum.'!AO21","v":71011},{"$f":"'Consum.'!AP21","v":71217},{"$f":"'Consum.'!AQ21","v":71630},{"$f":"'Consum.'!AR21","v":71849},{"$f":"'Consum.'!AS21","v":70459},{"$f":"'Consum.'!AT21","v":72016},{"$f":"'Consum.'!AU21","v":72174},{"$f":"'Consum.'!AV21","v":71855},{"$f":"'Consum.'!AW21","v":70881},{"$f":"'Consum.'!AX21","v":72674},{"$f":"'Consum.'!AY21","v":72757},{"$f":"'Consum.'!AZ21","v":72993},{"$f":"'Consum.'!BA21","v":69789},{"$f":"'Consum.'!BB21","v":73198},{"$f":"'Consum.'!BC21","v":73875},{"$f":"'Consum.'!BD21","v":74684},{"$f":"'Consum.'!BE21","v":74978},{"$f":"'Consum.'!BF21","v":75909},{"$f":"'Consum.'!BG21","v":75775},{"$f":"'Consum.'!BH21","v":77358},{"$f":"'Consum.'!BI21","v":77446}]
["Consolidated","Own",1795,1782,0.72951739618405398,13,null,"Own",{"$f":"'Consum.'!I22","v":1260},{"$f":"'Consum.'!J22","v":1267},{"$f":"'Consum.'!K22","v":1287},{"$f":"'Consum.'!L22","v":1263},{"$f":"'Consum.'!M22","v":1273},{"$f":"'Consum.'!N22","v":1278},{"$f":"'Consum.'!O22","v":1352},{"$f":"'Consum.'!P22","v":1415},{"$f":"'Consum.'!Q22","v":1441},{"$f":"'Consum.'!R22","v":1448},{"$f":"'Consum.'!S22","v":1450},{"$f":"'Consum.'!T22","v":1454},{"$f":"'Consum.'!U22","v":1459},{"$f":"'Consum.'!V22","v":1483},{"$f":"'Consum.'!W22","v":1518},{"$f":"'Consum.'!X22","v":1559},{"$f":"'Consum.'!Y22","v":1544},{"$f":"'Consum.'!Z22","v":1565},{"$f":"'Consum.'!AA22","v":1581},{"$f":"'Consum.'!AB22","v":1583},{"$f":"'Consum.'!AC22","v":1587},{"$f":"'Consum.'!AD22","v":1593},{"$f":"'Consum.'!AE22","v":1592},{"$f":"'Consum.'!AF22","v":1618},{"$f":"'Consum.'!AG22","v":1617},{"$f":"'Consum.'!AH22","v":1625},{"$f":"'Consum.'!AI22","v":1621},{"$f":"'Consum.'!AJ22","v":1646},{"$f":"'Consum.'!AK22","v":1664},{"$f":"'Consum.'!AL22","v":1666},{"$f":"'Consum.'!AM22","v":1692},{"$f":"'Consum.'!AN22","v":1721},{"$f":"'Consum.'!AO22","v":1738},{"$f":"'Consum.'!AP22","v":1730},{"$f":"'Consum.'!AQ22","v":1728},{"$f":"'Consum.'!AR22","v":1768},{"$f":"'Consum.'!AS22","v":1765},{"$f":"'Consum.'!AT22","v":1814},{"$f":"'Consum.'!AU22","v":1797},{"$f":"'Consum.'!AV22","v":1794},{"$f":"'Consum.'!AW22","v":1793},{"$f":"'Consum.'!AX22","v":1814},{"$f":"'Consum.'!AY22","v":1825},{"$f":"'Consum.'!AZ22","v":1809},{"$f":"'Consum.'!BA22","v":1790},{"$f":"'Consum.'!BB22","v":1789},{"$f":"'Consum.'!BC22","v":1797},{"$f":"'Consum.'!BD22","v":1772},{"$f":"'Consum.'!BE22","v":1782},{"$f":"'Consum.'!BF22","v":1786},{"$f":"'Consum.'!BG22","v":1782},{"$f":"'Consum.'!BH22","v":1796},{"$f":"'Consum.'!BI22","v":1795}]
["Consolidated","Public Service",10095,9865,2.331474911302589,230,null,"Public Service",{"$f":"'Consum.'!I23","v":6802},{"$f":"'Consum.'!J23","v":6866},{"$f":"'Consum.'!K23","v":6892},{"$f":"'Consum.'!L23","v":6953},{"$f":"'Consum.'!M23","v":6992},{"$f":"'Consum.'!N23","v":7157},{"$f":"'Consum.'!O23","v":7128},{"$f":"'Consum.'!P23","v":7135},{"$f":"'Consum.'!Q23","v":7189},{"$f":"'Consum.'!R23","v":7243},{"$f":"'Consum.'!S23","v":7358},{"$f":"'Consum.'!T23","v":7420},{"$f":"'Consum.'!U23","v":7430},{"$f":"'Consum.'!V23","v":7458},{"$f":"'Consum.'!W23","v":7645},{"$f":"'Consum.'!X23","v":7681},{"$f":"'Consum.'!Y23","v":7756},{"$f":"'Consum.'!Z23","v":7818},{"$f":"'Consum.'!AA23","v":7838},{"$f":"'Consum.'!AB23","v":7975},{"$f":"'Consum.'!AC23","v":7977},{"$f":"'Consum.'!AD23","v":8040},{"$f":"'Consum.'!AE23","v":8118},{"$f":"'Consum.'!AF23","v":8200},{"$f":"'Consum.'!AG23","v":8264},{"$f":"'Consum.'!AH23","v":8308},{"$f":"'Consum.'!AI23","v":8352},{"$f":"'Consum.'!AJ23","v":8432},{"$f":"'Consum.'!AK23","v":8501},{"$f":"'Consum.'!AL23","v":8618},{"$f":"'Consum.'!AM23","v":8861},{"$f":"'Consum.'!AN23","v":8680},{"$f":"'Consum.'!AO23","v":8712},{"$f":"'Consum.'!AP23","v":8777},{"$f":"'Consum.'!AQ23","v":8773},{"$f":"'Consum.'!AR23","v":8887},{"$f":"'Consum.'!AS23","v":8619},{"$f":"'Consum.'!AT23","v":8991},{"$f":"'Consum.'!AU23","v":9073},{"$f":"'Consum.'!AV23","v":9243},{"$f":"'Consum.'!AW23","v":10435},{"$f":"'Consum.'!AX23","v":9385},{"$f":"'Consum.'!AY23","v":9411},{"$f":"'Consum.'!AZ23","v":9529},{"$f":"'Consum.'!BA23","v":10178},{"$f":"'Consum.'!BB23","v":10100},{"$f":"'Consum.'!BC23","v":9761},{"$f":"'Consum.'!BD23","v":9793},{"$f":"'Consum.'!BE23","v":9865},{"$f":"'Consum.'!BF23","v":9899},{"$f":"'Consum.'!BG23","v":10245},{"$f":"'Consum.'!BH23","v":10031},{"$f":"'Consum.'!BI23","v":10095}]
["Consolidated","1 Captive Market",8825960,8621871,2.3671080209852313,204089,null,"1 Captive Market",{"$f":"'Consum.'!I24","v":6328174},{"$f":"'Consum.'!J24","v":6405453},{"$f":"'Consum.'!K24","v":7454062},{"$f":"'Consum.'!L24","v":6554643},{"$f":"'Consum.'!M24","v":6605679},{"$f":"'Consum.'!N24","v":6673092},{"$f":"'Consum.'!O24","v":7734284},{"$f":"'Consum.'!P24","v":6792283},{"$f":"'Consum.'!Q24","v":6850605},{"$f":"'Consum.'!R24","v":6914947},{"$f":"'Consum.'!S24","v":8009808},{"$f":"'Consum.'!T24","v":7038257},{"$f":"'Consum.'!U24","v":7091877},{"$f":"'Consum.'!V24","v":7157129},{"$f":"'Consum.'!W24","v":8261416},{"$f":"'Consum.'!X24","v":7236173},{"$f":"'Consum.'!Y24","v":7278706},{"$f":"'Consum.'!Z24","v":7294441},{"$f":"'Consum.'!AA24","v":8390691},{"$f":"'Consum.'!AB24","v":7380471},{"$f":"'Consum.'!AC24","v":7426534},{"$f":"'Consum.'!AD24","v":7470346},{"$f":"'Consum.'!AE24","v":8562849},{"$f":"'Consum.'!AF24","v":7542362},{"$f":"'Consum.'!AG24","v":7577553},{"$f":"'Consum.'!AH24","v":7618548},{"$f":"'Consum.'!AI24","v":8710971},{"$f":"'Consum.'!AJ24","v":7674528},{"$f":"'Consum.'!AK24","v":7716570},{"$f":"'Consum.'!AL24","v":7753835},{"$f":"'Consum.'!AM24","v":7804943},{"$f":"'Consum.'!AN24","v":7822192},{"$f":"'Consum.'!AO24","v":7860942},{"$f":"'Consum.'!AP24","v":7901647},{"$f":"'Consum.'!AQ24","v":8000599},{"$f":"'Consum.'!AR24","v":8052511},{"$f":"'Consum.'!AS24","v":8090263},{"$f":"'Consum.'!AT24","v":8140673},{"$f":"'Consum.'!AU24","v":8184526},{"$f":"'Consum.'!AV24","v":8214374},{"$f":"'Consum.'!AW24","v":8253961},{"$f":"'Consum.'!AX24","v":8298414},{"$f":"'Consum.'!AY24","v":8347878},{"$f":"'Consum.'!AZ24","v":8407131},{"$f":"'Consum.'!BA24","v":8447622},{"$f":"'Consum.'!BB24","v":8492913},{"$f":"'Consum.'!BC24","v":8536440},{"$f":"'Consum.'!BD24","v":8586934},{"$f":"'Consum.'!BE24","v":8621871},{"$f":"'Consum.'!BF24","v":8669425},{"$f":"'Consum.'!BG24","v":8733647},{"$f":"'Consum.'!BH24","v":8787447},{"$f":"'Consum.'!BI24","v":8825960}]
["Consolidated","Residential Free",0,0,"-",0,null,"Residential Free",{"$f":"'Consum.'!I25","v":0},{"$f":"'Consum.'!J25","v":0},{"$f":"'Consum.'!K25","v":0},{"$f":"'Consum.'!L25","v":0},{"$f":"'Consum.'!M25","v":0},{"$f":"'Consum.'!N25","v":0},{"$f":"'Consum.'!O25","v":0},{"$f":"'Consum.'!P25","v":0},{"$f":"'Consum.'!Q25","v":0},{"$f":"'Consum.'!R25","v":0},{"$f":"'Consum.'!S25","v":0},{"$f":"'Consum.'!T25","v":0},{"$f":"'Consum.'!U25","v":0},{"$f":"'Consum.'!V25","v":0},{"$f":"'Consum.'!W25","v":0},{"$f":"'Consum.'!X25","v":0},{"$f":"'Consum.'!Y25","v":0},{"$f":"'Consum.'!Z25","v":0},{"$f":"'Consum.'!AA25","v":0},{"$f":"'Consum.'!AB25","v":0},{"$f":"'Consum.'!AC25","v":0},{"$f":"'Consum.'!AD25","v":0},{"$f":"'Consum.'!AE25","v":0},{"$f":"'Consum.'!AF25","v":0},{"$f":"'Consum.'!AG25","v":0},{"$f":"'Consum.'!AH25","v":0},{"$f":"'Consum.'!AI25","v":0},{"$f":"'Consum.'!AJ25","v":0},{"$f":"'Consum.'!AK25","v":0},{"$f":"'Consum.'!AL25","v":0},{"$f":"'Consum.'!AM25","v":0},{"$f":"'Consum.'!AN25","v":0},{"$f":"'Consum.'!AO25","v":0},{"$f":"'Consum.'!AP25","v":0},{"$f":"'Consum.'!AQ25","v":0},{"$f":"'Consum.'!AR25","v":0},{"$f":"'Consum.'!AS25","v":0},{"$f":"'Consum.'!AT25","v":0},{"$f":"'Consum.'!AU25","v":0},{"$f":"'Consum.'!AV25","v":0},{"$f":"'Consum.'!AW25","v":0},{"$f":"'Consum.'!AX25","v":0},{"$f":"'Consum.'!AY25","v":0},{"$f":"'Consum.'!AZ25","v":0},{"$f":"'Consum.'!BA25","v":0},{"$f":"'Consum.'!BB25","v":0},{"$f":"'Consum.'!BC25","v":0},{"$f":"'Consum.'!BD25","v":0},{"$f":"'Consum.'!BE25","v":0},{"$f":"'Consum.'!BF25","v":0},{"$f":"'Consum.'!BG25","v":0},{"$f":"'Consum.'!BH25","v":0},{"$f":"'Consum.'!BI25","v":0}]
["Consolidated","Commercial Free",3133,1739,80.161012075905688,1394,null,"Commercial Free",{"$f":"'Consum.'!I26","v":41},{"$f":"'Consum.'!J26","v":47},{"$f":"'Consum.'!K26","v":53},{"$f":"'Consum.'!L26","v":62},{"$f":"'Consum.'!M26","v":75},{"$f":"'Consum.'!N26","v":86},{"$f":"'Consum.'!O26","v":93},{"$f":"'Consum.'!P26","v":95},{"$f":"'Consum.'!Q26","v":98},{"$f":"'Consum.'!R26","v":99},{"$f":"'Consum.'!S26","v":92},{"$f":"'Consum.'!T26","v":93},{"$f":"'Consum.'!U26","v":93},{"$f":"'Consum.'!V26","v":93},{"$f":"'Consum.'!W26","v":101},{"$f":"'Consum.'!X26","v":104},{"$f":"'Consum.'!Y26","v":112},{"$f":"'Consum.'!Z26","v":146},{"$f":"'Consum.'!AA26","v":191},{"$f":"'Consum.'!AB26","v":230},{"$f":"'Consum.'!AC26","v":264},{"$f":"'Consum.'!AD26","v":282},{"$f":"'Consum.'!AE26","v":315},{"$f":"'Consum.'!AF26","v":324},{"$f":"'Consum.'!AG26","v":343},{"$f":"'Consum.'!AH26","v":351},{"$f":"'Consum.'!AI26","v":362},{"$f":"'Consum.'!AJ26","v":383},{"$f":"'Consum.'!AK26","v":396},{"$f":"'Consum.'!AL26","v":420},{"$f":"'Consum.'!AM26","v":444},{"$f":"'Consum.'!AN26","v":469},{"$f":"'Consum.'!AO26","v":517},{"$f":"'Consum.'!AP26","v":568},{"$f":"'Consum.'!AQ26","v":630},{"$f":"'Consum.'!AR26","v":726},{"$f":"'Consum.'!AS26","v":789},{"$f":"'Consum.'!AT26","v":843},{"$f":"'Consum.'!AU26","v":899},{"$f":"'Consum.'!AV26","v":948},{"$f":"'Consum.'!AW26","v":1006},{"$f":"'Consum.'!AX26","v":1047},{"$f":"'Consum.'!AY26","v":1086},{"$f":"'Consum.'!AZ26","v":1154},{"$f":"'Consum.'!BA26","v":1216},{"$f":"'Consum.'!BB26","v":1307},{"$f":"'Consum.'!BC26","v":1428},{"$f":"'Consum.'!BD26","v":1537},{"$f":"'Consum.'!BE26","v":1739},{"$f":"'Consum.'!BF26","v":1987},{"$f":"'Consum.'!BG26","v":2285},{"$f":"'Consum.'!BH26","v":2737},{"$f":"'Consum.'!BI26","v":3133}]
["Consolidated","Industrial Free",1579,957,64.99477533960291,622,null,"Industrial Free",{"$f":"'Consum.'!I27","v":102},{"$f":"'Consum.'!J27","v":117},{"$f":"'Consum.'!K27","v":128},{"$f":"'Consum.'!L27","v":139},{"$f":"'Consum.'!M27","v":147},{"$f":"'Consum.'!N27","v":151},{"$f":"'Consum.'!O27","v":155},{"$f":"'Consum.'!P27","v":157},{"$f":"'Consum.'!Q27","v":156},{"$f":"'Consum.'!R27","v":156},{"$f":"'Consum.'!S27","v":156},{"$f":"'Consum.'!T27","v":156},{"$f":"'Consum.'!U27","v":156},{"$f":"'Consum.'!V27","v":156},{"$f":"'Consum.'!W27","v":155},{"$f":"'Consum.'!X27","v":156},{"$f":"'Consum.'!Y27","v":164},{"$f":"'Consum.'!Z27","v":190},{"$f":"'Consum.'!AA27","v":221},{"$f":"'Consum.'!AB27","v":270},{"$f":"'Consum.'!AC27","v":303},{"$f":"'Consum.'!AD27","v":328},{"$f":"'Consum.'!AE27","v":348},{"$f":"'Consum.'!AF27","v":360},{"$f":"'Consum.'!AG27","v":370},{"$f":"'Consum.'!AH27","v":384},{"$f":"'Consum.'!AI27","v":390},{"$f":"'Consum.'!AJ27","v":396},{"$f":"'Consum.'!AK27","v":410},{"$f":"'Consum.'!AL27","v":422},{"$f":"'Consum.'!AM27","v":442},{"$f":"'Consum.'!AN27","v":443},{"$f":"'Consum.'!AO27","v":462},{"$f":"'Consum.'!AP27","v":478},{"$f":"'Consum.'!AQ27","v":498},{"$f":"'Consum.'!AR27","v":515},{"$f":"'Consum.'!AS27","v":542},{"$f":"'Consum.'!AT27","v":574},{"$f":"'Consum.'!AU27","v":593},{"$f":"'Consum.'!AV27","v":619},{"$f":"'Consum.'!AW27","v":639},{"$f":"'Consum.'!AX27","v":675},{"$f":"'Consum.'!AY27","v":689},{"$f":"'Consum.'!AZ27","v":700},{"$f":"'Consum.'!BA27","v":726},{"$f":"'Consum.'!BB27","v":738},{"$f":"'Consum.'!BC27","v":799},{"$f":"'Consum.'!BD27","v":840},{"$f":"'Consum.'!BE27","v":957},{"$f":"'Consum.'!BF27","v":1097},{"$f":"'Consum.'!BG27","v":1227},{"$f":"'Consum.'!BH27","v":1406},{"$f":"'Consum.'!BI27","v":1579}]
["Consolidated","Rural Free",269,100,169,169,null,"Rural Free",{"$f":"'Consum.'!I28","v":0},{"$f":"'Consum.'!J28","v":0},{"$f":"'Consum.'!K28","v":0},{"$f":"'Consum.'!L28","v":0},{"$f":"'Consum.'!M28","v":0},{"$f":"'Consum.'!N28","v":0},{"$f":"'Consum.'!O28","v":0},{"$f":"'Consum.'!P28","v":0},{"$f":"'Consum.'!Q28","v":0},{"$f":"'Consum.'!R28","v":0},{"$f":"'Consum.'!S28","v":0},{"$f":"'Consum.'!T28","v":0},{"$f":"'Consum.'!U28","v":0},{"$f":"'Consum.'!V28","v":0},{"$f":"'Consum.'!W28","v":0},{"$f":"'Consum.'!X28","v":0},{"$f":"'Consum.'!Y28","v":0},{"$f":"'Consum.'!Z28","v":2},{"$f":"'Consum.'!AA28","v":5},{"$f":"'Consum.'!AB28","v":8},{"$f":"'Consum.'!AC28","v":8},{"$f":"'Consum.'!AD28","v":9},{"$f":"'Consum.'!AE28","v":9},{"$f":"'Consum.'!AF28","v":9},{"$f":"'Consum.'!AG28","v":11},{"$f":"'Consum.'!AH28","v":11},{"$f":"'Consum.'!AI28","v":11},{"$f":"'Consum.'!AJ28","v":11},{"$f":"'Consum.'!AK28","v":13},{"$f":"'Consum.'!AL28","v":14},{"$f":"'Consum.'!AM28","v":15},{"$f":"'Consum.'!AN28","v":15},{"$f":"'Consum.'!AO28","v":17},{"$f":"'Consum.'!AP28","v":19},{"$f":"'Consum.'!AQ28","v":20},{"$f":"'Consum.'!AR28","v":20},{"$f":"'Consum.'!AS28","v":24},{"$f":"'Consum.'!AT28","v":29},{"$f":"'Consum.'!AU28","v":32},{"$f":"'Consum.'!AV28","v":34},{"$f":"'Consum.'!AW28","v":36},{"$f":"'Consum.'!AX28","v":39},{"$f":"'Consum.'!AY28","v":37},{"$f":"'Consum.'!AZ28","v":38},{"$f":"'Consum.'!BA28","v":47},{"$f":"'Consum.'!BB28","v":57},{"$f":"'Consum.'!BC28","v":81},{"$f":"'Consum.'!BD28","v":86},{"$f":"'Consum.'!BE28","v":100},{"$f":"'Consum.'!BF28","v":126},{"$f":"'Consum.'!BG28","v":160},{"$f":"'Consum.'!BH28","v":218},{"$f":"'Consum.'!BI28","v":269}]
["Consolidated","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I29","v":0},{"$f":"'Consum.'!J29","v":0},{"$f":"'Consum.'!K29","v":0},{"$f":"'Consum.'!L29","v":0},{"$f":"'Consum.'!M29","v":0},{"$f":"'Consum.'!N29","v":0},{"$f":"'Consum.'!O29","v":0},{"$f":"'Consum.'!P29","v":0},{"$f":"'Consum.'!Q29","v":0},{"$f":"'Consum.'!R29","v":0},{"$f":"'Consum.'!S29","v":0},{"$f":"'Consum.'!T29","v":0},{"$f":"'Consum.'!U29","v":0},{"$f":"'Consum.'!V29","v":0},{"$f":"'Consum.'!W29","v":0},{"$f":"'Consum.'!X29","v":0},{"$f":"'Consum.'!Y29","v":0},{"$f":"'Consum.'!Z29","v":0},{"$f":"'Consum.'!AA29","v":0},{"$f":"'Consum.'!AB29","v":0},{"$f":"'Consum.'!AC29","v":0},{"$f":"'Consum.'!AD29","v":0},{"$f":"'Consum.'!AE29","v":0},{"$f":"'Consum.'!AF29","v":0},{"$f":"'Consum.'!AG29","v":0},{"$f":"'Consum.'!AH29","v":0},{"$f":"'Consum.'!AI29","v":0},{"$f":"'Consum.'!AJ29","v":0},{"$f":"'Consum.'!AK29","v":0},{"$f":"'Consum.'!AL29","v":0},{"$f":"'Consum.'!AM29","v":0},{"$f":"'Consum.'!AN29","v":0},{"$f":"'Consum.'!AO29","v":0},{"$f":"'Consum.'!AP29","v":0},{"$f":"'Consum.'!AQ29","v":0},{"$f":"'Consum.'!AR29","v":0},{"$f":"'Consum.'!AS29","v":0},{"$f":"'Consum.'!AT29","v":0},{"$f":"'Consum.'!AU29","v":0},{"$f":"'Consum.'!AV29","v":0},{"$f":"'Consum.'!AW29","v":0},{"$f":"'Consum.'!AX29","v":0},{"$f":"'Consum.'!AY29","v":0},{"$f":"'Consum.'!AZ29","v":0},{"$f":"'Consum.'!BA29","v":0},{"$f":"'Consum.'!BB29","v":0},{"$f":"'Consum.'!BC29","v":0},{"$f":"'Consum.'!BD29","v":0},{"$f":"'Consum.'!BE29","v":0},{"$f":"'Consum.'!BF29","v":0},{"$f":"'Consum.'!BG29","v":0},{"$f":"'Consum.'!BH29","v":0},{"$f":"'Consum.'!BI29","v":0}]
["Consolidated","Public Power Free",80,0,"-",80,null,"Public Power Free",{"$f":"'Consum.'!I30","v":4},{"$f":"'Consum.'!J30","v":4},{"$f":"'Consum.'!K30","v":4},{"$f":"'Consum.'!L30","v":4},{"$f":"'Consum.'!M30","v":0},{"$f":"'Consum.'!N30","v":0},{"$f":"'Consum.'!O30","v":0},{"$f":"'Consum.'!P30","v":0},{"$f":"'Consum.'!Q30","v":0},{"$f":"'Consum.'!R30","v":0},{"$f":"'Consum.'!S30","v":0},{"$f":"'Consum.'!T30","v":0},{"$f":"'Consum.'!U30","v":0},{"$f":"'Consum.'!V30","v":0},{"$f":"'Consum.'!W30","v":0},{"$f":"'Consum.'!X30","v":0},{"$f":"'Consum.'!Y30","v":0},{"$f":"'Consum.'!Z30","v":0},{"$f":"'Consum.'!AA30","v":0},{"$f":"'Consum.'!AB30","v":0},{"$f":"'Consum.'!AC30","v":0},{"$f":"'Consum.'!AD30","v":0},{"$f":"'Consum.'!AE30","v":0},{"$f":"'Consum.'!AF30","v":0},{"$f":"'Consum.'!AG30","v":0},{"$f":"'Consum.'!AH30","v":0},{"$f":"'Consum.'!AI30","v":0},{"$f":"'Consum.'!AJ30","v":0},{"$f":"'Consum.'!AK30","v":0},{"$f":"'Consum.'!AL30","v":0},{"$f":"'Consum.'!AM30","v":0},{"$f":"'Consum.'!AN30","v":0},{"$f":"'Consum.'!AO30","v":0},{"$f":"'Consum.'!AP30","v":0},{"$f":"'Consum.'!AQ30","v":0},{"$f":"'Consum.'!AR30","v":0},{"$f":"'Consum.'!AS30","v":0},{"$f":"'Consum.'!AT30","v":0},{"$f":"'Consum.'!AU30","v":0},{"$f":"'Consum.'!AV30","v":0},{"$f":"'Consum.'!AW30","v":0},{"$f":"'Consum.'!AX30","v":0},{"$f":"'Consum.'!AY30","v":0},{"$f":"'Consum.'!AZ30","v":0},{"$f":"'Consum.'!BA30","v":0},{"$f":"'Consum.'!BB30","v":0},{"$f":"'Consum.'!BC30","v":0},{"$f":"'Consum.'!BD30","v":0},{"$f":"'Consum.'!BE30","v":0},{"$f":"'Consum.'!BF30","v":11},{"$f":"'Consum.'!BG30","v":14},{"$f":"'Consum.'!BH30","v":15},{"$f":"'Consum.'!BI30","v":80}]
["Consolidated","Own Free",0,0,"-",0,null,"Own Free",{"$f":"'Consum.'!I31","v":0},{"$f":"'Consum.'!J31","v":0},{"$f":"'Consum.'!K31","v":0},{"$f":"'Consum.'!L31","v":0},{"$f":"'Consum.'!M31","v":0},{"$f":"'Consum.'!N31","v":0},{"$f":"'Consum.'!O31","v":0},{"$f":"'Consum.'!P31","v":0},{"$f":"'Consum.'!Q31","v":0},{"$f":"'Consum.'!R31","v":0},{"$f":"'Consum.'!S31","v":0},{"$f":"'Consum.'!T31","v":0},{"$f":"'Consum.'!U31","v":0},{"$f":"'Consum.'!V31","v":0},{"$f":"'Consum.'!W31","v":0},{"$f":"'Consum.'!X31","v":0},{"$f":"'Consum.'!Y31","v":0},{"$f":"'Consum.'!Z31","v":0},{"$f":"'Consum.'!AA31","v":0},{"$f":"'Consum.'!AB31","v":0},{"$f":"'Consum.'!AC31","v":0},{"$f":"'Consum.'!AD31","v":0},{"$f":"'Consum.'!AE31","v":0},{"$f":"'Consum.'!AF31","v":0},{"$f":"'Consum.'!AG31","v":0},{"$f":"'Consum.'!AH31","v":0},{"$f":"'Consum.'!AI31","v":0},{"$f":"'Consum.'!AJ31","v":0},{"$f":"'Consum.'!AK31","v":0},{"$f":"'Consum.'!AL31","v":0},{"$f":"'Consum.'!AM31","v":0},{"$f":"'Consum.'!AN31","v":0},{"$f":"'Consum.'!AO31","v":0},{"$f":"'Consum.'!AP31","v":0},{"$f":"'Consum.'!AQ31","v":0},{"$f":"'Consum.'!AR31","v":0},{"$f":"'Consum.'!AS31","v":0},{"$f":"'Consum.'!AT31","v":0},{"$f":"'Consum.'!AU31","v":0},{"$f":"'Consum.'!AV31","v":0},{"$f":"'Consum.'!AW31","v":0},{"$f":"'Consum.'!AX31","v":0},{"$f":"'Consum.'!AY31","v":0},{"$f":"'Consum.'!AZ31","v":0},{"$f":"'Consum.'!BA31","v":0},{"$f":"'Consum.'!BB31","v":0},{"$f":"'Consum.'!BC31","v":0},{"$f":"'Consum.'!BD31","v":2},{"$f":"'Consum.'!BE31","v":0},{"$f":"'Consum.'!BF31","v":0},{"$f":"'Consum.'!BG31","v":0},{"$f":"'Consum.'!BH31","v":0},{"$f":"'Consum.'!BI31","v":0}]
["Consolidated","Public Service Free",369,229,61.135371179039311,140,null,"Public Service Free",{"$f":"'Consum.'!I32","v":0},{"$f":"'Consum.'!J32","v":0},{"$f":"'Consum.'!K32","v":0},{"$f":"'Consum.'!L32","v":0},{"$f":"'Consum.'!M32","v":0},{"$f":"'Consum.'!N32","v":0},{"$f":"'Consum.'!O32","v":0},{"$f":"'Consum.'!P32","v":0},{"$f":"'Consum.'!Q32","v":0},{"$f":"'Consum.'!R32","v":0},{"$f":"'Consum.'!S32","v":0},{"$f":"'Consum.'!T32","v":0},{"$f":"'Consum.'!U32","v":0},{"$f":"'Consum.'!V32","v":0},{"$f":"'Consum.'!W32","v":0},{"$f":"'Consum.'!X32","v":0},{"$f":"'Consum.'!Y32","v":0},{"$f":"'Consum.'!Z32","v":0},{"$f":"'Consum.'!AA32","v":0},{"$f":"'Consum.'!AB32","v":2},{"$f":"'Consum.'!AC32","v":2},{"$f":"'Consum.'!AD32","v":2},{"$f":"'Consum.'!AE32","v":2},{"$f":"'Consum.'!AF32","v":3},{"$f":"'Consum.'!AG32","v":4},{"$f":"'Consum.'!AH32","v":4},{"$f":"'Consum.'!AI32","v":4},{"$f":"'Consum.'!AJ32","v":4},{"$f":"'Consum.'!AK32","v":4},{"$f":"'Consum.'!AL32","v":4},{"$f":"'Consum.'!AM32","v":4},{"$f":"'Consum.'!AN32","v":9},{"$f":"'Consum.'!AO32","v":9},{"$f":"'Consum.'!AP32","v":16},{"$f":"'Consum.'!AQ32","v":26},{"$f":"'Consum.'!AR32","v":31},{"$f":"'Consum.'!AS32","v":66},{"$f":"'Consum.'!AT32","v":72},{"$f":"'Consum.'!AU32","v":83},{"$f":"'Consum.'!AV32","v":84},{"$f":"'Consum.'!AW32","v":92},{"$f":"'Consum.'!AX32","v":107},{"$f":"'Consum.'!AY32","v":112},{"$f":"'Consum.'!AZ32","v":130},{"$f":"'Consum.'!BA32","v":143},{"$f":"'Consum.'!BB32","v":173},{"$f":"'Consum.'!BC32","v":196},{"$f":"'Consum.'!BD32","v":220},{"$f":"'Consum.'!BE32","v":229},{"$f":"'Consum.'!BF32","v":279},{"$f":"'Consum.'!BG32","v":309},{"$f":"'Consum.'!BH32","v":344},{"$f":"'Consum.'!BI32","v":369}]
["Consolidated","2 Free Market (TUSD)",5430,3025,79.504132231404952,2405,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I33","v":147},{"$f":"'Consum.'!J33","v":168},{"$f":"'Consum.'!K33","v":185},{"$f":"'Consum.'!L33","v":205},{"$f":"'Consum.'!M33","v":222},{"$f":"'Consum.'!N33","v":237},{"$f":"'Consum.'!O33","v":248},{"$f":"'Consum.'!P33","v":252},{"$f":"'Consum.'!Q33","v":254},{"$f":"'Consum.'!R33","v":255},{"$f":"'Consum.'!S33","v":248},{"$f":"'Consum.'!T33","v":249},{"$f":"'Consum.'!U33","v":249},{"$f":"'Consum.'!V33","v":249},{"$f":"'Consum.'!W33","v":256},{"$f":"'Consum.'!X33","v":260},{"$f":"'Consum.'!Y33","v":276},{"$f":"'Consum.'!Z33","v":338},{"$f":"'Consum.'!AA33","v":417},{"$f":"'Consum.'!AB33","v":510},{"$f":"'Consum.'!AC33","v":577},{"$f":"'Consum.'!AD33","v":621},{"$f":"'Consum.'!AE33","v":674},{"$f":"'Consum.'!AF33","v":696},{"$f":"'Consum.'!AG33","v":728},{"$f":"'Consum.'!AH33","v":750},{"$f":"'Consum.'!AI33","v":767},{"$f":"'Consum.'!AJ33","v":794},{"$f":"'Consum.'!AK33","v":823},{"$f":"'Consum.'!AL33","v":860},{"$f":"'Consum.'!AM33","v":905},{"$f":"'Consum.'!AN33","v":936},{"$f":"'Consum.'!AO33","v":1005},{"$f":"'Consum.'!AP33","v":1081},{"$f":"'Consum.'!AQ33","v":1174},{"$f":"'Consum.'!AR33","v":1292},{"$f":"'Consum.'!AS33","v":1421},{"$f":"'Consum.'!AT33","v":1518},{"$f":"'Consum.'!AU33","v":1607},{"$f":"'Consum.'!AV33","v":1685},{"$f":"'Consum.'!AW33","v":1773},{"$f":"'Consum.'!AX33","v":1868},{"$f":"'Consum.'!AY33","v":1924},{"$f":"'Consum.'!AZ33","v":2022},{"$f":"'Consum.'!BA33","v":2132},{"$f":"'Consum.'!BB33","v":2275},{"$f":"'Consum.'!BC33","v":2504},{"$f":"'Consum.'!BD33","v":2685},{"$f":"'Consum.'!BE33","v":3025},{"$f":"'Consum.'!BF33","v":3500},{"$f":"'Consum.'!BG33","v":3995},{"$f":"'Consum.'!BH33","v":4720},{"$f":"'Consum.'!BI33","v":5430}]
["Consolidated","Residential Total",7497656,7251978,3.3877378006386571,245678,null,"Residential Total",{"$f":"'Consum.'!I34","v":5038903},{"$f":"'Consum.'!J34","v":5102358},{"$f":"'Consum.'!K34","v":5165504},{"$f":"'Consum.'!L34","v":5226865},{"$f":"'Consum.'!M34","v":5271293},{"$f":"'Consum.'!N34","v":5326391},{"$f":"'Consum.'!O34","v":5380682},{"$f":"'Consum.'!P34","v":5427359},{"$f":"'Consum.'!Q34","v":5478036},{"$f":"'Consum.'!R34","v":5533617},{"$f":"'Consum.'!S34","v":5590928},{"$f":"'Consum.'!T34","v":5640074},{"$f":"'Consum.'!U34","v":5688761},{"$f":"'Consum.'!V34","v":5753270},{"$f":"'Consum.'!W34","v":5803620},{"$f":"'Consum.'!X34","v":5836548},{"$f":"'Consum.'!Y34","v":5877602},{"$f":"'Consum.'!Z34","v":5893503},{"$f":"'Consum.'!AA34","v":5934304},{"$f":"'Consum.'!AB34","v":5972749},{"$f":"'Consum.'!AC34","v":6016564},{"$f":"'Consum.'!AD34","v":6053620},{"$f":"'Consum.'!AE34","v":6089773},{"$f":"'Consum.'!AF34","v":6118406},{"$f":"'Consum.'!AG34","v":6152137},{"$f":"'Consum.'!AH34","v":6186457},{"$f":"'Consum.'!AI34","v":6212311},{"$f":"'Consum.'!AJ34","v":6236064},{"$f":"'Consum.'!AK34","v":6274445},{"$f":"'Consum.'!AL34","v":6307892},{"$f":"'Consum.'!AM34","v":6354814},{"$f":"'Consum.'!AN34","v":6367668},{"$f":"'Consum.'!AO34","v":6403601},{"$f":"'Consum.'!AP34","v":6444728},{"$f":"'Consum.'!AQ34","v":6540233},{"$f":"'Consum.'!AR34","v":6582927},{"$f":"'Consum.'!AS34","v":6623785},{"$f":"'Consum.'!AT34","v":6665441},{"$f":"'Consum.'!AU34","v":6707819},{"$f":"'Consum.'!AV34","v":6737511},{"$f":"'Consum.'!AW34","v":6888586},{"$f":"'Consum.'!AX34","v":6929685},{"$f":"'Consum.'!AY34","v":6971735},{"$f":"'Consum.'!AZ34","v":7026816},{"$f":"'Consum.'!BA34","v":7066209},{"$f":"'Consum.'!BB34","v":7107988},{"$f":"'Consum.'!BC34","v":7150883},{"$f":"'Consum.'!BD34","v":7206759},{"$f":"'Consum.'!BE34","v":7251978},{"$f":"'Consum.'!BF34","v":7312694},{"$f":"'Consum.'!BG34","v":7388009},{"$f":"'Consum.'!BH34","v":7451283},{"$f":"'Consum.'!BI34","v":7497656}]
["Consolidated","Commercial Total",551765,564267,-2.2156177837796664,-12502,null,"Commercial Total",{"$f":"'Consum.'!I35","v":475337},{"$f":"'Consum.'!J35","v":480968},{"$f":"'Consum.'!K35","v":1456532},{"$f":"'Consum.'!L35","v":489338},{"$f":"'Consum.'!M35","v":491083},{"$f":"'Consum.'!N35","v":496910},{"$f":"'Consum.'!O35","v":1498286},{"$f":"'Consum.'!P35","v":505649},{"$f":"'Consum.'!Q35","v":508909},{"$f":"'Consum.'!R35","v":513648},{"$f":"'Consum.'!S35","v":1545591},{"$f":"'Consum.'!T35","v":519030},{"$f":"'Consum.'!U35","v":520952},{"$f":"'Consum.'!V35","v":525559},{"$f":"'Consum.'!W35","v":1578813},{"$f":"'Consum.'!X35","v":526455},{"$f":"'Consum.'!Y35","v":526327},{"$f":"'Consum.'!Z35","v":525213},{"$f":"'Consum.'!AA35","v":1577781},{"$f":"'Consum.'!AB35","v":526140},{"$f":"'Consum.'!AC35","v":526250},{"$f":"'Consum.'!AD35","v":527853},{"$f":"'Consum.'!AE35","v":1581177},{"$f":"'Consum.'!AF35","v":527436},{"$f":"'Consum.'!AG35","v":528138},{"$f":"'Consum.'!AH35","v":530953},{"$f":"'Consum.'!AI35","v":1594890},{"$f":"'Consum.'!AJ35","v":531770},{"$f":"'Consum.'!AK35","v":533795},{"$f":"'Consum.'!AL35","v":535827},{"$f":"'Consum.'!AM35","v":536338},{"$f":"'Consum.'!AN35","v":535857},{"$f":"'Consum.'!AO35","v":536694},{"$f":"'Consum.'!AP35","v":534961},{"$f":"'Consum.'!AQ35","v":535264},{"$f":"'Consum.'!AR35","v":540096},{"$f":"'Consum.'!AS35","v":540459},{"$f":"'Consum.'!AT35","v":543970},{"$f":"'Consum.'!AU35","v":546945},{"$f":"'Consum.'!AV35","v":549151},{"$f":"'Consum.'!AW35","v":551281},{"$f":"'Consum.'!AX35","v":553526},{"$f":"'Consum.'!AY35","v":560253},{"$f":"'Consum.'!AZ35","v":562202},{"$f":"'Consum.'!BA35","v":563949},{"$f":"'Consum.'!BB35","v":566981},{"$f":"'Consum.'!BC35","v":567664},{"$f":"'Consum.'!BD35","v":569237},{"$f":"'Consum.'!BE35","v":564267},{"$f":"'Consum.'!BF35","v":560390},{"$f":"'Consum.'!BG35","v":557221},{"$f":"'Consum.'!BH35","v":553942},{"$f":"'Consum.'!BI35","v":551765}]
["Consolidated","Industrial Total",38543,41093,-6.2054364490302438,-2550,null,"Industrial Total",{"$f":"'Consum.'!I36","v":58124},{"$f":"'Consum.'!J36","v":59690},{"$f":"'Consum.'!K36","v":61694},{"$f":"'Consum.'!L36","v":62969},{"$f":"'Consum.'!M36","v":63121},{"$f":"'Consum.'!N36","v":64299},{"$f":"'Consum.'!O36","v":65819},{"$f":"'Consum.'!P36","v":66805},{"$f":"'Consum.'!Q36","v":67464},{"$f":"'Consum.'!R36","v":68538},{"$f":"'Consum.'!S36","v":69917},{"$f":"'Consum.'!T36","v":70680},{"$f":"'Consum.'!U36","v":69912},{"$f":"'Consum.'!V36","v":61845},{"$f":"'Consum.'!W36","v":57406},{"$f":"'Consum.'!X36","v":52511},{"$f":"'Consum.'!Y36","v":51638},{"$f":"'Consum.'!Z36","v":50732},{"$f":"'Consum.'!AA36","v":50115},{"$f":"'Consum.'!AB36","v":49532},{"$f":"'Consum.'!AC36","v":48221},{"$f":"'Consum.'!AD36","v":48128},{"$f":"'Consum.'!AE36","v":47869},{"$f":"'Consum.'!AF36","v":47568},{"$f":"'Consum.'!AG36","v":45744},{"$f":"'Consum.'!AH36","v":45454},{"$f":"'Consum.'!AI36","v":45075},{"$f":"'Consum.'!AJ36","v":44513},{"$f":"'Consum.'!AK36","v":43582},{"$f":"'Consum.'!AL36","v":43174},{"$f":"'Consum.'!AM36","v":42709},{"$f":"'Consum.'!AN36","v":42671},{"$f":"'Consum.'!AO36","v":42620},{"$f":"'Consum.'!AP36","v":42667},{"$f":"'Consum.'!AQ36","v":42661},{"$f":"'Consum.'!AR36","v":42682},{"$f":"'Consum.'!AS36","v":41545},{"$f":"'Consum.'!AT36","v":42457},{"$f":"'Consum.'!AU36","v":42226},{"$f":"'Consum.'!AV36","v":41953},{"$f":"'Consum.'!AW36","v":41971},{"$f":"'Consum.'!AX36","v":41768},{"$f":"'Consum.'!AY36","v":42393},{"$f":"'Consum.'!AZ36","v":42305},{"$f":"'Consum.'!BA36","v":41900},{"$f":"'Consum.'!BB36","v":42098},{"$f":"'Consum.'!BC36","v":41953},{"$f":"'Consum.'!BD36","v":41625},{"$f":"'Consum.'!BE36","v":41093},{"$f":"'Consum.'!BF36","v":40217},{"$f":"'Consum.'!BG36","v":39478},{"$f":"'Consum.'!BH36","v":39096},{"$f":"'Consum.'!BI36","v":38543}]
["Consolidated","Rural Total",645225,670893,-3.8259454190161524,-25668,null,"Rural Total",{"$f":"'Consum.'!I37","v":678380},{"$f":"'Consum.'!J37","v":684094},{"$f":"'Consum.'!K37","v":691159},{"$f":"'Consum.'!L37","v":695907},{"$f":"'Consum.'!M37","v":700400},{"$f":"'Consum.'!N37","v":704868},{"$f":"'Consum.'!O37","v":708486},{"$f":"'Consum.'!P37","v":710753},{"$f":"'Consum.'!Q37","v":714361},{"$f":"'Consum.'!R37","v":716671},{"$f":"'Consum.'!S37","v":720039},{"$f":"'Consum.'!T37","v":724637},{"$f":"'Consum.'!U37","v":728304},{"$f":"'Consum.'!V37","v":731949},{"$f":"'Consum.'!W37","v":736753},{"$f":"'Consum.'!X37","v":735566},{"$f":"'Consum.'!Y37","v":738035},{"$f":"'Consum.'!Z37","v":739467},{"$f":"'Consum.'!AA37","v":742869},{"$f":"'Consum.'!AB37","v":746122},{"$f":"'Consum.'!AC37","v":749684},{"$f":"'Consum.'!AD37","v":754560},{"$f":"'Consum.'!AE37","v":757829},{"$f":"'Consum.'!AF37","v":762393},{"$f":"'Consum.'!AG37","v":764958},{"$f":"'Consum.'!AH37","v":768740},{"$f":"'Consum.'!AI37","v":771815},{"$f":"'Consum.'!AJ37","v":774990},{"$f":"'Consum.'!AK37","v":777612},{"$f":"'Consum.'!AL37","v":779546},{"$f":"'Consum.'!AM37","v":783313},{"$f":"'Consum.'!AN37","v":787943},{"$f":"'Consum.'!AO37","v":789991},{"$f":"'Consum.'!AP37","v":790984},{"$f":"'Consum.'!AQ37","v":793739},{"$f":"'Consum.'!AR37","v":797451},{"$f":"'Consum.'!AS37","v":797479},{"$f":"'Consum.'!AT37","v":799955},{"$f":"'Consum.'!AU37","v":798395},{"$f":"'Consum.'!AV37","v":796249},{"$f":"'Consum.'!AW37","v":682302},{"$f":"'Consum.'!AX37","v":682866},{"$f":"'Consum.'!AY37","v":682350},{"$f":"'Consum.'!AZ37","v":684174},{"$f":"'Consum.'!BA37","v":683587},{"$f":"'Consum.'!BB37","v":683044},{"$f":"'Consum.'!BC37","v":682835},{"$f":"'Consum.'!BD37","v":675788},{"$f":"'Consum.'!BE37","v":670893},{"$f":"'Consum.'!BF37","v":661836},{"$f":"'Consum.'!BG37","v":656168},{"$f":"'Consum.'!BH37","v":649956},{"$f":"'Consum.'!BI37","v":645225}]
["Consolidated","Public Lighting Total",8416,9811,-14.218734073998574,-1395,null,"Public Lighting Total",{"$f":"'Consum.'!I38","v":5537},{"$f":"'Consum.'!J38","v":5587},{"$f":"'Consum.'!K38","v":5847},{"$f":"'Consum.'!L38","v":6042},{"$f":"'Consum.'!M38","v":6040},{"$f":"'Consum.'!N38","v":6114},{"$f":"'Consum.'!O38","v":6201},{"$f":"'Consum.'!P38","v":6325},{"$f":"'Consum.'!Q38","v":6279},{"$f":"'Consum.'!R38","v":6261},{"$f":"'Consum.'!S38","v":6336},{"$f":"'Consum.'!T38","v":6466},{"$f":"'Consum.'!U38","v":6556},{"$f":"'Consum.'!V38","v":6670},{"$f":"'Consum.'!W38","v":6808},{"$f":"'Consum.'!X38","v":6888},{"$f":"'Consum.'!Y38","v":6895},{"$f":"'Consum.'!Z38","v":6959},{"$f":"'Consum.'!AA38","v":7034},{"$f":"'Consum.'!AB38","v":7125},{"$f":"'Consum.'!AC38","v":7122},{"$f":"'Consum.'!AD38","v":7188},{"$f":"'Consum.'!AE38","v":7230},{"$f":"'Consum.'!AF38","v":7249},{"$f":"'Consum.'!AG38","v":7264},{"$f":"'Consum.'!AH38","v":7397},{"$f":"'Consum.'!AI38","v":7288},{"$f":"'Consum.'!AJ38","v":7313},{"$f":"'Consum.'!AK38","v":7324},{"$f":"'Consum.'!AL38","v":7446},{"$f":"'Consum.'!AM38","v":7507},{"$f":"'Consum.'!AN38","v":7560},{"$f":"'Consum.'!AO38","v":7571},{"$f":"'Consum.'!AP38","v":7648},{"$f":"'Consum.'!AQ38","v":7719},{"$f":"'Consum.'!AR38","v":8112},{"$f":"'Consum.'!AS38","v":7507},{"$f":"'Consum.'!AT38","v":7475},{"$f":"'Consum.'!AU38","v":7621},{"$f":"'Consum.'!AV38","v":8219},{"$f":"'Consum.'!AW38","v":8393},{"$f":"'Consum.'!AX38","v":8457},{"$f":"'Consum.'!AY38","v":8966},{"$f":"'Consum.'!AZ38","v":9195},{"$f":"'Consum.'!BA38","v":12209},{"$f":"'Consum.'!BB38","v":9817},{"$f":"'Consum.'!BC38","v":9980},{"$f":"'Consum.'!BD38","v":9739},{"$f":"'Consum.'!BE38","v":9811},{"$f":"'Consum.'!BF38","v":9904},{"$f":"'Consum.'!BG38","v":8641},{"$f":"'Consum.'!BH38","v":8346},{"$f":"'Consum.'!BI38","v":8416}]
["Consolidated","Public Power Total",77526,74978,3.3983301768518714,2548,null,"Public Power Total",{"$f":"'Consum.'!I39","v":63978},{"$f":"'Consum.'!J39","v":64791},{"$f":"'Consum.'!K39","v":65332},{"$f":"'Consum.'!L39","v":65511},{"$f":"'Consum.'!M39","v":65699},{"$f":"'Consum.'!N39","v":66312},{"$f":"'Consum.'!O39","v":66578},{"$f":"'Consum.'!P39","v":67094},{"$f":"'Consum.'!Q39","v":67180},{"$f":"'Consum.'!R39","v":67776},{"$f":"'Consum.'!S39","v":68437},{"$f":"'Consum.'!T39","v":68745},{"$f":"'Consum.'!U39","v":68752},{"$f":"'Consum.'!V39","v":69144},{"$f":"'Consum.'!W39","v":69109},{"$f":"'Consum.'!X39","v":69225},{"$f":"'Consum.'!Y39","v":69185},{"$f":"'Consum.'!Z39","v":69522},{"$f":"'Consum.'!AA39","v":69586},{"$f":"'Consum.'!AB39","v":69753},{"$f":"'Consum.'!AC39","v":69704},{"$f":"'Consum.'!AD39","v":69983},{"$f":"'Consum.'!AE39","v":69933},{"$f":"'Consum.'!AF39","v":70185},{"$f":"'Consum.'!AG39","v":70155},{"$f":"'Consum.'!AH39","v":70360},{"$f":"'Consum.'!AI39","v":70382},{"$f":"'Consum.'!AJ39","v":70590},{"$f":"'Consum.'!AK39","v":70466},{"$f":"'Consum.'!AL39","v":70522},{"$f":"'Consum.'!AM39","v":70610},{"$f":"'Consum.'!AN39","v":71019},{"$f":"'Consum.'!AO39","v":71011},{"$f":"'Consum.'!AP39","v":71217},{"$f":"'Consum.'!AQ39","v":71630},{"$f":"'Consum.'!AR39","v":71849},{"$f":"'Consum.'!AS39","v":70459},{"$f":"'Consum.'!AT39","v":72016},{"$f":"'Consum.'!AU39","v":72174},{"$f":"'Consum.'!AV39","v":71855},{"$f":"'Consum.'!AW39","v":70881},{"$f":"'Consum.'!AX39","v":72674},{"$f":"'Consum.'!AY39","v":72757},{"$f":"'Consum.'!AZ39","v":72993},{"$f":"'Consum.'!BA39","v":69789},{"$f":"'Consum.'!BB39","v":73198},{"$f":"'Consum.'!BC39","v":73875},{"$f":"'Consum.'!BD39","v":74684},{"$f":"'Consum.'!BE39","v":74978},{"$f":"'Consum.'!BF39","v":75920},{"$f":"'Consum.'!BG39","v":75789},{"$f":"'Consum.'!BH39","v":77373},{"$f":"'Consum.'!BI39","v":77526}]
["Consolidated","Own Total",1795,1782,0.72951739618405398,13,null,"Own Total",{"$f":"'Consum.'!I40","v":1260},{"$f":"'Consum.'!J40","v":1267},{"$f":"'Consum.'!K40","v":1287},{"$f":"'Consum.'!L40","v":1263},{"$f":"'Consum.'!M40","v":1273},{"$f":"'Consum.'!N40","v":1278},{"$f":"'Consum.'!O40","v":1352},{"$f":"'Consum.'!P40","v":1415},{"$f":"'Consum.'!Q40","v":1441},{"$f":"'Consum.'!R40","v":1448},{"$f":"'Consum.'!S40","v":1450},{"$f":"'Consum.'!T40","v":1454},{"$f":"'Consum.'!U40","v":1459},{"$f":"'Consum.'!V40","v":1483},{"$f":"'Consum.'!W40","v":1518},{"$f":"'Consum.'!X40","v":1559},{"$f":"'Consum.'!Y40","v":1544},{"$f":"'Consum.'!Z40","v":1565},{"$f":"'Consum.'!AA40","v":1581},{"$f":"'Consum.'!AB40","v":1583},{"$f":"'Consum.'!AC40","v":1587},{"$f":"'Consum.'!AD40","v":1593},{"$f":"'Consum.'!AE40","v":1592},{"$f":"'Consum.'!AF40","v":1618},{"$f":"'Consum.'!AG40","v":1617},{"$f":"'Consum.'!AH40","v":1625},{"$f":"'Consum.'!AI40","v":1621},{"$f":"'Consum.'!AJ40","v":1646},{"$f":"'Consum.'!AK40","v":1664},{"$f":"'Consum.'!AL40","v":1666},{"$f":"'Consum.'!AM40","v":1692},{"$f":"'Consum.'!AN40","v":1721},{"$f":"'Consum.'!AO40","v":1738},{"$f":"'Consum.'!AP40","v":1730},{"$f":"'Consum.'!AQ40","v":1728},{"$f":"'Consum.'!AR40","v":1768},{"$f":"'Consum.'!AS40","v":1765},{"$f":"'Consum.'!AT40","v":1814},{"$f":"'Consum.'!AU40","v":1797},{"$f":"'Consum.'!AV40","v":1794},{"$f":"'Consum.'!AW40","v":1793},{"$f":"'Consum.'!AX40","v":1814},{"$f":"'Consum.'!AY40","v":1825},{"$f":"'Consum.'!AZ40","v":1809},{"$f":"'Consum.'!BA40","v":1790},{"$f":"'Consum.'!BB40","v":1789},{"$f":"'Consum.'!BC40","v":1797},{"$f":"'Consum.'!BD40","v":1774},{"$f":"'Consum.'!BE40","v":1782},{"$f":"'Consum.'!BF40","v":1786},{"$f":"'Consum.'!BG40","v":1782},{"$f":"'Consum.'!BH40","v":1796},{"$f":"'Consum.'!BI40","v":1795}]
["Consolidated","Public Service Total",10464,10094,3.6655438874579005,370,null,"Public Service Total",{"$f":"'Consum.'!I41","v":6802},{"$f":"'Consum.'!J41","v":6866},{"$f":"'Consum.'!K41","v":6892},{"$f":"'Consum.'!L41","v":6953},{"$f":"'Consum.'!M41","v":6992},{"$f":"'Consum.'!N41","v":7157},{"$f":"'Consum.'!O41","v":7128},{"$f":"'Consum.'!P41","v":7135},{"$f":"'Consum.'!Q41","v":7189},{"$f":"'Consum.'!R41","v":7243},{"$f":"'Consum.'!S41","v":7358},{"$f":"'Consum.'!T41","v":7420},{"$f":"'Consum.'!U41","v":7430},{"$f":"'Consum.'!V41","v":7458},{"$f":"'Consum.'!W41","v":7645},{"$f":"'Consum.'!X41","v":7681},{"$f":"'Consum.'!Y41","v":7756},{"$f":"'Consum.'!Z41","v":7818},{"$f":"'Consum.'!AA41","v":7838},{"$f":"'Consum.'!AB41","v":7977},{"$f":"'Consum.'!AC41","v":7979},{"$f":"'Consum.'!AD41","v":8042},{"$f":"'Consum.'!AE41","v":8120},{"$f":"'Consum.'!AF41","v":8203},{"$f":"'Consum.'!AG41","v":8268},{"$f":"'Consum.'!AH41","v":8312},{"$f":"'Consum.'!AI41","v":8356},{"$f":"'Consum.'!AJ41","v":8436},{"$f":"'Consum.'!AK41","v":8505},{"$f":"'Consum.'!AL41","v":8622},{"$f":"'Consum.'!AM41","v":8865},{"$f":"'Consum.'!AN41","v":8689},{"$f":"'Consum.'!AO41","v":8721},{"$f":"'Consum.'!AP41","v":8793},{"$f":"'Consum.'!AQ41","v":8799},{"$f":"'Consum.'!AR41","v":8918},{"$f":"'Consum.'!AS41","v":8685},{"$f":"'Consum.'!AT41","v":9063},{"$f":"'Consum.'!AU41","v":9156},{"$f":"'Consum.'!AV41","v":9327},{"$f":"'Consum.'!AW41","v":10527},{"$f":"'Consum.'!AX41","v":9492},{"$f":"'Consum.'!AY41","v":9523},{"$f":"'Consum.'!AZ41","v":9659},{"$f":"'Consum.'!BA41","v":10321},{"$f":"'Consum.'!BB41","v":10273},{"$f":"'Consum.'!BC41","v":9957},{"$f":"'Consum.'!BD41","v":10013},{"$f":"'Consum.'!BE41","v":10094},{"$f":"'Consum.'!BF41","v":10178},{"$f":"'Consum.'!BG41","v":10554},{"$f":"'Consum.'!BH41","v":10375},{"$f":"'Consum.'!BI41","v":10464}]
["Consolidated","Total Market (1+2)",8831390,8624896,2.394162202071759,206494,null,"Total Market (1+2)",{"$f":"'Consum.'!I42","v":6328321},{"$f":"'Consum.'!J42","v":6405621},{"$f":"'Consum.'!K42","v":7454247},{"$f":"'Consum.'!L42","v":6554848},{"$f":"'Consum.'!M42","v":6605901},{"$f":"'Consum.'!N42","v":6673329},{"$f":"'Consum.'!O42","v":7734532},{"$f":"'Consum.'!P42","v":6792535},{"$f":"'Consum.'!Q42","v":6850859},{"$f":"'Consum.'!R42","v":6915202},{"$f":"'Consum.'!S42","v":8010056},{"$f":"'Consum.'!T42","v":7038506},{"$f":"'Consum.'!U42","v":7092126},{"$f":"'Consum.'!V42","v":7157378},{"$f":"'Consum.'!W42","v":8261672},{"$f":"'Consum.'!X42","v":7236433},{"$f":"'Consum.'!Y42","v":7278982},{"$f":"'Consum.'!Z42","v":7294779},{"$f":"'Consum.'!AA42","v":8391108},{"$f":"'Consum.'!AB42","v":7380981},{"$f":"'Consum.'!AC42","v":7427111},{"$f":"'Consum.'!AD42","v":7470967},{"$f":"'Consum.'!AE42","v":8563523},{"$f":"'Consum.'!AF42","v":7543058},{"$f":"'Consum.'!AG42","v":7578281},{"$f":"'Consum.'!AH42","v":7619298},{"$f":"'Consum.'!AI42","v":8711738},{"$f":"'Consum.'!AJ42","v":7675322},{"$f":"'Consum.'!AK42","v":7717393},{"$f":"'Consum.'!AL42","v":7754695},{"$f":"'Consum.'!AM42","v":7805848},{"$f":"'Consum.'!AN42","v":7823128},{"$f":"'Consum.'!AO42","v":7861947},{"$f":"'Consum.'!AP42","v":7902728},{"$f":"'Consum.'!AQ42","v":8001773},{"$f":"'Consum.'!AR42","v":8053803},{"$f":"'Consum.'!AS42","v":8091684},{"$f":"'Consum.'!AT42","v":8142191},{"$f":"'Consum.'!AU42","v":8186133},{"$f":"'Consum.'!AV42","v":8216059},{"$f":"'Consum.'!AW42","v":8255734},{"$f":"'Consum.'!AX42","v":8300282},{"$f":"'Consum.'!AY42","v":8349802},{"$f":"'Consum.'!AZ42","v":8409153},{"$f":"'Consum.'!BA42","v":8449754},{"$f":"'Consum.'!BB42","v":8495188},{"$f":"'Consum.'!BC42","v":8538944},{"$f":"'Consum.'!BD42","v":8589619},{"$f":"'Consum.'!BE42","v":8624896},{"$f":"'Consum.'!BF42","v":8672925},{"$f":"'Consum.'!BG42","v":8737642},{"$f":"'Consum.'!BH42","v":8792167},{"$f":"'Consum.'!BI42","v":8831390}]
["Consolidated"]
["EMG","EMG",null,null,null,null,null,{"$f":"B44","v":"EMG"}]
["EMG"]
["EMG"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMG",null,null,null,null,null,null,"Valores em  "]
["EMG"]
["EMG"]
["EMG","Residential",{"$f":"INDEX($H$46:$DC$76,MATCH($B50,$H$46:$H$76,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":503521},490632,{"$f":"IFERROR(IF((C50/D50-1)*100<=-100,\"-\",IF((C50/D50-1)*100=0,\"-\",(C50/D50-1)*100)),\"-\")","v":2.6270198437933212},{"$f":"C50-D50","v":12889},null,"Residential",{"$f":"'Consum.'!I50","v":290557},{"$f":"'Consum.'!J50","v":291952},{"$f":"'Consum.'!K50","v":294743},{"$f":"'Consum.'!L50","v":297257},{"$f":"'Consum.'!M50","v":299759},{"$f":"'Consum.'!N50","v":301738},{"$f":"'Consum.'!O50","v":304277},{"$f":"'Consum.'!P50","v":306485},{"$f":"'Consum.'!Q50","v":308350},{"$f":"'Consum.'!R50","v":310712},{"$f":"'Consum.'!S50","v":313614},{"$f":"'Consum.'!T50","v":315425},{"$f":"'Consum.'!U50","v":317996},{"$f":"'Consum.'!V50","v":318986},{"$f":"'Consum.'!W50","v":320391},{"$f":"'Consum.'!X50","v":321654},{"$f":"'Consum.'!Y50","v":323158},{"$f":"'Consum.'!Z50","v":323373},{"$f":"'Consum.'!AA50","v":324348},{"$f":"'Consum.'!AB50","v":325594},{"$f":"'Consum.'!AC50","v":326916},{"$f":"'Consum.'!AD50","v":328199},{"$f":"'Consum.'!AE50","v":329827},{"$f":"'Consum.'!AF50","v":330893},{"$f":"'Consum.'!AG50","v":333621},{"$f":"'Consum.'!AH50","v":334971},{"$f":"'Consum.'!AI50","v":338339},{"$f":"'Consum.'!AJ50","v":340037},{"$f":"'Consum.'!AK50","v":341676},{"$f":"'Consum.'!AL50","v":342896},{"$f":"'Consum.'!AM50","v":344393},{"$f":"'Consum.'!AN50","v":344849},{"$f":"'Consum.'!AO50","v":346851},{"$f":"'Consum.'!AP50","v":348248},{"$f":"'Consum.'!AQ50","v":352357},{"$f":"'Consum.'!AR50","v":353886},{"$f":"'Consum.'!AS50","v":355340},{"$f":"'Consum.'!AT50","v":356927},{"$f":"'Consum.'!AU50","v":358605},{"$f":"'Consum.'!AV50","v":359481},{"$f":"'Consum.'!AW50","v":375750},{"$f":"'Consum.'!AX50","v":375961},{"$f":"'Consum.'!AY50","v":378388},{"$f":"'Consum.'!AZ50","v":380447},{"$f":"'Consum.'!BA50","v":482274},{"$f":"'Consum.'!BB50","v":484087},{"$f":"'Consum.'!BC50","v":486357},{"$f":"'Consum.'!BD50","v":488720},{"$f":"'Consum.'!BE50","v":490632},{"$f":"'Consum.'!BF50","v":494071},{"$f":"'Consum.'!BG50","v":497837},{"$f":"'Consum.'!BH50","v":500459},{"$f":"'Consum.'!BI50","v":503521}]
["EMG","Commercial",43589,45403,-3.9953307050194953,-1814,null,"Commercial",{"$f":"'Consum.'!I51","v":33326},{"$f":"'Consum.'!J51","v":33507},{"$f":"'Consum.'!K51","v":101160},{"$f":"'Consum.'!L51","v":33698},{"$f":"'Consum.'!M51","v":33780},{"$f":"'Consum.'!N51","v":33970},{"$f":"'Consum.'!O51","v":102345},{"$f":"'Consum.'!P51","v":34323},{"$f":"'Consum.'!Q51","v":34469},{"$f":"'Consum.'!R51","v":34632},{"$f":"'Consum.'!S51","v":104117},{"$f":"'Consum.'!T51","v":34917},{"$f":"'Consum.'!U51","v":35063},{"$f":"'Consum.'!V51","v":35075},{"$f":"'Consum.'!W51","v":105293},{"$f":"'Consum.'!X51","v":35083},{"$f":"'Consum.'!Y51","v":35144},{"$f":"'Consum.'!Z51","v":35122},{"$f":"'Consum.'!AA51","v":105624},{"$f":"'Consum.'!AB51","v":35177},{"$f":"'Consum.'!AC51","v":35153},{"$f":"'Consum.'!AD51","v":35245},{"$f":"'Consum.'!AE51","v":105893},{"$f":"'Consum.'!AF51","v":35421},{"$f":"'Consum.'!AG51","v":35460},{"$f":"'Consum.'!AH51","v":35497},{"$f":"'Consum.'!AI51","v":106805},{"$f":"'Consum.'!AJ51","v":35468},{"$f":"'Consum.'!AK51","v":35433},{"$f":"'Consum.'!AL51","v":35407},{"$f":"'Consum.'!AM51","v":35372},{"$f":"'Consum.'!AN51","v":35357},{"$f":"'Consum.'!AO51","v":35436},{"$f":"'Consum.'!AP51","v":35058},{"$f":"'Consum.'!AQ51","v":35039},{"$f":"'Consum.'!AR51","v":35045},{"$f":"'Consum.'!AS51","v":35175},{"$f":"'Consum.'!AT51","v":35267},{"$f":"'Consum.'!AU51","v":35333},{"$f":"'Consum.'!AV51","v":35417},{"$f":"'Consum.'!AW51","v":35696},{"$f":"'Consum.'!AX51","v":35728},{"$f":"'Consum.'!AY51","v":35878},{"$f":"'Consum.'!AZ51","v":35907},{"$f":"'Consum.'!BA51","v":46201},{"$f":"'Consum.'!BB51","v":46066},{"$f":"'Consum.'!BC51","v":46015},{"$f":"'Consum.'!BD51","v":45915},{"$f":"'Consum.'!BE51","v":45403},{"$f":"'Consum.'!BF51","v":44850},{"$f":"'Consum.'!BG51","v":44245},{"$f":"'Consum.'!BH51","v":44224},{"$f":"'Consum.'!BI51","v":43589}]
["EMG","Industrial",3712,3892,-4.6248715313463524,-180,null,"Industrial",{"$f":"'Consum.'!I52","v":3638},{"$f":"'Consum.'!J52","v":3666},{"$f":"'Consum.'!K52","v":3692},{"$f":"'Consum.'!L52","v":3684},{"$f":"'Consum.'!M52","v":3722},{"$f":"'Consum.'!N52","v":3729},{"$f":"'Consum.'!O52","v":3728},{"$f":"'Consum.'!P52","v":3727},{"$f":"'Consum.'!Q52","v":3727},{"$f":"'Consum.'!R52","v":3702},{"$f":"'Consum.'!S52","v":3705},{"$f":"'Consum.'!T52","v":3721},{"$f":"'Consum.'!U52","v":3653},{"$f":"'Consum.'!V52","v":3652},{"$f":"'Consum.'!W52","v":3661},{"$f":"'Consum.'!X52","v":3628},{"$f":"'Consum.'!Y52","v":3611},{"$f":"'Consum.'!Z52","v":3559},{"$f":"'Consum.'!AA52","v":3537},{"$f":"'Consum.'!AB52","v":3540},{"$f":"'Consum.'!AC52","v":3538},{"$f":"'Consum.'!AD52","v":3527},{"$f":"'Consum.'!AE52","v":3512},{"$f":"'Consum.'!AF52","v":3506},{"$f":"'Consum.'!AG52","v":3499},{"$f":"'Consum.'!AH52","v":3453},{"$f":"'Consum.'!AI52","v":3437},{"$f":"'Consum.'!AJ52","v":3361},{"$f":"'Consum.'!AK52","v":3352},{"$f":"'Consum.'!AL52","v":3310},{"$f":"'Consum.'!AM52","v":3300},{"$f":"'Consum.'!AN52","v":3289},{"$f":"'Consum.'!AO52","v":3302},{"$f":"'Consum.'!AP52","v":3280},{"$f":"'Consum.'!AQ52","v":3284},{"$f":"'Consum.'!AR52","v":3289},{"$f":"'Consum.'!AS52","v":3266},{"$f":"'Consum.'!AT52","v":3252},{"$f":"'Consum.'!AU52","v":3283},{"$f":"'Consum.'!AV52","v":3279},{"$f":"'Consum.'!AW52","v":3338},{"$f":"'Consum.'!AX52","v":3313},{"$f":"'Consum.'!AY52","v":3304},{"$f":"'Consum.'!AZ52","v":3311},{"$f":"'Consum.'!BA52","v":3997},{"$f":"'Consum.'!BB52","v":3983},{"$f":"'Consum.'!BC52","v":3979},{"$f":"'Consum.'!BD52","v":3979},{"$f":"'Consum.'!BE52","v":3892},{"$f":"'Consum.'!BF52","v":3821},{"$f":"'Consum.'!BG52","v":3773},{"$f":"'Consum.'!BH52","v":3787},{"$f":"'Consum.'!BI52","v":3712}]
["EMG","Rural",54984,57717,-4.735173345807997,-2733,null,"Rural",{"$f":"'Consum.'!I53","v":63789},{"$f":"'Consum.'!J53","v":63870},{"$f":"'Consum.'!K53","v":64079},{"$f":"'Consum.'!L53","v":64210},{"$f":"'Consum.'!M53","v":64253},{"$f":"'Consum.'!N53","v":65037},{"$f":"'Consum.'!O53","v":65696},{"$f":"'Consum.'!P53","v":65789},{"$f":"'Consum.'!Q53","v":65748},{"$f":"'Consum.'!R53","v":66246},{"$f":"'Consum.'!S53","v":66549},{"$f":"'Consum.'!T53","v":66718},{"$f":"'Consum.'!U53","v":66920},{"$f":"'Consum.'!V53","v":67513},{"$f":"'Consum.'!W53","v":67978},{"$f":"'Consum.'!X53","v":68082},{"$f":"'Consum.'!Y53","v":68247},{"$f":"'Consum.'!Z53","v":68710},{"$f":"'Consum.'!AA53","v":69185},{"$f":"'Consum.'!AB53","v":69424},{"$f":"'Consum.'!AC53","v":69585},{"$f":"'Consum.'!AD53","v":70388},{"$f":"'Consum.'!AE53","v":70603},{"$f":"'Consum.'!AF53","v":70617},{"$f":"'Consum.'!AG53","v":70672},{"$f":"'Consum.'!AH53","v":71324},{"$f":"'Consum.'!AI53","v":71513},{"$f":"'Consum.'!AJ53","v":71349},{"$f":"'Consum.'!AK53","v":71172},{"$f":"'Consum.'!AL53","v":71470},{"$f":"'Consum.'!AM53","v":71585},{"$f":"'Consum.'!AN53","v":71351},{"$f":"'Consum.'!AO53","v":71256},{"$f":"'Consum.'!AP53","v":71530},{"$f":"'Consum.'!AQ53","v":71656},{"$f":"'Consum.'!AR53","v":71990},{"$f":"'Consum.'!AS53","v":72117},{"$f":"'Consum.'!AT53","v":72437},{"$f":"'Consum.'!AU53","v":72262},{"$f":"'Consum.'!AV53","v":72193},{"$f":"'Consum.'!AW53","v":57158},{"$f":"'Consum.'!AX53","v":58162},{"$f":"'Consum.'!AY53","v":58247},{"$f":"'Consum.'!AZ53","v":58168},{"$f":"'Consum.'!BA53","v":59165},{"$f":"'Consum.'!BB53","v":59177},{"$f":"'Consum.'!BC53","v":59000},{"$f":"'Consum.'!BD53","v":57912},{"$f":"'Consum.'!BE53","v":57717},{"$f":"'Consum.'!BF53","v":56715},{"$f":"'Consum.'!BG53","v":56288},{"$f":"'Consum.'!BH53","v":55480},{"$f":"'Consum.'!BI53","v":54984}]
["EMG","Street Lighting",195,205,-4.8780487804878092,-10,null,"Street Lighting",{"$f":"'Consum.'!I54","v":256},{"$f":"'Consum.'!J54","v":254},{"$f":"'Consum.'!K54","v":255},{"$f":"'Consum.'!L54","v":254},{"$f":"'Consum.'!M54","v":254},{"$f":"'Consum.'!N54","v":254},{"$f":"'Consum.'!O54","v":252},{"$f":"'Consum.'!P54","v":254},{"$f":"'Consum.'!Q54","v":254},{"$f":"'Consum.'!R54","v":254},{"$f":"'Consum.'!S54","v":254},{"$f":"'Consum.'!T54","v":257},{"$f":"'Consum.'!U54","v":257},{"$f":"'Consum.'!V54","v":256},{"$f":"'Consum.'!W54","v":257},{"$f":"'Consum.'!X54","v":256},{"$f":"'Consum.'!Y54","v":256},{"$f":"'Consum.'!Z54","v":256},{"$f":"'Consum.'!AA54","v":256},{"$f":"'Consum.'!AB54","v":257},{"$f":"'Consum.'!AC54","v":264},{"$f":"'Consum.'!AD54","v":270},{"$f":"'Consum.'!AE54","v":270},{"$f":"'Consum.'!AF54","v":270},{"$f":"'Consum.'!AG54","v":268},{"$f":"'Consum.'!AH54","v":271},{"$f":"'Consum.'!AI54","v":272},{"$f":"'Consum.'!AJ54","v":276},{"$f":"'Consum.'!AK54","v":276},{"$f":"'Consum.'!AL54","v":276},{"$f":"'Consum.'!AM54","v":276},{"$f":"'Consum.'!AN54","v":282},{"$f":"'Consum.'!AO54","v":277},{"$f":"'Consum.'!AP54","v":281},{"$f":"'Consum.'!AQ54","v":277},{"$f":"'Consum.'!AR54","v":277},{"$f":"'Consum.'!AS54","v":146},{"$f":"'Consum.'!AT54","v":143},{"$f":"'Consum.'!AU54","v":145},{"$f":"'Consum.'!AV54","v":145},{"$f":"'Consum.'!AW54","v":143},{"$f":"'Consum.'!AX54","v":143},{"$f":"'Consum.'!AY54","v":145},{"$f":"'Consum.'!AZ54","v":155},{"$f":"'Consum.'!BA54","v":196},{"$f":"'Consum.'!BB54","v":203},{"$f":"'Consum.'!BC54","v":208},{"$f":"'Consum.'!BD54","v":214},{"$f":"'Consum.'!BE54","v":205},{"$f":"'Consum.'!BF54","v":207},{"$f":"'Consum.'!BG54","v":188},{"$f":"'Consum.'!BH54","v":194},{"$f":"'Consum.'!BI54","v":195}]
["EMG","Public Power",5068,4834,4.8407116259826299,234,null,"Public Power",{"$f":"'Consum.'!I55","v":3851},{"$f":"'Consum.'!J55","v":3942},{"$f":"'Consum.'!K55","v":3926},{"$f":"'Consum.'!L55","v":3937},{"$f":"'Consum.'!M55","v":3954},{"$f":"'Consum.'!N55","v":4016},{"$f":"'Consum.'!O55","v":3967},{"$f":"'Consum.'!P55","v":4046},{"$f":"'Consum.'!Q55","v":3977},{"$f":"'Consum.'!R55","v":4089},{"$f":"'Consum.'!S55","v":4068},{"$f":"'Consum.'!T55","v":4064},{"$f":"'Consum.'!U55","v":4002},{"$f":"'Consum.'!V55","v":4050},{"$f":"'Consum.'!W55","v":4046},{"$f":"'Consum.'!X55","v":4024},{"$f":"'Consum.'!Y55","v":4021},{"$f":"'Consum.'!Z55","v":4082},{"$f":"'Consum.'!AA55","v":4061},{"$f":"'Consum.'!AB55","v":4102},{"$f":"'Consum.'!AC55","v":4002},{"$f":"'Consum.'!AD55","v":4050},{"$f":"'Consum.'!AE55","v":4052},{"$f":"'Consum.'!AF55","v":4060},{"$f":"'Consum.'!AG55","v":4061},{"$f":"'Consum.'!AH55","v":4076},{"$f":"'Consum.'!AI55","v":4042},{"$f":"'Consum.'!AJ55","v":4050},{"$f":"'Consum.'!AK55","v":4006},{"$f":"'Consum.'!AL55","v":4054},{"$f":"'Consum.'!AM55","v":4057},{"$f":"'Consum.'!AN55","v":4072},{"$f":"'Consum.'!AO55","v":4031},{"$f":"'Consum.'!AP55","v":4040},{"$f":"'Consum.'!AQ55","v":4057},{"$f":"'Consum.'!AR55","v":4096},{"$f":"'Consum.'!AS55","v":4071},{"$f":"'Consum.'!AT55","v":4075},{"$f":"'Consum.'!AU55","v":4086},{"$f":"'Consum.'!AV55","v":4135},{"$f":"'Consum.'!AW55","v":4155},{"$f":"'Consum.'!AX55","v":4202},{"$f":"'Consum.'!AY55","v":4231},{"$f":"'Consum.'!AZ55","v":4230},{"$f":"'Consum.'!BA55","v":4613},{"$f":"'Consum.'!BB55","v":4720},{"$f":"'Consum.'!BC55","v":4727},{"$f":"'Consum.'!BD55","v":4782},{"$f":"'Consum.'!BE55","v":4834},{"$f":"'Consum.'!BF55","v":4936},{"$f":"'Consum.'!BG55","v":4988},{"$f":"'Consum.'!BH55","v":5069},{"$f":"'Consum.'!BI55","v":5068}]
["EMG","Own",169,169,"-",0,null,"Own",{"$f":"'Consum.'!I56","v":89},{"$f":"'Consum.'!J56","v":91},{"$f":"'Consum.'!K56","v":93},{"$f":"'Consum.'!L56","v":92},{"$f":"'Consum.'!M56","v":92},{"$f":"'Consum.'!N56","v":90},{"$f":"'Consum.'!O56","v":101},{"$f":"'Consum.'!P56","v":112},{"$f":"'Consum.'!Q56","v":113},{"$f":"'Consum.'!R56","v":113},{"$f":"'Consum.'!S56","v":117},{"$f":"'Consum.'!T56","v":118},{"$f":"'Consum.'!U56","v":118},{"$f":"'Consum.'!V56","v":119},{"$f":"'Consum.'!W56","v":126},{"$f":"'Consum.'!X56","v":134},{"$f":"'Consum.'!Y56","v":129},{"$f":"'Consum.'!Z56","v":132},{"$f":"'Consum.'!AA56","v":134},{"$f":"'Consum.'!AB56","v":137},{"$f":"'Consum.'!AC56","v":139},{"$f":"'Consum.'!AD56","v":139},{"$f":"'Consum.'!AE56","v":138},{"$f":"'Consum.'!AF56","v":133},{"$f":"'Consum.'!AG56","v":132},{"$f":"'Consum.'!AH56","v":132},{"$f":"'Consum.'!AI56","v":132},{"$f":"'Consum.'!AJ56","v":133},{"$f":"'Consum.'!AK56","v":133},{"$f":"'Consum.'!AL56","v":135},{"$f":"'Consum.'!AM56","v":141},{"$f":"'Consum.'!AN56","v":141},{"$f":"'Consum.'!AO56","v":141},{"$f":"'Consum.'!AP56","v":142},{"$f":"'Consum.'!AQ56","v":141},{"$f":"'Consum.'!AR56","v":142},{"$f":"'Consum.'!AS56","v":143},{"$f":"'Consum.'!AT56","v":144},{"$f":"'Consum.'!AU56","v":145},{"$f":"'Consum.'!AV56","v":149},{"$f":"'Consum.'!AW56","v":145},{"$f":"'Consum.'!AX56","v":145},{"$f":"'Consum.'!AY56","v":145},{"$f":"'Consum.'!AZ56","v":145},{"$f":"'Consum.'!BA56","v":167},{"$f":"'Consum.'!BB56","v":168},{"$f":"'Consum.'!BC56","v":168},{"$f":"'Consum.'!BD56","v":169},{"$f":"'Consum.'!BE56","v":169},{"$f":"'Consum.'!BF56","v":167},{"$f":"'Consum.'!BG56","v":167},{"$f":"'Consum.'!BH56","v":167},{"$f":"'Consum.'!BI56","v":169}]
["EMG","Public Service",945,932,1.3948497854077146,13,null,"Public Service",{"$f":"'Consum.'!I57","v":543},{"$f":"'Consum.'!J57","v":543},{"$f":"'Consum.'!K57","v":549},{"$f":"'Consum.'!L57","v":548},{"$f":"'Consum.'!M57","v":550},{"$f":"'Consum.'!N57","v":547},{"$f":"'Consum.'!O57","v":554},{"$f":"'Consum.'!P57","v":561},{"$f":"'Consum.'!Q57","v":568},{"$f":"'Consum.'!R57","v":569},{"$f":"'Consum.'!S57","v":578},{"$f":"'Consum.'!T57","v":587},{"$f":"'Consum.'!U57","v":592},{"$f":"'Consum.'!V57","v":591},{"$f":"'Consum.'!W57","v":598},{"$f":"'Consum.'!X57","v":610},{"$f":"'Consum.'!Y57","v":613},{"$f":"'Consum.'!Z57","v":619},{"$f":"'Consum.'!AA57","v":622},{"$f":"'Consum.'!AB57","v":638},{"$f":"'Consum.'!AC57","v":637},{"$f":"'Consum.'!AD57","v":638},{"$f":"'Consum.'!AE57","v":648},{"$f":"'Consum.'!AF57","v":657},{"$f":"'Consum.'!AG57","v":659},{"$f":"'Consum.'!AH57","v":667},{"$f":"'Consum.'!AI57","v":675},{"$f":"'Consum.'!AJ57","v":685},{"$f":"'Consum.'!AK57","v":693},{"$f":"'Consum.'!AL57","v":704},{"$f":"'Consum.'!AM57","v":707},{"$f":"'Consum.'!AN57","v":710},{"$f":"'Consum.'!AO57","v":712},{"$f":"'Consum.'!AP57","v":714},{"$f":"'Consum.'!AQ57","v":720},{"$f":"'Consum.'!AR57","v":731},{"$f":"'Consum.'!AS57","v":729},{"$f":"'Consum.'!AT57","v":741},{"$f":"'Consum.'!AU57","v":744},{"$f":"'Consum.'!AV57","v":742},{"$f":"'Consum.'!AW57","v":736},{"$f":"'Consum.'!AX57","v":739},{"$f":"'Consum.'!AY57","v":742},{"$f":"'Consum.'!AZ57","v":741},{"$f":"'Consum.'!BA57","v":901},{"$f":"'Consum.'!BB57","v":914},{"$f":"'Consum.'!BC57","v":930},{"$f":"'Consum.'!BD57","v":931},{"$f":"'Consum.'!BE57","v":932},{"$f":"'Consum.'!BF57","v":930},{"$f":"'Consum.'!BG57","v":933},{"$f":"'Consum.'!BH57","v":943},{"$f":"'Consum.'!BI57","v":945}]
["EMG","1 Captive Market",612183,603784,1.3910603792084641,8399,null,"1 Captive Market",{"$f":"'Consum.'!I58","v":396049},{"$f":"'Consum.'!J58","v":397825},{"$f":"'Consum.'!K58","v":468497},{"$f":"'Consum.'!L58","v":403680},{"$f":"'Consum.'!M58","v":406364},{"$f":"'Consum.'!N58","v":409381},{"$f":"'Consum.'!O58","v":480920},{"$f":"'Consum.'!P58","v":415297},{"$f":"'Consum.'!Q58","v":417206},{"$f":"'Consum.'!R58","v":420317},{"$f":"'Consum.'!S58","v":493002},{"$f":"'Consum.'!T58","v":425807},{"$f":"'Consum.'!U58","v":428601},{"$f":"'Consum.'!V58","v":430242},{"$f":"'Consum.'!W58","v":502350},{"$f":"'Consum.'!X58","v":433471},{"$f":"'Consum.'!Y58","v":435179},{"$f":"'Consum.'!Z58","v":435853},{"$f":"'Consum.'!AA58","v":507767},{"$f":"'Consum.'!AB58","v":438869},{"$f":"'Consum.'!AC58","v":440234},{"$f":"'Consum.'!AD58","v":442456},{"$f":"'Consum.'!AE58","v":514943},{"$f":"'Consum.'!AF58","v":445557},{"$f":"'Consum.'!AG58","v":448372},{"$f":"'Consum.'!AH58","v":450391},{"$f":"'Consum.'!AI58","v":525215},{"$f":"'Consum.'!AJ58","v":455359},{"$f":"'Consum.'!AK58","v":456741},{"$f":"'Consum.'!AL58","v":458252},{"$f":"'Consum.'!AM58","v":459831},{"$f":"'Consum.'!AN58","v":460051},{"$f":"'Consum.'!AO58","v":462006},{"$f":"'Consum.'!AP58","v":463293},{"$f":"'Consum.'!AQ58","v":467531},{"$f":"'Consum.'!AR58","v":469456},{"$f":"'Consum.'!AS58","v":470987},{"$f":"'Consum.'!AT58","v":472986},{"$f":"'Consum.'!AU58","v":474603},{"$f":"'Consum.'!AV58","v":475541},{"$f":"'Consum.'!AW58","v":477121},{"$f":"'Consum.'!AX58","v":478393},{"$f":"'Consum.'!AY58","v":481080},{"$f":"'Consum.'!AZ58","v":483104},{"$f":"'Consum.'!BA58","v":597514},{"$f":"'Consum.'!BB58","v":599318},{"$f":"'Consum.'!BC58","v":601384},{"$f":"'Consum.'!BD58","v":602622},{"$f":"'Consum.'!BE58","v":603784},{"$f":"'Consum.'!BF58","v":605697},{"$f":"'Consum.'!BG58","v":608419},{"$f":"'Consum.'!BH58","v":610323},{"$f":"'Consum.'!BI58","v":612183}]
["EMG","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I59","v":0},{"$f":"'Consum.'!J59","v":0},{"$f":"'Consum.'!K59","v":0},{"$f":"'Consum.'!L59","v":0},{"$f":"'Consum.'!M59","v":0},{"$f":"'Consum.'!N59","v":0},{"$f":"'Consum.'!O59","v":0},{"$f":"'Consum.'!P59","v":0},{"$f":"'Consum.'!Q59","v":0},{"$f":"'Consum.'!R59","v":0},{"$f":"'Consum.'!S59","v":0},{"$f":"'Consum.'!T59","v":0},{"$f":"'Consum.'!U59","v":0},{"$f":"'Consum.'!V59","v":0},{"$f":"'Consum.'!W59","v":0},{"$f":"'Consum.'!X59","v":0},{"$f":"'Consum.'!Y59","v":0},{"$f":"'Consum.'!Z59","v":0},{"$f":"'Consum.'!AA59","v":0},{"$f":"'Consum.'!AB59","v":0},{"$f":"'Consum.'!AC59","v":0},{"$f":"'Consum.'!AD59","v":0},{"$f":"'Consum.'!AE59","v":0},{"$f":"'Consum.'!AF59","v":0},{"$f":"'Consum.'!AG59","v":0},{"$f":"'Consum.'!AH59","v":0},{"$f":"'Consum.'!AI59","v":0},{"$f":"'Consum.'!AJ59","v":0},{"$f":"'Consum.'!AK59","v":0},{"$f":"'Consum.'!AL59","v":0},{"$f":"'Consum.'!AM59","v":0},{"$f":"'Consum.'!AN59","v":0},{"$f":"'Consum.'!AO59","v":0},{"$f":"'Consum.'!AP59","v":0},{"$f":"'Consum.'!AQ59","v":0},{"$f":"'Consum.'!AR59","v":0},{"$f":"'Consum.'!AS59","v":0},{"$f":"'Consum.'!AT59","v":0},{"$f":"'Consum.'!AU59","v":0},{"$f":"'Consum.'!AV59","v":0},{"$f":"'Consum.'!AW59","v":0},{"$f":"'Consum.'!AX59","v":0},{"$f":"'Consum.'!AY59","v":0},{"$f":"'Consum.'!AZ59","v":0},{"$f":"'Consum.'!BA59","v":0},{"$f":"'Consum.'!BB59","v":0},{"$f":"'Consum.'!BC59","v":0},{"$f":"'Consum.'!BD59","v":0},{"$f":"'Consum.'!BE59","v":"0"},{"$f":"'Consum.'!BF59","v":"0"},{"$f":"'Consum.'!BG59","v":"0"},{"$f":"'Consum.'!BH59","v":"0"},{"$f":"'Consum.'!BI59","v":"0"}]
["EMG","Commercial Free",127,76,67.10526315789474,51,null,"Commercial Free",{"$f":"'Consum.'!I60","v":0},{"$f":"'Consum.'!J60","v":0},{"$f":"'Consum.'!K60","v":0},{"$f":"'Consum.'!L60","v":0},{"$f":"'Consum.'!M60","v":0},{"$f":"'Consum.'!N60","v":0},{"$f":"'Consum.'!O60","v":0},{"$f":"'Consum.'!P60","v":0},{"$f":"'Consum.'!Q60","v":0},{"$f":"'Consum.'!R60","v":0},{"$f":"'Consum.'!S60","v":0},{"$f":"'Consum.'!T60","v":0},{"$f":"'Consum.'!U60","v":0},{"$f":"'Consum.'!V60","v":0},{"$f":"'Consum.'!W60","v":0},{"$f":"'Consum.'!X60","v":0},{"$f":"'Consum.'!Y60","v":0},{"$f":"'Consum.'!Z60","v":0},{"$f":"'Consum.'!AA60","v":0},{"$f":"'Consum.'!AB60","v":7},{"$f":"'Consum.'!AC60","v":7},{"$f":"'Consum.'!AD60","v":8},{"$f":"'Consum.'!AE60","v":8},{"$f":"'Consum.'!AF60","v":8},{"$f":"'Consum.'!AG60","v":8},{"$f":"'Consum.'!AH60","v":9},{"$f":"'Consum.'!AI60","v":9},{"$f":"'Consum.'!AJ60","v":10},{"$f":"'Consum.'!AK60","v":10},{"$f":"'Consum.'!AL60","v":11},{"$f":"'Consum.'!AM60","v":12},{"$f":"'Consum.'!AN60","v":13},{"$f":"'Consum.'!AO60","v":13},{"$f":"'Consum.'!AP60","v":14},{"$f":"'Consum.'!AQ60","v":16},{"$f":"'Consum.'!AR60","v":17},{"$f":"'Consum.'!AS60","v":17},{"$f":"'Consum.'!AT60","v":17},{"$f":"'Consum.'!AU60","v":20},{"$f":"'Consum.'!AV60","v":21},{"$f":"'Consum.'!AW60","v":24},{"$f":"'Consum.'!AX60","v":28},{"$f":"'Consum.'!AY60","v":29},{"$f":"'Consum.'!AZ60","v":29},{"$f":"'Consum.'!BA60","v":47},{"$f":"'Consum.'!BB60","v":53},{"$f":"'Consum.'!BC60","v":56},{"$f":"'Consum.'!BD60","v":61},{"$f":"'Consum.'!BE60","v":76},{"$f":"'Consum.'!BF60","v":82},{"$f":"'Consum.'!BG60","v":98},{"$f":"'Consum.'!BH60","v":119},{"$f":"'Consum.'!BI60","v":127}]
["EMG","Industrial Free",188,126,49.206349206349209,62,null,"Industrial Free",{"$f":"'Consum.'!I61","v":20},{"$f":"'Consum.'!J61","v":23},{"$f":"'Consum.'!K61","v":26},{"$f":"'Consum.'!L61","v":27},{"$f":"'Consum.'!M61","v":28},{"$f":"'Consum.'!N61","v":30},{"$f":"'Consum.'!O61","v":32},{"$f":"'Consum.'!P61","v":32},{"$f":"'Consum.'!Q61","v":32},{"$f":"'Consum.'!R61","v":32},{"$f":"'Consum.'!S61","v":33},{"$f":"'Consum.'!T61","v":33},{"$f":"'Consum.'!U61","v":32},{"$f":"'Consum.'!V61","v":32},{"$f":"'Consum.'!W61","v":32},{"$f":"'Consum.'!X61","v":32},{"$f":"'Consum.'!Y61","v":33},{"$f":"'Consum.'!Z61","v":34},{"$f":"'Consum.'!AA61","v":37},{"$f":"'Consum.'!AB61","v":39},{"$f":"'Consum.'!AC61","v":40},{"$f":"'Consum.'!AD61","v":41},{"$f":"'Consum.'!AE61","v":42},{"$f":"'Consum.'!AF61","v":43},{"$f":"'Consum.'!AG61","v":43},{"$f":"'Consum.'!AH61","v":43},{"$f":"'Consum.'!AI61","v":42},{"$f":"'Consum.'!AJ61","v":44},{"$f":"'Consum.'!AK61","v":45},{"$f":"'Consum.'!AL61","v":47},{"$f":"'Consum.'!AM61","v":49},{"$f":"'Consum.'!AN61","v":49},{"$f":"'Consum.'!AO61","v":51},{"$f":"'Consum.'!AP61","v":50},{"$f":"'Consum.'!AQ61","v":53},{"$f":"'Consum.'!AR61","v":55},{"$f":"'Consum.'!AS61","v":60},{"$f":"'Consum.'!AT61","v":64},{"$f":"'Consum.'!AU61","v":68},{"$f":"'Consum.'!AV61","v":74},{"$f":"'Consum.'!AW61","v":78},{"$f":"'Consum.'!AX61","v":82},{"$f":"'Consum.'!AY61","v":83},{"$f":"'Consum.'!AZ61","v":85},{"$f":"'Consum.'!BA61","v":100},{"$f":"'Consum.'!BB61","v":103},{"$f":"'Consum.'!BC61","v":107},{"$f":"'Consum.'!BD61","v":108},{"$f":"'Consum.'!BE61","v":126},{"$f":"'Consum.'!BF61","v":138},{"$f":"'Consum.'!BG61","v":156},{"$f":"'Consum.'!BH61","v":176},{"$f":"'Consum.'!BI61","v":188}]
["EMG","Rural Free",1,0,"-",1,null,"Rural Free",{"$f":"'Consum.'!I62","v":0},{"$f":"'Consum.'!J62","v":0},{"$f":"'Consum.'!K62","v":0},{"$f":"'Consum.'!L62","v":0},{"$f":"'Consum.'!M62","v":0},{"$f":"'Consum.'!N62","v":0},{"$f":"'Consum.'!O62","v":0},{"$f":"'Consum.'!P62","v":0},{"$f":"'Consum.'!Q62","v":0},{"$f":"'Consum.'!R62","v":0},{"$f":"'Consum.'!S62","v":0},{"$f":"'Consum.'!T62","v":0},{"$f":"'Consum.'!U62","v":0},{"$f":"'Consum.'!V62","v":0},{"$f":"'Consum.'!W62","v":0},{"$f":"'Consum.'!X62","v":0},{"$f":"'Consum.'!Y62","v":0},{"$f":"'Consum.'!Z62","v":0},{"$f":"'Consum.'!AA62","v":0},{"$f":"'Consum.'!AB62","v":0},{"$f":"'Consum.'!AC62","v":0},{"$f":"'Consum.'!AD62","v":0},{"$f":"'Consum.'!AE62","v":0},{"$f":"'Consum.'!AF62","v":0},{"$f":"'Consum.'!AG62","v":0},{"$f":"'Consum.'!AH62","v":0},{"$f":"'Consum.'!AI62","v":0},{"$f":"'Consum.'!AJ62","v":0},{"$f":"'Consum.'!AK62","v":0},{"$f":"'Consum.'!AL62","v":0},{"$f":"'Consum.'!AM62","v":0},{"$f":"'Consum.'!AN62","v":0},{"$f":"'Consum.'!AO62","v":0},{"$f":"'Consum.'!AP62","v":0},{"$f":"'Consum.'!AQ62","v":0},{"$f":"'Consum.'!AR62","v":0},{"$f":"'Consum.'!AS62","v":0},{"$f":"'Consum.'!AT62","v":0},{"$f":"'Consum.'!AU62","v":0},{"$f":"'Consum.'!AV62","v":0},{"$f":"'Consum.'!AW62","v":0},{"$f":"'Consum.'!AX62","v":0},{"$f":"'Consum.'!AY62","v":0},{"$f":"'Consum.'!AZ62","v":0},{"$f":"'Consum.'!BA62","v":0},{"$f":"'Consum.'!BB62","v":0},{"$f":"'Consum.'!BC62","v":0},{"$f":"'Consum.'!BD62","v":0},{"$f":"'Consum.'!BE62","v":0},{"$f":"'Consum.'!BF62","v":1},{"$f":"'Consum.'!BG62","v":1},{"$f":"'Consum.'!BH62","v":1},{"$f":"'Consum.'!BI62","v":1}]
["EMG","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I63","v":0},{"$f":"'Consum.'!J63","v":0},{"$f":"'Consum.'!K63","v":0},{"$f":"'Consum.'!L63","v":0},{"$f":"'Consum.'!M63","v":0},{"$f":"'Consum.'!N63","v":0},{"$f":"'Consum.'!O63","v":0},{"$f":"'Consum.'!P63","v":0},{"$f":"'Consum.'!Q63","v":0},{"$f":"'Consum.'!R63","v":0},{"$f":"'Consum.'!S63","v":0},{"$f":"'Consum.'!T63","v":0},{"$f":"'Consum.'!U63","v":0},{"$f":"'Consum.'!V63","v":0},{"$f":"'Consum.'!W63","v":0},{"$f":"'Consum.'!X63","v":0},{"$f":"'Consum.'!Y63","v":0},{"$f":"'Consum.'!Z63","v":0},{"$f":"'Consum.'!AA63","v":0},{"$f":"'Consum.'!AB63","v":0},{"$f":"'Consum.'!AC63","v":0},{"$f":"'Consum.'!AD63","v":0},{"$f":"'Consum.'!AE63","v":0},{"$f":"'Consum.'!AF63","v":0},{"$f":"'Consum.'!AG63","v":0},{"$f":"'Consum.'!AH63","v":0},{"$f":"'Consum.'!AI63","v":0},{"$f":"'Consum.'!AJ63","v":0},{"$f":"'Consum.'!AK63","v":0},{"$f":"'Consum.'!AL63","v":0},{"$f":"'Consum.'!AM63","v":0},{"$f":"'Consum.'!AN63","v":0},{"$f":"'Consum.'!AO63","v":0},{"$f":"'Consum.'!AP63","v":0},{"$f":"'Consum.'!AQ63","v":0},{"$f":"'Consum.'!AR63","v":0},{"$f":"'Consum.'!AS63","v":0},{"$f":"'Consum.'!AT63","v":0},{"$f":"'Consum.'!AU63","v":0},{"$f":"'Consum.'!AV63","v":0},{"$f":"'Consum.'!AW63","v":0},{"$f":"'Consum.'!AX63","v":0},{"$f":"'Consum.'!AY63","v":0},{"$f":"'Consum.'!AZ63","v":0},{"$f":"'Consum.'!BA63","v":0},{"$f":"'Consum.'!BB63","v":0},{"$f":"'Consum.'!BC63","v":0},{"$f":"'Consum.'!BD63","v":0},{"$f":"'Consum.'!BE63","v":"0"},{"$f":"'Consum.'!BF63","v":"0"},{"$f":"'Consum.'!BG63","v":"0"},{"$f":"'Consum.'!BH63","v":"0"},{"$f":"'Consum.'!BI63","v":"0"}]
["EMG","Public Power Free",3,"0","-",3,null,"Public Power Free",{"$f":"'Consum.'!I64","v":0},{"$f":"'Consum.'!J64","v":0},{"$f":"'Consum.'!K64","v":0},{"$f":"'Consum.'!L64","v":0},{"$f":"'Consum.'!M64","v":0},{"$f":"'Consum.'!N64","v":0},{"$f":"'Consum.'!O64","v":0},{"$f":"'Consum.'!P64","v":0},{"$f":"'Consum.'!Q64","v":0},{"$f":"'Consum.'!R64","v":0},{"$f":"'Consum.'!S64","v":0},{"$f":"'Consum.'!T64","v":0},{"$f":"'Consum.'!U64","v":0},{"$f":"'Consum.'!V64","v":0},{"$f":"'Consum.'!W64","v":0},{"$f":"'Consum.'!X64","v":0},{"$f":"'Consum.'!Y64","v":0},{"$f":"'Consum.'!Z64","v":0},{"$f":"'Consum.'!AA64","v":0},{"$f":"'Consum.'!AB64","v":0},{"$f":"'Consum.'!AC64","v":0},{"$f":"'Consum.'!AD64","v":0},{"$f":"'Consum.'!AE64","v":0},{"$f":"'Consum.'!AF64","v":0},{"$f":"'Consum.'!AG64","v":0},{"$f":"'Consum.'!AH64","v":0},{"$f":"'Consum.'!AI64","v":0},{"$f":"'Consum.'!AJ64","v":0},{"$f":"'Consum.'!AK64","v":0},{"$f":"'Consum.'!AL64","v":0},{"$f":"'Consum.'!AM64","v":0},{"$f":"'Consum.'!AN64","v":0},{"$f":"'Consum.'!AO64","v":0},{"$f":"'Consum.'!AP64","v":0},{"$f":"'Consum.'!AQ64","v":0},{"$f":"'Consum.'!AR64","v":0},{"$f":"'Consum.'!AS64","v":0},{"$f":"'Consum.'!AT64","v":0},{"$f":"'Consum.'!AU64","v":0},{"$f":"'Consum.'!AV64","v":0},{"$f":"'Consum.'!AW64","v":0},{"$f":"'Consum.'!AX64","v":0},{"$f":"'Consum.'!AY64","v":0},{"$f":"'Consum.'!AZ64","v":0},{"$f":"'Consum.'!BA64","v":0},{"$f":"'Consum.'!BB64","v":0},{"$f":"'Consum.'!BC64","v":0},{"$f":"'Consum.'!BD64","v":0},{"$f":"'Consum.'!BE64","v":"0"},{"$f":"'Consum.'!BF64","v":0},{"$f":"'Consum.'!BG64","v":0},{"$f":"'Consum.'!BH64","v":1},{"$f":"'Consum.'!BI64","v":3}]
["EMG","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I65","v":0},{"$f":"'Consum.'!J65","v":0},{"$f":"'Consum.'!K65","v":0},{"$f":"'Consum.'!L65","v":0},{"$f":"'Consum.'!M65","v":0},{"$f":"'Consum.'!N65","v":0},{"$f":"'Consum.'!O65","v":0},{"$f":"'Consum.'!P65","v":0},{"$f":"'Consum.'!Q65","v":0},{"$f":"'Consum.'!R65","v":0},{"$f":"'Consum.'!S65","v":0},{"$f":"'Consum.'!T65","v":0},{"$f":"'Consum.'!U65","v":0},{"$f":"'Consum.'!V65","v":0},{"$f":"'Consum.'!W65","v":0},{"$f":"'Consum.'!X65","v":0},{"$f":"'Consum.'!Y65","v":0},{"$f":"'Consum.'!Z65","v":0},{"$f":"'Consum.'!AA65","v":0},{"$f":"'Consum.'!AB65","v":0},{"$f":"'Consum.'!AC65","v":0},{"$f":"'Consum.'!AD65","v":0},{"$f":"'Consum.'!AE65","v":0},{"$f":"'Consum.'!AF65","v":0},{"$f":"'Consum.'!AG65","v":0},{"$f":"'Consum.'!AH65","v":0},{"$f":"'Consum.'!AI65","v":0},{"$f":"'Consum.'!AJ65","v":0},{"$f":"'Consum.'!AK65","v":0},{"$f":"'Consum.'!AL65","v":0},{"$f":"'Consum.'!AM65","v":0},{"$f":"'Consum.'!AN65","v":0},{"$f":"'Consum.'!AO65","v":0},{"$f":"'Consum.'!AP65","v":0},{"$f":"'Consum.'!AQ65","v":0},{"$f":"'Consum.'!AR65","v":0},{"$f":"'Consum.'!AS65","v":0},{"$f":"'Consum.'!AT65","v":0},{"$f":"'Consum.'!AU65","v":0},{"$f":"'Consum.'!AV65","v":0},{"$f":"'Consum.'!AW65","v":0},{"$f":"'Consum.'!AX65","v":0},{"$f":"'Consum.'!AY65","v":0},{"$f":"'Consum.'!AZ65","v":0},{"$f":"'Consum.'!BA65","v":0},{"$f":"'Consum.'!BB65","v":0},{"$f":"'Consum.'!BC65","v":0},{"$f":"'Consum.'!BD65","v":0},{"$f":"'Consum.'!BE65","v":"0"},{"$f":"'Consum.'!BF65","v":"0"},{"$f":"'Consum.'!BG65","v":"0"},{"$f":"'Consum.'!BH65","v":"0"},{"$f":"'Consum.'!BI65","v":"0"}]
["EMG","Public Service Free",8,6,33.333333333333329,2,null,"Public Service Free",{"$f":"'Consum.'!I66","v":0},{"$f":"'Consum.'!J66","v":0},{"$f":"'Consum.'!K66","v":0},{"$f":"'Consum.'!L66","v":0},{"$f":"'Consum.'!M66","v":0},{"$f":"'Consum.'!N66","v":0},{"$f":"'Consum.'!O66","v":0},{"$f":"'Consum.'!P66","v":0},{"$f":"'Consum.'!Q66","v":0},{"$f":"'Consum.'!R66","v":0},{"$f":"'Consum.'!S66","v":0},{"$f":"'Consum.'!T66","v":0},{"$f":"'Consum.'!U66","v":0},{"$f":"'Consum.'!V66","v":0},{"$f":"'Consum.'!W66","v":0},{"$f":"'Consum.'!X66","v":0},{"$f":"'Consum.'!Y66","v":0},{"$f":"'Consum.'!Z66","v":0},{"$f":"'Consum.'!AA66","v":0},{"$f":"'Consum.'!AB66","v":0},{"$f":"'Consum.'!AC66","v":0},{"$f":"'Consum.'!AD66","v":0},{"$f":"'Consum.'!AE66","v":0},{"$f":"'Consum.'!AF66","v":0},{"$f":"'Consum.'!AG66","v":0},{"$f":"'Consum.'!AH66","v":0},{"$f":"'Consum.'!AI66","v":0},{"$f":"'Consum.'!AJ66","v":0},{"$f":"'Consum.'!AK66","v":0},{"$f":"'Consum.'!AL66","v":0},{"$f":"'Consum.'!AM66","v":0},{"$f":"'Consum.'!AN66","v":0},{"$f":"'Consum.'!AO66","v":0},{"$f":"'Consum.'!AP66","v":0},{"$f":"'Consum.'!AQ66","v":0},{"$f":"'Consum.'!AR66","v":0},{"$f":"'Consum.'!AS66","v":0},{"$f":"'Consum.'!AT66","v":0},{"$f":"'Consum.'!AU66","v":0},{"$f":"'Consum.'!AV66","v":0},{"$f":"'Consum.'!AW66","v":0},{"$f":"'Consum.'!AX66","v":0},{"$f":"'Consum.'!AY66","v":0},{"$f":"'Consum.'!AZ66","v":0},{"$f":"'Consum.'!BA66","v":4},{"$f":"'Consum.'!BB66","v":4},{"$f":"'Consum.'!BC66","v":5},{"$f":"'Consum.'!BD66","v":5},{"$f":"'Consum.'!BE66","v":6},{"$f":"'Consum.'!BF66","v":7},{"$f":"'Consum.'!BG66","v":8},{"$f":"'Consum.'!BH66","v":8},{"$f":"'Consum.'!BI66","v":8}]
["EMG","2 Free Market (TUSD)",327,208,57.21153846153846,119,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I67","v":20},{"$f":"'Consum.'!J67","v":23},{"$f":"'Consum.'!K67","v":26},{"$f":"'Consum.'!L67","v":27},{"$f":"'Consum.'!M67","v":28},{"$f":"'Consum.'!N67","v":30},{"$f":"'Consum.'!O67","v":32},{"$f":"'Consum.'!P67","v":32},{"$f":"'Consum.'!Q67","v":32},{"$f":"'Consum.'!R67","v":32},{"$f":"'Consum.'!S67","v":33},{"$f":"'Consum.'!T67","v":33},{"$f":"'Consum.'!U67","v":32},{"$f":"'Consum.'!V67","v":32},{"$f":"'Consum.'!W67","v":32},{"$f":"'Consum.'!X67","v":32},{"$f":"'Consum.'!Y67","v":33},{"$f":"'Consum.'!Z67","v":34},{"$f":"'Consum.'!AA67","v":37},{"$f":"'Consum.'!AB67","v":46},{"$f":"'Consum.'!AC67","v":47},{"$f":"'Consum.'!AD67","v":49},{"$f":"'Consum.'!AE67","v":50},{"$f":"'Consum.'!AF67","v":51},{"$f":"'Consum.'!AG67","v":51},{"$f":"'Consum.'!AH67","v":52},{"$f":"'Consum.'!AI67","v":51},{"$f":"'Consum.'!AJ67","v":54},{"$f":"'Consum.'!AK67","v":55},{"$f":"'Consum.'!AL67","v":58},{"$f":"'Consum.'!AM67","v":61},{"$f":"'Consum.'!AN67","v":62},{"$f":"'Consum.'!AO67","v":64},{"$f":"'Consum.'!AP67","v":64},{"$f":"'Consum.'!AQ67","v":69},{"$f":"'Consum.'!AR67","v":72},{"$f":"'Consum.'!AS67","v":77},{"$f":"'Consum.'!AT67","v":81},{"$f":"'Consum.'!AU67","v":88},{"$f":"'Consum.'!AV67","v":95},{"$f":"'Consum.'!AW67","v":102},{"$f":"'Consum.'!AX67","v":110},{"$f":"'Consum.'!AY67","v":112},{"$f":"'Consum.'!AZ67","v":114},{"$f":"'Consum.'!BA67","v":151},{"$f":"'Consum.'!BB67","v":160},{"$f":"'Consum.'!BC67","v":168},{"$f":"'Consum.'!BD67","v":174},{"$f":"'Consum.'!BE67","v":208},{"$f":"'Consum.'!BF67","v":228},{"$f":"'Consum.'!BG67","v":263},{"$f":"'Consum.'!BH67","v":305},{"$f":"'Consum.'!BI67","v":327}]
["EMG","Residential Total",503521,490632,2.6270198437933212,12889,null,"Residential Total",{"$f":"'Consum.'!I68","v":290557},{"$f":"'Consum.'!J68","v":291952},{"$f":"'Consum.'!K68","v":294743},{"$f":"'Consum.'!L68","v":297257},{"$f":"'Consum.'!M68","v":299759},{"$f":"'Consum.'!N68","v":301738},{"$f":"'Consum.'!O68","v":304277},{"$f":"'Consum.'!P68","v":306485},{"$f":"'Consum.'!Q68","v":308350},{"$f":"'Consum.'!R68","v":310712},{"$f":"'Consum.'!S68","v":313614},{"$f":"'Consum.'!T68","v":315425},{"$f":"'Consum.'!U68","v":317996},{"$f":"'Consum.'!V68","v":318986},{"$f":"'Consum.'!W68","v":320391},{"$f":"'Consum.'!X68","v":321654},{"$f":"'Consum.'!Y68","v":323158},{"$f":"'Consum.'!Z68","v":323373},{"$f":"'Consum.'!AA68","v":324348},{"$f":"'Consum.'!AB68","v":325594},{"$f":"'Consum.'!AC68","v":326916},{"$f":"'Consum.'!AD68","v":328199},{"$f":"'Consum.'!AE68","v":329827},{"$f":"'Consum.'!AF68","v":330893},{"$f":"'Consum.'!AG68","v":333621},{"$f":"'Consum.'!AH68","v":334971},{"$f":"'Consum.'!AI68","v":338339},{"$f":"'Consum.'!AJ68","v":340037},{"$f":"'Consum.'!AK68","v":341676},{"$f":"'Consum.'!AL68","v":342896},{"$f":"'Consum.'!AM68","v":344393},{"$f":"'Consum.'!AN68","v":344849},{"$f":"'Consum.'!AO68","v":346851},{"$f":"'Consum.'!AP68","v":348248},{"$f":"'Consum.'!AQ68","v":352357},{"$f":"'Consum.'!AR68","v":353886},{"$f":"'Consum.'!AS68","v":355340},{"$f":"'Consum.'!AT68","v":356927},{"$f":"'Consum.'!AU68","v":358605},{"$f":"'Consum.'!AV68","v":359481},{"$f":"'Consum.'!AW68","v":375750},{"$f":"'Consum.'!AX68","v":375961},{"$f":"'Consum.'!AY68","v":378388},{"$f":"'Consum.'!AZ68","v":380447},{"$f":"'Consum.'!BA68","v":482274},{"$f":"'Consum.'!BB68","v":484087},{"$f":"'Consum.'!BC68","v":486357},{"$f":"'Consum.'!BD68","v":488720},{"$f":"'Consum.'!BE68","v":490632},{"$f":"'Consum.'!BF68","v":494071},{"$f":"'Consum.'!BG68","v":497837},{"$f":"'Consum.'!BH68","v":500459},{"$f":"'Consum.'!BI68","v":503521}]
["EMG","Commercial Total",43716,45479,-3.8765144352338465,-1763,null,"Commercial Total",{"$f":"'Consum.'!I69","v":33326},{"$f":"'Consum.'!J69","v":33507},{"$f":"'Consum.'!K69","v":101160},{"$f":"'Consum.'!L69","v":33698},{"$f":"'Consum.'!M69","v":33780},{"$f":"'Consum.'!N69","v":33970},{"$f":"'Consum.'!O69","v":102345},{"$f":"'Consum.'!P69","v":34323},{"$f":"'Consum.'!Q69","v":34469},{"$f":"'Consum.'!R69","v":34632},{"$f":"'Consum.'!S69","v":104117},{"$f":"'Consum.'!T69","v":34917},{"$f":"'Consum.'!U69","v":35063},{"$f":"'Consum.'!V69","v":35075},{"$f":"'Consum.'!W69","v":105293},{"$f":"'Consum.'!X69","v":35083},{"$f":"'Consum.'!Y69","v":35144},{"$f":"'Consum.'!Z69","v":35122},{"$f":"'Consum.'!AA69","v":105624},{"$f":"'Consum.'!AB69","v":35184},{"$f":"'Consum.'!AC69","v":35160},{"$f":"'Consum.'!AD69","v":35253},{"$f":"'Consum.'!AE69","v":105901},{"$f":"'Consum.'!AF69","v":35429},{"$f":"'Consum.'!AG69","v":35468},{"$f":"'Consum.'!AH69","v":35506},{"$f":"'Consum.'!AI69","v":106814},{"$f":"'Consum.'!AJ69","v":35478},{"$f":"'Consum.'!AK69","v":35443},{"$f":"'Consum.'!AL69","v":35418},{"$f":"'Consum.'!AM69","v":35384},{"$f":"'Consum.'!AN69","v":35370},{"$f":"'Consum.'!AO69","v":35449},{"$f":"'Consum.'!AP69","v":35072},{"$f":"'Consum.'!AQ69","v":35055},{"$f":"'Consum.'!AR69","v":35062},{"$f":"'Consum.'!AS69","v":35192},{"$f":"'Consum.'!AT69","v":35284},{"$f":"'Consum.'!AU69","v":35353},{"$f":"'Consum.'!AV69","v":35438},{"$f":"'Consum.'!AW69","v":35720},{"$f":"'Consum.'!AX69","v":35756},{"$f":"'Consum.'!AY69","v":35907},{"$f":"'Consum.'!AZ69","v":35936},{"$f":"'Consum.'!BA69","v":46248},{"$f":"'Consum.'!BB69","v":46119},{"$f":"'Consum.'!BC69","v":46071},{"$f":"'Consum.'!BD69","v":45976},{"$f":"'Consum.'!BE69","v":45479},{"$f":"'Consum.'!BF69","v":44932},{"$f":"'Consum.'!BG69","v":44343},{"$f":"'Consum.'!BH69","v":44343},{"$f":"'Consum.'!BI69","v":43716}]
["EMG","Industrial Total",3900,4018,-2.9367844698855117,-118,null,"Industrial Total",{"$f":"'Consum.'!I70","v":3658},{"$f":"'Consum.'!J70","v":3689},{"$f":"'Consum.'!K70","v":3718},{"$f":"'Consum.'!L70","v":3711},{"$f":"'Consum.'!M70","v":3750},{"$f":"'Consum.'!N70","v":3759},{"$f":"'Consum.'!O70","v":3760},{"$f":"'Consum.'!P70","v":3759},{"$f":"'Consum.'!Q70","v":3759},{"$f":"'Consum.'!R70","v":3734},{"$f":"'Consum.'!S70","v":3738},{"$f":"'Consum.'!T70","v":3754},{"$f":"'Consum.'!U70","v":3685},{"$f":"'Consum.'!V70","v":3684},{"$f":"'Consum.'!W70","v":3693},{"$f":"'Consum.'!X70","v":3660},{"$f":"'Consum.'!Y70","v":3644},{"$f":"'Consum.'!Z70","v":3593},{"$f":"'Consum.'!AA70","v":3574},{"$f":"'Consum.'!AB70","v":3579},{"$f":"'Consum.'!AC70","v":3578},{"$f":"'Consum.'!AD70","v":3568},{"$f":"'Consum.'!AE70","v":3554},{"$f":"'Consum.'!AF70","v":3549},{"$f":"'Consum.'!AG70","v":3542},{"$f":"'Consum.'!AH70","v":3496},{"$f":"'Consum.'!AI70","v":3479},{"$f":"'Consum.'!AJ70","v":3405},{"$f":"'Consum.'!AK70","v":3397},{"$f":"'Consum.'!AL70","v":3357},{"$f":"'Consum.'!AM70","v":3349},{"$f":"'Consum.'!AN70","v":3338},{"$f":"'Consum.'!AO70","v":3353},{"$f":"'Consum.'!AP70","v":3330},{"$f":"'Consum.'!AQ70","v":3337},{"$f":"'Consum.'!AR70","v":3344},{"$f":"'Consum.'!AS70","v":3326},{"$f":"'Consum.'!AT70","v":3316},{"$f":"'Consum.'!AU70","v":3351},{"$f":"'Consum.'!AV70","v":3353},{"$f":"'Consum.'!AW70","v":3416},{"$f":"'Consum.'!AX70","v":3395},{"$f":"'Consum.'!AY70","v":3387},{"$f":"'Consum.'!AZ70","v":3396},{"$f":"'Consum.'!BA70","v":4097},{"$f":"'Consum.'!BB70","v":4086},{"$f":"'Consum.'!BC70","v":4086},{"$f":"'Consum.'!BD70","v":4087},{"$f":"'Consum.'!BE70","v":4018},{"$f":"'Consum.'!BF70","v":3959},{"$f":"'Consum.'!BG70","v":3929},{"$f":"'Consum.'!BH70","v":3963},{"$f":"'Consum.'!BI70","v":3900}]
["EMG","Rural Total",54985,57717,-4.7334407540239436,-2732,null,"Rural Total",{"$f":"'Consum.'!I71","v":63789},{"$f":"'Consum.'!J71","v":63870},{"$f":"'Consum.'!K71","v":64079},{"$f":"'Consum.'!L71","v":64210},{"$f":"'Consum.'!M71","v":64253},{"$f":"'Consum.'!N71","v":65037},{"$f":"'Consum.'!O71","v":65696},{"$f":"'Consum.'!P71","v":65789},{"$f":"'Consum.'!Q71","v":65748},{"$f":"'Consum.'!R71","v":66246},{"$f":"'Consum.'!S71","v":66549},{"$f":"'Consum.'!T71","v":66718},{"$f":"'Consum.'!U71","v":66920},{"$f":"'Consum.'!V71","v":67513},{"$f":"'Consum.'!W71","v":67978},{"$f":"'Consum.'!X71","v":68082},{"$f":"'Consum.'!Y71","v":68247},{"$f":"'Consum.'!Z71","v":68710},{"$f":"'Consum.'!AA71","v":69185},{"$f":"'Consum.'!AB71","v":69424},{"$f":"'Consum.'!AC71","v":69585},{"$f":"'Consum.'!AD71","v":70388},{"$f":"'Consum.'!AE71","v":70603},{"$f":"'Consum.'!AF71","v":70617},{"$f":"'Consum.'!AG71","v":70672},{"$f":"'Consum.'!AH71","v":71324},{"$f":"'Consum.'!AI71","v":71513},{"$f":"'Consum.'!AJ71","v":71349},{"$f":"'Consum.'!AK71","v":71172},{"$f":"'Consum.'!AL71","v":71470},{"$f":"'Consum.'!AM71","v":71585},{"$f":"'Consum.'!AN71","v":71351},{"$f":"'Consum.'!AO71","v":71256},{"$f":"'Consum.'!AP71","v":71530},{"$f":"'Consum.'!AQ71","v":71656},{"$f":"'Consum.'!AR71","v":71990},{"$f":"'Consum.'!AS71","v":72117},{"$f":"'Consum.'!AT71","v":72437},{"$f":"'Consum.'!AU71","v":72262},{"$f":"'Consum.'!AV71","v":72193},{"$f":"'Consum.'!AW71","v":57158},{"$f":"'Consum.'!AX71","v":58162},{"$f":"'Consum.'!AY71","v":58247},{"$f":"'Consum.'!AZ71","v":58168},{"$f":"'Consum.'!BA71","v":59165},{"$f":"'Consum.'!BB71","v":59177},{"$f":"'Consum.'!BC71","v":59000},{"$f":"'Consum.'!BD71","v":57912},{"$f":"'Consum.'!BE71","v":57717},{"$f":"'Consum.'!BF71","v":56716},{"$f":"'Consum.'!BG71","v":56289},{"$f":"'Consum.'!BH71","v":55481},{"$f":"'Consum.'!BI71","v":54985}]
["EMG","Public Lighting Total",195,205,-4.8780487804878092,-10,null,"Public Lighting Total",{"$f":"'Consum.'!I72","v":256},{"$f":"'Consum.'!J72","v":254},{"$f":"'Consum.'!K72","v":255},{"$f":"'Consum.'!L72","v":254},{"$f":"'Consum.'!M72","v":254},{"$f":"'Consum.'!N72","v":254},{"$f":"'Consum.'!O72","v":252},{"$f":"'Consum.'!P72","v":254},{"$f":"'Consum.'!Q72","v":254},{"$f":"'Consum.'!R72","v":254},{"$f":"'Consum.'!S72","v":254},{"$f":"'Consum.'!T72","v":257},{"$f":"'Consum.'!U72","v":257},{"$f":"'Consum.'!V72","v":256},{"$f":"'Consum.'!W72","v":257},{"$f":"'Consum.'!X72","v":256},{"$f":"'Consum.'!Y72","v":256},{"$f":"'Consum.'!Z72","v":256},{"$f":"'Consum.'!AA72","v":256},{"$f":"'Consum.'!AB72","v":257},{"$f":"'Consum.'!AC72","v":264},{"$f":"'Consum.'!AD72","v":270},{"$f":"'Consum.'!AE72","v":270},{"$f":"'Consum.'!AF72","v":270},{"$f":"'Consum.'!AG72","v":268},{"$f":"'Consum.'!AH72","v":271},{"$f":"'Consum.'!AI72","v":272},{"$f":"'Consum.'!AJ72","v":276},{"$f":"'Consum.'!AK72","v":276},{"$f":"'Consum.'!AL72","v":276},{"$f":"'Consum.'!AM72","v":276},{"$f":"'Consum.'!AN72","v":282},{"$f":"'Consum.'!AO72","v":277},{"$f":"'Consum.'!AP72","v":281},{"$f":"'Consum.'!AQ72","v":277},{"$f":"'Consum.'!AR72","v":277},{"$f":"'Consum.'!AS72","v":146},{"$f":"'Consum.'!AT72","v":143},{"$f":"'Consum.'!AU72","v":145},{"$f":"'Consum.'!AV72","v":145},{"$f":"'Consum.'!AW72","v":143},{"$f":"'Consum.'!AX72","v":143},{"$f":"'Consum.'!AY72","v":145},{"$f":"'Consum.'!AZ72","v":155},{"$f":"'Consum.'!BA72","v":196},{"$f":"'Consum.'!BB72","v":203},{"$f":"'Consum.'!BC72","v":208},{"$f":"'Consum.'!BD72","v":214},{"$f":"'Consum.'!BE72","v":205},{"$f":"'Consum.'!BF72","v":207},{"$f":"'Consum.'!BG72","v":188},{"$f":"'Consum.'!BH72","v":194},{"$f":"'Consum.'!BI72","v":195}]
["EMG","Public Power Total",5071,4834,4.902772031443936,237,null,"Public Power Total",{"$f":"'Consum.'!I73","v":3851},{"$f":"'Consum.'!J73","v":3942},{"$f":"'Consum.'!K73","v":3926},{"$f":"'Consum.'!L73","v":3937},{"$f":"'Consum.'!M73","v":3954},{"$f":"'Consum.'!N73","v":4016},{"$f":"'Consum.'!O73","v":3967},{"$f":"'Consum.'!P73","v":4046},{"$f":"'Consum.'!Q73","v":3977},{"$f":"'Consum.'!R73","v":4089},{"$f":"'Consum.'!S73","v":4068},{"$f":"'Consum.'!T73","v":4064},{"$f":"'Consum.'!U73","v":4002},{"$f":"'Consum.'!V73","v":4050},{"$f":"'Consum.'!W73","v":4046},{"$f":"'Consum.'!X73","v":4024},{"$f":"'Consum.'!Y73","v":4021},{"$f":"'Consum.'!Z73","v":4082},{"$f":"'Consum.'!AA73","v":4061},{"$f":"'Consum.'!AB73","v":4102},{"$f":"'Consum.'!AC73","v":4002},{"$f":"'Consum.'!AD73","v":4050},{"$f":"'Consum.'!AE73","v":4052},{"$f":"'Consum.'!AF73","v":4060},{"$f":"'Consum.'!AG73","v":4061},{"$f":"'Consum.'!AH73","v":4076},{"$f":"'Consum.'!AI73","v":4042},{"$f":"'Consum.'!AJ73","v":4050},{"$f":"'Consum.'!AK73","v":4006},{"$f":"'Consum.'!AL73","v":4054},{"$f":"'Consum.'!AM73","v":4057},{"$f":"'Consum.'!AN73","v":4072},{"$f":"'Consum.'!AO73","v":4031},{"$f":"'Consum.'!AP73","v":4040},{"$f":"'Consum.'!AQ73","v":4057},{"$f":"'Consum.'!AR73","v":4096},{"$f":"'Consum.'!AS73","v":4071},{"$f":"'Consum.'!AT73","v":4075},{"$f":"'Consum.'!AU73","v":4086},{"$f":"'Consum.'!AV73","v":4135},{"$f":"'Consum.'!AW73","v":4155},{"$f":"'Consum.'!AX73","v":4202},{"$f":"'Consum.'!AY73","v":4231},{"$f":"'Consum.'!AZ73","v":4230},{"$f":"'Consum.'!BA73","v":4613},{"$f":"'Consum.'!BB73","v":4720},{"$f":"'Consum.'!BC73","v":4727},{"$f":"'Consum.'!BD73","v":4782},{"$f":"'Consum.'!BE73","v":4834},{"$f":"'Consum.'!BF73","v":4936},{"$f":"'Consum.'!BG73","v":4988},{"$f":"'Consum.'!BH73","v":5070},{"$f":"'Consum.'!BI73","v":5071}]
["EMG","Own Total",169,169,"-",0,null,"Own Total",{"$f":"'Consum.'!I74","v":89},{"$f":"'Consum.'!J74","v":91},{"$f":"'Consum.'!K74","v":93},{"$f":"'Consum.'!L74","v":92},{"$f":"'Consum.'!M74","v":92},{"$f":"'Consum.'!N74","v":90},{"$f":"'Consum.'!O74","v":101},{"$f":"'Consum.'!P74","v":112},{"$f":"'Consum.'!Q74","v":113},{"$f":"'Consum.'!R74","v":113},{"$f":"'Consum.'!S74","v":117},{"$f":"'Consum.'!T74","v":118},{"$f":"'Consum.'!U74","v":118},{"$f":"'Consum.'!V74","v":119},{"$f":"'Consum.'!W74","v":126},{"$f":"'Consum.'!X74","v":134},{"$f":"'Consum.'!Y74","v":129},{"$f":"'Consum.'!Z74","v":132},{"$f":"'Consum.'!AA74","v":134},{"$f":"'Consum.'!AB74","v":137},{"$f":"'Consum.'!AC74","v":139},{"$f":"'Consum.'!AD74","v":139},{"$f":"'Consum.'!AE74","v":138},{"$f":"'Consum.'!AF74","v":133},{"$f":"'Consum.'!AG74","v":132},{"$f":"'Consum.'!AH74","v":132},{"$f":"'Consum.'!AI74","v":132},{"$f":"'Consum.'!AJ74","v":133},{"$f":"'Consum.'!AK74","v":133},{"$f":"'Consum.'!AL74","v":135},{"$f":"'Consum.'!AM74","v":141},{"$f":"'Consum.'!AN74","v":141},{"$f":"'Consum.'!AO74","v":141},{"$f":"'Consum.'!AP74","v":142},{"$f":"'Consum.'!AQ74","v":141},{"$f":"'Consum.'!AR74","v":142},{"$f":"'Consum.'!AS74","v":143},{"$f":"'Consum.'!AT74","v":144},{"$f":"'Consum.'!AU74","v":145},{"$f":"'Consum.'!AV74","v":149},{"$f":"'Consum.'!AW74","v":145},{"$f":"'Consum.'!AX74","v":145},{"$f":"'Consum.'!AY74","v":145},{"$f":"'Consum.'!AZ74","v":145},{"$f":"'Consum.'!BA74","v":167},{"$f":"'Consum.'!BB74","v":168},{"$f":"'Consum.'!BC74","v":168},{"$f":"'Consum.'!BD74","v":169},{"$f":"'Consum.'!BE74","v":169},{"$f":"'Consum.'!BF74","v":167},{"$f":"'Consum.'!BG74","v":167},{"$f":"'Consum.'!BH74","v":167},{"$f":"'Consum.'!BI74","v":169}]
["EMG","Public Service Total",953,938,1.5991471215351716,15,null,"Public Service Total",{"$f":"'Consum.'!I75","v":543},{"$f":"'Consum.'!J75","v":543},{"$f":"'Consum.'!K75","v":549},{"$f":"'Consum.'!L75","v":548},{"$f":"'Consum.'!M75","v":550},{"$f":"'Consum.'!N75","v":547},{"$f":"'Consum.'!O75","v":554},{"$f":"'Consum.'!P75","v":561},{"$f":"'Consum.'!Q75","v":568},{"$f":"'Consum.'!R75","v":569},{"$f":"'Consum.'!S75","v":578},{"$f":"'Consum.'!T75","v":587},{"$f":"'Consum.'!U75","v":592},{"$f":"'Consum.'!V75","v":591},{"$f":"'Consum.'!W75","v":598},{"$f":"'Consum.'!X75","v":610},{"$f":"'Consum.'!Y75","v":613},{"$f":"'Consum.'!Z75","v":619},{"$f":"'Consum.'!AA75","v":622},{"$f":"'Consum.'!AB75","v":638},{"$f":"'Consum.'!AC75","v":637},{"$f":"'Consum.'!AD75","v":638},{"$f":"'Consum.'!AE75","v":648},{"$f":"'Consum.'!AF75","v":657},{"$f":"'Consum.'!AG75","v":659},{"$f":"'Consum.'!AH75","v":667},{"$f":"'Consum.'!AI75","v":675},{"$f":"'Consum.'!AJ75","v":685},{"$f":"'Consum.'!AK75","v":693},{"$f":"'Consum.'!AL75","v":704},{"$f":"'Consum.'!AM75","v":707},{"$f":"'Consum.'!AN75","v":710},{"$f":"'Consum.'!AO75","v":712},{"$f":"'Consum.'!AP75","v":714},{"$f":"'Consum.'!AQ75","v":720},{"$f":"'Consum.'!AR75","v":731},{"$f":"'Consum.'!AS75","v":729},{"$f":"'Consum.'!AT75","v":741},{"$f":"'Consum.'!AU75","v":744},{"$f":"'Consum.'!AV75","v":742},{"$f":"'Consum.'!AW75","v":736},{"$f":"'Consum.'!AX75","v":739},{"$f":"'Consum.'!AY75","v":742},{"$f":"'Consum.'!AZ75","v":741},{"$f":"'Consum.'!BA75","v":905},{"$f":"'Consum.'!BB75","v":918},{"$f":"'Consum.'!BC75","v":935},{"$f":"'Consum.'!BD75","v":936},{"$f":"'Consum.'!BE75","v":938},{"$f":"'Consum.'!BF75","v":937},{"$f":"'Consum.'!BG75","v":941},{"$f":"'Consum.'!BH75","v":951},{"$f":"'Consum.'!BI75","v":953}]
["EMG","Total Market (1+2)",612510,603992,1.4102835799149727,8518,null,"Total Market (1+2)",{"$f":"'Consum.'!I76","v":396069},{"$f":"'Consum.'!J76","v":397848},{"$f":"'Consum.'!K76","v":468523},{"$f":"'Consum.'!L76","v":403707},{"$f":"'Consum.'!M76","v":406392},{"$f":"'Consum.'!N76","v":409411},{"$f":"'Consum.'!O76","v":480952},{"$f":"'Consum.'!P76","v":415329},{"$f":"'Consum.'!Q76","v":417238},{"$f":"'Consum.'!R76","v":420349},{"$f":"'Consum.'!S76","v":493035},{"$f":"'Consum.'!T76","v":425840},{"$f":"'Consum.'!U76","v":428633},{"$f":"'Consum.'!V76","v":430274},{"$f":"'Consum.'!W76","v":502382},{"$f":"'Consum.'!X76","v":433503},{"$f":"'Consum.'!Y76","v":435212},{"$f":"'Consum.'!Z76","v":435887},{"$f":"'Consum.'!AA76","v":507804},{"$f":"'Consum.'!AB76","v":438915},{"$f":"'Consum.'!AC76","v":440281},{"$f":"'Consum.'!AD76","v":442505},{"$f":"'Consum.'!AE76","v":514993},{"$f":"'Consum.'!AF76","v":445608},{"$f":"'Consum.'!AG76","v":448423},{"$f":"'Consum.'!AH76","v":450443},{"$f":"'Consum.'!AI76","v":525266},{"$f":"'Consum.'!AJ76","v":455413},{"$f":"'Consum.'!AK76","v":456796},{"$f":"'Consum.'!AL76","v":458310},{"$f":"'Consum.'!AM76","v":459892},{"$f":"'Consum.'!AN76","v":460113},{"$f":"'Consum.'!AO76","v":462070},{"$f":"'Consum.'!AP76","v":463357},{"$f":"'Consum.'!AQ76","v":467600},{"$f":"'Consum.'!AR76","v":469528},{"$f":"'Consum.'!AS76","v":471064},{"$f":"'Consum.'!AT76","v":473067},{"$f":"'Consum.'!AU76","v":474691},{"$f":"'Consum.'!AV76","v":475636},{"$f":"'Consum.'!AW76","v":477223},{"$f":"'Consum.'!AX76","v":478503},{"$f":"'Consum.'!AY76","v":481192},{"$f":"'Consum.'!AZ76","v":483218},{"$f":"'Consum.'!BA76","v":597665},{"$f":"'Consum.'!BB76","v":599478},{"$f":"'Consum.'!BC76","v":601552},{"$f":"'Consum.'!BD76","v":602796},{"$f":"'Consum.'!BE76","v":603992},{"$f":"'Consum.'!BF76","v":605925},{"$f":"'Consum.'!BG76","v":608682},{"$f":"'Consum.'!BH76","v":610628},{"$f":"'Consum.'!BI76","v":612510}]
["EMG"]
["ENF","ENF",null,null,null,null,null,{"$f":"B78","v":"ENF"}]
["ENF"]
["ENF"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22"]
["ENF",null,null,null,null,null,null,"Valores em  "]
["ENF"]
["ENF"]
["ENF","Residential",{"$f":"INDEX($H$80:$DC$110,MATCH($B84,$H$80:$H$110,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C84/D84-1)*100<=-100,\"-\",IF((C84/D84-1)*100=0,\"-\",(C84/D84-1)*100)),\"-\")","v":"-"},{"$f":"C84-D84","v":0},null,"Residential",{"$f":"'Consum.'!I84","v":82821},{"$f":"'Consum.'!J84","v":83243},{"$f":"'Consum.'!K84","v":83673},{"$f":"'Consum.'!L84","v":84240},{"$f":"'Consum.'!M84","v":84533},{"$f":"'Consum.'!N84","v":85095},{"$f":"'Consum.'!O84","v":85655},{"$f":"'Consum.'!P84","v":86445},{"$f":"'Consum.'!Q84","v":87024},{"$f":"'Consum.'!R84","v":87498},{"$f":"'Consum.'!S84","v":88281},{"$f":"'Consum.'!T84","v":88869},{"$f":"'Consum.'!U84","v":89314},{"$f":"'Consum.'!V84","v":89605},{"$f":"'Consum.'!W84","v":89938},{"$f":"'Consum.'!X84","v":90471},{"$f":"'Consum.'!Y84","v":90718},{"$f":"'Consum.'!Z84","v":91077},{"$f":"'Consum.'!AA84","v":91660},{"$f":"'Consum.'!AB84","v":91923},{"$f":"'Consum.'!AC84","v":92444},{"$f":"'Consum.'!AD84","v":92816},{"$f":"'Consum.'!AE84","v":93179},{"$f":"'Consum.'!AF84","v":93376},{"$f":"'Consum.'!AG84","v":94005},{"$f":"'Consum.'!AH84","v":94472},{"$f":"'Consum.'!AI84","v":95092},{"$f":"'Consum.'!AJ84","v":95557},{"$f":"'Consum.'!AK84","v":95819},{"$f":"'Consum.'!AL84","v":96238},{"$f":"'Consum.'!AM84","v":96661},{"$f":"'Consum.'!AN84","v":96683},{"$f":"'Consum.'!AO84","v":96847},{"$f":"'Consum.'!AP84","v":96294},{"$f":"'Consum.'!AQ84","v":97774},{"$f":"'Consum.'!AR84","v":98541},{"$f":"'Consum.'!AS84","v":98983},{"$f":"'Consum.'!AT84","v":99560},{"$f":"'Consum.'!AU84","v":99414},{"$f":"'Consum.'!AV84","v":99383},{"$f":"'Consum.'!AW84","v":99559},{"$f":"'Consum.'!AX84","v":99704},{"$f":"'Consum.'!AY84","v":99923},{"$f":"'Consum.'!AZ84","v":99889}]
["ENF","Commercial",0,0,"-",0,null,"Commercial",{"$f":"'Consum.'!I85","v":9376},{"$f":"'Consum.'!J85","v":9362},{"$f":"'Consum.'!K85","v":28207},{"$f":"'Consum.'!L85","v":9395},{"$f":"'Consum.'!M85","v":9410},{"$f":"'Consum.'!N85","v":9448},{"$f":"'Consum.'!O85","v":28340},{"$f":"'Consum.'!P85","v":9479},{"$f":"'Consum.'!Q85","v":9478},{"$f":"'Consum.'!R85","v":9502},{"$f":"'Consum.'!S85","v":28518},{"$f":"'Consum.'!T85","v":9520},{"$f":"'Consum.'!U85","v":9551},{"$f":"'Consum.'!V85","v":9575},{"$f":"'Consum.'!W85","v":28736},{"$f":"'Consum.'!X85","v":9583},{"$f":"'Consum.'!Y85","v":9542},{"$f":"'Consum.'!Z85","v":9567},{"$f":"'Consum.'!AA85","v":28888},{"$f":"'Consum.'!AB85","v":9716},{"$f":"'Consum.'!AC85","v":9726},{"$f":"'Consum.'!AD85","v":9693},{"$f":"'Consum.'!AE85","v":29096},{"$f":"'Consum.'!AF85","v":9716},{"$f":"'Consum.'!AG85","v":9744},{"$f":"'Consum.'!AH85","v":9944},{"$f":"'Consum.'!AI85","v":30322},{"$f":"'Consum.'!AJ85","v":10237},{"$f":"'Consum.'!AK85","v":10216},{"$f":"'Consum.'!AL85","v":10279},{"$f":"'Consum.'!AM85","v":10277},{"$f":"'Consum.'!AN85","v":10255},{"$f":"'Consum.'!AO85","v":10296},{"$f":"'Consum.'!AP85","v":10234},{"$f":"'Consum.'!AQ85","v":10246},{"$f":"'Consum.'!AR85","v":10274},{"$f":"'Consum.'!AS85","v":10200},{"$f":"'Consum.'!AT85","v":10189},{"$f":"'Consum.'!AU85","v":10282},{"$f":"'Consum.'!AV85","v":10306},{"$f":"'Consum.'!AW85","v":10324},{"$f":"'Consum.'!AX85","v":10319},{"$f":"'Consum.'!AY85","v":10369},{"$f":"'Consum.'!AZ85","v":10382}]
["ENF","Industrial",0,0,"-",0,null,"Industrial",{"$f":"'Consum.'!I86","v":949},{"$f":"'Consum.'!J86","v":961},{"$f":"'Consum.'!K86","v":960},{"$f":"'Consum.'!L86","v":947},{"$f":"'Consum.'!M86","v":948},{"$f":"'Consum.'!N86","v":940},{"$f":"'Consum.'!O86","v":933},{"$f":"'Consum.'!P86","v":921},{"$f":"'Consum.'!Q86","v":914},{"$f":"'Consum.'!R86","v":906},{"$f":"'Consum.'!S86","v":898},{"$f":"'Consum.'!T86","v":880},{"$f":"'Consum.'!U86","v":875},{"$f":"'Consum.'!V86","v":860},{"$f":"'Consum.'!W86","v":844},{"$f":"'Consum.'!X86","v":832},{"$f":"'Consum.'!Y86","v":824},{"$f":"'Consum.'!Z86","v":819},{"$f":"'Consum.'!AA86","v":808},{"$f":"'Consum.'!AB86","v":804},{"$f":"'Consum.'!AC86","v":798},{"$f":"'Consum.'!AD86","v":788},{"$f":"'Consum.'!AE86","v":778},{"$f":"'Consum.'!AF86","v":771},{"$f":"'Consum.'!AG86","v":759},{"$f":"'Consum.'!AH86","v":753},{"$f":"'Consum.'!AI86","v":747},{"$f":"'Consum.'!AJ86","v":741},{"$f":"'Consum.'!AK86","v":738},{"$f":"'Consum.'!AL86","v":727},{"$f":"'Consum.'!AM86","v":718},{"$f":"'Consum.'!AN86","v":712},{"$f":"'Consum.'!AO86","v":715},{"$f":"'Consum.'!AP86","v":713},{"$f":"'Consum.'!AQ86","v":712},{"$f":"'Consum.'!AR86","v":718},{"$f":"'Consum.'!AS86","v":707},{"$f":"'Consum.'!AT86","v":714},{"$f":"'Consum.'!AU86","v":715},{"$f":"'Consum.'!AV86","v":705},{"$f":"'Consum.'!AW86","v":706},{"$f":"'Consum.'!AX86","v":688},{"$f":"'Consum.'!AY86","v":688},{"$f":"'Consum.'!AZ86","v":709}]
["ENF","Rural",0,0,"-",0,null,"Rural",{"$f":"'Consum.'!I87","v":946},{"$f":"'Consum.'!J87","v":950},{"$f":"'Consum.'!K87","v":955},{"$f":"'Consum.'!L87","v":959},{"$f":"'Consum.'!M87","v":970},{"$f":"'Consum.'!N87","v":983},{"$f":"'Consum.'!O87","v":1000},{"$f":"'Consum.'!P87","v":1011},{"$f":"'Consum.'!Q87","v":1012},{"$f":"'Consum.'!R87","v":1018},{"$f":"'Consum.'!S87","v":1023},{"$f":"'Consum.'!T87","v":1027},{"$f":"'Consum.'!U87","v":1045},{"$f":"'Consum.'!V87","v":1065},{"$f":"'Consum.'!W87","v":1088},{"$f":"'Consum.'!X87","v":1101},{"$f":"'Consum.'!Y87","v":1116},{"$f":"'Consum.'!Z87","v":1124},{"$f":"'Consum.'!AA87","v":1137},{"$f":"'Consum.'!AB87","v":1142},{"$f":"'Consum.'!AC87","v":1145},{"$f":"'Consum.'!AD87","v":1148},{"$f":"'Consum.'!AE87","v":1161},{"$f":"'Consum.'!AF87","v":1164},{"$f":"'Consum.'!AG87","v":1166},{"$f":"'Consum.'!AH87","v":1173},{"$f":"'Consum.'!AI87","v":1178},{"$f":"'Consum.'!AJ87","v":1192},{"$f":"'Consum.'!AK87","v":1185},{"$f":"'Consum.'!AL87","v":1202},{"$f":"'Consum.'!AM87","v":1226},{"$f":"'Consum.'!AN87","v":1260},{"$f":"'Consum.'!AO87","v":1262},{"$f":"'Consum.'!AP87","v":1263},{"$f":"'Consum.'!AQ87","v":1269},{"$f":"'Consum.'!AR87","v":1271},{"$f":"'Consum.'!AS87","v":1274},{"$f":"'Consum.'!AT87","v":1269},{"$f":"'Consum.'!AU87","v":1272},{"$f":"'Consum.'!AV87","v":1277},{"$f":"'Consum.'!AW87","v":1148},{"$f":"'Consum.'!AX87","v":1152},{"$f":"'Consum.'!AY87","v":1152},{"$f":"'Consum.'!AZ87","v":1143}]
["ENF","Street Lighting",0,0,"-",0,null,"Street Lighting",{"$f":"'Consum.'!I88","v":2},{"$f":"'Consum.'!J88","v":2},{"$f":"'Consum.'!K88","v":2},{"$f":"'Consum.'!L88","v":2},{"$f":"'Consum.'!M88","v":2},{"$f":"'Consum.'!N88","v":2},{"$f":"'Consum.'!O88","v":2},{"$f":"'Consum.'!P88","v":2},{"$f":"'Consum.'!Q88","v":2},{"$f":"'Consum.'!R88","v":6},{"$f":"'Consum.'!S88","v":6},{"$f":"'Consum.'!T88","v":6},{"$f":"'Consum.'!U88","v":13},{"$f":"'Consum.'!V88","v":13},{"$f":"'Consum.'!W88","v":13},{"$f":"'Consum.'!X88","v":13},{"$f":"'Consum.'!Y88","v":13},{"$f":"'Consum.'!Z88","v":13},{"$f":"'Consum.'!AA88","v":13},{"$f":"'Consum.'!AB88","v":13},{"$f":"'Consum.'!AC88","v":13},{"$f":"'Consum.'!AD88","v":13},{"$f":"'Consum.'!AE88","v":13},{"$f":"'Consum.'!AF88","v":13},{"$f":"'Consum.'!AG88","v":13},{"$f":"'Consum.'!AH88","v":13},{"$f":"'Consum.'!AI88","v":13},{"$f":"'Consum.'!AJ88","v":13},{"$f":"'Consum.'!AK88","v":13},{"$f":"'Consum.'!AL88","v":13},{"$f":"'Consum.'!AM88","v":13},{"$f":"'Consum.'!AN88","v":13},{"$f":"'Consum.'!AO88","v":13},{"$f":"'Consum.'!AP88","v":13},{"$f":"'Consum.'!AQ88","v":13},{"$f":"'Consum.'!AR88","v":13},{"$f":"'Consum.'!AS88","v":3},{"$f":"'Consum.'!AT88","v":3},{"$f":"'Consum.'!AU88","v":3},{"$f":"'Consum.'!AV88","v":3},{"$f":"'Consum.'!AW88","v":3},{"$f":"'Consum.'!AX88","v":3},{"$f":"'Consum.'!AY88","v":3},{"$f":"'Consum.'!AZ88","v":3}]
["ENF","Public Power",0,0,"-",0,null,"Public Power",{"$f":"'Consum.'!I89","v":339},{"$f":"'Consum.'!J89","v":342},{"$f":"'Consum.'!K89","v":340},{"$f":"'Consum.'!L89","v":342},{"$f":"'Consum.'!M89","v":350},{"$f":"'Consum.'!N89","v":346},{"$f":"'Consum.'!O89","v":351},{"$f":"'Consum.'!P89","v":371},{"$f":"'Consum.'!Q89","v":371},{"$f":"'Consum.'!R89","v":362},{"$f":"'Consum.'!S89","v":372},{"$f":"'Consum.'!T89","v":380},{"$f":"'Consum.'!U89","v":391},{"$f":"'Consum.'!V89","v":391},{"$f":"'Consum.'!W89","v":390},{"$f":"'Consum.'!X89","v":392},{"$f":"'Consum.'!Y89","v":372},{"$f":"'Consum.'!Z89","v":383},{"$f":"'Consum.'!AA89","v":372},{"$f":"'Consum.'!AB89","v":369},{"$f":"'Consum.'!AC89","v":370},{"$f":"'Consum.'!AD89","v":379},{"$f":"'Consum.'!AE89","v":381},{"$f":"'Consum.'!AF89","v":363},{"$f":"'Consum.'!AG89","v":388},{"$f":"'Consum.'!AH89","v":388},{"$f":"'Consum.'!AI89","v":385},{"$f":"'Consum.'!AJ89","v":394},{"$f":"'Consum.'!AK89","v":387},{"$f":"'Consum.'!AL89","v":393},{"$f":"'Consum.'!AM89","v":393},{"$f":"'Consum.'!AN89","v":392},{"$f":"'Consum.'!AO89","v":388},{"$f":"'Consum.'!AP89","v":390},{"$f":"'Consum.'!AQ89","v":390},{"$f":"'Consum.'!AR89","v":393},{"$f":"'Consum.'!AS89","v":391},{"$f":"'Consum.'!AT89","v":392},{"$f":"'Consum.'!AU89","v":394},{"$f":"'Consum.'!AV89","v":409},{"$f":"'Consum.'!AW89","v":403},{"$f":"'Consum.'!AX89","v":410},{"$f":"'Consum.'!AY89","v":419},{"$f":"'Consum.'!AZ89","v":419}]
["ENF","Own",0,0,"-",0,null,"Own",{"$f":"'Consum.'!I90","v":17},{"$f":"'Consum.'!J90","v":21},{"$f":"'Consum.'!K90","v":19},{"$f":"'Consum.'!L90","v":19},{"$f":"'Consum.'!M90","v":19},{"$f":"'Consum.'!N90","v":20},{"$f":"'Consum.'!O90","v":20},{"$f":"'Consum.'!P90","v":20},{"$f":"'Consum.'!Q90","v":19},{"$f":"'Consum.'!R90","v":20},{"$f":"'Consum.'!S90","v":21},{"$f":"'Consum.'!T90","v":21},{"$f":"'Consum.'!U90","v":21},{"$f":"'Consum.'!V90","v":23},{"$f":"'Consum.'!W90","v":23},{"$f":"'Consum.'!X90","v":23},{"$f":"'Consum.'!Y90","v":24},{"$f":"'Consum.'!Z90","v":22},{"$f":"'Consum.'!AA90","v":22},{"$f":"'Consum.'!AB90","v":21},{"$f":"'Consum.'!AC90","v":20},{"$f":"'Consum.'!AD90","v":20},{"$f":"'Consum.'!AE90","v":20},{"$f":"'Consum.'!AF90","v":20},{"$f":"'Consum.'!AG90","v":20},{"$f":"'Consum.'!AH90","v":19},{"$f":"'Consum.'!AI90","v":19},{"$f":"'Consum.'!AJ90","v":19},{"$f":"'Consum.'!AK90","v":19},{"$f":"'Consum.'!AL90","v":19},{"$f":"'Consum.'!AM90","v":20},{"$f":"'Consum.'!AN90","v":20},{"$f":"'Consum.'!AO90","v":20},{"$f":"'Consum.'!AP90","v":20},{"$f":"'Consum.'!AQ90","v":20},{"$f":"'Consum.'!AR90","v":20},{"$f":"'Consum.'!AS90","v":21},{"$f":"'Consum.'!AT90","v":21},{"$f":"'Consum.'!AU90","v":21},{"$f":"'Consum.'!AV90","v":21},{"$f":"'Consum.'!AW90","v":21},{"$f":"'Consum.'!AX90","v":21},{"$f":"'Consum.'!AY90","v":21},{"$f":"'Consum.'!AZ90","v":21}]
["ENF","Public Service",0,0,"-",0,null,"Public Service",{"$f":"'Consum.'!I91","v":95},{"$f":"'Consum.'!J91","v":97},{"$f":"'Consum.'!K91","v":103},{"$f":"'Consum.'!L91","v":103},{"$f":"'Consum.'!M91","v":106},{"$f":"'Consum.'!N91","v":107},{"$f":"'Consum.'!O91","v":107},{"$f":"'Consum.'!P91","v":107},{"$f":"'Consum.'!Q91","v":107},{"$f":"'Consum.'!R91","v":110},{"$f":"'Consum.'!S91","v":112},{"$f":"'Consum.'!T91","v":116},{"$f":"'Consum.'!U91","v":114},{"$f":"'Consum.'!V91","v":114},{"$f":"'Consum.'!W91","v":115},{"$f":"'Consum.'!X91","v":118},{"$f":"'Consum.'!Y91","v":121},{"$f":"'Consum.'!Z91","v":124},{"$f":"'Consum.'!AA91","v":127},{"$f":"'Consum.'!AB91","v":128},{"$f":"'Consum.'!AC91","v":130},{"$f":"'Consum.'!AD91","v":129},{"$f":"'Consum.'!AE91","v":132},{"$f":"'Consum.'!AF91","v":132},{"$f":"'Consum.'!AG91","v":132},{"$f":"'Consum.'!AH91","v":134},{"$f":"'Consum.'!AI91","v":135},{"$f":"'Consum.'!AJ91","v":134},{"$f":"'Consum.'!AK91","v":135},{"$f":"'Consum.'!AL91","v":134},{"$f":"'Consum.'!AM91","v":136},{"$f":"'Consum.'!AN91","v":132},{"$f":"'Consum.'!AO91","v":130},{"$f":"'Consum.'!AP91","v":132},{"$f":"'Consum.'!AQ91","v":135},{"$f":"'Consum.'!AR91","v":135},{"$f":"'Consum.'!AS91","v":132},{"$f":"'Consum.'!AT91","v":136},{"$f":"'Consum.'!AU91","v":138},{"$f":"'Consum.'!AV91","v":136},{"$f":"'Consum.'!AW91","v":144},{"$f":"'Consum.'!AX91","v":148},{"$f":"'Consum.'!AY91","v":148},{"$f":"'Consum.'!AZ91","v":151}]
["ENF","1 Captive Market",0,0,"-",0,null,"1 Captive Market",{"$f":"'Consum.'!I92","v":94545},{"$f":"'Consum.'!J92","v":94978},{"$f":"'Consum.'!K92","v":114259},{"$f":"'Consum.'!L92","v":96007},{"$f":"'Consum.'!M92","v":96338},{"$f":"'Consum.'!N92","v":96941},{"$f":"'Consum.'!O92","v":116408},{"$f":"'Consum.'!P92","v":98356},{"$f":"'Consum.'!Q92","v":98927},{"$f":"'Consum.'!R92","v":99422},{"$f":"'Consum.'!S92","v":119231},{"$f":"'Consum.'!T92","v":100819},{"$f":"'Consum.'!U92","v":101324},{"$f":"'Consum.'!V92","v":101646},{"$f":"'Consum.'!W92","v":121147},{"$f":"'Consum.'!X92","v":102533},{"$f":"'Consum.'!Y92","v":102730},{"$f":"'Consum.'!Z92","v":103129},{"$f":"'Consum.'!AA92","v":123027},{"$f":"'Consum.'!AB92","v":104116},{"$f":"'Consum.'!AC92","v":104646},{"$f":"'Consum.'!AD92","v":104986},{"$f":"'Consum.'!AE92","v":124760},{"$f":"'Consum.'!AF92","v":105555},{"$f":"'Consum.'!AG92","v":106227},{"$f":"'Consum.'!AH92","v":106896},{"$f":"'Consum.'!AI92","v":127891},{"$f":"'Consum.'!AJ92","v":108287},{"$f":"'Consum.'!AK92","v":108512},{"$f":"'Consum.'!AL92","v":109005},{"$f":"'Consum.'!AM92","v":109444},{"$f":"'Consum.'!AN92","v":109467},{"$f":"'Consum.'!AO92","v":109671},{"$f":"'Consum.'!AP92","v":109059},{"$f":"'Consum.'!AQ92","v":110559},{"$f":"'Consum.'!AR92","v":111365},{"$f":"'Consum.'!AS92","v":111711},{"$f":"'Consum.'!AT92","v":112284},{"$f":"'Consum.'!AU92","v":112239},{"$f":"'Consum.'!AV92","v":112240},{"$f":"'Consum.'!AW92","v":112308},{"$f":"'Consum.'!AX92","v":112445},{"$f":"'Consum.'!AY92","v":112723},{"$f":"'Consum.'!AZ92","v":112717}]
["ENF","Residential Free",0,0,"-",0,null,"Residential Free",{"$f":"'Consum.'!I93","v":0},{"$f":"'Consum.'!J93","v":0},{"$f":"'Consum.'!K93","v":0},{"$f":"'Consum.'!L93","v":0},{"$f":"'Consum.'!M93","v":0},{"$f":"'Consum.'!N93","v":0},{"$f":"'Consum.'!O93","v":0},{"$f":"'Consum.'!P93","v":0},{"$f":"'Consum.'!Q93","v":0},{"$f":"'Consum.'!R93","v":0},{"$f":"'Consum.'!S93","v":0},{"$f":"'Consum.'!T93","v":0},{"$f":"'Consum.'!U93","v":0},{"$f":"'Consum.'!V93","v":0},{"$f":"'Consum.'!W93","v":0},{"$f":"'Consum.'!X93","v":0},{"$f":"'Consum.'!Y93","v":0},{"$f":"'Consum.'!Z93","v":0},{"$f":"'Consum.'!AA93","v":0},{"$f":"'Consum.'!AB93","v":0},{"$f":"'Consum.'!AC93","v":0},{"$f":"'Consum.'!AD93","v":0},{"$f":"'Consum.'!AE93","v":0},{"$f":"'Consum.'!AF93","v":0},{"$f":"'Consum.'!AG93","v":0},{"$f":"'Consum.'!AH93","v":0},{"$f":"'Consum.'!AI93","v":0},{"$f":"'Consum.'!AJ93","v":0},{"$f":"'Consum.'!AK93","v":0},{"$f":"'Consum.'!AL93","v":0},{"$f":"'Consum.'!AM93","v":0},{"$f":"'Consum.'!AN93","v":0},{"$f":"'Consum.'!AO93","v":0},{"$f":"'Consum.'!AP93","v":0},{"$f":"'Consum.'!AQ93","v":0},{"$f":"'Consum.'!AR93","v":0},{"$f":"'Consum.'!AS93","v":0},{"$f":"'Consum.'!AT93","v":0},{"$f":"'Consum.'!AU93","v":0},{"$f":"'Consum.'!AV93","v":0},{"$f":"'Consum.'!AW93","v":0},{"$f":"'Consum.'!AX93","v":0},{"$f":"'Consum.'!AY93","v":0},{"$f":"'Consum.'!AZ93","v":0}]
["ENF","Commercial Free",0,0,"-",0,null,"Commercial Free",{"$f":"'Consum.'!I94","v":0},{"$f":"'Consum.'!J94","v":0},{"$f":"'Consum.'!K94","v":0},{"$f":"'Consum.'!L94","v":0},{"$f":"'Consum.'!M94","v":0},{"$f":"'Consum.'!N94","v":0},{"$f":"'Consum.'!O94","v":0},{"$f":"'Consum.'!P94","v":0},{"$f":"'Consum.'!Q94","v":0},{"$f":"'Consum.'!R94","v":0},{"$f":"'Consum.'!S94","v":0},{"$f":"'Consum.'!T94","v":0},{"$f":"'Consum.'!U94","v":0},{"$f":"'Consum.'!V94","v":0},{"$f":"'Consum.'!W94","v":0},{"$f":"'Consum.'!X94","v":0},{"$f":"'Consum.'!Y94","v":0},{"$f":"'Consum.'!Z94","v":1},{"$f":"'Consum.'!AA94","v":1},{"$f":"'Consum.'!AB94","v":1},{"$f":"'Consum.'!AC94","v":2},{"$f":"'Consum.'!AD94","v":2},{"$f":"'Consum.'!AE94","v":2},{"$f":"'Consum.'!AF94","v":2},{"$f":"'Consum.'!AG94","v":2},{"$f":"'Consum.'!AH94","v":2},{"$f":"'Consum.'!AI94","v":2},{"$f":"'Consum.'!AJ94","v":2},{"$f":"'Consum.'!AK94","v":2},{"$f":"'Consum.'!AL94","v":2},{"$f":"'Consum.'!AM94","v":2},{"$f":"'Consum.'!AN94","v":2},{"$f":"'Consum.'!AO94","v":2},{"$f":"'Consum.'!AP94","v":2},{"$f":"'Consum.'!AQ94","v":3},{"$f":"'Consum.'!AR94","v":4},{"$f":"'Consum.'!AS94","v":4},{"$f":"'Consum.'!AT94","v":4},{"$f":"'Consum.'!AU94","v":4},{"$f":"'Consum.'!AV94","v":7},{"$f":"'Consum.'!AW94","v":11},{"$f":"'Consum.'!AX94","v":12},{"$f":"'Consum.'!AY94","v":13},{"$f":"'Consum.'!AZ94","v":13}]
["ENF","Industrial Free",0,0,"-",0,null,"Industrial Free",{"$f":"'Consum.'!I95","v":0},{"$f":"'Consum.'!J95","v":0},{"$f":"'Consum.'!K95","v":0},{"$f":"'Consum.'!L95","v":0},{"$f":"'Consum.'!M95","v":0},{"$f":"'Consum.'!N95","v":0},{"$f":"'Consum.'!O95","v":0},{"$f":"'Consum.'!P95","v":0},{"$f":"'Consum.'!Q95","v":0},{"$f":"'Consum.'!R95","v":0},{"$f":"'Consum.'!S95","v":0},{"$f":"'Consum.'!T95","v":0},{"$f":"'Consum.'!U95","v":0},{"$f":"'Consum.'!V95","v":0},{"$f":"'Consum.'!W95","v":0},{"$f":"'Consum.'!X95","v":0},{"$f":"'Consum.'!Y95","v":0},{"$f":"'Consum.'!Z95","v":0},{"$f":"'Consum.'!AA95","v":0},{"$f":"'Consum.'!AB95","v":2},{"$f":"'Consum.'!AC95","v":2},{"$f":"'Consum.'!AD95","v":3},{"$f":"'Consum.'!AE95","v":4},{"$f":"'Consum.'!AF95","v":5},{"$f":"'Consum.'!AG95","v":5},{"$f":"'Consum.'!AH95","v":6},{"$f":"'Consum.'!AI95","v":6},{"$f":"'Consum.'!AJ95","v":6},{"$f":"'Consum.'!AK95","v":6},{"$f":"'Consum.'!AL95","v":6},{"$f":"'Consum.'!AM95","v":6},{"$f":"'Consum.'!AN95","v":6},{"$f":"'Consum.'!AO95","v":7},{"$f":"'Consum.'!AP95","v":7},{"$f":"'Consum.'!AQ95","v":7},{"$f":"'Consum.'!AR95","v":7},{"$f":"'Consum.'!AS95","v":7},{"$f":"'Consum.'!AT95","v":8},{"$f":"'Consum.'!AU95","v":8},{"$f":"'Consum.'!AV95","v":9},{"$f":"'Consum.'!AW95","v":11},{"$f":"'Consum.'!AX95","v":12},{"$f":"'Consum.'!AY95","v":13},{"$f":"'Consum.'!AZ95","v":13}]
["ENF","Rural Free",0,0,"-",0,null,"Rural Free",{"$f":"'Consum.'!I96","v":0},{"$f":"'Consum.'!J96","v":0},{"$f":"'Consum.'!K96","v":0},{"$f":"'Consum.'!L96","v":0},{"$f":"'Consum.'!M96","v":0},{"$f":"'Consum.'!N96","v":0},{"$f":"'Consum.'!O96","v":0},{"$f":"'Consum.'!P96","v":0},{"$f":"'Consum.'!Q96","v":0},{"$f":"'Consum.'!R96","v":0},{"$f":"'Consum.'!S96","v":0},{"$f":"'Consum.'!T96","v":0},{"$f":"'Consum.'!U96","v":0},{"$f":"'Consum.'!V96","v":0},{"$f":"'Consum.'!W96","v":0},{"$f":"'Consum.'!X96","v":0},{"$f":"'Consum.'!Y96","v":0},{"$f":"'Consum.'!Z96","v":0},{"$f":"'Consum.'!AA96","v":0},{"$f":"'Consum.'!AB96","v":0},{"$f":"'Consum.'!AC96","v":0},{"$f":"'Consum.'!AD96","v":0},{"$f":"'Consum.'!AE96","v":0},{"$f":"'Consum.'!AF96","v":0},{"$f":"'Consum.'!AG96","v":0},{"$f":"'Consum.'!AH96","v":0},{"$f":"'Consum.'!AI96","v":0},{"$f":"'Consum.'!AJ96","v":0},{"$f":"'Consum.'!AK96","v":0},{"$f":"'Consum.'!AL96","v":0},{"$f":"'Consum.'!AM96","v":0},{"$f":"'Consum.'!AN96","v":0},{"$f":"'Consum.'!AO96","v":0},{"$f":"'Consum.'!AP96","v":0},{"$f":"'Consum.'!AQ96","v":0},{"$f":"'Consum.'!AR96","v":0},{"$f":"'Consum.'!AS96","v":0},{"$f":"'Consum.'!AT96","v":0},{"$f":"'Consum.'!AU96","v":0},{"$f":"'Consum.'!AV96","v":0},{"$f":"'Consum.'!AW96","v":0},{"$f":"'Consum.'!AX96","v":0},{"$f":"'Consum.'!AY96","v":0},{"$f":"'Consum.'!AZ96","v":0}]
["ENF","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I97","v":0},{"$f":"'Consum.'!J97","v":0},{"$f":"'Consum.'!K97","v":0},{"$f":"'Consum.'!L97","v":0},{"$f":"'Consum.'!M97","v":0},{"$f":"'Consum.'!N97","v":0},{"$f":"'Consum.'!O97","v":0},{"$f":"'Consum.'!P97","v":0},{"$f":"'Consum.'!Q97","v":0},{"$f":"'Consum.'!R97","v":0},{"$f":"'Consum.'!S97","v":0},{"$f":"'Consum.'!T97","v":0},{"$f":"'Consum.'!U97","v":0},{"$f":"'Consum.'!V97","v":0},{"$f":"'Consum.'!W97","v":0},{"$f":"'Consum.'!X97","v":0},{"$f":"'Consum.'!Y97","v":0},{"$f":"'Consum.'!Z97","v":0},{"$f":"'Consum.'!AA97","v":0},{"$f":"'Consum.'!AB97","v":0},{"$f":"'Consum.'!AC97","v":0},{"$f":"'Consum.'!AD97","v":0},{"$f":"'Consum.'!AE97","v":0},{"$f":"'Consum.'!AF97","v":0},{"$f":"'Consum.'!AG97","v":0},{"$f":"'Consum.'!AH97","v":0},{"$f":"'Consum.'!AI97","v":0},{"$f":"'Consum.'!AJ97","v":0},{"$f":"'Consum.'!AK97","v":0},{"$f":"'Consum.'!AL97","v":0},{"$f":"'Consum.'!AM97","v":0},{"$f":"'Consum.'!AN97","v":0},{"$f":"'Consum.'!AO97","v":0},{"$f":"'Consum.'!AP97","v":0},{"$f":"'Consum.'!AQ97","v":0},{"$f":"'Consum.'!AR97","v":0},{"$f":"'Consum.'!AS97","v":0},{"$f":"'Consum.'!AT97","v":0},{"$f":"'Consum.'!AU97","v":0},{"$f":"'Consum.'!AV97","v":0},{"$f":"'Consum.'!AW97","v":0},{"$f":"'Consum.'!AX97","v":0},{"$f":"'Consum.'!AY97","v":0},{"$f":"'Consum.'!AZ97","v":0}]
["ENF","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"'Consum.'!I98","v":0},{"$f":"'Consum.'!J98","v":0},{"$f":"'Consum.'!K98","v":0},{"$f":"'Consum.'!L98","v":0},{"$f":"'Consum.'!M98","v":0},{"$f":"'Consum.'!N98","v":0},{"$f":"'Consum.'!O98","v":0},{"$f":"'Consum.'!P98","v":0},{"$f":"'Consum.'!Q98","v":0},{"$f":"'Consum.'!R98","v":0},{"$f":"'Consum.'!S98","v":0},{"$f":"'Consum.'!T98","v":0},{"$f":"'Consum.'!U98","v":0},{"$f":"'Consum.'!V98","v":0},{"$f":"'Consum.'!W98","v":0},{"$f":"'Consum.'!X98","v":0},{"$f":"'Consum.'!Y98","v":0},{"$f":"'Consum.'!Z98","v":0},{"$f":"'Consum.'!AA98","v":0},{"$f":"'Consum.'!AB98","v":0},{"$f":"'Consum.'!AC98","v":0},{"$f":"'Consum.'!AD98","v":0},{"$f":"'Consum.'!AE98","v":0},{"$f":"'Consum.'!AF98","v":0},{"$f":"'Consum.'!AG98","v":0},{"$f":"'Consum.'!AH98","v":0},{"$f":"'Consum.'!AI98","v":0},{"$f":"'Consum.'!AJ98","v":0},{"$f":"'Consum.'!AK98","v":0},{"$f":"'Consum.'!AL98","v":0},{"$f":"'Consum.'!AM98","v":0},{"$f":"'Consum.'!AN98","v":0},{"$f":"'Consum.'!AO98","v":0},{"$f":"'Consum.'!AP98","v":0},{"$f":"'Consum.'!AQ98","v":0},{"$f":"'Consum.'!AR98","v":0},{"$f":"'Consum.'!AS98","v":0},{"$f":"'Consum.'!AT98","v":0},{"$f":"'Consum.'!AU98","v":0},{"$f":"'Consum.'!AV98","v":0},{"$f":"'Consum.'!AW98","v":0},{"$f":"'Consum.'!AX98","v":0},{"$f":"'Consum.'!AY98","v":0},{"$f":"'Consum.'!AZ98","v":0}]
["ENF","Own Free",0,0,"-",0,null,"Own Free",{"$f":"'Consum.'!I99","v":0},{"$f":"'Consum.'!J99","v":0},{"$f":"'Consum.'!K99","v":0},{"$f":"'Consum.'!L99","v":0},{"$f":"'Consum.'!M99","v":0},{"$f":"'Consum.'!N99","v":0},{"$f":"'Consum.'!O99","v":0},{"$f":"'Consum.'!P99","v":0},{"$f":"'Consum.'!Q99","v":0},{"$f":"'Consum.'!R99","v":0},{"$f":"'Consum.'!S99","v":0},{"$f":"'Consum.'!T99","v":0},{"$f":"'Consum.'!U99","v":0},{"$f":"'Consum.'!V99","v":0},{"$f":"'Consum.'!W99","v":0},{"$f":"'Consum.'!X99","v":0},{"$f":"'Consum.'!Y99","v":0},{"$f":"'Consum.'!Z99","v":0},{"$f":"'Consum.'!AA99","v":0},{"$f":"'Consum.'!AB99","v":0},{"$f":"'Consum.'!AC99","v":0},{"$f":"'Consum.'!AD99","v":0},{"$f":"'Consum.'!AE99","v":0},{"$f":"'Consum.'!AF99","v":0},{"$f":"'Consum.'!AG99","v":0},{"$f":"'Consum.'!AH99","v":0},{"$f":"'Consum.'!AI99","v":0},{"$f":"'Consum.'!AJ99","v":0},{"$f":"'Consum.'!AK99","v":0},{"$f":"'Consum.'!AL99","v":0},{"$f":"'Consum.'!AM99","v":0},{"$f":"'Consum.'!AN99","v":0},{"$f":"'Consum.'!AO99","v":0},{"$f":"'Consum.'!AP99","v":0},{"$f":"'Consum.'!AQ99","v":0},{"$f":"'Consum.'!AR99","v":0},{"$f":"'Consum.'!AS99","v":0},{"$f":"'Consum.'!AT99","v":0},{"$f":"'Consum.'!AU99","v":0},{"$f":"'Consum.'!AV99","v":0},{"$f":"'Consum.'!AW99","v":0},{"$f":"'Consum.'!AX99","v":0},{"$f":"'Consum.'!AY99","v":0},{"$f":"'Consum.'!AZ99","v":0}]
["ENF","Public Service Free",0,0,"-",0,null,"Public Service Free",{"$f":"'Consum.'!I100","v":0},{"$f":"'Consum.'!J100","v":0},{"$f":"'Consum.'!K100","v":0},{"$f":"'Consum.'!L100","v":0},{"$f":"'Consum.'!M100","v":0},{"$f":"'Consum.'!N100","v":0},{"$f":"'Consum.'!O100","v":0},{"$f":"'Consum.'!P100","v":0},{"$f":"'Consum.'!Q100","v":0},{"$f":"'Consum.'!R100","v":0},{"$f":"'Consum.'!S100","v":0},{"$f":"'Consum.'!T100","v":0},{"$f":"'Consum.'!U100","v":0},{"$f":"'Consum.'!V100","v":0},{"$f":"'Consum.'!W100","v":0},{"$f":"'Consum.'!X100","v":0},{"$f":"'Consum.'!Y100","v":0},{"$f":"'Consum.'!Z100","v":0},{"$f":"'Consum.'!AA100","v":0},{"$f":"'Consum.'!AB100","v":1},{"$f":"'Consum.'!AC100","v":1},{"$f":"'Consum.'!AD100","v":1},{"$f":"'Consum.'!AE100","v":1},{"$f":"'Consum.'!AF100","v":1},{"$f":"'Consum.'!AG100","v":1},{"$f":"'Consum.'!AH100","v":1},{"$f":"'Consum.'!AI100","v":1},{"$f":"'Consum.'!AJ100","v":1},{"$f":"'Consum.'!AK100","v":1},{"$f":"'Consum.'!AL100","v":1},{"$f":"'Consum.'!AM100","v":1},{"$f":"'Consum.'!AN100","v":1},{"$f":"'Consum.'!AO100","v":1},{"$f":"'Consum.'!AP100","v":1},{"$f":"'Consum.'!AQ100","v":1},{"$f":"'Consum.'!AR100","v":1},{"$f":"'Consum.'!AS100","v":4},{"$f":"'Consum.'!AT100","v":4},{"$f":"'Consum.'!AU100","v":4},{"$f":"'Consum.'!AV100","v":4},{"$f":"'Consum.'!AW100","v":4},{"$f":"'Consum.'!AX100","v":4},{"$f":"'Consum.'!AY100","v":4},{"$f":"'Consum.'!AZ100","v":4}]
["ENF","2 Free Market (TUSD)",0,0,"-",0,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I101","v":0},{"$f":"'Consum.'!J101","v":0},{"$f":"'Consum.'!K101","v":0},{"$f":"'Consum.'!L101","v":0},{"$f":"'Consum.'!M101","v":0},{"$f":"'Consum.'!N101","v":0},{"$f":"'Consum.'!O101","v":0},{"$f":"'Consum.'!P101","v":0},{"$f":"'Consum.'!Q101","v":0},{"$f":"'Consum.'!R101","v":0},{"$f":"'Consum.'!S101","v":0},{"$f":"'Consum.'!T101","v":0},{"$f":"'Consum.'!U101","v":0},{"$f":"'Consum.'!V101","v":0},{"$f":"'Consum.'!W101","v":0},{"$f":"'Consum.'!X101","v":0},{"$f":"'Consum.'!Y101","v":0},{"$f":"'Consum.'!Z101","v":1},{"$f":"'Consum.'!AA101","v":1},{"$f":"'Consum.'!AB101","v":4},{"$f":"'Consum.'!AC101","v":5},{"$f":"'Consum.'!AD101","v":6},{"$f":"'Consum.'!AE101","v":7},{"$f":"'Consum.'!AF101","v":8},{"$f":"'Consum.'!AG101","v":8},{"$f":"'Consum.'!AH101","v":9},{"$f":"'Consum.'!AI101","v":9},{"$f":"'Consum.'!AJ101","v":9},{"$f":"'Consum.'!AK101","v":9},{"$f":"'Consum.'!AL101","v":9},{"$f":"'Consum.'!AM101","v":9},{"$f":"'Consum.'!AN101","v":9},{"$f":"'Consum.'!AO101","v":10},{"$f":"'Consum.'!AP101","v":10},{"$f":"'Consum.'!AQ101","v":11},{"$f":"'Consum.'!AR101","v":12},{"$f":"'Consum.'!AS101","v":15},{"$f":"'Consum.'!AT101","v":16},{"$f":"'Consum.'!AU101","v":16},{"$f":"'Consum.'!AV101","v":20},{"$f":"'Consum.'!AW101","v":26},{"$f":"'Consum.'!AX101","v":28},{"$f":"'Consum.'!AY101","v":30},{"$f":"'Consum.'!AZ101","v":30}]
["ENF","Residential Total",0,0,"-",0,null,"Residential Total",{"$f":"'Consum.'!I102","v":82821},{"$f":"'Consum.'!J102","v":83243},{"$f":"'Consum.'!K102","v":83673},{"$f":"'Consum.'!L102","v":84240},{"$f":"'Consum.'!M102","v":84533},{"$f":"'Consum.'!N102","v":85095},{"$f":"'Consum.'!O102","v":85655},{"$f":"'Consum.'!P102","v":86445},{"$f":"'Consum.'!Q102","v":87024},{"$f":"'Consum.'!R102","v":87498},{"$f":"'Consum.'!S102","v":88281},{"$f":"'Consum.'!T102","v":88869},{"$f":"'Consum.'!U102","v":89314},{"$f":"'Consum.'!V102","v":89605},{"$f":"'Consum.'!W102","v":89938},{"$f":"'Consum.'!X102","v":90471},{"$f":"'Consum.'!Y102","v":90718},{"$f":"'Consum.'!Z102","v":91077},{"$f":"'Consum.'!AA102","v":91660},{"$f":"'Consum.'!AB102","v":91923},{"$f":"'Consum.'!AC102","v":92444},{"$f":"'Consum.'!AD102","v":92816},{"$f":"'Consum.'!AE102","v":93179},{"$f":"'Consum.'!AF102","v":93376},{"$f":"'Consum.'!AG102","v":94005},{"$f":"'Consum.'!AH102","v":94472},{"$f":"'Consum.'!AI102","v":95092},{"$f":"'Consum.'!AJ102","v":95557},{"$f":"'Consum.'!AK102","v":95819},{"$f":"'Consum.'!AL102","v":96238},{"$f":"'Consum.'!AM102","v":96661},{"$f":"'Consum.'!AN102","v":96683},{"$f":"'Consum.'!AO102","v":96847},{"$f":"'Consum.'!AP102","v":96294},{"$f":"'Consum.'!AQ102","v":97774},{"$f":"'Consum.'!AR102","v":98541},{"$f":"'Consum.'!AS102","v":98983},{"$f":"'Consum.'!AT102","v":99560},{"$f":"'Consum.'!AU102","v":99414},{"$f":"'Consum.'!AV102","v":99383},{"$f":"'Consum.'!AW102","v":99559},{"$f":"'Consum.'!AX102","v":99704},{"$f":"'Consum.'!AY102","v":99923},{"$f":"'Consum.'!AZ102","v":99889}]
["ENF","Commercial Total",0,0,"-",0,null,"Commercial Total",{"$f":"'Consum.'!I103","v":9376},{"$f":"'Consum.'!J103","v":9362},{"$f":"'Consum.'!K103","v":28207},{"$f":"'Consum.'!L103","v":9395},{"$f":"'Consum.'!M103","v":9410},{"$f":"'Consum.'!N103","v":9448},{"$f":"'Consum.'!O103","v":28340},{"$f":"'Consum.'!P103","v":9479},{"$f":"'Consum.'!Q103","v":9478},{"$f":"'Consum.'!R103","v":9502},{"$f":"'Consum.'!S103","v":28518},{"$f":"'Consum.'!T103","v":9520},{"$f":"'Consum.'!U103","v":9551},{"$f":"'Consum.'!V103","v":9575},{"$f":"'Consum.'!W103","v":28736},{"$f":"'Consum.'!X103","v":9583},{"$f":"'Consum.'!Y103","v":9542},{"$f":"'Consum.'!Z103","v":9568},{"$f":"'Consum.'!AA103","v":28889},{"$f":"'Consum.'!AB103","v":9717},{"$f":"'Consum.'!AC103","v":9728},{"$f":"'Consum.'!AD103","v":9695},{"$f":"'Consum.'!AE103","v":29098},{"$f":"'Consum.'!AF103","v":9718},{"$f":"'Consum.'!AG103","v":9746},{"$f":"'Consum.'!AH103","v":9946},{"$f":"'Consum.'!AI103","v":30324},{"$f":"'Consum.'!AJ103","v":10239},{"$f":"'Consum.'!AK103","v":10218},{"$f":"'Consum.'!AL103","v":10281},{"$f":"'Consum.'!AM103","v":10279},{"$f":"'Consum.'!AN103","v":10257},{"$f":"'Consum.'!AO103","v":10298},{"$f":"'Consum.'!AP103","v":10236},{"$f":"'Consum.'!AQ103","v":10249},{"$f":"'Consum.'!AR103","v":10278},{"$f":"'Consum.'!AS103","v":10204},{"$f":"'Consum.'!AT103","v":10193},{"$f":"'Consum.'!AU103","v":10286},{"$f":"'Consum.'!AV103","v":10313},{"$f":"'Consum.'!AW103","v":10335},{"$f":"'Consum.'!AX103","v":10331},{"$f":"'Consum.'!AY103","v":10382},{"$f":"'Consum.'!AZ103","v":10395}]
["ENF","Industrial Total",0,0,"-",0,null,"Industrial Total",{"$f":"'Consum.'!I104","v":949},{"$f":"'Consum.'!J104","v":961},{"$f":"'Consum.'!K104","v":960},{"$f":"'Consum.'!L104","v":947},{"$f":"'Consum.'!M104","v":948},{"$f":"'Consum.'!N104","v":940},{"$f":"'Consum.'!O104","v":933},{"$f":"'Consum.'!P104","v":921},{"$f":"'Consum.'!Q104","v":914},{"$f":"'Consum.'!R104","v":906},{"$f":"'Consum.'!S104","v":898},{"$f":"'Consum.'!T104","v":880},{"$f":"'Consum.'!U104","v":875},{"$f":"'Consum.'!V104","v":860},{"$f":"'Consum.'!W104","v":844},{"$f":"'Consum.'!X104","v":832},{"$f":"'Consum.'!Y104","v":824},{"$f":"'Consum.'!Z104","v":819},{"$f":"'Consum.'!AA104","v":808},{"$f":"'Consum.'!AB104","v":806},{"$f":"'Consum.'!AC104","v":800},{"$f":"'Consum.'!AD104","v":791},{"$f":"'Consum.'!AE104","v":782},{"$f":"'Consum.'!AF104","v":776},{"$f":"'Consum.'!AG104","v":764},{"$f":"'Consum.'!AH104","v":759},{"$f":"'Consum.'!AI104","v":753},{"$f":"'Consum.'!AJ104","v":747},{"$f":"'Consum.'!AK104","v":744},{"$f":"'Consum.'!AL104","v":733},{"$f":"'Consum.'!AM104","v":724},{"$f":"'Consum.'!AN104","v":718},{"$f":"'Consum.'!AO104","v":722},{"$f":"'Consum.'!AP104","v":720},{"$f":"'Consum.'!AQ104","v":719},{"$f":"'Consum.'!AR104","v":725},{"$f":"'Consum.'!AS104","v":714},{"$f":"'Consum.'!AT104","v":722},{"$f":"'Consum.'!AU104","v":723},{"$f":"'Consum.'!AV104","v":714},{"$f":"'Consum.'!AW104","v":717},{"$f":"'Consum.'!AX104","v":700},{"$f":"'Consum.'!AY104","v":701},{"$f":"'Consum.'!AZ104","v":722}]
["ENF","Rural Total",0,0,"-",0,null,"Rural Total",{"$f":"'Consum.'!I105","v":946},{"$f":"'Consum.'!J105","v":950},{"$f":"'Consum.'!K105","v":955},{"$f":"'Consum.'!L105","v":959},{"$f":"'Consum.'!M105","v":970},{"$f":"'Consum.'!N105","v":983},{"$f":"'Consum.'!O105","v":1000},{"$f":"'Consum.'!P105","v":1011},{"$f":"'Consum.'!Q105","v":1012},{"$f":"'Consum.'!R105","v":1018},{"$f":"'Consum.'!S105","v":1023},{"$f":"'Consum.'!T105","v":1027},{"$f":"'Consum.'!U105","v":1045},{"$f":"'Consum.'!V105","v":1065},{"$f":"'Consum.'!W105","v":1088},{"$f":"'Consum.'!X105","v":1101},{"$f":"'Consum.'!Y105","v":1116},{"$f":"'Consum.'!Z105","v":1124},{"$f":"'Consum.'!AA105","v":1137},{"$f":"'Consum.'!AB105","v":1142},{"$f":"'Consum.'!AC105","v":1145},{"$f":"'Consum.'!AD105","v":1148},{"$f":"'Consum.'!AE105","v":1161},{"$f":"'Consum.'!AF105","v":1164},{"$f":"'Consum.'!AG105","v":1166},{"$f":"'Consum.'!AH105","v":1173},{"$f":"'Consum.'!AI105","v":1178},{"$f":"'Consum.'!AJ105","v":1192},{"$f":"'Consum.'!AK105","v":1185},{"$f":"'Consum.'!AL105","v":1202},{"$f":"'Consum.'!AM105","v":1226},{"$f":"'Consum.'!AN105","v":1260},{"$f":"'Consum.'!AO105","v":1262},{"$f":"'Consum.'!AP105","v":1263},{"$f":"'Consum.'!AQ105","v":1269},{"$f":"'Consum.'!AR105","v":1271},{"$f":"'Consum.'!AS105","v":1274},{"$f":"'Consum.'!AT105","v":1269},{"$f":"'Consum.'!AU105","v":1272},{"$f":"'Consum.'!AV105","v":1277},{"$f":"'Consum.'!AW105","v":1148},{"$f":"'Consum.'!AX105","v":1152},{"$f":"'Consum.'!AY105","v":1152},{"$f":"'Consum.'!AZ105","v":1143}]
["ENF","Public Lighting Total",0,0,"-",0,null,"Public Lighting Total",{"$f":"'Consum.'!I106","v":2},{"$f":"'Consum.'!J106","v":2},{"$f":"'Consum.'!K106","v":2},{"$f":"'Consum.'!L106","v":2},{"$f":"'Consum.'!M106","v":2},{"$f":"'Consum.'!N106","v":2},{"$f":"'Consum.'!O106","v":2},{"$f":"'Consum.'!P106","v":2},{"$f":"'Consum.'!Q106","v":2},{"$f":"'Consum.'!R106","v":6},{"$f":"'Consum.'!S106","v":6},{"$f":"'Consum.'!T106","v":6},{"$f":"'Consum.'!U106","v":13},{"$f":"'Consum.'!V106","v":13},{"$f":"'Consum.'!W106","v":13},{"$f":"'Consum.'!X106","v":13},{"$f":"'Consum.'!Y106","v":13},{"$f":"'Consum.'!Z106","v":13},{"$f":"'Consum.'!AA106","v":13},{"$f":"'Consum.'!AB106","v":13},{"$f":"'Consum.'!AC106","v":13},{"$f":"'Consum.'!AD106","v":13},{"$f":"'Consum.'!AE106","v":13},{"$f":"'Consum.'!AF106","v":13},{"$f":"'Consum.'!AG106","v":13},{"$f":"'Consum.'!AH106","v":13},{"$f":"'Consum.'!AI106","v":13},{"$f":"'Consum.'!AJ106","v":13},{"$f":"'Consum.'!AK106","v":13},{"$f":"'Consum.'!AL106","v":13},{"$f":"'Consum.'!AM106","v":13},{"$f":"'Consum.'!AN106","v":13},{"$f":"'Consum.'!AO106","v":13},{"$f":"'Consum.'!AP106","v":13},{"$f":"'Consum.'!AQ106","v":13},{"$f":"'Consum.'!AR106","v":13},{"$f":"'Consum.'!AS106","v":3},{"$f":"'Consum.'!AT106","v":3},{"$f":"'Consum.'!AU106","v":3},{"$f":"'Consum.'!AV106","v":3},{"$f":"'Consum.'!AW106","v":3},{"$f":"'Consum.'!AX106","v":3},{"$f":"'Consum.'!AY106","v":3},{"$f":"'Consum.'!AZ106","v":3}]
["ENF","Public Power Total",0,0,"-",0,null,"Public Power Total",{"$f":"'Consum.'!I107","v":339},{"$f":"'Consum.'!J107","v":342},{"$f":"'Consum.'!K107","v":340},{"$f":"'Consum.'!L107","v":342},{"$f":"'Consum.'!M107","v":350},{"$f":"'Consum.'!N107","v":346},{"$f":"'Consum.'!O107","v":351},{"$f":"'Consum.'!P107","v":371},{"$f":"'Consum.'!Q107","v":371},{"$f":"'Consum.'!R107","v":362},{"$f":"'Consum.'!S107","v":372},{"$f":"'Consum.'!T107","v":380},{"$f":"'Consum.'!U107","v":391},{"$f":"'Consum.'!V107","v":391},{"$f":"'Consum.'!W107","v":390},{"$f":"'Consum.'!X107","v":392},{"$f":"'Consum.'!Y107","v":372},{"$f":"'Consum.'!Z107","v":383},{"$f":"'Consum.'!AA107","v":372},{"$f":"'Consum.'!AB107","v":369},{"$f":"'Consum.'!AC107","v":370},{"$f":"'Consum.'!AD107","v":379},{"$f":"'Consum.'!AE107","v":381},{"$f":"'Consum.'!AF107","v":363},{"$f":"'Consum.'!AG107","v":388},{"$f":"'Consum.'!AH107","v":388},{"$f":"'Consum.'!AI107","v":385},{"$f":"'Consum.'!AJ107","v":394},{"$f":"'Consum.'!AK107","v":387},{"$f":"'Consum.'!AL107","v":393},{"$f":"'Consum.'!AM107","v":393},{"$f":"'Consum.'!AN107","v":392},{"$f":"'Consum.'!AO107","v":388},{"$f":"'Consum.'!AP107","v":390},{"$f":"'Consum.'!AQ107","v":390},{"$f":"'Consum.'!AR107","v":393},{"$f":"'Consum.'!AS107","v":391},{"$f":"'Consum.'!AT107","v":392},{"$f":"'Consum.'!AU107","v":394},{"$f":"'Consum.'!AV107","v":409},{"$f":"'Consum.'!AW107","v":403},{"$f":"'Consum.'!AX107","v":410},{"$f":"'Consum.'!AY107","v":419},{"$f":"'Consum.'!AZ107","v":419}]
["ENF","Own Total",0,0,"-",0,null,"Own Total",{"$f":"'Consum.'!I108","v":17},{"$f":"'Consum.'!J108","v":21},{"$f":"'Consum.'!K108","v":19},{"$f":"'Consum.'!L108","v":19},{"$f":"'Consum.'!M108","v":19},{"$f":"'Consum.'!N108","v":20},{"$f":"'Consum.'!O108","v":20},{"$f":"'Consum.'!P108","v":20},{"$f":"'Consum.'!Q108","v":19},{"$f":"'Consum.'!R108","v":20},{"$f":"'Consum.'!S108","v":21},{"$f":"'Consum.'!T108","v":21},{"$f":"'Consum.'!U108","v":21},{"$f":"'Consum.'!V108","v":23},{"$f":"'Consum.'!W108","v":23},{"$f":"'Consum.'!X108","v":23},{"$f":"'Consum.'!Y108","v":24},{"$f":"'Consum.'!Z108","v":22},{"$f":"'Consum.'!AA108","v":22},{"$f":"'Consum.'!AB108","v":21},{"$f":"'Consum.'!AC108","v":20},{"$f":"'Consum.'!AD108","v":20},{"$f":"'Consum.'!AE108","v":20},{"$f":"'Consum.'!AF108","v":20},{"$f":"'Consum.'!AG108","v":20},{"$f":"'Consum.'!AH108","v":19},{"$f":"'Consum.'!AI108","v":19},{"$f":"'Consum.'!AJ108","v":19},{"$f":"'Consum.'!AK108","v":19},{"$f":"'Consum.'!AL108","v":19},{"$f":"'Consum.'!AM108","v":20},{"$f":"'Consum.'!AN108","v":20},{"$f":"'Consum.'!AO108","v":20},{"$f":"'Consum.'!AP108","v":20},{"$f":"'Consum.'!AQ108","v":20},{"$f":"'Consum.'!AR108","v":20},{"$f":"'Consum.'!AS108","v":21},{"$f":"'Consum.'!AT108","v":21},{"$f":"'Consum.'!AU108","v":21},{"$f":"'Consum.'!AV108","v":21},{"$f":"'Consum.'!AW108","v":21},{"$f":"'Consum.'!AX108","v":21},{"$f":"'Consum.'!AY108","v":21},{"$f":"'Consum.'!AZ108","v":21}]
["ENF","Public Service Total",0,0,"-",0,null,"Public Service Total",{"$f":"'Consum.'!I109","v":95},{"$f":"'Consum.'!J109","v":97},{"$f":"'Consum.'!K109","v":103},{"$f":"'Consum.'!L109","v":103},{"$f":"'Consum.'!M109","v":106},{"$f":"'Consum.'!N109","v":107},{"$f":"'Consum.'!O109","v":107},{"$f":"'Consum.'!P109","v":107},{"$f":"'Consum.'!Q109","v":107},{"$f":"'Consum.'!R109","v":110},{"$f":"'Consum.'!S109","v":112},{"$f":"'Consum.'!T109","v":116},{"$f":"'Consum.'!U109","v":114},{"$f":"'Consum.'!V109","v":114},{"$f":"'Consum.'!W109","v":115},{"$f":"'Consum.'!X109","v":118},{"$f":"'Consum.'!Y109","v":121},{"$f":"'Consum.'!Z109","v":124},{"$f":"'Consum.'!AA109","v":127},{"$f":"'Consum.'!AB109","v":129},{"$f":"'Consum.'!AC109","v":131},{"$f":"'Consum.'!AD109","v":130},{"$f":"'Consum.'!AE109","v":133},{"$f":"'Consum.'!AF109","v":133},{"$f":"'Consum.'!AG109","v":133},{"$f":"'Consum.'!AH109","v":135},{"$f":"'Consum.'!AI109","v":136},{"$f":"'Consum.'!AJ109","v":135},{"$f":"'Consum.'!AK109","v":136},{"$f":"'Consum.'!AL109","v":135},{"$f":"'Consum.'!AM109","v":137},{"$f":"'Consum.'!AN109","v":133},{"$f":"'Consum.'!AO109","v":131},{"$f":"'Consum.'!AP109","v":133},{"$f":"'Consum.'!AQ109","v":136},{"$f":"'Consum.'!AR109","v":136},{"$f":"'Consum.'!AS109","v":136},{"$f":"'Consum.'!AT109","v":140},{"$f":"'Consum.'!AU109","v":142},{"$f":"'Consum.'!AV109","v":140},{"$f":"'Consum.'!AW109","v":148},{"$f":"'Consum.'!AX109","v":152},{"$f":"'Consum.'!AY109","v":152},{"$f":"'Consum.'!AZ109","v":155}]
["ENF","Total Market (1+2)",0,0,"-",0,null,"Total Market (1+2)",{"$f":"'Consum.'!I110","v":94545},{"$f":"'Consum.'!J110","v":94978},{"$f":"'Consum.'!K110","v":114259},{"$f":"'Consum.'!L110","v":96007},{"$f":"'Consum.'!M110","v":96338},{"$f":"'Consum.'!N110","v":96941},{"$f":"'Consum.'!O110","v":116408},{"$f":"'Consum.'!P110","v":98356},{"$f":"'Consum.'!Q110","v":98927},{"$f":"'Consum.'!R110","v":99422},{"$f":"'Consum.'!S110","v":119231},{"$f":"'Consum.'!T110","v":100819},{"$f":"'Consum.'!U110","v":101324},{"$f":"'Consum.'!V110","v":101646},{"$f":"'Consum.'!W110","v":121147},{"$f":"'Consum.'!X110","v":102533},{"$f":"'Consum.'!Y110","v":102730},{"$f":"'Consum.'!Z110","v":103130},{"$f":"'Consum.'!AA110","v":123028},{"$f":"'Consum.'!AB110","v":104120},{"$f":"'Consum.'!AC110","v":104651},{"$f":"'Consum.'!AD110","v":104992},{"$f":"'Consum.'!AE110","v":124767},{"$f":"'Consum.'!AF110","v":105563},{"$f":"'Consum.'!AG110","v":106235},{"$f":"'Consum.'!AH110","v":106905},{"$f":"'Consum.'!AI110","v":127900},{"$f":"'Consum.'!AJ110","v":108296},{"$f":"'Consum.'!AK110","v":108521},{"$f":"'Consum.'!AL110","v":109014},{"$f":"'Consum.'!AM110","v":109453},{"$f":"'Consum.'!AN110","v":109476},{"$f":"'Consum.'!AO110","v":109681},{"$f":"'Consum.'!AP110","v":109069},{"$f":"'Consum.'!AQ110","v":110570},{"$f":"'Consum.'!AR110","v":111377},{"$f":"'Consum.'!AS110","v":111726},{"$f":"'Consum.'!AT110","v":112300},{"$f":"'Consum.'!AU110","v":112255},{"$f":"'Consum.'!AV110","v":112260},{"$f":"'Consum.'!AW110","v":112334},{"$f":"'Consum.'!AX110","v":112473},{"$f":"'Consum.'!AY110","v":112753},{"$f":"'Consum.'!AZ110","v":112747}]
["ENF"]
["ESE","ESE",null,null,null,null,null,{"$f":"B112","v":"ESE"}]
["ESE"]
["ESE"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ESE",null,null,null,null,null,null,"Valores em  "]
["ESE"]
["ESE"]
["ESE","Residential",{"$f":"INDEX($H$114:$DC$144,MATCH($B118,$H$114:$H$144,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":819572},793514,{"$f":"IFERROR(IF((C118/D118-1)*100<=-100,\"-\",IF((C118/D118-1)*100=0,\"-\",(C118/D118-1)*100)),\"-\")","v":3.2838740085241014},{"$f":"C118-D118","v":26058},null,"Residential",{"$f":"'Consum.'!I118","v":566490},{"$f":"'Consum.'!J118","v":572632},{"$f":"'Consum.'!K118","v":578365},{"$f":"'Consum.'!L118","v":585080},{"$f":"'Consum.'!M118","v":592469},{"$f":"'Consum.'!N118","v":599101},{"$f":"'Consum.'!O118","v":605595},{"$f":"'Consum.'!P118","v":610965},{"$f":"'Consum.'!Q118","v":618269},{"$f":"'Consum.'!R118","v":625446},{"$f":"'Consum.'!S118","v":632097},{"$f":"'Consum.'!T118","v":637707},{"$f":"'Consum.'!U118","v":644374},{"$f":"'Consum.'!V118","v":650315},{"$f":"'Consum.'!W118","v":655944},{"$f":"'Consum.'!X118","v":659775},{"$f":"'Consum.'!Y118","v":665281},{"$f":"'Consum.'!Z118","v":668748},{"$f":"'Consum.'!AA118","v":672746},{"$f":"'Consum.'!AB118","v":675408},{"$f":"'Consum.'!AC118","v":680118},{"$f":"'Consum.'!AD118","v":683010},{"$f":"'Consum.'!AE118","v":687030},{"$f":"'Consum.'!AF118","v":687850},{"$f":"'Consum.'!AG118","v":691435},{"$f":"'Consum.'!AH118","v":695007},{"$f":"'Consum.'!AI118","v":699432},{"$f":"'Consum.'!AJ118","v":700924},{"$f":"'Consum.'!AK118","v":704295},{"$f":"'Consum.'!AL118","v":707644},{"$f":"'Consum.'!AM118","v":711805},{"$f":"'Consum.'!AN118","v":711511},{"$f":"'Consum.'!AO118","v":713664},{"$f":"'Consum.'!AP118","v":717993},{"$f":"'Consum.'!AQ118","v":727205},{"$f":"'Consum.'!AR118","v":728259},{"$f":"'Consum.'!AS118","v":735696},{"$f":"'Consum.'!AT118","v":741647},{"$f":"'Consum.'!AU118","v":744377},{"$f":"'Consum.'!AV118","v":745981},{"$f":"'Consum.'!AW118","v":750497},{"$f":"'Consum.'!AX118","v":754451},{"$f":"'Consum.'!AY118","v":761917},{"$f":"'Consum.'!AZ118","v":769435},{"$f":"'Consum.'!BA118","v":772882},{"$f":"'Consum.'!BB118","v":777852},{"$f":"'Consum.'!BC118","v":782302},{"$f":"'Consum.'!BD118","v":789878},{"$f":"'Consum.'!BE118","v":793514},{"$f":"'Consum.'!BF118","v":799115},{"$f":"'Consum.'!BG118","v":804961},{"$f":"'Consum.'!BH118","v":814871},{"$f":"'Consum.'!BI118","v":819572}]
["ESE","Commercial",47361,47552,-0.40166554508748176,-191,null,"Commercial",{"$f":"'Consum.'!I119","v":38263},{"$f":"'Consum.'!J119","v":38430},{"$f":"'Consum.'!K119","v":115554},{"$f":"'Consum.'!L119","v":39081},{"$f":"'Consum.'!M119","v":39306},{"$f":"'Consum.'!N119","v":39760},{"$f":"'Consum.'!O119","v":119742},{"$f":"'Consum.'!P119","v":40702},{"$f":"'Consum.'!Q119","v":41010},{"$f":"'Consum.'!R119","v":41413},{"$f":"'Consum.'!S119","v":124603},{"$f":"'Consum.'!T119","v":41898},{"$f":"'Consum.'!U119","v":42040},{"$f":"'Consum.'!V119","v":42373},{"$f":"'Consum.'!W119","v":126869},{"$f":"'Consum.'!X119","v":42341},{"$f":"'Consum.'!Y119","v":42447},{"$f":"'Consum.'!Z119","v":42680},{"$f":"'Consum.'!AA119","v":128168},{"$f":"'Consum.'!AB119","v":42784},{"$f":"'Consum.'!AC119","v":42763},{"$f":"'Consum.'!AD119","v":42790},{"$f":"'Consum.'!AE119","v":128207},{"$f":"'Consum.'!AF119","v":42704},{"$f":"'Consum.'!AG119","v":43972},{"$f":"'Consum.'!AH119","v":44142},{"$f":"'Consum.'!AI119","v":132682},{"$f":"'Consum.'!AJ119","v":44524},{"$f":"'Consum.'!AK119","v":44544},{"$f":"'Consum.'!AL119","v":44796},{"$f":"'Consum.'!AM119","v":44928},{"$f":"'Consum.'!AN119","v":44972},{"$f":"'Consum.'!AO119","v":45114},{"$f":"'Consum.'!AP119","v":44853},{"$f":"'Consum.'!AQ119","v":44882},{"$f":"'Consum.'!AR119","v":45190},{"$f":"'Consum.'!AS119","v":45379},{"$f":"'Consum.'!AT119","v":45588},{"$f":"'Consum.'!AU119","v":45590},{"$f":"'Consum.'!AV119","v":45654},{"$f":"'Consum.'!AW119","v":45741},{"$f":"'Consum.'!AX119","v":45947},{"$f":"'Consum.'!AY119","v":46298},{"$f":"'Consum.'!AZ119","v":46853},{"$f":"'Consum.'!BA119","v":47238},{"$f":"'Consum.'!BB119","v":47475},{"$f":"'Consum.'!BC119","v":47102},{"$f":"'Consum.'!BD119","v":47824},{"$f":"'Consum.'!BE119","v":47552},{"$f":"'Consum.'!BF119","v":47474},{"$f":"'Consum.'!BG119","v":47136},{"$f":"'Consum.'!BH119","v":47114},{"$f":"'Consum.'!BI119","v":47361}]
["ESE","Industrial",935,774,20.801033591731265,161,null,"Industrial",{"$f":"'Consum.'!I120","v":2728},{"$f":"'Consum.'!J120","v":2726},{"$f":"'Consum.'!K120","v":2708},{"$f":"'Consum.'!L120","v":2677},{"$f":"'Consum.'!M120","v":2681},{"$f":"'Consum.'!N120","v":2672},{"$f":"'Consum.'!O120","v":2670},{"$f":"'Consum.'!P120","v":2653},{"$f":"'Consum.'!Q120","v":2647},{"$f":"'Consum.'!R120","v":2649},{"$f":"'Consum.'!S120","v":2623},{"$f":"'Consum.'!T120","v":2610},{"$f":"'Consum.'!U120","v":2615},{"$f":"'Consum.'!V120","v":2583},{"$f":"'Consum.'!W120","v":2527},{"$f":"'Consum.'!X120","v":2491},{"$f":"'Consum.'!Y120","v":2473},{"$f":"'Consum.'!Z120","v":2451},{"$f":"'Consum.'!AA120","v":2434},{"$f":"'Consum.'!AB120","v":2404},{"$f":"'Consum.'!AC120","v":2372},{"$f":"'Consum.'!AD120","v":2360},{"$f":"'Consum.'!AE120","v":2348},{"$f":"'Consum.'!AF120","v":2314},{"$f":"'Consum.'!AG120","v":937},{"$f":"'Consum.'!AH120","v":949},{"$f":"'Consum.'!AI120","v":949},{"$f":"'Consum.'!AJ120","v":955},{"$f":"'Consum.'!AK120","v":964},{"$f":"'Consum.'!AL120","v":976},{"$f":"'Consum.'!AM120","v":971},{"$f":"'Consum.'!AN120","v":967},{"$f":"'Consum.'!AO120","v":968},{"$f":"'Consum.'!AP120","v":956},{"$f":"'Consum.'!AQ120","v":969},{"$f":"'Consum.'!AR120","v":963},{"$f":"'Consum.'!AS120","v":965},{"$f":"'Consum.'!AT120","v":962},{"$f":"'Consum.'!AU120","v":963},{"$f":"'Consum.'!AV120","v":974},{"$f":"'Consum.'!AW120","v":1012},{"$f":"'Consum.'!AX120","v":1059},{"$f":"'Consum.'!AY120","v":1146},{"$f":"'Consum.'!AZ120","v":1000},{"$f":"'Consum.'!BA120","v":790},{"$f":"'Consum.'!BB120","v":783},{"$f":"'Consum.'!BC120","v":773},{"$f":"'Consum.'!BD120","v":770},{"$f":"'Consum.'!BE120","v":774},{"$f":"'Consum.'!BF120","v":830},{"$f":"'Consum.'!BG120","v":845},{"$f":"'Consum.'!BH120","v":830},{"$f":"'Consum.'!BI120","v":935}]
["ESE","Rural",20551,21398,-3.95831386110852,-847,null,"Rural",{"$f":"'Consum.'!I121","v":17843},{"$f":"'Consum.'!J121","v":17950},{"$f":"'Consum.'!K121","v":18029},{"$f":"'Consum.'!L121","v":18102},{"$f":"'Consum.'!M121","v":18147},{"$f":"'Consum.'!N121","v":18256},{"$f":"'Consum.'!O121","v":18316},{"$f":"'Consum.'!P121","v":18390},{"$f":"'Consum.'!Q121","v":18492},{"$f":"'Consum.'!R121","v":18569},{"$f":"'Consum.'!S121","v":18555},{"$f":"'Consum.'!T121","v":18741},{"$f":"'Consum.'!U121","v":18843},{"$f":"'Consum.'!V121","v":18962},{"$f":"'Consum.'!W121","v":19046},{"$f":"'Consum.'!X121","v":19234},{"$f":"'Consum.'!Y121","v":19560},{"$f":"'Consum.'!Z121","v":19905},{"$f":"'Consum.'!AA121","v":20104},{"$f":"'Consum.'!AB121","v":20254},{"$f":"'Consum.'!AC121","v":20512},{"$f":"'Consum.'!AD121","v":20747},{"$f":"'Consum.'!AE121","v":20990},{"$f":"'Consum.'!AF121","v":21375},{"$f":"'Consum.'!AG121","v":21602},{"$f":"'Consum.'!AH121","v":21781},{"$f":"'Consum.'!AI121","v":21930},{"$f":"'Consum.'!AJ121","v":22151},{"$f":"'Consum.'!AK121","v":22408},{"$f":"'Consum.'!AL121","v":22496},{"$f":"'Consum.'!AM121","v":22562},{"$f":"'Consum.'!AN121","v":23008},{"$f":"'Consum.'!AO121","v":23077},{"$f":"'Consum.'!AP121","v":23210},{"$f":"'Consum.'!AQ121","v":23259},{"$f":"'Consum.'!AR121","v":23371},{"$f":"'Consum.'!AS121","v":23453},{"$f":"'Consum.'!AT121","v":23503},{"$f":"'Consum.'!AU121","v":23473},{"$f":"'Consum.'!AV121","v":23314},{"$f":"'Consum.'!AW121","v":22209},{"$f":"'Consum.'!AX121","v":22117},{"$f":"'Consum.'!AY121","v":22072},{"$f":"'Consum.'!AZ121","v":22068},{"$f":"'Consum.'!BA121","v":21729},{"$f":"'Consum.'!BB121","v":21689},{"$f":"'Consum.'!BC121","v":21623},{"$f":"'Consum.'!BD121","v":21516},{"$f":"'Consum.'!BE121","v":21398},{"$f":"'Consum.'!BF121","v":21091},{"$f":"'Consum.'!BG121","v":20904},{"$f":"'Consum.'!BH121","v":20791},{"$f":"'Consum.'!BI121","v":20551}]
["ESE","Street Lighting",1251,1395,-10.322580645161295,-144,null,"Street Lighting",{"$f":"'Consum.'!I122","v":568},{"$f":"'Consum.'!J122","v":564},{"$f":"'Consum.'!K122","v":606},{"$f":"'Consum.'!L122","v":632},{"$f":"'Consum.'!M122","v":670},{"$f":"'Consum.'!N122","v":690},{"$f":"'Consum.'!O122","v":711},{"$f":"'Consum.'!P122","v":725},{"$f":"'Consum.'!Q122","v":725},{"$f":"'Consum.'!R122","v":667},{"$f":"'Consum.'!S122","v":671},{"$f":"'Consum.'!T122","v":674},{"$f":"'Consum.'!U122","v":685},{"$f":"'Consum.'!V122","v":727},{"$f":"'Consum.'!W122","v":736},{"$f":"'Consum.'!X122","v":753},{"$f":"'Consum.'!Y122","v":759},{"$f":"'Consum.'!Z122","v":760},{"$f":"'Consum.'!AA122","v":770},{"$f":"'Consum.'!AB122","v":771},{"$f":"'Consum.'!AC122","v":778},{"$f":"'Consum.'!AD122","v":779},{"$f":"'Consum.'!AE122","v":782},{"$f":"'Consum.'!AF122","v":780},{"$f":"'Consum.'!AG122","v":784},{"$f":"'Consum.'!AH122","v":818},{"$f":"'Consum.'!AI122","v":827},{"$f":"'Consum.'!AJ122","v":849},{"$f":"'Consum.'!AK122","v":846},{"$f":"'Consum.'!AL122","v":854},{"$f":"'Consum.'!AM122","v":865},{"$f":"'Consum.'!AN122","v":880},{"$f":"'Consum.'!AO122","v":883},{"$f":"'Consum.'!AP122","v":884},{"$f":"'Consum.'!AQ122","v":902},{"$f":"'Consum.'!AR122","v":917},{"$f":"'Consum.'!AS122","v":936},{"$f":"'Consum.'!AT122","v":937},{"$f":"'Consum.'!AU122","v":1030},{"$f":"'Consum.'!AV122","v":1197},{"$f":"'Consum.'!AW122","v":1234},{"$f":"'Consum.'!AX122","v":1253},{"$f":"'Consum.'!AY122","v":1260},{"$f":"'Consum.'!AZ122","v":1292},{"$f":"'Consum.'!BA122","v":2118},{"$f":"'Consum.'!BB122","v":1327},{"$f":"'Consum.'!BC122","v":1352},{"$f":"'Consum.'!BD122","v":1365},{"$f":"'Consum.'!BE122","v":1395},{"$f":"'Consum.'!BF122","v":1405},{"$f":"'Consum.'!BG122","v":1250},{"$f":"'Consum.'!BH122","v":1232},{"$f":"'Consum.'!BI122","v":1251}]
["ESE","Public Power",5421,5294,2.3989421987155257,127,null,"Public Power",{"$f":"'Consum.'!I123","v":5430},{"$f":"'Consum.'!J123","v":5407},{"$f":"'Consum.'!K123","v":5480},{"$f":"'Consum.'!L123","v":5485},{"$f":"'Consum.'!M123","v":5481},{"$f":"'Consum.'!N123","v":5424},{"$f":"'Consum.'!O123","v":5421},{"$f":"'Consum.'!P123","v":5516},{"$f":"'Consum.'!Q123","v":5499},{"$f":"'Consum.'!R123","v":5473},{"$f":"'Consum.'!S123","v":5499},{"$f":"'Consum.'!T123","v":5536},{"$f":"'Consum.'!U123","v":5558},{"$f":"'Consum.'!V123","v":5526},{"$f":"'Consum.'!W123","v":5516},{"$f":"'Consum.'!X123","v":5525},{"$f":"'Consum.'!Y123","v":5521},{"$f":"'Consum.'!Z123","v":5546},{"$f":"'Consum.'!AA123","v":5560},{"$f":"'Consum.'!AB123","v":5528},{"$f":"'Consum.'!AC123","v":5488},{"$f":"'Consum.'!AD123","v":5496},{"$f":"'Consum.'!AE123","v":5496},{"$f":"'Consum.'!AF123","v":5475},{"$f":"'Consum.'!AG123","v":5474},{"$f":"'Consum.'!AH123","v":5466},{"$f":"'Consum.'!AI123","v":5480},{"$f":"'Consum.'!AJ123","v":5498},{"$f":"'Consum.'!AK123","v":5449},{"$f":"'Consum.'!AL123","v":5423},{"$f":"'Consum.'!AM123","v":5435},{"$f":"'Consum.'!AN123","v":5437},{"$f":"'Consum.'!AO123","v":5440},{"$f":"'Consum.'!AP123","v":5430},{"$f":"'Consum.'!AQ123","v":5514},{"$f":"'Consum.'!AR123","v":5544},{"$f":"'Consum.'!AS123","v":5547},{"$f":"'Consum.'!AT123","v":5497},{"$f":"'Consum.'!AU123","v":5494},{"$f":"'Consum.'!AV123","v":5234},{"$f":"'Consum.'!AW123","v":5195},{"$f":"'Consum.'!AX123","v":5171},{"$f":"'Consum.'!AY123","v":5189},{"$f":"'Consum.'!AZ123","v":5219},{"$f":"'Consum.'!BA123","v":3986},{"$f":"'Consum.'!BB123","v":5245},{"$f":"'Consum.'!BC123","v":5241},{"$f":"'Consum.'!BD123","v":5290},{"$f":"'Consum.'!BE123","v":5294},{"$f":"'Consum.'!BF123","v":5302},{"$f":"'Consum.'!BG123","v":5338},{"$f":"'Consum.'!BH123","v":5376},{"$f":"'Consum.'!BI123","v":5421}]
["ESE","Own",111,109,1.8348623853210899,2,null,"Own",{"$f":"'Consum.'!I124","v":52},{"$f":"'Consum.'!J124","v":49},{"$f":"'Consum.'!K124","v":50},{"$f":"'Consum.'!L124","v":50},{"$f":"'Consum.'!M124","v":52},{"$f":"'Consum.'!N124","v":52},{"$f":"'Consum.'!O124","v":81},{"$f":"'Consum.'!P124","v":86},{"$f":"'Consum.'!Q124","v":93},{"$f":"'Consum.'!R124","v":96},{"$f":"'Consum.'!S124","v":93},{"$f":"'Consum.'!T124","v":95},{"$f":"'Consum.'!U124","v":95},{"$f":"'Consum.'!V124","v":95},{"$f":"'Consum.'!W124","v":94},{"$f":"'Consum.'!X124","v":94},{"$f":"'Consum.'!Y124","v":97},{"$f":"'Consum.'!Z124","v":98},{"$f":"'Consum.'!AA124","v":99},{"$f":"'Consum.'!AB124","v":99},{"$f":"'Consum.'!AC124","v":101},{"$f":"'Consum.'!AD124","v":100},{"$f":"'Consum.'!AE124","v":100},{"$f":"'Consum.'!AF124","v":100},{"$f":"'Consum.'!AG124","v":99},{"$f":"'Consum.'!AH124","v":98},{"$f":"'Consum.'!AI124","v":97},{"$f":"'Consum.'!AJ124","v":98},{"$f":"'Consum.'!AK124","v":98},{"$f":"'Consum.'!AL124","v":101},{"$f":"'Consum.'!AM124","v":98},{"$f":"'Consum.'!AN124","v":101},{"$f":"'Consum.'!AO124","v":98},{"$f":"'Consum.'!AP124","v":101},{"$f":"'Consum.'!AQ124","v":102},{"$f":"'Consum.'!AR124","v":127},{"$f":"'Consum.'!AS124","v":129},{"$f":"'Consum.'!AT124","v":125},{"$f":"'Consum.'!AU124","v":116},{"$f":"'Consum.'!AV124","v":115},{"$f":"'Consum.'!AW124","v":111},{"$f":"'Consum.'!AX124","v":102},{"$f":"'Consum.'!AY124","v":108},{"$f":"'Consum.'!AZ124","v":109},{"$f":"'Consum.'!BA124","v":102},{"$f":"'Consum.'!BB124","v":107},{"$f":"'Consum.'!BC124","v":106},{"$f":"'Consum.'!BD124","v":109},{"$f":"'Consum.'!BE124","v":109},{"$f":"'Consum.'!BF124","v":108},{"$f":"'Consum.'!BG124","v":107},{"$f":"'Consum.'!BH124","v":113},{"$f":"'Consum.'!BI124","v":111}]
["ESE","Public Service",1682,1652,1.8159806295399594,30,null,"Public Service",{"$f":"'Consum.'!I125","v":1166},{"$f":"'Consum.'!J125","v":1169},{"$f":"'Consum.'!K125","v":1170},{"$f":"'Consum.'!L125","v":1171},{"$f":"'Consum.'!M125","v":1181},{"$f":"'Consum.'!N125","v":1194},{"$f":"'Consum.'!O125","v":1200},{"$f":"'Consum.'!P125","v":1196},{"$f":"'Consum.'!Q125","v":1205},{"$f":"'Consum.'!R125","v":1208},{"$f":"'Consum.'!S125","v":1203},{"$f":"'Consum.'!T125","v":1204},{"$f":"'Consum.'!U125","v":1208},{"$f":"'Consum.'!V125","v":1232},{"$f":"'Consum.'!W125","v":1244},{"$f":"'Consum.'!X125","v":1249},{"$f":"'Consum.'!Y125","v":1264},{"$f":"'Consum.'!Z125","v":1270},{"$f":"'Consum.'!AA125","v":1280},{"$f":"'Consum.'!AB125","v":1290},{"$f":"'Consum.'!AC125","v":1316},{"$f":"'Consum.'!AD125","v":1333},{"$f":"'Consum.'!AE125","v":1333},{"$f":"'Consum.'!AF125","v":1326},{"$f":"'Consum.'!AG125","v":1327},{"$f":"'Consum.'!AH125","v":1326},{"$f":"'Consum.'!AI125","v":1340},{"$f":"'Consum.'!AJ125","v":1348},{"$f":"'Consum.'!AK125","v":1361},{"$f":"'Consum.'!AL125","v":1374},{"$f":"'Consum.'!AM125","v":1380},{"$f":"'Consum.'!AN125","v":1389},{"$f":"'Consum.'!AO125","v":1395},{"$f":"'Consum.'!AP125","v":1412},{"$f":"'Consum.'!AQ125","v":1422},{"$f":"'Consum.'!AR125","v":1449},{"$f":"'Consum.'!AS125","v":1465},{"$f":"'Consum.'!AT125","v":1476},{"$f":"'Consum.'!AU125","v":1480},{"$f":"'Consum.'!AV125","v":1543},{"$f":"'Consum.'!AW125","v":1566},{"$f":"'Consum.'!AX125","v":1589},{"$f":"'Consum.'!AY125","v":1598},{"$f":"'Consum.'!AZ125","v":1612},{"$f":"'Consum.'!BA125","v":2046},{"$f":"'Consum.'!BB125","v":1635},{"$f":"'Consum.'!BC125","v":1634},{"$f":"'Consum.'!BD125","v":1642},{"$f":"'Consum.'!BE125","v":1652},{"$f":"'Consum.'!BF125","v":1653},{"$f":"'Consum.'!BG125","v":1670},{"$f":"'Consum.'!BH125","v":1676},{"$f":"'Consum.'!BI125","v":1682}]
["ESE","1 Captive Market",896884,871688,2.8904837510668857,25196,null,"1 Captive Market",{"$f":"'Consum.'!I126","v":632540},{"$f":"'Consum.'!J126","v":638927},{"$f":"'Consum.'!K126","v":721962},{"$f":"'Consum.'!L126","v":652278},{"$f":"'Consum.'!M126","v":659987},{"$f":"'Consum.'!N126","v":667149},{"$f":"'Consum.'!O126","v":753736},{"$f":"'Consum.'!P126","v":680233},{"$f":"'Consum.'!Q126","v":687940},{"$f":"'Consum.'!R126","v":695521},{"$f":"'Consum.'!S126","v":785344},{"$f":"'Consum.'!T126","v":708465},{"$f":"'Consum.'!U126","v":715418},{"$f":"'Consum.'!V126","v":721813},{"$f":"'Consum.'!W126","v":811976},{"$f":"'Consum.'!X126","v":731462},{"$f":"'Consum.'!Y126","v":737402},{"$f":"'Consum.'!Z126","v":741458},{"$f":"'Consum.'!AA126","v":831161},{"$f":"'Consum.'!AB126","v":748538},{"$f":"'Consum.'!AC126","v":753448},{"$f":"'Consum.'!AD126","v":756615},{"$f":"'Consum.'!AE126","v":846286},{"$f":"'Consum.'!AF126","v":761924},{"$f":"'Consum.'!AG126","v":765630},{"$f":"'Consum.'!AH126","v":769587},{"$f":"'Consum.'!AI126","v":862737},{"$f":"'Consum.'!AJ126","v":776347},{"$f":"'Consum.'!AK126","v":779965},{"$f":"'Consum.'!AL126","v":783664},{"$f":"'Consum.'!AM126","v":788044},{"$f":"'Consum.'!AN126","v":788265},{"$f":"'Consum.'!AO126","v":790639},{"$f":"'Consum.'!AP126","v":794839},{"$f":"'Consum.'!AQ126","v":804255},{"$f":"'Consum.'!AR126","v":805820},{"$f":"'Consum.'!AS126","v":813570},{"$f":"'Consum.'!AT126","v":819735},{"$f":"'Consum.'!AU126","v":822523},{"$f":"'Consum.'!AV126","v":824012},{"$f":"'Consum.'!AW126","v":827565},{"$f":"'Consum.'!AX126","v":831689},{"$f":"'Consum.'!AY126","v":839588},{"$f":"'Consum.'!AZ126","v":847588},{"$f":"'Consum.'!BA126","v":850891},{"$f":"'Consum.'!BB126","v":856113},{"$f":"'Consum.'!BC126","v":860133},{"$f":"'Consum.'!BD126","v":868394},{"$f":"'Consum.'!BE126","v":871688},{"$f":"'Consum.'!BF126","v":876978},{"$f":"'Consum.'!BG126","v":882211},{"$f":"'Consum.'!BH126","v":892003},{"$f":"'Consum.'!BI126","v":896884}]
["ESE","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I127","v":0},{"$f":"'Consum.'!J127","v":0},{"$f":"'Consum.'!K127","v":0},{"$f":"'Consum.'!L127","v":0},{"$f":"'Consum.'!M127","v":0},{"$f":"'Consum.'!N127","v":0},{"$f":"'Consum.'!O127","v":0},{"$f":"'Consum.'!P127","v":0},{"$f":"'Consum.'!Q127","v":0},{"$f":"'Consum.'!R127","v":0},{"$f":"'Consum.'!S127","v":0},{"$f":"'Consum.'!T127","v":0},{"$f":"'Consum.'!U127","v":0},{"$f":"'Consum.'!V127","v":0},{"$f":"'Consum.'!W127","v":0},{"$f":"'Consum.'!X127","v":0},{"$f":"'Consum.'!Y127","v":0},{"$f":"'Consum.'!Z127","v":0},{"$f":"'Consum.'!AA127","v":0},{"$f":"'Consum.'!AB127","v":0},{"$f":"'Consum.'!AC127","v":0},{"$f":"'Consum.'!AD127","v":0},{"$f":"'Consum.'!AE127","v":0},{"$f":"'Consum.'!AF127","v":0},{"$f":"'Consum.'!AG127","v":0},{"$f":"'Consum.'!AH127","v":0},{"$f":"'Consum.'!AI127","v":0},{"$f":"'Consum.'!AJ127","v":0},{"$f":"'Consum.'!AK127","v":0},{"$f":"'Consum.'!AL127","v":0},{"$f":"'Consum.'!AM127","v":0},{"$f":"'Consum.'!AN127","v":0},{"$f":"'Consum.'!AO127","v":0},{"$f":"'Consum.'!AP127","v":0},{"$f":"'Consum.'!AQ127","v":0},{"$f":"'Consum.'!AR127","v":0},{"$f":"'Consum.'!AS127","v":0},{"$f":"'Consum.'!AT127","v":0},{"$f":"'Consum.'!AU127","v":0},{"$f":"'Consum.'!AV127","v":0},{"$f":"'Consum.'!AW127","v":0},{"$f":"'Consum.'!AX127","v":0},{"$f":"'Consum.'!AY127","v":0},{"$f":"'Consum.'!AZ127","v":0},{"$f":"'Consum.'!BA127","v":0},{"$f":"'Consum.'!BB127","v":0},{"$f":"'Consum.'!BC127","v":0},{"$f":"'Consum.'!BD127","v":0},{"$f":"'Consum.'!BE127","v":"0"},{"$f":"'Consum.'!BF127","v":"0"},{"$f":"'Consum.'!BG127","v":"0"},{"$f":"'Consum.'!BH127","v":"0"},{"$f":"'Consum.'!BI127","v":"0"}]
["ESE","Commercial Free",298,174,71.264367816091962,124,null,"Commercial Free",{"$f":"'Consum.'!I128","v":2},{"$f":"'Consum.'!J128","v":3},{"$f":"'Consum.'!K128","v":4},{"$f":"'Consum.'!L128","v":6},{"$f":"'Consum.'!M128","v":6},{"$f":"'Consum.'!N128","v":6},{"$f":"'Consum.'!O128","v":7},{"$f":"'Consum.'!P128","v":7},{"$f":"'Consum.'!Q128","v":7},{"$f":"'Consum.'!R128","v":7},{"$f":"'Consum.'!S128","v":7},{"$f":"'Consum.'!T128","v":7},{"$f":"'Consum.'!U128","v":7},{"$f":"'Consum.'!V128","v":7},{"$f":"'Consum.'!W128","v":7},{"$f":"'Consum.'!X128","v":7},{"$f":"'Consum.'!Y128","v":7},{"$f":"'Consum.'!Z128","v":19},{"$f":"'Consum.'!AA128","v":21},{"$f":"'Consum.'!AB128","v":22},{"$f":"'Consum.'!AC128","v":24},{"$f":"'Consum.'!AD128","v":27},{"$f":"'Consum.'!AE128","v":27},{"$f":"'Consum.'!AF128","v":27},{"$f":"'Consum.'!AG128","v":31},{"$f":"'Consum.'!AH128","v":32},{"$f":"'Consum.'!AI128","v":34},{"$f":"'Consum.'!AJ128","v":36},{"$f":"'Consum.'!AK128","v":36},{"$f":"'Consum.'!AL128","v":39},{"$f":"'Consum.'!AM128","v":48},{"$f":"'Consum.'!AN128","v":52},{"$f":"'Consum.'!AO128","v":58},{"$f":"'Consum.'!AP128","v":69},{"$f":"'Consum.'!AQ128","v":72},{"$f":"'Consum.'!AR128","v":78},{"$f":"'Consum.'!AS128","v":82},{"$f":"'Consum.'!AT128","v":85},{"$f":"'Consum.'!AU128","v":87},{"$f":"'Consum.'!AV128","v":95},{"$f":"'Consum.'!AW128","v":112},{"$f":"'Consum.'!AX128","v":121},{"$f":"'Consum.'!AY128","v":126},{"$f":"'Consum.'!AZ128","v":129},{"$f":"'Consum.'!BA128","v":136},{"$f":"'Consum.'!BB128","v":140},{"$f":"'Consum.'!BC128","v":149},{"$f":"'Consum.'!BD128","v":163},{"$f":"'Consum.'!BE128","v":174},{"$f":"'Consum.'!BF128","v":211},{"$f":"'Consum.'!BG128","v":236},{"$f":"'Consum.'!BH128","v":276},{"$f":"'Consum.'!BI128","v":298}]
["ESE","Industrial Free",106,56,89.285714285714278,50,null,"Industrial Free",{"$f":"'Consum.'!I129","v":6},{"$f":"'Consum.'!J129","v":7},{"$f":"'Consum.'!K129","v":8},{"$f":"'Consum.'!L129","v":9},{"$f":"'Consum.'!M129","v":10},{"$f":"'Consum.'!N129","v":10},{"$f":"'Consum.'!O129","v":10},{"$f":"'Consum.'!P129","v":10},{"$f":"'Consum.'!Q129","v":10},{"$f":"'Consum.'!R129","v":10},{"$f":"'Consum.'!S129","v":10},{"$f":"'Consum.'!T129","v":10},{"$f":"'Consum.'!U129","v":10},{"$f":"'Consum.'!V129","v":10},{"$f":"'Consum.'!W129","v":10},{"$f":"'Consum.'!X129","v":11},{"$f":"'Consum.'!Y129","v":11},{"$f":"'Consum.'!Z129","v":12},{"$f":"'Consum.'!AA129","v":13},{"$f":"'Consum.'!AB129","v":14},{"$f":"'Consum.'!AC129","v":16},{"$f":"'Consum.'!AD129","v":16},{"$f":"'Consum.'!AE129","v":16},{"$f":"'Consum.'!AF129","v":15},{"$f":"'Consum.'!AG129","v":15},{"$f":"'Consum.'!AH129","v":16},{"$f":"'Consum.'!AI129","v":16},{"$f":"'Consum.'!AJ129","v":16},{"$f":"'Consum.'!AK129","v":17},{"$f":"'Consum.'!AL129","v":17},{"$f":"'Consum.'!AM129","v":15},{"$f":"'Consum.'!AN129","v":15},{"$f":"'Consum.'!AO129","v":15},{"$f":"'Consum.'!AP129","v":17},{"$f":"'Consum.'!AQ129","v":14},{"$f":"'Consum.'!AR129","v":16},{"$f":"'Consum.'!AS129","v":16},{"$f":"'Consum.'!AT129","v":21},{"$f":"'Consum.'!AU129","v":24},{"$f":"'Consum.'!AV129","v":28},{"$f":"'Consum.'!AW129","v":27},{"$f":"'Consum.'!AX129","v":30},{"$f":"'Consum.'!AY129","v":31},{"$f":"'Consum.'!AZ129","v":33},{"$f":"'Consum.'!BA129","v":39},{"$f":"'Consum.'!BB129","v":40},{"$f":"'Consum.'!BC129","v":45},{"$f":"'Consum.'!BD129","v":46},{"$f":"'Consum.'!BE129","v":56},{"$f":"'Consum.'!BF129","v":62},{"$f":"'Consum.'!BG129","v":76},{"$f":"'Consum.'!BH129","v":98},{"$f":"'Consum.'!BI129","v":106}]
["ESE","Rural Free",5,1,400,4,null,"Rural Free",{"$f":"'Consum.'!I130","v":0},{"$f":"'Consum.'!J130","v":0},{"$f":"'Consum.'!K130","v":0},{"$f":"'Consum.'!L130","v":0},{"$f":"'Consum.'!M130","v":0},{"$f":"'Consum.'!N130","v":0},{"$f":"'Consum.'!O130","v":0},{"$f":"'Consum.'!P130","v":0},{"$f":"'Consum.'!Q130","v":0},{"$f":"'Consum.'!R130","v":0},{"$f":"'Consum.'!S130","v":0},{"$f":"'Consum.'!T130","v":0},{"$f":"'Consum.'!U130","v":0},{"$f":"'Consum.'!V130","v":0},{"$f":"'Consum.'!W130","v":0},{"$f":"'Consum.'!X130","v":0},{"$f":"'Consum.'!Y130","v":0},{"$f":"'Consum.'!Z130","v":0},{"$f":"'Consum.'!AA130","v":0},{"$f":"'Consum.'!AB130","v":0},{"$f":"'Consum.'!AC130","v":0},{"$f":"'Consum.'!AD130","v":0},{"$f":"'Consum.'!AE130","v":0},{"$f":"'Consum.'!AF130","v":0},{"$f":"'Consum.'!AG130","v":0},{"$f":"'Consum.'!AH130","v":0},{"$f":"'Consum.'!AI130","v":0},{"$f":"'Consum.'!AJ130","v":0},{"$f":"'Consum.'!AK130","v":0},{"$f":"'Consum.'!AL130","v":0},{"$f":"'Consum.'!AM130","v":0},{"$f":"'Consum.'!AN130","v":0},{"$f":"'Consum.'!AO130","v":0},{"$f":"'Consum.'!AP130","v":1},{"$f":"'Consum.'!AQ130","v":1},{"$f":"'Consum.'!AR130","v":1},{"$f":"'Consum.'!AS130","v":1},{"$f":"'Consum.'!AT130","v":1},{"$f":"'Consum.'!AU130","v":1},{"$f":"'Consum.'!AV130","v":1},{"$f":"'Consum.'!AW130","v":1},{"$f":"'Consum.'!AX130","v":1},{"$f":"'Consum.'!AY130","v":1},{"$f":"'Consum.'!AZ130","v":1},{"$f":"'Consum.'!BA130","v":1},{"$f":"'Consum.'!BB130","v":1},{"$f":"'Consum.'!BC130","v":1},{"$f":"'Consum.'!BD130","v":0},{"$f":"'Consum.'!BE130","v":1},{"$f":"'Consum.'!BF130","v":2},{"$f":"'Consum.'!BG130","v":4},{"$f":"'Consum.'!BH130","v":5},{"$f":"'Consum.'!BI130","v":5}]
["ESE","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I131","v":0},{"$f":"'Consum.'!J131","v":0},{"$f":"'Consum.'!K131","v":0},{"$f":"'Consum.'!L131","v":0},{"$f":"'Consum.'!M131","v":0},{"$f":"'Consum.'!N131","v":0},{"$f":"'Consum.'!O131","v":0},{"$f":"'Consum.'!P131","v":0},{"$f":"'Consum.'!Q131","v":0},{"$f":"'Consum.'!R131","v":0},{"$f":"'Consum.'!S131","v":0},{"$f":"'Consum.'!T131","v":0},{"$f":"'Consum.'!U131","v":0},{"$f":"'Consum.'!V131","v":0},{"$f":"'Consum.'!W131","v":0},{"$f":"'Consum.'!X131","v":0},{"$f":"'Consum.'!Y131","v":0},{"$f":"'Consum.'!Z131","v":0},{"$f":"'Consum.'!AA131","v":0},{"$f":"'Consum.'!AB131","v":0},{"$f":"'Consum.'!AC131","v":0},{"$f":"'Consum.'!AD131","v":0},{"$f":"'Consum.'!AE131","v":0},{"$f":"'Consum.'!AF131","v":0},{"$f":"'Consum.'!AG131","v":0},{"$f":"'Consum.'!AH131","v":0},{"$f":"'Consum.'!AI131","v":0},{"$f":"'Consum.'!AJ131","v":0},{"$f":"'Consum.'!AK131","v":0},{"$f":"'Consum.'!AL131","v":0},{"$f":"'Consum.'!AM131","v":0},{"$f":"'Consum.'!AN131","v":0},{"$f":"'Consum.'!AO131","v":0},{"$f":"'Consum.'!AP131","v":0},{"$f":"'Consum.'!AQ131","v":0},{"$f":"'Consum.'!AR131","v":0},{"$f":"'Consum.'!AS131","v":0},{"$f":"'Consum.'!AT131","v":0},{"$f":"'Consum.'!AU131","v":0},{"$f":"'Consum.'!AV131","v":0},{"$f":"'Consum.'!AW131","v":0},{"$f":"'Consum.'!AX131","v":0},{"$f":"'Consum.'!AY131","v":0},{"$f":"'Consum.'!AZ131","v":0},{"$f":"'Consum.'!BA131","v":0},{"$f":"'Consum.'!BB131","v":0},{"$f":"'Consum.'!BC131","v":0},{"$f":"'Consum.'!BD131","v":0},{"$f":"'Consum.'!BE131","v":"0"},{"$f":"'Consum.'!BF131","v":"0"},{"$f":"'Consum.'!BG131","v":"0"},{"$f":"'Consum.'!BH131","v":"0"},{"$f":"'Consum.'!BI131","v":"0"}]
["ESE","Public Power Free",4,"0","-",4,null,"Public Power Free",{"$f":"'Consum.'!I132","v":0},{"$f":"'Consum.'!J132","v":0},{"$f":"'Consum.'!K132","v":0},{"$f":"'Consum.'!L132","v":0},{"$f":"'Consum.'!M132","v":0},{"$f":"'Consum.'!N132","v":0},{"$f":"'Consum.'!O132","v":0},{"$f":"'Consum.'!P132","v":0},{"$f":"'Consum.'!Q132","v":0},{"$f":"'Consum.'!R132","v":0},{"$f":"'Consum.'!S132","v":0},{"$f":"'Consum.'!T132","v":0},{"$f":"'Consum.'!U132","v":0},{"$f":"'Consum.'!V132","v":0},{"$f":"'Consum.'!W132","v":0},{"$f":"'Consum.'!X132","v":0},{"$f":"'Consum.'!Y132","v":0},{"$f":"'Consum.'!Z132","v":0},{"$f":"'Consum.'!AA132","v":0},{"$f":"'Consum.'!AB132","v":0},{"$f":"'Consum.'!AC132","v":0},{"$f":"'Consum.'!AD132","v":0},{"$f":"'Consum.'!AE132","v":0},{"$f":"'Consum.'!AF132","v":0},{"$f":"'Consum.'!AG132","v":0},{"$f":"'Consum.'!AH132","v":0},{"$f":"'Consum.'!AI132","v":0},{"$f":"'Consum.'!AJ132","v":0},{"$f":"'Consum.'!AK132","v":0},{"$f":"'Consum.'!AL132","v":0},{"$f":"'Consum.'!AM132","v":0},{"$f":"'Consum.'!AN132","v":0},{"$f":"'Consum.'!AO132","v":0},{"$f":"'Consum.'!AP132","v":0},{"$f":"'Consum.'!AQ132","v":0},{"$f":"'Consum.'!AR132","v":0},{"$f":"'Consum.'!AS132","v":0},{"$f":"'Consum.'!AT132","v":0},{"$f":"'Consum.'!AU132","v":0},{"$f":"'Consum.'!AV132","v":0},{"$f":"'Consum.'!AW132","v":0},{"$f":"'Consum.'!AX132","v":0},{"$f":"'Consum.'!AY132","v":0},{"$f":"'Consum.'!AZ132","v":0},{"$f":"'Consum.'!BA132","v":0},{"$f":"'Consum.'!BB132","v":0},{"$f":"'Consum.'!BC132","v":0},{"$f":"'Consum.'!BD132","v":0},{"$f":"'Consum.'!BE132","v":"0"},{"$f":"'Consum.'!BF132","v":11},{"$f":"'Consum.'!BG132","v":14},{"$f":"'Consum.'!BH132","v":14},{"$f":"'Consum.'!BI132","v":4}]
["ESE","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I133","v":0},{"$f":"'Consum.'!J133","v":0},{"$f":"'Consum.'!K133","v":0},{"$f":"'Consum.'!L133","v":0},{"$f":"'Consum.'!M133","v":0},{"$f":"'Consum.'!N133","v":0},{"$f":"'Consum.'!O133","v":0},{"$f":"'Consum.'!P133","v":0},{"$f":"'Consum.'!Q133","v":0},{"$f":"'Consum.'!R133","v":0},{"$f":"'Consum.'!S133","v":0},{"$f":"'Consum.'!T133","v":0},{"$f":"'Consum.'!U133","v":0},{"$f":"'Consum.'!V133","v":0},{"$f":"'Consum.'!W133","v":0},{"$f":"'Consum.'!X133","v":0},{"$f":"'Consum.'!Y133","v":0},{"$f":"'Consum.'!Z133","v":0},{"$f":"'Consum.'!AA133","v":0},{"$f":"'Consum.'!AB133","v":0},{"$f":"'Consum.'!AC133","v":0},{"$f":"'Consum.'!AD133","v":0},{"$f":"'Consum.'!AE133","v":0},{"$f":"'Consum.'!AF133","v":0},{"$f":"'Consum.'!AG133","v":0},{"$f":"'Consum.'!AH133","v":0},{"$f":"'Consum.'!AI133","v":0},{"$f":"'Consum.'!AJ133","v":0},{"$f":"'Consum.'!AK133","v":0},{"$f":"'Consum.'!AL133","v":0},{"$f":"'Consum.'!AM133","v":0},{"$f":"'Consum.'!AN133","v":0},{"$f":"'Consum.'!AO133","v":0},{"$f":"'Consum.'!AP133","v":0},{"$f":"'Consum.'!AQ133","v":0},{"$f":"'Consum.'!AR133","v":0},{"$f":"'Consum.'!AS133","v":0},{"$f":"'Consum.'!AT133","v":0},{"$f":"'Consum.'!AU133","v":0},{"$f":"'Consum.'!AV133","v":0},{"$f":"'Consum.'!AW133","v":0},{"$f":"'Consum.'!AX133","v":0},{"$f":"'Consum.'!AY133","v":0},{"$f":"'Consum.'!AZ133","v":0},{"$f":"'Consum.'!BA133","v":0},{"$f":"'Consum.'!BB133","v":0},{"$f":"'Consum.'!BC133","v":0},{"$f":"'Consum.'!BD133","v":2},{"$f":"'Consum.'!BE133","v":"0"},{"$f":"'Consum.'!BF133","v":"0"},{"$f":"'Consum.'!BG133","v":"0"},{"$f":"'Consum.'!BH133","v":"0"},{"$f":"'Consum.'!BI133","v":"0"}]
["ESE","Public Service Free",9,9,"-",0,null,"Public Service Free",{"$f":"'Consum.'!I134","v":0},{"$f":"'Consum.'!J134","v":0},{"$f":"'Consum.'!K134","v":0},{"$f":"'Consum.'!L134","v":0},{"$f":"'Consum.'!M134","v":0},{"$f":"'Consum.'!N134","v":0},{"$f":"'Consum.'!O134","v":0},{"$f":"'Consum.'!P134","v":0},{"$f":"'Consum.'!Q134","v":0},{"$f":"'Consum.'!R134","v":0},{"$f":"'Consum.'!S134","v":0},{"$f":"'Consum.'!T134","v":0},{"$f":"'Consum.'!U134","v":0},{"$f":"'Consum.'!V134","v":0},{"$f":"'Consum.'!W134","v":0},{"$f":"'Consum.'!X134","v":0},{"$f":"'Consum.'!Y134","v":0},{"$f":"'Consum.'!Z134","v":0},{"$f":"'Consum.'!AA134","v":0},{"$f":"'Consum.'!AB134","v":0},{"$f":"'Consum.'!AC134","v":0},{"$f":"'Consum.'!AD134","v":0},{"$f":"'Consum.'!AE134","v":0},{"$f":"'Consum.'!AF134","v":0},{"$f":"'Consum.'!AG134","v":0},{"$f":"'Consum.'!AH134","v":0},{"$f":"'Consum.'!AI134","v":0},{"$f":"'Consum.'!AJ134","v":0},{"$f":"'Consum.'!AK134","v":0},{"$f":"'Consum.'!AL134","v":0},{"$f":"'Consum.'!AM134","v":0},{"$f":"'Consum.'!AN134","v":0},{"$f":"'Consum.'!AO134","v":0},{"$f":"'Consum.'!AP134","v":0},{"$f":"'Consum.'!AQ134","v":0},{"$f":"'Consum.'!AR134","v":0},{"$f":"'Consum.'!AS134","v":0},{"$f":"'Consum.'!AT134","v":0},{"$f":"'Consum.'!AU134","v":9},{"$f":"'Consum.'!AV134","v":9},{"$f":"'Consum.'!AW134","v":9},{"$f":"'Consum.'!AX134","v":9},{"$f":"'Consum.'!AY134","v":9},{"$f":"'Consum.'!AZ134","v":9},{"$f":"'Consum.'!BA134","v":9},{"$f":"'Consum.'!BB134","v":9},{"$f":"'Consum.'!BC134","v":9},{"$f":"'Consum.'!BD134","v":9},{"$f":"'Consum.'!BE134","v":9},{"$f":"'Consum.'!BF134","v":9},{"$f":"'Consum.'!BG134","v":9},{"$f":"'Consum.'!BH134","v":9},{"$f":"'Consum.'!BI134","v":9}]
["ESE","2 Free Market (TUSD)",422,240,75.833333333333329,182,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I135","v":8},{"$f":"'Consum.'!J135","v":10},{"$f":"'Consum.'!K135","v":12},{"$f":"'Consum.'!L135","v":15},{"$f":"'Consum.'!M135","v":16},{"$f":"'Consum.'!N135","v":16},{"$f":"'Consum.'!O135","v":17},{"$f":"'Consum.'!P135","v":17},{"$f":"'Consum.'!Q135","v":17},{"$f":"'Consum.'!R135","v":17},{"$f":"'Consum.'!S135","v":17},{"$f":"'Consum.'!T135","v":17},{"$f":"'Consum.'!U135","v":17},{"$f":"'Consum.'!V135","v":17},{"$f":"'Consum.'!W135","v":17},{"$f":"'Consum.'!X135","v":18},{"$f":"'Consum.'!Y135","v":18},{"$f":"'Consum.'!Z135","v":31},{"$f":"'Consum.'!AA135","v":34},{"$f":"'Consum.'!AB135","v":36},{"$f":"'Consum.'!AC135","v":40},{"$f":"'Consum.'!AD135","v":43},{"$f":"'Consum.'!AE135","v":43},{"$f":"'Consum.'!AF135","v":42},{"$f":"'Consum.'!AG135","v":46},{"$f":"'Consum.'!AH135","v":48},{"$f":"'Consum.'!AI135","v":50},{"$f":"'Consum.'!AJ135","v":52},{"$f":"'Consum.'!AK135","v":53},{"$f":"'Consum.'!AL135","v":56},{"$f":"'Consum.'!AM135","v":63},{"$f":"'Consum.'!AN135","v":67},{"$f":"'Consum.'!AO135","v":73},{"$f":"'Consum.'!AP135","v":87},{"$f":"'Consum.'!AQ135","v":87},{"$f":"'Consum.'!AR135","v":95},{"$f":"'Consum.'!AS135","v":99},{"$f":"'Consum.'!AT135","v":107},{"$f":"'Consum.'!AU135","v":121},{"$f":"'Consum.'!AV135","v":133},{"$f":"'Consum.'!AW135","v":149},{"$f":"'Consum.'!AX135","v":161},{"$f":"'Consum.'!AY135","v":167},{"$f":"'Consum.'!AZ135","v":172},{"$f":"'Consum.'!BA135","v":185},{"$f":"'Consum.'!BB135","v":190},{"$f":"'Consum.'!BC135","v":204},{"$f":"'Consum.'!BD135","v":220},{"$f":"'Consum.'!BE135","v":240},{"$f":"'Consum.'!BF135","v":295},{"$f":"'Consum.'!BG135","v":339},{"$f":"'Consum.'!BH135","v":402},{"$f":"'Consum.'!BI135","v":422}]
["ESE","Residential Total",819572,793514,3.2838740085241014,26058,null,"Residential Total",{"$f":"'Consum.'!I136","v":566490},{"$f":"'Consum.'!J136","v":572632},{"$f":"'Consum.'!K136","v":578365},{"$f":"'Consum.'!L136","v":585080},{"$f":"'Consum.'!M136","v":592469},{"$f":"'Consum.'!N136","v":599101},{"$f":"'Consum.'!O136","v":605595},{"$f":"'Consum.'!P136","v":610965},{"$f":"'Consum.'!Q136","v":618269},{"$f":"'Consum.'!R136","v":625446},{"$f":"'Consum.'!S136","v":632097},{"$f":"'Consum.'!T136","v":637707},{"$f":"'Consum.'!U136","v":644374},{"$f":"'Consum.'!V136","v":650315},{"$f":"'Consum.'!W136","v":655944},{"$f":"'Consum.'!X136","v":659775},{"$f":"'Consum.'!Y136","v":665281},{"$f":"'Consum.'!Z136","v":668748},{"$f":"'Consum.'!AA136","v":672746},{"$f":"'Consum.'!AB136","v":675408},{"$f":"'Consum.'!AC136","v":680118},{"$f":"'Consum.'!AD136","v":683010},{"$f":"'Consum.'!AE136","v":687030},{"$f":"'Consum.'!AF136","v":687850},{"$f":"'Consum.'!AG136","v":691435},{"$f":"'Consum.'!AH136","v":695007},{"$f":"'Consum.'!AI136","v":699432},{"$f":"'Consum.'!AJ136","v":700924},{"$f":"'Consum.'!AK136","v":704295},{"$f":"'Consum.'!AL136","v":707644},{"$f":"'Consum.'!AM136","v":711805},{"$f":"'Consum.'!AN136","v":711511},{"$f":"'Consum.'!AO136","v":713664},{"$f":"'Consum.'!AP136","v":717993},{"$f":"'Consum.'!AQ136","v":727205},{"$f":"'Consum.'!AR136","v":728259},{"$f":"'Consum.'!AS136","v":735696},{"$f":"'Consum.'!AT136","v":741647},{"$f":"'Consum.'!AU136","v":744377},{"$f":"'Consum.'!AV136","v":745981},{"$f":"'Consum.'!AW136","v":750497},{"$f":"'Consum.'!AX136","v":754451},{"$f":"'Consum.'!AY136","v":761917},{"$f":"'Consum.'!AZ136","v":769435},{"$f":"'Consum.'!BA136","v":772882},{"$f":"'Consum.'!BB136","v":777852},{"$f":"'Consum.'!BC136","v":782302},{"$f":"'Consum.'!BD136","v":789878},{"$f":"'Consum.'!BE136","v":793514},{"$f":"'Consum.'!BF136","v":799115},{"$f":"'Consum.'!BG136","v":804961},{"$f":"'Consum.'!BH136","v":814871},{"$f":"'Consum.'!BI136","v":819572}]
["ESE","Commercial Total",47659,47726,-0.14038469597285053,-67,null,"Commercial Total",{"$f":"'Consum.'!I137","v":38265},{"$f":"'Consum.'!J137","v":38433},{"$f":"'Consum.'!K137","v":115558},{"$f":"'Consum.'!L137","v":39087},{"$f":"'Consum.'!M137","v":39312},{"$f":"'Consum.'!N137","v":39766},{"$f":"'Consum.'!O137","v":119749},{"$f":"'Consum.'!P137","v":40709},{"$f":"'Consum.'!Q137","v":41017},{"$f":"'Consum.'!R137","v":41420},{"$f":"'Consum.'!S137","v":124610},{"$f":"'Consum.'!T137","v":41905},{"$f":"'Consum.'!U137","v":42047},{"$f":"'Consum.'!V137","v":42380},{"$f":"'Consum.'!W137","v":126876},{"$f":"'Consum.'!X137","v":42348},{"$f":"'Consum.'!Y137","v":42454},{"$f":"'Consum.'!Z137","v":42699},{"$f":"'Consum.'!AA137","v":128189},{"$f":"'Consum.'!AB137","v":42806},{"$f":"'Consum.'!AC137","v":42787},{"$f":"'Consum.'!AD137","v":42817},{"$f":"'Consum.'!AE137","v":128234},{"$f":"'Consum.'!AF137","v":42731},{"$f":"'Consum.'!AG137","v":44003},{"$f":"'Consum.'!AH137","v":44174},{"$f":"'Consum.'!AI137","v":132716},{"$f":"'Consum.'!AJ137","v":44560},{"$f":"'Consum.'!AK137","v":44580},{"$f":"'Consum.'!AL137","v":44835},{"$f":"'Consum.'!AM137","v":44976},{"$f":"'Consum.'!AN137","v":45024},{"$f":"'Consum.'!AO137","v":45172},{"$f":"'Consum.'!AP137","v":44922},{"$f":"'Consum.'!AQ137","v":44954},{"$f":"'Consum.'!AR137","v":45268},{"$f":"'Consum.'!AS137","v":45461},{"$f":"'Consum.'!AT137","v":45673},{"$f":"'Consum.'!AU137","v":45677},{"$f":"'Consum.'!AV137","v":45749},{"$f":"'Consum.'!AW137","v":45853},{"$f":"'Consum.'!AX137","v":46068},{"$f":"'Consum.'!AY137","v":46424},{"$f":"'Consum.'!AZ137","v":46982},{"$f":"'Consum.'!BA137","v":47374},{"$f":"'Consum.'!BB137","v":47615},{"$f":"'Consum.'!BC137","v":47251},{"$f":"'Consum.'!BD137","v":47987},{"$f":"'Consum.'!BE137","v":47726},{"$f":"'Consum.'!BF137","v":47685},{"$f":"'Consum.'!BG137","v":47372},{"$f":"'Consum.'!BH137","v":47390},{"$f":"'Consum.'!BI137","v":47659}]
["ESE","Industrial Total",1041,830,25.421686746987948,211,null,"Industrial Total",{"$f":"'Consum.'!I138","v":2734},{"$f":"'Consum.'!J138","v":2733},{"$f":"'Consum.'!K138","v":2716},{"$f":"'Consum.'!L138","v":2686},{"$f":"'Consum.'!M138","v":2691},{"$f":"'Consum.'!N138","v":2682},{"$f":"'Consum.'!O138","v":2680},{"$f":"'Consum.'!P138","v":2663},{"$f":"'Consum.'!Q138","v":2657},{"$f":"'Consum.'!R138","v":2659},{"$f":"'Consum.'!S138","v":2633},{"$f":"'Consum.'!T138","v":2620},{"$f":"'Consum.'!U138","v":2625},{"$f":"'Consum.'!V138","v":2593},{"$f":"'Consum.'!W138","v":2537},{"$f":"'Consum.'!X138","v":2502},{"$f":"'Consum.'!Y138","v":2484},{"$f":"'Consum.'!Z138","v":2463},{"$f":"'Consum.'!AA138","v":2447},{"$f":"'Consum.'!AB138","v":2418},{"$f":"'Consum.'!AC138","v":2388},{"$f":"'Consum.'!AD138","v":2376},{"$f":"'Consum.'!AE138","v":2364},{"$f":"'Consum.'!AF138","v":2329},{"$f":"'Consum.'!AG138","v":952},{"$f":"'Consum.'!AH138","v":965},{"$f":"'Consum.'!AI138","v":965},{"$f":"'Consum.'!AJ138","v":971},{"$f":"'Consum.'!AK138","v":981},{"$f":"'Consum.'!AL138","v":993},{"$f":"'Consum.'!AM138","v":986},{"$f":"'Consum.'!AN138","v":982},{"$f":"'Consum.'!AO138","v":983},{"$f":"'Consum.'!AP138","v":973},{"$f":"'Consum.'!AQ138","v":983},{"$f":"'Consum.'!AR138","v":979},{"$f":"'Consum.'!AS138","v":981},{"$f":"'Consum.'!AT138","v":983},{"$f":"'Consum.'!AU138","v":987},{"$f":"'Consum.'!AV138","v":1002},{"$f":"'Consum.'!AW138","v":1039},{"$f":"'Consum.'!AX138","v":1089},{"$f":"'Consum.'!AY138","v":1177},{"$f":"'Consum.'!AZ138","v":1033},{"$f":"'Consum.'!BA138","v":829},{"$f":"'Consum.'!BB138","v":823},{"$f":"'Consum.'!BC138","v":818},{"$f":"'Consum.'!BD138","v":816},{"$f":"'Consum.'!BE138","v":830},{"$f":"'Consum.'!BF138","v":892},{"$f":"'Consum.'!BG138","v":921},{"$f":"'Consum.'!BH138","v":928},{"$f":"'Consum.'!BI138","v":1041}]
["ESE","Rural Total",20556,21399,-3.9394364222627209,-843,null,"Rural Total",{"$f":"'Consum.'!I139","v":17843},{"$f":"'Consum.'!J139","v":17950},{"$f":"'Consum.'!K139","v":18029},{"$f":"'Consum.'!L139","v":18102},{"$f":"'Consum.'!M139","v":18147},{"$f":"'Consum.'!N139","v":18256},{"$f":"'Consum.'!O139","v":18316},{"$f":"'Consum.'!P139","v":18390},{"$f":"'Consum.'!Q139","v":18492},{"$f":"'Consum.'!R139","v":18569},{"$f":"'Consum.'!S139","v":18555},{"$f":"'Consum.'!T139","v":18741},{"$f":"'Consum.'!U139","v":18843},{"$f":"'Consum.'!V139","v":18962},{"$f":"'Consum.'!W139","v":19046},{"$f":"'Consum.'!X139","v":19234},{"$f":"'Consum.'!Y139","v":19560},{"$f":"'Consum.'!Z139","v":19905},{"$f":"'Consum.'!AA139","v":20104},{"$f":"'Consum.'!AB139","v":20254},{"$f":"'Consum.'!AC139","v":20512},{"$f":"'Consum.'!AD139","v":20747},{"$f":"'Consum.'!AE139","v":20990},{"$f":"'Consum.'!AF139","v":21375},{"$f":"'Consum.'!AG139","v":21602},{"$f":"'Consum.'!AH139","v":21781},{"$f":"'Consum.'!AI139","v":21930},{"$f":"'Consum.'!AJ139","v":22151},{"$f":"'Consum.'!AK139","v":22408},{"$f":"'Consum.'!AL139","v":22496},{"$f":"'Consum.'!AM139","v":22562},{"$f":"'Consum.'!AN139","v":23008},{"$f":"'Consum.'!AO139","v":23077},{"$f":"'Consum.'!AP139","v":23211},{"$f":"'Consum.'!AQ139","v":23260},{"$f":"'Consum.'!AR139","v":23372},{"$f":"'Consum.'!AS139","v":23454},{"$f":"'Consum.'!AT139","v":23504},{"$f":"'Consum.'!AU139","v":23474},{"$f":"'Consum.'!AV139","v":23315},{"$f":"'Consum.'!AW139","v":22210},{"$f":"'Consum.'!AX139","v":22118},{"$f":"'Consum.'!AY139","v":22073},{"$f":"'Consum.'!AZ139","v":22069},{"$f":"'Consum.'!BA139","v":21730},{"$f":"'Consum.'!BB139","v":21690},{"$f":"'Consum.'!BC139","v":21624},{"$f":"'Consum.'!BD139","v":21516},{"$f":"'Consum.'!BE139","v":21399},{"$f":"'Consum.'!BF139","v":21093},{"$f":"'Consum.'!BG139","v":20908},{"$f":"'Consum.'!BH139","v":20796},{"$f":"'Consum.'!BI139","v":20556}]
["ESE","Public Lighting Total",1251,1395,-10.322580645161295,-144,null,"Public Lighting Total",{"$f":"'Consum.'!I140","v":568},{"$f":"'Consum.'!J140","v":564},{"$f":"'Consum.'!K140","v":606},{"$f":"'Consum.'!L140","v":632},{"$f":"'Consum.'!M140","v":670},{"$f":"'Consum.'!N140","v":690},{"$f":"'Consum.'!O140","v":711},{"$f":"'Consum.'!P140","v":725},{"$f":"'Consum.'!Q140","v":725},{"$f":"'Consum.'!R140","v":667},{"$f":"'Consum.'!S140","v":671},{"$f":"'Consum.'!T140","v":674},{"$f":"'Consum.'!U140","v":685},{"$f":"'Consum.'!V140","v":727},{"$f":"'Consum.'!W140","v":736},{"$f":"'Consum.'!X140","v":753},{"$f":"'Consum.'!Y140","v":759},{"$f":"'Consum.'!Z140","v":760},{"$f":"'Consum.'!AA140","v":770},{"$f":"'Consum.'!AB140","v":771},{"$f":"'Consum.'!AC140","v":778},{"$f":"'Consum.'!AD140","v":779},{"$f":"'Consum.'!AE140","v":782},{"$f":"'Consum.'!AF140","v":780},{"$f":"'Consum.'!AG140","v":784},{"$f":"'Consum.'!AH140","v":818},{"$f":"'Consum.'!AI140","v":827},{"$f":"'Consum.'!AJ140","v":849},{"$f":"'Consum.'!AK140","v":846},{"$f":"'Consum.'!AL140","v":854},{"$f":"'Consum.'!AM140","v":865},{"$f":"'Consum.'!AN140","v":880},{"$f":"'Consum.'!AO140","v":883},{"$f":"'Consum.'!AP140","v":884},{"$f":"'Consum.'!AQ140","v":902},{"$f":"'Consum.'!AR140","v":917},{"$f":"'Consum.'!AS140","v":936},{"$f":"'Consum.'!AT140","v":937},{"$f":"'Consum.'!AU140","v":1030},{"$f":"'Consum.'!AV140","v":1197},{"$f":"'Consum.'!AW140","v":1234},{"$f":"'Consum.'!AX140","v":1253},{"$f":"'Consum.'!AY140","v":1260},{"$f":"'Consum.'!AZ140","v":1292},{"$f":"'Consum.'!BA140","v":2118},{"$f":"'Consum.'!BB140","v":1327},{"$f":"'Consum.'!BC140","v":1352},{"$f":"'Consum.'!BD140","v":1365},{"$f":"'Consum.'!BE140","v":1395},{"$f":"'Consum.'!BF140","v":1405},{"$f":"'Consum.'!BG140","v":1250},{"$f":"'Consum.'!BH140","v":1232},{"$f":"'Consum.'!BI140","v":1251}]
["ESE","Public Power Total",5425,5294,2.4744994333207426,131,null,"Public Power Total",{"$f":"'Consum.'!I141","v":5430},{"$f":"'Consum.'!J141","v":5407},{"$f":"'Consum.'!K141","v":5480},{"$f":"'Consum.'!L141","v":5485},{"$f":"'Consum.'!M141","v":5481},{"$f":"'Consum.'!N141","v":5424},{"$f":"'Consum.'!O141","v":5421},{"$f":"'Consum.'!P141","v":5516},{"$f":"'Consum.'!Q141","v":5499},{"$f":"'Consum.'!R141","v":5473},{"$f":"'Consum.'!S141","v":5499},{"$f":"'Consum.'!T141","v":5536},{"$f":"'Consum.'!U141","v":5558},{"$f":"'Consum.'!V141","v":5526},{"$f":"'Consum.'!W141","v":5516},{"$f":"'Consum.'!X141","v":5525},{"$f":"'Consum.'!Y141","v":5521},{"$f":"'Consum.'!Z141","v":5546},{"$f":"'Consum.'!AA141","v":5560},{"$f":"'Consum.'!AB141","v":5528},{"$f":"'Consum.'!AC141","v":5488},{"$f":"'Consum.'!AD141","v":5496},{"$f":"'Consum.'!AE141","v":5496},{"$f":"'Consum.'!AF141","v":5475},{"$f":"'Consum.'!AG141","v":5474},{"$f":"'Consum.'!AH141","v":5466},{"$f":"'Consum.'!AI141","v":5480},{"$f":"'Consum.'!AJ141","v":5498},{"$f":"'Consum.'!AK141","v":5449},{"$f":"'Consum.'!AL141","v":5423},{"$f":"'Consum.'!AM141","v":5435},{"$f":"'Consum.'!AN141","v":5437},{"$f":"'Consum.'!AO141","v":5440},{"$f":"'Consum.'!AP141","v":5430},{"$f":"'Consum.'!AQ141","v":5514},{"$f":"'Consum.'!AR141","v":5544},{"$f":"'Consum.'!AS141","v":5547},{"$f":"'Consum.'!AT141","v":5497},{"$f":"'Consum.'!AU141","v":5494},{"$f":"'Consum.'!AV141","v":5234},{"$f":"'Consum.'!AW141","v":5195},{"$f":"'Consum.'!AX141","v":5171},{"$f":"'Consum.'!AY141","v":5189},{"$f":"'Consum.'!AZ141","v":5219},{"$f":"'Consum.'!BA141","v":3986},{"$f":"'Consum.'!BB141","v":5245},{"$f":"'Consum.'!BC141","v":5241},{"$f":"'Consum.'!BD141","v":5290},{"$f":"'Consum.'!BE141","v":5294},{"$f":"'Consum.'!BF141","v":5313},{"$f":"'Consum.'!BG141","v":5352},{"$f":"'Consum.'!BH141","v":5390},{"$f":"'Consum.'!BI141","v":5425}]
["ESE","Own Total",111,109,1.8348623853210899,2,null,"Own Total",{"$f":"'Consum.'!I142","v":52},{"$f":"'Consum.'!J142","v":49},{"$f":"'Consum.'!K142","v":50},{"$f":"'Consum.'!L142","v":50},{"$f":"'Consum.'!M142","v":52},{"$f":"'Consum.'!N142","v":52},{"$f":"'Consum.'!O142","v":81},{"$f":"'Consum.'!P142","v":86},{"$f":"'Consum.'!Q142","v":93},{"$f":"'Consum.'!R142","v":96},{"$f":"'Consum.'!S142","v":93},{"$f":"'Consum.'!T142","v":95},{"$f":"'Consum.'!U142","v":95},{"$f":"'Consum.'!V142","v":95},{"$f":"'Consum.'!W142","v":94},{"$f":"'Consum.'!X142","v":94},{"$f":"'Consum.'!Y142","v":97},{"$f":"'Consum.'!Z142","v":98},{"$f":"'Consum.'!AA142","v":99},{"$f":"'Consum.'!AB142","v":99},{"$f":"'Consum.'!AC142","v":101},{"$f":"'Consum.'!AD142","v":100},{"$f":"'Consum.'!AE142","v":100},{"$f":"'Consum.'!AF142","v":100},{"$f":"'Consum.'!AG142","v":99},{"$f":"'Consum.'!AH142","v":98},{"$f":"'Consum.'!AI142","v":97},{"$f":"'Consum.'!AJ142","v":98},{"$f":"'Consum.'!AK142","v":98},{"$f":"'Consum.'!AL142","v":101},{"$f":"'Consum.'!AM142","v":98},{"$f":"'Consum.'!AN142","v":101},{"$f":"'Consum.'!AO142","v":98},{"$f":"'Consum.'!AP142","v":101},{"$f":"'Consum.'!AQ142","v":102},{"$f":"'Consum.'!AR142","v":127},{"$f":"'Consum.'!AS142","v":129},{"$f":"'Consum.'!AT142","v":125},{"$f":"'Consum.'!AU142","v":116},{"$f":"'Consum.'!AV142","v":115},{"$f":"'Consum.'!AW142","v":111},{"$f":"'Consum.'!AX142","v":102},{"$f":"'Consum.'!AY142","v":108},{"$f":"'Consum.'!AZ142","v":109},{"$f":"'Consum.'!BA142","v":102},{"$f":"'Consum.'!BB142","v":107},{"$f":"'Consum.'!BC142","v":106},{"$f":"'Consum.'!BD142","v":111},{"$f":"'Consum.'!BE142","v":109},{"$f":"'Consum.'!BF142","v":108},{"$f":"'Consum.'!BG142","v":107},{"$f":"'Consum.'!BH142","v":113},{"$f":"'Consum.'!BI142","v":111}]
["ESE","Public Service Total",1691,1661,1.8061408789885602,30,null,"Public Service Total",{"$f":"'Consum.'!I143","v":1166},{"$f":"'Consum.'!J143","v":1169},{"$f":"'Consum.'!K143","v":1170},{"$f":"'Consum.'!L143","v":1171},{"$f":"'Consum.'!M143","v":1181},{"$f":"'Consum.'!N143","v":1194},{"$f":"'Consum.'!O143","v":1200},{"$f":"'Consum.'!P143","v":1196},{"$f":"'Consum.'!Q143","v":1205},{"$f":"'Consum.'!R143","v":1208},{"$f":"'Consum.'!S143","v":1203},{"$f":"'Consum.'!T143","v":1204},{"$f":"'Consum.'!U143","v":1208},{"$f":"'Consum.'!V143","v":1232},{"$f":"'Consum.'!W143","v":1244},{"$f":"'Consum.'!X143","v":1249},{"$f":"'Consum.'!Y143","v":1264},{"$f":"'Consum.'!Z143","v":1270},{"$f":"'Consum.'!AA143","v":1280},{"$f":"'Consum.'!AB143","v":1290},{"$f":"'Consum.'!AC143","v":1316},{"$f":"'Consum.'!AD143","v":1333},{"$f":"'Consum.'!AE143","v":1333},{"$f":"'Consum.'!AF143","v":1326},{"$f":"'Consum.'!AG143","v":1327},{"$f":"'Consum.'!AH143","v":1326},{"$f":"'Consum.'!AI143","v":1340},{"$f":"'Consum.'!AJ143","v":1348},{"$f":"'Consum.'!AK143","v":1361},{"$f":"'Consum.'!AL143","v":1374},{"$f":"'Consum.'!AM143","v":1380},{"$f":"'Consum.'!AN143","v":1389},{"$f":"'Consum.'!AO143","v":1395},{"$f":"'Consum.'!AP143","v":1412},{"$f":"'Consum.'!AQ143","v":1422},{"$f":"'Consum.'!AR143","v":1449},{"$f":"'Consum.'!AS143","v":1465},{"$f":"'Consum.'!AT143","v":1476},{"$f":"'Consum.'!AU143","v":1489},{"$f":"'Consum.'!AV143","v":1552},{"$f":"'Consum.'!AW143","v":1575},{"$f":"'Consum.'!AX143","v":1598},{"$f":"'Consum.'!AY143","v":1607},{"$f":"'Consum.'!AZ143","v":1621},{"$f":"'Consum.'!BA143","v":2055},{"$f":"'Consum.'!BB143","v":1644},{"$f":"'Consum.'!BC143","v":1643},{"$f":"'Consum.'!BD143","v":1651},{"$f":"'Consum.'!BE143","v":1661},{"$f":"'Consum.'!BF143","v":1662},{"$f":"'Consum.'!BG143","v":1679},{"$f":"'Consum.'!BH143","v":1685},{"$f":"'Consum.'!BI143","v":1691}]
["ESE","Total Market (1+2)",897306,871928,2.9105614225027665,25378,null,"Total Market (1+2)",{"$f":"'Consum.'!I144","v":632548},{"$f":"'Consum.'!J144","v":638937},{"$f":"'Consum.'!K144","v":721974},{"$f":"'Consum.'!L144","v":652293},{"$f":"'Consum.'!M144","v":660003},{"$f":"'Consum.'!N144","v":667165},{"$f":"'Consum.'!O144","v":753753},{"$f":"'Consum.'!P144","v":680250},{"$f":"'Consum.'!Q144","v":687957},{"$f":"'Consum.'!R144","v":695538},{"$f":"'Consum.'!S144","v":785361},{"$f":"'Consum.'!T144","v":708482},{"$f":"'Consum.'!U144","v":715435},{"$f":"'Consum.'!V144","v":721830},{"$f":"'Consum.'!W144","v":811993},{"$f":"'Consum.'!X144","v":731480},{"$f":"'Consum.'!Y144","v":737420},{"$f":"'Consum.'!Z144","v":741489},{"$f":"'Consum.'!AA144","v":831195},{"$f":"'Consum.'!AB144","v":748574},{"$f":"'Consum.'!AC144","v":753488},{"$f":"'Consum.'!AD144","v":756658},{"$f":"'Consum.'!AE144","v":846329},{"$f":"'Consum.'!AF144","v":761966},{"$f":"'Consum.'!AG144","v":765676},{"$f":"'Consum.'!AH144","v":769635},{"$f":"'Consum.'!AI144","v":862787},{"$f":"'Consum.'!AJ144","v":776399},{"$f":"'Consum.'!AK144","v":780018},{"$f":"'Consum.'!AL144","v":783720},{"$f":"'Consum.'!AM144","v":788107},{"$f":"'Consum.'!AN144","v":788332},{"$f":"'Consum.'!AO144","v":790712},{"$f":"'Consum.'!AP144","v":794926},{"$f":"'Consum.'!AQ144","v":804342},{"$f":"'Consum.'!AR144","v":805915},{"$f":"'Consum.'!AS144","v":813669},{"$f":"'Consum.'!AT144","v":819842},{"$f":"'Consum.'!AU144","v":822644},{"$f":"'Consum.'!AV144","v":824145},{"$f":"'Consum.'!AW144","v":827714},{"$f":"'Consum.'!AX144","v":831850},{"$f":"'Consum.'!AY144","v":839755},{"$f":"'Consum.'!AZ144","v":847760},{"$f":"'Consum.'!BA144","v":851076},{"$f":"'Consum.'!BB144","v":856303},{"$f":"'Consum.'!BC144","v":860337},{"$f":"'Consum.'!BD144","v":868614},{"$f":"'Consum.'!BE144","v":871928},{"$f":"'Consum.'!BF144","v":877273},{"$f":"'Consum.'!BG144","v":882550},{"$f":"'Consum.'!BH144","v":892405},{"$f":"'Consum.'!BI144","v":897306}]
["ESE"]
["EBO","EBO",null,null,null,null,null,{"$f":"B146","v":"EBO"}]
["EBO"]
["EBO"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EBO",null,null,null,null,null,null,"Valores em  "]
["EBO"]
["EBO"]
["EBO","Residential",{"$f":"INDEX($H$148:$DC$178,MATCH($B152,$H$148:$H$178,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":0},{"$f":"INDEX($H$148:$DC$178,MATCH($B152,$H$148:$H$178,0),MATCH(D$12,$H$12:$DC$12,0),1)","v":0},{"$f":"IFERROR(IF((C152/D152-1)*100<=-100,\"-\",IF((C152/D152-1)*100=0,\"-\",(C152/D152-1)*100)),\"-\")","v":"-"},{"$f":"C152-D152","v":0},null,"Residential",{"$f":"'Consum.'!I152","v":145315},{"$f":"'Consum.'!J152","v":146382},{"$f":"'Consum.'!K152","v":147850},{"$f":"'Consum.'!L152","v":149385},{"$f":"'Consum.'!M152","v":151621},{"$f":"'Consum.'!N152","v":153214},{"$f":"'Consum.'!O152","v":154751},{"$f":"'Consum.'!P152","v":156916},{"$f":"'Consum.'!Q152","v":159316},{"$f":"'Consum.'!R152","v":161175},{"$f":"'Consum.'!S152","v":163288},{"$f":"'Consum.'!T152","v":164837},{"$f":"'Consum.'!U152","v":166445},{"$f":"'Consum.'!V152","v":168345},{"$f":"'Consum.'!W152","v":171116},{"$f":"'Consum.'!X152","v":172510},{"$f":"'Consum.'!Y152","v":173587},{"$f":"'Consum.'!Z152","v":174693},{"$f":"'Consum.'!AA152","v":175512},{"$f":"'Consum.'!AB152","v":176411},{"$f":"'Consum.'!AC152","v":177383},{"$f":"'Consum.'!AD152","v":178239},{"$f":"'Consum.'!AE152","v":178587},{"$f":"'Consum.'!AF152","v":177781},{"$f":"'Consum.'!AG152","v":178321},{"$f":"'Consum.'!AH152","v":179294},{"$f":"'Consum.'!AI152","v":180193},{"$f":"'Consum.'!AJ152","v":180473},{"$f":"'Consum.'!AK152","v":181094},{"$f":"'Consum.'!AL152","v":181870},{"$f":"'Consum.'!AM152","v":182868},{"$f":"'Consum.'!AN152","v":187174},{"$f":"'Consum.'!AO152","v":187786},{"$f":"'Consum.'!AP152","v":188992},{"$f":"'Consum.'!AQ152","v":191394},{"$f":"'Consum.'!AR152","v":191990},{"$f":"'Consum.'!AS152","v":193429},{"$f":"'Consum.'!AT152","v":193994},{"$f":"'Consum.'!AU152","v":195046},{"$f":"'Consum.'!AV152","v":195847},{"$f":"'Consum.'!AW152","v":201915},{"$f":"'Consum.'!AX152","v":203164},{"$f":"'Consum.'!AY152","v":204199},{"$f":"'Consum.'!AZ152","v":205514},{"$f":"'Consum.'!BA152","v":206830},{"$f":"'Consum.'!BB152","v":208118},{"$f":"'Consum.'!BC152","v":209661},{"$f":"'Consum.'!BD152","v":0},{"$f":"'Consum.'!BE152","v":0},{"$f":"'Consum.'!BF152","v":0},{"$f":"'Consum.'!BG152","v":0},{"$f":"'Consum.'!BH152","v":0},{"$f":"'Consum.'!BI152","v":0}]
["EBO","Commercial",{"$f":"INDEX($H149:$DC179,MATCH($B153,$H149:$H179,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":0},{"$f":"INDEX($H$148:$DC$178,MATCH($B153,$H$148:$H$178,0),MATCH(D$12,$H$12:$DC$12,0),1)","v":0},"-",0,null,"Commercial",{"$f":"'Consum.'!I153","v":13948},{"$f":"'Consum.'!J153","v":14079},{"$f":"'Consum.'!K153","v":42325},{"$f":"'Consum.'!L153","v":14120},{"$f":"'Consum.'!M153","v":14119},{"$f":"'Consum.'!N153","v":14562},{"$f":"'Consum.'!O153","v":42952},{"$f":"'Consum.'!P153","v":14400},{"$f":"'Consum.'!Q153","v":14528},{"$f":"'Consum.'!R153","v":14892},{"$f":"'Consum.'!S153","v":44136},{"$f":"'Consum.'!T153","v":14713},{"$f":"'Consum.'!U153","v":14807},{"$f":"'Consum.'!V153","v":15050},{"$f":"'Consum.'!W153","v":44489},{"$f":"'Consum.'!X153","v":14949},{"$f":"'Consum.'!Y153","v":14882},{"$f":"'Consum.'!Z153","v":14995},{"$f":"'Consum.'!AA153","v":44791},{"$f":"'Consum.'!AB153","v":14875},{"$f":"'Consum.'!AC153","v":14779},{"$f":"'Consum.'!AD153","v":14919},{"$f":"'Consum.'!AE153","v":44585},{"$f":"'Consum.'!AF153","v":14781},{"$f":"'Consum.'!AG153","v":14737},{"$f":"'Consum.'!AH153","v":15014},{"$f":"'Consum.'!AI153","v":44790},{"$f":"'Consum.'!AJ153","v":14986},{"$f":"'Consum.'!AK153","v":14936},{"$f":"'Consum.'!AL153","v":15371},{"$f":"'Consum.'!AM153","v":15273},{"$f":"'Consum.'!AN153","v":15286},{"$f":"'Consum.'!AO153","v":15378},{"$f":"'Consum.'!AP153","v":15283},{"$f":"'Consum.'!AQ153","v":15216},{"$f":"'Consum.'!AR153","v":15417},{"$f":"'Consum.'!AS153","v":15455},{"$f":"'Consum.'!AT153","v":15538},{"$f":"'Consum.'!AU153","v":15622},{"$f":"'Consum.'!AV153","v":15727},{"$f":"'Consum.'!AW153","v":15761},{"$f":"'Consum.'!AX153","v":15998},{"$f":"'Consum.'!AY153","v":15889},{"$f":"'Consum.'!AZ153","v":15928},{"$f":"'Consum.'!BA153","v":15886},{"$f":"'Consum.'!BB153","v":15985},{"$f":"'Consum.'!BC153","v":16115},{"$f":"'Consum.'!BD153","v":0},{"$f":"'Consum.'!BE153","v":0},{"$f":"'Consum.'!BF153","v":0},{"$f":"'Consum.'!BG153","v":0},{"$f":"'Consum.'!BH153","v":0},{"$f":"'Consum.'!BI153","v":0}]
["EBO","Industrial",0,0,"-",0,null,"Industrial",{"$f":"'Consum.'!I154","v":620},{"$f":"'Consum.'!J154","v":625},{"$f":"'Consum.'!K154","v":623},{"$f":"'Consum.'!L154","v":620},{"$f":"'Consum.'!M154","v":615},{"$f":"'Consum.'!N154","v":608},{"$f":"'Consum.'!O154","v":611},{"$f":"'Consum.'!P154","v":606},{"$f":"'Consum.'!Q154","v":604},{"$f":"'Consum.'!R154","v":608},{"$f":"'Consum.'!S154","v":601},{"$f":"'Consum.'!T154","v":597},{"$f":"'Consum.'!U154","v":597},{"$f":"'Consum.'!V154","v":591},{"$f":"'Consum.'!W154","v":580},{"$f":"'Consum.'!X154","v":585},{"$f":"'Consum.'!Y154","v":570},{"$f":"'Consum.'!Z154","v":571},{"$f":"'Consum.'!AA154","v":568},{"$f":"'Consum.'!AB154","v":566},{"$f":"'Consum.'!AC154","v":547},{"$f":"'Consum.'!AD154","v":566},{"$f":"'Consum.'!AE154","v":558},{"$f":"'Consum.'!AF154","v":554},{"$f":"'Consum.'!AG154","v":549},{"$f":"'Consum.'!AH154","v":556},{"$f":"'Consum.'!AI154","v":549},{"$f":"'Consum.'!AJ154","v":548},{"$f":"'Consum.'!AK154","v":542},{"$f":"'Consum.'!AL154","v":538},{"$f":"'Consum.'!AM154","v":537},{"$f":"'Consum.'!AN154","v":536},{"$f":"'Consum.'!AO154","v":542},{"$f":"'Consum.'!AP154","v":539},{"$f":"'Consum.'!AQ154","v":540},{"$f":"'Consum.'!AR154","v":536},{"$f":"'Consum.'!AS154","v":544},{"$f":"'Consum.'!AT154","v":543},{"$f":"'Consum.'!AU154","v":547},{"$f":"'Consum.'!AV154","v":547},{"$f":"'Consum.'!AW154","v":548},{"$f":"'Consum.'!AX154","v":550},{"$f":"'Consum.'!AY154","v":555},{"$f":"'Consum.'!AZ154","v":552},{"$f":"'Consum.'!BA154","v":576},{"$f":"'Consum.'!BB154","v":604},{"$f":"'Consum.'!BC154","v":611},{"$f":"'Consum.'!BD154","v":0},{"$f":"'Consum.'!BE154","v":0},{"$f":"'Consum.'!BF154","v":0},{"$f":"'Consum.'!BG154","v":0},{"$f":"'Consum.'!BH154","v":0},{"$f":"'Consum.'!BI154","v":0}]
["EBO","Rural",0,0,"-",0,null,"Rural",{"$f":"'Consum.'!I155","v":13142},{"$f":"'Consum.'!J155","v":13336},{"$f":"'Consum.'!K155","v":13501},{"$f":"'Consum.'!L155","v":13616},{"$f":"'Consum.'!M155","v":13782},{"$f":"'Consum.'!N155","v":13896},{"$f":"'Consum.'!O155","v":14045},{"$f":"'Consum.'!P155","v":14142},{"$f":"'Consum.'!Q155","v":14285},{"$f":"'Consum.'!R155","v":14419},{"$f":"'Consum.'!S155","v":14575},{"$f":"'Consum.'!T155","v":14575},{"$f":"'Consum.'!U155","v":14683},{"$f":"'Consum.'!V155","v":14899},{"$f":"'Consum.'!W155","v":14986},{"$f":"'Consum.'!X155","v":15053},{"$f":"'Consum.'!Y155","v":15088},{"$f":"'Consum.'!Z155","v":15114},{"$f":"'Consum.'!AA155","v":15152},{"$f":"'Consum.'!AB155","v":15150},{"$f":"'Consum.'!AC155","v":15205},{"$f":"'Consum.'!AD155","v":15262},{"$f":"'Consum.'!AE155","v":15266},{"$f":"'Consum.'!AF155","v":15253},{"$f":"'Consum.'!AG155","v":15188},{"$f":"'Consum.'!AH155","v":15233},{"$f":"'Consum.'!AI155","v":15200},{"$f":"'Consum.'!AJ155","v":15153},{"$f":"'Consum.'!AK155","v":15063},{"$f":"'Consum.'!AL155","v":15038},{"$f":"'Consum.'!AM155","v":15018},{"$f":"'Consum.'!AN155","v":14909},{"$f":"'Consum.'!AO155","v":14977},{"$f":"'Consum.'!AP155","v":14966},{"$f":"'Consum.'!AQ155","v":15009},{"$f":"'Consum.'!AR155","v":15078},{"$f":"'Consum.'!AS155","v":15110},{"$f":"'Consum.'!AT155","v":15078},{"$f":"'Consum.'!AU155","v":14852},{"$f":"'Consum.'!AV155","v":14759},{"$f":"'Consum.'!AW155","v":9897},{"$f":"'Consum.'!AX155","v":9778},{"$f":"'Consum.'!AY155","v":9742},{"$f":"'Consum.'!AZ155","v":9756},{"$f":"'Consum.'!BA155","v":9711},{"$f":"'Consum.'!BB155","v":9674},{"$f":"'Consum.'!BC155","v":9647},{"$f":"'Consum.'!BD155","v":0},{"$f":"'Consum.'!BE155","v":0},{"$f":"'Consum.'!BF155","v":0},{"$f":"'Consum.'!BG155","v":0},{"$f":"'Consum.'!BH155","v":0},{"$f":"'Consum.'!BI155","v":0}]
["EBO","Street Lighting",0,0,"-",0,null,"Street Lighting",{"$f":"'Consum.'!I156","v":51},{"$f":"'Consum.'!J156","v":51},{"$f":"'Consum.'!K156","v":51},{"$f":"'Consum.'!L156","v":51},{"$f":"'Consum.'!M156","v":51},{"$f":"'Consum.'!N156","v":51},{"$f":"'Consum.'!O156","v":51},{"$f":"'Consum.'!P156","v":52},{"$f":"'Consum.'!Q156","v":54},{"$f":"'Consum.'!R156","v":54},{"$f":"'Consum.'!S156","v":54},{"$f":"'Consum.'!T156","v":55},{"$f":"'Consum.'!U156","v":69},{"$f":"'Consum.'!V156","v":69},{"$f":"'Consum.'!W156","v":69},{"$f":"'Consum.'!X156","v":69},{"$f":"'Consum.'!Y156","v":69},{"$f":"'Consum.'!Z156","v":69},{"$f":"'Consum.'!AA156","v":69},{"$f":"'Consum.'!AB156","v":73},{"$f":"'Consum.'!AC156","v":69},{"$f":"'Consum.'!AD156","v":71},{"$f":"'Consum.'!AE156","v":66},{"$f":"'Consum.'!AF156","v":73},{"$f":"'Consum.'!AG156","v":73},{"$f":"'Consum.'!AH156","v":73},{"$f":"'Consum.'!AI156","v":73},{"$f":"'Consum.'!AJ156","v":73},{"$f":"'Consum.'!AK156","v":73},{"$f":"'Consum.'!AL156","v":73},{"$f":"'Consum.'!AM156","v":73},{"$f":"'Consum.'!AN156","v":73},{"$f":"'Consum.'!AO156","v":72},{"$f":"'Consum.'!AP156","v":72},{"$f":"'Consum.'!AQ156","v":72},{"$f":"'Consum.'!AR156","v":72},{"$f":"'Consum.'!AS156","v":74},{"$f":"'Consum.'!AT156","v":75},{"$f":"'Consum.'!AU156","v":75},{"$f":"'Consum.'!AV156","v":76},{"$f":"'Consum.'!AW156","v":75},{"$f":"'Consum.'!AX156","v":75},{"$f":"'Consum.'!AY156","v":75},{"$f":"'Consum.'!AZ156","v":76},{"$f":"'Consum.'!BA156","v":76},{"$f":"'Consum.'!BB156","v":76},{"$f":"'Consum.'!BC156","v":77},{"$f":"'Consum.'!BD156","v":0},{"$f":"'Consum.'!BE156","v":0},{"$f":"'Consum.'!BF156","v":0},{"$f":"'Consum.'!BG156","v":0},{"$f":"'Consum.'!BH156","v":0},{"$f":"'Consum.'!BI156","v":0}]
["EBO","Public Power",0,0,"-",0,null,"Public Power",{"$f":"'Consum.'!I157","v":1296},{"$f":"'Consum.'!J157","v":1315},{"$f":"'Consum.'!K157","v":1323},{"$f":"'Consum.'!L157","v":1319},{"$f":"'Consum.'!M157","v":1348},{"$f":"'Consum.'!N157","v":1358},{"$f":"'Consum.'!O157","v":1376},{"$f":"'Consum.'!P157","v":1385},{"$f":"'Consum.'!Q157","v":1391},{"$f":"'Consum.'!R157","v":1404},{"$f":"'Consum.'!S157","v":1388},{"$f":"'Consum.'!T157","v":1395},{"$f":"'Consum.'!U157","v":1371},{"$f":"'Consum.'!V157","v":1363},{"$f":"'Consum.'!W157","v":1365},{"$f":"'Consum.'!X157","v":1414},{"$f":"'Consum.'!Y157","v":1416},{"$f":"'Consum.'!Z157","v":1417},{"$f":"'Consum.'!AA157","v":1415},{"$f":"'Consum.'!AB157","v":1440},{"$f":"'Consum.'!AC157","v":1447},{"$f":"'Consum.'!AD157","v":1462},{"$f":"'Consum.'!AE157","v":1462},{"$f":"'Consum.'!AF157","v":1463},{"$f":"'Consum.'!AG157","v":1451},{"$f":"'Consum.'!AH157","v":1436},{"$f":"'Consum.'!AI157","v":1431},{"$f":"'Consum.'!AJ157","v":1435},{"$f":"'Consum.'!AK157","v":1459},{"$f":"'Consum.'!AL157","v":1445},{"$f":"'Consum.'!AM157","v":1452},{"$f":"'Consum.'!AN157","v":1465},{"$f":"'Consum.'!AO157","v":1462},{"$f":"'Consum.'!AP157","v":1466},{"$f":"'Consum.'!AQ157","v":1465},{"$f":"'Consum.'!AR157","v":1474},{"$f":"'Consum.'!AS157","v":1486},{"$f":"'Consum.'!AT157","v":1482},{"$f":"'Consum.'!AU157","v":1480},{"$f":"'Consum.'!AV157","v":1496},{"$f":"'Consum.'!AW157","v":1499},{"$f":"'Consum.'!AX157","v":1494},{"$f":"'Consum.'!AY157","v":1501},{"$f":"'Consum.'!AZ157","v":1522},{"$f":"'Consum.'!BA157","v":1536},{"$f":"'Consum.'!BB157","v":1527},{"$f":"'Consum.'!BC157","v":1558},{"$f":"'Consum.'!BD157","v":0},{"$f":"'Consum.'!BE157","v":0},{"$f":"'Consum.'!BF157","v":0},{"$f":"'Consum.'!BG157","v":0},{"$f":"'Consum.'!BH157","v":0},{"$f":"'Consum.'!BI157","v":0}]
["EBO","Own",0,0,"-",0,null,"Own",{"$f":"'Consum.'!I158","v":6},{"$f":"'Consum.'!J158","v":6},{"$f":"'Consum.'!K158","v":6},{"$f":"'Consum.'!L158","v":6},{"$f":"'Consum.'!M158","v":7},{"$f":"'Consum.'!N158","v":7},{"$f":"'Consum.'!O158","v":9},{"$f":"'Consum.'!P158","v":10},{"$f":"'Consum.'!Q158","v":10},{"$f":"'Consum.'!R158","v":10},{"$f":"'Consum.'!S158","v":11},{"$f":"'Consum.'!T158","v":11},{"$f":"'Consum.'!U158","v":11},{"$f":"'Consum.'!V158","v":11},{"$f":"'Consum.'!W158","v":12},{"$f":"'Consum.'!X158","v":12},{"$f":"'Consum.'!Y158","v":12},{"$f":"'Consum.'!Z158","v":12},{"$f":"'Consum.'!AA158","v":12},{"$f":"'Consum.'!AB158","v":11},{"$f":"'Consum.'!AC158","v":13},{"$f":"'Consum.'!AD158","v":11},{"$f":"'Consum.'!AE158","v":9},{"$f":"'Consum.'!AF158","v":9},{"$f":"'Consum.'!AG158","v":9},{"$f":"'Consum.'!AH158","v":9},{"$f":"'Consum.'!AI158","v":9},{"$f":"'Consum.'!AJ158","v":9},{"$f":"'Consum.'!AK158","v":9},{"$f":"'Consum.'!AL158","v":9},{"$f":"'Consum.'!AM158","v":9},{"$f":"'Consum.'!AN158","v":9},{"$f":"'Consum.'!AO158","v":9},{"$f":"'Consum.'!AP158","v":9},{"$f":"'Consum.'!AQ158","v":9},{"$f":"'Consum.'!AR158","v":18},{"$f":"'Consum.'!AS158","v":11},{"$f":"'Consum.'!AT158","v":14},{"$f":"'Consum.'!AU158","v":12},{"$f":"'Consum.'!AV158","v":15},{"$f":"'Consum.'!AW158","v":22},{"$f":"'Consum.'!AX158","v":24},{"$f":"'Consum.'!AY158","v":24},{"$f":"'Consum.'!AZ158","v":24},{"$f":"'Consum.'!BA158","v":24},{"$f":"'Consum.'!BB158","v":24},{"$f":"'Consum.'!BC158","v":24},{"$f":"'Consum.'!BD158","v":0},{"$f":"'Consum.'!BE158","v":0},{"$f":"'Consum.'!BF158","v":0},{"$f":"'Consum.'!BG158","v":0},{"$f":"'Consum.'!BH158","v":0},{"$f":"'Consum.'!BI158","v":0}]
["EBO","Public Service",0,0,"-",0,null,"Public Service",{"$f":"'Consum.'!I159","v":56},{"$f":"'Consum.'!J159","v":60},{"$f":"'Consum.'!K159","v":58},{"$f":"'Consum.'!L159","v":58},{"$f":"'Consum.'!M159","v":59},{"$f":"'Consum.'!N159","v":60},{"$f":"'Consum.'!O159","v":59},{"$f":"'Consum.'!P159","v":59},{"$f":"'Consum.'!Q159","v":60},{"$f":"'Consum.'!R159","v":58},{"$f":"'Consum.'!S159","v":60},{"$f":"'Consum.'!T159","v":60},{"$f":"'Consum.'!U159","v":60},{"$f":"'Consum.'!V159","v":61},{"$f":"'Consum.'!W159","v":62},{"$f":"'Consum.'!X159","v":64},{"$f":"'Consum.'!Y159","v":66},{"$f":"'Consum.'!Z159","v":66},{"$f":"'Consum.'!AA159","v":66},{"$f":"'Consum.'!AB159","v":66},{"$f":"'Consum.'!AC159","v":67},{"$f":"'Consum.'!AD159","v":67},{"$f":"'Consum.'!AE159","v":67},{"$f":"'Consum.'!AF159","v":67},{"$f":"'Consum.'!AG159","v":67},{"$f":"'Consum.'!AH159","v":67},{"$f":"'Consum.'!AI159","v":67},{"$f":"'Consum.'!AJ159","v":67},{"$f":"'Consum.'!AK159","v":67},{"$f":"'Consum.'!AL159","v":70},{"$f":"'Consum.'!AM159","v":71},{"$f":"'Consum.'!AN159","v":75},{"$f":"'Consum.'!AO159","v":77},{"$f":"'Consum.'!AP159","v":78},{"$f":"'Consum.'!AQ159","v":77},{"$f":"'Consum.'!AR159","v":78},{"$f":"'Consum.'!AS159","v":81},{"$f":"'Consum.'!AT159","v":80},{"$f":"'Consum.'!AU159","v":80},{"$f":"'Consum.'!AV159","v":82},{"$f":"'Consum.'!AW159","v":83},{"$f":"'Consum.'!AX159","v":83},{"$f":"'Consum.'!AY159","v":82},{"$f":"'Consum.'!AZ159","v":83},{"$f":"'Consum.'!BA159","v":82},{"$f":"'Consum.'!BB159","v":82},{"$f":"'Consum.'!BC159","v":85},{"$f":"'Consum.'!BD159","v":0},{"$f":"'Consum.'!BE159","v":0},{"$f":"'Consum.'!BF159","v":0},{"$f":"'Consum.'!BG159","v":0},{"$f":"'Consum.'!BH159","v":0},{"$f":"'Consum.'!BI159","v":0}]
["EBO","1 Captive Market",0,0,"-",0,null,"1 Captive Market",{"$f":"'Consum.'!I160","v":174434},{"$f":"'Consum.'!J160","v":175854},{"$f":"'Consum.'!K160","v":205737},{"$f":"'Consum.'!L160","v":179175},{"$f":"'Consum.'!M160","v":181602},{"$f":"'Consum.'!N160","v":183756},{"$f":"'Consum.'!O160","v":213854},{"$f":"'Consum.'!P160","v":187570},{"$f":"'Consum.'!Q160","v":190248},{"$f":"'Consum.'!R160","v":192620},{"$f":"'Consum.'!S160","v":224113},{"$f":"'Consum.'!T160","v":196243},{"$f":"'Consum.'!U160","v":198043},{"$f":"'Consum.'!V160","v":200389},{"$f":"'Consum.'!W160","v":232679},{"$f":"'Consum.'!X160","v":204656},{"$f":"'Consum.'!Y160","v":205690},{"$f":"'Consum.'!Z160","v":206937},{"$f":"'Consum.'!AA160","v":237585},{"$f":"'Consum.'!AB160","v":208592},{"$f":"'Consum.'!AC160","v":209510},{"$f":"'Consum.'!AD160","v":210597},{"$f":"'Consum.'!AE160","v":240600},{"$f":"'Consum.'!AF160","v":209981},{"$f":"'Consum.'!AG160","v":210395},{"$f":"'Consum.'!AH160","v":211682},{"$f":"'Consum.'!AI160","v":242312},{"$f":"'Consum.'!AJ160","v":212744},{"$f":"'Consum.'!AK160","v":213243},{"$f":"'Consum.'!AL160","v":214414},{"$f":"'Consum.'!AM160","v":215301},{"$f":"'Consum.'!AN160","v":219527},{"$f":"'Consum.'!AO160","v":220303},{"$f":"'Consum.'!AP160","v":221405},{"$f":"'Consum.'!AQ160","v":223782},{"$f":"'Consum.'!AR160","v":224663},{"$f":"'Consum.'!AS160","v":226190},{"$f":"'Consum.'!AT160","v":226804},{"$f":"'Consum.'!AU160","v":227714},{"$f":"'Consum.'!AV160","v":228549},{"$f":"'Consum.'!AW160","v":229800},{"$f":"'Consum.'!AX160","v":231166},{"$f":"'Consum.'!AY160","v":232067},{"$f":"'Consum.'!AZ160","v":233455},{"$f":"'Consum.'!BA160","v":234721},{"$f":"'Consum.'!BB160","v":236090},{"$f":"'Consum.'!BC160","v":237778},{"$f":"'Consum.'!BD160","v":0},{"$f":"'Consum.'!BE160","v":0},{"$f":"'Consum.'!BF160","v":0},{"$f":"'Consum.'!BG160","v":0},{"$f":"'Consum.'!BH160","v":0},{"$f":"'Consum.'!BI160","v":0}]
["EBO","Residential Free",0,0,"-",0,null,"Residential Free",{"$f":"'Consum.'!I161","v":0},{"$f":"'Consum.'!J161","v":0},{"$f":"'Consum.'!K161","v":0},{"$f":"'Consum.'!L161","v":0},{"$f":"'Consum.'!M161","v":0},{"$f":"'Consum.'!N161","v":0},{"$f":"'Consum.'!O161","v":0},{"$f":"'Consum.'!P161","v":0},{"$f":"'Consum.'!Q161","v":0},{"$f":"'Consum.'!R161","v":0},{"$f":"'Consum.'!S161","v":0},{"$f":"'Consum.'!T161","v":0},{"$f":"'Consum.'!U161","v":0},{"$f":"'Consum.'!V161","v":0},{"$f":"'Consum.'!W161","v":0},{"$f":"'Consum.'!X161","v":0},{"$f":"'Consum.'!Y161","v":0},{"$f":"'Consum.'!Z161","v":0},{"$f":"'Consum.'!AA161","v":0},{"$f":"'Consum.'!AB161","v":0},{"$f":"'Consum.'!AC161","v":0},{"$f":"'Consum.'!AD161","v":0},{"$f":"'Consum.'!AE161","v":0},{"$f":"'Consum.'!AF161","v":0},{"$f":"'Consum.'!AG161","v":0},{"$f":"'Consum.'!AH161","v":0},{"$f":"'Consum.'!AI161","v":0},{"$f":"'Consum.'!AJ161","v":0},{"$f":"'Consum.'!AK161","v":0},{"$f":"'Consum.'!AL161","v":0},{"$f":"'Consum.'!AM161","v":0},{"$f":"'Consum.'!AN161","v":0},{"$f":"'Consum.'!AO161","v":0},{"$f":"'Consum.'!AP161","v":0},{"$f":"'Consum.'!AQ161","v":0},{"$f":"'Consum.'!AR161","v":0},{"$f":"'Consum.'!AS161","v":0},{"$f":"'Consum.'!AT161","v":0},{"$f":"'Consum.'!AU161","v":0},{"$f":"'Consum.'!AV161","v":0},{"$f":"'Consum.'!AW161","v":0},{"$f":"'Consum.'!AX161","v":0},{"$f":"'Consum.'!AY161","v":0},{"$f":"'Consum.'!AZ161","v":0},{"$f":"'Consum.'!BA161","v":0},{"$f":"'Consum.'!BB161","v":0},{"$f":"'Consum.'!BC161","v":0},{"$f":"'Consum.'!BD161","v":0},{"$f":"'Consum.'!BE161","v":0},{"$f":"'Consum.'!BF161","v":0},{"$f":"'Consum.'!BG161","v":0},{"$f":"'Consum.'!BH161","v":0},{"$f":"'Consum.'!BI161","v":0}]
["EBO","Commercial Free",0,0,"-",0,null,"Commercial Free",{"$f":"'Consum.'!I162","v":0},{"$f":"'Consum.'!J162","v":0},{"$f":"'Consum.'!K162","v":1},{"$f":"'Consum.'!L162","v":1},{"$f":"'Consum.'!M162","v":1},{"$f":"'Consum.'!N162","v":2},{"$f":"'Consum.'!O162","v":2},{"$f":"'Consum.'!P162","v":2},{"$f":"'Consum.'!Q162","v":2},{"$f":"'Consum.'!R162","v":2},{"$f":"'Consum.'!S162","v":2},{"$f":"'Consum.'!T162","v":2},{"$f":"'Consum.'!U162","v":2},{"$f":"'Consum.'!V162","v":2},{"$f":"'Consum.'!W162","v":2},{"$f":"'Consum.'!X162","v":2},{"$f":"'Consum.'!Y162","v":2},{"$f":"'Consum.'!Z162","v":3},{"$f":"'Consum.'!AA162","v":5},{"$f":"'Consum.'!AB162","v":5},{"$f":"'Consum.'!AC162","v":5},{"$f":"'Consum.'!AD162","v":5},{"$f":"'Consum.'!AE162","v":7},{"$f":"'Consum.'!AF162","v":7},{"$f":"'Consum.'!AG162","v":7},{"$f":"'Consum.'!AH162","v":7},{"$f":"'Consum.'!AI162","v":8},{"$f":"'Consum.'!AJ162","v":9},{"$f":"'Consum.'!AK162","v":10},{"$f":"'Consum.'!AL162","v":10},{"$f":"'Consum.'!AM162","v":10},{"$f":"'Consum.'!AN162","v":10},{"$f":"'Consum.'!AO162","v":12},{"$f":"'Consum.'!AP162","v":12},{"$f":"'Consum.'!AQ162","v":16},{"$f":"'Consum.'!AR162","v":20},{"$f":"'Consum.'!AS162","v":20},{"$f":"'Consum.'!AT162","v":21},{"$f":"'Consum.'!AU162","v":22},{"$f":"'Consum.'!AV162","v":23},{"$f":"'Consum.'!AW162","v":23},{"$f":"'Consum.'!AX162","v":25},{"$f":"'Consum.'!AY162","v":25},{"$f":"'Consum.'!AZ162","v":25},{"$f":"'Consum.'!BA162","v":31},{"$f":"'Consum.'!BB162","v":32},{"$f":"'Consum.'!BC162","v":33},{"$f":"'Consum.'!BD162","v":0},{"$f":"'Consum.'!BE162","v":0},{"$f":"'Consum.'!BF162","v":0},{"$f":"'Consum.'!BG162","v":0},{"$f":"'Consum.'!BH162","v":0},{"$f":"'Consum.'!BI162","v":0}]
["EBO","Industrial Free",0,0,"-",0,null,"Industrial Free",{"$f":"'Consum.'!I163","v":0},{"$f":"'Consum.'!J163","v":0},{"$f":"'Consum.'!K163","v":0},{"$f":"'Consum.'!L163","v":0},{"$f":"'Consum.'!M163","v":0},{"$f":"'Consum.'!N163","v":0},{"$f":"'Consum.'!O163","v":0},{"$f":"'Consum.'!P163","v":0},{"$f":"'Consum.'!Q163","v":0},{"$f":"'Consum.'!R163","v":0},{"$f":"'Consum.'!S163","v":0},{"$f":"'Consum.'!T163","v":0},{"$f":"'Consum.'!U163","v":0},{"$f":"'Consum.'!V163","v":0},{"$f":"'Consum.'!W163","v":0},{"$f":"'Consum.'!X163","v":0},{"$f":"'Consum.'!Y163","v":0},{"$f":"'Consum.'!Z163","v":0},{"$f":"'Consum.'!AA163","v":0},{"$f":"'Consum.'!AB163","v":2},{"$f":"'Consum.'!AC163","v":5},{"$f":"'Consum.'!AD163","v":5},{"$f":"'Consum.'!AE163","v":5},{"$f":"'Consum.'!AF163","v":5},{"$f":"'Consum.'!AG163","v":5},{"$f":"'Consum.'!AH163","v":5},{"$f":"'Consum.'!AI163","v":5},{"$f":"'Consum.'!AJ163","v":5},{"$f":"'Consum.'!AK163","v":7},{"$f":"'Consum.'!AL163","v":7},{"$f":"'Consum.'!AM163","v":8},{"$f":"'Consum.'!AN163","v":5},{"$f":"'Consum.'!AO163","v":6},{"$f":"'Consum.'!AP163","v":7},{"$f":"'Consum.'!AQ163","v":8},{"$f":"'Consum.'!AR163","v":8},{"$f":"'Consum.'!AS163","v":9},{"$f":"'Consum.'!AT163","v":10},{"$f":"'Consum.'!AU163","v":10},{"$f":"'Consum.'!AV163","v":10},{"$f":"'Consum.'!AW163","v":10},{"$f":"'Consum.'!AX163","v":11},{"$f":"'Consum.'!AY163","v":11},{"$f":"'Consum.'!AZ163","v":11},{"$f":"'Consum.'!BA163","v":12},{"$f":"'Consum.'!BB163","v":12},{"$f":"'Consum.'!BC163","v":12},{"$f":"'Consum.'!BD163","v":0},{"$f":"'Consum.'!BE163","v":0},{"$f":"'Consum.'!BF163","v":0},{"$f":"'Consum.'!BG163","v":0},{"$f":"'Consum.'!BH163","v":0},{"$f":"'Consum.'!BI163","v":0}]
["EBO","Rural Free",0,0,"-",0,null,"Rural Free",{"$f":"'Consum.'!I164","v":0},{"$f":"'Consum.'!J164","v":0},{"$f":"'Consum.'!K164","v":0},{"$f":"'Consum.'!L164","v":0},{"$f":"'Consum.'!M164","v":0},{"$f":"'Consum.'!N164","v":0},{"$f":"'Consum.'!O164","v":0},{"$f":"'Consum.'!P164","v":0},{"$f":"'Consum.'!Q164","v":0},{"$f":"'Consum.'!R164","v":0},{"$f":"'Consum.'!S164","v":0},{"$f":"'Consum.'!T164","v":0},{"$f":"'Consum.'!U164","v":0},{"$f":"'Consum.'!V164","v":0},{"$f":"'Consum.'!W164","v":0},{"$f":"'Consum.'!X164","v":0},{"$f":"'Consum.'!Y164","v":0},{"$f":"'Consum.'!Z164","v":0},{"$f":"'Consum.'!AA164","v":0},{"$f":"'Consum.'!AB164","v":0},{"$f":"'Consum.'!AC164","v":0},{"$f":"'Consum.'!AD164","v":0},{"$f":"'Consum.'!AE164","v":0},{"$f":"'Consum.'!AF164","v":0},{"$f":"'Consum.'!AG164","v":0},{"$f":"'Consum.'!AH164","v":0},{"$f":"'Consum.'!AI164","v":0},{"$f":"'Consum.'!AJ164","v":0},{"$f":"'Consum.'!AK164","v":0},{"$f":"'Consum.'!AL164","v":0},{"$f":"'Consum.'!AM164","v":0},{"$f":"'Consum.'!AN164","v":0},{"$f":"'Consum.'!AO164","v":0},{"$f":"'Consum.'!AP164","v":0},{"$f":"'Consum.'!AQ164","v":0},{"$f":"'Consum.'!AR164","v":0},{"$f":"'Consum.'!AS164","v":0},{"$f":"'Consum.'!AT164","v":0},{"$f":"'Consum.'!AU164","v":0},{"$f":"'Consum.'!AV164","v":0},{"$f":"'Consum.'!AW164","v":0},{"$f":"'Consum.'!AX164","v":0},{"$f":"'Consum.'!AY164","v":0},{"$f":"'Consum.'!AZ164","v":0},{"$f":"'Consum.'!BA164","v":0},{"$f":"'Consum.'!BB164","v":0},{"$f":"'Consum.'!BC164","v":0},{"$f":"'Consum.'!BD164","v":0},{"$f":"'Consum.'!BE164","v":0},{"$f":"'Consum.'!BF164","v":0},{"$f":"'Consum.'!BG164","v":0},{"$f":"'Consum.'!BH164","v":0},{"$f":"'Consum.'!BI164","v":0}]
["EBO","Public Lighting Free",0,0,"-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I165","v":0},{"$f":"'Consum.'!J165","v":0},{"$f":"'Consum.'!K165","v":0},{"$f":"'Consum.'!L165","v":0},{"$f":"'Consum.'!M165","v":0},{"$f":"'Consum.'!N165","v":0},{"$f":"'Consum.'!O165","v":0},{"$f":"'Consum.'!P165","v":0},{"$f":"'Consum.'!Q165","v":0},{"$f":"'Consum.'!R165","v":0},{"$f":"'Consum.'!S165","v":0},{"$f":"'Consum.'!T165","v":0},{"$f":"'Consum.'!U165","v":0},{"$f":"'Consum.'!V165","v":0},{"$f":"'Consum.'!W165","v":0},{"$f":"'Consum.'!X165","v":0},{"$f":"'Consum.'!Y165","v":0},{"$f":"'Consum.'!Z165","v":0},{"$f":"'Consum.'!AA165","v":0},{"$f":"'Consum.'!AB165","v":0},{"$f":"'Consum.'!AC165","v":0},{"$f":"'Consum.'!AD165","v":0},{"$f":"'Consum.'!AE165","v":0},{"$f":"'Consum.'!AF165","v":0},{"$f":"'Consum.'!AG165","v":0},{"$f":"'Consum.'!AH165","v":0},{"$f":"'Consum.'!AI165","v":0},{"$f":"'Consum.'!AJ165","v":0},{"$f":"'Consum.'!AK165","v":0},{"$f":"'Consum.'!AL165","v":0},{"$f":"'Consum.'!AM165","v":0},{"$f":"'Consum.'!AN165","v":0},{"$f":"'Consum.'!AO165","v":0},{"$f":"'Consum.'!AP165","v":0},{"$f":"'Consum.'!AQ165","v":0},{"$f":"'Consum.'!AR165","v":0},{"$f":"'Consum.'!AS165","v":0},{"$f":"'Consum.'!AT165","v":0},{"$f":"'Consum.'!AU165","v":0},{"$f":"'Consum.'!AV165","v":0},{"$f":"'Consum.'!AW165","v":0},{"$f":"'Consum.'!AX165","v":0},{"$f":"'Consum.'!AY165","v":0},{"$f":"'Consum.'!AZ165","v":0},{"$f":"'Consum.'!BA165","v":0},{"$f":"'Consum.'!BB165","v":0},{"$f":"'Consum.'!BC165","v":0},{"$f":"'Consum.'!BD165","v":0},{"$f":"'Consum.'!BE165","v":0},{"$f":"'Consum.'!BF165","v":0},{"$f":"'Consum.'!BG165","v":0},{"$f":"'Consum.'!BH165","v":0},{"$f":"'Consum.'!BI165","v":0}]
["EBO","Public Power Free",0,0,"-",0,null,"Public Power Free",{"$f":"'Consum.'!I166","v":0},{"$f":"'Consum.'!J166","v":0},{"$f":"'Consum.'!K166","v":0},{"$f":"'Consum.'!L166","v":0},{"$f":"'Consum.'!M166","v":0},{"$f":"'Consum.'!N166","v":0},{"$f":"'Consum.'!O166","v":0},{"$f":"'Consum.'!P166","v":0},{"$f":"'Consum.'!Q166","v":0},{"$f":"'Consum.'!R166","v":0},{"$f":"'Consum.'!S166","v":0},{"$f":"'Consum.'!T166","v":0},{"$f":"'Consum.'!U166","v":0},{"$f":"'Consum.'!V166","v":0},{"$f":"'Consum.'!W166","v":0},{"$f":"'Consum.'!X166","v":0},{"$f":"'Consum.'!Y166","v":0},{"$f":"'Consum.'!Z166","v":0},{"$f":"'Consum.'!AA166","v":0},{"$f":"'Consum.'!AB166","v":0},{"$f":"'Consum.'!AC166","v":0},{"$f":"'Consum.'!AD166","v":0},{"$f":"'Consum.'!AE166","v":0},{"$f":"'Consum.'!AF166","v":0},{"$f":"'Consum.'!AG166","v":0},{"$f":"'Consum.'!AH166","v":0},{"$f":"'Consum.'!AI166","v":0},{"$f":"'Consum.'!AJ166","v":0},{"$f":"'Consum.'!AK166","v":0},{"$f":"'Consum.'!AL166","v":0},{"$f":"'Consum.'!AM166","v":0},{"$f":"'Consum.'!AN166","v":0},{"$f":"'Consum.'!AO166","v":0},{"$f":"'Consum.'!AP166","v":0},{"$f":"'Consum.'!AQ166","v":0},{"$f":"'Consum.'!AR166","v":0},{"$f":"'Consum.'!AS166","v":0},{"$f":"'Consum.'!AT166","v":0},{"$f":"'Consum.'!AU166","v":0},{"$f":"'Consum.'!AV166","v":0},{"$f":"'Consum.'!AW166","v":0},{"$f":"'Consum.'!AX166","v":0},{"$f":"'Consum.'!AY166","v":0},{"$f":"'Consum.'!AZ166","v":0},{"$f":"'Consum.'!BA166","v":0},{"$f":"'Consum.'!BB166","v":0},{"$f":"'Consum.'!BC166","v":0},{"$f":"'Consum.'!BD166","v":0},{"$f":"'Consum.'!BE166","v":0},{"$f":"'Consum.'!BF166","v":0},{"$f":"'Consum.'!BG166","v":0},{"$f":"'Consum.'!BH166","v":0},{"$f":"'Consum.'!BI166","v":0}]
["EBO","Own Free",0,0,"-",0,null,"Own Free",{"$f":"'Consum.'!I167","v":0},{"$f":"'Consum.'!J167","v":0},{"$f":"'Consum.'!K167","v":0},{"$f":"'Consum.'!L167","v":0},{"$f":"'Consum.'!M167","v":0},{"$f":"'Consum.'!N167","v":0},{"$f":"'Consum.'!O167","v":0},{"$f":"'Consum.'!P167","v":0},{"$f":"'Consum.'!Q167","v":0},{"$f":"'Consum.'!R167","v":0},{"$f":"'Consum.'!S167","v":0},{"$f":"'Consum.'!T167","v":0},{"$f":"'Consum.'!U167","v":0},{"$f":"'Consum.'!V167","v":0},{"$f":"'Consum.'!W167","v":0},{"$f":"'Consum.'!X167","v":0},{"$f":"'Consum.'!Y167","v":0},{"$f":"'Consum.'!Z167","v":0},{"$f":"'Consum.'!AA167","v":0},{"$f":"'Consum.'!AB167","v":0},{"$f":"'Consum.'!AC167","v":0},{"$f":"'Consum.'!AD167","v":0},{"$f":"'Consum.'!AE167","v":0},{"$f":"'Consum.'!AF167","v":0},{"$f":"'Consum.'!AG167","v":0},{"$f":"'Consum.'!AH167","v":0},{"$f":"'Consum.'!AI167","v":0},{"$f":"'Consum.'!AJ167","v":0},{"$f":"'Consum.'!AK167","v":0},{"$f":"'Consum.'!AL167","v":0},{"$f":"'Consum.'!AM167","v":0},{"$f":"'Consum.'!AN167","v":0},{"$f":"'Consum.'!AO167","v":0},{"$f":"'Consum.'!AP167","v":0},{"$f":"'Consum.'!AQ167","v":0},{"$f":"'Consum.'!AR167","v":0},{"$f":"'Consum.'!AS167","v":0},{"$f":"'Consum.'!AT167","v":0},{"$f":"'Consum.'!AU167","v":0},{"$f":"'Consum.'!AV167","v":0},{"$f":"'Consum.'!AW167","v":0},{"$f":"'Consum.'!AX167","v":0},{"$f":"'Consum.'!AY167","v":0},{"$f":"'Consum.'!AZ167","v":0},{"$f":"'Consum.'!BA167","v":0},{"$f":"'Consum.'!BB167","v":0},{"$f":"'Consum.'!BC167","v":0},{"$f":"'Consum.'!BD167","v":0},{"$f":"'Consum.'!BE167","v":0},{"$f":"'Consum.'!BF167","v":0},{"$f":"'Consum.'!BG167","v":0},{"$f":"'Consum.'!BH167","v":0},{"$f":"'Consum.'!BI167","v":0}]
["EBO","Public Service Free",0,0,"-",0,null,"Public Service Free",{"$f":"'Consum.'!I168","v":0},{"$f":"'Consum.'!J168","v":0},{"$f":"'Consum.'!K168","v":0},{"$f":"'Consum.'!L168","v":0},{"$f":"'Consum.'!M168","v":0},{"$f":"'Consum.'!N168","v":0},{"$f":"'Consum.'!O168","v":0},{"$f":"'Consum.'!P168","v":0},{"$f":"'Consum.'!Q168","v":0},{"$f":"'Consum.'!R168","v":0},{"$f":"'Consum.'!S168","v":0},{"$f":"'Consum.'!T168","v":0},{"$f":"'Consum.'!U168","v":0},{"$f":"'Consum.'!V168","v":0},{"$f":"'Consum.'!W168","v":0},{"$f":"'Consum.'!X168","v":0},{"$f":"'Consum.'!Y168","v":0},{"$f":"'Consum.'!Z168","v":0},{"$f":"'Consum.'!AA168","v":0},{"$f":"'Consum.'!AB168","v":0},{"$f":"'Consum.'!AC168","v":0},{"$f":"'Consum.'!AD168","v":0},{"$f":"'Consum.'!AE168","v":0},{"$f":"'Consum.'!AF168","v":0},{"$f":"'Consum.'!AG168","v":0},{"$f":"'Consum.'!AH168","v":0},{"$f":"'Consum.'!AI168","v":0},{"$f":"'Consum.'!AJ168","v":0},{"$f":"'Consum.'!AK168","v":0},{"$f":"'Consum.'!AL168","v":0},{"$f":"'Consum.'!AM168","v":0},{"$f":"'Consum.'!AN168","v":0},{"$f":"'Consum.'!AO168","v":0},{"$f":"'Consum.'!AP168","v":0},{"$f":"'Consum.'!AQ168","v":0},{"$f":"'Consum.'!AR168","v":0},{"$f":"'Consum.'!AS168","v":0},{"$f":"'Consum.'!AT168","v":0},{"$f":"'Consum.'!AU168","v":0},{"$f":"'Consum.'!AV168","v":0},{"$f":"'Consum.'!AW168","v":0},{"$f":"'Consum.'!AX168","v":0},{"$f":"'Consum.'!AY168","v":0},{"$f":"'Consum.'!AZ168","v":1},{"$f":"'Consum.'!BA168","v":2},{"$f":"'Consum.'!BB168","v":2},{"$f":"'Consum.'!BC168","v":2},{"$f":"'Consum.'!BD168","v":0},{"$f":"'Consum.'!BE168","v":0},{"$f":"'Consum.'!BF168","v":0},{"$f":"'Consum.'!BG168","v":0},{"$f":"'Consum.'!BH168","v":0},{"$f":"'Consum.'!BI168","v":0}]
["EBO","2 Free Market (TUSD)",0,0,"-",0,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I169","v":0},{"$f":"'Consum.'!J169","v":0},{"$f":"'Consum.'!K169","v":1},{"$f":"'Consum.'!L169","v":1},{"$f":"'Consum.'!M169","v":1},{"$f":"'Consum.'!N169","v":2},{"$f":"'Consum.'!O169","v":2},{"$f":"'Consum.'!P169","v":2},{"$f":"'Consum.'!Q169","v":2},{"$f":"'Consum.'!R169","v":2},{"$f":"'Consum.'!S169","v":2},{"$f":"'Consum.'!T169","v":2},{"$f":"'Consum.'!U169","v":2},{"$f":"'Consum.'!V169","v":2},{"$f":"'Consum.'!W169","v":2},{"$f":"'Consum.'!X169","v":2},{"$f":"'Consum.'!Y169","v":2},{"$f":"'Consum.'!Z169","v":3},{"$f":"'Consum.'!AA169","v":5},{"$f":"'Consum.'!AB169","v":7},{"$f":"'Consum.'!AC169","v":10},{"$f":"'Consum.'!AD169","v":10},{"$f":"'Consum.'!AE169","v":12},{"$f":"'Consum.'!AF169","v":12},{"$f":"'Consum.'!AG169","v":12},{"$f":"'Consum.'!AH169","v":12},{"$f":"'Consum.'!AI169","v":13},{"$f":"'Consum.'!AJ169","v":14},{"$f":"'Consum.'!AK169","v":17},{"$f":"'Consum.'!AL169","v":17},{"$f":"'Consum.'!AM169","v":18},{"$f":"'Consum.'!AN169","v":15},{"$f":"'Consum.'!AO169","v":18},{"$f":"'Consum.'!AP169","v":19},{"$f":"'Consum.'!AQ169","v":24},{"$f":"'Consum.'!AR169","v":28},{"$f":"'Consum.'!AS169","v":29},{"$f":"'Consum.'!AT169","v":31},{"$f":"'Consum.'!AU169","v":32},{"$f":"'Consum.'!AV169","v":33},{"$f":"'Consum.'!AW169","v":33},{"$f":"'Consum.'!AX169","v":36},{"$f":"'Consum.'!AY169","v":36},{"$f":"'Consum.'!AZ169","v":37},{"$f":"'Consum.'!BA169","v":45},{"$f":"'Consum.'!BB169","v":46},{"$f":"'Consum.'!BC169","v":47},{"$f":"'Consum.'!BD169","v":0},{"$f":"'Consum.'!BE169","v":0},{"$f":"'Consum.'!BF169","v":0},{"$f":"'Consum.'!BG169","v":0},{"$f":"'Consum.'!BH169","v":0},{"$f":"'Consum.'!BI169","v":0}]
["EBO","Residential Total",0,0,"-",0,null,"Residential Total",{"$f":"'Consum.'!I170","v":145315},{"$f":"'Consum.'!J170","v":146382},{"$f":"'Consum.'!K170","v":147850},{"$f":"'Consum.'!L170","v":149385},{"$f":"'Consum.'!M170","v":151621},{"$f":"'Consum.'!N170","v":153214},{"$f":"'Consum.'!O170","v":154751},{"$f":"'Consum.'!P170","v":156916},{"$f":"'Consum.'!Q170","v":159316},{"$f":"'Consum.'!R170","v":161175},{"$f":"'Consum.'!S170","v":163288},{"$f":"'Consum.'!T170","v":164837},{"$f":"'Consum.'!U170","v":166445},{"$f":"'Consum.'!V170","v":168345},{"$f":"'Consum.'!W170","v":171116},{"$f":"'Consum.'!X170","v":172510},{"$f":"'Consum.'!Y170","v":173587},{"$f":"'Consum.'!Z170","v":174693},{"$f":"'Consum.'!AA170","v":175512},{"$f":"'Consum.'!AB170","v":176411},{"$f":"'Consum.'!AC170","v":177383},{"$f":"'Consum.'!AD170","v":178239},{"$f":"'Consum.'!AE170","v":178587},{"$f":"'Consum.'!AF170","v":177781},{"$f":"'Consum.'!AG170","v":178321},{"$f":"'Consum.'!AH170","v":179294},{"$f":"'Consum.'!AI170","v":180193},{"$f":"'Consum.'!AJ170","v":180473},{"$f":"'Consum.'!AK170","v":181094},{"$f":"'Consum.'!AL170","v":181870},{"$f":"'Consum.'!AM170","v":182868},{"$f":"'Consum.'!AN170","v":187174},{"$f":"'Consum.'!AO170","v":187786},{"$f":"'Consum.'!AP170","v":188992},{"$f":"'Consum.'!AQ170","v":191394},{"$f":"'Consum.'!AR170","v":191990},{"$f":"'Consum.'!AS170","v":193429},{"$f":"'Consum.'!AT170","v":193994},{"$f":"'Consum.'!AU170","v":195046},{"$f":"'Consum.'!AV170","v":195847},{"$f":"'Consum.'!AW170","v":201915},{"$f":"'Consum.'!AX170","v":203164},{"$f":"'Consum.'!AY170","v":204199},{"$f":"'Consum.'!AZ170","v":205514},{"$f":"'Consum.'!BA170","v":206830},{"$f":"'Consum.'!BB170","v":208118},{"$f":"'Consum.'!BC170","v":209661},{"$f":"'Consum.'!BD170","v":0},{"$f":"'Consum.'!BE170","v":0},{"$f":"'Consum.'!BF170","v":0},{"$f":"'Consum.'!BG170","v":0},{"$f":"'Consum.'!BH170","v":0},{"$f":"'Consum.'!BI170","v":0}]
["EBO","Commercial Total",0,0,"-",0,null,"Commercial Total",{"$f":"'Consum.'!I171","v":13948},{"$f":"'Consum.'!J171","v":14079},{"$f":"'Consum.'!K171","v":42326},{"$f":"'Consum.'!L171","v":14121},{"$f":"'Consum.'!M171","v":14120},{"$f":"'Consum.'!N171","v":14564},{"$f":"'Consum.'!O171","v":42954},{"$f":"'Consum.'!P171","v":14402},{"$f":"'Consum.'!Q171","v":14530},{"$f":"'Consum.'!R171","v":14894},{"$f":"'Consum.'!S171","v":44138},{"$f":"'Consum.'!T171","v":14715},{"$f":"'Consum.'!U171","v":14809},{"$f":"'Consum.'!V171","v":15052},{"$f":"'Consum.'!W171","v":44491},{"$f":"'Consum.'!X171","v":14951},{"$f":"'Consum.'!Y171","v":14884},{"$f":"'Consum.'!Z171","v":14998},{"$f":"'Consum.'!AA171","v":44796},{"$f":"'Consum.'!AB171","v":14880},{"$f":"'Consum.'!AC171","v":14784},{"$f":"'Consum.'!AD171","v":14924},{"$f":"'Consum.'!AE171","v":44592},{"$f":"'Consum.'!AF171","v":14788},{"$f":"'Consum.'!AG171","v":14744},{"$f":"'Consum.'!AH171","v":15021},{"$f":"'Consum.'!AI171","v":44798},{"$f":"'Consum.'!AJ171","v":14995},{"$f":"'Consum.'!AK171","v":14946},{"$f":"'Consum.'!AL171","v":15381},{"$f":"'Consum.'!AM171","v":15283},{"$f":"'Consum.'!AN171","v":15296},{"$f":"'Consum.'!AO171","v":15390},{"$f":"'Consum.'!AP171","v":15295},{"$f":"'Consum.'!AQ171","v":15232},{"$f":"'Consum.'!AR171","v":15437},{"$f":"'Consum.'!AS171","v":15475},{"$f":"'Consum.'!AT171","v":15559},{"$f":"'Consum.'!AU171","v":15644},{"$f":"'Consum.'!AV171","v":15750},{"$f":"'Consum.'!AW171","v":15784},{"$f":"'Consum.'!AX171","v":16023},{"$f":"'Consum.'!AY171","v":15914},{"$f":"'Consum.'!AZ171","v":15953},{"$f":"'Consum.'!BA171","v":15917},{"$f":"'Consum.'!BB171","v":16017},{"$f":"'Consum.'!BC171","v":16148},{"$f":"'Consum.'!BD171","v":0},{"$f":"'Consum.'!BE171","v":0},{"$f":"'Consum.'!BF171","v":0},{"$f":"'Consum.'!BG171","v":0},{"$f":"'Consum.'!BH171","v":0},{"$f":"'Consum.'!BI171","v":0}]
["EBO","Industrial Total",0,0,"-",0,null,"Industrial Total",{"$f":"'Consum.'!I172","v":620},{"$f":"'Consum.'!J172","v":625},{"$f":"'Consum.'!K172","v":623},{"$f":"'Consum.'!L172","v":620},{"$f":"'Consum.'!M172","v":615},{"$f":"'Consum.'!N172","v":608},{"$f":"'Consum.'!O172","v":611},{"$f":"'Consum.'!P172","v":606},{"$f":"'Consum.'!Q172","v":604},{"$f":"'Consum.'!R172","v":608},{"$f":"'Consum.'!S172","v":601},{"$f":"'Consum.'!T172","v":597},{"$f":"'Consum.'!U172","v":597},{"$f":"'Consum.'!V172","v":591},{"$f":"'Consum.'!W172","v":580},{"$f":"'Consum.'!X172","v":585},{"$f":"'Consum.'!Y172","v":570},{"$f":"'Consum.'!Z172","v":571},{"$f":"'Consum.'!AA172","v":568},{"$f":"'Consum.'!AB172","v":568},{"$f":"'Consum.'!AC172","v":552},{"$f":"'Consum.'!AD172","v":571},{"$f":"'Consum.'!AE172","v":563},{"$f":"'Consum.'!AF172","v":559},{"$f":"'Consum.'!AG172","v":554},{"$f":"'Consum.'!AH172","v":561},{"$f":"'Consum.'!AI172","v":554},{"$f":"'Consum.'!AJ172","v":553},{"$f":"'Consum.'!AK172","v":549},{"$f":"'Consum.'!AL172","v":545},{"$f":"'Consum.'!AM172","v":545},{"$f":"'Consum.'!AN172","v":541},{"$f":"'Consum.'!AO172","v":548},{"$f":"'Consum.'!AP172","v":546},{"$f":"'Consum.'!AQ172","v":548},{"$f":"'Consum.'!AR172","v":544},{"$f":"'Consum.'!AS172","v":553},{"$f":"'Consum.'!AT172","v":553},{"$f":"'Consum.'!AU172","v":557},{"$f":"'Consum.'!AV172","v":557},{"$f":"'Consum.'!AW172","v":558},{"$f":"'Consum.'!AX172","v":561},{"$f":"'Consum.'!AY172","v":566},{"$f":"'Consum.'!AZ172","v":563},{"$f":"'Consum.'!BA172","v":588},{"$f":"'Consum.'!BB172","v":616},{"$f":"'Consum.'!BC172","v":623},{"$f":"'Consum.'!BD172","v":0},{"$f":"'Consum.'!BE172","v":0},{"$f":"'Consum.'!BF172","v":0},{"$f":"'Consum.'!BG172","v":0},{"$f":"'Consum.'!BH172","v":0},{"$f":"'Consum.'!BI172","v":0}]
["EBO","Rural Total",0,0,"-",0,null,"Rural Total",{"$f":"'Consum.'!I173","v":13142},{"$f":"'Consum.'!J173","v":13336},{"$f":"'Consum.'!K173","v":13501},{"$f":"'Consum.'!L173","v":13616},{"$f":"'Consum.'!M173","v":13782},{"$f":"'Consum.'!N173","v":13896},{"$f":"'Consum.'!O173","v":14045},{"$f":"'Consum.'!P173","v":14142},{"$f":"'Consum.'!Q173","v":14285},{"$f":"'Consum.'!R173","v":14419},{"$f":"'Consum.'!S173","v":14575},{"$f":"'Consum.'!T173","v":14575},{"$f":"'Consum.'!U173","v":14683},{"$f":"'Consum.'!V173","v":14899},{"$f":"'Consum.'!W173","v":14986},{"$f":"'Consum.'!X173","v":15053},{"$f":"'Consum.'!Y173","v":15088},{"$f":"'Consum.'!Z173","v":15114},{"$f":"'Consum.'!AA173","v":15152},{"$f":"'Consum.'!AB173","v":15150},{"$f":"'Consum.'!AC173","v":15205},{"$f":"'Consum.'!AD173","v":15262},{"$f":"'Consum.'!AE173","v":15266},{"$f":"'Consum.'!AF173","v":15253},{"$f":"'Consum.'!AG173","v":15188},{"$f":"'Consum.'!AH173","v":15233},{"$f":"'Consum.'!AI173","v":15200},{"$f":"'Consum.'!AJ173","v":15153},{"$f":"'Consum.'!AK173","v":15063},{"$f":"'Consum.'!AL173","v":15038},{"$f":"'Consum.'!AM173","v":15018},{"$f":"'Consum.'!AN173","v":14909},{"$f":"'Consum.'!AO173","v":14977},{"$f":"'Consum.'!AP173","v":14966},{"$f":"'Consum.'!AQ173","v":15009},{"$f":"'Consum.'!AR173","v":15078},{"$f":"'Consum.'!AS173","v":15110},{"$f":"'Consum.'!AT173","v":15078},{"$f":"'Consum.'!AU173","v":14852},{"$f":"'Consum.'!AV173","v":14759},{"$f":"'Consum.'!AW173","v":9897},{"$f":"'Consum.'!AX173","v":9778},{"$f":"'Consum.'!AY173","v":9742},{"$f":"'Consum.'!AZ173","v":9756},{"$f":"'Consum.'!BA173","v":9711},{"$f":"'Consum.'!BB173","v":9674},{"$f":"'Consum.'!BC173","v":9647},{"$f":"'Consum.'!BD173","v":0},{"$f":"'Consum.'!BE173","v":0},{"$f":"'Consum.'!BF173","v":0},{"$f":"'Consum.'!BG173","v":0},{"$f":"'Consum.'!BH173","v":0},{"$f":"'Consum.'!BI173","v":0}]
["EBO","Public Lighting Total",0,0,"-",0,null,"Public Lighting Total",{"$f":"'Consum.'!I174","v":51},{"$f":"'Consum.'!J174","v":51},{"$f":"'Consum.'!K174","v":51},{"$f":"'Consum.'!L174","v":51},{"$f":"'Consum.'!M174","v":51},{"$f":"'Consum.'!N174","v":51},{"$f":"'Consum.'!O174","v":51},{"$f":"'Consum.'!P174","v":52},{"$f":"'Consum.'!Q174","v":54},{"$f":"'Consum.'!R174","v":54},{"$f":"'Consum.'!S174","v":54},{"$f":"'Consum.'!T174","v":55},{"$f":"'Consum.'!U174","v":69},{"$f":"'Consum.'!V174","v":69},{"$f":"'Consum.'!W174","v":69},{"$f":"'Consum.'!X174","v":69},{"$f":"'Consum.'!Y174","v":69},{"$f":"'Consum.'!Z174","v":69},{"$f":"'Consum.'!AA174","v":69},{"$f":"'Consum.'!AB174","v":73},{"$f":"'Consum.'!AC174","v":69},{"$f":"'Consum.'!AD174","v":71},{"$f":"'Consum.'!AE174","v":66},{"$f":"'Consum.'!AF174","v":73},{"$f":"'Consum.'!AG174","v":73},{"$f":"'Consum.'!AH174","v":73},{"$f":"'Consum.'!AI174","v":73},{"$f":"'Consum.'!AJ174","v":73},{"$f":"'Consum.'!AK174","v":73},{"$f":"'Consum.'!AL174","v":73},{"$f":"'Consum.'!AM174","v":73},{"$f":"'Consum.'!AN174","v":73},{"$f":"'Consum.'!AO174","v":72},{"$f":"'Consum.'!AP174","v":72},{"$f":"'Consum.'!AQ174","v":72},{"$f":"'Consum.'!AR174","v":72},{"$f":"'Consum.'!AS174","v":74},{"$f":"'Consum.'!AT174","v":75},{"$f":"'Consum.'!AU174","v":75},{"$f":"'Consum.'!AV174","v":76},{"$f":"'Consum.'!AW174","v":75},{"$f":"'Consum.'!AX174","v":75},{"$f":"'Consum.'!AY174","v":75},{"$f":"'Consum.'!AZ174","v":76},{"$f":"'Consum.'!BA174","v":76},{"$f":"'Consum.'!BB174","v":76},{"$f":"'Consum.'!BC174","v":77},{"$f":"'Consum.'!BD174","v":0},{"$f":"'Consum.'!BE174","v":0},{"$f":"'Consum.'!BF174","v":0},{"$f":"'Consum.'!BG174","v":0},{"$f":"'Consum.'!BH174","v":0},{"$f":"'Consum.'!BI174","v":0}]
["EBO","Public Power Total",0,0,"-",0,null,"Public Power Total",{"$f":"'Consum.'!I175","v":1296},{"$f":"'Consum.'!J175","v":1315},{"$f":"'Consum.'!K175","v":1323},{"$f":"'Consum.'!L175","v":1319},{"$f":"'Consum.'!M175","v":1348},{"$f":"'Consum.'!N175","v":1358},{"$f":"'Consum.'!O175","v":1376},{"$f":"'Consum.'!P175","v":1385},{"$f":"'Consum.'!Q175","v":1391},{"$f":"'Consum.'!R175","v":1404},{"$f":"'Consum.'!S175","v":1388},{"$f":"'Consum.'!T175","v":1395},{"$f":"'Consum.'!U175","v":1371},{"$f":"'Consum.'!V175","v":1363},{"$f":"'Consum.'!W175","v":1365},{"$f":"'Consum.'!X175","v":1414},{"$f":"'Consum.'!Y175","v":1416},{"$f":"'Consum.'!Z175","v":1417},{"$f":"'Consum.'!AA175","v":1415},{"$f":"'Consum.'!AB175","v":1440},{"$f":"'Consum.'!AC175","v":1447},{"$f":"'Consum.'!AD175","v":1462},{"$f":"'Consum.'!AE175","v":1462},{"$f":"'Consum.'!AF175","v":1463},{"$f":"'Consum.'!AG175","v":1451},{"$f":"'Consum.'!AH175","v":1436},{"$f":"'Consum.'!AI175","v":1431},{"$f":"'Consum.'!AJ175","v":1435},{"$f":"'Consum.'!AK175","v":1459},{"$f":"'Consum.'!AL175","v":1445},{"$f":"'Consum.'!AM175","v":1452},{"$f":"'Consum.'!AN175","v":1465},{"$f":"'Consum.'!AO175","v":1462},{"$f":"'Consum.'!AP175","v":1466},{"$f":"'Consum.'!AQ175","v":1465},{"$f":"'Consum.'!AR175","v":1474},{"$f":"'Consum.'!AS175","v":1486},{"$f":"'Consum.'!AT175","v":1482},{"$f":"'Consum.'!AU175","v":1480},{"$f":"'Consum.'!AV175","v":1496},{"$f":"'Consum.'!AW175","v":1499},{"$f":"'Consum.'!AX175","v":1494},{"$f":"'Consum.'!AY175","v":1501},{"$f":"'Consum.'!AZ175","v":1522},{"$f":"'Consum.'!BA175","v":1536},{"$f":"'Consum.'!BB175","v":1527},{"$f":"'Consum.'!BC175","v":1558},{"$f":"'Consum.'!BD175","v":0},{"$f":"'Consum.'!BE175","v":0},{"$f":"'Consum.'!BF175","v":0},{"$f":"'Consum.'!BG175","v":0},{"$f":"'Consum.'!BH175","v":0},{"$f":"'Consum.'!BI175","v":0}]
["EBO","Own Total",0,0,"-",0,null,"Own Total",{"$f":"'Consum.'!I176","v":6},{"$f":"'Consum.'!J176","v":6},{"$f":"'Consum.'!K176","v":6},{"$f":"'Consum.'!L176","v":6},{"$f":"'Consum.'!M176","v":7},{"$f":"'Consum.'!N176","v":7},{"$f":"'Consum.'!O176","v":9},{"$f":"'Consum.'!P176","v":10},{"$f":"'Consum.'!Q176","v":10},{"$f":"'Consum.'!R176","v":10},{"$f":"'Consum.'!S176","v":11},{"$f":"'Consum.'!T176","v":11},{"$f":"'Consum.'!U176","v":11},{"$f":"'Consum.'!V176","v":11},{"$f":"'Consum.'!W176","v":12},{"$f":"'Consum.'!X176","v":12},{"$f":"'Consum.'!Y176","v":12},{"$f":"'Consum.'!Z176","v":12},{"$f":"'Consum.'!AA176","v":12},{"$f":"'Consum.'!AB176","v":11},{"$f":"'Consum.'!AC176","v":13},{"$f":"'Consum.'!AD176","v":11},{"$f":"'Consum.'!AE176","v":9},{"$f":"'Consum.'!AF176","v":9},{"$f":"'Consum.'!AG176","v":9},{"$f":"'Consum.'!AH176","v":9},{"$f":"'Consum.'!AI176","v":9},{"$f":"'Consum.'!AJ176","v":9},{"$f":"'Consum.'!AK176","v":9},{"$f":"'Consum.'!AL176","v":9},{"$f":"'Consum.'!AM176","v":9},{"$f":"'Consum.'!AN176","v":9},{"$f":"'Consum.'!AO176","v":9},{"$f":"'Consum.'!AP176","v":9},{"$f":"'Consum.'!AQ176","v":9},{"$f":"'Consum.'!AR176","v":18},{"$f":"'Consum.'!AS176","v":11},{"$f":"'Consum.'!AT176","v":14},{"$f":"'Consum.'!AU176","v":12},{"$f":"'Consum.'!AV176","v":15},{"$f":"'Consum.'!AW176","v":22},{"$f":"'Consum.'!AX176","v":24},{"$f":"'Consum.'!AY176","v":24},{"$f":"'Consum.'!AZ176","v":24},{"$f":"'Consum.'!BA176","v":24},{"$f":"'Consum.'!BB176","v":24},{"$f":"'Consum.'!BC176","v":24},{"$f":"'Consum.'!BD176","v":0},{"$f":"'Consum.'!BE176","v":0},{"$f":"'Consum.'!BF176","v":0},{"$f":"'Consum.'!BG176","v":0},{"$f":"'Consum.'!BH176","v":0},{"$f":"'Consum.'!BI176","v":0}]
["EBO","Public Service Total",0,0,"-",0,null,"Public Service Total",{"$f":"'Consum.'!I177","v":56},{"$f":"'Consum.'!J177","v":60},{"$f":"'Consum.'!K177","v":58},{"$f":"'Consum.'!L177","v":58},{"$f":"'Consum.'!M177","v":59},{"$f":"'Consum.'!N177","v":60},{"$f":"'Consum.'!O177","v":59},{"$f":"'Consum.'!P177","v":59},{"$f":"'Consum.'!Q177","v":60},{"$f":"'Consum.'!R177","v":58},{"$f":"'Consum.'!S177","v":60},{"$f":"'Consum.'!T177","v":60},{"$f":"'Consum.'!U177","v":60},{"$f":"'Consum.'!V177","v":61},{"$f":"'Consum.'!W177","v":62},{"$f":"'Consum.'!X177","v":64},{"$f":"'Consum.'!Y177","v":66},{"$f":"'Consum.'!Z177","v":66},{"$f":"'Consum.'!AA177","v":66},{"$f":"'Consum.'!AB177","v":66},{"$f":"'Consum.'!AC177","v":67},{"$f":"'Consum.'!AD177","v":67},{"$f":"'Consum.'!AE177","v":67},{"$f":"'Consum.'!AF177","v":67},{"$f":"'Consum.'!AG177","v":67},{"$f":"'Consum.'!AH177","v":67},{"$f":"'Consum.'!AI177","v":67},{"$f":"'Consum.'!AJ177","v":67},{"$f":"'Consum.'!AK177","v":67},{"$f":"'Consum.'!AL177","v":70},{"$f":"'Consum.'!AM177","v":71},{"$f":"'Consum.'!AN177","v":75},{"$f":"'Consum.'!AO177","v":77},{"$f":"'Consum.'!AP177","v":78},{"$f":"'Consum.'!AQ177","v":77},{"$f":"'Consum.'!AR177","v":78},{"$f":"'Consum.'!AS177","v":81},{"$f":"'Consum.'!AT177","v":80},{"$f":"'Consum.'!AU177","v":80},{"$f":"'Consum.'!AV177","v":82},{"$f":"'Consum.'!AW177","v":83},{"$f":"'Consum.'!AX177","v":83},{"$f":"'Consum.'!AY177","v":82},{"$f":"'Consum.'!AZ177","v":84},{"$f":"'Consum.'!BA177","v":84},{"$f":"'Consum.'!BB177","v":84},{"$f":"'Consum.'!BC177","v":87},{"$f":"'Consum.'!BD177","v":0},{"$f":"'Consum.'!BE177","v":0},{"$f":"'Consum.'!BF177","v":0},{"$f":"'Consum.'!BG177","v":0},{"$f":"'Consum.'!BH177","v":0},{"$f":"'Consum.'!BI177","v":0}]
["EBO","Total Market (1+2)",0,0,"-",0,null,"Total Market (1+2)",{"$f":"'Consum.'!I178","v":174434},{"$f":"'Consum.'!J178","v":175854},{"$f":"'Consum.'!K178","v":205738},{"$f":"'Consum.'!L178","v":179176},{"$f":"'Consum.'!M178","v":181603},{"$f":"'Consum.'!N178","v":183758},{"$f":"'Consum.'!O178","v":213856},{"$f":"'Consum.'!P178","v":187572},{"$f":"'Consum.'!Q178","v":190250},{"$f":"'Consum.'!R178","v":192622},{"$f":"'Consum.'!S178","v":224115},{"$f":"'Consum.'!T178","v":196245},{"$f":"'Consum.'!U178","v":198045},{"$f":"'Consum.'!V178","v":200391},{"$f":"'Consum.'!W178","v":232681},{"$f":"'Consum.'!X178","v":204658},{"$f":"'Consum.'!Y178","v":205692},{"$f":"'Consum.'!Z178","v":206940},{"$f":"'Consum.'!AA178","v":237590},{"$f":"'Consum.'!AB178","v":208599},{"$f":"'Consum.'!AC178","v":209520},{"$f":"'Consum.'!AD178","v":210607},{"$f":"'Consum.'!AE178","v":240612},{"$f":"'Consum.'!AF178","v":209993},{"$f":"'Consum.'!AG178","v":210407},{"$f":"'Consum.'!AH178","v":211694},{"$f":"'Consum.'!AI178","v":242325},{"$f":"'Consum.'!AJ178","v":212758},{"$f":"'Consum.'!AK178","v":213260},{"$f":"'Consum.'!AL178","v":214431},{"$f":"'Consum.'!AM178","v":215319},{"$f":"'Consum.'!AN178","v":219542},{"$f":"'Consum.'!AO178","v":220321},{"$f":"'Consum.'!AP178","v":221424},{"$f":"'Consum.'!AQ178","v":223806},{"$f":"'Consum.'!AR178","v":224691},{"$f":"'Consum.'!AS178","v":226219},{"$f":"'Consum.'!AT178","v":226835},{"$f":"'Consum.'!AU178","v":227746},{"$f":"'Consum.'!AV178","v":228582},{"$f":"'Consum.'!AW178","v":229833},{"$f":"'Consum.'!AX178","v":231202},{"$f":"'Consum.'!AY178","v":232103},{"$f":"'Consum.'!AZ178","v":233492},{"$f":"'Consum.'!BA178","v":234766},{"$f":"'Consum.'!BB178","v":236136},{"$f":"'Consum.'!BC178","v":237825},{"$f":"'Consum.'!BD178","v":0},{"$f":"'Consum.'!BE178","v":0},{"$f":"'Consum.'!BF178","v":0},{"$f":"'Consum.'!BG178","v":0},{"$f":"'Consum.'!BH178","v":0},{"$f":"'Consum.'!BI178","v":0}]
["EBO"]
["EPB","EPB",null,null,null,null,null,{"$f":"B180","v":"EPB"}]
["EPB"]
["EPB"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EPB",null,null,null,null,null,null,"Valores em  "]
["EPB"]
["EPB"]
["EPB","Residential",{"$f":"INDEX($H$182:$DC$212,MATCH($B186,$H$182:$H$212,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":1626915},1568444,{"$f":"IFERROR(IF((C186/D186-1)*100<=-100,\"-\",IF((C186/D186-1)*100=0,\"-\",(C186/D186-1)*100)),\"-\")","v":3.727962235183413},{"$f":"C186-D186","v":58471},null,"Residential",{"$f":"'Consum.'!I186","v":970999},{"$f":"'Consum.'!J186","v":982164},{"$f":"'Consum.'!K186","v":989234},{"$f":"'Consum.'!L186","v":997140},{"$f":"'Consum.'!M186","v":1006407},{"$f":"'Consum.'!N186","v":1016021},{"$f":"'Consum.'!O186","v":1026459},{"$f":"'Consum.'!P186","v":1035707},{"$f":"'Consum.'!Q186","v":1047202},{"$f":"'Consum.'!R186","v":1058486},{"$f":"'Consum.'!S186","v":1068492},{"$f":"'Consum.'!T186","v":1076109},{"$f":"'Consum.'!U186","v":1087878},{"$f":"'Consum.'!V186","v":1098754},{"$f":"'Consum.'!W186","v":1106629},{"$f":"'Consum.'!X186","v":1113646},{"$f":"'Consum.'!Y186","v":1118556},{"$f":"'Consum.'!Z186","v":1123062},{"$f":"'Consum.'!AA186","v":1129259},{"$f":"'Consum.'!AB186","v":1134663},{"$f":"'Consum.'!AC186","v":1141304},{"$f":"'Consum.'!AD186","v":1148163},{"$f":"'Consum.'!AE186","v":1154596},{"$f":"'Consum.'!AF186","v":1156983},{"$f":"'Consum.'!AG186","v":1162502},{"$f":"'Consum.'!AH186","v":1167120},{"$f":"'Consum.'!AI186","v":1171926},{"$f":"'Consum.'!AJ186","v":1173737},{"$f":"'Consum.'!AK186","v":1179618},{"$f":"'Consum.'!AL186","v":1180630},{"$f":"'Consum.'!AM186","v":1184690},{"$f":"'Consum.'!AN186","v":1185161},{"$f":"'Consum.'!AO186","v":1193680},{"$f":"'Consum.'!AP186","v":1201128},{"$f":"'Consum.'!AQ186","v":1216752},{"$f":"'Consum.'!AR186","v":1226196},{"$f":"'Consum.'!AS186","v":1235069},{"$f":"'Consum.'!AT186","v":1242310},{"$f":"'Consum.'!AU186","v":1247381},{"$f":"'Consum.'!AV186","v":1251465},{"$f":"'Consum.'!AW186","v":1275915},{"$f":"'Consum.'!AX186","v":1282806},{"$f":"'Consum.'!AY186","v":1292532},{"$f":"'Consum.'!AZ186","v":1300524},{"$f":"'Consum.'!BA186","v":1517373},{"$f":"'Consum.'!BB186","v":1527197},{"$f":"'Consum.'!BC186","v":1538419},{"$f":"'Consum.'!BD186","v":1553641},{"$f":"'Consum.'!BE186","v":1568444},{"$f":"'Consum.'!BF186","v":1584426},{"$f":"'Consum.'!BG186","v":1596352},{"$f":"'Consum.'!BH186","v":1614394},{"$f":"'Consum.'!BI186","v":1626915}]
["EPB","Commercial",114921,115609,-0.59510937729762015,-688,null,"Commercial",{"$f":"'Consum.'!I187","v":87470},{"$f":"'Consum.'!J187","v":88715},{"$f":"'Consum.'!K187","v":265954},{"$f":"'Consum.'!L187","v":88732},{"$f":"'Consum.'!M187","v":89236},{"$f":"'Consum.'!N187","v":90508},{"$f":"'Consum.'!O187","v":271564},{"$f":"'Consum.'!P187","v":91433},{"$f":"'Consum.'!Q187","v":91782},{"$f":"'Consum.'!R187","v":93042},{"$f":"'Consum.'!S187","v":278395},{"$f":"'Consum.'!T187","v":93019},{"$f":"'Consum.'!U187","v":93226},{"$f":"'Consum.'!V187","v":93868},{"$f":"'Consum.'!W187","v":281269},{"$f":"'Consum.'!X187","v":93737},{"$f":"'Consum.'!Y187","v":93430},{"$f":"'Consum.'!Z187","v":93812},{"$f":"'Consum.'!AA187","v":281321},{"$f":"'Consum.'!AB187","v":93267},{"$f":"'Consum.'!AC187","v":93176},{"$f":"'Consum.'!AD187","v":93923},{"$f":"'Consum.'!AE187","v":281581},{"$f":"'Consum.'!AF187","v":93655},{"$f":"'Consum.'!AG187","v":93646},{"$f":"'Consum.'!AH187","v":94222},{"$f":"'Consum.'!AI187","v":282674},{"$f":"'Consum.'!AJ187","v":93943},{"$f":"'Consum.'!AK187","v":93932},{"$f":"'Consum.'!AL187","v":94436},{"$f":"'Consum.'!AM187","v":94339},{"$f":"'Consum.'!AN187","v":94347},{"$f":"'Consum.'!AO187","v":94646},{"$f":"'Consum.'!AP187","v":94455},{"$f":"'Consum.'!AQ187","v":94485},{"$f":"'Consum.'!AR187","v":95715},{"$f":"'Consum.'!AS187","v":95679},{"$f":"'Consum.'!AT187","v":96389},{"$f":"'Consum.'!AU187","v":96541},{"$f":"'Consum.'!AV187","v":96887},{"$f":"'Consum.'!AW187","v":97350},{"$f":"'Consum.'!AX187","v":97661},{"$f":"'Consum.'!AY187","v":98113},{"$f":"'Consum.'!AZ187","v":98334},{"$f":"'Consum.'!BA187","v":114525},{"$f":"'Consum.'!BB187","v":115308},{"$f":"'Consum.'!BC187","v":115551},{"$f":"'Consum.'!BD187","v":115882},{"$f":"'Consum.'!BE187","v":115609},{"$f":"'Consum.'!BF187","v":115859},{"$f":"'Consum.'!BG187","v":115072},{"$f":"'Consum.'!BH187","v":115079},{"$f":"'Consum.'!BI187","v":114921}]
["EPB","Industrial",4179,4520,-7.5442477876106135,-341,null,"Industrial",{"$f":"'Consum.'!I188","v":4593},{"$f":"'Consum.'!J188","v":4594},{"$f":"'Consum.'!K188","v":4595},{"$f":"'Consum.'!L188","v":4552},{"$f":"'Consum.'!M188","v":4520},{"$f":"'Consum.'!N188","v":4550},{"$f":"'Consum.'!O188","v":4554},{"$f":"'Consum.'!P188","v":4540},{"$f":"'Consum.'!Q188","v":4522},{"$f":"'Consum.'!R188","v":4528},{"$f":"'Consum.'!S188","v":4495},{"$f":"'Consum.'!T188","v":4485},{"$f":"'Consum.'!U188","v":4449},{"$f":"'Consum.'!V188","v":4425},{"$f":"'Consum.'!W188","v":4413},{"$f":"'Consum.'!X188","v":4317},{"$f":"'Consum.'!Y188","v":4265},{"$f":"'Consum.'!Z188","v":4216},{"$f":"'Consum.'!AA188","v":4205},{"$f":"'Consum.'!AB188","v":4147},{"$f":"'Consum.'!AC188","v":4092},{"$f":"'Consum.'!AD188","v":4075},{"$f":"'Consum.'!AE188","v":4078},{"$f":"'Consum.'!AF188","v":4010},{"$f":"'Consum.'!AG188","v":4005},{"$f":"'Consum.'!AH188","v":3986},{"$f":"'Consum.'!AI188","v":3948},{"$f":"'Consum.'!AJ188","v":3931},{"$f":"'Consum.'!AK188","v":3887},{"$f":"'Consum.'!AL188","v":3869},{"$f":"'Consum.'!AM188","v":3836},{"$f":"'Consum.'!AN188","v":3844},{"$f":"'Consum.'!AO188","v":3849},{"$f":"'Consum.'!AP188","v":3860},{"$f":"'Consum.'!AQ188","v":3869},{"$f":"'Consum.'!AR188","v":3928},{"$f":"'Consum.'!AS188","v":3713},{"$f":"'Consum.'!AT188","v":3918},{"$f":"'Consum.'!AU188","v":3887},{"$f":"'Consum.'!AV188","v":3861},{"$f":"'Consum.'!AW188","v":3934},{"$f":"'Consum.'!AX188","v":3932},{"$f":"'Consum.'!AY188","v":3913},{"$f":"'Consum.'!AZ188","v":3925},{"$f":"'Consum.'!BA188","v":4551},{"$f":"'Consum.'!BB188","v":4560},{"$f":"'Consum.'!BC188","v":4571},{"$f":"'Consum.'!BD188","v":4544},{"$f":"'Consum.'!BE188","v":4520},{"$f":"'Consum.'!BF188","v":4446},{"$f":"'Consum.'!BG188","v":4375},{"$f":"'Consum.'!BH188","v":4297},{"$f":"'Consum.'!BI188","v":4179}]
["EPB","Rural",108053,116180,-6.9951798932690661,-8127,null,"Rural",{"$f":"'Consum.'!I189","v":104892},{"$f":"'Consum.'!J189","v":107496},{"$f":"'Consum.'!K189","v":108970},{"$f":"'Consum.'!L189","v":110419},{"$f":"'Consum.'!M189","v":112107},{"$f":"'Consum.'!N189","v":113239},{"$f":"'Consum.'!O189","v":114569},{"$f":"'Consum.'!P189","v":115953},{"$f":"'Consum.'!Q189","v":117442},{"$f":"'Consum.'!R189","v":118961},{"$f":"'Consum.'!S189","v":120537},{"$f":"'Consum.'!T189","v":121405},{"$f":"'Consum.'!U189","v":122898},{"$f":"'Consum.'!V189","v":123812},{"$f":"'Consum.'!W189","v":124845},{"$f":"'Consum.'!X189","v":125607},{"$f":"'Consum.'!Y189","v":126112},{"$f":"'Consum.'!Z189","v":126651},{"$f":"'Consum.'!AA189","v":127525},{"$f":"'Consum.'!AB189","v":128388},{"$f":"'Consum.'!AC189","v":128941},{"$f":"'Consum.'!AD189","v":129762},{"$f":"'Consum.'!AE189","v":130759},{"$f":"'Consum.'!AF189","v":131324},{"$f":"'Consum.'!AG189","v":131815},{"$f":"'Consum.'!AH189","v":132515},{"$f":"'Consum.'!AI189","v":133116},{"$f":"'Consum.'!AJ189","v":134044},{"$f":"'Consum.'!AK189","v":134897},{"$f":"'Consum.'!AL189","v":134802},{"$f":"'Consum.'!AM189","v":135715},{"$f":"'Consum.'!AN189","v":136459},{"$f":"'Consum.'!AO189","v":136119},{"$f":"'Consum.'!AP189","v":136246},{"$f":"'Consum.'!AQ189","v":137208},{"$f":"'Consum.'!AR189","v":137836},{"$f":"'Consum.'!AS189","v":137633},{"$f":"'Consum.'!AT189","v":137935},{"$f":"'Consum.'!AU189","v":137717},{"$f":"'Consum.'!AV189","v":136605},{"$f":"'Consum.'!AW189","v":116506},{"$f":"'Consum.'!AX189","v":116292},{"$f":"'Consum.'!AY189","v":115914},{"$f":"'Consum.'!AZ189","v":115905},{"$f":"'Consum.'!BA189","v":125082},{"$f":"'Consum.'!BB189","v":124553},{"$f":"'Consum.'!BC189","v":124505},{"$f":"'Consum.'!BD189","v":118429},{"$f":"'Consum.'!BE189","v":116180},{"$f":"'Consum.'!BF189","v":111807},{"$f":"'Consum.'!BG189","v":110375},{"$f":"'Consum.'!BH189","v":109262},{"$f":"'Consum.'!BI189","v":108053}]
["EPB","Street Lighting",861,995,-13.467336683417086,-134,null,"Street Lighting",{"$f":"'Consum.'!I190","v":632},{"$f":"'Consum.'!J190","v":633},{"$f":"'Consum.'!K190","v":637},{"$f":"'Consum.'!L190","v":642},{"$f":"'Consum.'!M190","v":642},{"$f":"'Consum.'!N190","v":647},{"$f":"'Consum.'!O190","v":647},{"$f":"'Consum.'!P190","v":650},{"$f":"'Consum.'!Q190","v":655},{"$f":"'Consum.'!R190","v":657},{"$f":"'Consum.'!S190","v":659},{"$f":"'Consum.'!T190","v":663},{"$f":"'Consum.'!U190","v":665},{"$f":"'Consum.'!V190","v":681},{"$f":"'Consum.'!W190","v":687},{"$f":"'Consum.'!X190","v":690},{"$f":"'Consum.'!Y190","v":689},{"$f":"'Consum.'!Z190","v":695},{"$f":"'Consum.'!AA190","v":700},{"$f":"'Consum.'!AB190","v":715},{"$f":"'Consum.'!AC190","v":708},{"$f":"'Consum.'!AD190","v":728},{"$f":"'Consum.'!AE190","v":722},{"$f":"'Consum.'!AF190","v":731},{"$f":"'Consum.'!AG190","v":734},{"$f":"'Consum.'!AH190","v":735},{"$f":"'Consum.'!AI190","v":718},{"$f":"'Consum.'!AJ190","v":724},{"$f":"'Consum.'!AK190","v":731},{"$f":"'Consum.'!AL190","v":728},{"$f":"'Consum.'!AM190","v":733},{"$f":"'Consum.'!AN190","v":745},{"$f":"'Consum.'!AO190","v":736},{"$f":"'Consum.'!AP190","v":757},{"$f":"'Consum.'!AQ190","v":764},{"$f":"'Consum.'!AR190","v":680},{"$f":"'Consum.'!AS190","v":755},{"$f":"'Consum.'!AT190","v":755},{"$f":"'Consum.'!AU190","v":755},{"$f":"'Consum.'!AV190","v":757},{"$f":"'Consum.'!AW190","v":757},{"$f":"'Consum.'!AX190","v":758},{"$f":"'Consum.'!AY190","v":762},{"$f":"'Consum.'!AZ190","v":881},{"$f":"'Consum.'!BA190","v":973},{"$f":"'Consum.'!BB190","v":977},{"$f":"'Consum.'!BC190","v":979},{"$f":"'Consum.'!BD190","v":999},{"$f":"'Consum.'!BE190","v":995},{"$f":"'Consum.'!BF190","v":999},{"$f":"'Consum.'!BG190","v":846},{"$f":"'Consum.'!BH190","v":857},{"$f":"'Consum.'!BI190","v":861}]
["EPB","Public Power",20121,19497,3.2004923834435983,624,null,"Public Power",{"$f":"'Consum.'!I191","v":14233},{"$f":"'Consum.'!J191","v":14589},{"$f":"'Consum.'!K191","v":14684},{"$f":"'Consum.'!L191","v":14843},{"$f":"'Consum.'!M191","v":14725},{"$f":"'Consum.'!N191","v":15013},{"$f":"'Consum.'!O191","v":15143},{"$f":"'Consum.'!P191","v":15311},{"$f":"'Consum.'!Q191","v":15424},{"$f":"'Consum.'!R191","v":15528},{"$f":"'Consum.'!S191","v":15679},{"$f":"'Consum.'!T191","v":15822},{"$f":"'Consum.'!U191","v":15816},{"$f":"'Consum.'!V191","v":15941},{"$f":"'Consum.'!W191","v":15943},{"$f":"'Consum.'!X191","v":15926},{"$f":"'Consum.'!Y191","v":15970},{"$f":"'Consum.'!Z191","v":16079},{"$f":"'Consum.'!AA191","v":16117},{"$f":"'Consum.'!AB191","v":16194},{"$f":"'Consum.'!AC191","v":16123},{"$f":"'Consum.'!AD191","v":16277},{"$f":"'Consum.'!AE191","v":16182},{"$f":"'Consum.'!AF191","v":16269},{"$f":"'Consum.'!AG191","v":16354},{"$f":"'Consum.'!AH191","v":16290},{"$f":"'Consum.'!AI191","v":16273},{"$f":"'Consum.'!AJ191","v":16370},{"$f":"'Consum.'!AK191","v":16408},{"$f":"'Consum.'!AL191","v":16443},{"$f":"'Consum.'!AM191","v":16503},{"$f":"'Consum.'!AN191","v":16787},{"$f":"'Consum.'!AO191","v":16812},{"$f":"'Consum.'!AP191","v":16827},{"$f":"'Consum.'!AQ191","v":16890},{"$f":"'Consum.'!AR191","v":17027},{"$f":"'Consum.'!AS191","v":16716},{"$f":"'Consum.'!AT191","v":17018},{"$f":"'Consum.'!AU191","v":17043},{"$f":"'Consum.'!AV191","v":17193},{"$f":"'Consum.'!AW191","v":17287},{"$f":"'Consum.'!AX191","v":17524},{"$f":"'Consum.'!AY191","v":17590},{"$f":"'Consum.'!AZ191","v":17613},{"$f":"'Consum.'!BA191","v":19242},{"$f":"'Consum.'!BB191","v":19326},{"$f":"'Consum.'!BC191","v":19339},{"$f":"'Consum.'!BD191","v":19385},{"$f":"'Consum.'!BE191","v":19497},{"$f":"'Consum.'!BF191","v":19779},{"$f":"'Consum.'!BG191","v":19849},{"$f":"'Consum.'!BH191","v":20127},{"$f":"'Consum.'!BI191","v":20121}]
["EPB","Own",301,312,-3.5256410256410242,-11,null,"Own",{"$f":"'Consum.'!I192","v":132},{"$f":"'Consum.'!J192","v":136},{"$f":"'Consum.'!K192","v":148},{"$f":"'Consum.'!L192","v":143},{"$f":"'Consum.'!M192","v":141},{"$f":"'Consum.'!N192","v":144},{"$f":"'Consum.'!O192","v":176},{"$f":"'Consum.'!P192","v":212},{"$f":"'Consum.'!Q192","v":233},{"$f":"'Consum.'!R192","v":237},{"$f":"'Consum.'!S192","v":239},{"$f":"'Consum.'!T192","v":234},{"$f":"'Consum.'!U192","v":237},{"$f":"'Consum.'!V192","v":244},{"$f":"'Consum.'!W192","v":247},{"$f":"'Consum.'!X192","v":255},{"$f":"'Consum.'!Y192","v":248},{"$f":"'Consum.'!Z192","v":254},{"$f":"'Consum.'!AA192","v":246},{"$f":"'Consum.'!AB192","v":249},{"$f":"'Consum.'!AC192","v":252},{"$f":"'Consum.'!AD192","v":254},{"$f":"'Consum.'!AE192","v":254},{"$f":"'Consum.'!AF192","v":260},{"$f":"'Consum.'!AG192","v":261},{"$f":"'Consum.'!AH192","v":270},{"$f":"'Consum.'!AI192","v":264},{"$f":"'Consum.'!AJ192","v":264},{"$f":"'Consum.'!AK192","v":279},{"$f":"'Consum.'!AL192","v":270},{"$f":"'Consum.'!AM192","v":289},{"$f":"'Consum.'!AN192","v":297},{"$f":"'Consum.'!AO192","v":299},{"$f":"'Consum.'!AP192","v":297},{"$f":"'Consum.'!AQ192","v":291},{"$f":"'Consum.'!AR192","v":300},{"$f":"'Consum.'!AS192","v":301},{"$f":"'Consum.'!AT192","v":315},{"$f":"'Consum.'!AU192","v":328},{"$f":"'Consum.'!AV192","v":310},{"$f":"'Consum.'!AW192","v":307},{"$f":"'Consum.'!AX192","v":314},{"$f":"'Consum.'!AY192","v":308},{"$f":"'Consum.'!AZ192","v":301},{"$f":"'Consum.'!BA192","v":323},{"$f":"'Consum.'!BB192","v":322},{"$f":"'Consum.'!BC192","v":320},{"$f":"'Consum.'!BD192","v":309},{"$f":"'Consum.'!BE192","v":312},{"$f":"'Consum.'!BF192","v":301},{"$f":"'Consum.'!BG192","v":305},{"$f":"'Consum.'!BH192","v":305},{"$f":"'Consum.'!BI192","v":301}]
["EPB","Public Service",1415,1303,8.5955487336914835,112,null,"Public Service",{"$f":"'Consum.'!I193","v":1025},{"$f":"'Consum.'!J193","v":1055},{"$f":"'Consum.'!K193","v":1014},{"$f":"'Consum.'!L193","v":1017},{"$f":"'Consum.'!M193","v":1014},{"$f":"'Consum.'!N193","v":1015},{"$f":"'Consum.'!O193","v":1008},{"$f":"'Consum.'!P193","v":1011},{"$f":"'Consum.'!Q193","v":1021},{"$f":"'Consum.'!R193","v":1020},{"$f":"'Consum.'!S193","v":1022},{"$f":"'Consum.'!T193","v":1031},{"$f":"'Consum.'!U193","v":1035},{"$f":"'Consum.'!V193","v":1040},{"$f":"'Consum.'!W193","v":1041},{"$f":"'Consum.'!X193","v":1032},{"$f":"'Consum.'!Y193","v":1041},{"$f":"'Consum.'!Z193","v":1043},{"$f":"'Consum.'!AA193","v":1047},{"$f":"'Consum.'!AB193","v":1070},{"$f":"'Consum.'!AC193","v":1067},{"$f":"'Consum.'!AD193","v":1072},{"$f":"'Consum.'!AE193","v":1068},{"$f":"'Consum.'!AF193","v":1066},{"$f":"'Consum.'!AG193","v":1071},{"$f":"'Consum.'!AH193","v":1070},{"$f":"'Consum.'!AI193","v":1064},{"$f":"'Consum.'!AJ193","v":1069},{"$f":"'Consum.'!AK193","v":1067},{"$f":"'Consum.'!AL193","v":1101},{"$f":"'Consum.'!AM193","v":1110},{"$f":"'Consum.'!AN193","v":999},{"$f":"'Consum.'!AO193","v":1000},{"$f":"'Consum.'!AP193","v":1001},{"$f":"'Consum.'!AQ193","v":1001},{"$f":"'Consum.'!AR193","v":1006},{"$f":"'Consum.'!AS193","v":924},{"$f":"'Consum.'!AT193","v":1000},{"$f":"'Consum.'!AU193","v":1008},{"$f":"'Consum.'!AV193","v":1005},{"$f":"'Consum.'!AW193","v":1009},{"$f":"'Consum.'!AX193","v":1010},{"$f":"'Consum.'!AY193","v":1017},{"$f":"'Consum.'!AZ193","v":1049},{"$f":"'Consum.'!BA193","v":1171},{"$f":"'Consum.'!BB193","v":1234},{"$f":"'Consum.'!BC193","v":1276},{"$f":"'Consum.'!BD193","v":1287},{"$f":"'Consum.'!BE193","v":1303},{"$f":"'Consum.'!BF193","v":1331},{"$f":"'Consum.'!BG193","v":1420},{"$f":"'Consum.'!BH193","v":1376},{"$f":"'Consum.'!BI193","v":1415}]
["EPB","1 Captive Market",1876766,1826860,2.7317911607895429,49906,null,"1 Captive Market",{"$f":"'Consum.'!I194","v":1183976},{"$f":"'Consum.'!J194","v":1199382},{"$f":"'Consum.'!K194","v":1385236},{"$f":"'Consum.'!L194","v":1217488},{"$f":"'Consum.'!M194","v":1228792},{"$f":"'Consum.'!N194","v":1241137},{"$f":"'Consum.'!O194","v":1434120},{"$f":"'Consum.'!P194","v":1264817},{"$f":"'Consum.'!Q194","v":1278281},{"$f":"'Consum.'!R194","v":1292459},{"$f":"'Consum.'!S194","v":1489518},{"$f":"'Consum.'!T194","v":1312768},{"$f":"'Consum.'!U194","v":1326204},{"$f":"'Consum.'!V194","v":1338765},{"$f":"'Consum.'!W194","v":1535074},{"$f":"'Consum.'!X194","v":1355210},{"$f":"'Consum.'!Y194","v":1360311},{"$f":"'Consum.'!Z194","v":1365812},{"$f":"'Consum.'!AA194","v":1560420},{"$f":"'Consum.'!AB194","v":1378693},{"$f":"'Consum.'!AC194","v":1385663},{"$f":"'Consum.'!AD194","v":1394254},{"$f":"'Consum.'!AE194","v":1589240},{"$f":"'Consum.'!AF194","v":1404298},{"$f":"'Consum.'!AG194","v":1410388},{"$f":"'Consum.'!AH194","v":1416208},{"$f":"'Consum.'!AI194","v":1609983},{"$f":"'Consum.'!AJ194","v":1424082},{"$f":"'Consum.'!AK194","v":1430819},{"$f":"'Consum.'!AL194","v":1432279},{"$f":"'Consum.'!AM194","v":1437215},{"$f":"'Consum.'!AN194","v":1438639},{"$f":"'Consum.'!AO194","v":1447141},{"$f":"'Consum.'!AP194","v":1454571},{"$f":"'Consum.'!AQ194","v":1471260},{"$f":"'Consum.'!AR194","v":1482688},{"$f":"'Consum.'!AS194","v":1490790},{"$f":"'Consum.'!AT194","v":1499640},{"$f":"'Consum.'!AU194","v":1504660},{"$f":"'Consum.'!AV194","v":1508083},{"$f":"'Consum.'!AW194","v":1513065},{"$f":"'Consum.'!AX194","v":1520297},{"$f":"'Consum.'!AY194","v":1530149},{"$f":"'Consum.'!AZ194","v":1538532},{"$f":"'Consum.'!BA194","v":1783240},{"$f":"'Consum.'!BB194","v":1793477},{"$f":"'Consum.'!BC194","v":1804960},{"$f":"'Consum.'!BD194","v":1814476},{"$f":"'Consum.'!BE194","v":1826860},{"$f":"'Consum.'!BF194","v":1838948},{"$f":"'Consum.'!BG194","v":1848594},{"$f":"'Consum.'!BH194","v":1865697},{"$f":"'Consum.'!BI194","v":1876766}]
["EPB","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I195","v":0},{"$f":"'Consum.'!J195","v":0},{"$f":"'Consum.'!K195","v":0},{"$f":"'Consum.'!L195","v":0},{"$f":"'Consum.'!M195","v":0},{"$f":"'Consum.'!N195","v":0},{"$f":"'Consum.'!O195","v":0},{"$f":"'Consum.'!P195","v":0},{"$f":"'Consum.'!Q195","v":0},{"$f":"'Consum.'!R195","v":0},{"$f":"'Consum.'!S195","v":0},{"$f":"'Consum.'!T195","v":0},{"$f":"'Consum.'!U195","v":0},{"$f":"'Consum.'!V195","v":0},{"$f":"'Consum.'!W195","v":0},{"$f":"'Consum.'!X195","v":0},{"$f":"'Consum.'!Y195","v":0},{"$f":"'Consum.'!Z195","v":0},{"$f":"'Consum.'!AA195","v":0},{"$f":"'Consum.'!AB195","v":0},{"$f":"'Consum.'!AC195","v":0},{"$f":"'Consum.'!AD195","v":0},{"$f":"'Consum.'!AE195","v":0},{"$f":"'Consum.'!AF195","v":0},{"$f":"'Consum.'!AG195","v":0},{"$f":"'Consum.'!AH195","v":0},{"$f":"'Consum.'!AI195","v":0},{"$f":"'Consum.'!AJ195","v":0},{"$f":"'Consum.'!AK195","v":0},{"$f":"'Consum.'!AL195","v":0},{"$f":"'Consum.'!AM195","v":0},{"$f":"'Consum.'!AN195","v":0},{"$f":"'Consum.'!AO195","v":0},{"$f":"'Consum.'!AP195","v":0},{"$f":"'Consum.'!AQ195","v":0},{"$f":"'Consum.'!AR195","v":0},{"$f":"'Consum.'!AS195","v":0},{"$f":"'Consum.'!AT195","v":0},{"$f":"'Consum.'!AU195","v":0},{"$f":"'Consum.'!AV195","v":0},{"$f":"'Consum.'!AW195","v":0},{"$f":"'Consum.'!AX195","v":0},{"$f":"'Consum.'!AY195","v":0},{"$f":"'Consum.'!AZ195","v":0},{"$f":"'Consum.'!BA195","v":0},{"$f":"'Consum.'!BB195","v":0},{"$f":"'Consum.'!BC195","v":0},{"$f":"'Consum.'!BD195","v":0},{"$f":"'Consum.'!BE195","v":"0"},{"$f":"'Consum.'!BF195","v":"0"},{"$f":"'Consum.'!BG195","v":"0"},{"$f":"'Consum.'!BH195","v":"0"},{"$f":"'Consum.'!BI195","v":"0"}]
["EPB","Commercial Free",387,181,113.81215469613259,206,null,"Commercial Free",{"$f":"'Consum.'!I196","v":5},{"$f":"'Consum.'!J196","v":6},{"$f":"'Consum.'!K196","v":7},{"$f":"'Consum.'!L196","v":7},{"$f":"'Consum.'!M196","v":7},{"$f":"'Consum.'!N196","v":8},{"$f":"'Consum.'!O196","v":9},{"$f":"'Consum.'!P196","v":9},{"$f":"'Consum.'!Q196","v":9},{"$f":"'Consum.'!R196","v":9},{"$f":"'Consum.'!S196","v":9},{"$f":"'Consum.'!T196","v":10},{"$f":"'Consum.'!U196","v":10},{"$f":"'Consum.'!V196","v":10},{"$f":"'Consum.'!W196","v":10},{"$f":"'Consum.'!X196","v":11},{"$f":"'Consum.'!Y196","v":11},{"$f":"'Consum.'!Z196","v":11},{"$f":"'Consum.'!AA196","v":13},{"$f":"'Consum.'!AB196","v":15},{"$f":"'Consum.'!AC196","v":17},{"$f":"'Consum.'!AD196","v":18},{"$f":"'Consum.'!AE196","v":22},{"$f":"'Consum.'!AF196","v":23},{"$f":"'Consum.'!AG196","v":25},{"$f":"'Consum.'!AH196","v":25},{"$f":"'Consum.'!AI196","v":26},{"$f":"'Consum.'!AJ196","v":25},{"$f":"'Consum.'!AK196","v":30},{"$f":"'Consum.'!AL196","v":32},{"$f":"'Consum.'!AM196","v":32},{"$f":"'Consum.'!AN196","v":34},{"$f":"'Consum.'!AO196","v":40},{"$f":"'Consum.'!AP196","v":48},{"$f":"'Consum.'!AQ196","v":57},{"$f":"'Consum.'!AR196","v":60},{"$f":"'Consum.'!AS196","v":65},{"$f":"'Consum.'!AT196","v":72},{"$f":"'Consum.'!AU196","v":77},{"$f":"'Consum.'!AV196","v":82},{"$f":"'Consum.'!AW196","v":81},{"$f":"'Consum.'!AX196","v":87},{"$f":"'Consum.'!AY196","v":95},{"$f":"'Consum.'!AZ196","v":103},{"$f":"'Consum.'!BA196","v":135},{"$f":"'Consum.'!BB196","v":143},{"$f":"'Consum.'!BC196","v":154},{"$f":"'Consum.'!BD196","v":163},{"$f":"'Consum.'!BE196","v":181},{"$f":"'Consum.'!BF196","v":232},{"$f":"'Consum.'!BG196","v":255},{"$f":"'Consum.'!BH196","v":318},{"$f":"'Consum.'!BI196","v":387}]
["EPB","Industrial Free",153,84,82.142857142857139,69,null,"Industrial Free",{"$f":"'Consum.'!I197","v":4},{"$f":"'Consum.'!J197","v":4},{"$f":"'Consum.'!K197","v":5},{"$f":"'Consum.'!L197","v":8},{"$f":"'Consum.'!M197","v":12},{"$f":"'Consum.'!N197","v":12},{"$f":"'Consum.'!O197","v":12},{"$f":"'Consum.'!P197","v":12},{"$f":"'Consum.'!Q197","v":11},{"$f":"'Consum.'!R197","v":10},{"$f":"'Consum.'!S197","v":10},{"$f":"'Consum.'!T197","v":10},{"$f":"'Consum.'!U197","v":11},{"$f":"'Consum.'!V197","v":11},{"$f":"'Consum.'!W197","v":10},{"$f":"'Consum.'!X197","v":10},{"$f":"'Consum.'!Y197","v":11},{"$f":"'Consum.'!Z197","v":13},{"$f":"'Consum.'!AA197","v":15},{"$f":"'Consum.'!AB197","v":19},{"$f":"'Consum.'!AC197","v":21},{"$f":"'Consum.'!AD197","v":22},{"$f":"'Consum.'!AE197","v":22},{"$f":"'Consum.'!AF197","v":22},{"$f":"'Consum.'!AG197","v":23},{"$f":"'Consum.'!AH197","v":24},{"$f":"'Consum.'!AI197","v":25},{"$f":"'Consum.'!AJ197","v":26},{"$f":"'Consum.'!AK197","v":28},{"$f":"'Consum.'!AL197","v":29},{"$f":"'Consum.'!AM197","v":32},{"$f":"'Consum.'!AN197","v":32},{"$f":"'Consum.'!AO197","v":35},{"$f":"'Consum.'!AP197","v":38},{"$f":"'Consum.'!AQ197","v":38},{"$f":"'Consum.'!AR197","v":38},{"$f":"'Consum.'!AS197","v":42},{"$f":"'Consum.'!AT197","v":44},{"$f":"'Consum.'!AU197","v":44},{"$f":"'Consum.'!AV197","v":45},{"$f":"'Consum.'!AW197","v":45},{"$f":"'Consum.'!AX197","v":47},{"$f":"'Consum.'!AY197","v":47},{"$f":"'Consum.'!AZ197","v":49},{"$f":"'Consum.'!BA197","v":65},{"$f":"'Consum.'!BB197","v":65},{"$f":"'Consum.'!BC197","v":70},{"$f":"'Consum.'!BD197","v":73},{"$f":"'Consum.'!BE197","v":84},{"$f":"'Consum.'!BF197","v":113},{"$f":"'Consum.'!BG197","v":123},{"$f":"'Consum.'!BH197","v":143},{"$f":"'Consum.'!BI197","v":153}]
["EPB","Rural Free",5,2,150,3,null,"Rural Free",{"$f":"'Consum.'!I198","v":0},{"$f":"'Consum.'!J198","v":0},{"$f":"'Consum.'!K198","v":0},{"$f":"'Consum.'!L198","v":0},{"$f":"'Consum.'!M198","v":0},{"$f":"'Consum.'!N198","v":0},{"$f":"'Consum.'!O198","v":0},{"$f":"'Consum.'!P198","v":0},{"$f":"'Consum.'!Q198","v":0},{"$f":"'Consum.'!R198","v":0},{"$f":"'Consum.'!S198","v":0},{"$f":"'Consum.'!T198","v":0},{"$f":"'Consum.'!U198","v":0},{"$f":"'Consum.'!V198","v":0},{"$f":"'Consum.'!W198","v":0},{"$f":"'Consum.'!X198","v":0},{"$f":"'Consum.'!Y198","v":0},{"$f":"'Consum.'!Z198","v":0},{"$f":"'Consum.'!AA198","v":0},{"$f":"'Consum.'!AB198","v":0},{"$f":"'Consum.'!AC198","v":0},{"$f":"'Consum.'!AD198","v":0},{"$f":"'Consum.'!AE198","v":0},{"$f":"'Consum.'!AF198","v":0},{"$f":"'Consum.'!AG198","v":0},{"$f":"'Consum.'!AH198","v":0},{"$f":"'Consum.'!AI198","v":0},{"$f":"'Consum.'!AJ198","v":0},{"$f":"'Consum.'!AK198","v":0},{"$f":"'Consum.'!AL198","v":0},{"$f":"'Consum.'!AM198","v":0},{"$f":"'Consum.'!AN198","v":0},{"$f":"'Consum.'!AO198","v":0},{"$f":"'Consum.'!AP198","v":0},{"$f":"'Consum.'!AQ198","v":0},{"$f":"'Consum.'!AR198","v":0},{"$f":"'Consum.'!AS198","v":0},{"$f":"'Consum.'!AT198","v":0},{"$f":"'Consum.'!AU198","v":0},{"$f":"'Consum.'!AV198","v":0},{"$f":"'Consum.'!AW198","v":0},{"$f":"'Consum.'!AX198","v":0},{"$f":"'Consum.'!AY198","v":0},{"$f":"'Consum.'!AZ198","v":0},{"$f":"'Consum.'!BA198","v":1},{"$f":"'Consum.'!BB198","v":2},{"$f":"'Consum.'!BC198","v":2},{"$f":"'Consum.'!BD198","v":2},{"$f":"'Consum.'!BE198","v":2},{"$f":"'Consum.'!BF198","v":3},{"$f":"'Consum.'!BG198","v":3},{"$f":"'Consum.'!BH198","v":3},{"$f":"'Consum.'!BI198","v":5}]
["EPB","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I199","v":0},{"$f":"'Consum.'!J199","v":0},{"$f":"'Consum.'!K199","v":0},{"$f":"'Consum.'!L199","v":0},{"$f":"'Consum.'!M199","v":0},{"$f":"'Consum.'!N199","v":0},{"$f":"'Consum.'!O199","v":0},{"$f":"'Consum.'!P199","v":0},{"$f":"'Consum.'!Q199","v":0},{"$f":"'Consum.'!R199","v":0},{"$f":"'Consum.'!S199","v":0},{"$f":"'Consum.'!T199","v":0},{"$f":"'Consum.'!U199","v":0},{"$f":"'Consum.'!V199","v":0},{"$f":"'Consum.'!W199","v":0},{"$f":"'Consum.'!X199","v":0},{"$f":"'Consum.'!Y199","v":0},{"$f":"'Consum.'!Z199","v":0},{"$f":"'Consum.'!AA199","v":0},{"$f":"'Consum.'!AB199","v":0},{"$f":"'Consum.'!AC199","v":0},{"$f":"'Consum.'!AD199","v":0},{"$f":"'Consum.'!AE199","v":0},{"$f":"'Consum.'!AF199","v":0},{"$f":"'Consum.'!AG199","v":0},{"$f":"'Consum.'!AH199","v":0},{"$f":"'Consum.'!AI199","v":0},{"$f":"'Consum.'!AJ199","v":0},{"$f":"'Consum.'!AK199","v":0},{"$f":"'Consum.'!AL199","v":0},{"$f":"'Consum.'!AM199","v":0},{"$f":"'Consum.'!AN199","v":0},{"$f":"'Consum.'!AO199","v":0},{"$f":"'Consum.'!AP199","v":0},{"$f":"'Consum.'!AQ199","v":0},{"$f":"'Consum.'!AR199","v":0},{"$f":"'Consum.'!AS199","v":0},{"$f":"'Consum.'!AT199","v":0},{"$f":"'Consum.'!AU199","v":0},{"$f":"'Consum.'!AV199","v":0},{"$f":"'Consum.'!AW199","v":0},{"$f":"'Consum.'!AX199","v":0},{"$f":"'Consum.'!AY199","v":0},{"$f":"'Consum.'!AZ199","v":0},{"$f":"'Consum.'!BA199","v":0},{"$f":"'Consum.'!BB199","v":0},{"$f":"'Consum.'!BC199","v":0},{"$f":"'Consum.'!BD199","v":0},{"$f":"'Consum.'!BE199","v":"0"},{"$f":"'Consum.'!BF199","v":"0"},{"$f":"'Consum.'!BG199","v":"0"},{"$f":"'Consum.'!BH199","v":"0"},{"$f":"'Consum.'!BI199","v":"0"}]
["EPB","Public Power Free",2,"0","-",2,null,"Public Power Free",{"$f":"'Consum.'!I200","v":0},{"$f":"'Consum.'!J200","v":0},{"$f":"'Consum.'!K200","v":0},{"$f":"'Consum.'!L200","v":0},{"$f":"'Consum.'!M200","v":0},{"$f":"'Consum.'!N200","v":0},{"$f":"'Consum.'!O200","v":0},{"$f":"'Consum.'!P200","v":0},{"$f":"'Consum.'!Q200","v":0},{"$f":"'Consum.'!R200","v":0},{"$f":"'Consum.'!S200","v":0},{"$f":"'Consum.'!T200","v":0},{"$f":"'Consum.'!U200","v":0},{"$f":"'Consum.'!V200","v":0},{"$f":"'Consum.'!W200","v":0},{"$f":"'Consum.'!X200","v":0},{"$f":"'Consum.'!Y200","v":0},{"$f":"'Consum.'!Z200","v":0},{"$f":"'Consum.'!AA200","v":0},{"$f":"'Consum.'!AB200","v":0},{"$f":"'Consum.'!AC200","v":0},{"$f":"'Consum.'!AD200","v":0},{"$f":"'Consum.'!AE200","v":0},{"$f":"'Consum.'!AF200","v":0},{"$f":"'Consum.'!AG200","v":0},{"$f":"'Consum.'!AH200","v":0},{"$f":"'Consum.'!AI200","v":0},{"$f":"'Consum.'!AJ200","v":0},{"$f":"'Consum.'!AK200","v":0},{"$f":"'Consum.'!AL200","v":0},{"$f":"'Consum.'!AM200","v":0},{"$f":"'Consum.'!AN200","v":0},{"$f":"'Consum.'!AO200","v":0},{"$f":"'Consum.'!AP200","v":0},{"$f":"'Consum.'!AQ200","v":0},{"$f":"'Consum.'!AR200","v":0},{"$f":"'Consum.'!AS200","v":0},{"$f":"'Consum.'!AT200","v":0},{"$f":"'Consum.'!AU200","v":0},{"$f":"'Consum.'!AV200","v":0},{"$f":"'Consum.'!AW200","v":0},{"$f":"'Consum.'!AX200","v":0},{"$f":"'Consum.'!AY200","v":0},{"$f":"'Consum.'!AZ200","v":0},{"$f":"'Consum.'!BA200","v":0},{"$f":"'Consum.'!BB200","v":0},{"$f":"'Consum.'!BC200","v":0},{"$f":"'Consum.'!BD200","v":0},{"$f":"'Consum.'!BE200","v":"0"},{"$f":"'Consum.'!BF200","v":0},{"$f":"'Consum.'!BG200","v":0},{"$f":"'Consum.'!BH200","v":0},{"$f":"'Consum.'!BI200","v":2}]
["EPB","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I201","v":0},{"$f":"'Consum.'!J201","v":0},{"$f":"'Consum.'!K201","v":0},{"$f":"'Consum.'!L201","v":0},{"$f":"'Consum.'!M201","v":0},{"$f":"'Consum.'!N201","v":0},{"$f":"'Consum.'!O201","v":0},{"$f":"'Consum.'!P201","v":0},{"$f":"'Consum.'!Q201","v":0},{"$f":"'Consum.'!R201","v":0},{"$f":"'Consum.'!S201","v":0},{"$f":"'Consum.'!T201","v":0},{"$f":"'Consum.'!U201","v":0},{"$f":"'Consum.'!V201","v":0},{"$f":"'Consum.'!W201","v":0},{"$f":"'Consum.'!X201","v":0},{"$f":"'Consum.'!Y201","v":0},{"$f":"'Consum.'!Z201","v":0},{"$f":"'Consum.'!AA201","v":0},{"$f":"'Consum.'!AB201","v":0},{"$f":"'Consum.'!AC201","v":0},{"$f":"'Consum.'!AD201","v":0},{"$f":"'Consum.'!AE201","v":0},{"$f":"'Consum.'!AF201","v":0},{"$f":"'Consum.'!AG201","v":0},{"$f":"'Consum.'!AH201","v":0},{"$f":"'Consum.'!AI201","v":0},{"$f":"'Consum.'!AJ201","v":0},{"$f":"'Consum.'!AK201","v":0},{"$f":"'Consum.'!AL201","v":0},{"$f":"'Consum.'!AM201","v":0},{"$f":"'Consum.'!AN201","v":0},{"$f":"'Consum.'!AO201","v":0},{"$f":"'Consum.'!AP201","v":0},{"$f":"'Consum.'!AQ201","v":0},{"$f":"'Consum.'!AR201","v":0},{"$f":"'Consum.'!AS201","v":0},{"$f":"'Consum.'!AT201","v":0},{"$f":"'Consum.'!AU201","v":0},{"$f":"'Consum.'!AV201","v":0},{"$f":"'Consum.'!AW201","v":0},{"$f":"'Consum.'!AX201","v":0},{"$f":"'Consum.'!AY201","v":0},{"$f":"'Consum.'!AZ201","v":0},{"$f":"'Consum.'!BA201","v":"0"},{"$f":"'Consum.'!BB201","v":"0"},{"$f":"'Consum.'!BC201","v":"0"},{"$f":"'Consum.'!BD201","v":"0"},{"$f":"'Consum.'!BE201","v":"0"},{"$f":"'Consum.'!BF201","v":"0"},{"$f":"'Consum.'!BG201","v":"0"},{"$f":"'Consum.'!BH201","v":"0"},{"$f":"'Consum.'!BI201","v":"0"}]
["EPB","Public Service Free",40,35,14.285714285714279,5,null,"Public Service Free",{"$f":"'Consum.'!I202","v":0},{"$f":"'Consum.'!J202","v":0},{"$f":"'Consum.'!K202","v":0},{"$f":"'Consum.'!L202","v":0},{"$f":"'Consum.'!M202","v":0},{"$f":"'Consum.'!N202","v":0},{"$f":"'Consum.'!O202","v":0},{"$f":"'Consum.'!P202","v":0},{"$f":"'Consum.'!Q202","v":0},{"$f":"'Consum.'!R202","v":0},{"$f":"'Consum.'!S202","v":0},{"$f":"'Consum.'!T202","v":0},{"$f":"'Consum.'!U202","v":0},{"$f":"'Consum.'!V202","v":0},{"$f":"'Consum.'!W202","v":0},{"$f":"'Consum.'!X202","v":0},{"$f":"'Consum.'!Y202","v":0},{"$f":"'Consum.'!Z202","v":0},{"$f":"'Consum.'!AA202","v":0},{"$f":"'Consum.'!AB202","v":0},{"$f":"'Consum.'!AC202","v":0},{"$f":"'Consum.'!AD202","v":0},{"$f":"'Consum.'!AE202","v":0},{"$f":"'Consum.'!AF202","v":0},{"$f":"'Consum.'!AG202","v":0},{"$f":"'Consum.'!AH202","v":0},{"$f":"'Consum.'!AI202","v":0},{"$f":"'Consum.'!AJ202","v":0},{"$f":"'Consum.'!AK202","v":0},{"$f":"'Consum.'!AL202","v":0},{"$f":"'Consum.'!AM202","v":0},{"$f":"'Consum.'!AN202","v":0},{"$f":"'Consum.'!AO202","v":0},{"$f":"'Consum.'!AP202","v":0},{"$f":"'Consum.'!AQ202","v":0},{"$f":"'Consum.'!AR202","v":0},{"$f":"'Consum.'!AS202","v":0},{"$f":"'Consum.'!AT202","v":0},{"$f":"'Consum.'!AU202","v":0},{"$f":"'Consum.'!AV202","v":0},{"$f":"'Consum.'!AW202","v":0},{"$f":"'Consum.'!AX202","v":0},{"$f":"'Consum.'!AY202","v":0},{"$f":"'Consum.'!AZ202","v":1},{"$f":"'Consum.'!BA202","v":5},{"$f":"'Consum.'!BB202","v":33},{"$f":"'Consum.'!BC202","v":35},{"$f":"'Consum.'!BD202","v":35},{"$f":"'Consum.'!BE202","v":35},{"$f":"'Consum.'!BF202","v":35},{"$f":"'Consum.'!BG202","v":35},{"$f":"'Consum.'!BH202","v":40},{"$f":"'Consum.'!BI202","v":40}]
["EPB","2 Free Market (TUSD)",587,302,94.370860927152322,285,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I203","v":9},{"$f":"'Consum.'!J203","v":10},{"$f":"'Consum.'!K203","v":12},{"$f":"'Consum.'!L203","v":15},{"$f":"'Consum.'!M203","v":19},{"$f":"'Consum.'!N203","v":20},{"$f":"'Consum.'!O203","v":21},{"$f":"'Consum.'!P203","v":21},{"$f":"'Consum.'!Q203","v":20},{"$f":"'Consum.'!R203","v":19},{"$f":"'Consum.'!S203","v":19},{"$f":"'Consum.'!T203","v":20},{"$f":"'Consum.'!U203","v":21},{"$f":"'Consum.'!V203","v":21},{"$f":"'Consum.'!W203","v":20},{"$f":"'Consum.'!X203","v":21},{"$f":"'Consum.'!Y203","v":22},{"$f":"'Consum.'!Z203","v":24},{"$f":"'Consum.'!AA203","v":28},{"$f":"'Consum.'!AB203","v":34},{"$f":"'Consum.'!AC203","v":38},{"$f":"'Consum.'!AD203","v":40},{"$f":"'Consum.'!AE203","v":44},{"$f":"'Consum.'!AF203","v":45},{"$f":"'Consum.'!AG203","v":48},{"$f":"'Consum.'!AH203","v":49},{"$f":"'Consum.'!AI203","v":51},{"$f":"'Consum.'!AJ203","v":51},{"$f":"'Consum.'!AK203","v":58},{"$f":"'Consum.'!AL203","v":61},{"$f":"'Consum.'!AM203","v":64},{"$f":"'Consum.'!AN203","v":66},{"$f":"'Consum.'!AO203","v":75},{"$f":"'Consum.'!AP203","v":86},{"$f":"'Consum.'!AQ203","v":95},{"$f":"'Consum.'!AR203","v":98},{"$f":"'Consum.'!AS203","v":107},{"$f":"'Consum.'!AT203","v":116},{"$f":"'Consum.'!AU203","v":121},{"$f":"'Consum.'!AV203","v":127},{"$f":"'Consum.'!AW203","v":126},{"$f":"'Consum.'!AX203","v":134},{"$f":"'Consum.'!AY203","v":142},{"$f":"'Consum.'!AZ203","v":153},{"$f":"'Consum.'!BA203","v":206},{"$f":"'Consum.'!BB203","v":243},{"$f":"'Consum.'!BC203","v":261},{"$f":"'Consum.'!BD203","v":273},{"$f":"'Consum.'!BE203","v":302},{"$f":"'Consum.'!BF203","v":383},{"$f":"'Consum.'!BG203","v":416},{"$f":"'Consum.'!BH203","v":504},{"$f":"'Consum.'!BI203","v":587}]
["EPB","Residential Total",1626915,1568444,3.727962235183413,58471,null,"Residential Total",{"$f":"'Consum.'!I204","v":970999},{"$f":"'Consum.'!J204","v":982164},{"$f":"'Consum.'!K204","v":989234},{"$f":"'Consum.'!L204","v":997140},{"$f":"'Consum.'!M204","v":1006407},{"$f":"'Consum.'!N204","v":1016021},{"$f":"'Consum.'!O204","v":1026459},{"$f":"'Consum.'!P204","v":1035707},{"$f":"'Consum.'!Q204","v":1047202},{"$f":"'Consum.'!R204","v":1058486},{"$f":"'Consum.'!S204","v":1068492},{"$f":"'Consum.'!T204","v":1076109},{"$f":"'Consum.'!U204","v":1087878},{"$f":"'Consum.'!V204","v":1098754},{"$f":"'Consum.'!W204","v":1106629},{"$f":"'Consum.'!X204","v":1113646},{"$f":"'Consum.'!Y204","v":1118556},{"$f":"'Consum.'!Z204","v":1123062},{"$f":"'Consum.'!AA204","v":1129259},{"$f":"'Consum.'!AB204","v":1134663},{"$f":"'Consum.'!AC204","v":1141304},{"$f":"'Consum.'!AD204","v":1148163},{"$f":"'Consum.'!AE204","v":1154596},{"$f":"'Consum.'!AF204","v":1156983},{"$f":"'Consum.'!AG204","v":1162502},{"$f":"'Consum.'!AH204","v":1167120},{"$f":"'Consum.'!AI204","v":1171926},{"$f":"'Consum.'!AJ204","v":1173737},{"$f":"'Consum.'!AK204","v":1179618},{"$f":"'Consum.'!AL204","v":1180630},{"$f":"'Consum.'!AM204","v":1184690},{"$f":"'Consum.'!AN204","v":1185161},{"$f":"'Consum.'!AO204","v":1193680},{"$f":"'Consum.'!AP204","v":1201128},{"$f":"'Consum.'!AQ204","v":1216752},{"$f":"'Consum.'!AR204","v":1226196},{"$f":"'Consum.'!AS204","v":1235069},{"$f":"'Consum.'!AT204","v":1242310},{"$f":"'Consum.'!AU204","v":1247381},{"$f":"'Consum.'!AV204","v":1251465},{"$f":"'Consum.'!AW204","v":1275915},{"$f":"'Consum.'!AX204","v":1282806},{"$f":"'Consum.'!AY204","v":1292532},{"$f":"'Consum.'!AZ204","v":1300524},{"$f":"'Consum.'!BA204","v":1517373},{"$f":"'Consum.'!BB204","v":1527197},{"$f":"'Consum.'!BC204","v":1538419},{"$f":"'Consum.'!BD204","v":1553641},{"$f":"'Consum.'!BE204","v":1568444},{"$f":"'Consum.'!BF204","v":1584426},{"$f":"'Consum.'!BG204","v":1596352},{"$f":"'Consum.'!BH204","v":1614394},{"$f":"'Consum.'!BI204","v":1626915}]
["EPB","Commercial Total",115308,115790,-0.41627083513257057,-482,null,"Commercial Total",{"$f":"'Consum.'!I205","v":87475},{"$f":"'Consum.'!J205","v":88721},{"$f":"'Consum.'!K205","v":265961},{"$f":"'Consum.'!L205","v":88739},{"$f":"'Consum.'!M205","v":89243},{"$f":"'Consum.'!N205","v":90516},{"$f":"'Consum.'!O205","v":271573},{"$f":"'Consum.'!P205","v":91442},{"$f":"'Consum.'!Q205","v":91791},{"$f":"'Consum.'!R205","v":93051},{"$f":"'Consum.'!S205","v":278404},{"$f":"'Consum.'!T205","v":93029},{"$f":"'Consum.'!U205","v":93236},{"$f":"'Consum.'!V205","v":93878},{"$f":"'Consum.'!W205","v":281279},{"$f":"'Consum.'!X205","v":93748},{"$f":"'Consum.'!Y205","v":93441},{"$f":"'Consum.'!Z205","v":93823},{"$f":"'Consum.'!AA205","v":281334},{"$f":"'Consum.'!AB205","v":93282},{"$f":"'Consum.'!AC205","v":93193},{"$f":"'Consum.'!AD205","v":93941},{"$f":"'Consum.'!AE205","v":281603},{"$f":"'Consum.'!AF205","v":93678},{"$f":"'Consum.'!AG205","v":93671},{"$f":"'Consum.'!AH205","v":94247},{"$f":"'Consum.'!AI205","v":282700},{"$f":"'Consum.'!AJ205","v":93968},{"$f":"'Consum.'!AK205","v":93962},{"$f":"'Consum.'!AL205","v":94468},{"$f":"'Consum.'!AM205","v":94371},{"$f":"'Consum.'!AN205","v":94381},{"$f":"'Consum.'!AO205","v":94686},{"$f":"'Consum.'!AP205","v":94503},{"$f":"'Consum.'!AQ205","v":94542},{"$f":"'Consum.'!AR205","v":95775},{"$f":"'Consum.'!AS205","v":95744},{"$f":"'Consum.'!AT205","v":96461},{"$f":"'Consum.'!AU205","v":96618},{"$f":"'Consum.'!AV205","v":96969},{"$f":"'Consum.'!AW205","v":97431},{"$f":"'Consum.'!AX205","v":97748},{"$f":"'Consum.'!AY205","v":98208},{"$f":"'Consum.'!AZ205","v":98437},{"$f":"'Consum.'!BA205","v":114660},{"$f":"'Consum.'!BB205","v":115451},{"$f":"'Consum.'!BC205","v":115705},{"$f":"'Consum.'!BD205","v":116045},{"$f":"'Consum.'!BE205","v":115790},{"$f":"'Consum.'!BF205","v":116091},{"$f":"'Consum.'!BG205","v":115327},{"$f":"'Consum.'!BH205","v":115397},{"$f":"'Consum.'!BI205","v":115308}]
["EPB","Industrial Total",4332,4604,-5.9079061685490935,-272,null,"Industrial Total",{"$f":"'Consum.'!I206","v":4597},{"$f":"'Consum.'!J206","v":4598},{"$f":"'Consum.'!K206","v":4600},{"$f":"'Consum.'!L206","v":4560},{"$f":"'Consum.'!M206","v":4532},{"$f":"'Consum.'!N206","v":4562},{"$f":"'Consum.'!O206","v":4566},{"$f":"'Consum.'!P206","v":4552},{"$f":"'Consum.'!Q206","v":4533},{"$f":"'Consum.'!R206","v":4538},{"$f":"'Consum.'!S206","v":4505},{"$f":"'Consum.'!T206","v":4495},{"$f":"'Consum.'!U206","v":4460},{"$f":"'Consum.'!V206","v":4436},{"$f":"'Consum.'!W206","v":4423},{"$f":"'Consum.'!X206","v":4327},{"$f":"'Consum.'!Y206","v":4276},{"$f":"'Consum.'!Z206","v":4229},{"$f":"'Consum.'!AA206","v":4220},{"$f":"'Consum.'!AB206","v":4166},{"$f":"'Consum.'!AC206","v":4113},{"$f":"'Consum.'!AD206","v":4097},{"$f":"'Consum.'!AE206","v":4100},{"$f":"'Consum.'!AF206","v":4032},{"$f":"'Consum.'!AG206","v":4028},{"$f":"'Consum.'!AH206","v":4010},{"$f":"'Consum.'!AI206","v":3973},{"$f":"'Consum.'!AJ206","v":3957},{"$f":"'Consum.'!AK206","v":3915},{"$f":"'Consum.'!AL206","v":3898},{"$f":"'Consum.'!AM206","v":3868},{"$f":"'Consum.'!AN206","v":3876},{"$f":"'Consum.'!AO206","v":3884},{"$f":"'Consum.'!AP206","v":3898},{"$f":"'Consum.'!AQ206","v":3907},{"$f":"'Consum.'!AR206","v":3966},{"$f":"'Consum.'!AS206","v":3755},{"$f":"'Consum.'!AT206","v":3962},{"$f":"'Consum.'!AU206","v":3931},{"$f":"'Consum.'!AV206","v":3906},{"$f":"'Consum.'!AW206","v":3979},{"$f":"'Consum.'!AX206","v":3979},{"$f":"'Consum.'!AY206","v":3960},{"$f":"'Consum.'!AZ206","v":3974},{"$f":"'Consum.'!BA206","v":4616},{"$f":"'Consum.'!BB206","v":4625},{"$f":"'Consum.'!BC206","v":4641},{"$f":"'Consum.'!BD206","v":4617},{"$f":"'Consum.'!BE206","v":4604},{"$f":"'Consum.'!BF206","v":4559},{"$f":"'Consum.'!BG206","v":4498},{"$f":"'Consum.'!BH206","v":4440},{"$f":"'Consum.'!BI206","v":4332}]
["EPB","Rural Total",108058,116182,-6.9924773200667918,-8124,null,"Rural Total",{"$f":"'Consum.'!I207","v":104892},{"$f":"'Consum.'!J207","v":107496},{"$f":"'Consum.'!K207","v":108970},{"$f":"'Consum.'!L207","v":110419},{"$f":"'Consum.'!M207","v":112107},{"$f":"'Consum.'!N207","v":113239},{"$f":"'Consum.'!O207","v":114569},{"$f":"'Consum.'!P207","v":115953},{"$f":"'Consum.'!Q207","v":117442},{"$f":"'Consum.'!R207","v":118961},{"$f":"'Consum.'!S207","v":120537},{"$f":"'Consum.'!T207","v":121405},{"$f":"'Consum.'!U207","v":122898},{"$f":"'Consum.'!V207","v":123812},{"$f":"'Consum.'!W207","v":124845},{"$f":"'Consum.'!X207","v":125607},{"$f":"'Consum.'!Y207","v":126112},{"$f":"'Consum.'!Z207","v":126651},{"$f":"'Consum.'!AA207","v":127525},{"$f":"'Consum.'!AB207","v":128388},{"$f":"'Consum.'!AC207","v":128941},{"$f":"'Consum.'!AD207","v":129762},{"$f":"'Consum.'!AE207","v":130759},{"$f":"'Consum.'!AF207","v":131324},{"$f":"'Consum.'!AG207","v":131815},{"$f":"'Consum.'!AH207","v":132515},{"$f":"'Consum.'!AI207","v":133116},{"$f":"'Consum.'!AJ207","v":134044},{"$f":"'Consum.'!AK207","v":134897},{"$f":"'Consum.'!AL207","v":134802},{"$f":"'Consum.'!AM207","v":135715},{"$f":"'Consum.'!AN207","v":136459},{"$f":"'Consum.'!AO207","v":136119},{"$f":"'Consum.'!AP207","v":136246},{"$f":"'Consum.'!AQ207","v":137208},{"$f":"'Consum.'!AR207","v":137836},{"$f":"'Consum.'!AS207","v":137633},{"$f":"'Consum.'!AT207","v":137935},{"$f":"'Consum.'!AU207","v":137717},{"$f":"'Consum.'!AV207","v":136605},{"$f":"'Consum.'!AW207","v":116506},{"$f":"'Consum.'!AX207","v":116292},{"$f":"'Consum.'!AY207","v":115914},{"$f":"'Consum.'!AZ207","v":115905},{"$f":"'Consum.'!BA207","v":125083},{"$f":"'Consum.'!BB207","v":124555},{"$f":"'Consum.'!BC207","v":124507},{"$f":"'Consum.'!BD207","v":118431},{"$f":"'Consum.'!BE207","v":116182},{"$f":"'Consum.'!BF207","v":111810},{"$f":"'Consum.'!BG207","v":110378},{"$f":"'Consum.'!BH207","v":109265},{"$f":"'Consum.'!BI207","v":108058}]
["EPB","Public Lighting Total",861,995,-13.467336683417086,-134,null,"Public Lighting Total",{"$f":"'Consum.'!I208","v":632},{"$f":"'Consum.'!J208","v":633},{"$f":"'Consum.'!K208","v":637},{"$f":"'Consum.'!L208","v":642},{"$f":"'Consum.'!M208","v":642},{"$f":"'Consum.'!N208","v":647},{"$f":"'Consum.'!O208","v":647},{"$f":"'Consum.'!P208","v":650},{"$f":"'Consum.'!Q208","v":655},{"$f":"'Consum.'!R208","v":657},{"$f":"'Consum.'!S208","v":659},{"$f":"'Consum.'!T208","v":663},{"$f":"'Consum.'!U208","v":665},{"$f":"'Consum.'!V208","v":681},{"$f":"'Consum.'!W208","v":687},{"$f":"'Consum.'!X208","v":690},{"$f":"'Consum.'!Y208","v":689},{"$f":"'Consum.'!Z208","v":695},{"$f":"'Consum.'!AA208","v":700},{"$f":"'Consum.'!AB208","v":715},{"$f":"'Consum.'!AC208","v":708},{"$f":"'Consum.'!AD208","v":728},{"$f":"'Consum.'!AE208","v":722},{"$f":"'Consum.'!AF208","v":731},{"$f":"'Consum.'!AG208","v":734},{"$f":"'Consum.'!AH208","v":735},{"$f":"'Consum.'!AI208","v":718},{"$f":"'Consum.'!AJ208","v":724},{"$f":"'Consum.'!AK208","v":731},{"$f":"'Consum.'!AL208","v":728},{"$f":"'Consum.'!AM208","v":733},{"$f":"'Consum.'!AN208","v":745},{"$f":"'Consum.'!AO208","v":736},{"$f":"'Consum.'!AP208","v":757},{"$f":"'Consum.'!AQ208","v":764},{"$f":"'Consum.'!AR208","v":680},{"$f":"'Consum.'!AS208","v":755},{"$f":"'Consum.'!AT208","v":755},{"$f":"'Consum.'!AU208","v":755},{"$f":"'Consum.'!AV208","v":757},{"$f":"'Consum.'!AW208","v":757},{"$f":"'Consum.'!AX208","v":758},{"$f":"'Consum.'!AY208","v":762},{"$f":"'Consum.'!AZ208","v":881},{"$f":"'Consum.'!BA208","v":973},{"$f":"'Consum.'!BB208","v":977},{"$f":"'Consum.'!BC208","v":979},{"$f":"'Consum.'!BD208","v":999},{"$f":"'Consum.'!BE208","v":995},{"$f":"'Consum.'!BF208","v":999},{"$f":"'Consum.'!BG208","v":846},{"$f":"'Consum.'!BH208","v":857},{"$f":"'Consum.'!BI208","v":861}]
["EPB","Public Power Total",20123,19497,3.210750371852078,626,null,"Public Power Total",{"$f":"'Consum.'!I209","v":14233},{"$f":"'Consum.'!J209","v":14589},{"$f":"'Consum.'!K209","v":14684},{"$f":"'Consum.'!L209","v":14843},{"$f":"'Consum.'!M209","v":14725},{"$f":"'Consum.'!N209","v":15013},{"$f":"'Consum.'!O209","v":15143},{"$f":"'Consum.'!P209","v":15311},{"$f":"'Consum.'!Q209","v":15424},{"$f":"'Consum.'!R209","v":15528},{"$f":"'Consum.'!S209","v":15679},{"$f":"'Consum.'!T209","v":15822},{"$f":"'Consum.'!U209","v":15816},{"$f":"'Consum.'!V209","v":15941},{"$f":"'Consum.'!W209","v":15943},{"$f":"'Consum.'!X209","v":15926},{"$f":"'Consum.'!Y209","v":15970},{"$f":"'Consum.'!Z209","v":16079},{"$f":"'Consum.'!AA209","v":16117},{"$f":"'Consum.'!AB209","v":16194},{"$f":"'Consum.'!AC209","v":16123},{"$f":"'Consum.'!AD209","v":16277},{"$f":"'Consum.'!AE209","v":16182},{"$f":"'Consum.'!AF209","v":16269},{"$f":"'Consum.'!AG209","v":16354},{"$f":"'Consum.'!AH209","v":16290},{"$f":"'Consum.'!AI209","v":16273},{"$f":"'Consum.'!AJ209","v":16370},{"$f":"'Consum.'!AK209","v":16408},{"$f":"'Consum.'!AL209","v":16443},{"$f":"'Consum.'!AM209","v":16503},{"$f":"'Consum.'!AN209","v":16787},{"$f":"'Consum.'!AO209","v":16812},{"$f":"'Consum.'!AP209","v":16827},{"$f":"'Consum.'!AQ209","v":16890},{"$f":"'Consum.'!AR209","v":17027},{"$f":"'Consum.'!AS209","v":16716},{"$f":"'Consum.'!AT209","v":17018},{"$f":"'Consum.'!AU209","v":17043},{"$f":"'Consum.'!AV209","v":17193},{"$f":"'Consum.'!AW209","v":17287},{"$f":"'Consum.'!AX209","v":17524},{"$f":"'Consum.'!AY209","v":17590},{"$f":"'Consum.'!AZ209","v":17613},{"$f":"'Consum.'!BA209","v":19242},{"$f":"'Consum.'!BB209","v":19326},{"$f":"'Consum.'!BC209","v":19339},{"$f":"'Consum.'!BD209","v":19385},{"$f":"'Consum.'!BE209","v":19497},{"$f":"'Consum.'!BF209","v":19779},{"$f":"'Consum.'!BG209","v":19849},{"$f":"'Consum.'!BH209","v":20127},{"$f":"'Consum.'!BI209","v":20123}]
["EPB","Own Total",301,312,-3.5256410256410242,-11,null,"Own Total",{"$f":"'Consum.'!I210","v":132},{"$f":"'Consum.'!J210","v":136},{"$f":"'Consum.'!K210","v":148},{"$f":"'Consum.'!L210","v":143},{"$f":"'Consum.'!M210","v":141},{"$f":"'Consum.'!N210","v":144},{"$f":"'Consum.'!O210","v":176},{"$f":"'Consum.'!P210","v":212},{"$f":"'Consum.'!Q210","v":233},{"$f":"'Consum.'!R210","v":237},{"$f":"'Consum.'!S210","v":239},{"$f":"'Consum.'!T210","v":234},{"$f":"'Consum.'!U210","v":237},{"$f":"'Consum.'!V210","v":244},{"$f":"'Consum.'!W210","v":247},{"$f":"'Consum.'!X210","v":255},{"$f":"'Consum.'!Y210","v":248},{"$f":"'Consum.'!Z210","v":254},{"$f":"'Consum.'!AA210","v":246},{"$f":"'Consum.'!AB210","v":249},{"$f":"'Consum.'!AC210","v":252},{"$f":"'Consum.'!AD210","v":254},{"$f":"'Consum.'!AE210","v":254},{"$f":"'Consum.'!AF210","v":260},{"$f":"'Consum.'!AG210","v":261},{"$f":"'Consum.'!AH210","v":270},{"$f":"'Consum.'!AI210","v":264},{"$f":"'Consum.'!AJ210","v":264},{"$f":"'Consum.'!AK210","v":279},{"$f":"'Consum.'!AL210","v":270},{"$f":"'Consum.'!AM210","v":289},{"$f":"'Consum.'!AN210","v":297},{"$f":"'Consum.'!AO210","v":299},{"$f":"'Consum.'!AP210","v":297},{"$f":"'Consum.'!AQ210","v":291},{"$f":"'Consum.'!AR210","v":300},{"$f":"'Consum.'!AS210","v":301},{"$f":"'Consum.'!AT210","v":315},{"$f":"'Consum.'!AU210","v":328},{"$f":"'Consum.'!AV210","v":310},{"$f":"'Consum.'!AW210","v":307},{"$f":"'Consum.'!AX210","v":314},{"$f":"'Consum.'!AY210","v":308},{"$f":"'Consum.'!AZ210","v":301},{"$f":"'Consum.'!BA210","v":323},{"$f":"'Consum.'!BB210","v":322},{"$f":"'Consum.'!BC210","v":320},{"$f":"'Consum.'!BD210","v":309},{"$f":"'Consum.'!BE210","v":312},{"$f":"'Consum.'!BF210","v":301},{"$f":"'Consum.'!BG210","v":305},{"$f":"'Consum.'!BH210","v":305},{"$f":"'Consum.'!BI210","v":301}]
["EPB","Public Service Total",1455,1338,8.7443946188340718,117,null,"Public Service Total",{"$f":"'Consum.'!I211","v":1025},{"$f":"'Consum.'!J211","v":1055},{"$f":"'Consum.'!K211","v":1014},{"$f":"'Consum.'!L211","v":1017},{"$f":"'Consum.'!M211","v":1014},{"$f":"'Consum.'!N211","v":1015},{"$f":"'Consum.'!O211","v":1008},{"$f":"'Consum.'!P211","v":1011},{"$f":"'Consum.'!Q211","v":1021},{"$f":"'Consum.'!R211","v":1020},{"$f":"'Consum.'!S211","v":1022},{"$f":"'Consum.'!T211","v":1031},{"$f":"'Consum.'!U211","v":1035},{"$f":"'Consum.'!V211","v":1040},{"$f":"'Consum.'!W211","v":1041},{"$f":"'Consum.'!X211","v":1032},{"$f":"'Consum.'!Y211","v":1041},{"$f":"'Consum.'!Z211","v":1043},{"$f":"'Consum.'!AA211","v":1047},{"$f":"'Consum.'!AB211","v":1070},{"$f":"'Consum.'!AC211","v":1067},{"$f":"'Consum.'!AD211","v":1072},{"$f":"'Consum.'!AE211","v":1068},{"$f":"'Consum.'!AF211","v":1066},{"$f":"'Consum.'!AG211","v":1071},{"$f":"'Consum.'!AH211","v":1070},{"$f":"'Consum.'!AI211","v":1064},{"$f":"'Consum.'!AJ211","v":1069},{"$f":"'Consum.'!AK211","v":1067},{"$f":"'Consum.'!AL211","v":1101},{"$f":"'Consum.'!AM211","v":1110},{"$f":"'Consum.'!AN211","v":999},{"$f":"'Consum.'!AO211","v":1000},{"$f":"'Consum.'!AP211","v":1001},{"$f":"'Consum.'!AQ211","v":1001},{"$f":"'Consum.'!AR211","v":1006},{"$f":"'Consum.'!AS211","v":924},{"$f":"'Consum.'!AT211","v":1000},{"$f":"'Consum.'!AU211","v":1008},{"$f":"'Consum.'!AV211","v":1005},{"$f":"'Consum.'!AW211","v":1009},{"$f":"'Consum.'!AX211","v":1010},{"$f":"'Consum.'!AY211","v":1017},{"$f":"'Consum.'!AZ211","v":1050},{"$f":"'Consum.'!BA211","v":1176},{"$f":"'Consum.'!BB211","v":1267},{"$f":"'Consum.'!BC211","v":1311},{"$f":"'Consum.'!BD211","v":1322},{"$f":"'Consum.'!BE211","v":1338},{"$f":"'Consum.'!BF211","v":1366},{"$f":"'Consum.'!BG211","v":1455},{"$f":"'Consum.'!BH211","v":1416},{"$f":"'Consum.'!BI211","v":1455}]
["EPB","Total Market (1+2)",1877353,1827162,2.7469376004973789,50191,null,"Total Market (1+2)",{"$f":"'Consum.'!I212","v":1183985},{"$f":"'Consum.'!J212","v":1199392},{"$f":"'Consum.'!K212","v":1385248},{"$f":"'Consum.'!L212","v":1217503},{"$f":"'Consum.'!M212","v":1228811},{"$f":"'Consum.'!N212","v":1241157},{"$f":"'Consum.'!O212","v":1434141},{"$f":"'Consum.'!P212","v":1264838},{"$f":"'Consum.'!Q212","v":1278301},{"$f":"'Consum.'!R212","v":1292478},{"$f":"'Consum.'!S212","v":1489537},{"$f":"'Consum.'!T212","v":1312788},{"$f":"'Consum.'!U212","v":1326225},{"$f":"'Consum.'!V212","v":1338786},{"$f":"'Consum.'!W212","v":1535094},{"$f":"'Consum.'!X212","v":1355231},{"$f":"'Consum.'!Y212","v":1360333},{"$f":"'Consum.'!Z212","v":1365836},{"$f":"'Consum.'!AA212","v":1560448},{"$f":"'Consum.'!AB212","v":1378727},{"$f":"'Consum.'!AC212","v":1385701},{"$f":"'Consum.'!AD212","v":1394294},{"$f":"'Consum.'!AE212","v":1589284},{"$f":"'Consum.'!AF212","v":1404343},{"$f":"'Consum.'!AG212","v":1410436},{"$f":"'Consum.'!AH212","v":1416257},{"$f":"'Consum.'!AI212","v":1610034},{"$f":"'Consum.'!AJ212","v":1424133},{"$f":"'Consum.'!AK212","v":1430877},{"$f":"'Consum.'!AL212","v":1432340},{"$f":"'Consum.'!AM212","v":1437279},{"$f":"'Consum.'!AN212","v":1438705},{"$f":"'Consum.'!AO212","v":1447216},{"$f":"'Consum.'!AP212","v":1454657},{"$f":"'Consum.'!AQ212","v":1471355},{"$f":"'Consum.'!AR212","v":1482786},{"$f":"'Consum.'!AS212","v":1490897},{"$f":"'Consum.'!AT212","v":1499756},{"$f":"'Consum.'!AU212","v":1504781},{"$f":"'Consum.'!AV212","v":1508210},{"$f":"'Consum.'!AW212","v":1513191},{"$f":"'Consum.'!AX212","v":1520431},{"$f":"'Consum.'!AY212","v":1530291},{"$f":"'Consum.'!AZ212","v":1538685},{"$f":"'Consum.'!BA212","v":1783446},{"$f":"'Consum.'!BB212","v":1793720},{"$f":"'Consum.'!BC212","v":1805221},{"$f":"'Consum.'!BD212","v":1814749},{"$f":"'Consum.'!BE212","v":1827162},{"$f":"'Consum.'!BF212","v":1839331},{"$f":"'Consum.'!BG212","v":1849010},{"$f":"'Consum.'!BH212","v":1866201},{"$f":"'Consum.'!BI212","v":1877353}]
["EPB"]
["EMT","EMT",null,null,null,null,null,{"$f":"B214","v":"EMT"}]
["EMT"]
["EMT"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMT",null,null,null,null,null,null,"Valores em  "]
["EMT"]
["EMT"]
["EMT","Residential",{"$f":"INDEX($H$216:$DC$246,MATCH($B220,$H$216:$H$246,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":1382944},1334006,{"$f":"IFERROR(IF((C220/D220-1)*100<=-100,\"-\",IF((C220/D220-1)*100=0,\"-\",(C220/D220-1)*100)),\"-\")","v":3.6684992421323503},{"$f":"C220-D220","v":48938},null,"Residential",{"$f":"'Consum.'!I220","v":843212},{"$f":"'Consum.'!J220","v":859714},{"$f":"'Consum.'!K220","v":876294},{"$f":"'Consum.'!L220","v":890671},{"$f":"'Consum.'!M220","v":900369},{"$f":"'Consum.'!N220","v":910675},{"$f":"'Consum.'!O220","v":923815},{"$f":"'Consum.'!P220","v":934300},{"$f":"'Consum.'!Q220","v":942716},{"$f":"'Consum.'!R220","v":954450},{"$f":"'Consum.'!S220","v":967589},{"$f":"'Consum.'!T220","v":976619},{"$f":"'Consum.'!U220","v":983057},{"$f":"'Consum.'!V220","v":995038},{"$f":"'Consum.'!W220","v":1003157},{"$f":"'Consum.'!X220","v":999611},{"$f":"'Consum.'!Y220","v":1007112},{"$f":"'Consum.'!Z220","v":1012351},{"$f":"'Consum.'!AA220","v":1021521},{"$f":"'Consum.'!AB220","v":1030974},{"$f":"'Consum.'!AC220","v":1037429},{"$f":"'Consum.'!AD220","v":1044915},{"$f":"'Consum.'!AE220","v":1052947},{"$f":"'Consum.'!AF220","v":1063251},{"$f":"'Consum.'!AG220","v":1069178},{"$f":"'Consum.'!AH220","v":1073856},{"$f":"'Consum.'!AI220","v":1083772},{"$f":"'Consum.'!AJ220","v":1092439},{"$f":"'Consum.'!AK220","v":1103590},{"$f":"'Consum.'!AL220","v":1115930},{"$f":"'Consum.'!AM220","v":1126105},{"$f":"'Consum.'!AN220","v":1135478},{"$f":"'Consum.'!AO220","v":1137779},{"$f":"'Consum.'!AP220","v":1150503},{"$f":"'Consum.'!AQ220","v":1162454},{"$f":"'Consum.'!AR220","v":1176286},{"$f":"'Consum.'!AS220","v":1187708},{"$f":"'Consum.'!AT220","v":1197695},{"$f":"'Consum.'!AU220","v":1211653},{"$f":"'Consum.'!AV220","v":1220172},{"$f":"'Consum.'!AW220","v":1262280},{"$f":"'Consum.'!AX220","v":1272219},{"$f":"'Consum.'!AY220","v":1279302},{"$f":"'Consum.'!AZ220","v":1289692},{"$f":"'Consum.'!BA220","v":1295796},{"$f":"'Consum.'!BB220","v":1309314},{"$f":"'Consum.'!BC220","v":1315950},{"$f":"'Consum.'!BD220","v":1326625},{"$f":"'Consum.'!BE220","v":1334006},{"$f":"'Consum.'!BF220","v":1344296},{"$f":"'Consum.'!BG220","v":1363277},{"$f":"'Consum.'!BH220","v":1378184},{"$f":"'Consum.'!BI220","v":1382944}]
["EMT","Commercial",100169,102534,-2.3065519730040784,-2365,null,"Commercial",{"$f":"'Consum.'!I221","v":82625},{"$f":"'Consum.'!J221","v":83740},{"$f":"'Consum.'!K221","v":255138},{"$f":"'Consum.'!L221","v":86182},{"$f":"'Consum.'!M221","v":86650},{"$f":"'Consum.'!N221","v":87802},{"$f":"'Consum.'!O221","v":266111},{"$f":"'Consum.'!P221","v":90258},{"$f":"'Consum.'!Q221","v":91194},{"$f":"'Consum.'!R221","v":92512},{"$f":"'Consum.'!S221","v":279820},{"$f":"'Consum.'!T221","v":94197},{"$f":"'Consum.'!U221","v":94567},{"$f":"'Consum.'!V221","v":95791},{"$f":"'Consum.'!W221","v":287203},{"$f":"'Consum.'!X221","v":94553},{"$f":"'Consum.'!Y221","v":94079},{"$f":"'Consum.'!Z221","v":93483},{"$f":"'Consum.'!AA221","v":280710},{"$f":"'Consum.'!AB221","v":93472},{"$f":"'Consum.'!AC221","v":93421},{"$f":"'Consum.'!AD221","v":93528},{"$f":"'Consum.'!AE221","v":280570},{"$f":"'Consum.'!AF221","v":93856},{"$f":"'Consum.'!AG221","v":93599},{"$f":"'Consum.'!AH221","v":93645},{"$f":"'Consum.'!AI221","v":282129},{"$f":"'Consum.'!AJ221","v":94316},{"$f":"'Consum.'!AK221","v":94701},{"$f":"'Consum.'!AL221","v":95234},{"$f":"'Consum.'!AM221","v":95429},{"$f":"'Consum.'!AN221","v":95949},{"$f":"'Consum.'!AO221","v":95808},{"$f":"'Consum.'!AP221","v":95824},{"$f":"'Consum.'!AQ221","v":95650},{"$f":"'Consum.'!AR221","v":96737},{"$f":"'Consum.'!AS221","v":97608},{"$f":"'Consum.'!AT221","v":98280},{"$f":"'Consum.'!AU221","v":99268},{"$f":"'Consum.'!AV221","v":99884},{"$f":"'Consum.'!AW221","v":100361},{"$f":"'Consum.'!AX221","v":101084},{"$f":"'Consum.'!AY221","v":101661},{"$f":"'Consum.'!AZ221","v":102160},{"$f":"'Consum.'!BA221","v":102649},{"$f":"'Consum.'!BB221","v":102933},{"$f":"'Consum.'!BC221","v":103200},{"$f":"'Consum.'!BD221","v":103498},{"$f":"'Consum.'!BE221","v":102534},{"$f":"'Consum.'!BF221","v":101826},{"$f":"'Consum.'!BG221","v":101860},{"$f":"'Consum.'!BH221","v":101037},{"$f":"'Consum.'!BI221","v":100169}]
["EMT","Industrial",14529,16249,-10.585266785648351,-1720,null,"Industrial",{"$f":"'Consum.'!I222","v":17893},{"$f":"'Consum.'!J222","v":18736},{"$f":"'Consum.'!K222","v":19776},{"$f":"'Consum.'!L222","v":20300},{"$f":"'Consum.'!M222","v":20242},{"$f":"'Consum.'!N222","v":20668},{"$f":"'Consum.'!O222","v":21128},{"$f":"'Consum.'!P222","v":21341},{"$f":"'Consum.'!Q222","v":21381},{"$f":"'Consum.'!R222","v":21574},{"$f":"'Consum.'!S222","v":22064},{"$f":"'Consum.'!T222","v":22431},{"$f":"'Consum.'!U222","v":22506},{"$f":"'Consum.'!V222","v":22766},{"$f":"'Consum.'!W222","v":22955},{"$f":"'Consum.'!X222","v":22747},{"$f":"'Consum.'!Y222","v":22057},{"$f":"'Consum.'!Z222","v":21451},{"$f":"'Consum.'!AA222","v":21007},{"$f":"'Consum.'!AB222","v":20600},{"$f":"'Consum.'!AC222","v":19482},{"$f":"'Consum.'!AD222","v":19471},{"$f":"'Consum.'!AE222","v":19444},{"$f":"'Consum.'!AF222","v":19425},{"$f":"'Consum.'!AG222","v":19177},{"$f":"'Consum.'!AH222","v":19086},{"$f":"'Consum.'!AI222","v":19101},{"$f":"'Consum.'!AJ222","v":18883},{"$f":"'Consum.'!AK222","v":18564},{"$f":"'Consum.'!AL222","v":18411},{"$f":"'Consum.'!AM222","v":18269},{"$f":"'Consum.'!AN222","v":18359},{"$f":"'Consum.'!AO222","v":18341},{"$f":"'Consum.'!AP222","v":18426},{"$f":"'Consum.'!AQ222","v":18361},{"$f":"'Consum.'!AR222","v":18334},{"$f":"'Consum.'!AS222","v":18197},{"$f":"'Consum.'!AT222","v":18169},{"$f":"'Consum.'!AU222","v":17991},{"$f":"'Consum.'!AV222","v":17804},{"$f":"'Consum.'!AW222","v":17621},{"$f":"'Consum.'!AX222","v":17574},{"$f":"'Consum.'!AY222","v":17244},{"$f":"'Consum.'!AZ222","v":17252},{"$f":"'Consum.'!BA222","v":17114},{"$f":"'Consum.'!BB222","v":16983},{"$f":"'Consum.'!BC222","v":16809},{"$f":"'Consum.'!BD222","v":16681},{"$f":"'Consum.'!BE222","v":16249},{"$f":"'Consum.'!BF222","v":15701},{"$f":"'Consum.'!BG222","v":15292},{"$f":"'Consum.'!BH222","v":14916},{"$f":"'Consum.'!BI222","v":14529}]
["EMT","Rural",173257,175686,-1.3825802852816982,-2429,null,"Rural",{"$f":"'Consum.'!I223","v":155244},{"$f":"'Consum.'!J223","v":156580},{"$f":"'Consum.'!K223","v":158638},{"$f":"'Consum.'!L223","v":159397},{"$f":"'Consum.'!M223","v":159268},{"$f":"'Consum.'!N223","v":159021},{"$f":"'Consum.'!O223","v":159569},{"$f":"'Consum.'!P223","v":159738},{"$f":"'Consum.'!Q223","v":160514},{"$f":"'Consum.'!R223","v":160572},{"$f":"'Consum.'!S223","v":161218},{"$f":"'Consum.'!T223","v":162165},{"$f":"'Consum.'!U223","v":163219},{"$f":"'Consum.'!V223","v":164200},{"$f":"'Consum.'!W223","v":165776},{"$f":"'Consum.'!X223","v":165532},{"$f":"'Consum.'!Y223","v":166421},{"$f":"'Consum.'!Z223","v":166296},{"$f":"'Consum.'!AA223","v":167140},{"$f":"'Consum.'!AB223","v":168439},{"$f":"'Consum.'!AC223","v":169727},{"$f":"'Consum.'!AD223","v":171185},{"$f":"'Consum.'!AE223","v":172275},{"$f":"'Consum.'!AF223","v":174543},{"$f":"'Consum.'!AG223","v":176278},{"$f":"'Consum.'!AH223","v":177783},{"$f":"'Consum.'!AI223","v":180499},{"$f":"'Consum.'!AJ223","v":183128},{"$f":"'Consum.'!AK223","v":185969},{"$f":"'Consum.'!AL223","v":188115},{"$f":"'Consum.'!AM223","v":190447},{"$f":"'Consum.'!AN223","v":193617},{"$f":"'Consum.'!AO223","v":195556},{"$f":"'Consum.'!AP223","v":196929},{"$f":"'Consum.'!AQ223","v":198952},{"$f":"'Consum.'!AR223","v":200264},{"$f":"'Consum.'!AS223","v":201084},{"$f":"'Consum.'!AT223","v":202476},{"$f":"'Consum.'!AU223","v":204162},{"$f":"'Consum.'!AV223","v":204065},{"$f":"'Consum.'!AW223","v":170564},{"$f":"'Consum.'!AX223","v":171432},{"$f":"'Consum.'!AY223","v":172295},{"$f":"'Consum.'!AZ223","v":173320},{"$f":"'Consum.'!BA223","v":173865},{"$f":"'Consum.'!BB223","v":174345},{"$f":"'Consum.'!BC223","v":175035},{"$f":"'Consum.'!BD223","v":175936},{"$f":"'Consum.'!BE223","v":175686},{"$f":"'Consum.'!BF223","v":175024},{"$f":"'Consum.'!BG223","v":174584},{"$f":"'Consum.'!BH223","v":173897},{"$f":"'Consum.'!BI223","v":173257}]
["EMT","Street Lighting",767,897,-14.492753623188403,-130,null,"Street Lighting",{"$f":"'Consum.'!I224","v":716},{"$f":"'Consum.'!J224","v":723},{"$f":"'Consum.'!K224","v":739},{"$f":"'Consum.'!L224","v":748},{"$f":"'Consum.'!M224","v":747},{"$f":"'Consum.'!N224","v":747},{"$f":"'Consum.'!O224","v":748},{"$f":"'Consum.'!P224","v":759},{"$f":"'Consum.'!Q224","v":757},{"$f":"'Consum.'!R224","v":757},{"$f":"'Consum.'!S224","v":765},{"$f":"'Consum.'!T224","v":792},{"$f":"'Consum.'!U224","v":814},{"$f":"'Consum.'!V224","v":824},{"$f":"'Consum.'!W224","v":835},{"$f":"'Consum.'!X224","v":843},{"$f":"'Consum.'!Y224","v":848},{"$f":"'Consum.'!Z224","v":851},{"$f":"'Consum.'!AA224","v":863},{"$f":"'Consum.'!AB224","v":873},{"$f":"'Consum.'!AC224","v":875},{"$f":"'Consum.'!AD224","v":873},{"$f":"'Consum.'!AE224","v":888},{"$f":"'Consum.'!AF224","v":908},{"$f":"'Consum.'!AG224","v":903},{"$f":"'Consum.'!AH224","v":859},{"$f":"'Consum.'!AI224","v":822},{"$f":"'Consum.'!AJ224","v":791},{"$f":"'Consum.'!AK224","v":722},{"$f":"'Consum.'!AL224","v":743},{"$f":"'Consum.'!AM224","v":798},{"$f":"'Consum.'!AN224","v":803},{"$f":"'Consum.'!AO224","v":799},{"$f":"'Consum.'!AP224","v":801},{"$f":"'Consum.'!AQ224","v":803},{"$f":"'Consum.'!AR224","v":803},{"$f":"'Consum.'!AS224","v":820},{"$f":"'Consum.'!AT224","v":661},{"$f":"'Consum.'!AU224","v":650},{"$f":"'Consum.'!AV224","v":672},{"$f":"'Consum.'!AW224","v":673},{"$f":"'Consum.'!AX224","v":689},{"$f":"'Consum.'!AY224","v":713},{"$f":"'Consum.'!AZ224","v":754},{"$f":"'Consum.'!BA224","v":760},{"$f":"'Consum.'!BB224","v":775},{"$f":"'Consum.'!BC224","v":1212},{"$f":"'Consum.'!BD224","v":874},{"$f":"'Consum.'!BE224","v":897},{"$f":"'Consum.'!BF224","v":917},{"$f":"'Consum.'!BG224","v":1195},{"$f":"'Consum.'!BH224","v":756},{"$f":"'Consum.'!BI224","v":767}]
["EMT","Public Power",13780,13361,3.135992814909061,419,null,"Public Power",{"$f":"'Consum.'!I225","v":10817},{"$f":"'Consum.'!J225","v":10928},{"$f":"'Consum.'!K225","v":11041},{"$f":"'Consum.'!L225","v":11135},{"$f":"'Consum.'!M225","v":11241},{"$f":"'Consum.'!N225","v":11301},{"$f":"'Consum.'!O225","v":11445},{"$f":"'Consum.'!P225","v":11465},{"$f":"'Consum.'!Q225","v":11481},{"$f":"'Consum.'!R225","v":11590},{"$f":"'Consum.'!S225","v":11693},{"$f":"'Consum.'!T225","v":11709},{"$f":"'Consum.'!U225","v":11700},{"$f":"'Consum.'!V225","v":11779},{"$f":"'Consum.'!W225","v":11790},{"$f":"'Consum.'!X225","v":11803},{"$f":"'Consum.'!Y225","v":11780},{"$f":"'Consum.'!Z225","v":11872},{"$f":"'Consum.'!AA225","v":11939},{"$f":"'Consum.'!AB225","v":11993},{"$f":"'Consum.'!AC225","v":12057},{"$f":"'Consum.'!AD225","v":12061},{"$f":"'Consum.'!AE225","v":12037},{"$f":"'Consum.'!AF225","v":12048},{"$f":"'Consum.'!AG225","v":11938},{"$f":"'Consum.'!AH225","v":12007},{"$f":"'Consum.'!AI225","v":12038},{"$f":"'Consum.'!AJ225","v":12112},{"$f":"'Consum.'!AK225","v":12059},{"$f":"'Consum.'!AL225","v":12061},{"$f":"'Consum.'!AM225","v":11950},{"$f":"'Consum.'!AN225","v":12043},{"$f":"'Consum.'!AO225","v":12097},{"$f":"'Consum.'!AP225","v":12201},{"$f":"'Consum.'!AQ225","v":12294},{"$f":"'Consum.'!AR225","v":12435},{"$f":"'Consum.'!AS225","v":12313},{"$f":"'Consum.'!AT225","v":12383},{"$f":"'Consum.'!AU225","v":12492},{"$f":"'Consum.'!AV225","v":12571},{"$f":"'Consum.'!AW225","v":12621},{"$f":"'Consum.'!AX225","v":12766},{"$f":"'Consum.'!AY225","v":12857},{"$f":"'Consum.'!AZ225","v":12973},{"$f":"'Consum.'!BA225","v":13030},{"$f":"'Consum.'!BB225","v":13127},{"$f":"'Consum.'!BC225","v":12789},{"$f":"'Consum.'!BD225","v":13280},{"$f":"'Consum.'!BE225","v":13361},{"$f":"'Consum.'!BF225","v":13498},{"$f":"'Consum.'!BG225","v":13033},{"$f":"'Consum.'!BH225","v":13819},{"$f":"'Consum.'!BI225","v":13780}]
["EMT","Own",330,315,4.7619047619047672,15,null,"Own",{"$f":"'Consum.'!I226","v":292},{"$f":"'Consum.'!J226","v":287},{"$f":"'Consum.'!K226","v":285},{"$f":"'Consum.'!L226","v":285},{"$f":"'Consum.'!M226","v":282},{"$f":"'Consum.'!N226","v":281},{"$f":"'Consum.'!O226","v":282},{"$f":"'Consum.'!P226","v":286},{"$f":"'Consum.'!Q226","v":287},{"$f":"'Consum.'!R226","v":291},{"$f":"'Consum.'!S226","v":288},{"$f":"'Consum.'!T226","v":290},{"$f":"'Consum.'!U226","v":287},{"$f":"'Consum.'!V226","v":291},{"$f":"'Consum.'!W226","v":293},{"$f":"'Consum.'!X226","v":302},{"$f":"'Consum.'!Y226","v":293},{"$f":"'Consum.'!Z226","v":304},{"$f":"'Consum.'!AA226","v":326},{"$f":"'Consum.'!AB226","v":314},{"$f":"'Consum.'!AC226","v":313},{"$f":"'Consum.'!AD226","v":315},{"$f":"'Consum.'!AE226","v":315},{"$f":"'Consum.'!AF226","v":318},{"$f":"'Consum.'!AG226","v":315},{"$f":"'Consum.'!AH226","v":310},{"$f":"'Consum.'!AI226","v":313},{"$f":"'Consum.'!AJ226","v":312},{"$f":"'Consum.'!AK226","v":311},{"$f":"'Consum.'!AL226","v":318},{"$f":"'Consum.'!AM226","v":312},{"$f":"'Consum.'!AN226","v":314},{"$f":"'Consum.'!AO226","v":326},{"$f":"'Consum.'!AP226","v":312},{"$f":"'Consum.'!AQ226","v":310},{"$f":"'Consum.'!AR226","v":313},{"$f":"'Consum.'!AS226","v":316},{"$f":"'Consum.'!AT226","v":332},{"$f":"'Consum.'!AU226","v":306},{"$f":"'Consum.'!AV226","v":308},{"$f":"'Consum.'!AW226","v":309},{"$f":"'Consum.'!AX226","v":309},{"$f":"'Consum.'!AY226","v":312},{"$f":"'Consum.'!AZ226","v":308},{"$f":"'Consum.'!BA226","v":308},{"$f":"'Consum.'!BB226","v":308},{"$f":"'Consum.'!BC226","v":309},{"$f":"'Consum.'!BD226","v":310},{"$f":"'Consum.'!BE226","v":315},{"$f":"'Consum.'!BF226","v":317},{"$f":"'Consum.'!BG226","v":317},{"$f":"'Consum.'!BH226","v":327},{"$f":"'Consum.'!BI226","v":330}]
["EMT","Public Service",1628,1587,2.5834908632640152,41,null,"Public Service",{"$f":"'Consum.'!I227","v":1087},{"$f":"'Consum.'!J227","v":1100},{"$f":"'Consum.'!K227","v":1107},{"$f":"'Consum.'!L227","v":1133},{"$f":"'Consum.'!M227","v":1136},{"$f":"'Consum.'!N227","v":1199},{"$f":"'Consum.'!O227","v":1152},{"$f":"'Consum.'!P227","v":1162},{"$f":"'Consum.'!Q227","v":1182},{"$f":"'Consum.'!R227","v":1197},{"$f":"'Consum.'!S227","v":1210},{"$f":"'Consum.'!T227","v":1204},{"$f":"'Consum.'!U227","v":1217},{"$f":"'Consum.'!V227","v":1220},{"$f":"'Consum.'!W227","v":1245},{"$f":"'Consum.'!X227","v":1248},{"$f":"'Consum.'!Y227","v":1254},{"$f":"'Consum.'!Z227","v":1254},{"$f":"'Consum.'!AA227","v":1261},{"$f":"'Consum.'!AB227","v":1273},{"$f":"'Consum.'!AC227","v":1265},{"$f":"'Consum.'!AD227","v":1269},{"$f":"'Consum.'!AE227","v":1307},{"$f":"'Consum.'!AF227","v":1310},{"$f":"'Consum.'!AG227","v":1339},{"$f":"'Consum.'!AH227","v":1355},{"$f":"'Consum.'!AI227","v":1366},{"$f":"'Consum.'!AJ227","v":1374},{"$f":"'Consum.'!AK227","v":1377},{"$f":"'Consum.'!AL227","v":1382},{"$f":"'Consum.'!AM227","v":1481},{"$f":"'Consum.'!AN227","v":1485},{"$f":"'Consum.'!AO227","v":1489},{"$f":"'Consum.'!AP227","v":1466},{"$f":"'Consum.'!AQ227","v":1433},{"$f":"'Consum.'!AR227","v":1432},{"$f":"'Consum.'!AS227","v":1435},{"$f":"'Consum.'!AT227","v":1460},{"$f":"'Consum.'!AU227","v":1477},{"$f":"'Consum.'!AV227","v":1521},{"$f":"'Consum.'!AW227","v":1516},{"$f":"'Consum.'!AX227","v":1497},{"$f":"'Consum.'!AY227","v":1501},{"$f":"'Consum.'!AZ227","v":1518},{"$f":"'Consum.'!BA227","v":1520},{"$f":"'Consum.'!BB227","v":1531},{"$f":"'Consum.'!BC227","v":1552},{"$f":"'Consum.'!BD227","v":1568},{"$f":"'Consum.'!BE227","v":1587},{"$f":"'Consum.'!BF227","v":1605},{"$f":"'Consum.'!BG227","v":1828},{"$f":"'Consum.'!BH227","v":1610},{"$f":"'Consum.'!BI227","v":1628}]
["EMT","1 Captive Market",1687404,1644635,2.6005162239645774,42769,null,"1 Captive Market",{"$f":"'Consum.'!I228","v":1111886},{"$f":"'Consum.'!J228","v":1131808},{"$f":"'Consum.'!K228","v":1323018},{"$f":"'Consum.'!L228","v":1169851},{"$f":"'Consum.'!M228","v":1179935},{"$f":"'Consum.'!N228","v":1191694},{"$f":"'Consum.'!O228","v":1384250},{"$f":"'Consum.'!P228","v":1219309},{"$f":"'Consum.'!Q228","v":1229512},{"$f":"'Consum.'!R228","v":1242943},{"$f":"'Consum.'!S228","v":1444647},{"$f":"'Consum.'!T228","v":1269407},{"$f":"'Consum.'!U228","v":1277367},{"$f":"'Consum.'!V228","v":1291909},{"$f":"'Consum.'!W228","v":1493254},{"$f":"'Consum.'!X228","v":1296639},{"$f":"'Consum.'!Y228","v":1303844},{"$f":"'Consum.'!Z228","v":1307862},{"$f":"'Consum.'!AA228","v":1504767},{"$f":"'Consum.'!AB228","v":1327938},{"$f":"'Consum.'!AC228","v":1334569},{"$f":"'Consum.'!AD228","v":1343617},{"$f":"'Consum.'!AE228","v":1539783},{"$f":"'Consum.'!AF228","v":1365659},{"$f":"'Consum.'!AG228","v":1372727},{"$f":"'Consum.'!AH228","v":1378901},{"$f":"'Consum.'!AI228","v":1580040},{"$f":"'Consum.'!AJ228","v":1403355},{"$f":"'Consum.'!AK228","v":1417293},{"$f":"'Consum.'!AL228","v":1432194},{"$f":"'Consum.'!AM228","v":1444791},{"$f":"'Consum.'!AN228","v":1458048},{"$f":"'Consum.'!AO228","v":1462195},{"$f":"'Consum.'!AP228","v":1476462},{"$f":"'Consum.'!AQ228","v":1490257},{"$f":"'Consum.'!AR228","v":1506604},{"$f":"'Consum.'!AS228","v":1519481},{"$f":"'Consum.'!AT228","v":1531456},{"$f":"'Consum.'!AU228","v":1547999},{"$f":"'Consum.'!AV228","v":1556997},{"$f":"'Consum.'!AW228","v":1565945},{"$f":"'Consum.'!AX228","v":1577570},{"$f":"'Consum.'!AY228","v":1585885},{"$f":"'Consum.'!AZ228","v":1597977},{"$f":"'Consum.'!BA228","v":1605042},{"$f":"'Consum.'!BB228","v":1619316},{"$f":"'Consum.'!BC228","v":1626856},{"$f":"'Consum.'!BD228","v":1638772},{"$f":"'Consum.'!BE228","v":1644635},{"$f":"'Consum.'!BF228","v":1653184},{"$f":"'Consum.'!BG228","v":1671386},{"$f":"'Consum.'!BH228","v":1684546},{"$f":"'Consum.'!BI228","v":1687404}]
["EMT","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I229","v":0},{"$f":"'Consum.'!J229","v":0},{"$f":"'Consum.'!K229","v":0},{"$f":"'Consum.'!L229","v":0},{"$f":"'Consum.'!M229","v":0},{"$f":"'Consum.'!N229","v":0},{"$f":"'Consum.'!O229","v":0},{"$f":"'Consum.'!P229","v":0},{"$f":"'Consum.'!Q229","v":0},{"$f":"'Consum.'!R229","v":0},{"$f":"'Consum.'!S229","v":0},{"$f":"'Consum.'!T229","v":0},{"$f":"'Consum.'!U229","v":0},{"$f":"'Consum.'!V229","v":0},{"$f":"'Consum.'!W229","v":0},{"$f":"'Consum.'!X229","v":0},{"$f":"'Consum.'!Y229","v":0},{"$f":"'Consum.'!Z229","v":0},{"$f":"'Consum.'!AA229","v":0},{"$f":"'Consum.'!AB229","v":0},{"$f":"'Consum.'!AC229","v":0},{"$f":"'Consum.'!AD229","v":0},{"$f":"'Consum.'!AE229","v":0},{"$f":"'Consum.'!AF229","v":0},{"$f":"'Consum.'!AG229","v":0},{"$f":"'Consum.'!AH229","v":0},{"$f":"'Consum.'!AI229","v":0},{"$f":"'Consum.'!AJ229","v":0},{"$f":"'Consum.'!AK229","v":0},{"$f":"'Consum.'!AL229","v":0},{"$f":"'Consum.'!AM229","v":0},{"$f":"'Consum.'!AN229","v":0},{"$f":"'Consum.'!AO229","v":0},{"$f":"'Consum.'!AP229","v":0},{"$f":"'Consum.'!AQ229","v":0},{"$f":"'Consum.'!AR229","v":0},{"$f":"'Consum.'!AS229","v":0},{"$f":"'Consum.'!AT229","v":0},{"$f":"'Consum.'!AU229","v":0},{"$f":"'Consum.'!AV229","v":0},{"$f":"'Consum.'!AW229","v":0},{"$f":"'Consum.'!AX229","v":0},{"$f":"'Consum.'!AY229","v":0},{"$f":"'Consum.'!AZ229","v":0},{"$f":"'Consum.'!BA229","v":0},{"$f":"'Consum.'!BB229","v":0},{"$f":"'Consum.'!BC229","v":0},{"$f":"'Consum.'!BD229","v":0},{"$f":"'Consum.'!BE229","v":"0"},{"$f":"'Consum.'!BF229","v":"0"},{"$f":"'Consum.'!BG229","v":"0"},{"$f":"'Consum.'!BH229","v":"0"},{"$f":"'Consum.'!BI229","v":"0"}]
["EMT","Commercial Free",870,495,75.757575757575751,375,null,"Commercial Free",{"$f":"'Consum.'!I230","v":23},{"$f":"'Consum.'!J230","v":27},{"$f":"'Consum.'!K230","v":29},{"$f":"'Consum.'!L230","v":31},{"$f":"'Consum.'!M230","v":33},{"$f":"'Consum.'!N230","v":34},{"$f":"'Consum.'!O230","v":35},{"$f":"'Consum.'!P230","v":37},{"$f":"'Consum.'!Q230","v":39},{"$f":"'Consum.'!R230","v":39},{"$f":"'Consum.'!S230","v":33},{"$f":"'Consum.'!T230","v":29},{"$f":"'Consum.'!U230","v":29},{"$f":"'Consum.'!V230","v":29},{"$f":"'Consum.'!W230","v":37},{"$f":"'Consum.'!X230","v":37},{"$f":"'Consum.'!Y230","v":42},{"$f":"'Consum.'!Z230","v":53},{"$f":"'Consum.'!AA230","v":67},{"$f":"'Consum.'!AB230","v":79},{"$f":"'Consum.'!AC230","v":83},{"$f":"'Consum.'!AD230","v":85},{"$f":"'Consum.'!AE230","v":88},{"$f":"'Consum.'!AF230","v":91},{"$f":"'Consum.'!AG230","v":90},{"$f":"'Consum.'!AH230","v":94},{"$f":"'Consum.'!AI230","v":95},{"$f":"'Consum.'!AJ230","v":96},{"$f":"'Consum.'!AK230","v":96},{"$f":"'Consum.'!AL230","v":102},{"$f":"'Consum.'!AM230","v":107},{"$f":"'Consum.'!AN230","v":111},{"$f":"'Consum.'!AO230","v":133},{"$f":"'Consum.'!AP230","v":140},{"$f":"'Consum.'!AQ230","v":159},{"$f":"'Consum.'!AR230","v":177},{"$f":"'Consum.'!AS230","v":206},{"$f":"'Consum.'!AT230","v":229},{"$f":"'Consum.'!AU230","v":244},{"$f":"'Consum.'!AV230","v":252},{"$f":"'Consum.'!AW230","v":262},{"$f":"'Consum.'!AX230","v":269},{"$f":"'Consum.'!AY230","v":280},{"$f":"'Consum.'!AZ230","v":301},{"$f":"'Consum.'!BA230","v":308},{"$f":"'Consum.'!BB230","v":340},{"$f":"'Consum.'!BC230","v":391},{"$f":"'Consum.'!BD230","v":426},{"$f":"'Consum.'!BE230","v":495},{"$f":"'Consum.'!BF230","v":555},{"$f":"'Consum.'!BG230","v":637},{"$f":"'Consum.'!BH230","v":770},{"$f":"'Consum.'!BI230","v":870}]
["EMT","Industrial Free",379,245,54.6938775510204,134,null,"Industrial Free",{"$f":"'Consum.'!I231","v":38},{"$f":"'Consum.'!J231","v":46},{"$f":"'Consum.'!K231","v":48},{"$f":"'Consum.'!L231","v":51},{"$f":"'Consum.'!M231","v":52},{"$f":"'Consum.'!N231","v":55},{"$f":"'Consum.'!O231","v":55},{"$f":"'Consum.'!P231","v":57},{"$f":"'Consum.'!Q231","v":57},{"$f":"'Consum.'!R231","v":58},{"$f":"'Consum.'!S231","v":58},{"$f":"'Consum.'!T231","v":58},{"$f":"'Consum.'!U231","v":58},{"$f":"'Consum.'!V231","v":58},{"$f":"'Consum.'!W231","v":58},{"$f":"'Consum.'!X231","v":58},{"$f":"'Consum.'!Y231","v":59},{"$f":"'Consum.'!Z231","v":66},{"$f":"'Consum.'!AA231","v":75},{"$f":"'Consum.'!AB231","v":81},{"$f":"'Consum.'!AC231","v":86},{"$f":"'Consum.'!AD231","v":95},{"$f":"'Consum.'!AE231","v":100},{"$f":"'Consum.'!AF231","v":100},{"$f":"'Consum.'!AG231","v":101},{"$f":"'Consum.'!AH231","v":104},{"$f":"'Consum.'!AI231","v":105},{"$f":"'Consum.'!AJ231","v":105},{"$f":"'Consum.'!AK231","v":106},{"$f":"'Consum.'!AL231","v":106},{"$f":"'Consum.'!AM231","v":110},{"$f":"'Consum.'!AN231","v":110},{"$f":"'Consum.'!AO231","v":112},{"$f":"'Consum.'!AP231","v":116},{"$f":"'Consum.'!AQ231","v":120},{"$f":"'Consum.'!AR231","v":127},{"$f":"'Consum.'!AS231","v":132},{"$f":"'Consum.'!AT231","v":137},{"$f":"'Consum.'!AU231","v":144},{"$f":"'Consum.'!AV231","v":149},{"$f":"'Consum.'!AW231","v":152},{"$f":"'Consum.'!AX231","v":162},{"$f":"'Consum.'!AY231","v":167},{"$f":"'Consum.'!AZ231","v":168},{"$f":"'Consum.'!BA231","v":174},{"$f":"'Consum.'!BB231","v":180},{"$f":"'Consum.'!BC231","v":194},{"$f":"'Consum.'!BD231","v":211},{"$f":"'Consum.'!BE231","v":245},{"$f":"'Consum.'!BF231","v":265},{"$f":"'Consum.'!BG231","v":299},{"$f":"'Consum.'!BH231","v":330},{"$f":"'Consum.'!BI231","v":379}]
["EMT","Rural Free",153,64,139.0625,89,null,"Rural Free",{"$f":"'Consum.'!I232","v":0},{"$f":"'Consum.'!J232","v":0},{"$f":"'Consum.'!K232","v":0},{"$f":"'Consum.'!L232","v":0},{"$f":"'Consum.'!M232","v":0},{"$f":"'Consum.'!N232","v":0},{"$f":"'Consum.'!O232","v":0},{"$f":"'Consum.'!P232","v":0},{"$f":"'Consum.'!Q232","v":0},{"$f":"'Consum.'!R232","v":0},{"$f":"'Consum.'!S232","v":0},{"$f":"'Consum.'!T232","v":0},{"$f":"'Consum.'!U232","v":0},{"$f":"'Consum.'!V232","v":0},{"$f":"'Consum.'!W232","v":0},{"$f":"'Consum.'!X232","v":0},{"$f":"'Consum.'!Y232","v":0},{"$f":"'Consum.'!Z232","v":2},{"$f":"'Consum.'!AA232","v":5},{"$f":"'Consum.'!AB232","v":8},{"$f":"'Consum.'!AC232","v":8},{"$f":"'Consum.'!AD232","v":9},{"$f":"'Consum.'!AE232","v":9},{"$f":"'Consum.'!AF232","v":9},{"$f":"'Consum.'!AG232","v":9},{"$f":"'Consum.'!AH232","v":9},{"$f":"'Consum.'!AI232","v":9},{"$f":"'Consum.'!AJ232","v":9},{"$f":"'Consum.'!AK232","v":9},{"$f":"'Consum.'!AL232","v":10},{"$f":"'Consum.'!AM232","v":10},{"$f":"'Consum.'!AN232","v":10},{"$f":"'Consum.'!AO232","v":12},{"$f":"'Consum.'!AP232","v":12},{"$f":"'Consum.'!AQ232","v":13},{"$f":"'Consum.'!AR232","v":13},{"$f":"'Consum.'!AS232","v":16},{"$f":"'Consum.'!AT232","v":19},{"$f":"'Consum.'!AU232","v":22},{"$f":"'Consum.'!AV232","v":22},{"$f":"'Consum.'!AW232","v":23},{"$f":"'Consum.'!AX232","v":25},{"$f":"'Consum.'!AY232","v":23},{"$f":"'Consum.'!AZ232","v":23},{"$f":"'Consum.'!BA232","v":27},{"$f":"'Consum.'!BB232","v":29},{"$f":"'Consum.'!BC232","v":50},{"$f":"'Consum.'!BD232","v":55},{"$f":"'Consum.'!BE232","v":64},{"$f":"'Consum.'!BF232","v":73},{"$f":"'Consum.'!BG232","v":95},{"$f":"'Consum.'!BH232","v":126},{"$f":"'Consum.'!BI232","v":153}]
["EMT","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I233","v":0},{"$f":"'Consum.'!J233","v":0},{"$f":"'Consum.'!K233","v":0},{"$f":"'Consum.'!L233","v":0},{"$f":"'Consum.'!M233","v":0},{"$f":"'Consum.'!N233","v":0},{"$f":"'Consum.'!O233","v":0},{"$f":"'Consum.'!P233","v":0},{"$f":"'Consum.'!Q233","v":0},{"$f":"'Consum.'!R233","v":0},{"$f":"'Consum.'!S233","v":0},{"$f":"'Consum.'!T233","v":0},{"$f":"'Consum.'!U233","v":0},{"$f":"'Consum.'!V233","v":0},{"$f":"'Consum.'!W233","v":0},{"$f":"'Consum.'!X233","v":0},{"$f":"'Consum.'!Y233","v":0},{"$f":"'Consum.'!Z233","v":0},{"$f":"'Consum.'!AA233","v":0},{"$f":"'Consum.'!AB233","v":0},{"$f":"'Consum.'!AC233","v":0},{"$f":"'Consum.'!AD233","v":0},{"$f":"'Consum.'!AE233","v":0},{"$f":"'Consum.'!AF233","v":0},{"$f":"'Consum.'!AG233","v":0},{"$f":"'Consum.'!AH233","v":0},{"$f":"'Consum.'!AI233","v":0},{"$f":"'Consum.'!AJ233","v":0},{"$f":"'Consum.'!AK233","v":0},{"$f":"'Consum.'!AL233","v":0},{"$f":"'Consum.'!AM233","v":0},{"$f":"'Consum.'!AN233","v":0},{"$f":"'Consum.'!AO233","v":0},{"$f":"'Consum.'!AP233","v":0},{"$f":"'Consum.'!AQ233","v":0},{"$f":"'Consum.'!AR233","v":0},{"$f":"'Consum.'!AS233","v":0},{"$f":"'Consum.'!AT233","v":0},{"$f":"'Consum.'!AU233","v":0},{"$f":"'Consum.'!AV233","v":0},{"$f":"'Consum.'!AW233","v":0},{"$f":"'Consum.'!AX233","v":0},{"$f":"'Consum.'!AY233","v":0},{"$f":"'Consum.'!AZ233","v":0},{"$f":"'Consum.'!BA233","v":0},{"$f":"'Consum.'!BB233","v":0},{"$f":"'Consum.'!BC233","v":0},{"$f":"'Consum.'!BD233","v":0},{"$f":"'Consum.'!BE233","v":"0"},{"$f":"'Consum.'!BF233","v":"0"},{"$f":"'Consum.'!BG233","v":"0"},{"$f":"'Consum.'!BH233","v":"0"},{"$f":"'Consum.'!BI233","v":"0"}]
["EMT","Public Power Free",71,"0","-",71,null,"Public Power Free",{"$f":"'Consum.'!I234","v":4},{"$f":"'Consum.'!J234","v":4},{"$f":"'Consum.'!K234","v":4},{"$f":"'Consum.'!L234","v":4},{"$f":"'Consum.'!M234","v":0},{"$f":"'Consum.'!N234","v":0},{"$f":"'Consum.'!O234","v":0},{"$f":"'Consum.'!P234","v":0},{"$f":"'Consum.'!Q234","v":0},{"$f":"'Consum.'!R234","v":0},{"$f":"'Consum.'!S234","v":0},{"$f":"'Consum.'!T234","v":0},{"$f":"'Consum.'!U234","v":0},{"$f":"'Consum.'!V234","v":0},{"$f":"'Consum.'!W234","v":0},{"$f":"'Consum.'!X234","v":0},{"$f":"'Consum.'!Y234","v":0},{"$f":"'Consum.'!Z234","v":0},{"$f":"'Consum.'!AA234","v":0},{"$f":"'Consum.'!AB234","v":0},{"$f":"'Consum.'!AC234","v":0},{"$f":"'Consum.'!AD234","v":0},{"$f":"'Consum.'!AE234","v":0},{"$f":"'Consum.'!AF234","v":0},{"$f":"'Consum.'!AG234","v":0},{"$f":"'Consum.'!AH234","v":0},{"$f":"'Consum.'!AI234","v":0},{"$f":"'Consum.'!AJ234","v":0},{"$f":"'Consum.'!AK234","v":0},{"$f":"'Consum.'!AL234","v":0},{"$f":"'Consum.'!AM234","v":0},{"$f":"'Consum.'!AN234","v":0},{"$f":"'Consum.'!AO234","v":0},{"$f":"'Consum.'!AP234","v":0},{"$f":"'Consum.'!AQ234","v":0},{"$f":"'Consum.'!AR234","v":0},{"$f":"'Consum.'!AS234","v":0},{"$f":"'Consum.'!AT234","v":0},{"$f":"'Consum.'!AU234","v":0},{"$f":"'Consum.'!AV234","v":0},{"$f":"'Consum.'!AW234","v":0},{"$f":"'Consum.'!AX234","v":0},{"$f":"'Consum.'!AY234","v":0},{"$f":"'Consum.'!AZ234","v":0},{"$f":"'Consum.'!BA234","v":0},{"$f":"'Consum.'!BB234","v":0},{"$f":"'Consum.'!BC234","v":0},{"$f":"'Consum.'!BD234","v":0},{"$f":"'Consum.'!BE234","v":"0"},{"$f":"'Consum.'!BF234","v":0},{"$f":"'Consum.'!BG234","v":0},{"$f":"'Consum.'!BH234","v":0},{"$f":"'Consum.'!BI234","v":71}]
["EMT","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I235","v":0},{"$f":"'Consum.'!J235","v":0},{"$f":"'Consum.'!K235","v":0},{"$f":"'Consum.'!L235","v":0},{"$f":"'Consum.'!M235","v":0},{"$f":"'Consum.'!N235","v":0},{"$f":"'Consum.'!O235","v":0},{"$f":"'Consum.'!P235","v":0},{"$f":"'Consum.'!Q235","v":0},{"$f":"'Consum.'!R235","v":0},{"$f":"'Consum.'!S235","v":0},{"$f":"'Consum.'!T235","v":0},{"$f":"'Consum.'!U235","v":0},{"$f":"'Consum.'!V235","v":0},{"$f":"'Consum.'!W235","v":0},{"$f":"'Consum.'!X235","v":0},{"$f":"'Consum.'!Y235","v":0},{"$f":"'Consum.'!Z235","v":0},{"$f":"'Consum.'!AA235","v":0},{"$f":"'Consum.'!AB235","v":0},{"$f":"'Consum.'!AC235","v":0},{"$f":"'Consum.'!AD235","v":0},{"$f":"'Consum.'!AE235","v":0},{"$f":"'Consum.'!AF235","v":0},{"$f":"'Consum.'!AG235","v":0},{"$f":"'Consum.'!AH235","v":0},{"$f":"'Consum.'!AI235","v":0},{"$f":"'Consum.'!AJ235","v":0},{"$f":"'Consum.'!AK235","v":0},{"$f":"'Consum.'!AL235","v":0},{"$f":"'Consum.'!AM235","v":0},{"$f":"'Consum.'!AN235","v":0},{"$f":"'Consum.'!AO235","v":0},{"$f":"'Consum.'!AP235","v":0},{"$f":"'Consum.'!AQ235","v":0},{"$f":"'Consum.'!AR235","v":0},{"$f":"'Consum.'!AS235","v":0},{"$f":"'Consum.'!AT235","v":0},{"$f":"'Consum.'!AU235","v":0},{"$f":"'Consum.'!AV235","v":0},{"$f":"'Consum.'!AW235","v":0},{"$f":"'Consum.'!AX235","v":0},{"$f":"'Consum.'!AY235","v":0},{"$f":"'Consum.'!AZ235","v":0},{"$f":"'Consum.'!BA235","v":0},{"$f":"'Consum.'!BB235","v":0},{"$f":"'Consum.'!BC235","v":0},{"$f":"'Consum.'!BD235","v":0},{"$f":"'Consum.'!BE235","v":"0"},{"$f":"'Consum.'!BF235","v":"0"},{"$f":"'Consum.'!BG235","v":"0"},{"$f":"'Consum.'!BH235","v":"0"},{"$f":"'Consum.'!BI235","v":"0"}]
["EMT","Public Service Free",111,52,113.46153846153845,59,null,"Public Service Free",{"$f":"'Consum.'!I236","v":0},{"$f":"'Consum.'!J236","v":0},{"$f":"'Consum.'!K236","v":0},{"$f":"'Consum.'!L236","v":0},{"$f":"'Consum.'!M236","v":0},{"$f":"'Consum.'!N236","v":0},{"$f":"'Consum.'!O236","v":0},{"$f":"'Consum.'!P236","v":0},{"$f":"'Consum.'!Q236","v":0},{"$f":"'Consum.'!R236","v":0},{"$f":"'Consum.'!S236","v":0},{"$f":"'Consum.'!T236","v":0},{"$f":"'Consum.'!U236","v":0},{"$f":"'Consum.'!V236","v":0},{"$f":"'Consum.'!W236","v":0},{"$f":"'Consum.'!X236","v":0},{"$f":"'Consum.'!Y236","v":0},{"$f":"'Consum.'!Z236","v":0},{"$f":"'Consum.'!AA236","v":0},{"$f":"'Consum.'!AB236","v":0},{"$f":"'Consum.'!AC236","v":0},{"$f":"'Consum.'!AD236","v":0},{"$f":"'Consum.'!AE236","v":0},{"$f":"'Consum.'!AF236","v":0},{"$f":"'Consum.'!AG236","v":0},{"$f":"'Consum.'!AH236","v":0},{"$f":"'Consum.'!AI236","v":0},{"$f":"'Consum.'!AJ236","v":0},{"$f":"'Consum.'!AK236","v":0},{"$f":"'Consum.'!AL236","v":0},{"$f":"'Consum.'!AM236","v":0},{"$f":"'Consum.'!AN236","v":5},{"$f":"'Consum.'!AO236","v":5},{"$f":"'Consum.'!AP236","v":8},{"$f":"'Consum.'!AQ236","v":9},{"$f":"'Consum.'!AR236","v":10},{"$f":"'Consum.'!AS236","v":11},{"$f":"'Consum.'!AT236","v":11},{"$f":"'Consum.'!AU236","v":12},{"$f":"'Consum.'!AV236","v":12},{"$f":"'Consum.'!AW236","v":12},{"$f":"'Consum.'!AX236","v":17},{"$f":"'Consum.'!AY236","v":23},{"$f":"'Consum.'!AZ236","v":27},{"$f":"'Consum.'!BA236","v":30},{"$f":"'Consum.'!BB236","v":32},{"$f":"'Consum.'!BC236","v":37},{"$f":"'Consum.'!BD236","v":45},{"$f":"'Consum.'!BE236","v":52},{"$f":"'Consum.'!BF236","v":66},{"$f":"'Consum.'!BG236","v":84},{"$f":"'Consum.'!BH236","v":107},{"$f":"'Consum.'!BI236","v":111}]
["EMT","2 Free Market (TUSD)",1584,856,85.046728971962608,728,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I237","v":65},{"$f":"'Consum.'!J237","v":77},{"$f":"'Consum.'!K237","v":81},{"$f":"'Consum.'!L237","v":86},{"$f":"'Consum.'!M237","v":85},{"$f":"'Consum.'!N237","v":89},{"$f":"'Consum.'!O237","v":90},{"$f":"'Consum.'!P237","v":94},{"$f":"'Consum.'!Q237","v":96},{"$f":"'Consum.'!R237","v":97},{"$f":"'Consum.'!S237","v":91},{"$f":"'Consum.'!T237","v":87},{"$f":"'Consum.'!U237","v":87},{"$f":"'Consum.'!V237","v":87},{"$f":"'Consum.'!W237","v":95},{"$f":"'Consum.'!X237","v":95},{"$f":"'Consum.'!Y237","v":101},{"$f":"'Consum.'!Z237","v":121},{"$f":"'Consum.'!AA237","v":147},{"$f":"'Consum.'!AB237","v":168},{"$f":"'Consum.'!AC237","v":177},{"$f":"'Consum.'!AD237","v":189},{"$f":"'Consum.'!AE237","v":197},{"$f":"'Consum.'!AF237","v":200},{"$f":"'Consum.'!AG237","v":200},{"$f":"'Consum.'!AH237","v":207},{"$f":"'Consum.'!AI237","v":209},{"$f":"'Consum.'!AJ237","v":210},{"$f":"'Consum.'!AK237","v":211},{"$f":"'Consum.'!AL237","v":218},{"$f":"'Consum.'!AM237","v":227},{"$f":"'Consum.'!AN237","v":236},{"$f":"'Consum.'!AO237","v":262},{"$f":"'Consum.'!AP237","v":276},{"$f":"'Consum.'!AQ237","v":301},{"$f":"'Consum.'!AR237","v":327},{"$f":"'Consum.'!AS237","v":365},{"$f":"'Consum.'!AT237","v":396},{"$f":"'Consum.'!AU237","v":422},{"$f":"'Consum.'!AV237","v":435},{"$f":"'Consum.'!AW237","v":449},{"$f":"'Consum.'!AX237","v":473},{"$f":"'Consum.'!AY237","v":493},{"$f":"'Consum.'!AZ237","v":519},{"$f":"'Consum.'!BA237","v":539},{"$f":"'Consum.'!BB237","v":581},{"$f":"'Consum.'!BC237","v":672},{"$f":"'Consum.'!BD237","v":737},{"$f":"'Consum.'!BE237","v":856},{"$f":"'Consum.'!BF237","v":959},{"$f":"'Consum.'!BG237","v":1115},{"$f":"'Consum.'!BH237","v":1333},{"$f":"'Consum.'!BI237","v":1584}]
["EMT","Residential Total",1382944,1334006,3.6684992421323503,48938,null,"Residential Total",{"$f":"'Consum.'!I238","v":843212},{"$f":"'Consum.'!J238","v":859714},{"$f":"'Consum.'!K238","v":876294},{"$f":"'Consum.'!L238","v":890671},{"$f":"'Consum.'!M238","v":900369},{"$f":"'Consum.'!N238","v":910675},{"$f":"'Consum.'!O238","v":923815},{"$f":"'Consum.'!P238","v":934300},{"$f":"'Consum.'!Q238","v":942716},{"$f":"'Consum.'!R238","v":954450},{"$f":"'Consum.'!S238","v":967589},{"$f":"'Consum.'!T238","v":976619},{"$f":"'Consum.'!U238","v":983057},{"$f":"'Consum.'!V238","v":995038},{"$f":"'Consum.'!W238","v":1003157},{"$f":"'Consum.'!X238","v":999611},{"$f":"'Consum.'!Y238","v":1007112},{"$f":"'Consum.'!Z238","v":1012351},{"$f":"'Consum.'!AA238","v":1021521},{"$f":"'Consum.'!AB238","v":1030974},{"$f":"'Consum.'!AC238","v":1037429},{"$f":"'Consum.'!AD238","v":1044915},{"$f":"'Consum.'!AE238","v":1052947},{"$f":"'Consum.'!AF238","v":1063251},{"$f":"'Consum.'!AG238","v":1069178},{"$f":"'Consum.'!AH238","v":1073856},{"$f":"'Consum.'!AI238","v":1083772},{"$f":"'Consum.'!AJ238","v":1092439},{"$f":"'Consum.'!AK238","v":1103590},{"$f":"'Consum.'!AL238","v":1115930},{"$f":"'Consum.'!AM238","v":1126105},{"$f":"'Consum.'!AN238","v":1135478},{"$f":"'Consum.'!AO238","v":1137779},{"$f":"'Consum.'!AP238","v":1150503},{"$f":"'Consum.'!AQ238","v":1162454},{"$f":"'Consum.'!AR238","v":1176286},{"$f":"'Consum.'!AS238","v":1187708},{"$f":"'Consum.'!AT238","v":1197695},{"$f":"'Consum.'!AU238","v":1211653},{"$f":"'Consum.'!AV238","v":1220172},{"$f":"'Consum.'!AW238","v":1262280},{"$f":"'Consum.'!AX238","v":1272219},{"$f":"'Consum.'!AY238","v":1279302},{"$f":"'Consum.'!AZ238","v":1289692},{"$f":"'Consum.'!BA238","v":1295796},{"$f":"'Consum.'!BB238","v":1309314},{"$f":"'Consum.'!BC238","v":1315950},{"$f":"'Consum.'!BD238","v":1326625},{"$f":"'Consum.'!BE238","v":1334006},{"$f":"'Consum.'!BF238","v":1344296},{"$f":"'Consum.'!BG238","v":1363277},{"$f":"'Consum.'!BH238","v":1378184},{"$f":"'Consum.'!BI238","v":1382944}]
["EMT","Commercial Total",101039,103029,-1.931495015966378,-1990,null,"Commercial Total",{"$f":"'Consum.'!I239","v":82648},{"$f":"'Consum.'!J239","v":83767},{"$f":"'Consum.'!K239","v":255167},{"$f":"'Consum.'!L239","v":86213},{"$f":"'Consum.'!M239","v":86683},{"$f":"'Consum.'!N239","v":87836},{"$f":"'Consum.'!O239","v":266146},{"$f":"'Consum.'!P239","v":90295},{"$f":"'Consum.'!Q239","v":91233},{"$f":"'Consum.'!R239","v":92551},{"$f":"'Consum.'!S239","v":279853},{"$f":"'Consum.'!T239","v":94226},{"$f":"'Consum.'!U239","v":94596},{"$f":"'Consum.'!V239","v":95820},{"$f":"'Consum.'!W239","v":287240},{"$f":"'Consum.'!X239","v":94590},{"$f":"'Consum.'!Y239","v":94121},{"$f":"'Consum.'!Z239","v":93536},{"$f":"'Consum.'!AA239","v":280777},{"$f":"'Consum.'!AB239","v":93551},{"$f":"'Consum.'!AC239","v":93504},{"$f":"'Consum.'!AD239","v":93613},{"$f":"'Consum.'!AE239","v":280658},{"$f":"'Consum.'!AF239","v":93947},{"$f":"'Consum.'!AG239","v":93689},{"$f":"'Consum.'!AH239","v":93739},{"$f":"'Consum.'!AI239","v":282224},{"$f":"'Consum.'!AJ239","v":94412},{"$f":"'Consum.'!AK239","v":94797},{"$f":"'Consum.'!AL239","v":95336},{"$f":"'Consum.'!AM239","v":95536},{"$f":"'Consum.'!AN239","v":96060},{"$f":"'Consum.'!AO239","v":95941},{"$f":"'Consum.'!AP239","v":95964},{"$f":"'Consum.'!AQ239","v":95809},{"$f":"'Consum.'!AR239","v":96914},{"$f":"'Consum.'!AS239","v":97814},{"$f":"'Consum.'!AT239","v":98509},{"$f":"'Consum.'!AU239","v":99512},{"$f":"'Consum.'!AV239","v":100136},{"$f":"'Consum.'!AW239","v":100623},{"$f":"'Consum.'!AX239","v":101353},{"$f":"'Consum.'!AY239","v":101941},{"$f":"'Consum.'!AZ239","v":102461},{"$f":"'Consum.'!BA239","v":102957},{"$f":"'Consum.'!BB239","v":103273},{"$f":"'Consum.'!BC239","v":103591},{"$f":"'Consum.'!BD239","v":103924},{"$f":"'Consum.'!BE239","v":103029},{"$f":"'Consum.'!BF239","v":102381},{"$f":"'Consum.'!BG239","v":102497},{"$f":"'Consum.'!BH239","v":101807},{"$f":"'Consum.'!BI239","v":101039}]
["EMT","Industrial Total",14908,16494,-9.6156178004122683,-1586,null,"Industrial Total",{"$f":"'Consum.'!I240","v":17931},{"$f":"'Consum.'!J240","v":18782},{"$f":"'Consum.'!K240","v":19824},{"$f":"'Consum.'!L240","v":20351},{"$f":"'Consum.'!M240","v":20294},{"$f":"'Consum.'!N240","v":20723},{"$f":"'Consum.'!O240","v":21183},{"$f":"'Consum.'!P240","v":21398},{"$f":"'Consum.'!Q240","v":21438},{"$f":"'Consum.'!R240","v":21632},{"$f":"'Consum.'!S240","v":22122},{"$f":"'Consum.'!T240","v":22489},{"$f":"'Consum.'!U240","v":22564},{"$f":"'Consum.'!V240","v":22824},{"$f":"'Consum.'!W240","v":23013},{"$f":"'Consum.'!X240","v":22805},{"$f":"'Consum.'!Y240","v":22116},{"$f":"'Consum.'!Z240","v":21517},{"$f":"'Consum.'!AA240","v":21082},{"$f":"'Consum.'!AB240","v":20681},{"$f":"'Consum.'!AC240","v":19568},{"$f":"'Consum.'!AD240","v":19566},{"$f":"'Consum.'!AE240","v":19544},{"$f":"'Consum.'!AF240","v":19525},{"$f":"'Consum.'!AG240","v":19278},{"$f":"'Consum.'!AH240","v":19190},{"$f":"'Consum.'!AI240","v":19206},{"$f":"'Consum.'!AJ240","v":18988},{"$f":"'Consum.'!AK240","v":18670},{"$f":"'Consum.'!AL240","v":18517},{"$f":"'Consum.'!AM240","v":18379},{"$f":"'Consum.'!AN240","v":18469},{"$f":"'Consum.'!AO240","v":18453},{"$f":"'Consum.'!AP240","v":18542},{"$f":"'Consum.'!AQ240","v":18481},{"$f":"'Consum.'!AR240","v":18461},{"$f":"'Consum.'!AS240","v":18329},{"$f":"'Consum.'!AT240","v":18306},{"$f":"'Consum.'!AU240","v":18135},{"$f":"'Consum.'!AV240","v":17953},{"$f":"'Consum.'!AW240","v":17773},{"$f":"'Consum.'!AX240","v":17736},{"$f":"'Consum.'!AY240","v":17411},{"$f":"'Consum.'!AZ240","v":17420},{"$f":"'Consum.'!BA240","v":17288},{"$f":"'Consum.'!BB240","v":17163},{"$f":"'Consum.'!BC240","v":17003},{"$f":"'Consum.'!BD240","v":16892},{"$f":"'Consum.'!BE240","v":16494},{"$f":"'Consum.'!BF240","v":15966},{"$f":"'Consum.'!BG240","v":15591},{"$f":"'Consum.'!BH240","v":15246},{"$f":"'Consum.'!BI240","v":14908}]
["EMT","Rural Total",173410,175750,-1.3314366998577576,-2340,null,"Rural Total",{"$f":"'Consum.'!I241","v":155244},{"$f":"'Consum.'!J241","v":156580},{"$f":"'Consum.'!K241","v":158638},{"$f":"'Consum.'!L241","v":159397},{"$f":"'Consum.'!M241","v":159268},{"$f":"'Consum.'!N241","v":159021},{"$f":"'Consum.'!O241","v":159569},{"$f":"'Consum.'!P241","v":159738},{"$f":"'Consum.'!Q241","v":160514},{"$f":"'Consum.'!R241","v":160572},{"$f":"'Consum.'!S241","v":161218},{"$f":"'Consum.'!T241","v":162165},{"$f":"'Consum.'!U241","v":163219},{"$f":"'Consum.'!V241","v":164200},{"$f":"'Consum.'!W241","v":165776},{"$f":"'Consum.'!X241","v":165532},{"$f":"'Consum.'!Y241","v":166421},{"$f":"'Consum.'!Z241","v":166298},{"$f":"'Consum.'!AA241","v":167145},{"$f":"'Consum.'!AB241","v":168447},{"$f":"'Consum.'!AC241","v":169735},{"$f":"'Consum.'!AD241","v":171194},{"$f":"'Consum.'!AE241","v":172284},{"$f":"'Consum.'!AF241","v":174552},{"$f":"'Consum.'!AG241","v":176287},{"$f":"'Consum.'!AH241","v":177792},{"$f":"'Consum.'!AI241","v":180508},{"$f":"'Consum.'!AJ241","v":183137},{"$f":"'Consum.'!AK241","v":185978},{"$f":"'Consum.'!AL241","v":188125},{"$f":"'Consum.'!AM241","v":190457},{"$f":"'Consum.'!AN241","v":193627},{"$f":"'Consum.'!AO241","v":195568},{"$f":"'Consum.'!AP241","v":196941},{"$f":"'Consum.'!AQ241","v":198965},{"$f":"'Consum.'!AR241","v":200277},{"$f":"'Consum.'!AS241","v":201100},{"$f":"'Consum.'!AT241","v":202495},{"$f":"'Consum.'!AU241","v":204184},{"$f":"'Consum.'!AV241","v":204087},{"$f":"'Consum.'!AW241","v":170587},{"$f":"'Consum.'!AX241","v":171457},{"$f":"'Consum.'!AY241","v":172318},{"$f":"'Consum.'!AZ241","v":173343},{"$f":"'Consum.'!BA241","v":173892},{"$f":"'Consum.'!BB241","v":174374},{"$f":"'Consum.'!BC241","v":175085},{"$f":"'Consum.'!BD241","v":175991},{"$f":"'Consum.'!BE241","v":175750},{"$f":"'Consum.'!BF241","v":175097},{"$f":"'Consum.'!BG241","v":174679},{"$f":"'Consum.'!BH241","v":174023},{"$f":"'Consum.'!BI241","v":173410}]
["EMT","Public Lighting Total",767,897,-14.492753623188403,-130,null,"Public Lighting Total",{"$f":"'Consum.'!I242","v":716},{"$f":"'Consum.'!J242","v":723},{"$f":"'Consum.'!K242","v":739},{"$f":"'Consum.'!L242","v":748},{"$f":"'Consum.'!M242","v":747},{"$f":"'Consum.'!N242","v":747},{"$f":"'Consum.'!O242","v":748},{"$f":"'Consum.'!P242","v":759},{"$f":"'Consum.'!Q242","v":757},{"$f":"'Consum.'!R242","v":757},{"$f":"'Consum.'!S242","v":765},{"$f":"'Consum.'!T242","v":792},{"$f":"'Consum.'!U242","v":814},{"$f":"'Consum.'!V242","v":824},{"$f":"'Consum.'!W242","v":835},{"$f":"'Consum.'!X242","v":843},{"$f":"'Consum.'!Y242","v":848},{"$f":"'Consum.'!Z242","v":851},{"$f":"'Consum.'!AA242","v":863},{"$f":"'Consum.'!AB242","v":873},{"$f":"'Consum.'!AC242","v":875},{"$f":"'Consum.'!AD242","v":873},{"$f":"'Consum.'!AE242","v":888},{"$f":"'Consum.'!AF242","v":908},{"$f":"'Consum.'!AG242","v":903},{"$f":"'Consum.'!AH242","v":859},{"$f":"'Consum.'!AI242","v":822},{"$f":"'Consum.'!AJ242","v":791},{"$f":"'Consum.'!AK242","v":722},{"$f":"'Consum.'!AL242","v":743},{"$f":"'Consum.'!AM242","v":798},{"$f":"'Consum.'!AN242","v":803},{"$f":"'Consum.'!AO242","v":799},{"$f":"'Consum.'!AP242","v":801},{"$f":"'Consum.'!AQ242","v":803},{"$f":"'Consum.'!AR242","v":803},{"$f":"'Consum.'!AS242","v":820},{"$f":"'Consum.'!AT242","v":661},{"$f":"'Consum.'!AU242","v":650},{"$f":"'Consum.'!AV242","v":672},{"$f":"'Consum.'!AW242","v":673},{"$f":"'Consum.'!AX242","v":689},{"$f":"'Consum.'!AY242","v":713},{"$f":"'Consum.'!AZ242","v":754},{"$f":"'Consum.'!BA242","v":760},{"$f":"'Consum.'!BB242","v":775},{"$f":"'Consum.'!BC242","v":1212},{"$f":"'Consum.'!BD242","v":874},{"$f":"'Consum.'!BE242","v":897},{"$f":"'Consum.'!BF242","v":917},{"$f":"'Consum.'!BG242","v":1195},{"$f":"'Consum.'!BH242","v":756},{"$f":"'Consum.'!BI242","v":767}]
["EMT","Public Power Total",13851,13361,3.6673901654067809,490,null,"Public Power Total",{"$f":"'Consum.'!I243","v":10821},{"$f":"'Consum.'!J243","v":10932},{"$f":"'Consum.'!K243","v":11045},{"$f":"'Consum.'!L243","v":11139},{"$f":"'Consum.'!M243","v":11241},{"$f":"'Consum.'!N243","v":11301},{"$f":"'Consum.'!O243","v":11445},{"$f":"'Consum.'!P243","v":11465},{"$f":"'Consum.'!Q243","v":11481},{"$f":"'Consum.'!R243","v":11590},{"$f":"'Consum.'!S243","v":11693},{"$f":"'Consum.'!T243","v":11709},{"$f":"'Consum.'!U243","v":11700},{"$f":"'Consum.'!V243","v":11779},{"$f":"'Consum.'!W243","v":11790},{"$f":"'Consum.'!X243","v":11803},{"$f":"'Consum.'!Y243","v":11780},{"$f":"'Consum.'!Z243","v":11872},{"$f":"'Consum.'!AA243","v":11939},{"$f":"'Consum.'!AB243","v":11993},{"$f":"'Consum.'!AC243","v":12057},{"$f":"'Consum.'!AD243","v":12061},{"$f":"'Consum.'!AE243","v":12037},{"$f":"'Consum.'!AF243","v":12048},{"$f":"'Consum.'!AG243","v":11938},{"$f":"'Consum.'!AH243","v":12007},{"$f":"'Consum.'!AI243","v":12038},{"$f":"'Consum.'!AJ243","v":12112},{"$f":"'Consum.'!AK243","v":12059},{"$f":"'Consum.'!AL243","v":12061},{"$f":"'Consum.'!AM243","v":11950},{"$f":"'Consum.'!AN243","v":12043},{"$f":"'Consum.'!AO243","v":12097},{"$f":"'Consum.'!AP243","v":12201},{"$f":"'Consum.'!AQ243","v":12294},{"$f":"'Consum.'!AR243","v":12435},{"$f":"'Consum.'!AS243","v":12313},{"$f":"'Consum.'!AT243","v":12383},{"$f":"'Consum.'!AU243","v":12492},{"$f":"'Consum.'!AV243","v":12571},{"$f":"'Consum.'!AW243","v":12621},{"$f":"'Consum.'!AX243","v":12766},{"$f":"'Consum.'!AY243","v":12857},{"$f":"'Consum.'!AZ243","v":12973},{"$f":"'Consum.'!BA243","v":13030},{"$f":"'Consum.'!BB243","v":13127},{"$f":"'Consum.'!BC243","v":12789},{"$f":"'Consum.'!BD243","v":13280},{"$f":"'Consum.'!BE243","v":13361},{"$f":"'Consum.'!BF243","v":13498},{"$f":"'Consum.'!BG243","v":13033},{"$f":"'Consum.'!BH243","v":13819},{"$f":"'Consum.'!BI243","v":13851}]
["EMT","Own Total",330,315,4.7619047619047672,15,null,"Own Total",{"$f":"'Consum.'!I244","v":292},{"$f":"'Consum.'!J244","v":287},{"$f":"'Consum.'!K244","v":285},{"$f":"'Consum.'!L244","v":285},{"$f":"'Consum.'!M244","v":282},{"$f":"'Consum.'!N244","v":281},{"$f":"'Consum.'!O244","v":282},{"$f":"'Consum.'!P244","v":286},{"$f":"'Consum.'!Q244","v":287},{"$f":"'Consum.'!R244","v":291},{"$f":"'Consum.'!S244","v":288},{"$f":"'Consum.'!T244","v":290},{"$f":"'Consum.'!U244","v":287},{"$f":"'Consum.'!V244","v":291},{"$f":"'Consum.'!W244","v":293},{"$f":"'Consum.'!X244","v":302},{"$f":"'Consum.'!Y244","v":293},{"$f":"'Consum.'!Z244","v":304},{"$f":"'Consum.'!AA244","v":326},{"$f":"'Consum.'!AB244","v":314},{"$f":"'Consum.'!AC244","v":313},{"$f":"'Consum.'!AD244","v":315},{"$f":"'Consum.'!AE244","v":315},{"$f":"'Consum.'!AF244","v":318},{"$f":"'Consum.'!AG244","v":315},{"$f":"'Consum.'!AH244","v":310},{"$f":"'Consum.'!AI244","v":313},{"$f":"'Consum.'!AJ244","v":312},{"$f":"'Consum.'!AK244","v":311},{"$f":"'Consum.'!AL244","v":318},{"$f":"'Consum.'!AM244","v":312},{"$f":"'Consum.'!AN244","v":314},{"$f":"'Consum.'!AO244","v":326},{"$f":"'Consum.'!AP244","v":312},{"$f":"'Consum.'!AQ244","v":310},{"$f":"'Consum.'!AR244","v":313},{"$f":"'Consum.'!AS244","v":316},{"$f":"'Consum.'!AT244","v":332},{"$f":"'Consum.'!AU244","v":306},{"$f":"'Consum.'!AV244","v":308},{"$f":"'Consum.'!AW244","v":309},{"$f":"'Consum.'!AX244","v":309},{"$f":"'Consum.'!AY244","v":312},{"$f":"'Consum.'!AZ244","v":308},{"$f":"'Consum.'!BA244","v":308},{"$f":"'Consum.'!BB244","v":308},{"$f":"'Consum.'!BC244","v":309},{"$f":"'Consum.'!BD244","v":310},{"$f":"'Consum.'!BE244","v":315},{"$f":"'Consum.'!BF244","v":317},{"$f":"'Consum.'!BG244","v":317},{"$f":"'Consum.'!BH244","v":327},{"$f":"'Consum.'!BI244","v":330}]
["EMT","Public Service Total",1739,1639,6.1012812690665053,100,null,"Public Service Total",{"$f":"'Consum.'!I245","v":1087},{"$f":"'Consum.'!J245","v":1100},{"$f":"'Consum.'!K245","v":1107},{"$f":"'Consum.'!L245","v":1133},{"$f":"'Consum.'!M245","v":1136},{"$f":"'Consum.'!N245","v":1199},{"$f":"'Consum.'!O245","v":1152},{"$f":"'Consum.'!P245","v":1162},{"$f":"'Consum.'!Q245","v":1182},{"$f":"'Consum.'!R245","v":1197},{"$f":"'Consum.'!S245","v":1210},{"$f":"'Consum.'!T245","v":1204},{"$f":"'Consum.'!U245","v":1217},{"$f":"'Consum.'!V245","v":1220},{"$f":"'Consum.'!W245","v":1245},{"$f":"'Consum.'!X245","v":1248},{"$f":"'Consum.'!Y245","v":1254},{"$f":"'Consum.'!Z245","v":1254},{"$f":"'Consum.'!AA245","v":1261},{"$f":"'Consum.'!AB245","v":1273},{"$f":"'Consum.'!AC245","v":1265},{"$f":"'Consum.'!AD245","v":1269},{"$f":"'Consum.'!AE245","v":1307},{"$f":"'Consum.'!AF245","v":1310},{"$f":"'Consum.'!AG245","v":1339},{"$f":"'Consum.'!AH245","v":1355},{"$f":"'Consum.'!AI245","v":1366},{"$f":"'Consum.'!AJ245","v":1374},{"$f":"'Consum.'!AK245","v":1377},{"$f":"'Consum.'!AL245","v":1382},{"$f":"'Consum.'!AM245","v":1481},{"$f":"'Consum.'!AN245","v":1490},{"$f":"'Consum.'!AO245","v":1494},{"$f":"'Consum.'!AP245","v":1474},{"$f":"'Consum.'!AQ245","v":1442},{"$f":"'Consum.'!AR245","v":1442},{"$f":"'Consum.'!AS245","v":1446},{"$f":"'Consum.'!AT245","v":1471},{"$f":"'Consum.'!AU245","v":1489},{"$f":"'Consum.'!AV245","v":1533},{"$f":"'Consum.'!AW245","v":1528},{"$f":"'Consum.'!AX245","v":1514},{"$f":"'Consum.'!AY245","v":1524},{"$f":"'Consum.'!AZ245","v":1545},{"$f":"'Consum.'!BA245","v":1550},{"$f":"'Consum.'!BB245","v":1563},{"$f":"'Consum.'!BC245","v":1589},{"$f":"'Consum.'!BD245","v":1613},{"$f":"'Consum.'!BE245","v":1639},{"$f":"'Consum.'!BF245","v":1671},{"$f":"'Consum.'!BG245","v":1912},{"$f":"'Consum.'!BH245","v":1717},{"$f":"'Consum.'!BI245","v":1739}]
["EMT","Total Market (1+2)",1688988,1645491,2.6434055245516452,43497,null,"Total Market (1+2)",{"$f":"'Consum.'!I246","v":1111951},{"$f":"'Consum.'!J246","v":1131885},{"$f":"'Consum.'!K246","v":1323099},{"$f":"'Consum.'!L246","v":1169937},{"$f":"'Consum.'!M246","v":1180020},{"$f":"'Consum.'!N246","v":1191783},{"$f":"'Consum.'!O246","v":1384340},{"$f":"'Consum.'!P246","v":1219403},{"$f":"'Consum.'!Q246","v":1229608},{"$f":"'Consum.'!R246","v":1243040},{"$f":"'Consum.'!S246","v":1444738},{"$f":"'Consum.'!T246","v":1269494},{"$f":"'Consum.'!U246","v":1277454},{"$f":"'Consum.'!V246","v":1291996},{"$f":"'Consum.'!W246","v":1493349},{"$f":"'Consum.'!X246","v":1296734},{"$f":"'Consum.'!Y246","v":1303945},{"$f":"'Consum.'!Z246","v":1307983},{"$f":"'Consum.'!AA246","v":1504914},{"$f":"'Consum.'!AB246","v":1328106},{"$f":"'Consum.'!AC246","v":1334746},{"$f":"'Consum.'!AD246","v":1343806},{"$f":"'Consum.'!AE246","v":1539980},{"$f":"'Consum.'!AF246","v":1365859},{"$f":"'Consum.'!AG246","v":1372927},{"$f":"'Consum.'!AH246","v":1379108},{"$f":"'Consum.'!AI246","v":1580249},{"$f":"'Consum.'!AJ246","v":1403565},{"$f":"'Consum.'!AK246","v":1417504},{"$f":"'Consum.'!AL246","v":1432412},{"$f":"'Consum.'!AM246","v":1445018},{"$f":"'Consum.'!AN246","v":1458284},{"$f":"'Consum.'!AO246","v":1462457},{"$f":"'Consum.'!AP246","v":1476738},{"$f":"'Consum.'!AQ246","v":1490558},{"$f":"'Consum.'!AR246","v":1506931},{"$f":"'Consum.'!AS246","v":1519846},{"$f":"'Consum.'!AT246","v":1531852},{"$f":"'Consum.'!AU246","v":1548421},{"$f":"'Consum.'!AV246","v":1557432},{"$f":"'Consum.'!AW246","v":1566394},{"$f":"'Consum.'!AX246","v":1578043},{"$f":"'Consum.'!AY246","v":1586378},{"$f":"'Consum.'!AZ246","v":1598496},{"$f":"'Consum.'!BA246","v":1605581},{"$f":"'Consum.'!BB246","v":1619897},{"$f":"'Consum.'!BC246","v":1627528},{"$f":"'Consum.'!BD246","v":1639509},{"$f":"'Consum.'!BE246","v":1645491},{"$f":"'Consum.'!BF246","v":1654143},{"$f":"'Consum.'!BG246","v":1672501},{"$f":"'Consum.'!BH246","v":1685879},{"$f":"'Consum.'!BI246","v":1688988}]
["EMT"]
["EMS","EMS",null,null,null,null,null,{"$f":"B248","v":"EMS"}]
["EMS"]
["EMS"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EMS",null,null,null,null,null,null,"Valores em  "]
["EMS"]
["EMS"]
["EMS","Residential",{"$f":"INDEX($H$250:$DC$280,MATCH($B254,$H$250:$H$280,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":980947},952787,{"$f":"IFERROR(IF((C254/D254-1)*100<=-100,\"-\",IF((C254/D254-1)*100=0,\"-\",(C254/D254-1)*100)),\"-\")","v":2.9555399055612552},{"$f":"C254-D254","v":28160},null,"Residential",{"$f":"'Consum.'!I254","v":681353},{"$f":"'Consum.'!J254","v":689270},{"$f":"'Consum.'!K254","v":698926},{"$f":"'Consum.'!L254","v":706125},{"$f":"'Consum.'!M254","v":709337},{"$f":"'Consum.'!N254","v":715440},{"$f":"'Consum.'!O254","v":721836},{"$f":"'Consum.'!P254","v":727943},{"$f":"'Consum.'!Q254","v":734227},{"$f":"'Consum.'!R254","v":740746},{"$f":"'Consum.'!S254","v":747040},{"$f":"'Consum.'!T254","v":755902},{"$f":"'Consum.'!U254","v":763261},{"$f":"'Consum.'!V254","v":771626},{"$f":"'Consum.'!W254","v":778155},{"$f":"'Consum.'!X254","v":785717},{"$f":"'Consum.'!Y254","v":791549},{"$f":"'Consum.'!Z254","v":794978},{"$f":"'Consum.'!AA254","v":798827},{"$f":"'Consum.'!AB254","v":802982},{"$f":"'Consum.'!AC254","v":809780},{"$f":"'Consum.'!AD254","v":815020},{"$f":"'Consum.'!AE254","v":818783},{"$f":"'Consum.'!AF254","v":825414},{"$f":"'Consum.'!AG254","v":830849},{"$f":"'Consum.'!AH254","v":838138},{"$f":"'Consum.'!AI254","v":827720},{"$f":"'Consum.'!AJ254","v":829446},{"$f":"'Consum.'!AK254","v":836714},{"$f":"'Consum.'!AL254","v":841584},{"$f":"'Consum.'!AM254","v":846604},{"$f":"'Consum.'!AN254","v":850698},{"$f":"'Consum.'!AO254","v":855999},{"$f":"'Consum.'!AP254","v":861195},{"$f":"'Consum.'!AQ254","v":871128},{"$f":"'Consum.'!AR254","v":876883},{"$f":"'Consum.'!AS254","v":882174},{"$f":"'Consum.'!AT254","v":886291},{"$f":"'Consum.'!AU254","v":890709},{"$f":"'Consum.'!AV254","v":894917},{"$f":"'Consum.'!AW254","v":909483},{"$f":"'Consum.'!AX254","v":914749},{"$f":"'Consum.'!AY254","v":918255},{"$f":"'Consum.'!AZ254","v":925231},{"$f":"'Consum.'!BA254","v":932535},{"$f":"'Consum.'!BB254","v":935662},{"$f":"'Consum.'!BC254","v":941015},{"$f":"'Consum.'!BD254","v":947627},{"$f":"'Consum.'!BE254","v":952787},{"$f":"'Consum.'!BF254","v":960415},{"$f":"'Consum.'!BG254","v":972596},{"$f":"'Consum.'!BH254","v":978390},{"$f":"'Consum.'!BI254","v":980947}]
["EMS","Commercial",74701,79678,-6.2463917266999625,-4977,null,"Commercial",{"$f":"'Consum.'!I255","v":68620},{"$f":"'Consum.'!J255","v":69464},{"$f":"'Consum.'!K255","v":213054},{"$f":"'Consum.'!L255","v":71832},{"$f":"'Consum.'!M255","v":71933},{"$f":"'Consum.'!N255","v":72576},{"$f":"'Consum.'!O255","v":219172},{"$f":"'Consum.'!P255","v":74001},{"$f":"'Consum.'!Q255","v":74392},{"$f":"'Consum.'!R255","v":74844},{"$f":"'Consum.'!S255","v":225091},{"$f":"'Consum.'!T255","v":75645},{"$f":"'Consum.'!U255","v":76170},{"$f":"'Consum.'!V255","v":76788},{"$f":"'Consum.'!W255","v":230890},{"$f":"'Consum.'!X255","v":77225},{"$f":"'Consum.'!Y255","v":77450},{"$f":"'Consum.'!Z255","v":77694},{"$f":"'Consum.'!AA255","v":233476},{"$f":"'Consum.'!AB255","v":78326},{"$f":"'Consum.'!AC255","v":78914},{"$f":"'Consum.'!AD255","v":79086},{"$f":"'Consum.'!AE255","v":237718},{"$f":"'Consum.'!AF255","v":79778},{"$f":"'Consum.'!AG255","v":80103},{"$f":"'Consum.'!AH255","v":80774},{"$f":"'Consum.'!AI255","v":240439},{"$f":"'Consum.'!AJ255","v":78972},{"$f":"'Consum.'!AK255","v":78945},{"$f":"'Consum.'!AL255","v":79084},{"$f":"'Consum.'!AM255","v":79084},{"$f":"'Consum.'!AN255","v":79096},{"$f":"'Consum.'!AO255","v":79200},{"$f":"'Consum.'!AP255","v":78841},{"$f":"'Consum.'!AQ255","v":78845},{"$f":"'Consum.'!AR255","v":79609},{"$f":"'Consum.'!AS255","v":79418},{"$f":"'Consum.'!AT255","v":79631},{"$f":"'Consum.'!AU255","v":80072},{"$f":"'Consum.'!AV255","v":80350},{"$f":"'Consum.'!AW255","v":80567},{"$f":"'Consum.'!AX255","v":80439},{"$f":"'Consum.'!AY255","v":80806},{"$f":"'Consum.'!AZ255","v":80855},{"$f":"'Consum.'!BA255","v":81167},{"$f":"'Consum.'!BB255","v":81324},{"$f":"'Consum.'!BC255","v":81386},{"$f":"'Consum.'!BD255","v":81444},{"$f":"'Consum.'!BE255","v":79678},{"$f":"'Consum.'!BF255","v":77999},{"$f":"'Consum.'!BG255","v":77142},{"$f":"'Consum.'!BH255","v":75955},{"$f":"'Consum.'!BI255","v":74701}]
["EMS","Industrial",5953,6599,-9.7893620245491757,-646,null,"Industrial",{"$f":"'Consum.'!I256","v":5927},{"$f":"'Consum.'!J256","v":5952},{"$f":"'Consum.'!K256","v":6257},{"$f":"'Consum.'!L256","v":6442},{"$f":"'Consum.'!M256","v":6479},{"$f":"'Consum.'!N256","v":6627},{"$f":"'Consum.'!O256","v":6954},{"$f":"'Consum.'!P256","v":7204},{"$f":"'Consum.'!Q256","v":7430},{"$f":"'Consum.'!R256","v":7682},{"$f":"'Consum.'!S256","v":8014},{"$f":"'Consum.'!T256","v":8228},{"$f":"'Consum.'!U256","v":8238},{"$f":"'Consum.'!V256","v":8248},{"$f":"'Consum.'!W256","v":8298},{"$f":"'Consum.'!X256","v":8273},{"$f":"'Consum.'!Y256","v":8273},{"$f":"'Consum.'!Z256","v":8266},{"$f":"'Consum.'!AA256","v":8230},{"$f":"'Consum.'!AB256","v":8180},{"$f":"'Consum.'!AC256","v":8224},{"$f":"'Consum.'!AD256","v":8204},{"$f":"'Consum.'!AE256","v":8174},{"$f":"'Consum.'!AF256","v":8126},{"$f":"'Consum.'!AG256","v":8065},{"$f":"'Consum.'!AH256","v":8049},{"$f":"'Consum.'!AI256","v":7821},{"$f":"'Consum.'!AJ256","v":7677},{"$f":"'Consum.'!AK256","v":7532},{"$f":"'Consum.'!AL256","v":7374},{"$f":"'Consum.'!AM256","v":7254},{"$f":"'Consum.'!AN256","v":7209},{"$f":"'Consum.'!AO256","v":7155},{"$f":"'Consum.'!AP256","v":7170},{"$f":"'Consum.'!AQ256","v":7163},{"$f":"'Consum.'!AR256","v":7194},{"$f":"'Consum.'!AS256","v":7060},{"$f":"'Consum.'!AT256","v":7125},{"$f":"'Consum.'!AU256","v":7045},{"$f":"'Consum.'!AV256","v":6980},{"$f":"'Consum.'!AW256","v":7024},{"$f":"'Consum.'!AX256","v":6752},{"$f":"'Consum.'!AY256","v":6842},{"$f":"'Consum.'!AZ256","v":6846},{"$f":"'Consum.'!BA256","v":6651},{"$f":"'Consum.'!BB256","v":6851},{"$f":"'Consum.'!BC256","v":6795},{"$f":"'Consum.'!BD256","v":6619},{"$f":"'Consum.'!BE256","v":6599},{"$f":"'Consum.'!BF256","v":6381},{"$f":"'Consum.'!BG256","v":6101},{"$f":"'Consum.'!BH256","v":6226},{"$f":"'Consum.'!BI256","v":5953}]
["EMS","Rural",77693,79807,-2.648890448206298,-2114,null,"Rural",{"$f":"'Consum.'!I257","v":82522},{"$f":"'Consum.'!J257","v":82252},{"$f":"'Consum.'!K257","v":82394},{"$f":"'Consum.'!L257","v":82878},{"$f":"'Consum.'!M257","v":82870},{"$f":"'Consum.'!N257","v":83140},{"$f":"'Consum.'!O257","v":83410},{"$f":"'Consum.'!P257","v":83633},{"$f":"'Consum.'!Q257","v":84013},{"$f":"'Consum.'!R257","v":84204},{"$f":"'Consum.'!S257","v":84947},{"$f":"'Consum.'!T257","v":86063},{"$f":"'Consum.'!U257","v":87174},{"$f":"'Consum.'!V257","v":87837},{"$f":"'Consum.'!W257","v":88752},{"$f":"'Consum.'!X257","v":86940},{"$f":"'Consum.'!Y257","v":86995},{"$f":"'Consum.'!Z257","v":87865},{"$f":"'Consum.'!AA257","v":88078},{"$f":"'Consum.'!AB257","v":88384},{"$f":"'Consum.'!AC257","v":88554},{"$f":"'Consum.'!AD257","v":88770},{"$f":"'Consum.'!AE257","v":89426},{"$f":"'Consum.'!AF257","v":89434},{"$f":"'Consum.'!AG257","v":89582},{"$f":"'Consum.'!AH257","v":89854},{"$f":"'Consum.'!AI257","v":89119},{"$f":"'Consum.'!AJ257","v":89021},{"$f":"'Consum.'!AK257","v":88691},{"$f":"'Consum.'!AL257","v":89008},{"$f":"'Consum.'!AM257","v":89316},{"$f":"'Consum.'!AN257","v":89110},{"$f":"'Consum.'!AO257","v":89145},{"$f":"'Consum.'!AP257","v":87938},{"$f":"'Consum.'!AQ257","v":88066},{"$f":"'Consum.'!AR257","v":88554},{"$f":"'Consum.'!AS257","v":88609},{"$f":"'Consum.'!AT257","v":88886},{"$f":"'Consum.'!AU257","v":88097},{"$f":"'Consum.'!AV257","v":88509},{"$f":"'Consum.'!AW257","v":79471},{"$f":"'Consum.'!AX257","v":79083},{"$f":"'Consum.'!AY257","v":78342},{"$f":"'Consum.'!AZ257","v":78542},{"$f":"'Consum.'!BA257","v":79545},{"$f":"'Consum.'!BB257","v":79856},{"$f":"'Consum.'!BC257","v":79663},{"$f":"'Consum.'!BD257","v":80003},{"$f":"'Consum.'!BE257","v":79807},{"$f":"'Consum.'!BF257","v":79022},{"$f":"'Consum.'!BG257","v":78545},{"$f":"'Consum.'!BH257","v":78321},{"$f":"'Consum.'!BI257","v":77693}]
["EMS","Street Lighting",2329,3079,-24.358557973367979,-750,null,"Street Lighting",{"$f":"'Consum.'!I258","v":1853},{"$f":"'Consum.'!J258","v":1914},{"$f":"'Consum.'!K258","v":2094},{"$f":"'Consum.'!L258","v":2199},{"$f":"'Consum.'!M258","v":2151},{"$f":"'Consum.'!N258","v":2199},{"$f":"'Consum.'!O258","v":2205},{"$f":"'Consum.'!P258","v":2272},{"$f":"'Consum.'!Q258","v":2232},{"$f":"'Consum.'!R258","v":2243},{"$f":"'Consum.'!S258","v":2264},{"$f":"'Consum.'!T258","v":2296},{"$f":"'Consum.'!U258","v":2291},{"$f":"'Consum.'!V258","v":2302},{"$f":"'Consum.'!W258","v":2396},{"$f":"'Consum.'!X258","v":2416},{"$f":"'Consum.'!Y258","v":2414},{"$f":"'Consum.'!Z258","v":2467},{"$f":"'Consum.'!AA258","v":2509},{"$f":"'Consum.'!AB258","v":2525},{"$f":"'Consum.'!AC258","v":2531},{"$f":"'Consum.'!AD258","v":2567},{"$f":"'Consum.'!AE258","v":2603},{"$f":"'Consum.'!AF258","v":2560},{"$f":"'Consum.'!AG258","v":2598},{"$f":"'Consum.'!AH258","v":2700},{"$f":"'Consum.'!AI258","v":2654},{"$f":"'Consum.'!AJ258","v":2652},{"$f":"'Consum.'!AK258","v":2729},{"$f":"'Consum.'!AL258","v":2769},{"$f":"'Consum.'!AM258","v":2761},{"$f":"'Consum.'!AN258","v":2712},{"$f":"'Consum.'!AO258","v":2752},{"$f":"'Consum.'!AP258","v":2762},{"$f":"'Consum.'!AQ258","v":2779},{"$f":"'Consum.'!AR258","v":3154},{"$f":"'Consum.'!AS258","v":2822},{"$f":"'Consum.'!AT258","v":2946},{"$f":"'Consum.'!AU258","v":2906},{"$f":"'Consum.'!AV258","v":2903},{"$f":"'Consum.'!AW258","v":2916},{"$f":"'Consum.'!AX258","v":2923},{"$f":"'Consum.'!AY258","v":3017},{"$f":"'Consum.'!AZ258","v":2974},{"$f":"'Consum.'!BA258","v":3000},{"$f":"'Consum.'!BB258","v":3023},{"$f":"'Consum.'!BC258","v":3073},{"$f":"'Consum.'!BD258","v":3080},{"$f":"'Consum.'!BE258","v":3079},{"$f":"'Consum.'!BF258","v":3105},{"$f":"'Consum.'!BG258","v":2259},{"$f":"'Consum.'!BH258","v":2429},{"$f":"'Consum.'!BI258","v":2329}]
["EMS","Public Power",9711,9242,5.0746591646829708,469,null,"Public Power",{"$f":"'Consum.'!I259","v":8223},{"$f":"'Consum.'!J259","v":8292},{"$f":"'Consum.'!K259","v":8298},{"$f":"'Consum.'!L259","v":8285},{"$f":"'Consum.'!M259","v":8298},{"$f":"'Consum.'!N259","v":8412},{"$f":"'Consum.'!O259","v":8423},{"$f":"'Consum.'!P259","v":8456},{"$f":"'Consum.'!Q259","v":8476},{"$f":"'Consum.'!R259","v":8560},{"$f":"'Consum.'!S259","v":8708},{"$f":"'Consum.'!T259","v":8739},{"$f":"'Consum.'!U259","v":8753},{"$f":"'Consum.'!V259","v":8785},{"$f":"'Consum.'!W259","v":8633},{"$f":"'Consum.'!X259","v":8690},{"$f":"'Consum.'!Y259","v":8695},{"$f":"'Consum.'!Z259","v":8717},{"$f":"'Consum.'!AA259","v":8682},{"$f":"'Consum.'!AB259","v":8706},{"$f":"'Consum.'!AC259","v":8709},{"$f":"'Consum.'!AD259","v":8724},{"$f":"'Consum.'!AE259","v":8730},{"$f":"'Consum.'!AF259","v":8736},{"$f":"'Consum.'!AG259","v":8703},{"$f":"'Consum.'!AH259","v":8807},{"$f":"'Consum.'!AI259","v":8800},{"$f":"'Consum.'!AJ259","v":8817},{"$f":"'Consum.'!AK259","v":8847},{"$f":"'Consum.'!AL259","v":8794},{"$f":"'Consum.'!AM259","v":8805},{"$f":"'Consum.'!AN259","v":8839},{"$f":"'Consum.'!AO259","v":8745},{"$f":"'Consum.'!AP259","v":8734},{"$f":"'Consum.'!AQ259","v":8773},{"$f":"'Consum.'!AR259","v":8469},{"$f":"'Consum.'!AS259","v":8490},{"$f":"'Consum.'!AT259","v":8701},{"$f":"'Consum.'!AU259","v":8723},{"$f":"'Consum.'!AV259","v":8804},{"$f":"'Consum.'!AW259","v":8848},{"$f":"'Consum.'!AX259","v":8962},{"$f":"'Consum.'!AY259","v":8892},{"$f":"'Consum.'!AZ259","v":8939},{"$f":"'Consum.'!BA259","v":9028},{"$f":"'Consum.'!BB259","v":9103},{"$f":"'Consum.'!BC259","v":9156},{"$f":"'Consum.'!BD259","v":9210},{"$f":"'Consum.'!BE259","v":9242},{"$f":"'Consum.'!BF259","v":9394},{"$f":"'Consum.'!BG259","v":9508},{"$f":"'Consum.'!BH259","v":9663},{"$f":"'Consum.'!BI259","v":9711}]
["EMS","Own",228,223,2.2421524663677195,5,null,"Own",{"$f":"'Consum.'!I260","v":185},{"$f":"'Consum.'!J260","v":183},{"$f":"'Consum.'!K260","v":185},{"$f":"'Consum.'!L260","v":182},{"$f":"'Consum.'!M260","v":183},{"$f":"'Consum.'!N260","v":184},{"$f":"'Consum.'!O260","v":186},{"$f":"'Consum.'!P260","v":186},{"$f":"'Consum.'!Q260","v":184},{"$f":"'Consum.'!R260","v":184},{"$f":"'Consum.'!S260","v":183},{"$f":"'Consum.'!T260","v":187},{"$f":"'Consum.'!U260","v":186},{"$f":"'Consum.'!V260","v":186},{"$f":"'Consum.'!W260","v":186},{"$f":"'Consum.'!X260","v":188},{"$f":"'Consum.'!Y260","v":188},{"$f":"'Consum.'!Z260","v":192},{"$f":"'Consum.'!AA260","v":192},{"$f":"'Consum.'!AB260","v":195},{"$f":"'Consum.'!AC260","v":197},{"$f":"'Consum.'!AD260","v":202},{"$f":"'Consum.'!AE260","v":205},{"$f":"'Consum.'!AF260","v":207},{"$f":"'Consum.'!AG260","v":212},{"$f":"'Consum.'!AH260","v":214},{"$f":"'Consum.'!AI260","v":220},{"$f":"'Consum.'!AJ260","v":221},{"$f":"'Consum.'!AK260","v":223},{"$f":"'Consum.'!AL260","v":221},{"$f":"'Consum.'!AM260","v":222},{"$f":"'Consum.'!AN260","v":227},{"$f":"'Consum.'!AO260","v":230},{"$f":"'Consum.'!AP260","v":227},{"$f":"'Consum.'!AQ260","v":227},{"$f":"'Consum.'!AR260","v":222},{"$f":"'Consum.'!AS260","v":223},{"$f":"'Consum.'!AT260","v":226},{"$f":"'Consum.'!AU260","v":229},{"$f":"'Consum.'!AV260","v":230},{"$f":"'Consum.'!AW260","v":230},{"$f":"'Consum.'!AX260","v":236},{"$f":"'Consum.'!AY260","v":236},{"$f":"'Consum.'!AZ260","v":234},{"$f":"'Consum.'!BA260","v":224},{"$f":"'Consum.'!BB260","v":229},{"$f":"'Consum.'!BC260","v":231},{"$f":"'Consum.'!BD260","v":223},{"$f":"'Consum.'!BE260","v":223},{"$f":"'Consum.'!BF260","v":238},{"$f":"'Consum.'!BG260","v":231},{"$f":"'Consum.'!BH260","v":229},{"$f":"'Consum.'!BI260","v":228}]
["EMS","Public Service",1459,1471,-0.81577158395649274,-12,null,"Public Service",{"$f":"'Consum.'!I261","v":896},{"$f":"'Consum.'!J261","v":891},{"$f":"'Consum.'!K261","v":889},{"$f":"'Consum.'!L261","v":911},{"$f":"'Consum.'!M261","v":917},{"$f":"'Consum.'!N261","v":924},{"$f":"'Consum.'!O261","v":936},{"$f":"'Consum.'!P261","v":943},{"$f":"'Consum.'!Q261","v":955},{"$f":"'Consum.'!R261","v":963},{"$f":"'Consum.'!S261","v":1012},{"$f":"'Consum.'!T261","v":1045},{"$f":"'Consum.'!U261","v":1059},{"$f":"'Consum.'!V261","v":1053},{"$f":"'Consum.'!W261","v":1179},{"$f":"'Consum.'!X261","v":1186},{"$f":"'Consum.'!Y261","v":1196},{"$f":"'Consum.'!Z261","v":1210},{"$f":"'Consum.'!AA261","v":1197},{"$f":"'Consum.'!AB261","v":1258},{"$f":"'Consum.'!AC261","v":1220},{"$f":"'Consum.'!AD261","v":1226},{"$f":"'Consum.'!AE261","v":1239},{"$f":"'Consum.'!AF261","v":1271},{"$f":"'Consum.'!AG261","v":1285},{"$f":"'Consum.'!AH261","v":1290},{"$f":"'Consum.'!AI261","v":1297},{"$f":"'Consum.'!AJ261","v":1302},{"$f":"'Consum.'!AK261","v":1312},{"$f":"'Consum.'!AL261","v":1324},{"$f":"'Consum.'!AM261","v":1335},{"$f":"'Consum.'!AN261","v":1342},{"$f":"'Consum.'!AO261","v":1353},{"$f":"'Consum.'!AP261","v":1378},{"$f":"'Consum.'!AQ261","v":1387},{"$f":"'Consum.'!AR261","v":1399},{"$f":"'Consum.'!AS261","v":1294},{"$f":"'Consum.'!AT261","v":1429},{"$f":"'Consum.'!AU261","v":1438},{"$f":"'Consum.'!AV261","v":1453},{"$f":"'Consum.'!AW261","v":1455},{"$f":"'Consum.'!AX261","v":1449},{"$f":"'Consum.'!AY261","v":1451},{"$f":"'Consum.'!AZ261","v":1441},{"$f":"'Consum.'!BA261","v":1445},{"$f":"'Consum.'!BB261","v":1453},{"$f":"'Consum.'!BC261","v":1462},{"$f":"'Consum.'!BD261","v":1465},{"$f":"'Consum.'!BE261","v":1471},{"$f":"'Consum.'!BF261","v":1448},{"$f":"'Consum.'!BG261","v":1446},{"$f":"'Consum.'!BH261","v":1453},{"$f":"'Consum.'!BI261","v":1459}]
["EMS","1 Captive Market",1153021,1132886,1.7773191653882137,20135,null,"1 Captive Market",{"$f":"'Consum.'!I262","v":849579},{"$f":"'Consum.'!J262","v":858218},{"$f":"'Consum.'!K262","v":1012097},{"$f":"'Consum.'!L262","v":878854},{"$f":"'Consum.'!M262","v":882168},{"$f":"'Consum.'!N262","v":889502},{"$f":"'Consum.'!O262","v":1043122},{"$f":"'Consum.'!P262","v":904638},{"$f":"'Consum.'!Q262","v":911909},{"$f":"'Consum.'!R262","v":919426},{"$f":"'Consum.'!S262","v":1077259},{"$f":"'Consum.'!T262","v":938105},{"$f":"'Consum.'!U262","v":947132},{"$f":"'Consum.'!V262","v":956825},{"$f":"'Consum.'!W262","v":1118489},{"$f":"'Consum.'!X262","v":970635},{"$f":"'Consum.'!Y262","v":976760},{"$f":"'Consum.'!Z262","v":981389},{"$f":"'Consum.'!AA262","v":1141191},{"$f":"'Consum.'!AB262","v":990556},{"$f":"'Consum.'!AC262","v":998129},{"$f":"'Consum.'!AD262","v":1003799},{"$f":"'Consum.'!AE262","v":1166878},{"$f":"'Consum.'!AF262","v":1015526},{"$f":"'Consum.'!AG262","v":1021397},{"$f":"'Consum.'!AH262","v":1029826},{"$f":"'Consum.'!AI262","v":1178070},{"$f":"'Consum.'!AJ262","v":1018108},{"$f":"'Consum.'!AK262","v":1024993},{"$f":"'Consum.'!AL262","v":1030158},{"$f":"'Consum.'!AM262","v":1035381},{"$f":"'Consum.'!AN262","v":1039233},{"$f":"'Consum.'!AO262","v":1044579},{"$f":"'Consum.'!AP262","v":1048245},{"$f":"'Consum.'!AQ262","v":1058368},{"$f":"'Consum.'!AR262","v":1065484},{"$f":"'Consum.'!AS262","v":1070090},{"$f":"'Consum.'!AT262","v":1075235},{"$f":"'Consum.'!AU262","v":1079219},{"$f":"'Consum.'!AV262","v":1084146},{"$f":"'Consum.'!AW262","v":1089994},{"$f":"'Consum.'!AX262","v":1094593},{"$f":"'Consum.'!AY262","v":1097841},{"$f":"'Consum.'!AZ262","v":1105062},{"$f":"'Consum.'!BA262","v":1113595},{"$f":"'Consum.'!BB262","v":1117501},{"$f":"'Consum.'!BC262","v":1122781},{"$f":"'Consum.'!BD262","v":1129671},{"$f":"'Consum.'!BE262","v":1132886},{"$f":"'Consum.'!BF262","v":1138002},{"$f":"'Consum.'!BG262","v":1147828},{"$f":"'Consum.'!BH262","v":1152666},{"$f":"'Consum.'!BI262","v":1153021}]
["EMS","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I263","v":0},{"$f":"'Consum.'!J263","v":0},{"$f":"'Consum.'!K263","v":0},{"$f":"'Consum.'!L263","v":0},{"$f":"'Consum.'!M263","v":0},{"$f":"'Consum.'!N263","v":0},{"$f":"'Consum.'!O263","v":0},{"$f":"'Consum.'!P263","v":0},{"$f":"'Consum.'!Q263","v":0},{"$f":"'Consum.'!R263","v":0},{"$f":"'Consum.'!S263","v":0},{"$f":"'Consum.'!T263","v":0},{"$f":"'Consum.'!U263","v":0},{"$f":"'Consum.'!V263","v":0},{"$f":"'Consum.'!W263","v":0},{"$f":"'Consum.'!X263","v":0},{"$f":"'Consum.'!Y263","v":0},{"$f":"'Consum.'!Z263","v":0},{"$f":"'Consum.'!AA263","v":0},{"$f":"'Consum.'!AB263","v":0},{"$f":"'Consum.'!AC263","v":0},{"$f":"'Consum.'!AD263","v":0},{"$f":"'Consum.'!AE263","v":0},{"$f":"'Consum.'!AF263","v":0},{"$f":"'Consum.'!AG263","v":0},{"$f":"'Consum.'!AH263","v":0},{"$f":"'Consum.'!AI263","v":0},{"$f":"'Consum.'!AJ263","v":0},{"$f":"'Consum.'!AK263","v":0},{"$f":"'Consum.'!AL263","v":0},{"$f":"'Consum.'!AM263","v":0},{"$f":"'Consum.'!AN263","v":0},{"$f":"'Consum.'!AO263","v":0},{"$f":"'Consum.'!AP263","v":0},{"$f":"'Consum.'!AQ263","v":0},{"$f":"'Consum.'!AR263","v":0},{"$f":"'Consum.'!AS263","v":0},{"$f":"'Consum.'!AT263","v":0},{"$f":"'Consum.'!AU263","v":0},{"$f":"'Consum.'!AV263","v":0},{"$f":"'Consum.'!AW263","v":0},{"$f":"'Consum.'!AX263","v":0},{"$f":"'Consum.'!AY263","v":0},{"$f":"'Consum.'!AZ263","v":0},{"$f":"'Consum.'!BA263","v":0},{"$f":"'Consum.'!BB263","v":0},{"$f":"'Consum.'!BC263","v":0},{"$f":"'Consum.'!BD263","v":0},{"$f":"'Consum.'!BE263","v":"0"},{"$f":"'Consum.'!BF263","v":"0"},{"$f":"'Consum.'!BG263","v":"0"},{"$f":"'Consum.'!BH263","v":"0"},{"$f":"'Consum.'!BI263","v":"0"}]
["EMS","Commercial Free",541,324,66.975308641975317,217,null,"Commercial Free",{"$f":"'Consum.'!I264","v":6},{"$f":"'Consum.'!J264","v":6},{"$f":"'Consum.'!K264","v":7},{"$f":"'Consum.'!L264","v":9},{"$f":"'Consum.'!M264","v":12},{"$f":"'Consum.'!N264","v":17},{"$f":"'Consum.'!O264","v":21},{"$f":"'Consum.'!P264","v":21},{"$f":"'Consum.'!Q264","v":22},{"$f":"'Consum.'!R264","v":23},{"$f":"'Consum.'!S264","v":23},{"$f":"'Consum.'!T264","v":25},{"$f":"'Consum.'!U264","v":25},{"$f":"'Consum.'!V264","v":25},{"$f":"'Consum.'!W264","v":25},{"$f":"'Consum.'!X264","v":26},{"$f":"'Consum.'!Y264","v":26},{"$f":"'Consum.'!Z264","v":29},{"$f":"'Consum.'!AA264","v":37},{"$f":"'Consum.'!AB264","v":44},{"$f":"'Consum.'!AC264","v":50},{"$f":"'Consum.'!AD264","v":51},{"$f":"'Consum.'!AE264","v":71},{"$f":"'Consum.'!AF264","v":71},{"$f":"'Consum.'!AG264","v":73},{"$f":"'Consum.'!AH264","v":74},{"$f":"'Consum.'!AI264","v":77},{"$f":"'Consum.'!AJ264","v":83},{"$f":"'Consum.'!AK264","v":85},{"$f":"'Consum.'!AL264","v":87},{"$f":"'Consum.'!AM264","v":98},{"$f":"'Consum.'!AN264","v":103},{"$f":"'Consum.'!AO264","v":109},{"$f":"'Consum.'!AP264","v":119},{"$f":"'Consum.'!AQ264","v":123},{"$f":"'Consum.'!AR264","v":143},{"$f":"'Consum.'!AS264","v":155},{"$f":"'Consum.'!AT264","v":168},{"$f":"'Consum.'!AU264","v":182},{"$f":"'Consum.'!AV264","v":186},{"$f":"'Consum.'!AW264","v":207},{"$f":"'Consum.'!AX264","v":212},{"$f":"'Consum.'!AY264","v":216},{"$f":"'Consum.'!AZ264","v":223},{"$f":"'Consum.'!BA264","v":249},{"$f":"'Consum.'!BB264","v":257},{"$f":"'Consum.'!BC264","v":278},{"$f":"'Consum.'!BD264","v":296},{"$f":"'Consum.'!BE264","v":324},{"$f":"'Consum.'!BF264","v":348},{"$f":"'Consum.'!BG264","v":416},{"$f":"'Consum.'!BH264","v":472},{"$f":"'Consum.'!BI264","v":541}]
["EMS","Industrial Free",221,150,47.333333333333336,71,null,"Industrial Free",{"$f":"'Consum.'!I265","v":14},{"$f":"'Consum.'!J265","v":14},{"$f":"'Consum.'!K265","v":16},{"$f":"'Consum.'!L265","v":17},{"$f":"'Consum.'!M265","v":17},{"$f":"'Consum.'!N265","v":16},{"$f":"'Consum.'!O265","v":18},{"$f":"'Consum.'!P265","v":18},{"$f":"'Consum.'!Q265","v":18},{"$f":"'Consum.'!R265","v":18},{"$f":"'Consum.'!S265","v":18},{"$f":"'Consum.'!T265","v":18},{"$f":"'Consum.'!U265","v":18},{"$f":"'Consum.'!V265","v":18},{"$f":"'Consum.'!W265","v":18},{"$f":"'Consum.'!X265","v":18},{"$f":"'Consum.'!Y265","v":22},{"$f":"'Consum.'!Z265","v":30},{"$f":"'Consum.'!AA265","v":36},{"$f":"'Consum.'!AB265","v":45},{"$f":"'Consum.'!AC265","v":53},{"$f":"'Consum.'!AD265","v":57},{"$f":"'Consum.'!AE265","v":62},{"$f":"'Consum.'!AF265","v":67},{"$f":"'Consum.'!AG265","v":71},{"$f":"'Consum.'!AH265","v":74},{"$f":"'Consum.'!AI265","v":75},{"$f":"'Consum.'!AJ265","v":76},{"$f":"'Consum.'!AK265","v":78},{"$f":"'Consum.'!AL265","v":79},{"$f":"'Consum.'!AM265","v":83},{"$f":"'Consum.'!AN265","v":85},{"$f":"'Consum.'!AO265","v":86},{"$f":"'Consum.'!AP265","v":85},{"$f":"'Consum.'!AQ265","v":88},{"$f":"'Consum.'!AR265","v":89},{"$f":"'Consum.'!AS265","v":95},{"$f":"'Consum.'!AT265","v":99},{"$f":"'Consum.'!AU265","v":101},{"$f":"'Consum.'!AV265","v":104},{"$f":"'Consum.'!AW265","v":111},{"$f":"'Consum.'!AX265","v":114},{"$f":"'Consum.'!AY265","v":115},{"$f":"'Consum.'!AZ265","v":116},{"$f":"'Consum.'!BA265","v":120},{"$f":"'Consum.'!BB265","v":124},{"$f":"'Consum.'!BC265","v":133},{"$f":"'Consum.'!BD265","v":136},{"$f":"'Consum.'!BE265","v":150},{"$f":"'Consum.'!BF265","v":160},{"$f":"'Consum.'!BG265","v":180},{"$f":"'Consum.'!BH265","v":197},{"$f":"'Consum.'!BI265","v":221}]
["EMS","Rural Free",34,10,240,24,null,"Rural Free",{"$f":"'Consum.'!I266","v":0},{"$f":"'Consum.'!J266","v":0},{"$f":"'Consum.'!K266","v":0},{"$f":"'Consum.'!L266","v":0},{"$f":"'Consum.'!M266","v":0},{"$f":"'Consum.'!N266","v":0},{"$f":"'Consum.'!O266","v":0},{"$f":"'Consum.'!P266","v":0},{"$f":"'Consum.'!Q266","v":0},{"$f":"'Consum.'!R266","v":0},{"$f":"'Consum.'!S266","v":0},{"$f":"'Consum.'!T266","v":0},{"$f":"'Consum.'!U266","v":0},{"$f":"'Consum.'!V266","v":0},{"$f":"'Consum.'!W266","v":0},{"$f":"'Consum.'!X266","v":0},{"$f":"'Consum.'!Y266","v":0},{"$f":"'Consum.'!Z266","v":0},{"$f":"'Consum.'!AA266","v":0},{"$f":"'Consum.'!AB266","v":0},{"$f":"'Consum.'!AC266","v":0},{"$f":"'Consum.'!AD266","v":0},{"$f":"'Consum.'!AE266","v":0},{"$f":"'Consum.'!AF266","v":0},{"$f":"'Consum.'!AG266","v":2},{"$f":"'Consum.'!AH266","v":2},{"$f":"'Consum.'!AI266","v":2},{"$f":"'Consum.'!AJ266","v":2},{"$f":"'Consum.'!AK266","v":3},{"$f":"'Consum.'!AL266","v":3},{"$f":"'Consum.'!AM266","v":4},{"$f":"'Consum.'!AN266","v":4},{"$f":"'Consum.'!AO266","v":4},{"$f":"'Consum.'!AP266","v":5},{"$f":"'Consum.'!AQ266","v":5},{"$f":"'Consum.'!AR266","v":5},{"$f":"'Consum.'!AS266","v":6},{"$f":"'Consum.'!AT266","v":6},{"$f":"'Consum.'!AU266","v":6},{"$f":"'Consum.'!AV266","v":6},{"$f":"'Consum.'!AW266","v":6},{"$f":"'Consum.'!AX266","v":6},{"$f":"'Consum.'!AY266","v":6},{"$f":"'Consum.'!AZ266","v":6},{"$f":"'Consum.'!BA266","v":9},{"$f":"'Consum.'!BB266","v":9},{"$f":"'Consum.'!BC266","v":9},{"$f":"'Consum.'!BD266","v":9},{"$f":"'Consum.'!BE266","v":10},{"$f":"'Consum.'!BF266","v":16},{"$f":"'Consum.'!BG266","v":20},{"$f":"'Consum.'!BH266","v":25},{"$f":"'Consum.'!BI266","v":34}]
["EMS","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I267","v":0},{"$f":"'Consum.'!J267","v":0},{"$f":"'Consum.'!K267","v":0},{"$f":"'Consum.'!L267","v":0},{"$f":"'Consum.'!M267","v":0},{"$f":"'Consum.'!N267","v":0},{"$f":"'Consum.'!O267","v":0},{"$f":"'Consum.'!P267","v":0},{"$f":"'Consum.'!Q267","v":0},{"$f":"'Consum.'!R267","v":0},{"$f":"'Consum.'!S267","v":0},{"$f":"'Consum.'!T267","v":0},{"$f":"'Consum.'!U267","v":0},{"$f":"'Consum.'!V267","v":0},{"$f":"'Consum.'!W267","v":0},{"$f":"'Consum.'!X267","v":0},{"$f":"'Consum.'!Y267","v":0},{"$f":"'Consum.'!Z267","v":0},{"$f":"'Consum.'!AA267","v":0},{"$f":"'Consum.'!AB267","v":0},{"$f":"'Consum.'!AC267","v":0},{"$f":"'Consum.'!AD267","v":0},{"$f":"'Consum.'!AE267","v":0},{"$f":"'Consum.'!AF267","v":0},{"$f":"'Consum.'!AG267","v":0},{"$f":"'Consum.'!AH267","v":0},{"$f":"'Consum.'!AI267","v":0},{"$f":"'Consum.'!AJ267","v":0},{"$f":"'Consum.'!AK267","v":0},{"$f":"'Consum.'!AL267","v":0},{"$f":"'Consum.'!AM267","v":0},{"$f":"'Consum.'!AN267","v":0},{"$f":"'Consum.'!AO267","v":0},{"$f":"'Consum.'!AP267","v":0},{"$f":"'Consum.'!AQ267","v":0},{"$f":"'Consum.'!AR267","v":0},{"$f":"'Consum.'!AS267","v":0},{"$f":"'Consum.'!AT267","v":0},{"$f":"'Consum.'!AU267","v":0},{"$f":"'Consum.'!AV267","v":0},{"$f":"'Consum.'!AW267","v":0},{"$f":"'Consum.'!AX267","v":0},{"$f":"'Consum.'!AY267","v":0},{"$f":"'Consum.'!AZ267","v":0},{"$f":"'Consum.'!BA267","v":0},{"$f":"'Consum.'!BB267","v":0},{"$f":"'Consum.'!BC267","v":0},{"$f":"'Consum.'!BD267","v":0},{"$f":"'Consum.'!BE267","v":"0"},{"$f":"'Consum.'!BF267","v":"0"},{"$f":"'Consum.'!BG267","v":"0"},{"$f":"'Consum.'!BH267","v":"0"},{"$f":"'Consum.'!BI267","v":"0"}]
["EMS","Public Power Free",0,"0","-",0,null,"Public Power Free",{"$f":"'Consum.'!I268","v":0},{"$f":"'Consum.'!J268","v":0},{"$f":"'Consum.'!K268","v":0},{"$f":"'Consum.'!L268","v":0},{"$f":"'Consum.'!M268","v":0},{"$f":"'Consum.'!N268","v":0},{"$f":"'Consum.'!O268","v":0},{"$f":"'Consum.'!P268","v":0},{"$f":"'Consum.'!Q268","v":0},{"$f":"'Consum.'!R268","v":0},{"$f":"'Consum.'!S268","v":0},{"$f":"'Consum.'!T268","v":0},{"$f":"'Consum.'!U268","v":0},{"$f":"'Consum.'!V268","v":0},{"$f":"'Consum.'!W268","v":0},{"$f":"'Consum.'!X268","v":0},{"$f":"'Consum.'!Y268","v":0},{"$f":"'Consum.'!Z268","v":0},{"$f":"'Consum.'!AA268","v":0},{"$f":"'Consum.'!AB268","v":0},{"$f":"'Consum.'!AC268","v":0},{"$f":"'Consum.'!AD268","v":0},{"$f":"'Consum.'!AE268","v":0},{"$f":"'Consum.'!AF268","v":0},{"$f":"'Consum.'!AG268","v":0},{"$f":"'Consum.'!AH268","v":0},{"$f":"'Consum.'!AI268","v":0},{"$f":"'Consum.'!AJ268","v":0},{"$f":"'Consum.'!AK268","v":0},{"$f":"'Consum.'!AL268","v":0},{"$f":"'Consum.'!AM268","v":0},{"$f":"'Consum.'!AN268","v":0},{"$f":"'Consum.'!AO268","v":0},{"$f":"'Consum.'!AP268","v":0},{"$f":"'Consum.'!AQ268","v":0},{"$f":"'Consum.'!AR268","v":0},{"$f":"'Consum.'!AS268","v":0},{"$f":"'Consum.'!AT268","v":0},{"$f":"'Consum.'!AU268","v":0},{"$f":"'Consum.'!AV268","v":0},{"$f":"'Consum.'!AW268","v":0},{"$f":"'Consum.'!AX268","v":0},{"$f":"'Consum.'!AY268","v":0},{"$f":"'Consum.'!AZ268","v":0},{"$f":"'Consum.'!BA268","v":0},{"$f":"'Consum.'!BB268","v":0},{"$f":"'Consum.'!BC268","v":0},{"$f":"'Consum.'!BD268","v":0},{"$f":"'Consum.'!BE268","v":"0"},{"$f":"'Consum.'!BF268","v":0},{"$f":"'Consum.'!BG268","v":0},{"$f":"'Consum.'!BH268","v":0},{"$f":"'Consum.'!BI268","v":0}]
["EMS","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I269","v":0},{"$f":"'Consum.'!J269","v":0},{"$f":"'Consum.'!K269","v":0},{"$f":"'Consum.'!L269","v":0},{"$f":"'Consum.'!M269","v":0},{"$f":"'Consum.'!N269","v":0},{"$f":"'Consum.'!O269","v":0},{"$f":"'Consum.'!P269","v":0},{"$f":"'Consum.'!Q269","v":0},{"$f":"'Consum.'!R269","v":0},{"$f":"'Consum.'!S269","v":0},{"$f":"'Consum.'!T269","v":0},{"$f":"'Consum.'!U269","v":0},{"$f":"'Consum.'!V269","v":0},{"$f":"'Consum.'!W269","v":0},{"$f":"'Consum.'!X269","v":0},{"$f":"'Consum.'!Y269","v":0},{"$f":"'Consum.'!Z269","v":0},{"$f":"'Consum.'!AA269","v":0},{"$f":"'Consum.'!AB269","v":0},{"$f":"'Consum.'!AC269","v":0},{"$f":"'Consum.'!AD269","v":0},{"$f":"'Consum.'!AE269","v":0},{"$f":"'Consum.'!AF269","v":0},{"$f":"'Consum.'!AG269","v":0},{"$f":"'Consum.'!AH269","v":0},{"$f":"'Consum.'!AI269","v":0},{"$f":"'Consum.'!AJ269","v":0},{"$f":"'Consum.'!AK269","v":0},{"$f":"'Consum.'!AL269","v":0},{"$f":"'Consum.'!AM269","v":0},{"$f":"'Consum.'!AN269","v":0},{"$f":"'Consum.'!AO269","v":0},{"$f":"'Consum.'!AP269","v":0},{"$f":"'Consum.'!AQ269","v":0},{"$f":"'Consum.'!AR269","v":0},{"$f":"'Consum.'!AS269","v":0},{"$f":"'Consum.'!AT269","v":0},{"$f":"'Consum.'!AU269","v":0},{"$f":"'Consum.'!AV269","v":0},{"$f":"'Consum.'!AW269","v":0},{"$f":"'Consum.'!AX269","v":0},{"$f":"'Consum.'!AY269","v":0},{"$f":"'Consum.'!AZ269","v":0},{"$f":"'Consum.'!BA269","v":0},{"$f":"'Consum.'!BB269","v":0},{"$f":"'Consum.'!BC269","v":0},{"$f":"'Consum.'!BD269","v":0},{"$f":"'Consum.'!BE269","v":"0"},{"$f":"'Consum.'!BF269","v":"0"},{"$f":"'Consum.'!BG269","v":"0"},{"$f":"'Consum.'!BH269","v":"0"},{"$f":"'Consum.'!BI269","v":"0"}]
["EMS","Public Service Free",85,59,44.067796610169488,26,null,"Public Service Free",{"$f":"'Consum.'!I270","v":0},{"$f":"'Consum.'!J270","v":0},{"$f":"'Consum.'!K270","v":0},{"$f":"'Consum.'!L270","v":0},{"$f":"'Consum.'!M270","v":0},{"$f":"'Consum.'!N270","v":0},{"$f":"'Consum.'!O270","v":0},{"$f":"'Consum.'!P270","v":0},{"$f":"'Consum.'!Q270","v":0},{"$f":"'Consum.'!R270","v":0},{"$f":"'Consum.'!S270","v":0},{"$f":"'Consum.'!T270","v":0},{"$f":"'Consum.'!U270","v":0},{"$f":"'Consum.'!V270","v":0},{"$f":"'Consum.'!W270","v":0},{"$f":"'Consum.'!X270","v":0},{"$f":"'Consum.'!Y270","v":0},{"$f":"'Consum.'!Z270","v":0},{"$f":"'Consum.'!AA270","v":0},{"$f":"'Consum.'!AB270","v":1},{"$f":"'Consum.'!AC270","v":1},{"$f":"'Consum.'!AD270","v":1},{"$f":"'Consum.'!AE270","v":1},{"$f":"'Consum.'!AF270","v":1},{"$f":"'Consum.'!AG270","v":1},{"$f":"'Consum.'!AH270","v":1},{"$f":"'Consum.'!AI270","v":1},{"$f":"'Consum.'!AJ270","v":1},{"$f":"'Consum.'!AK270","v":1},{"$f":"'Consum.'!AL270","v":1},{"$f":"'Consum.'!AM270","v":1},{"$f":"'Consum.'!AN270","v":1},{"$f":"'Consum.'!AO270","v":1},{"$f":"'Consum.'!AP270","v":1},{"$f":"'Consum.'!AQ270","v":1},{"$f":"'Consum.'!AR270","v":1},{"$f":"'Consum.'!AS270","v":25},{"$f":"'Consum.'!AT270","v":25},{"$f":"'Consum.'!AU270","v":25},{"$f":"'Consum.'!AV270","v":25},{"$f":"'Consum.'!AW270","v":33},{"$f":"'Consum.'!AX270","v":43},{"$f":"'Consum.'!AY270","v":42},{"$f":"'Consum.'!AZ270","v":53},{"$f":"'Consum.'!BA270","v":56},{"$f":"'Consum.'!BB270","v":55},{"$f":"'Consum.'!BC270","v":56},{"$f":"'Consum.'!BD270","v":56},{"$f":"'Consum.'!BE270","v":59},{"$f":"'Consum.'!BF270","v":78},{"$f":"'Consum.'!BG270","v":81},{"$f":"'Consum.'!BH270","v":82},{"$f":"'Consum.'!BI270","v":85}]
["EMS","2 Free Market (TUSD)",881,543,62.246777163904234,338,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I271","v":20},{"$f":"'Consum.'!J271","v":20},{"$f":"'Consum.'!K271","v":23},{"$f":"'Consum.'!L271","v":26},{"$f":"'Consum.'!M271","v":29},{"$f":"'Consum.'!N271","v":33},{"$f":"'Consum.'!O271","v":39},{"$f":"'Consum.'!P271","v":39},{"$f":"'Consum.'!Q271","v":40},{"$f":"'Consum.'!R271","v":41},{"$f":"'Consum.'!S271","v":41},{"$f":"'Consum.'!T271","v":43},{"$f":"'Consum.'!U271","v":43},{"$f":"'Consum.'!V271","v":43},{"$f":"'Consum.'!W271","v":43},{"$f":"'Consum.'!X271","v":44},{"$f":"'Consum.'!Y271","v":48},{"$f":"'Consum.'!Z271","v":59},{"$f":"'Consum.'!AA271","v":73},{"$f":"'Consum.'!AB271","v":90},{"$f":"'Consum.'!AC271","v":104},{"$f":"'Consum.'!AD271","v":109},{"$f":"'Consum.'!AE271","v":134},{"$f":"'Consum.'!AF271","v":139},{"$f":"'Consum.'!AG271","v":147},{"$f":"'Consum.'!AH271","v":151},{"$f":"'Consum.'!AI271","v":155},{"$f":"'Consum.'!AJ271","v":162},{"$f":"'Consum.'!AK271","v":167},{"$f":"'Consum.'!AL271","v":170},{"$f":"'Consum.'!AM271","v":186},{"$f":"'Consum.'!AN271","v":193},{"$f":"'Consum.'!AO271","v":200},{"$f":"'Consum.'!AP271","v":210},{"$f":"'Consum.'!AQ271","v":217},{"$f":"'Consum.'!AR271","v":238},{"$f":"'Consum.'!AS271","v":281},{"$f":"'Consum.'!AT271","v":298},{"$f":"'Consum.'!AU271","v":314},{"$f":"'Consum.'!AV271","v":321},{"$f":"'Consum.'!AW271","v":357},{"$f":"'Consum.'!AX271","v":375},{"$f":"'Consum.'!AY271","v":379},{"$f":"'Consum.'!AZ271","v":398},{"$f":"'Consum.'!BA271","v":434},{"$f":"'Consum.'!BB271","v":445},{"$f":"'Consum.'!BC271","v":476},{"$f":"'Consum.'!BD271","v":497},{"$f":"'Consum.'!BE271","v":543},{"$f":"'Consum.'!BF271","v":602},{"$f":"'Consum.'!BG271","v":697},{"$f":"'Consum.'!BH271","v":776},{"$f":"'Consum.'!BI271","v":881}]
["EMS","Residential Total",980947,952787,2.9555399055612552,28160,null,"Residential Total",{"$f":"'Consum.'!I272","v":681353},{"$f":"'Consum.'!J272","v":689270},{"$f":"'Consum.'!K272","v":698926},{"$f":"'Consum.'!L272","v":706125},{"$f":"'Consum.'!M272","v":709337},{"$f":"'Consum.'!N272","v":715440},{"$f":"'Consum.'!O272","v":721836},{"$f":"'Consum.'!P272","v":727943},{"$f":"'Consum.'!Q272","v":734227},{"$f":"'Consum.'!R272","v":740746},{"$f":"'Consum.'!S272","v":747040},{"$f":"'Consum.'!T272","v":755902},{"$f":"'Consum.'!U272","v":763261},{"$f":"'Consum.'!V272","v":771626},{"$f":"'Consum.'!W272","v":778155},{"$f":"'Consum.'!X272","v":785717},{"$f":"'Consum.'!Y272","v":791549},{"$f":"'Consum.'!Z272","v":794978},{"$f":"'Consum.'!AA272","v":798827},{"$f":"'Consum.'!AB272","v":802982},{"$f":"'Consum.'!AC272","v":809780},{"$f":"'Consum.'!AD272","v":815020},{"$f":"'Consum.'!AE272","v":818783},{"$f":"'Consum.'!AF272","v":825414},{"$f":"'Consum.'!AG272","v":830849},{"$f":"'Consum.'!AH272","v":838138},{"$f":"'Consum.'!AI272","v":827720},{"$f":"'Consum.'!AJ272","v":829446},{"$f":"'Consum.'!AK272","v":836714},{"$f":"'Consum.'!AL272","v":841584},{"$f":"'Consum.'!AM272","v":846604},{"$f":"'Consum.'!AN272","v":850698},{"$f":"'Consum.'!AO272","v":855999},{"$f":"'Consum.'!AP272","v":861195},{"$f":"'Consum.'!AQ272","v":871128},{"$f":"'Consum.'!AR272","v":876883},{"$f":"'Consum.'!AS272","v":882174},{"$f":"'Consum.'!AT272","v":886291},{"$f":"'Consum.'!AU272","v":890709},{"$f":"'Consum.'!AV272","v":894917},{"$f":"'Consum.'!AW272","v":909483},{"$f":"'Consum.'!AX272","v":914749},{"$f":"'Consum.'!AY272","v":918255},{"$f":"'Consum.'!AZ272","v":925231},{"$f":"'Consum.'!BA272","v":932535},{"$f":"'Consum.'!BB272","v":935662},{"$f":"'Consum.'!BC272","v":941015},{"$f":"'Consum.'!BD272","v":947627},{"$f":"'Consum.'!BE272","v":952787},{"$f":"'Consum.'!BF272","v":960415},{"$f":"'Consum.'!BG272","v":972596},{"$f":"'Consum.'!BH272","v":978390},{"$f":"'Consum.'!BI272","v":980947}]
["EMS","Commercial Total",75242,80002,-5.9498512537186521,-4760,null,"Commercial Total",{"$f":"'Consum.'!I273","v":68626},{"$f":"'Consum.'!J273","v":69470},{"$f":"'Consum.'!K273","v":213061},{"$f":"'Consum.'!L273","v":71841},{"$f":"'Consum.'!M273","v":71945},{"$f":"'Consum.'!N273","v":72593},{"$f":"'Consum.'!O273","v":219193},{"$f":"'Consum.'!P273","v":74022},{"$f":"'Consum.'!Q273","v":74414},{"$f":"'Consum.'!R273","v":74867},{"$f":"'Consum.'!S273","v":225114},{"$f":"'Consum.'!T273","v":75670},{"$f":"'Consum.'!U273","v":76195},{"$f":"'Consum.'!V273","v":76813},{"$f":"'Consum.'!W273","v":230915},{"$f":"'Consum.'!X273","v":77251},{"$f":"'Consum.'!Y273","v":77476},{"$f":"'Consum.'!Z273","v":77723},{"$f":"'Consum.'!AA273","v":233513},{"$f":"'Consum.'!AB273","v":78370},{"$f":"'Consum.'!AC273","v":78964},{"$f":"'Consum.'!AD273","v":79137},{"$f":"'Consum.'!AE273","v":237789},{"$f":"'Consum.'!AF273","v":79849},{"$f":"'Consum.'!AG273","v":80176},{"$f":"'Consum.'!AH273","v":80848},{"$f":"'Consum.'!AI273","v":240516},{"$f":"'Consum.'!AJ273","v":79055},{"$f":"'Consum.'!AK273","v":79030},{"$f":"'Consum.'!AL273","v":79171},{"$f":"'Consum.'!AM273","v":79182},{"$f":"'Consum.'!AN273","v":79199},{"$f":"'Consum.'!AO273","v":79309},{"$f":"'Consum.'!AP273","v":78960},{"$f":"'Consum.'!AQ273","v":78968},{"$f":"'Consum.'!AR273","v":79752},{"$f":"'Consum.'!AS273","v":79573},{"$f":"'Consum.'!AT273","v":79799},{"$f":"'Consum.'!AU273","v":80254},{"$f":"'Consum.'!AV273","v":80536},{"$f":"'Consum.'!AW273","v":80774},{"$f":"'Consum.'!AX273","v":80651},{"$f":"'Consum.'!AY273","v":81022},{"$f":"'Consum.'!AZ273","v":81078},{"$f":"'Consum.'!BA273","v":81416},{"$f":"'Consum.'!BB273","v":81581},{"$f":"'Consum.'!BC273","v":81664},{"$f":"'Consum.'!BD273","v":81740},{"$f":"'Consum.'!BE273","v":80002},{"$f":"'Consum.'!BF273","v":78347},{"$f":"'Consum.'!BG273","v":77558},{"$f":"'Consum.'!BH273","v":76427},{"$f":"'Consum.'!BI273","v":75242}]
["EMS","Industrial Total",6174,6749,-8.5197807082530765,-575,null,"Industrial Total",{"$f":"'Consum.'!I274","v":5941},{"$f":"'Consum.'!J274","v":5966},{"$f":"'Consum.'!K274","v":6273},{"$f":"'Consum.'!L274","v":6459},{"$f":"'Consum.'!M274","v":6496},{"$f":"'Consum.'!N274","v":6643},{"$f":"'Consum.'!O274","v":6972},{"$f":"'Consum.'!P274","v":7222},{"$f":"'Consum.'!Q274","v":7448},{"$f":"'Consum.'!R274","v":7700},{"$f":"'Consum.'!S274","v":8032},{"$f":"'Consum.'!T274","v":8246},{"$f":"'Consum.'!U274","v":8256},{"$f":"'Consum.'!V274","v":8266},{"$f":"'Consum.'!W274","v":8316},{"$f":"'Consum.'!X274","v":8291},{"$f":"'Consum.'!Y274","v":8295},{"$f":"'Consum.'!Z274","v":8296},{"$f":"'Consum.'!AA274","v":8266},{"$f":"'Consum.'!AB274","v":8225},{"$f":"'Consum.'!AC274","v":8277},{"$f":"'Consum.'!AD274","v":8261},{"$f":"'Consum.'!AE274","v":8236},{"$f":"'Consum.'!AF274","v":8193},{"$f":"'Consum.'!AG274","v":8136},{"$f":"'Consum.'!AH274","v":8123},{"$f":"'Consum.'!AI274","v":7896},{"$f":"'Consum.'!AJ274","v":7753},{"$f":"'Consum.'!AK274","v":7610},{"$f":"'Consum.'!AL274","v":7453},{"$f":"'Consum.'!AM274","v":7337},{"$f":"'Consum.'!AN274","v":7294},{"$f":"'Consum.'!AO274","v":7241},{"$f":"'Consum.'!AP274","v":7255},{"$f":"'Consum.'!AQ274","v":7251},{"$f":"'Consum.'!AR274","v":7283},{"$f":"'Consum.'!AS274","v":7155},{"$f":"'Consum.'!AT274","v":7224},{"$f":"'Consum.'!AU274","v":7146},{"$f":"'Consum.'!AV274","v":7084},{"$f":"'Consum.'!AW274","v":7135},{"$f":"'Consum.'!AX274","v":6866},{"$f":"'Consum.'!AY274","v":6957},{"$f":"'Consum.'!AZ274","v":6962},{"$f":"'Consum.'!BA274","v":6771},{"$f":"'Consum.'!BB274","v":6975},{"$f":"'Consum.'!BC274","v":6928},{"$f":"'Consum.'!BD274","v":6755},{"$f":"'Consum.'!BE274","v":6749},{"$f":"'Consum.'!BF274","v":6541},{"$f":"'Consum.'!BG274","v":6281},{"$f":"'Consum.'!BH274","v":6423},{"$f":"'Consum.'!BI274","v":6174}]
["EMS","Rural Total",77727,79817,-2.6184897954069974,-2090,null,"Rural Total",{"$f":"'Consum.'!I275","v":82522},{"$f":"'Consum.'!J275","v":82252},{"$f":"'Consum.'!K275","v":82394},{"$f":"'Consum.'!L275","v":82878},{"$f":"'Consum.'!M275","v":82870},{"$f":"'Consum.'!N275","v":83140},{"$f":"'Consum.'!O275","v":83410},{"$f":"'Consum.'!P275","v":83633},{"$f":"'Consum.'!Q275","v":84013},{"$f":"'Consum.'!R275","v":84204},{"$f":"'Consum.'!S275","v":84947},{"$f":"'Consum.'!T275","v":86063},{"$f":"'Consum.'!U275","v":87174},{"$f":"'Consum.'!V275","v":87837},{"$f":"'Consum.'!W275","v":88752},{"$f":"'Consum.'!X275","v":86940},{"$f":"'Consum.'!Y275","v":86995},{"$f":"'Consum.'!Z275","v":87865},{"$f":"'Consum.'!AA275","v":88078},{"$f":"'Consum.'!AB275","v":88384},{"$f":"'Consum.'!AC275","v":88554},{"$f":"'Consum.'!AD275","v":88770},{"$f":"'Consum.'!AE275","v":89426},{"$f":"'Consum.'!AF275","v":89434},{"$f":"'Consum.'!AG275","v":89584},{"$f":"'Consum.'!AH275","v":89856},{"$f":"'Consum.'!AI275","v":89121},{"$f":"'Consum.'!AJ275","v":89023},{"$f":"'Consum.'!AK275","v":88694},{"$f":"'Consum.'!AL275","v":89011},{"$f":"'Consum.'!AM275","v":89320},{"$f":"'Consum.'!AN275","v":89114},{"$f":"'Consum.'!AO275","v":89149},{"$f":"'Consum.'!AP275","v":87943},{"$f":"'Consum.'!AQ275","v":88071},{"$f":"'Consum.'!AR275","v":88559},{"$f":"'Consum.'!AS275","v":88615},{"$f":"'Consum.'!AT275","v":88892},{"$f":"'Consum.'!AU275","v":88103},{"$f":"'Consum.'!AV275","v":88515},{"$f":"'Consum.'!AW275","v":79477},{"$f":"'Consum.'!AX275","v":79089},{"$f":"'Consum.'!AY275","v":78348},{"$f":"'Consum.'!AZ275","v":78548},{"$f":"'Consum.'!BA275","v":79554},{"$f":"'Consum.'!BB275","v":79865},{"$f":"'Consum.'!BC275","v":79672},{"$f":"'Consum.'!BD275","v":80012},{"$f":"'Consum.'!BE275","v":79817},{"$f":"'Consum.'!BF275","v":79038},{"$f":"'Consum.'!BG275","v":78565},{"$f":"'Consum.'!BH275","v":78346},{"$f":"'Consum.'!BI275","v":77727}]
["EMS","Public Lighting Total",2329,3079,-24.358557973367979,-750,null,"Public Lighting Total",{"$f":"'Consum.'!I276","v":1853},{"$f":"'Consum.'!J276","v":1914},{"$f":"'Consum.'!K276","v":2094},{"$f":"'Consum.'!L276","v":2199},{"$f":"'Consum.'!M276","v":2151},{"$f":"'Consum.'!N276","v":2199},{"$f":"'Consum.'!O276","v":2205},{"$f":"'Consum.'!P276","v":2272},{"$f":"'Consum.'!Q276","v":2232},{"$f":"'Consum.'!R276","v":2243},{"$f":"'Consum.'!S276","v":2264},{"$f":"'Consum.'!T276","v":2296},{"$f":"'Consum.'!U276","v":2291},{"$f":"'Consum.'!V276","v":2302},{"$f":"'Consum.'!W276","v":2396},{"$f":"'Consum.'!X276","v":2416},{"$f":"'Consum.'!Y276","v":2414},{"$f":"'Consum.'!Z276","v":2467},{"$f":"'Consum.'!AA276","v":2509},{"$f":"'Consum.'!AB276","v":2525},{"$f":"'Consum.'!AC276","v":2531},{"$f":"'Consum.'!AD276","v":2567},{"$f":"'Consum.'!AE276","v":2603},{"$f":"'Consum.'!AF276","v":2560},{"$f":"'Consum.'!AG276","v":2598},{"$f":"'Consum.'!AH276","v":2700},{"$f":"'Consum.'!AI276","v":2654},{"$f":"'Consum.'!AJ276","v":2652},{"$f":"'Consum.'!AK276","v":2729},{"$f":"'Consum.'!AL276","v":2769},{"$f":"'Consum.'!AM276","v":2761},{"$f":"'Consum.'!AN276","v":2712},{"$f":"'Consum.'!AO276","v":2752},{"$f":"'Consum.'!AP276","v":2762},{"$f":"'Consum.'!AQ276","v":2779},{"$f":"'Consum.'!AR276","v":3154},{"$f":"'Consum.'!AS276","v":2822},{"$f":"'Consum.'!AT276","v":2946},{"$f":"'Consum.'!AU276","v":2906},{"$f":"'Consum.'!AV276","v":2903},{"$f":"'Consum.'!AW276","v":2916},{"$f":"'Consum.'!AX276","v":2923},{"$f":"'Consum.'!AY276","v":3017},{"$f":"'Consum.'!AZ276","v":2974},{"$f":"'Consum.'!BA276","v":3000},{"$f":"'Consum.'!BB276","v":3023},{"$f":"'Consum.'!BC276","v":3073},{"$f":"'Consum.'!BD276","v":3080},{"$f":"'Consum.'!BE276","v":3079},{"$f":"'Consum.'!BF276","v":3105},{"$f":"'Consum.'!BG276","v":2259},{"$f":"'Consum.'!BH276","v":2429},{"$f":"'Consum.'!BI276","v":2329}]
["EMS","Public Power Total",9711,9242,5.0746591646829708,469,null,"Public Power Total",{"$f":"'Consum.'!I277","v":8223},{"$f":"'Consum.'!J277","v":8292},{"$f":"'Consum.'!K277","v":8298},{"$f":"'Consum.'!L277","v":8285},{"$f":"'Consum.'!M277","v":8298},{"$f":"'Consum.'!N277","v":8412},{"$f":"'Consum.'!O277","v":8423},{"$f":"'Consum.'!P277","v":8456},{"$f":"'Consum.'!Q277","v":8476},{"$f":"'Consum.'!R277","v":8560},{"$f":"'Consum.'!S277","v":8708},{"$f":"'Consum.'!T277","v":8739},{"$f":"'Consum.'!U277","v":8753},{"$f":"'Consum.'!V277","v":8785},{"$f":"'Consum.'!W277","v":8633},{"$f":"'Consum.'!X277","v":8690},{"$f":"'Consum.'!Y277","v":8695},{"$f":"'Consum.'!Z277","v":8717},{"$f":"'Consum.'!AA277","v":8682},{"$f":"'Consum.'!AB277","v":8706},{"$f":"'Consum.'!AC277","v":8709},{"$f":"'Consum.'!AD277","v":8724},{"$f":"'Consum.'!AE277","v":8730},{"$f":"'Consum.'!AF277","v":8736},{"$f":"'Consum.'!AG277","v":8703},{"$f":"'Consum.'!AH277","v":8807},{"$f":"'Consum.'!AI277","v":8800},{"$f":"'Consum.'!AJ277","v":8817},{"$f":"'Consum.'!AK277","v":8847},{"$f":"'Consum.'!AL277","v":8794},{"$f":"'Consum.'!AM277","v":8805},{"$f":"'Consum.'!AN277","v":8839},{"$f":"'Consum.'!AO277","v":8745},{"$f":"'Consum.'!AP277","v":8734},{"$f":"'Consum.'!AQ277","v":8773},{"$f":"'Consum.'!AR277","v":8469},{"$f":"'Consum.'!AS277","v":8490},{"$f":"'Consum.'!AT277","v":8701},{"$f":"'Consum.'!AU277","v":8723},{"$f":"'Consum.'!AV277","v":8804},{"$f":"'Consum.'!AW277","v":8848},{"$f":"'Consum.'!AX277","v":8962},{"$f":"'Consum.'!AY277","v":8892},{"$f":"'Consum.'!AZ277","v":8939},{"$f":"'Consum.'!BA277","v":9028},{"$f":"'Consum.'!BB277","v":9103},{"$f":"'Consum.'!BC277","v":9156},{"$f":"'Consum.'!BD277","v":9210},{"$f":"'Consum.'!BE277","v":9242},{"$f":"'Consum.'!BF277","v":9394},{"$f":"'Consum.'!BG277","v":9508},{"$f":"'Consum.'!BH277","v":9663},{"$f":"'Consum.'!BI277","v":9711}]
["EMS","Own Total",228,223,2.2421524663677195,5,null,"Own Total",{"$f":"'Consum.'!I278","v":185},{"$f":"'Consum.'!J278","v":183},{"$f":"'Consum.'!K278","v":185},{"$f":"'Consum.'!L278","v":182},{"$f":"'Consum.'!M278","v":183},{"$f":"'Consum.'!N278","v":184},{"$f":"'Consum.'!O278","v":186},{"$f":"'Consum.'!P278","v":186},{"$f":"'Consum.'!Q278","v":184},{"$f":"'Consum.'!R278","v":184},{"$f":"'Consum.'!S278","v":183},{"$f":"'Consum.'!T278","v":187},{"$f":"'Consum.'!U278","v":186},{"$f":"'Consum.'!V278","v":186},{"$f":"'Consum.'!W278","v":186},{"$f":"'Consum.'!X278","v":188},{"$f":"'Consum.'!Y278","v":188},{"$f":"'Consum.'!Z278","v":192},{"$f":"'Consum.'!AA278","v":192},{"$f":"'Consum.'!AB278","v":195},{"$f":"'Consum.'!AC278","v":197},{"$f":"'Consum.'!AD278","v":202},{"$f":"'Consum.'!AE278","v":205},{"$f":"'Consum.'!AF278","v":207},{"$f":"'Consum.'!AG278","v":212},{"$f":"'Consum.'!AH278","v":214},{"$f":"'Consum.'!AI278","v":220},{"$f":"'Consum.'!AJ278","v":221},{"$f":"'Consum.'!AK278","v":223},{"$f":"'Consum.'!AL278","v":221},{"$f":"'Consum.'!AM278","v":222},{"$f":"'Consum.'!AN278","v":227},{"$f":"'Consum.'!AO278","v":230},{"$f":"'Consum.'!AP278","v":227},{"$f":"'Consum.'!AQ278","v":227},{"$f":"'Consum.'!AR278","v":222},{"$f":"'Consum.'!AS278","v":223},{"$f":"'Consum.'!AT278","v":226},{"$f":"'Consum.'!AU278","v":229},{"$f":"'Consum.'!AV278","v":230},{"$f":"'Consum.'!AW278","v":230},{"$f":"'Consum.'!AX278","v":236},{"$f":"'Consum.'!AY278","v":236},{"$f":"'Consum.'!AZ278","v":234},{"$f":"'Consum.'!BA278","v":224},{"$f":"'Consum.'!BB278","v":229},{"$f":"'Consum.'!BC278","v":231},{"$f":"'Consum.'!BD278","v":223},{"$f":"'Consum.'!BE278","v":223},{"$f":"'Consum.'!BF278","v":238},{"$f":"'Consum.'!BG278","v":231},{"$f":"'Consum.'!BH278","v":229},{"$f":"'Consum.'!BI278","v":228}]
["EMS","Public Service Total",1544,1530,0.91503267973855884,14,null,"Public Service Total",{"$f":"'Consum.'!I279","v":896},{"$f":"'Consum.'!J279","v":891},{"$f":"'Consum.'!K279","v":889},{"$f":"'Consum.'!L279","v":911},{"$f":"'Consum.'!M279","v":917},{"$f":"'Consum.'!N279","v":924},{"$f":"'Consum.'!O279","v":936},{"$f":"'Consum.'!P279","v":943},{"$f":"'Consum.'!Q279","v":955},{"$f":"'Consum.'!R279","v":963},{"$f":"'Consum.'!S279","v":1012},{"$f":"'Consum.'!T279","v":1045},{"$f":"'Consum.'!U279","v":1059},{"$f":"'Consum.'!V279","v":1053},{"$f":"'Consum.'!W279","v":1179},{"$f":"'Consum.'!X279","v":1186},{"$f":"'Consum.'!Y279","v":1196},{"$f":"'Consum.'!Z279","v":1210},{"$f":"'Consum.'!AA279","v":1197},{"$f":"'Consum.'!AB279","v":1259},{"$f":"'Consum.'!AC279","v":1221},{"$f":"'Consum.'!AD279","v":1227},{"$f":"'Consum.'!AE279","v":1240},{"$f":"'Consum.'!AF279","v":1272},{"$f":"'Consum.'!AG279","v":1286},{"$f":"'Consum.'!AH279","v":1291},{"$f":"'Consum.'!AI279","v":1298},{"$f":"'Consum.'!AJ279","v":1303},{"$f":"'Consum.'!AK279","v":1313},{"$f":"'Consum.'!AL279","v":1325},{"$f":"'Consum.'!AM279","v":1336},{"$f":"'Consum.'!AN279","v":1343},{"$f":"'Consum.'!AO279","v":1354},{"$f":"'Consum.'!AP279","v":1379},{"$f":"'Consum.'!AQ279","v":1388},{"$f":"'Consum.'!AR279","v":1400},{"$f":"'Consum.'!AS279","v":1319},{"$f":"'Consum.'!AT279","v":1454},{"$f":"'Consum.'!AU279","v":1463},{"$f":"'Consum.'!AV279","v":1478},{"$f":"'Consum.'!AW279","v":1488},{"$f":"'Consum.'!AX279","v":1492},{"$f":"'Consum.'!AY279","v":1493},{"$f":"'Consum.'!AZ279","v":1494},{"$f":"'Consum.'!BA279","v":1501},{"$f":"'Consum.'!BB279","v":1508},{"$f":"'Consum.'!BC279","v":1518},{"$f":"'Consum.'!BD279","v":1521},{"$f":"'Consum.'!BE279","v":1530},{"$f":"'Consum.'!BF279","v":1526},{"$f":"'Consum.'!BG279","v":1527},{"$f":"'Consum.'!BH279","v":1535},{"$f":"'Consum.'!BI279","v":1544}]
["EMS","Total Market (1+2)",1153902,1133429,1.8062887044534737,20473,null,"Total Market (1+2)",{"$f":"'Consum.'!I280","v":849599},{"$f":"'Consum.'!J280","v":858238},{"$f":"'Consum.'!K280","v":1012120},{"$f":"'Consum.'!L280","v":878880},{"$f":"'Consum.'!M280","v":882197},{"$f":"'Consum.'!N280","v":889535},{"$f":"'Consum.'!O280","v":1043161},{"$f":"'Consum.'!P280","v":904677},{"$f":"'Consum.'!Q280","v":911949},{"$f":"'Consum.'!R280","v":919467},{"$f":"'Consum.'!S280","v":1077300},{"$f":"'Consum.'!T280","v":938148},{"$f":"'Consum.'!U280","v":947175},{"$f":"'Consum.'!V280","v":956868},{"$f":"'Consum.'!W280","v":1118532},{"$f":"'Consum.'!X280","v":970679},{"$f":"'Consum.'!Y280","v":976808},{"$f":"'Consum.'!Z280","v":981448},{"$f":"'Consum.'!AA280","v":1141264},{"$f":"'Consum.'!AB280","v":990646},{"$f":"'Consum.'!AC280","v":998233},{"$f":"'Consum.'!AD280","v":1003908},{"$f":"'Consum.'!AE280","v":1167012},{"$f":"'Consum.'!AF280","v":1015665},{"$f":"'Consum.'!AG280","v":1021544},{"$f":"'Consum.'!AH280","v":1029977},{"$f":"'Consum.'!AI280","v":1178225},{"$f":"'Consum.'!AJ280","v":1018270},{"$f":"'Consum.'!AK280","v":1025160},{"$f":"'Consum.'!AL280","v":1030328},{"$f":"'Consum.'!AM280","v":1035567},{"$f":"'Consum.'!AN280","v":1039426},{"$f":"'Consum.'!AO280","v":1044779},{"$f":"'Consum.'!AP280","v":1048455},{"$f":"'Consum.'!AQ280","v":1058585},{"$f":"'Consum.'!AR280","v":1065722},{"$f":"'Consum.'!AS280","v":1070371},{"$f":"'Consum.'!AT280","v":1075533},{"$f":"'Consum.'!AU280","v":1079533},{"$f":"'Consum.'!AV280","v":1084467},{"$f":"'Consum.'!AW280","v":1090351},{"$f":"'Consum.'!AX280","v":1094968},{"$f":"'Consum.'!AY280","v":1098220},{"$f":"'Consum.'!AZ280","v":1105460},{"$f":"'Consum.'!BA280","v":1114029},{"$f":"'Consum.'!BB280","v":1117946},{"$f":"'Consum.'!BC280","v":1123257},{"$f":"'Consum.'!BD280","v":1130168},{"$f":"'Consum.'!BE280","v":1133429},{"$f":"'Consum.'!BF280","v":1138604},{"$f":"'Consum.'!BG280","v":1148525},{"$f":"'Consum.'!BH280","v":1153442},{"$f":"'Consum.'!BI280","v":1153902}]
["EMS"]
["ETO","ETO",null,null,null,null,null,{"$f":"B282","v":"ETO"}]
["ETO"]
["ETO"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ETO",null,null,null,null,null,null,"Valores em  "]
["ETO"]
["ETO"]
["ETO","Residential",{"$f":"INDEX($H$284:$DC$314,MATCH($B288,$H$284:$H$314,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":599130},579560,{"$f":"IFERROR(IF((C288/D288-1)*100<=-100,\"-\",IF((C288/D288-1)*100=0,\"-\",(C288/D288-1)*100)),\"-\")","v":3.3766995651873799},{"$f":"C288-D288","v":19570},null,"Residential",{"$f":"'Consum.'!I288","v":369674},{"$f":"'Consum.'!J288","v":375506},{"$f":"'Consum.'!K288","v":382999},{"$f":"'Consum.'!L288","v":389615},{"$f":"'Consum.'!M288","v":395169},{"$f":"'Consum.'!N288","v":401030},{"$f":"'Consum.'!O288","v":407275},{"$f":"'Consum.'!P288","v":412135},{"$f":"'Consum.'!Q288","v":417111},{"$f":"'Consum.'!R288","v":423503},{"$f":"'Consum.'!S288","v":428933},{"$f":"'Consum.'!T288","v":433522},{"$f":"'Consum.'!U288","v":439227},{"$f":"'Consum.'!V288","v":444848},{"$f":"'Consum.'!W288","v":449941},{"$f":"'Consum.'!X288","v":454499},{"$f":"'Consum.'!Y288","v":459318},{"$f":"'Consum.'!Z288","v":447599},{"$f":"'Consum.'!AA288","v":453054},{"$f":"'Consum.'!AB288","v":459594},{"$f":"'Consum.'!AC288","v":465240},{"$f":"'Consum.'!AD288","v":466786},{"$f":"'Consum.'!AE288","v":468295},{"$f":"'Consum.'!AF288","v":470747},{"$f":"'Consum.'!AG288","v":472989},{"$f":"'Consum.'!AH288","v":476808},{"$f":"'Consum.'!AI288","v":481787},{"$f":"'Consum.'!AJ288","v":485718},{"$f":"'Consum.'!AK288","v":489315},{"$f":"'Consum.'!AL288","v":492938},{"$f":"'Consum.'!AM288","v":497769},{"$f":"'Consum.'!AN288","v":498033},{"$f":"'Consum.'!AO288","v":500014},{"$f":"'Consum.'!AP288","v":505244},{"$f":"'Consum.'!AQ288","v":514025},{"$f":"'Consum.'!AR288","v":515919},{"$f":"'Consum.'!AS288","v":520028},{"$f":"'Consum.'!AT288","v":523464},{"$f":"'Consum.'!AU288","v":528539},{"$f":"'Consum.'!AV288","v":532474},{"$f":"'Consum.'!AW288","v":544725},{"$f":"'Consum.'!AX288","v":549361},{"$f":"'Consum.'!AY288","v":553957},{"$f":"'Consum.'!AZ288","v":559303},{"$f":"'Consum.'!BA288","v":563658},{"$f":"'Consum.'!BB288","v":567540},{"$f":"'Consum.'!BC288","v":571848},{"$f":"'Consum.'!BD288","v":576079},{"$f":"'Consum.'!BE288","v":579560},{"$f":"'Consum.'!BF288","v":584440},{"$f":"'Consum.'!BG288","v":590552},{"$f":"'Consum.'!BH288","v":594706},{"$f":"'Consum.'!BI288","v":599130}]
["ETO","Commercial",34491,34857,-1.0500043032963258,-366,null,"Commercial",{"$f":"'Consum.'!I289","v":33382},{"$f":"'Consum.'!J289","v":33770},{"$f":"'Consum.'!K289","v":103242},{"$f":"'Consum.'!L289","v":34857},{"$f":"'Consum.'!M289","v":35267},{"$f":"'Consum.'!N289","v":35984},{"$f":"'Consum.'!O289","v":109458},{"$f":"'Consum.'!P289","v":36909},{"$f":"'Consum.'!Q289","v":37337},{"$f":"'Consum.'!R289","v":37688},{"$f":"'Consum.'!S289","v":114386},{"$f":"'Consum.'!T289","v":38374},{"$f":"'Consum.'!U289","v":38636},{"$f":"'Consum.'!V289","v":38903},{"$f":"'Consum.'!W289","v":117589},{"$f":"'Consum.'!X289","v":39099},{"$f":"'Consum.'!Y289","v":39152},{"$f":"'Consum.'!Z289","v":36689},{"$f":"'Consum.'!AA289","v":109638},{"$f":"'Consum.'!AB289","v":35940},{"$f":"'Consum.'!AC289","v":35392},{"$f":"'Consum.'!AD289","v":34949},{"$f":"'Consum.'!AE289","v":104087},{"$f":"'Consum.'!AF289","v":34014},{"$f":"'Consum.'!AG289","v":33483},{"$f":"'Consum.'!AH289","v":33183},{"$f":"'Consum.'!AI289","v":99630},{"$f":"'Consum.'!AJ289","v":32768},{"$f":"'Consum.'!AK289","v":32820},{"$f":"'Consum.'!AL289","v":32830},{"$f":"'Consum.'!AM289","v":32906},{"$f":"'Consum.'!AN289","v":32872},{"$f":"'Consum.'!AO289","v":32847},{"$f":"'Consum.'!AP289","v":32857},{"$f":"'Consum.'!AQ289","v":33041},{"$f":"'Consum.'!AR289","v":33165},{"$f":"'Consum.'!AS289","v":33127},{"$f":"'Consum.'!AT289","v":33644},{"$f":"'Consum.'!AU289","v":33671},{"$f":"'Consum.'!AV289","v":33865},{"$f":"'Consum.'!AW289","v":34050},{"$f":"'Consum.'!AX289","v":34420},{"$f":"'Consum.'!AY289","v":34680},{"$f":"'Consum.'!AZ289","v":34760},{"$f":"'Consum.'!BA289","v":34795},{"$f":"'Consum.'!BB289","v":34897},{"$f":"'Consum.'!BC289","v":34973},{"$f":"'Consum.'!BD289","v":35053},{"$f":"'Consum.'!BE289","v":34857},{"$f":"'Consum.'!BF289","v":34784},{"$f":"'Consum.'!BG289","v":34578},{"$f":"'Consum.'!BH289","v":34549},{"$f":"'Consum.'!BI289","v":34491}]
["ETO","Industrial",1357,1394,-2.6542324246771831,-37,null,"Industrial",{"$f":"'Consum.'!I290","v":2188},{"$f":"'Consum.'!J290","v":2179},{"$f":"'Consum.'!K290","v":2158},{"$f":"'Consum.'!L290","v":2157},{"$f":"'Consum.'!M290","v":2148},{"$f":"'Consum.'!N290","v":2147},{"$f":"'Consum.'!O290","v":2161},{"$f":"'Consum.'!P290","v":2156},{"$f":"'Consum.'!Q290","v":2139},{"$f":"'Consum.'!R290","v":2135},{"$f":"'Consum.'!S290","v":2147},{"$f":"'Consum.'!T290","v":2122},{"$f":"'Consum.'!U290","v":2116},{"$f":"'Consum.'!V290","v":2105},{"$f":"'Consum.'!W290","v":2098},{"$f":"'Consum.'!X290","v":2083},{"$f":"'Consum.'!Y290","v":2063},{"$f":"'Consum.'!Z290","v":1936},{"$f":"'Consum.'!AA290","v":1918},{"$f":"'Consum.'!AB290","v":1890},{"$f":"'Consum.'!AC290","v":1841},{"$f":"'Consum.'!AD290","v":1805},{"$f":"'Consum.'!AE290","v":1773},{"$f":"'Consum.'!AF290","v":1750},{"$f":"'Consum.'!AG290","v":1714},{"$f":"'Consum.'!AH290","v":1673},{"$f":"'Consum.'!AI290","v":1641},{"$f":"'Consum.'!AJ290","v":1625},{"$f":"'Consum.'!AK290","v":1558},{"$f":"'Consum.'!AL290","v":1585},{"$f":"'Consum.'!AM290","v":1530},{"$f":"'Consum.'!AN290","v":1505},{"$f":"'Consum.'!AO290","v":1490},{"$f":"'Consum.'!AP290","v":1498},{"$f":"'Consum.'!AQ290","v":1501},{"$f":"'Consum.'!AR290","v":1493},{"$f":"'Consum.'!AS290","v":1326},{"$f":"'Consum.'!AT290","v":1470},{"$f":"'Consum.'!AU290","v":1463},{"$f":"'Consum.'!AV290","v":1458},{"$f":"'Consum.'!AW290","v":1434},{"$f":"'Consum.'!AX290","v":1431},{"$f":"'Consum.'!AY290","v":1416},{"$f":"'Consum.'!AZ290","v":1399},{"$f":"'Consum.'!BA290","v":1406},{"$f":"'Consum.'!BB290","v":1391},{"$f":"'Consum.'!BC290","v":1395},{"$f":"'Consum.'!BD290","v":1363},{"$f":"'Consum.'!BE290","v":1394},{"$f":"'Consum.'!BF290","v":1379},{"$f":"'Consum.'!BG290","v":1385},{"$f":"'Consum.'!BH290","v":1374},{"$f":"'Consum.'!BI290","v":1357}]
["ETO","Rural",40728,43349,-6.0462755772912828,-2621,null,"Rural",{"$f":"'Consum.'!I291","v":65064},{"$f":"'Consum.'!J291","v":64767},{"$f":"'Consum.'!K291","v":64944},{"$f":"'Consum.'!L291","v":64865},{"$f":"'Consum.'!M291","v":64853},{"$f":"'Consum.'!N291","v":64888},{"$f":"'Consum.'!O291","v":64823},{"$f":"'Consum.'!P291","v":64738},{"$f":"'Consum.'!Q291","v":64563},{"$f":"'Consum.'!R291","v":64265},{"$f":"'Consum.'!S291","v":63797},{"$f":"'Consum.'!T291","v":63799},{"$f":"'Consum.'!U291","v":63683},{"$f":"'Consum.'!V291","v":63516},{"$f":"'Consum.'!W291","v":63181},{"$f":"'Consum.'!X291","v":62986},{"$f":"'Consum.'!Y291","v":62860},{"$f":"'Consum.'!Z291","v":60472},{"$f":"'Consum.'!AA291","v":60158},{"$f":"'Consum.'!AB291","v":59914},{"$f":"'Consum.'!AC291","v":59639},{"$f":"'Consum.'!AD291","v":59421},{"$f":"'Consum.'!AE291","v":58323},{"$f":"'Consum.'!AF291","v":58395},{"$f":"'Consum.'!AG291","v":58263},{"$f":"'Consum.'!AH291","v":57919},{"$f":"'Consum.'!AI291","v":57498},{"$f":"'Consum.'!AJ291","v":57276},{"$f":"'Consum.'!AK291","v":57047},{"$f":"'Consum.'!AL291","v":56931},{"$f":"'Consum.'!AM291","v":56898},{"$f":"'Consum.'!AN291","v":57970},{"$f":"'Consum.'!AO291","v":57972},{"$f":"'Consum.'!AP291","v":58098},{"$f":"'Consum.'!AQ291","v":57719},{"$f":"'Consum.'!AR291","v":57964},{"$f":"'Consum.'!AS291","v":57816},{"$f":"'Consum.'!AT291","v":57329},{"$f":"'Consum.'!AU291","v":56086},{"$f":"'Consum.'!AV291","v":55414},{"$f":"'Consum.'!AW291","v":46915},{"$f":"'Consum.'!AX291","v":46148},{"$f":"'Consum.'!AY291","v":45805},{"$f":"'Consum.'!AZ291","v":45403},{"$f":"'Consum.'!BA291","v":44884},{"$f":"'Consum.'!BB291","v":44547},{"$f":"'Consum.'!BC291","v":44276},{"$f":"'Consum.'!BD291","v":43848},{"$f":"'Consum.'!BE291","v":43349},{"$f":"'Consum.'!BF291","v":42689},{"$f":"'Consum.'!BG291","v":41933},{"$f":"'Consum.'!BH291","v":41316},{"$f":"'Consum.'!BI291","v":40728}]
["ETO","Street Lighting",1551,1553,-0.12878300064391723,-2,null,"Street Lighting",{"$f":"'Consum.'!I292","v":705},{"$f":"'Consum.'!J292","v":676},{"$f":"'Consum.'!K292","v":682},{"$f":"'Consum.'!L292","v":682},{"$f":"'Consum.'!M292","v":694},{"$f":"'Consum.'!N292","v":685},{"$f":"'Consum.'!O292","v":691},{"$f":"'Consum.'!P292","v":696},{"$f":"'Consum.'!Q292","v":700},{"$f":"'Consum.'!R292","v":702},{"$f":"'Consum.'!S292","v":714},{"$f":"'Consum.'!T292","v":715},{"$f":"'Consum.'!U292","v":726},{"$f":"'Consum.'!V292","v":733},{"$f":"'Consum.'!W292","v":735},{"$f":"'Consum.'!X292","v":742},{"$f":"'Consum.'!Y292","v":744},{"$f":"'Consum.'!Z292","v":733},{"$f":"'Consum.'!AA292","v":735},{"$f":"'Consum.'!AB292","v":743},{"$f":"'Consum.'!AC292","v":743},{"$f":"'Consum.'!AD292","v":743},{"$f":"'Consum.'!AE292","v":751},{"$f":"'Consum.'!AF292","v":757},{"$f":"'Consum.'!AG292","v":758},{"$f":"'Consum.'!AH292","v":758},{"$f":"'Consum.'!AI292","v":760},{"$f":"'Consum.'!AJ292","v":760},{"$f":"'Consum.'!AK292","v":774},{"$f":"'Consum.'!AL292","v":808},{"$f":"'Consum.'!AM292","v":806},{"$f":"'Consum.'!AN292","v":838},{"$f":"'Consum.'!AO292","v":834},{"$f":"'Consum.'!AP292","v":871},{"$f":"'Consum.'!AQ292","v":883},{"$f":"'Consum.'!AR292","v":939},{"$f":"'Consum.'!AS292","v":820},{"$f":"'Consum.'!AT292","v":822},{"$f":"'Consum.'!AU292","v":890},{"$f":"'Consum.'!AV292","v":1136},{"$f":"'Consum.'!AW292","v":1274},{"$f":"'Consum.'!AX292","v":1284},{"$f":"'Consum.'!AY292","v":1400},{"$f":"'Consum.'!AZ292","v":1425},{"$f":"'Consum.'!BA292","v":1869},{"$f":"'Consum.'!BB292","v":1462},{"$f":"'Consum.'!BC292","v":1523},{"$f":"'Consum.'!BD292","v":1533},{"$f":"'Consum.'!BE292","v":1553},{"$f":"'Consum.'!BF292","v":1560},{"$f":"'Consum.'!BG292","v":1451},{"$f":"'Consum.'!BH292","v":1525},{"$f":"'Consum.'!BI292","v":1551}]
["ETO","Public Power",7401,7220,2.5069252077562387,181,null,"Public Power",{"$f":"'Consum.'!I293","v":6828},{"$f":"'Consum.'!J293","v":6930},{"$f":"'Consum.'!K293","v":6926},{"$f":"'Consum.'!L293","v":6867},{"$f":"'Consum.'!M293","v":6876},{"$f":"'Consum.'!N293","v":6921},{"$f":"'Consum.'!O293","v":6963},{"$f":"'Consum.'!P293","v":6908},{"$f":"'Consum.'!Q293","v":6924},{"$f":"'Consum.'!R293","v":7049},{"$f":"'Consum.'!S293","v":6997},{"$f":"'Consum.'!T293","v":7012},{"$f":"'Consum.'!U293","v":7021},{"$f":"'Consum.'!V293","v":7071},{"$f":"'Consum.'!W293","v":7089},{"$f":"'Consum.'!X293","v":7160},{"$f":"'Consum.'!Y293","v":7168},{"$f":"'Consum.'!Z293","v":7165},{"$f":"'Consum.'!AA293","v":7174},{"$f":"'Consum.'!AB293","v":7107},{"$f":"'Consum.'!AC293","v":7108},{"$f":"'Consum.'!AD293","v":7156},{"$f":"'Consum.'!AE293","v":7170},{"$f":"'Consum.'!AF293","v":7205},{"$f":"'Consum.'!AG293","v":7195},{"$f":"'Consum.'!AH293","v":7292},{"$f":"'Consum.'!AI293","v":7251},{"$f":"'Consum.'!AJ293","v":7278},{"$f":"'Consum.'!AK293","v":7289},{"$f":"'Consum.'!AL293","v":7317},{"$f":"'Consum.'!AM293","v":7361},{"$f":"'Consum.'!AN293","v":7280},{"$f":"'Consum.'!AO293","v":7293},{"$f":"'Consum.'!AP293","v":7341},{"$f":"'Consum.'!AQ293","v":7399},{"$f":"'Consum.'!AR293","v":7437},{"$f":"'Consum.'!AS293","v":7304},{"$f":"'Consum.'!AT293","v":7484},{"$f":"'Consum.'!AU293","v":7461},{"$f":"'Consum.'!AV293","v":7175},{"$f":"'Consum.'!AW293","v":5892},{"$f":"'Consum.'!AX293","v":7000},{"$f":"'Consum.'!AY293","v":7021},{"$f":"'Consum.'!AZ293","v":6988},{"$f":"'Consum.'!BA293","v":6439},{"$f":"'Consum.'!BB293","v":7171},{"$f":"'Consum.'!BC293","v":7180},{"$f":"'Consum.'!BD293","v":7214},{"$f":"'Consum.'!BE293","v":7220},{"$f":"'Consum.'!BF293","v":7342},{"$f":"'Consum.'!BG293","v":7333},{"$f":"'Consum.'!BH293","v":7366},{"$f":"'Consum.'!BI293","v":7401}]
["ETO","Own",234,230,1.7391304347825987,4,null,"Own",{"$f":"'Consum.'!I294","v":181},{"$f":"'Consum.'!J294","v":183},{"$f":"'Consum.'!K294","v":192},{"$f":"'Consum.'!L294","v":189},{"$f":"'Consum.'!M294","v":191},{"$f":"'Consum.'!N294","v":191},{"$f":"'Consum.'!O294","v":190},{"$f":"'Consum.'!P294","v":197},{"$f":"'Consum.'!Q294","v":196},{"$f":"'Consum.'!R294","v":186},{"$f":"'Consum.'!S294","v":186},{"$f":"'Consum.'!T294","v":186},{"$f":"'Consum.'!U294","v":184},{"$f":"'Consum.'!V294","v":193},{"$f":"'Consum.'!W294","v":208},{"$f":"'Consum.'!X294","v":214},{"$f":"'Consum.'!Y294","v":215},{"$f":"'Consum.'!Z294","v":210},{"$f":"'Consum.'!AA294","v":210},{"$f":"'Consum.'!AB294","v":215},{"$f":"'Consum.'!AC294","v":218},{"$f":"'Consum.'!AD294","v":218},{"$f":"'Consum.'!AE294","v":218},{"$f":"'Consum.'!AF294","v":234},{"$f":"'Consum.'!AG294","v":231},{"$f":"'Consum.'!AH294","v":227},{"$f":"'Consum.'!AI294","v":226},{"$f":"'Consum.'!AJ294","v":232},{"$f":"'Consum.'!AK294","v":225},{"$f":"'Consum.'!AL294","v":226},{"$f":"'Consum.'!AM294","v":235},{"$f":"'Consum.'!AN294","v":240},{"$f":"'Consum.'!AO294","v":242},{"$f":"'Consum.'!AP294","v":245},{"$f":"'Consum.'!AQ294","v":238},{"$f":"'Consum.'!AR294","v":236},{"$f":"'Consum.'!AS294","v":234},{"$f":"'Consum.'!AT294","v":238},{"$f":"'Consum.'!AU294","v":237},{"$f":"'Consum.'!AV294","v":238},{"$f":"'Consum.'!AW294","v":233},{"$f":"'Consum.'!AX294","v":239},{"$f":"'Consum.'!AY294","v":244},{"$f":"'Consum.'!AZ294","v":241},{"$f":"'Consum.'!BA294","v":244},{"$f":"'Consum.'!BB294","v":240},{"$f":"'Consum.'!BC294","v":233},{"$f":"'Consum.'!BD294","v":233},{"$f":"'Consum.'!BE294","v":230},{"$f":"'Consum.'!BF294","v":230},{"$f":"'Consum.'!BG294","v":230},{"$f":"'Consum.'!BH294","v":234},{"$f":"'Consum.'!BI294","v":234}]
["ETO","Public Service",1036,1029,0.68027210884353817,7,null,"Public Service",{"$f":"'Consum.'!I295","v":654},{"$f":"'Consum.'!J295","v":656},{"$f":"'Consum.'!K295","v":661},{"$f":"'Consum.'!L295","v":660},{"$f":"'Consum.'!M295","v":661},{"$f":"'Consum.'!N295","v":673},{"$f":"'Consum.'!O295","v":686},{"$f":"'Consum.'!P295","v":674},{"$f":"'Consum.'!Q295","v":675},{"$f":"'Consum.'!R295","v":673},{"$f":"'Consum.'!S295","v":679},{"$f":"'Consum.'!T295","v":685},{"$f":"'Consum.'!U295","v":676},{"$f":"'Consum.'!V295","v":674},{"$f":"'Consum.'!W295","v":680},{"$f":"'Consum.'!X295","v":686},{"$f":"'Consum.'!Y295","v":702},{"$f":"'Consum.'!Z295","v":709},{"$f":"'Consum.'!AA295","v":722},{"$f":"'Consum.'!AB295","v":721},{"$f":"'Consum.'!AC295","v":722},{"$f":"'Consum.'!AD295","v":726},{"$f":"'Consum.'!AE295","v":727},{"$f":"'Consum.'!AF295","v":753},{"$f":"'Consum.'!AG295","v":766},{"$f":"'Consum.'!AH295","v":784},{"$f":"'Consum.'!AI295","v":788},{"$f":"'Consum.'!AJ295","v":801},{"$f":"'Consum.'!AK295","v":808},{"$f":"'Consum.'!AL295","v":841},{"$f":"'Consum.'!AM295","v":864},{"$f":"'Consum.'!AN295","v":846},{"$f":"'Consum.'!AO295","v":852},{"$f":"'Consum.'!AP295","v":885},{"$f":"'Consum.'!AQ295","v":876},{"$f":"'Consum.'!AR295","v":909},{"$f":"'Consum.'!AS295","v":866},{"$f":"'Consum.'!AT295","v":901},{"$f":"'Consum.'!AU295","v":914},{"$f":"'Consum.'!AV295","v":961},{"$f":"'Consum.'!AW295","v":2125},{"$f":"'Consum.'!AX295","v":1077},{"$f":"'Consum.'!AY295","v":1064},{"$f":"'Consum.'!AZ295","v":1112},{"$f":"'Consum.'!BA295","v":1264},{"$f":"'Consum.'!BB295","v":1120},{"$f":"'Consum.'!BC295","v":1050},{"$f":"'Consum.'!BD295","v":1021},{"$f":"'Consum.'!BE295","v":1029},{"$f":"'Consum.'!BF295","v":1033},{"$f":"'Consum.'!BG295","v":1036},{"$f":"'Consum.'!BH295","v":1045},{"$f":"'Consum.'!BI295","v":1036}]
["ETO","1 Captive Market",685928,669192,2.5009264904541695,16736,null,"1 Captive Market",{"$f":"'Consum.'!I296","v":478676},{"$f":"'Consum.'!J296","v":484667},{"$f":"'Consum.'!K296","v":561804},{"$f":"'Consum.'!L296","v":499892},{"$f":"'Consum.'!M296","v":505859},{"$f":"'Consum.'!N296","v":512519},{"$f":"'Consum.'!O296","v":592247},{"$f":"'Consum.'!P296","v":524413},{"$f":"'Consum.'!Q296","v":529645},{"$f":"'Consum.'!R296","v":536201},{"$f":"'Consum.'!S296","v":617839},{"$f":"'Consum.'!T296","v":546415},{"$f":"'Consum.'!U296","v":552269},{"$f":"'Consum.'!V296","v":558043},{"$f":"'Consum.'!W296","v":641521},{"$f":"'Consum.'!X296","v":567469},{"$f":"'Consum.'!Y296","v":572222},{"$f":"'Consum.'!Z296","v":555513},{"$f":"'Consum.'!AA296","v":633609},{"$f":"'Consum.'!AB296","v":566124},{"$f":"'Consum.'!AC296","v":570903},{"$f":"'Consum.'!AD296","v":571804},{"$f":"'Consum.'!AE296","v":641344},{"$f":"'Consum.'!AF296","v":573855},{"$f":"'Consum.'!AG296","v":575399},{"$f":"'Consum.'!AH296","v":578644},{"$f":"'Consum.'!AI296","v":649581},{"$f":"'Consum.'!AJ296","v":586458},{"$f":"'Consum.'!AK296","v":589836},{"$f":"'Consum.'!AL296","v":593476},{"$f":"'Consum.'!AM296","v":598369},{"$f":"'Consum.'!AN296","v":599584},{"$f":"'Consum.'!AO296","v":601544},{"$f":"'Consum.'!AP296","v":607039},{"$f":"'Consum.'!AQ296","v":615682},{"$f":"'Consum.'!AR296","v":618062},{"$f":"'Consum.'!AS296","v":621521},{"$f":"'Consum.'!AT296","v":625352},{"$f":"'Consum.'!AU296","v":629261},{"$f":"'Consum.'!AV296","v":632721},{"$f":"'Consum.'!AW296","v":636648},{"$f":"'Consum.'!AX296","v":640960},{"$f":"'Consum.'!AY296","v":645587},{"$f":"'Consum.'!AZ296","v":650631},{"$f":"'Consum.'!BA296","v":654559},{"$f":"'Consum.'!BB296","v":658368},{"$f":"'Consum.'!BC296","v":662478},{"$f":"'Consum.'!BD296","v":666344},{"$f":"'Consum.'!BE296","v":669192},{"$f":"'Consum.'!BF296","v":673457},{"$f":"'Consum.'!BG296","v":678498},{"$f":"'Consum.'!BH296","v":682115},{"$f":"'Consum.'!BI296","v":685928}]
["ETO","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I297","v":0},{"$f":"'Consum.'!J297","v":0},{"$f":"'Consum.'!K297","v":0},{"$f":"'Consum.'!L297","v":0},{"$f":"'Consum.'!M297","v":0},{"$f":"'Consum.'!N297","v":0},{"$f":"'Consum.'!O297","v":0},{"$f":"'Consum.'!P297","v":0},{"$f":"'Consum.'!Q297","v":0},{"$f":"'Consum.'!R297","v":0},{"$f":"'Consum.'!S297","v":0},{"$f":"'Consum.'!T297","v":0},{"$f":"'Consum.'!U297","v":0},{"$f":"'Consum.'!V297","v":0},{"$f":"'Consum.'!W297","v":0},{"$f":"'Consum.'!X297","v":0},{"$f":"'Consum.'!Y297","v":0},{"$f":"'Consum.'!Z297","v":0},{"$f":"'Consum.'!AA297","v":0},{"$f":"'Consum.'!AB297","v":0},{"$f":"'Consum.'!AC297","v":0},{"$f":"'Consum.'!AD297","v":0},{"$f":"'Consum.'!AE297","v":0},{"$f":"'Consum.'!AF297","v":0},{"$f":"'Consum.'!AG297","v":0},{"$f":"'Consum.'!AH297","v":0},{"$f":"'Consum.'!AI297","v":0},{"$f":"'Consum.'!AJ297","v":0},{"$f":"'Consum.'!AK297","v":0},{"$f":"'Consum.'!AL297","v":0},{"$f":"'Consum.'!AM297","v":0},{"$f":"'Consum.'!AN297","v":0},{"$f":"'Consum.'!AO297","v":0},{"$f":"'Consum.'!AP297","v":0},{"$f":"'Consum.'!AQ297","v":0},{"$f":"'Consum.'!AR297","v":0},{"$f":"'Consum.'!AS297","v":0},{"$f":"'Consum.'!AT297","v":0},{"$f":"'Consum.'!AU297","v":0},{"$f":"'Consum.'!AV297","v":0},{"$f":"'Consum.'!AW297","v":0},{"$f":"'Consum.'!AX297","v":0},{"$f":"'Consum.'!AY297","v":0},{"$f":"'Consum.'!AZ297","v":0},{"$f":"'Consum.'!BA297","v":0},{"$f":"'Consum.'!BB297","v":0},{"$f":"'Consum.'!BC297","v":0},{"$f":"'Consum.'!BD297","v":0},{"$f":"'Consum.'!BE297","v":"0"},{"$f":"'Consum.'!BF297","v":"0"},{"$f":"'Consum.'!BG297","v":"0"},{"$f":"'Consum.'!BH297","v":"0"},{"$f":"'Consum.'!BI297","v":"0"}]
["ETO","Commercial Free",147,78,88.461538461538453,69,null,"Commercial Free",{"$f":"'Consum.'!I298","v":3},{"$f":"'Consum.'!J298","v":3},{"$f":"'Consum.'!K298","v":3},{"$f":"'Consum.'!L298","v":4},{"$f":"'Consum.'!M298","v":4},{"$f":"'Consum.'!N298","v":4},{"$f":"'Consum.'!O298","v":4},{"$f":"'Consum.'!P298","v":4},{"$f":"'Consum.'!Q298","v":4},{"$f":"'Consum.'!R298","v":4},{"$f":"'Consum.'!S298","v":4},{"$f":"'Consum.'!T298","v":5},{"$f":"'Consum.'!U298","v":5},{"$f":"'Consum.'!V298","v":5},{"$f":"'Consum.'!W298","v":5},{"$f":"'Consum.'!X298","v":5},{"$f":"'Consum.'!Y298","v":5},{"$f":"'Consum.'!Z298","v":5},{"$f":"'Consum.'!AA298","v":7},{"$f":"'Consum.'!AB298","v":7},{"$f":"'Consum.'!AC298","v":8},{"$f":"'Consum.'!AD298","v":8},{"$f":"'Consum.'!AE298","v":8},{"$f":"'Consum.'!AF298","v":8},{"$f":"'Consum.'!AG298","v":9},{"$f":"'Consum.'!AH298","v":9},{"$f":"'Consum.'!AI298","v":9},{"$f":"'Consum.'!AJ298","v":16},{"$f":"'Consum.'!AK298","v":16},{"$f":"'Consum.'!AL298","v":16},{"$f":"'Consum.'!AM298","v":16},{"$f":"'Consum.'!AN298","v":16},{"$f":"'Consum.'!AO298","v":18},{"$f":"'Consum.'!AP298","v":21},{"$f":"'Consum.'!AQ298","v":28},{"$f":"'Consum.'!AR298","v":33},{"$f":"'Consum.'!AS298","v":36},{"$f":"'Consum.'!AT298","v":38},{"$f":"'Consum.'!AU298","v":44},{"$f":"'Consum.'!AV298","v":46},{"$f":"'Consum.'!AW298","v":46},{"$f":"'Consum.'!AX298","v":48},{"$f":"'Consum.'!AY298","v":48},{"$f":"'Consum.'!AZ298","v":58},{"$f":"'Consum.'!BA298","v":58},{"$f":"'Consum.'!BB298","v":60},{"$f":"'Consum.'!BC298","v":64},{"$f":"'Consum.'!BD298","v":69},{"$f":"'Consum.'!BE298","v":78},{"$f":"'Consum.'!BF298","v":88},{"$f":"'Consum.'!BG298","v":102},{"$f":"'Consum.'!BH298","v":124},{"$f":"'Consum.'!BI298","v":147}]
["ETO","Industrial Free",96,55,74.545454545454533,41,null,"Industrial Free",{"$f":"'Consum.'!I299","v":1},{"$f":"'Consum.'!J299","v":2},{"$f":"'Consum.'!K299","v":2},{"$f":"'Consum.'!L299","v":2},{"$f":"'Consum.'!M299","v":2},{"$f":"'Consum.'!N299","v":2},{"$f":"'Consum.'!O299","v":2},{"$f":"'Consum.'!P299","v":2},{"$f":"'Consum.'!Q299","v":2},{"$f":"'Consum.'!R299","v":2},{"$f":"'Consum.'!S299","v":2},{"$f":"'Consum.'!T299","v":2},{"$f":"'Consum.'!U299","v":2},{"$f":"'Consum.'!V299","v":2},{"$f":"'Consum.'!W299","v":2},{"$f":"'Consum.'!X299","v":2},{"$f":"'Consum.'!Y299","v":2},{"$f":"'Consum.'!Z299","v":3},{"$f":"'Consum.'!AA299","v":3},{"$f":"'Consum.'!AB299","v":8},{"$f":"'Consum.'!AC299","v":10},{"$f":"'Consum.'!AD299","v":11},{"$f":"'Consum.'!AE299","v":13},{"$f":"'Consum.'!AF299","v":13},{"$f":"'Consum.'!AG299","v":15},{"$f":"'Consum.'!AH299","v":16},{"$f":"'Consum.'!AI299","v":18},{"$f":"'Consum.'!AJ299","v":18},{"$f":"'Consum.'!AK299","v":18},{"$f":"'Consum.'!AL299","v":22},{"$f":"'Consum.'!AM299","v":24},{"$f":"'Consum.'!AN299","v":27},{"$f":"'Consum.'!AO299","v":28},{"$f":"'Consum.'!AP299","v":28},{"$f":"'Consum.'!AQ299","v":33},{"$f":"'Consum.'!AR299","v":36},{"$f":"'Consum.'!AS299","v":37},{"$f":"'Consum.'!AT299","v":39},{"$f":"'Consum.'!AU299","v":39},{"$f":"'Consum.'!AV299","v":42},{"$f":"'Consum.'!AW299","v":43},{"$f":"'Consum.'!AX299","v":44},{"$f":"'Consum.'!AY299","v":46},{"$f":"'Consum.'!AZ299","v":47},{"$f":"'Consum.'!BA299","v":45},{"$f":"'Consum.'!BB299","v":46},{"$f":"'Consum.'!BC299","v":47},{"$f":"'Consum.'!BD299","v":50},{"$f":"'Consum.'!BE299","v":55},{"$f":"'Consum.'!BF299","v":60},{"$f":"'Consum.'!BG299","v":67},{"$f":"'Consum.'!BH299","v":87},{"$f":"'Consum.'!BI299","v":96}]
["ETO","Rural Free",24,9,166.66666666666666,15,null,"Rural Free",{"$f":"'Consum.'!I300","v":0},{"$f":"'Consum.'!J300","v":0},{"$f":"'Consum.'!K300","v":0},{"$f":"'Consum.'!L300","v":0},{"$f":"'Consum.'!M300","v":0},{"$f":"'Consum.'!N300","v":0},{"$f":"'Consum.'!O300","v":0},{"$f":"'Consum.'!P300","v":0},{"$f":"'Consum.'!Q300","v":0},{"$f":"'Consum.'!R300","v":0},{"$f":"'Consum.'!S300","v":0},{"$f":"'Consum.'!T300","v":0},{"$f":"'Consum.'!U300","v":0},{"$f":"'Consum.'!V300","v":0},{"$f":"'Consum.'!W300","v":0},{"$f":"'Consum.'!X300","v":0},{"$f":"'Consum.'!Y300","v":0},{"$f":"'Consum.'!Z300","v":0},{"$f":"'Consum.'!AA300","v":0},{"$f":"'Consum.'!AB300","v":0},{"$f":"'Consum.'!AC300","v":0},{"$f":"'Consum.'!AD300","v":0},{"$f":"'Consum.'!AE300","v":0},{"$f":"'Consum.'!AF300","v":0},{"$f":"'Consum.'!AG300","v":0},{"$f":"'Consum.'!AH300","v":0},{"$f":"'Consum.'!AI300","v":0},{"$f":"'Consum.'!AJ300","v":0},{"$f":"'Consum.'!AK300","v":1},{"$f":"'Consum.'!AL300","v":1},{"$f":"'Consum.'!AM300","v":1},{"$f":"'Consum.'!AN300","v":1},{"$f":"'Consum.'!AO300","v":1},{"$f":"'Consum.'!AP300","v":1},{"$f":"'Consum.'!AQ300","v":1},{"$f":"'Consum.'!AR300","v":1},{"$f":"'Consum.'!AS300","v":1},{"$f":"'Consum.'!AT300","v":3},{"$f":"'Consum.'!AU300","v":3},{"$f":"'Consum.'!AV300","v":5},{"$f":"'Consum.'!AW300","v":5},{"$f":"'Consum.'!AX300","v":6},{"$f":"'Consum.'!AY300","v":6},{"$f":"'Consum.'!AZ300","v":6},{"$f":"'Consum.'!BA300","v":6},{"$f":"'Consum.'!BB300","v":6},{"$f":"'Consum.'!BC300","v":7},{"$f":"'Consum.'!BD300","v":8},{"$f":"'Consum.'!BE300","v":9},{"$f":"'Consum.'!BF300","v":10},{"$f":"'Consum.'!BG300","v":12},{"$f":"'Consum.'!BH300","v":24},{"$f":"'Consum.'!BI300","v":24}]
["ETO","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I301","v":0},{"$f":"'Consum.'!J301","v":0},{"$f":"'Consum.'!K301","v":0},{"$f":"'Consum.'!L301","v":0},{"$f":"'Consum.'!M301","v":0},{"$f":"'Consum.'!N301","v":0},{"$f":"'Consum.'!O301","v":0},{"$f":"'Consum.'!P301","v":0},{"$f":"'Consum.'!Q301","v":0},{"$f":"'Consum.'!R301","v":0},{"$f":"'Consum.'!S301","v":0},{"$f":"'Consum.'!T301","v":0},{"$f":"'Consum.'!U301","v":0},{"$f":"'Consum.'!V301","v":0},{"$f":"'Consum.'!W301","v":0},{"$f":"'Consum.'!X301","v":0},{"$f":"'Consum.'!Y301","v":0},{"$f":"'Consum.'!Z301","v":0},{"$f":"'Consum.'!AA301","v":0},{"$f":"'Consum.'!AB301","v":0},{"$f":"'Consum.'!AC301","v":0},{"$f":"'Consum.'!AD301","v":0},{"$f":"'Consum.'!AE301","v":0},{"$f":"'Consum.'!AF301","v":0},{"$f":"'Consum.'!AG301","v":0},{"$f":"'Consum.'!AH301","v":0},{"$f":"'Consum.'!AI301","v":0},{"$f":"'Consum.'!AJ301","v":0},{"$f":"'Consum.'!AK301","v":0},{"$f":"'Consum.'!AL301","v":0},{"$f":"'Consum.'!AM301","v":0},{"$f":"'Consum.'!AN301","v":0},{"$f":"'Consum.'!AO301","v":0},{"$f":"'Consum.'!AP301","v":0},{"$f":"'Consum.'!AQ301","v":0},{"$f":"'Consum.'!AR301","v":0},{"$f":"'Consum.'!AS301","v":0},{"$f":"'Consum.'!AT301","v":0},{"$f":"'Consum.'!AU301","v":0},{"$f":"'Consum.'!AV301","v":0},{"$f":"'Consum.'!AW301","v":0},{"$f":"'Consum.'!AX301","v":0},{"$f":"'Consum.'!AY301","v":0},{"$f":"'Consum.'!AZ301","v":0},{"$f":"'Consum.'!BA301","v":0},{"$f":"'Consum.'!BB301","v":0},{"$f":"'Consum.'!BC301","v":0},{"$f":"'Consum.'!BD301","v":0},{"$f":"'Consum.'!BE301","v":"0"},{"$f":"'Consum.'!BF301","v":"0"},{"$f":"'Consum.'!BG301","v":"0"},{"$f":"'Consum.'!BH301","v":"0"},{"$f":"'Consum.'!BI301","v":"0"}]
["ETO","Public Power Free",0,"0","-",0,null,"Public Power Free",{"$f":"'Consum.'!I302","v":0},{"$f":"'Consum.'!J302","v":0},{"$f":"'Consum.'!K302","v":0},{"$f":"'Consum.'!L302","v":0},{"$f":"'Consum.'!M302","v":0},{"$f":"'Consum.'!N302","v":0},{"$f":"'Consum.'!O302","v":0},{"$f":"'Consum.'!P302","v":0},{"$f":"'Consum.'!Q302","v":0},{"$f":"'Consum.'!R302","v":0},{"$f":"'Consum.'!S302","v":0},{"$f":"'Consum.'!T302","v":0},{"$f":"'Consum.'!U302","v":0},{"$f":"'Consum.'!V302","v":0},{"$f":"'Consum.'!W302","v":0},{"$f":"'Consum.'!X302","v":0},{"$f":"'Consum.'!Y302","v":0},{"$f":"'Consum.'!Z302","v":0},{"$f":"'Consum.'!AA302","v":0},{"$f":"'Consum.'!AB302","v":0},{"$f":"'Consum.'!AC302","v":0},{"$f":"'Consum.'!AD302","v":0},{"$f":"'Consum.'!AE302","v":0},{"$f":"'Consum.'!AF302","v":0},{"$f":"'Consum.'!AG302","v":0},{"$f":"'Consum.'!AH302","v":0},{"$f":"'Consum.'!AI302","v":0},{"$f":"'Consum.'!AJ302","v":0},{"$f":"'Consum.'!AK302","v":0},{"$f":"'Consum.'!AL302","v":0},{"$f":"'Consum.'!AM302","v":0},{"$f":"'Consum.'!AN302","v":0},{"$f":"'Consum.'!AO302","v":0},{"$f":"'Consum.'!AP302","v":0},{"$f":"'Consum.'!AQ302","v":0},{"$f":"'Consum.'!AR302","v":0},{"$f":"'Consum.'!AS302","v":0},{"$f":"'Consum.'!AT302","v":0},{"$f":"'Consum.'!AU302","v":0},{"$f":"'Consum.'!AV302","v":0},{"$f":"'Consum.'!AW302","v":0},{"$f":"'Consum.'!AX302","v":0},{"$f":"'Consum.'!AY302","v":0},{"$f":"'Consum.'!AZ302","v":0},{"$f":"'Consum.'!BA302","v":0},{"$f":"'Consum.'!BB302","v":0},{"$f":"'Consum.'!BC302","v":0},{"$f":"'Consum.'!BD302","v":0},{"$f":"'Consum.'!BE302","v":"0"},{"$f":"'Consum.'!BF302","v":0},{"$f":"'Consum.'!BG302","v":0},{"$f":"'Consum.'!BH302","v":0},{"$f":"'Consum.'!BI302","v":0}]
["ETO","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I303","v":0},{"$f":"'Consum.'!J303","v":0},{"$f":"'Consum.'!K303","v":0},{"$f":"'Consum.'!L303","v":0},{"$f":"'Consum.'!M303","v":0},{"$f":"'Consum.'!N303","v":0},{"$f":"'Consum.'!O303","v":0},{"$f":"'Consum.'!P303","v":0},{"$f":"'Consum.'!Q303","v":0},{"$f":"'Consum.'!R303","v":0},{"$f":"'Consum.'!S303","v":0},{"$f":"'Consum.'!T303","v":0},{"$f":"'Consum.'!U303","v":0},{"$f":"'Consum.'!V303","v":0},{"$f":"'Consum.'!W303","v":0},{"$f":"'Consum.'!X303","v":0},{"$f":"'Consum.'!Y303","v":0},{"$f":"'Consum.'!Z303","v":0},{"$f":"'Consum.'!AA303","v":0},{"$f":"'Consum.'!AB303","v":0},{"$f":"'Consum.'!AC303","v":0},{"$f":"'Consum.'!AD303","v":0},{"$f":"'Consum.'!AE303","v":0},{"$f":"'Consum.'!AF303","v":0},{"$f":"'Consum.'!AG303","v":0},{"$f":"'Consum.'!AH303","v":0},{"$f":"'Consum.'!AI303","v":0},{"$f":"'Consum.'!AJ303","v":0},{"$f":"'Consum.'!AK303","v":0},{"$f":"'Consum.'!AL303","v":0},{"$f":"'Consum.'!AM303","v":0},{"$f":"'Consum.'!AN303","v":0},{"$f":"'Consum.'!AO303","v":0},{"$f":"'Consum.'!AP303","v":0},{"$f":"'Consum.'!AQ303","v":0},{"$f":"'Consum.'!AR303","v":0},{"$f":"'Consum.'!AS303","v":0},{"$f":"'Consum.'!AT303","v":0},{"$f":"'Consum.'!AU303","v":0},{"$f":"'Consum.'!AV303","v":0},{"$f":"'Consum.'!AW303","v":0},{"$f":"'Consum.'!AX303","v":0},{"$f":"'Consum.'!AY303","v":0},{"$f":"'Consum.'!AZ303","v":0},{"$f":"'Consum.'!BA303","v":0},{"$f":"'Consum.'!BB303","v":0},{"$f":"'Consum.'!BC303","v":0},{"$f":"'Consum.'!BD303","v":0},{"$f":"'Consum.'!BE303","v":"0"},{"$f":"'Consum.'!BF303","v":"0"},{"$f":"'Consum.'!BG303","v":"0"},{"$f":"'Consum.'!BH303","v":"0"},{"$f":"'Consum.'!BI303","v":"0"}]
["ETO","Public Service Free",95,68,39.705882352941167,27,null,"Public Service Free",{"$f":"'Consum.'!I304","v":0},{"$f":"'Consum.'!J304","v":0},{"$f":"'Consum.'!K304","v":0},{"$f":"'Consum.'!L304","v":0},{"$f":"'Consum.'!M304","v":0},{"$f":"'Consum.'!N304","v":0},{"$f":"'Consum.'!O304","v":0},{"$f":"'Consum.'!P304","v":0},{"$f":"'Consum.'!Q304","v":0},{"$f":"'Consum.'!R304","v":0},{"$f":"'Consum.'!S304","v":0},{"$f":"'Consum.'!T304","v":0},{"$f":"'Consum.'!U304","v":0},{"$f":"'Consum.'!V304","v":0},{"$f":"'Consum.'!W304","v":0},{"$f":"'Consum.'!X304","v":0},{"$f":"'Consum.'!Y304","v":0},{"$f":"'Consum.'!Z304","v":0},{"$f":"'Consum.'!AA304","v":0},{"$f":"'Consum.'!AB304","v":0},{"$f":"'Consum.'!AC304","v":0},{"$f":"'Consum.'!AD304","v":0},{"$f":"'Consum.'!AE304","v":0},{"$f":"'Consum.'!AF304","v":0},{"$f":"'Consum.'!AG304","v":0},{"$f":"'Consum.'!AH304","v":0},{"$f":"'Consum.'!AI304","v":0},{"$f":"'Consum.'!AJ304","v":0},{"$f":"'Consum.'!AK304","v":0},{"$f":"'Consum.'!AL304","v":0},{"$f":"'Consum.'!AM304","v":0},{"$f":"'Consum.'!AN304","v":0},{"$f":"'Consum.'!AO304","v":0},{"$f":"'Consum.'!AP304","v":4},{"$f":"'Consum.'!AQ304","v":12},{"$f":"'Consum.'!AR304","v":14},{"$f":"'Consum.'!AS304","v":21},{"$f":"'Consum.'!AT304","v":27},{"$f":"'Consum.'!AU304","v":28},{"$f":"'Consum.'!AV304","v":29},{"$f":"'Consum.'!AW304","v":29},{"$f":"'Consum.'!AX304","v":29},{"$f":"'Consum.'!AY304","v":29},{"$f":"'Consum.'!AZ304","v":30},{"$f":"'Consum.'!BA304","v":34},{"$f":"'Consum.'!BB304","v":35},{"$f":"'Consum.'!BC304","v":49},{"$f":"'Consum.'!BD304","v":65},{"$f":"'Consum.'!BE304","v":68},{"$f":"'Consum.'!BF304","v":77},{"$f":"'Consum.'!BG304","v":81},{"$f":"'Consum.'!BH304","v":87},{"$f":"'Consum.'!BI304","v":95}]
["ETO","2 Free Market (TUSD)",362,210,72.380952380952394,152,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I305","v":4},{"$f":"'Consum.'!J305","v":5},{"$f":"'Consum.'!K305","v":5},{"$f":"'Consum.'!L305","v":6},{"$f":"'Consum.'!M305","v":6},{"$f":"'Consum.'!N305","v":6},{"$f":"'Consum.'!O305","v":6},{"$f":"'Consum.'!P305","v":6},{"$f":"'Consum.'!Q305","v":6},{"$f":"'Consum.'!R305","v":6},{"$f":"'Consum.'!S305","v":6},{"$f":"'Consum.'!T305","v":7},{"$f":"'Consum.'!U305","v":7},{"$f":"'Consum.'!V305","v":7},{"$f":"'Consum.'!W305","v":7},{"$f":"'Consum.'!X305","v":7},{"$f":"'Consum.'!Y305","v":7},{"$f":"'Consum.'!Z305","v":8},{"$f":"'Consum.'!AA305","v":10},{"$f":"'Consum.'!AB305","v":15},{"$f":"'Consum.'!AC305","v":18},{"$f":"'Consum.'!AD305","v":19},{"$f":"'Consum.'!AE305","v":21},{"$f":"'Consum.'!AF305","v":21},{"$f":"'Consum.'!AG305","v":24},{"$f":"'Consum.'!AH305","v":25},{"$f":"'Consum.'!AI305","v":27},{"$f":"'Consum.'!AJ305","v":34},{"$f":"'Consum.'!AK305","v":35},{"$f":"'Consum.'!AL305","v":39},{"$f":"'Consum.'!AM305","v":41},{"$f":"'Consum.'!AN305","v":44},{"$f":"'Consum.'!AO305","v":47},{"$f":"'Consum.'!AP305","v":54},{"$f":"'Consum.'!AQ305","v":74},{"$f":"'Consum.'!AR305","v":84},{"$f":"'Consum.'!AS305","v":95},{"$f":"'Consum.'!AT305","v":107},{"$f":"'Consum.'!AU305","v":114},{"$f":"'Consum.'!AV305","v":122},{"$f":"'Consum.'!AW305","v":123},{"$f":"'Consum.'!AX305","v":127},{"$f":"'Consum.'!AY305","v":129},{"$f":"'Consum.'!AZ305","v":141},{"$f":"'Consum.'!BA305","v":143},{"$f":"'Consum.'!BB305","v":147},{"$f":"'Consum.'!BC305","v":167},{"$f":"'Consum.'!BD305","v":192},{"$f":"'Consum.'!BE305","v":210},{"$f":"'Consum.'!BF305","v":235},{"$f":"'Consum.'!BG305","v":262},{"$f":"'Consum.'!BH305","v":322},{"$f":"'Consum.'!BI305","v":362}]
["ETO","Residential Total",599130,579560,3.3766995651873799,19570,null,"Residential Total",{"$f":"'Consum.'!I306","v":369674},{"$f":"'Consum.'!J306","v":375506},{"$f":"'Consum.'!K306","v":382999},{"$f":"'Consum.'!L306","v":389615},{"$f":"'Consum.'!M306","v":395169},{"$f":"'Consum.'!N306","v":401030},{"$f":"'Consum.'!O306","v":407275},{"$f":"'Consum.'!P306","v":412135},{"$f":"'Consum.'!Q306","v":417111},{"$f":"'Consum.'!R306","v":423503},{"$f":"'Consum.'!S306","v":428933},{"$f":"'Consum.'!T306","v":433522},{"$f":"'Consum.'!U306","v":439227},{"$f":"'Consum.'!V306","v":444848},{"$f":"'Consum.'!W306","v":449941},{"$f":"'Consum.'!X306","v":454499},{"$f":"'Consum.'!Y306","v":459318},{"$f":"'Consum.'!Z306","v":447599},{"$f":"'Consum.'!AA306","v":453054},{"$f":"'Consum.'!AB306","v":459594},{"$f":"'Consum.'!AC306","v":465240},{"$f":"'Consum.'!AD306","v":466786},{"$f":"'Consum.'!AE306","v":468295},{"$f":"'Consum.'!AF306","v":470747},{"$f":"'Consum.'!AG306","v":472989},{"$f":"'Consum.'!AH306","v":476808},{"$f":"'Consum.'!AI306","v":481787},{"$f":"'Consum.'!AJ306","v":485718},{"$f":"'Consum.'!AK306","v":489315},{"$f":"'Consum.'!AL306","v":492938},{"$f":"'Consum.'!AM306","v":497769},{"$f":"'Consum.'!AN306","v":498033},{"$f":"'Consum.'!AO306","v":500014},{"$f":"'Consum.'!AP306","v":505244},{"$f":"'Consum.'!AQ306","v":514025},{"$f":"'Consum.'!AR306","v":515919},{"$f":"'Consum.'!AS306","v":520028},{"$f":"'Consum.'!AT306","v":523464},{"$f":"'Consum.'!AU306","v":528539},{"$f":"'Consum.'!AV306","v":532474},{"$f":"'Consum.'!AW306","v":544725},{"$f":"'Consum.'!AX306","v":549361},{"$f":"'Consum.'!AY306","v":553957},{"$f":"'Consum.'!AZ306","v":559303},{"$f":"'Consum.'!BA306","v":563658},{"$f":"'Consum.'!BB306","v":567540},{"$f":"'Consum.'!BC306","v":571848},{"$f":"'Consum.'!BD306","v":576079},{"$f":"'Consum.'!BE306","v":579560},{"$f":"'Consum.'!BF306","v":584440},{"$f":"'Consum.'!BG306","v":590552},{"$f":"'Consum.'!BH306","v":594706},{"$f":"'Consum.'!BI306","v":599130}]
["ETO","Commercial Total",34638,34935,-0.85015027908973417,-297,null,"Commercial Total",{"$f":"'Consum.'!I307","v":33385},{"$f":"'Consum.'!J307","v":33773},{"$f":"'Consum.'!K307","v":103245},{"$f":"'Consum.'!L307","v":34861},{"$f":"'Consum.'!M307","v":35271},{"$f":"'Consum.'!N307","v":35988},{"$f":"'Consum.'!O307","v":109462},{"$f":"'Consum.'!P307","v":36913},{"$f":"'Consum.'!Q307","v":37341},{"$f":"'Consum.'!R307","v":37692},{"$f":"'Consum.'!S307","v":114390},{"$f":"'Consum.'!T307","v":38379},{"$f":"'Consum.'!U307","v":38641},{"$f":"'Consum.'!V307","v":38908},{"$f":"'Consum.'!W307","v":117594},{"$f":"'Consum.'!X307","v":39104},{"$f":"'Consum.'!Y307","v":39157},{"$f":"'Consum.'!Z307","v":36694},{"$f":"'Consum.'!AA307","v":109645},{"$f":"'Consum.'!AB307","v":35947},{"$f":"'Consum.'!AC307","v":35400},{"$f":"'Consum.'!AD307","v":34957},{"$f":"'Consum.'!AE307","v":104095},{"$f":"'Consum.'!AF307","v":34022},{"$f":"'Consum.'!AG307","v":33492},{"$f":"'Consum.'!AH307","v":33192},{"$f":"'Consum.'!AI307","v":99639},{"$f":"'Consum.'!AJ307","v":32784},{"$f":"'Consum.'!AK307","v":32836},{"$f":"'Consum.'!AL307","v":32846},{"$f":"'Consum.'!AM307","v":32922},{"$f":"'Consum.'!AN307","v":32888},{"$f":"'Consum.'!AO307","v":32865},{"$f":"'Consum.'!AP307","v":32878},{"$f":"'Consum.'!AQ307","v":33069},{"$f":"'Consum.'!AR307","v":33198},{"$f":"'Consum.'!AS307","v":33163},{"$f":"'Consum.'!AT307","v":33682},{"$f":"'Consum.'!AU307","v":33715},{"$f":"'Consum.'!AV307","v":33911},{"$f":"'Consum.'!AW307","v":34096},{"$f":"'Consum.'!AX307","v":34468},{"$f":"'Consum.'!AY307","v":34728},{"$f":"'Consum.'!AZ307","v":34818},{"$f":"'Consum.'!BA307","v":34853},{"$f":"'Consum.'!BB307","v":34957},{"$f":"'Consum.'!BC307","v":35037},{"$f":"'Consum.'!BD307","v":35122},{"$f":"'Consum.'!BE307","v":34935},{"$f":"'Consum.'!BF307","v":34872},{"$f":"'Consum.'!BG307","v":34680},{"$f":"'Consum.'!BH307","v":34673},{"$f":"'Consum.'!BI307","v":34638}]
["ETO","Industrial Total",1453,1449,0.2760524499654915,4,null,"Industrial Total",{"$f":"'Consum.'!I308","v":2189},{"$f":"'Consum.'!J308","v":2181},{"$f":"'Consum.'!K308","v":2160},{"$f":"'Consum.'!L308","v":2159},{"$f":"'Consum.'!M308","v":2150},{"$f":"'Consum.'!N308","v":2149},{"$f":"'Consum.'!O308","v":2163},{"$f":"'Consum.'!P308","v":2158},{"$f":"'Consum.'!Q308","v":2141},{"$f":"'Consum.'!R308","v":2137},{"$f":"'Consum.'!S308","v":2149},{"$f":"'Consum.'!T308","v":2124},{"$f":"'Consum.'!U308","v":2118},{"$f":"'Consum.'!V308","v":2107},{"$f":"'Consum.'!W308","v":2100},{"$f":"'Consum.'!X308","v":2085},{"$f":"'Consum.'!Y308","v":2065},{"$f":"'Consum.'!Z308","v":1939},{"$f":"'Consum.'!AA308","v":1921},{"$f":"'Consum.'!AB308","v":1898},{"$f":"'Consum.'!AC308","v":1851},{"$f":"'Consum.'!AD308","v":1816},{"$f":"'Consum.'!AE308","v":1786},{"$f":"'Consum.'!AF308","v":1763},{"$f":"'Consum.'!AG308","v":1729},{"$f":"'Consum.'!AH308","v":1689},{"$f":"'Consum.'!AI308","v":1659},{"$f":"'Consum.'!AJ308","v":1643},{"$f":"'Consum.'!AK308","v":1576},{"$f":"'Consum.'!AL308","v":1607},{"$f":"'Consum.'!AM308","v":1554},{"$f":"'Consum.'!AN308","v":1532},{"$f":"'Consum.'!AO308","v":1518},{"$f":"'Consum.'!AP308","v":1526},{"$f":"'Consum.'!AQ308","v":1534},{"$f":"'Consum.'!AR308","v":1529},{"$f":"'Consum.'!AS308","v":1363},{"$f":"'Consum.'!AT308","v":1509},{"$f":"'Consum.'!AU308","v":1502},{"$f":"'Consum.'!AV308","v":1500},{"$f":"'Consum.'!AW308","v":1477},{"$f":"'Consum.'!AX308","v":1475},{"$f":"'Consum.'!AY308","v":1462},{"$f":"'Consum.'!AZ308","v":1446},{"$f":"'Consum.'!BA308","v":1451},{"$f":"'Consum.'!BB308","v":1437},{"$f":"'Consum.'!BC308","v":1442},{"$f":"'Consum.'!BD308","v":1413},{"$f":"'Consum.'!BE308","v":1449},{"$f":"'Consum.'!BF308","v":1439},{"$f":"'Consum.'!BG308","v":1452},{"$f":"'Consum.'!BH308","v":1461},{"$f":"'Consum.'!BI308","v":1453}]
["ETO","Rural Total",40752,43358,-6.0104248350938754,-2606,null,"Rural Total",{"$f":"'Consum.'!I309","v":65064},{"$f":"'Consum.'!J309","v":64767},{"$f":"'Consum.'!K309","v":64944},{"$f":"'Consum.'!L309","v":64865},{"$f":"'Consum.'!M309","v":64853},{"$f":"'Consum.'!N309","v":64888},{"$f":"'Consum.'!O309","v":64823},{"$f":"'Consum.'!P309","v":64738},{"$f":"'Consum.'!Q309","v":64563},{"$f":"'Consum.'!R309","v":64265},{"$f":"'Consum.'!S309","v":63797},{"$f":"'Consum.'!T309","v":63799},{"$f":"'Consum.'!U309","v":63683},{"$f":"'Consum.'!V309","v":63516},{"$f":"'Consum.'!W309","v":63181},{"$f":"'Consum.'!X309","v":62986},{"$f":"'Consum.'!Y309","v":62860},{"$f":"'Consum.'!Z309","v":60472},{"$f":"'Consum.'!AA309","v":60158},{"$f":"'Consum.'!AB309","v":59914},{"$f":"'Consum.'!AC309","v":59639},{"$f":"'Consum.'!AD309","v":59421},{"$f":"'Consum.'!AE309","v":58323},{"$f":"'Consum.'!AF309","v":58395},{"$f":"'Consum.'!AG309","v":58263},{"$f":"'Consum.'!AH309","v":57919},{"$f":"'Consum.'!AI309","v":57498},{"$f":"'Consum.'!AJ309","v":57276},{"$f":"'Consum.'!AK309","v":57048},{"$f":"'Consum.'!AL309","v":56932},{"$f":"'Consum.'!AM309","v":56899},{"$f":"'Consum.'!AN309","v":57971},{"$f":"'Consum.'!AO309","v":57973},{"$f":"'Consum.'!AP309","v":58099},{"$f":"'Consum.'!AQ309","v":57720},{"$f":"'Consum.'!AR309","v":57965},{"$f":"'Consum.'!AS309","v":57817},{"$f":"'Consum.'!AT309","v":57332},{"$f":"'Consum.'!AU309","v":56089},{"$f":"'Consum.'!AV309","v":55419},{"$f":"'Consum.'!AW309","v":46920},{"$f":"'Consum.'!AX309","v":46154},{"$f":"'Consum.'!AY309","v":45811},{"$f":"'Consum.'!AZ309","v":45409},{"$f":"'Consum.'!BA309","v":44890},{"$f":"'Consum.'!BB309","v":44553},{"$f":"'Consum.'!BC309","v":44283},{"$f":"'Consum.'!BD309","v":43856},{"$f":"'Consum.'!BE309","v":43358},{"$f":"'Consum.'!BF309","v":42699},{"$f":"'Consum.'!BG309","v":41945},{"$f":"'Consum.'!BH309","v":41340},{"$f":"'Consum.'!BI309","v":40752}]
["ETO","Public Lighting Total",1551,1553,-0.12878300064391723,-2,null,"Public Lighting Total",{"$f":"'Consum.'!I310","v":705},{"$f":"'Consum.'!J310","v":676},{"$f":"'Consum.'!K310","v":682},{"$f":"'Consum.'!L310","v":682},{"$f":"'Consum.'!M310","v":694},{"$f":"'Consum.'!N310","v":685},{"$f":"'Consum.'!O310","v":691},{"$f":"'Consum.'!P310","v":696},{"$f":"'Consum.'!Q310","v":700},{"$f":"'Consum.'!R310","v":702},{"$f":"'Consum.'!S310","v":714},{"$f":"'Consum.'!T310","v":715},{"$f":"'Consum.'!U310","v":726},{"$f":"'Consum.'!V310","v":733},{"$f":"'Consum.'!W310","v":735},{"$f":"'Consum.'!X310","v":742},{"$f":"'Consum.'!Y310","v":744},{"$f":"'Consum.'!Z310","v":733},{"$f":"'Consum.'!AA310","v":735},{"$f":"'Consum.'!AB310","v":743},{"$f":"'Consum.'!AC310","v":743},{"$f":"'Consum.'!AD310","v":743},{"$f":"'Consum.'!AE310","v":751},{"$f":"'Consum.'!AF310","v":757},{"$f":"'Consum.'!AG310","v":758},{"$f":"'Consum.'!AH310","v":758},{"$f":"'Consum.'!AI310","v":760},{"$f":"'Consum.'!AJ310","v":760},{"$f":"'Consum.'!AK310","v":774},{"$f":"'Consum.'!AL310","v":808},{"$f":"'Consum.'!AM310","v":806},{"$f":"'Consum.'!AN310","v":838},{"$f":"'Consum.'!AO310","v":834},{"$f":"'Consum.'!AP310","v":871},{"$f":"'Consum.'!AQ310","v":883},{"$f":"'Consum.'!AR310","v":939},{"$f":"'Consum.'!AS310","v":820},{"$f":"'Consum.'!AT310","v":822},{"$f":"'Consum.'!AU310","v":890},{"$f":"'Consum.'!AV310","v":1136},{"$f":"'Consum.'!AW310","v":1274},{"$f":"'Consum.'!AX310","v":1284},{"$f":"'Consum.'!AY310","v":1400},{"$f":"'Consum.'!AZ310","v":1425},{"$f":"'Consum.'!BA310","v":1869},{"$f":"'Consum.'!BB310","v":1462},{"$f":"'Consum.'!BC310","v":1523},{"$f":"'Consum.'!BD310","v":1533},{"$f":"'Consum.'!BE310","v":1553},{"$f":"'Consum.'!BF310","v":1560},{"$f":"'Consum.'!BG310","v":1451},{"$f":"'Consum.'!BH310","v":1525},{"$f":"'Consum.'!BI310","v":1551}]
["ETO","Public Power Total",7401,7220,2.5069252077562387,181,null,"Public Power Total",{"$f":"'Consum.'!I311","v":6828},{"$f":"'Consum.'!J311","v":6930},{"$f":"'Consum.'!K311","v":6926},{"$f":"'Consum.'!L311","v":6867},{"$f":"'Consum.'!M311","v":6876},{"$f":"'Consum.'!N311","v":6921},{"$f":"'Consum.'!O311","v":6963},{"$f":"'Consum.'!P311","v":6908},{"$f":"'Consum.'!Q311","v":6924},{"$f":"'Consum.'!R311","v":7049},{"$f":"'Consum.'!S311","v":6997},{"$f":"'Consum.'!T311","v":7012},{"$f":"'Consum.'!U311","v":7021},{"$f":"'Consum.'!V311","v":7071},{"$f":"'Consum.'!W311","v":7089},{"$f":"'Consum.'!X311","v":7160},{"$f":"'Consum.'!Y311","v":7168},{"$f":"'Consum.'!Z311","v":7165},{"$f":"'Consum.'!AA311","v":7174},{"$f":"'Consum.'!AB311","v":7107},{"$f":"'Consum.'!AC311","v":7108},{"$f":"'Consum.'!AD311","v":7156},{"$f":"'Consum.'!AE311","v":7170},{"$f":"'Consum.'!AF311","v":7205},{"$f":"'Consum.'!AG311","v":7195},{"$f":"'Consum.'!AH311","v":7292},{"$f":"'Consum.'!AI311","v":7251},{"$f":"'Consum.'!AJ311","v":7278},{"$f":"'Consum.'!AK311","v":7289},{"$f":"'Consum.'!AL311","v":7317},{"$f":"'Consum.'!AM311","v":7361},{"$f":"'Consum.'!AN311","v":7280},{"$f":"'Consum.'!AO311","v":7293},{"$f":"'Consum.'!AP311","v":7341},{"$f":"'Consum.'!AQ311","v":7399},{"$f":"'Consum.'!AR311","v":7437},{"$f":"'Consum.'!AS311","v":7304},{"$f":"'Consum.'!AT311","v":7484},{"$f":"'Consum.'!AU311","v":7461},{"$f":"'Consum.'!AV311","v":7175},{"$f":"'Consum.'!AW311","v":5892},{"$f":"'Consum.'!AX311","v":7000},{"$f":"'Consum.'!AY311","v":7021},{"$f":"'Consum.'!AZ311","v":6988},{"$f":"'Consum.'!BA311","v":6439},{"$f":"'Consum.'!BB311","v":7171},{"$f":"'Consum.'!BC311","v":7180},{"$f":"'Consum.'!BD311","v":7214},{"$f":"'Consum.'!BE311","v":7220},{"$f":"'Consum.'!BF311","v":7342},{"$f":"'Consum.'!BG311","v":7333},{"$f":"'Consum.'!BH311","v":7366},{"$f":"'Consum.'!BI311","v":7401}]
["ETO","Own Total",234,230,1.7391304347825987,4,null,"Own Total",{"$f":"'Consum.'!I312","v":181},{"$f":"'Consum.'!J312","v":183},{"$f":"'Consum.'!K312","v":192},{"$f":"'Consum.'!L312","v":189},{"$f":"'Consum.'!M312","v":191},{"$f":"'Consum.'!N312","v":191},{"$f":"'Consum.'!O312","v":190},{"$f":"'Consum.'!P312","v":197},{"$f":"'Consum.'!Q312","v":196},{"$f":"'Consum.'!R312","v":186},{"$f":"'Consum.'!S312","v":186},{"$f":"'Consum.'!T312","v":186},{"$f":"'Consum.'!U312","v":184},{"$f":"'Consum.'!V312","v":193},{"$f":"'Consum.'!W312","v":208},{"$f":"'Consum.'!X312","v":214},{"$f":"'Consum.'!Y312","v":215},{"$f":"'Consum.'!Z312","v":210},{"$f":"'Consum.'!AA312","v":210},{"$f":"'Consum.'!AB312","v":215},{"$f":"'Consum.'!AC312","v":218},{"$f":"'Consum.'!AD312","v":218},{"$f":"'Consum.'!AE312","v":218},{"$f":"'Consum.'!AF312","v":234},{"$f":"'Consum.'!AG312","v":231},{"$f":"'Consum.'!AH312","v":227},{"$f":"'Consum.'!AI312","v":226},{"$f":"'Consum.'!AJ312","v":232},{"$f":"'Consum.'!AK312","v":225},{"$f":"'Consum.'!AL312","v":226},{"$f":"'Consum.'!AM312","v":235},{"$f":"'Consum.'!AN312","v":240},{"$f":"'Consum.'!AO312","v":242},{"$f":"'Consum.'!AP312","v":245},{"$f":"'Consum.'!AQ312","v":238},{"$f":"'Consum.'!AR312","v":236},{"$f":"'Consum.'!AS312","v":234},{"$f":"'Consum.'!AT312","v":238},{"$f":"'Consum.'!AU312","v":237},{"$f":"'Consum.'!AV312","v":238},{"$f":"'Consum.'!AW312","v":233},{"$f":"'Consum.'!AX312","v":239},{"$f":"'Consum.'!AY312","v":244},{"$f":"'Consum.'!AZ312","v":241},{"$f":"'Consum.'!BA312","v":244},{"$f":"'Consum.'!BB312","v":240},{"$f":"'Consum.'!BC312","v":233},{"$f":"'Consum.'!BD312","v":233},{"$f":"'Consum.'!BE312","v":230},{"$f":"'Consum.'!BF312","v":230},{"$f":"'Consum.'!BG312","v":230},{"$f":"'Consum.'!BH312","v":234},{"$f":"'Consum.'!BI312","v":234}]
["ETO","Public Service Total",1131,1097,3.0993618960802216,34,null,"Public Service Total",{"$f":"'Consum.'!I313","v":654},{"$f":"'Consum.'!J313","v":656},{"$f":"'Consum.'!K313","v":661},{"$f":"'Consum.'!L313","v":660},{"$f":"'Consum.'!M313","v":661},{"$f":"'Consum.'!N313","v":673},{"$f":"'Consum.'!O313","v":686},{"$f":"'Consum.'!P313","v":674},{"$f":"'Consum.'!Q313","v":675},{"$f":"'Consum.'!R313","v":673},{"$f":"'Consum.'!S313","v":679},{"$f":"'Consum.'!T313","v":685},{"$f":"'Consum.'!U313","v":676},{"$f":"'Consum.'!V313","v":674},{"$f":"'Consum.'!W313","v":680},{"$f":"'Consum.'!X313","v":686},{"$f":"'Consum.'!Y313","v":702},{"$f":"'Consum.'!Z313","v":709},{"$f":"'Consum.'!AA313","v":722},{"$f":"'Consum.'!AB313","v":721},{"$f":"'Consum.'!AC313","v":722},{"$f":"'Consum.'!AD313","v":726},{"$f":"'Consum.'!AE313","v":727},{"$f":"'Consum.'!AF313","v":753},{"$f":"'Consum.'!AG313","v":766},{"$f":"'Consum.'!AH313","v":784},{"$f":"'Consum.'!AI313","v":788},{"$f":"'Consum.'!AJ313","v":801},{"$f":"'Consum.'!AK313","v":808},{"$f":"'Consum.'!AL313","v":841},{"$f":"'Consum.'!AM313","v":864},{"$f":"'Consum.'!AN313","v":846},{"$f":"'Consum.'!AO313","v":852},{"$f":"'Consum.'!AP313","v":889},{"$f":"'Consum.'!AQ313","v":888},{"$f":"'Consum.'!AR313","v":923},{"$f":"'Consum.'!AS313","v":887},{"$f":"'Consum.'!AT313","v":928},{"$f":"'Consum.'!AU313","v":942},{"$f":"'Consum.'!AV313","v":990},{"$f":"'Consum.'!AW313","v":2154},{"$f":"'Consum.'!AX313","v":1106},{"$f":"'Consum.'!AY313","v":1093},{"$f":"'Consum.'!AZ313","v":1142},{"$f":"'Consum.'!BA313","v":1298},{"$f":"'Consum.'!BB313","v":1155},{"$f":"'Consum.'!BC313","v":1099},{"$f":"'Consum.'!BD313","v":1086},{"$f":"'Consum.'!BE313","v":1097},{"$f":"'Consum.'!BF313","v":1110},{"$f":"'Consum.'!BG313","v":1117},{"$f":"'Consum.'!BH313","v":1132},{"$f":"'Consum.'!BI313","v":1131}]
["ETO","Total Market (1+2)",686290,669402,2.522848751572293,16888,null,"Total Market (1+2)",{"$f":"'Consum.'!I314","v":478680},{"$f":"'Consum.'!J314","v":484672},{"$f":"'Consum.'!K314","v":561809},{"$f":"'Consum.'!L314","v":499898},{"$f":"'Consum.'!M314","v":505865},{"$f":"'Consum.'!N314","v":512525},{"$f":"'Consum.'!O314","v":592253},{"$f":"'Consum.'!P314","v":524419},{"$f":"'Consum.'!Q314","v":529651},{"$f":"'Consum.'!R314","v":536207},{"$f":"'Consum.'!S314","v":617845},{"$f":"'Consum.'!T314","v":546422},{"$f":"'Consum.'!U314","v":552276},{"$f":"'Consum.'!V314","v":558050},{"$f":"'Consum.'!W314","v":641528},{"$f":"'Consum.'!X314","v":567476},{"$f":"'Consum.'!Y314","v":572229},{"$f":"'Consum.'!Z314","v":555521},{"$f":"'Consum.'!AA314","v":633619},{"$f":"'Consum.'!AB314","v":566139},{"$f":"'Consum.'!AC314","v":570921},{"$f":"'Consum.'!AD314","v":571823},{"$f":"'Consum.'!AE314","v":641365},{"$f":"'Consum.'!AF314","v":573876},{"$f":"'Consum.'!AG314","v":575423},{"$f":"'Consum.'!AH314","v":578669},{"$f":"'Consum.'!AI314","v":649608},{"$f":"'Consum.'!AJ314","v":586492},{"$f":"'Consum.'!AK314","v":589871},{"$f":"'Consum.'!AL314","v":593515},{"$f":"'Consum.'!AM314","v":598410},{"$f":"'Consum.'!AN314","v":599628},{"$f":"'Consum.'!AO314","v":601591},{"$f":"'Consum.'!AP314","v":607093},{"$f":"'Consum.'!AQ314","v":615756},{"$f":"'Consum.'!AR314","v":618146},{"$f":"'Consum.'!AS314","v":621616},{"$f":"'Consum.'!AT314","v":625459},{"$f":"'Consum.'!AU314","v":629375},{"$f":"'Consum.'!AV314","v":632843},{"$f":"'Consum.'!AW314","v":636771},{"$f":"'Consum.'!AX314","v":641087},{"$f":"'Consum.'!AY314","v":645716},{"$f":"'Consum.'!AZ314","v":650772},{"$f":"'Consum.'!BA314","v":654702},{"$f":"'Consum.'!BB314","v":658515},{"$f":"'Consum.'!BC314","v":662645},{"$f":"'Consum.'!BD314","v":666536},{"$f":"'Consum.'!BE314","v":669402},{"$f":"'Consum.'!BF314","v":673692},{"$f":"'Consum.'!BG314","v":678760},{"$f":"'Consum.'!BH314","v":682437},{"$f":"'Consum.'!BI314","v":686290}]
["ETO"]
["ESS","ESS",null,null,null,null,null,{"$f":"B316","v":"ESS"}]
["ESS"]
["ESS"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ESS",null,null,null,null,null,null,"Valores em  "]
["ESS"]
["ESS"]
["ESS","Residential",{"$f":"INDEX($H$318:$DC$348,MATCH($B322,$H$318:$H$348,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":769615},751486,{"$f":"IFERROR(IF((C322/D322-1)*100<=-100,\"-\",IF((C322/D322-1)*100=0,\"-\",(C322/D322-1)*100)),\"-\")","v":2.4124201914606624},{"$f":"C322-D322","v":18129},null,"Residential",{"$f":"'Consum.'!I322","v":551775},{"$f":"'Consum.'!J322","v":554975},{"$f":"'Consum.'!K322","v":558808},{"$f":"'Consum.'!L322","v":562351},{"$f":"'Consum.'!M322","v":565014},{"$f":"'Consum.'!N322","v":567813},{"$f":"'Consum.'!O322","v":570489},{"$f":"'Consum.'!P322","v":573341},{"$f":"'Consum.'!Q322","v":577917},{"$f":"'Consum.'!R322","v":581250},{"$f":"'Consum.'!S322","v":585132},{"$f":"'Consum.'!T322","v":589215},{"$f":"'Consum.'!U322","v":592028},{"$f":"'Consum.'!V322","v":605604},{"$f":"'Consum.'!W322","v":614146},{"$f":"'Consum.'!X322","v":623514},{"$f":"'Consum.'!Y322","v":627501},{"$f":"'Consum.'!Z322","v":629220},{"$f":"'Consum.'!AA322","v":632935},{"$f":"'Consum.'!AB322","v":636036},{"$f":"'Consum.'!AC322","v":640898},{"$f":"'Consum.'!AD322","v":644350},{"$f":"'Consum.'!AE322","v":643784},{"$f":"'Consum.'!AF322","v":647957},{"$f":"'Consum.'!AG322","v":651791},{"$f":"'Consum.'!AH322","v":656062},{"$f":"'Consum.'!AI322","v":660544},{"$f":"'Consum.'!AJ322","v":664468},{"$f":"'Consum.'!AK322","v":668914},{"$f":"'Consum.'!AL322","v":673082},{"$f":"'Consum.'!AM322","v":676718},{"$f":"'Consum.'!AN322","v":679385},{"$f":"'Consum.'!AO322","v":681515},{"$f":"'Consum.'!AP322","v":676878},{"$f":"'Consum.'!AQ322","v":693132},{"$f":"'Consum.'!AR322","v":697446},{"$f":"'Consum.'!AS322","v":701901},{"$f":"'Consum.'!AT322","v":706343},{"$f":"'Consum.'!AU322","v":711381},{"$f":"'Consum.'!AV322","v":715022},{"$f":"'Consum.'!AW322","v":723893},{"$f":"'Consum.'!AX322","v":727922},{"$f":"'Consum.'!AY322","v":731699},{"$f":"'Consum.'!AZ322","v":735030},{"$f":"'Consum.'!BA322","v":738630},{"$f":"'Consum.'!BB322","v":739815},{"$f":"'Consum.'!BC322","v":743177},{"$f":"'Consum.'!BD322","v":747933},{"$f":"'Consum.'!BE322","v":751486},{"$f":"'Consum.'!BF322","v":755953},{"$f":"'Consum.'!BG322","v":760373},{"$f":"'Consum.'!BH322","v":764928},{"$f":"'Consum.'!BI322","v":769615}]
["ESS","Commercial",64155,65573,-2.1624754090860621,-1418,null,"Commercial",{"$f":"'Consum.'!I323","v":53911},{"$f":"'Consum.'!J323","v":54323},{"$f":"'Consum.'!K323","v":163909},{"$f":"'Consum.'!L323","v":55125},{"$f":"'Consum.'!M323","v":55290},{"$f":"'Consum.'!N323","v":55546},{"$f":"'Consum.'!O323","v":167769},{"$f":"'Consum.'!P323","v":56807},{"$f":"'Consum.'!Q323","v":57206},{"$f":"'Consum.'!R323","v":57520},{"$f":"'Consum.'!S323","v":173261},{"$f":"'Consum.'!T323","v":58188},{"$f":"'Consum.'!U323","v":58278},{"$f":"'Consum.'!V323","v":59143},{"$f":"'Consum.'!W323","v":179605},{"$f":"'Consum.'!X323","v":60755},{"$f":"'Consum.'!Y323","v":61071},{"$f":"'Consum.'!Z323","v":61397},{"$f":"'Consum.'!AA323","v":185190},{"$f":"'Consum.'!AB323","v":62038},{"$f":"'Consum.'!AC323","v":62230},{"$f":"'Consum.'!AD323","v":62495},{"$f":"'Consum.'!AE323","v":185117},{"$f":"'Consum.'!AF323","v":61615},{"$f":"'Consum.'!AG323","v":61425},{"$f":"'Consum.'!AH323","v":61339},{"$f":"'Consum.'!AI323","v":184347},{"$f":"'Consum.'!AJ323","v":61451},{"$f":"'Consum.'!AK323","v":61391},{"$f":"'Consum.'!AL323","v":61363},{"$f":"'Consum.'!AM323","v":61399},{"$f":"'Consum.'!AN323","v":61592},{"$f":"'Consum.'!AO323","v":61609},{"$f":"'Consum.'!AP323","v":61533},{"$f":"'Consum.'!AQ323","v":61337},{"$f":"'Consum.'!AR323","v":61982},{"$f":"'Consum.'!AS323","v":62221},{"$f":"'Consum.'!AT323","v":62274},{"$f":"'Consum.'!AU323","v":62814},{"$f":"'Consum.'!AV323","v":63134},{"$f":"'Consum.'!AW323","v":63347},{"$f":"'Consum.'!AX323","v":63550},{"$f":"'Consum.'!AY323","v":63853},{"$f":"'Consum.'!AZ323","v":63832},{"$f":"'Consum.'!BA323","v":64148},{"$f":"'Consum.'!BB323","v":65571},{"$f":"'Consum.'!BC323","v":65770},{"$f":"'Consum.'!BD323","v":65942},{"$f":"'Consum.'!BE323","v":65573},{"$f":"'Consum.'!BF323","v":64985},{"$f":"'Consum.'!BG323","v":64647},{"$f":"'Consum.'!BH323","v":64449},{"$f":"'Consum.'!BI323","v":64155}]
["ESS","Industrial",3726,4042,-7.8179119247897111,-316,null,"Industrial",{"$f":"'Consum.'!I324","v":16645},{"$f":"'Consum.'!J324","v":17308},{"$f":"'Consum.'!K324","v":17957},{"$f":"'Consum.'!L324","v":18533},{"$f":"'Consum.'!M324","v":18869},{"$f":"'Consum.'!N324","v":19540},{"$f":"'Consum.'!O324","v":20227},{"$f":"'Consum.'!P324","v":20806},{"$f":"'Consum.'!Q324","v":21287},{"$f":"'Consum.'!R324","v":21935},{"$f":"'Consum.'!S324","v":22535},{"$f":"'Consum.'!T324","v":22785},{"$f":"'Consum.'!U324","v":22079},{"$f":"'Consum.'!V324","v":13854},{"$f":"'Consum.'!W324","v":9262},{"$f":"'Consum.'!X324","v":4799},{"$f":"'Consum.'!Y324","v":4763},{"$f":"'Consum.'!Z324","v":4719},{"$f":"'Consum.'!AA324","v":4687},{"$f":"'Consum.'!AB324","v":4645},{"$f":"'Consum.'!AC324","v":4600},{"$f":"'Consum.'!AD324","v":4586},{"$f":"'Consum.'!AE324","v":4492},{"$f":"'Consum.'!AF324","v":4437},{"$f":"'Consum.'!AG324","v":4377},{"$f":"'Consum.'!AH324","v":4304},{"$f":"'Consum.'!AI324","v":4272},{"$f":"'Consum.'!AJ324","v":4230},{"$f":"'Consum.'!AK324","v":4183},{"$f":"'Consum.'!AL324","v":4109},{"$f":"'Consum.'!AM324","v":4030},{"$f":"'Consum.'!AN324","v":4024},{"$f":"'Consum.'!AO324","v":4002},{"$f":"'Consum.'!AP324","v":3979},{"$f":"'Consum.'!AQ324","v":3991},{"$f":"'Consum.'!AR324","v":3968},{"$f":"'Consum.'!AS324","v":3970},{"$f":"'Consum.'!AT324","v":3981},{"$f":"'Consum.'!AU324","v":3969},{"$f":"'Consum.'!AV324","v":3949},{"$f":"'Consum.'!AW324","v":3970},{"$f":"'Consum.'!AX324","v":3988},{"$f":"'Consum.'!AY324","v":3959},{"$f":"'Consum.'!AZ324","v":3916},{"$f":"'Consum.'!BA324","v":3978},{"$f":"'Consum.'!BB324","v":4128},{"$f":"'Consum.'!BC324","v":4102},{"$f":"'Consum.'!BD324","v":4099},{"$f":"'Consum.'!BE324","v":4042},{"$f":"'Consum.'!BF324","v":3929},{"$f":"'Consum.'!BG324","v":3860},{"$f":"'Consum.'!BH324","v":3798},{"$f":"'Consum.'!BI324","v":3726}]
["ESS","Rural",41175,42906,-4.0344007831072615,-1731,null,"Rural",{"$f":"'Consum.'!I325","v":42819},{"$f":"'Consum.'!J325","v":42884},{"$f":"'Consum.'!K325","v":42937},{"$f":"'Consum.'!L325","v":43102},{"$f":"'Consum.'!M325","v":43126},{"$f":"'Consum.'!N325","v":43245},{"$f":"'Consum.'!O325","v":43326},{"$f":"'Consum.'!P325","v":43417},{"$f":"'Consum.'!Q325","v":43529},{"$f":"'Consum.'!R325","v":43611},{"$f":"'Consum.'!S325","v":43686},{"$f":"'Consum.'!T325","v":43866},{"$f":"'Consum.'!U325","v":43971},{"$f":"'Consum.'!V325","v":44104},{"$f":"'Consum.'!W325","v":44397},{"$f":"'Consum.'!X325","v":44552},{"$f":"'Consum.'!Y325","v":44713},{"$f":"'Consum.'!Z325","v":44817},{"$f":"'Consum.'!AA325","v":44919},{"$f":"'Consum.'!AB325","v":45038},{"$f":"'Consum.'!AC325","v":45183},{"$f":"'Consum.'!AD325","v":45353},{"$f":"'Consum.'!AE325","v":45064},{"$f":"'Consum.'!AF325","v":45132},{"$f":"'Consum.'!AG325","v":45171},{"$f":"'Consum.'!AH325","v":45296},{"$f":"'Consum.'!AI325","v":45325},{"$f":"'Consum.'!AJ325","v":45371},{"$f":"'Consum.'!AK325","v":45403},{"$f":"'Consum.'!AL325","v":45305},{"$f":"'Consum.'!AM325","v":45388},{"$f":"'Consum.'!AN325","v":46060},{"$f":"'Consum.'!AO325","v":46255},{"$f":"'Consum.'!AP325","v":46484},{"$f":"'Consum.'!AQ325","v":46750},{"$f":"'Consum.'!AR325","v":46905},{"$f":"'Consum.'!AS325","v":47158},{"$f":"'Consum.'!AT325","v":47417},{"$f":"'Consum.'!AU325","v":47574},{"$f":"'Consum.'!AV325","v":47612},{"$f":"'Consum.'!AW325","v":43397},{"$f":"'Consum.'!AX325","v":43516},{"$f":"'Consum.'!AY325","v":43621},{"$f":"'Consum.'!AZ325","v":43628},{"$f":"'Consum.'!BA325","v":43526},{"$f":"'Consum.'!BB325","v":43396},{"$f":"'Consum.'!BC325","v":43324},{"$f":"'Consum.'!BD325","v":43276},{"$f":"'Consum.'!BE325","v":42906},{"$f":"'Consum.'!BF325","v":42475},{"$f":"'Consum.'!BG325","v":41990},{"$f":"'Consum.'!BH325","v":41600},{"$f":"'Consum.'!BI325","v":41175}]
["ESS","Street Lighting",775,831,-6.7388688327316482,-56,null,"Street Lighting",{"$f":"'Consum.'!I326","v":313},{"$f":"'Consum.'!J326","v":320},{"$f":"'Consum.'!K326","v":324},{"$f":"'Consum.'!L326","v":354},{"$f":"'Consum.'!M326","v":357},{"$f":"'Consum.'!N326","v":371},{"$f":"'Consum.'!O326","v":391},{"$f":"'Consum.'!P326","v":413},{"$f":"'Consum.'!Q326","v":403},{"$f":"'Consum.'!R326","v":410},{"$f":"'Consum.'!S326","v":431},{"$f":"'Consum.'!T326","v":476},{"$f":"'Consum.'!U326","v":504},{"$f":"'Consum.'!V326","v":535},{"$f":"'Consum.'!W326","v":543},{"$f":"'Consum.'!X326","v":568},{"$f":"'Consum.'!Y326","v":559},{"$f":"'Consum.'!Z326","v":570},{"$f":"'Consum.'!AA326","v":582},{"$f":"'Consum.'!AB326","v":601},{"$f":"'Consum.'!AC326","v":592},{"$f":"'Consum.'!AD326","v":593},{"$f":"'Consum.'!AE326","v":585},{"$f":"'Consum.'!AF326","v":610},{"$f":"'Consum.'!AG326","v":588},{"$f":"'Consum.'!AH326","v":582},{"$f":"'Consum.'!AI326","v":575},{"$f":"'Consum.'!AJ326","v":596},{"$f":"'Consum.'!AK326","v":584},{"$f":"'Consum.'!AL326","v":603},{"$f":"'Consum.'!AM326","v":605},{"$f":"'Consum.'!AN326","v":636},{"$f":"'Consum.'!AO326","v":626},{"$f":"'Consum.'!AP326","v":628},{"$f":"'Consum.'!AQ326","v":633},{"$f":"'Consum.'!AR326","v":664},{"$f":"'Consum.'!AS326","v":664},{"$f":"'Consum.'!AT326","v":670},{"$f":"'Consum.'!AU326","v":675},{"$f":"'Consum.'!AV326","v":705},{"$f":"'Consum.'!AW326","v":693},{"$f":"'Consum.'!AX326","v":712},{"$f":"'Consum.'!AY326","v":790},{"$f":"'Consum.'!AZ326","v":803},{"$f":"'Consum.'!BA326","v":762},{"$f":"'Consum.'!BB326","v":843},{"$f":"'Consum.'!BC326","v":798},{"$f":"'Consum.'!BD326","v":818},{"$f":"'Consum.'!BE326","v":831},{"$f":"'Consum.'!BF326","v":846},{"$f":"'Consum.'!BG326","v":749},{"$f":"'Consum.'!BH326","v":762},{"$f":"'Consum.'!BI326","v":775}]
["ESS","Public Power",7563,7512,0.67891373801916011,51,null,"Public Power",{"$f":"'Consum.'!I327","v":5829},{"$f":"'Consum.'!J327","v":5887},{"$f":"'Consum.'!K327","v":5931},{"$f":"'Consum.'!L327","v":5969},{"$f":"'Consum.'!M327","v":5969},{"$f":"'Consum.'!N327","v":6009},{"$f":"'Consum.'!O327","v":6058},{"$f":"'Consum.'!P327","v":6114},{"$f":"'Consum.'!Q327","v":6139},{"$f":"'Consum.'!R327","v":6207},{"$f":"'Consum.'!S327","v":6311},{"$f":"'Consum.'!T327","v":6345},{"$f":"'Consum.'!U327","v":6392},{"$f":"'Consum.'!V327","v":6445},{"$f":"'Consum.'!W327","v":6511},{"$f":"'Consum.'!X327","v":6479},{"$f":"'Consum.'!Y327","v":6473},{"$f":"'Consum.'!Z327","v":6501},{"$f":"'Consum.'!AA327","v":6454},{"$f":"'Consum.'!AB327","v":6486},{"$f":"'Consum.'!AC327","v":6470},{"$f":"'Consum.'!AD327","v":6530},{"$f":"'Consum.'!AE327","v":6530},{"$f":"'Consum.'!AF327","v":6551},{"$f":"'Consum.'!AG327","v":6564},{"$f":"'Consum.'!AH327","v":6587},{"$f":"'Consum.'!AI327","v":6608},{"$f":"'Consum.'!AJ327","v":6617},{"$f":"'Consum.'!AK327","v":6642},{"$f":"'Consum.'!AL327","v":6690},{"$f":"'Consum.'!AM327","v":6693},{"$f":"'Consum.'!AN327","v":6736},{"$f":"'Consum.'!AO327","v":6773},{"$f":"'Consum.'!AP327","v":6802},{"$f":"'Consum.'!AQ327","v":6842},{"$f":"'Consum.'!AR327","v":6874},{"$f":"'Consum.'!AS327","v":6868},{"$f":"'Consum.'!AT327","v":6902},{"$f":"'Consum.'!AU327","v":6937},{"$f":"'Consum.'!AV327","v":7003},{"$f":"'Consum.'!AW327","v":7050},{"$f":"'Consum.'!AX327","v":7142},{"$f":"'Consum.'!AY327","v":7187},{"$f":"'Consum.'!AZ327","v":7208},{"$f":"'Consum.'!BA327","v":7280},{"$f":"'Consum.'!BB327","v":7168},{"$f":"'Consum.'!BC327","v":7441},{"$f":"'Consum.'!BD327","v":7489},{"$f":"'Consum.'!BE327","v":7512},{"$f":"'Consum.'!BF327","v":7548},{"$f":"'Consum.'!BG327","v":7559},{"$f":"'Consum.'!BH327","v":7582},{"$f":"'Consum.'!BI327","v":7563}]
["ESS","Own",181,188,-3.7234042553191515,-7,null,"Own",{"$f":"'Consum.'!I328","v":158},{"$f":"'Consum.'!J328","v":158},{"$f":"'Consum.'!K328","v":162},{"$f":"'Consum.'!L328","v":161},{"$f":"'Consum.'!M328","v":161},{"$f":"'Consum.'!N328","v":163},{"$f":"'Consum.'!O328","v":163},{"$f":"'Consum.'!P328","v":164},{"$f":"'Consum.'!Q328","v":165},{"$f":"'Consum.'!R328","v":167},{"$f":"'Consum.'!S328","v":167},{"$f":"'Consum.'!T328","v":167},{"$f":"'Consum.'!U328","v":168},{"$f":"'Consum.'!V328","v":169},{"$f":"'Consum.'!W328","v":175},{"$f":"'Consum.'!X328","v":175},{"$f":"'Consum.'!Y328","v":174},{"$f":"'Consum.'!Z328","v":176},{"$f":"'Consum.'!AA328","v":174},{"$f":"'Consum.'!AB328","v":176},{"$f":"'Consum.'!AC328","v":169},{"$f":"'Consum.'!AD328","v":169},{"$f":"'Consum.'!AE328","v":168},{"$f":"'Consum.'!AF328","v":170},{"$f":"'Consum.'!AG328","v":174},{"$f":"'Consum.'!AH328","v":177},{"$f":"'Consum.'!AI328","v":176},{"$f":"'Consum.'!AJ328","v":173},{"$f":"'Consum.'!AK328","v":183},{"$f":"'Consum.'!AL328","v":181},{"$f":"'Consum.'!AM328","v":178},{"$f":"'Consum.'!AN328","v":176},{"$f":"'Consum.'!AO328","v":175},{"$f":"'Consum.'!AP328","v":177},{"$f":"'Consum.'!AQ328","v":183},{"$f":"'Consum.'!AR328","v":180},{"$f":"'Consum.'!AS328","v":181},{"$f":"'Consum.'!AT328","v":180},{"$f":"'Consum.'!AU328","v":186},{"$f":"'Consum.'!AV328","v":188},{"$f":"'Consum.'!AW328","v":187},{"$f":"'Consum.'!AX328","v":191},{"$f":"'Consum.'!AY328","v":191},{"$f":"'Consum.'!AZ328","v":183},{"$f":"'Consum.'!BA328","v":192},{"$f":"'Consum.'!BB328","v":185},{"$f":"'Consum.'!BC328","v":192},{"$f":"'Consum.'!BD328","v":181},{"$f":"'Consum.'!BE328","v":188},{"$f":"'Consum.'!BF328","v":185},{"$f":"'Consum.'!BG328","v":185},{"$f":"'Consum.'!BH328","v":178},{"$f":"'Consum.'!BI328","v":181}]
["ESS","Public Service",1323,1293,2.3201856148491906,30,null,"Public Service",{"$f":"'Consum.'!I329","v":1048},{"$f":"'Consum.'!J329","v":1057},{"$f":"'Consum.'!K329","v":1071},{"$f":"'Consum.'!L329","v":1072},{"$f":"'Consum.'!M329","v":1079},{"$f":"'Consum.'!N329","v":1082},{"$f":"'Consum.'!O329","v":1067},{"$f":"'Consum.'!P329","v":1063},{"$f":"'Consum.'!Q329","v":1070},{"$f":"'Consum.'!R329","v":1084},{"$f":"'Consum.'!S329","v":1111},{"$f":"'Consum.'!T329","v":1116},{"$f":"'Consum.'!U329","v":1088},{"$f":"'Consum.'!V329","v":1097},{"$f":"'Consum.'!W329","v":1098},{"$f":"'Consum.'!X329","v":1101},{"$f":"'Consum.'!Y329","v":1112},{"$f":"'Consum.'!Z329","v":1116},{"$f":"'Consum.'!AA329","v":1119},{"$f":"'Consum.'!AB329","v":1119},{"$f":"'Consum.'!AC329","v":1130},{"$f":"'Consum.'!AD329","v":1137},{"$f":"'Consum.'!AE329","v":1139},{"$f":"'Consum.'!AF329","v":1139},{"$f":"'Consum.'!AG329","v":1142},{"$f":"'Consum.'!AH329","v":1143},{"$f":"'Consum.'!AI329","v":1145},{"$f":"'Consum.'!AJ329","v":1158},{"$f":"'Consum.'!AK329","v":1190},{"$f":"'Consum.'!AL329","v":1196},{"$f":"'Consum.'!AM329","v":1276},{"$f":"'Consum.'!AN329","v":1202},{"$f":"'Consum.'!AO329","v":1212},{"$f":"'Consum.'!AP329","v":1220},{"$f":"'Consum.'!AQ329","v":1222},{"$f":"'Consum.'!AR329","v":1237},{"$f":"'Consum.'!AS329","v":1246},{"$f":"'Consum.'!AT329","v":1261},{"$f":"'Consum.'!AU329","v":1265},{"$f":"'Consum.'!AV329","v":1245},{"$f":"'Consum.'!AW329","v":1249},{"$f":"'Consum.'!AX329","v":1255},{"$f":"'Consum.'!AY329","v":1257},{"$f":"'Consum.'!AZ329","v":1255},{"$f":"'Consum.'!BA329","v":1264},{"$f":"'Consum.'!BB329","v":1399},{"$f":"'Consum.'!BC329","v":1277},{"$f":"'Consum.'!BD329","v":1284},{"$f":"'Consum.'!BE329","v":1293},{"$f":"'Consum.'!BF329","v":1306},{"$f":"'Consum.'!BG329","v":1312},{"$f":"'Consum.'!BH329","v":1321},{"$f":"'Consum.'!BI329","v":1323}]
["ESS","1 Captive Market",888513,873831,1.6801875877600958,14682,null,"1 Captive Market",{"$f":"'Consum.'!I330","v":672498},{"$f":"'Consum.'!J330","v":676912},{"$f":"'Consum.'!K330","v":791099},{"$f":"'Consum.'!L330","v":686667},{"$f":"'Consum.'!M330","v":689865},{"$f":"'Consum.'!N330","v":693769},{"$f":"'Consum.'!O330","v":809490},{"$f":"'Consum.'!P330","v":702125},{"$f":"'Consum.'!Q330","v":707716},{"$f":"'Consum.'!R330","v":712184},{"$f":"'Consum.'!S330","v":832634},{"$f":"'Consum.'!T330","v":722158},{"$f":"'Consum.'!U330","v":724508},{"$f":"'Consum.'!V330","v":730951},{"$f":"'Consum.'!W330","v":855737},{"$f":"'Consum.'!X330","v":741943},{"$f":"'Consum.'!Y330","v":746366},{"$f":"'Consum.'!Z330","v":748516},{"$f":"'Consum.'!AA330","v":876060},{"$f":"'Consum.'!AB330","v":756139},{"$f":"'Consum.'!AC330","v":761272},{"$f":"'Consum.'!AD330","v":765213},{"$f":"'Consum.'!AE330","v":886879},{"$f":"'Consum.'!AF330","v":767611},{"$f":"'Consum.'!AG330","v":771232},{"$f":"'Consum.'!AH330","v":775490},{"$f":"'Consum.'!AI330","v":902992},{"$f":"'Consum.'!AJ330","v":784064},{"$f":"'Consum.'!AK330","v":788490},{"$f":"'Consum.'!AL330","v":792529},{"$f":"'Consum.'!AM330","v":796287},{"$f":"'Consum.'!AN330","v":799811},{"$f":"'Consum.'!AO330","v":802167},{"$f":"'Consum.'!AP330","v":797701},{"$f":"'Consum.'!AQ330","v":814090},{"$f":"'Consum.'!AR330","v":819256},{"$f":"'Consum.'!AS330","v":824209},{"$f":"'Consum.'!AT330","v":829028},{"$f":"'Consum.'!AU330","v":834801},{"$f":"'Consum.'!AV330","v":838858},{"$f":"'Consum.'!AW330","v":843786},{"$f":"'Consum.'!AX330","v":848276},{"$f":"'Consum.'!AY330","v":852557},{"$f":"'Consum.'!AZ330","v":855855},{"$f":"'Consum.'!BA330","v":859780},{"$f":"'Consum.'!BB330","v":862505},{"$f":"'Consum.'!BC330","v":866081},{"$f":"'Consum.'!BD330","v":871022},{"$f":"'Consum.'!BE330","v":873831},{"$f":"'Consum.'!BF330","v":877227},{"$f":"'Consum.'!BG330","v":880675},{"$f":"'Consum.'!BH330","v":884618},{"$f":"'Consum.'!BI330","v":888513}]
["ESS","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I331","v":0},{"$f":"'Consum.'!J331","v":0},{"$f":"'Consum.'!K331","v":0},{"$f":"'Consum.'!L331","v":0},{"$f":"'Consum.'!M331","v":0},{"$f":"'Consum.'!N331","v":0},{"$f":"'Consum.'!O331","v":0},{"$f":"'Consum.'!P331","v":0},{"$f":"'Consum.'!Q331","v":0},{"$f":"'Consum.'!R331","v":0},{"$f":"'Consum.'!S331","v":0},{"$f":"'Consum.'!T331","v":0},{"$f":"'Consum.'!U331","v":0},{"$f":"'Consum.'!V331","v":0},{"$f":"'Consum.'!W331","v":0},{"$f":"'Consum.'!X331","v":0},{"$f":"'Consum.'!Y331","v":0},{"$f":"'Consum.'!Z331","v":0},{"$f":"'Consum.'!AA331","v":0},{"$f":"'Consum.'!AB331","v":0},{"$f":"'Consum.'!AC331","v":0},{"$f":"'Consum.'!AD331","v":0},{"$f":"'Consum.'!AE331","v":0},{"$f":"'Consum.'!AF331","v":0},{"$f":"'Consum.'!AG331","v":0},{"$f":"'Consum.'!AH331","v":0},{"$f":"'Consum.'!AI331","v":0},{"$f":"'Consum.'!AJ331","v":0},{"$f":"'Consum.'!AK331","v":0},{"$f":"'Consum.'!AL331","v":0},{"$f":"'Consum.'!AM331","v":0},{"$f":"'Consum.'!AN331","v":0},{"$f":"'Consum.'!AO331","v":0},{"$f":"'Consum.'!AP331","v":0},{"$f":"'Consum.'!AQ331","v":0},{"$f":"'Consum.'!AR331","v":0},{"$f":"'Consum.'!AS331","v":0},{"$f":"'Consum.'!AT331","v":0},{"$f":"'Consum.'!AU331","v":0},{"$f":"'Consum.'!AV331","v":0},{"$f":"'Consum.'!AW331","v":0},{"$f":"'Consum.'!AX331","v":0},{"$f":"'Consum.'!AY331","v":0},{"$f":"'Consum.'!AZ331","v":0},{"$f":"'Consum.'!BA331","v":0},{"$f":"'Consum.'!BB331","v":0},{"$f":"'Consum.'!BC331","v":0},{"$f":"'Consum.'!BD331","v":0},{"$f":"'Consum.'!BE331","v":"0"},{"$f":"'Consum.'!BF331","v":"0"},{"$f":"'Consum.'!BG331","v":"0"},{"$f":"'Consum.'!BH331","v":"0"},{"$f":"'Consum.'!BI331","v":"0"}]
["ESS","Commercial Free",440,265,66.037735849056617,175,null,"Commercial Free",{"$f":"'Consum.'!I332","v":1},{"$f":"'Consum.'!J332","v":1},{"$f":"'Consum.'!K332","v":1},{"$f":"'Consum.'!L332","v":1},{"$f":"'Consum.'!M332","v":3},{"$f":"'Consum.'!N332","v":4},{"$f":"'Consum.'!O332","v":4},{"$f":"'Consum.'!P332","v":4},{"$f":"'Consum.'!Q332","v":4},{"$f":"'Consum.'!R332","v":4},{"$f":"'Consum.'!S332","v":4},{"$f":"'Consum.'!T332","v":4},{"$f":"'Consum.'!U332","v":4},{"$f":"'Consum.'!V332","v":4},{"$f":"'Consum.'!W332","v":4},{"$f":"'Consum.'!X332","v":4},{"$f":"'Consum.'!Y332","v":6},{"$f":"'Consum.'!Z332","v":10},{"$f":"'Consum.'!AA332","v":18},{"$f":"'Consum.'!AB332","v":24},{"$f":"'Consum.'!AC332","v":37},{"$f":"'Consum.'!AD332","v":47},{"$f":"'Consum.'!AE332","v":50},{"$f":"'Consum.'!AF332","v":54},{"$f":"'Consum.'!AG332","v":61},{"$f":"'Consum.'!AH332","v":61},{"$f":"'Consum.'!AI332","v":64},{"$f":"'Consum.'!AJ332","v":67},{"$f":"'Consum.'!AK332","v":71},{"$f":"'Consum.'!AL332","v":78},{"$f":"'Consum.'!AM332","v":78},{"$f":"'Consum.'!AN332","v":84},{"$f":"'Consum.'!AO332","v":87},{"$f":"'Consum.'!AP332","v":95},{"$f":"'Consum.'!AQ332","v":102},{"$f":"'Consum.'!AR332","v":128},{"$f":"'Consum.'!AS332","v":138},{"$f":"'Consum.'!AT332","v":143},{"$f":"'Consum.'!AU332","v":151},{"$f":"'Consum.'!AV332","v":159},{"$f":"'Consum.'!AW332","v":163},{"$f":"'Consum.'!AX332","v":169},{"$f":"'Consum.'!AY332","v":174},{"$f":"'Consum.'!AZ332","v":187},{"$f":"'Consum.'!BA332","v":196},{"$f":"'Consum.'!BB332","v":221},{"$f":"'Consum.'!BC332","v":232},{"$f":"'Consum.'!BD332","v":237},{"$f":"'Consum.'!BE332","v":265},{"$f":"'Consum.'!BF332","v":301},{"$f":"'Consum.'!BG332","v":334},{"$f":"'Consum.'!BH332","v":388},{"$f":"'Consum.'!BI332","v":440}]
["ESS","Industrial Free",334,191,74.869109947643977,143,null,"Industrial Free",{"$f":"'Consum.'!I333","v":18},{"$f":"'Consum.'!J333","v":20},{"$f":"'Consum.'!K333","v":21},{"$f":"'Consum.'!L333","v":22},{"$f":"'Consum.'!M333","v":23},{"$f":"'Consum.'!N333","v":23},{"$f":"'Consum.'!O333","v":23},{"$f":"'Consum.'!P333","v":23},{"$f":"'Consum.'!Q333","v":23},{"$f":"'Consum.'!R333","v":23},{"$f":"'Consum.'!S333","v":22},{"$f":"'Consum.'!T333","v":22},{"$f":"'Consum.'!U333","v":22},{"$f":"'Consum.'!V333","v":22},{"$f":"'Consum.'!W333","v":22},{"$f":"'Consum.'!X333","v":22},{"$f":"'Consum.'!Y333","v":23},{"$f":"'Consum.'!Z333","v":29},{"$f":"'Consum.'!AA333","v":37},{"$f":"'Consum.'!AB333","v":52},{"$f":"'Consum.'!AC333","v":60},{"$f":"'Consum.'!AD333","v":65},{"$f":"'Consum.'!AE333","v":69},{"$f":"'Consum.'!AF333","v":75},{"$f":"'Consum.'!AG333","v":76},{"$f":"'Consum.'!AH333","v":79},{"$f":"'Consum.'!AI333","v":81},{"$f":"'Consum.'!AJ333","v":83},{"$f":"'Consum.'!AK333","v":87},{"$f":"'Consum.'!AL333","v":91},{"$f":"'Consum.'!AM333","v":95},{"$f":"'Consum.'!AN333","v":95},{"$f":"'Consum.'!AO333","v":99},{"$f":"'Consum.'!AP333","v":104},{"$f":"'Consum.'!AQ333","v":109},{"$f":"'Consum.'!AR333","v":111},{"$f":"'Consum.'!AS333","v":115},{"$f":"'Consum.'!AT333","v":123},{"$f":"'Consum.'!AU333","v":127},{"$f":"'Consum.'!AV333","v":129},{"$f":"'Consum.'!AW333","v":133},{"$f":"'Consum.'!AX333","v":143},{"$f":"'Consum.'!AY333","v":145},{"$f":"'Consum.'!AZ333","v":147},{"$f":"'Consum.'!BA333","v":151},{"$f":"'Consum.'!BB333","v":148},{"$f":"'Consum.'!BC333","v":165},{"$f":"'Consum.'!BD333","v":172},{"$f":"'Consum.'!BE333","v":191},{"$f":"'Consum.'!BF333","v":239},{"$f":"'Consum.'!BG333","v":260},{"$f":"'Consum.'!BH333","v":295},{"$f":"'Consum.'!BI333","v":334}]
["ESS","Rural Free",43,13,230.76923076923075,30,null,"Rural Free",{"$f":"'Consum.'!I334","v":0},{"$f":"'Consum.'!J334","v":0},{"$f":"'Consum.'!K334","v":0},{"$f":"'Consum.'!L334","v":0},{"$f":"'Consum.'!M334","v":0},{"$f":"'Consum.'!N334","v":0},{"$f":"'Consum.'!O334","v":0},{"$f":"'Consum.'!P334","v":0},{"$f":"'Consum.'!Q334","v":0},{"$f":"'Consum.'!R334","v":0},{"$f":"'Consum.'!S334","v":0},{"$f":"'Consum.'!T334","v":0},{"$f":"'Consum.'!U334","v":0},{"$f":"'Consum.'!V334","v":0},{"$f":"'Consum.'!W334","v":0},{"$f":"'Consum.'!X334","v":0},{"$f":"'Consum.'!Y334","v":0},{"$f":"'Consum.'!Z334","v":0},{"$f":"'Consum.'!AA334","v":0},{"$f":"'Consum.'!AB334","v":0},{"$f":"'Consum.'!AC334","v":0},{"$f":"'Consum.'!AD334","v":0},{"$f":"'Consum.'!AE334","v":0},{"$f":"'Consum.'!AF334","v":0},{"$f":"'Consum.'!AG334","v":0},{"$f":"'Consum.'!AH334","v":0},{"$f":"'Consum.'!AI334","v":0},{"$f":"'Consum.'!AJ334","v":0},{"$f":"'Consum.'!AK334","v":0},{"$f":"'Consum.'!AL334","v":0},{"$f":"'Consum.'!AM334","v":0},{"$f":"'Consum.'!AN334","v":0},{"$f":"'Consum.'!AO334","v":0},{"$f":"'Consum.'!AP334","v":0},{"$f":"'Consum.'!AQ334","v":0},{"$f":"'Consum.'!AR334","v":0},{"$f":"'Consum.'!AS334","v":0},{"$f":"'Consum.'!AT334","v":0},{"$f":"'Consum.'!AU334","v":0},{"$f":"'Consum.'!AV334","v":0},{"$f":"'Consum.'!AW334","v":1},{"$f":"'Consum.'!AX334","v":1},{"$f":"'Consum.'!AY334","v":1},{"$f":"'Consum.'!AZ334","v":2},{"$f":"'Consum.'!BA334","v":3},{"$f":"'Consum.'!BB334","v":10},{"$f":"'Consum.'!BC334","v":12},{"$f":"'Consum.'!BD334","v":12},{"$f":"'Consum.'!BE334","v":13},{"$f":"'Consum.'!BF334","v":20},{"$f":"'Consum.'!BG334","v":23},{"$f":"'Consum.'!BH334","v":32},{"$f":"'Consum.'!BI334","v":43}]
["ESS","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I335","v":0},{"$f":"'Consum.'!J335","v":0},{"$f":"'Consum.'!K335","v":0},{"$f":"'Consum.'!L335","v":0},{"$f":"'Consum.'!M335","v":0},{"$f":"'Consum.'!N335","v":0},{"$f":"'Consum.'!O335","v":0},{"$f":"'Consum.'!P335","v":0},{"$f":"'Consum.'!Q335","v":0},{"$f":"'Consum.'!R335","v":0},{"$f":"'Consum.'!S335","v":0},{"$f":"'Consum.'!T335","v":0},{"$f":"'Consum.'!U335","v":0},{"$f":"'Consum.'!V335","v":0},{"$f":"'Consum.'!W335","v":0},{"$f":"'Consum.'!X335","v":0},{"$f":"'Consum.'!Y335","v":0},{"$f":"'Consum.'!Z335","v":0},{"$f":"'Consum.'!AA335","v":0},{"$f":"'Consum.'!AB335","v":0},{"$f":"'Consum.'!AC335","v":0},{"$f":"'Consum.'!AD335","v":0},{"$f":"'Consum.'!AE335","v":0},{"$f":"'Consum.'!AF335","v":0},{"$f":"'Consum.'!AG335","v":0},{"$f":"'Consum.'!AH335","v":0},{"$f":"'Consum.'!AI335","v":0},{"$f":"'Consum.'!AJ335","v":0},{"$f":"'Consum.'!AK335","v":0},{"$f":"'Consum.'!AL335","v":0},{"$f":"'Consum.'!AM335","v":0},{"$f":"'Consum.'!AN335","v":0},{"$f":"'Consum.'!AO335","v":0},{"$f":"'Consum.'!AP335","v":0},{"$f":"'Consum.'!AQ335","v":0},{"$f":"'Consum.'!AR335","v":0},{"$f":"'Consum.'!AS335","v":0},{"$f":"'Consum.'!AT335","v":0},{"$f":"'Consum.'!AU335","v":0},{"$f":"'Consum.'!AV335","v":0},{"$f":"'Consum.'!AW335","v":0},{"$f":"'Consum.'!AX335","v":0},{"$f":"'Consum.'!AY335","v":0},{"$f":"'Consum.'!AZ335","v":0},{"$f":"'Consum.'!BA335","v":0},{"$f":"'Consum.'!BB335","v":0},{"$f":"'Consum.'!BC335","v":0},{"$f":"'Consum.'!BD335","v":0},{"$f":"'Consum.'!BE335","v":"0"},{"$f":"'Consum.'!BF335","v":"0"},{"$f":"'Consum.'!BG335","v":"0"},{"$f":"'Consum.'!BH335","v":"0"},{"$f":"'Consum.'!BI335","v":"0"}]
["ESS","Public Power Free",0,"0","-",0,null,"Public Power Free",{"$f":"'Consum.'!I336","v":0},{"$f":"'Consum.'!J336","v":0},{"$f":"'Consum.'!K336","v":0},{"$f":"'Consum.'!L336","v":0},{"$f":"'Consum.'!M336","v":0},{"$f":"'Consum.'!N336","v":0},{"$f":"'Consum.'!O336","v":0},{"$f":"'Consum.'!P336","v":0},{"$f":"'Consum.'!Q336","v":0},{"$f":"'Consum.'!R336","v":0},{"$f":"'Consum.'!S336","v":0},{"$f":"'Consum.'!T336","v":0},{"$f":"'Consum.'!U336","v":0},{"$f":"'Consum.'!V336","v":0},{"$f":"'Consum.'!W336","v":0},{"$f":"'Consum.'!X336","v":0},{"$f":"'Consum.'!Y336","v":0},{"$f":"'Consum.'!Z336","v":0},{"$f":"'Consum.'!AA336","v":0},{"$f":"'Consum.'!AB336","v":0},{"$f":"'Consum.'!AC336","v":0},{"$f":"'Consum.'!AD336","v":0},{"$f":"'Consum.'!AE336","v":0},{"$f":"'Consum.'!AF336","v":0},{"$f":"'Consum.'!AG336","v":0},{"$f":"'Consum.'!AH336","v":0},{"$f":"'Consum.'!AI336","v":0},{"$f":"'Consum.'!AJ336","v":0},{"$f":"'Consum.'!AK336","v":0},{"$f":"'Consum.'!AL336","v":0},{"$f":"'Consum.'!AM336","v":0},{"$f":"'Consum.'!AN336","v":0},{"$f":"'Consum.'!AO336","v":0},{"$f":"'Consum.'!AP336","v":0},{"$f":"'Consum.'!AQ336","v":0},{"$f":"'Consum.'!AR336","v":0},{"$f":"'Consum.'!AS336","v":0},{"$f":"'Consum.'!AT336","v":0},{"$f":"'Consum.'!AU336","v":0},{"$f":"'Consum.'!AV336","v":0},{"$f":"'Consum.'!AW336","v":0},{"$f":"'Consum.'!AX336","v":0},{"$f":"'Consum.'!AY336","v":0},{"$f":"'Consum.'!AZ336","v":0},{"$f":"'Consum.'!BA336","v":0},{"$f":"'Consum.'!BB336","v":0},{"$f":"'Consum.'!BC336","v":0},{"$f":"'Consum.'!BD336","v":0},{"$f":"'Consum.'!BE336","v":"0"},{"$f":"'Consum.'!BF336","v":0},{"$f":"'Consum.'!BG336","v":0},{"$f":"'Consum.'!BH336","v":0},{"$f":"'Consum.'!BI336","v":0}]
["ESS","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I337","v":0},{"$f":"'Consum.'!J337","v":0},{"$f":"'Consum.'!K337","v":0},{"$f":"'Consum.'!L337","v":0},{"$f":"'Consum.'!M337","v":0},{"$f":"'Consum.'!N337","v":0},{"$f":"'Consum.'!O337","v":0},{"$f":"'Consum.'!P337","v":0},{"$f":"'Consum.'!Q337","v":0},{"$f":"'Consum.'!R337","v":0},{"$f":"'Consum.'!S337","v":0},{"$f":"'Consum.'!T337","v":0},{"$f":"'Consum.'!U337","v":0},{"$f":"'Consum.'!V337","v":0},{"$f":"'Consum.'!W337","v":0},{"$f":"'Consum.'!X337","v":0},{"$f":"'Consum.'!Y337","v":0},{"$f":"'Consum.'!Z337","v":0},{"$f":"'Consum.'!AA337","v":0},{"$f":"'Consum.'!AB337","v":0},{"$f":"'Consum.'!AC337","v":0},{"$f":"'Consum.'!AD337","v":0},{"$f":"'Consum.'!AE337","v":0},{"$f":"'Consum.'!AF337","v":0},{"$f":"'Consum.'!AG337","v":0},{"$f":"'Consum.'!AH337","v":0},{"$f":"'Consum.'!AI337","v":0},{"$f":"'Consum.'!AJ337","v":0},{"$f":"'Consum.'!AK337","v":0},{"$f":"'Consum.'!AL337","v":0},{"$f":"'Consum.'!AM337","v":0},{"$f":"'Consum.'!AN337","v":0},{"$f":"'Consum.'!AO337","v":0},{"$f":"'Consum.'!AP337","v":0},{"$f":"'Consum.'!AQ337","v":0},{"$f":"'Consum.'!AR337","v":0},{"$f":"'Consum.'!AS337","v":0},{"$f":"'Consum.'!AT337","v":0},{"$f":"'Consum.'!AU337","v":0},{"$f":"'Consum.'!AV337","v":0},{"$f":"'Consum.'!AW337","v":0},{"$f":"'Consum.'!AX337","v":0},{"$f":"'Consum.'!AY337","v":0},{"$f":"'Consum.'!AZ337","v":0},{"$f":"'Consum.'!BA337","v":0},{"$f":"'Consum.'!BB337","v":0},{"$f":"'Consum.'!BC337","v":0},{"$f":"'Consum.'!BD337","v":0},{"$f":"'Consum.'!BE337","v":"0"},{"$f":"'Consum.'!BF337","v":"0"},{"$f":"'Consum.'!BG337","v":"0"},{"$f":"'Consum.'!BH337","v":"0"},{"$f":"'Consum.'!BI337","v":"0"}]
["ESS","Public Service Free",13,"0","-",13,null,"Public Service Free",{"$f":"'Consum.'!I338","v":0},{"$f":"'Consum.'!J338","v":0},{"$f":"'Consum.'!K338","v":0},{"$f":"'Consum.'!L338","v":0},{"$f":"'Consum.'!M338","v":0},{"$f":"'Consum.'!N338","v":0},{"$f":"'Consum.'!O338","v":0},{"$f":"'Consum.'!P338","v":0},{"$f":"'Consum.'!Q338","v":0},{"$f":"'Consum.'!R338","v":0},{"$f":"'Consum.'!S338","v":0},{"$f":"'Consum.'!T338","v":0},{"$f":"'Consum.'!U338","v":0},{"$f":"'Consum.'!V338","v":0},{"$f":"'Consum.'!W338","v":0},{"$f":"'Consum.'!X338","v":0},{"$f":"'Consum.'!Y338","v":0},{"$f":"'Consum.'!Z338","v":0},{"$f":"'Consum.'!AA338","v":0},{"$f":"'Consum.'!AB338","v":0},{"$f":"'Consum.'!AC338","v":0},{"$f":"'Consum.'!AD338","v":0},{"$f":"'Consum.'!AE338","v":0},{"$f":"'Consum.'!AF338","v":1},{"$f":"'Consum.'!AG338","v":2},{"$f":"'Consum.'!AH338","v":2},{"$f":"'Consum.'!AI338","v":2},{"$f":"'Consum.'!AJ338","v":2},{"$f":"'Consum.'!AK338","v":2},{"$f":"'Consum.'!AL338","v":2},{"$f":"'Consum.'!AM338","v":2},{"$f":"'Consum.'!AN338","v":2},{"$f":"'Consum.'!AO338","v":2},{"$f":"'Consum.'!AP338","v":2},{"$f":"'Consum.'!AQ338","v":3},{"$f":"'Consum.'!AR338","v":5},{"$f":"'Consum.'!AS338","v":5},{"$f":"'Consum.'!AT338","v":5},{"$f":"'Consum.'!AU338","v":5},{"$f":"'Consum.'!AV338","v":5},{"$f":"'Consum.'!AW338","v":5},{"$f":"'Consum.'!AX338","v":5},{"$f":"'Consum.'!AY338","v":5},{"$f":"'Consum.'!AZ338","v":5},{"$f":"'Consum.'!BA338","v":5},{"$f":"'Consum.'!BB338","v":5},{"$f":"'Consum.'!BC338","v":5},{"$f":"'Consum.'!BD338","v":5},{"$f":"'Consum.'!BE338","v":"0"},{"$f":"'Consum.'!BF338","v":7},{"$f":"'Consum.'!BG338","v":8},{"$f":"'Consum.'!BH338","v":8},{"$f":"'Consum.'!BI338","v":13}]
["ESS","2 Free Market (TUSD)",830,469,76.972281449893387,361,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I339","v":19},{"$f":"'Consum.'!J339","v":21},{"$f":"'Consum.'!K339","v":22},{"$f":"'Consum.'!L339","v":23},{"$f":"'Consum.'!M339","v":26},{"$f":"'Consum.'!N339","v":27},{"$f":"'Consum.'!O339","v":27},{"$f":"'Consum.'!P339","v":27},{"$f":"'Consum.'!Q339","v":27},{"$f":"'Consum.'!R339","v":27},{"$f":"'Consum.'!S339","v":26},{"$f":"'Consum.'!T339","v":26},{"$f":"'Consum.'!U339","v":26},{"$f":"'Consum.'!V339","v":26},{"$f":"'Consum.'!W339","v":26},{"$f":"'Consum.'!X339","v":26},{"$f":"'Consum.'!Y339","v":29},{"$f":"'Consum.'!Z339","v":39},{"$f":"'Consum.'!AA339","v":55},{"$f":"'Consum.'!AB339","v":76},{"$f":"'Consum.'!AC339","v":97},{"$f":"'Consum.'!AD339","v":112},{"$f":"'Consum.'!AE339","v":119},{"$f":"'Consum.'!AF339","v":130},{"$f":"'Consum.'!AG339","v":139},{"$f":"'Consum.'!AH339","v":142},{"$f":"'Consum.'!AI339","v":147},{"$f":"'Consum.'!AJ339","v":152},{"$f":"'Consum.'!AK339","v":160},{"$f":"'Consum.'!AL339","v":171},{"$f":"'Consum.'!AM339","v":175},{"$f":"'Consum.'!AN339","v":181},{"$f":"'Consum.'!AO339","v":188},{"$f":"'Consum.'!AP339","v":201},{"$f":"'Consum.'!AQ339","v":214},{"$f":"'Consum.'!AR339","v":244},{"$f":"'Consum.'!AS339","v":258},{"$f":"'Consum.'!AT339","v":271},{"$f":"'Consum.'!AU339","v":283},{"$f":"'Consum.'!AV339","v":293},{"$f":"'Consum.'!AW339","v":302},{"$f":"'Consum.'!AX339","v":318},{"$f":"'Consum.'!AY339","v":325},{"$f":"'Consum.'!AZ339","v":341},{"$f":"'Consum.'!BA339","v":355},{"$f":"'Consum.'!BB339","v":384},{"$f":"'Consum.'!BC339","v":414},{"$f":"'Consum.'!BD339","v":426},{"$f":"'Consum.'!BE339","v":469},{"$f":"'Consum.'!BF339","v":567},{"$f":"'Consum.'!BG339","v":625},{"$f":"'Consum.'!BH339","v":723},{"$f":"'Consum.'!BI339","v":830}]
["ESS","Residential Total",769615,751486,2.4124201914606624,18129,null,"Residential Total",{"$f":"'Consum.'!I340","v":551775},{"$f":"'Consum.'!J340","v":554975},{"$f":"'Consum.'!K340","v":558808},{"$f":"'Consum.'!L340","v":562351},{"$f":"'Consum.'!M340","v":565014},{"$f":"'Consum.'!N340","v":567813},{"$f":"'Consum.'!O340","v":570489},{"$f":"'Consum.'!P340","v":573341},{"$f":"'Consum.'!Q340","v":577917},{"$f":"'Consum.'!R340","v":581250},{"$f":"'Consum.'!S340","v":585132},{"$f":"'Consum.'!T340","v":589215},{"$f":"'Consum.'!U340","v":592028},{"$f":"'Consum.'!V340","v":605604},{"$f":"'Consum.'!W340","v":614146},{"$f":"'Consum.'!X340","v":623514},{"$f":"'Consum.'!Y340","v":627501},{"$f":"'Consum.'!Z340","v":629220},{"$f":"'Consum.'!AA340","v":632935},{"$f":"'Consum.'!AB340","v":636036},{"$f":"'Consum.'!AC340","v":640898},{"$f":"'Consum.'!AD340","v":644350},{"$f":"'Consum.'!AE340","v":643784},{"$f":"'Consum.'!AF340","v":647957},{"$f":"'Consum.'!AG340","v":651791},{"$f":"'Consum.'!AH340","v":656062},{"$f":"'Consum.'!AI340","v":660544},{"$f":"'Consum.'!AJ340","v":664468},{"$f":"'Consum.'!AK340","v":668914},{"$f":"'Consum.'!AL340","v":673082},{"$f":"'Consum.'!AM340","v":676718},{"$f":"'Consum.'!AN340","v":679385},{"$f":"'Consum.'!AO340","v":681515},{"$f":"'Consum.'!AP340","v":676878},{"$f":"'Consum.'!AQ340","v":693132},{"$f":"'Consum.'!AR340","v":697446},{"$f":"'Consum.'!AS340","v":701901},{"$f":"'Consum.'!AT340","v":706343},{"$f":"'Consum.'!AU340","v":711381},{"$f":"'Consum.'!AV340","v":715022},{"$f":"'Consum.'!AW340","v":723893},{"$f":"'Consum.'!AX340","v":727922},{"$f":"'Consum.'!AY340","v":731699},{"$f":"'Consum.'!AZ340","v":735030},{"$f":"'Consum.'!BA340","v":738630},{"$f":"'Consum.'!BB340","v":739815},{"$f":"'Consum.'!BC340","v":743177},{"$f":"'Consum.'!BD340","v":747933},{"$f":"'Consum.'!BE340","v":751486},{"$f":"'Consum.'!BF340","v":755953},{"$f":"'Consum.'!BG340","v":760373},{"$f":"'Consum.'!BH340","v":764928},{"$f":"'Consum.'!BI340","v":769615}]
["ESS","Commercial Total",64595,65838,-1.8879674352197839,-1243,null,"Commercial Total",{"$f":"'Consum.'!I341","v":53912},{"$f":"'Consum.'!J341","v":54324},{"$f":"'Consum.'!K341","v":163910},{"$f":"'Consum.'!L341","v":55126},{"$f":"'Consum.'!M341","v":55293},{"$f":"'Consum.'!N341","v":55550},{"$f":"'Consum.'!O341","v":167773},{"$f":"'Consum.'!P341","v":56811},{"$f":"'Consum.'!Q341","v":57210},{"$f":"'Consum.'!R341","v":57524},{"$f":"'Consum.'!S341","v":173265},{"$f":"'Consum.'!T341","v":58192},{"$f":"'Consum.'!U341","v":58282},{"$f":"'Consum.'!V341","v":59147},{"$f":"'Consum.'!W341","v":179609},{"$f":"'Consum.'!X341","v":60759},{"$f":"'Consum.'!Y341","v":61077},{"$f":"'Consum.'!Z341","v":61407},{"$f":"'Consum.'!AA341","v":185208},{"$f":"'Consum.'!AB341","v":62062},{"$f":"'Consum.'!AC341","v":62267},{"$f":"'Consum.'!AD341","v":62542},{"$f":"'Consum.'!AE341","v":185167},{"$f":"'Consum.'!AF341","v":61669},{"$f":"'Consum.'!AG341","v":61486},{"$f":"'Consum.'!AH341","v":61400},{"$f":"'Consum.'!AI341","v":184411},{"$f":"'Consum.'!AJ341","v":61518},{"$f":"'Consum.'!AK341","v":61462},{"$f":"'Consum.'!AL341","v":61441},{"$f":"'Consum.'!AM341","v":61477},{"$f":"'Consum.'!AN341","v":61676},{"$f":"'Consum.'!AO341","v":61696},{"$f":"'Consum.'!AP341","v":61628},{"$f":"'Consum.'!AQ341","v":61439},{"$f":"'Consum.'!AR341","v":62110},{"$f":"'Consum.'!AS341","v":62359},{"$f":"'Consum.'!AT341","v":62417},{"$f":"'Consum.'!AU341","v":62965},{"$f":"'Consum.'!AV341","v":63293},{"$f":"'Consum.'!AW341","v":63510},{"$f":"'Consum.'!AX341","v":63719},{"$f":"'Consum.'!AY341","v":64027},{"$f":"'Consum.'!AZ341","v":64019},{"$f":"'Consum.'!BA341","v":64344},{"$f":"'Consum.'!BB341","v":65792},{"$f":"'Consum.'!BC341","v":66002},{"$f":"'Consum.'!BD341","v":66179},{"$f":"'Consum.'!BE341","v":65838},{"$f":"'Consum.'!BF341","v":65286},{"$f":"'Consum.'!BG341","v":64981},{"$f":"'Consum.'!BH341","v":64837},{"$f":"'Consum.'!BI341","v":64595}]
["ESS","Industrial Total",4060,4233,-4.0869359792109599,-173,null,"Industrial Total",{"$f":"'Consum.'!I342","v":16663},{"$f":"'Consum.'!J342","v":17328},{"$f":"'Consum.'!K342","v":17978},{"$f":"'Consum.'!L342","v":18555},{"$f":"'Consum.'!M342","v":18892},{"$f":"'Consum.'!N342","v":19563},{"$f":"'Consum.'!O342","v":20250},{"$f":"'Consum.'!P342","v":20829},{"$f":"'Consum.'!Q342","v":21310},{"$f":"'Consum.'!R342","v":21958},{"$f":"'Consum.'!S342","v":22557},{"$f":"'Consum.'!T342","v":22807},{"$f":"'Consum.'!U342","v":22101},{"$f":"'Consum.'!V342","v":13876},{"$f":"'Consum.'!W342","v":9284},{"$f":"'Consum.'!X342","v":4821},{"$f":"'Consum.'!Y342","v":4786},{"$f":"'Consum.'!Z342","v":4748},{"$f":"'Consum.'!AA342","v":4724},{"$f":"'Consum.'!AB342","v":4697},{"$f":"'Consum.'!AC342","v":4660},{"$f":"'Consum.'!AD342","v":4651},{"$f":"'Consum.'!AE342","v":4561},{"$f":"'Consum.'!AF342","v":4512},{"$f":"'Consum.'!AG342","v":4453},{"$f":"'Consum.'!AH342","v":4383},{"$f":"'Consum.'!AI342","v":4353},{"$f":"'Consum.'!AJ342","v":4313},{"$f":"'Consum.'!AK342","v":4270},{"$f":"'Consum.'!AL342","v":4200},{"$f":"'Consum.'!AM342","v":4125},{"$f":"'Consum.'!AN342","v":4119},{"$f":"'Consum.'!AO342","v":4101},{"$f":"'Consum.'!AP342","v":4083},{"$f":"'Consum.'!AQ342","v":4100},{"$f":"'Consum.'!AR342","v":4079},{"$f":"'Consum.'!AS342","v":4085},{"$f":"'Consum.'!AT342","v":4104},{"$f":"'Consum.'!AU342","v":4096},{"$f":"'Consum.'!AV342","v":4078},{"$f":"'Consum.'!AW342","v":4103},{"$f":"'Consum.'!AX342","v":4131},{"$f":"'Consum.'!AY342","v":4104},{"$f":"'Consum.'!AZ342","v":4063},{"$f":"'Consum.'!BA342","v":4129},{"$f":"'Consum.'!BB342","v":4276},{"$f":"'Consum.'!BC342","v":4267},{"$f":"'Consum.'!BD342","v":4271},{"$f":"'Consum.'!BE342","v":4233},{"$f":"'Consum.'!BF342","v":4168},{"$f":"'Consum.'!BG342","v":4120},{"$f":"'Consum.'!BH342","v":4093},{"$f":"'Consum.'!BI342","v":4060}]
["ESS","Rural Total",41218,42919,-3.9632796663482406,-1701,null,"Rural Total",{"$f":"'Consum.'!I343","v":42819},{"$f":"'Consum.'!J343","v":42884},{"$f":"'Consum.'!K343","v":42937},{"$f":"'Consum.'!L343","v":43102},{"$f":"'Consum.'!M343","v":43126},{"$f":"'Consum.'!N343","v":43245},{"$f":"'Consum.'!O343","v":43326},{"$f":"'Consum.'!P343","v":43417},{"$f":"'Consum.'!Q343","v":43529},{"$f":"'Consum.'!R343","v":43611},{"$f":"'Consum.'!S343","v":43686},{"$f":"'Consum.'!T343","v":43866},{"$f":"'Consum.'!U343","v":43971},{"$f":"'Consum.'!V343","v":44104},{"$f":"'Consum.'!W343","v":44397},{"$f":"'Consum.'!X343","v":44552},{"$f":"'Consum.'!Y343","v":44713},{"$f":"'Consum.'!Z343","v":44817},{"$f":"'Consum.'!AA343","v":44919},{"$f":"'Consum.'!AB343","v":45038},{"$f":"'Consum.'!AC343","v":45183},{"$f":"'Consum.'!AD343","v":45353},{"$f":"'Consum.'!AE343","v":45064},{"$f":"'Consum.'!AF343","v":45132},{"$f":"'Consum.'!AG343","v":45171},{"$f":"'Consum.'!AH343","v":45296},{"$f":"'Consum.'!AI343","v":45325},{"$f":"'Consum.'!AJ343","v":45371},{"$f":"'Consum.'!AK343","v":45403},{"$f":"'Consum.'!AL343","v":45305},{"$f":"'Consum.'!AM343","v":45388},{"$f":"'Consum.'!AN343","v":46060},{"$f":"'Consum.'!AO343","v":46255},{"$f":"'Consum.'!AP343","v":46484},{"$f":"'Consum.'!AQ343","v":46750},{"$f":"'Consum.'!AR343","v":46905},{"$f":"'Consum.'!AS343","v":47158},{"$f":"'Consum.'!AT343","v":47417},{"$f":"'Consum.'!AU343","v":47574},{"$f":"'Consum.'!AV343","v":47612},{"$f":"'Consum.'!AW343","v":43398},{"$f":"'Consum.'!AX343","v":43517},{"$f":"'Consum.'!AY343","v":43622},{"$f":"'Consum.'!AZ343","v":43630},{"$f":"'Consum.'!BA343","v":43529},{"$f":"'Consum.'!BB343","v":43406},{"$f":"'Consum.'!BC343","v":43336},{"$f":"'Consum.'!BD343","v":43288},{"$f":"'Consum.'!BE343","v":42919},{"$f":"'Consum.'!BF343","v":42495},{"$f":"'Consum.'!BG343","v":42013},{"$f":"'Consum.'!BH343","v":41632},{"$f":"'Consum.'!BI343","v":41218}]
["ESS","Public Lighting Total",775,831,-6.7388688327316482,-56,null,"Public Lighting Total",{"$f":"'Consum.'!I344","v":313},{"$f":"'Consum.'!J344","v":320},{"$f":"'Consum.'!K344","v":324},{"$f":"'Consum.'!L344","v":354},{"$f":"'Consum.'!M344","v":357},{"$f":"'Consum.'!N344","v":371},{"$f":"'Consum.'!O344","v":391},{"$f":"'Consum.'!P344","v":413},{"$f":"'Consum.'!Q344","v":403},{"$f":"'Consum.'!R344","v":410},{"$f":"'Consum.'!S344","v":431},{"$f":"'Consum.'!T344","v":476},{"$f":"'Consum.'!U344","v":504},{"$f":"'Consum.'!V344","v":535},{"$f":"'Consum.'!W344","v":543},{"$f":"'Consum.'!X344","v":568},{"$f":"'Consum.'!Y344","v":559},{"$f":"'Consum.'!Z344","v":570},{"$f":"'Consum.'!AA344","v":582},{"$f":"'Consum.'!AB344","v":601},{"$f":"'Consum.'!AC344","v":592},{"$f":"'Consum.'!AD344","v":593},{"$f":"'Consum.'!AE344","v":585},{"$f":"'Consum.'!AF344","v":610},{"$f":"'Consum.'!AG344","v":588},{"$f":"'Consum.'!AH344","v":582},{"$f":"'Consum.'!AI344","v":575},{"$f":"'Consum.'!AJ344","v":596},{"$f":"'Consum.'!AK344","v":584},{"$f":"'Consum.'!AL344","v":603},{"$f":"'Consum.'!AM344","v":605},{"$f":"'Consum.'!AN344","v":636},{"$f":"'Consum.'!AO344","v":626},{"$f":"'Consum.'!AP344","v":628},{"$f":"'Consum.'!AQ344","v":633},{"$f":"'Consum.'!AR344","v":664},{"$f":"'Consum.'!AS344","v":664},{"$f":"'Consum.'!AT344","v":670},{"$f":"'Consum.'!AU344","v":675},{"$f":"'Consum.'!AV344","v":705},{"$f":"'Consum.'!AW344","v":693},{"$f":"'Consum.'!AX344","v":712},{"$f":"'Consum.'!AY344","v":790},{"$f":"'Consum.'!AZ344","v":803},{"$f":"'Consum.'!BA344","v":762},{"$f":"'Consum.'!BB344","v":843},{"$f":"'Consum.'!BC344","v":798},{"$f":"'Consum.'!BD344","v":818},{"$f":"'Consum.'!BE344","v":831},{"$f":"'Consum.'!BF344","v":846},{"$f":"'Consum.'!BG344","v":749},{"$f":"'Consum.'!BH344","v":762},{"$f":"'Consum.'!BI344","v":775}]
["ESS","Public Power Total",7563,7512,0.67891373801916011,51,null,"Public Power Total",{"$f":"'Consum.'!I345","v":5829},{"$f":"'Consum.'!J345","v":5887},{"$f":"'Consum.'!K345","v":5931},{"$f":"'Consum.'!L345","v":5969},{"$f":"'Consum.'!M345","v":5969},{"$f":"'Consum.'!N345","v":6009},{"$f":"'Consum.'!O345","v":6058},{"$f":"'Consum.'!P345","v":6114},{"$f":"'Consum.'!Q345","v":6139},{"$f":"'Consum.'!R345","v":6207},{"$f":"'Consum.'!S345","v":6311},{"$f":"'Consum.'!T345","v":6345},{"$f":"'Consum.'!U345","v":6392},{"$f":"'Consum.'!V345","v":6445},{"$f":"'Consum.'!W345","v":6511},{"$f":"'Consum.'!X345","v":6479},{"$f":"'Consum.'!Y345","v":6473},{"$f":"'Consum.'!Z345","v":6501},{"$f":"'Consum.'!AA345","v":6454},{"$f":"'Consum.'!AB345","v":6486},{"$f":"'Consum.'!AC345","v":6470},{"$f":"'Consum.'!AD345","v":6530},{"$f":"'Consum.'!AE345","v":6530},{"$f":"'Consum.'!AF345","v":6551},{"$f":"'Consum.'!AG345","v":6564},{"$f":"'Consum.'!AH345","v":6587},{"$f":"'Consum.'!AI345","v":6608},{"$f":"'Consum.'!AJ345","v":6617},{"$f":"'Consum.'!AK345","v":6642},{"$f":"'Consum.'!AL345","v":6690},{"$f":"'Consum.'!AM345","v":6693},{"$f":"'Consum.'!AN345","v":6736},{"$f":"'Consum.'!AO345","v":6773},{"$f":"'Consum.'!AP345","v":6802},{"$f":"'Consum.'!AQ345","v":6842},{"$f":"'Consum.'!AR345","v":6874},{"$f":"'Consum.'!AS345","v":6868},{"$f":"'Consum.'!AT345","v":6902},{"$f":"'Consum.'!AU345","v":6937},{"$f":"'Consum.'!AV345","v":7003},{"$f":"'Consum.'!AW345","v":7050},{"$f":"'Consum.'!AX345","v":7142},{"$f":"'Consum.'!AY345","v":7187},{"$f":"'Consum.'!AZ345","v":7208},{"$f":"'Consum.'!BA345","v":7280},{"$f":"'Consum.'!BB345","v":7168},{"$f":"'Consum.'!BC345","v":7441},{"$f":"'Consum.'!BD345","v":7489},{"$f":"'Consum.'!BE345","v":7512},{"$f":"'Consum.'!BF345","v":7548},{"$f":"'Consum.'!BG345","v":7559},{"$f":"'Consum.'!BH345","v":7582},{"$f":"'Consum.'!BI345","v":7563}]
["ESS","Own Total",181,188,-3.7234042553191515,-7,null,"Own Total",{"$f":"'Consum.'!I346","v":158},{"$f":"'Consum.'!J346","v":158},{"$f":"'Consum.'!K346","v":162},{"$f":"'Consum.'!L346","v":161},{"$f":"'Consum.'!M346","v":161},{"$f":"'Consum.'!N346","v":163},{"$f":"'Consum.'!O346","v":163},{"$f":"'Consum.'!P346","v":164},{"$f":"'Consum.'!Q346","v":165},{"$f":"'Consum.'!R346","v":167},{"$f":"'Consum.'!S346","v":167},{"$f":"'Consum.'!T346","v":167},{"$f":"'Consum.'!U346","v":168},{"$f":"'Consum.'!V346","v":169},{"$f":"'Consum.'!W346","v":175},{"$f":"'Consum.'!X346","v":175},{"$f":"'Consum.'!Y346","v":174},{"$f":"'Consum.'!Z346","v":176},{"$f":"'Consum.'!AA346","v":174},{"$f":"'Consum.'!AB346","v":176},{"$f":"'Consum.'!AC346","v":169},{"$f":"'Consum.'!AD346","v":169},{"$f":"'Consum.'!AE346","v":168},{"$f":"'Consum.'!AF346","v":170},{"$f":"'Consum.'!AG346","v":174},{"$f":"'Consum.'!AH346","v":177},{"$f":"'Consum.'!AI346","v":176},{"$f":"'Consum.'!AJ346","v":173},{"$f":"'Consum.'!AK346","v":183},{"$f":"'Consum.'!AL346","v":181},{"$f":"'Consum.'!AM346","v":178},{"$f":"'Consum.'!AN346","v":176},{"$f":"'Consum.'!AO346","v":175},{"$f":"'Consum.'!AP346","v":177},{"$f":"'Consum.'!AQ346","v":183},{"$f":"'Consum.'!AR346","v":180},{"$f":"'Consum.'!AS346","v":181},{"$f":"'Consum.'!AT346","v":180},{"$f":"'Consum.'!AU346","v":186},{"$f":"'Consum.'!AV346","v":188},{"$f":"'Consum.'!AW346","v":187},{"$f":"'Consum.'!AX346","v":191},{"$f":"'Consum.'!AY346","v":191},{"$f":"'Consum.'!AZ346","v":183},{"$f":"'Consum.'!BA346","v":192},{"$f":"'Consum.'!BB346","v":185},{"$f":"'Consum.'!BC346","v":192},{"$f":"'Consum.'!BD346","v":181},{"$f":"'Consum.'!BE346","v":188},{"$f":"'Consum.'!BF346","v":185},{"$f":"'Consum.'!BG346","v":185},{"$f":"'Consum.'!BH346","v":178},{"$f":"'Consum.'!BI346","v":181}]
["ESS","Public Service Total",1336,1293,3.325599381283828,43,null,"Public Service Total",{"$f":"'Consum.'!I347","v":1048},{"$f":"'Consum.'!J347","v":1057},{"$f":"'Consum.'!K347","v":1071},{"$f":"'Consum.'!L347","v":1072},{"$f":"'Consum.'!M347","v":1079},{"$f":"'Consum.'!N347","v":1082},{"$f":"'Consum.'!O347","v":1067},{"$f":"'Consum.'!P347","v":1063},{"$f":"'Consum.'!Q347","v":1070},{"$f":"'Consum.'!R347","v":1084},{"$f":"'Consum.'!S347","v":1111},{"$f":"'Consum.'!T347","v":1116},{"$f":"'Consum.'!U347","v":1088},{"$f":"'Consum.'!V347","v":1097},{"$f":"'Consum.'!W347","v":1098},{"$f":"'Consum.'!X347","v":1101},{"$f":"'Consum.'!Y347","v":1112},{"$f":"'Consum.'!Z347","v":1116},{"$f":"'Consum.'!AA347","v":1119},{"$f":"'Consum.'!AB347","v":1119},{"$f":"'Consum.'!AC347","v":1130},{"$f":"'Consum.'!AD347","v":1137},{"$f":"'Consum.'!AE347","v":1139},{"$f":"'Consum.'!AF347","v":1140},{"$f":"'Consum.'!AG347","v":1144},{"$f":"'Consum.'!AH347","v":1145},{"$f":"'Consum.'!AI347","v":1147},{"$f":"'Consum.'!AJ347","v":1160},{"$f":"'Consum.'!AK347","v":1192},{"$f":"'Consum.'!AL347","v":1198},{"$f":"'Consum.'!AM347","v":1278},{"$f":"'Consum.'!AN347","v":1204},{"$f":"'Consum.'!AO347","v":1214},{"$f":"'Consum.'!AP347","v":1222},{"$f":"'Consum.'!AQ347","v":1225},{"$f":"'Consum.'!AR347","v":1242},{"$f":"'Consum.'!AS347","v":1251},{"$f":"'Consum.'!AT347","v":1266},{"$f":"'Consum.'!AU347","v":1270},{"$f":"'Consum.'!AV347","v":1250},{"$f":"'Consum.'!AW347","v":1254},{"$f":"'Consum.'!AX347","v":1260},{"$f":"'Consum.'!AY347","v":1262},{"$f":"'Consum.'!AZ347","v":1260},{"$f":"'Consum.'!BA347","v":1269},{"$f":"'Consum.'!BB347","v":1404},{"$f":"'Consum.'!BC347","v":1282},{"$f":"'Consum.'!BD347","v":1289},{"$f":"'Consum.'!BE347","v":1293},{"$f":"'Consum.'!BF347","v":1313},{"$f":"'Consum.'!BG347","v":1320},{"$f":"'Consum.'!BH347","v":1329},{"$f":"'Consum.'!BI347","v":1336}]
["ESS","Total Market (1+2)",889343,874300,1.7205764611689434,15043,null,"Total Market (1+2)",{"$f":"'Consum.'!I348","v":672517},{"$f":"'Consum.'!J348","v":676933},{"$f":"'Consum.'!K348","v":791121},{"$f":"'Consum.'!L348","v":686690},{"$f":"'Consum.'!M348","v":689891},{"$f":"'Consum.'!N348","v":693796},{"$f":"'Consum.'!O348","v":809517},{"$f":"'Consum.'!P348","v":702152},{"$f":"'Consum.'!Q348","v":707743},{"$f":"'Consum.'!R348","v":712211},{"$f":"'Consum.'!S348","v":832660},{"$f":"'Consum.'!T348","v":722184},{"$f":"'Consum.'!U348","v":724534},{"$f":"'Consum.'!V348","v":730977},{"$f":"'Consum.'!W348","v":855763},{"$f":"'Consum.'!X348","v":741969},{"$f":"'Consum.'!Y348","v":746395},{"$f":"'Consum.'!Z348","v":748555},{"$f":"'Consum.'!AA348","v":876115},{"$f":"'Consum.'!AB348","v":756215},{"$f":"'Consum.'!AC348","v":761369},{"$f":"'Consum.'!AD348","v":765325},{"$f":"'Consum.'!AE348","v":886998},{"$f":"'Consum.'!AF348","v":767741},{"$f":"'Consum.'!AG348","v":771371},{"$f":"'Consum.'!AH348","v":775632},{"$f":"'Consum.'!AI348","v":903139},{"$f":"'Consum.'!AJ348","v":784216},{"$f":"'Consum.'!AK348","v":788650},{"$f":"'Consum.'!AL348","v":792700},{"$f":"'Consum.'!AM348","v":796462},{"$f":"'Consum.'!AN348","v":799992},{"$f":"'Consum.'!AO348","v":802355},{"$f":"'Consum.'!AP348","v":797902},{"$f":"'Consum.'!AQ348","v":814304},{"$f":"'Consum.'!AR348","v":819500},{"$f":"'Consum.'!AS348","v":824467},{"$f":"'Consum.'!AT348","v":829299},{"$f":"'Consum.'!AU348","v":835084},{"$f":"'Consum.'!AV348","v":839151},{"$f":"'Consum.'!AW348","v":844088},{"$f":"'Consum.'!AX348","v":848594},{"$f":"'Consum.'!AY348","v":852882},{"$f":"'Consum.'!AZ348","v":856196},{"$f":"'Consum.'!BA348","v":860135},{"$f":"'Consum.'!BB348","v":862889},{"$f":"'Consum.'!BC348","v":866495},{"$f":"'Consum.'!BD348","v":871448},{"$f":"'Consum.'!BE348","v":874300},{"$f":"'Consum.'!BF348","v":877794},{"$f":"'Consum.'!BG348","v":881300},{"$f":"'Consum.'!BH348","v":885341},{"$f":"'Consum.'!BI348","v":889343}]
["ESS"]
["EAC","EAC",null,null,null,null,null,{"$f":"B350","v":"EAC"}]
["EAC"]
["EAC"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["EAC",null,null,null,null,null,null,"Valores em  "]
["EAC"]
["EAC"]
["EAC","Residential",{"$f":"INDEX($H$352:$DC$382,MATCH($B356,$H$352:$H$382,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":260706},246827,{"$f":"IFERROR(IF((C356/D356-1)*100<=-100,\"-\",IF((C356/D356-1)*100=0,\"-\",(C356/D356-1)*100)),\"-\")","v":5.6229666932710032},{"$f":"C356-D356","v":13879},null,"Residential",{"$f":"'Consum.'!I390","v":168081},{"$f":"'Consum.'!J390","v":169861},{"$f":"'Consum.'!K390","v":172064},{"$f":"'Consum.'!L390","v":173720},{"$f":"'Consum.'!M390","v":175414},{"$f":"'Consum.'!N390","v":177274},{"$f":"'Consum.'!O390","v":178843},{"$f":"'Consum.'!P390","v":181003},{"$f":"'Consum.'!Q390","v":181829},{"$f":"'Consum.'!R390","v":184100},{"$f":"'Consum.'!S390","v":185410},{"$f":"'Consum.'!T390","v":186515},{"$f":"'Consum.'!U390","v":188123},{"$f":"'Consum.'!V390","v":189796},{"$f":"'Consum.'!W390","v":191150},{"$f":"'Consum.'!X390","v":191747},{"$f":"'Consum.'!Y390","v":194009},{"$f":"'Consum.'!Z390","v":196129},{"$f":"'Consum.'!AA390","v":198525},{"$f":"'Consum.'!AB390","v":200004},{"$f":"'Consum.'!AC390","v":201258},{"$f":"'Consum.'!AD390","v":202417},{"$f":"'Consum.'!AE390","v":204675},{"$f":"'Consum.'!AF390","v":205932},{"$f":"'Consum.'!AG390","v":208865},{"$f":"'Consum.'!AH390","v":210535},{"$f":"'Consum.'!AI390","v":210999},{"$f":"'Consum.'!AJ390","v":209288},{"$f":"'Consum.'!AK390","v":211085},{"$f":"'Consum.'!AL390","v":211359},{"$f":"'Consum.'!AM390","v":216247},{"$f":"'Consum.'!AN390","v":212011},{"$f":"'Consum.'!AO390","v":215898},{"$f":"'Consum.'!AP390","v":218152},{"$f":"'Consum.'!AQ390","v":224272},{"$f":"'Consum.'!AR390","v":225720},{"$f":"'Consum.'!AS390","v":224225},{"$f":"'Consum.'!AT390","v":225313},{"$f":"'Consum.'!AU390","v":226139},{"$f":"'Consum.'!AV390","v":226129},{"$f":"'Consum.'!AW390","v":234148},{"$f":"'Consum.'!AX390","v":235557},{"$f":"'Consum.'!AY390","v":237772},{"$f":"'Consum.'!AZ390","v":239858},{"$f":"'Consum.'!BA390","v":240488},{"$f":"'Consum.'!BB390","v":242188},{"$f":"'Consum.'!BC390","v":243803},{"$f":"'Consum.'!BD390","v":245699},{"$f":"'Consum.'!BE390","v":246827},{"$f":"'Consum.'!BF390","v":250766},{"$f":"'Consum.'!BG390","v":253577},{"$f":"'Consum.'!BH390","v":255245},{"$f":"'Consum.'!BI390","v":260706}]
["EAC","Commercial",22500,22897,-1.7338515962789902,-397,null,"Commercial",{"$f":"'Consum.'!I391","v":17395},{"$f":"'Consum.'!J391","v":17710},{"$f":"'Consum.'!K391","v":53841},{"$f":"'Consum.'!L391","v":17996},{"$f":"'Consum.'!M391","v":18085},{"$f":"'Consum.'!N391","v":18264},{"$f":"'Consum.'!O391","v":55511},{"$f":"'Consum.'!P391","v":18865},{"$f":"'Consum.'!Q391","v":18877},{"$f":"'Consum.'!R391","v":18918},{"$f":"'Consum.'!S391","v":57383},{"$f":"'Consum.'!T391","v":19330},{"$f":"'Consum.'!U391","v":19372},{"$f":"'Consum.'!V391","v":19575.000000000004},{"$f":"'Consum.'!W391","v":58961},{"$f":"'Consum.'!X391","v":19863},{"$f":"'Consum.'!Y391","v":20028},{"$f":"'Consum.'!Z391","v":20211},{"$f":"'Consum.'!AA391","v":61176},{"$f":"'Consum.'!AB391","v":20473},{"$f":"'Consum.'!AC391","v":20585},{"$f":"'Consum.'!AD391","v":20742},{"$f":"'Consum.'!AE391","v":62842},{"$f":"'Consum.'!AF391","v":21116},{"$f":"'Consum.'!AG391","v":21234},{"$f":"'Consum.'!AH391","v":22070.999999999996},{"$f":"'Consum.'!AI391","v":67839},{"$f":"'Consum.'!AJ391","v":22207},{"$f":"'Consum.'!AK391","v":22589},{"$f":"'Consum.'!AL391","v":22463},{"$f":"'Consum.'!AM391","v":22388},{"$f":"'Consum.'!AN391","v":21859},{"$f":"'Consum.'!AO391","v":22090},{"$f":"'Consum.'!AP391","v":21938},{"$f":"'Consum.'!AQ391","v":21967},{"$f":"'Consum.'!AR391","v":22173},{"$f":"'Consum.'!AS391","v":22462},{"$f":"'Consum.'!AT391","v":22659},{"$f":"'Consum.'!AU391","v":22604},{"$f":"'Consum.'!AV391","v":22737},{"$f":"'Consum.'!AW391","v":22810},{"$f":"'Consum.'!AX391","v":23003},{"$f":"'Consum.'!AY391","v":23102},{"$f":"'Consum.'!AZ391","v":23032},{"$f":"'Consum.'!BA391","v":23093},{"$f":"'Consum.'!BB391","v":23115},{"$f":"'Consum.'!BC391","v":23066},{"$f":"'Consum.'!BD391","v":23062},{"$f":"'Consum.'!BE391","v":22897},{"$f":"'Consum.'!BF391","v":22832},{"$f":"'Consum.'!BG391","v":22905},{"$f":"'Consum.'!BH391","v":22414},{"$f":"'Consum.'!BI391","v":22500}]
["EAC","Industrial",336,288,16.666666666666675,48,null,"Industrial",{"$f":"'Consum.'!I392","v":747},{"$f":"'Consum.'!J392","v":751},{"$f":"'Consum.'!K392","v":771},{"$f":"'Consum.'!L392","v":753},{"$f":"'Consum.'!M392","v":741},{"$f":"'Consum.'!N392","v":736},{"$f":"'Consum.'!O392","v":718},{"$f":"'Consum.'!P392","v":720},{"$f":"'Consum.'!Q392","v":706},{"$f":"'Consum.'!R392","v":704},{"$f":"'Consum.'!S392","v":706},{"$f":"'Consum.'!T392","v":698},{"$f":"'Consum.'!U392","v":688},{"$f":"'Consum.'!V392","v":681},{"$f":"'Consum.'!W392","v":686},{"$f":"'Consum.'!X392","v":683},{"$f":"'Consum.'!Y392","v":685},{"$f":"'Consum.'!Z392","v":683},{"$f":"'Consum.'!AA392","v":671},{"$f":"'Consum.'!AB392","v":661.99999999999989},{"$f":"'Consum.'!AC392","v":651},{"$f":"'Consum.'!AD392","v":650},{"$f":"'Consum.'!AE392","v":638},{"$f":"'Consum.'!AF392","v":630},{"$f":"'Consum.'!AG392","v":611},{"$f":"'Consum.'!AH392","v":598},{"$f":"'Consum.'!AI392","v":571},{"$f":"'Consum.'!AJ392","v":554},{"$f":"'Consum.'!AK392","v":281},{"$f":"'Consum.'!AL392","v":279},{"$f":"'Consum.'!AM392","v":273},{"$f":"'Consum.'!AN392","v":271},{"$f":"'Consum.'!AO392","v":274},{"$f":"'Consum.'!AP392","v":263},{"$f":"'Consum.'!AQ392","v":273},{"$f":"'Consum.'!AR392","v":268},{"$f":"'Consum.'!AS392","v":213},{"$f":"'Consum.'!AT392","v":268},{"$f":"'Consum.'!AU392","v":275},{"$f":"'Consum.'!AV392","v":275},{"$f":"'Consum.'!AW392","v":276},{"$f":"'Consum.'!AX392","v":280},{"$f":"'Consum.'!AY392","v":289},{"$f":"'Consum.'!AZ392","v":291},{"$f":"'Consum.'!BA392","v":288},{"$f":"'Consum.'!BB392","v":291},{"$f":"'Consum.'!BC392","v":286},{"$f":"'Consum.'!BD392","v":285},{"$f":"'Consum.'!BE392","v":288},{"$f":"'Consum.'!BF392","v":284},{"$f":"'Consum.'!BG392","v":290},{"$f":"'Consum.'!BH392","v":302},{"$f":"'Consum.'!BI392","v":336}]
["EAC","Rural",16938,18527,-8.5766718842769976,-1589,null,"Rural",{"$f":"'Consum.'!I393","v":26087},{"$f":"'Consum.'!J393","v":25948},{"$f":"'Consum.'!K393","v":26209},{"$f":"'Consum.'!L393","v":26329},{"$f":"'Consum.'!M393","v":26291},{"$f":"'Consum.'!N393","v":26584},{"$f":"'Consum.'!O393","v":26442},{"$f":"'Consum.'!P393","v":26598},{"$f":"'Consum.'!Q393","v":26795},{"$f":"'Consum.'!R393","v":26812},{"$f":"'Consum.'!S393","v":26674},{"$f":"'Consum.'!T393","v":27080},{"$f":"'Consum.'!U393","v":27139},{"$f":"'Consum.'!V393","v":26743.000000000004},{"$f":"'Consum.'!W393","v":27099},{"$f":"'Consum.'!X393","v":26950.000000000004},{"$f":"'Consum.'!Y393","v":27088},{"$f":"'Consum.'!Z393","v":27043},{"$f":"'Consum.'!AA393","v":27217},{"$f":"'Consum.'!AB393","v":27064},{"$f":"'Consum.'!AC393","v":27250},{"$f":"'Consum.'!AD393","v":27481},{"$f":"'Consum.'!AE393","v":27871.000000000004},{"$f":"'Consum.'!AF393","v":27957},{"$f":"'Consum.'!AG393","v":27798},{"$f":"'Consum.'!AH393","v":28165},{"$f":"'Consum.'!AI393","v":28120},{"$f":"'Consum.'!AJ393","v":27831.000000000004},{"$f":"'Consum.'!AK393","v":27798},{"$f":"'Consum.'!AL393","v":27506},{"$f":"'Consum.'!AM393","v":27099},{"$f":"'Consum.'!AN393","v":26487},{"$f":"'Consum.'!AO393","v":26798},{"$f":"'Consum.'!AP393","v":26675},{"$f":"'Consum.'!AQ393","v":26552},{"$f":"'Consum.'!AR393","v":26506},{"$f":"'Consum.'!AS393","v":26274},{"$f":"'Consum.'!AT393","v":26304},{"$f":"'Consum.'!AU393","v":26491},{"$f":"'Consum.'!AV393","v":26235},{"$f":"'Consum.'!AW393","v":19077},{"$f":"'Consum.'!AX393","v":19235},{"$f":"'Consum.'!AY393","v":19346},{"$f":"'Consum.'!AZ393","v":19319},{"$f":"'Consum.'!BA393","v":19791},{"$f":"'Consum.'!BB393","v":19654},{"$f":"'Consum.'!BC393","v":19326},{"$f":"'Consum.'!BD393","v":18596},{"$f":"'Consum.'!BE393","v":18527},{"$f":"'Consum.'!BF393","v":18267},{"$f":"'Consum.'!BG393","v":17860},{"$f":"'Consum.'!BH393","v":16982},{"$f":"'Consum.'!BI393","v":16938}]
["EAC","Street Lighting",406,525,-22.666666666666668,-119,null,"Street Lighting",{"$f":"'Consum.'!I394","v":248},{"$f":"'Consum.'!J394","v":248},{"$f":"'Consum.'!K394","v":247},{"$f":"'Consum.'!L394","v":256},{"$f":"'Consum.'!M394","v":251},{"$f":"'Consum.'!N394","v":247},{"$f":"'Consum.'!O394","v":257},{"$f":"'Consum.'!P394","v":256},{"$f":"'Consum.'!Q394","v":252},{"$f":"'Consum.'!R394","v":256},{"$f":"'Consum.'!S394","v":258},{"$f":"'Consum.'!T394","v":259},{"$f":"'Consum.'!U394","v":258},{"$f":"'Consum.'!V394","v":257},{"$f":"'Consum.'!W394","v":258},{"$f":"'Consum.'!X394","v":257},{"$f":"'Consum.'!Y394","v":258},{"$f":"'Consum.'!Z394","v":258},{"$f":"'Consum.'!AA394","v":257},{"$f":"'Consum.'!AB394","v":273},{"$f":"'Consum.'!AC394","v":277},{"$f":"'Consum.'!AD394","v":277},{"$f":"'Consum.'!AE394","v":275},{"$f":"'Consum.'!AF394","v":267},{"$f":"'Consum.'!AG394","v":267},{"$f":"'Consum.'!AH394","v":306.00000000000006},{"$f":"'Consum.'!AI394","v":291.00000000000006},{"$f":"'Consum.'!AJ394","v":293},{"$f":"'Consum.'!AK394","v":290},{"$f":"'Consum.'!AL394","v":292},{"$f":"'Consum.'!AM394","v":285},{"$f":"'Consum.'!AN394","v":285},{"$f":"'Consum.'!AO394","v":291},{"$f":"'Consum.'!AP394","v":289},{"$f":"'Consum.'!AQ394","v":295},{"$f":"'Consum.'!AR394","v":287},{"$f":"'Consum.'!AS394","v":290},{"$f":"'Consum.'!AT394","v":294},{"$f":"'Consum.'!AU394","v":323},{"$f":"'Consum.'!AV394","v":454},{"$f":"'Consum.'!AW394","v":455},{"$f":"'Consum.'!AX394","v":447},{"$f":"'Consum.'!AY394","v":457},{"$f":"'Consum.'!AZ394","v":497},{"$f":"'Consum.'!BA394","v":496},{"$f":"'Consum.'!BB394","v":500},{"$f":"'Consum.'!BC394","v":509},{"$f":"'Consum.'!BD394","v":520},{"$f":"'Consum.'!BE394","v":525},{"$f":"'Consum.'!BF394","v":536},{"$f":"'Consum.'!BG394","v":431},{"$f":"'Consum.'!BH394","v":308},{"$f":"'Consum.'!BI394","v":406}]
["EAC","Public Power",3486,3269,6.6381156316916545,217,null,"Public Power",{"$f":"'Consum.'!I395","v":2901},{"$f":"'Consum.'!J395","v":2930},{"$f":"'Consum.'!K395","v":3034},{"$f":"'Consum.'!L395","v":3052},{"$f":"'Consum.'!M395","v":3070},{"$f":"'Consum.'!N395","v":3063},{"$f":"'Consum.'!O395","v":2994},{"$f":"'Consum.'!P395","v":3021},{"$f":"'Consum.'!Q395","v":2979},{"$f":"'Consum.'!R395","v":3023},{"$f":"'Consum.'!S395","v":3127},{"$f":"'Consum.'!T395","v":3145},{"$f":"'Consum.'!U395","v":3130},{"$f":"'Consum.'!V395","v":3126},{"$f":"'Consum.'!W395","v":3142},{"$f":"'Consum.'!X395","v":3137},{"$f":"'Consum.'!Y395","v":3125},{"$f":"'Consum.'!Z395","v":3134},{"$f":"'Consum.'!AA395","v":3158},{"$f":"'Consum.'!AB395","v":3164},{"$f":"'Consum.'!AC395","v":3266},{"$f":"'Consum.'!AD395","v":3208},{"$f":"'Consum.'!AE395","v":3215.9999999999995},{"$f":"'Consum.'!AF395","v":3312},{"$f":"'Consum.'!AG395","v":3312.9999999999995},{"$f":"'Consum.'!AH395","v":3293.9999999999995},{"$f":"'Consum.'!AI395","v":3371},{"$f":"'Consum.'!AJ395","v":3300.0000000000005},{"$f":"'Consum.'!AK395","v":3239},{"$f":"'Consum.'!AL395","v":3219},{"$f":"'Consum.'!AM395","v":3280},{"$f":"'Consum.'!AN395","v":3274},{"$f":"'Consum.'!AO395","v":3266},{"$f":"'Consum.'!AP395","v":3265},{"$f":"'Consum.'!AQ395","v":3286},{"$f":"'Consum.'!AR395","v":3360},{"$f":"'Consum.'!AS395","v":3015},{"$f":"'Consum.'!AT395","v":3303},{"$f":"'Consum.'!AU395","v":3291},{"$f":"'Consum.'!AV395","v":2999},{"$f":"'Consum.'!AW395","v":3164},{"$f":"'Consum.'!AX395","v":3165},{"$f":"'Consum.'!AY395","v":3193},{"$f":"'Consum.'!AZ395","v":3149},{"$f":"'Consum.'!BA395","v":3165},{"$f":"'Consum.'!BB395","v":3180},{"$f":"'Consum.'!BC395","v":3245},{"$f":"'Consum.'!BD395","v":3248},{"$f":"'Consum.'!BE395","v":3269},{"$f":"'Consum.'!BF395","v":3305},{"$f":"'Consum.'!BG395","v":3307},{"$f":"'Consum.'!BH395","v":3474},{"$f":"'Consum.'!BI395","v":3486}]
["EAC","Own",72,68,5.8823529411764719,4,null,"Own",{"$f":"'Consum.'!I396","v":28},{"$f":"'Consum.'!J396","v":33},{"$f":"'Consum.'!K396","v":27},{"$f":"'Consum.'!L396","v":16},{"$f":"'Consum.'!M396","v":27},{"$f":"'Consum.'!N396","v":26},{"$f":"'Consum.'!O396","v":25},{"$f":"'Consum.'!P396","v":25},{"$f":"'Consum.'!Q396","v":25},{"$f":"'Consum.'!R396","v":26},{"$f":"'Consum.'!S396","v":26},{"$f":"'Consum.'!T396","v":26},{"$f":"'Consum.'!U396","v":27.000000000000004},{"$f":"'Consum.'!V396","v":27},{"$f":"'Consum.'!W396","v":25},{"$f":"'Consum.'!X396","v":25},{"$f":"'Consum.'!Y396","v":25},{"$f":"'Consum.'!Z396","v":26.000000000000004},{"$f":"'Consum.'!AA396","v":26.000000000000004},{"$f":"'Consum.'!AB396","v":26.000000000000004},{"$f":"'Consum.'!AC396","v":26.000000000000004},{"$f":"'Consum.'!AD396","v":26.000000000000004},{"$f":"'Consum.'!AE396","v":26.000000000000004},{"$f":"'Consum.'!AF396","v":25},{"$f":"'Consum.'!AG396","v":25},{"$f":"'Consum.'!AH396","v":28},{"$f":"'Consum.'!AI396","v":26.000000000000004},{"$f":"'Consum.'!AJ396","v":45},{"$f":"'Consum.'!AK396","v":43},{"$f":"'Consum.'!AL396","v":43},{"$f":"'Consum.'!AM396","v":44},{"$f":"'Consum.'!AN396","v":49},{"$f":"'Consum.'!AO396","v":50},{"$f":"'Consum.'!AP396","v":53},{"$f":"'Consum.'!AQ396","v":53},{"$f":"'Consum.'!AR396","v":53},{"$f":"'Consum.'!AS396","v":49},{"$f":"'Consum.'!AT396","v":55},{"$f":"'Consum.'!AU396","v":53},{"$f":"'Consum.'!AV396","v":52},{"$f":"'Consum.'!AW396","v":54},{"$f":"'Consum.'!AX396","v":59},{"$f":"'Consum.'!AY396","v":61},{"$f":"'Consum.'!AZ396","v":58},{"$f":"'Consum.'!BA396","v":56},{"$f":"'Consum.'!BB396","v":58},{"$f":"'Consum.'!BC396","v":65},{"$f":"'Consum.'!BD396","v":67},{"$f":"'Consum.'!BE396","v":68},{"$f":"'Consum.'!BF396","v":71},{"$f":"'Consum.'!BG396","v":71},{"$f":"'Consum.'!BH396","v":72},{"$f":"'Consum.'!BI396","v":72}]
["EAC","Public Service",237,234,1.2820512820512775,3,null,"Public Service",{"$f":"'Consum.'!I397","v":35},{"$f":"'Consum.'!J397","v":33},{"$f":"'Consum.'!K397","v":62},{"$f":"'Consum.'!L397","v":76},{"$f":"'Consum.'!M397","v":78},{"$f":"'Consum.'!N397","v":139},{"$f":"'Consum.'!O397","v":143},{"$f":"'Consum.'!P397","v":145},{"$f":"'Consum.'!Q397","v":146},{"$f":"'Consum.'!R397","v":148},{"$f":"'Consum.'!S397","v":155},{"$f":"'Consum.'!T397","v":158},{"$f":"'Consum.'!U397","v":159},{"$f":"'Consum.'!V397","v":153},{"$f":"'Consum.'!W397","v":158},{"$f":"'Consum.'!X397","v":161},{"$f":"'Consum.'!Y397","v":160},{"$f":"'Consum.'!Z397","v":159},{"$f":"'Consum.'!AA397","v":158},{"$f":"'Consum.'!AB397","v":160},{"$f":"'Consum.'!AC397","v":156},{"$f":"'Consum.'!AD397","v":178},{"$f":"'Consum.'!AE397","v":188},{"$f":"'Consum.'!AF397","v":212.00000000000003},{"$f":"'Consum.'!AG397","v":210},{"$f":"'Consum.'!AH397","v":209},{"$f":"'Consum.'!AI397","v":211.00000000000003},{"$f":"'Consum.'!AJ397","v":211},{"$f":"'Consum.'!AK397","v":209},{"$f":"'Consum.'!AL397","v":209},{"$f":"'Consum.'!AM397","v":195},{"$f":"'Consum.'!AN397","v":200},{"$f":"'Consum.'!AO397","v":194},{"$f":"'Consum.'!AP397","v":192},{"$f":"'Consum.'!AQ397","v":196},{"$f":"'Consum.'!AR397","v":208},{"$f":"'Consum.'!AS397","v":186},{"$f":"'Consum.'!AT397","v":203},{"$f":"'Consum.'!AU397","v":217},{"$f":"'Consum.'!AV397","v":240},{"$f":"'Consum.'!AW397","v":234},{"$f":"'Consum.'!AX397","v":215},{"$f":"'Consum.'!AY397","v":217},{"$f":"'Consum.'!AZ397","v":223},{"$f":"'Consum.'!BA397","v":225},{"$f":"'Consum.'!BB397","v":222},{"$f":"'Consum.'!BC397","v":227},{"$f":"'Consum.'!BD397","v":229},{"$f":"'Consum.'!BE397","v":234},{"$f":"'Consum.'!BF397","v":233},{"$f":"'Consum.'!BG397","v":233},{"$f":"'Consum.'!BH397","v":236},{"$f":"'Consum.'!BI397","v":237}]
["EAC","1 Captive Market",304681,292635,4.1163907256480003,12046,null,"1 Captive Market",{"$f":"'Consum.'!I398","v":215522},{"$f":"'Consum.'!J398","v":217514},{"$f":"'Consum.'!K398","v":256255},{"$f":"'Consum.'!L398","v":222198},{"$f":"'Consum.'!M398","v":223957},{"$f":"'Consum.'!N398","v":226333},{"$f":"'Consum.'!O398","v":264933},{"$f":"'Consum.'!P398","v":230633},{"$f":"'Consum.'!Q398","v":231609},{"$f":"'Consum.'!R398","v":233987},{"$f":"'Consum.'!S398","v":273739},{"$f":"'Consum.'!T398","v":237211},{"$f":"'Consum.'!U398","v":238896},{"$f":"'Consum.'!V398","v":240358},{"$f":"'Consum.'!W398","v":281479},{"$f":"'Consum.'!X398","v":242823},{"$f":"'Consum.'!Y398","v":245378},{"$f":"'Consum.'!Z398","v":247643},{"$f":"'Consum.'!AA398","v":291188},{"$f":"'Consum.'!AB398","v":251826},{"$f":"'Consum.'!AC398","v":253469},{"$f":"'Consum.'!AD398","v":254979},{"$f":"'Consum.'!AE398","v":299731},{"$f":"'Consum.'!AF398","v":259451},{"$f":"'Consum.'!AG398","v":262323},{"$f":"'Consum.'!AH398","v":265206},{"$f":"'Consum.'!AI398","v":311428},{"$f":"'Consum.'!AJ398","v":263729},{"$f":"'Consum.'!AK398","v":265534},{"$f":"'Consum.'!AL398","v":265370},{"$f":"'Consum.'!AM398","v":269811},{"$f":"'Consum.'!AN398","v":264436},{"$f":"'Consum.'!AO398","v":268861},{"$f":"'Consum.'!AP398","v":270827},{"$f":"'Consum.'!AQ398","v":276894},{"$f":"'Consum.'!AR398","v":278575},{"$f":"'Consum.'!AS398","v":276714},{"$f":"'Consum.'!AT398","v":278399},{"$f":"'Consum.'!AU398","v":279393},{"$f":"'Consum.'!AV398","v":279121},{"$f":"'Consum.'!AW398","v":280218},{"$f":"'Consum.'!AX398","v":281961},{"$f":"'Consum.'!AY398","v":284437},{"$f":"'Consum.'!AZ398","v":286427},{"$f":"'Consum.'!BA398","v":287602},{"$f":"'Consum.'!BB398","v":289208},{"$f":"'Consum.'!BC398","v":290527},{"$f":"'Consum.'!BD398","v":291706},{"$f":"'Consum.'!BE398","v":292635},{"$f":"'Consum.'!BF398","v":296294},{"$f":"'Consum.'!BG398","v":298674},{"$f":"'Consum.'!BH398","v":299033},{"$f":"'Consum.'!BI398","v":304681}]
["EAC","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I399","v":0},{"$f":"'Consum.'!J399","v":0},{"$f":"'Consum.'!K399","v":0},{"$f":"'Consum.'!L399","v":0},{"$f":"'Consum.'!M399","v":0},{"$f":"'Consum.'!N399","v":0},{"$f":"'Consum.'!O399","v":0},{"$f":"'Consum.'!P399","v":0},{"$f":"'Consum.'!Q399","v":0},{"$f":"'Consum.'!R399","v":0},{"$f":"'Consum.'!S399","v":0},{"$f":"'Consum.'!T399","v":0},{"$f":"'Consum.'!U399","v":0},{"$f":"'Consum.'!V399","v":0},{"$f":"'Consum.'!W399","v":0},{"$f":"'Consum.'!X399","v":0},{"$f":"'Consum.'!Y399","v":0},{"$f":"'Consum.'!Z399","v":0},{"$f":"'Consum.'!AA399","v":0},{"$f":"'Consum.'!AB399","v":0},{"$f":"'Consum.'!AC399","v":0},{"$f":"'Consum.'!AD399","v":0},{"$f":"'Consum.'!AE399","v":0},{"$f":"'Consum.'!AF399","v":0},{"$f":"'Consum.'!AG399","v":0},{"$f":"'Consum.'!AH399","v":0},{"$f":"'Consum.'!AI399","v":0},{"$f":"'Consum.'!AJ399","v":0},{"$f":"'Consum.'!AK399","v":0},{"$f":"'Consum.'!AL399","v":0},{"$f":"'Consum.'!AM399","v":0},{"$f":"'Consum.'!AN399","v":0},{"$f":"'Consum.'!AO399","v":0},{"$f":"'Consum.'!AP399","v":0},{"$f":"'Consum.'!AQ399","v":0},{"$f":"'Consum.'!AR399","v":0},{"$f":"'Consum.'!AS399","v":0},{"$f":"'Consum.'!AT399","v":0},{"$f":"'Consum.'!AU399","v":0},{"$f":"'Consum.'!AV399","v":0},{"$f":"'Consum.'!AW399","v":0},{"$f":"'Consum.'!AX399","v":0},{"$f":"'Consum.'!AY399","v":0},{"$f":"'Consum.'!AZ399","v":0},{"$f":"'Consum.'!BA399","v":0},{"$f":"'Consum.'!BB399","v":0},{"$f":"'Consum.'!BC399","v":0},{"$f":"'Consum.'!BD399","v":0},{"$f":"'Consum.'!BE399","v":"0"},{"$f":"'Consum.'!BF399","v":"0"},{"$f":"'Consum.'!BG399","v":"0"},{"$f":"'Consum.'!BH399","v":"0"},{"$f":"'Consum.'!BI399","v":"0"}]
["EAC","Commercial Free",87,56,55.357142857142861,31,null,"Commercial Free",{"$f":"'Consum.'!I400","v":1},{"$f":"'Consum.'!J400","v":1},{"$f":"'Consum.'!K400","v":1},{"$f":"'Consum.'!L400","v":1},{"$f":"'Consum.'!M400","v":6},{"$f":"'Consum.'!N400","v":6},{"$f":"'Consum.'!O400","v":6},{"$f":"'Consum.'!P400","v":6},{"$f":"'Consum.'!Q400","v":6},{"$f":"'Consum.'!R400","v":6},{"$f":"'Consum.'!S400","v":5},{"$f":"'Consum.'!T400","v":6},{"$f":"'Consum.'!U400","v":6},{"$f":"'Consum.'!V400","v":6},{"$f":"'Consum.'!W400","v":6},{"$f":"'Consum.'!X400","v":7},{"$f":"'Consum.'!Y400","v":7},{"$f":"'Consum.'!Z400","v":8},{"$f":"'Consum.'!AA400","v":13},{"$f":"'Consum.'!AB400","v":16},{"$f":"'Consum.'!AC400","v":18},{"$f":"'Consum.'!AD400","v":18},{"$f":"'Consum.'!AE400","v":18},{"$f":"'Consum.'!AF400","v":18},{"$f":"'Consum.'!AG400","v":18},{"$f":"'Consum.'!AH400","v":18},{"$f":"'Consum.'!AI400","v":18},{"$f":"'Consum.'!AJ400","v":19},{"$f":"'Consum.'!AK400","v":20},{"$f":"'Consum.'!AL400","v":21},{"$f":"'Consum.'!AM400","v":19},{"$f":"'Consum.'!AN400","v":21},{"$f":"'Consum.'!AO400","v":22},{"$f":"'Consum.'!AP400","v":25},{"$f":"'Consum.'!AQ400","v":25},{"$f":"'Consum.'!AR400","v":30},{"$f":"'Consum.'!AS400","v":30},{"$f":"'Consum.'!AT400","v":30},{"$f":"'Consum.'!AU400","v":30},{"$f":"'Consum.'!AV400","v":32},{"$f":"'Consum.'!AW400","v":32},{"$f":"'Consum.'!AX400","v":32},{"$f":"'Consum.'!AY400","v":34},{"$f":"'Consum.'!AZ400","v":37},{"$f":"'Consum.'!BA400","v":37},{"$f":"'Consum.'!BB400","v":42},{"$f":"'Consum.'!BC400","v":45},{"$f":"'Consum.'!BD400","v":46},{"$f":"'Consum.'!BE400","v":56},{"$f":"'Consum.'!BF400","v":60},{"$f":"'Consum.'!BG400","v":65},{"$f":"'Consum.'!BH400","v":81},{"$f":"'Consum.'!BI400","v":87}]
["EAC","Industrial Free",22,11,100,11,null,"Industrial Free",{"$f":"'Consum.'!I401","v":0},{"$f":"'Consum.'!J401","v":0},{"$f":"'Consum.'!K401","v":0},{"$f":"'Consum.'!L401","v":0},{"$f":"'Consum.'!M401","v":0},{"$f":"'Consum.'!N401","v":0},{"$f":"'Consum.'!O401","v":0},{"$f":"'Consum.'!P401","v":0},{"$f":"'Consum.'!Q401","v":0},{"$f":"'Consum.'!R401","v":0},{"$f":"'Consum.'!S401","v":0},{"$f":"'Consum.'!T401","v":0},{"$f":"'Consum.'!U401","v":0},{"$f":"'Consum.'!V401","v":0},{"$f":"'Consum.'!W401","v":0},{"$f":"'Consum.'!X401","v":0},{"$f":"'Consum.'!Y401","v":0},{"$f":"'Consum.'!Z401","v":0},{"$f":"'Consum.'!AA401","v":0},{"$f":"'Consum.'!AB401","v":0},{"$f":"'Consum.'!AC401","v":0},{"$f":"'Consum.'!AD401","v":0},{"$f":"'Consum.'!AE401","v":0},{"$f":"'Consum.'!AF401","v":0},{"$f":"'Consum.'!AG401","v":0},{"$f":"'Consum.'!AH401","v":0},{"$f":"'Consum.'!AI401","v":0},{"$f":"'Consum.'!AJ401","v":0},{"$f":"'Consum.'!AK401","v":0},{"$f":"'Consum.'!AL401","v":0},{"$f":"'Consum.'!AM401","v":2},{"$f":"'Consum.'!AN401","v":0},{"$f":"'Consum.'!AO401","v":1},{"$f":"'Consum.'!AP401","v":1},{"$f":"'Consum.'!AQ401","v":4},{"$f":"'Consum.'!AR401","v":4},{"$f":"'Consum.'!AS401","v":4},{"$f":"'Consum.'!AT401","v":4},{"$f":"'Consum.'!AU401","v":4},{"$f":"'Consum.'!AV401","v":4},{"$f":"'Consum.'!AW401","v":4},{"$f":"'Consum.'!AX401","v":4},{"$f":"'Consum.'!AY401","v":4},{"$f":"'Consum.'!AZ401","v":4},{"$f":"'Consum.'!BA401","v":4},{"$f":"'Consum.'!BB401","v":4},{"$f":"'Consum.'!BC401","v":7},{"$f":"'Consum.'!BD401","v":10},{"$f":"'Consum.'!BE401","v":11},{"$f":"'Consum.'!BF401","v":15},{"$f":"'Consum.'!BG401","v":16},{"$f":"'Consum.'!BH401","v":19},{"$f":"'Consum.'!BI401","v":22}]
["EAC","Rural Free",1,1,"-",0,null,"Rural Free",{"$f":"'Consum.'!I402","v":0},{"$f":"'Consum.'!J402","v":0},{"$f":"'Consum.'!K402","v":0},{"$f":"'Consum.'!L402","v":0},{"$f":"'Consum.'!M402","v":0},{"$f":"'Consum.'!N402","v":0},{"$f":"'Consum.'!O402","v":0},{"$f":"'Consum.'!P402","v":0},{"$f":"'Consum.'!Q402","v":0},{"$f":"'Consum.'!R402","v":0},{"$f":"'Consum.'!S402","v":0},{"$f":"'Consum.'!T402","v":0},{"$f":"'Consum.'!U402","v":0},{"$f":"'Consum.'!V402","v":0},{"$f":"'Consum.'!W402","v":0},{"$f":"'Consum.'!X402","v":0},{"$f":"'Consum.'!Y402","v":0},{"$f":"'Consum.'!Z402","v":0},{"$f":"'Consum.'!AA402","v":0},{"$f":"'Consum.'!AB402","v":0},{"$f":"'Consum.'!AC402","v":0},{"$f":"'Consum.'!AD402","v":0},{"$f":"'Consum.'!AE402","v":0},{"$f":"'Consum.'!AF402","v":0},{"$f":"'Consum.'!AG402","v":0},{"$f":"'Consum.'!AH402","v":0},{"$f":"'Consum.'!AI402","v":0},{"$f":"'Consum.'!AJ402","v":0},{"$f":"'Consum.'!AK402","v":0},{"$f":"'Consum.'!AL402","v":0},{"$f":"'Consum.'!AM402","v":0},{"$f":"'Consum.'!AN402","v":0},{"$f":"'Consum.'!AO402","v":0},{"$f":"'Consum.'!AP402","v":0},{"$f":"'Consum.'!AQ402","v":0},{"$f":"'Consum.'!AR402","v":0},{"$f":"'Consum.'!AS402","v":0},{"$f":"'Consum.'!AT402","v":0},{"$f":"'Consum.'!AU402","v":0},{"$f":"'Consum.'!AV402","v":0},{"$f":"'Consum.'!AW402","v":0},{"$f":"'Consum.'!AX402","v":0},{"$f":"'Consum.'!AY402","v":0},{"$f":"'Consum.'!AZ402","v":0},{"$f":"'Consum.'!BA402","v":0},{"$f":"'Consum.'!BB402","v":0},{"$f":"'Consum.'!BC402","v":0},{"$f":"'Consum.'!BD402","v":0},{"$f":"'Consum.'!BE402","v":1},{"$f":"'Consum.'!BF402","v":1},{"$f":"'Consum.'!BG402","v":1},{"$f":"'Consum.'!BH402","v":1},{"$f":"'Consum.'!BI402","v":1}]
["EAC","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I403","v":0},{"$f":"'Consum.'!J403","v":0},{"$f":"'Consum.'!K403","v":0},{"$f":"'Consum.'!L403","v":0},{"$f":"'Consum.'!M403","v":0},{"$f":"'Consum.'!N403","v":0},{"$f":"'Consum.'!O403","v":0},{"$f":"'Consum.'!P403","v":0},{"$f":"'Consum.'!Q403","v":0},{"$f":"'Consum.'!R403","v":0},{"$f":"'Consum.'!S403","v":0},{"$f":"'Consum.'!T403","v":0},{"$f":"'Consum.'!U403","v":0},{"$f":"'Consum.'!V403","v":0},{"$f":"'Consum.'!W403","v":0},{"$f":"'Consum.'!X403","v":0},{"$f":"'Consum.'!Y403","v":0},{"$f":"'Consum.'!Z403","v":0},{"$f":"'Consum.'!AA403","v":0},{"$f":"'Consum.'!AB403","v":0},{"$f":"'Consum.'!AC403","v":0},{"$f":"'Consum.'!AD403","v":0},{"$f":"'Consum.'!AE403","v":0},{"$f":"'Consum.'!AF403","v":0},{"$f":"'Consum.'!AG403","v":0},{"$f":"'Consum.'!AH403","v":0},{"$f":"'Consum.'!AI403","v":0},{"$f":"'Consum.'!AJ403","v":0},{"$f":"'Consum.'!AK403","v":0},{"$f":"'Consum.'!AL403","v":0},{"$f":"'Consum.'!AM403","v":0},{"$f":"'Consum.'!AN403","v":0},{"$f":"'Consum.'!AO403","v":0},{"$f":"'Consum.'!AP403","v":0},{"$f":"'Consum.'!AQ403","v":0},{"$f":"'Consum.'!AR403","v":0},{"$f":"'Consum.'!AS403","v":0},{"$f":"'Consum.'!AT403","v":0},{"$f":"'Consum.'!AU403","v":0},{"$f":"'Consum.'!AV403","v":0},{"$f":"'Consum.'!AW403","v":0},{"$f":"'Consum.'!AX403","v":0},{"$f":"'Consum.'!AY403","v":0},{"$f":"'Consum.'!AZ403","v":0},{"$f":"'Consum.'!BA403","v":0},{"$f":"'Consum.'!BB403","v":0},{"$f":"'Consum.'!BC403","v":0},{"$f":"'Consum.'!BD403","v":0},{"$f":"'Consum.'!BE403","v":"0"},{"$f":"'Consum.'!BF403","v":"0"},{"$f":"'Consum.'!BG403","v":"0"},{"$f":"'Consum.'!BH403","v":"0"},{"$f":"'Consum.'!BI403","v":"0"}]
["EAC","Public Power Free",0,"0","-",0,null,"Public Power Free",{"$f":"'Consum.'!I404","v":0},{"$f":"'Consum.'!J404","v":0},{"$f":"'Consum.'!K404","v":0},{"$f":"'Consum.'!L404","v":0},{"$f":"'Consum.'!M404","v":0},{"$f":"'Consum.'!N404","v":0},{"$f":"'Consum.'!O404","v":0},{"$f":"'Consum.'!P404","v":0},{"$f":"'Consum.'!Q404","v":0},{"$f":"'Consum.'!R404","v":0},{"$f":"'Consum.'!S404","v":0},{"$f":"'Consum.'!T404","v":0},{"$f":"'Consum.'!U404","v":0},{"$f":"'Consum.'!V404","v":0},{"$f":"'Consum.'!W404","v":0},{"$f":"'Consum.'!X404","v":0},{"$f":"'Consum.'!Y404","v":0},{"$f":"'Consum.'!Z404","v":0},{"$f":"'Consum.'!AA404","v":0},{"$f":"'Consum.'!AB404","v":0},{"$f":"'Consum.'!AC404","v":0},{"$f":"'Consum.'!AD404","v":0},{"$f":"'Consum.'!AE404","v":0},{"$f":"'Consum.'!AF404","v":0},{"$f":"'Consum.'!AG404","v":0},{"$f":"'Consum.'!AH404","v":0},{"$f":"'Consum.'!AI404","v":0},{"$f":"'Consum.'!AJ404","v":0},{"$f":"'Consum.'!AK404","v":0},{"$f":"'Consum.'!AL404","v":0},{"$f":"'Consum.'!AM404","v":0},{"$f":"'Consum.'!AN404","v":0},{"$f":"'Consum.'!AO404","v":0},{"$f":"'Consum.'!AP404","v":0},{"$f":"'Consum.'!AQ404","v":0},{"$f":"'Consum.'!AR404","v":0},{"$f":"'Consum.'!AS404","v":0},{"$f":"'Consum.'!AT404","v":0},{"$f":"'Consum.'!AU404","v":0},{"$f":"'Consum.'!AV404","v":0},{"$f":"'Consum.'!AW404","v":0},{"$f":"'Consum.'!AX404","v":0},{"$f":"'Consum.'!AY404","v":0},{"$f":"'Consum.'!AZ404","v":0},{"$f":"'Consum.'!BA404","v":0},{"$f":"'Consum.'!BB404","v":0},{"$f":"'Consum.'!BC404","v":0},{"$f":"'Consum.'!BD404","v":0},{"$f":"'Consum.'!BE404","v":"0"},{"$f":"'Consum.'!BF404","v":0},{"$f":"'Consum.'!BG404","v":0},{"$f":"'Consum.'!BH404","v":0},{"$f":"'Consum.'!BI404","v":0}]
["EAC","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I405","v":0},{"$f":"'Consum.'!J405","v":0},{"$f":"'Consum.'!K405","v":0},{"$f":"'Consum.'!L405","v":0},{"$f":"'Consum.'!M405","v":0},{"$f":"'Consum.'!N405","v":0},{"$f":"'Consum.'!O405","v":0},{"$f":"'Consum.'!P405","v":0},{"$f":"'Consum.'!Q405","v":0},{"$f":"'Consum.'!R405","v":0},{"$f":"'Consum.'!S405","v":0},{"$f":"'Consum.'!T405","v":0},{"$f":"'Consum.'!U405","v":0},{"$f":"'Consum.'!V405","v":0},{"$f":"'Consum.'!W405","v":0},{"$f":"'Consum.'!X405","v":0},{"$f":"'Consum.'!Y405","v":0},{"$f":"'Consum.'!Z405","v":0},{"$f":"'Consum.'!AA405","v":0},{"$f":"'Consum.'!AB405","v":0},{"$f":"'Consum.'!AC405","v":0},{"$f":"'Consum.'!AD405","v":0},{"$f":"'Consum.'!AE405","v":0},{"$f":"'Consum.'!AF405","v":0},{"$f":"'Consum.'!AG405","v":0},{"$f":"'Consum.'!AH405","v":0},{"$f":"'Consum.'!AI405","v":0},{"$f":"'Consum.'!AJ405","v":0},{"$f":"'Consum.'!AK405","v":0},{"$f":"'Consum.'!AL405","v":0},{"$f":"'Consum.'!AM405","v":0},{"$f":"'Consum.'!AN405","v":0},{"$f":"'Consum.'!AO405","v":0},{"$f":"'Consum.'!AP405","v":0},{"$f":"'Consum.'!AQ405","v":0},{"$f":"'Consum.'!AR405","v":0},{"$f":"'Consum.'!AS405","v":0},{"$f":"'Consum.'!AT405","v":0},{"$f":"'Consum.'!AU405","v":0},{"$f":"'Consum.'!AV405","v":0},{"$f":"'Consum.'!AW405","v":0},{"$f":"'Consum.'!AX405","v":0},{"$f":"'Consum.'!AY405","v":0},{"$f":"'Consum.'!AZ405","v":0},{"$f":"'Consum.'!BA405","v":0},{"$f":"'Consum.'!BB405","v":0},{"$f":"'Consum.'!BC405","v":0},{"$f":"'Consum.'!BD405","v":0},{"$f":"'Consum.'!BE405","v":"0"},{"$f":"'Consum.'!BF405","v":"0"},{"$f":"'Consum.'!BG405","v":"0"},{"$f":"'Consum.'!BH405","v":"0"},{"$f":"'Consum.'!BI405","v":"0"}]
["EAC","Public Service Free",3,0,"-",3,null,"Public Service Free",{"$f":"'Consum.'!I406","v":0},{"$f":"'Consum.'!J406","v":0},{"$f":"'Consum.'!K406","v":0},{"$f":"'Consum.'!L406","v":0},{"$f":"'Consum.'!M406","v":0},{"$f":"'Consum.'!N406","v":0},{"$f":"'Consum.'!O406","v":0},{"$f":"'Consum.'!P406","v":0},{"$f":"'Consum.'!Q406","v":0},{"$f":"'Consum.'!R406","v":0},{"$f":"'Consum.'!S406","v":0},{"$f":"'Consum.'!T406","v":0},{"$f":"'Consum.'!U406","v":0},{"$f":"'Consum.'!V406","v":0},{"$f":"'Consum.'!W406","v":0},{"$f":"'Consum.'!X406","v":0},{"$f":"'Consum.'!Y406","v":0},{"$f":"'Consum.'!Z406","v":0},{"$f":"'Consum.'!AA406","v":0},{"$f":"'Consum.'!AB406","v":0},{"$f":"'Consum.'!AC406","v":0},{"$f":"'Consum.'!AD406","v":0},{"$f":"'Consum.'!AE406","v":0},{"$f":"'Consum.'!AF406","v":0},{"$f":"'Consum.'!AG406","v":0},{"$f":"'Consum.'!AH406","v":0},{"$f":"'Consum.'!AI406","v":0},{"$f":"'Consum.'!AJ406","v":0},{"$f":"'Consum.'!AK406","v":0},{"$f":"'Consum.'!AL406","v":0},{"$f":"'Consum.'!AM406","v":0},{"$f":"'Consum.'!AN406","v":0},{"$f":"'Consum.'!AO406","v":0},{"$f":"'Consum.'!AP406","v":0},{"$f":"'Consum.'!AQ406","v":0},{"$f":"'Consum.'!AR406","v":0},{"$f":"'Consum.'!AS406","v":0},{"$f":"'Consum.'!AT406","v":0},{"$f":"'Consum.'!AU406","v":0},{"$f":"'Consum.'!AV406","v":0},{"$f":"'Consum.'!AW406","v":0},{"$f":"'Consum.'!AX406","v":0},{"$f":"'Consum.'!AY406","v":0},{"$f":"'Consum.'!AZ406","v":0},{"$f":"'Consum.'!BA406","v":0},{"$f":"'Consum.'!BB406","v":0},{"$f":"'Consum.'!BC406","v":0},{"$f":"'Consum.'!BD406","v":0},{"$f":"'Consum.'!BE406","v":0},{"$f":"'Consum.'!BF406","v":0},{"$f":"'Consum.'!BG406","v":3},{"$f":"'Consum.'!BH406","v":3},{"$f":"'Consum.'!BI406","v":3}]
["EAC","2 Free Market (TUSD)",113,68,66.176470588235304,45,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I407","v":1},{"$f":"'Consum.'!J407","v":1},{"$f":"'Consum.'!K407","v":1},{"$f":"'Consum.'!L407","v":1},{"$f":"'Consum.'!M407","v":6},{"$f":"'Consum.'!N407","v":6},{"$f":"'Consum.'!O407","v":6},{"$f":"'Consum.'!P407","v":6},{"$f":"'Consum.'!Q407","v":6},{"$f":"'Consum.'!R407","v":6},{"$f":"'Consum.'!S407","v":5},{"$f":"'Consum.'!T407","v":6},{"$f":"'Consum.'!U407","v":6},{"$f":"'Consum.'!V407","v":6},{"$f":"'Consum.'!W407","v":6},{"$f":"'Consum.'!X407","v":7},{"$f":"'Consum.'!Y407","v":7},{"$f":"'Consum.'!Z407","v":8},{"$f":"'Consum.'!AA407","v":13},{"$f":"'Consum.'!AB407","v":16},{"$f":"'Consum.'!AC407","v":18},{"$f":"'Consum.'!AD407","v":18},{"$f":"'Consum.'!AE407","v":18},{"$f":"'Consum.'!AF407","v":18},{"$f":"'Consum.'!AG407","v":18},{"$f":"'Consum.'!AH407","v":18},{"$f":"'Consum.'!AI407","v":18},{"$f":"'Consum.'!AJ407","v":19},{"$f":"'Consum.'!AK407","v":20},{"$f":"'Consum.'!AL407","v":21},{"$f":"'Consum.'!AM407","v":21},{"$f":"'Consum.'!AN407","v":21},{"$f":"'Consum.'!AO407","v":23},{"$f":"'Consum.'!AP407","v":26},{"$f":"'Consum.'!AQ407","v":29},{"$f":"'Consum.'!AR407","v":34},{"$f":"'Consum.'!AS407","v":34},{"$f":"'Consum.'!AT407","v":34},{"$f":"'Consum.'!AU407","v":34},{"$f":"'Consum.'!AV407","v":36},{"$f":"'Consum.'!AW407","v":36},{"$f":"'Consum.'!AX407","v":36},{"$f":"'Consum.'!AY407","v":38},{"$f":"'Consum.'!AZ407","v":41},{"$f":"'Consum.'!BA407","v":41},{"$f":"'Consum.'!BB407","v":46},{"$f":"'Consum.'!BC407","v":52},{"$f":"'Consum.'!BD407","v":56},{"$f":"'Consum.'!BE407","v":68},{"$f":"'Consum.'!BF407","v":76},{"$f":"'Consum.'!BG407","v":85},{"$f":"'Consum.'!BH407","v":104},{"$f":"'Consum.'!BI407","v":113}]
["EAC","Residential Total",260706,246827,5.6229666932710032,13879,null,"Residential Total",{"$f":"'Consum.'!I408","v":168081},{"$f":"'Consum.'!J408","v":169861},{"$f":"'Consum.'!K408","v":172064},{"$f":"'Consum.'!L408","v":173720},{"$f":"'Consum.'!M408","v":175414},{"$f":"'Consum.'!N408","v":177274},{"$f":"'Consum.'!O408","v":178843},{"$f":"'Consum.'!P408","v":181003},{"$f":"'Consum.'!Q408","v":181829},{"$f":"'Consum.'!R408","v":184100},{"$f":"'Consum.'!S408","v":185410},{"$f":"'Consum.'!T408","v":186515},{"$f":"'Consum.'!U408","v":188123},{"$f":"'Consum.'!V408","v":189796},{"$f":"'Consum.'!W408","v":191150},{"$f":"'Consum.'!X408","v":191747},{"$f":"'Consum.'!Y408","v":194009},{"$f":"'Consum.'!Z408","v":196129},{"$f":"'Consum.'!AA408","v":198525},{"$f":"'Consum.'!AB408","v":200004},{"$f":"'Consum.'!AC408","v":201258},{"$f":"'Consum.'!AD408","v":202417},{"$f":"'Consum.'!AE408","v":204675},{"$f":"'Consum.'!AF408","v":205932},{"$f":"'Consum.'!AG408","v":208865},{"$f":"'Consum.'!AH408","v":210535},{"$f":"'Consum.'!AI408","v":210999},{"$f":"'Consum.'!AJ408","v":209288},{"$f":"'Consum.'!AK408","v":211085},{"$f":"'Consum.'!AL408","v":211359},{"$f":"'Consum.'!AM408","v":216247},{"$f":"'Consum.'!AN408","v":212011},{"$f":"'Consum.'!AO408","v":215898},{"$f":"'Consum.'!AP408","v":218152},{"$f":"'Consum.'!AQ408","v":224272},{"$f":"'Consum.'!AR408","v":225720},{"$f":"'Consum.'!AS408","v":224225},{"$f":"'Consum.'!AT408","v":225313},{"$f":"'Consum.'!AU408","v":226139},{"$f":"'Consum.'!AV408","v":226129},{"$f":"'Consum.'!AW408","v":234148},{"$f":"'Consum.'!AX408","v":235557},{"$f":"'Consum.'!AY408","v":237772},{"$f":"'Consum.'!AZ408","v":239858},{"$f":"'Consum.'!BA408","v":240488},{"$f":"'Consum.'!BB408","v":242188},{"$f":"'Consum.'!BC408","v":243803},{"$f":"'Consum.'!BD408","v":245699},{"$f":"'Consum.'!BE408","v":246827},{"$f":"'Consum.'!BF408","v":250766},{"$f":"'Consum.'!BG408","v":253577},{"$f":"'Consum.'!BH408","v":255245},{"$f":"'Consum.'!BI408","v":260706}]
["EAC","Commercial Total",22587,22953,-1.5945628022480673,-366,null,"Commercial Total",{"$f":"'Consum.'!I409","v":17396},{"$f":"'Consum.'!J409","v":17711},{"$f":"'Consum.'!K409","v":53842},{"$f":"'Consum.'!L409","v":17997},{"$f":"'Consum.'!M409","v":18091},{"$f":"'Consum.'!N409","v":18270},{"$f":"'Consum.'!O409","v":55517},{"$f":"'Consum.'!P409","v":18871},{"$f":"'Consum.'!Q409","v":18883},{"$f":"'Consum.'!R409","v":18924},{"$f":"'Consum.'!S409","v":57388},{"$f":"'Consum.'!T409","v":19336},{"$f":"'Consum.'!U409","v":19378},{"$f":"'Consum.'!V409","v":19581.000000000004},{"$f":"'Consum.'!W409","v":58967},{"$f":"'Consum.'!X409","v":19870},{"$f":"'Consum.'!Y409","v":20035},{"$f":"'Consum.'!Z409","v":20219},{"$f":"'Consum.'!AA409","v":61189},{"$f":"'Consum.'!AB409","v":20489},{"$f":"'Consum.'!AC409","v":20603},{"$f":"'Consum.'!AD409","v":20760},{"$f":"'Consum.'!AE409","v":62860},{"$f":"'Consum.'!AF409","v":21134},{"$f":"'Consum.'!AG409","v":21252},{"$f":"'Consum.'!AH409","v":22088.999999999996},{"$f":"'Consum.'!AI409","v":67857},{"$f":"'Consum.'!AJ409","v":22226},{"$f":"'Consum.'!AK409","v":22609},{"$f":"'Consum.'!AL409","v":22484},{"$f":"'Consum.'!AM409","v":22407},{"$f":"'Consum.'!AN409","v":21880},{"$f":"'Consum.'!AO409","v":22112},{"$f":"'Consum.'!AP409","v":21963},{"$f":"'Consum.'!AQ409","v":21992},{"$f":"'Consum.'!AR409","v":22203},{"$f":"'Consum.'!AS409","v":22492},{"$f":"'Consum.'!AT409","v":22689},{"$f":"'Consum.'!AU409","v":22634},{"$f":"'Consum.'!AV409","v":22769},{"$f":"'Consum.'!AW409","v":22842},{"$f":"'Consum.'!AX409","v":23035},{"$f":"'Consum.'!AY409","v":23136},{"$f":"'Consum.'!AZ409","v":23069},{"$f":"'Consum.'!BA409","v":23130},{"$f":"'Consum.'!BB409","v":23157},{"$f":"'Consum.'!BC409","v":23111},{"$f":"'Consum.'!BD409","v":23108},{"$f":"'Consum.'!BE409","v":22953},{"$f":"'Consum.'!BF409","v":22892},{"$f":"'Consum.'!BG409","v":22970},{"$f":"'Consum.'!BH409","v":22495},{"$f":"'Consum.'!BI409","v":22587}]
["EAC","Industrial Total",358,299,19.732441471571917,59,null,"Industrial Total",{"$f":"'Consum.'!I410","v":747},{"$f":"'Consum.'!J410","v":751},{"$f":"'Consum.'!K410","v":771},{"$f":"'Consum.'!L410","v":753},{"$f":"'Consum.'!M410","v":741},{"$f":"'Consum.'!N410","v":736},{"$f":"'Consum.'!O410","v":718},{"$f":"'Consum.'!P410","v":720},{"$f":"'Consum.'!Q410","v":706},{"$f":"'Consum.'!R410","v":704},{"$f":"'Consum.'!S410","v":706},{"$f":"'Consum.'!T410","v":698},{"$f":"'Consum.'!U410","v":688},{"$f":"'Consum.'!V410","v":681},{"$f":"'Consum.'!W410","v":686},{"$f":"'Consum.'!X410","v":683},{"$f":"'Consum.'!Y410","v":685},{"$f":"'Consum.'!Z410","v":683},{"$f":"'Consum.'!AA410","v":671},{"$f":"'Consum.'!AB410","v":661.99999999999989},{"$f":"'Consum.'!AC410","v":651},{"$f":"'Consum.'!AD410","v":650},{"$f":"'Consum.'!AE410","v":638},{"$f":"'Consum.'!AF410","v":630},{"$f":"'Consum.'!AG410","v":611},{"$f":"'Consum.'!AH410","v":598},{"$f":"'Consum.'!AI410","v":571},{"$f":"'Consum.'!AJ410","v":554},{"$f":"'Consum.'!AK410","v":281},{"$f":"'Consum.'!AL410","v":279},{"$f":"'Consum.'!AM410","v":275},{"$f":"'Consum.'!AN410","v":271},{"$f":"'Consum.'!AO410","v":275},{"$f":"'Consum.'!AP410","v":264},{"$f":"'Consum.'!AQ410","v":277},{"$f":"'Consum.'!AR410","v":272},{"$f":"'Consum.'!AS410","v":217},{"$f":"'Consum.'!AT410","v":272},{"$f":"'Consum.'!AU410","v":279},{"$f":"'Consum.'!AV410","v":279},{"$f":"'Consum.'!AW410","v":280},{"$f":"'Consum.'!AX410","v":284},{"$f":"'Consum.'!AY410","v":293},{"$f":"'Consum.'!AZ410","v":295},{"$f":"'Consum.'!BA410","v":292},{"$f":"'Consum.'!BB410","v":295},{"$f":"'Consum.'!BC410","v":293},{"$f":"'Consum.'!BD410","v":295},{"$f":"'Consum.'!BE410","v":299},{"$f":"'Consum.'!BF410","v":299},{"$f":"'Consum.'!BG410","v":306},{"$f":"'Consum.'!BH410","v":321},{"$f":"'Consum.'!BI410","v":358}]
["EAC","Rural Total",16939,18528,-8.5762089810017308,-1589,null,"Rural Total",{"$f":"'Consum.'!I411","v":26087},{"$f":"'Consum.'!J411","v":25948},{"$f":"'Consum.'!K411","v":26209},{"$f":"'Consum.'!L411","v":26329},{"$f":"'Consum.'!M411","v":26291},{"$f":"'Consum.'!N411","v":26584},{"$f":"'Consum.'!O411","v":26442},{"$f":"'Consum.'!P411","v":26598},{"$f":"'Consum.'!Q411","v":26795},{"$f":"'Consum.'!R411","v":26812},{"$f":"'Consum.'!S411","v":26674},{"$f":"'Consum.'!T411","v":27080},{"$f":"'Consum.'!U411","v":27139},{"$f":"'Consum.'!V411","v":26743.000000000004},{"$f":"'Consum.'!W411","v":27099},{"$f":"'Consum.'!X411","v":26950.000000000004},{"$f":"'Consum.'!Y411","v":27088},{"$f":"'Consum.'!Z411","v":27043},{"$f":"'Consum.'!AA411","v":27217},{"$f":"'Consum.'!AB411","v":27064},{"$f":"'Consum.'!AC411","v":27250},{"$f":"'Consum.'!AD411","v":27481},{"$f":"'Consum.'!AE411","v":27871.000000000004},{"$f":"'Consum.'!AF411","v":27957},{"$f":"'Consum.'!AG411","v":27798},{"$f":"'Consum.'!AH411","v":28165},{"$f":"'Consum.'!AI411","v":28120},{"$f":"'Consum.'!AJ411","v":27831.000000000004},{"$f":"'Consum.'!AK411","v":27798},{"$f":"'Consum.'!AL411","v":27506},{"$f":"'Consum.'!AM411","v":27099},{"$f":"'Consum.'!AN411","v":26487},{"$f":"'Consum.'!AO411","v":26798},{"$f":"'Consum.'!AP411","v":26675},{"$f":"'Consum.'!AQ411","v":26552},{"$f":"'Consum.'!AR411","v":26506},{"$f":"'Consum.'!AS411","v":26274},{"$f":"'Consum.'!AT411","v":26304},{"$f":"'Consum.'!AU411","v":26491},{"$f":"'Consum.'!AV411","v":26235},{"$f":"'Consum.'!AW411","v":19077},{"$f":"'Consum.'!AX411","v":19235},{"$f":"'Consum.'!AY411","v":19346},{"$f":"'Consum.'!AZ411","v":19319},{"$f":"'Consum.'!BA411","v":19791},{"$f":"'Consum.'!BB411","v":19654},{"$f":"'Consum.'!BC411","v":19326},{"$f":"'Consum.'!BD411","v":18596},{"$f":"'Consum.'!BE411","v":18528},{"$f":"'Consum.'!BF411","v":18268},{"$f":"'Consum.'!BG411","v":17861},{"$f":"'Consum.'!BH411","v":16983},{"$f":"'Consum.'!BI411","v":16939}]
["EAC","Public Lighting Total",406,525,-22.666666666666668,-119,null,"Public Lighting Total",{"$f":"'Consum.'!I412","v":248},{"$f":"'Consum.'!J412","v":248},{"$f":"'Consum.'!K412","v":247},{"$f":"'Consum.'!L412","v":256},{"$f":"'Consum.'!M412","v":251},{"$f":"'Consum.'!N412","v":247},{"$f":"'Consum.'!O412","v":257},{"$f":"'Consum.'!P412","v":256},{"$f":"'Consum.'!Q412","v":252},{"$f":"'Consum.'!R412","v":256},{"$f":"'Consum.'!S412","v":258},{"$f":"'Consum.'!T412","v":259},{"$f":"'Consum.'!U412","v":258},{"$f":"'Consum.'!V412","v":257},{"$f":"'Consum.'!W412","v":258},{"$f":"'Consum.'!X412","v":257},{"$f":"'Consum.'!Y412","v":258},{"$f":"'Consum.'!Z412","v":258},{"$f":"'Consum.'!AA412","v":257},{"$f":"'Consum.'!AB412","v":273},{"$f":"'Consum.'!AC412","v":277},{"$f":"'Consum.'!AD412","v":277},{"$f":"'Consum.'!AE412","v":275},{"$f":"'Consum.'!AF412","v":267},{"$f":"'Consum.'!AG412","v":267},{"$f":"'Consum.'!AH412","v":306.00000000000006},{"$f":"'Consum.'!AI412","v":291.00000000000006},{"$f":"'Consum.'!AJ412","v":293},{"$f":"'Consum.'!AK412","v":290},{"$f":"'Consum.'!AL412","v":292},{"$f":"'Consum.'!AM412","v":285},{"$f":"'Consum.'!AN412","v":285},{"$f":"'Consum.'!AO412","v":291},{"$f":"'Consum.'!AP412","v":289},{"$f":"'Consum.'!AQ412","v":295},{"$f":"'Consum.'!AR412","v":287},{"$f":"'Consum.'!AS412","v":290},{"$f":"'Consum.'!AT412","v":294},{"$f":"'Consum.'!AU412","v":323},{"$f":"'Consum.'!AV412","v":454},{"$f":"'Consum.'!AW412","v":455},{"$f":"'Consum.'!AX412","v":447},{"$f":"'Consum.'!AY412","v":457},{"$f":"'Consum.'!AZ412","v":497},{"$f":"'Consum.'!BA412","v":496},{"$f":"'Consum.'!BB412","v":500},{"$f":"'Consum.'!BC412","v":509},{"$f":"'Consum.'!BD412","v":520},{"$f":"'Consum.'!BE412","v":525},{"$f":"'Consum.'!BF412","v":536},{"$f":"'Consum.'!BG412","v":431},{"$f":"'Consum.'!BH412","v":308},{"$f":"'Consum.'!BI412","v":406}]
["EAC","Public Power Total",3486,3269,6.6381156316916545,217,null,"Public Power Total",{"$f":"'Consum.'!I413","v":2901},{"$f":"'Consum.'!J413","v":2930},{"$f":"'Consum.'!K413","v":3034},{"$f":"'Consum.'!L413","v":3052},{"$f":"'Consum.'!M413","v":3070},{"$f":"'Consum.'!N413","v":3063},{"$f":"'Consum.'!O413","v":2994},{"$f":"'Consum.'!P413","v":3021},{"$f":"'Consum.'!Q413","v":2979},{"$f":"'Consum.'!R413","v":3023},{"$f":"'Consum.'!S413","v":3127},{"$f":"'Consum.'!T413","v":3145},{"$f":"'Consum.'!U413","v":3130},{"$f":"'Consum.'!V413","v":3126},{"$f":"'Consum.'!W413","v":3142},{"$f":"'Consum.'!X413","v":3137},{"$f":"'Consum.'!Y413","v":3125},{"$f":"'Consum.'!Z413","v":3134},{"$f":"'Consum.'!AA413","v":3158},{"$f":"'Consum.'!AB413","v":3164},{"$f":"'Consum.'!AC413","v":3266},{"$f":"'Consum.'!AD413","v":3208},{"$f":"'Consum.'!AE413","v":3215.9999999999995},{"$f":"'Consum.'!AF413","v":3312},{"$f":"'Consum.'!AG413","v":3312.9999999999995},{"$f":"'Consum.'!AH413","v":3293.9999999999995},{"$f":"'Consum.'!AI413","v":3371},{"$f":"'Consum.'!AJ413","v":3300.0000000000005},{"$f":"'Consum.'!AK413","v":3239},{"$f":"'Consum.'!AL413","v":3219},{"$f":"'Consum.'!AM413","v":3280},{"$f":"'Consum.'!AN413","v":3274},{"$f":"'Consum.'!AO413","v":3266},{"$f":"'Consum.'!AP413","v":3265},{"$f":"'Consum.'!AQ413","v":3286},{"$f":"'Consum.'!AR413","v":3360},{"$f":"'Consum.'!AS413","v":3015},{"$f":"'Consum.'!AT413","v":3303},{"$f":"'Consum.'!AU413","v":3291},{"$f":"'Consum.'!AV413","v":2999},{"$f":"'Consum.'!AW413","v":3164},{"$f":"'Consum.'!AX413","v":3165},{"$f":"'Consum.'!AY413","v":3193},{"$f":"'Consum.'!AZ413","v":3149},{"$f":"'Consum.'!BA413","v":3165},{"$f":"'Consum.'!BB413","v":3180},{"$f":"'Consum.'!BC413","v":3245},{"$f":"'Consum.'!BD413","v":3248},{"$f":"'Consum.'!BE413","v":3269},{"$f":"'Consum.'!BF413","v":3305},{"$f":"'Consum.'!BG413","v":3307},{"$f":"'Consum.'!BH413","v":3474},{"$f":"'Consum.'!BI413","v":3486}]
["EAC","Own Total",72,68,5.8823529411764719,4,null,"Own Total",{"$f":"'Consum.'!I414","v":28},{"$f":"'Consum.'!J414","v":33},{"$f":"'Consum.'!K414","v":27},{"$f":"'Consum.'!L414","v":16},{"$f":"'Consum.'!M414","v":27},{"$f":"'Consum.'!N414","v":26},{"$f":"'Consum.'!O414","v":25},{"$f":"'Consum.'!P414","v":25},{"$f":"'Consum.'!Q414","v":25},{"$f":"'Consum.'!R414","v":26},{"$f":"'Consum.'!S414","v":26},{"$f":"'Consum.'!T414","v":26},{"$f":"'Consum.'!U414","v":27.000000000000004},{"$f":"'Consum.'!V414","v":27},{"$f":"'Consum.'!W414","v":25},{"$f":"'Consum.'!X414","v":25},{"$f":"'Consum.'!Y414","v":25},{"$f":"'Consum.'!Z414","v":26.000000000000004},{"$f":"'Consum.'!AA414","v":26.000000000000004},{"$f":"'Consum.'!AB414","v":26.000000000000004},{"$f":"'Consum.'!AC414","v":26.000000000000004},{"$f":"'Consum.'!AD414","v":26.000000000000004},{"$f":"'Consum.'!AE414","v":26.000000000000004},{"$f":"'Consum.'!AF414","v":25},{"$f":"'Consum.'!AG414","v":25},{"$f":"'Consum.'!AH414","v":28},{"$f":"'Consum.'!AI414","v":26.000000000000004},{"$f":"'Consum.'!AJ414","v":45},{"$f":"'Consum.'!AK414","v":43},{"$f":"'Consum.'!AL414","v":43},{"$f":"'Consum.'!AM414","v":44},{"$f":"'Consum.'!AN414","v":49},{"$f":"'Consum.'!AO414","v":50},{"$f":"'Consum.'!AP414","v":53},{"$f":"'Consum.'!AQ414","v":53},{"$f":"'Consum.'!AR414","v":53},{"$f":"'Consum.'!AS414","v":49},{"$f":"'Consum.'!AT414","v":55},{"$f":"'Consum.'!AU414","v":53},{"$f":"'Consum.'!AV414","v":52},{"$f":"'Consum.'!AW414","v":54},{"$f":"'Consum.'!AX414","v":59},{"$f":"'Consum.'!AY414","v":61},{"$f":"'Consum.'!AZ414","v":58},{"$f":"'Consum.'!BA414","v":56},{"$f":"'Consum.'!BB414","v":58},{"$f":"'Consum.'!BC414","v":65},{"$f":"'Consum.'!BD414","v":67},{"$f":"'Consum.'!BE414","v":68},{"$f":"'Consum.'!BF414","v":71},{"$f":"'Consum.'!BG414","v":71},{"$f":"'Consum.'!BH414","v":72},{"$f":"'Consum.'!BI414","v":72}]
["EAC","Public Service Total",240,234,2.564102564102555,6,null,"Public Service Total",{"$f":"'Consum.'!I415","v":35},{"$f":"'Consum.'!J415","v":33},{"$f":"'Consum.'!K415","v":62},{"$f":"'Consum.'!L415","v":76},{"$f":"'Consum.'!M415","v":78},{"$f":"'Consum.'!N415","v":139},{"$f":"'Consum.'!O415","v":143},{"$f":"'Consum.'!P415","v":145},{"$f":"'Consum.'!Q415","v":146},{"$f":"'Consum.'!R415","v":148},{"$f":"'Consum.'!S415","v":155},{"$f":"'Consum.'!T415","v":158},{"$f":"'Consum.'!U415","v":159},{"$f":"'Consum.'!V415","v":153},{"$f":"'Consum.'!W415","v":158},{"$f":"'Consum.'!X415","v":161},{"$f":"'Consum.'!Y415","v":160},{"$f":"'Consum.'!Z415","v":159},{"$f":"'Consum.'!AA415","v":158},{"$f":"'Consum.'!AB415","v":160},{"$f":"'Consum.'!AC415","v":156},{"$f":"'Consum.'!AD415","v":178},{"$f":"'Consum.'!AE415","v":188},{"$f":"'Consum.'!AF415","v":212.00000000000003},{"$f":"'Consum.'!AG415","v":210},{"$f":"'Consum.'!AH415","v":209},{"$f":"'Consum.'!AI415","v":211.00000000000003},{"$f":"'Consum.'!AJ415","v":211},{"$f":"'Consum.'!AK415","v":209},{"$f":"'Consum.'!AL415","v":209},{"$f":"'Consum.'!AM415","v":195},{"$f":"'Consum.'!AN415","v":200},{"$f":"'Consum.'!AO415","v":194},{"$f":"'Consum.'!AP415","v":192},{"$f":"'Consum.'!AQ415","v":196},{"$f":"'Consum.'!AR415","v":208},{"$f":"'Consum.'!AS415","v":186},{"$f":"'Consum.'!AT415","v":203},{"$f":"'Consum.'!AU415","v":217},{"$f":"'Consum.'!AV415","v":240},{"$f":"'Consum.'!AW415","v":234},{"$f":"'Consum.'!AX415","v":215},{"$f":"'Consum.'!AY415","v":217},{"$f":"'Consum.'!AZ415","v":223},{"$f":"'Consum.'!BA415","v":225},{"$f":"'Consum.'!BB415","v":222},{"$f":"'Consum.'!BC415","v":227},{"$f":"'Consum.'!BD415","v":229},{"$f":"'Consum.'!BE415","v":234},{"$f":"'Consum.'!BF415","v":233},{"$f":"'Consum.'!BG415","v":236},{"$f":"'Consum.'!BH415","v":239},{"$f":"'Consum.'!BI415","v":240}]
["EAC","Total Market (1+2)",304794,292703,4.1308083620598346,12091,null,"Total Market (1+2)",{"$f":"'Consum.'!I416","v":215523},{"$f":"'Consum.'!J416","v":217515},{"$f":"'Consum.'!K416","v":256256},{"$f":"'Consum.'!L416","v":222199},{"$f":"'Consum.'!M416","v":223963},{"$f":"'Consum.'!N416","v":226339},{"$f":"'Consum.'!O416","v":264939},{"$f":"'Consum.'!P416","v":230639},{"$f":"'Consum.'!Q416","v":231615},{"$f":"'Consum.'!R416","v":233993},{"$f":"'Consum.'!S416","v":273744},{"$f":"'Consum.'!T416","v":237217},{"$f":"'Consum.'!U416","v":238902},{"$f":"'Consum.'!V416","v":240364},{"$f":"'Consum.'!W416","v":281485},{"$f":"'Consum.'!X416","v":242830},{"$f":"'Consum.'!Y416","v":245385},{"$f":"'Consum.'!Z416","v":247651},{"$f":"'Consum.'!AA416","v":291201},{"$f":"'Consum.'!AB416","v":251842},{"$f":"'Consum.'!AC416","v":253487},{"$f":"'Consum.'!AD416","v":254997},{"$f":"'Consum.'!AE416","v":299749},{"$f":"'Consum.'!AF416","v":259469},{"$f":"'Consum.'!AG416","v":262341},{"$f":"'Consum.'!AH416","v":265224},{"$f":"'Consum.'!AI416","v":311446},{"$f":"'Consum.'!AJ416","v":263748},{"$f":"'Consum.'!AK416","v":265554},{"$f":"'Consum.'!AL416","v":265391},{"$f":"'Consum.'!AM416","v":269832},{"$f":"'Consum.'!AN416","v":264457},{"$f":"'Consum.'!AO416","v":268884},{"$f":"'Consum.'!AP416","v":270853},{"$f":"'Consum.'!AQ416","v":276923},{"$f":"'Consum.'!AR416","v":278609},{"$f":"'Consum.'!AS416","v":276748},{"$f":"'Consum.'!AT416","v":278433},{"$f":"'Consum.'!AU416","v":279427},{"$f":"'Consum.'!AV416","v":279157},{"$f":"'Consum.'!AW416","v":280254},{"$f":"'Consum.'!AX416","v":281997},{"$f":"'Consum.'!AY416","v":284475},{"$f":"'Consum.'!AZ416","v":286468},{"$f":"'Consum.'!BA416","v":287643},{"$f":"'Consum.'!BB416","v":289254},{"$f":"'Consum.'!BC416","v":290579},{"$f":"'Consum.'!BD416","v":291762},{"$f":"'Consum.'!BE416","v":292703},{"$f":"'Consum.'!BF416","v":296370},{"$f":"'Consum.'!BG416","v":298759},{"$f":"'Consum.'!BH416","v":299137},{"$f":"'Consum.'!BI416","v":304794}]
["EAC"]
["ERO","ERO",null,null,null,null,null,{"$f":"B384","v":"ERO"}]
["ERO"]
["ERO"," ",{"$f":"$C$12","v":"1Q25"},{"$f":"$D$12","v":"1Q24"},"Var (%)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["ERO",null,null,null,null,null,null,"Valores em  "]
["ERO"]
["ERO"]
["ERO","Residential",{"$f":"INDEX($H$386:$DC$416,MATCH($B390,$H$386:$H$416,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":554306},534722,{"$f":"IFERROR(IF((C390/D390-1)*100<=-100,\"-\",IF((C390/D390-1)*100=0,\"-\",(C390/D390-1)*100)),\"-\")","v":3.6624638597252401},{"$f":"C390-D390","v":19584},null,"Residential",{"$f":"'Consum.'!I356","v":368626},{"$f":"'Consum.'!J356","v":376659},{"$f":"'Consum.'!K356","v":382548},{"$f":"'Consum.'!L356","v":391281},{"$f":"'Consum.'!M356","v":391201},{"$f":"'Consum.'!N356","v":398990},{"$f":"'Consum.'!O356","v":401687},{"$f":"'Consum.'!P356","v":402119},{"$f":"'Consum.'!Q356","v":404075},{"$f":"'Consum.'!R356","v":406251},{"$f":"'Consum.'!S356","v":411052},{"$f":"'Consum.'!T356","v":415354},{"$f":"'Consum.'!U356","v":417058},{"$f":"'Consum.'!V356","v":420353},{"$f":"'Consum.'!W356","v":423053},{"$f":"'Consum.'!X356","v":423404},{"$f":"'Consum.'!Y356","v":426813},{"$f":"'Consum.'!Z356","v":432273},{"$f":"'Consum.'!AA356","v":435917},{"$f":"'Consum.'!AB356","v":439160},{"$f":"'Consum.'!AC356","v":443794},{"$f":"'Consum.'!AD356","v":449705},{"$f":"'Consum.'!AE356","v":458070},{"$f":"'Consum.'!AF356","v":458222},{"$f":"'Consum.'!AG356","v":458581},{"$f":"'Consum.'!AH356","v":460194},{"$f":"'Consum.'!AI356","v":462507},{"$f":"'Consum.'!AJ356","v":463977},{"$f":"'Consum.'!AK356","v":462325},{"$f":"'Consum.'!AL356","v":463721},{"$f":"'Consum.'!AM356","v":470954},{"$f":"'Consum.'!AN356","v":466685},{"$f":"'Consum.'!AO356","v":473568},{"$f":"'Consum.'!AP356","v":480101},{"$f":"'Consum.'!AQ356","v":489740},{"$f":"'Consum.'!AR356","v":491801},{"$f":"'Consum.'!AS356","v":489232},{"$f":"'Consum.'!AT356","v":491897},{"$f":"'Consum.'!AU356","v":494575},{"$f":"'Consum.'!AV356","v":496640},{"$f":"'Consum.'!AW356","v":510421},{"$f":"'Consum.'!AX356","v":513791},{"$f":"'Consum.'!AY356","v":513791},{"$f":"'Consum.'!AZ356","v":521893},{"$f":"'Consum.'!BA356","v":522573},{"$f":"'Consum.'!BB356","v":524333},{"$f":"'Consum.'!BC356","v":528012},{"$f":"'Consum.'!BD356","v":530557},{"$f":"'Consum.'!BE356","v":534722},{"$f":"'Consum.'!BF356","v":539212},{"$f":"'Consum.'!BG356","v":548484},{"$f":"'Consum.'!BH356","v":550106},{"$f":"'Consum.'!BI356","v":554306}]
["ERO","Commercial",46745,48425,-3.4692823954568963,-1680,null,"Commercial",{"$f":"'Consum.'!I357","v":36980},{"$f":"'Consum.'!J357","v":37821},{"$f":"'Consum.'!K357","v":114095},{"$f":"'Consum.'!L357","v":38258},{"$f":"'Consum.'!M357","v":37932},{"$f":"'Consum.'!N357","v":38404},{"$f":"'Consum.'!O357","v":115229},{"$f":"'Consum.'!P357","v":38377},{"$f":"'Consum.'!Q357","v":38538},{"$f":"'Consum.'!R357","v":38586},{"$f":"'Consum.'!S357","v":115789},{"$f":"'Consum.'!T357","v":39136},{"$f":"'Consum.'!U357","v":39149},{"$f":"'Consum.'!V357","v":39325},{"$f":"'Consum.'!W357","v":117808},{"$f":"'Consum.'!X357","v":39163},{"$f":"'Consum.'!Y357","v":38990},{"$f":"'Consum.'!Z357","v":39417},{"$f":"'Consum.'!AA357","v":118608},{"$f":"'Consum.'!AB357","v":39842},{"$f":"'Consum.'!AC357","v":39847},{"$f":"'Consum.'!AD357","v":40201},{"$f":"'Consum.'!AE357","v":121166},{"$f":"'Consum.'!AF357","v":40456},{"$f":"'Consum.'!AG357","v":40392},{"$f":"'Consum.'!AH357","v":40771},{"$f":"'Consum.'!AI357","v":122871},{"$f":"'Consum.'!AJ357","v":42515},{"$f":"'Consum.'!AK357","v":43892},{"$f":"'Consum.'!AL357","v":44144},{"$f":"'Consum.'!AM357","v":44499},{"$f":"'Consum.'!AN357","v":43803},{"$f":"'Consum.'!AO357","v":43753},{"$f":"'Consum.'!AP357","v":43517},{"$f":"'Consum.'!AQ357","v":43926},{"$f":"'Consum.'!AR357","v":44063},{"$f":"'Consum.'!AS357","v":42946},{"$f":"'Consum.'!AT357","v":43668},{"$f":"'Consum.'!AU357","v":44249},{"$f":"'Consum.'!AV357","v":44242},{"$f":"'Consum.'!AW357","v":44268},{"$f":"'Consum.'!AX357","v":44330},{"$f":"'Consum.'!AY357","v":48518},{"$f":"'Consum.'!AZ357","v":49005},{"$f":"'Consum.'!BA357","v":48917},{"$f":"'Consum.'!BB357","v":48985},{"$f":"'Consum.'!BC357","v":49173},{"$f":"'Consum.'!BD357","v":49080},{"$f":"'Consum.'!BE357","v":48425},{"$f":"'Consum.'!BF357","v":47794},{"$f":"'Consum.'!BG357","v":47351},{"$f":"'Consum.'!BH357","v":46384},{"$f":"'Consum.'!BI357","v":46745}]
["ERO","Industrial",2237,2378,-5.9293523969722433,-141,null,"Industrial",{"$f":"'Consum.'!I358","v":2094},{"$f":"'Consum.'!J358","v":2075},{"$f":"'Consum.'!K358","v":2069},{"$f":"'Consum.'!L358","v":2165},{"$f":"'Consum.'!M358","v":2009},{"$f":"'Consum.'!N358","v":1931},{"$f":"'Consum.'!O358","v":1980},{"$f":"'Consum.'!P358","v":1974},{"$f":"'Consum.'!Q358","v":1951},{"$f":"'Consum.'!R358","v":1959},{"$f":"'Consum.'!S358","v":1973},{"$f":"'Consum.'!T358","v":1967},{"$f":"'Consum.'!U358","v":1940},{"$f":"'Consum.'!V358","v":1924},{"$f":"'Consum.'!W358","v":1927},{"$f":"'Consum.'!X358","v":1917},{"$f":"'Consum.'!Y358","v":1890},{"$f":"'Consum.'!Z358","v":1871},{"$f":"'Consum.'!AA358","v":1829},{"$f":"'Consum.'!AB358","v":1824},{"$f":"'Consum.'!AC358","v":1773},{"$f":"'Consum.'!AD358","v":1768},{"$f":"'Consum.'!AE358","v":1726},{"$f":"'Consum.'!AF358","v":1685},{"$f":"'Consum.'!AG358","v":1681},{"$f":"'Consum.'!AH358","v":1663},{"$f":"'Consum.'!AI358","v":1649},{"$f":"'Consum.'!AJ358","v":1612},{"$f":"'Consum.'!AK358","v":1571},{"$f":"'Consum.'!AL358","v":1574},{"$f":"'Consum.'!AM358","v":1549},{"$f":"'Consum.'!AN358","v":1512},{"$f":"'Consum.'!AO358","v":1520},{"$f":"'Consum.'!AP358","v":1505},{"$f":"'Consum.'!AQ358","v":1500},{"$f":"'Consum.'!AR358","v":1476},{"$f":"'Consum.'!AS358","v":1042},{"$f":"'Consum.'!AT358","v":1481},{"$f":"'Consum.'!AU358","v":1495},{"$f":"'Consum.'!AV358","v":1502},{"$f":"'Consum.'!AW358","v":1469},{"$f":"'Consum.'!AX358","v":1526},{"$f":"'Consum.'!AY358","v":2348},{"$f":"'Consum.'!AZ358","v":2404},{"$f":"'Consum.'!BA358","v":2399},{"$f":"'Consum.'!BB358","v":2390},{"$f":"'Consum.'!BC358","v":2444},{"$f":"'Consum.'!BD358","v":2445},{"$f":"'Consum.'!BE358","v":2378},{"$f":"'Consum.'!BF358","v":2349},{"$f":"'Consum.'!BG358","v":2330},{"$f":"'Consum.'!BH358","v":2160},{"$f":"'Consum.'!BI358","v":2237}]
["ERO","Rural",111577,115223,-3.1642987945115109,-3646,null,"Rural",{"$f":"'Consum.'!I359","v":106032},{"$f":"'Consum.'!J359","v":108061},{"$f":"'Consum.'!K359","v":110503},{"$f":"'Consum.'!L359","v":112030},{"$f":"'Consum.'!M359","v":114733},{"$f":"'Consum.'!N359","v":116579},{"$f":"'Consum.'!O359","v":117290},{"$f":"'Consum.'!P359","v":117344},{"$f":"'Consum.'!Q359","v":117968},{"$f":"'Consum.'!R359","v":117994},{"$f":"'Consum.'!S359","v":118478},{"$f":"'Consum.'!T359","v":119198},{"$f":"'Consum.'!U359","v":118729},{"$f":"'Consum.'!V359","v":119298},{"$f":"'Consum.'!W359","v":119605},{"$f":"'Consum.'!X359","v":119529},{"$f":"'Consum.'!Y359","v":119835},{"$f":"'Consum.'!Z359","v":121468},{"$f":"'Consum.'!AA359","v":122249},{"$f":"'Consum.'!AB359","v":122917},{"$f":"'Consum.'!AC359","v":123935},{"$f":"'Consum.'!AD359","v":125034},{"$f":"'Consum.'!AE359","v":126082},{"$f":"'Consum.'!AF359","v":127190},{"$f":"'Consum.'!AG359","v":127412},{"$f":"'Consum.'!AH359","v":127686},{"$f":"'Consum.'!AI359","v":128306},{"$f":"'Consum.'!AJ359","v":128463},{"$f":"'Consum.'!AK359","v":127966},{"$f":"'Consum.'!AL359","v":127659},{"$f":"'Consum.'!AM359","v":128044},{"$f":"'Consum.'!AN359","v":127697},{"$f":"'Consum.'!AO359","v":127557},{"$f":"'Consum.'!AP359","v":127626},{"$f":"'Consum.'!AQ359","v":127279},{"$f":"'Consum.'!AR359","v":127692},{"$f":"'Consum.'!AS359","v":126927},{"$f":"'Consum.'!AT359","v":127292},{"$f":"'Consum.'!AU359","v":126377},{"$f":"'Consum.'!AV359","v":126232},{"$f":"'Consum.'!AW359","v":115924},{"$f":"'Consum.'!AX359","v":115912},{"$f":"'Consum.'!AY359","v":115777},{"$f":"'Consum.'!AZ359","v":116884},{"$f":"'Consum.'!BA359","v":115953},{"$f":"'Consum.'!BB359","v":115770},{"$f":"'Consum.'!BC359","v":116002},{"$f":"'Consum.'!BD359","v":116186},{"$f":"'Consum.'!BE359","v":115223},{"$f":"'Consum.'!BF359","v":114620},{"$f":"'Consum.'!BG359","v":113529},{"$f":"'Consum.'!BH359","v":112089},{"$f":"'Consum.'!BI359","v":111577}]
["ERO","Street Lighting",281,331,-15.105740181268878,-50,null,"Street Lighting",{"$f":"'Consum.'!I360","v":193},{"$f":"'Consum.'!J360","v":202},{"$f":"'Consum.'!K360","v":210},{"$f":"'Consum.'!L360","v":222},{"$f":"'Consum.'!M360","v":221},{"$f":"'Consum.'!N360","v":221},{"$f":"'Consum.'!O360","v":246},{"$f":"'Consum.'!P360","v":246},{"$f":"'Consum.'!Q360","v":245},{"$f":"'Consum.'!R360","v":255},{"$f":"'Consum.'!S360","v":260},{"$f":"'Consum.'!T360","v":273},{"$f":"'Consum.'!U360","v":274},{"$f":"'Consum.'!V360","v":273},{"$f":"'Consum.'!W360","v":279},{"$f":"'Consum.'!X360","v":281},{"$f":"'Consum.'!Y360","v":286},{"$f":"'Consum.'!Z360","v":287},{"$f":"'Consum.'!AA360","v":280},{"$f":"'Consum.'!AB360","v":281},{"$f":"'Consum.'!AC360","v":272},{"$f":"'Consum.'!AD360","v":274},{"$f":"'Consum.'!AE360","v":275},{"$f":"'Consum.'!AF360","v":280},{"$f":"'Consum.'!AG360","v":278},{"$f":"'Consum.'!AH360","v":282},{"$f":"'Consum.'!AI360","v":283},{"$f":"'Consum.'!AJ360","v":286},{"$f":"'Consum.'!AK360","v":286},{"$f":"'Consum.'!AL360","v":287},{"$f":"'Consum.'!AM360","v":292},{"$f":"'Consum.'!AN360","v":293},{"$f":"'Consum.'!AO360","v":288},{"$f":"'Consum.'!AP360","v":290},{"$f":"'Consum.'!AQ360","v":298},{"$f":"'Consum.'!AR360","v":306},{"$f":"'Consum.'!AS360","v":177},{"$f":"'Consum.'!AT360","v":169},{"$f":"'Consum.'!AU360","v":169},{"$f":"'Consum.'!AV360","v":171},{"$f":"'Consum.'!AW360","v":170},{"$f":"'Consum.'!AX360","v":170},{"$f":"'Consum.'!AY360","v":344},{"$f":"'Consum.'!AZ360","v":335},{"$f":"'Consum.'!BA360","v":2035},{"$f":"'Consum.'!BB360","v":707},{"$f":"'Consum.'!BC360","v":326},{"$f":"'Consum.'!BD360","v":336},{"$f":"'Consum.'!BE360","v":331},{"$f":"'Consum.'!BF360","v":329},{"$f":"'Consum.'!BG360","v":272},{"$f":"'Consum.'!BH360","v":283},{"$f":"'Consum.'!BI360","v":281}]
["ERO","Public Power",4895,4749,3.0743314381975084,146,null,"Public Power",{"$f":"'Consum.'!I361","v":4227},{"$f":"'Consum.'!J361","v":4225},{"$f":"'Consum.'!K361","v":4345},{"$f":"'Consum.'!L361","v":4273},{"$f":"'Consum.'!M361","v":4387},{"$f":"'Consum.'!N361","v":4449},{"$f":"'Consum.'!O361","v":4437},{"$f":"'Consum.'!P361","v":4501},{"$f":"'Consum.'!Q361","v":4519},{"$f":"'Consum.'!R361","v":4491},{"$f":"'Consum.'!S361","v":4595},{"$f":"'Consum.'!T361","v":4598},{"$f":"'Consum.'!U361","v":4618},{"$f":"'Consum.'!V361","v":4667},{"$f":"'Consum.'!W361","v":4684},{"$f":"'Consum.'!X361","v":4675},{"$f":"'Consum.'!Y361","v":4644},{"$f":"'Consum.'!Z361","v":4626},{"$f":"'Consum.'!AA361","v":4654},{"$f":"'Consum.'!AB361","v":4664},{"$f":"'Consum.'!AC361","v":4664},{"$f":"'Consum.'!AD361","v":4640},{"$f":"'Consum.'!AE361","v":4677},{"$f":"'Consum.'!AF361","v":4703},{"$f":"'Consum.'!AG361","v":4714},{"$f":"'Consum.'!AH361","v":4717},{"$f":"'Consum.'!AI361","v":4703},{"$f":"'Consum.'!AJ361","v":4719},{"$f":"'Consum.'!AK361","v":4681},{"$f":"'Consum.'!AL361","v":4683},{"$f":"'Consum.'!AM361","v":4681},{"$f":"'Consum.'!AN361","v":4694},{"$f":"'Consum.'!AO361","v":4704},{"$f":"'Consum.'!AP361","v":4721},{"$f":"'Consum.'!AQ361","v":4720},{"$f":"'Consum.'!AR361","v":4740},{"$f":"'Consum.'!AS361","v":4258},{"$f":"'Consum.'!AT361","v":4779},{"$f":"'Consum.'!AU361","v":4773},{"$f":"'Consum.'!AV361","v":4836},{"$f":"'Consum.'!AW361","v":4767},{"$f":"'Consum.'!AX361","v":4838},{"$f":"'Consum.'!AY361","v":4677},{"$f":"'Consum.'!AZ361","v":4733},{"$f":"'Consum.'!BA361","v":3006},{"$f":"'Consum.'!BB361","v":4158},{"$f":"'Consum.'!BC361","v":4757},{"$f":"'Consum.'!BD361","v":4786},{"$f":"'Consum.'!BE361","v":4749},{"$f":"'Consum.'!BF361","v":4805},{"$f":"'Consum.'!BG361","v":4860},{"$f":"'Consum.'!BH361","v":4882},{"$f":"'Consum.'!BI361","v":4895}]
["ERO","Own",169,168,0.59523809523809312,1,null,"Own",{"$f":"'Consum.'!I362","v":120},{"$f":"'Consum.'!J362","v":120},{"$f":"'Consum.'!K362","v":120},{"$f":"'Consum.'!L362","v":120},{"$f":"'Consum.'!M362","v":118},{"$f":"'Consum.'!N362","v":120},{"$f":"'Consum.'!O362","v":119},{"$f":"'Consum.'!P362","v":117},{"$f":"'Consum.'!Q362","v":116},{"$f":"'Consum.'!R362","v":118},{"$f":"'Consum.'!S362","v":119},{"$f":"'Consum.'!T362","v":119},{"$f":"'Consum.'!U362","v":125},{"$f":"'Consum.'!V362","v":125},{"$f":"'Consum.'!W362","v":129},{"$f":"'Consum.'!X362","v":137},{"$f":"'Consum.'!Y362","v":139},{"$f":"'Consum.'!Z362","v":139},{"$f":"'Consum.'!AA362","v":140},{"$f":"'Consum.'!AB362","v":140},{"$f":"'Consum.'!AC362","v":139},{"$f":"'Consum.'!AD362","v":139},{"$f":"'Consum.'!AE362","v":139},{"$f":"'Consum.'!AF362","v":142},{"$f":"'Consum.'!AG362","v":139},{"$f":"'Consum.'!AH362","v":141},{"$f":"'Consum.'!AI362","v":139},{"$f":"'Consum.'!AJ362","v":140},{"$f":"'Consum.'!AK362","v":141},{"$f":"'Consum.'!AL362","v":143},{"$f":"'Consum.'!AM362","v":144},{"$f":"'Consum.'!AN362","v":147},{"$f":"'Consum.'!AO362","v":148},{"$f":"'Consum.'!AP362","v":147},{"$f":"'Consum.'!AQ362","v":154},{"$f":"'Consum.'!AR362","v":157},{"$f":"'Consum.'!AS362","v":157},{"$f":"'Consum.'!AT362","v":164},{"$f":"'Consum.'!AU362","v":164},{"$f":"'Consum.'!AV362","v":168},{"$f":"'Consum.'!AW362","v":174},{"$f":"'Consum.'!AX362","v":174},{"$f":"'Consum.'!AY362","v":175},{"$f":"'Consum.'!AZ362","v":185},{"$f":"'Consum.'!BA362","v":174},{"$f":"'Consum.'!BB362","v":172},{"$f":"'Consum.'!BC362","v":173},{"$f":"'Consum.'!BD362","v":171},{"$f":"'Consum.'!BE362","v":168},{"$f":"'Consum.'!BF362","v":169},{"$f":"'Consum.'!BG362","v":169},{"$f":"'Consum.'!BH362","v":171},{"$f":"'Consum.'!BI362","v":169}]
["ERO","Public Service",370,364,1.6483516483516425,6,null,"Public Service",{"$f":"'Consum.'!I363","v":197},{"$f":"'Consum.'!J363","v":205},{"$f":"'Consum.'!K363","v":208},{"$f":"'Consum.'!L363","v":204},{"$f":"'Consum.'!M363","v":211},{"$f":"'Consum.'!N363","v":217},{"$f":"'Consum.'!O363","v":216},{"$f":"'Consum.'!P363","v":214},{"$f":"'Consum.'!Q363","v":200},{"$f":"'Consum.'!R363","v":213},{"$f":"'Consum.'!S363","v":216},{"$f":"'Consum.'!T363","v":214},{"$f":"'Consum.'!U363","v":222},{"$f":"'Consum.'!V363","v":223},{"$f":"'Consum.'!W363","v":225},{"$f":"'Consum.'!X363","v":226},{"$f":"'Consum.'!Y363","v":227},{"$f":"'Consum.'!Z363","v":248},{"$f":"'Consum.'!AA363","v":239},{"$f":"'Consum.'!AB363","v":252},{"$f":"'Consum.'!AC363","v":267},{"$f":"'Consum.'!AD363","v":265},{"$f":"'Consum.'!AE363","v":270},{"$f":"'Consum.'!AF363","v":267},{"$f":"'Consum.'!AG363","v":266},{"$f":"'Consum.'!AH363","v":263},{"$f":"'Consum.'!AI363","v":264},{"$f":"'Consum.'!AJ363","v":283},{"$f":"'Consum.'!AK363","v":282},{"$f":"'Consum.'!AL363","v":283},{"$f":"'Consum.'!AM363","v":306},{"$f":"'Consum.'!AN363","v":300},{"$f":"'Consum.'!AO363","v":298},{"$f":"'Consum.'!AP363","v":299},{"$f":"'Consum.'!AQ363","v":304},{"$f":"'Consum.'!AR363","v":303},{"$f":"'Consum.'!AS363","v":261},{"$f":"'Consum.'!AT363","v":304},{"$f":"'Consum.'!AU363","v":312},{"$f":"'Consum.'!AV363","v":315},{"$f":"'Consum.'!AW363","v":318},{"$f":"'Consum.'!AX363","v":323},{"$f":"'Consum.'!AY363","v":334},{"$f":"'Consum.'!AZ363","v":344},{"$f":"'Consum.'!BA363","v":342},{"$f":"'Consum.'!BB363","v":592},{"$f":"'Consum.'!BC363","v":353},{"$f":"'Consum.'!BD363","v":366},{"$f":"'Consum.'!BE363","v":364},{"$f":"'Consum.'!BF363","v":360},{"$f":"'Consum.'!BG363","v":367},{"$f":"'Consum.'!BH363","v":371},{"$f":"'Consum.'!BI363","v":370}]
["ERO","1 Captive Market",720580,706360,2.0131377767710568,14220,null,"1 Captive Market",{"$f":"'Consum.'!I364","v":518469},{"$f":"'Consum.'!J364","v":529368},{"$f":"'Consum.'!K364","v":614098},{"$f":"'Consum.'!L364","v":548553},{"$f":"'Consum.'!M364","v":550812},{"$f":"'Consum.'!N364","v":560911},{"$f":"'Consum.'!O364","v":641204},{"$f":"'Consum.'!P364","v":564892},{"$f":"'Consum.'!Q364","v":567612},{"$f":"'Consum.'!R364","v":569867},{"$f":"'Consum.'!S364","v":652482},{"$f":"'Consum.'!T364","v":580859},{"$f":"'Consum.'!U364","v":582115},{"$f":"'Consum.'!V364","v":586188},{"$f":"'Consum.'!W364","v":667710},{"$f":"'Consum.'!X364","v":589332},{"$f":"'Consum.'!Y364","v":592824},{"$f":"'Consum.'!Z364","v":600329},{"$f":"'Consum.'!AA364","v":683916},{"$f":"'Consum.'!AB364","v":609080},{"$f":"'Consum.'!AC364","v":614691},{"$f":"'Consum.'!AD364","v":622026},{"$f":"'Consum.'!AE364","v":712405},{"$f":"'Consum.'!AF364","v":632945},{"$f":"'Consum.'!AG364","v":633463},{"$f":"'Consum.'!AH364","v":635717},{"$f":"'Consum.'!AI364","v":720722},{"$f":"'Consum.'!AJ364","v":641995},{"$f":"'Consum.'!AK364","v":641144},{"$f":"'Consum.'!AL364","v":642494},{"$f":"'Consum.'!AM364","v":650469},{"$f":"'Consum.'!AN364","v":645131},{"$f":"'Consum.'!AO364","v":651836},{"$f":"'Consum.'!AP364","v":658206},{"$f":"'Consum.'!AQ364","v":667921},{"$f":"'Consum.'!AR364","v":670538},{"$f":"'Consum.'!AS364","v":665000},{"$f":"'Consum.'!AT364","v":669754},{"$f":"'Consum.'!AU364","v":672114},{"$f":"'Consum.'!AV364","v":674106},{"$f":"'Consum.'!AW364","v":677511},{"$f":"'Consum.'!AX364","v":681064},{"$f":"'Consum.'!AY364","v":685964},{"$f":"'Consum.'!AZ364","v":695783},{"$f":"'Consum.'!BA364","v":695399},{"$f":"'Consum.'!BB364","v":697107},{"$f":"'Consum.'!BC364","v":701240},{"$f":"'Consum.'!BD364","v":703927},{"$f":"'Consum.'!BE364","v":706360},{"$f":"'Consum.'!BF364","v":709638},{"$f":"'Consum.'!BG364","v":717362},{"$f":"'Consum.'!BH364","v":716446},{"$f":"'Consum.'!BI364","v":720580}]
["ERO","Residential Free","0","0","-",0,null,"Residential Free",{"$f":"'Consum.'!I365","v":0},{"$f":"'Consum.'!J365","v":0},{"$f":"'Consum.'!K365","v":0},{"$f":"'Consum.'!L365","v":0},{"$f":"'Consum.'!M365","v":0},{"$f":"'Consum.'!N365","v":0},{"$f":"'Consum.'!O365","v":0},{"$f":"'Consum.'!P365","v":0},{"$f":"'Consum.'!Q365","v":0},{"$f":"'Consum.'!R365","v":0},{"$f":"'Consum.'!S365","v":0},{"$f":"'Consum.'!T365","v":0},{"$f":"'Consum.'!U365","v":0},{"$f":"'Consum.'!V365","v":0},{"$f":"'Consum.'!W365","v":0},{"$f":"'Consum.'!X365","v":0},{"$f":"'Consum.'!Y365","v":0},{"$f":"'Consum.'!Z365","v":0},{"$f":"'Consum.'!AA365","v":0},{"$f":"'Consum.'!AB365","v":0},{"$f":"'Consum.'!AC365","v":0},{"$f":"'Consum.'!AD365","v":0},{"$f":"'Consum.'!AE365","v":0},{"$f":"'Consum.'!AF365","v":0},{"$f":"'Consum.'!AG365","v":0},{"$f":"'Consum.'!AH365","v":0},{"$f":"'Consum.'!AI365","v":0},{"$f":"'Consum.'!AJ365","v":0},{"$f":"'Consum.'!AK365","v":0},{"$f":"'Consum.'!AL365","v":0},{"$f":"'Consum.'!AM365","v":0},{"$f":"'Consum.'!AN365","v":0},{"$f":"'Consum.'!AO365","v":0},{"$f":"'Consum.'!AP365","v":0},{"$f":"'Consum.'!AQ365","v":0},{"$f":"'Consum.'!AR365","v":0},{"$f":"'Consum.'!AS365","v":0},{"$f":"'Consum.'!AT365","v":0},{"$f":"'Consum.'!AU365","v":0},{"$f":"'Consum.'!AV365","v":0},{"$f":"'Consum.'!AW365","v":0},{"$f":"'Consum.'!AX365","v":0},{"$f":"'Consum.'!AY365","v":0},{"$f":"'Consum.'!AZ365","v":0},{"$f":"'Consum.'!BA365","v":0},{"$f":"'Consum.'!BB365","v":0},{"$f":"'Consum.'!BC365","v":0},{"$f":"'Consum.'!BD365","v":0},{"$f":"'Consum.'!BE365","v":"0"},{"$f":"'Consum.'!BF365","v":"0"},{"$f":"'Consum.'!BG365","v":"0"},{"$f":"'Consum.'!BH365","v":"0"},{"$f":"'Consum.'!BI365","v":"0"}]
["ERO","Commercial Free",236,90,162.22222222222223,146,null,"Commercial Free",{"$f":"'Consum.'!I366","v":0},{"$f":"'Consum.'!J366","v":0},{"$f":"'Consum.'!K366","v":0},{"$f":"'Consum.'!L366","v":2},{"$f":"'Consum.'!M366","v":3},{"$f":"'Consum.'!N366","v":5},{"$f":"'Consum.'!O366","v":5},{"$f":"'Consum.'!P366","v":5},{"$f":"'Consum.'!Q366","v":5},{"$f":"'Consum.'!R366","v":5},{"$f":"'Consum.'!S366","v":5},{"$f":"'Consum.'!T366","v":5},{"$f":"'Consum.'!U366","v":5},{"$f":"'Consum.'!V366","v":5},{"$f":"'Consum.'!W366","v":5},{"$f":"'Consum.'!X366","v":5},{"$f":"'Consum.'!Y366","v":6},{"$f":"'Consum.'!Z366","v":7},{"$f":"'Consum.'!AA366","v":9},{"$f":"'Consum.'!AB366","v":10},{"$f":"'Consum.'!AC366","v":13},{"$f":"'Consum.'!AD366","v":13},{"$f":"'Consum.'!AE366","v":14},{"$f":"'Consum.'!AF366","v":15},{"$f":"'Consum.'!AG366","v":19},{"$f":"'Consum.'!AH366","v":20},{"$f":"'Consum.'!AI366","v":20},{"$f":"'Consum.'!AJ366","v":20},{"$f":"'Consum.'!AK366","v":20},{"$f":"'Consum.'!AL366","v":22},{"$f":"'Consum.'!AM366","v":22},{"$f":"'Consum.'!AN366","v":23},{"$f":"'Consum.'!AO366","v":23},{"$f":"'Consum.'!AP366","v":23},{"$f":"'Consum.'!AQ366","v":29},{"$f":"'Consum.'!AR366","v":36},{"$f":"'Consum.'!AS366","v":36},{"$f":"'Consum.'!AT366","v":36},{"$f":"'Consum.'!AU366","v":38},{"$f":"'Consum.'!AV366","v":45},{"$f":"'Consum.'!AW366","v":45},{"$f":"'Consum.'!AX366","v":44},{"$f":"'Consum.'!AY366","v":46},{"$f":"'Consum.'!AZ366","v":49},{"$f":"'Consum.'!BA366","v":50},{"$f":"'Consum.'!BB366","v":51},{"$f":"'Consum.'!BC366","v":59},{"$f":"'Consum.'!BD366","v":76},{"$f":"'Consum.'!BE366","v":90},{"$f":"'Consum.'!BF366","v":110},{"$f":"'Consum.'!BG366","v":142},{"$f":"'Consum.'!BH366","v":189},{"$f":"'Consum.'!BI366","v":236}]
["ERO","Industrial Free",80,39,105.12820512820511,41,null,"Industrial Free",{"$f":"'Consum.'!I367","v":1},{"$f":"'Consum.'!J367","v":1},{"$f":"'Consum.'!K367","v":2},{"$f":"'Consum.'!L367","v":3},{"$f":"'Consum.'!M367","v":3},{"$f":"'Consum.'!N367","v":3},{"$f":"'Consum.'!O367","v":3},{"$f":"'Consum.'!P367","v":3},{"$f":"'Consum.'!Q367","v":3},{"$f":"'Consum.'!R367","v":3},{"$f":"'Consum.'!S367","v":3},{"$f":"'Consum.'!T367","v":3},{"$f":"'Consum.'!U367","v":3},{"$f":"'Consum.'!V367","v":3},{"$f":"'Consum.'!W367","v":3},{"$f":"'Consum.'!X367","v":3},{"$f":"'Consum.'!Y367","v":3},{"$f":"'Consum.'!Z367","v":3},{"$f":"'Consum.'!AA367","v":5},{"$f":"'Consum.'!AB367","v":8},{"$f":"'Consum.'!AC367","v":10},{"$f":"'Consum.'!AD367","v":13},{"$f":"'Consum.'!AE367","v":15},{"$f":"'Consum.'!AF367","v":15},{"$f":"'Consum.'!AG367","v":16},{"$f":"'Consum.'!AH367","v":17},{"$f":"'Consum.'!AI367","v":17},{"$f":"'Consum.'!AJ367","v":17},{"$f":"'Consum.'!AK367","v":18},{"$f":"'Consum.'!AL367","v":18},{"$f":"'Consum.'!AM367","v":18},{"$f":"'Consum.'!AN367","v":19},{"$f":"'Consum.'!AO367","v":22},{"$f":"'Consum.'!AP367","v":25},{"$f":"'Consum.'!AQ367","v":24},{"$f":"'Consum.'!AR367","v":24},{"$f":"'Consum.'!AS367","v":25},{"$f":"'Consum.'!AT367","v":25},{"$f":"'Consum.'!AU367","v":24},{"$f":"'Consum.'!AV367","v":25},{"$f":"'Consum.'!AW367","v":25},{"$f":"'Consum.'!AX367","v":26},{"$f":"'Consum.'!AY367","v":27},{"$f":"'Consum.'!AZ367","v":27},{"$f":"'Consum.'!BA367","v":28},{"$f":"'Consum.'!BB367","v":28},{"$f":"'Consum.'!BC367","v":31},{"$f":"'Consum.'!BD367","v":34},{"$f":"'Consum.'!BE367","v":39},{"$f":"'Consum.'!BF367","v":45},{"$f":"'Consum.'!BG367","v":50},{"$f":"'Consum.'!BH367","v":61},{"$f":"'Consum.'!BI367","v":80}]
["ERO","Rural Free",3,0,"-",3,null,"Rural Free",{"$f":"'Consum.'!I368","v":0},{"$f":"'Consum.'!J368","v":0},{"$f":"'Consum.'!K368","v":0},{"$f":"'Consum.'!L368","v":0},{"$f":"'Consum.'!M368","v":0},{"$f":"'Consum.'!N368","v":0},{"$f":"'Consum.'!O368","v":0},{"$f":"'Consum.'!P368","v":0},{"$f":"'Consum.'!Q368","v":0},{"$f":"'Consum.'!R368","v":0},{"$f":"'Consum.'!S368","v":0},{"$f":"'Consum.'!T368","v":0},{"$f":"'Consum.'!U368","v":0},{"$f":"'Consum.'!V368","v":0},{"$f":"'Consum.'!W368","v":0},{"$f":"'Consum.'!X368","v":0},{"$f":"'Consum.'!Y368","v":0},{"$f":"'Consum.'!Z368","v":0},{"$f":"'Consum.'!AA368","v":0},{"$f":"'Consum.'!AB368","v":0},{"$f":"'Consum.'!AC368","v":0},{"$f":"'Consum.'!AD368","v":0},{"$f":"'Consum.'!AE368","v":0},{"$f":"'Consum.'!AF368","v":0},{"$f":"'Consum.'!AG368","v":0},{"$f":"'Consum.'!AH368","v":0},{"$f":"'Consum.'!AI368","v":0},{"$f":"'Consum.'!AJ368","v":0},{"$f":"'Consum.'!AK368","v":0},{"$f":"'Consum.'!AL368","v":0},{"$f":"'Consum.'!AM368","v":0},{"$f":"'Consum.'!AN368","v":0},{"$f":"'Consum.'!AO368","v":0},{"$f":"'Consum.'!AP368","v":0},{"$f":"'Consum.'!AQ368","v":0},{"$f":"'Consum.'!AR368","v":0},{"$f":"'Consum.'!AS368","v":0},{"$f":"'Consum.'!AT368","v":0},{"$f":"'Consum.'!AU368","v":0},{"$f":"'Consum.'!AV368","v":0},{"$f":"'Consum.'!AW368","v":0},{"$f":"'Consum.'!AX368","v":0},{"$f":"'Consum.'!AY368","v":0},{"$f":"'Consum.'!AZ368","v":0},{"$f":"'Consum.'!BA368","v":0},{"$f":"'Consum.'!BB368","v":0},{"$f":"'Consum.'!BC368","v":0},{"$f":"'Consum.'!BD368","v":0},{"$f":"'Consum.'!BE368","v":0},{"$f":"'Consum.'!BF368","v":0},{"$f":"'Consum.'!BG368","v":1},{"$f":"'Consum.'!BH368","v":1},{"$f":"'Consum.'!BI368","v":3}]
["ERO","Public Lighting Free","0","0","-",0,null,"Public Lighting Free",{"$f":"'Consum.'!I369","v":0},{"$f":"'Consum.'!J369","v":0},{"$f":"'Consum.'!K369","v":0},{"$f":"'Consum.'!L369","v":0},{"$f":"'Consum.'!M369","v":0},{"$f":"'Consum.'!N369","v":0},{"$f":"'Consum.'!O369","v":0},{"$f":"'Consum.'!P369","v":0},{"$f":"'Consum.'!Q369","v":0},{"$f":"'Consum.'!R369","v":0},{"$f":"'Consum.'!S369","v":0},{"$f":"'Consum.'!T369","v":0},{"$f":"'Consum.'!U369","v":0},{"$f":"'Consum.'!V369","v":0},{"$f":"'Consum.'!W369","v":0},{"$f":"'Consum.'!X369","v":0},{"$f":"'Consum.'!Y369","v":0},{"$f":"'Consum.'!Z369","v":0},{"$f":"'Consum.'!AA369","v":0},{"$f":"'Consum.'!AB369","v":0},{"$f":"'Consum.'!AC369","v":0},{"$f":"'Consum.'!AD369","v":0},{"$f":"'Consum.'!AE369","v":0},{"$f":"'Consum.'!AF369","v":0},{"$f":"'Consum.'!AG369","v":0},{"$f":"'Consum.'!AH369","v":0},{"$f":"'Consum.'!AI369","v":0},{"$f":"'Consum.'!AJ369","v":0},{"$f":"'Consum.'!AK369","v":0},{"$f":"'Consum.'!AL369","v":0},{"$f":"'Consum.'!AM369","v":0},{"$f":"'Consum.'!AN369","v":0},{"$f":"'Consum.'!AO369","v":0},{"$f":"'Consum.'!AP369","v":0},{"$f":"'Consum.'!AQ369","v":0},{"$f":"'Consum.'!AR369","v":0},{"$f":"'Consum.'!AS369","v":0},{"$f":"'Consum.'!AT369","v":0},{"$f":"'Consum.'!AU369","v":0},{"$f":"'Consum.'!AV369","v":0},{"$f":"'Consum.'!AW369","v":0},{"$f":"'Consum.'!AX369","v":0},{"$f":"'Consum.'!AY369","v":0},{"$f":"'Consum.'!AZ369","v":0},{"$f":"'Consum.'!BA369","v":0},{"$f":"'Consum.'!BB369","v":0},{"$f":"'Consum.'!BC369","v":0},{"$f":"'Consum.'!BD369","v":0},{"$f":"'Consum.'!BE369","v":"0"},{"$f":"'Consum.'!BF369","v":"0"},{"$f":"'Consum.'!BG369","v":"0"},{"$f":"'Consum.'!BH369","v":"0"},{"$f":"'Consum.'!BI369","v":"0"}]
["ERO","Public Power Free",0,"0","-",0,null,"Public Power Free",{"$f":"'Consum.'!I370","v":0},{"$f":"'Consum.'!J370","v":0},{"$f":"'Consum.'!K370","v":0},{"$f":"'Consum.'!L370","v":0},{"$f":"'Consum.'!M370","v":0},{"$f":"'Consum.'!N370","v":0},{"$f":"'Consum.'!O370","v":0},{"$f":"'Consum.'!P370","v":0},{"$f":"'Consum.'!Q370","v":0},{"$f":"'Consum.'!R370","v":0},{"$f":"'Consum.'!S370","v":0},{"$f":"'Consum.'!T370","v":0},{"$f":"'Consum.'!U370","v":0},{"$f":"'Consum.'!V370","v":0},{"$f":"'Consum.'!W370","v":0},{"$f":"'Consum.'!X370","v":0},{"$f":"'Consum.'!Y370","v":0},{"$f":"'Consum.'!Z370","v":0},{"$f":"'Consum.'!AA370","v":0},{"$f":"'Consum.'!AB370","v":0},{"$f":"'Consum.'!AC370","v":0},{"$f":"'Consum.'!AD370","v":0},{"$f":"'Consum.'!AE370","v":0},{"$f":"'Consum.'!AF370","v":0},{"$f":"'Consum.'!AG370","v":0},{"$f":"'Consum.'!AH370","v":0},{"$f":"'Consum.'!AI370","v":0},{"$f":"'Consum.'!AJ370","v":0},{"$f":"'Consum.'!AK370","v":0},{"$f":"'Consum.'!AL370","v":0},{"$f":"'Consum.'!AM370","v":0},{"$f":"'Consum.'!AN370","v":0},{"$f":"'Consum.'!AO370","v":0},{"$f":"'Consum.'!AP370","v":0},{"$f":"'Consum.'!AQ370","v":0},{"$f":"'Consum.'!AR370","v":0},{"$f":"'Consum.'!AS370","v":0},{"$f":"'Consum.'!AT370","v":0},{"$f":"'Consum.'!AU370","v":0},{"$f":"'Consum.'!AV370","v":0},{"$f":"'Consum.'!AW370","v":0},{"$f":"'Consum.'!AX370","v":0},{"$f":"'Consum.'!AY370","v":0},{"$f":"'Consum.'!AZ370","v":0},{"$f":"'Consum.'!BA370","v":0},{"$f":"'Consum.'!BB370","v":0},{"$f":"'Consum.'!BC370","v":0},{"$f":"'Consum.'!BD370","v":0},{"$f":"'Consum.'!BE370","v":"0"},{"$f":"'Consum.'!BF370","v":0},{"$f":"'Consum.'!BG370","v":0},{"$f":"'Consum.'!BH370","v":0},{"$f":"'Consum.'!BI370","v":0}]
["ERO","Own Free","0","0","-",0,null,"Own Free",{"$f":"'Consum.'!I371","v":0},{"$f":"'Consum.'!J371","v":0},{"$f":"'Consum.'!K371","v":0},{"$f":"'Consum.'!L371","v":0},{"$f":"'Consum.'!M371","v":0},{"$f":"'Consum.'!N371","v":0},{"$f":"'Consum.'!O371","v":0},{"$f":"'Consum.'!P371","v":0},{"$f":"'Consum.'!Q371","v":0},{"$f":"'Consum.'!R371","v":0},{"$f":"'Consum.'!S371","v":0},{"$f":"'Consum.'!T371","v":0},{"$f":"'Consum.'!U371","v":0},{"$f":"'Consum.'!V371","v":0},{"$f":"'Consum.'!W371","v":0},{"$f":"'Consum.'!X371","v":0},{"$f":"'Consum.'!Y371","v":0},{"$f":"'Consum.'!Z371","v":0},{"$f":"'Consum.'!AA371","v":0},{"$f":"'Consum.'!AB371","v":0},{"$f":"'Consum.'!AC371","v":0},{"$f":"'Consum.'!AD371","v":0},{"$f":"'Consum.'!AE371","v":0},{"$f":"'Consum.'!AF371","v":0},{"$f":"'Consum.'!AG371","v":0},{"$f":"'Consum.'!AH371","v":0},{"$f":"'Consum.'!AI371","v":0},{"$f":"'Consum.'!AJ371","v":0},{"$f":"'Consum.'!AK371","v":0},{"$f":"'Consum.'!AL371","v":0},{"$f":"'Consum.'!AM371","v":0},{"$f":"'Consum.'!AN371","v":0},{"$f":"'Consum.'!AO371","v":0},{"$f":"'Consum.'!AP371","v":0},{"$f":"'Consum.'!AQ371","v":0},{"$f":"'Consum.'!AR371","v":0},{"$f":"'Consum.'!AS371","v":0},{"$f":"'Consum.'!AT371","v":0},{"$f":"'Consum.'!AU371","v":0},{"$f":"'Consum.'!AV371","v":0},{"$f":"'Consum.'!AW371","v":0},{"$f":"'Consum.'!AX371","v":0},{"$f":"'Consum.'!AY371","v":0},{"$f":"'Consum.'!AZ371","v":0},{"$f":"'Consum.'!BA371","v":0},{"$f":"'Consum.'!BB371","v":0},{"$f":"'Consum.'!BC371","v":0},{"$f":"'Consum.'!BD371","v":0},{"$f":"'Consum.'!BE371","v":"0"},{"$f":"'Consum.'!BF371","v":"0"},{"$f":"'Consum.'!BG371","v":"0"},{"$f":"'Consum.'!BH371","v":"0"},{"$f":"'Consum.'!BI371","v":"0"}]
["ERO","Public Service Free",5,"0","-",5,null,"Public Service Free",{"$f":"'Consum.'!I372","v":0},{"$f":"'Consum.'!J372","v":0},{"$f":"'Consum.'!K372","v":0},{"$f":"'Consum.'!L372","v":0},{"$f":"'Consum.'!M372","v":0},{"$f":"'Consum.'!N372","v":0},{"$f":"'Consum.'!O372","v":0},{"$f":"'Consum.'!P372","v":0},{"$f":"'Consum.'!Q372","v":0},{"$f":"'Consum.'!R372","v":0},{"$f":"'Consum.'!S372","v":0},{"$f":"'Consum.'!T372","v":0},{"$f":"'Consum.'!U372","v":0},{"$f":"'Consum.'!V372","v":0},{"$f":"'Consum.'!W372","v":0},{"$f":"'Consum.'!X372","v":0},{"$f":"'Consum.'!Y372","v":0},{"$f":"'Consum.'!Z372","v":0},{"$f":"'Consum.'!AA372","v":0},{"$f":"'Consum.'!AB372","v":0},{"$f":"'Consum.'!AC372","v":0},{"$f":"'Consum.'!AD372","v":0},{"$f":"'Consum.'!AE372","v":0},{"$f":"'Consum.'!AF372","v":0},{"$f":"'Consum.'!AG372","v":0},{"$f":"'Consum.'!AH372","v":0},{"$f":"'Consum.'!AI372","v":0},{"$f":"'Consum.'!AJ372","v":0},{"$f":"'Consum.'!AK372","v":0},{"$f":"'Consum.'!AL372","v":0},{"$f":"'Consum.'!AM372","v":0},{"$f":"'Consum.'!AN372","v":0},{"$f":"'Consum.'!AO372","v":0},{"$f":"'Consum.'!AP372","v":0},{"$f":"'Consum.'!AQ372","v":0},{"$f":"'Consum.'!AR372","v":0},{"$f":"'Consum.'!AS372","v":0},{"$f":"'Consum.'!AT372","v":0},{"$f":"'Consum.'!AU372","v":0},{"$f":"'Consum.'!AV372","v":0},{"$f":"'Consum.'!AW372","v":0},{"$f":"'Consum.'!AX372","v":0},{"$f":"'Consum.'!AY372","v":0},{"$f":"'Consum.'!AZ372","v":0},{"$f":"'Consum.'!BA372","v":0},{"$f":"'Consum.'!BB372","v":0},{"$f":"'Consum.'!BC372","v":0},{"$f":"'Consum.'!BD372","v":0},{"$f":"'Consum.'!BE372","v":"0"},{"$f":"'Consum.'!BF372","v":0},{"$f":"'Consum.'!BG372","v":0},{"$f":"'Consum.'!BH372","v":0},{"$f":"'Consum.'!BI372","v":5}]
["ERO","2 Free Market (TUSD)",324,129,151.16279069767441,195,null,"2 Free Market (TUSD)",{"$f":"'Consum.'!I373","v":1},{"$f":"'Consum.'!J373","v":1},{"$f":"'Consum.'!K373","v":2},{"$f":"'Consum.'!L373","v":5},{"$f":"'Consum.'!M373","v":6},{"$f":"'Consum.'!N373","v":8},{"$f":"'Consum.'!O373","v":8},{"$f":"'Consum.'!P373","v":8},{"$f":"'Consum.'!Q373","v":8},{"$f":"'Consum.'!R373","v":8},{"$f":"'Consum.'!S373","v":8},{"$f":"'Consum.'!T373","v":8},{"$f":"'Consum.'!U373","v":8},{"$f":"'Consum.'!V373","v":8},{"$f":"'Consum.'!W373","v":8},{"$f":"'Consum.'!X373","v":8},{"$f":"'Consum.'!Y373","v":9},{"$f":"'Consum.'!Z373","v":10},{"$f":"'Consum.'!AA373","v":14},{"$f":"'Consum.'!AB373","v":18},{"$f":"'Consum.'!AC373","v":23},{"$f":"'Consum.'!AD373","v":26},{"$f":"'Consum.'!AE373","v":29},{"$f":"'Consum.'!AF373","v":30},{"$f":"'Consum.'!AG373","v":35},{"$f":"'Consum.'!AH373","v":37},{"$f":"'Consum.'!AI373","v":37},{"$f":"'Consum.'!AJ373","v":37},{"$f":"'Consum.'!AK373","v":38},{"$f":"'Consum.'!AL373","v":40},{"$f":"'Consum.'!AM373","v":40},{"$f":"'Consum.'!AN373","v":42},{"$f":"'Consum.'!AO373","v":45},{"$f":"'Consum.'!AP373","v":48},{"$f":"'Consum.'!AQ373","v":53},{"$f":"'Consum.'!AR373","v":60},{"$f":"'Consum.'!AS373","v":61},{"$f":"'Consum.'!AT373","v":61},{"$f":"'Consum.'!AU373","v":62},{"$f":"'Consum.'!AV373","v":70},{"$f":"'Consum.'!AW373","v":70},{"$f":"'Consum.'!AX373","v":70},{"$f":"'Consum.'!AY373","v":73},{"$f":"'Consum.'!AZ373","v":76},{"$f":"'Consum.'!BA373","v":78},{"$f":"'Consum.'!BB373","v":79},{"$f":"'Consum.'!BC373","v":90},{"$f":"'Consum.'!BD373","v":110},{"$f":"'Consum.'!BE373","v":129},{"$f":"'Consum.'!BF373","v":155},{"$f":"'Consum.'!BG373","v":193},{"$f":"'Consum.'!BH373","v":251},{"$f":"'Consum.'!BI373","v":324}]
["ERO","Residential Total",554306,534722,3.6624638597252401,19584,null,"Residential Total",{"$f":"'Consum.'!I374","v":368626},{"$f":"'Consum.'!J374","v":376659},{"$f":"'Consum.'!K374","v":382548},{"$f":"'Consum.'!L374","v":391281},{"$f":"'Consum.'!M374","v":391201},{"$f":"'Consum.'!N374","v":398990},{"$f":"'Consum.'!O374","v":401687},{"$f":"'Consum.'!P374","v":402119},{"$f":"'Consum.'!Q374","v":404075},{"$f":"'Consum.'!R374","v":406251},{"$f":"'Consum.'!S374","v":411052},{"$f":"'Consum.'!T374","v":415354},{"$f":"'Consum.'!U374","v":417058},{"$f":"'Consum.'!V374","v":420353},{"$f":"'Consum.'!W374","v":423053},{"$f":"'Consum.'!X374","v":423404},{"$f":"'Consum.'!Y374","v":426813},{"$f":"'Consum.'!Z374","v":432273},{"$f":"'Consum.'!AA374","v":435917},{"$f":"'Consum.'!AB374","v":439160},{"$f":"'Consum.'!AC374","v":443794},{"$f":"'Consum.'!AD374","v":449705},{"$f":"'Consum.'!AE374","v":458070},{"$f":"'Consum.'!AF374","v":458222},{"$f":"'Consum.'!AG374","v":458581},{"$f":"'Consum.'!AH374","v":460194},{"$f":"'Consum.'!AI374","v":462507},{"$f":"'Consum.'!AJ374","v":463977},{"$f":"'Consum.'!AK374","v":462325},{"$f":"'Consum.'!AL374","v":463721},{"$f":"'Consum.'!AM374","v":470954},{"$f":"'Consum.'!AN374","v":466685},{"$f":"'Consum.'!AO374","v":473568},{"$f":"'Consum.'!AP374","v":480101},{"$f":"'Consum.'!AQ374","v":489740},{"$f":"'Consum.'!AR374","v":491801},{"$f":"'Consum.'!AS374","v":489232},{"$f":"'Consum.'!AT374","v":491897},{"$f":"'Consum.'!AU374","v":494575},{"$f":"'Consum.'!AV374","v":496640},{"$f":"'Consum.'!AW374","v":510421},{"$f":"'Consum.'!AX374","v":513791},{"$f":"'Consum.'!AY374","v":513791},{"$f":"'Consum.'!AZ374","v":521893},{"$f":"'Consum.'!BA374","v":522573},{"$f":"'Consum.'!BB374","v":524333},{"$f":"'Consum.'!BC374","v":528012},{"$f":"'Consum.'!BD374","v":530557},{"$f":"'Consum.'!BE374","v":534722},{"$f":"'Consum.'!BF374","v":539212},{"$f":"'Consum.'!BG374","v":548484},{"$f":"'Consum.'!BH374","v":550106},{"$f":"'Consum.'!BI374","v":554306}]
["ERO","Commercial Total",46981,48515,-3.1619086880346314,-1534,null,"Commercial Total",{"$f":"'Consum.'!I375","v":36980},{"$f":"'Consum.'!J375","v":37821},{"$f":"'Consum.'!K375","v":114095},{"$f":"'Consum.'!L375","v":38260},{"$f":"'Consum.'!M375","v":37935},{"$f":"'Consum.'!N375","v":38409},{"$f":"'Consum.'!O375","v":115234},{"$f":"'Consum.'!P375","v":38382},{"$f":"'Consum.'!Q375","v":38543},{"$f":"'Consum.'!R375","v":38591},{"$f":"'Consum.'!S375","v":115794},{"$f":"'Consum.'!T375","v":39141},{"$f":"'Consum.'!U375","v":39154},{"$f":"'Consum.'!V375","v":39330},{"$f":"'Consum.'!W375","v":117813},{"$f":"'Consum.'!X375","v":39168},{"$f":"'Consum.'!Y375","v":38996},{"$f":"'Consum.'!Z375","v":39424},{"$f":"'Consum.'!AA375","v":118617},{"$f":"'Consum.'!AB375","v":39852},{"$f":"'Consum.'!AC375","v":39860},{"$f":"'Consum.'!AD375","v":40214},{"$f":"'Consum.'!AE375","v":121180},{"$f":"'Consum.'!AF375","v":40471},{"$f":"'Consum.'!AG375","v":40411},{"$f":"'Consum.'!AH375","v":40791},{"$f":"'Consum.'!AI375","v":122891},{"$f":"'Consum.'!AJ375","v":42535},{"$f":"'Consum.'!AK375","v":43912},{"$f":"'Consum.'!AL375","v":44166},{"$f":"'Consum.'!AM375","v":44521},{"$f":"'Consum.'!AN375","v":43826},{"$f":"'Consum.'!AO375","v":43776},{"$f":"'Consum.'!AP375","v":43540},{"$f":"'Consum.'!AQ375","v":43955},{"$f":"'Consum.'!AR375","v":44099},{"$f":"'Consum.'!AS375","v":42982},{"$f":"'Consum.'!AT375","v":43704},{"$f":"'Consum.'!AU375","v":44287},{"$f":"'Consum.'!AV375","v":44287},{"$f":"'Consum.'!AW375","v":44313},{"$f":"'Consum.'!AX375","v":44374},{"$f":"'Consum.'!AY375","v":48564},{"$f":"'Consum.'!AZ375","v":49054},{"$f":"'Consum.'!BA375","v":48967},{"$f":"'Consum.'!BB375","v":49036},{"$f":"'Consum.'!BC375","v":49232},{"$f":"'Consum.'!BD375","v":49156},{"$f":"'Consum.'!BE375","v":48515},{"$f":"'Consum.'!BF375","v":47904},{"$f":"'Consum.'!BG375","v":47493},{"$f":"'Consum.'!BH375","v":46573},{"$f":"'Consum.'!BI375","v":46981}]
["ERO","Industrial Total",2317,2417,-4.1373603640877166,-100,null,"Industrial Total",{"$f":"'Consum.'!I376","v":2095},{"$f":"'Consum.'!J376","v":2076},{"$f":"'Consum.'!K376","v":2071},{"$f":"'Consum.'!L376","v":2168},{"$f":"'Consum.'!M376","v":2012},{"$f":"'Consum.'!N376","v":1934},{"$f":"'Consum.'!O376","v":1983},{"$f":"'Consum.'!P376","v":1977},{"$f":"'Consum.'!Q376","v":1954},{"$f":"'Consum.'!R376","v":1962},{"$f":"'Consum.'!S376","v":1976},{"$f":"'Consum.'!T376","v":1970},{"$f":"'Consum.'!U376","v":1943},{"$f":"'Consum.'!V376","v":1927},{"$f":"'Consum.'!W376","v":1930},{"$f":"'Consum.'!X376","v":1920},{"$f":"'Consum.'!Y376","v":1893},{"$f":"'Consum.'!Z376","v":1874},{"$f":"'Consum.'!AA376","v":1834},{"$f":"'Consum.'!AB376","v":1832},{"$f":"'Consum.'!AC376","v":1783},{"$f":"'Consum.'!AD376","v":1781},{"$f":"'Consum.'!AE376","v":1741},{"$f":"'Consum.'!AF376","v":1700},{"$f":"'Consum.'!AG376","v":1697},{"$f":"'Consum.'!AH376","v":1680},{"$f":"'Consum.'!AI376","v":1666},{"$f":"'Consum.'!AJ376","v":1629},{"$f":"'Consum.'!AK376","v":1589},{"$f":"'Consum.'!AL376","v":1592},{"$f":"'Consum.'!AM376","v":1567},{"$f":"'Consum.'!AN376","v":1531},{"$f":"'Consum.'!AO376","v":1542},{"$f":"'Consum.'!AP376","v":1530},{"$f":"'Consum.'!AQ376","v":1524},{"$f":"'Consum.'!AR376","v":1500},{"$f":"'Consum.'!AS376","v":1067},{"$f":"'Consum.'!AT376","v":1506},{"$f":"'Consum.'!AU376","v":1519},{"$f":"'Consum.'!AV376","v":1527},{"$f":"'Consum.'!AW376","v":1494},{"$f":"'Consum.'!AX376","v":1552},{"$f":"'Consum.'!AY376","v":2375},{"$f":"'Consum.'!AZ376","v":2431},{"$f":"'Consum.'!BA376","v":2427},{"$f":"'Consum.'!BB376","v":2418},{"$f":"'Consum.'!BC376","v":2475},{"$f":"'Consum.'!BD376","v":2479},{"$f":"'Consum.'!BE376","v":2417},{"$f":"'Consum.'!BF376","v":2394},{"$f":"'Consum.'!BG376","v":2380},{"$f":"'Consum.'!BH376","v":2221},{"$f":"'Consum.'!BI376","v":2317}]
["ERO","Rural Total",111580,115223,-3.1616951476701738,-3643,null,"Rural Total",{"$f":"'Consum.'!I377","v":106032},{"$f":"'Consum.'!J377","v":108061},{"$f":"'Consum.'!K377","v":110503},{"$f":"'Consum.'!L377","v":112030},{"$f":"'Consum.'!M377","v":114733},{"$f":"'Consum.'!N377","v":116579},{"$f":"'Consum.'!O377","v":117290},{"$f":"'Consum.'!P377","v":117344},{"$f":"'Consum.'!Q377","v":117968},{"$f":"'Consum.'!R377","v":117994},{"$f":"'Consum.'!S377","v":118478},{"$f":"'Consum.'!T377","v":119198},{"$f":"'Consum.'!U377","v":118729},{"$f":"'Consum.'!V377","v":119298},{"$f":"'Consum.'!W377","v":119605},{"$f":"'Consum.'!X377","v":119529},{"$f":"'Consum.'!Y377","v":119835},{"$f":"'Consum.'!Z377","v":121468},{"$f":"'Consum.'!AA377","v":122249},{"$f":"'Consum.'!AB377","v":122917},{"$f":"'Consum.'!AC377","v":123935},{"$f":"'Consum.'!AD377","v":125034},{"$f":"'Consum.'!AE377","v":126082},{"$f":"'Consum.'!AF377","v":127190},{"$f":"'Consum.'!AG377","v":127412},{"$f":"'Consum.'!AH377","v":127686},{"$f":"'Consum.'!AI377","v":128306},{"$f":"'Consum.'!AJ377","v":128463},{"$f":"'Consum.'!AK377","v":127966},{"$f":"'Consum.'!AL377","v":127659},{"$f":"'Consum.'!AM377","v":128044},{"$f":"'Consum.'!AN377","v":127697},{"$f":"'Consum.'!AO377","v":127557},{"$f":"'Consum.'!AP377","v":127626},{"$f":"'Consum.'!AQ377","v":127279},{"$f":"'Consum.'!AR377","v":127692},{"$f":"'Consum.'!AS377","v":126927},{"$f":"'Consum.'!AT377","v":127292},{"$f":"'Consum.'!AU377","v":126377},{"$f":"'Consum.'!AV377","v":126232},{"$f":"'Consum.'!AW377","v":115924},{"$f":"'Consum.'!AX377","v":115912},{"$f":"'Consum.'!AY377","v":115777},{"$f":"'Consum.'!AZ377","v":116884},{"$f":"'Consum.'!BA377","v":115953},{"$f":"'Consum.'!BB377","v":115770},{"$f":"'Consum.'!BC377","v":116002},{"$f":"'Consum.'!BD377","v":116186},{"$f":"'Consum.'!BE377","v":115223},{"$f":"'Consum.'!BF377","v":114620},{"$f":"'Consum.'!BG377","v":113530},{"$f":"'Consum.'!BH377","v":112090},{"$f":"'Consum.'!BI377","v":111580}]
["ERO","Public Lighting Total",281,331,-15.105740181268878,-50,null,"Public Lighting Total",{"$f":"'Consum.'!I378","v":193},{"$f":"'Consum.'!J378","v":202},{"$f":"'Consum.'!K378","v":210},{"$f":"'Consum.'!L378","v":222},{"$f":"'Consum.'!M378","v":221},{"$f":"'Consum.'!N378","v":221},{"$f":"'Consum.'!O378","v":246},{"$f":"'Consum.'!P378","v":246},{"$f":"'Consum.'!Q378","v":245},{"$f":"'Consum.'!R378","v":255},{"$f":"'Consum.'!S378","v":260},{"$f":"'Consum.'!T378","v":273},{"$f":"'Consum.'!U378","v":274},{"$f":"'Consum.'!V378","v":273},{"$f":"'Consum.'!W378","v":279},{"$f":"'Consum.'!X378","v":281},{"$f":"'Consum.'!Y378","v":286},{"$f":"'Consum.'!Z378","v":287},{"$f":"'Consum.'!AA378","v":280},{"$f":"'Consum.'!AB378","v":281},{"$f":"'Consum.'!AC378","v":272},{"$f":"'Consum.'!AD378","v":274},{"$f":"'Consum.'!AE378","v":275},{"$f":"'Consum.'!AF378","v":280},{"$f":"'Consum.'!AG378","v":278},{"$f":"'Consum.'!AH378","v":282},{"$f":"'Consum.'!AI378","v":283},{"$f":"'Consum.'!AJ378","v":286},{"$f":"'Consum.'!AK378","v":286},{"$f":"'Consum.'!AL378","v":287},{"$f":"'Consum.'!AM378","v":292},{"$f":"'Consum.'!AN378","v":293},{"$f":"'Consum.'!AO378","v":288},{"$f":"'Consum.'!AP378","v":290},{"$f":"'Consum.'!AQ378","v":298},{"$f":"'Consum.'!AR378","v":306},{"$f":"'Consum.'!AS378","v":177},{"$f":"'Consum.'!AT378","v":169},{"$f":"'Consum.'!AU378","v":169},{"$f":"'Consum.'!AV378","v":171},{"$f":"'Consum.'!AW378","v":170},{"$f":"'Consum.'!AX378","v":170},{"$f":"'Consum.'!AY378","v":344},{"$f":"'Consum.'!AZ378","v":335},{"$f":"'Consum.'!BA378","v":2035},{"$f":"'Consum.'!BB378","v":707},{"$f":"'Consum.'!BC378","v":326},{"$f":"'Consum.'!BD378","v":336},{"$f":"'Consum.'!BE378","v":331},{"$f":"'Consum.'!BF378","v":329},{"$f":"'Consum.'!BG378","v":272},{"$f":"'Consum.'!BH378","v":283},{"$f":"'Consum.'!BI378","v":281}]
["ERO","Public Power Total",4895,4749,3.0743314381975084,146,null,"Public Power Total",{"$f":"'Consum.'!I379","v":4227},{"$f":"'Consum.'!J379","v":4225},{"$f":"'Consum.'!K379","v":4345},{"$f":"'Consum.'!L379","v":4273},{"$f":"'Consum.'!M379","v":4387},{"$f":"'Consum.'!N379","v":4449},{"$f":"'Consum.'!O379","v":4437},{"$f":"'Consum.'!P379","v":4501},{"$f":"'Consum.'!Q379","v":4519},{"$f":"'Consum.'!R379","v":4491},{"$f":"'Consum.'!S379","v":4595},{"$f":"'Consum.'!T379","v":4598},{"$f":"'Consum.'!U379","v":4618},{"$f":"'Consum.'!V379","v":4667},{"$f":"'Consum.'!W379","v":4684},{"$f":"'Consum.'!X379","v":4675},{"$f":"'Consum.'!Y379","v":4644},{"$f":"'Consum.'!Z379","v":4626},{"$f":"'Consum.'!AA379","v":4654},{"$f":"'Consum.'!AB379","v":4664},{"$f":"'Consum.'!AC379","v":4664},{"$f":"'Consum.'!AD379","v":4640},{"$f":"'Consum.'!AE379","v":4677},{"$f":"'Consum.'!AF379","v":4703},{"$f":"'Consum.'!AG379","v":4714},{"$f":"'Consum.'!AH379","v":4717},{"$f":"'Consum.'!AI379","v":4703},{"$f":"'Consum.'!AJ379","v":4719},{"$f":"'Consum.'!AK379","v":4681},{"$f":"'Consum.'!AL379","v":4683},{"$f":"'Consum.'!AM379","v":4681},{"$f":"'Consum.'!AN379","v":4694},{"$f":"'Consum.'!AO379","v":4704},{"$f":"'Consum.'!AP379","v":4721},{"$f":"'Consum.'!AQ379","v":4720},{"$f":"'Consum.'!AR379","v":4740},{"$f":"'Consum.'!AS379","v":4258},{"$f":"'Consum.'!AT379","v":4779},{"$f":"'Consum.'!AU379","v":4773},{"$f":"'Consum.'!AV379","v":4836},{"$f":"'Consum.'!AW379","v":4767},{"$f":"'Consum.'!AX379","v":4838},{"$f":"'Consum.'!AY379","v":4677},{"$f":"'Consum.'!AZ379","v":4733},{"$f":"'Consum.'!BA379","v":3006},{"$f":"'Consum.'!BB379","v":4158},{"$f":"'Consum.'!BC379","v":4757},{"$f":"'Consum.'!BD379","v":4786},{"$f":"'Consum.'!BE379","v":4749},{"$f":"'Consum.'!BF379","v":4805},{"$f":"'Consum.'!BG379","v":4860},{"$f":"'Consum.'!BH379","v":4882},{"$f":"'Consum.'!BI379","v":4895}]
["ERO","Own Total",169,168,0.59523809523809312,1,null,"Own Total",{"$f":"'Consum.'!I380","v":120},{"$f":"'Consum.'!J380","v":120},{"$f":"'Consum.'!K380","v":120},{"$f":"'Consum.'!L380","v":120},{"$f":"'Consum.'!M380","v":118},{"$f":"'Consum.'!N380","v":120},{"$f":"'Consum.'!O380","v":119},{"$f":"'Consum.'!P380","v":117},{"$f":"'Consum.'!Q380","v":116},{"$f":"'Consum.'!R380","v":118},{"$f":"'Consum.'!S380","v":119},{"$f":"'Consum.'!T380","v":119},{"$f":"'Consum.'!U380","v":125},{"$f":"'Consum.'!V380","v":125},{"$f":"'Consum.'!W380","v":129},{"$f":"'Consum.'!X380","v":137},{"$f":"'Consum.'!Y380","v":139},{"$f":"'Consum.'!Z380","v":139},{"$f":"'Consum.'!AA380","v":140},{"$f":"'Consum.'!AB380","v":140},{"$f":"'Consum.'!AC380","v":139},{"$f":"'Consum.'!AD380","v":139},{"$f":"'Consum.'!AE380","v":139},{"$f":"'Consum.'!AF380","v":142},{"$f":"'Consum.'!AG380","v":139},{"$f":"'Consum.'!AH380","v":141},{"$f":"'Consum.'!AI380","v":139},{"$f":"'Consum.'!AJ380","v":140},{"$f":"'Consum.'!AK380","v":141},{"$f":"'Consum.'!AL380","v":143},{"$f":"'Consum.'!AM380","v":144},{"$f":"'Consum.'!AN380","v":147},{"$f":"'Consum.'!AO380","v":148},{"$f":"'Consum.'!AP380","v":147},{"$f":"'Consum.'!AQ380","v":154},{"$f":"'Consum.'!AR380","v":157},{"$f":"'Consum.'!AS380","v":157},{"$f":"'Consum.'!AT380","v":164},{"$f":"'Consum.'!AU380","v":164},{"$f":"'Consum.'!AV380","v":168},{"$f":"'Consum.'!AW380","v":174},{"$f":"'Consum.'!AX380","v":174},{"$f":"'Consum.'!AY380","v":175},{"$f":"'Consum.'!AZ380","v":185},{"$f":"'Consum.'!BA380","v":174},{"$f":"'Consum.'!BB380","v":172},{"$f":"'Consum.'!BC380","v":173},{"$f":"'Consum.'!BD380","v":171},{"$f":"'Consum.'!BE380","v":168},{"$f":"'Consum.'!BF380","v":169},{"$f":"'Consum.'!BG380","v":169},{"$f":"'Consum.'!BH380","v":171},{"$f":"'Consum.'!BI380","v":169}]
["ERO","Public Service Total",375,364,3.0219780219780112,11,null,"Public Service Total",{"$f":"'Consum.'!I381","v":197},{"$f":"'Consum.'!J381","v":205},{"$f":"'Consum.'!K381","v":208},{"$f":"'Consum.'!L381","v":204},{"$f":"'Consum.'!M381","v":211},{"$f":"'Consum.'!N381","v":217},{"$f":"'Consum.'!O381","v":216},{"$f":"'Consum.'!P381","v":214},{"$f":"'Consum.'!Q381","v":200},{"$f":"'Consum.'!R381","v":213},{"$f":"'Consum.'!S381","v":216},{"$f":"'Consum.'!T381","v":214},{"$f":"'Consum.'!U381","v":222},{"$f":"'Consum.'!V381","v":223},{"$f":"'Consum.'!W381","v":225},{"$f":"'Consum.'!X381","v":226},{"$f":"'Consum.'!Y381","v":227},{"$f":"'Consum.'!Z381","v":248},{"$f":"'Consum.'!AA381","v":239},{"$f":"'Consum.'!AB381","v":252},{"$f":"'Consum.'!AC381","v":267},{"$f":"'Consum.'!AD381","v":265},{"$f":"'Consum.'!AE381","v":270},{"$f":"'Consum.'!AF381","v":267},{"$f":"'Consum.'!AG381","v":266},{"$f":"'Consum.'!AH381","v":263},{"$f":"'Consum.'!AI381","v":264},{"$f":"'Consum.'!AJ381","v":283},{"$f":"'Consum.'!AK381","v":282},{"$f":"'Consum.'!AL381","v":283},{"$f":"'Consum.'!AM381","v":306},{"$f":"'Consum.'!AN381","v":300},{"$f":"'Consum.'!AO381","v":298},{"$f":"'Consum.'!AP381","v":299},{"$f":"'Consum.'!AQ381","v":304},{"$f":"'Consum.'!AR381","v":303},{"$f":"'Consum.'!AS381","v":261},{"$f":"'Consum.'!AT381","v":304},{"$f":"'Consum.'!AU381","v":312},{"$f":"'Consum.'!AV381","v":315},{"$f":"'Consum.'!AW381","v":318},{"$f":"'Consum.'!AX381","v":323},{"$f":"'Consum.'!AY381","v":334},{"$f":"'Consum.'!AZ381","v":344},{"$f":"'Consum.'!BA381","v":342},{"$f":"'Consum.'!BB381","v":592},{"$f":"'Consum.'!BC381","v":353},{"$f":"'Consum.'!BD381","v":366},{"$f":"'Consum.'!BE381","v":364},{"$f":"'Consum.'!BF381","v":360},{"$f":"'Consum.'!BG381","v":367},{"$f":"'Consum.'!BH381","v":371},{"$f":"'Consum.'!BI381","v":375}]
["ERO","Total Market (1+2)",720904,706489,2.040371470751845,14415,null,"Total Market (1+2)",{"$f":"'Consum.'!I382","v":518470},{"$f":"'Consum.'!J382","v":529369},{"$f":"'Consum.'!K382","v":614100},{"$f":"'Consum.'!L382","v":548558},{"$f":"'Consum.'!M382","v":550818},{"$f":"'Consum.'!N382","v":560919},{"$f":"'Consum.'!O382","v":641212},{"$f":"'Consum.'!P382","v":564900},{"$f":"'Consum.'!Q382","v":567620},{"$f":"'Consum.'!R382","v":569875},{"$f":"'Consum.'!S382","v":652490},{"$f":"'Consum.'!T382","v":580867},{"$f":"'Consum.'!U382","v":582123},{"$f":"'Consum.'!V382","v":586196},{"$f":"'Consum.'!W382","v":667718},{"$f":"'Consum.'!X382","v":589340},{"$f":"'Consum.'!Y382","v":592833},{"$f":"'Consum.'!Z382","v":600339},{"$f":"'Consum.'!AA382","v":683930},{"$f":"'Consum.'!AB382","v":609098},{"$f":"'Consum.'!AC382","v":614714},{"$f":"'Consum.'!AD382","v":622052},{"$f":"'Consum.'!AE382","v":712434},{"$f":"'Consum.'!AF382","v":632975},{"$f":"'Consum.'!AG382","v":633498},{"$f":"'Consum.'!AH382","v":635754},{"$f":"'Consum.'!AI382","v":720759},{"$f":"'Consum.'!AJ382","v":642032},{"$f":"'Consum.'!AK382","v":641182},{"$f":"'Consum.'!AL382","v":642534},{"$f":"'Consum.'!AM382","v":650509},{"$f":"'Consum.'!AN382","v":645173},{"$f":"'Consum.'!AO382","v":651881},{"$f":"'Consum.'!AP382","v":658254},{"$f":"'Consum.'!AQ382","v":667974},{"$f":"'Consum.'!AR382","v":670598},{"$f":"'Consum.'!AS382","v":665061},{"$f":"'Consum.'!AT382","v":669815},{"$f":"'Consum.'!AU382","v":672176},{"$f":"'Consum.'!AV382","v":674176},{"$f":"'Consum.'!AW382","v":677581},{"$f":"'Consum.'!AX382","v":681134},{"$f":"'Consum.'!AY382","v":686037},{"$f":"'Consum.'!AZ382","v":695859},{"$f":"'Consum.'!BA382","v":695477},{"$f":"'Consum.'!BB382","v":697186},{"$f":"'Consum.'!BC382","v":701330},{"$f":"'Consum.'!BD382","v":704037},{"$f":"'Consum.'!BE382","v":706489},{"$f":"'Consum.'!BF382","v":709793},{"$f":"'Consum.'!BG382","v":717555},{"$f":"'Consum.'!BH382","v":716697},{"$f":"'Consum.'!BI382","v":720904}]
["ERO"]

{"sheet":"Perdas","index":24,"n_rows":157,"n_cols":61,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
[null,null,"Perdas"]
[]
[]
[]
[null,"Inserir Período Comparativo para essa planilha --->"]
[]
[]
["Perdas","Últimos 12 meses",{"$f":"IF(C5=\"\",PeríodoAtual,C5)","v":"1T25"},{"$f":"IF(D5=\"\",PeríodoAtual_anoanterior,D5)","v":"1T24"},"Var (%)","Var (GWh)","Coluna1",null,"1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
["Descrição","Coluna1","Coluna2","Coluna3","Coluna4","Coluna5"]
["Total (GWh)","Total (GWh)",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020","2020","2020",{"$f":"20&RIGHT(AS12,2)","v":"2021"},"2021","2021","2021","2022","2022","2022","2022",{"$f":"20&RIGHT(BA12,2)","v":"2023"},"2023",{"$f":"20&RIGHT(BC8,2)","v":"2023"},"2023","2024",{"$f":"20&RIGHT(BF8,2)","v":"2024"},{"$f":"20&RIGHT(BG8,2)","v":"2024"},{"$f":"20&RIGHT(BH8,2)","v":"2024"},{"$f":"20&RIGHT(BI8,2)","v":"2025"}]
["Total (GWh)"]
["Total (GWh)","Perdas totais (GWh)",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (GWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18",{"$f":"AI8","v":"3T18"},{"$f":"AJ8","v":"4T18"},{"$f":"AK8","v":"1T19"},{"$f":"AL8","v":"2T19"},"3T19","4T19","1T20","2T20","3T20",{"$f":"AR8","v":"4T20"},{"$f":"AS$8","v":"1T21"},"2T21","3T21","4T21","1T22","2T22","3T22","4T22",{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["Total (GWh)",null,null,null,null,null,null,"Valores em  "]
["Total (GWh)"]
["Total (GWh)"]
["Total (GWh)","EMG",null,null,null,null,null,"EMG",150.72429135800013,150.42309839150008,147.54949108650024,149.76071229949989,144.67147588127992,148.92919084128039,149.12508409877984,146.50439153677948,151.50713105000042,149.13643927250035,155.2767067849997,161.58123157750001,163.2893354775,165.93150694549968,168.18369356200006,169.29646901499106,166.03128320199087,167.49111396499117,170.90144152999065,170.56312659449992,170.9,174.3,171.2,174.7,180.8,184.54539638650022,181.5,179.2,176.7,172.4,181.12129381300019,181.58217660199966,179.59350570100011,184.28249183999981,181.19081946799997,178.4336607599999,185.77328960199981,174.60156900100037,175.26572478900036,{"$f":"172481.545231/1000","v":172.48154523099998},170.94393297436693,172.29031188929017,158.95709771671298]
["Total (GWh)","ENF",null,null,null,null,null,"ENF",20.334353199999896,20.510621680000039,20.089312595000084,20.172784007389797,20.149644826722216,20.224648014222272,20.568905589222094,19.970286466832388,20.255595872500095,19.709276102499977,19.617643027499959,19.708849302499846,19.152990122499933,18.755671664999973,18.440914237499936,17.823157862499997,17.155386199999949,16.589126122000046,16.756834063499991,16.957720628499928,16.702172483499918,17.2,16.5,16,15.9,15.433541459166793,14.8,14.8,14.2,14.2,14.749005999999877,14.919434999999998,15.381626000000047,15.701447999999974,15.380132000000099,15.283361000000033,15.549946999999985,14.848354234999956,14.566810234999986,{"$f":"14311.9552350001/1000","v":14.311955235000099},14.314129539749992,14.163438102740066,14.225156142312109]
["Total (GWh)","EMR",{"$f":"INDEX($H$12:$DD$29,MATCH($B18,$H$12:$H$29,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":213.56688376211389},{"$f":"INDEX($H$12:$DD$29,MATCH($B18,$H$12:$H$29,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":210.77881778901957},{"$f":"IFERROR(IF((C18/D18-1)*100<=-100,\"-\",IF((C18/D18-1)*100=0,\"-\",(C18/D18-1)*100)),\"-\")","v":1.3227448575430678},{"$f":"C18-D18","v":2.7880659730943194},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"185258.147860098/1000","v":185.25814786009798},{"$f":"186453.56361603/1000","v":186.45356361603001},{"$f":"180307.842888038/1000","v":180.30784288803798},181.36458289962471,178.21600000000001,187.49984065593085,195.42109292501891,201.69300000000001,210.77881778901957,213.48486899999997,219.51926999999998,218.236301201,213.56688376211389]
["Total (GWh)","ESE",{"$f":"INDEX($H$12:$DD$29,MATCH($B19,$H$12:$H$29,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":387.58971679334667},{"$f":"INDEX($H$12:$DD$29,MATCH($B19,$H$12:$H$29,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":380.89959530547833},{"$f":"IFERROR(IF((C19/D19-1)*100<=-100,\"-\",IF((C19/D19-1)*100=0,\"-\",(C19/D19-1)*100)),\"-\")","v":1.7564002614659957},{"$f":"C19-D19","v":6.690121487868339},null,"ESE",349.44452500000085,357.01945624000069,355.41727219701278,349.72768571240641,347.16609754888202,339.2811775947078,338.80510714493784,335.90021949255464,341.32563776819359,339.70122080809159,345.99397065349109,348.02639155136234,346.67882290570486,350.78240535723933,349.11747468699792,346.06014372905952,347.34495300160256,349.54806356434386,349.93217201694148,349.50876386060099,349.37745629060174,342.5,332,333.9,328.3,332.78591639759952,338.8,342.8,352.2,348.5,344.15792527700029,348.38584025499972,339.13472579600057,347.67948811800034,345.68015405200003,342.71396296399973,348.88821089400022,337.52836027100074,340.39107333999988,340.1344237619989,345.08314754613093,347.40824378205917,350.30107640115415,339.48596310534214,334.029,339.70429640812068,346.3195066001087,361.75299999999999,380.89959530547833,386.62683225141416,391.2514769,393.45472683700001,387.58971679334667]
["Total (GWh)","EBO",null,null,null,null,null,"EBO",50.491599787999874,49.013296809333141,48.384145037333361,45.95218717333325,44.688606361333051,44.837750232000019,43.883919363999972,43.368469195999673,42.97975926999969,42.528438017999989,45.526864638000262,46.171916487999958,47.69784395700006,50.039050981000067,50.116495730999972,51.540385820999973,52.292827091301788,52.037487249277881,52.463674458160185,48.548590906160186,36.627932334858578,34.299999999999997,38.393190000000004,41.6,48.9,49.831451570999924,43.1,42.9,47,46.4,48.260407817999948,48.049333508999787,47.056766439000029,48.063695796000076,47.655797896000209,48.550319328000185,49.521224484000008,49.621912259000112,49.984952541000077,49.534477138000113,49.19636054274995,48.40915152805006,47.658072731131078,47.856710983501912,47.193365965185919]
["Total (GWh)","EPB (Sem EBO)",null,null,null,null,null,"EPB (Sem EBO)",573.62725070999886,578.29624638866539,580.89774799966767,577.87178918266807,592.34060344116665,588.07936970450032,575.62430555850085,566.95390627550057,559.28476916699947,562.62326953399929,581.32513138200068,597.11022427500041,611.5572540719993,628.93325297200033,616.53087951300108,611.04534830900093,609.68035355999973,608.88159767033437,647.54614720833297,663.28866370433195,662.9,657.5,629.9,640.5,630.6,626.17224634299987,650,651.79999999999995,673.1,680.9,690.57678464213109,703.99491105663958,709.71195320853587,728.0206260839459,720.64827289050822,726.50243354000054,729.00885585500021,720.82046848999846,733.95942315499985,724.94805135799925,721.27752336233368,707.69682221984874,698.84685443612591,701.05436887633914,703.99014415313206]
["Total (GWh)","EPB",{"$f":"INDEX($H$12:$DD$29,MATCH($B22,$H$12:$H$29,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":899.45147121385094},862.36624626122784,{"$f":"IFERROR(IF((C22/D22-1)*100<=-100,\"-\",IF((C22/D22-1)*100=0,\"-\",(C22/D22-1)*100)),\"-\")","v":4.3004031191393954},{"$f":"C22-D22","v":37.085224952623093},null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751.18299999999999,775.14956236942066,790.26543508420787,816.90234625636879,862.36624626122784,877.79986261891702,891.68254999999999,901.81058437900003,899.45147121385094]
["Total (GWh)","EMT",2080.2718336671692,2028.7264189589544,2.5407770227917403,51.545414708214821,null,"EMT",1393.4265614479427,1397.7939540101997,1369.5598066446921,1358.3166460660677,1331.1084070404991,1357.1650358216343,1346.6397260818769,1297.4022436461394,1308.3722919806382,1250.141731183935,1253.5769108326538,1263.4899481183143,1254.6424577833061,1269.4800819094814,1319.1767300461968,1380.6769730338594,1444.0711598260152,1467.3143668984576,1498.2573364553032,1446.2646119911931,1425.6992720333888,1422.9,1416.5,1437.6,1441.9,1479.6207219810133,1451.4,1430.9,1446,1464.2,1470.4080530394242,1487.7779413504229,1518.1309585130214,1542.445345580617,1612.9137842925638,1666.8468206643704,1657.2011896840017,1628.2352178160031,1604.5549128920031,1605.6249164489996,1645.4038878060444,1699.1184532350269,1710.8472631572395,1694.3850609786712,1732.82,1744.2417015515721,1829.0154818870872,1964.375,2028.7264189589544,2115.636988923854,2178.777,2050.8576967230001,2080.2718336671692]
["Total (GWh)","EMS",955.67626016325596,932.05692118409956,2.5341090702003521,23.619338979156396,null,"EMS",1091.6117199999997,1100.7114240000001,1087.7798810000011,1073.066726999999,1022.7820500000007,998.61179700000025,969.87258200000042,934.20920599999931,919.2459039999992,885.87642200000028,873.94230599999992,848.84125199999937,842.64203099999952,826.23797499999864,833.05233100000214,828.53975800000035,838.14290613199955,832.81038525190115,817.01718674590063,780.39555937725117,776.6,770.5,792.35315000000003,805,802.4,797.72124616450162,748.8,779.3,765.9,781.4,819.71309913800008,807.86996663499906,856.58866709399967,863.66306516900011,866.88618995099978,891.23487644099907,882.78330072300048,848.61047967499962,857.16242483699932,850.56922887600069,832.81957421163088,849.4007148606845,799.31527189644851,794.73083159449118,791.97900000000004,766.59087893904041,839.39538874612094,867.02499999999998,932.05692118409956,1029.2697637299998,992.43600000000004,935.08775606500012,955.67626016325596]
["Total (GWh)","ETO",391.40710839070368,413.12548859898271,-5.2570903533286639,-21.718380208279029,null,"ETO",258.83442388704793,265.86218968699035,276.37970180145328,284.87702824299129,283.14443067438549,298.8565638175225,305.41802502463713,308.91816589093139,328.20323987039433,328.73853716184175,335.16458824320603,341.1945211472069,335.22776726985279,335.58905750926073,344.47698480762125,351.12512947613516,369.87811994430001,381.9579799400405,381.57945828317293,381.40310657625969,363.6,345.7,347.9,335.4,332.7,339.41734713757967,336.2,355.8,354.3,353.4,363.73138161800011,352.55703197599945,357.03706145099972,362.95983410199966,357.75068849300033,355.20522991899912,373.98810636599967,363.7348070390014,354.30074443600034,359.01671123800014,349.44637072571362,357.06250954876754,366.82047787864798,371.10460068642936,362.392,368.85858915408187,383.98768839399389,394.87900000000002,413.12548859898271,407.88619670973122,411.99266,398.52939212100006,391.40710839070368]
["Total (GWh)","ESS",362.0943487127397,324.48200000000003,{"$f":"IFERROR(IF((C26/D26-1)*100<=-100,\"-\",IF((C26/D26-1)*100=0,\"-\",(C26/D26-1)*100)),\"-\")","v":11.591505449528693},{"$f":"C26-D26","v":37.612348712739674},null,"ESS",257.9431586967923,265.16713417479247,263.44528032031644,274.36525103897264,267.85968011596606,281.65619768882925,286.6161962895228,289.71232924287267,303.44443256639147,297.26915744214216,300.26339892292418,304.2215902973108,302.88645498743864,298.9155080518251,304.35346156754122,289.60033829602776,294.86526273084525,297.49623315334509,286.62666754196215,292.72491755622332,287.5,287.60000000000002,299.59478999999999,283.10000000000002,293.8,288.94173362544177,279.39999999999998,297.8,288.89999999999998,289.2,296.46664173899961,302.06182173600047,305.89940027999972,310.47981928700113,323.24487674999983,314.96383272999992,333.86027822299951,317.45171885100024,313.67458259700061,303.84531769399928,287.17331018166664,295.28293102218618,271.90137651052862,285.70847642514997,293.31,280.27637162777029,316.19400000000002,317.07600000000002,324.48200000000003,366.94,358.07650599999999,346.39607616199999,362.0943487127397]
["Total (GWh)","ERO",1143.050641512003,1205.6773612270611,{"$f":"IFERROR(IF((C27/D27-1)*100<=-100,\"-\",IF((C27/D27-1)*100=0,\"-\",(C27/D27-1)*100)),\"-\")","v":-5.1943182918621433},{"$f":"C27-D27","v":-62.626719715058016},null,"ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1199.9000000000001,1201.2,1183.0763680238081,1170.0999999999999,1206,1226.8,1273.2,1278.8569823128269,1259.4580045494972,1251.5581691695447,1240.3788035739553,1228.8513796012239,1225.7343676969999,1209.2954726319988,1150.9189197569997,1138.7698479109999,1123.8525797880006,1098.4383763939707,1097.0421414882019,1112.7720417874991,1092.3323832161091,1090.2349999999999,1092.279945511621,1104.4527542828223,1171.472,1205.6773612270611,1246.9294094645054,1224.3564544000001,1165.410550047,1143.050641512003]
["Total (GWh)","EAC",230.19130966095082,234.46882583278122,{"$f":"IFERROR(IF((C28/D28-1)*100<=-100,\"-\",IF((C28/D28-1)*100=0,\"-\",(C28/D28-1)*100)),\"-\")","v":-1.8243432390799175},{"$f":"C28-D28","v":-4.2775161718303991},null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293.10000000000002,287,267.49397273746598,265.10000000000002,258.7,253,259.60000000000002,250.96824896660283,250.15093030311215,255.07516918194435,256.62591305300009,259.028956827,246.51961318799994,236.00064347899985,223.26935164700018,219.8996860180001,219.74705768399957,214.69247041227192,209.00088691405591,210.27629716492763,208.55235903467809,210.33500000000001,211.65811978611688,214.72179510358689,223.863,234.46882583278122,246.13895080001103,238.83545089999998,232.216629318,230.19130966095082]
["Total (GWh)","Total Distribuidoras",6663.2995738761292,6592.581675157604,1.0726890041424353,70.717898718525248,null,"Total Distribuidoras",{"$f":"SUM(I16:I28)","v":4146.4378840877816},4184.7974213814823,4149.5026386819773,4134.1108107233285,4053.9109958902354,4077.6417307146971,4036.5538511514778,3942.9392177476102,3974.6187615451163,3875.7244915230103,3910.6875204847756,3930.3459247571936,3923.7749575753014,3944.6645103913052,4003.4489651518606,4045.7077035425737,4139.4622516880554,4174.1263538146914,4221.0809183032643,4149.6550611950206,4089.9068331423487,4052.4999999999995,{"$f":"SUM(AE16:AE28)","v":4044.3411300000002},5560.8,5563.5,5565.0399418270763,5479.2000000000007,5560,5598.1,5683.4000000000005,5759.0098243639859,5756.8073929726706,5835.1680028340443,5900.3005306035202,5959.2310522212983,6011.9884782313702,{"$f":"SUM(AS16:AS28)","v":6021.8705189420007},5829.6411590410034,5802.5301827510038,5764.0662144109983,5728.7891690426104,5796.8756045909104,5741.9209858227259,5716.5753378003374,5744.4989999999998,5766.2593060036752,6019.7731430229478,6319.0383462563686,6592.581675157604,6890.7128734984344,6906.9273682000003,6642.0037132879997,6663.2995738761292]
["Total (GWh)"]
["Perdas Técnicas (GWh)","Perdas Técnicas (GWh)"]
["Perdas Técnicas (GWh)"]
["Perdas Técnicas (GWh)"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (GWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18",{"$f":"AJ12","v":"4T18"},{"$f":"AK12","v":"1T19"},{"$f":"AL12","v":"2T19"},"3T19","4T19","1T20","2T20","3T20",{"$f":"AR8","v":"4T20"},{"$f":"AS$8","v":"1T21"},"2T21","3T21","4T21","1T22","2T22","3T22","4T22",{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["Perdas Técnicas (GWh)",null,null,null,null,null,null,"Valores em  "]
["Perdas Técnicas (GWh)"]
["Perdas Técnicas (GWh)"]
["Perdas Técnicas (GWh)","EMG",null,null,null,null,null,"EMG",150.19842199999997,150.30975738165503,147.10783897048799,153.20818581416833,147.56751945925294,147.91156819009802,147.20555589827876,143.26522103777191,145.49588172900627,150.3535596453608,159.82604574946259,170.31189227554208,173.91021373932838,174.44266723977168,175.10854336975211,172.34515798746946,162.79790212194024,158.16908490040618,159.94331936931016,158.90835724233992,166.7,173.6,171.302967,171.24582800000002,172.1,172.614102,176.3,180.8,181.9,184,186.78686199999996,184.37244400000003,180.25428200000002,175.98208000000002,173.46509800000001,174.60601499999999,177.37711200000001,177.63115999999999,178.378581,179.5,181.15591899999995,183.75335099999995,183.31018900000001,null,null,null,"","","","","","",""]
["Perdas Técnicas (GWh)","ENF",null,null,null,null,null,"ENF",20.489442999999998,20.507704672999999,20.562119419728511,20.675860773196646,20.388672883196673,20.600860210196668,20.812862863767567,20.859118751543171,20.823697747491529,20.770714813735687,20.710112728850703,20.372792346816876,20.187092804641736,19.680690988723928,19.612030681489909,19.653746822279995,19.642555341998325,19.53716366759939,18.975577659418981,19.001503659418979,19.237645575927406,19.399999999999999,19.260946000000001,18.768164000000002,18,17.484190999999999,17.3,17.3,17.5,17.7,17.922022999999999,18.225684000000001,18.600669000000003,18.618608999999999,18.952290788140001,19.11524778814,18.960084788140001,18.832842788140002,18.584309999999999,18.3,18.228251,18.350232999999999,18.281970999999999,null,null,null,"","","","","","",""]
["Perdas Técnicas (GWh)","EMR",{"$f":"INDEX($H$33:$XFD$50,MATCH($B39,$H$33:$H$50,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":217.61936600000001},{"$f":"INDEX($H$33:$XFD$50,MATCH($B39,$H$33:$H$50,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":207.370181},{"$f":"IFERROR(IF((C39/D39-1)*100<=-100,\"-\",IF((C39/D39-1)*100=0,\"-\",(C39/D39-1)*100)),\"-\")","v":4.9424584337899535},{"$f":"C39-D39","v":10.249185000000011},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"199384.17/1000","v":199.38417000000001},{"$f":"202103.584/1000","v":202.10358400000001},{"$f":"201592.16/1000","v":201.59216000000001},201.12432100000004,197.43799999999999,196.39479299999996,195.35176900000002,202.84800000000001,207.370181,213.13553899999999,222.64655999999999,222.30106099999998,217.61936600000001]
["Perdas Técnicas (GWh)","ESE",{"$f":"INDEX($H$33:$XFD$50,MATCH($B40,$H$33:$H$50,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":292.64882360000001},{"$f":"INDEX($H$33:$XFD$50,MATCH($B40,$H$33:$H$50,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":284.600437973331},{"$f":"IFERROR(IF((C40/D40-1)*100<=-100,\"-\",IF((C40/D40-1)*100=0,\"-\",(C40/D40-1)*100)),\"-\")","v":2.8279596770765414},{"$f":"C40-D40","v":8.0483856266690168},null,"ESE",249.8814522473308,255.38507949090237,256.65356508942597,264.34847805176383,267.09005569972788,266.40968098265989,265.00268187515491,253.37418850159443,248.6709297824533,248.96938263302962,249.64563893179363,250.5828939287546,249.59543005726096,245.49891439892798,236.37847675083876,236.77349016510053,239.96622063686351,246.2489153086978,257.40293216700434,267.45701216700428,278.8025236905811,277.7,270.39673729999998,260.59100000000001,252.9,250.20083200000002,249.6,252.9,252.7,255.4,255.34272800000002,256.57079199999998,258.51070900000002,256.60542300000003,261.038701,260.68289799999997,259.145127,255.87679299999996,254.88830400000001,253.55817299999995,254.30603500000001,258.93610200000001,257.08815300000003,256.666875,256.53986700000002,259.610255,267.12835100000001,276.34199999999998,284.600437973331,294.16228597683977,296.26797999999997,298.235297,292.64882360000001]
["Perdas Técnicas (GWh)","EBO",null,null,null,null,null,"EBO",34.680445109999994,35.051360500000001,34.879227000000007,34.044423500000008,34.141325488532807,34.302329530390388,35.224103206846415,37.624604672028497,39.206190933796478,43.384049055438652,47.21777230758255,49.328662827015812,53.007087068167323,52.764961057667598,51.084446592543728,50.55675310792838,48.932165830761484,48.972072797761463,50.369087834285388,52.769874834285396,55.130082620000003,56.7,56.162410000000001,54.262629999999994,51.3,48.340215000000001,48.1,48.7,48.5,47.6,45.47066930350001,43.081799303500006,42.448309303500004,41.677333303500014,41.85896799999999,42.559521999999994,42.890563,44.090063999999998,45.029864000000003,45.455634000000003,45.458519000000003,45.554218999999996,45.334485000000001,45.203443999999998,45.733656999999994,null,"","","","","","",""]
["Perdas Técnicas (GWh)","EPB (Sem EBO)",null,null,null,null,null,"EPB (Sem EBO)",423.93079143629956,436.34539736659394,449.4582806469848,456.74181683047243,476.45643221076972,481.65702015924336,494.99642638213061,491.66104836299183,481.17225603512537,480.87443333985016,470.55086793284687,481.52397215140019,496.18135307754261,509.74902449758832,513.29314606088224,508.53010716712652,496.03792020810914,485.10978451759513,481.38273389640165,503.49208381213776,523.6,529.70000000000005,526.38400000000001,512.25594999999998,495.1,482.00110200000006,488.3,482.4,477.9,479.3,472.72879000000012,472.12520499999999,475.46510999999998,467.31123200000002,471.404561,473.76911000000001,471.16917299999994,472.39251999999999,473.83109499999995,475.96492699999999,473.86123499999991,477.735795,473.99602599999997,472.05556800000005,478.43427399999996,null,"-","-","-","-","-","-","-"]
["Perdas Técnicas (GWh)","EPB",{"$f":"INDEX($H$33:$XFD$50,MATCH($B43,$H$33:$H$50,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":620.62239599999998},580.48990499999991,{"$f":"IFERROR(IF((C43/D43-1)*100<=-100,\"-\",IF((C43/D43-1)*100=0,\"-\",(C43/D43-1)*100)),\"-\")","v":6.9135553700972796},{"$f":"C43-D43","v":40.132491000000073},null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524.20000000000005,534.99157300000013,546.45538700000009,559.55816400000003,580.48990499999991,597.43545900000004,604.43655000000001,618.98078399999997,620.62239599999998]
["Perdas Técnicas (GWh)","EMT",1308.0440963542401,1272.0202449993751,2.8320187116898099,36.023851354864973,null,"EMT",764.07634500000006,780.829521,803.87520799999982,828.18808599999988,836.97648619999995,860.96022119999998,875.62838246508102,895.92625846508099,914.64269609543862,905.86635813575856,901.83107768580419,913.09926499323592,924.35302747146375,932.58164791226386,945.05845221535026,937.07059222602152,931.88451341649363,935.66959842329561,924.49086211371196,920.04848431407311,941.58872681501509,941.6,937.359737985675,943.90371135644,943,951.26448788056814,953.8,961.8,1004.5,1031.3,1058.7299481422676,1056.6364949272001,1043.8279769747146,1044.11488453332,1072.8205922159862,1105.9977064768361,1077.8357944261613,1067.6077403341567,1065.4742731244612,1053.9402525806222,1078.6157649416882,1097.1689024398647,1114.5330280014784,1115.07097180294,1127.1905643779814,1143.7130017468046,1169.3255501080871,1235.5129999999999,1272.0202449993751,1298.559672395877,1315.617,1305.0029420000001,1308.0440963542401]
["Perdas Técnicas (GWh)","EMS",637.33001200000001,643.70011208999983,-0.98960680142140545,-6.3701000899998235,null,"EMS",730.83520299999998,733.74338499999988,723.78347899999994,706.37898299999983,660.98383399999989,615.91445399999986,590.67461099999991,557.607978,544.434304,537.97389473401836,529.44643720483577,533.29607522277263,543.78098589889078,545.46388748856612,556.69236001774868,571.20958599981168,575.33986221369355,578.68937299000004,574.20106110999996,559.06761935999987,566.36422992000007,566.9,582.83505000000002,599.05082999999991,595.9,591.41110187000004,567.20000000000005,560.79999999999995,573.20000000000005,582.9,600.35843403000001,618.6048058099999,643.87754165000001,661.04382035999993,682.18941645999985,702.75139272999991,682.36770954000008,678.42316954000012,672.07510541000011,686.02425176999998,696.63499999999999,681.00426358999982,666.97577638374491,603.18149671000015,570.31680373999995,564.20397185000002,567.14400000000001,600.81200000000001,643.70011208999983,681.01476372999991,689.94100000000003,671.26723600000003,637.33001200000001]
["Perdas Técnicas (GWh)","ETO",384.41444935375398,369.05608068517512,4.1615270611623956,15.358368668578862,null,"ETO",222.40193599979096,229.53615715774532,234.98264839745087,239.82246960039998,243.2875587689806,253.11494679499685,259.23819364389311,271.05139999999994,278.05796499999997,282.57991255697277,283.32946807463259,281.10567193668112,281.60818591700632,278.01943819018794,284.27955272531523,290.05327264069615,295.46068100407916,301.58565798874139,299.1276015877441,295.699580480804,290.15054537752195,288.7,291.40699999999998,294.71315999999996,299.8,302.21219358386526,303.39999999999998,308,311.2,313.89999999999998,320.67204154418982,320.48608458299157,318.74872450333379,313.06454621694706,309.68011190860329,312.2555634750442,313.65403016891776,319.98388913753524,316.46443850794236,311.06798433545401,310.80599999999998,317.24163006143533,328.14038730740333,336.76010951721361,343.18271836258566,347.34674421290981,352.74170967597655,359.42099999999999,369.05608068517512,378.23087288282483,384.43965999999995,384.07665600000001,384.41444935375398]
["Perdas Técnicas (GWh)","ESS",349.86715405358797,348.14400000000001,{"$f":"IFERROR(IF((C47/D47-1)*100<=-100,\"-\",IF((C47/D47-1)*100=0,\"-\",(C47/D47-1)*100)),\"-\")","v":0.49495440208302544},{"$f":"C47-D47","v":1.7231540535879617},null,"ESS",243.15329120874861,263.32178264944395,279.21578639901861,288.5773767293054,300.33324693689303,302.64303565011386,300.28649401925964,296.89703412566701,297.47958163948545,294.21786981587076,294.71900324922228,291.31798208433133,284.66705785933181,281.46634530054945,275.46065363873635,273.19980557421587,269.33800659342558,268.90369173170353,270.04179949705343,271.47540322392604,276.39999999999998,283.60000000000002,287.35000000000002,292.58300000000003,293.7,290.54045012208877,288.3,287.60000000000002,291.5,294.8,300.5672087857086,304.64405784112569,302.07437486584223,294.83321511234374,298.32403192722427,299.30408266015411,300.59134962546483,305.60149783519608,306.53703125158358,300.18091596131649,299.70273240277101,294.54566700214809,286.83036465959924,283.9894930885323,283.35775855722306,285.19879967733652,316.66300000000001,338.70499999999998,348.14400000000001,359.99,358.86700000000002,354.874818,349.86715405358797]
["Perdas Técnicas (GWh)","ERO",483.45804700000002,472.87765873114637,{"$f":"IFERROR(IF((C48/D48-1)*100<=-100,\"-\",IF((C48/D48-1)*100=0,\"-\",(C48/D48-1)*100)),\"-\")","v":2.2374472706626847},{"$f":"C48-D48","v":10.580388268853653},null,"ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475.5,480.4,480.16729132546584,480.5,485.4,488.2,497.2,526.64143490658057,542.31742724194748,560.70686204828928,554.33368900000005,546.45793900000001,580.42698599999994,561.9892779999999,558.99925199999996,539.41713299999992,485.96265500000004,558.99925199999996,455.07038308802839,444.7266750880284,431.96590808802841,435.74490900000006,426.17657100000002,407.93387899999993,403.22,472.87765873114637,485.58213935178401,500.60973999999999,492.53518600000001,483.45804700000002]
["Perdas Técnicas (GWh)","EAC",148.18671557609201,149.07940978232372,{"$f":"IFERROR(IF((C49/D49-1)*100<=-100,\"-\",IF((C49/D49-1)*100=0,\"-\",(C49/D49-1)*100)),\"-\")","v":-0.59880449455438356},{"$f":"C49-D49","v":-0.89269420623170959},null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.4,132.4,131.12073139970502,128.9,128.19999999999999,127.6,130,132.2612786018102,132.33003270586303,136.27711697159847,134.11658374116803,135.47184640970653,135.6652183490778,132.40815381960221,133.35192491258425,133.0831710678091,132.82175874412974,133.35192491258425,134.64239063234047,136.29800189489222,139.14643125777749,139.66619751943577,140.3888875418202,142.15747924952623,144.23699999999999,149.07940978232372,152.24980009818319,150.99199999999999,149.43341899999999,148.18671557609201]
["Perdas Técnicas (GWh)","Total Distribuidoras",4493.0860000000002,4327.3380302613505,3.8302524226109469,165.74796973864977,null,"Total Distribuidoras",{"$f":"SUM(I37:I49)","v":2839.64732900217},2905.0301452193403,2950.5181529230963,2991.9856802993063,2987.2251316473535,2983.5141167176985,2989.0693113544121,2968.2668519166773,2969.983502962797,2964.9901747300355,2957.2764238650307,2990.9392077665507,3027.2904338936337,3039.6675770742472,3056.9676620526575,3059.3925116906503,3039.3998273673651,3042.8853423258006,3035.9349752349299,3047.9199190939894,3117.973753999046,3137.8999999999996,3142.4588482856752,{"$f":"SUM(AF37:AF49)","v":3754.2742733564396},3734.6000000000004,3717.3566981816934,3701.7000000000007,3713.8999999999996,3774.6999999999994,{"$f":"SUM(AL37:AL49)","v":3834.1},3917.4814183140566,3949.3948274126283,3980.7916763172784,3961.7014162672785,4011.66355670966,4107.1337424792528,{"$f":"SUM(AS37:AS49)","v":4038.3883753682867},4032.7908535476122,4003.7633063617964,3942.7429943915222,4032.7908535476122,3964.0029368138171,3955.515057335147,3885.1646184644915,3877.6047495572257,3898.0245970288715,3964.9011250335907,4120.656164,4327.3380302613505,4460.3605324355094,4523.8174900000004,4493.0829999999996,4493.0860000000002]
["Perdas Técnicas (GWh)"]
["Perdas Não Técnicas (GWh)","Perdas Não Técnicas (GWh)"]
["Perdas Não Técnicas (GWh)"]
["Perdas Não Técnicas (GWh)"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (GWh)",null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18",{"$f":"AJ33","v":"4T18"},{"$f":"AK33","v":"1T19"},{"$f":"AL33","v":"2T19"},"3T19","4T19","1T20","2T20","3T20",{"$f":"AR8","v":"4T20"},{"$f":"AS$8","v":"1T21"},"2T21","3T21","4T21","1T22","2T22","3T22","4T22",{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["Perdas Não Técnicas (GWh)",null,null,null,null,null,null,"Valores em  "]
["Perdas Não Técnicas (GWh)"]
["Perdas Não Técnicas (GWh)"]
["Perdas Não Técnicas (GWh)","EMG",null,null,null,null,null,"EMG",0.52586935800016477,0.11334100984504403,0.44165211601224996,-3.4474735146684452,-2.8960435779730176,1.0176226511823643,1.9195282005010768,3.2391704990075709,6.0112493209941533,-1.2171203728604496,-4.5493389644628905,-8.7306606980420725,-10.620878261828381,-8.5111602942720026,-6.9248498077520537,-3.0486889724784021,3.2333810800506342,9.3220290645849957,10.958122160680489,11.654769352160002,4.2495475602360102,0.7,-0.1,3.4,8.6999999999999993,11.931294386500202,5.3,-1.7,-5.2,-11.6,-5.6655681869997645,-2.7902673980003456,-0.66077629899990276,8.3004118399997822,7.7257214679999739,3.8276457599998976,8.3961776019997778,-3.0295909989996144,-3.112856210999642,-7,-10.211986025633044,-11.463039110709797,-24.353091283287025,null,null,null,"","","","","","",""]
["Perdas Não Técnicas (GWh)","ENF",null,null,null,null,null,"ENF",-0.15508980000010197,2.9170070000397175E-3,-0.47280682472842628,-0.50307676580684912,-0.23902805647445646,-0.37621219597439648,-0.24395727454547256,-0.88883228471078368,-0.56810187499143439,-1.0614387112357093,-1.0924697013507441,-0.66394304431702977,-1.0341026821418033,-0.92501932372395501,-1.1711164439899733,-1.8305889597799982,-2.4871691419983755,-2.9480375455993446,-2.2187435959189905,-2.0437830309190517,-2.5354730924274875,-2.2000000000000002,-2.7732499299989999,-2.8,-2.1,-2.0506495408332048,-2.6,-2.5,-3.2,-3.6,-3.1730170000001237,-3.3062490000000033,-3.2190429999999544,-2.9171610000000254,-3.5721587881399026,-3.8318867881399674,-3.4101377881400148,-3.9844885531400469,-4.0174997650000117,-3.9,-3.9141214602500121,-4.18679489725994,-4.0568148576878844,null,null,null,"","","","","","",""]
["Perdas Não Técnicas (GWh)","EMR",{"$f":"INDEX($H$54:$DD$71,MATCH($B60,$H$54:$H$71,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":-4.0524822378861103},{"$f":"INDEX($H$54:$DD$71,MATCH($B60,$H$54:$H$71,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":3.4086367890195688},{"$f":"IFERROR(IF((C60/D60-1)*100<=-100,\"-\",IF((C60/D60-1)*100=0,\"-\",(C60/D60-1)*100)),\"-\")","v":"-"},{"$f":"C60-D60","v":-7.4611190269056795},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-0.0141260221399018*1000","v":-14.126022139901801},{"$f":"-15650.0203839696/1000","v":-15.650020383969601},{"$f":"-21284.3171119617/1000","v":-21.284317111961698},-19.44101491037522,-19.221,-8.8949523440691127,6.9323925018892618E-2,-1.155,3.4086367890195688,0.34932999999999997,-3.1272899999999999,-4.064759799,-4.0524822378861103]
["Perdas Não Técnicas (GWh)","ESE",{"$f":"INDEX($H$54:$DD$71,MATCH($B61,$H$54:$H$71,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":94.940893193346696},{"$f":"INDEX($H$54:$DD$71,MATCH($B61,$H$54:$H$71,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":96.299157332147303},{"$f":"IFERROR(IF((C61/D61-1)*100<=-100,\"-\",IF((C61/D61-1)*100=0,\"-\",(C61/D61-1)*100)),\"-\")","v":-1.4104631612878893},{"$f":"C61-D61","v":-1.3582641388006067},null,"ESE",99.563072752670053,101.63437674909832,98.763707107586811,85.379207660642578,80.076041849154137,72.871496612047906,73.80242526978293,82.526030990960209,92.654707985740288,90.731838175061966,96.348331721697463,97.443497622607737,97.083392848443907,105.28349095831135,112.73899793615917,109.28665356395899,107.37873236473905,103.29914825564606,92.529239849937142,82.051751693596714,70.574932600020645,64.8,61.6,73.3,75.3,82.585084397599474,89.2,89.9,99.5,93.1,88.815197277000266,91.815048254999709,80.624016796000532,91.07406511800032,84.641453052000031,82.031064963999725,89.74308389400025,81.651567271000729,85.502769339999915,86.576250761998963,90.777112546130965,88.472141782059154,93.212923401154114,82.819068534441996,77.489000000000004,80.09404140812066,79.191155600108644,85.411000000000001,96.299157332147303,92.46454627457436,94.983496899999992,95.219429837000007,94.940893193346696]
["Perdas Não Técnicas (GWh)","EBO",null,null,null,null,null,"EBO",15.81115467799988,13.96193630933314,13.504918037333354,11.907763673333243,10.547280872800243,10.535420701609631,8.659816157153557,5.7438645239711761,3.773568336203212,-0.8556110374386634,-1.6909076695822876,-3.1567463390158537,-5.3092431111672624,-2.7259100766675317,-0.96795086154375554,0.98363271307159295,3.3606612605403043,3.0654144515164177,2.0945866238747968,-4.2212839281252101,-18.502150285141425,-22.4,-17.769220000000001,-12.6,-2.4,1.4912365709999214,-5,-5.8,-1.5,-1.2,2.7897385144999354,4.9675342054997822,4.6084571355000223,6.3863624925000622,5.7968298960002143,5.9907973280001894,6.6306614840000035,5.5318482590001148,4.9550885410000776,4.0788431380001056,3.7378415427499494,2.854932528050067,2.323587731131076,2.6532838013268338,1.4597089651859279,null,"","","","","","",""]
["Perdas Não Técnicas (GWh)","EPB (Sem EBO)",null,null,null,null,null,"EPB (Sem EBO)",149.6964592736993,141.95084902207145,131.43946735268287,121.12997235219564,115.88417123039693,106.42234954525696,80.627879176370243,75.292857912508737,78.112513131874096,81.748836194149135,110.77426344915381,115.58625212360022,115.37590099445669,119.18422847441201,103.23773345211885,102.51524114187441,113.64243335189059,123.77181315273924,166.16341331193132,159.79657989219419,139.31499685135464,127.8,103.5,128.30000000000001,135.4,144.17114434299978,161.69999999999999,169.5,195.2,201.6,217.84799464213097,231.86970605663961,234.24684320853592,260.70939408394582,249.24371189050819,252.73332354000058,257.83968285500026,248.42794848999847,260.12832815499991,248.98312435799923,247.41628836233369,229.9610272198488,224.85082843612597,229.00042247743923,225.55587015313216,null,"-","-","-","-","-","-","-"]
["Perdas Não Técnicas (GWh)","EPB",{"$f":"INDEX($H$54:$DD$71,MATCH($B64,$H$54:$H$71,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":278.82907521385101},281.87634126122788,{"$f":"IFERROR(IF((C64/D64-1)*100<=-100,\"-\",IF((C64/D64-1)*100=0,\"-\",(C64/D64-1)*100)),\"-\")","v":-1.0810648505448106},{"$f":"C64-D64","v":-3.0472660473768656},null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227.01599999999999,240.15798936942062,243.81004808420775,257.34418225636887,281.87634126122788,280.36440361891698,287.24599999999998,282.82980037900001,278.82907521385101]
["Perdas Não Técnicas (GWh)","EMT",772.22773731292898,756.70617395957913,2.0512008342856491,15.521563353349848,null,"EMT",629.35021644794267,616.96443301019974,565.6845986446923,530.12856006606785,494.13192084049911,496.20481462163434,471.0113436167959,401.47598518105838,393.72959588519961,344.27537304817645,351.74583314684958,350.39068312507834,330.28943031184235,336.89843399721758,374.11827783084652,443.60638080783792,512.18664640952159,531.64476847516198,573.76647434159122,526.21612767711997,484.11054521837366,481.3,479.1,493.7,498.9,528.35623410044502,497.6,469.2,441.5,432.9,411.67810489715657,431.14144642322253,474.30298153830694,498.33046104729698,540.09319207657757,560.84911418753416,579.36539525784042,560.62747748184643,539.0806397675417,551.68466386837736,566.7881228643563,601.94955079516217,596.31423515576103,574.70765117573103,605.62900000000002,600.52869980476748,659.68993177900018,728.86199999999997,756.70617395957913,817.07731652797702,863.16,745.85475472300004,772.22773731292898]
["Perdas Não Técnicas (GWh)","EMS",318.34624816325601,288.35680909409967,10.40011476176721,29.989439069156333,null,"EMS",360.77651699999967,366.9680390000002,363.99640200000113,366.68774399999916,361.79821600000082,382.69734300000039,379.19797100000051,376.60122799999931,374.8115999999992,347.90252726598192,344.49586879516414,315.54517677722674,298.86104510110874,280.77408751143253,276.35997098225346,257.33017200018867,262.803043918306,254.12101226190111,242.81612563590068,221.32794001725131,210.2,203.6,209.5181,206,206.6,206.31014429450164,181.6,218.6,192.7,198.6,219.35466510800003,189.2651608249991,212.71112544399966,202.61924480900018,184.69677349099993,188.48348371099914,200.41559118300037,170.18731013499951,185.08731942699913,164.54497710600083,136.19757407163073,168.39645127068454,132.33949551270362,192.49499967313116,221.69300000000001,202.38690708904039,272.25138874612105,266.21300000000002,288.35680909409967,348.255,302.495,263.82052006499998,318.34624816325601]
["Perdas Não Técnicas (GWh)","ETO",6.9926590369496795,44.069407913807545,-84.132623132522767,-37.076748876857863,null,"ETO",36.432487887256968,36.326032529245026,41.397053404002406,45.054558642591303,39.856871905404887,45.741617022525645,46.179831380744019,37.866765890931447,50.14527487039436,46.158624604868976,51.83512016857344,60.08884921052578,53.619581352846467,57.569619319072785,60.197432082306022,61.071856835439007,74.417438940220848,80.372321951299114,82.45185669542883,85.703526095455686,73.400000000000006,57,56.545000000000002,40.6,32.9,37.205153553714453,32.9,47.8,43,39.6,43.059340073810247,32.070947393007927,38.288336947665897,49.895287885052561,48.07057658439706,42.949666443954918,60.334076197081941,43.750917901466103,37.836305928057989,47.948726902545893,38.640395127004787,39.820879487332192,38.680090571244627,36.326911821141024,19.209,21.511844941172022,31.245978718017373,35.457999999999998,44.069407913807545,29.655323826906447,27.553000000000001,14.452736120999999,6.9926590369496795]
["Perdas Não Técnicas (GWh)","ESS",12.227194659151701,-23.661999999999999,{"$f":"IFERROR(IF((C68/D68-1)*100<=-100,\"-\",IF((C68/D68-1)*100=0,\"-\",(C68/D68-1)*100)),\"-\")","v":"-"},{"$f":"C68-D68","v":35.889194659151698},null,"ESS",14.789867488043646,1.8453515253484909,-15.770506078702143,-14.212125690332757,-32.473566820926948,-20.986837961284643,-13.670297729736834,-7.1847048827943212,5.9648509269059637,3.0512876262714332,5.5443956737018478,12.903608212979471,18.219397128106852,17.449162751275615,28.892807928804835,16.40053272181185,25.52725613741967,28.592541421641585,16.584868044908728,21.249514332297224,11.052916311405646,4,12.244999999999999,-9.5,0.1,-1.5987164966469865,-8.9,10.199999999999999,-2.6,-5.5,-4.1005670467089512,-2.5822361051252227,3.825025414157484,15.646604174657433,24.920844822775571,15.659750069845817,33.268928597534718,11.850221015804156,7.1375513454169708,3.6644017326827454,-12.529422411308158,0.73726402003809921,-14.928988149070646,1.7164973400000001,9.952,-4.922428049566224,-0.46899999999999997,-21.629000000000001,-23.661999999999999,6.95,-0.79049400000000003,-8.4787418379999995,12.227194659151701]
["Perdas Não Técnicas (GWh)","ERO",659.59259451200296,732.79970249591486,{"$f":"IFERROR(IF((C69/D69-1)*100<=-100,\"-\",IF((C69/D69-1)*100=0,\"-\",(C69/D69-1)*100)),\"-\")","v":-9.990057001192632},{"$f":"C69-D69","v":-73.207107983911897},null,"ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724.4,720.8,702.90907669834235,689.6,720.6,738.6,776,752.21554740624629,717.14057730754973,690.85130712125545,686.04511457395529,682.3934406012238,645.3073816970001,647.30619463199889,591.91966775699984,599.35271491100013,637.88992478800049,629.86965430594205,641.97175840017337,668.04536669947072,660.34410372146226,654.49,666.10337451162081,696.51887528282248,768.25199999999995,732.79970249591486,761.3472701127215,723.74671440000009,672.87536404699995,659.59259451200296]
["Perdas Não Técnicas (GWh)","EAC",82.004594084858809,85.389416050457484,{"$f":"IFERROR(IF((C70/D70-1)*100<=-100,\"-\",IF((C70/D70-1)*100=0,\"-\",(C70/D70-1)*100)),\"-\")","v":-3.9639830346170135},{"$f":"C70-D70","v":-3.3848219655986753},null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161.69999999999999,154.6,136.37324133776096,136.19999999999999,130.5,125.4,129.6,118.70697036479265,117.8208975972491,118.79805221034586,122.50932931183209,123.5571104172935,110.85439483892213,103.59248965939763,89.917426734415912,86.816514950190992,86.925298939869833,81.42086780317446,74.35849628171546,73.978295270035389,69.405927776900583,70.668999999999997,71.269232244296674,72.564315854060666,79.626000000000005,85.389416050457484,93.88915070182783,87.843450899999993,82.783210318000002,82.004594084858809]
["Perdas Não Técnicas (GWh)","Total Distribuidoras",2170.2135738761299,2265.243644896253,-4.1951368557740949,-95.03007102012316,null,"Total Distribuidoras",{"$f":"SUM(I58:I70)","v":1306.7905550856121},1279.7672761621413,1198.9844857588807,1142.1251304240216,1066.6858642428817,1094.127613996998,1047.484539797066,974.67236583093165,1004.6352585823194,910.73431679297505,953.4110966197444,939.4067169906433,896.48452368166761,904.99693331705839,946.48130309920305,986.31519185192406,1100.0624243206903,1131.241011488891,1185.1459430683342,1101.7351421010308,971.86531516382172,914.6,901.8,{"$f":"SUM(AF58:AF70)","v":1806.5},1828.7999999999997,1847.6832436453835,1777.6000000000001,1846.3000000000002,1823.4,1849.5,1841.528406049928,1807.4125655600419,1854.3763265167661,1938.5991143362419,1947.5674955116381,{"$f":"SUM(AR58:AR70)","v":1904.8547357521168},{"$f":"SUM(AS58:AS70)","v":1983.4821435737142},1796.8503054933917,1798.7668763892075,1821.323220019475,1768.1924120721128,1832.8726677770937,1786.4059284875809,1830.027851411199,1866.9259999999999,1868.2347089748037,2054.8720179893571,2198.3821822563691,2265.243644896253,2430.3523410629246,2383.1098782000004,2148.9207132879997,2170.2135738761299]
["Perdas Não Técnicas (GWh)"]
["Total (%)","Total (% Energia Injetada)"]
["Total (%)"]
["Total (%)","Perdas totais (%)",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18",{"$f":"AJ54","v":"4T18"},{"$f":"AK54","v":"1T19"},{"$f":"AL54","v":"2T19"},"3T19","4T19","1T20","2T20","3T20",{"$f":"AR8","v":"4T20"},{"$f":"AS$8","v":"1T21"},"2T21","3T21","4T21","1T22","2T22","3T22","4T22",{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["Total (%)",null,null,null,null,null,null,"Valores em  "]
["Total (%)"]
["Total (%)"]
["Total (%)","EMG",null,null,null,null,null,"EMG",8.8450052661098663E-2,8.7730673987196098E-2,8.5855511751356042E-2,8.7020182976022112E-2,8.4726542056394571E-2,8.6681090014821605E-2,8.5565120631765995E-2,8.2748586448183836E-2,8.6601812995390867E-2,8.4938121738237088E-2,8.7778522850941107E-2,9.1280114618322569E-2,9.1728404435804878E-2,9.3837322129408929E-2,9.5179471335182911E-2,9.6994401191427965E-2,9.5869461230533179E-2,9.7627314518879377E-2,0.10099691736125609,0.10098357960793783,0.10177330492052102,0.10347224775954394,0.1017,0.10390000000000001,0.105,0.106,0.10349999999999999,0.1012,0.10088373418770212,9.849999999999999E-2,0.10353495593499699,0.10352059037509299,0.10019040088754651,0.10224788345651299,9.9106499512689489E-2,9.6410003139493494E-2,9.9887571472208309E-2,9.38856E-2,9.4280571397818702E-2,9.2399999999999996E-2,9.0464307569846608E-2,8.9666067001838295E-2,8.2028216702567394E-2,null,null,null,"","","","","","",""]
["Total (%)","ENF",null,null,null,null,null,"ENF",5.5034852961032325E-2,5.5442416424185403E-2,5.4245650002786173E-2,5.3997558526673435E-2,5.3648451459782039E-2,5.3270420070797138E-2,5.3530469228812876E-2,5.1649838245422922E-2,5.1699583022543724E-2,5.0293074061358252E-2,5.006501280895314E-2,4.9982714230302504E-2,4.8796798769477866E-2,4.837499941305011E-2,4.8263205469345288E-2,4.749000798067398E-2,4.6221814243338974E-2,4.4687417472970815E-2,4.5231316902598677E-2,4.5950897132484354E-2,4.5116208975349341E-2,4.6430773551178729E-2,4.450074150582E-2,4.2799999999999998E-2,4.2500000000000003E-2,4.1100000000000005E-2,3.9300000000000002E-2,3.9399999999999998E-2,3.7599309827771397E-2,3.73E-2,3.8694343457280095E-2,3.9008707998927104E-2,4.0583316486309508E-2,4.2202450271384404E-2,4.1280913861620035E-2,4.0742127718144699E-2,4.0899751411252697E-2,3.8255400000000002E-2,3.7464641008127603E-2,3.73E-2,3.7598392055574699E-2,3.7287412529352804E-2,3.7587993409807598E-2,null,null,null,"","","","","","",""]
["Total (%)","EMR",{"$f":"INDEX($H$75:$DD$92,MATCH($B81,$H$75:$H$92,0),MATCH(C$12,$H$75:$DD$75,0),1)","v":7.9059843538021576E-2},{"$f":"INDEX($H$75:$DD$92,MATCH($B81,$H$75:$H$92,0),MATCH(D$12,$H$75:$DD$75,0),1)","v":8.6320968235092541E-2},{"$f":"IFERROR(IF((C81-D81)*100<=-100,\"-\",IF((C81-D81)*100=0,\"-\",(C81-D81)*100)),\"-\")","v":-0.72611246970709642},{"$f":"(C81-C101)*100","v":7.9059843538021575},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2261311924237218E-2,8.1663979288785604E-2,7.8399999999999997E-2,7.8679540847579596E-2,7.6399999999999996E-2,7.98583085481991E-2,8.2348176944543536E-2,8.3299999999999999E-2,8.6320968235092541E-2,8.5653072133524119E-2,8.6800000000000016E-2,8.2856212966191459E-2,7.9059843538021576E-2]
["Total (%)","ESE",{"$f":"INDEX($H$75:$DD$92,MATCH($B82,$H$75:$H$92,0),MATCH(C$12,$H$75:$DD$75,0),1)","v":9.970030748193727E-2},{"$f":"INDEX($H$75:$DD$92,MATCH($B82,$H$75:$H$92,0),MATCH(D$12,$H$75:$DD$75,0),1)","v":0.10350000000000001},{"$f":"IFERROR(IF((C82-D82)*100<=-100,\"-\",IF((C82-D82)*100=0,\"-\",(C82-D82)*100)),\"-\")","v":-0.37996925180627389},{"$f":"(C82-C103)*100","v":-0.61996925180627249},null,"ESE",0.10105919021926772,0.10128904677812421,0.10024405708742472,9.7717605910381061E-2,9.6059512110437756E-2,9.3402007000341861E-2,9.2078371006928325E-2,9.0298164058825153E-2,9.0841061083181143E-2,8.9796310914939156E-2,9.1133863181239991E-2,9.135872749485538E-2,8.9675092971103862E-2,8.969567626534744E-2,8.9222673236203004E-2,8.838778900594961E-2,8.9586242379788128E-2,9.067917400104121E-2,9.0493163123455331E-2,9.0181794565879242E-2,8.9924444628962708E-2,8.8729037575188532E-2,8.7076294889939995E-2,8.7838311327740004E-2,9.5200000000000007E-2,9.6000000000000002E-2,9.6100000000000005E-2,9.6299999999999997E-2,9.8843375846620229E-2,9.7699999999999995E-2,9.8851739288101398E-2,0.10165401988167,0.10005469439408538,0.106065677632703,0.10600407254534988,0.10526224269828599,0.10765829311358401,0.1025798,0.10225089616845401,0.1016,0.10254578149107385,0.10304155675040499,0.105061690432372,0.10263177946246083,0.1007,0.100864224208892,0.1000117404640041,0.1018,0.10350000000000001,0.10266265743207487,0.1024,0.10146537358309005,9.970030748193727E-2]
["Total (%)","EBO",null,null,null,{"$f":"(C83-C104)*100","v":0},null,"EBO",7.6180168788737276E-2,7.2449408468414411E-2,7.0690939054886409E-2,6.6544635014153988E-2,6.3923124208767362E-2,6.3363507014184653E-2,6.1383081554888169E-2,5.9994321616267929E-2,5.9212884815463905E-2,5.7490076788134052E-2,5.9837498468831643E-2,5.8990512240440385E-2,5.8986949922082747E-2,6.1703781392706228E-2,6.3221858288707786E-2,6.712133199792622E-2,7.1037157748197785E-2,7.3106262704616759E-2,7.4242498546065738E-2,6.9043041197581728E-2,5.1856437137481309E-2,4.8294177616826556E-2,5.4499802864519997E-2,5.8599999999999999E-2,6.8500000000000005E-2,7.0012740746369595E-2,5.9499999999999997E-2,5.8500000000000003E-2,6.3591041839382925E-2,6.1567576056891699E-2,6.4404787500253399E-2,6.3749171911248403E-2,6.1726700204474183E-2,6.4306641484666707E-2,6.3259833455647438E-2,6.3575880350296696E-2,6.4481346802314099E-2,6.2727699999999997E-2,6.2140139764788598E-2,6.1099897298421697E-2,6.0391525999621901E-2,5.9161554905466297E-2,5.8362016104954E-2,5.8566369018675297E-2,5.7341007412296703E-2,null,"","","","","","",""]
["Total (%)","EPB (Sem EBO)",null,null,null,{"$f":"(C84-C105)*100","v":0},null,"EPB (Sem EBO)",0.13423049332918047,0.13139496759444477,0.12879813037293208,0.12595554164944675,0.12654002528518418,0.12454217231298723,0.12077288583962835,0.11775924295287954,0.11560992346912478,0.11529506694984398,0.11839110996737048,0.12078375025551966,0.12351354515893177,0.12686469385863491,0.12466790407360376,0.12466176062590235,0.12558164924270993,0.12628242710205176,0.13341713542389799,0.1351299348699071,0.13299351809960688,0.13098256674143502,0.12640229927252999,0.12802015987793,0.12559999999999999,0.12500007229197599,0.12740000000000001,0.12640000000000001,0.12916874147686003,0.129209037097785,0.130735179454781,0.131932872633587,0.1311262444561829,0.13677833668185702,0.13507076630059969,0.135256094560779,0.13521939566243599,0.1304768,0.13068549139654301,0.12782058165340718,0.12709316856757799,0.123797681466241,0.12246675532391499,0.12263726460606994,0.12145138319558903,null,"-","-","-","-","-","-","-"]
["Total (%)","EPB",{"$f":"INDEX($H$75:$DD$92,MATCH($B85,$H$75:$H$92,0),MATCH(C$12,$H$75:$DD$75,0),1)","v":0.12100134569511838},0.1229857353474705,{"$f":"IFERROR(IF((C85-D85)*100<=-100,\"-\",IF((C85-D85)*100=0,\"-\",(C85-D85)*100)),\"-\")","v":-0.19843896523521198},{"$f":"(C85-C107)*100","v":0.47166812044146106},null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11720000000000001,0.1188,0.11865648701342729,0.12,0.1229857353474705,0.12230641905543545,0.12258500000000001,0.12195990332413661,0.12100134569511838]
["Total (%)","EMT",0.14042082100430678,0.140459,-3.817899569322214E-3,{"$f":"(C86-C107)*100","v":2.4136156513603013},null,"EMT",0.17955916915875733,0.17766395397034551,0.17127745546802869,0.16664796379288596,0.15979719884532795,0.15893858649622808,0.15556764376025739,0.14834651526200968,0.14843708733059294,0.14073215878089096,0.13842963165568065,0.13701284245738507,0.13468811009297529,0.13595500227137589,0.14053886169224694,0.14610868361997434,0.15130297568610687,0.15276591560384953,0.15736655803670677,0.15443705094836252,0.15212554187218921,0.1499392251073714,0.1459,0.14480000000000001,0.1434,0.146938083395663,0.1439,0.1401,0.1394474577430396,0.13877255127226801,0.136320500823362,0.135750205632859,0.13634366132167958,0.13839658468279301,0.14197497217012556,0.14278009530619801,0.14209629170517502,0.13757929999999999,0.13484392032927101,0.13617833497008991,0.1375353,0.139469062049693,0.13796300530875499,0.13492131770153451,0.1371,0.135990047495438,0.13877345320141071,0.1409,0.140459,0.14271979567607038,0.1457,0.13837344831743439,0.14042082100430678]
["Total (%)","EMS",0.11419852802675315,0.11719999999999998,-0.30014719732468359,-0.95002718193573366,null,"EMS",0.21024375022547245,0.21031732026932665,0.20502078767357776,0.19801224297893422,0.18758544301907226,0.18160625559475715,0.17647450039371229,0.16931208059872133,0.16499068892593333,0.15738336244239104,0.15251508051050108,0.14596894758135009,0.14303766255398051,0.14043192244934263,0.14208579365199245,0.14246035763983605,0.14501975490006755,0.14403414594973013,0.14266154022620833,0.13721236256154906,0.13487950780784999,0.13337501047885231,0.13395157533999999,0.13441535898975998,0.1333,0.13058000100775302,0.1237,0.12659999999999999,0.12226855000447026,0.123230396023115,0.126729462227093,0.122928027322105,0.12847355165649849,0.130574272333362,0.12926067925134316,0.13113217067253299,0.13058928486155499,0.12340379999999999,0.124235102163819,0.1232413018194586,0.1183206,0.12084996106720601,0.11385066165323099,0.11435969257435653,0.11460000000000001,0.109782703482184,0.11691347178151514,0.11470000000000001,0.11719999999999998,0.12415688003751015,0.11833,0.11159954242048487,0.11419852802675315]
["Total (%)","ETO",9.9933199630376016E-2,0.11119999999999999,-1.1266800369623977,-3.4677881951684824,null,"ETO",0.1422588984112525,0.14335616663416073,0.14709459161981461,0.14793859758572697,0.14352858003980112,0.1477766379199425,0.14584061575196666,0.1440381812374972,0.15065529001220224,0.1477189527772502,0.14787178704432796,0.14740137677484663,0.14235951178855,0.14143609140907593,0.14330497541575649,0.14290675544781795,0.14705536043220926,0.14825331928492713,0.14755160325722136,0.14860523264840855,0.14373745607411001,0.13686581754314889,0.13657430667202999,0.1298,0.12740000000000001,0.128984546330287,0.12609999999999999,0.13239999999999999,0.12996288396578784,0.12816666321220199,0.13065794229795899,0.12612638403600601,0.12708769062326755,0.130020948855604,0.12743934569861137,0.124453413750318,0.130249367956949,0.12390879999999999,0.119223688325685,0.12132516530997101,0.117022522661895,0.11780933874081199,0.11821855669563201,0.11651681102338224,0.111,0.110129037816242,0.1115658202618436,0.11,0.11119999999999999,0.10681163983318276,0.10583999999999999,0.10210265368526343,9.9933199630376016E-2]
["Total (%)","ESS",6.2249004824703073E-2,5.8299999999999998E-2,{"$f":"IFERROR(IF((C89-D89)*100<=-100,\"-\",IF((C89-D89)*100=0,\"-\",(C89-D89)*100)),\"-\")","v":0.39490048247030757},-0.57505044713903397,null,"ESS",6.4711921486528823E-2,6.5718068517689493E-2,6.4674376232097916E-2,6.6132458742949637E-2,6.4032631551080604E-2,6.6543953754731433E-2,6.7214737754259055E-2,6.7412656672911866E-2,6.9026317610112187E-2,6.7276059636556321E-2,6.7312555531729795E-2,6.7604536903849224E-2,6.7460059744118978E-2,6.7028079753066627E-2,6.8877698855176708E-2,6.6244999312671943E-2,6.791213215046929E-2,6.8242144152173903E-2,6.6011014375511323E-2,6.738033808705042E-2,6.5730601970003244E-2,6.5597441385136457E-2,6.7344836164749997E-2,6.3248841189489993E-2,6.5000000000000002E-2,6.3056216159768294E-2,6.08E-2,6.3899999999999998E-2,6.1074974273264179E-2,6.08E-2,6.16719026583194E-2,6.1895451760260699E-2,6.2645766013047263E-2,6.4688577555342297E-2,6.6834493137031936E-2,6.4671972390110702E-2,6.8089866897512591E-2,6.3149200000000003E-2,6.2047343064665694E-2,6.0473566120987643E-2,5.6691569508E-2,5.8189737088977497E-2,5.3669579795790297E-2,5.6350945410935133E-2,5.7999999999999996E-2,5.5090095976266101E-2,6.5769223124953591E-2,6.649999999999999E-2,5.8299999999999998E-2,6.3899999999999998E-2,6.1800000000000008E-2,5.9832571300326869E-2,6.2249004824703073E-2]
["Total (%)","ERO",0.20951659517782709,0.2228,{"$f":"IFERROR(IF((C90-D90)*100<=-100,\"-\",IF((C90-D90)*100=0,\"-\",(C90-D90)*100)),\"-\")","v":-1.3283404822172913},1.5512664902893047,null,"ERO",null,null,null,0.22819999999999999,null,null,null,0.2397,null,null,null,0.2324,null,null,null,0.26740000000000003,null,null,null,0.29759999999999998,null,null,null,0.28139999999999998,0.27879999999999999,0.27472303386288299,0.27179999999999999,0.27700000000000002,0.27956674381011842,0.28286554997716801,0.28209533099255901,0.27871922521231501,0.27475334644729071,0.27582317173614201,0.27153601230742669,0.266766753989787,0.26494955604874698,0.24973719999999999,0.246457597254512,0.24307002305222641,0.23515385,0.232598911724123,0.231834411353638,0.2245899205289964,0.22190000000000001,0.21891923793307502,0.21697322294377541,0.22239999999999999,0.2228,0.22570000000000001,0.22039999999999998,0.21158718994433257,0.20951659517782709]
["Total (%)","EAC",0.1447057053262297,0.14888069669992599,{"$f":"IFERROR(IF((C91-D91)*100<=-100,\"-\",IF((C91-D91)*100=0,\"-\",(C91-D91)*100)),\"-\")","v":-0.41749913736962851},-1.9442562063265694,null,"EAC",null,null,null,0.2099,null,null,null,0.24260000000000001,null,null,null,0.23649999999999999,null,null,null,0.23319999999999999,null,null,null,0.2427,null,null,null,0.22059999999999999,0.21440000000000001,0.201746469938481,0.2026,0.1988,0.19504453246455244,0.19620000000000001,0.18744154457884998,0.18703723772231498,0.18642017256014948,0.19169272007263999,0.19324182875234033,0.18227611984518799,0.17830406598100398,0.16749860000000003,0.164389298120173,0.16471834872255442,0.15948178308066199,0.15417224165026899,0.153065974160844,0.1494979495663345,0.14910000000000001,0.147768695781718,0.1454515534858436,0.14679999999999999,0.14888069669992599,0.15219405091571778,0.14904500000000001,0.14543680620756952,0.1447057053262297]
["Total (%)","Total Distribuidoras",0.12342791132687102,0.12726999999999999,-0.38420886731289766,0.11950548842172559,null,"Total Distribuidoras",0.1418775169443558,0.14100811047498146,0.13793415279270232,null,0.13070565128840977,0.12964437260179504,0.12694288283823563,null,0.12258793600590746,0.11850075061320409,0.11799927005292099,null,0.11591852414171422,0.11640089554076116,0.11819269429220337,null,0.12264332753215777,0.1235027505156602,0.125382200831612,null,0.12149131034839021,0.1198,0.1183,0.13850000000000001,0.1386,0.13800000000000001,0.1353,0.13569999999999999,0.13515930820645661,0.13539999999999999,0.135948699663821,0.13476732516977902,0.13521828513108794,0.13815210875856698,0.13817782955640598,0.13738893428653198,0.13772168989869502,0.13109319999999999,0.129573906480387,0.12890494248781376,0.12673391356292898,0.12713450178313399,0.12499345213399399,0.123766924830195,0.1242,0.122926653037603,0.12525482120095949,0.12620000000000001,0.12726999999999999,0.1294276387288921,0.12829999999999997,0.12323645013619559,0.12342791132687102]
["Total (%)"]
["Limite Regulatório (%)","Limite Regulatório (% Energia Injetada)"]
["Limite Regulatório (%)"]
["Limite Regulatório (%)","Limite Regulatório (%)",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18",{"$f":"AJ75","v":"4T18"},{"$f":"AK75","v":"1T19"},{"$f":"AL75","v":"2T19"},"3T19","4T19","1T20","2T20","3T20",{"$f":"AR8","v":"4T20"},{"$f":"AS$8","v":"1T21"},"2T21","3T21","4T21","1T22","2T22","3T22","4T22",{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["Limite Regulatório (%)",null,null,null,null,null,null,"Valores em  "]
["Limite Regulatório (%)"]
["Limite Regulatório (%)"]
["Limite Regulatório (%)","EMG",null,null,null,null,null,"EMG",null,null,null,null,null,null,null,null,8.9262793694776188E-2,8.9321763578957547E-2,8.933106204855254E-2,8.9425797442050287E-2,8.9469468074045197E-2,8.9501114664906151E-2,8.9522080596906181E-2,8.9624556518956761E-2,8.9636460936102627E-2,8.9964089159701E-2,9.1587646525250296E-2,9.321929439781769E-2,9.4944691686417712E-2,9.6252400916748679E-2,9.6262244862044599E-2,9.6299999999999997E-2,9.6300000000000011E-2,9.6252885689999998E-2,9.6299999999999997E-2,9.6199999999999994E-2,9.6299999999999997E-2,9.64E-2,9.64E-2,9.6443377784774589E-2,9.6412468475743085E-2,9.6452684901653318E-2,9.6451317807131801E-2,9.6443377784774589E-2,9.6429277841380334E-2,9.6652947682688201E-2,9.6652947682688201E-2,0.10349999999999999,0.10697433870999599,0.11006602301146699,0.11006602301146699,null,null,null,"","","","","","",""]
["Limite Regulatório (%)","ENF",null,null,null,null,null,"ENF",null,null,null,null,null,null,null,null,5.885809791697566E-2,5.8876818032083549E-2,5.8903569167255143E-2,5.8894176666233505E-2,5.8913646776876501E-2,5.8927403490371989E-2,5.8925210178552158E-2,5.8943294947057821E-2,5.8955779654477201E-2,5.8927416251205948E-2,5.8796208181345441E-2,5.8659213793364431E-2,5.8518151295442536E-2,5.8399999999999987E-2,5.8400000000000001E-2,5.8400000000000001E-2,5.8400000000000001E-2,5.8400000000000001E-2,5.8400000000000001E-2,5.8400000000000001E-2,5.8400000000000001E-2,5.8400000000000001E-2,5.8400000000000001E-2,5.8400000000000028E-2,5.8400000000000007E-2,5.8400000000000007E-2,5.8400000000000001E-2,5.8400000000000028E-2,5.8400000000000014E-2,5.8241830965250305E-2,5.8241830965250305E-2,5.4600000000000003E-2,5.2781695335193494E-2,5.1103226292019598E-2,5.1103226292019598E-2,null,null,null,"","","","","","",""]
["Limite Regulatório (%)","EMR",{"$f":"INDEX($H$96:$DD$113,MATCH($B102,$H$96:$H$113,0),MATCH(C$12,$H$75:$DD$75,0),1)","v":9.9354633616591692E-2},{"$f":"INDEX($H$96:$DD$113,MATCH($B102,$H$96:$H$113,0),MATCH(D$12,$H$75:$DD$75,0),1)","v":9.9499999999999991E-2},{"$f":"IFERROR(IF((C102-D102)*100<=-100,\"-\",IF((C102-D102)*100=0,\"-\",(C102-D102)*100)),\"-\")","v":-1.453663834082991E-2},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9731706267798398E-2,9.9662134864175744E-2,0.110003776420836,9.9721916231380894E-2,9.9600000000000008E-2,9.9499999999999991E-2,9.9368065704554698E-2,9.9399999999999988E-2,9.9299999999999999E-2,9.9354633616591692E-2]
["Limite Regulatório (%)","ESE",{"$f":"INDEX($H$96:$DD$113,MATCH($B103,$H$96:$H$113,0),MATCH(C$12,$H$75:$DD$75,0),1)","v":0.10589999999999999},{"$f":"INDEX($H$96:$DD$113,MATCH($B103,$H$96:$H$113,0),MATCH(D$12,$H$75:$DD$75,0),1)","v":0.107},{"$f":"IFERROR(IF((C103-D103)*100<=-100,\"-\",IF((C103-D103)*100=0,\"-\",(C103-D103)*100)),\"-\")","v":-0.11000000000000038},null,null,"ESE",null,null,null,null,null,null,null,null,0.11166197338363301,0.11127727719245535,0.11215397460114666,0.1131441495397985,0.11286524984405413,0.11271418199511764,0.11261622427896548,0.11251794464231205,0.11295381031696865,0.11311418940428428,0.11329864908031458,0.11348795160656823,0.1135058246352264,0.11381777954203263,0.11509999999999999,0.1051,0.11019999999999999,0.1075,0.1042,0.1012,9.8299999999999998E-2,9.8400000000000001E-2,0.1003,0.1022,0.10396000676065892,0.10526327943463254,0.105306546160068,0.10548242379677211,0.106,0.10593380431247701,0.10593380431247701,0.10593380431247701,0.10580000000000001,0.10563846898597501,0.10553353402398753,0.1066,0.10657686702596263,0.1067,0.106672837999818,0.10679999999999999,0.107,0.10695829850000001,0.1066,0.10619999999999999,0.10589999999999999]
["Limite Regulatório (%)","EBO",null,null,null,null,null,"EBO",null,null,null,null,null,null,null,null,7.8477439657538131E-2,7.8268728434864043E-2,7.7793221441239485E-2,7.7247365888014063E-2,7.6494092699343055E-2,7.6438052159843922E-2,7.6931494633740535E-2,7.7655151976147516E-2,7.8964297950259582E-2,7.9970784151756222E-2,8.065380377800814E-2,8.1236885607996592E-2,8.0686065548135039E-2,7.8999261247782837E-2,7.7300000000000008E-2,7.5399999999999995E-2,7.4200000000000002E-2,7.4200000000000002E-2,7.4099999999999999E-2,7.4099999999999999E-2,7.4099999999999999E-2,7.4099999999999999E-2,7.4099999999999999E-2,7.4099999999999999E-2,7.4176452075681923E-2,7.4427283574953998E-2,7.4435751002607506E-2,7.4418724019050864E-2,7.2300000000000003E-2,6.8811958193964101E-2,6.8811958193964101E-2,6.8811958193964101E-2,6.1101626339078396E-2,6.10723860818983E-2,6.10723860818983E-2,6.1100000000000002E-2,6.1037983690238384E-2,null,"","","","","","",""]
["Limite Regulatório (%)","EPB (Sem EBO)",null,null,null,null,null,"EPB (Sem EBO)",null,null,null,null,null,null,null,null,0.14586775354197662,0.13993649832298377,0.1366325339065686,0.13697885930678264,0.13743369792726925,0.13781894687734234,0.13811984576821146,0.13860420942674506,0.13903336888117179,0.13936557594346985,0.13957470971203637,0.13958226892633974,0.13945253938897928,0.13944630258093715,0.1384,0.1353,0.1321,0.129,0.12709999999999999,0.12709999999999999,0.12690000000000001,0.12689999999999999,0.12689999999999999,0.12690000000000001,0.12684727774980797,0.12726283622833254,0.12747376867604199,0.1275798623017185,0.12759999999999999,0.127245270970584,0.127245270970584,0.127245270970584,0.129952468975331,0.13100348777881002,0.13159999999999999,0.1313,0.13126582648318663,null,"-","-","-","-","-","-","-"]
["Limite Regulatório (%)","EPB",{"$f":"INDEX($H$96:$DD$113,MATCH($B106,$H$96:$H$113,0),MATCH(C$12,$H$75:$DD$75,0),1)","v":1.2319035593465475E-2},1.23E-2,{"$f":"IFERROR(IF((C106-D106)*100<=-100,\"-\",IF((C106-D106)*100=0,\"-\",(C106-D106)*100)),\"-\")","v":1.9035593465475259E-3},null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1124,1.2285881326542899E-2,1.23E-2,1.23E-2,1.2308971951818244E-2,1.231E-2,1.2320000000000001E-2,1.2319035593465475E-2]
["Limite Regulatório (%)","EMT",0.11628466449070377,0.11849999999999999,-0.2215335509296229,null,null,"EMT",null,null,null,null,null,null,null,null,null,null,null,null,0.13556643432623189,0.1357476191453435,0.13597919035417999,0.13618540611144972,0.13645569569734128,0.13657585499063779,0.13671532229927391,0.13687047040006606,0.13679239294578829,0.13691222785115681,0.13689999999999999,0.1368,0.13689999999999999,0.13701620614999999,0.13700000000000001,0.1371,0.13730000000000001,0.13720000000000002,0.13720000000000002,0.13700000000000001,0.13684407487772016,0.136733221502118,0.13638886593595001,0.13639147313548169,0.13627534978456091,0.13634064013216901,0.13634064013216901,0.13634064013216901,0.13564578168452202,0.13549643632627401,0.13549643632627401,0.13449999999999998,0.13413026988886939,0.13009999999999999,0.12550209267833001,0.1211,0.11849999999999999,0.11784544130000001,0.1173,0.1167,0.11628466449070377]
["Limite Regulatório (%)","EMS",0.12369879984611049,0.12520000000000001,-0.15012001538895203,null,null,"EMS",null,null,null,null,null,null,null,null,null,null,null,null,0.15700847603891169,0.15628696252629765,0.15573542474091615,0.15502282475759285,0.15432166391968671,0.15381035540153407,0.1530864278029237,0.15226294870838467,0.15132265991795993,0.15060038741400303,0.14990000000000001,0.14910000000000001,0.1482,0.14369999999999999,0.13900000000000001,0.13519999999999999,0.13059999999999999,0.13,0.13,0.13009999999999999,0.12993340282199228,0.13001937459742746,0.129879718605353,0.12971545793260211,0.12952170302637336,0.129388336836913,0.129388336836913,0.129388336836913,0.129223597372084,0.129041367452606,0.12909999999999999,0.12839999999999999,0.128,0.1273,0.126503281949468,0.12590000000000001,0.12520000000000001,0.12484497145990052,0.12429999999999999,0.124,0.12369879984611049]
["Limite Regulatório (%)","ETO",0.13461108158206084,0.1353,-6.8891841793916608E-2,null,null,"ETO",null,null,null,null,null,null,null,null,null,null,null,null,0.13886373358282525,0.13886363971330656,0.13884260283052666,0.13887631011814214,0.13889282348002113,0.13891150485541956,0.13913617917428714,0.13960133503522917,0.13991517457651881,0.14009398751013191,0.14000000000000001,0.1399,0.13970000000000002,0.1396,0.1394,0.13930000000000001,0.13930000000000001,0.13930000000000001,0.13930000000000001,0.13980000000000001,0.13995202044167551,0.14010742044484867,0.139591892113448,0.13907021019057017,0.13862192693668279,0.13789334388020399,0.13789334388020399,0.13789334388020399,0.13732523711011502,0.13729615546839502,0.13735409616721977,0.13689999999999999,0.13669999999999999,0.1366,0.135981177863081,0.1356,0.1353,0.13496887066682597,0.13489999999999999,0.1348,0.13461108158206084]
["Limite Regulatório (%)","ESS",6.7999509296093413E-2,6.8099999999999994E-2,{"$f":"IFERROR(IF((C110-D110)*100<=-100,\"-\",IF((C110-D110)*100=0,\"-\",(C110-D110)*100)),\"-\")","v":-1.0049070390658055E-2},null,null,"ESS",null,null,null,null,null,null,null,null,null,null,null,null,6.3473933193770718E-2,6.347539100012789E-2,6.3527653647017027E-2,6.3552019512882779E-2,6.3543901572003389E-2,6.4016025919782116E-2,6.4878706097974331E-2,6.5855838126391411E-2,6.684971424980983E-2,6.7319793942766659E-2,6.7299999999999999E-2,6.7299999999999999E-2,6.7299999999999999E-2,6.7299999999999999E-2,6.7199999999999996E-2,6.7199999999999996E-2,6.7199999999999996E-2,6.7199999999999996E-2,6.7199999999999996E-2,6.7199999999999996E-2,6.7192576066319662E-2,6.7236900183488643E-2,6.7239907128579995E-2,6.7254829018609422E-2,6.7336636894172783E-2,6.7248074603584798E-2,6.7248074603584798E-2,6.7248074603584798E-2,6.7924997243727095E-2,6.8172792068712504E-2,6.8172792068712504E-2,6.8199999999999997E-2,6.8145150069792021E-2,6.8132236485186501E-2,6.8135776583163304E-2,6.8199999999999997E-2,6.8099999999999994E-2,6.8037633487604068E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.7999509296093413E-2]
["Limite Regulatório (%)","ERO",0.19400393027493404,0.21559999999999999,{"$f":"IFERROR(IF((C111-D111)*100<=-100,\"-\",IF((C111-D111)*100=0,\"-\",(C111-D111)*100)),\"-\")","v":-2.1596069725065945},null,null,"ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2288,0.22620000000000001,0.22320000000000001,0.22009999999999999,0.19620000000000001,0.21772665297564356,0.21855960364819046,0.21917788703105298,0.2205375524141186,0.2248,0.225011563871162,0.225011563871162,0.225011563871162,0.22552720782285199,0.22517876945354601,0.22468759055280091,0.22460000000000002,0.22424631171470555,0.22420000000000001,0.224202608697538,0.22260000000000002,0.21559999999999999,0.20855102299999997,0.20129999999999998,0.19519999999999998,0.19400393027493404]
["Limite Regulatório (%)","EAC",0.16414826738949539,0.1888,{"$f":"IFERROR(IF((C112-D112)*100<=-100,\"-\",IF((C112-D112)*100=0,\"-\",(C112-D112)*100)),\"-\")","v":-2.46517326105046},null,null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2077,0.20380000000000001,0.2021,0.1988,0.21729999999999999,0.19632756144578564,0.1967272221398263,0.197582495250889,0.19849586337532943,0.2009,0.20051759932896102,0.20051759932896102,0.20051759932896102,0.19913151050434902,0.19892881535887599,0.19892881535887599,0.19820000000000002,0.19789999999999999,0.1986,0.198806716446533,0.19719999999999999,0.1888,0.18066306105015212,0.17190000000000003,0.1643,0.16414826738949539]
["Limite Regulatório (%)","Total Distribuidoras",0.12223285644265376,0.12609999999999999,-0.38671435573462282,null,null,"Total Distribuidoras",null,null,null,null,null,null,null,null,null,null,null,null,0.12308745363638203,0.12314489606781795,0.12324784796447168,0.12339137679088341,0.12363509079335046,0.12378489368727962,0.12396364344877503,0.12403601764409702,0.12407211391276279,0.1242,0.1242,0.12230000000000001,0.12240000000000001,0.12089999999999999,0.1193,0.13300000000000001,0.13100000000000001,0.13100000000000001,0.13039999999999999,0.13020000000000001,0.13056224818866966,0.13100000000000001,0.13102509747459901,0.13140000000000002,0.13173866686627272,0.131401608285827,0.131401608285827,0.131401608285827,0.13188205764550098,0.13200000000000001,0.1321,0.1323,0.13100000000000001,0.1313,0.129954314113467,0.12839999999999999,0.12609999999999999,0.12530012694227199,0.12359999999999999,0.1226,0.12223285644265376]
["Limite Regulatório (%)"]
["Perdas Técnicas (%)","Perdas Técnicas (% Energia Injetada)"]
["Perdas Técnicas (%)"]
["Perdas Técnicas (%)","Perdas Técnicas (%)",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18",{"$f":"AJ96","v":"4T18"},{"$f":"AK96","v":"1T19"},{"$f":"AL96","v":"2T19"},"3T19","4T19","1T20","2T20","3T20",{"$f":"AR8","v":"4T20"},{"$f":"AS$8","v":"1T21"},"2T21","3T21","4T21","1T22","2T22","3T22","4T22",{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["Perdas Técnicas (%)",null,null,null,null,null,null,"Valores em  "]
["Perdas Técnicas (%)"]
["Perdas Técnicas (%)"]
["Perdas Técnicas (%)","EMG",null,null,null,null,null,"EMG",8.8141454942782013E-2,8.7664570554342874E-2,8.5598524972499104E-2,8.9023377081105429E-2,8.6422603816403432E-2,8.6088804243778461E-2,8.4463732069107039E-2,8.091903869711696E-2,8.3165769517057148E-2,8.5631311939802876E-2,9.0350281761321094E-2,9.6212220293162204E-2,9.7694723141282649E-2,9.8650539974112522E-2,9.9098421679405246E-2,9.8741075313014459E-2,9.4002448604241937E-2,9.2193684985359181E-2,9.4521041275081694E-2,9.4083258582021809E-2,9.9244352841432459E-2,0.10303129974151599,0.1018,0.10189999999999999,9.9900000000000003E-2,9.9100000000000008E-2,0.10050000000000001,0.1022,0.10387208692091106,0.1051,0.106773583156782,0.105111330907841,0.10055903026551526,9.7642456570956493E-2,9.4880737892141506E-2,9.4341876878076894E-2,9.5373069995112913E-2,9.5514700000000008E-2,9.5955068009210512E-2,9.6100000000000005E-2,9.5868537065726803E-2,9.5631844309189612E-2,9.4595385315088196E-2,null,null,null,"","","","","","",""]
["Perdas Técnicas (%)","ENF",null,null,null,null,null,"ENF",5.5454602940528189E-2,5.5434531440525153E-2,5.5522334479263989E-2,5.5344170729288288E-2,5.4284863922412128E-2,5.426133876076495E-2,5.4165366760018631E-2,5.3948655731534997E-2,5.3149583814238892E-2,5.3001596456505935E-2,5.285303935805731E-2,5.1666509917201689E-2,5.143142136180992E-2,5.0760827553010056E-2,5.1328228864436991E-2,5.2367633201746436E-2,5.2923002356097058E-2,5.2628775176646353E-2,5.1220317827971672E-2,5.1489003690098165E-2,5.1965074534745317E-2,5.2444525207938568E-2,5.2000000000000005E-2,5.0199999999999995E-2,4.8099999999999997E-2,4.6600000000000003E-2,4.6100000000000002E-2,4.6100000000000002E-2,4.6131195471476524E-2,4.6699999999999998E-2,4.7018823737089793E-2,4.7653304916487602E-2,4.9076530458098767E-2,5.0043213877143701E-2,5.0868736595081045E-2,5.0957107323996401E-2,4.9869157404279302E-2,4.8521000000000002E-2,4.7797320847967804E-2,4.7800000000000002E-2,4.7879469420911196E-2,4.8309789114577499E-2,4.8307561519293198E-2,null,null,null,"","","","","","",""]
["Perdas Técnicas (%)","EMR",{"$f":"INDEX($H$117:$DD$134,MATCH($B123,$H$117:$H$134,0),MATCH(C$12,$H$8:$DD$8,0),1)","v":8.0560022807504017E-2},{"$f":"INDEX($H$117:$DD$134,MATCH($B123,$H$117:$H$134,0),MATCH(D$12,$H$8:$DD$8,0),1)","v":8.4820968235092539E-2},{"$f":"IFERROR(IF((C123-D123)*100<=-100,\"-\",IF((C123-D123)*100=0,\"-\",(C123-D123)*100)),\"-\")","v":-0.42609454275885222},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8533776195966196E-2,8.8518463138380798E-2,8.77E-2,8.7098641972945007E-2,8.4667759754705099E-2,8.3646769628108505E-2,8.2318964648375806E-2,8.3800000000000013E-2,8.4820968235092539E-2,8.5513072133524132E-2,8.8000000000000009E-2,8.4399999999999989E-2,8.0560022807504017E-2]
["Perdas Técnicas (%)","ESE",{"$f":"INDEX($H$117:$DD$134,MATCH($B124,$H$117:$H$134,0),MATCH(C$12,$H$8:$DD$8,0),1)","v":7.5278513420168405E-2},{"$f":"INDEX($H$117:$DD$134,MATCH($B124,$H$117:$H$134,0),MATCH(D$12,$H$8:$DD$8,0),1)","v":7.7300000000000008E-2},{"$f":"IFERROR(IF((C124-D124)*100<=-100,\"-\",IF((C124-D124)*100=0,\"-\",(C124-D124)*100)),\"-\")","v":-0.20214865798316023},null,null,"ESE",7.2265596992626524E-2,7.2454626241993433E-2,7.238813823390694E-2,7.3861754320798736E-2,7.3902782043551898E-2,7.3340935281195438E-2,7.2020801177276744E-2,6.8113155972783723E-2,6.6181759066456777E-2,6.5812339555429269E-2,6.5755976785469336E-2,6.5779305469512828E-2,6.4562620837199131E-2,6.2774502977123295E-2,6.0410380804112054E-2,6.0474705539336059E-2,6.1891418945812599E-2,6.3881481737159407E-2,6.6564915694338395E-2,6.901043928062596E-2,7.1759530137443323E-2,7.1948798080396129E-2,7.0942147760000004E-2,6.8499999999999991E-2,7.3300000000000004E-2,7.22E-2,7.0800000000000002E-2,7.1099999999999997E-2,7.09179812794518E-2,7.1599999999999997E-2,7.3341541552625802E-2,7.4863698168483497E-2,7.6268243913635722E-2,7.8281949338018408E-2,8.0048464089105251E-2,8.0066963829690502E-2,7.9965791822067006E-2,7.7764699999999992E-2,7.6566512896842701E-2,7.5700000000000003E-2,7.5570226172737398E-2,7.6800650319915093E-2,7.7105432337824603E-2,7.7594307656251138E-2,7.7347441598890898E-2,7.7082884273528399E-2,7.7142554206852801E-2,7.7699999999999991E-2,7.7300000000000008E-2,7.8081757432074878E-2,7.7499999999999999E-2,7.690000000000001E-2,7.5278513420168405E-2]
["Perdas Técnicas (%)","EBO",null,null,null,null,null,"EBO",5.2324786167227799E-2,5.1811457289169395E-2,5.0959778419894561E-2,4.9300672621508557E-2,4.8836165804977599E-2,4.8475132819009274E-2,4.9270075033848851E-2,5.2048473815783779E-2,5.4014068651064201E-2,5.8646694489971694E-2,6.2059915626131626E-2,6.3023658310954439E-2,6.5552782495247194E-2,6.5065135298693247E-2,6.4442926348362614E-2,6.5840341628017149E-2,6.6471869593353147E-2,6.8799732815547271E-2,7.1278402988831174E-2,7.5046310802658098E-2,7.8051079641408852E-2,7.9767801842555067E-2,7.9719999999999999E-2,7.6399999999999996E-2,7.1900000000000006E-2,6.7917566792061498E-2,6.6299999999999998E-2,6.6500000000000004E-2,6.5581692012539536E-2,6.3159155873252007E-2,6.0681807850242499E-2,5.7158524988287496E-2,5.5681557846957261E-2,5.5762031745552595E-2,5.5564935668142981E-2,5.5731025375096499E-2,5.5847594565095297E-2,5.5734800000000001E-2,5.59800880125721E-2,5.6068716770687956E-2,5.5802937358914007E-2,5.5672498762605299E-2,5.5516553483110201E-2,5.5319318805278288E-2,5.5567427993226094E-2,null,"","","","","","",""]
["Perdas Técnicas (%)","EPB (Sem EBO)",null,null,null,null,null,"EPB (Sem EBO)",9.9201073870691742E-2,9.9142247083574497E-2,9.9655036410981862E-2,9.9553506521235124E-2,0.10178402194444154,0.10200427814798993,0.1038561893880928,0.10212052903029255,9.9463262299346919E-2,9.8542760295547871E-2,9.5831121937289418E-2,9.7402906247330792E-2,0.10021157880525733,0.1028235566048268,0.10379233680120467,0.10374722377998501,0.10217363860081756,0.10061207504747678,9.9181665547489778E-2,0.10257502685644593,0.10504789833663788,0.10551612779841218,0.1057,0.1023,9.8699999999999996E-2,9.6219806844982603E-2,9.5699999999999993E-2,9.35E-2,9.171425466973443E-2,9.0654624443885709E-2,8.9493716800975703E-2,8.847909773222741E-2,8.7846842599150501E-2,8.7797035874556908E-2,8.8355134796169785E-2,8.8203640598827793E-2,8.73942892684169E-2,8.5505600000000015E-2,8.4368219189632207E-2,8.3920652937541251E-2,8.3497000351317699E-2,8.35705091749845E-2,8.30636282787411E-2,8.2577717597361655E-2,8.2538803743306507E-2,null,"-","-","-","-","-","-","-"]
["Perdas Técnicas (%)","EPB",{"$f":"INDEX($H$117:$DD$134,MATCH($B127,$H$117:$H$134,0),MATCH(C$12,$H$8:$DD$8,0),1)","v":8.3491047030233873E-3},8.2785735347470496E-3,{"$f":"IFERROR(IF((C127-D127)*100<=-100,\"-\",IF((C127-D127)*100=0,\"-\",(C127-D127)*100)),\"-\")","v":7.0531168276337722E-3},null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1802079761691002E-2,8.1996985212911697E-2,8.2048984622582789E-3,8.2199999999999999E-3,8.2785735347470496E-3,8.3242427709005803E-3,8.3099999999999997E-3,8.369999999999999E-3,8.3491047030233873E-3]
["Perdas Técnicas (%)","EMT",8.8294531006607835E-2,8.8050000000000003E-2,2.4453100660783156E-2,null,null,"EMT",9.8460096482943057E-2,9.9245857860262757E-2,0.10053281315066541,0.10160801501560519,0.10047753983578893,0.10082767900380249,0.10115507632173913,0.10244127372672812,0.10376778734062089,0.10197605996777338,9.9587143653411564E-2,9.9016478863793278E-2,9.9230949468118723E-2,9.9874855751534208E-2,0.10068206638418409,9.9164506516164028E-2,9.7638470871963728E-2,9.7414995811673052E-2,9.7102107473353058E-2,9.8245904289499031E-2,0.1004697821604305,9.9219447620489301E-2,9.6500000000000002E-2,9.5069247229999987E-2,9.3799999999999994E-2,9.4468115088564897E-2,9.4600000000000004E-2,9.4200000000000006E-2,9.6868469920475722E-2,9.7699999999999995E-2,9.8154112029728194E-2,9.6411310773538095E-2,9.3746410593018498E-2,9.3683665648124206E-2,9.4433859519780949E-2,9.4738434258918591E-2,9.2418754227579905E-2,9.0208499999999997E-2,8.9540549122829105E-2,8.9388142450979424E-2,9.0029100000000001E-2,9.0059122977586198E-2,8.9876127092251193E-2,8.9033464384335695E-2,8.9147615479563291E-2,8.91697436716163E-2,8.8720596469590796E-2,8.8599999999999998E-2,8.8050000000000003E-2,8.7638658428597763E-2,8.8000000000000009E-2,8.8100000000000012E-2,8.8294531006607835E-2]
["Perdas Técnicas (%)","EMS",7.6157745328150894E-2,8.1000000000000003E-2,-0.48422546718491083,null,null,"EMS",0.14075841350944318,0.1401992739729617,0.13641607237052977,0.13034761333812986,0.12122909795819629,0.11200940955600312,0.10747701172923278,0.10105848487391816,9.7717695016099948E-2,9.5575566023438779E-2,9.239576278882361E-2,9.1706978974123526E-2,9.2306291761841172E-2,9.2710023824203194E-2,9.4949708259230978E-2,9.8214625337069025E-2,9.9548233591239335E-2,0.10008404203987946,0.10026277183193757,9.8297572253308457E-2,9.8343448732157362E-2,9.8130761967345298E-2,9.8531409599999994E-2,0.1,9.9000000000000005E-2,9.6808832219889993E-2,9.3700000000000006E-2,9.11E-2,9.1509404849254045E-2,9.19077851113594E-2,9.2816744746581997E-2,9.4128846981329201E-2,9.6570545216602716E-2,9.9940959970405197E-2,0.10172069687104063,0.10339958411393199,0.100941999161589,9.865539999999999E-2,9.7408982198733798E-2,9.9399930067515227E-2,9.8984864478006501E-2,9.6891063665929297E-2,9.5000854003205404E-2,8.6693085498759051E-2,8.253132492976549E-2,8.0799079465703305E-2,7.8993499069291304E-2,7.9500000000000001E-2,8.1000000000000003E-2,8.2156880037510149E-2,8.2279999999999992E-2,8.0100000000000005E-2,7.6157745328150894E-2]
["Perdas Técnicas (%)","ETO",9.8147849348006841E-2,9.9299999999999999E-2,-0.11521506519931585,null,null,"ETO",0.12223511055726827,0.12376872255814733,0.12506228380185541,0.12454145580305032,0.12332475609106287,0.12515862247378443,0.123789215729501,0.12638217815802283,0.12763708052918754,0.12697753393680367,0.12500256959161035,0.12144205283064337,0.11958915035380339,0.11717301799175096,0.11826239810260393,0.11805071360727114,0.1174686324920865,0.11705757490019825,0.11566858811357918,0.11521276097052606,0.11466682603229489,0.11430541250799299,0.1144,0.11410000000000001,0.1148,0.114845935287731,0.1138,0.1147,0.11417024255190751,0.11381959999999999,0.115190360848908,0.114653083944336,0.11345891970321505,0.112147255777998,0.11031545740345186,0.10940512009313601,0.10923673371225,0.10900470000000001,0.106491612494055,0.10512149836144963,0.104082635667406,0.10467082278065501,0.105752773687461,0.10517174759945708,0.105102528417601,0.10370630874151299,0.10248744782719699,0.10009999999999999,9.9299999999999999E-2,9.9045910584957972E-2,9.8740000000000008E-2,9.8400000000000001E-2,9.8147849348006841E-2]
["Perdas Técnicas (%)","ESS",6.0146981686159305E-2,6.2600000000000003E-2,{"$f":"IFERROR(IF((C131-D131)*100<=-100,\"-\",IF((C131-D131)*100=0,\"-\",(C131-D131)*100)),\"-\")","v":-0.24530183138406977},null,null,"ESS",6.1001488736469045E-2,6.5260723234838058E-2,6.8545949267167811E-2,6.955812147650052E-2,7.1795531657933467E-2,7.1502293696168326E-2,7.0420577092098646E-2,6.9084453122948239E-2,6.7669457340522293E-2,6.6585511683046314E-2,6.6069622017306553E-2,6.4737079479888437E-2,6.3402164125066315E-2,6.3115322331615084E-2,6.2339018094488031E-2,6.249343850553879E-2,6.2032801448073972E-2,6.1683350742622031E-2,6.2191467602990047E-2,6.2489058342746436E-2,6.3202307605910599E-2,6.4693084368286843E-2,6.4589999999999995E-2,6.5296000000000007E-2,6.4899999999999999E-2,6.3056216159768294E-2,6.2700000000000006E-2,6.1699999999999998E-2,6.1633131567580858E-2,6.1874000000000005E-2,6.2524915227508207E-2,6.24245774516832E-2,6.1862431207977575E-2,6.1428602172869995E-2,6.168182977845689E-2,6.1456533603457195E-2,6.1304762266059798E-2,6.0791899999999996E-2,6.0635478280135997E-2,5.9744249499763862E-2,5.9160169243187399E-2,5.8044448638532205E-2,5.6616356053489497E-2,5.6057873610678287E-2,5.6025327741969597E-2,5.60576303856491E-2,6.0999999999999999E-2,6.3E-2,6.2600000000000003E-2,6.2699999999999992E-2,6.1900000000000004E-2,6.13E-2,6.0146981686159305E-2]
["Perdas Técnicas (%)","ERO",8.8615919750304625E-2,8.7400000000000005E-2,{"$f":"IFERROR(IF((C132-D132)*100<=-100,\"-\",IF((C132-D132)*100=0,\"-\",(C132-D132)*100)),\"-\")","v":0.12159197503046199},null,null,"ERO",null,null,null,0.12740000000000001,null,null,null,0.1115,null,null,null,0.1115,null,null,null,0.1115,null,null,null,0.1115,null,null,null,0.1115,0.1115,0.1115,0.1115,0.11169999999999999,0.11125427289667765,0.1113,0.116168650559885,0.12001534993148001,0.12309143156002794,0.123267243732015,0.12074935351250286,0.12632314722007598,0.123128559628344,0.1212969,0.11674303702453499,0.10510538114852525,0.10031126,9.64856971862222E-2,9.2654149332036001E-2,8.881653369450801E-2,8.86899105486363E-2,8.5416060719260403E-2,8.0139895646383408E-2,8.7899999999999992E-2,8.7400000000000005E-2,8.7899999999999992E-2,9.01E-2,8.9399999999999993E-2,8.8615919750304625E-2]
["Perdas Técnicas (%)","EAC",9.3154964142651051E-2,9.4680696699925987E-2,{"$f":"IFERROR(IF((C133-D133)*100<=-100,\"-\",IF((C133-D133)*100=0,\"-\",(C133-D133)*100)),\"-\")","v":-0.15257325572749364},null,null,"EAC",null,null,null,0.1187,null,null,null,9.8500000000000004E-2,null,null,null,9.8500000000000004E-2,null,null,null,9.8500000000000004E-2,null,null,null,9.8500000000000004E-2,null,null,null,9.8900000000000002E-2,9.8900000000000002E-2,9.8892488772466203E-2,9.8500000000000004E-2,9.8500000000000004E-2,9.8372148683626481E-2,9.8251688933016793E-2,9.8782449378271603E-2,9.8942841247951788E-2,9.9597321618255574E-2,0.10018151494656299,0.10106525411424232,0.100310597111645,0.10003749077563001,0.1000418,9.9488314329167687E-2,9.9560745000826317E-2,9.8999186780510298E-2,9.9320722947339096E-2,9.9215112295109903E-2,9.974524507321289E-2,9.9030455695488101E-2,9.8012222896358595E-2,9.6296820667413296E-2,9.4600000000000004E-2,9.4680696699925987E-2,9.4139971559713445E-2,9.4244999999999995E-2,9.3599999999999989E-2,9.3154964142651051E-2]
["Perdas Técnicas (%)","Total Distribuidoras",8.3227868452176418E-2,8.3539999999999989E-2,-3.1213154782357144E-2,null,null,"Total Distribuidoras",9.7163426367144118E-2,9.7885935782050987E-2,9.8078554747516908E-2,null,9.6313709593747784E-2,9.4857724477591665E-2,9.4001241994675327E-2,null,9.160228173890772E-2,9.0654937427767465E-2,8.9231486160144299E-2,null,8.9434038149356646E-2,8.9695847944888871E-2,9.0249993814629767E-2,null,9.0050853435609576E-2,9.0031943795275529E-2,9.0178846637612109E-2,null,9.2632140459925918E-2,9.2777992213398164E-2,9.1999999999999998E-2,9.35E-2,9.3100000000000002E-2,9.2200000000000004E-2,9.1399999999999995E-2,9.0700000000000003E-2,9.11E-2,9.1399999999999995E-2,9.2477096066734793E-2,9.2455651300662897E-2,9.2246842537232809E-2,9.2760936852337397E-2,9.3019209746876552E-2,9.38582517073418E-2,9.2358955539396506E-2,9.0686800000000012E-2,8.9406385816018494E-2,8.8173702388358824E-2,8.7615868642013497E-2,8.6936752280760601E-2,8.6105936184956211E-2,8.4136247400542402E-2,8.3827148141966901E-2,8.3099127483238694E-2,8.1928057698517701E-2,8.1500000000000003E-2,8.3539999999999989E-2,8.2189873549837741E-2,8.405E-2,8.3380779218248879E-2,8.3227868452176418E-2]
["Perdas Técnicas (%)"]
["Perdas Técnicas (%)","Perdas Não Técnicas (% Energia Injetada)"]
["Perdas Técnicas (%)"]
["Perdas Não Técnicas (%)","Perdas Não Técnicas (%)",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18",{"$f":"AJ117","v":"4T18"},{"$f":"AK117","v":"1T19"},{"$f":"AL117","v":"2T19"},{"$f":"AM117","v":"3T19"},{"$f":"AN117","v":"4T19"},"1T20","2T20","3T20",{"$f":"AR8","v":"4T20"},{"$f":"AS$8","v":"1T21"},"2T21","3T21","4T21","1T22","2T22","3T22","4T22",{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},"4T23","1T24","2T24","3T24","4T24",{"$f":"BI8","v":"1T25"}]
["Perdas Não Técnicas (%)",null,null,null,null,null,null,"Valores em  "]
["Perdas Não Técnicas (%)"]
["Perdas Não Técnicas (%)"]
["Perdas Não Técnicas (%)","EMG",null,null,null,null,null,"EMG",3.0859771831664941E-4,6.6103432853215416E-5,2.5698677885694347E-4,-2.003194105083326E-3,-1.6960617600088553E-3,5.9228577104314829E-4,1.1013885626589579E-3,1.8295477510668677E-3,3.4360434783337187E-3,-6.9319020156579443E-4,-2.571758910379981E-3,-4.9321056748396321E-3,-5.9663187054777638E-3,-4.8132178447035908E-3,-3.918950344222333E-3,-1.7466741215864813E-3,1.8670126262912408E-3,5.4336295335202043E-3,6.4758760861743847E-3,6.9003210259160194E-3,2.5289520790885622E-3,4.4094801802812259E-4,-1E-4,2E-3,5.1000000000000004E-3,6.8999999999999999E-3,3.0000000000000001E-3,-8.9999999999999998E-4,-2.9883527332089433E-3,-6.6E-3,-3.2386272217852204E-3,-1.5907405327478101E-3,-3.6862937796876521E-4,4.6054268855569404E-3,4.2257616205479921E-3,2.0681262614166197E-3,4.5145014770954402E-3,-1.6291000000000001E-3,-1.6744966113917301E-3,-3.8E-3,-5.4042294958801893E-3,-5.9657773073512601E-3,-1.25671686125208E-2,null,null,null,"","","","","","",""]
["Perdas Não Técnicas (%)","ENF",null,null,null,null,null,"ENF",-4.1974997949585961E-4,7.8849836602546862E-6,-1.2766844764778161E-3,-1.3466122026148562E-3,-6.3641246263008891E-4,-9.9091868996780763E-4,-6.348975312057603E-4,-2.2988174861120775E-3,-1.4500007916951633E-3,-2.7085223951476807E-3,-2.7880265491041713E-3,-1.6837956868991808E-3,-2.6346225923320494E-3,-2.3858281399599451E-3,-3.0650233950917085E-3,-4.8776252210724538E-3,-6.7011881127580818E-3,-7.9413577036755376E-3,-5.9890009253729965E-3,-5.5381065576138103E-3,-6.8488655593959766E-3,-6.0137516567598378E-3,-7.4999999999999997E-3,-7.4999999999999997E-3,-5.4999999999999997E-3,-5.5000000000000005E-3,-6.7999999999999996E-3,-6.6E-3,-8.5318856437051251E-3,-9.3999999999999986E-3,-8.3244802798096602E-3,-8.6445969175605389E-3,-8.4932139717892596E-3,-7.8407636057593703E-3,-9.5878227334610239E-3,-1.0214979605851699E-2,-8.9694059930265808E-3,-1.0265699999999999E-2,-1.03326798398402E-2,-1.03E-2,-1.02810773653365E-2,-1.10223765852246E-2,-1.07195681094856E-2,null,null,null,"","","","","","",""]
["Perdas Não Técnicas (%)","EMR",{"$f":"INDEX($H$138:$DD$155,MATCH($B144,$H$138:$H$155,0),MATCH(C$12,$H$8:$DD$8,0),1)","v":-1.5001792694824406E-3},{"$f":"INDEX($H$138:$DD$155,MATCH($B144,$H$138:$H$155,0),MATCH(D$12,$H$8:$DD$8,0),1)","v":1.5E-3},{"$f":"IFERROR(IF((C144-D144)*100<=-100,\"-\",IF((C144-D144)*100=0,\"-\",(C144-D144)*100)),\"-\")","v":-0.30001792694824408},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.2724642717289503E-3,-6.8544838495952802E-3,-9.300000000000001E-3,-8.4191011253654108E-3,-8.2428452378110889E-3,-3.7884610799093499E-3,2.9212296167729898E-5,-5.0000000000000001E-4,1.5E-3,1.4000000000000001E-4,-1.1999999999999999E-3,-1.5437870338085302E-3,-1.5001792694824406E-3]
["Perdas Não Técnicas (%)","ESE",{"$f":"INDEX($H$138:$DD$155,MATCH($B145,$H$138:$H$155,0),MATCH(C$12,$H$8:$DD$8,0),1)","v":2.4421794061768861E-2},{"$f":"INDEX($H$138:$DD$155,MATCH($B145,$H$138:$H$155,0),MATCH(D$12,$H$8:$DD$8,0),1)","v":2.6200000000000001E-2},{"$f":"IFERROR(IF((C145-D145)*100<=-100,\"-\",IF((C145-D145)*100=0,\"-\",(C145-D145)*100)),\"-\")","v":-0.17782059382311399},null,null,"ESE",2.8793593226641191E-2,2.8834420536130778E-2,2.7855918853517774E-2,2.3855851589582328E-2,2.2156730066885857E-2,2.0061071719146423E-2,2.0057569829651577E-2,2.2185008086041423E-2,2.4659302016724362E-2,2.3983971359509876E-2,2.5377886395770651E-2,2.5579422025342548E-2,2.5112472133904731E-2,2.6921173288224156E-2,2.881229243209095E-2,2.7913083466613545E-2,2.7694823433975533E-2,2.67976922638818E-2,2.3928247429116936E-2,2.1171355285253272E-2,1.8164914491519385E-2,1.67802394947924E-2,1.6199999999999999E-2,1.9299999999999998E-2,2.18E-2,2.3799999999999998E-2,2.53E-2,2.53E-2,2.7925394567168426E-2,2.6099999999999998E-2,2.5510197735475599E-2,2.6790321713186498E-2,2.3786450480449653E-2,2.7783728294684899E-2,2.5955608456244627E-2,2.5195278868595201E-2,2.7692501291517301E-2,2.48151E-2,2.5684383271610902E-2,2.5899999999999999E-2,2.6975555318336449E-2,2.62409064304902E-2,2.7956258094547503E-2,2.5037466496857615E-2,2.33632328208985E-2,2.3781339935363303E-2,2.28691862571513E-2,2.41E-2,2.6200000000000001E-2,2.4580899999999999E-2,2.4900000000000002E-2,2.4565373583090036E-2,2.4421794061768861E-2]
["Perdas Não Técnicas (%)","EBO",null,null,null,null,null,"EBO",2.3855382621509477E-2,2.063795117924502E-2,1.9731160634991852E-2,1.7243962392645428E-2,1.508695840378976E-2,1.4888374195175384E-2,1.2113006521039313E-2,7.9458478004841449E-3,5.1988161643997076E-3,-1.1566177018376431E-3,-2.2224171572999864E-3,-4.0331460705140543E-3,-6.5658325731644497E-3,-3.3613539059870251E-3,-1.2210680596548343E-3,1.280990369909077E-3,4.5652881548446369E-3,4.306529889069495E-3,2.9640955572345692E-3,-6.0032696050763695E-3,-2.6194642503927536E-2,-3.1473624225728511E-2,-2.5219999999999999E-2,-1.78E-2,-3.3999999999999998E-3,2.0951739543080602E-3,-6.8999999999999999E-3,-7.9000000000000008E-3,-1.9906501731566219E-3,-1.5915798163603102E-3,3.7229796500109001E-3,6.5906469229609198E-3,6.0451423575169205E-3,8.5446097391142003E-3,7.6948977875044592E-3,7.8448549752001204E-3,8.6337522372188294E-3,6.9928999999999998E-3,6.1600517522165197E-3,5.0311805277337418E-3,4.5885886407078602E-3,3.4890561428610701E-3,2.84546262184377E-3,3.2470502133970097E-3,1.7735794190706399E-3,null,"","","","","","",""]
["Perdas Não Técnicas (%)","EPB (Sem EBO)",null,null,null,null,null,"EPB (Sem EBO)",3.5029419458488732E-2,3.2252720510870282E-2,2.9143093961950226E-2,2.640203512821164E-2,2.4756003340742655E-2,2.2537894164997307E-2,1.6916696451535557E-2,1.5638713922586998E-2,1.6146661169777868E-2,1.6752306654296115E-2,2.2559988030081066E-2,2.3380844008188875E-2,2.3301966353674455E-2,2.4041137253808111E-2,2.087556727239908E-2,2.0914536845917358E-2,2.3408010641892348E-2,2.567035205457498E-2,3.42354698764082E-2,3.255490801346117E-2,2.7945619762969012E-2,2.5466438943022852E-2,2.0799999999999999E-2,2.5600000000000001E-2,2.7E-2,2.8780265446993799E-2,3.1699999999999999E-2,3.2899999999999999E-2,3.7454486807125605E-2,3.8554412653899604E-2,4.1241462653804802E-2,4.3453774901359606E-2,4.327940185703244E-2,4.8981300807300503E-2,4.6715631504429915E-2,4.7052453961950895E-2,4.7825106394018706E-2,4.4968300000000003E-2,4.6317272206910801E-2,4.3899928715865927E-2,4.3596168216259903E-2,4.0227172291256198E-2,3.94031270451735E-2,4.0059547008708292E-2,3.8912579452282499E-2,null,"-","-","-","-","-","-","-"]
["Perdas Não Técnicas (%)","EPB",{"$f":"INDEX($H$138:$DD$155,MATCH($B148,$H$138:$H$155,0),MATCH(C$12,$H$8:$DD$8,0),1)","v":3.7510298664884508E-3},4.0199999999999993E-3,{"$f":"IFERROR(IF((C148-D148)*100<=-100,\"-\",IF((C148-D148)*100=0,\"-\",(C148-D148)*100)),\"-\")","v":-2.6897013351154849E-2},null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.54282344135355E-2,3.6808488389193698E-2,3.6607502390844501E-3,3.7799999999999999E-3,4.0199999999999993E-3,3.9063991346429639E-3,3.9484999999999998E-3,3.8259903324136617E-3,3.7510298664884508E-3]
["Perdas Não Técnicas (%)","EMT",5.2126289997698944E-2,5.2408999999999997E-2,-2.827100023010537E-2,null,null,"EMT",8.109907267581426E-2,7.8418096110082769E-2,7.0744642317363299E-2,6.5039948777280754E-2,5.9319659009539033E-2,5.8110907492425583E-2,5.4412567438518265E-2,4.5905241535281562E-2,4.4669299989972058E-2,3.8756098813117555E-2,3.8842488002269082E-2,3.7996363593591785E-2,3.5457160624856571E-2,3.608014651984167E-2,3.9856795308062853E-2,4.6944177103810325E-2,5.3664504814143144E-2,5.5350919792176462E-2,6.0264450563353722E-2,5.6191146658863475E-2,5.165575971175871E-2,5.0719777486882098E-2,4.9299999999999997E-2,4.9700000000000001E-2,4.9599999999999998E-2,5.2469968307098401E-2,4.9299999999999997E-2,4.65E-2,4.2578987822563891E-2,4.1000000000000002E-2,3.8166388793634001E-2,3.9338894859320496E-2,4.2597250728661079E-2,4.4712919034668494E-2,4.7541112650344594E-2,4.8041661047279298E-2,4.9677537477594999E-2,4.7370700000000002E-2,4.5303371206442303E-2,4.6790192519110485E-2,4.7527036271887695E-2,4.9409939072107001E-2,4.8086878216503301E-2,4.5887853317198794E-2,4.7980714329360595E-2,4.6820303823821401E-2,5.0052856731819896E-2,5.2300000000000006E-2,5.2408999999999997E-2,5.5081137247472628E-2,5.7699999999999994E-2,5.0273448317434383E-2,5.2126289997698944E-2]
["Perdas Não Técnicas (%)","EMS",3.8040782698602255E-2,3.6200000000000003E-2,0.18407826986022516,null,null,"EMS",6.9485336716029272E-2,7.011804629636495E-2,6.8604715303047986E-2,6.7664629640804372E-2,6.6356345060875982E-2,6.9596846038754032E-2,6.8997488664479495E-2,6.8253595724803162E-2,6.7272993909833365E-2,6.1807796418952267E-2,6.011931772167748E-2,5.4261968607226568E-2,5.0731370792139331E-2,4.7721898625139446E-2,4.7136085392761456E-2,4.4245732302767043E-2,4.5471521308828214E-2,4.3950103909850671E-2,4.2398768394270758E-2,3.8914790308240618E-2,3.6536059075692802E-2,3.5244248511507002E-2,3.5420164630000001E-2,3.44E-2,3.4299999999999997E-2,3.37711687878628E-2,0.03,3.5700000000000003E-2,3.075914515521621E-2,3.13226109117552E-2,3.3912717480510703E-2,2.87991803407762E-2,3.1903006439895784E-2,3.0633312362956501E-2,2.753998238030252E-2,2.7732586558601301E-2,2.96472856999659E-2,2.4784799999999999E-2,2.6826119965085198E-2,2.3841371751943369E-2,1.9375230745475199E-2,2.39588974012762E-2,1.88498076500258E-2,2.7666607075597469E-2,3.20928965953651E-2,2.89836240164804E-2,3.7919972712223846E-2,3.5200000000000002E-2,3.6200000000000003E-2,4.2000000000000003E-2,3.6049999999999999E-2,3.1499542420484875E-2,3.8040782698602255E-2]
["Perdas Não Técnicas (%)","ETO",1.7853502823691747E-3,1.1899999999999999E-2,-1.0114649717630824,null,null,"ETO",2.0023787853984232E-2,1.9587444076013413E-2,2.2032307817959198E-2,2.3397141782676666E-2,2.0203823948738247E-2,2.2618015446158074E-2,2.2051400022465657E-2,1.7656003079474378E-2,2.3018209483014699E-2,2.074141884044654E-2,2.2869217452717618E-2,2.5959323944203271E-2,2.2770361434746592E-2,2.4263073417324962E-2,2.5042577313152563E-2,2.4856041840546808E-2,2.9586727940122768E-2,3.1195744384728882E-2,3.1883015143642189E-2,3.3392471677882479E-2,2.8970630041814632E-2,2.2560405035155901E-2,2.2200000000000001E-2,1.5699999999999999E-2,1.26E-2,1.4138611042556299E-2,1.23E-2,1.7899999999999999E-2,1.5792641413880322E-2,1.4342200000000001E-2,1.5467581449050501E-2,1.1473300091669801E-2,1.362877092005252E-2,1.7873693077606299E-2,1.7123888295159526E-2,1.5048293657181199E-2,2.1012634244698899E-2,1.49041E-2,1.27320758316298E-2,1.6203666948521392E-2,1.2939886994489001E-2,1.3138515960157001E-2,1.2465783008171201E-2,1.1345063423925175E-2,5.8831636064975304E-3,6.4227290747290895E-3,9.0783724346465994E-3,9.8999999999999991E-3,1.1899999999999999E-2,7.7657292482248008E-3,7.0999999999999995E-3,3.7026536852634434E-3,1.7853502823691747E-3]
["Perdas Não Técnicas (%)","ESS",2.1020231385437682E-3,-4.3E-3,0.64020231385437687,null,null,"ESS",3.7104327500597826E-3,4.5734528285143531E-4,-3.8715730350699046E-3,-3.4256627335508979E-3,-7.7629001068528778E-3,-4.9583399414368928E-3,-3.2058393378395851E-3,-1.6717964500363855E-3,1.3568602695898835E-3,6.9054795351003396E-4,1.242933514423242E-3,2.867457423960793E-3,4.0578956190526596E-3,3.9127574214515588E-3,6.5386807606886733E-3,3.7515608071331517E-3,5.8793307023953262E-3,6.558793409551877E-3,3.8195467725212688E-3,4.8912797443039909E-3,2.5282943640926548E-3,9.0435701684961703E-4,2.7500000000000003E-3,-2.0999999999999999E-3,0,-3.4889045526887997E-4,-1.9E-3,2.2000000000000001E-3,-5.5815729431668191E-4,-1.1999999999999999E-3,-8.53012569188757E-4,-5.2912569142243599E-4,7.8333480506969104E-4,3.25997538247229E-3,5.1526633585750482E-3,3.2154387866535502E-3,6.7851046314527895E-3,2.3573000000000001E-3,1.41186478452969E-3,7.2931662122378144E-4,-2.4685997351874002E-3,1.4528845044536201E-4,-2.94677625769919E-3,2.9307180025685969E-4,1.9977785608949598E-3,-9.6753440938294295E-4,4.7692231249535895E-3,3.4999999999999996E-3,-4.3E-3,1.1999999999999999E-3,-1E-4,-1.4674286996731317E-3,2.1020231385437682E-3]
["Perdas Não Técnicas (%)","ERO",0.12090067542752246,0.13539999999999999,{"$f":"IFERROR(IF((C153-D153)*100<=-100,\"-\",IF((C153-D153)*100=0,\"-\",(C153-D153)*100)),\"-\")","v":-1.4499324572477532},null,null,"ERO",null,null,null,0.1008,null,null,null,0.12820000000000001,null,null,null,0.12089999999999999,null,null,null,0.15590000000000001,null,null,null,0.18609999999999999,null,null,null,0.1699,0.1673,0.163223033862883,0.16020000000000001,0.16470000000000001,0.16831247091344076,0.17150000000000001,0.16592668043267397,0.15870387528083499,0.1516619148872628,0.15255592800412698,0.15078665879492381,0.14044360676970999,0.141820996420402,0.12844030000000001,0.12971456022997802,0.1379646419037012,0.13484258999999998,0.13611321453790101,0.139180262021602,0.13577338683448839,0.13321265997071499,0.13350317721381499,0.136833327297392,0.13449999999999998,0.13539999999999999,0.13780000000000001,0.1303,0.1221871899443326,0.12090067542752246]
["Perdas Não Técnicas (%)","EAC",5.1550741183578649E-2,5.4199999999999998E-2,{"$f":"IFERROR(IF((C154-D154)*100<=-100,\"-\",IF((C154-D154)*100=0,\"-\",(C154-D154)*100)),\"-\")","v":-0.26492588164213488},null,null,"EAC",null,null,null,9.1200000000000003E-2,null,null,null,0.14410000000000001,null,null,null,0.13800000000000001,null,null,null,0.13469999999999999,null,null,null,0.14419999999999999,null,null,null,0.1217,0.11550000000000001,0.102853981166015,0.1041,9.7500000000000003E-2,9.6672383780925963E-2,9.7900000000000001E-2,8.8659095200578492E-2,8.8094396474363706E-2,8.6822850941893903E-2,9.1511205126077091E-2,9.2176574638098016E-2,8.1965522733542601E-2,7.8266575205373695E-2,6.7456799999999997E-2,6.4900983791005493E-2,6.5157603721728102E-2,6.0482596300151299E-2,5.48515187029298E-2,5.3850861865733804E-2,4.9752704493121594E-2,5.0107902882679196E-2,4.9756472885359407E-2,4.9154732818430302E-2,5.2199999999999996E-2,5.4199999999999998E-2,5.8054079356004332E-2,5.4800000000000001E-2,5.183680620756953E-2,5.1550741183578649E-2]
["Perdas Não Técnicas (%)","Total Distribuidoras",4.02000428746946E-2,4.3730000000000005E-2,-0.35299571253054052,null,null,"Total Distribuidoras",4.4714090577211686E-2,4.3122174692930511E-2,3.9855598045185403E-2,null,3.4391941694661997E-2,3.4786648124203373E-2,3.2941640843560292E-2,null,3.0985654266999743E-2,2.7845813185436639E-2,2.8767783892776694E-2,null,2.6484485992357591E-2,2.6705047595872302E-2,2.7942700477573589E-2,2.9181147636304441E-2,3.2592474096548175E-2,3.3470806720384695E-2,3.5203354193999878E-2,null,2.8859169888464282E-2,2.7044835965830585E-2,2.64E-2,4.4999999999999998E-2,4.5600000000000002E-2,4.58E-2,4.3900000000000002E-2,4.5100000000000001E-2,4.4022530945378821E-2,4.3900000000000002E-2,4.3471603597086503E-2,4.2311673869115766E-2,4.2971442593855151E-2,4.5391171906229599E-2,4.515861980952942E-2,4.3530682579189801E-2,4.5362734359298704E-2,4.0406399999999995E-2,4.0167520664368503E-2,4.0731240099454918E-2,3.9159857699999995E-2,4.0197749502373294E-2,3.88875159490377E-2,3.9630677429652601E-2,4.0387316717004899E-2,3.9827525554364501E-2,4.3326763502441794E-2,4.4699999999999997E-2,4.3730000000000005E-2,4.7237765179054356E-2,4.4249999999999998E-2,3.9855670917946714E-2,4.02000428746946E-2]
["Perdas Não Técnicas (%)"]
[null,"Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]

{"sheet":"Losses","index":25,"n_rows":156,"n_cols":61,"rows_kept":156,"cut":false,"hidden":false,"merged":[]}
[null,null,"Losses"]
[]
[]
[]
[null,"Comparison Periof for this sheet --->",{"$f":"IF(C2=\"\",PerAtual,C2)","v":"1Q25"},{"$f":"IF(D2=\"\",PerAnterior,D2)","v":"1Q24"}]
[]
[]
[null,"Last 12 months",{"$f":"IF(C5=\"\",PerAtual,C5)","v":"1Q25"},{"$f":"IF(D5=\"\",PerAnterior,D5)","v":"1Q24"},"Var (%)","Var (GWh)",null,null,"1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Coluna1","Coluna2","Coluna3","Coluna4","Coluna5","Coluna6"]
["Total (GWh)","Total (GWh)",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020",{"$f":"20&RIGHT(AQ12,2)","v":"2020"},"2020","2021","2021","2021","2021","2022","2022","2022","2022","2023","2023","2023",{"$f":"20&RIGHT(BD12,2)","v":"2023"},"2024","2024","2024","2024","2025"]
["Total (GWh)"]
["Total (GWh)"," ",{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (GWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Total (GWh)",null,null,null,null,null,null,"Valores em  "]
["Total (GWh)"]
["Total (GWh)"]
["Total (GWh)","EMG",{"$f":"INDEX($H$12:$CX$29,MATCH($B16,$H$12:$H$29,0),MATCH(C$12,$H$12:$CX$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":"-"},{"$f":"C16-D16","v":0},null,"EMG",{"$f":"Perdas!I16","v":150.72429135800013},{"$f":"Perdas!J16","v":150.42309839150008},{"$f":"Perdas!K16","v":147.54949108650024},{"$f":"Perdas!L16","v":149.76071229949989},{"$f":"Perdas!M16","v":144.67147588127992},{"$f":"Perdas!N16","v":148.92919084128039},{"$f":"Perdas!O16","v":149.12508409877984},{"$f":"Perdas!P16","v":146.50439153677948},{"$f":"Perdas!Q16","v":151.50713105000042},{"$f":"Perdas!R16","v":149.13643927250035},{"$f":"Perdas!S16","v":155.2767067849997},{"$f":"Perdas!T16","v":161.58123157750001},{"$f":"Perdas!U16","v":163.2893354775},{"$f":"Perdas!V16","v":165.93150694549968},{"$f":"Perdas!W16","v":168.18369356200006},{"$f":"Perdas!X16","v":169.29646901499106},{"$f":"Perdas!Y16","v":166.03128320199087},{"$f":"Perdas!Z16","v":167.49111396499117},{"$f":"Perdas!AA16","v":170.90144152999065},{"$f":"Perdas!AB16","v":170.56312659449992},{"$f":"Perdas!AC16","v":170.9},{"$f":"Perdas!AD16","v":174.3},{"$f":"Perdas!AE16","v":171.2},{"$f":"Perdas!AF16","v":174.7},{"$f":"Perdas!AG16","v":180.8},{"$f":"Perdas!AH16","v":184.54539638650022},{"$f":"Perdas!AI16","v":181.5},{"$f":"Perdas!AJ16","v":179.2},{"$f":"Perdas!AK16","v":176.7},{"$f":"Perdas!AL16","v":172.4},{"$f":"Perdas!AM16","v":181.12129381300019},{"$f":"Perdas!AN16","v":181.58217660199966},{"$f":"Perdas!AO16","v":179.59350570100011},{"$f":"Perdas!AP16","v":184.28249183999981},{"$f":"Perdas!AQ16","v":181.19081946799997},{"$f":"Perdas!AR16","v":178.4336607599999},{"$f":"Perdas!AS16","v":185.77328960199981},{"$f":"Perdas!AT16","v":174.60156900100037},{"$f":"Perdas!AU16","v":175.26572478900036},{"$f":"Perdas!AV16","v":172.48154523099998},{"$f":"Perdas!AW16","v":170.94393297436693},{"$f":"Perdas!AX16","v":172.29031188929017},{"$f":"Perdas!AY16","v":158.95709771671298},{"$f":"Perdas!AZ16","v":0},{"$f":"Perdas!BA16","v":0},{"$f":"Perdas!BB16","v":0},{"$f":"Perdas!BC16","v":0},{"$f":"Perdas!BD16","v":0},{"$f":"Perdas!BE16","v":0},{"$f":"Perdas!BF16","v":0},{"$f":"Perdas!BG16","v":0},{"$f":"Perdas!BH16","v":0},{"$f":"Perdas!BI16","v":0}]
["Total (GWh)","ENF",0,0,"-",0,null,"ENF",{"$f":"Perdas!I17","v":20.334353199999896},{"$f":"Perdas!J17","v":20.510621680000039},{"$f":"Perdas!K17","v":20.089312595000084},{"$f":"Perdas!L17","v":20.172784007389797},{"$f":"Perdas!M17","v":20.149644826722216},{"$f":"Perdas!N17","v":20.224648014222272},{"$f":"Perdas!O17","v":20.568905589222094},{"$f":"Perdas!P17","v":19.970286466832388},{"$f":"Perdas!Q17","v":20.255595872500095},{"$f":"Perdas!R17","v":19.709276102499977},{"$f":"Perdas!S17","v":19.617643027499959},{"$f":"Perdas!T17","v":19.708849302499846},{"$f":"Perdas!U17","v":19.152990122499933},{"$f":"Perdas!V17","v":18.755671664999973},{"$f":"Perdas!W17","v":18.440914237499936},{"$f":"Perdas!X17","v":17.823157862499997},{"$f":"Perdas!Y17","v":17.155386199999949},{"$f":"Perdas!Z17","v":16.589126122000046},{"$f":"Perdas!AA17","v":16.756834063499991},{"$f":"Perdas!AB17","v":16.957720628499928},{"$f":"Perdas!AC17","v":16.702172483499918},{"$f":"Perdas!AD17","v":17.2},{"$f":"Perdas!AE17","v":16.5},{"$f":"Perdas!AF17","v":16},{"$f":"Perdas!AG17","v":15.9},{"$f":"Perdas!AH17","v":15.433541459166793},{"$f":"Perdas!AI17","v":14.8},{"$f":"Perdas!AJ17","v":14.8},{"$f":"Perdas!AK17","v":14.2},{"$f":"Perdas!AL17","v":14.2},{"$f":"Perdas!AM17","v":14.749005999999877},{"$f":"Perdas!AN17","v":14.919434999999998},{"$f":"Perdas!AO17","v":15.381626000000047},{"$f":"Perdas!AP17","v":15.701447999999974},{"$f":"Perdas!AQ17","v":15.380132000000099},{"$f":"Perdas!AR17","v":15.283361000000033},{"$f":"Perdas!AS17","v":15.549946999999985},{"$f":"Perdas!AT17","v":14.848354234999956},{"$f":"Perdas!AU17","v":14.566810234999986},{"$f":"Perdas!AV17","v":14.311955235000099},{"$f":"Perdas!AW17","v":14.314129539749992},{"$f":"Perdas!AX17","v":14.163438102740066},{"$f":"Perdas!AY17","v":14.225156142312109},{"$f":"Perdas!AZ17","v":0},{"$f":"Perdas!BA17","v":0},{"$f":"Perdas!BB17","v":0},{"$f":"Perdas!BC17","v":0},{"$f":"Perdas!BD17","v":0},{"$f":"Perdas!BE17","v":0},{"$f":"Perdas!BF17","v":0},{"$f":"Perdas!BG17","v":0},{"$f":"Perdas!BH17","v":0},{"$f":"Perdas!BI17","v":0}]
["Total (GWh)","EMR",213.56688376211389,210.77881778901957,{"$f":"IFERROR(IF((C18/D18-1)*100<=-100,\"-\",IF((C18/D18-1)*100=0,\"-\",(C18/D18-1)*100)),\"-\")","v":1.3227448575430678},{"$f":"C18-D18","v":2.7880659730943194},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB18","v":187.49984065593085},{"$f":"Perdas!BC18","v":195.42109292501891},{"$f":"Perdas!BD18","v":201.69300000000001},{"$f":"Perdas!BE18","v":210.77881778901957},{"$f":"Perdas!BF18","v":213.48486899999997},{"$f":"Perdas!BG18","v":219.51926999999998},{"$f":"Perdas!BH18","v":218.236301201},{"$f":"Perdas!BI18","v":213.56688376211389}]
["Total (GWh)","ESE",387.58971679334667,380.89959530547833,1.7564002614659957,6.690121487868339,null,"ESE",{"$f":"Perdas!I19","v":349.44452500000085},{"$f":"Perdas!J19","v":357.01945624000069},{"$f":"Perdas!K19","v":355.41727219701278},{"$f":"Perdas!L19","v":349.72768571240641},{"$f":"Perdas!M19","v":347.16609754888202},{"$f":"Perdas!N19","v":339.2811775947078},{"$f":"Perdas!O19","v":338.80510714493784},{"$f":"Perdas!P19","v":335.90021949255464},{"$f":"Perdas!Q19","v":341.32563776819359},{"$f":"Perdas!R19","v":339.70122080809159},{"$f":"Perdas!S19","v":345.99397065349109},{"$f":"Perdas!T19","v":348.02639155136234},{"$f":"Perdas!U19","v":346.67882290570486},{"$f":"Perdas!V19","v":350.78240535723933},{"$f":"Perdas!W19","v":349.11747468699792},{"$f":"Perdas!X19","v":346.06014372905952},{"$f":"Perdas!Y19","v":347.34495300160256},{"$f":"Perdas!Z19","v":349.54806356434386},{"$f":"Perdas!AA19","v":349.93217201694148},{"$f":"Perdas!AB19","v":349.50876386060099},{"$f":"Perdas!AC19","v":349.37745629060174},{"$f":"Perdas!AD19","v":342.5},{"$f":"Perdas!AE19","v":332},{"$f":"Perdas!AF19","v":333.9},{"$f":"Perdas!AG19","v":328.3},{"$f":"Perdas!AH19","v":332.78591639759952},{"$f":"Perdas!AI19","v":338.8},{"$f":"Perdas!AJ19","v":342.8},{"$f":"Perdas!AK19","v":352.2},{"$f":"Perdas!AL19","v":348.5},{"$f":"Perdas!AM19","v":344.15792527700029},{"$f":"Perdas!AN19","v":348.38584025499972},{"$f":"Perdas!AO19","v":339.13472579600057},{"$f":"Perdas!AP19","v":347.67948811800034},{"$f":"Perdas!AQ19","v":345.68015405200003},{"$f":"Perdas!AR19","v":342.71396296399973},{"$f":"Perdas!AS19","v":348.88821089400022},{"$f":"Perdas!AT19","v":337.52836027100074},{"$f":"Perdas!AU19","v":340.39107333999988},{"$f":"Perdas!AV19","v":340.1344237619989},{"$f":"Perdas!AW19","v":345.08314754613093},{"$f":"Perdas!AX19","v":347.40824378205917},{"$f":"Perdas!AY19","v":350.30107640115415},{"$f":"Perdas!AZ19","v":339.48596310534214},{"$f":"Perdas!BA19","v":334.029},{"$f":"Perdas!BB19","v":339.70429640812068},{"$f":"Perdas!BC19","v":346.3195066001087},{"$f":"Perdas!BD19","v":361.75299999999999},{"$f":"Perdas!BE19","v":380.89959530547833},{"$f":"Perdas!BF19","v":386.62683225141416},{"$f":"Perdas!BG19","v":391.2514769},{"$f":"Perdas!BH19","v":393.45472683700001},{"$f":"Perdas!BI19","v":387.58971679334667}]
["Total (GWh)","EBO",0,0,"-",0,null,"EBO",{"$f":"Perdas!I20","v":50.491599787999874},{"$f":"Perdas!J20","v":49.013296809333141},{"$f":"Perdas!K20","v":48.384145037333361},{"$f":"Perdas!L20","v":45.95218717333325},{"$f":"Perdas!M20","v":44.688606361333051},{"$f":"Perdas!N20","v":44.837750232000019},{"$f":"Perdas!O20","v":43.883919363999972},{"$f":"Perdas!P20","v":43.368469195999673},{"$f":"Perdas!Q20","v":42.97975926999969},{"$f":"Perdas!R20","v":42.528438017999989},{"$f":"Perdas!S20","v":45.526864638000262},{"$f":"Perdas!T20","v":46.171916487999958},{"$f":"Perdas!U20","v":47.69784395700006},{"$f":"Perdas!V20","v":50.039050981000067},{"$f":"Perdas!W20","v":50.116495730999972},{"$f":"Perdas!X20","v":51.540385820999973},{"$f":"Perdas!Y20","v":52.292827091301788},{"$f":"Perdas!Z20","v":52.037487249277881},{"$f":"Perdas!AA20","v":52.463674458160185},{"$f":"Perdas!AB20","v":48.548590906160186},{"$f":"Perdas!AC20","v":36.627932334858578},{"$f":"Perdas!AD20","v":34.299999999999997},{"$f":"Perdas!AE20","v":38.393190000000004},{"$f":"Perdas!AF20","v":41.6},{"$f":"Perdas!AG20","v":48.9},{"$f":"Perdas!AH20","v":49.831451570999924},{"$f":"Perdas!AI20","v":43.1},{"$f":"Perdas!AJ20","v":42.9},{"$f":"Perdas!AK20","v":47},{"$f":"Perdas!AL20","v":46.4},{"$f":"Perdas!AM20","v":48.260407817999948},{"$f":"Perdas!AN20","v":48.049333508999787},{"$f":"Perdas!AO20","v":47.056766439000029},{"$f":"Perdas!AP20","v":48.063695796000076},{"$f":"Perdas!AQ20","v":47.655797896000209},{"$f":"Perdas!AR20","v":48.550319328000185},{"$f":"Perdas!AS20","v":49.521224484000008},{"$f":"Perdas!AT20","v":49.621912259000112},{"$f":"Perdas!AU20","v":49.984952541000077},{"$f":"Perdas!AV20","v":49.534477138000113},{"$f":"Perdas!AW20","v":49.19636054274995},{"$f":"Perdas!AX20","v":48.40915152805006},{"$f":"Perdas!AY20","v":47.658072731131078},{"$f":"Perdas!AZ20","v":47.856710983501912},{"$f":"Perdas!BA20","v":47.193365965185919},{"$f":"Perdas!BB20","v":0},{"$f":"Perdas!BC20","v":0},{"$f":"Perdas!BD20","v":0},{"$f":"Perdas!BE20","v":0},{"$f":"Perdas!BF20","v":0},{"$f":"Perdas!BG20","v":0},{"$f":"Perdas!BH20","v":0},{"$f":"Perdas!BI20","v":0}]
["Total (GWh)","EPB",0,0,"-",0,null,"EPB",{"$f":"Perdas!I21","v":573.62725070999886},{"$f":"Perdas!J21","v":578.29624638866539},{"$f":"Perdas!K21","v":580.89774799966767},{"$f":"Perdas!L21","v":577.87178918266807},{"$f":"Perdas!M21","v":592.34060344116665},{"$f":"Perdas!N21","v":588.07936970450032},{"$f":"Perdas!O21","v":575.62430555850085},{"$f":"Perdas!P21","v":566.95390627550057},{"$f":"Perdas!Q21","v":559.28476916699947},{"$f":"Perdas!R21","v":562.62326953399929},{"$f":"Perdas!S21","v":581.32513138200068},{"$f":"Perdas!T21","v":597.11022427500041},{"$f":"Perdas!U21","v":611.5572540719993},{"$f":"Perdas!V21","v":628.93325297200033},{"$f":"Perdas!W21","v":616.53087951300108},{"$f":"Perdas!X21","v":611.04534830900093},{"$f":"Perdas!Y21","v":609.68035355999973},{"$f":"Perdas!Z21","v":608.88159767033437},{"$f":"Perdas!AA21","v":647.54614720833297},{"$f":"Perdas!AB21","v":663.28866370433195},{"$f":"Perdas!AC21","v":662.9},{"$f":"Perdas!AD21","v":657.5},{"$f":"Perdas!AE21","v":629.9},{"$f":"Perdas!AF21","v":640.5},{"$f":"Perdas!AG21","v":630.6},{"$f":"Perdas!AH21","v":626.17224634299987},{"$f":"Perdas!AI21","v":650},{"$f":"Perdas!AJ21","v":651.79999999999995},{"$f":"Perdas!AK21","v":673.1},{"$f":"Perdas!AL21","v":680.9},{"$f":"Perdas!AM21","v":690.57678464213109},{"$f":"Perdas!AN21","v":703.99491105663958},{"$f":"Perdas!AO21","v":709.71195320853587},{"$f":"Perdas!AP21","v":728.0206260839459},{"$f":"Perdas!AQ21","v":720.64827289050822},{"$f":"Perdas!AR21","v":726.50243354000054},{"$f":"Perdas!AS21","v":729.00885585500021},{"$f":"Perdas!AT21","v":720.82046848999846},{"$f":"Perdas!AU21","v":733.95942315499985},{"$f":"Perdas!AV21","v":724.94805135799925},{"$f":"Perdas!AW21","v":721.27752336233368},{"$f":"Perdas!AX21","v":707.69682221984874},{"$f":"Perdas!AY21","v":698.84685443612591},{"$f":"Perdas!AZ21","v":701.05436887633914},{"$f":"Perdas!BA21","v":703.99014415313206},{"$f":"Perdas!BB21","v":0},{"$f":"Perdas!BC21","v":0},{"$f":"Perdas!BD21","v":0},{"$f":"Perdas!BE21","v":0},{"$f":"Perdas!BF21","v":0},{"$f":"Perdas!BG21","v":0},{"$f":"Perdas!BH21","v":0},{"$f":"Perdas!BI21","v":0}]
["Total (GWh)","EPB EBO",899.45147121385094,862.36624626122784,{"$f":"IFERROR(IF((C22/D22-1)*100<=-100,\"-\",IF((C22/D22-1)*100=0,\"-\",(C22/D22-1)*100)),\"-\")","v":4.3004031191393954},{"$f":"C22-D22","v":37.085224952623093},null,"EPB EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB22","v":775.14956236942066},{"$f":"Perdas!BC22","v":790.26543508420787},{"$f":"Perdas!BD22","v":816.90234625636879},{"$f":"Perdas!BE22","v":862.36624626122784},{"$f":"Perdas!BF22","v":877.79986261891702},{"$f":"Perdas!BG22","v":891.68254999999999},{"$f":"Perdas!BH22","v":901.81058437900003},{"$f":"Perdas!BI22","v":899.45147121385094}]
["Total (GWh)","EMT",2080.2718336671692,2028.7264189589544,2.5407770227917403,51.545414708214821,null,"EMT",{"$f":"Perdas!I23","v":1393.4265614479427},{"$f":"Perdas!J23","v":1397.7939540101997},{"$f":"Perdas!K23","v":1369.5598066446921},{"$f":"Perdas!L23","v":1358.3166460660677},{"$f":"Perdas!M23","v":1331.1084070404991},{"$f":"Perdas!N23","v":1357.1650358216343},{"$f":"Perdas!O23","v":1346.6397260818769},{"$f":"Perdas!P23","v":1297.4022436461394},{"$f":"Perdas!Q23","v":1308.3722919806382},{"$f":"Perdas!R23","v":1250.141731183935},{"$f":"Perdas!S23","v":1253.5769108326538},{"$f":"Perdas!T23","v":1263.4899481183143},{"$f":"Perdas!U23","v":1254.6424577833061},{"$f":"Perdas!V23","v":1269.4800819094814},{"$f":"Perdas!W23","v":1319.1767300461968},{"$f":"Perdas!X23","v":1380.6769730338594},{"$f":"Perdas!Y23","v":1444.0711598260152},{"$f":"Perdas!Z23","v":1467.3143668984576},{"$f":"Perdas!AA23","v":1498.2573364553032},{"$f":"Perdas!AB23","v":1446.2646119911931},{"$f":"Perdas!AC23","v":1425.6992720333888},{"$f":"Perdas!AD23","v":1422.9},{"$f":"Perdas!AE23","v":1416.5},{"$f":"Perdas!AF23","v":1437.6},{"$f":"Perdas!AG23","v":1441.9},{"$f":"Perdas!AH23","v":1479.6207219810133},{"$f":"Perdas!AI23","v":1451.4},{"$f":"Perdas!AJ23","v":1430.9},{"$f":"Perdas!AK23","v":1446},{"$f":"Perdas!AL23","v":1464.2},{"$f":"Perdas!AM23","v":1470.4080530394242},{"$f":"Perdas!AN23","v":1487.7779413504229},{"$f":"Perdas!AO23","v":1518.1309585130214},{"$f":"Perdas!AP23","v":1542.445345580617},{"$f":"Perdas!AQ23","v":1612.9137842925638},{"$f":"Perdas!AR23","v":1666.8468206643704},{"$f":"Perdas!AS23","v":1657.2011896840017},{"$f":"Perdas!AT23","v":1628.2352178160031},{"$f":"Perdas!AU23","v":1604.5549128920031},{"$f":"Perdas!AV23","v":1605.6249164489996},{"$f":"Perdas!AW23","v":1645.4038878060444},{"$f":"Perdas!AX23","v":1699.1184532350269},{"$f":"Perdas!AY23","v":1710.8472631572395},{"$f":"Perdas!AZ23","v":1694.3850609786712},{"$f":"Perdas!BA23","v":1732.82},{"$f":"Perdas!BB23","v":1744.2417015515721},{"$f":"Perdas!BC23","v":1829.0154818870872},{"$f":"Perdas!BD23","v":1964.375},{"$f":"Perdas!BE23","v":2028.7264189589544},{"$f":"Perdas!BF23","v":2115.636988923854},{"$f":"Perdas!BG23","v":2178.777},{"$f":"Perdas!BH23","v":2050.8576967230001},{"$f":"Perdas!BI23","v":2080.2718336671692}]
["Total (GWh)","EMS",955.67626016325596,932.05692118409956,2.5341090702003521,23.619338979156396,null,"EMS",{"$f":"Perdas!I24","v":1091.6117199999997},{"$f":"Perdas!J24","v":1100.7114240000001},{"$f":"Perdas!K24","v":1087.7798810000011},{"$f":"Perdas!L24","v":1073.066726999999},{"$f":"Perdas!M24","v":1022.7820500000007},{"$f":"Perdas!N24","v":998.61179700000025},{"$f":"Perdas!O24","v":969.87258200000042},{"$f":"Perdas!P24","v":934.20920599999931},{"$f":"Perdas!Q24","v":919.2459039999992},{"$f":"Perdas!R24","v":885.87642200000028},{"$f":"Perdas!S24","v":873.94230599999992},{"$f":"Perdas!T24","v":848.84125199999937},{"$f":"Perdas!U24","v":842.64203099999952},{"$f":"Perdas!V24","v":826.23797499999864},{"$f":"Perdas!W24","v":833.05233100000214},{"$f":"Perdas!X24","v":828.53975800000035},{"$f":"Perdas!Y24","v":838.14290613199955},{"$f":"Perdas!Z24","v":832.81038525190115},{"$f":"Perdas!AA24","v":817.01718674590063},{"$f":"Perdas!AB24","v":780.39555937725117},{"$f":"Perdas!AC24","v":776.6},{"$f":"Perdas!AD24","v":770.5},{"$f":"Perdas!AE24","v":792.35315000000003},{"$f":"Perdas!AF24","v":805},{"$f":"Perdas!AG24","v":802.4},{"$f":"Perdas!AH24","v":797.72124616450162},{"$f":"Perdas!AI24","v":748.8},{"$f":"Perdas!AJ24","v":779.3},{"$f":"Perdas!AK24","v":765.9},{"$f":"Perdas!AL24","v":781.4},{"$f":"Perdas!AM24","v":819.71309913800008},{"$f":"Perdas!AN24","v":807.86996663499906},{"$f":"Perdas!AO24","v":856.58866709399967},{"$f":"Perdas!AP24","v":863.66306516900011},{"$f":"Perdas!AQ24","v":866.88618995099978},{"$f":"Perdas!AR24","v":891.23487644099907},{"$f":"Perdas!AS24","v":882.78330072300048},{"$f":"Perdas!AT24","v":848.61047967499962},{"$f":"Perdas!AU24","v":857.16242483699932},{"$f":"Perdas!AV24","v":850.56922887600069},{"$f":"Perdas!AW24","v":832.81957421163088},{"$f":"Perdas!AX24","v":849.4007148606845},{"$f":"Perdas!AY24","v":799.31527189644851},{"$f":"Perdas!AZ24","v":794.73083159449118},{"$f":"Perdas!BA24","v":791.97900000000004},{"$f":"Perdas!BB24","v":766.59087893904041},{"$f":"Perdas!BC24","v":839.39538874612094},{"$f":"Perdas!BD24","v":867.02499999999998},{"$f":"Perdas!BE24","v":932.05692118409956},{"$f":"Perdas!BF24","v":1029.2697637299998},{"$f":"Perdas!BG24","v":992.43600000000004},{"$f":"Perdas!BH24","v":935.08775606500012},{"$f":"Perdas!BI24","v":955.67626016325596}]
["Total (GWh)","ETO",391.40710839070368,413.12548859898271,-5.2570903533286639,-21.718380208279029,null,"ETO",{"$f":"Perdas!I25","v":258.83442388704793},{"$f":"Perdas!J25","v":265.86218968699035},{"$f":"Perdas!K25","v":276.37970180145328},{"$f":"Perdas!L25","v":284.87702824299129},{"$f":"Perdas!M25","v":283.14443067438549},{"$f":"Perdas!N25","v":298.8565638175225},{"$f":"Perdas!O25","v":305.41802502463713},{"$f":"Perdas!P25","v":308.91816589093139},{"$f":"Perdas!Q25","v":328.20323987039433},{"$f":"Perdas!R25","v":328.73853716184175},{"$f":"Perdas!S25","v":335.16458824320603},{"$f":"Perdas!T25","v":341.1945211472069},{"$f":"Perdas!U25","v":335.22776726985279},{"$f":"Perdas!V25","v":335.58905750926073},{"$f":"Perdas!W25","v":344.47698480762125},{"$f":"Perdas!X25","v":351.12512947613516},{"$f":"Perdas!Y25","v":369.87811994430001},{"$f":"Perdas!Z25","v":381.9579799400405},{"$f":"Perdas!AA25","v":381.57945828317293},{"$f":"Perdas!AB25","v":381.40310657625969},{"$f":"Perdas!AC25","v":363.6},{"$f":"Perdas!AD25","v":345.7},{"$f":"Perdas!AE25","v":347.9},{"$f":"Perdas!AF25","v":335.4},{"$f":"Perdas!AG25","v":332.7},{"$f":"Perdas!AH25","v":339.41734713757967},{"$f":"Perdas!AI25","v":336.2},{"$f":"Perdas!AJ25","v":355.8},{"$f":"Perdas!AK25","v":354.3},{"$f":"Perdas!AL25","v":353.4},{"$f":"Perdas!AM25","v":363.73138161800011},{"$f":"Perdas!AN25","v":352.55703197599945},{"$f":"Perdas!AO25","v":357.03706145099972},{"$f":"Perdas!AP25","v":362.95983410199966},{"$f":"Perdas!AQ25","v":357.75068849300033},{"$f":"Perdas!AR25","v":355.20522991899912},{"$f":"Perdas!AS25","v":373.98810636599967},{"$f":"Perdas!AT25","v":363.7348070390014},{"$f":"Perdas!AU25","v":354.30074443600034},{"$f":"Perdas!AV25","v":359.01671123800014},{"$f":"Perdas!AW25","v":349.44637072571362},{"$f":"Perdas!AX25","v":357.06250954876754},{"$f":"Perdas!AY25","v":366.82047787864798},{"$f":"Perdas!AZ25","v":371.10460068642936},{"$f":"Perdas!BA25","v":362.392},{"$f":"Perdas!BB25","v":368.85858915408187},{"$f":"Perdas!BC25","v":383.98768839399389},{"$f":"Perdas!BD25","v":394.87900000000002},{"$f":"Perdas!BE25","v":413.12548859898271},{"$f":"Perdas!BF25","v":407.88619670973122},{"$f":"Perdas!BG25","v":411.99266},{"$f":"Perdas!BH25","v":398.52939212100006},{"$f":"Perdas!BI25","v":391.40710839070368}]
["Total (GWh)","ESS",362.0943487127397,324.48200000000003,{"$f":"IFERROR(IF((C26/D26-1)*100<=-100,\"-\",IF((C26/D26-1)*100=0,\"-\",(C26/D26-1)*100)),\"-\")","v":11.591505449528693},{"$f":"C26-D26","v":37.612348712739674},null,"ESS",{"$f":"Perdas!I26","v":257.9431586967923},{"$f":"Perdas!J26","v":265.16713417479247},{"$f":"Perdas!K26","v":263.44528032031644},{"$f":"Perdas!L26","v":274.36525103897264},{"$f":"Perdas!M26","v":267.85968011596606},{"$f":"Perdas!N26","v":281.65619768882925},{"$f":"Perdas!O26","v":286.6161962895228},{"$f":"Perdas!P26","v":289.71232924287267},{"$f":"Perdas!Q26","v":303.44443256639147},{"$f":"Perdas!R26","v":297.26915744214216},{"$f":"Perdas!S26","v":300.26339892292418},{"$f":"Perdas!T26","v":304.2215902973108},{"$f":"Perdas!U26","v":302.88645498743864},{"$f":"Perdas!V26","v":298.9155080518251},{"$f":"Perdas!W26","v":304.35346156754122},{"$f":"Perdas!X26","v":289.60033829602776},{"$f":"Perdas!Y26","v":294.86526273084525},{"$f":"Perdas!Z26","v":297.49623315334509},{"$f":"Perdas!AA26","v":286.62666754196215},{"$f":"Perdas!AB26","v":292.72491755622332},{"$f":"Perdas!AC26","v":287.5},{"$f":"Perdas!AD26","v":287.60000000000002},{"$f":"Perdas!AE26","v":299.59478999999999},{"$f":"Perdas!AF26","v":283.10000000000002},{"$f":"Perdas!AG26","v":293.8},{"$f":"Perdas!AH26","v":288.94173362544177},{"$f":"Perdas!AI26","v":279.39999999999998},{"$f":"Perdas!AJ26","v":297.8},{"$f":"Perdas!AK26","v":288.89999999999998},{"$f":"Perdas!AL26","v":289.2},{"$f":"Perdas!AM26","v":296.46664173899961},{"$f":"Perdas!AN26","v":302.06182173600047},{"$f":"Perdas!AO26","v":305.89940027999972},{"$f":"Perdas!AP26","v":310.47981928700113},{"$f":"Perdas!AQ26","v":323.24487674999983},{"$f":"Perdas!AR26","v":314.96383272999992},{"$f":"Perdas!AS26","v":333.86027822299951},{"$f":"Perdas!AT26","v":317.45171885100024},{"$f":"Perdas!AU26","v":313.67458259700061},{"$f":"Perdas!AV26","v":303.84531769399928},{"$f":"Perdas!AW26","v":287.17331018166664},{"$f":"Perdas!AX26","v":295.28293102218618},{"$f":"Perdas!AY26","v":271.90137651052862},{"$f":"Perdas!AZ26","v":285.70847642514997},{"$f":"Perdas!BA26","v":293.31},{"$f":"Perdas!BB26","v":280.27637162777029},{"$f":"Perdas!BC26","v":316.19400000000002},{"$f":"Perdas!BD26","v":317.07600000000002},{"$f":"Perdas!BE26","v":324.48200000000003},{"$f":"Perdas!BF26","v":366.94},{"$f":"Perdas!BG26","v":358.07650599999999},{"$f":"Perdas!BH26","v":346.39607616199999},{"$f":"Perdas!BI26","v":362.0943487127397}]
["Total (GWh)","ERO",1143.050641512003,1205.6773612270611,{"$f":"IFERROR(IF((C27/D27-1)*100<=-100,\"-\",IF((C27/D27-1)*100=0,\"-\",(C27/D27-1)*100)),\"-\")","v":-5.1943182918621433},{"$f":"C27-D27","v":-62.626719715058016},null,"ERO",{"$f":"Perdas!I27","v":0},{"$f":"Perdas!J27","v":0},{"$f":"Perdas!K27","v":0},{"$f":"Perdas!L27","v":0},{"$f":"Perdas!M27","v":0},{"$f":"Perdas!N27","v":0},{"$f":"Perdas!O27","v":0},{"$f":"Perdas!P27","v":0},{"$f":"Perdas!Q27","v":0},{"$f":"Perdas!R27","v":0},{"$f":"Perdas!S27","v":0},{"$f":"Perdas!T27","v":0},{"$f":"Perdas!U27","v":0},{"$f":"Perdas!V27","v":0},{"$f":"Perdas!W27","v":0},{"$f":"Perdas!X27","v":0},{"$f":"Perdas!Y27","v":0},{"$f":"Perdas!Z27","v":0},{"$f":"Perdas!AA27","v":0},{"$f":"Perdas!AB27","v":0},{"$f":"Perdas!AC27","v":0},{"$f":"Perdas!AD27","v":0},{"$f":"Perdas!AE27","v":0},{"$f":"Perdas!AF27","v":1199.9000000000001},{"$f":"Perdas!AG27","v":1201.2},{"$f":"Perdas!AH27","v":1183.0763680238081},{"$f":"Perdas!AI27","v":1170.0999999999999},{"$f":"Perdas!AJ27","v":1206},{"$f":"Perdas!AK27","v":1226.8},{"$f":"Perdas!AL27","v":1273.2},{"$f":"Perdas!AM27","v":1278.8569823128269},{"$f":"Perdas!AN27","v":1259.4580045494972},{"$f":"Perdas!AO27","v":1251.5581691695447},{"$f":"Perdas!AP27","v":1240.3788035739553},{"$f":"Perdas!AQ27","v":1228.8513796012239},{"$f":"Perdas!AR27","v":1225.7343676969999},{"$f":"Perdas!AS27","v":1209.2954726319988},{"$f":"Perdas!AT27","v":1150.9189197569997},{"$f":"Perdas!AU27","v":1138.7698479109999},{"$f":"Perdas!AV27","v":1123.8525797880006},{"$f":"Perdas!AW27","v":1098.4383763939707},{"$f":"Perdas!AX27","v":1097.0421414882019},{"$f":"Perdas!AY27","v":1112.7720417874991},{"$f":"Perdas!AZ27","v":1092.3323832161091},{"$f":"Perdas!BA27","v":1090.2349999999999},{"$f":"Perdas!BB27","v":1092.279945511621},{"$f":"Perdas!BC27","v":1104.4527542828223},{"$f":"Perdas!BD27","v":1171.472},{"$f":"Perdas!BE27","v":1205.6773612270611},{"$f":"Perdas!BF27","v":1246.9294094645054},{"$f":"Perdas!BG27","v":1224.3564544000001},{"$f":"Perdas!BH27","v":1165.410550047},{"$f":"Perdas!BI27","v":1143.050641512003}]
["Total (GWh)","EAC",230.19130966095082,234.46882583278122,{"$f":"IFERROR(IF((C28/D28-1)*100<=-100,\"-\",IF((C28/D28-1)*100=0,\"-\",(C28/D28-1)*100)),\"-\")","v":-1.8243432390799175},{"$f":"C28-D28","v":-4.2775161718303991},null,"EAC",{"$f":"Perdas!I28","v":0},{"$f":"Perdas!J28","v":0},{"$f":"Perdas!K28","v":0},{"$f":"Perdas!L28","v":0},{"$f":"Perdas!M28","v":0},{"$f":"Perdas!N28","v":0},{"$f":"Perdas!O28","v":0},{"$f":"Perdas!P28","v":0},{"$f":"Perdas!Q28","v":0},{"$f":"Perdas!R28","v":0},{"$f":"Perdas!S28","v":0},{"$f":"Perdas!T28","v":0},{"$f":"Perdas!U28","v":0},{"$f":"Perdas!V28","v":0},{"$f":"Perdas!W28","v":0},{"$f":"Perdas!X28","v":0},{"$f":"Perdas!Y28","v":0},{"$f":"Perdas!Z28","v":0},{"$f":"Perdas!AA28","v":0},{"$f":"Perdas!AB28","v":0},{"$f":"Perdas!AC28","v":0},{"$f":"Perdas!AD28","v":0},{"$f":"Perdas!AE28","v":0},{"$f":"Perdas!AF28","v":293.10000000000002},{"$f":"Perdas!AG28","v":287},{"$f":"Perdas!AH28","v":267.49397273746598},{"$f":"Perdas!AI28","v":265.10000000000002},{"$f":"Perdas!AJ28","v":258.7},{"$f":"Perdas!AK28","v":253},{"$f":"Perdas!AL28","v":259.60000000000002},{"$f":"Perdas!AM28","v":250.96824896660283},{"$f":"Perdas!AN28","v":250.15093030311215},{"$f":"Perdas!AO28","v":255.07516918194435},{"$f":"Perdas!AP28","v":256.62591305300009},{"$f":"Perdas!AQ28","v":259.028956827},{"$f":"Perdas!AR28","v":246.51961318799994},{"$f":"Perdas!AS28","v":236.00064347899985},{"$f":"Perdas!AT28","v":223.26935164700018},{"$f":"Perdas!AU28","v":219.8996860180001},{"$f":"Perdas!AV28","v":219.74705768399957},{"$f":"Perdas!AW28","v":214.69247041227192},{"$f":"Perdas!AX28","v":209.00088691405591},{"$f":"Perdas!AY28","v":210.27629716492763},{"$f":"Perdas!AZ28","v":208.55235903467809},{"$f":"Perdas!BA28","v":210.33500000000001},{"$f":"Perdas!BB28","v":211.65811978611688},{"$f":"Perdas!BC28","v":214.72179510358689},{"$f":"Perdas!BD28","v":223.863},{"$f":"Perdas!BE28","v":234.46882583278122},{"$f":"Perdas!BF28","v":246.13895080001103},{"$f":"Perdas!BG28","v":238.83545089999998},{"$f":"Perdas!BH28","v":232.216629318},{"$f":"Perdas!BI28","v":230.19130966095082}]
["Total (GWh)","Total",6663.2995738761292,6592.581675157604,1.0726890041424353,70.717898718525248,null,"Total",{"$f":"Perdas!I29","v":4146.4378840877816},{"$f":"Perdas!J29","v":4184.7974213814823},{"$f":"Perdas!K29","v":4149.5026386819773},{"$f":"Perdas!L29","v":4134.1108107233285},{"$f":"Perdas!M29","v":4053.9109958902354},{"$f":"Perdas!N29","v":4077.6417307146971},{"$f":"Perdas!O29","v":4036.5538511514778},{"$f":"Perdas!P29","v":3942.9392177476102},{"$f":"Perdas!Q29","v":3974.6187615451163},{"$f":"Perdas!R29","v":3875.7244915230103},{"$f":"Perdas!S29","v":3910.6875204847756},{"$f":"Perdas!T29","v":3930.3459247571936},{"$f":"Perdas!U29","v":3923.7749575753014},{"$f":"Perdas!V29","v":3944.6645103913052},{"$f":"Perdas!W29","v":4003.4489651518606},{"$f":"Perdas!X29","v":4045.7077035425737},{"$f":"Perdas!Y29","v":4139.4622516880554},{"$f":"Perdas!Z29","v":4174.1263538146914},{"$f":"Perdas!AA29","v":4221.0809183032643},{"$f":"Perdas!AB29","v":4149.6550611950206},{"$f":"Perdas!AC29","v":4089.9068331423487},{"$f":"Perdas!AD29","v":4052.4999999999995},{"$f":"Perdas!AE29","v":4044.3411300000002},{"$f":"Perdas!AF29","v":5560.8},{"$f":"Perdas!AG29","v":5563.5},{"$f":"Perdas!AH29","v":5565.0399418270763},{"$f":"Perdas!AI29","v":5479.2000000000007},{"$f":"Perdas!AJ29","v":5560},{"$f":"Perdas!AK29","v":5598.1},{"$f":"Perdas!AL29","v":5683.4000000000005},{"$f":"Perdas!AM29","v":5759.0098243639859},{"$f":"Perdas!AN29","v":5756.8073929726706},{"$f":"Perdas!AO29","v":5835.1680028340443},{"$f":"Perdas!AP29","v":5900.3005306035202},{"$f":"Perdas!AQ29","v":5959.2310522212983},{"$f":"Perdas!AR29","v":6011.9884782313702},{"$f":"Perdas!AS29","v":6021.8705189420007},{"$f":"Perdas!AT29","v":5829.6411590410034},{"$f":"Perdas!AU29","v":5802.5301827510038},{"$f":"Perdas!AV29","v":5764.0662144109983},{"$f":"Perdas!AW29","v":5728.7891690426104},{"$f":"Perdas!AX29","v":5796.8756045909104},{"$f":"Perdas!AY29","v":5741.9209858227259},{"$f":"Perdas!AZ29","v":5716.5753378003374},{"$f":"Perdas!BA29","v":5744.4989999999998},{"$f":"Perdas!BB29","v":5766.2593060036752},{"$f":"Perdas!BC29","v":6019.7731430229478},{"$f":"Perdas!BD29","v":6319.0383462563686},{"$f":"Perdas!BE29","v":6592.581675157604},{"$f":"Perdas!BF29","v":6890.7128734984344},{"$f":"Perdas!BG29","v":6906.9273682000003},{"$f":"Perdas!BH29","v":6642.0037132879997},{"$f":"Perdas!BI29","v":6663.2995738761292}]
["Total (GWh)"]
["Technical Losses (GWh)","Technical Losses (GWh)"]
["Technical Losses (GWh)"]
["Technical Losses (GWh)"," ",{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (GWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Technical Losses (GWh)",null,null,null,null,null,null,"Valores em  "]
["Technical Losses (GWh)"]
["Technical Losses (GWh)"]
["Technical Losses (GWh)","EMG",{"$f":"INDEX($H$33:$XFD$50,MATCH($B37,$H$33:$H$50,0),MATCH(C$12,$H$12:$CX$12,0),1)","v":""},"",{"$f":"IFERROR(IF((C37/D37-1)*100<=-100,\"-\",IF((C37/D37-1)*100=0,\"-\",(C37/D37-1)*100)),\"-\")","v":"-"},{"$f":"C37-D37","v":{"$error":"#VALUE!"}},null,"EMG",{"$f":"Perdas!I37","v":150.19842199999997},{"$f":"Perdas!J37","v":150.30975738165503},{"$f":"Perdas!K37","v":147.10783897048799},{"$f":"Perdas!L37","v":153.20818581416833},{"$f":"Perdas!M37","v":147.56751945925294},{"$f":"Perdas!N37","v":147.91156819009802},{"$f":"Perdas!O37","v":147.20555589827876},{"$f":"Perdas!P37","v":143.26522103777191},{"$f":"Perdas!Q37","v":145.49588172900627},{"$f":"Perdas!R37","v":150.3535596453608},{"$f":"Perdas!S37","v":159.82604574946259},{"$f":"Perdas!T37","v":170.31189227554208},{"$f":"Perdas!U37","v":173.91021373932838},{"$f":"Perdas!V37","v":174.44266723977168},{"$f":"Perdas!W37","v":175.10854336975211},{"$f":"Perdas!X37","v":172.34515798746946},{"$f":"Perdas!Y37","v":162.79790212194024},{"$f":"Perdas!Z37","v":158.16908490040618},{"$f":"Perdas!AA37","v":159.94331936931016},{"$f":"Perdas!AB37","v":158.90835724233992},{"$f":"Perdas!AC37","v":166.7},{"$f":"Perdas!AD37","v":173.6},{"$f":"Perdas!AE37","v":171.302967},{"$f":"Perdas!AF37","v":171.24582800000002},{"$f":"Perdas!AG37","v":172.1},{"$f":"Perdas!AH37","v":172.614102},{"$f":"Perdas!AI37","v":176.3},{"$f":"Perdas!AJ37","v":180.8},{"$f":"Perdas!AK37","v":181.9},{"$f":"Perdas!AL37","v":184},{"$f":"Perdas!AM37","v":186.78686199999996},{"$f":"Perdas!AN37","v":184.37244400000003},{"$f":"Perdas!AO37","v":180.25428200000002},{"$f":"Perdas!AP37","v":175.98208000000002},{"$f":"Perdas!AQ37","v":173.46509800000001},{"$f":"Perdas!AR37","v":174.60601499999999},{"$f":"Perdas!AS37","v":177.37711200000001},{"$f":"Perdas!AT37","v":177.63115999999999},{"$f":"Perdas!AU37","v":178.378581},{"$f":"Perdas!AV37","v":179.5},{"$f":"Perdas!AW37","v":181.15591899999995},{"$f":"Perdas!AX37","v":183.75335099999995},{"$f":"Perdas!AY37","v":183.31018900000001},{"$f":"Perdas!AZ37","v":0},{"$f":"Perdas!BA37","v":0},{"$f":"Perdas!BB37","v":0},{"$f":"Perdas!BC37","v":""},{"$f":"Perdas!BD37","v":""},{"$f":"Perdas!BE37","v":""},{"$f":"Perdas!BF37","v":""},{"$f":"Perdas!BG37","v":""},{"$f":"Perdas!BH37","v":""},{"$f":"Perdas!BI37","v":""}]
["Technical Losses (GWh)","ENF","","","-",{"$error":"#VALUE!"},null,"ENF",{"$f":"Perdas!I38","v":20.489442999999998},{"$f":"Perdas!J38","v":20.507704672999999},{"$f":"Perdas!K38","v":20.562119419728511},{"$f":"Perdas!L38","v":20.675860773196646},{"$f":"Perdas!M38","v":20.388672883196673},{"$f":"Perdas!N38","v":20.600860210196668},{"$f":"Perdas!O38","v":20.812862863767567},{"$f":"Perdas!P38","v":20.859118751543171},{"$f":"Perdas!Q38","v":20.823697747491529},{"$f":"Perdas!R38","v":20.770714813735687},{"$f":"Perdas!S38","v":20.710112728850703},{"$f":"Perdas!T38","v":20.372792346816876},{"$f":"Perdas!U38","v":20.187092804641736},{"$f":"Perdas!V38","v":19.680690988723928},{"$f":"Perdas!W38","v":19.612030681489909},{"$f":"Perdas!X38","v":19.653746822279995},{"$f":"Perdas!Y38","v":19.642555341998325},{"$f":"Perdas!Z38","v":19.53716366759939},{"$f":"Perdas!AA38","v":18.975577659418981},{"$f":"Perdas!AB38","v":19.001503659418979},{"$f":"Perdas!AC38","v":19.237645575927406},{"$f":"Perdas!AD38","v":19.399999999999999},{"$f":"Perdas!AE38","v":19.260946000000001},{"$f":"Perdas!AF38","v":18.768164000000002},{"$f":"Perdas!AG38","v":18},{"$f":"Perdas!AH38","v":17.484190999999999},{"$f":"Perdas!AI38","v":17.3},{"$f":"Perdas!AJ38","v":17.3},{"$f":"Perdas!AK38","v":17.5},{"$f":"Perdas!AL38","v":17.7},{"$f":"Perdas!AM38","v":17.922022999999999},{"$f":"Perdas!AN38","v":18.225684000000001},{"$f":"Perdas!AO38","v":18.600669000000003},{"$f":"Perdas!AP38","v":18.618608999999999},{"$f":"Perdas!AQ38","v":18.952290788140001},{"$f":"Perdas!AR38","v":19.11524778814},{"$f":"Perdas!AS38","v":18.960084788140001},{"$f":"Perdas!AT38","v":18.832842788140002},{"$f":"Perdas!AU38","v":18.584309999999999},{"$f":"Perdas!AV38","v":18.3},{"$f":"Perdas!AW38","v":18.228251},{"$f":"Perdas!AX38","v":18.350232999999999},{"$f":"Perdas!AY38","v":18.281970999999999},{"$f":"Perdas!AZ38","v":0},{"$f":"Perdas!BA38","v":0},{"$f":"Perdas!BB38","v":0},{"$f":"Perdas!BC38","v":""},{"$f":"Perdas!BD38","v":""},{"$f":"Perdas!BE38","v":""},{"$f":"Perdas!BF38","v":""},{"$f":"Perdas!BG38","v":""},{"$f":"Perdas!BH38","v":""},{"$f":"Perdas!BI38","v":""}]
["Technical Losses (GWh)","EMR",217.61936600000001,207.370181,{"$f":"IFERROR(IF((C39/D39-1)*100<=-100,\"-\",IF((C39/D39-1)*100=0,\"-\",(C39/D39-1)*100)),\"-\")","v":4.9424584337899535},{"$f":"C39-D39","v":10.249185000000011},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB39","v":196.39479299999996},{"$f":"Perdas!BC39","v":195.35176900000002},{"$f":"Perdas!BD39","v":202.84800000000001},{"$f":"Perdas!BE39","v":207.370181},{"$f":"Perdas!BF39","v":213.13553899999999},{"$f":"Perdas!BG39","v":222.64655999999999},{"$f":"Perdas!BH39","v":222.30106099999998},{"$f":"Perdas!BI39","v":217.61936600000001}]
["Technical Losses (GWh)","ESE",292.64882360000001,284.600437973331,2.8279596770765414,8.0483856266690168,null,"ESE",{"$f":"Perdas!I40","v":249.8814522473308},{"$f":"Perdas!J40","v":255.38507949090237},{"$f":"Perdas!K40","v":256.65356508942597},{"$f":"Perdas!L40","v":264.34847805176383},{"$f":"Perdas!M40","v":267.09005569972788},{"$f":"Perdas!N40","v":266.40968098265989},{"$f":"Perdas!O40","v":265.00268187515491},{"$f":"Perdas!P40","v":253.37418850159443},{"$f":"Perdas!Q40","v":248.6709297824533},{"$f":"Perdas!R40","v":248.96938263302962},{"$f":"Perdas!S40","v":249.64563893179363},{"$f":"Perdas!T40","v":250.5828939287546},{"$f":"Perdas!U40","v":249.59543005726096},{"$f":"Perdas!V40","v":245.49891439892798},{"$f":"Perdas!W40","v":236.37847675083876},{"$f":"Perdas!X40","v":236.77349016510053},{"$f":"Perdas!Y40","v":239.96622063686351},{"$f":"Perdas!Z40","v":246.2489153086978},{"$f":"Perdas!AA40","v":257.40293216700434},{"$f":"Perdas!AB40","v":267.45701216700428},{"$f":"Perdas!AC40","v":278.8025236905811},{"$f":"Perdas!AD40","v":277.7},{"$f":"Perdas!AE40","v":270.39673729999998},{"$f":"Perdas!AF40","v":260.59100000000001},{"$f":"Perdas!AG40","v":252.9},{"$f":"Perdas!AH40","v":250.20083200000002},{"$f":"Perdas!AI40","v":249.6},{"$f":"Perdas!AJ40","v":252.9},{"$f":"Perdas!AK40","v":252.7},{"$f":"Perdas!AL40","v":255.4},{"$f":"Perdas!AM40","v":255.34272800000002},{"$f":"Perdas!AN40","v":256.57079199999998},{"$f":"Perdas!AO40","v":258.51070900000002},{"$f":"Perdas!AP40","v":256.60542300000003},{"$f":"Perdas!AQ40","v":261.038701},{"$f":"Perdas!AR40","v":260.68289799999997},{"$f":"Perdas!AS40","v":259.145127},{"$f":"Perdas!AT40","v":255.87679299999996},{"$f":"Perdas!AU40","v":254.88830400000001},{"$f":"Perdas!AV40","v":253.55817299999995},{"$f":"Perdas!AW40","v":254.30603500000001},{"$f":"Perdas!AX40","v":258.93610200000001},{"$f":"Perdas!AY40","v":257.08815300000003},{"$f":"Perdas!AZ40","v":256.666875},{"$f":"Perdas!BA40","v":256.53986700000002},{"$f":"Perdas!BB40","v":259.610255},{"$f":"Perdas!BC40","v":267.12835100000001},{"$f":"Perdas!BD40","v":276.34199999999998},{"$f":"Perdas!BE40","v":284.600437973331},{"$f":"Perdas!BF40","v":294.16228597683977},{"$f":"Perdas!BG40","v":296.26797999999997},{"$f":"Perdas!BH40","v":298.235297},{"$f":"Perdas!BI40","v":292.64882360000001}]
["Technical Losses (GWh)","EBO","","","-",{"$error":"#VALUE!"},null,"EBO",{"$f":"Perdas!I41","v":34.680445109999994},{"$f":"Perdas!J41","v":35.051360500000001},{"$f":"Perdas!K41","v":34.879227000000007},{"$f":"Perdas!L41","v":34.044423500000008},{"$f":"Perdas!M41","v":34.141325488532807},{"$f":"Perdas!N41","v":34.302329530390388},{"$f":"Perdas!O41","v":35.224103206846415},{"$f":"Perdas!P41","v":37.624604672028497},{"$f":"Perdas!Q41","v":39.206190933796478},{"$f":"Perdas!R41","v":43.384049055438652},{"$f":"Perdas!S41","v":47.21777230758255},{"$f":"Perdas!T41","v":49.328662827015812},{"$f":"Perdas!U41","v":53.007087068167323},{"$f":"Perdas!V41","v":52.764961057667598},{"$f":"Perdas!W41","v":51.084446592543728},{"$f":"Perdas!X41","v":50.55675310792838},{"$f":"Perdas!Y41","v":48.932165830761484},{"$f":"Perdas!Z41","v":48.972072797761463},{"$f":"Perdas!AA41","v":50.369087834285388},{"$f":"Perdas!AB41","v":52.769874834285396},{"$f":"Perdas!AC41","v":55.130082620000003},{"$f":"Perdas!AD41","v":56.7},{"$f":"Perdas!AE41","v":56.162410000000001},{"$f":"Perdas!AF41","v":54.262629999999994},{"$f":"Perdas!AG41","v":51.3},{"$f":"Perdas!AH41","v":48.340215000000001},{"$f":"Perdas!AI41","v":48.1},{"$f":"Perdas!AJ41","v":48.7},{"$f":"Perdas!AK41","v":48.5},{"$f":"Perdas!AL41","v":47.6},{"$f":"Perdas!AM41","v":45.47066930350001},{"$f":"Perdas!AN41","v":43.081799303500006},{"$f":"Perdas!AO41","v":42.448309303500004},{"$f":"Perdas!AP41","v":41.677333303500014},{"$f":"Perdas!AQ41","v":41.85896799999999},{"$f":"Perdas!AR41","v":42.559521999999994},{"$f":"Perdas!AS41","v":42.890563},{"$f":"Perdas!AT41","v":44.090063999999998},{"$f":"Perdas!AU41","v":45.029864000000003},{"$f":"Perdas!AV41","v":45.455634000000003},{"$f":"Perdas!AW41","v":45.458519000000003},{"$f":"Perdas!AX41","v":45.554218999999996},{"$f":"Perdas!AY41","v":45.334485000000001},{"$f":"Perdas!AZ41","v":45.203443999999998},{"$f":"Perdas!BA41","v":45.733656999999994},{"$f":"Perdas!BB41","v":0},{"$f":"Perdas!BC41","v":""},{"$f":"Perdas!BD41","v":""},{"$f":"Perdas!BE41","v":""},{"$f":"Perdas!BF41","v":""},{"$f":"Perdas!BG41","v":""},{"$f":"Perdas!BH41","v":""},{"$f":"Perdas!BI41","v":""}]
["Technical Losses (GWh)","EPB","-","-","-",{"$error":"#VALUE!"},null,"EPB",{"$f":"Perdas!I42","v":423.93079143629956},{"$f":"Perdas!J42","v":436.34539736659394},{"$f":"Perdas!K42","v":449.4582806469848},{"$f":"Perdas!L42","v":456.74181683047243},{"$f":"Perdas!M42","v":476.45643221076972},{"$f":"Perdas!N42","v":481.65702015924336},{"$f":"Perdas!O42","v":494.99642638213061},{"$f":"Perdas!P42","v":491.66104836299183},{"$f":"Perdas!Q42","v":481.17225603512537},{"$f":"Perdas!R42","v":480.87443333985016},{"$f":"Perdas!S42","v":470.55086793284687},{"$f":"Perdas!T42","v":481.52397215140019},{"$f":"Perdas!U42","v":496.18135307754261},{"$f":"Perdas!V42","v":509.74902449758832},{"$f":"Perdas!W42","v":513.29314606088224},{"$f":"Perdas!X42","v":508.53010716712652},{"$f":"Perdas!Y42","v":496.03792020810914},{"$f":"Perdas!Z42","v":485.10978451759513},{"$f":"Perdas!AA42","v":481.38273389640165},{"$f":"Perdas!AB42","v":503.49208381213776},{"$f":"Perdas!AC42","v":523.6},{"$f":"Perdas!AD42","v":529.70000000000005},{"$f":"Perdas!AE42","v":526.38400000000001},{"$f":"Perdas!AF42","v":512.25594999999998},{"$f":"Perdas!AG42","v":495.1},{"$f":"Perdas!AH42","v":482.00110200000006},{"$f":"Perdas!AI42","v":488.3},{"$f":"Perdas!AJ42","v":482.4},{"$f":"Perdas!AK42","v":477.9},{"$f":"Perdas!AL42","v":479.3},{"$f":"Perdas!AM42","v":472.72879000000012},{"$f":"Perdas!AN42","v":472.12520499999999},{"$f":"Perdas!AO42","v":475.46510999999998},{"$f":"Perdas!AP42","v":467.31123200000002},{"$f":"Perdas!AQ42","v":471.404561},{"$f":"Perdas!AR42","v":473.76911000000001},{"$f":"Perdas!AS42","v":471.16917299999994},{"$f":"Perdas!AT42","v":472.39251999999999},{"$f":"Perdas!AU42","v":473.83109499999995},{"$f":"Perdas!AV42","v":475.96492699999999},{"$f":"Perdas!AW42","v":473.86123499999991},{"$f":"Perdas!AX42","v":477.735795},{"$f":"Perdas!AY42","v":473.99602599999997},{"$f":"Perdas!AZ42","v":472.05556800000005},{"$f":"Perdas!BA42","v":478.43427399999996},{"$f":"Perdas!BB42","v":0},{"$f":"Perdas!BC42","v":"-"},{"$f":"Perdas!BD42","v":"-"},{"$f":"Perdas!BE42","v":"-"},{"$f":"Perdas!BF42","v":"-"},{"$f":"Perdas!BG42","v":"-"},{"$f":"Perdas!BH42","v":"-"},{"$f":"Perdas!BI42","v":"-"}]
["Technical Losses (GWh)","EPB EBO",620.62239599999998,580.48990499999991,{"$f":"IFERROR(IF((C43/D43-1)*100<=-100,\"-\",IF((C43/D43-1)*100=0,\"-\",(C43/D43-1)*100)),\"-\")","v":6.9135553700972796},{"$f":"C43-D43","v":40.132491000000073},null,"EPB EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB43","v":534.99157300000013},{"$f":"Perdas!BC43","v":546.45538700000009},{"$f":"Perdas!BD43","v":559.55816400000003},{"$f":"Perdas!BE43","v":580.48990499999991},{"$f":"Perdas!BF43","v":597.43545900000004},{"$f":"Perdas!BG43","v":604.43655000000001},{"$f":"Perdas!BH43","v":618.98078399999997},{"$f":"Perdas!BI43","v":620.62239599999998}]
["Technical Losses (GWh)","EMT",1308.0440963542401,1272.0202449993751,2.8320187116898099,36.023851354864973,null,"EMT",{"$f":"Perdas!I44","v":764.07634500000006},{"$f":"Perdas!J44","v":780.829521},{"$f":"Perdas!K44","v":803.87520799999982},{"$f":"Perdas!L44","v":828.18808599999988},{"$f":"Perdas!M44","v":836.97648619999995},{"$f":"Perdas!N44","v":860.96022119999998},{"$f":"Perdas!O44","v":875.62838246508102},{"$f":"Perdas!P44","v":895.92625846508099},{"$f":"Perdas!Q44","v":914.64269609543862},{"$f":"Perdas!R44","v":905.86635813575856},{"$f":"Perdas!S44","v":901.83107768580419},{"$f":"Perdas!T44","v":913.09926499323592},{"$f":"Perdas!U44","v":924.35302747146375},{"$f":"Perdas!V44","v":932.58164791226386},{"$f":"Perdas!W44","v":945.05845221535026},{"$f":"Perdas!X44","v":937.07059222602152},{"$f":"Perdas!Y44","v":931.88451341649363},{"$f":"Perdas!Z44","v":935.66959842329561},{"$f":"Perdas!AA44","v":924.49086211371196},{"$f":"Perdas!AB44","v":920.04848431407311},{"$f":"Perdas!AC44","v":941.58872681501509},{"$f":"Perdas!AD44","v":941.6},{"$f":"Perdas!AE44","v":937.359737985675},{"$f":"Perdas!AF44","v":943.90371135644},{"$f":"Perdas!AG44","v":943},{"$f":"Perdas!AH44","v":951.26448788056814},{"$f":"Perdas!AI44","v":953.8},{"$f":"Perdas!AJ44","v":961.8},{"$f":"Perdas!AK44","v":1004.5},{"$f":"Perdas!AL44","v":1031.3},{"$f":"Perdas!AM44","v":1058.7299481422676},{"$f":"Perdas!AN44","v":1056.6364949272001},{"$f":"Perdas!AO44","v":1043.8279769747146},{"$f":"Perdas!AP44","v":1044.11488453332},{"$f":"Perdas!AQ44","v":1072.8205922159862},{"$f":"Perdas!AR44","v":1105.9977064768361},{"$f":"Perdas!AS44","v":1077.8357944261613},{"$f":"Perdas!AT44","v":1067.6077403341567},{"$f":"Perdas!AU44","v":1065.4742731244612},{"$f":"Perdas!AV44","v":1053.9402525806222},{"$f":"Perdas!AW44","v":1078.6157649416882},{"$f":"Perdas!AX44","v":1097.1689024398647},{"$f":"Perdas!AY44","v":1114.5330280014784},{"$f":"Perdas!AZ44","v":1115.07097180294},{"$f":"Perdas!BA44","v":1127.1905643779814},{"$f":"Perdas!BB44","v":1143.7130017468046},{"$f":"Perdas!BC44","v":1169.3255501080871},{"$f":"Perdas!BD44","v":1235.5129999999999},{"$f":"Perdas!BE44","v":1272.0202449993751},{"$f":"Perdas!BF44","v":1298.559672395877},{"$f":"Perdas!BG44","v":1315.617},{"$f":"Perdas!BH44","v":1305.0029420000001},{"$f":"Perdas!BI44","v":1308.0440963542401}]
["Technical Losses (GWh)","EMS",637.33001200000001,643.70011208999983,-0.98960680142140545,-6.3701000899998235,null,"EMS",{"$f":"Perdas!I45","v":730.83520299999998},{"$f":"Perdas!J45","v":733.74338499999988},{"$f":"Perdas!K45","v":723.78347899999994},{"$f":"Perdas!L45","v":706.37898299999983},{"$f":"Perdas!M45","v":660.98383399999989},{"$f":"Perdas!N45","v":615.91445399999986},{"$f":"Perdas!O45","v":590.67461099999991},{"$f":"Perdas!P45","v":557.607978},{"$f":"Perdas!Q45","v":544.434304},{"$f":"Perdas!R45","v":537.97389473401836},{"$f":"Perdas!S45","v":529.44643720483577},{"$f":"Perdas!T45","v":533.29607522277263},{"$f":"Perdas!U45","v":543.78098589889078},{"$f":"Perdas!V45","v":545.46388748856612},{"$f":"Perdas!W45","v":556.69236001774868},{"$f":"Perdas!X45","v":571.20958599981168},{"$f":"Perdas!Y45","v":575.33986221369355},{"$f":"Perdas!Z45","v":578.68937299000004},{"$f":"Perdas!AA45","v":574.20106110999996},{"$f":"Perdas!AB45","v":559.06761935999987},{"$f":"Perdas!AC45","v":566.36422992000007},{"$f":"Perdas!AD45","v":566.9},{"$f":"Perdas!AE45","v":582.83505000000002},{"$f":"Perdas!AF45","v":599.05082999999991},{"$f":"Perdas!AG45","v":595.9},{"$f":"Perdas!AH45","v":591.41110187000004},{"$f":"Perdas!AI45","v":567.20000000000005},{"$f":"Perdas!AJ45","v":560.79999999999995},{"$f":"Perdas!AK45","v":573.20000000000005},{"$f":"Perdas!AL45","v":582.9},{"$f":"Perdas!AM45","v":600.35843403000001},{"$f":"Perdas!AN45","v":618.6048058099999},{"$f":"Perdas!AO45","v":643.87754165000001},{"$f":"Perdas!AP45","v":661.04382035999993},{"$f":"Perdas!AQ45","v":682.18941645999985},{"$f":"Perdas!AR45","v":702.75139272999991},{"$f":"Perdas!AS45","v":682.36770954000008},{"$f":"Perdas!AT45","v":678.42316954000012},{"$f":"Perdas!AU45","v":672.07510541000011},{"$f":"Perdas!AV45","v":686.02425176999998},{"$f":"Perdas!AW45","v":696.63499999999999},{"$f":"Perdas!AX45","v":681.00426358999982},{"$f":"Perdas!AY45","v":666.97577638374491},{"$f":"Perdas!AZ45","v":603.18149671000015},{"$f":"Perdas!BA45","v":570.31680373999995},{"$f":"Perdas!BB45","v":564.20397185000002},{"$f":"Perdas!BC45","v":567.14400000000001},{"$f":"Perdas!BD45","v":600.81200000000001},{"$f":"Perdas!BE45","v":643.70011208999983},{"$f":"Perdas!BF45","v":681.01476372999991},{"$f":"Perdas!BG45","v":689.94100000000003},{"$f":"Perdas!BH45","v":671.26723600000003},{"$f":"Perdas!BI45","v":637.33001200000001}]
["Technical Losses (GWh)","ETO",384.41444935375398,369.05608068517512,4.1615270611623956,15.358368668578862,null,"ETO",{"$f":"Perdas!I46","v":222.40193599979096},{"$f":"Perdas!J46","v":229.53615715774532},{"$f":"Perdas!K46","v":234.98264839745087},{"$f":"Perdas!L46","v":239.82246960039998},{"$f":"Perdas!M46","v":243.2875587689806},{"$f":"Perdas!N46","v":253.11494679499685},{"$f":"Perdas!O46","v":259.23819364389311},{"$f":"Perdas!P46","v":271.05139999999994},{"$f":"Perdas!Q46","v":278.05796499999997},{"$f":"Perdas!R46","v":282.57991255697277},{"$f":"Perdas!S46","v":283.32946807463259},{"$f":"Perdas!T46","v":281.10567193668112},{"$f":"Perdas!U46","v":281.60818591700632},{"$f":"Perdas!V46","v":278.01943819018794},{"$f":"Perdas!W46","v":284.27955272531523},{"$f":"Perdas!X46","v":290.05327264069615},{"$f":"Perdas!Y46","v":295.46068100407916},{"$f":"Perdas!Z46","v":301.58565798874139},{"$f":"Perdas!AA46","v":299.1276015877441},{"$f":"Perdas!AB46","v":295.699580480804},{"$f":"Perdas!AC46","v":290.15054537752195},{"$f":"Perdas!AD46","v":288.7},{"$f":"Perdas!AE46","v":291.40699999999998},{"$f":"Perdas!AF46","v":294.71315999999996},{"$f":"Perdas!AG46","v":299.8},{"$f":"Perdas!AH46","v":302.21219358386526},{"$f":"Perdas!AI46","v":303.39999999999998},{"$f":"Perdas!AJ46","v":308},{"$f":"Perdas!AK46","v":311.2},{"$f":"Perdas!AL46","v":313.89999999999998},{"$f":"Perdas!AM46","v":320.67204154418982},{"$f":"Perdas!AN46","v":320.48608458299157},{"$f":"Perdas!AO46","v":318.74872450333379},{"$f":"Perdas!AP46","v":313.06454621694706},{"$f":"Perdas!AQ46","v":309.68011190860329},{"$f":"Perdas!AR46","v":312.2555634750442},{"$f":"Perdas!AS46","v":313.65403016891776},{"$f":"Perdas!AT46","v":319.98388913753524},{"$f":"Perdas!AU46","v":316.46443850794236},{"$f":"Perdas!AV46","v":311.06798433545401},{"$f":"Perdas!AW46","v":310.80599999999998},{"$f":"Perdas!AX46","v":317.24163006143533},{"$f":"Perdas!AY46","v":328.14038730740333},{"$f":"Perdas!AZ46","v":336.76010951721361},{"$f":"Perdas!BA46","v":343.18271836258566},{"$f":"Perdas!BB46","v":347.34674421290981},{"$f":"Perdas!BC46","v":352.74170967597655},{"$f":"Perdas!BD46","v":359.42099999999999},{"$f":"Perdas!BE46","v":369.05608068517512},{"$f":"Perdas!BF46","v":378.23087288282483},{"$f":"Perdas!BG46","v":384.43965999999995},{"$f":"Perdas!BH46","v":384.07665600000001},{"$f":"Perdas!BI46","v":384.41444935375398}]
["Technical Losses (GWh)","ESS",349.86715405358797,348.14400000000001,{"$f":"IFERROR(IF((C47/D47-1)*100<=-100,\"-\",IF((C47/D47-1)*100=0,\"-\",(C47/D47-1)*100)),\"-\")","v":0.49495440208302544},{"$f":"C47-D47","v":1.7231540535879617},null,"ESS",{"$f":"Perdas!I47","v":243.15329120874861},{"$f":"Perdas!J47","v":263.32178264944395},{"$f":"Perdas!K47","v":279.21578639901861},{"$f":"Perdas!L47","v":288.5773767293054},{"$f":"Perdas!M47","v":300.33324693689303},{"$f":"Perdas!N47","v":302.64303565011386},{"$f":"Perdas!O47","v":300.28649401925964},{"$f":"Perdas!P47","v":296.89703412566701},{"$f":"Perdas!Q47","v":297.47958163948545},{"$f":"Perdas!R47","v":294.21786981587076},{"$f":"Perdas!S47","v":294.71900324922228},{"$f":"Perdas!T47","v":291.31798208433133},{"$f":"Perdas!U47","v":284.66705785933181},{"$f":"Perdas!V47","v":281.46634530054945},{"$f":"Perdas!W47","v":275.46065363873635},{"$f":"Perdas!X47","v":273.19980557421587},{"$f":"Perdas!Y47","v":269.33800659342558},{"$f":"Perdas!Z47","v":268.90369173170353},{"$f":"Perdas!AA47","v":270.04179949705343},{"$f":"Perdas!AB47","v":271.47540322392604},{"$f":"Perdas!AC47","v":276.39999999999998},{"$f":"Perdas!AD47","v":283.60000000000002},{"$f":"Perdas!AE47","v":287.35000000000002},{"$f":"Perdas!AF47","v":292.58300000000003},{"$f":"Perdas!AG47","v":293.7},{"$f":"Perdas!AH47","v":290.54045012208877},{"$f":"Perdas!AI47","v":288.3},{"$f":"Perdas!AJ47","v":287.60000000000002},{"$f":"Perdas!AK47","v":291.5},{"$f":"Perdas!AL47","v":294.8},{"$f":"Perdas!AM47","v":300.5672087857086},{"$f":"Perdas!AN47","v":304.64405784112569},{"$f":"Perdas!AO47","v":302.07437486584223},{"$f":"Perdas!AP47","v":294.83321511234374},{"$f":"Perdas!AQ47","v":298.32403192722427},{"$f":"Perdas!AR47","v":299.30408266015411},{"$f":"Perdas!AS47","v":300.59134962546483},{"$f":"Perdas!AT47","v":305.60149783519608},{"$f":"Perdas!AU47","v":306.53703125158358},{"$f":"Perdas!AV47","v":300.18091596131649},{"$f":"Perdas!AW47","v":299.70273240277101},{"$f":"Perdas!AX47","v":294.54566700214809},{"$f":"Perdas!AY47","v":286.83036465959924},{"$f":"Perdas!AZ47","v":283.9894930885323},{"$f":"Perdas!BA47","v":283.35775855722306},{"$f":"Perdas!BB47","v":285.19879967733652},{"$f":"Perdas!BC47","v":316.66300000000001},{"$f":"Perdas!BD47","v":338.70499999999998},{"$f":"Perdas!BE47","v":348.14400000000001},{"$f":"Perdas!BF47","v":359.99},{"$f":"Perdas!BG47","v":358.86700000000002},{"$f":"Perdas!BH47","v":354.874818},{"$f":"Perdas!BI47","v":349.86715405358797}]
["Technical Losses (GWh)","ERO",483.45804700000002,472.87765873114637,{"$f":"IFERROR(IF((C48/D48-1)*100<=-100,\"-\",IF((C48/D48-1)*100=0,\"-\",(C48/D48-1)*100)),\"-\")","v":2.2374472706626847},{"$f":"C48-D48","v":10.580388268853653},null,"ERO",{"$f":"Perdas!I48","v":0},{"$f":"Perdas!J48","v":0},{"$f":"Perdas!K48","v":0},{"$f":"Perdas!L48","v":0},{"$f":"Perdas!M48","v":0},{"$f":"Perdas!N48","v":0},{"$f":"Perdas!O48","v":0},{"$f":"Perdas!P48","v":0},{"$f":"Perdas!Q48","v":0},{"$f":"Perdas!R48","v":0},{"$f":"Perdas!S48","v":0},{"$f":"Perdas!T48","v":0},{"$f":"Perdas!U48","v":0},{"$f":"Perdas!V48","v":0},{"$f":"Perdas!W48","v":0},{"$f":"Perdas!X48","v":0},{"$f":"Perdas!Y48","v":0},{"$f":"Perdas!Z48","v":0},{"$f":"Perdas!AA48","v":0},{"$f":"Perdas!AB48","v":0},{"$f":"Perdas!AC48","v":0},{"$f":"Perdas!AD48","v":0},{"$f":"Perdas!AE48","v":0},{"$f":"Perdas!AF48","v":475.5},{"$f":"Perdas!AG48","v":480.4},{"$f":"Perdas!AH48","v":480.16729132546584},{"$f":"Perdas!AI48","v":480.5},{"$f":"Perdas!AJ48","v":485.4},{"$f":"Perdas!AK48","v":488.2},{"$f":"Perdas!AL48","v":497.2},{"$f":"Perdas!AM48","v":526.64143490658057},{"$f":"Perdas!AN48","v":542.31742724194748},{"$f":"Perdas!AO48","v":560.70686204828928},{"$f":"Perdas!AP48","v":554.33368900000005},{"$f":"Perdas!AQ48","v":546.45793900000001},{"$f":"Perdas!AR48","v":580.42698599999994},{"$f":"Perdas!AS48","v":561.9892779999999},{"$f":"Perdas!AT48","v":558.99925199999996},{"$f":"Perdas!AU48","v":539.41713299999992},{"$f":"Perdas!AV48","v":485.96265500000004},{"$f":"Perdas!AW48","v":558.99925199999996},{"$f":"Perdas!AX48","v":455.07038308802839},{"$f":"Perdas!AY48","v":444.7266750880284},{"$f":"Perdas!AZ48","v":431.96590808802841},{"$f":"Perdas!BA48","v":435.74490900000006},{"$f":"Perdas!BB48","v":426.17657100000002},{"$f":"Perdas!BC48","v":407.93387899999993},{"$f":"Perdas!BD48","v":403.22},{"$f":"Perdas!BE48","v":472.87765873114637},{"$f":"Perdas!BF48","v":485.58213935178401},{"$f":"Perdas!BG48","v":500.60973999999999},{"$f":"Perdas!BH48","v":492.53518600000001},{"$f":"Perdas!BI48","v":483.45804700000002}]
["Technical Losses (GWh)","EAC",148.18671557609201,149.07940978232372,-0.59880449455438356,-0.89269420623170959,null,"EAC",{"$f":"Perdas!I49","v":0},{"$f":"Perdas!J49","v":0},{"$f":"Perdas!K49","v":0},{"$f":"Perdas!L49","v":0},{"$f":"Perdas!M49","v":0},{"$f":"Perdas!N49","v":0},{"$f":"Perdas!O49","v":0},{"$f":"Perdas!P49","v":0},{"$f":"Perdas!Q49","v":0},{"$f":"Perdas!R49","v":0},{"$f":"Perdas!S49","v":0},{"$f":"Perdas!T49","v":0},{"$f":"Perdas!U49","v":0},{"$f":"Perdas!V49","v":0},{"$f":"Perdas!W49","v":0},{"$f":"Perdas!X49","v":0},{"$f":"Perdas!Y49","v":0},{"$f":"Perdas!Z49","v":0},{"$f":"Perdas!AA49","v":0},{"$f":"Perdas!AB49","v":0},{"$f":"Perdas!AC49","v":0},{"$f":"Perdas!AD49","v":0},{"$f":"Perdas!AE49","v":0},{"$f":"Perdas!AF49","v":131.4},{"$f":"Perdas!AG49","v":132.4},{"$f":"Perdas!AH49","v":131.12073139970502},{"$f":"Perdas!AI49","v":128.9},{"$f":"Perdas!AJ49","v":128.19999999999999},{"$f":"Perdas!AK49","v":127.6},{"$f":"Perdas!AL49","v":130},{"$f":"Perdas!AM49","v":132.2612786018102},{"$f":"Perdas!AN49","v":132.33003270586303},{"$f":"Perdas!AO49","v":136.27711697159847},{"$f":"Perdas!AP49","v":134.11658374116803},{"$f":"Perdas!AQ49","v":135.47184640970653},{"$f":"Perdas!AR49","v":135.6652183490778},{"$f":"Perdas!AS49","v":132.40815381960221},{"$f":"Perdas!AT49","v":133.35192491258425},{"$f":"Perdas!AU49","v":133.0831710678091},{"$f":"Perdas!AV49","v":132.82175874412974},{"$f":"Perdas!AW49","v":133.35192491258425},{"$f":"Perdas!AX49","v":134.64239063234047},{"$f":"Perdas!AY49","v":136.29800189489222},{"$f":"Perdas!AZ49","v":139.14643125777749},{"$f":"Perdas!BA49","v":139.66619751943577},{"$f":"Perdas!BB49","v":140.3888875418202},{"$f":"Perdas!BC49","v":142.15747924952623},{"$f":"Perdas!BD49","v":144.23699999999999},{"$f":"Perdas!BE49","v":149.07940978232372},{"$f":"Perdas!BF49","v":152.24980009818319},{"$f":"Perdas!BG49","v":150.99199999999999},{"$f":"Perdas!BH49","v":149.43341899999999},{"$f":"Perdas!BI49","v":148.18671557609201}]
["Technical Losses (GWh)","Total",4493.0860000000002,4327.3380302613505,3.8302524226109469,165.74796973864977,null,"Total",{"$f":"Perdas!I50","v":2839.64732900217},{"$f":"Perdas!J50","v":2905.0301452193403},{"$f":"Perdas!K50","v":2950.5181529230963},{"$f":"Perdas!L50","v":2991.9856802993063},{"$f":"Perdas!M50","v":2987.2251316473535},{"$f":"Perdas!N50","v":2983.5141167176985},{"$f":"Perdas!O50","v":2989.0693113544121},{"$f":"Perdas!P50","v":2968.2668519166773},{"$f":"Perdas!Q50","v":2969.983502962797},{"$f":"Perdas!R50","v":2964.9901747300355},{"$f":"Perdas!S50","v":2957.2764238650307},{"$f":"Perdas!T50","v":2990.9392077665507},{"$f":"Perdas!U50","v":3027.2904338936337},{"$f":"Perdas!V50","v":3039.6675770742472},{"$f":"Perdas!W50","v":3056.9676620526575},{"$f":"Perdas!X50","v":3059.3925116906503},{"$f":"Perdas!Y50","v":3039.3998273673651},{"$f":"Perdas!Z50","v":3042.8853423258006},{"$f":"Perdas!AA50","v":3035.9349752349299},{"$f":"Perdas!AB50","v":3047.9199190939894},{"$f":"Perdas!AC50","v":3117.973753999046},{"$f":"Perdas!AD50","v":3137.8999999999996},{"$f":"Perdas!AE50","v":3142.4588482856752},{"$f":"Perdas!AF50","v":3754.2742733564396},{"$f":"Perdas!AG50","v":3734.6000000000004},{"$f":"Perdas!AH50","v":3717.3566981816934},{"$f":"Perdas!AI50","v":3701.7000000000007},{"$f":"Perdas!AJ50","v":3713.8999999999996},{"$f":"Perdas!AK50","v":3774.6999999999994},{"$f":"Perdas!AL50","v":3834.1},{"$f":"Perdas!AM50","v":3917.4814183140566},{"$f":"Perdas!AN50","v":3949.3948274126283},{"$f":"Perdas!AO50","v":3980.7916763172784},{"$f":"Perdas!AP50","v":3961.7014162672785},{"$f":"Perdas!AQ50","v":4011.66355670966},{"$f":"Perdas!AR50","v":4107.1337424792528},{"$f":"Perdas!AS50","v":4038.3883753682867},{"$f":"Perdas!AT50","v":4032.7908535476122},{"$f":"Perdas!AU50","v":4003.7633063617964},{"$f":"Perdas!AV50","v":3942.7429943915222},{"$f":"Perdas!AW50","v":4032.7908535476122},{"$f":"Perdas!AX50","v":3964.0029368138171},{"$f":"Perdas!AY50","v":3955.515057335147},{"$f":"Perdas!AZ50","v":3885.1646184644915},{"$f":"Perdas!BA50","v":3877.6047495572257},{"$f":"Perdas!BB50","v":3898.0245970288715},{"$f":"Perdas!BC50","v":3964.9011250335907},{"$f":"Perdas!BD50","v":4120.656164},{"$f":"Perdas!BE50","v":4327.3380302613505},{"$f":"Perdas!BF50","v":4460.3605324355094},{"$f":"Perdas!BG50","v":4523.8174900000004},{"$f":"Perdas!BH50","v":4493.0829999999996},{"$f":"Perdas!BI50","v":4493.0860000000002}]
["Technical Losses (GWh)"]
["Non Technical Losses (GWh)","Non Technical Losses (GWh)"]
["Non Technical Losses (GWh)"]
["Non Technical Losses (GWh)"," ",{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (GWh)",null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Non Technical Losses (GWh)",null,null,null,null,null,null,"Valores em  "]
["Non Technical Losses (GWh)"]
["Non Technical Losses (GWh)"]
["Non Technical Losses (GWh)","EMG",{"$f":"INDEX($H$54:$CX$71,MATCH($B58,$H$54:$H$71,0),MATCH(C$12,$H$12:$CX$12,0),1)","v":""},"",{"$f":"IFERROR(IF((C58/D58-1)*100<=-100,\"-\",IF((C58/D58-1)*100=0,\"-\",(C58/D58-1)*100)),\"-\")","v":"-"},{"$f":"C58-D58","v":{"$error":"#VALUE!"}},null,"EMG",{"$f":"Perdas!I58","v":0.52586935800016477},{"$f":"Perdas!J58","v":0.11334100984504403},{"$f":"Perdas!K58","v":0.44165211601224996},{"$f":"Perdas!L58","v":-3.4474735146684452},{"$f":"Perdas!M58","v":-2.8960435779730176},{"$f":"Perdas!N58","v":1.0176226511823643},{"$f":"Perdas!O58","v":1.9195282005010768},{"$f":"Perdas!P58","v":3.2391704990075709},{"$f":"Perdas!Q58","v":6.0112493209941533},{"$f":"Perdas!R58","v":-1.2171203728604496},{"$f":"Perdas!S58","v":-4.5493389644628905},{"$f":"Perdas!T58","v":-8.7306606980420725},{"$f":"Perdas!U58","v":-10.620878261828381},{"$f":"Perdas!V58","v":-8.5111602942720026},{"$f":"Perdas!W58","v":-6.9248498077520537},{"$f":"Perdas!X58","v":-3.0486889724784021},{"$f":"Perdas!Y58","v":3.2333810800506342},{"$f":"Perdas!Z58","v":9.3220290645849957},{"$f":"Perdas!AA58","v":10.958122160680489},{"$f":"Perdas!AB58","v":11.654769352160002},{"$f":"Perdas!AC58","v":4.2495475602360102},{"$f":"Perdas!AD58","v":0.7},{"$f":"Perdas!AE58","v":-0.1},{"$f":"Perdas!AF58","v":3.4},{"$f":"Perdas!AG58","v":8.6999999999999993},{"$f":"Perdas!AH58","v":11.931294386500202},{"$f":"Perdas!AI58","v":5.3},{"$f":"Perdas!AJ58","v":-1.7},{"$f":"Perdas!AK58","v":-5.2},{"$f":"Perdas!AL58","v":-11.6},{"$f":"Perdas!AM58","v":-5.6655681869997645},{"$f":"Perdas!AN58","v":-2.7902673980003456},{"$f":"Perdas!AO58","v":-0.66077629899990276},{"$f":"Perdas!AP58","v":8.3004118399997822},{"$f":"Perdas!AQ58","v":7.7257214679999739},{"$f":"Perdas!AR58","v":3.8276457599998976},{"$f":"Perdas!AS58","v":8.3961776019997778},{"$f":"Perdas!AT58","v":-3.0295909989996144},{"$f":"Perdas!AU58","v":-3.112856210999642},{"$f":"Perdas!AV58","v":-7},{"$f":"Perdas!AW58","v":-10.211986025633044},{"$f":"Perdas!AX58","v":-11.463039110709797},{"$f":"Perdas!AY58","v":-24.353091283287025},{"$f":"Perdas!AZ58","v":0},{"$f":"Perdas!BA58","v":0},{"$f":"Perdas!BB58","v":0},{"$f":"Perdas!BC58","v":""},{"$f":"Perdas!BD58","v":""},{"$f":"Perdas!BE58","v":""},{"$f":"Perdas!BF58","v":""},{"$f":"Perdas!BG58","v":""},{"$f":"Perdas!BH58","v":""},{"$f":"Perdas!BI58","v":""}]
["Non Technical Losses (GWh)","ENF","","","-",{"$error":"#VALUE!"},null,"ENF",{"$f":"Perdas!I59","v":-0.15508980000010197},{"$f":"Perdas!J59","v":2.9170070000397175E-3},{"$f":"Perdas!K59","v":-0.47280682472842628},{"$f":"Perdas!L59","v":-0.50307676580684912},{"$f":"Perdas!M59","v":-0.23902805647445646},{"$f":"Perdas!N59","v":-0.37621219597439648},{"$f":"Perdas!O59","v":-0.24395727454547256},{"$f":"Perdas!P59","v":-0.88883228471078368},{"$f":"Perdas!Q59","v":-0.56810187499143439},{"$f":"Perdas!R59","v":-1.0614387112357093},{"$f":"Perdas!S59","v":-1.0924697013507441},{"$f":"Perdas!T59","v":-0.66394304431702977},{"$f":"Perdas!U59","v":-1.0341026821418033},{"$f":"Perdas!V59","v":-0.92501932372395501},{"$f":"Perdas!W59","v":-1.1711164439899733},{"$f":"Perdas!X59","v":-1.8305889597799982},{"$f":"Perdas!Y59","v":-2.4871691419983755},{"$f":"Perdas!Z59","v":-2.9480375455993446},{"$f":"Perdas!AA59","v":-2.2187435959189905},{"$f":"Perdas!AB59","v":-2.0437830309190517},{"$f":"Perdas!AC59","v":-2.5354730924274875},{"$f":"Perdas!AD59","v":-2.2000000000000002},{"$f":"Perdas!AE59","v":-2.7732499299989999},{"$f":"Perdas!AF59","v":-2.8},{"$f":"Perdas!AG59","v":-2.1},{"$f":"Perdas!AH59","v":-2.0506495408332048},{"$f":"Perdas!AI59","v":-2.6},{"$f":"Perdas!AJ59","v":-2.5},{"$f":"Perdas!AK59","v":-3.2},{"$f":"Perdas!AL59","v":-3.6},{"$f":"Perdas!AM59","v":-3.1730170000001237},{"$f":"Perdas!AN59","v":-3.3062490000000033},{"$f":"Perdas!AO59","v":-3.2190429999999544},{"$f":"Perdas!AP59","v":-2.9171610000000254},{"$f":"Perdas!AQ59","v":-3.5721587881399026},{"$f":"Perdas!AR59","v":-3.8318867881399674},{"$f":"Perdas!AS59","v":-3.4101377881400148},{"$f":"Perdas!AT59","v":-3.9844885531400469},{"$f":"Perdas!AU59","v":-4.0174997650000117},{"$f":"Perdas!AV59","v":-3.9},{"$f":"Perdas!AW59","v":-3.9141214602500121},{"$f":"Perdas!AX59","v":-4.18679489725994},{"$f":"Perdas!AY59","v":-4.0568148576878844},{"$f":"Perdas!AZ59","v":0},{"$f":"Perdas!BA59","v":0},{"$f":"Perdas!BB59","v":0},{"$f":"Perdas!BC59","v":""},{"$f":"Perdas!BD59","v":""},{"$f":"Perdas!BE59","v":""},{"$f":"Perdas!BF59","v":""},{"$f":"Perdas!BG59","v":""},{"$f":"Perdas!BH59","v":""},{"$f":"Perdas!BI59","v":""}]
["Non Technical Losses (GWh)","EMR",-4.0524822378861103,3.4086367890195688,{"$f":"IFERROR(IF((C60/D60-1)*100<=-100,\"-\",IF((C60/D60-1)*100=0,\"-\",(C60/D60-1)*100)),\"-\")","v":"-"},{"$f":"C60-D60","v":-7.4611190269056795},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB60","v":-8.8949523440691127},{"$f":"Perdas!BC60","v":6.9323925018892618E-2},{"$f":"Perdas!BD60","v":-1.155},{"$f":"Perdas!BE60","v":3.4086367890195688},{"$f":"Perdas!BF60","v":0.34932999999999997},{"$f":"Perdas!BG60","v":-3.1272899999999999},{"$f":"Perdas!BH60","v":-4.064759799},{"$f":"Perdas!BI60","v":-4.0524822378861103}]
["Non Technical Losses (GWh)","ESE",94.940893193346696,96.299157332147303,-1.4104631612878893,-1.3582641388006067,null,"ESE",{"$f":"Perdas!I61","v":99.563072752670053},{"$f":"Perdas!J61","v":101.63437674909832},{"$f":"Perdas!K61","v":98.763707107586811},{"$f":"Perdas!L61","v":85.379207660642578},{"$f":"Perdas!M61","v":80.076041849154137},{"$f":"Perdas!N61","v":72.871496612047906},{"$f":"Perdas!O61","v":73.80242526978293},{"$f":"Perdas!P61","v":82.526030990960209},{"$f":"Perdas!Q61","v":92.654707985740288},{"$f":"Perdas!R61","v":90.731838175061966},{"$f":"Perdas!S61","v":96.348331721697463},{"$f":"Perdas!T61","v":97.443497622607737},{"$f":"Perdas!U61","v":97.083392848443907},{"$f":"Perdas!V61","v":105.28349095831135},{"$f":"Perdas!W61","v":112.73899793615917},{"$f":"Perdas!X61","v":109.28665356395899},{"$f":"Perdas!Y61","v":107.37873236473905},{"$f":"Perdas!Z61","v":103.29914825564606},{"$f":"Perdas!AA61","v":92.529239849937142},{"$f":"Perdas!AB61","v":82.051751693596714},{"$f":"Perdas!AC61","v":70.574932600020645},{"$f":"Perdas!AD61","v":64.8},{"$f":"Perdas!AE61","v":61.6},{"$f":"Perdas!AF61","v":73.3},{"$f":"Perdas!AG61","v":75.3},{"$f":"Perdas!AH61","v":82.585084397599474},{"$f":"Perdas!AI61","v":89.2},{"$f":"Perdas!AJ61","v":89.9},{"$f":"Perdas!AK61","v":99.5},{"$f":"Perdas!AL61","v":93.1},{"$f":"Perdas!AM61","v":88.815197277000266},{"$f":"Perdas!AN61","v":91.815048254999709},{"$f":"Perdas!AO61","v":80.624016796000532},{"$f":"Perdas!AP61","v":91.07406511800032},{"$f":"Perdas!AQ61","v":84.641453052000031},{"$f":"Perdas!AR61","v":82.031064963999725},{"$f":"Perdas!AS61","v":89.74308389400025},{"$f":"Perdas!AT61","v":81.651567271000729},{"$f":"Perdas!AU61","v":85.502769339999915},{"$f":"Perdas!AV61","v":86.576250761998963},{"$f":"Perdas!AW61","v":90.777112546130965},{"$f":"Perdas!AX61","v":88.472141782059154},{"$f":"Perdas!AY61","v":93.212923401154114},{"$f":"Perdas!AZ61","v":82.819068534441996},{"$f":"Perdas!BA61","v":77.489000000000004},{"$f":"Perdas!BB61","v":80.09404140812066},{"$f":"Perdas!BC61","v":79.191155600108644},{"$f":"Perdas!BD61","v":85.411000000000001},{"$f":"Perdas!BE61","v":96.299157332147303},{"$f":"Perdas!BF61","v":92.46454627457436},{"$f":"Perdas!BG61","v":94.983496899999992},{"$f":"Perdas!BH61","v":95.219429837000007},{"$f":"Perdas!BI61","v":94.940893193346696}]
["Non Technical Losses (GWh)","EBO","","","-",{"$error":"#VALUE!"},null,"EBO",{"$f":"Perdas!I62","v":15.81115467799988},{"$f":"Perdas!J62","v":13.96193630933314},{"$f":"Perdas!K62","v":13.504918037333354},{"$f":"Perdas!L62","v":11.907763673333243},{"$f":"Perdas!M62","v":10.547280872800243},{"$f":"Perdas!N62","v":10.535420701609631},{"$f":"Perdas!O62","v":8.659816157153557},{"$f":"Perdas!P62","v":5.7438645239711761},{"$f":"Perdas!Q62","v":3.773568336203212},{"$f":"Perdas!R62","v":-0.8556110374386634},{"$f":"Perdas!S62","v":-1.6909076695822876},{"$f":"Perdas!T62","v":-3.1567463390158537},{"$f":"Perdas!U62","v":-5.3092431111672624},{"$f":"Perdas!V62","v":-2.7259100766675317},{"$f":"Perdas!W62","v":-0.96795086154375554},{"$f":"Perdas!X62","v":0.98363271307159295},{"$f":"Perdas!Y62","v":3.3606612605403043},{"$f":"Perdas!Z62","v":3.0654144515164177},{"$f":"Perdas!AA62","v":2.0945866238747968},{"$f":"Perdas!AB62","v":-4.2212839281252101},{"$f":"Perdas!AC62","v":-18.502150285141425},{"$f":"Perdas!AD62","v":-22.4},{"$f":"Perdas!AE62","v":-17.769220000000001},{"$f":"Perdas!AF62","v":-12.6},{"$f":"Perdas!AG62","v":-2.4},{"$f":"Perdas!AH62","v":1.4912365709999214},{"$f":"Perdas!AI62","v":-5},{"$f":"Perdas!AJ62","v":-5.8},{"$f":"Perdas!AK62","v":-1.5},{"$f":"Perdas!AL62","v":-1.2},{"$f":"Perdas!AM62","v":2.7897385144999354},{"$f":"Perdas!AN62","v":4.9675342054997822},{"$f":"Perdas!AO62","v":4.6084571355000223},{"$f":"Perdas!AP62","v":6.3863624925000622},{"$f":"Perdas!AQ62","v":5.7968298960002143},{"$f":"Perdas!AR62","v":5.9907973280001894},{"$f":"Perdas!AS62","v":6.6306614840000035},{"$f":"Perdas!AT62","v":5.5318482590001148},{"$f":"Perdas!AU62","v":4.9550885410000776},{"$f":"Perdas!AV62","v":4.0788431380001056},{"$f":"Perdas!AW62","v":3.7378415427499494},{"$f":"Perdas!AX62","v":2.854932528050067},{"$f":"Perdas!AY62","v":2.323587731131076},{"$f":"Perdas!AZ62","v":2.6532838013268338},{"$f":"Perdas!BA62","v":1.4597089651859279},{"$f":"Perdas!BB62","v":0},{"$f":"Perdas!BC62","v":""},{"$f":"Perdas!BD62","v":""},{"$f":"Perdas!BE62","v":""},{"$f":"Perdas!BF62","v":""},{"$f":"Perdas!BG62","v":""},{"$f":"Perdas!BH62","v":""},{"$f":"Perdas!BI62","v":""}]
["Non Technical Losses (GWh)","EPB","-","-","-",{"$error":"#VALUE!"},null,"EPB",{"$f":"Perdas!I63","v":149.6964592736993},{"$f":"Perdas!J63","v":141.95084902207145},{"$f":"Perdas!K63","v":131.43946735268287},{"$f":"Perdas!L63","v":121.12997235219564},{"$f":"Perdas!M63","v":115.88417123039693},{"$f":"Perdas!N63","v":106.42234954525696},{"$f":"Perdas!O63","v":80.627879176370243},{"$f":"Perdas!P63","v":75.292857912508737},{"$f":"Perdas!Q63","v":78.112513131874096},{"$f":"Perdas!R63","v":81.748836194149135},{"$f":"Perdas!S63","v":110.77426344915381},{"$f":"Perdas!T63","v":115.58625212360022},{"$f":"Perdas!U63","v":115.37590099445669},{"$f":"Perdas!V63","v":119.18422847441201},{"$f":"Perdas!W63","v":103.23773345211885},{"$f":"Perdas!X63","v":102.51524114187441},{"$f":"Perdas!Y63","v":113.64243335189059},{"$f":"Perdas!Z63","v":123.77181315273924},{"$f":"Perdas!AA63","v":166.16341331193132},{"$f":"Perdas!AB63","v":159.79657989219419},{"$f":"Perdas!AC63","v":139.31499685135464},{"$f":"Perdas!AD63","v":127.8},{"$f":"Perdas!AE63","v":103.5},{"$f":"Perdas!AF63","v":128.30000000000001},{"$f":"Perdas!AG63","v":135.4},{"$f":"Perdas!AH63","v":144.17114434299978},{"$f":"Perdas!AI63","v":161.69999999999999},{"$f":"Perdas!AJ63","v":169.5},{"$f":"Perdas!AK63","v":195.2},{"$f":"Perdas!AL63","v":201.6},{"$f":"Perdas!AM63","v":217.84799464213097},{"$f":"Perdas!AN63","v":231.86970605663961},{"$f":"Perdas!AO63","v":234.24684320853592},{"$f":"Perdas!AP63","v":260.70939408394582},{"$f":"Perdas!AQ63","v":249.24371189050819},{"$f":"Perdas!AR63","v":252.73332354000058},{"$f":"Perdas!AS63","v":257.83968285500026},{"$f":"Perdas!AT63","v":248.42794848999847},{"$f":"Perdas!AU63","v":260.12832815499991},{"$f":"Perdas!AV63","v":248.98312435799923},{"$f":"Perdas!AW63","v":247.41628836233369},{"$f":"Perdas!AX63","v":229.9610272198488},{"$f":"Perdas!AY63","v":224.85082843612597},{"$f":"Perdas!AZ63","v":229.00042247743923},{"$f":"Perdas!BA63","v":225.55587015313216},{"$f":"Perdas!BB63","v":0},{"$f":"Perdas!BC63","v":"-"},{"$f":"Perdas!BD63","v":"-"},{"$f":"Perdas!BE63","v":"-"},{"$f":"Perdas!BF63","v":"-"},{"$f":"Perdas!BG63","v":"-"},{"$f":"Perdas!BH63","v":"-"},{"$f":"Perdas!BI63","v":"-"}]
["Non Technical Losses (GWh)","EPB EBO",278.82907521385101,281.87634126122788,{"$f":"IFERROR(IF((C64/D64-1)*100<=-100,\"-\",IF((C64/D64-1)*100=0,\"-\",(C64/D64-1)*100)),\"-\")","v":-1.0810648505448106},{"$f":"C64-D64","v":-3.0472660473768656},null,"EPB EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB64","v":240.15798936942062},{"$f":"Perdas!BC64","v":243.81004808420775},{"$f":"Perdas!BD64","v":257.34418225636887},{"$f":"Perdas!BE64","v":281.87634126122788},{"$f":"Perdas!BF64","v":280.36440361891698},{"$f":"Perdas!BG64","v":287.24599999999998},{"$f":"Perdas!BH64","v":282.82980037900001},{"$f":"Perdas!BI64","v":278.82907521385101}]
["Non Technical Losses (GWh)","EMT",772.22773731292898,756.70617395957913,2.0512008342856491,15.521563353349848,null,"EMT",{"$f":"Perdas!I65","v":629.35021644794267},{"$f":"Perdas!J65","v":616.96443301019974},{"$f":"Perdas!K65","v":565.6845986446923},{"$f":"Perdas!L65","v":530.12856006606785},{"$f":"Perdas!M65","v":494.13192084049911},{"$f":"Perdas!N65","v":496.20481462163434},{"$f":"Perdas!O65","v":471.0113436167959},{"$f":"Perdas!P65","v":401.47598518105838},{"$f":"Perdas!Q65","v":393.72959588519961},{"$f":"Perdas!R65","v":344.27537304817645},{"$f":"Perdas!S65","v":351.74583314684958},{"$f":"Perdas!T65","v":350.39068312507834},{"$f":"Perdas!U65","v":330.28943031184235},{"$f":"Perdas!V65","v":336.89843399721758},{"$f":"Perdas!W65","v":374.11827783084652},{"$f":"Perdas!X65","v":443.60638080783792},{"$f":"Perdas!Y65","v":512.18664640952159},{"$f":"Perdas!Z65","v":531.64476847516198},{"$f":"Perdas!AA65","v":573.76647434159122},{"$f":"Perdas!AB65","v":526.21612767711997},{"$f":"Perdas!AC65","v":484.11054521837366},{"$f":"Perdas!AD65","v":481.3},{"$f":"Perdas!AE65","v":479.1},{"$f":"Perdas!AF65","v":493.7},{"$f":"Perdas!AG65","v":498.9},{"$f":"Perdas!AH65","v":528.35623410044502},{"$f":"Perdas!AI65","v":497.6},{"$f":"Perdas!AJ65","v":469.2},{"$f":"Perdas!AK65","v":441.5},{"$f":"Perdas!AL65","v":432.9},{"$f":"Perdas!AM65","v":411.67810489715657},{"$f":"Perdas!AN65","v":431.14144642322253},{"$f":"Perdas!AO65","v":474.30298153830694},{"$f":"Perdas!AP65","v":498.33046104729698},{"$f":"Perdas!AQ65","v":540.09319207657757},{"$f":"Perdas!AR65","v":560.84911418753416},{"$f":"Perdas!AS65","v":579.36539525784042},{"$f":"Perdas!AT65","v":560.62747748184643},{"$f":"Perdas!AU65","v":539.0806397675417},{"$f":"Perdas!AV65","v":551.68466386837736},{"$f":"Perdas!AW65","v":566.7881228643563},{"$f":"Perdas!AX65","v":601.94955079516217},{"$f":"Perdas!AY65","v":596.31423515576103},{"$f":"Perdas!AZ65","v":574.70765117573103},{"$f":"Perdas!BA65","v":605.62900000000002},{"$f":"Perdas!BB65","v":600.52869980476748},{"$f":"Perdas!BC65","v":659.68993177900018},{"$f":"Perdas!BD65","v":728.86199999999997},{"$f":"Perdas!BE65","v":756.70617395957913},{"$f":"Perdas!BF65","v":817.07731652797702},{"$f":"Perdas!BG65","v":863.16},{"$f":"Perdas!BH65","v":745.85475472300004},{"$f":"Perdas!BI65","v":772.22773731292898}]
["Non Technical Losses (GWh)","EMS",318.34624816325601,288.35680909409967,10.40011476176721,29.989439069156333,null,"EMS",{"$f":"Perdas!I66","v":360.77651699999967},{"$f":"Perdas!J66","v":366.9680390000002},{"$f":"Perdas!K66","v":363.99640200000113},{"$f":"Perdas!L66","v":366.68774399999916},{"$f":"Perdas!M66","v":361.79821600000082},{"$f":"Perdas!N66","v":382.69734300000039},{"$f":"Perdas!O66","v":379.19797100000051},{"$f":"Perdas!P66","v":376.60122799999931},{"$f":"Perdas!Q66","v":374.8115999999992},{"$f":"Perdas!R66","v":347.90252726598192},{"$f":"Perdas!S66","v":344.49586879516414},{"$f":"Perdas!T66","v":315.54517677722674},{"$f":"Perdas!U66","v":298.86104510110874},{"$f":"Perdas!V66","v":280.77408751143253},{"$f":"Perdas!W66","v":276.35997098225346},{"$f":"Perdas!X66","v":257.33017200018867},{"$f":"Perdas!Y66","v":262.803043918306},{"$f":"Perdas!Z66","v":254.12101226190111},{"$f":"Perdas!AA66","v":242.81612563590068},{"$f":"Perdas!AB66","v":221.32794001725131},{"$f":"Perdas!AC66","v":210.2},{"$f":"Perdas!AD66","v":203.6},{"$f":"Perdas!AE66","v":209.5181},{"$f":"Perdas!AF66","v":206},{"$f":"Perdas!AG66","v":206.6},{"$f":"Perdas!AH66","v":206.31014429450164},{"$f":"Perdas!AI66","v":181.6},{"$f":"Perdas!AJ66","v":218.6},{"$f":"Perdas!AK66","v":192.7},{"$f":"Perdas!AL66","v":198.6},{"$f":"Perdas!AM66","v":219.35466510800003},{"$f":"Perdas!AN66","v":189.2651608249991},{"$f":"Perdas!AO66","v":212.71112544399966},{"$f":"Perdas!AP66","v":202.61924480900018},{"$f":"Perdas!AQ66","v":184.69677349099993},{"$f":"Perdas!AR66","v":188.48348371099914},{"$f":"Perdas!AS66","v":200.41559118300037},{"$f":"Perdas!AT66","v":170.18731013499951},{"$f":"Perdas!AU66","v":185.08731942699913},{"$f":"Perdas!AV66","v":164.54497710600083},{"$f":"Perdas!AW66","v":136.19757407163073},{"$f":"Perdas!AX66","v":168.39645127068454},{"$f":"Perdas!AY66","v":132.33949551270362},{"$f":"Perdas!AZ66","v":192.49499967313116},{"$f":"Perdas!BA66","v":221.69300000000001},{"$f":"Perdas!BB66","v":202.38690708904039},{"$f":"Perdas!BC66","v":272.25138874612105},{"$f":"Perdas!BD66","v":266.21300000000002},{"$f":"Perdas!BE66","v":288.35680909409967},{"$f":"Perdas!BF66","v":348.255},{"$f":"Perdas!BG66","v":302.495},{"$f":"Perdas!BH66","v":263.82052006499998},{"$f":"Perdas!BI66","v":318.34624816325601}]
["Non Technical Losses (GWh)","ETO",6.9926590369496795,44.069407913807545,-84.132623132522767,-37.076748876857863,null,"ETO",{"$f":"Perdas!I67","v":36.432487887256968},{"$f":"Perdas!J67","v":36.326032529245026},{"$f":"Perdas!K67","v":41.397053404002406},{"$f":"Perdas!L67","v":45.054558642591303},{"$f":"Perdas!M67","v":39.856871905404887},{"$f":"Perdas!N67","v":45.741617022525645},{"$f":"Perdas!O67","v":46.179831380744019},{"$f":"Perdas!P67","v":37.866765890931447},{"$f":"Perdas!Q67","v":50.14527487039436},{"$f":"Perdas!R67","v":46.158624604868976},{"$f":"Perdas!S67","v":51.83512016857344},{"$f":"Perdas!T67","v":60.08884921052578},{"$f":"Perdas!U67","v":53.619581352846467},{"$f":"Perdas!V67","v":57.569619319072785},{"$f":"Perdas!W67","v":60.197432082306022},{"$f":"Perdas!X67","v":61.071856835439007},{"$f":"Perdas!Y67","v":74.417438940220848},{"$f":"Perdas!Z67","v":80.372321951299114},{"$f":"Perdas!AA67","v":82.45185669542883},{"$f":"Perdas!AB67","v":85.703526095455686},{"$f":"Perdas!AC67","v":73.400000000000006},{"$f":"Perdas!AD67","v":57},{"$f":"Perdas!AE67","v":56.545000000000002},{"$f":"Perdas!AF67","v":40.6},{"$f":"Perdas!AG67","v":32.9},{"$f":"Perdas!AH67","v":37.205153553714453},{"$f":"Perdas!AI67","v":32.9},{"$f":"Perdas!AJ67","v":47.8},{"$f":"Perdas!AK67","v":43},{"$f":"Perdas!AL67","v":39.6},{"$f":"Perdas!AM67","v":43.059340073810247},{"$f":"Perdas!AN67","v":32.070947393007927},{"$f":"Perdas!AO67","v":38.288336947665897},{"$f":"Perdas!AP67","v":49.895287885052561},{"$f":"Perdas!AQ67","v":48.07057658439706},{"$f":"Perdas!AR67","v":42.949666443954918},{"$f":"Perdas!AS67","v":60.334076197081941},{"$f":"Perdas!AT67","v":43.750917901466103},{"$f":"Perdas!AU67","v":37.836305928057989},{"$f":"Perdas!AV67","v":47.948726902545893},{"$f":"Perdas!AW67","v":38.640395127004787},{"$f":"Perdas!AX67","v":39.820879487332192},{"$f":"Perdas!AY67","v":38.680090571244627},{"$f":"Perdas!AZ67","v":36.326911821141024},{"$f":"Perdas!BA67","v":19.209},{"$f":"Perdas!BB67","v":21.511844941172022},{"$f":"Perdas!BC67","v":31.245978718017373},{"$f":"Perdas!BD67","v":35.457999999999998},{"$f":"Perdas!BE67","v":44.069407913807545},{"$f":"Perdas!BF67","v":29.655323826906447},{"$f":"Perdas!BG67","v":27.553000000000001},{"$f":"Perdas!BH67","v":14.452736120999999},{"$f":"Perdas!BI67","v":6.9926590369496795}]
["Non Technical Losses (GWh)","ESS",12.227194659151701,-23.661999999999999,{"$f":"IFERROR(IF((C68/D68-1)*100<=-100,\"-\",IF((C68/D68-1)*100=0,\"-\",(C68/D68-1)*100)),\"-\")","v":"-"},{"$f":"C68-D68","v":35.889194659151698},null,"ESS",{"$f":"Perdas!I68","v":14.789867488043646},{"$f":"Perdas!J68","v":1.8453515253484909},{"$f":"Perdas!K68","v":-15.770506078702143},{"$f":"Perdas!L68","v":-14.212125690332757},{"$f":"Perdas!M68","v":-32.473566820926948},{"$f":"Perdas!N68","v":-20.986837961284643},{"$f":"Perdas!O68","v":-13.670297729736834},{"$f":"Perdas!P68","v":-7.1847048827943212},{"$f":"Perdas!Q68","v":5.9648509269059637},{"$f":"Perdas!R68","v":3.0512876262714332},{"$f":"Perdas!S68","v":5.5443956737018478},{"$f":"Perdas!T68","v":12.903608212979471},{"$f":"Perdas!U68","v":18.219397128106852},{"$f":"Perdas!V68","v":17.449162751275615},{"$f":"Perdas!W68","v":28.892807928804835},{"$f":"Perdas!X68","v":16.40053272181185},{"$f":"Perdas!Y68","v":25.52725613741967},{"$f":"Perdas!Z68","v":28.592541421641585},{"$f":"Perdas!AA68","v":16.584868044908728},{"$f":"Perdas!AB68","v":21.249514332297224},{"$f":"Perdas!AC68","v":11.052916311405646},{"$f":"Perdas!AD68","v":4},{"$f":"Perdas!AE68","v":12.244999999999999},{"$f":"Perdas!AF68","v":-9.5},{"$f":"Perdas!AG68","v":0.1},{"$f":"Perdas!AH68","v":-1.5987164966469865},{"$f":"Perdas!AI68","v":-8.9},{"$f":"Perdas!AJ68","v":10.199999999999999},{"$f":"Perdas!AK68","v":-2.6},{"$f":"Perdas!AL68","v":-5.5},{"$f":"Perdas!AM68","v":-4.1005670467089512},{"$f":"Perdas!AN68","v":-2.5822361051252227},{"$f":"Perdas!AO68","v":3.825025414157484},{"$f":"Perdas!AP68","v":15.646604174657433},{"$f":"Perdas!AQ68","v":24.920844822775571},{"$f":"Perdas!AR68","v":15.659750069845817},{"$f":"Perdas!AS68","v":33.268928597534718},{"$f":"Perdas!AT68","v":11.850221015804156},{"$f":"Perdas!AU68","v":7.1375513454169708},{"$f":"Perdas!AV68","v":3.6644017326827454},{"$f":"Perdas!AW68","v":-12.529422411308158},{"$f":"Perdas!AX68","v":0.73726402003809921},{"$f":"Perdas!AY68","v":-14.928988149070646},{"$f":"Perdas!AZ68","v":1.7164973400000001},{"$f":"Perdas!BA68","v":9.952},{"$f":"Perdas!BB68","v":-4.922428049566224},{"$f":"Perdas!BC68","v":-0.46899999999999997},{"$f":"Perdas!BD68","v":-21.629000000000001},{"$f":"Perdas!BE68","v":-23.661999999999999},{"$f":"Perdas!BF68","v":6.95},{"$f":"Perdas!BG68","v":-0.79049400000000003},{"$f":"Perdas!BH68","v":-8.4787418379999995},{"$f":"Perdas!BI68","v":12.227194659151701}]
["Non Technical Losses (GWh)","ERO",659.59259451200296,732.79970249591486,{"$f":"IFERROR(IF((C69/D69-1)*100<=-100,\"-\",IF((C69/D69-1)*100=0,\"-\",(C69/D69-1)*100)),\"-\")","v":-9.990057001192632},{"$f":"C69-D69","v":-73.207107983911897},null,"ERO",{"$f":"Perdas!I69","v":0},{"$f":"Perdas!J69","v":0},{"$f":"Perdas!K69","v":0},{"$f":"Perdas!L69","v":0},{"$f":"Perdas!M69","v":0},{"$f":"Perdas!N69","v":0},{"$f":"Perdas!O69","v":0},{"$f":"Perdas!P69","v":0},{"$f":"Perdas!Q69","v":0},{"$f":"Perdas!R69","v":0},{"$f":"Perdas!S69","v":0},{"$f":"Perdas!T69","v":0},{"$f":"Perdas!U69","v":0},{"$f":"Perdas!V69","v":0},{"$f":"Perdas!W69","v":0},{"$f":"Perdas!X69","v":0},{"$f":"Perdas!Y69","v":0},{"$f":"Perdas!Z69","v":0},{"$f":"Perdas!AA69","v":0},{"$f":"Perdas!AB69","v":0},{"$f":"Perdas!AC69","v":0},{"$f":"Perdas!AD69","v":0},{"$f":"Perdas!AE69","v":0},{"$f":"Perdas!AF69","v":724.4},{"$f":"Perdas!AG69","v":720.8},{"$f":"Perdas!AH69","v":702.90907669834235},{"$f":"Perdas!AI69","v":689.6},{"$f":"Perdas!AJ69","v":720.6},{"$f":"Perdas!AK69","v":738.6},{"$f":"Perdas!AL69","v":776},{"$f":"Perdas!AM69","v":752.21554740624629},{"$f":"Perdas!AN69","v":717.14057730754973},{"$f":"Perdas!AO69","v":690.85130712125545},{"$f":"Perdas!AP69","v":686.04511457395529},{"$f":"Perdas!AQ69","v":682.3934406012238},{"$f":"Perdas!AR69","v":645.3073816970001},{"$f":"Perdas!AS69","v":647.30619463199889},{"$f":"Perdas!AT69","v":591.91966775699984},{"$f":"Perdas!AU69","v":599.35271491100013},{"$f":"Perdas!AV69","v":637.88992478800049},{"$f":"Perdas!AW69","v":629.86965430594205},{"$f":"Perdas!AX69","v":641.97175840017337},{"$f":"Perdas!AY69","v":668.04536669947072},{"$f":"Perdas!AZ69","v":660.34410372146226},{"$f":"Perdas!BA69","v":654.49},{"$f":"Perdas!BB69","v":666.10337451162081},{"$f":"Perdas!BC69","v":696.51887528282248},{"$f":"Perdas!BD69","v":768.25199999999995},{"$f":"Perdas!BE69","v":732.79970249591486},{"$f":"Perdas!BF69","v":761.3472701127215},{"$f":"Perdas!BG69","v":723.74671440000009},{"$f":"Perdas!BH69","v":672.87536404699995},{"$f":"Perdas!BI69","v":659.59259451200296}]
["Non Technical Losses (GWh)","EAC",82.004594084858809,85.389416050457484,{"$f":"IFERROR(IF((C70/D70-1)*100<=-100,\"-\",IF((C70/D70-1)*100=0,\"-\",(C70/D70-1)*100)),\"-\")","v":-3.9639830346170135},{"$f":"C70-D70","v":-3.3848219655986753},null,"EAC",{"$f":"Perdas!I70","v":0},{"$f":"Perdas!J70","v":0},{"$f":"Perdas!K70","v":0},{"$f":"Perdas!L70","v":0},{"$f":"Perdas!M70","v":0},{"$f":"Perdas!N70","v":0},{"$f":"Perdas!O70","v":0},{"$f":"Perdas!P70","v":0},{"$f":"Perdas!Q70","v":0},{"$f":"Perdas!R70","v":0},{"$f":"Perdas!S70","v":0},{"$f":"Perdas!T70","v":0},{"$f":"Perdas!U70","v":0},{"$f":"Perdas!V70","v":0},{"$f":"Perdas!W70","v":0},{"$f":"Perdas!X70","v":0},{"$f":"Perdas!Y70","v":0},{"$f":"Perdas!Z70","v":0},{"$f":"Perdas!AA70","v":0},{"$f":"Perdas!AB70","v":0},{"$f":"Perdas!AC70","v":0},{"$f":"Perdas!AD70","v":0},{"$f":"Perdas!AE70","v":0},{"$f":"Perdas!AF70","v":161.69999999999999},{"$f":"Perdas!AG70","v":154.6},{"$f":"Perdas!AH70","v":136.37324133776096},{"$f":"Perdas!AI70","v":136.19999999999999},{"$f":"Perdas!AJ70","v":130.5},{"$f":"Perdas!AK70","v":125.4},{"$f":"Perdas!AL70","v":129.6},{"$f":"Perdas!AM70","v":118.70697036479265},{"$f":"Perdas!AN70","v":117.8208975972491},{"$f":"Perdas!AO70","v":118.79805221034586},{"$f":"Perdas!AP70","v":122.50932931183209},{"$f":"Perdas!AQ70","v":123.5571104172935},{"$f":"Perdas!AR70","v":110.85439483892213},{"$f":"Perdas!AS70","v":103.59248965939763},{"$f":"Perdas!AT70","v":89.917426734415912},{"$f":"Perdas!AU70","v":86.816514950190992},{"$f":"Perdas!AV70","v":86.925298939869833},{"$f":"Perdas!AW70","v":81.42086780317446},{"$f":"Perdas!AX70","v":74.35849628171546},{"$f":"Perdas!AY70","v":73.978295270035389},{"$f":"Perdas!AZ70","v":69.405927776900583},{"$f":"Perdas!BA70","v":70.668999999999997},{"$f":"Perdas!BB70","v":71.269232244296674},{"$f":"Perdas!BC70","v":72.564315854060666},{"$f":"Perdas!BD70","v":79.626000000000005},{"$f":"Perdas!BE70","v":85.389416050457484},{"$f":"Perdas!BF70","v":93.88915070182783},{"$f":"Perdas!BG70","v":87.843450899999993},{"$f":"Perdas!BH70","v":82.783210318000002},{"$f":"Perdas!BI70","v":82.004594084858809}]
["Non Technical Losses (GWh)","Total",2170.2135738761299,2265.243644896253,-4.1951368557740949,-95.03007102012316,null,"Total",{"$f":"Perdas!I71","v":1306.7905550856121},{"$f":"Perdas!J71","v":1279.7672761621413},{"$f":"Perdas!K71","v":1198.9844857588807},{"$f":"Perdas!L71","v":1142.1251304240216},{"$f":"Perdas!M71","v":1066.6858642428817},{"$f":"Perdas!N71","v":1094.127613996998},{"$f":"Perdas!O71","v":1047.484539797066},{"$f":"Perdas!P71","v":974.67236583093165},{"$f":"Perdas!Q71","v":1004.6352585823194},{"$f":"Perdas!R71","v":910.73431679297505},{"$f":"Perdas!S71","v":953.4110966197444},{"$f":"Perdas!T71","v":939.4067169906433},{"$f":"Perdas!U71","v":896.48452368166761},{"$f":"Perdas!V71","v":904.99693331705839},{"$f":"Perdas!W71","v":946.48130309920305},{"$f":"Perdas!X71","v":986.31519185192406},{"$f":"Perdas!Y71","v":1100.0624243206903},{"$f":"Perdas!Z71","v":1131.241011488891},{"$f":"Perdas!AA71","v":1185.1459430683342},{"$f":"Perdas!AB71","v":1101.7351421010308},{"$f":"Perdas!AC71","v":971.86531516382172},{"$f":"Perdas!AD71","v":914.6},{"$f":"Perdas!AE71","v":901.8},{"$f":"Perdas!AF71","v":1806.5},{"$f":"Perdas!AG71","v":1828.7999999999997},{"$f":"Perdas!AH71","v":1847.6832436453835},{"$f":"Perdas!AI71","v":1777.6000000000001},{"$f":"Perdas!AJ71","v":1846.3000000000002},{"$f":"Perdas!AK71","v":1823.4},{"$f":"Perdas!AL71","v":1849.5},{"$f":"Perdas!AM71","v":1841.528406049928},{"$f":"Perdas!AN71","v":1807.4125655600419},{"$f":"Perdas!AO71","v":1854.3763265167661},{"$f":"Perdas!AP71","v":1938.5991143362419},{"$f":"Perdas!AQ71","v":1947.5674955116381},{"$f":"Perdas!AR71","v":1904.8547357521168},{"$f":"Perdas!AS71","v":1983.4821435737142},{"$f":"Perdas!AT71","v":1796.8503054933917},{"$f":"Perdas!AU71","v":1798.7668763892075},{"$f":"Perdas!AV71","v":1821.323220019475},{"$f":"Perdas!AW71","v":1768.1924120721128},{"$f":"Perdas!AX71","v":1832.8726677770937},{"$f":"Perdas!AY71","v":1786.4059284875809},{"$f":"Perdas!AZ71","v":1830.027851411199},{"$f":"Perdas!BA71","v":1866.9259999999999},{"$f":"Perdas!BB71","v":1868.2347089748037},{"$f":"Perdas!BC71","v":2054.8720179893571},{"$f":"Perdas!BD71","v":2198.3821822563691},{"$f":"Perdas!BE71","v":2265.243644896253},{"$f":"Perdas!BF71","v":2430.3523410629246},{"$f":"Perdas!BG71","v":2383.1098782000004},{"$f":"Perdas!BH71","v":2148.9207132879997},{"$f":"Perdas!BI71","v":2170.2135738761299}]
["Non Technical Losses (GWh)"]
["Total (% Injected Energy)","Total (% Injected Energy)"]
["Total (% Injected Energy)"]
["Total (% Injected Energy)"," ",{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Total (% Injected Energy)",null,null,null,null,null,null,"Valores em  "]
["Total (% Injected Energy)"]
["Total (% Injected Energy)"]
["Total (% Injected Energy)","EMG",{"$f":"INDEX($H$75:$CX$92,MATCH($B79,$H$75:$H$92,0),MATCH(C$12,$H$75:$CX$75,0),1)","v":0},0,{"$f":"IFERROR(IF((C79-D79)*100<=-100,\"-\",IF((C79-D79)*100=0,\"-\",(C79-D79)*100)),\"-\")","v":"-"},{"$f":"(C79-C100)*100","v":0},null,"EMG",{"$f":"Perdas!I79","v":8.8450052661098663E-2},{"$f":"Perdas!J79","v":8.7730673987196098E-2},{"$f":"Perdas!K79","v":8.5855511751356042E-2},{"$f":"Perdas!L79","v":8.7020182976022112E-2},{"$f":"Perdas!M79","v":8.4726542056394571E-2},{"$f":"Perdas!N79","v":8.6681090014821605E-2},{"$f":"Perdas!O79","v":8.5565120631765995E-2},{"$f":"Perdas!P79","v":8.2748586448183836E-2},{"$f":"Perdas!Q79","v":8.6601812995390867E-2},{"$f":"Perdas!R79","v":8.4938121738237088E-2},{"$f":"Perdas!S79","v":8.7778522850941107E-2},{"$f":"Perdas!T79","v":9.1280114618322569E-2},{"$f":"Perdas!U79","v":9.1728404435804878E-2},{"$f":"Perdas!V79","v":9.3837322129408929E-2},{"$f":"Perdas!W79","v":9.5179471335182911E-2},{"$f":"Perdas!X79","v":9.6994401191427965E-2},{"$f":"Perdas!Y79","v":9.5869461230533179E-2},{"$f":"Perdas!Z79","v":9.7627314518879377E-2},{"$f":"Perdas!AA79","v":0.10099691736125609},{"$f":"Perdas!AB79","v":0.10098357960793783},{"$f":"Perdas!AC79","v":0.10177330492052102},{"$f":"Perdas!AD79","v":0.10347224775954394},{"$f":"Perdas!AE79","v":0.1017},{"$f":"Perdas!AF79","v":0.10390000000000001},{"$f":"Perdas!AG79","v":0.105},{"$f":"Perdas!AH79","v":0.106},{"$f":"Perdas!AI79","v":0.10349999999999999},{"$f":"Perdas!AJ79","v":0.1012},{"$f":"Perdas!AK79","v":0.10088373418770212},{"$f":"Perdas!AL79","v":9.849999999999999E-2},{"$f":"Perdas!AM79","v":0.10353495593499699},{"$f":"Perdas!AN79","v":0.10352059037509299},{"$f":"Perdas!AO79","v":0.10019040088754651},{"$f":"Perdas!AP79","v":0.10224788345651299},{"$f":"Perdas!AQ79","v":9.9106499512689489E-2},{"$f":"Perdas!AR79","v":9.6410003139493494E-2},{"$f":"Perdas!AS79","v":9.9887571472208309E-2},{"$f":"Perdas!AT79","v":9.38856E-2},{"$f":"Perdas!AU79","v":9.4280571397818702E-2},{"$f":"Perdas!AV79","v":9.2399999999999996E-2},{"$f":"Perdas!AW79","v":9.0464307569846608E-2},{"$f":"Perdas!AX79","v":8.9666067001838295E-2},{"$f":"Perdas!AY79","v":8.2028216702567394E-2}]
["Total (% Injected Energy)","ENF",0,0,{"$f":"IFERROR(IF((C80-D80)*100<=-100,\"-\",IF((C80-D80)*100=0,\"-\",(C80-D80)*100)),\"-\")","v":"-"},{"$f":"(C80-C101)*100","v":0},null,"ENF",{"$f":"Perdas!I80","v":5.5034852961032325E-2},{"$f":"Perdas!J80","v":5.5442416424185403E-2},{"$f":"Perdas!K80","v":5.4245650002786173E-2},{"$f":"Perdas!L80","v":5.3997558526673435E-2},{"$f":"Perdas!M80","v":5.3648451459782039E-2},{"$f":"Perdas!N80","v":5.3270420070797138E-2},{"$f":"Perdas!O80","v":5.3530469228812876E-2},{"$f":"Perdas!P80","v":5.1649838245422922E-2},{"$f":"Perdas!Q80","v":5.1699583022543724E-2},{"$f":"Perdas!R80","v":5.0293074061358252E-2},{"$f":"Perdas!S80","v":5.006501280895314E-2},{"$f":"Perdas!T80","v":4.9982714230302504E-2},{"$f":"Perdas!U80","v":4.8796798769477866E-2},{"$f":"Perdas!V80","v":4.837499941305011E-2},{"$f":"Perdas!W80","v":4.8263205469345288E-2},{"$f":"Perdas!X80","v":4.749000798067398E-2},{"$f":"Perdas!Y80","v":4.6221814243338974E-2},{"$f":"Perdas!Z80","v":4.4687417472970815E-2},{"$f":"Perdas!AA80","v":4.5231316902598677E-2},{"$f":"Perdas!AB80","v":4.5950897132484354E-2},{"$f":"Perdas!AC80","v":4.5116208975349341E-2},{"$f":"Perdas!AD80","v":4.6430773551178729E-2},{"$f":"Perdas!AE80","v":4.450074150582E-2},{"$f":"Perdas!AF80","v":4.2799999999999998E-2},{"$f":"Perdas!AG80","v":4.2500000000000003E-2},{"$f":"Perdas!AH80","v":4.1100000000000005E-2},{"$f":"Perdas!AI80","v":3.9300000000000002E-2},{"$f":"Perdas!AJ80","v":3.9399999999999998E-2},{"$f":"Perdas!AK80","v":3.7599309827771397E-2},{"$f":"Perdas!AL80","v":3.73E-2},{"$f":"Perdas!AM80","v":3.8694343457280095E-2},{"$f":"Perdas!AN80","v":3.9008707998927104E-2},{"$f":"Perdas!AO80","v":4.0583316486309508E-2},{"$f":"Perdas!AP80","v":4.2202450271384404E-2},{"$f":"Perdas!AQ80","v":4.1280913861620035E-2},{"$f":"Perdas!AR80","v":4.0742127718144699E-2},{"$f":"Perdas!AS80","v":4.0899751411252697E-2},{"$f":"Perdas!AT80","v":3.8255400000000002E-2},{"$f":"Perdas!AU80","v":3.7464641008127603E-2},{"$f":"Perdas!AV80","v":3.73E-2},{"$f":"Perdas!AW80","v":3.7598392055574699E-2},{"$f":"Perdas!AX80","v":3.7287412529352804E-2},{"$f":"Perdas!AY80","v":3.7587993409807598E-2}]
["Total (% Injected Energy)","EMR",7.9059843538021576E-2,8.6320968235092541E-2,{"$f":"IFERROR(IF((C81-D81)*100<=-100,\"-\",IF((C81-D81)*100=0,\"-\",(C81-D81)*100)),\"-\")","v":-0.72611246970709642},{"$f":"(C81-C103)*100","v":-2.6840156461978419},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB81","v":7.98583085481991E-2},{"$f":"Perdas!BC81","v":8.2348176944543536E-2},{"$f":"Perdas!BD81","v":8.3299999999999999E-2},{"$f":"Perdas!BE81","v":8.6320968235092541E-2},{"$f":"Perdas!BF81","v":8.5653072133524119E-2},{"$f":"Perdas!BG81","v":8.6800000000000016E-2},{"$f":"Perdas!BH81","v":8.2856212966191459E-2},{"$f":"Perdas!BI81","v":7.9059843538021576E-2}]
["Total (% Injected Energy)","ESE",9.970030748193727E-2,0.10350000000000001,-0.37996925180627389,{"$f":"(C82-C103)*100","v":-0.61996925180627249},null,"ESE",{"$f":"Perdas!I82","v":0.10105919021926772},{"$f":"Perdas!J82","v":0.10128904677812421},{"$f":"Perdas!K82","v":0.10024405708742472},{"$f":"Perdas!L82","v":9.7717605910381061E-2},{"$f":"Perdas!M82","v":9.6059512110437756E-2},{"$f":"Perdas!N82","v":9.3402007000341861E-2},{"$f":"Perdas!O82","v":9.2078371006928325E-2},{"$f":"Perdas!P82","v":9.0298164058825153E-2},{"$f":"Perdas!Q82","v":9.0841061083181143E-2},{"$f":"Perdas!R82","v":8.9796310914939156E-2},{"$f":"Perdas!S82","v":9.1133863181239991E-2},{"$f":"Perdas!T82","v":9.135872749485538E-2},{"$f":"Perdas!U82","v":8.9675092971103862E-2},{"$f":"Perdas!V82","v":8.969567626534744E-2},{"$f":"Perdas!W82","v":8.9222673236203004E-2},{"$f":"Perdas!X82","v":8.838778900594961E-2},{"$f":"Perdas!Y82","v":8.9586242379788128E-2},{"$f":"Perdas!Z82","v":9.067917400104121E-2},{"$f":"Perdas!AA82","v":9.0493163123455331E-2},{"$f":"Perdas!AB82","v":9.0181794565879242E-2},{"$f":"Perdas!AC82","v":8.9924444628962708E-2},{"$f":"Perdas!AD82","v":8.8729037575188532E-2},{"$f":"Perdas!AE82","v":8.7076294889939995E-2},{"$f":"Perdas!AF82","v":8.7838311327740004E-2},{"$f":"Perdas!AG82","v":9.5200000000000007E-2},{"$f":"Perdas!AH82","v":9.6000000000000002E-2},{"$f":"Perdas!AI82","v":9.6100000000000005E-2},{"$f":"Perdas!AJ82","v":9.6299999999999997E-2},{"$f":"Perdas!AK82","v":9.8843375846620229E-2},{"$f":"Perdas!AL82","v":9.7699999999999995E-2},{"$f":"Perdas!AM82","v":9.8851739288101398E-2},{"$f":"Perdas!AN82","v":0.10165401988167},{"$f":"Perdas!AO82","v":0.10005469439408538},{"$f":"Perdas!AP82","v":0.106065677632703},{"$f":"Perdas!AQ82","v":0.10600407254534988},{"$f":"Perdas!AR82","v":0.10526224269828599},{"$f":"Perdas!AS82","v":0.10765829311358401},{"$f":"Perdas!AT82","v":0.1025798},{"$f":"Perdas!AU82","v":0.10225089616845401},{"$f":"Perdas!AV82","v":0.1016},{"$f":"Perdas!AW82","v":0.10254578149107385},{"$f":"Perdas!AX82","v":0.10304155675040499},{"$f":"Perdas!AY82","v":0.105061690432372},{"$f":"Perdas!AZ82","v":0.10263177946246083},{"$f":"Perdas!BA82","v":0.1007},{"$f":"Perdas!BB82","v":0.100864224208892},{"$f":"Perdas!BC82","v":0.1000117404640041},{"$f":"Perdas!BD82","v":0.1018},{"$f":"Perdas!BE82","v":0.10350000000000001},{"$f":"Perdas!BF82","v":0.10266265743207487},{"$f":"Perdas!BG82","v":0.1024},{"$f":"Perdas!BH82","v":0.10146537358309005},{"$f":"Perdas!BI82","v":9.970030748193727E-2}]
["Total (% Injected Energy)","EBO",0,0,"-",{"$f":"(C83-C104)*100","v":0},null,"EBO",{"$f":"Perdas!I83","v":7.6180168788737276E-2},{"$f":"Perdas!J83","v":7.2449408468414411E-2},{"$f":"Perdas!K83","v":7.0690939054886409E-2},{"$f":"Perdas!L83","v":6.6544635014153988E-2},{"$f":"Perdas!M83","v":6.3923124208767362E-2},{"$f":"Perdas!N83","v":6.3363507014184653E-2},{"$f":"Perdas!O83","v":6.1383081554888169E-2},{"$f":"Perdas!P83","v":5.9994321616267929E-2},{"$f":"Perdas!Q83","v":5.9212884815463905E-2},{"$f":"Perdas!R83","v":5.7490076788134052E-2},{"$f":"Perdas!S83","v":5.9837498468831643E-2},{"$f":"Perdas!T83","v":5.8990512240440385E-2},{"$f":"Perdas!U83","v":5.8986949922082747E-2},{"$f":"Perdas!V83","v":6.1703781392706228E-2},{"$f":"Perdas!W83","v":6.3221858288707786E-2},{"$f":"Perdas!X83","v":6.712133199792622E-2},{"$f":"Perdas!Y83","v":7.1037157748197785E-2},{"$f":"Perdas!Z83","v":7.3106262704616759E-2},{"$f":"Perdas!AA83","v":7.4242498546065738E-2},{"$f":"Perdas!AB83","v":6.9043041197581728E-2},{"$f":"Perdas!AC83","v":5.1856437137481309E-2},{"$f":"Perdas!AD83","v":4.8294177616826556E-2},{"$f":"Perdas!AE83","v":5.4499802864519997E-2},{"$f":"Perdas!AF83","v":5.8599999999999999E-2},{"$f":"Perdas!AG83","v":6.8500000000000005E-2},{"$f":"Perdas!AH83","v":7.0012740746369595E-2},{"$f":"Perdas!AI83","v":5.9499999999999997E-2},{"$f":"Perdas!AJ83","v":5.8500000000000003E-2},{"$f":"Perdas!AK83","v":6.3591041839382925E-2},{"$f":"Perdas!AL83","v":6.1567576056891699E-2},{"$f":"Perdas!AM83","v":6.4404787500253399E-2},{"$f":"Perdas!AN83","v":6.3749171911248403E-2},{"$f":"Perdas!AO83","v":6.1726700204474183E-2},{"$f":"Perdas!AP83","v":6.4306641484666707E-2},{"$f":"Perdas!AQ83","v":6.3259833455647438E-2},{"$f":"Perdas!AR83","v":6.3575880350296696E-2},{"$f":"Perdas!AS83","v":6.4481346802314099E-2},{"$f":"Perdas!AT83","v":6.2727699999999997E-2},{"$f":"Perdas!AU83","v":6.2140139764788598E-2},{"$f":"Perdas!AV83","v":6.1099897298421697E-2},{"$f":"Perdas!AW83","v":6.0391525999621901E-2},{"$f":"Perdas!AX83","v":5.9161554905466297E-2},{"$f":"Perdas!AY83","v":5.8362016104954E-2},{"$f":"Perdas!AZ83","v":5.8566369018675297E-2},{"$f":"Perdas!BA83","v":5.7341007412296703E-2}]
["Total (% Injected Energy)","EPB",0,0,"-",{"$f":"(C84-C105)*100","v":0},null,"EPB",{"$f":"Perdas!I84","v":0.13423049332918047},{"$f":"Perdas!J84","v":0.13139496759444477},{"$f":"Perdas!K84","v":0.12879813037293208},{"$f":"Perdas!L84","v":0.12595554164944675},{"$f":"Perdas!M84","v":0.12654002528518418},{"$f":"Perdas!N84","v":0.12454217231298723},{"$f":"Perdas!O84","v":0.12077288583962835},{"$f":"Perdas!P84","v":0.11775924295287954},{"$f":"Perdas!Q84","v":0.11560992346912478},{"$f":"Perdas!R84","v":0.11529506694984398},{"$f":"Perdas!S84","v":0.11839110996737048},{"$f":"Perdas!T84","v":0.12078375025551966},{"$f":"Perdas!U84","v":0.12351354515893177},{"$f":"Perdas!V84","v":0.12686469385863491},{"$f":"Perdas!W84","v":0.12466790407360376},{"$f":"Perdas!X84","v":0.12466176062590235},{"$f":"Perdas!Y84","v":0.12558164924270993},{"$f":"Perdas!Z84","v":0.12628242710205176},{"$f":"Perdas!AA84","v":0.13341713542389799},{"$f":"Perdas!AB84","v":0.1351299348699071},{"$f":"Perdas!AC84","v":0.13299351809960688},{"$f":"Perdas!AD84","v":0.13098256674143502},{"$f":"Perdas!AE84","v":0.12640229927252999},{"$f":"Perdas!AF84","v":0.12802015987793},{"$f":"Perdas!AG84","v":0.12559999999999999},{"$f":"Perdas!AH84","v":0.12500007229197599},{"$f":"Perdas!AI84","v":0.12740000000000001},{"$f":"Perdas!AJ84","v":0.12640000000000001},{"$f":"Perdas!AK84","v":0.12916874147686003},{"$f":"Perdas!AL84","v":0.129209037097785},{"$f":"Perdas!AM84","v":0.130735179454781},{"$f":"Perdas!AN84","v":0.131932872633587},{"$f":"Perdas!AO84","v":0.1311262444561829},{"$f":"Perdas!AP84","v":0.13677833668185702},{"$f":"Perdas!AQ84","v":0.13507076630059969},{"$f":"Perdas!AR84","v":0.135256094560779},{"$f":"Perdas!AS84","v":0.13521939566243599},{"$f":"Perdas!AT84","v":0.1304768},{"$f":"Perdas!AU84","v":0.13068549139654301},{"$f":"Perdas!AV84","v":0.12782058165340718},{"$f":"Perdas!AW84","v":0.12709316856757799},{"$f":"Perdas!AX84","v":0.123797681466241},{"$f":"Perdas!AY84","v":0.12246675532391499},{"$f":"Perdas!AZ84","v":0.12263726460606994},{"$f":"Perdas!BA84","v":0.12145138319558903}]
["Total (% Injected Energy)","EPB EBO",0.12100134569511838,0.1229857353474705,-0.19843896523521198,null,null,"EPB EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB85","v":0.1188},{"$f":"Perdas!BC85","v":0.11865648701342729},{"$f":"Perdas!BD85","v":0.12},{"$f":"Perdas!BE85","v":0.1229857353474705},{"$f":"Perdas!BF85","v":0.12230641905543545},{"$f":"Perdas!BG85","v":0.12258500000000001},{"$f":"Perdas!BH85","v":0.12195990332413661},{"$f":"Perdas!BI85","v":0.12100134569511838}]
["Total (% Injected Energy)","EMT",0.14042082100430678,0.140459,-3.817899569322214E-3,{"$f":"(C86-C107)*100","v":2.4136156513603013},null,"EMT",{"$f":"Perdas!I86","v":0.17955916915875733},{"$f":"Perdas!J86","v":0.17766395397034551},{"$f":"Perdas!K86","v":0.17127745546802869},{"$f":"Perdas!L86","v":0.16664796379288596},{"$f":"Perdas!M86","v":0.15979719884532795},{"$f":"Perdas!N86","v":0.15893858649622808},{"$f":"Perdas!O86","v":0.15556764376025739},{"$f":"Perdas!P86","v":0.14834651526200968},{"$f":"Perdas!Q86","v":0.14843708733059294},{"$f":"Perdas!R86","v":0.14073215878089096},{"$f":"Perdas!S86","v":0.13842963165568065},{"$f":"Perdas!T86","v":0.13701284245738507},{"$f":"Perdas!U86","v":0.13468811009297529},{"$f":"Perdas!V86","v":0.13595500227137589},{"$f":"Perdas!W86","v":0.14053886169224694},{"$f":"Perdas!X86","v":0.14610868361997434},{"$f":"Perdas!Y86","v":0.15130297568610687},{"$f":"Perdas!Z86","v":0.15276591560384953},{"$f":"Perdas!AA86","v":0.15736655803670677},{"$f":"Perdas!AB86","v":0.15443705094836252},{"$f":"Perdas!AC86","v":0.15212554187218921},{"$f":"Perdas!AD86","v":0.1499392251073714},{"$f":"Perdas!AE86","v":0.1459},{"$f":"Perdas!AF86","v":0.14480000000000001},{"$f":"Perdas!AG86","v":0.1434},{"$f":"Perdas!AH86","v":0.146938083395663},{"$f":"Perdas!AI86","v":0.1439},{"$f":"Perdas!AJ86","v":0.1401},{"$f":"Perdas!AK86","v":0.1394474577430396},{"$f":"Perdas!AL86","v":0.13877255127226801},{"$f":"Perdas!AM86","v":0.136320500823362},{"$f":"Perdas!AN86","v":0.135750205632859},{"$f":"Perdas!AO86","v":0.13634366132167958},{"$f":"Perdas!AP86","v":0.13839658468279301},{"$f":"Perdas!AQ86","v":0.14197497217012556},{"$f":"Perdas!AR86","v":0.14278009530619801},{"$f":"Perdas!AS86","v":0.14209629170517502},{"$f":"Perdas!AT86","v":0.13757929999999999},{"$f":"Perdas!AU86","v":0.13484392032927101},{"$f":"Perdas!AV86","v":0.13617833497008991},{"$f":"Perdas!AW86","v":0.1375353},{"$f":"Perdas!AX86","v":0.139469062049693},{"$f":"Perdas!AY86","v":0.13796300530875499},{"$f":"Perdas!AZ86","v":0.13492131770153451},{"$f":"Perdas!BA86","v":0.1371},{"$f":"Perdas!BB86","v":0.135990047495438},{"$f":"Perdas!BC86","v":0.13877345320141071},{"$f":"Perdas!BD86","v":0.1409},{"$f":"Perdas!BE86","v":0.140459},{"$f":"Perdas!BF86","v":0.14271979567607038},{"$f":"Perdas!BG86","v":0.1457},{"$f":"Perdas!BH86","v":0.13837344831743439},{"$f":"Perdas!BI86","v":0.14042082100430678}]
["Total (% Injected Energy)","EMS",0.11419852802675315,0.11719999999999998,-0.30014719732468359,-0.95002718193573366,null,"EMS",{"$f":"Perdas!I87","v":0.21024375022547245},{"$f":"Perdas!J87","v":0.21031732026932665},{"$f":"Perdas!K87","v":0.20502078767357776},{"$f":"Perdas!L87","v":0.19801224297893422},{"$f":"Perdas!M87","v":0.18758544301907226},{"$f":"Perdas!N87","v":0.18160625559475715},{"$f":"Perdas!O87","v":0.17647450039371229},{"$f":"Perdas!P87","v":0.16931208059872133},{"$f":"Perdas!Q87","v":0.16499068892593333},{"$f":"Perdas!R87","v":0.15738336244239104},{"$f":"Perdas!S87","v":0.15251508051050108},{"$f":"Perdas!T87","v":0.14596894758135009},{"$f":"Perdas!U87","v":0.14303766255398051},{"$f":"Perdas!V87","v":0.14043192244934263},{"$f":"Perdas!W87","v":0.14208579365199245},{"$f":"Perdas!X87","v":0.14246035763983605},{"$f":"Perdas!Y87","v":0.14501975490006755},{"$f":"Perdas!Z87","v":0.14403414594973013},{"$f":"Perdas!AA87","v":0.14266154022620833},{"$f":"Perdas!AB87","v":0.13721236256154906},{"$f":"Perdas!AC87","v":0.13487950780784999},{"$f":"Perdas!AD87","v":0.13337501047885231},{"$f":"Perdas!AE87","v":0.13395157533999999},{"$f":"Perdas!AF87","v":0.13441535898975998},{"$f":"Perdas!AG87","v":0.1333},{"$f":"Perdas!AH87","v":0.13058000100775302},{"$f":"Perdas!AI87","v":0.1237},{"$f":"Perdas!AJ87","v":0.12659999999999999},{"$f":"Perdas!AK87","v":0.12226855000447026},{"$f":"Perdas!AL87","v":0.123230396023115},{"$f":"Perdas!AM87","v":0.126729462227093},{"$f":"Perdas!AN87","v":0.122928027322105},{"$f":"Perdas!AO87","v":0.12847355165649849},{"$f":"Perdas!AP87","v":0.130574272333362},{"$f":"Perdas!AQ87","v":0.12926067925134316},{"$f":"Perdas!AR87","v":0.13113217067253299},{"$f":"Perdas!AS87","v":0.13058928486155499},{"$f":"Perdas!AT87","v":0.12340379999999999},{"$f":"Perdas!AU87","v":0.124235102163819},{"$f":"Perdas!AV87","v":0.1232413018194586},{"$f":"Perdas!AW87","v":0.1183206},{"$f":"Perdas!AX87","v":0.12084996106720601},{"$f":"Perdas!AY87","v":0.11385066165323099},{"$f":"Perdas!AZ87","v":0.11435969257435653},{"$f":"Perdas!BA87","v":0.11460000000000001},{"$f":"Perdas!BB87","v":0.109782703482184},{"$f":"Perdas!BC87","v":0.11691347178151514},{"$f":"Perdas!BD87","v":0.11470000000000001},{"$f":"Perdas!BE87","v":0.11719999999999998},{"$f":"Perdas!BF87","v":0.12415688003751015},{"$f":"Perdas!BG87","v":0.11833},{"$f":"Perdas!BH87","v":0.11159954242048487},{"$f":"Perdas!BI87","v":0.11419852802675315}]
["Total (% Injected Energy)","ETO",9.9933199630376016E-2,0.11119999999999999,-1.1266800369623977,-3.4677881951684824,null,"ETO",{"$f":"Perdas!I88","v":0.1422588984112525},{"$f":"Perdas!J88","v":0.14335616663416073},{"$f":"Perdas!K88","v":0.14709459161981461},{"$f":"Perdas!L88","v":0.14793859758572697},{"$f":"Perdas!M88","v":0.14352858003980112},{"$f":"Perdas!N88","v":0.1477766379199425},{"$f":"Perdas!O88","v":0.14584061575196666},{"$f":"Perdas!P88","v":0.1440381812374972},{"$f":"Perdas!Q88","v":0.15065529001220224},{"$f":"Perdas!R88","v":0.1477189527772502},{"$f":"Perdas!S88","v":0.14787178704432796},{"$f":"Perdas!T88","v":0.14740137677484663},{"$f":"Perdas!U88","v":0.14235951178855},{"$f":"Perdas!V88","v":0.14143609140907593},{"$f":"Perdas!W88","v":0.14330497541575649},{"$f":"Perdas!X88","v":0.14290675544781795},{"$f":"Perdas!Y88","v":0.14705536043220926},{"$f":"Perdas!Z88","v":0.14825331928492713},{"$f":"Perdas!AA88","v":0.14755160325722136},{"$f":"Perdas!AB88","v":0.14860523264840855},{"$f":"Perdas!AC88","v":0.14373745607411001},{"$f":"Perdas!AD88","v":0.13686581754314889},{"$f":"Perdas!AE88","v":0.13657430667202999},{"$f":"Perdas!AF88","v":0.1298},{"$f":"Perdas!AG88","v":0.12740000000000001},{"$f":"Perdas!AH88","v":0.128984546330287},{"$f":"Perdas!AI88","v":0.12609999999999999},{"$f":"Perdas!AJ88","v":0.13239999999999999},{"$f":"Perdas!AK88","v":0.12996288396578784},{"$f":"Perdas!AL88","v":0.12816666321220199},{"$f":"Perdas!AM88","v":0.13065794229795899},{"$f":"Perdas!AN88","v":0.12612638403600601},{"$f":"Perdas!AO88","v":0.12708769062326755},{"$f":"Perdas!AP88","v":0.130020948855604},{"$f":"Perdas!AQ88","v":0.12743934569861137},{"$f":"Perdas!AR88","v":0.124453413750318},{"$f":"Perdas!AS88","v":0.130249367956949},{"$f":"Perdas!AT88","v":0.12390879999999999},{"$f":"Perdas!AU88","v":0.119223688325685},{"$f":"Perdas!AV88","v":0.12132516530997101},{"$f":"Perdas!AW88","v":0.117022522661895},{"$f":"Perdas!AX88","v":0.11780933874081199},{"$f":"Perdas!AY88","v":0.11821855669563201},{"$f":"Perdas!AZ88","v":0.11651681102338224},{"$f":"Perdas!BA88","v":0.111},{"$f":"Perdas!BB88","v":0.110129037816242},{"$f":"Perdas!BC88","v":0.1115658202618436},{"$f":"Perdas!BD88","v":0.11},{"$f":"Perdas!BE88","v":0.11119999999999999},{"$f":"Perdas!BF88","v":0.10681163983318276},{"$f":"Perdas!BG88","v":0.10583999999999999},{"$f":"Perdas!BH88","v":0.10210265368526343},{"$f":"Perdas!BI88","v":9.9933199630376016E-2}]
["Total (% Injected Energy)","ESS",6.2249004824703073E-2,5.8299999999999998E-2,{"$f":"IFERROR(IF((C89-D89)*100<=-100,\"-\",IF((C89-D89)*100=0,\"-\",(C89-D89)*100)),\"-\")","v":0.39490048247030757},-0.57505044713903397,null,"ESS",{"$f":"Perdas!I89","v":6.4711921486528823E-2},{"$f":"Perdas!J89","v":6.5718068517689493E-2},{"$f":"Perdas!K89","v":6.4674376232097916E-2},{"$f":"Perdas!L89","v":6.6132458742949637E-2},{"$f":"Perdas!M89","v":6.4032631551080604E-2},{"$f":"Perdas!N89","v":6.6543953754731433E-2},{"$f":"Perdas!O89","v":6.7214737754259055E-2},{"$f":"Perdas!P89","v":6.7412656672911866E-2},{"$f":"Perdas!Q89","v":6.9026317610112187E-2},{"$f":"Perdas!R89","v":6.7276059636556321E-2},{"$f":"Perdas!S89","v":6.7312555531729795E-2},{"$f":"Perdas!T89","v":6.7604536903849224E-2},{"$f":"Perdas!U89","v":6.7460059744118978E-2},{"$f":"Perdas!V89","v":6.7028079753066627E-2},{"$f":"Perdas!W89","v":6.8877698855176708E-2},{"$f":"Perdas!X89","v":6.6244999312671943E-2},{"$f":"Perdas!Y89","v":6.791213215046929E-2},{"$f":"Perdas!Z89","v":6.8242144152173903E-2},{"$f":"Perdas!AA89","v":6.6011014375511323E-2},{"$f":"Perdas!AB89","v":6.738033808705042E-2},{"$f":"Perdas!AC89","v":6.5730601970003244E-2},{"$f":"Perdas!AD89","v":6.5597441385136457E-2},{"$f":"Perdas!AE89","v":6.7344836164749997E-2},{"$f":"Perdas!AF89","v":6.3248841189489993E-2},{"$f":"Perdas!AG89","v":6.5000000000000002E-2},{"$f":"Perdas!AH89","v":6.3056216159768294E-2},{"$f":"Perdas!AI89","v":6.08E-2},{"$f":"Perdas!AJ89","v":6.3899999999999998E-2},{"$f":"Perdas!AK89","v":6.1074974273264179E-2},{"$f":"Perdas!AL89","v":6.08E-2},{"$f":"Perdas!AM89","v":6.16719026583194E-2},{"$f":"Perdas!AN89","v":6.1895451760260699E-2},{"$f":"Perdas!AO89","v":6.2645766013047263E-2},{"$f":"Perdas!AP89","v":6.4688577555342297E-2},{"$f":"Perdas!AQ89","v":6.6834493137031936E-2},{"$f":"Perdas!AR89","v":6.4671972390110702E-2},{"$f":"Perdas!AS89","v":6.8089866897512591E-2},{"$f":"Perdas!AT89","v":6.3149200000000003E-2},{"$f":"Perdas!AU89","v":6.2047343064665694E-2},{"$f":"Perdas!AV89","v":6.0473566120987643E-2},{"$f":"Perdas!AW89","v":5.6691569508E-2},{"$f":"Perdas!AX89","v":5.8189737088977497E-2},{"$f":"Perdas!AY89","v":5.3669579795790297E-2},{"$f":"Perdas!AZ89","v":5.6350945410935133E-2},{"$f":"Perdas!BA89","v":5.7999999999999996E-2},{"$f":"Perdas!BB89","v":5.5090095976266101E-2},{"$f":"Perdas!BC89","v":6.5769223124953591E-2},{"$f":"Perdas!BD89","v":6.649999999999999E-2},{"$f":"Perdas!BE89","v":5.8299999999999998E-2},{"$f":"Perdas!BF89","v":6.3899999999999998E-2},{"$f":"Perdas!BG89","v":6.1800000000000008E-2},{"$f":"Perdas!BH89","v":5.9832571300326869E-2},{"$f":"Perdas!BI89","v":6.2249004824703073E-2}]
["Total (% Injected Energy)","ERO",0.20951659517782709,0.2228,{"$f":"IFERROR(IF((C90-D90)*100<=-100,\"-\",IF((C90-D90)*100=0,\"-\",(C90-D90)*100)),\"-\")","v":-1.3283404822172913},1.5512664902893047,null,"ERO",{"$f":"Perdas!I90","v":0},{"$f":"Perdas!J90","v":0},{"$f":"Perdas!K90","v":0},{"$f":"Perdas!L90","v":0.22819999999999999},{"$f":"Perdas!M90","v":0},{"$f":"Perdas!N90","v":0},{"$f":"Perdas!O90","v":0},{"$f":"Perdas!P90","v":0.2397},{"$f":"Perdas!Q90","v":0},{"$f":"Perdas!R90","v":0},{"$f":"Perdas!S90","v":0},{"$f":"Perdas!T90","v":0.2324},{"$f":"Perdas!U90","v":0},{"$f":"Perdas!V90","v":0},{"$f":"Perdas!W90","v":0},{"$f":"Perdas!X90","v":0.26740000000000003},{"$f":"Perdas!Y90","v":0},{"$f":"Perdas!Z90","v":0},{"$f":"Perdas!AA90","v":0},{"$f":"Perdas!AB90","v":0.29759999999999998},{"$f":"Perdas!AC90","v":0},{"$f":"Perdas!AD90","v":0},{"$f":"Perdas!AE90","v":0},{"$f":"Perdas!AF90","v":0.28139999999999998},{"$f":"Perdas!AG90","v":0.27879999999999999},{"$f":"Perdas!AH90","v":0.27472303386288299},{"$f":"Perdas!AI90","v":0.27179999999999999},{"$f":"Perdas!AJ90","v":0.27700000000000002},{"$f":"Perdas!AK90","v":0.27956674381011842},{"$f":"Perdas!AL90","v":0.28286554997716801},{"$f":"Perdas!AM90","v":0.28209533099255901},{"$f":"Perdas!AN90","v":0.27871922521231501},{"$f":"Perdas!AO90","v":0.27475334644729071},{"$f":"Perdas!AP90","v":0.27582317173614201},{"$f":"Perdas!AQ90","v":0.27153601230742669},{"$f":"Perdas!AR90","v":0.266766753989787},{"$f":"Perdas!AS90","v":0.26494955604874698},{"$f":"Perdas!AT90","v":0.24973719999999999},{"$f":"Perdas!AU90","v":0.246457597254512},{"$f":"Perdas!AV90","v":0.24307002305222641},{"$f":"Perdas!AW90","v":0.23515385},{"$f":"Perdas!AX90","v":0.232598911724123},{"$f":"Perdas!AY90","v":0.231834411353638},{"$f":"Perdas!AZ90","v":0.2245899205289964},{"$f":"Perdas!BA90","v":0.22190000000000001},{"$f":"Perdas!BB90","v":0.21891923793307502},{"$f":"Perdas!BC90","v":0.21697322294377541},{"$f":"Perdas!BD90","v":0.22239999999999999},{"$f":"Perdas!BE90","v":0.2228},{"$f":"Perdas!BF90","v":0.22570000000000001},{"$f":"Perdas!BG90","v":0.22039999999999998},{"$f":"Perdas!BH90","v":0.21158718994433257},{"$f":"Perdas!BI90","v":0.20951659517782709}]
["Total (% Injected Energy)","EAC",0.1447057053262297,0.14888069669992599,{"$f":"IFERROR(IF((C91-D91)*100<=-100,\"-\",IF((C91-D91)*100=0,\"-\",(C91-D91)*100)),\"-\")","v":-0.41749913736962851},-1.9442562063265694,null,"EAC",{"$f":"Perdas!I91","v":0},{"$f":"Perdas!J91","v":0},{"$f":"Perdas!K91","v":0},{"$f":"Perdas!L91","v":0.2099},{"$f":"Perdas!M91","v":0},{"$f":"Perdas!N91","v":0},{"$f":"Perdas!O91","v":0},{"$f":"Perdas!P91","v":0.24260000000000001},{"$f":"Perdas!Q91","v":0},{"$f":"Perdas!R91","v":0},{"$f":"Perdas!S91","v":0},{"$f":"Perdas!T91","v":0.23649999999999999},{"$f":"Perdas!U91","v":0},{"$f":"Perdas!V91","v":0},{"$f":"Perdas!W91","v":0},{"$f":"Perdas!X91","v":0.23319999999999999},{"$f":"Perdas!Y91","v":0},{"$f":"Perdas!Z91","v":0},{"$f":"Perdas!AA91","v":0},{"$f":"Perdas!AB91","v":0.2427},{"$f":"Perdas!AC91","v":0},{"$f":"Perdas!AD91","v":0},{"$f":"Perdas!AE91","v":0},{"$f":"Perdas!AF91","v":0.22059999999999999},{"$f":"Perdas!AG91","v":0.21440000000000001},{"$f":"Perdas!AH91","v":0.201746469938481},{"$f":"Perdas!AI91","v":0.2026},{"$f":"Perdas!AJ91","v":0.1988},{"$f":"Perdas!AK91","v":0.19504453246455244},{"$f":"Perdas!AL91","v":0.19620000000000001},{"$f":"Perdas!AM91","v":0.18744154457884998},{"$f":"Perdas!AN91","v":0.18703723772231498},{"$f":"Perdas!AO91","v":0.18642017256014948},{"$f":"Perdas!AP91","v":0.19169272007263999},{"$f":"Perdas!AQ91","v":0.19324182875234033},{"$f":"Perdas!AR91","v":0.18227611984518799},{"$f":"Perdas!AS91","v":0.17830406598100398},{"$f":"Perdas!AT91","v":0.16749860000000003},{"$f":"Perdas!AU91","v":0.164389298120173},{"$f":"Perdas!AV91","v":0.16471834872255442},{"$f":"Perdas!AW91","v":0.15948178308066199},{"$f":"Perdas!AX91","v":0.15417224165026899},{"$f":"Perdas!AY91","v":0.153065974160844},{"$f":"Perdas!AZ91","v":0.1494979495663345},{"$f":"Perdas!BA91","v":0.14910000000000001},{"$f":"Perdas!BB91","v":0.147768695781718},{"$f":"Perdas!BC91","v":0.1454515534858436},{"$f":"Perdas!BD91","v":0.14679999999999999},{"$f":"Perdas!BE91","v":0.14888069669992599},{"$f":"Perdas!BF91","v":0.15219405091571778},{"$f":"Perdas!BG91","v":0.14904500000000001},{"$f":"Perdas!BH91","v":0.14543680620756952},{"$f":"Perdas!BI91","v":0.1447057053262297}]
["Total (% Injected Energy)","Total",0.12342791132687102,0.12726999999999999,-0.38420886731289766,0.11950548842172559,null,"Total",{"$f":"Perdas!I92","v":0.1418775169443558},{"$f":"Perdas!J92","v":0.14100811047498146},{"$f":"Perdas!K92","v":0.13793415279270232},{"$f":"Perdas!L92","v":0},{"$f":"Perdas!M92","v":0.13070565128840977},{"$f":"Perdas!N92","v":0.12964437260179504},{"$f":"Perdas!O92","v":0.12694288283823563},{"$f":"Perdas!P92","v":0},{"$f":"Perdas!Q92","v":0.12258793600590746},{"$f":"Perdas!R92","v":0.11850075061320409},{"$f":"Perdas!S92","v":0.11799927005292099},{"$f":"Perdas!T92","v":0},{"$f":"Perdas!U92","v":0.11591852414171422},{"$f":"Perdas!V92","v":0.11640089554076116},{"$f":"Perdas!W92","v":0.11819269429220337},{"$f":"Perdas!X92","v":0},{"$f":"Perdas!Y92","v":0.12264332753215777},{"$f":"Perdas!Z92","v":0.1235027505156602},{"$f":"Perdas!AA92","v":0.125382200831612},{"$f":"Perdas!AB92","v":0},{"$f":"Perdas!AC92","v":0.12149131034839021},{"$f":"Perdas!AD92","v":0.1198},{"$f":"Perdas!AE92","v":0.1183},{"$f":"Perdas!AF92","v":0.13850000000000001},{"$f":"Perdas!AG92","v":0.1386},{"$f":"Perdas!AH92","v":0.13800000000000001},{"$f":"Perdas!AI92","v":0.1353},{"$f":"Perdas!AJ92","v":0.13569999999999999},{"$f":"Perdas!AK92","v":0.13515930820645661},{"$f":"Perdas!AL92","v":0.13539999999999999},{"$f":"Perdas!AM92","v":0.135948699663821},{"$f":"Perdas!AN92","v":0.13476732516977902},{"$f":"Perdas!AO92","v":0.13521828513108794},{"$f":"Perdas!AP92","v":0.13815210875856698},{"$f":"Perdas!AQ92","v":0.13817782955640598},{"$f":"Perdas!AR92","v":0.13738893428653198},{"$f":"Perdas!AS92","v":0.13772168989869502},{"$f":"Perdas!AT92","v":0.13109319999999999},{"$f":"Perdas!AU92","v":0.129573906480387},{"$f":"Perdas!AV92","v":0.12890494248781376},{"$f":"Perdas!AW92","v":0.12673391356292898},{"$f":"Perdas!AX92","v":0.12713450178313399},{"$f":"Perdas!AY92","v":0.12499345213399399},{"$f":"Perdas!AZ92","v":0.123766924830195},{"$f":"Perdas!BA92","v":0.1242},{"$f":"Perdas!BB92","v":0.122926653037603},{"$f":"Perdas!BC92","v":0.12525482120095949},{"$f":"Perdas!BD92","v":0.12620000000000001},{"$f":"Perdas!BE92","v":0.12726999999999999},{"$f":"Perdas!BF92","v":0.1294276387288921},{"$f":"Perdas!BG92","v":0.12829999999999997},{"$f":"Perdas!BH92","v":0.12323645013619559},{"$f":"Perdas!BI92","v":0.12342791132687102}]
["Total (% Injected Energy)"]
["Regulatory Limit (% Injected Energy)","Regulatory Limit (% Injected Energy)"]
["Regulatory Limit (% Injected Energy)"]
["Regulatory Limit (% Injected Energy)"," ",{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Regulatory Limit (% Injected Energy)",null,null,null,null,null,null,"Valores em  "]
["Regulatory Limit (% Injected Energy)"]
["Regulatory Limit (% Injected Energy)"]
["Regulatory Limit (% Injected Energy)","EMG",{"$f":"INDEX($H$96:$CX$113,MATCH($B100,$H$96:$H$113,0),MATCH(C$12,$H$75:$CX$75,0),1)","v":0},0,{"$f":"IFERROR(IF((C100-D100)*100<=-100,\"-\",IF((C100-D100)*100=0,\"-\",(C100-D100)*100)),\"-\")","v":"-"},null,null,"EMG",{"$f":"Perdas!I100","v":0},{"$f":"Perdas!J100","v":0},{"$f":"Perdas!K100","v":0},{"$f":"Perdas!L100","v":0},{"$f":"Perdas!M100","v":0},{"$f":"Perdas!N100","v":0},{"$f":"Perdas!O100","v":0},{"$f":"Perdas!P100","v":0},{"$f":"Perdas!Q100","v":8.9262793694776188E-2},{"$f":"Perdas!R100","v":8.9321763578957547E-2},{"$f":"Perdas!S100","v":8.933106204855254E-2},{"$f":"Perdas!T100","v":8.9425797442050287E-2},{"$f":"Perdas!U100","v":8.9469468074045197E-2},{"$f":"Perdas!V100","v":8.9501114664906151E-2},{"$f":"Perdas!W100","v":8.9522080596906181E-2},{"$f":"Perdas!X100","v":8.9624556518956761E-2},{"$f":"Perdas!Y100","v":8.9636460936102627E-2},{"$f":"Perdas!Z100","v":8.9964089159701E-2},{"$f":"Perdas!AA100","v":9.1587646525250296E-2},{"$f":"Perdas!AB100","v":9.321929439781769E-2},{"$f":"Perdas!AC100","v":9.4944691686417712E-2},{"$f":"Perdas!AD100","v":9.6252400916748679E-2},{"$f":"Perdas!AE100","v":9.6262244862044599E-2},{"$f":"Perdas!AF100","v":9.6299999999999997E-2},{"$f":"Perdas!AG100","v":9.6300000000000011E-2},{"$f":"Perdas!AH100","v":9.6252885689999998E-2},{"$f":"Perdas!AI100","v":9.6299999999999997E-2},{"$f":"Perdas!AJ100","v":9.6199999999999994E-2},{"$f":"Perdas!AK100","v":9.6299999999999997E-2},{"$f":"Perdas!AL100","v":9.64E-2},{"$f":"Perdas!AM100","v":9.64E-2},{"$f":"Perdas!AN100","v":9.6443377784774589E-2},{"$f":"Perdas!AO100","v":9.6412468475743085E-2},{"$f":"Perdas!AP100","v":9.6452684901653318E-2},{"$f":"Perdas!AQ100","v":9.6451317807131801E-2},{"$f":"Perdas!AR100","v":9.6443377784774589E-2},{"$f":"Perdas!AS100","v":9.6429277841380334E-2},{"$f":"Perdas!AT100","v":9.6652947682688201E-2},{"$f":"Perdas!AU100","v":9.6652947682688201E-2},{"$f":"Perdas!AV100","v":0.10349999999999999},{"$f":"Perdas!AW100","v":0.10697433870999599},{"$f":"Perdas!AX100","v":0.11006602301146699},{"$f":"Perdas!AY100","v":0.11006602301146699}]
["Regulatory Limit (% Injected Energy)","ENF",0,0,{"$f":"IFERROR(IF((C101-D101)*100<=-100,\"-\",IF((C101-D101)*100=0,\"-\",(C101-D101)*100)),\"-\")","v":"-"},null,null,"ENF",{"$f":"Perdas!I101","v":0},{"$f":"Perdas!J101","v":0},{"$f":"Perdas!K101","v":0},{"$f":"Perdas!L101","v":0},{"$f":"Perdas!M101","v":0},{"$f":"Perdas!N101","v":0},{"$f":"Perdas!O101","v":0},{"$f":"Perdas!P101","v":0},{"$f":"Perdas!Q101","v":5.885809791697566E-2},{"$f":"Perdas!R101","v":5.8876818032083549E-2},{"$f":"Perdas!S101","v":5.8903569167255143E-2},{"$f":"Perdas!T101","v":5.8894176666233505E-2},{"$f":"Perdas!U101","v":5.8913646776876501E-2},{"$f":"Perdas!V101","v":5.8927403490371989E-2},{"$f":"Perdas!W101","v":5.8925210178552158E-2},{"$f":"Perdas!X101","v":5.8943294947057821E-2},{"$f":"Perdas!Y101","v":5.8955779654477201E-2},{"$f":"Perdas!Z101","v":5.8927416251205948E-2},{"$f":"Perdas!AA101","v":5.8796208181345441E-2},{"$f":"Perdas!AB101","v":5.8659213793364431E-2},{"$f":"Perdas!AC101","v":5.8518151295442536E-2},{"$f":"Perdas!AD101","v":5.8399999999999987E-2},{"$f":"Perdas!AE101","v":5.8400000000000001E-2},{"$f":"Perdas!AF101","v":5.8400000000000001E-2},{"$f":"Perdas!AG101","v":5.8400000000000001E-2},{"$f":"Perdas!AH101","v":5.8400000000000001E-2},{"$f":"Perdas!AI101","v":5.8400000000000001E-2},{"$f":"Perdas!AJ101","v":5.8400000000000001E-2},{"$f":"Perdas!AK101","v":5.8400000000000001E-2},{"$f":"Perdas!AL101","v":5.8400000000000001E-2},{"$f":"Perdas!AM101","v":5.8400000000000001E-2},{"$f":"Perdas!AN101","v":5.8400000000000028E-2},{"$f":"Perdas!AO101","v":5.8400000000000007E-2},{"$f":"Perdas!AP101","v":5.8400000000000007E-2},{"$f":"Perdas!AQ101","v":5.8400000000000001E-2},{"$f":"Perdas!AR101","v":5.8400000000000028E-2},{"$f":"Perdas!AS101","v":5.8400000000000014E-2},{"$f":"Perdas!AT101","v":5.8241830965250305E-2},{"$f":"Perdas!AU101","v":5.8241830965250305E-2},{"$f":"Perdas!AV101","v":5.4600000000000003E-2},{"$f":"Perdas!AW101","v":5.2781695335193494E-2},{"$f":"Perdas!AX101","v":5.1103226292019598E-2},{"$f":"Perdas!AY101","v":5.1103226292019598E-2}]
["Regulatory Limit (% Injected Energy)","EMR",9.9354633616591692E-2,9.9499999999999991E-2,{"$f":"IFERROR(IF((C102-D102)*100<=-100,\"-\",IF((C102-D102)*100=0,\"-\",(C102-D102)*100)),\"-\")","v":-1.453663834082991E-2},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB102","v":0.110003776420836},{"$f":"Perdas!BC102","v":9.9721916231380894E-2},{"$f":"Perdas!BD102","v":9.9600000000000008E-2},{"$f":"Perdas!BE102","v":9.9499999999999991E-2},{"$f":"Perdas!BF102","v":9.9368065704554698E-2},{"$f":"Perdas!BG102","v":9.9399999999999988E-2},{"$f":"Perdas!BH102","v":9.9299999999999999E-2},{"$f":"Perdas!BI102","v":9.9354633616591692E-2}]
["Regulatory Limit (% Injected Energy)","ESE",0.10589999999999999,0.107,-0.11000000000000038,null,null,"ESE",{"$f":"Perdas!I103","v":0},{"$f":"Perdas!J103","v":0},{"$f":"Perdas!K103","v":0},{"$f":"Perdas!L103","v":0},{"$f":"Perdas!M103","v":0},{"$f":"Perdas!N103","v":0},{"$f":"Perdas!O103","v":0},{"$f":"Perdas!P103","v":0},{"$f":"Perdas!Q103","v":0.11166197338363301},{"$f":"Perdas!R103","v":0.11127727719245535},{"$f":"Perdas!S103","v":0.11215397460114666},{"$f":"Perdas!T103","v":0.1131441495397985},{"$f":"Perdas!U103","v":0.11286524984405413},{"$f":"Perdas!V103","v":0.11271418199511764},{"$f":"Perdas!W103","v":0.11261622427896548},{"$f":"Perdas!X103","v":0.11251794464231205},{"$f":"Perdas!Y103","v":0.11295381031696865},{"$f":"Perdas!Z103","v":0.11311418940428428},{"$f":"Perdas!AA103","v":0.11329864908031458},{"$f":"Perdas!AB103","v":0.11348795160656823},{"$f":"Perdas!AC103","v":0.1135058246352264},{"$f":"Perdas!AD103","v":0.11381777954203263},{"$f":"Perdas!AE103","v":0.11509999999999999},{"$f":"Perdas!AF103","v":0.1051},{"$f":"Perdas!AG103","v":0.11019999999999999},{"$f":"Perdas!AH103","v":0.1075},{"$f":"Perdas!AI103","v":0.1042},{"$f":"Perdas!AJ103","v":0.1012},{"$f":"Perdas!AK103","v":9.8299999999999998E-2},{"$f":"Perdas!AL103","v":9.8400000000000001E-2},{"$f":"Perdas!AM103","v":0.1003},{"$f":"Perdas!AN103","v":0.1022},{"$f":"Perdas!AO103","v":0.10396000676065892},{"$f":"Perdas!AP103","v":0.10526327943463254},{"$f":"Perdas!AQ103","v":0.105306546160068},{"$f":"Perdas!AR103","v":0.10548242379677211},{"$f":"Perdas!AS103","v":0.106},{"$f":"Perdas!AT103","v":0.10593380431247701},{"$f":"Perdas!AU103","v":0.10593380431247701},{"$f":"Perdas!AV103","v":0.10593380431247701},{"$f":"Perdas!AW103","v":0.10580000000000001},{"$f":"Perdas!AX103","v":0.10563846898597501},{"$f":"Perdas!AY103","v":0.10553353402398753},{"$f":"Perdas!AZ103","v":0.1066},{"$f":"Perdas!BA103","v":0.10657686702596263},{"$f":"Perdas!BB103","v":0.1067},{"$f":"Perdas!BC103","v":0.106672837999818},{"$f":"Perdas!BD103","v":0.10679999999999999},{"$f":"Perdas!BE103","v":0.107},{"$f":"Perdas!BF103","v":0.10695829850000001},{"$f":"Perdas!BG103","v":0.1066},{"$f":"Perdas!BH103","v":0.10619999999999999},{"$f":"Perdas!BI103","v":0.10589999999999999}]
["Regulatory Limit (% Injected Energy)","EBO",0,0,"-",null,null,"EBO",{"$f":"Perdas!I104","v":0},{"$f":"Perdas!J104","v":0},{"$f":"Perdas!K104","v":0},{"$f":"Perdas!L104","v":0},{"$f":"Perdas!M104","v":0},{"$f":"Perdas!N104","v":0},{"$f":"Perdas!O104","v":0},{"$f":"Perdas!P104","v":0},{"$f":"Perdas!Q104","v":7.8477439657538131E-2},{"$f":"Perdas!R104","v":7.8268728434864043E-2},{"$f":"Perdas!S104","v":7.7793221441239485E-2},{"$f":"Perdas!T104","v":7.7247365888014063E-2},{"$f":"Perdas!U104","v":7.6494092699343055E-2},{"$f":"Perdas!V104","v":7.6438052159843922E-2},{"$f":"Perdas!W104","v":7.6931494633740535E-2},{"$f":"Perdas!X104","v":7.7655151976147516E-2},{"$f":"Perdas!Y104","v":7.8964297950259582E-2},{"$f":"Perdas!Z104","v":7.9970784151756222E-2},{"$f":"Perdas!AA104","v":8.065380377800814E-2},{"$f":"Perdas!AB104","v":8.1236885607996592E-2},{"$f":"Perdas!AC104","v":8.0686065548135039E-2},{"$f":"Perdas!AD104","v":7.8999261247782837E-2},{"$f":"Perdas!AE104","v":7.7300000000000008E-2},{"$f":"Perdas!AF104","v":7.5399999999999995E-2},{"$f":"Perdas!AG104","v":7.4200000000000002E-2},{"$f":"Perdas!AH104","v":7.4200000000000002E-2},{"$f":"Perdas!AI104","v":7.4099999999999999E-2},{"$f":"Perdas!AJ104","v":7.4099999999999999E-2},{"$f":"Perdas!AK104","v":7.4099999999999999E-2},{"$f":"Perdas!AL104","v":7.4099999999999999E-2},{"$f":"Perdas!AM104","v":7.4099999999999999E-2},{"$f":"Perdas!AN104","v":7.4099999999999999E-2},{"$f":"Perdas!AO104","v":7.4176452075681923E-2},{"$f":"Perdas!AP104","v":7.4427283574953998E-2},{"$f":"Perdas!AQ104","v":7.4435751002607506E-2},{"$f":"Perdas!AR104","v":7.4418724019050864E-2},{"$f":"Perdas!AS104","v":7.2300000000000003E-2},{"$f":"Perdas!AT104","v":6.8811958193964101E-2},{"$f":"Perdas!AU104","v":6.8811958193964101E-2},{"$f":"Perdas!AV104","v":6.8811958193964101E-2},{"$f":"Perdas!AW104","v":6.1101626339078396E-2},{"$f":"Perdas!AX104","v":6.10723860818983E-2},{"$f":"Perdas!AY104","v":6.10723860818983E-2},{"$f":"Perdas!AZ104","v":6.1100000000000002E-2},{"$f":"Perdas!BA104","v":6.1037983690238384E-2}]
["Regulatory Limit (% Injected Energy)","EPB",0,0,"-",null,null,"EPB",{"$f":"Perdas!I105","v":0},{"$f":"Perdas!J105","v":0},{"$f":"Perdas!K105","v":0},{"$f":"Perdas!L105","v":0},{"$f":"Perdas!M105","v":0},{"$f":"Perdas!N105","v":0},{"$f":"Perdas!O105","v":0},{"$f":"Perdas!P105","v":0},{"$f":"Perdas!Q105","v":0.14586775354197662},{"$f":"Perdas!R105","v":0.13993649832298377},{"$f":"Perdas!S105","v":0.1366325339065686},{"$f":"Perdas!T105","v":0.13697885930678264},{"$f":"Perdas!U105","v":0.13743369792726925},{"$f":"Perdas!V105","v":0.13781894687734234},{"$f":"Perdas!W105","v":0.13811984576821146},{"$f":"Perdas!X105","v":0.13860420942674506},{"$f":"Perdas!Y105","v":0.13903336888117179},{"$f":"Perdas!Z105","v":0.13936557594346985},{"$f":"Perdas!AA105","v":0.13957470971203637},{"$f":"Perdas!AB105","v":0.13958226892633974},{"$f":"Perdas!AC105","v":0.13945253938897928},{"$f":"Perdas!AD105","v":0.13944630258093715},{"$f":"Perdas!AE105","v":0.1384},{"$f":"Perdas!AF105","v":0.1353},{"$f":"Perdas!AG105","v":0.1321},{"$f":"Perdas!AH105","v":0.129},{"$f":"Perdas!AI105","v":0.12709999999999999},{"$f":"Perdas!AJ105","v":0.12709999999999999},{"$f":"Perdas!AK105","v":0.12690000000000001},{"$f":"Perdas!AL105","v":0.12689999999999999},{"$f":"Perdas!AM105","v":0.12689999999999999},{"$f":"Perdas!AN105","v":0.12690000000000001},{"$f":"Perdas!AO105","v":0.12684727774980797},{"$f":"Perdas!AP105","v":0.12726283622833254},{"$f":"Perdas!AQ105","v":0.12747376867604199},{"$f":"Perdas!AR105","v":0.1275798623017185},{"$f":"Perdas!AS105","v":0.12759999999999999},{"$f":"Perdas!AT105","v":0.127245270970584},{"$f":"Perdas!AU105","v":0.127245270970584},{"$f":"Perdas!AV105","v":0.127245270970584},{"$f":"Perdas!AW105","v":0.129952468975331},{"$f":"Perdas!AX105","v":0.13100348777881002},{"$f":"Perdas!AY105","v":0.13159999999999999},{"$f":"Perdas!AZ105","v":0.1313},{"$f":"Perdas!BA105","v":0.13126582648318663}]
["Regulatory Limit (% Injected Energy)","EPB EBO",1.2319035593465475E-2,1.23E-2,1.9035593465475259E-3,null,null,"EPB EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB106","v":0.1124},{"$f":"Perdas!BC106","v":1.2285881326542899E-2},{"$f":"Perdas!BD106","v":1.23E-2},{"$f":"Perdas!BE106","v":1.23E-2},{"$f":"Perdas!BF106","v":1.2308971951818244E-2},{"$f":"Perdas!BG106","v":1.231E-2},{"$f":"Perdas!BH106","v":1.2320000000000001E-2},{"$f":"Perdas!BI106","v":1.2319035593465475E-2}]
["Regulatory Limit (% Injected Energy)","EMT",0.11628466449070377,0.11849999999999999,-0.2215335509296229,null,null,"EMT",{"$f":"Perdas!I107","v":0},{"$f":"Perdas!J107","v":0},{"$f":"Perdas!K107","v":0},{"$f":"Perdas!L107","v":0},{"$f":"Perdas!M107","v":0},{"$f":"Perdas!N107","v":0},{"$f":"Perdas!O107","v":0},{"$f":"Perdas!P107","v":0},{"$f":"Perdas!Q107","v":0},{"$f":"Perdas!R107","v":0},{"$f":"Perdas!S107","v":0},{"$f":"Perdas!T107","v":0},{"$f":"Perdas!U107","v":0.13556643432623189},{"$f":"Perdas!V107","v":0.1357476191453435},{"$f":"Perdas!W107","v":0.13597919035417999},{"$f":"Perdas!X107","v":0.13618540611144972},{"$f":"Perdas!Y107","v":0.13645569569734128},{"$f":"Perdas!Z107","v":0.13657585499063779},{"$f":"Perdas!AA107","v":0.13671532229927391},{"$f":"Perdas!AB107","v":0.13687047040006606},{"$f":"Perdas!AC107","v":0.13679239294578829},{"$f":"Perdas!AD107","v":0.13691222785115681},{"$f":"Perdas!AE107","v":0.13689999999999999},{"$f":"Perdas!AF107","v":0.1368},{"$f":"Perdas!AG107","v":0.13689999999999999},{"$f":"Perdas!AH107","v":0.13701620614999999},{"$f":"Perdas!AI107","v":0.13700000000000001},{"$f":"Perdas!AJ107","v":0.1371},{"$f":"Perdas!AK107","v":0.13730000000000001},{"$f":"Perdas!AL107","v":0.13720000000000002},{"$f":"Perdas!AM107","v":0.13720000000000002},{"$f":"Perdas!AN107","v":0.13700000000000001},{"$f":"Perdas!AO107","v":0.13684407487772016},{"$f":"Perdas!AP107","v":0.136733221502118},{"$f":"Perdas!AQ107","v":0.13638886593595001},{"$f":"Perdas!AR107","v":0.13639147313548169},{"$f":"Perdas!AS107","v":0.13627534978456091},{"$f":"Perdas!AT107","v":0.13634064013216901},{"$f":"Perdas!AU107","v":0.13634064013216901},{"$f":"Perdas!AV107","v":0.13634064013216901},{"$f":"Perdas!AW107","v":0.13564578168452202},{"$f":"Perdas!AX107","v":0.13549643632627401},{"$f":"Perdas!AY107","v":0.13549643632627401},{"$f":"Perdas!AZ107","v":0.13449999999999998},{"$f":"Perdas!BA107","v":0.13413026988886939},{"$f":"Perdas!BB107","v":0.13009999999999999},{"$f":"Perdas!BC107","v":0.12550209267833001},{"$f":"Perdas!BD107","v":0.1211},{"$f":"Perdas!BE107","v":0.11849999999999999},{"$f":"Perdas!BF107","v":0.11784544130000001},{"$f":"Perdas!BG107","v":0.1173},{"$f":"Perdas!BH107","v":0.1167},{"$f":"Perdas!BI107","v":0.11628466449070377}]
["Regulatory Limit (% Injected Energy)","EMS",0.12369879984611049,0.12520000000000001,-0.15012001538895203,null,null,"EMS",{"$f":"Perdas!I108","v":0},{"$f":"Perdas!J108","v":0},{"$f":"Perdas!K108","v":0},{"$f":"Perdas!L108","v":0},{"$f":"Perdas!M108","v":0},{"$f":"Perdas!N108","v":0},{"$f":"Perdas!O108","v":0},{"$f":"Perdas!P108","v":0},{"$f":"Perdas!Q108","v":0},{"$f":"Perdas!R108","v":0},{"$f":"Perdas!S108","v":0},{"$f":"Perdas!T108","v":0},{"$f":"Perdas!U108","v":0.15700847603891169},{"$f":"Perdas!V108","v":0.15628696252629765},{"$f":"Perdas!W108","v":0.15573542474091615},{"$f":"Perdas!X108","v":0.15502282475759285},{"$f":"Perdas!Y108","v":0.15432166391968671},{"$f":"Perdas!Z108","v":0.15381035540153407},{"$f":"Perdas!AA108","v":0.1530864278029237},{"$f":"Perdas!AB108","v":0.15226294870838467},{"$f":"Perdas!AC108","v":0.15132265991795993},{"$f":"Perdas!AD108","v":0.15060038741400303},{"$f":"Perdas!AE108","v":0.14990000000000001},{"$f":"Perdas!AF108","v":0.14910000000000001},{"$f":"Perdas!AG108","v":0.1482},{"$f":"Perdas!AH108","v":0.14369999999999999},{"$f":"Perdas!AI108","v":0.13900000000000001},{"$f":"Perdas!AJ108","v":0.13519999999999999},{"$f":"Perdas!AK108","v":0.13059999999999999},{"$f":"Perdas!AL108","v":0.13},{"$f":"Perdas!AM108","v":0.13},{"$f":"Perdas!AN108","v":0.13009999999999999},{"$f":"Perdas!AO108","v":0.12993340282199228},{"$f":"Perdas!AP108","v":0.13001937459742746},{"$f":"Perdas!AQ108","v":0.129879718605353},{"$f":"Perdas!AR108","v":0.12971545793260211},{"$f":"Perdas!AS108","v":0.12952170302637336},{"$f":"Perdas!AT108","v":0.129388336836913},{"$f":"Perdas!AU108","v":0.129388336836913},{"$f":"Perdas!AV108","v":0.129388336836913},{"$f":"Perdas!AW108","v":0.129223597372084},{"$f":"Perdas!AX108","v":0.129041367452606},{"$f":"Perdas!AY108","v":0.12909999999999999},{"$f":"Perdas!AZ108","v":0.12839999999999999},{"$f":"Perdas!BA108","v":0.128},{"$f":"Perdas!BB108","v":0.1273},{"$f":"Perdas!BC108","v":0.126503281949468},{"$f":"Perdas!BD108","v":0.12590000000000001},{"$f":"Perdas!BE108","v":0.12520000000000001},{"$f":"Perdas!BF108","v":0.12484497145990052},{"$f":"Perdas!BG108","v":0.12429999999999999},{"$f":"Perdas!BH108","v":0.124},{"$f":"Perdas!BI108","v":0.12369879984611049}]
["Regulatory Limit (% Injected Energy)","ETO",0.13461108158206084,0.1353,-6.8891841793916608E-2,null,null,"ETO",{"$f":"Perdas!I109","v":0},{"$f":"Perdas!J109","v":0},{"$f":"Perdas!K109","v":0},{"$f":"Perdas!L109","v":0},{"$f":"Perdas!M109","v":0},{"$f":"Perdas!N109","v":0},{"$f":"Perdas!O109","v":0},{"$f":"Perdas!P109","v":0},{"$f":"Perdas!Q109","v":0},{"$f":"Perdas!R109","v":0},{"$f":"Perdas!S109","v":0},{"$f":"Perdas!T109","v":0},{"$f":"Perdas!U109","v":0.13886373358282525},{"$f":"Perdas!V109","v":0.13886363971330656},{"$f":"Perdas!W109","v":0.13884260283052666},{"$f":"Perdas!X109","v":0.13887631011814214},{"$f":"Perdas!Y109","v":0.13889282348002113},{"$f":"Perdas!Z109","v":0.13891150485541956},{"$f":"Perdas!AA109","v":0.13913617917428714},{"$f":"Perdas!AB109","v":0.13960133503522917},{"$f":"Perdas!AC109","v":0.13991517457651881},{"$f":"Perdas!AD109","v":0.14009398751013191},{"$f":"Perdas!AE109","v":0.14000000000000001},{"$f":"Perdas!AF109","v":0.1399},{"$f":"Perdas!AG109","v":0.13970000000000002},{"$f":"Perdas!AH109","v":0.1396},{"$f":"Perdas!AI109","v":0.1394},{"$f":"Perdas!AJ109","v":0.13930000000000001},{"$f":"Perdas!AK109","v":0.13930000000000001},{"$f":"Perdas!AL109","v":0.13930000000000001},{"$f":"Perdas!AM109","v":0.13930000000000001},{"$f":"Perdas!AN109","v":0.13980000000000001},{"$f":"Perdas!AO109","v":0.13995202044167551},{"$f":"Perdas!AP109","v":0.14010742044484867},{"$f":"Perdas!AQ109","v":0.139591892113448},{"$f":"Perdas!AR109","v":0.13907021019057017},{"$f":"Perdas!AS109","v":0.13862192693668279},{"$f":"Perdas!AT109","v":0.13789334388020399},{"$f":"Perdas!AU109","v":0.13789334388020399},{"$f":"Perdas!AV109","v":0.13789334388020399},{"$f":"Perdas!AW109","v":0.13732523711011502},{"$f":"Perdas!AX109","v":0.13729615546839502},{"$f":"Perdas!AY109","v":0.13735409616721977},{"$f":"Perdas!AZ109","v":0.13689999999999999},{"$f":"Perdas!BA109","v":0.13669999999999999},{"$f":"Perdas!BB109","v":0.1366},{"$f":"Perdas!BC109","v":0.135981177863081},{"$f":"Perdas!BD109","v":0.1356},{"$f":"Perdas!BE109","v":0.1353},{"$f":"Perdas!BF109","v":0.13496887066682597},{"$f":"Perdas!BG109","v":0.13489999999999999},{"$f":"Perdas!BH109","v":0.1348},{"$f":"Perdas!BI109","v":0.13461108158206084}]
["Regulatory Limit (% Injected Energy)","ESS",6.7999509296093413E-2,6.8099999999999994E-2,{"$f":"IFERROR(IF((C110-D110)*100<=-100,\"-\",IF((C110-D110)*100=0,\"-\",(C110-D110)*100)),\"-\")","v":-1.0049070390658055E-2},null,null,"ESS",{"$f":"Perdas!I110","v":0},{"$f":"Perdas!J110","v":0},{"$f":"Perdas!K110","v":0},{"$f":"Perdas!L110","v":0},{"$f":"Perdas!M110","v":0},{"$f":"Perdas!N110","v":0},{"$f":"Perdas!O110","v":0},{"$f":"Perdas!P110","v":0},{"$f":"Perdas!Q110","v":0},{"$f":"Perdas!R110","v":0},{"$f":"Perdas!S110","v":0},{"$f":"Perdas!T110","v":0},{"$f":"Perdas!U110","v":6.3473933193770718E-2},{"$f":"Perdas!V110","v":6.347539100012789E-2},{"$f":"Perdas!W110","v":6.3527653647017027E-2},{"$f":"Perdas!X110","v":6.3552019512882779E-2},{"$f":"Perdas!Y110","v":6.3543901572003389E-2},{"$f":"Perdas!Z110","v":6.4016025919782116E-2},{"$f":"Perdas!AA110","v":6.4878706097974331E-2},{"$f":"Perdas!AB110","v":6.5855838126391411E-2},{"$f":"Perdas!AC110","v":6.684971424980983E-2},{"$f":"Perdas!AD110","v":6.7319793942766659E-2},{"$f":"Perdas!AE110","v":6.7299999999999999E-2},{"$f":"Perdas!AF110","v":6.7299999999999999E-2},{"$f":"Perdas!AG110","v":6.7299999999999999E-2},{"$f":"Perdas!AH110","v":6.7299999999999999E-2},{"$f":"Perdas!AI110","v":6.7199999999999996E-2},{"$f":"Perdas!AJ110","v":6.7199999999999996E-2},{"$f":"Perdas!AK110","v":6.7199999999999996E-2},{"$f":"Perdas!AL110","v":6.7199999999999996E-2},{"$f":"Perdas!AM110","v":6.7199999999999996E-2},{"$f":"Perdas!AN110","v":6.7199999999999996E-2},{"$f":"Perdas!AO110","v":6.7192576066319662E-2},{"$f":"Perdas!AP110","v":6.7236900183488643E-2},{"$f":"Perdas!AQ110","v":6.7239907128579995E-2},{"$f":"Perdas!AR110","v":6.7254829018609422E-2},{"$f":"Perdas!AS110","v":6.7336636894172783E-2},{"$f":"Perdas!AT110","v":6.7248074603584798E-2},{"$f":"Perdas!AU110","v":6.7248074603584798E-2},{"$f":"Perdas!AV110","v":6.7248074603584798E-2},{"$f":"Perdas!AW110","v":6.7924997243727095E-2},{"$f":"Perdas!AX110","v":6.8172792068712504E-2},{"$f":"Perdas!AY110","v":6.8172792068712504E-2},{"$f":"Perdas!AZ110","v":6.8199999999999997E-2},{"$f":"Perdas!BA110","v":6.8145150069792021E-2},{"$f":"Perdas!BB110","v":6.8132236485186501E-2},{"$f":"Perdas!BC110","v":6.8135776583163304E-2},{"$f":"Perdas!BD110","v":6.8199999999999997E-2},{"$f":"Perdas!BE110","v":6.8099999999999994E-2},{"$f":"Perdas!BF110","v":6.8037633487604068E-2},{"$f":"Perdas!BG110","v":6.8000000000000005E-2},{"$f":"Perdas!BH110","v":6.8000000000000005E-2},{"$f":"Perdas!BI110","v":6.7999509296093413E-2}]
["Regulatory Limit (% Injected Energy)","ERO",0.19400393027493404,0.21559999999999999,{"$f":"IFERROR(IF((C111-D111)*100<=-100,\"-\",IF((C111-D111)*100=0,\"-\",(C111-D111)*100)),\"-\")","v":-2.1596069725065945},null,null,"ERO",{"$f":"Perdas!I111","v":0},{"$f":"Perdas!J111","v":0},{"$f":"Perdas!K111","v":0},{"$f":"Perdas!L111","v":0},{"$f":"Perdas!M111","v":0},{"$f":"Perdas!N111","v":0},{"$f":"Perdas!O111","v":0},{"$f":"Perdas!P111","v":0},{"$f":"Perdas!Q111","v":0},{"$f":"Perdas!R111","v":0},{"$f":"Perdas!S111","v":0},{"$f":"Perdas!T111","v":0},{"$f":"Perdas!U111","v":0},{"$f":"Perdas!V111","v":0},{"$f":"Perdas!W111","v":0},{"$f":"Perdas!X111","v":0},{"$f":"Perdas!Y111","v":0},{"$f":"Perdas!Z111","v":0},{"$f":"Perdas!AA111","v":0},{"$f":"Perdas!AB111","v":0},{"$f":"Perdas!AC111","v":0},{"$f":"Perdas!AD111","v":0},{"$f":"Perdas!AE111","v":0},{"$f":"Perdas!AF111","v":0},{"$f":"Perdas!AG111","v":0},{"$f":"Perdas!AH111","v":0},{"$f":"Perdas!AI111","v":0},{"$f":"Perdas!AJ111","v":0.2288},{"$f":"Perdas!AK111","v":0.22620000000000001},{"$f":"Perdas!AL111","v":0.22320000000000001},{"$f":"Perdas!AM111","v":0.22009999999999999},{"$f":"Perdas!AN111","v":0.19620000000000001},{"$f":"Perdas!AO111","v":0.21772665297564356},{"$f":"Perdas!AP111","v":0.21855960364819046},{"$f":"Perdas!AQ111","v":0.21917788703105298},{"$f":"Perdas!AR111","v":0.2205375524141186},{"$f":"Perdas!AS111","v":0.2248},{"$f":"Perdas!AT111","v":0.225011563871162},{"$f":"Perdas!AU111","v":0.225011563871162},{"$f":"Perdas!AV111","v":0.225011563871162},{"$f":"Perdas!AW111","v":0.22552720782285199},{"$f":"Perdas!AX111","v":0.22517876945354601},{"$f":"Perdas!AY111","v":0.22468759055280091},{"$f":"Perdas!AZ111","v":0.22460000000000002},{"$f":"Perdas!BA111","v":0.22424631171470555},{"$f":"Perdas!BB111","v":0.22420000000000001},{"$f":"Perdas!BC111","v":0.224202608697538},{"$f":"Perdas!BD111","v":0.22260000000000002},{"$f":"Perdas!BE111","v":0.21559999999999999},{"$f":"Perdas!BF111","v":0.20855102299999997},{"$f":"Perdas!BG111","v":0.20129999999999998},{"$f":"Perdas!BH111","v":0.19519999999999998},{"$f":"Perdas!BI111","v":0.19400393027493404}]
["Regulatory Limit (% Injected Energy)","EAC",0.16414826738949539,0.1888,{"$f":"IFERROR(IF((C112-D112)*100<=-100,\"-\",IF((C112-D112)*100=0,\"-\",(C112-D112)*100)),\"-\")","v":-2.46517326105046},null,null,"EAC",{"$f":"Perdas!I112","v":0},{"$f":"Perdas!J112","v":0},{"$f":"Perdas!K112","v":0},{"$f":"Perdas!L112","v":0},{"$f":"Perdas!M112","v":0},{"$f":"Perdas!N112","v":0},{"$f":"Perdas!O112","v":0},{"$f":"Perdas!P112","v":0},{"$f":"Perdas!Q112","v":0},{"$f":"Perdas!R112","v":0},{"$f":"Perdas!S112","v":0},{"$f":"Perdas!T112","v":0},{"$f":"Perdas!U112","v":0},{"$f":"Perdas!V112","v":0},{"$f":"Perdas!W112","v":0},{"$f":"Perdas!X112","v":0},{"$f":"Perdas!Y112","v":0},{"$f":"Perdas!Z112","v":0},{"$f":"Perdas!AA112","v":0},{"$f":"Perdas!AB112","v":0},{"$f":"Perdas!AC112","v":0},{"$f":"Perdas!AD112","v":0},{"$f":"Perdas!AE112","v":0},{"$f":"Perdas!AF112","v":0},{"$f":"Perdas!AG112","v":0},{"$f":"Perdas!AH112","v":0},{"$f":"Perdas!AI112","v":0},{"$f":"Perdas!AJ112","v":0.2077},{"$f":"Perdas!AK112","v":0.20380000000000001},{"$f":"Perdas!AL112","v":0.2021},{"$f":"Perdas!AM112","v":0.1988},{"$f":"Perdas!AN112","v":0.21729999999999999},{"$f":"Perdas!AO112","v":0.19632756144578564},{"$f":"Perdas!AP112","v":0.1967272221398263},{"$f":"Perdas!AQ112","v":0.197582495250889},{"$f":"Perdas!AR112","v":0.19849586337532943},{"$f":"Perdas!AS112","v":0.2009},{"$f":"Perdas!AT112","v":0.20051759932896102},{"$f":"Perdas!AU112","v":0.20051759932896102},{"$f":"Perdas!AV112","v":0.20051759932896102},{"$f":"Perdas!AW112","v":0.19913151050434902},{"$f":"Perdas!AX112","v":0.19892881535887599},{"$f":"Perdas!AY112","v":0.19892881535887599},{"$f":"Perdas!AZ112","v":0.19820000000000002},{"$f":"Perdas!BA112","v":0.19789999999999999},{"$f":"Perdas!BB112","v":0.1986},{"$f":"Perdas!BC112","v":0.198806716446533},{"$f":"Perdas!BD112","v":0.19719999999999999},{"$f":"Perdas!BE112","v":0.1888},{"$f":"Perdas!BF112","v":0.18066306105015212},{"$f":"Perdas!BG112","v":0.17190000000000003},{"$f":"Perdas!BH112","v":0.1643},{"$f":"Perdas!BI112","v":0.16414826738949539}]
["Regulatory Limit (% Injected Energy)","Total",0.12223285644265376,0.12609999999999999,-0.38671435573462282,null,null,"Total",{"$f":"Perdas!I113","v":0},{"$f":"Perdas!J113","v":0},{"$f":"Perdas!K113","v":0},{"$f":"Perdas!L113","v":0},{"$f":"Perdas!M113","v":0},{"$f":"Perdas!N113","v":0},{"$f":"Perdas!O113","v":0},{"$f":"Perdas!P113","v":0},{"$f":"Perdas!Q113","v":0},{"$f":"Perdas!R113","v":0},{"$f":"Perdas!S113","v":0},{"$f":"Perdas!T113","v":0},{"$f":"Perdas!U113","v":0.12308745363638203},{"$f":"Perdas!V113","v":0.12314489606781795},{"$f":"Perdas!W113","v":0.12324784796447168},{"$f":"Perdas!X113","v":0.12339137679088341},{"$f":"Perdas!Y113","v":0.12363509079335046},{"$f":"Perdas!Z113","v":0.12378489368727962},{"$f":"Perdas!AA113","v":0.12396364344877503},{"$f":"Perdas!AB113","v":0.12403601764409702},{"$f":"Perdas!AC113","v":0.12407211391276279},{"$f":"Perdas!AD113","v":0.1242},{"$f":"Perdas!AE113","v":0.1242},{"$f":"Perdas!AF113","v":0.12230000000000001},{"$f":"Perdas!AG113","v":0.12240000000000001},{"$f":"Perdas!AH113","v":0.12089999999999999},{"$f":"Perdas!AI113","v":0.1193},{"$f":"Perdas!AJ113","v":0.13300000000000001},{"$f":"Perdas!AK113","v":0.13100000000000001},{"$f":"Perdas!AL113","v":0.13100000000000001},{"$f":"Perdas!AM113","v":0.13039999999999999},{"$f":"Perdas!AN113","v":0.13020000000000001},{"$f":"Perdas!AO113","v":0.13056224818866966},{"$f":"Perdas!AP113","v":0.13100000000000001},{"$f":"Perdas!AQ113","v":0.13102509747459901},{"$f":"Perdas!AR113","v":0.13140000000000002},{"$f":"Perdas!AS113","v":0.13173866686627272},{"$f":"Perdas!AT113","v":0.131401608285827},{"$f":"Perdas!AU113","v":0.131401608285827},{"$f":"Perdas!AV113","v":0.131401608285827},{"$f":"Perdas!AW113","v":0.13188205764550098},{"$f":"Perdas!AX113","v":0.13200000000000001},{"$f":"Perdas!AY113","v":0.1321},{"$f":"Perdas!AZ113","v":0.1323},{"$f":"Perdas!BA113","v":0.13100000000000001},{"$f":"Perdas!BB113","v":0.1313},{"$f":"Perdas!BC113","v":0.129954314113467},{"$f":"Perdas!BD113","v":0.12839999999999999},{"$f":"Perdas!BE113","v":0.12609999999999999},{"$f":"Perdas!BF113","v":0.12530012694227199},{"$f":"Perdas!BG113","v":0.12359999999999999},{"$f":"Perdas!BH113","v":0.1226},{"$f":"Perdas!BI113","v":0.12223285644265376}]
["Regulatory Limit (% Injected Energy)"]
["Technical Losses (% Injected Energy)","Technical Losses (% Injected Energy)"]
["Technical Losses (% Injected Energy)"]
["Technical Losses (% Injected Energy)"," ",{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Technical Losses (% Injected Energy)",null,null,null,null,null,null,"Valores em  "]
["Technical Losses (% Injected Energy)"]
["Technical Losses (% Injected Energy)"]
["Technical Losses (% Injected Energy)","EMG",{"$f":"INDEX($H$117:$CX$134,MATCH($B121,$H$117:$H$134,0),MATCH(C$12,$H$8:$CX$8,0),1)","v":""},"",{"$f":"IFERROR(IF((C121-D121)*100<=-100,\"-\",IF((C121-D121)*100=0,\"-\",(C121-D121)*100)),\"-\")","v":"-"},null,null,"EMG",{"$f":"Perdas!I121","v":8.8141454942782013E-2},{"$f":"Perdas!J121","v":8.7664570554342874E-2},{"$f":"Perdas!K121","v":8.5598524972499104E-2},{"$f":"Perdas!L121","v":8.9023377081105429E-2},{"$f":"Perdas!M121","v":8.6422603816403432E-2},{"$f":"Perdas!N121","v":8.6088804243778461E-2},{"$f":"Perdas!O121","v":8.4463732069107039E-2},{"$f":"Perdas!P121","v":8.091903869711696E-2},{"$f":"Perdas!Q121","v":8.3165769517057148E-2},{"$f":"Perdas!R121","v":8.5631311939802876E-2},{"$f":"Perdas!S121","v":9.0350281761321094E-2},{"$f":"Perdas!T121","v":9.6212220293162204E-2},{"$f":"Perdas!U121","v":9.7694723141282649E-2},{"$f":"Perdas!V121","v":9.8650539974112522E-2},{"$f":"Perdas!W121","v":9.9098421679405246E-2},{"$f":"Perdas!X121","v":9.8741075313014459E-2},{"$f":"Perdas!Y121","v":9.4002448604241937E-2},{"$f":"Perdas!Z121","v":9.2193684985359181E-2},{"$f":"Perdas!AA121","v":9.4521041275081694E-2},{"$f":"Perdas!AB121","v":9.4083258582021809E-2},{"$f":"Perdas!AC121","v":9.9244352841432459E-2},{"$f":"Perdas!AD121","v":0.10303129974151599},{"$f":"Perdas!AE121","v":0.1018},{"$f":"Perdas!AF121","v":0.10189999999999999},{"$f":"Perdas!AG121","v":9.9900000000000003E-2},{"$f":"Perdas!AH121","v":9.9100000000000008E-2},{"$f":"Perdas!AI121","v":0.10050000000000001},{"$f":"Perdas!AJ121","v":0.1022},{"$f":"Perdas!AK121","v":0.10387208692091106},{"$f":"Perdas!AL121","v":0.1051},{"$f":"Perdas!AM121","v":0.106773583156782},{"$f":"Perdas!AN121","v":0.105111330907841},{"$f":"Perdas!AO121","v":0.10055903026551526},{"$f":"Perdas!AP121","v":9.7642456570956493E-2},{"$f":"Perdas!AQ121","v":9.4880737892141506E-2},{"$f":"Perdas!AR121","v":9.4341876878076894E-2},{"$f":"Perdas!AS121","v":9.5373069995112913E-2},{"$f":"Perdas!AT121","v":9.5514700000000008E-2},{"$f":"Perdas!AU121","v":9.5955068009210512E-2},{"$f":"Perdas!AV121","v":9.6100000000000005E-2},{"$f":"Perdas!AW121","v":9.5868537065726803E-2},{"$f":"Perdas!AX121","v":9.5631844309189612E-2},{"$f":"Perdas!AY121","v":9.4595385315088196E-2},{"$f":"Perdas!AZ121","v":0},{"$f":"Perdas!BA121","v":0},{"$f":"Perdas!BB121","v":0},{"$f":"Perdas!BC121","v":""},{"$f":"Perdas!BD121","v":""},{"$f":"Perdas!BE121","v":""},{"$f":"Perdas!BF121","v":""},{"$f":"Perdas!BG121","v":""},{"$f":"Perdas!BH121","v":""},{"$f":"Perdas!BI121","v":""}]
["Technical Losses (% Injected Energy)","ENF","","",{"$f":"IFERROR(IF((C122-D122)*100<=-100,\"-\",IF((C122-D122)*100=0,\"-\",(C122-D122)*100)),\"-\")","v":"-"},null,null,"ENF",{"$f":"Perdas!I122","v":5.5454602940528189E-2},{"$f":"Perdas!J122","v":5.5434531440525153E-2},{"$f":"Perdas!K122","v":5.5522334479263989E-2},{"$f":"Perdas!L122","v":5.5344170729288288E-2},{"$f":"Perdas!M122","v":5.4284863922412128E-2},{"$f":"Perdas!N122","v":5.426133876076495E-2},{"$f":"Perdas!O122","v":5.4165366760018631E-2},{"$f":"Perdas!P122","v":5.3948655731534997E-2},{"$f":"Perdas!Q122","v":5.3149583814238892E-2},{"$f":"Perdas!R122","v":5.3001596456505935E-2},{"$f":"Perdas!S122","v":5.285303935805731E-2},{"$f":"Perdas!T122","v":5.1666509917201689E-2},{"$f":"Perdas!U122","v":5.143142136180992E-2},{"$f":"Perdas!V122","v":5.0760827553010056E-2},{"$f":"Perdas!W122","v":5.1328228864436991E-2},{"$f":"Perdas!X122","v":5.2367633201746436E-2},{"$f":"Perdas!Y122","v":5.2923002356097058E-2},{"$f":"Perdas!Z122","v":5.2628775176646353E-2},{"$f":"Perdas!AA122","v":5.1220317827971672E-2},{"$f":"Perdas!AB122","v":5.1489003690098165E-2},{"$f":"Perdas!AC122","v":5.1965074534745317E-2},{"$f":"Perdas!AD122","v":5.2444525207938568E-2},{"$f":"Perdas!AE122","v":5.2000000000000005E-2},{"$f":"Perdas!AF122","v":5.0199999999999995E-2},{"$f":"Perdas!AG122","v":4.8099999999999997E-2},{"$f":"Perdas!AH122","v":4.6600000000000003E-2},{"$f":"Perdas!AI122","v":4.6100000000000002E-2},{"$f":"Perdas!AJ122","v":4.6100000000000002E-2},{"$f":"Perdas!AK122","v":4.6131195471476524E-2},{"$f":"Perdas!AL122","v":4.6699999999999998E-2},{"$f":"Perdas!AM122","v":4.7018823737089793E-2},{"$f":"Perdas!AN122","v":4.7653304916487602E-2},{"$f":"Perdas!AO122","v":4.9076530458098767E-2},{"$f":"Perdas!AP122","v":5.0043213877143701E-2},{"$f":"Perdas!AQ122","v":5.0868736595081045E-2},{"$f":"Perdas!AR122","v":5.0957107323996401E-2},{"$f":"Perdas!AS122","v":4.9869157404279302E-2},{"$f":"Perdas!AT122","v":4.8521000000000002E-2},{"$f":"Perdas!AU122","v":4.7797320847967804E-2},{"$f":"Perdas!AV122","v":4.7800000000000002E-2},{"$f":"Perdas!AW122","v":4.7879469420911196E-2},{"$f":"Perdas!AX122","v":4.8309789114577499E-2},{"$f":"Perdas!AY122","v":4.8307561519293198E-2},{"$f":"Perdas!AZ122","v":0},{"$f":"Perdas!BA122","v":0},{"$f":"Perdas!BB122","v":0},{"$f":"Perdas!BC122","v":""},{"$f":"Perdas!BD122","v":""},{"$f":"Perdas!BE122","v":""},{"$f":"Perdas!BF122","v":""},{"$f":"Perdas!BG122","v":""},{"$f":"Perdas!BH122","v":""},{"$f":"Perdas!BI122","v":""}]
["Technical Losses (% Injected Energy)","EMR",8.0560022807504017E-2,8.4820968235092539E-2,{"$f":"IFERROR(IF((C123-D123)*100<=-100,\"-\",IF((C123-D123)*100=0,\"-\",(C123-D123)*100)),\"-\")","v":-0.42609454275885222},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB123","v":8.3646769628108505E-2},{"$f":"Perdas!BC123","v":8.2318964648375806E-2},{"$f":"Perdas!BD123","v":8.3800000000000013E-2},{"$f":"Perdas!BE123","v":8.4820968235092539E-2},{"$f":"Perdas!BF123","v":8.5513072133524132E-2},{"$f":"Perdas!BG123","v":8.8000000000000009E-2},{"$f":"Perdas!BH123","v":8.4399999999999989E-2},{"$f":"Perdas!BI123","v":8.0560022807504017E-2}]
["Technical Losses (% Injected Energy)","ESE",7.5278513420168405E-2,7.7300000000000008E-2,-0.20214865798316023,null,null,"ESE",{"$f":"Perdas!I124","v":7.2265596992626524E-2},{"$f":"Perdas!J124","v":7.2454626241993433E-2},{"$f":"Perdas!K124","v":7.238813823390694E-2},{"$f":"Perdas!L124","v":7.3861754320798736E-2},{"$f":"Perdas!M124","v":7.3902782043551898E-2},{"$f":"Perdas!N124","v":7.3340935281195438E-2},{"$f":"Perdas!O124","v":7.2020801177276744E-2},{"$f":"Perdas!P124","v":6.8113155972783723E-2},{"$f":"Perdas!Q124","v":6.6181759066456777E-2},{"$f":"Perdas!R124","v":6.5812339555429269E-2},{"$f":"Perdas!S124","v":6.5755976785469336E-2},{"$f":"Perdas!T124","v":6.5779305469512828E-2},{"$f":"Perdas!U124","v":6.4562620837199131E-2},{"$f":"Perdas!V124","v":6.2774502977123295E-2},{"$f":"Perdas!W124","v":6.0410380804112054E-2},{"$f":"Perdas!X124","v":6.0474705539336059E-2},{"$f":"Perdas!Y124","v":6.1891418945812599E-2},{"$f":"Perdas!Z124","v":6.3881481737159407E-2},{"$f":"Perdas!AA124","v":6.6564915694338395E-2},{"$f":"Perdas!AB124","v":6.901043928062596E-2},{"$f":"Perdas!AC124","v":7.1759530137443323E-2},{"$f":"Perdas!AD124","v":7.1948798080396129E-2},{"$f":"Perdas!AE124","v":7.0942147760000004E-2},{"$f":"Perdas!AF124","v":6.8499999999999991E-2},{"$f":"Perdas!AG124","v":7.3300000000000004E-2},{"$f":"Perdas!AH124","v":7.22E-2},{"$f":"Perdas!AI124","v":7.0800000000000002E-2},{"$f":"Perdas!AJ124","v":7.1099999999999997E-2},{"$f":"Perdas!AK124","v":7.09179812794518E-2},{"$f":"Perdas!AL124","v":7.1599999999999997E-2},{"$f":"Perdas!AM124","v":7.3341541552625802E-2},{"$f":"Perdas!AN124","v":7.4863698168483497E-2},{"$f":"Perdas!AO124","v":7.6268243913635722E-2},{"$f":"Perdas!AP124","v":7.8281949338018408E-2},{"$f":"Perdas!AQ124","v":8.0048464089105251E-2},{"$f":"Perdas!AR124","v":8.0066963829690502E-2},{"$f":"Perdas!AS124","v":7.9965791822067006E-2},{"$f":"Perdas!AT124","v":7.7764699999999992E-2},{"$f":"Perdas!AU124","v":7.6566512896842701E-2},{"$f":"Perdas!AV124","v":7.5700000000000003E-2},{"$f":"Perdas!AW124","v":7.5570226172737398E-2},{"$f":"Perdas!AX124","v":7.6800650319915093E-2},{"$f":"Perdas!AY124","v":7.7105432337824603E-2},{"$f":"Perdas!AZ124","v":7.7594307656251138E-2},{"$f":"Perdas!BA124","v":7.7347441598890898E-2},{"$f":"Perdas!BB124","v":7.7082884273528399E-2},{"$f":"Perdas!BC124","v":7.7142554206852801E-2},{"$f":"Perdas!BD124","v":7.7699999999999991E-2},{"$f":"Perdas!BE124","v":7.7300000000000008E-2},{"$f":"Perdas!BF124","v":7.8081757432074878E-2},{"$f":"Perdas!BG124","v":7.7499999999999999E-2},{"$f":"Perdas!BH124","v":7.690000000000001E-2},{"$f":"Perdas!BI124","v":7.5278513420168405E-2}]
["Technical Losses (% Injected Energy)","EBO","","","-",null,null,"EBO",{"$f":"Perdas!I125","v":5.2324786167227799E-2},{"$f":"Perdas!J125","v":5.1811457289169395E-2},{"$f":"Perdas!K125","v":5.0959778419894561E-2},{"$f":"Perdas!L125","v":4.9300672621508557E-2},{"$f":"Perdas!M125","v":4.8836165804977599E-2},{"$f":"Perdas!N125","v":4.8475132819009274E-2},{"$f":"Perdas!O125","v":4.9270075033848851E-2},{"$f":"Perdas!P125","v":5.2048473815783779E-2},{"$f":"Perdas!Q125","v":5.4014068651064201E-2},{"$f":"Perdas!R125","v":5.8646694489971694E-2},{"$f":"Perdas!S125","v":6.2059915626131626E-2},{"$f":"Perdas!T125","v":6.3023658310954439E-2},{"$f":"Perdas!U125","v":6.5552782495247194E-2},{"$f":"Perdas!V125","v":6.5065135298693247E-2},{"$f":"Perdas!W125","v":6.4442926348362614E-2},{"$f":"Perdas!X125","v":6.5840341628017149E-2},{"$f":"Perdas!Y125","v":6.6471869593353147E-2},{"$f":"Perdas!Z125","v":6.8799732815547271E-2},{"$f":"Perdas!AA125","v":7.1278402988831174E-2},{"$f":"Perdas!AB125","v":7.5046310802658098E-2},{"$f":"Perdas!AC125","v":7.8051079641408852E-2},{"$f":"Perdas!AD125","v":7.9767801842555067E-2},{"$f":"Perdas!AE125","v":7.9719999999999999E-2},{"$f":"Perdas!AF125","v":7.6399999999999996E-2},{"$f":"Perdas!AG125","v":7.1900000000000006E-2},{"$f":"Perdas!AH125","v":6.7917566792061498E-2},{"$f":"Perdas!AI125","v":6.6299999999999998E-2},{"$f":"Perdas!AJ125","v":6.6500000000000004E-2},{"$f":"Perdas!AK125","v":6.5581692012539536E-2},{"$f":"Perdas!AL125","v":6.3159155873252007E-2},{"$f":"Perdas!AM125","v":6.0681807850242499E-2},{"$f":"Perdas!AN125","v":5.7158524988287496E-2},{"$f":"Perdas!AO125","v":5.5681557846957261E-2},{"$f":"Perdas!AP125","v":5.5762031745552595E-2},{"$f":"Perdas!AQ125","v":5.5564935668142981E-2},{"$f":"Perdas!AR125","v":5.5731025375096499E-2},{"$f":"Perdas!AS125","v":5.5847594565095297E-2},{"$f":"Perdas!AT125","v":5.5734800000000001E-2},{"$f":"Perdas!AU125","v":5.59800880125721E-2},{"$f":"Perdas!AV125","v":5.6068716770687956E-2},{"$f":"Perdas!AW125","v":5.5802937358914007E-2},{"$f":"Perdas!AX125","v":5.5672498762605299E-2},{"$f":"Perdas!AY125","v":5.5516553483110201E-2},{"$f":"Perdas!AZ125","v":5.5319318805278288E-2},{"$f":"Perdas!BA125","v":5.5567427993226094E-2},{"$f":"Perdas!BB125","v":0},{"$f":"Perdas!BC125","v":""},{"$f":"Perdas!BD125","v":""},{"$f":"Perdas!BE125","v":""},{"$f":"Perdas!BF125","v":""},{"$f":"Perdas!BG125","v":""},{"$f":"Perdas!BH125","v":""},{"$f":"Perdas!BI125","v":""}]
["Technical Losses (% Injected Energy)","EPB","-","-","-",null,null,"EPB",{"$f":"Perdas!I126","v":9.9201073870691742E-2},{"$f":"Perdas!J126","v":9.9142247083574497E-2},{"$f":"Perdas!K126","v":9.9655036410981862E-2},{"$f":"Perdas!L126","v":9.9553506521235124E-2},{"$f":"Perdas!M126","v":0.10178402194444154},{"$f":"Perdas!N126","v":0.10200427814798993},{"$f":"Perdas!O126","v":0.1038561893880928},{"$f":"Perdas!P126","v":0.10212052903029255},{"$f":"Perdas!Q126","v":9.9463262299346919E-2},{"$f":"Perdas!R126","v":9.8542760295547871E-2},{"$f":"Perdas!S126","v":9.5831121937289418E-2},{"$f":"Perdas!T126","v":9.7402906247330792E-2},{"$f":"Perdas!U126","v":0.10021157880525733},{"$f":"Perdas!V126","v":0.1028235566048268},{"$f":"Perdas!W126","v":0.10379233680120467},{"$f":"Perdas!X126","v":0.10374722377998501},{"$f":"Perdas!Y126","v":0.10217363860081756},{"$f":"Perdas!Z126","v":0.10061207504747678},{"$f":"Perdas!AA126","v":9.9181665547489778E-2},{"$f":"Perdas!AB126","v":0.10257502685644593},{"$f":"Perdas!AC126","v":0.10504789833663788},{"$f":"Perdas!AD126","v":0.10551612779841218},{"$f":"Perdas!AE126","v":0.1057},{"$f":"Perdas!AF126","v":0.1023},{"$f":"Perdas!AG126","v":9.8699999999999996E-2},{"$f":"Perdas!AH126","v":9.6219806844982603E-2},{"$f":"Perdas!AI126","v":9.5699999999999993E-2},{"$f":"Perdas!AJ126","v":9.35E-2},{"$f":"Perdas!AK126","v":9.171425466973443E-2},{"$f":"Perdas!AL126","v":9.0654624443885709E-2},{"$f":"Perdas!AM126","v":8.9493716800975703E-2},{"$f":"Perdas!AN126","v":8.847909773222741E-2},{"$f":"Perdas!AO126","v":8.7846842599150501E-2},{"$f":"Perdas!AP126","v":8.7797035874556908E-2},{"$f":"Perdas!AQ126","v":8.8355134796169785E-2},{"$f":"Perdas!AR126","v":8.8203640598827793E-2},{"$f":"Perdas!AS126","v":8.73942892684169E-2},{"$f":"Perdas!AT126","v":8.5505600000000015E-2},{"$f":"Perdas!AU126","v":8.4368219189632207E-2},{"$f":"Perdas!AV126","v":8.3920652937541251E-2},{"$f":"Perdas!AW126","v":8.3497000351317699E-2},{"$f":"Perdas!AX126","v":8.35705091749845E-2},{"$f":"Perdas!AY126","v":8.30636282787411E-2},{"$f":"Perdas!AZ126","v":8.2577717597361655E-2},{"$f":"Perdas!BA126","v":8.2538803743306507E-2},{"$f":"Perdas!BB126","v":0},{"$f":"Perdas!BC126","v":"-"},{"$f":"Perdas!BD126","v":"-"},{"$f":"Perdas!BE126","v":"-"},{"$f":"Perdas!BF126","v":"-"},{"$f":"Perdas!BG126","v":"-"},{"$f":"Perdas!BH126","v":"-"},{"$f":"Perdas!BI126","v":"-"}]
["Technical Losses (% Injected Energy)","EPB EBO",8.3491047030233873E-3,8.2785735347470496E-3,{"$f":"IFERROR(IF((C127-D127)*100<=-100,\"-\",IF((C127-D127)*100=0,\"-\",(C127-D127)*100)),\"-\")","v":7.0531168276337722E-3},null,null,"EPB EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB127","v":8.1996985212911697E-2},{"$f":"Perdas!BC127","v":8.2048984622582789E-3},{"$f":"Perdas!BD127","v":8.2199999999999999E-3},{"$f":"Perdas!BE127","v":8.2785735347470496E-3},{"$f":"Perdas!BF127","v":8.3242427709005803E-3},{"$f":"Perdas!BG127","v":8.3099999999999997E-3},{"$f":"Perdas!BH127","v":8.369999999999999E-3},{"$f":"Perdas!BI127","v":8.3491047030233873E-3}]
["Technical Losses (% Injected Energy)","EMT",8.8294531006607835E-2,8.8050000000000003E-2,2.4453100660783156E-2,null,null,"EMT",{"$f":"Perdas!I128","v":9.8460096482943057E-2},{"$f":"Perdas!J128","v":9.9245857860262757E-2},{"$f":"Perdas!K128","v":0.10053281315066541},{"$f":"Perdas!L128","v":0.10160801501560519},{"$f":"Perdas!M128","v":0.10047753983578893},{"$f":"Perdas!N128","v":0.10082767900380249},{"$f":"Perdas!O128","v":0.10115507632173913},{"$f":"Perdas!P128","v":0.10244127372672812},{"$f":"Perdas!Q128","v":0.10376778734062089},{"$f":"Perdas!R128","v":0.10197605996777338},{"$f":"Perdas!S128","v":9.9587143653411564E-2},{"$f":"Perdas!T128","v":9.9016478863793278E-2},{"$f":"Perdas!U128","v":9.9230949468118723E-2},{"$f":"Perdas!V128","v":9.9874855751534208E-2},{"$f":"Perdas!W128","v":0.10068206638418409},{"$f":"Perdas!X128","v":9.9164506516164028E-2},{"$f":"Perdas!Y128","v":9.7638470871963728E-2},{"$f":"Perdas!Z128","v":9.7414995811673052E-2},{"$f":"Perdas!AA128","v":9.7102107473353058E-2},{"$f":"Perdas!AB128","v":9.8245904289499031E-2},{"$f":"Perdas!AC128","v":0.1004697821604305},{"$f":"Perdas!AD128","v":9.9219447620489301E-2},{"$f":"Perdas!AE128","v":9.6500000000000002E-2},{"$f":"Perdas!AF128","v":9.5069247229999987E-2},{"$f":"Perdas!AG128","v":9.3799999999999994E-2},{"$f":"Perdas!AH128","v":9.4468115088564897E-2},{"$f":"Perdas!AI128","v":9.4600000000000004E-2},{"$f":"Perdas!AJ128","v":9.4200000000000006E-2},{"$f":"Perdas!AK128","v":9.6868469920475722E-2},{"$f":"Perdas!AL128","v":9.7699999999999995E-2},{"$f":"Perdas!AM128","v":9.8154112029728194E-2},{"$f":"Perdas!AN128","v":9.6411310773538095E-2},{"$f":"Perdas!AO128","v":9.3746410593018498E-2},{"$f":"Perdas!AP128","v":9.3683665648124206E-2},{"$f":"Perdas!AQ128","v":9.4433859519780949E-2},{"$f":"Perdas!AR128","v":9.4738434258918591E-2},{"$f":"Perdas!AS128","v":9.2418754227579905E-2},{"$f":"Perdas!AT128","v":9.0208499999999997E-2},{"$f":"Perdas!AU128","v":8.9540549122829105E-2},{"$f":"Perdas!AV128","v":8.9388142450979424E-2},{"$f":"Perdas!AW128","v":9.0029100000000001E-2},{"$f":"Perdas!AX128","v":9.0059122977586198E-2},{"$f":"Perdas!AY128","v":8.9876127092251193E-2},{"$f":"Perdas!AZ128","v":8.9033464384335695E-2},{"$f":"Perdas!BA128","v":8.9147615479563291E-2},{"$f":"Perdas!BB128","v":8.91697436716163E-2},{"$f":"Perdas!BC128","v":8.8720596469590796E-2},{"$f":"Perdas!BD128","v":8.8599999999999998E-2},{"$f":"Perdas!BE128","v":8.8050000000000003E-2},{"$f":"Perdas!BF128","v":8.7638658428597763E-2},{"$f":"Perdas!BG128","v":8.8000000000000009E-2},{"$f":"Perdas!BH128","v":8.8100000000000012E-2},{"$f":"Perdas!BI128","v":8.8294531006607835E-2}]
["Technical Losses (% Injected Energy)","EMS",7.6157745328150894E-2,8.1000000000000003E-2,-0.48422546718491083,null,null,"EMS",{"$f":"Perdas!I129","v":0.14075841350944318},{"$f":"Perdas!J129","v":0.1401992739729617},{"$f":"Perdas!K129","v":0.13641607237052977},{"$f":"Perdas!L129","v":0.13034761333812986},{"$f":"Perdas!M129","v":0.12122909795819629},{"$f":"Perdas!N129","v":0.11200940955600312},{"$f":"Perdas!O129","v":0.10747701172923278},{"$f":"Perdas!P129","v":0.10105848487391816},{"$f":"Perdas!Q129","v":9.7717695016099948E-2},{"$f":"Perdas!R129","v":9.5575566023438779E-2},{"$f":"Perdas!S129","v":9.239576278882361E-2},{"$f":"Perdas!T129","v":9.1706978974123526E-2},{"$f":"Perdas!U129","v":9.2306291761841172E-2},{"$f":"Perdas!V129","v":9.2710023824203194E-2},{"$f":"Perdas!W129","v":9.4949708259230978E-2},{"$f":"Perdas!X129","v":9.8214625337069025E-2},{"$f":"Perdas!Y129","v":9.9548233591239335E-2},{"$f":"Perdas!Z129","v":0.10008404203987946},{"$f":"Perdas!AA129","v":0.10026277183193757},{"$f":"Perdas!AB129","v":9.8297572253308457E-2},{"$f":"Perdas!AC129","v":9.8343448732157362E-2},{"$f":"Perdas!AD129","v":9.8130761967345298E-2},{"$f":"Perdas!AE129","v":9.8531409599999994E-2},{"$f":"Perdas!AF129","v":0.1},{"$f":"Perdas!AG129","v":9.9000000000000005E-2},{"$f":"Perdas!AH129","v":9.6808832219889993E-2},{"$f":"Perdas!AI129","v":9.3700000000000006E-2},{"$f":"Perdas!AJ129","v":9.11E-2},{"$f":"Perdas!AK129","v":9.1509404849254045E-2},{"$f":"Perdas!AL129","v":9.19077851113594E-2},{"$f":"Perdas!AM129","v":9.2816744746581997E-2},{"$f":"Perdas!AN129","v":9.4128846981329201E-2},{"$f":"Perdas!AO129","v":9.6570545216602716E-2},{"$f":"Perdas!AP129","v":9.9940959970405197E-2},{"$f":"Perdas!AQ129","v":0.10172069687104063},{"$f":"Perdas!AR129","v":0.10339958411393199},{"$f":"Perdas!AS129","v":0.100941999161589},{"$f":"Perdas!AT129","v":9.865539999999999E-2},{"$f":"Perdas!AU129","v":9.7408982198733798E-2},{"$f":"Perdas!AV129","v":9.9399930067515227E-2},{"$f":"Perdas!AW129","v":9.8984864478006501E-2},{"$f":"Perdas!AX129","v":9.6891063665929297E-2},{"$f":"Perdas!AY129","v":9.5000854003205404E-2},{"$f":"Perdas!AZ129","v":8.6693085498759051E-2},{"$f":"Perdas!BA129","v":8.253132492976549E-2},{"$f":"Perdas!BB129","v":8.0799079465703305E-2},{"$f":"Perdas!BC129","v":7.8993499069291304E-2},{"$f":"Perdas!BD129","v":7.9500000000000001E-2},{"$f":"Perdas!BE129","v":8.1000000000000003E-2},{"$f":"Perdas!BF129","v":8.2156880037510149E-2},{"$f":"Perdas!BG129","v":8.2279999999999992E-2},{"$f":"Perdas!BH129","v":8.0100000000000005E-2},{"$f":"Perdas!BI129","v":7.6157745328150894E-2}]
["Technical Losses (% Injected Energy)","ETO",9.8147849348006841E-2,9.9299999999999999E-2,-0.11521506519931585,null,null,"ETO",{"$f":"Perdas!I130","v":0.12223511055726827},{"$f":"Perdas!J130","v":0.12376872255814733},{"$f":"Perdas!K130","v":0.12506228380185541},{"$f":"Perdas!L130","v":0.12454145580305032},{"$f":"Perdas!M130","v":0.12332475609106287},{"$f":"Perdas!N130","v":0.12515862247378443},{"$f":"Perdas!O130","v":0.123789215729501},{"$f":"Perdas!P130","v":0.12638217815802283},{"$f":"Perdas!Q130","v":0.12763708052918754},{"$f":"Perdas!R130","v":0.12697753393680367},{"$f":"Perdas!S130","v":0.12500256959161035},{"$f":"Perdas!T130","v":0.12144205283064337},{"$f":"Perdas!U130","v":0.11958915035380339},{"$f":"Perdas!V130","v":0.11717301799175096},{"$f":"Perdas!W130","v":0.11826239810260393},{"$f":"Perdas!X130","v":0.11805071360727114},{"$f":"Perdas!Y130","v":0.1174686324920865},{"$f":"Perdas!Z130","v":0.11705757490019825},{"$f":"Perdas!AA130","v":0.11566858811357918},{"$f":"Perdas!AB130","v":0.11521276097052606},{"$f":"Perdas!AC130","v":0.11466682603229489},{"$f":"Perdas!AD130","v":0.11430541250799299},{"$f":"Perdas!AE130","v":0.1144},{"$f":"Perdas!AF130","v":0.11410000000000001},{"$f":"Perdas!AG130","v":0.1148},{"$f":"Perdas!AH130","v":0.114845935287731},{"$f":"Perdas!AI130","v":0.1138},{"$f":"Perdas!AJ130","v":0.1147},{"$f":"Perdas!AK130","v":0.11417024255190751},{"$f":"Perdas!AL130","v":0.11381959999999999},{"$f":"Perdas!AM130","v":0.115190360848908},{"$f":"Perdas!AN130","v":0.114653083944336},{"$f":"Perdas!AO130","v":0.11345891970321505},{"$f":"Perdas!AP130","v":0.112147255777998},{"$f":"Perdas!AQ130","v":0.11031545740345186},{"$f":"Perdas!AR130","v":0.10940512009313601},{"$f":"Perdas!AS130","v":0.10923673371225},{"$f":"Perdas!AT130","v":0.10900470000000001},{"$f":"Perdas!AU130","v":0.106491612494055},{"$f":"Perdas!AV130","v":0.10512149836144963},{"$f":"Perdas!AW130","v":0.104082635667406},{"$f":"Perdas!AX130","v":0.10467082278065501},{"$f":"Perdas!AY130","v":0.105752773687461},{"$f":"Perdas!AZ130","v":0.10517174759945708},{"$f":"Perdas!BA130","v":0.105102528417601},{"$f":"Perdas!BB130","v":0.10370630874151299},{"$f":"Perdas!BC130","v":0.10248744782719699},{"$f":"Perdas!BD130","v":0.10009999999999999},{"$f":"Perdas!BE130","v":9.9299999999999999E-2},{"$f":"Perdas!BF130","v":9.9045910584957972E-2},{"$f":"Perdas!BG130","v":9.8740000000000008E-2},{"$f":"Perdas!BH130","v":9.8400000000000001E-2},{"$f":"Perdas!BI130","v":9.8147849348006841E-2}]
["Technical Losses (% Injected Energy)","ESS",6.0146981686159305E-2,6.2600000000000003E-2,{"$f":"IFERROR(IF((C131-D131)*100<=-100,\"-\",IF((C131-D131)*100=0,\"-\",(C131-D131)*100)),\"-\")","v":-0.24530183138406977},null,null,"ESS",{"$f":"Perdas!I131","v":6.1001488736469045E-2},{"$f":"Perdas!J131","v":6.5260723234838058E-2},{"$f":"Perdas!K131","v":6.8545949267167811E-2},{"$f":"Perdas!L131","v":6.955812147650052E-2},{"$f":"Perdas!M131","v":7.1795531657933467E-2},{"$f":"Perdas!N131","v":7.1502293696168326E-2},{"$f":"Perdas!O131","v":7.0420577092098646E-2},{"$f":"Perdas!P131","v":6.9084453122948239E-2},{"$f":"Perdas!Q131","v":6.7669457340522293E-2},{"$f":"Perdas!R131","v":6.6585511683046314E-2},{"$f":"Perdas!S131","v":6.6069622017306553E-2},{"$f":"Perdas!T131","v":6.4737079479888437E-2},{"$f":"Perdas!U131","v":6.3402164125066315E-2},{"$f":"Perdas!V131","v":6.3115322331615084E-2},{"$f":"Perdas!W131","v":6.2339018094488031E-2},{"$f":"Perdas!X131","v":6.249343850553879E-2},{"$f":"Perdas!Y131","v":6.2032801448073972E-2},{"$f":"Perdas!Z131","v":6.1683350742622031E-2},{"$f":"Perdas!AA131","v":6.2191467602990047E-2},{"$f":"Perdas!AB131","v":6.2489058342746436E-2},{"$f":"Perdas!AC131","v":6.3202307605910599E-2},{"$f":"Perdas!AD131","v":6.4693084368286843E-2},{"$f":"Perdas!AE131","v":6.4589999999999995E-2},{"$f":"Perdas!AF131","v":6.5296000000000007E-2},{"$f":"Perdas!AG131","v":6.4899999999999999E-2},{"$f":"Perdas!AH131","v":6.3056216159768294E-2},{"$f":"Perdas!AI131","v":6.2700000000000006E-2},{"$f":"Perdas!AJ131","v":6.1699999999999998E-2},{"$f":"Perdas!AK131","v":6.1633131567580858E-2},{"$f":"Perdas!AL131","v":6.1874000000000005E-2},{"$f":"Perdas!AM131","v":6.2524915227508207E-2},{"$f":"Perdas!AN131","v":6.24245774516832E-2},{"$f":"Perdas!AO131","v":6.1862431207977575E-2},{"$f":"Perdas!AP131","v":6.1428602172869995E-2},{"$f":"Perdas!AQ131","v":6.168182977845689E-2},{"$f":"Perdas!AR131","v":6.1456533603457195E-2},{"$f":"Perdas!AS131","v":6.1304762266059798E-2},{"$f":"Perdas!AT131","v":6.0791899999999996E-2},{"$f":"Perdas!AU131","v":6.0635478280135997E-2},{"$f":"Perdas!AV131","v":5.9744249499763862E-2},{"$f":"Perdas!AW131","v":5.9160169243187399E-2},{"$f":"Perdas!AX131","v":5.8044448638532205E-2},{"$f":"Perdas!AY131","v":5.6616356053489497E-2},{"$f":"Perdas!AZ131","v":5.6057873610678287E-2},{"$f":"Perdas!BA131","v":5.6025327741969597E-2},{"$f":"Perdas!BB131","v":5.60576303856491E-2},{"$f":"Perdas!BC131","v":6.0999999999999999E-2},{"$f":"Perdas!BD131","v":6.3E-2},{"$f":"Perdas!BE131","v":6.2600000000000003E-2},{"$f":"Perdas!BF131","v":6.2699999999999992E-2},{"$f":"Perdas!BG131","v":6.1900000000000004E-2},{"$f":"Perdas!BH131","v":6.13E-2},{"$f":"Perdas!BI131","v":6.0146981686159305E-2}]
["Technical Losses (% Injected Energy)","ERO",8.8615919750304625E-2,8.7400000000000005E-2,{"$f":"IFERROR(IF((C132-D132)*100<=-100,\"-\",IF((C132-D132)*100=0,\"-\",(C132-D132)*100)),\"-\")","v":0.12159197503046199},null,null,"ERO",{"$f":"Perdas!I132","v":0},{"$f":"Perdas!J132","v":0},{"$f":"Perdas!K132","v":0},{"$f":"Perdas!L132","v":0.12740000000000001},{"$f":"Perdas!M132","v":0},{"$f":"Perdas!N132","v":0},{"$f":"Perdas!O132","v":0},{"$f":"Perdas!P132","v":0.1115},{"$f":"Perdas!Q132","v":0},{"$f":"Perdas!R132","v":0},{"$f":"Perdas!S132","v":0},{"$f":"Perdas!T132","v":0.1115},{"$f":"Perdas!U132","v":0},{"$f":"Perdas!V132","v":0},{"$f":"Perdas!W132","v":0},{"$f":"Perdas!X132","v":0.1115},{"$f":"Perdas!Y132","v":0},{"$f":"Perdas!Z132","v":0},{"$f":"Perdas!AA132","v":0},{"$f":"Perdas!AB132","v":0.1115},{"$f":"Perdas!AC132","v":0},{"$f":"Perdas!AD132","v":0},{"$f":"Perdas!AE132","v":0},{"$f":"Perdas!AF132","v":0.1115},{"$f":"Perdas!AG132","v":0.1115},{"$f":"Perdas!AH132","v":0.1115},{"$f":"Perdas!AI132","v":0.1115},{"$f":"Perdas!AJ132","v":0.11169999999999999},{"$f":"Perdas!AK132","v":0.11125427289667765},{"$f":"Perdas!AL132","v":0.1113},{"$f":"Perdas!AM132","v":0.116168650559885},{"$f":"Perdas!AN132","v":0.12001534993148001},{"$f":"Perdas!AO132","v":0.12309143156002794},{"$f":"Perdas!AP132","v":0.123267243732015},{"$f":"Perdas!AQ132","v":0.12074935351250286},{"$f":"Perdas!AR132","v":0.12632314722007598},{"$f":"Perdas!AS132","v":0.123128559628344},{"$f":"Perdas!AT132","v":0.1212969},{"$f":"Perdas!AU132","v":0.11674303702453499},{"$f":"Perdas!AV132","v":0.10510538114852525},{"$f":"Perdas!AW132","v":0.10031126},{"$f":"Perdas!AX132","v":9.64856971862222E-2},{"$f":"Perdas!AY132","v":9.2654149332036001E-2},{"$f":"Perdas!AZ132","v":8.881653369450801E-2},{"$f":"Perdas!BA132","v":8.86899105486363E-2},{"$f":"Perdas!BB132","v":8.5416060719260403E-2},{"$f":"Perdas!BC132","v":8.0139895646383408E-2},{"$f":"Perdas!BD132","v":8.7899999999999992E-2},{"$f":"Perdas!BE132","v":8.7400000000000005E-2},{"$f":"Perdas!BF132","v":8.7899999999999992E-2},{"$f":"Perdas!BG132","v":9.01E-2},{"$f":"Perdas!BH132","v":8.9399999999999993E-2},{"$f":"Perdas!BI132","v":8.8615919750304625E-2}]
["Technical Losses (% Injected Energy)","EAC",9.3154964142651051E-2,9.4680696699925987E-2,{"$f":"IFERROR(IF((C133-D133)*100<=-100,\"-\",IF((C133-D133)*100=0,\"-\",(C133-D133)*100)),\"-\")","v":-0.15257325572749364},null,null,"EAC",{"$f":"Perdas!I133","v":0},{"$f":"Perdas!J133","v":0},{"$f":"Perdas!K133","v":0},{"$f":"Perdas!L133","v":0.1187},{"$f":"Perdas!M133","v":0},{"$f":"Perdas!N133","v":0},{"$f":"Perdas!O133","v":0},{"$f":"Perdas!P133","v":9.8500000000000004E-2},{"$f":"Perdas!Q133","v":0},{"$f":"Perdas!R133","v":0},{"$f":"Perdas!S133","v":0},{"$f":"Perdas!T133","v":9.8500000000000004E-2},{"$f":"Perdas!U133","v":0},{"$f":"Perdas!V133","v":0},{"$f":"Perdas!W133","v":0},{"$f":"Perdas!X133","v":9.8500000000000004E-2},{"$f":"Perdas!Y133","v":0},{"$f":"Perdas!Z133","v":0},{"$f":"Perdas!AA133","v":0},{"$f":"Perdas!AB133","v":9.8500000000000004E-2},{"$f":"Perdas!AC133","v":0},{"$f":"Perdas!AD133","v":0},{"$f":"Perdas!AE133","v":0},{"$f":"Perdas!AF133","v":9.8900000000000002E-2},{"$f":"Perdas!AG133","v":9.8900000000000002E-2},{"$f":"Perdas!AH133","v":9.8892488772466203E-2},{"$f":"Perdas!AI133","v":9.8500000000000004E-2},{"$f":"Perdas!AJ133","v":9.8500000000000004E-2},{"$f":"Perdas!AK133","v":9.8372148683626481E-2},{"$f":"Perdas!AL133","v":9.8251688933016793E-2},{"$f":"Perdas!AM133","v":9.8782449378271603E-2},{"$f":"Perdas!AN133","v":9.8942841247951788E-2},{"$f":"Perdas!AO133","v":9.9597321618255574E-2},{"$f":"Perdas!AP133","v":0.10018151494656299},{"$f":"Perdas!AQ133","v":0.10106525411424232},{"$f":"Perdas!AR133","v":0.100310597111645},{"$f":"Perdas!AS133","v":0.10003749077563001},{"$f":"Perdas!AT133","v":0.1000418},{"$f":"Perdas!AU133","v":9.9488314329167687E-2},{"$f":"Perdas!AV133","v":9.9560745000826317E-2},{"$f":"Perdas!AW133","v":9.8999186780510298E-2},{"$f":"Perdas!AX133","v":9.9320722947339096E-2},{"$f":"Perdas!AY133","v":9.9215112295109903E-2},{"$f":"Perdas!AZ133","v":9.974524507321289E-2},{"$f":"Perdas!BA133","v":9.9030455695488101E-2},{"$f":"Perdas!BB133","v":9.8012222896358595E-2},{"$f":"Perdas!BC133","v":9.6296820667413296E-2},{"$f":"Perdas!BD133","v":9.4600000000000004E-2},{"$f":"Perdas!BE133","v":9.4680696699925987E-2},{"$f":"Perdas!BF133","v":9.4139971559713445E-2},{"$f":"Perdas!BG133","v":9.4244999999999995E-2},{"$f":"Perdas!BH133","v":9.3599999999999989E-2},{"$f":"Perdas!BI133","v":9.3154964142651051E-2}]
["Technical Losses (% Injected Energy)","Total",8.3227868452176418E-2,8.3539999999999989E-2,-3.1213154782357144E-2,null,null,"Total",{"$f":"Perdas!I134","v":9.7163426367144118E-2},{"$f":"Perdas!J134","v":9.7885935782050987E-2},{"$f":"Perdas!K134","v":9.8078554747516908E-2},{"$f":"Perdas!L134","v":0},{"$f":"Perdas!M134","v":9.6313709593747784E-2},{"$f":"Perdas!N134","v":9.4857724477591665E-2},{"$f":"Perdas!O134","v":9.4001241994675327E-2},{"$f":"Perdas!P134","v":0},{"$f":"Perdas!Q134","v":9.160228173890772E-2},{"$f":"Perdas!R134","v":9.0654937427767465E-2},{"$f":"Perdas!S134","v":8.9231486160144299E-2},{"$f":"Perdas!T134","v":0},{"$f":"Perdas!U134","v":8.9434038149356646E-2},{"$f":"Perdas!V134","v":8.9695847944888871E-2},{"$f":"Perdas!W134","v":9.0249993814629767E-2},{"$f":"Perdas!X134","v":0},{"$f":"Perdas!Y134","v":9.0050853435609576E-2},{"$f":"Perdas!Z134","v":9.0031943795275529E-2},{"$f":"Perdas!AA134","v":9.0178846637612109E-2},{"$f":"Perdas!AB134","v":0},{"$f":"Perdas!AC134","v":9.2632140459925918E-2},{"$f":"Perdas!AD134","v":9.2777992213398164E-2},{"$f":"Perdas!AE134","v":9.1999999999999998E-2},{"$f":"Perdas!AF134","v":9.35E-2},{"$f":"Perdas!AG134","v":9.3100000000000002E-2},{"$f":"Perdas!AH134","v":9.2200000000000004E-2},{"$f":"Perdas!AI134","v":9.1399999999999995E-2},{"$f":"Perdas!AJ134","v":9.0700000000000003E-2},{"$f":"Perdas!AK134","v":9.11E-2},{"$f":"Perdas!AL134","v":9.1399999999999995E-2},{"$f":"Perdas!AM134","v":9.2477096066734793E-2},{"$f":"Perdas!AN134","v":9.2455651300662897E-2},{"$f":"Perdas!AO134","v":9.2246842537232809E-2},{"$f":"Perdas!AP134","v":9.2760936852337397E-2},{"$f":"Perdas!AQ134","v":9.3019209746876552E-2},{"$f":"Perdas!AR134","v":9.38582517073418E-2},{"$f":"Perdas!AS134","v":9.2358955539396506E-2},{"$f":"Perdas!AT134","v":9.0686800000000012E-2},{"$f":"Perdas!AU134","v":8.9406385816018494E-2},{"$f":"Perdas!AV134","v":8.8173702388358824E-2},{"$f":"Perdas!AW134","v":8.7615868642013497E-2},{"$f":"Perdas!AX134","v":8.6936752280760601E-2},{"$f":"Perdas!AY134","v":8.6105936184956211E-2},{"$f":"Perdas!AZ134","v":8.4136247400542402E-2},{"$f":"Perdas!BA134","v":8.3827148141966901E-2},{"$f":"Perdas!BB134","v":8.3099127483238694E-2},{"$f":"Perdas!BC134","v":8.1928057698517701E-2},{"$f":"Perdas!BD134","v":8.1500000000000003E-2},{"$f":"Perdas!BE134","v":8.3539999999999989E-2},{"$f":"Perdas!BF134","v":8.2189873549837741E-2},{"$f":"Perdas!BG134","v":8.405E-2},{"$f":"Perdas!BH134","v":8.3380779218248879E-2},{"$f":"Perdas!BI134","v":8.3227868452176418E-2}]
["Technical Losses (% Injected Energy)"]
["Non Technical Losses (% Injected Energy)","Non Technical Losses (% Injected Energy)"]
["Non Technical Losses (% Injected Energy)"]
["Non Technical Losses (% Injected Energy)"," ",{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Non Technical Losses (% Injected Energy)",null,null,null,null,null,null,"Valores em  "]
["Non Technical Losses (% Injected Energy)"]
["Non Technical Losses (% Injected Energy)"]
["Non Technical Losses (% Injected Energy)","EMG",{"$f":"INDEX($H$138:$CX$155,MATCH($B142,$H$138:$H$155,0),MATCH(C$12,$H$8:$CX$8,0),1)","v":""},"",{"$f":"IFERROR(IF((C142-D142)*100<=-100,\"-\",IF((C142-D142)*100=0,\"-\",(C142-D142)*100)),\"-\")","v":"-"},null,null,"EMG",{"$f":"Perdas!I142","v":3.0859771831664941E-4},{"$f":"Perdas!J142","v":6.6103432853215416E-5},{"$f":"Perdas!K142","v":2.5698677885694347E-4},{"$f":"Perdas!L142","v":-2.003194105083326E-3},{"$f":"Perdas!M142","v":-1.6960617600088553E-3},{"$f":"Perdas!N142","v":5.9228577104314829E-4},{"$f":"Perdas!O142","v":1.1013885626589579E-3},{"$f":"Perdas!P142","v":1.8295477510668677E-3},{"$f":"Perdas!Q142","v":3.4360434783337187E-3},{"$f":"Perdas!R142","v":-6.9319020156579443E-4},{"$f":"Perdas!S142","v":-2.571758910379981E-3},{"$f":"Perdas!T142","v":-4.9321056748396321E-3},{"$f":"Perdas!U142","v":-5.9663187054777638E-3},{"$f":"Perdas!V142","v":-4.8132178447035908E-3},{"$f":"Perdas!W142","v":-3.918950344222333E-3},{"$f":"Perdas!X142","v":-1.7466741215864813E-3},{"$f":"Perdas!Y142","v":1.8670126262912408E-3},{"$f":"Perdas!Z142","v":5.4336295335202043E-3},{"$f":"Perdas!AA142","v":6.4758760861743847E-3},{"$f":"Perdas!AB142","v":6.9003210259160194E-3},{"$f":"Perdas!AC142","v":2.5289520790885622E-3},{"$f":"Perdas!AD142","v":4.4094801802812259E-4},{"$f":"Perdas!AE142","v":-1E-4},{"$f":"Perdas!AF142","v":2E-3},{"$f":"Perdas!AG142","v":5.1000000000000004E-3},{"$f":"Perdas!AH142","v":6.8999999999999999E-3},{"$f":"Perdas!AI142","v":3.0000000000000001E-3},{"$f":"Perdas!AJ142","v":-8.9999999999999998E-4},{"$f":"Perdas!AK142","v":-2.9883527332089433E-3},{"$f":"Perdas!AL142","v":-6.6E-3},{"$f":"Perdas!AM142","v":-3.2386272217852204E-3},{"$f":"Perdas!AN142","v":-1.5907405327478101E-3},{"$f":"Perdas!AO142","v":-3.6862937796876521E-4},{"$f":"Perdas!AP142","v":4.6054268855569404E-3},{"$f":"Perdas!AQ142","v":4.2257616205479921E-3},{"$f":"Perdas!AR142","v":2.0681262614166197E-3},{"$f":"Perdas!AS142","v":4.5145014770954402E-3},{"$f":"Perdas!AT142","v":-1.6291000000000001E-3},{"$f":"Perdas!AU142","v":-1.6744966113917301E-3},{"$f":"Perdas!AV142","v":-3.8E-3},{"$f":"Perdas!AW142","v":-5.4042294958801893E-3},{"$f":"Perdas!AX142","v":-5.9657773073512601E-3},{"$f":"Perdas!AY142","v":-1.25671686125208E-2},{"$f":"Perdas!AZ142","v":0},{"$f":"Perdas!BA142","v":0},{"$f":"Perdas!BB142","v":0},{"$f":"Perdas!BC142","v":""},{"$f":"Perdas!BD142","v":""},{"$f":"Perdas!BE142","v":""},{"$f":"Perdas!BF142","v":""},{"$f":"Perdas!BG142","v":""},{"$f":"Perdas!BH142","v":""},{"$f":"Perdas!BI142","v":""}]
["Non Technical Losses (% Injected Energy)","ENF","","",{"$f":"IFERROR(IF((C143-D143)*100<=-100,\"-\",IF((C143-D143)*100=0,\"-\",(C143-D143)*100)),\"-\")","v":"-"},null,null,"ENF",{"$f":"Perdas!I143","v":-4.1974997949585961E-4},{"$f":"Perdas!J143","v":7.8849836602546862E-6},{"$f":"Perdas!K143","v":-1.2766844764778161E-3},{"$f":"Perdas!L143","v":-1.3466122026148562E-3},{"$f":"Perdas!M143","v":-6.3641246263008891E-4},{"$f":"Perdas!N143","v":-9.9091868996780763E-4},{"$f":"Perdas!O143","v":-6.348975312057603E-4},{"$f":"Perdas!P143","v":-2.2988174861120775E-3},{"$f":"Perdas!Q143","v":-1.4500007916951633E-3},{"$f":"Perdas!R143","v":-2.7085223951476807E-3},{"$f":"Perdas!S143","v":-2.7880265491041713E-3},{"$f":"Perdas!T143","v":-1.6837956868991808E-3},{"$f":"Perdas!U143","v":-2.6346225923320494E-3},{"$f":"Perdas!V143","v":-2.3858281399599451E-3},{"$f":"Perdas!W143","v":-3.0650233950917085E-3},{"$f":"Perdas!X143","v":-4.8776252210724538E-3},{"$f":"Perdas!Y143","v":-6.7011881127580818E-3},{"$f":"Perdas!Z143","v":-7.9413577036755376E-3},{"$f":"Perdas!AA143","v":-5.9890009253729965E-3},{"$f":"Perdas!AB143","v":-5.5381065576138103E-3},{"$f":"Perdas!AC143","v":-6.8488655593959766E-3},{"$f":"Perdas!AD143","v":-6.0137516567598378E-3},{"$f":"Perdas!AE143","v":-7.4999999999999997E-3},{"$f":"Perdas!AF143","v":-7.4999999999999997E-3},{"$f":"Perdas!AG143","v":-5.4999999999999997E-3},{"$f":"Perdas!AH143","v":-5.5000000000000005E-3},{"$f":"Perdas!AI143","v":-6.7999999999999996E-3},{"$f":"Perdas!AJ143","v":-6.6E-3},{"$f":"Perdas!AK143","v":-8.5318856437051251E-3},{"$f":"Perdas!AL143","v":-9.3999999999999986E-3},{"$f":"Perdas!AM143","v":-8.3244802798096602E-3},{"$f":"Perdas!AN143","v":-8.6445969175605389E-3},{"$f":"Perdas!AO143","v":-8.4932139717892596E-3},{"$f":"Perdas!AP143","v":-7.8407636057593703E-3},{"$f":"Perdas!AQ143","v":-9.5878227334610239E-3},{"$f":"Perdas!AR143","v":-1.0214979605851699E-2},{"$f":"Perdas!AS143","v":-8.9694059930265808E-3},{"$f":"Perdas!AT143","v":-1.0265699999999999E-2},{"$f":"Perdas!AU143","v":-1.03326798398402E-2},{"$f":"Perdas!AV143","v":-1.03E-2},{"$f":"Perdas!AW143","v":-1.02810773653365E-2},{"$f":"Perdas!AX143","v":-1.10223765852246E-2},{"$f":"Perdas!AY143","v":-1.07195681094856E-2},{"$f":"Perdas!AZ143","v":0},{"$f":"Perdas!BA143","v":0},{"$f":"Perdas!BB143","v":0},{"$f":"Perdas!BC143","v":""},{"$f":"Perdas!BD143","v":""},{"$f":"Perdas!BE143","v":""},{"$f":"Perdas!BF143","v":""},{"$f":"Perdas!BG143","v":""},{"$f":"Perdas!BH143","v":""},{"$f":"Perdas!BI143","v":""}]
["Non Technical Losses (% Injected Energy)","EMR",-1.5001792694824406E-3,1.5E-3,{"$f":"IFERROR(IF((C144-D144)*100<=-100,\"-\",IF((C144-D144)*100=0,\"-\",(C144-D144)*100)),\"-\")","v":-0.30001792694824408},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB144","v":-3.7884610799093499E-3},{"$f":"Perdas!BC144","v":2.9212296167729898E-5},{"$f":"Perdas!BD144","v":-5.0000000000000001E-4},{"$f":"Perdas!BE144","v":1.5E-3},{"$f":"Perdas!BF144","v":1.4000000000000001E-4},{"$f":"Perdas!BG144","v":-1.1999999999999999E-3},{"$f":"Perdas!BH144","v":-1.5437870338085302E-3},{"$f":"Perdas!BI144","v":-1.5001792694824406E-3}]
["Non Technical Losses (% Injected Energy)","ESE",2.4421794061768861E-2,2.6200000000000001E-2,-0.17782059382311399,null,null,"ESE",{"$f":"Perdas!I145","v":2.8793593226641191E-2},{"$f":"Perdas!J145","v":2.8834420536130778E-2},{"$f":"Perdas!K145","v":2.7855918853517774E-2},{"$f":"Perdas!L145","v":2.3855851589582328E-2},{"$f":"Perdas!M145","v":2.2156730066885857E-2},{"$f":"Perdas!N145","v":2.0061071719146423E-2},{"$f":"Perdas!O145","v":2.0057569829651577E-2},{"$f":"Perdas!P145","v":2.2185008086041423E-2},{"$f":"Perdas!Q145","v":2.4659302016724362E-2},{"$f":"Perdas!R145","v":2.3983971359509876E-2},{"$f":"Perdas!S145","v":2.5377886395770651E-2},{"$f":"Perdas!T145","v":2.5579422025342548E-2},{"$f":"Perdas!U145","v":2.5112472133904731E-2},{"$f":"Perdas!V145","v":2.6921173288224156E-2},{"$f":"Perdas!W145","v":2.881229243209095E-2},{"$f":"Perdas!X145","v":2.7913083466613545E-2},{"$f":"Perdas!Y145","v":2.7694823433975533E-2},{"$f":"Perdas!Z145","v":2.67976922638818E-2},{"$f":"Perdas!AA145","v":2.3928247429116936E-2},{"$f":"Perdas!AB145","v":2.1171355285253272E-2},{"$f":"Perdas!AC145","v":1.8164914491519385E-2},{"$f":"Perdas!AD145","v":1.67802394947924E-2},{"$f":"Perdas!AE145","v":1.6199999999999999E-2},{"$f":"Perdas!AF145","v":1.9299999999999998E-2},{"$f":"Perdas!AG145","v":2.18E-2},{"$f":"Perdas!AH145","v":2.3799999999999998E-2},{"$f":"Perdas!AI145","v":2.53E-2},{"$f":"Perdas!AJ145","v":2.53E-2},{"$f":"Perdas!AK145","v":2.7925394567168426E-2},{"$f":"Perdas!AL145","v":2.6099999999999998E-2},{"$f":"Perdas!AM145","v":2.5510197735475599E-2},{"$f":"Perdas!AN145","v":2.6790321713186498E-2},{"$f":"Perdas!AO145","v":2.3786450480449653E-2},{"$f":"Perdas!AP145","v":2.7783728294684899E-2},{"$f":"Perdas!AQ145","v":2.5955608456244627E-2},{"$f":"Perdas!AR145","v":2.5195278868595201E-2},{"$f":"Perdas!AS145","v":2.7692501291517301E-2},{"$f":"Perdas!AT145","v":2.48151E-2},{"$f":"Perdas!AU145","v":2.5684383271610902E-2},{"$f":"Perdas!AV145","v":2.5899999999999999E-2},{"$f":"Perdas!AW145","v":2.6975555318336449E-2},{"$f":"Perdas!AX145","v":2.62409064304902E-2},{"$f":"Perdas!AY145","v":2.7956258094547503E-2},{"$f":"Perdas!AZ145","v":2.5037466496857615E-2},{"$f":"Perdas!BA145","v":2.33632328208985E-2},{"$f":"Perdas!BB145","v":2.3781339935363303E-2},{"$f":"Perdas!BC145","v":2.28691862571513E-2},{"$f":"Perdas!BD145","v":2.41E-2},{"$f":"Perdas!BE145","v":2.6200000000000001E-2},{"$f":"Perdas!BF145","v":2.4580899999999999E-2},{"$f":"Perdas!BG145","v":2.4900000000000002E-2},{"$f":"Perdas!BH145","v":2.4565373583090036E-2},{"$f":"Perdas!BI145","v":2.4421794061768861E-2}]
["Non Technical Losses (% Injected Energy)","EBO","","","-",null,null,"EBO",{"$f":"Perdas!I146","v":2.3855382621509477E-2},{"$f":"Perdas!J146","v":2.063795117924502E-2},{"$f":"Perdas!K146","v":1.9731160634991852E-2},{"$f":"Perdas!L146","v":1.7243962392645428E-2},{"$f":"Perdas!M146","v":1.508695840378976E-2},{"$f":"Perdas!N146","v":1.4888374195175384E-2},{"$f":"Perdas!O146","v":1.2113006521039313E-2},{"$f":"Perdas!P146","v":7.9458478004841449E-3},{"$f":"Perdas!Q146","v":5.1988161643997076E-3},{"$f":"Perdas!R146","v":-1.1566177018376431E-3},{"$f":"Perdas!S146","v":-2.2224171572999864E-3},{"$f":"Perdas!T146","v":-4.0331460705140543E-3},{"$f":"Perdas!U146","v":-6.5658325731644497E-3},{"$f":"Perdas!V146","v":-3.3613539059870251E-3},{"$f":"Perdas!W146","v":-1.2210680596548343E-3},{"$f":"Perdas!X146","v":1.280990369909077E-3},{"$f":"Perdas!Y146","v":4.5652881548446369E-3},{"$f":"Perdas!Z146","v":4.306529889069495E-3},{"$f":"Perdas!AA146","v":2.9640955572345692E-3},{"$f":"Perdas!AB146","v":-6.0032696050763695E-3},{"$f":"Perdas!AC146","v":-2.6194642503927536E-2},{"$f":"Perdas!AD146","v":-3.1473624225728511E-2},{"$f":"Perdas!AE146","v":-2.5219999999999999E-2},{"$f":"Perdas!AF146","v":-1.78E-2},{"$f":"Perdas!AG146","v":-3.3999999999999998E-3},{"$f":"Perdas!AH146","v":2.0951739543080602E-3},{"$f":"Perdas!AI146","v":-6.8999999999999999E-3},{"$f":"Perdas!AJ146","v":-7.9000000000000008E-3},{"$f":"Perdas!AK146","v":-1.9906501731566219E-3},{"$f":"Perdas!AL146","v":-1.5915798163603102E-3},{"$f":"Perdas!AM146","v":3.7229796500109001E-3},{"$f":"Perdas!AN146","v":6.5906469229609198E-3},{"$f":"Perdas!AO146","v":6.0451423575169205E-3},{"$f":"Perdas!AP146","v":8.5446097391142003E-3},{"$f":"Perdas!AQ146","v":7.6948977875044592E-3},{"$f":"Perdas!AR146","v":7.8448549752001204E-3},{"$f":"Perdas!AS146","v":8.6337522372188294E-3},{"$f":"Perdas!AT146","v":6.9928999999999998E-3},{"$f":"Perdas!AU146","v":6.1600517522165197E-3},{"$f":"Perdas!AV146","v":5.0311805277337418E-3},{"$f":"Perdas!AW146","v":4.5885886407078602E-3},{"$f":"Perdas!AX146","v":3.4890561428610701E-3},{"$f":"Perdas!AY146","v":2.84546262184377E-3},{"$f":"Perdas!AZ146","v":3.2470502133970097E-3},{"$f":"Perdas!BA146","v":1.7735794190706399E-3},{"$f":"Perdas!BB146","v":0},{"$f":"Perdas!BC146","v":""},{"$f":"Perdas!BD146","v":""},{"$f":"Perdas!BE146","v":""},{"$f":"Perdas!BF146","v":""},{"$f":"Perdas!BG146","v":""},{"$f":"Perdas!BH146","v":""},{"$f":"Perdas!BI146","v":""}]
["Non Technical Losses (% Injected Energy)","EPB","-","-","-",null,null,"EPB",{"$f":"Perdas!I147","v":3.5029419458488732E-2},{"$f":"Perdas!J147","v":3.2252720510870282E-2},{"$f":"Perdas!K147","v":2.9143093961950226E-2},{"$f":"Perdas!L147","v":2.640203512821164E-2},{"$f":"Perdas!M147","v":2.4756003340742655E-2},{"$f":"Perdas!N147","v":2.2537894164997307E-2},{"$f":"Perdas!O147","v":1.6916696451535557E-2},{"$f":"Perdas!P147","v":1.5638713922586998E-2},{"$f":"Perdas!Q147","v":1.6146661169777868E-2},{"$f":"Perdas!R147","v":1.6752306654296115E-2},{"$f":"Perdas!S147","v":2.2559988030081066E-2},{"$f":"Perdas!T147","v":2.3380844008188875E-2},{"$f":"Perdas!U147","v":2.3301966353674455E-2},{"$f":"Perdas!V147","v":2.4041137253808111E-2},{"$f":"Perdas!W147","v":2.087556727239908E-2},{"$f":"Perdas!X147","v":2.0914536845917358E-2},{"$f":"Perdas!Y147","v":2.3408010641892348E-2},{"$f":"Perdas!Z147","v":2.567035205457498E-2},{"$f":"Perdas!AA147","v":3.42354698764082E-2},{"$f":"Perdas!AB147","v":3.255490801346117E-2},{"$f":"Perdas!AC147","v":2.7945619762969012E-2},{"$f":"Perdas!AD147","v":2.5466438943022852E-2},{"$f":"Perdas!AE147","v":2.0799999999999999E-2},{"$f":"Perdas!AF147","v":2.5600000000000001E-2},{"$f":"Perdas!AG147","v":2.7E-2},{"$f":"Perdas!AH147","v":2.8780265446993799E-2},{"$f":"Perdas!AI147","v":3.1699999999999999E-2},{"$f":"Perdas!AJ147","v":3.2899999999999999E-2},{"$f":"Perdas!AK147","v":3.7454486807125605E-2},{"$f":"Perdas!AL147","v":3.8554412653899604E-2},{"$f":"Perdas!AM147","v":4.1241462653804802E-2},{"$f":"Perdas!AN147","v":4.3453774901359606E-2},{"$f":"Perdas!AO147","v":4.327940185703244E-2},{"$f":"Perdas!AP147","v":4.8981300807300503E-2},{"$f":"Perdas!AQ147","v":4.6715631504429915E-2},{"$f":"Perdas!AR147","v":4.7052453961950895E-2},{"$f":"Perdas!AS147","v":4.7825106394018706E-2},{"$f":"Perdas!AT147","v":4.4968300000000003E-2},{"$f":"Perdas!AU147","v":4.6317272206910801E-2},{"$f":"Perdas!AV147","v":4.3899928715865927E-2},{"$f":"Perdas!AW147","v":4.3596168216259903E-2},{"$f":"Perdas!AX147","v":4.0227172291256198E-2},{"$f":"Perdas!AY147","v":3.94031270451735E-2},{"$f":"Perdas!AZ147","v":4.0059547008708292E-2},{"$f":"Perdas!BA147","v":3.8912579452282499E-2},{"$f":"Perdas!BB147","v":0},{"$f":"Perdas!BC147","v":"-"},{"$f":"Perdas!BD147","v":"-"},{"$f":"Perdas!BE147","v":"-"},{"$f":"Perdas!BF147","v":"-"},{"$f":"Perdas!BG147","v":"-"},{"$f":"Perdas!BH147","v":"-"},{"$f":"Perdas!BI147","v":"-"}]
["Non Technical Losses (% Injected Energy)","EPB EBO",3.7510298664884508E-3,4.0199999999999993E-3,{"$f":"IFERROR(IF((C148-D148)*100<=-100,\"-\",IF((C148-D148)*100=0,\"-\",(C148-D148)*100)),\"-\")","v":-2.6897013351154849E-2},null,null,"EPB EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Perdas!BB148","v":3.6808488389193698E-2},{"$f":"Perdas!BC148","v":3.6607502390844501E-3},{"$f":"Perdas!BD148","v":3.7799999999999999E-3},{"$f":"Perdas!BE148","v":4.0199999999999993E-3},{"$f":"Perdas!BF148","v":3.9063991346429639E-3},{"$f":"Perdas!BG148","v":3.9484999999999998E-3},{"$f":"Perdas!BH148","v":3.8259903324136617E-3},{"$f":"Perdas!BI148","v":3.7510298664884508E-3}]
["Non Technical Losses (% Injected Energy)","EMT",5.2126289997698944E-2,5.2408999999999997E-2,-2.827100023010537E-2,null,null,"EMT",{"$f":"Perdas!I149","v":8.109907267581426E-2},{"$f":"Perdas!J149","v":7.8418096110082769E-2},{"$f":"Perdas!K149","v":7.0744642317363299E-2},{"$f":"Perdas!L149","v":6.5039948777280754E-2},{"$f":"Perdas!M149","v":5.9319659009539033E-2},{"$f":"Perdas!N149","v":5.8110907492425583E-2},{"$f":"Perdas!O149","v":5.4412567438518265E-2},{"$f":"Perdas!P149","v":4.5905241535281562E-2},{"$f":"Perdas!Q149","v":4.4669299989972058E-2},{"$f":"Perdas!R149","v":3.8756098813117555E-2},{"$f":"Perdas!S149","v":3.8842488002269082E-2},{"$f":"Perdas!T149","v":3.7996363593591785E-2},{"$f":"Perdas!U149","v":3.5457160624856571E-2},{"$f":"Perdas!V149","v":3.608014651984167E-2},{"$f":"Perdas!W149","v":3.9856795308062853E-2},{"$f":"Perdas!X149","v":4.6944177103810325E-2},{"$f":"Perdas!Y149","v":5.3664504814143144E-2},{"$f":"Perdas!Z149","v":5.5350919792176462E-2},{"$f":"Perdas!AA149","v":6.0264450563353722E-2},{"$f":"Perdas!AB149","v":5.6191146658863475E-2},{"$f":"Perdas!AC149","v":5.165575971175871E-2},{"$f":"Perdas!AD149","v":5.0719777486882098E-2},{"$f":"Perdas!AE149","v":4.9299999999999997E-2},{"$f":"Perdas!AF149","v":4.9700000000000001E-2},{"$f":"Perdas!AG149","v":4.9599999999999998E-2},{"$f":"Perdas!AH149","v":5.2469968307098401E-2},{"$f":"Perdas!AI149","v":4.9299999999999997E-2},{"$f":"Perdas!AJ149","v":4.65E-2},{"$f":"Perdas!AK149","v":4.2578987822563891E-2},{"$f":"Perdas!AL149","v":4.1000000000000002E-2},{"$f":"Perdas!AM149","v":3.8166388793634001E-2},{"$f":"Perdas!AN149","v":3.9338894859320496E-2},{"$f":"Perdas!AO149","v":4.2597250728661079E-2},{"$f":"Perdas!AP149","v":4.4712919034668494E-2},{"$f":"Perdas!AQ149","v":4.7541112650344594E-2},{"$f":"Perdas!AR149","v":4.8041661047279298E-2},{"$f":"Perdas!AS149","v":4.9677537477594999E-2},{"$f":"Perdas!AT149","v":4.7370700000000002E-2},{"$f":"Perdas!AU149","v":4.5303371206442303E-2},{"$f":"Perdas!AV149","v":4.6790192519110485E-2},{"$f":"Perdas!AW149","v":4.7527036271887695E-2},{"$f":"Perdas!AX149","v":4.9409939072107001E-2},{"$f":"Perdas!AY149","v":4.8086878216503301E-2},{"$f":"Perdas!AZ149","v":4.5887853317198794E-2},{"$f":"Perdas!BA149","v":4.7980714329360595E-2},{"$f":"Perdas!BB149","v":4.6820303823821401E-2},{"$f":"Perdas!BC149","v":5.0052856731819896E-2},{"$f":"Perdas!BD149","v":5.2300000000000006E-2},{"$f":"Perdas!BE149","v":5.2408999999999997E-2},{"$f":"Perdas!BF149","v":5.5081137247472628E-2},{"$f":"Perdas!BG149","v":5.7699999999999994E-2},{"$f":"Perdas!BH149","v":5.0273448317434383E-2},{"$f":"Perdas!BI149","v":5.2126289997698944E-2}]
["Non Technical Losses (% Injected Energy)","EMS",3.8040782698602255E-2,3.6200000000000003E-2,0.18407826986022516,null,null,"EMS",{"$f":"Perdas!I150","v":6.9485336716029272E-2},{"$f":"Perdas!J150","v":7.011804629636495E-2},{"$f":"Perdas!K150","v":6.8604715303047986E-2},{"$f":"Perdas!L150","v":6.7664629640804372E-2},{"$f":"Perdas!M150","v":6.6356345060875982E-2},{"$f":"Perdas!N150","v":6.9596846038754032E-2},{"$f":"Perdas!O150","v":6.8997488664479495E-2},{"$f":"Perdas!P150","v":6.8253595724803162E-2},{"$f":"Perdas!Q150","v":6.7272993909833365E-2},{"$f":"Perdas!R150","v":6.1807796418952267E-2},{"$f":"Perdas!S150","v":6.011931772167748E-2},{"$f":"Perdas!T150","v":5.4261968607226568E-2},{"$f":"Perdas!U150","v":5.0731370792139331E-2},{"$f":"Perdas!V150","v":4.7721898625139446E-2},{"$f":"Perdas!W150","v":4.7136085392761456E-2},{"$f":"Perdas!X150","v":4.4245732302767043E-2},{"$f":"Perdas!Y150","v":4.5471521308828214E-2},{"$f":"Perdas!Z150","v":4.3950103909850671E-2},{"$f":"Perdas!AA150","v":4.2398768394270758E-2},{"$f":"Perdas!AB150","v":3.8914790308240618E-2},{"$f":"Perdas!AC150","v":3.6536059075692802E-2},{"$f":"Perdas!AD150","v":3.5244248511507002E-2},{"$f":"Perdas!AE150","v":3.5420164630000001E-2},{"$f":"Perdas!AF150","v":3.44E-2},{"$f":"Perdas!AG150","v":3.4299999999999997E-2},{"$f":"Perdas!AH150","v":3.37711687878628E-2},{"$f":"Perdas!AI150","v":0.03},{"$f":"Perdas!AJ150","v":3.5700000000000003E-2},{"$f":"Perdas!AK150","v":3.075914515521621E-2},{"$f":"Perdas!AL150","v":3.13226109117552E-2},{"$f":"Perdas!AM150","v":3.3912717480510703E-2},{"$f":"Perdas!AN150","v":2.87991803407762E-2},{"$f":"Perdas!AO150","v":3.1903006439895784E-2},{"$f":"Perdas!AP150","v":3.0633312362956501E-2},{"$f":"Perdas!AQ150","v":2.753998238030252E-2},{"$f":"Perdas!AR150","v":2.7732586558601301E-2},{"$f":"Perdas!AS150","v":2.96472856999659E-2},{"$f":"Perdas!AT150","v":2.4784799999999999E-2},{"$f":"Perdas!AU150","v":2.6826119965085198E-2},{"$f":"Perdas!AV150","v":2.3841371751943369E-2},{"$f":"Perdas!AW150","v":1.9375230745475199E-2},{"$f":"Perdas!AX150","v":2.39588974012762E-2},{"$f":"Perdas!AY150","v":1.88498076500258E-2},{"$f":"Perdas!AZ150","v":2.7666607075597469E-2},{"$f":"Perdas!BA150","v":3.20928965953651E-2},{"$f":"Perdas!BB150","v":2.89836240164804E-2},{"$f":"Perdas!BC150","v":3.7919972712223846E-2},{"$f":"Perdas!BD150","v":3.5200000000000002E-2},{"$f":"Perdas!BE150","v":3.6200000000000003E-2},{"$f":"Perdas!BF150","v":4.2000000000000003E-2},{"$f":"Perdas!BG150","v":3.6049999999999999E-2},{"$f":"Perdas!BH150","v":3.1499542420484875E-2},{"$f":"Perdas!BI150","v":3.8040782698602255E-2}]
["Non Technical Losses (% Injected Energy)","ETO",1.7853502823691747E-3,1.1899999999999999E-2,-1.0114649717630824,null,null,"ETO",{"$f":"Perdas!I151","v":2.0023787853984232E-2},{"$f":"Perdas!J151","v":1.9587444076013413E-2},{"$f":"Perdas!K151","v":2.2032307817959198E-2},{"$f":"Perdas!L151","v":2.3397141782676666E-2},{"$f":"Perdas!M151","v":2.0203823948738247E-2},{"$f":"Perdas!N151","v":2.2618015446158074E-2},{"$f":"Perdas!O151","v":2.2051400022465657E-2},{"$f":"Perdas!P151","v":1.7656003079474378E-2},{"$f":"Perdas!Q151","v":2.3018209483014699E-2},{"$f":"Perdas!R151","v":2.074141884044654E-2},{"$f":"Perdas!S151","v":2.2869217452717618E-2},{"$f":"Perdas!T151","v":2.5959323944203271E-2},{"$f":"Perdas!U151","v":2.2770361434746592E-2},{"$f":"Perdas!V151","v":2.4263073417324962E-2},{"$f":"Perdas!W151","v":2.5042577313152563E-2},{"$f":"Perdas!X151","v":2.4856041840546808E-2},{"$f":"Perdas!Y151","v":2.9586727940122768E-2},{"$f":"Perdas!Z151","v":3.1195744384728882E-2},{"$f":"Perdas!AA151","v":3.1883015143642189E-2},{"$f":"Perdas!AB151","v":3.3392471677882479E-2},{"$f":"Perdas!AC151","v":2.8970630041814632E-2},{"$f":"Perdas!AD151","v":2.2560405035155901E-2},{"$f":"Perdas!AE151","v":2.2200000000000001E-2},{"$f":"Perdas!AF151","v":1.5699999999999999E-2},{"$f":"Perdas!AG151","v":1.26E-2},{"$f":"Perdas!AH151","v":1.4138611042556299E-2},{"$f":"Perdas!AI151","v":1.23E-2},{"$f":"Perdas!AJ151","v":1.7899999999999999E-2},{"$f":"Perdas!AK151","v":1.5792641413880322E-2},{"$f":"Perdas!AL151","v":1.4342200000000001E-2},{"$f":"Perdas!AM151","v":1.5467581449050501E-2},{"$f":"Perdas!AN151","v":1.1473300091669801E-2},{"$f":"Perdas!AO151","v":1.362877092005252E-2},{"$f":"Perdas!AP151","v":1.7873693077606299E-2},{"$f":"Perdas!AQ151","v":1.7123888295159526E-2},{"$f":"Perdas!AR151","v":1.5048293657181199E-2},{"$f":"Perdas!AS151","v":2.1012634244698899E-2},{"$f":"Perdas!AT151","v":1.49041E-2},{"$f":"Perdas!AU151","v":1.27320758316298E-2},{"$f":"Perdas!AV151","v":1.6203666948521392E-2},{"$f":"Perdas!AW151","v":1.2939886994489001E-2},{"$f":"Perdas!AX151","v":1.3138515960157001E-2},{"$f":"Perdas!AY151","v":1.2465783008171201E-2},{"$f":"Perdas!AZ151","v":1.1345063423925175E-2},{"$f":"Perdas!BA151","v":5.8831636064975304E-3},{"$f":"Perdas!BB151","v":6.4227290747290895E-3},{"$f":"Perdas!BC151","v":9.0783724346465994E-3},{"$f":"Perdas!BD151","v":9.8999999999999991E-3},{"$f":"Perdas!BE151","v":1.1899999999999999E-2},{"$f":"Perdas!BF151","v":7.7657292482248008E-3},{"$f":"Perdas!BG151","v":7.0999999999999995E-3},{"$f":"Perdas!BH151","v":3.7026536852634434E-3},{"$f":"Perdas!BI151","v":1.7853502823691747E-3}]
["Non Technical Losses (% Injected Energy)","ESS",2.1020231385437682E-3,-4.3E-3,{"$f":"IFERROR(IF((C152-D152)*100<=-100,\"-\",IF((C152-D152)*100=0,\"-\",(C152-D152)*100)),\"-\")","v":0.64020231385437687},null,null,"ESS",{"$f":"Perdas!I152","v":3.7104327500597826E-3},{"$f":"Perdas!J152","v":4.5734528285143531E-4},{"$f":"Perdas!K152","v":-3.8715730350699046E-3},{"$f":"Perdas!L152","v":-3.4256627335508979E-3},{"$f":"Perdas!M152","v":-7.7629001068528778E-3},{"$f":"Perdas!N152","v":-4.9583399414368928E-3},{"$f":"Perdas!O152","v":-3.2058393378395851E-3},{"$f":"Perdas!P152","v":-1.6717964500363855E-3},{"$f":"Perdas!Q152","v":1.3568602695898835E-3},{"$f":"Perdas!R152","v":6.9054795351003396E-4},{"$f":"Perdas!S152","v":1.242933514423242E-3},{"$f":"Perdas!T152","v":2.867457423960793E-3},{"$f":"Perdas!U152","v":4.0578956190526596E-3},{"$f":"Perdas!V152","v":3.9127574214515588E-3},{"$f":"Perdas!W152","v":6.5386807606886733E-3},{"$f":"Perdas!X152","v":3.7515608071331517E-3},{"$f":"Perdas!Y152","v":5.8793307023953262E-3},{"$f":"Perdas!Z152","v":6.558793409551877E-3},{"$f":"Perdas!AA152","v":3.8195467725212688E-3},{"$f":"Perdas!AB152","v":4.8912797443039909E-3},{"$f":"Perdas!AC152","v":2.5282943640926548E-3},{"$f":"Perdas!AD152","v":9.0435701684961703E-4},{"$f":"Perdas!AE152","v":2.7500000000000003E-3},{"$f":"Perdas!AF152","v":-2.0999999999999999E-3},{"$f":"Perdas!AG152","v":0},{"$f":"Perdas!AH152","v":-3.4889045526887997E-4},{"$f":"Perdas!AI152","v":-1.9E-3},{"$f":"Perdas!AJ152","v":2.2000000000000001E-3},{"$f":"Perdas!AK152","v":-5.5815729431668191E-4},{"$f":"Perdas!AL152","v":-1.1999999999999999E-3},{"$f":"Perdas!AM152","v":-8.53012569188757E-4},{"$f":"Perdas!AN152","v":-5.2912569142243599E-4},{"$f":"Perdas!AO152","v":7.8333480506969104E-4},{"$f":"Perdas!AP152","v":3.25997538247229E-3},{"$f":"Perdas!AQ152","v":5.1526633585750482E-3},{"$f":"Perdas!AR152","v":3.2154387866535502E-3},{"$f":"Perdas!AS152","v":6.7851046314527895E-3},{"$f":"Perdas!AT152","v":2.3573000000000001E-3},{"$f":"Perdas!AU152","v":1.41186478452969E-3},{"$f":"Perdas!AV152","v":7.2931662122378144E-4},{"$f":"Perdas!AW152","v":-2.4685997351874002E-3},{"$f":"Perdas!AX152","v":1.4528845044536201E-4},{"$f":"Perdas!AY152","v":-2.94677625769919E-3},{"$f":"Perdas!AZ152","v":2.9307180025685969E-4},{"$f":"Perdas!BA152","v":1.9977785608949598E-3},{"$f":"Perdas!BB152","v":-9.6753440938294295E-4},{"$f":"Perdas!BC152","v":4.7692231249535895E-3},{"$f":"Perdas!BD152","v":3.4999999999999996E-3},{"$f":"Perdas!BE152","v":-4.3E-3},{"$f":"Perdas!BF152","v":1.1999999999999999E-3},{"$f":"Perdas!BG152","v":-1E-4},{"$f":"Perdas!BH152","v":-1.4674286996731317E-3},{"$f":"Perdas!BI152","v":2.1020231385437682E-3}]
["Non Technical Losses (% Injected Energy)","ERO",0.12090067542752246,0.13539999999999999,{"$f":"IFERROR(IF((C153-D153)*100<=-100,\"-\",IF((C153-D153)*100=0,\"-\",(C153-D153)*100)),\"-\")","v":-1.4499324572477532},null,null,"ERO",{"$f":"Perdas!I153","v":0},{"$f":"Perdas!J153","v":0},{"$f":"Perdas!K153","v":0},{"$f":"Perdas!L153","v":0.1008},{"$f":"Perdas!M153","v":0},{"$f":"Perdas!N153","v":0},{"$f":"Perdas!O153","v":0},{"$f":"Perdas!P153","v":0.12820000000000001},{"$f":"Perdas!Q153","v":0},{"$f":"Perdas!R153","v":0},{"$f":"Perdas!S153","v":0},{"$f":"Perdas!T153","v":0.12089999999999999},{"$f":"Perdas!U153","v":0},{"$f":"Perdas!V153","v":0},{"$f":"Perdas!W153","v":0},{"$f":"Perdas!X153","v":0.15590000000000001},{"$f":"Perdas!Y153","v":0},{"$f":"Perdas!Z153","v":0},{"$f":"Perdas!AA153","v":0},{"$f":"Perdas!AB153","v":0.18609999999999999},{"$f":"Perdas!AC153","v":0},{"$f":"Perdas!AD153","v":0},{"$f":"Perdas!AE153","v":0},{"$f":"Perdas!AF153","v":0.1699},{"$f":"Perdas!AG153","v":0.1673},{"$f":"Perdas!AH153","v":0.163223033862883},{"$f":"Perdas!AI153","v":0.16020000000000001},{"$f":"Perdas!AJ153","v":0.16470000000000001},{"$f":"Perdas!AK153","v":0.16831247091344076},{"$f":"Perdas!AL153","v":0.17150000000000001},{"$f":"Perdas!AM153","v":0.16592668043267397},{"$f":"Perdas!AN153","v":0.15870387528083499},{"$f":"Perdas!AO153","v":0.1516619148872628},{"$f":"Perdas!AP153","v":0.15255592800412698},{"$f":"Perdas!AQ153","v":0.15078665879492381},{"$f":"Perdas!AR153","v":0.14044360676970999},{"$f":"Perdas!AS153","v":0.141820996420402},{"$f":"Perdas!AT153","v":0.12844030000000001},{"$f":"Perdas!AU153","v":0.12971456022997802},{"$f":"Perdas!AV153","v":0.1379646419037012},{"$f":"Perdas!AW153","v":0.13484258999999998},{"$f":"Perdas!AX153","v":0.13611321453790101},{"$f":"Perdas!AY153","v":0.139180262021602},{"$f":"Perdas!AZ153","v":0.13577338683448839},{"$f":"Perdas!BA153","v":0.13321265997071499},{"$f":"Perdas!BB153","v":0.13350317721381499},{"$f":"Perdas!BC153","v":0.136833327297392},{"$f":"Perdas!BD153","v":0.13449999999999998},{"$f":"Perdas!BE153","v":0.13539999999999999},{"$f":"Perdas!BF153","v":0.13780000000000001},{"$f":"Perdas!BG153","v":0.1303},{"$f":"Perdas!BH153","v":0.1221871899443326},{"$f":"Perdas!BI153","v":0.12090067542752246}]
["Non Technical Losses (% Injected Energy)","EAC",5.1550741183578649E-2,5.4199999999999998E-2,{"$f":"IFERROR(IF((C154-D154)*100<=-100,\"-\",IF((C154-D154)*100=0,\"-\",(C154-D154)*100)),\"-\")","v":-0.26492588164213488},null,null,"EAC",{"$f":"Perdas!I154","v":0},{"$f":"Perdas!J154","v":0},{"$f":"Perdas!K154","v":0},{"$f":"Perdas!L154","v":9.1200000000000003E-2},{"$f":"Perdas!M154","v":0},{"$f":"Perdas!N154","v":0},{"$f":"Perdas!O154","v":0},{"$f":"Perdas!P154","v":0.14410000000000001},{"$f":"Perdas!Q154","v":0},{"$f":"Perdas!R154","v":0},{"$f":"Perdas!S154","v":0},{"$f":"Perdas!T154","v":0.13800000000000001},{"$f":"Perdas!U154","v":0},{"$f":"Perdas!V154","v":0},{"$f":"Perdas!W154","v":0},{"$f":"Perdas!X154","v":0.13469999999999999},{"$f":"Perdas!Y154","v":0},{"$f":"Perdas!Z154","v":0},{"$f":"Perdas!AA154","v":0},{"$f":"Perdas!AB154","v":0.14419999999999999},{"$f":"Perdas!AC154","v":0},{"$f":"Perdas!AD154","v":0},{"$f":"Perdas!AE154","v":0},{"$f":"Perdas!AF154","v":0.1217},{"$f":"Perdas!AG154","v":0.11550000000000001},{"$f":"Perdas!AH154","v":0.102853981166015},{"$f":"Perdas!AI154","v":0.1041},{"$f":"Perdas!AJ154","v":9.7500000000000003E-2},{"$f":"Perdas!AK154","v":9.6672383780925963E-2},{"$f":"Perdas!AL154","v":9.7900000000000001E-2},{"$f":"Perdas!AM154","v":8.8659095200578492E-2},{"$f":"Perdas!AN154","v":8.8094396474363706E-2},{"$f":"Perdas!AO154","v":8.6822850941893903E-2},{"$f":"Perdas!AP154","v":9.1511205126077091E-2},{"$f":"Perdas!AQ154","v":9.2176574638098016E-2},{"$f":"Perdas!AR154","v":8.1965522733542601E-2},{"$f":"Perdas!AS154","v":7.8266575205373695E-2},{"$f":"Perdas!AT154","v":6.7456799999999997E-2},{"$f":"Perdas!AU154","v":6.4900983791005493E-2},{"$f":"Perdas!AV154","v":6.5157603721728102E-2},{"$f":"Perdas!AW154","v":6.0482596300151299E-2},{"$f":"Perdas!AX154","v":5.48515187029298E-2},{"$f":"Perdas!AY154","v":5.3850861865733804E-2},{"$f":"Perdas!AZ154","v":4.9752704493121594E-2},{"$f":"Perdas!BA154","v":5.0107902882679196E-2},{"$f":"Perdas!BB154","v":4.9756472885359407E-2},{"$f":"Perdas!BC154","v":4.9154732818430302E-2},{"$f":"Perdas!BD154","v":5.2199999999999996E-2},{"$f":"Perdas!BE154","v":5.4199999999999998E-2},{"$f":"Perdas!BF154","v":5.8054079356004332E-2},{"$f":"Perdas!BG154","v":5.4800000000000001E-2},{"$f":"Perdas!BH154","v":5.183680620756953E-2},{"$f":"Perdas!BI154","v":5.1550741183578649E-2}]
["Non Technical Losses (% Injected Energy)","Total",4.02000428746946E-2,4.3730000000000005E-2,-0.35299571253054052,null,null,"Total",{"$f":"Perdas!I155","v":4.4714090577211686E-2},{"$f":"Perdas!J155","v":4.3122174692930511E-2},{"$f":"Perdas!K155","v":3.9855598045185403E-2},{"$f":"Perdas!L155","v":0},{"$f":"Perdas!M155","v":3.4391941694661997E-2},{"$f":"Perdas!N155","v":3.4786648124203373E-2},{"$f":"Perdas!O155","v":3.2941640843560292E-2},{"$f":"Perdas!P155","v":0},{"$f":"Perdas!Q155","v":3.0985654266999743E-2},{"$f":"Perdas!R155","v":2.7845813185436639E-2},{"$f":"Perdas!S155","v":2.8767783892776694E-2},{"$f":"Perdas!T155","v":0},{"$f":"Perdas!U155","v":2.6484485992357591E-2},{"$f":"Perdas!V155","v":2.6705047595872302E-2},{"$f":"Perdas!W155","v":2.7942700477573589E-2},{"$f":"Perdas!X155","v":2.9181147636304441E-2},{"$f":"Perdas!Y155","v":3.2592474096548175E-2},{"$f":"Perdas!Z155","v":3.3470806720384695E-2},{"$f":"Perdas!AA155","v":3.5203354193999878E-2},{"$f":"Perdas!AB155","v":0},{"$f":"Perdas!AC155","v":2.8859169888464282E-2},{"$f":"Perdas!AD155","v":2.7044835965830585E-2},{"$f":"Perdas!AE155","v":2.64E-2},{"$f":"Perdas!AF155","v":4.4999999999999998E-2},{"$f":"Perdas!AG155","v":4.5600000000000002E-2},{"$f":"Perdas!AH155","v":4.58E-2},{"$f":"Perdas!AI155","v":4.3900000000000002E-2},{"$f":"Perdas!AJ155","v":4.5100000000000001E-2},{"$f":"Perdas!AK155","v":4.4022530945378821E-2},{"$f":"Perdas!AL155","v":4.3900000000000002E-2},{"$f":"Perdas!AM155","v":4.3471603597086503E-2},{"$f":"Perdas!AN155","v":4.2311673869115766E-2},{"$f":"Perdas!AO155","v":4.2971442593855151E-2},{"$f":"Perdas!AP155","v":4.5391171906229599E-2},{"$f":"Perdas!AQ155","v":4.515861980952942E-2},{"$f":"Perdas!AR155","v":4.3530682579189801E-2},{"$f":"Perdas!AS155","v":4.5362734359298704E-2},{"$f":"Perdas!AT155","v":4.0406399999999995E-2},{"$f":"Perdas!AU155","v":4.0167520664368503E-2},{"$f":"Perdas!AV155","v":4.0731240099454918E-2},{"$f":"Perdas!AW155","v":3.9159857699999995E-2},{"$f":"Perdas!AX155","v":4.0197749502373294E-2},{"$f":"Perdas!AY155","v":3.88875159490377E-2},{"$f":"Perdas!AZ155","v":3.9630677429652601E-2},{"$f":"Perdas!BA155","v":4.0387316717004899E-2},{"$f":"Perdas!BB155","v":3.9827525554364501E-2},{"$f":"Perdas!BC155","v":4.3326763502441794E-2},{"$f":"Perdas!BD155","v":4.4699999999999997E-2},{"$f":"Perdas!BE155","v":4.3730000000000005E-2},{"$f":"Perdas!BF155","v":4.7237765179054356E-2},{"$f":"Perdas!BG155","v":4.4249999999999998E-2},{"$f":"Perdas!BH155","v":3.9855670917946714E-2},{"$f":"Perdas!BI155","v":4.02000428746946E-2}]
["Non Technical Losses (% Injected Energy)"]

{"sheet":"EB","index":26,"n_rows":453,"n_cols":58,"rows_kept":453,"cut":false,"hidden":false,"merged":[]}
[null,null,"Energy Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Model"]
[]
[]
[]
[null,"Inserir Período Comparativo para essa planilha --->",{"$f":"IF(C2=\"\",PerAtual,C2)","v":"1Q25"},{"$f":"IF(D2=\"\",PerAnterior,D2)","v":"1Q24"}]
[]
["Coluna1","Coluna2","Coluna3","Coluna4","Coluna5","Coluna6"]
["Consolidado","Descrição (R$ milhões)",{"$f":"IF(C5=\"\",PerAtual,C5)","v":"1Q25"},{"$f":"IF(D5=\"\",PerAnterior,D5)","v":"1Q24"},"Var (%)","Var (R$)",null,null,"1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["Company","Coluna1","Coluna2","Coluna3","Coluna4","Coluna5"]
["Consolidado","Consolidado",null,null,null,null,null,"Consolidado"]
["Consolidado"]
["Consolidado",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},{"$f":"J$8","v":"2Q12"},"3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["Consolidado"]
["Consolidado"]
["Consolidado"]
["Consolidado","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H12:$CY45,MATCH($B16,$H12:$H45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CY45,MATCH($B16,$H12:$H45,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":7894.9759909671257},{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":"-"},{"$f":"C16-D16","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"I17+I23+I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6464.8000000000011,6220.9000000000005,6062.2,6455.0000000000009,{"$f":"AC17+AC23+AC24","v":6377.7999999999993},6127.6,6127.4,6572.5999999999995,6462,6161.6000000000013,6231.4999999999991,6806.9999999999982,7742,7445.3000000000011,7511.6999999999989,8067.1,7853.8922707550018,6893.9200627659993,{"$f":"AQ17+AQ23+AQ24","v":7604.380535362},8329.8516735909998,7515.3127400880003,7316.3074143170006,7505.7669971370015,7859.6023223350012,7496.2823470088961,7112.765824292047,7387.8809489720179,7722.6403180890538,7364.5810429921175,7102.0738429425492,7467.4338306802638,{"$f":"BD17+BD23+BD24","v":8916.6351092631303},7894.9759909671257,{"$f":"BF17+BF23+BF24","v":7456.8713126125103}]
["Consolidado","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H12:$CY45,MATCH($B17,$H12:$H45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CY45,MATCH($B17,$H12:$H45,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":7877.0746394876842},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"SUM(I18:I22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6374.9000000000005,6235.2000000000007,6022.8,6155.3,{"$f":"SUM(AC18:AC22)","v":6244.7999999999993},6140.2000000000007,6020.4,6363,6339.7,6218.4000000000005,6068.7,6532.1999999999989,7586.2,7387.1,7401.6999999999989,7870.2000000000007,7724.7385820000018,7030.8400619999993,{"$f":"SUM(AQ18:AQ22)","v":7311.3783199999998},8185.1746289999992,7466.313365,7317.1598690000001,7278.8272970000016,7715.5795720000006,7478.8381141217524,7255.6292725589119,7296.2368307782963,7608.404329463825,7337.0578038228796,7197.6141050361894,7227.7101238311152,{"$f":"SUM(BD18:BD22)","v":8775.0550182420284},7877.0746394876842,{"$f":"SUM(BF18:BF22)","v":7675.1728314690263}]
["Consolidado","ü  Residential",{"$f":"INDEX($H$12:$CY$45,MATCH($B18,$H$12:$H$45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},4313.9224822241449,"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"I55+I92+I129+I166+I203+I240+I277+I314+I351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2629,2512.4,2370,2573.8000000000002,{"$f":"AC55+AC92+AC129+AC166+AC203+AC240+AC277+AC314+AC351","v":2664.4999999999995},2605.1000000000004,2477.6000000000004,2728,2778.8,2666.8,2485.9,2820.1,{"$f":"AK55+AK92+AK129+AK166+AK203+AK240+AK277+AK314+AK351+AK425+AK388","v":3392.3},3222.9,3152.7999999999997,3499.3999999999996,3557.3428290000002,3379.8737270000001,{"$f":"AQ55+AQ92+AQ129+AQ166+AQ203+AQ240+AQ277+AQ314+AQ351+AQ425+AQ388","v":3338.5553989999999},3928.1292019999996,3596.0965879999999,3539.4389890000007,3388.1203200000009,3721.2080040000001,3711.8524388180472,3510.7720530865122,3462.201595883414,3778.1279749914183,3748.2893086837271,3633.0631149277656,3620.7897724472491,{"$f":"BD55+BD92+BD129+BD166+BD203+BD240+BD277+BD314+BD351+BD425+BD388","v":4648.0074781018784},4313.9224822241449,{"$f":"BF55+BF92+BF129+BF166+BF203+BF240+BF277+BF314+BF351+BF425+BF388","v":4147.438906962544}]
["Consolidado","ü  Industrial",{"$error":"#N/A"},336.01440679727102,"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"I56+I93+I130+I167+I204+I241+I278+I315+I352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,796.5,790.1,740.3,640.50000000000023,591,587.59999999999991,583.89999999999986,558.70000000000005,552.20000000000005,547.80000000000007,552.79999999999995,544.59999999999991,614.1,599.59999999999991,604.79999999999995,591.30000000000018,553.91457400000002,505.76800199999991,{"$f":"AQ56+AQ93+AQ130+AQ167+AQ204+AQ241+AQ278+AQ315+AQ352+AQ426+AQ389","v":580.6651280000001},567.97729400000003,479.80918900000006,497.15275899999989,517.11452300000008,492.08472100000006,454.62276703603101,492.50219956482903,502.36546702050003,461.54783602341701,427.61187205028597,443.59727136555205,428.13086163723398,{"$f":"BD56+BD93+BD130+BD167+BD204+BD241+BD278+BD315+BD352+BD426+BD389","v":429.18905433115788},336.01440679727102,{"$f":"BF56+BF93+BF130+BF167+BF204+BF241+BF278+BF315+BF352+BF426+BF389","v":331.81383119621398}]
["Consolidado","ü  Commercial",{"$error":"#N/A"},1327.905144478621,"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"I57+I94+I131+I168+I205+I242+I279+I316+I353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1429.3,1353.5000000000002,1258,1324.3000000000002,1383.8,1326.3,1254.7999999999997,1348.2000000000003,1378.5,1328.7,1242.8,1376.6,1639.5,1577.5000000000005,1529.6999999999998,1634.9000000000003,1621.6456530000003,1269.2737139999999,{"$f":"AQ57+AQ94+AQ131+AQ168+AQ205+AQ242+AQ279+AQ316+AQ353+AQ427+AQ390","v":1317.8474630000003},1542.0011379999996,1410.7631269999997,1351.1430789999999,1327.179707,1454.6157559999997,1436.0840315128589,1374.9781454912941,1325.2280490560001,1370.022562096769,1357.7131195406739,1301.5720339168056,1233.6620604798479,{"$f":"BD57+BD94+BD131+BD168+BD205+BD242+BD279+BD316+BD353+BD427+BD390","v":1490.0856809506413},1327.905144478621,{"$f":"BF57+BF94+BF131+BF168+BF205+BF242+BF279+BF316+BF353+BF427+BF390","v":1293.8862705586291}]
["Consolidado","ü  Rural",{"$error":"#N/A"},814.02243343497196,"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"I58+I95+I132+I169+I206+I243+I280+I317+I354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,591.80000000000007,624.6,729.3,646.49999999999989,641.20000000000005,648.10000000000014,761,715.30000000000007,667.9,686.60000000000014,818.90000000000009,734.39999999999986,804.5,789.7,930.3,899,846.445201,840.56551100000001,{"$f":"AQ58+AQ95+AQ132+AQ169+AQ206+AQ243+AQ280+AQ317+AQ354+AQ428+AQ391","v":1013.7843489999997},1026.2354930000001,867.05911500000002,871.0020649999999,1005.620868,924.714381,810.74132734280306,770.95615346453201,922.54472512719815,848.25867329306095,746.601640252724,735.43876250625794,882.85675974241292,{"$f":"BD58+BD95+BD132+BD169+BD206+BD243+BD280+BD317+BD354+BD428+BD391","v":957.40131821940781},814.02243343497196,{"$f":"BF58+BF95+BF132+BF169+BF206+BF243+BF280+BF317+BF354+BF428+BF391","v":769.72126480846589}]
["Consolidado","ü  Public service and own consumption",{"$error":"#N/A"},1085.2101725526759,"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"I59+I96+I133+I170+I207+I244+I281+I318+I355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,928.3,954.6,925.19999999999993,970.19999999999993,964.3,973.10000000000014,943.09999999999991,1012.8000000000002,962.3,988.50000000000011,968.30000000000007,1056.4999999999998,1135.8,1197.4000000000001,1184.0999999999999,1245.6000000000001,1145.3903249999998,1035.3591080000001,{"$f":"AQ59+AQ96+AQ133+AQ170+AQ207+AQ244+AQ281+AQ318+AQ355+AQ429+AQ392","v":1060.5259809999998},1120.831502,1112.5853460000001,1058.4229769999999,1040.7918790000001,1122.9567099999999,1065.537549412013,1106.4207209517449,1083.8969936911831,1150.447283059159,1056.841863295469,1083.9429223198081,1062.270669524371,{"$f":"BD59+BD96+BD133+BD170+BD207+BD244+BD281+BD318+BD355+BD429+BD392","v":1250.3714866389439},1085.2101725526759,{"$f":"BF59+BF96+BF133+BF170+BF207+BF244+BF281+BF318+BF355+BF429+BF392","v":1132.3125579431739}]
["Consolidado","(c) Unbilled consumption",{"$error":"#N/A"},8.1396000394412091,"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"I60+I97+I134+I171+I208+I245+I282+I319+I356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-32.400000000000006,-131,-77.599999999999994,185.1,19.7,-113.6,8.2999999999999972,101.19999999999999,10.600000000000001,-162.90000000000003,57.4,163.90000000000003,43.199999999999996,-48.4,15.899999999999991,95.5,26.32682800000002,-231.72585099999998,{"$f":"AQ60+AQ97+AQ134+AQ171+AQ208+AQ245+AQ282+AQ319+AQ356+AQ430+AQ393","v":197.03876000000008},36.375005999999978,-59.379295999999968,-98.629623000000095,126.97830500000003,39.219562000000053,4.7766453661429722,-155.75058567986503,76.998474313721957,100.14507894522906,15.017776492570995,-105.02634525364003,230.49996236914797,{"$f":"BD60+BD97+BD134+BD171+BD208+BD245+BD282+BD319+BD356+BD430+BD393","v":131.56070150110315},8.1396000394412091,{"$f":"BF60+BF97+BF134+BF171+BF208+BF245+BF282+BF319+BF356+BF430+BF393","v":-227.72159681651556}]
["Consolidado","(d) Energy sales to concession operators",{"$error":"#N/A"},9.7617514399999994,"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"I61+I98+I135+I172+I209+I246+I283+I320+I357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122.3,116.7,116.99999999999999,114.6,113.3,101,98.700000000000017,108.39999999999998,111.7,106.1,105.4,110.89999999999995,112.6,106.6,94.1,101.40000000000003,102.82686075500004,94.805851766000174,{"$f":"AQ61+AQ98+AQ135+AQ172+AQ209+AQ246+AQ283+AQ320+AQ357+AQ431+AQ394","v":95.963455361999962},108.30203859099993,108.37867108799999,97.777168316999962,99.961395136999954,104.80318833500009,12.667587521000003,12.887137413000001,14.645643879999998,14.090909679999999,12.505462676666667,9.4860831599999997,9.2237444799999988,{"$f":"BD61+BD98+BD135+BD172+BD209+BD246+BD283+BD320+BD357+BD431+BD394","v":10.019389519999997},9.7617514399999994,{"$f":"BF61+BF98+BF135+BF172+BF209+BF246+BF283+BF320+BF357+BF431+BF394","v":9.4200779599999986}]
["Consolidado","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H12:$CY45,MATCH($B25,$H12:$H45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CY45,MATCH($B25,$H12:$H45,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":13588.507872576352},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"I16+I26+I27+I28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8543.6000000000022,8176.9000000000015,8242.9,8545.6,{"$f":"AC16+AC26+AC27+AC28","v":8697.5},8337,8594,8927.4,8995.1999999999989,8548.5000000000018,8788.0999999999985,9360.8999999999978,10829.6,10456.800000000001,10702,11218.4,11263.381598554965,10005.052380263998,{"$f":"AQ16+AQ26+AQ27+AQ28","v":11105.300244892002},11886.763257125001,11244.413874866001,10781.576233497004,11435.202790547,11801.726915658001,11602.711113251193,11022.22114142857,11649.332964309539,11902.828859526622,11904.089787555045,11460.148696449502,12588.028758627757,{"$f":"BD16+BD26+BD27+BD28","v":14313.303516691543},13588.507872576352,{"$f":"BF16+BF26+BF27+BF28","v":13071.502557527278}]
["Consolidado","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H$12:$CY$45,MATCH($B26,$H$12:$H$45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},2495.0381605726102,"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"I63+I100+I137+I174+I211+I248+I285+I322+I359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,837.8,910.30000000000018,976.29999999999984,1037.1000000000001,{"$f":"AC63+AC100+AC137+AC174+AC211+AC248+AC285+AC322+AC359","v":1127.5999999999999},1173.0999999999999,1253.8000000000002,1281.8999999999999,1288.0000000000002,1278.1999999999998,1387.5,1384.1999999999998,{"$f":"AK63+AK100+AK137+AK174+AK211+AK248+AK285+AK322+AK359+AK433+AK396","v":1439},1429.3,1483.8,1521.5,1528.5078162785098,1356.4359016039502,{"$f":"AQ63+AQ100+AQ137+AQ174+AQ211+AQ248+AQ285+AQ322+AQ359+AQ433+AQ396","v":1625.17287443131},1692.0493710639598,1712.947930609,1732.331490498,1867.678391896,1909.853178174,1926.6947081059998,1925.6715784019996,2043.448311443,1984.7667744600003,2068.8005580000004,2068.816276,2299.0045916560002,{"$f":"BD63+BD100+BD137+BD174+BD211+BD248+BD285+BD322+BD359+BD433+BD396","v":2493.4092315350008},2495.0381605726102,{"$f":"BF63+BF100+BF137+BF174+BF211+BF248+BF285+BF322+BF359+BF433+BF396","v":2606.9114978478433}]
["Consolidado","(g) Energy exchange",{"$error":"#N/A"},126.01870683700015,"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"I64+I101+I138+I175+I212+I249+I286+I323+I360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.60000000000001,72.099999999999994,89.4,131.9,111.2,99.9,102.2,120.4,151.89999999999998,121.30000000000001,113.5,143.9,139.49999999999997,134.19999999999999,133.69999999999999,171.29999999999995,213.87438776099998,167.0432163539999,{"$f":"AQ64+AQ101+AQ138+AQ175+AQ212+AQ249+AQ286+AQ323+AQ360+AQ434+AQ397","v":144.02540202499966},186.27326492700087,203.59132150600007,161.93528239400004,162.48403780200064,211.81441672599968,177.16993721000003,124.48187839100001,115.644673391,166.59927470299999,181.57156081799991,130.69503324874989,130.14912311441137,{"$f":"BD64+BD101+BD138+BD175+BD212+BD249+BD286+BD323+BD360+BD434+BD397","v":-29.797395199160803},126.01870683700015,{"$f":"BF64+BF101+BF138+BF175+BF212+BF249+BF286+BF323+BF360+BF434+BF397","v":98.555789852999894}]
["Consolidado","(h) Distribution losses",{"$error":"#N/A"},3072.4750141996178,"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"I65+I102+I139+I176+I213+I250+I287+I324+I361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1139.4000000000001,973.6,1115,921.59999999999991,1080.8999999999999,936.40000000000009,1110.5999999999999,952.50000000000023,1093.3,987.4,1055.5999999999999,1025.8000000000002,1509.1,1448,1572.8000000000002,1458.5,1667.1071237604533,1587.6531995400496,{"$f":"AQ65+AQ102+AQ139+AQ176+AQ213+AQ250+AQ287+AQ324+AQ361+AQ435+AQ398","v":1731.7214330736915},1678.5889475430413,1812.5618826629998,1571.0020462880016,1899.2733637120004,1820.4569984229997,2002.5641209262969,1859.3018603435241,2102.3590305035204,2028.822492274568,2289.1366257449281,2158.5635442582025,2691.441213177081,{"$f":"BD65+BD102+BD139+BD176+BD213+BD250+BD287+BD324+BD361+BD435+BD398","v":2933.0565710925721},3072.4750141996178,{"$f":"BF65+BF102+BF139+BF176+BF213+BF250+BF287+BF324+BF361+BF435+BF398","v":2909.1639572139225}]
["Consolidado","(i) Losses in High-Voltage National Grid",{"$error":"#N/A"},182.05286801714999,"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"I66+I103+I140+I177+I214+I251+I288+I325+I362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135.6,131,154.4,117,161.69999999999999,144.70000000000002,126,106.1,130.19999999999999,181,118.99999999999999,141,205.6,192.6,156.79999999999998,175.10000000000002,213.28760359806384,193.07320607851685,{"$f":"AQ66+AQ103+AQ140+AQ177+AQ214+AQ251+AQ288+AQ325+AQ362+AQ436+AQ399","v":160.70605507540262},191.03370747892524,208.90947982948396,204.92201894463059,172.06647780997943,197.89884527724217,231.38390892800015,188.087649340002,163.64522598888129,162.59769072699987,211.2604346745857,164.80274815764886,183.00463174918576,{"$f":"BD66+BD103+BD140+BD177+BD214+BD251+BD288+BD325+BD362+BD436+BD399","v":209.70744072191752},182.05286801714999,{"$f":"BF66+BF103+BF140+BF177+BF214+BF251+BF288+BF325+BF362+BF436+BF399","v":197.10915389191169}]
["Consolidado","(j) Sale of Electricity CCEE",{"$error":"#N/A"},283.24884219698436,"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"I67+I104+I141+I178+I215+I252+I289+I326+I363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,453.5,969.7,858.09999999999991,1209,588.5,683.6,459.20000000000005,214.59999999999997,324.5,455.9,401.29999999999995,188.8,383,439.8,586.99999999999989,480.8,615.75513564607274,1061.2503371190087,{"$f":"AQ67+AQ104+AQ141+AQ178+AQ215+AQ252+AQ289+AQ326+AQ363+AQ437+AQ400","v":434.28079375866815},547.87820427080851,574.96701249639068,796.53590086738564,1081.4848372626675,1552.3882786000743,670.32417491084902,905.98660542076721,921.81932442913705,1137.0007699812084,574.17826278267341,794.04762369384525,431.56896309272139,{"$f":"BD67+BD104+BD141+BD178+BD215+BD252+BD289+BD326+BD363+BD437+BD400","v":176.78163780676016},283.24884219698436,{"$f":"BF67+BF104+BF141+BF178+BF215+BF252+BF289+BF326+BF363+BF437+BF400","v":498.82186533347686}]
["Consolidado","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H12:$CY45,MATCH($B31,$H12:$H45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CY45,MATCH($B31,$H12:$H45,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":11432.752715380879},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"I16+I28+I29+I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8193.3000000000011,8295.2000000000007,8189.6999999999989,8702.6,{"$f":"AC16+AC28+AC29+AC30","v":8208.8999999999978},7892.3,7823.2,7845.8,8010,7785.9000000000005,7807.3999999999987,8162.5999999999985,9839.7000000000007,9525.7000000000007,9828.2999999999993,10181.5,10350.042133759593,9735.8968055035748,{"$f":"AQ16+AQ28+AQ29+AQ30","v":9931.0888172697614},10747.352532883775,10111.751115076875,9888.767380417019,10658.591675921649,11430.346444635317,10400.554551774043,10066.141939396341,10575.704529893557,11051.061271071831,10439.156366194306,10219.487759052245,10773.44863869925,{"$f":"BD16+BD28+BD29+BD30","v":12236.18075888438},11432.752715380879,{"$f":"BF16+BF28+BF29+BF30","v":11061.966289051821}]
["Consolidado"]
["Consolidado"]
["Consolidado","(a) Energy purchased",{"$f":"INDEX($H12:$CY45,MATCH($B34,$H12:$H45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CY45,MATCH($B34,$H12:$H45,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":10799.339004177182},{"$f":"IFERROR(IF((C34/D34-1)*100<=-100,\"-\",IF((C34/D34-1)*100=0,\"-\",(C34/D34-1)*100)),\"-\")","v":"-"},{"$f":"C34-D34","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"SUM(I35:I42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7710.9,7937.7000000000007,7909.5,8351.0999999999985,{"$f":"SUM(AC35:AC42)","v":7599.0000000000009},7449,7286.0000000000009,7289.8,7354.2000000000007,7239.8,7424.7000000000007,7657.9,8976,{"$f":"SUM(AL35:AL42)","v":9270.0999999999967},9349.1,9671.2000000000007,9709.1863234406774,9286.7916576770185,9342.3434202050339,10291.781232654082,9512.9881033860584,9421.3551505114956,10359.662071372706,11205.690509902091,10119.437527880043,9879.1117584273397,10384.070034728535,10894.40721678583,10000.34145767496,9838.6370260422427,10325.059628113486,{"$f":"SUM(BD35:BD42)","v":11552.670753592092},10799.339004177182,{"$f":"SUM(BF35:BF42)","v":10637.56156505344}]
["Consolidado","ü  Bilateral",{"$f":"INDEX($H$12:$CY$45,MATCH($B35,$H$12:$H$45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},1011.03737655515,"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"I72+I109+I146+I183+I220+I257+I294+I331+I368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,942.9,1167.8999999999999,1045.8000000000002,1066.3000000000002,{"$f":"AC72+AC109+AC146+AC183+AC220+AC257+AC294+AC331+AC368","v":1041.7},1004.1,961.10000000000014,984.5,958.09999999999991,875.60000000000014,964.7,963.19999999999993,{"$f":"AK72+AK109+AK146+AK183+AK220+AK257+AK294+AK331+AK368+AK442+AK405","v":1056.8},1499.2999999999997,1336.7000000000003,1309.5999999999997,1350.2296523508592,1332.0368197400792,{"$f":"AQ72+AQ109+AQ146+AQ183+AQ220+AQ257+AQ294+AQ331+AQ368+AQ442+AQ405","v":1382.1644920621434},1303.4703992258692,1173.7529099649498,1245.3351763298963,1214.1906189714177,1290.3440593850992,1074.6999546748491,897.92472895176695,982.9222635071369,997.42314272824649,918.9759089223362,930.75846768123733,942.35154340500117,{"$f":"BD72+BD109+BD146+BD183+BD220+BD257+BD294+BD331+BD368+BD442+BD405","v":932.81645634742517},1011.03737655515,{"$f":"BF72+BF109+BF146+BF183+BF220+BF257+BF294+BF331+BF368+BF442+BF405","v":930.57121886328332}]
["Consolidado","ü  Energy Auctions",{"$error":"#N/A"},5489.856861724772,"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"I73+I110+I147+I184+I221+I258+I295+I332+I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3282,3298.0000000000005,3344.9,3649.5999999999995,3268.5000000000005,3121.4,2901.9,2932.5,3347.7000000000003,3357.1,3410.7000000000003,3560.2,4542.8999999999996,4350.3999999999996,4560.7999999999993,4762.1000000000004,4706.7089587412638,4450.0695326687865,{"$f":"AQ73+AQ110+AQ147+AQ184+AQ221+AQ258+AQ295+AQ332+AQ369+AQ443+AQ406","v":4384.0062024728895},5160.7175095032389,4546.4866533274144,4423.5005973693633,5178.7486871392884,5689.1225050662288,4999.578820054001,4951.0560390600003,5062.8223575540005,5295.1796555239616,5090.4560964922584,4941.9312185181952,5205.3970758057403,{"$f":"BD73+BD110+BD147+BD184+BD221+BD258+BD295+BD332+BD369+BD443+BD406","v":5887.5699616547427},5489.856861724772,{"$f":"BF73+BF110+BF147+BF184+BF221+BF258+BF295+BF332+BF369+BF443+BF406","v":5425.3696317741951}]
["Consolidado","ü  Itaipu Quota",{"$error":"#N/A"},881.5484335963223,"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"I74+I111+I148+I185+I222+I259+I296+I333+I370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,806,805.2,811.2,815.4,800.1,804.59999999999991,821.59999999999991,820.90000000000009,787.19999999999993,795.2,807.9,807.5,816.7,824.59999999999991,838.09999999999991,839.09999999999991,835.56026981193986,833.1737645934536,{"$f":"AQ74+AQ111+AQ148+AQ185+AQ222+AQ259+AQ296+AQ333+AQ370+AQ444+AQ407","v":849.02611486799992},851.69212575360677,844.12002582969592,850.01808034523583,865.21238101900008,863.03805883576433,838.05167677100007,850.73561880400007,866.64987510900005,867.59092142100008,838.58129029032057,866.71654572946193,878.84546111199995,{"$f":"BD74+BD111+BD148+BD185+BD222+BD259+BD296+BD333+BD370+BD444+BD407","v":882.29457957721763},881.5484335963223,{"$f":"BF74+BF111+BF148+BF185+BF222+BF259+BF296+BF333+BF370+BF444+BF407","v":880.71723088502188}]
["Consolidado","ü  PROINFA Quota",{"$error":"#N/A"},164.3515377220975,"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"I75+I112+I149+I186+I223+I260+I297+I334+I371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146.4,164.1,152.10000000000002,175.2,146.30000000000001,144.6,161.80000000000001,168.6,142.80000000000001,149,156.60000000000002,169.10000000000002,166.7,173.39999999999998,186.79999999999995,193.3,164.88745405447335,170.58265541727758,{"$f":"AQ75+AQ112+AQ149+AQ186+AQ223+AQ260+AQ297+AQ334+AQ371+AQ445+AQ408","v":187.91548552824912},199.28837999999999,157.18240899999998,182.391141,195.21631899999997,203.36123599999996,157.743751,167.380394,188.25751299999999,190.53392099999999,162.934924,161.82285999999999,172.22277900100002,{"$f":"BD75+BD112+BD149+BD186+BD223+BD260+BD297+BD334+BD371+BD445+BD408","v":190.11507999900005},164.3515377220975,{"$f":"BF75+BF112+BF149+BF186+BF223+BF260+BF297+BF334+BF371+BF445+BF408","v":172.54571968014781}]
["Consolidado","ü  ANGRA Quota",{"$error":"#N/A"},310.55893300000002,"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"I76+I113+I150+I187+I224+I261+I298+I335+I372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236.20000000000002,232.39999999999998,236.39999999999998,236.60000000000002,231.6,234.2,236.60000000000002,236.7,234.5,237.3,239.60000000000002,239.7,278.89999999999998,282.40000000000003,284.89999999999998,285.00000000000006,284.51955341530055,284.51955758469944,{"$f":"AQ76+AQ113+AQ150+AQ187+AQ224+AQ261+AQ298+AQ335+AQ372+AQ446+AQ409","v":287.64615099999997},287.64612800000015,288.74664000000001,291.95493600000003,295.16323199999999,295.17600800000014,282.772246,285.91415599999999,289.05606900000004,289.05607099999997,294.23464899999999,294.67669400000011,297.84793000000002,{"$f":"BD76+BD113+BD150+BD187+BD224+BD261+BD298+BD335+BD372+BD446+BD409","v":322.104084},310.55893300000002,{"$f":"BF76+BF113+BF150+BF187+BF224+BF261+BF298+BF335+BF372+BF446+BF409","v":310.55893500000002}]
["Consolidado","ü  Physical Guarantee Quota (90%)",{"$error":"#N/A"},1513.5608690000001,"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"I77+I114+I151+I188+I225+I262+I299+I336+I373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2071.7999999999997,1990,2023.7000000000003,2152.1999999999998,1899.1999999999998,1894.8999999999999,1943.2000000000003,1917.9,1805.8000000000002,1711.4000000000003,1718.6,1817.2000000000003,2032.8999999999999,1926.9,1988.2000000000003,2100.4,2128.1021710379996,1955.2511651520003,{"$f":"AQ77+AQ114+AQ151+AQ188+AQ225+AQ262+AQ299+AQ336+AQ373+AQ447+AQ410","v":1974.5432380580003},2148.7697061339995,2100.7235590359996,1986.1028660810002,2111.851658094,2293.620549143001,2091.4930970269997,1995.1800440299999,2187.4051209999998,2334.3135899999997,1666.6992459999999,1593.1799330000001,1719.7326680000003,{"$f":"BD77+BD114+BD151+BD188+BD225+BD262+BD299+BD336+BD373+BD447+BD410","v":1992.3322809999995},1513.5608690000001,{"$f":"BF77+BF114+BF151+BF188+BF225+BF262+BF299+BF336+BF373+BF447+BF410","v":1447.0495609999998}]
["Consolidado","ü  Supply Contract",{"$error":"#N/A"},-0.86581375999999999,"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"I78+I115+I152+I189+I226+I263+I300+I337+I374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154,153.10000000000002,150.39999999999998,140.5,141.9,137.4,150.1,147.9,76.5,75.5,76,76.399999999999977,78,75.800000000000011,76.899999999999977,77.199999999999989,75.370739945526694,69.362898582722451,{"$f":"AQ78+AQ115+AQ152+AQ189+AQ226+AQ263+AQ300+AQ337+AQ374+AQ448+AQ411","v":75.304607471750842},77.795026999999976,77.019660000000016,73.801959234999941,74.861432000000036,73.611912000000075,73.601184000000003,71.942621999999986,72.036287999999985,71.495214978000007,78.251000000000005,-1.3838750160000042,-3.3892822640000007,{"$f":"BD78+BD115+BD152+BD189+BD226+BD263+BD300+BD337+BD374+BD448+BD411","v":-3.2594189999999998},-0.86581375999999999,{"$f":"BF78+BF115+BF152+BF189+BF226+BF263+BF300+BF337+BF374+BF448+BF411","v":-0.67061820800000005}]
["Consolidado","ü  Generation distributed",{"$error":"#N/A"},1429.2908063388379,"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"I79+I116+I153+I190+I227+I264+I301+I338+I375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.599999999999994,127,144.99999999999997,115.30000000000001,69.7,107.79999999999998,109.7,80.8,1.6,38.700000000000003,50.599999999999994,24.600000000000005,3.1,137.30000000000001,76.699999999999989,104.5,163.80752408331244,191.79526393799992,{"$f":"AQ79+AQ116+AQ153+AQ190+AQ227+AQ264+AQ301+AQ338+AQ375+AQ449+AQ412","v":201.73712874400019},262.40195703736833,324.95624622799994,368.25039415099991,424.4177431490001,497.41618147199995,601.49679835319307,658.97815558157197,734.92054755839911,848.81470013462092,950.20834297004512,1050.935182129348,1112.0514530537437,{"$f":"BD79+BD116+BD153+BD190+BD227+BD264+BD301+BD338+BD375+BD449+BD412","v":1348.6977300137082},1429.2908063388379,{"$f":"BF79+BF116+BF153+BF190+BF227+BF264+BF301+BF338+BF375+BF449+BF412","v":1471.4198860587917}]
["Consolidado","(b) Internal Generation / Embedded / Desverticalized",{"$error":"#N/A"},74.706043390000019,"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"I80+I117+I154+I191+I228+I265+I302+I339+I376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,455.40000000000003,335.3,265.99999999999989,352.40000000000009,522.1,440.7,282,337,581.59999999999991,525.29999999999995,318.10000000000002,431.49999999999983,718.59999999999991,230.00000000000003,350.49999999999994,401.40000000000009,466.50921982999694,417.03983276490817,{"$f":"AQ80+AQ117+AQ154+AQ191+AQ228+AQ265+AQ302+AQ339+AQ376+AQ450+AQ413","v":333.55608533499975},331.40948131337836,408.79511748700003,375.08730272599996,296.31744272699996,218.74982559199998,238.95454633299997,182.05840383,118.52672150002007,138.73759860999999,165.17437630999999,87.853577229999999,70.357575056000002,{"$f":"BD80+BD117+BD154+BD191+BD228+BD265+BD302+BD339+BD376+BD450+BD413","v":70.369580479999982},74.706043390000019,{"$f":"BF80+BF117+BF154+BF191+BF228+BF265+BF302+BF339+BF376+BF450+BF413","v":70.540588069999998}]
["Consolidado","(c) Settlement at CCEE",{"$error":"#N/A"},558.70766781369821,"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"I81+I118+I155+I192+I229+I266+I303+I340+I377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,22.200000000000003,14.2,-0.9,87.8,2.5999999999999956,255.2,219.00000000000003,74.099999999999994,20.8,64.599999999999994,73.199999999999989,145.1,25.5,129.1,108.4,174.34687641026244,32.065029140304262,{"$f":"AQ81+AQ118+AQ155+AQ192+AQ229+AQ266+AQ303+AQ340+AQ377+AQ451+AQ414","v":255.18931172972859},124.1618189163112,189.96789420381464,92.324927179521865,2.6121618219411396,5.906109141223105,42.163070911999846,4.9712157149999987,73.10853264399978,17.915451087999944,273.64053220934414,292.99715578000416,378.03143552976542,{"$f":"BD81+BD118+BD155+BD192+BD229+BD266+BD303+BD340+BD377+BD451+BD414","v":613.14042481228921},558.70766781369821,{"$f":"BF81+BF118+BF155+BF192+BF229+BF266+BF303+BF340+BF377+BF451+BF414","v":353.86413592838295}]
["Consolidado","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H12:$CY45,MATCH($B45,$H12:$H45,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CY45,MATCH($B45,$H12:$H45,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":11432.752715380881},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"I34+I43+I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8193.2999999999993,8295.2000000000007,8189.7,8702.5999999999985,{"$f":"AC34+AC43+AC44","v":8208.9000000000015},7892.3,7823.2000000000007,7845.8,8009.9000000000015,7785.9000000000005,7807.4000000000015,8162.5999999999995,9839.7000000000007,9525.5999999999967,9828.7000000000007,10181,10350.042419680936,9735.8965195822311,{"$f":"AQ34+AQ43+AQ44","v":9931.0888172697614},10747.352532883771,10111.751115076873,9888.7673804170172,10658.591675921647,11430.346444635314,10400.555145125043,10066.141377972341,10575.705288872556,11051.06026648383,10439.156366194304,10219.487759052246,10773.44863869925,{"$f":"BD34+BD43+BD44","v":12236.180758884382},11432.752715380881,{"$f":"BF34+BF43+BF44","v":11061.966289051823}]
["Consolidado",null,null,null,null,null,null,null,{"$f":"I31-I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC31-AC45","v":0},0,0,0,9.9999999998544808E-2,0,0,0,0,0.10000000000400178,-0.40000000000145519,0.5,-2.8592134367499966E-4,2.8592134367499966E-4,{"$f":"AQ31-AQ45","v":0},0,0,0,0,0,-5.9335100013413467E-4,5.6142399989767E-4,-7.5897899841947947E-4,1.0045880007965025E-3,0,0,0,{"$f":"BD31-BD45","v":0},0,{"$f":"BF31-BF45","v":0}]
["EMG","EMG",null,null,null,null,null,{"$f":"B47","v":"EMG"}]
["EMG"]
["EMG",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["EMG"]
["EMG"]
["EMG"]
["EMG","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H49:$CY82,MATCH($B53,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B53,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":374.76926759552907},{"$f":"IFERROR(IF((C53/D53-1)*100<=-100,\"-\",IF((C53/D53-1)*100=0,\"-\",(C53/D53-1)*100)),\"-\")","v":"-"},{"$f":"C53-D53","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I54","v":0},{"$f":"BE!J54","v":0},{"$f":"BE!K54","v":0},{"$f":"BE!L54","v":0},{"$f":"BE!M54","v":0},{"$f":"BE!N54","v":0},{"$f":"BE!O54","v":0},{"$f":"BE!P54","v":0},{"$f":"BE!Q54","v":0},{"$f":"BE!R54","v":0},{"$f":"BE!S54","v":0},{"$f":"BE!T54","v":0},{"$f":"BE!U54","v":0},{"$f":"BE!V54","v":0},{"$f":"BE!W54","v":0},{"$f":"BE!X54","v":0},{"$f":"BE!Y54","v":314.29999999999995},{"$f":"BE!Z54","v":290.89999999999992},{"$f":"BE!AA54","v":290.50000000000006},{"$f":"BE!AB54","v":303.39999999999998},{"$f":"BE!AC54","v":319.8},{"$f":"BE!AD54","v":287.40000000000003},{"$f":"BE!AE54","v":287},{"$f":"BE!AF54","v":312.10000000000002},{"$f":"BE!AG54","v":321.5},{"$f":"BE!AH54","v":291.2},{"$f":"BE!AI54","v":300.3},{"$f":"BE!AJ54","v":315.59999999999997},{"$f":"BE!AK54","v":335.3},{"$f":"BE!AL54","v":303},{"$f":"BE!AM54","v":288.5},{"$f":"BE!AN54","v":315.79999999999995},{"$f":"BE!AO54","v":313.06361800000002},{"$f":"BE!AP54","v":280.56995899999998},{"$f":"BE!AQ54","v":308.96484699999991},{"$f":"BE!AR54","v":327.28122499999984},{"$f":"BE!AS54","v":319.73565299999996},{"$f":"BE!AT54","v":291.85824099999996},{"$f":"BE!AU54","v":284.70486799999998},{"$f":"BE!AV54","v":300.09912800000012},{"$f":"BE!AW54","v":303.26691238404794},{"$f":"BE!AX54","v":281.75051839898902},{"$f":"BE!AY54","v":280.33663303157198},{"$f":"BE!AZ54","v":289.93759488178904},{"$f":"BE!BA54","v":378.06417934170202},{"$f":"BE!BB54","v":338.53907945629305},{"$f":"BE!BC54","v":338.8154525299081},{"$f":"BE!BD54","v":389.34212238696188},{"$f":"BE!BE54","v":374.76926759552907},{"$f":"BE!BF54","v":347.4219344416789}]
["EMG","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H49:$CY82,MATCH($B54,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B54,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":371.20643338175205},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I55","v":0},{"$f":"BE!J55","v":0},{"$f":"BE!K55","v":0},{"$f":"BE!L55","v":0},{"$f":"BE!M55","v":0},{"$f":"BE!N55","v":0},{"$f":"BE!O55","v":0},{"$f":"BE!P55","v":0},{"$f":"BE!Q55","v":0},{"$f":"BE!R55","v":0},{"$f":"BE!S55","v":0},{"$f":"BE!T55","v":0},{"$f":"BE!U55","v":0},{"$f":"BE!V55","v":0},{"$f":"BE!W55","v":0},{"$f":"BE!X55","v":0},{"$f":"BE!Y55","v":312.89999999999998},{"$f":"BE!Z55","v":299.49999999999994},{"$f":"BE!AA55","v":293.00000000000006},{"$f":"BE!AB55","v":296.39999999999998},{"$f":"BE!AC55","v":315.40000000000003},{"$f":"BE!AD55","v":292.00000000000006},{"$f":"BE!AE55","v":290.39999999999998},{"$f":"BE!AF55","v":306.5},{"$f":"BE!AG55","v":319.2},{"$f":"BE!AH55","v":299},{"$f":"BE!AI55","v":295.3},{"$f":"BE!AJ55","v":309.39999999999998},{"$f":"BE!AK55","v":331},{"$f":"BE!AL55","v":306.2},{"$f":"BE!AM55","v":293.2},{"$f":"BE!AN55","v":311.09999999999997},{"$f":"BE!AO55","v":311.59180500000002},{"$f":"BE!AP55","v":284.59889999999996},{"$f":"BE!AQ55","v":306.10864299999992},{"$f":"BE!AR55","v":326.06332799999984},{"$f":"BE!AS55","v":316.53785599999998},{"$f":"BE!AT55","v":300.99477999999993},{"$f":"BE!AU55","v":287.118652},{"$f":"BE!AV55","v":297.1804800000001},{"$f":"BE!AW55","v":299.54011938404796},{"$f":"BE!AX55","v":285.47976617022005},{"$f":"BE!AY55","v":282.47971526034098},{"$f":"BE!AZ55","v":292.52046988178904},{"$f":"BE!BA55","v":361.755654571702},{"$f":"BE!BB55","v":350.48388435329304},{"$f":"BE!BC55","v":337.58379073129112},{"$f":"BE!BD55","v":374.91004024057889},{"$f":"BE!BE55","v":371.20643338175205},{"$f":"BE!BF55","v":359.30733726763594}]
["EMG","ü  Residential",{"$f":"INDEX($H49:$CY82,MATCH($B55,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B55,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":211.90085000055302},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I56","v":0},{"$f":"BE!J56","v":0},{"$f":"BE!K56","v":0},{"$f":"BE!L56","v":0},{"$f":"BE!M56","v":0},{"$f":"BE!N56","v":0},{"$f":"BE!O56","v":0},{"$f":"BE!P56","v":0},{"$f":"BE!Q56","v":0},{"$f":"BE!R56","v":0},{"$f":"BE!S56","v":0},{"$f":"BE!T56","v":0},{"$f":"BE!U56","v":0},{"$f":"BE!V56","v":0},{"$f":"BE!W56","v":0},{"$f":"BE!X56","v":0},{"$f":"BE!Y56","v":132},{"$f":"BE!Z56","v":122.19999999999999},{"$f":"BE!AA56","v":117.10000000000002},{"$f":"BE!AB56","v":121.69999999999999},{"$f":"BE!AC56","v":135.6},{"$f":"BE!AD56","v":120.50000000000003},{"$f":"BE!AE56","v":118.59999999999997},{"$f":"BE!AF56","v":128.80000000000001},{"$f":"BE!AG56","v":139.69999999999999},{"$f":"BE!AH56","v":127.1},{"$f":"BE!AI56","v":119.20000000000005},{"$f":"BE!AJ56","v":130.69999999999993},{"$f":"BE!AK56","v":147.80000000000001},{"$f":"BE!AL56","v":131.59999999999997},{"$f":"BE!AM56","v":125.5},{"$f":"BE!AN56","v":136.89999999999998},{"$f":"BE!AO56","v":142.14387200000002},{"$f":"BE!AP56","v":131.40662499999993},{"$f":"BE!AQ56","v":131.78142299999996},{"$f":"BE!AR56","v":150.34602100000001},{"$f":"BE!AS56","v":151.36538299999998},{"$f":"BE!AT56","v":138.68176300000002},{"$f":"BE!AU56","v":132.95743699999997},{"$f":"BE!AV56","v":139.92745900000006},{"$f":"BE!AW56","v":150.50692963333299},{"$f":"BE!AX56","v":142.19440614666601},{"$f":"BE!AY56","v":137.97637790665701},{"$f":"BE!AZ56","v":150.85079479466202},{"$f":"BE!BA56","v":194.31514704175402},{"$f":"BE!BB56","v":188.878322079714},{"$f":"BE!BC56","v":184.22831604899301},{"$f":"BE!BD56","v":209.59383911277001},{"$f":"BE!BE56","v":211.90085000055302},{"$f":"BE!BF56","v":204.18988545015799}]
["EMG","ü  Industrial",{"$f":"INDEX($H49:$CY82,MATCH($B56,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B56,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":16.351227864814003},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I57","v":0},{"$f":"BE!J57","v":0},{"$f":"BE!K57","v":0},{"$f":"BE!L57","v":0},{"$f":"BE!M57","v":0},{"$f":"BE!N57","v":0},{"$f":"BE!O57","v":0},{"$f":"BE!P57","v":0},{"$f":"BE!Q57","v":0},{"$f":"BE!R57","v":0},{"$f":"BE!S57","v":0},{"$f":"BE!T57","v":0},{"$f":"BE!U57","v":0},{"$f":"BE!V57","v":0},{"$f":"BE!W57","v":0},{"$f":"BE!X57","v":0},{"$f":"BE!Y57","v":35.700000000000003},{"$f":"BE!Z57","v":36},{"$f":"BE!AA57","v":35.700000000000003},{"$f":"BE!AB57","v":34.900000000000006},{"$f":"BE!AC57","v":33.6},{"$f":"BE!AD57","v":32.300000000000004},{"$f":"BE!AE57","v":31.799999999999997},{"$f":"BE!AF57","v":33.200000000000003},{"$f":"BE!AG57","v":31.5},{"$f":"BE!AH57","v":31},{"$f":"BE!AI57","v":32.200000000000003},{"$f":"BE!AJ57","v":33},{"$f":"BE!AK57","v":30.8},{"$f":"BE!AL57","v":29.999999999999996},{"$f":"BE!AM57","v":29.200000000000006},{"$f":"BE!AN57","v":29.299999999999994},{"$f":"BE!AO57","v":27.176191000000003},{"$f":"BE!AP57","v":23.535032999999999},{"$f":"BE!AQ57","v":30.52227400000001},{"$f":"BE!AR57","v":30.493801000000005},{"$f":"BE!AS57","v":25.821646000000001},{"$f":"BE!AT57","v":24.612591000000002},{"$f":"BE!AU57","v":25.062581000000002},{"$f":"BE!AV57","v":24.53517699999999},{"$f":"BE!AW57","v":21.091464429546001},{"$f":"BE!AX57","v":19.746676737795003},{"$f":"BE!AY57","v":20.370080021837001},{"$f":"BE!AZ57","v":19.444212350398999},{"$f":"BE!BA57","v":20.900365049615999},{"$f":"BE!BB57","v":18.995312482922003},{"$f":"BE!BC57","v":19.182365479754992},{"$f":"BE!BD57","v":19.408357024661996},{"$f":"BE!BE57","v":16.351227864814003},{"$f":"BE!BF57","v":16.203737127070998}]
["EMG","ü  Commercial",{"$f":"INDEX($H49:$CY82,MATCH($B57,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B57,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":59.934647634858003},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I58","v":0},{"$f":"BE!J58","v":0},{"$f":"BE!K58","v":0},{"$f":"BE!L58","v":0},{"$f":"BE!M58","v":0},{"$f":"BE!N58","v":0},{"$f":"BE!O58","v":0},{"$f":"BE!P58","v":0},{"$f":"BE!Q58","v":0},{"$f":"BE!R58","v":0},{"$f":"BE!S58","v":0},{"$f":"BE!T58","v":0},{"$f":"BE!U58","v":0},{"$f":"BE!V58","v":0},{"$f":"BE!W58","v":0},{"$f":"BE!X58","v":0},{"$f":"BE!Y58","v":64.900000000000006},{"$f":"BE!Z58","v":59.399999999999991},{"$f":"BE!AA58","v":54.3},{"$f":"BE!AB58","v":58.300000000000011},{"$f":"BE!AC58","v":63.4},{"$f":"BE!AD58","v":53.9},{"$f":"BE!AE58","v":50.7},{"$f":"BE!AF58","v":58.900000000000006},{"$f":"BE!AG58","v":62.6},{"$f":"BE!AH58","v":54.6},{"$f":"BE!AI58","v":49.499999999999986},{"$f":"BE!AJ58","v":57.800000000000011},{"$f":"BE!AK58","v":63.9},{"$f":"BE!AL58","v":56.500000000000007},{"$f":"BE!AM58","v":50.299999999999976},{"$f":"BE!AN58","v":57.800000000000018},{"$f":"BE!AO58","v":57.505635000000005},{"$f":"BE!AP58","v":43.394503000000007},{"$f":"BE!AQ58","v":44.425771000000012},{"$f":"BE!AR58","v":55.381603999999982},{"$f":"BE!AS58","v":54.831954000000003},{"$f":"BE!AT58","v":47.288457000000001},{"$f":"BE!AU58","v":45.162835000000015},{"$f":"BE!AV58","v":49.694747000000007},{"$f":"BE!AW58","v":50.841400622047004},{"$f":"BE!AX58","v":46.267599128683997},{"$f":"BE!AY58","v":41.356824914139999},{"$f":"BE!AZ58","v":47.066069068478001},{"$f":"BE!BA58","v":63.287021537043003},{"$f":"BE!BB58","v":58.485905704692996},{"$f":"BE!BC58","v":51.841165432260993},{"$f":"BE!BD58","v":61.575629688876006},{"$f":"BE!BE58","v":59.934647634858003},{"$f":"BE!BF58","v":55.39561367493399}]
["EMG","ü  Rural",{"$f":"INDEX($H49:$CY82,MATCH($B58,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B58,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":33.072177573975004},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I59","v":0},{"$f":"BE!J59","v":0},{"$f":"BE!K59","v":0},{"$f":"BE!L59","v":0},{"$f":"BE!M59","v":0},{"$f":"BE!N59","v":0},{"$f":"BE!O59","v":0},{"$f":"BE!P59","v":0},{"$f":"BE!Q59","v":0},{"$f":"BE!R59","v":0},{"$f":"BE!S59","v":0},{"$f":"BE!T59","v":0},{"$f":"BE!U59","v":0},{"$f":"BE!V59","v":0},{"$f":"BE!W59","v":0},{"$f":"BE!X59","v":0},{"$f":"BE!Y59","v":41.9},{"$f":"BE!Z59","v":43.4},{"$f":"BE!AA59","v":47.3},{"$f":"BE!AB59","v":42},{"$f":"BE!AC59","v":42.7},{"$f":"BE!AD59","v":45.7},{"$f":"BE!AE59","v":50.199999999999989},{"$f":"BE!AF59","v":45},{"$f":"BE!AG59","v":44.9},{"$f":"BE!AH59","v":46.300000000000004},{"$f":"BE!AI59","v":54.499999999999986},{"$f":"BE!AJ59","v":44.400000000000006},{"$f":"BE!AK59","v":46.3},{"$f":"BE!AL59","v":46.400000000000006},{"$f":"BE!AM59","v":46.999999999999986},{"$f":"BE!AN59","v":45.499999999999986},{"$f":"BE!AO59","v":44.393152000000001},{"$f":"BE!AP59","v":48.495660999999998},{"$f":"BE!AQ59","v":61.534227999999985},{"$f":"BE!AR59","v":49.933869000000016},{"$f":"BE!AS59","v":46.493997999999998},{"$f":"BE!AT59","v":46.947962999999994},{"$f":"BE!AU59","v":45.49338400000002},{"$f":"BE!AV59","v":43.069541999999984},{"$f":"BE!AW59","v":36.609039990945007},{"$f":"BE!AX59","v":36.699439910899997},{"$f":"BE!AY59","v":42.050335566566005},{"$f":"BE!AZ59","v":33.973915232296996},{"$f":"BE!BA59","v":34.128631698295997},{"$f":"BE!BB59","v":35.469823307199995},{"$f":"BE!BC59","v":35.206993981600014},{"$f":"BE!BD59","v":32.788035046322001},{"$f":"BE!BE59","v":33.072177573975004},{"$f":"BE!BF59","v":33.637269282464992}]
["EMG","ü  Public service and own consumption",{"$f":"INDEX($H49:$CY82,MATCH($B59,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B59,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":49.947530307552},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I60","v":0},{"$f":"BE!J60","v":0},{"$f":"BE!K60","v":0},{"$f":"BE!L60","v":0},{"$f":"BE!M60","v":0},{"$f":"BE!N60","v":0},{"$f":"BE!O60","v":0},{"$f":"BE!P60","v":0},{"$f":"BE!Q60","v":0},{"$f":"BE!R60","v":0},{"$f":"BE!S60","v":0},{"$f":"BE!T60","v":0},{"$f":"BE!U60","v":0},{"$f":"BE!V60","v":0},{"$f":"BE!W60","v":0},{"$f":"BE!X60","v":0},{"$f":"BE!Y60","v":38.4},{"$f":"BE!Z60","v":38.500000000000007},{"$f":"BE!AA60","v":38.6},{"$f":"BE!AB60","v":39.5},{"$f":"BE!AC60","v":40.1},{"$f":"BE!AD60","v":39.6},{"$f":"BE!AE60","v":39.1},{"$f":"BE!AF60","v":40.600000000000009},{"$f":"BE!AG60","v":40.5},{"$f":"BE!AH60","v":40},{"$f":"BE!AI60","v":39.9},{"$f":"BE!AJ60","v":43.5},{"$f":"BE!AK60","v":42.2},{"$f":"BE!AL60","v":41.7},{"$f":"BE!AM60","v":41.099999999999994},{"$f":"BE!AN60","v":41.699999999999989},{"$f":"BE!AO60","v":40.372955000000005},{"$f":"BE!AP60","v":37.767077999999998},{"$f":"BE!AQ60","v":37.844946999999976},{"$f":"BE!AR60","v":39.908032999999989},{"$f":"BE!AS60","v":38.024875000000002},{"$f":"BE!AT60","v":43.464005999999991},{"$f":"BE!AU60","v":38.442415000000011},{"$f":"BE!AV60","v":39.953554999999994},{"$f":"BE!AW60","v":40.491284708176998},{"$f":"BE!AX60","v":40.571644246174998},{"$f":"BE!AY60","v":40.726096851141001},{"$f":"BE!AZ60","v":41.185478435952994},{"$f":"BE!BA60","v":49.124489244993008},{"$f":"BE!BB60","v":48.654520778764002},{"$f":"BE!BC60","v":47.124949788681967},{"$f":"BE!BD60","v":51.544179367948978},{"$f":"BE!BE60","v":49.947530307552},{"$f":"BE!BF60","v":49.880831733007994}]
["EMG","(c) Unbilled consumption",{"$f":"INDEX($H49:$CY82,MATCH($B60,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B60,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":3.5628342137770379},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I61","v":0},{"$f":"BE!J61","v":0},{"$f":"BE!K61","v":0},{"$f":"BE!L61","v":0},{"$f":"BE!M61","v":0},{"$f":"BE!N61","v":0},{"$f":"BE!O61","v":0},{"$f":"BE!P61","v":0},{"$f":"BE!Q61","v":0},{"$f":"BE!R61","v":0},{"$f":"BE!S61","v":0},{"$f":"BE!T61","v":0},{"$f":"BE!U61","v":0},{"$f":"BE!V61","v":0},{"$f":"BE!W61","v":0},{"$f":"BE!X61","v":0},{"$f":"BE!Y61","v":1.4},{"$f":"BE!Z61","v":-8.6},{"$f":"BE!AA61","v":-2.4999999999999991},{"$f":"BE!AB61","v":6.9999999999999991},{"$f":"BE!AC61","v":4.4000000000000004},{"$f":"BE!AD61","v":-4.6000000000000005},{"$f":"BE!AE61","v":-3.4},{"$f":"BE!AF61","v":5.6},{"$f":"BE!AG61","v":2.2999999999999998},{"$f":"BE!AH61","v":-7.8},{"$f":"BE!AI61","v":5},{"$f":"BE!AJ61","v":6.2},{"$f":"BE!AK61","v":4.3},{"$f":"BE!AL61","v":-3.1999999999999997},{"$f":"BE!AM61","v":-4.7000000000000011},{"$f":"BE!AN61","v":4.7000000000000011},{"$f":"BE!AO61","v":1.4718130000000018},{"$f":"BE!AP61","v":-4.0289409999999988},{"$f":"BE!AQ61","v":2.8562039999999977},{"$f":"BE!AR61","v":1.2178969999999973},{"$f":"BE!AS61","v":3.1977969999999987},{"$f":"BE!AT61","v":-9.1365389999999973},{"$f":"BE!AU61","v":-2.4137839999999988},{"$f":"BE!AV61","v":2.9186480000000001},{"$f":"BE!AW61","v":3.7267930000000051},{"$f":"BE!AX61","v":-3.7292477712310066},{"$f":"BE!AY61","v":-2.1430822287689955},{"$f":"BE!AZ61","v":-2.5828750000000049},{"$f":"BE!BA61","v":16.308524769999995},{"$f":"BE!BB61","v":-11.944804897000004},{"$f":"BE!BC61","v":1.2316617986170098},{"$f":"BE!BD61","v":14.432082146382999},{"$f":"BE!BE61","v":3.5628342137770379},{"$f":"BE!BF61","v":-11.885402825957055}]
["EMG","(d) Energy sales to concession operators",{"$f":"INDEX($H49:$CY82,MATCH($B61,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B61,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I62","v":0},{"$f":"BE!J62","v":0},{"$f":"BE!K62","v":0},{"$f":"BE!L62","v":0},{"$f":"BE!M62","v":0},{"$f":"BE!N62","v":0},{"$f":"BE!O62","v":0},{"$f":"BE!P62","v":0},{"$f":"BE!Q62","v":0},{"$f":"BE!R62","v":0},{"$f":"BE!S62","v":0},{"$f":"BE!T62","v":0},{"$f":"BE!U62","v":0},{"$f":"BE!V62","v":0},{"$f":"BE!W62","v":0},{"$f":"BE!X62","v":0},{"$f":"BE!Y62","v":0},{"$f":"BE!Z62","v":0},{"$f":"BE!AA62","v":0},{"$f":"BE!AB62","v":0},{"$f":"BE!AC62","v":0},{"$f":"BE!AD62","v":0},{"$f":"BE!AE62","v":0},{"$f":"BE!AF62","v":0},{"$f":"BE!AG62","v":0},{"$f":"BE!AH62","v":0},{"$f":"BE!AI62","v":0},{"$f":"BE!AJ62","v":0},{"$f":"BE!AK62","v":0},{"$f":"BE!AL62","v":0},{"$f":"BE!AM62","v":0},{"$f":"BE!AN62","v":0},{"$f":"BE!AO62","v":0},{"$f":"BE!AP62","v":0},{"$f":"BE!AQ62","v":0},{"$f":"BE!AR62","v":0},{"$f":"BE!AS62","v":0},{"$f":"BE!AT62","v":0},{"$f":"BE!AU62","v":0},{"$f":"BE!AV62","v":0},{"$f":"BE!AW62","v":0},{"$f":"BE!AX62","v":0},{"$f":"BE!AY62","v":0},{"$f":"BE!AZ62","v":0},{"$f":"BE!BA62","v":0},{"$f":"BE!BB62","v":0},{"$f":"BE!BC62","v":0},{"$f":"BE!BD62","v":0},{"$f":"BE!BE62","v":0},{"$f":"BE!BF62","v":0}]
["EMG","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H49:$CY82,MATCH($B62,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B62,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":662.19107219465593},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I63","v":0},{"$f":"BE!J63","v":0},{"$f":"BE!K63","v":0},{"$f":"BE!L63","v":0},{"$f":"BE!M63","v":0},{"$f":"BE!N63","v":0},{"$f":"BE!O63","v":0},{"$f":"BE!P63","v":0},{"$f":"BE!Q63","v":0},{"$f":"BE!R63","v":0},{"$f":"BE!S63","v":0},{"$f":"BE!T63","v":0},{"$f":"BE!U63","v":0},{"$f":"BE!V63","v":0},{"$f":"BE!W63","v":0},{"$f":"BE!X63","v":0},{"$f":"BE!Y63","v":441.09999999999997},{"$f":"BE!Z63","v":398.89999999999992},{"$f":"BE!AA63","v":406.3},{"$f":"BE!AB63","v":442.99999999999989},{"$f":"BE!AC63","v":431.8},{"$f":"BE!AD63","v":404.00000000000006},{"$f":"BE!AE63","v":404.7},{"$f":"BE!AF63","v":440.1},{"$f":"BE!AG63","v":475.1},{"$f":"BE!AH63","v":423.4},{"$f":"BE!AI63","v":415.60000000000008},{"$f":"BE!AJ63","v":455.4},{"$f":"BE!AK63","v":455.09999999999997},{"$f":"BE!AL63","v":422.09999999999997},{"$f":"BE!AM63","v":416.5},{"$f":"BE!AN63","v":460.4},{"$f":"BE!AO63","v":492.507227742},{"$f":"BE!AP63","v":431.1886442949999},{"$f":"BE!AQ63","v":442.30553282499977},{"$f":"BE!AR63","v":484.77812286899984},{"$f":"BE!AS63","v":505.08664970699994},{"$f":"BE!AT63","v":431.80982786899995},{"$f":"BE!AU63","v":439.1656748929999},{"$f":"BE!AV63","v":491.17806281300011},{"$f":"BE!AW63","v":525.09065555424991},{"$f":"BE!AX63","v":463.64971140423802},{"$f":"BE!AY63","v":458.44994029183891},{"$f":"BE!AZ63","v":499.94815741615696},{"$f":"BE!BA63","v":638.405686058745},{"$f":"BE!BB63","v":569.35239957923204},{"$f":"BE!BC63","v":574.62167293359107},{"$f":"BE!BD63","v":638.63482306744186},{"$f":"BE!BE63","v":662.19107219465593},{"$f":"BE!BF63","v":616.98681608664901}]
["EMG","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H49:$CY82,MATCH($B63,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B63,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":132.73233932198525},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I64","v":0},{"$f":"BE!J64","v":0},{"$f":"BE!K64","v":0},{"$f":"BE!L64","v":0},{"$f":"BE!M64","v":0},{"$f":"BE!N64","v":0},{"$f":"BE!O64","v":0},{"$f":"BE!P64","v":0},{"$f":"BE!Q64","v":0},{"$f":"BE!R64","v":0},{"$f":"BE!S64","v":0},{"$f":"BE!T64","v":0},{"$f":"BE!U64","v":0},{"$f":"BE!V64","v":0},{"$f":"BE!W64","v":0},{"$f":"BE!X64","v":0},{"$f":"BE!Y64","v":61.2},{"$f":"BE!Z64","v":65},{"$f":"BE!AA64","v":65.899999999999991},{"$f":"BE!AB64","v":65.799999999999983},{"$f":"BE!AC64","v":68},{"$f":"BE!AD64","v":69.5},{"$f":"BE!AE64","v":71},{"$f":"BE!AF64","v":69.699999999999989},{"$f":"BE!AG64","v":69.599999999999994},{"$f":"BE!AH64","v":68.800000000000011},{"$f":"BE!AI64","v":70.900000000000006},{"$f":"BE!AJ64","v":68.599999999999966},{"$f":"BE!AK64","v":68.099999999999994},{"$f":"BE!AL64","v":69.400000000000006},{"$f":"BE!AM64","v":72.699999999999989},{"$f":"BE!AN64","v":73.600000000000023},{"$f":"BE!AO64","v":72.23783581299999},{"$f":"BE!AP64","v":60.829436282000003},{"$f":"BE!AQ64","v":76.633368041000011},{"$f":"BE!AR64","v":80.806616346999988},{"$f":"BE!AS64","v":85.263002999999998},{"$f":"BE!AT64","v":85.096054849999973},{"$f":"BE!AU64","v":91.655270761999958},{"$f":"BE!AV64","v":93.056536632000075},{"$f":"BE!AW64","v":96.247937322999988},{"$f":"BE!AX64","v":104.066849053},{"$f":"BE!AY64","v":106.75144024799999},{"$f":"BE!AZ64","v":104.529934599},{"$f":"BE!BA64","v":119.35038599999999},{"$f":"BE!BB64","v":120.13469299999994},{"$f":"BE!BC64","v":126.00701299999997},{"$f":"BE!BD64","v":127.45785400000017},{"$f":"BE!BE64","v":132.73233932198525},{"$f":"BE!BF64","v":139.60452387147069}]
["EMG","(g) Energy exchange",{"$f":"INDEX($H49:$CY82,MATCH($B64,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B64,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":39.743557981000038},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I65","v":0},{"$f":"BE!J65","v":0},{"$f":"BE!K65","v":0},{"$f":"BE!L65","v":0},{"$f":"BE!M65","v":0},{"$f":"BE!N65","v":0},{"$f":"BE!O65","v":0},{"$f":"BE!P65","v":0},{"$f":"BE!Q65","v":0},{"$f":"BE!R65","v":0},{"$f":"BE!S65","v":0},{"$f":"BE!T65","v":0},{"$f":"BE!U65","v":0},{"$f":"BE!V65","v":0},{"$f":"BE!W65","v":0},{"$f":"BE!X65","v":0},{"$f":"BE!Y65","v":27.5},{"$f":"BE!Z65","v":1.6000000000000014},{"$f":"BE!AA65","v":1.3999999999999986},{"$f":"BE!AB65","v":31.200000000000003},{"$f":"BE!AC65","v":6.3},{"$f":"BE!AD65","v":1.6000000000000005},{"$f":"BE!AE65","v":1.2999999999999989},{"$f":"BE!AF65","v":11.600000000000001},{"$f":"BE!AG65","v":37.799999999999997},{"$f":"BE!AH65","v":11.5},{"$f":"BE!AI65","v":2.6000000000000014},{"$f":"BE!AJ65","v":24.800000000000004},{"$f":"BE!AK65","v":7.5},{"$f":"BE!AL65","v":1.6999999999999993},{"$f":"BE!AM65","v":1.2000000000000011},{"$f":"BE!AN65","v":22.1},{"$f":"BE!AO65","v":62.943816986000016},{"$f":"BE!AP65","v":34.768442710999992},{"$f":"BE!AQ65","v":1.6408222650000255},{"$f":"BE!AR65","v":23.850423785999965},{"$f":"BE!AS65","v":39.914435850000004},{"$f":"BE!AT65","v":3.9618189240000135},{"$f":"BE!AU65","v":2.4800841210000044},{"$f":"BE!AV65","v":41.254014077999898},{"$f":"BE!AW65","v":58.045853117000007},{"$f":"BE!AX65","v":12.246371259000002},{"$f":"BE!AY65","v":2.4596645619999999},{"$f":"BE!AZ65","v":35.854799139000001},{"$f":"BE!BA65","v":55.787515611999993},{"$f":"BE!BB65","v":15.618603173999986},{"$f":"BE!BC65","v":8.9273611849999384},{"$f":"BE!BD65","v":14.029021516999876},{"$f":"BE!BE65","v":39.743557981000038},{"$f":"BE!BF65","v":12.702172638000036}]
["EMG","(h) Distribution losses",{"$f":"INDEX($H49:$CY82,MATCH($B65,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B65,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":114.94590729614166},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I66","v":0},{"$f":"BE!J66","v":0},{"$f":"BE!K66","v":0},{"$f":"BE!L66","v":0},{"$f":"BE!M66","v":0},{"$f":"BE!N66","v":0},{"$f":"BE!O66","v":0},{"$f":"BE!P66","v":0},{"$f":"BE!Q66","v":0},{"$f":"BE!R66","v":0},{"$f":"BE!S66","v":0},{"$f":"BE!T66","v":0},{"$f":"BE!U66","v":0},{"$f":"BE!V66","v":0},{"$f":"BE!W66","v":0},{"$f":"BE!X66","v":0},{"$f":"BE!Y66","v":38.1},{"$f":"BE!Z66","v":41.4},{"$f":"BE!AA66","v":48.5},{"$f":"BE!AB66","v":42.599999999999994},{"$f":"BE!AC66","v":37.700000000000003},{"$f":"BE!AD66","v":45.5},{"$f":"BE!AE66","v":45.399999999999991},{"$f":"BE!AF66","v":46.700000000000017},{"$f":"BE!AG66","v":46.2},{"$f":"BE!AH66","v":51.899999999999991},{"$f":"BE!AI66","v":41.800000000000011},{"$f":"BE!AJ66","v":46.400000000000006},{"$f":"BE!AK66","v":44.2},{"$f":"BE!AL66","v":48},{"$f":"BE!AM66","v":54.100000000000009},{"$f":"BE!AN66","v":48.899999999999991},{"$f":"BE!AO66","v":44.261956942999966},{"$f":"BE!AP66","v":55.020806301999905},{"$f":"BE!AQ66","v":55.066495518999915},{"$f":"BE!AR66","v":52.839857736000027},{"$f":"BE!AS66","v":60.173557856999949},{"$f":"BE!AT66","v":50.893713095000024},{"$f":"BE!AU66","v":60.325452009999992},{"$f":"BE!AV66","v":56.768384103000045},{"$f":"BE!AW66","v":67.52995273020197},{"$f":"BE!AX66","v":65.585972693249005},{"$f":"BE!AY66","v":68.902202450266941},{"$f":"BE!AZ66","v":69.625828796367912},{"$f":"BE!BA66","v":85.203605105043096},{"$f":"BE!BB66","v":95.060023948938976},{"$f":"BE!BC66","v":100.87184621868306},{"$f":"BE!BD66","v":107.80582516347994},{"$f":"BE!BE66","v":114.94590729614166},{"$f":"BE!BF66","v":117.25818513549933}]
["EMG","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H49:$CY82,MATCH($B66,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B66,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":2.2804863185663806},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I68","v":0},{"$f":"BE!J68","v":0},{"$f":"BE!K68","v":0},{"$f":"BE!L68","v":0},{"$f":"BE!M68","v":0},{"$f":"BE!N68","v":0},{"$f":"BE!O68","v":0},{"$f":"BE!P68","v":0},{"$f":"BE!Q68","v":0},{"$f":"BE!R68","v":0},{"$f":"BE!S68","v":0},{"$f":"BE!T68","v":0},{"$f":"BE!U68","v":0},{"$f":"BE!V68","v":0},{"$f":"BE!W68","v":0},{"$f":"BE!X68","v":0},{"$f":"BE!Y68","v":1.1000000000000001},{"$f":"BE!Z68","v":5},{"$f":"BE!AA68","v":5.3000000000000007},{"$f":"BE!AB68","v":3.5},{"$f":"BE!AC68","v":3.8},{"$f":"BE!AD68","v":4.3999999999999995},{"$f":"BE!AE68","v":3.1000000000000014},{"$f":"BE!AF68","v":0.9},{"$f":"BE!AG68","v":-1},{"$f":"BE!AH68","v":7.3},{"$f":"BE!AI68","v":4.6000000000000005},{"$f":"BE!AJ68","v":2.2999999999999989},{"$f":"BE!AK68","v":3.6},{"$f":"BE!AL68","v":5.3000000000000007},{"$f":"BE!AM68","v":6.1999999999999993},{"$f":"BE!AN68","v":3.7000000000000011},{"$f":"BE!AO68","v":0.98861936394908345},{"$f":"BE!AP68","v":1.2458656140735644},{"$f":"BE!AQ68","v":3.5410815643483406},{"$f":"BE!AR68","v":1.7096096546290998},{"$f":"BE!AS68","v":1.3666887690269904},{"$f":"BE!AT68","v":2.24215146668107},{"$f":"BE!AU68","v":2.509866083106687},{"$f":"BE!AV68","v":1.283015802237232},{"$f":"BE!AW68","v":0.172026444},{"$f":"BE!AX68","v":1.4493644349999999},{"$f":"BE!AY68","v":3.6631876790000004},{"$f":"BE!AZ68","v":1.7881848660000002},{"$f":"BE!BA68","v":2.166350843087399},{"$f":"BE!BB68","v":4.2286650251644513},{"$f":"BE!BC68","v":5.3887288928183139},{"$f":"BE!BD68","v":5.8185842609298355},{"$f":"BE!BE68","v":2.2804863185663806},{"$f":"BE!BF68","v":4.3618865442320338}]
["EMG","(j) Sale of Electricity CCEE",{"$f":"INDEX($H49:$CY82,MATCH($B67,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B67,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":25.315437521894491},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I69","v":0},{"$f":"BE!J69","v":0},{"$f":"BE!K69","v":0},{"$f":"BE!L69","v":0},{"$f":"BE!M69","v":0},{"$f":"BE!N69","v":0},{"$f":"BE!O69","v":0},{"$f":"BE!P69","v":0},{"$f":"BE!Q69","v":0},{"$f":"BE!R69","v":0},{"$f":"BE!S69","v":0},{"$f":"BE!T69","v":0},{"$f":"BE!U69","v":0},{"$f":"BE!V69","v":0},{"$f":"BE!W69","v":0},{"$f":"BE!X69","v":0},{"$f":"BE!Y69","v":14.7},{"$f":"BE!Z69","v":34.700000000000003},{"$f":"BE!AA69","v":33.1},{"$f":"BE!AB69","v":53.599999999999994},{"$f":"BE!AC69","v":24.8},{"$f":"BE!AD69","v":34.400000000000006},{"$f":"BE!AE69","v":15},{"$f":"BE!AF69","v":7.4},{"$f":"BE!AG69","v":11.3},{"$f":"BE!AH69","v":11.3},{"$f":"BE!AI69","v":16.799999999999997},{"$f":"BE!AJ69","v":19.800000000000004},{"$f":"BE!AK69","v":15.5},{"$f":"BE!AL69","v":25.200000000000003},{"$f":"BE!AM69","v":26.799999999999997},{"$f":"BE!AN69","v":9.2999999999999972},{"$f":"BE!AO69","v":58.441525079085245},{"$f":"BE!AP69","v":57.172658974951737},{"$f":"BE!AQ69","v":24.395960896389667},{"$f":"BE!AR69","v":26.225112552573506},{"$f":"BE!AS69","v":24.017202201918277},{"$f":"BE!AT69","v":47.695907099643193},{"$f":"BE!AU69","v":53.471387569893324},{"$f":"BE!AV69","v":73.188273374104909},{"$f":"BE!AW69","v":40.016310770999986},{"$f":"BE!AX69","v":44.784136169999996},{"$f":"BE!AY69","v":84.674612276000005},{"$f":"BE!AZ69","v":85.372534626000046},{"$f":"BE!BA69","v":45.544528508983056},{"$f":"BE!BB69","v":34.124012330079147},{"$f":"BE!BC69","v":39.137198720824706},{"$f":"BE!BD69","v":14.695522527113141},{"$f":"BE!BE69","v":25.315437521894491},{"$f":"BE!BF69","v":26.482523935499703}]
["EMG","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H49:$CY82,MATCH($B68,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B68,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":517.31109873213154},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I70","v":0},{"$f":"BE!J70","v":0},{"$f":"BE!K70","v":0},{"$f":"BE!L70","v":0},{"$f":"BE!M70","v":0},{"$f":"BE!N70","v":0},{"$f":"BE!O70","v":0},{"$f":"BE!P70","v":0},{"$f":"BE!Q70","v":0},{"$f":"BE!R70","v":0},{"$f":"BE!S70","v":0},{"$f":"BE!T70","v":0},{"$f":"BE!U70","v":0},{"$f":"BE!V70","v":0},{"$f":"BE!W70","v":0},{"$f":"BE!X70","v":0},{"$f":"BE!Y70","v":368.2},{"$f":"BE!Z70","v":371.99999999999989},{"$f":"BE!AA70","v":377.40000000000009},{"$f":"BE!AB70","v":403.1},{"$f":"BE!AC70","v":386.1},{"$f":"BE!AD70","v":371.70000000000005},{"$f":"BE!AE70","v":350.5},{"$f":"BE!AF70","v":367.1},{"$f":"BE!AG70","v":378},{"$f":"BE!AH70","v":361.7},{"$f":"BE!AI70","v":363.50000000000006},{"$f":"BE!AJ70","v":384.1},{"$f":"BE!AK70","v":398.6},{"$f":"BE!AL70","v":381.5},{"$f":"BE!AM70","v":375.6},{"$f":"BE!AN70","v":377.69999999999993},{"$f":"BE!AO70","v":416.75571938603429},{"$f":"BE!AP70","v":394.00928989102522},{"$f":"BE!AQ70","v":391.96838497973789},{"$f":"BE!AR70","v":408.05580494320247},{"$f":"BE!AS70","v":405.29310182794518},{"$f":"BE!AT70","v":392.69001266132426},{"$f":"BE!AU70","v":401.01157366300004},{"$f":"BE!AV70","v":431.33880127934231},{"$f":"BE!AW70","v":410.98520232924989},{"$f":"BE!AX70","v":393.56999169723804},{"$f":"BE!AY70","v":437.5766354368389},{"$f":"BE!AZ70","v":446.72414317015699},{"$f":"BE!BA70","v":510.97866379881555},{"$f":"BE!BB70","v":471.95178076047563},{"$f":"BE!BC70","v":484.2132263622342},{"$f":"BE!BD70","v":517.66205433848472},{"$f":"BE!BE70","v":517.31109873213154},{"$f":"BE!BF70","v":495.52453005691001}]
["EMG"]
["EMG"]
["EMG","(a) Energy purchased",{"$f":"INDEX($H49:$CY82,MATCH($B71,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B71,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":445.41991490947561},{"$f":"IFERROR(IF((C71/D71-1)*100<=-100,\"-\",IF((C71/D71-1)*100=0,\"-\",(C71/D71-1)*100)),\"-\")","v":"-"},{"$f":"C71-D71","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I73","v":0},{"$f":"BE!J73","v":0},{"$f":"BE!K73","v":0},{"$f":"BE!L73","v":0},{"$f":"BE!M73","v":0},{"$f":"BE!N73","v":0},{"$f":"BE!O73","v":0},{"$f":"BE!P73","v":0},{"$f":"BE!Q73","v":0},{"$f":"BE!R73","v":0},{"$f":"BE!S73","v":0},{"$f":"BE!T73","v":0},{"$f":"BE!U73","v":0},{"$f":"BE!V73","v":0},{"$f":"BE!W73","v":0},{"$f":"BE!X73","v":0},{"$f":"BE!Y73","v":368.20000000000005},{"$f":"BE!Z73","v":372},{"$f":"BE!AA73","v":377.4},{"$f":"BE!AB73","v":403.10000000000014},{"$f":"BE!AC73","v":386.1},{"$f":"BE!AD73","v":371.69999999999993},{"$f":"BE!AE73","v":350.50000000000006},{"$f":"BE!AF73","v":365.1},{"$f":"BE!AG73","v":347.5},{"$f":"BE!AH73","v":331.9},{"$f":"BE!AI73","v":340},{"$f":"BE!AJ73","v":356.3},{"$f":"BE!AK73","v":368.1},{"$f":"BE!AL73","v":403.49999999999994},{"$f":"BE!AM73","v":372.10000000000008},{"$f":"BE!AN73","v":371.60000000000008},{"$f":"BE!AO73","v":408.68469638603432},{"$f":"BE!AP73","v":385.40357989102517},{"$f":"BE!AQ73","v":383.33814397973794},{"$f":"BE!AR73","v":396.89808994320259},{"$f":"BE!AS73","v":390.8245238279452},{"$f":"BE!AT73","v":377.50516666132421},{"$f":"BE!AU73","v":384.55846566299999},{"$f":"BE!AV73","v":410.07502427934236},{"$f":"BE!AW73","v":382.197862138},{"$f":"BE!AX73","v":363.820543009},{"$f":"BE!AY73","v":407.91168772100002},{"$f":"BE!AZ73","v":406.52952214600003},{"$f":"BE!BA73","v":455.06583070807051},{"$f":"BE!BB73","v":415.21314582824357},{"$f":"BE!BC73","v":430.79176732864329},{"$f":"BE!BD73","v":440.14338508204224},{"$f":"BE!BE73","v":445.41991490947561},{"$f":"BE!BF73","v":423.5548962982611}]
["EMG","ü  Bilateral",{"$f":"INDEX($H49:$CY82,MATCH($B72,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B72,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":138.93636261499998},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I74","v":0},{"$f":"BE!J74","v":0},{"$f":"BE!K74","v":0},{"$f":"BE!L74","v":0},{"$f":"BE!M74","v":0},{"$f":"BE!N74","v":0},{"$f":"BE!O74","v":0},{"$f":"BE!P74","v":0},{"$f":"BE!Q74","v":0},{"$f":"BE!R74","v":0},{"$f":"BE!S74","v":0},{"$f":"BE!T74","v":0},{"$f":"BE!U74","v":0},{"$f":"BE!V74","v":0},{"$f":"BE!W74","v":0},{"$f":"BE!X74","v":0},{"$f":"BE!Y74","v":143},{"$f":"BE!Z74","v":145},{"$f":"BE!AA74","v":140.60000000000002},{"$f":"BE!AB74","v":146.89999999999998},{"$f":"BE!AC74","v":144.9},{"$f":"BE!AD74","v":140.99999999999997},{"$f":"BE!AE74","v":142.30000000000001},{"$f":"BE!AF74","v":150.00000000000006},{"$f":"BE!AG74","v":125.3},{"$f":"BE!AH74","v":115.2},{"$f":"BE!AI74","v":117.9},{"$f":"BE!AJ74","v":120.39999999999998},{"$f":"BE!AK74","v":122.6},{"$f":"BE!AL74","v":171.29999999999998},{"$f":"BE!AM74","v":138.20000000000002},{"$f":"BE!AN74","v":146.10000000000005},{"$f":"BE!AO74","v":153.24054007999999},{"$f":"BE!AP74","v":139.28942811999994},{"$f":"BE!AQ74","v":136.77725080000005},{"$f":"BE!AR74","v":143.71702088799992},{"$f":"BE!AS74","v":136.71093800000011},{"$f":"BE!AT74","v":131.56809121299983},{"$f":"BE!AU74","v":124.72901866100005},{"$f":"BE!AV74","v":144.94355277800003},{"$f":"BE!AW74","v":118.72681131799999},{"$f":"BE!AX74","v":113.12848857299998},{"$f":"BE!AY74","v":141.79612107000003},{"$f":"BE!AZ74","v":140.32418554400002},{"$f":"BE!BA74","v":120.68097172156163},{"$f":"BE!BB74","v":120.43550877216435},{"$f":"BE!BC74","v":133.59535159173976},{"$f":"BE!BD74","v":136.95976928853426},{"$f":"BE!BE74","v":138.93636261499998},{"$f":"BE!BF74","v":121.78484937900001}]
["EMG","ü  Energy Auctions",{"$f":"INDEX($H49:$CY82,MATCH($B73,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B73,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":121.35813778665438},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I75","v":0},{"$f":"BE!J75","v":0},{"$f":"BE!K75","v":0},{"$f":"BE!L75","v":0},{"$f":"BE!M75","v":0},{"$f":"BE!N75","v":0},{"$f":"BE!O75","v":0},{"$f":"BE!P75","v":0},{"$f":"BE!Q75","v":0},{"$f":"BE!R75","v":0},{"$f":"BE!S75","v":0},{"$f":"BE!T75","v":0},{"$f":"BE!U75","v":0},{"$f":"BE!V75","v":0},{"$f":"BE!W75","v":0},{"$f":"BE!X75","v":0},{"$f":"BE!Y75","v":50.1},{"$f":"BE!Z75","v":52.800000000000004},{"$f":"BE!AA75","v":60.3},{"$f":"BE!AB75","v":71.700000000000017},{"$f":"BE!AC75","v":69.8},{"$f":"BE!AD75","v":59.8},{"$f":"BE!AE75","v":31.800000000000011},{"$f":"BE!AF75","v":33.199999999999989},{"$f":"BE!AG75","v":58.4},{"$f":"BE!AH75","v":57.4},{"$f":"BE!AI75","v":59.7},{"$f":"BE!AJ75","v":63.900000000000006},{"$f":"BE!AK75","v":76.7},{"$f":"BE!AL75","v":69.100000000000009},{"$f":"BE!AM75","v":70.2},{"$f":"BE!AN75","v":55.800000000000011},{"$f":"BE!AO75","v":81.98782519225287},{"$f":"BE!AP75","v":78.897535582364043},{"$f":"BE!AQ75","v":78.440229835737881},{"$f":"BE!AR75","v":79.058732166645228},{"$f":"BE!AS75","v":81.38129340899998},{"$f":"BE!AT75","v":77.450850655516135},{"$f":"BE!AU75","v":82.093886982000015},{"$f":"BE!AV75","v":87.084691820150567},{"$f":"BE!AW75","v":87.037161000000012},{"$f":"BE!AX75","v":82.882191999999989},{"$f":"BE!AY75","v":87.20790199999999},{"$f":"BE!AZ75","v":86.617784},{"$f":"BE!BA75","v":99.282043299322609},{"$f":"BE!BB75","v":99.671852853387136},{"$f":"BE!BC75","v":99.202302726903483},{"$f":"BE!BD75","v":101.13137464138627},{"$f":"BE!BE75","v":121.35813778665438},{"$f":"BE!BF75","v":117.50852304101876}]
["EMG","ü  Itaipu Quota",{"$f":"INDEX($H49:$CY82,MATCH($B74,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B74,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":82.488685261819668},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I76","v":0},{"$f":"BE!J76","v":0},{"$f":"BE!K76","v":0},{"$f":"BE!L76","v":0},{"$f":"BE!M76","v":0},{"$f":"BE!N76","v":0},{"$f":"BE!O76","v":0},{"$f":"BE!P76","v":0},{"$f":"BE!Q76","v":0},{"$f":"BE!R76","v":0},{"$f":"BE!S76","v":0},{"$f":"BE!T76","v":0},{"$f":"BE!U76","v":0},{"$f":"BE!V76","v":0},{"$f":"BE!W76","v":0},{"$f":"BE!X76","v":0},{"$f":"BE!Y76","v":71.2},{"$f":"BE!Z76","v":71.2},{"$f":"BE!AA76","v":71.599999999999994},{"$f":"BE!AB76","v":72.100000000000023},{"$f":"BE!AC76","v":69.400000000000006},{"$f":"BE!AD76","v":69.699999999999989},{"$f":"BE!AE76","v":71.400000000000006},{"$f":"BE!AF76","v":71.199999999999989},{"$f":"BE!AG76","v":62.9},{"$f":"BE!AH76","v":63.500000000000007},{"$f":"BE!AI76","v":64.5},{"$f":"BE!AJ76","v":64.599999999999994},{"$f":"BE!AK76","v":62.8},{"$f":"BE!AL76","v":63.400000000000006},{"$f":"BE!AM76","v":64.499999999999986},{"$f":"BE!AN76","v":64.600000000000009},{"$f":"BE!AO76","v":64.3513616678907},{"$f":"BE!AP76","v":64.167564625551904},{"$f":"BE!AQ76","v":65.388446342999998},{"$f":"BE!AR76","v":65.593772872557423},{"$f":"BE!AS76","v":63.468867418945209},{"$f":"BE!AT76","v":63.912359775808213},{"$f":"BE!AU76","v":65.054810004999979},{"$f":"BE!AV76","v":64.891323681191807},{"$f":"BE!AW76","v":62.935340817000004},{"$f":"BE!AX76","v":63.887869432999999},{"$f":"BE!AY76","v":65.082985651000001},{"$f":"BE!AZ76","v":65.153655602000001},{"$f":"BE!BA76","v":64.840067687186306},{"$f":"BE!BB76","v":82.9912232266921},{"$f":"BE!BC76","v":84.160773009999971},{"$f":"BE!BD76","v":84.494772152121712},{"$f":"BE!BE76","v":82.488685261819668},{"$f":"BE!BF76","v":82.410896194360632}]
["EMG","ü  PROINFA Quota",{"$f":"INDEX($H49:$CY82,MATCH($B75,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B75,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":7.9613872460015713},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I77","v":0},{"$f":"BE!J77","v":0},{"$f":"BE!K77","v":0},{"$f":"BE!L77","v":0},{"$f":"BE!M77","v":0},{"$f":"BE!N77","v":0},{"$f":"BE!O77","v":0},{"$f":"BE!P77","v":0},{"$f":"BE!Q77","v":0},{"$f":"BE!R77","v":0},{"$f":"BE!S77","v":0},{"$f":"BE!T77","v":0},{"$f":"BE!U77","v":0},{"$f":"BE!V77","v":0},{"$f":"BE!W77","v":0},{"$f":"BE!X77","v":0},{"$f":"BE!Y77","v":7},{"$f":"BE!Z77","v":6.9},{"$f":"BE!AA77","v":8.2000000000000011},{"$f":"BE!AB77","v":8.5999999999999979},{"$f":"BE!AC77","v":7},{"$f":"BE!AD77","v":7},{"$f":"BE!AE77","v":7.8000000000000007},{"$f":"BE!AF77","v":8.1999999999999993},{"$f":"BE!AG77","v":6.9},{"$f":"BE!AH77","v":7.2},{"$f":"BE!AI77","v":7.6000000000000014},{"$f":"BE!AJ77","v":8.3000000000000007},{"$f":"BE!AK77","v":7},{"$f":"BE!AL77","v":7.1999999999999993},{"$f":"BE!AM77","v":7.8000000000000007},{"$f":"BE!AN77","v":8},{"$f":"BE!AO77","v":6.8185329999999995},{"$f":"BE!AP77","v":7.0785690000000008},{"$f":"BE!AQ77","v":7.8190520000000028},{"$f":"BE!AR77","v":8.2965209999999949},{"$f":"BE!AS77","v":6.2913859999999993},{"$f":"BE!AT77","v":7.309094},{"$f":"BE!AU77","v":7.828026000000003},{"$f":"BE!AV77","v":8.1601789999999959},{"$f":"BE!AW77","v":6.4274339999999999},{"$f":"BE!AX77","v":6.8037239999999999},{"$f":"BE!AY77","v":7.6495309999999987},{"$f":"BE!AZ77","v":7.7523589999999993},{"$f":"BE!BA77","v":7.9760439999999999},{"$f":"BE!BB77","v":8.1010439999999999},{"$f":"BE!BC77","v":8.672405999999997},{"$f":"BE!BD77","v":8.9548369999999995},{"$f":"BE!BE77","v":7.9613872460015713},{"$f":"BE!BF77","v":8.4298526838817018}]
["EMG","ü  ANGRA Quota",{"$f":"INDEX($H49:$CY82,MATCH($B76,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B76,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":16.371807},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I78","v":0},{"$f":"BE!J78","v":0},{"$f":"BE!K78","v":0},{"$f":"BE!L78","v":0},{"$f":"BE!M78","v":0},{"$f":"BE!N78","v":0},{"$f":"BE!O78","v":0},{"$f":"BE!P78","v":0},{"$f":"BE!Q78","v":0},{"$f":"BE!R78","v":0},{"$f":"BE!S78","v":0},{"$f":"BE!T78","v":0},{"$f":"BE!U78","v":0},{"$f":"BE!V78","v":0},{"$f":"BE!W78","v":0},{"$f":"BE!X78","v":0},{"$f":"BE!Y78","v":12},{"$f":"BE!Z78","v":11.8},{"$f":"BE!AA78","v":11.999999999999996},{"$f":"BE!AB78","v":12.100000000000001},{"$f":"BE!AC78","v":11.8},{"$f":"BE!AD78","v":11.899999999999999},{"$f":"BE!AE78","v":12.000000000000004},{"$f":"BE!AF78","v":12},{"$f":"BE!AG78","v":11.8},{"$f":"BE!AH78","v":11.899999999999999},{"$f":"BE!AI78","v":12.000000000000004},{"$f":"BE!AJ78","v":12},{"$f":"BE!AK78","v":11.8},{"$f":"BE!AL78","v":12},{"$f":"BE!AM78","v":12.099999999999998},{"$f":"BE!AN78","v":11.999999999999996},{"$f":"BE!AO78","v":12.062053439890711},{"$f":"BE!AP78","v":12.062054560109289},{"$f":"BE!AQ78","v":12.194603999999998},{"$f":"BE!AR78","v":12.194604999999996},{"$f":"BE!AS78","v":12.080880000000001},{"$f":"BE!AT78","v":12.215111999999998},{"$f":"BE!AU78","v":12.349343999999995},{"$f":"BE!AV78","v":12.348127000000005},{"$f":"BE!AW78","v":11.832790999999999},{"$f":"BE!AX78","v":11.964266},{"$f":"BE!AY78","v":12.095742},{"$f":"BE!AZ78","v":12.095741},{"$f":"BE!BA78","v":12.584168999999997},{"$f":"BE!BB78","v":16.079025999999999},{"$f":"BE!BC78","v":16.255718000000009},{"$f":"BE!BD78","v":16.255717999999995},{"$f":"BE!BE78","v":16.371807},{"$f":"BE!BF78","v":16.371807}]
["EMG","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H49:$CY82,MATCH($B77,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B77,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":78.303534999999997},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I79","v":0},{"$f":"BE!J79","v":0},{"$f":"BE!K79","v":0},{"$f":"BE!L79","v":0},{"$f":"BE!M79","v":0},{"$f":"BE!N79","v":0},{"$f":"BE!O79","v":0},{"$f":"BE!P79","v":0},{"$f":"BE!Q79","v":0},{"$f":"BE!R79","v":0},{"$f":"BE!S79","v":0},{"$f":"BE!T79","v":0},{"$f":"BE!U79","v":0},{"$f":"BE!V79","v":0},{"$f":"BE!W79","v":0},{"$f":"BE!X79","v":0},{"$f":"BE!Y79","v":84.9},{"$f":"BE!Z79","v":84.299999999999983},{"$f":"BE!AA79","v":84.700000000000017},{"$f":"BE!AB79","v":91.700000000000017},{"$f":"BE!AC79","v":83.2},{"$f":"BE!AD79","v":82.3},{"$f":"BE!AE79","v":85.199999999999989},{"$f":"BE!AF79","v":90.5},{"$f":"BE!AG79","v":82.2},{"$f":"BE!AH79","v":76.7},{"$f":"BE!AI79","v":78.299999999999983},{"$f":"BE!AJ79","v":87.100000000000023},{"$f":"BE!AK79","v":87.2},{"$f":"BE!AL79","v":80.499999999999986},{"$f":"BE!AM79","v":79.300000000000026},{"$f":"BE!AN79","v":85.100000000000009},{"$f":"BE!AO79","v":90.224383006000025},{"$f":"BE!AP79","v":83.908428002999997},{"$f":"BE!AQ79","v":82.718561001000069},{"$f":"BE!AR79","v":88.037438016000067},{"$f":"BE!AS79","v":90.891158999999988},{"$f":"BE!AT79","v":85.049659016999982},{"$f":"BE!AU79","v":92.503380014999948},{"$f":"BE!AV79","v":92.647149999999954},{"$f":"BE!AW79","v":95.238324002999974},{"$f":"BE!AX79","v":85.154003003},{"$f":"BE!AY79","v":94.079406000000006},{"$f":"BE!AZ79","v":94.585796999999999},{"$f":"BE!BA79","v":71.451534999999993},{"$f":"BE!BB79","v":87.934489999999997},{"$f":"BE!BC79","v":88.905216000000038},{"$f":"BE!BD79","v":92.346914000000012},{"$f":"BE!BE79","v":78.303534999999997},{"$f":"BE!BF79","v":77.048967999999988}]
["EMG","ü  Supply Contract",{"$f":"INDEX($H49:$CY82,MATCH($B78,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B78,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I80","v":0},{"$f":"BE!J80","v":0},{"$f":"BE!K80","v":0},{"$f":"BE!L80","v":0},{"$f":"BE!M80","v":0},{"$f":"BE!N80","v":0},{"$f":"BE!O80","v":0},{"$f":"BE!P80","v":0},{"$f":"BE!Q80","v":0},{"$f":"BE!R80","v":0},{"$f":"BE!S80","v":0},{"$f":"BE!T80","v":0},{"$f":"BE!U80","v":0},{"$f":"BE!V80","v":0},{"$f":"BE!W80","v":0},{"$f":"BE!X80","v":0},{"$f":"BE!Y80","v":0},{"$f":"BE!Z80","v":0},{"$f":"BE!AA80","v":0},{"$f":"BE!AB80","v":0},{"$f":"BE!AC80","v":0},{"$f":"BE!AD80","v":0},{"$f":"BE!AE80","v":0},{"$f":"BE!AF80","v":0},{"$f":"BE!AG80","v":0},{"$f":"BE!AH80","v":0},{"$f":"BE!AI80","v":0},{"$f":"BE!AJ80","v":0},{"$f":"BE!AK80","v":0},{"$f":"BE!AL80","v":0},{"$f":"BE!AM80","v":0},{"$f":"BE!AN80","v":0},{"$f":"BE!AO80","v":0},{"$f":"BE!AP80","v":0},{"$f":"BE!AQ80","v":0},{"$f":"BE!AR80","v":0},{"$f":"BE!AS80","v":0},{"$f":"BE!AT80","v":0},{"$f":"BE!AU80","v":0},{"$f":"BE!AV80","v":0},{"$f":"BE!AW80","v":0},{"$f":"BE!AX80","v":0},{"$f":"BE!AY80","v":0},{"$f":"BE!AZ80","v":0},{"$f":"BE!BA80","v":78.251000000000005},{"$f":"BE!BB80","v":9.759999954894738E-7},{"$f":"BE!BC80","v":0},{"$f":"BE!BD80","v":0},{"$f":"BE!BE80","v":0},{"$f":"BE!BF80","v":0}]
["EMG","ü  Generation distributed",{"$f":"INDEX($H49:$CY82,MATCH($B79,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B79,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":71.891183822655989},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I81","v":0},{"$f":"BE!J81","v":0},{"$f":"BE!K81","v":0},{"$f":"BE!L81","v":0},{"$f":"BE!M81","v":0},{"$f":"BE!N81","v":0},{"$f":"BE!O81","v":0},{"$f":"BE!P81","v":0},{"$f":"BE!Q81","v":0},{"$f":"BE!R81","v":0},{"$f":"BE!S81","v":0},{"$f":"BE!T81","v":0},{"$f":"BE!U81","v":0},{"$f":"BE!V81","v":0},{"$f":"BE!W81","v":0},{"$f":"BE!X81","v":0},{"$f":"BE!Y81","v":0},{"$f":"BE!Z81","v":0},{"$f":"BE!AA81","v":0},{"$f":"BE!AB81","v":0},{"$f":"BE!AC81","v":0},{"$f":"BE!AD81","v":0},{"$f":"BE!AE81","v":0},{"$f":"BE!AF81","v":0},{"$f":"BE!AG81","v":0},{"$f":"BE!AH81","v":0},{"$f":"BE!AI81","v":0},{"$f":"BE!AJ81","v":0},{"$f":"BE!AK81","v":0},{"$f":"BE!AL81","v":6.7},{"$f":"BE!AM81","v":3.6000000000000005},{"$f":"BE!AN81","v":6.0000000000000009},{"$f":"BE!AO81","v":8.0710230000000003},{"$f":"BE!AP81","v":8.6057099999999984},{"$f":"BE!AQ81","v":8.6302410000000016},{"$f":"BE!AR81","v":11.157715},{"$f":"BE!AS81","v":14.468577999999999},{"$f":"BE!AT81","v":15.184845999999999},{"$f":"BE!AU81","v":16.453108000000004},{"$f":"BE!AV81","v":21.263777000000005},{"$f":"BE!AW81","v":28.78729442925},{"$f":"BE!AX81","v":29.749433625238002},{"$f":"BE!AY81","v":29.664938178838998},{"$f":"BE!AZ81","v":40.194573653157001},{"$f":"BE!BA81","v":55.912833090744996},{"$f":"BE!BB81","v":56.738634932232003},{"$f":"BE!BC81","v":53.421459033591006},{"$f":"BE!BD81","v":67.124563347441992},{"$f":"BE!BE81","v":71.891183822655989},{"$f":"BE!BF81","v":71.969633758648996}]
["EMG","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H49:$CY82,MATCH($B80,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B80,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I82","v":0},{"$f":"BE!J82","v":0},{"$f":"BE!K82","v":0},{"$f":"BE!L82","v":0},{"$f":"BE!M82","v":0},{"$f":"BE!N82","v":0},{"$f":"BE!O82","v":0},{"$f":"BE!P82","v":0},{"$f":"BE!Q82","v":0},{"$f":"BE!R82","v":0},{"$f":"BE!S82","v":0},{"$f":"BE!T82","v":0},{"$f":"BE!U82","v":0},{"$f":"BE!V82","v":0},{"$f":"BE!W82","v":0},{"$f":"BE!X82","v":0},{"$f":"BE!Y82","v":0},{"$f":"BE!Z82","v":0},{"$f":"BE!AA82","v":0},{"$f":"BE!AB82","v":0},{"$f":"BE!AC82","v":0},{"$f":"BE!AD82","v":0},{"$f":"BE!AE82","v":0},{"$f":"BE!AF82","v":0},{"$f":"BE!AG82","v":26},{"$f":"BE!AH82","v":29.799999999999997},{"$f":"BE!AI82","v":23.5},{"$f":"BE!AJ82","v":27.799999999999997},{"$f":"BE!AK82","v":28.7},{"$f":"BE!AL82","v":-28.7},{"$f":"BE!AM82","v":0},{"$f":"BE!AN82","v":0},{"$f":"BE!AO82","v":0},{"$f":"BE!AP82","v":0},{"$f":"BE!AQ82","v":0},{"$f":"BE!AR82","v":0},{"$f":"BE!AS82","v":0},{"$f":"BE!AT82","v":0},{"$f":"BE!AU82","v":0},{"$f":"BE!AV82","v":0},{"$f":"BE!AW82","v":0},{"$f":"BE!AX82","v":0},{"$f":"BE!AY82","v":0},{"$f":"BE!AZ82","v":0},{"$f":"BE!BA82","v":0},{"$f":"BE!BB82","v":0},{"$f":"BE!BC82","v":0},{"$f":"BE!BD82","v":0},{"$f":"BE!BE82","v":0},{"$f":"BE!BF82","v":0}]
["EMG","(c) Settlement at CCEE",{"$f":"INDEX($H49:$CY82,MATCH($B81,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B81,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I83","v":0},{"$f":"BE!J83","v":0},{"$f":"BE!K83","v":0},{"$f":"BE!L83","v":0},{"$f":"BE!M83","v":0},{"$f":"BE!N83","v":0},{"$f":"BE!O83","v":0},{"$f":"BE!P83","v":0},{"$f":"BE!Q83","v":0},{"$f":"BE!R83","v":0},{"$f":"BE!S83","v":0},{"$f":"BE!T83","v":0},{"$f":"BE!U83","v":0},{"$f":"BE!V83","v":0},{"$f":"BE!W83","v":0},{"$f":"BE!X83","v":0},{"$f":"BE!Y83","v":0},{"$f":"BE!Z83","v":0},{"$f":"BE!AA83","v":0},{"$f":"BE!AB83","v":0},{"$f":"BE!AC83","v":0},{"$f":"BE!AD83","v":0},{"$f":"BE!AE83","v":0},{"$f":"BE!AF83","v":2},{"$f":"BE!AG83","v":4.5},{"$f":"BE!AH83","v":0},{"$f":"BE!AI83","v":0},{"$f":"BE!AJ83","v":0},{"$f":"BE!AK83","v":1.8},{"$f":"BE!AL83","v":0},{"$f":"BE!AM83","v":0},{"$f":"BE!AN83","v":0},{"$f":"BE!AO83","v":0},{"$f":"BE!AP83","v":0},{"$f":"BE!AQ83","v":0},{"$f":"BE!AR83","v":0},{"$f":"BE!AS83","v":0},{"$f":"BE!AT83","v":0},{"$f":"BE!AU83","v":0},{"$f":"BE!AV83","v":0},{"$f":"BE!AW83","v":0},{"$f":"BE!AX83","v":0},{"$f":"BE!AY83","v":0},{"$f":"BE!AZ83","v":0},{"$f":"BE!BA83","v":0},{"$f":"BE!BB83","v":0},{"$f":"BE!BC83","v":0},{"$f":"BE!BD83","v":10.394105909000006},{"$f":"BE!BE83","v":0},{"$f":"BE!BF83","v":0}]
["EMG","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H49:$CY82,MATCH($B82,$H49:$H82,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H49:$CY82,MATCH($B82,$H49:$H82,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":517.31109873213154},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I84","v":0},{"$f":"BE!J84","v":0},{"$f":"BE!K84","v":0},{"$f":"BE!L84","v":0},{"$f":"BE!M84","v":0},{"$f":"BE!N84","v":0},{"$f":"BE!O84","v":0},{"$f":"BE!P84","v":0},{"$f":"BE!Q84","v":0},{"$f":"BE!R84","v":0},{"$f":"BE!S84","v":0},{"$f":"BE!T84","v":0},{"$f":"BE!U84","v":0},{"$f":"BE!V84","v":0},{"$f":"BE!W84","v":0},{"$f":"BE!X84","v":0},{"$f":"BE!Y84","v":368.20000000000005},{"$f":"BE!Z84","v":372},{"$f":"BE!AA84","v":377.4},{"$f":"BE!AB84","v":403.10000000000014},{"$f":"BE!AC84","v":386.1},{"$f":"BE!AD84","v":371.69999999999993},{"$f":"BE!AE84","v":350.50000000000006},{"$f":"BE!AF84","v":367.1},{"$f":"BE!AG84","v":378},{"$f":"BE!AH84","v":361.7},{"$f":"BE!AI84","v":363.5},{"$f":"BE!AJ84","v":384.1},{"$f":"BE!AK84","v":398.6},{"$f":"BE!AL84","v":381.49999999999994},{"$f":"BE!AM84","v":375.7000000000001},{"$f":"BE!AN84","v":377.60000000000008},{"$f":"BE!AO84","v":416.75571938603434},{"$f":"BE!AP84","v":394.00928989102516},{"$f":"BE!AQ84","v":391.96838497973795},{"$f":"BE!AR84","v":408.05580494320259},{"$f":"BE!AS84","v":405.29310182794518},{"$f":"BE!AT84","v":392.6900126613242},{"$f":"BE!AU84","v":401.01157366299998},{"$f":"BE!AV84","v":431.33880127934236},{"$f":"BE!AW84","v":410.98515656724999},{"$f":"BE!AX84","v":393.569976634238},{"$f":"BE!AY84","v":437.57662589983903},{"$f":"BE!AZ84","v":446.72409579915706},{"$f":"BE!BA84","v":510.97866379881549},{"$f":"BE!BB84","v":471.95178076047557},{"$f":"BE!BC84","v":484.21322636223431},{"$f":"BE!BD84","v":517.66205433848427},{"$f":"BE!BE84","v":517.31109873213154},{"$f":"BE!BF84","v":495.52453005691007}]
["EMG"]
["ENF","ENF",null,null,null,null,null,{"$f":"B84","v":"ENF"}]
["ENF"]
["ENF",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["ENF"]
["ENF"]
["ENF"]
["ENF","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H86:$CY119,MATCH($B90,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B90,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},{"$f":"IFERROR(IF((C90/D90-1)*100<=-100,\"-\",IF((C90/D90-1)*100=0,\"-\",(C90/D90-1)*100)),\"-\")","v":"-"},{"$f":"C90-D90","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I92","v":0},{"$f":"BE!J92","v":0},{"$f":"BE!K92","v":0},{"$f":"BE!L92","v":0},{"$f":"BE!M92","v":0},{"$f":"BE!N92","v":0},{"$f":"BE!O92","v":0},{"$f":"BE!P92","v":0},{"$f":"BE!Q92","v":0},{"$f":"BE!R92","v":0},{"$f":"BE!S92","v":0},{"$f":"BE!T92","v":0},{"$f":"BE!U92","v":0},{"$f":"BE!V92","v":0},{"$f":"BE!W92","v":0},{"$f":"BE!X92","v":0},{"$f":"BE!Y92","v":81.400000000000006},{"$f":"BE!Z92","v":80.899999999999991},{"$f":"BE!AA92","v":79.800000000000011},{"$f":"BE!AB92","v":78.400000000000006},{"$f":"BE!AC92","v":79.3},{"$f":"BE!AD92","v":76.499999999999986},{"$f":"BE!AE92","v":76.100000000000009},{"$f":"BE!AF92","v":75.799999999999983},{"$f":"BE!AG92","v":74.599999999999994},{"$f":"BE!AH92","v":73.399999999999991},{"$f":"BE!AI92","v":74.099999999999994},{"$f":"BE!AJ92","v":75.3},{"$f":"BE!AK92","v":76.7},{"$f":"BE!AL92","v":73.800000000000011},{"$f":"BE!AM92","v":74},{"$f":"BE!AN92","v":75.999999999999986},{"$f":"BE!AO92","v":73.479214000000013},{"$f":"BE!AP92","v":66.924504999999982},{"$f":"BE!AQ92","v":73.105849999999975},{"$f":"BE!AR92","v":76.581087999999994},{"$f":"BE!AS92","v":74.772558000000004},{"$f":"BE!AT92","v":72.147082999999981},{"$f":"BE!AU92","v":73.012619000000043},{"$f":"BE!AV92","v":72.790001000000018},{"$f":"BE!AW92","v":71.784840856950012},{"$f":"BE!AX92","v":70.554951890744007},{"$f":"BE!AY92","v":70.392260175135988},{"$f":"BE!AZ92","v":71.03171552261901},{"$f":"BE!BA92","v":0},{"$f":"BE!BB92","v":0},{"$f":"BE!BC92","v":0},{"$f":"BE!BD92","v":0},{"$f":"BE!BE92","v":0},{"$f":"BE!BF92","v":0}]
["ENF","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H86:$CY119,MATCH($B91,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B91,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I93","v":0},{"$f":"BE!J93","v":0},{"$f":"BE!K93","v":0},{"$f":"BE!L93","v":0},{"$f":"BE!M93","v":0},{"$f":"BE!N93","v":0},{"$f":"BE!O93","v":0},{"$f":"BE!P93","v":0},{"$f":"BE!Q93","v":0},{"$f":"BE!R93","v":0},{"$f":"BE!S93","v":0},{"$f":"BE!T93","v":0},{"$f":"BE!U93","v":0},{"$f":"BE!V93","v":0},{"$f":"BE!W93","v":0},{"$f":"BE!X93","v":0},{"$f":"BE!Y93","v":81.2},{"$f":"BE!Z93","v":81.399999999999991},{"$f":"BE!AA93","v":81.900000000000006},{"$f":"BE!AB93","v":76.600000000000009},{"$f":"BE!AC93","v":78.8},{"$f":"BE!AD93","v":76.899999999999991},{"$f":"BE!AE93","v":77.100000000000009},{"$f":"BE!AF93","v":74.799999999999983},{"$f":"BE!AG93","v":74.5},{"$f":"BE!AH93","v":74.599999999999994},{"$f":"BE!AI93","v":73.099999999999994},{"$f":"BE!AJ93","v":73.899999999999991},{"$f":"BE!AK93","v":76},{"$f":"BE!AL93","v":73.900000000000006},{"$f":"BE!AM93","v":75.099999999999994},{"$f":"BE!AN93","v":75.199999999999989},{"$f":"BE!AO93","v":73.307997000000015},{"$f":"BE!AP93","v":67.982932999999989},{"$f":"BE!AQ93","v":72.492241999999976},{"$f":"BE!AR93","v":76.65809999999999},{"$f":"BE!AS93","v":74.402420000000006},{"$f":"BE!AT93","v":72.845502999999979},{"$f":"BE!AU93","v":73.83747500000004},{"$f":"BE!AV93","v":72.451078000000024},{"$f":"BE!AW93","v":71.229457856950006},{"$f":"BE!AX93","v":70.025067864947005},{"$f":"BE!AY93","v":71.239826200932995},{"$f":"BE!AZ93","v":72.44733152261901},{"$f":"BE!BA93","v":0},{"$f":"BE!BB93","v":0},{"$f":"BE!BC93","v":0},{"$f":"BE!BD93","v":0},{"$f":"BE!BE93","v":0},{"$f":"BE!BF93","v":0}]
["ENF","ü  Residential",{"$f":"INDEX($H86:$CY119,MATCH($B92,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B92,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I94","v":0},{"$f":"BE!J94","v":0},{"$f":"BE!K94","v":0},{"$f":"BE!L94","v":0},{"$f":"BE!M94","v":0},{"$f":"BE!N94","v":0},{"$f":"BE!O94","v":0},{"$f":"BE!P94","v":0},{"$f":"BE!Q94","v":0},{"$f":"BE!R94","v":0},{"$f":"BE!S94","v":0},{"$f":"BE!T94","v":0},{"$f":"BE!U94","v":0},{"$f":"BE!V94","v":0},{"$f":"BE!W94","v":0},{"$f":"BE!X94","v":0},{"$f":"BE!Y94","v":39.6},{"$f":"BE!Z94","v":40.199999999999996},{"$f":"BE!AA94","v":40.5},{"$f":"BE!AB94","v":39.100000000000009},{"$f":"BE!AC94","v":39.6},{"$f":"BE!AD94","v":39.9},{"$f":"BE!AE94","v":41.400000000000006},{"$f":"BE!AF94","v":40.199999999999989},{"$f":"BE!AG94","v":40.299999999999997},{"$f":"BE!AH94","v":41.3},{"$f":"BE!AI94","v":40.5},{"$f":"BE!AJ94","v":40.599999999999994},{"$f":"BE!AK94","v":41.2},{"$f":"BE!AL94","v":40.799999999999997},{"$f":"BE!AM94","v":42},{"$f":"BE!AN94","v":41.5},{"$f":"BE!AO94","v":41.311509000000001},{"$f":"BE!AP94","v":42.647412999999986},{"$f":"BE!AQ94","v":43.634636},{"$f":"BE!AR94","v":44.474079000000003},{"$f":"BE!AS94","v":43.327204999999999},{"$f":"BE!AT94","v":43.270406999999999},{"$f":"BE!AU94","v":43.915849000000009},{"$f":"BE!AV94","v":42.364743000000033},{"$f":"BE!AW94","v":41.687109810000003},{"$f":"BE!AX94","v":41.390994999999997},{"$f":"BE!AY94","v":43.189335329999999},{"$f":"BE!AZ94","v":43.793825216999998},{"$f":"BE!BA94","v":0},{"$f":"BE!BB94","v":0},{"$f":"BE!BC94","v":0},{"$f":"BE!BD94","v":0},{"$f":"BE!BE94","v":0},{"$f":"BE!BF94","v":0}]
["ENF","ü  Industrial",{"$f":"INDEX($H86:$CY119,MATCH($B93,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B93,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I95","v":0},{"$f":"BE!J95","v":0},{"$f":"BE!K95","v":0},{"$f":"BE!L95","v":0},{"$f":"BE!M95","v":0},{"$f":"BE!N95","v":0},{"$f":"BE!O95","v":0},{"$f":"BE!P95","v":0},{"$f":"BE!Q95","v":0},{"$f":"BE!R95","v":0},{"$f":"BE!S95","v":0},{"$f":"BE!T95","v":0},{"$f":"BE!U95","v":0},{"$f":"BE!V95","v":0},{"$f":"BE!W95","v":0},{"$f":"BE!X95","v":0},{"$f":"BE!Y95","v":11.6},{"$f":"BE!Z95","v":12.6},{"$f":"BE!AA95","v":12.500000000000004},{"$f":"BE!AB95","v":10.199999999999999},{"$f":"BE!AC95","v":11.2},{"$f":"BE!AD95","v":10.900000000000002},{"$f":"BE!AE95","v":9.8999999999999986},{"$f":"BE!AF95","v":7.6000000000000014},{"$f":"BE!AG95","v":7.1},{"$f":"BE!AH95","v":7.3000000000000007},{"$f":"BE!AI95","v":7.4},{"$f":"BE!AJ95","v":6.8000000000000007},{"$f":"BE!AK95","v":6.5},{"$f":"BE!AL95","v":6.4},{"$f":"BE!AM95","v":6.9},{"$f":"BE!AN95","v":6.5},{"$f":"BE!AO95","v":5.4095450000000005},{"$f":"BE!AP95","v":4.1429519999999984},{"$f":"BE!AQ95","v":6.1778670000000009},{"$f":"BE!AR95","v":6.353333000000001},{"$f":"BE!AS95","v":5.8146589999999998},{"$f":"BE!AT95","v":5.6353279999999986},{"$f":"BE!AU95","v":5.9620840000000026},{"$f":"BE!AV95","v":5.1298690000000029},{"$f":"BE!AW95","v":4.5660895946919995},{"$f":"BE!AX95","v":4.4414140802020006},{"$f":"BE!AY95","v":4.3969763355299998},{"$f":"BE!AZ95","v":4.2681261235530004},{"$f":"BE!BA95","v":0},{"$f":"BE!BB95","v":0},{"$f":"BE!BC95","v":0},{"$f":"BE!BD95","v":0},{"$f":"BE!BE95","v":0},{"$f":"BE!BF95","v":0}]
["ENF","ü  Commercial",{"$f":"INDEX($H86:$CY119,MATCH($B94,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B94,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I96","v":0},{"$f":"BE!J96","v":0},{"$f":"BE!K96","v":0},{"$f":"BE!L96","v":0},{"$f":"BE!M96","v":0},{"$f":"BE!N96","v":0},{"$f":"BE!O96","v":0},{"$f":"BE!P96","v":0},{"$f":"BE!Q96","v":0},{"$f":"BE!R96","v":0},{"$f":"BE!S96","v":0},{"$f":"BE!T96","v":0},{"$f":"BE!U96","v":0},{"$f":"BE!V96","v":0},{"$f":"BE!W96","v":0},{"$f":"BE!X96","v":0},{"$f":"BE!Y96","v":18.5},{"$f":"BE!Z96","v":17.299999999999997},{"$f":"BE!AA96","v":16.900000000000006},{"$f":"BE!AB96","v":17},{"$f":"BE!AC96","v":17.5},{"$f":"BE!AD96","v":15.899999999999999},{"$f":"BE!AE96","v":15.5},{"$f":"BE!AF96","v":16.399999999999999},{"$f":"BE!AG96","v":16.899999999999999},{"$f":"BE!AH96","v":16},{"$f":"BE!AI96","v":15.300000000000004},{"$f":"BE!AJ96","v":16.200000000000003},{"$f":"BE!AK96","v":17.8},{"$f":"BE!AL96","v":16.499999999999996},{"$f":"BE!AM96","v":15.8},{"$f":"BE!AN96","v":17.100000000000005},{"$f":"BE!AO96","v":16.838347000000002},{"$f":"BE!AP96","v":11.865434999999998},{"$f":"BE!AQ96","v":13.147227999999995},{"$f":"BE!AR96","v":16.162714999999999},{"$f":"BE!AS96","v":15.999718000000001},{"$f":"BE!AT96","v":14.748887999999997},{"$f":"BE!AU96","v":14.977999999999998},{"$f":"BE!AV96","v":16.038003000000003},{"$f":"BE!AW96","v":16.179460383139002},{"$f":"BE!AX96","v":15.355553771558},{"$f":"BE!AY96","v":14.721068469084001},{"$f":"BE!AZ96","v":15.297222573413999},{"$f":"BE!BA96","v":0},{"$f":"BE!BB96","v":0},{"$f":"BE!BC96","v":0},{"$f":"BE!BD96","v":0},{"$f":"BE!BE96","v":0},{"$f":"BE!BF96","v":0}]
["ENF","ü  Rural",{"$f":"INDEX($H86:$CY119,MATCH($B95,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B95,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I97","v":0},{"$f":"BE!J97","v":0},{"$f":"BE!K97","v":0},{"$f":"BE!L97","v":0},{"$f":"BE!M97","v":0},{"$f":"BE!N97","v":0},{"$f":"BE!O97","v":0},{"$f":"BE!P97","v":0},{"$f":"BE!Q97","v":0},{"$f":"BE!R97","v":0},{"$f":"BE!S97","v":0},{"$f":"BE!T97","v":0},{"$f":"BE!U97","v":0},{"$f":"BE!V97","v":0},{"$f":"BE!W97","v":0},{"$f":"BE!X97","v":0},{"$f":"BE!Y97","v":1.3},{"$f":"BE!Z97","v":1.2},{"$f":"BE!AA97","v":1.4999999999999996},{"$f":"BE!AB97","v":1.2000000000000002},{"$f":"BE!AC97","v":1.5},{"$f":"BE!AD97","v":1.2999999999999998},{"$f":"BE!AE97","v":1.2999999999999998},{"$f":"BE!AF97","v":1.5},{"$f":"BE!AG97","v":1.3},{"$f":"BE!AH97","v":1.3},{"$f":"BE!AI97","v":1.2999999999999998},{"$f":"BE!AJ97","v":1.1999999999999997},{"$f":"BE!AK97","v":1.4},{"$f":"BE!AL97","v":1.3000000000000003},{"$f":"BE!AM97","v":1.5},{"$f":"BE!AN97","v":1.2999999999999994},{"$f":"BE!AO97","v":1.216661},{"$f":"BE!AP97","v":1.3024789999999997},{"$f":"BE!AQ97","v":1.4135289999999996},{"$f":"BE!AR97","v":1.3092960000000002},{"$f":"BE!AS97","v":1.3293509999999999},{"$f":"BE!AT97","v":1.306419},{"$f":"BE!AU97","v":1.3572600000000001},{"$f":"BE!AV97","v":1.1772170000000006},{"$f":"BE!AW97","v":1.097979},{"$f":"BE!AX97","v":1.0407500000000001},{"$f":"BE!AY97","v":1.0898969999999999},{"$f":"BE!AZ97","v":0.95047700000000013},{"$f":"BE!BA97","v":0},{"$f":"BE!BB97","v":0},{"$f":"BE!BC97","v":0},{"$f":"BE!BD97","v":0},{"$f":"BE!BE97","v":0},{"$f":"BE!BF97","v":0}]
["ENF","ü  Public service and own consumption",{"$f":"INDEX($H86:$CY119,MATCH($B96,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B96,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I98","v":0},{"$f":"BE!J98","v":0},{"$f":"BE!K98","v":0},{"$f":"BE!L98","v":0},{"$f":"BE!M98","v":0},{"$f":"BE!N98","v":0},{"$f":"BE!O98","v":0},{"$f":"BE!P98","v":0},{"$f":"BE!Q98","v":0},{"$f":"BE!R98","v":0},{"$f":"BE!S98","v":0},{"$f":"BE!T98","v":0},{"$f":"BE!U98","v":0},{"$f":"BE!V98","v":0},{"$f":"BE!W98","v":0},{"$f":"BE!X98","v":0},{"$f":"BE!Y98","v":10.199999999999999},{"$f":"BE!Z98","v":10.1},{"$f":"BE!AA98","v":10.5},{"$f":"BE!AB98","v":9.1},{"$f":"BE!AC98","v":9},{"$f":"BE!AD98","v":8.9},{"$f":"BE!AE98","v":9},{"$f":"BE!AF98","v":9.1},{"$f":"BE!AG98","v":8.9},{"$f":"BE!AH98","v":8.7000000000000011},{"$f":"BE!AI98","v":8.5999999999999979},{"$f":"BE!AJ98","v":9.0999999999999979},{"$f":"BE!AK98","v":9.1},{"$f":"BE!AL98","v":8.9},{"$f":"BE!AM98","v":8.8999999999999968},{"$f":"BE!AN98","v":8.800000000000006},{"$f":"BE!AO98","v":8.5319350000000007},{"$f":"BE!AP98","v":8.0246540000000017},{"$f":"BE!AQ98","v":8.118981999999999},{"$f":"BE!AR98","v":8.3586769999999966},{"$f":"BE!AS98","v":7.9314869999999997},{"$f":"BE!AT98","v":7.8844610000000008},{"$f":"BE!AU98","v":7.6242820000000027},{"$f":"BE!AV98","v":7.7412459999999967},{"$f":"BE!AW98","v":7.6988190691189997},{"$f":"BE!AX98","v":7.796355013187001},{"$f":"BE!AY98","v":7.8425490663189992},{"$f":"BE!AZ98","v":8.1376806086519995},{"$f":"BE!BA98","v":0},{"$f":"BE!BB98","v":0},{"$f":"BE!BC98","v":0},{"$f":"BE!BD98","v":0},{"$f":"BE!BE98","v":0},{"$f":"BE!BF98","v":0}]
["ENF","(c) Unbilled consumption",{"$f":"INDEX($H86:$CY119,MATCH($B97,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B97,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I99","v":0},{"$f":"BE!J99","v":0},{"$f":"BE!K99","v":0},{"$f":"BE!L99","v":0},{"$f":"BE!M99","v":0},{"$f":"BE!N99","v":0},{"$f":"BE!O99","v":0},{"$f":"BE!P99","v":0},{"$f":"BE!Q99","v":0},{"$f":"BE!R99","v":0},{"$f":"BE!S99","v":0},{"$f":"BE!T99","v":0},{"$f":"BE!U99","v":0},{"$f":"BE!V99","v":0},{"$f":"BE!W99","v":0},{"$f":"BE!X99","v":0},{"$f":"BE!Y99","v":0.2},{"$f":"BE!Z99","v":-0.5},{"$f":"BE!AA99","v":-2.1},{"$f":"BE!AB99","v":1.7999999999999998},{"$f":"BE!AC99","v":0.5},{"$f":"BE!AD99","v":-0.4},{"$f":"BE!AE99","v":-1},{"$f":"BE!AF99","v":1},{"$f":"BE!AG99","v":0.1},{"$f":"BE!AH99","v":-1.2000000000000002},{"$f":"BE!AI99","v":1},{"$f":"BE!AJ99","v":1.4000000000000001},{"$f":"BE!AK99","v":0.7},{"$f":"BE!AL99","v":-9.9999999999999978E-2},{"$f":"BE!AM99","v":-1.1000000000000001},{"$f":"BE!AN99","v":0.8},{"$f":"BE!AO99","v":0.17121699999999873},{"$f":"BE!AP99","v":-1.0584279999999999},{"$f":"BE!AQ99","v":0.61360800000000015},{"$f":"BE!AR99","v":-7.7011999999998748E-2},{"$f":"BE!AS99","v":0.37013799999999902},{"$f":"BE!AT99","v":-0.69842000000000004},{"$f":"BE!AU99","v":-0.82485599999999981},{"$f":"BE!AV99","v":0.33892300000000075},{"$f":"BE!AW99","v":0.55538299999999985},{"$f":"BE!AX99","v":0.52988402579700056},{"$f":"BE!AY99","v":-0.84756602579700124},{"$f":"BE!AZ99","v":-1.4156160000000009},{"$f":"BE!BA99","v":0},{"$f":"BE!BB99","v":0},{"$f":"BE!BC99","v":0},{"$f":"BE!BD99","v":0},{"$f":"BE!BE99","v":0},{"$f":"BE!BF99","v":0}]
["ENF","(d) Energy sales to concession operators",{"$f":"INDEX($H86:$CY119,MATCH($B98,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B98,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I100","v":0},{"$f":"BE!J100","v":0},{"$f":"BE!K100","v":0},{"$f":"BE!L100","v":0},{"$f":"BE!M100","v":0},{"$f":"BE!N100","v":0},{"$f":"BE!O100","v":0},{"$f":"BE!P100","v":0},{"$f":"BE!Q100","v":0},{"$f":"BE!R100","v":0},{"$f":"BE!S100","v":0},{"$f":"BE!T100","v":0},{"$f":"BE!U100","v":0},{"$f":"BE!V100","v":0},{"$f":"BE!W100","v":0},{"$f":"BE!X100","v":0},{"$f":"BE!Y100","v":0},{"$f":"BE!Z100","v":0},{"$f":"BE!AA100","v":0},{"$f":"BE!AB100","v":0},{"$f":"BE!AC100","v":0},{"$f":"BE!AD100","v":0},{"$f":"BE!AE100","v":0},{"$f":"BE!AF100","v":0},{"$f":"BE!AG100","v":0},{"$f":"BE!AH100","v":0},{"$f":"BE!AI100","v":0},{"$f":"BE!AJ100","v":0},{"$f":"BE!AK100","v":0},{"$f":"BE!AL100","v":0},{"$f":"BE!AM100","v":0},{"$f":"BE!AN100","v":0},{"$f":"BE!AO100","v":0},{"$f":"BE!AP100","v":0},{"$f":"BE!AQ100","v":0},{"$f":"BE!AR100","v":0},{"$f":"BE!AS100","v":0},{"$f":"BE!AT100","v":0},{"$f":"BE!AU100","v":0},{"$f":"BE!AV100","v":0},{"$f":"BE!AW100","v":0},{"$f":"BE!AX100","v":0},{"$f":"BE!AY100","v":0},{"$f":"BE!AZ100","v":0},{"$f":"BE!BA100","v":0},{"$f":"BE!BB100","v":0},{"$f":"BE!BC100","v":0},{"$f":"BE!BD100","v":0},{"$f":"BE!BE100","v":0},{"$f":"BE!BF100","v":0}]
["ENF","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H86:$CY119,MATCH($B99,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B99,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I101","v":0},{"$f":"BE!J101","v":0},{"$f":"BE!K101","v":0},{"$f":"BE!L101","v":0},{"$f":"BE!M101","v":0},{"$f":"BE!N101","v":0},{"$f":"BE!O101","v":0},{"$f":"BE!P101","v":0},{"$f":"BE!Q101","v":0},{"$f":"BE!R101","v":0},{"$f":"BE!S101","v":0},{"$f":"BE!T101","v":0},{"$f":"BE!U101","v":0},{"$f":"BE!V101","v":0},{"$f":"BE!W101","v":0},{"$f":"BE!X101","v":0},{"$f":"BE!Y101","v":92.8},{"$f":"BE!Z101","v":92.1},{"$f":"BE!AA101","v":92.7},{"$f":"BE!AB101","v":91.4},{"$f":"BE!AC101","v":93.899999999999991},{"$f":"BE!AD101","v":91.199999999999989},{"$f":"BE!AE101","v":93.9},{"$f":"BE!AF101","v":94.499999999999986},{"$f":"BE!AG101","v":93.899999999999991},{"$f":"BE!AH101","v":93.1},{"$f":"BE!AI101","v":94.1},{"$f":"BE!AJ101","v":94.5},{"$f":"BE!AK101","v":97.000000000000014},{"$f":"BE!AL101","v":94.000000000000014},{"$f":"BE!AM101","v":95.4},{"$f":"BE!AN101","v":96},{"$f":"BE!AO101","v":93.485300000000038},{"$f":"BE!AP101","v":86.948847999999984},{"$f":"BE!AQ101","v":96.137278999999978},{"$f":"BE!AR101","v":98.552855000000008},{"$f":"BE!AS101","v":98.557642000000016},{"$f":"BE!AT101","v":94.890181999999982},{"$f":"BE!AU101","v":96.814220000000034},{"$f":"BE!AV101","v":93.711565000000022},{"$f":"BE!AW101","v":95.295250968500014},{"$f":"BE!AX101","v":94.02399100597502},{"$f":"BE!AY101","v":95.418666181337983},{"$f":"BE!AZ101","v":95.065580368256008},{"$f":"BE!BA101","v":0},{"$f":"BE!BB101","v":0},{"$f":"BE!BC101","v":0},{"$f":"BE!BD101","v":0},{"$f":"BE!BE101","v":0},{"$f":"BE!BF101","v":0}]
["ENF","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H86:$CY119,MATCH($B100,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B100,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I102","v":0},{"$f":"BE!J102","v":0},{"$f":"BE!K102","v":0},{"$f":"BE!L102","v":0},{"$f":"BE!M102","v":0},{"$f":"BE!N102","v":0},{"$f":"BE!O102","v":0},{"$f":"BE!P102","v":0},{"$f":"BE!Q102","v":0},{"$f":"BE!R102","v":0},{"$f":"BE!S102","v":0},{"$f":"BE!T102","v":0},{"$f":"BE!U102","v":0},{"$f":"BE!V102","v":0},{"$f":"BE!W102","v":0},{"$f":"BE!X102","v":0},{"$f":"BE!Y102","v":0},{"$f":"BE!Z102","v":0},{"$f":"BE!AA102","v":0.1},{"$f":"BE!AB102","v":2},{"$f":"BE!AC102","v":2.8},{"$f":"BE!AD102","v":2.9000000000000004},{"$f":"BE!AE102","v":4.2},{"$f":"BE!AF102","v":6.2000000000000011},{"$f":"BE!AG102","v":6.5},{"$f":"BE!AH102","v":6.8000000000000007},{"$f":"BE!AI102","v":6.8999999999999986},{"$f":"BE!AJ102","v":7},{"$f":"BE!AK102","v":7.2},{"$f":"BE!AL102","v":6.8999999999999995},{"$f":"BE!AM102","v":6.9000000000000012},{"$f":"BE!AN102","v":7.1000000000000023},{"$f":"BE!AO102","v":6.9391639999999999},{"$f":"BE!AP102","v":6.4411100000000001},{"$f":"BE!AQ102","v":8.2942840000000011},{"$f":"BE!AR102","v":8.603154},{"$f":"BE!AS102","v":9.1033019999999993},{"$f":"BE!AT102","v":9.1180237650000038},{"$f":"BE!AU102","v":9.0286789999999932},{"$f":"BE!AV102","v":7.9654969999999956},{"$f":"BE!AW102","v":8.6404569999999978},{"$f":"BE!AX102","v":9.6419960000000007},{"$f":"BE!AY102","v":10.003181},{"$f":"BE!AZ102","v":9.5618449999999999},{"$f":"BE!BA102","v":0},{"$f":"BE!BB102","v":0},{"$f":"BE!BC102","v":0},{"$f":"BE!BD102","v":0},{"$f":"BE!BE102","v":0},{"$f":"BE!BF102","v":0}]
["ENF","(g) Energy exchange",{"$f":"INDEX($H86:$CY119,MATCH($B101,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B101,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I103","v":0},{"$f":"BE!J103","v":0},{"$f":"BE!K103","v":0},{"$f":"BE!L103","v":0},{"$f":"BE!M103","v":0},{"$f":"BE!N103","v":0},{"$f":"BE!O103","v":0},{"$f":"BE!P103","v":0},{"$f":"BE!Q103","v":0},{"$f":"BE!R103","v":0},{"$f":"BE!S103","v":0},{"$f":"BE!T103","v":0},{"$f":"BE!U103","v":0},{"$f":"BE!V103","v":0},{"$f":"BE!W103","v":0},{"$f":"BE!X103","v":0},{"$f":"BE!Y103","v":7.3},{"$f":"BE!Z103","v":7.2},{"$f":"BE!AA103","v":7.6000000000000014},{"$f":"BE!AB103","v":7.2999999999999972},{"$f":"BE!AC103","v":8},{"$f":"BE!AD103","v":7.3000000000000007},{"$f":"BE!AE103","v":9.0999999999999979},{"$f":"BE!AF103","v":9.3000000000000043},{"$f":"BE!AG103","v":9.1},{"$f":"BE!AH103","v":8.9},{"$f":"BE!AI103","v":9.1000000000000014},{"$f":"BE!AJ103","v":9},{"$f":"BE!AK103","v":9.9},{"$f":"BE!AL103","v":9.2999999999999989},{"$f":"BE!AM103","v":9.9000000000000039},{"$f":"BE!AN103","v":9.5000000000000018},{"$f":"BE!AO103","v":9.254230999999999},{"$f":"BE!AP103","v":9.0823359999999997},{"$f":"BE!AQ103","v":10.157239000000004},{"$f":"BE!AR103","v":9.5590200000000003},{"$f":"BE!AS103","v":10.154795000000004},{"$f":"BE!AT103","v":9.378975999999998},{"$f":"BE!AU103","v":9.9278080000000024},{"$f":"BE!AV103","v":8.830491999999996},{"$f":"BE!AW103","v":9.4093870000000006},{"$f":"BE!AX103","v":8.553623},{"$f":"BE!AY103","v":8.6759160000000008},{"$f":"BE!AZ103","v":7.931223596999998},{"$f":"BE!BA103","v":0},{"$f":"BE!BB103","v":0},{"$f":"BE!BC103","v":0},{"$f":"BE!BD103","v":0},{"$f":"BE!BE103","v":0},{"$f":"BE!BF103","v":0}]
["ENF","(h) Distribution losses",{"$f":"INDEX($H86:$CY119,MATCH($B102,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B102,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I104","v":0},{"$f":"BE!J104","v":0},{"$f":"BE!K104","v":0},{"$f":"BE!L104","v":0},{"$f":"BE!M104","v":0},{"$f":"BE!N104","v":0},{"$f":"BE!O104","v":0},{"$f":"BE!P104","v":0},{"$f":"BE!Q104","v":0},{"$f":"BE!R104","v":0},{"$f":"BE!S104","v":0},{"$f":"BE!T104","v":0},{"$f":"BE!U104","v":0},{"$f":"BE!V104","v":0},{"$f":"BE!W104","v":0},{"$f":"BE!X104","v":0},{"$f":"BE!Y104","v":4.0999999999999996},{"$f":"BE!Z104","v":4},{"$f":"BE!AA104","v":5.2000000000000011},{"$f":"BE!AB104","v":3.6999999999999993},{"$f":"BE!AC104","v":3.8},{"$f":"BE!AD104","v":4.5000000000000009},{"$f":"BE!AE104","v":4.5},{"$f":"BE!AF104","v":3.1999999999999993},{"$f":"BE!AG104","v":3.7},{"$f":"BE!AH104","v":4},{"$f":"BE!AI104","v":3.9999999999999991},{"$f":"BE!AJ104","v":3.2000000000000011},{"$f":"BE!AK104","v":3.2},{"$f":"BE!AL104","v":4},{"$f":"BE!AM104","v":4.6000000000000014},{"$f":"BE!AN104","v":3.3999999999999986},{"$f":"BE!AO104","v":3.8126910000000098},{"$f":"BE!AP104","v":4.5008970000000126},{"$f":"BE!AQ104","v":4.5799060000000011},{"$f":"BE!AR104","v":3.8095930000000084},{"$f":"BE!AS104","v":4.526987000000001},{"$f":"BE!AT104","v":4.2460992349999982},{"$f":"BE!AU104","v":4.845113999999997},{"$f":"BE!AV104","v":4.125575000000012},{"$f":"BE!AW104","v":5.4605661115500039},{"$f":"BE!AX104","v":5.2734201152309996},{"$f":"BE!AY104","v":6.3473090062019963},{"$f":"BE!AZ104","v":6.5407962486369975},{"$f":"BE!BA104","v":0},{"$f":"BE!BB104","v":0},{"$f":"BE!BC104","v":0},{"$f":"BE!BD104","v":0},{"$f":"BE!BE104","v":0},{"$f":"BE!BF104","v":0}]
["ENF","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H86:$CY119,MATCH($B103,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B103,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I106","v":0},{"$f":"BE!J106","v":0},{"$f":"BE!K106","v":0},{"$f":"BE!L106","v":0},{"$f":"BE!M106","v":0},{"$f":"BE!N106","v":0},{"$f":"BE!O106","v":0},{"$f":"BE!P106","v":0},{"$f":"BE!Q106","v":0},{"$f":"BE!R106","v":0},{"$f":"BE!S106","v":0},{"$f":"BE!T106","v":0},{"$f":"BE!U106","v":0},{"$f":"BE!V106","v":0},{"$f":"BE!W106","v":0},{"$f":"BE!X106","v":0},{"$f":"BE!Y106","v":0},{"$f":"BE!Z106","v":0},{"$f":"BE!AA106","v":0},{"$f":"BE!AB106","v":0},{"$f":"BE!AC106","v":0},{"$f":"BE!AD106","v":0},{"$f":"BE!AE106","v":0},{"$f":"BE!AF106","v":0},{"$f":"BE!AG106","v":0},{"$f":"BE!AH106","v":0},{"$f":"BE!AI106","v":0},{"$f":"BE!AJ106","v":0},{"$f":"BE!AK106","v":0},{"$f":"BE!AL106","v":0},{"$f":"BE!AM106","v":0},{"$f":"BE!AN106","v":0},{"$f":"BE!AO106","v":0},{"$f":"BE!AP106","v":0},{"$f":"BE!AQ106","v":0},{"$f":"BE!AR106","v":0},{"$f":"BE!AS106","v":0},{"$f":"BE!AT106","v":0},{"$f":"BE!AU106","v":0},{"$f":"BE!AV106","v":0},{"$f":"BE!AW106","v":0},{"$f":"BE!AX106","v":0},{"$f":"BE!AY106","v":0},{"$f":"BE!AZ106","v":0},{"$f":"BE!BA106","v":0},{"$f":"BE!BB106","v":0},{"$f":"BE!BC106","v":0},{"$f":"BE!BD106","v":0},{"$f":"BE!BE106","v":0},{"$f":"BE!BF106","v":0}]
["ENF","(j) Sale of Electricity CCEE",{"$f":"INDEX($H86:$CY119,MATCH($B104,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B104,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I107","v":0},{"$f":"BE!J107","v":0},{"$f":"BE!K107","v":0},{"$f":"BE!L107","v":0},{"$f":"BE!M107","v":0},{"$f":"BE!N107","v":0},{"$f":"BE!O107","v":0},{"$f":"BE!P107","v":0},{"$f":"BE!Q107","v":0},{"$f":"BE!R107","v":0},{"$f":"BE!S107","v":0},{"$f":"BE!T107","v":0},{"$f":"BE!U107","v":0},{"$f":"BE!V107","v":0},{"$f":"BE!W107","v":0},{"$f":"BE!X107","v":0},{"$f":"BE!Y107","v":0},{"$f":"BE!Z107","v":0},{"$f":"BE!AA107","v":0},{"$f":"BE!AB107","v":0},{"$f":"BE!AC107","v":0},{"$f":"BE!AD107","v":0},{"$f":"BE!AE107","v":0},{"$f":"BE!AF107","v":0},{"$f":"BE!AG107","v":0},{"$f":"BE!AH107","v":0},{"$f":"BE!AI107","v":0},{"$f":"BE!AJ107","v":0},{"$f":"BE!AK107","v":0},{"$f":"BE!AL107","v":0},{"$f":"BE!AM107","v":0},{"$f":"BE!AN107","v":0},{"$f":"BE!AO107","v":0},{"$f":"BE!AP107","v":0},{"$f":"BE!AQ107","v":0},{"$f":"BE!AR107","v":0},{"$f":"BE!AS107","v":0},{"$f":"BE!AT107","v":0},{"$f":"BE!AU107","v":0},{"$f":"BE!AV107","v":0},{"$f":"BE!AW107","v":0},{"$f":"BE!AX107","v":0},{"$f":"BE!AY107","v":0},{"$f":"BE!AZ107","v":0},{"$f":"BE!BA107","v":0},{"$f":"BE!BB107","v":0},{"$f":"BE!BC107","v":0},{"$f":"BE!BD107","v":0},{"$f":"BE!BE107","v":0},{"$f":"BE!BF107","v":0}]
["ENF","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H86:$CY119,MATCH($B105,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B105,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I108","v":0},{"$f":"BE!J108","v":0},{"$f":"BE!K108","v":0},{"$f":"BE!L108","v":0},{"$f":"BE!M108","v":0},{"$f":"BE!N108","v":0},{"$f":"BE!O108","v":0},{"$f":"BE!P108","v":0},{"$f":"BE!Q108","v":0},{"$f":"BE!R108","v":0},{"$f":"BE!S108","v":0},{"$f":"BE!T108","v":0},{"$f":"BE!U108","v":0},{"$f":"BE!V108","v":0},{"$f":"BE!W108","v":0},{"$f":"BE!X108","v":0},{"$f":"BE!Y108","v":85.5},{"$f":"BE!Z108","v":84.899999999999991},{"$f":"BE!AA108","v":85.000000000000014},{"$f":"BE!AB108","v":82.100000000000009},{"$f":"BE!AC108","v":83.1},{"$f":"BE!AD108","v":80.999999999999986},{"$f":"BE!AE108","v":80.600000000000009},{"$f":"BE!AF108","v":78.999999999999986},{"$f":"BE!AG108","v":78.3},{"$f":"BE!AH108","v":77.399999999999991},{"$f":"BE!AI108","v":78.099999999999994},{"$f":"BE!AJ108","v":78.5},{"$f":"BE!AK108","v":79.900000000000006},{"$f":"BE!AL108","v":77.800000000000011},{"$f":"BE!AM108","v":78.599999999999994},{"$f":"BE!AN108","v":79.399999999999977},{"$f":"BE!AO108","v":77.291905000000028},{"$f":"BE!AP108","v":71.425401999999991},{"$f":"BE!AQ108","v":77.685755999999969},{"$f":"BE!AR108","v":80.390681000000001},{"$f":"BE!AS108","v":79.299545000000009},{"$f":"BE!AT108","v":76.393182234999983},{"$f":"BE!AU108","v":77.857733000000039},{"$f":"BE!AV108","v":76.91557600000003},{"$f":"BE!AW108","v":77.245406968500021},{"$f":"BE!AX108","v":75.828372005975012},{"$f":"BE!AY108","v":76.739569181337984},{"$f":"BE!AZ108","v":77.572511771256003},{"$f":"BE!BA108","v":0},{"$f":"BE!BB108","v":0},{"$f":"BE!BC108","v":0},{"$f":"BE!BD108","v":0},{"$f":"BE!BE108","v":0},{"$f":"BE!BF108","v":0}]
["ENF"]
["ENF"]
["ENF","(a) Energy purchased",{"$f":"INDEX($H86:$CY119,MATCH($B108,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B108,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},{"$f":"IFERROR(IF((C108/D108-1)*100<=-100,\"-\",IF((C108/D108-1)*100=0,\"-\",(C108/D108-1)*100)),\"-\")","v":"-"},{"$f":"C108-D108","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I111","v":0},{"$f":"BE!J111","v":0},{"$f":"BE!K111","v":0},{"$f":"BE!L111","v":0},{"$f":"BE!M111","v":0},{"$f":"BE!N111","v":0},{"$f":"BE!O111","v":0},{"$f":"BE!P111","v":0},{"$f":"BE!Q111","v":0},{"$f":"BE!R111","v":0},{"$f":"BE!S111","v":0},{"$f":"BE!T111","v":0},{"$f":"BE!U111","v":0},{"$f":"BE!V111","v":0},{"$f":"BE!W111","v":0},{"$f":"BE!X111","v":0},{"$f":"BE!Y111","v":85.4},{"$f":"BE!Z111","v":84.7},{"$f":"BE!AA111","v":84.8},{"$f":"BE!AB111","v":81.999999999999986},{"$f":"BE!AC111","v":83.100000000000009},{"$f":"BE!AD111","v":81.000000000000014},{"$f":"BE!AE111","v":80.599999999999994},{"$f":"BE!AF111","v":79.000000000000014},{"$f":"BE!AG111","v":78.3},{"$f":"BE!AH111","v":77.400000000000006},{"$f":"BE!AI111","v":78},{"$f":"BE!AJ111","v":78.499999999999972},{"$f":"BE!AK111","v":79.8},{"$f":"BE!AL111","v":77.700000000000017},{"$f":"BE!AM111","v":78.59999999999998},{"$f":"BE!AN111","v":79.199999999999989},{"$f":"BE!AO111","v":77.047414000000032},{"$f":"BE!AP111","v":71.027811000000014},{"$f":"BE!AQ111","v":77.152363999999949},{"$f":"BE!AR111","v":79.784912999999975},{"$f":"BE!AS111","v":78.520749000000009},{"$f":"BE!AT111","v":75.549494234999941},{"$f":"BE!AU111","v":76.744336000000033},{"$f":"BE!AV111","v":75.574901000000068},{"$f":"BE!AW111","v":75.166460000000001},{"$f":"BE!AX111","v":73.596388999999988},{"$f":"BE!AY111","v":73.891922999999991},{"$f":"BE!AZ111","v":73.375680978000005},{"$f":"BE!BA111","v":0},{"$f":"BE!BB111","v":0},{"$f":"BE!BC111","v":0},{"$f":"BE!BD111","v":0},{"$f":"BE!BE111","v":0},{"$f":"BE!BF111","v":0}]
["ENF","ü  Bilateral",{"$f":"INDEX($H86:$CY119,MATCH($B109,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B109,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I112","v":0},{"$f":"BE!J112","v":0},{"$f":"BE!K112","v":0},{"$f":"BE!L112","v":0},{"$f":"BE!M112","v":0},{"$f":"BE!N112","v":0},{"$f":"BE!O112","v":0},{"$f":"BE!P112","v":0},{"$f":"BE!Q112","v":0},{"$f":"BE!R112","v":0},{"$f":"BE!S112","v":0},{"$f":"BE!T112","v":0},{"$f":"BE!U112","v":0},{"$f":"BE!V112","v":0},{"$f":"BE!W112","v":0},{"$f":"BE!X112","v":0},{"$f":"BE!Y112","v":0},{"$f":"BE!Z112","v":0},{"$f":"BE!AA112","v":0},{"$f":"BE!AB112","v":0},{"$f":"BE!AC112","v":0},{"$f":"BE!AD112","v":0},{"$f":"BE!AE112","v":0},{"$f":"BE!AF112","v":0},{"$f":"BE!AG112","v":0},{"$f":"BE!AH112","v":0},{"$f":"BE!AI112","v":0},{"$f":"BE!AJ112","v":0},{"$f":"BE!AK112","v":0},{"$f":"BE!AL112","v":0},{"$f":"BE!AM112","v":0},{"$f":"BE!AN112","v":0},{"$f":"BE!AO112","v":0},{"$f":"BE!AP112","v":0},{"$f":"BE!AQ112","v":0},{"$f":"BE!AR112","v":0},{"$f":"BE!AS112","v":0},{"$f":"BE!AT112","v":0},{"$f":"BE!AU112","v":0},{"$f":"BE!AV112","v":0},{"$f":"BE!AW112","v":0},{"$f":"BE!AX112","v":0},{"$f":"BE!AY112","v":0},{"$f":"BE!AZ112","v":0},{"$f":"BE!BA112","v":0},{"$f":"BE!BB112","v":0},{"$f":"BE!BC112","v":0},{"$f":"BE!BD112","v":0},{"$f":"BE!BE112","v":0},{"$f":"BE!BF112","v":0}]
["ENF","ü  Energy Auctions",{"$f":"INDEX($H86:$CY119,MATCH($B110,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B110,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I113","v":0},{"$f":"BE!J113","v":0},{"$f":"BE!K113","v":0},{"$f":"BE!L113","v":0},{"$f":"BE!M113","v":0},{"$f":"BE!N113","v":0},{"$f":"BE!O113","v":0},{"$f":"BE!P113","v":0},{"$f":"BE!Q113","v":0},{"$f":"BE!R113","v":0},{"$f":"BE!S113","v":0},{"$f":"BE!T113","v":0},{"$f":"BE!U113","v":0},{"$f":"BE!V113","v":0},{"$f":"BE!W113","v":0},{"$f":"BE!X113","v":0},{"$f":"BE!Y113","v":0},{"$f":"BE!Z113","v":0},{"$f":"BE!AA113","v":0},{"$f":"BE!AB113","v":0},{"$f":"BE!AC113","v":0},{"$f":"BE!AD113","v":0},{"$f":"BE!AE113","v":0},{"$f":"BE!AF113","v":0},{"$f":"BE!AG113","v":0},{"$f":"BE!AH113","v":0},{"$f":"BE!AI113","v":0},{"$f":"BE!AJ113","v":0},{"$f":"BE!AK113","v":0},{"$f":"BE!AL113","v":0},{"$f":"BE!AM113","v":0},{"$f":"BE!AN113","v":0},{"$f":"BE!AO113","v":0},{"$f":"BE!AP113","v":0},{"$f":"BE!AQ113","v":0},{"$f":"BE!AR113","v":0},{"$f":"BE!AS113","v":0},{"$f":"BE!AT113","v":0},{"$f":"BE!AU113","v":0},{"$f":"BE!AV113","v":0},{"$f":"BE!AW113","v":0},{"$f":"BE!AX113","v":0},{"$f":"BE!AY113","v":0},{"$f":"BE!AZ113","v":0},{"$f":"BE!BA113","v":0},{"$f":"BE!BB113","v":0},{"$f":"BE!BC113","v":0},{"$f":"BE!BD113","v":0},{"$f":"BE!BE113","v":0},{"$f":"BE!BF113","v":0}]
["ENF","ü  Itaipu Quota",{"$f":"INDEX($H86:$CY119,MATCH($B111,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B111,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I114","v":0},{"$f":"BE!J114","v":0},{"$f":"BE!K114","v":0},{"$f":"BE!L114","v":0},{"$f":"BE!M114","v":0},{"$f":"BE!N114","v":0},{"$f":"BE!O114","v":0},{"$f":"BE!P114","v":0},{"$f":"BE!Q114","v":0},{"$f":"BE!R114","v":0},{"$f":"BE!S114","v":0},{"$f":"BE!T114","v":0},{"$f":"BE!U114","v":0},{"$f":"BE!V114","v":0},{"$f":"BE!W114","v":0},{"$f":"BE!X114","v":0},{"$f":"BE!Y114","v":0},{"$f":"BE!Z114","v":0},{"$f":"BE!AA114","v":0},{"$f":"BE!AB114","v":0},{"$f":"BE!AC114","v":0},{"$f":"BE!AD114","v":0},{"$f":"BE!AE114","v":0},{"$f":"BE!AF114","v":0},{"$f":"BE!AG114","v":0},{"$f":"BE!AH114","v":0},{"$f":"BE!AI114","v":0},{"$f":"BE!AJ114","v":0},{"$f":"BE!AK114","v":0},{"$f":"BE!AL114","v":0},{"$f":"BE!AM114","v":0},{"$f":"BE!AN114","v":0},{"$f":"BE!AO114","v":0},{"$f":"BE!AP114","v":0},{"$f":"BE!AQ114","v":0},{"$f":"BE!AR114","v":0},{"$f":"BE!AS114","v":0},{"$f":"BE!AT114","v":0},{"$f":"BE!AU114","v":0},{"$f":"BE!AV114","v":0},{"$f":"BE!AW114","v":0},{"$f":"BE!AX114","v":0},{"$f":"BE!AY114","v":0},{"$f":"BE!AZ114","v":0},{"$f":"BE!BA114","v":0},{"$f":"BE!BB114","v":0},{"$f":"BE!BC114","v":0},{"$f":"BE!BD114","v":0},{"$f":"BE!BE114","v":0},{"$f":"BE!BF114","v":0}]
["ENF","ü  PROINFA Quota",{"$f":"INDEX($H86:$CY119,MATCH($B112,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B112,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I115","v":0},{"$f":"BE!J115","v":0},{"$f":"BE!K115","v":0},{"$f":"BE!L115","v":0},{"$f":"BE!M115","v":0},{"$f":"BE!N115","v":0},{"$f":"BE!O115","v":0},{"$f":"BE!P115","v":0},{"$f":"BE!Q115","v":0},{"$f":"BE!R115","v":0},{"$f":"BE!S115","v":0},{"$f":"BE!T115","v":0},{"$f":"BE!U115","v":0},{"$f":"BE!V115","v":0},{"$f":"BE!W115","v":0},{"$f":"BE!X115","v":0},{"$f":"BE!Y115","v":1.9},{"$f":"BE!Z115","v":1.9},{"$f":"BE!AA115","v":2.2999999999999998},{"$f":"BE!AB115","v":2.3000000000000007},{"$f":"BE!AC115","v":1.9},{"$f":"BE!AD115","v":1.9},{"$f":"BE!AE115","v":2},{"$f":"BE!AF115","v":2.2999999999999998},{"$f":"BE!AG115","v":1.8},{"$f":"BE!AH115","v":1.9000000000000001},{"$f":"BE!AI115","v":2},{"$f":"BE!AJ115","v":2.0999999999999996},{"$f":"BE!AK115","v":1.8},{"$f":"BE!AL115","v":1.9000000000000001},{"$f":"BE!AM115","v":1.7000000000000004},{"$f":"BE!AN115","v":1.9999999999999998},{"$f":"BE!AO115","v":1.6766740544733352},{"$f":"BE!AP115","v":1.6649124172775569},{"$f":"BE!AQ115","v":1.847756528249108},{"$f":"BE!AR115","v":1.9898859999999994},{"$f":"BE!AS115","v":1.5010889999999999},{"$f":"BE!AT115","v":1.7475350000000001},{"$f":"BE!AU115","v":1.8829040000000004},{"$f":"BE!AV115","v":1.9629889999999994},{"$f":"BE!AW115","v":1.5652760000000001},{"$f":"BE!AX115","v":1.6537669999999998},{"$f":"BE!AY115","v":1.8556349999999999},{"$f":"BE!AZ115","v":1.8804660000000002},{"$f":"BE!BA115","v":0},{"$f":"BE!BB115","v":0},{"$f":"BE!BC115","v":0},{"$f":"BE!BD115","v":0},{"$f":"BE!BE115","v":0},{"$f":"BE!BF115","v":0}]
["ENF","ü  ANGRA Quota",{"$f":"INDEX($H86:$CY119,MATCH($B113,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B113,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I116","v":0},{"$f":"BE!J116","v":0},{"$f":"BE!K116","v":0},{"$f":"BE!L116","v":0},{"$f":"BE!M116","v":0},{"$f":"BE!N116","v":0},{"$f":"BE!O116","v":0},{"$f":"BE!P116","v":0},{"$f":"BE!Q116","v":0},{"$f":"BE!R116","v":0},{"$f":"BE!S116","v":0},{"$f":"BE!T116","v":0},{"$f":"BE!U116","v":0},{"$f":"BE!V116","v":0},{"$f":"BE!W116","v":0},{"$f":"BE!X116","v":0},{"$f":"BE!Y116","v":0},{"$f":"BE!Z116","v":0},{"$f":"BE!AA116","v":0},{"$f":"BE!AB116","v":0},{"$f":"BE!AC116","v":0},{"$f":"BE!AD116","v":0},{"$f":"BE!AE116","v":0},{"$f":"BE!AF116","v":0},{"$f":"BE!AG116","v":0},{"$f":"BE!AH116","v":0},{"$f":"BE!AI116","v":0},{"$f":"BE!AJ116","v":0},{"$f":"BE!AK116","v":0},{"$f":"BE!AL116","v":0},{"$f":"BE!AM116","v":0},{"$f":"BE!AN116","v":0},{"$f":"BE!AO116","v":0},{"$f":"BE!AP116","v":0},{"$f":"BE!AQ116","v":0},{"$f":"BE!AR116","v":0},{"$f":"BE!AS116","v":0},{"$f":"BE!AT116","v":0},{"$f":"BE!AU116","v":0},{"$f":"BE!AV116","v":0},{"$f":"BE!AW116","v":0},{"$f":"BE!AX116","v":0},{"$f":"BE!AY116","v":0},{"$f":"BE!AZ116","v":0},{"$f":"BE!BA116","v":0},{"$f":"BE!BB116","v":0},{"$f":"BE!BC116","v":0},{"$f":"BE!BD116","v":0},{"$f":"BE!BE116","v":0},{"$f":"BE!BF116","v":0}]
["ENF","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H86:$CY119,MATCH($B114,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B114,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I117","v":0},{"$f":"BE!J117","v":0},{"$f":"BE!K117","v":0},{"$f":"BE!L117","v":0},{"$f":"BE!M117","v":0},{"$f":"BE!N117","v":0},{"$f":"BE!O117","v":0},{"$f":"BE!P117","v":0},{"$f":"BE!Q117","v":0},{"$f":"BE!R117","v":0},{"$f":"BE!S117","v":0},{"$f":"BE!T117","v":0},{"$f":"BE!U117","v":0},{"$f":"BE!V117","v":0},{"$f":"BE!W117","v":0},{"$f":"BE!X117","v":0},{"$f":"BE!Y117","v":0},{"$f":"BE!Z117","v":0},{"$f":"BE!AA117","v":0},{"$f":"BE!AB117","v":0},{"$f":"BE!AC117","v":0},{"$f":"BE!AD117","v":0},{"$f":"BE!AE117","v":0},{"$f":"BE!AF117","v":0},{"$f":"BE!AG117","v":0},{"$f":"BE!AH117","v":0},{"$f":"BE!AI117","v":0},{"$f":"BE!AJ117","v":0},{"$f":"BE!AK117","v":0},{"$f":"BE!AL117","v":0},{"$f":"BE!AM117","v":0},{"$f":"BE!AN117","v":0},{"$f":"BE!AO117","v":0},{"$f":"BE!AP117","v":0},{"$f":"BE!AQ117","v":0},{"$f":"BE!AR117","v":0},{"$f":"BE!AS117","v":0},{"$f":"BE!AT117","v":0},{"$f":"BE!AU117","v":0},{"$f":"BE!AV117","v":0},{"$f":"BE!AW117","v":0},{"$f":"BE!AX117","v":0},{"$f":"BE!AY117","v":0},{"$f":"BE!AZ117","v":0},{"$f":"BE!BA117","v":0},{"$f":"BE!BB117","v":0},{"$f":"BE!BC117","v":0},{"$f":"BE!BD117","v":0},{"$f":"BE!BE117","v":0},{"$f":"BE!BF117","v":0}]
["ENF","ü  Supply Contract",{"$f":"INDEX($H86:$CY119,MATCH($B115,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B115,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I118","v":0},{"$f":"BE!J118","v":0},{"$f":"BE!K118","v":0},{"$f":"BE!L118","v":0},{"$f":"BE!M118","v":0},{"$f":"BE!N118","v":0},{"$f":"BE!O118","v":0},{"$f":"BE!P118","v":0},{"$f":"BE!Q118","v":0},{"$f":"BE!R118","v":0},{"$f":"BE!S118","v":0},{"$f":"BE!T118","v":0},{"$f":"BE!U118","v":0},{"$f":"BE!V118","v":0},{"$f":"BE!W118","v":0},{"$f":"BE!X118","v":0},{"$f":"BE!Y118","v":83.5},{"$f":"BE!Z118","v":82.8},{"$f":"BE!AA118","v":82.5},{"$f":"BE!AB118","v":79.699999999999989},{"$f":"BE!AC118","v":81.2},{"$f":"BE!AD118","v":79.100000000000009},{"$f":"BE!AE118","v":78.599999999999994},{"$f":"BE!AF118","v":76.700000000000017},{"$f":"BE!AG118","v":76.5},{"$f":"BE!AH118","v":75.5},{"$f":"BE!AI118","v":76},{"$f":"BE!AJ118","v":76.399999999999977},{"$f":"BE!AK118","v":78},{"$f":"BE!AL118","v":75.800000000000011},{"$f":"BE!AM118","v":76.899999999999977},{"$f":"BE!AN118","v":77.199999999999989},{"$f":"BE!AO118","v":75.370739945526694},{"$f":"BE!AP118","v":69.362898582722451},{"$f":"BE!AQ118","v":75.304607471750842},{"$f":"BE!AR118","v":77.795026999999976},{"$f":"BE!AS118","v":77.019660000000016},{"$f":"BE!AT118","v":73.801959234999941},{"$f":"BE!AU118","v":74.861432000000036},{"$f":"BE!AV118","v":73.611912000000075},{"$f":"BE!AW118","v":73.601184000000003},{"$f":"BE!AX118","v":71.942621999999986},{"$f":"BE!AY118","v":72.036287999999985},{"$f":"BE!AZ118","v":71.495214978000007},{"$f":"BE!BA118","v":0},{"$f":"BE!BB118","v":0},{"$f":"BE!BC118","v":0},{"$f":"BE!BD118","v":0},{"$f":"BE!BE118","v":0},{"$f":"BE!BF118","v":0}]
["ENF","ü  Generation distributed",{"$f":"INDEX($H86:$CY119,MATCH($B116,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B116,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I119","v":0},{"$f":"BE!J119","v":0},{"$f":"BE!K119","v":0},{"$f":"BE!L119","v":0},{"$f":"BE!M119","v":0},{"$f":"BE!N119","v":0},{"$f":"BE!O119","v":0},{"$f":"BE!P119","v":0},{"$f":"BE!Q119","v":0},{"$f":"BE!R119","v":0},{"$f":"BE!S119","v":0},{"$f":"BE!T119","v":0},{"$f":"BE!U119","v":0},{"$f":"BE!V119","v":0},{"$f":"BE!W119","v":0},{"$f":"BE!X119","v":0},{"$f":"BE!Y119","v":0},{"$f":"BE!Z119","v":0},{"$f":"BE!AA119","v":0},{"$f":"BE!AB119","v":0},{"$f":"BE!AC119","v":0},{"$f":"BE!AD119","v":0},{"$f":"BE!AE119","v":0},{"$f":"BE!AF119","v":0},{"$f":"BE!AG119","v":0},{"$f":"BE!AH119","v":0},{"$f":"BE!AI119","v":0},{"$f":"BE!AJ119","v":0},{"$f":"BE!AK119","v":0},{"$f":"BE!AL119","v":0.1},{"$f":"BE!AM119","v":0.1},{"$f":"BE!AN119","v":0.20000000000000004},{"$f":"BE!AO119","v":0.24449099999999999},{"$f":"BE!AP119","v":0.39759100000000003},{"$f":"BE!AQ119","v":0.53339199999999987},{"$f":"BE!AR119","v":0.60576799999999986},{"$f":"BE!AS119","v":0.77879600000000004},{"$f":"BE!AT119","v":0.84368800000000022},{"$f":"BE!AU119","v":1.1133970000000002},{"$f":"BE!AV119","v":1.3406749999999996},{"$f":"BE!AW119","v":2.0789469684999999},{"$f":"BE!AX119","v":2.2319830059750001},{"$f":"BE!AY119","v":2.8476461813380003},{"$f":"BE!AZ119","v":4.1968307932559998},{"$f":"BE!BA119","v":0},{"$f":"BE!BB119","v":0},{"$f":"BE!BC119","v":0},{"$f":"BE!BD119","v":0},{"$f":"BE!BE119","v":0},{"$f":"BE!BF119","v":0}]
["ENF","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H86:$CY119,MATCH($B117,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B117,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I120","v":0},{"$f":"BE!J120","v":0},{"$f":"BE!K120","v":0},{"$f":"BE!L120","v":0},{"$f":"BE!M120","v":0},{"$f":"BE!N120","v":0},{"$f":"BE!O120","v":0},{"$f":"BE!P120","v":0},{"$f":"BE!Q120","v":0},{"$f":"BE!R120","v":0},{"$f":"BE!S120","v":0},{"$f":"BE!T120","v":0},{"$f":"BE!U120","v":0},{"$f":"BE!V120","v":0},{"$f":"BE!W120","v":0},{"$f":"BE!X120","v":0},{"$f":"BE!Y120","v":0.1},{"$f":"BE!Z120","v":0.19999999999999998},{"$f":"BE!AA120","v":0.2},{"$f":"BE!AB120","v":9.9999999999999978E-2},{"$f":"BE!AC120","v":0},{"$f":"BE!AD120","v":0},{"$f":"BE!AE120","v":0},{"$f":"BE!AF120","v":0},{"$f":"BE!AG120","v":0},{"$f":"BE!AH120","v":0},{"$f":"BE!AI120","v":0.1},{"$f":"BE!AJ120","v":0},{"$f":"BE!AK120","v":0.1},{"$f":"BE!AL120","v":-0.1},{"$f":"BE!AM120","v":0},{"$f":"BE!AN120","v":0},{"$f":"BE!AO120","v":0},{"$f":"BE!AP120","v":0},{"$f":"BE!AQ120","v":0},{"$f":"BE!AR120","v":0},{"$f":"BE!AS120","v":0},{"$f":"BE!AT120","v":0},{"$f":"BE!AU120","v":0},{"$f":"BE!AV120","v":0},{"$f":"BE!AW120","v":0},{"$f":"BE!AX120","v":0},{"$f":"BE!AY120","v":0},{"$f":"BE!AZ120","v":0},{"$f":"BE!BA120","v":0},{"$f":"BE!BB120","v":0},{"$f":"BE!BC120","v":0},{"$f":"BE!BD120","v":0},{"$f":"BE!BE120","v":0},{"$f":"BE!BF120","v":0}]
["ENF","(c) Settlement at CCEE",{"$f":"INDEX($H86:$CY119,MATCH($B118,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B118,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I121","v":0},{"$f":"BE!J121","v":0},{"$f":"BE!K121","v":0},{"$f":"BE!L121","v":0},{"$f":"BE!M121","v":0},{"$f":"BE!N121","v":0},{"$f":"BE!O121","v":0},{"$f":"BE!P121","v":0},{"$f":"BE!Q121","v":0},{"$f":"BE!R121","v":0},{"$f":"BE!S121","v":0},{"$f":"BE!T121","v":0},{"$f":"BE!U121","v":0},{"$f":"BE!V121","v":0},{"$f":"BE!W121","v":0},{"$f":"BE!X121","v":0},{"$f":"BE!Y121","v":0},{"$f":"BE!Z121","v":0},{"$f":"BE!AA121","v":0},{"$f":"BE!AB121","v":0},{"$f":"BE!AC121","v":0},{"$f":"BE!AD121","v":0},{"$f":"BE!AE121","v":0},{"$f":"BE!AF121","v":0},{"$f":"BE!AG121","v":0},{"$f":"BE!AH121","v":0},{"$f":"BE!AI121","v":0},{"$f":"BE!AJ121","v":0},{"$f":"BE!AK121","v":0},{"$f":"BE!AL121","v":0},{"$f":"BE!AM121","v":0},{"$f":"BE!AN121","v":0},{"$f":"BE!AO121","v":0},{"$f":"BE!AP121","v":0},{"$f":"BE!AQ121","v":0},{"$f":"BE!AR121","v":0},{"$f":"BE!AS121","v":0},{"$f":"BE!AT121","v":0},{"$f":"BE!AU121","v":0},{"$f":"BE!AV121","v":0},{"$f":"BE!AW121","v":0},{"$f":"BE!AX121","v":0},{"$f":"BE!AY121","v":0},{"$f":"BE!AZ121","v":0},{"$f":"BE!BA121","v":0},{"$f":"BE!BB121","v":0},{"$f":"BE!BC121","v":0},{"$f":"BE!BD121","v":0},{"$f":"BE!BE121","v":0},{"$f":"BE!BF121","v":0}]
["ENF","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H86:$CY119,MATCH($B119,$H86:$H119,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H86:$CY119,MATCH($B119,$H86:$H119,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I122","v":0},{"$f":"BE!J122","v":0},{"$f":"BE!K122","v":0},{"$f":"BE!L122","v":0},{"$f":"BE!M122","v":0},{"$f":"BE!N122","v":0},{"$f":"BE!O122","v":0},{"$f":"BE!P122","v":0},{"$f":"BE!Q122","v":0},{"$f":"BE!R122","v":0},{"$f":"BE!S122","v":0},{"$f":"BE!T122","v":0},{"$f":"BE!U122","v":0},{"$f":"BE!V122","v":0},{"$f":"BE!W122","v":0},{"$f":"BE!X122","v":0},{"$f":"BE!Y122","v":85.5},{"$f":"BE!Z122","v":84.9},{"$f":"BE!AA122","v":85},{"$f":"BE!AB122","v":82.09999999999998},{"$f":"BE!AC122","v":83.100000000000009},{"$f":"BE!AD122","v":81.000000000000014},{"$f":"BE!AE122","v":80.599999999999994},{"$f":"BE!AF122","v":79.000000000000014},{"$f":"BE!AG122","v":78.3},{"$f":"BE!AH122","v":77.400000000000006},{"$f":"BE!AI122","v":78.099999999999994},{"$f":"BE!AJ122","v":78.499999999999972},{"$f":"BE!AK122","v":79.899999999999991},{"$f":"BE!AL122","v":77.700000000000017},{"$f":"BE!AM122","v":78.699999999999974},{"$f":"BE!AN122","v":79.399999999999991},{"$f":"BE!AO122","v":77.291905000000028},{"$f":"BE!AP122","v":71.42540200000002},{"$f":"BE!AQ122","v":77.685755999999955},{"$f":"BE!AR122","v":80.390680999999972},{"$f":"BE!AS122","v":79.299545000000009},{"$f":"BE!AT122","v":76.393182234999941},{"$f":"BE!AU122","v":77.857733000000039},{"$f":"BE!AV122","v":76.915576000000073},{"$f":"BE!AW122","v":77.245406968500006},{"$f":"BE!AX122","v":75.828372005974984},{"$f":"BE!AY122","v":76.739569181337998},{"$f":"BE!AZ122","v":77.572511771256003},{"$f":"BE!BA122","v":0},{"$f":"BE!BB122","v":0},{"$f":"BE!BC122","v":0},{"$f":"BE!BD122","v":0},{"$f":"BE!BE122","v":0},{"$f":"BE!BF122","v":0}]
["ENF"]
["ESE","ESE",null,null,null,null,null,{"$f":"B121","v":"ESE"}]
["ESE"]
["ESE",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["ESE"]
["ESE"]
["ESE"]
["ESE","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H123:$CY156,MATCH($B127,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B127,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":665.78583910606903},{"$f":"IFERROR(IF((C127/D127-1)*100<=-100,\"-\",IF((C127/D127-1)*100=0,\"-\",(C127/D127-1)*100)),\"-\")","v":"-"},{"$f":"C127-D127","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I130","v":0},{"$f":"BE!J130","v":0},{"$f":"BE!K130","v":0},{"$f":"BE!L130","v":0},{"$f":"BE!M130","v":0},{"$f":"BE!N130","v":0},{"$f":"BE!O130","v":0},{"$f":"BE!P130","v":0},{"$f":"BE!Q130","v":0},{"$f":"BE!R130","v":0},{"$f":"BE!S130","v":0},{"$f":"BE!T130","v":0},{"$f":"BE!U130","v":0},{"$f":"BE!V130","v":0},{"$f":"BE!W130","v":0},{"$f":"BE!X130","v":0},{"$f":"BE!Y130","v":744.6},{"$f":"BE!Z130","v":707.50000000000011},{"$f":"BE!AA130","v":664.3},{"$f":"BE!AB130","v":736.8},{"$f":"BE!AC130","v":736.9},{"$f":"BE!AD130","v":683.2},{"$f":"BE!AE130","v":615.50000000000011},{"$f":"BE!AF130","v":711.09999999999991},{"$f":"BE!AG130","v":740.80000000000007},{"$f":"BE!AH130","v":690.5},{"$f":"BE!AI130","v":667.09999999999991},{"$f":"BE!AJ130","v":747.6},{"$f":"BE!AK130","v":755},{"$f":"BE!AL130","v":727.09999999999991},{"$f":"BE!AM130","v":653.4},{"$f":"BE!AN130","v":743.10000000000014},{"$f":"BE!AO130","v":761.93754485400018},{"$f":"BE!AP130","v":647.45743922100007},{"$f":"BE!AQ130","v":636.25694721400021},{"$f":"BE!AR130","v":746.4941812779997},{"$f":"BE!AS130","v":745.08486663799999},{"$f":"BE!AT130","v":687.85014842800001},{"$f":"BE!AU130","v":633.0672641839999},{"$f":"BE!AV130","v":713.36789069899987},{"$f":"BE!AW130","v":615.28491052686411},{"$f":"BE!AX130","v":574.71398919653211},{"$f":"BE!AY130","v":513.79560729717105},{"$f":"BE!AZ130","v":613.72222438502911},{"$f":"BE!BA130","v":622.84351722448491},{"$f":"BE!BB130","v":584.04147900652322},{"$f":"BE!BC130","v":540.83709565203208},{"$f":"BE!BD130","v":633.16990533950138},{"$f":"BE!BE130","v":665.78583910606903},{"$f":"BE!BF130","v":607.77576925165704}]
["ESE","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H123:$CY156,MATCH($B128,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B128,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":645.86618543432201},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I131","v":0},{"$f":"BE!J131","v":0},{"$f":"BE!K131","v":0},{"$f":"BE!L131","v":0},{"$f":"BE!M131","v":0},{"$f":"BE!N131","v":0},{"$f":"BE!O131","v":0},{"$f":"BE!P131","v":0},{"$f":"BE!Q131","v":0},{"$f":"BE!R131","v":0},{"$f":"BE!S131","v":0},{"$f":"BE!T131","v":0},{"$f":"BE!U131","v":0},{"$f":"BE!V131","v":0},{"$f":"BE!W131","v":0},{"$f":"BE!X131","v":0},{"$f":"BE!Y131","v":632.20000000000005},{"$f":"BE!Z131","v":601.20000000000005},{"$f":"BE!AA131","v":569.1},{"$f":"BE!AB131","v":611.39999999999986},{"$f":"BE!AC131","v":625.9},{"$f":"BE!AD131","v":601.30000000000007},{"$f":"BE!AE131","v":535.70000000000005},{"$f":"BE!AF131","v":595},{"$f":"BE!AG131","v":634.1},{"$f":"BE!AH131","v":605.6},{"$f":"BE!AI131","v":566.69999999999993},{"$f":"BE!AJ131","v":630.80000000000007},{"$f":"BE!AK131","v":644.1},{"$f":"BE!AL131","v":638.19999999999993},{"$f":"BE!AM131","v":577.9},{"$f":"BE!AN131","v":640.50000000000011},{"$f":"BE!AO131","v":663.24702000000002},{"$f":"BE!AP131","v":577.97280699999988},{"$f":"BE!AQ131","v":553.21576800000025},{"$f":"BE!AR131","v":639.36669599999982},{"$f":"BE!AS131","v":643.50722099999996},{"$f":"BE!AT131","v":613.70926300000008},{"$f":"BE!AU131","v":554.1176539999999},{"$f":"BE!AV131","v":595.66325799999981},{"$f":"BE!AW131","v":619.69784711686407},{"$f":"BE!AX131","v":573.68425548253208},{"$f":"BE!AY131","v":525.74281428117104},{"$f":"BE!AZ131","v":588.39758238502907},{"$f":"BE!BA131","v":614.08744432448498},{"$f":"BE!BB131","v":588.08899575652322},{"$f":"BE!BC131","v":541.04653712063214},{"$f":"BE!BD131","v":615.51235469264839},{"$f":"BE!BE131","v":645.86618543432201},{"$f":"BE!BF131","v":621.21409909745898}]
["ESE","ü  Residential",{"$f":"INDEX($H123:$CY156,MATCH($B129,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B129,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":371.66090446067398},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I132","v":0},{"$f":"BE!J132","v":0},{"$f":"BE!K132","v":0},{"$f":"BE!L132","v":0},{"$f":"BE!M132","v":0},{"$f":"BE!N132","v":0},{"$f":"BE!O132","v":0},{"$f":"BE!P132","v":0},{"$f":"BE!Q132","v":0},{"$f":"BE!R132","v":0},{"$f":"BE!S132","v":0},{"$f":"BE!T132","v":0},{"$f":"BE!U132","v":0},{"$f":"BE!V132","v":0},{"$f":"BE!W132","v":0},{"$f":"BE!X132","v":0},{"$f":"BE!Y132","v":269.5},{"$f":"BE!Z132","v":256.39999999999998},{"$f":"BE!AA132","v":239.70000000000005},{"$f":"BE!AB132","v":253.10000000000002},{"$f":"BE!AC132","v":269.39999999999998},{"$f":"BE!AD132","v":265.80000000000007},{"$f":"BE!AE132","v":227.6},{"$f":"BE!AF132","v":248.1},{"$f":"BE!AG132","v":275.8},{"$f":"BE!AH132","v":266.90000000000003},{"$f":"BE!AI132","v":238.2},{"$f":"BE!AJ132","v":265.60000000000002},{"$f":"BE!AK132","v":288.60000000000002},{"$f":"BE!AL132","v":286.39999999999998},{"$f":"BE!AM132","v":249.20000000000005},{"$f":"BE!AN132","v":275.79999999999995},{"$f":"BE!AO132","v":306.58727700000003},{"$f":"BE!AP132","v":293.209407},{"$f":"BE!AQ132","v":261.47534599999994},{"$f":"BE!AR132","v":298.74854999999991},{"$f":"BE!AS132","v":306.04027399999995},{"$f":"BE!AT132","v":307.6546800000001},{"$f":"BE!AU132","v":275.64648199999988},{"$f":"BE!AV132","v":295.98355500000002},{"$f":"BE!AW132","v":322.18160391000401},{"$f":"BE!AX132","v":298.24536369002101},{"$f":"BE!AY132","v":273.08356293000503},{"$f":"BE!AZ132","v":303.21441399999998},{"$f":"BE!BA132","v":330.98203911250897},{"$f":"BE!BB132","v":322.68319830014212},{"$f":"BE!BC132","v":297.84099376660009},{"$f":"BE!BD132","v":339.59969022412685},{"$f":"BE!BE132","v":371.66090446067398},{"$f":"BE!BF132","v":366.93989575517304}]
["ESE","ü  Industrial",{"$f":"INDEX($H123:$CY156,MATCH($B130,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B130,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":23.031421092915},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I133","v":0},{"$f":"BE!J133","v":0},{"$f":"BE!K133","v":0},{"$f":"BE!L133","v":0},{"$f":"BE!M133","v":0},{"$f":"BE!N133","v":0},{"$f":"BE!O133","v":0},{"$f":"BE!P133","v":0},{"$f":"BE!Q133","v":0},{"$f":"BE!R133","v":0},{"$f":"BE!S133","v":0},{"$f":"BE!T133","v":0},{"$f":"BE!U133","v":0},{"$f":"BE!V133","v":0},{"$f":"BE!W133","v":0},{"$f":"BE!X133","v":0},{"$f":"BE!Y133","v":64.400000000000006},{"$f":"BE!Z133","v":61.099999999999994},{"$f":"BE!AA133","v":59},{"$f":"BE!AB133","v":55.900000000000006},{"$f":"BE!AC133","v":54.4},{"$f":"BE!AD133","v":53.4},{"$f":"BE!AE133","v":52},{"$f":"BE!AF133","v":53.900000000000006},{"$f":"BE!AG133","v":52.7},{"$f":"BE!AH133","v":48.8},{"$f":"BE!AI133","v":49.7},{"$f":"BE!AJ133","v":49.8},{"$f":"BE!AK133","v":47},{"$f":"BE!AL133","v":47.7},{"$f":"BE!AM133","v":49.7},{"$f":"BE!AN133","v":49.400000000000006},{"$f":"BE!AO133","v":46.789288999999997},{"$f":"BE!AP133","v":42.865724},{"$f":"BE!AQ133","v":47.248204999999984},{"$f":"BE!AR133","v":47.612238000000019},{"$f":"BE!AS133","v":43.183987000000002},{"$f":"BE!AT133","v":44.331327000000016},{"$f":"BE!AU133","v":42.534746000000013},{"$f":"BE!AV133","v":41.753652999999986},{"$f":"BE!AW133","v":41.000130330741001},{"$f":"BE!AX133","v":40.208464226379995},{"$f":"BE!AY133","v":36.584904033554004},{"$f":"BE!AZ133","v":38.917436191225001},{"$f":"BE!BA133","v":35.775118768490003},{"$f":"BE!BB133","v":34.69039257787901},{"$f":"BE!BC133","v":24.814117933711003},{"$f":"BE!BD133","v":24.006256717871992},{"$f":"BE!BE133","v":23.031421092915},{"$f":"BE!BF133","v":24.255144251523003}]
["ESE","ü  Commercial",{"$f":"INDEX($H123:$CY156,MATCH($B131,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B131,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":106.316238569468},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I134","v":0},{"$f":"BE!J134","v":0},{"$f":"BE!K134","v":0},{"$f":"BE!L134","v":0},{"$f":"BE!M134","v":0},{"$f":"BE!N134","v":0},{"$f":"BE!O134","v":0},{"$f":"BE!P134","v":0},{"$f":"BE!Q134","v":0},{"$f":"BE!R134","v":0},{"$f":"BE!S134","v":0},{"$f":"BE!T134","v":0},{"$f":"BE!U134","v":0},{"$f":"BE!V134","v":0},{"$f":"BE!W134","v":0},{"$f":"BE!X134","v":0},{"$f":"BE!Y134","v":138.1},{"$f":"BE!Z134","v":129.00000000000003},{"$f":"BE!AA134","v":118},{"$f":"BE!AB134","v":127.89999999999998},{"$f":"BE!AC134","v":130.30000000000001},{"$f":"BE!AD134","v":125.6},{"$f":"BE!AE134","v":110.49999999999997},{"$f":"BE!AF134","v":123.4},{"$f":"BE!AG134","v":132.1},{"$f":"BE!AH134","v":127.9},{"$f":"BE!AI134","v":117.89999999999998},{"$f":"BE!AJ134","v":130.60000000000002},{"$f":"BE!AK134","v":135.4},{"$f":"BE!AL134","v":133.99999999999997},{"$f":"BE!AM134","v":118.70000000000005},{"$f":"BE!AN134","v":128.00000000000003},{"$f":"BE!AO134","v":128.46883099999999},{"$f":"BE!AP134","v":92.212254000000001},{"$f":"BE!AQ134","v":91.152387000000033},{"$f":"BE!AR134","v":112.74058899999994},{"$f":"BE!AS134","v":110.758484},{"$f":"BE!AT134","v":102.94320499999996},{"$f":"BE!AU134","v":99.228953999999959},{"$f":"BE!AV134","v":111.52895999999998},{"$f":"BE!AW134","v":113.004300552456},{"$f":"BE!AX134","v":105.21342913155601},{"$f":"BE!AY134","v":94.46810914637301},{"$f":"BE!AZ134","v":103.508097833701},{"$f":"BE!BA134","v":107.591268641271},{"$f":"BE!BB134","v":102.84705889014302},{"$f":"BE!BC134","v":92.678312390811982},{"$f":"BE!BD134","v":101.07473563603401},{"$f":"BE!BE134","v":106.316238569468},{"$f":"BE!BF134","v":102.385508288387}]
["ESE","ü  Rural",{"$f":"INDEX($H123:$CY156,MATCH($B132,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B132,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":35.782086710397003},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I135","v":0},{"$f":"BE!J135","v":0},{"$f":"BE!K135","v":0},{"$f":"BE!L135","v":0},{"$f":"BE!M135","v":0},{"$f":"BE!N135","v":0},{"$f":"BE!O135","v":0},{"$f":"BE!P135","v":0},{"$f":"BE!Q135","v":0},{"$f":"BE!R135","v":0},{"$f":"BE!S135","v":0},{"$f":"BE!T135","v":0},{"$f":"BE!U135","v":0},{"$f":"BE!V135","v":0},{"$f":"BE!W135","v":0},{"$f":"BE!X135","v":0},{"$f":"BE!Y135","v":32},{"$f":"BE!Z135","v":24.7},{"$f":"BE!AA135","v":22.799999999999997},{"$f":"BE!AB135","v":37.799999999999997},{"$f":"BE!AC135","v":38.700000000000003},{"$f":"BE!AD135","v":22.599999999999994},{"$f":"BE!AE135","v":15.6},{"$f":"BE!AF135","v":31.799999999999997},{"$f":"BE!AG135","v":34.299999999999997},{"$f":"BE!AH135","v":23.400000000000006},{"$f":"BE!AI135","v":26},{"$f":"BE!AJ135","v":38.700000000000003},{"$f":"BE!AK135","v":35.200000000000003},{"$f":"BE!AL135","v":26.5},{"$f":"BE!AM135","v":20.5},{"$f":"BE!AN135","v":41.099999999999994},{"$f":"BE!AO135","v":38.090917000000005},{"$f":"BE!AP135","v":20.211654999999993},{"$f":"BE!AQ135","v":20.98870500000001},{"$f":"BE!AR135","v":40.364855000000006},{"$f":"BE!AS135","v":43.137988},{"$f":"BE!AT135","v":23.825296999999999},{"$f":"BE!AU135","v":22.826975000000004},{"$f":"BE!AV135","v":37.704540000000009},{"$f":"BE!AW135","v":34.332333166593003},{"$f":"BE!AX135","v":21.369175964349996},{"$f":"BE!AY135","v":18.659504346972},{"$f":"BE!AZ135","v":34.188339377959998},{"$f":"BE!BA135","v":35.383827181087},{"$f":"BE!BB135","v":22.207506522261994},{"$f":"BE!BC135","v":21.434119084366003},{"$f":"BE!BD135","v":40.80858645312},{"$f":"BE!BE135","v":35.782086710397003},{"$f":"BE!BF135","v":20.966403439547996}]
["ESE","ü  Public service and own consumption",{"$f":"INDEX($H123:$CY156,MATCH($B133,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B133,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":109.075534600868},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I136","v":0},{"$f":"BE!J136","v":0},{"$f":"BE!K136","v":0},{"$f":"BE!L136","v":0},{"$f":"BE!M136","v":0},{"$f":"BE!N136","v":0},{"$f":"BE!O136","v":0},{"$f":"BE!P136","v":0},{"$f":"BE!Q136","v":0},{"$f":"BE!R136","v":0},{"$f":"BE!S136","v":0},{"$f":"BE!T136","v":0},{"$f":"BE!U136","v":0},{"$f":"BE!V136","v":0},{"$f":"BE!W136","v":0},{"$f":"BE!X136","v":0},{"$f":"BE!Y136","v":128.19999999999999},{"$f":"BE!Z136","v":130},{"$f":"BE!AA136","v":129.6},{"$f":"BE!AB136","v":136.69999999999993},{"$f":"BE!AC136","v":133.1},{"$f":"BE!AD136","v":133.9},{"$f":"BE!AE136","v":130},{"$f":"BE!AF136","v":137.80000000000001},{"$f":"BE!AG136","v":139.19999999999999},{"$f":"BE!AH136","v":138.6},{"$f":"BE!AI136","v":134.9},{"$f":"BE!AJ136","v":146.1},{"$f":"BE!AK136","v":137.9},{"$f":"BE!AL136","v":143.6},{"$f":"BE!AM136","v":139.79999999999998},{"$f":"BE!AN136","v":146.20000000000002},{"$f":"BE!AO136","v":143.31070600000001},{"$f":"BE!AP136","v":129.47376700000004},{"$f":"BE!AQ136","v":132.35112500000002},{"$f":"BE!AR136","v":139.90046399999994},{"$f":"BE!AS136","v":140.38648800000001},{"$f":"BE!AT136","v":134.95475400000001},{"$f":"BE!AU136","v":113.88049700000005},{"$f":"BE!AV136","v":108.69254999999998},{"$f":"BE!AW136","v":109.17947915706999},{"$f":"BE!AX136","v":108.64782247022499},{"$f":"BE!AY136","v":102.946733824267},{"$f":"BE!AZ136","v":108.56929498214301},{"$f":"BE!BA136","v":104.355190621128},{"$f":"BE!BB136","v":105.660839466097},{"$f":"BE!BC136","v":104.27899394514296},{"$f":"BE!BD136","v":110.02308566149608},{"$f":"BE!BE136","v":109.075534600868},{"$f":"BE!BF136","v":106.66714736282799}]
["ESE","(c) Unbilled consumption",{"$f":"INDEX($H123:$CY156,MATCH($B134,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B134,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":15.97612567174701},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I137","v":0},{"$f":"BE!J137","v":0},{"$f":"BE!K137","v":0},{"$f":"BE!L137","v":0},{"$f":"BE!M137","v":0},{"$f":"BE!N137","v":0},{"$f":"BE!O137","v":0},{"$f":"BE!P137","v":0},{"$f":"BE!Q137","v":0},{"$f":"BE!R137","v":0},{"$f":"BE!S137","v":0},{"$f":"BE!T137","v":0},{"$f":"BE!U137","v":0},{"$f":"BE!V137","v":0},{"$f":"BE!W137","v":0},{"$f":"BE!X137","v":0},{"$f":"BE!Y137","v":-2.4},{"$f":"BE!Z137","v":-2.9},{"$f":"BE!AA137","v":-13.5},{"$f":"BE!AB137","v":18.7},{"$f":"BE!AC137","v":5.8},{"$f":"BE!AD137","v":-11.399999999999999},{"$f":"BE!AE137","v":-10.3},{"$f":"BE!AF137","v":15.5},{"$f":"BE!AG137","v":3},{"$f":"BE!AH137","v":-11.7},{"$f":"BE!AI137","v":5.0999999999999996},{"$f":"BE!AJ137","v":14.5},{"$f":"BE!AK137","v":9.5},{"$f":"BE!AL137","v":-6.3},{"$f":"BE!AM137","v":-11.099999999999998},{"$f":"BE!AN137","v":11.299999999999997},{"$f":"BE!AO137","v":5.2405660000000065},{"$f":"BE!AP137","v":-14.696237000000002},{"$f":"BE!AQ137","v":1.0778009999999991},{"$f":"BE!AR137","v":10.977551999999996},{"$f":"BE!AS137","v":5.7499959999999994},{"$f":"BE!AT137","v":-13.756154000000009},{"$f":"BE!AU137","v":-6.7668349999999915},{"$f":"BE!AV137","v":22.133272000000012},{"$f":"BE!AW137","v":-7.8321439899999969},{"$f":"BE!AX137","v":-2.215721026000014},{"$f":"BE!AY137","v":-14.938143983999995},{"$f":"BE!AZ137","v":21.847380000000005},{"$f":"BE!BA137","v":5.272775899999993},{"$f":"BE!BB137","v":-7.4526307499999964},{"$f":"BE!BC137","v":-3.4699394686000007},{"$f":"BE!BD137","v":13.913426646852997},{"$f":"BE!BE137","v":15.97612567174701},{"$f":"BE!BF137","v":-17.063674845802016}]
["ESE","(d) Energy sales to concession operators",{"$f":"INDEX($H123:$CY156,MATCH($B135,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B135,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":3.9435280000000001},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I138","v":0},{"$f":"BE!J138","v":0},{"$f":"BE!K138","v":0},{"$f":"BE!L138","v":0},{"$f":"BE!M138","v":0},{"$f":"BE!N138","v":0},{"$f":"BE!O138","v":0},{"$f":"BE!P138","v":0},{"$f":"BE!Q138","v":0},{"$f":"BE!R138","v":0},{"$f":"BE!S138","v":0},{"$f":"BE!T138","v":0},{"$f":"BE!U138","v":0},{"$f":"BE!V138","v":0},{"$f":"BE!W138","v":0},{"$f":"BE!X138","v":0},{"$f":"BE!Y138","v":114.8},{"$f":"BE!Z138","v":109.2},{"$f":"BE!AA138","v":108.69999999999999},{"$f":"BE!AB138","v":106.69999999999999},{"$f":"BE!AC138","v":105.2},{"$f":"BE!AD138","v":93.3},{"$f":"BE!AE138","v":90.100000000000023},{"$f":"BE!AF138","v":100.59999999999997},{"$f":"BE!AG138","v":103.7},{"$f":"BE!AH138","v":96.6},{"$f":"BE!AI138","v":95.300000000000011},{"$f":"BE!AJ138","v":102.29999999999995},{"$f":"BE!AK138","v":101.4},{"$f":"BE!AL138","v":95.199999999999989},{"$f":"BE!AM138","v":86.6},{"$f":"BE!AN138","v":91.30000000000004},{"$f":"BE!AO138","v":93.449958854000045},{"$f":"BE!AP138","v":84.180869221000165},{"$f":"BE!AQ138","v":81.96337821399996},{"$f":"BE!AR138","v":96.149933277999935},{"$f":"BE!AS138","v":95.827649637999983},{"$f":"BE!AT138","v":87.897039427999957},{"$f":"BE!AU138","v":85.716445183999951},{"$f":"BE!AV138","v":95.571360699000081},{"$f":"BE!AW138","v":3.4192074000000003},{"$f":"BE!AX138","v":3.2454547399999991},{"$f":"BE!AY138","v":2.9909369999999997},{"$f":"BE!AZ138","v":3.4772619999999996},{"$f":"BE!BA138","v":3.4832970000000003},{"$f":"BE!BB138","v":3.4051140000000011},{"$f":"BE!BC138","v":3.2604979999999983},{"$f":"BE!BD138","v":3.7441239999999993},{"$f":"BE!BE138","v":3.9435280000000001},{"$f":"BE!BF138","v":3.6253450000000007}]
["ESE","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H123:$CY156,MATCH($B136,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B136,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1026.5510734724498},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I139","v":0},{"$f":"BE!J139","v":0},{"$f":"BE!K139","v":0},{"$f":"BE!L139","v":0},{"$f":"BE!M139","v":0},{"$f":"BE!N139","v":0},{"$f":"BE!O139","v":0},{"$f":"BE!P139","v":0},{"$f":"BE!Q139","v":0},{"$f":"BE!R139","v":0},{"$f":"BE!S139","v":0},{"$f":"BE!T139","v":0},{"$f":"BE!U139","v":0},{"$f":"BE!V139","v":0},{"$f":"BE!W139","v":0},{"$f":"BE!X139","v":0},{"$f":"BE!Y139","v":1004.4},{"$f":"BE!Z139","v":960.90000000000009},{"$f":"BE!AA139","v":916.90000000000009},{"$f":"BE!AB139","v":993.5},{"$f":"BE!AC139","v":1013.4},{"$f":"BE!AD139","v":935.60000000000014},{"$f":"BE!AE139","v":869.2},{"$f":"BE!AF139","v":985.8},{"$f":"BE!AG139","v":1025.3000000000002},{"$f":"BE!AH139","v":952.8},{"$f":"BE!AI139","v":934.2},{"$f":"BE!AJ139","v":1026.2},{"$f":"BE!AK139","v":1051.3999999999999},{"$f":"BE!AL139","v":985.39999999999986},{"$f":"BE!AM139","v":873.29999999999984},{"$f":"BE!AN139","v":996.50000000000011},{"$f":"BE!AO139","v":1019.5073972150001},{"$f":"BE!AP139","v":866.05891076100011},{"$f":"BE!AQ139","v":859.8744243670003},{"$f":"BE!AR139","v":1005.636982643},{"$f":"BE!AS139","v":1017.1237894969998},{"$f":"BE!AT139","v":935.73452192900015},{"$f":"BE!AU139","v":912.55467642899953},{"$f":"BE!AV139","v":1029.1652248989999},{"$f":"BE!AW139","v":894.04963743600024},{"$f":"BE!AX139","v":811.11888860635031},{"$f":"BE!AY139","v":743.26102301865001},{"$f":"BE!AZ139","v":859.37593804687003},{"$f":"BE!BA139","v":902.96656754347509},{"$f":"BE!BB139","v":862.33292380990031},{"$f":"BE!BC139","v":838.23450103475011},{"$f":"BE!BD139","v":954.75359086304957},{"$f":"BE!BE139","v":1026.5510734724498},{"$f":"BE!BF139","v":947.82447864189999}]
["ESE","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H123:$CY156,MATCH($B137,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B137,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":188.25070135237732},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I140","v":0},{"$f":"BE!J140","v":0},{"$f":"BE!K140","v":0},{"$f":"BE!L140","v":0},{"$f":"BE!M140","v":0},{"$f":"BE!N140","v":0},{"$f":"BE!O140","v":0},{"$f":"BE!P140","v":0},{"$f":"BE!Q140","v":0},{"$f":"BE!R140","v":0},{"$f":"BE!S140","v":0},{"$f":"BE!T140","v":0},{"$f":"BE!U140","v":0},{"$f":"BE!V140","v":0},{"$f":"BE!W140","v":0},{"$f":"BE!X140","v":0},{"$f":"BE!Y140","v":156.4},{"$f":"BE!Z140","v":162.4},{"$f":"BE!AA140","v":163.19999999999999},{"$f":"BE!AB140","v":158.70000000000005},{"$f":"BE!AC140","v":163},{"$f":"BE!AD140","v":157.5},{"$f":"BE!AE140","v":162.60000000000002},{"$f":"BE!AF140","v":174.5},{"$f":"BE!AG140","v":169.3},{"$f":"BE!AH140","v":157.39999999999998},{"$f":"BE!AI140","v":164.90000000000003},{"$f":"BE!AJ140","v":165.39999999999998},{"$f":"BE!AK140","v":159.30000000000001},{"$f":"BE!AL140","v":139.39999999999998},{"$f":"BE!AM140","v":101.69999999999999},{"$f":"BE!AN140","v":108.80000000000001},{"$f":"BE!AO140","v":111.889732564},{"$f":"BE!AP140","v":86.07472646799998},{"$f":"BE!AQ140","v":95.806048147000013},{"$f":"BE!AR140","v":102.90618139500003},{"$f":"BE!AS140","v":104.76521328199998},{"$f":"BE!AT140","v":103.62893271000003},{"$f":"BE!AU140","v":131.99278495800002},{"$f":"BE!AV140","v":150.07540458699998},{"$f":"BE!AW140","v":147.88031535499996},{"$f":"BE!AX140","v":130.55496226},{"$f":"BE!AY140","v":123.83484399999999},{"$f":"BE!AZ140","v":135.15533100000002},{"$f":"BE!BA140","v":143.51291899999998},{"$f":"BE!BB140","v":154.86641100000006},{"$f":"BE!BC140","v":172.31974499999993},{"$f":"BE!BD140","v":178.34061494900018},{"$f":"BE!BE140","v":188.25070135237732},{"$f":"BE!BF140","v":195.22026555830857}]
["ESE","(g) Energy exchange",{"$f":"INDEX($H123:$CY156,MATCH($B138,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B138,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":12.723805818999978},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I141","v":0},{"$f":"BE!J141","v":0},{"$f":"BE!K141","v":0},{"$f":"BE!L141","v":0},{"$f":"BE!M141","v":0},{"$f":"BE!N141","v":0},{"$f":"BE!O141","v":0},{"$f":"BE!P141","v":0},{"$f":"BE!Q141","v":0},{"$f":"BE!R141","v":0},{"$f":"BE!S141","v":0},{"$f":"BE!T141","v":0},{"$f":"BE!U141","v":0},{"$f":"BE!V141","v":0},{"$f":"BE!W141","v":0},{"$f":"BE!X141","v":0},{"$f":"BE!Y141","v":5.6},{"$f":"BE!Z141","v":5.5},{"$f":"BE!AA141","v":5.2000000000000011},{"$f":"BE!AB141","v":16.099999999999998},{"$f":"BE!AC141","v":16.399999999999999},{"$f":"BE!AD141","v":16.100000000000001},{"$f":"BE!AE141","v":16.799999999999997},{"$f":"BE!AF141","v":16.299999999999997},{"$f":"BE!AG141","v":22.8},{"$f":"BE!AH141","v":21.3},{"$f":"BE!AI141","v":21.4},{"$f":"BE!AJ141","v":25.099999999999994},{"$f":"BE!AK141","v":33.799999999999997},{"$f":"BE!AL141","v":39},{"$f":"BE!AM141","v":40.5},{"$f":"BE!AN141","v":49.5},{"$f":"BE!AO141","v":48.897564589999988},{"$f":"BE!AP141","v":40.323533393000062},{"$f":"BE!AQ141","v":48.770443619000048},{"$f":"BE!AR141","v":59.118256405999944},{"$f":"BE!AS141","v":60.113552561000049},{"$f":"BE!AT141","v":57.129916534000031},{"$f":"BE!AU141","v":59.810689024999874},{"$f":"BE!AV141","v":63.562391503000072},{"$f":"BE!AW141","v":12.168235166999999},{"$f":"BE!AX141","v":11.111714935},{"$f":"BE!AY141","v":9.7402129100000003},{"$f":"BE!AZ141","v":11.573871867999999},{"$f":"BE!BA141","v":11.962361726000012},{"$f":"BE!BB141","v":10.866393286999909},{"$f":"BE!BC141","v":10.057229999000072},{"$f":"BE!BD141","v":11.960239053000009},{"$f":"BE!BE141","v":12.723805818999978},{"$f":"BE!BF141","v":10.991025329000109}]
["ESE","(h) Distribution losses",{"$f":"INDEX($H123:$CY156,MATCH($B139,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B139,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":159.79072719500365},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I142","v":0},{"$f":"BE!J142","v":0},{"$f":"BE!K142","v":0},{"$f":"BE!L142","v":0},{"$f":"BE!M142","v":0},{"$f":"BE!N142","v":0},{"$f":"BE!O142","v":0},{"$f":"BE!P142","v":0},{"$f":"BE!Q142","v":0},{"$f":"BE!R142","v":0},{"$f":"BE!S142","v":0},{"$f":"BE!T142","v":0},{"$f":"BE!U142","v":0},{"$f":"BE!V142","v":0},{"$f":"BE!W142","v":0},{"$f":"BE!X142","v":0},{"$f":"BE!Y142","v":97.8},{"$f":"BE!Z142","v":85.5},{"$f":"BE!AA142","v":84.200000000000017},{"$f":"BE!AB142","v":81.899999999999977},{"$f":"BE!AC142","v":97.1},{"$f":"BE!AD142","v":78.800000000000011},{"$f":"BE!AE142","v":74.299999999999983},{"$f":"BE!AF142","v":83.900000000000034},{"$f":"BE!AG142","v":92.4},{"$f":"BE!AH142","v":83.6},{"$f":"BE!AI142","v":80.800000000000011},{"$f":"BE!AJ142","v":88.099999999999966},{"$f":"BE!AK142","v":103.3},{"$f":"BE!AL142","v":79.899999999999991},{"$f":"BE!AM142","v":77.699999999999974},{"$f":"BE!AN142","v":95.100000000000037},{"$f":"BE!AO142","v":96.782555206999817},{"$f":"BE!AP142","v":92.203211678999978},{"$f":"BE!AQ142","v":79.040985386999921},{"$f":"BE!AR142","v":97.118363564000163},{"$f":"BE!AS142","v":107.1601570159999},{"$f":"BE!AT142","v":87.125524257000009},{"$f":"BE!AU142","v":87.683938261999685},{"$f":"BE!AV142","v":102.15953811000003},{"$f":"BE!AW142","v":118.71617638713614},{"$f":"BE!AX142","v":94.738222214818165},{"$f":"BE!AY142","v":95.890358811479061},{"$f":"BE!AZ142","v":98.924510793840966},{"$f":"BE!BA142","v":124.64776959299007},{"$f":"BE!BB142","v":112.55864051637704},{"$f":"BE!BC142","v":115.02043038371809},{"$f":"BE!BD142","v":131.28283152154799},{"$f":"BE!BE142","v":159.79072719500365},{"$f":"BE!BF142","v":133.83741850293424}]
["ESE","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H123:$CY156,MATCH($B140,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B140,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":17.646524679054398},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I144","v":0},{"$f":"BE!J144","v":0},{"$f":"BE!K144","v":0},{"$f":"BE!L144","v":0},{"$f":"BE!M144","v":0},{"$f":"BE!N144","v":0},{"$f":"BE!O144","v":0},{"$f":"BE!P144","v":0},{"$f":"BE!Q144","v":0},{"$f":"BE!R144","v":0},{"$f":"BE!S144","v":0},{"$f":"BE!T144","v":0},{"$f":"BE!U144","v":0},{"$f":"BE!V144","v":0},{"$f":"BE!W144","v":0},{"$f":"BE!X144","v":0},{"$f":"BE!Y144","v":19.600000000000001},{"$f":"BE!Z144","v":18.599999999999998},{"$f":"BE!AA144","v":19.700000000000003},{"$f":"BE!AB144","v":17.099999999999994},{"$f":"BE!AC144","v":20.9},{"$f":"BE!AD144","v":22.1},{"$f":"BE!AE144","v":15.299999999999997},{"$f":"BE!AF144","v":16},{"$f":"BE!AG144","v":21},{"$f":"BE!AH144","v":23},{"$f":"BE!AI144","v":16.100000000000001},{"$f":"BE!AJ144","v":19.899999999999999},{"$f":"BE!AK144","v":23},{"$f":"BE!AL144","v":28},{"$f":"BE!AM144","v":16.900000000000006},{"$f":"BE!AN144","v":19.799999999999997},{"$f":"BE!AO144","v":24.847138411404032},{"$f":"BE!AP144","v":25.422085037030314},{"$f":"BE!AQ144","v":17.15148361854601},{"$f":"BE!AR144","v":19.605896243019657},{"$f":"BE!AS144","v":22.980710558683608},{"$f":"BE!AT144","v":24.07263563801985},{"$f":"BE!AU144","v":18.633924613666267},{"$f":"BE!AV144","v":22.063017509279135},{"$f":"BE!AW144","v":25.796082233999996},{"$f":"BE!AX144","v":21.875535632000002},{"$f":"BE!AY144","v":14.818926398},{"$f":"BE!AZ144","v":16.209780605999999},{"$f":"BE!BA144","v":22.045077614736975},{"$f":"BE!BB144","v":18.298985710797581},{"$f":"BE!BC144","v":17.787715501361191},{"$f":"BE!BD144","v":15.246652029104261},{"$f":"BE!BE144","v":17.646524679054398},{"$f":"BE!BF144","v":17.467699686175077}]
["ESE","(j) Sale of Electricity CCEE",{"$f":"INDEX($H123:$CY156,MATCH($B141,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B141,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0.28496409100003073},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I145","v":0},{"$f":"BE!J145","v":0},{"$f":"BE!K145","v":0},{"$f":"BE!L145","v":0},{"$f":"BE!M145","v":0},{"$f":"BE!N145","v":0},{"$f":"BE!O145","v":0},{"$f":"BE!P145","v":0},{"$f":"BE!Q145","v":0},{"$f":"BE!R145","v":0},{"$f":"BE!S145","v":0},{"$f":"BE!T145","v":0},{"$f":"BE!U145","v":0},{"$f":"BE!V145","v":0},{"$f":"BE!W145","v":0},{"$f":"BE!X145","v":0},{"$f":"BE!Y145","v":57.1},{"$f":"BE!Z145","v":113},{"$f":"BE!AA145","v":103.4},{"$f":"BE!AB145","v":119},{"$f":"BE!AC145","v":3.9},{"$f":"BE!AD145","v":84.899999999999991},{"$f":"BE!AE145","v":90.000000000000014},{"$f":"BE!AF145","v":24.399999999999977},{"$f":"BE!AG145","v":6.7},{"$f":"BE!AH145","v":40.9},{"$f":"BE!AI145","v":43.6},{"$f":"BE!AJ145","v":17},{"$f":"BE!AK145","v":12.4},{"$f":"BE!AL145","v":18.100000000000001},{"$f":"BE!AM145","v":61.499999999999993},{"$f":"BE!AN145","v":12.199999999999996},{"$f":"BE!AO145","v":31.635860876560269},{"$f":"BE!AP145","v":70.238930924481764},{"$f":"BE!AQ145","v":58.251386584977709},{"$f":"BE!AR145","v":-1.142266019797944E-3},{"$f":"BE!AS145","v":0.20103178499999921},{"$f":"BE!AT145","v":5.825079147000098},{"$f":"BE!AU145","v":12.300499673114363},{"$f":"BE!AV145","v":173.1885606155704},{"$f":"BE!AW145","v":4.182468134999886},{"$f":"BE!AX145","v":23.111751097999804},{"$f":"BE!AY145","v":53.168423411999797},{"$f":"BE!AZ145","v":21.844144279000002},{"$f":"BE!BA145","v":5.0893942783548551},{"$f":"BE!BB145","v":21.650730964981456},{"$f":"BE!BC145","v":20.707154869864667},{"$f":"BE!BD145","v":47.918817994798971},{"$f":"BE!BE145","v":0.28496409100003073},{"$f":"BE!BF145","v":11.470336751524883}]
["ESE","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H123:$CY156,MATCH($B142,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B142,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":843.50805507112716},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I146","v":0},{"$f":"BE!J146","v":0},{"$f":"BE!K146","v":0},{"$f":"BE!L146","v":0},{"$f":"BE!M146","v":0},{"$f":"BE!N146","v":0},{"$f":"BE!O146","v":0},{"$f":"BE!P146","v":0},{"$f":"BE!Q146","v":0},{"$f":"BE!R146","v":0},{"$f":"BE!S146","v":0},{"$f":"BE!T146","v":0},{"$f":"BE!U146","v":0},{"$f":"BE!V146","v":0},{"$f":"BE!W146","v":0},{"$f":"BE!X146","v":0},{"$f":"BE!Y146","v":919.1},{"$f":"BE!Z146","v":924.60000000000014},{"$f":"BE!AA146","v":871.6},{"$f":"BE!AB146","v":954.8},{"$f":"BE!AC146","v":858.8},{"$f":"BE!AD146","v":869},{"$f":"BE!AE146","v":795.1},{"$f":"BE!AF146","v":835.4},{"$f":"BE!AG146","v":860.90000000000009},{"$f":"BE!AH146","v":838},{"$f":"BE!AI146","v":807.59999999999991},{"$f":"BE!AJ146","v":872.6},{"$f":"BE!AK146","v":893.69999999999993},{"$f":"BE!AL146","v":853.09999999999991},{"$f":"BE!AM146","v":809.49999999999989},{"$f":"BE!AN146","v":870.20000000000016},{"$f":"BE!AO146","v":915.20309934896432},{"$f":"BE!AP146","v":835.3216668615122},{"$f":"BE!AQ146","v":790.70080280452385},{"$f":"BE!AR146","v":863.21729881899967},{"$f":"BE!AS146","v":875.42676599768356},{"$f":"BE!AT146","v":804.87338747002002},{"$f":"BE!AU146","v":751.68562673278018},{"$f":"BE!AV146","v":1010.7790069338495},{"$f":"BE!AW146","v":763.9796372830001},{"$f":"BE!AX146","v":714.4394981413501},{"$f":"BE!AY146","v":677.67331591864991},{"$f":"BE!AZ146","v":750.70066006387015},{"$f":"BE!BA146","v":774.62575871056674},{"$f":"BE!BB146","v":736.54983619867926},{"$f":"BE!BC146","v":694.35239640697603},{"$f":"BE!BD146","v":827.61820688495254},{"$f":"BE!BE146","v":843.50805507112716},{"$f":"BE!BF146","v":770.55122419229122}]
["ESE"]
["ESE"]
["ESE","(a) Energy purchased",{"$f":"INDEX($H123:$CY156,MATCH($B145,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B145,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":766.57391402398457},{"$f":"IFERROR(IF((C145/D145-1)*100<=-100,\"-\",IF((C145/D145-1)*100=0,\"-\",(C145/D145-1)*100)),\"-\")","v":"-"},{"$f":"C145-D145","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I149","v":0},{"$f":"BE!J149","v":0},{"$f":"BE!K149","v":0},{"$f":"BE!L149","v":0},{"$f":"BE!M149","v":0},{"$f":"BE!N149","v":0},{"$f":"BE!O149","v":0},{"$f":"BE!P149","v":0},{"$f":"BE!Q149","v":0},{"$f":"BE!R149","v":0},{"$f":"BE!S149","v":0},{"$f":"BE!T149","v":0},{"$f":"BE!U149","v":0},{"$f":"BE!V149","v":0},{"$f":"BE!W149","v":0},{"$f":"BE!X149","v":0},{"$f":"BE!Y149","v":919.1},{"$f":"BE!Z149","v":924.60000000000014},{"$f":"BE!AA149","v":871.59999999999991},{"$f":"BE!AB149","v":954.8},{"$f":"BE!AC149","v":840.59999999999991},{"$f":"BE!AD149","v":869},{"$f":"BE!AE149","v":795.1},{"$f":"BE!AF149","v":834.40000000000009},{"$f":"BE!AG149","v":854},{"$f":"BE!AH149","v":836.90000000000009},{"$f":"BE!AI149","v":806.80000000000018},{"$f":"BE!AJ149","v":870.8},{"$f":"BE!AK149","v":890.59999999999991},{"$f":"BE!AL149","v":843.19999999999993},{"$f":"BE!AM149","v":807.39999999999986},{"$f":"BE!AN149","v":865.80000000000018},{"$f":"BE!AO149","v":910.50212634896411},{"$f":"BE!AP149","v":830.37681386151212},{"$f":"BE!AQ149","v":783.01429480452339},{"$f":"BE!AR149","v":834.64400104200047},{"$f":"BE!AS149","v":821.70105141514296},{"$f":"BE!AT149","v":779.27135868263122},{"$f":"BE!AU149","v":739.12035385570994},{"$f":"BE!AV149","v":995.25108940684936},{"$f":"BE!AW149","v":741.2168962830001},{"$f":"BE!AX149","v":698.38975500499987},{"$f":"BE!AY149","v":657.46998000699989},{"$f":"BE!AZ149","v":723.63630000000001},{"$f":"BE!BA149","v":724.08782642035465},{"$f":"BE!BB149","v":706.80807344551602},{"$f":"BE!BC149","v":659.37161884922648},{"$f":"BE!BD149","v":769.69090304290171},{"$f":"BE!BE149","v":766.57391402398457},{"$f":"BE!BF149","v":703.90649530408336}]
["ESE","ü  Bilateral",{"$f":"INDEX($H123:$CY156,MATCH($B146,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B146,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I150","v":0},{"$f":"BE!J150","v":0},{"$f":"BE!K150","v":0},{"$f":"BE!L150","v":0},{"$f":"BE!M150","v":0},{"$f":"BE!N150","v":0},{"$f":"BE!O150","v":0},{"$f":"BE!P150","v":0},{"$f":"BE!Q150","v":0},{"$f":"BE!R150","v":0},{"$f":"BE!S150","v":0},{"$f":"BE!T150","v":0},{"$f":"BE!U150","v":0},{"$f":"BE!V150","v":0},{"$f":"BE!W150","v":0},{"$f":"BE!X150","v":0},{"$f":"BE!Y150","v":32.200000000000003},{"$f":"BE!Z150","v":32.1},{"$f":"BE!AA150","v":32.400000000000006},{"$f":"BE!AB150","v":32.499999999999986},{"$f":"BE!AC150","v":31.8},{"$f":"BE!AD150","v":32.200000000000003},{"$f":"BE!AE150","v":32.500000000000007},{"$f":"BE!AF150","v":32.5},{"$f":"BE!AG150","v":31.9},{"$f":"BE!AH150","v":32.099999999999994},{"$f":"BE!AI150","v":32.500000000000007},{"$f":"BE!AJ150","v":32.5},{"$f":"BE!AK150","v":31.8},{"$f":"BE!AL150","v":32.099999999999994},{"$f":"BE!AM150","v":32.500000000000014},{"$f":"BE!AN150","v":32.5},{"$f":"BE!AO150","v":32.126640000000002},{"$f":"BE!AP150","v":32.126640000000002},{"$f":"BE!AQ150","v":32.479680000000002},{"$f":"BE!AR150","v":32.479680000000016},{"$f":"BE!AS150","v":31.773599999999998},{"$f":"BE!AT150","v":32.126640000000009},{"$f":"BE!AU150","v":32.479680000000009},{"$f":"BE!AV150","v":32.479680000000016},{"$f":"BE!AW150","v":11.297280000000001},{"$f":"BE!AX150","v":0},{"$f":"BE!AY150","v":0},{"$f":"BE!AZ150","v":0},{"$f":"BE!BA150","v":0},{"$f":"BE!BB150","v":0},{"$f":"BE!BC150","v":0},{"$f":"BE!BD150","v":0},{"$f":"BE!BE150","v":0},{"$f":"BE!BF150","v":0}]
["ESE","ü  Energy Auctions",{"$f":"INDEX($H123:$CY156,MATCH($B147,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B147,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":587.50150779183139},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I151","v":0},{"$f":"BE!J151","v":0},{"$f":"BE!K151","v":0},{"$f":"BE!L151","v":0},{"$f":"BE!M151","v":0},{"$f":"BE!N151","v":0},{"$f":"BE!O151","v":0},{"$f":"BE!P151","v":0},{"$f":"BE!Q151","v":0},{"$f":"BE!R151","v":0},{"$f":"BE!S151","v":0},{"$f":"BE!T151","v":0},{"$f":"BE!U151","v":0},{"$f":"BE!V151","v":0},{"$f":"BE!W151","v":0},{"$f":"BE!X151","v":0},{"$f":"BE!Y151","v":494.4},{"$f":"BE!Z151","v":506.70000000000005},{"$f":"BE!AA151","v":488.69999999999993},{"$f":"BE!AB151","v":552.60000000000014},{"$f":"BE!AC151","v":484.6},{"$f":"BE!AD151","v":520},{"$f":"BE!AE151","v":457.9},{"$f":"BE!AF151","v":482.40000000000009},{"$f":"BE!AG151","v":541.79999999999995},{"$f":"BE!AH151","v":532.70000000000005},{"$f":"BE!AI151","v":515.10000000000014},{"$f":"BE!AJ151","v":554.20000000000005},{"$f":"BE!AK151","v":589.1},{"$f":"BE!AL151","v":560.49999999999989},{"$f":"BE!AM151","v":539.19999999999993},{"$f":"BE!AN151","v":574.20000000000016},{"$f":"BE!AO151","v":618.25287735116092},{"$f":"BE!AP151","v":565.46636783831548},{"$f":"BE!AQ151","v":535.28433379852345},{"$f":"BE!AR151","v":557.70719302800035},{"$f":"BE!AS151","v":558.2251194151429},{"$f":"BE!AT151","v":530.50500968163124},{"$f":"BE!AU151","v":508.49181083870985},{"$f":"BE!AV151","v":731.18290240284932},{"$f":"BE!AW151","v":519.13248527400015},{"$f":"BE!AX151","v":500.89259399999992},{"$f":"BE!AY151","v":476.49386600699989},{"$f":"BE!AZ151","v":515.14743899999996},{"$f":"BE!BA151","v":547.05436142035467},{"$f":"BE!BB151","v":536.74790144551605},{"$f":"BE!BC151","v":505.50406884922643},{"$f":"BE!BD151","v":594.95528504290189},{"$f":"BE!BE151","v":587.50150779183139},{"$f":"BE!BF151","v":546.69968432874055}]
["ESE","ü  Itaipu Quota",{"$f":"INDEX($H123:$CY156,MATCH($B148,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B148,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I152","v":0},{"$f":"BE!J152","v":0},{"$f":"BE!K152","v":0},{"$f":"BE!L152","v":0},{"$f":"BE!M152","v":0},{"$f":"BE!N152","v":0},{"$f":"BE!O152","v":0},{"$f":"BE!P152","v":0},{"$f":"BE!Q152","v":0},{"$f":"BE!R152","v":0},{"$f":"BE!S152","v":0},{"$f":"BE!T152","v":0},{"$f":"BE!U152","v":0},{"$f":"BE!V152","v":0},{"$f":"BE!W152","v":0},{"$f":"BE!X152","v":0},{"$f":"BE!Y152","v":0},{"$f":"BE!Z152","v":0},{"$f":"BE!AA152","v":0},{"$f":"BE!AB152","v":0},{"$f":"BE!AC152","v":0},{"$f":"BE!AD152","v":0},{"$f":"BE!AE152","v":0},{"$f":"BE!AF152","v":0},{"$f":"BE!AG152","v":0},{"$f":"BE!AH152","v":0},{"$f":"BE!AI152","v":0},{"$f":"BE!AJ152","v":0},{"$f":"BE!AK152","v":0},{"$f":"BE!AL152","v":0},{"$f":"BE!AM152","v":0},{"$f":"BE!AN152","v":0},{"$f":"BE!AO152","v":0},{"$f":"BE!AP152","v":0},{"$f":"BE!AQ152","v":0},{"$f":"BE!AR152","v":0},{"$f":"BE!AS152","v":0},{"$f":"BE!AT152","v":0},{"$f":"BE!AU152","v":0},{"$f":"BE!AV152","v":0},{"$f":"BE!AW152","v":0},{"$f":"BE!AX152","v":0},{"$f":"BE!AY152","v":0},{"$f":"BE!AZ152","v":0},{"$f":"BE!BA152","v":0},{"$f":"BE!BB152","v":0},{"$f":"BE!BC152","v":0},{"$f":"BE!BD152","v":0},{"$f":"BE!BE152","v":0},{"$f":"BE!BF152","v":0}]
["ESE","ü  PROINFA Quota",{"$f":"INDEX($H123:$CY156,MATCH($B149,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B149,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":13.35899923215325},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I153","v":0},{"$f":"BE!J153","v":0},{"$f":"BE!K153","v":0},{"$f":"BE!L153","v":0},{"$f":"BE!M153","v":0},{"$f":"BE!N153","v":0},{"$f":"BE!O153","v":0},{"$f":"BE!P153","v":0},{"$f":"BE!Q153","v":0},{"$f":"BE!R153","v":0},{"$f":"BE!S153","v":0},{"$f":"BE!T153","v":0},{"$f":"BE!U153","v":0},{"$f":"BE!V153","v":0},{"$f":"BE!W153","v":0},{"$f":"BE!X153","v":0},{"$f":"BE!Y153","v":15.9},{"$f":"BE!Z153","v":15.499999999999998},{"$f":"BE!AA153","v":18.399999999999999},{"$f":"BE!AB153","v":18.799999999999997},{"$f":"BE!AC153","v":15.9},{"$f":"BE!AD153","v":15.6},{"$f":"BE!AE153","v":17.700000000000003},{"$f":"BE!AF153","v":18.5},{"$f":"BE!AG153","v":15.8},{"$f":"BE!AH153","v":16.599999999999998},{"$f":"BE!AI153","v":17.399999999999999},{"$f":"BE!AJ153","v":18.900000000000006},{"$f":"BE!AK153","v":15.3},{"$f":"BE!AL153","v":16},{"$f":"BE!AM153","v":17.200000000000003},{"$f":"BE!AN153","v":17.599999999999994},{"$f":"BE!AO153","v":15.425032999999999},{"$f":"BE!AP153","v":15.958333000000003},{"$f":"BE!AQ153","v":17.618744},{"$f":"BE!AR153","v":18.696588999999989},{"$f":"BE!AS153","v":14.237343999999997},{"$f":"BE!AT153","v":16.534068999999999},{"$f":"BE!AU153","v":17.181054000000003},{"$f":"BE!AV153","v":17.653699999999986},{"$f":"BE!AW153","v":12.296657999999999},{"$f":"BE!AX153","v":13.043851},{"$f":"BE!AY153","v":14.678751000000002},{"$f":"BE!AZ153","v":14.867929999999999},{"$f":"BE!BA153","v":12.669786999999999},{"$f":"BE!BB153","v":12.811213999999996},{"$f":"BE!BC153","v":13.520063000000004},{"$f":"BE!BD153","v":13.948142999999998},{"$f":"BE!BE153","v":13.35899923215325},{"$f":"BE!BF153","v":14.258775975342976}]
["ESE","ü  ANGRA Quota",{"$f":"INDEX($H123:$CY156,MATCH($B150,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B150,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":25.724981},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I154","v":0},{"$f":"BE!J154","v":0},{"$f":"BE!K154","v":0},{"$f":"BE!L154","v":0},{"$f":"BE!M154","v":0},{"$f":"BE!N154","v":0},{"$f":"BE!O154","v":0},{"$f":"BE!P154","v":0},{"$f":"BE!Q154","v":0},{"$f":"BE!R154","v":0},{"$f":"BE!S154","v":0},{"$f":"BE!T154","v":0},{"$f":"BE!U154","v":0},{"$f":"BE!V154","v":0},{"$f":"BE!W154","v":0},{"$f":"BE!X154","v":0},{"$f":"BE!Y154","v":27.7},{"$f":"BE!Z154","v":27.2},{"$f":"BE!AA154","v":27.699999999999996},{"$f":"BE!AB154","v":27.800000000000011},{"$f":"BE!AC154","v":27.1},{"$f":"BE!AD154","v":27.5},{"$f":"BE!AE154","v":27.699999999999996},{"$f":"BE!AF154","v":27.799999999999997},{"$f":"BE!AG154","v":27.2},{"$f":"BE!AH154","v":27.5},{"$f":"BE!AI154","v":27.699999999999996},{"$f":"BE!AJ154","v":27.799999999999997},{"$f":"BE!AK154","v":26.2},{"$f":"BE!AL154","v":26.500000000000004},{"$f":"BE!AM154","v":26.799999999999994},{"$f":"BE!AN154","v":26.700000000000006},{"$f":"BE!AO154","v":26.156264991803283},{"$f":"BE!AP154","v":26.156261008196729},{"$f":"BE!AQ154","v":26.443705999999999},{"$f":"BE!AR154","v":26.443691000000015},{"$f":"BE!AS154","v":26.040960000000002},{"$f":"BE!AT154","v":26.330304000000002},{"$f":"BE!AU154","v":26.619648000000005},{"$f":"BE!AV154","v":26.618136000000007},{"$f":"BE!AW154","v":23.736995},{"$f":"BE!AX154","v":24.000739999999997},{"$f":"BE!AY154","v":24.264485000000001},{"$f":"BE!AZ154","v":24.264485000000001},{"$f":"BE!BA154","v":25.715482000000002},{"$f":"BE!BB154","v":26.001208999999996},{"$f":"BE!BC154","v":26.286937000000009},{"$f":"BE!BD154","v":26.286936000000026},{"$f":"BE!BE154","v":25.724981},{"$f":"BE!BF154","v":25.724981}]
["ESE","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H123:$CY156,MATCH($B151,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B151,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":139.988426},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I155","v":0},{"$f":"BE!J155","v":0},{"$f":"BE!K155","v":0},{"$f":"BE!L155","v":0},{"$f":"BE!M155","v":0},{"$f":"BE!N155","v":0},{"$f":"BE!O155","v":0},{"$f":"BE!P155","v":0},{"$f":"BE!Q155","v":0},{"$f":"BE!R155","v":0},{"$f":"BE!S155","v":0},{"$f":"BE!T155","v":0},{"$f":"BE!U155","v":0},{"$f":"BE!V155","v":0},{"$f":"BE!W155","v":0},{"$f":"BE!X155","v":0},{"$f":"BE!Y155","v":348.9},{"$f":"BE!Z155","v":343.1},{"$f":"BE!AA155","v":304.39999999999998},{"$f":"BE!AB155","v":323.09999999999991},{"$f":"BE!AC155","v":281.2},{"$f":"BE!AD155","v":273.7},{"$f":"BE!AE155","v":259.30000000000007},{"$f":"BE!AF155","v":273.20000000000005},{"$f":"BE!AG155","v":237.3},{"$f":"BE!AH155","v":228},{"$f":"BE!AI155","v":214.09999999999997},{"$f":"BE!AJ155","v":237.39999999999998},{"$f":"BE!AK155","v":228.2},{"$f":"BE!AL155","v":208.10000000000002},{"$f":"BE!AM155","v":191.7},{"$f":"BE!AN155","v":214.7999999999999},{"$f":"BE!AO155","v":218.54131100600003},{"$f":"BE!AP155","v":190.669212015},{"$f":"BE!AQ155","v":171.18783100599984},{"$f":"BE!AR155","v":199.31684801400002},{"$f":"BE!AS155","v":191.42402800000002},{"$f":"BE!AT155","v":173.77533600099997},{"$f":"BE!AU155","v":154.34816101700011},{"$f":"BE!AV155","v":187.316671004},{"$f":"BE!AW155","v":174.75347800900002},{"$f":"BE!AX155","v":160.45257000499998},{"$f":"BE!AY155","v":142.03287799999995},{"$f":"BE!AZ155","v":169.35644600000001},{"$f":"BE!BA155","v":138.64819599999996},{"$f":"BE!BB155","v":131.24774899999997},{"$f":"BE!BC155","v":114.06055000000003},{"$f":"BE!BD155","v":134.50053899999992},{"$f":"BE!BE155","v":139.988426},{"$f":"BE!BF155","v":117.22305399999999}]
["ESE","ü  Supply Contract",{"$f":"INDEX($H123:$CY156,MATCH($B152,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B152,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I156","v":0},{"$f":"BE!J156","v":0},{"$f":"BE!K156","v":0},{"$f":"BE!L156","v":0},{"$f":"BE!M156","v":0},{"$f":"BE!N156","v":0},{"$f":"BE!O156","v":0},{"$f":"BE!P156","v":0},{"$f":"BE!Q156","v":0},{"$f":"BE!R156","v":0},{"$f":"BE!S156","v":0},{"$f":"BE!T156","v":0},{"$f":"BE!U156","v":0},{"$f":"BE!V156","v":0},{"$f":"BE!W156","v":0},{"$f":"BE!X156","v":0},{"$f":"BE!Y156","v":0},{"$f":"BE!Z156","v":0},{"$f":"BE!AA156","v":0},{"$f":"BE!AB156","v":0},{"$f":"BE!AC156","v":0},{"$f":"BE!AD156","v":0},{"$f":"BE!AE156","v":0},{"$f":"BE!AF156","v":0},{"$f":"BE!AG156","v":0},{"$f":"BE!AH156","v":0},{"$f":"BE!AI156","v":0},{"$f":"BE!AJ156","v":0},{"$f":"BE!AK156","v":0},{"$f":"BE!AL156","v":0},{"$f":"BE!AM156","v":0},{"$f":"BE!AN156","v":0},{"$f":"BE!AO156","v":0},{"$f":"BE!AP156","v":0},{"$f":"BE!AQ156","v":0},{"$f":"BE!AR156","v":0},{"$f":"BE!AS156","v":0},{"$f":"BE!AT156","v":0},{"$f":"BE!AU156","v":0},{"$f":"BE!AV156","v":0},{"$f":"BE!AW156","v":0},{"$f":"BE!AX156","v":0},{"$f":"BE!AY156","v":0},{"$f":"BE!AZ156","v":0},{"$f":"BE!BA156","v":0},{"$f":"BE!BB156","v":0},{"$f":"BE!BC156","v":0},{"$f":"BE!BD156","v":0},{"$f":"BE!BE156","v":0},{"$f":"BE!BF156","v":0}]
["ESE","ü  Generation distributed",{"$f":"INDEX($H123:$CY156,MATCH($B153,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B153,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":48.651429144449999},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I157","v":0},{"$f":"BE!J157","v":0},{"$f":"BE!K157","v":0},{"$f":"BE!L157","v":0},{"$f":"BE!M157","v":0},{"$f":"BE!N157","v":0},{"$f":"BE!O157","v":0},{"$f":"BE!P157","v":0},{"$f":"BE!Q157","v":0},{"$f":"BE!R157","v":0},{"$f":"BE!S157","v":0},{"$f":"BE!T157","v":0},{"$f":"BE!U157","v":0},{"$f":"BE!V157","v":0},{"$f":"BE!W157","v":0},{"$f":"BE!X157","v":0},{"$f":"BE!Y157","v":0},{"$f":"BE!Z157","v":0},{"$f":"BE!AA157","v":0},{"$f":"BE!AB157","v":0},{"$f":"BE!AC157","v":0},{"$f":"BE!AD157","v":0},{"$f":"BE!AE157","v":0},{"$f":"BE!AF157","v":0},{"$f":"BE!AG157","v":0},{"$f":"BE!AH157","v":0},{"$f":"BE!AI157","v":0},{"$f":"BE!AJ157","v":0},{"$f":"BE!AK157","v":0},{"$f":"BE!AL157","v":3.1},{"$f":"BE!AM157","v":2.4999999999999996},{"$f":"BE!AN157","v":4.2000000000000011},{"$f":"BE!AO157","v":4.7009730000000003},{"$f":"BE!AP157","v":4.9448529999999993},{"$f":"BE!AQ157","v":7.6865079999999999},{"$f":"BE!AR157","v":10.860749000000002},{"$f":"BE!AS157","v":11.599388999999999},{"$f":"BE!AT157","v":11.084595},{"$f":"BE!AU157","v":12.454473000000004},{"$f":"BE!AV157","v":15.194400999999999},{"$f":"BE!AW157","v":17.646710037999998},{"$f":"BE!AX157","v":16.049770390350002},{"$f":"BE!AY157","v":20.203271678650001},{"$f":"BE!AZ157","v":27.063639947870005},{"$f":"BE!BA157","v":34.081060497475001},{"$f":"BE!BB157","v":30.382058773899992},{"$f":"BE!BC157","v":34.970156003750013},{"$f":"BE!BD157","v":48.724399591049995},{"$f":"BE!BE157","v":48.651429144449999},{"$f":"BE!BF157","v":42.611359833900003}]
["ESE","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H123:$CY156,MATCH($B154,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B154,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I158","v":0},{"$f":"BE!J158","v":0},{"$f":"BE!K158","v":0},{"$f":"BE!L158","v":0},{"$f":"BE!M158","v":0},{"$f":"BE!N158","v":0},{"$f":"BE!O158","v":0},{"$f":"BE!P158","v":0},{"$f":"BE!Q158","v":0},{"$f":"BE!R158","v":0},{"$f":"BE!S158","v":0},{"$f":"BE!T158","v":0},{"$f":"BE!U158","v":0},{"$f":"BE!V158","v":0},{"$f":"BE!W158","v":0},{"$f":"BE!X158","v":0},{"$f":"BE!Y158","v":0},{"$f":"BE!Z158","v":0},{"$f":"BE!AA158","v":0},{"$f":"BE!AB158","v":0},{"$f":"BE!AC158","v":0},{"$f":"BE!AD158","v":0},{"$f":"BE!AE158","v":0},{"$f":"BE!AF158","v":0},{"$f":"BE!AG158","v":0},{"$f":"BE!AH158","v":0.9},{"$f":"BE!AI158","v":0.79999999999999993},{"$f":"BE!AJ158","v":1.0999999999999999},{"$f":"BE!AK158","v":1.5},{"$f":"BE!AL158","v":-1.5},{"$f":"BE!AM158","v":0},{"$f":"BE!AN158","v":0},{"$f":"BE!AO158","v":0},{"$f":"BE!AP158","v":0},{"$f":"BE!AQ158","v":0},{"$f":"BE!AR158","v":0},{"$f":"BE!AS158","v":0},{"$f":"BE!AT158","v":0},{"$f":"BE!AU158","v":0},{"$f":"BE!AV158","v":0},{"$f":"BE!AW158","v":0},{"$f":"BE!AX158","v":0},{"$f":"BE!AY158","v":0},{"$f":"BE!AZ158","v":0},{"$f":"BE!BA158","v":0},{"$f":"BE!BB158","v":0},{"$f":"BE!BC158","v":0},{"$f":"BE!BD158","v":0},{"$f":"BE!BE158","v":0},{"$f":"BE!BF158","v":0}]
["ESE","(c) Settlement at CCEE",{"$f":"INDEX($H123:$CY156,MATCH($B155,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B155,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":28.282711902692537},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I159","v":0},{"$f":"BE!J159","v":0},{"$f":"BE!K159","v":0},{"$f":"BE!L159","v":0},{"$f":"BE!M159","v":0},{"$f":"BE!N159","v":0},{"$f":"BE!O159","v":0},{"$f":"BE!P159","v":0},{"$f":"BE!Q159","v":0},{"$f":"BE!R159","v":0},{"$f":"BE!S159","v":0},{"$f":"BE!T159","v":0},{"$f":"BE!U159","v":0},{"$f":"BE!V159","v":0},{"$f":"BE!W159","v":0},{"$f":"BE!X159","v":0},{"$f":"BE!Y159","v":0},{"$f":"BE!Z159","v":0},{"$f":"BE!AA159","v":0},{"$f":"BE!AB159","v":0},{"$f":"BE!AC159","v":18.2},{"$f":"BE!AD159","v":0},{"$f":"BE!AE159","v":0},{"$f":"BE!AF159","v":1},{"$f":"BE!AG159","v":6.9},{"$f":"BE!AH159","v":0.20000000000000018},{"$f":"BE!AI159","v":0},{"$f":"BE!AJ159","v":0.70000000000000018},{"$f":"BE!AK159","v":1.6},{"$f":"BE!AL159","v":8.1},{"$f":"BE!AM159","v":0},{"$f":"BE!AN159","v":0},{"$f":"BE!AO159","v":0},{"$f":"BE!AP159","v":0},{"$f":"BE!AQ159","v":0},{"$f":"BE!AR159","v":17.712548777000105},{"$f":"BE!AS159","v":42.126325582540595},{"$f":"BE!AT159","v":14.517433787388462},{"$f":"BE!AU159","v":0.11079987707073968},{"$f":"BE!AV159","v":0.33351652700002887},{"$f":"BE!AW159","v":5.1166401079999337},{"$f":"BE!AX159","v":0},{"$f":"BE!AY159","v":0},{"$f":"BE!AZ159","v":0},{"$f":"BE!BA159","v":16.456871792737076},{"$f":"BE!BB159","v":-0.64029602073703629},{"$f":"BE!BC159","v":1.0621553999984101E-2},{"$f":"BE!BD159","v":9.2029042510000885},{"$f":"BE!BE159","v":28.282711902692537},{"$f":"BE!BF159","v":24.033369054307752}]
["ESE","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H123:$CY156,MATCH($B156,$H123:$H156,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H123:$CY156,MATCH($B156,$H123:$H156,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":843.50805507112716},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I160","v":0},{"$f":"BE!J160","v":0},{"$f":"BE!K160","v":0},{"$f":"BE!L160","v":0},{"$f":"BE!M160","v":0},{"$f":"BE!N160","v":0},{"$f":"BE!O160","v":0},{"$f":"BE!P160","v":0},{"$f":"BE!Q160","v":0},{"$f":"BE!R160","v":0},{"$f":"BE!S160","v":0},{"$f":"BE!T160","v":0},{"$f":"BE!U160","v":0},{"$f":"BE!V160","v":0},{"$f":"BE!W160","v":0},{"$f":"BE!X160","v":0},{"$f":"BE!Y160","v":919.1},{"$f":"BE!Z160","v":924.60000000000014},{"$f":"BE!AA160","v":871.59999999999991},{"$f":"BE!AB160","v":954.8},{"$f":"BE!AC160","v":858.8},{"$f":"BE!AD160","v":869},{"$f":"BE!AE160","v":795.1},{"$f":"BE!AF160","v":835.40000000000009},{"$f":"BE!AG160","v":860.9},{"$f":"BE!AH160","v":838.00000000000011},{"$f":"BE!AI160","v":807.60000000000014},{"$f":"BE!AJ160","v":872.6},{"$f":"BE!AK160","v":893.69999999999993},{"$f":"BE!AL160","v":852.9},{"$f":"BE!AM160","v":809.89999999999986},{"$f":"BE!AN160","v":870.00000000000023},{"$f":"BE!AO160","v":915.20309934896409},{"$f":"BE!AP160","v":835.32166686151209},{"$f":"BE!AQ160","v":790.70080280452339},{"$f":"BE!AR160","v":863.21729881900058},{"$f":"BE!AS160","v":875.42676599768356},{"$f":"BE!AT160","v":804.87338747001968},{"$f":"BE!AU160","v":751.68562673278063},{"$f":"BE!AV160","v":1010.7790069338494},{"$f":"BE!AW160","v":763.98024642900009},{"$f":"BE!AX160","v":714.43952539534985},{"$f":"BE!AY160","v":677.67325168564992},{"$f":"BE!AZ160","v":750.69993994787001},{"$f":"BE!BA160","v":774.62575871056674},{"$f":"BE!BB160","v":736.54983619867892},{"$f":"BE!BC160","v":694.35239640697648},{"$f":"BE!BD160","v":827.61820688495175},{"$f":"BE!BE160","v":843.50805507112716},{"$f":"BE!BF160","v":770.5512241922911}]
["ESE"]
["EBO","EBO",null,null,null,null,null,{"$f":"B158","v":"EBO"}]
["EBO"]
["EBO",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["EBO"]
["EBO"]
["EBO"]
["EBO","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H160:$CY193,MATCH($B164,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B164,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},{"$f":"IFERROR(IF((C164/D164-1)*100<=-100,\"-\",IF((C164/D164-1)*100=0,\"-\",(C164/D164-1)*100)),\"-\")","v":"-"},{"$f":"C164-D164","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I168","v":0},{"$f":"BE!J168","v":0},{"$f":"BE!K168","v":0},{"$f":"BE!L168","v":0},{"$f":"BE!M168","v":0},{"$f":"BE!N168","v":0},{"$f":"BE!O168","v":0},{"$f":"BE!P168","v":0},{"$f":"BE!Q168","v":0},{"$f":"BE!R168","v":0},{"$f":"BE!S168","v":0},{"$f":"BE!T168","v":0},{"$f":"BE!U168","v":0},{"$f":"BE!V168","v":0},{"$f":"BE!W168","v":0},{"$f":"BE!X168","v":0},{"$f":"BE!Y168","v":153.20000000000002},{"$f":"BE!Z168","v":152.30000000000004},{"$f":"BE!AA168","v":148.30000000000001},{"$f":"BE!AB168","v":148.79999999999998},{"$f":"BE!AC168","v":149.5},{"$f":"BE!AD168","v":138.29999999999998},{"$f":"BE!AE168","v":120.60000000000001},{"$f":"BE!AF168","v":141.50000000000006},{"$f":"BE!AG168","v":143},{"$f":"BE!AH168","v":136.10000000000002},{"$f":"BE!AI168","v":135.69999999999999},{"$f":"BE!AJ168","v":147.6},{"$f":"BE!AK168","v":140.80000000000001},{"$f":"BE!AL168","v":141.69999999999999},{"$f":"BE!AM168","v":126.59999999999998},{"$f":"BE!AN168","v":145.39999999999998},{"$f":"BE!AO168","v":144.71044999999998},{"$f":"BE!AP168","v":128.81765400000003},{"$f":"BE!AQ168","v":127.27411999999997},{"$f":"BE!AR168","v":144.77741200000006},{"$f":"BE!AS168","v":140.64501800000002},{"$f":"BE!AT168","v":137.08874399999993},{"$f":"BE!AU168","v":130.966353},{"$f":"BE!AV168","v":146.238362},{"$f":"BE!AW168","v":140.61098765430501},{"$f":"BE!AX168","v":137.53039473620299},{"$f":"BE!AY168","v":127.93365274331001},{"$f":"BE!AZ168","v":144.69319840322601},{"$f":"BE!BA168","v":143.85665888370499},{"$f":"BE!BB168","v":0},{"$f":"BE!BC168","v":0},{"$f":"BE!BD168","v":0},{"$f":"BE!BE168","v":0},{"$f":"BE!BF168","v":0}]
["EBO","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H160:$CY193,MATCH($B165,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B165,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I169","v":0},{"$f":"BE!J169","v":0},{"$f":"BE!K169","v":0},{"$f":"BE!L169","v":0},{"$f":"BE!M169","v":0},{"$f":"BE!N169","v":0},{"$f":"BE!O169","v":0},{"$f":"BE!P169","v":0},{"$f":"BE!Q169","v":0},{"$f":"BE!R169","v":0},{"$f":"BE!S169","v":0},{"$f":"BE!T169","v":0},{"$f":"BE!U169","v":0},{"$f":"BE!V169","v":0},{"$f":"BE!W169","v":0},{"$f":"BE!X169","v":0},{"$f":"BE!Y169","v":153.30000000000001},{"$f":"BE!Z169","v":152.70000000000002},{"$f":"BE!AA169","v":149.80000000000001},{"$f":"BE!AB169","v":146.29999999999998},{"$f":"BE!AC169","v":149.1},{"$f":"BE!AD169","v":138.6},{"$f":"BE!AE169","v":123.4},{"$f":"BE!AF169","v":138.20000000000005},{"$f":"BE!AG169","v":143.4},{"$f":"BE!AH169","v":138.20000000000002},{"$f":"BE!AI169","v":134.19999999999999},{"$f":"BE!AJ169","v":143.79999999999998},{"$f":"BE!AK169","v":140.10000000000002},{"$f":"BE!AL169","v":141.39999999999998},{"$f":"BE!AM169","v":130.39999999999998},{"$f":"BE!AN169","v":140.89999999999998},{"$f":"BE!AO169","v":143.85355299999998},{"$f":"BE!AP169","v":132.15333500000003},{"$f":"BE!AQ169","v":127.36332799999997},{"$f":"BE!AR169","v":143.66890600000005},{"$f":"BE!AS169","v":138.78305700000001},{"$f":"BE!AT169","v":139.36888599999995},{"$f":"BE!AU169","v":133.03422799999998},{"$f":"BE!AV169","v":140.778684},{"$f":"BE!AW169","v":142.303746654305},{"$f":"BE!AX169","v":138.217166736205},{"$f":"BE!AY169","v":130.694982743308},{"$f":"BE!AZ169","v":141.728910403226},{"$f":"BE!BA169","v":144.38875588370499},{"$f":"BE!BB169","v":0},{"$f":"BE!BC169","v":0},{"$f":"BE!BD169","v":0},{"$f":"BE!BE169","v":0},{"$f":"BE!BF169","v":0}]
["EBO","ü  Residential",{"$f":"INDEX($H160:$CY193,MATCH($B166,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B166,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I170","v":0},{"$f":"BE!J170","v":0},{"$f":"BE!K170","v":0},{"$f":"BE!L170","v":0},{"$f":"BE!M170","v":0},{"$f":"BE!N170","v":0},{"$f":"BE!O170","v":0},{"$f":"BE!P170","v":0},{"$f":"BE!Q170","v":0},{"$f":"BE!R170","v":0},{"$f":"BE!S170","v":0},{"$f":"BE!T170","v":0},{"$f":"BE!U170","v":0},{"$f":"BE!V170","v":0},{"$f":"BE!W170","v":0},{"$f":"BE!X170","v":0},{"$f":"BE!Y170","v":58.9},{"$f":"BE!Z170","v":59.1},{"$f":"BE!AA170","v":57.800000000000011},{"$f":"BE!AB170","v":59.899999999999977},{"$f":"BE!AC170","v":61.2},{"$f":"BE!AD170","v":61.899999999999991},{"$f":"BE!AE170","v":57.099999999999994},{"$f":"BE!AF170","v":60.200000000000017},{"$f":"BE!AG170","v":62.5},{"$f":"BE!AH170","v":61.900000000000006},{"$f":"BE!AI170","v":57.699999999999989},{"$f":"BE!AJ170","v":62.599999999999994},{"$f":"BE!AK170","v":64.7},{"$f":"BE!AL170","v":65.600000000000009},{"$f":"BE!AM170","v":59.899999999999977},{"$f":"BE!AN170","v":64.2},{"$f":"BE!AO170","v":69.755223000000001},{"$f":"BE!AP170","v":71.016624000000007},{"$f":"BE!AQ170","v":64.15163499999997},{"$f":"BE!AR170","v":71.708641},{"$f":"BE!AS170","v":72.293804000000009},{"$f":"BE!AT170","v":72.424126999999984},{"$f":"BE!AU170","v":67.746183999999971},{"$f":"BE!AV170","v":71.935007000000013},{"$f":"BE!AW170","v":76.108036575},{"$f":"BE!AX170","v":73.294416000000012},{"$f":"BE!AY170","v":68.671902999999986},{"$f":"BE!AZ170","v":75.804324000000008},{"$f":"BE!BA170","v":79.125068623592},{"$f":"BE!BB170","v":0},{"$f":"BE!BC170","v":0},{"$f":"BE!BD170","v":0},{"$f":"BE!BE170","v":0},{"$f":"BE!BF170","v":0}]
["EBO","ü  Industrial",{"$f":"INDEX($H160:$CY193,MATCH($B167,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B167,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I171","v":0},{"$f":"BE!J171","v":0},{"$f":"BE!K171","v":0},{"$f":"BE!L171","v":0},{"$f":"BE!M171","v":0},{"$f":"BE!N171","v":0},{"$f":"BE!O171","v":0},{"$f":"BE!P171","v":0},{"$f":"BE!Q171","v":0},{"$f":"BE!R171","v":0},{"$f":"BE!S171","v":0},{"$f":"BE!T171","v":0},{"$f":"BE!U171","v":0},{"$f":"BE!V171","v":0},{"$f":"BE!W171","v":0},{"$f":"BE!X171","v":0},{"$f":"BE!Y171","v":33},{"$f":"BE!Z171","v":32.799999999999997},{"$f":"BE!AA171","v":34},{"$f":"BE!AB171","v":22.700000000000003},{"$f":"BE!AC171","v":15.6},{"$f":"BE!AD171","v":15.700000000000001},{"$f":"BE!AE171","v":16.900000000000002},{"$f":"BE!AF171","v":16.599999999999994},{"$f":"BE!AG171","v":17},{"$f":"BE!AH171","v":16.200000000000003},{"$f":"BE!AI171","v":18.299999999999997},{"$f":"BE!AJ171","v":17.799999999999997},{"$f":"BE!AK171","v":15.1},{"$f":"BE!AL171","v":13.6},{"$f":"BE!AM171","v":15.299999999999999},{"$f":"BE!AN171","v":14.999999999999998},{"$f":"BE!AO171","v":12.559563999999998},{"$f":"BE!AP171","v":10.560502999999997},{"$f":"BE!AQ171","v":13.762054000000003},{"$f":"BE!AR171","v":14.055289999999999},{"$f":"BE!AS171","v":10.85821},{"$f":"BE!AT171","v":11.868323},{"$f":"BE!AU171","v":12.692933},{"$f":"BE!AV171","v":11.859170999999996},{"$f":"BE!AW171","v":10.966384780779999},{"$f":"BE!AX171","v":11.254632442213},{"$f":"BE!AY171","v":12.079555437763002},{"$f":"BE!AZ171","v":11.625489308365999},{"$f":"BE!BA171","v":11.123303182096},{"$f":"BE!BB171","v":0},{"$f":"BE!BC171","v":0},{"$f":"BE!BD171","v":0},{"$f":"BE!BE171","v":0},{"$f":"BE!BF171","v":0}]
["EBO","ü  Commercial",{"$f":"INDEX($H160:$CY193,MATCH($B168,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B168,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I172","v":0},{"$f":"BE!J172","v":0},{"$f":"BE!K172","v":0},{"$f":"BE!L172","v":0},{"$f":"BE!M172","v":0},{"$f":"BE!N172","v":0},{"$f":"BE!O172","v":0},{"$f":"BE!P172","v":0},{"$f":"BE!Q172","v":0},{"$f":"BE!R172","v":0},{"$f":"BE!S172","v":0},{"$f":"BE!T172","v":0},{"$f":"BE!U172","v":0},{"$f":"BE!V172","v":0},{"$f":"BE!W172","v":0},{"$f":"BE!X172","v":0},{"$f":"BE!Y172","v":38.4},{"$f":"BE!Z172","v":37.199999999999996},{"$f":"BE!AA172","v":34.400000000000006},{"$f":"BE!AB172","v":36.700000000000003},{"$f":"BE!AC172","v":37.1},{"$f":"BE!AD172","v":36.4},{"$f":"BE!AE172","v":31.700000000000003},{"$f":"BE!AF172","v":35.100000000000009},{"$f":"BE!AG172","v":35.4},{"$f":"BE!AH172","v":35.1},{"$f":"BE!AI172","v":32.799999999999997},{"$f":"BE!AJ172","v":36.200000000000003},{"$f":"BE!AK172","v":34.1},{"$f":"BE!AL172","v":35.199999999999996},{"$f":"BE!AM172","v":30.600000000000016},{"$f":"BE!AN172","v":34.79999999999999},{"$f":"BE!AO172","v":34.891787999999998},{"$f":"BE!AP172","v":26.785964},{"$f":"BE!AQ172","v":26.356363000000002},{"$f":"BE!AR172","v":31.875248000000013},{"$f":"BE!AS172","v":30.001458},{"$f":"BE!AT172","v":29.437150000000003},{"$f":"BE!AU172","v":28.217352000000005},{"$f":"BE!AV172","v":31.189366000000007},{"$f":"BE!AW172","v":30.837231974428004},{"$f":"BE!AX172","v":30.352970962794998},{"$f":"BE!AY172","v":27.679726943322002},{"$f":"BE!AZ172","v":30.270956538242004},{"$f":"BE!BA172","v":30.360769025385999},{"$f":"BE!BB172","v":0},{"$f":"BE!BC172","v":0},{"$f":"BE!BD172","v":0},{"$f":"BE!BE172","v":0},{"$f":"BE!BF172","v":0}]
["EBO","ü  Rural",{"$f":"INDEX($H160:$CY193,MATCH($B169,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B169,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I173","v":0},{"$f":"BE!J173","v":0},{"$f":"BE!K173","v":0},{"$f":"BE!L173","v":0},{"$f":"BE!M173","v":0},{"$f":"BE!N173","v":0},{"$f":"BE!O173","v":0},{"$f":"BE!P173","v":0},{"$f":"BE!Q173","v":0},{"$f":"BE!R173","v":0},{"$f":"BE!S173","v":0},{"$f":"BE!T173","v":0},{"$f":"BE!U173","v":0},{"$f":"BE!V173","v":0},{"$f":"BE!W173","v":0},{"$f":"BE!X173","v":0},{"$f":"BE!Y173","v":5.8},{"$f":"BE!Z173","v":5.8},{"$f":"BE!AA173","v":6.2000000000000011},{"$f":"BE!AB173","v":6},{"$f":"BE!AC173","v":6},{"$f":"BE!AD173","v":6},{"$f":"BE!AE173","v":5.6999999999999993},{"$f":"BE!AF173","v":6.1000000000000014},{"$f":"BE!AG173","v":6.1},{"$f":"BE!AH173","v":5.7000000000000011},{"$f":"BE!AI173","v":5.6999999999999993},{"$f":"BE!AJ173","v":6.3000000000000007},{"$f":"BE!AK173","v":6.2},{"$f":"BE!AL173","v":5.9999999999999991},{"$f":"BE!AM173","v":5.400000000000003},{"$f":"BE!AN173","v":6.2999999999999963},{"$f":"BE!AO173","v":6.5303679999999993},{"$f":"BE!AP173","v":5.9913820000000015},{"$f":"BE!AQ173","v":5.6469300000000011},{"$f":"BE!AR173","v":6.8212999999999973},{"$f":"BE!AS173","v":6.5984699999999989},{"$f":"BE!AT173","v":6.0228260000000002},{"$f":"BE!AU173","v":6.0667770000000001},{"$f":"BE!AV173","v":6.4443990000000007},{"$f":"BE!AW173","v":5.2498991557999997},{"$f":"BE!AX173","v":3.9973126296000001},{"$f":"BE!AY173","v":3.7168437513380006},{"$f":"BE!AZ173","v":4.5635844699999994},{"$f":"BE!BA173","v":4.7563143420029999},{"$f":"BE!BB173","v":0},{"$f":"BE!BC173","v":0},{"$f":"BE!BD173","v":0},{"$f":"BE!BE173","v":0},{"$f":"BE!BF173","v":0}]
["EBO","ü  Public service and own consumption",{"$f":"INDEX($H160:$CY193,MATCH($B170,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B170,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I174","v":0},{"$f":"BE!J174","v":0},{"$f":"BE!K174","v":0},{"$f":"BE!L174","v":0},{"$f":"BE!M174","v":0},{"$f":"BE!N174","v":0},{"$f":"BE!O174","v":0},{"$f":"BE!P174","v":0},{"$f":"BE!Q174","v":0},{"$f":"BE!R174","v":0},{"$f":"BE!S174","v":0},{"$f":"BE!T174","v":0},{"$f":"BE!U174","v":0},{"$f":"BE!V174","v":0},{"$f":"BE!W174","v":0},{"$f":"BE!X174","v":0},{"$f":"BE!Y174","v":17.2},{"$f":"BE!Z174","v":17.8},{"$f":"BE!AA174","v":17.399999999999999},{"$f":"BE!AB174","v":21},{"$f":"BE!AC174","v":29.2},{"$f":"BE!AD174","v":18.599999999999998},{"$f":"BE!AE174","v":12},{"$f":"BE!AF174","v":20.200000000000003},{"$f":"BE!AG174","v":22.4},{"$f":"BE!AH174","v":19.3},{"$f":"BE!AI174","v":19.7},{"$f":"BE!AJ174","v":20.9},{"$f":"BE!AK174","v":20},{"$f":"BE!AL174","v":21},{"$f":"BE!AM174","v":19.200000000000003},{"$f":"BE!AN174","v":20.599999999999994},{"$f":"BE!AO174","v":20.116610000000001},{"$f":"BE!AP174","v":17.798862},{"$f":"BE!AQ174","v":17.446346000000005},{"$f":"BE!AR174","v":19.208427000000007},{"$f":"BE!AS174","v":19.031114999999996},{"$f":"BE!AT174","v":19.61646},{"$f":"BE!AU174","v":18.310981999999996},{"$f":"BE!AV174","v":19.350741000000006},{"$f":"BE!AW174","v":19.142194168296999},{"$f":"BE!AX174","v":19.317834701597},{"$f":"BE!AY174","v":18.546953610885001},{"$f":"BE!AZ174","v":19.464556086618003},{"$f":"BE!BA174","v":19.023300710628},{"$f":"BE!BB174","v":0},{"$f":"BE!BC174","v":0},{"$f":"BE!BD174","v":0},{"$f":"BE!BE174","v":0},{"$f":"BE!BF174","v":0}]
["EBO","(c) Unbilled consumption",{"$f":"INDEX($H160:$CY193,MATCH($B171,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B171,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I175","v":0},{"$f":"BE!J175","v":0},{"$f":"BE!K175","v":0},{"$f":"BE!L175","v":0},{"$f":"BE!M175","v":0},{"$f":"BE!N175","v":0},{"$f":"BE!O175","v":0},{"$f":"BE!P175","v":0},{"$f":"BE!Q175","v":0},{"$f":"BE!R175","v":0},{"$f":"BE!S175","v":0},{"$f":"BE!T175","v":0},{"$f":"BE!U175","v":0},{"$f":"BE!V175","v":0},{"$f":"BE!W175","v":0},{"$f":"BE!X175","v":0},{"$f":"BE!Y175","v":-0.4},{"$f":"BE!Z175","v":-0.70000000000000007},{"$f":"BE!AA175","v":-1.7999999999999998},{"$f":"BE!AB175","v":2.5},{"$f":"BE!AC175","v":0.4},{"$f":"BE!AD175","v":-0.30000000000000004},{"$f":"BE!AE175","v":-2.8000000000000003},{"$f":"BE!AF175","v":3.3000000000000003},{"$f":"BE!AG175","v":-0.4},{"$f":"BE!AH175","v":-2.1},{"$f":"BE!AI175","v":1.5},{"$f":"BE!AJ175","v":3.8},{"$f":"BE!AK175","v":0.7},{"$f":"BE!AL175","v":0.30000000000000004},{"$f":"BE!AM175","v":-3.8},{"$f":"BE!AN175","v":4.5},{"$f":"BE!AO175","v":0.8568970000000008},{"$f":"BE!AP175","v":-3.3356810000000006},{"$f":"BE!AQ175","v":-8.9207999999998844E-2},{"$f":"BE!AR175","v":1.1085060000000013},{"$f":"BE!AS175","v":1.8619609999999993},{"$f":"BE!AT175","v":-2.2801420000000032},{"$f":"BE!AU175","v":-2.0678749999999964},{"$f":"BE!AV175","v":5.4596780000000003},{"$f":"BE!AW175","v":-1.6927590000000019},{"$f":"BE!AX175","v":-0.68677200000199812},{"$f":"BE!AY175","v":-2.7613299999980008},{"$f":"BE!AZ175","v":2.9642880000000003},{"$f":"BE!BA175","v":-0.5320970000000016},{"$f":"BE!BB175","v":0},{"$f":"BE!BC175","v":0},{"$f":"BE!BD175","v":0},{"$f":"BE!BE175","v":0},{"$f":"BE!BF175","v":0}]
["EBO","(d) Energy sales to concession operators",{"$f":"INDEX($H160:$CY193,MATCH($B172,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B172,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I176","v":0},{"$f":"BE!J176","v":0},{"$f":"BE!K176","v":0},{"$f":"BE!L176","v":0},{"$f":"BE!M176","v":0},{"$f":"BE!N176","v":0},{"$f":"BE!O176","v":0},{"$f":"BE!P176","v":0},{"$f":"BE!Q176","v":0},{"$f":"BE!R176","v":0},{"$f":"BE!S176","v":0},{"$f":"BE!T176","v":0},{"$f":"BE!U176","v":0},{"$f":"BE!V176","v":0},{"$f":"BE!W176","v":0},{"$f":"BE!X176","v":0},{"$f":"BE!Y176","v":0.3},{"$f":"BE!Z176","v":0.3},{"$f":"BE!AA176","v":0.30000000000000004},{"$f":"BE!AB176","v":0},{"$f":"BE!AC176","v":0},{"$f":"BE!AD176","v":0},{"$f":"BE!AE176","v":0},{"$f":"BE!AF176","v":0},{"$f":"BE!AG176","v":0},{"$f":"BE!AH176","v":0},{"$f":"BE!AI176","v":0},{"$f":"BE!AJ176","v":0},{"$f":"BE!AK176","v":0},{"$f":"BE!AL176","v":0},{"$f":"BE!AM176","v":0},{"$f":"BE!AN176","v":0},{"$f":"BE!AO176","v":0},{"$f":"BE!AP176","v":0},{"$f":"BE!AQ176","v":0},{"$f":"BE!AR176","v":0},{"$f":"BE!AS176","v":0},{"$f":"BE!AT176","v":0},{"$f":"BE!AU176","v":0},{"$f":"BE!AV176","v":0},{"$f":"BE!AW176","v":0},{"$f":"BE!AX176","v":0},{"$f":"BE!AY176","v":0},{"$f":"BE!AZ176","v":0},{"$f":"BE!BA176","v":0},{"$f":"BE!BB176","v":0},{"$f":"BE!BC176","v":0},{"$f":"BE!BD176","v":0},{"$f":"BE!BE176","v":0},{"$f":"BE!BF176","v":0}]
["EBO","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H160:$CY193,MATCH($B173,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B173,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I177","v":0},{"$f":"BE!J177","v":0},{"$f":"BE!K177","v":0},{"$f":"BE!L177","v":0},{"$f":"BE!M177","v":0},{"$f":"BE!N177","v":0},{"$f":"BE!O177","v":0},{"$f":"BE!P177","v":0},{"$f":"BE!Q177","v":0},{"$f":"BE!R177","v":0},{"$f":"BE!S177","v":0},{"$f":"BE!T177","v":0},{"$f":"BE!U177","v":0},{"$f":"BE!V177","v":0},{"$f":"BE!W177","v":0},{"$f":"BE!X177","v":0},{"$f":"BE!Y177","v":177},{"$f":"BE!Z177","v":173.70000000000002},{"$f":"BE!AA177","v":173.5},{"$f":"BE!AB177","v":179},{"$f":"BE!AC177","v":180.2},{"$f":"BE!AD177","v":177.69999999999996},{"$f":"BE!AE177","v":167.30000000000004},{"$f":"BE!AF177","v":185.10000000000005},{"$f":"BE!AG177","v":183.79999999999998},{"$f":"BE!AH177","v":175.6},{"$f":"BE!AI177","v":180.8},{"$f":"BE!AJ177","v":192.39999999999998},{"$f":"BE!AK177","v":190.8},{"$f":"BE!AL177","v":189},{"$f":"BE!AM177","v":176.89999999999998},{"$f":"BE!AN177","v":196.89999999999998},{"$f":"BE!AO177","v":199.58686706399999},{"$f":"BE!AP177","v":173.91881182000003},{"$f":"BE!AQ177","v":182.94954468199998},{"$f":"BE!AR177","v":207.20426996900002},{"$f":"BE!AS177","v":203.81905838},{"$f":"BE!AT177","v":197.0961196209999},{"$f":"BE!AU177","v":196.27383853000003},{"$f":"BE!AV177","v":213.52385824999993},{"$f":"BE!AW177","v":207.73196368199999},{"$f":"BE!AX177","v":200.72380716465},{"$f":"BE!AY177","v":194.61346904762502},{"$f":"BE!AZ177","v":214.06741909749996},{"$f":"BE!BA177","v":213.625245023075},{"$f":"BE!BB177","v":0},{"$f":"BE!BC177","v":0},{"$f":"BE!BD177","v":0},{"$f":"BE!BE177","v":0},{"$f":"BE!BF177","v":0}]
["EBO","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H160:$CY193,MATCH($B174,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B174,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I178","v":0},{"$f":"BE!J178","v":0},{"$f":"BE!K178","v":0},{"$f":"BE!L178","v":0},{"$f":"BE!M178","v":0},{"$f":"BE!N178","v":0},{"$f":"BE!O178","v":0},{"$f":"BE!P178","v":0},{"$f":"BE!Q178","v":0},{"$f":"BE!R178","v":0},{"$f":"BE!S178","v":0},{"$f":"BE!T178","v":0},{"$f":"BE!U178","v":0},{"$f":"BE!V178","v":0},{"$f":"BE!W178","v":0},{"$f":"BE!X178","v":0},{"$f":"BE!Y178","v":1.2},{"$f":"BE!Z178","v":1.7},{"$f":"BE!AA178","v":3.1},{"$f":"BE!AB178","v":12.8},{"$f":"BE!AC178","v":19.600000000000001},{"$f":"BE!AD178","v":21.199999999999996},{"$f":"BE!AE178","v":21.6},{"$f":"BE!AF178","v":22.500000000000007},{"$f":"BE!AG178","v":22.7},{"$f":"BE!AH178","v":19.599999999999998},{"$f":"BE!AI178","v":25.100000000000009},{"$f":"BE!AJ178","v":24.299999999999997},{"$f":"BE!AK178","v":26.7},{"$f":"BE!AL178","v":27.500000000000004},{"$f":"BE!AM178","v":27.799999999999994},{"$f":"BE!AN178","v":29.000000000000004},{"$f":"BE!AO178","v":30.147657973000001},{"$f":"BE!AP178","v":22.750056084000001},{"$f":"BE!AQ178","v":33.195215366000014},{"$f":"BE!AR178","v":36.965115140999998},{"$f":"BE!AS178","v":36.248877841000002},{"$f":"BE!AT178","v":36.215463110000009},{"$f":"BE!AU178","v":39.374796468},{"$f":"BE!AV178","v":39.936093020000001},{"$f":"BE!AW178","v":37.89426203},{"$f":"BE!AX178","v":37.523475195000003},{"$f":"BE!AY178","v":38.938754920000008},{"$f":"BE!AZ178","v":39.501315273999992},{"$f":"BE!BA178","v":38.080033999999998},{"$f":"BE!BB178","v":0},{"$f":"BE!BC178","v":0},{"$f":"BE!BD178","v":0},{"$f":"BE!BE178","v":0},{"$f":"BE!BF178","v":0}]
["EBO","(g) Energy exchange",{"$f":"INDEX($H160:$CY193,MATCH($B175,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B175,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I179","v":0},{"$f":"BE!J179","v":0},{"$f":"BE!K179","v":0},{"$f":"BE!L179","v":0},{"$f":"BE!M179","v":0},{"$f":"BE!N179","v":0},{"$f":"BE!O179","v":0},{"$f":"BE!P179","v":0},{"$f":"BE!Q179","v":0},{"$f":"BE!R179","v":0},{"$f":"BE!S179","v":0},{"$f":"BE!T179","v":0},{"$f":"BE!U179","v":0},{"$f":"BE!V179","v":0},{"$f":"BE!W179","v":0},{"$f":"BE!X179","v":0},{"$f":"BE!Y179","v":8.5},{"$f":"BE!Z179","v":7.6999999999999993},{"$f":"BE!AA179","v":8.1999999999999993},{"$f":"BE!AB179","v":8.8999999999999986},{"$f":"BE!AC179","v":8.9},{"$f":"BE!AD179","v":8.4999999999999982},{"$f":"BE!AE179","v":7.2000000000000028},{"$f":"BE!AF179","v":9.1999999999999957},{"$f":"BE!AG179","v":8.6},{"$f":"BE!AH179","v":9.2000000000000011},{"$f":"BE!AI179","v":8.5999999999999979},{"$f":"BE!AJ179","v":8.7000000000000028},{"$f":"BE!AK179","v":9.3000000000000007},{"$f":"BE!AL179","v":9.5},{"$f":"BE!AM179","v":8.8999999999999986},{"$f":"BE!AN179","v":10.099999999999998},{"$f":"BE!AO179","v":10.637683939999995},{"$f":"BE!AP179","v":10.174532408000012},{"$f":"BE!AQ179","v":8.3213912319999821},{"$f":"BE!AR179","v":11.137430999999978},{"$f":"BE!AS179","v":11.011291},{"$f":"BE!AT179","v":10.199841269999993},{"$f":"BE!AU179","v":10.190833000000026},{"$f":"BE!AV179","v":11.331613399999938},{"$f":"BE!AW179","v":10.977302},{"$f":"BE!AX179","v":10.322452},{"$f":"BE!AY179","v":10.359478000000001},{"$f":"BE!AZ179","v":11.466116},{"$f":"BE!BA179","v":11.846638999999996},{"$f":"BE!BB179","v":0},{"$f":"BE!BC179","v":0},{"$f":"BE!BD179","v":0},{"$f":"BE!BE179","v":0},{"$f":"BE!BF179","v":0}]
["EBO","(h) Distribution losses",{"$f":"INDEX($H160:$CY193,MATCH($B176,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B176,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I180","v":0},{"$f":"BE!J180","v":0},{"$f":"BE!K180","v":0},{"$f":"BE!L180","v":0},{"$f":"BE!M180","v":0},{"$f":"BE!N180","v":0},{"$f":"BE!O180","v":0},{"$f":"BE!P180","v":0},{"$f":"BE!Q180","v":0},{"$f":"BE!R180","v":0},{"$f":"BE!S180","v":0},{"$f":"BE!T180","v":0},{"$f":"BE!U180","v":0},{"$f":"BE!V180","v":0},{"$f":"BE!W180","v":0},{"$f":"BE!X180","v":0},{"$f":"BE!Y180","v":14.1},{"$f":"BE!Z180","v":12.000000000000002},{"$f":"BE!AA180","v":13.899999999999999},{"$f":"BE!AB180","v":8.5},{"$f":"BE!AC180","v":2.2000000000000002},{"$f":"BE!AD180","v":9.6999999999999993},{"$f":"BE!AE180","v":17.899999999999999},{"$f":"BE!AF180","v":11.900000000000002},{"$f":"BE!AG180","v":9.5},{"$f":"BE!AH180","v":10.7},{"$f":"BE!AI180","v":11.400000000000002},{"$f":"BE!AJ180","v":11.799999999999997},{"$f":"BE!AK180","v":14},{"$f":"BE!AL180","v":10.3},{"$f":"BE!AM180","v":13.599999999999998},{"$f":"BE!AN180","v":12.399999999999999},{"$f":"BE!AO180","v":14.091075151000005},{"$f":"BE!AP180","v":12.176569327999996},{"$f":"BE!AQ180","v":14.158818083999993},{"$f":"BE!AR180","v":14.324311827999999},{"$f":"BE!AS180","v":15.913871538999985},{"$f":"BE!AT180","v":13.592071240999992},{"$f":"BE!AU180","v":15.741856062000011},{"$f":"BE!AV180","v":16.017789830000012},{"$f":"BE!AW180","v":18.249411997694981},{"$f":"BE!AX180","v":15.347485233446998},{"$f":"BE!AY180","v":17.381583384315011},{"$f":"BE!AZ180","v":18.406789420273981},{"$f":"BE!BA180","v":19.841913139370007},{"$f":"BE!BB180","v":0},{"$f":"BE!BC180","v":0},{"$f":"BE!BD180","v":0},{"$f":"BE!BE180","v":0},{"$f":"BE!BF180","v":0}]
["EBO","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H160:$CY193,MATCH($B177,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B177,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I182","v":0},{"$f":"BE!J182","v":0},{"$f":"BE!K182","v":0},{"$f":"BE!L182","v":0},{"$f":"BE!M182","v":0},{"$f":"BE!N182","v":0},{"$f":"BE!O182","v":0},{"$f":"BE!P182","v":0},{"$f":"BE!Q182","v":0},{"$f":"BE!R182","v":0},{"$f":"BE!S182","v":0},{"$f":"BE!T182","v":0},{"$f":"BE!U182","v":0},{"$f":"BE!V182","v":0},{"$f":"BE!W182","v":0},{"$f":"BE!X182","v":0},{"$f":"BE!Y182","v":4.0999999999999996},{"$f":"BE!Z182","v":3.5},{"$f":"BE!AA182","v":3.3000000000000007},{"$f":"BE!AB182","v":2.7999999999999989},{"$f":"BE!AC182","v":3.3},{"$f":"BE!AD182","v":3.2},{"$f":"BE!AE182","v":2.4000000000000004},{"$f":"BE!AF182","v":2.4000000000000004},{"$f":"BE!AG182","v":3.3},{"$f":"BE!AH182","v":3},{"$f":"BE!AI182","v":2.2999999999999998},{"$f":"BE!AJ182","v":3},{"$f":"BE!AK182","v":3.4},{"$f":"BE!AL182","v":3.4},{"$f":"BE!AM182","v":2.399999999999999},{"$f":"BE!AN182","v":2.9},{"$f":"BE!AO182","v":3.5442965286412256},{"$f":"BE!AP182","v":3.4994209118341915},{"$f":"BE!AQ182","v":2.4337282899301087},{"$f":"BE!AR182","v":2.7535743225944636},{"$f":"BE!AS182","v":3.1690952430321988},{"$f":"BE!AT182","v":3.3641820526859862},{"$f":"BE!AU182","v":2.3900498478181111},{"$f":"BE!AV182","v":3.244019564018723},{"$f":"BE!AW182","v":4.0441040699999995},{"$f":"BE!AX182","v":3.5065852159999999},{"$f":"BE!AY182","v":2.4320139959999998},{"$f":"BE!AZ182","v":2.5747112410000002},{"$f":"BE!BA182","v":3.4599502703383629},{"$f":"BE!BB182","v":0},{"$f":"BE!BC182","v":0},{"$f":"BE!BD182","v":0},{"$f":"BE!BE182","v":0},{"$f":"BE!BF182","v":0}]
["EBO","(j) Sale of Electricity CCEE",{"$f":"INDEX($H160:$CY193,MATCH($B178,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B178,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I183","v":0},{"$f":"BE!J183","v":0},{"$f":"BE!K183","v":0},{"$f":"BE!L183","v":0},{"$f":"BE!M183","v":0},{"$f":"BE!N183","v":0},{"$f":"BE!O183","v":0},{"$f":"BE!P183","v":0},{"$f":"BE!Q183","v":0},{"$f":"BE!R183","v":0},{"$f":"BE!S183","v":0},{"$f":"BE!T183","v":0},{"$f":"BE!U183","v":0},{"$f":"BE!V183","v":0},{"$f":"BE!W183","v":0},{"$f":"BE!X183","v":0},{"$f":"BE!Y183","v":26.1},{"$f":"BE!Z183","v":31.699999999999996},{"$f":"BE!AA183","v":30},{"$f":"BE!AB183","v":46.100000000000009},{"$f":"BE!AC183","v":36.700000000000003},{"$f":"BE!AD183","v":27.199999999999996},{"$f":"BE!AE183","v":33.699999999999996},{"$f":"BE!AF183","v":16.900000000000006},{"$f":"BE!AG183","v":1.7},{"$f":"BE!AH183","v":11.3},{"$f":"BE!AI183","v":4},{"$f":"BE!AJ183","v":2.1000000000000014},{"$f":"BE!AK183","v":4.5},{"$f":"BE!AL183","v":8.6},{"$f":"BE!AM183","v":15.299999999999999},{"$f":"BE!AN183","v":0.40000000000000213},{"$f":"BE!AO183","v":1.1979130428012286},{"$f":"BE!AP183","v":16.087580282168595},{"$f":"BE!AQ183","v":8.3914366418504649},{"$f":"BE!AR183","v":4.1193873311797411},{"$f":"BE!AS183","v":0.29163145199999418},{"$f":"BE!AT183","v":2.5954757559592037},{"$f":"BE!AU183","v":15.549993322214142},{"$f":"BE!AV183","v":11.191254621271597},{"$f":"BE!AW183","v":5.6286302420000069},{"$f":"BE!AX183","v":6.2532722669999927},{"$f":"BE!AY183","v":9.3838119400000135},{"$f":"BE!AZ183","v":4.9441848880000103},{"$f":"BE!BA183","v":0},{"$f":"BE!BB183","v":0},{"$f":"BE!BC183","v":0},{"$f":"BE!BD183","v":0},{"$f":"BE!BE183","v":0},{"$f":"BE!BF183","v":0}]
["EBO","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H160:$CY193,MATCH($B179,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B179,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I184","v":0},{"$f":"BE!J184","v":0},{"$f":"BE!K184","v":0},{"$f":"BE!L184","v":0},{"$f":"BE!M184","v":0},{"$f":"BE!N184","v":0},{"$f":"BE!O184","v":0},{"$f":"BE!P184","v":0},{"$f":"BE!Q184","v":0},{"$f":"BE!R184","v":0},{"$f":"BE!S184","v":0},{"$f":"BE!T184","v":0},{"$f":"BE!U184","v":0},{"$f":"BE!V184","v":0},{"$f":"BE!W184","v":0},{"$f":"BE!X184","v":0},{"$f":"BE!Y184","v":197.5},{"$f":"BE!Z184","v":199.50000000000003},{"$f":"BE!AA184","v":195.50000000000003},{"$f":"BE!AB184","v":206.2},{"$f":"BE!AC184","v":191.7},{"$f":"BE!AD184","v":178.39999999999995},{"$f":"BE!AE184","v":174.6},{"$f":"BE!AF184","v":172.70000000000007},{"$f":"BE!AG184","v":157.5},{"$f":"BE!AH184","v":161.10000000000002},{"$f":"BE!AI184","v":153.4},{"$f":"BE!AJ184","v":164.49999999999997},{"$f":"BE!AK184","v":162.70000000000002},{"$f":"BE!AL184","v":164},{"$f":"BE!AM184","v":157.9},{"$f":"BE!AN184","v":161.1},{"$f":"BE!AO184","v":163.54373472244242},{"$f":"BE!AP184","v":160.58122452200283},{"$f":"BE!AQ184","v":152.25810301578056},{"$f":"BE!AR184","v":165.97468548177426},{"$f":"BE!AS184","v":160.01961623403218},{"$f":"BE!AT184","v":156.6404730496451},{"$f":"BE!AU184","v":164.64825223203226},{"$f":"BE!AV184","v":176.69142601529035},{"$f":"BE!AW184","v":168.533133964},{"$f":"BE!AX184","v":162.63773745264999},{"$f":"BE!AY184","v":157.13106206362502},{"$f":"BE!AZ184","v":170.6188839525},{"$f":"BE!BA184","v":167.15852229341337},{"$f":"BE!BB184","v":0},{"$f":"BE!BC184","v":0},{"$f":"BE!BD184","v":0},{"$f":"BE!BE184","v":0},{"$f":"BE!BF184","v":0}]
["EBO"]
["EBO"]
["EBO","(a) Energy purchased",{"$f":"INDEX($H160:$CY193,MATCH($B182,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B182,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},{"$f":"IFERROR(IF((C182/D182-1)*100<=-100,\"-\",IF((C182/D182-1)*100=0,\"-\",(C182/D182-1)*100)),\"-\")","v":"-"},{"$f":"C182-D182","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I187","v":0},{"$f":"BE!J187","v":0},{"$f":"BE!K187","v":0},{"$f":"BE!L187","v":0},{"$f":"BE!M187","v":0},{"$f":"BE!N187","v":0},{"$f":"BE!O187","v":0},{"$f":"BE!P187","v":0},{"$f":"BE!Q187","v":0},{"$f":"BE!R187","v":0},{"$f":"BE!S187","v":0},{"$f":"BE!T187","v":0},{"$f":"BE!U187","v":0},{"$f":"BE!V187","v":0},{"$f":"BE!W187","v":0},{"$f":"BE!X187","v":0},{"$f":"BE!Y187","v":197.5},{"$f":"BE!Z187","v":199.5},{"$f":"BE!AA187","v":195.5},{"$f":"BE!AB187","v":206.20000000000002},{"$f":"BE!AC187","v":191.70000000000002},{"$f":"BE!AD187","v":178.39999999999998},{"$f":"BE!AE187","v":174.60000000000002},{"$f":"BE!AF187","v":172.70000000000002},{"$f":"BE!AG187","v":157.5},{"$f":"BE!AH187","v":161.00000000000003},{"$f":"BE!AI187","v":153.19999999999999},{"$f":"BE!AJ187","v":163.30000000000001},{"$f":"BE!AK187","v":161.6},{"$f":"BE!AL187","v":163.5},{"$f":"BE!AM187","v":157.29999999999998},{"$f":"BE!AN187","v":157.79999999999998},{"$f":"BE!AO187","v":161.96967172244246},{"$f":"BE!AP187","v":158.87157752200281},{"$f":"BE!AQ187","v":150.31762701578054},{"$f":"BE!AR187","v":160.56070490677425},{"$f":"BE!AS187","v":156.10600775299997},{"$f":"BE!AT187","v":153.80184895967744},{"$f":"BE!AU187","v":161.39185714003224},{"$f":"BE!AV187","v":171.7387899702903},{"$f":"BE!AW187","v":160.51683893000001},{"$f":"BE!AX187","v":157.42133100799998},{"$f":"BE!AY187","v":151.18870706700002},{"$f":"BE!AZ187","v":162.64168400300002},{"$f":"BE!BA187","v":143.99155406293548},{"$f":"BE!BB187","v":0},{"$f":"BE!BC187","v":0},{"$f":"BE!BD187","v":0},{"$f":"BE!BE187","v":0},{"$f":"BE!BF187","v":0}]
["EBO","ü  Bilateral",{"$f":"INDEX($H160:$CY193,MATCH($B183,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B183,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I188","v":0},{"$f":"BE!J188","v":0},{"$f":"BE!K188","v":0},{"$f":"BE!L188","v":0},{"$f":"BE!M188","v":0},{"$f":"BE!N188","v":0},{"$f":"BE!O188","v":0},{"$f":"BE!P188","v":0},{"$f":"BE!Q188","v":0},{"$f":"BE!R188","v":0},{"$f":"BE!S188","v":0},{"$f":"BE!T188","v":0},{"$f":"BE!U188","v":0},{"$f":"BE!V188","v":0},{"$f":"BE!W188","v":0},{"$f":"BE!X188","v":0},{"$f":"BE!Y188","v":22.2},{"$f":"BE!Z188","v":22.3},{"$f":"BE!AA188","v":22.5},{"$f":"BE!AB188","v":22.400000000000006},{"$f":"BE!AC188","v":22},{"$f":"BE!AD188","v":22.3},{"$f":"BE!AE188","v":22.5},{"$f":"BE!AF188","v":22.5},{"$f":"BE!AG188","v":22},{"$f":"BE!AH188","v":22.3},{"$f":"BE!AI188","v":22.5},{"$f":"BE!AJ188","v":22.5},{"$f":"BE!AK188","v":22},{"$f":"BE!AL188","v":22.200000000000003},{"$f":"BE!AM188","v":22.5},{"$f":"BE!AN188","v":22.5},{"$f":"BE!AO188","v":22.233120000000003},{"$f":"BE!AP188","v":22.233119999999996},{"$f":"BE!AQ188","v":22.477439999999987},{"$f":"BE!AR188","v":22.477440000000016},{"$f":"BE!AS188","v":21.988800000000001},{"$f":"BE!AT188","v":22.233119999999996},{"$f":"BE!AU188","v":22.477440000000001},{"$f":"BE!AV188","v":22.477440000000001},{"$f":"BE!AW188","v":7.8182399999999994},{"$f":"BE!AX188","v":0},{"$f":"BE!AY188","v":0},{"$f":"BE!AZ188","v":0},{"$f":"BE!BA188","v":0},{"$f":"BE!BB188","v":0},{"$f":"BE!BC188","v":0},{"$f":"BE!BD188","v":0},{"$f":"BE!BE188","v":0},{"$f":"BE!BF188","v":0}]
["EBO","ü  Energy Auctions",{"$f":"INDEX($H160:$CY193,MATCH($B184,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B184,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I189","v":0},{"$f":"BE!J189","v":0},{"$f":"BE!K189","v":0},{"$f":"BE!L189","v":0},{"$f":"BE!M189","v":0},{"$f":"BE!N189","v":0},{"$f":"BE!O189","v":0},{"$f":"BE!P189","v":0},{"$f":"BE!Q189","v":0},{"$f":"BE!R189","v":0},{"$f":"BE!S189","v":0},{"$f":"BE!T189","v":0},{"$f":"BE!U189","v":0},{"$f":"BE!V189","v":0},{"$f":"BE!W189","v":0},{"$f":"BE!X189","v":0},{"$f":"BE!Y189","v":96.2},{"$f":"BE!Z189","v":100.3},{"$f":"BE!AA189","v":96.300000000000011},{"$f":"BE!AB189","v":104.7},{"$f":"BE!AC189","v":98.7},{"$f":"BE!AD189","v":84.499999999999986},{"$f":"BE!AE189","v":83.600000000000023},{"$f":"BE!AF189","v":82.7},{"$f":"BE!AG189","v":73.599999999999994},{"$f":"BE!AH189","v":75.800000000000011},{"$f":"BE!AI189","v":71.5},{"$f":"BE!AJ189","v":77.699999999999989},{"$f":"BE!AK189","v":82.1},{"$f":"BE!AL189","v":82.300000000000011},{"$f":"BE!AM189","v":78.5},{"$f":"BE!AN189","v":74.299999999999983},{"$f":"BE!AO189","v":82.239271801677418},{"$f":"BE!AP189","v":80.477483435767837},{"$f":"BE!AQ189","v":75.662461012780568},{"$f":"BE!AR189","v":80.481181897774235},{"$f":"BE!AS189","v":82.226008749999977},{"$f":"BE!AT189","v":80.205726959677435},{"$f":"BE!AU189","v":90.102639129032241},{"$f":"BE!AV189","v":95.729084962290301},{"$f":"BE!AW189","v":102.69129993},{"$f":"BE!AX189","v":105.39243600799999},{"$f":"BE!AY189","v":101.93303006700002},{"$f":"BE!AZ189","v":107.822167003},{"$f":"BE!BA189","v":102.00841906293549},{"$f":"BE!BB189","v":0},{"$f":"BE!BC189","v":0},{"$f":"BE!BD189","v":0},{"$f":"BE!BE189","v":0},{"$f":"BE!BF189","v":0}]
["EBO","ü  Itaipu Quota",{"$f":"INDEX($H160:$CY193,MATCH($B185,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B185,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I190","v":0},{"$f":"BE!J190","v":0},{"$f":"BE!K190","v":0},{"$f":"BE!L190","v":0},{"$f":"BE!M190","v":0},{"$f":"BE!N190","v":0},{"$f":"BE!O190","v":0},{"$f":"BE!P190","v":0},{"$f":"BE!Q190","v":0},{"$f":"BE!R190","v":0},{"$f":"BE!S190","v":0},{"$f":"BE!T190","v":0},{"$f":"BE!U190","v":0},{"$f":"BE!V190","v":0},{"$f":"BE!W190","v":0},{"$f":"BE!X190","v":0},{"$f":"BE!Y190","v":0},{"$f":"BE!Z190","v":0},{"$f":"BE!AA190","v":0},{"$f":"BE!AB190","v":0},{"$f":"BE!AC190","v":0},{"$f":"BE!AD190","v":0},{"$f":"BE!AE190","v":0},{"$f":"BE!AF190","v":0},{"$f":"BE!AG190","v":0},{"$f":"BE!AH190","v":0},{"$f":"BE!AI190","v":0},{"$f":"BE!AJ190","v":0},{"$f":"BE!AK190","v":0},{"$f":"BE!AL190","v":0},{"$f":"BE!AM190","v":0},{"$f":"BE!AN190","v":0},{"$f":"BE!AO190","v":0},{"$f":"BE!AP190","v":0},{"$f":"BE!AQ190","v":0},{"$f":"BE!AR190","v":0},{"$f":"BE!AS190","v":0},{"$f":"BE!AT190","v":0},{"$f":"BE!AU190","v":0},{"$f":"BE!AV190","v":0},{"$f":"BE!AW190","v":0},{"$f":"BE!AX190","v":0},{"$f":"BE!AY190","v":0},{"$f":"BE!AZ190","v":0},{"$f":"BE!BA190","v":0},{"$f":"BE!BB190","v":0},{"$f":"BE!BC190","v":0},{"$f":"BE!BD190","v":0},{"$f":"BE!BE190","v":0},{"$f":"BE!BF190","v":0}]
["EBO","ü  PROINFA Quota",{"$f":"INDEX($H160:$CY193,MATCH($B186,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B186,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I191","v":0},{"$f":"BE!J191","v":0},{"$f":"BE!K191","v":0},{"$f":"BE!L191","v":0},{"$f":"BE!M191","v":0},{"$f":"BE!N191","v":0},{"$f":"BE!O191","v":0},{"$f":"BE!P191","v":0},{"$f":"BE!Q191","v":0},{"$f":"BE!R191","v":0},{"$f":"BE!S191","v":0},{"$f":"BE!T191","v":0},{"$f":"BE!U191","v":0},{"$f":"BE!V191","v":0},{"$f":"BE!W191","v":0},{"$f":"BE!X191","v":0},{"$f":"BE!Y191","v":4},{"$f":"BE!Z191","v":3.8},{"$f":"BE!AA191","v":4.6000000000000005},{"$f":"BE!AB191","v":4.7000000000000011},{"$f":"BE!AC191","v":3.3},{"$f":"BE!AD191","v":3.1000000000000005},{"$f":"BE!AE191","v":3.5},{"$f":"BE!AF191","v":3.6999999999999993},{"$f":"BE!AG191","v":3.2},{"$f":"BE!AH191","v":3.3999999999999995},{"$f":"BE!AI191","v":3.5999999999999996},{"$f":"BE!AJ191","v":3.8000000000000007},{"$f":"BE!AK191","v":3.1},{"$f":"BE!AL191","v":3.1},{"$f":"BE!AM191","v":3.4},{"$f":"BE!AN191","v":3.5000000000000004},{"$f":"BE!AO191","v":3.0300280000000002},{"$f":"BE!AP191","v":3.1338620000000001},{"$f":"BE!AQ191","v":3.4335939999999994},{"$f":"BE!AR191","v":3.6457709999999999},{"$f":"BE!AS191","v":2.8311679999999999},{"$f":"BE!AT191","v":3.2945380000000002},{"$f":"BE!AU191","v":3.538838000000001},{"$f":"BE!AV191","v":3.6998680000000004},{"$f":"BE!AW191","v":2.9256190000000002},{"$f":"BE!AX191","v":3.1070969999999996},{"$f":"BE!AY191","v":3.495241},{"$f":"BE!AZ191","v":3.5262439999999997},{"$f":"BE!BA191","v":3.0039180000000001},{"$f":"BE!BB191","v":0},{"$f":"BE!BC191","v":0},{"$f":"BE!BD191","v":0},{"$f":"BE!BE191","v":0},{"$f":"BE!BF191","v":0}]
["EBO","ü  ANGRA Quota",{"$f":"INDEX($H160:$CY193,MATCH($B187,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B187,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I192","v":0},{"$f":"BE!J192","v":0},{"$f":"BE!K192","v":0},{"$f":"BE!L192","v":0},{"$f":"BE!M192","v":0},{"$f":"BE!N192","v":0},{"$f":"BE!O192","v":0},{"$f":"BE!P192","v":0},{"$f":"BE!Q192","v":0},{"$f":"BE!R192","v":0},{"$f":"BE!S192","v":0},{"$f":"BE!T192","v":0},{"$f":"BE!U192","v":0},{"$f":"BE!V192","v":0},{"$f":"BE!W192","v":0},{"$f":"BE!X192","v":0},{"$f":"BE!Y192","v":7},{"$f":"BE!Z192","v":6.8000000000000007},{"$f":"BE!AA192","v":7},{"$f":"BE!AB192","v":6.8999999999999986},{"$f":"BE!AC192","v":6.8},{"$f":"BE!AD192","v":6.8999999999999995},{"$f":"BE!AE192","v":7},{"$f":"BE!AF192","v":7},{"$f":"BE!AG192","v":6.8},{"$f":"BE!AH192","v":6.8999999999999995},{"$f":"BE!AI192","v":7},{"$f":"BE!AJ192","v":7},{"$f":"BE!AK192","v":7},{"$f":"BE!AL192","v":7},{"$f":"BE!AM192","v":7.1000000000000014},{"$f":"BE!AN192","v":7.0999999999999979},{"$f":"BE!AO192","v":6.9334429207650272},{"$f":"BE!AP192","v":6.9334420792349709},{"$f":"BE!AQ192","v":7.0096340000000001},{"$f":"BE!AR192","v":7.0096339999999948},{"$f":"BE!AS192","v":6.7975200000000005},{"$f":"BE!AT192","v":6.8730480000000007},{"$f":"BE!AU192","v":6.9485759999999974},{"$f":"BE!AV192","v":6.952576999999998},{"$f":"BE!AW192","v":5.9710090000000005},{"$f":"BE!AX192","v":6.0373520000000003},{"$f":"BE!AY192","v":6.1036970000000004},{"$f":"BE!AZ192","v":6.1036970000000004},{"$f":"BE!BA192","v":5.9811190000000005},{"$f":"BE!BB192","v":0},{"$f":"BE!BC192","v":0},{"$f":"BE!BD192","v":0},{"$f":"BE!BE192","v":0},{"$f":"BE!BF192","v":0}]
["EBO","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H160:$CY193,MATCH($B188,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B188,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I193","v":0},{"$f":"BE!J193","v":0},{"$f":"BE!K193","v":0},{"$f":"BE!L193","v":0},{"$f":"BE!M193","v":0},{"$f":"BE!N193","v":0},{"$f":"BE!O193","v":0},{"$f":"BE!P193","v":0},{"$f":"BE!Q193","v":0},{"$f":"BE!R193","v":0},{"$f":"BE!S193","v":0},{"$f":"BE!T193","v":0},{"$f":"BE!U193","v":0},{"$f":"BE!V193","v":0},{"$f":"BE!W193","v":0},{"$f":"BE!X193","v":0},{"$f":"BE!Y193","v":68.099999999999994},{"$f":"BE!Z193","v":66.300000000000011},{"$f":"BE!AA193","v":65.099999999999994},{"$f":"BE!AB193","v":67.5},{"$f":"BE!AC193","v":60.9},{"$f":"BE!AD193","v":61.6},{"$f":"BE!AE193","v":58},{"$f":"BE!AF193","v":56.800000000000011},{"$f":"BE!AG193","v":51.9},{"$f":"BE!AH193","v":52.6},{"$f":"BE!AI193","v":48.6},{"$f":"BE!AJ193","v":52.300000000000011},{"$f":"BE!AK193","v":47.4},{"$f":"BE!AL193","v":48.9},{"$f":"BE!AM193","v":45.79999999999999},{"$f":"BE!AN193","v":50.4},{"$f":"BE!AO193","v":47.533808999999998},{"$f":"BE!AP193","v":46.093670007000007},{"$f":"BE!AQ193","v":41.734498002999999},{"$f":"BE!AR193","v":46.94667800900001},{"$f":"BE!AS193","v":42.262511002999979},{"$f":"BE!AT193","v":41.195416000000002},{"$f":"BE!AU193","v":38.324364011},{"$f":"BE!AV193","v":42.879820007999996},{"$f":"BE!AW193","v":41.110671000000004},{"$f":"BE!AX193","v":42.884445999999997},{"$f":"BE!AY193","v":39.656739000000002},{"$f":"BE!AZ193","v":45.189576000000002},{"$f":"BE!BA193","v":32.998097999999992},{"$f":"BE!BB193","v":0},{"$f":"BE!BC193","v":0},{"$f":"BE!BD193","v":0},{"$f":"BE!BE193","v":0},{"$f":"BE!BF193","v":0}]
["EBO","ü  Supply Contract",{"$f":"INDEX($H160:$CY193,MATCH($B189,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B189,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I194","v":0},{"$f":"BE!J194","v":0},{"$f":"BE!K194","v":0},{"$f":"BE!L194","v":0},{"$f":"BE!M194","v":0},{"$f":"BE!N194","v":0},{"$f":"BE!O194","v":0},{"$f":"BE!P194","v":0},{"$f":"BE!Q194","v":0},{"$f":"BE!R194","v":0},{"$f":"BE!S194","v":0},{"$f":"BE!T194","v":0},{"$f":"BE!U194","v":0},{"$f":"BE!V194","v":0},{"$f":"BE!W194","v":0},{"$f":"BE!X194","v":0},{"$f":"BE!Y194","v":0},{"$f":"BE!Z194","v":0},{"$f":"BE!AA194","v":0},{"$f":"BE!AB194","v":0},{"$f":"BE!AC194","v":0},{"$f":"BE!AD194","v":0},{"$f":"BE!AE194","v":0},{"$f":"BE!AF194","v":0},{"$f":"BE!AG194","v":0},{"$f":"BE!AH194","v":0},{"$f":"BE!AI194","v":0},{"$f":"BE!AJ194","v":0},{"$f":"BE!AK194","v":0},{"$f":"BE!AL194","v":0},{"$f":"BE!AM194","v":0},{"$f":"BE!AN194","v":0},{"$f":"BE!AO194","v":0},{"$f":"BE!AP194","v":0},{"$f":"BE!AQ194","v":0},{"$f":"BE!AR194","v":0},{"$f":"BE!AS194","v":0},{"$f":"BE!AT194","v":0},{"$f":"BE!AU194","v":0},{"$f":"BE!AV194","v":0},{"$f":"BE!AW194","v":0},{"$f":"BE!AX194","v":0},{"$f":"BE!AY194","v":0},{"$f":"BE!AZ194","v":0},{"$f":"BE!BA194","v":0},{"$f":"BE!BB194","v":0},{"$f":"BE!BC194","v":0},{"$f":"BE!BD194","v":0},{"$f":"BE!BE194","v":0},{"$f":"BE!BF194","v":0}]
["EBO","ü  Generation distributed",{"$f":"INDEX($H160:$CY193,MATCH($B190,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B190,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I195","v":0},{"$f":"BE!J195","v":0},{"$f":"BE!K195","v":0},{"$f":"BE!L195","v":0},{"$f":"BE!M195","v":0},{"$f":"BE!N195","v":0},{"$f":"BE!O195","v":0},{"$f":"BE!P195","v":0},{"$f":"BE!Q195","v":0},{"$f":"BE!R195","v":0},{"$f":"BE!S195","v":0},{"$f":"BE!T195","v":0},{"$f":"BE!U195","v":0},{"$f":"BE!V195","v":0},{"$f":"BE!W195","v":0},{"$f":"BE!X195","v":0},{"$f":"BE!Y195","v":0},{"$f":"BE!Z195","v":0},{"$f":"BE!AA195","v":0},{"$f":"BE!AB195","v":0},{"$f":"BE!AC195","v":0},{"$f":"BE!AD195","v":0},{"$f":"BE!AE195","v":0},{"$f":"BE!AF195","v":0},{"$f":"BE!AG195","v":0},{"$f":"BE!AH195","v":0},{"$f":"BE!AI195","v":0},{"$f":"BE!AJ195","v":0},{"$f":"BE!AK195","v":0},{"$f":"BE!AL195","v":0.9},{"$f":"BE!AM195","v":0.70000000000000007},{"$f":"BE!AN195","v":1.2999999999999998},{"$f":"BE!AO195","v":1.5740630000000002},{"$f":"BE!AP195","v":1.7096469999999995},{"$f":"BE!AQ195","v":1.9404759999999999},{"$f":"BE!AR195","v":2.5768250000000004},{"$f":"BE!AS195","v":2.7523249999999999},{"$f":"BE!AT195","v":2.8312799999999996},{"$f":"BE!AU195","v":3.2384910000000007},{"$f":"BE!AV195","v":4.9481569999999984},{"$f":"BE!AW195","v":5.6827307219999996},{"$f":"BE!AX195","v":5.2164041006499993},{"$f":"BE!AY195","v":5.9423508856249994},{"$f":"BE!AZ195","v":7.9771461505000003},{"$f":"BE!BA195","v":9.7888468840750011},{"$f":"BE!BB195","v":0},{"$f":"BE!BC195","v":0},{"$f":"BE!BD195","v":0},{"$f":"BE!BE195","v":0},{"$f":"BE!BF195","v":0}]
["EBO","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H160:$CY193,MATCH($B191,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B191,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I196","v":0},{"$f":"BE!J196","v":0},{"$f":"BE!K196","v":0},{"$f":"BE!L196","v":0},{"$f":"BE!M196","v":0},{"$f":"BE!N196","v":0},{"$f":"BE!O196","v":0},{"$f":"BE!P196","v":0},{"$f":"BE!Q196","v":0},{"$f":"BE!R196","v":0},{"$f":"BE!S196","v":0},{"$f":"BE!T196","v":0},{"$f":"BE!U196","v":0},{"$f":"BE!V196","v":0},{"$f":"BE!W196","v":0},{"$f":"BE!X196","v":0},{"$f":"BE!Y196","v":0},{"$f":"BE!Z196","v":0},{"$f":"BE!AA196","v":0},{"$f":"BE!AB196","v":0},{"$f":"BE!AC196","v":0},{"$f":"BE!AD196","v":0},{"$f":"BE!AE196","v":0},{"$f":"BE!AF196","v":0},{"$f":"BE!AG196","v":0},{"$f":"BE!AH196","v":0.1},{"$f":"BE!AI196","v":0.19999999999999998},{"$f":"BE!AJ196","v":0.39999999999999997},{"$f":"BE!AK196","v":0.4},{"$f":"BE!AL196","v":-0.4},{"$f":"BE!AM196","v":0},{"$f":"BE!AN196","v":0},{"$f":"BE!AO196","v":0},{"$f":"BE!AP196","v":0},{"$f":"BE!AQ196","v":0},{"$f":"BE!AR196","v":0},{"$f":"BE!AS196","v":0},{"$f":"BE!AT196","v":0},{"$f":"BE!AU196","v":0},{"$f":"BE!AV196","v":0},{"$f":"BE!AW196","v":0},{"$f":"BE!AX196","v":0},{"$f":"BE!AY196","v":0},{"$f":"BE!AZ196","v":0},{"$f":"BE!BA196","v":0},{"$f":"BE!BB196","v":0},{"$f":"BE!BC196","v":0},{"$f":"BE!BD196","v":0},{"$f":"BE!BE196","v":0},{"$f":"BE!BF196","v":0}]
["EBO","(c) Settlement at CCEE",{"$f":"INDEX($H160:$CY193,MATCH($B192,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B192,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I197","v":0},{"$f":"BE!J197","v":0},{"$f":"BE!K197","v":0},{"$f":"BE!L197","v":0},{"$f":"BE!M197","v":0},{"$f":"BE!N197","v":0},{"$f":"BE!O197","v":0},{"$f":"BE!P197","v":0},{"$f":"BE!Q197","v":0},{"$f":"BE!R197","v":0},{"$f":"BE!S197","v":0},{"$f":"BE!T197","v":0},{"$f":"BE!U197","v":0},{"$f":"BE!V197","v":0},{"$f":"BE!W197","v":0},{"$f":"BE!X197","v":0},{"$f":"BE!Y197","v":0},{"$f":"BE!Z197","v":0},{"$f":"BE!AA197","v":0},{"$f":"BE!AB197","v":0},{"$f":"BE!AC197","v":0},{"$f":"BE!AD197","v":0},{"$f":"BE!AE197","v":0},{"$f":"BE!AF197","v":0},{"$f":"BE!AG197","v":0},{"$f":"BE!AH197","v":0},{"$f":"BE!AI197","v":0},{"$f":"BE!AJ197","v":0.8},{"$f":"BE!AK197","v":0.7},{"$f":"BE!AL197","v":0},{"$f":"BE!AM197","v":0},{"$f":"BE!AN197","v":2},{"$f":"BE!AO197","v":0},{"$f":"BE!AP197","v":0},{"$f":"BE!AQ197","v":0},{"$f":"BE!AR197","v":2.8371555749999899},{"$f":"BE!AS197","v":1.1612834810322166},{"$f":"BE!AT197","v":7.3440899678025584E-3},{"$f":"BE!AU197","v":1.7904092000004201E-2},{"$f":"BE!AV197","v":4.4790449999927429E-3},{"$f":"BE!AW197","v":2.3335644580000081},{"$f":"BE!AX197","v":0},{"$f":"BE!AY197","v":0},{"$f":"BE!AZ197","v":0},{"$f":"BE!BA197","v":13.378121346402883},{"$f":"BE!BB197","v":0},{"$f":"BE!BC197","v":0},{"$f":"BE!BD197","v":0},{"$f":"BE!BE197","v":0},{"$f":"BE!BF197","v":0}]
["EBO","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H160:$CY193,MATCH($B193,$H160:$H193,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H160:$CY193,MATCH($B193,$H160:$H193,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I198","v":0},{"$f":"BE!J198","v":0},{"$f":"BE!K198","v":0},{"$f":"BE!L198","v":0},{"$f":"BE!M198","v":0},{"$f":"BE!N198","v":0},{"$f":"BE!O198","v":0},{"$f":"BE!P198","v":0},{"$f":"BE!Q198","v":0},{"$f":"BE!R198","v":0},{"$f":"BE!S198","v":0},{"$f":"BE!T198","v":0},{"$f":"BE!U198","v":0},{"$f":"BE!V198","v":0},{"$f":"BE!W198","v":0},{"$f":"BE!X198","v":0},{"$f":"BE!Y198","v":197.5},{"$f":"BE!Z198","v":199.5},{"$f":"BE!AA198","v":195.5},{"$f":"BE!AB198","v":206.20000000000002},{"$f":"BE!AC198","v":191.70000000000002},{"$f":"BE!AD198","v":178.39999999999998},{"$f":"BE!AE198","v":174.60000000000002},{"$f":"BE!AF198","v":172.70000000000002},{"$f":"BE!AG198","v":157.5},{"$f":"BE!AH198","v":161.10000000000002},{"$f":"BE!AI198","v":153.39999999999998},{"$f":"BE!AJ198","v":164.50000000000003},{"$f":"BE!AK198","v":162.69999999999999},{"$f":"BE!AL198","v":164},{"$f":"BE!AM198","v":157.99999999999997},{"$f":"BE!AN198","v":161.1},{"$f":"BE!AO198","v":163.54373472244245},{"$f":"BE!AP198","v":160.5812245220028},{"$f":"BE!AQ198","v":152.25810301578053},{"$f":"BE!AR198","v":165.97468548177426},{"$f":"BE!AS198","v":160.01961623403221},{"$f":"BE!AT198","v":156.64047304964524},{"$f":"BE!AU198","v":164.64825223203226},{"$f":"BE!AV198","v":176.69142601529029},{"$f":"BE!AW198","v":168.53313411000002},{"$f":"BE!AX198","v":162.63773510864999},{"$f":"BE!AY198","v":157.13105795262501},{"$f":"BE!AZ198","v":170.61883015350003},{"$f":"BE!BA198","v":167.15852229341337},{"$f":"BE!BB198","v":0},{"$f":"BE!BC198","v":0},{"$f":"BE!BD198","v":0},{"$f":"BE!BE198","v":0},{"$f":"BE!BF198","v":0}]
["EBO"]
["EPB","EPB",null,null,null,null,null,{"$f":"B195","v":"EPB"}]
["EPB"]
["EPB",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["EPB"]
["EPB"]
["EPB"]
["EPB","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H197:$CY230,MATCH($B201,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B201,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1223.4368543681449},{"$f":"IFERROR(IF((C201/D201-1)*100<=-100,\"-\",IF((C201/D201-1)*100=0,\"-\",(C201/D201-1)*100)),\"-\")","v":"-"},{"$f":"C201-D201","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I206","v":0},{"$f":"BE!J206","v":0},{"$f":"BE!K206","v":0},{"$f":"BE!L206","v":0},{"$f":"BE!M206","v":0},{"$f":"BE!N206","v":0},{"$f":"BE!O206","v":0},{"$f":"BE!P206","v":0},{"$f":"BE!Q206","v":0},{"$f":"BE!R206","v":0},{"$f":"BE!S206","v":0},{"$f":"BE!T206","v":0},{"$f":"BE!U206","v":0},{"$f":"BE!V206","v":0},{"$f":"BE!W206","v":0},{"$f":"BE!X206","v":0},{"$f":"BE!Y206","v":929.2},{"$f":"BE!Z206","v":917.3},{"$f":"BE!AA206","v":876.90000000000009},{"$f":"BE!AB206","v":966.19999999999993},{"$f":"BE!AC206","v":943},{"$f":"BE!AD206","v":906.90000000000009},{"$f":"BE!AE206","v":839.7},{"$f":"BE!AF206","v":957.90000000000009},{"$f":"BE!AG206","v":953},{"$f":"BE!AH206","v":891.00000000000011},{"$f":"BE!AI206","v":892.8},{"$f":"BE!AJ206","v":1006.8},{"$f":"BE!AK206","v":971.4},{"$f":"BE!AL206","v":946.80000000000007},{"$f":"BE!AM206","v":854.80000000000018},{"$f":"BE!AN206","v":1006.8999999999999},{"$f":"BE!AO206","v":1003.646206},{"$f":"BE!AP206","v":859.9244749999998},{"$f":"BE!AQ206","v":867.90067000000022},{"$f":"BE!AR206","v":1011.8664779999998},{"$f":"BE!AS206","v":998.28550700000017},{"$f":"BE!AT206","v":925.55840299999954},{"$f":"BE!AU206","v":902.11062800000047},{"$f":"BE!AV206","v":1046.4296379999998},{"$f":"BE!AW206","v":975.94631687498281},{"$f":"BE!AX206","v":937.45621484327592},{"$f":"BE!AY206","v":875.688401771136},{"$f":"BE!AZ206","v":1026.379172970712},{"$f":"BE!BA206","v":1019.6391567945101},{"$f":"BE!BB206","v":970.55044782725611},{"$f":"BE!BC206","v":920.21177591245396},{"$f":"BE!BD206","v":1634.9593223019456},{"$f":"BE!BE206","v":1223.4368543681449},{"$f":"BE!BF206","v":1191.18611500926}]
["EPB","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H197:$CY230,MATCH($B202,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B202,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1228.1658493493198},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I207","v":0},{"$f":"BE!J207","v":0},{"$f":"BE!K207","v":0},{"$f":"BE!L207","v":0},{"$f":"BE!M207","v":0},{"$f":"BE!N207","v":0},{"$f":"BE!O207","v":0},{"$f":"BE!P207","v":0},{"$f":"BE!Q207","v":0},{"$f":"BE!R207","v":0},{"$f":"BE!S207","v":0},{"$f":"BE!T207","v":0},{"$f":"BE!U207","v":0},{"$f":"BE!V207","v":0},{"$f":"BE!W207","v":0},{"$f":"BE!X207","v":0},{"$f":"BE!Y207","v":933.6},{"$f":"BE!Z207","v":923.5},{"$f":"BE!AA207","v":898.80000000000007},{"$f":"BE!AB207","v":937.59999999999991},{"$f":"BE!AC207","v":940},{"$f":"BE!AD207","v":915.30000000000007},{"$f":"BE!AE207","v":854.6},{"$f":"BE!AF207","v":935.00000000000011},{"$f":"BE!AG207","v":955},{"$f":"BE!AH207","v":905.80000000000007},{"$f":"BE!AI207","v":881.09999999999991},{"$f":"BE!AJ207","v":980.5},{"$f":"BE!AK207","v":970.5},{"$f":"BE!AL207","v":948.7},{"$f":"BE!AM207","v":871.60000000000014},{"$f":"BE!AN207","v":977.19999999999982},{"$f":"BE!AO207","v":1000.646823},{"$f":"BE!AP207","v":883.67053499999975},{"$f":"BE!AQ207","v":865.26582300000018},{"$f":"BE!AR207","v":996.46897499999977},{"$f":"BE!AS207","v":992.07330600000012},{"$f":"BE!AT207","v":940.90515499999958},{"$f":"BE!AU207","v":911.13574200000039},{"$f":"BE!AV207","v":1021.4990269999998},{"$f":"BE!AW207","v":982.07470387498279},{"$f":"BE!AX207","v":941.61328747165192},{"$f":"BE!AY207","v":895.76966914275999},{"$f":"BE!AZ207","v":997.7562169707121},{"$f":"BE!BA207","v":1026.0260542445101},{"$f":"BE!BB207","v":988.20730679379608},{"$f":"BE!BC207","v":898.20079008390394},{"$f":"BE!BD207","v":1602.5996133839556},{"$f":"BE!BE207","v":1228.1658493493198},{"$f":"BE!BF207","v":1200.70768271161}]
["EPB","ü  Residential",{"$f":"INDEX($H197:$CY230,MATCH($B203,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B203,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":732.06656693706987},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I208","v":0},{"$f":"BE!J208","v":0},{"$f":"BE!K208","v":0},{"$f":"BE!L208","v":0},{"$f":"BE!M208","v":0},{"$f":"BE!N208","v":0},{"$f":"BE!O208","v":0},{"$f":"BE!P208","v":0},{"$f":"BE!Q208","v":0},{"$f":"BE!R208","v":0},{"$f":"BE!S208","v":0},{"$f":"BE!T208","v":0},{"$f":"BE!U208","v":0},{"$f":"BE!V208","v":0},{"$f":"BE!W208","v":0},{"$f":"BE!X208","v":0},{"$f":"BE!Y208","v":415.7},{"$f":"BE!Z208","v":408.8},{"$f":"BE!AA208","v":394.20000000000005},{"$f":"BE!AB208","v":414.89999999999986},{"$f":"BE!AC208","v":433.5},{"$f":"BE!AD208","v":425.29999999999995},{"$f":"BE!AE208","v":384.90000000000009},{"$f":"BE!AF208","v":418.79999999999995},{"$f":"BE!AG208","v":443},{"$f":"BE!AH208","v":423.6},{"$f":"BE!AI208","v":393.4},{"$f":"BE!AJ208","v":438.20000000000005},{"$f":"BE!AK208","v":460.2},{"$f":"BE!AL208","v":447.00000000000006},{"$f":"BE!AM208","v":405.89999999999981},{"$f":"BE!AN208","v":453.30000000000024},{"$f":"BE!AO208","v":495.67289199999999},{"$f":"BE!AP208","v":480.31212899999997},{"$f":"BE!AQ208","v":432.066419},{"$f":"BE!AR208","v":504.34639400000015},{"$f":"BE!AS208","v":514.03482400000007},{"$f":"BE!AT208","v":495.60336299999994},{"$f":"BE!AU208","v":464.23506599999996},{"$f":"BE!AV208","v":523.17384799999991},{"$f":"BE!AW208","v":525.69791517499993},{"$f":"BE!AX208","v":497.33315736906195},{"$f":"BE!AY208","v":465.96837579900006},{"$f":"BE!AZ208","v":523.10214500000006},{"$f":"BE!BA208","v":565.80428184141908},{"$f":"BE!BB208","v":556.47053593571411},{"$f":"BE!BC208","v":501.75577568904771},{"$f":"BE!BD208","v":900.85820609853829},{"$f":"BE!BE208","v":732.06656693706987},{"$f":"BE!BF208","v":721.44009037693104}]
["EPB","ü  Industrial",{"$f":"INDEX($H197:$CY230,MATCH($B204,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B204,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":40.760986376258998},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I209","v":0},{"$f":"BE!J209","v":0},{"$f":"BE!K209","v":0},{"$f":"BE!L209","v":0},{"$f":"BE!M209","v":0},{"$f":"BE!N209","v":0},{"$f":"BE!O209","v":0},{"$f":"BE!P209","v":0},{"$f":"BE!Q209","v":0},{"$f":"BE!R209","v":0},{"$f":"BE!S209","v":0},{"$f":"BE!T209","v":0},{"$f":"BE!U209","v":0},{"$f":"BE!V209","v":0},{"$f":"BE!W209","v":0},{"$f":"BE!X209","v":0},{"$f":"BE!Y209","v":117},{"$f":"BE!Z209","v":118.80000000000001},{"$f":"BE!AA209","v":106.89999999999998},{"$f":"BE!AB209","v":95},{"$f":"BE!AC209","v":85.5},{"$f":"BE!AD209","v":84.5},{"$f":"BE!AE209","v":82.5},{"$f":"BE!AF209","v":83.100000000000023},{"$f":"BE!AG209","v":79.400000000000006},{"$f":"BE!AH209","v":77.699999999999989},{"$f":"BE!AI209","v":79.400000000000006},{"$f":"BE!AJ209","v":76},{"$f":"BE!AK209","v":71.099999999999994},{"$f":"BE!AL209","v":64.099999999999994},{"$f":"BE!AM209","v":50.900000000000006},{"$f":"BE!AN209","v":53.099999999999994},{"$f":"BE!AO209","v":46.828809999999997},{"$f":"BE!AP209","v":37.199801999999998},{"$f":"BE!AQ209","v":44.503526000000008},{"$f":"BE!AR209","v":48.140974999999969},{"$f":"BE!AS209","v":42.960402000000002},{"$f":"BE!AT209","v":44.031785999999997},{"$f":"BE!AU209","v":43.607033999999999},{"$f":"BE!AV209","v":40.411121000000037},{"$f":"BE!AW209","v":38.845695768217006},{"$f":"BE!AX209","v":40.157505081435005},{"$f":"BE!AY209","v":39.688266845687004},{"$f":"BE!AZ209","v":38.300803860104999},{"$f":"BE!BA209","v":38.596684846290998},{"$f":"BE!BB209","v":37.108898476676003},{"$f":"BE!BC209","v":34.614866977978991},{"$f":"BE!BD209","v":74.436375650654966},{"$f":"BE!BE209","v":40.760986376258998},{"$f":"BE!BF209","v":37.282393564056989}]
["EPB","ü  Commercial",{"$f":"INDEX($H197:$CY230,MATCH($B205,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B205,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":198.02166576131597},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I210","v":0},{"$f":"BE!J210","v":0},{"$f":"BE!K210","v":0},{"$f":"BE!L210","v":0},{"$f":"BE!M210","v":0},{"$f":"BE!N210","v":0},{"$f":"BE!O210","v":0},{"$f":"BE!P210","v":0},{"$f":"BE!Q210","v":0},{"$f":"BE!R210","v":0},{"$f":"BE!S210","v":0},{"$f":"BE!T210","v":0},{"$f":"BE!U210","v":0},{"$f":"BE!V210","v":0},{"$f":"BE!W210","v":0},{"$f":"BE!X210","v":0},{"$f":"BE!Y210","v":179.3},{"$f":"BE!Z210","v":176.2},{"$f":"BE!AA210","v":169.60000000000002},{"$f":"BE!AB210","v":179},{"$f":"BE!AC210","v":181.8},{"$f":"BE!AD210","v":177.2},{"$f":"BE!AE210","v":161.79999999999995},{"$f":"BE!AF210","v":174.90000000000009},{"$f":"BE!AG210","v":178.5},{"$f":"BE!AH210","v":172.3},{"$f":"BE!AI210","v":162.30000000000001},{"$f":"BE!AJ210","v":186.29999999999995},{"$f":"BE!AK210","v":185.5},{"$f":"BE!AL210","v":183.60000000000002},{"$f":"BE!AM210","v":168.5},{"$f":"BE!AN210","v":183},{"$f":"BE!AO210","v":185.409513},{"$f":"BE!AP210","v":135.73369100000002},{"$f":"BE!AQ210","v":136.06218800000005},{"$f":"BE!AR210","v":164.66490199999987},{"$f":"BE!AS210","v":160.90690799999999},{"$f":"BE!AT210","v":155.54734699999995},{"$f":"BE!AU210","v":151.24446299999994},{"$f":"BE!AV210","v":169.29172799999992},{"$f":"BE!AW210","v":165.15517600400099},{"$f":"BE!AX210","v":161.451668845471},{"$f":"BE!AY210","v":147.25336247612},{"$f":"BE!AZ210","v":160.1952399381},{"$f":"BE!BA210","v":164.160075281449},{"$f":"BE!BB210","v":160.45225406514993},{"$f":"BE!BC210","v":143.83745083751603},{"$f":"BE!BD210","v":279.7869272772391},{"$f":"BE!BE210","v":198.02166576131597},{"$f":"BE!BF210","v":199.58977100809105}]
["EPB","ü  Rural",{"$f":"INDEX($H197:$CY230,MATCH($B206,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B206,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":85.453462733967015},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I211","v":0},{"$f":"BE!J211","v":0},{"$f":"BE!K211","v":0},{"$f":"BE!L211","v":0},{"$f":"BE!M211","v":0},{"$f":"BE!N211","v":0},{"$f":"BE!O211","v":0},{"$f":"BE!P211","v":0},{"$f":"BE!Q211","v":0},{"$f":"BE!R211","v":0},{"$f":"BE!S211","v":0},{"$f":"BE!T211","v":0},{"$f":"BE!U211","v":0},{"$f":"BE!V211","v":0},{"$f":"BE!W211","v":0},{"$f":"BE!X211","v":0},{"$f":"BE!Y211","v":60},{"$f":"BE!Z211","v":56.400000000000006},{"$f":"BE!AA211","v":68.199999999999989},{"$f":"BE!AB211","v":81.700000000000017},{"$f":"BE!AC211","v":66.400000000000006},{"$f":"BE!AD211","v":58.7},{"$f":"BE!AE211","v":61.400000000000006},{"$f":"BE!AF211","v":80.399999999999977},{"$f":"BE!AG211","v":70.2},{"$f":"BE!AH211","v":58.1},{"$f":"BE!AI211","v":70.5},{"$f":"BE!AJ211","v":89.699999999999989},{"$f":"BE!AK211","v":72.400000000000006},{"$f":"BE!AL211","v":62.599999999999994},{"$f":"BE!AM211","v":67.099999999999994},{"$f":"BE!AN211","v":92.6},{"$f":"BE!AO211","v":85.339568},{"$f":"BE!AP211","v":66.397679999999994},{"$f":"BE!AQ211","v":71.48875799999999},{"$f":"BE!AR211","v":102.34463400000004},{"$f":"BE!AS211","v":91.791387},{"$f":"BE!AT211","v":73.959793000000005},{"$f":"BE!AU211","v":82.29105899999999},{"$f":"BE!AV211","v":101.33835100000005},{"$f":"BE!AW211","v":72.878324313399986},{"$f":"BE!AX211","v":59.843603456608008},{"$f":"BE!AY211","v":61.99603925094199},{"$f":"BE!AZ211","v":85.883762685435997},{"$f":"BE!BA211","v":78.471929068592999},{"$f":"BE!BB211","v":61.860916316687991},{"$f":"BE!BC211","v":66.703066264763976},{"$f":"BE!BD211","v":110.879007086417},{"$f":"BE!BE211","v":85.453462733967015},{"$f":"BE!BF211","v":56.480999841936992}]
["EPB","ü  Public service and own consumption",{"$f":"INDEX($H197:$CY230,MATCH($B207,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B207,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":171.86316754070799},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I212","v":0},{"$f":"BE!J212","v":0},{"$f":"BE!K212","v":0},{"$f":"BE!L212","v":0},{"$f":"BE!M212","v":0},{"$f":"BE!N212","v":0},{"$f":"BE!O212","v":0},{"$f":"BE!P212","v":0},{"$f":"BE!Q212","v":0},{"$f":"BE!R212","v":0},{"$f":"BE!S212","v":0},{"$f":"BE!T212","v":0},{"$f":"BE!U212","v":0},{"$f":"BE!V212","v":0},{"$f":"BE!W212","v":0},{"$f":"BE!X212","v":0},{"$f":"BE!Y212","v":161.6},{"$f":"BE!Z212","v":163.30000000000001},{"$f":"BE!AA212","v":159.89999999999998},{"$f":"BE!AB212","v":167},{"$f":"BE!AC212","v":172.8},{"$f":"BE!AD212","v":169.6},{"$f":"BE!AE212","v":164},{"$f":"BE!AF212","v":177.80000000000007},{"$f":"BE!AG212","v":183.9},{"$f":"BE!AH212","v":174.1},{"$f":"BE!AI212","v":175.5},{"$f":"BE!AJ212","v":190.3},{"$f":"BE!AK212","v":181.3},{"$f":"BE!AL212","v":191.39999999999998},{"$f":"BE!AM212","v":179.3},{"$f":"BE!AN212","v":195.09999999999997},{"$f":"BE!AO212","v":187.39603999999997},{"$f":"BE!AP212","v":164.02723300000002},{"$f":"BE!AQ212","v":181.14493199999993},{"$f":"BE!AR212","v":176.97207000000003},{"$f":"BE!AS212","v":182.379785},{"$f":"BE!AT212","v":171.762866},{"$f":"BE!AU212","v":169.75811999999996},{"$f":"BE!AV212","v":187.28397900000004},{"$f":"BE!AW212","v":179.49759261436498},{"$f":"BE!AX212","v":182.827352719076},{"$f":"BE!AY212","v":180.86362477101099},{"$f":"BE!AZ212","v":190.27426548707101},{"$f":"BE!BA212","v":178.99308320675803},{"$f":"BE!BB212","v":172.31470199956803},{"$f":"BE!BC212","v":151.28963031459702},{"$f":"BE!BD212","v":236.6390972711059},{"$f":"BE!BE212","v":171.86316754070799},{"$f":"BE!BF212","v":185.91442792059399}]
["EPB","(c) Unbilled consumption",{"$f":"INDEX($H197:$CY230,MATCH($B208,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B208,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":-4.7289949811750267},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I213","v":0},{"$f":"BE!J213","v":0},{"$f":"BE!K213","v":0},{"$f":"BE!L213","v":0},{"$f":"BE!M213","v":0},{"$f":"BE!N213","v":0},{"$f":"BE!O213","v":0},{"$f":"BE!P213","v":0},{"$f":"BE!Q213","v":0},{"$f":"BE!R213","v":0},{"$f":"BE!S213","v":0},{"$f":"BE!T213","v":0},{"$f":"BE!U213","v":0},{"$f":"BE!V213","v":0},{"$f":"BE!W213","v":0},{"$f":"BE!X213","v":0},{"$f":"BE!Y213","v":-4.4000000000000004},{"$f":"BE!Z213","v":-6.1999999999999993},{"$f":"BE!AA213","v":-21.9},{"$f":"BE!AB213","v":28.6},{"$f":"BE!AC213","v":3},{"$f":"BE!AD213","v":-8.4},{"$f":"BE!AE213","v":-14.9},{"$f":"BE!AF213","v":22.900000000000002},{"$f":"BE!AG213","v":-2},{"$f":"BE!AH213","v":-14.8},{"$f":"BE!AI213","v":11.700000000000001},{"$f":"BE!AJ213","v":26.299999999999997},{"$f":"BE!AK213","v":0.9},{"$f":"BE!AL213","v":-1.9},{"$f":"BE!AM213","v":-16.8},{"$f":"BE!AN213","v":29.700000000000003},{"$f":"BE!AO213","v":2.9993830000000017},{"$f":"BE!AP213","v":-23.746059999999996},{"$f":"BE!AQ213","v":2.6348470000000077},{"$f":"BE!AR213","v":15.397502999999997},{"$f":"BE!AS213","v":6.2122010000000012},{"$f":"BE!AT213","v":-15.346752000000009},{"$f":"BE!AU213","v":-9.0251139999999719},{"$f":"BE!AV213","v":24.930610999999974},{"$f":"BE!AW213","v":-6.1283870000000169},{"$f":"BE!AX213","v":-4.1570726283759578},{"$f":"BE!AY213","v":-20.081267371624023},{"$f":"BE!AZ213","v":28.622955999999991},{"$f":"BE!BA213","v":-6.3868974499999895},{"$f":"BE!BB213","v":-17.656858966539993},{"$f":"BE!BC213","v":22.01098582854998},{"$f":"BE!BD213","v":32.359708917990019},{"$f":"BE!BE213","v":-4.7289949811750267},{"$f":"BE!BF213","v":-9.5215677023500014}]
["EPB","(d) Energy sales to concession operators",{"$f":"INDEX($H197:$CY230,MATCH($B209,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B209,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I214","v":0},{"$f":"BE!J214","v":0},{"$f":"BE!K214","v":0},{"$f":"BE!L214","v":0},{"$f":"BE!M214","v":0},{"$f":"BE!N214","v":0},{"$f":"BE!O214","v":0},{"$f":"BE!P214","v":0},{"$f":"BE!Q214","v":0},{"$f":"BE!R214","v":0},{"$f":"BE!S214","v":0},{"$f":"BE!T214","v":0},{"$f":"BE!U214","v":0},{"$f":"BE!V214","v":0},{"$f":"BE!W214","v":0},{"$f":"BE!X214","v":0},{"$f":"BE!Y214","v":0},{"$f":"BE!Z214","v":0},{"$f":"BE!AA214","v":0},{"$f":"BE!AB214","v":0},{"$f":"BE!AC214","v":0},{"$f":"BE!AD214","v":0},{"$f":"BE!AE214","v":0},{"$f":"BE!AF214","v":0},{"$f":"BE!AG214","v":0},{"$f":"BE!AH214","v":0},{"$f":"BE!AI214","v":0},{"$f":"BE!AJ214","v":0},{"$f":"BE!AK214","v":0},{"$f":"BE!AL214","v":0},{"$f":"BE!AM214","v":0},{"$f":"BE!AN214","v":0},{"$f":"BE!AO214","v":0},{"$f":"BE!AP214","v":0},{"$f":"BE!AQ214","v":0},{"$f":"BE!AR214","v":0},{"$f":"BE!AS214","v":0},{"$f":"BE!AT214","v":0},{"$f":"BE!AU214","v":0},{"$f":"BE!AV214","v":0},{"$f":"BE!AW214","v":0},{"$f":"BE!AX214","v":0},{"$f":"BE!AY214","v":0},{"$f":"BE!AZ214","v":0},{"$f":"BE!BA214","v":0},{"$f":"BE!BB214","v":0},{"$f":"BE!BC214","v":0},{"$f":"BE!BD214","v":0},{"$f":"BE!BE214","v":0},{"$f":"BE!BF214","v":0}]
["EPB","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H197:$CY230,MATCH($B210,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B210,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1878.0811503246182},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I215","v":0},{"$f":"BE!J215","v":0},{"$f":"BE!K215","v":0},{"$f":"BE!L215","v":0},{"$f":"BE!M215","v":0},{"$f":"BE!N215","v":0},{"$f":"BE!O215","v":0},{"$f":"BE!P215","v":0},{"$f":"BE!Q215","v":0},{"$f":"BE!R215","v":0},{"$f":"BE!S215","v":0},{"$f":"BE!T215","v":0},{"$f":"BE!U215","v":0},{"$f":"BE!V215","v":0},{"$f":"BE!W215","v":0},{"$f":"BE!X215","v":0},{"$f":"BE!Y215","v":1200.5},{"$f":"BE!Z215","v":1187.2},{"$f":"BE!AA215","v":1208},{"$f":"BE!AB215","v":1312.8999999999999},{"$f":"BE!AC215","v":1278.0999999999999},{"$f":"BE!AD215","v":1223.2000000000003},{"$f":"BE!AE215","v":1170.2},{"$f":"BE!AF215","v":1334.4},{"$f":"BE!AG215","v":1291},{"$f":"BE!AH215","v":1215.4000000000001},{"$f":"BE!AI215","v":1262.9999999999998},{"$f":"BE!AJ215","v":1389.4},{"$f":"BE!AK215","v":1344.3999999999999},{"$f":"BE!AL215","v":1288.2000000000003},{"$f":"BE!AM215","v":1260.5999999999999},{"$f":"BE!AN215","v":1446.2},{"$f":"BE!AO215","v":1419.8021444050003},{"$f":"BE!AP215","v":1197.3437859379997},{"$f":"BE!AQ215","v":1272.1641510990003},{"$f":"BE!AR215","v":1481.9996187460001},{"$f":"BE!AS215","v":1439.7718985500001},{"$f":"BE!AT215","v":1330.5786849999995},{"$f":"BE!AU215","v":1363.8975339100007},{"$f":"BE!AV215","v":1537.363581394},{"$f":"BE!AW215","v":1443.8573747127498},{"$f":"BE!AX215","v":1371.4449212499496},{"$f":"BE!AY215","v":1353.7545815840499},{"$f":"BE!AZ215","v":1547.4446529370503},{"$f":"BE!BA215","v":1523.8333911515751},{"$f":"BE!BB215","v":1481.4937124138867},{"$f":"BE!BC215","v":1483.5040304801264},{"$f":"BE!BD215","v":2319.923246469642},{"$f":"BE!BE215","v":1878.0811503246182},{"$f":"BE!BF215","v":1809.9002500691008}]
["EPB","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H197:$CY230,MATCH($B211,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B211,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":299.97776465940217},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I216","v":0},{"$f":"BE!J216","v":0},{"$f":"BE!K216","v":0},{"$f":"BE!L216","v":0},{"$f":"BE!M216","v":0},{"$f":"BE!N216","v":0},{"$f":"BE!O216","v":0},{"$f":"BE!P216","v":0},{"$f":"BE!Q216","v":0},{"$f":"BE!R216","v":0},{"$f":"BE!S216","v":0},{"$f":"BE!T216","v":0},{"$f":"BE!U216","v":0},{"$f":"BE!V216","v":0},{"$f":"BE!W216","v":0},{"$f":"BE!X216","v":0},{"$f":"BE!Y216","v":83.7},{"$f":"BE!Z216","v":95.600000000000009},{"$f":"BE!AA216","v":111.39999999999998},{"$f":"BE!AB216","v":123.69999999999999},{"$f":"BE!AC216","v":127.6},{"$f":"BE!AD216","v":129.20000000000002},{"$f":"BE!AE216","v":138.19999999999999},{"$f":"BE!AF216","v":141.39999999999998},{"$f":"BE!AG216","v":139.19999999999999},{"$f":"BE!AH216","v":138.80000000000001},{"$f":"BE!AI216","v":148.89999999999998},{"$f":"BE!AJ216","v":145.60000000000002},{"$f":"BE!AK216","v":147.6},{"$f":"BE!AL216","v":143.00000000000003},{"$f":"BE!AM216","v":173.1},{"$f":"BE!AN216","v":179.00000000000003},{"$f":"BE!AO216","v":175.71482221399998},{"$f":"BE!AP216","v":114.05071695600003},{"$f":"BE!AQ216","v":167.12947820499994},{"$f":"BE!AR216","v":187.17034693100004},{"$f":"BE!AS216","v":184.370042259},{"$f":"BE!AT216","v":172.59707750600001},{"$f":"BE!AU216","v":193.07665126400002},{"$f":"BE!AV216","v":197.06116128200006},{"$f":"BE!AW216","v":195.50442323999997},{"$f":"BE!AX216","v":195.373595728},{"$f":"BE!AY216","v":201.357788},{"$f":"BE!AZ216","v":205.815883227},{"$f":"BE!BA216","v":204.80733900000004},{"$f":"BE!BB216","v":221.57605299999997},{"$f":"BE!BC216","v":249.66831600000003},{"$f":"BE!BD216","v":402.04419899999982},{"$f":"BE!BE216","v":299.97776465940217},{"$f":"BE!BF216","v":314.65425602533946}]
["EPB","(g) Energy exchange",{"$f":"INDEX($H197:$CY230,MATCH($B212,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B212,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":13.146492408000029},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I217","v":0},{"$f":"BE!J217","v":0},{"$f":"BE!K217","v":0},{"$f":"BE!L217","v":0},{"$f":"BE!M217","v":0},{"$f":"BE!N217","v":0},{"$f":"BE!O217","v":0},{"$f":"BE!P217","v":0},{"$f":"BE!Q217","v":0},{"$f":"BE!R217","v":0},{"$f":"BE!S217","v":0},{"$f":"BE!T217","v":0},{"$f":"BE!U217","v":0},{"$f":"BE!V217","v":0},{"$f":"BE!W217","v":0},{"$f":"BE!X217","v":0},{"$f":"BE!Y217","v":26},{"$f":"BE!Z217","v":27.4},{"$f":"BE!AA217","v":43.9},{"$f":"BE!AB217","v":44.000000000000014},{"$f":"BE!AC217","v":46.3},{"$f":"BE!AD217","v":43.7},{"$f":"BE!AE217","v":43.400000000000006},{"$f":"BE!AF217","v":47.699999999999989},{"$f":"BE!AG217","v":46.8},{"$f":"BE!AH217","v":44.2},{"$f":"BE!AI217","v":45.5},{"$f":"BE!AJ217","v":48.800000000000011},{"$f":"BE!AK217","v":48.8},{"$f":"BE!AL217","v":47},{"$f":"BE!AM217","v":44.3},{"$f":"BE!AN217","v":50.399999999999991},{"$f":"BE!AO217","v":52.221946544000019},{"$f":"BE!AP217","v":47.241475731999941},{"$f":"BE!AQ217","v":47.635741467999992},{"$f":"BE!AR217","v":52.826670213000057},{"$f":"BE!AS217","v":53.067420386999999},{"$f":"BE!AT217","v":50.759026840000018},{"$f":"BE!AU217","v":49.937058541000056},{"$f":"BE!AV217","v":54.904039390999969},{"$f":"BE!AW217","v":53.227734005000009},{"$f":"BE!AX217","v":51.256377865999994},{"$f":"BE!AY217","v":49.359467787},{"$f":"BE!AZ217","v":55.370322094000002},{"$f":"BE!BA217","v":54.550867596000018},{"$f":"BE!BB217","v":53.616712156749742},{"$f":"BE!BC217","v":51.399346432410823},{"$f":"BE!BD217","v":-114.45535402216069},{"$f":"BE!BE217","v":13.146492408000029},{"$f":"BE!BF217","v":12.549968880999984}]
["EPB","(h) Distribution losses",{"$f":"INDEX($H197:$CY230,MATCH($B213,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B213,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":341.5200388890712},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I218","v":0},{"$f":"BE!J218","v":0},{"$f":"BE!K218","v":0},{"$f":"BE!L218","v":0},{"$f":"BE!M218","v":0},{"$f":"BE!N218","v":0},{"$f":"BE!O218","v":0},{"$f":"BE!P218","v":0},{"$f":"BE!Q218","v":0},{"$f":"BE!R218","v":0},{"$f":"BE!S218","v":0},{"$f":"BE!T218","v":0},{"$f":"BE!U218","v":0},{"$f":"BE!V218","v":0},{"$f":"BE!W218","v":0},{"$f":"BE!X218","v":0},{"$f":"BE!Y218","v":161.6},{"$f":"BE!Z218","v":146.9},{"$f":"BE!AA218","v":175.8},{"$f":"BE!AB218","v":178.99999999999994},{"$f":"BE!AC218","v":161.19999999999999},{"$f":"BE!AD218","v":143.40000000000003},{"$f":"BE!AE218","v":148.89999999999998},{"$f":"BE!AF218","v":187.39999999999998},{"$f":"BE!AG218","v":152},{"$f":"BE!AH218","v":141.39999999999998},{"$f":"BE!AI218","v":175.8},{"$f":"BE!AJ218","v":188.2},{"$f":"BE!AK218","v":176.6},{"$f":"BE!AL218","v":151.4},{"$f":"BE!AM218","v":188.39999999999995},{"$f":"BE!AN218","v":209.9},{"$f":"BE!AO218","v":188.21916964700014},{"$f":"BE!AP218","v":176.12711824999994},{"$f":"BE!AQ218","v":189.49826142600017},{"$f":"BE!AR218","v":230.13612360200011},{"$f":"BE!AS218","v":204.04892890399992},{"$f":"BE!AT218","v":181.6641776539999},{"$f":"BE!AU218","v":218.77319610499978},{"$f":"BE!AV218","v":238.96874272100001},{"$f":"BE!AW218","v":219.17890059276692},{"$f":"BE!AX218","v":187.35873281267359},{"$f":"BE!AY218","v":227.34892402591396},{"$f":"BE!AZ218","v":259.87927464533817},{"$f":"BE!BA218","v":244.83602776106505},{"$f":"BE!BB218","v":235.7504994298809},{"$f":"BE!BC218","v":262.22459213526179},{"$f":"BE!BD218","v":397.37507918985733},{"$f":"BE!BE218","v":341.5200388890712},{"$f":"BE!BF218","v":291.50991015350132}]
["EPB","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H197:$CY230,MATCH($B214,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B214,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":32.676860190195782},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I220","v":0},{"$f":"BE!J220","v":0},{"$f":"BE!K220","v":0},{"$f":"BE!L220","v":0},{"$f":"BE!M220","v":0},{"$f":"BE!N220","v":0},{"$f":"BE!O220","v":0},{"$f":"BE!P220","v":0},{"$f":"BE!Q220","v":0},{"$f":"BE!R220","v":0},{"$f":"BE!S220","v":0},{"$f":"BE!T220","v":0},{"$f":"BE!U220","v":0},{"$f":"BE!V220","v":0},{"$f":"BE!W220","v":0},{"$f":"BE!X220","v":0},{"$f":"BE!Y220","v":25.7},{"$f":"BE!Z220","v":25.900000000000002},{"$f":"BE!AA220","v":26.300000000000004},{"$f":"BE!AB220","v":24.299999999999997},{"$f":"BE!AC220","v":29.4},{"$f":"BE!AD220","v":32},{"$f":"BE!AE220","v":23.699999999999996},{"$f":"BE!AF220","v":16.800000000000011},{"$f":"BE!AG220","v":23.1},{"$f":"BE!AH220","v":33.9},{"$f":"BE!AI220","v":22.099999999999994},{"$f":"BE!AJ220","v":28.300000000000011},{"$f":"BE!AK220","v":32.5},{"$f":"BE!AL220","v":31.900000000000006},{"$f":"BE!AM220","v":24.299999999999997},{"$f":"BE!AN220","v":29.200000000000003},{"$f":"BE!AO220","v":34.549460948762587},{"$f":"BE!AP220","v":33.231485700445774},{"$f":"BE!AQ220","v":23.726383014908492},{"$f":"BE!AR220","v":28.326543850883169},{"$f":"BE!AS220","v":32.940532006986423},{"$f":"BE!AT220","v":32.093146995836257},{"$f":"BE!AU220","v":23.379640056488157},{"$f":"BE!AV220","v":33.13443835566332},{"$f":"BE!AW220","v":39.461017650000002},{"$f":"BE!AX220","v":33.636775210999993},{"$f":"BE!AY220","v":24.202766842999999},{"$f":"BE!AZ220","v":27.448897040999999},{"$f":"BE!BA220","v":34.6708998732094},{"$f":"BE!BB220","v":29.500982888300307},{"$f":"BE!BC220","v":25.65487528030863},{"$f":"BE!BD220","v":40.057469950181691},{"$f":"BE!BE220","v":32.676860190195782},{"$f":"BE!BF220","v":32.034103528178818}]
["EPB","(j) Sale of Electricity CCEE",{"$f":"INDEX($H197:$CY230,MATCH($B215,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B215,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I221","v":0},{"$f":"BE!J221","v":0},{"$f":"BE!K221","v":0},{"$f":"BE!L221","v":0},{"$f":"BE!M221","v":0},{"$f":"BE!N221","v":0},{"$f":"BE!O221","v":0},{"$f":"BE!P221","v":0},{"$f":"BE!Q221","v":0},{"$f":"BE!R221","v":0},{"$f":"BE!S221","v":0},{"$f":"BE!T221","v":0},{"$f":"BE!U221","v":0},{"$f":"BE!V221","v":0},{"$f":"BE!W221","v":0},{"$f":"BE!X221","v":0},{"$f":"BE!Y221","v":120.5},{"$f":"BE!Z221","v":132},{"$f":"BE!AA221","v":133.60000000000002},{"$f":"BE!AB221","v":169.10000000000002},{"$f":"BE!AC221","v":44.8},{"$f":"BE!AD221","v":78},{"$f":"BE!AE221","v":89.500000000000014},{"$f":"BE!AF221","v":0.19999999999998863},{"$f":"BE!AG221","v":19.899999999999999},{"$f":"BE!AH221","v":79.199999999999989},{"$f":"BE!AI221","v":53.300000000000011},{"$f":"BE!AJ221","v":4.1999999999999886},{"$f":"BE!AK221","v":38},{"$f":"BE!AL221","v":5.6000000000000014},{"$f":"BE!AM221","v":32.6},{"$f":"BE!AN221","v":0},{"$f":"BE!AO221","v":1.2851774244083207},{"$f":"BE!AP221","v":40.848945061131559},{"$f":"BE!AQ221","v":24.638687105343564},{"$f":"BE!AR221","v":36.533227471116874},{"$f":"BE!AS221","v":0},{"$f":"BE!AT221","v":0.68293576299992853},{"$f":"BE!AU221","v":246.23371433317345},{"$f":"BE!AV221","v":191.94525264585275},{"$f":"BE!AW221","v":19.003188225000049},{"$f":"BE!AX221","v":20.279380190000289},{"$f":"BE!AY221","v":51.047646686000107},{"$f":"BE!AZ221","v":11.835509663000062},{"$f":"BE!BA221","v":0},{"$f":"BE!BB221","v":0},{"$f":"BE!BC221","v":6.3363454899998617},{"$f":"BE!BD221","v":-1.6333214110000407},{"$f":"BE!BE221","v":0},{"$f":"BE!BF221","v":0}]
["EPB","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H197:$CY230,MATCH($B216,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B216,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1597.6337534474119},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I222","v":0},{"$f":"BE!J222","v":0},{"$f":"BE!K222","v":0},{"$f":"BE!L222","v":0},{"$f":"BE!M222","v":0},{"$f":"BE!N222","v":0},{"$f":"BE!O222","v":0},{"$f":"BE!P222","v":0},{"$f":"BE!Q222","v":0},{"$f":"BE!R222","v":0},{"$f":"BE!S222","v":0},{"$f":"BE!T222","v":0},{"$f":"BE!U222","v":0},{"$f":"BE!V222","v":0},{"$f":"BE!W222","v":0},{"$f":"BE!X222","v":0},{"$f":"BE!Y222","v":1237},{"$f":"BE!Z222","v":1222.1000000000001},{"$f":"BE!AA222","v":1212.5999999999999},{"$f":"BE!AB222","v":1338.6},{"$f":"BE!AC222","v":1178.4000000000001},{"$f":"BE!AD222","v":1160.3000000000002},{"$f":"BE!AE222","v":1101.8000000000002},{"$f":"BE!AF222","v":1162.3000000000002},{"$f":"BE!AG222","v":1148},{"$f":"BE!AH222","v":1145.5000000000002},{"$f":"BE!AI222","v":1143.9999999999998},{"$f":"BE!AJ222","v":1227.5},{"$f":"BE!AK222","v":1218.5},{"$f":"BE!AL222","v":1135.7},{"$f":"BE!AM222","v":1100.0999999999999},{"$f":"BE!AN222","v":1246},{"$f":"BE!AO222","v":1227.700014020171},{"$f":"BE!AP222","v":1110.1320240115772},{"$f":"BE!AQ222","v":1105.7640015462523},{"$f":"BE!AR222","v":1306.8623729239998},{"$f":"BE!AS222","v":1235.2749679109866},{"$f":"BE!AT222","v":1139.9986634128356},{"$f":"BE!AU222","v":1390.497178494662},{"$f":"BE!AV222","v":1510.4780717225158},{"$f":"BE!AW222","v":1253.5894233427498},{"$f":"BE!AX222","v":1178.7311030569497},{"$f":"BE!AY222","v":1178.2877393260501},{"$f":"BE!AZ222","v":1325.5428543200503},{"$f":"BE!BA222","v":1299.1460844287847},{"$f":"BE!BB222","v":1235.8019301454374},{"$f":"BE!BC222","v":1214.4275888180243},{"$f":"BE!BD222","v":2070.7585500309847},{"$f":"BE!BE222","v":1597.6337534474119},{"$f":"BE!BF222","v":1514.7301286909401}]
["EPB"]
["EPB"]
["EPB","(a) Energy purchased",{"$f":"INDEX($H197:$CY230,MATCH($B219,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B219,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1185.927859601059},{"$f":"IFERROR(IF((C219/D219-1)*100<=-100,\"-\",IF((C219/D219-1)*100=0,\"-\",(C219/D219-1)*100)),\"-\")","v":"-"},{"$f":"C219-D219","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I225","v":0},{"$f":"BE!J225","v":0},{"$f":"BE!K225","v":0},{"$f":"BE!L225","v":0},{"$f":"BE!M225","v":0},{"$f":"BE!N225","v":0},{"$f":"BE!O225","v":0},{"$f":"BE!P225","v":0},{"$f":"BE!Q225","v":0},{"$f":"BE!R225","v":0},{"$f":"BE!S225","v":0},{"$f":"BE!T225","v":0},{"$f":"BE!U225","v":0},{"$f":"BE!V225","v":0},{"$f":"BE!W225","v":0},{"$f":"BE!X225","v":0},{"$f":"BE!Y225","v":1237},{"$f":"BE!Z225","v":1222.0999999999999},{"$f":"BE!AA225","v":1212.6000000000001},{"$f":"BE!AB225","v":1338.6000000000001},{"$f":"BE!AC225","v":1178.4000000000001},{"$f":"BE!AD225","v":1160.3},{"$f":"BE!AE225","v":1101.8},{"$f":"BE!AF225","v":1135.7000000000003},{"$f":"BE!AG225","v":1146.8000000000002},{"$f":"BE!AH225","v":1139.0999999999999},{"$f":"BE!AI225","v":1142},{"$f":"BE!AJ225","v":1207.5},{"$f":"BE!AK225","v":1214.8},{"$f":"BE!AL225","v":1113.9000000000001},{"$f":"BE!AM225","v":1094.2},{"$f":"BE!AN225","v":1199.3000000000002},{"$f":"BE!AO225","v":1163.2404910711712},{"$f":"BE!AP225","v":1092.7005475819385},{"$f":"BE!AQ225","v":1085.6737158949554},{"$f":"BE!AR225","v":1272.9082602589351},{"$f":"BE!AS225","v":1123.0250163004284},{"$f":"BE!AT225","v":1072.8993385775391},{"$f":"BE!AU225","v":1352.6864396295164},{"$f":"BE!AV225","v":1462.3793804165166},{"$f":"BE!AW225","v":1183.2243477920001},{"$f":"BE!AX225","v":1124.570049999},{"$f":"BE!AY225","v":1114.982719182},{"$f":"BE!AZ225","v":1246.3155119999999},{"$f":"BE!BA225","v":1068.7559926611939},{"$f":"BE!BB225","v":1023.041079898097},{"$f":"BE!BC225","v":1122.9598833838706},{"$f":"BE!BD225","v":1811.3978211288386},{"$f":"BE!BE225","v":1185.927859601059},{"$f":"BE!BF225","v":1203.1726565376528}]
["EPB","ü  Bilateral",{"$f":"INDEX($H197:$CY230,MATCH($B220,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B220,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I226","v":0},{"$f":"BE!J226","v":0},{"$f":"BE!K226","v":0},{"$f":"BE!L226","v":0},{"$f":"BE!M226","v":0},{"$f":"BE!N226","v":0},{"$f":"BE!O226","v":0},{"$f":"BE!P226","v":0},{"$f":"BE!Q226","v":0},{"$f":"BE!R226","v":0},{"$f":"BE!S226","v":0},{"$f":"BE!T226","v":0},{"$f":"BE!U226","v":0},{"$f":"BE!V226","v":0},{"$f":"BE!W226","v":0},{"$f":"BE!X226","v":0},{"$f":"BE!Y226","v":109.5},{"$f":"BE!Z226","v":109.3},{"$f":"BE!AA226","v":110.70000000000002},{"$f":"BE!AB226","v":110.69999999999999},{"$f":"BE!AC226","v":108.3},{"$f":"BE!AD226","v":109.3},{"$f":"BE!AE226","v":110.69999999999999},{"$f":"BE!AF226","v":110.60000000000002},{"$f":"BE!AG226","v":108.3},{"$f":"BE!AH226","v":109.3},{"$f":"BE!AI226","v":110.69999999999999},{"$f":"BE!AJ226","v":110.60000000000002},{"$f":"BE!AK226","v":108.3},{"$f":"BE!AL226","v":109.39999999999999},{"$f":"BE!AM226","v":110.69999999999997},{"$f":"BE!AN226","v":110.60000000000004},{"$f":"BE!AO226","v":109.44023999999999},{"$f":"BE!AP226","v":109.44023999999999},{"$f":"BE!AQ226","v":110.64287999999999},{"$f":"BE!AR226","v":110.64288000000005},{"$f":"BE!AS226","v":108.23759999999999},{"$f":"BE!AT226","v":109.44023999999999},{"$f":"BE!AU226","v":110.64288000000002},{"$f":"BE!AV226","v":110.64287999999999},{"$f":"BE!AW226","v":38.484479999999998},{"$f":"BE!AX226","v":0},{"$f":"BE!AY226","v":0},{"$f":"BE!AZ226","v":0},{"$f":"BE!BA226","v":0},{"$f":"BE!BB226","v":0},{"$f":"BE!BC226","v":0},{"$f":"BE!BD226","v":0},{"$f":"BE!BE226","v":0},{"$f":"BE!BF226","v":0}]
["EPB","ü  Energy Auctions",{"$f":"INDEX($H197:$CY230,MATCH($B221,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B221,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":889.93675657934693},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I227","v":0},{"$f":"BE!J227","v":0},{"$f":"BE!K227","v":0},{"$f":"BE!L227","v":0},{"$f":"BE!M227","v":0},{"$f":"BE!N227","v":0},{"$f":"BE!O227","v":0},{"$f":"BE!P227","v":0},{"$f":"BE!Q227","v":0},{"$f":"BE!R227","v":0},{"$f":"BE!S227","v":0},{"$f":"BE!T227","v":0},{"$f":"BE!U227","v":0},{"$f":"BE!V227","v":0},{"$f":"BE!W227","v":0},{"$f":"BE!X227","v":0},{"$f":"BE!Y227","v":598.79999999999995},{"$f":"BE!Z227","v":602.5},{"$f":"BE!AA227","v":595.29999999999995},{"$f":"BE!AB227","v":683.30000000000018},{"$f":"BE!AC227","v":625.20000000000005},{"$f":"BE!AD227","v":609},{"$f":"BE!AE227","v":559.59999999999991},{"$f":"BE!AF227","v":577.10000000000014},{"$f":"BE!AG227","v":652.70000000000005},{"$f":"BE!AH227","v":648.79999999999995},{"$f":"BE!AI227","v":651.59999999999991},{"$f":"BE!AJ227","v":691},{"$f":"BE!AK227","v":711.6},{"$f":"BE!AL227","v":655.1},{"$f":"BE!AM227","v":646.20000000000016},{"$f":"BE!AN227","v":701.1},{"$f":"BE!AO227","v":694.18684019358636},{"$f":"BE!AP227","v":649.01140344852308},{"$f":"BE!AQ227","v":643.41060389095537},{"$f":"BE!AR227","v":783.03601624593512},{"$f":"BE!AS227","v":678.01054229742851},{"$f":"BE!AT227","v":651.00506357353913},{"$f":"BE!AU227","v":926.48221962751632},{"$f":"BE!AV227","v":980.84596940551637},{"$f":"BE!AW227","v":809.18825779000019},{"$f":"BE!AX227","v":800.77622999799996},{"$f":"BE!AY227","v":796.89400618200011},{"$f":"BE!AZ227","v":863.463392},{"$f":"BE!BA227","v":783.14903566119403},{"$f":"BE!BB227","v":758.95956389809692},{"$f":"BE!BC227","v":859.53577038387073},{"$f":"BE!BD227","v":1341.5499141288387},{"$f":"BE!BE227","v":889.93675657934693},{"$f":"BE!BF227","v":921.94466190649166}]
["EPB","ü  Itaipu Quota",{"$f":"INDEX($H197:$CY230,MATCH($B222,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B222,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I228","v":0},{"$f":"BE!J228","v":0},{"$f":"BE!K228","v":0},{"$f":"BE!L228","v":0},{"$f":"BE!M228","v":0},{"$f":"BE!N228","v":0},{"$f":"BE!O228","v":0},{"$f":"BE!P228","v":0},{"$f":"BE!Q228","v":0},{"$f":"BE!R228","v":0},{"$f":"BE!S228","v":0},{"$f":"BE!T228","v":0},{"$f":"BE!U228","v":0},{"$f":"BE!V228","v":0},{"$f":"BE!W228","v":0},{"$f":"BE!X228","v":0},{"$f":"BE!Y228","v":0},{"$f":"BE!Z228","v":0},{"$f":"BE!AA228","v":0},{"$f":"BE!AB228","v":0},{"$f":"BE!AC228","v":0},{"$f":"BE!AD228","v":0},{"$f":"BE!AE228","v":0},{"$f":"BE!AF228","v":0},{"$f":"BE!AG228","v":0},{"$f":"BE!AH228","v":0},{"$f":"BE!AI228","v":0},{"$f":"BE!AJ228","v":0},{"$f":"BE!AK228","v":0},{"$f":"BE!AL228","v":0},{"$f":"BE!AM228","v":0},{"$f":"BE!AN228","v":0},{"$f":"BE!AO228","v":0},{"$f":"BE!AP228","v":0},{"$f":"BE!AQ228","v":0},{"$f":"BE!AR228","v":0},{"$f":"BE!AS228","v":0},{"$f":"BE!AT228","v":0},{"$f":"BE!AU228","v":0},{"$f":"BE!AV228","v":0},{"$f":"BE!AW228","v":0},{"$f":"BE!AX228","v":0},{"$f":"BE!AY228","v":0},{"$f":"BE!AZ228","v":0},{"$f":"BE!BA228","v":0},{"$f":"BE!BB228","v":0},{"$f":"BE!BC228","v":0},{"$f":"BE!BD228","v":0},{"$f":"BE!BE228","v":0},{"$f":"BE!BF228","v":0}]
["EPB","ü  PROINFA Quota",{"$f":"INDEX($H197:$CY230,MATCH($B223,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B223,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":25.26016902171218},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I229","v":0},{"$f":"BE!J229","v":0},{"$f":"BE!K229","v":0},{"$f":"BE!L229","v":0},{"$f":"BE!M229","v":0},{"$f":"BE!N229","v":0},{"$f":"BE!O229","v":0},{"$f":"BE!P229","v":0},{"$f":"BE!Q229","v":0},{"$f":"BE!R229","v":0},{"$f":"BE!S229","v":0},{"$f":"BE!T229","v":0},{"$f":"BE!U229","v":0},{"$f":"BE!V229","v":0},{"$f":"BE!W229","v":0},{"$f":"BE!X229","v":0},{"$f":"BE!Y229","v":21.2},{"$f":"BE!Z229","v":21.599999999999998},{"$f":"BE!AA229","v":25.200000000000003},{"$f":"BE!AB229","v":25.799999999999997},{"$f":"BE!AC229","v":21.1},{"$f":"BE!AD229","v":21},{"$f":"BE!AE229","v":23.499999999999993},{"$f":"BE!AF229","v":24.5},{"$f":"BE!AG229","v":21.2},{"$f":"BE!AH229","v":22},{"$f":"BE!AI229","v":23.1},{"$f":"BE!AJ229","v":25.099999999999994},{"$f":"BE!AK229","v":21},{"$f":"BE!AL229","v":21.700000000000003},{"$f":"BE!AM229","v":23.399999999999991},{"$f":"BE!AN229","v":24},{"$f":"BE!AO229","v":20.576274000000002},{"$f":"BE!AP229","v":21.267956999999999},{"$f":"BE!AQ229","v":23.449475999999997},{"$f":"BE!AR229","v":24.944137999999995},{"$f":"BE!AS229","v":19.471789000000001},{"$f":"BE!AT229","v":22.647170000000003},{"$f":"BE!AU229","v":24.307507000000001},{"$f":"BE!AV229","v":25.309809000000001},{"$f":"BE!AW229","v":20.133971999999996},{"$f":"BE!AX229","v":21.390097999999998},{"$f":"BE!AY229","v":24.072178999999998},{"$f":"BE!AZ229","v":24.320024999999998},{"$f":"BE!BA229","v":20.864732},{"$f":"BE!BB229","v":20.897769999999998},{"$f":"BE!BC229","v":22.018606999999999},{"$f":"BE!BD229","v":35.388691999999992},{"$f":"BE!BE229","v":25.26016902171218},{"$f":"BE!BF229","v":26.31426163116128}]
["EPB","ü  ANGRA Quota",{"$f":"INDEX($H197:$CY230,MATCH($B224,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B224,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":45.079896999999995},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I230","v":0},{"$f":"BE!J230","v":0},{"$f":"BE!K230","v":0},{"$f":"BE!L230","v":0},{"$f":"BE!M230","v":0},{"$f":"BE!N230","v":0},{"$f":"BE!O230","v":0},{"$f":"BE!P230","v":0},{"$f":"BE!Q230","v":0},{"$f":"BE!R230","v":0},{"$f":"BE!S230","v":0},{"$f":"BE!T230","v":0},{"$f":"BE!U230","v":0},{"$f":"BE!V230","v":0},{"$f":"BE!W230","v":0},{"$f":"BE!X230","v":0},{"$f":"BE!Y230","v":37.299999999999997},{"$f":"BE!Z230","v":36.600000000000009},{"$f":"BE!AA230","v":37.299999999999997},{"$f":"BE!AB230","v":37.299999999999997},{"$f":"BE!AC230","v":36.5},{"$f":"BE!AD230","v":37},{"$f":"BE!AE230","v":37.299999999999997},{"$f":"BE!AF230","v":37.299999999999997},{"$f":"BE!AG230","v":36.5},{"$f":"BE!AH230","v":37},{"$f":"BE!AI230","v":37.299999999999997},{"$f":"BE!AJ230","v":37.299999999999997},{"$f":"BE!AK230","v":36.6},{"$f":"BE!AL230","v":37.1},{"$f":"BE!AM230","v":37.4},{"$f":"BE!AN230","v":37.500000000000007},{"$f":"BE!AO230","v":37.391679871584707},{"$f":"BE!AP230","v":37.39168212841529},{"$f":"BE!AQ230","v":37.802576999999985},{"$f":"BE!AR230","v":37.802574000000035},{"$f":"BE!AS230","v":37.242719999999998},{"$f":"BE!AT230","v":37.656528000000002},{"$f":"BE!AU230","v":38.070335999999998},{"$f":"BE!AV230","v":38.069516000000021},{"$f":"BE!AW230","v":36.315909999999995},{"$f":"BE!AX230","v":36.71942},{"$f":"BE!AY230","v":37.122930000000004},{"$f":"BE!AZ230","v":37.122930999999994},{"$f":"BE!BA230","v":38.480296000000003},{"$f":"BE!BB230","v":38.907856000000002},{"$f":"BE!BC230","v":39.335413999999993},{"$f":"BE!BD230","v":63.592173999999979},{"$f":"BE!BE230","v":45.079896999999995},{"$f":"BE!BF230","v":45.079900000000002}]
["EPB","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H197:$CY230,MATCH($B225,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B225,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":225.651037},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I231","v":0},{"$f":"BE!J231","v":0},{"$f":"BE!K231","v":0},{"$f":"BE!L231","v":0},{"$f":"BE!M231","v":0},{"$f":"BE!N231","v":0},{"$f":"BE!O231","v":0},{"$f":"BE!P231","v":0},{"$f":"BE!Q231","v":0},{"$f":"BE!R231","v":0},{"$f":"BE!S231","v":0},{"$f":"BE!T231","v":0},{"$f":"BE!U231","v":0},{"$f":"BE!V231","v":0},{"$f":"BE!W231","v":0},{"$f":"BE!X231","v":0},{"$f":"BE!Y231","v":470.2},{"$f":"BE!Z231","v":452.09999999999997},{"$f":"BE!AA231","v":444.10000000000014},{"$f":"BE!AB231","v":481.5},{"$f":"BE!AC231","v":387.3},{"$f":"BE!AD231","v":383.99999999999994},{"$f":"BE!AE231","v":370.70000000000005},{"$f":"BE!AF231","v":386.20000000000005},{"$f":"BE!AG231","v":328.1},{"$f":"BE!AH231","v":322},{"$f":"BE!AI231","v":319.29999999999995},{"$f":"BE!AJ231","v":343.50000000000011},{"$f":"BE!AK231","v":337.3},{"$f":"BE!AL231","v":290.59999999999997},{"$f":"BE!AM231","v":276.49999999999994},{"$f":"BE!AN231","v":326.10000000000019},{"$f":"BE!AO231","v":301.6454570059999},{"$f":"BE!AP231","v":275.58926500500013},{"$f":"BE!AQ231","v":270.36817900400001},{"$f":"BE!AR231","v":316.48265201300001},{"$f":"BE!AS231","v":280.06236500299997},{"$f":"BE!AT231","v":252.15033700399999},{"$f":"BE!AU231","v":253.18349700199997},{"$f":"BE!AV231","v":307.51120601100024},{"$f":"BE!AW231","v":279.10172800199996},{"$f":"BE!AX231","v":265.68430200100005},{"$f":"BE!AY231","v":256.89360399999998},{"$f":"BE!AZ231","v":321.40916399999992},{"$f":"BE!BA231","v":226.26192900000001},{"$f":"BE!BB231","v":204.27589},{"$f":"BE!BC231","v":202.07009199999993},{"$f":"BE!BD231","v":370.86704100000009},{"$f":"BE!BE231","v":225.651037},{"$f":"BE!BF231","v":209.83383299999994}]
["EPB","ü  Supply Contract",{"$f":"INDEX($H197:$CY230,MATCH($B226,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B226,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I232","v":0},{"$f":"BE!J232","v":0},{"$f":"BE!K232","v":0},{"$f":"BE!L232","v":0},{"$f":"BE!M232","v":0},{"$f":"BE!N232","v":0},{"$f":"BE!O232","v":0},{"$f":"BE!P232","v":0},{"$f":"BE!Q232","v":0},{"$f":"BE!R232","v":0},{"$f":"BE!S232","v":0},{"$f":"BE!T232","v":0},{"$f":"BE!U232","v":0},{"$f":"BE!V232","v":0},{"$f":"BE!W232","v":0},{"$f":"BE!X232","v":0},{"$f":"BE!Y232","v":0},{"$f":"BE!Z232","v":0},{"$f":"BE!AA232","v":0},{"$f":"BE!AB232","v":0},{"$f":"BE!AC232","v":0},{"$f":"BE!AD232","v":0},{"$f":"BE!AE232","v":0},{"$f":"BE!AF232","v":0},{"$f":"BE!AG232","v":0},{"$f":"BE!AH232","v":0},{"$f":"BE!AI232","v":0},{"$f":"BE!AJ232","v":0},{"$f":"BE!AK232","v":0},{"$f":"BE!AL232","v":0},{"$f":"BE!AM232","v":0},{"$f":"BE!AN232","v":0},{"$f":"BE!AO232","v":0},{"$f":"BE!AP232","v":0},{"$f":"BE!AQ232","v":0},{"$f":"BE!AR232","v":0},{"$f":"BE!AS232","v":0},{"$f":"BE!AT232","v":0},{"$f":"BE!AU232","v":0},{"$f":"BE!AV232","v":0},{"$f":"BE!AW232","v":0},{"$f":"BE!AX232","v":0},{"$f":"BE!AY232","v":0},{"$f":"BE!AZ232","v":0},{"$f":"BE!BA232","v":0},{"$f":"BE!BB232","v":0},{"$f":"BE!BC232","v":0},{"$f":"BE!BD232","v":0},{"$f":"BE!BE232","v":0},{"$f":"BE!BF232","v":0}]
["EPB","ü  Generation distributed",{"$f":"INDEX($H197:$CY230,MATCH($B227,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B227,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":115.08555061310297},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I233","v":0},{"$f":"BE!J233","v":0},{"$f":"BE!K233","v":0},{"$f":"BE!L233","v":0},{"$f":"BE!M233","v":0},{"$f":"BE!N233","v":0},{"$f":"BE!O233","v":0},{"$f":"BE!P233","v":0},{"$f":"BE!Q233","v":0},{"$f":"BE!R233","v":0},{"$f":"BE!S233","v":0},{"$f":"BE!T233","v":0},{"$f":"BE!U233","v":0},{"$f":"BE!V233","v":0},{"$f":"BE!W233","v":0},{"$f":"BE!X233","v":0},{"$f":"BE!Y233","v":0},{"$f":"BE!Z233","v":0},{"$f":"BE!AA233","v":0},{"$f":"BE!AB233","v":0},{"$f":"BE!AC233","v":0},{"$f":"BE!AD233","v":0},{"$f":"BE!AE233","v":0},{"$f":"BE!AF233","v":0},{"$f":"BE!AG233","v":0},{"$f":"BE!AH233","v":0},{"$f":"BE!AI233","v":0},{"$f":"BE!AJ233","v":0},{"$f":"BE!AK233","v":0},{"$f":"BE!AL233","v":8},{"$f":"BE!AM233","v":6},{"$f":"BE!AN233","v":9.8000000000000007},{"$f":"BE!AO233","v":12.351233000000001},{"$f":"BE!AP233","v":15.767088000000001},{"$f":"BE!AQ233","v":20.090290000000003},{"$f":"BE!AR233","v":27.069569999999999},{"$f":"BE!AS233","v":26.729662000000001},{"$f":"BE!AT233","v":31.664859999999994},{"$f":"BE!AU233","v":38.242083000000022},{"$f":"BE!AV233","v":48.12905499999998},{"$f":"BE!AW233","v":52.712293333749997},{"$f":"BE!AX233","v":52.558900667949985},{"$f":"BE!AY233","v":63.304957939049999},{"$f":"BE!AZ233","v":74.606960479050002},{"$f":"BE!BA233","v":81.643447206575004},{"$f":"BE!BB233","v":80.99966145273298},{"$f":"BE!BC233","v":85.930521591115976},{"$f":"BE!BD233","v":148.95141866180609},{"$f":"BE!BE233","v":115.08555061310297},{"$f":"BE!BF233","v":110.37646348861595}]
["EPB","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H197:$CY230,MATCH($B228,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B228,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I234","v":0},{"$f":"BE!J234","v":0},{"$f":"BE!K234","v":0},{"$f":"BE!L234","v":0},{"$f":"BE!M234","v":0},{"$f":"BE!N234","v":0},{"$f":"BE!O234","v":0},{"$f":"BE!P234","v":0},{"$f":"BE!Q234","v":0},{"$f":"BE!R234","v":0},{"$f":"BE!S234","v":0},{"$f":"BE!T234","v":0},{"$f":"BE!U234","v":0},{"$f":"BE!V234","v":0},{"$f":"BE!W234","v":0},{"$f":"BE!X234","v":0},{"$f":"BE!Y234","v":0},{"$f":"BE!Z234","v":0},{"$f":"BE!AA234","v":0},{"$f":"BE!AB234","v":0},{"$f":"BE!AC234","v":0},{"$f":"BE!AD234","v":0},{"$f":"BE!AE234","v":0},{"$f":"BE!AF234","v":0},{"$f":"BE!AG234","v":0},{"$f":"BE!AH234","v":1.8},{"$f":"BE!AI234","v":1.9999999999999998},{"$f":"BE!AJ234","v":3.1000000000000005},{"$f":"BE!AK234","v":3.7},{"$f":"BE!AL234","v":-3.7},{"$f":"BE!AM234","v":0},{"$f":"BE!AN234","v":0},{"$f":"BE!AO234","v":0},{"$f":"BE!AP234","v":0},{"$f":"BE!AQ234","v":0},{"$f":"BE!AR234","v":0},{"$f":"BE!AS234","v":0},{"$f":"BE!AT234","v":0},{"$f":"BE!AU234","v":0},{"$f":"BE!AV234","v":0},{"$f":"BE!AW234","v":0},{"$f":"BE!AX234","v":0},{"$f":"BE!AY234","v":0},{"$f":"BE!AZ234","v":0},{"$f":"BE!BA234","v":0},{"$f":"BE!BB234","v":0},{"$f":"BE!BC234","v":0},{"$f":"BE!BD234","v":0},{"$f":"BE!BE234","v":0},{"$f":"BE!BF234","v":0}]
["EPB","(c) Settlement at CCEE",{"$f":"INDEX($H197:$CY230,MATCH($B229,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B229,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":296.62034323324997},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I235","v":0},{"$f":"BE!J235","v":0},{"$f":"BE!K235","v":0},{"$f":"BE!L235","v":0},{"$f":"BE!M235","v":0},{"$f":"BE!N235","v":0},{"$f":"BE!O235","v":0},{"$f":"BE!P235","v":0},{"$f":"BE!Q235","v":0},{"$f":"BE!R235","v":0},{"$f":"BE!S235","v":0},{"$f":"BE!T235","v":0},{"$f":"BE!U235","v":0},{"$f":"BE!V235","v":0},{"$f":"BE!W235","v":0},{"$f":"BE!X235","v":0},{"$f":"BE!Y235","v":0},{"$f":"BE!Z235","v":0},{"$f":"BE!AA235","v":0},{"$f":"BE!AB235","v":0},{"$f":"BE!AC235","v":0},{"$f":"BE!AD235","v":0},{"$f":"BE!AE235","v":0},{"$f":"BE!AF235","v":26.6},{"$f":"BE!AG235","v":1.2},{"$f":"BE!AH235","v":4.5999999999999996},{"$f":"BE!AI235","v":0},{"$f":"BE!AJ235","v":16.899999999999999},{"$f":"BE!AK235","v":0},{"$f":"BE!AL235","v":17.399999999999999},{"$f":"BE!AM235","v":0},{"$f":"BE!AN235","v":36.9},{"$f":"BE!AO235","v":52.108289948999996},{"$f":"BE!AP235","v":1.6643884296388762},{"$f":"BE!AQ235","v":-4.3487033707378941E-6},{"$f":"BE!AR235","v":6.8845426650644512},{"$f":"BE!AS235","v":85.520289610558066},{"$f":"BE!AT235","v":35.434464835296978},{"$f":"BE!AU235","v":-0.43134413485473999},{"$f":"BE!AV235","v":-3.0363693999888142E-2},{"$f":"BE!AW235","v":17.653014642999914},{"$f":"BE!AX235","v":1.6020579099999741},{"$f":"BE!AY235","v":0},{"$f":"BE!AZ235","v":4.6203291699999829},{"$f":"BE!BA235","v":148.74664456101553},{"$f":"BE!BB235","v":131.76118879460731},{"$f":"BE!BC235","v":5.5371838430373828},{"$f":"BE!BD235","v":110.40931024033986},{"$f":"BE!BE235","v":296.62034323324997},{"$f":"BE!BF235","v":201.18100866467046}]
["EPB","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H197:$CY230,MATCH($B230,$H197:$H230,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H197:$CY230,MATCH($B230,$H197:$H230,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1597.6337534474119},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I236","v":0},{"$f":"BE!J236","v":0},{"$f":"BE!K236","v":0},{"$f":"BE!L236","v":0},{"$f":"BE!M236","v":0},{"$f":"BE!N236","v":0},{"$f":"BE!O236","v":0},{"$f":"BE!P236","v":0},{"$f":"BE!Q236","v":0},{"$f":"BE!R236","v":0},{"$f":"BE!S236","v":0},{"$f":"BE!T236","v":0},{"$f":"BE!U236","v":0},{"$f":"BE!V236","v":0},{"$f":"BE!W236","v":0},{"$f":"BE!X236","v":0},{"$f":"BE!Y236","v":1237},{"$f":"BE!Z236","v":1222.0999999999999},{"$f":"BE!AA236","v":1212.6000000000001},{"$f":"BE!AB236","v":1338.6000000000001},{"$f":"BE!AC236","v":1178.4000000000001},{"$f":"BE!AD236","v":1160.3},{"$f":"BE!AE236","v":1101.8},{"$f":"BE!AF236","v":1162.3000000000002},{"$f":"BE!AG236","v":1148.0000000000002},{"$f":"BE!AH236","v":1145.4999999999998},{"$f":"BE!AI236","v":1144},{"$f":"BE!AJ236","v":1227.5},{"$f":"BE!AK236","v":1218.5},{"$f":"BE!AL236","v":1135.6000000000001},{"$f":"BE!AM236","v":1100.2},{"$f":"BE!AN236","v":1246.0000000000002},{"$f":"BE!AO236","v":1227.7000140201712},{"$f":"BE!AP236","v":1110.1320240115774},{"$f":"BE!AQ236","v":1105.7640015462521},{"$f":"BE!AR236","v":1306.8623729239994},{"$f":"BE!AS236","v":1235.2749679109866},{"$f":"BE!AT236","v":1139.9986634128361},{"$f":"BE!AU236","v":1390.4971784946617},{"$f":"BE!AV236","v":1510.4780717225167},{"$f":"BE!AW236","v":1253.5896557687502},{"$f":"BE!AX236","v":1178.73100857695},{"$f":"BE!AY236","v":1178.2876771210499},{"$f":"BE!AZ236","v":1325.5428016490498},{"$f":"BE!BA236","v":1299.1460844287844},{"$f":"BE!BB236","v":1235.8019301454372},{"$f":"BE!BC236","v":1214.4275888180241},{"$f":"BE!BD236","v":2070.7585500309847},{"$f":"BE!BE236","v":1597.6337534474119},{"$f":"BE!BF236","v":1514.7301286909392}]
["EPB"]
["EMT","EMT",null,null,null,null,null,{"$f":"B232","v":"EMT"}]
["EMT"]
["EMT",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["EMT"]
["EMT"]
["EMT"]
["EMT","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H234:$CY267,MATCH($B238,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B238,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1869.1193091217269},{"$f":"IFERROR(IF((C238/D238-1)*100<=-100,\"-\",IF((C238/D238-1)*100=0,\"-\",(C238/D238-1)*100)),\"-\")","v":"-"},{"$f":"C238-D238","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I244","v":0},{"$f":"BE!J244","v":0},{"$f":"BE!K244","v":0},{"$f":"BE!L244","v":0},{"$f":"BE!M244","v":0},{"$f":"BE!N244","v":0},{"$f":"BE!O244","v":0},{"$f":"BE!P244","v":0},{"$f":"BE!Q244","v":0},{"$f":"BE!R244","v":0},{"$f":"BE!S244","v":0},{"$f":"BE!T244","v":0},{"$f":"BE!U244","v":0},{"$f":"BE!V244","v":0},{"$f":"BE!W244","v":0},{"$f":"BE!X244","v":0},{"$f":"BE!Y244","v":1666.1},{"$f":"BE!Z244","v":1680.6999999999998},{"$f":"BE!AA244","v":1682.6000000000001},{"$f":"BE!AB244","v":1698.8000000000004},{"$f":"BE!AC244","v":1647.4999999999998},{"$f":"BE!AD244","v":1741.3999999999999},{"$f":"BE!AE244","v":1829.7},{"$f":"BE!AF244","v":1822.2},{"$f":"BE!AG244","v":1734.8999999999999},{"$f":"BE!AH244","v":1696.6000000000001},{"$f":"BE!AI244","v":1828.8999999999999},{"$f":"BE!AJ244","v":1925.7000000000003},{"$f":"BE!AK244","v":1838.2999999999997},{"$f":"BE!AL244","v":1815.3000000000004},{"$f":"BE!AM244","v":2015.8999999999994},{"$f":"BE!AN244","v":2013.8},{"$f":"BE!AO244","v":1895.6753470000003},{"$f":"BE!AP244","v":1723.5427229999996},{"$f":"BE!AQ244","v":2030.2030829999999},{"$f":"BE!AR244","v":2144.233267000001},{"$f":"BE!AS244","v":1805.1049509999998},{"$f":"BE!AT244","v":1785.9200380000002},{"$f":"BE!AU244","v":1991.588742000001},{"$f":"BE!AV244","v":1925.6884379999983},{"$f":"BE!AW244","v":1810.6717151243761},{"$f":"BE!AX244","v":1792.7775753684273},{"$f":"BE!AY244","v":2041.179722107546},{"$f":"BE!AZ244","v":1956.8784409198897},{"$f":"BE!BA244","v":1761.8304607882674},{"$f":"BE!BB244","v":1807.1055804598336},{"$f":"BE!BC244","v":2079.0143883251944},{"$f":"BE!BD244","v":2243.0611199011255},{"$f":"BE!BE244","v":1869.1193091217269},{"$f":"BE!BF244","v":1807.429370707179}]
["EMT","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H234:$CY267,MATCH($B239,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B239,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1912.4625735332727},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I245","v":0},{"$f":"BE!J245","v":0},{"$f":"BE!K245","v":0},{"$f":"BE!L245","v":0},{"$f":"BE!M245","v":0},{"$f":"BE!N245","v":0},{"$f":"BE!O245","v":0},{"$f":"BE!P245","v":0},{"$f":"BE!Q245","v":0},{"$f":"BE!R245","v":0},{"$f":"BE!S245","v":0},{"$f":"BE!T245","v":0},{"$f":"BE!U245","v":0},{"$f":"BE!V245","v":0},{"$f":"BE!W245","v":0},{"$f":"BE!X245","v":0},{"$f":"BE!Y245","v":1678.6},{"$f":"BE!Z245","v":1707.1999999999998},{"$f":"BE!AA245","v":1717.7},{"$f":"BE!AB245","v":1651.6000000000004},{"$f":"BE!AC245","v":1642.1999999999998},{"$f":"BE!AD245","v":1741.9999999999998},{"$f":"BE!AE245","v":1824},{"$f":"BE!AF245","v":1819.2},{"$f":"BE!AG245","v":1723.8999999999999},{"$f":"BE!AH245","v":1731.2},{"$f":"BE!AI245","v":1807.7999999999997},{"$f":"BE!AJ245","v":1903.4000000000003},{"$f":"BE!AK245","v":1808.4999999999998},{"$f":"BE!AL245","v":1835.9000000000003},{"$f":"BE!AM245","v":1975.7999999999995},{"$f":"BE!AN245","v":2020.3},{"$f":"BE!AO245","v":1887.9852540000004},{"$f":"BE!AP245","v":1783.4303769999995},{"$f":"BE!AQ245","v":1927.5931769999997},{"$f":"BE!AR245","v":2178.979021000001},{"$f":"BE!AS245","v":1858.3410729999998},{"$f":"BE!AT245","v":1780.7253000000003},{"$f":"BE!AU245","v":1919.1630140000011},{"$f":"BE!AV245","v":1968.7586909999982},{"$f":"BE!AW245","v":1788.761888748902},{"$f":"BE!AX245","v":1856.0206585819012},{"$f":"BE!AY245","v":1956.403787269546},{"$f":"BE!AZ245","v":1972.2874919198898},{"$f":"BE!BA245","v":1755.3245858854673},{"$f":"BE!BB245","v":1822.7932550044336},{"$f":"BE!BC245","v":1972.4456353548956},{"$f":"BE!BD245","v":2238.5175462296247},{"$f":"BE!BE245","v":1912.4625735332727},{"$f":"BE!BF245","v":1825.9201527670314}]
["EMT","ü  Residential",{"$f":"INDEX($H234:$CY267,MATCH($B240,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B240,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":978.68267932106494},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I246","v":0},{"$f":"BE!J246","v":0},{"$f":"BE!K246","v":0},{"$f":"BE!L246","v":0},{"$f":"BE!M246","v":0},{"$f":"BE!N246","v":0},{"$f":"BE!O246","v":0},{"$f":"BE!P246","v":0},{"$f":"BE!Q246","v":0},{"$f":"BE!R246","v":0},{"$f":"BE!S246","v":0},{"$f":"BE!T246","v":0},{"$f":"BE!U246","v":0},{"$f":"BE!V246","v":0},{"$f":"BE!W246","v":0},{"$f":"BE!X246","v":0},{"$f":"BE!Y246","v":669.9},{"$f":"BE!Z246","v":640.19999999999993},{"$f":"BE!AA246","v":610.90000000000009},{"$f":"BE!AB246","v":672.90000000000009},{"$f":"BE!AC246","v":654.79999999999995},{"$f":"BE!AD246","v":691.4},{"$f":"BE!AE246","v":685.2},{"$f":"BE!AF246","v":740.09999999999991},{"$f":"BE!AG246","v":717.9},{"$f":"BE!AH246","v":680.9},{"$f":"BE!AI246","v":658.8},{"$f":"BE!AJ246","v":776.20000000000027},{"$f":"BE!AK246","v":756.7},{"$f":"BE!AL246","v":745},{"$f":"BE!AM246","v":750.89999999999986},{"$f":"BE!AN246","v":846.49999999999977},{"$f":"BE!AO246","v":815.377971},{"$f":"BE!AP246","v":784.07592300000022},{"$f":"BE!AQ246","v":780.63933200000019},{"$f":"BE!AR246","v":983.92708999999968},{"$f":"BE!AS246","v":819.60496599999999},{"$f":"BE!AT246","v":810.17524500000025},{"$f":"BE!AU246","v":779.94784200000004},{"$f":"BE!AV246","v":883.77291000000014},{"$f":"BE!AW246","v":824.96111853617401},{"$f":"BE!AX246","v":822.441170680136},{"$f":"BE!AY246","v":818.02463076346203},{"$f":"BE!AZ246","v":912.98273782711601},{"$f":"BE!BA246","v":842.48617263524909},{"$f":"BE!BB246","v":846.05585186407495},{"$f":"BE!BC246","v":879.23958511476042},{"$f":"BE!BD246","v":1101.7339714106897},{"$f":"BE!BE246","v":978.68267932106494},{"$f":"BE!BF246","v":901.96334916426497}]
["EMT","ü  Industrial",{"$f":"INDEX($H234:$CY267,MATCH($B241,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B241,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":94.668631027302013},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I247","v":0},{"$f":"BE!J247","v":0},{"$f":"BE!K247","v":0},{"$f":"BE!L247","v":0},{"$f":"BE!M247","v":0},{"$f":"BE!N247","v":0},{"$f":"BE!O247","v":0},{"$f":"BE!P247","v":0},{"$f":"BE!Q247","v":0},{"$f":"BE!R247","v":0},{"$f":"BE!S247","v":0},{"$f":"BE!T247","v":0},{"$f":"BE!U247","v":0},{"$f":"BE!V247","v":0},{"$f":"BE!W247","v":0},{"$f":"BE!X247","v":0},{"$f":"BE!Y247","v":176.8},{"$f":"BE!Z247","v":198.2},{"$f":"BE!AA247","v":197.5},{"$f":"BE!AB247","v":162.80000000000007},{"$f":"BE!AC247","v":149.19999999999999},{"$f":"BE!AD247","v":167.2},{"$f":"BE!AE247","v":181.8},{"$f":"BE!AF247","v":157.80000000000001},{"$f":"BE!AG247","v":147.30000000000001},{"$f":"BE!AH247","v":165.8},{"$f":"BE!AI247","v":170.3},{"$f":"BE!AJ247","v":158.5},{"$f":"BE!AK247","v":141.9},{"$f":"BE!AL247","v":158.29999999999998},{"$f":"BE!AM247","v":185.99999999999997},{"$f":"BE!AN247","v":174.00000000000014},{"$f":"BE!AO247","v":143.57784000000004},{"$f":"BE!AP247","v":152.51551900000004},{"$f":"BE!AQ247","v":176.27355799999998},{"$f":"BE!AR247","v":168.60159199999998},{"$f":"BE!AS247","v":134.07498000000001},{"$f":"BE!AT247","v":131.02796599999996},{"$f":"BE!AU247","v":159.64302400000003},{"$f":"BE!AV247","v":142.83137300000004},{"$f":"BE!AW247","v":121.39491884714502},{"$f":"BE!AX247","v":157.91124563506301},{"$f":"BE!AY247","v":162.57456867029299},{"$f":"BE!AZ247","v":136.79650019394398},{"$f":"BE!BA247","v":115.21228949145399},{"$f":"BE!BB247","v":141.99575334984905},{"$f":"BE!BC247","v":135.81915707384599},{"$f":"BE!BD247","v":118.63208783320295},{"$f":"BE!BE247","v":94.668631027302013},{"$f":"BE!BF247","v":98.291432500121999}]
["EMT","ü  Commercial",{"$f":"INDEX($H234:$CY267,MATCH($B242,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B242,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":306.30384267403599},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I248","v":0},{"$f":"BE!J248","v":0},{"$f":"BE!K248","v":0},{"$f":"BE!L248","v":0},{"$f":"BE!M248","v":0},{"$f":"BE!N248","v":0},{"$f":"BE!O248","v":0},{"$f":"BE!P248","v":0},{"$f":"BE!Q248","v":0},{"$f":"BE!R248","v":0},{"$f":"BE!S248","v":0},{"$f":"BE!T248","v":0},{"$f":"BE!U248","v":0},{"$f":"BE!V248","v":0},{"$f":"BE!W248","v":0},{"$f":"BE!X248","v":0},{"$f":"BE!Y248","v":399.2},{"$f":"BE!Z248","v":387.50000000000006},{"$f":"BE!AA248","v":359.7},{"$f":"BE!AB248","v":362},{"$f":"BE!AC248","v":378.1},{"$f":"BE!AD248","v":386.29999999999995},{"$f":"BE!AE248","v":375.1},{"$f":"BE!AF248","v":384.6},{"$f":"BE!AG248","v":394.9},{"$f":"BE!AH248","v":381.20000000000005},{"$f":"BE!AI248","v":368.5},{"$f":"BE!AJ248","v":397.80000000000018},{"$f":"BE!AK248","v":408.5},{"$f":"BE!AL248","v":402.9},{"$f":"BE!AM248","v":396.6},{"$f":"BE!AN248","v":410.40000000000009},{"$f":"BE!AO248","v":414.40965500000004},{"$f":"BE!AP248","v":335.17214899999999},{"$f":"BE!AQ248","v":338.43785999999989},{"$f":"BE!AR248","v":394.16621999999984},{"$f":"BE!AS248","v":367.33398899999992},{"$f":"BE!AT248","v":334.08892799999995},{"$f":"BE!AU248","v":341.67253300000016},{"$f":"BE!AV248","v":360.34654399999999},{"$f":"BE!AW248","v":348.36649125214194},{"$f":"BE!AX248","v":345.77793352353694},{"$f":"BE!AY248","v":333.29705042851504},{"$f":"BE!AZ248","v":327.53559685503097},{"$f":"BE!BA248","v":323.06137070032503},{"$f":"BE!BB248","v":322.98049121170698},{"$f":"BE!BC248","v":311.82121001196595},{"$f":"BE!BD248","v":337.99151149521913},{"$f":"BE!BE248","v":306.30384267403599},{"$f":"BE!BF248","v":296.64893650921294}]
["EMT","ü  Rural",{"$f":"INDEX($H234:$CY267,MATCH($B243,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B243,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":287.63725753437905},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I249","v":0},{"$f":"BE!J249","v":0},{"$f":"BE!K249","v":0},{"$f":"BE!L249","v":0},{"$f":"BE!M249","v":0},{"$f":"BE!N249","v":0},{"$f":"BE!O249","v":0},{"$f":"BE!P249","v":0},{"$f":"BE!Q249","v":0},{"$f":"BE!R249","v":0},{"$f":"BE!S249","v":0},{"$f":"BE!T249","v":0},{"$f":"BE!U249","v":0},{"$f":"BE!V249","v":0},{"$f":"BE!W249","v":0},{"$f":"BE!X249","v":0},{"$f":"BE!Y249","v":218.6},{"$f":"BE!Z249","v":255.6},{"$f":"BE!AA249","v":332.5},{"$f":"BE!AB249","v":225.49999999999989},{"$f":"BE!AC249","v":233},{"$f":"BE!AD249","v":261.3},{"$f":"BE!AE249","v":350.2},{"$f":"BE!AF249","v":286.2},{"$f":"BE!AG249","v":250},{"$f":"BE!AH249","v":269.20000000000005},{"$f":"BE!AI249","v":373.6},{"$f":"BE!AJ249","v":299.59999999999991},{"$f":"BE!AK249","v":270.8},{"$f":"BE!AL249","v":281.09999999999997},{"$f":"BE!AM249","v":391.2},{"$f":"BE!AN249","v":325.00000000000006},{"$f":"BE!AO249","v":287.03630099999998},{"$f":"BE!AP249","v":302.62804300000005},{"$f":"BE!AQ249","v":422.26462399999991},{"$f":"BE!AR249","v":398.5512090000002},{"$f":"BE!AS249","v":293.23979300000002},{"$f":"BE!AT249","v":286.03971199999995},{"$f":"BE!AU249","v":413.30511500000011},{"$f":"BE!AV249","v":332.39066800000001},{"$f":"BE!AW249","v":267.85726143788901},{"$f":"BE!AX249","v":280.26188467138803},{"$f":"BE!AY249","v":403.89545656029901},{"$f":"BE!AZ249","v":329.957994709297},{"$f":"BE!BA249","v":251.11691659637899},{"$f":"BE!BB249","v":262.11218795469398},{"$f":"BE!BC249","v":394.56404348676284},{"$f":"BE!BD249","v":393.73115911479186},{"$f":"BE!BE249","v":287.63725753437905},{"$f":"BE!BF249","v":272.57617887053607}]
["EMT","ü  Public service and own consumption",{"$f":"INDEX($H234:$CY267,MATCH($B244,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B244,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":245.17016297649101},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I250","v":0},{"$f":"BE!J250","v":0},{"$f":"BE!K250","v":0},{"$f":"BE!L250","v":0},{"$f":"BE!M250","v":0},{"$f":"BE!N250","v":0},{"$f":"BE!O250","v":0},{"$f":"BE!P250","v":0},{"$f":"BE!Q250","v":0},{"$f":"BE!R250","v":0},{"$f":"BE!S250","v":0},{"$f":"BE!T250","v":0},{"$f":"BE!U250","v":0},{"$f":"BE!V250","v":0},{"$f":"BE!W250","v":0},{"$f":"BE!X250","v":0},{"$f":"BE!Y250","v":214.1},{"$f":"BE!Z250","v":225.7},{"$f":"BE!AA250","v":217.1},{"$f":"BE!AB250","v":228.39999999999998},{"$f":"BE!AC250","v":227.1},{"$f":"BE!AD250","v":235.8},{"$f":"BE!AE250","v":231.7},{"$f":"BE!AF250","v":250.5},{"$f":"BE!AG250","v":213.8},{"$f":"BE!AH250","v":234.1},{"$f":"BE!AI250","v":236.6},{"$f":"BE!AJ250","v":271.29999999999995},{"$f":"BE!AK250","v":230.6},{"$f":"BE!AL250","v":248.6},{"$f":"BE!AM250","v":251.19999999999996},{"$f":"BE!AN250","v":264.30000000000007},{"$f":"BE!AO250","v":227.58348700000002},{"$f":"BE!AP250","v":209.03874299999998},{"$f":"BE!AQ250","v":209.97780299999994},{"$f":"BE!AR250","v":233.73291000000006},{"$f":"BE!AS250","v":244.087345},{"$f":"BE!AT250","v":219.393449},{"$f":"BE!AU250","v":224.59449999999987},{"$f":"BE!AV250","v":249.41719599999999},{"$f":"BE!AW250","v":226.182098675552},{"$f":"BE!AX250","v":249.628424071777},{"$f":"BE!AY250","v":238.61208084697702},{"$f":"BE!AZ250","v":265.01466233450196},{"$f":"BE!BA250","v":223.44783646206},{"$f":"BE!BB250","v":249.64897062410901},{"$f":"BE!BC250","v":251.00163966756006},{"$f":"BE!BD250","v":286.428816375721},{"$f":"BE!BE250","v":245.17016297649101},{"$f":"BE!BF250","v":256.4402557228949}]
["EMT","(c) Unbilled consumption",{"$f":"INDEX($H234:$CY267,MATCH($B245,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B245,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":-43.343264411545768},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I251","v":0},{"$f":"BE!J251","v":0},{"$f":"BE!K251","v":0},{"$f":"BE!L251","v":0},{"$f":"BE!M251","v":0},{"$f":"BE!N251","v":0},{"$f":"BE!O251","v":0},{"$f":"BE!P251","v":0},{"$f":"BE!Q251","v":0},{"$f":"BE!R251","v":0},{"$f":"BE!S251","v":0},{"$f":"BE!T251","v":0},{"$f":"BE!U251","v":0},{"$f":"BE!V251","v":0},{"$f":"BE!W251","v":0},{"$f":"BE!X251","v":0},{"$f":"BE!Y251","v":-12.5},{"$f":"BE!Z251","v":-26.5},{"$f":"BE!AA251","v":-35.099999999999994},{"$f":"BE!AB251","v":47.199999999999996},{"$f":"BE!AC251","v":5.3},{"$f":"BE!AD251","v":-0.59999999999999964},{"$f":"BE!AE251","v":5.7},{"$f":"BE!AF251","v":3},{"$f":"BE!AG251","v":11},{"$f":"BE!AH251","v":-34.6},{"$f":"BE!AI251","v":20.900000000000002},{"$f":"BE!AJ251","v":22.2},{"$f":"BE!AK251","v":29.8},{"$f":"BE!AL251","v":-21},{"$f":"BE!AM251","v":40.099999999999994},{"$f":"BE!AN251","v":-6.5},{"$f":"BE!AO251","v":7.6900929999999939},{"$f":"BE!AP251","v":-59.887653999999984},{"$f":"BE!AQ251","v":102.60990600000002},{"$f":"BE!AR251","v":-34.745754000000019},{"$f":"BE!AS251","v":-53.236121999999973},{"$f":"BE!AT251","v":5.1947379999999512},{"$f":"BE!AU251","v":72.425728000000007},{"$f":"BE!AV251","v":-43.070252999999965},{"$f":"BE!AW251","v":21.90982637547399},{"$f":"BE!AX251","v":-63.243083213474023},{"$f":"BE!AY251","v":84.775934837999984},{"$f":"BE!AZ251","v":-15.409050999999979},{"$f":"BE!BA251","v":6.5058749028000165},{"$f":"BE!BB251","v":-15.687674544600013},{"$f":"BE!BC251","v":106.56875297029899},{"$f":"BE!BD251","v":4.5435736715010062},{"$f":"BE!BE251","v":-43.343264411545768},{"$f":"BE!BF251","v":-18.490782059852322}]
["EMT","(d) Energy sales to concession operators",{"$f":"INDEX($H234:$CY267,MATCH($B246,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B246,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I252","v":0},{"$f":"BE!J252","v":0},{"$f":"BE!K252","v":0},{"$f":"BE!L252","v":0},{"$f":"BE!M252","v":0},{"$f":"BE!N252","v":0},{"$f":"BE!O252","v":0},{"$f":"BE!P252","v":0},{"$f":"BE!Q252","v":0},{"$f":"BE!R252","v":0},{"$f":"BE!S252","v":0},{"$f":"BE!T252","v":0},{"$f":"BE!U252","v":0},{"$f":"BE!V252","v":0},{"$f":"BE!W252","v":0},{"$f":"BE!X252","v":0},{"$f":"BE!Y252","v":0},{"$f":"BE!Z252","v":0},{"$f":"BE!AA252","v":0},{"$f":"BE!AB252","v":0},{"$f":"BE!AC252","v":0},{"$f":"BE!AD252","v":0},{"$f":"BE!AE252","v":0},{"$f":"BE!AF252","v":0},{"$f":"BE!AG252","v":0},{"$f":"BE!AH252","v":0},{"$f":"BE!AI252","v":0.2},{"$f":"BE!AJ252","v":9.9999999999999978E-2},{"$f":"BE!AK252","v":0},{"$f":"BE!AL252","v":0.4},{"$f":"BE!AM252","v":0},{"$f":"BE!AN252","v":0},{"$f":"BE!AO252","v":0},{"$f":"BE!AP252","v":0},{"$f":"BE!AQ252","v":0},{"$f":"BE!AR252","v":0},{"$f":"BE!AS252","v":0},{"$f":"BE!AT252","v":0},{"$f":"BE!AU252","v":0},{"$f":"BE!AV252","v":0},{"$f":"BE!AW252","v":0},{"$f":"BE!AX252","v":0},{"$f":"BE!AY252","v":0},{"$f":"BE!AZ252","v":0},{"$f":"BE!BA252","v":0},{"$f":"BE!BB252","v":0},{"$f":"BE!BC252","v":0},{"$f":"BE!BD252","v":0},{"$f":"BE!BE252","v":0},{"$f":"BE!BF252","v":0}]
["EMT","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H234:$CY267,MATCH($B247,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B247,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":3609.4705453598453},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I253","v":0},{"$f":"BE!J253","v":0},{"$f":"BE!K253","v":0},{"$f":"BE!L253","v":0},{"$f":"BE!M253","v":0},{"$f":"BE!N253","v":0},{"$f":"BE!O253","v":0},{"$f":"BE!P253","v":0},{"$f":"BE!Q253","v":0},{"$f":"BE!R253","v":0},{"$f":"BE!S253","v":0},{"$f":"BE!T253","v":0},{"$f":"BE!U253","v":0},{"$f":"BE!V253","v":0},{"$f":"BE!W253","v":0},{"$f":"BE!X253","v":0},{"$f":"BE!Y253","v":2344.1},{"$f":"BE!Z253","v":2316.6},{"$f":"BE!AA253","v":2407.5000000000005},{"$f":"BE!AB253","v":2296.5000000000005},{"$f":"BE!AC253","v":2354},{"$f":"BE!AD253","v":2432.2999999999997},{"$f":"BE!AE253","v":2627.4999999999995},{"$f":"BE!AF253","v":2514.6999999999998},{"$f":"BE!AG253","v":2480.8000000000002},{"$f":"BE!AH253","v":2445.6000000000004},{"$f":"BE!AI253","v":2644.2999999999997},{"$f":"BE!AJ253","v":2641.9000000000005},{"$f":"BE!AK253","v":2641.3},{"$f":"BE!AL253","v":2626.7000000000003},{"$f":"BE!AM253","v":2881.2},{"$f":"BE!AN253","v":2809.3999999999996},{"$f":"BE!AO253","v":2816.3981923423685},{"$f":"BE!AP253","v":2635.1348241959995},{"$f":"BE!AQ253","v":3096.2114521370004},{"$f":"BE!AR253","v":3126.6770315010017},{"$f":"BE!AS253","v":2801.6698762760002},{"$f":"BE!AT253","v":2810.2285237330011},{"$f":"BE!AU253","v":3161.0904928970022},{"$f":"BE!AV253","v":3017.3131916089969},{"$f":"BE!AW253","v":2992.2414231382718},{"$f":"BE!AX253","v":3012.1470161053667},{"$f":"BE!AY253","v":3378.8721666407951},{"$f":"BE!AZ253","v":3140.8949596966431},{"$f":"BE!BA253","v":3107.5021862858275},{"$f":"BE!BB253","v":3193.3069677240305},{"$f":"BE!BC253","v":3732.7131617177192},{"$f":"BE!BD253","v":3910.8861986905144},{"$f":"BE!BE253","v":3609.4705453598453},{"$f":"BE!BF253","v":3564.1435159591979}]
["EMT","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H234:$CY267,MATCH($B248,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B248,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":704.02353422174099},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I254","v":0},{"$f":"BE!J254","v":0},{"$f":"BE!K254","v":0},{"$f":"BE!L254","v":0},{"$f":"BE!M254","v":0},{"$f":"BE!N254","v":0},{"$f":"BE!O254","v":0},{"$f":"BE!P254","v":0},{"$f":"BE!Q254","v":0},{"$f":"BE!R254","v":0},{"$f":"BE!S254","v":0},{"$f":"BE!T254","v":0},{"$f":"BE!U254","v":0},{"$f":"BE!V254","v":0},{"$f":"BE!W254","v":0},{"$f":"BE!X254","v":0},{"$f":"BE!Y254","v":274.89999999999998},{"$f":"BE!Z254","v":294.20000000000005},{"$f":"BE!AA254","v":307.19999999999993},{"$f":"BE!AB254","v":308.90000000000009},{"$f":"BE!AC254","v":323},{"$f":"BE!AD254","v":354.70000000000005},{"$f":"BE!AE254","v":383},{"$f":"BE!AF254","v":375.70000000000005},{"$f":"BE!AG254","v":353.6},{"$f":"BE!AH254","v":372.5},{"$f":"BE!AI254","v":418.9},{"$f":"BE!AJ254","v":409.90000000000009},{"$f":"BE!AK254","v":388.8},{"$f":"BE!AL254","v":403.2},{"$f":"BE!AM254","v":436.7000000000001},{"$f":"BE!AN254","v":441.99999999999994},{"$f":"BE!AO254","v":432.85882443850994},{"$f":"BE!AP254","v":436.12455338694997},{"$f":"BE!AQ254","v":503.38221783431027},{"$f":"BE!AR254","v":501.34069561295951},{"$f":"BE!AS254","v":470.29339387000005},{"$f":"BE!AT254","v":516.36891213999991},{"$f":"BE!AU254","v":559.05708903200014},{"$f":"BE!AV254","v":543.92604374599978},{"$f":"BE!AW254","v":535.20702201799998},{"$f":"BE!AX254","v":568.32676009999989},{"$f":"BE!AY254","v":618.83628899999997},{"$f":"BE!AZ254","v":563.92284600000016},{"$f":"BE!BA254","v":569.70750099999998},{"$f":"BE!BB254","v":618.02260600000011},{"$f":"BE!BC254","v":702.63735299999996},{"$f":"BE!BD254","v":702.18556224199972},{"$f":"BE!BE254","v":704.02353422174099},{"$f":"BE!BF254","v":750.1970079390004}]
["EMT","(g) Energy exchange",{"$f":"INDEX($H234:$CY267,MATCH($B249,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B249,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0.59040139200010344},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I255","v":0},{"$f":"BE!J255","v":0},{"$f":"BE!K255","v":0},{"$f":"BE!L255","v":0},{"$f":"BE!M255","v":0},{"$f":"BE!N255","v":0},{"$f":"BE!O255","v":0},{"$f":"BE!P255","v":0},{"$f":"BE!Q255","v":0},{"$f":"BE!R255","v":0},{"$f":"BE!S255","v":0},{"$f":"BE!T255","v":0},{"$f":"BE!U255","v":0},{"$f":"BE!V255","v":0},{"$f":"BE!W255","v":0},{"$f":"BE!X255","v":0},{"$f":"BE!Y255","v":2.2999999999999998},{"$f":"BE!Z255","v":0.60000000000000009},{"$f":"BE!AA255","v":1.4},{"$f":"BE!AB255","v":0.70000000000000018},{"$f":"BE!AC255","v":0.5},{"$f":"BE!AD255","v":0.60000000000000009},{"$f":"BE!AE255","v":0.59999999999999987},{"$f":"BE!AF255","v":1.2},{"$f":"BE!AG255","v":0.8},{"$f":"BE!AH255","v":0.59999999999999987},{"$f":"BE!AI255","v":0.60000000000000009},{"$f":"BE!AJ255","v":0.39999999999999991},{"$f":"BE!AK255","v":0.8},{"$f":"BE!AL255","v":0.7},{"$f":"BE!AM255","v":0.79999999999999982},{"$f":"BE!AN255","v":1.0999999999999999},{"$f":"BE!AO255","v":0.89713228800002298},{"$f":"BE!AP255","v":0.85430412499994191},{"$f":"BE!AQ255","v":0.87598279699955128},{"$f":"BE!AR255","v":1.218510123000442},{"$f":"BE!AS255","v":0.88649253199992017},{"$f":"BE!AT255","v":0.90889785600006689},{"$f":"BE!AU255","v":0.47314268900026946},{"$f":"BE!AV255","v":0.82888400599972556},{"$f":"BE!AW255","v":0.58118625599999996},{"$f":"BE!AX255","v":0.62820265599999991},{"$f":"BE!AY255","v":0.60008287900000001},{"$f":"BE!AZ255","v":0.80171312299999997},{"$f":"BE!BA255","v":0.63861701499990886},{"$f":"BE!BB255","v":0.61297767700011718},{"$f":"BE!BC255","v":0.62010726000016803},{"$f":"BE!BD255","v":0.37040859400053705},{"$f":"BE!BE255","v":0.59040139200010344},{"$f":"BE!BF255","v":0.65433891299971947}]
["EMT","(h) Distribution losses",{"$f":"INDEX($H234:$CY267,MATCH($B250,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B250,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1035.737300624377},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I256","v":0},{"$f":"BE!J256","v":0},{"$f":"BE!K256","v":0},{"$f":"BE!L256","v":0},{"$f":"BE!M256","v":0},{"$f":"BE!N256","v":0},{"$f":"BE!O256","v":0},{"$f":"BE!P256","v":0},{"$f":"BE!Q256","v":0},{"$f":"BE!R256","v":0},{"$f":"BE!S256","v":0},{"$f":"BE!T256","v":0},{"$f":"BE!U256","v":0},{"$f":"BE!V256","v":0},{"$f":"BE!W256","v":0},{"$f":"BE!X256","v":0},{"$f":"BE!Y256","v":400.8},{"$f":"BE!Z256","v":341.09999999999997},{"$f":"BE!AA256","v":416.30000000000007},{"$f":"BE!AB256","v":288.09999999999991},{"$f":"BE!AC256","v":383},{"$f":"BE!AD256","v":335.6},{"$f":"BE!AE256","v":414.19999999999993},{"$f":"BE!AF256","v":315.60000000000014},{"$f":"BE!AG256","v":391.5},{"$f":"BE!AH256","v":375.9},{"$f":"BE!AI256","v":395.9},{"$f":"BE!AJ256","v":305.90000000000009},{"$f":"BE!AK256","v":413.4},{"$f":"BE!AL256","v":407.5},{"$f":"BE!AM256","v":427.80000000000007},{"$f":"BE!AN256","v":352.50000000000011},{"$f":"BE!AO256","v":486.96688861585807},{"$f":"BE!AP256","v":474.61324368405002},{"$f":"BE!AQ256","v":561.75016850569057},{"$f":"BE!AR256","v":479.88455876504054},{"$f":"BE!AS256","v":525.38503887400009},{"$f":"BE!AT256","v":507.03067573700139},{"$f":"BE!AU256","v":609.97151917600081},{"$f":"BE!AV256","v":546.86982585699957},{"$f":"BE!AW256","v":645.78149973989593},{"$f":"BE!AX256","v":650.41447798093964},{"$f":"BE!AY256","v":718.2560726542489},{"$f":"BE!AZ256","v":619.29195965375311},{"$f":"BE!BA256","v":775.32560748256037},{"$f":"BE!BB256","v":767.56580358719702},{"$f":"BE!BC256","v":950.44131313252456},{"$f":"BE!BD256","v":965.26910795338836},{"$f":"BE!BE256","v":1035.737300624377},{"$f":"BE!BF256","v":1005.8627984000186}]
["EMT","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H234:$CY267,MATCH($B251,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B251,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":28.76217199637005},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I258","v":0},{"$f":"BE!J258","v":0},{"$f":"BE!K258","v":0},{"$f":"BE!L258","v":0},{"$f":"BE!M258","v":0},{"$f":"BE!N258","v":0},{"$f":"BE!O258","v":0},{"$f":"BE!P258","v":0},{"$f":"BE!Q258","v":0},{"$f":"BE!R258","v":0},{"$f":"BE!S258","v":0},{"$f":"BE!T258","v":0},{"$f":"BE!U258","v":0},{"$f":"BE!V258","v":0},{"$f":"BE!W258","v":0},{"$f":"BE!X258","v":0},{"$f":"BE!Y258","v":23.7},{"$f":"BE!Z258","v":30.7},{"$f":"BE!AA258","v":39.699999999999996},{"$f":"BE!AB258","v":30.5},{"$f":"BE!AC258","v":28},{"$f":"BE!AD258","v":22.6},{"$f":"BE!AE258","v":32.6},{"$f":"BE!AF258","v":27.099999999999994},{"$f":"BE!AG258","v":25.7},{"$f":"BE!AH258","v":41.5},{"$f":"BE!AI258","v":35.200000000000003},{"$f":"BE!AJ258","v":29.5},{"$f":"BE!AK258","v":34.1},{"$f":"BE!AL258","v":38.499999999999993},{"$f":"BE!AM258","v":31.900000000000013},{"$f":"BE!AN258","v":26.900000000000006},{"$f":"BE!AO258","v":35.90456995780557},{"$f":"BE!AP258","v":35.17907618230992},{"$f":"BE!AQ258","v":37.281918808997318},{"$f":"BE!AR258","v":32.130775207795978},{"$f":"BE!AS258","v":28.047813968747956},{"$f":"BE!AT258","v":33.44587015634329},{"$f":"BE!AU258","v":34.253482768118062},{"$f":"BE!AV258","v":35.871934803666136},{"$f":"BE!AW258","v":35.424796425000984},{"$f":"BE!AX258","v":36.888801792001018},{"$f":"BE!AY258","v":40.477229300881667},{"$f":"BE!AZ258","v":31.2295998839991},{"$f":"BE!BA258","v":38.33036856526784},{"$f":"BE!BB258","v":31.24874288478329},{"$f":"BE!BC258","v":39.980427199968098},{"$f":"BE!BD258","v":45.421526096980749},{"$f":"BE!BE258","v":28.76217199637005},{"$f":"BE!BF258","v":40.773914273198308}]
["EMT","(j) Sale of Electricity CCEE",{"$f":"INDEX($H234:$CY267,MATCH($B252,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B252,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":135.95884080552682},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I259","v":0},{"$f":"BE!J259","v":0},{"$f":"BE!K259","v":0},{"$f":"BE!L259","v":0},{"$f":"BE!M259","v":0},{"$f":"BE!N259","v":0},{"$f":"BE!O259","v":0},{"$f":"BE!P259","v":0},{"$f":"BE!Q259","v":0},{"$f":"BE!R259","v":0},{"$f":"BE!S259","v":0},{"$f":"BE!T259","v":0},{"$f":"BE!U259","v":0},{"$f":"BE!V259","v":0},{"$f":"BE!W259","v":0},{"$f":"BE!X259","v":0},{"$f":"BE!Y259","v":0},{"$f":"BE!Z259","v":224.4},{"$f":"BE!AA259","v":2.4},{"$f":"BE!AB259","v":207.3},{"$f":"BE!AC259","v":277.7},{"$f":"BE!AD259","v":165.8},{"$f":"BE!AE259","v":5.7},{"$f":"BE!AF259","v":27.100000000000023},{"$f":"BE!AG259","v":173.5},{"$f":"BE!AH259","v":125.69999999999999},{"$f":"BE!AI259","v":8.6},{"$f":"BE!AJ259","v":74.5},{"$f":"BE!AK259","v":95.3},{"$f":"BE!AL259","v":92.2},{"$f":"BE!AM259","v":84.8},{"$f":"BE!AN259","v":204.7},{"$f":"BE!AO259","v":323.98091239259196},{"$f":"BE!AP259","v":460.6891164624123},{"$f":"BE!AQ259","v":123.31270434789974},{"$f":"BE!AR259","v":60.235076960096421},{"$f":"BE!AS259","v":447.08407479922215},{"$f":"BE!AT259","v":470.47953491078755},{"$f":"BE!AU259","v":250.11985207904797},{"$f":"BE!AV259","v":468.67210654073438},{"$f":"BE!AW259","v":313.29188338099954},{"$f":"BE!AX259","v":244.03763164700021},{"$f":"BE!AY259","v":141.53345926500006},{"$f":"BE!AZ259","v":308.71166981600015},{"$f":"BE!BA259","v":236.35579981878877},{"$f":"BE!BB259","v":279.78077627456514},{"$f":"BE!BC259","v":96.584671852646238},{"$f":"BE!BD259","v":-4.500411099954249E-2},{"$f":"BE!BE259","v":135.95884080552682},{"$f":"BE!BF259","v":222.66903763555203}]
["EMT","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H234:$CY267,MATCH($B253,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B253,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":3069.5776225480008},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I260","v":0},{"$f":"BE!J260","v":0},{"$f":"BE!K260","v":0},{"$f":"BE!L260","v":0},{"$f":"BE!M260","v":0},{"$f":"BE!N260","v":0},{"$f":"BE!O260","v":0},{"$f":"BE!P260","v":0},{"$f":"BE!Q260","v":0},{"$f":"BE!R260","v":0},{"$f":"BE!S260","v":0},{"$f":"BE!T260","v":0},{"$f":"BE!U260","v":0},{"$f":"BE!V260","v":0},{"$f":"BE!W260","v":0},{"$f":"BE!X260","v":0},{"$f":"BE!Y260","v":2090.6},{"$f":"BE!Z260","v":2276.8999999999996},{"$f":"BE!AA260","v":2141},{"$f":"BE!AB260","v":2224.7000000000003},{"$f":"BE!AC260","v":2336.1999999999998},{"$f":"BE!AD260","v":2265.4},{"$f":"BE!AE260","v":2282.1999999999998},{"$f":"BE!AF260","v":2192},{"$f":"BE!AG260","v":2325.5999999999995},{"$f":"BE!AH260","v":2239.6999999999998},{"$f":"BE!AI260","v":2268.5999999999995},{"$f":"BE!AJ260","v":2335.6000000000004},{"$f":"BE!AK260","v":2381.1},{"$f":"BE!AL260","v":2353.5},{"$f":"BE!AM260","v":2560.3999999999996},{"$f":"BE!AN260","v":2597.9},{"$f":"BE!AO260","v":2742.5277179662558},{"$f":"BE!AP260","v":2694.0241593287715},{"$f":"BE!AQ260","v":2752.5478746625877},{"$f":"BE!AR260","v":2716.4836779329344},{"$f":"BE!AS260","v":2805.6218786419699},{"$f":"BE!AT260","v":2796.8761188041321},{"$f":"BE!AU260","v":2885.9335960231679},{"$f":"BE!AV260","v":2977.1023052013979},{"$f":"BE!AW260","v":2805.1698946702727},{"$f":"BE!AX260","v":2724.118486788368},{"$f":"BE!AY260","v":2941.446483327677},{"$f":"BE!AZ260","v":2916.1116702736422},{"$f":"BE!BA260","v":2811.8422366548843},{"$f":"BE!BB260","v":2885.7009032063793},{"$f":"BE!BC260","v":3166.0208005103336},{"$f":"BE!BD260","v":3253.7067498404954},{"$f":"BE!BE260","v":3069.5776225480008},{"$f":"BE!BF260","v":3076.7351210159482}]
["EMT"]
["EMT"]
["EMT","(a) Energy purchased",{"$f":"INDEX($H234:$CY267,MATCH($B256,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B256,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":2519.223533040155},{"$f":"IFERROR(IF((C256/D256-1)*100<=-100,\"-\",IF((C256/D256-1)*100=0,\"-\",(C256/D256-1)*100)),\"-\")","v":"-"},{"$f":"C256-D256","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I263","v":0},{"$f":"BE!J263","v":0},{"$f":"BE!K263","v":0},{"$f":"BE!L263","v":0},{"$f":"BE!M263","v":0},{"$f":"BE!N263","v":0},{"$f":"BE!O263","v":0},{"$f":"BE!P263","v":0},{"$f":"BE!Q263","v":0},{"$f":"BE!R263","v":0},{"$f":"BE!S263","v":0},{"$f":"BE!T263","v":0},{"$f":"BE!U263","v":0},{"$f":"BE!V263","v":0},{"$f":"BE!W263","v":0},{"$f":"BE!X263","v":0},{"$f":"BE!Y263","v":1689.6999999999998},{"$f":"BE!Z263","v":1991.1999999999998},{"$f":"BE!AA263","v":1899.2},{"$f":"BE!AB263","v":1920.8},{"$f":"BE!AC263","v":1883.6},{"$f":"BE!AD263","v":1880.6999999999998},{"$f":"BE!AE263","v":1841.7000000000003},{"$f":"BE!AF263","v":1810.3000000000002},{"$f":"BE!AG263","v":1881.6999999999998},{"$f":"BE!AH263","v":1856.6},{"$f":"BE!AI263","v":1996.9},{"$f":"BE!AJ263","v":2000.3},{"$f":"BE!AK263","v":1961.8000000000002},{"$f":"BE!AL263","v":2091.0999999999995},{"$f":"BE!AM263","v":2264.6000000000004},{"$f":"BE!AN263","v":2337.4999999999995},{"$f":"BE!AO263","v":2385.5398987668868},{"$f":"BE!AP263","v":2356.4303192017724},{"$f":"BE!AQ263","v":2441.7538227479295},{"$f":"BE!AR263","v":2374.5873636235901},{"$f":"BE!AS263","v":2408.34781521697},{"$f":"BE!AT263","v":2426.7967849151328},{"$f":"BE!AU263","v":2558.4716106821661},{"$f":"BE!AV263","v":2689.2936588544003},{"$f":"BE!AW263","v":2434.2484212639997},{"$f":"BE!AX263","v":2341.039530131},{"$f":"BE!AY263","v":2579.9194117200004},{"$f":"BE!AZ263","v":2533.3055361880001},{"$f":"BE!BA263","v":2365.3538545370566},{"$f":"BE!BB263","v":2441.3426442403497},{"$f":"BE!BC263","v":2596.0880643807236},{"$f":"BE!BD263","v":2540.9455047358724},{"$f":"BE!BE263","v":2519.223533040155},{"$f":"BE!BF263","v":2488.1275068967507}]
["EMT","ü  Bilateral",{"$f":"INDEX($H234:$CY267,MATCH($B257,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B257,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":588.97678591890406},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I264","v":0},{"$f":"BE!J264","v":0},{"$f":"BE!K264","v":0},{"$f":"BE!L264","v":0},{"$f":"BE!M264","v":0},{"$f":"BE!N264","v":0},{"$f":"BE!O264","v":0},{"$f":"BE!P264","v":0},{"$f":"BE!Q264","v":0},{"$f":"BE!R264","v":0},{"$f":"BE!S264","v":0},{"$f":"BE!T264","v":0},{"$f":"BE!U264","v":0},{"$f":"BE!V264","v":0},{"$f":"BE!W264","v":0},{"$f":"BE!X264","v":0},{"$f":"BE!Y264","v":398.1},{"$f":"BE!Z264","v":668.6},{"$f":"BE!AA264","v":546.59999999999991},{"$f":"BE!AB264","v":550.30000000000018},{"$f":"BE!AC264","v":533},{"$f":"BE!AD264","v":511.2},{"$f":"BE!AE264","v":461.1},{"$f":"BE!AF264","v":467.59999999999991},{"$f":"BE!AG264","v":453.5},{"$f":"BE!AH264","v":394.29999999999995},{"$f":"BE!AI264","v":476.29999999999995},{"$f":"BE!AJ264","v":460},{"$f":"BE!AK264","v":455.2},{"$f":"BE!AL264","v":615.29999999999995},{"$f":"BE!AM264","v":585.20000000000005},{"$f":"BE!AN264","v":562.99999999999977},{"$f":"BE!AO264","v":660.51107364613767},{"$f":"BE!AP264","v":622.13942891135798},{"$f":"BE!AQ264","v":657.00016200560253},{"$f":"BE!AR264","v":615.91650268490162},{"$f":"BE!AS264","v":593.80068484539061},{"$f":"BE!AT264","v":614.64888113082384},{"$f":"BE!AU264","v":586.54734156668201},{"$f":"BE!AV264","v":682.45236788995521},{"$f":"BE!AW264","v":640.83416777000002},{"$f":"BE!AX264","v":530.69721516999994},{"$f":"BE!AY264","v":575.71033411099995},{"$f":"BE!AZ264","v":570.31167866600003},{"$f":"BE!BA264","v":515.81632383222654},{"$f":"BE!BB264","v":542.84439837088121},{"$f":"BE!BC264","v":567.55144275627526},{"$f":"BE!BD264","v":539.69050155861692},{"$f":"BE!BE264","v":588.97678591890406},{"$f":"BE!BF264","v":558.42008664846264}]
["EMT","ü  Energy Auctions",{"$f":"INDEX($H234:$CY267,MATCH($B258,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B258,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1078.1731582932239},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I265","v":0},{"$f":"BE!J265","v":0},{"$f":"BE!K265","v":0},{"$f":"BE!L265","v":0},{"$f":"BE!M265","v":0},{"$f":"BE!N265","v":0},{"$f":"BE!O265","v":0},{"$f":"BE!P265","v":0},{"$f":"BE!Q265","v":0},{"$f":"BE!R265","v":0},{"$f":"BE!S265","v":0},{"$f":"BE!T265","v":0},{"$f":"BE!U265","v":0},{"$f":"BE!V265","v":0},{"$f":"BE!W265","v":0},{"$f":"BE!X265","v":0},{"$f":"BE!Y265","v":560.20000000000005},{"$f":"BE!Z265","v":580.5},{"$f":"BE!AA265","v":581.79999999999995},{"$f":"BE!AB265","v":587.69999999999982},{"$f":"BE!AC265","v":588.9},{"$f":"BE!AD265","v":572.4},{"$f":"BE!AE265","v":534.40000000000009},{"$f":"BE!AF265","v":527.39999999999986},{"$f":"BE!AG265","v":636.20000000000005},{"$f":"BE!AH265","v":664.8},{"$f":"BE!AI265","v":700.2},{"$f":"BE!AJ265","v":713.49999999999977},{"$f":"BE!AK265","v":688.6},{"$f":"BE!AL265","v":629.49999999999989},{"$f":"BE!AM265","v":763.00000000000011},{"$f":"BE!AN265","v":872.5999999999998},{"$f":"BE!AO265","v":822.78641978212659},{"$f":"BE!AP265","v":825.84658681364385},{"$f":"BE!AQ265","v":837.11214869232663},{"$f":"BE!AR265","v":817.98769910308192},{"$f":"BE!AS265","v":859.15583765542897},{"$f":"BE!AT265","v":861.91378518328111},{"$f":"BE!AU265","v":913.83457893548393},{"$f":"BE!AV265","v":947.67364219247247},{"$f":"BE!AW265","v":835.68685500000004},{"$f":"BE!AX265","v":842.79542900000013},{"$f":"BE!AY265","v":898.61567300000013},{"$f":"BE!AZ265","v":880.37693499999989},{"$f":"BE!BA265","v":980.88456264129047},{"$f":"BE!BB265","v":1000.7634624526794},{"$f":"BE!BC265","v":1041.2012935014482},{"$f":"BE!BD265","v":1031.1690059695843},{"$f":"BE!BE265","v":1078.1731582932239},{"$f":"BE!BF265","v":1061.7288645197759}]
["EMT","ü  Itaipu Quota",{"$f":"INDEX($H234:$CY267,MATCH($B259,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B259,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":383.56595942889612},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I266","v":0},{"$f":"BE!J266","v":0},{"$f":"BE!K266","v":0},{"$f":"BE!L266","v":0},{"$f":"BE!M266","v":0},{"$f":"BE!N266","v":0},{"$f":"BE!O266","v":0},{"$f":"BE!P266","v":0},{"$f":"BE!Q266","v":0},{"$f":"BE!R266","v":0},{"$f":"BE!S266","v":0},{"$f":"BE!T266","v":0},{"$f":"BE!U266","v":0},{"$f":"BE!V266","v":0},{"$f":"BE!W266","v":0},{"$f":"BE!X266","v":0},{"$f":"BE!Y266","v":330.9},{"$f":"BE!Z266","v":330.6},{"$f":"BE!AA266","v":333.1},{"$f":"BE!AB266","v":334.69999999999993},{"$f":"BE!AC266","v":323.10000000000002},{"$f":"BE!AD266","v":325.5},{"$f":"BE!AE266","v":331.29999999999995},{"$f":"BE!AF266","v":331.50000000000011},{"$f":"BE!AG266","v":315.89999999999998},{"$f":"BE!AH266","v":319.20000000000005},{"$f":"BE!AI266","v":324.29999999999995},{"$f":"BE!AJ266","v":324.10000000000002},{"$f":"BE!AK266","v":336.1},{"$f":"BE!AL266","v":339.4},{"$f":"BE!AM266","v":344.9},{"$f":"BE!AN266","v":345.29999999999995},{"$f":"BE!AO266","v":348.34098387760656},{"$f":"BE!AP266","v":347.34606992478683},{"$f":"BE!AQ266","v":353.95483704699996},{"$f":"BE!AR266","v":355.06629183460677},{"$f":"BE!AS266","v":358.1233247061507},{"$f":"BE!AT266","v":360.62558958402747},{"$f":"BE!AU266","v":367.0718691730001},{"$f":"BE!AV266","v":366.1493997539726},{"$f":"BE!AW266","v":365.39031449100003},{"$f":"BE!AX266","v":370.92050995300002},{"$f":"BE!AY266","v":377.859121609},{"$f":"BE!AZ266","v":378.26941752200003},{"$f":"BE!BA266","v":365.52795106353972},{"$f":"BE!BB266","v":370.24460241678901},{"$f":"BE!BC266","v":375.42198512300001},{"$f":"BE!BD266","v":376.89361820767135},{"$f":"BE!BE266","v":383.56595942889612},{"$f":"BE!BF266","v":383.20431371087432}]
["EMT","ü  PROINFA Quota",{"$f":"INDEX($H234:$CY267,MATCH($B260,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B260,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":40.482170399131263},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I267","v":0},{"$f":"BE!J267","v":0},{"$f":"BE!K267","v":0},{"$f":"BE!L267","v":0},{"$f":"BE!M267","v":0},{"$f":"BE!N267","v":0},{"$f":"BE!O267","v":0},{"$f":"BE!P267","v":0},{"$f":"BE!Q267","v":0},{"$f":"BE!R267","v":0},{"$f":"BE!S267","v":0},{"$f":"BE!T267","v":0},{"$f":"BE!U267","v":0},{"$f":"BE!V267","v":0},{"$f":"BE!W267","v":0},{"$f":"BE!X267","v":0},{"$f":"BE!Y267","v":38.799999999999997},{"$f":"BE!Z267","v":39.100000000000009},{"$f":"BE!AA267","v":45.599999999999994},{"$f":"BE!AB267","v":46.699999999999989},{"$f":"BE!AC267","v":40.1},{"$f":"BE!AD267","v":39.800000000000004},{"$f":"BE!AE267","v":44.5},{"$f":"BE!AF267","v":46.400000000000006},{"$f":"BE!AG267","v":39},{"$f":"BE!AH267","v":40.799999999999997},{"$f":"BE!AI267","v":42.7},{"$f":"BE!AJ267","v":46},{"$f":"BE!AK267","v":40.4},{"$f":"BE!AL267","v":42.1},{"$f":"BE!AM267","v":45.499999999999993},{"$f":"BE!AN267","v":47.400000000000013},{"$f":"BE!AO267","v":40.754043000000003},{"$f":"BE!AP267","v":42.163889999999988},{"$f":"BE!AQ267","v":46.596348999999989},{"$f":"BE!AR267","v":49.279464000000019},{"$f":"BE!AS267","v":39.746670999999999},{"$f":"BE!AT267","v":45.975601000000005},{"$f":"BE!AU267","v":49.307512999999972},{"$f":"BE!AV267","v":51.482461000000001},{"$f":"BE!AW267","v":40.269888999999992},{"$f":"BE!AX267","v":42.749623999999997},{"$f":"BE!AY267","v":48.081989999999998},{"$f":"BE!AZ267","v":48.609257999999997},{"$f":"BE!BA267","v":41.301749999999998},{"$f":"BE!BB267","v":41.888091000000017},{"$f":"BE!BC267","v":44.739805000000004},{"$f":"BE!BD267","v":45.99593000000003},{"$f":"BE!BE267","v":40.482170399131263},{"$f":"BE!BF267","v":41.67311001763791}]
["EMT","ü  ANGRA Quota",{"$f":"INDEX($H234:$CY267,MATCH($B261,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B261,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":76.127511999999996},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I268","v":0},{"$f":"BE!J268","v":0},{"$f":"BE!K268","v":0},{"$f":"BE!L268","v":0},{"$f":"BE!M268","v":0},{"$f":"BE!N268","v":0},{"$f":"BE!O268","v":0},{"$f":"BE!P268","v":0},{"$f":"BE!Q268","v":0},{"$f":"BE!R268","v":0},{"$f":"BE!S268","v":0},{"$f":"BE!T268","v":0},{"$f":"BE!U268","v":0},{"$f":"BE!V268","v":0},{"$f":"BE!W268","v":0},{"$f":"BE!X268","v":0},{"$f":"BE!Y268","v":60.3},{"$f":"BE!Z268","v":59.3},{"$f":"BE!AA268","v":60.400000000000006},{"$f":"BE!AB268","v":60.400000000000006},{"$f":"BE!AC268","v":59.2},{"$f":"BE!AD268","v":59.800000000000004},{"$f":"BE!AE268","v":60.5},{"$f":"BE!AF268","v":60.400000000000006},{"$f":"BE!AG268","v":59.1},{"$f":"BE!AH268","v":59.800000000000004},{"$f":"BE!AI268","v":60.5},{"$f":"BE!AJ268","v":60.400000000000006},{"$f":"BE!AK268","v":63.2},{"$f":"BE!AL268","v":64.099999999999994},{"$f":"BE!AM268","v":64.599999999999994},{"$f":"BE!AN268","v":64.700000000000045},{"$f":"BE!AO268","v":65.294221459016399},{"$f":"BE!AP268","v":65.294221540983585},{"$f":"BE!AQ268","v":66.011741000000001},{"$f":"BE!AR268","v":66.011740000000003},{"$f":"BE!AS268","v":68.167439999999999},{"$f":"BE!AT268","v":68.924856000000005},{"$f":"BE!AU268","v":69.682272000000012},{"$f":"BE!AV268","v":69.685595000000063},{"$f":"BE!AW268","v":68.703004000000007},{"$f":"BE!AX268","v":69.466369999999998},{"$f":"BE!AY268","v":70.229735000000005},{"$f":"BE!AZ268","v":70.229736000000003},{"$f":"BE!BA268","v":70.933160000000001},{"$f":"BE!BB268","v":71.721306000000013},{"$f":"BE!BC268","v":72.509451999999968},{"$f":"BE!BD268","v":72.509451999999996},{"$f":"BE!BE268","v":76.127511999999996},{"$f":"BE!BF268","v":76.127511999999996}]
["EMT","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H234:$CY267,MATCH($B262,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B262,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":351.89794699999993},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I269","v":0},{"$f":"BE!J269","v":0},{"$f":"BE!K269","v":0},{"$f":"BE!L269","v":0},{"$f":"BE!M269","v":0},{"$f":"BE!N269","v":0},{"$f":"BE!O269","v":0},{"$f":"BE!P269","v":0},{"$f":"BE!Q269","v":0},{"$f":"BE!R269","v":0},{"$f":"BE!S269","v":0},{"$f":"BE!T269","v":0},{"$f":"BE!U269","v":0},{"$f":"BE!V269","v":0},{"$f":"BE!W269","v":0},{"$f":"BE!X269","v":0},{"$f":"BE!Y269","v":301.39999999999998},{"$f":"BE!Z269","v":313.10000000000002},{"$f":"BE!AA269","v":331.70000000000005},{"$f":"BE!AB269","v":341},{"$f":"BE!AC269","v":339.3},{"$f":"BE!AD269","v":371.99999999999994},{"$f":"BE!AE269","v":409.90000000000009},{"$f":"BE!AF269","v":377},{"$f":"BE!AG269","v":378},{"$f":"BE!AH269","v":377.7},{"$f":"BE!AI269","v":392.90000000000009},{"$f":"BE!AJ269","v":396.29999999999995},{"$f":"BE!AK269","v":378.3},{"$f":"BE!AL269","v":400.7},{"$f":"BE!AM269","v":461.40000000000015},{"$f":"BE!AN269","v":444.49999999999994},{"$f":"BE!AO269","v":447.85315700199993},{"$f":"BE!AP269","v":453.64012201100007},{"$f":"BE!AQ269","v":481.07858500300028},{"$f":"BE!AR269","v":470.32566600100017},{"$f":"BE!AS269","v":489.3538570099999},{"$f":"BE!AT269","v":474.70807201700012},{"$f":"BE!AU269","v":572.0280360070002},{"$f":"BE!AV269","v":571.85019301800003},{"$f":"BE!AW269","v":483.36419100299997},{"$f":"BE!AX269","v":484.41038200800006},{"$f":"BE!AY269","v":609.42255799999998},{"$f":"BE!AZ269","v":585.50851100000023},{"$f":"BE!BA269","v":390.89010699999994},{"$f":"BE!BB269","v":413.88078400000006},{"$f":"BE!BC269","v":494.66408600000011},{"$f":"BE!BD269","v":474.68699699999991},{"$f":"BE!BE269","v":351.89794699999993},{"$f":"BE!BF269","v":366.97361999999987}]
["EMT","ü  Supply Contract",{"$f":"INDEX($H234:$CY267,MATCH($B263,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B263,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I270","v":0},{"$f":"BE!J270","v":0},{"$f":"BE!K270","v":0},{"$f":"BE!L270","v":0},{"$f":"BE!M270","v":0},{"$f":"BE!N270","v":0},{"$f":"BE!O270","v":0},{"$f":"BE!P270","v":0},{"$f":"BE!Q270","v":0},{"$f":"BE!R270","v":0},{"$f":"BE!S270","v":0},{"$f":"BE!T270","v":0},{"$f":"BE!U270","v":0},{"$f":"BE!V270","v":0},{"$f":"BE!W270","v":0},{"$f":"BE!X270","v":0},{"$f":"BE!Y270","v":0},{"$f":"BE!Z270","v":0},{"$f":"BE!AA270","v":0},{"$f":"BE!AB270","v":0},{"$f":"BE!AC270","v":0},{"$f":"BE!AD270","v":0},{"$f":"BE!AE270","v":0},{"$f":"BE!AF270","v":0},{"$f":"BE!AG270","v":0},{"$f":"BE!AH270","v":0},{"$f":"BE!AI270","v":0},{"$f":"BE!AJ270","v":0},{"$f":"BE!AK270","v":0},{"$f":"BE!AL270","v":0},{"$f":"BE!AM270","v":0},{"$f":"BE!AN270","v":0},{"$f":"BE!AO270","v":0},{"$f":"BE!AP270","v":0},{"$f":"BE!AQ270","v":0},{"$f":"BE!AR270","v":0},{"$f":"BE!AS270","v":0},{"$f":"BE!AT270","v":0},{"$f":"BE!AU270","v":0},{"$f":"BE!AV270","v":0},{"$f":"BE!AW270","v":0},{"$f":"BE!AX270","v":0},{"$f":"BE!AY270","v":0},{"$f":"BE!AZ270","v":0},{"$f":"BE!BA270","v":0},{"$f":"BE!BB270","v":0},{"$f":"BE!BC270","v":0},{"$f":"BE!BD270","v":0},{"$f":"BE!BE270","v":0},{"$f":"BE!BF270","v":0}]
["EMT","ü  Generation distributed",{"$f":"INDEX($H234:$CY267,MATCH($B264,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B264,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":545.83691950784487},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I271","v":0},{"$f":"BE!J271","v":0},{"$f":"BE!K271","v":0},{"$f":"BE!L271","v":0},{"$f":"BE!M271","v":0},{"$f":"BE!N271","v":0},{"$f":"BE!O271","v":0},{"$f":"BE!P271","v":0},{"$f":"BE!Q271","v":0},{"$f":"BE!R271","v":0},{"$f":"BE!S271","v":0},{"$f":"BE!T271","v":0},{"$f":"BE!U271","v":0},{"$f":"BE!V271","v":0},{"$f":"BE!W271","v":0},{"$f":"BE!X271","v":0},{"$f":"BE!Y271","v":1.3},{"$f":"BE!Z271","v":1.5999999999999999},{"$f":"BE!AA271","v":1.5000000000000004},{"$f":"BE!AB271","v":1.3999999999999995},{"$f":"BE!AC271","v":1.6},{"$f":"BE!AD271","v":1.2999999999999998},{"$f":"BE!AE271","v":2.0000000000000004},{"$f":"BE!AF271","v":1.1999999999999993},{"$f":"BE!AG271","v":1.6},{"$f":"BE!AH271","v":1.6999999999999997},{"$f":"BE!AI271","v":1.5},{"$f":"BE!AJ271","v":1.2000000000000002},{"$f":"BE!AK271","v":0},{"$f":"BE!AL271","v":71.400000000000006},{"$f":"BE!AM271","v":38.599999999999994},{"$f":"BE!AN271","v":47},{"$f":"BE!AO271","v":85.082360000000051},{"$f":"BE!AP271","v":101.1483629999999},{"$f":"BE!AQ271","v":100.24005300000016},{"$f":"BE!AR271","v":118.30637768736835},{"$f":"BE!AS271","v":153.06606500000001},{"$f":"BE!AT271","v":165.8130459999999},{"$f":"BE!AU271","v":190.87426000000011},{"$f":"BE!AV271","v":208.89802999999995},{"$f":"BE!AW271","v":251.56615881627201},{"$f":"BE!AX271","v":290.00987683736696},{"$f":"BE!AY271","v":307.93379828565605},{"$f":"BE!AZ271","v":329.63461047564294},{"$f":"BE!BA271","v":367.66977880782702},{"$f":"BE!BB271","v":429.63916029603104},{"$f":"BE!BC271","v":442.92225315271901},{"$f":"BE!BD271","v":510.80817003551408},{"$f":"BE!BE271","v":545.83691950784487},{"$f":"BE!BF271","v":584.76325011919698}]
["EMT","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H234:$CY267,MATCH($B265,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B265,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":4.5171700000000001},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I272","v":0},{"$f":"BE!J272","v":0},{"$f":"BE!K272","v":0},{"$f":"BE!L272","v":0},{"$f":"BE!M272","v":0},{"$f":"BE!N272","v":0},{"$f":"BE!O272","v":0},{"$f":"BE!P272","v":0},{"$f":"BE!Q272","v":0},{"$f":"BE!R272","v":0},{"$f":"BE!S272","v":0},{"$f":"BE!T272","v":0},{"$f":"BE!U272","v":0},{"$f":"BE!V272","v":0},{"$f":"BE!W272","v":0},{"$f":"BE!X272","v":0},{"$f":"BE!Y272","v":387.5},{"$f":"BE!Z272","v":287.70000000000005},{"$f":"BE!AA272","v":226.09999999999991},{"$f":"BE!AB272","v":303.40000000000009},{"$f":"BE!AC272","v":451},{"$f":"BE!AD272","v":383.4},{"$f":"BE!AE272","v":254.89999999999998},{"$f":"BE!AF272","v":311.20000000000005},{"$f":"BE!AG272","v":442.2},{"$f":"BE!AH272","v":381.40000000000003},{"$f":"BE!AI272","v":219.60000000000002},{"$f":"BE!AJ272","v":308.09999999999991},{"$f":"BE!AK272","v":379.9},{"$f":"BE!AL272","v":191.10000000000002},{"$f":"BE!AM272","v":164.39999999999998},{"$f":"BE!AN272","v":214.30000000000007},{"$f":"BE!AO272","v":271.90545919936852},{"$f":"BE!AP272","v":236.44547712700006},{"$f":"BE!AQ272","v":155.88393790999976},{"$f":"BE!AR272","v":155.58252067463172},{"$f":"BE!AS272","v":244.207998425},{"$f":"BE!AT272","v":204.26628788899998},{"$f":"BE!AU272","v":136.58772534100001},{"$f":"BE!AV272","v":78.910616346999973},{"$f":"BE!AW272","v":119.35531458999999},{"$f":"BE!AX272","v":93.069079819999999},{"$f":"BE!AY272","v":38.104986500020082},{"$f":"BE!AZ272","v":53.171523610000001},{"$f":"BE!BA272","v":78.81860331},{"$f":"BE!BB272","v":14.719098669999994},{"$f":"BE!BC272","v":3.3478840000000076},{"$f":"BE!BD272","v":4.1733420000000052},{"$f":"BE!BE272","v":4.5171700000000001},{"$f":"BE!BF272","v":3.8443640000000006}]
["EMT","(c) Settlement at CCEE",{"$f":"INDEX($H234:$CY267,MATCH($B266,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B266,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I273","v":0},{"$f":"BE!J273","v":0},{"$f":"BE!K273","v":0},{"$f":"BE!L273","v":0},{"$f":"BE!M273","v":0},{"$f":"BE!N273","v":0},{"$f":"BE!O273","v":0},{"$f":"BE!P273","v":0},{"$f":"BE!Q273","v":0},{"$f":"BE!R273","v":0},{"$f":"BE!S273","v":0},{"$f":"BE!T273","v":0},{"$f":"BE!U273","v":0},{"$f":"BE!V273","v":0},{"$f":"BE!W273","v":0},{"$f":"BE!X273","v":0},{"$f":"BE!Y273","v":12.1},{"$f":"BE!Z273","v":-3.5999999999999996},{"$f":"BE!AA273","v":14.2},{"$f":"BE!AB273","v":-0.9},{"$f":"BE!AC273","v":0},{"$f":"BE!AD273","v":0},{"$f":"BE!AE273","v":183.6},{"$f":"BE!AF273","v":69.300000000000011},{"$f":"BE!AG273","v":0},{"$f":"BE!AH273","v":0},{"$f":"BE!AI273","v":50.6},{"$f":"BE!AJ273","v":25.999999999999993},{"$f":"BE!AK273","v":39.4},{"$f":"BE!AL273","v":0},{"$f":"BE!AM273","v":92.6},{"$f":"BE!AN273","v":-0.80000000000001137},{"$f":"BE!AO273","v":0},{"$f":"BE!AP273","v":0},{"$f":"BE!AQ273","v":54.670061004658699},{"$f":"BE!AR273","v":68.007415947341343},{"$f":"BE!AS273","v":0},{"$f":"BE!AT273","v":0},{"$f":"BE!AU273","v":0},{"$f":"BE!AV273","v":0},{"$f":"BE!AW273","v":0},{"$f":"BE!AX273","v":0},{"$f":"BE!AY273","v":15.488286821999937},{"$f":"BE!AZ273","v":0},{"$f":"BE!BA273","v":0},{"$f":"BE!BB273","v":0},{"$f":"BE!BC273","v":123.66259897688823},{"$f":"BE!BD273","v":197.7797330691117},{"$f":"BE!BE273","v":0},{"$f":"BE!BF273","v":0}]
["EMT","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H234:$CY267,MATCH($B267,$H234:$H267,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H234:$CY267,MATCH($B267,$H234:$H267,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":3069.5776225479999},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I274","v":0},{"$f":"BE!J274","v":0},{"$f":"BE!K274","v":0},{"$f":"BE!L274","v":0},{"$f":"BE!M274","v":0},{"$f":"BE!N274","v":0},{"$f":"BE!O274","v":0},{"$f":"BE!P274","v":0},{"$f":"BE!Q274","v":0},{"$f":"BE!R274","v":0},{"$f":"BE!S274","v":0},{"$f":"BE!T274","v":0},{"$f":"BE!U274","v":0},{"$f":"BE!V274","v":0},{"$f":"BE!W274","v":0},{"$f":"BE!X274","v":0},{"$f":"BE!Y274","v":2090.6},{"$f":"BE!Z274","v":2276.8999999999996},{"$f":"BE!AA274","v":2141},{"$f":"BE!AB274","v":2224.6999999999998},{"$f":"BE!AC274","v":2336.1999999999998},{"$f":"BE!AD274","v":2265.4},{"$f":"BE!AE274","v":2282.2000000000003},{"$f":"BE!AF274","v":2192},{"$f":"BE!AG274","v":2325.4999999999995},{"$f":"BE!AH274","v":2239.6999999999998},{"$f":"BE!AI274","v":2268.6},{"$f":"BE!AJ274","v":2335.5999999999995},{"$f":"BE!AK274","v":2381.1000000000004},{"$f":"BE!AL274","v":2353.5999999999995},{"$f":"BE!AM274","v":2560.2000000000003},{"$f":"BE!AN274","v":2597.9999999999995},{"$f":"BE!AO274","v":2742.5277179662553},{"$f":"BE!AP274","v":2694.0241593287724},{"$f":"BE!AQ274","v":2752.5478746625877},{"$f":"BE!AR274","v":2716.4836779329316},{"$f":"BE!AS274","v":2805.6218786419699},{"$f":"BE!AT274","v":2796.8761188041326},{"$f":"BE!AU274","v":2885.933596023166},{"$f":"BE!AV274","v":2977.1023052014002},{"$f":"BE!AW274","v":2805.1698946702718},{"$f":"BE!AX274","v":2724.1184867883667},{"$f":"BE!AY274","v":2941.4464833276761},{"$f":"BE!AZ274","v":2916.1116702736431},{"$f":"BE!BA274","v":2811.8422366548839},{"$f":"BE!BB274","v":2885.7009032063806},{"$f":"BE!BC274","v":3166.0208005103304},{"$f":"BE!BD274","v":3253.7067498404986},{"$f":"BE!BE274","v":3069.5776225479999},{"$f":"BE!BF274","v":3076.7351210159477}]
["EMT"]
["EMS","EMS",null,null,null,null,null,{"$f":"B269","v":"EMS"}]
["EMS"]
["EMS",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["EMS"]
["EMS"]
["EMS"]
["EMS","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H271:$CY304,MATCH($B275,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B275,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1204.4742623374927},{"$f":"IFERROR(IF((C275/D275-1)*100<=-100,\"-\",IF((C275/D275-1)*100=0,\"-\",(C275/D275-1)*100)),\"-\")","v":"-"},{"$f":"C275-D275","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I282","v":0},{"$f":"BE!J282","v":0},{"$f":"BE!K282","v":0},{"$f":"BE!L282","v":0},{"$f":"BE!M282","v":0},{"$f":"BE!N282","v":0},{"$f":"BE!O282","v":0},{"$f":"BE!P282","v":0},{"$f":"BE!Q282","v":0},{"$f":"BE!R282","v":0},{"$f":"BE!S282","v":0},{"$f":"BE!T282","v":0},{"$f":"BE!U282","v":0},{"$f":"BE!V282","v":0},{"$f":"BE!W282","v":0},{"$f":"BE!X282","v":0},{"$f":"BE!Y282","v":1154.5999999999999},{"$f":"BE!Z282","v":1025.4000000000001},{"$f":"BE!AA282","v":979.3},{"$f":"BE!AB282","v":1140.3000000000002},{"$f":"BE!AC282","v":1145.9000000000001},{"$f":"BE!AD282","v":989.7},{"$f":"BE!AE282","v":1031},{"$f":"BE!AF282","v":1149.7},{"$f":"BE!AG282","v":1148},{"$f":"BE!AH282","v":1041.7},{"$f":"BE!AI282","v":991.59999999999991},{"$f":"BE!AJ282","v":1177.8999999999996},{"$f":"BE!AK282","v":1227.2},{"$f":"BE!AL282","v":1056.2},{"$f":"BE!AM282","v":1039.9999999999995},{"$f":"BE!AN282","v":1253.4000000000005},{"$f":"BE!AO282","v":1230.2693680000002},{"$f":"BE!AP282","v":968.24762700000008},{"$f":"BE!AQ282","v":1069.3133719999998},{"$f":"BE!AR282","v":1257.810528},{"$f":"BE!AS282","v":1131.819939},{"$f":"BE!AT282","v":1038.804048},{"$f":"BE!AU282","v":1015.9560260000004},{"$f":"BE!AV282","v":1193.948165},{"$f":"BE!AW282","v":1212.0461621979209},{"$f":"BE!AX282","v":949.93490733515409},{"$f":"BE!AY282","v":978.24028305723118},{"$f":"BE!AZ282","v":1078.3855247041161},{"$f":"BE!BA282","v":1075.8608805700121},{"$f":"BE!BB282","v":961.4357942229268},{"$f":"BE!BC282","v":990.85863861263272},{"$f":"BE!BD282","v":1230.5322075156239},{"$f":"BE!BE282","v":1204.4742623374927},{"$f":"BE!BF282","v":986.67272444246623}]
["EMS","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H271:$CY304,MATCH($B276,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B276,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1176.0459004745849},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I283","v":0},{"$f":"BE!J283","v":0},{"$f":"BE!K283","v":0},{"$f":"BE!L283","v":0},{"$f":"BE!M283","v":0},{"$f":"BE!N283","v":0},{"$f":"BE!O283","v":0},{"$f":"BE!P283","v":0},{"$f":"BE!Q283","v":0},{"$f":"BE!R283","v":0},{"$f":"BE!S283","v":0},{"$f":"BE!T283","v":0},{"$f":"BE!U283","v":0},{"$f":"BE!V283","v":0},{"$f":"BE!W283","v":0},{"$f":"BE!X283","v":0},{"$f":"BE!Y283","v":1169.5999999999999},{"$f":"BE!Z283","v":1074.7},{"$f":"BE!AA283","v":988.3},{"$f":"BE!AB283","v":1083.8000000000002},{"$f":"BE!AC283","v":1143.6000000000001},{"$f":"BE!AD283","v":1044.5},{"$f":"BE!AE283","v":1013.2},{"$f":"BE!AF283","v":1119},{"$f":"BE!AG283","v":1147.0999999999999},{"$f":"BE!AH283","v":1109.6000000000001},{"$f":"BE!AI283","v":987.8},{"$f":"BE!AJ283","v":1117.0999999999997},{"$f":"BE!AK283","v":1232.2},{"$f":"BE!AL283","v":1087.1000000000001},{"$f":"BE!AM283","v":1039.7999999999995},{"$f":"BE!AN283","v":1203.2000000000005},{"$f":"BE!AO283","v":1218.1832140000001},{"$f":"BE!AP283","v":1055.1966400000001},{"$f":"BE!AQ283","v":1045.6866009999999},{"$f":"BE!AR283","v":1199.980638},{"$f":"BE!AS283","v":1143.197596},{"$f":"BE!AT283","v":1099.4107300000001},{"$f":"BE!AU283","v":1002.0993660000004},{"$f":"BE!AV283","v":1130.5277430000001},{"$f":"BE!AW283","v":1216.883782217252},{"$f":"BE!AX283","v":1026.9949038281911},{"$f":"BE!AY283","v":969.70160554486313},{"$f":"BE!AZ283","v":1015.206423758887},{"$f":"BE!BA283","v":1077.7036737852411},{"$f":"BE!BB283","v":1022.2634704829268},{"$f":"BE!BC283","v":948.0193220826327},{"$f":"BE!BD283","v":1179.6198303166459},{"$f":"BE!BE283","v":1176.0459004745849},{"$f":"BE!BF283","v":1091.3226474678163}]
["EMS","ü  Residential",{"$f":"INDEX($H271:$CY304,MATCH($B277,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B277,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":627.24090565327106},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I284","v":0},{"$f":"BE!J284","v":0},{"$f":"BE!K284","v":0},{"$f":"BE!L284","v":0},{"$f":"BE!M284","v":0},{"$f":"BE!N284","v":0},{"$f":"BE!O284","v":0},{"$f":"BE!P284","v":0},{"$f":"BE!Q284","v":0},{"$f":"BE!R284","v":0},{"$f":"BE!S284","v":0},{"$f":"BE!T284","v":0},{"$f":"BE!U284","v":0},{"$f":"BE!V284","v":0},{"$f":"BE!W284","v":0},{"$f":"BE!X284","v":0},{"$f":"BE!Y284","v":471.9},{"$f":"BE!Z284","v":413.80000000000007},{"$f":"BE!AA284","v":370.09999999999991},{"$f":"BE!AB284","v":437.5},{"$f":"BE!AC284","v":486.2},{"$f":"BE!AD284","v":424.40000000000003},{"$f":"BE!AE284","v":406.19999999999993},{"$f":"BE!AF284","v":475.79999999999995},{"$f":"BE!AG284","v":500.3},{"$f":"BE!AH284","v":462.09999999999997},{"$f":"BE!AI284","v":398.1},{"$f":"BE!AJ284","v":484.59999999999991},{"$f":"BE!AK284","v":557.79999999999995},{"$f":"BE!AL284","v":458.6},{"$f":"BE!AM284","v":436.50000000000011},{"$f":"BE!AN284","v":542.5},{"$f":"BE!AO284","v":564.36704299999997},{"$f":"BE!AP284","v":483.83333800000014},{"$f":"BE!AQ284","v":469.25437000000011},{"$f":"BE!AR284","v":567.09303600000021},{"$f":"BE!AS284","v":551.42573399999992},{"$f":"BE!AT284","v":510.46877700000005},{"$f":"BE!AU284","v":457.83400100000017},{"$f":"BE!AV284","v":529.88440100000025},{"$f":"BE!AW284","v":594.02501334670205},{"$f":"BE!AX284","v":474.97416666139998},{"$f":"BE!AY284","v":443.54831881985007},{"$f":"BE!AZ284","v":492.11927064289995},{"$f":"BE!BA284","v":536.09329458864204},{"$f":"BE!BB284","v":495.81553276292311},{"$f":"BE!BC284","v":459.91298939670105},{"$f":"BE!BD284","v":612.36786125571712},{"$f":"BE!BE284","v":627.24090565327106},{"$f":"BE!BF284","v":562.70771139911903}]
["EMS","ü  Industrial",{"$f":"INDEX($H271:$CY304,MATCH($B278,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B278,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":48.077009579441992},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I285","v":0},{"$f":"BE!J285","v":0},{"$f":"BE!K285","v":0},{"$f":"BE!L285","v":0},{"$f":"BE!M285","v":0},{"$f":"BE!N285","v":0},{"$f":"BE!O285","v":0},{"$f":"BE!P285","v":0},{"$f":"BE!Q285","v":0},{"$f":"BE!R285","v":0},{"$f":"BE!S285","v":0},{"$f":"BE!T285","v":0},{"$f":"BE!U285","v":0},{"$f":"BE!V285","v":0},{"$f":"BE!W285","v":0},{"$f":"BE!X285","v":0},{"$f":"BE!Y285","v":125.2},{"$f":"BE!Z285","v":123.60000000000001},{"$f":"BE!AA285","v":107.39999999999998},{"$f":"BE!AB285","v":96},{"$f":"BE!AC285","v":86.9},{"$f":"BE!AD285","v":82.799999999999983},{"$f":"BE!AE285","v":77.800000000000011},{"$f":"BE!AF285","v":76.699999999999989},{"$f":"BE!AG285","v":76.8},{"$f":"BE!AH285","v":77.000000000000014},{"$f":"BE!AI285","v":74.299999999999983},{"$f":"BE!AJ285","v":76.299999999999983},{"$f":"BE!AK285","v":76},{"$f":"BE!AL285","v":77},{"$f":"BE!AM285","v":73.900000000000006},{"$f":"BE!AN285","v":72.299999999999983},{"$f":"BE!AO285","v":69.121793000000011},{"$f":"BE!AP285","v":69.037234999999967},{"$f":"BE!AQ285","v":78.183162000000038},{"$f":"BE!AR285","v":75.799766999999974},{"$f":"BE!AS285","v":65.947061000000005},{"$f":"BE!AT285","v":68.609278000000003},{"$f":"BE!AU285","v":65.455371000000014},{"$f":"BE!AV285","v":66.029576999999989},{"$f":"BE!AW285","v":63.056698018830005},{"$f":"BE!AX285","v":61.234469822625996},{"$f":"BE!AY285","v":60.132262819466995},{"$f":"BE!AZ285","v":52.837353667690998},{"$f":"BE!BA285","v":54.875314328769001},{"$f":"BE!BB285","v":57.044840296276014},{"$f":"BE!BC285","v":61.196320903561009},{"$f":"BE!BD285","v":52.967400786649996},{"$f":"BE!BE285","v":48.077009579441992},{"$f":"BE!BF285","v":43.281348882024005}]
["EMS","ü  Commercial",{"$f":"INDEX($H271:$CY304,MATCH($B279,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B279,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":198.35005532351502},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I286","v":0},{"$f":"BE!J286","v":0},{"$f":"BE!K286","v":0},{"$f":"BE!L286","v":0},{"$f":"BE!M286","v":0},{"$f":"BE!N286","v":0},{"$f":"BE!O286","v":0},{"$f":"BE!P286","v":0},{"$f":"BE!Q286","v":0},{"$f":"BE!R286","v":0},{"$f":"BE!S286","v":0},{"$f":"BE!T286","v":0},{"$f":"BE!U286","v":0},{"$f":"BE!V286","v":0},{"$f":"BE!W286","v":0},{"$f":"BE!X286","v":0},{"$f":"BE!Y286","v":289.89999999999998},{"$f":"BE!Z286","v":258.10000000000002},{"$f":"BE!AA286","v":235.29999999999995},{"$f":"BE!AB286","v":254.40000000000009},{"$f":"BE!AC286","v":281.8},{"$f":"BE!AD286","v":251.8},{"$f":"BE!AE286","v":243.29999999999995},{"$f":"BE!AF286","v":264.00000000000011},{"$f":"BE!AG286","v":274},{"$f":"BE!AH286","v":263.10000000000002},{"$f":"BE!AI286","v":231.60000000000002},{"$f":"BE!AJ286","v":262.29999999999995},{"$f":"BE!AK286","v":289.5},{"$f":"BE!AL286","v":252.20000000000005},{"$f":"BE!AM286","v":239.79999999999995},{"$f":"BE!AN286","v":271.40000000000009},{"$f":"BE!AO286","v":274.25138400000003},{"$f":"BE!AP286","v":208.69008500000001},{"$f":"BE!AQ286","v":213.85767299999992},{"$f":"BE!AR286","v":249.82182100000011},{"$f":"BE!AS286","v":235.33061999999998},{"$f":"BE!AT286","v":220.28733100000002},{"$f":"BE!AU286","v":195.73626300000006},{"$f":"BE!AV286","v":232.50276599999995},{"$f":"BE!AW286","v":248.82164605068598},{"$f":"BE!AX286","v":208.27014733671203},{"$f":"BE!AY286","v":196.31906141349901},{"$f":"BE!AZ286","v":200.70245071640102},{"$f":"BE!BA286","v":213.773657560239},{"$f":"BE!BB286","v":196.76391364006199},{"$f":"BE!BC286","v":169.60655546663},{"$f":"BE!BD286","v":206.59890443444604},{"$f":"BE!BE286","v":198.35005532351502},{"$f":"BE!BF286","v":182.09906898944197}]
["EMS","ü  Rural",{"$f":"INDEX($H271:$CY304,MATCH($B280,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B280,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":143.37640913891099},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I287","v":0},{"$f":"BE!J287","v":0},{"$f":"BE!K287","v":0},{"$f":"BE!L287","v":0},{"$f":"BE!M287","v":0},{"$f":"BE!N287","v":0},{"$f":"BE!O287","v":0},{"$f":"BE!P287","v":0},{"$f":"BE!Q287","v":0},{"$f":"BE!R287","v":0},{"$f":"BE!S287","v":0},{"$f":"BE!T287","v":0},{"$f":"BE!U287","v":0},{"$f":"BE!V287","v":0},{"$f":"BE!W287","v":0},{"$f":"BE!X287","v":0},{"$f":"BE!Y287","v":118.6},{"$f":"BE!Z287","v":115.4},{"$f":"BE!AA287","v":120.80000000000001},{"$f":"BE!AB287","v":132.69999999999999},{"$f":"BE!AC287","v":131.9},{"$f":"BE!AD287","v":126.6},{"$f":"BE!AE287","v":134.10000000000002},{"$f":"BE!AF287","v":137.39999999999998},{"$f":"BE!AG287","v":139.19999999999999},{"$f":"BE!AH287","v":143.60000000000002},{"$f":"BE!AI287","v":135.80000000000001},{"$f":"BE!AJ287","v":129.69999999999993},{"$f":"BE!AK287","v":145.5},{"$f":"BE!AL287","v":138},{"$f":"BE!AM287","v":138},{"$f":"BE!AN287","v":148.20000000000005},{"$f":"BE!AO287","v":150.996262},{"$f":"BE!AP287","v":150.13346899999999},{"$f":"BE!AQ287","v":146.83063399999998},{"$f":"BE!AR287","v":153.60787600000009},{"$f":"BE!AS287","v":147.67858100000001},{"$f":"BE!AT287","v":162.39350000000002},{"$f":"BE!AU287","v":147.23595699999998},{"$f":"BE!AV287","v":146.80817399999989},{"$f":"BE!AW287","v":159.44973067170596},{"$f":"BE!AX287","v":137.10161313716503},{"$f":"BE!AY287","v":132.40942320197402},{"$f":"BE!AZ287","v":125.21719701972799},{"$f":"BE!BA287","v":129.0726821703},{"$f":"BE!BB287","v":128.58253783001899},{"$f":"BE!BC287","v":117.75434810919097},{"$f":"BE!BD287","v":139.86695793648099},{"$f":"BE!BE287","v":143.37640913891099},{"$f":"BE!BF287","v":144.60932519400299}]
["EMS","ü  Public service and own consumption",{"$f":"INDEX($H271:$CY304,MATCH($B281,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B281,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":159.00152077944597},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I288","v":0},{"$f":"BE!J288","v":0},{"$f":"BE!K288","v":0},{"$f":"BE!L288","v":0},{"$f":"BE!M288","v":0},{"$f":"BE!N288","v":0},{"$f":"BE!O288","v":0},{"$f":"BE!P288","v":0},{"$f":"BE!Q288","v":0},{"$f":"BE!R288","v":0},{"$f":"BE!S288","v":0},{"$f":"BE!T288","v":0},{"$f":"BE!U288","v":0},{"$f":"BE!V288","v":0},{"$f":"BE!W288","v":0},{"$f":"BE!X288","v":0},{"$f":"BE!Y288","v":164},{"$f":"BE!Z288","v":163.80000000000001},{"$f":"BE!AA288","v":154.69999999999999},{"$f":"BE!AB288","v":163.20000000000005},{"$f":"BE!AC288","v":156.80000000000001},{"$f":"BE!AD288","v":158.89999999999998},{"$f":"BE!AE288","v":151.80000000000001},{"$f":"BE!AF288","v":165.10000000000002},{"$f":"BE!AG288","v":156.80000000000001},{"$f":"BE!AH288","v":163.80000000000001},{"$f":"BE!AI288","v":148},{"$f":"BE!AJ288","v":164.19999999999993},{"$f":"BE!AK288","v":163.4},{"$f":"BE!AL288","v":161.29999999999998},{"$f":"BE!AM288","v":151.49999999999997},{"$f":"BE!AN288","v":169.00000000000014},{"$f":"BE!AO288","v":159.446732},{"$f":"BE!AP288","v":143.50251300000002},{"$f":"BE!AQ288","v":137.56076199999995},{"$f":"BE!AR288","v":153.65813800000001},{"$f":"BE!AS288","v":142.81560000000002},{"$f":"BE!AT288","v":137.65184399999998},{"$f":"BE!AU288","v":135.83777400000002},{"$f":"BE!AV288","v":155.30282500000004},{"$f":"BE!AW288","v":151.530694129328},{"$f":"BE!AX288","v":145.41450687028799},{"$f":"BE!AY288","v":137.29253929007299},{"$f":"BE!AZ288","v":144.33015171216701},{"$f":"BE!BA288","v":143.888725137291},{"$f":"BE!BB288","v":144.05664595364701},{"$f":"BE!BC288","v":139.54910820654905},{"$f":"BE!BD288","v":167.81870590335197},{"$f":"BE!BE288","v":159.00152077944597},{"$f":"BE!BF288","v":158.62519300322805}]
["EMS","(c) Unbilled consumption",{"$f":"INDEX($H271:$CY304,MATCH($B282,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B282,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":28.428361862907884},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I289","v":0},{"$f":"BE!J289","v":0},{"$f":"BE!K289","v":0},{"$f":"BE!L289","v":0},{"$f":"BE!M289","v":0},{"$f":"BE!N289","v":0},{"$f":"BE!O289","v":0},{"$f":"BE!P289","v":0},{"$f":"BE!Q289","v":0},{"$f":"BE!R289","v":0},{"$f":"BE!S289","v":0},{"$f":"BE!T289","v":0},{"$f":"BE!U289","v":0},{"$f":"BE!V289","v":0},{"$f":"BE!W289","v":0},{"$f":"BE!X289","v":0},{"$f":"BE!Y289","v":-15},{"$f":"BE!Z289","v":-49.3},{"$f":"BE!AA289","v":-9},{"$f":"BE!AB289","v":56.5},{"$f":"BE!AC289","v":2.2999999999999998},{"$f":"BE!AD289","v":-54.8},{"$f":"BE!AE289","v":17.799999999999997},{"$f":"BE!AF289","v":30.700000000000003},{"$f":"BE!AG289","v":0.9},{"$f":"BE!AH289","v":-67.900000000000006},{"$f":"BE!AI289","v":3.7999999999999972},{"$f":"BE!AJ289","v":60.800000000000004},{"$f":"BE!AK289","v":-5},{"$f":"BE!AL289","v":-30.9},{"$f":"BE!AM289","v":0.19999999999999574},{"$f":"BE!AN289","v":50.2},{"$f":"BE!AO289","v":12.086154000000009},{"$f":"BE!AP289","v":-86.949013000000008},{"$f":"BE!AQ289","v":23.626771000000012},{"$f":"BE!AR289","v":57.829890000000013},{"$f":"BE!AS289","v":-11.377657000000006},{"$f":"BE!AT289","v":-60.606681999999999},{"$f":"BE!AU289","v":13.856660000000005},{"$f":"BE!AV289","v":63.420421999999988},{"$f":"BE!AW289","v":-4.8376200193309922},{"$f":"BE!AX289","v":-77.059996493037033},{"$f":"BE!AY289","v":8.5386775123680128},{"$f":"BE!AZ289","v":63.179100945229003},{"$f":"BE!BA289","v":-1.8427932152290014},{"$f":"BE!BB289","v":-60.827676260000011},{"$f":"BE!BC289","v":42.839316530000019},{"$f":"BE!BD289","v":50.912377198978056},{"$f":"BE!BE289","v":28.428361862907884},{"$f":"BE!BF289","v":-104.64992302535003}]
["EMS","(d) Energy sales to concession operators",{"$f":"INDEX($H271:$CY304,MATCH($B283,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B283,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I290","v":0},{"$f":"BE!J290","v":0},{"$f":"BE!K290","v":0},{"$f":"BE!L290","v":0},{"$f":"BE!M290","v":0},{"$f":"BE!N290","v":0},{"$f":"BE!O290","v":0},{"$f":"BE!P290","v":0},{"$f":"BE!Q290","v":0},{"$f":"BE!R290","v":0},{"$f":"BE!S290","v":0},{"$f":"BE!T290","v":0},{"$f":"BE!U290","v":0},{"$f":"BE!V290","v":0},{"$f":"BE!W290","v":0},{"$f":"BE!X290","v":0},{"$f":"BE!Y290","v":0},{"$f":"BE!Z290","v":0},{"$f":"BE!AA290","v":0},{"$f":"BE!AB290","v":0},{"$f":"BE!AC290","v":0},{"$f":"BE!AD290","v":0},{"$f":"BE!AE290","v":0},{"$f":"BE!AF290","v":0},{"$f":"BE!AG290","v":0},{"$f":"BE!AH290","v":0},{"$f":"BE!AI290","v":0},{"$f":"BE!AJ290","v":0},{"$f":"BE!AK290","v":0},{"$f":"BE!AL290","v":0},{"$f":"BE!AM290","v":0},{"$f":"BE!AN290","v":0},{"$f":"BE!AO290","v":0},{"$f":"BE!AP290","v":0},{"$f":"BE!AQ290","v":0},{"$f":"BE!AR290","v":0},{"$f":"BE!AS290","v":0},{"$f":"BE!AT290","v":0},{"$f":"BE!AU290","v":0},{"$f":"BE!AV290","v":0},{"$f":"BE!AW290","v":0},{"$f":"BE!AX290","v":0},{"$f":"BE!AY290","v":0},{"$f":"BE!AZ290","v":0},{"$f":"BE!BA290","v":0},{"$f":"BE!BB290","v":0},{"$f":"BE!BC290","v":0},{"$f":"BE!BD290","v":0},{"$f":"BE!BE290","v":0},{"$f":"BE!BF290","v":0}]
["EMS","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H271:$CY304,MATCH($B284,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B284,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":2272.1155331206865},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I291","v":0},{"$f":"BE!J291","v":0},{"$f":"BE!K291","v":0},{"$f":"BE!L291","v":0},{"$f":"BE!M291","v":0},{"$f":"BE!N291","v":0},{"$f":"BE!O291","v":0},{"$f":"BE!P291","v":0},{"$f":"BE!Q291","v":0},{"$f":"BE!R291","v":0},{"$f":"BE!S291","v":0},{"$f":"BE!T291","v":0},{"$f":"BE!U291","v":0},{"$f":"BE!V291","v":0},{"$f":"BE!W291","v":0},{"$f":"BE!X291","v":0},{"$f":"BE!Y291","v":1528},{"$f":"BE!Z291","v":1340.4},{"$f":"BE!AA291","v":1339.2},{"$f":"BE!AB291","v":1479.8000000000002},{"$f":"BE!AC291","v":1599.4},{"$f":"BE!AD291","v":1358.9},{"$f":"BE!AE291","v":1475.1},{"$f":"BE!AF291","v":1555.7999999999997},{"$f":"BE!AG291","v":1628.6999999999998},{"$f":"BE!AH291","v":1448.9},{"$f":"BE!AI291","v":1418.8},{"$f":"BE!AJ291","v":1659.6999999999998},{"$f":"BE!AK291","v":1737.5},{"$f":"BE!AL291","v":1531.1},{"$f":"BE!AM291","v":1547.8999999999996},{"$f":"BE!AN291","v":1759.8000000000004},{"$f":"BE!AO291","v":1833.0644423420001},{"$f":"BE!AP291","v":1473.6236503990003},{"$f":"BE!AQ291","v":1633.20060345},{"$f":"BE!AR291","v":1855.2983074260005},{"$f":"BE!AS291","v":1796.5962801400001},{"$f":"BE!AT291","v":1590.2187340390001},{"$f":"BE!AU291","v":1662.8879394950006},{"$f":"BE!AV291","v":1851.9742157759995},{"$f":"BE!AW291","v":1935.0912639014998},{"$f":"BE!AX291","v":1578.6268349795723},{"$f":"BE!AY291","v":1655.064453680146},{"$f":"BE!AZ291","v":1788.8830811484929},{"$f":"BE!BA291","v":1888.678532886725},{"$f":"BE!BB291","v":1651.1221350094261},{"$f":"BE!BC291","v":1851.2500648018759},{"$f":"BE!BD291","v":2170.1963473838246},{"$f":"BE!BE291","v":2272.1155331206865},{"$f":"BE!BF291","v":1995.6322903300572}]
["EMS","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H271:$CY304,MATCH($B285,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B285,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":472.06200028054207},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I292","v":0},{"$f":"BE!J292","v":0},{"$f":"BE!K292","v":0},{"$f":"BE!L292","v":0},{"$f":"BE!M292","v":0},{"$f":"BE!N292","v":0},{"$f":"BE!O292","v":0},{"$f":"BE!P292","v":0},{"$f":"BE!Q292","v":0},{"$f":"BE!R292","v":0},{"$f":"BE!S292","v":0},{"$f":"BE!T292","v":0},{"$f":"BE!U292","v":0},{"$f":"BE!V292","v":0},{"$f":"BE!W292","v":0},{"$f":"BE!X292","v":0},{"$f":"BE!Y292","v":122.8},{"$f":"BE!Z292","v":136.89999999999998},{"$f":"BE!AA292","v":155.60000000000002},{"$f":"BE!AB292","v":171.49999999999994},{"$f":"BE!AC292","v":206.8},{"$f":"BE!AD292","v":196.8},{"$f":"BE!AE292","v":219.10000000000002},{"$f":"BE!AF292","v":222.89999999999998},{"$f":"BE!AG292","v":239.6},{"$f":"BE!AH292","v":236.4},{"$f":"BE!AI292","v":250.89999999999998},{"$f":"BE!AJ292","v":259.70000000000005},{"$f":"BE!AK292","v":275.3},{"$f":"BE!AL292","v":276.8},{"$f":"BE!AM292","v":282.90000000000003},{"$f":"BE!AN292","v":289.50000000000006},{"$f":"BE!AO292","v":305.92044481299996},{"$f":"BE!AP292","v":290.61934726400006},{"$f":"BE!AQ292","v":325.41449911900008},{"$f":"BE!AR292","v":327.07442406999996},{"$f":"BE!AS292","v":353.19360102399997},{"$f":"BE!AT292","v":342.79004215800006},{"$f":"BE!AU292","v":363.46639239799981},{"$f":"BE!AV292","v":364.60565862400017},{"$f":"BE!AW292","v":379.52573786600004},{"$f":"BE!AX292","v":366.07892122800001},{"$f":"BE!AY292","v":400.60193599999997},{"$f":"BE!AZ292","v":377.79048194900002},{"$f":"BE!BA292","v":418.00254899999993},{"$f":"BE!BB292","v":383.53186699999992},{"$f":"BE!BC292","v":432.31287465599996},{"$f":"BE!BD292","v":434.1697023439998},{"$f":"BE!BE292","v":472.06200028054207},{"$f":"BE!BF292","v":490.57772475223487}]
["EMS","(g) Energy exchange",{"$f":"INDEX($H271:$CY304,MATCH($B286,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B286,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":7.4529674519999958},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I293","v":0},{"$f":"BE!J293","v":0},{"$f":"BE!K293","v":0},{"$f":"BE!L293","v":0},{"$f":"BE!M293","v":0},{"$f":"BE!N293","v":0},{"$f":"BE!O293","v":0},{"$f":"BE!P293","v":0},{"$f":"BE!Q293","v":0},{"$f":"BE!R293","v":0},{"$f":"BE!S293","v":0},{"$f":"BE!T293","v":0},{"$f":"BE!U293","v":0},{"$f":"BE!V293","v":0},{"$f":"BE!W293","v":0},{"$f":"BE!X293","v":0},{"$f":"BE!Y293","v":5.4},{"$f":"BE!Z293","v":4.7999999999999989},{"$f":"BE!AA293","v":5},{"$f":"BE!AB293","v":5.4000000000000021},{"$f":"BE!AC293","v":5.3},{"$f":"BE!AD293","v":5.2},{"$f":"BE!AE293","v":5.6999999999999993},{"$f":"BE!AF293","v":6.1000000000000014},{"$f":"BE!AG293","v":5.8},{"$f":"BE!AH293","v":5.2},{"$f":"BE!AI293","v":5.8000000000000007},{"$f":"BE!AJ293","v":5.8000000000000007},{"$f":"BE!AK293","v":5.8},{"$f":"BE!AL293","v":5.5000000000000009},{"$f":"BE!AM293","v":6.099999999999997},{"$f":"BE!AN293","v":6.1000000000000023},{"$f":"BE!AO293","v":5.9337714270000106},{"$f":"BE!AP293","v":5.2483115739998993},{"$f":"BE!AQ293","v":6.121478121999985},{"$f":"BE!AR293","v":6.3966820300003064},{"$f":"BE!AS293","v":5.8454214230000616},{"$f":"BE!AT293","v":5.5291168239998569},{"$f":"BE!AU293","v":6.2192226330002995},{"$f":"BE!AV293","v":5.6265196289998585},{"$f":"BE!AW293","v":6.1922147249999995},{"$f":"BE!AX293","v":5.5449359180000002},{"$f":"BE!AY293","v":6.1007632279999999},{"$f":"BE!AZ293","v":6.2103990109999998},{"$f":"BE!BA293","v":5.4036204989999987},{"$f":"BE!BB293","v":4.9027468230001432},{"$f":"BE!BC293","v":6.3502435970001443},{"$f":"BE!BD293","v":7.1811334939998233},{"$f":"BE!BE293","v":7.4529674519999958},{"$f":"BE!BF293","v":6.7560220500000128}]
["EMS","(h) Distribution losses",{"$f":"INDEX($H271:$CY304,MATCH($B287,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B287,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":588.12630305065181},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I294","v":0},{"$f":"BE!J294","v":0},{"$f":"BE!K294","v":0},{"$f":"BE!L294","v":0},{"$f":"BE!M294","v":0},{"$f":"BE!N294","v":0},{"$f":"BE!O294","v":0},{"$f":"BE!P294","v":0},{"$f":"BE!Q294","v":0},{"$f":"BE!R294","v":0},{"$f":"BE!S294","v":0},{"$f":"BE!T294","v":0},{"$f":"BE!U294","v":0},{"$f":"BE!V294","v":0},{"$f":"BE!W294","v":0},{"$f":"BE!X294","v":0},{"$f":"BE!Y294","v":245.2},{"$f":"BE!Z294","v":173.3},{"$f":"BE!AA294","v":199.29999999999995},{"$f":"BE!AB294","v":162.60000000000002},{"$f":"BE!AC294","v":241.4},{"$f":"BE!AD294","v":167.20000000000002},{"$f":"BE!AE294","v":219.29999999999995},{"$f":"BE!AF294","v":177.10000000000002},{"$f":"BE!AG294","v":235.3},{"$f":"BE!AH294","v":165.59999999999997},{"$f":"BE!AI294","v":170.5},{"$f":"BE!AJ294","v":216.30000000000007},{"$f":"BE!AK294","v":229.2},{"$f":"BE!AL294","v":192.60000000000002},{"$f":"BE!AM294","v":218.90000000000003},{"$f":"BE!AN294","v":210.7999999999999},{"$f":"BE!AO294","v":290.94085810200005},{"$f":"BE!AP294","v":209.50836456100012},{"$f":"BE!AQ294","v":232.35125420900016},{"$f":"BE!AR294","v":264.01667332600016},{"$f":"BE!AS294","v":305.73731869300002},{"$f":"BE!AT294","v":203.0955270570002},{"$f":"BE!AU294","v":277.24629846400006},{"$f":"BE!AV294","v":287.79387252299944},{"$f":"BE!AW294","v":337.32714911257881},{"$f":"BE!AX294","v":257.06807049841802},{"$f":"BE!AY294","v":270.12147139491486},{"$f":"BE!AZ294","v":326.49667548437696},{"$f":"BE!BA294","v":389.41148281771279},{"$f":"BE!BB294","v":301.25172696349921},{"$f":"BE!BC294","v":421.72830793624314},{"$f":"BE!BD294","v":498.31330403020104},{"$f":"BE!BE294","v":588.12630305065181},{"$f":"BE!BF294","v":511.62581908535617}]
["EMS","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H271:$CY304,MATCH($B288,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B288,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":22.069692749473326},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I296","v":0},{"$f":"BE!J296","v":0},{"$f":"BE!K296","v":0},{"$f":"BE!L296","v":0},{"$f":"BE!M296","v":0},{"$f":"BE!N296","v":0},{"$f":"BE!O296","v":0},{"$f":"BE!P296","v":0},{"$f":"BE!Q296","v":0},{"$f":"BE!R296","v":0},{"$f":"BE!S296","v":0},{"$f":"BE!T296","v":0},{"$f":"BE!U296","v":0},{"$f":"BE!V296","v":0},{"$f":"BE!W296","v":0},{"$f":"BE!X296","v":0},{"$f":"BE!Y296","v":21.8},{"$f":"BE!Z296","v":8.8000000000000007},{"$f":"BE!AA296","v":27.1},{"$f":"BE!AB296","v":16.599999999999994},{"$f":"BE!AC296","v":24},{"$f":"BE!AD296","v":19.200000000000003},{"$f":"BE!AE296","v":11.099999999999994},{"$f":"BE!AF296","v":8.2000000000000028},{"$f":"BE!AG296","v":11.2},{"$f":"BE!AH296","v":27.099999999999998},{"$f":"BE!AI296","v":9.3000000000000043},{"$f":"BE!AJ296","v":19.499999999999993},{"$f":"BE!AK296","v":25.8},{"$f":"BE!AL296","v":14.900000000000002},{"$f":"BE!AM296","v":10.699999999999996},{"$f":"BE!AN296","v":20.500000000000011},{"$f":"BE!AO296","v":28.141779200045505},{"$f":"BE!AP296","v":18.072695920204524},{"$f":"BE!AQ296","v":13.615845744250358},{"$f":"BE!AR296","v":23.535643200499372},{"$f":"BE!AS296","v":24.743023494150179},{"$f":"BE!AT296","v":18.202372240354876},{"$f":"BE!AU296","v":11.530962126449552},{"$f":"BE!AV296","v":19.497159396121106},{"$f":"BE!AW296","v":36.350927806999749},{"$f":"BE!AX296","v":17.833681971000601},{"$f":"BE!AY296","v":13.615303741999869},{"$f":"BE!AZ296","v":16.302290362000537},{"$f":"BE!BA296","v":25.480614139548987},{"$f":"BE!BB296","v":12.197390802148742},{"$f":"BE!BC296","v":16.089503710378963},{"$f":"BE!BD296","v":26.873409345923182},{"$f":"BE!BE296","v":22.069692749473326},{"$f":"BE!BF296","v":25.584267825356356}]
["EMS","(j) Sale of Electricity CCEE",{"$f":"INDEX($H271:$CY304,MATCH($B289,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B289,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":11.875678214000015},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I297","v":0},{"$f":"BE!J297","v":0},{"$f":"BE!K297","v":0},{"$f":"BE!L297","v":0},{"$f":"BE!M297","v":0},{"$f":"BE!N297","v":0},{"$f":"BE!O297","v":0},{"$f":"BE!P297","v":0},{"$f":"BE!Q297","v":0},{"$f":"BE!R297","v":0},{"$f":"BE!S297","v":0},{"$f":"BE!T297","v":0},{"$f":"BE!U297","v":0},{"$f":"BE!V297","v":0},{"$f":"BE!W297","v":0},{"$f":"BE!X297","v":0},{"$f":"BE!Y297","v":80.7},{"$f":"BE!Z297","v":227.10000000000002},{"$f":"BE!AA297","v":265.8},{"$f":"BE!AB297","v":241.19999999999993},{"$f":"BE!AC297","v":0},{"$f":"BE!AD297","v":146.19999999999999},{"$f":"BE!AE297","v":87},{"$f":"BE!AF297","v":9.3000000000000007},{"$f":"BE!AG297","v":32},{"$f":"BE!AH297","v":118.80000000000001},{"$f":"BE!AI297","v":191.59999999999997},{"$f":"BE!AJ297","v":16.100000000000023},{"$f":"BE!AK297","v":10.3},{"$f":"BE!AL297","v":116.8},{"$f":"BE!AM297","v":149.59999999999997},{"$f":"BE!AN297","v":21},{"$f":"BE!AO297","v":0},{"$f":"BE!AP297","v":182.08168337358663},{"$f":"BE!AQ297","v":111.243197785381},{"$f":"BE!AR297","v":-6.544675562967825},{"$f":"BE!AS297","v":16.557163815000152},{"$f":"BE!AT297","v":165.19304028801321},{"$f":"BE!AU297","v":251.84228730713053},{"$f":"BE!AV297","v":158.14826963711619},{"$f":"BE!AW297","v":51.016921488000371},{"$f":"BE!AX297","v":275.76763232399992},{"$f":"BE!AY297","v":316.58939683200015},{"$f":"BE!AZ297","v":301.73184463499973},{"$f":"BE!BA297","v":98.041538663927994},{"$f":"BE!BB297","v":226.49998929205202},{"$f":"BE!BC297","v":110.91990996401961},{"$f":"BE!BD297","v":-1.9123689999773319E-2},{"$f":"BE!BE297","v":11.875678214000015},{"$f":"BE!BF297","v":110.11077977800655}]
["EMS","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H271:$CY304,MATCH($B290,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B290,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1826.5459363516179},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I298","v":0},{"$f":"BE!J298","v":0},{"$f":"BE!K298","v":0},{"$f":"BE!L298","v":0},{"$f":"BE!M298","v":0},{"$f":"BE!N298","v":0},{"$f":"BE!O298","v":0},{"$f":"BE!P298","v":0},{"$f":"BE!Q298","v":0},{"$f":"BE!R298","v":0},{"$f":"BE!S298","v":0},{"$f":"BE!T298","v":0},{"$f":"BE!U298","v":0},{"$f":"BE!V298","v":0},{"$f":"BE!W298","v":0},{"$f":"BE!X298","v":0},{"$f":"BE!Y298","v":1502.3},{"$f":"BE!Z298","v":1434.6},{"$f":"BE!AA298","v":1471.4999999999998},{"$f":"BE!AB298","v":1560.6999999999998},{"$f":"BE!AC298","v":1411.3000000000002},{"$f":"BE!AD298","v":1322.3000000000002},{"$f":"BE!AE298","v":1348.3999999999999},{"$f":"BE!AF298","v":1344.3000000000002},{"$f":"BE!AG298","v":1426.5},{"$f":"BE!AH298","v":1353.1999999999998},{"$f":"BE!AI298","v":1362.9999999999998},{"$f":"BE!AJ298","v":1429.7999999999997},{"$f":"BE!AK298","v":1492.5},{"$f":"BE!AL298","v":1380.5000000000002},{"$f":"BE!AM298","v":1419.1999999999996},{"$f":"BE!AN298","v":1505.7000000000005},{"$f":"BE!AO298","v":1549.3520053020457},{"$f":"BE!AP298","v":1377.9103708547914},{"$f":"BE!AQ298","v":1426.5236697386315},{"$f":"BE!AR298","v":1538.8181689635319},{"$f":"BE!AS298","v":1478.8574450021504},{"$f":"BE!AT298","v":1425.2949875853683},{"$f":"BE!AU298","v":1556.5755738975806},{"$f":"BE!AV298","v":1659.3874665562366},{"$f":"BE!AW298","v":1636.7411606055},{"$f":"BE!AX298","v":1500.6042921285725},{"$f":"BE!AY298","v":1578.5664550261461},{"$f":"BE!AZ298","v":1722.9163351854934},{"$f":"BE!BA298","v":1588.7945161912019},{"$f":"BE!BB298","v":1501.3849012806268},{"$f":"BE!BC298","v":1539.5963602232744},{"$f":"BE!BD298","v":1755.6997972017484},{"$f":"BE!BE298","v":1826.5459363516179},{"$f":"BE!BF298","v":1633.9935911311854}]
["EMS"]
["EMS"]
["EMS","(a) Energy purchased",{"$f":"INDEX($H271:$CY304,MATCH($B293,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B293,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1395.7809842220172},{"$f":"IFERROR(IF((C293/D293-1)*100<=-100,\"-\",IF((C293/D293-1)*100=0,\"-\",(C293/D293-1)*100)),\"-\")","v":"-"},{"$f":"C293-D293","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I301","v":0},{"$f":"BE!J301","v":0},{"$f":"BE!K301","v":0},{"$f":"BE!L301","v":0},{"$f":"BE!M301","v":0},{"$f":"BE!N301","v":0},{"$f":"BE!O301","v":0},{"$f":"BE!P301","v":0},{"$f":"BE!Q301","v":0},{"$f":"BE!R301","v":0},{"$f":"BE!S301","v":0},{"$f":"BE!T301","v":0},{"$f":"BE!U301","v":0},{"$f":"BE!V301","v":0},{"$f":"BE!W301","v":0},{"$f":"BE!X301","v":0},{"$f":"BE!Y301","v":1436.3},{"$f":"BE!Z301","v":1303.9000000000001},{"$f":"BE!AA301","v":1339.2000000000003},{"$f":"BE!AB301","v":1459.9},{"$f":"BE!AC301","v":1293.9000000000001},{"$f":"BE!AD301","v":1226.5000000000002},{"$f":"BE!AE301","v":1214.8999999999999},{"$f":"BE!AF301","v":1200.5000000000002},{"$f":"BE!AG301","v":1345.6999999999998},{"$f":"BE!AH301","v":1249},{"$f":"BE!AI301","v":1266.2000000000003},{"$f":"BE!AJ301","v":1338.7999999999997},{"$f":"BE!AK301","v":1349.8},{"$f":"BE!AL301","v":1423.9},{"$f":"BE!AM301","v":1406.5},{"$f":"BE!AN301","v":1459.1},{"$f":"BE!AO301","v":1422.4937951007832},{"$f":"BE!AP301","v":1343.2519790947372},{"$f":"BE!AQ301","v":1371.989334575906},{"$f":"BE!AR301","v":1438.5467315915735},{"$f":"BE!AS301","v":1384.0839657014315},{"$f":"BE!AT301","v":1361.1140877700873},{"$f":"BE!AU301","v":1486.7762486225802},{"$f":"BE!AV301","v":1572.9203473662369},{"$f":"BE!AW301","v":1511.194871593},{"$f":"BE!AX301","v":1389.145320328},{"$f":"BE!AY301","v":1447.940113351},{"$f":"BE!AZ301","v":1552.6654666240001},{"$f":"BE!BA301","v":1399.3202337224768},{"$f":"BE!BB301","v":1287.912512981201},{"$f":"BE!BC301","v":1305.9672608276787},{"$f":"BE!BD301","v":1456.4119377606451},{"$f":"BE!BE301","v":1395.7809842220172},{"$f":"BE!BF301","v":1286.3479308260432}]
["EMS","ü  Bilateral",{"$f":"INDEX($H271:$CY304,MATCH($B294,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B294,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":51.675623999999999},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I302","v":0},{"$f":"BE!J302","v":0},{"$f":"BE!K302","v":0},{"$f":"BE!L302","v":0},{"$f":"BE!M302","v":0},{"$f":"BE!N302","v":0},{"$f":"BE!O302","v":0},{"$f":"BE!P302","v":0},{"$f":"BE!Q302","v":0},{"$f":"BE!R302","v":0},{"$f":"BE!S302","v":0},{"$f":"BE!T302","v":0},{"$f":"BE!U302","v":0},{"$f":"BE!V302","v":0},{"$f":"BE!W302","v":0},{"$f":"BE!X302","v":0},{"$f":"BE!Y302","v":41},{"$f":"BE!Z302","v":-0.8},{"$f":"BE!AA302","v":0},{"$f":"BE!AB302","v":0},{"$f":"BE!AC302","v":0},{"$f":"BE!AD302","v":0},{"$f":"BE!AE302","v":0},{"$f":"BE!AF302","v":0},{"$f":"BE!AG302","v":0},{"$f":"BE!AH302","v":0},{"$f":"BE!AI302","v":0},{"$f":"BE!AJ302","v":0},{"$f":"BE!AK302","v":0},{"$f":"BE!AL302","v":163.1},{"$f":"BE!AM302","v":127.70000000000002},{"$f":"BE!AN302","v":99.099999999999966},{"$f":"BE!AO302","v":52.003631736000003},{"$f":"BE!AP302","v":112.24249551999999},{"$f":"BE!AQ302","v":130.84311231200004},{"$f":"BE!AR302","v":95.886599088000025},{"$f":"BE!AS302","v":51.132143999999997},{"$f":"BE!AT302","v":111.94249528000002},{"$f":"BE!AU302","v":130.89473441600003},{"$f":"BE!AV302","v":95.938222735999943},{"$f":"BE!AW302","v":49.631312928},{"$f":"BE!AX302","v":42.693047999999997},{"$f":"BE!AY302","v":45.122817599999998},{"$f":"BE!AZ302","v":50.980420056},{"$f":"BE!BA302","v":49.713911711999998},{"$f":"BE!BB302","v":42.796295999999998},{"$f":"BE!BC302","v":43.673904000000007},{"$f":"BE!BD302","v":52.243487999999971},{"$f":"BE!BE302","v":51.675623999999999},{"$f":"BE!BF302","v":47.85937903372249}]
["EMS","ü  Energy Auctions",{"$f":"INDEX($H271:$CY304,MATCH($B295,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B295,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":790.97609779984884},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I303","v":0},{"$f":"BE!J303","v":0},{"$f":"BE!K303","v":0},{"$f":"BE!L303","v":0},{"$f":"BE!M303","v":0},{"$f":"BE!N303","v":0},{"$f":"BE!O303","v":0},{"$f":"BE!P303","v":0},{"$f":"BE!Q303","v":0},{"$f":"BE!R303","v":0},{"$f":"BE!S303","v":0},{"$f":"BE!T303","v":0},{"$f":"BE!U303","v":0},{"$f":"BE!V303","v":0},{"$f":"BE!W303","v":0},{"$f":"BE!X303","v":0},{"$f":"BE!Y303","v":707.3},{"$f":"BE!Z303","v":652.6},{"$f":"BE!AA303","v":677.40000000000009},{"$f":"BE!AB303","v":739},{"$f":"BE!AC303","v":637.70000000000005},{"$f":"BE!AD303","v":586.90000000000009},{"$f":"BE!AE303","v":546.89999999999986},{"$f":"BE!AF303","v":551.70000000000027},{"$f":"BE!AG303","v":703.9},{"$f":"BE!AH303","v":660.69999999999993},{"$f":"BE!AI303","v":672.30000000000018},{"$f":"BE!AJ303","v":712.29999999999973},{"$f":"BE!AK303","v":703.5},{"$f":"BE!AL303","v":669.40000000000009},{"$f":"BE!AM303","v":676},{"$f":"BE!AN303","v":715.40000000000009},{"$f":"BE!AO303","v":707.31797631425309},{"$f":"BE!AP303","v":646.56892278484122},{"$f":"BE!AQ303","v":648.66975079590566},{"$f":"BE!AR303","v":692.86085746000003},{"$f":"BE!AS303","v":687.50924734742864},{"$f":"BE!AT303","v":643.21223987837777},{"$f":"BE!AU303","v":742.35392603758055},{"$f":"BE!AV303","v":799.70586067194654},{"$f":"BE!AW303","v":809.02855229000011},{"$f":"BE!AX303","v":762.4828669960001},{"$f":"BE!AY303","v":786.45262920100004},{"$f":"BE!AZ303","v":823.28515500000003},{"$f":"BE!BA303","v":762.06099386270955},{"$f":"BE!BB303","v":713.498963648516},{"$f":"BE!BC303","v":719.24308215967869},{"$f":"BE!BD303","v":787.11372286509766},{"$f":"BE!BE303","v":790.97609779984884},{"$f":"BE!BF303","v":731.11617004640777}]
["EMS","ü  Itaipu Quota",{"$f":"INDEX($H271:$CY304,MATCH($B296,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B296,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":237.09369007968033},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I304","v":0},{"$f":"BE!J304","v":0},{"$f":"BE!K304","v":0},{"$f":"BE!L304","v":0},{"$f":"BE!M304","v":0},{"$f":"BE!N304","v":0},{"$f":"BE!O304","v":0},{"$f":"BE!P304","v":0},{"$f":"BE!Q304","v":0},{"$f":"BE!R304","v":0},{"$f":"BE!S304","v":0},{"$f":"BE!T304","v":0},{"$f":"BE!U304","v":0},{"$f":"BE!V304","v":0},{"$f":"BE!W304","v":0},{"$f":"BE!X304","v":0},{"$f":"BE!Y304","v":214.6},{"$f":"BE!Z304","v":214.4},{"$f":"BE!AA304","v":216.10000000000002},{"$f":"BE!AB304","v":217},{"$f":"BE!AC304","v":223.5},{"$f":"BE!AD304","v":224.60000000000002},{"$f":"BE!AE304","v":229.79999999999995},{"$f":"BE!AF304","v":229.39999999999998},{"$f":"BE!AG304","v":216.9},{"$f":"BE!AH304","v":219.1},{"$f":"BE!AI304","v":222.60000000000002},{"$f":"BE!AJ304","v":222.29999999999995},{"$f":"BE!AK304","v":227.6},{"$f":"BE!AL304","v":229.79999999999998},{"$f":"BE!AM304","v":233.6},{"$f":"BE!AN304","v":233.79999999999998},{"$f":"BE!AO304","v":231.40985094124045},{"$f":"BE!AP304","v":230.74890987418576},{"$f":"BE!AQ304","v":235.13924546199991},{"$f":"BE!AR304","v":235.87760703957383},{"$f":"BE!AS304","v":235.75867435000274},{"$f":"BE!AT304","v":237.40595661170957},{"$f":"BE!AU304","v":241.64965216500002},{"$f":"BE!AV304","v":241.04237494529048},{"$f":"BE!AW304","v":229.63711537500001},{"$f":"BE!AX304","v":233.11268132999999},{"$f":"BE!AY304","v":237.47339555000002},{"$f":"BE!AZ304","v":237.731254568},{"$f":"BE!BA304","v":230.32816214776713},{"$f":"BE!BB304","v":233.30024033268492},{"$f":"BE!BC304","v":236.56263666799995},{"$f":"BE!BD304","v":237.48994889554783},{"$f":"BE!BE304","v":237.09369007968033},{"$f":"BE!BF304","v":236.87013320313932}]
["EMS","ü  PROINFA Quota",{"$f":"INDEX($H271:$CY304,MATCH($B297,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B297,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":24.3682263424881},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I305","v":0},{"$f":"BE!J305","v":0},{"$f":"BE!K305","v":0},{"$f":"BE!L305","v":0},{"$f":"BE!M305","v":0},{"$f":"BE!N305","v":0},{"$f":"BE!O305","v":0},{"$f":"BE!P305","v":0},{"$f":"BE!Q305","v":0},{"$f":"BE!R305","v":0},{"$f":"BE!S305","v":0},{"$f":"BE!T305","v":0},{"$f":"BE!U305","v":0},{"$f":"BE!V305","v":0},{"$f":"BE!W305","v":0},{"$f":"BE!X305","v":0},{"$f":"BE!Y305","v":25.7},{"$f":"BE!Z305","v":44.099999999999994},{"$f":"BE!AA305","v":11.200000000000003},{"$f":"BE!AB305","v":30.700000000000003},{"$f":"BE!AC305","v":25.1},{"$f":"BE!AD305","v":24.7},{"$f":"BE!AE305","v":27.5},{"$f":"BE!AF305","v":28.599999999999994},{"$f":"BE!AG305","v":24.4},{"$f":"BE!AH305","v":25.4},{"$f":"BE!AI305","v":26.799999999999997},{"$f":"BE!AJ305","v":28.900000000000006},{"$f":"BE!AK305","v":25.1},{"$f":"BE!AL305","v":26.1},{"$f":"BE!AM305","v":28.099999999999994},{"$f":"BE!AN305","v":29.20000000000001},{"$f":"BE!AO305","v":24.365932999999998},{"$f":"BE!AP305","v":25.253609000000004},{"$f":"BE!AQ305","v":27.88704400000001},{"$f":"BE!AR305","v":29.585169999999991},{"$f":"BE!AS305","v":23.296731000000001},{"$f":"BE!AT305","v":27.054564000000006},{"$f":"BE!AU305","v":29.014073999999994},{"$f":"BE!AV305","v":30.317008000000001},{"$f":"BE!AW305","v":23.17445},{"$f":"BE!AX305","v":24.563195},{"$f":"BE!AY305","v":27.620991},{"$f":"BE!AZ305","v":27.978895999999999},{"$f":"BE!BA305","v":23.922608},{"$f":"BE!BB305","v":24.305860999999997},{"$f":"BE!BC305","v":26.030880000000007},{"$f":"BE!BD305","v":26.849627000000009},{"$f":"BE!BE305","v":24.3682263424881},{"$f":"BE!BF305","v":25.199168542773876}]
["EMS","ü  ANGRA Quota",{"$f":"INDEX($H271:$CY304,MATCH($B298,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B298,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":47.056730999999999},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I306","v":0},{"$f":"BE!J306","v":0},{"$f":"BE!K306","v":0},{"$f":"BE!L306","v":0},{"$f":"BE!M306","v":0},{"$f":"BE!N306","v":0},{"$f":"BE!O306","v":0},{"$f":"BE!P306","v":0},{"$f":"BE!Q306","v":0},{"$f":"BE!R306","v":0},{"$f":"BE!S306","v":0},{"$f":"BE!T306","v":0},{"$f":"BE!U306","v":0},{"$f":"BE!V306","v":0},{"$f":"BE!W306","v":0},{"$f":"BE!X306","v":0},{"$f":"BE!Y306","v":41.4},{"$f":"BE!Z306","v":40.699999999999996},{"$f":"BE!AA306","v":41.5},{"$f":"BE!AB306","v":41.5},{"$f":"BE!AC306","v":40.6},{"$f":"BE!AD306","v":40.999999999999993},{"$f":"BE!AE306","v":41.5},{"$f":"BE!AF306","v":41.5},{"$f":"BE!AG306","v":40.6},{"$f":"BE!AH306","v":40.999999999999993},{"$f":"BE!AI306","v":41.5},{"$f":"BE!AJ306","v":41.5},{"$f":"BE!AK306","v":42.8},{"$f":"BE!AL306","v":43.400000000000006},{"$f":"BE!AM306","v":43.8},{"$f":"BE!AN306","v":43.699999999999974},{"$f":"BE!AO306","v":43.377930109289615},{"$f":"BE!AP306","v":43.377933890710388},{"$f":"BE!AQ306","v":43.854610999999977},{"$f":"BE!AR306","v":43.854607000000016},{"$f":"BE!AS306","v":44.876159999999999},{"$f":"BE!AT306","v":45.374784000000005},{"$f":"BE!AU306","v":45.873407999999984},{"$f":"BE!AV306","v":45.871022000000011},{"$f":"BE!AW306","v":43.177273999999997},{"$f":"BE!AX306","v":43.657021999999998},{"$f":"BE!AY306","v":44.136769000000001},{"$f":"BE!AZ306","v":44.136768000000004},{"$f":"BE!BA306","v":44.696292999999997},{"$f":"BE!BB306","v":45.192919000000003},{"$f":"BE!BC306","v":45.689544999999995},{"$f":"BE!BD306","v":45.689543999999998},{"$f":"BE!BE306","v":47.056730999999999},{"$f":"BE!BF306","v":47.056730999999999}]
["EMS","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H271:$CY304,MATCH($B299,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B299,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":244.610615},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I307","v":0},{"$f":"BE!J307","v":0},{"$f":"BE!K307","v":0},{"$f":"BE!L307","v":0},{"$f":"BE!M307","v":0},{"$f":"BE!N307","v":0},{"$f":"BE!O307","v":0},{"$f":"BE!P307","v":0},{"$f":"BE!Q307","v":0},{"$f":"BE!R307","v":0},{"$f":"BE!S307","v":0},{"$f":"BE!T307","v":0},{"$f":"BE!U307","v":0},{"$f":"BE!V307","v":0},{"$f":"BE!W307","v":0},{"$f":"BE!X307","v":0},{"$f":"BE!Y307","v":406.3},{"$f":"BE!Z307","v":352.90000000000003},{"$f":"BE!AA307","v":393},{"$f":"BE!AB307","v":431.70000000000005},{"$f":"BE!AC307","v":367},{"$f":"BE!AD307","v":349.3},{"$f":"BE!AE307","v":369.2},{"$f":"BE!AF307","v":349.3},{"$f":"BE!AG307","v":359.9},{"$f":"BE!AH307","v":302.80000000000007},{"$f":"BE!AI307","v":303},{"$f":"BE!AJ307","v":333.79999999999995},{"$f":"BE!AK307","v":350.8},{"$f":"BE!AL307","v":292.09999999999997},{"$f":"BE!AM307","v":297.30000000000013},{"$f":"BE!AN307","v":337.89999999999992},{"$f":"BE!AO307","v":364.01847299999997},{"$f":"BE!AP307","v":285.06010802499998},{"$f":"BE!AQ307","v":285.59557100600034},{"$f":"BE!AR307","v":340.48189100399952},{"$f":"BE!AS307","v":341.51100900400002},{"$f":"BE!AT307","v":296.1240479999999},{"$f":"BE!AU307","v":296.99045400399984},{"$f":"BE!AV307","v":360.04585901300004},{"$f":"BE!AW307","v":356.54616700000003},{"$f":"BE!AX307","v":282.63650700199992},{"$f":"BE!AY307","v":307.13351099999994},{"$f":"BE!AZ307","v":368.55297300000001},{"$f":"BE!BA307","v":288.59826500000003},{"$f":"BE!BB307","v":228.81823299999991},{"$f":"BE!BC307","v":234.76721300000008},{"$f":"BE!BD307","v":307.02560699999964},{"$f":"BE!BE307","v":244.610615},{"$f":"BE!BF307","v":198.24634900000007}]
["EMS","ü  Supply Contract",{"$f":"INDEX($H271:$CY304,MATCH($B300,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B300,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I308","v":0},{"$f":"BE!J308","v":0},{"$f":"BE!K308","v":0},{"$f":"BE!L308","v":0},{"$f":"BE!M308","v":0},{"$f":"BE!N308","v":0},{"$f":"BE!O308","v":0},{"$f":"BE!P308","v":0},{"$f":"BE!Q308","v":0},{"$f":"BE!R308","v":0},{"$f":"BE!S308","v":0},{"$f":"BE!T308","v":0},{"$f":"BE!U308","v":0},{"$f":"BE!V308","v":0},{"$f":"BE!W308","v":0},{"$f":"BE!X308","v":0},{"$f":"BE!Y308","v":0},{"$f":"BE!Z308","v":0},{"$f":"BE!AA308","v":0},{"$f":"BE!AB308","v":0},{"$f":"BE!AC308","v":0},{"$f":"BE!AD308","v":0},{"$f":"BE!AE308","v":0},{"$f":"BE!AF308","v":0},{"$f":"BE!AG308","v":0},{"$f":"BE!AH308","v":0},{"$f":"BE!AI308","v":0},{"$f":"BE!AJ308","v":0},{"$f":"BE!AK308","v":0},{"$f":"BE!AL308","v":0},{"$f":"BE!AM308","v":0},{"$f":"BE!AN308","v":0},{"$f":"BE!AO308","v":0},{"$f":"BE!AP308","v":0},{"$f":"BE!AQ308","v":0},{"$f":"BE!AR308","v":0},{"$f":"BE!AS308","v":0},{"$f":"BE!AT308","v":0},{"$f":"BE!AU308","v":0},{"$f":"BE!AV308","v":0},{"$f":"BE!AW308","v":0},{"$f":"BE!AX308","v":0},{"$f":"BE!AY308","v":0},{"$f":"BE!AZ308","v":0},{"$f":"BE!BA308","v":0},{"$f":"BE!BB308","v":0},{"$f":"BE!BC308","v":0},{"$f":"BE!BD308","v":0},{"$f":"BE!BE308","v":0},{"$f":"BE!BF308","v":0}]
["EMS","ü  Generation distributed",{"$f":"INDEX($H271:$CY304,MATCH($B301,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B301,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":327.41241822268699},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I309","v":0},{"$f":"BE!J309","v":0},{"$f":"BE!K309","v":0},{"$f":"BE!L309","v":0},{"$f":"BE!M309","v":0},{"$f":"BE!N309","v":0},{"$f":"BE!O309","v":0},{"$f":"BE!P309","v":0},{"$f":"BE!Q309","v":0},{"$f":"BE!R309","v":0},{"$f":"BE!S309","v":0},{"$f":"BE!T309","v":0},{"$f":"BE!U309","v":0},{"$f":"BE!V309","v":0},{"$f":"BE!W309","v":0},{"$f":"BE!X309","v":0},{"$f":"BE!Y309","v":53.3},{"$f":"BE!Z309","v":113.10000000000001},{"$f":"BE!AA309","v":132.29999999999998},{"$f":"BE!AB309","v":99.300000000000011},{"$f":"BE!AC309","v":52.4},{"$f":"BE!AD309","v":92.799999999999983},{"$f":"BE!AE309","v":98},{"$f":"BE!AF309","v":68},{"$f":"BE!AG309","v":0},{"$f":"BE!AH309","v":37},{"$f":"BE!AI309","v":49.099999999999994},{"$f":"BE!AJ309","v":23.400000000000006},{"$f":"BE!AK309","v":3.1},{"$f":"BE!AL309","v":15.9},{"$f":"BE!AM309","v":12.399999999999997},{"$f":"BE!AN309","v":15.300000000000006},{"$f":"BE!AO309","v":22.086448000000001},{"$f":"BE!AP309","v":31.067460000000008},{"$f":"BE!AQ309","v":33.71506200000001},{"$f":"BE!AR309","v":43.380261999999988},{"$f":"BE!AS309","v":52.013626000000002},{"$f":"BE!AT309","v":62.327625999999995},{"$f":"BE!AU309","v":69.590093999999993},{"$f":"BE!AV309","v":86.203607000000005},{"$f":"BE!AW309","v":109.19347507650001},{"$f":"BE!AX309","v":111.25197250457201},{"$f":"BE!AY309","v":130.455297675146},{"$f":"BE!AZ309","v":170.04811656149303},{"$f":"BE!BA309","v":189.28497646872503},{"$f":"BE!BB309","v":213.29533029942601},{"$f":"BE!BC309","v":232.16004963387482},{"$f":"BE!BD309","v":276.005374042825},{"$f":"BE!BE309","v":327.41241822268699},{"$f":"BE!BF309","v":317.14578483805707}]
["EMS","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H271:$CY304,MATCH($B302,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B302,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0.22283935000000002},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I310","v":0},{"$f":"BE!J310","v":0},{"$f":"BE!K310","v":0},{"$f":"BE!L310","v":0},{"$f":"BE!M310","v":0},{"$f":"BE!N310","v":0},{"$f":"BE!O310","v":0},{"$f":"BE!P310","v":0},{"$f":"BE!Q310","v":0},{"$f":"BE!R310","v":0},{"$f":"BE!S310","v":0},{"$f":"BE!T310","v":0},{"$f":"BE!U310","v":0},{"$f":"BE!V310","v":0},{"$f":"BE!W310","v":0},{"$f":"BE!X310","v":0},{"$f":"BE!Y310","v":0.3},{"$f":"BE!Z310","v":0.39999999999999997},{"$f":"BE!AA310","v":0},{"$f":"BE!AB310","v":1.5000000000000002},{"$f":"BE!AC310","v":1.1000000000000001},{"$f":"BE!AD310","v":0.79999999999999982},{"$f":"BE!AE310","v":0.80000000000000027},{"$f":"BE!AF310","v":1.3999999999999995},{"$f":"BE!AG310","v":49.6},{"$f":"BE!AH310","v":55.499999999999993},{"$f":"BE!AI310","v":47.700000000000017},{"$f":"BE!AJ310","v":52.799999999999983},{"$f":"BE!AK310","v":59.8},{"$f":"BE!AL310","v":-59.3},{"$f":"BE!AM310","v":0.29999999999999716},{"$f":"BE!AN310","v":0.20000000000000284},{"$f":"BE!AO310","v":0.26587192799999998},{"$f":"BE!AP310","v":0.24815910000000002},{"$f":"BE!AQ310","v":0.26270185200000007},{"$f":"BE!AR310","v":0.24533056800000008},{"$f":"BE!AS310","v":0.19482246},{"$f":"BE!AT310","v":0.25212683999999996},{"$f":"BE!AU310","v":0.2124593520000001},{"$f":"BE!AV310","v":0.21227085599999984},{"$f":"BE!AW310","v":0.21680433599999999},{"$f":"BE!AX310","v":0.20699929600000003},{"$f":"BE!AY310","v":0.17104399999999997},{"$f":"BE!AZ310","v":0.20275200000000002},{"$f":"BE!BA310","v":0.189306},{"$f":"BE!BB310","v":0.17705800000000002},{"$f":"BE!BC310","v":0.21775400000000003},{"$f":"BE!BD310","v":0.16771829999999985},{"$f":"BE!BE310","v":0.22283935000000002},{"$f":"BE!BF310","v":0.24520055000000004}]
["EMS","(c) Settlement at CCEE",{"$f":"INDEX($H271:$CY304,MATCH($B303,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B303,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":103.12969455691369},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I311","v":0},{"$f":"BE!J311","v":0},{"$f":"BE!K311","v":0},{"$f":"BE!L311","v":0},{"$f":"BE!M311","v":0},{"$f":"BE!N311","v":0},{"$f":"BE!O311","v":0},{"$f":"BE!P311","v":0},{"$f":"BE!Q311","v":0},{"$f":"BE!R311","v":0},{"$f":"BE!S311","v":0},{"$f":"BE!T311","v":0},{"$f":"BE!U311","v":0},{"$f":"BE!V311","v":0},{"$f":"BE!W311","v":0},{"$f":"BE!X311","v":0},{"$f":"BE!Y311","v":12.4},{"$f":"BE!Z311","v":17.200000000000003},{"$f":"BE!AA311","v":0},{"$f":"BE!AB311","v":0},{"$f":"BE!AC311","v":63.9},{"$f":"BE!AD311","v":2.1999999999999957},{"$f":"BE!AE311","v":34.700000000000003},{"$f":"BE!AF311","v":74.399999999999991},{"$f":"BE!AG311","v":31.2},{"$f":"BE!AH311","v":11.7},{"$f":"BE!AI311","v":0},{"$f":"BE!AJ311","v":14.800000000000004},{"$f":"BE!AK311","v":79.8},{"$f":"BE!AL311","v":0},{"$f":"BE!AM311","v":0},{"$f":"BE!AN311","v":31},{"$f":"BE!AO311","v":104.50589027326251},{"$f":"BE!AP311","v":3.3427726600538676},{"$f":"BE!AQ311","v":20.556571310725701},{"$f":"BE!AR311","v":56.645844803957743},{"$f":"BE!AS311","v":42.565030840718947},{"$f":"BE!AT311","v":1.6011469752810044},{"$f":"BE!AU311","v":-3.2280769998891401E-3},{"$f":"BE!AV311","v":5.1241333999961114E-2},{"$f":"BE!AW311","v":16.136009599999991},{"$f":"BE!AX311","v":0},{"$f":"BE!AY311","v":0},{"$f":"BE!AZ311","v":0},{"$f":"BE!BA311","v":0},{"$f":"BE!BB311","v":0},{"$f":"BE!BC311","v":1.2512957617214415},{"$f":"BE!BD311","v":23.114767098278623},{"$f":"BE!BE311","v":103.12969455691369},{"$f":"BE!BF311","v":30.254674917086149}]
["EMS","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H271:$CY304,MATCH($B304,$H271:$H304,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H271:$CY304,MATCH($B304,$H271:$H304,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1826.5459363516177},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I312","v":0},{"$f":"BE!J312","v":0},{"$f":"BE!K312","v":0},{"$f":"BE!L312","v":0},{"$f":"BE!M312","v":0},{"$f":"BE!N312","v":0},{"$f":"BE!O312","v":0},{"$f":"BE!P312","v":0},{"$f":"BE!Q312","v":0},{"$f":"BE!R312","v":0},{"$f":"BE!S312","v":0},{"$f":"BE!T312","v":0},{"$f":"BE!U312","v":0},{"$f":"BE!V312","v":0},{"$f":"BE!W312","v":0},{"$f":"BE!X312","v":0},{"$f":"BE!Y312","v":1502.3},{"$f":"BE!Z312","v":1434.6000000000001},{"$f":"BE!AA312","v":1471.5000000000002},{"$f":"BE!AB312","v":1560.7},{"$f":"BE!AC312","v":1411.3000000000002},{"$f":"BE!AD312","v":1322.3000000000002},{"$f":"BE!AE312","v":1348.3999999999999},{"$f":"BE!AF312","v":1344.3000000000004},{"$f":"BE!AG312","v":1426.4999999999998},{"$f":"BE!AH312","v":1353.2},{"$f":"BE!AI312","v":1363.0000000000002},{"$f":"BE!AJ312","v":1429.7999999999997},{"$f":"BE!AK312","v":1492.4999999999998},{"$f":"BE!AL312","v":1380.5000000000002},{"$f":"BE!AM312","v":1419.2},{"$f":"BE!AN312","v":1505.6},{"$f":"BE!AO312","v":1549.3520053020459},{"$f":"BE!AP312","v":1377.9103708547912},{"$f":"BE!AQ312","v":1426.5236697386317},{"$f":"BE!AR312","v":1538.8181689635312},{"$f":"BE!AS312","v":1478.8574450021504},{"$f":"BE!AT312","v":1425.2949875853683},{"$f":"BE!AU312","v":1556.5755738975802},{"$f":"BE!AV312","v":1659.3874665562369},{"$f":"BE!AW312","v":1636.7411606055},{"$f":"BE!AX312","v":1500.6042921285721},{"$f":"BE!AY312","v":1578.5664550261461},{"$f":"BE!AZ312","v":1722.9163351854932},{"$f":"BE!BA312","v":1588.7945161912019},{"$f":"BE!BB312","v":1501.384901280627},{"$f":"BE!BC312","v":1539.596360223275},{"$f":"BE!BD312","v":1755.6997972017487},{"$f":"BE!BE312","v":1826.5459363516177},{"$f":"BE!BF312","v":1633.9935911311863}]
["EMS"]
["ETO","ETO",null,null,null,null,null,{"$f":"B306","v":"ETO"}]
["ETO"]
["ETO",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["ETO"]
["ETO"]
["ETO"]
["ETO","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H308:$CY341,MATCH($B312,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B312,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":563.76969386009091},{"$f":"IFERROR(IF((C312/D312-1)*100<=-100,\"-\",IF((C312/D312-1)*100=0,\"-\",(C312/D312-1)*100)),\"-\")","v":"-"},{"$f":"C312-D312","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I320","v":0},{"$f":"BE!J320","v":0},{"$f":"BE!K320","v":0},{"$f":"BE!L320","v":0},{"$f":"BE!M320","v":0},{"$f":"BE!N320","v":0},{"$f":"BE!O320","v":0},{"$f":"BE!P320","v":0},{"$f":"BE!Q320","v":0},{"$f":"BE!R320","v":0},{"$f":"BE!S320","v":0},{"$f":"BE!T320","v":0},{"$f":"BE!U320","v":0},{"$f":"BE!V320","v":0},{"$f":"BE!W320","v":0},{"$f":"BE!X320","v":0},{"$f":"BE!Y320","v":498.59999999999997},{"$f":"BE!Z320","v":548.79999999999995},{"$f":"BE!AA320","v":550.79999999999995},{"$f":"BE!AB320","v":521.1},{"$f":"BE!AC320","v":471.99999999999994},{"$f":"BE!AD320","v":535},{"$f":"BE!AE320","v":543.4000000000002},{"$f":"BE!AF320","v":541.59999999999991},{"$f":"BE!AG320","v":478.1},{"$f":"BE!AH320","v":539.29999999999995},{"$f":"BE!AI320","v":562.40000000000009},{"$f":"BE!AJ320","v":529.19999999999982},{"$f":"BE!AK320","v":509.9},{"$f":"BE!AL320","v":559.90000000000009},{"$f":"BE!AM320","v":569.9},{"$f":"BE!AN320","v":542.79999999999961},{"$f":"BE!AO320","v":512.30488200000002},{"$f":"BE!AP320","v":523.37330899999995},{"$f":"BE!AQ320","v":562.97447100000034},{"$f":"BE!AR320","v":563.56249699999967},{"$f":"BE!AS320","v":481.08230400000008},{"$f":"BE!AT320","v":551.96387900000002},{"$f":"BE!AU320","v":570.69842999999992},{"$f":"BE!AV320","v":507.92555099999964},{"$f":"BE!AW320","v":486.89310861812402},{"$f":"BE!AX320","v":553.56477111366894},{"$f":"BE!AY320","v":593.95393792080006},{"$f":"BE!AZ320","v":561.24896490338699},{"$f":"BE!BA320","v":508.160686979427},{"$f":"BE!BB320","v":581.293352696905},{"$f":"BE!BC320","v":615.8182269323172},{"$f":"BE!BD320","v":633.2764524403226},{"$f":"BE!BE320","v":563.76969386009091},{"$f":"BE!BF320","v":627.4921482727201}]
["ETO","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H308:$CY341,MATCH($B313,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B313,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":562.72268436379693},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I321","v":0},{"$f":"BE!J321","v":0},{"$f":"BE!K321","v":0},{"$f":"BE!L321","v":0},{"$f":"BE!M321","v":0},{"$f":"BE!N321","v":0},{"$f":"BE!O321","v":0},{"$f":"BE!P321","v":0},{"$f":"BE!Q321","v":0},{"$f":"BE!R321","v":0},{"$f":"BE!S321","v":0},{"$f":"BE!T321","v":0},{"$f":"BE!U321","v":0},{"$f":"BE!V321","v":0},{"$f":"BE!W321","v":0},{"$f":"BE!X321","v":0},{"$f":"BE!Y321","v":499.79999999999995},{"$f":"BE!Z321","v":556.29999999999995},{"$f":"BE!AA321","v":546.09999999999991},{"$f":"BE!AB321","v":521},{"$f":"BE!AC321","v":481.09999999999997},{"$f":"BE!AD321","v":532.20000000000005},{"$f":"BE!AE321","v":539.20000000000016},{"$f":"BE!AF321","v":540.49999999999989},{"$f":"BE!AG321","v":483.20000000000005},{"$f":"BE!AH321","v":539.29999999999995},{"$f":"BE!AI321","v":551.50000000000011},{"$f":"BE!AJ321","v":530.89999999999986},{"$f":"BE!AK321","v":506.4},{"$f":"BE!AL321","v":549.80000000000007},{"$f":"BE!AM321","v":572.6},{"$f":"BE!AN321","v":547.29999999999961},{"$f":"BE!AO321","v":511.40554099999997},{"$f":"BE!AP321","v":526.61485099999993},{"$f":"BE!AQ321","v":549.25937300000032},{"$f":"BE!AR321","v":571.42082899999969},{"$f":"BE!AS321","v":489.64204100000006},{"$f":"BE!AT321","v":543.32523700000002},{"$f":"BE!AU321","v":554.57818799999995},{"$f":"BE!AV321","v":531.56115699999964},{"$f":"BE!AW321","v":482.80934761812398},{"$f":"BE!AX321","v":542.02993393366899},{"$f":"BE!AY321","v":584.79415010080004},{"$f":"BE!AZ321","v":579.65832590338698},{"$f":"BE!BA321","v":505.146634469427},{"$f":"BE!BB321","v":566.47717314690499},{"$f":"BE!BC321","v":606.44683504863519},{"$f":"BE!BD321","v":642.11181628750455},{"$f":"BE!BE321","v":562.72268436379693},{"$f":"BE!BF321","v":622.79606722057213}]
["ETO","ü  Residential",{"$f":"INDEX($H308:$CY341,MATCH($B314,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B314,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":329.18730411226699},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I322","v":0},{"$f":"BE!J322","v":0},{"$f":"BE!K322","v":0},{"$f":"BE!L322","v":0},{"$f":"BE!M322","v":0},{"$f":"BE!N322","v":0},{"$f":"BE!O322","v":0},{"$f":"BE!P322","v":0},{"$f":"BE!Q322","v":0},{"$f":"BE!R322","v":0},{"$f":"BE!S322","v":0},{"$f":"BE!T322","v":0},{"$f":"BE!U322","v":0},{"$f":"BE!V322","v":0},{"$f":"BE!W322","v":0},{"$f":"BE!X322","v":0},{"$f":"BE!Y322","v":214.9},{"$f":"BE!Z322","v":235.1},{"$f":"BE!AA322","v":233.89999999999998},{"$f":"BE!AB322","v":234.30000000000007},{"$f":"BE!AC322","v":213.7},{"$f":"BE!AD322","v":240.6},{"$f":"BE!AE322","v":239.80000000000007},{"$f":"BE!AF322","v":255.09999999999991},{"$f":"BE!AG322","v":221.8},{"$f":"BE!AH322","v":246.89999999999998},{"$f":"BE!AI322","v":250.50000000000006},{"$f":"BE!AJ322","v":254.59999999999991},{"$f":"BE!AK322","v":240.6},{"$f":"BE!AL322","v":261.39999999999998},{"$f":"BE!AM322","v":273.70000000000005},{"$f":"BE!AN322","v":274.59999999999991},{"$f":"BE!AO322","v":253.98120700000001},{"$f":"BE!AP322","v":273.92846199999997},{"$f":"BE!AQ322","v":281.30767400000002},{"$f":"BE!AR322","v":312.71550899999988},{"$f":"BE!AS322","v":258.10180600000007},{"$f":"BE!AT322","v":283.75291099999998},{"$f":"BE!AU322","v":286.6114},{"$f":"BE!AV322","v":291.24759899999992},{"$f":"BE!AW322","v":259.27424965},{"$f":"BE!AX322","v":288.06510203830004},{"$f":"BE!AY322","v":309.93232119875},{"$f":"BE!AZ322","v":321.40743199560001},{"$f":"BE!BA322","v":279.71019025376694},{"$f":"BE!BB322","v":309.530412430333},{"$f":"BE!BC322","v":332.18104400960004},{"$f":"BE!BD322","v":375.34518067599089},{"$f":"BE!BE322","v":329.18730411226699},{"$f":"BE!BF322","v":357.51863669531195}]
["ETO","ü  Industrial",{"$f":"INDEX($H308:$CY341,MATCH($B315,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B315,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":15.892328876292998},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I323","v":0},{"$f":"BE!J323","v":0},{"$f":"BE!K323","v":0},{"$f":"BE!L323","v":0},{"$f":"BE!M323","v":0},{"$f":"BE!N323","v":0},{"$f":"BE!O323","v":0},{"$f":"BE!P323","v":0},{"$f":"BE!Q323","v":0},{"$f":"BE!R323","v":0},{"$f":"BE!S323","v":0},{"$f":"BE!T323","v":0},{"$f":"BE!U323","v":0},{"$f":"BE!V323","v":0},{"$f":"BE!W323","v":0},{"$f":"BE!X323","v":0},{"$f":"BE!Y323","v":63.8},{"$f":"BE!Z323","v":71.600000000000009},{"$f":"BE!AA323","v":65.699999999999989},{"$f":"BE!AB323","v":52},{"$f":"BE!AC323","v":45.8},{"$f":"BE!AD323","v":43.3},{"$f":"BE!AE323","v":44.599999999999994},{"$f":"BE!AF323","v":39.400000000000006},{"$f":"BE!AG323","v":39.299999999999997},{"$f":"BE!AH323","v":45.1},{"$f":"BE!AI323","v":41.900000000000006},{"$f":"BE!AJ323","v":36.999999999999986},{"$f":"BE!AK323","v":40.5},{"$f":"BE!AL323","v":38.799999999999997},{"$f":"BE!AM323","v":29.900000000000006},{"$f":"BE!AN323","v":21.399999999999991},{"$f":"BE!AO323","v":23.295366000000001},{"$f":"BE!AP323","v":26.71576499999999},{"$f":"BE!AQ323","v":23.391387000000009},{"$f":"BE!AR323","v":18.910174999999995},{"$f":"BE!AS323","v":16.652042000000002},{"$f":"BE!AT323","v":24.464442999999996},{"$f":"BE!AU323","v":21.350994999999998},{"$f":"BE!AV323","v":16.713266999999988},{"$f":"BE!AW323","v":18.795313203437001},{"$f":"BE!AX323","v":20.400088489255999},{"$f":"BE!AY323","v":24.611236927888001},{"$f":"BE!AZ323","v":23.115930153057999},{"$f":"BE!BA323","v":19.341591579567002},{"$f":"BE!BB323","v":23.386820010749005},{"$f":"BE!BC323","v":27.206449290054998},{"$f":"BE!BD323","v":20.726079131626008},{"$f":"BE!BE323","v":15.892328876292998},{"$f":"BE!BF323","v":19.193616558613996}]
["ETO","ü  Commercial",{"$f":"INDEX($H308:$CY341,MATCH($B316,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B316,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":90.598248302481991},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I324","v":0},{"$f":"BE!J324","v":0},{"$f":"BE!K324","v":0},{"$f":"BE!L324","v":0},{"$f":"BE!M324","v":0},{"$f":"BE!N324","v":0},{"$f":"BE!O324","v":0},{"$f":"BE!P324","v":0},{"$f":"BE!Q324","v":0},{"$f":"BE!R324","v":0},{"$f":"BE!S324","v":0},{"$f":"BE!T324","v":0},{"$f":"BE!U324","v":0},{"$f":"BE!V324","v":0},{"$f":"BE!W324","v":0},{"$f":"BE!X324","v":0},{"$f":"BE!Y324","v":97.6},{"$f":"BE!Z324","v":107.6},{"$f":"BE!AA324","v":103.80000000000001},{"$f":"BE!AB324","v":101.80000000000001},{"$f":"BE!AC324","v":93.5},{"$f":"BE!AD324","v":104.19999999999999},{"$f":"BE!AE324","v":101.60000000000002},{"$f":"BE!AF324","v":103.30000000000001},{"$f":"BE!AG324","v":92.3},{"$f":"BE!AH324","v":101.69999999999999},{"$f":"BE!AI324","v":102.1},{"$f":"BE!AJ324","v":99},{"$f":"BE!AK324","v":91.2},{"$f":"BE!AL324","v":100.89999999999999},{"$f":"BE!AM324","v":104.70000000000003},{"$f":"BE!AN324","v":103.2},{"$f":"BE!AO324","v":94.326300999999987},{"$f":"BE!AP324","v":87.394368},{"$f":"BE!AQ324","v":90.184824000000049},{"$f":"BE!AR324","v":96.761593999999945},{"$f":"BE!AS324","v":81.718513999999999},{"$f":"BE!AT324","v":90.948011999999977},{"$f":"BE!AU324","v":93.731531000000018},{"$f":"BE!AV324","v":92.679056000000003},{"$f":"BE!AW324","v":84.852635902945011},{"$f":"BE!AX324","v":97.770432018295992},{"$f":"BE!AY324","v":101.90282527344202},{"$f":"BE!AZ324","v":100.52132179770899},{"$f":"BE!BA324","v":87.076649156678002},{"$f":"BE!BB324","v":94.070521732721005},{"$f":"BE!BC324","v":98.402734249253029},{"$f":"BE!BD324","v":103.72360170727293},{"$f":"BE!BE324","v":90.598248302481991},{"$f":"BE!BF324","v":102.06731480640001}]
["ETO","ü  Rural",{"$f":"INDEX($H308:$CY341,MATCH($B317,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B317,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":49.946955671726009},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I325","v":0},{"$f":"BE!J325","v":0},{"$f":"BE!K325","v":0},{"$f":"BE!L325","v":0},{"$f":"BE!M325","v":0},{"$f":"BE!N325","v":0},{"$f":"BE!O325","v":0},{"$f":"BE!P325","v":0},{"$f":"BE!Q325","v":0},{"$f":"BE!R325","v":0},{"$f":"BE!S325","v":0},{"$f":"BE!T325","v":0},{"$f":"BE!U325","v":0},{"$f":"BE!V325","v":0},{"$f":"BE!W325","v":0},{"$f":"BE!X325","v":0},{"$f":"BE!Y325","v":45.2},{"$f":"BE!Z325","v":54.7},{"$f":"BE!AA325","v":58.799999999999983},{"$f":"BE!AB325","v":46},{"$f":"BE!AC325","v":49.9},{"$f":"BE!AD325","v":55.1},{"$f":"BE!AE325","v":64.5},{"$f":"BE!AF325","v":51.7},{"$f":"BE!AG325","v":48.8},{"$f":"BE!AH325","v":56.2},{"$f":"BE!AI325","v":67},{"$f":"BE!AJ325","v":50},{"$f":"BE!AK325","v":51.5},{"$f":"BE!AL325","v":55.7},{"$f":"BE!AM325","v":69.8},{"$f":"BE!AN325","v":53.400000000000006},{"$f":"BE!AO325","v":55.194891000000005},{"$f":"BE!AP325","v":61.769932999999988},{"$f":"BE!AQ325","v":78.563214999999985},{"$f":"BE!AR325","v":63.299685000000011},{"$f":"BE!AS325","v":56.404581000000007},{"$f":"BE!AT325","v":70.414051999999998},{"$f":"BE!AU325","v":77.418614999999988},{"$f":"BE!AV325","v":55.212032999999991},{"$f":"BE!AW325","v":49.336295748844002},{"$f":"BE!AX325","v":55.866951605095004},{"$f":"BE!AY325","v":67.991210916810999},{"$f":"BE!AZ325","v":52.918910896488995},{"$f":"BE!BA325","v":46.132642043689003},{"$f":"BE!BB325","v":57.105220383062019},{"$f":"BE!BC325","v":65.639513906187986},{"$f":"BE!BD325","v":54.085136961762984},{"$f":"BE!BE325","v":49.946955671726009},{"$f":"BE!BF325","v":55.850917144114}]
["ETO","ü  Public service and own consumption",{"$f":"INDEX($H308:$CY341,MATCH($B318,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B318,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":77.097847401029},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I326","v":0},{"$f":"BE!J326","v":0},{"$f":"BE!K326","v":0},{"$f":"BE!L326","v":0},{"$f":"BE!M326","v":0},{"$f":"BE!N326","v":0},{"$f":"BE!O326","v":0},{"$f":"BE!P326","v":0},{"$f":"BE!Q326","v":0},{"$f":"BE!R326","v":0},{"$f":"BE!S326","v":0},{"$f":"BE!T326","v":0},{"$f":"BE!U326","v":0},{"$f":"BE!V326","v":0},{"$f":"BE!W326","v":0},{"$f":"BE!X326","v":0},{"$f":"BE!Y326","v":78.3},{"$f":"BE!Z326","v":87.3},{"$f":"BE!AA326","v":83.9},{"$f":"BE!AB326","v":86.899999999999977},{"$f":"BE!AC326","v":78.2},{"$f":"BE!AD326","v":89},{"$f":"BE!AE326","v":88.7},{"$f":"BE!AF326","v":91},{"$f":"BE!AG326","v":81},{"$f":"BE!AH326","v":89.4},{"$f":"BE!AI326","v":89.999999999999972},{"$f":"BE!AJ326","v":90.300000000000011},{"$f":"BE!AK326","v":82.6},{"$f":"BE!AL326","v":92.9},{"$f":"BE!AM326","v":94.600000000000023},{"$f":"BE!AN326","v":94.799999999999926},{"$f":"BE!AO326","v":84.607776000000001},{"$f":"BE!AP326","v":76.80632300000002},{"$f":"BE!AQ326","v":75.812273000000005},{"$f":"BE!AR326","v":79.733865999999978},{"$f":"BE!AS326","v":76.765097999999995},{"$f":"BE!AT326","v":73.745818999999983},{"$f":"BE!AU326","v":75.465647000000018},{"$f":"BE!AV326","v":75.709202000000005},{"$f":"BE!AW326","v":70.550853112897997},{"$f":"BE!AX326","v":79.927359782721993},{"$f":"BE!AY326","v":80.356555783909002},{"$f":"BE!AZ326","v":81.694731060530984},{"$f":"BE!BA326","v":72.885561435726004},{"$f":"BE!BB326","v":82.384198590039972},{"$f":"BE!BC326","v":83.017093593539016},{"$f":"BE!BD326","v":88.23181781085205},{"$f":"BE!BE326","v":77.097847401029},{"$f":"BE!BF326","v":88.165582016131978}]
["ETO","(c) Unbilled consumption",{"$f":"INDEX($H308:$CY341,MATCH($B319,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B319,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1.0470094962940057},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I327","v":0},{"$f":"BE!J327","v":0},{"$f":"BE!K327","v":0},{"$f":"BE!L327","v":0},{"$f":"BE!M327","v":0},{"$f":"BE!N327","v":0},{"$f":"BE!O327","v":0},{"$f":"BE!P327","v":0},{"$f":"BE!Q327","v":0},{"$f":"BE!R327","v":0},{"$f":"BE!S327","v":0},{"$f":"BE!T327","v":0},{"$f":"BE!U327","v":0},{"$f":"BE!V327","v":0},{"$f":"BE!W327","v":0},{"$f":"BE!X327","v":0},{"$f":"BE!Y327","v":-1.2},{"$f":"BE!Z327","v":-7.4999999999999991},{"$f":"BE!AA327","v":4.6999999999999993},{"$f":"BE!AB327","v":0.10000000000000009},{"$f":"BE!AC327","v":-9.1},{"$f":"BE!AD327","v":2.8},{"$f":"BE!AE327","v":4.1999999999999993},{"$f":"BE!AF327","v":1.1000000000000001},{"$f":"BE!AG327","v":-5.0999999999999996},{"$f":"BE!AH327","v":0},{"$f":"BE!AI327","v":10.899999999999999},{"$f":"BE!AJ327","v":-1.7000000000000002},{"$f":"BE!AK327","v":3.5},{"$f":"BE!AL327","v":10.1},{"$f":"BE!AM327","v":-2.6999999999999993},{"$f":"BE!AN327","v":-4.5},{"$f":"BE!AO327","v":0.89934100000000039},{"$f":"BE!AP327","v":-3.2415420000000017},{"$f":"BE!AQ327","v":13.715097999999998},{"$f":"BE!AR327","v":-7.8583320000000088},{"$f":"BE!AS327","v":-8.559736999999993},{"$f":"BE!AT327","v":8.6386420000000061},{"$f":"BE!AU327","v":16.120241999999998},{"$f":"BE!AV327","v":-23.635606000000013},{"$f":"BE!AW327","v":4.0837610000000133},{"$f":"BE!AX327","v":11.534837180000002},{"$f":"BE!AY327","v":9.1597878199999982},{"$f":"BE!AZ327","v":-18.409361000000004},{"$f":"BE!BA327","v":3.0140525100000088},{"$f":"BE!BB327","v":14.816179549999983},{"$f":"BE!BC327","v":9.3713918836820085},{"$f":"BE!BD327","v":-8.8353638471819984},{"$f":"BE!BE327","v":1.0470094962940057},{"$f":"BE!BF327","v":4.6960810521479726}]
["ETO","(d) Energy sales to concession operators",{"$f":"INDEX($H308:$CY341,MATCH($B320,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B320,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I328","v":0},{"$f":"BE!J328","v":0},{"$f":"BE!K328","v":0},{"$f":"BE!L328","v":0},{"$f":"BE!M328","v":0},{"$f":"BE!N328","v":0},{"$f":"BE!O328","v":0},{"$f":"BE!P328","v":0},{"$f":"BE!Q328","v":0},{"$f":"BE!R328","v":0},{"$f":"BE!S328","v":0},{"$f":"BE!T328","v":0},{"$f":"BE!U328","v":0},{"$f":"BE!V328","v":0},{"$f":"BE!W328","v":0},{"$f":"BE!X328","v":0},{"$f":"BE!Y328","v":0},{"$f":"BE!Z328","v":0},{"$f":"BE!AA328","v":0},{"$f":"BE!AB328","v":0},{"$f":"BE!AC328","v":0},{"$f":"BE!AD328","v":0},{"$f":"BE!AE328","v":0},{"$f":"BE!AF328","v":0},{"$f":"BE!AG328","v":0},{"$f":"BE!AH328","v":0},{"$f":"BE!AI328","v":0},{"$f":"BE!AJ328","v":0},{"$f":"BE!AK328","v":0},{"$f":"BE!AL328","v":0},{"$f":"BE!AM328","v":0},{"$f":"BE!AN328","v":0},{"$f":"BE!AO328","v":0},{"$f":"BE!AP328","v":0},{"$f":"BE!AQ328","v":0},{"$f":"BE!AR328","v":0},{"$f":"BE!AS328","v":0},{"$f":"BE!AT328","v":0},{"$f":"BE!AU328","v":0},{"$f":"BE!AV328","v":0},{"$f":"BE!AW328","v":0},{"$f":"BE!AX328","v":0},{"$f":"BE!AY328","v":0},{"$f":"BE!AZ328","v":0},{"$f":"BE!BA328","v":0},{"$f":"BE!BB328","v":0},{"$f":"BE!BC328","v":0},{"$f":"BE!BD328","v":0},{"$f":"BE!BE328","v":0},{"$f":"BE!BF328","v":0}]
["ETO","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H308:$CY341,MATCH($B321,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B321,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":895.40860206752495},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I329","v":0},{"$f":"BE!J329","v":0},{"$f":"BE!K329","v":0},{"$f":"BE!L329","v":0},{"$f":"BE!M329","v":0},{"$f":"BE!N329","v":0},{"$f":"BE!O329","v":0},{"$f":"BE!P329","v":0},{"$f":"BE!Q329","v":0},{"$f":"BE!R329","v":0},{"$f":"BE!S329","v":0},{"$f":"BE!T329","v":0},{"$f":"BE!U329","v":0},{"$f":"BE!V329","v":0},{"$f":"BE!W329","v":0},{"$f":"BE!X329","v":0},{"$f":"BE!Y329","v":614.49999999999989},{"$f":"BE!Z329","v":662.19999999999993},{"$f":"BE!AA329","v":664.5},{"$f":"BE!AB329","v":625.4},{"$f":"BE!AC329","v":578.4},{"$f":"BE!AD329","v":656.9},{"$f":"BE!AE329","v":687.00000000000023},{"$f":"BE!AF329","v":660.59999999999991},{"$f":"BE!AG329","v":607.9},{"$f":"BE!AH329","v":676.3},{"$f":"BE!AI329","v":721.8},{"$f":"BE!AJ329","v":680.99999999999989},{"$f":"BE!AK329","v":646.69999999999993},{"$f":"BE!AL329","v":707.90000000000009},{"$f":"BE!AM329","v":748.3},{"$f":"BE!AN329","v":692.29999999999961},{"$f":"BE!AO329","v":660.92091180299985},{"$f":"BE!AP329","v":689.87262554599988},{"$f":"BE!AQ329","v":764.08459003100029},{"$f":"BE!AR329","v":739.24390282499974},{"$f":"BE!AS329","v":678.12168858899997},{"$f":"BE!AT329","v":754.05143410400024},{"$f":"BE!AU329","v":800.31483486100001},{"$f":"BE!AV329","v":726.64018821099978},{"$f":"BE!AW329","v":706.05806548595797},{"$f":"BE!AX329","v":797.83562227674975},{"$f":"BE!AY329","v":872.36555475467503},{"$f":"BE!AZ329","v":825.7389417032},{"$f":"BE!BA329","v":769.27808016680001},{"$f":"BE!BB329","v":881.9478666294749},{"$f":"BE!BC329","v":964.83776578564448},{"$f":"BE!BD329","v":974.18503028322436},{"$f":"BE!BE329","v":895.40860206752495},{"$f":"BE!BF329","v":984.30622009175113}]
["ETO","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H308:$CY341,MATCH($B322,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B322,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":135.34947476068351},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I330","v":0},{"$f":"BE!J330","v":0},{"$f":"BE!K330","v":0},{"$f":"BE!L330","v":0},{"$f":"BE!M330","v":0},{"$f":"BE!N330","v":0},{"$f":"BE!O330","v":0},{"$f":"BE!P330","v":0},{"$f":"BE!Q330","v":0},{"$f":"BE!R330","v":0},{"$f":"BE!S330","v":0},{"$f":"BE!T330","v":0},{"$f":"BE!U330","v":0},{"$f":"BE!V330","v":0},{"$f":"BE!W330","v":0},{"$f":"BE!X330","v":0},{"$f":"BE!Y330","v":13.6},{"$f":"BE!Z330","v":15.6},{"$f":"BE!AA330","v":15.599999999999998},{"$f":"BE!AB330","v":19.200000000000003},{"$f":"BE!AC330","v":22},{"$f":"BE!AD330","v":41.3},{"$f":"BE!AE330","v":42.900000000000006},{"$f":"BE!AF330","v":45.999999999999986},{"$f":"BE!AG330","v":47.3},{"$f":"BE!AH330","v":47.8},{"$f":"BE!AI330","v":59.800000000000011},{"$f":"BE!AJ330","v":57.599999999999994},{"$f":"BE!AK330","v":54.8},{"$f":"BE!AL330","v":58.8},{"$f":"BE!AM330","v":64.599999999999994},{"$f":"BE!AN330","v":63.700000000000017},{"$f":"BE!AO330","v":57.386242238999998},{"$f":"BE!AP330","v":66.294991281999998},{"$f":"BE!AQ330","v":87.312221661999985},{"$f":"BE!AR330","v":83.495427994000067},{"$f":"BE!AS330","v":80.077503113000006},{"$f":"BE!AT330","v":102.13738576099993},{"$f":"BE!AU330","v":112.50668650200004},{"$f":"BE!AV330","v":108.08379301099995},{"$f":"BE!AW330","v":97.983448633999998},{"$f":"BE!AX330","v":119.503858519},{"$f":"BE!AY330","v":130.90894428499999},{"$f":"BE!AZ330","v":118.51074199999999},{"$f":"BE!BA330","v":115.15018299999998},{"$f":"BE!BB330","v":128.94088099999999},{"$f":"BE!BC330","v":138.69105999999999},{"$f":"BE!BD330","v":141.13495799999998},{"$f":"BE!BE330","v":135.34947476068351},{"$f":"BE!BF330","v":157.84942965015455}]
["ETO","(g) Energy exchange",{"$f":"INDEX($H308:$CY341,MATCH($B323,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B323,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":21.092044229999999},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I331","v":0},{"$f":"BE!J331","v":0},{"$f":"BE!K331","v":0},{"$f":"BE!L331","v":0},{"$f":"BE!M331","v":0},{"$f":"BE!N331","v":0},{"$f":"BE!O331","v":0},{"$f":"BE!P331","v":0},{"$f":"BE!Q331","v":0},{"$f":"BE!R331","v":0},{"$f":"BE!S331","v":0},{"$f":"BE!T331","v":0},{"$f":"BE!U331","v":0},{"$f":"BE!V331","v":0},{"$f":"BE!W331","v":0},{"$f":"BE!X331","v":0},{"$f":"BE!Y331","v":0.5},{"$f":"BE!Z331","v":0.8},{"$f":"BE!AA331","v":0.30000000000000004},{"$f":"BE!AB331","v":0.29999999999999982},{"$f":"BE!AC331","v":0.5},{"$f":"BE!AD331","v":1.5},{"$f":"BE!AE331","v":0.60000000000000009},{"$f":"BE!AF331","v":0.5},{"$f":"BE!AG331","v":1.1000000000000001},{"$f":"BE!AH331","v":2.5},{"$f":"BE!AI331","v":2.3000000000000003},{"$f":"BE!AJ331","v":1.1999999999999993},{"$f":"BE!AK331","v":1.6},{"$f":"BE!AL331","v":2.4999999999999996},{"$f":"BE!AM331","v":3.3000000000000012},{"$f":"BE!AN331","v":1.6999999999999988},{"$f":"BE!AO331","v":2.6138581359999975},{"$f":"BE!AP331","v":2.5253547579999989},{"$f":"BE!AQ331","v":2.4182665219999819},{"$f":"BE!AR331","v":1.4985512989999279},{"$f":"BE!AS331","v":1.7058272279999898},{"$f":"BE!AT331","v":2.4312695420000665},{"$f":"BE!AU331","v":2.727883013999957},{"$f":"BE!AV331","v":1.99591737500009},{"$f":"BE!AW331","v":2.2891317840000003},{"$f":"BE!AX331","v":2.9917515770000001},{"$f":"BE!AY331","v":2.8728350169999999},{"$f":"BE!AZ331","v":12.262591132999999},{"$f":"BE!BA331","v":17.175808838999998},{"$f":"BE!BB331","v":20.466293360999984},{"$f":"BE!BC331","v":23.330229445000072},{"$f":"BE!BD331","v":22.425244622000037},{"$f":"BE!BE331","v":21.092044229999999},{"$f":"BE!BF331","v":23.536114022999925}]
["ETO","(h) Distribution losses",{"$f":"INDEX($H308:$CY341,MATCH($B324,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B324,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":175.19738921675051},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I332","v":0},{"$f":"BE!J332","v":0},{"$f":"BE!K332","v":0},{"$f":"BE!L332","v":0},{"$f":"BE!M332","v":0},{"$f":"BE!N332","v":0},{"$f":"BE!O332","v":0},{"$f":"BE!P332","v":0},{"$f":"BE!Q332","v":0},{"$f":"BE!R332","v":0},{"$f":"BE!S332","v":0},{"$f":"BE!T332","v":0},{"$f":"BE!U332","v":0},{"$f":"BE!V332","v":0},{"$f":"BE!W332","v":0},{"$f":"BE!X332","v":0},{"$f":"BE!Y332","v":101.8},{"$f":"BE!Z332","v":97.000000000000014},{"$f":"BE!AA332","v":97.800000000000011},{"$f":"BE!AB332","v":84.799999999999955},{"$f":"BE!AC332","v":83.9},{"$f":"BE!AD332","v":79.099999999999994},{"$f":"BE!AE332","v":100.10000000000002},{"$f":"BE!AF332","v":72.5},{"$f":"BE!AG332","v":81.400000000000006},{"$f":"BE!AH332","v":86.699999999999989},{"$f":"BE!AI332","v":97.299999999999983},{"$f":"BE!AJ332","v":93},{"$f":"BE!AK332","v":80.400000000000006},{"$f":"BE!AL332","v":86.699999999999989},{"$f":"BE!AM332","v":110.50000000000003},{"$f":"BE!AN332","v":84.099999999999937},{"$f":"BE!AO332","v":88.615929427999859},{"$f":"BE!AP332","v":97.678970505999885},{"$f":"BE!AQ332","v":111.37963084700002},{"$f":"BE!AR332","v":90.687426532000131},{"$f":"BE!AS332","v":115.25605424799991},{"$f":"BE!AT332","v":97.518899801000146},{"$f":"BE!AU332","v":114.38183534500004},{"$f":"BE!AV332","v":108.63492682500009},{"$f":"BE!AW332","v":118.89237644983398},{"$f":"BE!AX332","v":121.77524106708087},{"$f":"BE!AY332","v":144.62983753187501},{"$f":"BE!AZ332","v":133.71664366681293},{"$f":"BE!BA332","v":128.79140134837303},{"$f":"BE!BB332","v":151.24733957156985},{"$f":"BE!BC332","v":186.99824940832713},{"$f":"BE!BD332","v":177.34837522090174},{"$f":"BE!BE332","v":175.19738921675051},{"$f":"BE!BF332","v":175.42852814587647}]
["ETO","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H308:$CY341,MATCH($B325,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B325,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":10.120441238655674},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I334","v":0},{"$f":"BE!J334","v":0},{"$f":"BE!K334","v":0},{"$f":"BE!L334","v":0},{"$f":"BE!M334","v":0},{"$f":"BE!N334","v":0},{"$f":"BE!O334","v":0},{"$f":"BE!P334","v":0},{"$f":"BE!Q334","v":0},{"$f":"BE!R334","v":0},{"$f":"BE!S334","v":0},{"$f":"BE!T334","v":0},{"$f":"BE!U334","v":0},{"$f":"BE!V334","v":0},{"$f":"BE!W334","v":0},{"$f":"BE!X334","v":0},{"$f":"BE!Y334","v":7.6},{"$f":"BE!Z334","v":11.200000000000001},{"$f":"BE!AA334","v":11.899999999999999},{"$f":"BE!AB334","v":8.9000000000000021},{"$f":"BE!AC334","v":9.6},{"$f":"BE!AD334","v":10.799999999999999},{"$f":"BE!AE334","v":13.899999999999999},{"$f":"BE!AF334","v":8.6000000000000014},{"$f":"BE!AG334","v":8.6},{"$f":"BE!AH334","v":10.799999999999999},{"$f":"BE!AI334","v":9.1000000000000014},{"$f":"BE!AJ334","v":9.1000000000000014},{"$f":"BE!AK334","v":10.9},{"$f":"BE!AL334","v":11.1},{"$f":"BE!AM334","v":10.799999999999999},{"$f":"BE!AN334","v":9.8000000000000025},{"$f":"BE!AO334","v":11.231783225125405},{"$f":"BE!AP334","v":11.587403330262621},{"$f":"BE!AQ334","v":9.6082475269503682},{"$f":"BE!AR334","v":9.8243100706616104},{"$f":"BE!AS334","v":9.6446981820103375},{"$f":"BE!AT334","v":10.752925620380083},{"$f":"BE!AU334","v":9.3058815235379271},{"$f":"BE!AV334","v":9.7938209333757982},{"$f":"BE!AW334","v":10.905200712999997},{"$f":"BE!AX334","v":10.869901659000243},{"$f":"BE!AY334","v":9.8080868480000003},{"$f":"BE!AZ334","v":9.0423343379999999},{"$f":"BE!BA334","v":11.529065728363596},{"$f":"BE!BB334","v":11.364280591382064},{"$f":"BE!BC334","v":11.056984682894521},{"$f":"BE!BD334","v":10.887427356359817},{"$f":"BE!BE334","v":10.120441238655674},{"$f":"BE!BF334","v":12.639162292449585}]
["ETO","(j) Sale of Electricity CCEE",{"$f":"INDEX($H308:$CY341,MATCH($B326,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B326,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I335","v":0},{"$f":"BE!J335","v":0},{"$f":"BE!K335","v":0},{"$f":"BE!L335","v":0},{"$f":"BE!M335","v":0},{"$f":"BE!N335","v":0},{"$f":"BE!O335","v":0},{"$f":"BE!P335","v":0},{"$f":"BE!Q335","v":0},{"$f":"BE!R335","v":0},{"$f":"BE!S335","v":0},{"$f":"BE!T335","v":0},{"$f":"BE!U335","v":0},{"$f":"BE!V335","v":0},{"$f":"BE!W335","v":0},{"$f":"BE!X335","v":0},{"$f":"BE!Y335","v":109.2},{"$f":"BE!Z335","v":82.7},{"$f":"BE!AA335","v":120.9},{"$f":"BE!AB335","v":174.89999999999998},{"$f":"BE!AC335","v":81.2},{"$f":"BE!AD335","v":29.200000000000003},{"$f":"BE!AE335","v":14},{"$f":"BE!AF335","v":5.9},{"$f":"BE!AG335","v":79.099999999999994},{"$f":"BE!AH335","v":37.800000000000011},{"$f":"BE!AI335","v":10.5},{"$f":"BE!AJ335","v":7},{"$f":"BE!AK335","v":33.9},{"$f":"BE!AL335","v":22.800000000000004},{"$f":"BE!AM335","v":11.399999999999991},{"$f":"BE!AN335","v":44.300000000000004},{"$f":"BE!AO335","v":30.369794530360611},{"$f":"BE!AP335","v":20.978578743097867},{"$f":"BE!AQ335","v":5.4821789907997314},{"$f":"BE!AR335","v":11.375341806741723},{"$f":"BE!AS335","v":39.619020319132602},{"$f":"BE!AT335","v":7.0964506918672967},{"$f":"BE!AU335","v":4.7307229733635907},{"$f":"BE!AV335","v":95.8105802483323},{"$f":"BE!AW335","v":26.790027341999959},{"$f":"BE!AX335","v":12.449096689999889},{"$f":"BE!AY335","v":13.805503195999975},{"$f":"BE!AZ335","v":28.464885543999962},{"$f":"BE!BA335","v":8.0456849899999501},{"$f":"BE!BB335","v":3.2664726919999527},{"$f":"BE!BC335","v":-4.5397360000070108E-3},{"$f":"BE!BD335","v":-1.0803248999989634E-2},{"$f":"BE!BE335","v":0},{"$f":"BE!BF335","v":0}]
["ETO","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H308:$CY341,MATCH($B327,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B327,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":749.08752431549703},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I336","v":0},{"$f":"BE!J336","v":0},{"$f":"BE!K336","v":0},{"$f":"BE!L336","v":0},{"$f":"BE!M336","v":0},{"$f":"BE!N336","v":0},{"$f":"BE!O336","v":0},{"$f":"BE!P336","v":0},{"$f":"BE!Q336","v":0},{"$f":"BE!R336","v":0},{"$f":"BE!S336","v":0},{"$f":"BE!T336","v":0},{"$f":"BE!U336","v":0},{"$f":"BE!V336","v":0},{"$f":"BE!W336","v":0},{"$f":"BE!X336","v":0},{"$f":"BE!Y336","v":717.2},{"$f":"BE!Z336","v":739.7},{"$f":"BE!AA336","v":781.39999999999986},{"$f":"BE!AB336","v":789.69999999999993},{"$f":"BE!AC336","v":646.70000000000005},{"$f":"BE!AD336","v":654.1},{"$f":"BE!AE336","v":671.4000000000002},{"$f":"BE!AF336","v":628.59999999999991},{"$f":"BE!AG336","v":647.20000000000005},{"$f":"BE!AH336","v":674.59999999999991},{"$f":"BE!AI336","v":679.30000000000007},{"$f":"BE!AJ336","v":638.29999999999984},{"$f":"BE!AK336","v":635.09999999999991},{"$f":"BE!AL336","v":680.50000000000011},{"$f":"BE!AM336","v":702.59999999999991},{"$f":"BE!AN336","v":680.99999999999943},{"$f":"BE!AO336","v":642.52238918348587},{"$f":"BE!AP336","v":653.61826157936036},{"$f":"BE!AQ336","v":689.44452836475045},{"$f":"BE!AR336","v":675.44957540940311},{"$f":"BE!AS336","v":645.60207674914284},{"$f":"BE!AT336","v":667.33215511324761},{"$f":"BE!AU336","v":699.11686984190146},{"$f":"BE!AV336","v":722.16487900670779},{"$f":"BE!AW336","v":643.48071312295792},{"$f":"BE!AX336","v":698.65901052974993},{"$f":"BE!AY336","v":762.19736549667516},{"$f":"BE!AZ336","v":732.47282845219991},{"$f":"BE!BA336","v":656.52683904616356},{"$f":"BE!BB336","v":747.171445551857},{"$f":"BE!BC336","v":813.86892128753891},{"$f":"BE!BD336","v":821.50145176858416},{"$f":"BE!BE336","v":749.08752431549703},{"$f":"BE!BF336","v":815.55983871104615}]
["ETO"]
["ETO"]
["ETO","(a) Energy purchased",{"$f":"INDEX($H308:$CY341,MATCH($B330,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B330,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":586.73144820966161},{"$f":"IFERROR(IF((C330/D330-1)*100<=-100,\"-\",IF((C330/D330-1)*100=0,\"-\",(C330/D330-1)*100)),\"-\")","v":"-"},{"$f":"C330-D330","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I339","v":0},{"$f":"BE!J339","v":0},{"$f":"BE!K339","v":0},{"$f":"BE!L339","v":0},{"$f":"BE!M339","v":0},{"$f":"BE!N339","v":0},{"$f":"BE!O339","v":0},{"$f":"BE!P339","v":0},{"$f":"BE!Q339","v":0},{"$f":"BE!R339","v":0},{"$f":"BE!S339","v":0},{"$f":"BE!T339","v":0},{"$f":"BE!U339","v":0},{"$f":"BE!V339","v":0},{"$f":"BE!W339","v":0},{"$f":"BE!X339","v":0},{"$f":"BE!Y339","v":632.70000000000005},{"$f":"BE!Z339","v":680.4},{"$f":"BE!AA339","v":730.5},{"$f":"BE!AB339","v":727.69999999999982},{"$f":"BE!AC339","v":561},{"$f":"BE!AD339","v":583.9},{"$f":"BE!AE339","v":592.59999999999991},{"$f":"BE!AF339","v":554.30000000000018},{"$f":"BE!AG339","v":597.70000000000005},{"$f":"BE!AH339","v":633.29999999999995},{"$f":"BE!AI339","v":642.79999999999984},{"$f":"BE!AJ339","v":603.60000000000014},{"$f":"BE!AK339","v":588.39999999999986},{"$f":"BE!AL339","v":723.6},{"$f":"BE!AM339","v":686.49999999999977},{"$f":"BE!AN339","v":676.60000000000036},{"$f":"BE!AO339","v":632.68788219048588},{"$f":"BE!AP339","v":644.84095881710175},{"$f":"BE!AQ339","v":667.38977736820357},{"$f":"BE!AR339","v":650.02291820420749},{"$f":"BE!AS339","v":629.84879174914283},{"$f":"BE!AT339","v":643.42156873685701},{"$f":"BE!AU339","v":661.25627159461305},{"$f":"BE!AV339","v":694.15220295138693},{"$f":"BE!AW339","v":611.03379504400004},{"$f":"BE!AX339","v":656.20961407799996},{"$f":"BE!AY339","v":698.68307891800009},{"$f":"BE!AZ339","v":668.85638369599997},{"$f":"BE!BA339","v":581.35426442799826},{"$f":"BE!BB339","v":630.12837938947598},{"$f":"BE!BC339","v":653.78129002106436},{"$f":"BE!BD339","v":647.66914369345977},{"$f":"BE!BE339","v":586.73144820966161},{"$f":"BE!BF339","v":650.95300526611811}]
["ETO","ü  Bilateral",{"$f":"INDEX($H308:$CY341,MATCH($B331,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B331,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":50.121013025311477},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I340","v":0},{"$f":"BE!J340","v":0},{"$f":"BE!K340","v":0},{"$f":"BE!L340","v":0},{"$f":"BE!M340","v":0},{"$f":"BE!N340","v":0},{"$f":"BE!O340","v":0},{"$f":"BE!P340","v":0},{"$f":"BE!Q340","v":0},{"$f":"BE!R340","v":0},{"$f":"BE!S340","v":0},{"$f":"BE!T340","v":0},{"$f":"BE!U340","v":0},{"$f":"BE!V340","v":0},{"$f":"BE!W340","v":0},{"$f":"BE!X340","v":0},{"$f":"BE!Y340","v":45.6},{"$f":"BE!Z340","v":44.9},{"$f":"BE!AA340","v":53},{"$f":"BE!AB340","v":52.699999999999989},{"$f":"BE!AC340","v":46.5},{"$f":"BE!AD340","v":47},{"$f":"BE!AE340","v":52.800000000000011},{"$f":"BE!AF340","v":49.5},{"$f":"BE!AG340","v":60.8},{"$f":"BE!AH340","v":66.2},{"$f":"BE!AI340","v":63.7},{"$f":"BE!AJ340","v":63.5},{"$f":"BE!AK340","v":57.9},{"$f":"BE!AL340","v":146},{"$f":"BE!AM340","v":85.4},{"$f":"BE!AN340","v":93.000000000000028},{"$f":"BE!AO340","v":62.303333651868861},{"$f":"BE!AP340","v":50.136454489180316},{"$f":"BE!AQ340","v":54.034176000000002},{"$f":"BE!AR340","v":47.520175166950793},{"$f":"BE!AS340","v":46.624081967999999},{"$f":"BE!AT340","v":51.863943506999988},{"$f":"BE!AU340","v":49.137076814999986},{"$f":"BE!AV340","v":47.533036614000054},{"$f":"BE!AW340","v":43.362736559999995},{"$f":"BE!AX340","v":47.003065079999999},{"$f":"BE!AY340","v":54.176653823999999},{"$f":"BE!AZ340","v":50.857530695999998},{"$f":"BE!BA340","v":46.175020858191786},{"$f":"BE!BB340","v":53.373205545863001},{"$f":"BE!BC340","v":50.920490400000006},{"$f":"BE!BD340","v":44.148865203945178},{"$f":"BE!BE340","v":50.121013025311477},{"$f":"BE!BF340","v":50.227766512524589}]
["ETO","ü  Energy Auctions",{"$f":"INDEX($H308:$CY341,MATCH($B332,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B332,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":405.10227603420861},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I341","v":0},{"$f":"BE!J341","v":0},{"$f":"BE!K341","v":0},{"$f":"BE!L341","v":0},{"$f":"BE!M341","v":0},{"$f":"BE!N341","v":0},{"$f":"BE!O341","v":0},{"$f":"BE!P341","v":0},{"$f":"BE!Q341","v":0},{"$f":"BE!R341","v":0},{"$f":"BE!S341","v":0},{"$f":"BE!T341","v":0},{"$f":"BE!U341","v":0},{"$f":"BE!V341","v":0},{"$f":"BE!W341","v":0},{"$f":"BE!X341","v":0},{"$f":"BE!Y341","v":403.5},{"$f":"BE!Z341","v":442.70000000000005},{"$f":"BE!AA341","v":469.70000000000005},{"$f":"BE!AB341","v":470.89999999999986},{"$f":"BE!AC341","v":346.6},{"$f":"BE!AD341","v":352.3},{"$f":"BE!AE341","v":339.79999999999995},{"$f":"BE!AF341","v":322.60000000000014},{"$f":"BE!AG341","v":370.3},{"$f":"BE!AH341","v":395.4},{"$f":"BE!AI341","v":394.89999999999986},{"$f":"BE!AJ341","v":369.40000000000009},{"$f":"BE!AK341","v":371.2},{"$f":"BE!AL341","v":396.50000000000006},{"$f":"BE!AM341","v":413.39999999999981},{"$f":"BE!AN341","v":404.30000000000024},{"$f":"BE!AO341","v":406.09853364910339},{"$f":"BE!AP341","v":411.64615320043515},{"$f":"BE!AQ341","v":419.96704636220352},{"$f":"BE!AR341","v":415.19577303525671},{"$f":"BE!AS341","v":406.48481577614291},{"$f":"BE!AT341","v":400.34056222385709},{"$f":"BE!AU341","v":412.30224077461298},{"$f":"BE!AV341","v":455.0462353333869},{"$f":"BE!AW341","v":397.74653148400006},{"$f":"BE!AX341","v":416.72082399799996},{"$f":"BE!AY341","v":432.75520809400001},{"$f":"BE!AZ341","v":421.507251},{"$f":"BE!BA341","v":394.32337256980651},{"$f":"BE!BB341","v":415.74430984361294},{"$f":"BE!BC341","v":429.63759162106447},{"$f":"BE!BD341","v":435.86370648951464},{"$f":"BE!BE341","v":405.10227603420861},{"$f":"BE!BF341","v":448.50535597792128}]
["ETO","ü  Itaipu Quota",{"$f":"INDEX($H308:$CY341,MATCH($B333,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B333,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I342","v":0},{"$f":"BE!J342","v":0},{"$f":"BE!K342","v":0},{"$f":"BE!L342","v":0},{"$f":"BE!M342","v":0},{"$f":"BE!N342","v":0},{"$f":"BE!O342","v":0},{"$f":"BE!P342","v":0},{"$f":"BE!Q342","v":0},{"$f":"BE!R342","v":0},{"$f":"BE!S342","v":0},{"$f":"BE!T342","v":0},{"$f":"BE!U342","v":0},{"$f":"BE!V342","v":0},{"$f":"BE!W342","v":0},{"$f":"BE!X342","v":0},{"$f":"BE!Y342","v":0},{"$f":"BE!Z342","v":0},{"$f":"BE!AA342","v":0},{"$f":"BE!AB342","v":0},{"$f":"BE!AC342","v":0},{"$f":"BE!AD342","v":0},{"$f":"BE!AE342","v":0},{"$f":"BE!AF342","v":0},{"$f":"BE!AG342","v":0},{"$f":"BE!AH342","v":0},{"$f":"BE!AI342","v":0},{"$f":"BE!AJ342","v":0},{"$f":"BE!AK342","v":0},{"$f":"BE!AL342","v":0},{"$f":"BE!AM342","v":0},{"$f":"BE!AN342","v":0},{"$f":"BE!AO342","v":0},{"$f":"BE!AP342","v":0},{"$f":"BE!AQ342","v":0},{"$f":"BE!AR342","v":0},{"$f":"BE!AS342","v":0},{"$f":"BE!AT342","v":0},{"$f":"BE!AU342","v":0},{"$f":"BE!AV342","v":0},{"$f":"BE!AW342","v":0},{"$f":"BE!AX342","v":0},{"$f":"BE!AY342","v":0},{"$f":"BE!AZ342","v":0},{"$f":"BE!BA342","v":0},{"$f":"BE!BB342","v":0},{"$f":"BE!BC342","v":0},{"$f":"BE!BD342","v":0},{"$f":"BE!BE342","v":0},{"$f":"BE!BF342","v":0}]
["ETO","ü  PROINFA Quota",{"$f":"INDEX($H308:$CY341,MATCH($B334,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B334,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":11.616585150141454},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I343","v":0},{"$f":"BE!J343","v":0},{"$f":"BE!K343","v":0},{"$f":"BE!L343","v":0},{"$f":"BE!M343","v":0},{"$f":"BE!N343","v":0},{"$f":"BE!O343","v":0},{"$f":"BE!P343","v":0},{"$f":"BE!Q343","v":0},{"$f":"BE!R343","v":0},{"$f":"BE!S343","v":0},{"$f":"BE!T343","v":0},{"$f":"BE!U343","v":0},{"$f":"BE!V343","v":0},{"$f":"BE!W343","v":0},{"$f":"BE!X343","v":0},{"$f":"BE!Y343","v":11.3},{"$f":"BE!Z343","v":11.5},{"$f":"BE!AA343","v":13.3},{"$f":"BE!AB343","v":13.799999999999997},{"$f":"BE!AC343","v":12.5},{"$f":"BE!AD343","v":12.399999999999999},{"$f":"BE!AE343","v":14},{"$f":"BE!AF343","v":14.399999999999999},{"$f":"BE!AG343","v":11.9},{"$f":"BE!AH343","v":12.4},{"$f":"BE!AI343","v":13.099999999999998},{"$f":"BE!AJ343","v":14.100000000000001},{"$f":"BE!AK343","v":11.9},{"$f":"BE!AL343","v":12.499999999999998},{"$f":"BE!AM343","v":13.4},{"$f":"BE!AN343","v":13.6},{"$f":"BE!AO343","v":11.617951999999999},{"$f":"BE!AP343","v":12.014855999999998},{"$f":"BE!AQ343","v":13.165222999999997},{"$f":"BE!AR343","v":13.926645000000015},{"$f":"BE!AS343","v":11.046137999999999},{"$f":"BE!AT343","v":12.799522999999997},{"$f":"BE!AU343","v":13.745951999999999},{"$f":"BE!AV343","v":14.275769000000004},{"$f":"BE!AW343","v":11.285208000000001},{"$f":"BE!AX343","v":11.972856},{"$f":"BE!AY343","v":13.474279999999998},{"$f":"BE!AZ343","v":13.644093},{"$f":"BE!BA343","v":11.667245999999999},{"$f":"BE!BB343","v":11.855877},{"$f":"BE!BC343","v":12.697685000000007},{"$f":"BE!BD343","v":13.096910000000001},{"$f":"BE!BE343","v":11.616585150141454},{"$f":"BE!BF343","v":13.324856775672369}]
["ETO","ü  ANGRA Quota",{"$f":"INDEX($H308:$CY341,MATCH($B335,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B335,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":22.621326},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I344","v":0},{"$f":"BE!J344","v":0},{"$f":"BE!K344","v":0},{"$f":"BE!L344","v":0},{"$f":"BE!M344","v":0},{"$f":"BE!N344","v":0},{"$f":"BE!O344","v":0},{"$f":"BE!P344","v":0},{"$f":"BE!Q344","v":0},{"$f":"BE!R344","v":0},{"$f":"BE!S344","v":0},{"$f":"BE!T344","v":0},{"$f":"BE!U344","v":0},{"$f":"BE!V344","v":0},{"$f":"BE!W344","v":0},{"$f":"BE!X344","v":0},{"$f":"BE!Y344","v":17},{"$f":"BE!Z344","v":16.799999999999997},{"$f":"BE!AA344","v":17},{"$f":"BE!AB344","v":17.100000000000009},{"$f":"BE!AC344","v":16.7},{"$f":"BE!AD344","v":16.900000000000002},{"$f":"BE!AE344","v":17},{"$f":"BE!AF344","v":17.100000000000001},{"$f":"BE!AG344","v":16.7},{"$f":"BE!AH344","v":16.900000000000002},{"$f":"BE!AI344","v":17},{"$f":"BE!AJ344","v":17.100000000000001},{"$f":"BE!AK344","v":17.899999999999999},{"$f":"BE!AL344","v":18},{"$f":"BE!AM344","v":18.200000000000003},{"$f":"BE!AN344","v":18.300000000000004},{"$f":"BE!AO344","v":18.830168882513657},{"$f":"BE!AP344","v":18.830171117486341},{"$f":"BE!AQ344","v":19.037094000000003},{"$f":"BE!AR344","v":19.037091000000004},{"$f":"BE!AS344","v":19.720800000000001},{"$f":"BE!AT344","v":19.939919999999997},{"$f":"BE!AU344","v":20.159040000000005},{"$f":"BE!AV344","v":20.157492999999988},{"$f":"BE!AW344","v":21.001133999999997},{"$f":"BE!AX344","v":21.234479999999998},{"$f":"BE!AY344","v":21.467828000000001},{"$f":"BE!AZ344","v":21.467826999999996},{"$f":"BE!BA344","v":21.747719},{"$f":"BE!BB344","v":21.989360999999999},{"$f":"BE!BC344","v":22.231002000000007},{"$f":"BE!BD344","v":22.231000999999996},{"$f":"BE!BE344","v":22.621326},{"$f":"BE!BF344","v":22.621325000000002}]
["ETO","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H308:$CY341,MATCH($B336,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B336,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":97.270247999999995},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I345","v":0},{"$f":"BE!J345","v":0},{"$f":"BE!K345","v":0},{"$f":"BE!L345","v":0},{"$f":"BE!M345","v":0},{"$f":"BE!N345","v":0},{"$f":"BE!O345","v":0},{"$f":"BE!P345","v":0},{"$f":"BE!Q345","v":0},{"$f":"BE!R345","v":0},{"$f":"BE!S345","v":0},{"$f":"BE!T345","v":0},{"$f":"BE!U345","v":0},{"$f":"BE!V345","v":0},{"$f":"BE!W345","v":0},{"$f":"BE!X345","v":0},{"$f":"BE!Y345","v":155.30000000000001},{"$f":"BE!Z345","v":164.5},{"$f":"BE!AA345","v":177.5},{"$f":"BE!AB345","v":173.2},{"$f":"BE!AC345","v":138.69999999999999},{"$f":"BE!AD345","v":155.30000000000001},{"$f":"BE!AE345","v":169},{"$f":"BE!AF345","v":150.70000000000005},{"$f":"BE!AG345","v":138},{"$f":"BE!AH345","v":142.39999999999998},{"$f":"BE!AI345","v":154.1},{"$f":"BE!AJ345","v":139.5},{"$f":"BE!AK345","v":129.5},{"$f":"BE!AL345","v":150.60000000000002},{"$f":"BE!AM345","v":156.09999999999997},{"$f":"BE!AN345","v":147.40000000000003},{"$f":"BE!AO345","v":133.83789400700002},{"$f":"BE!AP345","v":152.21332400999998},{"$f":"BE!AQ345","v":161.18623800600005},{"$f":"BE!AR345","v":154.34323400199992},{"$f":"BE!AS345","v":145.97295600499999},{"$f":"BE!AT345","v":158.47762000599997},{"$f":"BE!AU345","v":165.91196200500008},{"$f":"BE!AV345","v":157.1396690040001},{"$f":"BE!AW345","v":137.63818499999999},{"$f":"BE!AX345","v":159.27838899999998},{"$f":"BE!AY345","v":176.80910900000001},{"$f":"BE!AZ345","v":161.379682},{"$f":"BE!BA345","v":107.44090599999998},{"$f":"BE!BB345","v":127.165626},{"$f":"BE!BC345","v":138.29452099999995},{"$f":"BE!BD345","v":132.32866100000004},{"$f":"BE!BE345","v":97.270247999999995},{"$f":"BE!BF345","v":116.27370099999997}]
["ETO","ü  Supply Contract",{"$f":"INDEX($H308:$CY341,MATCH($B337,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B337,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I346","v":0},{"$f":"BE!J346","v":0},{"$f":"BE!K346","v":0},{"$f":"BE!L346","v":0},{"$f":"BE!M346","v":0},{"$f":"BE!N346","v":0},{"$f":"BE!O346","v":0},{"$f":"BE!P346","v":0},{"$f":"BE!Q346","v":0},{"$f":"BE!R346","v":0},{"$f":"BE!S346","v":0},{"$f":"BE!T346","v":0},{"$f":"BE!U346","v":0},{"$f":"BE!V346","v":0},{"$f":"BE!W346","v":0},{"$f":"BE!X346","v":0},{"$f":"BE!Y346","v":0},{"$f":"BE!Z346","v":0},{"$f":"BE!AA346","v":0},{"$f":"BE!AB346","v":0},{"$f":"BE!AC346","v":0},{"$f":"BE!AD346","v":0},{"$f":"BE!AE346","v":0},{"$f":"BE!AF346","v":0},{"$f":"BE!AG346","v":0},{"$f":"BE!AH346","v":0},{"$f":"BE!AI346","v":0},{"$f":"BE!AJ346","v":0},{"$f":"BE!AK346","v":0},{"$f":"BE!AL346","v":0},{"$f":"BE!AM346","v":0},{"$f":"BE!AN346","v":0},{"$f":"BE!AO346","v":0},{"$f":"BE!AP346","v":0},{"$f":"BE!AQ346","v":0},{"$f":"BE!AR346","v":0},{"$f":"BE!AS346","v":0},{"$f":"BE!AT346","v":0},{"$f":"BE!AU346","v":0},{"$f":"BE!AV346","v":0},{"$f":"BE!AW346","v":0},{"$f":"BE!AX346","v":0},{"$f":"BE!AY346","v":0},{"$f":"BE!AZ346","v":0},{"$f":"BE!BA346","v":0},{"$f":"BE!BB346","v":0},{"$f":"BE!BC346","v":0},{"$f":"BE!BD346","v":0},{"$f":"BE!BE346","v":0},{"$f":"BE!BF346","v":0}]
["ETO","ü  Generation distributed",{"$f":"INDEX($H308:$CY341,MATCH($B338,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B338,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":84.753940755524994},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I347","v":0},{"$f":"BE!J347","v":0},{"$f":"BE!K347","v":0},{"$f":"BE!L347","v":0},{"$f":"BE!M347","v":0},{"$f":"BE!N347","v":0},{"$f":"BE!O347","v":0},{"$f":"BE!P347","v":0},{"$f":"BE!Q347","v":0},{"$f":"BE!R347","v":0},{"$f":"BE!S347","v":0},{"$f":"BE!T347","v":0},{"$f":"BE!U347","v":0},{"$f":"BE!V347","v":0},{"$f":"BE!W347","v":0},{"$f":"BE!X347","v":0},{"$f":"BE!Y347","v":17},{"$f":"BE!Z347","v":12.3},{"$f":"BE!AA347","v":11.2},{"$f":"BE!AB347","v":14.600000000000001},{"$f":"BE!AC347","v":15.7},{"$f":"BE!AD347","v":13.7},{"$f":"BE!AE347","v":9.7000000000000028},{"$f":"BE!AF347","v":11.599999999999994},{"$f":"BE!AG347","v":0},{"$f":"BE!AH347","v":0},{"$f":"BE!AI347","v":0},{"$f":"BE!AJ347","v":0},{"$f":"BE!AK347","v":0},{"$f":"BE!AL347","v":3.5},{"$f":"BE!AM347","v":3.8},{"$f":"BE!AN347","v":4.3},{"$f":"BE!AO347","v":6.0431010000000001},{"$f":"BE!AP347","v":8.7773069999999986},{"$f":"BE!AQ347","v":12.167336000000001},{"$f":"BE!AR347","v":14.047765999999996},{"$f":"BE!AS347","v":15.753285},{"$f":"BE!AT347","v":19.579442},{"$f":"BE!AU347","v":26.812815000000001},{"$f":"BE!AV347","v":27.581662999999985},{"$f":"BE!AW347","v":31.523070351957998},{"$f":"BE!AX347","v":39.080238646749997},{"$f":"BE!AY347","v":51.837648987674989},{"$f":"BE!AZ347","v":50.321322340199998},{"$f":"BE!BA347","v":57.459675504800003},{"$f":"BE!BB347","v":67.774321447475018},{"$f":"BE!BC347","v":83.312263313643996},{"$f":"BE!BD347","v":87.059736369224964},{"$f":"BE!BE347","v":84.753940755524994},{"$f":"BE!BF347","v":98.452978810750992}]
["ETO","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H308:$CY341,MATCH($B339,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B339,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I348","v":0},{"$f":"BE!J348","v":0},{"$f":"BE!K348","v":0},{"$f":"BE!L348","v":0},{"$f":"BE!M348","v":0},{"$f":"BE!N348","v":0},{"$f":"BE!O348","v":0},{"$f":"BE!P348","v":0},{"$f":"BE!Q348","v":0},{"$f":"BE!R348","v":0},{"$f":"BE!S348","v":0},{"$f":"BE!T348","v":0},{"$f":"BE!U348","v":0},{"$f":"BE!V348","v":0},{"$f":"BE!W348","v":0},{"$f":"BE!X348","v":0},{"$f":"BE!Y348","v":67.5},{"$f":"BE!Z348","v":47},{"$f":"BE!AA348","v":39.699999999999989},{"$f":"BE!AB348","v":47.400000000000006},{"$f":"BE!AC348","v":70},{"$f":"BE!AD348","v":56.5},{"$f":"BE!AE348","v":26.199999999999989},{"$f":"BE!AF348","v":24.4},{"$f":"BE!AG348","v":49.5},{"$f":"BE!AH348","v":41.3},{"$f":"BE!AI348","v":22.5},{"$f":"BE!AJ348","v":36.999999999999986},{"$f":"BE!AK348","v":46.7},{"$f":"BE!AL348","v":-46.7},{"$f":"BE!AM348","v":0},{"$f":"BE!AN348","v":0},{"$f":"BE!AO348","v":0},{"$f":"BE!AP348","v":0},{"$f":"BE!AQ348","v":0},{"$f":"BE!AR348","v":0},{"$f":"BE!AS348","v":0},{"$f":"BE!AT348","v":0},{"$f":"BE!AU348","v":0},{"$f":"BE!AV348","v":0},{"$f":"BE!AW348","v":0},{"$f":"BE!AX348","v":0},{"$f":"BE!AY348","v":0},{"$f":"BE!AZ348","v":0},{"$f":"BE!BA348","v":0},{"$f":"BE!BB348","v":0},{"$f":"BE!BC348","v":0},{"$f":"BE!BD348","v":0},{"$f":"BE!BE348","v":0},{"$f":"BE!BF348","v":0}]
["ETO","(c) Settlement at CCEE",{"$f":"INDEX($H308:$CY341,MATCH($B340,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B340,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":77.602135350310448},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I349","v":0},{"$f":"BE!J349","v":0},{"$f":"BE!K349","v":0},{"$f":"BE!L349","v":0},{"$f":"BE!M349","v":0},{"$f":"BE!N349","v":0},{"$f":"BE!O349","v":0},{"$f":"BE!P349","v":0},{"$f":"BE!Q349","v":0},{"$f":"BE!R349","v":0},{"$f":"BE!S349","v":0},{"$f":"BE!T349","v":0},{"$f":"BE!U349","v":0},{"$f":"BE!V349","v":0},{"$f":"BE!W349","v":0},{"$f":"BE!X349","v":0},{"$f":"BE!Y349","v":0},{"$f":"BE!Z349","v":0},{"$f":"BE!AA349","v":0},{"$f":"BE!AB349","v":0},{"$f":"BE!AC349","v":0},{"$f":"BE!AD349","v":0},{"$f":"BE!AE349","v":42.9},{"$f":"BE!AF349","v":38.299999999999997},{"$f":"BE!AG349","v":0},{"$f":"BE!AH349","v":0},{"$f":"BE!AI349","v":14},{"$f":"BE!AJ349","v":-2.3000000000000007},{"$f":"BE!AK349","v":0},{"$f":"BE!AL349","v":0},{"$f":"BE!AM349","v":12.3},{"$f":"BE!AN349","v":0.19999999999999929},{"$f":"BE!AO349","v":3.7914059929999637},{"$f":"BE!AP349","v":-4.2377414644079181E-6},{"$f":"BE!AQ349","v":9.8874149965468092},{"$f":"BE!AR349","v":11.378891205194757},{"$f":"BE!AS349","v":0},{"$f":"BE!AT349","v":4.3311443763903519},{"$f":"BE!AU349","v":11.047783247288608},{"$f":"BE!AV349","v":0.4310130553210616},{"$f":"BE!AW349","v":0.92384210300000269},{"$f":"BE!AX349","v":3.3691578050000244},{"$f":"BE!AY349","v":11.676948109999939},{"$f":"BE!AZ349","v":13.29512191799996},{"$f":"BE!BA349","v":17.712899113365332},{"$f":"BE!BB349","v":49.268744714906127},{"$f":"BE!BC349","v":76.775367952830123},{"$f":"BE!BD349","v":86.772571705898514},{"$f":"BE!BE349","v":77.602135350310448},{"$f":"BE!BF349","v":66.153854634177236}]
["ETO","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H308:$CY341,MATCH($B341,$H308:$H341,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H308:$CY341,MATCH($B341,$H308:$H341,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":749.08752431549715},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I350","v":0},{"$f":"BE!J350","v":0},{"$f":"BE!K350","v":0},{"$f":"BE!L350","v":0},{"$f":"BE!M350","v":0},{"$f":"BE!N350","v":0},{"$f":"BE!O350","v":0},{"$f":"BE!P350","v":0},{"$f":"BE!Q350","v":0},{"$f":"BE!R350","v":0},{"$f":"BE!S350","v":0},{"$f":"BE!T350","v":0},{"$f":"BE!U350","v":0},{"$f":"BE!V350","v":0},{"$f":"BE!W350","v":0},{"$f":"BE!X350","v":0},{"$f":"BE!Y350","v":717.2},{"$f":"BE!Z350","v":739.69999999999993},{"$f":"BE!AA350","v":781.40000000000009},{"$f":"BE!AB350","v":789.69999999999982},{"$f":"BE!AC350","v":646.70000000000005},{"$f":"BE!AD350","v":654.1},{"$f":"BE!AE350","v":671.4},{"$f":"BE!AF350","v":628.60000000000014},{"$f":"BE!AG350","v":647.20000000000005},{"$f":"BE!AH350","v":674.59999999999991},{"$f":"BE!AI350","v":679.29999999999984},{"$f":"BE!AJ350","v":638.30000000000018},{"$f":"BE!AK350","v":635.09999999999991},{"$f":"BE!AL350","v":680.4},{"$f":"BE!AM350","v":702.59999999999968},{"$f":"BE!AN350","v":681.10000000000036},{"$f":"BE!AO350","v":642.52238918348587},{"$f":"BE!AP350","v":653.61826157936025},{"$f":"BE!AQ350","v":689.44452836475034},{"$f":"BE!AR350","v":675.44957540940231},{"$f":"BE!AS350","v":645.60207674914284},{"$f":"BE!AT350","v":667.33215511324738},{"$f":"BE!AU350","v":699.11686984190169},{"$f":"BE!AV350","v":722.16487900670791},{"$f":"BE!AW350","v":643.48070749895805},{"$f":"BE!AX350","v":698.65901052974993},{"$f":"BE!AY350","v":762.19767601567503},{"$f":"BE!AZ350","v":732.47282795419994},{"$f":"BE!BA350","v":656.52683904616356},{"$f":"BE!BB350","v":747.17144555185712},{"$f":"BE!BC350","v":813.86892128753846},{"$f":"BE!BD350","v":821.50145176858325},{"$f":"BE!BE350","v":749.08752431549715},{"$f":"BE!BF350","v":815.55983871104638}]
["ETO"]
["ESS","ESS",null,null,null,null,null,{"$f":"B343","v":"ESS"}]
["ESS"]
["ESS",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["ESS"]
["ESS"]
["ESS"]
["ESS","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H345:$CY378,MATCH($B349,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B349,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":880.17998400860301},{"$f":"IFERROR(IF((C349/D349-1)*100<=-100,\"-\",IF((C349/D349-1)*100=0,\"-\",(C349/D349-1)*100)),\"-\")","v":"-"},{"$f":"C349-D349","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I358","v":0},{"$f":"BE!J358","v":0},{"$f":"BE!K358","v":0},{"$f":"BE!L358","v":0},{"$f":"BE!M358","v":0},{"$f":"BE!N358","v":0},{"$f":"BE!O358","v":0},{"$f":"BE!P358","v":0},{"$f":"BE!Q358","v":0},{"$f":"BE!R358","v":0},{"$f":"BE!S358","v":0},{"$f":"BE!T358","v":0},{"$f":"BE!U358","v":0},{"$f":"BE!V358","v":0},{"$f":"BE!W358","v":0},{"$f":"BE!X358","v":0},{"$f":"BE!Y358","v":922.79999999999984},{"$f":"BE!Z358","v":817.10000000000014},{"$f":"BE!AA358","v":789.6999999999997},{"$f":"BE!AB358","v":861.2},{"$f":"BE!AC358","v":883.90000000000009},{"$f":"BE!AD358","v":769.19999999999993},{"$f":"BE!AE358","v":784.4},{"$f":"BE!AF358","v":860.70000000000016},{"$f":"BE!AG358","v":868.1},{"$f":"BE!AH358","v":801.8},{"$f":"BE!AI358","v":778.59999999999991},{"$f":"BE!AJ358","v":881.29999999999984},{"$f":"BE!AK358","v":926.09999999999991},{"$f":"BE!AL358","v":811},{"$f":"BE!AM358","v":799.80000000000041},{"$f":"BE!AN358","v":921.7999999999995},{"$f":"BE!AO358","v":902.07675709099999},{"$f":"BE!AP358","v":750.36554635599987},{"$f":"BE!AQ358","v":817.961473469},{"$f":"BE!AR358","v":930.7875204180001},{"$f":"BE!AS358","v":861.59403084299993},{"$f":"BE!AT358","v":800.62298623799995},{"$f":"BE!AU358","v":801.13161814300008},{"$f":"BE!AV358","v":849.83876550699983},{"$f":"BE!AW358","v":864.05002297887995},{"$f":"BE!AX358","v":753.87101103318196},{"$f":"BE!AY358","v":756.25189613079715},{"$f":"BE!AZ358","v":801.598293492469},{"$f":"BE!BA358","v":803.93510165618272},{"$f":"BE!BB358","v":741.56093166753089},{"$f":"BE!BC358","v":750.90431536445794},{"$f":"BE!BD358","v":890.63938432576526},{"$f":"BE!BE358","v":880.17998400860301},{"$f":"BE!BF358","v":769.24629912293801}]
["ESS","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H345:$CY378,MATCH($B350,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B350,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":866.83761471085904},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I359","v":0},{"$f":"BE!J359","v":0},{"$f":"BE!K359","v":0},{"$f":"BE!L359","v":0},{"$f":"BE!M359","v":0},{"$f":"BE!N359","v":0},{"$f":"BE!O359","v":0},{"$f":"BE!P359","v":0},{"$f":"BE!Q359","v":0},{"$f":"BE!R359","v":0},{"$f":"BE!S359","v":0},{"$f":"BE!T359","v":0},{"$f":"BE!U359","v":0},{"$f":"BE!V359","v":0},{"$f":"BE!W359","v":0},{"$f":"BE!X359","v":0},{"$f":"BE!Y359","v":913.69999999999982},{"$f":"BE!Z359","v":838.7},{"$f":"BE!AA359","v":778.09999999999968},{"$f":"BE!AB359","v":830.6},{"$f":"BE!AC359","v":868.7},{"$f":"BE!AD359","v":797.39999999999986},{"$f":"BE!AE359","v":762.8},{"$f":"BE!AF359","v":834.80000000000018},{"$f":"BE!AG359","v":859.30000000000007},{"$f":"BE!AH359","v":815.09999999999991},{"$f":"BE!AI359","v":771.19999999999993},{"$f":"BE!AJ359","v":842.39999999999986},{"$f":"BE!AK359","v":918.19999999999993},{"$f":"BE!AL359","v":812.9},{"$f":"BE!AM359","v":790.20000000000039},{"$f":"BE!AN359","v":895.89999999999952},{"$f":"BE!AO359","v":891.55298600000003},{"$f":"BE!AP359","v":765.29232999999988},{"$f":"BE!AQ359","v":787.823308},{"$f":"BE!AR359","v":907.91204000000016},{"$f":"BE!AS359","v":861.163769},{"$f":"BE!AT359","v":815.46508799999992},{"$f":"BE!AU359","v":772.82022200000006},{"$f":"BE!AV359","v":839.66304499999978},{"$f":"BE!AW359","v":853.32798845788},{"$f":"BE!AX359","v":765.53214547018194},{"$f":"BE!AY359","v":745.40018078079709},{"$f":"BE!AZ359","v":787.493566812469},{"$f":"BE!BA359","v":793.83922924951605},{"$f":"BE!BB359","v":747.72286231753094},{"$f":"BE!BC359","v":731.82644493145801},{"$f":"BE!BD359","v":866.80705221846927},{"$f":"BE!BE359","v":866.83761471085904},{"$f":"BE!BF359","v":805.34827395097795}]
["ESS","ü  Residential",{"$f":"INDEX($H345:$CY378,MATCH($B351,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B351,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":470.00998983462398},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I360","v":0},{"$f":"BE!J360","v":0},{"$f":"BE!K360","v":0},{"$f":"BE!L360","v":0},{"$f":"BE!M360","v":0},{"$f":"BE!N360","v":0},{"$f":"BE!O360","v":0},{"$f":"BE!P360","v":0},{"$f":"BE!Q360","v":0},{"$f":"BE!R360","v":0},{"$f":"BE!S360","v":0},{"$f":"BE!T360","v":0},{"$f":"BE!U360","v":0},{"$f":"BE!V360","v":0},{"$f":"BE!W360","v":0},{"$f":"BE!X360","v":0},{"$f":"BE!Y360","v":356.59999999999997},{"$f":"BE!Z360","v":336.60000000000008},{"$f":"BE!AA360","v":305.79999999999984},{"$f":"BE!AB360","v":340.4},{"$f":"BE!AC360","v":370.5},{"$f":"BE!AD360","v":335.29999999999995},{"$f":"BE!AE360","v":316.80000000000007},{"$f":"BE!AF360","v":360.9},{"$f":"BE!AG360","v":377.5},{"$f":"BE!AH360","v":356.1},{"$f":"BE!AI360","v":329.49999999999989},{"$f":"BE!AJ360","v":367},{"$f":"BE!AK360","v":411.3},{"$f":"BE!AL360","v":355.59999999999997},{"$f":"BE!AM360","v":345.50000000000017},{"$f":"BE!AN360","v":399.89999999999992},{"$f":"BE!AO360","v":401.25239300000004},{"$f":"BE!AP360","v":364.90696099999997},{"$f":"BE!AQ360","v":362.331233},{"$f":"BE!AR360","v":436.96126099999992},{"$f":"BE!AS360","v":417.903704},{"$f":"BE!AT360","v":386.57980700000002},{"$f":"BE!AU360","v":360.92973500000005},{"$f":"BE!AV360","v":400.59249299999965},{"$f":"BE!AW360","v":420.71793446650003},{"$f":"BE!AX360","v":363.17327200919999},{"$f":"BE!AY360","v":353.72741404479996},{"$f":"BE!AZ360","v":385.7300339231},{"$f":"BE!BA360","v":399.40089256097099},{"$f":"BE!BB360","v":372.35295562926706},{"$f":"BE!BC360","v":368.57972737853117},{"$f":"BE!BD360","v":457.67427669499818},{"$f":"BE!BE360","v":470.00998983462398},{"$f":"BE!BF360","v":424.33518747661901}]
["ESS","ü  Industrial",{"$f":"INDEX($H345:$CY378,MATCH($B352,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B352,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":49.506097412981006},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I361","v":0},{"$f":"BE!J361","v":0},{"$f":"BE!K361","v":0},{"$f":"BE!L361","v":0},{"$f":"BE!M361","v":0},{"$f":"BE!N361","v":0},{"$f":"BE!O361","v":0},{"$f":"BE!P361","v":0},{"$f":"BE!Q361","v":0},{"$f":"BE!R361","v":0},{"$f":"BE!S361","v":0},{"$f":"BE!T361","v":0},{"$f":"BE!U361","v":0},{"$f":"BE!V361","v":0},{"$f":"BE!W361","v":0},{"$f":"BE!X361","v":0},{"$f":"BE!Y361","v":169},{"$f":"BE!Z361","v":135.39999999999998},{"$f":"BE!AA361","v":121.59999999999997},{"$f":"BE!AB361","v":111.00000000000006},{"$f":"BE!AC361","v":108.80000000000001},{"$f":"BE!AD361","v":97.5},{"$f":"BE!AE361","v":86.599999999999966},{"$f":"BE!AF361","v":90.400000000000034},{"$f":"BE!AG361","v":101.1},{"$f":"BE!AH361","v":78.900000000000006},{"$f":"BE!AI361","v":79.300000000000011},{"$f":"BE!AJ361","v":89.399999999999977},{"$f":"BE!AK361","v":101.6},{"$f":"BE!AL361","v":79.099999999999994},{"$f":"BE!AM361","v":72.700000000000017},{"$f":"BE!AN361","v":86.1},{"$f":"BE!AO361","v":98.640364999999989},{"$f":"BE!AP361","v":62.213976000000017},{"$f":"BE!AQ361","v":74.621105000000028},{"$f":"BE!AR361","v":74.599893000000009},{"$f":"BE!AS361","v":69.431182000000007},{"$f":"BE!AT361","v":67.973837999999972},{"$f":"BE!AU361","v":63.048411999999985},{"$f":"BE!AV361","v":63.220039999999983},{"$f":"BE!AW361","v":61.385809195345992},{"$f":"BE!AX361","v":61.315897399242004},{"$f":"BE!AY361","v":59.436690720020003},{"$f":"BE!AZ361","v":55.891012632917992},{"$f":"BE!BA361","v":57.168428963585001},{"$f":"BE!BB361","v":52.821616069335988},{"$f":"BE!BC361","v":50.791203027775992},{"$f":"BE!BD361","v":50.122921676335977},{"$f":"BE!BE361","v":49.506097412981006},{"$f":"BE!BF361","v":46.753818444875009}]
["ESS","ü  Commercial",{"$f":"INDEX($H345:$CY378,MATCH($B353,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B353,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":161.18636260558799},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I362","v":0},{"$f":"BE!J362","v":0},{"$f":"BE!K362","v":0},{"$f":"BE!L362","v":0},{"$f":"BE!M362","v":0},{"$f":"BE!N362","v":0},{"$f":"BE!O362","v":0},{"$f":"BE!P362","v":0},{"$f":"BE!Q362","v":0},{"$f":"BE!R362","v":0},{"$f":"BE!S362","v":0},{"$f":"BE!T362","v":0},{"$f":"BE!U362","v":0},{"$f":"BE!V362","v":0},{"$f":"BE!W362","v":0},{"$f":"BE!X362","v":0},{"$f":"BE!Y362","v":203.4},{"$f":"BE!Z362","v":181.19999999999996},{"$f":"BE!AA362","v":165.99999999999994},{"$f":"BE!AB362","v":187.2},{"$f":"BE!AC362","v":200.3},{"$f":"BE!AD362","v":175},{"$f":"BE!AE362","v":164.59999999999997},{"$f":"BE!AF362","v":187.60000000000002},{"$f":"BE!AG362","v":191.8},{"$f":"BE!AH362","v":176.8},{"$f":"BE!AI362","v":162.79999999999995},{"$f":"BE!AJ362","v":190.39999999999998},{"$f":"BE!AK362","v":204.2},{"$f":"BE!AL362","v":180.40000000000003},{"$f":"BE!AM362","v":169.10000000000002},{"$f":"BE!AN362","v":198.2},{"$f":"BE!AO362","v":192.57362400000002},{"$f":"BE!AP362","v":141.763859},{"$f":"BE!AQ362","v":147.90999899999997},{"$f":"BE!AR362","v":186.39292999999986},{"$f":"BE!AS362","v":173.845597},{"$f":"BE!AT362","v":155.96991899999995},{"$f":"BE!AU362","v":147.34822399999996},{"$f":"BE!AV362","v":173.17809999999992},{"$f":"BE!AW362","v":177.9060097322},{"$f":"BE!AX362","v":154.18430821757698},{"$f":"BE!AY362","v":143.77436318705801},{"$f":"BE!AZ362","v":157.71378185830099},{"$f":"BE!BA362","v":159.57622151356597},{"$f":"BE!BB362","v":147.44413331084397},{"$f":"BE!BC362","v":138.18556782154897},{"$f":"BE!BD362","v":164.65276019558408},{"$f":"BE!BE362","v":161.18636260558799},{"$f":"BE!BF362","v":146.44432098588203}]
["ESS","ü  Rural",{"$f":"INDEX($H345:$CY378,MATCH($B354,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B354,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":72.897919060720994},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I363","v":0},{"$f":"BE!J363","v":0},{"$f":"BE!K363","v":0},{"$f":"BE!L363","v":0},{"$f":"BE!M363","v":0},{"$f":"BE!N363","v":0},{"$f":"BE!O363","v":0},{"$f":"BE!P363","v":0},{"$f":"BE!Q363","v":0},{"$f":"BE!R363","v":0},{"$f":"BE!S363","v":0},{"$f":"BE!T363","v":0},{"$f":"BE!U363","v":0},{"$f":"BE!V363","v":0},{"$f":"BE!W363","v":0},{"$f":"BE!X363","v":0},{"$f":"BE!Y363","v":68.400000000000006},{"$f":"BE!Z363","v":67.399999999999977},{"$f":"BE!AA363","v":71.199999999999989},{"$f":"BE!AB363","v":73.600000000000051},{"$f":"BE!AC363","v":71.099999999999994},{"$f":"BE!AD363","v":70.800000000000011},{"$f":"BE!AE363","v":78},{"$f":"BE!AF363","v":75.200000000000017},{"$f":"BE!AG363","v":73.099999999999994},{"$f":"BE!AH363","v":82.800000000000011},{"$f":"BE!AI363","v":84.5},{"$f":"BE!AJ363","v":74.799999999999983},{"$f":"BE!AK363","v":81.2},{"$f":"BE!AL363","v":77.7},{"$f":"BE!AM363","v":85.8},{"$f":"BE!AN363","v":88.2},{"$f":"BE!AO363","v":80.559859000000003},{"$f":"BE!AP363","v":85.926744999999997},{"$f":"BE!AQ363","v":92.389450999999951},{"$f":"BE!AR363","v":97.383200000000045},{"$f":"BE!AS363","v":81.622484999999998},{"$f":"BE!AT363","v":95.392445999999993},{"$f":"BE!AU363","v":94.422189000000003},{"$f":"BE!AV363","v":87.94440000000003},{"$f":"BE!AW363","v":79.816128839467993},{"$f":"BE!AX363","v":75.539769396804999},{"$f":"BE!AY363","v":79.491159963125014},{"$f":"BE!AZ363","v":75.294453694166009},{"$f":"BE!BA363","v":67.432986217472006},{"$f":"BE!BB363","v":65.300813288414986},{"$f":"BE!BC363","v":69.352473646517012},{"$f":"BE!BD363","v":73.084483890043003},{"$f":"BE!BE363","v":72.897919060720994},{"$f":"BE!BF363","v":77.157111722456989}]
["ESS","ü  Public service and own consumption",{"$f":"INDEX($H345:$CY378,MATCH($B355,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B355,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":113.237245796945},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I364","v":0},{"$f":"BE!J364","v":0},{"$f":"BE!K364","v":0},{"$f":"BE!L364","v":0},{"$f":"BE!M364","v":0},{"$f":"BE!N364","v":0},{"$f":"BE!O364","v":0},{"$f":"BE!P364","v":0},{"$f":"BE!Q364","v":0},{"$f":"BE!R364","v":0},{"$f":"BE!S364","v":0},{"$f":"BE!T364","v":0},{"$f":"BE!U364","v":0},{"$f":"BE!V364","v":0},{"$f":"BE!W364","v":0},{"$f":"BE!X364","v":0},{"$f":"BE!Y364","v":116.30000000000001},{"$f":"BE!Z364","v":118.1},{"$f":"BE!AA364","v":113.5},{"$f":"BE!AB364","v":118.4},{"$f":"BE!AC364","v":118},{"$f":"BE!AD364","v":118.80000000000001},{"$f":"BE!AE364","v":116.80000000000001},{"$f":"BE!AF364","v":120.69999999999999},{"$f":"BE!AG364","v":115.8},{"$f":"BE!AH364","v":120.5},{"$f":"BE!AI364","v":115.1},{"$f":"BE!AJ364","v":120.8},{"$f":"BE!AK364","v":119.9},{"$f":"BE!AL364","v":120.19999999999999},{"$f":"BE!AM364","v":116.9},{"$f":"BE!AN364","v":123.60000000000005},{"$f":"BE!AO364","v":118.52674499999999},{"$f":"BE!AP364","v":110.480789},{"$f":"BE!AQ364","v":110.57151999999999},{"$f":"BE!AR364","v":112.57475600000004},{"$f":"BE!AS364","v":118.360801},{"$f":"BE!AT364","v":109.54907799999999},{"$f":"BE!AU364","v":107.07166200000006},{"$f":"BE!AV364","v":114.72801200000004},{"$f":"BE!AW364","v":113.50210622436597},{"$f":"BE!AX364","v":111.31889844735799},{"$f":"BE!AY364","v":108.97055286579401},{"$f":"BE!AZ364","v":112.86428470398401},{"$f":"BE!BA364","v":110.260699993922},{"$f":"BE!BB364","v":109.803344019669},{"$f":"BE!BC364","v":104.91747305708498},{"$f":"BE!BD364","v":121.27260976150797},{"$f":"BE!BE364","v":113.237245796945},{"$f":"BE!BF364","v":110.65783532114499}]
["ESS","(c) Unbilled consumption",{"$f":"INDEX($H345:$CY378,MATCH($B356,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B356,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":10.620385857743967},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I365","v":0},{"$f":"BE!J365","v":0},{"$f":"BE!K365","v":0},{"$f":"BE!L365","v":0},{"$f":"BE!M365","v":0},{"$f":"BE!N365","v":0},{"$f":"BE!O365","v":0},{"$f":"BE!P365","v":0},{"$f":"BE!Q365","v":0},{"$f":"BE!R365","v":0},{"$f":"BE!S365","v":0},{"$f":"BE!T365","v":0},{"$f":"BE!U365","v":0},{"$f":"BE!V365","v":0},{"$f":"BE!W365","v":0},{"$f":"BE!X365","v":0},{"$f":"BE!Y365","v":1.9},{"$f":"BE!Z365","v":-28.799999999999997},{"$f":"BE!AA365","v":3.5999999999999979},{"$f":"BE!AB365","v":22.7},{"$f":"BE!AC365","v":7.1000000000000005},{"$f":"BE!AD365","v":-35.9},{"$f":"BE!AE365","v":13},{"$f":"BE!AF365","v":18.100000000000001},{"$f":"BE!AG365","v":0.8},{"$f":"BE!AH365","v":-22.8},{"$f":"BE!AI365","v":-2.5},{"$f":"BE!AJ365","v":30.4},{"$f":"BE!AK365","v":-1.2},{"$f":"BE!AL365","v":-11.5},{"$f":"BE!AM365","v":-1.4000000000000004},{"$f":"BE!AN365","v":15.8},{"$f":"BE!AO365","v":1.2757140000000071},{"$f":"BE!AP365","v":-25.401491999999998},{"$f":"BE!AQ365","v":16.331134000000006},{"$f":"BE!AR365","v":10.944982999999992},{"$f":"BE!AS365","v":-9.6209349999999976},{"$f":"BE!AT365","v":-22.59687000000001},{"$f":"BE!AU365","v":16.76849099999999},{"$f":"BE!AV365","v":3.649800000000047},{"$f":"BE!AW365","v":4.050975999999995},{"$f":"BE!AX365","v":-18.691022469999997},{"$f":"BE!AY365","v":2.1306234699999913},{"$f":"BE!AZ365","v":6.5269260000000209},{"$f":"BE!BA365","v":3.9225447299999798},{"$f":"BE!BB365","v":-9.576038809999984},{"$f":"BE!BC365","v":16.185193952999967},{"$f":"BE!BD365","v":20.765292587296049},{"$f":"BE!BE365","v":10.620385857743967},{"$f":"BE!BF365","v":-38.65734878803999}]
["ESS","(d) Energy sales to concession operators",{"$f":"INDEX($H345:$CY378,MATCH($B357,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B357,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":2.7219834399999998},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I366","v":0},{"$f":"BE!J366","v":0},{"$f":"BE!K366","v":0},{"$f":"BE!L366","v":0},{"$f":"BE!M366","v":0},{"$f":"BE!N366","v":0},{"$f":"BE!O366","v":0},{"$f":"BE!P366","v":0},{"$f":"BE!Q366","v":0},{"$f":"BE!R366","v":0},{"$f":"BE!S366","v":0},{"$f":"BE!T366","v":0},{"$f":"BE!U366","v":0},{"$f":"BE!V366","v":0},{"$f":"BE!W366","v":0},{"$f":"BE!X366","v":0},{"$f":"BE!Y366","v":7.2},{"$f":"BE!Z366","v":7.2},{"$f":"BE!AA366","v":7.9999999999999982},{"$f":"BE!AB366","v":7.9000000000000021},{"$f":"BE!AC366","v":8.1},{"$f":"BE!AD366","v":7.7000000000000011},{"$f":"BE!AE366","v":8.5999999999999979},{"$f":"BE!AF366","v":7.8000000000000043},{"$f":"BE!AG366","v":8},{"$f":"BE!AH366","v":9.5},{"$f":"BE!AI366","v":9.8999999999999986},{"$f":"BE!AJ366","v":8.5},{"$f":"BE!AK366","v":9.1},{"$f":"BE!AL366","v":9.6},{"$f":"BE!AM366","v":11.000000000000002},{"$f":"BE!AN366","v":10.099999999999993},{"$f":"BE!AO366","v":9.2480570909999997},{"$f":"BE!AP366","v":10.474708356000001},{"$f":"BE!AQ366","v":13.807031469000009},{"$f":"BE!AR366","v":11.930497417999995},{"$f":"BE!AS366","v":10.051196843000001},{"$f":"BE!AT366","v":7.7547682379999987},{"$f":"BE!AU366","v":11.542905142999999},{"$f":"BE!AV366","v":6.5259205070000057},{"$f":"BE!AW366","v":6.6710585210000017},{"$f":"BE!AX366","v":7.0298880330000006},{"$f":"BE!AY366","v":8.7210918799999995},{"$f":"BE!AZ366","v":7.5778006800000002},{"$f":"BE!BA366","v":6.173327676666668},{"$f":"BE!BB366","v":3.4141081599999996},{"$f":"BE!BC366","v":2.8926764800000004},{"$f":"BE!BD366","v":3.067039519999998},{"$f":"BE!BE366","v":2.7219834399999998},{"$f":"BE!BF366","v":2.5553739599999972}]
["ESS","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H345:$CY378,MATCH($B358,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B358,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1537.5869958352653},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I367","v":0},{"$f":"BE!J367","v":0},{"$f":"BE!K367","v":0},{"$f":"BE!L367","v":0},{"$f":"BE!M367","v":0},{"$f":"BE!N367","v":0},{"$f":"BE!O367","v":0},{"$f":"BE!P367","v":0},{"$f":"BE!Q367","v":0},{"$f":"BE!R367","v":0},{"$f":"BE!S367","v":0},{"$f":"BE!T367","v":0},{"$f":"BE!U367","v":0},{"$f":"BE!V367","v":0},{"$f":"BE!W367","v":0},{"$f":"BE!X367","v":0},{"$f":"BE!Y367","v":1141.2},{"$f":"BE!Z367","v":1044.9000000000003},{"$f":"BE!AA367","v":1034.2999999999995},{"$f":"BE!AB367","v":1124.1000000000001},{"$f":"BE!AC367","v":1168.3},{"$f":"BE!AD367","v":1057.1999999999998},{"$f":"BE!AE367","v":1099.0999999999999},{"$f":"BE!AF367","v":1156.4000000000003},{"$f":"BE!AG367","v":1208.6999999999998},{"$f":"BE!AH367","v":1117.4000000000001},{"$f":"BE!AI367","v":1115.4999999999998},{"$f":"BE!AJ367","v":1220.3999999999996},{"$f":"BE!AK367","v":1279.7},{"$f":"BE!AL367","v":1149.2},{"$f":"BE!AM367","v":1158.6000000000004},{"$f":"BE!AN367","v":1292.5999999999995},{"$f":"BE!AO367","v":1278.1857671899998},{"$f":"BE!AP367","v":1060.5102612529997},{"$f":"BE!AQ367","v":1195.4340974010001},{"$f":"BE!AR367","v":1336.5118846790001},{"$f":"BE!AS367","v":1315.4681662149999},{"$f":"BE!AT367","v":1190.9971283759999},{"$f":"BE!AU367","v":1225.2854780710002},{"$f":"BE!AV367","v":1292.681174626},{"$f":"BE!AW367","v":1355.4068545719631},{"$f":"BE!AX367","v":1195.5897162381698},{"$f":"BE!AY367","v":1219.3021778319003},{"$f":"BE!AZ367","v":1295.9696891898529},{"$f":"BE!BA367","v":1346.7454570045234},{"$f":"BE!BB367","v":1225.1997245873008},{"$f":"BE!BC367","v":1319.914047628349},{"$f":"BE!BD367","v":1483.1858791742411},{"$f":"BE!BE367","v":1537.5869958352653},{"$f":"BE!BF367","v":1402.0074684756851}]
["ESS","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H345:$CY378,MATCH($B359,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B359,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":417.60996445072277},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I368","v":0},{"$f":"BE!J368","v":0},{"$f":"BE!K368","v":0},{"$f":"BE!L368","v":0},{"$f":"BE!M368","v":0},{"$f":"BE!N368","v":0},{"$f":"BE!O368","v":0},{"$f":"BE!P368","v":0},{"$f":"BE!Q368","v":0},{"$f":"BE!R368","v":0},{"$f":"BE!S368","v":0},{"$f":"BE!T368","v":0},{"$f":"BE!U368","v":0},{"$f":"BE!V368","v":0},{"$f":"BE!W368","v":0},{"$f":"BE!X368","v":0},{"$f":"BE!Y368","v":124.00000000000001},{"$f":"BE!Z368","v":138.90000000000003},{"$f":"BE!AA368","v":154.19999999999993},{"$f":"BE!AB368","v":174.50000000000006},{"$f":"BE!AC368","v":194.8},{"$f":"BE!AD368","v":200},{"$f":"BE!AE368","v":211.2},{"$f":"BE!AF368","v":223},{"$f":"BE!AG368","v":240.2},{"$f":"BE!AH368","v":230.10000000000002},{"$f":"BE!AI368","v":241.2},{"$f":"BE!AJ368","v":246.10000000000002},{"$f":"BE!AK368","v":255.9},{"$f":"BE!AL368","v":247.6},{"$f":"BE!AM368","v":257.60000000000002},{"$f":"BE!AN368","v":267.19999999999993},{"$f":"BE!AO368","v":273.40334190600004},{"$f":"BE!AP368","v":215.46408052699996},{"$f":"BE!AQ368","v":256.55862386299998},{"$f":"BE!AR368","v":289.59158748499988},{"$f":"BE!AS368","v":321.04136420499998},{"$f":"BE!AT368","v":289.08470167900003},{"$f":"BE!AU368","v":291.74963790799995},{"$f":"BE!AV368","v":328.31586057699997},{"$f":"BE!AW368","v":348.49639889399992},{"$f":"BE!AX368","v":314.97795998499998},{"$f":"BE!AY368","v":325.16737600000005},{"$f":"BE!AZ368","v":341.76309600000002},{"$f":"BE!BA368","v":370.50536600000004},{"$f":"BE!BB368","v":346.69383199999999},{"$f":"BE!BC368","v":367.46030299999978},{"$f":"BE!BD368","v":386.71333300000043},{"$f":"BE!BE368","v":417.60996445072277},{"$f":"BE!BF368","v":398.54111771233892}]
["ESS","(g) Energy exchange",{"$f":"INDEX($H345:$CY378,MATCH($B360,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B360,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":28.703281369000024},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I369","v":0},{"$f":"BE!J369","v":0},{"$f":"BE!K369","v":0},{"$f":"BE!L369","v":0},{"$f":"BE!M369","v":0},{"$f":"BE!N369","v":0},{"$f":"BE!O369","v":0},{"$f":"BE!P369","v":0},{"$f":"BE!Q369","v":0},{"$f":"BE!R369","v":0},{"$f":"BE!S369","v":0},{"$f":"BE!T369","v":0},{"$f":"BE!U369","v":0},{"$f":"BE!V369","v":0},{"$f":"BE!W369","v":0},{"$f":"BE!X369","v":0},{"$f":"BE!Y369","v":18.5},{"$f":"BE!Z369","v":16.5},{"$f":"BE!AA369","v":16.399999999999999},{"$f":"BE!AB369","v":18.000000000000007},{"$f":"BE!AC369","v":19},{"$f":"BE!AD369","v":15.399999999999999},{"$f":"BE!AE369","v":17.5},{"$f":"BE!AF369","v":18.500000000000007},{"$f":"BE!AG369","v":19.100000000000001},{"$f":"BE!AH369","v":17.899999999999999},{"$f":"BE!AI369","v":17.600000000000001},{"$f":"BE!AJ369","v":20.100000000000001},{"$f":"BE!AK369","v":20.9},{"$f":"BE!AL369","v":18.399999999999999},{"$f":"BE!AM369","v":17.600000000000001},{"$f":"BE!AN369","v":19.800000000000004},{"$f":"BE!AO369","v":19.357178309999938},{"$f":"BE!AP369","v":15.630023016000052},{"$f":"BE!AQ369","v":16.710930270000063},{"$f":"BE!AR369","v":19.343263500000262},{"$f":"BE!AS369","v":19.676617680000049},{"$f":"BE!AT369","v":20.420234800000003},{"$f":"BE!AU369","v":19.35169097500011},{"$f":"BE!AV369","v":21.894386708000184},{"$f":"BE!AW369","v":22.770020156999998},{"$f":"BE!AX369","v":20.234663426000001},{"$f":"BE!AY369","v":23.623907265000003},{"$f":"BE!AZ369","v":23.312206582999998},{"$f":"BE!BA369","v":22.438692253999989},{"$f":"BE!BB369","v":22.394981690999998},{"$f":"BE!BC369","v":27.024827617000142},{"$f":"BE!BD369","v":26.10802920299966},{"$f":"BE!BE369","v":28.703281369000024},{"$f":"BE!BF369","v":28.59662569000011}]
["ESS","(h) Distribution losses",{"$f":"INDEX($H345:$CY378,MATCH($B361,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B361,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":211.09376600693938},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I370","v":0},{"$f":"BE!J370","v":0},{"$f":"BE!K370","v":0},{"$f":"BE!L370","v":0},{"$f":"BE!M370","v":0},{"$f":"BE!N370","v":0},{"$f":"BE!O370","v":0},{"$f":"BE!P370","v":0},{"$f":"BE!Q370","v":0},{"$f":"BE!R370","v":0},{"$f":"BE!S370","v":0},{"$f":"BE!T370","v":0},{"$f":"BE!U370","v":0},{"$f":"BE!V370","v":0},{"$f":"BE!W370","v":0},{"$f":"BE!X370","v":0},{"$f":"BE!Y370","v":75.900000000000006},{"$f":"BE!Z370","v":72.400000000000006},{"$f":"BE!AA370","v":73.999999999999972},{"$f":"BE!AB370","v":70.400000000000063},{"$f":"BE!AC370","v":70.599999999999994},{"$f":"BE!AD370","v":72.599999999999994},{"$f":"BE!AE370","v":86},{"$f":"BE!AF370","v":54.199999999999989},{"$f":"BE!AG370","v":81.3},{"$f":"BE!AH370","v":67.600000000000009},{"$f":"BE!AI370","v":78.099999999999994},{"$f":"BE!AJ370","v":72.899999999999977},{"$f":"BE!AK370","v":76.8},{"$f":"BE!AL370","v":72.2},{"$f":"BE!AM370","v":83.600000000000009},{"$f":"BE!AN370","v":83.799999999999969},{"$f":"BE!AO370","v":83.348489882999971},{"$f":"BE!AP370","v":79.050611353999827},{"$f":"BE!AQ370","v":104.20306979900005},{"$f":"BE!AR370","v":96.789513276000093},{"$f":"BE!AS370","v":113.15615348699991},{"$f":"BE!AT370","v":80.869205658999974},{"$f":"BE!AU370","v":113.05253104500011},{"$f":"BE!AV370","v":92.632161834000101},{"$f":"BE!AW370","v":120.09041254208329},{"$f":"BE!AX370","v":106.50608179398785},{"$f":"BE!AY370","v":114.25899843610306},{"$f":"BE!AZ370","v":129.29609311438392},{"$f":"BE!BA370","v":149.86629709434061},{"$f":"BE!BB370","v":114.54997922876998},{"$f":"BE!BC370","v":174.52460164689109},{"$f":"BE!BD370","v":179.72513264547581},{"$f":"BE!BE370","v":211.09376600693938},{"$f":"BE!BF370","v":205.62342595040812}]
["ESS","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H345:$CY378,MATCH($B362,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B362,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":40.876124637861381},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I372","v":0},{"$f":"BE!J372","v":0},{"$f":"BE!K372","v":0},{"$f":"BE!L372","v":0},{"$f":"BE!M372","v":0},{"$f":"BE!N372","v":0},{"$f":"BE!O372","v":0},{"$f":"BE!P372","v":0},{"$f":"BE!Q372","v":0},{"$f":"BE!R372","v":0},{"$f":"BE!S372","v":0},{"$f":"BE!T372","v":0},{"$f":"BE!U372","v":0},{"$f":"BE!V372","v":0},{"$f":"BE!W372","v":0},{"$f":"BE!X372","v":0},{"$f":"BE!Y372","v":32},{"$f":"BE!Z372","v":27.299999999999997},{"$f":"BE!AA372","v":21.099999999999994},{"$f":"BE!AB372","v":13.300000000000011},{"$f":"BE!AC372","v":42.699999999999996},{"$f":"BE!AD372","v":30.4},{"$f":"BE!AE372","v":23.900000000000006},{"$f":"BE!AF372","v":26.099999999999994},{"$f":"BE!AG372","v":38.299999999999997},{"$f":"BE!AH372","v":34.400000000000006},{"$f":"BE!AI372","v":20.299999999999997},{"$f":"BE!AJ372","v":29.400000000000006},{"$f":"BE!AK372","v":43.9},{"$f":"BE!AL372","v":27.199999999999996},{"$f":"BE!AM372","v":25},{"$f":"BE!AN372","v":32.099999999999987},{"$f":"BE!AO372","v":42.470368897903001},{"$f":"BE!AP372","v":30.51455818436267},{"$f":"BE!AQ372","v":23.883794492577977},{"$f":"BE!AR372","v":43.994606359156279},{"$f":"BE!AS372","v":57.689618595298676},{"$f":"BE!AT372","v":49.07445461818515},{"$f":"BE!AU372","v":41.928077811195564},{"$f":"BE!AV372","v":39.434975431329491},{"$f":"BE!AW372","v":42.826682378999422},{"$f":"BE!AX372","v":26.626662340000149},{"$f":"BE!AY372","v":22.12326322799975},{"$f":"BE!AZ372","v":29.226931523000228},{"$f":"BE!BA372","v":40.700320490039573},{"$f":"BE!BB372","v":27.823833823827826},{"$f":"BE!BC372","v":31.492240964171231},{"$f":"BE!BD372","v":32.677639540960939},{"$f":"BE!BE372","v":40.876124637861381},{"$f":"BE!BF372","v":35.627618257397017}]
["ESS","(j) Sale of Electricity CCEE",{"$f":"INDEX($H345:$CY378,MATCH($B363,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B363,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":29.825223322418868},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I373","v":0},{"$f":"BE!J373","v":0},{"$f":"BE!K373","v":0},{"$f":"BE!L373","v":0},{"$f":"BE!M373","v":0},{"$f":"BE!N373","v":0},{"$f":"BE!O373","v":0},{"$f":"BE!P373","v":0},{"$f":"BE!Q373","v":0},{"$f":"BE!R373","v":0},{"$f":"BE!S373","v":0},{"$f":"BE!T373","v":0},{"$f":"BE!U373","v":0},{"$f":"BE!V373","v":0},{"$f":"BE!W373","v":0},{"$f":"BE!X373","v":0},{"$f":"BE!Y373","v":45.2},{"$f":"BE!Z373","v":124.10000000000001},{"$f":"BE!AA373","v":168.90000000000003},{"$f":"BE!AB373","v":197.79999999999995},{"$f":"BE!AC373","v":119.4},{"$f":"BE!AD373","v":117.9},{"$f":"BE!AE373","v":124.30000000000001},{"$f":"BE!AF373","v":123.39999999999998},{"$f":"BE!AG373","v":0.3},{"$f":"BE!AH373","v":30.9},{"$f":"BE!AI373","v":72.899999999999991},{"$f":"BE!AJ373","v":48.099999999999994},{"$f":"BE!AK373","v":41.8},{"$f":"BE!AL373","v":71.400000000000006},{"$f":"BE!AM373","v":99.6},{"$f":"BE!AN373","v":9.1000000000000227},{"$f":"BE!AO373","v":12.347801934851276},{"$f":"BE!AP373","v":108.33927921455719},{"$f":"BE!AQ373","v":36.648645711276401},{"$f":"BE!AR373","v":-3.2501663151272737},{"$f":"BE!AS373","v":11.954405537120765},{"$f":"BE!AT373","v":59.671599045729437},{"$f":"BE!AU373","v":22.809995156724185},{"$f":"BE!AV373","v":122.61034376435862},{"$f":"BE!AW373","v":64.659591309849347},{"$f":"BE!AX373","v":125.14574834276718},{"$f":"BE!AY373","v":144.52901163613697},{"$f":"BE!AZ373","v":203.96947847324645},{"$f":"BE!BA373","v":57.939171584369788},{"$f":"BE!BB373","v":112.86220689715192},{"$f":"BE!BC373","v":54.883573110847109},{"$f":"BE!BD373","v":14.744306051631355},{"$f":"BE!BE373","v":29.825223322418868},{"$f":"BE!BF373","v":41.367048898127052}]
["ESS","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H345:$CY378,MATCH($B364,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B364,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1161.9750979758228},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I374","v":0},{"$f":"BE!J374","v":0},{"$f":"BE!K374","v":0},{"$f":"BE!L374","v":0},{"$f":"BE!M374","v":0},{"$f":"BE!N374","v":0},{"$f":"BE!O374","v":0},{"$f":"BE!P374","v":0},{"$f":"BE!Q374","v":0},{"$f":"BE!R374","v":0},{"$f":"BE!S374","v":0},{"$f":"BE!T374","v":0},{"$f":"BE!U374","v":0},{"$f":"BE!V374","v":0},{"$f":"BE!W374","v":0},{"$f":"BE!X374","v":0},{"$f":"BE!Y374","v":1075.8999999999999},{"$f":"BE!Z374","v":1040.9000000000001},{"$f":"BE!AA374","v":1053.6999999999998},{"$f":"BE!AB374","v":1142.7},{"$f":"BE!AC374","v":1116.6000000000001},{"$f":"BE!AD374","v":990.09999999999991},{"$f":"BE!AE374","v":1018.5999999999999},{"$f":"BE!AF374","v":1064.4000000000001},{"$f":"BE!AG374","v":987.99999999999989},{"$f":"BE!AH374","v":934.69999999999993},{"$f":"BE!AI374","v":949.89999999999986},{"$f":"BE!AJ374","v":1031.6999999999998},{"$f":"BE!AK374","v":1088.5999999999999},{"$f":"BE!AL374","v":981.80000000000007},{"$f":"BE!AM374","v":1008.0000000000005},{"$f":"BE!AN374","v":1046.7999999999993},{"$f":"BE!AO374","v":1040.2434178067542},{"$f":"BE!AP374","v":968.26999510891949},{"$f":"BE!AQ374","v":982.69698347185431},{"$f":"BE!AR374","v":1068.3214737380292},{"$f":"BE!AS374","v":1044.3942084624191},{"$f":"BE!AT374","v":990.23824556091449},{"$f":"BE!AU374","v":978.92222215591994},{"$f":"BE!AV374","v":1104.516246536688},{"$f":"BE!AW374","v":1091.6267092098119},{"$f":"BE!AX374","v":1012.1495035099372},{"$f":"BE!AY374","v":1037.163169431037},{"$f":"BE!AZ374","v":1164.0907966030995},{"$f":"BE!BA374","v":1052.4408908249327},{"$f":"BE!BB374","v":996.79695161728068},{"$f":"BE!BC374","v":1011.8047310863675},{"$f":"BE!BD374","v":1117.7864625638333},{"$f":"BE!BE374","v":1161.9750979758228},{"$f":"BE!BF374","v":1051.8643922288702}]
["ESS"]
["ESS"]
["ESS","(a) Energy purchased",{"$f":"INDEX($H345:$CY378,MATCH($B367,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B367,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1029.655851257558},{"$f":"IFERROR(IF((C367/D367-1)*100<=-100,\"-\",IF((C367/D367-1)*100=0,\"-\",(C367/D367-1)*100)),\"-\")","v":"-"},{"$f":"C367-D367","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I377","v":0},{"$f":"BE!J377","v":0},{"$f":"BE!K377","v":0},{"$f":"BE!L377","v":0},{"$f":"BE!M377","v":0},{"$f":"BE!N377","v":0},{"$f":"BE!O377","v":0},{"$f":"BE!P377","v":0},{"$f":"BE!Q377","v":0},{"$f":"BE!R377","v":0},{"$f":"BE!S377","v":0},{"$f":"BE!T377","v":0},{"$f":"BE!U377","v":0},{"$f":"BE!V377","v":0},{"$f":"BE!W377","v":0},{"$f":"BE!X377","v":0},{"$f":"BE!Y377","v":1073.3999999999999},{"$f":"BE!Z377","v":1032.3},{"$f":"BE!AA377","v":1053.7000000000003},{"$f":"BE!AB377","v":1142.6999999999998},{"$f":"BE!AC377","v":1110.9000000000001},{"$f":"BE!AD377","v":989.7},{"$f":"BE!AE377","v":1024.5},{"$f":"BE!AF377","v":1056.9999999999998},{"$f":"BE!AG377","v":943.4},{"$f":"BE!AH377","v":915.89999999999986},{"$f":"BE!AI377","v":948.2},{"$f":"BE!AJ377","v":1014.2},{"$f":"BE!AK377","v":1064.9000000000001},{"$f":"BE!AL377","v":978.7},{"$f":"BE!AM377","v":1002.9000000000001},{"$f":"BE!AN377","v":1007.5},{"$f":"BE!AO377","v":1029.2874308067542},{"$f":"BE!AP377","v":954.51311510892003},{"$f":"BE!AQ377","v":955.59994311146545},{"$f":"BE!AR377","v":1036.2252601408118},{"$f":"BE!AS377","v":1021.5007010874417},{"$f":"BE!AT377","v":959.83139273331642},{"$f":"BE!AU377","v":957.59970712989707},{"$f":"BE!AV377","v":1059.941922706786},{"$f":"BE!AW377","v":1041.3084362178492},{"$f":"BE!AX377","v":960.9169641147671},{"$f":"BE!AY377","v":980.83530021213687},{"$f":"BE!AZ377","v":1087.4699070532463},{"$f":"BE!BA377","v":972.40601694240968},{"$f":"BE!BB377","v":912.96533183498002},{"$f":"BE!BC377","v":926.63484639001808},{"$f":"BE!BD377","v":1006.2724891385922},{"$f":"BE!BE377","v":1029.655851257558},{"$f":"BE!BF377","v":928.54199806018414}]
["ESS","ü  Bilateral",{"$f":"INDEX($H345:$CY378,MATCH($B368,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B368,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":160.29116256393445},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I378","v":0},{"$f":"BE!J378","v":0},{"$f":"BE!K378","v":0},{"$f":"BE!L378","v":0},{"$f":"BE!M378","v":0},{"$f":"BE!N378","v":0},{"$f":"BE!O378","v":0},{"$f":"BE!P378","v":0},{"$f":"BE!Q378","v":0},{"$f":"BE!R378","v":0},{"$f":"BE!S378","v":0},{"$f":"BE!T378","v":0},{"$f":"BE!U378","v":0},{"$f":"BE!V378","v":0},{"$f":"BE!W378","v":0},{"$f":"BE!X378","v":0},{"$f":"BE!Y378","v":151.29999999999998},{"$f":"BE!Z378","v":146.49999999999997},{"$f":"BE!AA378","v":140.00000000000011},{"$f":"BE!AB378","v":150.79999999999984},{"$f":"BE!AC378","v":155.19999999999999},{"$f":"BE!AD378","v":141.10000000000002},{"$f":"BE!AE378","v":139.19999999999999},{"$f":"BE!AF378","v":151.79999999999995},{"$f":"BE!AG378","v":156.30000000000001},{"$f":"BE!AH378","v":136.19999999999999},{"$f":"BE!AI378","v":141.10000000000002},{"$f":"BE!AJ378","v":153.69999999999993},{"$f":"BE!AK378","v":155},{"$f":"BE!AL378","v":136.39999999999998},{"$f":"BE!AM378","v":144.20000000000005},{"$f":"BE!AN378","v":151.79999999999995},{"$f":"BE!AO378","v":150.40936322085247},{"$f":"BE!AP378","v":140.79854073954107},{"$f":"BE!AQ378","v":150.08900227554091},{"$f":"BE!AR378","v":144.96322973901658},{"$f":"BE!AS378","v":151.82233755955897},{"$f":"BE!AT378","v":143.72193814407271},{"$f":"BE!AU378","v":147.17062304373565},{"$f":"BE!AV378","v":142.75951445114367},{"$f":"BE!AW378","v":142.71158283484928},{"$f":"BE!AX378","v":134.6493259607671},{"$f":"BE!AY378","v":146.30908391013696},{"$f":"BE!AZ378","v":162.52995929424657},{"$f":"BE!BA378","v":149.40231880635619},{"$f":"BE!BB378","v":140.60453772032886},{"$f":"BE!BC378","v":141.5642956569861},{"$f":"BE!BD378","v":152.28159585632878},{"$f":"BE!BE378","v":160.29116256393445},{"$f":"BE!BF378","v":134.54209365757373}]
["ESS","ü  Energy Auctions",{"$f":"INDEX($H345:$CY378,MATCH($B369,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B369,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":451.40325291262877},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I379","v":0},{"$f":"BE!J379","v":0},{"$f":"BE!K379","v":0},{"$f":"BE!L379","v":0},{"$f":"BE!M379","v":0},{"$f":"BE!N379","v":0},{"$f":"BE!O379","v":0},{"$f":"BE!P379","v":0},{"$f":"BE!Q379","v":0},{"$f":"BE!R379","v":0},{"$f":"BE!S379","v":0},{"$f":"BE!T379","v":0},{"$f":"BE!U379","v":0},{"$f":"BE!V379","v":0},{"$f":"BE!W379","v":0},{"$f":"BE!X379","v":0},{"$f":"BE!Y379","v":371.5},{"$f":"BE!Z379","v":359.9},{"$f":"BE!AA379","v":375.4},{"$f":"BE!AB379","v":439.70000000000005},{"$f":"BE!AC379","v":417},{"$f":"BE!AD379","v":336.5},{"$f":"BE!AE379","v":347.90000000000009},{"$f":"BE!AF379","v":355.39999999999986},{"$f":"BE!AG379","v":310.8},{"$f":"BE!AH379","v":321.49999999999994},{"$f":"BE!AI379","v":345.40000000000009},{"$f":"BE!AJ379","v":378.20000000000005},{"$f":"BE!AK379","v":424},{"$f":"BE!AL379","v":383.6},{"$f":"BE!AM379","v":391.6},{"$f":"BE!AN379","v":368.29999999999995},{"$f":"BE!AO379","v":382.84304416600003},{"$f":"BE!AP379","v":347.67745924014935},{"$f":"BE!AQ379","v":340.3161758019246},{"$f":"BE!AR379","v":381.83486035992655},{"$f":"BE!AS379","v":371.8493331642855},{"$f":"BE!AT379","v":340.18669019255339},{"$f":"BE!AU379","v":336.17482238916125},{"$f":"BE!AV379","v":404.46942674033312},{"$f":"BE!AW379","v":402.13217128599996},{"$f":"BE!AX379","v":364.01706406},{"$f":"BE!AY379","v":365.49622400300007},{"$f":"BE!AZ379","v":408.99678902999995},{"$f":"BE!BA379","v":387.46608774422612},{"$f":"BE!BB379","v":359.45589535335523},{"$f":"BE!BC379","v":364.79157968503193},{"$f":"BE!BD379","v":403.68769396138657},{"$f":"BE!BE379","v":451.40325291262877},{"$f":"BE!BF379","v":402.16400160995465}]
["ESS","ü  Itaipu Quota",{"$f":"INDEX($H345:$CY378,MATCH($B370,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B370,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":178.40009882592622},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I380","v":0},{"$f":"BE!J380","v":0},{"$f":"BE!K380","v":0},{"$f":"BE!L380","v":0},{"$f":"BE!M380","v":0},{"$f":"BE!N380","v":0},{"$f":"BE!O380","v":0},{"$f":"BE!P380","v":0},{"$f":"BE!Q380","v":0},{"$f":"BE!R380","v":0},{"$f":"BE!S380","v":0},{"$f":"BE!T380","v":0},{"$f":"BE!U380","v":0},{"$f":"BE!V380","v":0},{"$f":"BE!W380","v":0},{"$f":"BE!X380","v":0},{"$f":"BE!Y380","v":189.3},{"$f":"BE!Z380","v":189},{"$f":"BE!AA380","v":190.40000000000003},{"$f":"BE!AB380","v":191.6},{"$f":"BE!AC380","v":184.1},{"$f":"BE!AD380","v":184.79999999999998},{"$f":"BE!AE380","v":189.10000000000002},{"$f":"BE!AF380","v":188.79999999999995},{"$f":"BE!AG380","v":191.5},{"$f":"BE!AH380","v":193.39999999999998},{"$f":"BE!AI380","v":196.5},{"$f":"BE!AJ380","v":196.5},{"$f":"BE!AK380","v":190.2},{"$f":"BE!AL380","v":192},{"$f":"BE!AM380","v":195.09999999999997},{"$f":"BE!AN380","v":195.40000000000003},{"$f":"BE!AO380","v":191.45807332520218},{"$f":"BE!AP380","v":190.91122016892899},{"$f":"BE!AQ380","v":194.54358601600006},{"$f":"BE!AR380","v":195.15445400686872},{"$f":"BE!AS380","v":186.76915935459726},{"$f":"BE!AT380","v":188.07417437369048},{"$f":"BE!AU380","v":191.43604967599998},{"$f":"BE!AV380","v":190.95496045530945},{"$f":"BE!AW380","v":180.08890608800002},{"$f":"BE!AX380","v":182.81455808799998},{"$f":"BE!AY380","v":186.23437229899997},{"$f":"BE!AZ380","v":186.43659372899998},{"$f":"BE!BA380","v":177.8851093918274},{"$f":"BE!BB380","v":180.18047975329588},{"$f":"BE!BC380","v":182.70006631100003},{"$f":"BE!BD380","v":183.41624032187681},{"$f":"BE!BE380","v":178.40009882592622},{"$f":"BE!BF380","v":178.23188777664754}]
["ESS","ü  PROINFA Quota",{"$f":"INDEX($H345:$CY378,MATCH($B371,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B371,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":17.791668715068617},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I381","v":0},{"$f":"BE!J381","v":0},{"$f":"BE!K381","v":0},{"$f":"BE!L381","v":0},{"$f":"BE!M381","v":0},{"$f":"BE!N381","v":0},{"$f":"BE!O381","v":0},{"$f":"BE!P381","v":0},{"$f":"BE!Q381","v":0},{"$f":"BE!R381","v":0},{"$f":"BE!S381","v":0},{"$f":"BE!T381","v":0},{"$f":"BE!U381","v":0},{"$f":"BE!V381","v":0},{"$f":"BE!W381","v":0},{"$f":"BE!X381","v":0},{"$f":"BE!Y381","v":20.6},{"$f":"BE!Z381","v":19.699999999999996},{"$f":"BE!AA381","v":23.299999999999997},{"$f":"BE!AB381","v":23.800000000000011},{"$f":"BE!AC381","v":19.400000000000002},{"$f":"BE!AD381","v":19.099999999999998},{"$f":"BE!AE381","v":21.299999999999997},{"$f":"BE!AF381","v":22},{"$f":"BE!AG381","v":18.600000000000001},{"$f":"BE!AH381","v":19.3},{"$f":"BE!AI381","v":20.300000000000004},{"$f":"BE!AJ381","v":21.9},{"$f":"BE!AK381","v":18.7},{"$f":"BE!AL381","v":19.400000000000002},{"$f":"BE!AM381","v":21.000000000000004},{"$f":"BE!AN381","v":21.699999999999985},{"$f":"BE!AO381","v":18.53661},{"$f":"BE!AP381","v":19.180144000000002},{"$f":"BE!AQ381","v":20.872855000000001},{"$f":"BE!AR381","v":22.127949999999991},{"$f":"BE!AS381","v":17.257231999999995},{"$f":"BE!AT381","v":19.963498000000001},{"$f":"BE!AU381","v":21.404347999999999},{"$f":"BE!AV381","v":22.330250999999997},{"$f":"BE!AW381","v":17.649520999999996},{"$f":"BE!AX381","v":18.696229999999996},{"$f":"BE!AY381","v":20.974294},{"$f":"BE!AZ381","v":21.240589},{"$f":"BE!BA381","v":17.715869000000001},{"$f":"BE!BB381","v":17.769302999999997},{"$f":"BE!BC381","v":18.769906000999992},{"$f":"BE!BD381","v":19.432630999000008},{"$f":"BE!BE381","v":17.791668715068617},{"$f":"BE!BF381","v":18.676891224008138}]
["ESS","ü  ANGRA Quota",{"$f":"INDEX($H345:$CY378,MATCH($B372,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B372,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":35.205373000000009},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I382","v":0},{"$f":"BE!J382","v":0},{"$f":"BE!K382","v":0},{"$f":"BE!L382","v":0},{"$f":"BE!M382","v":0},{"$f":"BE!N382","v":0},{"$f":"BE!O382","v":0},{"$f":"BE!P382","v":0},{"$f":"BE!Q382","v":0},{"$f":"BE!R382","v":0},{"$f":"BE!S382","v":0},{"$f":"BE!T382","v":0},{"$f":"BE!U382","v":0},{"$f":"BE!V382","v":0},{"$f":"BE!W382","v":0},{"$f":"BE!X382","v":0},{"$f":"BE!Y382","v":33.5},{"$f":"BE!Z382","v":33.200000000000003},{"$f":"BE!AA382","v":33.500000000000014},{"$f":"BE!AB382","v":33.499999999999986},{"$f":"BE!AC382","v":32.9},{"$f":"BE!AD382","v":33.199999999999996},{"$f":"BE!AE382","v":33.600000000000009},{"$f":"BE!AF382","v":33.600000000000009},{"$f":"BE!AG382","v":35.799999999999997},{"$f":"BE!AH382","v":36.299999999999997},{"$f":"BE!AI382","v":36.600000000000009},{"$f":"BE!AJ382","v":36.600000000000009},{"$f":"BE!AK382","v":35.799999999999997},{"$f":"BE!AL382","v":36.200000000000003},{"$f":"BE!AM382","v":36.599999999999994},{"$f":"BE!AN382","v":36.599999999999994},{"$f":"BE!AO382","v":35.883485084699451},{"$f":"BE!AP382","v":35.883483915300566},{"$f":"BE!AQ382","v":36.277807999999993},{"$f":"BE!AR382","v":36.27780800000005},{"$f":"BE!AS382","v":35.551439999999999},{"$f":"BE!AT382","v":35.946455999999998},{"$f":"BE!AU382","v":36.341471999999996},{"$f":"BE!AV382","v":36.347448},{"$f":"BE!AW382","v":33.861379999999997},{"$f":"BE!AX382","v":34.237617},{"$f":"BE!AY382","v":34.613852000000001},{"$f":"BE!AZ382","v":34.613853999999996},{"$f":"BE!BA382","v":34.521119999999996},{"$f":"BE!BB382","v":34.769999999999996},{"$f":"BE!BC382","v":35.085120000000018},{"$f":"BE!BD382","v":35.084517999999989},{"$f":"BE!BE382","v":35.205373000000009},{"$f":"BE!BF382","v":35.205373000000009}]
["ESS","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H345:$CY378,MATCH($B373,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B373,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":187.43010900000002},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I383","v":0},{"$f":"BE!J383","v":0},{"$f":"BE!K383","v":0},{"$f":"BE!L383","v":0},{"$f":"BE!M383","v":0},{"$f":"BE!N383","v":0},{"$f":"BE!O383","v":0},{"$f":"BE!P383","v":0},{"$f":"BE!Q383","v":0},{"$f":"BE!R383","v":0},{"$f":"BE!S383","v":0},{"$f":"BE!T383","v":0},{"$f":"BE!U383","v":0},{"$f":"BE!V383","v":0},{"$f":"BE!W383","v":0},{"$f":"BE!X383","v":0},{"$f":"BE!Y383","v":236.7},{"$f":"BE!Z383","v":213.69999999999993},{"$f":"BE!AA383","v":223.2000000000001},{"$f":"BE!AB383","v":242.5},{"$f":"BE!AC383","v":241.59999999999997},{"$f":"BE!AD383","v":216.70000000000005},{"$f":"BE!AE383","v":221.90000000000003},{"$f":"BE!AF383","v":234.19999999999993},{"$f":"BE!AG383","v":230.4},{"$f":"BE!AH383","v":209.20000000000002},{"$f":"BE!AI383","v":208.29999999999995},{"$f":"BE!AJ383","v":227.30000000000007},{"$f":"BE!AK383","v":241.2},{"$f":"BE!AL383","v":211.10000000000002},{"$f":"BE!AM383","v":214.40000000000003},{"$f":"BE!AN383","v":233.7},{"$f":"BE!AO383","v":250.15685500999999},{"$f":"BE!AP383","v":220.06226704499997},{"$f":"BE!AQ383","v":213.50051601799998},{"$f":"BE!AR383","v":255.86695803499993},{"$f":"BE!AS383","v":258.251199009},{"$f":"BE!AT383","v":231.93863602299996},{"$f":"BE!AU383","v":225.0723920210001},{"$f":"BE!AV383","v":263.08032205999984},{"$f":"BE!AW383","v":264.864875009},{"$f":"BE!AX383","v":226.50216900600003},{"$f":"BE!AY383","v":227.20747399999999},{"$f":"BE!AZ383","v":273.65212200000002},{"$f":"BE!BA383","v":205.41551199999998},{"$f":"BE!BB383","v":181.56899199999998},{"$f":"BE!BC383","v":187.11316099999993},{"$f":"BE!BD383","v":215.62922899999995},{"$f":"BE!BE383","v":187.43010900000002},{"$f":"BE!BF383","v":160.39236899999997}]
["ESS","ü  Supply Contract",{"$f":"INDEX($H345:$CY378,MATCH($B374,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B374,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":-0.86581375999999999},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I384","v":0},{"$f":"BE!J384","v":0},{"$f":"BE!K384","v":0},{"$f":"BE!L384","v":0},{"$f":"BE!M384","v":0},{"$f":"BE!N384","v":0},{"$f":"BE!O384","v":0},{"$f":"BE!P384","v":0},{"$f":"BE!Q384","v":0},{"$f":"BE!R384","v":0},{"$f":"BE!S384","v":0},{"$f":"BE!T384","v":0},{"$f":"BE!U384","v":0},{"$f":"BE!V384","v":0},{"$f":"BE!W384","v":0},{"$f":"BE!X384","v":0},{"$f":"BE!Y384","v":70.5},{"$f":"BE!Z384","v":70.300000000000011},{"$f":"BE!AA384","v":67.899999999999977},{"$f":"BE!AB384","v":60.800000000000011},{"$f":"BE!AC384","v":60.7},{"$f":"BE!AD384","v":58.3},{"$f":"BE!AE384","v":71.5},{"$f":"BE!AF384","v":71.199999999999989},{"$f":"BE!AG384","v":0},{"$f":"BE!AH384","v":0},{"$f":"BE!AI384","v":0},{"$f":"BE!AJ384","v":0},{"$f":"BE!AK384","v":0},{"$f":"BE!AL384","v":0},{"$f":"BE!AM384","v":0},{"$f":"BE!AN384","v":0},{"$f":"BE!AO384","v":0},{"$f":"BE!AP384","v":0},{"$f":"BE!AQ384","v":0},{"$f":"BE!AR384","v":0},{"$f":"BE!AS384","v":0},{"$f":"BE!AT384","v":0},{"$f":"BE!AU384","v":0},{"$f":"BE!AV384","v":0},{"$f":"BE!AW384","v":0},{"$f":"BE!AX384","v":0},{"$f":"BE!AY384","v":0},{"$f":"BE!AZ384","v":0},{"$f":"BE!BA384","v":0},{"$f":"BE!BB384","v":-1.3838759919999997},{"$f":"BE!BC384","v":-3.3892822640000007},{"$f":"BE!BD384","v":-3.2594189999999998},{"$f":"BE!BE384","v":-0.86581375999999999},{"$f":"BE!BF384","v":-0.67061820800000005}]
["ESS","ü  Generation distributed",{"$f":"INDEX($H345:$CY378,MATCH($B375,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B375,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":132.31924671826499},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I385","v":0},{"$f":"BE!J385","v":0},{"$f":"BE!K385","v":0},{"$f":"BE!L385","v":0},{"$f":"BE!M385","v":0},{"$f":"BE!N385","v":0},{"$f":"BE!O385","v":0},{"$f":"BE!P385","v":0},{"$f":"BE!Q385","v":0},{"$f":"BE!R385","v":0},{"$f":"BE!S385","v":0},{"$f":"BE!T385","v":0},{"$f":"BE!U385","v":0},{"$f":"BE!V385","v":0},{"$f":"BE!W385","v":0},{"$f":"BE!X385","v":0},{"$f":"BE!Y385","v":0},{"$f":"BE!Z385","v":0},{"$f":"BE!AA385","v":0},{"$f":"BE!AB385","v":0},{"$f":"BE!AC385","v":0},{"$f":"BE!AD385","v":0},{"$f":"BE!AE385","v":0},{"$f":"BE!AF385","v":0},{"$f":"BE!AG385","v":0},{"$f":"BE!AH385","v":0},{"$f":"BE!AI385","v":0},{"$f":"BE!AJ385","v":0},{"$f":"BE!AK385","v":0},{"$f":"BE!AL385","v":5.0999999999999996},{"$f":"BE!AM385","v":5},{"$f":"BE!AN385","v":7.7000000000000011},{"$f":"BE!AO385","v":10.955986999999999},{"$f":"BE!AP385","v":13.756880000000001},{"$f":"BE!AQ385","v":14.484221999999999},{"$f":"BE!AR385","v":19.898422000000004},{"$f":"BE!AS385","v":21.491133999999999},{"$f":"BE!AT385","v":24.30517399999999},{"$f":"BE!AU385","v":27.444838999999995},{"$f":"BE!AV385","v":39.444463999999996},{"$f":"BE!AW385","v":50.318272991963006},{"$f":"BE!AX385","v":51.232539395170001},{"$f":"BE!AY385","v":56.327869218899998},{"$f":"BE!AZ385","v":76.620889549853004},{"$f":"BE!BA385","v":80.034873882523001},{"$f":"BE!BB385","v":83.83161978230099},{"$f":"BE!BC385","v":85.169884696348973},{"$f":"BE!BD385","v":111.51397342524105},{"$f":"BE!BE385","v":132.31924671826499},{"$f":"BE!BF385","v":122.93575071968496}]
["ESS","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H345:$CY378,MATCH($B376,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B376,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I386","v":0},{"$f":"BE!J386","v":0},{"$f":"BE!K386","v":0},{"$f":"BE!L386","v":0},{"$f":"BE!M386","v":0},{"$f":"BE!N386","v":0},{"$f":"BE!O386","v":0},{"$f":"BE!P386","v":0},{"$f":"BE!Q386","v":0},{"$f":"BE!R386","v":0},{"$f":"BE!S386","v":0},{"$f":"BE!T386","v":0},{"$f":"BE!U386","v":0},{"$f":"BE!V386","v":0},{"$f":"BE!W386","v":0},{"$f":"BE!X386","v":0},{"$f":"BE!Y386","v":0},{"$f":"BE!Z386","v":0},{"$f":"BE!AA386","v":0},{"$f":"BE!AB386","v":0},{"$f":"BE!AC386","v":0},{"$f":"BE!AD386","v":0},{"$f":"BE!AE386","v":0.1},{"$f":"BE!AF386","v":0},{"$f":"BE!AG386","v":14.3},{"$f":"BE!AH386","v":14.5},{"$f":"BE!AI386","v":1.6999999999999993},{"$f":"BE!AJ386","v":1.1999999999999993},{"$f":"BE!AK386","v":1.9},{"$f":"BE!AL386","v":-1.9},{"$f":"BE!AM386","v":0},{"$f":"BE!AN386","v":0},{"$f":"BE!AO386","v":0},{"$f":"BE!AP386","v":0},{"$f":"BE!AQ386","v":0},{"$f":"BE!AR386","v":0},{"$f":"BE!AS386","v":0},{"$f":"BE!AT386","v":0},{"$f":"BE!AU386","v":0},{"$f":"BE!AV386","v":0},{"$f":"BE!AW386","v":0},{"$f":"BE!AX386","v":0},{"$f":"BE!AY386","v":0},{"$f":"BE!AZ386","v":0},{"$f":"BE!BA386","v":0},{"$f":"BE!BB386","v":0},{"$f":"BE!BC386","v":0},{"$f":"BE!BD386","v":0},{"$f":"BE!BE386","v":0},{"$f":"BE!BF386","v":0}]
["ESS","(c) Settlement at CCEE",{"$f":"INDEX($H345:$CY378,MATCH($B377,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B377,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I387","v":0},{"$f":"BE!J387","v":0},{"$f":"BE!K387","v":0},{"$f":"BE!L387","v":0},{"$f":"BE!M387","v":0},{"$f":"BE!N387","v":0},{"$f":"BE!O387","v":0},{"$f":"BE!P387","v":0},{"$f":"BE!Q387","v":0},{"$f":"BE!R387","v":0},{"$f":"BE!S387","v":0},{"$f":"BE!T387","v":0},{"$f":"BE!U387","v":0},{"$f":"BE!V387","v":0},{"$f":"BE!W387","v":0},{"$f":"BE!X387","v":0},{"$f":"BE!Y387","v":2.5},{"$f":"BE!Z387","v":8.6},{"$f":"BE!AA387","v":0},{"$f":"BE!AB387","v":0},{"$f":"BE!AC387","v":5.7},{"$f":"BE!AD387","v":0.4},{"$f":"BE!AE387","v":-6},{"$f":"BE!AF387","v":7.4},{"$f":"BE!AG387","v":30.3},{"$f":"BE!AH387","v":4.3000000000000007},{"$f":"BE!AI387","v":0},{"$f":"BE!AJ387","v":16.299999999999997},{"$f":"BE!AK387","v":21.8},{"$f":"BE!AL387","v":0},{"$f":"BE!AM387","v":9.9999999999997868E-2},{"$f":"BE!AN387","v":31.6},{"$f":"BE!AO387","v":0},{"$f":"BE!AP387","v":0},{"$f":"BE!AQ387","v":12.612818360388978},{"$f":"BE!AR387","v":12.197791597217613},{"$f":"BE!AS387","v":1.4023733749772656},{"$f":"BE!AT387","v":6.1016788275985157},{"$f":"BE!AU387","v":-6.1223239739771813},{"$f":"BE!AV387","v":5.1298598299018341},{"$f":"BE!AW387","v":0},{"$f":"BE!AX387","v":0},{"$f":"BE!AY387","v":0},{"$f":"BE!AZ387","v":0},{"$f":"BE!BA387","v":0},{"$f":"BE!BB387","v":0},{"$f":"BE!BC387","v":0},{"$f":"BE!BD387","v":0},{"$f":"BE!BE387","v":0},{"$f":"BE!BF387","v":0.3866434489999665}]
["ESS","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H345:$CY378,MATCH($B378,$H345:$H378,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H345:$CY378,MATCH($B378,$H345:$H378,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1161.975097975823},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I388","v":0},{"$f":"BE!J388","v":0},{"$f":"BE!K388","v":0},{"$f":"BE!L388","v":0},{"$f":"BE!M388","v":0},{"$f":"BE!N388","v":0},{"$f":"BE!O388","v":0},{"$f":"BE!P388","v":0},{"$f":"BE!Q388","v":0},{"$f":"BE!R388","v":0},{"$f":"BE!S388","v":0},{"$f":"BE!T388","v":0},{"$f":"BE!U388","v":0},{"$f":"BE!V388","v":0},{"$f":"BE!W388","v":0},{"$f":"BE!X388","v":0},{"$f":"BE!Y388","v":1075.8999999999999},{"$f":"BE!Z388","v":1040.8999999999999},{"$f":"BE!AA388","v":1053.7000000000003},{"$f":"BE!AB388","v":1142.6999999999998},{"$f":"BE!AC388","v":1116.6000000000001},{"$f":"BE!AD388","v":990.1},{"$f":"BE!AE388","v":1018.5999999999999},{"$f":"BE!AF388","v":1064.3999999999999},{"$f":"BE!AG388","v":987.99999999999989},{"$f":"BE!AH388","v":934.69999999999982},{"$f":"BE!AI388","v":949.90000000000009},{"$f":"BE!AJ388","v":1031.7},{"$f":"BE!AK388","v":1088.6000000000001},{"$f":"BE!AL388","v":981.90000000000009},{"$f":"BE!AM388","v":1008.0000000000001},{"$f":"BE!AN388","v":1046.8},{"$f":"BE!AO388","v":1040.2434178067542},{"$f":"BE!AP388","v":968.26999510892006},{"$f":"BE!AQ388","v":982.69698347185442},{"$f":"BE!AR388","v":1068.3214737380295},{"$f":"BE!AS388","v":1044.3942084624191},{"$f":"BE!AT388","v":990.23824556091495},{"$f":"BE!AU388","v":978.92222215591994},{"$f":"BE!AV388","v":1104.5162465366877},{"$f":"BE!AW388","v":1091.6267092098124},{"$f":"BE!AX388","v":1012.1495035099371},{"$f":"BE!AY388","v":1037.163169431037},{"$f":"BE!AZ388","v":1164.0907966030993},{"$f":"BE!BA388","v":1052.4408908249327},{"$f":"BE!BB388","v":996.79695161728102},{"$f":"BE!BC388","v":1011.804731086367},{"$f":"BE!BD388","v":1117.7864625638333},{"$f":"BE!BE388","v":1161.975097975823},{"$f":"BE!BF388","v":1051.8643922288693}]
["ESS"]
["ERO","ERO",null,null,null,null,null,{"$f":"B380","v":"ERO"}]
["ERO"]
["ERO",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["ERO"]
["ERO"]
["ERO"]
["ERO","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H382:$CY415,MATCH($B386,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B386,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":821.98698663909715},{"$f":"IFERROR(IF((C386/D386-1)*100<=-100,\"-\",IF((C386/D386-1)*100=0,\"-\",(C386/D386-1)*100)),\"-\")","v":"-"},{"$f":"C386-D386","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I396","v":0},{"$f":"BE!J396","v":0},{"$f":"BE!K396","v":0},{"$f":"BE!L396","v":0},{"$f":"BE!M396","v":0},{"$f":"BE!N396","v":0},{"$f":"BE!O396","v":0},{"$f":"BE!P396","v":0},{"$f":"BE!Q396","v":0},{"$f":"BE!R396","v":0},{"$f":"BE!S396","v":0},{"$f":"BE!T396","v":0},{"$f":"BE!U396","v":0},{"$f":"BE!V396","v":0},{"$f":"BE!W396","v":0},{"$f":"BE!X396","v":0},{"$f":"BE!Y396","v":0},{"$f":"BE!Z396","v":0},{"$f":"BE!AA396","v":0},{"$f":"BE!AB396","v":0},{"$f":"BE!AC396","v":0},{"$f":"BE!AD396","v":0},{"$f":"BE!AE396","v":0},{"$f":"BE!AF396","v":0},{"$f":"BE!AG396","v":0},{"$f":"BE!AH396","v":0},{"$f":"BE!AI396","v":0},{"$f":"BE!AJ396","v":2963.5000000000005},{"$f":"BE!AK396","v":717.40000000000009},{"$f":"BE!AL396","v":748.89999999999986},{"$f":"BE!AM396","v":815.10000000000025},{"$f":"BE!AN396","v":779.99999999999977},{"$f":"BE!AO396","v":749.70177281000008},{"$f":"BE!AP396","v":710.42702018900013},{"$f":"BE!AQ396","v":841.27739467899971},{"$f":"BE!AR396","v":836.38965289499981},{"$f":"BE!AS396","v":710.62980860700009},{"$f":"BE!AT396","v":774.62657105099993},{"$f":"BE!AU396","v":831.29763301000003},{"$f":"BE!AV396","v":821.36995712899989},{"$f":"BE!AW396","v":758.51767977519501},{"$f":"BE!AX396","v":800.42751116353895},{"$f":"BE!AY396","v":866.102091983994},{"$f":"BE!AZ396","v":879.88013223545306},{"$f":"BE!BA396","v":784.51337624892778},{"$f":"BE!BB396","v":842.7927778311423},{"$f":"BE!BC396","v":916.83376959258283},{"$f":"BE!BD396","v":937.47163825826021},{"$f":"BE!BE396","v":821.98698663909715},{"$f":"BE!BF396","v":828.27211840817199}]
["ERO","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H382:$CY415,MATCH($B387,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B387,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":825.41173326331102},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I397","v":0},{"$f":"BE!J397","v":0},{"$f":"BE!K397","v":0},{"$f":"BE!L397","v":0},{"$f":"BE!M397","v":0},{"$f":"BE!N397","v":0},{"$f":"BE!O397","v":0},{"$f":"BE!P397","v":0},{"$f":"BE!Q397","v":0},{"$f":"BE!R397","v":0},{"$f":"BE!S397","v":0},{"$f":"BE!T397","v":0},{"$f":"BE!U397","v":0},{"$f":"BE!V397","v":0},{"$f":"BE!W397","v":0},{"$f":"BE!X397","v":0},{"$f":"BE!Y397","v":0},{"$f":"BE!Z397","v":0},{"$f":"BE!AA397","v":0},{"$f":"BE!AB397","v":0},{"$f":"BE!AC397","v":0},{"$f":"BE!AD397","v":0},{"$f":"BE!AE397","v":0},{"$f":"BE!AF397","v":0},{"$f":"BE!AG397","v":0},{"$f":"BE!AH397","v":0},{"$f":"BE!AI397","v":0},{"$f":"BE!AJ397","v":2963.5000000000005},{"$f":"BE!AK397","v":717.40000000000009},{"$f":"BE!AL397","v":734.39999999999986},{"$f":"BE!AM397","v":806.00000000000023},{"$f":"BE!AN397","v":786.69999999999982},{"$f":"BE!AO397","v":754.69226200000003},{"$f":"BE!AP397","v":715.50223100000017},{"$f":"BE!AQ397","v":813.93897099999981},{"$f":"BE!AR397","v":856.83596099999977},{"$f":"BE!AS397","v":696.35238500000003},{"$f":"BE!AT397","v":764.37660199999993},{"$f":"BE!AU397","v":810.52804100000003},{"$f":"BE!AV397","v":836.90410299999985},{"$f":"BE!AW397","v":765.60884977519504},{"$f":"BE!AX397","v":798.68464520708096},{"$f":"BE!AY397","v":853.74401990045203},{"$f":"BE!AZ397","v":870.32994223545302},{"$f":"BE!BA397","v":791.60511890392786},{"$f":"BE!BB397","v":841.19993440664234},{"$f":"BE!BC397","v":889.22998811898287},{"$f":"BE!BD397","v":935.48518670013618},{"$f":"BE!BE397","v":825.41173326331102},{"$f":"BE!BF397","v":851.87172129131807}]
["ERO","ü  Residential",{"$f":"INDEX($H382:$CY415,MATCH($B388,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B388,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":429.76349694010196},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I398","v":0},{"$f":"BE!J398","v":0},{"$f":"BE!K398","v":0},{"$f":"BE!L398","v":0},{"$f":"BE!M398","v":0},{"$f":"BE!N398","v":0},{"$f":"BE!O398","v":0},{"$f":"BE!P398","v":0},{"$f":"BE!Q398","v":0},{"$f":"BE!R398","v":0},{"$f":"BE!S398","v":0},{"$f":"BE!T398","v":0},{"$f":"BE!U398","v":0},{"$f":"BE!V398","v":0},{"$f":"BE!W398","v":0},{"$f":"BE!X398","v":0},{"$f":"BE!Y398","v":0},{"$f":"BE!Z398","v":0},{"$f":"BE!AA398","v":0},{"$f":"BE!AB398","v":0},{"$f":"BE!AC398","v":0},{"$f":"BE!AD398","v":0},{"$f":"BE!AE398","v":0},{"$f":"BE!AF398","v":0},{"$f":"BE!AG398","v":0},{"$f":"BE!AH398","v":0},{"$f":"BE!AI398","v":0},{"$f":"BE!AJ398","v":1249.0999999999999},{"$f":"BE!AK398","v":306.5},{"$f":"BE!AL398","v":310.39999999999998},{"$f":"BE!AM398","v":338.9},{"$f":"BE!AN398","v":335.29999999999995},{"$f":"BE!AO398","v":334.45394400000004},{"$f":"BE!AP398","v":329.09450600000008},{"$f":"BE!AQ398","v":372.93504699999983},{"$f":"BE!AR398","v":404.70107400000006},{"$f":"BE!AS398","v":323.94036700000004},{"$f":"BE!AT398","v":361.98893299999997},{"$f":"BE!AU398","v":382.6960489999999},{"$f":"BE!AV398","v":397.22141099999976},{"$f":"BE!AW398","v":363.237525190334},{"$f":"BE!AX398","v":377.476963477227},{"$f":"BE!AY398","v":402.28090409390001},{"$f":"BE!AZ398","v":414.16142730231002},{"$f":"BE!BA398","v":375.83202886116595},{"$f":"BE!BB398","v":396.85475130900005},{"$f":"BE!BC398","v":431.32355453163308},{"$f":"BE!BD398","v":471.14769791317195},{"$f":"BE!BE398","v":429.76349694010196},{"$f":"BE!BF398","v":442.57721437374801}]
["ERO","ü  Industrial",{"$f":"INDEX($H382:$CY415,MATCH($B389,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B389,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":42.180937098827002},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I399","v":0},{"$f":"BE!J399","v":0},{"$f":"BE!K399","v":0},{"$f":"BE!L399","v":0},{"$f":"BE!M399","v":0},{"$f":"BE!N399","v":0},{"$f":"BE!O399","v":0},{"$f":"BE!P399","v":0},{"$f":"BE!Q399","v":0},{"$f":"BE!R399","v":0},{"$f":"BE!S399","v":0},{"$f":"BE!T399","v":0},{"$f":"BE!U399","v":0},{"$f":"BE!V399","v":0},{"$f":"BE!W399","v":0},{"$f":"BE!X399","v":0},{"$f":"BE!Y399","v":0},{"$f":"BE!Z399","v":0},{"$f":"BE!AA399","v":0},{"$f":"BE!AB399","v":0},{"$f":"BE!AC399","v":0},{"$f":"BE!AD399","v":0},{"$f":"BE!AE399","v":0},{"$f":"BE!AF399","v":0},{"$f":"BE!AG399","v":0},{"$f":"BE!AH399","v":0},{"$f":"BE!AI399","v":0},{"$f":"BE!AJ399","v":310.89999999999998},{"$f":"BE!AK399","v":75.099999999999994},{"$f":"BE!AL399","v":76.300000000000011},{"$f":"BE!AM399","v":79.900000000000006},{"$f":"BE!AN399","v":74.099999999999966},{"$f":"BE!AO399","v":71.325973000000005},{"$f":"BE!AP399","v":68.766043999999994},{"$f":"BE!AQ399","v":76.900625999999988},{"$f":"BE!AR399","v":74.79122000000001},{"$f":"BE!AS399","v":57.688074},{"$f":"BE!AT399","v":67.097788999999992},{"$f":"BE!AU399","v":68.754988000000012},{"$f":"BE!AV399","v":70.574968999999982},{"$f":"BE!AW399","v":65.281043080955001},{"$f":"BE!AX399","v":67.193614612417988},{"$f":"BE!AY399","v":72.947844849066996},{"$f":"BE!AZ399","v":70.812227038131013},{"$f":"BE!BA399","v":67.056719933139007},{"$f":"BE!BB399","v":69.214298284603004},{"$f":"BE!BC399","v":66.442339165540986},{"$f":"BE!BD399","v":62.31707534629497},{"$f":"BE!BE399","v":42.180937098827002},{"$f":"BE!BF399","v":40.868986273050012}]
["ERO","ü  Commercial",{"$f":"INDEX($H382:$CY415,MATCH($B390,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B390,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":155.12245789912299},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I400","v":0},{"$f":"BE!J400","v":0},{"$f":"BE!K400","v":0},{"$f":"BE!L400","v":0},{"$f":"BE!M400","v":0},{"$f":"BE!N400","v":0},{"$f":"BE!O400","v":0},{"$f":"BE!P400","v":0},{"$f":"BE!Q400","v":0},{"$f":"BE!R400","v":0},{"$f":"BE!S400","v":0},{"$f":"BE!T400","v":0},{"$f":"BE!U400","v":0},{"$f":"BE!V400","v":0},{"$f":"BE!W400","v":0},{"$f":"BE!X400","v":0},{"$f":"BE!Y400","v":0},{"$f":"BE!Z400","v":0},{"$f":"BE!AA400","v":0},{"$f":"BE!AB400","v":0},{"$f":"BE!AC400","v":0},{"$f":"BE!AD400","v":0},{"$f":"BE!AE400","v":0},{"$f":"BE!AF400","v":0},{"$f":"BE!AG400","v":0},{"$f":"BE!AH400","v":0},{"$f":"BE!AI400","v":0},{"$f":"BE!AJ400","v":633.79999999999995},{"$f":"BE!AK400","v":158.30000000000001},{"$f":"BE!AL400","v":161.89999999999998},{"$f":"BE!AM400","v":175.60000000000002},{"$f":"BE!AN400","v":172.7},{"$f":"BE!AO400","v":165.955217},{"$f":"BE!AP400","v":142.35704399999997},{"$f":"BE!AQ400","v":165.85222900000002},{"$f":"BE!AR400","v":175.20596599999999},{"$f":"BE!AS400","v":131.30714499999999},{"$f":"BE!AT400","v":149.94664399999999},{"$f":"BE!AU400","v":157.08214600000002},{"$f":"BE!AV400","v":161.29934299999996},{"$f":"BE!AW400","v":148.308322448176},{"$f":"BE!AX400","v":157.037289730179},{"$f":"BE!AY400","v":167.64737233343399},{"$f":"BE!AZ400","v":170.289547222029},{"$f":"BE!BA400","v":156.19713819187402},{"$f":"BE!BB400","v":166.94876955426398},{"$f":"BE!BC400","v":171.89227453435993},{"$f":"BE!BD400","v":177.13833319233598},{"$f":"BE!BE400","v":155.12245789912299},{"$f":"BE!BF400","v":155.95558833575501}]
["ERO","ü  Rural",{"$f":"INDEX($H382:$CY415,MATCH($B391,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B391,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":94.651612276028985},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I401","v":0},{"$f":"BE!J401","v":0},{"$f":"BE!K401","v":0},{"$f":"BE!L401","v":0},{"$f":"BE!M401","v":0},{"$f":"BE!N401","v":0},{"$f":"BE!O401","v":0},{"$f":"BE!P401","v":0},{"$f":"BE!Q401","v":0},{"$f":"BE!R401","v":0},{"$f":"BE!S401","v":0},{"$f":"BE!T401","v":0},{"$f":"BE!U401","v":0},{"$f":"BE!V401","v":0},{"$f":"BE!W401","v":0},{"$f":"BE!X401","v":0},{"$f":"BE!Y401","v":0},{"$f":"BE!Z401","v":0},{"$f":"BE!AA401","v":0},{"$f":"BE!AB401","v":0},{"$f":"BE!AC401","v":0},{"$f":"BE!AD401","v":0},{"$f":"BE!AE401","v":0},{"$f":"BE!AF401","v":0},{"$f":"BE!AG401","v":0},{"$f":"BE!AH401","v":0},{"$f":"BE!AI401","v":0},{"$f":"BE!AJ401","v":333.8},{"$f":"BE!AK401","v":81.5},{"$f":"BE!AL401","v":81.400000000000006},{"$f":"BE!AM401","v":90.4},{"$f":"BE!AN401","v":83.800000000000011},{"$f":"BE!AO401","v":83.322513000000001},{"$f":"BE!AP401","v":84.183589000000026},{"$f":"BE!AQ401","v":98.19643199999993},{"$f":"BE!AR401","v":97.231438000000026},{"$f":"BE!AS401","v":84.420974000000001},{"$f":"BE!AT401","v":91.494102999999996},{"$f":"BE!AU401","v":101.191532},{"$f":"BE!AV401","v":98.490115000000003},{"$f":"BE!AW401","v":91.681866546158005},{"$f":"BE!AX401","v":88.798336816920994},{"$f":"BE!AY401","v":100.08280532165102},{"$f":"BE!AZ401","v":94.235481038368007},{"$f":"BE!BA401","v":89.352225126650993},{"$f":"BE!BB401","v":92.094659179043035},{"$f":"BE!BC401","v":100.67841527103703},{"$f":"BE!BD401","v":100.26685555485697},{"$f":"BE!BE401","v":94.651612276028985},{"$f":"BE!BF401","v":97.441734489279995}]
["ERO","ü  Public service and own consumption",{"$f":"INDEX($H382:$CY415,MATCH($B392,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B392,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":103.69322904923},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I402","v":0},{"$f":"BE!J402","v":0},{"$f":"BE!K402","v":0},{"$f":"BE!L402","v":0},{"$f":"BE!M402","v":0},{"$f":"BE!N402","v":0},{"$f":"BE!O402","v":0},{"$f":"BE!P402","v":0},{"$f":"BE!Q402","v":0},{"$f":"BE!R402","v":0},{"$f":"BE!S402","v":0},{"$f":"BE!T402","v":0},{"$f":"BE!U402","v":0},{"$f":"BE!V402","v":0},{"$f":"BE!W402","v":0},{"$f":"BE!X402","v":0},{"$f":"BE!Y402","v":0},{"$f":"BE!Z402","v":0},{"$f":"BE!AA402","v":0},{"$f":"BE!AB402","v":0},{"$f":"BE!AC402","v":0},{"$f":"BE!AD402","v":0},{"$f":"BE!AE402","v":0},{"$f":"BE!AF402","v":0},{"$f":"BE!AG402","v":0},{"$f":"BE!AH402","v":0},{"$f":"BE!AI402","v":0},{"$f":"BE!AJ402","v":435.9},{"$f":"BE!AK402","v":96},{"$f":"BE!AL402","v":104.4},{"$f":"BE!AM402","v":121.29999999999998},{"$f":"BE!AN402","v":120.69999999999999},{"$f":"BE!AO402","v":99.634614999999997},{"$f":"BE!AP402","v":91.101047999999992},{"$f":"BE!AQ402","v":100.05463700000001},{"$f":"BE!AR402","v":104.90626300000002},{"$f":"BE!AS402","v":98.995825000000011},{"$f":"BE!AT402","v":93.849133000000037},{"$f":"BE!AU402","v":100.803326},{"$f":"BE!AV402","v":109.31826499999994},{"$f":"BE!AW402","v":97.100092509571994},{"$f":"BE!AX402","v":108.17844057033599},{"$f":"BE!AY402","v":110.7850933024},{"$f":"BE!AZ402","v":120.83125963461501},{"$f":"BE!BA402","v":103.167006791098},{"$f":"BE!BB402","v":116.08745607973202},{"$f":"BE!BC402","v":118.893404616412},{"$f":"BE!BD402","v":124.61522469347602},{"$f":"BE!BE402","v":103.69322904923},{"$f":"BE!BF402","v":115.02819781948502}]
["ERO","(c) Unbilled consumption",{"$f":"INDEX($H382:$CY415,MATCH($B393,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B393,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":-3.4247466242139053},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I403","v":0},{"$f":"BE!J403","v":0},{"$f":"BE!K403","v":0},{"$f":"BE!L403","v":0},{"$f":"BE!M403","v":0},{"$f":"BE!N403","v":0},{"$f":"BE!O403","v":0},{"$f":"BE!P403","v":0},{"$f":"BE!Q403","v":0},{"$f":"BE!R403","v":0},{"$f":"BE!S403","v":0},{"$f":"BE!T403","v":0},{"$f":"BE!U403","v":0},{"$f":"BE!V403","v":0},{"$f":"BE!W403","v":0},{"$f":"BE!X403","v":0},{"$f":"BE!Y403","v":0},{"$f":"BE!Z403","v":0},{"$f":"BE!AA403","v":0},{"$f":"BE!AB403","v":0},{"$f":"BE!AC403","v":0},{"$f":"BE!AD403","v":0},{"$f":"BE!AE403","v":0},{"$f":"BE!AF403","v":0},{"$f":"BE!AG403","v":0},{"$f":"BE!AH403","v":0},{"$f":"BE!AI403","v":0},{"$f":"BE!AJ403","v":0},{"$f":"BE!AK403","v":0},{"$f":"BE!AL403","v":14.5},{"$f":"BE!AM403","v":9.1000000000000014},{"$f":"BE!AN403","v":-6.7000000000000028},{"$f":"BE!AO403","v":-5.1193340000000029},{"$f":"BE!AP403","v":-5.2254849999999999},{"$f":"BE!AQ403","v":27.145377999999994},{"$f":"BE!AR403","v":-20.667915999999998},{"$f":"BE!AS403","v":14.072886000000013},{"$f":"BE!AT403","v":10.016945999999981},{"$f":"BE!AU403","v":20.475670000000015},{"$f":"BE!AV403","v":-15.691016999999995},{"$f":"BE!AW403","v":-7.2565100000000236},{"$f":"BE!AX403","v":1.545433916458016},{"$f":"BE!AY403","v":12.111697083541992},{"$f":"BE!AZ403","v":9.2812270000000137},{"$f":"BE!BA403","v":-7.3548146550000091},{"$f":"BE!BB403","v":1.6636544244999971},{"$f":"BE!BC403","v":27.603781473599987},{"$f":"BE!BD403","v":1.9864515581240081},{"$f":"BE!BE403","v":-3.4247466242139053},{"$f":"BE!BF403","v":-23.599602883146115}]
["ERO","(d) Energy sales to concession operators",{"$f":"INDEX($H382:$CY415,MATCH($B394,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B394,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I404","v":0},{"$f":"BE!J404","v":0},{"$f":"BE!K404","v":0},{"$f":"BE!L404","v":0},{"$f":"BE!M404","v":0},{"$f":"BE!N404","v":0},{"$f":"BE!O404","v":0},{"$f":"BE!P404","v":0},{"$f":"BE!Q404","v":0},{"$f":"BE!R404","v":0},{"$f":"BE!S404","v":0},{"$f":"BE!T404","v":0},{"$f":"BE!U404","v":0},{"$f":"BE!V404","v":0},{"$f":"BE!W404","v":0},{"$f":"BE!X404","v":0},{"$f":"BE!Y404","v":0},{"$f":"BE!Z404","v":0},{"$f":"BE!AA404","v":0},{"$f":"BE!AB404","v":0},{"$f":"BE!AC404","v":0},{"$f":"BE!AD404","v":0},{"$f":"BE!AE404","v":0},{"$f":"BE!AF404","v":0},{"$f":"BE!AG404","v":0},{"$f":"BE!AH404","v":0},{"$f":"BE!AI404","v":0},{"$f":"BE!AJ404","v":0},{"$f":"BE!AK404","v":0},{"$f":"BE!AL404","v":0},{"$f":"BE!AM404","v":0},{"$f":"BE!AN404","v":0},{"$f":"BE!AO404","v":0.12884481},{"$f":"BE!AP404","v":0.15027418900000003},{"$f":"BE!AQ404","v":0.19304567900000003},{"$f":"BE!AR404","v":0.22160789499999989},{"$f":"BE!AS404","v":0.20453760699999998},{"$f":"BE!AT404","v":0.23302305100000001},{"$f":"BE!AU404","v":0.29392200999999984},{"$f":"BE!AV404","v":0.15687112899999989},{"$f":"BE!AW404","v":0.16534000000000004},{"$f":"BE!AX404","v":0.19743204000000003},{"$f":"BE!AY404","v":0.24637500000000001},{"$f":"BE!AZ404","v":0.26896299999999995},{"$f":"BE!BA404","v":0.26307200000000003},{"$f":"BE!BB404","v":-7.0811000000000041E-2},{"$f":"BE!BC404","v":0},{"$f":"BE!BD404","v":0},{"$f":"BE!BE404","v":0},{"$f":"BE!BF404","v":0}]
["ERO","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H382:$CY415,MATCH($B395,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B395,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1314.3254840788072},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I405","v":0},{"$f":"BE!J405","v":0},{"$f":"BE!K405","v":0},{"$f":"BE!L405","v":0},{"$f":"BE!M405","v":0},{"$f":"BE!N405","v":0},{"$f":"BE!O405","v":0},{"$f":"BE!P405","v":0},{"$f":"BE!Q405","v":0},{"$f":"BE!R405","v":0},{"$f":"BE!S405","v":0},{"$f":"BE!T405","v":0},{"$f":"BE!U405","v":0},{"$f":"BE!V405","v":0},{"$f":"BE!W405","v":0},{"$f":"BE!X405","v":0},{"$f":"BE!Y405","v":0},{"$f":"BE!Z405","v":0},{"$f":"BE!AA405","v":0},{"$f":"BE!AB405","v":0},{"$f":"BE!AC405","v":0},{"$f":"BE!AD405","v":0},{"$f":"BE!AE405","v":0},{"$f":"BE!AF405","v":0},{"$f":"BE!AG405","v":0},{"$f":"BE!AH405","v":0},{"$f":"BE!AI405","v":0},{"$f":"BE!AJ405","v":4352.7000000000007},{"$f":"BE!AK405","v":1070.6000000000001},{"$f":"BE!AL405","v":1125.2999999999997},{"$f":"BE!AM405","v":1202.0000000000005},{"$f":"BE!AN405","v":1125.0999999999999},{"$f":"BE!AO405","v":1105.9923591935953},{"$f":"BE!AP405","v":1082.1676480850001},{"$f":"BE!AQ405","v":1219.8436691050001},{"$f":"BE!AR405","v":1195.396897224},{"$f":"BE!AS405","v":1074.8349758670001},{"$f":"BE!AT405","v":1126.6085965949999},{"$f":"BE!AU405","v":1229.1092693380001},{"$f":"BE!AV405","v":1194.63342521},{"$f":"BE!AW405","v":1120.7124043260001},{"$f":"BE!AX405","v":1169.9557072247999},{"$f":"BE!AY405","v":1312.2919947990199},{"$f":"BE!AZ405","v":1260.6423276025992},{"$f":"BE!BA405","v":1170.2237622830498},{"$f":"BE!BB405","v":1246.2628248037499},{"$f":"BE!BC405","v":1413.13289028895},{"$f":"BE!BD405","v":1439.0544850782619},{"$f":"BE!BE405","v":1314.3254840788072},{"$f":"BE!BF405","v":1358.8500041038371}]
["ERO","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H382:$CY415,MATCH($B396,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B396,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":121.4599158747268},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I406","v":0},{"$f":"BE!J406","v":0},{"$f":"BE!K406","v":0},{"$f":"BE!L406","v":0},{"$f":"BE!M406","v":0},{"$f":"BE!N406","v":0},{"$f":"BE!O406","v":0},{"$f":"BE!P406","v":0},{"$f":"BE!Q406","v":0},{"$f":"BE!R406","v":0},{"$f":"BE!S406","v":0},{"$f":"BE!T406","v":0},{"$f":"BE!U406","v":0},{"$f":"BE!V406","v":0},{"$f":"BE!W406","v":0},{"$f":"BE!X406","v":0},{"$f":"BE!Y406","v":0},{"$f":"BE!Z406","v":0},{"$f":"BE!AA406","v":0},{"$f":"BE!AB406","v":0},{"$f":"BE!AC406","v":0},{"$f":"BE!AD406","v":0},{"$f":"BE!AE406","v":0},{"$f":"BE!AF406","v":0},{"$f":"BE!AG406","v":0},{"$f":"BE!AH406","v":0},{"$f":"BE!AI406","v":0},{"$f":"BE!AJ406","v":181},{"$f":"BE!AK406","v":46.1},{"$f":"BE!AL406","v":46.999999999999993},{"$f":"BE!AM406","v":49.500000000000007},{"$f":"BE!AN406","v":51.300000000000004},{"$f":"BE!AO406","v":51.692682906999998},{"$f":"BE!AP406","v":48.564491280999995},{"$f":"BE!AQ406","v":58.875604899999985},{"$f":"BE!AR406","v":60.786333096000021},{"$f":"BE!AS406","v":56.527837726999998},{"$f":"BE!AT406","v":61.854903078999989},{"$f":"BE!AU406","v":61.481403268999969},{"$f":"BE!AV406","v":62.265162395000033},{"$f":"BE!AW406","v":65.161287579999993},{"$f":"BE!AX406","v":65.044945855999998},{"$f":"BE!AY406","v":72.260958067999994},{"$f":"BE!AZ406","v":73.095171999999991},{"$f":"BE!BA406","v":74.605969000000016},{"$f":"BE!BB406","v":78.231571999999971},{"$f":"BE!BC406","v":89.60940500000001},{"$f":"BE!BD406","v":98.561121000000043},{"$f":"BE!BE406","v":121.4599158747268},{"$f":"BE!BF406","v":135.35143126692998}]
["ERO","(g) Energy exchange",{"$f":"INDEX($H382:$CY415,MATCH($B397,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B397,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":2.5661561859999864},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I407","v":0},{"$f":"BE!J407","v":0},{"$f":"BE!K407","v":0},{"$f":"BE!L407","v":0},{"$f":"BE!M407","v":0},{"$f":"BE!N407","v":0},{"$f":"BE!O407","v":0},{"$f":"BE!P407","v":0},{"$f":"BE!Q407","v":0},{"$f":"BE!R407","v":0},{"$f":"BE!S407","v":0},{"$f":"BE!T407","v":0},{"$f":"BE!U407","v":0},{"$f":"BE!V407","v":0},{"$f":"BE!W407","v":0},{"$f":"BE!X407","v":0},{"$f":"BE!Y407","v":0},{"$f":"BE!Z407","v":0},{"$f":"BE!AA407","v":0},{"$f":"BE!AB407","v":0},{"$f":"BE!AC407","v":0},{"$f":"BE!AD407","v":0},{"$f":"BE!AE407","v":0},{"$f":"BE!AF407","v":0},{"$f":"BE!AG407","v":0},{"$f":"BE!AH407","v":0},{"$f":"BE!AI407","v":0},{"$f":"BE!AJ407","v":4.2},{"$f":"BE!AK407","v":1.1000000000000001},{"$f":"BE!AL407","v":0.59999999999999987},{"$f":"BE!AM407","v":1.0999999999999999},{"$f":"BE!AN407","v":0.99999999999999978},{"$f":"BE!AO407","v":1.117204540000003},{"$f":"BE!AP407","v":1.1949026370000126},{"$f":"BE!AQ407","v":1.3731067300000035},{"$f":"BE!AR407","v":1.3244565699999953},{"$f":"BE!AS407","v":1.2154678449999992},{"$f":"BE!AT407","v":1.2161838040000035},{"$f":"BE!AU407","v":1.3656258040000466},{"$f":"BE!AV407","v":1.5861586359999649},{"$f":"BE!AW407","v":1.5088729990000003},{"$f":"BE!AX407","v":1.591785754},{"$f":"BE!AY407","v":1.8523457429999999},{"$f":"BE!AZ407","v":1.8160321549999998},{"$f":"BE!BA407","v":1.7674382769999966},{"$f":"BE!BB407","v":2.2163250790000006},{"$f":"BE!BC407","v":2.4397775790000082},{"$f":"BE!BD407","v":2.5838823399999455},{"$f":"BE!BE407","v":2.5661561859999864},{"$f":"BE!BF407","v":2.7695223289999973}]
["ERO","(h) Distribution losses",{"$f":"INDEX($H382:$CY415,MATCH($B398,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B398,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":368.31242537898322},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I408","v":0},{"$f":"BE!J408","v":0},{"$f":"BE!K408","v":0},{"$f":"BE!L408","v":0},{"$f":"BE!M408","v":0},{"$f":"BE!N408","v":0},{"$f":"BE!O408","v":0},{"$f":"BE!P408","v":0},{"$f":"BE!Q408","v":0},{"$f":"BE!R408","v":0},{"$f":"BE!S408","v":0},{"$f":"BE!T408","v":0},{"$f":"BE!U408","v":0},{"$f":"BE!V408","v":0},{"$f":"BE!W408","v":0},{"$f":"BE!X408","v":0},{"$f":"BE!Y408","v":0},{"$f":"BE!Z408","v":0},{"$f":"BE!AA408","v":0},{"$f":"BE!AB408","v":0},{"$f":"BE!AC408","v":0},{"$f":"BE!AD408","v":0},{"$f":"BE!AE408","v":0},{"$f":"BE!AF408","v":0},{"$f":"BE!AG408","v":0},{"$f":"BE!AH408","v":0},{"$f":"BE!AI408","v":0},{"$f":"BE!AJ408","v":1204},{"$f":"BE!AK408","v":306},{"$f":"BE!AL408","v":328.79999999999995},{"$f":"BE!AM408","v":336.30000000000007},{"$f":"BE!AN408","v":292.80000000000007},{"$f":"BE!AO408","v":303.48069893659533},{"$f":"BE!AP408","v":321.98123397800009},{"$f":"BE!AQ408","v":318.31756279600029},{"$f":"BE!AR408","v":296.89645466300021},{"$f":"BE!AS408","v":306.46186168799989},{"$f":"BE!AT408","v":288.91093866099993},{"$f":"BE!AU408","v":334.96460725500003},{"$f":"BE!AV408","v":309.41214705000027},{"$f":"BE!AW408","v":295.52456397180498},{"$f":"BE!AX408","v":302.8914644512609},{"$f":"BE!AY408","v":372.07659900402581},{"$f":"BE!AZ408","v":305.8509912121462},{"$f":"BE!BA408","v":309.3369787571221},{"$f":"BE!BB408","v":323.02214989360778},{"$f":"BE!BC408","v":404.24993811736704},{"$f":"BE!BD408","v":400.43784348000167},{"$f":"BE!BE408","v":368.31242537898322},{"$f":"BE!BF408","v":392.45693209973524}]
["ERO","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H382:$CY415,MATCH($B399,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B399,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":20.711482811849386},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I410","v":0},{"$f":"BE!J410","v":0},{"$f":"BE!K410","v":0},{"$f":"BE!L410","v":0},{"$f":"BE!M410","v":0},{"$f":"BE!N410","v":0},{"$f":"BE!O410","v":0},{"$f":"BE!P410","v":0},{"$f":"BE!Q410","v":0},{"$f":"BE!R410","v":0},{"$f":"BE!S410","v":0},{"$f":"BE!T410","v":0},{"$f":"BE!U410","v":0},{"$f":"BE!V410","v":0},{"$f":"BE!W410","v":0},{"$f":"BE!X410","v":0},{"$f":"BE!Y410","v":0},{"$f":"BE!Z410","v":0},{"$f":"BE!AA410","v":0},{"$f":"BE!AB410","v":0},{"$f":"BE!AC410","v":0},{"$f":"BE!AD410","v":0},{"$f":"BE!AE410","v":0},{"$f":"BE!AF410","v":0},{"$f":"BE!AG410","v":0},{"$f":"BE!AH410","v":0},{"$f":"BE!AI410","v":0},{"$f":"BE!AJ410","v":81.599999999999994},{"$f":"BE!AK410","v":21.3},{"$f":"BE!AL410","v":24.3},{"$f":"BE!AM410","v":22.100000000000005},{"$f":"BE!AN410","v":21.200000000000006},{"$f":"BE!AO410","v":23.378946642478645},{"$f":"BE!AP410","v":26.093533832220579},{"$f":"BE!AQ410","v":23.013772616959201},{"$f":"BE!AR410","v":22.343416519341574},{"$f":"BE!AS410","v":21.213014026559005},{"$f":"BE!AT410","v":24.094055561446847},{"$f":"BE!AU410","v":21.870912176151514},{"$f":"BE!AV410","v":25.779726919618909},{"$f":"BE!AW410","v":27.347785206000001},{"$f":"BE!AX410","v":27.336443083999999},{"$f":"BE!AY410","v":25.776185978000001},{"$f":"BE!AZ410","v":22.297036865999999},{"$f":"BE!BA410","v":24.901980192081311},{"$f":"BE!BB410","v":23.141052534744091},{"$f":"BE!BC410","v":27.553913076094418},{"$f":"BE!BD410","v":25.324045989080176},{"$f":"BE!BE410","v":20.711482811849386},{"$f":"BE!BF410","v":21.620536939039653}]
["ERO","(j) Sale of Electricity CCEE",{"$f":"INDEX($H382:$CY415,MATCH($B400,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B400,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I411","v":0},{"$f":"BE!J411","v":0},{"$f":"BE!K411","v":0},{"$f":"BE!L411","v":0},{"$f":"BE!M411","v":0},{"$f":"BE!N411","v":0},{"$f":"BE!O411","v":0},{"$f":"BE!P411","v":0},{"$f":"BE!Q411","v":0},{"$f":"BE!R411","v":0},{"$f":"BE!S411","v":0},{"$f":"BE!T411","v":0},{"$f":"BE!U411","v":0},{"$f":"BE!V411","v":0},{"$f":"BE!W411","v":0},{"$f":"BE!X411","v":0},{"$f":"BE!Y411","v":0},{"$f":"BE!Z411","v":0},{"$f":"BE!AA411","v":0},{"$f":"BE!AB411","v":0},{"$f":"BE!AC411","v":0},{"$f":"BE!AD411","v":0},{"$f":"BE!AE411","v":0},{"$f":"BE!AF411","v":0},{"$f":"BE!AG411","v":0},{"$f":"BE!AH411","v":0},{"$f":"BE!AI411","v":0},{"$f":"BE!AJ411","v":174.9},{"$f":"BE!AK411","v":56.9},{"$f":"BE!AL411","v":36.4},{"$f":"BE!AM411","v":7.5},{"$f":"BE!AN411","v":159.80000000000001},{"$f":"BE!AO411","v":76.40740523417719},{"$f":"BE!AP411","v":14.113270893735049},{"$f":"BE!AQ411","v":-6.5666253469123035},{"$f":"BE!AR411","v":324.16082659700004},{"$f":"BE!AS411","v":0},{"$f":"BE!AT411","v":0},{"$f":"BE!AU411","v":198.46509694877807},{"$f":"BE!AV411","v":214.15682798844574},{"$f":"BE!AW411","v":21.74496357599995},{"$f":"BE!AX411","v":21.993785642999924},{"$f":"BE!AY411","v":2.5644705289999838},{"$f":"BE!AZ411","v":63.706570260000007},{"$f":"BE!BA411","v":0},{"$f":"BE!BB411","v":0},{"$f":"BE!BC411","v":0},{"$f":"BE!BD411","v":0},{"$f":"BE!BE411","v":0},{"$f":"BE!BF411","v":10.690804597000067}]
["ERO","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H382:$CY415,MATCH($B401,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B401,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1211.0108948299298},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I412","v":0},{"$f":"BE!J412","v":0},{"$f":"BE!K412","v":0},{"$f":"BE!L412","v":0},{"$f":"BE!M412","v":0},{"$f":"BE!N412","v":0},{"$f":"BE!O412","v":0},{"$f":"BE!P412","v":0},{"$f":"BE!Q412","v":0},{"$f":"BE!R412","v":0},{"$f":"BE!S412","v":0},{"$f":"BE!T412","v":0},{"$f":"BE!U412","v":0},{"$f":"BE!V412","v":0},{"$f":"BE!W412","v":0},{"$f":"BE!X412","v":0},{"$f":"BE!Y412","v":0},{"$f":"BE!Z412","v":0},{"$f":"BE!AA412","v":0},{"$f":"BE!AB412","v":0},{"$f":"BE!AC412","v":0},{"$f":"BE!AD412","v":0},{"$f":"BE!AE412","v":0},{"$f":"BE!AF412","v":0},{"$f":"BE!AG412","v":0},{"$f":"BE!AH412","v":0},{"$f":"BE!AI412","v":0},{"$f":"BE!AJ412","v":4424},{"$f":"BE!AK412","v":1101.6000000000001},{"$f":"BE!AL412","v":1138.3999999999999},{"$f":"BE!AM412","v":1181.0000000000002},{"$f":"BE!AN412","v":1253.7999999999997},{"$f":"BE!AO412","v":1152.9688236232514},{"$f":"BE!AP412","v":1072.6150588929559},{"$f":"BE!AQ412","v":1176.0421047450468},{"$f":"BE!AR412","v":1479.7903506743417},{"$f":"BE!AS412","v":1038.3046843215591},{"$f":"BE!AT412","v":1087.6315652734468},{"$f":"BE!AU412","v":1386.5982493899296},{"$f":"BE!AV412","v":1370.7186590870649},{"$f":"BE!AW412","v":1103.1349925289999},{"$f":"BE!AX412","v":1152.6492043417998},{"$f":"BE!AY412","v":1266.5193474950197},{"$f":"BE!AZ412","v":1271.7347305735993},{"$f":"BE!BA412","v":1118.7523351981313},{"$f":"BE!BB412","v":1188.9559802594943},{"$f":"BE!BC412","v":1348.6376207860444},{"$f":"BE!BD412","v":1363.2335277273421},{"$f":"BE!BE412","v":1211.0108948299298},{"$f":"BE!BF412","v":1253.0403920439469}]
["ERO"]
["ERO"]
["ERO","(a) Energy purchased",{"$f":"INDEX($H382:$CY415,MATCH($B404,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B404,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1056.6581312395915},{"$f":"IFERROR(IF((C404/D404-1)*100<=-100,\"-\",IF((C404/D404-1)*100=0,\"-\",(C404/D404-1)*100)),\"-\")","v":"-"},{"$f":"C404-D404","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I415","v":0},{"$f":"BE!J415","v":0},{"$f":"BE!K415","v":0},{"$f":"BE!L415","v":0},{"$f":"BE!M415","v":0},{"$f":"BE!N415","v":0},{"$f":"BE!O415","v":0},{"$f":"BE!P415","v":0},{"$f":"BE!Q415","v":0},{"$f":"BE!R415","v":0},{"$f":"BE!S415","v":0},{"$f":"BE!T415","v":0},{"$f":"BE!U415","v":0},{"$f":"BE!V415","v":0},{"$f":"BE!W415","v":0},{"$f":"BE!X415","v":0},{"$f":"BE!Y415","v":0},{"$f":"BE!Z415","v":0},{"$f":"BE!AA415","v":0},{"$f":"BE!AB415","v":0},{"$f":"BE!AC415","v":0},{"$f":"BE!AD415","v":0},{"$f":"BE!AE415","v":0},{"$f":"BE!AF415","v":0},{"$f":"BE!AG415","v":0},{"$f":"BE!AH415","v":0},{"$f":"BE!AI415","v":0},{"$f":"BE!AJ415","v":3780.8},{"$f":"BE!AK415","v":961.2},{"$f":"BE!AL415","v":995.1},{"$f":"BE!AM415","v":1026.8},{"$f":"BE!AN415","v":1119.1000000000001},{"$f":"BE!AO415","v":994.31729556365588},{"$f":"BE!AP415","v":917.45679320734973},{"$f":"BE!AQ415","v":901.50235002193494},{"$f":"BE!AR415","v":1404.1392208820596},{"$f":"BE!AS415","v":884.62969302257147},{"$f":"BE!AT415","v":914.03866430684786},{"$f":"BE!AU415","v":1255.843974537516},{"$f":"BE!AV415","v":1255.2190498900645},{"$f":"BE!AW415","v":997.3604262639999},{"$f":"BE!AX415","v":1069.6564761730001},{"$f":"BE!AY415","v":1150.8318379920001},{"$f":"BE!AZ415","v":1198.8345534719999},{"$f":"BE!BA415","v":954.47666136725798},{"$f":"BE!BB415","v":987.02217101051633},{"$f":"BE!BC415","v":1089.166018890807},{"$f":"BE!BD415","v":1097.7489507364187},{"$f":"BE!BE415","v":1056.6581312395915},{"$f":"BE!BF415","v":1105.0173592169681}]
["ERO","ü  Bilateral",{"$f":"INDEX($H382:$CY415,MATCH($B405,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B405,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":21.036428432000001},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I416","v":0},{"$f":"BE!J416","v":0},{"$f":"BE!K416","v":0},{"$f":"BE!L416","v":0},{"$f":"BE!M416","v":0},{"$f":"BE!N416","v":0},{"$f":"BE!O416","v":0},{"$f":"BE!P416","v":0},{"$f":"BE!Q416","v":0},{"$f":"BE!R416","v":0},{"$f":"BE!S416","v":0},{"$f":"BE!T416","v":0},{"$f":"BE!U416","v":0},{"$f":"BE!V416","v":0},{"$f":"BE!W416","v":0},{"$f":"BE!X416","v":0},{"$f":"BE!Y416","v":0},{"$f":"BE!Z416","v":0},{"$f":"BE!AA416","v":0},{"$f":"BE!AB416","v":0},{"$f":"BE!AC416","v":0},{"$f":"BE!AD416","v":0},{"$f":"BE!AE416","v":0},{"$f":"BE!AF416","v":0},{"$f":"BE!AG416","v":0},{"$f":"BE!AH416","v":0},{"$f":"BE!AI416","v":0},{"$f":"BE!AJ416","v":382.4},{"$f":"BE!AK416","v":104},{"$f":"BE!AL416","v":103.5},{"$f":"BE!AM416","v":90.300000000000011},{"$f":"BE!AN416","v":91},{"$f":"BE!AO416","v":107.961710016},{"$f":"BE!AP416","v":103.63047196000001},{"$f":"BE!AQ416","v":87.820788668999967},{"$f":"BE!AR416","v":89.866871659000026},{"$f":"BE!AS416","v":31.662723592000003},{"$f":"BE!AT416","v":27.789827054999993},{"$f":"BE!AU416","v":10.111824468999998},{"$f":"BE!AV416","v":11.117364916000014},{"$f":"BE!AW416","v":21.833343264000003},{"$f":"BE!AX416","v":29.753586167999998},{"$f":"BE!AY416","v":19.807252992000002},{"$f":"BE!AZ416","v":22.419368471999999},{"$f":"BE!BA416","v":37.187361992},{"$f":"BE!BB416","v":30.704521272000001},{"$f":"BE!BC416","v":5.0460589999999996},{"$f":"BE!BD416","v":7.4922364399999992},{"$f":"BE!BE416","v":21.036428432000001},{"$f":"BE!BF416","v":17.737043632000002}]
["ERO","ü  Energy Auctions",{"$f":"INDEX($H382:$CY415,MATCH($B406,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B406,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":840.93979497538601},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I417","v":0},{"$f":"BE!J417","v":0},{"$f":"BE!K417","v":0},{"$f":"BE!L417","v":0},{"$f":"BE!M417","v":0},{"$f":"BE!N417","v":0},{"$f":"BE!O417","v":0},{"$f":"BE!P417","v":0},{"$f":"BE!Q417","v":0},{"$f":"BE!R417","v":0},{"$f":"BE!S417","v":0},{"$f":"BE!T417","v":0},{"$f":"BE!U417","v":0},{"$f":"BE!V417","v":0},{"$f":"BE!W417","v":0},{"$f":"BE!X417","v":0},{"$f":"BE!Y417","v":0},{"$f":"BE!Z417","v":0},{"$f":"BE!AA417","v":0},{"$f":"BE!AB417","v":0},{"$f":"BE!AC417","v":0},{"$f":"BE!AD417","v":0},{"$f":"BE!AE417","v":0},{"$f":"BE!AF417","v":0},{"$f":"BE!AG417","v":0},{"$f":"BE!AH417","v":0},{"$f":"BE!AI417","v":0},{"$f":"BE!AJ417","v":2588.5},{"$f":"BE!AK417","v":651.5},{"$f":"BE!AL417","v":673.7},{"$f":"BE!AM417","v":703.39999999999986},{"$f":"BE!AN417","v":799.90000000000009},{"$f":"BE!AO417","v":641.60912418700013},{"$f":"BE!AP417","v":590.79946459500547},{"$f":"BE!AQ417","v":565.85480034193506},{"$f":"BE!AR417","v":1061.4170682140593},{"$f":"BE!AS417","v":616.64390842857142},{"$f":"BE!AT417","v":633.24617024884787},{"$f":"BE!AU417","v":953.81332406451611},{"$f":"BE!AV417","v":955.01080995806433},{"$f":"BE!AW417","v":743.14813200000003},{"$f":"BE!AX417","v":777.83276200000012},{"$f":"BE!AY417","v":825.15894800000012},{"$f":"BE!AZ417","v":891.40017499999999},{"$f":"BE!BA417","v":721.277411375258},{"$f":"BE!BB417","v":745.67519073851645},{"$f":"BE!BC417","v":837.01523689080705},{"$f":"BE!BD417","v":840.26392629641896},{"$f":"BE!BE417","v":840.93979497538601},{"$f":"BE!BF417","v":878.69335355428018}]
["ERO","ü  Itaipu Quota",{"$f":"INDEX($H382:$CY415,MATCH($B407,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B407,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I418","v":0},{"$f":"BE!J418","v":0},{"$f":"BE!K418","v":0},{"$f":"BE!L418","v":0},{"$f":"BE!M418","v":0},{"$f":"BE!N418","v":0},{"$f":"BE!O418","v":0},{"$f":"BE!P418","v":0},{"$f":"BE!Q418","v":0},{"$f":"BE!R418","v":0},{"$f":"BE!S418","v":0},{"$f":"BE!T418","v":0},{"$f":"BE!U418","v":0},{"$f":"BE!V418","v":0},{"$f":"BE!W418","v":0},{"$f":"BE!X418","v":0},{"$f":"BE!Y418","v":0},{"$f":"BE!Z418","v":0},{"$f":"BE!AA418","v":0},{"$f":"BE!AB418","v":0},{"$f":"BE!AC418","v":0},{"$f":"BE!AD418","v":0},{"$f":"BE!AE418","v":0},{"$f":"BE!AF418","v":0},{"$f":"BE!AG418","v":0},{"$f":"BE!AH418","v":0},{"$f":"BE!AI418","v":0},{"$f":"BE!AJ418","v":0},{"$f":"BE!AK418","v":0},{"$f":"BE!AL418","v":0},{"$f":"BE!AM418","v":0},{"$f":"BE!AN418","v":0},{"$f":"BE!AO418","v":0},{"$f":"BE!AP418","v":0},{"$f":"BE!AQ418","v":0},{"$f":"BE!AR418","v":0},{"$f":"BE!AS418","v":0},{"$f":"BE!AT418","v":0},{"$f":"BE!AU418","v":0},{"$f":"BE!AV418","v":0},{"$f":"BE!AW418","v":0},{"$f":"BE!AX418","v":0},{"$f":"BE!AY418","v":0},{"$f":"BE!AZ418","v":0},{"$f":"BE!BA418","v":0},{"$f":"BE!BB418","v":0},{"$f":"BE!BC418","v":0},{"$f":"BE!BD418","v":0},{"$f":"BE!BE418","v":0},{"$f":"BE!BF418","v":0}]
["ERO","ü  PROINFA Quota",{"$f":"INDEX($H382:$CY415,MATCH($B408,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B408,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":17.351092832205449},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I419","v":0},{"$f":"BE!J419","v":0},{"$f":"BE!K419","v":0},{"$f":"BE!L419","v":0},{"$f":"BE!M419","v":0},{"$f":"BE!N419","v":0},{"$f":"BE!O419","v":0},{"$f":"BE!P419","v":0},{"$f":"BE!Q419","v":0},{"$f":"BE!R419","v":0},{"$f":"BE!S419","v":0},{"$f":"BE!T419","v":0},{"$f":"BE!U419","v":0},{"$f":"BE!V419","v":0},{"$f":"BE!W419","v":0},{"$f":"BE!X419","v":0},{"$f":"BE!Y419","v":0},{"$f":"BE!Z419","v":0},{"$f":"BE!AA419","v":0},{"$f":"BE!AB419","v":0},{"$f":"BE!AC419","v":0},{"$f":"BE!AD419","v":0},{"$f":"BE!AE419","v":0},{"$f":"BE!AF419","v":0},{"$f":"BE!AG419","v":0},{"$f":"BE!AH419","v":0},{"$f":"BE!AI419","v":0},{"$f":"BE!AJ419","v":70.900000000000006},{"$f":"BE!AK419","v":17},{"$f":"BE!AL419","v":17.700000000000003},{"$f":"BE!AM419","v":19.099999999999994},{"$f":"BE!AN419","v":19.900000000000006},{"$f":"BE!AO419","v":16.448623999999999},{"$f":"BE!AP419","v":17.062847999999999},{"$f":"BE!AQ419","v":18.836317000000001},{"$f":"BE!AR419","v":19.998679000000003},{"$f":"BE!AS419","v":16.076042999999999},{"$f":"BE!AT419","v":18.739591999999995},{"$f":"BE!AU419","v":20.187420999999993},{"$f":"BE!AV419","v":21.039766999999998},{"$f":"BE!AW419","v":16.482686999999999},{"$f":"BE!AX419","v":17.519091},{"$f":"BE!AY419","v":19.730494},{"$f":"BE!AZ419","v":20.001372},{"$f":"BE!BA419","v":17.868935},{"$f":"BE!BB419","v":18.180020999999996},{"$f":"BE!BC419","v":19.342667999999996},{"$f":"BE!BD419","v":19.828582999999995},{"$f":"BE!BE419","v":17.351092832205449},{"$f":"BE!BF419","v":18.143028030687898}]
["ERO","ü  ANGRA Quota",{"$f":"INDEX($H382:$CY415,MATCH($B409,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B409,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":31.787938},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I420","v":0},{"$f":"BE!J420","v":0},{"$f":"BE!K420","v":0},{"$f":"BE!L420","v":0},{"$f":"BE!M420","v":0},{"$f":"BE!N420","v":0},{"$f":"BE!O420","v":0},{"$f":"BE!P420","v":0},{"$f":"BE!Q420","v":0},{"$f":"BE!R420","v":0},{"$f":"BE!S420","v":0},{"$f":"BE!T420","v":0},{"$f":"BE!U420","v":0},{"$f":"BE!V420","v":0},{"$f":"BE!W420","v":0},{"$f":"BE!X420","v":0},{"$f":"BE!Y420","v":0},{"$f":"BE!Z420","v":0},{"$f":"BE!AA420","v":0},{"$f":"BE!AB420","v":0},{"$f":"BE!AC420","v":0},{"$f":"BE!AD420","v":0},{"$f":"BE!AE420","v":0},{"$f":"BE!AF420","v":0},{"$f":"BE!AG420","v":0},{"$f":"BE!AH420","v":0},{"$f":"BE!AI420","v":0},{"$f":"BE!AJ420","v":113.8},{"$f":"BE!AK420","v":28.9},{"$f":"BE!AL420","v":29.300000000000004},{"$f":"BE!AM420","v":29.5},{"$f":"BE!AN420","v":29.500000000000007},{"$f":"BE!AO420","v":30.07247136065574},{"$f":"BE!AP420","v":30.072471639344258},{"$f":"BE!AQ420","v":30.402937999999992},{"$f":"BE!AR420","v":30.402938999999989},{"$f":"BE!AS420","v":29.360879999999998},{"$f":"BE!AT420","v":29.687111999999996},{"$f":"BE!AU420","v":30.013343999999989},{"$f":"BE!AV420","v":30.017130999999992},{"$f":"BE!AW420","v":28.938206999999998},{"$f":"BE!AX420","v":29.259741999999999},{"$f":"BE!AY420","v":29.581277999999998},{"$f":"BE!AZ420","v":29.581277999999998},{"$f":"BE!BA420","v":29.945292999999999},{"$f":"BE!BB420","v":30.278018000000003},{"$f":"BE!BC420","v":30.610743000000006},{"$f":"BE!BD420","v":30.610743000000006},{"$f":"BE!BE420","v":31.787938},{"$f":"BE!BF420","v":31.787938999999998}]
["ERO","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H382:$CY415,MATCH($B410,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B410,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":145.542877},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I421","v":0},{"$f":"BE!J421","v":0},{"$f":"BE!K421","v":0},{"$f":"BE!L421","v":0},{"$f":"BE!M421","v":0},{"$f":"BE!N421","v":0},{"$f":"BE!O421","v":0},{"$f":"BE!P421","v":0},{"$f":"BE!Q421","v":0},{"$f":"BE!R421","v":0},{"$f":"BE!S421","v":0},{"$f":"BE!T421","v":0},{"$f":"BE!U421","v":0},{"$f":"BE!V421","v":0},{"$f":"BE!W421","v":0},{"$f":"BE!X421","v":0},{"$f":"BE!Y421","v":0},{"$f":"BE!Z421","v":0},{"$f":"BE!AA421","v":0},{"$f":"BE!AB421","v":0},{"$f":"BE!AC421","v":0},{"$f":"BE!AD421","v":0},{"$f":"BE!AE421","v":0},{"$f":"BE!AF421","v":0},{"$f":"BE!AG421","v":0},{"$f":"BE!AH421","v":0},{"$f":"BE!AI421","v":0},{"$f":"BE!AJ421","v":625.20000000000005},{"$f":"BE!AK421","v":159.80000000000001},{"$f":"BE!AL421","v":170.89999999999998},{"$f":"BE!AM421","v":184.50000000000006},{"$f":"BE!AN421","v":178.8},{"$f":"BE!AO421","v":198.22536599999998},{"$f":"BE!AP421","v":175.89153701299998},{"$f":"BE!AQ421","v":198.58750601099996},{"$f":"BE!AR421","v":202.45366300900014},{"$f":"BE!AS421","v":190.886138002},{"$f":"BE!AT421","v":204.57596300299997},{"$f":"BE!AU421","v":241.71806100400005},{"$f":"BE!AV421","v":238.03397701600011},{"$f":"BE!AW421","v":186.958057},{"$f":"BE!AX421","v":215.29129500499999},{"$f":"BE!AY421","v":256.55386500000003},{"$f":"BE!AZ421","v":235.43235999999999},{"$f":"BE!BA421","v":148.19765999999998},{"$f":"BE!BB421","v":162.18441999999999},{"$f":"BE!BC421","v":197.1513119999999},{"$f":"BE!BD421","v":199.55346199999991},{"$f":"BE!BE421","v":145.542877},{"$f":"BE!BF421","v":158.65599500000005}]
["ERO","ü  Supply Contract",{"$f":"INDEX($H382:$CY415,MATCH($B411,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B411,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I422","v":0},{"$f":"BE!J422","v":0},{"$f":"BE!K422","v":0},{"$f":"BE!L422","v":0},{"$f":"BE!M422","v":0},{"$f":"BE!N422","v":0},{"$f":"BE!O422","v":0},{"$f":"BE!P422","v":0},{"$f":"BE!Q422","v":0},{"$f":"BE!R422","v":0},{"$f":"BE!S422","v":0},{"$f":"BE!T422","v":0},{"$f":"BE!U422","v":0},{"$f":"BE!V422","v":0},{"$f":"BE!W422","v":0},{"$f":"BE!X422","v":0},{"$f":"BE!Y422","v":0},{"$f":"BE!Z422","v":0},{"$f":"BE!AA422","v":0},{"$f":"BE!AB422","v":0},{"$f":"BE!AC422","v":0},{"$f":"BE!AD422","v":0},{"$f":"BE!AE422","v":0},{"$f":"BE!AF422","v":0},{"$f":"BE!AG422","v":0},{"$f":"BE!AH422","v":0},{"$f":"BE!AI422","v":0},{"$f":"BE!AJ422","v":0},{"$f":"BE!AK422","v":0},{"$f":"BE!AL422","v":0},{"$f":"BE!AM422","v":0},{"$f":"BE!AN422","v":0},{"$f":"BE!AO422","v":0},{"$f":"BE!AP422","v":0},{"$f":"BE!AQ422","v":0},{"$f":"BE!AR422","v":0},{"$f":"BE!AS422","v":0},{"$f":"BE!AT422","v":0},{"$f":"BE!AU422","v":0},{"$f":"BE!AV422","v":0},{"$f":"BE!AW422","v":0},{"$f":"BE!AX422","v":0},{"$f":"BE!AY422","v":0},{"$f":"BE!AZ422","v":0},{"$f":"BE!BA422","v":0},{"$f":"BE!BB422","v":0},{"$f":"BE!BC422","v":0},{"$f":"BE!BD422","v":0},{"$f":"BE!BE422","v":0},{"$f":"BE!BF422","v":0}]
["ERO","ü  Generation distributed",{"$f":"INDEX($H382:$CY415,MATCH($B412,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B412,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":87.385948819806984},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I423","v":0},{"$f":"BE!J423","v":0},{"$f":"BE!K423","v":0},{"$f":"BE!L423","v":0},{"$f":"BE!M423","v":0},{"$f":"BE!N423","v":0},{"$f":"BE!O423","v":0},{"$f":"BE!P423","v":0},{"$f":"BE!Q423","v":0},{"$f":"BE!R423","v":0},{"$f":"BE!S423","v":0},{"$f":"BE!T423","v":0},{"$f":"BE!U423","v":0},{"$f":"BE!V423","v":0},{"$f":"BE!W423","v":0},{"$f":"BE!X423","v":0},{"$f":"BE!Y423","v":0},{"$f":"BE!Z423","v":0},{"$f":"BE!AA423","v":0},{"$f":"BE!AB423","v":0},{"$f":"BE!AC423","v":0},{"$f":"BE!AD423","v":0},{"$f":"BE!AE423","v":0},{"$f":"BE!AF423","v":0},{"$f":"BE!AG423","v":0},{"$f":"BE!AH423","v":0},{"$f":"BE!AI423","v":0},{"$f":"BE!AJ423","v":0},{"$f":"BE!AK423","v":0},{"$f":"BE!AL423","v":22.6},{"$f":"BE!AM423","v":4},{"$f":"BE!AN423","v":8.6999999999999957},{"$f":"BE!AO423","v":12.697845083312401},{"$f":"BE!AP423","v":5.6203649379999945},{"$f":"BE!AQ423","v":2.249548744000009},{"$f":"BE!AR423","v":14.498502349999981},{"$f":"BE!AS423","v":25.749349228},{"$f":"BE!AT423","v":32.048370151000029},{"$f":"BE!AU423","v":34.404925148999965},{"$f":"BE!AV423","v":39.686981472000056},{"$f":"BE!AW423","v":46.323944294999983},{"$f":"BE!AX423","v":54.599347016800003},{"$f":"BE!AY423","v":56.74703589902002},{"$f":"BE!AZ423","v":57.138711858598995},{"$f":"BE!BA423","v":63.549022435049991},{"$f":"BE!BB423","v":77.095630957750004},{"$f":"BE!BC423","v":78.88404145394999},{"$f":"BE!BD423","v":82.404853452262003},{"$f":"BE!BE423","v":87.385948819806984},{"$f":"BE!BF423","v":105.09176761783699}]
["ERO","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H382:$CY415,MATCH($B413,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B413,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":13.894031999999999},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I424","v":0},{"$f":"BE!J424","v":0},{"$f":"BE!K424","v":0},{"$f":"BE!L424","v":0},{"$f":"BE!M424","v":0},{"$f":"BE!N424","v":0},{"$f":"BE!O424","v":0},{"$f":"BE!P424","v":0},{"$f":"BE!Q424","v":0},{"$f":"BE!R424","v":0},{"$f":"BE!S424","v":0},{"$f":"BE!T424","v":0},{"$f":"BE!U424","v":0},{"$f":"BE!V424","v":0},{"$f":"BE!W424","v":0},{"$f":"BE!X424","v":0},{"$f":"BE!Y424","v":0},{"$f":"BE!Z424","v":0},{"$f":"BE!AA424","v":0},{"$f":"BE!AB424","v":0},{"$f":"BE!AC424","v":0},{"$f":"BE!AD424","v":0},{"$f":"BE!AE424","v":0},{"$f":"BE!AF424","v":0},{"$f":"BE!AG424","v":0},{"$f":"BE!AH424","v":0},{"$f":"BE!AI424","v":0},{"$f":"BE!AJ424","v":518.5},{"$f":"BE!AK424","v":140.4},{"$f":"BE!AL424","v":120.9},{"$f":"BE!AM424","v":125.89999999999998},{"$f":"BE!AN424","v":124.70000000000002},{"$f":"BE!AO424","v":132.01267870262834},{"$f":"BE!AP424","v":122.47974253790809},{"$f":"BE!AQ424","v":114.82775557299999},{"$f":"BE!AR424","v":112.65499909674662},{"$f":"BE!AS424","v":110.73305075699999},{"$f":"BE!AT424","v":111.21281652799998},{"$f":"BE!AU424","v":98.356778911999982},{"$f":"BE!AV424","v":75.826264680999998},{"$f":"BE!AW424","v":59.450426372999992},{"$f":"BE!AX424","v":28.392920219000001},{"$f":"BE!AY424","v":12.997768000000001},{"$f":"BE!AZ424","v":15.761344000000001},{"$f":"BE!BA424","v":23.380655999999998},{"$f":"BE!BB424","v":12.230660000000004},{"$f":"BE!BC424","v":9.7931930000000023},{"$f":"BE!BD424","v":7.6126909999999981},{"$f":"BE!BE424","v":13.894031999999999},{"$f":"BE!BF424","v":11.07668}]
["ERO","(c) Settlement at CCEE",{"$f":"INDEX($H382:$CY415,MATCH($B414,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B414,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":53.072782770531603},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I425","v":0},{"$f":"BE!J425","v":0},{"$f":"BE!K425","v":0},{"$f":"BE!L425","v":0},{"$f":"BE!M425","v":0},{"$f":"BE!N425","v":0},{"$f":"BE!O425","v":0},{"$f":"BE!P425","v":0},{"$f":"BE!Q425","v":0},{"$f":"BE!R425","v":0},{"$f":"BE!S425","v":0},{"$f":"BE!T425","v":0},{"$f":"BE!U425","v":0},{"$f":"BE!V425","v":0},{"$f":"BE!W425","v":0},{"$f":"BE!X425","v":0},{"$f":"BE!Y425","v":0},{"$f":"BE!Z425","v":0},{"$f":"BE!AA425","v":0},{"$f":"BE!AB425","v":0},{"$f":"BE!AC425","v":0},{"$f":"BE!AD425","v":0},{"$f":"BE!AE425","v":0},{"$f":"BE!AF425","v":0},{"$f":"BE!AG425","v":0},{"$f":"BE!AH425","v":0},{"$f":"BE!AI425","v":0},{"$f":"BE!AJ425","v":124.7},{"$f":"BE!AK425","v":0},{"$f":"BE!AL425","v":0},{"$f":"BE!AM425","v":24.1},{"$f":"BE!AN425","v":1.1999999999999993},{"$f":"BE!AO425","v":13.941290194999951},{"$f":"BE!AP425","v":27.057872288352982},{"$f":"BE!AQ425","v":157.46245040611177},{"$f":"BE!AR425","v":-51.50237165446481},{"$f":"BE!AS425","v":17.192591313987563},{"$f":"BE!AT425","v":30.331714287598736},{"$f":"BE!AU425","v":-2.0074292085864016},{"$f":"BE!AV425","v":-1.3636955999885458E-2},{"$f":"BE!AW425","v":0},{"$f":"BE!AX425","v":0},{"$f":"BE!AY425","v":45.943297711999911},{"$f":"BE!AZ425","v":0},{"$f":"BE!BA425","v":77.345995395823323},{"$f":"BE!BB425","v":112.60751829122775},{"$f":"BE!BC425","v":170.79436744128822},{"$f":"BE!BD425","v":175.46703253866042},{"$f":"BE!BE425","v":53.072782770531603},{"$f":"BE!BF425","v":31.854585209141362}]
["ERO","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H382:$CY415,MATCH($B415,$H382:$H415,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H382:$CY415,MATCH($B415,$H382:$H415,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1211.0108948299301},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I426","v":0},{"$f":"BE!J426","v":0},{"$f":"BE!K426","v":0},{"$f":"BE!L426","v":0},{"$f":"BE!M426","v":0},{"$f":"BE!N426","v":0},{"$f":"BE!O426","v":0},{"$f":"BE!P426","v":0},{"$f":"BE!Q426","v":0},{"$f":"BE!R426","v":0},{"$f":"BE!S426","v":0},{"$f":"BE!T426","v":0},{"$f":"BE!U426","v":0},{"$f":"BE!V426","v":0},{"$f":"BE!W426","v":0},{"$f":"BE!X426","v":0},{"$f":"BE!Y426","v":0},{"$f":"BE!Z426","v":0},{"$f":"BE!AA426","v":0},{"$f":"BE!AB426","v":0},{"$f":"BE!AC426","v":0},{"$f":"BE!AD426","v":0},{"$f":"BE!AE426","v":0},{"$f":"BE!AF426","v":0},{"$f":"BE!AG426","v":0},{"$f":"BE!AH426","v":0},{"$f":"BE!AI426","v":0},{"$f":"BE!AJ426","v":4424},{"$f":"BE!AK426","v":1101.6000000000001},{"$f":"BE!AL426","v":1138.5999999999999},{"$f":"BE!AM426","v":1180.7999999999997},{"$f":"BE!AN426","v":1253.7000000000003},{"$f":"BE!AO426","v":1152.9691095445964},{"$f":"BE!AP426","v":1072.6147729716106},{"$f":"BE!AQ426","v":1176.0421047450468},{"$f":"BE!AR426","v":1479.7903506743417},{"$f":"BE!AS426","v":1038.3046843215591},{"$f":"BE!AT426","v":1087.6315652734465},{"$f":"BE!AU426","v":1386.5982493899296},{"$f":"BE!AV426","v":1370.7186590870647},{"$f":"BE!AW426","v":1103.134796932},{"$f":"BE!AX426","v":1152.6487434088001},{"$f":"BE!AY426","v":1266.51993960302},{"$f":"BE!AZ426","v":1271.7346093305989},{"$f":"BE!BA426","v":1118.7523351981313},{"$f":"BE!BB426","v":1188.955980259494},{"$f":"BE!BC426","v":1348.6376207860451},{"$f":"BE!BD426","v":1363.233527727341},{"$f":"BE!BE426","v":1211.0108948299301},{"$f":"BE!BF426","v":1253.0403920439462}]
["ERO"]
["EAC","EAC",null,null,null,null,null,{"$f":"B417","v":"EAC"}]
["EAC"]
["EAC",null,{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24"]
["EAC"]
["EAC"]
["EAC"]
["EAC","(a) Total Energy Sold (a=b+c+d)",{"$f":"INDEX($H419:$CY452,MATCH($B423,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B423,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":291.453793930372},{"$f":"IFERROR(IF((C423/D423-1)*100<=-100,\"-\",IF((C423/D423-1)*100=0,\"-\",(C423/D423-1)*100)),\"-\")","v":"-"},{"$f":"C423-D423","v":{"$error":"#N/A"}},null,"(a) Total Energy Sold (a=b+c+d)",{"$f":"BE!I434","v":0},{"$f":"BE!J434","v":0},{"$f":"BE!K434","v":0},{"$f":"BE!L434","v":0},{"$f":"BE!M434","v":0},{"$f":"BE!N434","v":0},{"$f":"BE!O434","v":0},{"$f":"BE!P434","v":0},{"$f":"BE!Q434","v":0},{"$f":"BE!R434","v":0},{"$f":"BE!S434","v":0},{"$f":"BE!T434","v":0},{"$f":"BE!U434","v":0},{"$f":"BE!V434","v":0},{"$f":"BE!W434","v":0},{"$f":"BE!X434","v":0},{"$f":"BE!Y434","v":0},{"$f":"BE!Z434","v":0},{"$f":"BE!AA434","v":0},{"$f":"BE!AB434","v":0},{"$f":"BE!AC434","v":0},{"$f":"BE!AD434","v":0},{"$f":"BE!AE434","v":0},{"$f":"BE!AF434","v":0},{"$f":"BE!AG434","v":0},{"$f":"BE!AH434","v":0},{"$f":"BE!AI434","v":0},{"$f":"BE!AJ434","v":925},{"$f":"BE!AK434","v":243.9},{"$f":"BE!AL434","v":261.59999999999997},{"$f":"BE!AM434","v":273.7000000000001},{"$f":"BE!AN434","v":267.90000000000009},{"$f":"BE!AO434","v":267.02711099999999},{"$f":"BE!AP434","v":234.26980499999993},{"$f":"BE!AQ434","v":269.1483070000001},{"$f":"BE!AR434","v":290.06782399999992},{"$f":"BE!AS434","v":246.55810400000004},{"$f":"BE!AT434","v":249.86727259999992},{"$f":"BE!AU434","v":271.23281580000025},{"$f":"BE!AV434","v":281.90642599999978},{"$f":"BE!AW434","v":257.20969001725007},{"$f":"BE!AX434","v":260.18397921233196},{"$f":"BE!AY434","v":284.00646275332394},{"$f":"BE!AZ434","v":298.88505567036299},{"$f":"BE!BA434","v":265.877024504899},{"$f":"BE!BB434","v":274.75439977413799},{"$f":"BE!BC434","v":314.1401677586851},{"$f":"BE!BD434","v":324.18295679362484},{"$f":"BE!BE434","v":291.453793930372},{"$f":"BE!BF434","v":291.37483295644097}]
["EAC","(b) Billed Sales to the Captive Market ",{"$f":"INDEX($H419:$CY452,MATCH($B424,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B424,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":288.35566497646596},"-",{"$error":"#N/A"},null,"(b) Billed Sales to the Captive Market ",{"$f":"BE!I435","v":0},{"$f":"BE!J435","v":0},{"$f":"BE!K435","v":0},{"$f":"BE!L435","v":0},{"$f":"BE!M435","v":0},{"$f":"BE!N435","v":0},{"$f":"BE!O435","v":0},{"$f":"BE!P435","v":0},{"$f":"BE!Q435","v":0},{"$f":"BE!R435","v":0},{"$f":"BE!S435","v":0},{"$f":"BE!T435","v":0},{"$f":"BE!U435","v":0},{"$f":"BE!V435","v":0},{"$f":"BE!W435","v":0},{"$f":"BE!X435","v":0},{"$f":"BE!Y435","v":0},{"$f":"BE!Z435","v":0},{"$f":"BE!AA435","v":0},{"$f":"BE!AB435","v":0},{"$f":"BE!AC435","v":0},{"$f":"BE!AD435","v":0},{"$f":"BE!AE435","v":0},{"$f":"BE!AF435","v":0},{"$f":"BE!AG435","v":0},{"$f":"BE!AH435","v":0},{"$f":"BE!AI435","v":0},{"$f":"BE!AJ435","v":917.6},{"$f":"BE!AK435","v":241.8},{"$f":"BE!AL435","v":258.59999999999997},{"$f":"BE!AM435","v":269.10000000000008},{"$f":"BE!AN435","v":271.7000000000001},{"$f":"BE!AO435","v":268.27212700000001},{"$f":"BE!AP435","v":238.42512299999993},{"$f":"BE!AQ435","v":262.6310860000001},{"$f":"BE!AR435","v":287.82013499999994},{"$f":"BE!AS435","v":252.31264100000004},{"$f":"BE!AT435","v":246.03332499999993},{"$f":"BE!AU435","v":260.39471500000025},{"$f":"BE!AV435","v":280.59230599999978},{"$f":"BE!AW435","v":256.60038241725005},{"$f":"BE!AX435","v":257.34744181233197},{"$f":"BE!AY435","v":280.266079553324},{"$f":"BE!AZ435","v":290.578067670363},{"$f":"BE!BA435","v":267.180652504899},{"$f":"BE!BB435","v":270.37722277413803},{"$f":"BE!BC435","v":302.91078035868514},{"$f":"BE!BD435","v":319.49157817246481},{"$f":"BE!BE435","v":288.35566497646596},{"$f":"BE!BF435","v":296.68484969460701}]
["EAC","ü  Residential",{"$f":"INDEX($H419:$CY452,MATCH($B425,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B425,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":163.40978496451896},"-",{"$error":"#N/A"},null,"ü  Residential",{"$f":"BE!I436","v":0},{"$f":"BE!J436","v":0},{"$f":"BE!K436","v":0},{"$f":"BE!L436","v":0},{"$f":"BE!M436","v":0},{"$f":"BE!N436","v":0},{"$f":"BE!O436","v":0},{"$f":"BE!P436","v":0},{"$f":"BE!Q436","v":0},{"$f":"BE!R436","v":0},{"$f":"BE!S436","v":0},{"$f":"BE!T436","v":0},{"$f":"BE!U436","v":0},{"$f":"BE!V436","v":0},{"$f":"BE!W436","v":0},{"$f":"BE!X436","v":0},{"$f":"BE!Y436","v":0},{"$f":"BE!Z436","v":0},{"$f":"BE!AA436","v":0},{"$f":"BE!AB436","v":0},{"$f":"BE!AC436","v":0},{"$f":"BE!AD436","v":0},{"$f":"BE!AE436","v":0},{"$f":"BE!AF436","v":0},{"$f":"BE!AG436","v":0},{"$f":"BE!AH436","v":0},{"$f":"BE!AI436","v":0},{"$f":"BE!AJ436","v":426.6},{"$f":"BE!AK436","v":116.9},{"$f":"BE!AL436","v":120.5},{"$f":"BE!AM436","v":124.79999999999998},{"$f":"BE!AN436","v":128.90000000000006},{"$f":"BE!AO436","v":132.43949799999999},{"$f":"BE!AP436","v":125.44233900000003},{"$f":"BE!AQ436","v":138.97828399999997},{"$f":"BE!AR436","v":153.10754700000001},{"$f":"BE!AS436","v":138.05852100000001},{"$f":"BE!AT436","v":128.83897600000003},{"$f":"BE!AU436","v":135.60027500000007},{"$f":"BE!AV436","v":145.104578},{"$f":"BE!AW436","v":133.45500252500003},{"$f":"BE!AX436","v":132.18304001449999},{"$f":"BE!AY436","v":145.79845199699},{"$f":"BE!AZ436","v":154.96157028873},{"$f":"BE!BA436","v":144.54019316465801},{"$f":"BE!BB436","v":144.42155461659698},{"$f":"BE!BC436","v":165.72778651138307},{"$f":"BE!BD436","v":179.68675471587508},{"$f":"BE!BE436","v":163.40978496451896},{"$f":"BE!BF436","v":165.76693627121898}]
["EAC","ü  Industrial",{"$f":"INDEX($H419:$CY452,MATCH($B426,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B426,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":5.5457674684380001},"-",{"$error":"#N/A"},null,"ü  Industrial",{"$f":"BE!I437","v":0},{"$f":"BE!J437","v":0},{"$f":"BE!K437","v":0},{"$f":"BE!L437","v":0},{"$f":"BE!M437","v":0},{"$f":"BE!N437","v":0},{"$f":"BE!O437","v":0},{"$f":"BE!P437","v":0},{"$f":"BE!Q437","v":0},{"$f":"BE!R437","v":0},{"$f":"BE!S437","v":0},{"$f":"BE!T437","v":0},{"$f":"BE!U437","v":0},{"$f":"BE!V437","v":0},{"$f":"BE!W437","v":0},{"$f":"BE!X437","v":0},{"$f":"BE!Y437","v":0},{"$f":"BE!Z437","v":0},{"$f":"BE!AA437","v":0},{"$f":"BE!AB437","v":0},{"$f":"BE!AC437","v":0},{"$f":"BE!AD437","v":0},{"$f":"BE!AE437","v":0},{"$f":"BE!AF437","v":0},{"$f":"BE!AG437","v":0},{"$f":"BE!AH437","v":0},{"$f":"BE!AI437","v":0},{"$f":"BE!AJ437","v":36.9},{"$f":"BE!AK437","v":8.5},{"$f":"BE!AL437","v":8.3000000000000007},{"$f":"BE!AM437","v":10.399999999999999},{"$f":"BE!AN437","v":10.099999999999998},{"$f":"BE!AO437","v":9.189838},{"$f":"BE!AP437","v":8.2154490000000013},{"$f":"BE!AQ437","v":9.0813640000000007},{"$f":"BE!AR437","v":8.6190099999999958},{"$f":"BE!AS437","v":7.3769460000000011},{"$f":"BE!AT437","v":7.5000899999999993},{"$f":"BE!AU437","v":9.0023550000000014},{"$f":"BE!AV437","v":9.0265039999999992},{"$f":"BE!AW437","v":8.2392197863419998},{"$f":"BE!AX437","v":8.6381910381990004},{"$f":"BE!AY437","v":9.5430803593940006},{"$f":"BE!AZ437","v":9.5387445040269991},{"$f":"BE!BA437","v":7.5620559072790003},{"$f":"BE!BB437","v":8.339339817262001},{"$f":"BE!BC437","v":8.0640417850099979},{"$f":"BE!BD437","v":6.5725001638589964},{"$f":"BE!BE437","v":5.5457674684380001},{"$f":"BE!BF437","v":5.6833535948780005}]
["EAC","ü  Commercial",{"$f":"INDEX($H419:$CY452,MATCH($B427,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B427,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":52.071625708235004},"-",{"$error":"#N/A"},null,"ü  Commercial",{"$f":"BE!I438","v":0},{"$f":"BE!J438","v":0},{"$f":"BE!K438","v":0},{"$f":"BE!L438","v":0},{"$f":"BE!M438","v":0},{"$f":"BE!N438","v":0},{"$f":"BE!O438","v":0},{"$f":"BE!P438","v":0},{"$f":"BE!Q438","v":0},{"$f":"BE!R438","v":0},{"$f":"BE!S438","v":0},{"$f":"BE!T438","v":0},{"$f":"BE!U438","v":0},{"$f":"BE!V438","v":0},{"$f":"BE!W438","v":0},{"$f":"BE!X438","v":0},{"$f":"BE!Y438","v":0},{"$f":"BE!Z438","v":0},{"$f":"BE!AA438","v":0},{"$f":"BE!AB438","v":0},{"$f":"BE!AC438","v":0},{"$f":"BE!AD438","v":0},{"$f":"BE!AE438","v":0},{"$f":"BE!AF438","v":0},{"$f":"BE!AG438","v":0},{"$f":"BE!AH438","v":0},{"$f":"BE!AI438","v":0},{"$f":"BE!AJ438","v":186.5},{"$f":"BE!AK438","v":51.1},{"$f":"BE!AL438","v":53.4},{"$f":"BE!AM438","v":60.000000000000007},{"$f":"BE!AN438","v":58.300000000000004},{"$f":"BE!AO438","v":57.015357999999999},{"$f":"BE!AP438","v":43.904361999999999},{"$f":"BE!AQ438","v":50.460941000000034},{"$f":"BE!AR438","v":58.827548999999976},{"$f":"BE!AS438","v":48.728740000000002},{"$f":"BE!AT438","v":49.937197999999995},{"$f":"BE!AU438","v":52.777405999999999},{"$f":"BE!AV438","v":56.867142999999999},{"$f":"BE!AW438","v":51.811356590639008},{"$f":"BE!AX438","v":53.296812824928999},{"$f":"BE!AY438","v":56.808284471013003},{"$f":"BE!AZ438","v":56.922277695363},{"$f":"BE!BA438","v":52.628947932843005},{"$f":"BE!BB438","v":51.578985807221997},{"$f":"BE!BC438","v":55.396789735501002},{"$f":"BE!BD438","v":57.54327732363403},{"$f":"BE!BE438","v":52.071625708235004},{"$f":"BE!BF438","v":53.30014796052501}]
["EAC","ü  Rural",{"$f":"INDEX($H419:$CY452,MATCH($B428,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B428,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":11.204552734867001},"-",{"$error":"#N/A"},null,"ü  Rural",{"$f":"BE!I439","v":0},{"$f":"BE!J439","v":0},{"$f":"BE!K439","v":0},{"$f":"BE!L439","v":0},{"$f":"BE!M439","v":0},{"$f":"BE!N439","v":0},{"$f":"BE!O439","v":0},{"$f":"BE!P439","v":0},{"$f":"BE!Q439","v":0},{"$f":"BE!R439","v":0},{"$f":"BE!S439","v":0},{"$f":"BE!T439","v":0},{"$f":"BE!U439","v":0},{"$f":"BE!V439","v":0},{"$f":"BE!W439","v":0},{"$f":"BE!X439","v":0},{"$f":"BE!Y439","v":0},{"$f":"BE!Z439","v":0},{"$f":"BE!AA439","v":0},{"$f":"BE!AB439","v":0},{"$f":"BE!AC439","v":0},{"$f":"BE!AD439","v":0},{"$f":"BE!AE439","v":0},{"$f":"BE!AF439","v":0},{"$f":"BE!AG439","v":0},{"$f":"BE!AH439","v":0},{"$f":"BE!AI439","v":0},{"$f":"BE!AJ439","v":46.5},{"$f":"BE!AK439","v":12.5},{"$f":"BE!AL439","v":13},{"$f":"BE!AM439","v":13.600000000000001},{"$f":"BE!AN439","v":13.600000000000001},{"$f":"BE!AO439","v":13.764708999999998},{"$f":"BE!AP439","v":13.524874999999996},{"$f":"BE!AQ439","v":14.467842999999998},{"$f":"BE!AR439","v":15.388131000000001},{"$f":"BE!AS439","v":14.341507},{"$f":"BE!AT439","v":13.205953999999995},{"$f":"BE!AU439","v":14.012004999999998},{"$f":"BE!AV439","v":14.134942000000002},{"$f":"BE!AW439","v":12.432468472},{"$f":"BE!AX439","v":10.4373158757},{"$f":"BE!AY439","v":11.162049247519999},{"$f":"BE!AZ439","v":11.07455716932},{"$f":"BE!BA439","v":10.753485808254002},{"$f":"BE!BB439","v":10.705097724874999},{"$f":"BE!BC439","v":11.52378599198699},{"$f":"BE!BD439","v":11.891096175613001},{"$f":"BE!BE439","v":11.204552734867001},{"$f":"BE!BF439","v":11.001324824126002}]
["EAC","ü  Public service and own consumption",{"$f":"INDEX($H419:$CY452,MATCH($B429,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B429,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":56.123934100406998},"-",{"$error":"#N/A"},null,"ü  Public service and own consumption",{"$f":"BE!I440","v":0},{"$f":"BE!J440","v":0},{"$f":"BE!K440","v":0},{"$f":"BE!L440","v":0},{"$f":"BE!M440","v":0},{"$f":"BE!N440","v":0},{"$f":"BE!O440","v":0},{"$f":"BE!P440","v":0},{"$f":"BE!Q440","v":0},{"$f":"BE!R440","v":0},{"$f":"BE!S440","v":0},{"$f":"BE!T440","v":0},{"$f":"BE!U440","v":0},{"$f":"BE!V440","v":0},{"$f":"BE!W440","v":0},{"$f":"BE!X440","v":0},{"$f":"BE!Y440","v":0},{"$f":"BE!Z440","v":0},{"$f":"BE!AA440","v":0},{"$f":"BE!AB440","v":0},{"$f":"BE!AC440","v":0},{"$f":"BE!AD440","v":0},{"$f":"BE!AE440","v":0},{"$f":"BE!AF440","v":0},{"$f":"BE!AG440","v":0},{"$f":"BE!AH440","v":0},{"$f":"BE!AI440","v":0},{"$f":"BE!AJ440","v":221.1},{"$f":"BE!AK440","v":52.8},{"$f":"BE!AL440","v":63.400000000000006},{"$f":"BE!AM440","v":60.3},{"$f":"BE!AN440","v":60.8},{"$f":"BE!AO440","v":55.862724},{"$f":"BE!AP440","v":47.338097999999988},{"$f":"BE!AQ440","v":49.642653999999965},{"$f":"BE!AR440","v":51.877898000000016},{"$f":"BE!AS440","v":43.806927000000002},{"$f":"BE!AT440","v":46.551107000000002},{"$f":"BE!AU440","v":49.002673999999985},{"$f":"BE!AV440","v":55.459138999999993},{"$f":"BE!AW440","v":50.662335043268996},{"$f":"BE!AX440","v":52.792082059003995},{"$f":"BE!AY440","v":56.954213478406992},{"$f":"BE!AZ440","v":58.080918012923007},{"$f":"BE!BA440","v":51.695969691865002},{"$f":"BE!BB440","v":55.332244808181997},{"$f":"BE!BC440","v":62.198376334803982},{"$f":"BE!BD440","v":63.79794979348398},{"$f":"BE!BE440","v":56.123934100406998},{"$f":"BE!BF440","v":60.933087043859004}]
["EAC","(c) Unbilled consumption",{"$f":"INDEX($H419:$CY452,MATCH($B430,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B430,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":1.888953906003735E-3},"-",{"$error":"#N/A"},null,"(c) Unbilled consumption",{"$f":"BE!I441","v":0},{"$f":"BE!J441","v":0},{"$f":"BE!K441","v":0},{"$f":"BE!L441","v":0},{"$f":"BE!M441","v":0},{"$f":"BE!N441","v":0},{"$f":"BE!O441","v":0},{"$f":"BE!P441","v":0},{"$f":"BE!Q441","v":0},{"$f":"BE!R441","v":0},{"$f":"BE!S441","v":0},{"$f":"BE!T441","v":0},{"$f":"BE!U441","v":0},{"$f":"BE!V441","v":0},{"$f":"BE!W441","v":0},{"$f":"BE!X441","v":0},{"$f":"BE!Y441","v":0},{"$f":"BE!Z441","v":0},{"$f":"BE!AA441","v":0},{"$f":"BE!AB441","v":0},{"$f":"BE!AC441","v":0},{"$f":"BE!AD441","v":0},{"$f":"BE!AE441","v":0},{"$f":"BE!AF441","v":0},{"$f":"BE!AG441","v":0},{"$f":"BE!AH441","v":0},{"$f":"BE!AI441","v":0},{"$f":"BE!AJ441","v":0},{"$f":"BE!AK441","v":0},{"$f":"BE!AL441","v":1.6},{"$f":"BE!AM441","v":8.1},{"$f":"BE!AN441","v":-3.7999999999999989},{"$f":"BE!AO441","v":-1.2450159999999997},{"$f":"BE!AP441","v":-4.155318000000003},{"$f":"BE!AQ441","v":6.5172209999999975},{"$f":"BE!AR441","v":2.247689000000006},{"$f":"BE!AS441","v":-8.049824000000001},{"$f":"BE!AT441","v":1.9416099999999972},{"$f":"BE!AU441","v":8.4299779999999984},{"$f":"BE!AV441","v":-1.2349159999999975},{"$f":"BE!AW441","v":-1.802673999999999},{"$f":"BE!AX441","v":0.42217480000000068},{"$f":"BE!AY441","v":1.0531431999999914},{"$f":"BE!AZ441","v":5.5401040000000066},{"$f":"BE!BA441","v":-3.8893940000000002},{"$f":"BE!BB441","v":1.6395049999999975},{"$f":"BE!BC441","v":8.1588173999999984},{"$f":"BE!BD441","v":1.4831526211600008},{"$f":"BE!BE441","v":1.888953906003735E-3},{"$f":"BE!BF441","v":-8.5493757381659972}]
["EAC","(d) Energy sales to concession operators",{"$f":"INDEX($H419:$CY452,MATCH($B431,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B431,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":3.0962399999999999},"-",{"$error":"#N/A"},null,"(d) Energy sales to concession operators",{"$f":"BE!I442","v":0},{"$f":"BE!J442","v":0},{"$f":"BE!K442","v":0},{"$f":"BE!L442","v":0},{"$f":"BE!M442","v":0},{"$f":"BE!N442","v":0},{"$f":"BE!O442","v":0},{"$f":"BE!P442","v":0},{"$f":"BE!Q442","v":0},{"$f":"BE!R442","v":0},{"$f":"BE!S442","v":0},{"$f":"BE!T442","v":0},{"$f":"BE!U442","v":0},{"$f":"BE!V442","v":0},{"$f":"BE!W442","v":0},{"$f":"BE!X442","v":0},{"$f":"BE!Y442","v":0},{"$f":"BE!Z442","v":0},{"$f":"BE!AA442","v":0},{"$f":"BE!AB442","v":0},{"$f":"BE!AC442","v":0},{"$f":"BE!AD442","v":0},{"$f":"BE!AE442","v":0},{"$f":"BE!AF442","v":0},{"$f":"BE!AG442","v":0},{"$f":"BE!AH442","v":0},{"$f":"BE!AI442","v":0},{"$f":"BE!AJ442","v":7.4},{"$f":"BE!AK442","v":2.1},{"$f":"BE!AL442","v":1.4},{"$f":"BE!AM442","v":-3.5},{"$f":"BE!AN442","v":0},{"$f":"BE!AO442","v":0},{"$f":"BE!AP442","v":0},{"$f":"BE!AQ442","v":0},{"$f":"BE!AR442","v":0},{"$f":"BE!AS442","v":2.2952870000000001},{"$f":"BE!AT442","v":1.8923376000000003},{"$f":"BE!AU442","v":2.4081228000000001},{"$f":"BE!AV442","v":2.5490359999999992},{"$f":"BE!AW442","v":2.4119816000000003},{"$f":"BE!AX442","v":2.4143626000000005},{"$f":"BE!AY442","v":2.6872399999999996},{"$f":"BE!AZ442","v":2.7668840000000001},{"$f":"BE!BA442","v":2.585766},{"$f":"BE!BB442","v":2.7376719999999994},{"$f":"BE!BC442","v":3.0705700000000005},{"$f":"BE!BD442","v":3.2082259999999994},{"$f":"BE!BE442","v":3.0962399999999999},{"$f":"BE!BF442","v":3.2393590000000003}]
["EAC","(e) Injected energy (e=a+f+g+h)",{"$f":"INDEX($H419:$CY452,MATCH($B432,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B432,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":392.77741612249997},"-",{"$error":"#N/A"},null,"(e) Injected energy (e=a+f+g+h)",{"$f":"BE!I443","v":0},{"$f":"BE!J443","v":0},{"$f":"BE!K443","v":0},{"$f":"BE!L443","v":0},{"$f":"BE!M443","v":0},{"$f":"BE!N443","v":0},{"$f":"BE!O443","v":0},{"$f":"BE!P443","v":0},{"$f":"BE!Q443","v":0},{"$f":"BE!R443","v":0},{"$f":"BE!S443","v":0},{"$f":"BE!T443","v":0},{"$f":"BE!U443","v":0},{"$f":"BE!V443","v":0},{"$f":"BE!W443","v":0},{"$f":"BE!X443","v":0},{"$f":"BE!Y443","v":0},{"$f":"BE!Z443","v":0},{"$f":"BE!AA443","v":0},{"$f":"BE!AB443","v":0},{"$f":"BE!AC443","v":0},{"$f":"BE!AD443","v":0},{"$f":"BE!AE443","v":0},{"$f":"BE!AF443","v":0},{"$f":"BE!AG443","v":0},{"$f":"BE!AH443","v":0},{"$f":"BE!AI443","v":0},{"$f":"BE!AJ443","v":1194.5999999999999},{"$f":"BE!AK443","v":315.10000000000002},{"$f":"BE!AL443","v":337.9},{"$f":"BE!AM443","v":341.30000000000013},{"$f":"BE!AN443","v":343.00000000000011},{"$f":"BE!AO443","v":343.93098925799995},{"$f":"BE!AP443","v":308.28436997099999},{"$f":"BE!AQ443","v":343.09490079500017},{"$f":"BE!AR443","v":355.46338424299995},{"$f":"BE!AS443","v":313.36384964499996},{"$f":"BE!AT443","v":319.36248023099989},{"$f":"BE!AU443","v":347.80883212300023},{"$f":"BE!AV443","v":353.54242786999987},{"$f":"BE!AW443","v":327.17621947400005},{"$f":"BE!AX443","v":327.10492517274997},{"$f":"BE!AY443","v":365.93893647949994},{"$f":"BE!AZ443","v":374.79811231999997},{"$f":"BE!BA443","v":342.83087915124992},{"$f":"BE!BB443","v":349.13014189249998},{"$f":"BE!BC443","v":409.82062395675007},{"$f":"BE!BD443","v":422.48391568134286},{"$f":"BE!BE443","v":392.77741612249997},{"$f":"BE!BF443","v":391.85151376909994}]
["EAC","(f) Transmission of energy free clients (TUSD)",{"$f":"INDEX($H419:$CY452,MATCH($B433,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B433,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":23.572465650428896},"-",{"$error":"#N/A"},null,"(f) Transmission of energy free clients (TUSD)",{"$f":"BE!I444","v":0},{"$f":"BE!J444","v":0},{"$f":"BE!K444","v":0},{"$f":"BE!L444","v":0},{"$f":"BE!M444","v":0},{"$f":"BE!N444","v":0},{"$f":"BE!O444","v":0},{"$f":"BE!P444","v":0},{"$f":"BE!Q444","v":0},{"$f":"BE!R444","v":0},{"$f":"BE!S444","v":0},{"$f":"BE!T444","v":0},{"$f":"BE!U444","v":0},{"$f":"BE!V444","v":0},{"$f":"BE!W444","v":0},{"$f":"BE!X444","v":0},{"$f":"BE!Y444","v":0},{"$f":"BE!Z444","v":0},{"$f":"BE!AA444","v":0},{"$f":"BE!AB444","v":0},{"$f":"BE!AC444","v":0},{"$f":"BE!AD444","v":0},{"$f":"BE!AE444","v":0},{"$f":"BE!AF444","v":0},{"$f":"BE!AG444","v":0},{"$f":"BE!AH444","v":0},{"$f":"BE!AI444","v":0},{"$f":"BE!AJ444","v":32.9},{"$f":"BE!AK444","v":9.1999999999999993},{"$f":"BE!AL444","v":9.6999999999999993},{"$f":"BE!AM444","v":10.3},{"$f":"BE!AN444","v":10.3},{"$f":"BE!AO444","v":10.317067411},{"$f":"BE!AP444","v":9.2223920730000017},{"$f":"BE!AQ444","v":12.571313294000003},{"$f":"BE!AR444","v":13.309488991999999},{"$f":"BE!AS444","v":12.063792288},{"$f":"BE!AT444","v":13.43999374},{"$f":"BE!AU444","v":14.289000334999997},{"$f":"BE!AV444","v":14.561967300000006},{"$f":"BE!AW444","v":14.153418166000002},{"$f":"BE!AX444","v":14.578254477999998},{"$f":"BE!AY444","v":14.786799922000002},{"$f":"BE!AZ444","v":15.120127411000002},{"$f":"BE!BA444","v":15.078312},{"$f":"BE!BB444","v":16.818360999999999},{"$f":"BE!BC444","v":20.298522000000002},{"$f":"BE!BD444","v":22.801887000000004},{"$f":"BE!BE444","v":23.572465650428896},{"$f":"BE!BF444","v":24.915741072065799}]
["EAC","(g) Energy exchange",{"$f":"INDEX($H419:$CY452,MATCH($B434,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B434,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(g) Energy exchange",{"$f":"BE!I445","v":0},{"$f":"BE!J445","v":0},{"$f":"BE!K445","v":0},{"$f":"BE!L445","v":0},{"$f":"BE!M445","v":0},{"$f":"BE!N445","v":0},{"$f":"BE!O445","v":0},{"$f":"BE!P445","v":0},{"$f":"BE!Q445","v":0},{"$f":"BE!R445","v":0},{"$f":"BE!S445","v":0},{"$f":"BE!T445","v":0},{"$f":"BE!U445","v":0},{"$f":"BE!V445","v":0},{"$f":"BE!W445","v":0},{"$f":"BE!X445","v":0},{"$f":"BE!Y445","v":0},{"$f":"BE!Z445","v":0},{"$f":"BE!AA445","v":0},{"$f":"BE!AB445","v":0},{"$f":"BE!AC445","v":0},{"$f":"BE!AD445","v":0},{"$f":"BE!AE445","v":0},{"$f":"BE!AF445","v":0},{"$f":"BE!AG445","v":0},{"$f":"BE!AH445","v":0},{"$f":"BE!AI445","v":0},{"$f":"BE!AJ445","v":0},{"$f":"BE!AK445","v":0},{"$f":"BE!AL445","v":0},{"$f":"BE!AM445","v":0},{"$f":"BE!AN445","v":0},{"$f":"BE!AO445","v":0},{"$f":"BE!AP445","v":0},{"$f":"BE!AQ445","v":0},{"$f":"BE!AR445","v":0},{"$f":"BE!AS445","v":0},{"$f":"BE!AT445","v":0},{"$f":"BE!AU445","v":0},{"$f":"BE!AV445","v":0},{"$f":"BE!AW445","v":0},{"$f":"BE!AX445","v":0},{"$f":"BE!AY445","v":0},{"$f":"BE!AZ445","v":0},{"$f":"BE!BA445","v":0},{"$f":"BE!BB445","v":0},{"$f":"BE!BC445","v":0},{"$f":"BE!BD445","v":0},{"$f":"BE!BE445","v":0},{"$f":"BE!BF445","v":0}]
["EAC","(h) Distribution losses",{"$f":"INDEX($H419:$CY452,MATCH($B435,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B435,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":77.751156541699089},"-",{"$error":"#N/A"},null,"(h) Distribution losses",{"$f":"BE!I446","v":0},{"$f":"BE!J446","v":0},{"$f":"BE!K446","v":0},{"$f":"BE!L446","v":0},{"$f":"BE!M446","v":0},{"$f":"BE!N446","v":0},{"$f":"BE!O446","v":0},{"$f":"BE!P446","v":0},{"$f":"BE!Q446","v":0},{"$f":"BE!R446","v":0},{"$f":"BE!S446","v":0},{"$f":"BE!T446","v":0},{"$f":"BE!U446","v":0},{"$f":"BE!V446","v":0},{"$f":"BE!W446","v":0},{"$f":"BE!X446","v":0},{"$f":"BE!Y446","v":0},{"$f":"BE!Z446","v":0},{"$f":"BE!AA446","v":0},{"$f":"BE!AB446","v":0},{"$f":"BE!AC446","v":0},{"$f":"BE!AD446","v":0},{"$f":"BE!AE446","v":0},{"$f":"BE!AF446","v":0},{"$f":"BE!AG446","v":0},{"$f":"BE!AH446","v":0},{"$f":"BE!AI446","v":0},{"$f":"BE!AJ446","v":236.7},{"$f":"BE!AK446","v":62},{"$f":"BE!AL446","v":66.599999999999994},{"$f":"BE!AM446","v":57.300000000000011},{"$f":"BE!AN446","v":64.799999999999983},{"$f":"BE!AO446","v":66.586810846999995},{"$f":"BE!AP446","v":64.792172898000032},{"$f":"BE!AQ446","v":61.375280501000049},{"$f":"BE!AR446","v":52.086071250999993},{"$f":"BE!AS446","v":54.741953356999964},{"$f":"BE!AT446","v":56.055213891000001},{"$f":"BE!AU446","v":62.287015987999979},{"$f":"BE!AV446","v":57.074034570000094},{"$f":"BE!AW446","v":55.813111290749958},{"$f":"BE!AX446","v":52.342691482418019},{"$f":"BE!AY446","v":67.145673804176027},{"$f":"BE!AZ446","v":60.792929238636994},{"$f":"BE!BA446","v":61.875542646350937},{"$f":"BE!BB446","v":57.557381118362017},{"$f":"BE!BC446","v":75.381934198064968},{"$f":"BE!BD446","v":75.499071887718003},{"$f":"BE!BE446","v":77.751156541699089},{"$f":"BE!BF446","v":75.560939740593227}]
["EAC","(i) Losses in High-Voltage National Grid",{"$f":"INDEX($H419:$CY452,MATCH($B436,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B436,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":6.9090833951236164},"-",{"$error":"#N/A"},null,"(i) Losses in High-Voltage National Grid",{"$f":"BE!I448","v":0},{"$f":"BE!J448","v":0},{"$f":"BE!K448","v":0},{"$f":"BE!L448","v":0},{"$f":"BE!M448","v":0},{"$f":"BE!N448","v":0},{"$f":"BE!O448","v":0},{"$f":"BE!P448","v":0},{"$f":"BE!Q448","v":0},{"$f":"BE!R448","v":0},{"$f":"BE!S448","v":0},{"$f":"BE!T448","v":0},{"$f":"BE!U448","v":0},{"$f":"BE!V448","v":0},{"$f":"BE!W448","v":0},{"$f":"BE!X448","v":0},{"$f":"BE!Y448","v":0},{"$f":"BE!Z448","v":0},{"$f":"BE!AA448","v":0},{"$f":"BE!AB448","v":0},{"$f":"BE!AC448","v":0},{"$f":"BE!AD448","v":0},{"$f":"BE!AE448","v":0},{"$f":"BE!AF448","v":0},{"$f":"BE!AG448","v":0},{"$f":"BE!AH448","v":0},{"$f":"BE!AI448","v":0},{"$f":"BE!AJ448","v":24.1},{"$f":"BE!AK448","v":7.1},{"$f":"BE!AL448","v":8},{"$f":"BE!AM448","v":6.5000000000000018},{"$f":"BE!AN448","v":8.9999999999999982},{"$f":"BE!AO448","v":8.2306404219487668},{"$f":"BE!AP448","v":8.2270813657727153},{"$f":"BE!AQ448","v":6.4497993979344592},{"$f":"BE!AR448","v":6.8093320503440609},{"$f":"BE!AS448","v":7.1142849849885756},{"$f":"BE!AT448","v":7.5802245946971816},{"$f":"BE!AU448","v":6.2636808034475706},{"$f":"BE!AV448","v":7.7967365619323417},{"$f":"BE!AW448","v":9.0552860000000006},{"$f":"BE!AX448","v":8.063898},{"$f":"BE!AY448","v":6.7282619759999998},{"$f":"BE!AZ448","v":6.4779239999999989},{"$f":"BE!BA448","v":7.9758069579122486},{"$f":"BE!BB448","v":6.9988138965004891},{"$f":"BE!BC448","v":8.0002424411904194},{"$f":"BE!BD448","v":7.400686152396843},{"$f":"BE!BE448","v":6.9090833951236164},{"$f":"BE!BF448","v":6.9999645458848345}]
["EAC","(j) Sale of Electricity CCEE",{"$f":"INDEX($H419:$CY452,MATCH($B437,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B437,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":79.98869824214411},"-",{"$error":"#N/A"},null,"(j) Sale of Electricity CCEE",{"$f":"BE!I449","v":0},{"$f":"BE!J449","v":0},{"$f":"BE!K449","v":0},{"$f":"BE!L449","v":0},{"$f":"BE!M449","v":0},{"$f":"BE!N449","v":0},{"$f":"BE!O449","v":0},{"$f":"BE!P449","v":0},{"$f":"BE!Q449","v":0},{"$f":"BE!R449","v":0},{"$f":"BE!S449","v":0},{"$f":"BE!T449","v":0},{"$f":"BE!U449","v":0},{"$f":"BE!V449","v":0},{"$f":"BE!W449","v":0},{"$f":"BE!X449","v":0},{"$f":"BE!Y449","v":0},{"$f":"BE!Z449","v":0},{"$f":"BE!AA449","v":0},{"$f":"BE!AB449","v":0},{"$f":"BE!AC449","v":0},{"$f":"BE!AD449","v":0},{"$f":"BE!AE449","v":0},{"$f":"BE!AF449","v":0},{"$f":"BE!AG449","v":0},{"$f":"BE!AH449","v":0},{"$f":"BE!AI449","v":0},{"$f":"BE!AJ449","v":65.099999999999994},{"$f":"BE!AK449","v":74.400000000000006},{"$f":"BE!AL449","v":42.699999999999989},{"$f":"BE!AM449","v":97.9},{"$f":"BE!AN449","v":20},{"$f":"BE!AO449","v":80.088745131236635},{"$f":"BE!AP449","v":90.700293188886093},{"$f":"BE!AQ449","v":48.483221041662148},{"$f":"BE!AR449","v":95.025215696215099},{"$f":"BE!AS449","v":35.242482586996758},{"$f":"BE!AT449","v":37.295878165385659},{"$f":"BE!AU449","v":25.961287899228012},{"$f":"BE!AV449","v":43.476809164287218},{"$f":"BE!AW449","v":123.99019044100001},{"$f":"BE!AX449","v":132.16417104899998},{"$f":"BE!AY449","v":104.52298865699997},{"$f":"BE!AZ449","v":106.41994779696198},{"$f":"BE!BA449","v":123.16214493824906},{"$f":"BE!BB449","v":115.86343524301562},{"$f":"BE!BC449","v":103.00464882051919},{"$f":"BE!BD449","v":101.13124369421605},{"$f":"BE!BE449","v":79.98869824214411},{"$f":"BE!BF449","v":76.031333737766616}]
["EAC","(k) Total Electricity Received (k=a+h+i+j)",{"$f":"INDEX($H419:$CY452,MATCH($B438,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B438,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":456.10273210933883},"-",{"$error":"#N/A"},null,"(k) Total Electricity Received (k=a+h+i+j)",{"$f":"BE!I450","v":0},{"$f":"BE!J450","v":0},{"$f":"BE!K450","v":0},{"$f":"BE!L450","v":0},{"$f":"BE!M450","v":0},{"$f":"BE!N450","v":0},{"$f":"BE!O450","v":0},{"$f":"BE!P450","v":0},{"$f":"BE!Q450","v":0},{"$f":"BE!R450","v":0},{"$f":"BE!S450","v":0},{"$f":"BE!T450","v":0},{"$f":"BE!U450","v":0},{"$f":"BE!V450","v":0},{"$f":"BE!W450","v":0},{"$f":"BE!X450","v":0},{"$f":"BE!Y450","v":0},{"$f":"BE!Z450","v":0},{"$f":"BE!AA450","v":0},{"$f":"BE!AB450","v":0},{"$f":"BE!AC450","v":0},{"$f":"BE!AD450","v":0},{"$f":"BE!AE450","v":0},{"$f":"BE!AF450","v":0},{"$f":"BE!AG450","v":0},{"$f":"BE!AH450","v":0},{"$f":"BE!AI450","v":0},{"$f":"BE!AJ450","v":1250.8999999999999},{"$f":"BE!AK450","v":387.4},{"$f":"BE!AL450","v":378.89999999999992},{"$f":"BE!AM450","v":435.40000000000009},{"$f":"BE!AN450","v":361.70000000000005},{"$f":"BE!AO450","v":421.93330740018536},{"$f":"BE!AP450","v":397.98935245265875},{"$f":"BE!AQ450","v":385.45660794059677},{"$f":"BE!AR450","v":443.98844299755899},{"$f":"BE!AS450","v":343.65682492898532},{"$f":"BE!AT450","v":350.79858925108277},{"$f":"BE!AU450","v":365.74480049067586},{"$f":"BE!AV450","v":390.25400629621942},{"$f":"BE!AW450","v":446.068277749},{"$f":"BE!AX450","v":452.75473974374995},{"$f":"BE!AY450","v":462.40338719049993},{"$f":"BE!AZ450","v":472.57585670596194},{"$f":"BE!BA450","v":458.89051904741126},{"$f":"BE!BB450","v":455.17403003201611},{"$f":"BE!BC450","v":500.52699321845972},{"$f":"BE!BD450","v":508.2139585279557},{"$f":"BE!BE450","v":456.10273210933883},{"$f":"BE!BF450","v":449.96707098068561}]
["EAC"]
["EAC"]
["EAC","(a) Energy purchased",{"$f":"INDEX($H419:$CY452,MATCH($B441,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B441,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":384.07656133483874},{"$f":"IFERROR(IF((C441/D441-1)*100<=-100,\"-\",IF((C441/D441-1)*100=0,\"-\",(C441/D441-1)*100)),\"-\")","v":"-"},{"$f":"C441-D441","v":{"$error":"#N/A"}},null,"(a) Energy purchased",{"$f":"BE!I453","v":0},{"$f":"BE!J453","v":0},{"$f":"BE!K453","v":0},{"$f":"BE!L453","v":0},{"$f":"BE!M453","v":0},{"$f":"BE!N453","v":0},{"$f":"BE!O453","v":0},{"$f":"BE!P453","v":0},{"$f":"BE!Q453","v":0},{"$f":"BE!R453","v":0},{"$f":"BE!S453","v":0},{"$f":"BE!T453","v":0},{"$f":"BE!U453","v":0},{"$f":"BE!V453","v":0},{"$f":"BE!W453","v":0},{"$f":"BE!X453","v":0},{"$f":"BE!Y453","v":0},{"$f":"BE!Z453","v":0},{"$f":"BE!AA453","v":0},{"$f":"BE!AB453","v":0},{"$f":"BE!AC453","v":0},{"$f":"BE!AD453","v":0},{"$f":"BE!AE453","v":0},{"$f":"BE!AF453","v":0},{"$f":"BE!AG453","v":0},{"$f":"BE!AH453","v":0},{"$f":"BE!AI453","v":0},{"$f":"BE!AJ453","v":1040.5},{"$f":"BE!AK453","v":331.9},{"$f":"BE!AL453","v":318.60000000000002},{"$f":"BE!AM453","v":375.5},{"$f":"BE!AN453","v":293.19999999999993},{"$f":"BE!AO453","v":359.60809740018539},{"$f":"BE!AP453","v":340.12289845265889},{"$f":"BE!AQ453","v":322.87491794059645},{"$f":"BE!AR453","v":381.06181202355941},{"$f":"BE!AS453","v":289.44354208398534},{"$f":"BE!AT453","v":288.87505078208272},{"$f":"BE!AU453","v":300.79506336867553},{"$f":"BE!AV453","v":321.72796158821984},{"$f":"BE!AW453","v":380.47237400099993},{"$f":"BE!AX453","v":385.36763000000002},{"$f":"BE!AY453","v":385.49472800000001},{"$f":"BE!AZ453","v":391.96197049096202},{"$f":"BE!BA453","v":385.32087985516131},{"$f":"BE!BB453","v":383.26850528451604},{"$f":"BE!BC453","v":428.24742498770962},{"$f":"BE!BD453","v":433.69288825961291},{"$f":"BE!BE453","v":384.07656133483874},{"$f":"BE!BF453","v":376.51983058858571}]
["EAC","ü  Bilateral",{"$f":"INDEX($H419:$CY452,MATCH($B442,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B442,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",{"$f":"BE!I454","v":0},{"$f":"BE!J454","v":0},{"$f":"BE!K454","v":0},{"$f":"BE!L454","v":0},{"$f":"BE!M454","v":0},{"$f":"BE!N454","v":0},{"$f":"BE!O454","v":0},{"$f":"BE!P454","v":0},{"$f":"BE!Q454","v":0},{"$f":"BE!R454","v":0},{"$f":"BE!S454","v":0},{"$f":"BE!T454","v":0},{"$f":"BE!U454","v":0},{"$f":"BE!V454","v":0},{"$f":"BE!W454","v":0},{"$f":"BE!X454","v":0},{"$f":"BE!Y454","v":0},{"$f":"BE!Z454","v":0},{"$f":"BE!AA454","v":0},{"$f":"BE!AB454","v":0},{"$f":"BE!AC454","v":0},{"$f":"BE!AD454","v":0},{"$f":"BE!AE454","v":0},{"$f":"BE!AF454","v":0},{"$f":"BE!AG454","v":0},{"$f":"BE!AH454","v":0},{"$f":"BE!AI454","v":0},{"$f":"BE!AJ454","v":0},{"$f":"BE!AK454","v":0},{"$f":"BE!AL454","v":0},{"$f":"BE!AM454","v":0},{"$f":"BE!AN454","v":0},{"$f":"BE!AO454","v":0},{"$f":"BE!AP454","v":0},{"$f":"BE!AQ454","v":0},{"$f":"BE!AR454","v":0},{"$f":"BE!AS454","v":0},{"$f":"BE!AT454","v":0},{"$f":"BE!AU454","v":0},{"$f":"BE!AV454","v":0},{"$f":"BE!AW454","v":0},{"$f":"BE!AX454","v":0},{"$f":"BE!AY454","v":0},{"$f":"BE!AZ454","v":0},{"$f":"BE!BA454","v":0},{"$f":"BE!BB454","v":0},{"$f":"BE!BC454","v":0},{"$f":"BE!BD454","v":0},{"$f":"BE!BE454","v":0},{"$f":"BE!BF454","v":0}]
["EAC","ü  Energy Auctions",{"$f":"INDEX($H419:$CY452,MATCH($B443,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B443,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":324.46587955164313},"-",{"$error":"#N/A"},null,"ü  Energy Auctions",{"$f":"BE!I455","v":0},{"$f":"BE!J455","v":0},{"$f":"BE!K455","v":0},{"$f":"BE!L455","v":0},{"$f":"BE!M455","v":0},{"$f":"BE!N455","v":0},{"$f":"BE!O455","v":0},{"$f":"BE!P455","v":0},{"$f":"BE!Q455","v":0},{"$f":"BE!R455","v":0},{"$f":"BE!S455","v":0},{"$f":"BE!T455","v":0},{"$f":"BE!U455","v":0},{"$f":"BE!V455","v":0},{"$f":"BE!W455","v":0},{"$f":"BE!X455","v":0},{"$f":"BE!Y455","v":0},{"$f":"BE!Z455","v":0},{"$f":"BE!AA455","v":0},{"$f":"BE!AB455","v":0},{"$f":"BE!AC455","v":0},{"$f":"BE!AD455","v":0},{"$f":"BE!AE455","v":0},{"$f":"BE!AF455","v":0},{"$f":"BE!AG455","v":0},{"$f":"BE!AH455","v":0},{"$f":"BE!AI455","v":0},{"$f":"BE!AJ455","v":684.8},{"$f":"BE!AK455","v":244.6},{"$f":"BE!AL455","v":230.70000000000002},{"$f":"BE!AM455","v":279.29999999999995},{"$f":"BE!AN455","v":196.19999999999993},{"$f":"BE!AO455","v":269.38704610410343},{"$f":"BE!AP455","v":253.67815572974087},{"$f":"BE!AQ455","v":239.28865194059654},{"$f":"BE!AR455","v":291.13812799255936},{"$f":"BE!AS455","v":205.00054708398534},{"$f":"BE!AT455","v":205.43449877208275},{"$f":"BE!AU455","v":213.0992383606756},{"$f":"BE!AV455","v":232.37388157921976},{"$f":"BE!AW455","v":293.787374},{"$f":"BE!AX455","v":297.26364100000001},{"$f":"BE!AY455","v":291.81487100000004},{"$f":"BE!AZ455","v":296.56256849096201},{"$f":"BE!BA455","v":312.94980885516134},{"$f":"BE!BB455","v":311.41407828451599},{"$f":"BE!BC455","v":349.26614998770958},{"$f":"BE!BD455","v":351.83533225961287},{"$f":"BE!BE455","v":324.46587955164313},{"$f":"BE!BF455","v":317.009016789604}]
["EAC","ü  Itaipu Quota",{"$f":"INDEX($H419:$CY452,MATCH($B444,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B444,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Itaipu Quota",{"$f":"BE!I456","v":0},{"$f":"BE!J456","v":0},{"$f":"BE!K456","v":0},{"$f":"BE!L456","v":0},{"$f":"BE!M456","v":0},{"$f":"BE!N456","v":0},{"$f":"BE!O456","v":0},{"$f":"BE!P456","v":0},{"$f":"BE!Q456","v":0},{"$f":"BE!R456","v":0},{"$f":"BE!S456","v":0},{"$f":"BE!T456","v":0},{"$f":"BE!U456","v":0},{"$f":"BE!V456","v":0},{"$f":"BE!W456","v":0},{"$f":"BE!X456","v":0},{"$f":"BE!Y456","v":0},{"$f":"BE!Z456","v":0},{"$f":"BE!AA456","v":0},{"$f":"BE!AB456","v":0},{"$f":"BE!AC456","v":0},{"$f":"BE!AD456","v":0},{"$f":"BE!AE456","v":0},{"$f":"BE!AF456","v":0},{"$f":"BE!AG456","v":0},{"$f":"BE!AH456","v":0},{"$f":"BE!AI456","v":0},{"$f":"BE!AJ456","v":0},{"$f":"BE!AK456","v":0},{"$f":"BE!AL456","v":0},{"$f":"BE!AM456","v":0},{"$f":"BE!AN456","v":0},{"$f":"BE!AO456","v":0},{"$f":"BE!AP456","v":0},{"$f":"BE!AQ456","v":0},{"$f":"BE!AR456","v":0},{"$f":"BE!AS456","v":0},{"$f":"BE!AT456","v":0},{"$f":"BE!AU456","v":0},{"$f":"BE!AV456","v":0},{"$f":"BE!AW456","v":0},{"$f":"BE!AX456","v":0},{"$f":"BE!AY456","v":0},{"$f":"BE!AZ456","v":0},{"$f":"BE!BA456","v":0},{"$f":"BE!BB456","v":0},{"$f":"BE!BC456","v":0},{"$f":"BE!BD456","v":0},{"$f":"BE!BE456","v":0},{"$f":"BE!BF456","v":0}]
["EAC","ü  PROINFA Quota",{"$f":"INDEX($H419:$CY452,MATCH($B445,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B445,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":6.1612387831956257},"-",{"$error":"#N/A"},null,"ü  PROINFA Quota",{"$f":"BE!I457","v":0},{"$f":"BE!J457","v":0},{"$f":"BE!K457","v":0},{"$f":"BE!L457","v":0},{"$f":"BE!M457","v":0},{"$f":"BE!N457","v":0},{"$f":"BE!O457","v":0},{"$f":"BE!P457","v":0},{"$f":"BE!Q457","v":0},{"$f":"BE!R457","v":0},{"$f":"BE!S457","v":0},{"$f":"BE!T457","v":0},{"$f":"BE!U457","v":0},{"$f":"BE!V457","v":0},{"$f":"BE!W457","v":0},{"$f":"BE!X457","v":0},{"$f":"BE!Y457","v":0},{"$f":"BE!Z457","v":0},{"$f":"BE!AA457","v":0},{"$f":"BE!AB457","v":0},{"$f":"BE!AC457","v":0},{"$f":"BE!AD457","v":0},{"$f":"BE!AE457","v":0},{"$f":"BE!AF457","v":0},{"$f":"BE!AG457","v":0},{"$f":"BE!AH457","v":0},{"$f":"BE!AI457","v":0},{"$f":"BE!AJ457","v":21.1},{"$f":"BE!AK457","v":5.4},{"$f":"BE!AL457","v":5.6999999999999993},{"$f":"BE!AM457","v":6.2000000000000011},{"$f":"BE!AN457","v":6.3999999999999968},{"$f":"BE!AO457","v":5.6377499999999996},{"$f":"BE!AP457","v":5.8036749999999993},{"$f":"BE!AQ457","v":6.3890750000000018},{"$f":"BE!AR457","v":6.7975669999999937},{"$f":"BE!AS457","v":5.4268179999999999},{"$f":"BE!AT457","v":6.3259569999999998},{"$f":"BE!AU457","v":6.818681999999999},{"$f":"BE!AV457","v":7.1294349999999973},{"$f":"BE!AW457","v":5.5330370000000002},{"$f":"BE!AX457","v":5.8808609999999994},{"$f":"BE!AY457","v":6.6241270000000005},{"$f":"BE!AZ457","v":6.7126890000000001},{"$f":"BE!BA457","v":5.9440349999999995},{"$f":"BE!BB457","v":6.0136789999999998},{"$f":"BE!BC457","v":6.4307590000000019},{"$f":"BE!BD457","v":6.619727000000001},{"$f":"BE!BE457","v":6.1612387831956257},{"$f":"BE!BF457","v":6.5257747989816624}]
["EAC","ü  ANGRA Quota",{"$f":"INDEX($H419:$CY452,MATCH($B446,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B446,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":10.583368},"-",{"$error":"#N/A"},null,"ü  ANGRA Quota",{"$f":"BE!I458","v":0},{"$f":"BE!J458","v":0},{"$f":"BE!K458","v":0},{"$f":"BE!L458","v":0},{"$f":"BE!M458","v":0},{"$f":"BE!N458","v":0},{"$f":"BE!O458","v":0},{"$f":"BE!P458","v":0},{"$f":"BE!Q458","v":0},{"$f":"BE!R458","v":0},{"$f":"BE!S458","v":0},{"$f":"BE!T458","v":0},{"$f":"BE!U458","v":0},{"$f":"BE!V458","v":0},{"$f":"BE!W458","v":0},{"$f":"BE!X458","v":0},{"$f":"BE!Y458","v":0},{"$f":"BE!Z458","v":0},{"$f":"BE!AA458","v":0},{"$f":"BE!AB458","v":0},{"$f":"BE!AC458","v":0},{"$f":"BE!AD458","v":0},{"$f":"BE!AE458","v":0},{"$f":"BE!AF458","v":0},{"$f":"BE!AG458","v":0},{"$f":"BE!AH458","v":0},{"$f":"BE!AI458","v":0},{"$f":"BE!AJ458","v":31.1},{"$f":"BE!AK458","v":8.6999999999999993},{"$f":"BE!AL458","v":8.8000000000000007},{"$f":"BE!AM458","v":8.8000000000000007},{"$f":"BE!AN458","v":8.9000000000000021},{"$f":"BE!AO458","v":8.5178352950819676},{"$f":"BE!AP458","v":8.5178357049180295},{"$f":"BE!AQ458","v":8.6114380000000033},{"$f":"BE!AR458","v":8.6114390000000043},{"$f":"BE!AS458","v":8.9078400000000002},{"$f":"BE!AT458","v":9.0068160000000006},{"$f":"BE!AU458","v":9.105792000000001},{"$f":"BE!AV458","v":9.1089630000000028},{"$f":"BE!AW458","v":9.2345419999999994},{"$f":"BE!AX458","v":9.3371469999999999},{"$f":"BE!AY458","v":9.4397530000000014},{"$f":"BE!AZ458","v":9.4397539999999989},{"$f":"BE!BA458","v":9.6299979999999987},{"$f":"BE!BB458","v":9.7369989999999991},{"$f":"BE!BC458","v":9.8439990000000019},{"$f":"BE!BD458","v":9.8439979999999938},{"$f":"BE!BE458","v":10.583368},{"$f":"BE!BF458","v":10.583366999999999}]
["EAC","ü  Physical Guarantee Quota (90%)",{"$f":"INDEX($H419:$CY452,MATCH($B447,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B447,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":42.866074999999995},"-",{"$error":"#N/A"},null,"ü  Physical Guarantee Quota (90%)",{"$f":"BE!I459","v":0},{"$f":"BE!J459","v":0},{"$f":"BE!K459","v":0},{"$f":"BE!L459","v":0},{"$f":"BE!M459","v":0},{"$f":"BE!N459","v":0},{"$f":"BE!O459","v":0},{"$f":"BE!P459","v":0},{"$f":"BE!Q459","v":0},{"$f":"BE!R459","v":0},{"$f":"BE!S459","v":0},{"$f":"BE!T459","v":0},{"$f":"BE!U459","v":0},{"$f":"BE!V459","v":0},{"$f":"BE!W459","v":0},{"$f":"BE!X459","v":0},{"$f":"BE!Y459","v":0},{"$f":"BE!Z459","v":0},{"$f":"BE!AA459","v":0},{"$f":"BE!AB459","v":0},{"$f":"BE!AC459","v":0},{"$f":"BE!AD459","v":0},{"$f":"BE!AE459","v":0},{"$f":"BE!AF459","v":0},{"$f":"BE!AG459","v":0},{"$f":"BE!AH459","v":0},{"$f":"BE!AI459","v":0},{"$f":"BE!AJ459","v":303.5},{"$f":"BE!AK459","v":73.2},{"$f":"BE!AL459","v":73.399999999999991},{"$f":"BE!AM459","v":81.200000000000031},{"$f":"BE!AN459","v":81.7},{"$f":"BE!AO459","v":76.06546600099999},{"$f":"BE!AP459","v":72.123232018000024},{"$f":"BE!AQ459","v":68.585752999999954},{"$f":"BE!AR459","v":74.514678031000017},{"$f":"BE!AS459","v":70.108337000000006},{"$f":"BE!AT459","v":68.107779010000002},{"$f":"BE!AU459","v":71.771351007999954},{"$f":"BE!AV459","v":73.115682009000068},{"$f":"BE!AW459","v":71.917421001000008},{"$f":"BE!AX459","v":72.885981000000015},{"$f":"BE!AY459","v":77.615976999999987},{"$f":"BE!AZ459","v":79.246959000000004},{"$f":"BE!BA459","v":56.797038000000001},{"$f":"BE!BB459","v":56.103749000000008},{"$f":"BE!BC459","v":62.706517000000019},{"$f":"BE!BD459","v":65.393831000000006},{"$f":"BE!BE459","v":42.866074999999995},{"$f":"BE!BF459","v":42.401672000000005}]
["EAC","ü  Supply Contract",{"$f":"INDEX($H419:$CY452,MATCH($B448,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B448,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Supply Contract",{"$f":"BE!I460","v":0},{"$f":"BE!J460","v":0},{"$f":"BE!K460","v":0},{"$f":"BE!L460","v":0},{"$f":"BE!M460","v":0},{"$f":"BE!N460","v":0},{"$f":"BE!O460","v":0},{"$f":"BE!P460","v":0},{"$f":"BE!Q460","v":0},{"$f":"BE!R460","v":0},{"$f":"BE!S460","v":0},{"$f":"BE!T460","v":0},{"$f":"BE!U460","v":0},{"$f":"BE!V460","v":0},{"$f":"BE!W460","v":0},{"$f":"BE!X460","v":0},{"$f":"BE!Y460","v":0},{"$f":"BE!Z460","v":0},{"$f":"BE!AA460","v":0},{"$f":"BE!AB460","v":0},{"$f":"BE!AC460","v":0},{"$f":"BE!AD460","v":0},{"$f":"BE!AE460","v":0},{"$f":"BE!AF460","v":0},{"$f":"BE!AG460","v":0},{"$f":"BE!AH460","v":0},{"$f":"BE!AI460","v":0},{"$f":"BE!AJ460","v":0},{"$f":"BE!AK460","v":0},{"$f":"BE!AL460","v":0},{"$f":"BE!AM460","v":0},{"$f":"BE!AN460","v":0},{"$f":"BE!AO460","v":0},{"$f":"BE!AP460","v":0},{"$f":"BE!AQ460","v":0},{"$f":"BE!AR460","v":0},{"$f":"BE!AS460","v":0},{"$f":"BE!AT460","v":0},{"$f":"BE!AU460","v":0},{"$f":"BE!AV460","v":0},{"$f":"BE!AW460","v":0},{"$f":"BE!AX460","v":0},{"$f":"BE!AY460","v":0},{"$f":"BE!AZ460","v":0},{"$f":"BE!BA460","v":0},{"$f":"BE!BB460","v":0},{"$f":"BE!BC460","v":0},{"$f":"BE!BD460","v":0},{"$f":"BE!BE460","v":0},{"$f":"BE!BF460","v":0}]
["EAC","ü  Generation distributed",{"$f":"INDEX($H419:$CY452,MATCH($B449,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B449,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":15.954168734500001},"-",{"$error":"#N/A"},null,"ü  Generation distributed",{"$f":"BE!I461","v":0},{"$f":"BE!J461","v":0},{"$f":"BE!K461","v":0},{"$f":"BE!L461","v":0},{"$f":"BE!M461","v":0},{"$f":"BE!N461","v":0},{"$f":"BE!O461","v":0},{"$f":"BE!P461","v":0},{"$f":"BE!Q461","v":0},{"$f":"BE!R461","v":0},{"$f":"BE!S461","v":0},{"$f":"BE!T461","v":0},{"$f":"BE!U461","v":0},{"$f":"BE!V461","v":0},{"$f":"BE!W461","v":0},{"$f":"BE!X461","v":0},{"$f":"BE!Y461","v":0},{"$f":"BE!Z461","v":0},{"$f":"BE!AA461","v":0},{"$f":"BE!AB461","v":0},{"$f":"BE!AC461","v":0},{"$f":"BE!AD461","v":0},{"$f":"BE!AE461","v":0},{"$f":"BE!AF461","v":0},{"$f":"BE!AG461","v":0},{"$f":"BE!AH461","v":0},{"$f":"BE!AI461","v":0},{"$f":"BE!AJ461","v":0},{"$f":"BE!AK461","v":0},{"$f":"BE!AL461","v":0},{"$f":"BE!AM461","v":0},{"$f":"BE!AN461","v":0},{"$f":"BE!AO461","v":0},{"$f":"BE!AP461","v":0},{"$f":"BE!AQ461","v":0},{"$f":"BE!AR461","v":0},{"$f":"BE!AS461","v":0.554037},{"$f":"BE!AT461","v":2.5674669999999997},{"$f":"BE!AU461","v":3.7892580000000002},{"$f":"BE!AV461","v":4.7253709999999991},{"$f":"BE!AW461","v":5.6639013300000007},{"$f":"BE!AX461","v":6.9976893907499997},{"$f":"BE!AY461","v":9.6557326284999991},{"$f":"BE!AZ461","v":11.011898325000001},{"$f":"BE!BA461","v":10.783828192249999},{"$f":"BE!BB461","v":11.178764187500001},{"$f":"BE!BC461","v":15.280824174750002},{"$f":"BE!BD461","v":16.105241088343},{"$f":"BE!BE461","v":15.954168734500001},{"$f":"BE!BF461","v":18.072896872100003}]
["EAC","(b) Internal Generation / Embedded / Desverticalized",{"$f":"INDEX($H419:$CY452,MATCH($B450,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B450,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":56.072002040000015},"-",{"$error":"#N/A"},null,"(b) Internal Generation / Embedded / Desverticalized",{"$f":"BE!I462","v":0},{"$f":"BE!J462","v":0},{"$f":"BE!K462","v":0},{"$f":"BE!L462","v":0},{"$f":"BE!M462","v":0},{"$f":"BE!N462","v":0},{"$f":"BE!O462","v":0},{"$f":"BE!P462","v":0},{"$f":"BE!Q462","v":0},{"$f":"BE!R462","v":0},{"$f":"BE!S462","v":0},{"$f":"BE!T462","v":0},{"$f":"BE!U462","v":0},{"$f":"BE!V462","v":0},{"$f":"BE!W462","v":0},{"$f":"BE!X462","v":0},{"$f":"BE!Y462","v":0},{"$f":"BE!Z462","v":0},{"$f":"BE!AA462","v":0},{"$f":"BE!AB462","v":0},{"$f":"BE!AC462","v":0},{"$f":"BE!AD462","v":0},{"$f":"BE!AE462","v":0},{"$f":"BE!AF462","v":0},{"$f":"BE!AG462","v":0},{"$f":"BE!AH462","v":0},{"$f":"BE!AI462","v":0},{"$f":"BE!AJ462","v":204.5},{"$f":"BE!AK462","v":55.5},{"$f":"BE!AL462","v":60.3},{"$f":"BE!AM462","v":59.899999999999991},{"$f":"BE!AN462","v":62.200000000000017},{"$f":"BE!AO462","v":62.325209999999998},{"$f":"BE!AP462","v":57.866454000000004},{"$f":"BE!AQ462","v":62.581690000000009},{"$f":"BE!AR462","v":62.926630974000005},{"$f":"BE!AS462","v":53.659245845000001},{"$f":"BE!AT462","v":59.356071469000014},{"$f":"BE!AU462","v":61.160479121999998},{"$f":"BE!AV462","v":63.800673708000005},{"$f":"BE!AW462","v":59.932001033999988},{"$f":"BE!AX462","v":60.389404495000001},{"$f":"BE!AY462","v":67.252922999999996},{"$f":"BE!AZ462","v":69.601979},{"$f":"BE!BA462","v":62.785810999999988},{"$f":"BE!BB462","v":60.72676056000001},{"$f":"BE!BC462","v":56.998744055999985},{"$f":"BE!BD462","v":58.415829179999982},{"$f":"BE!BE462","v":56.072002040000015},{"$f":"BE!BF462","v":55.374343519999996}]
["EAC","(c) Settlement at CCEE",{"$f":"INDEX($H419:$CY452,MATCH($B451,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B451,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Settlement at CCEE",{"$f":"BE!I463","v":0},{"$f":"BE!J463","v":0},{"$f":"BE!K463","v":0},{"$f":"BE!L463","v":0},{"$f":"BE!M463","v":0},{"$f":"BE!N463","v":0},{"$f":"BE!O463","v":0},{"$f":"BE!P463","v":0},{"$f":"BE!Q463","v":0},{"$f":"BE!R463","v":0},{"$f":"BE!S463","v":0},{"$f":"BE!T463","v":0},{"$f":"BE!U463","v":0},{"$f":"BE!V463","v":0},{"$f":"BE!W463","v":0},{"$f":"BE!X463","v":0},{"$f":"BE!Y463","v":0},{"$f":"BE!Z463","v":0},{"$f":"BE!AA463","v":0},{"$f":"BE!AB463","v":0},{"$f":"BE!AC463","v":0},{"$f":"BE!AD463","v":0},{"$f":"BE!AE463","v":0},{"$f":"BE!AF463","v":0},{"$f":"BE!AG463","v":0},{"$f":"BE!AH463","v":0},{"$f":"BE!AI463","v":0},{"$f":"BE!AJ463","v":5.9},{"$f":"BE!AK463","v":0},{"$f":"BE!AL463","v":0},{"$f":"BE!AM463","v":0},{"$f":"BE!AN463","v":6.3},{"$f":"BE!AO463","v":0},{"$f":"BE!AP463","v":0},{"$f":"BE!AQ463","v":0},{"$f":"BE!AR463","v":0},{"$f":"BE!AS463","v":0},{"$f":"BE!AT463","v":0},{"$f":"BE!AU463","v":0},{"$f":"BE!AV463","v":0},{"$f":"BE!AW463","v":0},{"$f":"BE!AX463","v":0},{"$f":"BE!AY463","v":0},{"$f":"BE!AZ463","v":0},{"$f":"BE!BA463","v":0},{"$f":"BE!BB463","v":0},{"$f":"BE!BC463","v":0},{"$f":"BE!BD463","v":0},{"$f":"BE!BE463","v":0},{"$f":"BE!BF463","v":0}]
["EAC","(d) Total Electricity Purchased (d=a+b+c)",{"$f":"INDEX($H419:$CY452,MATCH($B452,$H419:$H452,0),MATCH(C$12,$H$8:$CY$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H419:$CY452,MATCH($B452,$H419:$H452,0),MATCH(D$12,$H$8:$CY$8,0),1)","v":456.10273210933877},"-",{"$error":"#N/A"},null,"(d) Total Electricity Purchased (d=a+b+c)",{"$f":"BE!I464","v":0},{"$f":"BE!J464","v":0},{"$f":"BE!K464","v":0},{"$f":"BE!L464","v":0},{"$f":"BE!M464","v":0},{"$f":"BE!N464","v":0},{"$f":"BE!O464","v":0},{"$f":"BE!P464","v":0},{"$f":"BE!Q464","v":0},{"$f":"BE!R464","v":0},{"$f":"BE!S464","v":0},{"$f":"BE!T464","v":0},{"$f":"BE!U464","v":0},{"$f":"BE!V464","v":0},{"$f":"BE!W464","v":0},{"$f":"BE!X464","v":0},{"$f":"BE!Y464","v":0},{"$f":"BE!Z464","v":0},{"$f":"BE!AA464","v":0},{"$f":"BE!AB464","v":0},{"$f":"BE!AC464","v":0},{"$f":"BE!AD464","v":0},{"$f":"BE!AE464","v":0},{"$f":"BE!AF464","v":0},{"$f":"BE!AG464","v":0},{"$f":"BE!AH464","v":0},{"$f":"BE!AI464","v":0},{"$f":"BE!AJ464","v":1250.9000000000001},{"$f":"BE!AK464","v":387.4},{"$f":"BE!AL464","v":378.90000000000003},{"$f":"BE!AM464","v":435.4},{"$f":"BE!AN464","v":361.7},{"$f":"BE!AO464","v":421.93330740018541},{"$f":"BE!AP464","v":397.98935245265886},{"$f":"BE!AQ464","v":385.45660794059643},{"$f":"BE!AR464","v":443.98844299755945},{"$f":"BE!AS464","v":343.65682492898532},{"$f":"BE!AT464","v":350.79858925108277},{"$f":"BE!AU464","v":365.74480049067552},{"$f":"BE!AV464","v":390.25400629621981},{"$f":"BE!AW464","v":446.06827636499992},{"$f":"BE!AX464","v":452.75472388575002},{"$f":"BE!AY464","v":462.40338362850002},{"$f":"BE!AZ464","v":472.57584781596199},{"$f":"BE!BA464","v":458.89051904741126},{"$f":"BE!BB464","v":455.17403003201605},{"$f":"BE!BC464","v":500.52699321845961},{"$f":"BE!BD464","v":508.21395852795592},{"$f":"BE!BE464","v":456.10273210933877},{"$f":"BE!BF464","v":449.96707098068566}]
["EAC"]

{"sheet":"BE","index":27,"n_rows":466,"n_cols":59,"rows_kept":466,"cut":false,"hidden":false,"merged":[]}
[null,null,"Balanço de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modelo atual"]
[]
[]
[]
[null,"Inserir Período Comparativo para essa planilha --->"]
[]
[]
[null,"Descrição (GWh)",{"$f":"IF(C5=\"\",PeríodoAtual,C5)","v":"1T25"},{"$f":"IF(D5=\"\",PeríodoAtual_anoanterior,D5)","v":"1T24"},"Var (%)","Var (R$)",null,null,"1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24"]
["Empresas"]
["Total Distribuidoras","Consolidado",null,null,null,null,null,"Consolidado"]
["Total Distribuidoras"]
["Total Distribuidoras","Coluna1",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)","Coluna3","Coluna4","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T212","1T22","2T222","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["Total Distribuidoras"]
["Total Distribuidoras"]
["Total Distribuidoras"]
["Total Distribuidoras","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H12:$CZ46,MATCH($B16,$H12:$H46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CZ46,MATCH($B16,$H12:$H46,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":7894.9759909671266},{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":"-"},{"$f":"C16-D16","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y17+Y23+Y24","v":6464.8000000000011},{"$f":"Z17+Z23+Z24","v":6220.9000000000005},{"$f":"AA17+AA23+AA24","v":6062.2},{"$f":"AB17+AB23+AB24","v":6455.0000000000009},{"$f":"AC17+AC23+AC24","v":6377.7999999999993},6127.6,6127.4,6572.5999999999995,6462,6161.6000000000013,6231.4999999999991,6806.9999999999982,7741.9999999999991,7445.3000000000011,7511.7000000000007,8066.8999999999987,7853.892270755,{"$f":"AP17+AP23+AP24","v":6893.9200627660002},7604.380535362,8329.8516735909998,7515.3127400880003,7316.3074143170015,7505.7669971370015,7859.6023223349976,7496.282347008897,7112.7658242920479,7387.880948972017,7722.6403180890529,7220.7243841084146,7102.0738429425483,7467.4338306802647,{"$f":"BD17+BD23+BD24","v":8916.6351092631285},7894.9759909671266,7456.8713126125112,{"$f":"BG17+BG23+BG24","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H12:$CZ46,MATCH($B17,$H12:$H46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CZ46,MATCH($B17,$H12:$H46,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":7877.0746394876851},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y18:Y22)","v":6374.9000000000005},6235.2000000000007,6022.8,6155.3,6244.7999999999993,6140.2000000000007,6020.4,6363,6339.7,6218.4000000000005,6068.7,6532.1999999999989,{"$f":"AK55+AK93+AK131+AK169+AK207+AK245+AK283+AK321+AK359+AK435+AK397","v":7586.1999999999989},7387.1,7401.7000000000007,7869.9999999999991,7724.738582,{"$f":"AP55+AP93+AP131+AP169+AP207+AP245+AP283+AP321+AP359+AP435+AP397","v":7030.8400620000002},7311.3783199999998,{"$f":"AR55+AR93+AR131+AR169+AR207+AR245+AR283+AR321+AR359+AR435+AR397","v":8185.1746290000001},7466.313365,7317.159869000001,7278.8272970000016,7715.5795719999969,7478.8381141217533,7255.6292725589128,7296.2368307782954,7608.4043294638241,7192.6690479391764,{"$f":"BB55+BB93+BB131+BB169+BB207+BB245+BB283+BB321+BB359+BB435+BB397","v":7197.6141050361884},{"$f":"BC55+BC93+BC131+BC169+BC207+BC245+BC283+BC321+BC359+BC435+BC397","v":7227.7101238311161},{"$f":"BD55+BD93+BD131+BD169+BD207+BD245+BD283+BD321+BD359+BD435+BD397","v":8775.0550182420266},7877.0746394876851,7675.1728314690272,{"$f":"BG55+BG93+BG131+BG169+BG207+BG245+BG283+BG321+BG359+BG435+BG397","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Residencial",{"$f":"INDEX($H$12:$CZ$46,MATCH($B18,$H$12:$H$46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},4313.9224822241449,"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y56+Y94+Y132+Y170+Y208+Y246+Y284+Y322+Y360","v":2629},2512.4,2370,2573.8000000000002,2664.4999999999995,2605.1000000000004,2477.6000000000004,2728,2778.8,2666.8,2485.9,2820.1,3392.3,3222.9,3152.7999999999997,3499.3999999999996,3557.3428290000002,3379.8737270000001,3338.5553989999999,{"$f":"AR56+AR94+AR132+AR170+AR208+AR246+AR284+AR322+AR360+AR436+AR398","v":3928.1292019999996},3596.0965879999999,3539.4389890000007,3388.1203200000009,3721.2080040000001,3711.8524388180472,3510.7720530865122,3462.201595883414,3778.1279749914183,3669.1642400601349,3633.0631149277656,{"$f":"BC56+BC94+BC132+BC170+BC208+BC246+BC284+BC322+BC360+BC436+BC398","v":3620.7897724472491},{"$f":"BD56+BD94+BD132+BD170+BD208+BD246+BD284+BD322+BD360+BD436+BD398","v":4648.0074781018784},4313.9224822241449,4147.438906962544,{"$f":"BG56+BG94+BG132+BG170+BG208+BG246+BG284+BG322+BG360+BG436+BG398","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Industrial",{"$error":"#N/A"},336.01440679727102,"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796.5,790.1,740.3,640.50000000000023,591,587.59999999999991,583.89999999999986,558.70000000000005,552.20000000000005,547.80000000000007,552.79999999999995,544.59999999999991,614.1,599.59999999999991,604.79999999999995,591.30000000000018,553.91457400000002,505.76800199999991,580.6651280000001,567.97729400000003,479.80918900000006,497.15275899999989,517.11452300000008,492.08472100000006,454.62276703603101,492.50219956482903,502.36546702050003,461.54783602341701,416.48856886818993,443.59727136555205,{"$f":"BC57+BC95+BC133+BC171+BC209+BC247+BC285+BC323+BC361+BC437+BC399","v":428.13086163723398},{"$f":"BD57+BD95+BD133+BD171+BD209+BD247+BD285+BD323+BD361+BD437+BD399","v":429.18905433115788},336.01440679727102,331.81383119621398,{"$f":"BG57+BG95+BG133+BG171+BG209+BG247+BG285+BG323+BG361+BG437+BG399","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Comercial",{"$error":"#N/A"},1327.905144478621,"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1429.3,1353.5000000000002,1258,1324.3000000000002,1383.8,1326.3,1254.7999999999997,1348.2000000000003,1378.5,1328.7,1242.8,1376.6,1639.5,1577.5000000000005,1529.6999999999998,1634.9000000000003,1621.6456530000003,1269.2737139999999,1317.8474630000003,1542.0011379999996,1410.7631269999997,1351.1430789999999,1327.179707,1454.6157559999997,1436.0840315128589,1374.9781454912941,1325.2280490560001,1370.022562096769,1327.352350515288,1301.5720339168056,{"$f":"BC58+BC96+BC134+BC172+BC210+BC248+BC286+BC324+BC362+BC438+BC400","v":1233.6620604798479},{"$f":"BD58+BD96+BD134+BD172+BD210+BD248+BD286+BD324+BD362+BD438+BD400","v":1490.0856809506413},1327.905144478621,1293.8862705586291,{"$f":"BG58+BG96+BG134+BG172+BG210+BG248+BG286+BG324+BG362+BG438+BG400","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Rural",{"$error":"#N/A"},814.02243343497196,"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591.80000000000007,624.6,729.3,646.49999999999989,641.20000000000005,648.10000000000014,761,715.30000000000007,667.9,686.60000000000014,818.90000000000009,734.39999999999986,804.5,789.7,930.3,899,846.445201,840.56551100000001,1013.7843489999997,1026.2354930000001,867.05911500000002,871.0020649999999,1005.620868,924.714381,810.74132734280306,770.95615346453201,922.54472512719815,848.25867329306095,741.84532591072104,735.43876250625794,{"$f":"BC59+BC97+BC135+BC173+BC211+BC249+BC287+BC325+BC363+BC439+BC401","v":882.85675974241292},{"$f":"BD59+BD97+BD135+BD173+BD211+BD249+BD287+BD325+BD363+BD439+BD401","v":957.40131821940781},814.02243343497196,769.72126480846589,{"$f":"BG59+BG97+BG135+BG173+BG211+BG249+BG287+BG325+BG363+BG439+BG401","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Setor público e consumo próprio",{"$error":"#N/A"},1085.2101725526759,"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928.3,954.6,925.19999999999993,970.19999999999993,964.3,973.10000000000014,943.09999999999991,1012.8000000000002,962.3,988.50000000000011,968.30000000000007,1056.4999999999998,1135.8,1197.4000000000001,1184.0999999999999,1245.6000000000001,1145.3903249999998,1035.3591080000001,1060.5259809999998,1120.831502,1112.5853460000001,1058.4229769999999,1040.7918790000001,1122.9567099999999,1065.537549412013,1106.4207209517449,1083.8969936911831,1150.447283059159,1037.8185625848409,1083.9429223198081,{"$f":"BC60+BC98+BC136+BC174+BC212+BC250+BC288+BC326+BC364+BC440+BC402","v":1062.270669524371},{"$f":"BD60+BD98+BD136+BD174+BD212+BD250+BD288+BD326+BD364+BD440+BD402","v":1250.3714866389439},1085.2101725526759,1132.3125579431739,{"$f":"BG60+BG98+BG136+BG174+BG212+BG250+BG288+BG326+BG364+BG440+BG402","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(c) Consumo não faturado",{"$error":"#N/A"},8.1396000394412091,"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-32.400000000000006,-131,-77.599999999999994,185.1,19.7,-113.6,8.2999999999999972,101.19999999999999,10.600000000000001,-162.90000000000003,57.4,163.90000000000003,43.199999999999996,-48.4,15.899999999999991,95.5,26.32682800000002,-231.72585099999998,197.03876000000008,36.375005999999978,-59.379295999999968,-98.629623000000095,126.97830500000003,39.219562000000053,4.7766453661429722,-155.75058567986503,76.998474313721957,100.14507894522906,15.549873492570995,-105.02634525364003,{"$f":"BC61+BC99+BC137+BC175+BC213+BC251+BC289+BC327+BC365+BC441+BC403","v":230.49996236914797},{"$f":"BD61+BD99+BD137+BD175+BD213+BD251+BD289+BD327+BD365+BD441+BD403","v":131.56070150110315},8.1396000394412091,-227.72159681651556,{"$f":"BG61+BG99+BG137+BG175+BG213+BG251+BG289+BG327+BG365+BG441+BG403","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(d) Suprimento a concessionárias",{"$error":"#N/A"},9.7617514399999994,"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.3,116.7,116.99999999999999,114.6,113.3,101,98.700000000000017,108.39999999999998,111.7,106.1,105.4,110.89999999999995,112.6,106.6,94.1,101.40000000000003,102.82686075500004,94.805851766000174,95.963455361999962,108.30203859099993,108.37867108799999,97.777168316999962,99.961395136999954,104.80318833500009,12.667587521000003,12.887137413000001,14.645643879999998,14.090909679999999,12.505462676666667,9.4860831599999997,{"$f":"BC62+BC100+BC138+BC176+BC214+BC252+BC290+BC328+BC366+BC442+BC404","v":9.2237444799999988},{"$f":"BD62+BD100+BD138+BD176+BD214+BD252+BD290+BD328+BD366+BD442+BD404","v":10.019389519999997},9.7617514399999994,9.4200779599999986,{"$f":"BG62+BG100+BG138+BG176+BG214+BG252+BG290+BG328+BG366+BG442+BG404","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H12:$CZ46,MATCH($B25,$H12:$H46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CZ46,MATCH($B25,$H12:$H46,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":13588.507872576352},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y16+Y26+Y27+Y28","v":8543.6000000000022},{"$f":"Z16+Z26+Z27+Z28","v":8176.9000000000015},{"$f":"AA16+AA26+AA27+AA28","v":8242.9},{"$f":"AB16+AB26+AB27+AB28","v":8545.6},{"$f":"AC16+AC26+AC27+AC28","v":8697.5},8337,8594,8927.4,8995.1999999999989,8548.5000000000018,8788.0999999999985,9360.8999999999978,10829.6,10456.800000000001,10702,11218.199999999997,11263.381598554963,{"$f":"AP16+AP26+AP27+AP28","v":10005.052380263998},11105.300244892002,11886.763257125001,11244.413874866001,10781.576233497004,11435.202790547,11801.726915657997,11602.711113251193,11022.22114142857,11649.332964309539,11902.828859526624,11690.464542531969,11460.148696449502,12588.028758627755,{"$f":"BD63+BD101+BD139+BD177+BD215+BD253+BD291+BD329+BD367+BD443+BD405","v":14313.303516691543},13588.507872576352,13071.502557527278,{"$f":"BG63+BG101+BG139+BG177+BG215+BG253+BG291+BG329+BG367+BG443+BG405","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H$12:$CZ$46,MATCH($B26,$H$12:$H$46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},2495.0381605726102,"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y64+Y102+Y140+Y178+Y216+Y254+Y292+Y330+Y368","v":837.8},910.30000000000018,976.29999999999984,1037.1000000000001,1127.5999999999999,1173.0999999999999,1253.8000000000002,1281.8999999999999,1288.0000000000002,1278.1999999999998,1387.5,1384.1999999999998,{"$f":"AK64+AK102+AK140+AK178+AK216+AK254+AK292+AK330+AK368+AK444+AK406","v":1439},1429.3,1483.8,1521.5,1528.5078162785098,{"$f":"AP64+AP102+AP140+AP178+AP216+AP254+AP292+AP330+AP368+AP444+AP406","v":1356.4359016039502},1625.17287443131,{"$f":"AR64+AR102+AR140+AR178+AR216+AR254+AR292+AR330+AR368+AR444+AR406","v":1692.0493710639598},1712.947930609,1732.331490498,1867.678391896,1909.853178174,1926.6947081059998,1925.6715784019996,2043.448311443,1984.7667744600003,2030.7205240000001,2068.816276,{"$f":"BC64+BC102+BC140+BC178+BC216+BC254+BC292+BC330+BC368+BC444+BC406","v":2299.0045916560002},{"$f":"BD64+BD102+BD140+BD178+BD216+BD254+BD292+BD330+BD368+BD444+BD406","v":2493.4092315350008},2495.0381605726102,2606.9114978478433,{"$f":"BG64+BG102+BG140+BG178+BG216+BG254+BG292+BG330+BG368+BG444+BG406","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(g) Intercâmbio de energia",{"$error":"#N/A"},126.01870683700015,"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.60000000000001,72.099999999999994,89.4,131.9,111.2,99.9,102.2,120.4,151.89999999999998,121.30000000000001,113.5,143.9,139.49999999999997,134.19999999999999,133.69999999999999,171.29999999999995,213.87438776099998,167.0432163539999,144.02540202499966,{"$f":"AR65+AR103+AR141+AR179+AR217+AR255+AR293+AR331+AR369+AR445+AR407","v":186.27326492700087},203.59132150600007,161.93528239400004,162.48403780200064,211.81441672599968,177.16993721000003,124.48187839100001,115.644673391,166.59927470299999,169.72492181799993,130.69503324874989,{"$f":"BC65+BC103+BC141+BC179+BC217+BC255+BC293+BC331+BC369+BC445+BC407","v":130.14912311441137},{"$f":"BD65+BD103+BD141+BD179+BD217+BD255+BD293+BD331+BD369+BD445+BD407","v":-29.797395199160803},126.01870683700015,98.555789852999894,{"$f":"BG65+BG103+BG141+BG179+BG217+BG255+BG293+BG331+BG369+BG445+BG407","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(h) Perdas na distribuição",{"$error":"#N/A"},3072.4750141996178,"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1139.4000000000001,973.6,1115,921.59999999999991,1080.8999999999999,936.40000000000009,1110.5999999999999,952.50000000000023,1093.3,987.4,1055.5999999999999,1025.8000000000002,1509.1,1448,1572.8000000000002,1458.5,1667.1071237604533,1587.6531995400496,1731.7214330736915,1678.5889475430413,1812.5618826629998,1571.0020462880016,1899.2733637120004,1820.4569984229997,2002.5641209262969,1859.3018603435241,2102.3590305035204,2028.822492274568,2269.2947126055578,2158.5635442582025,{"$f":"BC66+BC104+BC142+BC180+BC218+BC256+BC294+BC332+BC370+BC446+BC408","v":2691.441213177081},{"$f":"BD66+BD104+BD142+BD180+BD218+BD256+BD294+BD332+BD370+BD446+BD408","v":2933.0565710925721},3072.4750141996178,2909.1639572139225,{"$f":"BG66+BG104+BG142+BG180+BG218+BG256+BG294+BG332+BG370+BG446+BG408","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","Geração Distribuida (Injetada)",{"$error":"#N/A"},1429.261715688838,{"$f":"IFERROR(IF((C29/D29-1)*100<=-100,\"-\",IF((C29/D29-1)*100=0,\"-\",(C29/D29-1)*100)),\"-\")","v":"-"},{"$f":"C29-D29","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1093.3,987.4,1055.5999999999999,1025.8000000000002,0,0,0,0,112.07611900000001,123.466251,176.78097600000001,232.16592599999993,248.40814799999993,287.40283900000003,366.28555400000005,433.92978199999999,473.19587765177317,515.00623959527297,980.40026175295384,837.03160300000002,994.88603490077389,1042.9670625922859,{"$f":"BC67+BC105+BC143+BC181+BC219+BC257+BC295+BC333+BC371+BC447+BC409","v":1117.034862374463},{"$f":"BD67+BD105+BD143+BD181+BD219+BD257+BD295+BD333+BD371+BD447+BD409","v":1317.4120365072699},1429.261715688838,{"$error":"#VALUE!"},{"$f":"BG67+BG105+BG143+BG181+BG219+BG257+BG295+BG333+BG371+BG447+BG409","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(i) Perdas na Rede Básica",{"$error":"#N/A"},182.05286801714999,"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135.6,131,154.4,117,161.69999999999999,144.70000000000002,126,106.1,130.19999999999999,181,118.99999999999999,141,205.6,192.6,156.79999999999998,175.10000000000002,213.28760359806384,193.07320607851685,160.70605507540262,191.03370747892524,208.90947982948396,204.92201894463059,172.06647780997943,197.89884527724217,231.38390892800015,188.087649340002,163.64522598888129,162.59769072699987,207.80048440424733,164.80274815764886,{"$f":"BC68+BC106+BC144+BC182+BC220+BC258+BC296+BC334+BC372+BC448+BC410","v":183.00463174918576},{"$f":"BD68+BD106+BD144+BD182+BD220+BD258+BD296+BD334+BD372+BD448+BD410","v":209.70744072191752},182.05286801714999,197.10915389191169,{"$f":"BG68+BG106+BG144+BG182+BG220+BG258+BG296+BG334+BG372+BG448+BG410","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(j) Venda de Energia CCEE",{"$error":"#N/A"},283.24884219698436,"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.5,969.7,858.09999999999991,1209,588.5,683.6,459.20000000000005,214.59999999999997,324.5,455.9,401.29999999999995,188.8,383,439.8,586.99999999999989,480.8,615.75513564607274,1061.2503371190087,434.28079375866815,547.87820427080851,574.96701249639068,796.53590086738564,1081.4848372626675,1552.3882786000743,670.32417491084902,905.98660542076721,921.81932442913705,1137.0007699812084,574.17826278267341,794.04762369384525,{"$f":"BC69+BC107+BC145+BC183+BC221+BC259+BC297+BC335+BC373+BC449+BC411","v":431.56896309272139},{"$f":"BD69+BD107+BD145+BD183+BD221+BD259+BD297+BD335+BD373+BD449+BD411","v":176.78163780676016},283.24884219698436,498.82186533347686,{"$f":"BG69+BG107+BG145+BG183+BG221+BG259+BG297+BG335+BG373+BG449+BG411","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H12:$CZ46,MATCH($B32,$H12:$H46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CZ46,MATCH($B32,$H12:$H46,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":11432.752715380877},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y16+Y28+Y30+Y31","v":8193.3000000000011},{"$f":"Z16+Z28+Z30+Z31","v":8295.2000000000007},{"$f":"AA16+AA28+AA30+AA31","v":8189.6999999999989},{"$f":"AB16+AB28+AB30+AB31","v":8702.6},{"$f":"AC16+AC28+AC30+AC31","v":8208.8999999999978},7892.3,7823.2,7845.8,8010,7785.9000000000005,7807.3999999999987,8162.5999999999985,9839.6999999999989,9525.7000000000007,9828.2999999999993,10181.299999999997,10350.042133759591,{"$f":"AP16+AP28+AP30+AP31","v":9735.8968055035766},9931.0888172697614,10747.352532883775,10111.751115076875,9888.7673804170208,10658.591675921649,11430.346444635314,10400.554551774043,10066.141939396342,10575.704529893555,11051.061271071831,10271.997843900892,10219.487759052246,10773.448638699254,{"$f":"BD70+BD108+BD146+BD184+BD222+BD260+BD298+BD336+BD374+BD450+BD412","v":12236.180758884382},11432.752715380877,11061.966289051825,{"$f":"BG70+BG108+BG146+BG184+BG222+BG260+BG298+BG336+BG374+BG450+BG412","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras"]
["Total Distribuidoras"]
["Total Distribuidoras","(a) Energia comprada",{"$f":"INDEX($H12:$CZ46,MATCH($B35,$H12:$H46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CZ46,MATCH($B35,$H12:$H46,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":9370.0481978383432},{"$f":"IFERROR(IF((C35/D35-1)*100<=-100,\"-\",IF((C35/D35-1)*100=0,\"-\",(C35/D35-1)*100)),\"-\")","v":"-"},{"$f":"C35-D35","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y36:Y42)","v":7639.2999999999993},{"$f":"SUM(Z36:Z42)","v":7810.7000000000007},{"$f":"SUM(AA36:AA42)","v":7764.5},{"$f":"SUM(AB36:AB42)","v":8235.7999999999993},{"$f":"SUM(AC36:AC42)","v":7529.3000000000011},7341.2,7176.3000000000011,7209,7352.6,7201.1,7374.1,{"$f":"SUM(AJ36:AJ42)","v":7633.2999999999993},8972.9,9132.7999999999975,9272.4,9566.7000000000007,9545.3787993573642,9094.9963937390185,9140.6062914610338,10029.379275616715,9188.0318571580592,9053.1047563604952,9935.2443282237055,10708.274328430092,{"$f":"AW73+AW111+AW149+AW187+AW225+AW263+AW301+AW339+AW377+AW453+AW415","v":9517.9407295268484},9220.1336028457663,9649.1494871701379,10045.592516651208,8906.1415606419796,{"$f":"BB73+BB111+BB149+BB187+BB225+BB263+BB301+BB339+BB377+BB453+BB415","v":8787.7018439128969},9213.0081750597419,{"$f":"BD73+BD111+BD149+BD187+BD225+BD263+BD301+BD339+BD377+BD453+BD415","v":10203.973023578383},9370.0481978383432,9166.1416789946488,{"$f":"BG73+BG111+BG149+BG187+BG225+BG263+BG301+BG339+BG377+BG453+BG415","v":0}]
["Total Distribuidoras","ü  Bilateral",{"$f":"INDEX($H$12:$CZ$46,MATCH($B36,$H$12:$H$46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},1011.03737655515,"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y74+Y112+Y150+Y188+Y226+Y264+Y302+Y340+Y378","v":942.9},1167.8999999999999,1045.8000000000002,1066.3000000000002,1041.7,1004.1,961.10000000000014,984.5,958.09999999999991,875.60000000000014,964.7,963.19999999999993,{"$f":"AK74+AK112+AK150+AK188+AK226+AK264+AK302+AK340+AK378+AK454+AK416","v":1056.8},1499.2999999999997,1336.7000000000003,1309.5999999999997,1350.2296523508592,{"$f":"AP74+AP112+AP150+AP188+AP226+AP264+AP302+AP340+AP378+AP454+AP416","v":1332.0368197400792},1382.1644920621434,1303.4703992258692,1173.7529099649498,1245.3351763298963,1214.1906189714177,1290.3440593850992,1074.6999546748491,897.92472895176695,982.9222635071369,997.42314272824649,918.9759089223362,930.75846768123733,{"$f":"BC74+BC112+BC150+BC188+BC226+BC264+BC302+BC340+BC378+BC454+BC416","v":942.35154340500117},{"$f":"BD74+BD112+BD150+BD188+BD226+BD264+BD302+BD340+BD378+BD454+BD416","v":932.81645634742517},1011.03737655515,930.57121886328332,{"$f":"BG74+BG112+BG150+BG188+BG226+BG264+BG302+BG340+BG378+BG454+BG416","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Leilões de Energia",{"$error":"#N/A"},5489.856861724772,"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3282,3298.0000000000005,3344.9,3649.5999999999995,3268.5000000000005,3121.4,2901.9,2932.5,3347.7000000000003,3357.1,3410.7000000000003,3560.2,4542.8999999999996,4350.3999999999996,4560.7999999999993,4762.1000000000004,4706.7089587412638,4450.0695326687865,4384.0062024728895,5160.7175095032389,4546.4866533274144,4423.5005973693633,5178.7486871392884,5689.1225050662288,4999.578820054001,4951.0560390600003,5062.8223575540005,5295.1796555239616,4988.4476774293234,4941.9312185181952,{"$f":"BC75+BC113+BC151+BC189+BC227+BC265+BC303+BC341+BC379+BC455+BC417","v":5205.3970758057403},{"$f":"BD75+BD113+BD151+BD189+BD227+BD265+BD303+BD341+BD379+BD455+BD417","v":5887.5699616547427},5489.856861724772,5425.3696317741951,{"$f":"BG75+BG113+BG151+BG189+BG227+BG265+BG303+BG341+BG379+BG455+BG417","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Quota de Itaipu",{"$error":"#N/A"},881.5484335963223,"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806,805.2,811.2,815.4,800.1,804.59999999999991,821.59999999999991,820.90000000000009,787.19999999999993,795.2,807.9,807.5,816.7,824.59999999999991,838.09999999999991,839.09999999999991,835.56026981193986,833.1737645934536,849.02611486799992,851.69212575360677,844.12002582969592,850.01808034523583,865.21238101900008,863.03805883576433,838.05167677100007,850.73561880400007,866.64987510900005,867.59092142100008,838.58129029032057,866.71654572946193,{"$f":"BC76+BC114+BC152+BC190+BC228+BC266+BC304+BC342+BC380+BC456+BC418","v":878.84546111199995},{"$f":"BD76+BD114+BD152+BD190+BD228+BD266+BD304+BD342+BD380+BD456+BD418","v":882.29457957721763},881.5484335963223,880.71723088502188,{"$f":"BG76+BG114+BG152+BG190+BG228+BG266+BG304+BG342+BG380+BG456+BG418","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Quota do PROINFA",{"$error":"#N/A"},164.3515377220975,"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146.4,164.1,152.10000000000002,175.2,146.30000000000001,144.6,161.80000000000001,168.6,142.80000000000001,149,156.60000000000002,169.10000000000002,166.7,173.39999999999998,186.79999999999995,193.3,164.88745405447335,170.58265541727758,187.91548552824912,199.28837999999999,157.18240899999998,182.391141,195.21631899999997,203.36123599999996,157.743751,167.380394,188.25751299999999,190.53392099999999,159.931006,161.82285999999999,{"$f":"BC77+BC115+BC153+BC191+BC229+BC267+BC305+BC343+BC381+BC457+BC419","v":172.22277900100002},{"$f":"BD77+BD115+BD153+BD191+BD229+BD267+BD305+BD343+BD381+BD457+BD419","v":190.11507999900005},164.3515377220975,172.54571968014781,{"$f":"BG77+BG115+BG153+BG191+BG229+BG267+BG305+BG343+BG381+BG457+BG419","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Quota de ANGRA",{"$error":"#N/A"},310.55893300000002,"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236.20000000000002,232.39999999999998,236.39999999999998,236.60000000000002,231.6,234.2,236.60000000000002,236.7,234.5,237.3,239.60000000000002,239.7,278.89999999999998,282.40000000000003,284.89999999999998,285.00000000000006,284.51955341530055,284.51955758469944,287.64615099999997,287.64612800000015,288.74664000000001,291.95493600000003,295.16323199999999,295.17600800000014,282.772246,285.91415599999999,289.05606900000004,289.05607099999997,288.25352999999996,294.67669400000011,{"$f":"BC78+BC116+BC154+BC192+BC230+BC268+BC306+BC344+BC382+BC458+BC420","v":297.84793000000002},{"$f":"BD78+BD116+BD154+BD192+BD230+BD268+BD306+BD344+BD382+BD458+BD420","v":322.104084},310.55893300000002,310.55893500000002,{"$f":"BG78+BG116+BG154+BG192+BG230+BG268+BG306+BG344+BG382+BG458+BG420","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Quota de Garantia Física (95%)",{"$error":"#N/A"},1513.5608690000001,"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071.7999999999997,1990,2023.7000000000003,2152.1999999999998,1899.1999999999998,1894.8999999999999,1943.2000000000003,1917.9,1805.8000000000002,1711.4000000000003,1718.6,1817.2000000000003,2032.8999999999999,1926.9,1988.2000000000003,2100.4,2128.1021710379996,1955.2511651520003,1974.5432380580003,2148.7697061339995,2100.7235590359996,1986.1028660810002,2111.851658094,2293.620549143001,2091.4930970269997,1995.1800440299999,2187.4051209999998,2334.3135899999997,1633.7011480000001,1593.1799330000001,{"$f":"BC79+BC117+BC155+BC193+BC231+BC269+BC307+BC345+BC383+BC459+BC421","v":1719.7326680000003},{"$f":"BD79+BD117+BD155+BD193+BD231+BD269+BD307+BD345+BD383+BD459+BD421","v":1992.3322809999995},1513.5608690000001,1447.0495609999998,{"$f":"BG79+BG117+BG155+BG193+BG231+BG269+BG307+BG345+BG383+BG459+BG421","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","ü  Contrato Suprimento",{"$error":"#N/A"},-0.86581375999999999,"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,153.10000000000002,150.39999999999998,140.5,141.9,137.4,150.1,147.9,76.5,75.5,76,76.399999999999977,78,75.800000000000011,76.899999999999977,77.199999999999989,75.370739945526694,69.362898582722451,75.304607471750842,77.795026999999976,77.019660000000016,73.801959234999941,74.861432000000036,73.611912000000075,73.601184000000003,71.942621999999986,72.036287999999985,71.495214978000007,78.251000000000005,-1.3838750160000042,{"$f":"BC80+BC118+BC156+BC194+BC232+BC270+BC308+BC346+BC384+BC460+BC422","v":-3.3892822640000007},{"$f":"BD80+BD118+BD156+BD194+BD232+BD270+BD308+BD346+BD384+BD460+BD422","v":-3.2594189999999998},-0.86581375999999999,-0.67061820800000005,{"$f":"BG80+BG118+BG156+BG194+BG232+BG270+BG308+BG346+BG384+BG460+BG422","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(b) Mini e microgeração distribuída",{"$error":"#N/A"},1429.2908063388379,"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.599999999999994,127,144.99999999999997,115.30000000000001,69.7,107.79999999999998,109.7,80.8,1.6,38.700000000000003,50.599999999999994,24.600000000000005,3.1,137.30000000000001,76.699999999999989,104.5,163.80752408331244,191.79526393799992,201.73712874400019,262.40195703736833,324.95624622799994,368.25039415099991,424.4177431490001,497.41618147199995,601.49679835319307,658.97815558157197,734.92054755839911,848.81470013462092,940.41949608597008,1050.935182129348,{"$f":"BC81+BC119+BC157+BC195+BC233+BC271+BC309+BC347+BC385+BC461+BC423","v":1112.0514530537437},{"$f":"BD81+BD119+BD157+BD195+BD233+BD271+BD309+BD347+BD385+BD461+BD423","v":1348.6977300137082},1429.2908063388379,1471.4198860587917,{"$f":"BG81+BG119+BG157+BG195+BG233+BG271+BG309+BG347+BG385+BG461+BG423","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(c) Geração Própria / Embutida / Desverticalizada",{"$error":"#N/A"},74.706043390000019,"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455.40000000000003,335.3,265.99999999999989,352.40000000000009,522.1,440.7,282,337,581.59999999999991,525.29999999999995,318.10000000000002,431.49999999999983,718.59999999999991,230.00000000000003,350.49999999999994,401.40000000000009,466.50921982999694,417.03983276490817,333.55608533499975,331.40948131337836,408.79511748700003,375.08730272599996,296.31744272699996,218.74982559199998,238.95454633299997,182.05840383,118.52672150002007,138.73759860999999,165.17437630999999,87.853577229999999,{"$f":"BC82+BC120+BC158+BC196+BC234+BC272+BC310+BC348+BC386+BC462+BC424","v":70.357575056000002},{"$f":"BD82+BD120+BD158+BD196+BD234+BD272+BD310+BD348+BD386+BD462+BD424","v":70.369580479999982},74.706043390000019,70.540588069999998,{"$f":"BG82+BG120+BG158+BG196+BG234+BG272+BG310+BG348+BG386+BG462+BG424","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(d) Liquidação na CCEE",{"$error":"#N/A"},558.70766781369821,"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,22.200000000000003,14.2,-0.9,87.8,2.5999999999999956,255.2,219.00000000000003,74.099999999999994,20.8,64.599999999999994,73.199999999999989,145.1,25.5,129.1,108.4,174.34687641026244,32.065029140304262,255.18931172972859,124.1618189163112,189.96789420381464,92.324927179521865,2.6121618219411396,5.906109141223105,42.163070911999846,4.9712157149999987,73.10853264399978,17.915451087999944,260.26241086294124,292.99715578000416,{"$f":"BC83+BC121+BC159+BC197+BC235+BC273+BC311+BC349+BC387+BC463+BC425","v":378.03143552976542},{"$f":"BD83+BD121+BD159+BD197+BD235+BD273+BD311+BD349+BD387+BD463+BD425","v":613.14042481228921},558.70766781369821,353.86413592838295,{"$f":"BG83+BG121+BG159+BG197+BG235+BG273+BG311+BG349+BG387+BG463+BG425","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H12:$CZ46,MATCH($B46,$H12:$H46,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H12:$CZ46,MATCH($B46,$H12:$H46,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":11432.752715380877},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y35+Y44+Y45+Y43","v":8193.2999999999993},8295.2000000000007,8189.7,8702.5999999999985,8208.9000000000015,7892.3,7823.2000000000007,7845.8,8009.9000000000015,7785.9000000000005,7807.4000000000015,8162.5999999999995,9839.7000000000007,9525.5999999999967,9828.7000000000007,10181,10350.042419680936,{"$f":"AP35+AP44+AP45+AP43","v":9735.8965195822293},9931.0888172697614,10747.352532883771,10111.751115076873,9888.7673804170172,10658.591675921647,11430.346444635314,10400.555145125041,10066.141377972337,10575.705288872556,11051.06026648383,10271.99784390089,10219.487759052246,{"$f":"BC84+BC122+BC160+BC198+BC236+BC274+BC312+BC350+BC388+BC464+BC426","v":10773.44863869925},{"$f":"BD84+BD122+BD160+BD198+BD236+BD274+BD312+BD350+BD388+BD464+BD426","v":12236.180758884382},11432.752715380877,11061.966289051819,{"$f":"BG84+BG122+BG160+BG198+BG236+BG274+BG312+BG350+BG388+BG464+BG426","v":{"$error":"#VALUE!"}}]
["Total Distribuidoras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y32-Y46","v":0},0,0,0,0,0,0,0,9.9999999998544808E-2,null,null,null,null,null,null,null,null,{"$f":"AP46-AP32","v":-2.8592134731297847E-4},0,0,0,0,0,0,5.9335099831514526E-4,-5.6142400535463821E-4,7.5897900023846887E-4,-1.0045880007965025E-3,0,0,{"$f":"BC46-BC32","v":0},0,0,0,{"$error":"#VALUE!"}]
["EMR","EMG",null,null,null,null,null,{"$f":"B48","v":"EMG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMR","EMR","EMR","EMR","EMR","EMR","EMR"]
["EMR"]
["EMR",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["EMR"]
["EMR"]
["EMR"]
["EMR","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H50:$CZ84,MATCH($B54,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B54,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":374.76926759552907},{"$f":"IFERROR(IF((C54/D54-1)*100<=-100,\"-\",IF((C54/D54-1)*100=0,\"-\",(C54/D54-1)*100)),\"-\")","v":"-"},{"$f":"C54-D54","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y55+Y61+Y62","v":314.29999999999995},{"$f":"Z55+Z61+Z62","v":290.89999999999992},{"$f":"AA55+AA61+AA62","v":290.50000000000006},{"$f":"AB55+AB61+AB62","v":303.39999999999998},{"$f":"AC55+AC61+AC62","v":319.8},287.40000000000003,287,312.10000000000002,321.5,291.2,300.3,315.59999999999997,335.3,303,288.5,315.79999999999995,313.06361800000002,280.56995899999998,308.96484699999991,327.28122499999984,319.73565299999996,291.85824099999996,284.70486799999998,300.09912800000012,{"$f":"AW55+AW61+AW62","v":303.26691238404794},281.75051839898902,280.33663303157198,289.93759488178904,378.06417934170202,338.53907945629305,338.8154525299081,389.34212238696188,374.76926759552907,347.4219344416789,{"$f":"BG55+BG61+BG62","v":{"$error":"#VALUE!"}}]
["EMR","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H50:$CZ84,MATCH($B55,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B55,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":371.20643338175205},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y56:Y60)","v":312.89999999999998},299.49999999999994,293.00000000000006,296.39999999999998,315.40000000000003,292.00000000000006,290.39999999999998,306.5,319.2,299,295.3,309.39999999999998,331,306.2,293.2,311.09999999999997,311.59180500000002,284.59889999999996,306.10864299999992,326.06332799999984,316.53785599999998,300.99477999999993,287.118652,297.1804800000001,{"$f":"SUM(AW56:AW60)","v":299.54011938404796},{"$f":"SUM(AX56:AX60)","v":285.47976617022005},{"$f":"SUM(AY56:AY60)","v":282.47971526034098},{"$f":"SUM(AZ56:AZ60)","v":292.52046988178904},361.755654571702,350.48388435329304,337.58379073129112,374.91004024057889,371.20643338175205,359.30733726763594,"-"]
["EMR","ü  Residencial",{"$f":"INDEX($H50:$CZ84,MATCH($B56,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B56,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":211.90085000055302},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,122.19999999999999,117.10000000000002,121.69999999999999,135.6,120.50000000000003,118.59999999999997,128.80000000000001,139.69999999999999,127.1,119.20000000000005,130.69999999999993,147.80000000000001,131.59999999999997,125.5,136.89999999999998,142.14387200000002,131.40662499999993,131.78142299999996,150.34602100000001,151.36538299999998,138.68176300000002,132.95743699999997,139.92745900000006,150.50692963333299,142.19440614666601,137.97637790665701,150.85079479466202,194.31514704175402,188.878322079714,184.22831604899301,209.59383911277001,211.90085000055302,204.18988545015799,"-"]
["EMR","ü  Industrial",{"$f":"INDEX($H50:$CZ84,MATCH($B57,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B57,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":16.351227864814003},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.700000000000003,36,35.700000000000003,34.900000000000006,33.6,32.300000000000004,31.799999999999997,33.200000000000003,31.5,31,32.200000000000003,33,30.8,29.999999999999996,29.200000000000006,29.299999999999994,27.176191000000003,23.535032999999999,30.52227400000001,30.493801000000005,25.821646000000001,24.612591000000002,25.062581000000002,24.53517699999999,21.091464429546001,19.746676737795003,20.370080021837001,19.444212350398999,20.900365049615999,18.995312482922003,19.182365479754992,19.408357024661996,16.351227864814003,16.203737127070998,"-"]
["EMR","ü  Comercial",{"$f":"INDEX($H50:$CZ84,MATCH($B58,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B58,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":59.934647634858003},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.900000000000006,59.399999999999991,54.3,58.300000000000011,63.4,53.9,50.7,58.900000000000006,62.6,54.6,49.499999999999986,57.800000000000011,63.9,56.500000000000007,50.299999999999976,57.800000000000018,57.505635000000005,43.394503000000007,44.425771000000012,55.381603999999982,54.831954000000003,47.288457000000001,45.162835000000015,49.694747000000007,50.841400622047004,46.267599128683997,41.356824914139999,47.066069068478001,63.287021537043003,58.485905704692996,51.841165432260993,61.575629688876006,59.934647634858003,55.39561367493399,"-"]
["EMR","ü  Rural",{"$f":"INDEX($H50:$CZ84,MATCH($B59,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B59,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":33.072177573975004},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.9,43.4,47.3,42,42.7,45.7,50.199999999999989,45,44.9,46.300000000000004,54.499999999999986,44.400000000000006,46.3,46.400000000000006,46.999999999999986,45.499999999999986,44.393152000000001,48.495660999999998,61.534227999999985,49.933869000000016,46.493997999999998,46.947962999999994,45.49338400000002,43.069541999999984,36.609039990945007,36.699439910899997,42.050335566566005,33.973915232296996,34.128631698295997,35.469823307199995,35.206993981600014,32.788035046322001,33.072177573975004,33.637269282464992,"-"]
["EMR","ü  Setor público e consumo próprio",{"$f":"INDEX($H50:$CZ84,MATCH($B60,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B60,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":49.947530307552},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.4,38.500000000000007,38.6,39.5,40.1,39.6,39.1,40.600000000000009,40.5,40,39.9,43.5,42.2,41.7,41.099999999999994,41.699999999999989,40.372955000000005,37.767077999999998,37.844946999999976,39.908032999999989,38.024875000000002,43.464005999999991,38.442415000000011,39.953554999999994,40.491284708176998,40.571644246174998,40.726096851141001,41.185478435952994,49.124489244993008,48.654520778764002,47.124949788681967,51.544179367948978,49.947530307552,49.880831733007994,"-"]
["EMR","(c) Consumo não faturado",{"$f":"INDEX($H50:$CZ84,MATCH($B61,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B61,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":3.5628342137770379},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,-8.6,-2.4999999999999991,6.9999999999999991,4.4000000000000004,-4.6000000000000005,-3.4,5.6,2.2999999999999998,-7.8,5,6.2,4.3,-3.1999999999999997,-4.7000000000000011,4.7000000000000011,1.4718130000000018,-4.0289409999999988,2.8562039999999977,1.2178969999999973,3.1977969999999987,-9.1365389999999973,-2.4137839999999988,2.9186480000000001,3.7267930000000051,-3.7292477712310066,-2.1430822287689955,-2.5828750000000049,16.308524769999995,-11.944804897000004,1.2316617986170098,14.432082146382999,3.5628342137770379,-11.885402825957055,"-"]
["EMR","(d) Suprimento a concessionárias",{"$f":"INDEX($H50:$CZ84,MATCH($B62,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B62,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EMR","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H50:$CZ84,MATCH($B63,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B63,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":662.19107219465593},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y54+Y64+Y65+Y66","v":441.09999999999997},{"$f":"Z54+Z64+Z65+Z66","v":398.89999999999992},{"$f":"AA54+AA64+AA65+AA66","v":406.3},{"$f":"AB54+AB64+AB65+AB66","v":442.99999999999989},{"$f":"AC54+AC64+AC65+AC66","v":431.8},404.00000000000006,404.7,440.1,475.1,423.4,415.60000000000008,455.4,455.09999999999997,422.09999999999997,416.5,460.4,492.507227742,431.1886442949999,442.30553282499977,484.77812286899984,505.08664970699994,431.80982786899995,439.1656748929999,491.17806281300011,{"$f":"AW54+AW64+AW65+AW66","v":525.09065555424991},463.64971140423802,458.44994029183891,499.94815741615696,638.405686058745,569.35239957923204,574.62167293359107,638.63482306744186,662.19107219465593,616.98681608664901,{"$f":"BG54+BG64+BG65+BG66","v":{"$error":"#VALUE!"}}]
["EMR","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H50:$CZ84,MATCH($B64,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B64,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":132.73233932198525},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.2,65,65.899999999999991,65.799999999999983,68,69.5,71,69.699999999999989,69.599999999999994,68.800000000000011,70.900000000000006,68.599999999999966,68.099999999999994,69.400000000000006,72.699999999999989,73.600000000000023,72.23783581299999,60.829436282000003,76.633368041000011,80.806616346999988,85.263002999999998,85.096054849999973,91.655270761999958,93.056536632000075,96.247937322999988,104.066849053,106.75144024799999,104.529934599,119.35038599999999,120.13469299999994,126.00701299999997,127.45785400000017,132.73233932198525,139.60452387147069,"-"]
["EMR","(g) Intercâmbio de energia",{"$f":"INDEX($H50:$CZ84,MATCH($B65,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B65,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":39.743557981000038},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.5,1.6000000000000014,1.3999999999999986,31.200000000000003,6.3,1.6000000000000005,1.2999999999999989,11.600000000000001,37.799999999999997,11.5,2.6000000000000014,24.800000000000004,7.5,1.6999999999999993,1.2000000000000011,22.1,62.943816986000016,34.768442710999992,1.6408222650000255,23.850423785999965,39.914435850000004,3.9618189240000135,2.4800841210000044,41.254014077999898,58.045853117000007,12.246371259000002,2.4596645619999999,35.854799139000001,55.787515611999993,15.618603173999986,8.9273611849999384,14.029021516999876,39.743557981000038,12.702172638000036,"-"]
["EMR","(h) Perdas na distribuição",{"$f":"INDEX($H50:$CZ84,MATCH($B66,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B66,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":114.94590729614166},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.1,41.4,48.5,42.599999999999994,37.700000000000003,45.5,45.399999999999991,46.700000000000017,46.2,51.899999999999991,41.800000000000011,46.400000000000006,44.2,48,54.100000000000009,48.899999999999991,44.261956942999966,55.020806301999905,55.066495518999915,52.839857736000027,60.173557856999949,50.893713095000024,60.325452009999992,56.768384103000045,67.52995273020197,65.585972693249005,68.902202450266941,69.625828796367912,85.203605105043096,95.060023948938976,100.87184621868306,107.80582516347994,114.94590729614166,117.25818513549933,"-"]
["EMR","Geração Distribuida (Injetada)",{"$f":"INDEX($H51:$CZ85,MATCH($B67,$H51:$H85,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H51:$CZ85,MATCH($B67,$H51:$H85,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":71.891183822655989},{"$f":"IFERROR(IF((C67/D67-1)*100<=-100,\"-\",IF((C67/D67-1)*100=0,\"-\",(C67/D67-1)*100)),\"-\")","v":"-"},{"$f":"C67-D67","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0211829999999997,6.0978899999999996,7.1349310000000008,9.5014680000000009,11.058087999999975,12.424152000000001,13.956760999999998,18.222312000000002,22.357620154075004,25.767568655708995,40.074811190215996,38.4,55.912833090744996,56.738634932232003,53.421459033591006,67.124563347442006,71.891183822655989,"-","-"]
["EMR","(i) Perdas na Rede Básica",{"$f":"INDEX($H50:$CZ84,MATCH($B68,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B68,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":2.2804863185663806},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,5,5.3000000000000007,3.5,3.8,4.3999999999999995,3.1000000000000014,0.9,-1,7.3,4.6000000000000005,2.2999999999999989,3.6,5.3000000000000007,6.1999999999999993,3.7000000000000011,0.98861936394908345,1.2458656140735644,3.5410815643483406,1.7096096546290998,1.3666887690269904,2.24215146668107,2.509866083106687,1.283015802237232,0.172026444,1.4493644349999999,3.6631876790000004,1.7881848660000002,2.166350843087399,4.2286650251644513,5.3887288928183139,5.8185842609298355,2.2804863185663806,4.3618865442320338,"-"]
["EMR","(j) Venda de Energia CCEE",{"$f":"INDEX($H50:$CZ84,MATCH($B69,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B69,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":25.315437521894491},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.7,34.700000000000003,33.1,53.599999999999994,24.8,34.400000000000006,15,7.4,11.3,11.3,16.799999999999997,19.800000000000004,15.5,25.200000000000003,26.799999999999997,9.2999999999999972,58.441525079085245,57.172658974951737,24.395960896389667,26.225112552573506,24.017202201918277,47.695907099643193,53.471387569893324,73.188273374104909,40.016310770999986,44.784136169999996,84.674612276000005,85.372534626000046,45.544528508983056,34.124012330079147,39.137198720824706,14.695522527113141,25.315437521894491,26.482523935499703,"-"]
["EMR","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H50:$CZ84,MATCH($B70,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B70,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":517.31109873213154},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y54+Y66+Y68+Y69","v":368.2},{"$f":"Z54+Z66+Z68+Z69","v":371.99999999999989},377.40000000000009,403.1,386.1,371.70000000000005,350.5,367.1,378,361.7,363.50000000000006,384.1,398.6,381.5,375.6,377.69999999999993,416.75571938603429,394.00928989102522,391.96838497973789,408.05580494320247,405.29310182794518,392.69001266132426,401.01157366300004,431.33880127934231,{"$f":"AW54+AW66+AW68+AW69","v":410.98520232924989},393.56999169723804,437.5766354368389,446.72414317015699,510.97866379881555,471.95178076047563,484.2132263622342,517.66205433848472,517.31109873213154,495.52453005691001,{"$f":"BG54+BG66+BG68+BG69","v":{"$error":"#VALUE!"}}]
["EMR"]
["EMR"]
["EMR","(a) Energia comprada",{"$f":"INDEX($H50:$CZ84,MATCH($B73,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B73,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":445.41991490947561},{"$f":"IFERROR(IF((C73/D73-1)*100<=-100,\"-\",IF((C73/D73-1)*100=0,\"-\",(C73/D73-1)*100)),\"-\")","v":"-"},{"$f":"C73-D73","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y74:Y80)","v":368.20000000000005},372,377.4,403.10000000000014,386.1,371.69999999999993,350.50000000000006,365.1,347.5,331.9,340,356.3,368.1,403.49999999999994,372.10000000000008,371.60000000000008,408.68469638603432,385.40357989102517,383.33814397973794,396.89808994320259,390.8245238279452,377.50516666132421,{"$f":"SUM(AU74:AU80)","v":384.55846566299999},410.07502427934236,382.197862138,363.820543009,407.91168772100002,406.52952214600003,455.06583070807051,415.21314582824357,430.79176732864329,440.14338508204224,445.41991490947561,423.5548962982611,{"$f":"SUM(BG74:BG80)","v":0}]
["EMR","ü  Bilateral",{"$f":"INDEX($H50:$CZ84,MATCH($B74,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B74,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":138.93636261499998},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,145,140.60000000000002,146.89999999999998,144.9,140.99999999999997,142.30000000000001,150.00000000000006,125.3,115.2,117.9,120.39999999999998,122.6,171.29999999999998,138.20000000000002,146.10000000000005,153.24054007999999,139.28942811999994,136.77725080000005,143.71702088799992,136.71093800000011,131.56809121299983,124.72901866100005,144.94355277800003,118.72681131799999,113.12848857299998,141.79612107000003,140.32418554400002,120.68097172156163,120.43550877216435,133.59535159173976,136.95976928853426,138.93636261499998,121.78484937900001,"-"]
["EMR","ü  Leilões de Energia",{"$f":"INDEX($H50:$CZ84,MATCH($B75,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B75,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":121.35813778665438},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.1,52.800000000000004,60.3,71.700000000000017,69.8,59.8,31.800000000000011,33.199999999999989,58.4,57.4,59.7,63.900000000000006,76.7,69.100000000000009,70.2,55.800000000000011,81.98782519225287,78.897535582364043,78.440229835737881,79.058732166645228,81.38129340899998,77.450850655516135,82.093886982000015,87.084691820150567,87.037161000000012,82.882191999999989,87.20790199999999,86.617784,99.282043299322609,99.671852853387136,99.202302726903483,101.13137464138627,121.35813778665438,117.50852304101876,"-"]
["EMR","ü  Quota de Itaipu",{"$f":"INDEX($H50:$CZ84,MATCH($B76,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B76,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":82.488685261819668},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.2,71.2,71.599999999999994,72.100000000000023,69.400000000000006,69.699999999999989,71.400000000000006,71.199999999999989,62.9,63.500000000000007,64.5,64.599999999999994,62.8,63.400000000000006,64.499999999999986,64.600000000000009,64.3513616678907,64.167564625551904,65.388446342999998,65.593772872557423,63.468867418945209,63.912359775808213,65.054810004999979,64.891323681191807,62.935340817000004,63.887869432999999,65.082985651000001,65.153655602000001,64.840067687186306,82.9912232266921,84.160773009999971,84.494772152121712,82.488685261819668,82.410896194360632,"-"]
["EMR","ü  Quota do PROINFA",{"$f":"INDEX($H50:$CZ84,MATCH($B77,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B77,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":7.9613872460015713},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,6.9,8.2000000000000011,8.5999999999999979,7,7,7.8000000000000007,8.1999999999999993,6.9,7.2,7.6000000000000014,8.3000000000000007,7,7.1999999999999993,7.8000000000000007,8,6.8185329999999995,7.0785690000000008,7.8190520000000028,8.2965209999999949,6.2913859999999993,7.309094,7.828026000000003,8.1601789999999959,6.4274339999999999,6.8037239999999999,7.6495309999999987,7.7523589999999993,7.9760439999999999,8.1010439999999999,8.672405999999997,8.9548369999999995,7.9613872460015713,8.4298526838817018,"-"]
["EMR","ü  Quota de ANGRA",{"$f":"INDEX($H50:$CZ84,MATCH($B78,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B78,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":16.371807},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,11.8,11.999999999999996,12.100000000000001,11.8,11.899999999999999,12.000000000000004,12,11.8,11.899999999999999,12.000000000000004,12,11.8,12,12.099999999999998,11.999999999999996,12.062053439890711,12.062054560109289,12.194603999999998,12.194604999999996,12.080880000000001,12.215111999999998,12.349343999999995,12.348127000000005,11.832790999999999,11.964266,12.095742,12.095741,12.584168999999997,16.079025999999999,16.255718000000009,16.255717999999995,16.371807,16.371807,"-"]
["EMR","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H50:$CZ84,MATCH($B79,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B79,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":78.303534999999997},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84.9,84.299999999999983,84.700000000000017,91.700000000000017,83.2,82.3,85.199999999999989,90.5,82.2,76.7,78.299999999999983,87.100000000000023,87.2,80.499999999999986,79.300000000000026,85.100000000000009,90.224383006000025,83.908428002999997,82.718561001000069,88.037438016000067,90.891158999999988,85.049659016999982,92.503380014999948,92.647149999999954,95.238324002999974,85.154003003,94.079406000000006,94.585796999999999,71.451534999999993,87.934489999999997,88.905216000000038,92.346914000000012,78.303534999999997,77.048967999999988,"-"]
["EMR","ü  Contrato Suprimento",{"$f":"INDEX($H50:$CZ84,MATCH($B80,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B80,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78.251000000000005,9.759999954894738E-7,0,0,0,0,"-"]
["EMR","(b) Mini e microgeração distribuída",{"$f":"INDEX($H50:$CZ84,MATCH($B81,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B81,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":71.891183822655989},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7,3.6000000000000005,6.0000000000000009,8.0710230000000003,8.6057099999999984,8.6302410000000016,11.157715,14.468577999999999,15.184845999999999,16.453108000000004,21.263777000000005,28.78729442925,29.749433625238002,29.664938178838998,40.194573653157001,55.912833090744996,56.738634932232003,53.421459033591006,67.124563347441992,71.891183822655989,71.969633758648996,"-"]
["EMR","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H50:$CZ84,MATCH($B82,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B82,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,26,29.799999999999997,23.5,27.799999999999997,28.7,-28.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EMR","(d) Liquidação na CCEE",{"$f":"INDEX($H50:$CZ84,MATCH($B83,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B83,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,2,4.5,0,0,0,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.394105909000006,0,0,"-"]
["EMR","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H50:$CZ84,MATCH($B84,$H50:$H84,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H50:$CZ84,MATCH($B84,$H50:$H84,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":517.31109873213154},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y73+Y82+Y83+Y81","v":368.20000000000005},{"$f":"Z73+Z82+Z83+Z81","v":372},{"$f":"AA73+AA82+AA83+AA81","v":377.4},{"$f":"AB73+AB82+AB83+AB81","v":403.10000000000014},{"$f":"AC73+AC82+AC83+AC81","v":386.1},371.69999999999993,350.50000000000006,367.1,378,361.7,363.5,384.1,398.6,381.49999999999994,375.7000000000001,377.60000000000008,416.75571938603434,394.00928989102516,391.96838497973795,408.05580494320259,405.29310182794518,392.6900126613242,401.01157366299998,431.33880127934236,{"$f":"AW73+AW81+AW82+AW83","v":410.98515656724999},393.569976634238,437.57662589983903,446.72409579915706,510.97866379881549,471.95178076047557,484.21322636223431,517.66205433848427,517.31109873213154,495.52453005691007,{"$f":"BG73+BG81+BG82+BG83","v":{"$error":"#VALUE!"}}]
["EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y70-Y84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN84-AN70","v":-9.9999999999852207E-2},{"$f":"AO84-AO70","v":0},{"$f":"AP84-AP70","v":0},{"$f":"AQ84-AQ70","v":0},{"$f":"AR84-AR70","v":0},0,0,null,null,null,null,null,null,0,{"$f":"BB84-BB70","v":0},{"$f":"BC84-BC70","v":0},0,{"$f":"BE84-BE70","v":0},{"$f":"BF84-BF70","v":0},{"$f":"BG84-BG70","v":{"$error":"#VALUE!"}}]
["ENF","ENF",null,null,null,null,null,{"$f":"B86","v":"ENF"}]
["ENF"]
["ENF",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22"]
["ENF"]
["ENF"]
["ENF"]
["ENF","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H88:$CZ122,MATCH($B92,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B92,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},{"$f":"IFERROR(IF((C92/D92-1)*100<=-100,\"-\",IF((C92/D92-1)*100=0,\"-\",(C92/D92-1)*100)),\"-\")","v":"-"},{"$f":"C92-D92","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y93+Y99+Y100","v":81.400000000000006},{"$f":"Z93+Z99+Z100","v":80.899999999999991},{"$f":"AA93+AA99+AA100","v":79.800000000000011},{"$f":"AB93+AB99+AB100","v":78.400000000000006},{"$f":"AC93+AC99+AC100","v":79.3},76.499999999999986,76.100000000000009,75.799999999999983,74.599999999999994,73.399999999999991,74.099999999999994,75.3,76.7,73.800000000000011,74,75.999999999999986,73.479214000000013,66.924504999999982,73.105849999999975,76.581087999999994,74.772558000000004,72.147082999999981,73.012619000000043,72.790001000000018,{"$f":"AW93+AW99+AW100","v":71.784840856950012},{"$f":"AX93+AX99+AX100","v":70.554951890744007},{"$f":"AY93+AY99+AY100","v":70.392260175135988},{"$f":"AZ93+AZ99+AZ100","v":71.03171552261901}]
["ENF","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H88:$CZ122,MATCH($B93,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B93,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y94:Y98)","v":81.2},81.399999999999991,81.900000000000006,76.600000000000009,78.8,76.899999999999991,77.100000000000009,74.799999999999983,74.5,74.599999999999994,73.099999999999994,73.899999999999991,76,73.900000000000006,75.099999999999994,75.199999999999989,73.307997000000015,67.982932999999989,72.492241999999976,76.65809999999999,74.402420000000006,72.845502999999979,73.83747500000004,72.451078000000024,{"$f":"SUM(AW94:AW98)","v":71.229457856950006},{"$f":"SUM(AX94:AX98)","v":70.025067864947005},{"$f":"SUM(AY94:AY98)","v":71.239826200932995},{"$f":"SUM(AZ94:AZ98)","v":72.44733152261901}]
["ENF","ü  Residencial",{"$f":"INDEX($H88:$CZ122,MATCH($B94,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B94,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.6,40.199999999999996,40.5,39.100000000000009,39.6,39.9,41.400000000000006,40.199999999999989,40.299999999999997,41.3,40.5,40.599999999999994,41.2,40.799999999999997,42,41.5,41.311509000000001,42.647412999999986,43.634636,44.474079000000003,43.327204999999999,43.270406999999999,43.915849000000009,42.364743000000033,41.687109810000003,41.390994999999997,43.189335329999999,43.793825216999998]
["ENF","ü  Industrial",{"$f":"INDEX($H88:$CZ122,MATCH($B95,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B95,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.6,12.6,12.500000000000004,10.199999999999999,11.2,10.900000000000002,9.8999999999999986,7.6000000000000014,7.1,7.3000000000000007,7.4,6.8000000000000007,6.5,6.4,6.9,6.5,5.4095450000000005,4.1429519999999984,6.1778670000000009,6.353333000000001,5.8146589999999998,5.6353279999999986,5.9620840000000026,5.1298690000000029,4.5660895946919995,4.4414140802020006,4.3969763355299998,4.2681261235530004]
["ENF","ü  Comercial",{"$f":"INDEX($H88:$CZ122,MATCH($B96,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B96,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,17.299999999999997,16.900000000000006,17,17.5,15.899999999999999,15.5,16.399999999999999,16.899999999999999,16,15.300000000000004,16.200000000000003,17.8,16.499999999999996,15.8,17.100000000000005,16.838347000000002,11.865434999999998,13.147227999999995,16.162714999999999,15.999718000000001,14.748887999999997,14.977999999999998,16.038003000000003,16.179460383139002,15.355553771558,14.721068469084001,15.297222573413999]
["ENF","ü  Rural",{"$f":"INDEX($H88:$CZ122,MATCH($B97,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B97,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.2,1.4999999999999996,1.2000000000000002,1.5,1.2999999999999998,1.2999999999999998,1.5,1.3,1.3,1.2999999999999998,1.1999999999999997,1.4,1.3000000000000003,1.5,1.2999999999999994,1.216661,1.3024789999999997,1.4135289999999996,1.3092960000000002,1.3293509999999999,1.306419,1.3572600000000001,1.1772170000000006,1.097979,1.0407500000000001,1.0898969999999999,0.95047700000000013]
["ENF","ü  Setor público e consumo próprio",{"$f":"INDEX($H88:$CZ122,MATCH($B98,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B98,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.199999999999999,10.1,10.5,9.1,9,8.9,9,9.1,8.9,8.7000000000000011,8.5999999999999979,9.0999999999999979,9.1,8.9,8.8999999999999968,8.800000000000006,8.5319350000000007,8.0246540000000017,8.118981999999999,8.3586769999999966,7.9314869999999997,7.8844610000000008,7.6242820000000027,7.7412459999999967,7.6988190691189997,7.796355013187001,7.8425490663189992,8.1376806086519995]
["ENF","(c) Consumo não faturado",{"$f":"INDEX($H88:$CZ122,MATCH($B99,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B99,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,-0.5,-2.1,1.7999999999999998,0.5,-0.4,-1,1,0.1,-1.2000000000000002,1,1.4000000000000001,0.7,-9.9999999999999978E-2,-1.1000000000000001,0.8,0.17121699999999873,-1.0584279999999999,0.61360800000000015,-7.7011999999998748E-2,0.37013799999999902,-0.69842000000000004,-0.82485599999999981,0.33892300000000075,0.55538299999999985,0.52988402579700056,-0.84756602579700124,-1.4156160000000009]
["ENF","(d) Suprimento a concessionárias",{"$f":"INDEX($H88:$CZ122,MATCH($B100,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B100,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H88:$CZ122,MATCH($B101,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B101,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y92+Y102+Y103+Y104","v":92.8},{"$f":"Z92+Z102+Z103+Z104","v":92.1},{"$f":"AA92+AA102+AA103+AA104","v":92.7},{"$f":"AB92+AB102+AB103+AB104","v":91.4},{"$f":"AC92+AC102+AC103+AC104","v":93.899999999999991},91.199999999999989,93.9,94.499999999999986,93.899999999999991,93.1,94.1,94.5,97.000000000000014,94.000000000000014,95.4,96,93.485300000000038,86.948847999999984,96.137278999999978,98.552855000000008,98.557642000000016,94.890181999999982,96.814220000000034,93.711565000000022,{"$f":"AW92+AW102+AW103+AW104","v":95.295250968500014},{"$f":"AX92+AX102+AX103+AX104","v":94.02399100597502},{"$f":"AY92+AY102+AY103+AY104","v":95.418666181337983},{"$f":"AZ92+AZ102+AZ103+AZ104","v":95.065580368256008}]
["ENF","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H88:$CZ122,MATCH($B102,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B102,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.1,2,2.8,2.9000000000000004,4.2,6.2000000000000011,6.5,6.8000000000000007,6.8999999999999986,7,7.2,6.8999999999999995,6.9000000000000012,7.1000000000000023,6.9391639999999999,6.4411100000000001,8.2942840000000011,8.603154,9.1033019999999993,9.1180237650000038,9.0286789999999932,7.9654969999999956,8.6404569999999978,9.6419960000000007,10.003181,9.5618449999999999]
["ENF","(g) Intercâmbio de energia",{"$f":"INDEX($H88:$CZ122,MATCH($B103,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B103,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3,7.2,7.6000000000000014,7.2999999999999972,8,7.3000000000000007,9.0999999999999979,9.3000000000000043,9.1,8.9,9.1000000000000014,9,9.9,9.2999999999999989,9.9000000000000039,9.5000000000000018,9.254230999999999,9.0823359999999997,10.157239000000004,9.5590200000000003,10.154795000000004,9.378975999999998,9.9278080000000024,8.830491999999996,9.4093870000000006,8.553623,8.6759160000000008,7.931223596999998]
["ENF","(h) Perdas na distribuição",{"$f":"INDEX($H88:$CZ122,MATCH($B104,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B104,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,4,5.2000000000000011,3.6999999999999993,3.8,4.5000000000000009,4.5,3.1999999999999993,3.7,4,3.9999999999999991,3.2000000000000011,3.2,4,4.6000000000000014,3.3999999999999986,3.8126910000000098,4.5008970000000126,4.5799060000000011,3.8095930000000084,4.526987000000001,4.2460992349999982,4.845113999999997,4.125575000000012,5.4605661115500039,5.2734201152309996,6.3473090062019963,6.5407962486369975]
["ENF","Geração Distribuida (Injetada)",{"$f":"INDEX($H89:$CZ123,MATCH($B105,$H89:$H123,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H89:$CZ123,MATCH($B105,$H89:$H123,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},{"$f":"IFERROR(IF((C105/D105-1)*100<=-100,\"-\",IF((C105/D105-1)*100=0,\"-\",(C105/D105-1)*100)),\"-\")","v":"-"},{"$f":"C105-D105","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20188200000000001,0.27266999999999997,0.39761899999999994,0.54754700000000001,0.64959199999999695,0.71946499999999647,0.94437099999999918,1.1359369999999998,1.5809965149060055,1.897477505034,3.6815259800599947,4.4000000000000004]
["ENF","(i) Perdas na Rede Básica",{"$f":"INDEX($H88:$CZ122,MATCH($B106,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B106,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","(j) Venda de Energia CCEE",{"$f":"INDEX($H88:$CZ122,MATCH($B107,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B107,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H88:$CZ122,MATCH($B108,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B108,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y92+Y104+Y106+Y107","v":85.5},{"$f":"Z92+Z104+Z106+Z107","v":84.899999999999991},{"$f":"AA92+AA104+AA106+AA107","v":85.000000000000014},{"$f":"AB92+AB104+AB106+AB107","v":82.100000000000009},{"$f":"AC92+AC104+AC106+AC107","v":83.1},80.999999999999986,80.600000000000009,78.999999999999986,78.3,77.399999999999991,78.099999999999994,78.5,79.900000000000006,77.800000000000011,78.599999999999994,79.399999999999977,77.291905000000028,{"$f":"AP92+AP104+AP106+AP107","v":71.425401999999991},77.685755999999969,80.390681000000001,79.299545000000009,76.393182234999983,77.857733000000039,76.91557600000003,{"$f":"AW92+AW104+AW106+AW107","v":77.245406968500021},{"$f":"AX92+AX104+AX106+AX107","v":75.828372005975012},{"$f":"AY92+AY104+AY106+AY107","v":76.739569181337984},{"$f":"AZ92+AZ104+AZ106+AZ107","v":77.572511771256003}]
["ENF"]
["ENF"]
["ENF","(a) Energia comprada",{"$f":"INDEX($H88:$CZ122,MATCH($B111,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B111,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},{"$f":"IFERROR(IF((C111/D111-1)*100<=-100,\"-\",IF((C111/D111-1)*100=0,\"-\",(C111/D111-1)*100)),\"-\")","v":"-"},{"$f":"C111-D111","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y112:Y118)","v":85.4},{"$f":"SUM(Z112:Z118)","v":84.7},{"$f":"SUM(AA112:AA118)","v":84.8},{"$f":"SUM(AB112:AB118)","v":81.999999999999986},{"$f":"SUM(AC112:AC118)","v":83.100000000000009},{"$f":"SUM(AD112:AD118)","v":81.000000000000014},80.599999999999994,79.000000000000014,78.3,77.400000000000006,78,78.499999999999972,79.8,77.700000000000017,78.59999999999998,79.199999999999989,77.047414000000032,{"$f":"SUM(AP112:AP118)","v":71.027811000000014},77.152363999999949,79.784912999999975,78.520749000000009,75.549494234999941,76.744336000000033,75.574901000000068,{"$f":"SUM(AW112:AW118)","v":75.166460000000001},{"$f":"SUM(AX112:AX118)","v":73.596388999999988},{"$f":"SUM(AY112:AY118)","v":73.891922999999991},{"$f":"SUM(AZ112:AZ118)","v":73.375680978000005}]
["ENF","ü  Bilateral",{"$f":"INDEX($H88:$CZ122,MATCH($B112,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B112,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","ü  Leilões de Energia",{"$f":"INDEX($H88:$CZ122,MATCH($B113,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B113,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","ü  Quota de Itaipu",{"$f":"INDEX($H88:$CZ122,MATCH($B114,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B114,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","ü  Quota do PROINFA",{"$f":"INDEX($H88:$CZ122,MATCH($B115,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B115,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,1.9,2.2999999999999998,2.3000000000000007,1.9,1.9,2,2.2999999999999998,1.8,1.9000000000000001,2,2.0999999999999996,1.8,1.9000000000000001,1.7000000000000004,1.9999999999999998,1.6766740544733352,1.6649124172775569,1.847756528249108,1.9898859999999994,1.5010889999999999,1.7475350000000001,1.8829040000000004,1.9629889999999994,1.5652760000000001,1.6537669999999998,1.8556349999999999,1.8804660000000002]
["ENF","ü  Quota de ANGRA",{"$f":"INDEX($H88:$CZ122,MATCH($B116,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B116,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H88:$CZ122,MATCH($B117,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B117,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","ü  Contrato Suprimento",{"$f":"INDEX($H88:$CZ122,MATCH($B118,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B118,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.5,82.8,82.5,79.699999999999989,81.2,79.100000000000009,78.599999999999994,76.700000000000017,76.5,75.5,76,76.399999999999977,78,75.800000000000011,76.899999999999977,77.199999999999989,75.370739945526694,69.362898582722451,75.304607471750842,77.795026999999976,77.019660000000016,73.801959234999941,74.861432000000036,73.611912000000075,73.601184000000003,71.942621999999986,72.036287999999985,71.495214978000007]
["ENF","(b) Mini e microgeração distribuída",{"$f":"INDEX($H88:$CZ122,MATCH($B119,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B119,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.20000000000000004,0.24449099999999999,0.39759100000000003,0.53339199999999987,0.60576799999999986,0.77879600000000004,0.84368800000000022,1.1133970000000002,1.3406749999999996,2.0789469684999999,2.2319830059750001,2.8476461813380003,4.1968307932559998]
["ENF","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H88:$CZ122,MATCH($B120,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B120,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.19999999999999998,0.2,9.9999999999999978E-2,0,0,0,0,0,0,0.1,0,0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","(d) Liquidação na CCEE",{"$f":"INDEX($H88:$CZ122,MATCH($B121,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B121,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENF","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H88:$CZ122,MATCH($B122,$H88:$H122,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H88:$CZ122,MATCH($B122,$H88:$H122,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y111+Y120+Y121+Y119","v":85.5},{"$f":"Z111+Z120+Z121+Z119","v":84.9},{"$f":"AA111+AA120+AA121+AA119","v":85},{"$f":"AB111+AB120+AB121+AB119","v":82.09999999999998},{"$f":"AC111+AC120+AC121+AC119","v":83.100000000000009},81.000000000000014,80.599999999999994,79.000000000000014,78.3,77.400000000000006,78.099999999999994,78.499999999999972,79.899999999999991,77.700000000000017,78.699999999999974,79.399999999999991,77.291905000000028,71.42540200000002,77.685755999999955,80.390680999999972,79.299545000000009,76.393182234999941,77.857733000000039,76.915576000000073,{"$f":"AW111+AW119+AW120+AW121","v":77.245406968500006},{"$f":"AX111+AX119+AX120+AX121","v":75.828372005974984},{"$f":"AY111+AY119+AY120+AY121","v":76.739569181337998},{"$f":"AZ111+AZ119+AZ120+AZ121","v":77.572511771256003}]
["ENF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y108-Y122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO122-AO108","v":0},0,0,0,0,0]
["ESE","ESE",null,null,null,null,null,{"$f":"B124","v":"ESE"}]
["ESE"]
["ESE",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["ESE"]
["ESE"]
["ESE"]
["ESE","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H126:$CZ160,MATCH($B130,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B130,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":665.78583910606903},{"$f":"IFERROR(IF((C130/D130-1)*100<=-100,\"-\",IF((C130/D130-1)*100=0,\"-\",(C130/D130-1)*100)),\"-\")","v":"-"},{"$f":"C130-D130","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y131+Y137+Y138","v":744.6},{"$f":"Z131+Z137+Z138","v":707.50000000000011},{"$f":"AA131+AA137+AA138","v":664.3},{"$f":"AB131+AB137+AB138","v":736.8},{"$f":"AC131+AC137+AC138","v":736.9},683.2,615.50000000000011,711.09999999999991,740.80000000000007,690.5,667.09999999999991,747.6,755,727.09999999999991,653.4,743.10000000000014,761.93754485400018,647.45743922100007,636.25694721400021,746.4941812779997,745.08486663799999,687.85014842800001,633.0672641839999,713.36789069899987,{"$f":"AW131+AW137+AW138","v":615.28491052686411},574.71398919653211,513.79560729717105,613.72222438502911,622.84351722448491,584.04147900652322,540.83709565203208,633.16990533950138,{"$f":"BE131+BE137+BE138","v":665.78583910606903},607.77576925165704,{"$f":"BG131+BG137+BG138","v":{"$error":"#VALUE!"}}]
["ESE","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H126:$CZ160,MATCH($B131,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B131,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":645.86618543432201},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y132:Y136)","v":632.20000000000005},601.20000000000005,569.1,611.39999999999986,625.9,601.30000000000007,535.70000000000005,595,634.1,605.6,566.69999999999993,630.80000000000007,644.1,638.19999999999993,577.9,640.50000000000011,663.24702000000002,577.97280699999988,553.21576800000025,639.36669599999982,643.50722099999996,613.70926300000008,554.1176539999999,595.66325799999981,{"$f":"SUM(AW132:AW136)","v":619.69784711686407},{"$f":"SUM(AX132:AX136)","v":573.68425548253208},{"$f":"SUM(AY132:AY136)","v":525.74281428117104},{"$f":"SUM(AZ132:AZ136)","v":588.39758238502907},614.08744432448498,588.08899575652322,541.04653712063214,615.51235469264839,645.86618543432201,621.21409909745898,"-"]
["ESE","ü  Residencial",{"$f":"INDEX($H126:$CZ160,MATCH($B132,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B132,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":371.66090446067398},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269.5,256.39999999999998,239.70000000000005,253.10000000000002,269.39999999999998,265.80000000000007,227.6,248.1,275.8,266.90000000000003,238.2,265.60000000000002,288.60000000000002,286.39999999999998,249.20000000000005,275.79999999999995,306.58727700000003,293.209407,261.47534599999994,298.74854999999991,306.04027399999995,307.6546800000001,275.64648199999988,295.98355500000002,322.18160391000401,298.24536369002101,273.08356293000503,303.21441399999998,330.98203911250897,322.68319830014212,297.84099376660009,339.59969022412685,371.66090446067398,366.93989575517304,"-"]
["ESE","ü  Industrial",{"$f":"INDEX($H126:$CZ160,MATCH($B133,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B133,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":23.031421092915},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.400000000000006,61.099999999999994,59,55.900000000000006,54.4,53.4,52,53.900000000000006,52.7,48.8,49.7,49.8,47,47.7,49.7,49.400000000000006,46.789288999999997,42.865724,47.248204999999984,47.612238000000019,43.183987000000002,44.331327000000016,42.534746000000013,41.753652999999986,41.000130330741001,40.208464226379995,36.584904033554004,38.917436191225001,35.775118768490003,34.69039257787901,24.814117933711003,24.006256717871992,23.031421092915,24.255144251523003,"-"]
["ESE","ü  Comercial",{"$f":"INDEX($H126:$CZ160,MATCH($B134,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B134,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":106.316238569468},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138.1,129.00000000000003,118,127.89999999999998,130.30000000000001,125.6,110.49999999999997,123.4,132.1,127.9,117.89999999999998,130.60000000000002,135.4,133.99999999999997,118.70000000000005,128.00000000000003,128.46883099999999,92.212254000000001,91.152387000000033,112.74058899999994,110.758484,102.94320499999996,99.228953999999959,111.52895999999998,113.004300552456,105.21342913155601,94.46810914637301,103.508097833701,107.591268641271,102.84705889014302,92.678312390811982,101.07473563603401,106.316238569468,102.385508288387,"-"]
["ESE","ü  Rural",{"$f":"INDEX($H126:$CZ160,MATCH($B135,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B135,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":35.782086710397003},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,24.7,22.799999999999997,37.799999999999997,38.700000000000003,22.599999999999994,15.6,31.799999999999997,34.299999999999997,23.400000000000006,26,38.700000000000003,35.200000000000003,26.5,20.5,41.099999999999994,38.090917000000005,20.211654999999993,20.98870500000001,40.364855000000006,43.137988,23.825296999999999,22.826975000000004,37.704540000000009,34.332333166593003,21.369175964349996,18.659504346972,34.188339377959998,35.383827181087,22.207506522261994,21.434119084366003,40.80858645312,35.782086710397003,20.966403439547996,"-"]
["ESE","ü  Setor público e consumo próprio",{"$f":"INDEX($H126:$CZ160,MATCH($B136,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B136,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":109.075534600868},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128.19999999999999,130,129.6,136.69999999999993,133.1,133.9,130,137.80000000000001,139.19999999999999,138.6,134.9,146.1,137.9,143.6,139.79999999999998,146.20000000000002,143.31070600000001,129.47376700000004,132.35112500000002,139.90046399999994,140.38648800000001,134.95475400000001,113.88049700000005,108.69254999999998,109.17947915706999,108.64782247022499,102.946733824267,108.56929498214301,104.355190621128,105.660839466097,104.27899394514296,110.02308566149608,109.075534600868,106.66714736282799,"-"]
["ESE","(c) Consumo não faturado",{"$f":"INDEX($H126:$CZ160,MATCH($B137,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B137,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":15.97612567174701},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4,-2.9,-13.5,18.7,5.8,-11.399999999999999,-10.3,15.5,3,-11.7,5.0999999999999996,14.5,9.5,-6.3,-11.099999999999998,11.299999999999997,5.2405660000000065,-14.696237000000002,1.0778009999999991,10.977551999999996,5.7499959999999994,-13.756154000000009,-6.7668349999999915,22.133272000000012,-7.8321439899999969,-2.215721026000014,-14.938143983999995,21.847380000000005,5.272775899999993,-7.4526307499999964,-3.4699394686000007,13.913426646852997,15.97612567174701,-17.063674845802016,"-"]
["ESE","(d) Suprimento a concessionárias",{"$f":"INDEX($H126:$CZ160,MATCH($B138,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B138,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":3.9435280000000001},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114.8,109.2,108.69999999999999,106.69999999999999,105.2,93.3,90.100000000000023,100.59999999999997,103.7,96.6,95.300000000000011,102.29999999999995,101.4,95.199999999999989,86.6,91.30000000000004,93.449958854000045,84.180869221000165,81.96337821399996,96.149933277999935,95.827649637999983,87.897039427999957,85.716445183999951,95.571360699000081,3.4192074000000003,3.2454547399999991,2.9909369999999997,3.4772619999999996,3.4832970000000003,3.4051140000000011,3.2604979999999983,3.7441239999999993,3.9435280000000001,3.6253450000000007,"-"]
["ESE","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H126:$CZ160,MATCH($B139,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B139,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1026.5510734724498},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y130+Y140+Y141+Y142","v":1004.4},{"$f":"Z130+Z140+Z141+Z142","v":960.90000000000009},{"$f":"AA130+AA140+AA141+AA142","v":916.90000000000009},{"$f":"AB130+AB140+AB141+AB142","v":993.5},{"$f":"AC130+AC140+AC141+AC142","v":1013.4},935.60000000000014,869.2,985.8,1025.3000000000002,952.8,934.2,1026.2,1051.3999999999999,985.39999999999986,873.29999999999984,996.50000000000011,1019.5073972150001,866.05891076100011,859.8744243670003,1005.636982643,1017.1237894969998,935.73452192900015,912.55467642899953,1029.1652248989999,{"$f":"AW130+AW140+AW141+AW142","v":894.04963743600024},811.11888860635031,743.26102301865001,859.37593804687003,902.96656754347509,862.33292380990031,838.23450103475011,954.75359086304957,{"$f":"BE130+BE140+BE141+BE142","v":1026.5510734724498},947.82447864189999,{"$f":"BG130+BG140+BG141+BG142","v":{"$error":"#VALUE!"}}]
["ESE","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H126:$CZ160,MATCH($B140,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B140,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":188.25070135237732},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.4,162.4,163.19999999999999,158.70000000000005,163,157.5,162.60000000000002,174.5,169.3,157.39999999999998,164.90000000000003,165.39999999999998,159.30000000000001,139.39999999999998,101.69999999999999,108.80000000000001,111.889732564,86.07472646799998,95.806048147000013,102.90618139500003,104.76521328199998,103.62893271000003,131.99278495800002,150.07540458699998,147.88031535499996,130.55496226,123.83484399999999,135.15533100000002,143.51291899999998,154.86641100000006,172.31974499999993,178.34061494900018,188.25070135237732,195.22026555830857,"-"]
["ESE","(g) Intercâmbio de energia",{"$f":"INDEX($H126:$CZ160,MATCH($B141,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B141,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":12.723805818999978},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6,5.5,5.2000000000000011,16.099999999999998,16.399999999999999,16.100000000000001,16.799999999999997,16.299999999999997,22.8,21.3,21.4,25.099999999999994,33.799999999999997,39,40.5,49.5,48.897564589999988,40.323533393000062,48.770443619000048,59.118256405999944,60.113552561000049,57.129916534000031,59.810689024999874,63.562391503000072,12.168235166999999,11.111714935,9.7402129100000003,11.573871867999999,11.962361726000012,10.866393286999909,10.057229999000072,11.960239053000009,12.723805818999978,10.991025329000109,"-"]
["ESE","(h) Perdas na distribuição",{"$f":"INDEX($H126:$CZ160,MATCH($B142,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B142,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":159.79072719500365},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.8,85.5,84.200000000000017,81.899999999999977,97.1,78.800000000000011,74.299999999999983,83.900000000000034,92.4,83.6,80.800000000000011,88.099999999999966,103.3,79.899999999999991,77.699999999999974,95.100000000000037,96.782555206999817,92.203211678999978,79.040985386999921,97.118363564000163,107.1601570159999,87.125524257000009,87.683938261999685,102.15953811000003,118.71617638713614,94.738222214818165,95.890358811479061,98.924510793840966,124.64776959299007,112.55864051637704,115.02043038371809,131.28283152154799,159.79072719500365,133.83741850293424,"-"]
["ESE","Geração Distribuida (Injetada)",{"$f":"INDEX($H127:$CZ161,MATCH($B143,$H127:$H161,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H127:$CZ161,MATCH($B143,$H127:$H161,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":48.651429144449999},{"$f":"IFERROR(IF((C143/D143-1)*100<=-100,\"-\",IF((C143/D143-1)*100=0,\"-\",(C143/D143-1)*100)),\"-\")","v":"-"},{"$f":"C143-D143","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.198696,4.0004099999999996,5.2120879999999996,8.0197939999999992,9.4659750000000642,10.220053000000043,10.983801999999967,13.365275999999994,16.010107000000001,15.570428,16.297640999999999,20.904696999999999,27.415354000000001,27.698851999999999,28.740656561944,48.724399591050002,48.651429144449999,"-","-"]
["ESE","(i) Perdas na Rede Básica",{"$f":"INDEX($H126:$CZ160,MATCH($B144,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B144,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":17.646524679054398},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.600000000000001,18.599999999999998,19.700000000000003,17.099999999999994,20.9,22.1,15.299999999999997,16,21,23,16.100000000000001,19.899999999999999,23,28,16.900000000000006,19.799999999999997,24.847138411404032,25.422085037030314,17.15148361854601,19.605896243019657,22.980710558683608,24.07263563801985,18.633924613666267,22.063017509279135,25.796082233999996,21.875535632000002,14.818926398,16.209780605999999,22.045077614736975,18.298985710797581,17.787715501361191,15.246652029104261,17.646524679054398,17.467699686175077,"-"]
["ESE","(j) Venda de Energia CCEE",{"$f":"INDEX($H126:$CZ160,MATCH($B145,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B145,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0.28496409100003073},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.1,113,103.4,119,3.9,84.899999999999991,90.000000000000014,24.399999999999977,6.7,40.9,43.6,17,12.4,18.100000000000001,61.499999999999993,12.199999999999996,31.635860876560269,70.238930924481764,58.251386584977709,-1.142266019797944E-3,0.20103178499999921,5.825079147000098,12.300499673114363,173.1885606155704,4.182468134999886,23.111751097999804,53.168423411999797,21.844144279000002,5.0893942783548551,21.650730964981456,20.707154869864667,47.918817994798971,0.28496409100003073,11.470336751524883,"-"]
["ESE","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H126:$CZ160,MATCH($B146,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B146,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":843.50805507112716},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y130+Y142+Y144+Y145","v":919.1},{"$f":"Z130+Z142+Z144+Z145","v":924.60000000000014},{"$f":"AA130+AA142+AA144+AA145","v":871.6},{"$f":"AB130+AB142+AB144+AB145","v":954.8},{"$f":"AC130+AC142+AC144+AC145","v":858.8},869,795.1,835.4,860.90000000000009,838,807.59999999999991,872.6,893.69999999999993,853.09999999999991,809.49999999999989,870.20000000000016,915.20309934896432,835.3216668615122,790.70080280452385,863.21729881899967,875.42676599768356,804.87338747002002,751.68562673278018,1010.7790069338495,{"$f":"AW130+AW142+AW144+AW145","v":763.9796372830001},714.4394981413501,677.67331591864991,750.70066006387015,774.62575871056674,736.54983619867926,694.35239640697603,827.61820688495254,{"$f":"BE130+BE142+BE144+BE145","v":843.50805507112716},770.55122419229122,{"$f":"BG130+BG142+BG144+BG145","v":{"$error":"#VALUE!"}}]
["ESE"]
["ESE"]
["ESE","(a) Energia comprada",{"$f":"INDEX($H126:$CZ160,MATCH($B149,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B149,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":766.57391402398457},{"$f":"IFERROR(IF((C149/D149-1)*100<=-100,\"-\",IF((C149/D149-1)*100=0,\"-\",(C149/D149-1)*100)),\"-\")","v":"-"},{"$f":"C149-D149","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y150:Y156)","v":919.1},{"$f":"SUM(Z150:Z156)","v":924.60000000000014},{"$f":"SUM(AA150:AA156)","v":871.59999999999991},{"$f":"SUM(AB150:AB156)","v":954.8},{"$f":"SUM(AC150:AC156)","v":840.59999999999991},{"$f":"SUM(AD150:AD156)","v":869},795.1,834.40000000000009,854,836.90000000000009,806.80000000000018,870.8,890.59999999999991,843.19999999999993,807.39999999999986,865.80000000000018,910.50212634896411,830.37681386151212,783.01429480452339,834.64400104200047,821.70105141514296,779.27135868263122,739.12035385570994,995.25108940684936,{"$f":"SUM(AW150:AW156)","v":741.2168962830001},698.38975500499987,657.46998000699989,723.63630000000001,724.08782642035465,706.80807344551602,659.37161884922648,769.69090304290171,{"$f":"SUM(BE150:BE156)","v":766.57391402398457},703.90649530408336,{"$f":"SUM(BG150:BG156)","v":0}]
["ESE","ü  Bilateral",{"$f":"INDEX($H126:$CZ160,MATCH($B150,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B150,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.200000000000003,32.1,32.400000000000006,32.499999999999986,31.8,32.200000000000003,32.500000000000007,32.5,31.9,32.099999999999994,32.500000000000007,32.5,31.8,32.099999999999994,32.500000000000014,32.5,32.126640000000002,32.126640000000002,32.479680000000002,32.479680000000016,31.773599999999998,32.126640000000009,32.479680000000009,32.479680000000016,11.297280000000001,0,0,0,0,0,0,0,0,0,"-"]
["ESE","ü  Leilões de Energia",{"$f":"INDEX($H126:$CZ160,MATCH($B151,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B151,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":587.50150779183139},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494.4,506.70000000000005,488.69999999999993,552.60000000000014,484.6,520,457.9,482.40000000000009,541.79999999999995,532.70000000000005,515.10000000000014,554.20000000000005,589.1,560.49999999999989,539.19999999999993,574.20000000000016,618.25287735116092,565.46636783831548,535.28433379852345,557.70719302800035,558.2251194151429,530.50500968163124,508.49181083870985,731.18290240284932,519.13248527400015,500.89259399999992,476.49386600699989,515.14743899999996,547.05436142035467,536.74790144551605,505.50406884922643,594.95528504290189,587.50150779183139,546.69968432874055,"-"]
["ESE","ü  Quota de Itaipu",{"$f":"INDEX($H126:$CZ160,MATCH($B152,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B152,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ESE","ü  Quota do PROINFA",{"$f":"INDEX($H126:$CZ160,MATCH($B153,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B153,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":13.35899923215325},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.9,15.499999999999998,18.399999999999999,18.799999999999997,15.9,15.6,17.700000000000003,18.5,15.8,16.599999999999998,17.399999999999999,18.900000000000006,15.3,16,17.200000000000003,17.599999999999994,15.425032999999999,15.958333000000003,17.618744,18.696588999999989,14.237343999999997,16.534068999999999,17.181054000000003,17.653699999999986,12.296657999999999,13.043851,14.678751000000002,14.867929999999999,12.669786999999999,12.811213999999996,13.520063000000004,13.948142999999998,13.35899923215325,14.258775975342976,"-"]
["ESE","ü  Quota de ANGRA",{"$f":"INDEX($H126:$CZ160,MATCH($B154,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B154,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":25.724981},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.7,27.2,27.699999999999996,27.800000000000011,27.1,27.5,27.699999999999996,27.799999999999997,27.2,27.5,27.699999999999996,27.799999999999997,26.2,26.500000000000004,26.799999999999994,26.700000000000006,26.156264991803283,26.156261008196729,26.443705999999999,26.443691000000015,26.040960000000002,26.330304000000002,26.619648000000005,26.618136000000007,23.736995,24.000739999999997,24.264485000000001,24.264485000000001,25.715482000000002,26.001208999999996,26.286937000000009,26.286936000000026,25.724981,25.724981,"-"]
["ESE","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H126:$CZ160,MATCH($B155,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B155,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":139.988426},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348.9,343.1,304.39999999999998,323.09999999999991,281.2,273.7,259.30000000000007,273.20000000000005,237.3,228,214.09999999999997,237.39999999999998,228.2,208.10000000000002,191.7,214.7999999999999,218.54131100600003,190.669212015,171.18783100599984,199.31684801400002,191.42402800000002,173.77533600099997,154.34816101700011,187.316671004,174.75347800900002,160.45257000499998,142.03287799999995,169.35644600000001,138.64819599999996,131.24774899999997,114.06055000000003,134.50053899999992,139.988426,117.22305399999999,"-"]
["ESE","ü  Contrato Suprimento",{"$f":"INDEX($H126:$CZ160,MATCH($B156,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B156,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ESE","(b) Mini e microgeração distribuída",{"$f":"INDEX($H126:$CZ160,MATCH($B157,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B157,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":48.651429144449999},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1,2.4999999999999996,4.2000000000000011,4.7009730000000003,4.9448529999999993,7.6865079999999999,10.860749000000002,11.599388999999999,11.084595,12.454473000000004,15.194400999999999,17.646710037999998,16.049770390350002,20.203271678650001,27.063639947870005,34.081060497475001,30.382058773899992,34.970156003750013,48.724399591049995,48.651429144449999,42.611359833900003,"-"]
["ESE","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H126:$CZ160,MATCH($B158,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B158,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.9,0.79999999999999993,1.0999999999999999,1.5,-1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ESE","(d) Liquidação na CCEE",{"$f":"INDEX($H126:$CZ160,MATCH($B159,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B159,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":28.282711902692537},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,18.2,0,0,1,6.9,0.20000000000000018,0,0.70000000000000018,1.6,8.1,0,0,0,0,0,17.712548777000105,42.126325582540595,14.517433787388462,0.11079987707073968,0.33351652700002887,5.1166401079999337,0,0,0,16.456871792737076,-0.64029602073703629,1.0621553999984101E-2,9.2029042510000885,28.282711902692537,24.033369054307752,"-"]
["ESE","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H126:$CZ160,MATCH($B160,$H126:$H160,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H126:$CZ160,MATCH($B160,$H126:$H160,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":843.50805507112716},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y149+Y158+Y159+Y157","v":919.1},{"$f":"Z149+Z158+Z159+Z157","v":924.60000000000014},{"$f":"AA149+AA158+AA159+AA157","v":871.59999999999991},{"$f":"AB149+AB158+AB159+AB157","v":954.8},{"$f":"AC149+AC158+AC159+AC157","v":858.8},869,795.1,835.40000000000009,860.9,838.00000000000011,807.60000000000014,872.6,893.69999999999993,852.9,809.89999999999986,870.00000000000023,915.20309934896409,835.32166686151209,790.70080280452339,863.21729881900058,875.42676599768356,804.87338747001968,751.68562673278063,1010.7790069338494,{"$f":"AW149+AW157+AW158+AW159","v":763.98024642900009},714.43952539534985,677.67325168564992,750.69993994787001,774.62575871056674,736.54983619867892,694.35239640697648,827.61820688495175,{"$f":"BE149+BE157+BE158+BE159","v":843.50805507112716},770.5512241922911,{"$f":"BG149+BG157+BG158+BG159","v":{"$error":"#VALUE!"}}]
["ESE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y146-Y160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO160-AO146","v":0},0,0,0,0,0,0,0,{"$f":"AW160-AW146","v":6.0914599998795893E-4},2.7253999746790214E-5,-6.4232999989144446E-5,-7.2011600013865973E-4,0,0,0,0,{"$f":"BE160-BE146","v":0},{"$f":"BF160-BF146","v":0},{"$f":"BG160-BG146","v":{"$error":"#VALUE!"}}]
["EBO","EBO",null,null,null,null,null,{"$f":"B162","v":"EBO"}]
["EBO"]
["EBO",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23"]
["EBO"]
["EBO"]
["EBO"]
["EBO","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H164:$CZ198,MATCH($B168,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B168,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},{"$f":"IFERROR(IF((C168/D168-1)*100<=-100,\"-\",IF((C168/D168-1)*100=0,\"-\",(C168/D168-1)*100)),\"-\")","v":"-"},{"$f":"C168-D168","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y169+Y175+Y176","v":153.20000000000002},{"$f":"Z169+Z175+Z176","v":152.30000000000004},{"$f":"AA169+AA175+AA176","v":148.30000000000001},{"$f":"AB169+AB175+AB176","v":148.79999999999998},{"$f":"AC169+AC175+AC176","v":149.5},138.29999999999998,120.60000000000001,141.50000000000006,143,136.10000000000002,135.69999999999999,147.6,140.80000000000001,141.69999999999999,126.59999999999998,145.39999999999998,144.71044999999998,128.81765400000003,127.27411999999997,144.77741200000006,140.64501800000002,137.08874399999993,130.966353,146.238362,{"$f":"AW169+AW175+AW176","v":140.61098765430501},{"$f":"AX169+AX175+AX176","v":137.53039473620299},{"$f":"AY169+AY175+AY176","v":127.93365274331001},{"$f":"AZ169+AZ175+AZ176","v":144.69319840322601},143.85665888370499]
["EBO","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H164:$CZ198,MATCH($B169,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B169,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y170:Y174)","v":153.30000000000001},152.70000000000002,149.80000000000001,146.29999999999998,149.1,138.6,123.4,138.20000000000005,143.4,138.20000000000002,134.19999999999999,143.79999999999998,140.10000000000002,141.39999999999998,130.39999999999998,140.89999999999998,143.85355299999998,132.15333500000003,127.36332799999997,143.66890600000005,138.78305700000001,139.36888599999995,133.03422799999998,140.778684,{"$f":"SUM(AW170:AW174)","v":142.303746654305},{"$f":"SUM(AX170:AX174)","v":138.217166736205},{"$f":"SUM(AY170:AY174)","v":130.694982743308},{"$f":"SUM(AZ170:AZ174)","v":141.728910403226},144.38875588370499]
["EBO","ü  Residencial",{"$f":"INDEX($H164:$CZ198,MATCH($B170,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B170,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.9,59.1,57.800000000000011,59.899999999999977,61.2,61.899999999999991,57.099999999999994,60.200000000000017,62.5,61.900000000000006,57.699999999999989,62.599999999999994,64.7,65.600000000000009,59.899999999999977,64.2,69.755223000000001,71.016624000000007,64.15163499999997,71.708641,72.293804000000009,72.424126999999984,67.746183999999971,71.935007000000013,76.108036575,73.294416000000012,68.671902999999986,75.804324000000008,79.125068623592]
["EBO","ü  Industrial",{"$f":"INDEX($H164:$CZ198,MATCH($B171,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B171,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,32.799999999999997,34,22.700000000000003,15.6,15.700000000000001,16.900000000000002,16.599999999999994,17,16.200000000000003,18.299999999999997,17.799999999999997,15.1,13.6,15.299999999999999,14.999999999999998,12.559563999999998,10.560502999999997,13.762054000000003,14.055289999999999,10.85821,11.868323,12.692933,11.859170999999996,10.966384780779999,11.254632442213,12.079555437763002,11.625489308365999,11.123303182096]
["EBO","ü  Comercial",{"$f":"INDEX($H164:$CZ198,MATCH($B172,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B172,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.4,37.199999999999996,34.400000000000006,36.700000000000003,37.1,36.4,31.700000000000003,35.100000000000009,35.4,35.1,32.799999999999997,36.200000000000003,34.1,35.199999999999996,30.600000000000016,34.79999999999999,34.891787999999998,26.785964,26.356363000000002,31.875248000000013,30.001458,29.437150000000003,28.217352000000005,31.189366000000007,30.837231974428004,30.352970962794998,27.679726943322002,30.270956538242004,30.360769025385999]
["EBO","ü  Rural",{"$f":"INDEX($H164:$CZ198,MATCH($B173,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B173,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8,5.8,6.2000000000000011,6,6,6,5.6999999999999993,6.1000000000000014,6.1,5.7000000000000011,5.6999999999999993,6.3000000000000007,6.2,5.9999999999999991,5.400000000000003,6.2999999999999963,6.5303679999999993,5.9913820000000015,5.6469300000000011,6.8212999999999973,6.5984699999999989,6.0228260000000002,6.0667770000000001,6.4443990000000007,5.2498991557999997,3.9973126296000001,3.7168437513380006,4.5635844699999994,4.7563143420029999]
["EBO","ü  Setor público e consumo próprio",{"$f":"INDEX($H164:$CZ198,MATCH($B174,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B174,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.2,17.8,17.399999999999999,21,29.2,18.599999999999998,12,20.200000000000003,22.4,19.3,19.7,20.9,20,21,19.200000000000003,20.599999999999994,20.116610000000001,17.798862,17.446346000000005,19.208427000000007,19.031114999999996,19.61646,18.310981999999996,19.350741000000006,19.142194168296999,19.317834701597,18.546953610885001,19.464556086618003,19.023300710628]
["EBO","(c) Consumo não faturado",{"$f":"INDEX($H164:$CZ198,MATCH($B175,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B175,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.4,-0.70000000000000007,-1.7999999999999998,2.5,0.4,-0.30000000000000004,-2.8000000000000003,3.3000000000000003,-0.4,-2.1,1.5,3.8,0.7,0.30000000000000004,-3.8,4.5,0.8568970000000008,-3.3356810000000006,-8.9207999999998844E-2,1.1085060000000013,1.8619609999999993,-2.2801420000000032,-2.0678749999999964,5.4596780000000003,-1.6927590000000019,-0.68677200000199812,-2.7613299999980008,2.9642880000000003,-0.5320970000000016]
["EBO","(d) Suprimento a concessionárias",{"$f":"INDEX($H164:$CZ198,MATCH($B176,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B176,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.30000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H164:$CZ198,MATCH($B177,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B177,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y168+Y178+Y179+Y180","v":177},{"$f":"Z168+Z178+Z179+Z180","v":173.70000000000002},{"$f":"AA168+AA178+AA179+AA180","v":173.5},{"$f":"AB168+AB178+AB179+AB180","v":179},{"$f":"AC168+AC178+AC179+AC180","v":180.2},177.69999999999996,167.30000000000004,185.10000000000005,183.79999999999998,175.6,180.8,192.39999999999998,190.8,189,176.89999999999998,196.89999999999998,199.58686706399999,173.91881182000003,182.94954468199998,207.20426996900002,203.81905838,197.0961196209999,196.27383853000003,213.52385824999993,{"$f":"AW168+AW178+AW179+AW180","v":207.73196368199999},{"$f":"AX168+AX178+AX179+AX180","v":200.72380716465},{"$f":"AY168+AY178+AY179+AY180","v":194.61346904762502},{"$f":"AZ168+AZ178+AZ179+AZ180","v":214.06741909749996},213.625245023075]
["EBO","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H164:$CZ198,MATCH($B178,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B178,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,1.7,3.1,12.8,19.600000000000001,21.199999999999996,21.6,22.500000000000007,22.7,19.599999999999998,25.100000000000009,24.299999999999997,26.7,27.500000000000004,27.799999999999994,29.000000000000004,30.147657973000001,22.750056084000001,33.195215366000014,36.965115140999998,36.248877841000002,36.215463110000009,39.374796468,39.936093020000001,37.89426203,37.523475195000003,38.938754920000008,39.501315273999992,38.080033999999998]
["EBO","(g) Intercâmbio de energia",{"$f":"INDEX($H164:$CZ198,MATCH($B179,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B179,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5,7.6999999999999993,8.1999999999999993,8.8999999999999986,8.9,8.4999999999999982,7.2000000000000028,9.1999999999999957,8.6,9.2000000000000011,8.5999999999999979,8.7000000000000028,9.3000000000000007,9.5,8.8999999999999986,10.099999999999998,10.637683939999995,10.174532408000012,8.3213912319999821,11.137430999999978,11.011291,10.199841269999993,10.190833000000026,11.331613399999938,10.977302,10.322452,10.359478000000001,11.466116,11.846638999999996]
["EBO","(h) Perdas na distribuição",{"$f":"INDEX($H164:$CZ198,MATCH($B180,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B180,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.1,12.000000000000002,13.899999999999999,8.5,2.2000000000000002,9.6999999999999993,17.899999999999999,11.900000000000002,9.5,10.7,11.400000000000002,11.799999999999997,14,10.3,13.599999999999998,12.399999999999999,14.091075151000005,12.176569327999996,14.158818083999993,14.324311827999999,15.913871538999985,13.592071240999992,15.741856062000011,16.017789830000012,18.249411997694981,15.347485233446998,17.381583384315011,18.406789420273981,19.841913139370007]
["EBO","Geração Distribuida (Injetada)",{"$f":"INDEX($H165:$CZ199,MATCH($B181,$H165:$H199,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H165:$CZ199,MATCH($B181,$H165:$H199,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},{"$f":"IFERROR(IF((C181/D181-1)*100<=-100,\"-\",IF((C181/D181-1)*100=0,\"-\",(C181/D181-1)*100)),\"-\")","v":"-"},{"$f":"C181-D181","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.315923,1.31942,1.4645549999999998,2.1005030000000002,2.2689719999999944,2.5328649999999908,2.7023660000000018,4.2269059999999996,2.2689719999999944,2.5328649999999908,2.7023660000000018,4.2269059999999996,7.1987951425660004]
["EBO","(i) Perdas na Rede Básica",{"$f":"INDEX($H164:$CZ198,MATCH($B182,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B182,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,3.5,3.3000000000000007,2.7999999999999989,3.3,3.2,2.4000000000000004,2.4000000000000004,3.3,3,2.2999999999999998,3,3.4,3.4,2.399999999999999,2.9,3.5442965286412256,3.4994209118341915,2.4337282899301087,2.7535743225944636,3.1690952430321988,3.3641820526859862,2.3900498478181111,3.244019564018723,4.0441040699999995,3.5065852159999999,2.4320139959999998,2.5747112410000002,3.4599502703383629]
["EBO","(j) Venda de Energia CCEE",{"$f":"INDEX($H164:$CZ198,MATCH($B183,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B183,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.1,31.699999999999996,30,46.100000000000009,36.700000000000003,27.199999999999996,33.699999999999996,16.900000000000006,1.7,11.3,4,2.1000000000000014,4.5,8.6,15.299999999999999,0.40000000000000213,1.1979130428012286,16.087580282168595,8.3914366418504649,4.1193873311797411,0.29163145199999418,2.5954757559592037,15.549993322214142,11.191254621271597,5.6286302420000069,6.2532722669999927,9.3838119400000135,4.9441848880000103,0]
["EBO","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H164:$CZ198,MATCH($B184,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B184,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y168+Y180+Y182+Y183","v":197.5},{"$f":"Z168+Z180+Z182+Z183","v":199.50000000000003},{"$f":"AA168+AA180+AA182+AA183","v":195.50000000000003},{"$f":"AB168+AB180+AB182+AB183","v":206.2},{"$f":"AC168+AC180+AC182+AC183","v":191.7},178.39999999999995,174.6,172.70000000000007,157.5,161.10000000000002,153.4,164.49999999999997,162.70000000000002,164,157.9,161.1,163.54373472244242,160.58122452200283,152.25810301578056,165.97468548177426,160.01961623403218,156.6404730496451,164.64825223203226,176.69142601529035,{"$f":"AW168+AW180+AW182+AW183","v":168.533133964},{"$f":"AX168+AX180+AX182+AX183","v":162.63773745264999},{"$f":"AY168+AY180+AY182+AY183","v":157.13106206362502},{"$f":"AZ168+AZ180+AZ182+AZ183","v":170.6188839525},167.15852229341337]
["EBO"]
["EBO"]
["EBO","(a) Energia comprada",{"$f":"INDEX($H164:$CZ198,MATCH($B187,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B187,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},{"$f":"IFERROR(IF((C187/D187-1)*100<=-100,\"-\",IF((C187/D187-1)*100=0,\"-\",(C187/D187-1)*100)),\"-\")","v":"-"},{"$f":"C187-D187","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y188:Y194)","v":197.5},{"$f":"SUM(Z188:Z194)","v":199.5},{"$f":"SUM(AA188:AA194)","v":195.5},{"$f":"SUM(AB188:AB194)","v":206.20000000000002},{"$f":"SUM(AC188:AC194)","v":191.70000000000002},{"$f":"SUM(AD188:AD194)","v":178.39999999999998},174.60000000000002,172.70000000000002,157.5,161.00000000000003,153.19999999999999,163.30000000000001,161.6,163.5,157.29999999999998,157.79999999999998,161.96967172244246,158.87157752200281,150.31762701578054,160.56070490677425,156.10600775299997,153.80184895967744,161.39185714003224,171.7387899702903,{"$f":"SUM(AW188:AW194)","v":160.51683893000001},{"$f":"SUM(AX188:AX194)","v":157.42133100799998},{"$f":"SUM(AY188:AY194)","v":151.18870706700002},{"$f":"SUM(AZ188:AZ194)","v":162.64168400300002},143.99155406293548]
["EBO","ü  Bilateral",{"$f":"INDEX($H164:$CZ198,MATCH($B188,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B188,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.2,22.3,22.5,22.400000000000006,22,22.3,22.5,22.5,22,22.3,22.5,22.5,22,22.200000000000003,22.5,22.5,22.233120000000003,22.233119999999996,22.477439999999987,22.477440000000016,21.988800000000001,22.233119999999996,22.477440000000001,22.477440000000001,7.8182399999999994,0,0,0,0]
["EBO","ü  Leilões de Energia",{"$f":"INDEX($H164:$CZ198,MATCH($B189,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B189,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96.2,100.3,96.300000000000011,104.7,98.7,84.499999999999986,83.600000000000023,82.7,73.599999999999994,75.800000000000011,71.5,77.699999999999989,82.1,82.300000000000011,78.5,74.299999999999983,82.239271801677418,80.477483435767837,75.662461012780568,80.481181897774235,82.226008749999977,80.205726959677435,90.102639129032241,95.729084962290301,102.69129993,105.39243600799999,101.93303006700002,107.822167003,102.00841906293549]
["EBO","ü  Quota de Itaipu",{"$f":"INDEX($H164:$CZ198,MATCH($B190,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B190,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","ü  Quota do PROINFA",{"$f":"INDEX($H164:$CZ198,MATCH($B191,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B191,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,3.8,4.6000000000000005,4.7000000000000011,3.3,3.1000000000000005,3.5,3.6999999999999993,3.2,3.3999999999999995,3.5999999999999996,3.8000000000000007,3.1,3.1,3.4,3.5000000000000004,3.0300280000000002,3.1338620000000001,3.4335939999999994,3.6457709999999999,2.8311679999999999,3.2945380000000002,3.538838000000001,3.6998680000000004,2.9256190000000002,3.1070969999999996,3.495241,3.5262439999999997,3.0039180000000001]
["EBO","ü  Quota de ANGRA",{"$f":"INDEX($H164:$CZ198,MATCH($B192,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B192,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,6.8000000000000007,7,6.8999999999999986,6.8,6.8999999999999995,7,7,6.8,6.8999999999999995,7,7,7,7,7.1000000000000014,7.0999999999999979,6.9334429207650272,6.9334420792349709,7.0096340000000001,7.0096339999999948,6.7975200000000005,6.8730480000000007,6.9485759999999974,6.952576999999998,5.9710090000000005,6.0373520000000003,6.1036970000000004,6.1036970000000004,5.9811190000000005]
["EBO","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H164:$CZ198,MATCH($B193,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B193,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.099999999999994,66.300000000000011,65.099999999999994,67.5,60.9,61.6,58,56.800000000000011,51.9,52.6,48.6,52.300000000000011,47.4,48.9,45.79999999999999,50.4,47.533808999999998,46.093670007000007,41.734498002999999,46.94667800900001,42.262511002999979,41.195416000000002,38.324364011,42.879820007999996,41.110671000000004,42.884445999999997,39.656739000000002,45.189576000000002,32.998097999999992]
["EBO","ü  Contrato Suprimento",{"$f":"INDEX($H164:$CZ198,MATCH($B194,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B194,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","(b) Mini e microgeração distribuída",{"$f":"INDEX($H164:$CZ198,MATCH($B195,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B195,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9,0.70000000000000007,1.2999999999999998,1.5740630000000002,1.7096469999999995,1.9404759999999999,2.5768250000000004,2.7523249999999999,2.8312799999999996,3.2384910000000007,4.9481569999999984,5.6827307219999996,5.2164041006499993,5.9423508856249994,7.9771461505000003,9.7888468840750011]
["EBO","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H164:$CZ198,MATCH($B196,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B196,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.1,0.19999999999999998,0.39999999999999997,0.4,-0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EBO","(d) Liquidação na CCEE",{"$f":"INDEX($H164:$CZ198,MATCH($B197,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B197,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.8,0.7,0,0,2,0,0,0,2.8371555749999899,1.1612834810322166,7.3440899678025584E-3,1.7904092000004201E-2,4.4790449999927429E-3,2.3335644580000081,0,0,0,13.378121346402883]
["EBO","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H164:$CZ198,MATCH($B198,$H164:$H198,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H164:$CZ198,MATCH($B198,$H164:$H198,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y187+Y196+Y197+Y195","v":197.5},{"$f":"Z187+Z196+Z197+Z195","v":199.5},{"$f":"AA187+AA196+AA197+AA195","v":195.5},{"$f":"AB187+AB196+AB197+AB195","v":206.20000000000002},{"$f":"AC187+AC196+AC197+AC195","v":191.70000000000002},178.39999999999998,174.60000000000002,172.70000000000002,157.5,161.10000000000002,153.39999999999998,164.50000000000003,162.69999999999999,164,157.99999999999997,161.1,163.54373472244245,160.5812245220028,152.25810301578053,165.97468548177426,160.01961623403221,156.64047304964524,164.64825223203226,176.69142601529029,{"$f":"AW187+AW195+AW196+AW197","v":168.53313411000002},{"$f":"AX187+AX195+AX196+AX197","v":162.63773510864999},{"$f":"AY187+AY195+AY196+AY197","v":157.13105795262501},{"$f":"AZ187+AZ195+AZ196+AZ197","v":170.61883015350003},167.15852229341337]
["EBO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y184-Y198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO198-AO184","v":0},0,0,0,0,0,0,0,{"$f":"AW198-AW184","v":1.4600001918552152E-7},{"$f":"AX198-AX184","v":-2.3439999949914636E-6},{"$f":"AY198-AY184","v":-4.111000009743293E-6},{"$f":"AZ198-AZ184","v":-5.379899997137727E-5},0,0,0,0,0,0,0]
["EPB","EPB",null,null,null,null,null,{"$f":"B200","v":"EPB"}]
["EPB"]
["EPB",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["EPB"]
["EPB"]
["EPB"]
["EPB","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H202:$CZ236,MATCH($B206,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B206,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1223.4368543681449},{"$f":"IFERROR(IF((C206/D206-1)*100<=-100,\"-\",IF((C206/D206-1)*100=0,\"-\",(C206/D206-1)*100)),\"-\")","v":"-"},{"$f":"C206-D206","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y207+Y213+Y214","v":929.2},{"$f":"Z207+Z213+Z214","v":917.3},{"$f":"AA207+AA213+AA214","v":876.90000000000009},{"$f":"AB207+AB213+AB214","v":966.19999999999993},{"$f":"AC207+AC213+AC214","v":943},906.90000000000009,839.7,957.90000000000009,953,891.00000000000011,892.8,1006.8,971.4,946.80000000000007,854.80000000000018,1006.8999999999999,1003.646206,859.9244749999998,867.90067000000022,1011.8664779999998,998.28550700000017,925.55840299999954,902.11062800000047,1046.4296379999998,{"$f":"AW207+AW213+AW214","v":975.94631687498281},937.45621484327592,875.688401771136,1026.379172970712,1019.6391567945101,970.55044782725611,920.21177591245396,1634.9593223019456,{"$f":"BE207+BE213+BE214","v":1223.4368543681449},1191.18611500926,{"$f":"BG207+BG213+BG214","v":{"$error":"#VALUE!"}}]
["EPB","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H202:$CZ236,MATCH($B207,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B207,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1228.1658493493198},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y208:Y212)","v":933.6},923.5,898.80000000000007,937.59999999999991,940,915.30000000000007,854.6,935.00000000000011,955,905.80000000000007,881.09999999999991,980.5,970.5,948.7,871.60000000000014,977.19999999999982,1000.646823,883.67053499999975,865.26582300000018,996.46897499999977,992.07330600000012,940.90515499999958,911.13574200000039,1021.4990269999998,{"$f":"SUM(AW208:AW212)","v":982.07470387498279},{"$f":"SUM(AX208:AX212)","v":941.61328747165192},{"$f":"SUM(AY208:AY212)","v":895.76966914275999},{"$f":"SUM(AZ208:AZ212)","v":997.7562169707121},1026.0260542445101,988.20730679379608,898.20079008390394,1602.5996133839556,1228.1658493493198,1200.70768271161,"-"]
["EPB","ü  Residencial",{"$f":"INDEX($H202:$CZ236,MATCH($B208,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B208,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":732.06656693706987},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415.7,408.8,394.20000000000005,414.89999999999986,433.5,425.29999999999995,384.90000000000009,418.79999999999995,443,423.6,393.4,438.20000000000005,460.2,447.00000000000006,405.89999999999981,453.30000000000024,495.67289199999999,480.31212899999997,432.066419,504.34639400000015,514.03482400000007,495.60336299999994,464.23506599999996,523.17384799999991,525.69791517499993,497.33315736906195,465.96837579900006,523.10214500000006,565.80428184141908,556.47053593571411,501.75577568904771,900.85820609853829,732.06656693706987,721.44009037693104,"-"]
["EPB","ü  Industrial",{"$f":"INDEX($H202:$CZ236,MATCH($B209,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B209,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":40.760986376258998},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,118.80000000000001,106.89999999999998,95,85.5,84.5,82.5,83.100000000000023,79.400000000000006,77.699999999999989,79.400000000000006,76,71.099999999999994,64.099999999999994,50.900000000000006,53.099999999999994,46.828809999999997,37.199801999999998,44.503526000000008,48.140974999999969,42.960402000000002,44.031785999999997,43.607033999999999,40.411121000000037,38.845695768217006,40.157505081435005,39.688266845687004,38.300803860104999,38.596684846290998,37.108898476676003,34.614866977978991,74.436375650654966,40.760986376258998,37.282393564056989,"-"]
["EPB","ü  Comercial",{"$f":"INDEX($H202:$CZ236,MATCH($B210,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B210,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":198.02166576131597},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179.3,176.2,169.60000000000002,179,181.8,177.2,161.79999999999995,174.90000000000009,178.5,172.3,162.30000000000001,186.29999999999995,185.5,183.60000000000002,168.5,183,185.409513,135.73369100000002,136.06218800000005,164.66490199999987,160.90690799999999,155.54734699999995,151.24446299999994,169.29172799999992,165.15517600400099,161.451668845471,147.25336247612,160.1952399381,164.160075281449,160.45225406514993,143.83745083751603,279.7869272772391,198.02166576131597,199.58977100809105,"-"]
["EPB","ü  Rural",{"$f":"INDEX($H202:$CZ236,MATCH($B211,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B211,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":85.453462733967015},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,56.400000000000006,68.199999999999989,81.700000000000017,66.400000000000006,58.7,61.400000000000006,80.399999999999977,70.2,58.1,70.5,89.699999999999989,72.400000000000006,62.599999999999994,67.099999999999994,92.6,85.339568,66.397679999999994,71.48875799999999,102.34463400000004,91.791387,73.959793000000005,82.29105899999999,101.33835100000005,72.878324313399986,59.843603456608008,61.99603925094199,85.883762685435997,78.471929068592999,61.860916316687991,66.703066264763976,110.879007086417,85.453462733967015,56.480999841936992,"-"]
["EPB","ü  Setor público e consumo próprio",{"$f":"INDEX($H202:$CZ236,MATCH($B212,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B212,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":171.86316754070799},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161.6,163.30000000000001,159.89999999999998,167,172.8,169.6,164,177.80000000000007,183.9,174.1,175.5,190.3,181.3,191.39999999999998,179.3,195.09999999999997,187.39603999999997,164.02723300000002,181.14493199999993,176.97207000000003,182.379785,171.762866,169.75811999999996,187.28397900000004,179.49759261436498,182.827352719076,180.86362477101099,190.27426548707101,178.99308320675803,172.31470199956803,151.28963031459702,236.6390972711059,171.86316754070799,185.91442792059399,"-"]
["EPB","(c) Consumo não faturado",{"$f":"INDEX($H202:$CZ236,MATCH($B213,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B213,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":-4.7289949811750267},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4000000000000004,-6.1999999999999993,-21.9,28.6,3,-8.4,-14.9,22.900000000000002,-2,-14.8,11.700000000000001,26.299999999999997,0.9,-1.9,-16.8,29.700000000000003,2.9993830000000017,-23.746059999999996,2.6348470000000077,15.397502999999997,6.2122010000000012,-15.346752000000009,-9.0251139999999719,24.930610999999974,-6.1283870000000169,-4.1570726283759578,-20.081267371624023,28.622955999999991,-6.3868974499999895,-17.656858966539993,22.01098582854998,32.359708917990019,-4.7289949811750267,-9.5215677023500014,"-"]
["EPB","(d) Suprimento a concessionárias",{"$f":"INDEX($H202:$CZ236,MATCH($B214,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B214,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EPB","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H202:$CZ236,MATCH($B215,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B215,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1878.0811503246182},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y206+Y216+Y217+Y218","v":1200.5},{"$f":"Z206+Z216+Z217+Z218","v":1187.2},{"$f":"AA206+AA216+AA217+AA218","v":1208},{"$f":"AB206+AB216+AB217+AB218","v":1312.8999999999999},{"$f":"AC206+AC216+AC217+AC218","v":1278.0999999999999},1223.2000000000003,1170.2,1334.4,1291,1215.4000000000001,1262.9999999999998,1389.4,1344.3999999999999,1288.2000000000003,1260.5999999999999,1446.2,1419.8021444050003,1197.3437859379997,1272.1641510990003,1481.9996187460001,1439.7718985500001,1330.5786849999995,1363.8975339100007,1537.363581394,{"$f":"AW206+AW216+AW217+AW218","v":1443.8573747127498},{"$f":"AX206+AX216+AX217+AX218","v":1371.4449212499496},{"$f":"AY206+AY216+AY217+AY218","v":1353.7545815840499},{"$f":"AZ206+AZ216+AZ217+AZ218","v":1547.4446529370503},1523.8333911515751,1481.4937124138867,1483.5040304801264,2319.923246469642,{"$f":"BE206+BE216+BE217+BE218","v":1878.0811503246182},1809.9002500691008,{"$f":"BG206+BG216+BG217+BG218","v":{"$error":"#VALUE!"}}]
["EPB","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H202:$CZ236,MATCH($B216,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B216,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":299.97776465940217},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.7,95.600000000000009,111.39999999999998,123.69999999999999,127.6,129.20000000000002,138.19999999999999,141.39999999999998,139.19999999999999,138.80000000000001,148.89999999999998,145.60000000000002,147.6,143.00000000000003,173.1,179.00000000000003,175.71482221399998,114.05071695600003,167.12947820499994,187.17034693100004,184.370042259,172.59707750600001,193.07665126400002,197.06116128200006,195.50442323999997,195.373595728,201.357788,205.815883227,204.80733900000004,221.57605299999997,249.66831600000003,402.04419899999982,299.97776465940217,314.65425602533946,"-"]
["EPB","(g) Intercâmbio de energia",{"$f":"INDEX($H202:$CZ236,MATCH($B217,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B217,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":13.146492408000029},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,27.4,43.9,44.000000000000014,46.3,43.7,43.400000000000006,47.699999999999989,46.8,44.2,45.5,48.800000000000011,48.8,47,44.3,50.399999999999991,52.221946544000019,47.241475731999941,47.635741467999992,52.826670213000057,53.067420386999999,50.759026840000018,49.937058541000056,54.904039390999969,53.227734005000009,51.256377865999994,49.359467787,55.370322094000002,54.550867596000018,53.616712156749742,51.399346432410823,-114.45535402216069,13.146492408000029,12.549968880999984,"-"]
["EPB","(h) Perdas na distribuição",{"$f":"INDEX($H202:$CZ236,MATCH($B218,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B218,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":341.5200388890712},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161.6,146.9,175.8,178.99999999999994,161.19999999999999,143.40000000000003,148.89999999999998,187.39999999999998,152,141.39999999999998,175.8,188.2,176.6,151.4,188.39999999999995,209.9,188.21916964700014,176.12711824999994,189.49826142600017,230.13612360200011,204.04892890399992,181.6641776539999,218.77319610499978,238.96874272100001,219.17890059276692,187.35873281267359,227.34892402591396,259.87927464533817,244.83602776106505,235.7504994298809,262.22459213526179,397.37507918985733,341.5200388890712,291.50991015350132,"-"]
["EPB","Geração Distribuida (Injetada)",{"$f":"INDEX($H203:$CZ237,MATCH($B219,$H203:$H237,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H203:$CZ237,MATCH($B219,$H203:$H237,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":115.08555061310297},{"$f":"IFERROR(IF((C219/D219-1)*100<=-100,\"-\",IF((C219/D219-1)*100=0,\"-\",(C219/D219-1)*100)),\"-\")","v":"-"},{"$f":"C219-D219","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.214005999999999,10.939805999999999,14.343102999999999,21.823288000000002,23.265922000000078,24.794836000000068,30.313331999999935,40.128012000000012,42.092458158414999,44.046071005487008,82.441470836098006,74.599999999999994,91.432294090650004,91.284340612570986,97.143105353641005,117.665308855368,115.08555061310297,"-","-"]
["EPB","(i) Perdas na Rede Básica",{"$f":"INDEX($H202:$CZ236,MATCH($B220,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B220,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":32.676860190195782},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.7,25.900000000000002,26.300000000000004,24.299999999999997,29.4,32,23.699999999999996,16.800000000000011,23.1,33.9,22.099999999999994,28.300000000000011,32.5,31.900000000000006,24.299999999999997,29.200000000000003,34.549460948762587,33.231485700445774,23.726383014908492,28.326543850883169,32.940532006986423,32.093146995836257,23.379640056488157,33.13443835566332,39.461017650000002,33.636775210999993,24.202766842999999,27.448897040999999,34.6708998732094,29.500982888300307,25.65487528030863,40.057469950181691,32.676860190195782,32.034103528178818,"-"]
["EPB","(j) Venda de Energia CCEE",{"$f":"INDEX($H202:$CZ236,MATCH($B221,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B221,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.5,132,133.60000000000002,169.10000000000002,44.8,78,89.500000000000014,0.19999999999998863,19.899999999999999,79.199999999999989,53.300000000000011,4.1999999999999886,38,5.6000000000000014,32.6,0,1.2851774244083207,40.848945061131559,24.638687105343564,36.533227471116874,0,0.68293576299992853,246.23371433317345,191.94525264585275,19.003188225000049,20.279380190000289,51.047646686000107,11.835509663000062,0,0,6.3363454899998617,-1.6333214110000407,0,0,"-"]
["EPB","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H202:$CZ236,MATCH($B222,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B222,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1597.6337534474119},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y206+Y218+Y220+Y221","v":1237},{"$f":"Z206+Z218+Z220+Z221","v":1222.1000000000001},{"$f":"AA206+AA218+AA220+AA221","v":1212.5999999999999},{"$f":"AB206+AB218+AB220+AB221","v":1338.6},{"$f":"AC206+AC218+AC220+AC221","v":1178.4000000000001},1160.3000000000002,1101.8000000000002,1162.3000000000002,1148,1145.5000000000002,1143.9999999999998,1227.5,1218.5,1135.7,1100.0999999999999,1246,1227.700014020171,{"$f":"AP206+AP218+AP220+AP221","v":1110.1320240115772},1105.7640015462523,1306.8623729239998,1235.2749679109866,1139.9986634128356,1390.497178494662,1510.4780717225158,{"$f":"AW206+AW218+AW220+AW221","v":1253.5894233427498},1178.7311030569497,1178.2877393260501,1325.5428543200503,1299.1460844287847,1235.8019301454374,1214.4275888180243,2070.7585500309847,{"$f":"BE206+BE218+BE220+BE221","v":1597.6337534474119},1514.7301286909401,{"$f":"BG206+BG218+BG220+BG221","v":{"$error":"#VALUE!"}}]
["EPB"]
["EPB"]
["EPB","(a) Energia comprada",{"$f":"INDEX($H202:$CZ236,MATCH($B225,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B225,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1185.927859601059},{"$f":"IFERROR(IF((C225/D225-1)*100<=-100,\"-\",IF((C225/D225-1)*100=0,\"-\",(C225/D225-1)*100)),\"-\")","v":"-"},{"$f":"C225-D225","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y226:Y232)","v":1237},{"$f":"SUM(Z226:Z232)","v":1222.0999999999999},{"$f":"SUM(AA226:AA232)","v":1212.6000000000001},{"$f":"SUM(AB226:AB232)","v":1338.6000000000001},{"$f":"SUM(AC226:AC232)","v":1178.4000000000001},{"$f":"SUM(AD226:AD232)","v":1160.3},1101.8,1135.7000000000003,1146.8000000000002,1139.0999999999999,1142,1207.5,1214.8,1113.9000000000001,1094.2,{"$f":"SUM(AN226:AN232)","v":1199.3000000000002},{"$f":"SUM(AO226:AO232)","v":1163.2404910711712},{"$f":"SUM(AP226:AP232)","v":1092.7005475819385},1085.6737158949554,1272.9082602589351,1123.0250163004284,1072.8993385775391,1352.6864396295164,1462.3793804165166,{"$f":"SUM(AW226:AW232)","v":1183.2243477920001},1124.570049999,1114.982719182,1246.3155119999999,1068.7559926611939,1023.041079898097,1122.9598833838706,1811.3978211288386,{"$f":"SUM(BE226:BE232)","v":1185.927859601059},1203.1726565376528,{"$f":"SUM(BG226:BG232)","v":0}]
["EPB","ü  Bilateral",{"$f":"INDEX($H202:$CZ236,MATCH($B226,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B226,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109.5,109.3,110.70000000000002,110.69999999999999,108.3,109.3,110.69999999999999,110.60000000000002,108.3,109.3,110.69999999999999,110.60000000000002,108.3,109.39999999999999,110.69999999999997,110.60000000000004,109.44023999999999,109.44023999999999,110.64287999999999,110.64288000000005,108.23759999999999,109.44023999999999,110.64288000000002,110.64287999999999,38.484479999999998,0,0,0,0,0,0,0,0,0,"-"]
["EPB","ü  Leilões de Energia",{"$f":"INDEX($H202:$CZ236,MATCH($B227,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B227,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":889.93675657934693},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598.79999999999995,602.5,595.29999999999995,683.30000000000018,625.20000000000005,609,559.59999999999991,577.10000000000014,652.70000000000005,648.79999999999995,651.59999999999991,691,711.6,655.1,646.20000000000016,701.1,694.18684019358636,649.01140344852308,643.41060389095537,783.03601624593512,678.01054229742851,651.00506357353913,926.48221962751632,980.84596940551637,809.18825779000019,800.77622999799996,796.89400618200011,863.463392,783.14903566119403,758.95956389809692,859.53577038387073,1341.5499141288387,889.93675657934693,921.94466190649166,"-"]
["EPB","ü  Quota de Itaipu",{"$f":"INDEX($H202:$CZ236,MATCH($B228,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B228,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EPB","ü  Quota do PROINFA",{"$f":"INDEX($H202:$CZ236,MATCH($B229,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B229,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":25.26016902171218},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.2,21.599999999999998,25.200000000000003,25.799999999999997,21.1,21,23.499999999999993,24.5,21.2,22,23.1,25.099999999999994,21,21.700000000000003,23.399999999999991,24,20.576274000000002,21.267956999999999,23.449475999999997,24.944137999999995,19.471789000000001,22.647170000000003,24.307507000000001,25.309809000000001,20.133971999999996,21.390097999999998,24.072178999999998,24.320024999999998,20.864732,20.897769999999998,22.018606999999999,35.388691999999992,25.26016902171218,26.31426163116128,"-"]
["EPB","ü  Quota de ANGRA",{"$f":"INDEX($H202:$CZ236,MATCH($B230,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B230,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":45.079896999999995},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.299999999999997,36.600000000000009,37.299999999999997,37.299999999999997,36.5,37,37.299999999999997,37.299999999999997,36.5,37,37.299999999999997,37.299999999999997,36.6,37.1,37.4,37.500000000000007,37.391679871584707,37.39168212841529,37.802576999999985,37.802574000000035,37.242719999999998,37.656528000000002,38.070335999999998,38.069516000000021,36.315909999999995,36.71942,37.122930000000004,37.122930999999994,38.480296000000003,38.907856000000002,39.335413999999993,63.592173999999979,45.079896999999995,45.079900000000002,"-"]
["EPB","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H202:$CZ236,MATCH($B231,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B231,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":225.651037},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470.2,452.09999999999997,444.10000000000014,481.5,387.3,383.99999999999994,370.70000000000005,386.20000000000005,328.1,322,319.29999999999995,343.50000000000011,337.3,290.59999999999997,276.49999999999994,326.10000000000019,301.6454570059999,275.58926500500013,270.36817900400001,316.48265201300001,280.06236500299997,252.15033700399999,253.18349700199997,307.51120601100024,279.10172800199996,265.68430200100005,256.89360399999998,321.40916399999992,226.26192900000001,204.27589,202.07009199999993,370.86704100000009,225.651037,209.83383299999994,"-"]
["EPB","ü  Contrato Suprimento",{"$f":"INDEX($H202:$CZ236,MATCH($B232,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B232,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EPB","(b) Mini e microgeração distribuída",{"$f":"INDEX($H202:$CZ236,MATCH($B233,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B233,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":115.08555061310297},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8,6,9.8000000000000007,12.351233000000001,15.767088000000001,20.090290000000003,27.069569999999999,26.729662000000001,31.664859999999994,38.242083000000022,48.12905499999998,52.712293333749997,52.558900667949985,63.304957939049999,74.606960479050002,81.643447206575004,80.99966145273298,85.930521591115976,148.95141866180609,115.08555061310297,110.37646348861595,"-"]
["EPB","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H202:$CZ236,MATCH($B234,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B234,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,1.8,1.9999999999999998,3.1000000000000005,3.7,-3.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EPB","(d) Liquidação na CCEE",{"$f":"INDEX($H202:$CZ236,MATCH($B235,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B235,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":296.62034323324997},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,26.6,1.2,4.5999999999999996,0,16.899999999999999,0,17.399999999999999,0,36.9,52.108289948999996,1.6643884296388762,-4.3487033707378941E-6,6.8845426650644512,85.520289610558066,35.434464835296978,-0.43134413485473999,-3.0363693999888142E-2,17.653014642999914,1.6020579099999741,0,4.6203291699999829,148.74664456101553,131.76118879460731,5.5371838430373828,110.40931024033986,296.62034323324997,201.18100866467046,"-"]
["EPB","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H202:$CZ236,MATCH($B236,$H202:$H236,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H202:$CZ236,MATCH($B236,$H202:$H236,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1597.6337534474119},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y225+Y234+Y235+Y233","v":1237},{"$f":"Z225+Z234+Z235+Z233","v":1222.0999999999999},{"$f":"AA225+AA234+AA235+AA233","v":1212.6000000000001},{"$f":"AB225+AB234+AB235+AB233","v":1338.6000000000001},{"$f":"AC225+AC234+AC235+AC233","v":1178.4000000000001},1160.3,1101.8,1162.3000000000002,1148.0000000000002,1145.4999999999998,1144,1227.5,1218.5,1135.6000000000001,1100.2,1246.0000000000002,1227.7000140201712,1110.1320240115774,1105.7640015462521,1306.8623729239994,1235.2749679109866,1139.9986634128361,1390.4971784946617,1510.4780717225167,{"$f":"AW225+AW233+AW234+AW235","v":1253.5896557687502},1178.73100857695,1178.2876771210499,1325.5428016490498,1299.1460844287844,1235.8019301454372,1214.4275888180241,2070.7585500309847,{"$f":"BE225+BE233+BE234+BE235","v":1597.6337534474119},1514.7301286909392,{"$f":"BG225+BG233+BG234+BG235","v":{"$error":"#VALUE!"}}]
["EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y222-Y236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO236-AO222","v":0},0,0,0,0,0,0,0,{"$f":"AW236-AW222","v":2.3242600036610384E-4},{"$f":"AX236-AX222","v":-9.4479999688701355E-5},-6.2205000176618341E-5,-5.2671000503323739E-5,0,{"$f":"BB236-BB222","v":0},0,0,{"$f":"BE236-BE222","v":0},{"$f":"BF236-BF222","v":0},{"$f":"BG236-BG222","v":{"$error":"#VALUE!"}}]
["EMT","EMT",null,null,null,null,null,{"$f":"B238","v":"EMT"}]
["EMT"]
["EMT",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["EMT"]
["EMT"]
["EMT"]
["EMT","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H240:$CZ274,MATCH($B244,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B244,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1869.1193091217269},{"$f":"IFERROR(IF((C244/D244-1)*100<=-100,\"-\",IF((C244/D244-1)*100=0,\"-\",(C244/D244-1)*100)),\"-\")","v":"-"},{"$f":"C244-D244","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y245+Y251+Y252","v":1666.1},{"$f":"Z245+Z251+Z252","v":1680.6999999999998},{"$f":"AA245+AA251+AA252","v":1682.6000000000001},{"$f":"AB245+AB251+AB252","v":1698.8000000000004},{"$f":"AC245+AC251+AC252","v":1647.4999999999998},1741.3999999999999,1829.7,1822.2,1734.8999999999999,1696.6000000000001,1828.8999999999999,1925.7000000000003,1838.2999999999997,1815.3000000000004,2015.8999999999994,2013.8,1895.6753470000003,1723.5427229999996,2030.2030829999999,2144.233267000001,1805.1049509999998,1785.9200380000002,1991.588742000001,1925.6884379999983,1810.6717151243761,1792.7775753684273,2041.179722107546,1956.8784409198897,1761.8304607882674,{"$f":"BB245+BB251+BB252","v":1807.1055804598336},2079.0143883251944,2243.0611199011255,{"$f":"BE245+BE251+BE252","v":1869.1193091217269},1807.429370707179,{"$f":"BG245+BG251+BG252","v":{"$error":"#VALUE!"}}]
["EMT","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H240:$CZ274,MATCH($B245,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B245,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1912.4625735332727},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y246:Y250)","v":1678.6},1707.1999999999998,1717.7,1651.6000000000004,1642.1999999999998,1741.9999999999998,1824,1819.2,1723.8999999999999,1731.2,1807.7999999999997,1903.4000000000003,1808.4999999999998,1835.9000000000003,1975.7999999999995,2020.3,1887.9852540000004,1783.4303769999995,1927.5931769999997,2178.979021000001,1858.3410729999998,1780.7253000000003,1919.1630140000011,1968.7586909999982,{"$f":"SUM(AW246:AW250)","v":1788.761888748902},{"$f":"SUM(AX246:AX250)","v":1856.0206585819012},{"$f":"SUM(AY246:AY250)","v":1956.403787269546},{"$f":"SUM(AZ246:AZ250)","v":1972.2874919198898},1755.3245858854673,1822.7932550044336,1972.4456353548956,2238.5175462296247,1912.4625735332727,1825.9201527670314,"-"]
["EMT","ü  Residencial",{"$f":"INDEX($H240:$CZ274,MATCH($B246,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B246,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":978.68267932106494},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669.9,640.19999999999993,610.90000000000009,672.90000000000009,654.79999999999995,691.4,685.2,740.09999999999991,717.9,680.9,658.8,776.20000000000027,756.7,745,750.89999999999986,846.49999999999977,815.377971,784.07592300000022,780.63933200000019,983.92708999999968,819.60496599999999,810.17524500000025,779.94784200000004,883.77291000000014,824.96111853617401,822.441170680136,818.02463076346203,912.98273782711601,842.48617263524909,846.05585186407495,879.23958511476042,1101.7339714106897,978.68267932106494,901.96334916426497,"-"]
["EMT","ü  Industrial",{"$f":"INDEX($H240:$CZ274,MATCH($B247,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B247,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":94.668631027302013},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176.8,198.2,197.5,162.80000000000007,149.19999999999999,167.2,181.8,157.80000000000001,147.30000000000001,165.8,170.3,158.5,141.9,158.29999999999998,185.99999999999997,174.00000000000014,143.57784000000004,152.51551900000004,176.27355799999998,168.60159199999998,134.07498000000001,131.02796599999996,159.64302400000003,142.83137300000004,121.39491884714502,157.91124563506301,162.57456867029299,136.79650019394398,115.21228949145399,141.99575334984905,135.81915707384599,118.63208783320295,94.668631027302013,98.291432500121999,"-"]
["EMT","ü  Comercial",{"$f":"INDEX($H240:$CZ274,MATCH($B248,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B248,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":306.30384267403599},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399.2,387.50000000000006,359.7,362,378.1,386.29999999999995,375.1,384.6,394.9,381.20000000000005,368.5,397.80000000000018,408.5,402.9,396.6,410.40000000000009,414.40965500000004,335.17214899999999,338.43785999999989,394.16621999999984,367.33398899999992,334.08892799999995,341.67253300000016,360.34654399999999,348.36649125214194,345.77793352353694,333.29705042851504,327.53559685503097,323.06137070032503,322.98049121170698,311.82121001196595,337.99151149521913,306.30384267403599,296.64893650921294,"-"]
["EMT","ü  Rural",{"$f":"INDEX($H240:$CZ274,MATCH($B249,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B249,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":287.63725753437905},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218.6,255.6,332.5,225.49999999999989,233,261.3,350.2,286.2,250,269.20000000000005,373.6,299.59999999999991,270.8,281.09999999999997,391.2,325.00000000000006,287.03630099999998,302.62804300000005,422.26462399999991,398.5512090000002,293.23979300000002,286.03971199999995,413.30511500000011,332.39066800000001,267.85726143788901,280.26188467138803,403.89545656029901,329.957994709297,251.11691659637899,262.11218795469398,394.56404348676284,393.73115911479186,287.63725753437905,272.57617887053607,"-"]
["EMT","ü  Setor público e consumo próprio",{"$f":"INDEX($H240:$CZ274,MATCH($B250,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B250,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":245.17016297649101},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214.1,225.7,217.1,228.39999999999998,227.1,235.8,231.7,250.5,213.8,234.1,236.6,271.29999999999995,230.6,248.6,251.19999999999996,264.30000000000007,227.58348700000002,209.03874299999998,209.97780299999994,233.73291000000006,244.087345,219.393449,224.59449999999987,249.41719599999999,226.182098675552,249.628424071777,238.61208084697702,265.01466233450196,223.44783646206,249.64897062410901,251.00163966756006,286.428816375721,245.17016297649101,256.4402557228949,"-"]
["EMT","(c) Consumo não faturado",{"$f":"INDEX($H240:$CZ274,MATCH($B251,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B251,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":-43.343264411545768},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.5,-26.5,-35.099999999999994,47.199999999999996,5.3,-0.59999999999999964,5.7,3,11,-34.6,20.900000000000002,22.2,29.8,-21,40.099999999999994,-6.5,7.6900929999999939,-59.887653999999984,102.60990600000002,-34.745754000000019,-53.236121999999973,5.1947379999999512,72.425728000000007,-43.070252999999965,21.90982637547399,-63.243083213474023,84.775934837999984,-15.409050999999979,6.5058749028000165,-15.687674544600013,106.56875297029899,4.5435736715010062,-43.343264411545768,-18.490782059852322,"-"]
["EMT","(d) Suprimento a concessionárias",{"$f":"INDEX($H240:$CZ274,MATCH($B252,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B252,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.2,9.9999999999999978E-2,0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EMT","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H240:$CZ274,MATCH($B253,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B253,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":3609.4705453598453},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y244+Y254+Y255+Y256","v":2344.1},{"$f":"Z244+Z254+Z255+Z256","v":2316.6},{"$f":"AA244+AA254+AA255+AA256","v":2407.5000000000005},{"$f":"AB244+AB254+AB255+AB256","v":2296.5000000000005},{"$f":"AC244+AC254+AC255+AC256","v":2354},2432.2999999999997,2627.4999999999995,2514.6999999999998,2480.8000000000002,2445.6000000000004,2644.2999999999997,2641.9000000000005,2641.3,2626.7000000000003,2881.2,2809.3999999999996,2816.3981923423685,2635.1348241959995,3096.2114521370004,3126.6770315010017,2801.6698762760002,2810.2285237330011,3161.0904928970022,3017.3131916089969,{"$f":"AW244+AW254+AW255+AW256","v":2992.2414231382718},{"$f":"AX244+AX254+AX255+AX256","v":3012.1470161053667},3378.8721666407951,3140.8949596966431,3107.5021862858275,{"$f":"BB244+BB254+BB255+BB256","v":3193.3069677240305},3732.7131617177192,3910.8861986905144,{"$f":"BE244+BE254+BE255+BE256","v":3609.4705453598453},3564.1435159591979,{"$f":"BG244+BG254+BG255+BG256","v":{"$error":"#VALUE!"}}]
["EMT","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H240:$CZ274,MATCH($B254,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B254,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":704.02353422174099},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274.89999999999998,294.20000000000005,307.19999999999993,308.90000000000009,323,354.70000000000005,383,375.70000000000005,353.6,372.5,418.9,409.90000000000009,388.8,403.2,436.7000000000001,441.99999999999994,432.85882443850994,436.12455338694997,503.38221783431027,501.34069561295951,470.29339387000005,516.36891213999991,559.05708903200014,543.92604374599978,535.20702201799998,568.32676009999989,618.83628899999997,563.92284600000016,569.70750099999998,618.02260600000011,702.63735299999996,702.18556224199972,704.02353422174099,750.1970079390004,"-"]
["EMT","(g) Intercâmbio de energia",{"$f":"INDEX($H240:$CZ274,MATCH($B255,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B255,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0.59040139200010344},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2999999999999998,0.60000000000000009,1.4,0.70000000000000018,0.5,0.60000000000000009,0.59999999999999987,1.2,0.8,0.59999999999999987,0.60000000000000009,0.39999999999999991,0.8,0.7,0.79999999999999982,1.0999999999999999,0.89713228800002298,0.85430412499994191,0.87598279699955128,1.218510123000442,0.88649253199992017,0.90889785600006689,0.47314268900026946,0.82888400599972556,0.58118625599999996,0.62820265599999991,0.60008287900000001,0.80171312299999997,0.63861701499990886,0.61297767700011718,0.62010726000016803,0.37040859400053705,0.59040139200010344,0.65433891299971947,"-"]
["EMT","(h) Perdas na distribuição",{"$f":"INDEX($H240:$CZ274,MATCH($B256,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B256,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1035.737300624377},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400.8,341.09999999999997,416.30000000000007,288.09999999999991,383,335.6,414.19999999999993,315.60000000000014,391.5,375.9,395.9,305.90000000000009,413.4,407.5,427.80000000000007,352.50000000000011,486.96688861585807,474.61324368405002,561.75016850569057,479.88455876504054,525.38503887400009,507.03067573700139,609.97151917600081,546.86982585699957,645.78149973989593,650.41447798093964,718.2560726542489,619.29195965375311,775.32560748256037,767.56580358719702,950.44131313252456,965.26910795338836,1035.737300624377,1005.8627984000186,"-"]
["EMT","Geração Distribuida (Injetada)",{"$f":"INDEX($H241:$CZ275,MATCH($B257,$H241:$H275,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H241:$CZ275,MATCH($B257,$H241:$H275,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":545.83691950784498},{"$f":"IFERROR(IF((C257/D257-1)*100<=-100,\"-\",IF((C257/D257-1)*100=0,\"-\",(C257/D257-1)*100)),\"-\")","v":"-"},{"$f":"C257-D257","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.430247000000001,61.674955000000004,100.07415300000001,116.88650699999998,106.83922299999988,121.51571700000007,171.46693000000016,184.15618500000005,187.87609664862896,213.24676336006098,436.68713999131,329.6,416.53888823603091,416.53888823603091,442.92225315271901,510.80817003551402,545.83691950784498,"-","-"]
["EMT","(i) Perdas na Rede Básica",{"$f":"INDEX($H240:$CZ274,MATCH($B258,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B258,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":28.76217199637005},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.7,30.7,39.699999999999996,30.5,28,22.6,32.6,27.099999999999994,25.7,41.5,35.200000000000003,29.5,34.1,38.499999999999993,31.900000000000013,26.900000000000006,35.90456995780557,35.17907618230992,37.281918808997318,32.130775207795978,28.047813968747956,33.44587015634329,34.253482768118062,35.871934803666136,35.424796425000984,36.888801792001018,40.477229300881667,31.2295998839991,38.33036856526784,31.24874288478329,39.980427199968098,45.421526096980749,28.76217199637005,40.773914273198308,"-"]
["EMT","(j) Venda de Energia CCEE",{"$f":"INDEX($H240:$CZ274,MATCH($B259,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B259,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":135.95884080552682},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,224.4,2.4,207.3,277.7,165.8,5.7,27.100000000000023,173.5,125.69999999999999,8.6,74.5,95.3,92.2,84.8,204.7,323.98091239259196,460.6891164624123,123.31270434789974,60.235076960096421,447.08407479922215,470.47953491078755,250.11985207904797,468.67210654073438,313.29188338099954,244.03763164700021,141.53345926500006,308.71166981600015,236.35579981878877,279.78077627456514,96.584671852646238,-4.500411099954249E-2,135.95884080552682,222.66903763555203,"-"]
["EMT","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H240:$CZ274,MATCH($B260,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B260,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":3069.5776225480008},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y244+Y256+Y258+Y259","v":2090.6},{"$f":"Z244+Z256+Z258+Z259","v":2276.8999999999996},{"$f":"AA244+AA256+AA258+AA259","v":2141},{"$f":"AB244+AB256+AB258+AB259","v":2224.7000000000003},{"$f":"AC244+AC256+AC258+AC259","v":2336.1999999999998},2265.4,2282.1999999999998,2192,2325.5999999999995,2239.6999999999998,2268.5999999999995,2335.6000000000004,2381.1,2353.5,2560.3999999999996,2597.9,2742.5277179662558,{"$f":"AP244+AP256+AP258+AP259","v":2694.0241593287715},2752.5478746625877,2716.4836779329344,2805.6218786419699,2796.8761188041321,2885.9335960231679,2977.1023052013979,{"$f":"AW244+AW256+AW258+AW259","v":2805.1698946702727},2724.118486788368,2941.446483327677,2916.1116702736422,2811.8422366548843,2885.7009032063793,3166.0208005103336,3253.7067498404954,{"$f":"BE244+BE256+BE258+BE259","v":3069.5776225480008},3076.7351210159482,{"$f":"BG244+BG256+BG258+BG259","v":{"$error":"#VALUE!"}}]
["EMT"]
["EMT"]
["EMT","(a) Energia comprada",{"$f":"INDEX($H240:$CZ274,MATCH($B263,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B263,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":2519.223533040155},{"$f":"IFERROR(IF((C263/D263-1)*100<=-100,\"-\",IF((C263/D263-1)*100=0,\"-\",(C263/D263-1)*100)),\"-\")","v":"-"},{"$f":"C263-D263","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y264:Y270)","v":1689.6999999999998},{"$f":"SUM(Z264:Z270)","v":1991.1999999999998},{"$f":"SUM(AA264:AA270)","v":1899.2},{"$f":"SUM(AB264:AB270)","v":1920.8},{"$f":"SUM(AC264:AC270)","v":1883.6},{"$f":"SUM(AD264:AD270)","v":1880.6999999999998},1841.7000000000003,1810.3000000000002,1881.6999999999998,1856.6,1996.9,2000.3,1961.8000000000002,2091.0999999999995,2264.6000000000004,{"$f":"SUM(AN264:AN270)","v":2337.4999999999995},{"$f":"SUM(AO264:AO270)","v":2385.5398987668868},{"$f":"SUM(AP264:AP270)","v":2356.4303192017724},2441.7538227479295,2374.5873636235901,2408.34781521697,2426.7967849151328,2558.4716106821661,2689.2936588544003,{"$f":"SUM(AW264:AW270)","v":2434.2484212639997},2341.039530131,2579.9194117200004,2533.3055361880001,2365.3538545370566,2441.3426442403497,2596.0880643807236,2540.9455047358724,{"$f":"SUM(BE264:BE270)","v":2519.223533040155},2488.1275068967507,{"$f":"SUM(BG264:BG270)","v":0}]
["EMT","ü  Bilateral",{"$f":"INDEX($H240:$CZ274,MATCH($B264,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B264,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":588.97678591890406},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398.1,668.6,546.59999999999991,550.30000000000018,533,511.2,461.1,467.59999999999991,453.5,394.29999999999995,476.29999999999995,460,455.2,615.29999999999995,585.20000000000005,562.99999999999977,660.51107364613767,622.13942891135798,657.00016200560253,615.91650268490162,593.80068484539061,614.64888113082384,586.54734156668201,682.45236788995521,640.83416777000002,530.69721516999994,575.71033411099995,570.31167866600003,515.81632383222654,542.84439837088121,567.55144275627526,539.69050155861692,588.97678591890406,558.42008664846264,"-"]
["EMT","ü  Leilões de Energia",{"$f":"INDEX($H240:$CZ274,MATCH($B265,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B265,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1078.1731582932239},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560.20000000000005,580.5,581.79999999999995,587.69999999999982,588.9,572.4,534.40000000000009,527.39999999999986,636.20000000000005,664.8,700.2,713.49999999999977,688.6,629.49999999999989,763.00000000000011,872.5999999999998,822.78641978212659,825.84658681364385,837.11214869232663,817.98769910308192,859.15583765542897,861.91378518328111,913.83457893548393,947.67364219247247,835.68685500000004,842.79542900000013,898.61567300000013,880.37693499999989,980.88456264129047,1000.7634624526794,1041.2012935014482,1031.1690059695843,1078.1731582932239,1061.7288645197759,"-"]
["EMT","ü  Quota de Itaipu",{"$f":"INDEX($H240:$CZ274,MATCH($B266,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B266,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":383.56595942889612},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330.9,330.6,333.1,334.69999999999993,323.10000000000002,325.5,331.29999999999995,331.50000000000011,315.89999999999998,319.20000000000005,324.29999999999995,324.10000000000002,336.1,339.4,344.9,345.29999999999995,348.34098387760656,347.34606992478683,353.95483704699996,355.06629183460677,358.1233247061507,360.62558958402747,367.0718691730001,366.1493997539726,365.39031449100003,370.92050995300002,377.859121609,378.26941752200003,365.52795106353972,370.24460241678901,375.42198512300001,376.89361820767135,383.56595942889612,383.20431371087432,"-"]
["EMT","ü  Quota do PROINFA",{"$f":"INDEX($H240:$CZ274,MATCH($B267,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B267,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":40.482170399131263},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.799999999999997,39.100000000000009,45.599999999999994,46.699999999999989,40.1,39.800000000000004,44.5,46.400000000000006,39,40.799999999999997,42.7,46,40.4,42.1,45.499999999999993,47.400000000000013,40.754043000000003,42.163889999999988,46.596348999999989,49.279464000000019,39.746670999999999,45.975601000000005,49.307512999999972,51.482461000000001,40.269888999999992,42.749623999999997,48.081989999999998,48.609257999999997,41.301749999999998,41.888091000000017,44.739805000000004,45.99593000000003,40.482170399131263,41.67311001763791,"-"]
["EMT","ü  Quota de ANGRA",{"$f":"INDEX($H240:$CZ274,MATCH($B268,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B268,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":76.127511999999996},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60.3,59.3,60.400000000000006,60.400000000000006,59.2,59.800000000000004,60.5,60.400000000000006,59.1,59.800000000000004,60.5,60.400000000000006,63.2,64.099999999999994,64.599999999999994,64.700000000000045,65.294221459016399,65.294221540983585,66.011741000000001,66.011740000000003,68.167439999999999,68.924856000000005,69.682272000000012,69.685595000000063,68.703004000000007,69.466369999999998,70.229735000000005,70.229736000000003,70.933160000000001,71.721306000000013,72.509451999999968,72.509451999999996,76.127511999999996,76.127511999999996,"-"]
["EMT","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H240:$CZ274,MATCH($B269,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B269,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":351.89794699999993},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301.39999999999998,313.10000000000002,331.70000000000005,341,339.3,371.99999999999994,409.90000000000009,377,378,377.7,392.90000000000009,396.29999999999995,378.3,400.7,461.40000000000015,444.49999999999994,447.85315700199993,453.64012201100007,481.07858500300028,470.32566600100017,489.3538570099999,474.70807201700012,572.0280360070002,571.85019301800003,483.36419100299997,484.41038200800006,609.42255799999998,585.50851100000023,390.89010699999994,413.88078400000006,494.66408600000011,474.68699699999991,351.89794699999993,366.97361999999987,"-"]
["EMT","ü  Contrato Suprimento",{"$f":"INDEX($H240:$CZ274,MATCH($B270,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B270,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EMT","(b) Mini e microgeração distribuída",{"$f":"INDEX($H240:$CZ274,MATCH($B271,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B271,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":545.83691950784487},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.5999999999999999,1.5000000000000004,1.3999999999999995,1.6,1.2999999999999998,2.0000000000000004,1.1999999999999993,1.6,1.6999999999999997,1.5,1.2000000000000002,0,71.400000000000006,38.599999999999994,47,85.082360000000051,101.1483629999999,100.24005300000016,118.30637768736835,153.06606500000001,165.8130459999999,190.87426000000011,208.89802999999995,251.56615881627201,290.00987683736696,307.93379828565605,329.63461047564294,367.66977880782702,429.63916029603104,442.92225315271901,510.80817003551408,545.83691950784487,584.76325011919698,"-"]
["EMT","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H240:$CZ274,MATCH($B272,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B272,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":4.5171700000000001},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387.5,287.70000000000005,226.09999999999991,303.40000000000009,451,383.4,254.89999999999998,311.20000000000005,442.2,381.40000000000003,219.60000000000002,308.09999999999991,379.9,191.10000000000002,164.39999999999998,214.30000000000007,271.90545919936852,236.44547712700006,155.88393790999976,155.58252067463172,244.207998425,204.26628788899998,136.58772534100001,78.910616346999973,119.35531458999999,93.069079819999999,38.104986500020082,53.171523610000001,78.81860331,14.719098669999994,3.3478840000000076,4.1733420000000052,4.5171700000000001,3.8443640000000006,"-"]
["EMT","(d) Liquidação na CCEE",{"$f":"INDEX($H240:$CZ274,MATCH($B273,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B273,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.1,-3.5999999999999996,14.2,-0.9,0,0,183.6,69.300000000000011,0,0,50.6,25.999999999999993,39.4,0,92.6,-0.80000000000001137,0,0,54.670061004658699,68.007415947341343,0,0,0,0,0,0,15.488286821999937,0,0,0,123.66259897688823,197.7797330691117,0,0,"-"]
["EMT","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H240:$CZ274,MATCH($B274,$H240:$H274,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H240:$CZ274,MATCH($B274,$H240:$H274,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":3069.5776225479999},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y263+Y272+Y273+Y271","v":2090.6},{"$f":"Z263+Z272+Z273+Z271","v":2276.8999999999996},{"$f":"AA263+AA272+AA273+AA271","v":2141},{"$f":"AB263+AB272+AB273+AB271","v":2224.6999999999998},{"$f":"AC263+AC272+AC273+AC271","v":2336.1999999999998},2265.4,2282.2000000000003,2192,2325.4999999999995,2239.6999999999998,2268.6,2335.5999999999995,2381.1000000000004,2353.5999999999995,2560.2000000000003,2597.9999999999995,2742.5277179662553,2694.0241593287724,2752.5478746625877,2716.4836779329316,2805.6218786419699,2796.8761188041326,2885.933596023166,2977.1023052014002,{"$f":"AW263+AW271+AW272+AW273","v":2805.1698946702718},2724.1184867883667,2941.4464833276761,2916.1116702736431,2811.8422366548839,2885.7009032063806,3166.0208005103304,3253.7067498404986,{"$f":"BE263+BE271+BE272+BE273","v":3069.5776225479999},3076.7351210159477,{"$f":"BG263+BG271+BG272+BG273","v":{"$error":"#VALUE!"}}]
["EMT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y260-Y274","v":0},0,0,0,0,0,0,0,9.9999999999909051E-2,0,0,0,0,0,0,0,{"$f":"AO274-AO260","v":0},{"$f":"AP274-AP260","v":0},{"$f":"AQ274-AQ260","v":0},{"$f":"AR274-AR260","v":0},0,0,0,0,{"$f":"AW274-AW260","v":0},0,0,0,0,0,0,0,{"$f":"BE274-BE260","v":0},{"$f":"BF274-BF260","v":0},{"$f":"BG274-BG260","v":{"$error":"#VALUE!"}}]
["EMS","EMS",null,null,null,null,null,{"$f":"B276","v":"EMS"}]
["EMS"]
["EMS",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["EMS"]
["EMS"]
["EMS"]
["EMS","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H278:$CZ312,MATCH($B282,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B282,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1204.4742623374927},{"$f":"IFERROR(IF((C282/D282-1)*100<=-100,\"-\",IF((C282/D282-1)*100=0,\"-\",(C282/D282-1)*100)),\"-\")","v":"-"},{"$f":"C282-D282","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y283+Y289+Y290","v":1154.5999999999999},{"$f":"Z283+Z289+Z290","v":1025.4000000000001},{"$f":"AA283+AA289+AA290","v":979.3},{"$f":"AB283+AB289+AB290","v":1140.3000000000002},{"$f":"AC283+AC289+AC290","v":1145.9000000000001},989.7,1031,1149.7,1148,1041.7,991.59999999999991,1177.8999999999996,1227.2,1056.2,1039.9999999999995,1253.4000000000005,1230.2693680000002,968.24762700000008,1069.3133719999998,1257.810528,1131.819939,1038.804048,1015.9560260000004,1193.948165,{"$f":"AW283+AW289+AW290","v":1212.0461621979209},949.93490733515409,978.24028305723118,1078.3855247041161,1075.8608805700121,961.4357942229268,990.85863861263272,1230.5322075156239,{"$f":"BE283+BE289+BE290","v":1204.4742623374927},986.67272444246623,{"$f":"BG283+BG289+BG290","v":{"$error":"#VALUE!"}}]
["EMS","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H278:$CZ312,MATCH($B283,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B283,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1176.0459004745849},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y284:Y288)","v":1169.5999999999999},1074.7,988.3,1083.8000000000002,1143.6000000000001,1044.5,1013.2,1119,1147.0999999999999,1109.6000000000001,987.8,1117.0999999999997,1232.2,1087.1000000000001,1039.7999999999995,1203.2000000000005,1218.1832140000001,1055.1966400000001,1045.6866009999999,1199.980638,1143.197596,1099.4107300000001,1002.0993660000004,1130.5277430000001,{"$f":"SUM(AW284:AW288)","v":1216.883782217252},{"$f":"SUM(AX284:AX288)","v":1026.9949038281911},{"$f":"SUM(AY284:AY288)","v":969.70160554486313},{"$f":"SUM(AZ284:AZ288)","v":1015.206423758887},1077.7036737852411,1022.2634704829268,948.0193220826327,1179.6198303166459,1176.0459004745849,1091.3226474678163,"-"]
["EMS","ü  Residencial",{"$f":"INDEX($H278:$CZ312,MATCH($B284,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B284,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":627.24090565327106},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471.9,413.80000000000007,370.09999999999991,437.5,486.2,424.40000000000003,406.19999999999993,475.79999999999995,500.3,462.09999999999997,398.1,484.59999999999991,557.79999999999995,458.6,436.50000000000011,542.5,564.36704299999997,483.83333800000014,469.25437000000011,567.09303600000021,551.42573399999992,510.46877700000005,457.83400100000017,529.88440100000025,594.02501334670205,474.97416666139998,443.54831881985007,492.11927064289995,536.09329458864204,495.81553276292311,459.91298939670105,612.36786125571712,627.24090565327106,562.70771139911903,"-"]
["EMS","ü  Industrial",{"$f":"INDEX($H278:$CZ312,MATCH($B285,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B285,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":48.077009579441992},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.2,123.60000000000001,107.39999999999998,96,86.9,82.799999999999983,77.800000000000011,76.699999999999989,76.8,77.000000000000014,74.299999999999983,76.299999999999983,76,77,73.900000000000006,72.299999999999983,69.121793000000011,69.037234999999967,78.183162000000038,75.799766999999974,65.947061000000005,68.609278000000003,65.455371000000014,66.029576999999989,63.056698018830005,61.234469822625996,60.132262819466995,52.837353667690998,54.875314328769001,57.044840296276014,61.196320903561009,52.967400786649996,48.077009579441992,43.281348882024005,"-"]
["EMS","ü  Comercial",{"$f":"INDEX($H278:$CZ312,MATCH($B286,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B286,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":198.35005532351502},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289.89999999999998,258.10000000000002,235.29999999999995,254.40000000000009,281.8,251.8,243.29999999999995,264.00000000000011,274,263.10000000000002,231.60000000000002,262.29999999999995,289.5,252.20000000000005,239.79999999999995,271.40000000000009,274.25138400000003,208.69008500000001,213.85767299999992,249.82182100000011,235.33061999999998,220.28733100000002,195.73626300000006,232.50276599999995,248.82164605068598,208.27014733671203,196.31906141349901,200.70245071640102,213.773657560239,196.76391364006199,169.60655546663,206.59890443444604,198.35005532351502,182.09906898944197,"-"]
["EMS","ü  Rural",{"$f":"INDEX($H278:$CZ312,MATCH($B287,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B287,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":143.37640913891099},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118.6,115.4,120.80000000000001,132.69999999999999,131.9,126.6,134.10000000000002,137.39999999999998,139.19999999999999,143.60000000000002,135.80000000000001,129.69999999999993,145.5,138,138,148.20000000000005,150.996262,150.13346899999999,146.83063399999998,153.60787600000009,147.67858100000001,162.39350000000002,147.23595699999998,146.80817399999989,159.44973067170596,137.10161313716503,132.40942320197402,125.21719701972799,129.0726821703,128.58253783001899,117.75434810919097,139.86695793648099,143.37640913891099,144.60932519400299,"-"]
["EMS","ü  Setor público e consumo próprio",{"$f":"INDEX($H278:$CZ312,MATCH($B288,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B288,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":159.00152077944597},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,163.80000000000001,154.69999999999999,163.20000000000005,156.80000000000001,158.89999999999998,151.80000000000001,165.10000000000002,156.80000000000001,163.80000000000001,148,164.19999999999993,163.4,161.29999999999998,151.49999999999997,169.00000000000014,159.446732,143.50251300000002,137.56076199999995,153.65813800000001,142.81560000000002,137.65184399999998,135.83777400000002,155.30282500000004,151.530694129328,145.41450687028799,137.29253929007299,144.33015171216701,143.888725137291,144.05664595364701,139.54910820654905,167.81870590335197,159.00152077944597,158.62519300322805,"-"]
["EMS","(c) Consumo não faturado",{"$f":"INDEX($H278:$CZ312,MATCH($B289,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B289,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":28.428361862907884},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15,-49.3,-9,56.5,2.2999999999999998,-54.8,17.799999999999997,30.700000000000003,0.9,-67.900000000000006,3.7999999999999972,60.800000000000004,-5,-30.9,0.19999999999999574,50.2,12.086154000000009,-86.949013000000008,23.626771000000012,57.829890000000013,-11.377657000000006,-60.606681999999999,13.856660000000005,63.420421999999988,-4.8376200193309922,-77.059996493037033,8.5386775123680128,63.179100945229003,-1.8427932152290014,-60.827676260000011,42.839316530000019,50.912377198978056,28.428361862907884,-104.64992302535003,"-"]
["EMS","(d) Suprimento a concessionárias",{"$f":"INDEX($H278:$CZ312,MATCH($B290,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B290,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EMS","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H278:$CZ312,MATCH($B291,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B291,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":2272.1155331206865},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y282+Y292+Y293+Y294","v":1528},{"$f":"Z282+Z292+Z293+Z294","v":1340.4},{"$f":"AA282+AA292+AA293+AA294","v":1339.2},{"$f":"AB282+AB292+AB293+AB294","v":1479.8000000000002},{"$f":"AC282+AC292+AC293+AC294","v":1599.4},1358.9,1475.1,1555.7999999999997,1628.6999999999998,1448.9,1418.8,1659.6999999999998,1737.5,1531.1,1547.8999999999996,1759.8000000000004,1833.0644423420001,1473.6236503990003,1633.20060345,1855.2983074260005,1796.5962801400001,1590.2187340390001,1662.8879394950006,1851.9742157759995,{"$f":"AW282+AW292+AW293+AW294","v":1935.0912639014998},1578.6268349795723,1655.064453680146,1788.8830811484929,1888.678532886725,1651.1221350094261,1851.2500648018759,2170.1963473838246,{"$f":"BE282+BE292+BE293+BE294","v":2272.1155331206865},1995.6322903300572,{"$f":"BG282+BG292+BG293+BG294","v":{"$error":"#VALUE!"}}]
["EMS","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H278:$CZ312,MATCH($B292,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B292,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":472.06200028054207},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.8,136.89999999999998,155.60000000000002,171.49999999999994,206.8,196.8,219.10000000000002,222.89999999999998,239.6,236.4,250.89999999999998,259.70000000000005,275.3,276.8,282.90000000000003,289.50000000000006,305.92044481299996,290.61934726400006,325.41449911900008,327.07442406999996,353.19360102399997,342.79004215800006,363.46639239799981,364.60565862400017,379.52573786600004,366.07892122800001,400.60193599999997,377.79048194900002,418.00254899999993,383.53186699999992,432.31287465599996,434.1697023439998,472.06200028054207,490.57772475223487,"-"]
["EMS","(g) Intercâmbio de energia",{"$f":"INDEX($H278:$CZ312,MATCH($B293,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B293,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":7.4529674519999958},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4,4.7999999999999989,5,5.4000000000000021,5.3,5.2,5.6999999999999993,6.1000000000000014,5.8,5.2,5.8000000000000007,5.8000000000000007,5.8,5.5000000000000009,6.099999999999997,6.1000000000000023,5.9337714270000106,5.2483115739998993,6.121478121999985,6.3966820300003064,5.8454214230000616,5.5291168239998569,6.2192226330002995,5.6265196289998585,6.1922147249999995,5.5449359180000002,6.1007632279999999,6.2103990109999998,5.4036204989999987,4.9027468230001432,6.3502435970001443,7.1811334939998233,7.4529674519999958,6.7560220500000128,"-"]
["EMS","(h) Perdas na distribuição",{"$f":"INDEX($H278:$CZ312,MATCH($B294,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B294,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":588.12630305065181},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245.2,173.3,199.29999999999995,162.60000000000002,241.4,167.20000000000002,219.29999999999995,177.10000000000002,235.3,165.59999999999997,170.5,216.30000000000007,229.2,192.60000000000002,218.90000000000003,210.7999999999999,290.94085810200005,209.50836456100012,232.35125420900016,264.01667332600016,305.73731869300002,203.0955270570002,277.24629846400006,287.79387252299944,337.32714911257881,257.06807049841802,270.12147139491486,326.49667548437696,389.41148281771279,301.25172696349921,421.72830793624314,498.31330403020104,588.12630305065181,511.62581908535617,"-"]
["EMS","Geração Distribuida (Injetada)",{"$f":"INDEX($H279:$CZ313,MATCH($B295,$H279:$H313,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H279:$CZ313,MATCH($B295,$H279:$H313,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":327.38332857268699},{"$f":"IFERROR(IF((C295/D295-1)*100<=-100,\"-\",IF((C295/D295-1)*100=0,\"-\",(C295/D295-1)*100)),\"-\")","v":"-"},{"$f":"C295-D295","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.648903999999998,22.674205000000001,27.402096999999998,37.132384999999999,42.915668999999937,50.454790000000038,56.96558799999999,72.947828999999984,92.251499787779991,88.020119685512,170.62838052670799,170.1,189.28497646872501,213.30030129942597,232.16037763387502,276.00579034282498,327.38332857268699,"-","-"]
["EMS","(i) Perdas na Rede Básica",{"$f":"INDEX($H278:$CZ312,MATCH($B296,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B296,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":22.069692749473326},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.8,8.8000000000000007,27.1,16.599999999999994,24,19.200000000000003,11.099999999999994,8.2000000000000028,11.2,27.099999999999998,9.3000000000000043,19.499999999999993,25.8,14.900000000000002,10.699999999999996,20.500000000000011,28.141779200045505,18.072695920204524,13.615845744250358,23.535643200499372,24.743023494150179,18.202372240354876,11.530962126449552,19.497159396121106,36.350927806999749,17.833681971000601,13.615303741999869,16.302290362000537,25.480614139548987,12.197390802148742,16.089503710378963,26.873409345923182,22.069692749473326,25.584267825356356,"-"]
["EMS","(j) Venda de Energia CCEE",{"$f":"INDEX($H278:$CZ312,MATCH($B297,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B297,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":11.875678214000015},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.7,227.10000000000002,265.8,241.19999999999993,0,146.19999999999999,87,9.3000000000000007,32,118.80000000000001,191.59999999999997,16.100000000000023,10.3,116.8,149.59999999999997,21,0,182.08168337358663,111.243197785381,-6.544675562967825,16.557163815000152,165.19304028801321,251.84228730713053,158.14826963711619,51.016921488000371,275.76763232399992,316.58939683200015,301.73184463499973,98.041538663927994,226.49998929205202,110.91990996401961,-1.9123689999773319E-2,11.875678214000015,110.11077977800655,"-"]
["EMS","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H278:$CZ312,MATCH($B298,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B298,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1826.5459363516179},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y282+Y294+Y296+Y297","v":1502.3},{"$f":"Z282+Z294+Z296+Z297","v":1434.6},{"$f":"AA282+AA294+AA296+AA297","v":1471.4999999999998},{"$f":"AB282+AB294+AB296+AB297","v":1560.6999999999998},{"$f":"AC282+AC294+AC296+AC297","v":1411.3000000000002},1322.3000000000002,1348.3999999999999,1344.3000000000002,1426.5,1353.1999999999998,1362.9999999999998,1429.7999999999997,1492.5,1380.5000000000002,1419.1999999999996,1505.7000000000005,1549.3520053020457,{"$f":"AP282+AP294+AP296+AP297","v":1377.9103708547914},1426.5236697386315,1538.8181689635319,1478.8574450021504,1425.2949875853683,1556.5755738975806,1659.3874665562366,{"$f":"AW282+AW294+AW296+AW297","v":1636.7411606055},1500.6042921285725,1578.5664550261461,1722.9163351854934,1588.7945161912019,1501.3849012806268,1539.5963602232744,1755.6997972017484,{"$f":"BE282+BE294+BE296+BE297","v":1826.5459363516179},1633.9935911311854,{"$f":"BG282+BG294+BG296+BG297","v":{"$error":"#VALUE!"}}]
["EMS"]
["EMS"]
["EMS","(a) Energia comprada",{"$f":"INDEX($H278:$CZ312,MATCH($B301,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B301,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1395.7809842220172},{"$f":"IFERROR(IF((C301/D301-1)*100<=-100,\"-\",IF((C301/D301-1)*100=0,\"-\",(C301/D301-1)*100)),\"-\")","v":"-"},{"$f":"C301-D301","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y302:Y308)","v":1436.3},{"$f":"SUM(Z302:Z308)","v":1303.9000000000001},{"$f":"SUM(AA302:AA308)","v":1339.2000000000003},{"$f":"SUM(AB302:AB308)","v":1459.9},{"$f":"SUM(AC302:AC308)","v":1293.9000000000001},{"$f":"SUM(AD302:AD308)","v":1226.5000000000002},1214.8999999999999,1200.5000000000002,1345.6999999999998,1249,1266.2000000000003,1338.7999999999997,1349.8,1423.9,1406.5,{"$f":"SUM(AN302:AN308)","v":1459.1},{"$f":"SUM(AO302:AO308)","v":1422.4937951007832},{"$f":"SUM(AP302:AP308)","v":1343.2519790947372},1371.989334575906,1438.5467315915735,1384.0839657014315,1361.1140877700873,1486.7762486225802,1572.9203473662369,{"$f":"SUM(AW302:AW308)","v":1511.194871593},1389.145320328,1447.940113351,1552.6654666240001,1399.3202337224768,1287.912512981201,1305.9672608276787,1456.4119377606451,{"$f":"SUM(BE302:BE308)","v":1395.7809842220172},1286.3479308260432,{"$f":"SUM(BG302:BG308)","v":0}]
["EMS","ü  Bilateral",{"$f":"INDEX($H278:$CZ312,MATCH($B302,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B302,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":51.675623999999999},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,-0.8,0,0,0,0,0,0,0,0,0,0,0,163.1,127.70000000000002,99.099999999999966,52.003631736000003,112.24249551999999,130.84311231200004,95.886599088000025,51.132143999999997,111.94249528000002,130.89473441600003,95.938222735999943,49.631312928,42.693047999999997,45.122817599999998,50.980420056,49.713911711999998,42.796295999999998,43.673904000000007,52.243487999999971,51.675623999999999,47.85937903372249,"-"]
["EMS","ü  Leilões de Energia",{"$f":"INDEX($H278:$CZ312,MATCH($B303,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B303,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":790.97609779984884},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707.3,652.6,677.40000000000009,739,637.70000000000005,586.90000000000009,546.89999999999986,551.70000000000027,703.9,660.69999999999993,672.30000000000018,712.29999999999973,703.5,669.40000000000009,676,715.40000000000009,707.31797631425309,646.56892278484122,648.66975079590566,692.86085746000003,687.50924734742864,643.21223987837777,742.35392603758055,799.70586067194654,809.02855229000011,762.4828669960001,786.45262920100004,823.28515500000003,762.06099386270955,713.498963648516,719.24308215967869,787.11372286509766,790.97609779984884,731.11617004640777,"-"]
["EMS","ü  Quota de Itaipu",{"$f":"INDEX($H278:$CZ312,MATCH($B304,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B304,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":237.09369007968033},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214.6,214.4,216.10000000000002,217,223.5,224.60000000000002,229.79999999999995,229.39999999999998,216.9,219.1,222.60000000000002,222.29999999999995,227.6,229.79999999999998,233.6,233.79999999999998,231.40985094124045,230.74890987418576,235.13924546199991,235.87760703957383,235.75867435000274,237.40595661170957,241.64965216500002,241.04237494529048,229.63711537500001,233.11268132999999,237.47339555000002,237.731254568,230.32816214776713,233.30024033268492,236.56263666799995,237.48994889554783,237.09369007968033,236.87013320313932,"-"]
["EMS","ü  Quota do PROINFA",{"$f":"INDEX($H278:$CZ312,MATCH($B305,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B305,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":24.3682263424881},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.7,44.099999999999994,11.200000000000003,30.700000000000003,25.1,24.7,27.5,28.599999999999994,24.4,25.4,26.799999999999997,28.900000000000006,25.1,26.1,28.099999999999994,29.20000000000001,24.365932999999998,25.253609000000004,27.88704400000001,29.585169999999991,23.296731000000001,27.054564000000006,29.014073999999994,30.317008000000001,23.17445,24.563195,27.620991,27.978895999999999,23.922608,24.305860999999997,26.030880000000007,26.849627000000009,24.3682263424881,25.199168542773876,"-"]
["EMS","ü  Quota de ANGRA",{"$f":"INDEX($H278:$CZ312,MATCH($B306,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B306,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":47.056730999999999},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.4,40.699999999999996,41.5,41.5,40.6,40.999999999999993,41.5,41.5,40.6,40.999999999999993,41.5,41.5,42.8,43.400000000000006,43.8,43.699999999999974,43.377930109289615,43.377933890710388,43.854610999999977,43.854607000000016,44.876159999999999,45.374784000000005,45.873407999999984,45.871022000000011,43.177273999999997,43.657021999999998,44.136769000000001,44.136768000000004,44.696292999999997,45.192919000000003,45.689544999999995,45.689543999999998,47.056730999999999,47.056730999999999,"-"]
["EMS","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H278:$CZ312,MATCH($B307,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B307,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":244.610615},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406.3,352.90000000000003,393,431.70000000000005,367,349.3,369.2,349.3,359.9,302.80000000000007,303,333.79999999999995,350.8,292.09999999999997,297.30000000000013,337.89999999999992,364.01847299999997,285.06010802499998,285.59557100600034,340.48189100399952,341.51100900400002,296.1240479999999,296.99045400399984,360.04585901300004,356.54616700000003,282.63650700199992,307.13351099999994,368.55297300000001,288.59826500000003,228.81823299999991,234.76721300000008,307.02560699999964,244.610615,198.24634900000007,"-"]
["EMS","ü  Contrato Suprimento",{"$f":"INDEX($H278:$CZ312,MATCH($B308,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B308,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EMS","(b) Mini e microgeração distribuída",{"$f":"INDEX($H278:$CZ312,MATCH($B309,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B309,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":327.41241822268699},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.3,113.10000000000001,132.29999999999998,99.300000000000011,52.4,92.799999999999983,98,68,0,37,49.099999999999994,23.400000000000006,3.1,15.9,12.399999999999997,15.300000000000006,22.086448000000001,31.067460000000008,33.71506200000001,43.380261999999988,52.013626000000002,62.327625999999995,69.590093999999993,86.203607000000005,109.19347507650001,111.25197250457201,130.455297675146,170.04811656149303,189.28497646872503,213.29533029942601,232.16004963387482,276.005374042825,327.41241822268699,317.14578483805707,"-"]
["EMS","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H278:$CZ312,MATCH($B310,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B310,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0.22283935000000002},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.39999999999999997,0,1.5000000000000002,1.1000000000000001,0.79999999999999982,0.80000000000000027,1.3999999999999995,49.6,55.499999999999993,47.700000000000017,52.799999999999983,59.8,-59.3,0.29999999999999716,0.20000000000000284,0.26587192799999998,0.24815910000000002,0.26270185200000007,0.24533056800000008,0.19482246,0.25212683999999996,0.2124593520000001,0.21227085599999984,0.21680433599999999,0.20699929600000003,0.17104399999999997,0.20275200000000002,0.189306,0.17705800000000002,0.21775400000000003,0.16771829999999985,0.22283935000000002,0.24520055000000004,"-"]
["EMS","(d) Liquidação na CCEE",{"$f":"INDEX($H278:$CZ312,MATCH($B311,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B311,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":103.12969455691369},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.4,17.200000000000003,0,0,63.9,2.1999999999999957,34.700000000000003,74.399999999999991,31.2,11.7,0,14.800000000000004,79.8,0,0,31,104.50589027326251,3.3427726600538676,20.556571310725701,56.645844803957743,42.565030840718947,1.6011469752810044,-3.2280769998891401E-3,5.1241333999961114E-2,16.136009599999991,0,0,0,0,0,1.2512957617214415,23.114767098278623,103.12969455691369,30.254674917086149,"-"]
["EMS","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H278:$CZ312,MATCH($B312,$H278:$H312,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H278:$CZ312,MATCH($B312,$H278:$H312,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1826.5459363516177},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y301+Y310+Y311+Y309","v":1502.3},1434.6000000000001,1471.5000000000002,1560.7,1411.3000000000002,1322.3000000000002,1348.3999999999999,1344.3000000000004,1426.4999999999998,{"$f":"AH301+AH310+AH311+AH309","v":1353.2},1363.0000000000002,1429.7999999999997,1492.4999999999998,1380.5000000000002,1419.2,1505.6,1549.3520053020459,1377.9103708547912,1426.5236697386317,1538.8181689635312,1478.8574450021504,1425.2949875853683,1556.5755738975802,1659.3874665562369,{"$f":"AW301+AW309+AW310+AW311","v":1636.7411606055},1500.6042921285721,1578.5664550261461,1722.9163351854932,1588.7945161912019,1501.384901280627,1539.596360223275,1755.6997972017487,{"$f":"BE301+BE309+BE310+BE311","v":1826.5459363516177},1633.9935911311863,{"$f":"BG301+BG309+BG310+BG311","v":{"$error":"#VALUE!"}}]
["EMS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y298-Y312","v":0},0,0,0,0,0,0,0,0,{"$f":"AH298-AH312","v":0},0,0,0,0,0,0.10000000000059117,0,0,0,0,0,0,0,0,{"$f":"AW312-AW298","v":0},{"$f":"AX312-AX298","v":0},0,0,0,{"$f":"BB312-BB298","v":0},0,0,{"$f":"BE312-BE298","v":0},{"$f":"BF312-BF298","v":0},{"$f":"BG312-BG298","v":{"$error":"#VALUE!"}}]
["ETO","ETO",null,null,null,null,null,{"$f":"B314","v":"ETO"}]
["ETO"]
["ETO",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["ETO"]
["ETO"]
["ETO"]
["ETO","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H316:$CZ350,MATCH($B320,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B320,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":563.76969386009091},{"$f":"IFERROR(IF((C320/D320-1)*100<=-100,\"-\",IF((C320/D320-1)*100=0,\"-\",(C320/D320-1)*100)),\"-\")","v":"-"},{"$f":"C320-D320","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y321+Y327+Y328","v":498.59999999999997},{"$f":"Z321+Z327+Z328","v":548.79999999999995},{"$f":"AA321+AA327+AA328","v":550.79999999999995},{"$f":"AB321+AB327+AB328","v":521.1},{"$f":"AC321+AC327+AC328","v":471.99999999999994},535,543.4000000000002,541.59999999999991,478.1,539.29999999999995,562.40000000000009,529.19999999999982,509.9,559.90000000000009,569.9,542.79999999999961,512.30488200000002,523.37330899999995,562.97447100000034,563.56249699999967,481.08230400000008,551.96387900000002,570.69842999999992,507.92555099999964,{"$f":"AW321+AW327+AW328","v":486.89310861812402},553.56477111366894,593.95393792080006,561.24896490338699,508.160686979427,581.293352696905,615.8182269323172,633.2764524403226,{"$f":"BE321+BE327+BE328","v":563.76969386009091},627.4921482727201,{"$f":"BG321+BG327+BG328","v":{"$error":"#VALUE!"}}]
["ETO","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H316:$CZ350,MATCH($B321,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B321,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":562.72268436379693},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y322:Y326)","v":499.79999999999995},556.29999999999995,546.09999999999991,521,481.09999999999997,532.20000000000005,539.20000000000016,540.49999999999989,483.20000000000005,539.29999999999995,551.50000000000011,530.89999999999986,506.4,549.80000000000007,572.6,547.29999999999961,511.40554099999997,526.61485099999993,549.25937300000032,571.42082899999969,489.64204100000006,543.32523700000002,554.57818799999995,531.56115699999964,{"$f":"SUM(AW322:AW326)","v":482.80934761812398},{"$f":"SUM(AX322:AX326)","v":542.02993393366899},{"$f":"SUM(AY322:AY326)","v":584.79415010080004},{"$f":"SUM(AZ322:AZ326)","v":579.65832590338698},505.146634469427,566.47717314690499,606.44683504863519,642.11181628750455,562.72268436379693,622.79606722057213,"-"]
["ETO","ü  Residencial",{"$f":"INDEX($H316:$CZ350,MATCH($B322,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B322,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":329.18730411226699},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214.9,235.1,233.89999999999998,234.30000000000007,213.7,240.6,239.80000000000007,255.09999999999991,221.8,246.89999999999998,250.50000000000006,254.59999999999991,240.6,261.39999999999998,273.70000000000005,274.59999999999991,253.98120700000001,273.92846199999997,281.30767400000002,312.71550899999988,258.10180600000007,283.75291099999998,286.6114,291.24759899999992,259.27424965,288.06510203830004,309.93232119875,321.40743199560001,279.71019025376694,309.530412430333,332.18104400960004,375.34518067599089,329.18730411226699,357.51863669531195,"-"]
["ETO","ü  Industrial",{"$f":"INDEX($H316:$CZ350,MATCH($B323,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B323,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":15.892328876292998},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.8,71.600000000000009,65.699999999999989,52,45.8,43.3,44.599999999999994,39.400000000000006,39.299999999999997,45.1,41.900000000000006,36.999999999999986,40.5,38.799999999999997,29.900000000000006,21.399999999999991,23.295366000000001,26.71576499999999,23.391387000000009,18.910174999999995,16.652042000000002,24.464442999999996,21.350994999999998,16.713266999999988,18.795313203437001,20.400088489255999,24.611236927888001,23.115930153057999,19.341591579567002,23.386820010749005,27.206449290054998,20.726079131626008,15.892328876292998,19.193616558613996,"-"]
["ETO","ü  Comercial",{"$f":"INDEX($H316:$CZ350,MATCH($B324,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B324,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":90.598248302481991},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.6,107.6,103.80000000000001,101.80000000000001,93.5,104.19999999999999,101.60000000000002,103.30000000000001,92.3,101.69999999999999,102.1,99,91.2,100.89999999999999,104.70000000000003,103.2,94.326300999999987,87.394368,90.184824000000049,96.761593999999945,81.718513999999999,90.948011999999977,93.731531000000018,92.679056000000003,84.852635902945011,97.770432018295992,101.90282527344202,100.52132179770899,87.076649156678002,94.070521732721005,98.402734249253029,103.72360170727293,90.598248302481991,102.06731480640001,"-"]
["ETO","ü  Rural",{"$f":"INDEX($H316:$CZ350,MATCH($B325,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B325,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":49.946955671726009},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.2,54.7,58.799999999999983,46,49.9,55.1,64.5,51.7,48.8,56.2,67,50,51.5,55.7,69.8,53.400000000000006,55.194891000000005,61.769932999999988,78.563214999999985,63.299685000000011,56.404581000000007,70.414051999999998,77.418614999999988,55.212032999999991,49.336295748844002,55.866951605095004,67.991210916810999,52.918910896488995,46.132642043689003,57.105220383062019,65.639513906187986,54.085136961762984,49.946955671726009,55.850917144114,"-"]
["ETO","ü  Setor público e consumo próprio",{"$f":"INDEX($H316:$CZ350,MATCH($B326,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B326,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":77.097847401029},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.3,87.3,83.9,86.899999999999977,78.2,89,88.7,91,81,89.4,89.999999999999972,90.300000000000011,82.6,92.9,94.600000000000023,94.799999999999926,84.607776000000001,76.80632300000002,75.812273000000005,79.733865999999978,76.765097999999995,73.745818999999983,75.465647000000018,75.709202000000005,70.550853112897997,79.927359782721993,80.356555783909002,81.694731060530984,72.885561435726004,82.384198590039972,83.017093593539016,88.23181781085205,77.097847401029,88.165582016131978,"-"]
["ETO","(c) Consumo não faturado",{"$f":"INDEX($H316:$CZ350,MATCH($B327,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B327,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1.0470094962940057},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2,-7.4999999999999991,4.6999999999999993,0.10000000000000009,-9.1,2.8,4.1999999999999993,1.1000000000000001,-5.0999999999999996,0,10.899999999999999,-1.7000000000000002,3.5,10.1,-2.6999999999999993,-4.5,0.89934100000000039,-3.2415420000000017,13.715097999999998,-7.8583320000000088,-8.559736999999993,8.6386420000000061,16.120241999999998,-23.635606000000013,4.0837610000000133,11.534837180000002,9.1597878199999982,-18.409361000000004,3.0140525100000088,14.816179549999983,9.3713918836820085,-8.8353638471819984,1.0470094962940057,4.6960810521479726,"-"]
["ETO","(d) Suprimento a concessionárias",{"$f":"INDEX($H316:$CZ350,MATCH($B328,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B328,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ETO","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H316:$CZ350,MATCH($B329,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B329,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":895.40860206752495},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y320+Y330+Y331+Y332","v":614.49999999999989},{"$f":"Z320+Z330+Z331+Z332","v":662.19999999999993},{"$f":"AA320+AA330+AA331+AA332","v":664.5},{"$f":"AB320+AB330+AB331+AB332","v":625.4},{"$f":"AC320+AC330+AC331+AC332","v":578.4},656.9,687.00000000000023,660.59999999999991,607.9,676.3,721.8,680.99999999999989,646.69999999999993,707.90000000000009,748.3,692.29999999999961,660.92091180299985,689.87262554599988,764.08459003100029,739.24390282499974,678.12168858899997,754.05143410400024,800.31483486100001,726.64018821099978,{"$f":"AW320+AW330+AW331+AW332","v":706.05806548595797},{"$f":"AX320+AX330+AX331+AX332","v":797.83562227674975},872.36555475467503,825.7389417032,769.27808016680001,{"$f":"BB320+BB330+BB331+BB332","v":881.9478666294749},964.83776578564448,974.18503028322436,{"$f":"BE320+BE330+BE331+BE332","v":895.40860206752495},984.30622009175113,{"$f":"BG320+BG330+BG331+BG332","v":{"$error":"#VALUE!"}}]
["ETO","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H316:$CZ350,MATCH($B330,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B330,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":135.34947476068351},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.6,15.6,15.599999999999998,19.200000000000003,22,41.3,42.900000000000006,45.999999999999986,47.3,47.8,59.800000000000011,57.599999999999994,54.8,58.8,64.599999999999994,63.700000000000017,57.386242238999998,66.294991281999998,87.312221661999985,83.495427994000067,80.077503113000006,102.13738576099993,112.50668650200004,108.08379301099995,97.983448633999998,119.503858519,130.90894428499999,118.51074199999999,115.15018299999998,128.94088099999999,138.69105999999999,141.13495799999998,135.34947476068351,157.84942965015455,"-"]
["ETO","(g) Intercâmbio de energia",{"$f":"INDEX($H316:$CZ350,MATCH($B331,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B331,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":21.092044229999999},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8,0.30000000000000004,0.29999999999999982,0.5,1.5,0.60000000000000009,0.5,1.1000000000000001,2.5,2.3000000000000003,1.1999999999999993,1.6,2.4999999999999996,3.3000000000000012,1.6999999999999988,2.6138581359999975,2.5253547579999989,2.4182665219999819,1.4985512989999279,1.7058272279999898,2.4312695420000665,2.727883013999957,1.99591737500009,2.2891317840000003,2.9917515770000001,2.8728350169999999,12.262591132999999,17.175808838999998,20.466293360999984,23.330229445000072,22.425244622000037,21.092044229999999,23.536114022999925,"-"]
["ETO","(h) Perdas na distribuição",{"$f":"INDEX($H316:$CZ350,MATCH($B332,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B332,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":175.19738921675051},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.8,97.000000000000014,97.800000000000011,84.799999999999955,83.9,79.099999999999994,100.10000000000002,72.5,81.400000000000006,86.699999999999989,97.299999999999983,93,80.400000000000006,86.699999999999989,110.50000000000003,84.099999999999937,88.615929427999859,97.678970505999885,111.37963084700002,90.687426532000131,115.25605424799991,97.518899801000146,114.38183534500004,108.63492682500009,118.89237644983398,121.77524106708087,144.62983753187501,133.71664366681293,128.79140134837303,151.24733957156985,186.99824940832713,177.34837522090174,175.19738921675051,175.42852814587647,"-"]
["ETO","Geração Distribuida (Injetada)",{"$f":"INDEX($H317:$CZ351,MATCH($B333,$H317:$H351,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H317:$CZ351,MATCH($B333,$H317:$H351,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":84.753940755524994},{"$f":"IFERROR(IF((C333/D333-1)*100<=-100,\"-\",IF((C333/D333-1)*100=0,\"-\",(C333/D333-1)*100)),\"-\")","v":"-"},{"$f":"C333-D333","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9199480000000007,6.7004230000000007,9.1729860000000016,12.363372999999999,12.719535999999993,16.858646000000007,21.53325800000006,25.595892000000006,25.986304331037019,33.440673277695993,63.013022391266986,50.3,57.459675504800003,67.774321447475003,83.31226331364401,87.059736369225007,84.753940755524994,"-","-"]
["ETO","(i) Perdas na Rede Básica",{"$f":"INDEX($H316:$CZ350,MATCH($B334,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B334,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":10.120441238655674},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6,11.200000000000001,11.899999999999999,8.9000000000000021,9.6,10.799999999999999,13.899999999999999,8.6000000000000014,8.6,10.799999999999999,9.1000000000000014,9.1000000000000014,10.9,11.1,10.799999999999999,9.8000000000000025,11.231783225125405,11.587403330262621,9.6082475269503682,9.8243100706616104,9.6446981820103375,10.752925620380083,9.3058815235379271,9.7938209333757982,10.905200712999997,10.869901659000243,9.8080868480000003,9.0423343379999999,11.529065728363596,11.364280591382064,11.056984682894521,10.887427356359817,10.120441238655674,12.639162292449585,"-"]
["ETO","(j) Venda de Energia CCEE",{"$f":"INDEX($H316:$CZ350,MATCH($B335,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B335,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109.2,82.7,120.9,174.89999999999998,81.2,29.200000000000003,14,5.9,79.099999999999994,37.800000000000011,10.5,7,33.9,22.800000000000004,11.399999999999991,44.300000000000004,30.369794530360611,20.978578743097867,5.4821789907997314,11.375341806741723,39.619020319132602,7.0964506918672967,4.7307229733635907,95.8105802483323,26.790027341999959,12.449096689999889,13.805503195999975,28.464885543999962,8.0456849899999501,3.2664726919999527,-4.5397360000070108E-3,-1.0803248999989634E-2,0,0,"-"]
["ETO","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H316:$CZ350,MATCH($B336,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B336,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":749.08752431549703},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y320+Y332+Y334+Y335","v":717.2},{"$f":"Z320+Z332+Z334+Z335","v":739.7},{"$f":"AA320+AA332+AA334+AA335","v":781.39999999999986},{"$f":"AB320+AB332+AB334+AB335","v":789.69999999999993},{"$f":"AC320+AC332+AC334+AC335","v":646.70000000000005},654.1,671.4000000000002,628.59999999999991,647.20000000000005,674.59999999999991,679.30000000000007,638.29999999999984,635.09999999999991,680.50000000000011,702.59999999999991,680.99999999999943,642.52238918348587,{"$f":"AP320+AP332+AP334+AP335","v":653.61826157936036},689.44452836475045,675.44957540940311,645.60207674914284,667.33215511324761,699.11686984190146,722.16487900670779,{"$f":"AW320+AW332+AW334+AW335","v":643.48071312295792},698.65901052974993,762.19736549667516,732.47282845219991,656.52683904616356,747.171445551857,813.86892128753891,821.50145176858416,{"$f":"BE320+BE332+BE334+BE335","v":749.08752431549703},815.55983871104615,{"$f":"BG320+BG332+BG334+BG335","v":{"$error":"#VALUE!"}}]
["ETO"]
["ETO"]
["ETO","(a) Energia comprada",{"$f":"INDEX($H316:$CZ350,MATCH($B339,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B339,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":586.73144820966161},{"$f":"IFERROR(IF((C339/D339-1)*100<=-100,\"-\",IF((C339/D339-1)*100=0,\"-\",(C339/D339-1)*100)),\"-\")","v":"-"},{"$f":"C339-D339","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y340:Y346)","v":632.70000000000005},{"$f":"SUM(Z340:Z346)","v":680.4},{"$f":"SUM(AA340:AA346)","v":730.5},{"$f":"SUM(AB340:AB346)","v":727.69999999999982},{"$f":"SUM(AC340:AC346)","v":561},{"$f":"SUM(AD340:AD346)","v":583.9},592.59999999999991,554.30000000000018,597.70000000000005,633.29999999999995,642.79999999999984,603.60000000000014,588.39999999999986,723.6,686.49999999999977,676.60000000000036,632.68788219048588,{"$f":"SUM(AP340:AP346)","v":644.84095881710175},667.38977736820357,650.02291820420749,629.84879174914283,643.42156873685701,661.25627159461305,694.15220295138693,{"$f":"SUM(AW340:AW346)","v":611.03379504400004},656.20961407799996,698.68307891800009,668.85638369599997,581.35426442799826,630.12837938947598,653.78129002106436,647.66914369345977,{"$f":"SUM(BE340:BE346)","v":586.73144820966161},650.95300526611811,{"$f":"SUM(BG340:BG346)","v":0}]
["ETO","ü  Bilateral",{"$f":"INDEX($H316:$CZ350,MATCH($B340,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B340,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":50.121013025311477},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.6,44.9,53,52.699999999999989,46.5,47,52.800000000000011,49.5,60.8,66.2,63.7,63.5,57.9,146,85.4,93.000000000000028,62.303333651868861,50.136454489180316,54.034176000000002,47.520175166950793,46.624081967999999,51.863943506999988,49.137076814999986,47.533036614000054,43.362736559999995,47.003065079999999,54.176653823999999,50.857530695999998,46.175020858191786,53.373205545863001,50.920490400000006,44.148865203945178,50.121013025311477,50.227766512524589,"-"]
["ETO","ü  Leilões de Energia",{"$f":"INDEX($H316:$CZ350,MATCH($B341,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B341,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":405.10227603420861},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403.5,442.70000000000005,469.70000000000005,470.89999999999986,346.6,352.3,339.79999999999995,322.60000000000014,370.3,395.4,394.89999999999986,369.40000000000009,371.2,396.50000000000006,413.39999999999981,404.30000000000024,406.09853364910339,411.64615320043515,419.96704636220352,415.19577303525671,406.48481577614291,400.34056222385709,412.30224077461298,455.0462353333869,397.74653148400006,416.72082399799996,432.75520809400001,421.507251,394.32337256980651,415.74430984361294,429.63759162106447,435.86370648951464,405.10227603420861,448.50535597792128,"-"]
["ETO","ü  Quota de Itaipu",{"$f":"INDEX($H316:$CZ350,MATCH($B342,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B342,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ETO","ü  Quota do PROINFA",{"$f":"INDEX($H316:$CZ350,MATCH($B343,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B343,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":11.616585150141454},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.3,11.5,13.3,13.799999999999997,12.5,12.399999999999999,14,14.399999999999999,11.9,12.4,13.099999999999998,14.100000000000001,11.9,12.499999999999998,13.4,13.6,11.617951999999999,12.014855999999998,13.165222999999997,13.926645000000015,11.046137999999999,12.799522999999997,13.745951999999999,14.275769000000004,11.285208000000001,11.972856,13.474279999999998,13.644093,11.667245999999999,11.855877,12.697685000000007,13.096910000000001,11.616585150141454,13.324856775672369,"-"]
["ETO","ü  Quota de ANGRA",{"$f":"INDEX($H316:$CZ350,MATCH($B344,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B344,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":22.621326},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16.799999999999997,17,17.100000000000009,16.7,16.900000000000002,17,17.100000000000001,16.7,16.900000000000002,17,17.100000000000001,17.899999999999999,18,18.200000000000003,18.300000000000004,18.830168882513657,18.830171117486341,19.037094000000003,19.037091000000004,19.720800000000001,19.939919999999997,20.159040000000005,20.157492999999988,21.001133999999997,21.234479999999998,21.467828000000001,21.467826999999996,21.747719,21.989360999999999,22.231002000000007,22.231000999999996,22.621326,22.621325000000002,"-"]
["ETO","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H316:$CZ350,MATCH($B345,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B345,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":97.270247999999995},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155.30000000000001,164.5,177.5,173.2,138.69999999999999,155.30000000000001,169,150.70000000000005,138,142.39999999999998,154.1,139.5,129.5,150.60000000000002,156.09999999999997,147.40000000000003,133.83789400700002,152.21332400999998,161.18623800600005,154.34323400199992,145.97295600499999,158.47762000599997,165.91196200500008,157.1396690040001,137.63818499999999,159.27838899999998,176.80910900000001,161.379682,107.44090599999998,127.165626,138.29452099999995,132.32866100000004,97.270247999999995,116.27370099999997,"-"]
["ETO","ü  Contrato Suprimento",{"$f":"INDEX($H316:$CZ350,MATCH($B346,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B346,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ETO","(b) Mini e microgeração distribuída",{"$f":"INDEX($H316:$CZ350,MATCH($B347,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B347,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":84.753940755524994},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,12.3,11.2,14.600000000000001,15.7,13.7,9.7000000000000028,11.599999999999994,0,0,0,0,0,3.5,3.8,4.3,6.0431010000000001,8.7773069999999986,12.167336000000001,14.047765999999996,15.753285,19.579442,26.812815000000001,27.581662999999985,31.523070351957998,39.080238646749997,51.837648987674989,50.321322340199998,57.459675504800003,67.774321447475018,83.312263313643996,87.059736369224964,84.753940755524994,98.452978810750992,"-"]
["ETO","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H316:$CZ350,MATCH($B348,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B348,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,47,39.699999999999989,47.400000000000006,70,56.5,26.199999999999989,24.4,49.5,41.3,22.5,36.999999999999986,46.7,-46.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ETO","(d) Liquidação na CCEE",{"$f":"INDEX($H316:$CZ350,MATCH($B349,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B349,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":77.602135350310448},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,42.9,38.299999999999997,0,0,14,-2.3000000000000007,0,0,12.3,0.19999999999999929,3.7914059929999637,-4.2377414644079181E-6,9.8874149965468092,11.378891205194757,0,4.3311443763903519,11.047783247288608,0.4310130553210616,0.92384210300000269,3.3691578050000244,11.676948109999939,13.29512191799996,17.712899113365332,49.268744714906127,76.775367952830123,86.772571705898514,77.602135350310448,66.153854634177236,"-"]
["ETO","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H316:$CZ350,MATCH($B350,$H316:$H350,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H316:$CZ350,MATCH($B350,$H316:$H350,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":749.08752431549715},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y339+Y348+Y349+Y347","v":717.2},739.69999999999993,781.40000000000009,789.69999999999982,646.70000000000005,654.1,671.4,628.60000000000014,647.20000000000005,{"$f":"AH339+AH348+AH349+AH347","v":674.59999999999991},679.29999999999984,638.30000000000018,635.09999999999991,680.4,702.59999999999968,681.10000000000036,642.52238918348587,653.61826157936025,689.44452836475034,675.44957540940231,645.60207674914284,667.33215511324738,699.11686984190169,722.16487900670791,{"$f":"AW339+AW347+AW348+AW349","v":643.48070749895805},698.65901052974993,762.19767601567503,732.47282795419994,656.52683904616356,747.17144555185712,813.86892128753846,821.50145176858325,{"$f":"BE339+BE347+BE348+BE349","v":749.08752431549715},815.55983871104638,{"$f":"BG339+BG347+BG348+BG349","v":{"$error":"#VALUE!"}}]
["ETO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y336-Y350","v":0},0,0,0,0,0,0,0,0,{"$f":"AH336-AH350","v":0},0,0,0,0.10000000000013642,0,-0.10000000000093223,0,0,0,0,0,0,0,0,{"$f":"AW350-AW336","v":-5.6239998684759485E-6},0,3.1051899986778153E-4,-4.9799996304500382E-7,0,0,0,-9.0949470177292824E-13,{"$f":"BE350-BE336","v":0},{"$f":"BF350-BF336","v":0},{"$f":"BG350-BG336","v":{"$error":"#VALUE!"}}]
["ESS","ESS",null,null,null,null,null,{"$f":"B352","v":"ESS"}]
["ESS"]
["ESS",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["ESS"]
["ESS"]
["ESS"]
["ESS","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H354:$CZ388,MATCH($B358,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B358,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":880.17998400860301},{"$f":"IFERROR(IF((C358/D358-1)*100<=-100,\"-\",IF((C358/D358-1)*100=0,\"-\",(C358/D358-1)*100)),\"-\")","v":"-"},{"$f":"C358-D358","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y359+Y365+Y366","v":922.79999999999984},{"$f":"Z359+Z365+Z366","v":817.10000000000014},{"$f":"AA359+AA365+AA366","v":789.6999999999997},{"$f":"AB359+AB365+AB366","v":861.2},{"$f":"AC359+AC365+AC366","v":883.90000000000009},769.19999999999993,784.4,860.70000000000016,868.1,801.8,778.59999999999991,881.29999999999984,926.09999999999991,811,799.80000000000041,921.7999999999995,902.07675709099999,750.36554635599987,817.961473469,930.7875204180001,861.59403084299993,800.62298623799995,801.13161814300008,849.83876550699983,{"$f":"AW359+AW365+AW366","v":864.05002297887995},753.87101103318196,756.25189613079715,801.598293492469,803.93510165618272,741.56093166753089,750.90431536445794,890.63938432576526,{"$f":"BE359+BE365+BE366","v":880.17998400860301},769.24629912293801,{"$f":"BG359+BG365+BG366","v":{"$error":"#VALUE!"}}]
["ESS","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H354:$CZ388,MATCH($B359,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B359,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":866.83761471085904},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y360:Y364)","v":913.69999999999982},838.7,778.09999999999968,830.6,868.7,797.39999999999986,762.8,834.80000000000018,859.30000000000007,815.09999999999991,771.19999999999993,842.39999999999986,918.19999999999993,812.9,790.20000000000039,895.89999999999952,891.55298600000003,765.29232999999988,787.823308,907.91204000000016,861.163769,815.46508799999992,772.82022200000006,839.66304499999978,{"$f":"SUM(AW360:AW364)","v":853.32798845788},{"$f":"SUM(AX360:AX364)","v":765.53214547018194},{"$f":"SUM(AY360:AY364)","v":745.40018078079709},{"$f":"SUM(AZ360:AZ364)","v":787.493566812469},793.83922924951605,747.72286231753094,731.82644493145801,866.80705221846927,866.83761471085904,805.34827395097795,"-"]
["ESS","ü  Residencial",{"$f":"INDEX($H354:$CZ388,MATCH($B360,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B360,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":470.00998983462398},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356.59999999999997,336.60000000000008,305.79999999999984,340.4,370.5,335.29999999999995,316.80000000000007,360.9,377.5,356.1,329.49999999999989,367,411.3,355.59999999999997,345.50000000000017,399.89999999999992,401.25239300000004,364.90696099999997,362.331233,436.96126099999992,417.903704,386.57980700000002,360.92973500000005,400.59249299999965,420.71793446650003,363.17327200919999,353.72741404479996,385.7300339231,399.40089256097099,372.35295562926706,368.57972737853117,457.67427669499818,470.00998983462398,424.33518747661901,"-"]
["ESS","ü  Industrial",{"$f":"INDEX($H354:$CZ388,MATCH($B361,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B361,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":49.506097412981006},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,135.39999999999998,121.59999999999997,111.00000000000006,108.80000000000001,97.5,86.599999999999966,90.400000000000034,101.1,78.900000000000006,79.300000000000011,89.399999999999977,101.6,79.099999999999994,72.700000000000017,86.1,98.640364999999989,62.213976000000017,74.621105000000028,74.599893000000009,69.431182000000007,67.973837999999972,63.048411999999985,63.220039999999983,61.385809195345992,61.315897399242004,59.436690720020003,55.891012632917992,57.168428963585001,52.821616069335988,50.791203027775992,50.122921676335977,49.506097412981006,46.753818444875009,"-"]
["ESS","ü  Comercial",{"$f":"INDEX($H354:$CZ388,MATCH($B362,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B362,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":161.18636260558799},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203.4,181.19999999999996,165.99999999999994,187.2,200.3,175,164.59999999999997,187.60000000000002,191.8,176.8,162.79999999999995,190.39999999999998,204.2,180.40000000000003,169.10000000000002,198.2,192.57362400000002,141.763859,147.90999899999997,186.39292999999986,173.845597,155.96991899999995,147.34822399999996,173.17809999999992,177.9060097322,154.18430821757698,143.77436318705801,157.71378185830099,159.57622151356597,147.44413331084397,138.18556782154897,164.65276019558408,161.18636260558799,146.44432098588203,"-"]
["ESS","ü  Rural",{"$f":"INDEX($H354:$CZ388,MATCH($B363,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B363,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":72.897919060720994},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.400000000000006,67.399999999999977,71.199999999999989,73.600000000000051,71.099999999999994,70.800000000000011,78,75.200000000000017,73.099999999999994,82.800000000000011,84.5,74.799999999999983,81.2,77.7,85.8,88.2,80.559859000000003,85.926744999999997,92.389450999999951,97.383200000000045,81.622484999999998,95.392445999999993,94.422189000000003,87.94440000000003,79.816128839467993,75.539769396804999,79.491159963125014,75.294453694166009,67.432986217472006,65.300813288414986,69.352473646517012,73.084483890043003,72.897919060720994,77.157111722456989,"-"]
["ESS","ü  Setor público e consumo próprio",{"$f":"INDEX($H354:$CZ388,MATCH($B364,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B364,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":113.237245796945},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116.30000000000001,118.1,113.5,118.4,118,118.80000000000001,116.80000000000001,120.69999999999999,115.8,120.5,115.1,120.8,119.9,120.19999999999999,116.9,123.60000000000005,118.52674499999999,110.480789,110.57151999999999,112.57475600000004,118.360801,109.54907799999999,107.07166200000006,114.72801200000004,113.50210622436597,111.31889844735799,108.97055286579401,112.86428470398401,110.260699993922,109.803344019669,104.91747305708498,121.27260976150797,113.237245796945,110.65783532114499,"-"]
["ESS","(c) Consumo não faturado",{"$f":"INDEX($H354:$CZ388,MATCH($B365,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B365,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":10.620385857743967},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,-28.799999999999997,3.5999999999999979,22.7,7.1000000000000005,-35.9,13,18.100000000000001,0.8,-22.8,-2.5,30.4,-1.2,-11.5,-1.4000000000000004,15.8,1.2757140000000071,-25.401491999999998,16.331134000000006,10.944982999999992,-9.6209349999999976,-22.59687000000001,16.76849099999999,3.649800000000047,4.050975999999995,-18.691022469999997,2.1306234699999913,6.5269260000000209,3.9225447299999798,-9.576038809999984,16.185193952999967,20.765292587296049,10.620385857743967,-38.65734878803999,"-"]
["ESS","(d) Suprimento a concessionárias",{"$f":"INDEX($H354:$CZ388,MATCH($B366,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B366,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":2.7219834399999998},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2,7.2,7.9999999999999982,7.9000000000000021,8.1,7.7000000000000011,8.5999999999999979,7.8000000000000043,8,9.5,9.8999999999999986,8.5,9.1,9.6,11.000000000000002,10.099999999999993,9.2480570909999997,10.474708356000001,13.807031469000009,11.930497417999995,10.051196843000001,7.7547682379999987,11.542905142999999,6.5259205070000057,6.6710585210000017,7.0298880330000006,8.7210918799999995,7.5778006800000002,6.173327676666668,3.4141081599999996,2.8926764800000004,3.067039519999998,2.7219834399999998,2.5553739599999972,"-"]
["ESS","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H354:$CZ388,MATCH($B367,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B367,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1537.5869958352653},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y358+Y368+Y369+Y370","v":1141.2},{"$f":"Z358+Z368+Z369+Z370","v":1044.9000000000003},{"$f":"AA358+AA368+AA369+AA370","v":1034.2999999999995},{"$f":"AB358+AB368+AB369+AB370","v":1124.1000000000001},{"$f":"AC358+AC368+AC369+AC370","v":1168.3},1057.1999999999998,1099.0999999999999,1156.4000000000003,1208.6999999999998,1117.4000000000001,1115.4999999999998,1220.3999999999996,1279.7,1149.2,1158.6000000000004,1292.5999999999995,1278.1857671899998,1060.5102612529997,1195.4340974010001,1336.5118846790001,1315.4681662149999,1190.9971283759999,1225.2854780710002,1292.681174626,{"$f":"AW358+AW368+AW369+AW370","v":1355.4068545719631},{"$f":"AX358+AX368+AX369+AX370","v":1195.5897162381698},1219.3021778319003,1295.9696891898529,1346.7454570045234,{"$f":"BB358+BB368+BB369+BB370","v":1225.1997245873008},1319.914047628349,1483.1858791742411,{"$f":"BE358+BE368+BE369+BE370","v":1537.5869958352653},1402.0074684756851,{"$f":"BG358+BG368+BG369+BG370","v":{"$error":"#VALUE!"}}]
["ESS","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H354:$CZ388,MATCH($B368,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B368,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":417.60996445072277},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.00000000000001,138.90000000000003,154.19999999999993,174.50000000000006,194.8,200,211.2,223,240.2,230.10000000000002,241.2,246.10000000000002,255.9,247.6,257.60000000000002,267.19999999999993,273.40334190600004,215.46408052699996,256.55862386299998,289.59158748499988,321.04136420499998,289.08470167900003,291.74963790799995,328.31586057699997,348.49639889399992,314.97795998499998,325.16737600000005,341.76309600000002,370.50536600000004,346.69383199999999,367.46030299999978,386.71333300000043,417.60996445072277,398.54111771233892,"-"]
["ESS","(g) Intercâmbio de energia",{"$f":"INDEX($H354:$CZ388,MATCH($B369,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B369,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":28.703281369000024},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,16.5,16.399999999999999,18.000000000000007,19,15.399999999999999,17.5,18.500000000000007,19.100000000000001,17.899999999999999,17.600000000000001,20.100000000000001,20.9,18.399999999999999,17.600000000000001,19.800000000000004,19.357178309999938,15.630023016000052,16.710930270000063,19.343263500000262,19.676617680000049,20.420234800000003,19.35169097500011,21.894386708000184,22.770020156999998,20.234663426000001,23.623907265000003,23.312206582999998,22.438692253999989,22.394981690999998,27.024827617000142,26.10802920299966,28.703281369000024,28.59662569000011,"-"]
["ESS","(h) Perdas na distribuição",{"$f":"INDEX($H354:$CZ388,MATCH($B370,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B370,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":211.09376600693938},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75.900000000000006,72.400000000000006,73.999999999999972,70.400000000000063,70.599999999999994,72.599999999999994,86,54.199999999999989,81.3,67.600000000000009,78.099999999999994,72.899999999999977,76.8,72.2,83.600000000000009,83.799999999999969,83.348489882999971,79.050611353999827,104.20306979900005,96.789513276000093,113.15615348699991,80.869205658999974,113.05253104500011,92.632161834000101,120.09041254208329,106.50608179398785,114.25899843610306,129.29609311438392,149.86629709434061,114.54997922876998,174.52460164689109,179.72513264547581,211.09376600693938,205.62342595040812,"-"]
["ESS","Geração Distribuida (Injetada)",{"$f":"INDEX($H355:$CZ389,MATCH($B371,$H355:$H389,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H355:$CZ389,MATCH($B371,$H355:$H389,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":132.31924671826499},{"$f":"IFERROR(IF((C371/D371-1)*100<=-100,\"-\",IF((C371/D371-1)*100=0,\"-\",(C371/D371-1)*100)),\"-\")","v":"-"},{"$f":"C371-D371","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1253299999999999,9.7864719999999998,11.579443999999999,17.46811699999996,18.659070000000007,20.610915999999939,22.733743000000018,32.440697000000014,41.750701398454048,42.05458084929699,74.074717752248944,76.599999999999994,80.034873882523001,83.831619782301004,85.169884696349001,111.51397342524098,132.31924671826499,"-","-"]
["ESS","(i) Perdas na Rede Básica",{"$f":"INDEX($H354:$CZ388,MATCH($B372,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B372,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":40.876124637861381},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,27.299999999999997,21.099999999999994,13.300000000000011,42.699999999999996,30.4,23.900000000000006,26.099999999999994,38.299999999999997,34.400000000000006,20.299999999999997,29.400000000000006,43.9,27.199999999999996,25,32.099999999999987,42.470368897903001,30.51455818436267,23.883794492577977,43.994606359156279,57.689618595298676,49.07445461818515,41.928077811195564,39.434975431329491,42.826682378999422,26.626662340000149,22.12326322799975,29.226931523000228,40.700320490039573,27.823833823827826,31.492240964171231,32.677639540960939,40.876124637861381,35.627618257397017,"-"]
["ESS","(j) Venda de Energia CCEE",{"$f":"INDEX($H354:$CZ388,MATCH($B373,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B373,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":29.825223322418868},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.2,124.10000000000001,168.90000000000003,197.79999999999995,119.4,117.9,124.30000000000001,123.39999999999998,0.3,30.9,72.899999999999991,48.099999999999994,41.8,71.400000000000006,99.6,9.1000000000000227,12.347801934851276,108.33927921455719,36.648645711276401,-3.2501663151272737,11.954405537120765,59.671599045729437,22.809995156724185,122.61034376435862,64.659591309849347,125.14574834276718,144.52901163613697,203.96947847324645,57.939171584369788,112.86220689715192,54.883573110847109,14.744306051631355,29.825223322418868,41.367048898127052,"-"]
["ESS","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H354:$CZ388,MATCH($B374,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B374,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1161.9750979758228},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y358+Y370+Y372+Y373","v":1075.8999999999999},{"$f":"Z358+Z370+Z372+Z373","v":1040.9000000000001},{"$f":"AA358+AA370+AA372+AA373","v":1053.6999999999998},{"$f":"AB358+AB370+AB372+AB373","v":1142.7},{"$f":"AC358+AC370+AC372+AC373","v":1116.6000000000001},990.09999999999991,1018.5999999999999,1064.4000000000001,987.99999999999989,934.69999999999993,949.89999999999986,1031.6999999999998,1088.5999999999999,981.80000000000007,1008.0000000000005,1046.7999999999993,1040.2434178067542,{"$f":"AP358+AP370+AP372+AP373","v":968.26999510891949},982.69698347185431,1068.3214737380292,1044.3942084624191,990.23824556091449,978.92222215591994,1104.516246536688,{"$f":"AW358+AW370+AW372+AW373","v":1091.6267092098119},1012.1495035099372,1037.163169431037,1164.0907966030995,1052.4408908249327,996.79695161728068,1011.8047310863675,1117.7864625638333,{"$f":"BE358+BE370+BE372+BE373","v":1161.9750979758228},1051.8643922288702,{"$f":"BG358+BG370+BG372+BG373","v":{"$error":"#VALUE!"}}]
["ESS"]
["ESS"]
["ESS","(a) Energia comprada",{"$f":"INDEX($H354:$CZ388,MATCH($B377,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B377,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1029.655851257558},{"$f":"IFERROR(IF((C377/D377-1)*100<=-100,\"-\",IF((C377/D377-1)*100=0,\"-\",(C377/D377-1)*100)),\"-\")","v":"-"},{"$f":"C377-D377","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y378:Y384)","v":1073.3999999999999},{"$f":"SUM(Z378:Z384)","v":1032.3},{"$f":"SUM(AA378:AA384)","v":1053.7000000000003},{"$f":"SUM(AB378:AB384)","v":1142.6999999999998},{"$f":"SUM(AC378:AC384)","v":1110.9000000000001},{"$f":"SUM(AD378:AD384)","v":989.7},1024.5,1056.9999999999998,943.4,915.89999999999986,948.2,1014.2,1064.9000000000001,978.7,1002.9000000000001,1007.5,1029.2874308067542,{"$f":"SUM(AP378:AP384)","v":954.51311510892003},955.59994311146545,1036.2252601408118,1021.5007010874417,959.83139273331642,957.59970712989707,1059.941922706786,{"$f":"SUM(AW378:AW384)","v":1041.3084362178492},960.9169641147671,980.83530021213687,1087.4699070532463,972.40601694240968,912.96533183498002,926.63484639001808,1006.2724891385922,{"$f":"SUM(BE378:BE384)","v":1029.655851257558},928.54199806018414,{"$f":"SUM(BG378:BG384)","v":0}]
["ESS","ü  Bilateral",{"$f":"INDEX($H354:$CZ388,MATCH($B378,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B378,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":160.29116256393445},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151.29999999999998,146.49999999999997,140.00000000000011,150.79999999999984,155.19999999999999,141.10000000000002,139.19999999999999,151.79999999999995,156.30000000000001,136.19999999999999,141.10000000000002,153.69999999999993,155,136.39999999999998,144.20000000000005,151.79999999999995,150.40936322085247,140.79854073954107,150.08900227554091,144.96322973901658,151.82233755955897,143.72193814407271,147.17062304373565,142.75951445114367,142.71158283484928,134.6493259607671,146.30908391013696,162.52995929424657,149.40231880635619,140.60453772032886,141.5642956569861,152.28159585632878,160.29116256393445,134.54209365757373,"-"]
["ESS","ü  Leilões de Energia",{"$f":"INDEX($H354:$CZ388,MATCH($B379,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B379,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":451.40325291262877},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371.5,359.9,375.4,439.70000000000005,417,336.5,347.90000000000009,355.39999999999986,310.8,321.49999999999994,345.40000000000009,378.20000000000005,424,383.6,391.6,368.29999999999995,382.84304416600003,347.67745924014935,340.3161758019246,381.83486035992655,371.8493331642855,340.18669019255339,336.17482238916125,404.46942674033312,402.13217128599996,364.01706406,365.49622400300007,408.99678902999995,387.46608774422612,359.45589535335523,364.79157968503193,403.68769396138657,451.40325291262877,402.16400160995465,"-"]
["ESS","ü  Quota de Itaipu",{"$f":"INDEX($H354:$CZ388,MATCH($B380,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B380,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":178.40009882592622},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.3,189,190.40000000000003,191.6,184.1,184.79999999999998,189.10000000000002,188.79999999999995,191.5,193.39999999999998,196.5,196.5,190.2,192,195.09999999999997,195.40000000000003,191.45807332520218,190.91122016892899,194.54358601600006,195.15445400686872,186.76915935459726,188.07417437369048,191.43604967599998,190.95496045530945,180.08890608800002,182.81455808799998,186.23437229899997,186.43659372899998,177.8851093918274,180.18047975329588,182.70006631100003,183.41624032187681,178.40009882592622,178.23188777664754,"-"]
["ESS","ü  Quota do PROINFA",{"$f":"INDEX($H354:$CZ388,MATCH($B381,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B381,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":17.791668715068617},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.6,19.699999999999996,23.299999999999997,23.800000000000011,19.400000000000002,19.099999999999998,21.299999999999997,22,18.600000000000001,19.3,20.300000000000004,21.9,18.7,19.400000000000002,21.000000000000004,21.699999999999985,18.53661,19.180144000000002,20.872855000000001,22.127949999999991,17.257231999999995,19.963498000000001,21.404347999999999,22.330250999999997,17.649520999999996,18.696229999999996,20.974294,21.240589,17.715869000000001,17.769302999999997,18.769906000999992,19.432630999000008,17.791668715068617,18.676891224008138,"-"]
["ESS","ü  Quota de ANGRA",{"$f":"INDEX($H354:$CZ388,MATCH($B382,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B382,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":35.205373000000009},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.5,33.200000000000003,33.500000000000014,33.499999999999986,32.9,33.199999999999996,33.600000000000009,33.600000000000009,35.799999999999997,36.299999999999997,36.600000000000009,36.600000000000009,35.799999999999997,36.200000000000003,36.599999999999994,36.599999999999994,35.883485084699451,35.883483915300566,36.277807999999993,36.27780800000005,35.551439999999999,35.946455999999998,36.341471999999996,36.347448,33.861379999999997,34.237617,34.613852000000001,34.613853999999996,34.521119999999996,34.769999999999996,35.085120000000018,35.084517999999989,35.205373000000009,35.205373000000009,"-"]
["ESS","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H354:$CZ388,MATCH($B383,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B383,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":187.43010900000002},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236.7,213.69999999999993,223.2000000000001,242.5,241.59999999999997,216.70000000000005,221.90000000000003,234.19999999999993,230.4,209.20000000000002,208.29999999999995,227.30000000000007,241.2,211.10000000000002,214.40000000000003,233.7,250.15685500999999,220.06226704499997,213.50051601799998,255.86695803499993,258.251199009,231.93863602299996,225.0723920210001,263.08032205999984,264.864875009,226.50216900600003,227.20747399999999,273.65212200000002,205.41551199999998,181.56899199999998,187.11316099999993,215.62922899999995,187.43010900000002,160.39236899999997,"-"]
["ESS","ü  Contrato Suprimento",{"$f":"INDEX($H354:$CZ388,MATCH($B384,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B384,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":-0.86581375999999999},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70.5,70.300000000000011,67.899999999999977,60.800000000000011,60.7,58.3,71.5,71.199999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3838759919999997,-3.3892822640000007,-3.2594189999999998,-0.86581375999999999,-0.67061820800000005,"-"]
["ESS","(b) Mini e microgeração distribuída",{"$f":"INDEX($H354:$CZ388,MATCH($B385,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B385,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":132.31924671826499},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0999999999999996,5,7.7000000000000011,10.955986999999999,13.756880000000001,14.484221999999999,19.898422000000004,21.491133999999999,24.30517399999999,27.444838999999995,39.444463999999996,50.318272991963006,51.232539395170001,56.327869218899998,76.620889549853004,80.034873882523001,83.83161978230099,85.169884696348973,111.51397342524105,132.31924671826499,122.93575071968496,"-"]
["ESS","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H354:$CZ388,MATCH($B386,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B386,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.1,0,14.3,14.5,1.6999999999999993,1.1999999999999993,1.9,-1.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ESS","(d) Liquidação na CCEE",{"$f":"INDEX($H354:$CZ388,MATCH($B387,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B387,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,8.6,0,0,5.7,0.4,-6,7.4,30.3,4.3000000000000007,0,16.299999999999997,21.8,0,9.9999999999997868E-2,31.6,0,0,12.612818360388978,12.197791597217613,1.4023733749772656,6.1016788275985157,-6.1223239739771813,5.1298598299018341,0,0,0,0,0,0,0,0,0,0.3866434489999665,"-"]
["ESS","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H354:$CZ388,MATCH($B388,$H354:$H388,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H354:$CZ388,MATCH($B388,$H354:$H388,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1161.975097975823},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y377+Y386+Y387+Y385","v":1075.8999999999999},1040.8999999999999,1053.7000000000003,1142.6999999999998,1116.6000000000001,990.1,1018.5999999999999,1064.3999999999999,987.99999999999989,{"$f":"AH377+AH386+AH387+AH385","v":934.69999999999982},949.90000000000009,1031.7,1088.6000000000001,981.90000000000009,1008.0000000000001,1046.8,1040.2434178067542,968.26999510892006,982.69698347185442,1068.3214737380295,1044.3942084624191,990.23824556091495,978.92222215591994,1104.5162465366877,{"$f":"AW377+AW385+AW386+AW387","v":1091.6267092098124},1012.1495035099371,1037.163169431037,1164.0907966030993,1052.4408908249327,996.79695161728102,1011.804731086367,1117.7864625638333,{"$f":"BE377+BE385+BE386+BE387","v":1161.975097975823},1051.8643922288693,{"$f":"BG377+BG385+BG386+BG387","v":{"$error":"#VALUE!"}}]
["ESS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG388-AG374","v":0},{"$f":"AH388-AH374","v":0},0,0,0,0.10000000000002274,0,0,0,0,0,0,0,0,0,0,{"$f":"AW388-AW374","v":0},0,0,0,0,0,0,0,{"$f":"BE388-BE374","v":0},{"$f":"BF388-BF374","v":0},{"$f":"BG388-BG374","v":{"$error":"#VALUE!"}}]
["ERO","ERO",null,null,null,null,null,{"$f":"B390","v":"ERO"}]
["ERO"]
["ERO",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["ERO"]
["ERO"]
["ERO"]
["ERO","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H392:$CZ426,MATCH($B396,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B396,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":821.98698663909715},{"$f":"IFERROR(IF((C396/D396-1)*100<=-100,\"-\",IF((C396/D396-1)*100=0,\"-\",(C396/D396-1)*100)),\"-\")","v":"-"},{"$f":"C396-D396","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y397+Y403+Y404","v":0},{"$f":"Z397+Z403+Z404","v":0},{"$f":"AA397+AA403+AA404","v":0},{"$f":"AB397+AB403+AB404","v":0},{"$f":"AC397+AC403+AC404","v":0},0,0,0,0,0,0,2963.5000000000005,717.40000000000009,748.89999999999986,815.10000000000025,779.99999999999977,749.70177281000008,710.42702018900013,841.27739467899971,836.38965289499981,710.62980860700009,774.62657105099993,831.29763301000003,821.36995712899989,{"$f":"AW397+AW403+AW404","v":758.51767977519501},800.42751116353895,866.102091983994,879.88013223545306,784.51337624892778,842.7927778311423,916.83376959258283,937.47163825826021,{"$f":"BE397+BE403+BE404","v":821.98698663909715},828.27211840817199,{"$f":"BG397+BG403+BG404","v":{"$error":"#VALUE!"}}]
["ERO","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H392:$CZ426,MATCH($B397,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B397,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":825.41173326331102},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y398:Y402)","v":0},0,0,0,0,0,0,0,0,0,0,2963.5000000000005,717.40000000000009,734.39999999999986,806.00000000000023,786.69999999999982,754.69226200000003,715.50223100000017,813.93897099999981,856.83596099999977,696.35238500000003,764.37660199999993,810.52804100000003,836.90410299999985,{"$f":"SUM(AW398:AW402)","v":765.60884977519504},{"$f":"SUM(AX398:AX402)","v":798.68464520708096},{"$f":"SUM(AY398:AY402)","v":853.74401990045203},{"$f":"SUM(AZ398:AZ402)","v":870.32994223545302},791.60511890392786,841.19993440664234,889.22998811898287,935.48518670013618,825.41173326331102,851.87172129131807,"-"]
["ERO","ü  Residencial",{"$f":"INDEX($H392:$CZ426,MATCH($B398,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B398,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":429.76349694010196},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1249.0999999999999,306.5,310.39999999999998,338.9,335.29999999999995,334.45394400000004,329.09450600000008,372.93504699999983,404.70107400000006,323.94036700000004,361.98893299999997,382.6960489999999,397.22141099999976,363.237525190334,377.476963477227,402.28090409390001,414.16142730231002,375.83202886116595,396.85475130900005,431.32355453163308,471.14769791317195,429.76349694010196,442.57721437374801,"-"]
["ERO","ü  Industrial",{"$f":"INDEX($H392:$CZ426,MATCH($B399,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B399,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":42.180937098827002},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310.89999999999998,75.099999999999994,76.300000000000011,79.900000000000006,74.099999999999966,71.325973000000005,68.766043999999994,76.900625999999988,74.79122000000001,57.688074,67.097788999999992,68.754988000000012,70.574968999999982,65.281043080955001,67.193614612417988,72.947844849066996,70.812227038131013,67.056719933139007,69.214298284603004,66.442339165540986,62.31707534629497,42.180937098827002,40.868986273050012,"-"]
["ERO","ü  Comercial",{"$f":"INDEX($H392:$CZ426,MATCH($B400,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B400,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":155.12245789912299},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633.79999999999995,158.30000000000001,161.89999999999998,175.60000000000002,172.7,165.955217,142.35704399999997,165.85222900000002,175.20596599999999,131.30714499999999,149.94664399999999,157.08214600000002,161.29934299999996,148.308322448176,157.037289730179,167.64737233343399,170.289547222029,156.19713819187402,166.94876955426398,171.89227453435993,177.13833319233598,155.12245789912299,155.95558833575501,"-"]
["ERO","ü  Rural",{"$f":"INDEX($H392:$CZ426,MATCH($B401,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B401,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":94.651612276028985},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333.8,81.5,81.400000000000006,90.4,83.800000000000011,83.322513000000001,84.183589000000026,98.19643199999993,97.231438000000026,84.420974000000001,91.494102999999996,101.191532,98.490115000000003,91.681866546158005,88.798336816920994,100.08280532165102,94.235481038368007,89.352225126650993,92.094659179043035,100.67841527103703,100.26685555485697,94.651612276028985,97.441734489279995,"-"]
["ERO","ü  Setor público e consumo próprio",{"$f":"INDEX($H392:$CZ426,MATCH($B402,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B402,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":103.69322904923},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435.9,96,104.4,121.29999999999998,120.69999999999999,99.634614999999997,91.101047999999992,100.05463700000001,104.90626300000002,98.995825000000011,93.849133000000037,100.803326,109.31826499999994,97.100092509571994,108.17844057033599,110.7850933024,120.83125963461501,103.167006791098,116.08745607973202,118.893404616412,124.61522469347602,103.69322904923,115.02819781948502,"-"]
["ERO","(c) Consumo não faturado",{"$f":"INDEX($H392:$CZ426,MATCH($B403,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B403,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":-3.4247466242139053},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,14.5,9.1000000000000014,-6.7000000000000028,-5.1193340000000029,-5.2254849999999999,27.145377999999994,-20.667915999999998,14.072886000000013,10.016945999999981,20.475670000000015,-15.691016999999995,-7.2565100000000236,1.545433916458016,12.111697083541992,9.2812270000000137,-7.3548146550000091,1.6636544244999971,27.603781473599987,1.9864515581240081,-3.4247466242139053,-23.599602883146115,"-"]
["ERO","(d) Suprimento a concessionárias",{"$f":"INDEX($H392:$CZ426,MATCH($B404,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B404,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.12884481,0.15027418900000003,0.19304567900000003,0.22160789499999989,0.20453760699999998,0.23302305100000001,0.29392200999999984,0.15687112899999989,0.16534000000000004,0.19743204000000003,0.24637500000000001,0.26896299999999995,0.26307200000000003,-7.0811000000000041E-2,0,0,0,0,"-"]
["ERO","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H392:$CZ426,MATCH($B405,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B405,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1314.3254840788072},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y396+Y406+Y407+Y408","v":0},{"$f":"Z396+Z406+Z407+Z408","v":0},{"$f":"AA396+AA406+AA407+AA408","v":0},{"$f":"AB396+AB406+AB407+AB408","v":0},{"$f":"AC396+AC406+AC407+AC408","v":0},0,0,0,0,0,0,4352.7000000000007,1070.6000000000001,1125.2999999999997,1202.0000000000005,1125.0999999999999,1105.9923591935953,1082.1676480850001,1219.8436691050001,1195.396897224,1074.8349758670001,1126.6085965949999,1229.1092693380001,1194.63342521,{"$f":"AW396+AW406+AW407+AW408","v":1120.7124043260001},{"$f":"AX396+AX406+AX407+AX408","v":1169.9557072247999},1312.2919947990199,1260.6423276025992,1170.2237622830498,{"$f":"BB396+BB406+BB407+BB408","v":1246.2628248037499},1413.13289028895,1439.0544850782619,{"$f":"BE396+BE406+BE407+BE408","v":1314.3254840788072},1358.8500041038371,{"$f":"BG396+BG406+BG407+BG408","v":{"$error":"#VALUE!"}}]
["ERO","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H392:$CZ426,MATCH($B406,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B406,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":121.4599158747268},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,46.1,46.999999999999993,49.500000000000007,51.300000000000004,51.692682906999998,48.564491280999995,58.875604899999985,60.786333096000021,56.527837726999998,61.854903078999989,61.481403268999969,62.265162395000033,65.161287579999993,65.044945855999998,72.260958067999994,73.095171999999991,74.605969000000016,78.231571999999971,89.60940500000001,98.561121000000043,121.4599158747268,135.35143126692998,"-"]
["ERO","(g) Intercâmbio de energia",{"$f":"INDEX($H392:$CZ426,MATCH($B407,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B407,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":2.5661561859999864},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2,1.1000000000000001,0.59999999999999987,1.0999999999999999,0.99999999999999978,1.117204540000003,1.1949026370000126,1.3731067300000035,1.3244565699999953,1.2154678449999992,1.2161838040000035,1.3656258040000466,1.5861586359999649,1.5088729990000003,1.591785754,1.8523457429999999,1.8160321549999998,1.7674382769999966,2.2163250790000006,2.4397775790000082,2.5838823399999455,2.5661561859999864,2.7695223289999973,"-"]
["ERO","(h) Perdas na distribuição",{"$f":"INDEX($H392:$CZ426,MATCH($B408,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B408,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":368.31242537898322},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1204,306,328.79999999999995,336.30000000000007,292.80000000000007,303.48069893659533,321.98123397800009,318.31756279600029,296.89645466300021,306.46186168799989,288.91093866099993,334.96460725500003,309.41214705000027,295.52456397180498,302.8914644512609,372.07659900402581,305.8509912121462,309.3369787571221,323.02214989360778,404.24993811736704,400.43784348000167,368.31242537898322,392.45693209973524,"-"]
["ERO","Geração Distribuida (Injetada)",{"$f":"INDEX($H393:$CZ427,MATCH($B409,$H393:$H427,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H393:$CZ427,MATCH($B409,$H393:$H427,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":87.385947819807001},{"$f":"IFERROR(IF((C409/D409-1)*100<=-100,\"-\",IF((C409/D409-1)*100=0,\"-\",(C409/D409-1)*100)),\"-\")","v":"-"},{"$f":"C409-D409","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,6.3229440000000006,20.048853999999963,25.134283999999898,31.550984999999987,37.551988000000009,36.221422470099057,42.469798132261005,79.238779397639945,56.9,66.023311435049976,74.621340094749996,78.884038453949998,82.404853452262003,87.385947819807001,"-","-"]
["ERO","(i) Perdas na Rede Básica",{"$f":"INDEX($H392:$CZ426,MATCH($B410,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B410,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":20.711482811849386},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.599999999999994,21.3,24.3,22.100000000000005,21.200000000000006,23.378946642478645,26.093533832220579,23.013772616959201,22.343416519341574,21.213014026559005,24.094055561446847,21.870912176151514,25.779726919618909,27.347785206000001,27.336443083999999,25.776185978000001,22.297036865999999,24.901980192081311,23.141052534744091,27.553913076094418,25.324045989080176,20.711482811849386,21.620536939039653,"-"]
["ERO","(j) Venda de Energia CCEE",{"$f":"INDEX($H392:$CZ426,MATCH($B411,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B411,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174.9,56.9,36.4,7.5,159.80000000000001,76.40740523417719,14.113270893735049,-6.5666253469123035,324.16082659700004,0,0,198.46509694877807,214.15682798844574,21.74496357599995,21.993785642999924,2.5644705289999838,63.706570260000007,0,0,0,0,0,10.690804597000067,"-"]
["ERO","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H392:$CZ426,MATCH($B412,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B412,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1211.0108948299298},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y396+Y408+Y410+Y411","v":0},{"$f":"Z396+Z408+Z410+Z411","v":0},{"$f":"AA396+AA408+AA410+AA411","v":0},{"$f":"AB396+AB408+AB410+AB411","v":0},{"$f":"AC396+AC408+AC410+AC411","v":0},0,0,0,0,0,0,4424,1101.6000000000001,1138.3999999999999,1181.0000000000002,1253.7999999999997,1152.9688236232514,{"$f":"AP396+AP408+AP410+AP411","v":1072.6150588929559},1176.0421047450468,1479.7903506743417,1038.3046843215591,1087.6315652734468,1386.5982493899296,1370.7186590870649,{"$f":"AW396+AW408+AW410+AW411","v":1103.1349925289999},1152.6492043417998,1266.5193474950197,1271.7347305735993,1118.7523351981313,1188.9559802594943,1348.6376207860444,1363.2335277273421,{"$f":"BE396+BE408+BE410+BE411","v":1211.0108948299298},1253.0403920439469,{"$f":"BG396+BG408+BG410+BG411","v":{"$error":"#VALUE!"}}]
["ERO"]
["ERO"]
["ERO","(a) Energia comprada",{"$f":"INDEX($H392:$CZ426,MATCH($B415,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B415,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1056.6581312395915},{"$f":"IFERROR(IF((C415/D415-1)*100<=-100,\"-\",IF((C415/D415-1)*100=0,\"-\",(C415/D415-1)*100)),\"-\")","v":"-"},{"$f":"C415-D415","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y416:Y422)","v":0},{"$f":"SUM(Z416:Z422)","v":0},{"$f":"SUM(AA416:AA422)","v":0},{"$f":"SUM(AB416:AB422)","v":0},{"$f":"SUM(AC416:AC422)","v":0},{"$f":"SUM(AD416:AD422)","v":0},0,0,0,0,0,3780.8,961.2,995.1,1026.8,1119.1000000000001,994.31729556365588,{"$f":"SUM(AP416:AP422)","v":917.45679320734973},901.50235002193494,1404.1392208820596,884.62969302257147,914.03866430684786,1255.843974537516,1255.2190498900645,{"$f":"SUM(AW416:AW422)","v":997.3604262639999},1069.6564761730001,1150.8318379920001,1198.8345534719999,954.47666136725798,987.02217101051633,1089.166018890807,1097.7489507364187,{"$f":"SUM(BE416:BE422)","v":1056.6581312395915},1105.0173592169681,{"$f":"SUM(BG416:BG422)","v":0}]
["ERO","ü  Bilateral",{"$f":"INDEX($H392:$CZ426,MATCH($B416,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B416,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":21.036428432000001},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382.4,104,103.5,90.300000000000011,91,107.961710016,103.63047196000001,87.820788668999967,89.866871659000026,31.662723592000003,27.789827054999993,10.111824468999998,11.117364916000014,21.833343264000003,29.753586167999998,19.807252992000002,22.419368471999999,37.187361992,30.704521272000001,5.0460589999999996,7.4922364399999992,21.036428432000001,17.737043632000002,"-"]
["ERO","ü  Leilões de Energia",{"$f":"INDEX($H392:$CZ426,MATCH($B417,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B417,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":840.93979497538601},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2588.5,651.5,673.7,703.39999999999986,799.90000000000009,641.60912418700013,590.79946459500547,565.85480034193506,1061.4170682140593,616.64390842857142,633.24617024884787,953.81332406451611,955.01080995806433,743.14813200000003,777.83276200000012,825.15894800000012,891.40017499999999,721.277411375258,745.67519073851645,837.01523689080705,840.26392629641896,840.93979497538601,878.69335355428018,"-"]
["ERO","ü  Quota de Itaipu",{"$f":"INDEX($H392:$CZ426,MATCH($B418,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B418,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ERO","ü  Quota do PROINFA",{"$f":"INDEX($H392:$CZ426,MATCH($B419,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B419,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":17.351092832205449},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70.900000000000006,17,17.700000000000003,19.099999999999994,19.900000000000006,16.448623999999999,17.062847999999999,18.836317000000001,19.998679000000003,16.076042999999999,18.739591999999995,20.187420999999993,21.039766999999998,16.482686999999999,17.519091,19.730494,20.001372,17.868935,18.180020999999996,19.342667999999996,19.828582999999995,17.351092832205449,18.143028030687898,"-"]
["ERO","ü  Quota de ANGRA",{"$f":"INDEX($H392:$CZ426,MATCH($B420,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B420,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":31.787938},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.8,28.9,29.300000000000004,29.5,29.500000000000007,30.07247136065574,30.072471639344258,30.402937999999992,30.402938999999989,29.360879999999998,29.687111999999996,30.013343999999989,30.017130999999992,28.938206999999998,29.259741999999999,29.581277999999998,29.581277999999998,29.945292999999999,30.278018000000003,30.610743000000006,30.610743000000006,31.787938,31.787938999999998,"-"]
["ERO","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H392:$CZ426,MATCH($B421,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B421,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":145.542877},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625.20000000000005,159.80000000000001,170.89999999999998,184.50000000000006,178.8,198.22536599999998,175.89153701299998,198.58750601099996,202.45366300900014,190.886138002,204.57596300299997,241.71806100400005,238.03397701600011,186.958057,215.29129500499999,256.55386500000003,235.43235999999999,148.19765999999998,162.18441999999999,197.1513119999999,199.55346199999991,145.542877,158.65599500000005,"-"]
["ERO","ü  Contrato Suprimento",{"$f":"INDEX($H392:$CZ426,MATCH($B422,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B422,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["ERO","(b) Mini e microgeração distribuída",{"$f":"INDEX($H392:$CZ426,MATCH($B423,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B423,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":87.385948819806984},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,22.6,4,8.6999999999999957,12.697845083312401,5.6203649379999945,2.249548744000009,14.498502349999981,25.749349228,32.048370151000029,34.404925148999965,39.686981472000056,46.323944294999983,54.599347016800003,56.74703589902002,57.138711858598995,63.549022435049991,77.095630957750004,78.88404145394999,82.404853452262003,87.385948819806984,105.09176761783699,"-"]
["ERO","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H392:$CZ426,MATCH($B424,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B424,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":13.894031999999999},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518.5,140.4,120.9,125.89999999999998,124.70000000000002,132.01267870262834,122.47974253790809,114.82775557299999,112.65499909674662,110.73305075699999,111.21281652799998,98.356778911999982,75.826264680999998,59.450426372999992,28.392920219000001,12.997768000000001,15.761344000000001,23.380655999999998,12.230660000000004,9.7931930000000023,7.6126909999999981,13.894031999999999,11.07668,"-"]
["ERO","(d) Liquidação na CCEE",{"$f":"INDEX($H392:$CZ426,MATCH($B425,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B425,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":53.072782770531603},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.7,0,0,24.1,1.1999999999999993,13.941290194999951,27.057872288352982,157.46245040611177,-51.50237165446481,17.192591313987563,30.331714287598736,-2.0074292085864016,-1.3636955999885458E-2,0,0,45.943297711999911,0,77.345995395823323,112.60751829122775,170.79436744128822,175.46703253866042,53.072782770531603,31.854585209141362,"-"]
["ERO","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H392:$CZ426,MATCH($B426,$H392:$H426,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H392:$CZ426,MATCH($B426,$H392:$H426,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1211.0108948299301},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y415+Y424+Y425+Y423","v":0},{"$f":"Z415+Z424+Z425+Z423","v":0},{"$f":"AA415+AA424+AA425+AA423","v":0},{"$f":"AB415+AB424+AB425+AB423","v":0},{"$f":"AC415+AC424+AC425+AC423","v":0},0,0,0,0,0,0,4424,{"$f":"AK415+AK424+AK425+AK423","v":1101.6000000000001},1138.5999999999999,1180.7999999999997,1253.7000000000003,1152.9691095445964,1072.6147729716106,1176.0421047450468,1479.7903506743417,1038.3046843215591,1087.6315652734465,1386.5982493899296,1370.7186590870647,{"$f":"AW415+AW423+AW424+AW425","v":1103.134796932},1152.6487434088001,1266.51993960302,1271.7346093305989,1118.7523351981313,1188.955980259494,1348.6376207860451,1363.233527727341,{"$f":"BE415+BE423+BE424+BE425","v":1211.0108948299301},1253.0403920439462,{"$f":"BG415+BG423+BG424+BG425","v":{"$error":"#VALUE!"}}]
["ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y374-Y388","v":0},{"$f":"Z374-Z388","v":0},{"$f":"AA374-AA388","v":0},{"$f":"AB374-AB388","v":0},{"$f":"AC374-AC388","v":0},0,0,0,0,0,0,0,{"$f":"AK374-AK388","v":0},-0.10000000000002274,0,0,0,0,0,0,0,0,0,0,{"$f":"AW426-AW412","v":-1.9559699990168156E-4},-4.6093299965832557E-4,5.9210800031905819E-4,-1.212430004216003E-4,0,0,0,0,{"$f":"BE426-BE412","v":0},{"$f":"BF426-BF412","v":0},{"$f":"BG426-BG412","v":{"$error":"#VALUE!"}}]
["EAC","EAC",null,null,null,null,null,{"$f":"B428","v":"EAC"}]
["EAC"]
["EAC",null,{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)","Var (R$)",null,null,{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},{"$f":"AD$8","v":"2T17"},{"$f":"AE$8","v":"3T17"},{"$f":"AF$8","v":"4T17"},"1T18","2T18","3T18","4T18","1T19","2T19",{"$f":"$AM$8","v":"3T19"},{"$f":"$AN$8","v":"4T19"},{"$f":"AO$8","v":"1T20"},"2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},"4T23",{"$f":"BE$8","v":"1T24"},{"$f":"BF$8","v":"2T24"},{"$f":"BG$8","v":"3T24"}]
["EAC"]
["EAC"]
["EAC"]
["EAC","(a) Energia Total Vendida (a=b+c+d)",{"$f":"INDEX($H430:$CZ464,MATCH($B434,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B434,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":291.453793930372},{"$f":"IFERROR(IF((C434/D434-1)*100<=-100,\"-\",IF((C434/D434-1)*100=0,\"-\",(C434/D434-1)*100)),\"-\")","v":"-"},{"$f":"C434-D434","v":{"$error":"#N/A"}},null,"(a) Energia Total Vendida (a=b+c+d)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y435+Y441+Y442","v":0},{"$f":"Z435+Z441+Z442","v":0},{"$f":"AA435+AA441+AA442","v":0},{"$f":"AB435+AB441+AB442","v":0},{"$f":"AC435+AC441+AC442","v":0},0,0,0,0,0,0,925,243.9,261.59999999999997,273.7000000000001,267.90000000000009,267.02711099999999,234.26980499999993,269.1483070000001,290.06782399999992,246.55810400000004,249.86727259999992,271.23281580000025,281.90642599999978,{"$f":"AW435+AW441+AW442","v":257.20969001725007},260.18397921233196,284.00646275332394,298.88505567036299,265.877024504899,274.75439977413799,314.1401677586851,324.18295679362484,{"$f":"BE435+BE441+BE442","v":291.453793930372},291.37483295644097,{"$f":"BG435+BG441+BG442","v":{"$error":"#VALUE!"}}]
["EAC","(b) Energia vendida mercado cativo ",{"$f":"INDEX($H430:$CZ464,MATCH($B435,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B435,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":288.35566497646596},"-",{"$error":"#N/A"},null,"(b) Energia vendida mercado cativo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y436:Y440)","v":0},0,0,0,0,0,0,0,0,0,0,917.6,241.8,258.59999999999997,269.10000000000008,271.7000000000001,268.27212700000001,238.42512299999993,262.6310860000001,287.82013499999994,252.31264100000004,246.03332499999993,260.39471500000025,280.59230599999978,{"$f":"SUM(AW436:AW440)","v":256.60038241725005},{"$f":"SUM(AX436:AX440)","v":257.34744181233197},{"$f":"SUM(AY436:AY440)","v":280.266079553324},{"$f":"SUM(AZ436:AZ440)","v":290.578067670363},267.180652504899,270.37722277413803,302.91078035868514,319.49157817246481,288.35566497646596,296.68484969460701,"-"]
["EAC","ü  Residencial",{"$f":"INDEX($H430:$CZ464,MATCH($B436,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B436,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":163.40978496451896},"-",{"$error":"#N/A"},null,"ü  Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426.6,116.9,120.5,124.79999999999998,128.90000000000006,132.43949799999999,125.44233900000003,138.97828399999997,153.10754700000001,138.05852100000001,128.83897600000003,135.60027500000007,145.104578,133.45500252500003,132.18304001449999,145.79845199699,154.96157028873,144.54019316465801,144.42155461659698,165.72778651138307,179.68675471587508,163.40978496451896,165.76693627121898,"-"]
["EAC","ü  Industrial",{"$f":"INDEX($H430:$CZ464,MATCH($B437,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B437,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":5.5457674684380001},"-",{"$error":"#N/A"},null,"ü  Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.9,8.5,8.3000000000000007,10.399999999999999,10.099999999999998,9.189838,8.2154490000000013,9.0813640000000007,8.6190099999999958,7.3769460000000011,7.5000899999999993,9.0023550000000014,9.0265039999999992,8.2392197863419998,8.6381910381990004,9.5430803593940006,9.5387445040269991,7.5620559072790003,8.339339817262001,8.0640417850099979,6.5725001638589964,5.5457674684380001,5.6833535948780005,"-"]
["EAC","ü  Comercial",{"$f":"INDEX($H430:$CZ464,MATCH($B438,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B438,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":52.071625708235004},"-",{"$error":"#N/A"},null,"ü  Comercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186.5,51.1,53.4,60.000000000000007,58.300000000000004,57.015357999999999,43.904361999999999,50.460941000000034,58.827548999999976,48.728740000000002,49.937197999999995,52.777405999999999,56.867142999999999,51.811356590639008,53.296812824928999,56.808284471013003,56.922277695363,52.628947932843005,51.578985807221997,55.396789735501002,57.54327732363403,52.071625708235004,53.30014796052501,"-"]
["EAC","ü  Rural",{"$f":"INDEX($H430:$CZ464,MATCH($B439,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B439,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":11.204552734867001},"-",{"$error":"#N/A"},null,"ü  Rural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,12.5,13,13.600000000000001,13.600000000000001,13.764708999999998,13.524874999999996,14.467842999999998,15.388131000000001,14.341507,13.205953999999995,14.012004999999998,14.134942000000002,12.432468472,10.4373158757,11.162049247519999,11.07455716932,10.753485808254002,10.705097724874999,11.52378599198699,11.891096175613001,11.204552734867001,11.001324824126002,"-"]
["EAC","ü  Setor público e consumo próprio",{"$f":"INDEX($H430:$CZ464,MATCH($B440,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B440,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":56.123934100406998},"-",{"$error":"#N/A"},null,"ü  Setor público e consumo próprio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221.1,52.8,63.400000000000006,60.3,60.8,55.862724,47.338097999999988,49.642653999999965,51.877898000000016,43.806927000000002,46.551107000000002,49.002673999999985,55.459138999999993,50.662335043268996,52.792082059003995,56.954213478406992,58.080918012923007,51.695969691865002,55.332244808181997,62.198376334803982,63.79794979348398,56.123934100406998,60.933087043859004,"-"]
["EAC","(c) Consumo não faturado",{"$f":"INDEX($H430:$CZ464,MATCH($B441,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B441,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":1.888953906003735E-3},"-",{"$error":"#N/A"},null,"(c) Consumo não faturado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.6,8.1,-3.7999999999999989,-1.2450159999999997,-4.155318000000003,6.5172209999999975,2.247689000000006,-8.049824000000001,1.9416099999999972,8.4299779999999984,-1.2349159999999975,-1.802673999999999,0.42217480000000068,1.0531431999999914,5.5401040000000066,-3.8893940000000002,1.6395049999999975,8.1588173999999984,1.4831526211600008,1.888953906003735E-3,-8.5493757381659972,"-"]
["EAC","(d) Suprimento a concessionárias",{"$f":"INDEX($H430:$CZ464,MATCH($B442,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B442,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":3.0962399999999999},"-",{"$error":"#N/A"},null,"(d) Suprimento a concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4,2.1,1.4,-3.5,0,0,0,0,0,2.2952870000000001,1.8923376000000003,2.4081228000000001,2.5490359999999992,2.4119816000000003,2.4143626000000005,2.6872399999999996,2.7668840000000001,2.585766,2.7376719999999994,3.0705700000000005,3.2082259999999994,3.0962399999999999,3.2393590000000003,"-"]
["EAC","(e) Energia injetada (e=a+f+g+h)",{"$f":"INDEX($H430:$CZ464,MATCH($B443,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B443,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":392.77741612249997},"-",{"$error":"#N/A"},null,"(e) Energia injetada (e=a+f+g+h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y434+Y444+Y445+Y446","v":0},{"$f":"Z434+Z444+Z445+Z446","v":0},{"$f":"AA434+AA444+AA445+AA446","v":0},{"$f":"AB434+AB444+AB445+AB446","v":0},{"$f":"AC434+AC444+AC445+AC446","v":0},0,0,0,0,0,0,1194.5999999999999,315.10000000000002,337.9,341.30000000000013,343.00000000000011,343.93098925799995,308.28436997099999,343.09490079500017,355.46338424299995,313.36384964499996,319.36248023099989,347.80883212300023,353.54242786999987,{"$f":"AW434+AW444+AW445+AW446","v":327.17621947400005},{"$f":"AX434+AX444+AX445+AX446","v":327.10492517274997},365.93893647949994,374.79811231999997,342.83087915124992,{"$f":"BB434+BB444+BB445+BB446","v":349.13014189249998},409.82062395675007,422.48391568134286,{"$f":"BE434+BE444+BE445+BE446","v":392.77741612249997},391.85151376909994,{"$f":"BG434+BG444+BG445+BG446","v":{"$error":"#VALUE!"}}]
["EAC","(f) Transporte energia clientes livres (TUSD)",{"$f":"INDEX($H430:$CZ464,MATCH($B444,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B444,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":23.572465650428896},"-",{"$error":"#N/A"},null,"(f) Transporte energia clientes livres (TUSD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.9,9.1999999999999993,9.6999999999999993,10.3,10.3,10.317067411,9.2223920730000017,12.571313294000003,13.309488991999999,12.063792288,13.43999374,14.289000334999997,14.561967300000006,14.153418166000002,14.578254477999998,14.786799922000002,15.120127411000002,15.078312,16.818360999999999,20.298522000000002,22.801887000000004,23.572465650428896,24.915741072065799,"-"]
["EAC","(g) Intercâmbio de energia",{"$f":"INDEX($H430:$CZ464,MATCH($B445,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B445,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(g) Intercâmbio de energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EAC","(h) Perdas na distribuição",{"$f":"INDEX($H430:$CZ464,MATCH($B446,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B446,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":77.751156541699089},"-",{"$error":"#N/A"},null,"(h) Perdas na distribuição",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236.7,62,66.599999999999994,57.300000000000011,64.799999999999983,66.586810846999995,64.792172898000032,61.375280501000049,52.086071250999993,54.741953356999964,56.055213891000001,62.287015987999979,57.074034570000094,55.813111290749958,52.342691482418019,67.145673804176027,60.792929238636994,61.875542646350937,57.557381118362017,75.381934198064968,75.499071887718003,77.751156541699089,75.560939740593227,"-"]
["EAC","Geração Distribuida (Injetada)",{"$f":"INDEX($H431:$CZ465,MATCH($B447,$H431:$H465,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H431:$CZ465,MATCH($B447,$H431:$H465,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":15.954168734500001},{"$f":"IFERROR(IF((C447/D447-1)*100<=-100,\"-\",IF((C447/D447-1)*100=0,\"-\",(C447/D447-1)*100)),\"-\")","v":"-"},{"$f":"C447-D447","v":{"$error":"#N/A"}},null,"Geração Distribuida (Injetada)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.51724700000000301,2.1371149999999761,3.134418000000005,4.1587480000000001,4.799699188378014,5.9598941242159995,11.560406687405987,11,10.783828192249999,11.178764187500001,15.280824174750002,16.105241088343,15.954168734500001,"-","-"]
["EAC","(i) Perdas na Rede Básica",{"$f":"INDEX($H430:$CZ464,MATCH($B448,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B448,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":6.9090833951236164},"-",{"$error":"#N/A"},null,"(i) Perdas na Rede Básica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.1,7.1,8,6.5000000000000018,8.9999999999999982,8.2306404219487668,8.2270813657727153,6.4497993979344592,6.8093320503440609,7.1142849849885756,7.5802245946971816,6.2636808034475706,7.7967365619323417,9.0552860000000006,8.063898,6.7282619759999998,6.4779239999999989,7.9758069579122486,6.9988138965004891,8.0002424411904194,7.400686152396843,6.9090833951236164,6.9999645458848345,"-"]
["EAC","(j) Venda de Energia CCEE",{"$f":"INDEX($H430:$CZ464,MATCH($B449,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B449,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":79.98869824214411},"-",{"$error":"#N/A"},null,"(j) Venda de Energia CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.099999999999994,74.400000000000006,42.699999999999989,97.9,20,80.088745131236635,90.700293188886093,48.483221041662148,95.025215696215099,35.242482586996758,37.295878165385659,25.961287899228012,43.476809164287218,123.99019044100001,132.16417104899998,104.52298865699997,106.41994779696198,123.16214493824906,115.86343524301562,103.00464882051919,101.13124369421605,79.98869824214411,76.031333737766616,"-"]
["EAC","(k) Energia Recebida Total (k=a+h+i+j)",{"$f":"INDEX($H430:$CZ464,MATCH($B450,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B450,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":456.10273210933883},"-",{"$error":"#N/A"},null,"(k) Energia Recebida Total (k=a+h+i+j)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y434+Y446+Y448+Y449","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AJ434+AJ446+AJ448+AJ449","v":1250.8999999999999},387.4,378.89999999999992,435.40000000000009,361.70000000000005,421.93330740018536,{"$f":"AP434+AP446+AP448+AP449","v":397.98935245265875},385.45660794059677,443.98844299755899,343.65682492898532,350.79858925108277,365.74480049067586,390.25400629621942,{"$f":"AW434+AW446+AW448+AW449","v":446.068277749},452.75473974374995,462.40338719049993,472.57585670596194,458.89051904741126,455.17403003201611,500.52699321845972,508.2139585279557,{"$f":"BE434+BE446+BE448+BE449","v":456.10273210933883},449.96707098068561,{"$f":"BG434+BG446+BG448+BG449","v":{"$error":"#VALUE!"}}]
["EAC"]
["EAC"]
["EAC","(a) Energia comprada",{"$f":"INDEX($H430:$CZ464,MATCH($B453,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B453,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":384.07656133483874},{"$f":"IFERROR(IF((C453/D453-1)*100<=-100,\"-\",IF((C453/D453-1)*100=0,\"-\",(C453/D453-1)*100)),\"-\")","v":"-"},{"$f":"C453-D453","v":{"$error":"#N/A"}},null,"(a) Energia comprada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y454:Y460)","v":0},{"$f":"SUM(Z454:Z460)","v":0},{"$f":"SUM(AA454:AA460)","v":0},{"$f":"SUM(AB454:AB460)","v":0},{"$f":"SUM(AC454:AC460)","v":0},{"$f":"SUM(AD454:AD460)","v":0},0,0,0,0,0,1040.5,331.9,318.60000000000002,375.5,293.19999999999993,359.60809740018539,{"$f":"SUM(AP454:AP460)","v":340.12289845265889},322.87491794059645,381.06181202355941,289.44354208398534,288.87505078208272,300.79506336867553,321.72796158821984,{"$f":"SUM(AW454:AW460)","v":380.47237400099993},385.36763000000002,385.49472800000001,391.96197049096202,385.32087985516131,383.26850528451604,428.24742498770962,433.69288825961291,{"$f":"SUM(BE454:BE460)","v":384.07656133483874},376.51983058858571,{"$f":"SUM(BG454:BG460)","v":0}]
["EAC","ü  Bilateral",{"$f":"INDEX($H430:$CZ464,MATCH($B454,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B454,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Bilateral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EAC","ü  Leilões de Energia",{"$f":"INDEX($H430:$CZ464,MATCH($B455,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B455,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":324.46587955164313},"-",{"$error":"#N/A"},null,"ü  Leilões de Energia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684.8,244.6,230.70000000000002,279.29999999999995,196.19999999999993,269.38704610410343,253.67815572974087,239.28865194059654,291.13812799255936,205.00054708398534,205.43449877208275,213.0992383606756,232.37388157921976,293.787374,297.26364100000001,291.81487100000004,296.56256849096201,312.94980885516134,311.41407828451599,349.26614998770958,351.83533225961287,324.46587955164313,317.009016789604,"-"]
["EAC","ü  Quota de Itaipu",{"$f":"INDEX($H430:$CZ464,MATCH($B456,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B456,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Quota de Itaipu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EAC","ü  Quota do PROINFA",{"$f":"INDEX($H430:$CZ464,MATCH($B457,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B457,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":6.1612387831956257},"-",{"$error":"#N/A"},null,"ü  Quota do PROINFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.1,5.4,5.6999999999999993,6.2000000000000011,6.3999999999999968,5.6377499999999996,5.8036749999999993,6.3890750000000018,6.7975669999999937,5.4268179999999999,6.3259569999999998,6.818681999999999,7.1294349999999973,5.5330370000000002,5.8808609999999994,6.6241270000000005,6.7126890000000001,5.9440349999999995,6.0136789999999998,6.4307590000000019,6.619727000000001,6.1612387831956257,6.5257747989816624,"-"]
["EAC","ü  Quota de ANGRA",{"$f":"INDEX($H430:$CZ464,MATCH($B458,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B458,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":10.583368},"-",{"$error":"#N/A"},null,"ü  Quota de ANGRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.1,8.6999999999999993,8.8000000000000007,8.8000000000000007,8.9000000000000021,8.5178352950819676,8.5178357049180295,8.6114380000000033,8.6114390000000043,8.9078400000000002,9.0068160000000006,9.105792000000001,9.1089630000000028,9.2345419999999994,9.3371469999999999,9.4397530000000014,9.4397539999999989,9.6299979999999987,9.7369989999999991,9.8439990000000019,9.8439979999999938,10.583368,10.583366999999999,"-"]
["EAC","ü  Quota de Garantia Física (95%)",{"$f":"INDEX($H430:$CZ464,MATCH($B459,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B459,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":42.866074999999995},"-",{"$error":"#N/A"},null,"ü  Quota de Garantia Física (95%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303.5,73.2,73.399999999999991,81.200000000000031,81.7,76.06546600099999,72.123232018000024,68.585752999999954,74.514678031000017,70.108337000000006,68.107779010000002,71.771351007999954,73.115682009000068,71.917421001000008,72.885981000000015,77.615976999999987,79.246959000000004,56.797038000000001,56.103749000000008,62.706517000000019,65.393831000000006,42.866074999999995,42.401672000000005,"-"]
["EAC","ü  Contrato Suprimento",{"$f":"INDEX($H430:$CZ464,MATCH($B460,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B460,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"ü  Contrato Suprimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EAC","(b) Mini e microgeração distribuída",{"$f":"INDEX($H430:$CZ464,MATCH($B461,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B461,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":15.954168734500001},"-",{"$error":"#N/A"},null,"(b) Mini e microgeração distribuída",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.554037,2.5674669999999997,3.7892580000000002,4.7253709999999991,5.6639013300000007,6.9976893907499997,9.6557326284999991,11.011898325000001,10.783828192249999,11.178764187500001,15.280824174750002,16.105241088343,15.954168734500001,18.072896872100003,"-"]
["EAC","(c) Geração Própria / Embutida / Desverticalizada",{"$f":"INDEX($H430:$CZ464,MATCH($B462,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B462,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":56.072002040000015},"-",{"$error":"#N/A"},null,"(c) Geração Própria / Embutida / Desverticalizada",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204.5,55.5,60.3,59.899999999999991,62.200000000000017,62.325209999999998,57.866454000000004,62.581690000000009,62.926630974000005,53.659245845000001,59.356071469000014,61.160479121999998,63.800673708000005,59.932001033999988,60.389404495000001,67.252922999999996,69.601979,62.785810999999988,60.72676056000001,56.998744055999985,58.415829179999982,56.072002040000015,55.374343519999996,"-"]
["EAC","(d) Liquidação na CCEE",{"$f":"INDEX($H430:$CZ464,MATCH($B463,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B463,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":0},"-",{"$error":"#N/A"},null,"(d) Liquidação na CCEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9,0,0,0,6.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-"]
["EAC","(e) Energia Recebida Total (e=a+b+c+d)",{"$f":"INDEX($H430:$CZ464,MATCH($B464,$H430:$H464,0),MATCH(C$12,$H$8:$CZ$8,0),1)","v":{"$error":"#N/A"}},{"$f":"INDEX($H430:$CZ464,MATCH($B464,$H430:$H464,0),MATCH(D$12,$H$8:$CZ$8,0),1)","v":456.10273210933877},"-",{"$error":"#N/A"},null,"(e) Energia Recebida Total (e=a+b+c+d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y453+Y462+Y463+Y461","v":0},{"$f":"Z453+Z462+Z463+Z461","v":0},{"$f":"AA453+AA462+AA463+AA461","v":0},{"$f":"AB453+AB462+AB463+AB461","v":0},{"$f":"AC453+AC462+AC463+AC461","v":0},0,0,0,0,0,0,1250.9000000000001,{"$f":"AK453+AK462+AK463+AK461","v":387.4},378.90000000000003,435.4,361.7,421.93330740018541,397.98935245265886,385.45660794059643,443.98844299755945,343.65682492898532,350.79858925108277,365.74480049067552,390.25400629621981,{"$f":"AW453+AW461+AW462+AW463","v":446.06827636499992},452.75472388575002,462.40338362850002,472.57584781596199,458.89051904741126,455.17403003201605,500.52699321845961,508.21395852795592,{"$f":"BE453+BE461+BE462+BE463","v":456.10273210933877},449.96707098068566,{"$f":"BG453+BG461+BG462+BG463","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ464-AJ450","v":0},{"$f":"AK464-AK450","v":0},0,0,0,0,0,0,4.5474735088646412E-13,0,0,0,0,{"$f":"AW464-AW450","v":-1.384000086090964E-6},-1.5857999926538469E-5,-3.5619999039226968E-6,-8.8899999468594615E-6,0,0,0,0,{"$f":"BE464-BE450","v":0},{"$f":"BF464-BF450","v":0},{"$f":"BG464-BG450","v":{"$error":"#VALUE!"}}]
[null,"Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]

{"sheet":"BE_v2","index":28,"n_rows":36,"n_cols":111,"rows_kept":36,"cut":false,"hidden":true,"merged":[[0,107,0,108]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modelo antigo","Atenção!! O modelo antigo será descontinuado a partir do 3T24"]
[]
["Balanço de energia"]
[null,null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado",null,null,null,null,null,null,null,null,null,"Consolidado"]
["BE","1T22","1T22","1T22","1T22","1T22","1T22","1T22","1T22","1T22",{"$f":"J5","v":"1T22"},"2T22","2T22","2T22","2T22","2T22","2T22","2T22","2T22","2T22",{"$f":"T5","v":"2T22"},"3T22","3T22","3T22","3T22","3T22","3T22","3T22","3T22","3T22",{"$f":"AD5","v":"3T22"},"4T22","4T22","4T22","4T22","4T22","4T22","4T22","4T22","4T22",{"$f":"AN5","v":"4T22"},"1T23","1T23","1T23","1T23","1T23","1T23","1T23","1T23","1T23",{"$f":"AX5","v":"1T23"},"2T23","2T23","2T23","2T23","2T23","2T23","2T23","2T23","2T23",{"$f":"BH5","v":"2T23"},"3T23","3T23","3T23","3T23","3T23","3T23","3T23","3T23","3T23",{"$f":"BR5","v":"3T23"},"4T23","4T23","4T23","4T23","4T23","4T23","4T23","4T23","4T23",{"$f":"CB5","v":"4T23"},"1T24","1T24","1T24","1T24","1T24","1T24","1T24","1T24","1T24","1T24","2T24","2T24","2T24","2T24","2T24","2T24","2T24","2T24","2T24","2T24","3T24","3T24","3T24","3T24","3T24","3T24","3T24","3T24","3T24","3T24"]
[null,"EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Total Distribuidoras"]
["Energia Injetada SIN",2737373.5830919999,1825897.7888249999,1540059.7307169999,1305088.5815800002,1056285.2627699999,876402.92739800015,674534.99513399997,584782.52702700009,261580.31710999997,10862005.713653,2721651.6586440001,1467374.8624749999,1463502.6684679999,1144357.1768429999,1111388.5419429999,795069.11821600003,758755.38362999994,521377.044666,259717.83128700001,10243194.286171999,3081318.8262851387,1524609.156005,1428975.354546,1162974.308613,1251249.0148999998,723057.75134000008,820527.90576700005,516907.79560499993,289030.28085100005,10798650.393912138,2811260.349221,1618834.9645870002,1623512.987462,1219348.7996400001,1199377.2427440002,832312.29809900001,775417.61936300003,546336.92627099995,294184.23499500001,10920585.422382001,2738834.6532460004,1699393.5888920003,1590727.9750929999,1266806.1779570002,1101140.661882,868883.86867500003,711817.48788799997,582492.85484300007,269261.24014399998,10829358.50862,2777771.8911530003,1437825.04657,1546762.8704950002,1142757.2385110001,1168414.772598,831952.50189500011,814174.39502799988,512613.75879500003,276869.061269,10509141.536314001,3290298.0847760001,1619086.4079329998,1536663.633923,1234369.0737029999,1330551.545344,803264.36932599999,881525.10988500004,521201.02453500009,337549.97896699997,11554509.228391999,3399564.7950109998,1894190.5909420005,1737074.852092,1370562.2664369999,1352872.0131939999,906029.16848900018,887125.7534289998,571509.45306199999,348303.409659,12467232.302314999,3063711.1523890006,1943681.0201710004,1770254.7006630001,1404398.6994940001,1223509.055868,977899.64219100005,810654.31407700002,590668.14012099989,320984.214301,12105760.939275,2980241.8927490003,1677854.729764,1692258.9712470002,1279939.3623270001,1250375.3799869998,905210.39910199982,885855.18652900006,545005.75108299998,316970.54367500002,11533712.216463,3189932.5472370004,1601637.4153360003,1605888.0642870001,1238399.0550540001,1331593.6134230001,840457.83034699992,917425.874037,539398.88382999995,314429.75382099999,11579163.037372001]
["Energia Injetada pela GD","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Sistema Isolado","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Energia Injetada Total",2992241.423138272,1935091.2639015,1598454.75477275,1355406.8545719632,1120712.404326,894049.63743600016,706058.06548595801,615648.76842475007,327176.21947399992,11544839.391531192,3012147.0161053669,1578626.8349795719,1521277.9732365999,1195589.7162381699,1169955.7072248,811118.88860635005,797835.62227674993,553358.46129721298,327104.92517275002,10967015.145137571,3378872.1666407948,1655064.453680146,1498222.6633706749,1219302.1778319001,1312291.9947990198,743261.02301865013,872365.55475467502,549420.37996517692,365938.93647950003,11594739.350540537,3140894.9596966431,1788883.0811484931,1706097.09409155,1295969.6891898531,1260642.3276025993,859375.93804687005,825738.94170319999,590728.33071741299,374798.11232000001,11843128.474516623,3106504.4320538277,1888678.5653607254,1682160.2691836499,1346841.0518395233,1170237.58331705,902964.92917247501,769277.16339280002,638405.6879337451,342493.83233624999,11847563.514590047,3194310.7793890312,1651125.347869426,1638047.2111075711,1226588.858293301,1246247.46869275,862334.56066890014,881948.71647547488,569352.393727232,349130.14145649999,11619085.477680186,3733220.3379287189,1851246.7855668748,1633806.739276641,1319538.9583993489,1413099.6237979501,838234.52532975003,964837.37319864403,574622.48356859107,409820.62414174998,12738427.451208269,3910372.9650465138,2170196.3812848255,1854740.160947368,1482076.2398622409,1439089.2866462618,954753.56808005017,974185.48979822476,638634.01640944195,422820.96274734294,13846869.070822271,3609548.0718968455,2271064.3487436874,1885340.2512761031,1536717.9462122652,1314328.690687807,1026551.07133545,895408.25483252504,662559.32394365594,392777.41503550002,13594295.373963838,3565006.3488681973,1995030.017152057,1802635.4347356162,1402875.1130466852,1358848.4856048368,947821.75893589982,984308.16533975105,616975.38484164898,391851.51254710002,13065352.221071795,3868895.5608582972,1950552.5838666991,1732037.0410994261,1371290.811088474,1443524.0663051479,891285.60746239987,1039176.277257963,612807.96030366898,396213.60296265001,13305783.511204727]
["Variação Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP10/V10-1","v":-8.060906750957364E-2},{"$f":"AQ10/W10-1","v":0.14115106584587855},{"$f":"AR10/X10-1","v":0.12277054026078837},{"$f":"AS10/Y10-1","v":0.10459989027035621},{"$f":"AT10/Z10-1","v":-0.10824908788971599},{"$f":"AU10/AA10-1","v":0.21486920638621676},{"$f":"AV10/AB10-1","v":-0.11817109329914488},{"$f":"AW10/AC10-1","v":0.16196215359577337},{"$f":"AX10/AD10-1","v":-6.4068350771313565E-2},{"$f":"AY10/AE10-1","v":2.1805075250589612E-2},{"$f":"AZ10/AF10-1","v":1.7006560352323064E-2},{"$f":"BA10/AG10-1","v":-7.7007678551369807E-2},{"$f":"BB10/AH10-1","v":-3.9886289719175405E-2},{"$f":"BC10/AI10-1","v":-5.3535843835918806E-2},{"$f":"BD10/AJ10-1","v":-1.1418670145103227E-2},{"$f":"BE10/AK10-1","v":3.4427571113455624E-3},{"$f":"BF10/AL10-1","v":6.8072089050728923E-2},{"$f":"BG10/AM10-1","v":-3.6185731881558603E-2},{"$f":"BH10/AN10-1","v":-6.8484792264868477E-2},{"$f":"BI10/AO10-1","v":-1.8917551837634772E-2},{"$f":"BJ10/AP10-1","v":0.20174312304474817},{"$f":"BK10/AQ10-1","v":-1.9819031401302256E-2},{"$f":"BL10/AR10-1","v":-2.8744900704660403E-2},{"$f":"BM10/AS10-1","v":-2.0271206764068461E-2},{"$f":"BN10/AT10-1","v":0.20753225152152877},{"$f":"BO10/AU10-1","v":-7.168650935540466E-2},{"$f":"BP10/AV10-1","v":0.25421294055233656},{"$f":"BQ10/AW10-1","v":-9.9910144240089482E-2},{"$f":"BR10/AX10-1","v":0.19657811454952157},{"$f":"BS10/AY10-1","v":7.5193851927541022E-2},{"$f":"BT10/AZ10-1","v":0.22416797710410696},{"$f":"BU10/BA10-1","v":0.31437409284836959},{"$f":"BV10/BB10-1","v":0.13228736532769347},{"$f":"BW10/BC10-1","v":0.20829096876391806},{"$f":"BX10/BD10-1","v":0.15473798165928709},{"$f":"BY10/BE10-1","v":0.10717302961795006},{"$f":"BZ10/BF10-1","v":0.10458292143261461},{"$f":"CA10/BG10-1","v":0.12168495899114751},{"$f":"CB10/BH10-1","v":0.21106977754318157},{"$f":"CC10/BI10-1","v":0.19173484844582389},{"$f":"CD10/BJ10-1","v":-3.3127502487702021E-2},{"$f":"CE10/BK10-1","v":0.22677557981458385},{"$f":"CF10/BL10-1","v":0.15395548687161553},{"$f":"CG10/BM10-1","v":0.16458702217959731},{"$f":"CH10/BN10-1","v":-6.9896652328502507E-2},{"$f":"CI10/BO10-1","v":0.22465854163143528},{"$f":"CJ10/BP10-1","v":-7.1959399889275133E-2},{"$f":"CK10/BQ10-1","v":0.15303411002811562},{"$f":"CL10/BR10-1","v":-4.1586997096454081E-2},{"$f":"CM10/BS10-1","v":6.718787904031176E-2},{"$f":"CN10/BT10-1","v":-8.83206331634937E-2},{"$f":"CO10/BU10-1","v":-8.0714522263217625E-2},{"$f":"CP10/BV10-1","v":-2.8092736281257635E-2},{"$f":"CQ10/BW10-1","v":-5.3439306754500926E-2},{"$f":"CR10/BX10-1","v":-5.57580421076046E-2},{"$f":"CS10/BY10-1","v":-7.2603123736838526E-3},{"$f":"CT10/BZ10-1","v":1.0390911841258177E-2},{"$f":"CU10/CA10-1","v":-3.3913996140642721E-2},{"$f":"CV10/CB10-1","v":-7.3244831568932245E-2},-5.6439968180046263E-2,7.1850404481567764E-2,{"$f":"CY10/CE10-1","v":-0.14112843832641275},{"$f":"CZ10/CF10-1","v":-8.1313285531835922E-2},{"$f":"DA10/CG10-1","v":-0.10764964093218243},{"$f":"DB10/CH10-1","v":9.8297614997456373E-2},{"$f":"DC10/CI10-1","v":-0.13176691121376172},{"$f":"DD10/CJ10-1","v":0.1605614217308371},{"$f":"DE10/CK10-1","v":-7.50896739990905E-2},{"$f":"DF10/CL10-1","v":8.7484356167459865E-3},{"$f":"DG10/CM10-1","v":-2.1223009712712071E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,"2023",0,0,0,0,0,0,0,0,0,"2023",0,0,0,0,0,0,0,0,0,"2023",0,0,0,0,0,0,0,0,0,"2024",0,0,0,0,0,0,0,0,0,"2024",0,0,0,0,0,0,0,0,0,0]
["Residencial","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Industrial Cativo","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Comercial Cativo","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Rural cativo","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Outros Cativo","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Consumo Cativo",1788761.8887489019,1216883.7822172518,1124378.450529288,853327.98845787987,765608.84977519501,619697.84711686405,482809.34761812404,370769.57724099798,256600.38241725002,7478838.1141217537,1856020.6585819009,1026994.9038281911,1079830.4542078569,765532.14547018195,798684.64520708099,573684.25548253197,542029.93393366912,355504.83403516695,257347.44181233202,7255629.2725589117,1956403.7872695457,969701.6055448628,1026464.6518860679,745400.1807807968,853744.01990045188,525742.81428117095,584794.15010079998,353719.54146127379,280266.07955332403,7296236.8307782952,1972287.49191989,1015206.423758887,1139485.127373938,787493.56681246893,870329.94223545305,588397.58238502895,579658.32590338693,364967.801404408,290578.067670363,7608404.3294638237,1756826.196669664,1078192.238785241,1171047.3501889133,794187.40468571603,792243.16951855097,614244.88801728503,505341.77039442706,361912.150076702,267209.300504899,7341204.4688413972,1827495.5083438032,1024800.127943627,1135970.3091054549,748946.7433793809,842993.5183971629,588663.74031292298,567957.54978946398,351158.14865132998,270672.83012752095,7358658.4760506656,1988138.6800965848,956139.40489805804,1033560.516504202,734820.84741148003,894470.34025490296,542952.42843886791,612236.18641465006,339368.73710866401,304007.59153568506,7405694.7326630931,2275454.553331349,1201905.9704924761,1188619.9453151301,874742.81155420106,944971.02969173808,619767.95598808909,652017.31280369707,378649.15410122898,321453.14645415795,8457581.8797320686,1974176.6857682981,1212250.7829751601,1230180.4296204923,880316.50049726805,840109.17163565394,653068.71267401904,575894.92201086204,377118.94720581698,291343.36216107401,8034459.5145486444,1908714.5734016248,1139599.8697610453,1226243.582153002,823803.74478321697,875369.798742285,629294.312876974,642589.62654506904,367880.03576169501,301340.938792862,7914836.4828177746,1940469.045938869,967114.69986576703,1116308.9411486231,742195.13481306401,897809.88587351888,557168.88246102794,633529.86260309489,345528.96102883096,291225.863942642,7491351.2776754368]
["Suprimentos",0,0,0,6671.0585210000017,165.34000000000003,3419.2074000000002,0,0,2411.9816000000001,12667.587521000001,0,0,0,7029.8880330000011,197.43204000000003,3245.4547399999992,0,0,2414.3626000000004,12887.137413,0,0,0,8721.0918799999999,246.375,2990.9369999999999,0,0,2687.24,14645.64388,0,0,0,7577.8006800000003,268.96299999999997,3477.2619999999997,0,0,2766.884,14090.909679999999,0,0,0,6173.3276766666677,192.261,3483.2970000000005,0,0,2585.7660000000001,12434.651676666668,0,0,0,3414.1081600000002,0,3405.1140000000005,0,0,2737.672,9556.8941600000016,0,0,0,2985.9475600000005,0,3260.4979999999996,0,0,3070.5699999999997,9317.0155599999998,0,0,0,2973.768439999998,0,3744.1239999999998,0,0,3208.2260000000001,9926.1184399999984,0,0,0,2721.98344,0,3943.5280000000002,0,0,3096.24,9761.75144,0,0,0,2615.5933999999979,0,3625.3450000000003,0,0,3239.3589999999999,9480.2973999999977,0,0,0,3284.8346000000001,0,3302.3429999999998,0,0,3404.6990000000001,9991.8765999999996]
["Consumo Livres",535207.02201800002,379525.73786600004,233398.68527000002,348496.39889399993,65161.287579999997,147880.31535499997,97983.448634,104888.39432300001,14153.418166000001,1926694.7081059997,568326.76009999984,366078.92122800002,232897.07092299999,314977.95998499996,65044.945855999998,130554.96226,119503.858519,113708.845053,14578.254477999999,1925671.5784019998,618836.28899999999,400601.93599999999,240296.54292000001,325167.37600000005,72260.958067999993,123834.84399999998,130908.94428499999,116754.62124799998,14786.799922000002,2043448.3114430001,563922.84600000014,377790.48194900004,245317.19850100001,341763.09600000002,73095.171999999991,135155.33100000001,118510.742,114091.77959900002,15120.127411000001,1984766.7744600002,569706.15399999998,418111.81199999992,242890.60000000003,370733.82,74605.820999999996,143502.80438000002,115150.18299999999,119350.092,15078.312,2069129.5983799999,617965.60311799997,383422.62299999996,259031.49100000004,346465.44400000002,78231.72,154877.07958499997,128940.88099999999,120134.98699999998,16818.360999999997,2105888.1897030002,702665.86415400007,432102.52100000007,285178.12300000002,367460.22500000009,89607.831999999995,172331.009984,138629.6,126007.01300000001,20298.522000000001,2334280.7101380001,702215.40097000008,434380.03700000007,290995.69299999997,386713.34499999997,98562.693999999989,178328.79600000003,141196.41799999998,127457.85400000001,22801.887000000002,2382652.1249699998,704086.82063299092,472961.292432944,299855.8169806166,417520.75911788928,121462.87936299099,188269.4971143069,135749.46961099812,132732.2251610352,23572.462807494696,2496211.2232212666,750284.11261751701,489654.0180971619,314643.9432580861,398682.25897030625,135348.7358600694,195200.0745648864,157447.9065949496,139641.62082365638,24915.742766119394,2605818.4135527522,830288.54287844896,567455.300738686,311493.11703791161,410365.78704449354,144388.64148882253,205024.91054418351,172480.66938433339,148725.33685411466,28927.008456461801,2819149.3144274559]
["Energia de Conexão (Uso de distribuição)",581.18625599995721,6192.2147249999689,11070.452382999967,22770.020156999992,1508.872998999992,12168.235167000006,2289.1317839999974,62718.036116999981,0,119298.14958799985,628.20265600003768,5544.9359180000029,10688.074688000022,20234.663426000043,1591.7857540000041,11111.714934999996,2991.7515769999882,16484.725258999999,0,69275.854213000101,600.08287899999414,6100.7632279999671,9573.5585259999789,23623.907264999987,1852.345742999998,9740.2129100000311,2872.8350170000194,6687.3375620000152,0,61051.043129999991,801.71312299987767,6210.3990110000013,11421.460151000007,23312.206583000021,1816.0321549999935,11573.871868000017,12262.591133000009,39500.650735999996,0,106898.92475999992,639.1117170000216,5403.6208539999789,11099.758392999967,22438.691506000003,1838.2494430000079,11954.016988999996,17175.775974999997,55787.513357999997,0,126336.73823499997,612.48474700003862,4902.7468029999873,10886.175484000007,22394.982123999973,2145.5135549999977,10874.737255000015,20466.326791,15618.605838000003,0,87901.57259700002,618.13475299999118,6350.2437220000429,10573.970937999955,26931.558151999954,2436.5608550000179,9996.9290690000053,23330.178889999981,8927.3591999999771,0,89164.935578999924,372.37932900001761,7181.1330339999986,12551.667347999988,26201.298982999986,2587.0994220000139,12020.540752000001,22425.294611000019,14029.023092000003,0,97368.436571000027,590.41149500012398,7452.9678290000302,13146.492786000017,28703.28236100002,2566.1565709999995,12723.800629000005,21092.044424999971,39743.558074,0,126018.71417000017,654.30891899997368,6756.0215049999533,12549.950872999965,28596.623480999959,2769.5231989999884,10991.029893999978,23536.113354000001,12702.172823000001,0,98555.744047999819,629.44992699986324,6888.3032899999525,11234.795744000003,27967.203012000013,3153.9154329999874,9887.6358710000059,26342.038209999999,10971.832726000022,0,97075.174212999846]
["Energia Faturada",2324550.0970229018,1602601.7348082517,1368847.588182288,1231265.4660298799,832444.35035419499,783165.60503886396,583081.92803612398,538376.00768099795,273165.78218325,9537498.5593367517,2424975.6213379009,1398618.7609741911,1323415.5998188569,1107774.656914182,865518.80885708088,718596.38741753204,664525.54402966914,485698.40434716694,274340.058890332,9263463.8425869104,2575840.1591485459,1376404.3047728627,1276334.753332068,1102912.5559257967,928103.69871145196,662308.80819117092,718575.92940279993,477161.50027127378,297740.119475324,9415381.8292312939,2537012.0510428897,1399207.304718887,1396223.7860259379,1160146.670075469,945510.1093904532,738604.04725302896,710431.65903638687,518560.2317394081,308465.07908136304,9714160.938363824,2327171.462386664,1501707.6716392408,1425037.7085819133,1193533.2438683826,868879.50096155098,773185.00638628507,637667.72936942719,537049.75543470203,284873.37850489898,9549105.457133064,2446073.5962088034,1413125.4977466268,1405887.9755894549,1121221.2776633808,923370.75195216283,757820.67115292291,717364.75758046389,486911.7414893299,290228.86312752095,9562005.1325106677,2691422.6790035851,1394592.169620058,1329312.6104422021,1132198.5781234801,986514.73310990306,728540.865491868,774195.96530465002,474303.10930866399,327376.68353568506,9838457.3939400949,2978042.333630349,1643467.1405264761,1492167.30566313,1290631.2239772009,1046120.8231137382,813861.41674008896,815639.02541469701,520136.03119322885,347463.25945415796,10947528.559713067,2678853.9178962894,1692665.0432371041,1543182.7393871089,1329262.5254161574,964138.2075696449,858005.53841732605,732736.43604686018,549594.73044085212,318012.06496856868,10666451.203379912,2659652.9949381417,1636009.9093632074,1553437.4762840881,1253698.2206345233,1013488.0578013544,839110.7623358604,823573.64649401861,520223.82940835139,329496.04055898136,10628690.937818527,2771387.0387443183,1541458.303894453,1439036.8539305348,1183812.9594695575,1045352.4427953414,775383.77187621139,832352.57019742834,505226.13060894562,323557.57139910385,10417567.642915895]
["Variação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP22/B22-1","v":1.1276871886389817E-3},{"$f":"AQ22/C22-1","v":-6.2956417042118518E-2},{"$f":"AR22/D22-1","v":4.1049216059357629E-2},{"$f":"AS22/E22-1","v":-3.0645074683335216E-2},{"$f":"AT22/F22-1","v":4.3768872467995434E-2},{"$f":"AU22/G22-1","v":-1.2743918512718166E-2},{"$f":"AV22/H22-1","v":9.3616006102527294E-2},{"$f":"AW22/I22-1","v":-2.4634311844775603E-3},{"$f":"AX22/J22-1","v":4.2858941658348249E-2},{"$f":"AY22/K22-1","v":1.2169750510682142E-3},{"$f":"AZ22/L22-1","v":8.7002832874922831E-3},{"$f":"BA22/M22-1","v":1.0372188030947971E-2},{"$f":"BB22/N22-1","v":6.2317820480494834E-2},{"$f":"BC22/O22-1","v":1.2138407992340117E-2},{"$f":"BD22/P22-1","v":6.6840769377936038E-2},{"$f":"BE22/Q22-1","v":5.4584582419560768E-2},{"$f":"BF22/R22-1","v":7.9514194789832793E-2},{"$f":"BG22/S22-1","v":2.4981287385406059E-3},{"$f":"BH22/T22-1","v":5.7916457047712866E-2},{"$f":"BI22/U22-1","v":3.2227824817675055E-2},{"$f":"BJ22/V22-1","v":4.4871774921486418E-2},{"$f":"BK22/W22-1","v":1.3214042403185244E-2},{"$f":"BL22/X22-1","v":4.15078073928703E-2},{"$f":"BM22/Y22-1","v":2.6553349166562379E-2},{"$f":"BN22/Z22-1","v":6.2935892271032801E-2},{"$f":"BO22/AA22-1","v":0.1000017763338874},{"$f":"BP22/AB22-1","v":7.7403143670669916E-2},{"$f":"BQ22/AC22-1","v":-5.9904056823208984E-3},{"$f":"BR22/AD22-1","v":9.9538362893742516E-2},{"$f":"BS22/AE22-1","v":4.4934509548546053E-2},{"$f":"BT22/AF22-1","v":0.17383846576769901},{"$f":"BU22/AG22-1","v":0.17457015481824056},{"$f":"BV22/AH22-1","v":6.8716433996784732E-2},{"$f":"BW22/AI22-1","v":0.11247246341123729},{"$f":"BX22/AJ22-1","v":0.10640892437220595},{"$f":"BY22/AK22-1","v":0.10189135811935035},{"$f":"BZ22/AL22-1","v":0.14808935530971556},{"$f":"CA22/AM22-1","v":3.0387973418921632E-3},{"$f":"CB22/AN22-1","v":0.12642656500675864},{"$f":"CC22/AO22-1","v":0.12696594478668199},{"$f":"CD22/AP22-1","v":0.1511201306795642},{"$f":"CE22/AQ22-1","v":0.12716014921160856},{"$f":"CF22/AR22-1","v":8.2906599659572811E-2},{"$f":"CG22/AS22-1","v":0.11372057062094076},{"$f":"CH22/AT22-1","v":0.10963396708366968},{"$f":"CI22/AU22-1","v":0.10970276367292153},{"$f":"CJ22/AV22-1","v":0.149088157199744},{"$f":"CK22/AW22-1","v":2.3359055430526743E-2},{"$f":"CL22/AX22-1","v":0.11632777565103303},{"$f":"CM22/AY22-1","v":0.11701051488673264},{"$f":"CN22/AZ22-1","v":8.7315197327000771E-2},{"$f":"CO22/BA22-1","v":0.15772442856065694},{"$f":"CP22/BB22-1","v":0.10495110795208928},{"$f":"CQ22/BC22-1","v":0.11815414638511301},{"$f":"CR22/BD22-1","v":9.7596015098667888E-2},{"$f":"CS22/BE22-1","v":0.10726824204896057},{"$f":"CT22/BF22-1","v":0.14805423292855546},{"$f":"CU22/BG22-1","v":6.8415043385745777E-2},{"$f":"CV22/BH22-1","v":0.13529728576377731},0.11155461543114464,2.9710814419657616E-2,{"$f":"CY22/BK22-1","v":0.10531117087399622},{"$f":"CZ22/BL22-1","v":8.2542091774659765E-2},{"$f":"DA22/BM22-1","v":4.5587746128089801E-2},{"$f":"DB22/BN22-1","v":5.9641997945593328E-2},{"$f":"DC22/BO22-1","v":6.429688244422338E-2},{"$f":"DD22/BP22-1","v":7.5118713477011489E-2},{"$f":"DE22/BQ22-1","v":6.5196750123258651E-2},{"$f":"DF22/BR22-1","v":-1.1665803732063607E-2},{"$f":"DG22/BS22-1","v":5.8861895293920607E-2}]
["Mercado não faturado","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Compensação GD",187876.09299999999,92251.502999999997,47035.425999999999,41750.705000000002,36221.423000000003,16010.107,25986.304,23938.616999999998,4799.6989999999996,475869.87700000009,213246.774,88020.115000000005,49121.817000000003,42054.582000000002,42469.8,15570.428,33440.671999999999,27665.047999999999,5959.8940000000002,517549.13,267765.77799999999,99928.26,52836.837,45023.347999999998,53162.447999999997,16297.641,42085.286999999997,28902.703000000001,7885.4229999999998,613887.72499999986,275147.701,115136.93700000001,65245.932999999997,55614.089,52157.478999999999,20904.697,44571.15,33075.513071850997,8897.0290000000005,670750.52807185112,276438.94401033298,146489.57060752501,71376.263227030999,63519.620650926001,51507.120716286001,27257.906928043998,44402.197956479999,39143.592855460003,8713.6272147149994,728848.84416680003,316309.335917358,155164.32794648901,74176.117734662999,62512.299855161997,58746.777036406995,27124.108934715005,54966.916658542003,41907.766043164003,9556.0195547350013,800463.6696812351,399274.77959140099,171451.615222586,72843.551469808997,66975.312240774991,67934.198404487004,26834.765243708,63597.636473091996,44850.124629554004,11961.199260397001,925723.182535809,443398.53628319909,236976.14444787597,90723.241882699018,96115.137207852007,70230.639141139007,33646.291194813995,69172.93435681799,54990.277990440998,12836.733810141999,1108089.93631498,411579.66451990796,243656.43902595699,89216.280099782001,103496.68217408401,62204.751358175999,36173.491172984999,59185.790588937998,54055.043370806998,11362.128094542999,1070930.2704051801,391055.56050555804,222363.54811718297,85677.249134253987,92941.931559450008,65231.283528407999,35064.239596338994,66473.272318545991,53809.79000102399,11529.061825624998,1024145.9365863869,428666.67391670798,198355.39640045603,80013.842075152992,83266.531300958013,67283.087181881987,32363.232410742999,68694.747987264011,49650.176293446006,12206.533772305,1020500.2213389151]
["Energia Distribuída",2534336.0163983754,1690015.6177889206,1408061.868182288,1277067.14702988,861409.26335419493,791343.5680488639,613151.99303612404,566596.8006809979,276162.80718325003,10018145.081702899,2574979.3121244269,1409578.879481154,1367693.5721904789,1131138.216444182,909534.04277353897,731951.09439153201,709501.05320966919,510164.08860173292,280722.12769033201,9625262.3869070467,2928381.8719865456,1484871.2422852307,1306328.992960446,1150066.5273957967,993377.84379499394,663668.3052071709,769821.00422279991,503073.55501670775,306678.685675324,10106268.028545016,2796750.7010428896,1577523.3426641158,1493056.9630259378,1222287.6850754688,1006948.8153904532,781356.124253029,736593.44803638686,547637.25381125906,322902.21208136302,10485056.545380903,2610116.2812997974,1646354.4490315369,1489494.9773589445,1260975.4092493085,913031.80702283699,805715.68921432912,685083.97983590711,592501.87306016206,289697.61171961401,10292972.077792436,2746695.2575815613,1507462.1494331157,1460496.8679516779,1174157.5387085427,983781.18341306981,777492.14933763794,787147.85378900589,516874.70263549394,301424.38768225594,10255532.090532359,3197266.211565285,1608883.1013726441,1426797.2900627239,1215359.0843172551,1082052.7129879901,751905.69126697606,847164.99366142403,520384.89573683497,347496.70019608206,10997310.681167213,3425984.4435850494,1931355.6621733301,1615062.577547556,1407511.653772349,1118337.9138130012,861421.13458175596,875976.59592433297,589558.39133005287,361783.1458854599,12186991.518612886,3047090.3180046515,1964749.8441259689,1647610.3390956209,1443379.5934479854,1022918.212303607,910155.15526205814,792969.23613209219,607212.60802543617,329376.0820170177,11765461.388414437,3032217.7733838474,1753723.5344550402,1609652.843126087,1307982.8034059333,1055119.7384466163,857111.32708639733,894742.99986471259,562148.21658341831,332475.72664644039,11405174.962998491,3269768.990802424,1745171.2932583732,1510724.6651162608,1276014.7221113325,1135052.0006473593,800474.72974275646,917398.45823875046,552535.94218257163,341192.87777450884,11548333.679874336]
["Variação %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP26/B26-1","v":2.9901427597243346E-2},{"$f":"AQ26/C26-1","v":-2.5834772352285373E-2},{"$f":"AR26/D26-1","v":5.7833473810196434E-2},-1.2600541653582265E-2,5.9928010836140633E-2,1.8161670538248131E-2,0.11731509905659743,4.5720470620428166E-2,4.9010236658634687E-2,2.7432922347219613E-2,6.6686339827508823E-2,6.9441498717681682E-2,6.7853865550136616E-2,3.8031888268787561E-2,8.1632063394923682E-2,6.2218712828025824E-2,0.1094385980515109,1.315383458712982E-2,7.3746448711591528E-2,6.5480781540319333E-2,9.1820107941159579E-2,8.351691079730128E-2,9.2218956902478721E-2,5.6772852149089559E-2,8.9266002606049888E-2,0.13295404551865864,0.1004700950147619,3.4411152300685588E-2,0.13309700486968778,8.8167328444630488E-2,0.22498742641148617,0.22429609118281801,8.1715311299545235E-2,0.15153876698466751,0.11062041756249141,0.1024692938898617,0.18922670064404468,7.6549097467430105E-2,0.12041086232726061,0.16232005672699534,0.16741554383441026,0.19339419605646113,0.10615367231182882,0.14465324451272754,0.12035331566277141,0.12962322497352652,0.15747741805614246,2.4828166178270328E-2,0.13696512740259248,0.14305773876516814,0.10395129019652738,0.16336157104477333,0.10212687096248141,0.11397556144347143,7.2514656954556722E-2,0.10240512115342737,0.13668988050693143,8.7590887534404693E-2,0.10301535055921551,0.11209977817995931,2.2676491239571828E-2,8.4709816250448933E-2,5.8822213665577827E-2,4.9907585812921651E-2,4.8980319556721552E-2,{"$f":"DC26/BO26-1","v":6.4594588177595336E-2},8.2904115612449036E-2,6.1783204526358659E-2,-1.8140668438048957E-2,5.0105249790818762E-2]
[]
["(a) Energia comprada",{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!B$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!B$5,BE!$A$8:$BF$8,0))","v":2434.2484212639997},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!C$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!C$5,BE!$A$8:$BF$8,0))","v":1511.194871593},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!D$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!D$5,BE!$A$8:$BF$8,0))","v":1183.2243477920001},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!E$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!E$5,BE!$A$8:$BF$8,0))","v":1041.3084362178492},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!F$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!F$5,BE!$A$8:$BF$8,0))","v":997.3604262639999},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!G$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!G$5,BE!$A$8:$BF$8,0))","v":741.2168962830001},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!H$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!H$5,BE!$A$8:$BF$8,0))","v":611.03379504400004},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!I$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!I$5,BE!$A$8:$BF$8,0))","v":382.197862138},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!J$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!J$5,BE!$A$8:$BF$8,0))","v":380.47237400099993},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!K$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!K$5,BE!$A$8:$BF$8,0))","v":9517.9407295268484},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!L$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!L$5,BE!$A$8:$BF$8,0))","v":2341.039530131},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!M$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!M$5,BE!$A$8:$BF$8,0))","v":1389.145320328},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!N$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!N$5,BE!$A$8:$BF$8,0))","v":1124.570049999},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!O$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!O$5,BE!$A$8:$BF$8,0))","v":960.9169641147671},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!P$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!P$5,BE!$A$8:$BF$8,0))","v":1069.6564761730001},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!Q$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!Q$5,BE!$A$8:$BF$8,0))","v":698.38975500499987},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!R$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!R$5,BE!$A$8:$BF$8,0))","v":656.20961407799996},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!S$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!S$5,BE!$A$8:$BF$8,0))","v":363.820543009},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!T$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!T$5,BE!$A$8:$BF$8,0))","v":385.36763000000002},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!U$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!U$5,BE!$A$8:$BF$8,0))","v":9220.1336028457663},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!V$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!V$5,BE!$A$8:$BF$8,0))","v":2579.9194117200004},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!W$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!W$5,BE!$A$8:$BF$8,0))","v":1447.940113351},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!X$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!X$5,BE!$A$8:$BF$8,0))","v":1114.982719182},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!Y$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!Y$5,BE!$A$8:$BF$8,0))","v":980.83530021213687},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!Z$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!Z$5,BE!$A$8:$BF$8,0))","v":1150.8318379920001},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AA$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AA$5,BE!$A$8:$BF$8,0))","v":657.46998000699989},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AB$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AB$5,BE!$A$8:$BF$8,0))","v":698.68307891800009},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AC$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AC$5,BE!$A$8:$BF$8,0))","v":407.91168772100002},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AD$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AD$5,BE!$A$8:$BF$8,0))","v":385.49472800000001},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AE$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AE$5,BE!$A$8:$BF$8,0))","v":9649.1494871701379},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AF$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AF$5,BE!$A$8:$BF$8,0))","v":2533.3055361880001},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AG$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AG$5,BE!$A$8:$BF$8,0))","v":1552.6654666240001},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AH$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AH$5,BE!$A$8:$BF$8,0))","v":1246.3155119999999},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AI$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AI$5,BE!$A$8:$BF$8,0))","v":1087.4699070532463},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AJ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AJ$5,BE!$A$8:$BF$8,0))","v":1198.8345534719999},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AK$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AK$5,BE!$A$8:$BF$8,0))","v":723.63630000000001},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AL$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AL$5,BE!$A$8:$BF$8,0))","v":668.85638369599997},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AM$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AM$5,BE!$A$8:$BF$8,0))","v":406.52952214600003},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AN$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AN$5,BE!$A$8:$BF$8,0))","v":391.96197049096202},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AO$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AO$5,BE!$A$8:$BF$8,0))","v":10045.592516651208},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AP$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AP$5,BE!$A$8:$BF$8,0))","v":2365.3538545370566},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AQ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AQ$5,BE!$A$8:$BF$8,0))","v":1399.3202337224768},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AR$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AR$5,BE!$A$8:$BF$8,0))","v":1068.7559926611939},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AS$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AS$5,BE!$A$8:$BF$8,0))","v":972.40601694240968},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AT$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AT$5,BE!$A$8:$BF$8,0))","v":954.47666136725798},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AU$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AU$5,BE!$A$8:$BF$8,0))","v":724.08782642035465},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AV$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AV$5,BE!$A$8:$BF$8,0))","v":581.35426442799826},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AW$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AW$5,BE!$A$8:$BF$8,0))","v":455.06583070807051},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AX$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AX$5,BE!$A$8:$BF$8,0))","v":385.32087985516131},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AY$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AY$5,BE!$A$8:$BF$8,0))","v":8906.1415606419796},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!AZ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!AZ$5,BE!$A$8:$BF$8,0))","v":2441.3426442403497},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BA$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BA$5,BE!$A$8:$BF$8,0))","v":1287.912512981201},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BB$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BB$5,BE!$A$8:$BF$8,0))","v":1023.041079898097},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BC$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BC$5,BE!$A$8:$BF$8,0))","v":912.96533183498002},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BD$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BD$5,BE!$A$8:$BF$8,0))","v":987.02217101051633},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BE$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BE$5,BE!$A$8:$BF$8,0))","v":706.80807344551602},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BF$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BF$5,BE!$A$8:$BF$8,0))","v":630.12837938947598},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BG$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BG$5,BE!$A$8:$BF$8,0))","v":415.21314582824357},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BH$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BH$5,BE!$A$8:$BF$8,0))","v":383.26850528451604},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BI$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BI$5,BE!$A$8:$BF$8,0))","v":8787.7018439128969},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BJ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BJ$5,BE!$A$8:$BF$8,0))","v":2596.0880643807236},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BK$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BK$5,BE!$A$8:$BF$8,0))","v":1305.9672608276787},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BL$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BL$5,BE!$A$8:$BF$8,0))","v":1122.9598833838706},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BM$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BM$5,BE!$A$8:$BF$8,0))","v":926.63484639001808},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BN$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BN$5,BE!$A$8:$BF$8,0))","v":1089.166018890807},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BO$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BO$5,BE!$A$8:$BF$8,0))","v":659.37161884922648},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BP$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BP$5,BE!$A$8:$BF$8,0))","v":653.78129002106436},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BQ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BQ$5,BE!$A$8:$BF$8,0))","v":430.79176732864329},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BR$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BR$5,BE!$A$8:$BF$8,0))","v":428.24742498770962},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BS$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BS$5,BE!$A$8:$BF$8,0))","v":9213.0081750597419},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BT$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BT$5,BE!$A$8:$BF$8,0))","v":2540.9455047358724},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BU$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BU$5,BE!$A$8:$BF$8,0))","v":1456.4119377606451},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BV$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BV$5,BE!$A$8:$BF$8,0))","v":1811.3978211288386},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BW$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BW$5,BE!$A$8:$BF$8,0))","v":1006.2724891385922},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BX$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BX$5,BE!$A$8:$BF$8,0))","v":1097.7489507364187},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BY$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BY$5,BE!$A$8:$BF$8,0))","v":769.69090304290171},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!BZ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!BZ$5,BE!$A$8:$BF$8,0))","v":647.66914369345977},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CA$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CA$5,BE!$A$8:$BF$8,0))","v":440.14338508204224},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CB$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CB$5,BE!$A$8:$BF$8,0))","v":433.69288825961291},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CC$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CC$5,BE!$A$8:$BF$8,0))","v":10203.973023578383},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CD$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CD$5,BE!$A$8:$BF$8,0))","v":2519.223533040155},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CE$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CE$5,BE!$A$8:$BF$8,0))","v":1395.7809842220172},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CF$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CF$5,BE!$A$8:$BF$8,0))","v":1185.927859601059},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CG$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CG$5,BE!$A$8:$BF$8,0))","v":1029.655851257558},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CH$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CH$5,BE!$A$8:$BF$8,0))","v":1056.6581312395915},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CI$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CI$5,BE!$A$8:$BF$8,0))","v":766.57391402398457},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CJ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CJ$5,BE!$A$8:$BF$8,0))","v":586.73144820966161},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CK$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CK$5,BE!$A$8:$BF$8,0))","v":445.41991490947561},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CL$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CL$5,BE!$A$8:$BF$8,0))","v":384.07656133483874},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CM$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CM$5,BE!$A$8:$BF$8,0))","v":9370.0481978383432},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CN$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CN$5,BE!$A$8:$BF$8,0))","v":2488.1275068967507},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CO$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CO$5,BE!$A$8:$BF$8,0))","v":1286.3479308260432},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CP$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CP$5,BE!$A$8:$BF$8,0))","v":1203.1726565376528},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CQ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CQ$5,BE!$A$8:$BF$8,0))","v":928.54199806018414},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CR$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CR$5,BE!$A$8:$BF$8,0))","v":1105.0173592169681},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CS$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CS$5,BE!$A$8:$BF$8,0))","v":703.90649530408336},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CT$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CT$5,BE!$A$8:$BF$8,0))","v":650.95300526611811},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CU$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CU$5,BE!$A$8:$BF$8,0))","v":423.5548962982611},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CV$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CV$5,BE!$A$8:$BF$8,0))","v":376.51983058858571},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CW$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CW$5,BE!$A$8:$BF$8,0))","v":9166.1416789946488},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CX$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CX$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CY$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CY$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!CZ$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!CZ$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!DA$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!DA$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!DB$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!DB$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!DC$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!DC$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!DD$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!DD$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!DE$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!DE$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!DF$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!DF$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(BE!$A$8:$BF$468,MATCH(BE_v2!$A$29&BE_v2!DG$6,BE!$B$8:$B$468&BE!$A$8:$A$468,0),MATCH(BE_v2!DG$5,BE!$A$8:$BF$8,0))","v":{"$error":"#N/A"}}]
[]
["Número de Consumidores Cativos",1565945,1089994,1742865,843786,677511,827565,636648,589429,280218,8253961,1577570,1094593,1751463,848276,681064,831689,640960,590838,281961,8298414,1585885,1097841,1762216,852557,685964,839588,645587,593803,284437,8347878,1597977,1105062,1771987,855855,695783,847588,650631,595821,286427,8407131,1605042,1113595,1783240,859780,695399,850891,654559,597514,287602,8447622,1619316,1117501,1793477,862505,697107,856113,658368,599318,289208,8492913,1626856,1122781,1804960,866081,701240,860133,662478,601384,290527,8536440,1638772,1129671,1814476,871022,703927,868394,666344,602622,291706,8586934,1644635,1132886,1826860,873831,706360,871688,669192,603784,292635,8621871,1653184,1138002,1838948,877227,709638,876978,673457,605697,296294,8669425,1671386,1147828,1848594,880675,717362,882211,678498,608419,298674,8733647]
["Variação %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP31/V31-1","v":1.2079690519804398E-2},{"$f":"AQ31/W31-1","v":1.4349983285375512E-2},{"$f":"AR31/X31-1","v":1.1930433045665323E-2},{"$f":"AS31/Y31-1","v":8.4721608056703701E-3},{"$f":"AT31/Z31-1","v":1.3754366118338579E-2},{"$f":"AU31/AA31-1","v":1.3462555443860547E-2},{"$f":"AV31/AB31-1","v":1.3897429780959092E-2},{"$f":"AW31/AC31-1","v":6.249547408820666E-3},{"$f":"AX31/AD31-1","v":1.1127244345848109E-2},{"$f":"AY31/AE31-1","v":1.1948425695727627E-2},{"$f":"AZ31/AF31-1","v":1.3353759159236978E-2},{"$f":"BA31/AG31-1","v":1.1256381994856346E-2},{"$f":"BB31/AH31-1","v":1.2127628475829599E-2},{"$f":"BC31/AI31-1","v":7.770007770007803E-3},{"$f":"BD31/AJ31-1","v":1.9028921373474006E-3},{"$f":"BE31/AK31-1","v":1.0057952684559002E-2},{"$f":"BF31/AL31-1","v":1.1891532988744791E-2},{"$f":"BG31/AM31-1","v":5.8692123976831212E-3},{"$f":"BH31/AN31-1","v":9.7092802005398493E-3},{"$f":"BI31/AO31-1","v":1.0203480830737632E-2},{"$f":"BJ31/AP31-1","v":1.3590921608281903E-2},{"$f":"BK31/AQ31-1","v":8.2489594511470088E-3},{"$f":"BL31/AR31-1","v":1.2180076714295218E-2},{"$f":"BM31/AS31-1","v":7.3286189490335829E-3},{"$f":"BN31/AT31-1","v":8.39949439098997E-3},{"$f":"BO31/AU31-1","v":1.0861555710425908E-2},{"$f":"BP31/AV31-1","v":1.2098221856242208E-2},{"$f":"BQ31/AW31-1","v":6.4768356892055401E-3},{"$f":"BR31/AX31-1","v":1.0170304796211393E-2},{"$f":"BS31/AY31-1","v":1.0513964758366301E-2},{"$f":"BT31/AZ31-1","v":1.2014949521896856E-2},{"$f":"BU31/BA31-1","v":1.0890370567901098E-2},{"$f":"BV31/BB31-1","v":1.170854156479284E-2},{"$f":"BW31/BC31-1","v":9.8747253639108745E-3},{"$f":"BX31/BD31-1","v":9.7832900831580361E-3},{"$f":"BY31/BE31-1","v":1.4345068933657057E-2},{"$f":"BZ31/BF31-1","v":1.2114805093807801E-2},{"$f":"CA31/BG31-1","v":5.5129330338818949E-3},{"$f":"CB31/BH31-1","v":8.6373820917817756E-3},{"$f":"CC31/BI31-1","v":1.1070524330109022E-2},{"$f":"CD31/BJ31-1","v":1.0928441115870102E-2},{"$f":"CE31/BK31-1","v":8.9999741712765147E-3},{"$f":"CF31/BL31-1","v":1.213323286942658E-2},{"$f":"CG31/BM31-1","v":8.9483547150901455E-3},{"$f":"CH31/BN31-1","v":7.3013518909359476E-3},{"$f":"CI31/BO31-1","v":1.3433968932711648E-2},{"$f":"CJ31/BP31-1","v":1.0134676170378443E-2},{"$f":"CK31/BQ31-1","v":3.9907945671984191E-3},{"$f":"CL31/BR31-1","v":7.2557800135615302E-3},{"$f":"CM31/BS31-1","v":1.0007801847140119E-2},{"$f":"CN31/BT31-1","v":8.7943899456421892E-3},{"$f":"CO31/BU31-1","v":7.3747135227866245E-3},{"$f":"CP31/BV31-1","v":1.3487089385585627E-2},{"$f":"CQ31/BW31-1","v":7.1238154719399649E-3},{"$f":"CR31/BX31-1","v":8.1130571778038618E-3},{"$f":"CS31/BY31-1","v":9.884913990654054E-3},{"$f":"CT31/BZ31-1","v":1.0674666538604605E-2},{"$f":"CU31/CA31-1","v":5.102701195774495E-3},{"$f":"CV31/CB31-1","v":1.5728164658937338E-2},9.60657203141424E-3,1.6265615166891179E-2,{"$f":"CY31/CE31-1","v":1.3189323550648613E-2},{"$f":"CZ31/CF31-1","v":1.1896916019837223E-2},{"$f":"DA31/CG31-1","v":7.8321780756234194E-3},{"$f":"DB31/CH31-1","v":1.5575627158955774E-2},{"$f":"DC31/CI31-1","v":1.2071979882710249E-2},{"$f":"DD31/CJ31-1","v":1.3906322849047914E-2},{"$f":"DE31/CK31-1","v":7.6765863288859038E-3},{"$f":"DF31/CL31-1","v":2.0636629248039329E-2},{"$f":"DG31/CM31-1","v":1.2964239432485147E-2}]
[]
["Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!B$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!B$5,Perdas!$12:$12,0))*1000","v":1645403.8878060444},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!C$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!C$5,Perdas!$12:$12,0))*1000","v":832819.57421163085},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!D$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!D$5,Perdas!$12:$12,0))*1000","v":0},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!E$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!E$5,Perdas!$12:$12,0))*1000","v":287173.31018166663},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!F$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!F$5,Perdas!$12:$12,0))*1000","v":1098438.3763939706},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!G$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!G$5,Perdas!$12:$12,0))*1000","v":345083.14754613093},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!H$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!H$5,Perdas!$12:$12,0))*1000","v":349446.37072571361},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!I$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!I$5,Perdas!$12:$12,0))*1000","v":185258.14786009799},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!J$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!J$5,Perdas!$12:$12,0))*1000","v":214692.47041227191},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!K$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!K$5,Perdas!$12:$12,0))*1000","v":5728789.1690426106},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!L$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!L$5,Perdas!$12:$12,0))*1000","v":1699118.4532350269},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!M$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!M$5,Perdas!$12:$12,0))*1000","v":849400.71486068447},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!N$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!N$5,Perdas!$12:$12,0))*1000","v":0},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!O$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!O$5,Perdas!$12:$12,0))*1000","v":295282.93102218618},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!P$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!P$5,Perdas!$12:$12,0))*1000","v":1097042.1414882019},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!Q$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!Q$5,Perdas!$12:$12,0))*1000","v":347408.24378205917},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!R$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!R$5,Perdas!$12:$12,0))*1000","v":357062.50954876753},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!S$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!S$5,Perdas!$12:$12,0))*1000","v":186453.56361603001},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!T$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!T$5,Perdas!$12:$12,0))*1000","v":209000.88691405591},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!U$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!U$5,Perdas!$12:$12,0))*1000","v":5796875.6045909105},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!V$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!V$5,Perdas!$12:$12,0))*1000","v":1710847.2631572394},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!W$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!W$5,Perdas!$12:$12,0))*1000","v":799315.27189644845},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!X$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!X$5,Perdas!$12:$12,0))*1000","v":0},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!Y$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!Y$5,Perdas!$12:$12,0))*1000","v":271901.37651052861},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!Z$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!Z$5,Perdas!$12:$12,0))*1000","v":1112772.0417874991},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AA$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AA$5,Perdas!$12:$12,0))*1000","v":350301.07640115416},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AB$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AB$5,Perdas!$12:$12,0))*1000","v":366820.47787864797},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AC$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AC$5,Perdas!$12:$12,0))*1000","v":180307.84288803799},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AD$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AD$5,Perdas!$12:$12,0))*1000","v":210276.29716492762},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AE$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AE$5,Perdas!$12:$12,0))*1000","v":5741920.985822726},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AF$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AF$5,Perdas!$12:$12,0))*1000","v":1694385.0609786711},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AG$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AG$5,Perdas!$12:$12,0))*1000","v":794730.83159449114},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AH$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AH$5,Perdas!$12:$12,0))*1000","v":0},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AI$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AI$5,Perdas!$12:$12,0))*1000","v":285708.47642514994},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AJ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AJ$5,Perdas!$12:$12,0))*1000","v":1092332.3832161091},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AK$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AK$5,Perdas!$12:$12,0))*1000","v":339485.96310534212},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AL$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AL$5,Perdas!$12:$12,0))*1000","v":371104.60068642936},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AM$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AM$5,Perdas!$12:$12,0))*1000","v":181364.58289962471},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AN$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AN$5,Perdas!$12:$12,0))*1000","v":208552.35903467808},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AO$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AO$5,Perdas!$12:$12,0))*1000","v":5716575.337800337},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AP$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AP$5,Perdas!$12:$12,0))*1000","v":1732820},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AQ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AQ$5,Perdas!$12:$12,0))*1000","v":791979},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AR$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AR$5,Perdas!$12:$12,0))*1000","v":751183},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AS$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AS$5,Perdas!$12:$12,0))*1000","v":293310},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AT$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AT$5,Perdas!$12:$12,0))*1000","v":1090235},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AU$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AU$5,Perdas!$12:$12,0))*1000","v":334029},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AV$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AV$5,Perdas!$12:$12,0))*1000","v":362392},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AW$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AW$5,Perdas!$12:$12,0))*1000","v":178216},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AX$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AX$5,Perdas!$12:$12,0))*1000","v":210335},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AY$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AY$5,Perdas!$12:$12,0))*1000","v":5744499},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!AZ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!AZ$5,Perdas!$12:$12,0))*1000","v":1744241.7015515722},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BA$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BA$5,Perdas!$12:$12,0))*1000","v":766590.87893904035},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BB$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BB$5,Perdas!$12:$12,0))*1000","v":775149.56236942066},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BC$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BC$5,Perdas!$12:$12,0))*1000","v":280276.37162777031},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BD$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BD$5,Perdas!$12:$12,0))*1000","v":1092279.945511621},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BE$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BE$5,Perdas!$12:$12,0))*1000","v":339704.29640812066},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BF$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BF$5,Perdas!$12:$12,0))*1000","v":368858.58915408188},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BG$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BG$5,Perdas!$12:$12,0))*1000","v":187499.84065593086},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BH$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BH$5,Perdas!$12:$12,0))*1000","v":211658.11978611688},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BI$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BI$5,Perdas!$12:$12,0))*1000","v":5766259.3060036749},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BJ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BJ$5,Perdas!$12:$12,0))*1000","v":1829015.4818870872},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BK$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BK$5,Perdas!$12:$12,0))*1000","v":839395.38874612097},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BL$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BL$5,Perdas!$12:$12,0))*1000","v":790265.43508420791},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BM$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BM$5,Perdas!$12:$12,0))*1000","v":316194},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BN$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BN$5,Perdas!$12:$12,0))*1000","v":1104452.7542828224},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BO$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BO$5,Perdas!$12:$12,0))*1000","v":346319.5066001087},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BP$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BP$5,Perdas!$12:$12,0))*1000","v":383987.68839399389},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BQ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BQ$5,Perdas!$12:$12,0))*1000","v":195421.09292501892},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BR$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BR$5,Perdas!$12:$12,0))*1000","v":214721.79510358689},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BS$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BS$5,Perdas!$12:$12,0))*1000","v":6019773.1430229479},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BT$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BT$5,Perdas!$12:$12,0))*1000","v":1964375},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BU$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BU$5,Perdas!$12:$12,0))*1000","v":867025},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BV$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BV$5,Perdas!$12:$12,0))*1000","v":816902.34625636879},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BW$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BW$5,Perdas!$12:$12,0))*1000","v":317076},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BX$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BX$5,Perdas!$12:$12,0))*1000","v":1171472},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BY$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BY$5,Perdas!$12:$12,0))*1000","v":361753},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!BZ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!BZ$5,Perdas!$12:$12,0))*1000","v":394879},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CA$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CA$5,Perdas!$12:$12,0))*1000","v":201693},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CB$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CB$5,Perdas!$12:$12,0))*1000","v":223863},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CC$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CC$5,Perdas!$12:$12,0))*1000","v":6319038.3462563688},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CD$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CD$5,Perdas!$12:$12,0))*1000","v":2028726.4189589543},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CE$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CE$5,Perdas!$12:$12,0))*1000","v":932056.92118409951},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CF$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CF$5,Perdas!$12:$12,0))*1000","v":862366.24626122788},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CG$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CG$5,Perdas!$12:$12,0))*1000","v":324482},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CH$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CH$5,Perdas!$12:$12,0))*1000","v":1205677.3612270611},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CI$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CI$5,Perdas!$12:$12,0))*1000","v":380899.59530547832},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CJ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CJ$5,Perdas!$12:$12,0))*1000","v":413125.48859898269},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CK$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CK$5,Perdas!$12:$12,0))*1000","v":210778.81778901958},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CL$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CL$5,Perdas!$12:$12,0))*1000","v":234468.82583278121},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CM$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CM$5,Perdas!$12:$12,0))*1000","v":6592581.6751576038},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CN$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CN$5,Perdas!$12:$12,0))*1000","v":2115636.9889238542},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CO$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CO$5,Perdas!$12:$12,0))*1000","v":1029269.7637299998},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CP$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CP$5,Perdas!$12:$12,0))*1000","v":877799.86261891702},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CQ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CQ$5,Perdas!$12:$12,0))*1000","v":366940},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CR$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CR$5,Perdas!$12:$12,0))*1000","v":1246929.4094645055},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CS$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CS$5,Perdas!$12:$12,0))*1000","v":386626.83225141413},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CT$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CT$5,Perdas!$12:$12,0))*1000","v":407886.19670973124},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CU$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CU$5,Perdas!$12:$12,0))*1000","v":213484.86899999998},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CV$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CV$5,Perdas!$12:$12,0))*1000","v":246138.95080001102},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CW$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CW$5,Perdas!$12:$12,0))*1000","v":6890712.8734984342},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CX$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CX$5,Perdas!$12:$12,0))*1000","v":2178777},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CY$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CY$5,Perdas!$12:$12,0))*1000","v":992436},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!CZ$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!CZ$5,Perdas!$12:$12,0))*1000","v":891682.55},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!DA$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!DA$5,Perdas!$12:$12,0))*1000","v":358076.50599999999},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!DB$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!DB$5,Perdas!$12:$12,0))*1000","v":1224356.4544000002},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!DC$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!DC$5,Perdas!$12:$12,0))*1000","v":391251.47690000001},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!DD$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!DD$5,Perdas!$12:$12,0))*1000","v":411992.66},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!DE$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!DE$5,Perdas!$12:$12,0))*1000","v":219519.27},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!DF$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!DF$5,Perdas!$12:$12,0))*1000","v":238835.4509},{"$f":"INDEX(Perdas!$10:$29,MATCH(BE_v2!DG$6,Perdas!$B$10:$B$29,0),MATCH(BE_v2!DG$5,Perdas!$12:$12,0))*1000","v":6906927.3682000004}]
["Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!B$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!B$5,Perdas!$75:$75,0))","v":0.1375353},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!C$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!C$5,Perdas!$75:$75,0))","v":0.1183206},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!D$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!D$5,Perdas!$75:$75,0))","v":0},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!E$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!E$5,Perdas!$75:$75,0))","v":5.6691569508E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!F$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!F$5,Perdas!$75:$75,0))","v":0.23515385},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!G$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!G$5,Perdas!$75:$75,0))","v":0.10254578149107385},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!H$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!H$5,Perdas!$75:$75,0))","v":0.117022522661895},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!I$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!I$5,Perdas!$75:$75,0))","v":8.2261311924237218E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!J$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!J$5,Perdas!$75:$75,0))","v":0.15948178308066199},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!K$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!K$5,Perdas!$75:$75,0))","v":0.12673391356292898},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!L$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!L$5,Perdas!$75:$75,0))","v":0.139469062049693},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!M$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!M$5,Perdas!$75:$75,0))","v":0.12084996106720601},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!N$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!N$5,Perdas!$75:$75,0))","v":0},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!O$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!O$5,Perdas!$75:$75,0))","v":5.8189737088977497E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!P$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!P$5,Perdas!$75:$75,0))","v":0.232598911724123},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!Q$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!Q$5,Perdas!$75:$75,0))","v":0.10304155675040499},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!R$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!R$5,Perdas!$75:$75,0))","v":0.11780933874081199},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!S$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!S$5,Perdas!$75:$75,0))","v":8.1663979288785604E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!T$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!T$5,Perdas!$75:$75,0))","v":0.15417224165026899},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!U$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!U$5,Perdas!$75:$75,0))","v":0.12713450178313399},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!V$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!V$5,Perdas!$75:$75,0))","v":0.13796300530875499},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!W$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!W$5,Perdas!$75:$75,0))","v":0.11385066165323099},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!X$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!X$5,Perdas!$75:$75,0))","v":0},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!Y$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!Y$5,Perdas!$75:$75,0))","v":5.3669579795790297E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!Z$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!Z$5,Perdas!$75:$75,0))","v":0.231834411353638},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AA$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AA$5,Perdas!$75:$75,0))","v":0.105061690432372},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AB$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AB$5,Perdas!$75:$75,0))","v":0.11821855669563201},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AC$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AC$5,Perdas!$75:$75,0))","v":7.8399999999999997E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AD$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AD$5,Perdas!$75:$75,0))","v":0.153065974160844},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AE$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AE$5,Perdas!$75:$75,0))","v":0.12499345213399399},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AF$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AF$5,Perdas!$75:$75,0))","v":0.13492131770153451},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AG$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AG$5,Perdas!$75:$75,0))","v":0.11435969257435653},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AH$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AH$5,Perdas!$75:$75,0))","v":0},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AI$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AI$5,Perdas!$75:$75,0))","v":5.6350945410935133E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AJ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AJ$5,Perdas!$75:$75,0))","v":0.2245899205289964},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AK$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AK$5,Perdas!$75:$75,0))","v":0.10263177946246083},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AL$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AL$5,Perdas!$75:$75,0))","v":0.11651681102338224},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AM$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AM$5,Perdas!$75:$75,0))","v":7.8679540847579596E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AN$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AN$5,Perdas!$75:$75,0))","v":0.1494979495663345},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AO$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AO$5,Perdas!$75:$75,0))","v":0.123766924830195},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AP$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AP$5,Perdas!$75:$75,0))","v":0.1371},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AQ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AQ$5,Perdas!$75:$75,0))","v":0.11460000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AR$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AR$5,Perdas!$75:$75,0))","v":0.11720000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AS$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AS$5,Perdas!$75:$75,0))","v":5.7999999999999996E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AT$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AT$5,Perdas!$75:$75,0))","v":0.22190000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AU$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AU$5,Perdas!$75:$75,0))","v":0.1007},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AV$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AV$5,Perdas!$75:$75,0))","v":0.111},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AW$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AW$5,Perdas!$75:$75,0))","v":7.6399999999999996E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AX$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AX$5,Perdas!$75:$75,0))","v":0.14910000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AY$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AY$5,Perdas!$75:$75,0))","v":0.1242},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!AZ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!AZ$5,Perdas!$75:$75,0))","v":0.135990047495438},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BA$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BA$5,Perdas!$75:$75,0))","v":0.109782703482184},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BB$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BB$5,Perdas!$75:$75,0))","v":0.1188},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BC$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BC$5,Perdas!$75:$75,0))","v":5.5090095976266101E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BD$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BD$5,Perdas!$75:$75,0))","v":0.21891923793307502},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BE$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BE$5,Perdas!$75:$75,0))","v":0.100864224208892},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BF$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BF$5,Perdas!$75:$75,0))","v":0.110129037816242},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BG$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BG$5,Perdas!$75:$75,0))","v":7.98583085481991E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BH$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BH$5,Perdas!$75:$75,0))","v":0.147768695781718},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BI$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BI$5,Perdas!$75:$75,0))","v":0.122926653037603},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BJ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BJ$5,Perdas!$75:$75,0))","v":0.13877345320141071},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BK$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BK$5,Perdas!$75:$75,0))","v":0.11691347178151514},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BL$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BL$5,Perdas!$75:$75,0))","v":0.11865648701342729},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BM$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BM$5,Perdas!$75:$75,0))","v":6.5769223124953591E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BN$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BN$5,Perdas!$75:$75,0))","v":0.21697322294377541},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BO$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BO$5,Perdas!$75:$75,0))","v":0.1000117404640041},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BP$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BP$5,Perdas!$75:$75,0))","v":0.1115658202618436},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BQ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BQ$5,Perdas!$75:$75,0))","v":8.2348176944543536E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BR$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BR$5,Perdas!$75:$75,0))","v":0.1454515534858436},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BS$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BS$5,Perdas!$75:$75,0))","v":0.12525482120095949},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BT$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BT$5,Perdas!$75:$75,0))","v":0.1409},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BU$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BU$5,Perdas!$75:$75,0))","v":0.11470000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BV$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BV$5,Perdas!$75:$75,0))","v":0.12},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BW$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BW$5,Perdas!$75:$75,0))","v":6.649999999999999E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BX$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BX$5,Perdas!$75:$75,0))","v":0.22239999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BY$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BY$5,Perdas!$75:$75,0))","v":0.1018},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!BZ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!BZ$5,Perdas!$75:$75,0))","v":0.11},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CA$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CA$5,Perdas!$75:$75,0))","v":8.3299999999999999E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CB$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CB$5,Perdas!$75:$75,0))","v":0.14679999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CC$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CC$5,Perdas!$75:$75,0))","v":0.12620000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CD$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CD$5,Perdas!$75:$75,0))","v":0.140459},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CE$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CE$5,Perdas!$75:$75,0))","v":0.11719999999999998},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CF$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CF$5,Perdas!$75:$75,0))","v":0.1229857353474705},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CG$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CG$5,Perdas!$75:$75,0))","v":5.8299999999999998E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CH$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CH$5,Perdas!$75:$75,0))","v":0.2228},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CI$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CI$5,Perdas!$75:$75,0))","v":0.10350000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CJ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CJ$5,Perdas!$75:$75,0))","v":0.11119999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CK$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CK$5,Perdas!$75:$75,0))","v":8.6320968235092541E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CL$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CL$5,Perdas!$75:$75,0))","v":0.14888069669992599},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CM$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CM$5,Perdas!$75:$75,0))","v":0.12726999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CN$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CN$5,Perdas!$75:$75,0))","v":0.14271979567607038},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CO$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CO$5,Perdas!$75:$75,0))","v":0.12415688003751015},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CP$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CP$5,Perdas!$75:$75,0))","v":0.12230641905543545},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CQ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CQ$5,Perdas!$75:$75,0))","v":6.3899999999999998E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CR$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CR$5,Perdas!$75:$75,0))","v":0.22570000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CS$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CS$5,Perdas!$75:$75,0))","v":0.10266265743207487},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CT$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CT$5,Perdas!$75:$75,0))","v":0.10681163983318276},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CU$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CU$5,Perdas!$75:$75,0))","v":8.5653072133524119E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CV$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CV$5,Perdas!$75:$75,0))","v":0.15219405091571778},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CW$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CW$5,Perdas!$75:$75,0))","v":0.1294276387288921},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CX$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CX$5,Perdas!$75:$75,0))","v":0.1457},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CY$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CY$5,Perdas!$75:$75,0))","v":0.11833},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!CZ$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!CZ$5,Perdas!$75:$75,0))","v":0.12258500000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!DA$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!DA$5,Perdas!$75:$75,0))","v":6.1800000000000008E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!DB$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!DB$5,Perdas!$75:$75,0))","v":0.22039999999999998},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!DC$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!DC$5,Perdas!$75:$75,0))","v":0.1024},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!DD$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!DD$5,Perdas!$75:$75,0))","v":0.10583999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!DE$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!DE$5,Perdas!$75:$75,0))","v":8.6800000000000016E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!DF$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!DF$5,Perdas!$75:$75,0))","v":0.14904500000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(BE_v2!DG$6,Perdas!$B$73:$B$92,0),MATCH(BE_v2!DG$5,Perdas!$75:$75,0))","v":0.12829999999999997}]
["Verificação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF34/((B10+L10+V10+AF10))-AF35","v":3.6804788533073562E-4},{"$f":"AG34/((C10+M10+W10+AG10))-AG35","v":-1.3591790142014615E-4},0,4.3317927274230672E-5,3.3512381661937596E-6,-4.6021630950576764E-11,-6.1899368068998872E-4,-1.3803582135321624E-4,-3.5359284944469493E-10,6.424305256056001E-4,{"$f":"AP34/((L10+V10+AF10+AP10))-AP35","v":7.3437539645504479E-6},{"$f":"AQ34/((M10+W10+AG10+AQ10))-AQ35","v":-7.3194210709337515E-6},{"$f":"AR34/((N10+X10+AH10+AR10))-AR35","v":3.0238722151715303E-5},{"$f":"AS34/((O10+Y10+AI10+AS10))-AS35","v":-7.2667055419223248E-6},{"$f":"AT34/((P10+Z10+AJ10+AT10))-AT35","v":2.4389123971513271E-6},{"$f":"AU34/((Q10+AA10+AK10+AU10))-AU35","v":1.0618189688768598E-5},{"$f":"AV34/((R10+AB10+AL10+AV10))-AV35","v":-1.4430376931440225E-5},{"$f":"AW34/((S10+AC10+AM10+AW10))-AW35","v":2.4811176952424518E-5},{"$f":"AX34/((T10+AD10+AN10+AX10))-AX35","v":3.8240027064040394E-5},{"$f":"AY34/((U10+AE10+AO10+AY10))-AY35","v":-1.1859569479660825E-6},{"$f":"AZ34/((V10+AF10+AP10+AZ10))-AZ35","v":6.0067514670275601E-5},{"$f":"BA34/((W10+AG10+AQ10+BA10))-BA35","v":-1.4925427579456918E-5},{"$f":"BB34/((X10+AH10+AR10+BB10))-BB35","v":5.4757261345461661E-6},{"$f":"BC34/((Y10+AI10+AS10+BC10))-BC35","v":-1.1927928365497442E-5},{"$f":"BD34/((Z10+AJ10+AT10+BD10))-BD35","v":1.1692132650953369E-8},{"$f":"BE34/((AA10+AK10+AU10+BE10))-BE35","v":-2.6646951312159217E-10},{"$f":"BF34/((AB10+AL10+AV10+BF10))-BF35","v":1.7161809903742942E-8},{"$f":"BG34/((AC10+AM10+AW10+BG10))-BG35","v":-1.0396261990175404E-8},{"$f":"BH34/((AD10+AN10+AX10+BH10))-BH35","v":-2.8687446862463162E-10},{"$f":"BI34/((AE10+AO10+AY10+BI10))-BI35","v":9.4669198999614013E-6},{"$f":"BJ34/((AF10+AP10+AZ10+BJ10))-BJ35","v":5.1983534531646614E-5},{"$f":"BK34/((AG10+AQ10+BA10+BK10))-BK35","v":-4.9577934529559942E-6},{"$f":"BL34/((AH10+AR10+BB10+BL10))-BL35","v":3.5265175918341995E-9},{"$f":"BM34/((AI10+AS10+BC10+BM10))-BM35","v":-4.8330612331444547E-3},{"$f":"BN34/((AJ10+AT10+BD10+BN10))-BN35","v":1.9244401941453937E-6},{"$f":"BO34/((AK10+AU10+BE10+BO10))-BO35","v":-3.5071346093651368E-6},{"$f":"BP34/((AL10+AV10+BF10+BP10))-BP35","v":5.9084003217746428E-8},{"$f":"BQ34/((AM10+AW10+BG10+BQ10))-BQ35","v":-4.1442301118577163E-8},{"$f":"BR34/((AN10+AX10+BH10+BR10))-BR35","v":-2.8794872042325892E-10},{"$f":"BS34/((AO10+AY10+BI10+BS10))-BS35","v":3.1298297095028182E-5},{"$f":"BT34/((AP10+AZ10+BJ10+BT10))-BT35","v":-2.8123077511932326E-5},{"$f":"BU34/((AQ10+BA10+BK10+BU10))-BU35","v":-3.3068630444194058E-5},{"$f":"BV34/((AR10+BB10+BL10+BV10))-BV35","v":-2.1763071066702167E-5},{"$f":"BW34/((AS10+BC10+BM10+BW10))-BW35","v":-7.5096113417150098E-3},{"$f":"BX34/((AT10+BD10+BN10+BX10))-BX35","v":-5.3351042743426946E-5},{"$f":"BY34/((AU10+BE10+BO10+BY10))-BY35","v":-1.3508631995688691E-4},{"$f":"BZ34/((AV10+BF10+BP10+BZ10))-BZ35","v":-1.3470296525236458E-5},{"$f":"CA34/((AW10+BG10+BQ10+CA10))-CA35","v":9.2875729212904545E-6},{"$f":"CB34/((AX10+BH10+BR10+CB10))-CB35","v":6.6140503666822781E-5},4.9604911978917698E-5,{"$f":"CD34/((AZ10+BJ10+BT10+CD10))-CD35","v":-3.7948779518570674E-5},{"$f":"CE34/((BA10+BK10+BU10+CE10))-CE35","v":1.3383669717582924E-4},{"$f":"CF34/((BB10+BL10+BV10+CF10))-CF35","v":-2.3638730614616854E-7},{"$f":"CG34/((BC10+BM10+BW10+CG10))-CG35","v":8.4542494308836869E-6},{"$f":"CH34/((BD10+BN10+BX10+CH10))-CH35","v":-5.2966704853996127E-5},{"$f":"CI34/((BE10+BO10+BY10+CI10))-CI35","v":-4.734960726190951E-5},{"$f":"CJ34/((BF10+BP10+BZ10+CJ10))-CJ35","v":-3.6581022871698399E-5},{"$f":"CK34/((BG10+BQ10+CA10+CK10))-CK35","v":-1.1879356766303362E-4},{"$f":"CL34/((BH10+BR10+CB10+CL10))-CL35","v":3.1026264335931586E-5},{"$f":"CM34/((BI10+BS10+CC10+CM10))-CM35","v":3.1662161730228178E-6},{"$f":"CN34/((BJ10+BT10+CD10+CN10))-CN35","v":5.3581156607251934E-5},{"$f":"CO34/((BK10+BU10+CE10+CO10))-CO35","v":3.800410786290731E-5},{"$f":"CP34/((BL10+BV10+CF10+CP10))-CP35","v":9.0689920070052832E-6},{"$f":"CQ34/((BM10+BW10+CG10+CQ10))-CQ35","v":1.3375641675583694E-5},{"$f":"CR34/((BN10+BX10+CH10+CR10))-CR35","v":-2.6372245696570928E-5},{"$f":"CS34/((BO10+BY10+CI10+CS10))-CS35","v":-3.7281184971177384E-5},{"$f":"CT34/((BP10+BZ10+CJ10+CT10))-CT35","v":1.0259381774679888E-7},{"$f":"CU34/((BQ10+CA10+CK10+CU10))-CU35","v":-1.2177601523249981E-5},{"$f":"CV34/((BR10+CB10+CL10+CV10))-CV35","v":-1.3849438262880653E-10},-1.2292581692191495E-5,3.3413998681841584E-7,2.4834894792324924E-6,-1.2788445749922772E-5,1.2354856184219887E-5,-2.5159020062670567E-5,1.0807081698011034E-5,-1.3032190421216616E-5,-6.6972683799779165E-5,-1.1384835943337168E-4,5.2204709213743428E-5]

{"sheet":"EB_v2","index":29,"n_rows":34,"n_cols":111,"rows_kept":34,"cut":false,"hidden":true,"merged":[[4,101,4,109],[4,1,4,9],[4,11,4,19],[4,21,4,29],[4,31,4,39],[4,41,4,49],[4,71,4,79],[4,81,4,89],[4,91,4,99],[4,61,4,69],[4,51,4,59]]}
[]
[]
["Energy Balance"]
[]
["EB","1Q22",null,null,null,null,null,null,null,null,null,"2Q22",null,null,null,null,null,null,null,null,null,"3Q22",null,null,null,null,null,null,null,null,null,"4Q22",null,null,null,null,null,null,null,null,null,"1Q23",null,null,null,null,null,null,null,null,null,"2Q23",null,null,null,null,null,null,null,null,null,"3Q23",null,null,null,null,null,null,null,null,null,"4Q23",null,null,null,null,null,null,null,null,null,"1Q24",null,null,null,null,null,null,null,null,null,"2Q24",null,null,null,null,null,null,null,null,null,"3Q24"]
[null,"EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated","EMT","EMS","EPB","ESS","ERO","ESE","ETO","EMR","EAC","Consolidated"]
["SIN Injected Energy",{"$f":"BE_v2!B7","v":2737373.5830919999},{"$f":"BE_v2!C7","v":1825897.7888249999},{"$f":"BE_v2!D7","v":1540059.7307169999},{"$f":"BE_v2!E7","v":1305088.5815800002},{"$f":"BE_v2!F7","v":1056285.2627699999},{"$f":"BE_v2!G7","v":876402.92739800015},{"$f":"BE_v2!H7","v":674534.99513399997},{"$f":"BE_v2!I7","v":584782.52702700009},{"$f":"BE_v2!J7","v":261580.31710999997},{"$f":"BE_v2!K7","v":10862005.713653},{"$f":"BE_v2!L7","v":2721651.6586440001},{"$f":"BE_v2!M7","v":1467374.8624749999},{"$f":"BE_v2!N7","v":1463502.6684679999},{"$f":"BE_v2!O7","v":1144357.1768429999},{"$f":"BE_v2!P7","v":1111388.5419429999},{"$f":"BE_v2!Q7","v":795069.11821600003},{"$f":"BE_v2!R7","v":758755.38362999994},{"$f":"BE_v2!S7","v":521377.044666},{"$f":"BE_v2!T7","v":259717.83128700001},{"$f":"BE_v2!U7","v":10243194.286171999},{"$f":"BE_v2!V7","v":3081318.8262851387},{"$f":"BE_v2!W7","v":1524609.156005},{"$f":"BE_v2!X7","v":1428975.354546},{"$f":"BE_v2!Y7","v":1162974.308613},{"$f":"BE_v2!Z7","v":1251249.0148999998},{"$f":"BE_v2!AA7","v":723057.75134000008},{"$f":"BE_v2!AB7","v":820527.90576700005},{"$f":"BE_v2!AC7","v":516907.79560499993},{"$f":"BE_v2!AD7","v":289030.28085100005},{"$f":"BE_v2!AE7","v":10798650.393912138},{"$f":"BE_v2!AF7","v":2811260.349221},{"$f":"BE_v2!AG7","v":1618834.9645870002},{"$f":"BE_v2!AH7","v":1623512.987462},{"$f":"BE_v2!AI7","v":1219348.7996400001},{"$f":"BE_v2!AJ7","v":1199377.2427440002},{"$f":"BE_v2!AK7","v":832312.29809900001},{"$f":"BE_v2!AL7","v":775417.61936300003},{"$f":"BE_v2!AM7","v":546336.92627099995},{"$f":"BE_v2!AN7","v":294184.23499500001},{"$f":"BE_v2!AO7","v":10920585.422382001},{"$f":"BE_v2!AP7","v":2738834.6532460004},{"$f":"BE_v2!AQ7","v":1699393.5888920003},{"$f":"BE_v2!AR7","v":1590727.9750929999},{"$f":"BE_v2!AS7","v":1266806.1779570002},{"$f":"BE_v2!AT7","v":1101140.661882},{"$f":"BE_v2!AU7","v":868883.86867500003},{"$f":"BE_v2!AV7","v":711817.48788799997},{"$f":"BE_v2!AW7","v":582492.85484300007},{"$f":"BE_v2!AX7","v":269261.24014399998},{"$f":"BE_v2!AY7","v":10829358.50862},{"$f":"BE_v2!AZ7","v":2777771.8911530003},{"$f":"BE_v2!BA7","v":1437825.04657},{"$f":"BE_v2!BB7","v":1546762.8704950002},{"$f":"BE_v2!BC7","v":1142757.2385110001},{"$f":"BE_v2!BD7","v":1168414.772598},{"$f":"BE_v2!BE7","v":831952.50189500011},{"$f":"BE_v2!BF7","v":814174.39502799988},{"$f":"BE_v2!BG7","v":512613.75879500003},{"$f":"BE_v2!BH7","v":276869.061269},{"$f":"BE_v2!BI7","v":10509141.536314001},{"$f":"BE_v2!BJ7","v":3290298.0847760001},{"$f":"BE_v2!BK7","v":1619086.4079329998},{"$f":"BE_v2!BL7","v":1536663.633923},{"$f":"BE_v2!BM7","v":1234369.0737029999},{"$f":"BE_v2!BN7","v":1330551.545344},{"$f":"BE_v2!BO7","v":803264.36932599999},{"$f":"BE_v2!BP7","v":881525.10988500004},{"$f":"BE_v2!BQ7","v":521201.02453500009},{"$f":"BE_v2!BR7","v":337549.97896699997},{"$f":"BE_v2!BS7","v":11554509.228391999},{"$f":"BE_v2!BT7","v":3399564.7950109998},{"$f":"BE_v2!BU7","v":1894190.5909420005},{"$f":"BE_v2!BV7","v":1737074.852092},{"$f":"BE_v2!BW7","v":1370562.2664369999},{"$f":"BE_v2!BX7","v":1352872.0131939999},{"$f":"BE_v2!BY7","v":906029.16848900018},{"$f":"BE_v2!BZ7","v":887125.7534289998},{"$f":"BE_v2!CA7","v":571509.45306199999},{"$f":"BE_v2!CB7","v":348303.409659},{"$f":"BE_v2!CC7","v":12467232.302314999},{"$f":"BE_v2!CD7","v":3063711.1523890006},{"$f":"BE_v2!CE7","v":1943681.0201710004},{"$f":"BE_v2!CF7","v":1770254.7006630001},{"$f":"BE_v2!CG7","v":1404398.6994940001},{"$f":"BE_v2!CH7","v":1223509.055868},{"$f":"BE_v2!CI7","v":977899.64219100005},{"$f":"BE_v2!CJ7","v":810654.31407700002},{"$f":"BE_v2!CK7","v":590668.14012099989},{"$f":"BE_v2!CL7","v":320984.214301},{"$f":"BE_v2!CM7","v":12105760.939275},{"$f":"BE_v2!CN7","v":2980241.8927490003},{"$f":"BE_v2!CO7","v":1677854.729764},{"$f":"BE_v2!CP7","v":1692258.9712470002},{"$f":"BE_v2!CQ7","v":1279939.3623270001},{"$f":"BE_v2!CR7","v":1250375.3799869998},{"$f":"BE_v2!CS7","v":905210.39910199982},{"$f":"BE_v2!CT7","v":885855.18652900006},{"$f":"BE_v2!CU7","v":545005.75108299998},{"$f":"BE_v2!CV7","v":316970.54367500002},{"$f":"BE_v2!CW7","v":11533712.216463},{"$f":"BE_v2!CX7","v":3189932.5472370004},{"$f":"BE_v2!CY7","v":1601637.4153360003},{"$f":"BE_v2!CZ7","v":1605888.0642870001},{"$f":"BE_v2!DA7","v":1238399.0550540001},{"$f":"BE_v2!DB7","v":1331593.6134230001},{"$f":"BE_v2!DC7","v":840457.83034699992},{"$f":"BE_v2!DD7","v":917425.874037},{"$f":"BE_v2!DE7","v":539398.88382999995},{"$f":"BE_v2!DF7","v":314429.75382099999},{"$f":"BE_v2!DG7","v":11579163.037372001}]
["Energy Injected by DG",{"$f":"BE_v2!B8","v":"-"},{"$f":"BE_v2!C8","v":"-"},{"$f":"BE_v2!D8","v":"-"},{"$f":"BE_v2!E8","v":"-"},{"$f":"BE_v2!F8","v":"-"},{"$f":"BE_v2!G8","v":"-"},{"$f":"BE_v2!H8","v":"-"},{"$f":"BE_v2!I8","v":"-"},{"$f":"BE_v2!J8","v":"-"},{"$f":"BE_v2!K8","v":"-"},{"$f":"BE_v2!L8","v":"-"},{"$f":"BE_v2!M8","v":"-"},{"$f":"BE_v2!N8","v":"-"},{"$f":"BE_v2!O8","v":"-"},{"$f":"BE_v2!P8","v":"-"},{"$f":"BE_v2!Q8","v":"-"},{"$f":"BE_v2!R8","v":"-"},{"$f":"BE_v2!S8","v":"-"},{"$f":"BE_v2!T8","v":"-"},{"$f":"BE_v2!U8","v":"-"},{"$f":"BE_v2!V8","v":"-"},{"$f":"BE_v2!W8","v":"-"},{"$f":"BE_v2!X8","v":"-"},{"$f":"BE_v2!Y8","v":"-"},{"$f":"BE_v2!Z8","v":"-"},{"$f":"BE_v2!AA8","v":"-"},{"$f":"BE_v2!AB8","v":"-"},{"$f":"BE_v2!AC8","v":"-"},{"$f":"BE_v2!AD8","v":"-"},{"$f":"BE_v2!AE8","v":"-"},{"$f":"BE_v2!AF8","v":"-"},{"$f":"BE_v2!AG8","v":"-"},{"$f":"BE_v2!AH8","v":"-"},{"$f":"BE_v2!AI8","v":"-"},{"$f":"BE_v2!AJ8","v":"-"},{"$f":"BE_v2!AK8","v":"-"},{"$f":"BE_v2!AL8","v":"-"},{"$f":"BE_v2!AM8","v":"-"},{"$f":"BE_v2!AN8","v":"-"},{"$f":"BE_v2!AO8","v":"-"},{"$f":"BE_v2!AP8","v":"-"},{"$f":"BE_v2!AQ8","v":"-"},{"$f":"BE_v2!AR8","v":"-"},{"$f":"BE_v2!AS8","v":"-"},{"$f":"BE_v2!AT8","v":"-"},{"$f":"BE_v2!AU8","v":"-"},{"$f":"BE_v2!AV8","v":"-"},{"$f":"BE_v2!AW8","v":"-"},{"$f":"BE_v2!AX8","v":"-"},{"$f":"BE_v2!AY8","v":"-"},{"$f":"BE_v2!AZ8","v":"-"},{"$f":"BE_v2!BA8","v":"-"},{"$f":"BE_v2!BB8","v":"-"},{"$f":"BE_v2!BC8","v":"-"},{"$f":"BE_v2!BD8","v":"-"},{"$f":"BE_v2!BE8","v":"-"},{"$f":"BE_v2!BF8","v":"-"},{"$f":"BE_v2!BG8","v":"-"},{"$f":"BE_v2!BH8","v":"-"},{"$f":"BE_v2!BI8","v":"-"},{"$f":"BE_v2!BJ8","v":"-"},{"$f":"BE_v2!BK8","v":"-"},{"$f":"BE_v2!BL8","v":"-"},{"$f":"BE_v2!BM8","v":"-"},{"$f":"BE_v2!BN8","v":"-"},{"$f":"BE_v2!BO8","v":"-"},{"$f":"BE_v2!BP8","v":"-"},{"$f":"BE_v2!BQ8","v":"-"},{"$f":"BE_v2!BR8","v":"-"},{"$f":"BE_v2!BS8","v":"-"},{"$f":"BE_v2!BT8","v":"-"},{"$f":"BE_v2!BU8","v":"-"},{"$f":"BE_v2!BV8","v":"-"},{"$f":"BE_v2!BW8","v":"-"},{"$f":"BE_v2!BX8","v":"-"},{"$f":"BE_v2!BY8","v":"-"},{"$f":"BE_v2!BZ8","v":"-"},{"$f":"BE_v2!CA8","v":"-"},{"$f":"BE_v2!CB8","v":"-"},{"$f":"BE_v2!CC8","v":"-"},{"$f":"BE_v2!CD8","v":"-"},{"$f":"BE_v2!CE8","v":"-"},{"$f":"BE_v2!CF8","v":"-"},{"$f":"BE_v2!CG8","v":"-"},{"$f":"BE_v2!CH8","v":"-"},{"$f":"BE_v2!CI8","v":"-"},{"$f":"BE_v2!CJ8","v":"-"},{"$f":"BE_v2!CK8","v":"-"},{"$f":"BE_v2!CL8","v":"-"},{"$f":"BE_v2!CM8","v":"-"},{"$f":"BE_v2!CN8","v":"-"},{"$f":"BE_v2!CO8","v":"-"},{"$f":"BE_v2!CP8","v":"-"},{"$f":"BE_v2!CQ8","v":"-"},{"$f":"BE_v2!CR8","v":"-"},{"$f":"BE_v2!CS8","v":"-"},{"$f":"BE_v2!CT8","v":"-"},{"$f":"BE_v2!CU8","v":"-"},{"$f":"BE_v2!CV8","v":"-"},{"$f":"BE_v2!CW8","v":"-"},{"$f":"BE_v2!CX8","v":"-"},{"$f":"BE_v2!CY8","v":"-"},{"$f":"BE_v2!CZ8","v":"-"},{"$f":"BE_v2!DA8","v":"-"},{"$f":"BE_v2!DB8","v":"-"},{"$f":"BE_v2!DC8","v":"-"},{"$f":"BE_v2!DD8","v":"-"},{"$f":"BE_v2!DE8","v":"-"},{"$f":"BE_v2!DF8","v":"-"},{"$f":"BE_v2!DG8","v":"-"}]
["Isolated System",{"$f":"BE_v2!B9","v":"-"},{"$f":"BE_v2!C9","v":"-"},{"$f":"BE_v2!D9","v":"-"},{"$f":"BE_v2!E9","v":"-"},{"$f":"BE_v2!F9","v":"-"},{"$f":"BE_v2!G9","v":"-"},{"$f":"BE_v2!H9","v":"-"},{"$f":"BE_v2!I9","v":"-"},{"$f":"BE_v2!J9","v":"-"},{"$f":"BE_v2!K9","v":"-"},{"$f":"BE_v2!L9","v":"-"},{"$f":"BE_v2!M9","v":"-"},{"$f":"BE_v2!N9","v":"-"},{"$f":"BE_v2!O9","v":"-"},{"$f":"BE_v2!P9","v":"-"},{"$f":"BE_v2!Q9","v":"-"},{"$f":"BE_v2!R9","v":"-"},{"$f":"BE_v2!S9","v":"-"},{"$f":"BE_v2!T9","v":"-"},{"$f":"BE_v2!U9","v":"-"},{"$f":"BE_v2!V9","v":"-"},{"$f":"BE_v2!W9","v":"-"},{"$f":"BE_v2!X9","v":"-"},{"$f":"BE_v2!Y9","v":"-"},{"$f":"BE_v2!Z9","v":"-"},{"$f":"BE_v2!AA9","v":"-"},{"$f":"BE_v2!AB9","v":"-"},{"$f":"BE_v2!AC9","v":"-"},{"$f":"BE_v2!AD9","v":"-"},{"$f":"BE_v2!AE9","v":"-"},{"$f":"BE_v2!AF9","v":"-"},{"$f":"BE_v2!AG9","v":"-"},{"$f":"BE_v2!AH9","v":"-"},{"$f":"BE_v2!AI9","v":"-"},{"$f":"BE_v2!AJ9","v":"-"},{"$f":"BE_v2!AK9","v":"-"},{"$f":"BE_v2!AL9","v":"-"},{"$f":"BE_v2!AM9","v":"-"},{"$f":"BE_v2!AN9","v":"-"},{"$f":"BE_v2!AO9","v":"-"},{"$f":"BE_v2!AP9","v":"-"},{"$f":"BE_v2!AQ9","v":"-"},{"$f":"BE_v2!AR9","v":"-"},{"$f":"BE_v2!AS9","v":"-"},{"$f":"BE_v2!AT9","v":"-"},{"$f":"BE_v2!AU9","v":"-"},{"$f":"BE_v2!AV9","v":"-"},{"$f":"BE_v2!AW9","v":"-"},{"$f":"BE_v2!AX9","v":"-"},{"$f":"BE_v2!AY9","v":"-"},{"$f":"BE_v2!AZ9","v":"-"},{"$f":"BE_v2!BA9","v":"-"},{"$f":"BE_v2!BB9","v":"-"},{"$f":"BE_v2!BC9","v":"-"},{"$f":"BE_v2!BD9","v":"-"},{"$f":"BE_v2!BE9","v":"-"},{"$f":"BE_v2!BF9","v":"-"},{"$f":"BE_v2!BG9","v":"-"},{"$f":"BE_v2!BH9","v":"-"},{"$f":"BE_v2!BI9","v":"-"},{"$f":"BE_v2!BJ9","v":"-"},{"$f":"BE_v2!BK9","v":"-"},{"$f":"BE_v2!BL9","v":"-"},{"$f":"BE_v2!BM9","v":"-"},{"$f":"BE_v2!BN9","v":"-"},{"$f":"BE_v2!BO9","v":"-"},{"$f":"BE_v2!BP9","v":"-"},{"$f":"BE_v2!BQ9","v":"-"},{"$f":"BE_v2!BR9","v":"-"},{"$f":"BE_v2!BS9","v":"-"},{"$f":"BE_v2!BT9","v":"-"},{"$f":"BE_v2!BU9","v":"-"},{"$f":"BE_v2!BV9","v":"-"},{"$f":"BE_v2!BW9","v":"-"},{"$f":"BE_v2!BX9","v":"-"},{"$f":"BE_v2!BY9","v":"-"},{"$f":"BE_v2!BZ9","v":"-"},{"$f":"BE_v2!CA9","v":"-"},{"$f":"BE_v2!CB9","v":"-"},{"$f":"BE_v2!CC9","v":"-"},{"$f":"BE_v2!CD9","v":"-"},{"$f":"BE_v2!CE9","v":"-"},{"$f":"BE_v2!CF9","v":"-"},{"$f":"BE_v2!CG9","v":"-"},{"$f":"BE_v2!CH9","v":"-"},{"$f":"BE_v2!CI9","v":"-"},{"$f":"BE_v2!CJ9","v":"-"},{"$f":"BE_v2!CK9","v":"-"},{"$f":"BE_v2!CL9","v":"-"},{"$f":"BE_v2!CM9","v":"-"},{"$f":"BE_v2!CN9","v":"-"},{"$f":"BE_v2!CO9","v":"-"},{"$f":"BE_v2!CP9","v":"-"},{"$f":"BE_v2!CQ9","v":"-"},{"$f":"BE_v2!CR9","v":"-"},{"$f":"BE_v2!CS9","v":"-"},{"$f":"BE_v2!CT9","v":"-"},{"$f":"BE_v2!CU9","v":"-"},{"$f":"BE_v2!CV9","v":"-"},{"$f":"BE_v2!CW9","v":"-"},{"$f":"BE_v2!CX9","v":"-"},{"$f":"BE_v2!CY9","v":"-"},{"$f":"BE_v2!CZ9","v":"-"},{"$f":"BE_v2!DA9","v":"-"},{"$f":"BE_v2!DB9","v":"-"},{"$f":"BE_v2!DC9","v":"-"},{"$f":"BE_v2!DD9","v":"-"},{"$f":"BE_v2!DE9","v":"-"},{"$f":"BE_v2!DF9","v":"-"},{"$f":"BE_v2!DG9","v":"-"}]
["Total Injected Energy",{"$f":"BE_v2!B10","v":2992241.423138272},{"$f":"BE_v2!C10","v":1935091.2639015},{"$f":"BE_v2!D10","v":1598454.75477275},{"$f":"BE_v2!E10","v":1355406.8545719632},{"$f":"BE_v2!F10","v":1120712.404326},{"$f":"BE_v2!G10","v":894049.63743600016},{"$f":"BE_v2!H10","v":706058.06548595801},{"$f":"BE_v2!I10","v":615648.76842475007},{"$f":"BE_v2!J10","v":327176.21947399992},{"$f":"BE_v2!K10","v":11544839.391531192},{"$f":"BE_v2!L10","v":3012147.0161053669},{"$f":"BE_v2!M10","v":1578626.8349795719},{"$f":"BE_v2!N10","v":1521277.9732365999},{"$f":"BE_v2!O10","v":1195589.7162381699},{"$f":"BE_v2!P10","v":1169955.7072248},{"$f":"BE_v2!Q10","v":811118.88860635005},{"$f":"BE_v2!R10","v":797835.62227674993},{"$f":"BE_v2!S10","v":553358.46129721298},{"$f":"BE_v2!T10","v":327104.92517275002},{"$f":"BE_v2!U10","v":10967015.145137571},{"$f":"BE_v2!V10","v":3378872.1666407948},{"$f":"BE_v2!W10","v":1655064.453680146},{"$f":"BE_v2!X10","v":1498222.6633706749},{"$f":"BE_v2!Y10","v":1219302.1778319001},{"$f":"BE_v2!Z10","v":1312291.9947990198},{"$f":"BE_v2!AA10","v":743261.02301865013},{"$f":"BE_v2!AB10","v":872365.55475467502},{"$f":"BE_v2!AC10","v":549420.37996517692},{"$f":"BE_v2!AD10","v":365938.93647950003},{"$f":"BE_v2!AE10","v":11594739.350540537},{"$f":"BE_v2!AF10","v":3140894.9596966431},{"$f":"BE_v2!AG10","v":1788883.0811484931},{"$f":"BE_v2!AH10","v":1706097.09409155},{"$f":"BE_v2!AI10","v":1295969.6891898531},{"$f":"BE_v2!AJ10","v":1260642.3276025993},{"$f":"BE_v2!AK10","v":859375.93804687005},{"$f":"BE_v2!AL10","v":825738.94170319999},{"$f":"BE_v2!AM10","v":590728.33071741299},{"$f":"BE_v2!AN10","v":374798.11232000001},{"$f":"BE_v2!AO10","v":11843128.474516623},{"$f":"BE_v2!AP10","v":3106504.4320538277},{"$f":"BE_v2!AQ10","v":1888678.5653607254},{"$f":"BE_v2!AR10","v":1682160.2691836499},{"$f":"BE_v2!AS10","v":1346841.0518395233},{"$f":"BE_v2!AT10","v":1170237.58331705},{"$f":"BE_v2!AU10","v":902964.92917247501},{"$f":"BE_v2!AV10","v":769277.16339280002},{"$f":"BE_v2!AW10","v":638405.6879337451},{"$f":"BE_v2!AX10","v":342493.83233624999},{"$f":"BE_v2!AY10","v":11847563.514590047},{"$f":"BE_v2!AZ10","v":3194310.7793890312},{"$f":"BE_v2!BA10","v":1651125.347869426},{"$f":"BE_v2!BB10","v":1638047.2111075711},{"$f":"BE_v2!BC10","v":1226588.858293301},{"$f":"BE_v2!BD10","v":1246247.46869275},{"$f":"BE_v2!BE10","v":862334.56066890014},{"$f":"BE_v2!BF10","v":881948.71647547488},{"$f":"BE_v2!BG10","v":569352.393727232},{"$f":"BE_v2!BH10","v":349130.14145649999},{"$f":"BE_v2!BI10","v":11619085.477680186},{"$f":"BE_v2!BJ10","v":3733220.3379287189},{"$f":"BE_v2!BK10","v":1851246.7855668748},{"$f":"BE_v2!BL10","v":1633806.739276641},{"$f":"BE_v2!BM10","v":1319538.9583993489},{"$f":"BE_v2!BN10","v":1413099.6237979501},{"$f":"BE_v2!BO10","v":838234.52532975003},{"$f":"BE_v2!BP10","v":964837.37319864403},{"$f":"BE_v2!BQ10","v":574622.48356859107},{"$f":"BE_v2!BR10","v":409820.62414174998},{"$f":"BE_v2!BS10","v":12738427.451208269},{"$f":"BE_v2!BT10","v":3910372.9650465138},{"$f":"BE_v2!BU10","v":2170196.3812848255},{"$f":"BE_v2!BV10","v":1854740.160947368},{"$f":"BE_v2!BW10","v":1482076.2398622409},{"$f":"BE_v2!BX10","v":1439089.2866462618},{"$f":"BE_v2!BY10","v":954753.56808005017},{"$f":"BE_v2!BZ10","v":974185.48979822476},{"$f":"BE_v2!CA10","v":638634.01640944195},{"$f":"BE_v2!CB10","v":422820.96274734294},{"$f":"BE_v2!CC10","v":13846869.070822271},{"$f":"BE_v2!CD10","v":3609548.0718968455},{"$f":"BE_v2!CE10","v":2271064.3487436874},{"$f":"BE_v2!CF10","v":1885340.2512761031},{"$f":"BE_v2!CG10","v":1536717.9462122652},{"$f":"BE_v2!CH10","v":1314328.690687807},{"$f":"BE_v2!CI10","v":1026551.07133545},{"$f":"BE_v2!CJ10","v":895408.25483252504},{"$f":"BE_v2!CK10","v":662559.32394365594},{"$f":"BE_v2!CL10","v":392777.41503550002},{"$f":"BE_v2!CM10","v":13594295.373963838},{"$f":"BE_v2!CN10","v":3565006.3488681973},{"$f":"BE_v2!CO10","v":1995030.017152057},{"$f":"BE_v2!CP10","v":1802635.4347356162},{"$f":"BE_v2!CQ10","v":1402875.1130466852},{"$f":"BE_v2!CR10","v":1358848.4856048368},{"$f":"BE_v2!CS10","v":947821.75893589982},{"$f":"BE_v2!CT10","v":984308.16533975105},{"$f":"BE_v2!CU10","v":616975.38484164898},{"$f":"BE_v2!CV10","v":391851.51254710002},{"$f":"BE_v2!CW10","v":13065352.221071795},{"$f":"BE_v2!CX10","v":3868895.5608582972},{"$f":"BE_v2!CY10","v":1950552.5838666991},{"$f":"BE_v2!CZ10","v":1732037.0410994261},{"$f":"BE_v2!DA10","v":1371290.811088474},{"$f":"BE_v2!DB10","v":1443524.0663051479},{"$f":"BE_v2!DC10","v":891285.60746239987},{"$f":"BE_v2!DD10","v":1039176.277257963},{"$f":"BE_v2!DE10","v":612807.96030366898},{"$f":"BE_v2!DF10","v":396213.60296265001},{"$f":"BE_v2!DG10","v":13305783.511204727}]
["Total Change",{"$f":"BE_v2!B11","v":0},{"$f":"BE_v2!C11","v":0},{"$f":"BE_v2!D11","v":0},{"$f":"BE_v2!E11","v":0},{"$f":"BE_v2!F11","v":0},{"$f":"BE_v2!G11","v":0},{"$f":"BE_v2!H11","v":0},{"$f":"BE_v2!I11","v":0},{"$f":"BE_v2!J11","v":0},{"$f":"BE_v2!K11","v":0},{"$f":"BE_v2!L11","v":0},{"$f":"BE_v2!M11","v":0},{"$f":"BE_v2!N11","v":0},{"$f":"BE_v2!O11","v":0},{"$f":"BE_v2!P11","v":0},{"$f":"BE_v2!Q11","v":0},{"$f":"BE_v2!R11","v":0},{"$f":"BE_v2!S11","v":0},{"$f":"BE_v2!T11","v":0},{"$f":"BE_v2!U11","v":0},{"$f":"BE_v2!V11","v":0},{"$f":"BE_v2!W11","v":0},{"$f":"BE_v2!X11","v":0},{"$f":"BE_v2!Y11","v":0},{"$f":"BE_v2!Z11","v":0},{"$f":"BE_v2!AA11","v":0},{"$f":"BE_v2!AB11","v":0},{"$f":"BE_v2!AC11","v":0},{"$f":"BE_v2!AD11","v":0},{"$f":"BE_v2!AE11","v":0},{"$f":"BE_v2!AF11","v":0},{"$f":"BE_v2!AG11","v":0},{"$f":"BE_v2!AH11","v":0},{"$f":"BE_v2!AI11","v":0},{"$f":"BE_v2!AJ11","v":0},{"$f":"BE_v2!AK11","v":0},{"$f":"BE_v2!AL11","v":0},{"$f":"BE_v2!AM11","v":0},{"$f":"BE_v2!AN11","v":0},{"$f":"BE_v2!AO11","v":0},{"$f":"BE_v2!AP11","v":-8.060906750957364E-2},{"$f":"BE_v2!AQ11","v":0.14115106584587855},{"$f":"BE_v2!AR11","v":0.12277054026078837},{"$f":"BE_v2!AS11","v":0.10459989027035621},{"$f":"BE_v2!AT11","v":-0.10824908788971599},{"$f":"BE_v2!AU11","v":0.21486920638621676},{"$f":"BE_v2!AV11","v":-0.11817109329914488},{"$f":"BE_v2!AW11","v":0.16196215359577337},{"$f":"BE_v2!AX11","v":-6.4068350771313565E-2},{"$f":"BE_v2!AY11","v":2.1805075250589612E-2},{"$f":"BE_v2!AZ11","v":1.7006560352323064E-2},{"$f":"BE_v2!BA11","v":-7.7007678551369807E-2},{"$f":"BE_v2!BB11","v":-3.9886289719175405E-2},{"$f":"BE_v2!BC11","v":-5.3535843835918806E-2},{"$f":"BE_v2!BD11","v":-1.1418670145103227E-2},{"$f":"BE_v2!BE11","v":3.4427571113455624E-3},{"$f":"BE_v2!BF11","v":6.8072089050728923E-2},{"$f":"BE_v2!BG11","v":-3.6185731881558603E-2},{"$f":"BE_v2!BH11","v":-6.8484792264868477E-2},{"$f":"BE_v2!BI11","v":-1.8917551837634772E-2},{"$f":"BE_v2!BJ11","v":0.20174312304474817},{"$f":"BE_v2!BK11","v":-1.9819031401302256E-2},{"$f":"BE_v2!BL11","v":-2.8744900704660403E-2},{"$f":"BE_v2!BM11","v":-2.0271206764068461E-2},{"$f":"BE_v2!BN11","v":0.20753225152152877},{"$f":"BE_v2!BO11","v":-7.168650935540466E-2},{"$f":"BE_v2!BP11","v":0.25421294055233656},{"$f":"BE_v2!BQ11","v":-9.9910144240089482E-2},{"$f":"BE_v2!BR11","v":0.19657811454952157},{"$f":"BE_v2!BS11","v":7.5193851927541022E-2},{"$f":"BE_v2!BT11","v":0.22416797710410696},{"$f":"BE_v2!BU11","v":0.31437409284836959},{"$f":"BE_v2!BV11","v":0.13228736532769347},{"$f":"BE_v2!BW11","v":0.20829096876391806},{"$f":"BE_v2!BX11","v":0.15473798165928709},{"$f":"BE_v2!BY11","v":0.10717302961795006},{"$f":"BE_v2!BZ11","v":0.10458292143261461},{"$f":"BE_v2!CA11","v":0.12168495899114751},{"$f":"BE_v2!CB11","v":0.21106977754318157},{"$f":"BE_v2!CC11","v":0.19173484844582389},{"$f":"BE_v2!CD11","v":-3.3127502487702021E-2},{"$f":"BE_v2!CE11","v":0.22677557981458385},{"$f":"BE_v2!CF11","v":0.15395548687161553},{"$f":"BE_v2!CG11","v":0.16458702217959731},{"$f":"BE_v2!CH11","v":-6.9896652328502507E-2},{"$f":"BE_v2!CI11","v":0.22465854163143528},{"$f":"BE_v2!CJ11","v":-7.1959399889275133E-2},{"$f":"BE_v2!CK11","v":0.15303411002811562},{"$f":"BE_v2!CL11","v":-4.1586997096454081E-2},{"$f":"BE_v2!CM11","v":6.718787904031176E-2},{"$f":"BE_v2!CN11","v":-8.83206331634937E-2},{"$f":"BE_v2!CO11","v":-8.0714522263217625E-2},{"$f":"BE_v2!CP11","v":-2.8092736281257635E-2},{"$f":"BE_v2!CQ11","v":-5.3439306754500926E-2},{"$f":"BE_v2!CR11","v":-5.57580421076046E-2},{"$f":"BE_v2!CS11","v":-7.2603123736838526E-3},{"$f":"BE_v2!CT11","v":1.0390911841258177E-2},{"$f":"BE_v2!CU11","v":-3.3913996140642721E-2},{"$f":"BE_v2!CV11","v":-7.3244831568932245E-2},{"$f":"BE_v2!CW11","v":-5.6439968180046263E-2},{"$f":"BE_v2!CX11","v":7.1850404481567764E-2},{"$f":"BE_v2!CY11","v":-0.14112843832641275},{"$f":"BE_v2!CZ11","v":-8.1313285531835922E-2},{"$f":"BE_v2!DA11","v":-0.10764964093218243},{"$f":"BE_v2!DB11","v":9.8297614997456373E-2},{"$f":"BE_v2!DC11","v":-0.13176691121376172},{"$f":"BE_v2!DD11","v":0.1605614217308371},{"$f":"BE_v2!DE11","v":-7.50896739990905E-2},{"$f":"BE_v2!DF11","v":8.7484356167459865E-3},{"$f":"BE_v2!DG11","v":-2.1223009712712071E-2}]
[null,{"$f":"BE_v2!B12","v":0},{"$f":"BE_v2!C12","v":0},{"$f":"BE_v2!D12","v":0},{"$f":"BE_v2!E12","v":0},{"$f":"BE_v2!F12","v":0},{"$f":"BE_v2!G12","v":0},{"$f":"BE_v2!H12","v":0},{"$f":"BE_v2!I12","v":0},{"$f":"BE_v2!J12","v":0},{"$f":"BE_v2!K12","v":0},{"$f":"BE_v2!L12","v":0},{"$f":"BE_v2!M12","v":0},{"$f":"BE_v2!N12","v":0},{"$f":"BE_v2!O12","v":0},{"$f":"BE_v2!P12","v":0},{"$f":"BE_v2!Q12","v":0},{"$f":"BE_v2!R12","v":0},{"$f":"BE_v2!S12","v":0},{"$f":"BE_v2!T12","v":0},{"$f":"BE_v2!U12","v":0},{"$f":"BE_v2!V12","v":0},{"$f":"BE_v2!W12","v":0},{"$f":"BE_v2!X12","v":0},{"$f":"BE_v2!Y12","v":0},{"$f":"BE_v2!Z12","v":0},{"$f":"BE_v2!AA12","v":0},{"$f":"BE_v2!AB12","v":0},{"$f":"BE_v2!AC12","v":0},{"$f":"BE_v2!AD12","v":0},{"$f":"BE_v2!AE12","v":0},{"$f":"BE_v2!AF12","v":0},{"$f":"BE_v2!AG12","v":0},{"$f":"BE_v2!AH12","v":0},{"$f":"BE_v2!AI12","v":0},{"$f":"BE_v2!AJ12","v":0},{"$f":"BE_v2!AK12","v":0},{"$f":"BE_v2!AL12","v":0},{"$f":"BE_v2!AM12","v":0},{"$f":"BE_v2!AN12","v":0},{"$f":"BE_v2!AO12","v":0},{"$f":"BE_v2!AP12","v":0},{"$f":"BE_v2!AQ12","v":0},{"$f":"BE_v2!AR12","v":0},{"$f":"BE_v2!AS12","v":0},{"$f":"BE_v2!AT12","v":0},{"$f":"BE_v2!AU12","v":0},{"$f":"BE_v2!AV12","v":0},{"$f":"BE_v2!AW12","v":0},{"$f":"BE_v2!AX12","v":0},{"$f":"BE_v2!AY12","v":0},{"$f":"BE_v2!AZ12","v":0},{"$f":"BE_v2!BA12","v":0},{"$f":"BE_v2!BB12","v":0},{"$f":"BE_v2!BC12","v":0},{"$f":"BE_v2!BD12","v":0},{"$f":"BE_v2!BE12","v":0},{"$f":"BE_v2!BF12","v":0},{"$f":"BE_v2!BG12","v":0},{"$f":"BE_v2!BH12","v":0},{"$f":"BE_v2!BI12","v":"2023"},{"$f":"BE_v2!BJ12","v":0},{"$f":"BE_v2!BK12","v":0},{"$f":"BE_v2!BL12","v":0},{"$f":"BE_v2!BM12","v":0},{"$f":"BE_v2!BN12","v":0},{"$f":"BE_v2!BO12","v":0},{"$f":"BE_v2!BP12","v":0},{"$f":"BE_v2!BQ12","v":0},{"$f":"BE_v2!BR12","v":0},{"$f":"BE_v2!BS12","v":"2023"},{"$f":"BE_v2!BT12","v":0},{"$f":"BE_v2!BU12","v":0},{"$f":"BE_v2!BV12","v":0},{"$f":"BE_v2!BW12","v":0},{"$f":"BE_v2!BX12","v":0},{"$f":"BE_v2!BY12","v":0},{"$f":"BE_v2!BZ12","v":0},{"$f":"BE_v2!CA12","v":0},{"$f":"BE_v2!CB12","v":0},{"$f":"BE_v2!CC12","v":"2023"},{"$f":"BE_v2!CD12","v":0},{"$f":"BE_v2!CE12","v":0},{"$f":"BE_v2!CF12","v":0},{"$f":"BE_v2!CG12","v":0},{"$f":"BE_v2!CH12","v":0},{"$f":"BE_v2!CI12","v":0},{"$f":"BE_v2!CJ12","v":0},{"$f":"BE_v2!CK12","v":0},{"$f":"BE_v2!CL12","v":0},{"$f":"BE_v2!CM12","v":"2024"},{"$f":"BE_v2!CN12","v":0},{"$f":"BE_v2!CO12","v":0},{"$f":"BE_v2!CP12","v":0},{"$f":"BE_v2!CQ12","v":0},{"$f":"BE_v2!CR12","v":0},{"$f":"BE_v2!CS12","v":0},{"$f":"BE_v2!CT12","v":0},{"$f":"BE_v2!CU12","v":0},{"$f":"BE_v2!CV12","v":0},{"$f":"BE_v2!CW12","v":"2024"},{"$f":"BE_v2!CX12","v":0},{"$f":"BE_v2!CY12","v":0},{"$f":"BE_v2!CZ12","v":0},{"$f":"BE_v2!DA12","v":0},{"$f":"BE_v2!DB12","v":0},{"$f":"BE_v2!DC12","v":0},{"$f":"BE_v2!DD12","v":0},{"$f":"BE_v2!DE12","v":0},{"$f":"BE_v2!DF12","v":0},{"$f":"BE_v2!DG12","v":0}]
["Residential",{"$f":"BE_v2!B13","v":"-"},{"$f":"BE_v2!C13","v":"-"},{"$f":"BE_v2!D13","v":"-"},{"$f":"BE_v2!E13","v":"-"},{"$f":"BE_v2!F13","v":"-"},{"$f":"BE_v2!G13","v":"-"},{"$f":"BE_v2!H13","v":"-"},{"$f":"BE_v2!I13","v":"-"},{"$f":"BE_v2!J13","v":"-"},{"$f":"BE_v2!K13","v":"-"},{"$f":"BE_v2!L13","v":"-"},{"$f":"BE_v2!M13","v":"-"},{"$f":"BE_v2!N13","v":"-"},{"$f":"BE_v2!O13","v":"-"},{"$f":"BE_v2!P13","v":"-"},{"$f":"BE_v2!Q13","v":"-"},{"$f":"BE_v2!R13","v":"-"},{"$f":"BE_v2!S13","v":"-"},{"$f":"BE_v2!T13","v":"-"},{"$f":"BE_v2!U13","v":"-"},{"$f":"BE_v2!V13","v":"-"},{"$f":"BE_v2!W13","v":"-"},{"$f":"BE_v2!X13","v":"-"},{"$f":"BE_v2!Y13","v":"-"},{"$f":"BE_v2!Z13","v":"-"},{"$f":"BE_v2!AA13","v":"-"},{"$f":"BE_v2!AB13","v":"-"},{"$f":"BE_v2!AC13","v":"-"},{"$f":"BE_v2!AD13","v":"-"},{"$f":"BE_v2!AE13","v":"-"},{"$f":"BE_v2!AF13","v":"-"},{"$f":"BE_v2!AG13","v":"-"},{"$f":"BE_v2!AH13","v":"-"},{"$f":"BE_v2!AI13","v":"-"},{"$f":"BE_v2!AJ13","v":"-"},{"$f":"BE_v2!AK13","v":"-"},{"$f":"BE_v2!AL13","v":"-"},{"$f":"BE_v2!AM13","v":"-"},{"$f":"BE_v2!AN13","v":"-"},{"$f":"BE_v2!AO13","v":"-"},{"$f":"BE_v2!AP13","v":"-"},{"$f":"BE_v2!AQ13","v":"-"},{"$f":"BE_v2!AR13","v":"-"},{"$f":"BE_v2!AS13","v":"-"},{"$f":"BE_v2!AT13","v":"-"},{"$f":"BE_v2!AU13","v":"-"},{"$f":"BE_v2!AV13","v":"-"},{"$f":"BE_v2!AW13","v":"-"},{"$f":"BE_v2!AX13","v":"-"},{"$f":"BE_v2!AY13","v":"-"},{"$f":"BE_v2!AZ13","v":"-"},{"$f":"BE_v2!BA13","v":"-"},{"$f":"BE_v2!BB13","v":"-"},{"$f":"BE_v2!BC13","v":"-"},{"$f":"BE_v2!BD13","v":"-"},{"$f":"BE_v2!BE13","v":"-"},{"$f":"BE_v2!BF13","v":"-"},{"$f":"BE_v2!BG13","v":"-"},{"$f":"BE_v2!BH13","v":"-"},{"$f":"BE_v2!BI13","v":"-"},{"$f":"BE_v2!BJ13","v":"-"},{"$f":"BE_v2!BK13","v":"-"},{"$f":"BE_v2!BL13","v":"-"},{"$f":"BE_v2!BM13","v":"-"},{"$f":"BE_v2!BN13","v":"-"},{"$f":"BE_v2!BO13","v":"-"},{"$f":"BE_v2!BP13","v":"-"},{"$f":"BE_v2!BQ13","v":"-"},{"$f":"BE_v2!BR13","v":"-"},{"$f":"BE_v2!BS13","v":"-"},{"$f":"BE_v2!BT13","v":"-"},{"$f":"BE_v2!BU13","v":"-"},{"$f":"BE_v2!BV13","v":"-"},{"$f":"BE_v2!BW13","v":"-"},{"$f":"BE_v2!BX13","v":"-"},{"$f":"BE_v2!BY13","v":"-"},{"$f":"BE_v2!BZ13","v":"-"},{"$f":"BE_v2!CA13","v":"-"},{"$f":"BE_v2!CB13","v":"-"},{"$f":"BE_v2!CC13","v":"-"},{"$f":"BE_v2!CD13","v":"-"},{"$f":"BE_v2!CE13","v":"-"},{"$f":"BE_v2!CF13","v":"-"},{"$f":"BE_v2!CG13","v":"-"},{"$f":"BE_v2!CH13","v":"-"},{"$f":"BE_v2!CI13","v":"-"},{"$f":"BE_v2!CJ13","v":"-"},{"$f":"BE_v2!CK13","v":"-"},{"$f":"BE_v2!CL13","v":"-"},{"$f":"BE_v2!CM13","v":"-"},{"$f":"BE_v2!CN13","v":"-"},{"$f":"BE_v2!CO13","v":"-"},{"$f":"BE_v2!CP13","v":"-"},{"$f":"BE_v2!CQ13","v":"-"},{"$f":"BE_v2!CR13","v":"-"},{"$f":"BE_v2!CS13","v":"-"},{"$f":"BE_v2!CT13","v":"-"},{"$f":"BE_v2!CU13","v":"-"},{"$f":"BE_v2!CV13","v":"-"},{"$f":"BE_v2!CW13","v":"-"},{"$f":"BE_v2!CX13","v":"-"},{"$f":"BE_v2!CY13","v":"-"},{"$f":"BE_v2!CZ13","v":"-"},{"$f":"BE_v2!DA13","v":"-"},{"$f":"BE_v2!DB13","v":"-"},{"$f":"BE_v2!DC13","v":"-"},{"$f":"BE_v2!DD13","v":"-"},{"$f":"BE_v2!DE13","v":"-"},{"$f":"BE_v2!DF13","v":"-"},{"$f":"BE_v2!DG13","v":"-"}]
["Captive Industrial",{"$f":"BE_v2!B14","v":"-"},{"$f":"BE_v2!C14","v":"-"},{"$f":"BE_v2!D14","v":"-"},{"$f":"BE_v2!E14","v":"-"},{"$f":"BE_v2!F14","v":"-"},{"$f":"BE_v2!G14","v":"-"},{"$f":"BE_v2!H14","v":"-"},{"$f":"BE_v2!I14","v":"-"},{"$f":"BE_v2!J14","v":"-"},{"$f":"BE_v2!K14","v":"-"},{"$f":"BE_v2!L14","v":"-"},{"$f":"BE_v2!M14","v":"-"},{"$f":"BE_v2!N14","v":"-"},{"$f":"BE_v2!O14","v":"-"},{"$f":"BE_v2!P14","v":"-"},{"$f":"BE_v2!Q14","v":"-"},{"$f":"BE_v2!R14","v":"-"},{"$f":"BE_v2!S14","v":"-"},{"$f":"BE_v2!T14","v":"-"},{"$f":"BE_v2!U14","v":"-"},{"$f":"BE_v2!V14","v":"-"},{"$f":"BE_v2!W14","v":"-"},{"$f":"BE_v2!X14","v":"-"},{"$f":"BE_v2!Y14","v":"-"},{"$f":"BE_v2!Z14","v":"-"},{"$f":"BE_v2!AA14","v":"-"},{"$f":"BE_v2!AB14","v":"-"},{"$f":"BE_v2!AC14","v":"-"},{"$f":"BE_v2!AD14","v":"-"},{"$f":"BE_v2!AE14","v":"-"},{"$f":"BE_v2!AF14","v":"-"},{"$f":"BE_v2!AG14","v":"-"},{"$f":"BE_v2!AH14","v":"-"},{"$f":"BE_v2!AI14","v":"-"},{"$f":"BE_v2!AJ14","v":"-"},{"$f":"BE_v2!AK14","v":"-"},{"$f":"BE_v2!AL14","v":"-"},{"$f":"BE_v2!AM14","v":"-"},{"$f":"BE_v2!AN14","v":"-"},{"$f":"BE_v2!AO14","v":"-"},{"$f":"BE_v2!AP14","v":"-"},{"$f":"BE_v2!AQ14","v":"-"},{"$f":"BE_v2!AR14","v":"-"},{"$f":"BE_v2!AS14","v":"-"},{"$f":"BE_v2!AT14","v":"-"},{"$f":"BE_v2!AU14","v":"-"},{"$f":"BE_v2!AV14","v":"-"},{"$f":"BE_v2!AW14","v":"-"},{"$f":"BE_v2!AX14","v":"-"},{"$f":"BE_v2!AY14","v":"-"},{"$f":"BE_v2!AZ14","v":"-"},{"$f":"BE_v2!BA14","v":"-"},{"$f":"BE_v2!BB14","v":"-"},{"$f":"BE_v2!BC14","v":"-"},{"$f":"BE_v2!BD14","v":"-"},{"$f":"BE_v2!BE14","v":"-"},{"$f":"BE_v2!BF14","v":"-"},{"$f":"BE_v2!BG14","v":"-"},{"$f":"BE_v2!BH14","v":"-"},{"$f":"BE_v2!BI14","v":"-"},{"$f":"BE_v2!BJ14","v":"-"},{"$f":"BE_v2!BK14","v":"-"},{"$f":"BE_v2!BL14","v":"-"},{"$f":"BE_v2!BM14","v":"-"},{"$f":"BE_v2!BN14","v":"-"},{"$f":"BE_v2!BO14","v":"-"},{"$f":"BE_v2!BP14","v":"-"},{"$f":"BE_v2!BQ14","v":"-"},{"$f":"BE_v2!BR14","v":"-"},{"$f":"BE_v2!BS14","v":"-"},{"$f":"BE_v2!BT14","v":"-"},{"$f":"BE_v2!BU14","v":"-"},{"$f":"BE_v2!BV14","v":"-"},{"$f":"BE_v2!BW14","v":"-"},{"$f":"BE_v2!BX14","v":"-"},{"$f":"BE_v2!BY14","v":"-"},{"$f":"BE_v2!BZ14","v":"-"},{"$f":"BE_v2!CA14","v":"-"},{"$f":"BE_v2!CB14","v":"-"},{"$f":"BE_v2!CC14","v":"-"},{"$f":"BE_v2!CD14","v":"-"},{"$f":"BE_v2!CE14","v":"-"},{"$f":"BE_v2!CF14","v":"-"},{"$f":"BE_v2!CG14","v":"-"},{"$f":"BE_v2!CH14","v":"-"},{"$f":"BE_v2!CI14","v":"-"},{"$f":"BE_v2!CJ14","v":"-"},{"$f":"BE_v2!CK14","v":"-"},{"$f":"BE_v2!CL14","v":"-"},{"$f":"BE_v2!CM14","v":"-"},{"$f":"BE_v2!CN14","v":"-"},{"$f":"BE_v2!CO14","v":"-"},{"$f":"BE_v2!CP14","v":"-"},{"$f":"BE_v2!CQ14","v":"-"},{"$f":"BE_v2!CR14","v":"-"},{"$f":"BE_v2!CS14","v":"-"},{"$f":"BE_v2!CT14","v":"-"},{"$f":"BE_v2!CU14","v":"-"},{"$f":"BE_v2!CV14","v":"-"},{"$f":"BE_v2!CW14","v":"-"},{"$f":"BE_v2!CX14","v":"-"},{"$f":"BE_v2!CY14","v":"-"},{"$f":"BE_v2!CZ14","v":"-"},{"$f":"BE_v2!DA14","v":"-"},{"$f":"BE_v2!DB14","v":"-"},{"$f":"BE_v2!DC14","v":"-"},{"$f":"BE_v2!DD14","v":"-"},{"$f":"BE_v2!DE14","v":"-"},{"$f":"BE_v2!DF14","v":"-"},{"$f":"BE_v2!DG14","v":"-"}]
["Captive Commercial",{"$f":"BE_v2!B15","v":"-"},{"$f":"BE_v2!C15","v":"-"},{"$f":"BE_v2!D15","v":"-"},{"$f":"BE_v2!E15","v":"-"},{"$f":"BE_v2!F15","v":"-"},{"$f":"BE_v2!G15","v":"-"},{"$f":"BE_v2!H15","v":"-"},{"$f":"BE_v2!I15","v":"-"},{"$f":"BE_v2!J15","v":"-"},{"$f":"BE_v2!K15","v":"-"},{"$f":"BE_v2!L15","v":"-"},{"$f":"BE_v2!M15","v":"-"},{"$f":"BE_v2!N15","v":"-"},{"$f":"BE_v2!O15","v":"-"},{"$f":"BE_v2!P15","v":"-"},{"$f":"BE_v2!Q15","v":"-"},{"$f":"BE_v2!R15","v":"-"},{"$f":"BE_v2!S15","v":"-"},{"$f":"BE_v2!T15","v":"-"},{"$f":"BE_v2!U15","v":"-"},{"$f":"BE_v2!V15","v":"-"},{"$f":"BE_v2!W15","v":"-"},{"$f":"BE_v2!X15","v":"-"},{"$f":"BE_v2!Y15","v":"-"},{"$f":"BE_v2!Z15","v":"-"},{"$f":"BE_v2!AA15","v":"-"},{"$f":"BE_v2!AB15","v":"-"},{"$f":"BE_v2!AC15","v":"-"},{"$f":"BE_v2!AD15","v":"-"},{"$f":"BE_v2!AE15","v":"-"},{"$f":"BE_v2!AF15","v":"-"},{"$f":"BE_v2!AG15","v":"-"},{"$f":"BE_v2!AH15","v":"-"},{"$f":"BE_v2!AI15","v":"-"},{"$f":"BE_v2!AJ15","v":"-"},{"$f":"BE_v2!AK15","v":"-"},{"$f":"BE_v2!AL15","v":"-"},{"$f":"BE_v2!AM15","v":"-"},{"$f":"BE_v2!AN15","v":"-"},{"$f":"BE_v2!AO15","v":"-"},{"$f":"BE_v2!AP15","v":"-"},{"$f":"BE_v2!AQ15","v":"-"},{"$f":"BE_v2!AR15","v":"-"},{"$f":"BE_v2!AS15","v":"-"},{"$f":"BE_v2!AT15","v":"-"},{"$f":"BE_v2!AU15","v":"-"},{"$f":"BE_v2!AV15","v":"-"},{"$f":"BE_v2!AW15","v":"-"},{"$f":"BE_v2!AX15","v":"-"},{"$f":"BE_v2!AY15","v":"-"},{"$f":"BE_v2!AZ15","v":"-"},{"$f":"BE_v2!BA15","v":"-"},{"$f":"BE_v2!BB15","v":"-"},{"$f":"BE_v2!BC15","v":"-"},{"$f":"BE_v2!BD15","v":"-"},{"$f":"BE_v2!BE15","v":"-"},{"$f":"BE_v2!BF15","v":"-"},{"$f":"BE_v2!BG15","v":"-"},{"$f":"BE_v2!BH15","v":"-"},{"$f":"BE_v2!BI15","v":"-"},{"$f":"BE_v2!BJ15","v":"-"},{"$f":"BE_v2!BK15","v":"-"},{"$f":"BE_v2!BL15","v":"-"},{"$f":"BE_v2!BM15","v":"-"},{"$f":"BE_v2!BN15","v":"-"},{"$f":"BE_v2!BO15","v":"-"},{"$f":"BE_v2!BP15","v":"-"},{"$f":"BE_v2!BQ15","v":"-"},{"$f":"BE_v2!BR15","v":"-"},{"$f":"BE_v2!BS15","v":"-"},{"$f":"BE_v2!BT15","v":"-"},{"$f":"BE_v2!BU15","v":"-"},{"$f":"BE_v2!BV15","v":"-"},{"$f":"BE_v2!BW15","v":"-"},{"$f":"BE_v2!BX15","v":"-"},{"$f":"BE_v2!BY15","v":"-"},{"$f":"BE_v2!BZ15","v":"-"},{"$f":"BE_v2!CA15","v":"-"},{"$f":"BE_v2!CB15","v":"-"},{"$f":"BE_v2!CC15","v":"-"},{"$f":"BE_v2!CD15","v":"-"},{"$f":"BE_v2!CE15","v":"-"},{"$f":"BE_v2!CF15","v":"-"},{"$f":"BE_v2!CG15","v":"-"},{"$f":"BE_v2!CH15","v":"-"},{"$f":"BE_v2!CI15","v":"-"},{"$f":"BE_v2!CJ15","v":"-"},{"$f":"BE_v2!CK15","v":"-"},{"$f":"BE_v2!CL15","v":"-"},{"$f":"BE_v2!CM15","v":"-"},{"$f":"BE_v2!CN15","v":"-"},{"$f":"BE_v2!CO15","v":"-"},{"$f":"BE_v2!CP15","v":"-"},{"$f":"BE_v2!CQ15","v":"-"},{"$f":"BE_v2!CR15","v":"-"},{"$f":"BE_v2!CS15","v":"-"},{"$f":"BE_v2!CT15","v":"-"},{"$f":"BE_v2!CU15","v":"-"},{"$f":"BE_v2!CV15","v":"-"},{"$f":"BE_v2!CW15","v":"-"},{"$f":"BE_v2!CX15","v":"-"},{"$f":"BE_v2!CY15","v":"-"},{"$f":"BE_v2!CZ15","v":"-"},{"$f":"BE_v2!DA15","v":"-"},{"$f":"BE_v2!DB15","v":"-"},{"$f":"BE_v2!DC15","v":"-"},{"$f":"BE_v2!DD15","v":"-"},{"$f":"BE_v2!DE15","v":"-"},{"$f":"BE_v2!DF15","v":"-"},{"$f":"BE_v2!DG15","v":"-"}]
["Rural captive",{"$f":"BE_v2!B16","v":"-"},{"$f":"BE_v2!C16","v":"-"},{"$f":"BE_v2!D16","v":"-"},{"$f":"BE_v2!E16","v":"-"},{"$f":"BE_v2!F16","v":"-"},{"$f":"BE_v2!G16","v":"-"},{"$f":"BE_v2!H16","v":"-"},{"$f":"BE_v2!I16","v":"-"},{"$f":"BE_v2!J16","v":"-"},{"$f":"BE_v2!K16","v":"-"},{"$f":"BE_v2!L16","v":"-"},{"$f":"BE_v2!M16","v":"-"},{"$f":"BE_v2!N16","v":"-"},{"$f":"BE_v2!O16","v":"-"},{"$f":"BE_v2!P16","v":"-"},{"$f":"BE_v2!Q16","v":"-"},{"$f":"BE_v2!R16","v":"-"},{"$f":"BE_v2!S16","v":"-"},{"$f":"BE_v2!T16","v":"-"},{"$f":"BE_v2!U16","v":"-"},{"$f":"BE_v2!V16","v":"-"},{"$f":"BE_v2!W16","v":"-"},{"$f":"BE_v2!X16","v":"-"},{"$f":"BE_v2!Y16","v":"-"},{"$f":"BE_v2!Z16","v":"-"},{"$f":"BE_v2!AA16","v":"-"},{"$f":"BE_v2!AB16","v":"-"},{"$f":"BE_v2!AC16","v":"-"},{"$f":"BE_v2!AD16","v":"-"},{"$f":"BE_v2!AE16","v":"-"},{"$f":"BE_v2!AF16","v":"-"},{"$f":"BE_v2!AG16","v":"-"},{"$f":"BE_v2!AH16","v":"-"},{"$f":"BE_v2!AI16","v":"-"},{"$f":"BE_v2!AJ16","v":"-"},{"$f":"BE_v2!AK16","v":"-"},{"$f":"BE_v2!AL16","v":"-"},{"$f":"BE_v2!AM16","v":"-"},{"$f":"BE_v2!AN16","v":"-"},{"$f":"BE_v2!AO16","v":"-"},{"$f":"BE_v2!AP16","v":"-"},{"$f":"BE_v2!AQ16","v":"-"},{"$f":"BE_v2!AR16","v":"-"},{"$f":"BE_v2!AS16","v":"-"},{"$f":"BE_v2!AT16","v":"-"},{"$f":"BE_v2!AU16","v":"-"},{"$f":"BE_v2!AV16","v":"-"},{"$f":"BE_v2!AW16","v":"-"},{"$f":"BE_v2!AX16","v":"-"},{"$f":"BE_v2!AY16","v":"-"},{"$f":"BE_v2!AZ16","v":"-"},{"$f":"BE_v2!BA16","v":"-"},{"$f":"BE_v2!BB16","v":"-"},{"$f":"BE_v2!BC16","v":"-"},{"$f":"BE_v2!BD16","v":"-"},{"$f":"BE_v2!BE16","v":"-"},{"$f":"BE_v2!BF16","v":"-"},{"$f":"BE_v2!BG16","v":"-"},{"$f":"BE_v2!BH16","v":"-"},{"$f":"BE_v2!BI16","v":"-"},{"$f":"BE_v2!BJ16","v":"-"},{"$f":"BE_v2!BK16","v":"-"},{"$f":"BE_v2!BL16","v":"-"},{"$f":"BE_v2!BM16","v":"-"},{"$f":"BE_v2!BN16","v":"-"},{"$f":"BE_v2!BO16","v":"-"},{"$f":"BE_v2!BP16","v":"-"},{"$f":"BE_v2!BQ16","v":"-"},{"$f":"BE_v2!BR16","v":"-"},{"$f":"BE_v2!BS16","v":"-"},{"$f":"BE_v2!BT16","v":"-"},{"$f":"BE_v2!BU16","v":"-"},{"$f":"BE_v2!BV16","v":"-"},{"$f":"BE_v2!BW16","v":"-"},{"$f":"BE_v2!BX16","v":"-"},{"$f":"BE_v2!BY16","v":"-"},{"$f":"BE_v2!BZ16","v":"-"},{"$f":"BE_v2!CA16","v":"-"},{"$f":"BE_v2!CB16","v":"-"},{"$f":"BE_v2!CC16","v":"-"},{"$f":"BE_v2!CD16","v":"-"},{"$f":"BE_v2!CE16","v":"-"},{"$f":"BE_v2!CF16","v":"-"},{"$f":"BE_v2!CG16","v":"-"},{"$f":"BE_v2!CH16","v":"-"},{"$f":"BE_v2!CI16","v":"-"},{"$f":"BE_v2!CJ16","v":"-"},{"$f":"BE_v2!CK16","v":"-"},{"$f":"BE_v2!CL16","v":"-"},{"$f":"BE_v2!CM16","v":"-"},{"$f":"BE_v2!CN16","v":"-"},{"$f":"BE_v2!CO16","v":"-"},{"$f":"BE_v2!CP16","v":"-"},{"$f":"BE_v2!CQ16","v":"-"},{"$f":"BE_v2!CR16","v":"-"},{"$f":"BE_v2!CS16","v":"-"},{"$f":"BE_v2!CT16","v":"-"},{"$f":"BE_v2!CU16","v":"-"},{"$f":"BE_v2!CV16","v":"-"},{"$f":"BE_v2!CW16","v":"-"},{"$f":"BE_v2!CX16","v":"-"},{"$f":"BE_v2!CY16","v":"-"},{"$f":"BE_v2!CZ16","v":"-"},{"$f":"BE_v2!DA16","v":"-"},{"$f":"BE_v2!DB16","v":"-"},{"$f":"BE_v2!DC16","v":"-"},{"$f":"BE_v2!DD16","v":"-"},{"$f":"BE_v2!DE16","v":"-"},{"$f":"BE_v2!DF16","v":"-"},{"$f":"BE_v2!DG16","v":"-"}]
["Other Captives",{"$f":"BE_v2!B17","v":"-"},{"$f":"BE_v2!C17","v":"-"},{"$f":"BE_v2!D17","v":"-"},{"$f":"BE_v2!E17","v":"-"},{"$f":"BE_v2!F17","v":"-"},{"$f":"BE_v2!G17","v":"-"},{"$f":"BE_v2!H17","v":"-"},{"$f":"BE_v2!I17","v":"-"},{"$f":"BE_v2!J17","v":"-"},{"$f":"BE_v2!K17","v":"-"},{"$f":"BE_v2!L17","v":"-"},{"$f":"BE_v2!M17","v":"-"},{"$f":"BE_v2!N17","v":"-"},{"$f":"BE_v2!O17","v":"-"},{"$f":"BE_v2!P17","v":"-"},{"$f":"BE_v2!Q17","v":"-"},{"$f":"BE_v2!R17","v":"-"},{"$f":"BE_v2!S17","v":"-"},{"$f":"BE_v2!T17","v":"-"},{"$f":"BE_v2!U17","v":"-"},{"$f":"BE_v2!V17","v":"-"},{"$f":"BE_v2!W17","v":"-"},{"$f":"BE_v2!X17","v":"-"},{"$f":"BE_v2!Y17","v":"-"},{"$f":"BE_v2!Z17","v":"-"},{"$f":"BE_v2!AA17","v":"-"},{"$f":"BE_v2!AB17","v":"-"},{"$f":"BE_v2!AC17","v":"-"},{"$f":"BE_v2!AD17","v":"-"},{"$f":"BE_v2!AE17","v":"-"},{"$f":"BE_v2!AF17","v":"-"},{"$f":"BE_v2!AG17","v":"-"},{"$f":"BE_v2!AH17","v":"-"},{"$f":"BE_v2!AI17","v":"-"},{"$f":"BE_v2!AJ17","v":"-"},{"$f":"BE_v2!AK17","v":"-"},{"$f":"BE_v2!AL17","v":"-"},{"$f":"BE_v2!AM17","v":"-"},{"$f":"BE_v2!AN17","v":"-"},{"$f":"BE_v2!AO17","v":"-"},{"$f":"BE_v2!AP17","v":"-"},{"$f":"BE_v2!AQ17","v":"-"},{"$f":"BE_v2!AR17","v":"-"},{"$f":"BE_v2!AS17","v":"-"},{"$f":"BE_v2!AT17","v":"-"},{"$f":"BE_v2!AU17","v":"-"},{"$f":"BE_v2!AV17","v":"-"},{"$f":"BE_v2!AW17","v":"-"},{"$f":"BE_v2!AX17","v":"-"},{"$f":"BE_v2!AY17","v":"-"},{"$f":"BE_v2!AZ17","v":"-"},{"$f":"BE_v2!BA17","v":"-"},{"$f":"BE_v2!BB17","v":"-"},{"$f":"BE_v2!BC17","v":"-"},{"$f":"BE_v2!BD17","v":"-"},{"$f":"BE_v2!BE17","v":"-"},{"$f":"BE_v2!BF17","v":"-"},{"$f":"BE_v2!BG17","v":"-"},{"$f":"BE_v2!BH17","v":"-"},{"$f":"BE_v2!BI17","v":"-"},{"$f":"BE_v2!BJ17","v":"-"},{"$f":"BE_v2!BK17","v":"-"},{"$f":"BE_v2!BL17","v":"-"},{"$f":"BE_v2!BM17","v":"-"},{"$f":"BE_v2!BN17","v":"-"},{"$f":"BE_v2!BO17","v":"-"},{"$f":"BE_v2!BP17","v":"-"},{"$f":"BE_v2!BQ17","v":"-"},{"$f":"BE_v2!BR17","v":"-"},{"$f":"BE_v2!BS17","v":"-"},{"$f":"BE_v2!BT17","v":"-"},{"$f":"BE_v2!BU17","v":"-"},{"$f":"BE_v2!BV17","v":"-"},{"$f":"BE_v2!BW17","v":"-"},{"$f":"BE_v2!BX17","v":"-"},{"$f":"BE_v2!BY17","v":"-"},{"$f":"BE_v2!BZ17","v":"-"},{"$f":"BE_v2!CA17","v":"-"},{"$f":"BE_v2!CB17","v":"-"},{"$f":"BE_v2!CC17","v":"-"},{"$f":"BE_v2!CD17","v":"-"},{"$f":"BE_v2!CE17","v":"-"},{"$f":"BE_v2!CF17","v":"-"},{"$f":"BE_v2!CG17","v":"-"},{"$f":"BE_v2!CH17","v":"-"},{"$f":"BE_v2!CI17","v":"-"},{"$f":"BE_v2!CJ17","v":"-"},{"$f":"BE_v2!CK17","v":"-"},{"$f":"BE_v2!CL17","v":"-"},{"$f":"BE_v2!CM17","v":"-"},{"$f":"BE_v2!CN17","v":"-"},{"$f":"BE_v2!CO17","v":"-"},{"$f":"BE_v2!CP17","v":"-"},{"$f":"BE_v2!CQ17","v":"-"},{"$f":"BE_v2!CR17","v":"-"},{"$f":"BE_v2!CS17","v":"-"},{"$f":"BE_v2!CT17","v":"-"},{"$f":"BE_v2!CU17","v":"-"},{"$f":"BE_v2!CV17","v":"-"},{"$f":"BE_v2!CW17","v":"-"},{"$f":"BE_v2!CX17","v":"-"},{"$f":"BE_v2!CY17","v":"-"},{"$f":"BE_v2!CZ17","v":"-"},{"$f":"BE_v2!DA17","v":"-"},{"$f":"BE_v2!DB17","v":"-"},{"$f":"BE_v2!DC17","v":"-"},{"$f":"BE_v2!DD17","v":"-"},{"$f":"BE_v2!DE17","v":"-"},{"$f":"BE_v2!DF17","v":"-"},{"$f":"BE_v2!DG17","v":"-"}]
["Captive Consumption",{"$f":"BE_v2!B18","v":1788761.8887489019},{"$f":"BE_v2!C18","v":1216883.7822172518},{"$f":"BE_v2!D18","v":1124378.450529288},{"$f":"BE_v2!E18","v":853327.98845787987},{"$f":"BE_v2!F18","v":765608.84977519501},{"$f":"BE_v2!G18","v":619697.84711686405},{"$f":"BE_v2!H18","v":482809.34761812404},{"$f":"BE_v2!I18","v":370769.57724099798},{"$f":"BE_v2!J18","v":256600.38241725002},{"$f":"BE_v2!K18","v":7478838.1141217537},{"$f":"BE_v2!L18","v":1856020.6585819009},{"$f":"BE_v2!M18","v":1026994.9038281911},{"$f":"BE_v2!N18","v":1079830.4542078569},{"$f":"BE_v2!O18","v":765532.14547018195},{"$f":"BE_v2!P18","v":798684.64520708099},{"$f":"BE_v2!Q18","v":573684.25548253197},{"$f":"BE_v2!R18","v":542029.93393366912},{"$f":"BE_v2!S18","v":355504.83403516695},{"$f":"BE_v2!T18","v":257347.44181233202},{"$f":"BE_v2!U18","v":7255629.2725589117},{"$f":"BE_v2!V18","v":1956403.7872695457},{"$f":"BE_v2!W18","v":969701.6055448628},{"$f":"BE_v2!X18","v":1026464.6518860679},{"$f":"BE_v2!Y18","v":745400.1807807968},{"$f":"BE_v2!Z18","v":853744.01990045188},{"$f":"BE_v2!AA18","v":525742.81428117095},{"$f":"BE_v2!AB18","v":584794.15010079998},{"$f":"BE_v2!AC18","v":353719.54146127379},{"$f":"BE_v2!AD18","v":280266.07955332403},{"$f":"BE_v2!AE18","v":7296236.8307782952},{"$f":"BE_v2!AF18","v":1972287.49191989},{"$f":"BE_v2!AG18","v":1015206.423758887},{"$f":"BE_v2!AH18","v":1139485.127373938},{"$f":"BE_v2!AI18","v":787493.56681246893},{"$f":"BE_v2!AJ18","v":870329.94223545305},{"$f":"BE_v2!AK18","v":588397.58238502895},{"$f":"BE_v2!AL18","v":579658.32590338693},{"$f":"BE_v2!AM18","v":364967.801404408},{"$f":"BE_v2!AN18","v":290578.067670363},{"$f":"BE_v2!AO18","v":7608404.3294638237},{"$f":"BE_v2!AP18","v":1756826.196669664},{"$f":"BE_v2!AQ18","v":1078192.238785241},{"$f":"BE_v2!AR18","v":1171047.3501889133},{"$f":"BE_v2!AS18","v":794187.40468571603},{"$f":"BE_v2!AT18","v":792243.16951855097},{"$f":"BE_v2!AU18","v":614244.88801728503},{"$f":"BE_v2!AV18","v":505341.77039442706},{"$f":"BE_v2!AW18","v":361912.150076702},{"$f":"BE_v2!AX18","v":267209.300504899},{"$f":"BE_v2!AY18","v":7341204.4688413972},{"$f":"BE_v2!AZ18","v":1827495.5083438032},{"$f":"BE_v2!BA18","v":1024800.127943627},{"$f":"BE_v2!BB18","v":1135970.3091054549},{"$f":"BE_v2!BC18","v":748946.7433793809},{"$f":"BE_v2!BD18","v":842993.5183971629},{"$f":"BE_v2!BE18","v":588663.74031292298},{"$f":"BE_v2!BF18","v":567957.54978946398},{"$f":"BE_v2!BG18","v":351158.14865132998},{"$f":"BE_v2!BH18","v":270672.83012752095},{"$f":"BE_v2!BI18","v":7358658.4760506656},{"$f":"BE_v2!BJ18","v":1988138.6800965848},{"$f":"BE_v2!BK18","v":956139.40489805804},{"$f":"BE_v2!BL18","v":1033560.516504202},{"$f":"BE_v2!BM18","v":734820.84741148003},{"$f":"BE_v2!BN18","v":894470.34025490296},{"$f":"BE_v2!BO18","v":542952.42843886791},{"$f":"BE_v2!BP18","v":612236.18641465006},{"$f":"BE_v2!BQ18","v":339368.73710866401},{"$f":"BE_v2!BR18","v":304007.59153568506},{"$f":"BE_v2!BS18","v":7405694.7326630931},{"$f":"BE_v2!BT18","v":2275454.553331349},{"$f":"BE_v2!BU18","v":1201905.9704924761},{"$f":"BE_v2!BV18","v":1188619.9453151301},{"$f":"BE_v2!BW18","v":874742.81155420106},{"$f":"BE_v2!BX18","v":944971.02969173808},{"$f":"BE_v2!BY18","v":619767.95598808909},{"$f":"BE_v2!BZ18","v":652017.31280369707},{"$f":"BE_v2!CA18","v":378649.15410122898},{"$f":"BE_v2!CB18","v":321453.14645415795},{"$f":"BE_v2!CC18","v":8457581.8797320686},{"$f":"BE_v2!CD18","v":1974176.6857682981},{"$f":"BE_v2!CE18","v":1212250.7829751601},{"$f":"BE_v2!CF18","v":1230180.4296204923},{"$f":"BE_v2!CG18","v":880316.50049726805},{"$f":"BE_v2!CH18","v":840109.17163565394},{"$f":"BE_v2!CI18","v":653068.71267401904},{"$f":"BE_v2!CJ18","v":575894.92201086204},{"$f":"BE_v2!CK18","v":377118.94720581698},{"$f":"BE_v2!CL18","v":291343.36216107401},{"$f":"BE_v2!CM18","v":8034459.5145486444},{"$f":"BE_v2!CN18","v":1908714.5734016248},{"$f":"BE_v2!CO18","v":1139599.8697610453},{"$f":"BE_v2!CP18","v":1226243.582153002},{"$f":"BE_v2!CQ18","v":823803.74478321697},{"$f":"BE_v2!CR18","v":875369.798742285},{"$f":"BE_v2!CS18","v":629294.312876974},{"$f":"BE_v2!CT18","v":642589.62654506904},{"$f":"BE_v2!CU18","v":367880.03576169501},{"$f":"BE_v2!CV18","v":301340.938792862},{"$f":"BE_v2!CW18","v":7914836.4828177746},{"$f":"BE_v2!CX18","v":1940469.045938869},{"$f":"BE_v2!CY18","v":967114.69986576703},{"$f":"BE_v2!CZ18","v":1116308.9411486231},{"$f":"BE_v2!DA18","v":742195.13481306401},{"$f":"BE_v2!DB18","v":897809.88587351888},{"$f":"BE_v2!DC18","v":557168.88246102794},{"$f":"BE_v2!DD18","v":633529.86260309489},{"$f":"BE_v2!DE18","v":345528.96102883096},{"$f":"BE_v2!DF18","v":291225.863942642},{"$f":"BE_v2!DG18","v":7491351.2776754368}]
["Supplies",{"$f":"BE_v2!B19","v":0},{"$f":"BE_v2!C19","v":0},{"$f":"BE_v2!D19","v":0},{"$f":"BE_v2!E19","v":6671.0585210000017},{"$f":"BE_v2!F19","v":165.34000000000003},{"$f":"BE_v2!G19","v":3419.2074000000002},{"$f":"BE_v2!H19","v":0},{"$f":"BE_v2!I19","v":0},{"$f":"BE_v2!J19","v":2411.9816000000001},{"$f":"BE_v2!K19","v":12667.587521000001},{"$f":"BE_v2!L19","v":0},{"$f":"BE_v2!M19","v":0},{"$f":"BE_v2!N19","v":0},{"$f":"BE_v2!O19","v":7029.8880330000011},{"$f":"BE_v2!P19","v":197.43204000000003},{"$f":"BE_v2!Q19","v":3245.4547399999992},{"$f":"BE_v2!R19","v":0},{"$f":"BE_v2!S19","v":0},{"$f":"BE_v2!T19","v":2414.3626000000004},{"$f":"BE_v2!U19","v":12887.137413},{"$f":"BE_v2!V19","v":0},{"$f":"BE_v2!W19","v":0},{"$f":"BE_v2!X19","v":0},{"$f":"BE_v2!Y19","v":8721.0918799999999},{"$f":"BE_v2!Z19","v":246.375},{"$f":"BE_v2!AA19","v":2990.9369999999999},{"$f":"BE_v2!AB19","v":0},{"$f":"BE_v2!AC19","v":0},{"$f":"BE_v2!AD19","v":2687.24},{"$f":"BE_v2!AE19","v":14645.64388},{"$f":"BE_v2!AF19","v":0},{"$f":"BE_v2!AG19","v":0},{"$f":"BE_v2!AH19","v":0},{"$f":"BE_v2!AI19","v":7577.8006800000003},{"$f":"BE_v2!AJ19","v":268.96299999999997},{"$f":"BE_v2!AK19","v":3477.2619999999997},{"$f":"BE_v2!AL19","v":0},{"$f":"BE_v2!AM19","v":0},{"$f":"BE_v2!AN19","v":2766.884},{"$f":"BE_v2!AO19","v":14090.909679999999},{"$f":"BE_v2!AP19","v":0},{"$f":"BE_v2!AQ19","v":0},{"$f":"BE_v2!AR19","v":0},{"$f":"BE_v2!AS19","v":6173.3276766666677},{"$f":"BE_v2!AT19","v":192.261},{"$f":"BE_v2!AU19","v":3483.2970000000005},{"$f":"BE_v2!AV19","v":0},{"$f":"BE_v2!AW19","v":0},{"$f":"BE_v2!AX19","v":2585.7660000000001},{"$f":"BE_v2!AY19","v":12434.651676666668},{"$f":"BE_v2!AZ19","v":0},{"$f":"BE_v2!BA19","v":0},{"$f":"BE_v2!BB19","v":0},{"$f":"BE_v2!BC19","v":3414.1081600000002},{"$f":"BE_v2!BD19","v":0},{"$f":"BE_v2!BE19","v":3405.1140000000005},{"$f":"BE_v2!BF19","v":0},{"$f":"BE_v2!BG19","v":0},{"$f":"BE_v2!BH19","v":2737.672},{"$f":"BE_v2!BI19","v":9556.8941600000016},{"$f":"BE_v2!BJ19","v":0},{"$f":"BE_v2!BK19","v":0},{"$f":"BE_v2!BL19","v":0},{"$f":"BE_v2!BM19","v":2985.9475600000005},{"$f":"BE_v2!BN19","v":0},{"$f":"BE_v2!BO19","v":3260.4979999999996},{"$f":"BE_v2!BP19","v":0},{"$f":"BE_v2!BQ19","v":0},{"$f":"BE_v2!BR19","v":3070.5699999999997},{"$f":"BE_v2!BS19","v":9317.0155599999998},{"$f":"BE_v2!BT19","v":0},{"$f":"BE_v2!BU19","v":0},{"$f":"BE_v2!BV19","v":0},{"$f":"BE_v2!BW19","v":2973.768439999998},{"$f":"BE_v2!BX19","v":0},{"$f":"BE_v2!BY19","v":3744.1239999999998},{"$f":"BE_v2!BZ19","v":0},{"$f":"BE_v2!CA19","v":0},{"$f":"BE_v2!CB19","v":3208.2260000000001},{"$f":"BE_v2!CC19","v":9926.1184399999984},{"$f":"BE_v2!CD19","v":0},{"$f":"BE_v2!CE19","v":0},{"$f":"BE_v2!CF19","v":0},{"$f":"BE_v2!CG19","v":2721.98344},{"$f":"BE_v2!CH19","v":0},{"$f":"BE_v2!CI19","v":3943.5280000000002},{"$f":"BE_v2!CJ19","v":0},{"$f":"BE_v2!CK19","v":0},{"$f":"BE_v2!CL19","v":3096.24},{"$f":"BE_v2!CM19","v":9761.75144},{"$f":"BE_v2!CN19","v":0},{"$f":"BE_v2!CO19","v":0},{"$f":"BE_v2!CP19","v":0},{"$f":"BE_v2!CQ19","v":2615.5933999999979},{"$f":"BE_v2!CR19","v":0},{"$f":"BE_v2!CS19","v":3625.3450000000003},{"$f":"BE_v2!CT19","v":0},{"$f":"BE_v2!CU19","v":0},{"$f":"BE_v2!CV19","v":3239.3589999999999},{"$f":"BE_v2!CW19","v":9480.2973999999977},{"$f":"BE_v2!CX19","v":0},{"$f":"BE_v2!CY19","v":0},{"$f":"BE_v2!CZ19","v":0},{"$f":"BE_v2!DA19","v":3284.8346000000001},{"$f":"BE_v2!DB19","v":0},{"$f":"BE_v2!DC19","v":3302.3429999999998},{"$f":"BE_v2!DD19","v":0},{"$f":"BE_v2!DE19","v":0},{"$f":"BE_v2!DF19","v":3404.6990000000001},{"$f":"BE_v2!DG19","v":9991.8765999999996}]
["Free Consumption",{"$f":"BE_v2!B20","v":535207.02201800002},{"$f":"BE_v2!C20","v":379525.73786600004},{"$f":"BE_v2!D20","v":233398.68527000002},{"$f":"BE_v2!E20","v":348496.39889399993},{"$f":"BE_v2!F20","v":65161.287579999997},{"$f":"BE_v2!G20","v":147880.31535499997},{"$f":"BE_v2!H20","v":97983.448634},{"$f":"BE_v2!I20","v":104888.39432300001},{"$f":"BE_v2!J20","v":14153.418166000001},{"$f":"BE_v2!K20","v":1926694.7081059997},{"$f":"BE_v2!L20","v":568326.76009999984},{"$f":"BE_v2!M20","v":366078.92122800002},{"$f":"BE_v2!N20","v":232897.07092299999},{"$f":"BE_v2!O20","v":314977.95998499996},{"$f":"BE_v2!P20","v":65044.945855999998},{"$f":"BE_v2!Q20","v":130554.96226},{"$f":"BE_v2!R20","v":119503.858519},{"$f":"BE_v2!S20","v":113708.845053},{"$f":"BE_v2!T20","v":14578.254477999999},{"$f":"BE_v2!U20","v":1925671.5784019998},{"$f":"BE_v2!V20","v":618836.28899999999},{"$f":"BE_v2!W20","v":400601.93599999999},{"$f":"BE_v2!X20","v":240296.54292000001},{"$f":"BE_v2!Y20","v":325167.37600000005},{"$f":"BE_v2!Z20","v":72260.958067999993},{"$f":"BE_v2!AA20","v":123834.84399999998},{"$f":"BE_v2!AB20","v":130908.94428499999},{"$f":"BE_v2!AC20","v":116754.62124799998},{"$f":"BE_v2!AD20","v":14786.799922000002},{"$f":"BE_v2!AE20","v":2043448.3114430001},{"$f":"BE_v2!AF20","v":563922.84600000014},{"$f":"BE_v2!AG20","v":377790.48194900004},{"$f":"BE_v2!AH20","v":245317.19850100001},{"$f":"BE_v2!AI20","v":341763.09600000002},{"$f":"BE_v2!AJ20","v":73095.171999999991},{"$f":"BE_v2!AK20","v":135155.33100000001},{"$f":"BE_v2!AL20","v":118510.742},{"$f":"BE_v2!AM20","v":114091.77959900002},{"$f":"BE_v2!AN20","v":15120.127411000001},{"$f":"BE_v2!AO20","v":1984766.7744600002},{"$f":"BE_v2!AP20","v":569706.15399999998},{"$f":"BE_v2!AQ20","v":418111.81199999992},{"$f":"BE_v2!AR20","v":242890.60000000003},{"$f":"BE_v2!AS20","v":370733.82},{"$f":"BE_v2!AT20","v":74605.820999999996},{"$f":"BE_v2!AU20","v":143502.80438000002},{"$f":"BE_v2!AV20","v":115150.18299999999},{"$f":"BE_v2!AW20","v":119350.092},{"$f":"BE_v2!AX20","v":15078.312},{"$f":"BE_v2!AY20","v":2069129.5983799999},{"$f":"BE_v2!AZ20","v":617965.60311799997},{"$f":"BE_v2!BA20","v":383422.62299999996},{"$f":"BE_v2!BB20","v":259031.49100000004},{"$f":"BE_v2!BC20","v":346465.44400000002},{"$f":"BE_v2!BD20","v":78231.72},{"$f":"BE_v2!BE20","v":154877.07958499997},{"$f":"BE_v2!BF20","v":128940.88099999999},{"$f":"BE_v2!BG20","v":120134.98699999998},{"$f":"BE_v2!BH20","v":16818.360999999997},{"$f":"BE_v2!BI20","v":2105888.1897030002},{"$f":"BE_v2!BJ20","v":702665.86415400007},{"$f":"BE_v2!BK20","v":432102.52100000007},{"$f":"BE_v2!BL20","v":285178.12300000002},{"$f":"BE_v2!BM20","v":367460.22500000009},{"$f":"BE_v2!BN20","v":89607.831999999995},{"$f":"BE_v2!BO20","v":172331.009984},{"$f":"BE_v2!BP20","v":138629.6},{"$f":"BE_v2!BQ20","v":126007.01300000001},{"$f":"BE_v2!BR20","v":20298.522000000001},{"$f":"BE_v2!BS20","v":2334280.7101380001},{"$f":"BE_v2!BT20","v":702215.40097000008},{"$f":"BE_v2!BU20","v":434380.03700000007},{"$f":"BE_v2!BV20","v":290995.69299999997},{"$f":"BE_v2!BW20","v":386713.34499999997},{"$f":"BE_v2!BX20","v":98562.693999999989},{"$f":"BE_v2!BY20","v":178328.79600000003},{"$f":"BE_v2!BZ20","v":141196.41799999998},{"$f":"BE_v2!CA20","v":127457.85400000001},{"$f":"BE_v2!CB20","v":22801.887000000002},{"$f":"BE_v2!CC20","v":2382652.1249699998},{"$f":"BE_v2!CD20","v":704086.82063299092},{"$f":"BE_v2!CE20","v":472961.292432944},{"$f":"BE_v2!CF20","v":299855.8169806166},{"$f":"BE_v2!CG20","v":417520.75911788928},{"$f":"BE_v2!CH20","v":121462.87936299099},{"$f":"BE_v2!CI20","v":188269.4971143069},{"$f":"BE_v2!CJ20","v":135749.46961099812},{"$f":"BE_v2!CK20","v":132732.2251610352},{"$f":"BE_v2!CL20","v":23572.462807494696},{"$f":"BE_v2!CM20","v":2496211.2232212666},{"$f":"BE_v2!CN20","v":750284.11261751701},{"$f":"BE_v2!CO20","v":489654.0180971619},{"$f":"BE_v2!CP20","v":314643.9432580861},{"$f":"BE_v2!CQ20","v":398682.25897030625},{"$f":"BE_v2!CR20","v":135348.7358600694},{"$f":"BE_v2!CS20","v":195200.0745648864},{"$f":"BE_v2!CT20","v":157447.9065949496},{"$f":"BE_v2!CU20","v":139641.62082365638},{"$f":"BE_v2!CV20","v":24915.742766119394},{"$f":"BE_v2!CW20","v":2605818.4135527522},{"$f":"BE_v2!CX20","v":830288.54287844896},{"$f":"BE_v2!CY20","v":567455.300738686},{"$f":"BE_v2!CZ20","v":311493.11703791161},{"$f":"BE_v2!DA20","v":410365.78704449354},{"$f":"BE_v2!DB20","v":144388.64148882253},{"$f":"BE_v2!DC20","v":205024.91054418351},{"$f":"BE_v2!DD20","v":172480.66938433339},{"$f":"BE_v2!DE20","v":148725.33685411466},{"$f":"BE_v2!DF20","v":28927.008456461801},{"$f":"BE_v2!DG20","v":2819149.3144274559}]
["Connection Power (Distribution Use)",{"$f":"BE_v2!B21","v":581.18625599995721},{"$f":"BE_v2!C21","v":6192.2147249999689},{"$f":"BE_v2!D21","v":11070.452382999967},{"$f":"BE_v2!E21","v":22770.020156999992},{"$f":"BE_v2!F21","v":1508.872998999992},{"$f":"BE_v2!G21","v":12168.235167000006},{"$f":"BE_v2!H21","v":2289.1317839999974},{"$f":"BE_v2!I21","v":62718.036116999981},{"$f":"BE_v2!J21","v":0},{"$f":"BE_v2!K21","v":119298.14958799985},{"$f":"BE_v2!L21","v":628.20265600003768},{"$f":"BE_v2!M21","v":5544.9359180000029},{"$f":"BE_v2!N21","v":10688.074688000022},{"$f":"BE_v2!O21","v":20234.663426000043},{"$f":"BE_v2!P21","v":1591.7857540000041},{"$f":"BE_v2!Q21","v":11111.714934999996},{"$f":"BE_v2!R21","v":2991.7515769999882},{"$f":"BE_v2!S21","v":16484.725258999999},{"$f":"BE_v2!T21","v":0},{"$f":"BE_v2!U21","v":69275.854213000101},{"$f":"BE_v2!V21","v":600.08287899999414},{"$f":"BE_v2!W21","v":6100.7632279999671},{"$f":"BE_v2!X21","v":9573.5585259999789},{"$f":"BE_v2!Y21","v":23623.907264999987},{"$f":"BE_v2!Z21","v":1852.345742999998},{"$f":"BE_v2!AA21","v":9740.2129100000311},{"$f":"BE_v2!AB21","v":2872.8350170000194},{"$f":"BE_v2!AC21","v":6687.3375620000152},{"$f":"BE_v2!AD21","v":0},{"$f":"BE_v2!AE21","v":61051.043129999991},{"$f":"BE_v2!AF21","v":801.71312299987767},{"$f":"BE_v2!AG21","v":6210.3990110000013},{"$f":"BE_v2!AH21","v":11421.460151000007},{"$f":"BE_v2!AI21","v":23312.206583000021},{"$f":"BE_v2!AJ21","v":1816.0321549999935},{"$f":"BE_v2!AK21","v":11573.871868000017},{"$f":"BE_v2!AL21","v":12262.591133000009},{"$f":"BE_v2!AM21","v":39500.650735999996},{"$f":"BE_v2!AN21","v":0},{"$f":"BE_v2!AO21","v":106898.92475999992},{"$f":"BE_v2!AP21","v":639.1117170000216},{"$f":"BE_v2!AQ21","v":5403.6208539999789},{"$f":"BE_v2!AR21","v":11099.758392999967},{"$f":"BE_v2!AS21","v":22438.691506000003},{"$f":"BE_v2!AT21","v":1838.2494430000079},{"$f":"BE_v2!AU21","v":11954.016988999996},{"$f":"BE_v2!AV21","v":17175.775974999997},{"$f":"BE_v2!AW21","v":55787.513357999997},{"$f":"BE_v2!AX21","v":0},{"$f":"BE_v2!AY21","v":126336.73823499997},{"$f":"BE_v2!AZ21","v":612.48474700003862},{"$f":"BE_v2!BA21","v":4902.7468029999873},{"$f":"BE_v2!BB21","v":10886.175484000007},{"$f":"BE_v2!BC21","v":22394.982123999973},{"$f":"BE_v2!BD21","v":2145.5135549999977},{"$f":"BE_v2!BE21","v":10874.737255000015},{"$f":"BE_v2!BF21","v":20466.326791},{"$f":"BE_v2!BG21","v":15618.605838000003},{"$f":"BE_v2!BH21","v":0},{"$f":"BE_v2!BI21","v":87901.57259700002},{"$f":"BE_v2!BJ21","v":618.13475299999118},{"$f":"BE_v2!BK21","v":6350.2437220000429},{"$f":"BE_v2!BL21","v":10573.970937999955},{"$f":"BE_v2!BM21","v":26931.558151999954},{"$f":"BE_v2!BN21","v":2436.5608550000179},{"$f":"BE_v2!BO21","v":9996.9290690000053},{"$f":"BE_v2!BP21","v":23330.178889999981},{"$f":"BE_v2!BQ21","v":8927.3591999999771},{"$f":"BE_v2!BR21","v":0},{"$f":"BE_v2!BS21","v":89164.935578999924},{"$f":"BE_v2!BT21","v":372.37932900001761},{"$f":"BE_v2!BU21","v":7181.1330339999986},{"$f":"BE_v2!BV21","v":12551.667347999988},{"$f":"BE_v2!BW21","v":26201.298982999986},{"$f":"BE_v2!BX21","v":2587.0994220000139},{"$f":"BE_v2!BY21","v":12020.540752000001},{"$f":"BE_v2!BZ21","v":22425.294611000019},{"$f":"BE_v2!CA21","v":14029.023092000003},{"$f":"BE_v2!CB21","v":0},{"$f":"BE_v2!CC21","v":97368.436571000027},{"$f":"BE_v2!CD21","v":590.41149500012398},{"$f":"BE_v2!CE21","v":7452.9678290000302},{"$f":"BE_v2!CF21","v":13146.492786000017},{"$f":"BE_v2!CG21","v":28703.28236100002},{"$f":"BE_v2!CH21","v":2566.1565709999995},{"$f":"BE_v2!CI21","v":12723.800629000005},{"$f":"BE_v2!CJ21","v":21092.044424999971},{"$f":"BE_v2!CK21","v":39743.558074},{"$f":"BE_v2!CL21","v":0},{"$f":"BE_v2!CM21","v":126018.71417000017},{"$f":"BE_v2!CN21","v":654.30891899997368},{"$f":"BE_v2!CO21","v":6756.0215049999533},{"$f":"BE_v2!CP21","v":12549.950872999965},{"$f":"BE_v2!CQ21","v":28596.623480999959},{"$f":"BE_v2!CR21","v":2769.5231989999884},{"$f":"BE_v2!CS21","v":10991.029893999978},{"$f":"BE_v2!CT21","v":23536.113354000001},{"$f":"BE_v2!CU21","v":12702.172823000001},{"$f":"BE_v2!CV21","v":0},{"$f":"BE_v2!CW21","v":98555.744047999819},{"$f":"BE_v2!CX21","v":629.44992699986324},{"$f":"BE_v2!CY21","v":6888.3032899999525},{"$f":"BE_v2!CZ21","v":11234.795744000003},{"$f":"BE_v2!DA21","v":27967.203012000013},{"$f":"BE_v2!DB21","v":3153.9154329999874},{"$f":"BE_v2!DC21","v":9887.6358710000059},{"$f":"BE_v2!DD21","v":26342.038209999999},{"$f":"BE_v2!DE21","v":10971.832726000022},{"$f":"BE_v2!DF21","v":0},{"$f":"BE_v2!DG21","v":97075.174212999846}]
["Billed Energy",{"$f":"BE_v2!B22","v":2324550.0970229018},{"$f":"BE_v2!C22","v":1602601.7348082517},{"$f":"BE_v2!D22","v":1368847.588182288},{"$f":"BE_v2!E22","v":1231265.4660298799},{"$f":"BE_v2!F22","v":832444.35035419499},{"$f":"BE_v2!G22","v":783165.60503886396},{"$f":"BE_v2!H22","v":583081.92803612398},{"$f":"BE_v2!I22","v":538376.00768099795},{"$f":"BE_v2!J22","v":273165.78218325},{"$f":"BE_v2!K22","v":9537498.5593367517},{"$f":"BE_v2!L22","v":2424975.6213379009},{"$f":"BE_v2!M22","v":1398618.7609741911},{"$f":"BE_v2!N22","v":1323415.5998188569},{"$f":"BE_v2!O22","v":1107774.656914182},{"$f":"BE_v2!P22","v":865518.80885708088},{"$f":"BE_v2!Q22","v":718596.38741753204},{"$f":"BE_v2!R22","v":664525.54402966914},{"$f":"BE_v2!S22","v":485698.40434716694},{"$f":"BE_v2!T22","v":274340.058890332},{"$f":"BE_v2!U22","v":9263463.8425869104},{"$f":"BE_v2!V22","v":2575840.1591485459},{"$f":"BE_v2!W22","v":1376404.3047728627},{"$f":"BE_v2!X22","v":1276334.753332068},{"$f":"BE_v2!Y22","v":1102912.5559257967},{"$f":"BE_v2!Z22","v":928103.69871145196},{"$f":"BE_v2!AA22","v":662308.80819117092},{"$f":"BE_v2!AB22","v":718575.92940279993},{"$f":"BE_v2!AC22","v":477161.50027127378},{"$f":"BE_v2!AD22","v":297740.119475324},{"$f":"BE_v2!AE22","v":9415381.8292312939},{"$f":"BE_v2!AF22","v":2537012.0510428897},{"$f":"BE_v2!AG22","v":1399207.304718887},{"$f":"BE_v2!AH22","v":1396223.7860259379},{"$f":"BE_v2!AI22","v":1160146.670075469},{"$f":"BE_v2!AJ22","v":945510.1093904532},{"$f":"BE_v2!AK22","v":738604.04725302896},{"$f":"BE_v2!AL22","v":710431.65903638687},{"$f":"BE_v2!AM22","v":518560.2317394081},{"$f":"BE_v2!AN22","v":308465.07908136304},{"$f":"BE_v2!AO22","v":9714160.938363824},{"$f":"BE_v2!AP22","v":2327171.462386664},{"$f":"BE_v2!AQ22","v":1501707.6716392408},{"$f":"BE_v2!AR22","v":1425037.7085819133},{"$f":"BE_v2!AS22","v":1193533.2438683826},{"$f":"BE_v2!AT22","v":868879.50096155098},{"$f":"BE_v2!AU22","v":773185.00638628507},{"$f":"BE_v2!AV22","v":637667.72936942719},{"$f":"BE_v2!AW22","v":537049.75543470203},{"$f":"BE_v2!AX22","v":284873.37850489898},{"$f":"BE_v2!AY22","v":9549105.457133064},{"$f":"BE_v2!AZ22","v":2446073.5962088034},{"$f":"BE_v2!BA22","v":1413125.4977466268},{"$f":"BE_v2!BB22","v":1405887.9755894549},{"$f":"BE_v2!BC22","v":1121221.2776633808},{"$f":"BE_v2!BD22","v":923370.75195216283},{"$f":"BE_v2!BE22","v":757820.67115292291},{"$f":"BE_v2!BF22","v":717364.75758046389},{"$f":"BE_v2!BG22","v":486911.7414893299},{"$f":"BE_v2!BH22","v":290228.86312752095},{"$f":"BE_v2!BI22","v":9562005.1325106677},{"$f":"BE_v2!BJ22","v":2691422.6790035851},{"$f":"BE_v2!BK22","v":1394592.169620058},{"$f":"BE_v2!BL22","v":1329312.6104422021},{"$f":"BE_v2!BM22","v":1132198.5781234801},{"$f":"BE_v2!BN22","v":986514.73310990306},{"$f":"BE_v2!BO22","v":728540.865491868},{"$f":"BE_v2!BP22","v":774195.96530465002},{"$f":"BE_v2!BQ22","v":474303.10930866399},{"$f":"BE_v2!BR22","v":327376.68353568506},{"$f":"BE_v2!BS22","v":9838457.3939400949},{"$f":"BE_v2!BT22","v":2978042.333630349},{"$f":"BE_v2!BU22","v":1643467.1405264761},{"$f":"BE_v2!BV22","v":1492167.30566313},{"$f":"BE_v2!BW22","v":1290631.2239772009},{"$f":"BE_v2!BX22","v":1046120.8231137382},{"$f":"BE_v2!BY22","v":813861.41674008896},{"$f":"BE_v2!BZ22","v":815639.02541469701},{"$f":"BE_v2!CA22","v":520136.03119322885},{"$f":"BE_v2!CB22","v":347463.25945415796},{"$f":"BE_v2!CC22","v":10947528.559713067},{"$f":"BE_v2!CD22","v":2678853.9178962894},{"$f":"BE_v2!CE22","v":1692665.0432371041},{"$f":"BE_v2!CF22","v":1543182.7393871089},{"$f":"BE_v2!CG22","v":1329262.5254161574},{"$f":"BE_v2!CH22","v":964138.2075696449},{"$f":"BE_v2!CI22","v":858005.53841732605},{"$f":"BE_v2!CJ22","v":732736.43604686018},{"$f":"BE_v2!CK22","v":549594.73044085212},{"$f":"BE_v2!CL22","v":318012.06496856868},{"$f":"BE_v2!CM22","v":10666451.203379912},{"$f":"BE_v2!CN22","v":2659652.9949381417},{"$f":"BE_v2!CO22","v":1636009.9093632074},{"$f":"BE_v2!CP22","v":1553437.4762840881},{"$f":"BE_v2!CQ22","v":1253698.2206345233},{"$f":"BE_v2!CR22","v":1013488.0578013544},{"$f":"BE_v2!CS22","v":839110.7623358604},{"$f":"BE_v2!CT22","v":823573.64649401861},{"$f":"BE_v2!CU22","v":520223.82940835139},{"$f":"BE_v2!CV22","v":329496.04055898136},{"$f":"BE_v2!CW22","v":10628690.937818527},{"$f":"BE_v2!CX22","v":2771387.0387443183},{"$f":"BE_v2!CY22","v":1541458.303894453},{"$f":"BE_v2!CZ22","v":1439036.8539305348},{"$f":"BE_v2!DA22","v":1183812.9594695575},{"$f":"BE_v2!DB22","v":1045352.4427953414},{"$f":"BE_v2!DC22","v":775383.77187621139},{"$f":"BE_v2!DD22","v":832352.57019742834},{"$f":"BE_v2!DE22","v":505226.13060894562},{"$f":"BE_v2!DF22","v":323557.57139910385},{"$f":"BE_v2!DG22","v":10417567.642915895}]
["Change",{"$f":"BE_v2!B23","v":0},{"$f":"BE_v2!C23","v":0},{"$f":"BE_v2!D23","v":0},{"$f":"BE_v2!E23","v":0},{"$f":"BE_v2!F23","v":0},{"$f":"BE_v2!G23","v":0},{"$f":"BE_v2!H23","v":0},{"$f":"BE_v2!I23","v":0},{"$f":"BE_v2!J23","v":0},{"$f":"BE_v2!K23","v":0},{"$f":"BE_v2!L23","v":0},{"$f":"BE_v2!M23","v":0},{"$f":"BE_v2!N23","v":0},{"$f":"BE_v2!O23","v":0},{"$f":"BE_v2!P23","v":0},{"$f":"BE_v2!Q23","v":0},{"$f":"BE_v2!R23","v":0},{"$f":"BE_v2!S23","v":0},{"$f":"BE_v2!T23","v":0},{"$f":"BE_v2!U23","v":0},{"$f":"BE_v2!V23","v":0},{"$f":"BE_v2!W23","v":0},{"$f":"BE_v2!X23","v":0},{"$f":"BE_v2!Y23","v":0},{"$f":"BE_v2!Z23","v":0},{"$f":"BE_v2!AA23","v":0},{"$f":"BE_v2!AB23","v":0},{"$f":"BE_v2!AC23","v":0},{"$f":"BE_v2!AD23","v":0},{"$f":"BE_v2!AE23","v":0},{"$f":"BE_v2!AF23","v":0},{"$f":"BE_v2!AG23","v":0},{"$f":"BE_v2!AH23","v":0},{"$f":"BE_v2!AI23","v":0},{"$f":"BE_v2!AJ23","v":0},{"$f":"BE_v2!AK23","v":0},{"$f":"BE_v2!AL23","v":0},{"$f":"BE_v2!AM23","v":0},{"$f":"BE_v2!AN23","v":0},{"$f":"BE_v2!AO23","v":0},{"$f":"BE_v2!AP23","v":1.1276871886389817E-3},{"$f":"BE_v2!AQ23","v":-6.2956417042118518E-2},{"$f":"BE_v2!AR23","v":4.1049216059357629E-2},{"$f":"BE_v2!AS23","v":-3.0645074683335216E-2},{"$f":"BE_v2!AT23","v":4.3768872467995434E-2},{"$f":"BE_v2!AU23","v":-1.2743918512718166E-2},{"$f":"BE_v2!AV23","v":9.3616006102527294E-2},{"$f":"BE_v2!AW23","v":-2.4634311844775603E-3},{"$f":"BE_v2!AX23","v":4.2858941658348249E-2},{"$f":"BE_v2!AY23","v":1.2169750510682142E-3},{"$f":"BE_v2!AZ23","v":8.7002832874922831E-3},{"$f":"BE_v2!BA23","v":1.0372188030947971E-2},{"$f":"BE_v2!BB23","v":6.2317820480494834E-2},{"$f":"BE_v2!BC23","v":1.2138407992340117E-2},{"$f":"BE_v2!BD23","v":6.6840769377936038E-2},{"$f":"BE_v2!BE23","v":5.4584582419560768E-2},{"$f":"BE_v2!BF23","v":7.9514194789832793E-2},{"$f":"BE_v2!BG23","v":2.4981287385406059E-3},{"$f":"BE_v2!BH23","v":5.7916457047712866E-2},{"$f":"BE_v2!BI23","v":3.2227824817675055E-2},{"$f":"BE_v2!BJ23","v":4.4871774921486418E-2},{"$f":"BE_v2!BK23","v":1.3214042403185244E-2},{"$f":"BE_v2!BL23","v":4.15078073928703E-2},{"$f":"BE_v2!BM23","v":2.6553349166562379E-2},{"$f":"BE_v2!BN23","v":6.2935892271032801E-2},{"$f":"BE_v2!BO23","v":0.1000017763338874},{"$f":"BE_v2!BP23","v":7.7403143670669916E-2},{"$f":"BE_v2!BQ23","v":-5.9904056823208984E-3},{"$f":"BE_v2!BR23","v":9.9538362893742516E-2},{"$f":"BE_v2!BS23","v":4.4934509548546053E-2},{"$f":"BE_v2!BT23","v":0.17383846576769901},{"$f":"BE_v2!BU23","v":0.17457015481824056},{"$f":"BE_v2!BV23","v":6.8716433996784732E-2},{"$f":"BE_v2!BW23","v":0.11247246341123729},{"$f":"BE_v2!BX23","v":0.10640892437220595},{"$f":"BE_v2!BY23","v":0.10189135811935035},{"$f":"BE_v2!BZ23","v":0.14808935530971556},{"$f":"BE_v2!CA23","v":3.0387973418921632E-3},{"$f":"BE_v2!CB23","v":0.12642656500675864},{"$f":"BE_v2!CC23","v":0.12696594478668199},{"$f":"BE_v2!CD23","v":0.1511201306795642},{"$f":"BE_v2!CE23","v":0.12716014921160856},{"$f":"BE_v2!CF23","v":8.2906599659572811E-2},{"$f":"BE_v2!CG23","v":0.11372057062094076},{"$f":"BE_v2!CH23","v":0.10963396708366968},{"$f":"BE_v2!CI23","v":0.10970276367292153},{"$f":"BE_v2!CJ23","v":0.149088157199744},{"$f":"BE_v2!CK23","v":2.3359055430526743E-2},{"$f":"BE_v2!CL23","v":0.11632777565103303},{"$f":"BE_v2!CM23","v":0.11701051488673264},{"$f":"BE_v2!CN23","v":8.7315197327000771E-2},{"$f":"BE_v2!CO23","v":0.15772442856065694},{"$f":"BE_v2!CP23","v":0.10495110795208928},{"$f":"BE_v2!CQ23","v":0.11815414638511301},{"$f":"BE_v2!CR23","v":9.7596015098667888E-2},{"$f":"BE_v2!CS23","v":0.10726824204896057},{"$f":"BE_v2!CT23","v":0.14805423292855546},{"$f":"BE_v2!CU23","v":6.8415043385745777E-2},{"$f":"BE_v2!CV23","v":0.13529728576377731},{"$f":"BE_v2!CW23","v":0.11155461543114464},{"$f":"BE_v2!CX23","v":2.9710814419657616E-2},{"$f":"BE_v2!CY23","v":0.10531117087399622},{"$f":"BE_v2!CZ23","v":8.2542091774659765E-2},{"$f":"BE_v2!DA23","v":4.5587746128089801E-2},{"$f":"BE_v2!DB23","v":5.9641997945593328E-2},{"$f":"BE_v2!DC23","v":6.429688244422338E-2},{"$f":"BE_v2!DD23","v":7.5118713477011489E-2},{"$f":"BE_v2!DE23","v":6.5196750123258651E-2},{"$f":"BE_v2!DF23","v":-1.1665803732063607E-2},{"$f":"BE_v2!DG23","v":5.8861895293920607E-2}]
[null,{"$f":"BE_v2!B24","v":"-"},{"$f":"BE_v2!C24","v":"-"},{"$f":"BE_v2!D24","v":"-"},{"$f":"BE_v2!E24","v":"-"},{"$f":"BE_v2!F24","v":"-"},{"$f":"BE_v2!G24","v":"-"},{"$f":"BE_v2!H24","v":"-"},{"$f":"BE_v2!I24","v":"-"},{"$f":"BE_v2!J24","v":"-"},{"$f":"BE_v2!K24","v":"-"},{"$f":"BE_v2!L24","v":"-"},{"$f":"BE_v2!M24","v":"-"},{"$f":"BE_v2!N24","v":"-"},{"$f":"BE_v2!O24","v":"-"},{"$f":"BE_v2!P24","v":"-"},{"$f":"BE_v2!Q24","v":"-"},{"$f":"BE_v2!R24","v":"-"},{"$f":"BE_v2!S24","v":"-"},{"$f":"BE_v2!T24","v":"-"},{"$f":"BE_v2!U24","v":"-"},{"$f":"BE_v2!V24","v":"-"},{"$f":"BE_v2!W24","v":"-"},{"$f":"BE_v2!X24","v":"-"},{"$f":"BE_v2!Y24","v":"-"},{"$f":"BE_v2!Z24","v":"-"},{"$f":"BE_v2!AA24","v":"-"},{"$f":"BE_v2!AB24","v":"-"},{"$f":"BE_v2!AC24","v":"-"},{"$f":"BE_v2!AD24","v":"-"},{"$f":"BE_v2!AE24","v":"-"},{"$f":"BE_v2!AF24","v":"-"},{"$f":"BE_v2!AG24","v":"-"},{"$f":"BE_v2!AH24","v":"-"},{"$f":"BE_v2!AI24","v":"-"},{"$f":"BE_v2!AJ24","v":"-"},{"$f":"BE_v2!AK24","v":"-"},{"$f":"BE_v2!AL24","v":"-"},{"$f":"BE_v2!AM24","v":"-"},{"$f":"BE_v2!AN24","v":"-"},{"$f":"BE_v2!AO24","v":"-"},{"$f":"BE_v2!AP24","v":"-"},{"$f":"BE_v2!AQ24","v":"-"},{"$f":"BE_v2!AR24","v":"-"},{"$f":"BE_v2!AS24","v":"-"},{"$f":"BE_v2!AT24","v":"-"},{"$f":"BE_v2!AU24","v":"-"},{"$f":"BE_v2!AV24","v":"-"},{"$f":"BE_v2!AW24","v":"-"},{"$f":"BE_v2!AX24","v":"-"},{"$f":"BE_v2!AY24","v":"-"},{"$f":"BE_v2!AZ24","v":"-"},{"$f":"BE_v2!BA24","v":"-"},{"$f":"BE_v2!BB24","v":"-"},{"$f":"BE_v2!BC24","v":"-"},{"$f":"BE_v2!BD24","v":"-"},{"$f":"BE_v2!BE24","v":"-"},{"$f":"BE_v2!BF24","v":"-"},{"$f":"BE_v2!BG24","v":"-"},{"$f":"BE_v2!BH24","v":"-"},{"$f":"BE_v2!BI24","v":"-"},{"$f":"BE_v2!BJ24","v":"-"},{"$f":"BE_v2!BK24","v":"-"},{"$f":"BE_v2!BL24","v":"-"},{"$f":"BE_v2!BM24","v":"-"},{"$f":"BE_v2!BN24","v":"-"},{"$f":"BE_v2!BO24","v":"-"},{"$f":"BE_v2!BP24","v":"-"},{"$f":"BE_v2!BQ24","v":"-"},{"$f":"BE_v2!BR24","v":"-"},{"$f":"BE_v2!BS24","v":"-"},{"$f":"BE_v2!BT24","v":"-"},{"$f":"BE_v2!BU24","v":"-"},{"$f":"BE_v2!BV24","v":"-"},{"$f":"BE_v2!BW24","v":"-"},{"$f":"BE_v2!BX24","v":"-"},{"$f":"BE_v2!BY24","v":"-"},{"$f":"BE_v2!BZ24","v":"-"},{"$f":"BE_v2!CA24","v":"-"},{"$f":"BE_v2!CB24","v":"-"},{"$f":"BE_v2!CC24","v":"-"},{"$f":"BE_v2!CD24","v":"-"},{"$f":"BE_v2!CE24","v":"-"},{"$f":"BE_v2!CF24","v":"-"},{"$f":"BE_v2!CG24","v":"-"},{"$f":"BE_v2!CH24","v":"-"},{"$f":"BE_v2!CI24","v":"-"},{"$f":"BE_v2!CJ24","v":"-"},{"$f":"BE_v2!CK24","v":"-"},{"$f":"BE_v2!CL24","v":"-"},{"$f":"BE_v2!CM24","v":"-"},{"$f":"BE_v2!CN24","v":"-"},{"$f":"BE_v2!CO24","v":"-"},{"$f":"BE_v2!CP24","v":"-"},{"$f":"BE_v2!CQ24","v":"-"},{"$f":"BE_v2!CR24","v":"-"},{"$f":"BE_v2!CS24","v":"-"},{"$f":"BE_v2!CT24","v":"-"},{"$f":"BE_v2!CU24","v":"-"},{"$f":"BE_v2!CV24","v":"-"},{"$f":"BE_v2!CW24","v":"-"},{"$f":"BE_v2!CX24","v":"-"},{"$f":"BE_v2!CY24","v":"-"},{"$f":"BE_v2!CZ24","v":"-"},{"$f":"BE_v2!DA24","v":"-"},{"$f":"BE_v2!DB24","v":"-"},{"$f":"BE_v2!DC24","v":"-"},{"$f":"BE_v2!DD24","v":"-"},{"$f":"BE_v2!DE24","v":"-"},{"$f":"BE_v2!DF24","v":"-"},{"$f":"BE_v2!DG24","v":"-"}]
["GD Compensation",{"$f":"BE_v2!B25","v":187876.09299999999},{"$f":"BE_v2!C25","v":92251.502999999997},{"$f":"BE_v2!D25","v":47035.425999999999},{"$f":"BE_v2!E25","v":41750.705000000002},{"$f":"BE_v2!F25","v":36221.423000000003},{"$f":"BE_v2!G25","v":16010.107},{"$f":"BE_v2!H25","v":25986.304},{"$f":"BE_v2!I25","v":23938.616999999998},{"$f":"BE_v2!J25","v":4799.6989999999996},{"$f":"BE_v2!K25","v":475869.87700000009},{"$f":"BE_v2!L25","v":213246.774},{"$f":"BE_v2!M25","v":88020.115000000005},{"$f":"BE_v2!N25","v":49121.817000000003},{"$f":"BE_v2!O25","v":42054.582000000002},{"$f":"BE_v2!P25","v":42469.8},{"$f":"BE_v2!Q25","v":15570.428},{"$f":"BE_v2!R25","v":33440.671999999999},{"$f":"BE_v2!S25","v":27665.047999999999},{"$f":"BE_v2!T25","v":5959.8940000000002},{"$f":"BE_v2!U25","v":517549.13},{"$f":"BE_v2!V25","v":267765.77799999999},{"$f":"BE_v2!W25","v":99928.26},{"$f":"BE_v2!X25","v":52836.837},{"$f":"BE_v2!Y25","v":45023.347999999998},{"$f":"BE_v2!Z25","v":53162.447999999997},{"$f":"BE_v2!AA25","v":16297.641},{"$f":"BE_v2!AB25","v":42085.286999999997},{"$f":"BE_v2!AC25","v":28902.703000000001},{"$f":"BE_v2!AD25","v":7885.4229999999998},{"$f":"BE_v2!AE25","v":613887.72499999986},{"$f":"BE_v2!AF25","v":275147.701},{"$f":"BE_v2!AG25","v":115136.93700000001},{"$f":"BE_v2!AH25","v":65245.932999999997},{"$f":"BE_v2!AI25","v":55614.089},{"$f":"BE_v2!AJ25","v":52157.478999999999},{"$f":"BE_v2!AK25","v":20904.697},{"$f":"BE_v2!AL25","v":44571.15},{"$f":"BE_v2!AM25","v":33075.513071850997},{"$f":"BE_v2!AN25","v":8897.0290000000005},{"$f":"BE_v2!AO25","v":670750.52807185112},{"$f":"BE_v2!AP25","v":276438.94401033298},{"$f":"BE_v2!AQ25","v":146489.57060752501},{"$f":"BE_v2!AR25","v":71376.263227030999},{"$f":"BE_v2!AS25","v":63519.620650926001},{"$f":"BE_v2!AT25","v":51507.120716286001},{"$f":"BE_v2!AU25","v":27257.906928043998},{"$f":"BE_v2!AV25","v":44402.197956479999},{"$f":"BE_v2!AW25","v":39143.592855460003},{"$f":"BE_v2!AX25","v":8713.6272147149994},{"$f":"BE_v2!AY25","v":728848.84416680003},{"$f":"BE_v2!AZ25","v":316309.335917358},{"$f":"BE_v2!BA25","v":155164.32794648901},{"$f":"BE_v2!BB25","v":74176.117734662999},{"$f":"BE_v2!BC25","v":62512.299855161997},{"$f":"BE_v2!BD25","v":58746.777036406995},{"$f":"BE_v2!BE25","v":27124.108934715005},{"$f":"BE_v2!BF25","v":54966.916658542003},{"$f":"BE_v2!BG25","v":41907.766043164003},{"$f":"BE_v2!BH25","v":9556.0195547350013},{"$f":"BE_v2!BI25","v":800463.6696812351},{"$f":"BE_v2!BJ25","v":399274.77959140099},{"$f":"BE_v2!BK25","v":171451.615222586},{"$f":"BE_v2!BL25","v":72843.551469808997},{"$f":"BE_v2!BM25","v":66975.312240774991},{"$f":"BE_v2!BN25","v":67934.198404487004},{"$f":"BE_v2!BO25","v":26834.765243708},{"$f":"BE_v2!BP25","v":63597.636473091996},{"$f":"BE_v2!BQ25","v":44850.124629554004},{"$f":"BE_v2!BR25","v":11961.199260397001},{"$f":"BE_v2!BS25","v":925723.182535809},{"$f":"BE_v2!BT25","v":443398.53628319909},{"$f":"BE_v2!BU25","v":236976.14444787597},{"$f":"BE_v2!BV25","v":90723.241882699018},{"$f":"BE_v2!BW25","v":96115.137207852007},{"$f":"BE_v2!BX25","v":70230.639141139007},{"$f":"BE_v2!BY25","v":33646.291194813995},{"$f":"BE_v2!BZ25","v":69172.93435681799},{"$f":"BE_v2!CA25","v":54990.277990440998},{"$f":"BE_v2!CB25","v":12836.733810141999},{"$f":"BE_v2!CC25","v":1108089.93631498},{"$f":"BE_v2!CD25","v":411579.66451990796},{"$f":"BE_v2!CE25","v":243656.43902595699},{"$f":"BE_v2!CF25","v":89216.280099782001},{"$f":"BE_v2!CG25","v":103496.68217408401},{"$f":"BE_v2!CH25","v":62204.751358175999},{"$f":"BE_v2!CI25","v":36173.491172984999},{"$f":"BE_v2!CJ25","v":59185.790588937998},{"$f":"BE_v2!CK25","v":54055.043370806998},{"$f":"BE_v2!CL25","v":11362.128094542999},{"$f":"BE_v2!CM25","v":1070930.2704051801},{"$f":"BE_v2!CN25","v":391055.56050555804},{"$f":"BE_v2!CO25","v":222363.54811718297},{"$f":"BE_v2!CP25","v":85677.249134253987},{"$f":"BE_v2!CQ25","v":92941.931559450008},{"$f":"BE_v2!CR25","v":65231.283528407999},{"$f":"BE_v2!CS25","v":35064.239596338994},{"$f":"BE_v2!CT25","v":66473.272318545991},{"$f":"BE_v2!CU25","v":53809.79000102399},{"$f":"BE_v2!CV25","v":11529.061825624998},{"$f":"BE_v2!CW25","v":1024145.9365863869},{"$f":"BE_v2!CX25","v":428666.67391670798},{"$f":"BE_v2!CY25","v":198355.39640045603},{"$f":"BE_v2!CZ25","v":80013.842075152992},{"$f":"BE_v2!DA25","v":83266.531300958013},{"$f":"BE_v2!DB25","v":67283.087181881987},{"$f":"BE_v2!DC25","v":32363.232410742999},{"$f":"BE_v2!DD25","v":68694.747987264011},{"$f":"BE_v2!DE25","v":49650.176293446006},{"$f":"BE_v2!DF25","v":12206.533772305},{"$f":"BE_v2!DG25","v":1020500.2213389151}]
["Distributed Energy",{"$f":"BE_v2!B26","v":2534336.0163983754},{"$f":"BE_v2!C26","v":1690015.6177889206},{"$f":"BE_v2!D26","v":1408061.868182288},{"$f":"BE_v2!E26","v":1277067.14702988},{"$f":"BE_v2!F26","v":861409.26335419493},{"$f":"BE_v2!G26","v":791343.5680488639},{"$f":"BE_v2!H26","v":613151.99303612404},{"$f":"BE_v2!I26","v":566596.8006809979},{"$f":"BE_v2!J26","v":276162.80718325003},{"$f":"BE_v2!K26","v":10018145.081702899},{"$f":"BE_v2!L26","v":2574979.3121244269},{"$f":"BE_v2!M26","v":1409578.879481154},{"$f":"BE_v2!N26","v":1367693.5721904789},{"$f":"BE_v2!O26","v":1131138.216444182},{"$f":"BE_v2!P26","v":909534.04277353897},{"$f":"BE_v2!Q26","v":731951.09439153201},{"$f":"BE_v2!R26","v":709501.05320966919},{"$f":"BE_v2!S26","v":510164.08860173292},{"$f":"BE_v2!T26","v":280722.12769033201},{"$f":"BE_v2!U26","v":9625262.3869070467},{"$f":"BE_v2!V26","v":2928381.8719865456},{"$f":"BE_v2!W26","v":1484871.2422852307},{"$f":"BE_v2!X26","v":1306328.992960446},{"$f":"BE_v2!Y26","v":1150066.5273957967},{"$f":"BE_v2!Z26","v":993377.84379499394},{"$f":"BE_v2!AA26","v":663668.3052071709},{"$f":"BE_v2!AB26","v":769821.00422279991},{"$f":"BE_v2!AC26","v":503073.55501670775},{"$f":"BE_v2!AD26","v":306678.685675324},{"$f":"BE_v2!AE26","v":10106268.028545016},{"$f":"BE_v2!AF26","v":2796750.7010428896},{"$f":"BE_v2!AG26","v":1577523.3426641158},{"$f":"BE_v2!AH26","v":1493056.9630259378},{"$f":"BE_v2!AI26","v":1222287.6850754688},{"$f":"BE_v2!AJ26","v":1006948.8153904532},{"$f":"BE_v2!AK26","v":781356.124253029},{"$f":"BE_v2!AL26","v":736593.44803638686},{"$f":"BE_v2!AM26","v":547637.25381125906},{"$f":"BE_v2!AN26","v":322902.21208136302},{"$f":"BE_v2!AO26","v":10485056.545380903},{"$f":"BE_v2!AP26","v":2610116.2812997974},{"$f":"BE_v2!AQ26","v":1646354.4490315369},{"$f":"BE_v2!AR26","v":1489494.9773589445},{"$f":"BE_v2!AS26","v":1260975.4092493085},{"$f":"BE_v2!AT26","v":913031.80702283699},{"$f":"BE_v2!AU26","v":805715.68921432912},{"$f":"BE_v2!AV26","v":685083.97983590711},{"$f":"BE_v2!AW26","v":592501.87306016206},{"$f":"BE_v2!AX26","v":289697.61171961401},{"$f":"BE_v2!AY26","v":10292972.077792436},{"$f":"BE_v2!AZ26","v":2746695.2575815613},{"$f":"BE_v2!BA26","v":1507462.1494331157},{"$f":"BE_v2!BB26","v":1460496.8679516779},{"$f":"BE_v2!BC26","v":1174157.5387085427},{"$f":"BE_v2!BD26","v":983781.18341306981},{"$f":"BE_v2!BE26","v":777492.14933763794},{"$f":"BE_v2!BF26","v":787147.85378900589},{"$f":"BE_v2!BG26","v":516874.70263549394},{"$f":"BE_v2!BH26","v":301424.38768225594},{"$f":"BE_v2!BI26","v":10255532.090532359},{"$f":"BE_v2!BJ26","v":3197266.211565285},{"$f":"BE_v2!BK26","v":1608883.1013726441},{"$f":"BE_v2!BL26","v":1426797.2900627239},{"$f":"BE_v2!BM26","v":1215359.0843172551},{"$f":"BE_v2!BN26","v":1082052.7129879901},{"$f":"BE_v2!BO26","v":751905.69126697606},{"$f":"BE_v2!BP26","v":847164.99366142403},{"$f":"BE_v2!BQ26","v":520384.89573683497},{"$f":"BE_v2!BR26","v":347496.70019608206},{"$f":"BE_v2!BS26","v":10997310.681167213},{"$f":"BE_v2!BT26","v":3425984.4435850494},{"$f":"BE_v2!BU26","v":1931355.6621733301},{"$f":"BE_v2!BV26","v":1615062.577547556},{"$f":"BE_v2!BW26","v":1407511.653772349},{"$f":"BE_v2!BX26","v":1118337.9138130012},{"$f":"BE_v2!BY26","v":861421.13458175596},{"$f":"BE_v2!BZ26","v":875976.59592433297},{"$f":"BE_v2!CA26","v":589558.39133005287},{"$f":"BE_v2!CB26","v":361783.1458854599},{"$f":"BE_v2!CC26","v":12186991.518612886},{"$f":"BE_v2!CD26","v":3047090.3180046515},{"$f":"BE_v2!CE26","v":1964749.8441259689},{"$f":"BE_v2!CF26","v":1647610.3390956209},{"$f":"BE_v2!CG26","v":1443379.5934479854},{"$f":"BE_v2!CH26","v":1022918.212303607},{"$f":"BE_v2!CI26","v":910155.15526205814},{"$f":"BE_v2!CJ26","v":792969.23613209219},{"$f":"BE_v2!CK26","v":607212.60802543617},{"$f":"BE_v2!CL26","v":329376.0820170177},{"$f":"BE_v2!CM26","v":11765461.388414437},{"$f":"BE_v2!CN26","v":3032217.7733838474},{"$f":"BE_v2!CO26","v":1753723.5344550402},{"$f":"BE_v2!CP26","v":1609652.843126087},{"$f":"BE_v2!CQ26","v":1307982.8034059333},{"$f":"BE_v2!CR26","v":1055119.7384466163},{"$f":"BE_v2!CS26","v":857111.32708639733},{"$f":"BE_v2!CT26","v":894742.99986471259},{"$f":"BE_v2!CU26","v":562148.21658341831},{"$f":"BE_v2!CV26","v":332475.72664644039},{"$f":"BE_v2!CW26","v":11405174.962998491},{"$f":"BE_v2!CX26","v":3269768.990802424},{"$f":"BE_v2!CY26","v":1745171.2932583732},{"$f":"BE_v2!CZ26","v":1510724.6651162608},{"$f":"BE_v2!DA26","v":1276014.7221113325},{"$f":"BE_v2!DB26","v":1135052.0006473593},{"$f":"BE_v2!DC26","v":800474.72974275646},{"$f":"BE_v2!DD26","v":917398.45823875046},{"$f":"BE_v2!DE26","v":552535.94218257163},{"$f":"BE_v2!DF26","v":341192.87777450884},{"$f":"BE_v2!DG26","v":11548333.679874336}]
["Change %",{"$f":"BE_v2!B27","v":0},{"$f":"BE_v2!C27","v":0},{"$f":"BE_v2!D27","v":0},{"$f":"BE_v2!E27","v":0},{"$f":"BE_v2!F27","v":0},{"$f":"BE_v2!G27","v":0},{"$f":"BE_v2!H27","v":0},{"$f":"BE_v2!I27","v":0},{"$f":"BE_v2!J27","v":0},{"$f":"BE_v2!K27","v":0},{"$f":"BE_v2!L27","v":0},{"$f":"BE_v2!M27","v":0},{"$f":"BE_v2!N27","v":0},{"$f":"BE_v2!O27","v":0},{"$f":"BE_v2!P27","v":0},{"$f":"BE_v2!Q27","v":0},{"$f":"BE_v2!R27","v":0},{"$f":"BE_v2!S27","v":0},{"$f":"BE_v2!T27","v":0},{"$f":"BE_v2!U27","v":0},{"$f":"BE_v2!V27","v":0},{"$f":"BE_v2!W27","v":0},{"$f":"BE_v2!X27","v":0},{"$f":"BE_v2!Y27","v":0},{"$f":"BE_v2!Z27","v":0},{"$f":"BE_v2!AA27","v":0},{"$f":"BE_v2!AB27","v":0},{"$f":"BE_v2!AC27","v":0},{"$f":"BE_v2!AD27","v":0},{"$f":"BE_v2!AE27","v":0},{"$f":"BE_v2!AF27","v":0},{"$f":"BE_v2!AG27","v":0},{"$f":"BE_v2!AH27","v":0},{"$f":"BE_v2!AI27","v":0},{"$f":"BE_v2!AJ27","v":0},{"$f":"BE_v2!AK27","v":0},{"$f":"BE_v2!AL27","v":0},{"$f":"BE_v2!AM27","v":0},{"$f":"BE_v2!AN27","v":0},{"$f":"BE_v2!AO27","v":0},{"$f":"BE_v2!AP27","v":2.9901427597243346E-2},{"$f":"BE_v2!AQ27","v":-2.5834772352285373E-2},{"$f":"BE_v2!AR27","v":5.7833473810196434E-2},{"$f":"BE_v2!AS27","v":-1.2600541653582265E-2},{"$f":"BE_v2!AT27","v":5.9928010836140633E-2},{"$f":"BE_v2!AU27","v":1.8161670538248131E-2},{"$f":"BE_v2!AV27","v":0.11731509905659743},{"$f":"BE_v2!AW27","v":4.5720470620428166E-2},{"$f":"BE_v2!AX27","v":4.9010236658634687E-2},{"$f":"BE_v2!AY27","v":2.7432922347219613E-2},{"$f":"BE_v2!AZ27","v":6.6686339827508823E-2},{"$f":"BE_v2!BA27","v":6.9441498717681682E-2},{"$f":"BE_v2!BB27","v":6.7853865550136616E-2},{"$f":"BE_v2!BC27","v":3.8031888268787561E-2},{"$f":"BE_v2!BD27","v":8.1632063394923682E-2},{"$f":"BE_v2!BE27","v":6.2218712828025824E-2},{"$f":"BE_v2!BF27","v":0.1094385980515109},{"$f":"BE_v2!BG27","v":1.315383458712982E-2},{"$f":"BE_v2!BH27","v":7.3746448711591528E-2},{"$f":"BE_v2!BI27","v":6.5480781540319333E-2},{"$f":"BE_v2!BJ27","v":9.1820107941159579E-2},{"$f":"BE_v2!BK27","v":8.351691079730128E-2},{"$f":"BE_v2!BL27","v":9.2218956902478721E-2},{"$f":"BE_v2!BM27","v":5.6772852149089559E-2},{"$f":"BE_v2!BN27","v":8.9266002606049888E-2},{"$f":"BE_v2!BO27","v":0.13295404551865864},{"$f":"BE_v2!BP27","v":0.1004700950147619},{"$f":"BE_v2!BQ27","v":3.4411152300685588E-2},{"$f":"BE_v2!BR27","v":0.13309700486968778},{"$f":"BE_v2!BS27","v":8.8167328444630488E-2},{"$f":"BE_v2!BT27","v":0.22498742641148617},{"$f":"BE_v2!BU27","v":0.22429609118281801},{"$f":"BE_v2!BV27","v":8.1715311299545235E-2},{"$f":"BE_v2!BW27","v":0.15153876698466751},{"$f":"BE_v2!BX27","v":0.11062041756249141},{"$f":"BE_v2!BY27","v":0.1024692938898617},{"$f":"BE_v2!BZ27","v":0.18922670064404468},{"$f":"BE_v2!CA27","v":7.6549097467430105E-2},{"$f":"BE_v2!CB27","v":0.12041086232726061},{"$f":"BE_v2!CC27","v":0.16232005672699534},{"$f":"BE_v2!CD27","v":0.16741554383441026},{"$f":"BE_v2!CE27","v":0.19339419605646113},{"$f":"BE_v2!CF27","v":0.10615367231182882},{"$f":"BE_v2!CG27","v":0.14465324451272754},{"$f":"BE_v2!CH27","v":0.12035331566277141},{"$f":"BE_v2!CI27","v":0.12962322497352652},{"$f":"BE_v2!CJ27","v":0.15747741805614246},{"$f":"BE_v2!CK27","v":2.4828166178270328E-2},{"$f":"BE_v2!CL27","v":0.13696512740259248},{"$f":"BE_v2!CM27","v":0.14305773876516814},{"$f":"BE_v2!CN27","v":0.10395129019652738},{"$f":"BE_v2!CO27","v":0.16336157104477333},{"$f":"BE_v2!CP27","v":0.10212687096248141},{"$f":"BE_v2!CQ27","v":0.11397556144347143},{"$f":"BE_v2!CR27","v":7.2514656954556722E-2},{"$f":"BE_v2!CS27","v":0.10240512115342737},{"$f":"BE_v2!CT27","v":0.13668988050693143},{"$f":"BE_v2!CU27","v":8.7590887534404693E-2},{"$f":"BE_v2!CV27","v":0.10301535055921551},{"$f":"BE_v2!CW27","v":0.11209977817995931},{"$f":"BE_v2!CX27","v":2.2676491239571828E-2},{"$f":"BE_v2!CY27","v":8.4709816250448933E-2},{"$f":"BE_v2!CZ27","v":5.8822213665577827E-2},{"$f":"BE_v2!DA27","v":4.9907585812921651E-2},{"$f":"BE_v2!DB27","v":4.8980319556721552E-2},{"$f":"BE_v2!DC27","v":6.4594588177595336E-2},{"$f":"BE_v2!DD27","v":8.2904115612449036E-2},{"$f":"BE_v2!DE27","v":6.1783204526358659E-2},{"$f":"BE_v2!DF27","v":-1.8140668438048957E-2},{"$f":"BE_v2!DG27","v":5.0105249790818762E-2}]
[null,{"$f":"BE_v2!B28","v":0},{"$f":"BE_v2!C28","v":0},{"$f":"BE_v2!D28","v":0},{"$f":"BE_v2!E28","v":0},{"$f":"BE_v2!F28","v":0},{"$f":"BE_v2!G28","v":0},{"$f":"BE_v2!H28","v":0},{"$f":"BE_v2!I28","v":0},{"$f":"BE_v2!J28","v":0},{"$f":"BE_v2!K28","v":0},{"$f":"BE_v2!L28","v":0},{"$f":"BE_v2!M28","v":0},{"$f":"BE_v2!N28","v":0},{"$f":"BE_v2!O28","v":0},{"$f":"BE_v2!P28","v":0},{"$f":"BE_v2!Q28","v":0},{"$f":"BE_v2!R28","v":0},{"$f":"BE_v2!S28","v":0},{"$f":"BE_v2!T28","v":0},{"$f":"BE_v2!U28","v":0},{"$f":"BE_v2!V28","v":0},{"$f":"BE_v2!W28","v":0},{"$f":"BE_v2!X28","v":0},{"$f":"BE_v2!Y28","v":0},{"$f":"BE_v2!Z28","v":0},{"$f":"BE_v2!AA28","v":0},{"$f":"BE_v2!AB28","v":0},{"$f":"BE_v2!AC28","v":0},{"$f":"BE_v2!AD28","v":0},{"$f":"BE_v2!AE28","v":0},{"$f":"BE_v2!AF28","v":0},{"$f":"BE_v2!AG28","v":0},{"$f":"BE_v2!AH28","v":0},{"$f":"BE_v2!AI28","v":0},{"$f":"BE_v2!AJ28","v":0},{"$f":"BE_v2!AK28","v":0},{"$f":"BE_v2!AL28","v":0},{"$f":"BE_v2!AM28","v":0},{"$f":"BE_v2!AN28","v":0},{"$f":"BE_v2!AO28","v":0},{"$f":"BE_v2!AP28","v":0},{"$f":"BE_v2!AQ28","v":0},{"$f":"BE_v2!AR28","v":0},{"$f":"BE_v2!AS28","v":0},{"$f":"BE_v2!AT28","v":0},{"$f":"BE_v2!AU28","v":0},{"$f":"BE_v2!AV28","v":0},{"$f":"BE_v2!AW28","v":0},{"$f":"BE_v2!AX28","v":0},{"$f":"BE_v2!AY28","v":0},{"$f":"BE_v2!AZ28","v":0},{"$f":"BE_v2!BA28","v":0},{"$f":"BE_v2!BB28","v":0},{"$f":"BE_v2!BC28","v":0},{"$f":"BE_v2!BD28","v":0},{"$f":"BE_v2!BE28","v":0},{"$f":"BE_v2!BF28","v":0},{"$f":"BE_v2!BG28","v":0},{"$f":"BE_v2!BH28","v":0},{"$f":"BE_v2!BI28","v":0},{"$f":"BE_v2!BJ28","v":0},{"$f":"BE_v2!BK28","v":0},{"$f":"BE_v2!BL28","v":0},{"$f":"BE_v2!BM28","v":0},{"$f":"BE_v2!BN28","v":0},{"$f":"BE_v2!BO28","v":0},{"$f":"BE_v2!BP28","v":0},{"$f":"BE_v2!BQ28","v":0},{"$f":"BE_v2!BR28","v":0},{"$f":"BE_v2!BS28","v":0},{"$f":"BE_v2!BT28","v":0},{"$f":"BE_v2!BU28","v":0},{"$f":"BE_v2!BV28","v":0},{"$f":"BE_v2!BW28","v":0},{"$f":"BE_v2!BX28","v":0},{"$f":"BE_v2!BY28","v":0},{"$f":"BE_v2!BZ28","v":0},{"$f":"BE_v2!CA28","v":0},{"$f":"BE_v2!CB28","v":0},{"$f":"BE_v2!CC28","v":0},{"$f":"BE_v2!CD28","v":0},{"$f":"BE_v2!CE28","v":0},{"$f":"BE_v2!CF28","v":0},{"$f":"BE_v2!CG28","v":0},{"$f":"BE_v2!CH28","v":0},{"$f":"BE_v2!CI28","v":0},{"$f":"BE_v2!CJ28","v":0},{"$f":"BE_v2!CK28","v":0},{"$f":"BE_v2!CL28","v":0},{"$f":"BE_v2!CM28","v":0},{"$f":"BE_v2!CN28","v":0},{"$f":"BE_v2!CO28","v":0},{"$f":"BE_v2!CP28","v":0},{"$f":"BE_v2!CQ28","v":0},{"$f":"BE_v2!CR28","v":0},{"$f":"BE_v2!CS28","v":0},{"$f":"BE_v2!CT28","v":0},{"$f":"BE_v2!CU28","v":0},{"$f":"BE_v2!CV28","v":0},{"$f":"BE_v2!CW28","v":0},{"$f":"BE_v2!CX28","v":0},{"$f":"BE_v2!CY28","v":0},{"$f":"BE_v2!CZ28","v":0},{"$f":"BE_v2!DA28","v":0},{"$f":"BE_v2!DB28","v":0},{"$f":"BE_v2!DC28","v":0},{"$f":"BE_v2!DD28","v":0},{"$f":"BE_v2!DE28","v":0},{"$f":"BE_v2!DF28","v":0},{"$f":"BE_v2!DG28","v":0}]
["Number of Captive Consumers",{"$f":"BE_v2!B31","v":1565945},{"$f":"BE_v2!C31","v":1089994},{"$f":"BE_v2!D31","v":1742865},{"$f":"BE_v2!E31","v":843786},{"$f":"BE_v2!F31","v":677511},{"$f":"BE_v2!G31","v":827565},{"$f":"BE_v2!H31","v":636648},{"$f":"BE_v2!I31","v":589429},{"$f":"BE_v2!J31","v":280218},{"$f":"BE_v2!K31","v":8253961},{"$f":"BE_v2!L31","v":1577570},{"$f":"BE_v2!M31","v":1094593},{"$f":"BE_v2!N31","v":1751463},{"$f":"BE_v2!O31","v":848276},{"$f":"BE_v2!P31","v":681064},{"$f":"BE_v2!Q31","v":831689},{"$f":"BE_v2!R31","v":640960},{"$f":"BE_v2!S31","v":590838},{"$f":"BE_v2!T31","v":281961},{"$f":"BE_v2!U31","v":8298414},{"$f":"BE_v2!V31","v":1585885},{"$f":"BE_v2!W31","v":1097841},{"$f":"BE_v2!X31","v":1762216},{"$f":"BE_v2!Y31","v":852557},{"$f":"BE_v2!Z31","v":685964},{"$f":"BE_v2!AA31","v":839588},{"$f":"BE_v2!AB31","v":645587},{"$f":"BE_v2!AC31","v":593803},{"$f":"BE_v2!AD31","v":284437},{"$f":"BE_v2!AE31","v":8347878},{"$f":"BE_v2!AF31","v":1597977},{"$f":"BE_v2!AG31","v":1105062},{"$f":"BE_v2!AH31","v":1771987},{"$f":"BE_v2!AI31","v":855855},{"$f":"BE_v2!AJ31","v":695783},{"$f":"BE_v2!AK31","v":847588},{"$f":"BE_v2!AL31","v":650631},{"$f":"BE_v2!AM31","v":595821},{"$f":"BE_v2!AN31","v":286427},{"$f":"BE_v2!AO31","v":8407131},{"$f":"BE_v2!AP31","v":1605042},{"$f":"BE_v2!AQ31","v":1113595},{"$f":"BE_v2!AR31","v":1783240},{"$f":"BE_v2!AS31","v":859780},{"$f":"BE_v2!AT31","v":695399},{"$f":"BE_v2!AU31","v":850891},{"$f":"BE_v2!AV31","v":654559},{"$f":"BE_v2!AW31","v":597514},{"$f":"BE_v2!AX31","v":287602},{"$f":"BE_v2!AY31","v":8447622},{"$f":"BE_v2!AZ31","v":1619316},{"$f":"BE_v2!BA31","v":1117501},{"$f":"BE_v2!BB31","v":1793477},{"$f":"BE_v2!BC31","v":862505},{"$f":"BE_v2!BD31","v":697107},{"$f":"BE_v2!BE31","v":856113},{"$f":"BE_v2!BF31","v":658368},{"$f":"BE_v2!BG31","v":599318},{"$f":"BE_v2!BH31","v":289208},{"$f":"BE_v2!BI31","v":8492913},{"$f":"BE_v2!BJ31","v":1626856},{"$f":"BE_v2!BK31","v":1122781},{"$f":"BE_v2!BL31","v":1804960},{"$f":"BE_v2!BM31","v":866081},{"$f":"BE_v2!BN31","v":701240},{"$f":"BE_v2!BO31","v":860133},{"$f":"BE_v2!BP31","v":662478},{"$f":"BE_v2!BQ31","v":601384},{"$f":"BE_v2!BR31","v":290527},{"$f":"BE_v2!BS31","v":8536440},{"$f":"BE_v2!BT31","v":1638772},{"$f":"BE_v2!BU31","v":1129671},{"$f":"BE_v2!BV31","v":1814476},{"$f":"BE_v2!BW31","v":871022},{"$f":"BE_v2!BX31","v":703927},{"$f":"BE_v2!BY31","v":868394},{"$f":"BE_v2!BZ31","v":666344},{"$f":"BE_v2!CA31","v":602622},{"$f":"BE_v2!CB31","v":291706},{"$f":"BE_v2!CC31","v":8586934},{"$f":"BE_v2!CD31","v":1644635},{"$f":"BE_v2!CE31","v":1132886},{"$f":"BE_v2!CF31","v":1826860},{"$f":"BE_v2!CG31","v":873831},{"$f":"BE_v2!CH31","v":706360},{"$f":"BE_v2!CI31","v":871688},{"$f":"BE_v2!CJ31","v":669192},{"$f":"BE_v2!CK31","v":603784},{"$f":"BE_v2!CL31","v":292635},{"$f":"BE_v2!CM31","v":8621871},{"$f":"BE_v2!CN31","v":1653184},{"$f":"BE_v2!CO31","v":1138002},{"$f":"BE_v2!CP31","v":1838948},{"$f":"BE_v2!CQ31","v":877227},{"$f":"BE_v2!CR31","v":709638},{"$f":"BE_v2!CS31","v":876978},{"$f":"BE_v2!CT31","v":673457},{"$f":"BE_v2!CU31","v":605697},{"$f":"BE_v2!CV31","v":296294},{"$f":"BE_v2!CW31","v":8669425},{"$f":"BE_v2!CX31","v":1671386},{"$f":"BE_v2!CY31","v":1147828},{"$f":"BE_v2!CZ31","v":1848594},{"$f":"BE_v2!DA31","v":880675},{"$f":"BE_v2!DB31","v":717362},{"$f":"BE_v2!DC31","v":882211},{"$f":"BE_v2!DD31","v":678498},{"$f":"BE_v2!DE31","v":608419},{"$f":"BE_v2!DF31","v":298674},{"$f":"BE_v2!DG31","v":8733647}]
["Change %",{"$f":"BE_v2!B32","v":0},{"$f":"BE_v2!C32","v":0},{"$f":"BE_v2!D32","v":0},{"$f":"BE_v2!E32","v":0},{"$f":"BE_v2!F32","v":0},{"$f":"BE_v2!G32","v":0},{"$f":"BE_v2!H32","v":0},{"$f":"BE_v2!I32","v":0},{"$f":"BE_v2!J32","v":0},{"$f":"BE_v2!K32","v":0},{"$f":"BE_v2!L32","v":0},{"$f":"BE_v2!M32","v":0},{"$f":"BE_v2!N32","v":0},{"$f":"BE_v2!O32","v":0},{"$f":"BE_v2!P32","v":0},{"$f":"BE_v2!Q32","v":0},{"$f":"BE_v2!R32","v":0},{"$f":"BE_v2!S32","v":0},{"$f":"BE_v2!T32","v":0},{"$f":"BE_v2!U32","v":0},{"$f":"BE_v2!V32","v":0},{"$f":"BE_v2!W32","v":0},{"$f":"BE_v2!X32","v":0},{"$f":"BE_v2!Y32","v":0},{"$f":"BE_v2!Z32","v":0},{"$f":"BE_v2!AA32","v":0},{"$f":"BE_v2!AB32","v":0},{"$f":"BE_v2!AC32","v":0},{"$f":"BE_v2!AD32","v":0},{"$f":"BE_v2!AE32","v":0},{"$f":"BE_v2!AF32","v":0},{"$f":"BE_v2!AG32","v":0},{"$f":"BE_v2!AH32","v":0},{"$f":"BE_v2!AI32","v":0},{"$f":"BE_v2!AJ32","v":0},{"$f":"BE_v2!AK32","v":0},{"$f":"BE_v2!AL32","v":0},{"$f":"BE_v2!AM32","v":0},{"$f":"BE_v2!AN32","v":0},{"$f":"BE_v2!AO32","v":0},{"$f":"BE_v2!AP32","v":1.2079690519804398E-2},{"$f":"BE_v2!AQ32","v":1.4349983285375512E-2},{"$f":"BE_v2!AR32","v":1.1930433045665323E-2},{"$f":"BE_v2!AS32","v":8.4721608056703701E-3},{"$f":"BE_v2!AT32","v":1.3754366118338579E-2},{"$f":"BE_v2!AU32","v":1.3462555443860547E-2},{"$f":"BE_v2!AV32","v":1.3897429780959092E-2},{"$f":"BE_v2!AW32","v":6.249547408820666E-3},{"$f":"BE_v2!AX32","v":1.1127244345848109E-2},{"$f":"BE_v2!AY32","v":1.1948425695727627E-2},{"$f":"BE_v2!AZ32","v":1.3353759159236978E-2},{"$f":"BE_v2!BA32","v":1.1256381994856346E-2},{"$f":"BE_v2!BB32","v":1.2127628475829599E-2},{"$f":"BE_v2!BC32","v":7.770007770007803E-3},{"$f":"BE_v2!BD32","v":1.9028921373474006E-3},{"$f":"BE_v2!BE32","v":1.0057952684559002E-2},{"$f":"BE_v2!BF32","v":1.1891532988744791E-2},{"$f":"BE_v2!BG32","v":5.8692123976831212E-3},{"$f":"BE_v2!BH32","v":9.7092802005398493E-3},{"$f":"BE_v2!BI32","v":1.0203480830737632E-2},{"$f":"BE_v2!BJ32","v":1.3590921608281903E-2},{"$f":"BE_v2!BK32","v":8.2489594511470088E-3},{"$f":"BE_v2!BL32","v":1.2180076714295218E-2},{"$f":"BE_v2!BM32","v":7.3286189490335829E-3},{"$f":"BE_v2!BN32","v":8.39949439098997E-3},{"$f":"BE_v2!BO32","v":1.0861555710425908E-2},{"$f":"BE_v2!BP32","v":1.2098221856242208E-2},{"$f":"BE_v2!BQ32","v":6.4768356892055401E-3},{"$f":"BE_v2!BR32","v":1.0170304796211393E-2},{"$f":"BE_v2!BS32","v":1.0513964758366301E-2},{"$f":"BE_v2!BT32","v":1.2014949521896856E-2},{"$f":"BE_v2!BU32","v":1.0890370567901098E-2},{"$f":"BE_v2!BV32","v":1.170854156479284E-2},{"$f":"BE_v2!BW32","v":9.8747253639108745E-3},{"$f":"BE_v2!BX32","v":9.7832900831580361E-3},{"$f":"BE_v2!BY32","v":1.4345068933657057E-2},{"$f":"BE_v2!BZ32","v":1.2114805093807801E-2},{"$f":"BE_v2!CA32","v":5.5129330338818949E-3},{"$f":"BE_v2!CB32","v":8.6373820917817756E-3},{"$f":"BE_v2!CC32","v":1.1070524330109022E-2},{"$f":"BE_v2!CD32","v":1.0928441115870102E-2},{"$f":"BE_v2!CE32","v":8.9999741712765147E-3},{"$f":"BE_v2!CF32","v":1.213323286942658E-2},{"$f":"BE_v2!CG32","v":8.9483547150901455E-3},{"$f":"BE_v2!CH32","v":7.3013518909359476E-3},{"$f":"BE_v2!CI32","v":1.3433968932711648E-2},{"$f":"BE_v2!CJ32","v":1.0134676170378443E-2},{"$f":"BE_v2!CK32","v":3.9907945671984191E-3},{"$f":"BE_v2!CL32","v":7.2557800135615302E-3},{"$f":"BE_v2!CM32","v":1.0007801847140119E-2},{"$f":"BE_v2!CN32","v":8.7943899456421892E-3},{"$f":"BE_v2!CO32","v":7.3747135227866245E-3},{"$f":"BE_v2!CP32","v":1.3487089385585627E-2},{"$f":"BE_v2!CQ32","v":7.1238154719399649E-3},{"$f":"BE_v2!CR32","v":8.1130571778038618E-3},{"$f":"BE_v2!CS32","v":9.884913990654054E-3},{"$f":"BE_v2!CT32","v":1.0674666538604605E-2},{"$f":"BE_v2!CU32","v":5.102701195774495E-3},{"$f":"BE_v2!CV32","v":1.5728164658937338E-2},{"$f":"BE_v2!CW32","v":9.60657203141424E-3},{"$f":"BE_v2!CX32","v":1.6265615166891179E-2},{"$f":"BE_v2!CY32","v":1.3189323550648613E-2},{"$f":"BE_v2!CZ32","v":1.1896916019837223E-2},{"$f":"BE_v2!DA32","v":7.8321780756234194E-3},{"$f":"BE_v2!DB32","v":1.5575627158955774E-2},{"$f":"BE_v2!DC32","v":1.2071979882710249E-2},{"$f":"BE_v2!DD32","v":1.3906322849047914E-2},{"$f":"BE_v2!DE32","v":7.6765863288859038E-3},{"$f":"BE_v2!DF32","v":2.0636629248039329E-2},{"$f":"BE_v2!DG32","v":1.2964239432485147E-2}]
[]
["Losses GWh ",{"$f":"BE_v2!B34","v":1645403.8878060444},{"$f":"BE_v2!C34","v":832819.57421163085},{"$f":"BE_v2!D34","v":0},{"$f":"BE_v2!E34","v":287173.31018166663},{"$f":"BE_v2!F34","v":1098438.3763939706},{"$f":"BE_v2!G34","v":345083.14754613093},{"$f":"BE_v2!H34","v":349446.37072571361},{"$f":"BE_v2!I34","v":185258.14786009799},{"$f":"BE_v2!J34","v":214692.47041227191},{"$f":"BE_v2!K34","v":5728789.1690426106},{"$f":"BE_v2!L34","v":1699118.4532350269},{"$f":"BE_v2!M34","v":849400.71486068447},{"$f":"BE_v2!N34","v":0},{"$f":"BE_v2!O34","v":295282.93102218618},{"$f":"BE_v2!P34","v":1097042.1414882019},{"$f":"BE_v2!Q34","v":347408.24378205917},{"$f":"BE_v2!R34","v":357062.50954876753},{"$f":"BE_v2!S34","v":186453.56361603001},{"$f":"BE_v2!T34","v":209000.88691405591},{"$f":"BE_v2!U34","v":5796875.6045909105},{"$f":"BE_v2!V34","v":1710847.2631572394},{"$f":"BE_v2!W34","v":799315.27189644845},{"$f":"BE_v2!X34","v":0},{"$f":"BE_v2!Y34","v":271901.37651052861},{"$f":"BE_v2!Z34","v":1112772.0417874991},{"$f":"BE_v2!AA34","v":350301.07640115416},{"$f":"BE_v2!AB34","v":366820.47787864797},{"$f":"BE_v2!AC34","v":180307.84288803799},{"$f":"BE_v2!AD34","v":210276.29716492762},{"$f":"BE_v2!AE34","v":5741920.985822726},{"$f":"BE_v2!AF34","v":1694385.0609786711},{"$f":"BE_v2!AG34","v":794730.83159449114},{"$f":"BE_v2!AH34","v":0},{"$f":"BE_v2!AI34","v":285708.47642514994},{"$f":"BE_v2!AJ34","v":1092332.3832161091},{"$f":"BE_v2!AK34","v":339485.96310534212},{"$f":"BE_v2!AL34","v":371104.60068642936},{"$f":"BE_v2!AM34","v":181364.58289962471},{"$f":"BE_v2!AN34","v":208552.35903467808},{"$f":"BE_v2!AO34","v":5716575.337800337},{"$f":"BE_v2!AP34","v":1732820},{"$f":"BE_v2!AQ34","v":791979},{"$f":"BE_v2!AR34","v":751183},{"$f":"BE_v2!AS34","v":293310},{"$f":"BE_v2!AT34","v":1090235},{"$f":"BE_v2!AU34","v":334029},{"$f":"BE_v2!AV34","v":362392},{"$f":"BE_v2!AW34","v":178216},{"$f":"BE_v2!AX34","v":210335},{"$f":"BE_v2!AY34","v":5744499},{"$f":"BE_v2!AZ34","v":1744241.7015515722},{"$f":"BE_v2!BA34","v":766590.87893904035},{"$f":"BE_v2!BB34","v":775149.56236942066},{"$f":"BE_v2!BC34","v":280276.37162777031},{"$f":"BE_v2!BD34","v":1092279.945511621},{"$f":"BE_v2!BE34","v":339704.29640812066},{"$f":"BE_v2!BF34","v":368858.58915408188},{"$f":"BE_v2!BG34","v":187499.84065593086},{"$f":"BE_v2!BH34","v":211658.11978611688},{"$f":"BE_v2!BI34","v":5766259.3060036749},{"$f":"BE_v2!BJ34","v":1829015.4818870872},{"$f":"BE_v2!BK34","v":839395.38874612097},{"$f":"BE_v2!BL34","v":790265.43508420791},{"$f":"BE_v2!BM34","v":316194},{"$f":"BE_v2!BN34","v":1104452.7542828224},{"$f":"BE_v2!BO34","v":346319.5066001087},{"$f":"BE_v2!BP34","v":383987.68839399389},{"$f":"BE_v2!BQ34","v":195421.09292501892},{"$f":"BE_v2!BR34","v":214721.79510358689},{"$f":"BE_v2!BS34","v":6019773.1430229479},{"$f":"BE_v2!BT34","v":1964375},{"$f":"BE_v2!BU34","v":867025},{"$f":"BE_v2!BV34","v":816902.34625636879},{"$f":"BE_v2!BW34","v":317076},{"$f":"BE_v2!BX34","v":1171472},{"$f":"BE_v2!BY34","v":361753},{"$f":"BE_v2!BZ34","v":394879},{"$f":"BE_v2!CA34","v":201693},{"$f":"BE_v2!CB34","v":223863},{"$f":"BE_v2!CC34","v":6319038.3462563688},{"$f":"BE_v2!CD34","v":2028726.4189589543},{"$f":"BE_v2!CE34","v":932056.92118409951},{"$f":"BE_v2!CF34","v":862366.24626122788},{"$f":"BE_v2!CG34","v":324482},{"$f":"BE_v2!CH34","v":1205677.3612270611},{"$f":"BE_v2!CI34","v":380899.59530547832},{"$f":"BE_v2!CJ34","v":413125.48859898269},{"$f":"BE_v2!CK34","v":210778.81778901958},{"$f":"BE_v2!CL34","v":234468.82583278121},{"$f":"BE_v2!CM34","v":6592581.6751576038},{"$f":"BE_v2!CN34","v":2115636.9889238542},{"$f":"BE_v2!CO34","v":1029269.7637299998},{"$f":"BE_v2!CP34","v":877799.86261891702},{"$f":"BE_v2!CQ34","v":366940},{"$f":"BE_v2!CR34","v":1246929.4094645055},{"$f":"BE_v2!CS34","v":386626.83225141413},{"$f":"BE_v2!CT34","v":407886.19670973124},{"$f":"BE_v2!CU34","v":213484.86899999998},{"$f":"BE_v2!CV34","v":246138.95080001102},{"$f":"BE_v2!CW34","v":6890712.8734984342},{"$f":"BE_v2!CX34","v":2178777},{"$f":"BE_v2!CY34","v":992436},{"$f":"BE_v2!CZ34","v":891682.55},{"$f":"BE_v2!DA34","v":358076.50599999999},{"$f":"BE_v2!DB34","v":1224356.4544000002},{"$f":"BE_v2!DC34","v":391251.47690000001},{"$f":"BE_v2!DD34","v":411992.66},{"$f":"BE_v2!DE34","v":219519.27},{"$f":"BE_v2!DF34","v":238835.4509},{"$f":"BE_v2!DG34","v":6906927.3682000004}]
["Losses %",{"$f":"BE_v2!B35","v":0.1375353},{"$f":"BE_v2!C35","v":0.1183206},{"$f":"BE_v2!D35","v":0},{"$f":"BE_v2!E35","v":5.6691569508E-2},{"$f":"BE_v2!F35","v":0.23515385},{"$f":"BE_v2!G35","v":0.10254578149107385},{"$f":"BE_v2!H35","v":0.117022522661895},{"$f":"BE_v2!I35","v":8.2261311924237218E-2},{"$f":"BE_v2!J35","v":0.15948178308066199},{"$f":"BE_v2!K35","v":0.12673391356292898},{"$f":"BE_v2!L35","v":0.139469062049693},{"$f":"BE_v2!M35","v":0.12084996106720601},{"$f":"BE_v2!N35","v":0},{"$f":"BE_v2!O35","v":5.8189737088977497E-2},{"$f":"BE_v2!P35","v":0.232598911724123},{"$f":"BE_v2!Q35","v":0.10304155675040499},{"$f":"BE_v2!R35","v":0.11780933874081199},{"$f":"BE_v2!S35","v":8.1663979288785604E-2},{"$f":"BE_v2!T35","v":0.15417224165026899},{"$f":"BE_v2!U35","v":0.12713450178313399},{"$f":"BE_v2!V35","v":0.13796300530875499},{"$f":"BE_v2!W35","v":0.11385066165323099},{"$f":"BE_v2!X35","v":0},{"$f":"BE_v2!Y35","v":5.3669579795790297E-2},{"$f":"BE_v2!Z35","v":0.231834411353638},{"$f":"BE_v2!AA35","v":0.105061690432372},{"$f":"BE_v2!AB35","v":0.11821855669563201},{"$f":"BE_v2!AC35","v":7.8399999999999997E-2},{"$f":"BE_v2!AD35","v":0.153065974160844},{"$f":"BE_v2!AE35","v":0.12499345213399399},{"$f":"BE_v2!AF35","v":0.13492131770153451},{"$f":"BE_v2!AG35","v":0.11435969257435653},{"$f":"BE_v2!AH35","v":0},{"$f":"BE_v2!AI35","v":5.6350945410935133E-2},{"$f":"BE_v2!AJ35","v":0.2245899205289964},{"$f":"BE_v2!AK35","v":0.10263177946246083},{"$f":"BE_v2!AL35","v":0.11651681102338224},{"$f":"BE_v2!AM35","v":7.8679540847579596E-2},{"$f":"BE_v2!AN35","v":0.1494979495663345},{"$f":"BE_v2!AO35","v":0.123766924830195},{"$f":"BE_v2!AP35","v":0.1371},{"$f":"BE_v2!AQ35","v":0.11460000000000001},{"$f":"BE_v2!AR35","v":0.11720000000000001},{"$f":"BE_v2!AS35","v":5.7999999999999996E-2},{"$f":"BE_v2!AT35","v":0.22190000000000001},{"$f":"BE_v2!AU35","v":0.1007},{"$f":"BE_v2!AV35","v":0.111},{"$f":"BE_v2!AW35","v":7.6399999999999996E-2},{"$f":"BE_v2!AX35","v":0.14910000000000001},{"$f":"BE_v2!AY35","v":0.1242},{"$f":"BE_v2!AZ35","v":0.135990047495438},{"$f":"BE_v2!BA35","v":0.109782703482184},{"$f":"BE_v2!BB35","v":0.1188},{"$f":"BE_v2!BC35","v":5.5090095976266101E-2},{"$f":"BE_v2!BD35","v":0.21891923793307502},{"$f":"BE_v2!BE35","v":0.100864224208892},{"$f":"BE_v2!BF35","v":0.110129037816242},{"$f":"BE_v2!BG35","v":7.98583085481991E-2},{"$f":"BE_v2!BH35","v":0.147768695781718},{"$f":"BE_v2!BI35","v":0.122926653037603},{"$f":"BE_v2!BJ35","v":0.13877345320141071},{"$f":"BE_v2!BK35","v":0.11691347178151514},{"$f":"BE_v2!BL35","v":0.11865648701342729},{"$f":"BE_v2!BM35","v":6.5769223124953591E-2},{"$f":"BE_v2!BN35","v":0.21697322294377541},{"$f":"BE_v2!BO35","v":0.1000117404640041},{"$f":"BE_v2!BP35","v":0.1115658202618436},{"$f":"BE_v2!BQ35","v":8.2348176944543536E-2},{"$f":"BE_v2!BR35","v":0.1454515534858436},{"$f":"BE_v2!BS35","v":0.12525482120095949},{"$f":"BE_v2!BT35","v":0.1409},{"$f":"BE_v2!BU35","v":0.11470000000000001},{"$f":"BE_v2!BV35","v":0.12},{"$f":"BE_v2!BW35","v":6.649999999999999E-2},{"$f":"BE_v2!BX35","v":0.22239999999999999},{"$f":"BE_v2!BY35","v":0.1018},{"$f":"BE_v2!BZ35","v":0.11},{"$f":"BE_v2!CA35","v":8.3299999999999999E-2},{"$f":"BE_v2!CB35","v":0.14679999999999999},{"$f":"BE_v2!CC35","v":0.12620000000000001},{"$f":"BE_v2!CD35","v":0.140459},{"$f":"BE_v2!CE35","v":0.11719999999999998},{"$f":"BE_v2!CF35","v":0.1229857353474705},{"$f":"BE_v2!CG35","v":5.8299999999999998E-2},{"$f":"BE_v2!CH35","v":0.2228},{"$f":"BE_v2!CI35","v":0.10350000000000001},{"$f":"BE_v2!CJ35","v":0.11119999999999999},{"$f":"BE_v2!CK35","v":8.6320968235092541E-2},{"$f":"BE_v2!CL35","v":0.14888069669992599},{"$f":"BE_v2!CM35","v":0.12726999999999999},{"$f":"BE_v2!CN35","v":0.14271979567607038},{"$f":"BE_v2!CO35","v":0.12415688003751015},{"$f":"BE_v2!CP35","v":0.12230641905543545},{"$f":"BE_v2!CQ35","v":6.3899999999999998E-2},{"$f":"BE_v2!CR35","v":0.22570000000000001},{"$f":"BE_v2!CS35","v":0.10266265743207487},{"$f":"BE_v2!CT35","v":0.10681163983318276},{"$f":"BE_v2!CU35","v":8.5653072133524119E-2},{"$f":"BE_v2!CV35","v":0.15219405091571778},{"$f":"BE_v2!CW35","v":0.1294276387288921},{"$f":"BE_v2!CX35","v":0.1457},{"$f":"BE_v2!CY35","v":0.11833},{"$f":"BE_v2!CZ35","v":0.12258500000000001},{"$f":"BE_v2!DA35","v":6.1800000000000008E-2},{"$f":"BE_v2!DB35","v":0.22039999999999998},{"$f":"BE_v2!DC35","v":0.1024},{"$f":"BE_v2!DD35","v":0.10583999999999999},{"$f":"BE_v2!DE35","v":8.6800000000000016E-2},{"$f":"BE_v2!DF35","v":0.14904500000000001},{"$f":"BE_v2!DG35","v":0.12829999999999997}]
["Check",{"$f":"BE_v2!B36","v":0},{"$f":"BE_v2!C36","v":0},{"$f":"BE_v2!D36","v":0},{"$f":"BE_v2!E36","v":0},{"$f":"BE_v2!F36","v":0},{"$f":"BE_v2!G36","v":0},{"$f":"BE_v2!H36","v":0},{"$f":"BE_v2!I36","v":0},{"$f":"BE_v2!J36","v":0},{"$f":"BE_v2!K36","v":0},{"$f":"BE_v2!L36","v":0},{"$f":"BE_v2!M36","v":0},{"$f":"BE_v2!N36","v":0},{"$f":"BE_v2!O36","v":0},{"$f":"BE_v2!P36","v":0},{"$f":"BE_v2!Q36","v":0},{"$f":"BE_v2!R36","v":0},{"$f":"BE_v2!S36","v":0},{"$f":"BE_v2!T36","v":0},{"$f":"BE_v2!U36","v":0},{"$f":"BE_v2!V36","v":0},{"$f":"BE_v2!W36","v":0},{"$f":"BE_v2!X36","v":0},{"$f":"BE_v2!Y36","v":0},{"$f":"BE_v2!Z36","v":0},{"$f":"BE_v2!AA36","v":0},{"$f":"BE_v2!AB36","v":0},{"$f":"BE_v2!AC36","v":0},{"$f":"BE_v2!AD36","v":0},{"$f":"BE_v2!AE36","v":0},{"$f":"BE_v2!AF36","v":3.6804788533073562E-4},{"$f":"BE_v2!AG36","v":-1.3591790142014615E-4},{"$f":"BE_v2!AH36","v":0},{"$f":"BE_v2!AI36","v":4.3317927274230672E-5},{"$f":"BE_v2!AJ36","v":3.3512381661937596E-6},{"$f":"BE_v2!AK36","v":-4.6021630950576764E-11},{"$f":"BE_v2!AL36","v":-6.1899368068998872E-4},{"$f":"BE_v2!AM36","v":-1.3803582135321624E-4},{"$f":"BE_v2!AN36","v":-3.5359284944469493E-10},{"$f":"BE_v2!AO36","v":6.424305256056001E-4},{"$f":"BE_v2!AP36","v":7.3437539645504479E-6},{"$f":"BE_v2!AQ36","v":-7.3194210709337515E-6},{"$f":"BE_v2!AR36","v":3.0238722151715303E-5},{"$f":"BE_v2!AS36","v":-7.2667055419223248E-6},{"$f":"BE_v2!AT36","v":2.4389123971513271E-6},{"$f":"BE_v2!AU36","v":1.0618189688768598E-5},{"$f":"BE_v2!AV36","v":-1.4430376931440225E-5},{"$f":"BE_v2!AW36","v":2.4811176952424518E-5},{"$f":"BE_v2!AX36","v":3.8240027064040394E-5},{"$f":"BE_v2!AY36","v":-1.1859569479660825E-6},{"$f":"BE_v2!AZ36","v":6.0067514670275601E-5},{"$f":"BE_v2!BA36","v":-1.4925427579456918E-5},{"$f":"BE_v2!BB36","v":5.4757261345461661E-6},{"$f":"BE_v2!BC36","v":-1.1927928365497442E-5},{"$f":"BE_v2!BD36","v":1.1692132650953369E-8},{"$f":"BE_v2!BE36","v":-2.6646951312159217E-10},{"$f":"BE_v2!BF36","v":1.7161809903742942E-8},{"$f":"BE_v2!BG36","v":-1.0396261990175404E-8},{"$f":"BE_v2!BH36","v":-2.8687446862463162E-10},{"$f":"BE_v2!BI36","v":9.4669198999614013E-6},{"$f":"BE_v2!BJ36","v":5.1983534531646614E-5},{"$f":"BE_v2!BK36","v":-4.9577934529559942E-6},{"$f":"BE_v2!BL36","v":3.5265175918341995E-9},{"$f":"BE_v2!BM36","v":-4.8330612331444547E-3},{"$f":"BE_v2!BN36","v":1.9244401941453937E-6},{"$f":"BE_v2!BO36","v":-3.5071346093651368E-6},{"$f":"BE_v2!BP36","v":5.9084003217746428E-8},{"$f":"BE_v2!BQ36","v":-4.1442301118577163E-8},{"$f":"BE_v2!BR36","v":-2.8794872042325892E-10},{"$f":"BE_v2!BS36","v":3.1298297095028182E-5},{"$f":"BE_v2!BT36","v":-2.8123077511932326E-5},{"$f":"BE_v2!BU36","v":-3.3068630444194058E-5},{"$f":"BE_v2!BV36","v":-2.1763071066702167E-5},{"$f":"BE_v2!BW36","v":-7.5096113417150098E-3},{"$f":"BE_v2!BX36","v":-5.3351042743426946E-5},{"$f":"BE_v2!BY36","v":-1.3508631995688691E-4},{"$f":"BE_v2!BZ36","v":-1.3470296525236458E-5},{"$f":"BE_v2!CA36","v":9.2875729212904545E-6},{"$f":"BE_v2!CB36","v":6.6140503666822781E-5},{"$f":"BE_v2!CC36","v":4.9604911978917698E-5},{"$f":"BE_v2!CD36","v":-3.7948779518570674E-5},{"$f":"BE_v2!CE36","v":1.3383669717582924E-4},{"$f":"BE_v2!CF36","v":-2.3638730614616854E-7},{"$f":"BE_v2!CG36","v":8.4542494308836869E-6},{"$f":"BE_v2!CH36","v":-5.2966704853996127E-5},{"$f":"BE_v2!CI36","v":-4.734960726190951E-5},{"$f":"BE_v2!CJ36","v":-3.6581022871698399E-5},{"$f":"BE_v2!CK36","v":-1.1879356766303362E-4},{"$f":"BE_v2!CL36","v":3.1026264335931586E-5},{"$f":"BE_v2!CM36","v":3.1662161730228178E-6},{"$f":"BE_v2!CN36","v":5.3581156607251934E-5},{"$f":"BE_v2!CO36","v":3.800410786290731E-5},{"$f":"BE_v2!CP36","v":9.0689920070052832E-6},{"$f":"BE_v2!CQ36","v":1.3375641675583694E-5},{"$f":"BE_v2!CR36","v":-2.6372245696570928E-5},{"$f":"BE_v2!CS36","v":-3.7281184971177384E-5},{"$f":"BE_v2!CT36","v":1.0259381774679888E-7},{"$f":"BE_v2!CU36","v":-1.2177601523249981E-5},{"$f":"BE_v2!CV36","v":-1.3849438262880653E-10},{"$f":"BE_v2!CW36","v":-1.2292581692191495E-5},{"$f":"BE_v2!CX36","v":3.3413998681841584E-7},{"$f":"BE_v2!CY36","v":2.4834894792324924E-6},{"$f":"BE_v2!CZ36","v":-1.2788445749922772E-5},{"$f":"BE_v2!DA36","v":1.2354856184219887E-5},{"$f":"BE_v2!DB36","v":-2.5159020062670567E-5},{"$f":"BE_v2!DC36","v":1.0807081698011034E-5},{"$f":"BE_v2!DD36","v":-1.3032190421216616E-5},{"$f":"BE_v2!DE36","v":-6.6972683799779165E-5},{"$f":"BE_v2!DF36","v":-1.1384835943337168E-4},{"$f":"BE_v2!DG36","v":5.2204709213743428E-5}]

{"sheet":"BE_V3","index":30,"n_rows":187,"n_cols":15,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Balanço de energia"]
[]
[]
["Empresa","BE","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
["Consolidado",null,"2022","2022","2022","2022","2023","2023","2023","2023","2024","2024","2024","2024","2024"]
["Consolidado","Energia Injetada SIN",10862005.713653,10243194.286171999,10798650.393912138,10920585.422382001,10829358.50862,10509141.536314001,11554509.228391999,12467232.302314999,12105760.939275,11533712.216463,11579163.037372001,12006765.413514998,11608789.993938999]
["Consolidado","Energia Injetada GD",603018.98247119307,657603.53925157199,723106.47362839908,848814.69913462107,952682.63197004516,1045650.2693661859,1123264.3618162689,1317412.0365072703,1429261.7156888379,1471450.5986087916,1664431.6358327258,1859957.7418299215,2076401.0955208121]
["Consolidado","Energia Injetada SISOL",79814.695406999992,66217.319713999997,72982.482999999993,73728.353000000003,65522.374000000011,64293.671999999999,60653.861000000004,62224.731999999996,59272.718999999997,60189.406000000003,62188.838000000003,55427.725999999988,8810.4159999999993]
["Consolidado","Energia Injetada Total",{"$f":"SUM(C7:C9)","v":11544839.391531192},{"$f":"SUM(D7:D9)","v":10967015.145137571},11594739.350540537,11843128.474516623,11847563.514590045,11619085.477680188,12738427.451208267,13846869.070822269,13594295.373963838,13065352.221071791,13305783.511204725,{"$f":"SUM(N7:N9)","v":13922150.881344918},13694001.50545981]
["Consolidado","Consumo Cativo",7478838.1141217537,7255629.2725589117,7296236.8307782952,7608404.3294638237,7341204.4688413972,7358658.4760506656,7405694.7326630931,8457581.8797320686,8034459.5145486444,7914836.4828177746,7491351.2776754368,8286469.280120153,7787963.8723271722]
["Consolidado","Suprimentos",12667.587521000001,12887.137413,14645.64388,14090.909679999999,12434.651676666668,9556.8941600000016,9317.0155599999998,9926.1184399999984,9761.75144,9480.2973999999977,9991.8765999999996,9073.3094399999973,5207.5408119999984]
["Consolidado","Consumo Livres",1926694.7081059997,1925671.5784019998,2043448.3114430001,1984766.7744600002,2069129.5983799999,2105888.1897030002,2334280.7101380001,2382652.1249699998,2496211.2232212666,2605818.4135527522,2819149.3144274559,2801994.9929851252,2877060.1991461301]
["Consolidado","Energia de Conexão (Uso de distribuição)",119298.14958799985,69275.854213000101,61051.043129999991,106898.92475999992,126336.73823499997,87901.57259700002,89164.935578999924,97368.436571000027,126018.71417000017,98555.744047999819,97075.174212999846,201613.51659099991,188432.90314699995]
["Consolidado","Consumo Não Faturado",4776.6453661429714,-155750.58567986501,76998.474313721963,100145.07894522905,15017.776492570993,-106936.71165954001,233130.10469131093,131373.02258484016,28079.91462934624,-247661.91140642058,110265.81561952822,107225.96459075907,-118801.00801001987]
["Consolidado","Compensação GD",475869.87700000009,517549.13,613887.72499999986,670750.52807185112,728848.84416680003,800463.6696812351,925723.182535809,1108089.93631498,1070930.2704051801,1024145.9365863869,1020500.2213389151,1120184.7373325629,1102009.6320669048]
["Consolidado","Energia Distribuída",{"$f":"SUM(C11:C16)","v":10018145.081702897},{"$f":"SUM(D11:D16)","v":9625262.3869070467},10106268.028545016,10485056.545380903,10292972.077792436,10255532.090532361,10997310.681167213,12186991.51861289,11765461.388414437,11405174.962998493,11548333.679874336,{"$f":"SUM(N11:N16)","v":12526561.8010596},11841873.139489187]
["Consolidado","Energia Faturada",{"$f":"C17-C15-C16","v":9537498.5593367536},{"$f":"D17-D15-D16","v":9263463.8425869104},9415381.8292312957,9714160.938363824,9549105.457133064,9562005.1325106658,9838457.393940093,10947528.559713069,10666451.20337991,10628690.937818525,10417567.642915893,{"$f":"N17-N15-N16","v":11299151.099136278},10858664.515432302]
["Consolidado","Perdas Internas",{"$f":"C10-C17","v":1526694.3098282944},{"$f":"D10-D17","v":1341752.7582305241},1488471.321995521,1358071.9291357193,1554591.4367976096,1363553.3871478271,1741116.7700410541,1659877.5522093792,1828833.9855494015,1660177.2580732983,1757449.8313303888,{"$f":"N10-N17","v":1395589.0802853182},1852128.3659706227]
["Consolidado","Número de Consumidores Cativos",8253961,8298414,8347878,8407131,8447622,8492913,8536440,8586934,8621871,8669425,8733647,8787447,8825960]
[{"$f":"A20","v":"Consolidado"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":5728789.1690426106},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":5796875.6045909105},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":5741920.985822726},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":5716575.337800337},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":5744499},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":5766259.3060036749},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":6019773.1430229479},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":6319038.3462563688},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":6592581.6751576038},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":6890712.8734984342},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":6906927.3682000004},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":6642003.7132879999},{"$f":"INDEX(Perdas!$10:$29,MATCH(\"Total Distribuidoras\",Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":6663299.5738761295}]
[{"$f":"A21","v":"Consolidado"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":0.12673391356292898},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":0.12713450178313399},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":0.12499345213399399},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":0.123766924830195},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":0.1242},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":0.122926653037603},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":0.12525482120095949},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":0.12620000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":0.12726999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":0.1294276387288921},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":0.12829999999999997},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":0.12323645013619559},{"$f":"INDEX(Perdas!$73:$92,MATCH(\"Total Distribuidoras\",Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":0.12342791132687102}]
[{"$f":"A22","v":"Consolidado"},"Verificação",null,null,null,{"$f":"(F21/((F10+E10+D10+C10))-F22)","v":6.424305256056001E-4},{"$f":"(G21/((G10+F10+E10+D10))-G22)","v":-1.1859569479660825E-6},9.4669198999475235E-6,3.1298297095028182E-5,4.9604911978917698E-5,3.1662161730228178E-6,-1.229258169216374E-5,5.2204709213771183E-5,2.0216210759788078E-5,-4.4202417343319755E-6]
["EMT"]
["EMT","Energia Injetada SIN",2737373.5830919999,2721651.6586440001,3081318.8262851387,2811260.349221,2738834.6532460004,2777771.8911530003,3290298.0847760001,3399564.7950109998,3063711.1523890006,2980241.8927490003,3189932.5472370004,3066271.3519839994,2834181.9372239998]
["EMT","Energia Injetada GD",253060.59504627201,288626.05646136694,296119.693355656,329634.61047564296,367669.77880782704,416538.88823603094,442922.253152719,510808.17003551405,545836.91950784496,584764.45611919684,678963.01362129697,702551.40063587006,778568.16210515215]
["EMT","Energia Injetada SISOL",1807.2450000000001,1869.3009999999999,1433.6470000000002,0,0,0,0,0,0,0,0,0,0]
["EMT","Energia Injetada Total",{"$f":"SUM(C25:C27)","v":2992241.423138272},{"$f":"SUM(D25:D27)","v":3012147.0161053669},3378872.1666407948,3140894.9596966431,3106504.4320538277,3194310.7793890312,3733220.3379287189,3910372.9650465138,3609548.0718968455,3565006.3488681973,3868895.5608582972,{"$f":"SUM(N25:N27)","v":3768822.7526198695},3612750.0993291521]
["EMT","Consumo Cativo",1788761.8887489019,1856020.6585819009,1956403.7872695457,1972287.49191989,1756826.196669664,1827495.5083438032,1988138.6800965848,2275454.553331349,1974176.6857682981,1908714.5734016248,1940469.045938869,2159347.5609032428,1839363.5859136458]
["EMT","Suprimentos",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Consumo Livres",535207.02201800002,568326.76009999984,618836.28899999999,563922.84600000014,569706.15399999998,617965.60311799997,702665.86415400007,702215.40097000008,704086.82063299092,750284.11261751701,830288.54287844896,829293.27129610465,828092.77206313051]
["EMT","Energia de Conexão (Uso de distribuição)",581.18625599995721,628.20265600003768,600.08287899999414,801.71312299987767,639.1117170000216,612.48474700003862,618.13475299999118,372.37932900001761,590.41149500012398,654.30891899997368,629.44992699986324,599.57667399989441,473.74860199983232]
["EMT","Consumo Não Faturado",21909.826375473989,-63243.083213474019,84775.934837999986,-15409.050999999978,6505.8749028000166,-15687.674544600013,106568.75297029899,4543.5736715010135,-43343.264411545766,-18490.782059852325,69715.278141398099,-14486.156485410989,-57734.811124789005]
["EMT","Compensação GD",187876.09299999999,213246.774,267765.77799999999,275147.701,276438.94401033298,316309.335917358,399274.77959140099,443398.53628319909,411579.66451990796,391055.56050555804,428666.67391670798,437575.26933981595,409770.637836729]
["EMT","Energia Distribuída",{"$f":"SUM(C29:C34)","v":2534336.0163983754},{"$f":"SUM(D29:D34)","v":2574979.3121244269},2928381.8719865456,2796750.7010428896,2610116.2812997974,2746695.2575815613,3197266.211565285,3425984.4435850494,3047090.3180046515,3032217.7733838474,3269768.990802424,{"$f":"SUM(N29:N34)","v":3412329.5217277519},3019965.9332907167]
["EMT","Energia Faturada",{"$f":"C35-C33-C34","v":2324550.0970229018},{"$f":"D35-D33-D34","v":2424975.6213379009},2575840.1591485459,2537012.0510428897,2327171.462386664,2446073.5962088034,2691422.6790035851,2978042.333630349,2678853.9178962894,2659652.9949381417,2771387.0387443183,{"$f":"N35-N33-N34","v":2989240.4088733466},2667930.1065787766]
["EMT","Perdas Internas",{"$f":"C28-C35","v":457905.40673989663},{"$f":"D28-D35","v":437167.70398093993},450490.29465424921,344144.25865375344,496388.15075403033,447615.52180746989,535954.1263634339,484388.52146146446,562457.75389219401,532788.57548434986,599126.57005587313,{"$f":"N28-N35","v":356493.2308921176},592784.16603843542]
["EMT","Número de Consumidores Cativos",1565945,1577570,1585885,1597977,1605042,1619316,1626856,1638772,1644635,1653184,1671386,1684546,1687404]
[{"$f":"A38","v":"EMT"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":1645403.8878060444},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":1699118.4532350269},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":1710847.2631572394},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":1694385.0609786711},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":1732820},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":1744241.7015515722},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":1829015.4818870872},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":1964375},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":2028726.4189589543},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":2115636.9889238542},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":2178777},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":2050857.6967230001},{"$f":"INDEX(Perdas!$10:$29,MATCH($A39,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":2080271.8336671691}]
[{"$f":"A39","v":"EMT"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":0.1375353},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":0.139469062049693},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":0.13796300530875499},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":0.13492131770153451},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":0.1371},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":0.135990047495438},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":0.13877345320141071},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":0.1409},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":0.140459},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":0.14271979567607038},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":0.1457},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":0.13837344831743439},{"$f":"INDEX(Perdas!$73:$92,MATCH($A40,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":0.14042082100430678}]
[{"$f":"A40","v":"EMT"},"Verificação",null,null,null,{"$f":"(F39/((F28+E28+D28+C28))-F40)","v":3.6804788533073562E-4},{"$f":"(G39/((G28+F28+E28+D28))-G40)","v":7.3437539645226924E-6},{"$f":"(H39/((H28+G28+F28+E28))-H40)","v":6.0067514670275601E-5},{"$f":"(I39/((I28+H28+G28+F28))-I40)","v":5.1983534531646614E-5},{"$f":"(J39/((J28+I28+H28+G28))-J40)","v":-2.8123077511932326E-5},{"$f":"(K39/((K28+J28+I28+H28))-K40)","v":-3.7948779518542919E-5},{"$f":"(L39/((L28+K28+J28+I28))-L40)","v":5.3581156607224179E-5},{"$f":"(M39/((M28+L28+K28+J28))-M40)","v":3.3413998681841584E-7},8.3204049072471697E-5,-8.7270869123801109E-6]
["EMS"]
["EMS","Energia Injetada SIN",1825897.7888249999,1467374.8624749999,1524609.156005,1618834.9645870002,1699393.5888920003,1437825.04657,1619086.4079329998,1894190.5909420005,1943681.0201710004,1677854.729764,1601637.4153360003,1734489.0398660002,1775113.6708490001]
["EMS","Energia Injetada GD",109193.47507650001,111251.97250457201,130455.29767514599,170048.11656149302,189284.97646872501,213300.30129942598,232160.377633875,276005.790342825,327383.32857268699,317175.28738805698,348915.16853069892,424236.84843164985,489228.34728824301]
["EMS","Energia Injetada SISOL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Energia Injetada Total",{"$f":"SUM(C43:C45)","v":1935091.2639015},{"$f":"SUM(D43:D45)","v":1578626.8349795719},1655064.453680146,1788883.0811484931,1888678.5653607254,1651125.347869426,1851246.7855668748,2170196.3812848255,2271064.3487436874,1995030.017152057,1950552.5838666991,{"$f":"SUM(N43:N45)","v":2158725.88829765},2264342.0181372431]
["EMS","Consumo Cativo",1216883.7822172518,1026994.9038281911,969701.6055448628,1015206.423758887,1078192.238785241,1024800.127943627,956139.40489805804,1201905.9704924761,1212250.7829751601,1139599.8697610453,967114.69986576703,1162987.231244077,1170624.4478080068]
["EMS","Suprimentos",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Consumo Livres",379525.73786600004,366078.92122800002,400601.93599999999,377790.48194900004,418111.81199999992,383422.62299999996,432102.52100000007,434380.03700000007,472961.292432944,489654.0180971619,567455.300738686,494523.330702401,523696.65451924503]
["EMS","Energia de Conexão (Uso de distribuição)",6192.2147249999689,5544.9359180000029,6100.7632279999671,6210.3990110000013,5403.6208539999789,4902.7468029999873,6350.2437220000429,7181.1330339999986,7452.9678290000302,6756.0215049999533,6888.3032899999525,6904.2808860000223,6356.5921770000132]
["EMS","Consumo Não Faturado",-4837.6200193309924,-77059.996493037033,8538.6775123680127,63179.100945229002,-1842.7932152290014,-60827.676260000007,42839.316530000011,50912.377198978065,28428.361862907885,-104649.92302535003,5357.5929634640925,70321.946275605005,-20588.80602722097]
["EMS","Compensação GD",92251.502999999997,88020.115000000005,99928.26,115136.93700000001,146489.57060752501,155164.32794648901,171451.615222586,236976.14444787597,243656.43902595699,222363.54811718297,198355.39640045603,241833.545405938,257122.47759718401]
["EMS","Energia Distribuída",{"$f":"SUM(C47:C52)","v":1690015.6177889206},{"$f":"SUM(D47:D52)","v":1409578.879481154},1484871.2422852307,1577523.3426641158,1646354.4490315369,1507462.1494331157,1608883.1013726441,1931355.6621733301,1964749.8441259689,1753723.5344550402,1745171.2932583732,{"$f":"SUM(N47:N52)","v":1976570.3345140212},1937211.3660742147]
["EMS","Energia Faturada",{"$f":"C53-C51-C52","v":1602601.7348082517},{"$f":"D53-D51-D52","v":1398618.7609741911},1376404.3047728627,1399207.304718887,1501707.6716392408,1413125.4977466268,1394592.169620058,1643467.1405264761,1692665.0432371041,1636009.9093632074,1541458.303894453,{"$f":"N53-N51-N52","v":1664414.842832478},1700677.6945042517]
["EMS","Perdas Internas",{"$f":"C46-C53","v":245075.64611257939},{"$f":"D46-D53","v":169047.95549841784},170193.21139491536,211359.73848437727,242324.11632918846,143663.19843631028,242363.68419423071,238840.71911149542,306314.50461771851,241306.48269701679,205381.29060832597,{"$f":"N46-N53","v":182155.55378362886},327130.65206302842]
["EMS","Número de Consumidores Cativos",1089994,1094593,1097841,1105062,1113595,1117501,1122781,1129671,1132886,1138002,1147828,1152666,1153021]
[{"$f":"A56","v":"EMS"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":832819.57421163085},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":849400.71486068447},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":799315.27189644845},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":794730.83159449114},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":791979},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":766590.87893904035},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":839395.38874612097},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":867025},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":932056.92118409951},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":1029269.7637299998},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":992436},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":935087.75606500008},{"$f":"INDEX(Perdas!$10:$29,MATCH($A57,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":955676.26016325597}]
[{"$f":"A57","v":"EMS"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":0.1183206},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":0.12084996106720601},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":0.11385066165323099},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":0.11435969257435653},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":0.11460000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":0.109782703482184},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":0.11691347178151514},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":0.11470000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":0.11719999999999998},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":0.12415688003751015},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":0.11833},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":0.11159954242048487},{"$f":"INDEX(Perdas!$73:$92,MATCH($A58,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":0.11419852802675315}]
[{"$f":"A58","v":"EMS"},"Verificação",null,null,null,{"$f":"(F57/((F46+E46+D46+C46))-F58)","v":-1.3591790142014615E-4},{"$f":"(G57/((G46+F46+E46+D46))-G58)","v":-7.3194210709337515E-6},{"$f":"(H57/((H46+G46+F46+E46))-H58)","v":-1.4925427579470796E-5},{"$f":"(I57/((I46+H46+G46+F46))-I58)","v":-4.9577934529559942E-6},{"$f":"(J57/((J46+I46+H46+G46))-J58)","v":-3.3068630444194058E-5},{"$f":"(K57/((K46+J46+I46+H46))-K58)","v":1.3383669717582924E-4},{"$f":"(L57/((L46+K46+J46+I46))-L58)","v":3.800410786290731E-5},{"$f":"(M57/((M46+L46+K46+J46))-M58)","v":2.4834894792324924E-6},4.7756648482361053E-5,-1.3513956977351249E-6]
["EPB"]
["EPB","Energia Injetada SIN",1540059.7307169999,1463502.6684679999,1428975.354546,1623512.987462,1590727.9750929999,1546762.8704950002,1536663.633923,1737074.852092,1770254.7006630001,1692258.9712470002,1605888.0642870001,1818883.1378780003,1773009.4755590002]
["EPB","Energia Injetada GD",58395.02405575,57775.304768599992,69247.308824674998,82584.106629550006,91432.294090650001,91284.340612570988,97143.105353641004,117665.308855368,115085.55061310297,110376.46348861596,126148.97681242596,153432.863582458,153467.81754840203]
["EPB","Energia Injetada SISOL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Energia Injetada Total",{"$f":"SUM(C61:C63)","v":1598454.75477275},{"$f":"SUM(D61:D63)","v":1521277.9732365999},1498222.6633706749,1706097.09409155,1682160.2691836499,1638047.2111075711,1633806.739276641,1854740.160947368,1885340.2512761031,1802635.4347356162,1732037.0410994261,{"$f":"SUM(N61:N63)","v":1972316.0014604582},1926477.2931074023]
["EPB","Consumo Cativo",1124378.450529288,1079830.4542078569,1026464.6518860679,1139485.127373938,1171047.3501889133,1135970.3091054549,1033560.516504202,1188619.9453151301,1230180.4296204923,1226243.582153002,1116308.9411486231,1249247.8883050301,1259198.7009139599]
["EPB","Suprimentos",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Consumo Livres",233398.68527000002,232897.07092299999,240296.54292000001,245317.19850100001,242890.60000000003,259031.49100000004,285178.12300000002,290995.69299999997,299855.8169806166,314643.9432580861,311493.11703791161,329053.23874939285,339345.33012172859]
["EPB","Energia de Conexão (Uso de distribuição)",11070.452382999967,10688.074688000022,9573.5585259999789,11421.460151000007,11099.758392999967,10886.175484000007,10573.970937999955,12551.667347999988,13146.492786000017,12549.950872999965,11234.795744000003,12999.841791999992,12716.240219000028]
["EPB","Consumo Não Faturado",-7821.1460000000188,-4843.8446283779558,-22842.597371622025,31587.243999999984,-6918.994449999991,-19567.225372439989,24641.128150712975,32172.03000172702,15211.319608730002,-29461.882292255032,-8326.0308894270274,36109.623607233108,-14332.401661651005]
["EPB","Compensação GD",47035.425999999999,49121.817000000003,52836.837,65245.932999999997,71376.263227030999,74176.117734662999,72843.551469808997,90723.241882699018,89216.280099782001,85677.249134253987,80013.842075152992,95120.601355581995,94147.065705938003]
["EPB","Energia Distribuída",{"$f":"SUM(C65:C70)","v":1408061.868182288},{"$f":"SUM(D65:D70)","v":1367693.5721904789},1306328.992960446,1493056.9630259378,1489494.9773589445,1460496.8679516779,1426797.2900627239,1615062.577547556,1647610.3390956209,1609652.843126087,1510724.6651162608,{"$f":"SUM(N65:N70)","v":1722531.193809238},1691074.9352989756]
["EPB","Energia Faturada",{"$f":"C71-C69-C70","v":1368847.588182288},{"$f":"D71-D69-D70","v":1323415.5998188569},1276334.753332068,1396223.7860259379,1425037.7085819133,1405887.9755894549,1329312.6104422021,1492167.30566313,1543182.7393871089,1553437.4762840881,1439036.8539305348,{"$f":"N71-N69-N70","v":1591300.9688464229},1611260.2712546885]
["EPB","Perdas Internas",{"$f":"C64-C71","v":190392.88659046195},{"$f":"D64-D71","v":153584.40104612103},191893.67041022889,213040.13106561219,192665.29182470543,177550.34315589326,207009.44921391713,239677.58339981199,237729.91218048218,192982.59160952922,221312.37598316534,{"$f":"N64-N71","v":249784.80765122012},235402.35780842672]
["EPB","Número de Consumidores Cativos",1742865,1751463,1762216,1771987,1783240,1793477,1804960,1814476,1826860,1838948,1848594,1865697,1876766]
[{"$f":"A74","v":"EPB"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":0},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":0},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":0},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":0},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":751183},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":775149.56236942066},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":790265.43508420791},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":816902.34625636879},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":862366.24626122788},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":877799.86261891702},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":891682.55},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":901810.58437900001},{"$f":"INDEX(Perdas!$10:$29,MATCH($A75,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":899451.47121385089}]
[{"$f":"A75","v":"EPB"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":0},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":0},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":0},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":0},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":0.11720000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":0.1188},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":0.11865648701342729},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":0.12},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":0.1229857353474705},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":0.12230641905543545},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":0.12258500000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":0.12195990332413661},{"$f":"INDEX(Perdas!$73:$92,MATCH($A76,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":0.12100134569511838}]
[{"$f":"A76","v":"EPB"},"Verificação",null,null,null,{"$f":"(F75/((F64+E64+D64+C64))-F76)","v":0},{"$f":"(G75/((G64+F64+E64+D64))-G76)","v":3.0238722151715303E-5},{"$f":"(H75/((H64+G64+F64+E64))-H76)","v":5.4757261345461661E-6},{"$f":"(I75/((I64+H64+G64+F64))-I76)","v":3.5265175779564117E-9},{"$f":"(J75/((J64+I64+H64+G64))-J76)","v":-2.1763071066688289E-5},{"$f":"(K75/((K64+J64+I64+H64))-K76)","v":-2.3638730616004633E-7},{"$f":"(L75/((L64+K64+J64+I64))-L76)","v":9.0689920069914054E-6},{"$f":"(M75/((M64+L64+K64+J64))-M76)","v":-1.2788445749908894E-5},3.2856669540504146E-5,-1.0614407523895641E-6]
["ESS"]
["ESS","Energia Injetada SIN",1305088.5815800002,1144357.1768429999,1162974.308613,1219348.7996400001,1266806.1779570002,1142757.2385110001,1234369.0737029999,1370562.2664369999,1404398.6994940001,1279939.3623270001,1238399.0550540001,1320501.6038019997,1377802.8553840001]
["ESS","Energia Injetada GD",50318.272991963007,51232.539395170003,56327.869218899999,76620.889549853004,80034.873882522996,83831.619782301001,85169.884696349007,111513.97342524098,132319.246718265,122935.75071968499,132891.756034474,158582.71043436401,186615.32071484398]
["ESS","Energia Injetada SISOL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","Energia Injetada Total",{"$f":"SUM(C79:C81)","v":1355406.8545719632},{"$f":"SUM(D79:D81)","v":1195589.7162381699},1219302.1778319001,1295969.6891898531,1346841.0518395233,1226588.858293301,1319538.9583993489,1482076.2398622409,1536717.9462122652,1402875.1130466852,1371290.811088474,{"$f":"SUM(N79:N81)","v":1479084.3142363636},1564418.176098844]
["ESS","Consumo Cativo",853327.98845787987,765532.14547018195,745400.1807807968,787493.56681246893,794187.40468571603,748946.7433793809,734820.84741148003,874742.81155420106,880316.50049726805,823803.74478321697,742195.13481306401,827823.45085061295,856377.78649795207]
["ESS","Suprimentos",6671.0585210000017,7029.8880330000011,8721.0918799999999,7577.8006800000003,6173.3276766666677,3414.1081600000002,2985.9475600000005,2973.768439999998,2721.98344,2615.5933999999979,3284.8346000000001,2370.0314399999984,1521.3693999999987]
["ESS","Consumo Livres",348496.39889399993,314977.95998499996,325167.37600000005,341763.09600000002,370733.82,346465.44400000002,367460.22500000009,386713.34499999997,417520.75911788928,398682.25897030625,410365.78704449354,436979.86271442554,456557.39102824096]
["ESS","Energia de Conexão (Uso de distribuição)",22770.020156999992,20234.663426000043,23623.907264999987,23312.206583000021,22438.691506000003,22394.982123999973,26931.558151999954,26201.298982999986,28703.28236100002,28596.623480999959,27967.203012000013,25522.746418999974,29630.190425000037]
["ESS","Consumo Não Faturado",4050.9759999999951,-18691.022469999996,2130.6234699999914,6526.9260000000213,3922.5447299999796,-9576.0388099999836,16185.193952999965,20765.292587296048,10620.385857743968,-38657.348788039992,8935.2313408170157,22431.305154681977,480.37870984600158]
["ESS","Compensação GD",41750.705000000002,42054.582000000002,45023.347999999998,55614.089,63519.620650926001,62512.299855161997,66975.312240774991,96115.137207852007,103496.68217408401,92941.931559450008,83266.531300958013,101153.64663919699,110052.76470830601]
["ESS","Energia Distribuída",{"$f":"SUM(C83:C88)","v":1277067.14702988},{"$f":"SUM(D83:D88)","v":1131138.216444182},1150066.5273957967,1222287.6850754688,1260975.4092493085,1174157.5387085427,1215359.0843172551,1407511.653772349,1443379.5934479854,1307982.8034059333,1276014.7221113325,{"$f":"SUM(N83:N88)","v":1416281.0432179174},1454619.880769345]
["ESS","Energia Faturada",{"$f":"C89-C87-C88","v":1231265.4660298799},{"$f":"D89-D87-D88","v":1107774.656914182},1102912.5559257967,1160146.670075469,1193533.2438683826,1121221.2776633808,1132198.5781234801,1290631.2239772009,1329262.5254161574,1253698.2206345233,1183812.9594695575,{"$f":"N89-N87-N88","v":1292696.0914240386},1344086.7373511931]
["ESS","Perdas Internas",{"$f":"C82-C89","v":78339.707542083226},{"$f":"D82-D89","v":64451.499793987954},69235.650436103344,73682.004114384297,85865.642590214731,52431.319584758254,104179.87408209383,74564.586089891847,93338.352764279814,94892.309640751919,95276.088977141539,{"$f":"N82-N89","v":62803.27101844619},109798.29532949906]
["ESS","Número de Consumidores Cativos",843786,848276,852557,855855,859780,862505,866081,871022,873831,877227,880675,884618,888513]
[{"$f":"A92","v":"ESS"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":287173.31018166663},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":295282.93102218618},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":271901.37651052861},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":285708.47642514994},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":293310},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":280276.37162777031},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":316194},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":317076},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":324482},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":366940},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":358076.50599999999},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":346396.07616200001},{"$f":"INDEX(Perdas!$10:$29,MATCH($A93,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":362094.34871273971}]
[{"$f":"A93","v":"ESS"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":5.6691569508E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":5.8189737088977497E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":5.3669579795790297E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":5.6350945410935133E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":5.7999999999999996E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":5.5090095976266101E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":6.5769223124953591E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":6.649999999999999E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":5.8299999999999998E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":6.3899999999999998E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":6.1800000000000008E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":5.9832571300326869E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A94,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":6.2249004824703073E-2}]
[{"$f":"A94","v":"ESS"},"Verificação",null,null,null,{"$f":"(F93/((F82+E82+D82+C82))-F94)","v":4.3317927274230672E-5},{"$f":"(G93/((G82+F82+E82+D82))-G94)","v":-7.2667055419223248E-6},{"$f":"(H93/((H82+G82+F82+E82))-H94)","v":-1.1927928365497442E-5},{"$f":"(I93/((I82+H82+G82+F82))-I94)","v":-4.8330612331444547E-3},{"$f":"(J93/((J82+I82+H82+G82))-J94)","v":-7.5096113417150098E-3},{"$f":"(K93/((K82+J82+I82+H82))-K94)","v":8.4542494308975646E-6},{"$f":"(L93/((L82+K82+J82+I82))-L94)","v":1.3375641675583694E-5},{"$f":"(M93/((M82+L82+K82+J82))-M94)","v":1.2354856184233765E-5},-5.6318217465309295E-6,-8.5464630512760431E-6]
["ERO"]
["ERO","Energia Injetada SIN",1056285.2627699999,1111388.5419429999,1251249.0148999998,1199377.2427440002,1101140.661882,1168414.772598,1330551.545344,1352872.0131939999,1223509.055868,1250375.3799869998,1331593.6134230001,1264385.0473679998,1118741.937221]
["ERO","Energia Injetada GD",46351.692182999992,54608.551062800005,56747.066899020007,57138.710858598992,66023.311435049982,74621.34009474999,78884.038453949994,82404.853452262003,87385.947819806999,105091.77161783699,108459.50588214801,122274.50109748,141114.91445574805]
["ERO","Energia Injetada SISOL",18075.449373000003,3958.6142189999996,4295.9129999999996,4126.3739999999998,3073.6099999999997,3211.3559999999998,3664.04,3812.42,3433.6870000000008,3381.3339999999998,3470.9470000000001,3563.5639999999999,3211.16]
["ERO","Energia Injetada Total",{"$f":"SUM(C97:C99)","v":1120712.404326},{"$f":"SUM(D97:D99)","v":1169955.7072248},1312291.9947990198,1260642.3276025993,1170237.58331705,1246247.46869275,1413099.6237979501,1439089.2866462618,1314328.690687807,1358848.4856048368,1443524.0663051479,{"$f":"SUM(N97:N99)","v":1390223.1124654799},1263068.0116767481]
["ERO","Consumo Cativo",765608.84977519501,798684.64520708099,853744.01990045188,870329.94223545305,792243.16951855097,842993.5183971629,894470.34025490296,944971.02969173808,840109.17163565394,875369.798742285,897809.88587351888,910150.75430712407,793038.50005015603]
["ERO","Suprimentos",165.34000000000003,197.43204000000003,246.375,268.96299999999997,192.261,0,0,0,0,0,0,0,0]
["ERO","Consumo Livres",65161.287579999997,65044.945855999998,72260.958067999993,73095.171999999991,74605.820999999996,78231.72,89607.831999999995,98562.693999999989,121462.87936299099,135348.7358600694,144388.64148882253,151273.50174278478,157256.01233109611]
["ERO","Energia de Conexão (Uso de distribuição)",1508.872998999992,1591.7857540000041,1852.345742999998,1816.0321549999935,1838.2494430000079,2145.5135549999977,2436.5608550000179,2587.0994220000139,2566.1565709999995,2769.5231989999884,3153.9154329999874,2988.4020580000069,2663.9998069999856]
["ERO","Consumo Não Faturado",-7256.5100000000239,1545.433916458016,12111.697083541992,9281.2270000000135,-7354.8146550000092,1663.6544244999968,27603.781473599985,1986.4515581240121,-3424.7466242139053,-23599.602883146115,22416.470670136012,-3423.6427850290202,-20173.600574409953]
["ERO","Compensação GD",36221.423000000003,42469.8,53162.447999999997,52157.478999999999,51507.120716286001,58746.777036406995,67934.198404487004,70230.639141139007,62204.751358175999,65231.283528407999,67283.087181881987,67434.518442166998,61231.790836654996]
["ERO","Energia Distribuída",{"$f":"SUM(C101:C106)","v":861409.26335419493},{"$f":"SUM(D101:D106)","v":909534.04277353897},993377.84379499394,1006948.8153904532,913031.80702283699,983781.18341306981,1082052.7129879901,1118337.9138130012,1022918.212303607,1055119.7384466163,1135052.0006473593,{"$f":"SUM(N101:N106)","v":1128423.5337650469},994016.70245049708]
["ERO","Energia Faturada",{"$f":"C107-C105-C106","v":832444.35035419499},{"$f":"D107-D105-D106","v":865518.80885708088},928103.69871145196,945510.1093904532,868879.50096155098,923370.75195216283,986514.73310990306,1046120.8231137382,964138.2075696449,1013488.0578013544,1045352.4427953414,{"$f":"N107-N105-N106","v":1064412.6581079089},952958.51218825206]
["ERO","Perdas Internas",{"$f":"C100-C107","v":259303.14097180509},{"$f":"D100-D107","v":260421.66445126105},318914.15100402583,253693.51221214607,257205.77629421302,262466.28527968016,331046.91080995998,320751.37283326057,291410.47838420002,303728.7471582205,308472.06565778865,{"$f":"N100-N107","v":261799.57870043302},269051.30922625097]
["ERO","Número de Consumidores Cativos",677511,681064,685964,695783,695399,697107,701240,703927,706360,709638,717362,716446,720580]
[{"$f":"A110","v":"ERO"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":1098438.3763939706},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":1097042.1414882019},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":1112772.0417874991},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":1092332.3832161091},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":1090235},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":1092279.945511621},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":1104452.7542828224},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":1171472},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":1205677.3612270611},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":1246929.4094645055},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":1224356.4544000002},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":1165410.5500469999},{"$f":"INDEX(Perdas!$10:$29,MATCH($A111,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":1143050.641512003}]
[{"$f":"A111","v":"ERO"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":0.23515385},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":0.232598911724123},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":0.231834411353638},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":0.2245899205289964},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":0.22190000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":0.21891923793307502},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":0.21697322294377541},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":0.22239999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":0.2228},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":0.22570000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":0.22039999999999998},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":0.21158718994433257},{"$f":"INDEX(Perdas!$73:$92,MATCH($A112,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":0.20951659517782709}]
[{"$f":"A112","v":"ERO"},"Verificação",null,null,null,{"$f":"(F111/((F100+E100+D100+C100))-F112)","v":3.3512381661937596E-6},{"$f":"(G111/((G100+F100+E100+D100))-G112)","v":2.4389123971513271E-6},{"$f":"(H111/((H100+G100+F100+E100))-H112)","v":1.1692132650953369E-8},{"$f":"(I111/((I100+H100+G100+F100))-I112)","v":1.9244401942009048E-6},{"$f":"(J111/((J100+I100+H100+G100))-J112)","v":-5.3351042743426946E-5},{"$f":"(K111/((K100+J100+I100+H100))-K112)","v":-5.2966704853996127E-5},{"$f":"(L111/((L100+K100+J100+I100))-L112)","v":-2.6372245696570928E-5},{"$f":"(M111/((M100+L100+K100+J100))-M112)","v":-2.5159020062670567E-5},3.9205282156784538E-5,-2.6327315788554628E-7]
["ESE"]
["ESE","Energia Injetada SIN",876402.92739800015,795069.11821600003,723057.75134000008,832312.29809900001,868883.86867500003,831952.50189500011,803264.36932599999,906029.16848900018,977899.64219100005,905210.39910199982,840457.83034699992,945696.86983599991,968282.47458400007]
["ESE","Energia Injetada GD",17646.710037999997,16049.770390350001,20203.271678650002,27063.639947870004,34081.060497475002,30382.0587739,34970.156003749995,48724.399591050002,48651.429144449998,42611.359833899995,50827.777115399993,66035.235942260013,68425.700323640005]
["ESE","Energia Injetada SISOL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Energia Injetada Total",{"$f":"SUM(C115:C117)","v":894049.63743600016},{"$f":"SUM(D115:D117)","v":811118.88860635005},743261.02301865013,859375.93804687005,902964.92917247501,862334.56066890014,838234.52532975003,954753.56808005017,1026551.07133545,947821.75893589982,891285.60746239987,{"$f":"SUM(N115:N117)","v":1011732.1057782599},1036708.1749076401]
["ESE","Consumo Cativo",619697.84711686405,573684.25548253197,525742.81428117095,588397.58238502895,614244.88801728503,588663.74031292298,542952.42843886791,619767.95598808909,653068.71267401904,629294.312876974,557168.88246102794,625900.49866971513,648536.9693798729]
["ESE","Suprimentos",3419.2074000000002,3245.4547399999992,2990.9369999999999,3477.2619999999997,3483.2970000000005,3405.1140000000005,3260.4979999999996,3744.1239999999998,3943.5280000000002,3625.3450000000003,3302.3429999999998,3719.7370000000001,3686.1714119999997]
["ESE","Consumo Livres",147880.31535499997,130554.96226,123834.84399999998,135155.33100000001,143502.80438000002,154877.07958499997,172331.009984,178328.79600000003,188269.4971143069,195200.0745648864,205024.91054418351,221815.66760926947,224272.67820806027]
["ESE","Energia de Conexão (Uso de distribuição)",12168.235167000006,11111.714934999996,9740.2129100000311,11573.871868000017,11954.016988999996,10874.737255000015,9996.9290690000053,12020.540752000001,12723.800629000005,10991.029893999978,9887.6358710000059,12060.513137000002,12021.544119000027]
["ESE","Consumo Não Faturado",-7832.1439899999968,-2215.7210260000138,-14938.143983999995,21847.380000000005,5272.7758999999933,-7452.6307499999966,-3469.9394686000014,13913.426646852997,15976.12567174701,-17063.674845802016,-7272.2745441979932,13939.792873680024,-1668.8383136800257]
["ESE","Compensação GD",16010.107,15570.428,16297.641,20904.697,27257.906928043998,27124.108934715005,26834.765243708,33646.291194813995,36173.491172984999,35064.239596338994,32363.232410742999,38696.191267034999,39312.530810995995]
["ESE","Energia Distribuída",{"$f":"SUM(C119:C124)","v":791343.5680488639},{"$f":"SUM(D119:D124)","v":731951.09439153201},663668.3052071709,781356.124253029,805715.68921432912,777492.14933763794,751905.69126697606,861421.13458175596,910155.15526205814,857111.32708639733,800474.72974275646,{"$f":"SUM(N119:N124)","v":916132.40055669961},926161.05561624898]
["ESE","Energia Faturada",{"$f":"C125-C123-C124","v":783165.60503886396},{"$f":"D125-D123-D124","v":718596.38741753204},662308.80819117092,738604.04725302896,773185.00638628507,757820.67115292291,728540.865491868,813861.41674008896,858005.53841732605,839110.7623358604,775383.77187621139,{"$f":"N125-N123-N124","v":863496.41641598463},888517.36311893305]
["ESE","Perdas Internas",{"$f":"C118-C125","v":102706.06938713626},{"$f":"D118-D125","v":79167.794214818045},79592.717811479233,78019.813793841051,97249.239958145889,84842.411331262207,86328.834062773967,93332.433498294209,116395.91607339191,90710.431849502493,90810.877719643409,{"$f":"N118-N125","v":95599.705221560318},110547.11929139111]
["ESE","Número de Consumidores Cativos",827565,831689,839588,847588,850891,856113,860133,868394,871688,876978,882211,892003,896884]
[{"$f":"A128","v":"ESE"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":345083.14754613093},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":347408.24378205917},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":350301.07640115416},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":339485.96310534212},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":334029},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":339704.29640812066},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":346319.5066001087},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":361753},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":380899.59530547832},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":386626.83225141413},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":391251.47690000001},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":393454.72683699999},{"$f":"INDEX(Perdas!$10:$29,MATCH($A129,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":387589.71679334668}]
[{"$f":"A129","v":"ESE"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":0.10254578149107385},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":0.10304155675040499},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":0.105061690432372},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":0.10263177946246083},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":0.1007},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":0.100864224208892},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":0.1000117404640041},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":0.1018},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":0.10350000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":0.10266265743207487},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":0.1024},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":0.10146537358309005},{"$f":"INDEX(Perdas!$73:$92,MATCH($A130,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":9.970030748193727E-2}]
[{"$f":"A130","v":"ESE"},"Verificação",null,null,null,{"$f":"(F129/((F118+E118+D118+C118))-F130)","v":-4.6021630950576764E-11},{"$f":"(G129/((G118+F118+E118+D118))-G130)","v":1.0618189688768598E-5},{"$f":"(H129/((H118+G118+F118+E118))-H130)","v":-2.6646952699937998E-10},{"$f":"(I129/((I118+H118+G118+F118))-I130)","v":-3.5071346093651368E-6},{"$f":"(J129/((J118+I118+H118+G118))-J130)","v":-1.3508631995688691E-4},{"$f":"(K129/((K118+J118+I118+H118))-K130)","v":-4.734960726190951E-5},{"$f":"(L129/((L118+K118+J118+I118))-L130)","v":-3.7281184971177384E-5},{"$f":"(M129/((M118+L118+K118+J118))-M130)","v":1.0807081698011034E-5},8.7292759482215931E-6,5.4091607720740953E-9]
["ETO"]
["ETO","Energia Injetada SIN",674534.99513399997,758755.38362999994,820527.90576700005,775417.61936300003,711817.48788799997,814174.39502799988,881525.10988500004,887125.7534289998,810654.31407700002,885855.18652900006,917425.874037,861640.78323499998,791310.05519400013]
["ETO","Energia Injetada GD",31523.070351957998,39080.238646749996,51837.648987674991,50321.3223402,57459.675504800005,67774.321447474998,83312.263313644013,87059.736369225007,84753.940755524993,98452.97881075101,121750.40322096298,122807.81776907301,117440.73678043897]
["ETO","Energia Injetada SISOL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Energia Injetada Total",{"$f":"SUM(C133:C135)","v":706058.06548595801},{"$f":"SUM(D133:D135)","v":797835.62227674993},872365.55475467502,825738.94170319999,769277.16339280002,881948.71647547488,964837.37319864403,974185.48979822476,895408.25483252504,984308.16533975105,1039176.277257963,{"$f":"SUM(N133:N135)","v":984448.60100407293},908750.79197443905]
["ETO","Consumo Cativo",482809.34761812404,542029.93393366912,584794.15010079998,579658.32590338693,505341.77039442706,567957.54978946398,612236.18641465006,652017.31280369707,575894.92201086204,642589.62654506904,633529.86260309489,674753.60195655213,556632.95038753701]
["ETO","Suprimentos",0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Consumo Livres",97983.448634,119503.858519,130908.94428499999,118510.742,115150.18299999999,128940.88099999999,138629.6,141196.41799999998,135749.46961099812,157447.9065949496,172480.66938433339,155724.69915272819,162179.07103214259]
["ETO","Energia de Conexão (Uso de distribuição)",2289.1317839999974,2991.7515769999882,2872.8350170000194,12262.591133000009,17175.775974999997,20466.326791,23330.178889999981,22425.294611000019,21092.044424999971,23536.113354000001,26342.038209999999,24381.207791000023,35251.446321000025]
["ETO","Consumo Não Faturado",4083.7610000000132,11534.837180000002,9159.7878199999977,-18409.361000000004,3014.0525100000086,14816.179549999986,9371.3918836820085,-8835.3638471820013,1047.0094962940057,4696.0810521479725,16351.140054058022,-28575.917816530025,476.81582100703963]
["ETO","Compensação GD",25986.304,33440.671999999999,42085.286999999997,44571.15,44402.197956479999,54966.916658542003,63597.636473091996,69172.93435681799,59185.790588937998,66473.272318545991,68694.747987264011,73421.126060686001,58895.205330238001]
["ETO","Energia Distribuída",{"$f":"SUM(C137:C142)","v":613151.99303612404},{"$f":"SUM(D137:D142)","v":709501.05320966919},769821.00422279991,736593.44803638686,685083.97983590711,787147.85378900589,847164.99366142403,875976.59592433297,792969.23613209219,894742.99986471259,917398.45823875046,{"$f":"SUM(N137:N142)","v":899704.71714443632},813435.48889192462]
["ETO","Energia Faturada",{"$f":"C143-C141-C142","v":583081.92803612398},{"$f":"D143-D141-D142","v":664525.54402966914},718575.92940279993,710431.65903638687,637667.72936942719,717364.75758046389,774195.96530465002,815639.02541469701,732736.43604686018,823573.64649401861,832352.57019742834,{"$f":"N143-N141-N142","v":854859.50890028034},754063.46774067963]
["ETO","Perdas Internas",{"$f":"C136-C143","v":92906.07244983397},{"$f":"D136-D143","v":88334.569067080738},102544.55053187511,89145.493666813127,84193.183556892909,94800.862686468987,117672.37953722,98208.893873891793,102439.01870043285,89565.165475038462,121777.8190192125,{"$f":"N136-N143","v":84743.883859636611},95315.303082514438]
["ETO","Número de Consumidores Cativos",636648,640960,645587,650631,654559,658368,662478,666344,669192,673457,678498,682115,685928]
[{"$f":"A146","v":"ETO"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":349446.37072571361},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":357062.50954876753},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":366820.47787864797},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":371104.60068642936},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":362392},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":368858.58915408188},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":383987.68839399389},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":394879},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":413125.48859898269},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":407886.19670973124},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":411992.66},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":398529.39212100004},{"$f":"INDEX(Perdas!$10:$29,MATCH($A147,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":391407.10839070368}]
[{"$f":"A147","v":"ETO"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":0.117022522661895},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":0.11780933874081199},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":0.11821855669563201},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":0.11651681102338224},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":0.111},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":0.110129037816242},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":0.1115658202618436},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":0.11},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":0.11119999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":0.10681163983318276},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":0.10583999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":0.10210265368526343},{"$f":"INDEX(Perdas!$73:$92,MATCH($A148,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":9.9933199630376016E-2}]
[{"$f":"A148","v":"ETO"},"Verificação",null,null,null,{"$f":"(F147/((F136+E136+D136+C136))-F148)","v":-6.189936806900026E-4},{"$f":"(G147/((G136+F136+E136+D136))-G148)","v":-1.4430376931454103E-5},{"$f":"(H147/((H136+G136+F136+E136))-H148)","v":1.7161809917620729E-8},{"$f":"(I147/((I136+H136+G136+F136))-I148)","v":5.9084003231624216E-8},{"$f":"(J147/((J136+I136+H136+G136))-J148)","v":-1.3470296525236458E-5},{"$f":"(K147/((K136+J136+I136+H136))-K148)","v":-3.6581022871698399E-5},{"$f":"(L147/((L136+K136+J136+I136))-L148)","v":1.0259381774679888E-7},{"$f":"(M147/((M136+L136+K136+J136))-M148)","v":-1.3032190421202738E-5},-3.1031589346058874E-6,9.2108787180800178E-8]
["EMR"]
["EMR","Energia Injetada SIN",584782.52702700009,521377.044666,516907.79560499993,546336.92627099995,582492.85484300007,512613.75879500003,521201.02453500009,571509.45306199999,590668.14012099989,545005.75108299998,539398.88382999995,655278.36905500002,618708.95013300003]
["EMR","Energia Injetada GD",30866.24139775,31981.416631212996,32512.584360176996,44391.404446412998,55912.833090745,56738.634932232002,53421.459033591003,67124.563347442003,71891.183822655992,71969.633758648997,73409.076473669003,85365.546854066997,112241.60284344997]
["EMR","Energia Injetada SISOL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","Energia Injetada Total",{"$f":"SUM(C151:C153)","v":615648.76842475007},{"$f":"SUM(D151:D153)","v":553358.46129721298},549420.37996517692,590728.33071741299,638405.6879337451,569352.393727232,574622.48356859107,638634.01640944195,662559.32394365594,616975.38484164898,612807.96030366898,{"$f":"SUM(N151:N153)","v":740643.91590906703},730950.55297644995]
["EMR","Consumo Cativo",370769.57724099798,355504.83403516695,353719.54146127379,364967.801404408,361912.150076702,351158.14865132998,339368.73710866401,378649.15410122898,377118.94720581698,367880.03576169501,345528.96102883096,365235.90486989997,379625.24181523197]
["EMR","Suprimentos",0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","Consumo Livres",104888.39432300001,113708.845053,116754.62124799998,114091.77959900002,119350.092,120134.98699999998,126007.01300000001,127457.85400000001,132732.2251610352,139641.62082365638,148725.33685411466,150432.31069801882,153192.51132212591]
["EMR","Energia de Conexão (Uso de distribuição)",62718.036116999981,16484.725258999999,6687.3375620000152,39500.650735999996,55787.513357999997,15618.605838000003,8927.3591999999771,14029.023092000003,39743.558074,12702.172823000001,10971.832726000022,115593.13383399998,86095.720276999986]
["EMR","Consumo Não Faturado",4282.1760000000049,-3199.363745434006,-2990.6482545659965,-3998.491,16308.524769999995,-11944.804897000004,1231.6617986170095,14432.082146383,3562.8342137770378,-11885.402825957055,-2340.3647198199906,8683.4401577860044,1268.5236290010362]
["EMR","Compensação GD",23938.616999999998,27665.047999999999,28902.703000000001,33075.513071850997,39143.592855460003,41907.766043164003,44850.124629554004,54990.277990440998,54055.043370806998,53809.79000102399,49650.176293446006,52908.391089885001,60046.184151114998]
["EMR","Energia Distribuída",{"$f":"SUM(C155:C160)","v":566596.8006809979},{"$f":"SUM(D155:D160)","v":510164.08860173292},503073.55501670775,547637.25381125906,592501.87306016206,516874.70263549394,520384.89573683497,589558.39133005287,607212.60802543617,562148.21658341831,552535.94218257163,{"$f":"SUM(N155:N160)","v":692853.18064958975},680228.18119447387]
["EMR","Energia Faturada",{"$f":"C161-C159-C160","v":538376.00768099795},{"$f":"D161-D159-D160","v":485698.40434716694},477161.50027127378,518560.2317394081,537049.75543470203,486911.7414893299,474303.10930866399,520136.03119322885,549594.73044085212,520223.82940835139,505226.13060894562,{"$f":"N161-N159-N160","v":631261.34940191871},618913.47341435787]
["EMR","Perdas Internas",{"$f":"C154-C161","v":49051.967743752175},{"$f":"D154-D161","v":43194.372695480066},46346.824948469177,43091.076906153932,45903.814873583033,52477.691091738059,54237.5878317561,49075.625079389079,55346.715918219765,54827.168258230668,60272.018121097353,{"$f":"N154-N161","v":47790.735259477282},50722.371781976079]
["EMR","Número de Consumidores Cativos",589429,590838,593803,595821,597514,599318,601384,602622,603784,605697,608419,610323,612183]
[{"$f":"A164","v":"EMR"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":185258.14786009799},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":186453.56361603001},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":180307.84288803799},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":181364.58289962471},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":178216},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":187499.84065593086},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":195421.09292501892},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":201693},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":210778.81778901958},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":213484.86899999998},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":219519.27},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":218236.30120099999},{"$f":"INDEX(Perdas!$10:$29,MATCH($A165,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":213566.8837621139}]
[{"$f":"A165","v":"EMR"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":8.2261311924237218E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":8.1663979288785604E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":7.8399999999999997E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":7.8679540847579596E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":7.6399999999999996E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":7.98583085481991E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":8.2348176944543536E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":8.3299999999999999E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":8.6320968235092541E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":8.5653072133524119E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":8.6800000000000016E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":8.2856212966191459E-2},{"$f":"INDEX(Perdas!$73:$92,MATCH($A166,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":7.9059843538021576E-2}]
[{"$f":"A166","v":"EMR"},"Verificação",null,null,null,{"$f":"(F165/((F154+E154+D154+C154))-F166)","v":-1.3803582135321624E-4},{"$f":"(G165/((G154+F154+E154+D154))-G166)","v":2.4811176952424518E-5},{"$f":"(H165/((H154+G154+F154+E154))-H166)","v":-1.0396261990175404E-8},{"$f":"(I165/((I154+H154+G154+F154))-I166)","v":-4.1442301118577163E-8},{"$f":"(J165/((J154+I154+H154+G154))-J166)","v":9.2875729212904545E-6},{"$f":"(K165/((K154+J154+I154+H154))-K166)","v":-1.1879356766301974E-4},{"$f":"(L165/((L154+K154+J154+I154))-L166)","v":-1.2177601523249981E-5},{"$f":"(M165/((M154+L154+K154+J154))-M166)","v":-6.697268379980692E-5},2.9245867683450055E-5,-1.3413718835814104E-6]
["EAC"]
["EAC","Energia Injetada SIN",261580.31710999997,259717.83128700001,289030.28085100005,294184.23499500001,269261.24014399998,276869.061269,337549.97896699997,348303.409659,320984.214301,316970.54367500002,314429.75382099999,339619.21049099998,351638.63779100002]
["EAC","Energia Injetada GD",5663.9013300000006,6997.6893907499998,9655.7326284999999,11011.898325,10783.828192249999,11178.764187500001,15280.824174750001,16105.241088342998,15954.168734500001,18072.896872100002,23065.95814165,24670.817082699996,29298.493460894002]
["EAC","Energia Injetada SISOL",59932.001033999986,60389.404495000002,67252.922999999995,69601.979000000007,62448.76400000001,61082.315999999999,56989.821000000004,58412.311999999998,55839.031999999999,56808.072,58717.891000000003,51864.161999999989,5599.2559999999994]
["EAC","Energia Injetada Total",{"$f":"SUM(C169:C171)","v":327176.21947399992},{"$f":"SUM(D169:D171)","v":327104.92517275002},365938.93647950003,374798.11232000001,342493.83233624999,349130.14145649999,409820.62414174998,422820.96274734294,392777.41503550002,391851.51254710002,396213.60296265001,{"$f":"SUM(N169:N171)","v":416154.18957369996},386536.38725189399]
["EAC","Consumo Cativo",256600.38241725002,257347.44181233202,280266.07955332403,290578.067670363,267209.300504899,270672.83012752095,304007.59153568506,321453.14645415795,291343.36216107401,301340.938792862,291225.863942642,311022.38901390007,284565.68956080894]
["EAC","Suprimentos",2411.9816000000001,2414.3626000000004,2687.24,2766.884,2585.7660000000001,2737.672,3070.5699999999997,3208.2260000000001,3096.24,3239.3589999999999,3404.6990000000001,2983.5409999999997,0]
["EAC","Consumo Livres",14153.418166000001,14578.254477999999,14786.799922000002,15120.127411000001,15078.312,16818.360999999997,20298.522000000001,22801.887000000002,23572.462807494696,24915.742766119394,28927.008456461801,32899.110320000007,32467.778520360403]
["EAC","Energia de Conexão (Uso de distribuição)",0,0,0,0,0,0,0,0,0,0,0,563.81399999999849,3223.4212000000007]
["EAC","Consumo Não Faturado",-1802.6739999999991,422.17480000000069,1053.1431999999913,5540.1040000000066,-3889.3940000000002,1639.5049999999974,8158.8173999999999,1483.1526211599994,1.888953906003735,-8549.3757381659962,5428.7726030999911,2225.573608743005,-6528.2684681229948]
["EAC","Compensação GD",4799.6989999999996,5959.8940000000002,7885.4229999999998,8897.0290000000005,8713.6272147149994,9556.0195547350013,11961.199260397001,12836.733810141999,11362.128094542999,11529.061825624998,12206.533772305,12041.447732257002,11430.975089743999]
["EAC","Energia Distribuída",{"$f":"SUM(C173:C178)","v":276162.80718325003},{"$f":"SUM(D173:D178)","v":280722.12769033201},306678.685675324,322902.21208136302,289697.61171961401,301424.38768225594,347496.70019608206,361783.1458854599,329376.0820170177,332475.72664644039,341192.87777450884,{"$f":"SUM(N173:N178)","v":361735.87567490019},325159.59590279037]
["EAC","Energia Faturada",{"$f":"C179-C177-C178","v":273165.78218325},{"$f":"D179-D177-D178","v":274340.058890332},297740.119475324,308465.07908136304,284873.37850489898,290228.86312752095,327376.68353568506,347463.25945415796,318012.06496856868,329496.04055898136,323557.57139910385,{"$f":"N179-N177-N178","v":347468.85433390015},320256.88928116934]
["EAC","Perdas Internas",{"$f":"C172-C179","v":51013.412290749897},{"$f":"D172-D179","v":46382.797482418013},59260.25080417603,51895.900238636998,52796.220616635983,47705.753774244047,62323.923945667921,61037.816861883039,63401.333018482313,59375.785900659626,55020.725188141165,{"$f":"N172-N179","v":54418.313898799766},61376.791349103616]
["EAC","Número de Consumidores Cativos",280218,281961,284437,286427,287602,289208,290527,291706,292635,296294,298674,299033,304681]
[{"$f":"A182","v":"EAC"},"Perdas MWh (12 meses)",{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(C$5,Perdas!$12:$12,0))*1000","v":214692.47041227191},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(D$5,Perdas!$12:$12,0))*1000","v":209000.88691405591},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(E$5,Perdas!$12:$12,0))*1000","v":210276.29716492762},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(F$5,Perdas!$12:$12,0))*1000","v":208552.35903467808},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(G$5,Perdas!$12:$12,0))*1000","v":210335},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(H$5,Perdas!$12:$12,0))*1000","v":211658.11978611688},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(I$5,Perdas!$12:$12,0))*1000","v":214721.79510358689},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(J$5,Perdas!$12:$12,0))*1000","v":223863},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(K$5,Perdas!$12:$12,0))*1000","v":234468.82583278121},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(L$5,Perdas!$12:$12,0))*1000","v":246138.95080001102},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(M$5,Perdas!$12:$12,0))*1000","v":238835.4509},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(N$5,Perdas!$12:$12,0))*1000","v":232216.62931799999},{"$f":"INDEX(Perdas!$10:$29,MATCH($A183,Perdas!$B$10:$B$29,0),MATCH(O$5,Perdas!$12:$12,0))*1000","v":230191.30966095082}]
[{"$f":"A183","v":"EAC"},"Perdas % (12 meses)",{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(C$5,Perdas!$75:$75,0))","v":0.15948178308066199},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(D$5,Perdas!$75:$75,0))","v":0.15417224165026899},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(E$5,Perdas!$75:$75,0))","v":0.153065974160844},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(F$5,Perdas!$75:$75,0))","v":0.1494979495663345},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(G$5,Perdas!$75:$75,0))","v":0.14910000000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(H$5,Perdas!$75:$75,0))","v":0.147768695781718},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(I$5,Perdas!$75:$75,0))","v":0.1454515534858436},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(J$5,Perdas!$75:$75,0))","v":0.14679999999999999},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(K$5,Perdas!$75:$75,0))","v":0.14888069669992599},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(L$5,Perdas!$75:$75,0))","v":0.15219405091571778},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(M$5,Perdas!$75:$75,0))","v":0.14904500000000001},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(N$5,Perdas!$75:$75,0))","v":0.14543680620756952},{"$f":"INDEX(Perdas!$73:$92,MATCH($A184,Perdas!$B$73:$B$92,0),MATCH(O$5,Perdas!$75:$75,0))","v":0.1447057053262297}]
[{"$f":"A184","v":"EAC"},"Verificação",null,null,null,{"$f":"(F183/((F172+E172+D172+C172))-F184)","v":-3.5359287720027055E-10},{"$f":"(G183/((G172+F172+E172+D172))-G184)","v":3.8240027064040394E-5},{"$f":"(H183/((H172+G172+F172+E172))-H184)","v":-2.8687446862463162E-10},{"$f":"(I183/((I172+H172+G172+F172))-I184)","v":-2.8794872042325892E-10},{"$f":"(J183/((J172+I172+H172+G172))-J184)","v":6.6140503666822781E-5},{"$f":"(K183/((K172+J172+I172+H172))-K184)","v":3.1026264335931586E-5},{"$f":"(L183/((L172+K172+J172+I172))-L184)","v":-1.3849438262880653E-10},{"$f":"(M183/((M172+L172+K172+J172))-M184)","v":-1.1384835943337168E-4},-2.8474185006760466E-5,-7.2167052750371496E-8]
["Nota:","Energia Faturada = Energia Distribuída - Consumo Não Faturado - Compensação GD"]
["Nota:","Perdas Internas = Energia Injetada Total - Energia Distribuída"]

{"sheet":"EB_V3","index":31,"n_rows":187,"n_cols":15,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energy Balance"]
[]
[]
["Empresa","BE","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
["Consolidated",null,"2022","2022","2022","2022","2023","2023","2023","2023","2024","2024","2024","2024","2024"]
["Consolidated","Energy Injected into SIN",{"$f":"BE_V3!C7","v":10862005.713653},{"$f":"BE_V3!D7","v":10243194.286171999},{"$f":"BE_V3!E7","v":10798650.393912138},{"$f":"BE_V3!F7","v":10920585.422382001},{"$f":"BE_V3!G7","v":10829358.50862},{"$f":"BE_V3!H7","v":10509141.536314001},{"$f":"BE_V3!I7","v":11554509.228391999},{"$f":"BE_V3!J7","v":12467232.302314999},{"$f":"BE_V3!K7","v":12105760.939275},{"$f":"BE_V3!L7","v":11533712.216463},{"$f":"BE_V3!M7","v":11579163.037372001},{"$f":"BE_V3!N7","v":12006765.413514998},{"$f":"BE_V3!O7","v":11608789.993938999}]
["Consolidated","Energy Injected by DG",{"$f":"BE_V3!C8","v":603018.98247119307},{"$f":"BE_V3!D8","v":657603.53925157199},{"$f":"BE_V3!E8","v":723106.47362839908},{"$f":"BE_V3!F8","v":848814.69913462107},{"$f":"BE_V3!G8","v":952682.63197004516},{"$f":"BE_V3!H8","v":1045650.2693661859},{"$f":"BE_V3!I8","v":1123264.3618162689},{"$f":"BE_V3!J8","v":1317412.0365072703},{"$f":"BE_V3!K8","v":1429261.7156888379},{"$f":"BE_V3!L8","v":1471450.5986087916},{"$f":"BE_V3!M8","v":1664431.6358327258},{"$f":"BE_V3!N8","v":1859957.7418299215},{"$f":"BE_V3!O8","v":2076401.0955208121}]
["Consolidated","Energy Injected by SISOL",{"$f":"BE_V3!C9","v":79814.695406999992},{"$f":"BE_V3!D9","v":66217.319713999997},{"$f":"BE_V3!E9","v":72982.482999999993},{"$f":"BE_V3!F9","v":73728.353000000003},{"$f":"BE_V3!G9","v":65522.374000000011},{"$f":"BE_V3!H9","v":64293.671999999999},{"$f":"BE_V3!I9","v":60653.861000000004},{"$f":"BE_V3!J9","v":62224.731999999996},{"$f":"BE_V3!K9","v":59272.718999999997},{"$f":"BE_V3!L9","v":60189.406000000003},{"$f":"BE_V3!M9","v":62188.838000000003},{"$f":"BE_V3!N9","v":55427.725999999988},{"$f":"BE_V3!O9","v":8810.4159999999993}]
["Consolidated","Total Energy Injected",{"$f":"BE_V3!C10","v":11544839.391531192},{"$f":"BE_V3!D10","v":10967015.145137571},{"$f":"BE_V3!E10","v":11594739.350540537},{"$f":"BE_V3!F10","v":11843128.474516623},{"$f":"BE_V3!G10","v":11847563.514590045},{"$f":"BE_V3!H10","v":11619085.477680188},{"$f":"BE_V3!I10","v":12738427.451208267},{"$f":"BE_V3!J10","v":13846869.070822269},{"$f":"BE_V3!K10","v":13594295.373963838},{"$f":"BE_V3!L10","v":13065352.221071791},{"$f":"BE_V3!M10","v":13305783.511204725},{"$f":"BE_V3!N10","v":13922150.881344918},{"$f":"BE_V3!O10","v":13694001.50545981}]
["Consolidated","Captive Consumption",{"$f":"BE_V3!C11","v":7478838.1141217537},{"$f":"BE_V3!D11","v":7255629.2725589117},{"$f":"BE_V3!E11","v":7296236.8307782952},{"$f":"BE_V3!F11","v":7608404.3294638237},{"$f":"BE_V3!G11","v":7341204.4688413972},{"$f":"BE_V3!H11","v":7358658.4760506656},{"$f":"BE_V3!I11","v":7405694.7326630931},{"$f":"BE_V3!J11","v":8457581.8797320686},{"$f":"BE_V3!K11","v":8034459.5145486444},{"$f":"BE_V3!L11","v":7914836.4828177746},{"$f":"BE_V3!M11","v":7491351.2776754368},{"$f":"BE_V3!N11","v":8286469.280120153},{"$f":"BE_V3!O11","v":7787963.8723271722}]
["Consolidated","Supplies",{"$f":"BE_V3!C12","v":12667.587521000001},{"$f":"BE_V3!D12","v":12887.137413},{"$f":"BE_V3!E12","v":14645.64388},{"$f":"BE_V3!F12","v":14090.909679999999},{"$f":"BE_V3!G12","v":12434.651676666668},{"$f":"BE_V3!H12","v":9556.8941600000016},{"$f":"BE_V3!I12","v":9317.0155599999998},{"$f":"BE_V3!J12","v":9926.1184399999984},{"$f":"BE_V3!K12","v":9761.75144},{"$f":"BE_V3!L12","v":9480.2973999999977},{"$f":"BE_V3!M12","v":9991.8765999999996},{"$f":"BE_V3!N12","v":9073.3094399999973},{"$f":"BE_V3!O12","v":5207.5408119999984}]
["Consolidated","Free Market Consumption",{"$f":"BE_V3!C13","v":1926694.7081059997},{"$f":"BE_V3!D13","v":1925671.5784019998},{"$f":"BE_V3!E13","v":2043448.3114430001},{"$f":"BE_V3!F13","v":1984766.7744600002},{"$f":"BE_V3!G13","v":2069129.5983799999},{"$f":"BE_V3!H13","v":2105888.1897030002},{"$f":"BE_V3!I13","v":2334280.7101380001},{"$f":"BE_V3!J13","v":2382652.1249699998},{"$f":"BE_V3!K13","v":2496211.2232212666},{"$f":"BE_V3!L13","v":2605818.4135527522},{"$f":"BE_V3!M13","v":2819149.3144274559},{"$f":"BE_V3!N13","v":2801994.9929851252},{"$f":"BE_V3!O13","v":2877060.1991461301}]
["Consolidated","Connection Energy (Distribution Use)",{"$f":"BE_V3!C14","v":119298.14958799985},{"$f":"BE_V3!D14","v":69275.854213000101},{"$f":"BE_V3!E14","v":61051.043129999991},{"$f":"BE_V3!F14","v":106898.92475999992},{"$f":"BE_V3!G14","v":126336.73823499997},{"$f":"BE_V3!H14","v":87901.57259700002},{"$f":"BE_V3!I14","v":89164.935578999924},{"$f":"BE_V3!J14","v":97368.436571000027},{"$f":"BE_V3!K14","v":126018.71417000017},{"$f":"BE_V3!L14","v":98555.744047999819},{"$f":"BE_V3!M14","v":97075.174212999846},{"$f":"BE_V3!N14","v":201613.51659099991},{"$f":"BE_V3!O14","v":188432.90314699995}]
["Consolidated","Unbilled Consumption",{"$f":"BE_V3!C15","v":4776.6453661429714},{"$f":"BE_V3!D15","v":-155750.58567986501},{"$f":"BE_V3!E15","v":76998.474313721963},{"$f":"BE_V3!F15","v":100145.07894522905},{"$f":"BE_V3!G15","v":15017.776492570993},{"$f":"BE_V3!H15","v":-106936.71165954001},{"$f":"BE_V3!I15","v":233130.10469131093},{"$f":"BE_V3!J15","v":131373.02258484016},{"$f":"BE_V3!K15","v":28079.91462934624},{"$f":"BE_V3!L15","v":-247661.91140642058},{"$f":"BE_V3!M15","v":110265.81561952822},{"$f":"BE_V3!N15","v":107225.96459075907},{"$f":"BE_V3!O15","v":-118801.00801001987}]
["Consolidated","DG Compensation",{"$f":"BE_V3!C16","v":475869.87700000009},{"$f":"BE_V3!D16","v":517549.13},{"$f":"BE_V3!E16","v":613887.72499999986},{"$f":"BE_V3!F16","v":670750.52807185112},{"$f":"BE_V3!G16","v":728848.84416680003},{"$f":"BE_V3!H16","v":800463.6696812351},{"$f":"BE_V3!I16","v":925723.182535809},{"$f":"BE_V3!J16","v":1108089.93631498},{"$f":"BE_V3!K16","v":1070930.2704051801},{"$f":"BE_V3!L16","v":1024145.9365863869},{"$f":"BE_V3!M16","v":1020500.2213389151},{"$f":"BE_V3!N16","v":1120184.7373325629},{"$f":"BE_V3!O16","v":1102009.6320669048}]
["Consolidated","Distributed Energy",{"$f":"BE_V3!C17","v":10018145.081702897},{"$f":"BE_V3!D17","v":9625262.3869070467},{"$f":"BE_V3!E17","v":10106268.028545016},{"$f":"BE_V3!F17","v":10485056.545380903},{"$f":"BE_V3!G17","v":10292972.077792436},{"$f":"BE_V3!H17","v":10255532.090532361},{"$f":"BE_V3!I17","v":10997310.681167213},{"$f":"BE_V3!J17","v":12186991.51861289},{"$f":"BE_V3!K17","v":11765461.388414437},{"$f":"BE_V3!L17","v":11405174.962998493},{"$f":"BE_V3!M17","v":11548333.679874336},{"$f":"BE_V3!N17","v":12526561.8010596},{"$f":"BE_V3!O17","v":11841873.139489187}]
["Consolidated","Billed Energy",{"$f":"BE_V3!C18","v":9537498.5593367536},{"$f":"BE_V3!D18","v":9263463.8425869104},{"$f":"BE_V3!E18","v":9415381.8292312957},{"$f":"BE_V3!F18","v":9714160.938363824},{"$f":"BE_V3!G18","v":9549105.457133064},{"$f":"BE_V3!H18","v":9562005.1325106658},{"$f":"BE_V3!I18","v":9838457.393940093},{"$f":"BE_V3!J18","v":10947528.559713069},{"$f":"BE_V3!K18","v":10666451.20337991},{"$f":"BE_V3!L18","v":10628690.937818525},{"$f":"BE_V3!M18","v":10417567.642915893},{"$f":"BE_V3!N18","v":11299151.099136278},{"$f":"BE_V3!O18","v":10858664.515432302}]
["Consolidated","Internal Losses",{"$f":"BE_V3!C19","v":1526694.3098282944},{"$f":"BE_V3!D19","v":1341752.7582305241},{"$f":"BE_V3!E19","v":1488471.321995521},{"$f":"BE_V3!F19","v":1358071.9291357193},{"$f":"BE_V3!G19","v":1554591.4367976096},{"$f":"BE_V3!H19","v":1363553.3871478271},{"$f":"BE_V3!I19","v":1741116.7700410541},{"$f":"BE_V3!J19","v":1659877.5522093792},{"$f":"BE_V3!K19","v":1828833.9855494015},{"$f":"BE_V3!L19","v":1660177.2580732983},{"$f":"BE_V3!M19","v":1757449.8313303888},{"$f":"BE_V3!N19","v":1395589.0802853182},{"$f":"BE_V3!O19","v":1852128.3659706227}]
["Consolidated","Number of Captive Consumers",{"$f":"BE_V3!C20","v":8253961},{"$f":"BE_V3!D20","v":8298414},{"$f":"BE_V3!E20","v":8347878},{"$f":"BE_V3!F20","v":8407131},{"$f":"BE_V3!G20","v":8447622},{"$f":"BE_V3!H20","v":8492913},{"$f":"BE_V3!I20","v":8536440},{"$f":"BE_V3!J20","v":8586934},{"$f":"BE_V3!K20","v":8621871},{"$f":"BE_V3!L20","v":8669425},{"$f":"BE_V3!M20","v":8733647},{"$f":"BE_V3!N20","v":8787447},{"$f":"BE_V3!O20","v":8825960}]
["Consolidated","Losses in MWh (12 months)",{"$f":"BE_V3!C21","v":5728789.1690426106},{"$f":"BE_V3!D21","v":5796875.6045909105},{"$f":"BE_V3!E21","v":5741920.985822726},{"$f":"BE_V3!F21","v":5716575.337800337},{"$f":"BE_V3!G21","v":5744499},{"$f":"BE_V3!H21","v":5766259.3060036749},{"$f":"BE_V3!I21","v":6019773.1430229479},{"$f":"BE_V3!J21","v":6319038.3462563688},{"$f":"BE_V3!K21","v":6592581.6751576038},{"$f":"BE_V3!L21","v":6890712.8734984342},{"$f":"BE_V3!M21","v":6906927.3682000004},{"$f":"BE_V3!N21","v":6642003.7132879999},{"$f":"BE_V3!O21","v":6663299.5738761295}]
["Consolidated","Losses in % (12 months)",{"$f":"BE_V3!C22","v":0.12673391356292898},{"$f":"BE_V3!D22","v":0.12713450178313399},{"$f":"BE_V3!E22","v":0.12499345213399399},{"$f":"BE_V3!F22","v":0.123766924830195},{"$f":"BE_V3!G22","v":0.1242},{"$f":"BE_V3!H22","v":0.122926653037603},{"$f":"BE_V3!I22","v":0.12525482120095949},{"$f":"BE_V3!J22","v":0.12620000000000001},{"$f":"BE_V3!K22","v":0.12726999999999999},{"$f":"BE_V3!L22","v":0.1294276387288921},{"$f":"BE_V3!M22","v":0.12829999999999997},{"$f":"BE_V3!N22","v":0.12323645013619559},{"$f":"BE_V3!O22","v":0.12342791132687102}]
["Consolidated","Verification",{"$f":"BE_V3!C23","v":0},{"$f":"BE_V3!D23","v":0},{"$f":"BE_V3!E23","v":0},{"$f":"BE_V3!F23","v":6.424305256056001E-4},{"$f":"BE_V3!G23","v":-1.1859569479660825E-6},{"$f":"BE_V3!H23","v":9.4669198999475235E-6},{"$f":"BE_V3!I23","v":3.1298297095028182E-5},{"$f":"BE_V3!J23","v":4.9604911978917698E-5},{"$f":"BE_V3!K23","v":3.1662161730228178E-6},{"$f":"BE_V3!L23","v":-1.229258169216374E-5},{"$f":"BE_V3!M23","v":5.2204709213771183E-5},{"$f":"BE_V3!N23","v":2.0216210759788078E-5},{"$f":"BE_V3!O23","v":-4.4202417343319755E-6}]
["EMT",null,{"$f":"BE_V3!C24","v":0},{"$f":"BE_V3!D24","v":0},{"$f":"BE_V3!E24","v":0},{"$f":"BE_V3!F24","v":0},{"$f":"BE_V3!G24","v":0},{"$f":"BE_V3!H24","v":0},{"$f":"BE_V3!I24","v":0},{"$f":"BE_V3!J24","v":0},{"$f":"BE_V3!K24","v":0},{"$f":"BE_V3!L24","v":0},{"$f":"BE_V3!M24","v":0},{"$f":"BE_V3!N24","v":0},{"$f":"BE_V3!O24","v":0}]
["EMT","Energy Injected into SIN",{"$f":"BE_V3!C25","v":2737373.5830919999},{"$f":"BE_V3!D25","v":2721651.6586440001},{"$f":"BE_V3!E25","v":3081318.8262851387},{"$f":"BE_V3!F25","v":2811260.349221},{"$f":"BE_V3!G25","v":2738834.6532460004},{"$f":"BE_V3!H25","v":2777771.8911530003},{"$f":"BE_V3!I25","v":3290298.0847760001},{"$f":"BE_V3!J25","v":3399564.7950109998},{"$f":"BE_V3!K25","v":3063711.1523890006},{"$f":"BE_V3!L25","v":2980241.8927490003},{"$f":"BE_V3!M25","v":3189932.5472370004},{"$f":"BE_V3!N25","v":3066271.3519839994},{"$f":"BE_V3!O25","v":2834181.9372239998}]
["EMT","Energy Injected by DG",{"$f":"BE_V3!C26","v":253060.59504627201},{"$f":"BE_V3!D26","v":288626.05646136694},{"$f":"BE_V3!E26","v":296119.693355656},{"$f":"BE_V3!F26","v":329634.61047564296},{"$f":"BE_V3!G26","v":367669.77880782704},{"$f":"BE_V3!H26","v":416538.88823603094},{"$f":"BE_V3!I26","v":442922.253152719},{"$f":"BE_V3!J26","v":510808.17003551405},{"$f":"BE_V3!K26","v":545836.91950784496},{"$f":"BE_V3!L26","v":584764.45611919684},{"$f":"BE_V3!M26","v":678963.01362129697},{"$f":"BE_V3!N26","v":702551.40063587006},{"$f":"BE_V3!O26","v":778568.16210515215}]
["EMT","Energy Injected by SISOL",{"$f":"BE_V3!C27","v":1807.2450000000001},{"$f":"BE_V3!D27","v":1869.3009999999999},{"$f":"BE_V3!E27","v":1433.6470000000002},{"$f":"BE_V3!F27","v":0},{"$f":"BE_V3!G27","v":0},{"$f":"BE_V3!H27","v":0},{"$f":"BE_V3!I27","v":0},{"$f":"BE_V3!J27","v":0},{"$f":"BE_V3!K27","v":0},{"$f":"BE_V3!L27","v":0},{"$f":"BE_V3!M27","v":0},{"$f":"BE_V3!N27","v":0},{"$f":"BE_V3!O27","v":0}]
["EMT","Total Energy Injected",{"$f":"BE_V3!C28","v":2992241.423138272},{"$f":"BE_V3!D28","v":3012147.0161053669},{"$f":"BE_V3!E28","v":3378872.1666407948},{"$f":"BE_V3!F28","v":3140894.9596966431},{"$f":"BE_V3!G28","v":3106504.4320538277},{"$f":"BE_V3!H28","v":3194310.7793890312},{"$f":"BE_V3!I28","v":3733220.3379287189},{"$f":"BE_V3!J28","v":3910372.9650465138},{"$f":"BE_V3!K28","v":3609548.0718968455},{"$f":"BE_V3!L28","v":3565006.3488681973},{"$f":"BE_V3!M28","v":3868895.5608582972},{"$f":"BE_V3!N28","v":3768822.7526198695},{"$f":"BE_V3!O28","v":3612750.0993291521}]
["EMT","Captive Consumption",{"$f":"BE_V3!C29","v":1788761.8887489019},{"$f":"BE_V3!D29","v":1856020.6585819009},{"$f":"BE_V3!E29","v":1956403.7872695457},{"$f":"BE_V3!F29","v":1972287.49191989},{"$f":"BE_V3!G29","v":1756826.196669664},{"$f":"BE_V3!H29","v":1827495.5083438032},{"$f":"BE_V3!I29","v":1988138.6800965848},{"$f":"BE_V3!J29","v":2275454.553331349},{"$f":"BE_V3!K29","v":1974176.6857682981},{"$f":"BE_V3!L29","v":1908714.5734016248},{"$f":"BE_V3!M29","v":1940469.045938869},{"$f":"BE_V3!N29","v":2159347.5609032428},{"$f":"BE_V3!O29","v":1839363.5859136458}]
["EMT","Supplies",{"$f":"BE_V3!C30","v":0},{"$f":"BE_V3!D30","v":0},{"$f":"BE_V3!E30","v":0},{"$f":"BE_V3!F30","v":0},{"$f":"BE_V3!G30","v":0},{"$f":"BE_V3!H30","v":0},{"$f":"BE_V3!I30","v":0},{"$f":"BE_V3!J30","v":0},{"$f":"BE_V3!K30","v":0},{"$f":"BE_V3!L30","v":0},{"$f":"BE_V3!M30","v":0},{"$f":"BE_V3!N30","v":0},{"$f":"BE_V3!O30","v":0}]
["EMT","Free Market Consumption",{"$f":"BE_V3!C31","v":535207.02201800002},{"$f":"BE_V3!D31","v":568326.76009999984},{"$f":"BE_V3!E31","v":618836.28899999999},{"$f":"BE_V3!F31","v":563922.84600000014},{"$f":"BE_V3!G31","v":569706.15399999998},{"$f":"BE_V3!H31","v":617965.60311799997},{"$f":"BE_V3!I31","v":702665.86415400007},{"$f":"BE_V3!J31","v":702215.40097000008},{"$f":"BE_V3!K31","v":704086.82063299092},{"$f":"BE_V3!L31","v":750284.11261751701},{"$f":"BE_V3!M31","v":830288.54287844896},{"$f":"BE_V3!N31","v":829293.27129610465},{"$f":"BE_V3!O31","v":828092.77206313051}]
["EMT","Connection Energy (Distribution Use)",{"$f":"BE_V3!C32","v":581.18625599995721},{"$f":"BE_V3!D32","v":628.20265600003768},{"$f":"BE_V3!E32","v":600.08287899999414},{"$f":"BE_V3!F32","v":801.71312299987767},{"$f":"BE_V3!G32","v":639.1117170000216},{"$f":"BE_V3!H32","v":612.48474700003862},{"$f":"BE_V3!I32","v":618.13475299999118},{"$f":"BE_V3!J32","v":372.37932900001761},{"$f":"BE_V3!K32","v":590.41149500012398},{"$f":"BE_V3!L32","v":654.30891899997368},{"$f":"BE_V3!M32","v":629.44992699986324},{"$f":"BE_V3!N32","v":599.57667399989441},{"$f":"BE_V3!O32","v":473.74860199983232}]
["EMT","Unbilled Consumption",{"$f":"BE_V3!C33","v":21909.826375473989},{"$f":"BE_V3!D33","v":-63243.083213474019},{"$f":"BE_V3!E33","v":84775.934837999986},{"$f":"BE_V3!F33","v":-15409.050999999978},{"$f":"BE_V3!G33","v":6505.8749028000166},{"$f":"BE_V3!H33","v":-15687.674544600013},{"$f":"BE_V3!I33","v":106568.75297029899},{"$f":"BE_V3!J33","v":4543.5736715010135},{"$f":"BE_V3!K33","v":-43343.264411545766},{"$f":"BE_V3!L33","v":-18490.782059852325},{"$f":"BE_V3!M33","v":69715.278141398099},{"$f":"BE_V3!N33","v":-14486.156485410989},{"$f":"BE_V3!O33","v":-57734.811124789005}]
["EMT","DG Compensation",{"$f":"BE_V3!C34","v":187876.09299999999},{"$f":"BE_V3!D34","v":213246.774},{"$f":"BE_V3!E34","v":267765.77799999999},{"$f":"BE_V3!F34","v":275147.701},{"$f":"BE_V3!G34","v":276438.94401033298},{"$f":"BE_V3!H34","v":316309.335917358},{"$f":"BE_V3!I34","v":399274.77959140099},{"$f":"BE_V3!J34","v":443398.53628319909},{"$f":"BE_V3!K34","v":411579.66451990796},{"$f":"BE_V3!L34","v":391055.56050555804},{"$f":"BE_V3!M34","v":428666.67391670798},{"$f":"BE_V3!N34","v":437575.26933981595},{"$f":"BE_V3!O34","v":409770.637836729}]
["EMT","Distributed Energy",{"$f":"BE_V3!C35","v":2534336.0163983754},{"$f":"BE_V3!D35","v":2574979.3121244269},{"$f":"BE_V3!E35","v":2928381.8719865456},{"$f":"BE_V3!F35","v":2796750.7010428896},{"$f":"BE_V3!G35","v":2610116.2812997974},{"$f":"BE_V3!H35","v":2746695.2575815613},{"$f":"BE_V3!I35","v":3197266.211565285},{"$f":"BE_V3!J35","v":3425984.4435850494},{"$f":"BE_V3!K35","v":3047090.3180046515},{"$f":"BE_V3!L35","v":3032217.7733838474},{"$f":"BE_V3!M35","v":3269768.990802424},{"$f":"BE_V3!N35","v":3412329.5217277519},{"$f":"BE_V3!O35","v":3019965.9332907167}]
["EMT","Billed Energy",{"$f":"BE_V3!C36","v":2324550.0970229018},{"$f":"BE_V3!D36","v":2424975.6213379009},{"$f":"BE_V3!E36","v":2575840.1591485459},{"$f":"BE_V3!F36","v":2537012.0510428897},{"$f":"BE_V3!G36","v":2327171.462386664},{"$f":"BE_V3!H36","v":2446073.5962088034},{"$f":"BE_V3!I36","v":2691422.6790035851},{"$f":"BE_V3!J36","v":2978042.333630349},{"$f":"BE_V3!K36","v":2678853.9178962894},{"$f":"BE_V3!L36","v":2659652.9949381417},{"$f":"BE_V3!M36","v":2771387.0387443183},{"$f":"BE_V3!N36","v":2989240.4088733466},{"$f":"BE_V3!O36","v":2667930.1065787766}]
["EMT","Internal Losses",{"$f":"BE_V3!C37","v":457905.40673989663},{"$f":"BE_V3!D37","v":437167.70398093993},{"$f":"BE_V3!E37","v":450490.29465424921},{"$f":"BE_V3!F37","v":344144.25865375344},{"$f":"BE_V3!G37","v":496388.15075403033},{"$f":"BE_V3!H37","v":447615.52180746989},{"$f":"BE_V3!I37","v":535954.1263634339},{"$f":"BE_V3!J37","v":484388.52146146446},{"$f":"BE_V3!K37","v":562457.75389219401},{"$f":"BE_V3!L37","v":532788.57548434986},{"$f":"BE_V3!M37","v":599126.57005587313},{"$f":"BE_V3!N37","v":356493.2308921176},{"$f":"BE_V3!O37","v":592784.16603843542}]
["EMT","Number of Captive Consumers",{"$f":"BE_V3!C38","v":1565945},{"$f":"BE_V3!D38","v":1577570},{"$f":"BE_V3!E38","v":1585885},{"$f":"BE_V3!F38","v":1597977},{"$f":"BE_V3!G38","v":1605042},{"$f":"BE_V3!H38","v":1619316},{"$f":"BE_V3!I38","v":1626856},{"$f":"BE_V3!J38","v":1638772},{"$f":"BE_V3!K38","v":1644635},{"$f":"BE_V3!L38","v":1653184},{"$f":"BE_V3!M38","v":1671386},{"$f":"BE_V3!N38","v":1684546},{"$f":"BE_V3!O38","v":1687404}]
[{"$f":"A38","v":"EMT"},"Losses in MWh (12 months)",{"$f":"BE_V3!C39","v":1645403.8878060444},{"$f":"BE_V3!D39","v":1699118.4532350269},{"$f":"BE_V3!E39","v":1710847.2631572394},{"$f":"BE_V3!F39","v":1694385.0609786711},{"$f":"BE_V3!G39","v":1732820},{"$f":"BE_V3!H39","v":1744241.7015515722},{"$f":"BE_V3!I39","v":1829015.4818870872},{"$f":"BE_V3!J39","v":1964375},{"$f":"BE_V3!K39","v":2028726.4189589543},{"$f":"BE_V3!L39","v":2115636.9889238542},{"$f":"BE_V3!M39","v":2178777},{"$f":"BE_V3!N39","v":2050857.6967230001},{"$f":"BE_V3!O39","v":2080271.8336671691}]
[{"$f":"A39","v":"EMT"},"Losses in % (12 months)",{"$f":"BE_V3!C40","v":0.1375353},{"$f":"BE_V3!D40","v":0.139469062049693},{"$f":"BE_V3!E40","v":0.13796300530875499},{"$f":"BE_V3!F40","v":0.13492131770153451},{"$f":"BE_V3!G40","v":0.1371},{"$f":"BE_V3!H40","v":0.135990047495438},{"$f":"BE_V3!I40","v":0.13877345320141071},{"$f":"BE_V3!J40","v":0.1409},{"$f":"BE_V3!K40","v":0.140459},{"$f":"BE_V3!L40","v":0.14271979567607038},{"$f":"BE_V3!M40","v":0.1457},{"$f":"BE_V3!N40","v":0.13837344831743439},{"$f":"BE_V3!O40","v":0.14042082100430678}]
[{"$f":"A40","v":"EMT"},"Verification",{"$f":"BE_V3!C41","v":0},{"$f":"BE_V3!D41","v":0},{"$f":"BE_V3!E41","v":0},{"$f":"BE_V3!F41","v":3.6804788533073562E-4},{"$f":"BE_V3!G41","v":7.3437539645226924E-6},{"$f":"BE_V3!H41","v":6.0067514670275601E-5},{"$f":"BE_V3!I41","v":5.1983534531646614E-5},{"$f":"BE_V3!J41","v":-2.8123077511932326E-5},{"$f":"BE_V3!K41","v":-3.7948779518542919E-5},{"$f":"BE_V3!L41","v":5.3581156607224179E-5},{"$f":"BE_V3!M41","v":3.3413998681841584E-7},{"$f":"BE_V3!N41","v":8.3204049072471697E-5},{"$f":"BE_V3!O41","v":-8.7270869123801109E-6}]
["EMS",null,{"$f":"BE_V3!C42","v":0},{"$f":"BE_V3!D42","v":0},{"$f":"BE_V3!E42","v":0},{"$f":"BE_V3!F42","v":0},{"$f":"BE_V3!G42","v":0},{"$f":"BE_V3!H42","v":0},{"$f":"BE_V3!I42","v":0},{"$f":"BE_V3!J42","v":0},{"$f":"BE_V3!K42","v":0},{"$f":"BE_V3!L42","v":0},{"$f":"BE_V3!M42","v":0},{"$f":"BE_V3!N42","v":0},{"$f":"BE_V3!O42","v":0}]
["EMS","Energy Injected into SIN",{"$f":"BE_V3!C43","v":1825897.7888249999},{"$f":"BE_V3!D43","v":1467374.8624749999},{"$f":"BE_V3!E43","v":1524609.156005},{"$f":"BE_V3!F43","v":1618834.9645870002},{"$f":"BE_V3!G43","v":1699393.5888920003},{"$f":"BE_V3!H43","v":1437825.04657},{"$f":"BE_V3!I43","v":1619086.4079329998},{"$f":"BE_V3!J43","v":1894190.5909420005},{"$f":"BE_V3!K43","v":1943681.0201710004},{"$f":"BE_V3!L43","v":1677854.729764},{"$f":"BE_V3!M43","v":1601637.4153360003},{"$f":"BE_V3!N43","v":1734489.0398660002},{"$f":"BE_V3!O43","v":1775113.6708490001}]
["EMS","Energy Injected by DG",{"$f":"BE_V3!C44","v":109193.47507650001},{"$f":"BE_V3!D44","v":111251.97250457201},{"$f":"BE_V3!E44","v":130455.29767514599},{"$f":"BE_V3!F44","v":170048.11656149302},{"$f":"BE_V3!G44","v":189284.97646872501},{"$f":"BE_V3!H44","v":213300.30129942598},{"$f":"BE_V3!I44","v":232160.377633875},{"$f":"BE_V3!J44","v":276005.790342825},{"$f":"BE_V3!K44","v":327383.32857268699},{"$f":"BE_V3!L44","v":317175.28738805698},{"$f":"BE_V3!M44","v":348915.16853069892},{"$f":"BE_V3!N44","v":424236.84843164985},{"$f":"BE_V3!O44","v":489228.34728824301}]
["EMS","Energy Injected by SISOL",{"$f":"BE_V3!C45","v":0},{"$f":"BE_V3!D45","v":0},{"$f":"BE_V3!E45","v":0},{"$f":"BE_V3!F45","v":0},{"$f":"BE_V3!G45","v":0},{"$f":"BE_V3!H45","v":0},{"$f":"BE_V3!I45","v":0},{"$f":"BE_V3!J45","v":0},{"$f":"BE_V3!K45","v":0},{"$f":"BE_V3!L45","v":0},{"$f":"BE_V3!M45","v":0},{"$f":"BE_V3!N45","v":0},{"$f":"BE_V3!O45","v":0}]
["EMS","Total Energy Injected",{"$f":"BE_V3!C46","v":1935091.2639015},{"$f":"BE_V3!D46","v":1578626.8349795719},{"$f":"BE_V3!E46","v":1655064.453680146},{"$f":"BE_V3!F46","v":1788883.0811484931},{"$f":"BE_V3!G46","v":1888678.5653607254},{"$f":"BE_V3!H46","v":1651125.347869426},{"$f":"BE_V3!I46","v":1851246.7855668748},{"$f":"BE_V3!J46","v":2170196.3812848255},{"$f":"BE_V3!K46","v":2271064.3487436874},{"$f":"BE_V3!L46","v":1995030.017152057},{"$f":"BE_V3!M46","v":1950552.5838666991},{"$f":"BE_V3!N46","v":2158725.88829765},{"$f":"BE_V3!O46","v":2264342.0181372431}]
["EMS","Captive Consumption",{"$f":"BE_V3!C47","v":1216883.7822172518},{"$f":"BE_V3!D47","v":1026994.9038281911},{"$f":"BE_V3!E47","v":969701.6055448628},{"$f":"BE_V3!F47","v":1015206.423758887},{"$f":"BE_V3!G47","v":1078192.238785241},{"$f":"BE_V3!H47","v":1024800.127943627},{"$f":"BE_V3!I47","v":956139.40489805804},{"$f":"BE_V3!J47","v":1201905.9704924761},{"$f":"BE_V3!K47","v":1212250.7829751601},{"$f":"BE_V3!L47","v":1139599.8697610453},{"$f":"BE_V3!M47","v":967114.69986576703},{"$f":"BE_V3!N47","v":1162987.231244077},{"$f":"BE_V3!O47","v":1170624.4478080068}]
["EMS","Supplies",{"$f":"BE_V3!C48","v":0},{"$f":"BE_V3!D48","v":0},{"$f":"BE_V3!E48","v":0},{"$f":"BE_V3!F48","v":0},{"$f":"BE_V3!G48","v":0},{"$f":"BE_V3!H48","v":0},{"$f":"BE_V3!I48","v":0},{"$f":"BE_V3!J48","v":0},{"$f":"BE_V3!K48","v":0},{"$f":"BE_V3!L48","v":0},{"$f":"BE_V3!M48","v":0},{"$f":"BE_V3!N48","v":0},{"$f":"BE_V3!O48","v":0}]
["EMS","Free Market Consumption",{"$f":"BE_V3!C49","v":379525.73786600004},{"$f":"BE_V3!D49","v":366078.92122800002},{"$f":"BE_V3!E49","v":400601.93599999999},{"$f":"BE_V3!F49","v":377790.48194900004},{"$f":"BE_V3!G49","v":418111.81199999992},{"$f":"BE_V3!H49","v":383422.62299999996},{"$f":"BE_V3!I49","v":432102.52100000007},{"$f":"BE_V3!J49","v":434380.03700000007},{"$f":"BE_V3!K49","v":472961.292432944},{"$f":"BE_V3!L49","v":489654.0180971619},{"$f":"BE_V3!M49","v":567455.300738686},{"$f":"BE_V3!N49","v":494523.330702401},{"$f":"BE_V3!O49","v":523696.65451924503}]
["EMS","Connection Energy (Distribution Use)",{"$f":"BE_V3!C50","v":6192.2147249999689},{"$f":"BE_V3!D50","v":5544.9359180000029},{"$f":"BE_V3!E50","v":6100.7632279999671},{"$f":"BE_V3!F50","v":6210.3990110000013},{"$f":"BE_V3!G50","v":5403.6208539999789},{"$f":"BE_V3!H50","v":4902.7468029999873},{"$f":"BE_V3!I50","v":6350.2437220000429},{"$f":"BE_V3!J50","v":7181.1330339999986},{"$f":"BE_V3!K50","v":7452.9678290000302},{"$f":"BE_V3!L50","v":6756.0215049999533},{"$f":"BE_V3!M50","v":6888.3032899999525},{"$f":"BE_V3!N50","v":6904.2808860000223},{"$f":"BE_V3!O50","v":6356.5921770000132}]
["EMS","Unbilled Consumption",{"$f":"BE_V3!C51","v":-4837.6200193309924},{"$f":"BE_V3!D51","v":-77059.996493037033},{"$f":"BE_V3!E51","v":8538.6775123680127},{"$f":"BE_V3!F51","v":63179.100945229002},{"$f":"BE_V3!G51","v":-1842.7932152290014},{"$f":"BE_V3!H51","v":-60827.676260000007},{"$f":"BE_V3!I51","v":42839.316530000011},{"$f":"BE_V3!J51","v":50912.377198978065},{"$f":"BE_V3!K51","v":28428.361862907885},{"$f":"BE_V3!L51","v":-104649.92302535003},{"$f":"BE_V3!M51","v":5357.5929634640925},{"$f":"BE_V3!N51","v":70321.946275605005},{"$f":"BE_V3!O51","v":-20588.80602722097}]
["EMS","DG Compensation",{"$f":"BE_V3!C52","v":92251.502999999997},{"$f":"BE_V3!D52","v":88020.115000000005},{"$f":"BE_V3!E52","v":99928.26},{"$f":"BE_V3!F52","v":115136.93700000001},{"$f":"BE_V3!G52","v":146489.57060752501},{"$f":"BE_V3!H52","v":155164.32794648901},{"$f":"BE_V3!I52","v":171451.615222586},{"$f":"BE_V3!J52","v":236976.14444787597},{"$f":"BE_V3!K52","v":243656.43902595699},{"$f":"BE_V3!L52","v":222363.54811718297},{"$f":"BE_V3!M52","v":198355.39640045603},{"$f":"BE_V3!N52","v":241833.545405938},{"$f":"BE_V3!O52","v":257122.47759718401}]
["EMS","Distributed Energy",{"$f":"BE_V3!C53","v":1690015.6177889206},{"$f":"BE_V3!D53","v":1409578.879481154},{"$f":"BE_V3!E53","v":1484871.2422852307},{"$f":"BE_V3!F53","v":1577523.3426641158},{"$f":"BE_V3!G53","v":1646354.4490315369},{"$f":"BE_V3!H53","v":1507462.1494331157},{"$f":"BE_V3!I53","v":1608883.1013726441},{"$f":"BE_V3!J53","v":1931355.6621733301},{"$f":"BE_V3!K53","v":1964749.8441259689},{"$f":"BE_V3!L53","v":1753723.5344550402},{"$f":"BE_V3!M53","v":1745171.2932583732},{"$f":"BE_V3!N53","v":1976570.3345140212},{"$f":"BE_V3!O53","v":1937211.3660742147}]
["EMS","Billed Energy",{"$f":"BE_V3!C54","v":1602601.7348082517},{"$f":"BE_V3!D54","v":1398618.7609741911},{"$f":"BE_V3!E54","v":1376404.3047728627},{"$f":"BE_V3!F54","v":1399207.304718887},{"$f":"BE_V3!G54","v":1501707.6716392408},{"$f":"BE_V3!H54","v":1413125.4977466268},{"$f":"BE_V3!I54","v":1394592.169620058},{"$f":"BE_V3!J54","v":1643467.1405264761},{"$f":"BE_V3!K54","v":1692665.0432371041},{"$f":"BE_V3!L54","v":1636009.9093632074},{"$f":"BE_V3!M54","v":1541458.303894453},{"$f":"BE_V3!N54","v":1664414.842832478},{"$f":"BE_V3!O54","v":1700677.6945042517}]
["EMS","Internal Losses",{"$f":"BE_V3!C55","v":245075.64611257939},{"$f":"BE_V3!D55","v":169047.95549841784},{"$f":"BE_V3!E55","v":170193.21139491536},{"$f":"BE_V3!F55","v":211359.73848437727},{"$f":"BE_V3!G55","v":242324.11632918846},{"$f":"BE_V3!H55","v":143663.19843631028},{"$f":"BE_V3!I55","v":242363.68419423071},{"$f":"BE_V3!J55","v":238840.71911149542},{"$f":"BE_V3!K55","v":306314.50461771851},{"$f":"BE_V3!L55","v":241306.48269701679},{"$f":"BE_V3!M55","v":205381.29060832597},{"$f":"BE_V3!N55","v":182155.55378362886},{"$f":"BE_V3!O55","v":327130.65206302842}]
["EMS","Number of Captive Consumers",{"$f":"BE_V3!C56","v":1089994},{"$f":"BE_V3!D56","v":1094593},{"$f":"BE_V3!E56","v":1097841},{"$f":"BE_V3!F56","v":1105062},{"$f":"BE_V3!G56","v":1113595},{"$f":"BE_V3!H56","v":1117501},{"$f":"BE_V3!I56","v":1122781},{"$f":"BE_V3!J56","v":1129671},{"$f":"BE_V3!K56","v":1132886},{"$f":"BE_V3!L56","v":1138002},{"$f":"BE_V3!M56","v":1147828},{"$f":"BE_V3!N56","v":1152666},{"$f":"BE_V3!O56","v":1153021}]
[{"$f":"A56","v":"EMS"},"Losses in MWh (12 months)",{"$f":"BE_V3!C57","v":832819.57421163085},{"$f":"BE_V3!D57","v":849400.71486068447},{"$f":"BE_V3!E57","v":799315.27189644845},{"$f":"BE_V3!F57","v":794730.83159449114},{"$f":"BE_V3!G57","v":791979},{"$f":"BE_V3!H57","v":766590.87893904035},{"$f":"BE_V3!I57","v":839395.38874612097},{"$f":"BE_V3!J57","v":867025},{"$f":"BE_V3!K57","v":932056.92118409951},{"$f":"BE_V3!L57","v":1029269.7637299998},{"$f":"BE_V3!M57","v":992436},{"$f":"BE_V3!N57","v":935087.75606500008},{"$f":"BE_V3!O57","v":955676.26016325597}]
[{"$f":"A57","v":"EMS"},"Losses in % (12 months)",{"$f":"BE_V3!C58","v":0.1183206},{"$f":"BE_V3!D58","v":0.12084996106720601},{"$f":"BE_V3!E58","v":0.11385066165323099},{"$f":"BE_V3!F58","v":0.11435969257435653},{"$f":"BE_V3!G58","v":0.11460000000000001},{"$f":"BE_V3!H58","v":0.109782703482184},{"$f":"BE_V3!I58","v":0.11691347178151514},{"$f":"BE_V3!J58","v":0.11470000000000001},{"$f":"BE_V3!K58","v":0.11719999999999998},{"$f":"BE_V3!L58","v":0.12415688003751015},{"$f":"BE_V3!M58","v":0.11833},{"$f":"BE_V3!N58","v":0.11159954242048487},{"$f":"BE_V3!O58","v":0.11419852802675315}]
[{"$f":"A58","v":"EMS"},"Verification",{"$f":"BE_V3!C59","v":0},{"$f":"BE_V3!D59","v":0},{"$f":"BE_V3!E59","v":0},{"$f":"BE_V3!F59","v":-1.3591790142014615E-4},{"$f":"BE_V3!G59","v":-7.3194210709337515E-6},{"$f":"BE_V3!H59","v":-1.4925427579470796E-5},{"$f":"BE_V3!I59","v":-4.9577934529559942E-6},{"$f":"BE_V3!J59","v":-3.3068630444194058E-5},{"$f":"BE_V3!K59","v":1.3383669717582924E-4},{"$f":"BE_V3!L59","v":3.800410786290731E-5},{"$f":"BE_V3!M59","v":2.4834894792324924E-6},{"$f":"BE_V3!N59","v":4.7756648482361053E-5},{"$f":"BE_V3!O59","v":-1.3513956977351249E-6}]
["EPB",null,{"$f":"BE_V3!C60","v":0},{"$f":"BE_V3!D60","v":0},{"$f":"BE_V3!E60","v":0},{"$f":"BE_V3!F60","v":0},{"$f":"BE_V3!G60","v":0},{"$f":"BE_V3!H60","v":0},{"$f":"BE_V3!I60","v":0},{"$f":"BE_V3!J60","v":0},{"$f":"BE_V3!K60","v":0},{"$f":"BE_V3!L60","v":0},{"$f":"BE_V3!M60","v":0},{"$f":"BE_V3!N60","v":0},{"$f":"BE_V3!O60","v":0}]
["EPB","Energy Injected into SIN",{"$f":"BE_V3!C61","v":1540059.7307169999},{"$f":"BE_V3!D61","v":1463502.6684679999},{"$f":"BE_V3!E61","v":1428975.354546},{"$f":"BE_V3!F61","v":1623512.987462},{"$f":"BE_V3!G61","v":1590727.9750929999},{"$f":"BE_V3!H61","v":1546762.8704950002},{"$f":"BE_V3!I61","v":1536663.633923},{"$f":"BE_V3!J61","v":1737074.852092},{"$f":"BE_V3!K61","v":1770254.7006630001},{"$f":"BE_V3!L61","v":1692258.9712470002},{"$f":"BE_V3!M61","v":1605888.0642870001},{"$f":"BE_V3!N61","v":1818883.1378780003},{"$f":"BE_V3!O61","v":1773009.4755590002}]
["EPB","Energy Injected by DG",{"$f":"BE_V3!C62","v":58395.02405575},{"$f":"BE_V3!D62","v":57775.304768599992},{"$f":"BE_V3!E62","v":69247.308824674998},{"$f":"BE_V3!F62","v":82584.106629550006},{"$f":"BE_V3!G62","v":91432.294090650001},{"$f":"BE_V3!H62","v":91284.340612570988},{"$f":"BE_V3!I62","v":97143.105353641004},{"$f":"BE_V3!J62","v":117665.308855368},{"$f":"BE_V3!K62","v":115085.55061310297},{"$f":"BE_V3!L62","v":110376.46348861596},{"$f":"BE_V3!M62","v":126148.97681242596},{"$f":"BE_V3!N62","v":153432.863582458},{"$f":"BE_V3!O62","v":153467.81754840203}]
["EPB","Energy Injected by SISOL",{"$f":"BE_V3!C63","v":0},{"$f":"BE_V3!D63","v":0},{"$f":"BE_V3!E63","v":0},{"$f":"BE_V3!F63","v":0},{"$f":"BE_V3!G63","v":0},{"$f":"BE_V3!H63","v":0},{"$f":"BE_V3!I63","v":0},{"$f":"BE_V3!J63","v":0},{"$f":"BE_V3!K63","v":0},{"$f":"BE_V3!L63","v":0},{"$f":"BE_V3!M63","v":0},{"$f":"BE_V3!N63","v":0},{"$f":"BE_V3!O63","v":0}]
["EPB","Total Energy Injected",{"$f":"BE_V3!C64","v":1598454.75477275},{"$f":"BE_V3!D64","v":1521277.9732365999},{"$f":"BE_V3!E64","v":1498222.6633706749},{"$f":"BE_V3!F64","v":1706097.09409155},{"$f":"BE_V3!G64","v":1682160.2691836499},{"$f":"BE_V3!H64","v":1638047.2111075711},{"$f":"BE_V3!I64","v":1633806.739276641},{"$f":"BE_V3!J64","v":1854740.160947368},{"$f":"BE_V3!K64","v":1885340.2512761031},{"$f":"BE_V3!L64","v":1802635.4347356162},{"$f":"BE_V3!M64","v":1732037.0410994261},{"$f":"BE_V3!N64","v":1972316.0014604582},{"$f":"BE_V3!O64","v":1926477.2931074023}]
["EPB","Captive Consumption",{"$f":"BE_V3!C65","v":1124378.450529288},{"$f":"BE_V3!D65","v":1079830.4542078569},{"$f":"BE_V3!E65","v":1026464.6518860679},{"$f":"BE_V3!F65","v":1139485.127373938},{"$f":"BE_V3!G65","v":1171047.3501889133},{"$f":"BE_V3!H65","v":1135970.3091054549},{"$f":"BE_V3!I65","v":1033560.516504202},{"$f":"BE_V3!J65","v":1188619.9453151301},{"$f":"BE_V3!K65","v":1230180.4296204923},{"$f":"BE_V3!L65","v":1226243.582153002},{"$f":"BE_V3!M65","v":1116308.9411486231},{"$f":"BE_V3!N65","v":1249247.8883050301},{"$f":"BE_V3!O65","v":1259198.7009139599}]
["EPB","Supplies",{"$f":"BE_V3!C66","v":0},{"$f":"BE_V3!D66","v":0},{"$f":"BE_V3!E66","v":0},{"$f":"BE_V3!F66","v":0},{"$f":"BE_V3!G66","v":0},{"$f":"BE_V3!H66","v":0},{"$f":"BE_V3!I66","v":0},{"$f":"BE_V3!J66","v":0},{"$f":"BE_V3!K66","v":0},{"$f":"BE_V3!L66","v":0},{"$f":"BE_V3!M66","v":0},{"$f":"BE_V3!N66","v":0},{"$f":"BE_V3!O66","v":0}]
["EPB","Free Market Consumption",{"$f":"BE_V3!C67","v":233398.68527000002},{"$f":"BE_V3!D67","v":232897.07092299999},{"$f":"BE_V3!E67","v":240296.54292000001},{"$f":"BE_V3!F67","v":245317.19850100001},{"$f":"BE_V3!G67","v":242890.60000000003},{"$f":"BE_V3!H67","v":259031.49100000004},{"$f":"BE_V3!I67","v":285178.12300000002},{"$f":"BE_V3!J67","v":290995.69299999997},{"$f":"BE_V3!K67","v":299855.8169806166},{"$f":"BE_V3!L67","v":314643.9432580861},{"$f":"BE_V3!M67","v":311493.11703791161},{"$f":"BE_V3!N67","v":329053.23874939285},{"$f":"BE_V3!O67","v":339345.33012172859}]
["EPB","Connection Energy (Distribution Use)",{"$f":"BE_V3!C68","v":11070.452382999967},{"$f":"BE_V3!D68","v":10688.074688000022},{"$f":"BE_V3!E68","v":9573.5585259999789},{"$f":"BE_V3!F68","v":11421.460151000007},{"$f":"BE_V3!G68","v":11099.758392999967},{"$f":"BE_V3!H68","v":10886.175484000007},{"$f":"BE_V3!I68","v":10573.970937999955},{"$f":"BE_V3!J68","v":12551.667347999988},{"$f":"BE_V3!K68","v":13146.492786000017},{"$f":"BE_V3!L68","v":12549.950872999965},{"$f":"BE_V3!M68","v":11234.795744000003},{"$f":"BE_V3!N68","v":12999.841791999992},{"$f":"BE_V3!O68","v":12716.240219000028}]
["EPB","Unbilled Consumption",{"$f":"BE_V3!C69","v":-7821.1460000000188},{"$f":"BE_V3!D69","v":-4843.8446283779558},{"$f":"BE_V3!E69","v":-22842.597371622025},{"$f":"BE_V3!F69","v":31587.243999999984},{"$f":"BE_V3!G69","v":-6918.994449999991},{"$f":"BE_V3!H69","v":-19567.225372439989},{"$f":"BE_V3!I69","v":24641.128150712975},{"$f":"BE_V3!J69","v":32172.03000172702},{"$f":"BE_V3!K69","v":15211.319608730002},{"$f":"BE_V3!L69","v":-29461.882292255032},{"$f":"BE_V3!M69","v":-8326.0308894270274},{"$f":"BE_V3!N69","v":36109.623607233108},{"$f":"BE_V3!O69","v":-14332.401661651005}]
["EPB","DG Compensation",{"$f":"BE_V3!C70","v":47035.425999999999},{"$f":"BE_V3!D70","v":49121.817000000003},{"$f":"BE_V3!E70","v":52836.837},{"$f":"BE_V3!F70","v":65245.932999999997},{"$f":"BE_V3!G70","v":71376.263227030999},{"$f":"BE_V3!H70","v":74176.117734662999},{"$f":"BE_V3!I70","v":72843.551469808997},{"$f":"BE_V3!J70","v":90723.241882699018},{"$f":"BE_V3!K70","v":89216.280099782001},{"$f":"BE_V3!L70","v":85677.249134253987},{"$f":"BE_V3!M70","v":80013.842075152992},{"$f":"BE_V3!N70","v":95120.601355581995},{"$f":"BE_V3!O70","v":94147.065705938003}]
["EPB","Distributed Energy",{"$f":"BE_V3!C71","v":1408061.868182288},{"$f":"BE_V3!D71","v":1367693.5721904789},{"$f":"BE_V3!E71","v":1306328.992960446},{"$f":"BE_V3!F71","v":1493056.9630259378},{"$f":"BE_V3!G71","v":1489494.9773589445},{"$f":"BE_V3!H71","v":1460496.8679516779},{"$f":"BE_V3!I71","v":1426797.2900627239},{"$f":"BE_V3!J71","v":1615062.577547556},{"$f":"BE_V3!K71","v":1647610.3390956209},{"$f":"BE_V3!L71","v":1609652.843126087},{"$f":"BE_V3!M71","v":1510724.6651162608},{"$f":"BE_V3!N71","v":1722531.193809238},{"$f":"BE_V3!O71","v":1691074.9352989756}]
["EPB","Billed Energy",{"$f":"BE_V3!C72","v":1368847.588182288},{"$f":"BE_V3!D72","v":1323415.5998188569},{"$f":"BE_V3!E72","v":1276334.753332068},{"$f":"BE_V3!F72","v":1396223.7860259379},{"$f":"BE_V3!G72","v":1425037.7085819133},{"$f":"BE_V3!H72","v":1405887.9755894549},{"$f":"BE_V3!I72","v":1329312.6104422021},{"$f":"BE_V3!J72","v":1492167.30566313},{"$f":"BE_V3!K72","v":1543182.7393871089},{"$f":"BE_V3!L72","v":1553437.4762840881},{"$f":"BE_V3!M72","v":1439036.8539305348},{"$f":"BE_V3!N72","v":1591300.9688464229},{"$f":"BE_V3!O72","v":1611260.2712546885}]
["EPB","Internal Losses",{"$f":"BE_V3!C73","v":190392.88659046195},{"$f":"BE_V3!D73","v":153584.40104612103},{"$f":"BE_V3!E73","v":191893.67041022889},{"$f":"BE_V3!F73","v":213040.13106561219},{"$f":"BE_V3!G73","v":192665.29182470543},{"$f":"BE_V3!H73","v":177550.34315589326},{"$f":"BE_V3!I73","v":207009.44921391713},{"$f":"BE_V3!J73","v":239677.58339981199},{"$f":"BE_V3!K73","v":237729.91218048218},{"$f":"BE_V3!L73","v":192982.59160952922},{"$f":"BE_V3!M73","v":221312.37598316534},{"$f":"BE_V3!N73","v":249784.80765122012},{"$f":"BE_V3!O73","v":235402.35780842672}]
["EPB","Number of Captive Consumers",{"$f":"BE_V3!C74","v":1742865},{"$f":"BE_V3!D74","v":1751463},{"$f":"BE_V3!E74","v":1762216},{"$f":"BE_V3!F74","v":1771987},{"$f":"BE_V3!G74","v":1783240},{"$f":"BE_V3!H74","v":1793477},{"$f":"BE_V3!I74","v":1804960},{"$f":"BE_V3!J74","v":1814476},{"$f":"BE_V3!K74","v":1826860},{"$f":"BE_V3!L74","v":1838948},{"$f":"BE_V3!M74","v":1848594},{"$f":"BE_V3!N74","v":1865697},{"$f":"BE_V3!O74","v":1876766}]
[{"$f":"A74","v":"EPB"},"Losses in MWh (12 months)",{"$f":"BE_V3!C75","v":0},{"$f":"BE_V3!D75","v":0},{"$f":"BE_V3!E75","v":0},{"$f":"BE_V3!F75","v":0},{"$f":"BE_V3!G75","v":751183},{"$f":"BE_V3!H75","v":775149.56236942066},{"$f":"BE_V3!I75","v":790265.43508420791},{"$f":"BE_V3!J75","v":816902.34625636879},{"$f":"BE_V3!K75","v":862366.24626122788},{"$f":"BE_V3!L75","v":877799.86261891702},{"$f":"BE_V3!M75","v":891682.55},{"$f":"BE_V3!N75","v":901810.58437900001},{"$f":"BE_V3!O75","v":899451.47121385089}]
[{"$f":"A75","v":"EPB"},"Losses in % (12 months)",{"$f":"BE_V3!C76","v":0},{"$f":"BE_V3!D76","v":0},{"$f":"BE_V3!E76","v":0},{"$f":"BE_V3!F76","v":0},{"$f":"BE_V3!G76","v":0.11720000000000001},{"$f":"BE_V3!H76","v":0.1188},{"$f":"BE_V3!I76","v":0.11865648701342729},{"$f":"BE_V3!J76","v":0.12},{"$f":"BE_V3!K76","v":0.1229857353474705},{"$f":"BE_V3!L76","v":0.12230641905543545},{"$f":"BE_V3!M76","v":0.12258500000000001},{"$f":"BE_V3!N76","v":0.12195990332413661},{"$f":"BE_V3!O76","v":0.12100134569511838}]
[{"$f":"A76","v":"EPB"},"Verification",{"$f":"BE_V3!C77","v":0},{"$f":"BE_V3!D77","v":0},{"$f":"BE_V3!E77","v":0},{"$f":"BE_V3!F77","v":0},{"$f":"BE_V3!G77","v":3.0238722151715303E-5},{"$f":"BE_V3!H77","v":5.4757261345461661E-6},{"$f":"BE_V3!I77","v":3.5265175779564117E-9},{"$f":"BE_V3!J77","v":-2.1763071066688289E-5},{"$f":"BE_V3!K77","v":-2.3638730616004633E-7},{"$f":"BE_V3!L77","v":9.0689920069914054E-6},{"$f":"BE_V3!M77","v":-1.2788445749908894E-5},{"$f":"BE_V3!N77","v":3.2856669540504146E-5},{"$f":"BE_V3!O77","v":-1.0614407523895641E-6}]
["ESS",null,{"$f":"BE_V3!C78","v":0},{"$f":"BE_V3!D78","v":0},{"$f":"BE_V3!E78","v":0},{"$f":"BE_V3!F78","v":0},{"$f":"BE_V3!G78","v":0},{"$f":"BE_V3!H78","v":0},{"$f":"BE_V3!I78","v":0},{"$f":"BE_V3!J78","v":0},{"$f":"BE_V3!K78","v":0},{"$f":"BE_V3!L78","v":0},{"$f":"BE_V3!M78","v":0},{"$f":"BE_V3!N78","v":0},{"$f":"BE_V3!O78","v":0}]
["ESS","Energy Injected into SIN",{"$f":"BE_V3!C79","v":1305088.5815800002},{"$f":"BE_V3!D79","v":1144357.1768429999},{"$f":"BE_V3!E79","v":1162974.308613},{"$f":"BE_V3!F79","v":1219348.7996400001},{"$f":"BE_V3!G79","v":1266806.1779570002},{"$f":"BE_V3!H79","v":1142757.2385110001},{"$f":"BE_V3!I79","v":1234369.0737029999},{"$f":"BE_V3!J79","v":1370562.2664369999},{"$f":"BE_V3!K79","v":1404398.6994940001},{"$f":"BE_V3!L79","v":1279939.3623270001},{"$f":"BE_V3!M79","v":1238399.0550540001},{"$f":"BE_V3!N79","v":1320501.6038019997},{"$f":"BE_V3!O79","v":1377802.8553840001}]
["ESS","Energy Injected by DG",{"$f":"BE_V3!C80","v":50318.272991963007},{"$f":"BE_V3!D80","v":51232.539395170003},{"$f":"BE_V3!E80","v":56327.869218899999},{"$f":"BE_V3!F80","v":76620.889549853004},{"$f":"BE_V3!G80","v":80034.873882522996},{"$f":"BE_V3!H80","v":83831.619782301001},{"$f":"BE_V3!I80","v":85169.884696349007},{"$f":"BE_V3!J80","v":111513.97342524098},{"$f":"BE_V3!K80","v":132319.246718265},{"$f":"BE_V3!L80","v":122935.75071968499},{"$f":"BE_V3!M80","v":132891.756034474},{"$f":"BE_V3!N80","v":158582.71043436401},{"$f":"BE_V3!O80","v":186615.32071484398}]
["ESS","Energy Injected by SISOL",{"$f":"BE_V3!C81","v":0},{"$f":"BE_V3!D81","v":0},{"$f":"BE_V3!E81","v":0},{"$f":"BE_V3!F81","v":0},{"$f":"BE_V3!G81","v":0},{"$f":"BE_V3!H81","v":0},{"$f":"BE_V3!I81","v":0},{"$f":"BE_V3!J81","v":0},{"$f":"BE_V3!K81","v":0},{"$f":"BE_V3!L81","v":0},{"$f":"BE_V3!M81","v":0},{"$f":"BE_V3!N81","v":0},{"$f":"BE_V3!O81","v":0}]
["ESS","Total Energy Injected",{"$f":"BE_V3!C82","v":1355406.8545719632},{"$f":"BE_V3!D82","v":1195589.7162381699},{"$f":"BE_V3!E82","v":1219302.1778319001},{"$f":"BE_V3!F82","v":1295969.6891898531},{"$f":"BE_V3!G82","v":1346841.0518395233},{"$f":"BE_V3!H82","v":1226588.858293301},{"$f":"BE_V3!I82","v":1319538.9583993489},{"$f":"BE_V3!J82","v":1482076.2398622409},{"$f":"BE_V3!K82","v":1536717.9462122652},{"$f":"BE_V3!L82","v":1402875.1130466852},{"$f":"BE_V3!M82","v":1371290.811088474},{"$f":"BE_V3!N82","v":1479084.3142363636},{"$f":"BE_V3!O82","v":1564418.176098844}]
["ESS","Captive Consumption",{"$f":"BE_V3!C83","v":853327.98845787987},{"$f":"BE_V3!D83","v":765532.14547018195},{"$f":"BE_V3!E83","v":745400.1807807968},{"$f":"BE_V3!F83","v":787493.56681246893},{"$f":"BE_V3!G83","v":794187.40468571603},{"$f":"BE_V3!H83","v":748946.7433793809},{"$f":"BE_V3!I83","v":734820.84741148003},{"$f":"BE_V3!J83","v":874742.81155420106},{"$f":"BE_V3!K83","v":880316.50049726805},{"$f":"BE_V3!L83","v":823803.74478321697},{"$f":"BE_V3!M83","v":742195.13481306401},{"$f":"BE_V3!N83","v":827823.45085061295},{"$f":"BE_V3!O83","v":856377.78649795207}]
["ESS","Supplies",{"$f":"BE_V3!C84","v":6671.0585210000017},{"$f":"BE_V3!D84","v":7029.8880330000011},{"$f":"BE_V3!E84","v":8721.0918799999999},{"$f":"BE_V3!F84","v":7577.8006800000003},{"$f":"BE_V3!G84","v":6173.3276766666677},{"$f":"BE_V3!H84","v":3414.1081600000002},{"$f":"BE_V3!I84","v":2985.9475600000005},{"$f":"BE_V3!J84","v":2973.768439999998},{"$f":"BE_V3!K84","v":2721.98344},{"$f":"BE_V3!L84","v":2615.5933999999979},{"$f":"BE_V3!M84","v":3284.8346000000001},{"$f":"BE_V3!N84","v":2370.0314399999984},{"$f":"BE_V3!O84","v":1521.3693999999987}]
["ESS","Free Market Consumption",{"$f":"BE_V3!C85","v":348496.39889399993},{"$f":"BE_V3!D85","v":314977.95998499996},{"$f":"BE_V3!E85","v":325167.37600000005},{"$f":"BE_V3!F85","v":341763.09600000002},{"$f":"BE_V3!G85","v":370733.82},{"$f":"BE_V3!H85","v":346465.44400000002},{"$f":"BE_V3!I85","v":367460.22500000009},{"$f":"BE_V3!J85","v":386713.34499999997},{"$f":"BE_V3!K85","v":417520.75911788928},{"$f":"BE_V3!L85","v":398682.25897030625},{"$f":"BE_V3!M85","v":410365.78704449354},{"$f":"BE_V3!N85","v":436979.86271442554},{"$f":"BE_V3!O85","v":456557.39102824096}]
["ESS","Connection Energy (Distribution Use)",{"$f":"BE_V3!C86","v":22770.020156999992},{"$f":"BE_V3!D86","v":20234.663426000043},{"$f":"BE_V3!E86","v":23623.907264999987},{"$f":"BE_V3!F86","v":23312.206583000021},{"$f":"BE_V3!G86","v":22438.691506000003},{"$f":"BE_V3!H86","v":22394.982123999973},{"$f":"BE_V3!I86","v":26931.558151999954},{"$f":"BE_V3!J86","v":26201.298982999986},{"$f":"BE_V3!K86","v":28703.28236100002},{"$f":"BE_V3!L86","v":28596.623480999959},{"$f":"BE_V3!M86","v":27967.203012000013},{"$f":"BE_V3!N86","v":25522.746418999974},{"$f":"BE_V3!O86","v":29630.190425000037}]
["ESS","Unbilled Consumption",{"$f":"BE_V3!C87","v":4050.9759999999951},{"$f":"BE_V3!D87","v":-18691.022469999996},{"$f":"BE_V3!E87","v":2130.6234699999914},{"$f":"BE_V3!F87","v":6526.9260000000213},{"$f":"BE_V3!G87","v":3922.5447299999796},{"$f":"BE_V3!H87","v":-9576.0388099999836},{"$f":"BE_V3!I87","v":16185.193952999965},{"$f":"BE_V3!J87","v":20765.292587296048},{"$f":"BE_V3!K87","v":10620.385857743968},{"$f":"BE_V3!L87","v":-38657.348788039992},{"$f":"BE_V3!M87","v":8935.2313408170157},{"$f":"BE_V3!N87","v":22431.305154681977},{"$f":"BE_V3!O87","v":480.37870984600158}]
["ESS","DG Compensation",{"$f":"BE_V3!C88","v":41750.705000000002},{"$f":"BE_V3!D88","v":42054.582000000002},{"$f":"BE_V3!E88","v":45023.347999999998},{"$f":"BE_V3!F88","v":55614.089},{"$f":"BE_V3!G88","v":63519.620650926001},{"$f":"BE_V3!H88","v":62512.299855161997},{"$f":"BE_V3!I88","v":66975.312240774991},{"$f":"BE_V3!J88","v":96115.137207852007},{"$f":"BE_V3!K88","v":103496.68217408401},{"$f":"BE_V3!L88","v":92941.931559450008},{"$f":"BE_V3!M88","v":83266.531300958013},{"$f":"BE_V3!N88","v":101153.64663919699},{"$f":"BE_V3!O88","v":110052.76470830601}]
["ESS","Distributed Energy",{"$f":"BE_V3!C89","v":1277067.14702988},{"$f":"BE_V3!D89","v":1131138.216444182},{"$f":"BE_V3!E89","v":1150066.5273957967},{"$f":"BE_V3!F89","v":1222287.6850754688},{"$f":"BE_V3!G89","v":1260975.4092493085},{"$f":"BE_V3!H89","v":1174157.5387085427},{"$f":"BE_V3!I89","v":1215359.0843172551},{"$f":"BE_V3!J89","v":1407511.653772349},{"$f":"BE_V3!K89","v":1443379.5934479854},{"$f":"BE_V3!L89","v":1307982.8034059333},{"$f":"BE_V3!M89","v":1276014.7221113325},{"$f":"BE_V3!N89","v":1416281.0432179174},{"$f":"BE_V3!O89","v":1454619.880769345}]
["ESS","Billed Energy",{"$f":"BE_V3!C90","v":1231265.4660298799},{"$f":"BE_V3!D90","v":1107774.656914182},{"$f":"BE_V3!E90","v":1102912.5559257967},{"$f":"BE_V3!F90","v":1160146.670075469},{"$f":"BE_V3!G90","v":1193533.2438683826},{"$f":"BE_V3!H90","v":1121221.2776633808},{"$f":"BE_V3!I90","v":1132198.5781234801},{"$f":"BE_V3!J90","v":1290631.2239772009},{"$f":"BE_V3!K90","v":1329262.5254161574},{"$f":"BE_V3!L90","v":1253698.2206345233},{"$f":"BE_V3!M90","v":1183812.9594695575},{"$f":"BE_V3!N90","v":1292696.0914240386},{"$f":"BE_V3!O90","v":1344086.7373511931}]
["ESS","Internal Losses",{"$f":"BE_V3!C91","v":78339.707542083226},{"$f":"BE_V3!D91","v":64451.499793987954},{"$f":"BE_V3!E91","v":69235.650436103344},{"$f":"BE_V3!F91","v":73682.004114384297},{"$f":"BE_V3!G91","v":85865.642590214731},{"$f":"BE_V3!H91","v":52431.319584758254},{"$f":"BE_V3!I91","v":104179.87408209383},{"$f":"BE_V3!J91","v":74564.586089891847},{"$f":"BE_V3!K91","v":93338.352764279814},{"$f":"BE_V3!L91","v":94892.309640751919},{"$f":"BE_V3!M91","v":95276.088977141539},{"$f":"BE_V3!N91","v":62803.27101844619},{"$f":"BE_V3!O91","v":109798.29532949906}]
["ESS","Number of Captive Consumers",{"$f":"BE_V3!C92","v":843786},{"$f":"BE_V3!D92","v":848276},{"$f":"BE_V3!E92","v":852557},{"$f":"BE_V3!F92","v":855855},{"$f":"BE_V3!G92","v":859780},{"$f":"BE_V3!H92","v":862505},{"$f":"BE_V3!I92","v":866081},{"$f":"BE_V3!J92","v":871022},{"$f":"BE_V3!K92","v":873831},{"$f":"BE_V3!L92","v":877227},{"$f":"BE_V3!M92","v":880675},{"$f":"BE_V3!N92","v":884618},{"$f":"BE_V3!O92","v":888513}]
[{"$f":"A92","v":"ESS"},"Losses in MWh (12 months)",{"$f":"BE_V3!C93","v":287173.31018166663},{"$f":"BE_V3!D93","v":295282.93102218618},{"$f":"BE_V3!E93","v":271901.37651052861},{"$f":"BE_V3!F93","v":285708.47642514994},{"$f":"BE_V3!G93","v":293310},{"$f":"BE_V3!H93","v":280276.37162777031},{"$f":"BE_V3!I93","v":316194},{"$f":"BE_V3!J93","v":317076},{"$f":"BE_V3!K93","v":324482},{"$f":"BE_V3!L93","v":366940},{"$f":"BE_V3!M93","v":358076.50599999999},{"$f":"BE_V3!N93","v":346396.07616200001},{"$f":"BE_V3!O93","v":362094.34871273971}]
[{"$f":"A93","v":"ESS"},"Losses in % (12 months)",{"$f":"BE_V3!C94","v":5.6691569508E-2},{"$f":"BE_V3!D94","v":5.8189737088977497E-2},{"$f":"BE_V3!E94","v":5.3669579795790297E-2},{"$f":"BE_V3!F94","v":5.6350945410935133E-2},{"$f":"BE_V3!G94","v":5.7999999999999996E-2},{"$f":"BE_V3!H94","v":5.5090095976266101E-2},{"$f":"BE_V3!I94","v":6.5769223124953591E-2},{"$f":"BE_V3!J94","v":6.649999999999999E-2},{"$f":"BE_V3!K94","v":5.8299999999999998E-2},{"$f":"BE_V3!L94","v":6.3899999999999998E-2},{"$f":"BE_V3!M94","v":6.1800000000000008E-2},{"$f":"BE_V3!N94","v":5.9832571300326869E-2},{"$f":"BE_V3!O94","v":6.2249004824703073E-2}]
[{"$f":"A94","v":"ESS"},"Verification",{"$f":"BE_V3!C95","v":0},{"$f":"BE_V3!D95","v":0},{"$f":"BE_V3!E95","v":0},{"$f":"BE_V3!F95","v":4.3317927274230672E-5},{"$f":"BE_V3!G95","v":-7.2667055419223248E-6},{"$f":"BE_V3!H95","v":-1.1927928365497442E-5},{"$f":"BE_V3!I95","v":-4.8330612331444547E-3},{"$f":"BE_V3!J95","v":-7.5096113417150098E-3},{"$f":"BE_V3!K95","v":8.4542494308975646E-6},{"$f":"BE_V3!L95","v":1.3375641675583694E-5},{"$f":"BE_V3!M95","v":1.2354856184233765E-5},{"$f":"BE_V3!N95","v":-5.6318217465309295E-6},{"$f":"BE_V3!O95","v":-8.5464630512760431E-6}]
["ERO",null,{"$f":"BE_V3!C96","v":0},{"$f":"BE_V3!D96","v":0},{"$f":"BE_V3!E96","v":0},{"$f":"BE_V3!F96","v":0},{"$f":"BE_V3!G96","v":0},{"$f":"BE_V3!H96","v":0},{"$f":"BE_V3!I96","v":0},{"$f":"BE_V3!J96","v":0},{"$f":"BE_V3!K96","v":0},{"$f":"BE_V3!L96","v":0},{"$f":"BE_V3!M96","v":0},{"$f":"BE_V3!N96","v":0},{"$f":"BE_V3!O96","v":0}]
["ERO","Energy Injected into SIN",{"$f":"BE_V3!C97","v":1056285.2627699999},{"$f":"BE_V3!D97","v":1111388.5419429999},{"$f":"BE_V3!E97","v":1251249.0148999998},{"$f":"BE_V3!F97","v":1199377.2427440002},{"$f":"BE_V3!G97","v":1101140.661882},{"$f":"BE_V3!H97","v":1168414.772598},{"$f":"BE_V3!I97","v":1330551.545344},{"$f":"BE_V3!J97","v":1352872.0131939999},{"$f":"BE_V3!K97","v":1223509.055868},{"$f":"BE_V3!L97","v":1250375.3799869998},{"$f":"BE_V3!M97","v":1331593.6134230001},{"$f":"BE_V3!N97","v":1264385.0473679998},{"$f":"BE_V3!O97","v":1118741.937221}]
["ERO","Energy Injected by DG",{"$f":"BE_V3!C98","v":46351.692182999992},{"$f":"BE_V3!D98","v":54608.551062800005},{"$f":"BE_V3!E98","v":56747.066899020007},{"$f":"BE_V3!F98","v":57138.710858598992},{"$f":"BE_V3!G98","v":66023.311435049982},{"$f":"BE_V3!H98","v":74621.34009474999},{"$f":"BE_V3!I98","v":78884.038453949994},{"$f":"BE_V3!J98","v":82404.853452262003},{"$f":"BE_V3!K98","v":87385.947819806999},{"$f":"BE_V3!L98","v":105091.77161783699},{"$f":"BE_V3!M98","v":108459.50588214801},{"$f":"BE_V3!N98","v":122274.50109748},{"$f":"BE_V3!O98","v":141114.91445574805}]
["ERO","Energy Injected by SISOL",{"$f":"BE_V3!C99","v":18075.449373000003},{"$f":"BE_V3!D99","v":3958.6142189999996},{"$f":"BE_V3!E99","v":4295.9129999999996},{"$f":"BE_V3!F99","v":4126.3739999999998},{"$f":"BE_V3!G99","v":3073.6099999999997},{"$f":"BE_V3!H99","v":3211.3559999999998},{"$f":"BE_V3!I99","v":3664.04},{"$f":"BE_V3!J99","v":3812.42},{"$f":"BE_V3!K99","v":3433.6870000000008},{"$f":"BE_V3!L99","v":3381.3339999999998},{"$f":"BE_V3!M99","v":3470.9470000000001},{"$f":"BE_V3!N99","v":3563.5639999999999},{"$f":"BE_V3!O99","v":3211.16}]
["ERO","Total Energy Injected",{"$f":"BE_V3!C100","v":1120712.404326},{"$f":"BE_V3!D100","v":1169955.7072248},{"$f":"BE_V3!E100","v":1312291.9947990198},{"$f":"BE_V3!F100","v":1260642.3276025993},{"$f":"BE_V3!G100","v":1170237.58331705},{"$f":"BE_V3!H100","v":1246247.46869275},{"$f":"BE_V3!I100","v":1413099.6237979501},{"$f":"BE_V3!J100","v":1439089.2866462618},{"$f":"BE_V3!K100","v":1314328.690687807},{"$f":"BE_V3!L100","v":1358848.4856048368},{"$f":"BE_V3!M100","v":1443524.0663051479},{"$f":"BE_V3!N100","v":1390223.1124654799},{"$f":"BE_V3!O100","v":1263068.0116767481}]
["ERO","Captive Consumption",{"$f":"BE_V3!C101","v":765608.84977519501},{"$f":"BE_V3!D101","v":798684.64520708099},{"$f":"BE_V3!E101","v":853744.01990045188},{"$f":"BE_V3!F101","v":870329.94223545305},{"$f":"BE_V3!G101","v":792243.16951855097},{"$f":"BE_V3!H101","v":842993.5183971629},{"$f":"BE_V3!I101","v":894470.34025490296},{"$f":"BE_V3!J101","v":944971.02969173808},{"$f":"BE_V3!K101","v":840109.17163565394},{"$f":"BE_V3!L101","v":875369.798742285},{"$f":"BE_V3!M101","v":897809.88587351888},{"$f":"BE_V3!N101","v":910150.75430712407},{"$f":"BE_V3!O101","v":793038.50005015603}]
["ERO","Supplies",{"$f":"BE_V3!C102","v":165.34000000000003},{"$f":"BE_V3!D102","v":197.43204000000003},{"$f":"BE_V3!E102","v":246.375},{"$f":"BE_V3!F102","v":268.96299999999997},{"$f":"BE_V3!G102","v":192.261},{"$f":"BE_V3!H102","v":0},{"$f":"BE_V3!I102","v":0},{"$f":"BE_V3!J102","v":0},{"$f":"BE_V3!K102","v":0},{"$f":"BE_V3!L102","v":0},{"$f":"BE_V3!M102","v":0},{"$f":"BE_V3!N102","v":0},{"$f":"BE_V3!O102","v":0}]
["ERO","Free Market Consumption",{"$f":"BE_V3!C103","v":65161.287579999997},{"$f":"BE_V3!D103","v":65044.945855999998},{"$f":"BE_V3!E103","v":72260.958067999993},{"$f":"BE_V3!F103","v":73095.171999999991},{"$f":"BE_V3!G103","v":74605.820999999996},{"$f":"BE_V3!H103","v":78231.72},{"$f":"BE_V3!I103","v":89607.831999999995},{"$f":"BE_V3!J103","v":98562.693999999989},{"$f":"BE_V3!K103","v":121462.87936299099},{"$f":"BE_V3!L103","v":135348.7358600694},{"$f":"BE_V3!M103","v":144388.64148882253},{"$f":"BE_V3!N103","v":151273.50174278478},{"$f":"BE_V3!O103","v":157256.01233109611}]
["ERO","Connection Energy (Distribution Use)",{"$f":"BE_V3!C104","v":1508.872998999992},{"$f":"BE_V3!D104","v":1591.7857540000041},{"$f":"BE_V3!E104","v":1852.345742999998},{"$f":"BE_V3!F104","v":1816.0321549999935},{"$f":"BE_V3!G104","v":1838.2494430000079},{"$f":"BE_V3!H104","v":2145.5135549999977},{"$f":"BE_V3!I104","v":2436.5608550000179},{"$f":"BE_V3!J104","v":2587.0994220000139},{"$f":"BE_V3!K104","v":2566.1565709999995},{"$f":"BE_V3!L104","v":2769.5231989999884},{"$f":"BE_V3!M104","v":3153.9154329999874},{"$f":"BE_V3!N104","v":2988.4020580000069},{"$f":"BE_V3!O104","v":2663.9998069999856}]
["ERO","Unbilled Consumption",{"$f":"BE_V3!C105","v":-7256.5100000000239},{"$f":"BE_V3!D105","v":1545.433916458016},{"$f":"BE_V3!E105","v":12111.697083541992},{"$f":"BE_V3!F105","v":9281.2270000000135},{"$f":"BE_V3!G105","v":-7354.8146550000092},{"$f":"BE_V3!H105","v":1663.6544244999968},{"$f":"BE_V3!I105","v":27603.781473599985},{"$f":"BE_V3!J105","v":1986.4515581240121},{"$f":"BE_V3!K105","v":-3424.7466242139053},{"$f":"BE_V3!L105","v":-23599.602883146115},{"$f":"BE_V3!M105","v":22416.470670136012},{"$f":"BE_V3!N105","v":-3423.6427850290202},{"$f":"BE_V3!O105","v":-20173.600574409953}]
["ERO","DG Compensation",{"$f":"BE_V3!C106","v":36221.423000000003},{"$f":"BE_V3!D106","v":42469.8},{"$f":"BE_V3!E106","v":53162.447999999997},{"$f":"BE_V3!F106","v":52157.478999999999},{"$f":"BE_V3!G106","v":51507.120716286001},{"$f":"BE_V3!H106","v":58746.777036406995},{"$f":"BE_V3!I106","v":67934.198404487004},{"$f":"BE_V3!J106","v":70230.639141139007},{"$f":"BE_V3!K106","v":62204.751358175999},{"$f":"BE_V3!L106","v":65231.283528407999},{"$f":"BE_V3!M106","v":67283.087181881987},{"$f":"BE_V3!N106","v":67434.518442166998},{"$f":"BE_V3!O106","v":61231.790836654996}]
["ERO","Distributed Energy",{"$f":"BE_V3!C107","v":861409.26335419493},{"$f":"BE_V3!D107","v":909534.04277353897},{"$f":"BE_V3!E107","v":993377.84379499394},{"$f":"BE_V3!F107","v":1006948.8153904532},{"$f":"BE_V3!G107","v":913031.80702283699},{"$f":"BE_V3!H107","v":983781.18341306981},{"$f":"BE_V3!I107","v":1082052.7129879901},{"$f":"BE_V3!J107","v":1118337.9138130012},{"$f":"BE_V3!K107","v":1022918.212303607},{"$f":"BE_V3!L107","v":1055119.7384466163},{"$f":"BE_V3!M107","v":1135052.0006473593},{"$f":"BE_V3!N107","v":1128423.5337650469},{"$f":"BE_V3!O107","v":994016.70245049708}]
["ERO","Billed Energy",{"$f":"BE_V3!C108","v":832444.35035419499},{"$f":"BE_V3!D108","v":865518.80885708088},{"$f":"BE_V3!E108","v":928103.69871145196},{"$f":"BE_V3!F108","v":945510.1093904532},{"$f":"BE_V3!G108","v":868879.50096155098},{"$f":"BE_V3!H108","v":923370.75195216283},{"$f":"BE_V3!I108","v":986514.73310990306},{"$f":"BE_V3!J108","v":1046120.8231137382},{"$f":"BE_V3!K108","v":964138.2075696449},{"$f":"BE_V3!L108","v":1013488.0578013544},{"$f":"BE_V3!M108","v":1045352.4427953414},{"$f":"BE_V3!N108","v":1064412.6581079089},{"$f":"BE_V3!O108","v":952958.51218825206}]
["ERO","Internal Losses",{"$f":"BE_V3!C109","v":259303.14097180509},{"$f":"BE_V3!D109","v":260421.66445126105},{"$f":"BE_V3!E109","v":318914.15100402583},{"$f":"BE_V3!F109","v":253693.51221214607},{"$f":"BE_V3!G109","v":257205.77629421302},{"$f":"BE_V3!H109","v":262466.28527968016},{"$f":"BE_V3!I109","v":331046.91080995998},{"$f":"BE_V3!J109","v":320751.37283326057},{"$f":"BE_V3!K109","v":291410.47838420002},{"$f":"BE_V3!L109","v":303728.7471582205},{"$f":"BE_V3!M109","v":308472.06565778865},{"$f":"BE_V3!N109","v":261799.57870043302},{"$f":"BE_V3!O109","v":269051.30922625097}]
["ERO","Number of Captive Consumers",{"$f":"BE_V3!C110","v":677511},{"$f":"BE_V3!D110","v":681064},{"$f":"BE_V3!E110","v":685964},{"$f":"BE_V3!F110","v":695783},{"$f":"BE_V3!G110","v":695399},{"$f":"BE_V3!H110","v":697107},{"$f":"BE_V3!I110","v":701240},{"$f":"BE_V3!J110","v":703927},{"$f":"BE_V3!K110","v":706360},{"$f":"BE_V3!L110","v":709638},{"$f":"BE_V3!M110","v":717362},{"$f":"BE_V3!N110","v":716446},{"$f":"BE_V3!O110","v":720580}]
[{"$f":"A110","v":"ERO"},"Losses in MWh (12 months)",{"$f":"BE_V3!C111","v":1098438.3763939706},{"$f":"BE_V3!D111","v":1097042.1414882019},{"$f":"BE_V3!E111","v":1112772.0417874991},{"$f":"BE_V3!F111","v":1092332.3832161091},{"$f":"BE_V3!G111","v":1090235},{"$f":"BE_V3!H111","v":1092279.945511621},{"$f":"BE_V3!I111","v":1104452.7542828224},{"$f":"BE_V3!J111","v":1171472},{"$f":"BE_V3!K111","v":1205677.3612270611},{"$f":"BE_V3!L111","v":1246929.4094645055},{"$f":"BE_V3!M111","v":1224356.4544000002},{"$f":"BE_V3!N111","v":1165410.5500469999},{"$f":"BE_V3!O111","v":1143050.641512003}]
[{"$f":"A111","v":"ERO"},"Losses in % (12 months)",{"$f":"BE_V3!C112","v":0.23515385},{"$f":"BE_V3!D112","v":0.232598911724123},{"$f":"BE_V3!E112","v":0.231834411353638},{"$f":"BE_V3!F112","v":0.2245899205289964},{"$f":"BE_V3!G112","v":0.22190000000000001},{"$f":"BE_V3!H112","v":0.21891923793307502},{"$f":"BE_V3!I112","v":0.21697322294377541},{"$f":"BE_V3!J112","v":0.22239999999999999},{"$f":"BE_V3!K112","v":0.2228},{"$f":"BE_V3!L112","v":0.22570000000000001},{"$f":"BE_V3!M112","v":0.22039999999999998},{"$f":"BE_V3!N112","v":0.21158718994433257},{"$f":"BE_V3!O112","v":0.20951659517782709}]
[{"$f":"A112","v":"ERO"},"Verification",{"$f":"BE_V3!C113","v":0},{"$f":"BE_V3!D113","v":0},{"$f":"BE_V3!E113","v":0},{"$f":"BE_V3!F113","v":3.3512381661937596E-6},{"$f":"BE_V3!G113","v":2.4389123971513271E-6},{"$f":"BE_V3!H113","v":1.1692132650953369E-8},{"$f":"BE_V3!I113","v":1.9244401942009048E-6},{"$f":"BE_V3!J113","v":-5.3351042743426946E-5},{"$f":"BE_V3!K113","v":-5.2966704853996127E-5},{"$f":"BE_V3!L113","v":-2.6372245696570928E-5},{"$f":"BE_V3!M113","v":-2.5159020062670567E-5},{"$f":"BE_V3!N113","v":3.9205282156784538E-5},{"$f":"BE_V3!O113","v":-2.6327315788554628E-7}]
["ESE",null,{"$f":"BE_V3!C114","v":0},{"$f":"BE_V3!D114","v":0},{"$f":"BE_V3!E114","v":0},{"$f":"BE_V3!F114","v":0},{"$f":"BE_V3!G114","v":0},{"$f":"BE_V3!H114","v":0},{"$f":"BE_V3!I114","v":0},{"$f":"BE_V3!J114","v":0},{"$f":"BE_V3!K114","v":0},{"$f":"BE_V3!L114","v":0},{"$f":"BE_V3!M114","v":0},{"$f":"BE_V3!N114","v":0},{"$f":"BE_V3!O114","v":0}]
["ESE","Energy Injected into SIN",{"$f":"BE_V3!C115","v":876402.92739800015},{"$f":"BE_V3!D115","v":795069.11821600003},{"$f":"BE_V3!E115","v":723057.75134000008},{"$f":"BE_V3!F115","v":832312.29809900001},{"$f":"BE_V3!G115","v":868883.86867500003},{"$f":"BE_V3!H115","v":831952.50189500011},{"$f":"BE_V3!I115","v":803264.36932599999},{"$f":"BE_V3!J115","v":906029.16848900018},{"$f":"BE_V3!K115","v":977899.64219100005},{"$f":"BE_V3!L115","v":905210.39910199982},{"$f":"BE_V3!M115","v":840457.83034699992},{"$f":"BE_V3!N115","v":945696.86983599991},{"$f":"BE_V3!O115","v":968282.47458400007}]
["ESE","Energy Injected by DG",{"$f":"BE_V3!C116","v":17646.710037999997},{"$f":"BE_V3!D116","v":16049.770390350001},{"$f":"BE_V3!E116","v":20203.271678650002},{"$f":"BE_V3!F116","v":27063.639947870004},{"$f":"BE_V3!G116","v":34081.060497475002},{"$f":"BE_V3!H116","v":30382.0587739},{"$f":"BE_V3!I116","v":34970.156003749995},{"$f":"BE_V3!J116","v":48724.399591050002},{"$f":"BE_V3!K116","v":48651.429144449998},{"$f":"BE_V3!L116","v":42611.359833899995},{"$f":"BE_V3!M116","v":50827.777115399993},{"$f":"BE_V3!N116","v":66035.235942260013},{"$f":"BE_V3!O116","v":68425.700323640005}]
["ESE","Energy Injected by SISOL",{"$f":"BE_V3!C117","v":0},{"$f":"BE_V3!D117","v":0},{"$f":"BE_V3!E117","v":0},{"$f":"BE_V3!F117","v":0},{"$f":"BE_V3!G117","v":0},{"$f":"BE_V3!H117","v":0},{"$f":"BE_V3!I117","v":0},{"$f":"BE_V3!J117","v":0},{"$f":"BE_V3!K117","v":0},{"$f":"BE_V3!L117","v":0},{"$f":"BE_V3!M117","v":0},{"$f":"BE_V3!N117","v":0},{"$f":"BE_V3!O117","v":0}]
["ESE","Total Energy Injected",{"$f":"BE_V3!C118","v":894049.63743600016},{"$f":"BE_V3!D118","v":811118.88860635005},{"$f":"BE_V3!E118","v":743261.02301865013},{"$f":"BE_V3!F118","v":859375.93804687005},{"$f":"BE_V3!G118","v":902964.92917247501},{"$f":"BE_V3!H118","v":862334.56066890014},{"$f":"BE_V3!I118","v":838234.52532975003},{"$f":"BE_V3!J118","v":954753.56808005017},{"$f":"BE_V3!K118","v":1026551.07133545},{"$f":"BE_V3!L118","v":947821.75893589982},{"$f":"BE_V3!M118","v":891285.60746239987},{"$f":"BE_V3!N118","v":1011732.1057782599},{"$f":"BE_V3!O118","v":1036708.1749076401}]
["ESE","Captive Consumption",{"$f":"BE_V3!C119","v":619697.84711686405},{"$f":"BE_V3!D119","v":573684.25548253197},{"$f":"BE_V3!E119","v":525742.81428117095},{"$f":"BE_V3!F119","v":588397.58238502895},{"$f":"BE_V3!G119","v":614244.88801728503},{"$f":"BE_V3!H119","v":588663.74031292298},{"$f":"BE_V3!I119","v":542952.42843886791},{"$f":"BE_V3!J119","v":619767.95598808909},{"$f":"BE_V3!K119","v":653068.71267401904},{"$f":"BE_V3!L119","v":629294.312876974},{"$f":"BE_V3!M119","v":557168.88246102794},{"$f":"BE_V3!N119","v":625900.49866971513},{"$f":"BE_V3!O119","v":648536.9693798729}]
["ESE","Supplies",{"$f":"BE_V3!C120","v":3419.2074000000002},{"$f":"BE_V3!D120","v":3245.4547399999992},{"$f":"BE_V3!E120","v":2990.9369999999999},{"$f":"BE_V3!F120","v":3477.2619999999997},{"$f":"BE_V3!G120","v":3483.2970000000005},{"$f":"BE_V3!H120","v":3405.1140000000005},{"$f":"BE_V3!I120","v":3260.4979999999996},{"$f":"BE_V3!J120","v":3744.1239999999998},{"$f":"BE_V3!K120","v":3943.5280000000002},{"$f":"BE_V3!L120","v":3625.3450000000003},{"$f":"BE_V3!M120","v":3302.3429999999998},{"$f":"BE_V3!N120","v":3719.7370000000001},{"$f":"BE_V3!O120","v":3686.1714119999997}]
["ESE","Free Market Consumption",{"$f":"BE_V3!C121","v":147880.31535499997},{"$f":"BE_V3!D121","v":130554.96226},{"$f":"BE_V3!E121","v":123834.84399999998},{"$f":"BE_V3!F121","v":135155.33100000001},{"$f":"BE_V3!G121","v":143502.80438000002},{"$f":"BE_V3!H121","v":154877.07958499997},{"$f":"BE_V3!I121","v":172331.009984},{"$f":"BE_V3!J121","v":178328.79600000003},{"$f":"BE_V3!K121","v":188269.4971143069},{"$f":"BE_V3!L121","v":195200.0745648864},{"$f":"BE_V3!M121","v":205024.91054418351},{"$f":"BE_V3!N121","v":221815.66760926947},{"$f":"BE_V3!O121","v":224272.67820806027}]
["ESE","Connection Energy (Distribution Use)",{"$f":"BE_V3!C122","v":12168.235167000006},{"$f":"BE_V3!D122","v":11111.714934999996},{"$f":"BE_V3!E122","v":9740.2129100000311},{"$f":"BE_V3!F122","v":11573.871868000017},{"$f":"BE_V3!G122","v":11954.016988999996},{"$f":"BE_V3!H122","v":10874.737255000015},{"$f":"BE_V3!I122","v":9996.9290690000053},{"$f":"BE_V3!J122","v":12020.540752000001},{"$f":"BE_V3!K122","v":12723.800629000005},{"$f":"BE_V3!L122","v":10991.029893999978},{"$f":"BE_V3!M122","v":9887.6358710000059},{"$f":"BE_V3!N122","v":12060.513137000002},{"$f":"BE_V3!O122","v":12021.544119000027}]
["ESE","Unbilled Consumption",{"$f":"BE_V3!C123","v":-7832.1439899999968},{"$f":"BE_V3!D123","v":-2215.7210260000138},{"$f":"BE_V3!E123","v":-14938.143983999995},{"$f":"BE_V3!F123","v":21847.380000000005},{"$f":"BE_V3!G123","v":5272.7758999999933},{"$f":"BE_V3!H123","v":-7452.6307499999966},{"$f":"BE_V3!I123","v":-3469.9394686000014},{"$f":"BE_V3!J123","v":13913.426646852997},{"$f":"BE_V3!K123","v":15976.12567174701},{"$f":"BE_V3!L123","v":-17063.674845802016},{"$f":"BE_V3!M123","v":-7272.2745441979932},{"$f":"BE_V3!N123","v":13939.792873680024},{"$f":"BE_V3!O123","v":-1668.8383136800257}]
["ESE","DG Compensation",{"$f":"BE_V3!C124","v":16010.107},{"$f":"BE_V3!D124","v":15570.428},{"$f":"BE_V3!E124","v":16297.641},{"$f":"BE_V3!F124","v":20904.697},{"$f":"BE_V3!G124","v":27257.906928043998},{"$f":"BE_V3!H124","v":27124.108934715005},{"$f":"BE_V3!I124","v":26834.765243708},{"$f":"BE_V3!J124","v":33646.291194813995},{"$f":"BE_V3!K124","v":36173.491172984999},{"$f":"BE_V3!L124","v":35064.239596338994},{"$f":"BE_V3!M124","v":32363.232410742999},{"$f":"BE_V3!N124","v":38696.191267034999},{"$f":"BE_V3!O124","v":39312.530810995995}]
["ESE","Distributed Energy",{"$f":"BE_V3!C125","v":791343.5680488639},{"$f":"BE_V3!D125","v":731951.09439153201},{"$f":"BE_V3!E125","v":663668.3052071709},{"$f":"BE_V3!F125","v":781356.124253029},{"$f":"BE_V3!G125","v":805715.68921432912},{"$f":"BE_V3!H125","v":777492.14933763794},{"$f":"BE_V3!I125","v":751905.69126697606},{"$f":"BE_V3!J125","v":861421.13458175596},{"$f":"BE_V3!K125","v":910155.15526205814},{"$f":"BE_V3!L125","v":857111.32708639733},{"$f":"BE_V3!M125","v":800474.72974275646},{"$f":"BE_V3!N125","v":916132.40055669961},{"$f":"BE_V3!O125","v":926161.05561624898}]
["ESE","Billed Energy",{"$f":"BE_V3!C126","v":783165.60503886396},{"$f":"BE_V3!D126","v":718596.38741753204},{"$f":"BE_V3!E126","v":662308.80819117092},{"$f":"BE_V3!F126","v":738604.04725302896},{"$f":"BE_V3!G126","v":773185.00638628507},{"$f":"BE_V3!H126","v":757820.67115292291},{"$f":"BE_V3!I126","v":728540.865491868},{"$f":"BE_V3!J126","v":813861.41674008896},{"$f":"BE_V3!K126","v":858005.53841732605},{"$f":"BE_V3!L126","v":839110.7623358604},{"$f":"BE_V3!M126","v":775383.77187621139},{"$f":"BE_V3!N126","v":863496.41641598463},{"$f":"BE_V3!O126","v":888517.36311893305}]
["ESE","Internal Losses",{"$f":"BE_V3!C127","v":102706.06938713626},{"$f":"BE_V3!D127","v":79167.794214818045},{"$f":"BE_V3!E127","v":79592.717811479233},{"$f":"BE_V3!F127","v":78019.813793841051},{"$f":"BE_V3!G127","v":97249.239958145889},{"$f":"BE_V3!H127","v":84842.411331262207},{"$f":"BE_V3!I127","v":86328.834062773967},{"$f":"BE_V3!J127","v":93332.433498294209},{"$f":"BE_V3!K127","v":116395.91607339191},{"$f":"BE_V3!L127","v":90710.431849502493},{"$f":"BE_V3!M127","v":90810.877719643409},{"$f":"BE_V3!N127","v":95599.705221560318},{"$f":"BE_V3!O127","v":110547.11929139111}]
["ESE","Number of Captive Consumers",{"$f":"BE_V3!C128","v":827565},{"$f":"BE_V3!D128","v":831689},{"$f":"BE_V3!E128","v":839588},{"$f":"BE_V3!F128","v":847588},{"$f":"BE_V3!G128","v":850891},{"$f":"BE_V3!H128","v":856113},{"$f":"BE_V3!I128","v":860133},{"$f":"BE_V3!J128","v":868394},{"$f":"BE_V3!K128","v":871688},{"$f":"BE_V3!L128","v":876978},{"$f":"BE_V3!M128","v":882211},{"$f":"BE_V3!N128","v":892003},{"$f":"BE_V3!O128","v":896884}]
[{"$f":"A128","v":"ESE"},"Losses in MWh (12 months)",{"$f":"BE_V3!C129","v":345083.14754613093},{"$f":"BE_V3!D129","v":347408.24378205917},{"$f":"BE_V3!E129","v":350301.07640115416},{"$f":"BE_V3!F129","v":339485.96310534212},{"$f":"BE_V3!G129","v":334029},{"$f":"BE_V3!H129","v":339704.29640812066},{"$f":"BE_V3!I129","v":346319.5066001087},{"$f":"BE_V3!J129","v":361753},{"$f":"BE_V3!K129","v":380899.59530547832},{"$f":"BE_V3!L129","v":386626.83225141413},{"$f":"BE_V3!M129","v":391251.47690000001},{"$f":"BE_V3!N129","v":393454.72683699999},{"$f":"BE_V3!O129","v":387589.71679334668}]
[{"$f":"A129","v":"ESE"},"Losses in % (12 months)",{"$f":"BE_V3!C130","v":0.10254578149107385},{"$f":"BE_V3!D130","v":0.10304155675040499},{"$f":"BE_V3!E130","v":0.105061690432372},{"$f":"BE_V3!F130","v":0.10263177946246083},{"$f":"BE_V3!G130","v":0.1007},{"$f":"BE_V3!H130","v":0.100864224208892},{"$f":"BE_V3!I130","v":0.1000117404640041},{"$f":"BE_V3!J130","v":0.1018},{"$f":"BE_V3!K130","v":0.10350000000000001},{"$f":"BE_V3!L130","v":0.10266265743207487},{"$f":"BE_V3!M130","v":0.1024},{"$f":"BE_V3!N130","v":0.10146537358309005},{"$f":"BE_V3!O130","v":9.970030748193727E-2}]
[{"$f":"A130","v":"ESE"},"Verification",{"$f":"BE_V3!C131","v":0},{"$f":"BE_V3!D131","v":0},{"$f":"BE_V3!E131","v":0},{"$f":"BE_V3!F131","v":-4.6021630950576764E-11},{"$f":"BE_V3!G131","v":1.0618189688768598E-5},{"$f":"BE_V3!H131","v":-2.6646952699937998E-10},{"$f":"BE_V3!I131","v":-3.5071346093651368E-6},{"$f":"BE_V3!J131","v":-1.3508631995688691E-4},{"$f":"BE_V3!K131","v":-4.734960726190951E-5},{"$f":"BE_V3!L131","v":-3.7281184971177384E-5},{"$f":"BE_V3!M131","v":1.0807081698011034E-5},{"$f":"BE_V3!N131","v":8.7292759482215931E-6},{"$f":"BE_V3!O131","v":5.4091607720740953E-9}]
["ETO",null,{"$f":"BE_V3!C132","v":0},{"$f":"BE_V3!D132","v":0},{"$f":"BE_V3!E132","v":0},{"$f":"BE_V3!F132","v":0},{"$f":"BE_V3!G132","v":0},{"$f":"BE_V3!H132","v":0},{"$f":"BE_V3!I132","v":0},{"$f":"BE_V3!J132","v":0},{"$f":"BE_V3!K132","v":0},{"$f":"BE_V3!L132","v":0},{"$f":"BE_V3!M132","v":0},{"$f":"BE_V3!N132","v":0},{"$f":"BE_V3!O132","v":0}]
["ETO","Energy Injected into SIN",{"$f":"BE_V3!C133","v":674534.99513399997},{"$f":"BE_V3!D133","v":758755.38362999994},{"$f":"BE_V3!E133","v":820527.90576700005},{"$f":"BE_V3!F133","v":775417.61936300003},{"$f":"BE_V3!G133","v":711817.48788799997},{"$f":"BE_V3!H133","v":814174.39502799988},{"$f":"BE_V3!I133","v":881525.10988500004},{"$f":"BE_V3!J133","v":887125.7534289998},{"$f":"BE_V3!K133","v":810654.31407700002},{"$f":"BE_V3!L133","v":885855.18652900006},{"$f":"BE_V3!M133","v":917425.874037},{"$f":"BE_V3!N133","v":861640.78323499998},{"$f":"BE_V3!O133","v":791310.05519400013}]
["ETO","Energy Injected by DG",{"$f":"BE_V3!C134","v":31523.070351957998},{"$f":"BE_V3!D134","v":39080.238646749996},{"$f":"BE_V3!E134","v":51837.648987674991},{"$f":"BE_V3!F134","v":50321.3223402},{"$f":"BE_V3!G134","v":57459.675504800005},{"$f":"BE_V3!H134","v":67774.321447474998},{"$f":"BE_V3!I134","v":83312.263313644013},{"$f":"BE_V3!J134","v":87059.736369225007},{"$f":"BE_V3!K134","v":84753.940755524993},{"$f":"BE_V3!L134","v":98452.97881075101},{"$f":"BE_V3!M134","v":121750.40322096298},{"$f":"BE_V3!N134","v":122807.81776907301},{"$f":"BE_V3!O134","v":117440.73678043897}]
["ETO","Energy Injected by SISOL",{"$f":"BE_V3!C135","v":0},{"$f":"BE_V3!D135","v":0},{"$f":"BE_V3!E135","v":0},{"$f":"BE_V3!F135","v":0},{"$f":"BE_V3!G135","v":0},{"$f":"BE_V3!H135","v":0},{"$f":"BE_V3!I135","v":0},{"$f":"BE_V3!J135","v":0},{"$f":"BE_V3!K135","v":0},{"$f":"BE_V3!L135","v":0},{"$f":"BE_V3!M135","v":0},{"$f":"BE_V3!N135","v":0},{"$f":"BE_V3!O135","v":0}]
["ETO","Total Energy Injected",{"$f":"BE_V3!C136","v":706058.06548595801},{"$f":"BE_V3!D136","v":797835.62227674993},{"$f":"BE_V3!E136","v":872365.55475467502},{"$f":"BE_V3!F136","v":825738.94170319999},{"$f":"BE_V3!G136","v":769277.16339280002},{"$f":"BE_V3!H136","v":881948.71647547488},{"$f":"BE_V3!I136","v":964837.37319864403},{"$f":"BE_V3!J136","v":974185.48979822476},{"$f":"BE_V3!K136","v":895408.25483252504},{"$f":"BE_V3!L136","v":984308.16533975105},{"$f":"BE_V3!M136","v":1039176.277257963},{"$f":"BE_V3!N136","v":984448.60100407293},{"$f":"BE_V3!O136","v":908750.79197443905}]
["ETO","Captive Consumption",{"$f":"BE_V3!C137","v":482809.34761812404},{"$f":"BE_V3!D137","v":542029.93393366912},{"$f":"BE_V3!E137","v":584794.15010079998},{"$f":"BE_V3!F137","v":579658.32590338693},{"$f":"BE_V3!G137","v":505341.77039442706},{"$f":"BE_V3!H137","v":567957.54978946398},{"$f":"BE_V3!I137","v":612236.18641465006},{"$f":"BE_V3!J137","v":652017.31280369707},{"$f":"BE_V3!K137","v":575894.92201086204},{"$f":"BE_V3!L137","v":642589.62654506904},{"$f":"BE_V3!M137","v":633529.86260309489},{"$f":"BE_V3!N137","v":674753.60195655213},{"$f":"BE_V3!O137","v":556632.95038753701}]
["ETO","Supplies",{"$f":"BE_V3!C138","v":0},{"$f":"BE_V3!D138","v":0},{"$f":"BE_V3!E138","v":0},{"$f":"BE_V3!F138","v":0},{"$f":"BE_V3!G138","v":0},{"$f":"BE_V3!H138","v":0},{"$f":"BE_V3!I138","v":0},{"$f":"BE_V3!J138","v":0},{"$f":"BE_V3!K138","v":0},{"$f":"BE_V3!L138","v":0},{"$f":"BE_V3!M138","v":0},{"$f":"BE_V3!N138","v":0},{"$f":"BE_V3!O138","v":0}]
["ETO","Free Market Consumption",{"$f":"BE_V3!C139","v":97983.448634},{"$f":"BE_V3!D139","v":119503.858519},{"$f":"BE_V3!E139","v":130908.94428499999},{"$f":"BE_V3!F139","v":118510.742},{"$f":"BE_V3!G139","v":115150.18299999999},{"$f":"BE_V3!H139","v":128940.88099999999},{"$f":"BE_V3!I139","v":138629.6},{"$f":"BE_V3!J139","v":141196.41799999998},{"$f":"BE_V3!K139","v":135749.46961099812},{"$f":"BE_V3!L139","v":157447.9065949496},{"$f":"BE_V3!M139","v":172480.66938433339},{"$f":"BE_V3!N139","v":155724.69915272819},{"$f":"BE_V3!O139","v":162179.07103214259}]
["ETO","Connection Energy (Distribution Use)",{"$f":"BE_V3!C140","v":2289.1317839999974},{"$f":"BE_V3!D140","v":2991.7515769999882},{"$f":"BE_V3!E140","v":2872.8350170000194},{"$f":"BE_V3!F140","v":12262.591133000009},{"$f":"BE_V3!G140","v":17175.775974999997},{"$f":"BE_V3!H140","v":20466.326791},{"$f":"BE_V3!I140","v":23330.178889999981},{"$f":"BE_V3!J140","v":22425.294611000019},{"$f":"BE_V3!K140","v":21092.044424999971},{"$f":"BE_V3!L140","v":23536.113354000001},{"$f":"BE_V3!M140","v":26342.038209999999},{"$f":"BE_V3!N140","v":24381.207791000023},{"$f":"BE_V3!O140","v":35251.446321000025}]
["ETO","Unbilled Consumption",{"$f":"BE_V3!C141","v":4083.7610000000132},{"$f":"BE_V3!D141","v":11534.837180000002},{"$f":"BE_V3!E141","v":9159.7878199999977},{"$f":"BE_V3!F141","v":-18409.361000000004},{"$f":"BE_V3!G141","v":3014.0525100000086},{"$f":"BE_V3!H141","v":14816.179549999986},{"$f":"BE_V3!I141","v":9371.3918836820085},{"$f":"BE_V3!J141","v":-8835.3638471820013},{"$f":"BE_V3!K141","v":1047.0094962940057},{"$f":"BE_V3!L141","v":4696.0810521479725},{"$f":"BE_V3!M141","v":16351.140054058022},{"$f":"BE_V3!N141","v":-28575.917816530025},{"$f":"BE_V3!O141","v":476.81582100703963}]
["ETO","DG Compensation",{"$f":"BE_V3!C142","v":25986.304},{"$f":"BE_V3!D142","v":33440.671999999999},{"$f":"BE_V3!E142","v":42085.286999999997},{"$f":"BE_V3!F142","v":44571.15},{"$f":"BE_V3!G142","v":44402.197956479999},{"$f":"BE_V3!H142","v":54966.916658542003},{"$f":"BE_V3!I142","v":63597.636473091996},{"$f":"BE_V3!J142","v":69172.93435681799},{"$f":"BE_V3!K142","v":59185.790588937998},{"$f":"BE_V3!L142","v":66473.272318545991},{"$f":"BE_V3!M142","v":68694.747987264011},{"$f":"BE_V3!N142","v":73421.126060686001},{"$f":"BE_V3!O142","v":58895.205330238001}]
["ETO","Distributed Energy",{"$f":"BE_V3!C143","v":613151.99303612404},{"$f":"BE_V3!D143","v":709501.05320966919},{"$f":"BE_V3!E143","v":769821.00422279991},{"$f":"BE_V3!F143","v":736593.44803638686},{"$f":"BE_V3!G143","v":685083.97983590711},{"$f":"BE_V3!H143","v":787147.85378900589},{"$f":"BE_V3!I143","v":847164.99366142403},{"$f":"BE_V3!J143","v":875976.59592433297},{"$f":"BE_V3!K143","v":792969.23613209219},{"$f":"BE_V3!L143","v":894742.99986471259},{"$f":"BE_V3!M143","v":917398.45823875046},{"$f":"BE_V3!N143","v":899704.71714443632},{"$f":"BE_V3!O143","v":813435.48889192462}]
["ETO","Billed Energy",{"$f":"BE_V3!C144","v":583081.92803612398},{"$f":"BE_V3!D144","v":664525.54402966914},{"$f":"BE_V3!E144","v":718575.92940279993},{"$f":"BE_V3!F144","v":710431.65903638687},{"$f":"BE_V3!G144","v":637667.72936942719},{"$f":"BE_V3!H144","v":717364.75758046389},{"$f":"BE_V3!I144","v":774195.96530465002},{"$f":"BE_V3!J144","v":815639.02541469701},{"$f":"BE_V3!K144","v":732736.43604686018},{"$f":"BE_V3!L144","v":823573.64649401861},{"$f":"BE_V3!M144","v":832352.57019742834},{"$f":"BE_V3!N144","v":854859.50890028034},{"$f":"BE_V3!O144","v":754063.46774067963}]
["ETO","Internal Losses",{"$f":"BE_V3!C145","v":92906.07244983397},{"$f":"BE_V3!D145","v":88334.569067080738},{"$f":"BE_V3!E145","v":102544.55053187511},{"$f":"BE_V3!F145","v":89145.493666813127},{"$f":"BE_V3!G145","v":84193.183556892909},{"$f":"BE_V3!H145","v":94800.862686468987},{"$f":"BE_V3!I145","v":117672.37953722},{"$f":"BE_V3!J145","v":98208.893873891793},{"$f":"BE_V3!K145","v":102439.01870043285},{"$f":"BE_V3!L145","v":89565.165475038462},{"$f":"BE_V3!M145","v":121777.8190192125},{"$f":"BE_V3!N145","v":84743.883859636611},{"$f":"BE_V3!O145","v":95315.303082514438}]
["ETO","Number of Captive Consumers",{"$f":"BE_V3!C146","v":636648},{"$f":"BE_V3!D146","v":640960},{"$f":"BE_V3!E146","v":645587},{"$f":"BE_V3!F146","v":650631},{"$f":"BE_V3!G146","v":654559},{"$f":"BE_V3!H146","v":658368},{"$f":"BE_V3!I146","v":662478},{"$f":"BE_V3!J146","v":666344},{"$f":"BE_V3!K146","v":669192},{"$f":"BE_V3!L146","v":673457},{"$f":"BE_V3!M146","v":678498},{"$f":"BE_V3!N146","v":682115},{"$f":"BE_V3!O146","v":685928}]
[{"$f":"A146","v":"ETO"},"Losses in MWh (12 months)",{"$f":"BE_V3!C147","v":349446.37072571361},{"$f":"BE_V3!D147","v":357062.50954876753},{"$f":"BE_V3!E147","v":366820.47787864797},{"$f":"BE_V3!F147","v":371104.60068642936},{"$f":"BE_V3!G147","v":362392},{"$f":"BE_V3!H147","v":368858.58915408188},{"$f":"BE_V3!I147","v":383987.68839399389},{"$f":"BE_V3!J147","v":394879},{"$f":"BE_V3!K147","v":413125.48859898269},{"$f":"BE_V3!L147","v":407886.19670973124},{"$f":"BE_V3!M147","v":411992.66},{"$f":"BE_V3!N147","v":398529.39212100004},{"$f":"BE_V3!O147","v":391407.10839070368}]
[{"$f":"A147","v":"ETO"},"Losses in % (12 months)",{"$f":"BE_V3!C148","v":0.117022522661895},{"$f":"BE_V3!D148","v":0.11780933874081199},{"$f":"BE_V3!E148","v":0.11821855669563201},{"$f":"BE_V3!F148","v":0.11651681102338224},{"$f":"BE_V3!G148","v":0.111},{"$f":"BE_V3!H148","v":0.110129037816242},{"$f":"BE_V3!I148","v":0.1115658202618436},{"$f":"BE_V3!J148","v":0.11},{"$f":"BE_V3!K148","v":0.11119999999999999},{"$f":"BE_V3!L148","v":0.10681163983318276},{"$f":"BE_V3!M148","v":0.10583999999999999},{"$f":"BE_V3!N148","v":0.10210265368526343},{"$f":"BE_V3!O148","v":9.9933199630376016E-2}]
[{"$f":"A148","v":"ETO"},"Verification",{"$f":"BE_V3!C149","v":0},{"$f":"BE_V3!D149","v":0},{"$f":"BE_V3!E149","v":0},{"$f":"BE_V3!F149","v":-6.189936806900026E-4},{"$f":"BE_V3!G149","v":-1.4430376931454103E-5},{"$f":"BE_V3!H149","v":1.7161809917620729E-8},{"$f":"BE_V3!I149","v":5.9084003231624216E-8},{"$f":"BE_V3!J149","v":-1.3470296525236458E-5},{"$f":"BE_V3!K149","v":-3.6581022871698399E-5},{"$f":"BE_V3!L149","v":1.0259381774679888E-7},{"$f":"BE_V3!M149","v":-1.3032190421202738E-5},{"$f":"BE_V3!N149","v":-3.1031589346058874E-6},{"$f":"BE_V3!O149","v":9.2108787180800178E-8}]
["EMR",null,{"$f":"BE_V3!C150","v":0},{"$f":"BE_V3!D150","v":0},{"$f":"BE_V3!E150","v":0},{"$f":"BE_V3!F150","v":0},{"$f":"BE_V3!G150","v":0},{"$f":"BE_V3!H150","v":0},{"$f":"BE_V3!I150","v":0},{"$f":"BE_V3!J150","v":0},{"$f":"BE_V3!K150","v":0},{"$f":"BE_V3!L150","v":0},{"$f":"BE_V3!M150","v":0},{"$f":"BE_V3!N150","v":0},{"$f":"BE_V3!O150","v":0}]
["EMR","Energy Injected into SIN",{"$f":"BE_V3!C151","v":584782.52702700009},{"$f":"BE_V3!D151","v":521377.044666},{"$f":"BE_V3!E151","v":516907.79560499993},{"$f":"BE_V3!F151","v":546336.92627099995},{"$f":"BE_V3!G151","v":582492.85484300007},{"$f":"BE_V3!H151","v":512613.75879500003},{"$f":"BE_V3!I151","v":521201.02453500009},{"$f":"BE_V3!J151","v":571509.45306199999},{"$f":"BE_V3!K151","v":590668.14012099989},{"$f":"BE_V3!L151","v":545005.75108299998},{"$f":"BE_V3!M151","v":539398.88382999995},{"$f":"BE_V3!N151","v":655278.36905500002},{"$f":"BE_V3!O151","v":618708.95013300003}]
["EMR","Energy Injected by DG",{"$f":"BE_V3!C152","v":30866.24139775},{"$f":"BE_V3!D152","v":31981.416631212996},{"$f":"BE_V3!E152","v":32512.584360176996},{"$f":"BE_V3!F152","v":44391.404446412998},{"$f":"BE_V3!G152","v":55912.833090745},{"$f":"BE_V3!H152","v":56738.634932232002},{"$f":"BE_V3!I152","v":53421.459033591003},{"$f":"BE_V3!J152","v":67124.563347442003},{"$f":"BE_V3!K152","v":71891.183822655992},{"$f":"BE_V3!L152","v":71969.633758648997},{"$f":"BE_V3!M152","v":73409.076473669003},{"$f":"BE_V3!N152","v":85365.546854066997},{"$f":"BE_V3!O152","v":112241.60284344997}]
["EMR","Energy Injected by SISOL",{"$f":"BE_V3!C153","v":0},{"$f":"BE_V3!D153","v":0},{"$f":"BE_V3!E153","v":0},{"$f":"BE_V3!F153","v":0},{"$f":"BE_V3!G153","v":0},{"$f":"BE_V3!H153","v":0},{"$f":"BE_V3!I153","v":0},{"$f":"BE_V3!J153","v":0},{"$f":"BE_V3!K153","v":0},{"$f":"BE_V3!L153","v":0},{"$f":"BE_V3!M153","v":0},{"$f":"BE_V3!N153","v":0},{"$f":"BE_V3!O153","v":0}]
["EMR","Total Energy Injected",{"$f":"BE_V3!C154","v":615648.76842475007},{"$f":"BE_V3!D154","v":553358.46129721298},{"$f":"BE_V3!E154","v":549420.37996517692},{"$f":"BE_V3!F154","v":590728.33071741299},{"$f":"BE_V3!G154","v":638405.6879337451},{"$f":"BE_V3!H154","v":569352.393727232},{"$f":"BE_V3!I154","v":574622.48356859107},{"$f":"BE_V3!J154","v":638634.01640944195},{"$f":"BE_V3!K154","v":662559.32394365594},{"$f":"BE_V3!L154","v":616975.38484164898},{"$f":"BE_V3!M154","v":612807.96030366898},{"$f":"BE_V3!N154","v":740643.91590906703},{"$f":"BE_V3!O154","v":730950.55297644995}]
["EMR","Captive Consumption",{"$f":"BE_V3!C155","v":370769.57724099798},{"$f":"BE_V3!D155","v":355504.83403516695},{"$f":"BE_V3!E155","v":353719.54146127379},{"$f":"BE_V3!F155","v":364967.801404408},{"$f":"BE_V3!G155","v":361912.150076702},{"$f":"BE_V3!H155","v":351158.14865132998},{"$f":"BE_V3!I155","v":339368.73710866401},{"$f":"BE_V3!J155","v":378649.15410122898},{"$f":"BE_V3!K155","v":377118.94720581698},{"$f":"BE_V3!L155","v":367880.03576169501},{"$f":"BE_V3!M155","v":345528.96102883096},{"$f":"BE_V3!N155","v":365235.90486989997},{"$f":"BE_V3!O155","v":379625.24181523197}]
["EMR","Supplies",{"$f":"BE_V3!C156","v":0},{"$f":"BE_V3!D156","v":0},{"$f":"BE_V3!E156","v":0},{"$f":"BE_V3!F156","v":0},{"$f":"BE_V3!G156","v":0},{"$f":"BE_V3!H156","v":0},{"$f":"BE_V3!I156","v":0},{"$f":"BE_V3!J156","v":0},{"$f":"BE_V3!K156","v":0},{"$f":"BE_V3!L156","v":0},{"$f":"BE_V3!M156","v":0},{"$f":"BE_V3!N156","v":0},{"$f":"BE_V3!O156","v":0}]
["EMR","Free Market Consumption",{"$f":"BE_V3!C157","v":104888.39432300001},{"$f":"BE_V3!D157","v":113708.845053},{"$f":"BE_V3!E157","v":116754.62124799998},{"$f":"BE_V3!F157","v":114091.77959900002},{"$f":"BE_V3!G157","v":119350.092},{"$f":"BE_V3!H157","v":120134.98699999998},{"$f":"BE_V3!I157","v":126007.01300000001},{"$f":"BE_V3!J157","v":127457.85400000001},{"$f":"BE_V3!K157","v":132732.2251610352},{"$f":"BE_V3!L157","v":139641.62082365638},{"$f":"BE_V3!M157","v":148725.33685411466},{"$f":"BE_V3!N157","v":150432.31069801882},{"$f":"BE_V3!O157","v":153192.51132212591}]
["EMR","Connection Energy (Distribution Use)",{"$f":"BE_V3!C158","v":62718.036116999981},{"$f":"BE_V3!D158","v":16484.725258999999},{"$f":"BE_V3!E158","v":6687.3375620000152},{"$f":"BE_V3!F158","v":39500.650735999996},{"$f":"BE_V3!G158","v":55787.513357999997},{"$f":"BE_V3!H158","v":15618.605838000003},{"$f":"BE_V3!I158","v":8927.3591999999771},{"$f":"BE_V3!J158","v":14029.023092000003},{"$f":"BE_V3!K158","v":39743.558074},{"$f":"BE_V3!L158","v":12702.172823000001},{"$f":"BE_V3!M158","v":10971.832726000022},{"$f":"BE_V3!N158","v":115593.13383399998},{"$f":"BE_V3!O158","v":86095.720276999986}]
["EMR","Unbilled Consumption",{"$f":"BE_V3!C159","v":4282.1760000000049},{"$f":"BE_V3!D159","v":-3199.363745434006},{"$f":"BE_V3!E159","v":-2990.6482545659965},{"$f":"BE_V3!F159","v":-3998.491},{"$f":"BE_V3!G159","v":16308.524769999995},{"$f":"BE_V3!H159","v":-11944.804897000004},{"$f":"BE_V3!I159","v":1231.6617986170095},{"$f":"BE_V3!J159","v":14432.082146383},{"$f":"BE_V3!K159","v":3562.8342137770378},{"$f":"BE_V3!L159","v":-11885.402825957055},{"$f":"BE_V3!M159","v":-2340.3647198199906},{"$f":"BE_V3!N159","v":8683.4401577860044},{"$f":"BE_V3!O159","v":1268.5236290010362}]
["EMR","DG Compensation",{"$f":"BE_V3!C160","v":23938.616999999998},{"$f":"BE_V3!D160","v":27665.047999999999},{"$f":"BE_V3!E160","v":28902.703000000001},{"$f":"BE_V3!F160","v":33075.513071850997},{"$f":"BE_V3!G160","v":39143.592855460003},{"$f":"BE_V3!H160","v":41907.766043164003},{"$f":"BE_V3!I160","v":44850.124629554004},{"$f":"BE_V3!J160","v":54990.277990440998},{"$f":"BE_V3!K160","v":54055.043370806998},{"$f":"BE_V3!L160","v":53809.79000102399},{"$f":"BE_V3!M160","v":49650.176293446006},{"$f":"BE_V3!N160","v":52908.391089885001},{"$f":"BE_V3!O160","v":60046.184151114998}]
["EMR","Distributed Energy",{"$f":"BE_V3!C161","v":566596.8006809979},{"$f":"BE_V3!D161","v":510164.08860173292},{"$f":"BE_V3!E161","v":503073.55501670775},{"$f":"BE_V3!F161","v":547637.25381125906},{"$f":"BE_V3!G161","v":592501.87306016206},{"$f":"BE_V3!H161","v":516874.70263549394},{"$f":"BE_V3!I161","v":520384.89573683497},{"$f":"BE_V3!J161","v":589558.39133005287},{"$f":"BE_V3!K161","v":607212.60802543617},{"$f":"BE_V3!L161","v":562148.21658341831},{"$f":"BE_V3!M161","v":552535.94218257163},{"$f":"BE_V3!N161","v":692853.18064958975},{"$f":"BE_V3!O161","v":680228.18119447387}]
["EMR","Billed Energy",{"$f":"BE_V3!C162","v":538376.00768099795},{"$f":"BE_V3!D162","v":485698.40434716694},{"$f":"BE_V3!E162","v":477161.50027127378},{"$f":"BE_V3!F162","v":518560.2317394081},{"$f":"BE_V3!G162","v":537049.75543470203},{"$f":"BE_V3!H162","v":486911.7414893299},{"$f":"BE_V3!I162","v":474303.10930866399},{"$f":"BE_V3!J162","v":520136.03119322885},{"$f":"BE_V3!K162","v":549594.73044085212},{"$f":"BE_V3!L162","v":520223.82940835139},{"$f":"BE_V3!M162","v":505226.13060894562},{"$f":"BE_V3!N162","v":631261.34940191871},{"$f":"BE_V3!O162","v":618913.47341435787}]
["EMR","Internal Losses",{"$f":"BE_V3!C163","v":49051.967743752175},{"$f":"BE_V3!D163","v":43194.372695480066},{"$f":"BE_V3!E163","v":46346.824948469177},{"$f":"BE_V3!F163","v":43091.076906153932},{"$f":"BE_V3!G163","v":45903.814873583033},{"$f":"BE_V3!H163","v":52477.691091738059},{"$f":"BE_V3!I163","v":54237.5878317561},{"$f":"BE_V3!J163","v":49075.625079389079},{"$f":"BE_V3!K163","v":55346.715918219765},{"$f":"BE_V3!L163","v":54827.168258230668},{"$f":"BE_V3!M163","v":60272.018121097353},{"$f":"BE_V3!N163","v":47790.735259477282},{"$f":"BE_V3!O163","v":50722.371781976079}]
["EMR","Number of Captive Consumers",{"$f":"BE_V3!C164","v":589429},{"$f":"BE_V3!D164","v":590838},{"$f":"BE_V3!E164","v":593803},{"$f":"BE_V3!F164","v":595821},{"$f":"BE_V3!G164","v":597514},{"$f":"BE_V3!H164","v":599318},{"$f":"BE_V3!I164","v":601384},{"$f":"BE_V3!J164","v":602622},{"$f":"BE_V3!K164","v":603784},{"$f":"BE_V3!L164","v":605697},{"$f":"BE_V3!M164","v":608419},{"$f":"BE_V3!N164","v":610323},{"$f":"BE_V3!O164","v":612183}]
[{"$f":"A164","v":"EMR"},"Losses in MWh (12 months)",{"$f":"BE_V3!C165","v":185258.14786009799},{"$f":"BE_V3!D165","v":186453.56361603001},{"$f":"BE_V3!E165","v":180307.84288803799},{"$f":"BE_V3!F165","v":181364.58289962471},{"$f":"BE_V3!G165","v":178216},{"$f":"BE_V3!H165","v":187499.84065593086},{"$f":"BE_V3!I165","v":195421.09292501892},{"$f":"BE_V3!J165","v":201693},{"$f":"BE_V3!K165","v":210778.81778901958},{"$f":"BE_V3!L165","v":213484.86899999998},{"$f":"BE_V3!M165","v":219519.27},{"$f":"BE_V3!N165","v":218236.30120099999},{"$f":"BE_V3!O165","v":213566.8837621139}]
[{"$f":"A165","v":"EMR"},"Losses in % (12 months)",{"$f":"BE_V3!C166","v":8.2261311924237218E-2},{"$f":"BE_V3!D166","v":8.1663979288785604E-2},{"$f":"BE_V3!E166","v":7.8399999999999997E-2},{"$f":"BE_V3!F166","v":7.8679540847579596E-2},{"$f":"BE_V3!G166","v":7.6399999999999996E-2},{"$f":"BE_V3!H166","v":7.98583085481991E-2},{"$f":"BE_V3!I166","v":8.2348176944543536E-2},{"$f":"BE_V3!J166","v":8.3299999999999999E-2},{"$f":"BE_V3!K166","v":8.6320968235092541E-2},{"$f":"BE_V3!L166","v":8.5653072133524119E-2},{"$f":"BE_V3!M166","v":8.6800000000000016E-2},{"$f":"BE_V3!N166","v":8.2856212966191459E-2},{"$f":"BE_V3!O166","v":7.9059843538021576E-2}]
[{"$f":"A166","v":"EMR"},"Verification",{"$f":"BE_V3!C167","v":0},{"$f":"BE_V3!D167","v":0},{"$f":"BE_V3!E167","v":0},{"$f":"BE_V3!F167","v":-1.3803582135321624E-4},{"$f":"BE_V3!G167","v":2.4811176952424518E-5},{"$f":"BE_V3!H167","v":-1.0396261990175404E-8},{"$f":"BE_V3!I167","v":-4.1442301118577163E-8},{"$f":"BE_V3!J167","v":9.2875729212904545E-6},{"$f":"BE_V3!K167","v":-1.1879356766301974E-4},{"$f":"BE_V3!L167","v":-1.2177601523249981E-5},{"$f":"BE_V3!M167","v":-6.697268379980692E-5},{"$f":"BE_V3!N167","v":2.9245867683450055E-5},{"$f":"BE_V3!O167","v":-1.3413718835814104E-6}]
["EAC",null,{"$f":"BE_V3!C168","v":0},{"$f":"BE_V3!D168","v":0},{"$f":"BE_V3!E168","v":0},{"$f":"BE_V3!F168","v":0},{"$f":"BE_V3!G168","v":0},{"$f":"BE_V3!H168","v":0},{"$f":"BE_V3!I168","v":0},{"$f":"BE_V3!J168","v":0},{"$f":"BE_V3!K168","v":0},{"$f":"BE_V3!L168","v":0},{"$f":"BE_V3!M168","v":0},{"$f":"BE_V3!N168","v":0},{"$f":"BE_V3!O168","v":0}]
["EAC","Energy Injected into SIN",{"$f":"BE_V3!C169","v":261580.31710999997},{"$f":"BE_V3!D169","v":259717.83128700001},{"$f":"BE_V3!E169","v":289030.28085100005},{"$f":"BE_V3!F169","v":294184.23499500001},{"$f":"BE_V3!G169","v":269261.24014399998},{"$f":"BE_V3!H169","v":276869.061269},{"$f":"BE_V3!I169","v":337549.97896699997},{"$f":"BE_V3!J169","v":348303.409659},{"$f":"BE_V3!K169","v":320984.214301},{"$f":"BE_V3!L169","v":316970.54367500002},{"$f":"BE_V3!M169","v":314429.75382099999},{"$f":"BE_V3!N169","v":339619.21049099998},{"$f":"BE_V3!O169","v":351638.63779100002}]
["EAC","Energy Injected by DG",{"$f":"BE_V3!C170","v":5663.9013300000006},{"$f":"BE_V3!D170","v":6997.6893907499998},{"$f":"BE_V3!E170","v":9655.7326284999999},{"$f":"BE_V3!F170","v":11011.898325},{"$f":"BE_V3!G170","v":10783.828192249999},{"$f":"BE_V3!H170","v":11178.764187500001},{"$f":"BE_V3!I170","v":15280.824174750001},{"$f":"BE_V3!J170","v":16105.241088342998},{"$f":"BE_V3!K170","v":15954.168734500001},{"$f":"BE_V3!L170","v":18072.896872100002},{"$f":"BE_V3!M170","v":23065.95814165},{"$f":"BE_V3!N170","v":24670.817082699996},{"$f":"BE_V3!O170","v":29298.493460894002}]
["EAC","Energy Injected by SISOL",{"$f":"BE_V3!C171","v":59932.001033999986},{"$f":"BE_V3!D171","v":60389.404495000002},{"$f":"BE_V3!E171","v":67252.922999999995},{"$f":"BE_V3!F171","v":69601.979000000007},{"$f":"BE_V3!G171","v":62448.76400000001},{"$f":"BE_V3!H171","v":61082.315999999999},{"$f":"BE_V3!I171","v":56989.821000000004},{"$f":"BE_V3!J171","v":58412.311999999998},{"$f":"BE_V3!K171","v":55839.031999999999},{"$f":"BE_V3!L171","v":56808.072},{"$f":"BE_V3!M171","v":58717.891000000003},{"$f":"BE_V3!N171","v":51864.161999999989},{"$f":"BE_V3!O171","v":5599.2559999999994}]
["EAC","Total Energy Injected",{"$f":"BE_V3!C172","v":327176.21947399992},{"$f":"BE_V3!D172","v":327104.92517275002},{"$f":"BE_V3!E172","v":365938.93647950003},{"$f":"BE_V3!F172","v":374798.11232000001},{"$f":"BE_V3!G172","v":342493.83233624999},{"$f":"BE_V3!H172","v":349130.14145649999},{"$f":"BE_V3!I172","v":409820.62414174998},{"$f":"BE_V3!J172","v":422820.96274734294},{"$f":"BE_V3!K172","v":392777.41503550002},{"$f":"BE_V3!L172","v":391851.51254710002},{"$f":"BE_V3!M172","v":396213.60296265001},{"$f":"BE_V3!N172","v":416154.18957369996},{"$f":"BE_V3!O172","v":386536.38725189399}]
["EAC","Captive Consumption",{"$f":"BE_V3!C173","v":256600.38241725002},{"$f":"BE_V3!D173","v":257347.44181233202},{"$f":"BE_V3!E173","v":280266.07955332403},{"$f":"BE_V3!F173","v":290578.067670363},{"$f":"BE_V3!G173","v":267209.300504899},{"$f":"BE_V3!H173","v":270672.83012752095},{"$f":"BE_V3!I173","v":304007.59153568506},{"$f":"BE_V3!J173","v":321453.14645415795},{"$f":"BE_V3!K173","v":291343.36216107401},{"$f":"BE_V3!L173","v":301340.938792862},{"$f":"BE_V3!M173","v":291225.863942642},{"$f":"BE_V3!N173","v":311022.38901390007},{"$f":"BE_V3!O173","v":284565.68956080894}]
["EAC","Supplies",{"$f":"BE_V3!C174","v":2411.9816000000001},{"$f":"BE_V3!D174","v":2414.3626000000004},{"$f":"BE_V3!E174","v":2687.24},{"$f":"BE_V3!F174","v":2766.884},{"$f":"BE_V3!G174","v":2585.7660000000001},{"$f":"BE_V3!H174","v":2737.672},{"$f":"BE_V3!I174","v":3070.5699999999997},{"$f":"BE_V3!J174","v":3208.2260000000001},{"$f":"BE_V3!K174","v":3096.24},{"$f":"BE_V3!L174","v":3239.3589999999999},{"$f":"BE_V3!M174","v":3404.6990000000001},{"$f":"BE_V3!N174","v":2983.5409999999997},{"$f":"BE_V3!O174","v":0}]
["EAC","Free Market Consumption",{"$f":"BE_V3!C175","v":14153.418166000001},{"$f":"BE_V3!D175","v":14578.254477999999},{"$f":"BE_V3!E175","v":14786.799922000002},{"$f":"BE_V3!F175","v":15120.127411000001},{"$f":"BE_V3!G175","v":15078.312},{"$f":"BE_V3!H175","v":16818.360999999997},{"$f":"BE_V3!I175","v":20298.522000000001},{"$f":"BE_V3!J175","v":22801.887000000002},{"$f":"BE_V3!K175","v":23572.462807494696},{"$f":"BE_V3!L175","v":24915.742766119394},{"$f":"BE_V3!M175","v":28927.008456461801},{"$f":"BE_V3!N175","v":32899.110320000007},{"$f":"BE_V3!O175","v":32467.778520360403}]
["EAC","Connection Energy (Distribution Use)",{"$f":"BE_V3!C176","v":0},{"$f":"BE_V3!D176","v":0},{"$f":"BE_V3!E176","v":0},{"$f":"BE_V3!F176","v":0},{"$f":"BE_V3!G176","v":0},{"$f":"BE_V3!H176","v":0},{"$f":"BE_V3!I176","v":0},{"$f":"BE_V3!J176","v":0},{"$f":"BE_V3!K176","v":0},{"$f":"BE_V3!L176","v":0},{"$f":"BE_V3!M176","v":0},{"$f":"BE_V3!N176","v":563.81399999999849},{"$f":"BE_V3!O176","v":3223.4212000000007}]
["EAC","Unbilled Consumption",{"$f":"BE_V3!C177","v":-1802.6739999999991},{"$f":"BE_V3!D177","v":422.17480000000069},{"$f":"BE_V3!E177","v":1053.1431999999913},{"$f":"BE_V3!F177","v":5540.1040000000066},{"$f":"BE_V3!G177","v":-3889.3940000000002},{"$f":"BE_V3!H177","v":1639.5049999999974},{"$f":"BE_V3!I177","v":8158.8173999999999},{"$f":"BE_V3!J177","v":1483.1526211599994},{"$f":"BE_V3!K177","v":1.888953906003735},{"$f":"BE_V3!L177","v":-8549.3757381659962},{"$f":"BE_V3!M177","v":5428.7726030999911},{"$f":"BE_V3!N177","v":2225.573608743005},{"$f":"BE_V3!O177","v":-6528.2684681229948}]
["EAC","DG Compensation",{"$f":"BE_V3!C178","v":4799.6989999999996},{"$f":"BE_V3!D178","v":5959.8940000000002},{"$f":"BE_V3!E178","v":7885.4229999999998},{"$f":"BE_V3!F178","v":8897.0290000000005},{"$f":"BE_V3!G178","v":8713.6272147149994},{"$f":"BE_V3!H178","v":9556.0195547350013},{"$f":"BE_V3!I178","v":11961.199260397001},{"$f":"BE_V3!J178","v":12836.733810141999},{"$f":"BE_V3!K178","v":11362.128094542999},{"$f":"BE_V3!L178","v":11529.061825624998},{"$f":"BE_V3!M178","v":12206.533772305},{"$f":"BE_V3!N178","v":12041.447732257002},{"$f":"BE_V3!O178","v":11430.975089743999}]
["EAC","Distributed Energy",{"$f":"BE_V3!C179","v":276162.80718325003},{"$f":"BE_V3!D179","v":280722.12769033201},{"$f":"BE_V3!E179","v":306678.685675324},{"$f":"BE_V3!F179","v":322902.21208136302},{"$f":"BE_V3!G179","v":289697.61171961401},{"$f":"BE_V3!H179","v":301424.38768225594},{"$f":"BE_V3!I179","v":347496.70019608206},{"$f":"BE_V3!J179","v":361783.1458854599},{"$f":"BE_V3!K179","v":329376.0820170177},{"$f":"BE_V3!L179","v":332475.72664644039},{"$f":"BE_V3!M179","v":341192.87777450884},{"$f":"BE_V3!N179","v":361735.87567490019},{"$f":"BE_V3!O179","v":325159.59590279037}]
["EAC","Billed Energy",{"$f":"BE_V3!C180","v":273165.78218325},{"$f":"BE_V3!D180","v":274340.058890332},{"$f":"BE_V3!E180","v":297740.119475324},{"$f":"BE_V3!F180","v":308465.07908136304},{"$f":"BE_V3!G180","v":284873.37850489898},{"$f":"BE_V3!H180","v":290228.86312752095},{"$f":"BE_V3!I180","v":327376.68353568506},{"$f":"BE_V3!J180","v":347463.25945415796},{"$f":"BE_V3!K180","v":318012.06496856868},{"$f":"BE_V3!L180","v":329496.04055898136},{"$f":"BE_V3!M180","v":323557.57139910385},{"$f":"BE_V3!N180","v":347468.85433390015},{"$f":"BE_V3!O180","v":320256.88928116934}]
["EAC","Internal Losses",{"$f":"BE_V3!C181","v":51013.412290749897},{"$f":"BE_V3!D181","v":46382.797482418013},{"$f":"BE_V3!E181","v":59260.25080417603},{"$f":"BE_V3!F181","v":51895.900238636998},{"$f":"BE_V3!G181","v":52796.220616635983},{"$f":"BE_V3!H181","v":47705.753774244047},{"$f":"BE_V3!I181","v":62323.923945667921},{"$f":"BE_V3!J181","v":61037.816861883039},{"$f":"BE_V3!K181","v":63401.333018482313},{"$f":"BE_V3!L181","v":59375.785900659626},{"$f":"BE_V3!M181","v":55020.725188141165},{"$f":"BE_V3!N181","v":54418.313898799766},{"$f":"BE_V3!O181","v":61376.791349103616}]
["EAC","Number of Captive Consumers",{"$f":"BE_V3!C182","v":280218},{"$f":"BE_V3!D182","v":281961},{"$f":"BE_V3!E182","v":284437},{"$f":"BE_V3!F182","v":286427},{"$f":"BE_V3!G182","v":287602},{"$f":"BE_V3!H182","v":289208},{"$f":"BE_V3!I182","v":290527},{"$f":"BE_V3!J182","v":291706},{"$f":"BE_V3!K182","v":292635},{"$f":"BE_V3!L182","v":296294},{"$f":"BE_V3!M182","v":298674},{"$f":"BE_V3!N182","v":299033},{"$f":"BE_V3!O182","v":304681}]
[{"$f":"A182","v":"EAC"},"Losses in MWh (12 months)",{"$f":"BE_V3!C183","v":214692.47041227191},{"$f":"BE_V3!D183","v":209000.88691405591},{"$f":"BE_V3!E183","v":210276.29716492762},{"$f":"BE_V3!F183","v":208552.35903467808},{"$f":"BE_V3!G183","v":210335},{"$f":"BE_V3!H183","v":211658.11978611688},{"$f":"BE_V3!I183","v":214721.79510358689},{"$f":"BE_V3!J183","v":223863},{"$f":"BE_V3!K183","v":234468.82583278121},{"$f":"BE_V3!L183","v":246138.95080001102},{"$f":"BE_V3!M183","v":238835.4509},{"$f":"BE_V3!N183","v":232216.62931799999},{"$f":"BE_V3!O183","v":230191.30966095082}]
[{"$f":"A183","v":"EAC"},"Losses in % (12 months)",{"$f":"BE_V3!C184","v":0.15948178308066199},{"$f":"BE_V3!D184","v":0.15417224165026899},{"$f":"BE_V3!E184","v":0.153065974160844},{"$f":"BE_V3!F184","v":0.1494979495663345},{"$f":"BE_V3!G184","v":0.14910000000000001},{"$f":"BE_V3!H184","v":0.147768695781718},{"$f":"BE_V3!I184","v":0.1454515534858436},{"$f":"BE_V3!J184","v":0.14679999999999999},{"$f":"BE_V3!K184","v":0.14888069669992599},{"$f":"BE_V3!L184","v":0.15219405091571778},{"$f":"BE_V3!M184","v":0.14904500000000001},{"$f":"BE_V3!N184","v":0.14543680620756952},{"$f":"BE_V3!O184","v":0.1447057053262297}]
[{"$f":"A184","v":"EAC"},"Verification",null,null,null,{"$f":"(AF196/((F172+E172+D172+C172))-AF197)","v":0},{"$f":"(AG196/((G172+F172+E172+D172))-AG197)","v":0},0,0,0,0,0,{"$f":"BE_V3!M185","v":-1.1384835943337168E-4},{"$f":"BE_V3!N185","v":-2.8474185006760466E-5},{"$f":"BE_V3!O185","v":-7.2167052750371496E-8}]
["Note:","Billed Energy = Distributed Energy - Unbilled Consumption - DG Compensation"]
["Note:","Internal Losses = Total Energy Injected - Distributed Energy"]

{"sheet":"Delinquency","index":32,"n_rows":27,"n_cols":61,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,"Delinquency"]
[]
[]
[]
[null,"Comparison Periof for this sheet --->",{"$f":"IF(C2=\"\",PerAtual,C2)","v":"1Q25"},{"$f":"IF(D2=\"\",PerAnterior,D2)","v":"1Q24"}]
[]
[]
[null,"LTM (%)",{"$f":"IF(C5=\"\",PerAtual,C5)","v":"1Q25"},{"$f":"IF(D5=\"\",PerAnterior,D5)","v":"1Q24"},"Var (%)","Var (R$)",null,null,"1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
[]
[null,"Total",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020",{"$f":"20&RIGHT(AQ12,2)","v":"2020"},"2020","2021","2021","2021","2021","2022","2022","2022","2022","2023","2023","2023",{"$f":"20&RIGHT(BD12,2)","v":"2023"},"2024","2024","2024","2024","2025"]
[]
[null," ",{"$f":"$C$8","v":"1Q25"},{"$f":"D8","v":"1Q24"},"Var (p.p.)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},{"$f":"J$8","v":"2Q12"},"3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
[null,null,null,null,null,null,null,"Valores em  "]
[]
[]
[null,"EMG",{"$f":"INDEX($H$12:$CW$27,MATCH($B16,$H$12:$H$27,0),MATCH(C$12,$H$12:$CW$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C16-D16)*100<=-100,\"-\",IF((C16-D16)*100=0,\"-\",(C16-D16)*100)),\"-\")","v":"-"},null,null,"EMG",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T17","v":2.5146146912300707E-3},{"$f":"PDD!U17","v":1.3188831963385119E-3},{"$f":"PDD!V17","v":1.1752553345783772E-3},{"$f":"PDD!W17","v":4.9996514350036166E-4},{"$f":"PDD!X17","v":3.5464433669059451E-3},{"$f":"PDD!Y17","v":7.4867922871917703E-3},{"$f":"PDD!Z17","v":5.5184968934743461E-3},{"$f":"PDD!AA17","v":5.3615278452850699E-3},{"$f":"PDD!AB17","v":3.4442974587584338E-3},{"$f":"PDD!AC17","v":-3.0438423314120842E-4},{"$f":"PDD!AD17","v":1.165376909361616E-3},{"$f":"PDD!AE17","v":1.5060585448657367E-3},{"$f":"PDD!AF17","v":1.316040591187914E-3},{"$f":"PDD!AG17","v":1.5E-3},{"$f":"PDD!AH17","v":2.3E-3},{"$f":"PDD!AI17","v":2.2000000000000001E-3},{"$f":"PDD!AJ17","v":2.5000000000000001E-3},{"$f":"PDD!AK17","v":2.5000000000000001E-3},{"$f":"PDD!AL17","v":2.8999999999999998E-3},{"$f":"PDD!AM17","v":2.5999999999999999E-3},{"$f":"PDD!AN17","v":1.6000000000000001E-3},{"$f":"PDD!AO17","v":3.0999999999999999E-3},{"$f":"PDD!AP17","v":5.8999999999999999E-3},{"$f":"PDD!AQ17","v":5.3E-3},{"$f":"PDD!AR17","v":5.4755195035599748E-3},{"$f":"PDD!AS17","v":3.8074602096968917E-3},{"$f":"PDD!AT17","v":1.3637887809286699E-3},{"$f":"PDD!AU17","v":3.9115308346709312E-3},{"$f":"PDD!AV17","v":2.778061863467031E-3},{"$f":"PDD!AW17","v":3.5230460173008606E-3},{"$f":"PDD!AX17","v":4.1831072948113057E-3},{"$f":"PDD!AY17","v":2.5535563963483728E-3},{"$f":"PDD!AZ17","v":0},{"$f":"PDD!BA17","v":0},{"$f":"PDD!BB17","v":0},{"$f":"PDD!BC17","v":0},{"$f":"PDD!BD17","v":0},{"$f":"PDD!BE17","v":0},{"$f":"PDD!BF17","v":0},{"$f":"PDD!BG17","v":0},{"$f":"PDD!BH17","v":0},{"$f":"PDD!BI17","v":0}]
[null,"ENF",0,0,{"$f":"IFERROR(IF((C17-D17)*100<=-100,\"-\",IF((C17-D17)*100=0,\"-\",(C17-D17)*100)),\"-\")","v":"-"},null,null,"ENF",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T18","v":6.9584381381234165E-4},{"$f":"PDD!U18","v":2.8888261344122698E-4},{"$f":"PDD!V18","v":8.3936541683351899E-4},{"$f":"PDD!W18","v":-1.492629573498182E-3},{"$f":"PDD!X18","v":-6.2934454091336282E-4},{"$f":"PDD!Y18","v":-3.0478835771719772E-4},{"$f":"PDD!Z18","v":3.8970569483866388E-4},{"$f":"PDD!AA18","v":1.9646870074490363E-3},{"$f":"PDD!AB18","v":2.8198758130257569E-3},{"$f":"PDD!AC18","v":2.8370986824884392E-3},{"$f":"PDD!AD18","v":3.217218763399365E-3},{"$f":"PDD!AE18","v":3.2394428805802605E-3},{"$f":"PDD!AF18","v":1.901596740630595E-3},{"$f":"PDD!AG18","v":2.5000000000000001E-3},{"$f":"PDD!AH18","v":1.5E-3},{"$f":"PDD!AI18","v":2.2000000000000001E-3},{"$f":"PDD!AJ18","v":1.9E-3},{"$f":"PDD!AK18","v":1.8E-3},{"$f":"PDD!AL18","v":2.5999999999999999E-3},{"$f":"PDD!AM18","v":2.2000000000000001E-3},{"$f":"PDD!AN18","v":2.3E-3},{"$f":"PDD!AO18","v":3.0000000000000001E-3},{"$f":"PDD!AP18","v":6.8999999999999999E-3},{"$f":"PDD!AQ18","v":6.7000000000000002E-3},{"$f":"PDD!AR18","v":8.5145274067762611E-3},{"$f":"PDD!AS18","v":7.9848950300094139E-3},{"$f":"PDD!AT18","v":6.1790089163478931E-3},{"$f":"PDD!AU18","v":4.4874881773484107E-3},{"$f":"PDD!AV18","v":2.9284726191432754E-3},{"$f":"PDD!AW18","v":3.5401022275509562E-3},{"$f":"PDD!AX18","v":1.4082377180878213E-3},{"$f":"PDD!AY18","v":3.2276579005068805E-3},{"$f":"PDD!AZ18","v":0},{"$f":"PDD!BA18","v":0},{"$f":"PDD!BB18","v":0},{"$f":"PDD!BC18","v":0},{"$f":"PDD!BD18","v":0},{"$f":"PDD!BE18","v":0},{"$f":"PDD!BF18","v":0},{"$f":"PDD!BG18","v":0},{"$f":"PDD!BH18","v":0},{"$f":"PDD!BI18","v":0}]
[null,"ESE",6.273090866241067E-3,6.3210517841635842E-3,-4.7960917922517179E-3,null,null,"ESE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T19","v":-3.0984314809861784E-3},{"$f":"PDD!U19","v":-1.4022907424280342E-3},{"$f":"PDD!V19","v":-4.8999039495561079E-4},{"$f":"PDD!W19","v":5.2277410878656628E-3},{"$f":"PDD!X19","v":5.6153249406588144E-3},{"$f":"PDD!Y19","v":6.3787658975832896E-3},{"$f":"PDD!Z19","v":6.9614123103853478E-3},{"$f":"PDD!AA19","v":5.8226487278523562E-3},{"$f":"PDD!AB19","v":4.8452952726778303E-3},{"$f":"PDD!AC19","v":4.9045284714435491E-3},{"$f":"PDD!AD19","v":6.1000000000000004E-3},{"$f":"PDD!AE19","v":7.384533703939382E-3},{"$f":"PDD!AF19","v":-3.4549151020587679E-3},{"$f":"PDD!AG19","v":-2.9999999999999997E-4},{"$f":"PDD!AH19","v":4.0000000000000002E-4},{"$f":"PDD!AI19","v":-4.0000000000000002E-4},{"$f":"PDD!AJ19","v":6.1999999999999998E-3},{"$f":"PDD!AK19","v":3.9000000000000003E-3},{"$f":"PDD!AL19","v":3.0000000000000001E-3},{"$f":"PDD!AM19","v":3.4999999999999996E-3},{"$f":"PDD!AN19","v":6.1000000000000004E-3},{"$f":"PDD!AO19","v":8.8000000000000005E-3},{"$f":"PDD!AP19","v":1.26E-2},{"$f":"PDD!AQ19","v":1.06E-2},{"$f":"PDD!AR19","v":8.1213825813609298E-3},{"$f":"PDD!AS19","v":5.5168843289206525E-3},{"$f":"PDD!AT19","v":3.2279123498828687E-3},{"$f":"PDD!AU19","v":5.1408391030226845E-3},{"$f":"PDD!AV19","v":7.0459463713196287E-3},{"$f":"PDD!AW19","v":6.8739708308383045E-3},{"$f":"PDD!AX19","v":8.7429022526851943E-3},{"$f":"PDD!AY19","v":9.3537490389455635E-3},{"$f":"PDD!AZ19","v":8.199999999999999E-3},{"$f":"PDD!BA19","v":9.1264528777482146E-3},{"$f":"PDD!BB19","v":6.9859871221959755E-3},{"$f":"PDD!BC19","v":6.2690192683851533E-3},{"$f":"PDD!BD19","v":7.2876002903270107E-3},{"$f":"PDD!BE19","v":6.3210517841635842E-3},{"$f":"PDD!BF19","v":6.2314076756638092E-3},{"$f":"PDD!BG19","v":5.4797360539599518E-3},{"$f":"PDD!BH19","v":7.3021898609165912E-3},{"$f":"PDD!BI19","v":6.273090866241067E-3}]
[null,"EBO",0,0,"-",null,null,"EBO",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T20","v":3.6488253616987036E-3},{"$f":"PDD!U20","v":2.1247202988608116E-3},{"$f":"PDD!V20","v":2.0071904705868159E-3},{"$f":"PDD!W20","v":5.2451347515162592E-3},{"$f":"PDD!X20","v":3.5128393099801555E-3},{"$f":"PDD!Y20","v":4.2436833971296797E-3},{"$f":"PDD!Z20","v":1.2020994265667533E-2},{"$f":"PDD!AA20","v":1.9947162769558876E-2},{"$f":"PDD!AB20","v":4.9799811471787211E-3},{"$f":"PDD!AC20","v":4.4219894159337487E-3},{"$f":"PDD!AD20","v":5.4507681576256781E-3},{"$f":"PDD!AE20","v":-1.1912078382995487E-2},{"$f":"PDD!AF20","v":2.818502322821079E-3},{"$f":"PDD!AG20","v":2.8000000000000004E-3},{"$f":"PDD!AH20","v":3.0000000000000001E-3},{"$f":"PDD!AI20","v":5.4999999999999997E-3},{"$f":"PDD!AJ20","v":3.2000000000000002E-3},{"$f":"PDD!AK20","v":3.4999999999999996E-3},{"$f":"PDD!AL20","v":2.5999999999999999E-3},{"$f":"PDD!AM20","v":6.8000000000000005E-3},{"$f":"PDD!AN20","v":8.3999999999999995E-3},{"$f":"PDD!AO20","v":8.6999999999999994E-3},{"$f":"PDD!AP20","v":8.3000000000000001E-3},{"$f":"PDD!AQ20","v":6.8000000000000005E-3},{"$f":"PDD!AR20","v":6.6403542542159003E-3},{"$f":"PDD!AS20","v":6.7503906329629123E-3},{"$f":"PDD!AT20","v":5.2786802946222858E-4},{"$f":"PDD!AU20","v":2.5029764379381207E-3},{"$f":"PDD!AV20","v":2.9683106588540087E-3},{"$f":"PDD!AW20","v":7.3453329218122424E-3},{"$f":"PDD!AX20","v":1.7733300186896701E-3},{"$f":"PDD!AY20","v":1.2497742927577785E-3},{"$f":"PDD!AZ20","v":1.2999999999999999E-3},{"$f":"PDD!BA20","v":-5.1188008292138406E-3},{"$f":"PDD!BB20","v":0},{"$f":"PDD!BC20","v":0},{"$f":"PDD!BD20","v":0},{"$f":"PDD!BE20","v":0},{"$f":"PDD!BF20","v":0},{"$f":"PDD!BG20","v":0},{"$f":"PDD!BH20","v":0},{"$f":"PDD!BI20","v":0}]
[null,"EPB",8.6907143577732819E-3,5.8452388517287509E-3,0.28454755060445308,null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T22","v":0},{"$f":"PDD!U22","v":0},{"$f":"PDD!V22","v":0},{"$f":"PDD!W22","v":0},{"$f":"PDD!X22","v":0},{"$f":"PDD!Y22","v":0},{"$f":"PDD!Z22","v":0},{"$f":"PDD!AA22","v":0},{"$f":"PDD!AB22","v":0},{"$f":"PDD!AC22","v":0},{"$f":"PDD!AD22","v":0},{"$f":"PDD!AE22","v":0},{"$f":"PDD!AF22","v":0},{"$f":"PDD!AG22","v":0},{"$f":"PDD!AH22","v":0},{"$f":"PDD!AI22","v":0},{"$f":"PDD!AJ22","v":0},{"$f":"PDD!AK22","v":0},{"$f":"PDD!AL22","v":0},{"$f":"PDD!AM22","v":0},{"$f":"PDD!AN22","v":0},{"$f":"PDD!AO22","v":0},{"$f":"PDD!AP22","v":0},{"$f":"PDD!AQ22","v":0},{"$f":"PDD!AR22","v":0},{"$f":"PDD!AS22","v":0},{"$f":"PDD!AT22","v":0},{"$f":"PDD!AU22","v":0},{"$f":"PDD!AV22","v":0},{"$f":"PDD!AW22","v":0},{"$f":"PDD!AX22","v":0},{"$f":"PDD!AY22","v":0},{"$f":"PDD!AZ22","v":0},{"$f":"PDD!BA22","v":8.8175956635634777E-3},{"$f":"PDD!BB22","v":8.8175956635634777E-3},{"$f":"PDD!BC22","v":6.7738169622519225E-3},{"$f":"PDD!BD22","v":6.0921160525303298E-3},{"$f":"PDD!BE22","v":5.8452388517287509E-3},{"$f":"PDD!BF22","v":6.0515039890063757E-3},{"$f":"PDD!BG22","v":6.7023814111042109E-3},{"$f":"PDD!BH22","v":7.4070063744295714E-3},{"$f":"PDD!BI22","v":8.6907143577732819E-3}]
[null,"EMT",1.9593524280584612E-2,1.4739240820233132E-2,0.48542834603514801,null,null,"EMT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T23","v":1.8761457926650776E-2},{"$f":"PDD!U23","v":1.9173858975318963E-2},{"$f":"PDD!V23","v":2.0616856869630846E-2},{"$f":"PDD!W23","v":2.8845651260634403E-2},{"$f":"PDD!X23","v":1.3030131104686054E-2},{"$f":"PDD!Y23","v":1.3962501644683767E-2},{"$f":"PDD!Z23","v":2.7972786353609087E-3},{"$f":"PDD!AA23","v":-1.3267683186002351E-2},{"$f":"PDD!AB23","v":-7.7252257288683047E-3},{"$f":"PDD!AC23","v":-8.7076778895628423E-3},{"$f":"PDD!AD23","v":-5.5353412142477036E-4},{"$f":"PDD!AE23","v":1.4670221996716585E-2},{"$f":"PDD!AF23","v":1.4214912874491031E-2},{"$f":"PDD!AG23","v":1.32E-2},{"$f":"PDD!AH23","v":1.18E-2},{"$f":"PDD!AI23","v":1.1299999999999999E-2},{"$f":"PDD!AJ23","v":8.6E-3},{"$f":"PDD!AK23","v":1.2500000000000001E-2},{"$f":"PDD!AL23","v":1.7399999999999999E-2},{"$f":"PDD!AM23","v":1.4199999999999999E-2},{"$f":"PDD!AN23","v":1.5900000000000001E-2},{"$f":"PDD!AO23","v":1.6899999999999998E-2},{"$f":"PDD!AP23","v":2.29E-2},{"$f":"PDD!AQ23","v":2.2499999999999999E-2},{"$f":"PDD!AR23","v":2.1719688893690983E-2},{"$f":"PDD!AS23","v":9.1547694146631112E-3},{"$f":"PDD!AT23","v":1.5705943714990926E-3},{"$f":"PDD!AU23","v":5.8850738769853249E-3},{"$f":"PDD!AV23","v":9.870805234784067E-3},{"$f":"PDD!AW23","v":2.1363502987352415E-2},{"$f":"PDD!AX23","v":2.1294631663764062E-2},{"$f":"PDD!AY23","v":2.0813107594712242E-2},{"$f":"PDD!AZ23","v":1.9299999999999998E-2},{"$f":"PDD!BA23","v":1.6911026113359661E-2},{"$f":"PDD!BB23","v":1.666445897665482E-2},{"$f":"PDD!BC23","v":1.5062466927044507E-2},{"$f":"PDD!BD23","v":1.3742652569956035E-2},{"$f":"PDD!BE23","v":1.4739240820233132E-2},{"$f":"PDD!BF23","v":1.5291225885436497E-2},{"$f":"PDD!BG23","v":1.7809569379112933E-2},{"$f":"PDD!BH23","v":1.8817247517791819E-2},{"$f":"PDD!BI23","v":1.9593524280584612E-2}]
[null,"EMS",1.3155725622559549E-2,8.9795140219673351E-3,0.4176211600592214,null,null,"EMS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T24","v":-1.9218822453034305E-2},{"$f":"PDD!U24","v":-1.1112589427323537E-2},{"$f":"PDD!V24","v":-3.7749979756103941E-3},{"$f":"PDD!W24","v":-2.0351033257856656E-4},{"$f":"PDD!X24","v":1.6097224991964199E-2},{"$f":"PDD!Y24","v":8.644324921375476E-3},{"$f":"PDD!Z24","v":1.4443194189119048E-2},{"$f":"PDD!AA24","v":1.2366704953595799E-2},{"$f":"PDD!AB24","v":1.2681681771947187E-2},{"$f":"PDD!AC24","v":1.1233165050538821E-2},{"$f":"PDD!AD24","v":5.6378469176314797E-3},{"$f":"PDD!AE24","v":3.6500664396994314E-3},{"$f":"PDD!AF24","v":7.478815605341472E-3},{"$f":"PDD!AG24","v":1.0700000000000001E-2},{"$f":"PDD!AH24","v":3.3E-3},{"$f":"PDD!AI24","v":7.6E-3},{"$f":"PDD!AJ24","v":8.0000000000000002E-3},{"$f":"PDD!AK24","v":0.01},{"$f":"PDD!AL24","v":1.44E-2},{"$f":"PDD!AM24","v":9.5999999999999992E-3},{"$f":"PDD!AN24","v":7.6E-3},{"$f":"PDD!AO24","v":0.01},{"$f":"PDD!AP24","v":1.8500000000000003E-2},{"$f":"PDD!AQ24","v":1.3000000000000001E-2},{"$f":"PDD!AR24","v":1.5311957295425459E-2},{"$f":"PDD!AS24","v":1.4612130396775069E-2},{"$f":"PDD!AT24","v":8.1730241691922566E-3},{"$f":"PDD!AU24","v":1.5198473834454855E-2},{"$f":"PDD!AV24","v":1.166012839962882E-2},{"$f":"PDD!AW24","v":1.1397209471868331E-2},{"$f":"PDD!AX24","v":1.2448722770961594E-2},{"$f":"PDD!AY24","v":1.2789824866943118E-2},{"$f":"PDD!AZ24","v":1.4999999999999999E-2},{"$f":"PDD!BA24","v":1.3214733216929685E-2},{"$f":"PDD!BB24","v":1.1165118159072536E-2},{"$f":"PDD!BC24","v":1.0282007774699418E-2},{"$f":"PDD!BD24","v":8.9617591959320828E-3},{"$f":"PDD!BE24","v":8.9795140219673351E-3},{"$f":"PDD!BF24","v":9.3940118631514816E-3},{"$f":"PDD!BG24","v":9.5180106109025494E-3},{"$f":"PDD!BH24","v":1.1438541154209286E-2},{"$f":"PDD!BI24","v":1.3155725622559549E-2}]
[null,"ETO",5.3023702889573518E-3,4.4582809182730438E-3,8.4408937068430806E-2,null,null,"ETO",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T25","v":1.3703767050492815E-2},{"$f":"PDD!U25","v":1.4824575881041939E-2},{"$f":"PDD!V25","v":1.2301746704676372E-3},{"$f":"PDD!W25","v":3.7670356947227404E-3},{"$f":"PDD!X25","v":8.0703058555864852E-3},{"$f":"PDD!Y25","v":1.0004891471289757E-2},{"$f":"PDD!Z25","v":1.0336949823250945E-2},{"$f":"PDD!AA25","v":1.1668186490835744E-2},{"$f":"PDD!AB25","v":9.7145611314424889E-3},{"$f":"PDD!AC25","v":8.8588276651127319E-3},{"$f":"PDD!AD25","v":7.0054950076456788E-3},{"$f":"PDD!AE25","v":5.6634879306178727E-3},{"$f":"PDD!AF25","v":4.0636577294732691E-3},{"$f":"PDD!AG25","v":3.9000000000000003E-3},{"$f":"PDD!AH25","v":4.7999999999999996E-3},{"$f":"PDD!AI25","v":4.3E-3},{"$f":"PDD!AJ25","v":5.0000000000000001E-3},{"$f":"PDD!AK25","v":5.0000000000000001E-3},{"$f":"PDD!AL25","v":5.6999999999999993E-3},{"$f":"PDD!AM25","v":5.1000000000000004E-3},{"$f":"PDD!AN25","v":4.4000000000000003E-3},{"$f":"PDD!AO25","v":5.8999999999999999E-3},{"$f":"PDD!AP25","v":1.03E-2},{"$f":"PDD!AQ25","v":9.7000000000000003E-3},{"$f":"PDD!AR25","v":9.7820380489313762E-3},{"$f":"PDD!AS25","v":5.8907652442495182E-3},{"$f":"PDD!AT25","v":2.0857706992400389E-3},{"$f":"PDD!AU25","v":3.8522654430673884E-3},{"$f":"PDD!AV25","v":3.2972322144285467E-3},{"$f":"PDD!AW25","v":5.0278684322942798E-3},{"$f":"PDD!AX25","v":4.2676637184927641E-3},{"$f":"PDD!AY25","v":3.6928438419760005E-3},{"$f":"PDD!AZ25","v":4.4000000000000003E-3},{"$f":"PDD!BA25","v":4.3417629060486509E-3},{"$f":"PDD!BB25","v":4.1523316921075037E-3},{"$f":"PDD!BC25","v":4.192199519454637E-3},{"$f":"PDD!BD25","v":4.5419193303693813E-3},{"$f":"PDD!BE25","v":4.4582809182730438E-3},{"$f":"PDD!BF25","v":4.4971286311486563E-3},{"$f":"PDD!BG25","v":4.3413325693818098E-3},{"$f":"PDD!BH25","v":5.4705224228486183E-3},{"$f":"PDD!BI25","v":5.3023702889573518E-3}]
[null,"ESS",2.9597616790270802E-3,2.5198085887457077E-3,{"$f":"IFERROR(IF((C24-D24)*100<=-100,\"-\",IF((C24-D24)*100=0,\"-\",(C24-D24)*100)),\"-\")","v":4.3995309028137253E-2},null,null,"ESS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T26","v":2.5473283580257551E-3},{"$f":"PDD!U26","v":2.5511456439730349E-3},{"$f":"PDD!V26","v":1.9195869026660374E-3},{"$f":"PDD!W26","v":2.15354685278203E-3},{"$f":"PDD!X26","v":1.5516690944710071E-3},{"$f":"PDD!Y26","v":1.3560812355513615E-3},{"$f":"PDD!Z26","v":1.7594156381903834E-3},{"$f":"PDD!AA26","v":1.3319490462809385E-3},{"$f":"PDD!AB26","v":7.3988868666202874E-4},{"$f":"PDD!AC26","v":1.380306456232027E-3},{"$f":"PDD!AD26","v":8.2860326112889349E-4},{"$f":"PDD!AE26","v":5.5992334687668779E-4},{"$f":"PDD!AF26","v":9.9805928172081915E-5},{"$f":"PDD!AG26","v":-8.0000000000000004E-4},{"$f":"PDD!AH26","v":-6.9999999999999999E-4},{"$f":"PDD!AI26","v":-8.9999999999999998E-4},{"$f":"PDD!AJ26","v":1E-4},{"$f":"PDD!AK26","v":5.0000000000000001E-4},{"$f":"PDD!AL26","v":7.000000000000001E-4},{"$f":"PDD!AM26","v":1.6000000000000001E-3},{"$f":"PDD!AN26","v":8.9999999999999998E-4},{"$f":"PDD!AO26","v":1.9E-3},{"$f":"PDD!AP26","v":4.3E-3},{"$f":"PDD!AQ26","v":3.7000000000000002E-3},{"$f":"PDD!AR26","v":3.3640719059260401E-3},{"$f":"PDD!AS26","v":2.1143037302558056E-3},{"$f":"PDD!AT26","v":3.6113619832879302E-4},{"$f":"PDD!AU26","v":6.5933790523928009E-4},{"$f":"PDD!AV26","v":-1.0438667271087496E-4},{"$f":"PDD!AW26","v":9.9088365355788632E-4},{"$f":"PDD!AX26","v":1.3630482542489344E-3},{"$f":"PDD!AY26","v":1.7136034253225989E-3},{"$f":"PDD!AZ26","v":2.0999999999999999E-3},{"$f":"PDD!BA26","v":1.4971335893592078E-3},{"$f":"PDD!BB26","v":1.1131502620289435E-3},{"$f":"PDD!BC26","v":1.4264311071561498E-3},{"$f":"PDD!BD26","v":2.2823744924607855E-3},{"$f":"PDD!BE26","v":2.5198085887457077E-3},{"$f":"PDD!BF26","v":2.491618807158058E-3},{"$f":"PDD!BG26","v":2.0013309838275103E-3},{"$f":"PDD!BH26","v":3.0514534519629466E-3},{"$f":"PDD!BI26","v":2.9597616790270802E-3}]
[null,"ERO",2.4353543643951873E-2,2.2386604838494539E-2,{"$f":"IFERROR(IF((C25-D25)*100<=-100,\"-\",IF((C25-D25)*100=0,\"-\",(C25-D25)*100)),\"-\")","v":0.19669388054573342},null,null,"ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!AB27","v":4.7999999999999996E-3},{"$f":"PDD!AC27","v":4.5999999999999999E-3},{"$f":"PDD!AD27","v":1.6899999999999998E-2},{"$f":"PDD!AE27","v":6.4999999999999997E-3},{"$f":"PDD!AF27","v":3.7199999999999997E-2},{"$f":"PDD!AG27","v":5.2999999999999999E-2},{"$f":"PDD!AH27","v":5.1400000000000001E-2},{"$f":"PDD!AI27","v":5.0700000000000002E-2},{"$f":"PDD!AJ27","v":7.4300000000000005E-2},{"$f":"PDD!AK27","v":6.8199999999999997E-2},{"$f":"PDD!AL27","v":5.5099999999999996E-2},{"$f":"PDD!AM27","v":4.6900000000000004E-2},{"$f":"PDD!AN27","v":1.9099999999999999E-2},{"$f":"PDD!AO27","v":1.7100000000000001E-2},{"$f":"PDD!AP27","v":3.56E-2},{"$f":"PDD!AQ27","v":3.0299999999999997E-2},{"$f":"PDD!AR27","v":3.4003526258340397E-2},{"$f":"PDD!AS27","v":2.0610776380891357E-2},{"$f":"PDD!AT27","v":7.9903496340593891E-3},{"$f":"PDD!AU27","v":1.4426201693086947E-2},{"$f":"PDD!AV27","v":1.9871049630419527E-2},{"$f":"PDD!AW27","v":2.9549752277015909E-2},{"$f":"PDD!AX27","v":3.2574457601817354E-2},{"$f":"PDD!AY27","v":4.0877484498333956E-2},{"$f":"PDD!AZ27","v":3.6900000000000002E-2},{"$f":"PDD!BA27","v":3.8123922110809248E-2},{"$f":"PDD!BB27","v":3.2952854150026675E-2},{"$f":"PDD!BC27","v":2.4450161162415898E-2},{"$f":"PDD!BD27","v":2.1506462879651699E-2},{"$f":"PDD!BE27","v":2.2386604838494539E-2},{"$f":"PDD!BF27","v":2.0170610194587525E-2},{"$f":"PDD!BG27","v":2.2253723891023126E-2},{"$f":"PDD!BH27","v":2.1695703746000862E-2},{"$f":"PDD!BI27","v":2.4353543643951873E-2}]
[null,"EAC",2.9456717601884688E-2,1.5402931001479978E-2,1.405378660040471,null,null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!AB28","v":8.3000000000000001E-3},{"$f":"PDD!AC28","v":1E-4},{"$f":"PDD!AD28","v":1.5E-3},{"$f":"PDD!AE28","v":-5.3E-3},{"$f":"PDD!AF28","v":1.1900000000000001E-2},{"$f":"PDD!AG28","v":1.44E-2},{"$f":"PDD!AH28","v":-1.8800000000000001E-2},{"$f":"PDD!AI28","v":-3.8999999999999998E-3},{"$f":"PDD!AJ28","v":-1.5599999999999999E-2},{"$f":"PDD!AK28","v":-1.5800000000000002E-2},{"$f":"PDD!AL28","v":2.2700000000000001E-2},{"$f":"PDD!AM28","v":5.5000000000000005E-3},{"$f":"PDD!AN28","v":-1.0999999999999999E-2},{"$f":"PDD!AO28","v":-5.0000000000000001E-4},{"$f":"PDD!AP28","v":8.3000000000000001E-3},{"$f":"PDD!AQ28","v":1.2699999999999999E-2},{"$f":"PDD!AR28","v":2.5767774062463989E-2},{"$f":"PDD!AS28","v":4.0777512317836155E-2},{"$f":"PDD!AT28","v":2.0656474372480634E-2},{"$f":"PDD!AU28","v":2.1127633471934075E-2},{"$f":"PDD!AV28","v":1.9526344920040319E-2},{"$f":"PDD!AW28","v":9.2180014197623308E-3},{"$f":"PDD!AX28","v":1.0911760697025324E-2},{"$f":"PDD!AY28","v":1.4176651803151979E-2},{"$f":"PDD!AZ28","v":1.7000000000000001E-2},{"$f":"PDD!BA28","v":1.2621797962715791E-2},{"$f":"PDD!BB28","v":1.7667072020987332E-2},{"$f":"PDD!BC28","v":1.4872679076204886E-2},{"$f":"PDD!BD28","v":1.0750729225776266E-2},{"$f":"PDD!BE28","v":1.5402931001479978E-2},{"$f":"PDD!BF28","v":2.1537102208646412E-2},{"$f":"PDD!BG28","v":2.6487829110779931E-2},{"$f":"PDD!BH28","v":3.0710774856989486E-2},{"$f":"PDD!BI28","v":2.9456717601884688E-2}]
[null,"Total",1.3727838638803759E-2,1.0493225130193996E-2,0.32346135086097627,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PDD!T29","v":4.8549456310120051E-3},{"$f":"PDD!U29","v":5.4621440105786711E-3},{"$f":"PDD!V29","v":5.5092098538813625E-3},{"$f":"PDD!W29","v":9.6022701944785127E-3},{"$f":"PDD!X29","v":8.6420090771428936E-3},{"$f":"PDD!Y29","v":8.7909710928877529E-3},{"$f":"PDD!Z29","v":6.9377690071865724E-3},{"$f":"PDD!AA29","v":1.6918564726653999E-3},{"$f":"PDD!AB29","v":3.0000000000000001E-3},{"$f":"PDD!AC29","v":2E-3},{"$f":"PDD!AD29","v":4.3E-3},{"$f":"PDD!AE29","v":6.6E-3},{"$f":"PDD!AF29","v":9.4999999999999998E-3},{"$f":"PDD!AG29","v":1.1299999999999999E-2},{"$f":"PDD!AH29","v":9.1000000000000004E-3},{"$f":"PDD!AI29","v":0.01},{"$f":"PDD!AJ29","v":1.17E-2},{"$f":"PDD!AK29","v":1.23E-2},{"$f":"PDD!AL29","v":1.46E-2},{"$f":"PDD!AM29","v":1.2199999999999999E-2},{"$f":"PDD!AN29","v":9.2999999999999992E-3},{"$f":"PDD!AO29","v":1.09E-2},{"$f":"PDD!AP29","v":1.7899999999999999E-2},{"$f":"PDD!AQ29","v":1.5700000000000002E-2},{"$f":"PDD!AR29","v":1.6397329510606292E-2},{"$f":"PDD!AS29","v":1.094209048957244E-2},{"$f":"PDD!AT29","v":4.2724272561599688E-3},{"$f":"PDD!AU29","v":8.1047498030936398E-3},{"$f":"PDD!AV29","v":9.0616607365768456E-3},{"$f":"PDD!AW29","v":1.329754370170514E-2},{"$f":"PDD!AX29","v":1.3810071028451842E-2},{"$f":"PDD!AY29","v":1.4627952082292976E-2},{"$f":"PDD!AZ29","v":1.37E-2},{"$f":"PDD!BA29","v":1.243869542797303E-2},{"$f":"PDD!BB29","v":1.1546096091463556E-2},{"$f":"PDD!BC29","v":9.9857604638968339E-3},{"$f":"PDD!BD29","v":9.9684648595741113E-3},{"$f":"PDD!BE29","v":1.0493225130193996E-2},{"$f":"PDD!BF29","v":1.0748888987541632E-2},{"$f":"PDD!BG29","v":1.1856817746609937E-2},{"$f":"PDD!BH29","v":1.300245699839846E-2},{"$f":"PDD!BI29","v":1.3727838638803759E-2}]

{"sheet":"PDD","index":33,"n_rows":31,"n_cols":61,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,"PDD","PDD"]
[]
[]
[]
[null,"Inserir Período Comparativo para essa planilha --->"]
[]
[]
[null,"Últimos 12 meses (%)",{"$f":"IF(C5=\"\",PeríodoAtual,C5)","v":"1T25"},{"$f":"IF(D5=\"\",PeríodoAtual_anoanterior,D5)","v":"1T24"},"Var (%)","Var (R$)",null,null,"1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
[]
[null,"Total",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020",{"$f":"20&RIGHT(AQ12,2)","v":"2020"},"2020","2021","2021","2021","2021","2022","2022","2022","2022","2023","2023","2023","2023","2024","2024","2024","2024",{"$f":"20&RIGHT(BI12,2)","v":"2025"}]
[]
[null," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (p.p.)","Var (R$)",null," ","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20",{"$f":"AQ8","v":"3T20"},"4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
[null,null,null,null,null,null,null,"Valores em  "]
[]
[]
[null,"EMR",{"$f":"INDEX($H$12:$DD$29,MATCH($B16,$H$12:$H$29,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":3.3322713912811129E-3},{"$f":"INDEX($H$12:$DD$29,MATCH($B16,$H$12:$H$29,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":2.8662378577054347E-3},{"$f":"IFERROR(IF((C16-D16)*100<=-100,\"-\",IF((C16-D16)*100=0,\"-\",(C16-D16)*100)),\"-\")","v":4.6603353357567823E-2},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000001E-3,3.5999999999999999E-3,2.7000000000000001E-3,-1.1642825113348874E-2,-1.2472477097335422E-2,-1.31097390122325E-2,-1.2556283062648298E-2,3.1753347317909643E-3,2.8662378577054347E-3,2.9767298386319378E-3,2.6917083111208271E-3,3.6972557747186668E-3,3.3322713912811129E-3]
[null,"EMG",null,null,null,null,null,"EMG",null,null,null,null,null,null,null,null,null,null,null,2.5146146912300707E-3,1.3188831963385119E-3,1.1752553345783772E-3,4.9996514350036166E-4,3.5464433669059451E-3,7.4867922871917703E-3,5.5184968934743461E-3,5.3615278452850699E-3,3.4442974587584338E-3,-3.0438423314120842E-4,1.165376909361616E-3,1.5060585448657367E-3,1.316040591187914E-3,1.5E-3,2.3E-3,2.2000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.8999999999999998E-3,2.5999999999999999E-3,1.6000000000000001E-3,3.0999999999999999E-3,5.8999999999999999E-3,5.3E-3,5.4755195035599748E-3,3.8074602096968917E-3,1.3637887809286699E-3,3.9115308346709312E-3,2.778061863467031E-3,3.5230460173008606E-3,4.1831072948113057E-3,2.5535563963483728E-3]
[null,"ENF",null,null,null,null,null,"ENF",null,null,null,null,null,null,null,null,null,null,null,6.9584381381234165E-4,2.8888261344122698E-4,8.3936541683351899E-4,-1.492629573498182E-3,-6.2934454091336282E-4,-3.0478835771719772E-4,3.8970569483866388E-4,1.9646870074490363E-3,2.8198758130257569E-3,2.8370986824884392E-3,3.217218763399365E-3,3.2394428805802605E-3,1.901596740630595E-3,2.5000000000000001E-3,1.5E-3,2.2000000000000001E-3,1.9E-3,1.8E-3,2.5999999999999999E-3,2.2000000000000001E-3,2.3E-3,3.0000000000000001E-3,6.8999999999999999E-3,6.7000000000000002E-3,8.5145274067762611E-3,7.9848950300094139E-3,6.1790089163478931E-3,4.4874881773484107E-3,2.9284726191432754E-3,3.5401022275509562E-3,1.4082377180878213E-3,3.2276579005068805E-3]
[null,"ESE",{"$f":"INDEX($H$12:$DD$29,MATCH($B19,$H$12:$H$29,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":6.273090866241067E-3},{"$f":"INDEX($H$12:$DD$29,MATCH($B19,$H$12:$H$29,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":6.3210517841635842E-3},{"$f":"IFERROR(IF((C19-D19)*100<=-100,\"-\",IF((C19-D19)*100=0,\"-\",(C19-D19)*100)),\"-\")","v":-4.7960917922517179E-3},null,null,"ESE",null,null,null,null,null,null,null,null,null,null,null,-3.0984314809861784E-3,-1.4022907424280342E-3,-4.8999039495561079E-4,5.2277410878656628E-3,5.6153249406588144E-3,6.3787658975832896E-3,6.9614123103853478E-3,5.8226487278523562E-3,4.8452952726778303E-3,4.9045284714435491E-3,6.1000000000000004E-3,7.384533703939382E-3,-3.4549151020587679E-3,-2.9999999999999997E-4,4.0000000000000002E-4,-4.0000000000000002E-4,6.1999999999999998E-3,3.9000000000000003E-3,3.0000000000000001E-3,3.4999999999999996E-3,6.1000000000000004E-3,8.8000000000000005E-3,1.26E-2,1.06E-2,8.1213825813609298E-3,5.5168843289206525E-3,3.2279123498828687E-3,5.1408391030226845E-3,7.0459463713196287E-3,6.8739708308383045E-3,8.7429022526851943E-3,9.3537490389455635E-3,8.199999999999999E-3,9.1264528777482146E-3,6.9859871221959755E-3,6.2690192683851533E-3,7.2876002903270107E-3,6.3210517841635842E-3,6.2314076756638092E-3,5.4797360539599518E-3,7.3021898609165912E-3,6.273090866241067E-3]
[null,"EBO",null,null,null,null,null,"EBO",null,null,null,null,null,null,null,null,null,null,null,3.6488253616987036E-3,2.1247202988608116E-3,2.0071904705868159E-3,5.2451347515162592E-3,3.5128393099801555E-3,4.2436833971296797E-3,1.2020994265667533E-2,1.9947162769558876E-2,4.9799811471787211E-3,4.4219894159337487E-3,5.4507681576256781E-3,-1.1912078382995487E-2,2.818502322821079E-3,2.8000000000000004E-3,3.0000000000000001E-3,5.4999999999999997E-3,3.2000000000000002E-3,3.4999999999999996E-3,2.5999999999999999E-3,6.8000000000000005E-3,8.3999999999999995E-3,8.6999999999999994E-3,8.3000000000000001E-3,6.8000000000000005E-3,6.6403542542159003E-3,6.7503906329629123E-3,5.2786802946222858E-4,2.5029764379381207E-3,2.9683106588540087E-3,7.3453329218122424E-3,1.7733300186896701E-3,1.2497742927577785E-3,1.2999999999999999E-3,-5.1188008292138406E-3]
[null,"EPB (pré incorporação EBO)",null,null,null,null,null,"EPB (pré incorporação EBO)",null,null,null,null,null,null,null,null,null,null,null,9.3822917875669744E-3,1.6273513437845813E-3,-2.5560569295544062E-3,-7.3350030730012349E-4,2.1254365898793204E-3,7.834255475275876E-3,1.0195865725636953E-2,9.1218742760489149E-3,7.9157995878735687E-3,7.4901695996434326E-3,6.3326011857487942E-3,5.8842321382248175E-3,5.817546956844861E-3,8.0000000000000002E-3,8.9999999999999993E-3,9.5999999999999992E-3,9.4999999999999998E-3,7.9000000000000008E-3,8.6999999999999994E-3,9.300000000000001E-3,9.9000000000000008E-3,1.18E-2,1.9699999999999999E-2,1.52E-2,1.4450365089469876E-2,1.265262169644173E-2,5.4099934829426087E-3,9.6536474311319041E-3,9.6770335657928881E-3,1.0757973481448574E-2,1.062846090946843E-2,1.1051023892101979E-2,1.2199999999999999E-2,1.0666651299619957E-2]
[null,"EPB",{"$f":"INDEX($H$12:$DD$29,MATCH($B22,$H$12:$H$29,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":8.6907143577732819E-3},5.8452388517287509E-3,0.28454755060445308,null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175956635634777E-3,8.8175956635634777E-3,6.7738169622519225E-3,6.0921160525303298E-3,5.8452388517287509E-3,6.0515039890063757E-3,6.7023814111042109E-3,7.4070063744295714E-3,8.6907143577732819E-3]
[null,"EMT",1.9593524280584612E-2,1.4739240820233132E-2,0.48542834603514801,null,null,"EMT",null,null,null,null,null,null,null,null,null,null,null,1.8761457926650776E-2,1.9173858975318963E-2,2.0616856869630846E-2,2.8845651260634403E-2,1.3030131104686054E-2,1.3962501644683767E-2,2.7972786353609087E-3,-1.3267683186002351E-2,-7.7252257288683047E-3,-8.7076778895628423E-3,-5.5353412142477036E-4,1.4670221996716585E-2,1.4214912874491031E-2,1.32E-2,1.18E-2,1.1299999999999999E-2,8.6E-3,1.2500000000000001E-2,1.7399999999999999E-2,1.4199999999999999E-2,1.5900000000000001E-2,1.6899999999999998E-2,2.29E-2,2.2499999999999999E-2,2.1719688893690983E-2,9.1547694146631112E-3,1.5705943714990926E-3,5.8850738769853249E-3,9.870805234784067E-3,2.1363502987352415E-2,2.1294631663764062E-2,2.0813107594712242E-2,1.9299999999999998E-2,1.6911026113359661E-2,1.666445897665482E-2,1.5062466927044507E-2,1.3742652569956035E-2,1.4739240820233132E-2,1.5291225885436497E-2,1.7809569379112933E-2,1.8817247517791819E-2,1.9593524280584612E-2]
[null,"EMS",1.3155725622559549E-2,8.9795140219673351E-3,0.4176211600592214,null,null,"EMS",null,null,null,null,null,null,null,null,null,null,null,-1.9218822453034305E-2,-1.1112589427323537E-2,-3.7749979756103941E-3,-2.0351033257856656E-4,1.6097224991964199E-2,8.644324921375476E-3,1.4443194189119048E-2,1.2366704953595799E-2,1.2681681771947187E-2,1.1233165050538821E-2,5.6378469176314797E-3,3.6500664396994314E-3,7.478815605341472E-3,1.0700000000000001E-2,3.3E-3,7.6E-3,8.0000000000000002E-3,0.01,1.44E-2,9.5999999999999992E-3,7.6E-3,0.01,1.8500000000000003E-2,1.3000000000000001E-2,1.5311957295425459E-2,1.4612130396775069E-2,8.1730241691922566E-3,1.5198473834454855E-2,1.166012839962882E-2,1.1397209471868331E-2,1.2448722770961594E-2,1.2789824866943118E-2,1.4999999999999999E-2,1.3214733216929685E-2,1.1165118159072536E-2,1.0282007774699418E-2,8.9617591959320828E-3,8.9795140219673351E-3,9.3940118631514816E-3,9.5180106109025494E-3,1.1438541154209286E-2,1.3155725622559549E-2]
[null,"ETO",5.3023702889573518E-3,4.4582809182730438E-3,8.4408937068430806E-2,null,null,"ETO",null,null,null,null,null,null,null,null,null,null,null,1.3703767050492815E-2,1.4824575881041939E-2,1.2301746704676372E-3,3.7670356947227404E-3,8.0703058555864852E-3,1.0004891471289757E-2,1.0336949823250945E-2,1.1668186490835744E-2,9.7145611314424889E-3,8.8588276651127319E-3,7.0054950076456788E-3,5.6634879306178727E-3,4.0636577294732691E-3,3.9000000000000003E-3,4.7999999999999996E-3,4.3E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.6999999999999993E-3,5.1000000000000004E-3,4.4000000000000003E-3,5.8999999999999999E-3,1.03E-2,9.7000000000000003E-3,9.7820380489313762E-3,5.8907652442495182E-3,2.0857706992400389E-3,3.8522654430673884E-3,3.2972322144285467E-3,5.0278684322942798E-3,4.2676637184927641E-3,3.6928438419760005E-3,4.4000000000000003E-3,4.3417629060486509E-3,4.1523316921075037E-3,4.192199519454637E-3,4.5419193303693813E-3,4.4582809182730438E-3,4.4971286311486563E-3,4.3413325693818098E-3,5.4705224228486183E-3,5.3023702889573518E-3]
[null,"ESS",2.9597616790270802E-3,2.5198085887457077E-3,{"$f":"IFERROR(IF((C26-D26)*100<=-100,\"-\",IF((C26-D26)*100=0,\"-\",(C26-D26)*100)),\"-\")","v":4.3995309028137253E-2},null,null,"ESS",null,null,null,null,null,null,null,null,null,null,null,2.5473283580257551E-3,2.5511456439730349E-3,1.9195869026660374E-3,2.15354685278203E-3,1.5516690944710071E-3,1.3560812355513615E-3,1.7594156381903834E-3,1.3319490462809385E-3,7.3988868666202874E-4,1.380306456232027E-3,8.2860326112889349E-4,5.5992334687668779E-4,9.9805928172081915E-5,-8.0000000000000004E-4,-6.9999999999999999E-4,-8.9999999999999998E-4,1E-4,5.0000000000000001E-4,7.000000000000001E-4,1.6000000000000001E-3,8.9999999999999998E-4,1.9E-3,4.3E-3,3.7000000000000002E-3,3.3640719059260401E-3,2.1143037302558056E-3,3.6113619832879302E-4,6.5933790523928009E-4,-1.0438667271087496E-4,9.9088365355788632E-4,1.3630482542489344E-3,1.7136034253225989E-3,2.0999999999999999E-3,1.4971335893592078E-3,1.1131502620289435E-3,1.4264311071561498E-3,2.2823744924607855E-3,2.5198085887457077E-3,2.491618807158058E-3,2.0013309838275103E-3,3.0514534519629466E-3,2.9597616790270802E-3]
[null,"ERO",2.4353543643951873E-2,2.2386604838494539E-2,{"$f":"IFERROR(IF((C27-D27)*100<=-100,\"-\",IF((C27-D27)*100=0,\"-\",(C27-D27)*100)),\"-\")","v":0.19669388054573342},null,null,"ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7999999999999996E-3,4.5999999999999999E-3,1.6899999999999998E-2,6.4999999999999997E-3,3.7199999999999997E-2,5.2999999999999999E-2,5.1400000000000001E-2,5.0700000000000002E-2,7.4300000000000005E-2,6.8199999999999997E-2,5.5099999999999996E-2,4.6900000000000004E-2,1.9099999999999999E-2,1.7100000000000001E-2,3.56E-2,3.0299999999999997E-2,3.4003526258340397E-2,2.0610776380891357E-2,7.9903496340593891E-3,1.4426201693086947E-2,1.9871049630419527E-2,2.9549752277015909E-2,3.2574457601817354E-2,4.0877484498333956E-2,3.6900000000000002E-2,3.8123922110809248E-2,3.2952854150026675E-2,2.4450161162415898E-2,2.1506462879651699E-2,2.2386604838494539E-2,2.0170610194587525E-2,2.2253723891023126E-2,2.1695703746000862E-2,2.4353543643951873E-2]
[null,"EAC",2.9456717601884688E-2,1.5402931001479978E-2,1.405378660040471,null,null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3000000000000001E-3,1E-4,1.5E-3,-5.3E-3,1.1900000000000001E-2,1.44E-2,-1.8800000000000001E-2,-3.8999999999999998E-3,-1.5599999999999999E-2,-1.5800000000000002E-2,2.2700000000000001E-2,5.5000000000000005E-3,-1.0999999999999999E-2,-5.0000000000000001E-4,8.3000000000000001E-3,1.2699999999999999E-2,2.5767774062463989E-2,4.0777512317836155E-2,2.0656474372480634E-2,2.1127633471934075E-2,1.9526344920040319E-2,9.2180014197623308E-3,1.0911760697025324E-2,1.4176651803151979E-2,1.7000000000000001E-2,1.2621797962715791E-2,1.7667072020987332E-2,1.4872679076204886E-2,1.0750729225776266E-2,1.5402931001479978E-2,2.1537102208646412E-2,2.6487829110779931E-2,3.0710774856989486E-2,2.9456717601884688E-2]
[null,"Total",1.3727838638803759E-2,1.0493225130193996E-2,0.32346135086097627,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,4.8549456310120051E-3,5.4621440105786711E-3,5.5092098538813625E-3,9.6022701944785127E-3,8.6420090771428936E-3,8.7909710928877529E-3,6.9377690071865724E-3,1.6918564726653999E-3,3.0000000000000001E-3,2E-3,4.3E-3,6.6E-3,9.4999999999999998E-3,1.1299999999999999E-2,9.1000000000000004E-3,0.01,1.17E-2,1.23E-2,1.46E-2,1.2199999999999999E-2,9.2999999999999992E-3,1.09E-2,1.7899999999999999E-2,1.5700000000000002E-2,1.6397329510606292E-2,1.094209048957244E-2,4.2724272561599688E-3,8.1047498030936398E-3,9.0616607365768456E-3,1.329754370170514E-2,1.3810071028451842E-2,1.4627952082292976E-2,1.37E-2,1.243869542797303E-2,1.1546096091463556E-2,9.9857604638968339E-3,9.9684648595741113E-3,1.0493225130193996E-2,1.0748888987541632E-2,1.1856817746609937E-2,1.300245699839846E-2,1.3727838638803759E-2]
[]
[null,"Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]

{"sheet":"Arrecadação","index":34,"n_rows":30,"n_cols":61,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,null,"Arrecadação"]
[]
[]
[]
[null,"Inserir Período Comparativo para essa planilha --->"]
[]
[]
[null,"Últimos 12 meses (%)",{"$f":"IF(C5=\"\",PeríodoAtual,C5)","v":"1T25"},{"$f":"IF(D5=\"\",PeríodoAtual_anoanterior,D5)","v":"1T24"},"Var (%)",null,null,null,"1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
[]
[null,"Total",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020","2020","2020",{"$f":"20&RIGHT(AS12,2)","v":"2021"},"2021","2021","2021",{"$f":"20&RIGHT(AW12,2)","v":"2022"},{"$f":"20&RIGHT(AX12,2)","v":"2022"},{"$f":"20&RIGHT(AY12,2)","v":"2022"},{"$f":"20&RIGHT(AZ12,2)","v":"2022"},{"$f":"20&RIGHT(BA12,2)","v":"2023"},"2023","2023","2023","2024","2024"]
[]
[null," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (p.p.)",null,null," ","1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18",{"$f":"AJ8","v":"4T18"},"1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20",{"$f":"AS8","v":"1T21"},"2T21","3T21","4T21",{"$f":"AW8","v":"1T22"},{"$f":"AX8","v":"2T22"},{"$f":"AY8","v":"3T22"},{"$f":"AZ8","v":"4T22"},{"$f":"BA8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
[]
[]
[null,"EMG","-",{"$f":"INDEX($H$12:$DD$28,MATCH($B15,$H$12:$H$28,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":0},{"$f":"IFERROR(IF((C15-D15)*100<=-100,\"-\",IF((C15-D15)*100=0,\"-\",(C15-D15)*100)),\"-\")","v":"-"},null,null,"EMG",0.98613005716212332,0.98486502145778176,0.98607261217034847,0.98608653270572533,0.98801451286160025,0.98885232519578581,0.98791357035889771,0.98865899677864699,0.98718105508922116,0.98821644933491393,0.9865289603326024,0.98841061323778601,0.9864814409929531,0.9835631784293275,0.98558059497111927,0.98709260255581277,0.98562186053101875,0.98680263055597472,0.98652863694879722,0.98740618889769216,0.98549235020556714,0.98470000000000002,0.98409999999999997,0.98531520160305008,0.98419999999999996,0.9839,0.98340000000000005,0.98770000000000002,0.98340000000000005,0.98450000000000004,0.9859,0.98750000000000004,0.98067480033999999,0.97829999999999995,0.98322002757999993,0.98411924201000001,0.98270504575000006,0.98285571318999998,0.98269999999999991,0.98271082701000001,0.98142365399663123,0.98432918500347977,0.98535419161451199]
[null,"ENF","-",{"$f":"INDEX($H$12:$DD$28,MATCH($B16,$H$12:$H$28,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":0},{"$f":"IFERROR(IF((C16-D16)*100<=-100,\"-\",IF((C16-D16)*100=0,\"-\",(C16-D16)*100)),\"-\")","v":"-"},null,null,"ENF",0.98423125595415828,0.98321175859902199,0.98531193523714122,0.9883080543754148,0.98916957470768974,0.98963225650456843,0.98900259775260713,0.98914014915396808,0.98749484475343197,0.98886733874691846,0.98763286223712077,0.98852393881199918,0.98791343718824343,0.98563670306047402,0.98539458424701587,0.98872644980354585,0.9843720066922379,0.98504395963609659,0.98766773928522522,0.98805110609169444,0.98599101111782794,0.98430000000000006,0.98199999999999998,0.98606968871386003,0.9840000000000001,0.9829,0.98319999999999996,0.98829999999999996,0.9839,0.98360000000000003,0.98380000000000001,0.98560000000000003,0.97957494056000005,0.97389999999999999,0.97914266163999997,0.97698850812000004,0.97708775360999989,0.97745579004999994,0.98150000000000004,0.98387281698999995,0.98328360608664978,0.9854872893330815,0.98490548436922354]
[null,"EMR",{"$f":"INDEX($H$12:$DD$28,MATCH($B17,$H$12:$H$28,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":0.98549999999999993},{"$f":"INDEX($H$12:$DD$28,MATCH($B17,$H$12:$H$28,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":0.98309999999999997},{"$f":"IFERROR(IF((C17-D17)*100<=-100,\"-\",IF((C17-D17)*100=0,\"-\",(C17-D17)*100)),\"-\")","v":0.23999999999999577},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98180000000000001,0.98460000000000003,0.98529999999999995,0.98601116275629408,0.98401523454536199,0.98208562930045762,0.98380000000000001,0.98419999999999996,0.98309999999999997,0.98435801616085417,0.98680000000000012,0.98760000000000003,0.98549999999999993]
[null,"ESE",{"$f":"INDEX($H$12:$DD$28,MATCH($B18,$H$12:$H$28,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":0.98470000000000002},{"$f":"INDEX($H$12:$DD$28,MATCH($B18,$H$12:$H$28,0),MATCH(D$12,$H$12:$DD$12,0),1)","v":0.97849999999999993},0.62000000000000943,null,null,"ESE",0.9831189554891544,0.98241277397879301,0.98377712587270094,0.98924951159690389,0.98680379547977626,0.98675628037376895,0.98689113005481532,0.98706752954018673,0.98475217084216216,0.98507457507532692,0.98658885402177587,0.98687190900362987,0.98890899418954525,0.9768300038068094,0.97949300475639078,0.98100118602725628,0.97550125798133214,0.97758937666936385,0.98041780874275164,0.9856027962130659,0.98270542737214195,0.9756999999999999,0.97819999999999996,0.98478956327106004,0.97840000000000005,0.97560000000000002,0.96879999999999999,0.98299999999999998,0.98030000000000006,0.97680000000000011,0.97650000000000003,0.98170000000000002,0.97319285070000006,0.97170000000000001,0.97879367251999994,0.97962627303999994,0.97802343180999995,0.97507669481999992,0.97470000000000001,0.98246618065999991,0.97610645395193885,0.97725596877757193,0.98001600846122405,0.98046581021082801,{"$f":"9801.52684756326%/100","v":0.980152684756326},0.97849999999999993,0.97799999999999998,0.98129999999999995,0.97849999999999993,0.97799617927789928,0.98129999999999995,0.9840000000000001,0.98470000000000002]
[null,"EBO",null,null,null,null,null,"EBO",0.98504913084050194,0.98283961831091837,0.98405163964266706,0.98839488461134284,0.98592591601913393,0.98331473917190004,0.98439516872579758,0.99112821284762731,0.98795889920699198,0.98485964748671084,0.99243799153055057,0.99227414942000325,0.98598796908274866,0.98065223895482201,0.98486593655589127,0.98685977806600378,0.98409849099597546,0.98648040174487139,0.98596308639752162,0.98884248391915375,0.97034560134384029,0.96709999999999996,0.97650000000000003,0.98742930937295004,0.98790000000000011,0.98560000000000003,0.98670000000000002,0.98570000000000002,0.98340000000000005,0.98150000000000004,0.9859,0.98939999999999995,0.98341740526999999,0.97489999999999999,0.98357949911000009,0.98460951325000001,0.9828048907100001,0.98187884260999991,0.98499999999999999,0.98705979813,0.98609055789763222,0.98537673194069408,0.98888474376877555,0.9888198786323551,{"$f":"9863%/100","v":0.98629999999999995},null,null,null,"","","","",""]
[null,"EPB (sem EBO)",null,null,null,null,null,"EPB (sem EBO)",0.97186685985289345,0.97274623579055042,0.97059278974462615,0.98048561312701066,0.97502824923079545,0.97689028413169099,0.9727697037242039,0.96786492672668778,0.97814388661066209,0.97771384988337906,0.98154411671864539,0.98202889664231841,0.97828396129796047,0.9781034685869805,0.97890803970764695,0.98158864075048857,0.97557018552591235,0.97914065776452697,0.97763782070714311,0.98162497365965262,0.97767680523549072,0.97420000000000007,0.97170000000000001,0.97672415184173,0.97260000000000002,0.97070000000000001,0.97250000000000003,0.97240000000000004,0.97019999999999995,0.96579999999999999,0.97230000000000005,0.9748,0.96936554615999992,0.96079999999999999,0.97150995863,0.97101499986999995,0.96855264250999995,0.96520028118000001,0.96779999999999999,0.96998230696999999,0.9708082569071057,0.97284692179022558,0.97508975439820589,0.97760613945492936,{"$f":"9766%/100","v":0.97659999999999991},null,null,null,"","-","-","-","-"]
[null,"EPB",{"$f":"INDEX($H$12:$DD$28,MATCH($B21,$H$12:$H$28,0),MATCH(C$12,$H$12:$DD$12,0),1)","v":0.9798},0.97760000000000002,{"$f":"IFERROR(IF((C21-D21)*100<=-100,\"-\",IF((C21-D21)*100=0,\"-\",(C21-D21)*100)),\"-\")","v":0.21999999999999797},null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9778,{"$f":"9760.75225953906%/100","v":0.97607522595390606},0.98089999999999999,0.98099999999999998,0.97760000000000002,0.97876539973441079,0.98069999999999991,0.98140000000000005,0.9798]
[null,"EMT",0.96299999999999997,0.95860000000000001,0.43999999999999595,null,null,"EMT",0,0,0,0.96777745638106238,0,0,0,0.97789445199773761,0,0,0,0.9786121201257677,0.9798072330549964,0.97332439414309191,0.97603598877225251,0.97215031807836205,0.97247605118482194,0.97460228209093036,0.97446729511005004,0.97084678525099855,0.97138267018219637,0.96799999999999997,0.96530000000000005,0.96540744876119999,0.96689999999999998,0.96550000000000002,0.96640000000000004,0.9627,0.96579999999999999,0.96209999999999996,0.96409999999999996,0.96260000000000001,0.95945946567999996,0.95090000000000008,0.96173101193999999,0.95879060247000003,0.95919937809,0.95566440051000001,0.95719999999999994,0.95563654414999999,0.95829108498686455,0.9589049704042002,0.95929966324029903,0.95739142794907406,{"$f":"9583.69484312439%/100","v":0.95836948431243907},0.95719999999999994,0.95940000000000003,0.95669999999999999,0.95860000000000001,0.96089362623546692,0.96439999999999992,0.96189999999999998,0.96299999999999997]
[null,"EMS",0.97129999999999994,0.97089999999999999,3.9999999999995595E-2,null,null,"EMS",0,0,0,0,0,0,0,0.97473316686580058,0,0,0.9760675239665334,0.97613853561225994,0.97176888082622537,0.96772382544631286,0.96873229103392056,0.96895753680518237,0.96659678882490396,0.97028456821324471,0.97000266024523096,0.96979067241982264,0.96742514114726408,0.96810000000000007,0.96889999999999998,0.97059476767533004,0.96810000000000007,0.96879999999999999,0.96789999999999998,0.97319999999999995,0.96909999999999996,0.96909999999999996,0.97150000000000003,0.97109999999999996,0.96573756699000002,0.95550000000000002,0.96889736659999992,0.97078654813999998,0.96723741012000009,0.96610405320000003,0.96779999999999999,0.96994557834000006,0.96905503142227867,0.97123505089887363,0.97367885824620926,0.97465413867599016,{"$f":"9711.47981071561%/100","v":0.97114798107156086},0.97239999999999993,0.97250000000000003,0.97329999999999994,0.97089999999999999,0.97148678766660812,0.97589999999999999,0.97609999999999997,0.97129999999999994]
[null,"ETO",0.97930000000000006,0.9779000000000001,0.13999999999999568,null,null,"ETO",0,0,0,0,0,0,0,0.97380477089894069,0,0,0,0.97670301610276933,0.97346657676611514,0.97734030142594019,0.97104520679059014,0.97702812947155049,0.97870424689477786,0.97529430538703132,0.97090469637577226,0.96354552845149322,0.97151315352858214,0.96650000000000003,0.9668000000000001,0.96736666208722,0.97400000000000009,0.97309999999999997,0.9728,0.97529999999999994,0.97589999999999999,0.97450000000000003,0.97519999999999996,0.97729999999999995,0.97290418603999995,0.96260000000000001,0.97190029843000003,0.97391759039999992,0.97319417618000004,0.97421285053999995,0.97340000000000004,0.97653368796999995,0.9771879244512367,0.97857489544350418,0.97718364337501518,0.97699922138681761,{"$f":"9773.08039390873%/100","v":0.97730803939087296},0.97719999999999996,0.97629999999999995,0.97950000000000004,0.9779000000000001,0.97776704266247338,0.97799999999999998,0.98030000000000006,0.97930000000000006]
[null,"ESS",0.98860000000000003,0.98739999999999994,{"$f":"IFERROR(IF((C25-D25)*100<=-100,\"-\",IF((C25-D25)*100=0,\"-\",(C25-D25)*100)),\"-\")","v":0.12000000000000899},null,null,"ESS",0,0,0,0.98619471237487444,0,0,0,0.98710168058570724,0.98607452557203124,0.98770043062570057,0.98948161304134097,0.98928990841649167,0.98735190085064706,0.98328084058427978,0.98586733419712824,0.98775396519633607,0.98798635384514166,0.99034187567560572,0.99100950273450239,0.99030538149528557,0.99023177626315573,0.99109999999999998,0.99109999999999998,0.99035897405279005,0.9899,0.99080000000000001,0.9909,0.99050000000000005,0.9899,0.99019999999999997,0.99119999999999997,0.9909,0.98857233646999998,0.98569999999999991,0.99012383518000002,0.98970066781999999,0.98779206114000007,0.98774966762000005,0.98809999999999998,0.98859052704999995,0.98742983743571455,0.98995499946923105,0.99071762225539362,0.9908103068600721,{"$f":"9888.86771497412%/100","v":0.988886771497412},0.9890000000000001,0.98829999999999996,0.98849999999999993,0.98739999999999994,0.9884680431417503,0.99060000000000004,0.99019999999999997,0.98860000000000003]
[null,"ERO",0.94090000000000007,0.94299999999999995,{"$f":"IFERROR(IF((C26-D26)*100<=-100,\"-\",IF((C26-D26)*100=0,\"-\",(C26-D26)*100)),\"-\")","v":-0.20999999999998797},null,null,"ERO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91579999999999995,0.91269999999999996,0.91180000000000005,0.91069999999999995,0.90029999999999999,0.91069999999999995,0.91150000000000009,0.92779999999999996,0.93430000000000002,0.92619183547999995,0.91989999999999994,0.93060796914999999,0.93028984381000002,0.92967248745999997,0.9309335272,0.9262999999999999,0.92576058596999999,0.92458214230933067,0.9255741216681882,0.93435670031043772,0.93906553661516701,{"$f":"9394.94839732977%/100","v":0.93949483973297698},0.94,0.9405,0.94140000000000001,0.94299999999999995,0.94313759819918319,0.94389999999999996,0.94370000000000009,0.94090000000000007]
[null,"EAC",0.95930000000000004,0.9556,0.37000000000000366,null,null,"EAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90049999999999997,0.89870000000000005,0.89159999999999995,0.90539999999999998,0.91300000000000003,0.90540000000000009,0.91930000000000012,0.92830000000000001,0.93410000000000004,0.93011444931999998,0.92390000000000005,0.93895504998000012,0.93857934542999999,0.93035278465999993,0.93220553085000002,0.93389999999999995,0.93496152133999999,0.93685025399325472,0.94157496733599599,0.94509954984292843,0.95020305698265195,{"$f":"9506.55671224793%/100","v":0.95065567122479289},0.95079999999999998,0.95239999999999991,0.9587,0.9556,0.95485927002863602,0.95650000000000002,0.96129999999999993,0.95930000000000004]
[null,"Total Distribuidoras",0.97010000000000007,0.96780869645697887,0.22913035430212059,null,null,"Total Distribuidoras",0.97915287976849319,0.97885586874130148,0.9786665557263815,0.97829104103138131,0.98205009909945462,0.98279540693012057,0.98095081726911681,0.97871579566326095,0.98370723902422541,0.9841605849920374,0.98342423616897767,0.98155105876225812,0.98006779828433677,0.97581777954663806,0.97722094731803932,0.97748434420676023,0.97583972403175057,0.97792471126622915,0.97759422086193892,0.9767960804360406,0.97582064820215797,0.97330000000000005,0.97270000000000001,0.96699999999999997,0.96609999999999996,0.96489999999999998,0.96489999999999998,0.9667,0.96620000000000006,0.9647,0.96809999999999996,0.96909999999999996,0.96406339245279427,0.95669999999999999,0.9667,0.96614679568684092,0.96469713428845805,0.96331689479443672,0.96409999999999996,0.96521483406344089,0.96536259342751185,0.9668853607806791,0.96870033203269856,0.96920003278768618,{"$f":"9683.63230721648%/100","v":0.96836323072164798},0.96760000000000002,0.96869903824914982,0.96870000000000001,0.96780869645697887,0.96885975012588998,0.97160000000000002,0.97140000000000004,0.97010000000000007]
[]
[null,"Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]

{"sheet":"Collection","index":35,"n_rows":27,"n_cols":61,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,"Collection"]
[]
[]
[]
[null,"Comparison Periof for this sheet --->",{"$f":"IF(C2=\"\",PerAtual,C2)","v":"1Q25"},{"$f":"IF(D2=\"\",PerAnterior,D2)","v":"1Q24"}]
[]
[]
[null,"LTM (%)",{"$f":"IF(C5=\"\",PerAtual,C5)","v":"1Q25"},{"$f":"IF(D5=\"\",PerAnterior,D5)","v":"1Q24"},"Var (%)","Var (R$)",null,null,"1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
[]
[null,"Total",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020",{"$f":"20&RIGHT(AQ12,2)","v":"2020"},"2020","2021","2021","2021","2021","2022","2022","2022","2022","2023","2023","2023",{"$f":"20&RIGHT(BD12,2)","v":"2023"},"2024","2024","2024","2024","2025"]
[]
[null," ",{"$f":"$C$8","v":"1Q25"},{"$f":"$D$8","v":"1Q24"},"Var (p.p.)","Var (R$)",null," ",{"$f":"I$8","v":"1Q12"},{"$f":"J$8","v":"2Q12"},"3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
[]
[]
[]
[null,"EMG",{"$f":"INDEX($H$12:$CX$27,MATCH($B16,$H$12:$H$27,0),MATCH(C$12,$H$12:$CX$12,0),1)","v":0},0,{"$f":"IFERROR(IF((C16-D16)*100<=-100,\"-\",IF((C16-D16)*100=0,\"-\",(C16-D16)*100)),\"-\")","v":"-"},null,null,"EMG",{"$f":"Arrecadação!I15","v":0.98613005716212332},{"$f":"Arrecadação!J15","v":0.98486502145778176},{"$f":"Arrecadação!K15","v":0.98607261217034847},{"$f":"Arrecadação!L15","v":0.98608653270572533},{"$f":"Arrecadação!M15","v":0.98801451286160025},{"$f":"Arrecadação!N15","v":0.98885232519578581},{"$f":"Arrecadação!O15","v":0.98791357035889771},{"$f":"Arrecadação!P15","v":0.98865899677864699},{"$f":"Arrecadação!Q15","v":0.98718105508922116},{"$f":"Arrecadação!R15","v":0.98821644933491393},{"$f":"Arrecadação!S15","v":0.9865289603326024},{"$f":"Arrecadação!T15","v":0.98841061323778601},{"$f":"Arrecadação!U15","v":0.9864814409929531},{"$f":"Arrecadação!V15","v":0.9835631784293275},{"$f":"Arrecadação!W15","v":0.98558059497111927},{"$f":"Arrecadação!X15","v":0.98709260255581277},{"$f":"Arrecadação!Y15","v":0.98562186053101875},{"$f":"Arrecadação!Z15","v":0.98680263055597472},{"$f":"Arrecadação!AA15","v":0.98652863694879722},{"$f":"Arrecadação!AB15","v":0.98740618889769216},{"$f":"Arrecadação!AC15","v":0.98549235020556714},{"$f":"Arrecadação!AD15","v":0.98470000000000002},{"$f":"Arrecadação!AE15","v":0.98409999999999997},{"$f":"Arrecadação!AF15","v":0.98531520160305008},{"$f":"Arrecadação!AG15","v":0.98419999999999996},{"$f":"Arrecadação!AH15","v":0.9839},{"$f":"Arrecadação!AI15","v":0.98340000000000005},{"$f":"Arrecadação!AJ15","v":0.98770000000000002},{"$f":"Arrecadação!AK15","v":0.98340000000000005},{"$f":"Arrecadação!AL15","v":0.98450000000000004},{"$f":"Arrecadação!AM15","v":0.9859},{"$f":"Arrecadação!AN15","v":0.98750000000000004},{"$f":"Arrecadação!AO15","v":0.98067480033999999},{"$f":"Arrecadação!AP15","v":0.97829999999999995},{"$f":"Arrecadação!AQ15","v":0.98322002757999993},{"$f":"Arrecadação!AR15","v":0.98411924201000001},{"$f":"Arrecadação!AS15","v":0.98270504575000006},{"$f":"Arrecadação!AT15","v":0.98285571318999998},{"$f":"Arrecadação!AU15","v":0.98269999999999991},{"$f":"Arrecadação!AV15","v":0.98271082701000001},{"$f":"Arrecadação!AW15","v":0.98142365399663123},{"$f":"Arrecadação!AX15","v":0.98432918500347977},{"$f":"Arrecadação!AY15","v":0.98535419161451199},{"$f":"Arrecadação!AZ15","v":0},{"$f":"Arrecadação!BA15","v":0},{"$f":"Arrecadação!BB15","v":0},{"$f":"Arrecadação!BC15","v":0},{"$f":"Arrecadação!BD15","v":0},{"$f":"Arrecadação!BE15","v":0},{"$f":"Arrecadação!BF15","v":0},{"$f":"Arrecadação!BG15","v":0},{"$f":"Arrecadação!BH15","v":0},{"$f":"Arrecadação!BI15","v":0}]
[null,"ENF",0,0,{"$f":"IFERROR(IF((C17-D17)*100<=-100,\"-\",IF((C17-D17)*100=0,\"-\",(C17-D17)*100)),\"-\")","v":"-"},null,null,"ENF",{"$f":"Arrecadação!I16","v":0.98423125595415828},{"$f":"Arrecadação!J16","v":0.98321175859902199},{"$f":"Arrecadação!K16","v":0.98531193523714122},{"$f":"Arrecadação!L16","v":0.9883080543754148},{"$f":"Arrecadação!M16","v":0.98916957470768974},{"$f":"Arrecadação!N16","v":0.98963225650456843},{"$f":"Arrecadação!O16","v":0.98900259775260713},{"$f":"Arrecadação!P16","v":0.98914014915396808},{"$f":"Arrecadação!Q16","v":0.98749484475343197},{"$f":"Arrecadação!R16","v":0.98886733874691846},{"$f":"Arrecadação!S16","v":0.98763286223712077},{"$f":"Arrecadação!T16","v":0.98852393881199918},{"$f":"Arrecadação!U16","v":0.98791343718824343},{"$f":"Arrecadação!V16","v":0.98563670306047402},{"$f":"Arrecadação!W16","v":0.98539458424701587},{"$f":"Arrecadação!X16","v":0.98872644980354585},{"$f":"Arrecadação!Y16","v":0.9843720066922379},{"$f":"Arrecadação!Z16","v":0.98504395963609659},{"$f":"Arrecadação!AA16","v":0.98766773928522522},{"$f":"Arrecadação!AB16","v":0.98805110609169444},{"$f":"Arrecadação!AC16","v":0.98599101111782794},{"$f":"Arrecadação!AD16","v":0.98430000000000006},{"$f":"Arrecadação!AE16","v":0.98199999999999998},{"$f":"Arrecadação!AF16","v":0.98606968871386003},{"$f":"Arrecadação!AG16","v":0.9840000000000001},{"$f":"Arrecadação!AH16","v":0.9829},{"$f":"Arrecadação!AI16","v":0.98319999999999996},{"$f":"Arrecadação!AJ16","v":0.98829999999999996},{"$f":"Arrecadação!AK16","v":0.9839},{"$f":"Arrecadação!AL16","v":0.98360000000000003},{"$f":"Arrecadação!AM16","v":0.98380000000000001},{"$f":"Arrecadação!AN16","v":0.98560000000000003},{"$f":"Arrecadação!AO16","v":0.97957494056000005},{"$f":"Arrecadação!AP16","v":0.97389999999999999},{"$f":"Arrecadação!AQ16","v":0.97914266163999997},{"$f":"Arrecadação!AR16","v":0.97698850812000004},{"$f":"Arrecadação!AS16","v":0.97708775360999989},{"$f":"Arrecadação!AT16","v":0.97745579004999994},{"$f":"Arrecadação!AU16","v":0.98150000000000004},{"$f":"Arrecadação!AV16","v":0.98387281698999995},{"$f":"Arrecadação!AW16","v":0.98328360608664978},{"$f":"Arrecadação!AX16","v":0.9854872893330815},{"$f":"Arrecadação!AY16","v":0.98490548436922354},{"$f":"Arrecadação!AZ16","v":0},{"$f":"Arrecadação!BA16","v":0},{"$f":"Arrecadação!BB16","v":0},{"$f":"Arrecadação!BC16","v":0},{"$f":"Arrecadação!BD16","v":0},{"$f":"Arrecadação!BE16","v":0},{"$f":"Arrecadação!BF16","v":0},{"$f":"Arrecadação!BG16","v":0},{"$f":"Arrecadação!BH16","v":0},{"$f":"Arrecadação!BI16","v":0}]
[null,"ESE",0.98470000000000002,0.97849999999999993,0.62000000000000943,null,null,"ESE",{"$f":"Arrecadação!I18","v":0.9831189554891544},{"$f":"Arrecadação!J18","v":0.98241277397879301},{"$f":"Arrecadação!K18","v":0.98377712587270094},{"$f":"Arrecadação!L18","v":0.98924951159690389},{"$f":"Arrecadação!M18","v":0.98680379547977626},{"$f":"Arrecadação!N18","v":0.98675628037376895},{"$f":"Arrecadação!O18","v":0.98689113005481532},{"$f":"Arrecadação!P18","v":0.98706752954018673},{"$f":"Arrecadação!Q18","v":0.98475217084216216},{"$f":"Arrecadação!R18","v":0.98507457507532692},{"$f":"Arrecadação!S18","v":0.98658885402177587},{"$f":"Arrecadação!T18","v":0.98687190900362987},{"$f":"Arrecadação!U18","v":0.98890899418954525},{"$f":"Arrecadação!V18","v":0.9768300038068094},{"$f":"Arrecadação!W18","v":0.97949300475639078},{"$f":"Arrecadação!X18","v":0.98100118602725628},{"$f":"Arrecadação!Y18","v":0.97550125798133214},{"$f":"Arrecadação!Z18","v":0.97758937666936385},{"$f":"Arrecadação!AA18","v":0.98041780874275164},{"$f":"Arrecadação!AB18","v":0.9856027962130659},{"$f":"Arrecadação!AC18","v":0.98270542737214195},{"$f":"Arrecadação!AD18","v":0.9756999999999999},{"$f":"Arrecadação!AE18","v":0.97819999999999996},{"$f":"Arrecadação!AF18","v":0.98478956327106004},{"$f":"Arrecadação!AG18","v":0.97840000000000005},{"$f":"Arrecadação!AH18","v":0.97560000000000002},{"$f":"Arrecadação!AI18","v":0.96879999999999999},{"$f":"Arrecadação!AJ18","v":0.98299999999999998},{"$f":"Arrecadação!AK18","v":0.98030000000000006},{"$f":"Arrecadação!AL18","v":0.97680000000000011},{"$f":"Arrecadação!AM18","v":0.97650000000000003},{"$f":"Arrecadação!AN18","v":0.98170000000000002},{"$f":"Arrecadação!AO18","v":0.97319285070000006},{"$f":"Arrecadação!AP18","v":0.97170000000000001},{"$f":"Arrecadação!AQ18","v":0.97879367251999994},{"$f":"Arrecadação!AR18","v":0.97962627303999994},{"$f":"Arrecadação!AS18","v":0.97802343180999995},{"$f":"Arrecadação!AT18","v":0.97507669481999992},{"$f":"Arrecadação!AU18","v":0.97470000000000001},{"$f":"Arrecadação!AV18","v":0.98246618065999991},{"$f":"Arrecadação!AW18","v":0.97610645395193885},{"$f":"Arrecadação!AX18","v":0.97725596877757193},{"$f":"Arrecadação!AY18","v":0.98001600846122405},{"$f":"Arrecadação!AZ18","v":0.98046581021082801},{"$f":"Arrecadação!BA18","v":0.980152684756326},{"$f":"Arrecadação!BB18","v":0.97849999999999993},{"$f":"Arrecadação!BC18","v":0.97799999999999998},{"$f":"Arrecadação!BD18","v":0.98129999999999995},{"$f":"Arrecadação!BE18","v":0.97849999999999993},{"$f":"Arrecadação!BF18","v":0.97799617927789928},{"$f":"Arrecadação!BG18","v":0.98129999999999995},{"$f":"Arrecadação!BH18","v":0.9840000000000001},{"$f":"Arrecadação!BI18","v":0.98470000000000002}]
[null,"EBO","","","-",null,null,"EBO",{"$f":"Arrecadação!I19","v":0.98504913084050194},{"$f":"Arrecadação!J19","v":0.98283961831091837},{"$f":"Arrecadação!K19","v":0.98405163964266706},{"$f":"Arrecadação!L19","v":0.98839488461134284},{"$f":"Arrecadação!M19","v":0.98592591601913393},{"$f":"Arrecadação!N19","v":0.98331473917190004},{"$f":"Arrecadação!O19","v":0.98439516872579758},{"$f":"Arrecadação!P19","v":0.99112821284762731},{"$f":"Arrecadação!Q19","v":0.98795889920699198},{"$f":"Arrecadação!R19","v":0.98485964748671084},{"$f":"Arrecadação!S19","v":0.99243799153055057},{"$f":"Arrecadação!T19","v":0.99227414942000325},{"$f":"Arrecadação!U19","v":0.98598796908274866},{"$f":"Arrecadação!V19","v":0.98065223895482201},{"$f":"Arrecadação!W19","v":0.98486593655589127},{"$f":"Arrecadação!X19","v":0.98685977806600378},{"$f":"Arrecadação!Y19","v":0.98409849099597546},{"$f":"Arrecadação!Z19","v":0.98648040174487139},{"$f":"Arrecadação!AA19","v":0.98596308639752162},{"$f":"Arrecadação!AB19","v":0.98884248391915375},{"$f":"Arrecadação!AC19","v":0.97034560134384029},{"$f":"Arrecadação!AD19","v":0.96709999999999996},{"$f":"Arrecadação!AE19","v":0.97650000000000003},{"$f":"Arrecadação!AF19","v":0.98742930937295004},{"$f":"Arrecadação!AG19","v":0.98790000000000011},{"$f":"Arrecadação!AH19","v":0.98560000000000003},{"$f":"Arrecadação!AI19","v":0.98670000000000002},{"$f":"Arrecadação!AJ19","v":0.98570000000000002},{"$f":"Arrecadação!AK19","v":0.98340000000000005},{"$f":"Arrecadação!AL19","v":0.98150000000000004},{"$f":"Arrecadação!AM19","v":0.9859},{"$f":"Arrecadação!AN19","v":0.98939999999999995},{"$f":"Arrecadação!AO19","v":0.98341740526999999},{"$f":"Arrecadação!AP19","v":0.97489999999999999},{"$f":"Arrecadação!AQ19","v":0.98357949911000009},{"$f":"Arrecadação!AR19","v":0.98460951325000001},{"$f":"Arrecadação!AS19","v":0.9828048907100001},{"$f":"Arrecadação!AT19","v":0.98187884260999991},{"$f":"Arrecadação!AU19","v":0.98499999999999999},{"$f":"Arrecadação!AV19","v":0.98705979813},{"$f":"Arrecadação!AW19","v":0.98609055789763222},{"$f":"Arrecadação!AX19","v":0.98537673194069408},{"$f":"Arrecadação!AY19","v":0.98888474376877555},{"$f":"Arrecadação!AZ19","v":0.9888198786323551},{"$f":"Arrecadação!BA19","v":0.98629999999999995},{"$f":"Arrecadação!BB19","v":0},{"$f":"Arrecadação!BC19","v":0},{"$f":"Arrecadação!BD19","v":0},{"$f":"Arrecadação!BE19","v":""},{"$f":"Arrecadação!BF19","v":""},{"$f":"Arrecadação!BG19","v":""},{"$f":"Arrecadação!BH19","v":""},{"$f":"Arrecadação!BI19","v":""}]
[null,"EPB","-","","-",null,null,"EPB",{"$f":"Arrecadação!I20","v":0.97186685985289345},{"$f":"Arrecadação!J20","v":0.97274623579055042},{"$f":"Arrecadação!K20","v":0.97059278974462615},{"$f":"Arrecadação!L20","v":0.98048561312701066},{"$f":"Arrecadação!M20","v":0.97502824923079545},{"$f":"Arrecadação!N20","v":0.97689028413169099},{"$f":"Arrecadação!O20","v":0.9727697037242039},{"$f":"Arrecadação!P20","v":0.96786492672668778},{"$f":"Arrecadação!Q20","v":0.97814388661066209},{"$f":"Arrecadação!R20","v":0.97771384988337906},{"$f":"Arrecadação!S20","v":0.98154411671864539},{"$f":"Arrecadação!T20","v":0.98202889664231841},{"$f":"Arrecadação!U20","v":0.97828396129796047},{"$f":"Arrecadação!V20","v":0.9781034685869805},{"$f":"Arrecadação!W20","v":0.97890803970764695},{"$f":"Arrecadação!X20","v":0.98158864075048857},{"$f":"Arrecadação!Y20","v":0.97557018552591235},{"$f":"Arrecadação!Z20","v":0.97914065776452697},{"$f":"Arrecadação!AA20","v":0.97763782070714311},{"$f":"Arrecadação!AB20","v":0.98162497365965262},{"$f":"Arrecadação!AC20","v":0.97767680523549072},{"$f":"Arrecadação!AD20","v":0.97420000000000007},{"$f":"Arrecadação!AE20","v":0.97170000000000001},{"$f":"Arrecadação!AF20","v":0.97672415184173},{"$f":"Arrecadação!AG20","v":0.97260000000000002},{"$f":"Arrecadação!AH20","v":0.97070000000000001},{"$f":"Arrecadação!AI20","v":0.97250000000000003},{"$f":"Arrecadação!AJ20","v":0.97240000000000004},{"$f":"Arrecadação!AK20","v":0.97019999999999995},{"$f":"Arrecadação!AL20","v":0.96579999999999999},{"$f":"Arrecadação!AM20","v":0.97230000000000005},{"$f":"Arrecadação!AN20","v":0.9748},{"$f":"Arrecadação!AO20","v":0.96936554615999992},{"$f":"Arrecadação!AP20","v":0.96079999999999999},{"$f":"Arrecadação!AQ20","v":0.97150995863},{"$f":"Arrecadação!AR20","v":0.97101499986999995},{"$f":"Arrecadação!AS20","v":0.96855264250999995},{"$f":"Arrecadação!AT20","v":0.96520028118000001},{"$f":"Arrecadação!AU20","v":0.96779999999999999},{"$f":"Arrecadação!AV20","v":0.96998230696999999},{"$f":"Arrecadação!AW20","v":0.9708082569071057},{"$f":"Arrecadação!AX20","v":0.97284692179022558},{"$f":"Arrecadação!AY20","v":0.97508975439820589},{"$f":"Arrecadação!AZ20","v":0.97760613945492936},{"$f":"Arrecadação!BA20","v":0.97659999999999991},{"$f":"Arrecadação!BB20","v":0},{"$f":"Arrecadação!BC20","v":0},{"$f":"Arrecadação!BD20","v":0},{"$f":"Arrecadação!BE20","v":""},{"$f":"Arrecadação!BF20","v":"-"},{"$f":"Arrecadação!BG20","v":"-"},{"$f":"Arrecadação!BH20","v":"-"},{"$f":"Arrecadação!BI20","v":"-"}]
[null,"EMT",0.96299999999999997,0.95860000000000001,0.43999999999999595,null,null,"EMT",{"$f":"Arrecadação!I22","v":0},{"$f":"Arrecadação!J22","v":0},{"$f":"Arrecadação!K22","v":0},{"$f":"Arrecadação!L22","v":0.96777745638106238},{"$f":"Arrecadação!M22","v":0},{"$f":"Arrecadação!N22","v":0},{"$f":"Arrecadação!O22","v":0},{"$f":"Arrecadação!P22","v":0.97789445199773761},{"$f":"Arrecadação!Q22","v":0},{"$f":"Arrecadação!R22","v":0},{"$f":"Arrecadação!S22","v":0},{"$f":"Arrecadação!T22","v":0.9786121201257677},{"$f":"Arrecadação!U22","v":0.9798072330549964},{"$f":"Arrecadação!V22","v":0.97332439414309191},{"$f":"Arrecadação!W22","v":0.97603598877225251},{"$f":"Arrecadação!X22","v":0.97215031807836205},{"$f":"Arrecadação!Y22","v":0.97247605118482194},{"$f":"Arrecadação!Z22","v":0.97460228209093036},{"$f":"Arrecadação!AA22","v":0.97446729511005004},{"$f":"Arrecadação!AB22","v":0.97084678525099855},{"$f":"Arrecadação!AC22","v":0.97138267018219637},{"$f":"Arrecadação!AD22","v":0.96799999999999997},{"$f":"Arrecadação!AE22","v":0.96530000000000005},{"$f":"Arrecadação!AF22","v":0.96540744876119999},{"$f":"Arrecadação!AG22","v":0.96689999999999998},{"$f":"Arrecadação!AH22","v":0.96550000000000002},{"$f":"Arrecadação!AI22","v":0.96640000000000004},{"$f":"Arrecadação!AJ22","v":0.9627},{"$f":"Arrecadação!AK22","v":0.96579999999999999},{"$f":"Arrecadação!AL22","v":0.96209999999999996},{"$f":"Arrecadação!AM22","v":0.96409999999999996},{"$f":"Arrecadação!AN22","v":0.96260000000000001},{"$f":"Arrecadação!AO22","v":0.95945946567999996},{"$f":"Arrecadação!AP22","v":0.95090000000000008},{"$f":"Arrecadação!AQ22","v":0.96173101193999999},{"$f":"Arrecadação!AR22","v":0.95879060247000003},{"$f":"Arrecadação!AS22","v":0.95919937809},{"$f":"Arrecadação!AT22","v":0.95566440051000001},{"$f":"Arrecadação!AU22","v":0.95719999999999994},{"$f":"Arrecadação!AV22","v":0.95563654414999999},{"$f":"Arrecadação!AW22","v":0.95829108498686455},{"$f":"Arrecadação!AX22","v":0.9589049704042002},{"$f":"Arrecadação!AY22","v":0.95929966324029903},{"$f":"Arrecadação!AZ22","v":0.95739142794907406},{"$f":"Arrecadação!BA22","v":0.95836948431243907},{"$f":"Arrecadação!BB22","v":0.95719999999999994},{"$f":"Arrecadação!BC22","v":0.95940000000000003},{"$f":"Arrecadação!BD22","v":0.95669999999999999},{"$f":"Arrecadação!BE22","v":0.95860000000000001},{"$f":"Arrecadação!BF22","v":0.96089362623546692},{"$f":"Arrecadação!BG22","v":0.96439999999999992},{"$f":"Arrecadação!BH22","v":0.96189999999999998},{"$f":"Arrecadação!BI22","v":0.96299999999999997}]
[null,"EMS",0.97129999999999994,0.97089999999999999,3.9999999999995595E-2,null,null,"EMS",{"$f":"Arrecadação!I23","v":0},{"$f":"Arrecadação!J23","v":0},{"$f":"Arrecadação!K23","v":0},{"$f":"Arrecadação!L23","v":0},{"$f":"Arrecadação!M23","v":0},{"$f":"Arrecadação!N23","v":0},{"$f":"Arrecadação!O23","v":0},{"$f":"Arrecadação!P23","v":0.97473316686580058},{"$f":"Arrecadação!Q23","v":0},{"$f":"Arrecadação!R23","v":0},{"$f":"Arrecadação!S23","v":0.9760675239665334},{"$f":"Arrecadação!T23","v":0.97613853561225994},{"$f":"Arrecadação!U23","v":0.97176888082622537},{"$f":"Arrecadação!V23","v":0.96772382544631286},{"$f":"Arrecadação!W23","v":0.96873229103392056},{"$f":"Arrecadação!X23","v":0.96895753680518237},{"$f":"Arrecadação!Y23","v":0.96659678882490396},{"$f":"Arrecadação!Z23","v":0.97028456821324471},{"$f":"Arrecadação!AA23","v":0.97000266024523096},{"$f":"Arrecadação!AB23","v":0.96979067241982264},{"$f":"Arrecadação!AC23","v":0.96742514114726408},{"$f":"Arrecadação!AD23","v":0.96810000000000007},{"$f":"Arrecadação!AE23","v":0.96889999999999998},{"$f":"Arrecadação!AF23","v":0.97059476767533004},{"$f":"Arrecadação!AG23","v":0.96810000000000007},{"$f":"Arrecadação!AH23","v":0.96879999999999999},{"$f":"Arrecadação!AI23","v":0.96789999999999998},{"$f":"Arrecadação!AJ23","v":0.97319999999999995},{"$f":"Arrecadação!AK23","v":0.96909999999999996},{"$f":"Arrecadação!AL23","v":0.96909999999999996},{"$f":"Arrecadação!AM23","v":0.97150000000000003},{"$f":"Arrecadação!AN23","v":0.97109999999999996},{"$f":"Arrecadação!AO23","v":0.96573756699000002},{"$f":"Arrecadação!AP23","v":0.95550000000000002},{"$f":"Arrecadação!AQ23","v":0.96889736659999992},{"$f":"Arrecadação!AR23","v":0.97078654813999998},{"$f":"Arrecadação!AS23","v":0.96723741012000009},{"$f":"Arrecadação!AT23","v":0.96610405320000003},{"$f":"Arrecadação!AU23","v":0.96779999999999999},{"$f":"Arrecadação!AV23","v":0.96994557834000006},{"$f":"Arrecadação!AW23","v":0.96905503142227867},{"$f":"Arrecadação!AX23","v":0.97123505089887363},{"$f":"Arrecadação!AY23","v":0.97367885824620926},{"$f":"Arrecadação!AZ23","v":0.97465413867599016},{"$f":"Arrecadação!BA23","v":0.97114798107156086},{"$f":"Arrecadação!BB23","v":0.97239999999999993},{"$f":"Arrecadação!BC23","v":0.97250000000000003},{"$f":"Arrecadação!BD23","v":0.97329999999999994},{"$f":"Arrecadação!BE23","v":0.97089999999999999},{"$f":"Arrecadação!BF23","v":0.97148678766660812},{"$f":"Arrecadação!BG23","v":0.97589999999999999},{"$f":"Arrecadação!BH23","v":0.97609999999999997},{"$f":"Arrecadação!BI23","v":0.97129999999999994}]
[null,"ETO",0.97930000000000006,0.9779000000000001,0.13999999999999568,null,null,"ETO",{"$f":"Arrecadação!I24","v":0},{"$f":"Arrecadação!J24","v":0},{"$f":"Arrecadação!K24","v":0},{"$f":"Arrecadação!L24","v":0},{"$f":"Arrecadação!M24","v":0},{"$f":"Arrecadação!N24","v":0},{"$f":"Arrecadação!O24","v":0},{"$f":"Arrecadação!P24","v":0.97380477089894069},{"$f":"Arrecadação!Q24","v":0},{"$f":"Arrecadação!R24","v":0},{"$f":"Arrecadação!S24","v":0},{"$f":"Arrecadação!T24","v":0.97670301610276933},{"$f":"Arrecadação!U24","v":0.97346657676611514},{"$f":"Arrecadação!V24","v":0.97734030142594019},{"$f":"Arrecadação!W24","v":0.97104520679059014},{"$f":"Arrecadação!X24","v":0.97702812947155049},{"$f":"Arrecadação!Y24","v":0.97870424689477786},{"$f":"Arrecadação!Z24","v":0.97529430538703132},{"$f":"Arrecadação!AA24","v":0.97090469637577226},{"$f":"Arrecadação!AB24","v":0.96354552845149322},{"$f":"Arrecadação!AC24","v":0.97151315352858214},{"$f":"Arrecadação!AD24","v":0.96650000000000003},{"$f":"Arrecadação!AE24","v":0.9668000000000001},{"$f":"Arrecadação!AF24","v":0.96736666208722},{"$f":"Arrecadação!AG24","v":0.97400000000000009},{"$f":"Arrecadação!AH24","v":0.97309999999999997},{"$f":"Arrecadação!AI24","v":0.9728},{"$f":"Arrecadação!AJ24","v":0.97529999999999994},{"$f":"Arrecadação!AK24","v":0.97589999999999999},{"$f":"Arrecadação!AL24","v":0.97450000000000003},{"$f":"Arrecadação!AM24","v":0.97519999999999996},{"$f":"Arrecadação!AN24","v":0.97729999999999995},{"$f":"Arrecadação!AO24","v":0.97290418603999995},{"$f":"Arrecadação!AP24","v":0.96260000000000001},{"$f":"Arrecadação!AQ24","v":0.97190029843000003},{"$f":"Arrecadação!AR24","v":0.97391759039999992},{"$f":"Arrecadação!AS24","v":0.97319417618000004},{"$f":"Arrecadação!AT24","v":0.97421285053999995},{"$f":"Arrecadação!AU24","v":0.97340000000000004},{"$f":"Arrecadação!AV24","v":0.97653368796999995},{"$f":"Arrecadação!AW24","v":0.9771879244512367},{"$f":"Arrecadação!AX24","v":0.97857489544350418},{"$f":"Arrecadação!AY24","v":0.97718364337501518},{"$f":"Arrecadação!AZ24","v":0.97699922138681761},{"$f":"Arrecadação!BA24","v":0.97730803939087296},{"$f":"Arrecadação!BB24","v":0.97719999999999996},{"$f":"Arrecadação!BC24","v":0.97629999999999995},{"$f":"Arrecadação!BD24","v":0.97950000000000004},{"$f":"Arrecadação!BE24","v":0.9779000000000001},{"$f":"Arrecadação!BF24","v":0.97776704266247338},{"$f":"Arrecadação!BG24","v":0.97799999999999998},{"$f":"Arrecadação!BH24","v":0.98030000000000006},{"$f":"Arrecadação!BI24","v":0.97930000000000006}]
[null,"ESS",0.98860000000000003,0.98739999999999994,{"$f":"IFERROR(IF((C24-D24)*100<=-100,\"-\",IF((C24-D24)*100=0,\"-\",(C24-D24)*100)),\"-\")","v":0.12000000000000899},null,null,"ESS",{"$f":"Arrecadação!I25","v":0},{"$f":"Arrecadação!J25","v":0},{"$f":"Arrecadação!K25","v":0},{"$f":"Arrecadação!L25","v":0.98619471237487444},{"$f":"Arrecadação!M25","v":0},{"$f":"Arrecadação!N25","v":0},{"$f":"Arrecadação!O25","v":0},{"$f":"Arrecadação!P25","v":0.98710168058570724},{"$f":"Arrecadação!Q25","v":0.98607452557203124},{"$f":"Arrecadação!R25","v":0.98770043062570057},{"$f":"Arrecadação!S25","v":0.98948161304134097},{"$f":"Arrecadação!T25","v":0.98928990841649167},{"$f":"Arrecadação!U25","v":0.98735190085064706},{"$f":"Arrecadação!V25","v":0.98328084058427978},{"$f":"Arrecadação!W25","v":0.98586733419712824},{"$f":"Arrecadação!X25","v":0.98775396519633607},{"$f":"Arrecadação!Y25","v":0.98798635384514166},{"$f":"Arrecadação!Z25","v":0.99034187567560572},{"$f":"Arrecadação!AA25","v":0.99100950273450239},{"$f":"Arrecadação!AB25","v":0.99030538149528557},{"$f":"Arrecadação!AC25","v":0.99023177626315573},{"$f":"Arrecadação!AD25","v":0.99109999999999998},{"$f":"Arrecadação!AE25","v":0.99109999999999998},{"$f":"Arrecadação!AF25","v":0.99035897405279005},{"$f":"Arrecadação!AG25","v":0.9899},{"$f":"Arrecadação!AH25","v":0.99080000000000001},{"$f":"Arrecadação!AI25","v":0.9909},{"$f":"Arrecadação!AJ25","v":0.99050000000000005},{"$f":"Arrecadação!AK25","v":0.9899},{"$f":"Arrecadação!AL25","v":0.99019999999999997},{"$f":"Arrecadação!AM25","v":0.99119999999999997},{"$f":"Arrecadação!AN25","v":0.9909},{"$f":"Arrecadação!AO25","v":0.98857233646999998},{"$f":"Arrecadação!AP25","v":0.98569999999999991},{"$f":"Arrecadação!AQ25","v":0.99012383518000002},{"$f":"Arrecadação!AR25","v":0.98970066781999999},{"$f":"Arrecadação!AS25","v":0.98779206114000007},{"$f":"Arrecadação!AT25","v":0.98774966762000005},{"$f":"Arrecadação!AU25","v":0.98809999999999998},{"$f":"Arrecadação!AV25","v":0.98859052704999995},{"$f":"Arrecadação!AW25","v":0.98742983743571455},{"$f":"Arrecadação!AX25","v":0.98995499946923105},{"$f":"Arrecadação!AY25","v":0.99071762225539362},{"$f":"Arrecadação!AZ25","v":0.9908103068600721},{"$f":"Arrecadação!BA25","v":0.988886771497412},{"$f":"Arrecadação!BB25","v":0.9890000000000001},{"$f":"Arrecadação!BC25","v":0.98829999999999996},{"$f":"Arrecadação!BD25","v":0.98849999999999993},{"$f":"Arrecadação!BE25","v":0.98739999999999994},{"$f":"Arrecadação!BF25","v":0.9884680431417503},{"$f":"Arrecadação!BG25","v":0.99060000000000004},{"$f":"Arrecadação!BH25","v":0.99019999999999997},{"$f":"Arrecadação!BI25","v":0.98860000000000003}]
[null,"ERO",0.94090000000000007,0.94299999999999995,{"$f":"IFERROR(IF((C25-D25)*100<=-100,\"-\",IF((C25-D25)*100=0,\"-\",(C25-D25)*100)),\"-\")","v":-0.20999999999998797},null,null,"ERO",{"$f":"Arrecadação!I26","v":0},{"$f":"Arrecadação!J26","v":0},{"$f":"Arrecadação!K26","v":0},{"$f":"Arrecadação!L26","v":0},{"$f":"Arrecadação!M26","v":0},{"$f":"Arrecadação!N26","v":0},{"$f":"Arrecadação!O26","v":0},{"$f":"Arrecadação!P26","v":0},{"$f":"Arrecadação!Q26","v":0},{"$f":"Arrecadação!R26","v":0},{"$f":"Arrecadação!S26","v":0},{"$f":"Arrecadação!T26","v":0},{"$f":"Arrecadação!U26","v":0},{"$f":"Arrecadação!V26","v":0},{"$f":"Arrecadação!W26","v":0},{"$f":"Arrecadação!X26","v":0},{"$f":"Arrecadação!Y26","v":0},{"$f":"Arrecadação!Z26","v":0},{"$f":"Arrecadação!AA26","v":0},{"$f":"Arrecadação!AB26","v":0},{"$f":"Arrecadação!AC26","v":0},{"$f":"Arrecadação!AD26","v":0},{"$f":"Arrecadação!AE26","v":0},{"$f":"Arrecadação!AF26","v":0.91579999999999995},{"$f":"Arrecadação!AG26","v":0.91269999999999996},{"$f":"Arrecadação!AH26","v":0.91180000000000005},{"$f":"Arrecadação!AI26","v":0.91069999999999995},{"$f":"Arrecadação!AJ26","v":0.90029999999999999},{"$f":"Arrecadação!AK26","v":0.91069999999999995},{"$f":"Arrecadação!AL26","v":0.91150000000000009},{"$f":"Arrecadação!AM26","v":0.92779999999999996},{"$f":"Arrecadação!AN26","v":0.93430000000000002},{"$f":"Arrecadação!AO26","v":0.92619183547999995},{"$f":"Arrecadação!AP26","v":0.91989999999999994},{"$f":"Arrecadação!AQ26","v":0.93060796914999999},{"$f":"Arrecadação!AR26","v":0.93028984381000002},{"$f":"Arrecadação!AS26","v":0.92967248745999997},{"$f":"Arrecadação!AT26","v":0.9309335272},{"$f":"Arrecadação!AU26","v":0.9262999999999999},{"$f":"Arrecadação!AV26","v":0.92576058596999999},{"$f":"Arrecadação!AW26","v":0.92458214230933067},{"$f":"Arrecadação!AX26","v":0.9255741216681882},{"$f":"Arrecadação!AY26","v":0.93435670031043772},{"$f":"Arrecadação!AZ26","v":0.93906553661516701},{"$f":"Arrecadação!BA26","v":0.93949483973297698},{"$f":"Arrecadação!BB26","v":0.94},{"$f":"Arrecadação!BC26","v":0.9405},{"$f":"Arrecadação!BD26","v":0.94140000000000001},{"$f":"Arrecadação!BE26","v":0.94299999999999995},{"$f":"Arrecadação!BF26","v":0.94313759819918319},{"$f":"Arrecadação!BG26","v":0.94389999999999996},{"$f":"Arrecadação!BH26","v":0.94370000000000009},{"$f":"Arrecadação!BI26","v":0.94090000000000007}]
[null,"EAC",0.95930000000000004,0.9556,0.37000000000000366,null,null,"EAC",{"$f":"Arrecadação!I27","v":0},{"$f":"Arrecadação!J27","v":0},{"$f":"Arrecadação!K27","v":0},{"$f":"Arrecadação!L27","v":0},{"$f":"Arrecadação!M27","v":0},{"$f":"Arrecadação!N27","v":0},{"$f":"Arrecadação!O27","v":0},{"$f":"Arrecadação!P27","v":0},{"$f":"Arrecadação!Q27","v":0},{"$f":"Arrecadação!R27","v":0},{"$f":"Arrecadação!S27","v":0},{"$f":"Arrecadação!T27","v":0},{"$f":"Arrecadação!U27","v":0},{"$f":"Arrecadação!V27","v":0},{"$f":"Arrecadação!W27","v":0},{"$f":"Arrecadação!X27","v":0},{"$f":"Arrecadação!Y27","v":0},{"$f":"Arrecadação!Z27","v":0},{"$f":"Arrecadação!AA27","v":0},{"$f":"Arrecadação!AB27","v":0},{"$f":"Arrecadação!AC27","v":0},{"$f":"Arrecadação!AD27","v":0},{"$f":"Arrecadação!AE27","v":0},{"$f":"Arrecadação!AF27","v":0.90049999999999997},{"$f":"Arrecadação!AG27","v":0.89870000000000005},{"$f":"Arrecadação!AH27","v":0.89159999999999995},{"$f":"Arrecadação!AI27","v":0.90539999999999998},{"$f":"Arrecadação!AJ27","v":0.91300000000000003},{"$f":"Arrecadação!AK27","v":0.90540000000000009},{"$f":"Arrecadação!AL27","v":0.91930000000000012},{"$f":"Arrecadação!AM27","v":0.92830000000000001},{"$f":"Arrecadação!AN27","v":0.93410000000000004},{"$f":"Arrecadação!AO27","v":0.93011444931999998},{"$f":"Arrecadação!AP27","v":0.92390000000000005},{"$f":"Arrecadação!AQ27","v":0.93895504998000012},{"$f":"Arrecadação!AR27","v":0.93857934542999999},{"$f":"Arrecadação!AS27","v":0.93035278465999993},{"$f":"Arrecadação!AT27","v":0.93220553085000002},{"$f":"Arrecadação!AU27","v":0.93389999999999995},{"$f":"Arrecadação!AV27","v":0.93496152133999999},{"$f":"Arrecadação!AW27","v":0.93685025399325472},{"$f":"Arrecadação!AX27","v":0.94157496733599599},{"$f":"Arrecadação!AY27","v":0.94509954984292843},{"$f":"Arrecadação!AZ27","v":0.95020305698265195},{"$f":"Arrecadação!BA27","v":0.95065567122479289},{"$f":"Arrecadação!BB27","v":0.95079999999999998},{"$f":"Arrecadação!BC27","v":0.95239999999999991},{"$f":"Arrecadação!BD27","v":0.9587},{"$f":"Arrecadação!BE27","v":0.9556},{"$f":"Arrecadação!BF27","v":0.95485927002863602},{"$f":"Arrecadação!BG27","v":0.95650000000000002},{"$f":"Arrecadação!BH27","v":0.96129999999999993},{"$f":"Arrecadação!BI27","v":0.95930000000000004}]
[null,"Total",0.97010000000000007,0.96780869645697887,0.22913035430212059,null,null,"Total",{"$f":"Arrecadação!I28","v":0.97915287976849319},{"$f":"Arrecadação!J28","v":0.97885586874130148},{"$f":"Arrecadação!K28","v":0.9786665557263815},{"$f":"Arrecadação!L28","v":0.97829104103138131},{"$f":"Arrecadação!M28","v":0.98205009909945462},{"$f":"Arrecadação!N28","v":0.98279540693012057},{"$f":"Arrecadação!O28","v":0.98095081726911681},{"$f":"Arrecadação!P28","v":0.97871579566326095},{"$f":"Arrecadação!Q28","v":0.98370723902422541},{"$f":"Arrecadação!R28","v":0.9841605849920374},{"$f":"Arrecadação!S28","v":0.98342423616897767},{"$f":"Arrecadação!T28","v":0.98155105876225812},{"$f":"Arrecadação!U28","v":0.98006779828433677},{"$f":"Arrecadação!V28","v":0.97581777954663806},{"$f":"Arrecadação!W28","v":0.97722094731803932},{"$f":"Arrecadação!X28","v":0.97748434420676023},{"$f":"Arrecadação!Y28","v":0.97583972403175057},{"$f":"Arrecadação!Z28","v":0.97792471126622915},{"$f":"Arrecadação!AA28","v":0.97759422086193892},{"$f":"Arrecadação!AB28","v":0.9767960804360406},{"$f":"Arrecadação!AC28","v":0.97582064820215797},{"$f":"Arrecadação!AD28","v":0.97330000000000005},{"$f":"Arrecadação!AE28","v":0.97270000000000001},{"$f":"Arrecadação!AF28","v":0.96699999999999997},{"$f":"Arrecadação!AG28","v":0.96609999999999996},{"$f":"Arrecadação!AH28","v":0.96489999999999998},{"$f":"Arrecadação!AI28","v":0.96489999999999998},{"$f":"Arrecadação!AJ28","v":0.9667},{"$f":"Arrecadação!AK28","v":0.96620000000000006},{"$f":"Arrecadação!AL28","v":0.9647},{"$f":"Arrecadação!AM28","v":0.96809999999999996},{"$f":"Arrecadação!AN28","v":0.96909999999999996},{"$f":"Arrecadação!AO28","v":0.96406339245279427},{"$f":"Arrecadação!AP28","v":0.95669999999999999},{"$f":"Arrecadação!AQ28","v":0.9667},{"$f":"Arrecadação!AR28","v":0.96614679568684092},{"$f":"Arrecadação!AS28","v":0.96469713428845805},{"$f":"Arrecadação!AT28","v":0.96331689479443672},{"$f":"Arrecadação!AU28","v":0.96409999999999996},{"$f":"Arrecadação!AV28","v":0.96521483406344089},{"$f":"Arrecadação!AW28","v":0.96536259342751185},{"$f":"Arrecadação!AX28","v":0.9668853607806791},{"$f":"Arrecadação!AY28","v":0.96870033203269856},{"$f":"Arrecadação!AZ28","v":0.96920003278768618},{"$f":"Arrecadação!BA28","v":0.96836323072164798},{"$f":"Arrecadação!BB28","v":0.96760000000000002},{"$f":"Arrecadação!BC28","v":0.96869903824914982},{"$f":"Arrecadação!BD28","v":0.96870000000000001},{"$f":"Arrecadação!BE28","v":0.96780869645697887},{"$f":"Arrecadação!BF28","v":0.96885975012588998},{"$f":"Arrecadação!BG28","v":0.97160000000000002},{"$f":"Arrecadação!BH28","v":0.97140000000000004},{"$f":"Arrecadação!BI28","v":0.97010000000000007}]

{"sheet":"DEC FEC (ING)","index":36,"n_rows":88,"n_cols":61,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[null,null,"DEC/FEC"]
[]
[]
[]
[null,"Comparison Periof for this sheet --->","2Q24","2Q23"]
[]
[]
[null,"Últimos 12 meses",{"$f":"IF(C5=\"\",PerAtual,C5)","v":"2Q24"},{"$f":"IF(D5=\"\",PerAnterior,D5)","v":"2Q23"},"Var (%)",null,null,null,"1Q12","2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
["Coluna1","Empresa"]
["DEC (hours)","DEC (hours)",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"}]
["DEC (hours)"]
["DEC (hours)"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)",null,null," ",{"$f":"I$8","v":"1Q12"},{"$f":"J$8","v":"2Q12"},"3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["DEC (hours)",null,null,null,null,null,null,"Valores em  "]
["DEC (hours)"]
["DEC (hours)"]
["DEC (hours)",{"$f":"'DEC FEC'!B16","v":"EMG"},{"$f":"INDEX($H$12:$DC$28,MATCH($B16,$H$12:$H$28,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":""},"",{"$f":"IFERROR(IF((C16/D16-1)*100<=-100,\"-\",IF((C16/D16-1)*100=0,\"-\",(C16/D16-1)*100)),\"-\")","v":"-"},{"$f":"C16-C36","v":{"$error":"#VALUE!"}},null,{"$f":"'DEC FEC'!H16","v":"EMG"},{"$f":"'DEC FEC'!I16","v":9.7228520651314359},{"$f":"'DEC FEC'!J16","v":9.4697389686759035},{"$f":"'DEC FEC'!K16","v":9.3667555615608631},{"$f":"'DEC FEC'!L16","v":10.166507809733693},{"$f":"'DEC FEC'!M16","v":10.634300480836473},{"$f":"'DEC FEC'!N16","v":10.559502800149296},{"$f":"'DEC FEC'!O16","v":10.665976446072047},{"$f":"'DEC FEC'!P16","v":9.8133690244469509},{"$f":"'DEC FEC'!Q16","v":9.1858863943034912},{"$f":"'DEC FEC'!R16","v":8.8965415919553124},{"$f":"'DEC FEC'!S16","v":8.7855568237196628},{"$f":"'DEC FEC'!T16","v":9.4585123001366505},{"$f":"'DEC FEC'!U16","v":10.378357506982482},{"$f":"'DEC FEC'!V16","v":10.330432008063774},{"$f":"'DEC FEC'!W16","v":10.013507517963379},{"$f":"'DEC FEC'!X16","v":10.147813568415939},{"$f":"'DEC FEC'!Y16","v":9.8322745791267963},{"$f":"'DEC FEC'!Z16","v":10.328033057450483},{"$f":"'DEC FEC'!AA16","v":10.700689328406055},{"$f":"'DEC FEC'!AB16","v":10.368710493727658},{"$f":"'DEC FEC'!AC16","v":9.8033512960448235},{"$f":"'DEC FEC'!AD16","v":9.34},{"$f":"'DEC FEC'!AE16","v":8.6854791000000002},{"$f":"'DEC FEC'!AF16","v":8.44},{"$f":"'DEC FEC'!AG16","v":8.91},{"$f":"'DEC FEC'!AH16","v":9.16},{"$f":"'DEC FEC'!AI16","v":9.6},{"$f":"'DEC FEC'!AJ16","v":9.43},{"$f":"'DEC FEC'!AK16","v":9.56},{"$f":"'DEC FEC'!AL16","v":9.42},{"$f":"'DEC FEC'!AM16","v":8.81},{"$f":"'DEC FEC'!AN16","v":8.85},{"$f":"'DEC FEC'!AO16","v":8.7100000000000009},{"$f":"'DEC FEC'!AP16","v":8.61},{"$f":"'DEC FEC'!AQ16","v":8.66},{"$f":"'DEC FEC'!AR16","v":8.923604000000001},{"$f":"'DEC FEC'!AS16","v":8.75},{"$f":"'DEC FEC'!AT16","v":8.4503647209999997},{"$f":"'DEC FEC'!AU16","v":8.48},{"$f":"'DEC FEC'!AV16","v":8.3107279999999992},{"$f":"'DEC FEC'!AW16","v":8.1},{"$f":"'DEC FEC'!AX16","v":8.2279999999999998},{"$f":"'DEC FEC'!AY16","v":8.2200000000000006},{"$f":"'DEC FEC'!AZ16","v":0},{"$f":"'DEC FEC'!BA16","v":0},{"$f":"'DEC FEC'!BB16","v":""},{"$f":"'DEC FEC'!BC16","v":""},{"$f":"'DEC FEC'!BD16","v":""},{"$f":"'DEC FEC'!BE16","v":""},{"$f":"'DEC FEC'!BF16","v":""},{"$f":"'DEC FEC'!BG16","v":""},{"$f":"'DEC FEC'!BH16","v":""},{"$f":"'DEC FEC'!BI16","v":""}]
["DEC (hours)",{"$f":"'DEC FEC'!B17","v":"ENF"},"","","-",{"$f":"C17-C37","v":{"$error":"#VALUE!"}},null,{"$f":"'DEC FEC'!H17","v":"ENF"},{"$f":"'DEC FEC'!I17","v":12.778444956707126},{"$f":"'DEC FEC'!J17","v":11.426319459001462},{"$f":"'DEC FEC'!K17","v":9.880419234018806},{"$f":"'DEC FEC'!L17","v":9.1658782878105303},{"$f":"'DEC FEC'!M17","v":8.7984507769588287},{"$f":"'DEC FEC'!N17","v":9.7455753158708909},{"$f":"'DEC FEC'!O17","v":9.2077873894159499},{"$f":"'DEC FEC'!P17","v":8.2879639925957758},{"$f":"'DEC FEC'!Q17","v":7.6132326016825642},{"$f":"'DEC FEC'!R17","v":6.5470786909902072},{"$f":"'DEC FEC'!S17","v":6.2281027495322334},{"$f":"'DEC FEC'!T17","v":6.4588966268084462},{"$f":"'DEC FEC'!U17","v":7.5067954472385514},{"$f":"'DEC FEC'!V17","v":7.2681801456900779},{"$f":"'DEC FEC'!W17","v":7.1603460918120856},{"$f":"'DEC FEC'!X17","v":8.7645416241115104},{"$f":"'DEC FEC'!Y17","v":8.2964617153368572},{"$f":"'DEC FEC'!Z17","v":8.358309718359898},{"$f":"'DEC FEC'!AA17","v":8.7909371716202021},{"$f":"'DEC FEC'!AB17","v":7.2429073832036268},{"$f":"'DEC FEC'!AC17","v":6.9472821934713531},{"$f":"'DEC FEC'!AD17","v":6.92},{"$f":"'DEC FEC'!AE17","v":6.24},{"$f":"'DEC FEC'!AF17","v":5.78},{"$f":"'DEC FEC'!AG17","v":6.21},{"$f":"'DEC FEC'!AH17","v":6.28},{"$f":"'DEC FEC'!AI17","v":6.49},{"$f":"'DEC FEC'!AJ17","v":6.66},{"$f":"'DEC FEC'!AK17","v":6.25},{"$f":"'DEC FEC'!AL17","v":6.35},{"$f":"'DEC FEC'!AM17","v":6.21},{"$f":"'DEC FEC'!AN17","v":6.64},{"$f":"'DEC FEC'!AO17","v":7.14},{"$f":"'DEC FEC'!AP17","v":6.93},{"$f":"'DEC FEC'!AQ17","v":7.11},{"$f":"'DEC FEC'!AR17","v":6.7853909999999997},{"$f":"'DEC FEC'!AS17","v":6.21},{"$f":"'DEC FEC'!AT17","v":6.15},{"$f":"'DEC FEC'!AU17","v":5.9},{"$f":"'DEC FEC'!AV17","v":6.5218299999999996},{"$f":"'DEC FEC'!AW17","v":6.9307721659999997},{"$f":"'DEC FEC'!AX17","v":6.5970000000000004},{"$f":"'DEC FEC'!AY17","v":7.01},{"$f":"'DEC FEC'!AZ17","v":0},{"$f":"'DEC FEC'!BA17","v":0},{"$f":"'DEC FEC'!BB17","v":""},{"$f":"'DEC FEC'!BC17","v":""},{"$f":"'DEC FEC'!BD17","v":""},{"$f":"'DEC FEC'!BE17","v":""},{"$f":"'DEC FEC'!BF17","v":""},{"$f":"'DEC FEC'!BG17","v":""},{"$f":"'DEC FEC'!BH17","v":""},{"$f":"'DEC FEC'!BI17","v":""}]
["DEC (hours)",{"$f":"'DEC FEC'!B18","v":"EMR"},7.64,7.68,{"$f":"IFERROR(IF((C18/D18-1)*100<=-100,\"-\",IF((C18/D18-1)*100=0,\"-\",(C18/D18-1)*100)),\"-\")","v":-0.52083333333333703},{"$f":"C18-C39","v":-3.2},null,{"$f":"'DEC FEC'!H18","v":"EMR"},{"$f":"'DEC FEC'!I18","v":0},{"$f":"'DEC FEC'!J18","v":0},{"$f":"'DEC FEC'!K18","v":0},{"$f":"'DEC FEC'!L18","v":0},{"$f":"'DEC FEC'!M18","v":0},{"$f":"'DEC FEC'!N18","v":0},{"$f":"'DEC FEC'!O18","v":0},{"$f":"'DEC FEC'!P18","v":0},{"$f":"'DEC FEC'!Q18","v":0},{"$f":"'DEC FEC'!R18","v":0},{"$f":"'DEC FEC'!S18","v":0},{"$f":"'DEC FEC'!T18","v":0},{"$f":"'DEC FEC'!U18","v":0},{"$f":"'DEC FEC'!V18","v":0},{"$f":"'DEC FEC'!W18","v":0},{"$f":"'DEC FEC'!X18","v":0},{"$f":"'DEC FEC'!Y18","v":0},{"$f":"'DEC FEC'!Z18","v":0},{"$f":"'DEC FEC'!AA18","v":0},{"$f":"'DEC FEC'!AB18","v":0},{"$f":"'DEC FEC'!AC18","v":0},{"$f":"'DEC FEC'!AD18","v":0},{"$f":"'DEC FEC'!AE18","v":0},{"$f":"'DEC FEC'!AF18","v":0},{"$f":"'DEC FEC'!AG18","v":0},{"$f":"'DEC FEC'!AH18","v":0},{"$f":"'DEC FEC'!AI18","v":0},{"$f":"'DEC FEC'!AJ18","v":0},{"$f":"'DEC FEC'!AK18","v":0},{"$f":"'DEC FEC'!AL18","v":0},{"$f":"'DEC FEC'!AM18","v":0},{"$f":"'DEC FEC'!AN18","v":0},{"$f":"'DEC FEC'!AO18","v":0},{"$f":"'DEC FEC'!AP18","v":0},{"$f":"'DEC FEC'!AQ18","v":0},{"$f":"'DEC FEC'!AR18","v":0},{"$f":"'DEC FEC'!AS18","v":0},{"$f":"'DEC FEC'!AT18","v":0},{"$f":"'DEC FEC'!AU18","v":0},{"$f":"'DEC FEC'!AV18","v":0},{"$f":"'DEC FEC'!AW18","v":7.67},{"$f":"'DEC FEC'!AX18","v":7.91},{"$f":"'DEC FEC'!AY18","v":7.99},{"$f":"'DEC FEC'!AZ18","v":7.76},{"$f":"'DEC FEC'!BA18","v":7.79},{"$f":"'DEC FEC'!BB18","v":7.68},{"$f":"'DEC FEC'!BC18","v":7.97},{"$f":"'DEC FEC'!BD18","v":7.99},{"$f":"'DEC FEC'!BE18","v":7.83},{"$f":"'DEC FEC'!BF18","v":7.64},{"$f":"'DEC FEC'!BG18","v":7.49},{"$f":"'DEC FEC'!BH18","v":7.91},{"$f":"'DEC FEC'!BI18","v":8.0500000000000007}]
["DEC (hours)",{"$f":"'DEC FEC'!B19","v":"ESE"},9.83,9.19,6.9640914036996904,{"$f":"C19-C39","v":-1.0099999999999998},null,{"$f":"'DEC FEC'!H19","v":"ESE"},{"$f":"'DEC FEC'!I19","v":20.766352158613699},{"$f":"'DEC FEC'!J19","v":20.072290538815651},{"$f":"'DEC FEC'!K19","v":17.911153984021155},{"$f":"'DEC FEC'!L19","v":15.747039081132746},{"$f":"'DEC FEC'!M19","v":13.654835621420981},{"$f":"'DEC FEC'!N19","v":12.746544046205369},{"$f":"'DEC FEC'!O19","v":13.970420343260098},{"$f":"'DEC FEC'!P19","v":14.68885982688364},{"$f":"'DEC FEC'!Q19","v":15.721138053021191},{"$f":"'DEC FEC'!R19","v":16.495661763362719},{"$f":"'DEC FEC'!S19","v":15.450938985175158},{"$f":"'DEC FEC'!T19","v":15.709884118279255},{"$f":"'DEC FEC'!U19","v":15.615410234167515},{"$f":"'DEC FEC'!V19","v":14.980229811712114},{"$f":"'DEC FEC'!W19","v":13.886851076285581},{"$f":"'DEC FEC'!X19","v":13.384352672668726},{"$f":"'DEC FEC'!Y19","v":12.572132441591645},{"$f":"'DEC FEC'!Z19","v":12.344034759968942},{"$f":"'DEC FEC'!AA19","v":11.759888837934513},{"$f":"'DEC FEC'!AB19","v":12.286975900993667},{"$f":"'DEC FEC'!AC19","v":11.978840547069595},{"$f":"'DEC FEC'!AD19","v":12.6},{"$f":"'DEC FEC'!AE19","v":13.521376221000001},{"$f":"'DEC FEC'!AF19","v":12.086088887000001},{"$f":"'DEC FEC'!AG19","v":13.02},{"$f":"'DEC FEC'!AH19","v":11.74},{"$f":"'DEC FEC'!AI19","v":10.89},{"$f":"'DEC FEC'!AJ19","v":10.51},{"$f":"'DEC FEC'!AK19","v":10.32},{"$f":"'DEC FEC'!AL19","v":10.49},{"$f":"'DEC FEC'!AM19","v":10.82},{"$f":"'DEC FEC'!AN19","v":10.63},{"$f":"'DEC FEC'!AO19","v":10.75},{"$f":"'DEC FEC'!AP19","v":10.7},{"$f":"'DEC FEC'!AQ19","v":10.68},{"$f":"'DEC FEC'!AR19","v":10.569179999999999},{"$f":"'DEC FEC'!AS19","v":9.9600000000000009},{"$f":"'DEC FEC'!AT19","v":9.83},{"$f":"'DEC FEC'!AU19","v":9.9499999999999993},{"$f":"'DEC FEC'!AV19","v":9.6783197600000008},{"$f":"'DEC FEC'!AW19","v":10.893554310000001},{"$f":"'DEC FEC'!AX19","v":10.92},{"$f":"'DEC FEC'!AY19","v":10.79},{"$f":"'DEC FEC'!AZ19","v":10.55},{"$f":"'DEC FEC'!BA19","v":9.1999999999999993},{"$f":"'DEC FEC'!BB19","v":9.19},{"$f":"'DEC FEC'!BC19","v":9.36},{"$f":"'DEC FEC'!BD19","v":9.58},{"$f":"'DEC FEC'!BE19","v":10.08},{"$f":"'DEC FEC'!BF19","v":9.83},{"$f":"'DEC FEC'!BG19","v":9},{"$f":"'DEC FEC'!BH19","v":9.2799999999999994},{"$f":"'DEC FEC'!BI19","v":8.68}]
["DEC (hours)",{"$f":"'DEC FEC'!B20","v":"EBO"},"","","-",{"$error":"#VALUE!"},null,{"$f":"'DEC FEC'!H20","v":"EBO"},{"$f":"'DEC FEC'!I20","v":13.738110134202532},{"$f":"'DEC FEC'!J20","v":11.629471784750006},{"$f":"'DEC FEC'!K20","v":9.7482896969522983},{"$f":"'DEC FEC'!L20","v":9.1301029793210446},{"$f":"'DEC FEC'!M20","v":8.7784888041062601},{"$f":"'DEC FEC'!N20","v":8.2194797267893431},{"$f":"'DEC FEC'!O20","v":8.5000446905899718},{"$f":"'DEC FEC'!P20","v":9.0687466176512359},{"$f":"'DEC FEC'!Q20","v":9.0589602890712086},{"$f":"'DEC FEC'!R20","v":9.4996563232292335},{"$f":"'DEC FEC'!S20","v":9.1219014151179802},{"$f":"'DEC FEC'!T20","v":8.2408990601264129},{"$f":"'DEC FEC'!U20","v":7.4360548747221848},{"$f":"'DEC FEC'!V20","v":6.5990260803904137},{"$f":"'DEC FEC'!W20","v":6.2186324579170185},{"$f":"'DEC FEC'!X20","v":5.5072719710673779},{"$f":"'DEC FEC'!Y20","v":5.481489416021371},{"$f":"'DEC FEC'!Z20","v":5.4018350340009489},{"$f":"'DEC FEC'!AA20","v":4.8892184288706},{"$f":"'DEC FEC'!AB20","v":4.9356170550932843},{"$f":"'DEC FEC'!AC20","v":4.246505242749274},{"$f":"'DEC FEC'!AD20","v":4.04},{"$f":"'DEC FEC'!AE20","v":4.16},{"$f":"'DEC FEC'!AF20","v":4.03},{"$f":"'DEC FEC'!AG20","v":5.99},{"$f":"'DEC FEC'!AH20","v":5.9},{"$f":"'DEC FEC'!AI20","v":5.78},{"$f":"'DEC FEC'!AJ20","v":4.5599999999999996},{"$f":"'DEC FEC'!AK20","v":4.4000000000000004},{"$f":"'DEC FEC'!AL20","v":4.26},{"$f":"'DEC FEC'!AM20","v":4.22},{"$f":"'DEC FEC'!AN20","v":4.1900000000000004},{"$f":"'DEC FEC'!AO20","v":4.33},{"$f":"'DEC FEC'!AP20","v":4.43},{"$f":"'DEC FEC'!AQ20","v":4.4400000000000004},{"$f":"'DEC FEC'!AR20","v":3.681028},{"$f":"'DEC FEC'!AS20","v":3.36},{"$f":"'DEC FEC'!AT20","v":3.65},{"$f":"'DEC FEC'!AU20","v":3.01},{"$f":"'DEC FEC'!AV20","v":3.4119875550000001},{"$f":"'DEC FEC'!AW20","v":3.7940451560000001},{"$f":"'DEC FEC'!AX20","v":3.49},{"$f":"'DEC FEC'!AY20","v":3.38},{"$f":"'DEC FEC'!AZ20","v":3.14},{"$f":"'DEC FEC'!BA20","v":3.53},{"$f":"'DEC FEC'!BB20","v":""},{"$f":"'DEC FEC'!BC20","v":""},{"$f":"'DEC FEC'!BD20","v":""},{"$f":"'DEC FEC'!BE20","v":""},{"$f":"'DEC FEC'!BF20","v":""},{"$f":"'DEC FEC'!BG20","v":""},{"$f":"'DEC FEC'!BH20","v":""},{"$f":"'DEC FEC'!BI20","v":""}]
["DEC (hours)",{"$f":"'DEC FEC'!B21","v":"EPB (sem EBO)"},"-",10.56,"-",{"$error":"#VALUE!"},null,{"$f":"'DEC FEC'!H21","v":"EPB (sem EBO)"},{"$f":"'DEC FEC'!I21","v":25.715835042008344},{"$f":"'DEC FEC'!J21","v":22.32142000802164},{"$f":"'DEC FEC'!K21","v":20.400543332683554},{"$f":"'DEC FEC'!L21","v":18.31652341002691},{"$f":"'DEC FEC'!M21","v":18.107463163698348},{"$f":"'DEC FEC'!N21","v":18.747534881838547},{"$f":"'DEC FEC'!O21","v":19.019873765659},{"$f":"'DEC FEC'!P21","v":20.267592974651343},{"$f":"'DEC FEC'!Q21","v":21.55206774083026},{"$f":"'DEC FEC'!R21","v":22.490572291333851},{"$f":"'DEC FEC'!S21","v":21.950673357075615},{"$f":"'DEC FEC'!T21","v":21.013537929117657},{"$f":"'DEC FEC'!U21","v":20.492889389671262},{"$f":"'DEC FEC'!V21","v":18.915335621260049},{"$f":"'DEC FEC'!W21","v":18.337053764264333},{"$f":"'DEC FEC'!X21","v":18.193138835756379},{"$f":"'DEC FEC'!Y21","v":17.283159545142691},{"$f":"'DEC FEC'!Z21","v":16.95709847733325},{"$f":"'DEC FEC'!AA21","v":16.587311831604278},{"$f":"'DEC FEC'!AB21","v":16.438237477880882},{"$f":"'DEC FEC'!AC21","v":15.500337014004952},{"$f":"'DEC FEC'!AD21","v":15.62},{"$f":"'DEC FEC'!AE21","v":16.204460000000001},{"$f":"'DEC FEC'!AF21","v":14.6},{"$f":"'DEC FEC'!AG21","v":15.51},{"$f":"'DEC FEC'!AH21","v":15.11},{"$f":"'DEC FEC'!AI21","v":14.08},{"$f":"'DEC FEC'!AJ21","v":13.77},{"$f":"'DEC FEC'!AK21","v":14.47},{"$f":"'DEC FEC'!AL21","v":14.27},{"$f":"'DEC FEC'!AM21","v":13.99},{"$f":"'DEC FEC'!AN21","v":13.7},{"$f":"'DEC FEC'!AO21","v":12.92},{"$f":"'DEC FEC'!AP21","v":13.42},{"$f":"'DEC FEC'!AQ21","v":14.13},{"$f":"'DEC FEC'!AR21","v":14.224122999999999},{"$f":"'DEC FEC'!AS21","v":13.5},{"$f":"'DEC FEC'!AT21","v":12.5},{"$f":"'DEC FEC'!AU21","v":11.32},{"$f":"'DEC FEC'!AV21","v":11.697495849999999},{"$f":"'DEC FEC'!AW21","v":10.715991150000001},{"$f":"'DEC FEC'!AX21","v":10.99},{"$f":"'DEC FEC'!AY21","v":11.55},{"$f":"'DEC FEC'!AZ21","v":10.84},{"$f":"'DEC FEC'!BA21","v":11.64},{"$f":"'DEC FEC'!BB22","v":10.56},{"$f":"'DEC FEC'!BC22","v":10.210000000000001},{"$f":"'DEC FEC'!BD22","v":10.050000000000001},{"$f":"'DEC FEC'!BE21","v":"-"},{"$f":"'DEC FEC'!BF21","v":"-"},{"$f":"'DEC FEC'!BG21","v":"-"},{"$f":"'DEC FEC'!BH21","v":"-"},{"$f":"'DEC FEC'!BI21","v":"-"}]
["DEC (hours)",{"$f":"'DEC FEC'!B23","v":"EMT"},15.28,15.64,-2.3017902813299296,-2.6300000000000008,null,{"$f":"'DEC FEC'!H23","v":"EMT"},{"$f":"'DEC FEC'!I23","v":29.390600874293401},{"$f":"'DEC FEC'!J23","v":30.065244085939518},{"$f":"'DEC FEC'!K23","v":30.033549674281538},{"$f":"'DEC FEC'!L23","v":33.746333316670395},{"$f":"'DEC FEC'!M23","v":33.384166190674314},{"$f":"'DEC FEC'!N23","v":33.431006577833024},{"$f":"'DEC FEC'!O23","v":33.799467459768444},{"$f":"'DEC FEC'!P23","v":30.114278912067302},{"$f":"'DEC FEC'!Q23","v":29.825147171781605},{"$f":"'DEC FEC'!R23","v":29.008457128736936},{"$f":"'DEC FEC'!S23","v":28.320032795219614},{"$f":"'DEC FEC'!T23","v":27.997184268857222},{"$f":"'DEC FEC'!U23","v":29.579867425040689},{"$f":"'DEC FEC'!V23","v":29.619036349078485},{"$f":"'DEC FEC'!W23","v":28.786329870275793},{"$f":"'DEC FEC'!X23","v":30.24496120639332},{"$f":"'DEC FEC'!Y23","v":26.191751407736216},{"$f":"'DEC FEC'!Z23","v":24.737511091651008},{"$f":"'DEC FEC'!AA23","v":24.290689570209938},{"$f":"'DEC FEC'!AB23","v":23.573686698519651},{"$f":"'DEC FEC'!AC23","v":25.296409670981603},{"$f":"'DEC FEC'!AD23","v":25.62},{"$f":"'DEC FEC'!AE23","v":25.044313932000001},{"$f":"'DEC FEC'!AF23","v":25.35},{"$f":"'DEC FEC'!AG23","v":24.37},{"$f":"'DEC FEC'!AH23","v":23.77},{"$f":"'DEC FEC'!AI23","v":23.06},{"$f":"'DEC FEC'!AJ23","v":20.9},{"$f":"'DEC FEC'!AK23","v":20.39},{"$f":"'DEC FEC'!AL23","v":19.55},{"$f":"'DEC FEC'!AM23","v":20.21},{"$f":"'DEC FEC'!AN23","v":19.850000000000001},{"$f":"'DEC FEC'!AO23","v":19.22},{"$f":"'DEC FEC'!AP23","v":19.34},{"$f":"'DEC FEC'!AQ23","v":18.440000000000001},{"$f":"'DEC FEC'!AR23","v":17.475656999999998},{"$f":"'DEC FEC'!AS23","v":17.57},{"$f":"'DEC FEC'!AT23","v":17.88},{"$f":"'DEC FEC'!AU23","v":19.05},{"$f":"'DEC FEC'!AV23","v":16.72},{"$f":"'DEC FEC'!AW23","v":20.14},{"$f":"'DEC FEC'!AX23","v":19.7},{"$f":"'DEC FEC'!AY23","v":18.84},{"$f":"'DEC FEC'!AZ23","v":20},{"$f":"'DEC FEC'!BA23","v":16.13},{"$f":"'DEC FEC'!BB23","v":15.64},{"$f":"'DEC FEC'!BC23","v":15.75},{"$f":"'DEC FEC'!BD23","v":16.16},{"$f":"'DEC FEC'!BE23","v":15.32},{"$f":"'DEC FEC'!BF23","v":15.28},{"$f":"'DEC FEC'!BG23","v":14.77},{"$f":"'DEC FEC'!BH23","v":15.12},{"$f":"'DEC FEC'!BI23","v":15.48}]
["DEC (hours)",{"$f":"'DEC FEC'!B24","v":"EMS"},9.18,9.4600000000000009,-2.9598308668076223,-1.2000000000000011,null,{"$f":"'DEC FEC'!H24","v":"EMS"},{"$f":"'DEC FEC'!I24","v":11.859324222694793},{"$f":"'DEC FEC'!J24","v":12.193166027385926},{"$f":"'DEC FEC'!K24","v":12.348748429835773},{"$f":"'DEC FEC'!L24","v":12.74882961625493},{"$f":"'DEC FEC'!M24","v":13.097603755369059},{"$f":"'DEC FEC'!N24","v":12.68140950522605},{"$f":"'DEC FEC'!O24","v":12.924533783225849},{"$f":"'DEC FEC'!P24","v":11.844723187278346},{"$f":"'DEC FEC'!Q24","v":11.572334702900152},{"$f":"'DEC FEC'!R24","v":11.697127746849601},{"$f":"'DEC FEC'!S24","v":11.899475417181629},{"$f":"'DEC FEC'!T24","v":12.868510457990876},{"$f":"'DEC FEC'!U24","v":14.025941221097794},{"$f":"'DEC FEC'!V24","v":13.978081067147446},{"$f":"'DEC FEC'!W24","v":13.612352936303019},{"$f":"'DEC FEC'!X24","v":13.922374228945193},{"$f":"'DEC FEC'!Y24","v":12.991222948979575},{"$f":"'DEC FEC'!Z24","v":12.751593019959886},{"$f":"'DEC FEC'!AA24","v":12.785744585443396},{"$f":"'DEC FEC'!AB24","v":11.813002875261954},{"$f":"'DEC FEC'!AC24","v":11.946306666769338},{"$f":"'DEC FEC'!AD24","v":12.25},{"$f":"'DEC FEC'!AE24","v":11.94331},{"$f":"'DEC FEC'!AF24","v":11.92},{"$f":"'DEC FEC'!AG24","v":11.2},{"$f":"'DEC FEC'!AH24","v":10.5},{"$f":"'DEC FEC'!AI24","v":10.95},{"$f":"'DEC FEC'!AJ24","v":10.92},{"$f":"'DEC FEC'!AK24","v":10.84},{"$f":"'DEC FEC'!AL24","v":11.41},{"$f":"'DEC FEC'!AM24","v":11.1},{"$f":"'DEC FEC'!AN24","v":10.81},{"$f":"'DEC FEC'!AO24","v":10.73},{"$f":"'DEC FEC'!AP24","v":10.47},{"$f":"'DEC FEC'!AQ24","v":9.69},{"$f":"'DEC FEC'!AR24","v":10.00224},{"$f":"'DEC FEC'!AS24","v":10.31},{"$f":"'DEC FEC'!AT24","v":9.85},{"$f":"'DEC FEC'!AU24","v":10.37},{"$f":"'DEC FEC'!AV24","v":9.77},{"$f":"'DEC FEC'!AW24","v":10.35},{"$f":"'DEC FEC'!AX24","v":10.37},{"$f":"'DEC FEC'!AY24","v":9.92},{"$f":"'DEC FEC'!AZ24","v":10.220000000000001},{"$f":"'DEC FEC'!BA24","v":9.08},{"$f":"'DEC FEC'!BB24","v":9.4600000000000009},{"$f":"'DEC FEC'!BC24","v":9.89},{"$f":"'DEC FEC'!BD24","v":9.2799999999999994},{"$f":"'DEC FEC'!BE24","v":9.32},{"$f":"'DEC FEC'!BF24","v":9.18},{"$f":"'DEC FEC'!BG24","v":9.3699999999999992},{"$f":"'DEC FEC'!BH24","v":9.07},{"$f":"'DEC FEC'!BI24","v":9.2799999999999994}]
["DEC (hours)",{"$f":"'DEC FEC'!B25","v":"ETO"},15.44,16.78,-7.9856972586412445,-2.7500000000000018,null,{"$f":"'DEC FEC'!H25","v":"ETO"},{"$f":"'DEC FEC'!I25","v":41.875912016381278},{"$f":"'DEC FEC'!J25","v":41.729283888476267},{"$f":"'DEC FEC'!K25","v":41.934389943815162},{"$f":"'DEC FEC'!L25","v":38.514765607008819},{"$f":"'DEC FEC'!M25","v":38.78425224916726},{"$f":"'DEC FEC'!N25","v":38.135881207107786},{"$f":"'DEC FEC'!O25","v":36.988642942792865},{"$f":"'DEC FEC'!P25","v":38.805144676965767},{"$f":"'DEC FEC'!Q25","v":38.759404954851405},{"$f":"'DEC FEC'!R25","v":37.407738327114956},{"$f":"'DEC FEC'!S25","v":36.915003722228356},{"$f":"'DEC FEC'!T25","v":33.189306855032804},{"$f":"'DEC FEC'!U25","v":31.543259907764039},{"$f":"'DEC FEC'!V25","v":31.474058359812719},{"$f":"'DEC FEC'!W25","v":31.106446129596801},{"$f":"'DEC FEC'!X25","v":33.22427857559299},{"$f":"'DEC FEC'!Y25","v":30.523744158041559},{"$f":"'DEC FEC'!Z25","v":30.13549787206604},{"$f":"'DEC FEC'!AA25","v":31.911038755844714},{"$f":"'DEC FEC'!AB25","v":32.227993574172139},{"$f":"'DEC FEC'!AC25","v":36.20446897762114},{"$f":"'DEC FEC'!AD25","v":34.94},{"$f":"'DEC FEC'!AE25","v":31.03},{"$f":"'DEC FEC'!AF25","v":27.98},{"$f":"'DEC FEC'!AG25","v":26.92},{"$f":"'DEC FEC'!AH25","v":26.19},{"$f":"'DEC FEC'!AI25","v":25.99},{"$f":"'DEC FEC'!AJ25","v":23.09},{"$f":"'DEC FEC'!AK25","v":22.2},{"$f":"'DEC FEC'!AL25","v":22.03},{"$f":"'DEC FEC'!AM25","v":21.62},{"$f":"'DEC FEC'!AN25","v":21.55},{"$f":"'DEC FEC'!AO25","v":20},{"$f":"'DEC FEC'!AP25","v":19.63},{"$f":"'DEC FEC'!AQ25","v":19.73},{"$f":"'DEC FEC'!AR25","v":18.003849000000002},{"$f":"'DEC FEC'!AS25","v":17.03},{"$f":"'DEC FEC'!AT25","v":16.75},{"$f":"'DEC FEC'!AU25","v":16.149999999999999},{"$f":"'DEC FEC'!AV25","v":16.5},{"$f":"'DEC FEC'!AW25","v":15.54},{"$f":"'DEC FEC'!AX25","v":15.78},{"$f":"'DEC FEC'!AY25","v":16.350000000000001},{"$f":"'DEC FEC'!AZ25","v":15.94},{"$f":"'DEC FEC'!BA25","v":16.71},{"$f":"'DEC FEC'!BB25","v":16.78},{"$f":"'DEC FEC'!BC25","v":16.61},{"$f":"'DEC FEC'!BD25","v":16.12},{"$f":"'DEC FEC'!BE25","v":15.74},{"$f":"'DEC FEC'!BF25","v":15.44},{"$f":"'DEC FEC'!BG25","v":15.72},{"$f":"'DEC FEC'!BH25","v":15.5},{"$f":"'DEC FEC'!BI25","v":15.14}]
["DEC (hours)",{"$f":"'DEC FEC'!B26","v":"ESS"},5.23,5.22,{"$f":"IFERROR(IF((C25/D25-1)*100<=-100,\"-\",IF((C25/D25-1)*100=0,\"-\",(C25/D25-1)*100)),\"-\")","v":0.19157088122607746},-1.5,null,{"$f":"'DEC FEC'!H26","v":"ESS"},{"$f":"'DEC FEC'!I26","v":7.3782169255094239},{"$f":"'DEC FEC'!J26","v":7.580780115227042},{"$f":"'DEC FEC'!K26","v":7.9685138683382712},{"$f":"'DEC FEC'!L26","v":8.1814978926291051},{"$f":"'DEC FEC'!M26","v":8.8004953566274153},{"$f":"'DEC FEC'!N26","v":8.4020006521885655},{"$f":"'DEC FEC'!O26","v":8.5405962331187162},{"$f":"'DEC FEC'!P26","v":8.5864247558178057},{"$f":"'DEC FEC'!Q26","v":8.0944854748005426},{"$f":"'DEC FEC'!R26","v":8.0616899107190818},{"$f":"'DEC FEC'!S26","v":7.8076910100643886},{"$f":"'DEC FEC'!T26","v":8.2991872003112874},{"$f":"'DEC FEC'!U26","v":8.1886445421496834},{"$f":"'DEC FEC'!V26","v":8.4972460032587982},{"$f":"'DEC FEC'!W26","v":9.4289856706313984},{"$f":"'DEC FEC'!X26","v":10.277366100924137},{"$f":"'DEC FEC'!Y26","v":10.913259472913108},{"$f":"'DEC FEC'!Z26","v":10.719266109975768},{"$f":"'DEC FEC'!AA26","v":9.7590466100723674},{"$f":"'DEC FEC'!AB26","v":7.9207401127039265},{"$f":"'DEC FEC'!AC26","v":6.7995832924107154},{"$f":"'DEC FEC'!AD26","v":6.29},{"$f":"'DEC FEC'!AE26","v":6.07},{"$f":"'DEC FEC'!AF26","v":6.6},{"$f":"'DEC FEC'!AG26","v":6.67},{"$f":"'DEC FEC'!AH26","v":6.48},{"$f":"'DEC FEC'!AI26","v":6.33},{"$f":"'DEC FEC'!AJ26","v":6.06},{"$f":"'DEC FEC'!AK26","v":6.4},{"$f":"'DEC FEC'!AL26","v":6.59},{"$f":"'DEC FEC'!AM26","v":6.51},{"$f":"'DEC FEC'!AN26","v":5.76},{"$f":"'DEC FEC'!AO26","v":5.17},{"$f":"'DEC FEC'!AP26","v":5.05},{"$f":"'DEC FEC'!AQ26","v":4.83},{"$f":"'DEC FEC'!AR26","v":4.9423560000000002},{"$f":"'DEC FEC'!AS26","v":4.95},{"$f":"'DEC FEC'!AT26","v":4.9000000000000004},{"$f":"'DEC FEC'!AU26","v":5.05},{"$f":"'DEC FEC'!AV26","v":5.66},{"$f":"'DEC FEC'!AW26","v":5.5090000000000003},{"$f":"'DEC FEC'!AX26","v":5.65},{"$f":"'DEC FEC'!AY26","v":5.65},{"$f":"'DEC FEC'!AZ26","v":5.05},{"$f":"'DEC FEC'!BA26","v":5.25},{"$f":"'DEC FEC'!BB26","v":5.22},{"$f":"'DEC FEC'!BC26","v":5.19},{"$f":"'DEC FEC'!BD26","v":5.3},{"$f":"'DEC FEC'!BE26","v":5.45},{"$f":"'DEC FEC'!BF26","v":5.23},{"$f":"'DEC FEC'!BG26","v":5.17},{"$f":"'DEC FEC'!BH26","v":5.15},{"$f":"'DEC FEC'!BI26","v":5.13}]
["DEC (hours)",{"$f":"'DEC FEC'!B27","v":"ERO"},21.83,22.51,{"$f":"IFERROR(IF((C26/D26-1)*100<=-100,\"-\",IF((C26/D26-1)*100=0,\"-\",(C26/D26-1)*100)),\"-\")","v":-3.0208796090626544},{"$f":"C26-C47","v":-21.07},null,{"$f":"'DEC FEC'!H27","v":"ERO"},{"$f":"'DEC FEC'!I27","v":39.093790473618398},{"$f":"'DEC FEC'!J27","v":37.523810664801601},{"$f":"'DEC FEC'!K27","v":32.995601428610598},{"$f":"'DEC FEC'!L27","v":31.4},{"$f":"'DEC FEC'!M27","v":31.2086346138572},{"$f":"'DEC FEC'!N27","v":33.403494345886799},{"$f":"'DEC FEC'!O27","v":36.6123482014264},{"$f":"'DEC FEC'!P27","v":38.9},{"$f":"'DEC FEC'!Q27","v":36.572887353368799},{"$f":"'DEC FEC'!R27","v":31.506744626060399},{"$f":"'DEC FEC'!S27","v":28.085300004987001},{"$f":"'DEC FEC'!T27","v":28.95},{"$f":"'DEC FEC'!U27","v":32.143544035239103},{"$f":"'DEC FEC'!V27","v":35.896689805519202},{"$f":"'DEC FEC'!W27","v":39.643450938861001},{"$f":"'DEC FEC'!X27","v":41},{"$f":"'DEC FEC'!Y27","v":39.216592047524699},{"$f":"'DEC FEC'!Z27","v":37.291849931029297},{"$f":"'DEC FEC'!AA27","v":34.964385576140103},{"$f":"'DEC FEC'!AB27","v":32.18},{"$f":"'DEC FEC'!AC27","v":33.153790165231896},{"$f":"'DEC FEC'!AD27","v":33.5179088176749},{"$f":"'DEC FEC'!AE27","v":33.469406858582502},{"$f":"'DEC FEC'!AF27","v":32.32},{"$f":"'DEC FEC'!AG27","v":31.17},{"$f":"'DEC FEC'!AH27","v":29.62},{"$f":"'DEC FEC'!AI27","v":30.02},{"$f":"'DEC FEC'!AJ27","v":35.47},{"$f":"'DEC FEC'!AK27","v":41.59},{"$f":"'DEC FEC'!AL27","v":45.36},{"$f":"'DEC FEC'!AM27","v":48.01},{"$f":"'DEC FEC'!AN27","v":48.57},{"$f":"'DEC FEC'!AO27","v":43.41},{"$f":"'DEC FEC'!AP27","v":40.64},{"$f":"'DEC FEC'!AQ27","v":37.53},{"$f":"'DEC FEC'!AR27","v":35.704996000000001},{"$f":"'DEC FEC'!AS27","v":33.54},{"$f":"'DEC FEC'!AT27","v":31.72},{"$f":"'DEC FEC'!AU27","v":29.25},{"$f":"'DEC FEC'!AV27","v":21.22},{"$f":"'DEC FEC'!AW27","v":24},{"$f":"'DEC FEC'!AX27","v":23.3},{"$f":"'DEC FEC'!AY27","v":21.78},{"$f":"'DEC FEC'!AZ27","v":25.34},{"$f":"'DEC FEC'!BA27","v":21.12},{"$f":"'DEC FEC'!BB27","v":22.51},{"$f":"'DEC FEC'!BC27","v":23.36},{"$f":"'DEC FEC'!BD27","v":21.25},{"$f":"'DEC FEC'!BE27","v":21.07},{"$f":"'DEC FEC'!BF27","v":21.83},{"$f":"'DEC FEC'!BG27","v":20.6},{"$f":"'DEC FEC'!BH27","v":20.83},{"$f":"'DEC FEC'!BI27","v":20.79}]
["DEC (hours)",{"$f":"'DEC FEC'!B28","v":"EAC"},23.73,23.74,{"$f":"IFERROR(IF((C27/D27-1)*100<=-100,\"-\",IF((C27/D27-1)*100=0,\"-\",(C27/D27-1)*100)),\"-\")","v":-4.212299915753448E-2},{"$f":"C27-C45","v":17},null,{"$f":"'DEC FEC'!H28","v":"EAC"},{"$f":"'DEC FEC'!I28","v":49.652524017127398},{"$f":"'DEC FEC'!J28","v":51.502234681598701},{"$f":"'DEC FEC'!K28","v":55.767317790589601},{"$f":"'DEC FEC'!L28","v":65.900000000000006},{"$f":"'DEC FEC'!M28","v":77.456852519166006},{"$f":"'DEC FEC'!N28","v":82.525295676660605},{"$f":"'DEC FEC'!O28","v":76.940151373812895},{"$f":"'DEC FEC'!P28","v":71.97},{"$f":"'DEC FEC'!Q28","v":69.756029255468505},{"$f":"'DEC FEC'!R28","v":68.120429258539204},{"$f":"'DEC FEC'!S28","v":68.983370955947805},{"$f":"'DEC FEC'!T28","v":63.87},{"$f":"'DEC FEC'!U28","v":55.550271474499397},{"$f":"'DEC FEC'!V28","v":54.047317118278201},{"$f":"'DEC FEC'!W28","v":56.588331961456298},{"$f":"'DEC FEC'!X28","v":56.39},{"$f":"'DEC FEC'!Y28","v":56.382483881023603},{"$f":"'DEC FEC'!Z28","v":54.9236030238336},{"$f":"'DEC FEC'!AA28","v":53.178699568077903},{"$f":"'DEC FEC'!AB28","v":58.93},{"$f":"'DEC FEC'!AC28","v":61.144075657966702},{"$f":"'DEC FEC'!AD28","v":59.401573642038898},{"$f":"'DEC FEC'!AE28","v":56.259666571545601},{"$f":"'DEC FEC'!AF28","v":47.88},{"$f":"'DEC FEC'!AG28","v":47.25},{"$f":"'DEC FEC'!AH28","v":46.13},{"$f":"'DEC FEC'!AI28","v":45.59},{"$f":"'DEC FEC'!AJ28","v":43.81},{"$f":"'DEC FEC'!AK28","v":39.42},{"$f":"'DEC FEC'!AL28","v":39.51},{"$f":"'DEC FEC'!AM28","v":38.33},{"$f":"'DEC FEC'!AN28","v":37.76},{"$f":"'DEC FEC'!AO28","v":33.53},{"$f":"'DEC FEC'!AP28","v":31.04},{"$f":"'DEC FEC'!AQ28","v":30.78},{"$f":"'DEC FEC'!AR28","v":30.485177999999998},{"$f":"'DEC FEC'!AS28","v":28.92},{"$f":"'DEC FEC'!AT28","v":29.4},{"$f":"'DEC FEC'!AU28","v":27.27},{"$f":"'DEC FEC'!AV28","v":25.52},{"$f":"'DEC FEC'!AW28","v":28.77},{"$f":"'DEC FEC'!AX28","v":28.27},{"$f":"'DEC FEC'!AY28","v":27.46},{"$f":"'DEC FEC'!AZ28","v":27.66},{"$f":"'DEC FEC'!BA28","v":22.43},{"$f":"'DEC FEC'!BB28","v":23.74},{"$f":"'DEC FEC'!BC28","v":23.26},{"$f":"'DEC FEC'!BD28","v":23.67},{"$f":"'DEC FEC'!BE28","v":25.09},{"$f":"'DEC FEC'!BF28","v":23.73},{"$f":"'DEC FEC'!BG28","v":23.19},{"$f":"'DEC FEC'!BH28","v":23.35},{"$f":"'DEC FEC'!BI28","v":22.66}]
["DEC (hours)","Total",0,0,"-",{"$f":"C28-C48","v":0},null,"Total",{"$f":"'DEC FEC'!I29","v":21.185164479658599},{"$f":"'DEC FEC'!J29","v":20.508230137449001},{"$f":"'DEC FEC'!K29","v":19.874392684113801},{"$f":"'DEC FEC'!L29","v":19.7845158173435},{"$f":"'DEC FEC'!M29","v":19.631235486921899},{"$f":"'DEC FEC'!N29","v":19.525815195766299},{"$f":"'DEC FEC'!O29","v":19.778144076727202},{"$f":"'DEC FEC'!P29","v":19.335840255176802},{"$f":"'DEC FEC'!Q29","v":19.523261089398702},{"$f":"'DEC FEC'!R29","v":19.530693329517199},{"$f":"'DEC FEC'!S29","v":19.104961098040299},{"$f":"'DEC FEC'!T29","v":18.782357942420099},{"$f":"'DEC FEC'!U29","v":19.073140733051599},{"$f":"'DEC FEC'!V29","v":18.681452696909702},{"$f":"'DEC FEC'!W29","v":18.2562279235967},{"$f":"'DEC FEC'!X29","v":18.8095172525924},{"$f":"'DEC FEC'!Y29","v":17.339767164859602},{"$f":"'DEC FEC'!Z29","v":16.876193946630401},{"$f":"'DEC FEC'!AA29","v":16.692128364188601},{"$f":"'DEC FEC'!AB29","v":16.187903695499099},{"$f":"'DEC FEC'!AC29","v":16.442320413485898},{"$f":"'DEC FEC'!AD29","v":16.4372730749098},{"$f":"'DEC FEC'!AE29","v":16.118652873156901},{"$f":"'DEC FEC'!AF29","v":0},{"$f":"'DEC FEC'!AG29","v":0},{"$f":"'DEC FEC'!AH29","v":0},{"$f":"'DEC FEC'!AI29","v":0},{"$f":"'DEC FEC'!AJ29","v":0},{"$f":"'DEC FEC'!AK29","v":0},{"$f":"'DEC FEC'!AL29","v":0},{"$f":"'DEC FEC'!AM29","v":0},{"$f":"'DEC FEC'!AN29","v":0},{"$f":"'DEC FEC'!AO29","v":0},{"$f":"'DEC FEC'!AP29","v":0},{"$f":"'DEC FEC'!AQ29","v":0},{"$f":"'DEC FEC'!AR29","v":0},{"$f":"'DEC FEC'!AS29","v":0},{"$f":"'DEC FEC'!AT29","v":0},{"$f":"'DEC FEC'!AU29","v":0},{"$f":"'DEC FEC'!AV29","v":0},{"$f":"'DEC FEC'!AW29","v":0},{"$f":"'DEC FEC'!AX29","v":0},{"$f":"'DEC FEC'!AY29","v":0},{"$f":"'DEC FEC'!AZ29","v":0},{"$f":"'DEC FEC'!BA29","v":0},{"$f":"'DEC FEC'!BB29","v":0},{"$f":"'DEC FEC'!BC29","v":0},{"$f":"'DEC FEC'!BD29","v":0},{"$f":"'DEC FEC'!BE29","v":0},{"$f":"'DEC FEC'!BF29","v":0},{"$f":"'DEC FEC'!BG29","v":0},{"$f":"'DEC FEC'!BH29","v":0},{"$f":"'DEC FEC'!BI29","v":0}]
["DEC (hours)"]
["Limite DEC (hours)","Limite DEC (hours)"]
["Limite DEC (hours)"]
["Limite DEC (hours)"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)",null,null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Limite DEC (hours)",null,null,null,null,null,null,"Valores em  "]
["Limite DEC (hours)"]
["Limite DEC (hours)"]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B37","v":"EMG"},{"$f":"INDEX($H$32:$DC$48,MATCH($B36,$H$32:$H$48,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":""},"",{"$f":"IFERROR(IF((C36/D36-1)*100<=-100,\"-\",IF((C36/D36-1)*100=0,\"-\",(C36/D36-1)*100)),\"-\")","v":"-"},null,null,{"$f":"'DEC FEC'!H37","v":"EMG"},{"$f":"'DEC FEC'!I37","v":11.95},{"$f":"'DEC FEC'!J37","v":11.95},{"$f":"'DEC FEC'!K37","v":11.95},{"$f":"'DEC FEC'!L37","v":11.95},{"$f":"'DEC FEC'!M37","v":11.93},{"$f":"'DEC FEC'!N37","v":11.93},{"$f":"'DEC FEC'!O37","v":11.93},{"$f":"'DEC FEC'!P37","v":11.93},{"$f":"'DEC FEC'!Q37","v":11.85},{"$f":"'DEC FEC'!R37","v":11.85},{"$f":"'DEC FEC'!S37","v":11.85},{"$f":"'DEC FEC'!T37","v":11.85},{"$f":"'DEC FEC'!U37","v":11.77},{"$f":"'DEC FEC'!V37","v":11.77},{"$f":"'DEC FEC'!W37","v":11.77},{"$f":"'DEC FEC'!X37","v":11.77},{"$f":"'DEC FEC'!Y37","v":11.57},{"$f":"'DEC FEC'!Z37","v":11.57},{"$f":"'DEC FEC'!AA37","v":11.57},{"$f":"'DEC FEC'!AB37","v":11.57},{"$f":"'DEC FEC'!AC37","v":11.52},{"$f":"'DEC FEC'!AD37","v":11.52},{"$f":"'DEC FEC'!AE37","v":11.52},{"$f":"'DEC FEC'!AF37","v":11.52},{"$f":"'DEC FEC'!AG37","v":11.44},{"$f":"'DEC FEC'!AH37","v":11.44},{"$f":"'DEC FEC'!AI37","v":11.44},{"$f":"'DEC FEC'!AJ37","v":11.45},{"$f":"'DEC FEC'!AK37","v":11.31},{"$f":"'DEC FEC'!AL37","v":11.31},{"$f":"'DEC FEC'!AM37","v":11.31},{"$f":"'DEC FEC'!AN37","v":11.31},{"$f":"'DEC FEC'!AO37","v":11.24},{"$f":"'DEC FEC'!AP37","v":11.24},{"$f":"'DEC FEC'!AQ37","v":11.24},{"$f":"'DEC FEC'!AR37","v":11.25},{"$f":"'DEC FEC'!AS37","v":10.87},{"$f":"'DEC FEC'!AT37","v":10.87},{"$f":"'DEC FEC'!AU37","v":10.87},{"$f":"'DEC FEC'!AV37","v":10.863564999999999},{"$f":"'DEC FEC'!AW37","v":10.86},{"$f":"'DEC FEC'!AX37","v":10.86},{"$f":"'DEC FEC'!AY37","v":10.86},{"$f":"'DEC FEC'!AZ37","v":0},{"$f":"'DEC FEC'!BA37","v":0},{"$f":"'DEC FEC'!BB37","v":""},{"$f":"'DEC FEC'!BC37","v":""},{"$f":"'DEC FEC'!BD37","v":""},{"$f":"'DEC FEC'!BE37","v":""},{"$f":"'DEC FEC'!BF37","v":""},{"$f":"'DEC FEC'!BG37","v":""},{"$f":"'DEC FEC'!BH37","v":""},{"$f":"'DEC FEC'!BI37","v":""}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B38","v":"ENF"},"","","-",null,null,{"$f":"'DEC FEC'!H38","v":"ENF"},{"$f":"'DEC FEC'!I38","v":13.32},{"$f":"'DEC FEC'!J38","v":13.32},{"$f":"'DEC FEC'!K38","v":13.32},{"$f":"'DEC FEC'!L38","v":13.32},{"$f":"'DEC FEC'!M38","v":12.42},{"$f":"'DEC FEC'!N38","v":12.42},{"$f":"'DEC FEC'!O38","v":12.42},{"$f":"'DEC FEC'!P38","v":12.42},{"$f":"'DEC FEC'!Q38","v":12.4},{"$f":"'DEC FEC'!R38","v":12.4},{"$f":"'DEC FEC'!S38","v":12.4},{"$f":"'DEC FEC'!T38","v":12.4},{"$f":"'DEC FEC'!U38","v":12.3},{"$f":"'DEC FEC'!V38","v":12.3},{"$f":"'DEC FEC'!W38","v":12.3},{"$f":"'DEC FEC'!X38","v":12.3},{"$f":"'DEC FEC'!Y38","v":11.39},{"$f":"'DEC FEC'!Z38","v":11.39},{"$f":"'DEC FEC'!AA38","v":11.39},{"$f":"'DEC FEC'!AB38","v":11.39},{"$f":"'DEC FEC'!AC38","v":11.06},{"$f":"'DEC FEC'!AD38","v":11.06},{"$f":"'DEC FEC'!AE38","v":11.06},{"$f":"'DEC FEC'!AF38","v":11.12},{"$f":"'DEC FEC'!AG38","v":10.19},{"$f":"'DEC FEC'!AH38","v":10.19},{"$f":"'DEC FEC'!AI38","v":10.19},{"$f":"'DEC FEC'!AJ38","v":10.24},{"$f":"'DEC FEC'!AK38","v":10.23},{"$f":"'DEC FEC'!AL38","v":10.23},{"$f":"'DEC FEC'!AM38","v":10.23},{"$f":"'DEC FEC'!AN38","v":10.23},{"$f":"'DEC FEC'!AO38","v":9.9600000000000009},{"$f":"'DEC FEC'!AP38","v":9.9600000000000009},{"$f":"'DEC FEC'!AQ38","v":9.9600000000000009},{"$f":"'DEC FEC'!AR38","v":9.9600000000000009},{"$f":"'DEC FEC'!AS38","v":9.3000000000000007},{"$f":"'DEC FEC'!AT38","v":9.3000000000000007},{"$f":"'DEC FEC'!AU38","v":9.3000000000000007},{"$f":"'DEC FEC'!AV38","v":9.3037510000000001},{"$f":"'DEC FEC'!AW38","v":9.19},{"$f":"'DEC FEC'!AX38","v":9.19},{"$f":"'DEC FEC'!AY38","v":9.19},{"$f":"'DEC FEC'!AZ38","v":0},{"$f":"'DEC FEC'!BA38","v":0},{"$f":"'DEC FEC'!BB38","v":""},{"$f":"'DEC FEC'!BC38","v":""},{"$f":"'DEC FEC'!BD38","v":""},{"$f":"'DEC FEC'!BE38","v":""},{"$f":"'DEC FEC'!BF38","v":""},{"$f":"'DEC FEC'!BG38","v":""},{"$f":"'DEC FEC'!BH38","v":""},{"$f":"'DEC FEC'!BI38","v":""}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B39","v":"EMR"},9.98,10.36,{"$f":"IFERROR(IF((C38/D38-1)*100<=-100,\"-\",IF((C38/D38-1)*100=0,\"-\",(C38/D38-1)*100)),\"-\")","v":-3.6679536679536606},null,null,{"$f":"'DEC FEC'!H39","v":"EMR"},{"$f":"'DEC FEC'!I39","v":0},{"$f":"'DEC FEC'!J39","v":0},{"$f":"'DEC FEC'!K39","v":0},{"$f":"'DEC FEC'!L39","v":0},{"$f":"'DEC FEC'!M39","v":0},{"$f":"'DEC FEC'!N39","v":0},{"$f":"'DEC FEC'!O39","v":0},{"$f":"'DEC FEC'!P39","v":0},{"$f":"'DEC FEC'!Q39","v":0},{"$f":"'DEC FEC'!R39","v":0},{"$f":"'DEC FEC'!S39","v":0},{"$f":"'DEC FEC'!T39","v":0},{"$f":"'DEC FEC'!U39","v":0},{"$f":"'DEC FEC'!V39","v":0},{"$f":"'DEC FEC'!W39","v":0},{"$f":"'DEC FEC'!X39","v":0},{"$f":"'DEC FEC'!Y39","v":0},{"$f":"'DEC FEC'!Z39","v":0},{"$f":"'DEC FEC'!AA39","v":0},{"$f":"'DEC FEC'!AB39","v":0},{"$f":"'DEC FEC'!AC39","v":0},{"$f":"'DEC FEC'!AD39","v":0},{"$f":"'DEC FEC'!AE39","v":0},{"$f":"'DEC FEC'!AF39","v":0},{"$f":"'DEC FEC'!AG39","v":0},{"$f":"'DEC FEC'!AH39","v":0},{"$f":"'DEC FEC'!AI39","v":0},{"$f":"'DEC FEC'!AJ39","v":0},{"$f":"'DEC FEC'!AK39","v":0},{"$f":"'DEC FEC'!AL39","v":0},{"$f":"'DEC FEC'!AM39","v":0},{"$f":"'DEC FEC'!AN39","v":0},{"$f":"'DEC FEC'!AO39","v":0},{"$f":"'DEC FEC'!AP39","v":0},{"$f":"'DEC FEC'!AQ39","v":0},{"$f":"'DEC FEC'!AR39","v":0},{"$f":"'DEC FEC'!AS39","v":0},{"$f":"'DEC FEC'!AT39","v":0},{"$f":"'DEC FEC'!AU39","v":0},{"$f":"'DEC FEC'!AV39","v":0},{"$f":"'DEC FEC'!AW39","v":0},{"$f":"'DEC FEC'!AX39","v":0},{"$f":"'DEC FEC'!AY39","v":0},{"$f":"'DEC FEC'!AZ39","v":10.53},{"$f":"'DEC FEC'!BA39","v":10.36},{"$f":"'DEC FEC'!BB39","v":10.36},{"$f":"'DEC FEC'!BC39","v":10.37},{"$f":"'DEC FEC'!BD39","v":10.37},{"$f":"'DEC FEC'!BE39","v":9.98},{"$f":"'DEC FEC'!BF39","v":9.98},{"$f":"'DEC FEC'!BG39","v":9.98},{"$f":"'DEC FEC'!BH39","v":9.98},{"$f":"'DEC FEC'!BI39","v":9.9600000000000009}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B40","v":"ESE"},10.84,11.11,-2.4302430243024253,null,null,{"$f":"'DEC FEC'!H40","v":"ESE"},{"$f":"'DEC FEC'!I40","v":15.53},{"$f":"'DEC FEC'!J40","v":15.53},{"$f":"'DEC FEC'!K40","v":15.53},{"$f":"'DEC FEC'!L40","v":15.53},{"$f":"'DEC FEC'!M40","v":14.68},{"$f":"'DEC FEC'!N40","v":14.68},{"$f":"'DEC FEC'!O40","v":14.68},{"$f":"'DEC FEC'!P40","v":14.68},{"$f":"'DEC FEC'!Q40","v":14.53},{"$f":"'DEC FEC'!R40","v":14.53},{"$f":"'DEC FEC'!S40","v":14.53},{"$f":"'DEC FEC'!T40","v":14.53},{"$f":"'DEC FEC'!U40","v":14},{"$f":"'DEC FEC'!V40","v":14},{"$f":"'DEC FEC'!W40","v":14},{"$f":"'DEC FEC'!X40","v":14},{"$f":"'DEC FEC'!Y40","v":13.6},{"$f":"'DEC FEC'!Z40","v":13.6},{"$f":"'DEC FEC'!AA40","v":13.6},{"$f":"'DEC FEC'!AB40","v":13.6},{"$f":"'DEC FEC'!AC40","v":12.78},{"$f":"'DEC FEC'!AD40","v":12.78},{"$f":"'DEC FEC'!AE40","v":12.78},{"$f":"'DEC FEC'!AF40","v":12.8},{"$f":"'DEC FEC'!AG40","v":12.37},{"$f":"'DEC FEC'!AH40","v":12.37},{"$f":"'DEC FEC'!AI40","v":12.37},{"$f":"'DEC FEC'!AJ40","v":12.39},{"$f":"'DEC FEC'!AK40","v":12.35},{"$f":"'DEC FEC'!AL40","v":12.35},{"$f":"'DEC FEC'!AM40","v":12.35},{"$f":"'DEC FEC'!AN40","v":12.35},{"$f":"'DEC FEC'!AO40","v":12.03},{"$f":"'DEC FEC'!AP40","v":12.04},{"$f":"'DEC FEC'!AQ40","v":12.04},{"$f":"'DEC FEC'!AR40","v":12.05},{"$f":"'DEC FEC'!AS40","v":11.65},{"$f":"'DEC FEC'!AT40","v":11.65},{"$f":"'DEC FEC'!AU40","v":11.65},{"$f":"'DEC FEC'!AV40","v":11.655065},{"$f":"'DEC FEC'!AW40","v":11.45},{"$f":"'DEC FEC'!AX40","v":11.44},{"$f":"'DEC FEC'!AY40","v":11.44},{"$f":"'DEC FEC'!AZ40","v":11.44},{"$f":"'DEC FEC'!BA40","v":11.1},{"$f":"'DEC FEC'!BB40","v":11.11},{"$f":"'DEC FEC'!BC40","v":11.11},{"$f":"'DEC FEC'!BD40","v":11.11},{"$f":"'DEC FEC'!BE40","v":10.84},{"$f":"'DEC FEC'!BF40","v":10.84},{"$f":"'DEC FEC'!BG40","v":10.84},{"$f":"'DEC FEC'!BH40","v":10.84},{"$f":"'DEC FEC'!BI40","v":10.51}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B41","v":"EBO"},"","","-",null,null,{"$f":"'DEC FEC'!H41","v":"EBO"},{"$f":"'DEC FEC'!I41","v":15.16},{"$f":"'DEC FEC'!J41","v":15.16},{"$f":"'DEC FEC'!K41","v":15.16},{"$f":"'DEC FEC'!L41","v":15.16},{"$f":"'DEC FEC'!M41","v":14.28},{"$f":"'DEC FEC'!N41","v":14.28},{"$f":"'DEC FEC'!O41","v":14.28},{"$f":"'DEC FEC'!P41","v":14.28},{"$f":"'DEC FEC'!Q41","v":14.47},{"$f":"'DEC FEC'!R41","v":14.47},{"$f":"'DEC FEC'!S41","v":14.47},{"$f":"'DEC FEC'!T41","v":14.47},{"$f":"'DEC FEC'!U41","v":14.1},{"$f":"'DEC FEC'!V41","v":14.1},{"$f":"'DEC FEC'!W41","v":14.1},{"$f":"'DEC FEC'!X41","v":14.1},{"$f":"'DEC FEC'!Y41","v":13.91},{"$f":"'DEC FEC'!Z41","v":13.91},{"$f":"'DEC FEC'!AA41","v":13.91},{"$f":"'DEC FEC'!AB41","v":13.91},{"$f":"'DEC FEC'!AC41","v":13.12},{"$f":"'DEC FEC'!AD41","v":13.12},{"$f":"'DEC FEC'!AE41","v":13.12},{"$f":"'DEC FEC'!AF41","v":13.13},{"$f":"'DEC FEC'!AG41","v":13.14},{"$f":"'DEC FEC'!AH41","v":13.14},{"$f":"'DEC FEC'!AI41","v":13.14},{"$f":"'DEC FEC'!AJ41","v":13.16},{"$f":"'DEC FEC'!AK41","v":13.16},{"$f":"'DEC FEC'!AL41","v":13.16},{"$f":"'DEC FEC'!AM41","v":13.16},{"$f":"'DEC FEC'!AN41","v":13.16},{"$f":"'DEC FEC'!AO41","v":12.82},{"$f":"'DEC FEC'!AP41","v":12.82},{"$f":"'DEC FEC'!AQ41","v":12.83},{"$f":"'DEC FEC'!AR41","v":12.83},{"$f":"'DEC FEC'!AS41","v":12.84},{"$f":"'DEC FEC'!AT41","v":12.84},{"$f":"'DEC FEC'!AU41","v":12.84},{"$f":"'DEC FEC'!AV41","v":12.849275},{"$f":"'DEC FEC'!AW41","v":12.59},{"$f":"'DEC FEC'!AX41","v":12.63},{"$f":"'DEC FEC'!AY41","v":12.64},{"$f":"'DEC FEC'!AZ41","v":12.64},{"$f":"'DEC FEC'!BA41","v":12.06},{"$f":"'DEC FEC'!BB41","v":""},{"$f":"'DEC FEC'!BC41","v":""},{"$f":"'DEC FEC'!BD41","v":""},{"$f":"'DEC FEC'!BE41","v":""},{"$f":"'DEC FEC'!BF41","v":""},{"$f":"'DEC FEC'!BG41","v":""},{"$f":"'DEC FEC'!BH41","v":""},{"$f":"'DEC FEC'!BI41","v":""}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B42","v":"EPB (sem EBO)"},13.17,14.1,-6.5957446808510571,null,null,{"$f":"'DEC FEC'!H42","v":"EPB (sem EBO)"},{"$f":"'DEC FEC'!I42","v":27.8},{"$f":"'DEC FEC'!J42","v":27.8},{"$f":"'DEC FEC'!K42","v":27.8},{"$f":"'DEC FEC'!L42","v":27.8},{"$f":"'DEC FEC'!M42","v":25.67},{"$f":"'DEC FEC'!N42","v":25.67},{"$f":"'DEC FEC'!O42","v":25.67},{"$f":"'DEC FEC'!P42","v":25.67},{"$f":"'DEC FEC'!Q42","v":23.59},{"$f":"'DEC FEC'!R42","v":23.59},{"$f":"'DEC FEC'!S42","v":23.59},{"$f":"'DEC FEC'!T42","v":23.59},{"$f":"'DEC FEC'!U42","v":21.39},{"$f":"'DEC FEC'!V42","v":21.39},{"$f":"'DEC FEC'!W42","v":21.39},{"$f":"'DEC FEC'!X42","v":21.39},{"$f":"'DEC FEC'!Y42","v":19.309999999999999},{"$f":"'DEC FEC'!Z42","v":19.309999999999999},{"$f":"'DEC FEC'!AA42","v":19.309999999999999},{"$f":"'DEC FEC'!AB42","v":19.309999999999999},{"$f":"'DEC FEC'!AC42","v":17.64},{"$f":"'DEC FEC'!AD42","v":17.64},{"$f":"'DEC FEC'!AE42","v":17.64},{"$f":"'DEC FEC'!AF42","v":17.62},{"$f":"'DEC FEC'!AG42","v":17.170000000000002},{"$f":"'DEC FEC'!AH42","v":17.170000000000002},{"$f":"'DEC FEC'!AI42","v":17.170000000000002},{"$f":"'DEC FEC'!AJ42","v":17.12},{"$f":"'DEC FEC'!AK42","v":16.57},{"$f":"'DEC FEC'!AL42","v":16.57},{"$f":"'DEC FEC'!AM42","v":16.559999999999999},{"$f":"'DEC FEC'!AN42","v":16.559999999999999},{"$f":"'DEC FEC'!AO42","v":15.99},{"$f":"'DEC FEC'!AP42","v":15.98},{"$f":"'DEC FEC'!AQ42","v":15.98},{"$f":"'DEC FEC'!AR42","v":15.97},{"$f":"'DEC FEC'!AS42","v":15.44},{"$f":"'DEC FEC'!AT42","v":15.44},{"$f":"'DEC FEC'!AU42","v":15.44},{"$f":"'DEC FEC'!AV42","v":15.449833},{"$f":"'DEC FEC'!AW42","v":14.84},{"$f":"'DEC FEC'!AX42","v":14.85},{"$f":"'DEC FEC'!AY42","v":14.85},{"$f":"'DEC FEC'!AZ42","v":14.85},{"$f":"'DEC FEC'!BA42","v":14.1},{"$f":"'DEC FEC'!BB43","v":14.1},{"$f":"'DEC FEC'!BC43","v":14.1},{"$f":"'DEC FEC'!BD43","v":14.1},{"$f":"'DEC FEC'!BE43","v":13.17},{"$f":"'DEC FEC'!BF43","v":13.17},{"$f":"'DEC FEC'!BG43","v":13.17},{"$f":"'DEC FEC'!BH43","v":13.17},{"$f":"'DEC FEC'!BI43","v":12.63}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B44","v":"EMT"},17.91,18.29,-2.0776380535811878,null,null,{"$f":"'DEC FEC'!H44","v":"EMT"},{"$f":"'DEC FEC'!I44","v":29.32},{"$f":"'DEC FEC'!J44","v":29.32},{"$f":"'DEC FEC'!K44","v":29.32},{"$f":"'DEC FEC'!L44","v":29.32},{"$f":"'DEC FEC'!M44","v":26.98},{"$f":"'DEC FEC'!N44","v":26.98},{"$f":"'DEC FEC'!O44","v":26.98},{"$f":"'DEC FEC'!P44","v":26.98},{"$f":"'DEC FEC'!Q44","v":26.32},{"$f":"'DEC FEC'!R44","v":26.32},{"$f":"'DEC FEC'!S44","v":26.32},{"$f":"'DEC FEC'!T44","v":26.32},{"$f":"'DEC FEC'!U44","v":25.63},{"$f":"'DEC FEC'!V44","v":25.63},{"$f":"'DEC FEC'!W44","v":25.63},{"$f":"'DEC FEC'!X44","v":25.63},{"$f":"'DEC FEC'!Y44","v":24.9},{"$f":"'DEC FEC'!Z44","v":24.9},{"$f":"'DEC FEC'!AA44","v":24.9},{"$f":"'DEC FEC'!AB44","v":24.9},{"$f":"'DEC FEC'!AC44","v":23.92},{"$f":"'DEC FEC'!AD44","v":23.92},{"$f":"'DEC FEC'!AE44","v":23.92},{"$f":"'DEC FEC'!AF44","v":23.94},{"$f":"'DEC FEC'!AG44","v":23.09},{"$f":"'DEC FEC'!AH44","v":23.09},{"$f":"'DEC FEC'!AI44","v":23.09},{"$f":"'DEC FEC'!AJ44","v":23.19},{"$f":"'DEC FEC'!AK44","v":22.36},{"$f":"'DEC FEC'!AL44","v":22.36},{"$f":"'DEC FEC'!AM44","v":22.36},{"$f":"'DEC FEC'!AN44","v":22.36},{"$f":"'DEC FEC'!AO44","v":21.41},{"$f":"'DEC FEC'!AP44","v":21.43},{"$f":"'DEC FEC'!AQ44","v":21.45},{"$f":"'DEC FEC'!AR44","v":21.47},{"$f":"'DEC FEC'!AS44","v":20.399999999999999},{"$f":"'DEC FEC'!AT44","v":20.39},{"$f":"'DEC FEC'!AU44","v":20.39},{"$f":"'DEC FEC'!AV44","v":20.390090999999998},{"$f":"'DEC FEC'!AW44","v":19.510000000000002},{"$f":"'DEC FEC'!AX44","v":19.5},{"$f":"'DEC FEC'!AY44","v":19.5},{"$f":"'DEC FEC'!AZ44","v":19.5},{"$f":"'DEC FEC'!BA44","v":18.29},{"$f":"'DEC FEC'!BB44","v":18.29},{"$f":"'DEC FEC'!BC44","v":18.28},{"$f":"'DEC FEC'!BD44","v":18.28},{"$f":"'DEC FEC'!BE44","v":17.91},{"$f":"'DEC FEC'!BF44","v":17.91},{"$f":"'DEC FEC'!BG44","v":17.91},{"$f":"'DEC FEC'!BH44","v":17.91},{"$f":"'DEC FEC'!BI44","v":17.190000000000001}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B45","v":"EMS"},10.38,10.6,-2.075471698113196,null,null,{"$f":"'DEC FEC'!H45","v":"EMS"},{"$f":"'DEC FEC'!I45","v":14.49},{"$f":"'DEC FEC'!J45","v":14.49},{"$f":"'DEC FEC'!K45","v":14.49},{"$f":"'DEC FEC'!L45","v":14.49},{"$f":"'DEC FEC'!M45","v":14.19},{"$f":"'DEC FEC'!N45","v":14.19},{"$f":"'DEC FEC'!O45","v":14.19},{"$f":"'DEC FEC'!P45","v":14.19},{"$f":"'DEC FEC'!Q45","v":13.62},{"$f":"'DEC FEC'!R45","v":13.62},{"$f":"'DEC FEC'!S45","v":13.62},{"$f":"'DEC FEC'!T45","v":13.62},{"$f":"'DEC FEC'!U45","v":13.18},{"$f":"'DEC FEC'!V45","v":13.18},{"$f":"'DEC FEC'!W45","v":13.18},{"$f":"'DEC FEC'!X45","v":13.18},{"$f":"'DEC FEC'!Y45","v":12.75},{"$f":"'DEC FEC'!Z45","v":12.75},{"$f":"'DEC FEC'!AA45","v":12.75},{"$f":"'DEC FEC'!AB45","v":12.75},{"$f":"'DEC FEC'!AC45","v":12.28},{"$f":"'DEC FEC'!AD45","v":12.28},{"$f":"'DEC FEC'!AE45","v":12.28},{"$f":"'DEC FEC'!AF45","v":12.26},{"$f":"'DEC FEC'!AG45","v":11.9},{"$f":"'DEC FEC'!AH45","v":11.9},{"$f":"'DEC FEC'!AI45","v":11.9},{"$f":"'DEC FEC'!AJ45","v":11.89},{"$f":"'DEC FEC'!AK45","v":11.8},{"$f":"'DEC FEC'!AL45","v":11.79},{"$f":"'DEC FEC'!AM45","v":11.79},{"$f":"'DEC FEC'!AN45","v":11.79},{"$f":"'DEC FEC'!AO45","v":11.5},{"$f":"'DEC FEC'!AP45","v":11.51},{"$f":"'DEC FEC'!AQ45","v":11.51},{"$f":"'DEC FEC'!AR45","v":11.5},{"$f":"'DEC FEC'!AS45","v":11.24},{"$f":"'DEC FEC'!AT45","v":11.25},{"$f":"'DEC FEC'!AU45","v":11.25},{"$f":"'DEC FEC'!AV45","v":11.265984},{"$f":"'DEC FEC'!AW45","v":11.15},{"$f":"'DEC FEC'!AX45","v":11.14},{"$f":"'DEC FEC'!AY45","v":11.14},{"$f":"'DEC FEC'!AZ45","v":11.13},{"$f":"'DEC FEC'!BA45","v":10.6},{"$f":"'DEC FEC'!BB45","v":10.6},{"$f":"'DEC FEC'!BC45","v":10.6},{"$f":"'DEC FEC'!BD45","v":10.6},{"$f":"'DEC FEC'!BE45","v":10.38},{"$f":"'DEC FEC'!BF45","v":10.38},{"$f":"'DEC FEC'!BG45","v":10.38},{"$f":"'DEC FEC'!BH45","v":10.38},{"$f":"'DEC FEC'!BI45","v":9.92}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B46","v":"ETO"},18.190000000000001,19.52,-6.8135245901639223,null,null,{"$f":"'DEC FEC'!H46","v":"ETO"},{"$f":"'DEC FEC'!I46","v":35.83},{"$f":"'DEC FEC'!J46","v":35.83},{"$f":"'DEC FEC'!K46","v":35.83},{"$f":"'DEC FEC'!L46","v":35.83},{"$f":"'DEC FEC'!M46","v":34.56},{"$f":"'DEC FEC'!N46","v":34.56},{"$f":"'DEC FEC'!O46","v":34.56},{"$f":"'DEC FEC'!P46","v":34.56},{"$f":"'DEC FEC'!Q46","v":32.32},{"$f":"'DEC FEC'!R46","v":32.32},{"$f":"'DEC FEC'!S46","v":32.32},{"$f":"'DEC FEC'!T46","v":32.32},{"$f":"'DEC FEC'!U46","v":30.28},{"$f":"'DEC FEC'!V46","v":30.28},{"$f":"'DEC FEC'!W46","v":30.28},{"$f":"'DEC FEC'!X46","v":30.28},{"$f":"'DEC FEC'!Y46","v":28.47},{"$f":"'DEC FEC'!Z46","v":28.47},{"$f":"'DEC FEC'!AA46","v":28.47},{"$f":"'DEC FEC'!AB46","v":28.47},{"$f":"'DEC FEC'!AC46","v":27.35},{"$f":"'DEC FEC'!AD46","v":27.35},{"$f":"'DEC FEC'!AE46","v":27.35},{"$f":"'DEC FEC'!AF46","v":27.19},{"$f":"'DEC FEC'!AG46","v":25.88},{"$f":"'DEC FEC'!AH46","v":25.88},{"$f":"'DEC FEC'!AI46","v":25.88},{"$f":"'DEC FEC'!AJ46","v":25.92},{"$f":"'DEC FEC'!AK46","v":24.68},{"$f":"'DEC FEC'!AL46","v":24.68},{"$f":"'DEC FEC'!AM46","v":24.68},{"$f":"'DEC FEC'!AN46","v":24.68},{"$f":"'DEC FEC'!AO46","v":23.54},{"$f":"'DEC FEC'!AP46","v":23.53},{"$f":"'DEC FEC'!AQ46","v":23.54},{"$f":"'DEC FEC'!AR46","v":23.55},{"$f":"'DEC FEC'!AS46","v":22.38},{"$f":"'DEC FEC'!AT46","v":22.38},{"$f":"'DEC FEC'!AU46","v":22.38},{"$f":"'DEC FEC'!AV46","v":22.377265000000001},{"$f":"'DEC FEC'!AW46","v":21.02},{"$f":"'DEC FEC'!AX46","v":21},{"$f":"'DEC FEC'!AY46","v":20.99},{"$f":"'DEC FEC'!AZ46","v":20.98},{"$f":"'DEC FEC'!BA46","v":19.52},{"$f":"'DEC FEC'!BB46","v":19.52},{"$f":"'DEC FEC'!BC46","v":19.52},{"$f":"'DEC FEC'!BD46","v":19.52},{"$f":"'DEC FEC'!BE46","v":18.190000000000001},{"$f":"'DEC FEC'!BF46","v":18.190000000000001},{"$f":"'DEC FEC'!BG46","v":18.190000000000001},{"$f":"'DEC FEC'!BH46","v":18.190000000000001},{"$f":"'DEC FEC'!BI46","v":16.84}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B47","v":"ESS"},6.73,7.15,{"$f":"IFERROR(IF((C45/D45-1)*100<=-100,\"-\",IF((C45/D45-1)*100=0,\"-\",(C45/D45-1)*100)),\"-\")","v":-5.874125874125868},null,null,{"$f":"'DEC FEC'!H47","v":"ESS"},{"$f":"'DEC FEC'!I47","v":10.285758684080356},{"$f":"'DEC FEC'!J47","v":10.285758684080356},{"$f":"'DEC FEC'!K47","v":10.285758684080356},{"$f":"'DEC FEC'!L47","v":10.285758684080356},{"$f":"'DEC FEC'!M47","v":10.127549254785007},{"$f":"'DEC FEC'!N47","v":10.127549254785007},{"$f":"'DEC FEC'!O47","v":10.127549254785007},{"$f":"'DEC FEC'!P47","v":10.127549254785007},{"$f":"'DEC FEC'!Q47","v":9.6800540031652673},{"$f":"'DEC FEC'!R47","v":9.6800540031652673},{"$f":"'DEC FEC'!S47","v":9.6800540031652673},{"$f":"'DEC FEC'!T47","v":9.6800540031652673},{"$f":"'DEC FEC'!U47","v":9.2862052931831212},{"$f":"'DEC FEC'!V47","v":9.2862052931831212},{"$f":"'DEC FEC'!W47","v":9.2862052931831212},{"$f":"'DEC FEC'!X47","v":9.2862052931831212},{"$f":"'DEC FEC'!Y47","v":8.6997522945334431},{"$f":"'DEC FEC'!Z47","v":8.6997522945334431},{"$f":"'DEC FEC'!AA47","v":8.6997522945334431},{"$f":"'DEC FEC'!AB47","v":8.6997522945334431},{"$f":"'DEC FEC'!AC47","v":8.52},{"$f":"'DEC FEC'!AD47","v":8.5299999999999994},{"$f":"'DEC FEC'!AE47","v":8.5299999999999994},{"$f":"'DEC FEC'!AF47","v":8.5500000000000007},{"$f":"'DEC FEC'!AG47","v":8.1199999999999992},{"$f":"'DEC FEC'!AH47","v":8.1199999999999992},{"$f":"'DEC FEC'!AI47","v":8.1199999999999992},{"$f":"'DEC FEC'!AJ47","v":8.1300000000000008},{"$f":"'DEC FEC'!AK47","v":7.82},{"$f":"'DEC FEC'!AL47","v":7.82},{"$f":"'DEC FEC'!AM47","v":7.82},{"$f":"'DEC FEC'!AN47","v":7.82},{"$f":"'DEC FEC'!AO47","v":7.57},{"$f":"'DEC FEC'!AP47","v":7.57},{"$f":"'DEC FEC'!AQ47","v":7.57},{"$f":"'DEC FEC'!AR47","v":7.57},{"$f":"'DEC FEC'!AS47","v":7.19},{"$f":"'DEC FEC'!AT47","v":7.19},{"$f":"'DEC FEC'!AU47","v":7.19},{"$f":"'DEC FEC'!AV47","v":7.1931250000000002},{"$f":"'DEC FEC'!AW47","v":7.18},{"$f":"'DEC FEC'!AX47","v":7.17},{"$f":"'DEC FEC'!AY47","v":7.17},{"$f":"'DEC FEC'!AZ47","v":7.17},{"$f":"'DEC FEC'!BA47","v":7.15},{"$f":"'DEC FEC'!BB47","v":7.15},{"$f":"'DEC FEC'!BC47","v":7.15},{"$f":"'DEC FEC'!BD47","v":7.15},{"$f":"'DEC FEC'!BE47","v":6.73},{"$f":"'DEC FEC'!BF47","v":6.73},{"$f":"'DEC FEC'!BG47","v":6.73},{"$f":"'DEC FEC'!BH47","v":6.73},{"$f":"'DEC FEC'!BI47","v":6.74}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B48","v":"ERO"},26.36,27.17,{"$f":"IFERROR(IF((C46/D46-1)*100<=-100,\"-\",IF((C46/D46-1)*100=0,\"-\",(C46/D46-1)*100)),\"-\")","v":-2.9812292970187837},null,null,{"$f":"'DEC FEC'!H48","v":"ERO"},{"$f":"'DEC FEC'!I48","v":31.54},{"$f":"'DEC FEC'!J48","v":31.54},{"$f":"'DEC FEC'!K48","v":31.54},{"$f":"'DEC FEC'!L48","v":31.54},{"$f":"'DEC FEC'!M48","v":29.41},{"$f":"'DEC FEC'!N48","v":29.41},{"$f":"'DEC FEC'!O48","v":29.41},{"$f":"'DEC FEC'!P48","v":29.41},{"$f":"'DEC FEC'!Q48","v":27.16},{"$f":"'DEC FEC'!R48","v":27.16},{"$f":"'DEC FEC'!S48","v":27.16},{"$f":"'DEC FEC'!T48","v":27.16},{"$f":"'DEC FEC'!U48","v":24.75},{"$f":"'DEC FEC'!V48","v":24.75},{"$f":"'DEC FEC'!W48","v":24.75},{"$f":"'DEC FEC'!X48","v":24.75},{"$f":"'DEC FEC'!Y48","v":22.66},{"$f":"'DEC FEC'!Z48","v":22.66},{"$f":"'DEC FEC'!AA48","v":22.66},{"$f":"'DEC FEC'!AB48","v":22.66},{"$f":"'DEC FEC'!AC48","v":20.62},{"$f":"'DEC FEC'!AD48","v":20.62},{"$f":"'DEC FEC'!AE48","v":20.62},{"$f":"'DEC FEC'!AF48","v":20.62},{"$f":"'DEC FEC'!AG48","v":27.62},{"$f":"'DEC FEC'!AH48","v":27.62},{"$f":"'DEC FEC'!AI48","v":27.62},{"$f":"'DEC FEC'!AJ48","v":27.61},{"$f":"'DEC FEC'!AK48","v":27.62},{"$f":"'DEC FEC'!AL48","v":27.62},{"$f":"'DEC FEC'!AM48","v":27.63},{"$f":"'DEC FEC'!AN48","v":27.63},{"$f":"'DEC FEC'!AO48","v":27.41},{"$f":"'DEC FEC'!AP48","v":27.43},{"$f":"'DEC FEC'!AQ48","v":27.44},{"$f":"'DEC FEC'!AR48","v":27.45},{"$f":"'DEC FEC'!AS48","v":27.39},{"$f":"'DEC FEC'!AT48","v":27.25},{"$f":"'DEC FEC'!AU48","v":27.25},{"$f":"'DEC FEC'!AV48","v":27.009930999999998},{"$f":"'DEC FEC'!AW48","v":27.18},{"$f":"'DEC FEC'!AX48","v":27.1},{"$f":"'DEC FEC'!AY48","v":27.08},{"$f":"'DEC FEC'!AZ48","v":27.08},{"$f":"'DEC FEC'!BA48","v":27.06},{"$f":"'DEC FEC'!BB48","v":27.17},{"$f":"'DEC FEC'!BC48","v":27.24},{"$f":"'DEC FEC'!BD48","v":27.24},{"$f":"'DEC FEC'!BE48","v":26.36},{"$f":"'DEC FEC'!BF48","v":26.36},{"$f":"'DEC FEC'!BG48","v":26.36},{"$f":"'DEC FEC'!BH48","v":26.36},{"$f":"'DEC FEC'!BI48","v":25.02}]
["Limite DEC (hours)",{"$f":"'DEC FEC'!B49","v":"EAC"},42.9,44.45,{"$f":"IFERROR(IF((C47/D47-1)*100<=-100,\"-\",IF((C47/D47-1)*100=0,\"-\",(C47/D47-1)*100)),\"-\")","v":-3.4870641169853833},null,null,{"$f":"'DEC FEC'!H49","v":"EAC"},{"$f":"'DEC FEC'!I49","v":44.21},{"$f":"'DEC FEC'!J49","v":44.21},{"$f":"'DEC FEC'!K49","v":44.21},{"$f":"'DEC FEC'!L49","v":44.21},{"$f":"'DEC FEC'!M49","v":42.55},{"$f":"'DEC FEC'!N49","v":42.55},{"$f":"'DEC FEC'!O49","v":42.55},{"$f":"'DEC FEC'!P49","v":42.55},{"$f":"'DEC FEC'!Q49","v":38.61},{"$f":"'DEC FEC'!R49","v":38.61},{"$f":"'DEC FEC'!S49","v":38.61},{"$f":"'DEC FEC'!T49","v":38.61},{"$f":"'DEC FEC'!U49","v":34.22},{"$f":"'DEC FEC'!V49","v":34.22},{"$f":"'DEC FEC'!W49","v":34.22},{"$f":"'DEC FEC'!X49","v":34.22},{"$f":"'DEC FEC'!Y49","v":30.5},{"$f":"'DEC FEC'!Z49","v":30.5},{"$f":"'DEC FEC'!AA49","v":30.5},{"$f":"'DEC FEC'!AB49","v":30.5},{"$f":"'DEC FEC'!AC49","v":27.51},{"$f":"'DEC FEC'!AD49","v":27.51},{"$f":"'DEC FEC'!AE49","v":27.51},{"$f":"'DEC FEC'!AF49","v":27.51},{"$f":"'DEC FEC'!AG49","v":44.03},{"$f":"'DEC FEC'!AH49","v":44.03},{"$f":"'DEC FEC'!AI49","v":44.03},{"$f":"'DEC FEC'!AJ49","v":44.06},{"$f":"'DEC FEC'!AK49","v":44.29},{"$f":"'DEC FEC'!AL49","v":44.24},{"$f":"'DEC FEC'!AM49","v":44.18},{"$f":"'DEC FEC'!AN49","v":44.18},{"$f":"'DEC FEC'!AO49","v":44.05},{"$f":"'DEC FEC'!AP49","v":44.05},{"$f":"'DEC FEC'!AQ49","v":44.02},{"$f":"'DEC FEC'!AR49","v":43.98},{"$f":"'DEC FEC'!AS49","v":43.83},{"$f":"'DEC FEC'!AT49","v":43.98},{"$f":"'DEC FEC'!AU49","v":43.98},{"$f":"'DEC FEC'!AV49","v":44.147154},{"$f":"'DEC FEC'!AW49","v":44.3},{"$f":"'DEC FEC'!AX49","v":44.29},{"$f":"'DEC FEC'!AY49","v":44.31},{"$f":"'DEC FEC'!AZ49","v":44.29},{"$f":"'DEC FEC'!BA49","v":44.4},{"$f":"'DEC FEC'!BB49","v":44.45},{"$f":"'DEC FEC'!BC49","v":44.46},{"$f":"'DEC FEC'!BD49","v":44.46},{"$f":"'DEC FEC'!BE49","v":42.9},{"$f":"'DEC FEC'!BF49","v":42.9},{"$f":"'DEC FEC'!BG49","v":42.9},{"$f":"'DEC FEC'!BH49","v":42.9},{"$f":"'DEC FEC'!BI49","v":40.97}]
["Limite DEC (hours)","Total",0,0,"-",null,null,"Total",{"$f":"'DEC FEC'!I50","v":21.5096014043948},{"$f":"'DEC FEC'!J50","v":21.5096014043948},{"$f":"'DEC FEC'!K50","v":21.5096014043948},{"$f":"'DEC FEC'!L50","v":21.5096014043948},{"$f":"'DEC FEC'!M50","v":20.345948371652},{"$f":"'DEC FEC'!N50","v":20.345948371652},{"$f":"'DEC FEC'!O50","v":20.345948371652},{"$f":"'DEC FEC'!P50","v":20.345948371652},{"$f":"'DEC FEC'!Q50","v":19.4631538127156},{"$f":"'DEC FEC'!R50","v":19.4631538127156},{"$f":"'DEC FEC'!S50","v":19.4631538127156},{"$f":"'DEC FEC'!T50","v":19.4631538127156},{"$f":"'DEC FEC'!U50","v":18.532848309778799},{"$f":"'DEC FEC'!V50","v":18.532848309778799},{"$f":"'DEC FEC'!W50","v":18.532848309778799},{"$f":"'DEC FEC'!X50","v":18.532848309778799},{"$f":"'DEC FEC'!Y50","v":17.5533141710881},{"$f":"'DEC FEC'!Z50","v":17.5533141710881},{"$f":"'DEC FEC'!AA50","v":17.5533141710881},{"$f":"'DEC FEC'!AB50","v":17.5533141710881},{"$f":"'DEC FEC'!AC50","v":16.674325174267},{"$f":"'DEC FEC'!AD50","v":16.674325174267},{"$f":"'DEC FEC'!AE50","v":16.674325174267},{"$f":"'DEC FEC'!AF50","v":16.674325174267},{"$f":"'DEC FEC'!AG50","v":0},{"$f":"'DEC FEC'!AH50","v":0},{"$f":"'DEC FEC'!AI50","v":0},{"$f":"'DEC FEC'!AJ50","v":0},{"$f":"'DEC FEC'!AK50","v":0},{"$f":"'DEC FEC'!AL50","v":0},{"$f":"'DEC FEC'!AM50","v":0},{"$f":"'DEC FEC'!AN50","v":0},{"$f":"'DEC FEC'!AO50","v":0},{"$f":"'DEC FEC'!AP50","v":0},{"$f":"'DEC FEC'!AQ50","v":0},{"$f":"'DEC FEC'!AR50","v":0},{"$f":"'DEC FEC'!AS50","v":0},{"$f":"'DEC FEC'!AT50","v":0},{"$f":"'DEC FEC'!AU50","v":0},{"$f":"'DEC FEC'!AV50","v":0},{"$f":"'DEC FEC'!AW50","v":0},{"$f":"'DEC FEC'!AX50","v":0},{"$f":"'DEC FEC'!AY50","v":0},{"$f":"'DEC FEC'!AZ50","v":0},{"$f":"'DEC FEC'!BA50","v":0},{"$f":"'DEC FEC'!BB50","v":0},{"$f":"'DEC FEC'!BC50","v":0},{"$f":"'DEC FEC'!BD50","v":0},{"$f":"'DEC FEC'!BE50","v":0},{"$f":"'DEC FEC'!BF50","v":0},{"$f":"'DEC FEC'!BG50","v":0},{"$f":"'DEC FEC'!BH50","v":0},{"$f":"'DEC FEC'!BI50","v":0}]
["Limite DEC (hours)"]
["FEC (times)","FEC (times)"]
["FEC (times)"]
["FEC (times)"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (%)",null,null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["FEC (times)",null,null,null,null,null,null,"Valores em  "]
["FEC (times)"]
["FEC (times)"]
["FEC (times)",{"$f":"'DEC FEC'!B58","v":"EMG"},{"$f":"INDEX($H$52:$DC$68,MATCH($B56,$H$52:$H$68,0),MATCH(C$12,$H$12:$DC$12,0),1)","v":""},"",{"$f":"IFERROR(IF((C56/D56-1)*100<=-100,\"-\",IF((C56/D56-1)*100=0,\"-\",(C56/D56-1)*100)),\"-\")","v":"-"},{"$f":"C56-C76","v":{"$error":"#VALUE!"}},null,{"$f":"'DEC FEC'!H58","v":"EMG"},{"$f":"'DEC FEC'!I58","v":9.1621568846104573},{"$f":"'DEC FEC'!J58","v":8.8202599842602663},{"$f":"'DEC FEC'!K58","v":8.3833662578603754},{"$f":"'DEC FEC'!L58","v":8.8761235310481261},{"$f":"'DEC FEC'!M58","v":8.2834538916050988},{"$f":"'DEC FEC'!N58","v":8.1895724654111905},{"$f":"'DEC FEC'!O58","v":8.3380046642048313},{"$f":"'DEC FEC'!P58","v":7.4633385798783438},{"$f":"'DEC FEC'!Q58","v":6.7844672814505707},{"$f":"'DEC FEC'!R58","v":6.4251832164573548},{"$f":"'DEC FEC'!S58","v":6.2164540885031787},{"$f":"'DEC FEC'!T58","v":6.4984926506723149},{"$f":"'DEC FEC'!U58","v":6.9192043786530784},{"$f":"'DEC FEC'!V58","v":6.823262680683623},{"$f":"'DEC FEC'!W58","v":6.6404851174047819},{"$f":"'DEC FEC'!X58","v":7.2940193521889727},{"$f":"'DEC FEC'!Y58","v":6.8639583044329715},{"$f":"'DEC FEC'!Z58","v":7.0684177694187413},{"$f":"'DEC FEC'!AA58","v":8.1752360709921419},{"$f":"'DEC FEC'!AB58","v":7.1617289536341371},{"$f":"'DEC FEC'!AC58","v":6.7002003130970991},{"$f":"'DEC FEC'!AD58","v":6.53},{"$f":"'DEC FEC'!AE58","v":5},{"$f":"'DEC FEC'!AF58","v":5.0511609469999996},{"$f":"'DEC FEC'!AG58","v":5.0999999999999996},{"$f":"'DEC FEC'!AH58","v":5.0199999999999996},{"$f":"'DEC FEC'!AI58","v":5.27},{"$f":"'DEC FEC'!AJ58","v":5.33},{"$f":"'DEC FEC'!AK58","v":5.39},{"$f":"'DEC FEC'!AL58","v":5.33},{"$f":"'DEC FEC'!AM58","v":4.92},{"$f":"'DEC FEC'!AN58","v":4.47},{"$f":"'DEC FEC'!AO58","v":4.2300000000000004},{"$f":"'DEC FEC'!AP58","v":4.41},{"$f":"'DEC FEC'!AQ58","v":4.53},{"$f":"'DEC FEC'!AR58","v":4.8003659999999995},{"$f":"'DEC FEC'!AS58","v":4.8499999999999996},{"$f":"'DEC FEC'!AT58","v":4.5804913699999998},{"$f":"'DEC FEC'!AU58","v":4.63},{"$f":"'DEC FEC'!AV58","v":5.3512490000000001},{"$f":"'DEC FEC'!AW58","v":5.27},{"$f":"'DEC FEC'!AX58","v":4.4790000000000001},{"$f":"'DEC FEC'!AY58","v":4.41},{"$f":"'DEC FEC'!AZ58","v":0},{"$f":"'DEC FEC'!BA58","v":0},{"$f":"'DEC FEC'!BB58","v":""},{"$f":"'DEC FEC'!BC58","v":""},{"$f":"'DEC FEC'!BD58","v":""},{"$f":"'DEC FEC'!BE58","v":""},{"$f":"'DEC FEC'!BF58","v":""},{"$f":"'DEC FEC'!BG58","v":""},{"$f":"'DEC FEC'!BH58","v":""},{"$f":"'DEC FEC'!BI58","v":""}]
["FEC (times)",{"$f":"'DEC FEC'!B59","v":"ENF"},"","","-",{"$f":"C57-C77","v":{"$error":"#VALUE!"}},null,{"$f":"'DEC FEC'!H59","v":"ENF"},{"$f":"'DEC FEC'!I59","v":8.5204256455040142},{"$f":"'DEC FEC'!J59","v":8.5354212062548118},{"$f":"'DEC FEC'!K59","v":8.5840764770445155},{"$f":"'DEC FEC'!L59","v":7.5841251789024753},{"$f":"'DEC FEC'!M59","v":7.5999056903953379},{"$f":"'DEC FEC'!N59","v":8.28763571806771},{"$f":"'DEC FEC'!O59","v":8.1242454978799881},{"$f":"'DEC FEC'!P59","v":7.173500550522184},{"$f":"'DEC FEC'!Q59","v":6.7244861920545},{"$f":"'DEC FEC'!R59","v":5.2705663081225875},{"$f":"'DEC FEC'!S59","v":4.3408306925467954},{"$f":"'DEC FEC'!T59","v":5.0683622287224486},{"$f":"'DEC FEC'!U59","v":6.0065047843616561},{"$f":"'DEC FEC'!V59","v":5.7781071667906261},{"$f":"'DEC FEC'!W59","v":5.5580437868925765},{"$f":"'DEC FEC'!X59","v":6.9333953019107426},{"$f":"'DEC FEC'!Y59","v":7.0835093781821765},{"$f":"'DEC FEC'!Z59","v":7.3046372245157967},{"$f":"'DEC FEC'!AA59","v":8.6504252558929995},{"$f":"'DEC FEC'!AB59","v":7.4237303606912466},{"$f":"'DEC FEC'!AC59","v":6.5558841079105843},{"$f":"'DEC FEC'!AD59","v":6.12},{"$f":"'DEC FEC'!AE59","v":4.59},{"$f":"'DEC FEC'!AF59","v":3.82},{"$f":"'DEC FEC'!AG59","v":3.79},{"$f":"'DEC FEC'!AH59","v":3.82},{"$f":"'DEC FEC'!AI59","v":4.04},{"$f":"'DEC FEC'!AJ59","v":3.9},{"$f":"'DEC FEC'!AK59","v":3.49},{"$f":"'DEC FEC'!AL59","v":3.39},{"$f":"'DEC FEC'!AM59","v":3.39},{"$f":"'DEC FEC'!AN59","v":4.18},{"$f":"'DEC FEC'!AO59","v":4.6100000000000003},{"$f":"'DEC FEC'!AP59","v":4.58},{"$f":"'DEC FEC'!AQ59","v":4.51},{"$f":"'DEC FEC'!AR59","v":3.816681},{"$f":"'DEC FEC'!AS59","v":3.33},{"$f":"'DEC FEC'!AT59","v":3.39},{"$f":"'DEC FEC'!AU59","v":3.17},{"$f":"'DEC FEC'!AV59","v":4.2793809999999999},{"$f":"'DEC FEC'!AW59","v":4.439733682},{"$f":"'DEC FEC'!AX59","v":3.589},{"$f":"'DEC FEC'!AY59","v":3.85},{"$f":"'DEC FEC'!AZ59","v":0},{"$f":"'DEC FEC'!BA59","v":0},{"$f":"'DEC FEC'!BB59","v":""},{"$f":"'DEC FEC'!BC59","v":""},{"$f":"'DEC FEC'!BD59","v":""},{"$f":"'DEC FEC'!BE59","v":""},{"$f":"'DEC FEC'!BF59","v":""},{"$f":"'DEC FEC'!BG59","v":""},{"$f":"'DEC FEC'!BH59","v":""},{"$f":"'DEC FEC'!BI59","v":""}]
["FEC (times)",{"$f":"'DEC FEC'!B60","v":"EMR"},3.83,3.93,{"$f":"IFERROR(IF((C58/D58-1)*100<=-100,\"-\",IF((C58/D58-1)*100=0,\"-\",(C58/D58-1)*100)),\"-\")","v":-2.5445292620865145},{"$f":"C58-C79","v":-3.1899999999999995},null,{"$f":"'DEC FEC'!H60","v":"EMR"},{"$f":"'DEC FEC'!I60","v":0},{"$f":"'DEC FEC'!J60","v":0},{"$f":"'DEC FEC'!K60","v":0},{"$f":"'DEC FEC'!L60","v":0},{"$f":"'DEC FEC'!M60","v":0},{"$f":"'DEC FEC'!N60","v":0},{"$f":"'DEC FEC'!O60","v":0},{"$f":"'DEC FEC'!P60","v":0},{"$f":"'DEC FEC'!Q60","v":0},{"$f":"'DEC FEC'!R60","v":0},{"$f":"'DEC FEC'!S60","v":0},{"$f":"'DEC FEC'!T60","v":0},{"$f":"'DEC FEC'!U60","v":0},{"$f":"'DEC FEC'!V60","v":0},{"$f":"'DEC FEC'!W60","v":0},{"$f":"'DEC FEC'!X60","v":0},{"$f":"'DEC FEC'!Y60","v":0},{"$f":"'DEC FEC'!Z60","v":0},{"$f":"'DEC FEC'!AA60","v":0},{"$f":"'DEC FEC'!AB60","v":0},{"$f":"'DEC FEC'!AC60","v":0},{"$f":"'DEC FEC'!AD60","v":0},{"$f":"'DEC FEC'!AE60","v":0},{"$f":"'DEC FEC'!AF60","v":0},{"$f":"'DEC FEC'!AG60","v":0},{"$f":"'DEC FEC'!AH60","v":0},{"$f":"'DEC FEC'!AI60","v":0},{"$f":"'DEC FEC'!AJ60","v":0},{"$f":"'DEC FEC'!AK60","v":0},{"$f":"'DEC FEC'!AL60","v":0},{"$f":"'DEC FEC'!AM60","v":0},{"$f":"'DEC FEC'!AN60","v":0},{"$f":"'DEC FEC'!AO60","v":0},{"$f":"'DEC FEC'!AP60","v":0},{"$f":"'DEC FEC'!AQ60","v":0},{"$f":"'DEC FEC'!AR60","v":0},{"$f":"'DEC FEC'!AS60","v":0},{"$f":"'DEC FEC'!AT60","v":0},{"$f":"'DEC FEC'!AU60","v":0},{"$f":"'DEC FEC'!AV60","v":0},{"$f":"'DEC FEC'!AW60","v":4.2699999999999996},{"$f":"'DEC FEC'!AX60","v":4.3099999999999996},{"$f":"'DEC FEC'!AY60","v":4.3},{"$f":"'DEC FEC'!AZ60","v":4},{"$f":"'DEC FEC'!BA60","v":4.093},{"$f":"'DEC FEC'!BB60","v":3.93},{"$f":"'DEC FEC'!BC60","v":4.03},{"$f":"'DEC FEC'!BD60","v":4.0999999999999996},{"$f":"'DEC FEC'!BE60","v":3.91},{"$f":"'DEC FEC'!BF60","v":3.83},{"$f":"'DEC FEC'!BG60","v":3.89},{"$f":"'DEC FEC'!BH60","v":4.08},{"$f":"'DEC FEC'!BI60","v":4.34}]
["FEC (times)",{"$f":"'DEC FEC'!B61","v":"ESE"},4.67,4.43,5.4176072234763062,{"$f":"C59-C79","v":-2.3499999999999996},null,{"$f":"'DEC FEC'!H61","v":"ESE"},{"$f":"'DEC FEC'!I61","v":14.251943489039038},{"$f":"'DEC FEC'!J61","v":13.907654832945218},{"$f":"'DEC FEC'!K61","v":12.764435615171882},{"$f":"'DEC FEC'!L61","v":11.637415255331787},{"$f":"'DEC FEC'!M61","v":10.023381146903933},{"$f":"'DEC FEC'!N61","v":9.5271014101472993},{"$f":"'DEC FEC'!O61","v":9.5872936625309144},{"$f":"'DEC FEC'!P61","v":9.323437924782203},{"$f":"'DEC FEC'!Q61","v":10.035331261774118},{"$f":"'DEC FEC'!R61","v":10.260012071063757},{"$f":"'DEC FEC'!S61","v":9.473988249736804},{"$f":"'DEC FEC'!T61","v":9.3642550794124393},{"$f":"'DEC FEC'!U61","v":8.9277999229053151},{"$f":"'DEC FEC'!V61","v":8.7773162057952483},{"$f":"'DEC FEC'!W61","v":8.2606168911500628},{"$f":"'DEC FEC'!X61","v":7.7610491117513156},{"$f":"'DEC FEC'!Y61","v":7.2394446471760157},{"$f":"'DEC FEC'!Z61","v":6.9725755127209617},{"$f":"'DEC FEC'!AA61","v":6.7566126889982714},{"$f":"'DEC FEC'!AB61","v":7.2036871742879747},{"$f":"'DEC FEC'!AC61","v":7.109609632435939},{"$f":"'DEC FEC'!AD61","v":7.26},{"$f":"'DEC FEC'!AE61","v":7.5105605430000004},{"$f":"'DEC FEC'!AF61","v":6.99},{"$f":"'DEC FEC'!AG61","v":7.51},{"$f":"'DEC FEC'!AH61","v":6.74},{"$f":"'DEC FEC'!AI61","v":6.66},{"$f":"'DEC FEC'!AJ61","v":6.33},{"$f":"'DEC FEC'!AK61","v":5.77},{"$f":"'DEC FEC'!AL61","v":5.69},{"$f":"'DEC FEC'!AM61","v":5.25},{"$f":"'DEC FEC'!AN61","v":4.8099999999999996},{"$f":"'DEC FEC'!AO61","v":4.74},{"$f":"'DEC FEC'!AP61","v":4.79},{"$f":"'DEC FEC'!AQ61","v":4.91},{"$f":"'DEC FEC'!AR61","v":4.9893320000000001},{"$f":"'DEC FEC'!AS61","v":4.75},{"$f":"'DEC FEC'!AT61","v":4.7300000000000004},{"$f":"'DEC FEC'!AU61","v":4.71},{"$f":"'DEC FEC'!AV61","v":4.792071},{"$f":"'DEC FEC'!AW61","v":5.180736821},{"$f":"'DEC FEC'!AX61","v":5.24},{"$f":"'DEC FEC'!AY61","v":5.13},{"$f":"'DEC FEC'!AZ61","v":4.8243980000000004},{"$f":"'DEC FEC'!BA61","v":4.5},{"$f":"'DEC FEC'!BB61","v":4.43},{"$f":"'DEC FEC'!BC61","v":4.47},{"$f":"'DEC FEC'!BD61","v":4.7},{"$f":"'DEC FEC'!BE61","v":4.84},{"$f":"'DEC FEC'!BF61","v":4.67},{"$f":"'DEC FEC'!BG61","v":4.5199999999999996},{"$f":"'DEC FEC'!BH61","v":4.5},{"$f":"'DEC FEC'!BI61","v":4.12}]
["FEC (times)",{"$f":"'DEC FEC'!B62","v":"EBO"},"","","-",{"$error":"#VALUE!"},null,{"$f":"'DEC FEC'!H62","v":"EBO"},{"$f":"'DEC FEC'!I62","v":11.104121088677555},{"$f":"'DEC FEC'!J62","v":9.4928257685829198},{"$f":"'DEC FEC'!K62","v":7.6546978854132259},{"$f":"'DEC FEC'!L62","v":6.7048620540502561},{"$f":"'DEC FEC'!M62","v":6.8716681589498352},{"$f":"'DEC FEC'!N62","v":6.2934037361524453},{"$f":"'DEC FEC'!O62","v":6.4796079730251712},{"$f":"'DEC FEC'!P62","v":6.3798284428921637},{"$f":"'DEC FEC'!Q62","v":5.960329591898101},{"$f":"'DEC FEC'!R62","v":6.1105258004686664},{"$f":"'DEC FEC'!S62","v":5.8761173640155704},{"$f":"'DEC FEC'!T62","v":5.7859997080793661},{"$f":"'DEC FEC'!U62","v":5.3720769425109749},{"$f":"'DEC FEC'!V62","v":4.9203774067197799},{"$f":"'DEC FEC'!W62","v":4.6413573304272582},{"$f":"'DEC FEC'!X62","v":3.833467729449282},{"$f":"'DEC FEC'!Y62","v":3.6378628647753017},{"$f":"'DEC FEC'!Z62","v":3.4642804228472475},{"$f":"'DEC FEC'!AA62","v":3.160366580626309},{"$f":"'DEC FEC'!AB62","v":3.197052191770664},{"$f":"'DEC FEC'!AC62","v":2.7577871965784415},{"$f":"'DEC FEC'!AD62","v":2.72},{"$f":"'DEC FEC'!AE62","v":2.66},{"$f":"'DEC FEC'!AF62","v":2.4700000000000002},{"$f":"'DEC FEC'!AG62","v":3.1},{"$f":"'DEC FEC'!AH62","v":2.8},{"$f":"'DEC FEC'!AI62","v":2.82},{"$f":"'DEC FEC'!AJ62","v":2.63},{"$f":"'DEC FEC'!AK62","v":2.5299999999999998},{"$f":"'DEC FEC'!AL62","v":2.66},{"$f":"'DEC FEC'!AM62","v":2.61},{"$f":"'DEC FEC'!AN62","v":3.15},{"$f":"'DEC FEC'!AO62","v":3.68},{"$f":"'DEC FEC'!AP62","v":3.5},{"$f":"'DEC FEC'!AQ62","v":3.43},{"$f":"'DEC FEC'!AR62","v":2.2873229999999998},{"$f":"'DEC FEC'!AS62","v":1.71},{"$f":"'DEC FEC'!AT62","v":2.72},{"$f":"'DEC FEC'!AU62","v":1.61},{"$f":"'DEC FEC'!AV62","v":3.6786560000000001},{"$f":"'DEC FEC'!AW62","v":3.8459644229999999},{"$f":"'DEC FEC'!AX62","v":2.88},{"$f":"'DEC FEC'!AY62","v":2.19},{"$f":"'DEC FEC'!AZ62","v":2.1574419730000001},{"$f":"'DEC FEC'!BA62","v":2.0299999999999998},{"$f":"'DEC FEC'!BB62","v":""},{"$f":"'DEC FEC'!BC62","v":""},{"$f":"'DEC FEC'!BD62","v":""},{"$f":"'DEC FEC'!BE62","v":""},{"$f":"'DEC FEC'!BF62","v":""},{"$f":"'DEC FEC'!BG62","v":""},{"$f":"'DEC FEC'!BH62","v":""},{"$f":"'DEC FEC'!BI62","v":""}]
["FEC (times)",{"$f":"'DEC FEC'!B64","v":"EPB"},3.73,3.92,-4.8469387755102016,-3.81,null,{"$f":"'DEC FEC'!H64","v":"EPB"},{"$f":"'DEC FEC'!I63","v":14.085066998129895},{"$f":"'DEC FEC'!J63","v":12.506430534885631},{"$f":"'DEC FEC'!K63","v":11.638698892889494},{"$f":"'DEC FEC'!L63","v":11.106669485594061},{"$f":"'DEC FEC'!M63","v":10.940941498608154},{"$f":"'DEC FEC'!N63","v":10.795835218872456},{"$f":"'DEC FEC'!O63","v":10.668279095097741},{"$f":"'DEC FEC'!P63","v":10.705634949084853},{"$f":"'DEC FEC'!Q63","v":10.947512310506111},{"$f":"'DEC FEC'!R63","v":10.932150603636368},{"$f":"'DEC FEC'!S63","v":10.497913389807934},{"$f":"'DEC FEC'!T63","v":9.8110169736596315},{"$f":"'DEC FEC'!U63","v":9.2321702226359701},{"$f":"'DEC FEC'!V63","v":8.7589518227965311},{"$f":"'DEC FEC'!W63","v":8.1413955565189671},{"$f":"'DEC FEC'!X63","v":7.9837521680130772},{"$f":"'DEC FEC'!Y63","v":7.3780412019008903},{"$f":"'DEC FEC'!Z63","v":6.8649279930549927},{"$f":"'DEC FEC'!AA63","v":6.7952626463806434},{"$f":"'DEC FEC'!AB63","v":6.8184402207518238},{"$f":"'DEC FEC'!AC63","v":7.1337155726507344},{"$f":"'DEC FEC'!AD63","v":7.11},{"$f":"'DEC FEC'!AE63","v":7.11},{"$f":"'DEC FEC'!AF63","v":6.3},{"$f":"'DEC FEC'!AG63","v":6.19},{"$f":"'DEC FEC'!AH63","v":6.18},{"$f":"'DEC FEC'!AI63","v":5.74},{"$f":"'DEC FEC'!AJ63","v":5.92},{"$f":"'DEC FEC'!AK63","v":5.6},{"$f":"'DEC FEC'!AL63","v":5.28},{"$f":"'DEC FEC'!AM63","v":5.34},{"$f":"'DEC FEC'!AN63","v":5.28},{"$f":"'DEC FEC'!AO63","v":5.05},{"$f":"'DEC FEC'!AP63","v":5.0999999999999996},{"$f":"'DEC FEC'!AQ63","v":5.29},{"$f":"'DEC FEC'!AR63","v":5.612760999999999},{"$f":"'DEC FEC'!AS63","v":4.71},{"$f":"'DEC FEC'!AT63","v":5.23},{"$f":"'DEC FEC'!AU63","v":4.18},{"$f":"'DEC FEC'!AV63","v":4.3765369999999999},{"$f":"'DEC FEC'!AW63","v":4.11934763},{"$f":"'DEC FEC'!AX63","v":3.97},{"$f":"'DEC FEC'!AY63","v":4.03},{"$f":"'DEC FEC'!AZ63","v":4.0380509269999996},{"$f":"'DEC FEC'!BA63","v":4.21},{"$f":"'DEC FEC'!BB64","v":3.92},{"$f":"'DEC FEC'!BC64","v":3.86},{"$f":"'DEC FEC'!BD64","v":3.8},{"$f":"'DEC FEC'!BE64","v":3.77},{"$f":"'DEC FEC'!BF64","v":3.73},{"$f":"'DEC FEC'!BG64","v":3.95},{"$f":"'DEC FEC'!BH64","v":3.76},{"$f":"'DEC FEC'!BI64","v":3.71}]
["FEC (times)",{"$f":"'DEC FEC'!B65","v":"EMT"},6.71,6.8,-1.3235294117647012,-5.9200000000000008,null,{"$f":"'DEC FEC'!H65","v":"EMT"},{"$f":"'DEC FEC'!I65","v":21.161141986409476},{"$f":"'DEC FEC'!J65","v":21.735357067340686},{"$f":"'DEC FEC'!K65","v":21.770063767633847},{"$f":"'DEC FEC'!L65","v":24.216993605482013},{"$f":"'DEC FEC'!M65","v":24.676415433232702},{"$f":"'DEC FEC'!N65","v":24.80960979445593},{"$f":"'DEC FEC'!O65","v":24.931380299035109},{"$f":"'DEC FEC'!P65","v":23.478079094466842},{"$f":"'DEC FEC'!Q65","v":22.349077644040211},{"$f":"'DEC FEC'!R65","v":21.423784372865555},{"$f":"'DEC FEC'!S65","v":21.173368613203436},{"$f":"'DEC FEC'!T65","v":20.608270293781061},{"$f":"'DEC FEC'!U65","v":21.681076726328957},{"$f":"'DEC FEC'!V65","v":22.17513001095212},{"$f":"'DEC FEC'!W65","v":22.183712343110827},{"$f":"'DEC FEC'!X65","v":24.143840503062105},{"$f":"'DEC FEC'!Y65","v":22.044806296268202},{"$f":"'DEC FEC'!Z65","v":20.299400050232141},{"$f":"'DEC FEC'!AA65","v":18.241692430650549},{"$f":"'DEC FEC'!AB65","v":14.263614447643526},{"$f":"'DEC FEC'!AC65","v":13.821032347257754},{"$f":"'DEC FEC'!AD65","v":13.36},{"$f":"'DEC FEC'!AE65","v":12.928403726000001},{"$f":"'DEC FEC'!AF65","v":12.49},{"$f":"'DEC FEC'!AG65","v":11.7},{"$f":"'DEC FEC'!AH65","v":11.22},{"$f":"'DEC FEC'!AI65","v":10.69},{"$f":"'DEC FEC'!AJ65","v":9.15},{"$f":"'DEC FEC'!AK65","v":8.32},{"$f":"'DEC FEC'!AL65","v":8.18},{"$f":"'DEC FEC'!AM65","v":8.64},{"$f":"'DEC FEC'!AN65","v":8.1999999999999993},{"$f":"'DEC FEC'!AO65","v":8.1999999999999993},{"$f":"'DEC FEC'!AP65","v":8.11},{"$f":"'DEC FEC'!AQ65","v":7.75},{"$f":"'DEC FEC'!AR65","v":7.7655120000000002},{"$f":"'DEC FEC'!AS65","v":7.47},{"$f":"'DEC FEC'!AT65","v":7.6},{"$f":"'DEC FEC'!AU65","v":7.84},{"$f":"'DEC FEC'!AV65","v":8.1752979999999997},{"$f":"'DEC FEC'!AW65","v":8.3000000000000007},{"$f":"'DEC FEC'!AX65","v":8.17},{"$f":"'DEC FEC'!AY65","v":8.11},{"$f":"'DEC FEC'!AZ65","v":7.31},{"$f":"'DEC FEC'!BA65","v":7.1},{"$f":"'DEC FEC'!BB65","v":6.8},{"$f":"'DEC FEC'!BC65","v":6.65},{"$f":"'DEC FEC'!BD65","v":6.83},{"$f":"'DEC FEC'!BE65","v":6.61},{"$f":"'DEC FEC'!BF65","v":6.71},{"$f":"'DEC FEC'!BG65","v":6.4},{"$f":"'DEC FEC'!BH65","v":6.48},{"$f":"'DEC FEC'!BI65","v":6.46}]
["FEC (times)",{"$f":"'DEC FEC'!B66","v":"EMS"},3.97,4.09,-2.9339853300733409,-3.07,null,{"$f":"'DEC FEC'!H66","v":"EMS"},{"$f":"'DEC FEC'!I66","v":7.989584969422606},{"$f":"'DEC FEC'!J66","v":7.998003280057671},{"$f":"'DEC FEC'!K66","v":8.0135862358953496},{"$f":"'DEC FEC'!L66","v":8.0902148265339076},{"$f":"'DEC FEC'!M66","v":7.9317352119951021},{"$f":"'DEC FEC'!N66","v":7.8898974726652495},{"$f":"'DEC FEC'!O66","v":7.9701202672082747},{"$f":"'DEC FEC'!P66","v":7.5324465744051681},{"$f":"'DEC FEC'!Q66","v":7.4032640142705981},{"$f":"'DEC FEC'!R66","v":7.2349801227658341},{"$f":"'DEC FEC'!S66","v":7.1724966285722456},{"$f":"'DEC FEC'!T66","v":7.2642848345627797},{"$f":"'DEC FEC'!U66","v":7.7094280382470535},{"$f":"'DEC FEC'!V66","v":7.5714639384846558},{"$f":"'DEC FEC'!W66","v":7.4610975307629044},{"$f":"'DEC FEC'!X66","v":7.1430065384142649},{"$f":"'DEC FEC'!Y66","v":6.6857202252929318},{"$f":"'DEC FEC'!Z66","v":6.4272061206391138},{"$f":"'DEC FEC'!AA66","v":6.1948733088547332},{"$f":"'DEC FEC'!AB66","v":5.9304418011148936},{"$f":"'DEC FEC'!AC66","v":5.896730061680385},{"$f":"'DEC FEC'!AD66","v":6.07},{"$f":"'DEC FEC'!AE66","v":5.8853770000000001},{"$f":"'DEC FEC'!AF66","v":5.72},{"$f":"'DEC FEC'!AG66","v":5.37},{"$f":"'DEC FEC'!AH66","v":4.97},{"$f":"'DEC FEC'!AI66","v":4.97},{"$f":"'DEC FEC'!AJ66","v":4.7300000000000004},{"$f":"'DEC FEC'!AK66","v":4.3499999999999996},{"$f":"'DEC FEC'!AL66","v":4.54},{"$f":"'DEC FEC'!AM66","v":4.4800000000000004},{"$f":"'DEC FEC'!AN66","v":4.55},{"$f":"'DEC FEC'!AO66","v":4.57},{"$f":"'DEC FEC'!AP66","v":4.49},{"$f":"'DEC FEC'!AQ66","v":4.21},{"$f":"'DEC FEC'!AR66","v":4.307194},{"$f":"'DEC FEC'!AS66","v":4.47},{"$f":"'DEC FEC'!AT66","v":4.32},{"$f":"'DEC FEC'!AU66","v":4.42},{"$f":"'DEC FEC'!AV66","v":4.2670120000000002},{"$f":"'DEC FEC'!AW66","v":4.33},{"$f":"'DEC FEC'!AX66","v":4.3099999999999996},{"$f":"'DEC FEC'!AY66","v":4.1077000000000004},{"$f":"'DEC FEC'!AZ66","v":4.26},{"$f":"'DEC FEC'!BA66","v":3.92},{"$f":"'DEC FEC'!BB66","v":4.09},{"$f":"'DEC FEC'!BC66","v":4.18},{"$f":"'DEC FEC'!BD66","v":4},{"$f":"'DEC FEC'!BE66","v":4.0999999999999996},{"$f":"'DEC FEC'!BF66","v":3.97},{"$f":"'DEC FEC'!BG66","v":4.2699999999999996},{"$f":"'DEC FEC'!BH66","v":4.26},{"$f":"'DEC FEC'!BI66","v":4.45}]
["FEC (times)",{"$f":"'DEC FEC'!B67","v":"ETO"},5.86,5.73,2.2687609075043635,-5.8299999999999992,null,{"$f":"'DEC FEC'!H67","v":"ETO"},{"$f":"'DEC FEC'!I67","v":25.246430241842113},{"$f":"'DEC FEC'!J67","v":25.533183093336525},{"$f":"'DEC FEC'!K67","v":25.837701535843948},{"$f":"'DEC FEC'!L67","v":23.172414000289098},{"$f":"'DEC FEC'!M67","v":21.465040706306873},{"$f":"'DEC FEC'!N67","v":19.894215147705342},{"$f":"'DEC FEC'!O67","v":18.982513724459867},{"$f":"'DEC FEC'!P67","v":17.711665527051164},{"$f":"'DEC FEC'!Q67","v":17.050540744658448},{"$f":"'DEC FEC'!R67","v":16.776866209724524},{"$f":"'DEC FEC'!S67","v":15.856908068979639},{"$f":"'DEC FEC'!T67","v":14.550321049030368},{"$f":"'DEC FEC'!U67","v":13.80156559657382},{"$f":"'DEC FEC'!V67","v":13.393176453627156},{"$f":"'DEC FEC'!W67","v":14.069916417887878},{"$f":"'DEC FEC'!X67","v":16.090763155525256},{"$f":"'DEC FEC'!Y67","v":16.330011796158935},{"$f":"'DEC FEC'!Z67","v":16.296900092878587},{"$f":"'DEC FEC'!AA67","v":16.515822843721228},{"$f":"'DEC FEC'!AB67","v":14.47567107616694},{"$f":"'DEC FEC'!AC67","v":14.302072162923885},{"$f":"'DEC FEC'!AD67","v":13.54},{"$f":"'DEC FEC'!AE67","v":12.35},{"$f":"'DEC FEC'!AF67","v":12.72},{"$f":"'DEC FEC'!AG67","v":12.53},{"$f":"'DEC FEC'!AH67","v":12.22},{"$f":"'DEC FEC'!AI67","v":11.58},{"$f":"'DEC FEC'!AJ67","v":9.3699999999999992},{"$f":"'DEC FEC'!AK67","v":9.3800000000000008},{"$f":"'DEC FEC'!AL67","v":9.1999999999999993},{"$f":"'DEC FEC'!AM67","v":8.92},{"$f":"'DEC FEC'!AN67","v":7.9},{"$f":"'DEC FEC'!AO67","v":7.25},{"$f":"'DEC FEC'!AP67","v":7.08},{"$f":"'DEC FEC'!AQ67","v":8.17},{"$f":"'DEC FEC'!AR67","v":7.902196},{"$f":"'DEC FEC'!AS67","v":7.3},{"$f":"'DEC FEC'!AT67","v":7.22},{"$f":"'DEC FEC'!AU67","v":6.14},{"$f":"'DEC FEC'!AV67","v":6.1811049999999996},{"$f":"'DEC FEC'!AW67","v":6.34},{"$f":"'DEC FEC'!AX67","v":6.19},{"$f":"'DEC FEC'!AY67","v":6.24},{"$f":"'DEC FEC'!AZ67","v":5.93},{"$f":"'DEC FEC'!BA67","v":5.6},{"$f":"'DEC FEC'!BB67","v":5.73},{"$f":"'DEC FEC'!BC67","v":5.6},{"$f":"'DEC FEC'!BD67","v":5.73},{"$f":"'DEC FEC'!BE67","v":5.91},{"$f":"'DEC FEC'!BF67","v":5.86},{"$f":"'DEC FEC'!BG67","v":5.94},{"$f":"'DEC FEC'!BH67","v":6.35},{"$f":"'DEC FEC'!BI67","v":5.79}]
["FEC (times)",{"$f":"'DEC FEC'!B68","v":"ESS"},2.89,3.21,{"$f":"IFERROR(IF((C65/D65-1)*100<=-100,\"-\",IF((C65/D65-1)*100=0,\"-\",(C65/D65-1)*100)),\"-\")","v":-9.9688473520249126},-2.6999999999999997,null,{"$f":"'DEC FEC'!H68","v":"ESS"},{"$f":"'DEC FEC'!I68","v":7.1415005271882457},{"$f":"'DEC FEC'!J68","v":7.4463687352633565},{"$f":"'DEC FEC'!K68","v":7.7392909820962394},{"$f":"'DEC FEC'!L68","v":8.1064707145398085},{"$f":"'DEC FEC'!M68","v":8.9380254346359784},{"$f":"'DEC FEC'!N68","v":8.7147585171636699},{"$f":"'DEC FEC'!O68","v":8.6512294937187058},{"$f":"'DEC FEC'!P68","v":8.4566648973740239},{"$f":"'DEC FEC'!Q68","v":7.7590051869703975},{"$f":"'DEC FEC'!R68","v":7.363919710835523},{"$f":"'DEC FEC'!S68","v":7.1650990607034339},{"$f":"'DEC FEC'!T68","v":7.331008184071873},{"$f":"'DEC FEC'!U68","v":6.8961323804652368},{"$f":"'DEC FEC'!V68","v":7.2015841282228452},{"$f":"'DEC FEC'!W68","v":7.6679867637769998},{"$f":"'DEC FEC'!X68","v":7.9255875572069412},{"$f":"'DEC FEC'!Y68","v":8.4223785863434895},{"$f":"'DEC FEC'!Z68","v":8.1521126109247053},{"$f":"'DEC FEC'!AA68","v":7.5902080552228819},{"$f":"'DEC FEC'!AB68","v":6.5372549030079989},{"$f":"'DEC FEC'!AC68","v":5.5420749079337979},{"$f":"'DEC FEC'!AD68","v":5.15},{"$f":"'DEC FEC'!AE68","v":4.8904162910000002},{"$f":"'DEC FEC'!AF68","v":4.97},{"$f":"'DEC FEC'!AG68","v":5.0199999999999996},{"$f":"'DEC FEC'!AH68","v":4.95},{"$f":"'DEC FEC'!AI68","v":4.8},{"$f":"'DEC FEC'!AJ68","v":4.5999999999999996},{"$f":"'DEC FEC'!AK68","v":4.79},{"$f":"'DEC FEC'!AL68","v":4.82},{"$f":"'DEC FEC'!AM68","v":4.79},{"$f":"'DEC FEC'!AN68","v":4.4000000000000004},{"$f":"'DEC FEC'!AO68","v":4.1500000000000004},{"$f":"'DEC FEC'!AP68","v":4.05},{"$f":"'DEC FEC'!AQ68","v":4.16},{"$f":"'DEC FEC'!AR68","v":4.2928389999999998},{"$f":"'DEC FEC'!AS68","v":3.73},{"$f":"'DEC FEC'!AT68","v":3.98},{"$f":"'DEC FEC'!AU68","v":3.39},{"$f":"'DEC FEC'!AV68","v":3.4519840000000004},{"$f":"'DEC FEC'!AW68","v":3.496},{"$f":"'DEC FEC'!AX68","v":3.4},{"$f":"'DEC FEC'!AY68","v":3.43},{"$f":"'DEC FEC'!AZ68","v":3.41},{"$f":"'DEC FEC'!BA68","v":3.24},{"$f":"'DEC FEC'!BB68","v":3.21},{"$f":"'DEC FEC'!BC68","v":3.08},{"$f":"'DEC FEC'!BD68","v":3.02},{"$f":"'DEC FEC'!BE68","v":3.02},{"$f":"'DEC FEC'!BF68","v":2.89},{"$f":"'DEC FEC'!BG68","v":2.88},{"$f":"'DEC FEC'!BH68","v":2.88},{"$f":"'DEC FEC'!BI68","v":2.86}]
["FEC (times)",{"$f":"'DEC FEC'!B69","v":"ERO"},8.23,8.6,{"$f":"IFERROR(IF((C66/D66-1)*100<=-100,\"-\",IF((C66/D66-1)*100=0,\"-\",(C66/D66-1)*100)),\"-\")","v":-4.3023255813953387},-9.2399999999999984,null,{"$f":"'DEC FEC'!H69","v":"ERO"},{"$f":"'DEC FEC'!I69","v":27.8944345772472},{"$f":"'DEC FEC'!J69","v":26.913517265003598},{"$f":"'DEC FEC'!K69","v":25.988983906139602},{"$f":"'DEC FEC'!L69","v":26},{"$f":"'DEC FEC'!M69","v":27.735127330008801},{"$f":"'DEC FEC'!N69","v":29.456803943164498},{"$f":"'DEC FEC'!O69","v":31.462040644283},{"$f":"'DEC FEC'!P69","v":32.5},{"$f":"'DEC FEC'!Q69","v":30.6513554468122},{"$f":"'DEC FEC'!R69","v":27.021783332694699},{"$f":"'DEC FEC'!S69","v":24.5761261756059},{"$f":"'DEC FEC'!T69","v":24.5},{"$f":"'DEC FEC'!U69","v":26.281128060230799},{"$f":"'DEC FEC'!V69","v":27.799609322776501},{"$f":"'DEC FEC'!W69","v":29.126190178906},{"$f":"'DEC FEC'!X69","v":30.3},{"$f":"'DEC FEC'!Y69","v":28.178465049675999},{"$f":"'DEC FEC'!Z69","v":26.718369441847098},{"$f":"'DEC FEC'!AA69","v":24.064116667186401},{"$f":"'DEC FEC'!AB69","v":21.6},{"$f":"'DEC FEC'!AC69","v":21.498989015344399},{"$f":"'DEC FEC'!AD69","v":21.2596701296304},{"$f":"'DEC FEC'!AE69","v":21.0505632156754},{"$f":"'DEC FEC'!AF69","v":19.21},{"$f":"'DEC FEC'!AG69","v":17.53},{"$f":"'DEC FEC'!AH69","v":16.2},{"$f":"'DEC FEC'!AI69","v":15.98},{"$f":"'DEC FEC'!AJ69","v":16.690000000000001},{"$f":"'DEC FEC'!AK69","v":18.16},{"$f":"'DEC FEC'!AL69","v":20.11},{"$f":"'DEC FEC'!AM69","v":21.12},{"$f":"'DEC FEC'!AN69","v":23.4},{"$f":"'DEC FEC'!AO69","v":22.29},{"$f":"'DEC FEC'!AP69","v":21.29},{"$f":"'DEC FEC'!AQ69","v":18.989999999999998},{"$f":"'DEC FEC'!AR69","v":17.195024},{"$f":"'DEC FEC'!AS69","v":14.36},{"$f":"'DEC FEC'!AT69","v":13.99},{"$f":"'DEC FEC'!AU69","v":12.14},{"$f":"'DEC FEC'!AV69","v":11.408609999999999},{"$f":"'DEC FEC'!AW69","v":9.8699999999999992},{"$f":"'DEC FEC'!AX69","v":9.4600000000000009},{"$f":"'DEC FEC'!AY69","v":8.67},{"$f":"'DEC FEC'!AZ69","v":8.23},{"$f":"'DEC FEC'!BA69","v":8},{"$f":"'DEC FEC'!BB69","v":8.6},{"$f":"'DEC FEC'!BC69","v":8.4700000000000006},{"$f":"'DEC FEC'!BD69","v":8.1199999999999992},{"$f":"'DEC FEC'!BE69","v":8.18},{"$f":"'DEC FEC'!BF69","v":8.23},{"$f":"'DEC FEC'!BG69","v":8.2100000000000009},{"$f":"'DEC FEC'!BH69","v":7.8},{"$f":"'DEC FEC'!BI69","v":7.66}]
["FEC (times)",{"$f":"'DEC FEC'!B70","v":"EAC"},8.68,8.6999999999999993,{"$f":"IFERROR(IF((C67/D67-1)*100<=-100,\"-\",IF((C67/D67-1)*100=0,\"-\",(C67/D67-1)*100)),\"-\")","v":-0.22988505747125743},-24.18,null,{"$f":"'DEC FEC'!H70","v":"EAC"},{"$f":"'DEC FEC'!I70","v":45.520681743578997},{"$f":"'DEC FEC'!J70","v":47.147387494067203},{"$f":"'DEC FEC'!K70","v":50.963908737718803},{"$f":"'DEC FEC'!L70","v":55.3},{"$f":"'DEC FEC'!M70","v":58.376191381412298},{"$f":"'DEC FEC'!N70","v":59.945520540003301},{"$f":"'DEC FEC'!O70","v":53.460233888841799},{"$f":"'DEC FEC'!P70","v":47.5},{"$f":"'DEC FEC'!Q70","v":43.694533496612699},{"$f":"'DEC FEC'!R70","v":42.183656406553702},{"$f":"'DEC FEC'!S70","v":41.806386373420999},{"$f":"'DEC FEC'!T70","v":40.9},{"$f":"'DEC FEC'!U70","v":38.262523328400597},{"$f":"'DEC FEC'!V70","v":38.886783231788399},{"$f":"'DEC FEC'!W70","v":40.3982649314529},{"$f":"'DEC FEC'!X70","v":40.700000000000003},{"$f":"'DEC FEC'!Y70","v":42.557681552055101},{"$f":"'DEC FEC'!Z70","v":40.890794421485097},{"$f":"'DEC FEC'!AA70","v":41.235790910892902},{"$f":"'DEC FEC'!AB70","v":43.5},{"$f":"'DEC FEC'!AC70","v":43.872319173097502},{"$f":"'DEC FEC'!AD70","v":43.3149060179461},{"$f":"'DEC FEC'!AE70","v":40.628071934820703},{"$f":"'DEC FEC'!AF70","v":35.549999999999997},{"$f":"'DEC FEC'!AG70","v":33.51},{"$f":"'DEC FEC'!AH70","v":32.270000000000003},{"$f":"'DEC FEC'!AI70","v":31.86},{"$f":"'DEC FEC'!AJ70","v":31.12},{"$f":"'DEC FEC'!AK70","v":30.64},{"$f":"'DEC FEC'!AL70","v":30.06},{"$f":"'DEC FEC'!AM70","v":26.36},{"$f":"'DEC FEC'!AN70","v":23.8},{"$f":"'DEC FEC'!AO70","v":20.28},{"$f":"'DEC FEC'!AP70","v":17.829999999999998},{"$f":"'DEC FEC'!AQ70","v":17.11},{"$f":"'DEC FEC'!AR70","v":16.680395999999998},{"$f":"'DEC FEC'!AS70","v":13.42},{"$f":"'DEC FEC'!AT70","v":14.33},{"$f":"'DEC FEC'!AU70","v":11.86},{"$f":"'DEC FEC'!AV70","v":12.211824},{"$f":"'DEC FEC'!AW70","v":11.5},{"$f":"'DEC FEC'!AX70","v":11.39},{"$f":"'DEC FEC'!AY70","v":11.3},{"$f":"'DEC FEC'!AZ70","v":10},{"$f":"'DEC FEC'!BA70","v":8.9700000000000006},{"$f":"'DEC FEC'!BB70","v":8.6999999999999993},{"$f":"'DEC FEC'!BC70","v":8.49},{"$f":"'DEC FEC'!BD70","v":8.92},{"$f":"'DEC FEC'!BE70","v":9.0500000000000007},{"$f":"'DEC FEC'!BF70","v":8.68},{"$f":"'DEC FEC'!BG70","v":8.4600000000000009},{"$f":"'DEC FEC'!BH70","v":8.35},{"$f":"'DEC FEC'!BI70","v":8.0500000000000007}]
["FEC (times)","Total",0,0,"-",0,null,"Total",{"$f":"'DEC FEC'!I71","v":0},{"$f":"'DEC FEC'!J71","v":0},{"$f":"'DEC FEC'!K71","v":0},{"$f":"'DEC FEC'!L71","v":0},{"$f":"'DEC FEC'!M71","v":0},{"$f":"'DEC FEC'!N71","v":0},{"$f":"'DEC FEC'!O71","v":0},{"$f":"'DEC FEC'!P71","v":0},{"$f":"'DEC FEC'!Q71","v":0},{"$f":"'DEC FEC'!R71","v":0},{"$f":"'DEC FEC'!S71","v":0},{"$f":"'DEC FEC'!T71","v":0},{"$f":"'DEC FEC'!U71","v":0},{"$f":"'DEC FEC'!V71","v":0},{"$f":"'DEC FEC'!W71","v":0},{"$f":"'DEC FEC'!X71","v":0},{"$f":"'DEC FEC'!Y71","v":0},{"$f":"'DEC FEC'!Z71","v":0},{"$f":"'DEC FEC'!AA71","v":0},{"$f":"'DEC FEC'!AB71","v":0},{"$f":"'DEC FEC'!AC71","v":0},{"$f":"'DEC FEC'!AD71","v":0},{"$f":"'DEC FEC'!AE71","v":0},{"$f":"'DEC FEC'!AF71","v":0},{"$f":"'DEC FEC'!AG71","v":0},{"$f":"'DEC FEC'!AH71","v":0},{"$f":"'DEC FEC'!AI71","v":0},{"$f":"'DEC FEC'!AJ71","v":0},{"$f":"'DEC FEC'!AK71","v":0},{"$f":"'DEC FEC'!AL71","v":0},{"$f":"'DEC FEC'!AM71","v":0},{"$f":"'DEC FEC'!AN71","v":0},{"$f":"'DEC FEC'!AO71","v":0},{"$f":"'DEC FEC'!AP71","v":0},{"$f":"'DEC FEC'!AQ71","v":0},{"$f":"'DEC FEC'!AR71","v":0},{"$f":"'DEC FEC'!AS71","v":0},{"$f":"'DEC FEC'!AT71","v":0},{"$f":"'DEC FEC'!AU71","v":0},{"$f":"'DEC FEC'!AV71","v":0},{"$f":"'DEC FEC'!AW71","v":0},{"$f":"'DEC FEC'!AX71","v":0},{"$f":"'DEC FEC'!AY71","v":0},{"$f":"'DEC FEC'!AZ71","v":0},{"$f":"'DEC FEC'!BA71","v":0},{"$f":"'DEC FEC'!BB71","v":0},{"$f":"'DEC FEC'!BC71","v":0},{"$f":"'DEC FEC'!BD71","v":0},{"$f":"'DEC FEC'!BE71","v":0},{"$f":"'DEC FEC'!BF71","v":0},{"$f":"'DEC FEC'!BG71","v":0},{"$f":"'DEC FEC'!BH71","v":0},{"$f":"'DEC FEC'!BI71","v":0}]
["FEC (times)"]
["Limite FEC (times)","Limite FEC (times)"]
["Limite FEC (times)"]
["Limite FEC (times)"," ",{"$f":"$C$8","v":"2Q24"},{"$f":"$D$8","v":"2Q23"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1Q12"},"2Q12","3Q12","4Q12","1Q13","2Q13","3Q13","4Q13","1Q14","2Q14","3Q14","4Q14","1Q15","2Q15","3Q15","4Q15","1Q16","2Q16","3Q16","4Q16",{"$f":"AC$8","v":"1Q17"},"2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24",{"$f":"BG$8","v":"3Q24"},{"$f":"BH$8","v":"4Q24"},{"$f":"BI$8","v":"1Q25"}]
["Limite FEC (times)",null,null,null,null,null,null,"Valores em  "]
["Limite FEC (times)"]
["Limite FEC (times)"]
["Limite FEC (times)",{"$f":"'DEC FEC'!B79","v":"EMG"},{"$f":"INDEX($H$72:$DC$88,MATCH($B76,$H$72:$H$88,0),MATCH(C$12,$H$72:$DC$72,0),1)","v":""},"",{"$f":"IFERROR(IF((C76/D76-1)*100<=-100,\"-\",IF((C76/D76-1)*100=0,\"-\",(C76/D76-1)*100)),\"-\")","v":"-"},null,null,{"$f":"'DEC FEC'!H79","v":"EMG"},{"$f":"'DEC FEC'!I79","v":11.76},{"$f":"'DEC FEC'!J79","v":11.76},{"$f":"'DEC FEC'!K79","v":11.76},{"$f":"'DEC FEC'!L79","v":11.76},{"$f":"'DEC FEC'!M79","v":11.53},{"$f":"'DEC FEC'!N79","v":11.53},{"$f":"'DEC FEC'!O79","v":11.53},{"$f":"'DEC FEC'!P79","v":11.53},{"$f":"'DEC FEC'!Q79","v":10.89},{"$f":"'DEC FEC'!R79","v":10.89},{"$f":"'DEC FEC'!S79","v":10.89},{"$f":"'DEC FEC'!T79","v":10.89},{"$f":"'DEC FEC'!U79","v":10.09},{"$f":"'DEC FEC'!V79","v":10.09},{"$f":"'DEC FEC'!W79","v":10.09},{"$f":"'DEC FEC'!X79","v":10.09},{"$f":"'DEC FEC'!Y79","v":9.44},{"$f":"'DEC FEC'!Z79","v":9.44},{"$f":"'DEC FEC'!AA79","v":9.44},{"$f":"'DEC FEC'!AB79","v":9.44},{"$f":"'DEC FEC'!AC79","v":9.35},{"$f":"'DEC FEC'!AD79","v":9.35},{"$f":"'DEC FEC'!AE79","v":9.35},{"$f":"'DEC FEC'!AF79","v":9.36},{"$f":"'DEC FEC'!AG79","v":8.91},{"$f":"'DEC FEC'!AH79","v":8.91},{"$f":"'DEC FEC'!AI79","v":8.91},{"$f":"'DEC FEC'!AJ79","v":8.91},{"$f":"'DEC FEC'!AK79","v":8.5500000000000007},{"$f":"'DEC FEC'!AL79","v":8.5500000000000007},{"$f":"'DEC FEC'!AM79","v":8.5500000000000007},{"$f":"'DEC FEC'!AN79","v":8.5500000000000007},{"$f":"'DEC FEC'!AO79","v":8.2799999999999994},{"$f":"'DEC FEC'!AP79","v":8.2799999999999994},{"$f":"'DEC FEC'!AQ79","v":8.2799999999999994},{"$f":"'DEC FEC'!AR79","v":8.2799999999999994},{"$f":"'DEC FEC'!AS79","v":7.81},{"$f":"'DEC FEC'!AT79","v":7.81},{"$f":"'DEC FEC'!AU79","v":7.81},{"$f":"'DEC FEC'!AV79","v":7.8066700000000004},{"$f":"'DEC FEC'!AW79","v":7.8},{"$f":"'DEC FEC'!AX79","v":7.8},{"$f":"'DEC FEC'!AY79","v":7.81},{"$f":"'DEC FEC'!AZ79","v":0},{"$f":"'DEC FEC'!BA79","v":0},{"$f":"'DEC FEC'!BB79","v":""},{"$f":"'DEC FEC'!BC79","v":""},{"$f":"'DEC FEC'!BD79","v":""},{"$f":"'DEC FEC'!BE79","v":""},{"$f":"'DEC FEC'!BF79","v":""},{"$f":"'DEC FEC'!BG79","v":""},{"$f":"'DEC FEC'!BH79","v":""},{"$f":"'DEC FEC'!BI79","v":""}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B80","v":"ENF"},"","","-",null,null,{"$f":"'DEC FEC'!H80","v":"ENF"},{"$f":"'DEC FEC'!I80","v":11.85},{"$f":"'DEC FEC'!J80","v":11.85},{"$f":"'DEC FEC'!K80","v":11.85},{"$f":"'DEC FEC'!L80","v":11.85},{"$f":"'DEC FEC'!M80","v":11.6},{"$f":"'DEC FEC'!N80","v":11.6},{"$f":"'DEC FEC'!O80","v":11.6},{"$f":"'DEC FEC'!P80","v":11.6},{"$f":"'DEC FEC'!Q80","v":11.33},{"$f":"'DEC FEC'!R80","v":11.33},{"$f":"'DEC FEC'!S80","v":11.33},{"$f":"'DEC FEC'!T80","v":11.33},{"$f":"'DEC FEC'!U80","v":11.27},{"$f":"'DEC FEC'!V80","v":11.27},{"$f":"'DEC FEC'!W80","v":11.27},{"$f":"'DEC FEC'!X80","v":11.27},{"$f":"'DEC FEC'!Y80","v":10.32},{"$f":"'DEC FEC'!Z80","v":10.32},{"$f":"'DEC FEC'!AA80","v":10.32},{"$f":"'DEC FEC'!AB80","v":10.32},{"$f":"'DEC FEC'!AC80","v":9.8000000000000007},{"$f":"'DEC FEC'!AD80","v":9.8000000000000007},{"$f":"'DEC FEC'!AE80","v":9.8000000000000007},{"$f":"'DEC FEC'!AF80","v":9.84},{"$f":"'DEC FEC'!AG80","v":9.44},{"$f":"'DEC FEC'!AH80","v":9.44},{"$f":"'DEC FEC'!AI80","v":9.44},{"$f":"'DEC FEC'!AJ80","v":9.48},{"$f":"'DEC FEC'!AK80","v":8.91},{"$f":"'DEC FEC'!AL80","v":8.91},{"$f":"'DEC FEC'!AM80","v":8.91},{"$f":"'DEC FEC'!AN80","v":8.91},{"$f":"'DEC FEC'!AO80","v":8.32},{"$f":"'DEC FEC'!AP80","v":8.32},{"$f":"'DEC FEC'!AQ80","v":8.33},{"$f":"'DEC FEC'!AR80","v":8.33},{"$f":"'DEC FEC'!AS80","v":7.74},{"$f":"'DEC FEC'!AT80","v":7.74},{"$f":"'DEC FEC'!AU80","v":7.74},{"$f":"'DEC FEC'!AV80","v":7.7447160000000004},{"$f":"'DEC FEC'!AW80","v":7.65},{"$f":"'DEC FEC'!AX80","v":7.65},{"$f":"'DEC FEC'!AY80","v":7.65},{"$f":"'DEC FEC'!AZ80","v":0},{"$f":"'DEC FEC'!BA80","v":0},{"$f":"'DEC FEC'!BB80","v":""},{"$f":"'DEC FEC'!BC80","v":""},{"$f":"'DEC FEC'!BD80","v":""},{"$f":"'DEC FEC'!BE80","v":""},{"$f":"'DEC FEC'!BF80","v":""},{"$f":"'DEC FEC'!BG80","v":""},{"$f":"'DEC FEC'!BH80","v":""},{"$f":"'DEC FEC'!BI80","v":""}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B81","v":"EMR"},6.91,7.21,{"$f":"IFERROR(IF((C78/D78-1)*100<=-100,\"-\",IF((C78/D78-1)*100=0,\"-\",(C78/D78-1)*100)),\"-\")","v":-4.1608876560332853},null,null,{"$f":"'DEC FEC'!H81","v":"EMR"},{"$f":"'DEC FEC'!I81","v":0},{"$f":"'DEC FEC'!J81","v":0},{"$f":"'DEC FEC'!K81","v":0},{"$f":"'DEC FEC'!L81","v":0},{"$f":"'DEC FEC'!M81","v":0},{"$f":"'DEC FEC'!N81","v":0},{"$f":"'DEC FEC'!O81","v":0},{"$f":"'DEC FEC'!P81","v":0},{"$f":"'DEC FEC'!Q81","v":0},{"$f":"'DEC FEC'!R81","v":0},{"$f":"'DEC FEC'!S81","v":0},{"$f":"'DEC FEC'!T81","v":0},{"$f":"'DEC FEC'!U81","v":0},{"$f":"'DEC FEC'!V81","v":0},{"$f":"'DEC FEC'!W81","v":0},{"$f":"'DEC FEC'!X81","v":0},{"$f":"'DEC FEC'!Y81","v":0},{"$f":"'DEC FEC'!Z81","v":0},{"$f":"'DEC FEC'!AA81","v":0},{"$f":"'DEC FEC'!AB81","v":0},{"$f":"'DEC FEC'!AC81","v":0},{"$f":"'DEC FEC'!AD81","v":0},{"$f":"'DEC FEC'!AE81","v":0},{"$f":"'DEC FEC'!AF81","v":0},{"$f":"'DEC FEC'!AG81","v":0},{"$f":"'DEC FEC'!AH81","v":0},{"$f":"'DEC FEC'!AI81","v":0},{"$f":"'DEC FEC'!AJ81","v":0},{"$f":"'DEC FEC'!AK81","v":0},{"$f":"'DEC FEC'!AL81","v":0},{"$f":"'DEC FEC'!AM81","v":0},{"$f":"'DEC FEC'!AN81","v":0},{"$f":"'DEC FEC'!AO81","v":0},{"$f":"'DEC FEC'!AP81","v":0},{"$f":"'DEC FEC'!AQ81","v":0},{"$f":"'DEC FEC'!AR81","v":0},{"$f":"'DEC FEC'!AS81","v":0},{"$f":"'DEC FEC'!AT81","v":0},{"$f":"'DEC FEC'!AU81","v":0},{"$f":"'DEC FEC'!AV81","v":0},{"$f":"'DEC FEC'!AW81","v":0},{"$f":"'DEC FEC'!AX81","v":0},{"$f":"'DEC FEC'!AY81","v":0},{"$f":"'DEC FEC'!AZ81","v":4.32},{"$f":"'DEC FEC'!BA81","v":7.21},{"$f":"'DEC FEC'!BB81","v":7.21},{"$f":"'DEC FEC'!BC81","v":7.21},{"$f":"'DEC FEC'!BD81","v":7.21},{"$f":"'DEC FEC'!BE81","v":6.91},{"$f":"'DEC FEC'!BF81","v":6.91},{"$f":"'DEC FEC'!BG81","v":6.91},{"$f":"'DEC FEC'!BH81","v":6.91},{"$f":"'DEC FEC'!BI81","v":6.67}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B82","v":"ESE"},7.02,7,0.28571428571428914,null,null,{"$f":"'DEC FEC'!H82","v":"ESE"},{"$f":"'DEC FEC'!I82","v":13.23},{"$f":"'DEC FEC'!J82","v":13.23},{"$f":"'DEC FEC'!K82","v":13.23},{"$f":"'DEC FEC'!L82","v":13.23},{"$f":"'DEC FEC'!M82","v":12.04},{"$f":"'DEC FEC'!N82","v":12.04},{"$f":"'DEC FEC'!O82","v":12.04},{"$f":"'DEC FEC'!P82","v":12.04},{"$f":"'DEC FEC'!Q82","v":11.69},{"$f":"'DEC FEC'!R82","v":11.69},{"$f":"'DEC FEC'!S82","v":11.69},{"$f":"'DEC FEC'!T82","v":11.69},{"$f":"'DEC FEC'!U82","v":10.81},{"$f":"'DEC FEC'!V82","v":10.81},{"$f":"'DEC FEC'!W82","v":10.81},{"$f":"'DEC FEC'!X82","v":10.81},{"$f":"'DEC FEC'!Y82","v":10.23},{"$f":"'DEC FEC'!Z82","v":10.23},{"$f":"'DEC FEC'!AA82","v":10.23},{"$f":"'DEC FEC'!AB82","v":10.23},{"$f":"'DEC FEC'!AC82","v":9.2899999999999991},{"$f":"'DEC FEC'!AD82","v":9.2899999999999991},{"$f":"'DEC FEC'!AE82","v":9.2899999999999991},{"$f":"'DEC FEC'!AF82","v":9.3000000000000007},{"$f":"'DEC FEC'!AG82","v":8.8699999999999992},{"$f":"'DEC FEC'!AH82","v":8.8699999999999992},{"$f":"'DEC FEC'!AI82","v":8.8699999999999992},{"$f":"'DEC FEC'!AJ82","v":8.8800000000000008},{"$f":"'DEC FEC'!AK82","v":8.7899999999999991},{"$f":"'DEC FEC'!AL82","v":8.7899999999999991},{"$f":"'DEC FEC'!AM82","v":8.7899999999999991},{"$f":"'DEC FEC'!AN82","v":8.7899999999999991},{"$f":"'DEC FEC'!AO82","v":8.11},{"$f":"'DEC FEC'!AP82","v":8.11},{"$f":"'DEC FEC'!AQ82","v":8.11},{"$f":"'DEC FEC'!AR82","v":8.11},{"$f":"'DEC FEC'!AS82","v":7.89},{"$f":"'DEC FEC'!AT82","v":7.89},{"$f":"'DEC FEC'!AU82","v":7.89},{"$f":"'DEC FEC'!AV82","v":7.8883659999999995},{"$f":"'DEC FEC'!AW82","v":7.6},{"$f":"'DEC FEC'!AX82","v":7.6},{"$f":"'DEC FEC'!AY82","v":7.6},{"$f":"'DEC FEC'!AZ82","v":7.6},{"$f":"'DEC FEC'!BA82","v":7},{"$f":"'DEC FEC'!BB82","v":7},{"$f":"'DEC FEC'!BC82","v":7.01},{"$f":"'DEC FEC'!BD82","v":7.01},{"$f":"'DEC FEC'!BE82","v":7.02},{"$f":"'DEC FEC'!BF82","v":7.02},{"$f":"'DEC FEC'!BG82","v":7.02},{"$f":"'DEC FEC'!BH82","v":7.02},{"$f":"'DEC FEC'!BI82","v":6.42}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B83","v":"EBO"},"","","-",null,null,{"$f":"'DEC FEC'!H83","v":"EBO"},{"$f":"'DEC FEC'!I83","v":13.41},{"$f":"'DEC FEC'!J83","v":13.41},{"$f":"'DEC FEC'!K83","v":13.41},{"$f":"'DEC FEC'!L83","v":13.41},{"$f":"'DEC FEC'!M83","v":12.01},{"$f":"'DEC FEC'!N83","v":12.01},{"$f":"'DEC FEC'!O83","v":12.01},{"$f":"'DEC FEC'!P83","v":12.01},{"$f":"'DEC FEC'!Q83","v":12.05},{"$f":"'DEC FEC'!R83","v":12.05},{"$f":"'DEC FEC'!S83","v":12.05},{"$f":"'DEC FEC'!T83","v":12.05},{"$f":"'DEC FEC'!U83","v":11.39},{"$f":"'DEC FEC'!V83","v":11.39},{"$f":"'DEC FEC'!W83","v":11.39},{"$f":"'DEC FEC'!X83","v":11.39},{"$f":"'DEC FEC'!Y83","v":10.56},{"$f":"'DEC FEC'!Z83","v":10.56},{"$f":"'DEC FEC'!AA83","v":10.56},{"$f":"'DEC FEC'!AB83","v":10.56},{"$f":"'DEC FEC'!AC83","v":9.91},{"$f":"'DEC FEC'!AD83","v":9.91},{"$f":"'DEC FEC'!AE83","v":9.91},{"$f":"'DEC FEC'!AF83","v":9.91},{"$f":"'DEC FEC'!AG83","v":9.84},{"$f":"'DEC FEC'!AH83","v":9.84},{"$f":"'DEC FEC'!AI83","v":9.84},{"$f":"'DEC FEC'!AJ83","v":9.84},{"$f":"'DEC FEC'!AK83","v":8.9600000000000009},{"$f":"'DEC FEC'!AL83","v":8.9600000000000009},{"$f":"'DEC FEC'!AM83","v":8.9600000000000009},{"$f":"'DEC FEC'!AN83","v":8.9600000000000009},{"$f":"'DEC FEC'!AO83","v":8.86},{"$f":"'DEC FEC'!AP83","v":8.86},{"$f":"'DEC FEC'!AQ83","v":8.8699999999999992},{"$f":"'DEC FEC'!AR83","v":8.86},{"$f":"'DEC FEC'!AS83","v":8.49},{"$f":"'DEC FEC'!AT83","v":8.49},{"$f":"'DEC FEC'!AU83","v":8.49},{"$f":"'DEC FEC'!AV83","v":8.4909730000000003},{"$f":"'DEC FEC'!AW83","v":8.35},{"$f":"'DEC FEC'!AX83","v":8.36},{"$f":"'DEC FEC'!AY83","v":8.3699999999999992},{"$f":"'DEC FEC'!AZ83","v":8.3699999999999992},{"$f":"'DEC FEC'!BA83","v":7.63},{"$f":"'DEC FEC'!BB83","v":""},{"$f":"'DEC FEC'!BC83","v":""},{"$f":"'DEC FEC'!BD83","v":""},{"$f":"'DEC FEC'!BE83","v":""},{"$f":"'DEC FEC'!BF83","v":""},{"$f":"'DEC FEC'!BG83","v":""},{"$f":"'DEC FEC'!BH83","v":""},{"$f":"'DEC FEC'!BI83","v":""}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B84","v":"EPB (sem EBO)"},7.54,7.96,-5.2763819095477338,null,null,{"$f":"'DEC FEC'!H84","v":"EPB (sem EBO)"},{"$f":"'DEC FEC'!I84","v":18.190000000000001},{"$f":"'DEC FEC'!J84","v":18.190000000000001},{"$f":"'DEC FEC'!K84","v":18.190000000000001},{"$f":"'DEC FEC'!L84","v":18.190000000000001},{"$f":"'DEC FEC'!M84","v":16.78},{"$f":"'DEC FEC'!N84","v":16.78},{"$f":"'DEC FEC'!O84","v":16.78},{"$f":"'DEC FEC'!P84","v":16.78},{"$f":"'DEC FEC'!Q84","v":15.43},{"$f":"'DEC FEC'!R84","v":15.43},{"$f":"'DEC FEC'!S84","v":15.43},{"$f":"'DEC FEC'!T84","v":15.43},{"$f":"'DEC FEC'!U84","v":13.94},{"$f":"'DEC FEC'!V84","v":13.94},{"$f":"'DEC FEC'!W84","v":13.94},{"$f":"'DEC FEC'!X84","v":13.94},{"$f":"'DEC FEC'!Y84","v":12.44},{"$f":"'DEC FEC'!Z84","v":12.44},{"$f":"'DEC FEC'!AA84","v":12.44},{"$f":"'DEC FEC'!AB84","v":12.44},{"$f":"'DEC FEC'!AC84","v":11.17},{"$f":"'DEC FEC'!AD84","v":11.17},{"$f":"'DEC FEC'!AE84","v":11.17},{"$f":"'DEC FEC'!AF84","v":11.16},{"$f":"'DEC FEC'!AG84","v":10.65},{"$f":"'DEC FEC'!AH84","v":10.65},{"$f":"'DEC FEC'!AI84","v":10.65},{"$f":"'DEC FEC'!AJ84","v":10.64},{"$f":"'DEC FEC'!AK84","v":10.08},{"$f":"'DEC FEC'!AL84","v":10.08},{"$f":"'DEC FEC'!AM84","v":10.07},{"$f":"'DEC FEC'!AN84","v":10.07},{"$f":"'DEC FEC'!AO84","v":9.5},{"$f":"'DEC FEC'!AP84","v":9.5},{"$f":"'DEC FEC'!AQ84","v":9.5},{"$f":"'DEC FEC'!AR84","v":9.5},{"$f":"'DEC FEC'!AS84","v":8.9700000000000006},{"$f":"'DEC FEC'!AT84","v":8.9700000000000006},{"$f":"'DEC FEC'!AU84","v":8.9700000000000006},{"$f":"'DEC FEC'!AV84","v":8.9728680000000001},{"$f":"'DEC FEC'!AW84","v":8.56},{"$f":"'DEC FEC'!AX84","v":8.57},{"$f":"'DEC FEC'!AY84","v":8.57},{"$f":"'DEC FEC'!AZ84","v":8.57},{"$f":"'DEC FEC'!BA84","v":7.96},{"$f":"'DEC FEC'!BB85","v":7.96},{"$f":"'DEC FEC'!BC85","v":7.96},{"$f":"'DEC FEC'!BD85","v":7.96},{"$f":"'DEC FEC'!BE85","v":7.54},{"$f":"'DEC FEC'!BF85","v":7.54},{"$f":"'DEC FEC'!BG85","v":7.54},{"$f":"'DEC FEC'!BH85","v":7.54},{"$f":"'DEC FEC'!BI85","v":6.91}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B86","v":"EMT"},12.63,13.47,-6.2360801781737196,null,null,{"$f":"'DEC FEC'!H86","v":"EMT"},{"$f":"'DEC FEC'!I86","v":24.57},{"$f":"'DEC FEC'!J86","v":24.57},{"$f":"'DEC FEC'!K86","v":24.57},{"$f":"'DEC FEC'!L86","v":24.57},{"$f":"'DEC FEC'!M86","v":22.59},{"$f":"'DEC FEC'!N86","v":22.59},{"$f":"'DEC FEC'!O86","v":22.59},{"$f":"'DEC FEC'!P86","v":22.59},{"$f":"'DEC FEC'!Q86","v":22.33},{"$f":"'DEC FEC'!R86","v":22.33},{"$f":"'DEC FEC'!S86","v":22.33},{"$f":"'DEC FEC'!T86","v":22.33},{"$f":"'DEC FEC'!U86","v":21.67},{"$f":"'DEC FEC'!V86","v":21.67},{"$f":"'DEC FEC'!W86","v":21.67},{"$f":"'DEC FEC'!X86","v":21.67},{"$f":"'DEC FEC'!Y86","v":20.93},{"$f":"'DEC FEC'!Z86","v":20.93},{"$f":"'DEC FEC'!AA86","v":20.93},{"$f":"'DEC FEC'!AB86","v":20.93},{"$f":"'DEC FEC'!AC86","v":19.809999999999999},{"$f":"'DEC FEC'!AD86","v":19.809999999999999},{"$f":"'DEC FEC'!AE86","v":19.809999999999999},{"$f":"'DEC FEC'!AF86","v":19.850000000000001},{"$f":"'DEC FEC'!AG86","v":18.97},{"$f":"'DEC FEC'!AH86","v":18.97},{"$f":"'DEC FEC'!AI86","v":18.97},{"$f":"'DEC FEC'!AJ86","v":19.05},{"$f":"'DEC FEC'!AK86","v":18.07},{"$f":"'DEC FEC'!AL86","v":18.059999999999999},{"$f":"'DEC FEC'!AM86","v":18.07},{"$f":"'DEC FEC'!AN86","v":18.07},{"$f":"'DEC FEC'!AO86","v":17},{"$f":"'DEC FEC'!AP86","v":17.02},{"$f":"'DEC FEC'!AQ86","v":17.03},{"$f":"'DEC FEC'!AR86","v":17.05},{"$f":"'DEC FEC'!AS86","v":15.86},{"$f":"'DEC FEC'!AT86","v":15.86},{"$f":"'DEC FEC'!AU86","v":15.86},{"$f":"'DEC FEC'!AV86","v":15.85989},{"$f":"'DEC FEC'!AW86","v":14.89},{"$f":"'DEC FEC'!AX86","v":14.89},{"$f":"'DEC FEC'!AY86","v":14.89},{"$f":"'DEC FEC'!AZ86","v":14.9},{"$f":"'DEC FEC'!BA86","v":13.47},{"$f":"'DEC FEC'!BB86","v":13.47},{"$f":"'DEC FEC'!BC86","v":13.46},{"$f":"'DEC FEC'!BD86","v":13.46},{"$f":"'DEC FEC'!BE86","v":12.63},{"$f":"'DEC FEC'!BF86","v":12.63},{"$f":"'DEC FEC'!BG86","v":12.63},{"$f":"'DEC FEC'!BH86","v":12.63},{"$f":"'DEC FEC'!BI86","v":11.63}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B87","v":"EMS"},7.04,7.1,-0.84507042253521014,null,null,{"$f":"'DEC FEC'!H87","v":"EMS"},{"$f":"'DEC FEC'!I87","v":12},{"$f":"'DEC FEC'!J87","v":12},{"$f":"'DEC FEC'!K87","v":12},{"$f":"'DEC FEC'!L87","v":12},{"$f":"'DEC FEC'!M87","v":11.45},{"$f":"'DEC FEC'!N87","v":11.45},{"$f":"'DEC FEC'!O87","v":11.45},{"$f":"'DEC FEC'!P87","v":11.45},{"$f":"'DEC FEC'!Q87","v":11.11},{"$f":"'DEC FEC'!R87","v":11.11},{"$f":"'DEC FEC'!S87","v":11.11},{"$f":"'DEC FEC'!T87","v":11.11},{"$f":"'DEC FEC'!U87","v":10.47},{"$f":"'DEC FEC'!V87","v":10.47},{"$f":"'DEC FEC'!W87","v":10.47},{"$f":"'DEC FEC'!X87","v":10.47},{"$f":"'DEC FEC'!Y87","v":9.76},{"$f":"'DEC FEC'!Z87","v":9.76},{"$f":"'DEC FEC'!AA87","v":9.76},{"$f":"'DEC FEC'!AB87","v":9.76},{"$f":"'DEC FEC'!AC87","v":9.23},{"$f":"'DEC FEC'!AD87","v":9.23},{"$f":"'DEC FEC'!AE87","v":9.23},{"$f":"'DEC FEC'!AF87","v":9.2200000000000006},{"$f":"'DEC FEC'!AG87","v":8.6300000000000008},{"$f":"'DEC FEC'!AH87","v":8.6300000000000008},{"$f":"'DEC FEC'!AI87","v":8.6300000000000008},{"$f":"'DEC FEC'!AJ87","v":8.6199999999999992},{"$f":"'DEC FEC'!AK87","v":8.59},{"$f":"'DEC FEC'!AL87","v":8.59},{"$f":"'DEC FEC'!AM87","v":8.59},{"$f":"'DEC FEC'!AN87","v":8.59},{"$f":"'DEC FEC'!AO87","v":8.17},{"$f":"'DEC FEC'!AP87","v":8.17},{"$f":"'DEC FEC'!AQ87","v":8.17},{"$f":"'DEC FEC'!AR87","v":8.16},{"$f":"'DEC FEC'!AS87","v":7.72},{"$f":"'DEC FEC'!AT87","v":7.72},{"$f":"'DEC FEC'!AU87","v":7.72},{"$f":"'DEC FEC'!AV87","v":7.7250079999999999},{"$f":"'DEC FEC'!AW87","v":7.53},{"$f":"'DEC FEC'!AX87","v":7.53},{"$f":"'DEC FEC'!AY87","v":7.53},{"$f":"'DEC FEC'!AZ87","v":7.52},{"$f":"'DEC FEC'!BA87","v":7.1},{"$f":"'DEC FEC'!BB87","v":7.1},{"$f":"'DEC FEC'!BC87","v":7.1},{"$f":"'DEC FEC'!BD87","v":7.1},{"$f":"'DEC FEC'!BE87","v":7.04},{"$f":"'DEC FEC'!BF87","v":7.04},{"$f":"'DEC FEC'!BG87","v":7.04},{"$f":"'DEC FEC'!BH87","v":7.04},{"$f":"'DEC FEC'!BI87","v":6.43}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B88","v":"ETO"},11.69,12.72,-8.0974842767295723,null,null,{"$f":"'DEC FEC'!H88","v":"ETO"},{"$f":"'DEC FEC'!I88","v":28.47},{"$f":"'DEC FEC'!J88","v":28.47},{"$f":"'DEC FEC'!K88","v":28.47},{"$f":"'DEC FEC'!L88","v":28.47},{"$f":"'DEC FEC'!M88","v":26.89},{"$f":"'DEC FEC'!N88","v":26.89},{"$f":"'DEC FEC'!O88","v":26.89},{"$f":"'DEC FEC'!P88","v":26.89},{"$f":"'DEC FEC'!Q88","v":24.64},{"$f":"'DEC FEC'!R88","v":24.64},{"$f":"'DEC FEC'!S88","v":24.64},{"$f":"'DEC FEC'!T88","v":24.64},{"$f":"'DEC FEC'!U88","v":22.53},{"$f":"'DEC FEC'!V88","v":22.53},{"$f":"'DEC FEC'!W88","v":22.53},{"$f":"'DEC FEC'!X88","v":22.53},{"$f":"'DEC FEC'!Y88","v":20.49},{"$f":"'DEC FEC'!Z88","v":20.49},{"$f":"'DEC FEC'!AA88","v":20.49},{"$f":"'DEC FEC'!AB88","v":20.49},{"$f":"'DEC FEC'!AC88","v":19.48},{"$f":"'DEC FEC'!AD88","v":19.48},{"$f":"'DEC FEC'!AE88","v":19.48},{"$f":"'DEC FEC'!AF88","v":19.329999999999998},{"$f":"'DEC FEC'!AG88","v":17.989999999999998},{"$f":"'DEC FEC'!AH88","v":17.989999999999998},{"$f":"'DEC FEC'!AI88","v":17.989999999999998},{"$f":"'DEC FEC'!AJ88","v":18.010000000000002},{"$f":"'DEC FEC'!AK88","v":16.75},{"$f":"'DEC FEC'!AL88","v":16.75},{"$f":"'DEC FEC'!AM88","v":16.75},{"$f":"'DEC FEC'!AN88","v":16.75},{"$f":"'DEC FEC'!AO88","v":15.66},{"$f":"'DEC FEC'!AP88","v":15.65},{"$f":"'DEC FEC'!AQ88","v":15.66},{"$f":"'DEC FEC'!AR88","v":15.67},{"$f":"'DEC FEC'!AS88","v":14.88},{"$f":"'DEC FEC'!AT88","v":14.88},{"$f":"'DEC FEC'!AU88","v":14.88},{"$f":"'DEC FEC'!AV88","v":14.879612},{"$f":"'DEC FEC'!AW88","v":13.79},{"$f":"'DEC FEC'!AX88","v":13.77},{"$f":"'DEC FEC'!AY88","v":13.77},{"$f":"'DEC FEC'!AZ88","v":13.77},{"$f":"'DEC FEC'!BA88","v":12.72},{"$f":"'DEC FEC'!BB88","v":12.72},{"$f":"'DEC FEC'!BC88","v":12.72},{"$f":"'DEC FEC'!BD88","v":12.72},{"$f":"'DEC FEC'!BE88","v":11.69},{"$f":"'DEC FEC'!BF88","v":11.69},{"$f":"'DEC FEC'!BG88","v":11.69},{"$f":"'DEC FEC'!BH88","v":11.69},{"$f":"'DEC FEC'!BI88","v":10.29}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B89","v":"ESS"},5.59,6.05,{"$f":"IFERROR(IF((C85/D85-1)*100<=-100,\"-\",IF((C85/D85-1)*100=0,\"-\",(C85/D85-1)*100)),\"-\")","v":-7.60330578512397},null,null,{"$f":"'DEC FEC'!H89","v":"ESS"},{"$f":"'DEC FEC'!I89","v":11.501747860818464},{"$f":"'DEC FEC'!J89","v":11.501747860818464},{"$f":"'DEC FEC'!K89","v":11.501747860818464},{"$f":"'DEC FEC'!L89","v":11.501747860818464},{"$f":"'DEC FEC'!M89","v":11.262165049452886},{"$f":"'DEC FEC'!N89","v":11.262165049452886},{"$f":"'DEC FEC'!O89","v":11.262165049452886},{"$f":"'DEC FEC'!P89","v":11.262165049452886},{"$f":"'DEC FEC'!Q89","v":10.574889313855339},{"$f":"'DEC FEC'!R89","v":10.574889313855339},{"$f":"'DEC FEC'!S89","v":10.574889313855339},{"$f":"'DEC FEC'!T89","v":10.574889313855339},{"$f":"'DEC FEC'!U89","v":9.8199899423773473},{"$f":"'DEC FEC'!V89","v":9.8199899423773473},{"$f":"'DEC FEC'!W89","v":9.8199899423773473},{"$f":"'DEC FEC'!X89","v":9.8199899423773473},{"$f":"'DEC FEC'!Y89","v":9.2131633451453609},{"$f":"'DEC FEC'!Z89","v":9.2131633451453609},{"$f":"'DEC FEC'!AA89","v":9.2131633451453609},{"$f":"'DEC FEC'!AB89","v":9.2131633451453609},{"$f":"'DEC FEC'!AC89","v":8.76},{"$f":"'DEC FEC'!AD89","v":8.77},{"$f":"'DEC FEC'!AE89","v":8.77},{"$f":"'DEC FEC'!AF89","v":8.77},{"$f":"'DEC FEC'!AG89","v":8.25},{"$f":"'DEC FEC'!AH89","v":8.25},{"$f":"'DEC FEC'!AI89","v":8.25},{"$f":"'DEC FEC'!AJ89","v":8.27},{"$f":"'DEC FEC'!AK89","v":7.65},{"$f":"'DEC FEC'!AL89","v":7.65},{"$f":"'DEC FEC'!AM89","v":7.65},{"$f":"'DEC FEC'!AN89","v":7.65},{"$f":"'DEC FEC'!AO89","v":7.24},{"$f":"'DEC FEC'!AP89","v":7.24},{"$f":"'DEC FEC'!AQ89","v":7.24},{"$f":"'DEC FEC'!AR89","v":7.25},{"$f":"'DEC FEC'!AS89","v":6.56},{"$f":"'DEC FEC'!AT89","v":6.56},{"$f":"'DEC FEC'!AU89","v":6.56},{"$f":"'DEC FEC'!AV89","v":6.5631899999999996},{"$f":"'DEC FEC'!AW89","v":6.53},{"$f":"'DEC FEC'!AX89","v":6.52},{"$f":"'DEC FEC'!AY89","v":6.52},{"$f":"'DEC FEC'!AZ89","v":6.52},{"$f":"'DEC FEC'!BA89","v":6.04},{"$f":"'DEC FEC'!BB89","v":6.05},{"$f":"'DEC FEC'!BC89","v":6.05},{"$f":"'DEC FEC'!BD89","v":6.05},{"$f":"'DEC FEC'!BE89","v":5.59},{"$f":"'DEC FEC'!BF89","v":5.59},{"$f":"'DEC FEC'!BG89","v":5.59},{"$f":"'DEC FEC'!BH89","v":5.59},{"$f":"'DEC FEC'!BI89","v":5.41}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B90","v":"ERO"},17.47,18.690000000000001,{"$f":"IFERROR(IF((C86/D86-1)*100<=-100,\"-\",IF((C86/D86-1)*100=0,\"-\",(C86/D86-1)*100)),\"-\")","v":-6.5275548421615976},null,null,{"$f":"'DEC FEC'!H90","v":"ERO"},{"$f":"'DEC FEC'!I90","v":30.46},{"$f":"'DEC FEC'!J90","v":30.46},{"$f":"'DEC FEC'!K90","v":30.46},{"$f":"'DEC FEC'!L90","v":30.46},{"$f":"'DEC FEC'!M90","v":27.51},{"$f":"'DEC FEC'!N90","v":27.51},{"$f":"'DEC FEC'!O90","v":27.51},{"$f":"'DEC FEC'!P90","v":27.51},{"$f":"'DEC FEC'!Q90","v":24.16},{"$f":"'DEC FEC'!R90","v":24.16},{"$f":"'DEC FEC'!S90","v":24.16},{"$f":"'DEC FEC'!T90","v":24.16},{"$f":"'DEC FEC'!U90","v":21.25},{"$f":"'DEC FEC'!V90","v":21.25},{"$f":"'DEC FEC'!W90","v":21.25},{"$f":"'DEC FEC'!X90","v":21.25},{"$f":"'DEC FEC'!Y90","v":18.39},{"$f":"'DEC FEC'!Z90","v":18.39},{"$f":"'DEC FEC'!AA90","v":18.39},{"$f":"'DEC FEC'!AB90","v":18.39},{"$f":"'DEC FEC'!AC90","v":15.93},{"$f":"'DEC FEC'!AD90","v":15.93},{"$f":"'DEC FEC'!AE90","v":15.93},{"$f":"'DEC FEC'!AF90","v":15.93},{"$f":"'DEC FEC'!AG90","v":18.95},{"$f":"'DEC FEC'!AH90","v":18.95},{"$f":"'DEC FEC'!AI90","v":18.95},{"$f":"'DEC FEC'!AJ90","v":18.940000000000001},{"$f":"'DEC FEC'!AK90","v":18.940000000000001},{"$f":"'DEC FEC'!AL90","v":18.95},{"$f":"'DEC FEC'!AM90","v":18.95},{"$f":"'DEC FEC'!AN90","v":18.95},{"$f":"'DEC FEC'!AO90","v":18.82},{"$f":"'DEC FEC'!AP90","v":18.829999999999998},{"$f":"'DEC FEC'!AQ90","v":18.84},{"$f":"'DEC FEC'!AR90","v":18.850000000000001},{"$f":"'DEC FEC'!AS90","v":18.809999999999999},{"$f":"'DEC FEC'!AT90","v":18.68},{"$f":"'DEC FEC'!AU90","v":18.68},{"$f":"'DEC FEC'!AV90","v":18.541884},{"$f":"'DEC FEC'!AW90","v":18.68},{"$f":"'DEC FEC'!AX90","v":18.649999999999999},{"$f":"'DEC FEC'!AY90","v":18.64},{"$f":"'DEC FEC'!AZ90","v":18.63},{"$f":"'DEC FEC'!BA90","v":18.61},{"$f":"'DEC FEC'!BB90","v":18.690000000000001},{"$f":"'DEC FEC'!BC90","v":18.75},{"$f":"'DEC FEC'!BD90","v":18.75},{"$f":"'DEC FEC'!BE90","v":17.47},{"$f":"'DEC FEC'!BF90","v":17.47},{"$f":"'DEC FEC'!BG90","v":17.47},{"$f":"'DEC FEC'!BH90","v":17.47},{"$f":"'DEC FEC'!BI90","v":16.100000000000001}]
["Limite FEC (times)",{"$f":"'DEC FEC'!B91","v":"EAC"},32.86,35.54,-7.540799099606077,null,null,{"$f":"'DEC FEC'!H91","v":"EAC"},{"$f":"'DEC FEC'!I91","v":38.869999999999997},{"$f":"'DEC FEC'!J91","v":38.869999999999997},{"$f":"'DEC FEC'!K91","v":38.869999999999997},{"$f":"'DEC FEC'!L91","v":38.869999999999997},{"$f":"'DEC FEC'!M91","v":36.92},{"$f":"'DEC FEC'!N91","v":36.92},{"$f":"'DEC FEC'!O91","v":36.92},{"$f":"'DEC FEC'!P91","v":36.92},{"$f":"'DEC FEC'!Q91","v":32.93},{"$f":"'DEC FEC'!R91","v":32.93},{"$f":"'DEC FEC'!S91","v":32.93},{"$f":"'DEC FEC'!T91","v":32.93},{"$f":"'DEC FEC'!U91","v":29.07},{"$f":"'DEC FEC'!V91","v":29.07},{"$f":"'DEC FEC'!W91","v":29.07},{"$f":"'DEC FEC'!X91","v":29.07},{"$f":"'DEC FEC'!Y91","v":25.47},{"$f":"'DEC FEC'!Z91","v":25.47},{"$f":"'DEC FEC'!AA91","v":25.47},{"$f":"'DEC FEC'!AB91","v":25.47},{"$f":"'DEC FEC'!AC91","v":23.33},{"$f":"'DEC FEC'!AD91","v":23.33},{"$f":"'DEC FEC'!AE91","v":23.33},{"$f":"'DEC FEC'!AF91","v":23.33},{"$f":"'DEC FEC'!AG91","v":35.22},{"$f":"'DEC FEC'!AH91","v":35.22},{"$f":"'DEC FEC'!AI91","v":35.22},{"$f":"'DEC FEC'!AJ91","v":35.229999999999997},{"$f":"'DEC FEC'!AK91","v":35.35},{"$f":"'DEC FEC'!AL91","v":35.32},{"$f":"'DEC FEC'!AM91","v":35.28},{"$f":"'DEC FEC'!AN91","v":35.28},{"$f":"'DEC FEC'!AO91","v":35.14},{"$f":"'DEC FEC'!AP91","v":35.130000000000003},{"$f":"'DEC FEC'!AQ91","v":35.1},{"$f":"'DEC FEC'!AR91","v":35.06},{"$f":"'DEC FEC'!AS91","v":34.9},{"$f":"'DEC FEC'!AT91","v":35.06},{"$f":"'DEC FEC'!AU91","v":35.06},{"$f":"'DEC FEC'!AV91","v":35.247413000000002},{"$f":"'DEC FEC'!AW91","v":35.42},{"$f":"'DEC FEC'!AX91","v":35.4},{"$f":"'DEC FEC'!AY91","v":35.42},{"$f":"'DEC FEC'!AZ91","v":35.42},{"$f":"'DEC FEC'!BA91","v":35.479999999999997},{"$f":"'DEC FEC'!BB91","v":35.54},{"$f":"'DEC FEC'!BC91","v":35.56},{"$f":"'DEC FEC'!BD91","v":35.56},{"$f":"'DEC FEC'!BE91","v":32.86},{"$f":"'DEC FEC'!BF91","v":32.86},{"$f":"'DEC FEC'!BG91","v":32.86},{"$f":"'DEC FEC'!BH91","v":32.86},{"$f":"'DEC FEC'!BI91","v":29.62}]
["Limite FEC (times)","Total",0,0,"-",null,null,"Total",{"$f":"'DEC FEC'!I92","v":0},{"$f":"'DEC FEC'!J92","v":0},{"$f":"'DEC FEC'!K92","v":0},{"$f":"'DEC FEC'!L92","v":0},{"$f":"'DEC FEC'!M92","v":0},{"$f":"'DEC FEC'!N92","v":0},{"$f":"'DEC FEC'!O92","v":0},{"$f":"'DEC FEC'!P92","v":0},{"$f":"'DEC FEC'!Q92","v":0},{"$f":"'DEC FEC'!R92","v":0},{"$f":"'DEC FEC'!S92","v":0},{"$f":"'DEC FEC'!T92","v":0},{"$f":"'DEC FEC'!U92","v":0},{"$f":"'DEC FEC'!V92","v":0},{"$f":"'DEC FEC'!W92","v":0},{"$f":"'DEC FEC'!X92","v":0},{"$f":"'DEC FEC'!Y92","v":0},{"$f":"'DEC FEC'!Z92","v":0},{"$f":"'DEC FEC'!AA92","v":0},{"$f":"'DEC FEC'!AB92","v":0},{"$f":"'DEC FEC'!AC92","v":0},{"$f":"'DEC FEC'!AD92","v":0},{"$f":"'DEC FEC'!AE92","v":0},{"$f":"'DEC FEC'!AF92","v":0},{"$f":"'DEC FEC'!AG92","v":0},{"$f":"'DEC FEC'!AH92","v":0},{"$f":"'DEC FEC'!AI92","v":0},{"$f":"'DEC FEC'!AJ92","v":0},{"$f":"'DEC FEC'!AK92","v":0},{"$f":"'DEC FEC'!AL92","v":0},{"$f":"'DEC FEC'!AM92","v":0},{"$f":"'DEC FEC'!AN92","v":0},{"$f":"'DEC FEC'!AO92","v":0},{"$f":"'DEC FEC'!AP92","v":0},{"$f":"'DEC FEC'!AQ92","v":0},{"$f":"'DEC FEC'!AR92","v":0},{"$f":"'DEC FEC'!AS92","v":0},{"$f":"'DEC FEC'!AT92","v":0},{"$f":"'DEC FEC'!AU92","v":0},{"$f":"'DEC FEC'!AV92","v":0},{"$f":"'DEC FEC'!AW92","v":0},{"$f":"'DEC FEC'!AX92","v":0},{"$f":"'DEC FEC'!AY92","v":0},{"$f":"'DEC FEC'!AZ92","v":0},{"$f":"'DEC FEC'!BA92","v":0},{"$f":"'DEC FEC'!BB92","v":0},{"$f":"'DEC FEC'!BC92","v":0},{"$f":"'DEC FEC'!BD92","v":0},{"$f":"'DEC FEC'!BE92","v":0},{"$f":"'DEC FEC'!BF92","v":0},{"$f":"'DEC FEC'!BG92","v":0},{"$f":"'DEC FEC'!BH92","v":0},{"$f":"'DEC FEC'!BI92","v":0}]

{"sheet":"DEC FEC","index":37,"n_rows":96,"n_cols":61,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[null,null,"DEC/FEC"]
[]
[]
[]
[null,"Inserir Período Comparativo para essa planilha --->"]
[]
[]
[null,"Últimos 12 meses",{"$f":"IF(C5=\"\",PeríodoAtual,C5)","v":"1T25"},{"$f":"IF(D5=\"\",PeríodoAtual_anoanterior,D5)","v":"1T24"},"Var (%)","Coluna2",null,null,"1T12","2T12","3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16","1T17","2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25"]
["Titulos"]
["DEC (horas)","DEC (horas)",null,null,null,null,null,null,{"$f":"20&RIGHT(I12,2)","v":"2012"},{"$f":"20&RIGHT(J12,2)","v":"2012"},"2012","2012","2013","2013","2013","2013","2014","2014","2014","2014","2015","2015","2015","2015","2016","2016","2016","2016",{"$f":"20&RIGHT(AC12,2)","v":"2017"},"2017","2017","2017","2018","2018","2018","2018","2019","2019","2019","2019","2020","2020","2020","2020",{"$f":"20&RIGHT(AS12,2)","v":"2021"},"2021","2021","2021",{"$f":"20&RIGHT(AW12,2)","v":"2022"},"2022",{"$f":"20&RIGHT(AY12,2)","v":"2022"},{"$f":"20&RIGHT(AZ12,2)","v":"2022"},{"$f":"20&RIGHT(BA12,2)","v":"2023"},"2023","2023","2023","2024","2024"]
["DEC (horas)"]
["DEC (horas)"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)",null,null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW$8","v":"1T22"},"2T22",{"$f":"AY$8","v":"3T22"},{"$f":"AZ$8","v":"4T22"},{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["DEC (horas)",null,null,null,null,null,null,"Valores em  "]
["DEC (horas)"]
["DEC (horas)"]
["DEC (horas)","EMG",null,null,null,null,null,"EMG",9.7228520651314359,9.4697389686759035,9.3667555615608631,10.166507809733693,10.634300480836473,10.559502800149296,10.665976446072047,9.8133690244469509,9.1858863943034912,8.8965415919553124,8.7855568237196628,9.4585123001366505,10.378357506982482,10.330432008063774,10.013507517963379,10.147813568415939,9.8322745791267963,10.328033057450483,10.700689328406055,10.368710493727658,9.8033512960448235,9.34,8.6854791000000002,8.44,8.91,9.16,9.6,9.43,9.56,9.42,8.81,8.85,8.7100000000000009,8.61,8.66,8.923604000000001,8.75,8.4503647209999997,8.48,8.3107279999999992,8.1,8.2279999999999998,8.2200000000000006,null,null,"","","","","","","",""]
["DEC (horas)","ENF",null,null,null,null,null,"ENF",12.778444956707126,11.426319459001462,9.880419234018806,9.1658782878105303,8.7984507769588287,9.7455753158708909,9.2077873894159499,8.2879639925957758,7.6132326016825642,6.5470786909902072,6.2281027495322334,6.4588966268084462,7.5067954472385514,7.2681801456900779,7.1603460918120856,8.7645416241115104,8.2964617153368572,8.358309718359898,8.7909371716202021,7.2429073832036268,6.9472821934713531,6.92,6.24,5.78,6.21,6.28,6.49,6.66,6.25,6.35,6.21,6.64,7.14,6.93,7.11,6.7853909999999997,6.21,6.15,5.9,6.5218299999999996,6.9307721659999997,6.5970000000000004,7.01,null,null,"","","","","","","",""]
["DEC (horas)","EMR",{"$f":"INDEX($H$12:$DE$29,MATCH($B18,$H$12:$H$29,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":8.0500000000000007},{"$f":"INDEX($H$12:$DE$29,MATCH($B18,$H$12:$H$29,0),MATCH(D$12,$H$12:$DE$12,0),1)","v":7.83},{"$f":"IFERROR(IF((C18/D18-1)*100<=-100,\"-\",IF((C18/D18-1)*100=0,\"-\",(C18/D18-1)*100)),\"-\")","v":2.8097062579821364},{"$f":"C18-C39","v":-1.9100000000000001},null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.67,7.91,7.99,7.76,7.79,7.68,7.97,7.99,7.83,7.64,7.49,7.91,8.0500000000000007]
["DEC (horas)","ESE",{"$f":"INDEX($H$12:$DE$29,MATCH($B19,$H$12:$H$29,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":8.68},{"$f":"INDEX($H$12:$DE$29,MATCH($B19,$H$12:$H$29,0),MATCH(D$12,$H$12:$DE$12,0),1)","v":10.08},{"$f":"IFERROR(IF((C19/D19-1)*100<=-100,\"-\",IF((C19/D19-1)*100=0,\"-\",(C19/D19-1)*100)),\"-\")","v":-13.888888888888895},{"$f":"C19-C40","v":-1.83},null,"ESE",20.766352158613699,20.072290538815651,17.911153984021155,15.747039081132746,13.654835621420981,12.746544046205369,13.970420343260098,14.68885982688364,15.721138053021191,16.495661763362719,15.450938985175158,15.709884118279255,15.615410234167515,14.980229811712114,13.886851076285581,13.384352672668726,12.572132441591645,12.344034759968942,11.759888837934513,12.286975900993667,11.978840547069595,12.6,13.521376221000001,12.086088887000001,13.02,11.74,10.89,10.51,10.32,10.49,10.82,10.63,10.75,10.7,10.68,10.569179999999999,9.9600000000000009,9.83,9.9499999999999993,9.6783197600000008,10.893554310000001,10.92,10.79,10.55,9.1999999999999993,9.19,9.36,9.58,10.08,9.83,9,9.2799999999999994,8.68]
["DEC (horas)","EBO",null,null,null,{"$f":"C20-C41","v":0},null,"EBO",13.738110134202532,11.629471784750006,9.7482896969522983,9.1301029793210446,8.7784888041062601,8.2194797267893431,8.5000446905899718,9.0687466176512359,9.0589602890712086,9.4996563232292335,9.1219014151179802,8.2408990601264129,7.4360548747221848,6.5990260803904137,6.2186324579170185,5.5072719710673779,5.481489416021371,5.4018350340009489,4.8892184288706,4.9356170550932843,4.246505242749274,4.04,4.16,4.03,5.99,5.9,5.78,4.5599999999999996,4.4000000000000004,4.26,4.22,4.1900000000000004,4.33,4.43,4.4400000000000004,3.681028,3.36,3.65,3.01,3.4119875550000001,3.7940451560000001,3.49,3.38,3.14,3.53,"","","","","","","",""]
["DEC (horas)","EPB (sem EBO)",null,null,null,{"$f":"C21-C42","v":0},null,"EPB (sem EBO)",25.715835042008344,22.32142000802164,20.400543332683554,18.31652341002691,18.107463163698348,18.747534881838547,19.019873765659,20.267592974651343,21.55206774083026,22.490572291333851,21.950673357075615,21.013537929117657,20.492889389671262,18.915335621260049,18.337053764264333,18.193138835756379,17.283159545142691,16.95709847733325,16.587311831604278,16.438237477880882,15.500337014004952,15.62,16.204460000000001,14.6,15.51,15.11,14.08,13.77,14.47,14.27,13.99,13.7,12.92,13.42,14.13,14.224122999999999,13.5,12.5,11.32,11.697495849999999,10.715991150000001,10.99,11.55,10.84,11.64,"-","-","-","-","-","-","-","-"]
["DEC (horas)","EPB",{"$f":"INDEX($H$12:$DE$29,MATCH($B22,$H$12:$H$29,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":9.59},9.93,{"$f":"IFERROR(IF((C22/D22-1)*100<=-100,\"-\",IF((C22/D22-1)*100=0,\"-\",(C22/D22-1)*100)),\"-\")","v":-3.423967774420944},null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.55,10.56,10.210000000000001,10.050000000000001,9.93,9.99,10.25,9.7200000000000006,9.59]
["DEC (horas)","EMT",15.48,15.32,1.0443864229765065,{"$f":"C23-C44","v":-1.7100000000000009},null,"EMT",29.390600874293401,30.065244085939518,30.033549674281538,33.746333316670395,33.384166190674314,33.431006577833024,33.799467459768444,30.114278912067302,29.825147171781605,29.008457128736936,28.320032795219614,27.997184268857222,29.579867425040689,29.619036349078485,28.786329870275793,30.24496120639332,26.191751407736216,24.737511091651008,24.290689570209938,23.573686698519651,25.296409670981603,25.62,25.044313932000001,25.35,24.37,23.77,23.06,20.9,20.39,19.55,20.21,19.850000000000001,19.22,19.34,18.440000000000001,17.475656999999998,17.57,17.88,19.05,16.72,20.14,19.7,18.84,20,16.13,15.64,15.75,16.16,15.32,15.28,14.77,15.12,15.48]
["DEC (horas)","EMS",9.2799999999999994,9.32,-0.42918454935623185,-0.64000000000000057,null,"EMS",11.859324222694793,12.193166027385926,12.348748429835773,12.74882961625493,13.097603755369059,12.68140950522605,12.924533783225849,11.844723187278346,11.572334702900152,11.697127746849601,11.899475417181629,12.868510457990876,14.025941221097794,13.978081067147446,13.612352936303019,13.922374228945193,12.991222948979575,12.751593019959886,12.785744585443396,11.813002875261954,11.946306666769338,12.25,11.94331,11.92,11.2,10.5,10.95,10.92,10.84,11.41,11.1,10.81,10.73,10.47,9.69,10.00224,10.31,9.85,10.37,9.77,10.35,10.37,9.92,10.220000000000001,9.08,9.4600000000000009,9.89,9.2799999999999994,9.32,9.18,9.3699999999999992,9.07,9.2799999999999994]
["DEC (horas)","ETO",15.14,15.74,-3.811944091486652,-1.6999999999999993,null,"ETO",41.875912016381278,41.729283888476267,41.934389943815162,38.514765607008819,38.78425224916726,38.135881207107786,36.988642942792865,38.805144676965767,38.759404954851405,37.407738327114956,36.915003722228356,33.189306855032804,31.543259907764039,31.474058359812719,31.106446129596801,33.22427857559299,30.523744158041559,30.13549787206604,31.911038755844714,32.227993574172139,36.20446897762114,34.94,31.03,27.98,26.92,26.19,25.99,23.09,22.2,22.03,21.62,21.55,20,19.63,19.73,18.003849000000002,17.03,16.75,16.149999999999999,16.5,15.54,15.78,16.350000000000001,15.94,16.71,16.78,16.61,16.12,15.74,15.44,15.72,15.5,15.14]
["DEC (horas)","ESS",5.13,5.45,{"$f":"IFERROR(IF((C26/D26-1)*100<=-100,\"-\",IF((C26/D26-1)*100=0,\"-\",(C26/D26-1)*100)),\"-\")","v":-5.8715596330275233},-1.6100000000000003,null,"ESS",7.3782169255094239,7.580780115227042,7.9685138683382712,8.1814978926291051,8.8004953566274153,8.4020006521885655,8.5405962331187162,8.5864247558178057,8.0944854748005426,8.0616899107190818,7.8076910100643886,8.2991872003112874,8.1886445421496834,8.4972460032587982,9.4289856706313984,10.277366100924137,10.913259472913108,10.719266109975768,9.7590466100723674,7.9207401127039265,6.7995832924107154,6.29,6.07,6.6,6.67,6.48,6.33,6.06,6.4,6.59,6.51,5.76,5.17,5.05,4.83,4.9423560000000002,4.95,4.9000000000000004,5.05,5.66,5.5090000000000003,5.65,5.65,5.05,5.25,5.22,5.19,5.3,5.45,5.23,5.17,5.15,5.13]
["DEC (horas)","ERO",20.79,21.07,{"$f":"IFERROR(IF((C27/D27-1)*100<=-100,\"-\",IF((C27/D27-1)*100=0,\"-\",(C27/D27-1)*100)),\"-\")","v":-1.3289036544850585},-4.2300000000000004,null,"ERO",39.093790473618398,37.523810664801601,32.995601428610598,31.4,31.2086346138572,33.403494345886799,36.6123482014264,38.9,36.572887353368799,31.506744626060399,28.085300004987001,28.95,32.143544035239103,35.896689805519202,39.643450938861001,41,39.216592047524699,37.291849931029297,34.964385576140103,32.18,33.153790165231896,33.5179088176749,33.469406858582502,32.32,31.17,29.62,30.02,35.47,41.59,45.36,48.01,48.57,43.41,40.64,37.53,35.704996000000001,33.54,31.72,29.25,21.22,24,23.3,21.78,25.34,21.12,22.51,23.36,21.25,21.07,21.83,20.6,20.83,20.79]
["DEC (horas)","EAC",22.66,25.09,{"$f":"IFERROR(IF((C28/D28-1)*100<=-100,\"-\",IF((C28/D28-1)*100=0,\"-\",(C28/D28-1)*100)),\"-\")","v":-9.6851335193304138},-18.309999999999999,null,"EAC",49.652524017127398,51.502234681598701,55.767317790589601,65.900000000000006,77.456852519166006,82.525295676660605,76.940151373812895,71.97,69.756029255468505,68.120429258539204,68.983370955947805,63.87,55.550271474499397,54.047317118278201,56.588331961456298,56.39,56.382483881023603,54.9236030238336,53.178699568077903,58.93,61.144075657966702,59.401573642038898,56.259666571545601,47.88,47.25,46.13,45.59,43.81,39.42,39.51,38.33,37.76,33.53,31.04,30.78,30.485177999999998,28.92,29.4,27.27,25.52,28.77,28.27,27.46,27.66,22.43,23.74,23.26,23.67,25.09,23.73,23.19,23.35,22.66]
["DEC (horas)","Total Distribuidoras",0,0,"-",null,null,"Total Distribuidoras",21.185164479658599,20.508230137449001,19.874392684113801,19.7845158173435,19.631235486921899,19.525815195766299,19.778144076727202,19.335840255176802,19.523261089398702,19.530693329517199,19.104961098040299,18.782357942420099,19.073140733051599,18.681452696909702,18.2562279235967,18.8095172525924,17.339767164859602,16.876193946630401,16.692128364188601,16.187903695499099,16.442320413485898,16.4372730749098,16.118652873156901]
["DEC (horas)"]
["Limite DEC (horas)","Limite DEC (horas)"]
["Limite DEC (horas)"]
["Limite DEC (horas)"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)",null,null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW$8","v":"1T22"},"2T22",{"$f":"AY$8","v":"3T22"},{"$f":"AZ$8","v":"4T22"},{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["Limite DEC (horas)",null,null,null,null,null,null,"Valores em  "]
["Limite DEC (horas)"]
["Limite DEC (horas)"]
["Limite DEC (horas)","EMG",null,null,null,null,null,"EMG",11.95,11.95,11.95,11.95,11.93,11.93,11.93,11.93,11.85,11.85,11.85,11.85,11.77,11.77,11.77,11.77,11.57,11.57,11.57,11.57,11.52,11.52,11.52,11.52,11.44,11.44,11.44,11.45,11.31,11.31,11.31,11.31,11.24,11.24,11.24,11.25,10.87,10.87,10.87,10.863564999999999,10.86,10.86,10.86,null,null,"","","","","","","",""]
["Limite DEC (horas)","ENF",null,null,null,null,null,"ENF",13.32,13.32,13.32,13.32,12.42,12.42,12.42,12.42,12.4,12.4,12.4,12.4,12.3,12.3,12.3,12.3,11.39,11.39,11.39,11.39,11.06,11.06,11.06,11.12,10.19,10.19,10.19,10.24,10.23,10.23,10.23,10.23,9.9600000000000009,9.9600000000000009,9.9600000000000009,9.9600000000000009,9.3000000000000007,9.3000000000000007,9.3000000000000007,9.3037510000000001,9.19,9.19,9.19,null,null,"","","","","","","",""]
["Limite DEC (horas)","EMR",{"$f":"INDEX($H$33:$XFD$50,MATCH($B39,$H$33:$H$50,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":9.9600000000000009},{"$f":"INDEX($H$33:$XFD$50,MATCH($B39,$H$33:$H$50,0),MATCH(D$12,$H$12:$DE$12,0),1)","v":9.98},{"$f":"IFERROR(IF((C39/D39-1)*100<=-100,\"-\",IF((C39/D39-1)*100=0,\"-\",(C39/D39-1)*100)),\"-\")","v":-0.20040080160320661},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.53,10.36,10.36,10.37,10.37,9.98,9.98,9.98,9.98,9.9600000000000009]
["Limite DEC (horas)","ESE",{"$f":"INDEX($H$33:$XFD$50,MATCH($B40,$H$33:$H$50,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":10.51},{"$f":"INDEX($H$33:$XFD$50,MATCH($B40,$H$33:$H$50,0),MATCH(D$12,$H$12:$DE$12,0),1)","v":10.84},{"$f":"IFERROR(IF((C40/D40-1)*100<=-100,\"-\",IF((C40/D40-1)*100=0,\"-\",(C40/D40-1)*100)),\"-\")","v":-3.0442804428044257},null,null,"ESE",15.53,15.53,15.53,15.53,14.68,14.68,14.68,14.68,14.53,14.53,14.53,14.53,14,14,14,14,13.6,13.6,13.6,13.6,12.78,12.78,12.78,12.8,12.37,12.37,12.37,12.39,12.35,12.35,12.35,12.35,12.03,12.04,12.04,12.05,11.65,11.65,11.65,11.655065,11.45,11.44,11.44,11.44,11.1,11.11,11.11,11.11,10.84,10.84,10.84,10.84,10.51]
["Limite DEC (horas)","EBO",null,null,null,null,null,"EBO",15.16,15.16,15.16,15.16,14.28,14.28,14.28,14.28,14.47,14.47,14.47,14.47,14.1,14.1,14.1,14.1,13.91,13.91,13.91,13.91,13.12,13.12,13.12,13.13,13.14,13.14,13.14,13.16,13.16,13.16,13.16,13.16,12.82,12.82,12.83,12.83,12.84,12.84,12.84,12.849275,12.59,12.63,12.64,12.64,12.06,"","","","","","","",""]
["Limite DEC (horas)","EPB (sem EBO)",null,null,null,null,null,"EPB (sem EBO)",27.8,27.8,27.8,27.8,25.67,25.67,25.67,25.67,23.59,23.59,23.59,23.59,21.39,21.39,21.39,21.39,19.309999999999999,19.309999999999999,19.309999999999999,19.309999999999999,17.64,17.64,17.64,17.62,17.170000000000002,17.170000000000002,17.170000000000002,17.12,16.57,16.57,16.559999999999999,16.559999999999999,15.99,15.98,15.98,15.97,15.44,15.44,15.44,15.449833,14.84,14.85,14.85,14.85,14.1,"-","-","-","-","-","-","-","-"]
["Limite DEC (horas)","EPB",{"$f":"INDEX($H$75:$DE$92,MATCH($B43,$H$75:$H$92,0),MATCH(C$12,$H$75:$DE$75,0),1)","v":6.91},{"$f":"INDEX($H$75:$DE$92,MATCH($B43,$H$75:$H$92,0),MATCH(D$12,$H$75:$DE$75,0),1)","v":7.54},{"$f":"IFERROR(IF((C43/D43-1)*100<=-100,\"-\",IF((C43/D43-1)*100=0,\"-\",(C43/D43-1)*100)),\"-\")","v":-8.3554376657824942},null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.1,14.1,14.1,13.17,13.17,13.17,13.17,12.63]
["Limite DEC (horas)","EMT",{"$f":"INDEX($H$33:$XFD$50,MATCH($B44,$H$33:$H$50,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":17.190000000000001},17.91,-4.020100502512558,null,null,"EMT",29.32,29.32,29.32,29.32,26.98,26.98,26.98,26.98,26.32,26.32,26.32,26.32,25.63,25.63,25.63,25.63,24.9,24.9,24.9,24.9,23.92,23.92,23.92,23.94,23.09,23.09,23.09,23.19,22.36,22.36,22.36,22.36,21.41,21.43,21.45,21.47,20.399999999999999,20.39,20.39,20.390090999999998,19.510000000000002,19.5,19.5,19.5,18.29,18.29,18.28,18.28,17.91,17.91,17.91,17.91,17.190000000000001]
["Limite DEC (horas)","EMS",9.92,10.38,-4.431599229287098,null,null,"EMS",14.49,14.49,14.49,14.49,14.19,14.19,14.19,14.19,13.62,13.62,13.62,13.62,13.18,13.18,13.18,13.18,12.75,12.75,12.75,12.75,12.28,12.28,12.28,12.26,11.9,11.9,11.9,11.89,11.8,11.79,11.79,11.79,11.5,11.51,11.51,11.5,11.24,11.25,11.25,11.265984,11.15,11.14,11.14,11.13,10.6,10.6,10.6,10.6,10.38,10.38,10.38,10.38,9.92]
["Limite DEC (horas)","ETO",16.84,18.190000000000001,-7.421660252886209,null,null,"ETO",35.83,35.83,35.83,35.83,34.56,34.56,34.56,34.56,32.32,32.32,32.32,32.32,30.28,30.28,30.28,30.28,28.47,28.47,28.47,28.47,27.35,27.35,27.35,27.19,25.88,25.88,25.88,25.92,24.68,24.68,24.68,24.68,23.54,23.53,23.54,23.55,22.38,22.38,22.38,22.377265000000001,21.02,21,20.99,20.98,19.52,19.52,19.52,19.52,18.190000000000001,18.190000000000001,18.190000000000001,18.190000000000001,16.84]
["Limite DEC (horas)","ESS",6.74,6.73,{"$f":"IFERROR(IF((C47/D47-1)*100<=-100,\"-\",IF((C47/D47-1)*100=0,\"-\",(C47/D47-1)*100)),\"-\")","v":0.14858841010401136},null,null,"ESS",10.285758684080356,10.285758684080356,10.285758684080356,10.285758684080356,10.127549254785007,10.127549254785007,10.127549254785007,10.127549254785007,9.6800540031652673,9.6800540031652673,9.6800540031652673,9.6800540031652673,9.2862052931831212,9.2862052931831212,9.2862052931831212,9.2862052931831212,8.6997522945334431,8.6997522945334431,8.6997522945334431,8.6997522945334431,8.52,8.5299999999999994,8.5299999999999994,8.5500000000000007,8.1199999999999992,8.1199999999999992,8.1199999999999992,8.1300000000000008,7.82,7.82,7.82,7.82,7.57,7.57,7.57,7.57,7.19,7.19,7.19,7.1931250000000002,7.18,7.17,7.17,7.17,7.15,7.15,7.15,7.15,6.73,6.73,6.73,6.73,6.74]
["Limite DEC (horas)","ERO",25.02,26.36,{"$f":"IFERROR(IF((C48/D48-1)*100<=-100,\"-\",IF((C48/D48-1)*100=0,\"-\",(C48/D48-1)*100)),\"-\")","v":-5.0834597875568992},null,null,"ERO",31.54,31.54,31.54,31.54,29.41,29.41,29.41,29.41,27.16,27.16,27.16,27.16,24.75,24.75,24.75,24.75,22.66,22.66,22.66,22.66,20.62,20.62,20.62,20.62,27.62,27.62,27.62,27.61,27.62,27.62,27.63,27.63,27.41,27.43,27.44,27.45,27.39,27.25,27.25,27.009930999999998,27.18,27.1,27.08,27.08,27.06,27.17,27.24,27.24,26.36,26.36,26.36,26.36,25.02]
["Limite DEC (horas)","EAC",40.97,42.9,{"$f":"IFERROR(IF((C49/D49-1)*100<=-100,\"-\",IF((C49/D49-1)*100=0,\"-\",(C49/D49-1)*100)),\"-\")","v":-4.498834498834503},null,null,"EAC",44.21,44.21,44.21,44.21,42.55,42.55,42.55,42.55,38.61,38.61,38.61,38.61,34.22,34.22,34.22,34.22,30.5,30.5,30.5,30.5,27.51,27.51,27.51,27.51,44.03,44.03,44.03,44.06,44.29,44.24,44.18,44.18,44.05,44.05,44.02,43.98,43.83,43.98,43.98,44.147154,44.3,44.29,44.31,44.29,44.4,44.45,44.46,44.46,42.9,42.9,42.9,42.9,40.97]
["Limite DEC (horas)","Total Distribuidoras",0,0,"-",null,null,"Total Distribuidoras",21.5096014043948,21.5096014043948,21.5096014043948,21.5096014043948,20.345948371652,20.345948371652,20.345948371652,20.345948371652,19.4631538127156,19.4631538127156,19.4631538127156,19.4631538127156,18.532848309778799,18.532848309778799,18.532848309778799,18.532848309778799,17.5533141710881,17.5533141710881,17.5533141710881,17.5533141710881,16.674325174267,16.674325174267,16.674325174267,16.674325174267]
["Limite DEC (horas)"]
["FEC (vezes)","FEC (vezes)"]
["FEC (vezes)"]
["FEC (vezes)"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (%)",null,null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW$8","v":"1T22"},"2T22",{"$f":"AY$8","v":"3T22"},{"$f":"AZ$8","v":"4T22"},{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["FEC (vezes)",null,null,null,null,null,null,"Valores em  "]
["FEC (vezes)"]
["FEC (vezes)"]
["FEC (vezes)","EMG",null,null,null,null,null,"EMG",9.1621568846104573,8.8202599842602663,8.3833662578603754,8.8761235310481261,8.2834538916050988,8.1895724654111905,8.3380046642048313,7.4633385798783438,6.7844672814505707,6.4251832164573548,6.2164540885031787,6.4984926506723149,6.9192043786530784,6.823262680683623,6.6404851174047819,7.2940193521889727,6.8639583044329715,7.0684177694187413,8.1752360709921419,7.1617289536341371,6.7002003130970991,6.53,5,5.0511609469999996,5.0999999999999996,5.0199999999999996,5.27,5.33,5.39,5.33,4.92,4.47,4.2300000000000004,4.41,4.53,4.8003659999999995,4.8499999999999996,4.5804913699999998,4.63,5.3512490000000001,5.27,4.4790000000000001,4.41,null,null,"","","","","","","",""]
["FEC (vezes)","ENF",null,null,null,null,null,"ENF",8.5204256455040142,8.5354212062548118,8.5840764770445155,7.5841251789024753,7.5999056903953379,8.28763571806771,8.1242454978799881,7.173500550522184,6.7244861920545,5.2705663081225875,4.3408306925467954,5.0683622287224486,6.0065047843616561,5.7781071667906261,5.5580437868925765,6.9333953019107426,7.0835093781821765,7.3046372245157967,8.6504252558929995,7.4237303606912466,6.5558841079105843,6.12,4.59,3.82,3.79,3.82,4.04,3.9,3.49,3.39,3.39,4.18,4.6100000000000003,4.58,4.51,3.816681,3.33,3.39,3.17,4.2793809999999999,4.439733682,3.589,3.85,null,null,"","","","","","","",""]
["FEC (vezes)","EMR",{"$f":"INDEX($H$54:$DE$71,MATCH($B60,$H$54:$H$71,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":4.34},{"$f":"INDEX($H$54:$DE$71,MATCH($B60,$H$54:$H$71,0),MATCH(D$12,$H$12:$DE$12,0),1)","v":3.91},{"$f":"IFERROR(IF((C60/D60-1)*100<=-100,\"-\",IF((C60/D60-1)*100=0,\"-\",(C60/D60-1)*100)),\"-\")","v":10.997442455242968},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2699999999999996,4.3099999999999996,4.3,4,4.093,3.93,4.03,4.0999999999999996,3.91,3.83,3.89,4.08,4.34]
["FEC (vezes)","ESE",{"$f":"INDEX($H$54:$DE$71,MATCH($B61,$H$54:$H$71,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":4.12},{"$f":"INDEX($H$54:$DE$71,MATCH($B61,$H$54:$H$71,0),MATCH(D$12,$H$12:$DE$12,0),1)","v":4.84},{"$f":"IFERROR(IF((C61/D61-1)*100<=-100,\"-\",IF((C61/D61-1)*100=0,\"-\",(C61/D61-1)*100)),\"-\")","v":-14.876033057851235},{"$f":"C61-C82","v":-2.2999999999999998},null,"ESE",14.251943489039038,13.907654832945218,12.764435615171882,11.637415255331787,10.023381146903933,9.5271014101472993,9.5872936625309144,9.323437924782203,10.035331261774118,10.260012071063757,9.473988249736804,9.3642550794124393,8.9277999229053151,8.7773162057952483,8.2606168911500628,7.7610491117513156,7.2394446471760157,6.9725755127209617,6.7566126889982714,7.2036871742879747,7.109609632435939,7.26,7.5105605430000004,6.99,7.51,6.74,6.66,6.33,5.77,5.69,5.25,4.8099999999999996,4.74,4.79,4.91,4.9893320000000001,4.75,4.7300000000000004,4.71,4.792071,5.180736821,5.24,5.13,4.8243980000000004,4.5,4.43,4.47,4.7,4.84,4.67,4.5199999999999996,4.5,4.12]
["FEC (vezes)","EBO",null,null,null,{"$f":"C62-C83","v":0},null,"EBO",11.104121088677555,9.4928257685829198,7.6546978854132259,6.7048620540502561,6.8716681589498352,6.2934037361524453,6.4796079730251712,6.3798284428921637,5.960329591898101,6.1105258004686664,5.8761173640155704,5.7859997080793661,5.3720769425109749,4.9203774067197799,4.6413573304272582,3.833467729449282,3.6378628647753017,3.4642804228472475,3.160366580626309,3.197052191770664,2.7577871965784415,2.72,2.66,2.4700000000000002,3.1,2.8,2.82,2.63,2.5299999999999998,2.66,2.61,3.15,3.68,3.5,3.43,2.2873229999999998,1.71,2.72,1.61,3.6786560000000001,3.8459644229999999,2.88,2.19,2.1574419730000001,2.0299999999999998,"","","","","","","",""]
["FEC (vezes)","EPB (sem EBO)",null,null,null,null,null,"EPB (sem EBO)",14.085066998129895,12.506430534885631,11.638698892889494,11.106669485594061,10.940941498608154,10.795835218872456,10.668279095097741,10.705634949084853,10.947512310506111,10.932150603636368,10.497913389807934,9.8110169736596315,9.2321702226359701,8.7589518227965311,8.1413955565189671,7.9837521680130772,7.3780412019008903,6.8649279930549927,6.7952626463806434,6.8184402207518238,7.1337155726507344,7.11,7.11,6.3,6.19,6.18,5.74,5.92,5.6,5.28,5.34,5.28,5.05,5.0999999999999996,5.29,5.612760999999999,4.71,5.23,4.18,4.3765369999999999,4.11934763,3.97,4.03,4.0380509269999996,4.21,"-","-","-","-","-","-","-","-"]
["FEC (vezes)","EPB",{"$f":"INDEX($H$54:$DE$71,MATCH($B64,$H$54:$H$71,0),MATCH(C$12,$H$12:$DE$12,0),1)","v":3.71},3.77,-1.5915119363395291,{"$f":"C64-C84","v":3.71},null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,3.92,3.86,3.8,3.77,3.73,3.95,3.76,3.71]
["FEC (vezes)","EMT",6.46,6.61,-2.2692889561270801,{"$f":"C65-C86","v":-5.1700000000000008},null,"EMT",21.161141986409476,21.735357067340686,21.770063767633847,24.216993605482013,24.676415433232702,24.80960979445593,24.931380299035109,23.478079094466842,22.349077644040211,21.423784372865555,21.173368613203436,20.608270293781061,21.681076726328957,22.17513001095212,22.183712343110827,24.143840503062105,22.044806296268202,20.299400050232141,18.241692430650549,14.263614447643526,13.821032347257754,13.36,12.928403726000001,12.49,11.7,11.22,10.69,9.15,8.32,8.18,8.64,8.1999999999999993,8.1999999999999993,8.11,7.75,7.7655120000000002,7.47,7.6,7.84,8.1752979999999997,8.3000000000000007,8.17,8.11,7.31,7.1,6.8,6.65,6.83,6.61,6.71,6.4,6.48,6.46]
["FEC (vezes)","EMS",4.45,4.0999999999999996,8.5365853658536661,-1.9799999999999995,null,"EMS",7.989584969422606,7.998003280057671,8.0135862358953496,8.0902148265339076,7.9317352119951021,7.8898974726652495,7.9701202672082747,7.5324465744051681,7.4032640142705981,7.2349801227658341,7.1724966285722456,7.2642848345627797,7.7094280382470535,7.5714639384846558,7.4610975307629044,7.1430065384142649,6.6857202252929318,6.4272061206391138,6.1948733088547332,5.9304418011148936,5.896730061680385,6.07,5.8853770000000001,5.72,5.37,4.97,4.97,4.7300000000000004,4.3499999999999996,4.54,4.4800000000000004,4.55,4.57,4.49,4.21,4.307194,4.47,4.32,4.42,4.2670120000000002,4.33,4.3099999999999996,4.1077000000000004,4.26,3.92,4.09,4.18,4,4.0999999999999996,3.97,4.2699999999999996,4.26,4.45]
["FEC (vezes)","ETO",5.79,5.91,-2.0304568527918843,-4.4999999999999991,null,"ETO",25.246430241842113,25.533183093336525,25.837701535843948,23.172414000289098,21.465040706306873,19.894215147705342,18.982513724459867,17.711665527051164,17.050540744658448,16.776866209724524,15.856908068979639,14.550321049030368,13.80156559657382,13.393176453627156,14.069916417887878,16.090763155525256,16.330011796158935,16.296900092878587,16.515822843721228,14.47567107616694,14.302072162923885,13.54,12.35,12.72,12.53,12.22,11.58,9.3699999999999992,9.3800000000000008,9.1999999999999993,8.92,7.9,7.25,7.08,8.17,7.902196,7.3,7.22,6.14,6.1811049999999996,6.34,6.19,6.24,5.93,5.6,5.73,5.6,5.73,5.91,5.86,5.94,6.35,5.79]
["FEC (vezes)","ESS",2.86,3.02,{"$f":"IFERROR(IF((C68/D68-1)*100<=-100,\"-\",IF((C68/D68-1)*100=0,\"-\",(C68/D68-1)*100)),\"-\")","v":-5.2980132450331174},-2.5500000000000003,null,"ESS",7.1415005271882457,7.4463687352633565,7.7392909820962394,8.1064707145398085,8.9380254346359784,8.7147585171636699,8.6512294937187058,8.4566648973740239,7.7590051869703975,7.363919710835523,7.1650990607034339,7.331008184071873,6.8961323804652368,7.2015841282228452,7.6679867637769998,7.9255875572069412,8.4223785863434895,8.1521126109247053,7.5902080552228819,6.5372549030079989,5.5420749079337979,5.15,4.8904162910000002,4.97,5.0199999999999996,4.95,4.8,4.5999999999999996,4.79,4.82,4.79,4.4000000000000004,4.1500000000000004,4.05,4.16,4.2928389999999998,3.73,3.98,3.39,3.4519840000000004,3.496,3.4,3.43,3.41,3.24,3.21,3.08,3.02,3.02,2.89,2.88,2.88,2.86]
["FEC (vezes)","ERO",7.66,8.18,{"$f":"IFERROR(IF((C69/D69-1)*100<=-100,\"-\",IF((C69/D69-1)*100=0,\"-\",(C69/D69-1)*100)),\"-\")","v":-6.3569682151589202},-8.4400000000000013,null,"ERO",27.8944345772472,26.913517265003598,25.988983906139602,26,27.735127330008801,29.456803943164498,31.462040644283,32.5,30.6513554468122,27.021783332694699,24.5761261756059,24.5,26.281128060230799,27.799609322776501,29.126190178906,30.3,28.178465049675999,26.718369441847098,24.064116667186401,21.6,21.498989015344399,21.2596701296304,21.0505632156754,19.21,17.53,16.2,15.98,16.690000000000001,18.16,20.11,21.12,23.4,22.29,21.29,18.989999999999998,17.195024,14.36,13.99,12.14,11.408609999999999,9.8699999999999992,9.4600000000000009,8.67,8.23,8,8.6,8.4700000000000006,8.1199999999999992,8.18,8.23,8.2100000000000009,7.8,7.66]
["FEC (vezes)","EAC",8.0500000000000007,9.0500000000000007,{"$f":"IFERROR(IF((C70/D70-1)*100<=-100,\"-\",IF((C70/D70-1)*100=0,\"-\",(C70/D70-1)*100)),\"-\")","v":-11.049723756906072},-21.57,null,"EAC",45.520681743578997,47.147387494067203,50.963908737718803,55.3,58.376191381412298,59.945520540003301,53.460233888841799,47.5,43.694533496612699,42.183656406553702,41.806386373420999,40.9,38.262523328400597,38.886783231788399,40.3982649314529,40.700000000000003,42.557681552055101,40.890794421485097,41.235790910892902,43.5,43.872319173097502,43.3149060179461,40.628071934820703,35.549999999999997,33.51,32.270000000000003,31.86,31.12,30.64,30.06,26.36,23.8,20.28,17.829999999999998,17.11,16.680395999999998,13.42,14.33,11.86,12.211824,11.5,11.39,11.3,10,8.9700000000000006,8.6999999999999993,8.49,8.92,9.0500000000000007,8.68,8.4600000000000009,8.35,8.0500000000000007]
["FEC (vezes)","Total Distribuidoras",0,0,"-",0,null,"Total Distribuidoras"]
["FEC (vezes)"]
["Limite FEC (vezes)","Limite FEC (vezes)"]
["Limite FEC (vezes)"]
["Limite FEC (vezes)"," ",{"$f":"$C$8","v":"1T25"},{"$f":"$D$8","v":"1T24"},"Var (p.p.)",null,null," ",{"$f":"I$8","v":"1T12"},{"$f":"J$8","v":"2T12"},"3T12","4T12","1T13","2T13","3T13","4T13","1T14","2T14","3T14","4T14","1T15","2T15","3T15","4T15","1T16","2T16","3T16","4T16",{"$f":"AC$8","v":"1T17"},"2T17","3T17","4T17","1T18","2T18","3T18","4T18","1T19","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21",{"$f":"AW$8","v":"1T22"},"2T22",{"$f":"AY$8","v":"3T22"},{"$f":"AZ$8","v":"4T22"},{"$f":"BA$8","v":"1T23"},"2T23",{"$f":"BC8","v":"3T23"},{"$f":"BD8","v":"4T23"},"1T24",{"$f":"BF8","v":"2T24"},{"$f":"BG8","v":"3T24"},{"$f":"BH8","v":"4T24"},{"$f":"BI8","v":"1T25"}]
["Limite FEC (vezes)",null,null,null,null,null,null,"Valores em  "]
["Limite FEC (vezes)"]
["Limite FEC (vezes)"]
["Limite FEC (vezes)","EMG",null,null,null,null,null,"EMG",11.76,11.76,11.76,11.76,11.53,11.53,11.53,11.53,10.89,10.89,10.89,10.89,10.09,10.09,10.09,10.09,9.44,9.44,9.44,9.44,9.35,9.35,9.35,9.36,8.91,8.91,8.91,8.91,8.5500000000000007,8.5500000000000007,8.5500000000000007,8.5500000000000007,8.2799999999999994,8.2799999999999994,8.2799999999999994,8.2799999999999994,7.81,7.81,7.81,7.8066700000000004,7.8,7.8,7.81,null,null,"","","","","","","",""]
["Limite FEC (vezes)","ENF",null,null,null,null,null,"ENF",11.85,11.85,11.85,11.85,11.6,11.6,11.6,11.6,11.33,11.33,11.33,11.33,11.27,11.27,11.27,11.27,10.32,10.32,10.32,10.32,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.84,9.44,9.44,9.44,9.48,8.91,8.91,8.91,8.91,8.32,8.32,8.33,8.33,7.74,7.74,7.74,7.7447160000000004,7.65,7.65,7.65,null,null,"","","","","","","",""]
["Limite FEC (vezes)","EMR",{"$f":"INDEX($H$75:$DE$92,MATCH($B81,$H$75:$H$92,0),MATCH(C$12,$H$75:$DE$75,0),1)","v":6.67},{"$f":"INDEX($H$75:$DE$92,MATCH($B81,$H$75:$H$92,0),MATCH(D$12,$H$75:$DE$75,0),1)","v":6.91},{"$f":"IFERROR(IF((C81/D81-1)*100<=-100,\"-\",IF((C81/D81-1)*100=0,\"-\",(C81/D81-1)*100)),\"-\")","v":-3.4732272069464609},null,null,"EMR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.32,7.21,7.21,7.21,7.21,6.91,6.91,6.91,6.91,6.67]
["Limite FEC (vezes)","ESE",{"$f":"INDEX($H$75:$DE$92,MATCH($B82,$H$75:$H$92,0),MATCH(C$12,$H$75:$DE$75,0),1)","v":6.42},{"$f":"INDEX($H$75:$DE$92,MATCH($B82,$H$75:$H$92,0),MATCH(D$12,$H$75:$DE$75,0),1)","v":7.02},{"$f":"IFERROR(IF((C82/D82-1)*100<=-100,\"-\",IF((C82/D82-1)*100=0,\"-\",(C82/D82-1)*100)),\"-\")","v":-8.547008547008538},null,null,"ESE",13.23,13.23,13.23,13.23,12.04,12.04,12.04,12.04,11.69,11.69,11.69,11.69,10.81,10.81,10.81,10.81,10.23,10.23,10.23,10.23,9.2899999999999991,9.2899999999999991,9.2899999999999991,9.3000000000000007,8.8699999999999992,8.8699999999999992,8.8699999999999992,8.8800000000000008,8.7899999999999991,8.7899999999999991,8.7899999999999991,8.7899999999999991,8.11,8.11,8.11,8.11,7.89,7.89,7.89,7.8883659999999995,7.6,7.6,7.6,7.6,7,7,7.01,7.01,7.02,7.02,7.02,7.02,6.42]
["Limite FEC (vezes)","EBO",null,null,null,null,null,"EBO",13.41,13.41,13.41,13.41,12.01,12.01,12.01,12.01,12.05,12.05,12.05,12.05,11.39,11.39,11.39,11.39,10.56,10.56,10.56,10.56,9.91,9.91,9.91,9.91,9.84,9.84,9.84,9.84,8.9600000000000009,8.9600000000000009,8.9600000000000009,8.9600000000000009,8.86,8.86,8.8699999999999992,8.86,8.49,8.49,8.49,8.4909730000000003,8.35,8.36,8.3699999999999992,8.3699999999999992,7.63,"","","","","","","",""]
["Limite FEC (vezes)","EPB (sem EBO)",null,null,null,null,null,"EPB (sem EBO)",18.190000000000001,18.190000000000001,18.190000000000001,18.190000000000001,16.78,16.78,16.78,16.78,15.43,15.43,15.43,15.43,13.94,13.94,13.94,13.94,12.44,12.44,12.44,12.44,11.17,11.17,11.17,11.16,10.65,10.65,10.65,10.64,10.08,10.08,10.07,10.07,9.5,9.5,9.5,9.5,8.9700000000000006,8.9700000000000006,8.9700000000000006,8.9728680000000001,8.56,8.57,8.57,8.57,7.96,"-","-","-","-","-","-","-","-"]
["Limite FEC (vezes)","EPB",{"$f":"INDEX($H$75:$DE$92,MATCH($B85,$H$75:$H$92,0),MATCH(C$12,$H$75:$DE$75,0),1)","v":6.91},7.54,{"$f":"IFERROR(IF((C85/D85-1)*100<=-100,\"-\",IF((C85/D85-1)*100=0,\"-\",(C85/D85-1)*100)),\"-\")","v":-8.3554376657824942},null,null,"EPB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.96,7.96,7.96,7.54,7.54,7.54,7.54,6.91]
["Limite FEC (vezes)","EMT",11.63,12.63,-7.9176563737133776,null,null,"EMT",24.57,24.57,24.57,24.57,22.59,22.59,22.59,22.59,22.33,22.33,22.33,22.33,21.67,21.67,21.67,21.67,20.93,20.93,20.93,20.93,19.809999999999999,19.809999999999999,19.809999999999999,19.850000000000001,18.97,18.97,18.97,19.05,18.07,18.059999999999999,18.07,18.07,17,17.02,17.03,17.05,15.86,15.86,15.86,15.85989,14.89,14.89,14.89,14.9,13.47,13.47,13.46,13.46,12.63,12.63,12.63,12.63,11.63]
["Limite FEC (vezes)","EMS",6.43,7.04,-8.6647727272727302,null,null,"EMS",12,12,12,12,11.45,11.45,11.45,11.45,11.11,11.11,11.11,11.11,10.47,10.47,10.47,10.47,9.76,9.76,9.76,9.76,9.23,9.23,9.23,9.2200000000000006,8.6300000000000008,8.6300000000000008,8.6300000000000008,8.6199999999999992,8.59,8.59,8.59,8.59,8.17,8.17,8.17,8.16,7.72,7.72,7.72,7.7250079999999999,7.53,7.53,7.53,7.52,7.1,7.1,7.1,7.1,7.04,7.04,7.04,7.04,6.43]
["Limite FEC (vezes)","ETO",10.29,11.69,-11.976047904191622,null,null,"ETO",28.47,28.47,28.47,28.47,26.89,26.89,26.89,26.89,24.64,24.64,24.64,24.64,22.53,22.53,22.53,22.53,20.49,20.49,20.49,20.49,19.48,19.48,19.48,19.329999999999998,17.989999999999998,17.989999999999998,17.989999999999998,18.010000000000002,16.75,16.75,16.75,16.75,15.66,15.65,15.66,15.67,14.88,14.88,14.88,14.879612,13.79,13.77,13.77,13.77,12.72,12.72,12.72,12.72,11.69,11.69,11.69,11.69,10.29]
["Limite FEC (vezes)","ESS",5.41,5.59,{"$f":"IFERROR(IF((C89/D89-1)*100<=-100,\"-\",IF((C89/D89-1)*100=0,\"-\",(C89/D89-1)*100)),\"-\")","v":-3.2200357781753119},null,null,"ESS",11.501747860818464,11.501747860818464,11.501747860818464,11.501747860818464,11.262165049452886,11.262165049452886,11.262165049452886,11.262165049452886,10.574889313855339,10.574889313855339,10.574889313855339,10.574889313855339,9.8199899423773473,9.8199899423773473,9.8199899423773473,9.8199899423773473,9.2131633451453609,9.2131633451453609,9.2131633451453609,9.2131633451453609,8.76,8.77,8.77,8.77,8.25,8.25,8.25,8.27,7.65,7.65,7.65,7.65,7.24,7.24,7.24,7.25,6.56,6.56,6.56,6.5631899999999996,6.53,6.52,6.52,6.52,6.04,6.05,6.05,6.05,5.59,5.59,5.59,5.59,5.41]
["Limite FEC (vezes)","ERO",16.100000000000001,17.47,{"$f":"IFERROR(IF((C90/D90-1)*100<=-100,\"-\",IF((C90/D90-1)*100=0,\"-\",(C90/D90-1)*100)),\"-\")","v":-7.8420148826559677},null,null,"ERO",30.46,30.46,30.46,30.46,27.51,27.51,27.51,27.51,24.16,24.16,24.16,24.16,21.25,21.25,21.25,21.25,18.39,18.39,18.39,18.39,15.93,15.93,15.93,15.93,18.95,18.95,18.95,18.940000000000001,18.940000000000001,18.95,18.95,18.95,18.82,18.829999999999998,18.84,18.850000000000001,18.809999999999999,18.68,18.68,18.541884,18.68,18.649999999999999,18.64,18.63,18.61,18.690000000000001,18.75,18.75,17.47,17.47,17.47,17.47,16.100000000000001]
["Limite FEC (vezes)","EAC",29.62,32.86,{"$f":"IFERROR(IF((C91/D91-1)*100<=-100,\"-\",IF((C91/D91-1)*100=0,\"-\",(C91/D91-1)*100)),\"-\")","v":-9.8600121728545265},null,null,"EAC",38.869999999999997,38.869999999999997,38.869999999999997,38.869999999999997,36.92,36.92,36.92,36.92,32.93,32.93,32.93,32.93,29.07,29.07,29.07,29.07,25.47,25.47,25.47,25.47,23.33,23.33,23.33,23.33,35.22,35.22,35.22,35.229999999999997,35.35,35.32,35.28,35.28,35.14,35.130000000000003,35.1,35.06,34.9,35.06,35.06,35.247413000000002,35.42,35.4,35.42,35.42,35.479999999999997,35.54,35.56,35.56,32.86,32.86,32.86,32.86,29.62]
["Limite FEC (vezes)","Total Distribuidoras",0,0,"-",null,null,"Total Distribuidoras"]
["Limite FEC (vezes)"]
[]
[]
[null,"Nota: No dia 30/11/2022 a empresa ENF – Energisa Nova Friburgo foi incorporada pela empresa EMG – Energisa Minas Gerais, que agora se chama EMR – Energisa Minas Rio.  No dia 30/04/2023 a empresa EBO – Energisa Borborema foi incorporada pela empresa EPB – Energisa Paraíba. "]

{"sheet":"BS.Conso","index":38,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Consolidated"]
[]
[null,null,"R$ thousand",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,{"$f":"BP.Conso!AG4","v":42825},{"$f":"BP.Conso!AH4","v":42916},{"$f":"BP.Conso!AI4","v":43008},{"$f":"BP.Conso!AJ4","v":43100},{"$f":"BP.Conso!AK4","v":43190},{"$f":"BP.Conso!AL4","v":43281},{"$f":"BP.Conso!AM4","v":43373},{"$f":"BP.Conso!AN4","v":43465},{"$f":"BP.Conso!AO4","v":43555},{"$f":"BP.Conso!AP4","v":43646},{"$f":"BP.Conso!AQ4","v":43738},{"$f":"BP.Conso!AR4","v":43830},{"$f":"BP.Conso!AS4","v":43921},{"$f":"BP.Conso!AT4","v":"30/06/2020"},{"$f":"BP.Conso!AU4","v":44104},{"$f":"BP.Conso!AV4","v":44196},{"$f":"BP.Conso!AW4","v":44286},{"$f":"BP.Conso!AX4","v":44377},{"$f":"BP.Conso!AY4","v":44469},{"$f":"BP.Conso!AZ4","v":44561},{"$f":"BP.Conso!BA4","v":44651},{"$f":"BP.Conso!BB4","v":44742},{"$f":"BP.Conso!BC4","v":44834},{"$f":"BP.Conso!BD4","v":44926},{"$f":"BP.Conso!BE4","v":45016},{"$f":"BP.Conso!BF4","v":45107},{"$f":"BP.Conso!BG4","v":45199},{"$f":"BP.Conso!BH4","v":45291},{"$f":"BP.Conso!BI4","v":45382},{"$f":"BP.Conso!BJ4","v":45473},{"$f":"BP.Conso!BK4","v":"30/09/2024"},{"$f":"BP.Conso!BL4","v":"31/12/2024"},{"$f":"BP.Conso!BM4","v":"31/03/2025"}]
[]
[null,null,"Current Assets",{"$f":"BP.Conso!D6","v":1291460},{"$f":"BP.Conso!E6","v":1162600},{"$f":"BP.Conso!F6","v":1238797},{"$f":"BP.Conso!G6","v":1139980},{"$f":"BP.Conso!H6","v":1182281},{"$f":"BP.Conso!I6","v":1428351},{"$f":"BP.Conso!J6","v":1399307},{"$f":"BP.Conso!K6","v":1368907},{"$f":"BP.Conso!L6","v":1408941},{"$f":"BP.Conso!M6","v":1475274},{"$f":"BP.Conso!N6","v":1543491},{"$f":"BP.Conso!O6","v":1556315},{"$f":"BP.Conso!P6","v":1588115},{"$f":"BP.Conso!Q6","v":1699335},{"$f":"BP.Conso!R6","v":1888462},{"$f":"BP.Conso!S6","v":1363637},{"$f":"BP.Conso!T6","v":1370079},{"$f":"BP.Conso!U6","v":2770970},{"$f":"BP.Conso!V6","v":4248183},{"$f":"BP.Conso!W6","v":6687420},{"$f":"BP.Conso!X6","v":7291871},{"$f":"BP.Conso!Y6","v":7906603},{"$f":"BP.Conso!Z6","v":6375720},{"$f":"BP.Conso!AA6","v":4943780},{"$f":"BP.Conso!AB6","v":5879295},{"$f":"BP.Conso!AC6","v":5345760},{"$f":"BP.Conso!AD6","v":6075602},{"$f":"BP.Conso!AE6","v":6963878},{"$f":"BP.Conso!AF6","v":6347068},{"$f":"BP.Conso!AG6","v":6424082},{"$f":"BP.Conso!AH6","v":6219243},{"$f":"BP.Conso!AI6","v":6570182},{"$f":"BP.Conso!AJ6","v":7098724},{"$f":"BP.Conso!AK6","v":7054612},{"$f":"BP.Conso!AL6","v":8070438},{"$f":"BP.Conso!AM6","v":8091119},{"$f":"BP.Conso!AN6","v":11037151},{"$f":"BP.Conso!AO6","v":11289373},{"$f":"BP.Conso!AP6","v":11656752},{"$f":"BP.Conso!AQ6","v":11035389},{"$f":"BP.Conso!AR6","v":9858353},{"$f":"BP.Conso!AS6","v":11202130},{"$f":"BP.Conso!AT6","v":11219206},{"$f":"BP.Conso!AU6","v":11841605},{"$f":"BP.Conso!AV6","v":13594051},{"$f":"BP.Conso!AW6","v":12635109},{"$f":"BP.Conso!AX6","v":11995876},{"$f":"BP.Conso!AY6","v":13971790},{"$f":"BP.Conso!AZ6","v":15527778},{"$f":"BP.Conso!BA6","v":13888684},{"$f":"BP.Conso!BB6","v":14533471},{"$f":"BP.Conso!BC6","v":15465161},{"$f":"BP.Conso!BD6","v":14724256},{"$f":"BP.Conso!BE6","v":16082281},{"$f":"BP.Conso!BF6","v":17539274},{"$f":"BP.Conso!BG6","v":15282489},{"$f":"BP.Conso!BH6","v":17206180},{"$f":"BP.Conso!BI6","v":18915712},{"$f":"BP.Conso!BJ6","v":20274928},{"$f":"BP.Conso!BK6","v":18690192},{"$f":"BP.Conso!BL6","v":18016017},{"$f":"BP.Conso!BM6","v":18160049}]
[null,null,"Cash and cash equivalents",{"$f":"BP.Conso!D7","v":571119},{"$f":"BP.Conso!E7","v":405016},{"$f":"BP.Conso!F7","v":423929},{"$f":"BP.Conso!G7","v":406857},{"$f":"BP.Conso!H7","v":382726},{"$f":"BP.Conso!I7","v":342624},{"$f":"BP.Conso!J7","v":320360},{"$f":"BP.Conso!K7","v":280603},{"$f":"BP.Conso!L7","v":355023},{"$f":"BP.Conso!M7","v":375259},{"$f":"BP.Conso!N7","v":393598},{"$f":"BP.Conso!O7","v":452866},{"$f":"BP.Conso!P7","v":213172},{"$f":"BP.Conso!Q7","v":596602},{"$f":"BP.Conso!R7","v":657575},{"$f":"BP.Conso!S7","v":195601},{"$f":"BP.Conso!T7","v":252185},{"$f":"BP.Conso!U7","v":218685},{"$f":"BP.Conso!V7","v":1258023},{"$f":"BP.Conso!W7","v":783460},{"$f":"BP.Conso!X7","v":576072},{"$f":"BP.Conso!Y7","v":1311885},{"$f":"BP.Conso!Z7","v":597082},{"$f":"BP.Conso!AA7","v":380305},{"$f":"BP.Conso!AB7","v":1083627},{"$f":"BP.Conso!AC7","v":834901},{"$f":"BP.Conso!AD7","v":1076688},{"$f":"BP.Conso!AE7","v":963053},{"$f":"BP.Conso!AF7","v":797200},{"$f":"BP.Conso!AG7","v":70472},{"$f":"BP.Conso!AH7","v":83406},{"$f":"BP.Conso!AI7","v":101648},{"$f":"BP.Conso!AJ7","v":921481},{"$f":"BP.Conso!AK7","v":945396},{"$f":"BP.Conso!AL7","v":1173673},{"$f":"BP.Conso!AM7","v":1129111},{"$f":"BP.Conso!AN7","v":706738},{"$f":"BP.Conso!AO7","v":692077},{"$f":"BP.Conso!AP7","v":821300},{"$f":"BP.Conso!AQ7","v":823457},{"$f":"BP.Conso!AR7","v":663103},{"$f":"BP.Conso!AS7","v":1313612},{"$f":"BP.Conso!AT7","v":2083902},{"$f":"BP.Conso!AU7","v":1330020},{"$f":"BP.Conso!AV7","v":1062102},{"$f":"BP.Conso!AW7","v":1240489},{"$f":"BP.Conso!AX7","v":1193452},{"$f":"BP.Conso!AY7","v":753733},{"$f":"BP.Conso!AZ7","v":773505},{"$f":"BP.Conso!BA7","v":1045547},{"$f":"BP.Conso!BB7","v":825039},{"$f":"BP.Conso!BC7","v":438269},{"$f":"BP.Conso!BD7","v":916207},{"$f":"BP.Conso!BE7","v":3452065},{"$f":"BP.Conso!BF7","v":3587466},{"$f":"BP.Conso!BG7","v":930170},{"$f":"BP.Conso!BH7","v":1298424},{"$f":"BP.Conso!BI7","v":1170081},{"$f":"BP.Conso!BJ7","v":826327},{"$f":"BP.Conso!BK7","v":1098264},{"$f":"BP.Conso!BL7","v":899139},{"$f":"BP.Conso!BM7","v":985029}]
[null,null,"Money market and secured funds",{"$f":"BP.Conso!D8","v":137984},{"$f":"BP.Conso!E8","v":210008},{"$f":"BP.Conso!F8","v":222254},{"$f":"BP.Conso!G8","v":146484},{"$f":"BP.Conso!H8","v":147355},{"$f":"BP.Conso!I8","v":456283},{"$f":"BP.Conso!J8","v":440068},{"$f":"BP.Conso!K8","v":452832},{"$f":"BP.Conso!L8","v":361753},{"$f":"BP.Conso!M8","v":368599},{"$f":"BP.Conso!N8","v":388354},{"$f":"BP.Conso!O8","v":377514},{"$f":"BP.Conso!P8","v":602203},{"$f":"BP.Conso!Q8","v":394837},{"$f":"BP.Conso!R8","v":498425},{"$f":"BP.Conso!S8","v":452487},{"$f":"BP.Conso!T8","v":423577},{"$f":"BP.Conso!U8","v":1804350},{"$f":"BP.Conso!V8","v":690694},{"$f":"BP.Conso!W8","v":896252},{"$f":"BP.Conso!X8","v":998535},{"$f":"BP.Conso!Y8","v":1281780},{"$f":"BP.Conso!Z8","v":806633},{"$f":"BP.Conso!AA8","v":582297},{"$f":"BP.Conso!AB8","v":719058},{"$f":"BP.Conso!AC8","v":650814},{"$f":"BP.Conso!AD8","v":1123335},{"$f":"BP.Conso!AE8","v":2020464},{"$f":"BP.Conso!AF8","v":1765232},{"$f":"BP.Conso!AG8","v":2426653},{"$f":"BP.Conso!AH8","v":2286781},{"$f":"BP.Conso!AI8","v":2270422},{"$f":"BP.Conso!AJ8","v":1758953},{"$f":"BP.Conso!AK8","v":1156928},{"$f":"BP.Conso!AL8","v":1870096},{"$f":"BP.Conso!AM8","v":1547938},{"$f":"BP.Conso!AN8","v":3538730},{"$f":"BP.Conso!AO8","v":1783559},{"$f":"BP.Conso!AP8","v":2719840},{"$f":"BP.Conso!AQ8","v":1707143},{"$f":"BP.Conso!AR8","v":2016399},{"$f":"BP.Conso!AS8","v":2483034},{"$f":"BP.Conso!AT8","v":1769054},{"$f":"BP.Conso!AU8","v":3775578},{"$f":"BP.Conso!AV8","v":4944045},{"$f":"BP.Conso!AW8","v":3834274},{"$f":"BP.Conso!AX8","v":2958566},{"$f":"BP.Conso!AY8","v":3630808},{"$f":"BP.Conso!AZ8","v":4057459},{"$f":"BP.Conso!BA8","v":3728927},{"$f":"BP.Conso!BB8","v":5116138},{"$f":"BP.Conso!BC8","v":5343543},{"$f":"BP.Conso!BD8","v":4835505},{"$f":"BP.Conso!BE8","v":3280181},{"$f":"BP.Conso!BF8","v":4990738},{"$f":"BP.Conso!BG8","v":4656561},{"$f":"BP.Conso!BH8","v":6090167},{"$f":"BP.Conso!BI8","v":7985374},{"$f":"BP.Conso!BJ8","v":10160135},{"$f":"BP.Conso!BK8","v":7872233},{"$f":"BP.Conso!BL8","v":7662110},{"$f":"BP.Conso!BM8","v":7599588}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.Conso!D9","v":307167},{"$f":"BP.Conso!E9","v":322171},{"$f":"BP.Conso!F9","v":325352},{"$f":"BP.Conso!G9","v":318430},{"$f":"BP.Conso!H9","v":379942},{"$f":"BP.Conso!I9","v":351713},{"$f":"BP.Conso!J9","v":348861},{"$f":"BP.Conso!K9","v":356679},{"$f":"BP.Conso!L9","v":412619},{"$f":"BP.Conso!M9","v":406061},{"$f":"BP.Conso!N9","v":402118},{"$f":"BP.Conso!O9","v":397991},{"$f":"BP.Conso!P9","v":469377},{"$f":"BP.Conso!Q9","v":377080},{"$f":"BP.Conso!R9","v":363483},{"$f":"BP.Conso!S9","v":353013},{"$f":"BP.Conso!T9","v":391055},{"$f":"BP.Conso!U9","v":389020},{"$f":"BP.Conso!V9","v":1354404},{"$f":"BP.Conso!W9","v":1342071},{"$f":"BP.Conso!X9","v":1403552},{"$f":"BP.Conso!Y9","v":1750495},{"$f":"BP.Conso!Z9","v":1776620},{"$f":"BP.Conso!AA9","v":1893967},{"$f":"BP.Conso!AB9","v":2054044},{"$f":"BP.Conso!AC9","v":1985496},{"$f":"BP.Conso!AD9","v":1907901},{"$f":"BP.Conso!AE9","v":2001826},{"$f":"BP.Conso!AF9","v":1990788},{"$f":"BP.Conso!AG9","v":2256703},{"$f":"BP.Conso!AH9","v":2065168},{"$f":"BP.Conso!AI9","v":2324464},{"$f":"BP.Conso!AJ9","v":2246232},{"$f":"BP.Conso!AK9","v":2418799},{"$f":"BP.Conso!AL9","v":2421140},{"$f":"BP.Conso!AM9","v":2703210},{"$f":"BP.Conso!AN9","v":3041247},{"$f":"BP.Conso!AO9","v":3572242},{"$f":"BP.Conso!AP9","v":3396653},{"$f":"BP.Conso!AQ9","v":3651568},{"$f":"BP.Conso!AR9","v":3783469},{"$f":"BP.Conso!AS9","v":3856575},{"$f":"BP.Conso!AT9","v":3476469},{"$f":"BP.Conso!AU9","v":3854817},{"$f":"BP.Conso!AV9","v":4474964},{"$f":"BP.Conso!AW9","v":4058694},{"$f":"BP.Conso!AX9","v":4157592},{"$f":"BP.Conso!AY9","v":5063506},{"$f":"BP.Conso!AZ9","v":5004373},{"$f":"BP.Conso!BA9","v":5022643},{"$f":"BP.Conso!BB9","v":4624492},{"$f":"BP.Conso!BC9","v":4781162},{"$f":"BP.Conso!BD9","v":3952081},{"$f":"BP.Conso!BE9","v":4012314},{"$f":"BP.Conso!BF9","v":3922215},{"$f":"BP.Conso!BG9","v":4523429},{"$f":"BP.Conso!BH9","v":4830600},{"$f":"BP.Conso!BI9","v":4945963},{"$f":"BP.Conso!BJ9","v":4273681},{"$f":"BP.Conso!BK9","v":4615539},{"$f":"BP.Conso!BL9","v":4450773},{"$f":"BP.Conso!BM9","v":4485599}]
[null,null,"Credit receivables",{"$f":"BP.Conso!D10","v":67129},{"$f":"BP.Conso!E10","v":50635},{"$f":"BP.Conso!F10","v":55485},{"$f":"BP.Conso!G10","v":56107},{"$f":"BP.Conso!H10","v":65055},{"$f":"BP.Conso!I10","v":69672},{"$f":"BP.Conso!J10","v":76802},{"$f":"BP.Conso!K10","v":63016},{"$f":"BP.Conso!L10","v":68362},{"$f":"BP.Conso!M10","v":66463},{"$f":"BP.Conso!N10","v":71140},{"$f":"BP.Conso!O10","v":74339},{"$f":"BP.Conso!P10","v":64292},{"$f":"BP.Conso!Q10","v":59658},{"$f":"BP.Conso!R10","v":64615},{"$f":"BP.Conso!S10","v":53274},{"$f":"BP.Conso!T10","v":43694},{"$f":"BP.Conso!U10","v":48512},{"$f":"BP.Conso!V10","v":64974},{"$f":"BP.Conso!W10","v":60596},{"$f":"BP.Conso!X10","v":65070},{"$f":"BP.Conso!Y10","v":59628},{"$f":"BP.Conso!Z10","v":67381},{"$f":"BP.Conso!AA10","v":66913},{"$f":"BP.Conso!AB10","v":4676},{"$f":"BP.Conso!AC10","v":4552},{"$f":"BP.Conso!AD10","v":4734},{"$f":"BP.Conso!AE10","v":10091},{"$f":"BP.Conso!AF10","v":9661},{"$f":"BP.Conso!AG10","v":8810},{"$f":"BP.Conso!AH10","v":11056},{"$f":"BP.Conso!AI10","v":13084},{"$f":"BP.Conso!AJ10","v":19940},{"$f":"BP.Conso!AK10","v":19908},{"$f":"BP.Conso!AL10","v":22449},{"$f":"BP.Conso!AM10","v":24841},{"$f":"BP.Conso!AN10","v":20031},{"$f":"BP.Conso!AO10","v":15467},{"$f":"BP.Conso!AP10","v":16314},{"$f":"BP.Conso!AQ10","v":16524},{"$f":"BP.Conso!AR10","v":16116},{"$f":"BP.Conso!AS10","v":15814},{"$f":"BP.Conso!AT10","v":15255},{"$f":"BP.Conso!AU10","v":15141},{"$f":"BP.Conso!AV10","v":13591},{"$f":"BP.Conso!AW10","v":8636},{"$f":"BP.Conso!AX10","v":8070},{"$f":"BP.Conso!AY10","v":5630},{"$f":"BP.Conso!AZ10","v":3900},{"$f":"BP.Conso!BA10","v":4558},{"$f":"BP.Conso!BB10","v":4693},{"$f":"BP.Conso!BC10","v":4827},{"$f":"BP.Conso!BD10","v":10992},{"$f":"BP.Conso!BE10","v":11168},{"$f":"BP.Conso!BF10","v":16795},{"$f":"BP.Conso!BG10","v":10824},{"$f":"BP.Conso!BH10","v":11322},{"$f":"BP.Conso!BI10","v":11024},{"$f":"BP.Conso!BJ10","v":11019},{"$f":"BP.Conso!BK10","v":11016},{"$f":"BP.Conso!BL10","v":4524},{"$f":"BP.Conso!BM10","v":4861}]
[null,null,"Inventory",{"$f":"BP.Conso!D11","v":9396},{"$f":"BP.Conso!E11","v":9404},{"$f":"BP.Conso!F11","v":11514},{"$f":"BP.Conso!G11","v":11848},{"$f":"BP.Conso!H11","v":10684},{"$f":"BP.Conso!I11","v":11103},{"$f":"BP.Conso!J11","v":10164},{"$f":"BP.Conso!K11","v":12526},{"$f":"BP.Conso!L11","v":11368},{"$f":"BP.Conso!M11","v":11847},{"$f":"BP.Conso!N11","v":11202},{"$f":"BP.Conso!O11","v":11157},{"$f":"BP.Conso!P11","v":12551},{"$f":"BP.Conso!Q11","v":12114},{"$f":"BP.Conso!R11","v":12304},{"$f":"BP.Conso!S11","v":9959},{"$f":"BP.Conso!T11","v":8935},{"$f":"BP.Conso!U11","v":8851},{"$f":"BP.Conso!V11","v":30836},{"$f":"BP.Conso!W11","v":32499},{"$f":"BP.Conso!X11","v":29474},{"$f":"BP.Conso!Y11","v":30319},{"$f":"BP.Conso!Z11","v":28452},{"$f":"BP.Conso!AA11","v":30230},{"$f":"BP.Conso!AB11","v":36162},{"$f":"BP.Conso!AC11","v":34801},{"$f":"BP.Conso!AD11","v":35291},{"$f":"BP.Conso!AE11","v":37896},{"$f":"BP.Conso!AF11","v":40732},{"$f":"BP.Conso!AG11","v":40466},{"$f":"BP.Conso!AH11","v":45543},{"$f":"BP.Conso!AI11","v":56134},{"$f":"BP.Conso!AJ11","v":57039},{"$f":"BP.Conso!AK11","v":58886},{"$f":"BP.Conso!AL11","v":59282},{"$f":"BP.Conso!AM11","v":67475},{"$f":"BP.Conso!AN11","v":70749},{"$f":"BP.Conso!AO11","v":75596},{"$f":"BP.Conso!AP11","v":92046},{"$f":"BP.Conso!AQ11","v":103594},{"$f":"BP.Conso!AR11","v":122975},{"$f":"BP.Conso!AS11","v":133911},{"$f":"BP.Conso!AT11","v":162615},{"$f":"BP.Conso!AU11","v":146252},{"$f":"BP.Conso!AV11","v":118761},{"$f":"BP.Conso!AW11","v":140581},{"$f":"BP.Conso!AX11","v":153899},{"$f":"BP.Conso!AY11","v":139655},{"$f":"BP.Conso!AZ11","v":134558},{"$f":"BP.Conso!BA11","v":178489},{"$f":"BP.Conso!BB11","v":273019},{"$f":"BP.Conso!BC11","v":281520},{"$f":"BP.Conso!BD11","v":145421},{"$f":"BP.Conso!BE11","v":152983},{"$f":"BP.Conso!BF11","v":160409},{"$f":"BP.Conso!BG11","v":177095},{"$f":"BP.Conso!BH11","v":177590},{"$f":"BP.Conso!BI11","v":184066},{"$f":"BP.Conso!BJ11","v":186454},{"$f":"BP.Conso!BK11","v":140138},{"$f":"BP.Conso!BL11","v":137932},{"$f":"BP.Conso!BM11","v":147270}]
[null,null,"Recoverable taxes",{"$f":"BP.Conso!D12","v":0},{"$f":"BP.Conso!E12","v":0},{"$f":"BP.Conso!F12","v":0},{"$f":"BP.Conso!G12","v":0},{"$f":"BP.Conso!H12","v":0},{"$f":"BP.Conso!I12","v":0},{"$f":"BP.Conso!J12","v":0},{"$f":"BP.Conso!K12","v":0},{"$f":"BP.Conso!L12","v":0},{"$f":"BP.Conso!M12","v":0},{"$f":"BP.Conso!N12","v":0},{"$f":"BP.Conso!O12","v":0},{"$f":"BP.Conso!P12","v":0},{"$f":"BP.Conso!Q12","v":0},{"$f":"BP.Conso!R12","v":0},{"$f":"BP.Conso!S12","v":0},{"$f":"BP.Conso!T12","v":0},{"$f":"BP.Conso!U12","v":0},{"$f":"BP.Conso!V12","v":0},{"$f":"BP.Conso!W12","v":0},{"$f":"BP.Conso!X12","v":0},{"$f":"BP.Conso!Y12","v":266188},{"$f":"BP.Conso!Z12","v":373919},{"$f":"BP.Conso!AA12","v":409325},{"$f":"BP.Conso!AB12","v":390192},{"$f":"BP.Conso!AC12","v":413087},{"$f":"BP.Conso!AD12","v":503007},{"$f":"BP.Conso!AE12","v":578463},{"$f":"BP.Conso!AF12","v":485838},{"$f":"BP.Conso!AG12","v":468253},{"$f":"BP.Conso!AH12","v":551385},{"$f":"BP.Conso!AI12","v":591808},{"$f":"BP.Conso!AJ12","v":575826},{"$f":"BP.Conso!AK12","v":591171},{"$f":"BP.Conso!AL12","v":673853},{"$f":"BP.Conso!AM12","v":748735},{"$f":"BP.Conso!AN12","v":925676},{"$f":"BP.Conso!AO12","v":953502},{"$f":"BP.Conso!AP12","v":944736},{"$f":"BP.Conso!AQ12","v":1038007},{"$f":"BP.Conso!AR12","v":1021209},{"$f":"BP.Conso!AS12","v":1094102},{"$f":"BP.Conso!AT12","v":1075638},{"$f":"BP.Conso!AU12","v":764649},{"$f":"BP.Conso!AV12","v":674326},{"$f":"BP.Conso!AW12","v":727003},{"$f":"BP.Conso!AX12","v":1097469},{"$f":"BP.Conso!AY12","v":1279725},{"$f":"BP.Conso!AZ12","v":1229269},{"$f":"BP.Conso!BA12","v":1113859},{"$f":"BP.Conso!BB12","v":1360189},{"$f":"BP.Conso!BC12","v":2200931},{"$f":"BP.Conso!BD12","v":2261522},{"$f":"BP.Conso!BE12","v":2149186},{"$f":"BP.Conso!BF12","v":2211803},{"$f":"BP.Conso!BG12","v":2310248},{"$f":"BP.Conso!BH12","v":2244835},{"$f":"BP.Conso!BI12","v":2001398},{"$f":"BP.Conso!BJ12","v":2141354},{"$f":"BP.Conso!BK12","v":2136505},{"$f":"BP.Conso!BL12","v":1747604},{"$f":"BP.Conso!BM12","v":1835128}]
[null,null,"Derivative financial instruments",{"$f":"BP.Conso!D13","v":0},{"$f":"BP.Conso!E13","v":0},{"$f":"BP.Conso!F13","v":0},{"$f":"BP.Conso!G13","v":0},{"$f":"BP.Conso!H13","v":0},{"$f":"BP.Conso!I13","v":0},{"$f":"BP.Conso!J13","v":0},{"$f":"BP.Conso!K13","v":0},{"$f":"BP.Conso!L13","v":0},{"$f":"BP.Conso!M13","v":0},{"$f":"BP.Conso!N13","v":0},{"$f":"BP.Conso!O13","v":0},{"$f":"BP.Conso!P13","v":0},{"$f":"BP.Conso!Q13","v":0},{"$f":"BP.Conso!R13","v":0},{"$f":"BP.Conso!S13","v":0},{"$f":"BP.Conso!T13","v":0},{"$f":"BP.Conso!U13","v":0},{"$f":"BP.Conso!V13","v":0},{"$f":"BP.Conso!W13","v":0},{"$f":"BP.Conso!X13","v":0},{"$f":"BP.Conso!Y13","v":197947},{"$f":"BP.Conso!Z13","v":174443},{"$f":"BP.Conso!AA13","v":129189},{"$f":"BP.Conso!AB13","v":117780},{"$f":"BP.Conso!AC13","v":54413},{"$f":"BP.Conso!AD13","v":67203},{"$f":"BP.Conso!AE13","v":92178},{"$f":"BP.Conso!AF13","v":116961},{"$f":"BP.Conso!AG13","v":99564},{"$f":"BP.Conso!AH13","v":138737},{"$f":"BP.Conso!AI13","v":88248},{"$f":"BP.Conso!AJ13","v":87782},{"$f":"BP.Conso!AK13","v":88051},{"$f":"BP.Conso!AL13","v":48558},{"$f":"BP.Conso!AM13","v":64798},{"$f":"BP.Conso!AN13","v":49171},{"$f":"BP.Conso!AO13","v":45654},{"$f":"BP.Conso!AP13","v":75260},{"$f":"BP.Conso!AQ13","v":119275},{"$f":"BP.Conso!AR13","v":186303},{"$f":"BP.Conso!AS13","v":427841},{"$f":"BP.Conso!AT13","v":649629},{"$f":"BP.Conso!AU13","v":758444},{"$f":"BP.Conso!AV13","v":683965},{"$f":"BP.Conso!AW13","v":601353},{"$f":"BP.Conso!AX13","v":335850},{"$f":"BP.Conso!AY13","v":373328},{"$f":"BP.Conso!AZ13","v":473525},{"$f":"BP.Conso!BA13","v":298734},{"$f":"BP.Conso!BB13","v":225688},{"$f":"BP.Conso!BC13","v":269448},{"$f":"BP.Conso!BD13","v":195395},{"$f":"BP.Conso!BE13","v":153781},{"$f":"BP.Conso!BF13","v":274680},{"$f":"BP.Conso!BG13","v":361923},{"$f":"BP.Conso!BH13","v":419014},{"$f":"BP.Conso!BI13","v":416429},{"$f":"BP.Conso!BJ13","v":511203},{"$f":"BP.Conso!BK13","v":293966},{"$f":"BP.Conso!BL13","v":565220},{"$f":"BP.Conso!BM13","v":188902}]
[null,null,"Financial sector assets",{"$f":"BP.Conso!D14","v":0},{"$f":"BP.Conso!E14","v":0},{"$f":"BP.Conso!F14","v":0},{"$f":"BP.Conso!G14","v":0},{"$f":"BP.Conso!H14","v":0},{"$f":"BP.Conso!I14","v":0},{"$f":"BP.Conso!J14","v":0},{"$f":"BP.Conso!K14","v":0},{"$f":"BP.Conso!L14","v":0},{"$f":"BP.Conso!M14","v":0},{"$f":"BP.Conso!N14","v":0},{"$f":"BP.Conso!O14","v":0},{"$f":"BP.Conso!P14","v":0},{"$f":"BP.Conso!Q14","v":0},{"$f":"BP.Conso!R14","v":0},{"$f":"BP.Conso!S14","v":0},{"$f":"BP.Conso!T14","v":0},{"$f":"BP.Conso!U14","v":0},{"$f":"BP.Conso!V14","v":0},{"$f":"BP.Conso!W14","v":0},{"$f":"BP.Conso!X14","v":0},{"$f":"BP.Conso!Y14","v":964725},{"$f":"BP.Conso!Z14","v":901918},{"$f":"BP.Conso!AA14","v":647754},{"$f":"BP.Conso!AB14","v":801051},{"$f":"BP.Conso!AC14","v":823483},{"$f":"BP.Conso!AD14","v":806274},{"$f":"BP.Conso!AE14","v":671817},{"$f":"BP.Conso!AF14","v":538771},{"$f":"BP.Conso!AG14","v":433178},{"$f":"BP.Conso!AH14","v":378296},{"$f":"BP.Conso!AI14","v":517194},{"$f":"BP.Conso!AJ14","v":729368},{"$f":"BP.Conso!AK14","v":1110317},{"$f":"BP.Conso!AL14","v":1143541},{"$f":"BP.Conso!AM14","v":1141291},{"$f":"BP.Conso!AN14","v":1763567},{"$f":"BP.Conso!AO14","v":1838454},{"$f":"BP.Conso!AP14","v":1568868},{"$f":"BP.Conso!AQ14","v":1392803},{"$f":"BP.Conso!AR14","v":1175623},{"$f":"BP.Conso!AS14","v":1004721},{"$f":"BP.Conso!AT14","v":1113999},{"$f":"BP.Conso!AU14","v":301040},{"$f":"BP.Conso!AV14","v":368033},{"$f":"BP.Conso!AW14","v":771147},{"$f":"BP.Conso!AX14","v":820119},{"$f":"BP.Conso!AY14","v":1249129},{"$f":"BP.Conso!AZ14","v":1652491},{"$f":"BP.Conso!BA14","v":1318431},{"$f":"BP.Conso!BB14","v":475671},{"$f":"BP.Conso!BC14","v":318060},{"$f":"BP.Conso!BD14","v":488505},{"$f":"BP.Conso!BE14","v":896536},{"$f":"BP.Conso!BF14","v":394256},{"$f":"BP.Conso!BG14","v":293262},{"$f":"BP.Conso!BH14","v":209964},{"$f":"BP.Conso!BI14","v":173688},{"$f":"BP.Conso!BJ14","v":86841},{"$f":"BP.Conso!BK14","v":255473},{"$f":"BP.Conso!BL14","v":209676},{"$f":"BP.Conso!BM14","v":447618}]
[null,null,"Concession financial asset",{"$f":"BP.Conso!D15","v":0},{"$f":"BP.Conso!E15","v":0},{"$f":"BP.Conso!F15","v":0},{"$f":"BP.Conso!G15","v":0},{"$f":"BP.Conso!H15","v":0},{"$f":"BP.Conso!I15","v":0},{"$f":"BP.Conso!J15","v":0},{"$f":"BP.Conso!K15","v":0},{"$f":"BP.Conso!L15","v":0},{"$f":"BP.Conso!M15","v":0},{"$f":"BP.Conso!N15","v":0},{"$f":"BP.Conso!O15","v":0},{"$f":"BP.Conso!P15","v":0},{"$f":"BP.Conso!Q15","v":0},{"$f":"BP.Conso!R15","v":0},{"$f":"BP.Conso!S15","v":0},{"$f":"BP.Conso!T15","v":0},{"$f":"BP.Conso!U15","v":0},{"$f":"BP.Conso!V15","v":0},{"$f":"BP.Conso!W15","v":0},{"$f":"BP.Conso!X15","v":0},{"$f":"BP.Conso!Y15","v":0},{"$f":"BP.Conso!Z15","v":0},{"$f":"BP.Conso!AA15","v":0},{"$f":"BP.Conso!AB15","v":0},{"$f":"BP.Conso!AC15","v":0},{"$f":"BP.Conso!AD15","v":0},{"$f":"BP.Conso!AE15","v":0},{"$f":"BP.Conso!AF15","v":0}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.Conso!D16","v":198665},{"$f":"BP.Conso!E16","v":165366},{"$f":"BP.Conso!F16","v":200263},{"$f":"BP.Conso!G16","v":200254},{"$f":"BP.Conso!H16","v":196519},{"$f":"BP.Conso!I16","v":196956},{"$f":"BP.Conso!J16","v":203052},{"$f":"BP.Conso!K16","v":203251},{"$f":"BP.Conso!L16","v":199816},{"$f":"BP.Conso!M16","v":247045},{"$f":"BP.Conso!N16","v":277079},{"$f":"BP.Conso!O16","v":242448},{"$f":"BP.Conso!P16","v":226520},{"$f":"BP.Conso!Q16","v":259044},{"$f":"BP.Conso!R16","v":292060},{"$f":"BP.Conso!S16","v":299303},{"$f":"BP.Conso!T16","v":250633},{"$f":"BP.Conso!U16","v":301552},{"$f":"BP.Conso!V16","v":849252},{"$f":"BP.Conso!W16","v":3572542},{"$f":"BP.Conso!X16","v":4219168},{"$f":"BP.Conso!Y16","v":2043636},{"$f":"BP.Conso!Z16","v":1649272},{"$f":"BP.Conso!AA16","v":803800},{"$f":"BP.Conso!AB16","v":672705},{"$f":"BP.Conso!AC16","v":544213},{"$f":"BP.Conso!AD16","v":551169},{"$f":"BP.Conso!AE16","v":588090},{"$f":"BP.Conso!AF16","v":601885},{"$f":"BP.Conso!AG16","v":619983},{"$f":"BP.Conso!AH16","v":658871},{"$f":"BP.Conso!AI16","v":607180},{"$f":"BP.Conso!AJ16","v":702103},{"$f":"BP.Conso!AK16","v":665156},{"$f":"BP.Conso!AL16","v":657846},{"$f":"BP.Conso!AM16","v":663720},{"$f":"BP.Conso!AN16","v":921242},{"$f":"BP.Conso!AO16","v":1113820},{"$f":"BP.Conso!AP16","v":741474},{"$f":"BP.Conso!AQ16","v":819428},{"$f":"BP.Conso!AR16","v":873156},{"$f":"BP.Conso!AS16","v":872520},{"$f":"BP.Conso!AT16","v":836258},{"$f":"BP.Conso!AU16","v":860003},{"$f":"BP.Conso!AV16","v":1167201},{"$f":"BP.Conso!AW16","v":1141170},{"$f":"BP.Conso!AX16","v":1150133},{"$f":"BP.Conso!AY16","v":1338731},{"$f":"BP.Conso!AZ16","v":2047563},{"$f":"BP.Conso!BA16","v":1032876},{"$f":"BP.Conso!BB16","v":1110206},{"$f":"BP.Conso!BC16","v":1250149},{"$f":"BP.Conso!BD16","v":1258763},{"$f":"BP.Conso!BE16","v":1304221},{"$f":"BP.Conso!BF16","v":1294242},{"$f":"BP.Conso!BG16","v":1326594},{"$f":"BP.Conso!BH16","v":1225250},{"$f":"BP.Conso!BI16","v":1311586},{"$f":"BP.Conso!BJ16","v":1332995},{"$f":"BP.Conso!BK16","v":1508761},{"$f":"BP.Conso!BL16","v":1560369},{"$f":"BP.Conso!BM16","v":1663140}]
[null,null,"Non-Current Assets",{"$f":"BP.Conso!D17","v":2281569},{"$f":"BP.Conso!E17","v":2288510},{"$f":"BP.Conso!F17","v":2316472},{"$f":"BP.Conso!G17","v":2399380},{"$f":"BP.Conso!H17","v":2451945},{"$f":"BP.Conso!I17","v":2538808},{"$f":"BP.Conso!J17","v":2591997},{"$f":"BP.Conso!K17","v":2712586},{"$f":"BP.Conso!L17","v":2849462},{"$f":"BP.Conso!M17","v":2856098},{"$f":"BP.Conso!N17","v":2954872},{"$f":"BP.Conso!O17","v":3161180},{"$f":"BP.Conso!P17","v":3493760},{"$f":"BP.Conso!Q17","v":3630068},{"$f":"BP.Conso!R17","v":3831370},{"$f":"BP.Conso!S17","v":3908272},{"$f":"BP.Conso!T17","v":4156901},{"$f":"BP.Conso!U17","v":4185662},{"$f":"BP.Conso!V17","v":12271244},{"$f":"BP.Conso!W17","v":10651981},{"$f":"BP.Conso!X17","v":11309771},{"$f":"BP.Conso!Y17","v":10674694},{"$f":"BP.Conso!Z17","v":10867149},{"$f":"BP.Conso!AA17","v":12408562},{"$f":"BP.Conso!AB17","v":12622887},{"$f":"BP.Conso!AC17","v":12655688},{"$f":"BP.Conso!AD17","v":12899117},{"$f":"BP.Conso!AE17","v":13160127},{"$f":"BP.Conso!AF17","v":13675752},{"$f":"BP.Conso!AG17","v":13775016},{"$f":"BP.Conso!AH17","v":13996101},{"$f":"BP.Conso!AI17","v":14479930},{"$f":"BP.Conso!AJ17","v":14949632},{"$f":"BP.Conso!AK17","v":14889434},{"$f":"BP.Conso!AL17","v":15599846},{"$f":"BP.Conso!AM17","v":16263801},{"$f":"BP.Conso!AN17","v":25380857},{"$f":"BP.Conso!AO17","v":24564320},{"$f":"BP.Conso!AP17","v":25865240},{"$f":"BP.Conso!AQ17","v":26923149},{"$f":"BP.Conso!AR17","v":29461461},{"$f":"BP.Conso!AS17","v":30299787},{"$f":"BP.Conso!AT17","v":30839147},{"$f":"BP.Conso!AU17","v":31445054},{"$f":"BP.Conso!AV17","v":31968756},{"$f":"BP.Conso!AW17","v":32293746},{"$f":"BP.Conso!AX17","v":36027580},{"$f":"BP.Conso!AY17","v":37720867},{"$f":"BP.Conso!AZ17","v":39240626},{"$f":"BP.Conso!BA17","v":39500876},{"$f":"BP.Conso!BB17","v":43734563},{"$f":"BP.Conso!BC17","v":44210612},{"$f":"BP.Conso!BD17","v":44946412},{"$f":"BP.Conso!BE17","v":45881724},{"$f":"BP.Conso!BF17","v":47552063},{"$f":"BP.Conso!BG17","v":50006227},{"$f":"BP.Conso!BH17","v":50862291},{"$f":"BP.Conso!BI17","v":52006486},{"$f":"BP.Conso!BJ17","v":53595650},{"$f":"BP.Conso!BK17","v":55128283},{"$f":"BP.Conso!BL17","v":59165636},{"$f":"BP.Conso!BM17","v":60151312}]
[null,null,"Long Term",{"$f":"BP.Conso!D18","v":652297},{"$f":"BP.Conso!E18","v":643657},{"$f":"BP.Conso!F18","v":638771},{"$f":"BP.Conso!G18","v":656223},{"$f":"BP.Conso!H18","v":665301},{"$f":"BP.Conso!I18","v":663330},{"$f":"BP.Conso!J18","v":644344},{"$f":"BP.Conso!K18","v":707545},{"$f":"BP.Conso!L18","v":806568},{"$f":"BP.Conso!M18","v":939924},{"$f":"BP.Conso!N18","v":990749},{"$f":"BP.Conso!O18","v":995429},{"$f":"BP.Conso!P18","v":1172238},{"$f":"BP.Conso!Q18","v":1166162},{"$f":"BP.Conso!R18","v":1254048},{"$f":"BP.Conso!S18","v":1269447},{"$f":"BP.Conso!T18","v":1426363},{"$f":"BP.Conso!U18","v":1423457},{"$f":"BP.Conso!V18","v":3979694},{"$f":"BP.Conso!W18","v":4103439},{"$f":"BP.Conso!X18","v":4675819},{"$f":"BP.Conso!Y18","v":4115248},{"$f":"BP.Conso!Z18","v":4341694},{"$f":"BP.Conso!AA18","v":5720089},{"$f":"BP.Conso!AB18","v":5058492},{"$f":"BP.Conso!AC18","v":5082533},{"$f":"BP.Conso!AD18","v":5237064},{"$f":"BP.Conso!AE18","v":5372165},{"$f":"BP.Conso!AF18","v":6043346},{"$f":"BP.Conso!AG18","v":6132441},{"$f":"BP.Conso!AH18","v":6406726},{"$f":"BP.Conso!AI18","v":7091350},{"$f":"BP.Conso!AJ18","v":7578638},{"$f":"BP.Conso!AK18","v":7568827},{"$f":"BP.Conso!AL18","v":8212900},{"$f":"BP.Conso!AM18","v":8843310},{"$f":"BP.Conso!AN18","v":10549442},{"$f":"BP.Conso!AO18","v":9626463},{"$f":"BP.Conso!AP18","v":10832621},{"$f":"BP.Conso!AQ18","v":11688068},{"$f":"BP.Conso!AR18","v":12780327},{"$f":"BP.Conso!AS18","v":13527626},{"$f":"BP.Conso!AT18","v":14000282},{"$f":"BP.Conso!AU18","v":14586232},{"$f":"BP.Conso!AV18","v":15776191},{"$f":"BP.Conso!AW18","v":16009909},{"$f":"BP.Conso!AX18","v":19477114},{"$f":"BP.Conso!AY18","v":20784440},{"$f":"BP.Conso!AZ18","v":22566997},{"$f":"BP.Conso!BA18","v":22223045},{"$f":"BP.Conso!BB18","v":25850924},{"$f":"BP.Conso!BC18","v":25806258},{"$f":"BP.Conso!BD18","v":26183817},{"$f":"BP.Conso!BE18","v":26642498},{"$f":"BP.Conso!BF18","v":27572009},{"$f":"BP.Conso!BG18","v":27794139},{"$f":"BP.Conso!BH18","v":28703091},{"$f":"BP.Conso!BI18","v":29564943},{"$f":"BP.Conso!BJ18","v":30670963},{"$f":"BP.Conso!BK18","v":31643934},{"$f":"BP.Conso!BL18","v":33917545},{"$f":"BP.Conso!BM18","v":34657877}]
[null,null,"  Related-party credits",{"$f":"BP.Conso!D19","v":0},{"$f":"BP.Conso!E19","v":0},{"$f":"BP.Conso!F19","v":0},{"$f":"BP.Conso!G19","v":0},{"$f":"BP.Conso!H19","v":0},{"$f":"BP.Conso!I19","v":0},{"$f":"BP.Conso!J19","v":0},{"$f":"BP.Conso!K19","v":0},{"$f":"BP.Conso!L19","v":0},{"$f":"BP.Conso!M19","v":0},{"$f":"BP.Conso!N19","v":0},{"$f":"BP.Conso!O19","v":0},{"$f":"BP.Conso!P19","v":0},{"$f":"BP.Conso!Q19","v":0},{"$f":"BP.Conso!R19","v":0},{"$f":"BP.Conso!S19","v":0},{"$f":"BP.Conso!T19","v":0},{"$f":"BP.Conso!U19","v":0},{"$f":"BP.Conso!V19","v":0},{"$f":"BP.Conso!W19","v":0},{"$f":"BP.Conso!X19","v":0},{"$f":"BP.Conso!Y19","v":0},{"$f":"BP.Conso!Z19","v":0},{"$f":"BP.Conso!AA19","v":0},{"$f":"BP.Conso!AB19","v":0},{"$f":"BP.Conso!AC19","v":0},{"$f":"BP.Conso!AD19","v":0},{"$f":"BP.Conso!AE19","v":0},{"$f":"BP.Conso!AF19","v":0},{"$f":"BP.Conso!AG19","v":0},{"$f":"BP.Conso!AH19","v":0},{"$f":"BP.Conso!AI19","v":0},{"$f":"BP.Conso!AJ19","v":0},{"$f":"BP.Conso!AK19","v":0},{"$f":"BP.Conso!AL19","v":0},{"$f":"BP.Conso!AM19","v":0},{"$f":"BP.Conso!AN19","v":0},{"$f":"BP.Conso!AO19","v":0},{"$f":"BP.Conso!AP19","v":0},{"$f":"BP.Conso!AQ19","v":0},{"$f":"BP.Conso!AR19","v":0},{"$f":"BP.Conso!AS19","v":0},{"$f":"BP.Conso!AT19","v":0},{"$f":"BP.Conso!AU19","v":0},{"$f":"BP.Conso!AV19","v":0},{"$f":"BP.Conso!AW19","v":0},{"$f":"BP.Conso!AX19","v":0},{"$f":"BP.Conso!AY19","v":0},{"$f":"BP.Conso!AZ19","v":0},{"$f":"BP.Conso!BA19","v":0},{"$f":"BP.Conso!BB19","v":0},{"$f":"BP.Conso!BC19","v":0},{"$f":"BP.Conso!BD19","v":0},{"$f":"BP.Conso!BE19","v":0},{"$f":"BP.Conso!BF19","v":0},{"$f":"BP.Conso!BG19","v":0},{"$f":"BP.Conso!BH19","v":0},{"$f":"BP.Conso!BI19","v":"-"},{"$f":"BP.Conso!BJ19","v":0},{"$f":"BP.Conso!BK19","v":0},{"$f":"BP.Conso!BL19","v":0},{"$f":"BP.Conso!BM19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.Conso!D20","v":0},{"$f":"BP.Conso!E20","v":0},{"$f":"BP.Conso!F20","v":0},{"$f":"BP.Conso!G20","v":0},{"$f":"BP.Conso!H20","v":0},{"$f":"BP.Conso!I20","v":0},{"$f":"BP.Conso!J20","v":0},{"$f":"BP.Conso!K20","v":0},{"$f":"BP.Conso!L20","v":0},{"$f":"BP.Conso!M20","v":0},{"$f":"BP.Conso!N20","v":0},{"$f":"BP.Conso!O20","v":0},{"$f":"BP.Conso!P20","v":0},{"$f":"BP.Conso!Q20","v":0},{"$f":"BP.Conso!R20","v":0},{"$f":"BP.Conso!S20","v":0},{"$f":"BP.Conso!T20","v":0},{"$f":"BP.Conso!U20","v":0},{"$f":"BP.Conso!V20","v":0},{"$f":"BP.Conso!W20","v":0},{"$f":"BP.Conso!X20","v":0},{"$f":"BP.Conso!Y20","v":2256841},{"$f":"BP.Conso!Z20","v":2396511},{"$f":"BP.Conso!AA20","v":3402058},{"$f":"BP.Conso!AB20","v":2858710},{"$f":"BP.Conso!AC20","v":2969605},{"$f":"BP.Conso!AD20","v":3089218},{"$f":"BP.Conso!AE20","v":3230592},{"$f":"BP.Conso!AF20","v":3484798},{"$f":"BP.Conso!AG20","v":3765534},{"$f":"BP.Conso!AH20","v":3997079},{"$f":"BP.Conso!AI20","v":4327173},{"$f":"BP.Conso!AJ20","v":4420666},{"$f":"BP.Conso!AK20","v":4607841},{"$f":"BP.Conso!AL20","v":4820193},{"$f":"BP.Conso!AM20","v":5041492},{"$f":"BP.Conso!AN20","v":5515275},{"$f":"BP.Conso!AO20","v":4286000},{"$f":"BP.Conso!AP20","v":4493485},{"$f":"BP.Conso!AQ20","v":4704887},{"$f":"BP.Conso!AR20","v":5130960},{"$f":"BP.Conso!AS20","v":5275591},{"$f":"BP.Conso!AT20","v":5384431},{"$f":"BP.Conso!AU20","v":5596979},{"$f":"BP.Conso!AV20","v":6062396},{"$f":"BP.Conso!AW20","v":6305491},{"$f":"BP.Conso!AX20","v":6538984},{"$f":"BP.Conso!AY20","v":6941515},{"$f":"BP.Conso!AZ20","v":7618313},{"$f":"BP.Conso!BA20","v":8026127},{"$f":"BP.Conso!BB20","v":8608604},{"$f":"BP.Conso!BC20","v":9149052},{"$f":"BP.Conso!BD20","v":9789619},{"$f":"BP.Conso!BE20","v":10258423},{"$f":"BP.Conso!BF20","v":10742460},{"$f":"BP.Conso!BG20","v":11124391},{"$f":"BP.Conso!BH20","v":11729556},{"$f":"BP.Conso!BI20","v":12305284},{"$f":"BP.Conso!BJ20","v":12882052},{"$f":"BP.Conso!BK20","v":13603324},{"$f":"BP.Conso!BL20","v":14530813},{"$f":"BP.Conso!BM20","v":15396364}]
[null,null,"Money market and secured funds",{"$f":"BP.Conso!D21","v":0},{"$f":"BP.Conso!E21","v":0},{"$f":"BP.Conso!F21","v":0},{"$f":"BP.Conso!G21","v":0},{"$f":"BP.Conso!H21","v":0},{"$f":"BP.Conso!I21","v":0},{"$f":"BP.Conso!J21","v":0},{"$f":"BP.Conso!K21","v":0},{"$f":"BP.Conso!L21","v":0},{"$f":"BP.Conso!M21","v":0},{"$f":"BP.Conso!N21","v":0},{"$f":"BP.Conso!O21","v":0},{"$f":"BP.Conso!P21","v":0},{"$f":"BP.Conso!Q21","v":0},{"$f":"BP.Conso!R21","v":0},{"$f":"BP.Conso!S21","v":0},{"$f":"BP.Conso!T21","v":0},{"$f":"BP.Conso!U21","v":0},{"$f":"BP.Conso!V21","v":0},{"$f":"BP.Conso!W21","v":0},{"$f":"BP.Conso!X21","v":0},{"$f":"BP.Conso!Y21","v":51511},{"$f":"BP.Conso!Z21","v":52986},{"$f":"BP.Conso!AA21","v":54806},{"$f":"BP.Conso!AB21","v":97072},{"$f":"BP.Conso!AC21","v":97165},{"$f":"BP.Conso!AD21","v":210610},{"$f":"BP.Conso!AE21","v":211071},{"$f":"BP.Conso!AF21","v":138524},{"$f":"BP.Conso!AG21","v":148196},{"$f":"BP.Conso!AH21","v":153957},{"$f":"BP.Conso!AI21","v":146161},{"$f":"BP.Conso!AJ21","v":137837},{"$f":"BP.Conso!AK21","v":117926},{"$f":"BP.Conso!AL21","v":119772},{"$f":"BP.Conso!AM21","v":121517},{"$f":"BP.Conso!AN21","v":105242},{"$f":"BP.Conso!AO21","v":105741},{"$f":"BP.Conso!AP21","v":108446},{"$f":"BP.Conso!AQ21","v":113522},{"$f":"BP.Conso!AR21","v":356795},{"$f":"BP.Conso!AS21","v":364077},{"$f":"BP.Conso!AT21","v":368967},{"$f":"BP.Conso!AU21","v":369342},{"$f":"BP.Conso!AV21","v":617236},{"$f":"BP.Conso!AW21","v":611321},{"$f":"BP.Conso!AX21","v":844600},{"$f":"BP.Conso!AY21","v":849264},{"$f":"BP.Conso!AZ21","v":1185892},{"$f":"BP.Conso!BA21","v":1167626},{"$f":"BP.Conso!BB21","v":173554},{"$f":"BP.Conso!BC21","v":209355},{"$f":"BP.Conso!BD21","v":196587},{"$f":"BP.Conso!BE21","v":146956},{"$f":"BP.Conso!BF21","v":103958},{"$f":"BP.Conso!BG21","v":227425},{"$f":"BP.Conso!BH21","v":205350},{"$f":"BP.Conso!BI21","v":257758},{"$f":"BP.Conso!BJ21","v":228362},{"$f":"BP.Conso!BK21","v":305270},{"$f":"BP.Conso!BL21","v":411155},{"$f":"BP.Conso!BM21","v":486975}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.Conso!D22","v":0},{"$f":"BP.Conso!E22","v":0},{"$f":"BP.Conso!F22","v":0},{"$f":"BP.Conso!G22","v":0},{"$f":"BP.Conso!H22","v":0},{"$f":"BP.Conso!I22","v":0},{"$f":"BP.Conso!J22","v":0},{"$f":"BP.Conso!K22","v":0},{"$f":"BP.Conso!L22","v":0},{"$f":"BP.Conso!M22","v":0},{"$f":"BP.Conso!N22","v":0},{"$f":"BP.Conso!O22","v":0},{"$f":"BP.Conso!P22","v":0},{"$f":"BP.Conso!Q22","v":0},{"$f":"BP.Conso!R22","v":0},{"$f":"BP.Conso!S22","v":0},{"$f":"BP.Conso!T22","v":0},{"$f":"BP.Conso!U22","v":0},{"$f":"BP.Conso!V22","v":0},{"$f":"BP.Conso!W22","v":0},{"$f":"BP.Conso!X22","v":0},{"$f":"BP.Conso!Y22","v":139731},{"$f":"BP.Conso!Z22","v":130495},{"$f":"BP.Conso!AA22","v":127102},{"$f":"BP.Conso!AB22","v":140466},{"$f":"BP.Conso!AC22","v":151960},{"$f":"BP.Conso!AD22","v":150271},{"$f":"BP.Conso!AE22","v":189282},{"$f":"BP.Conso!AF22","v":233526},{"$f":"BP.Conso!AG22","v":274150},{"$f":"BP.Conso!AH22","v":312220},{"$f":"BP.Conso!AI22","v":347557},{"$f":"BP.Conso!AJ22","v":472789},{"$f":"BP.Conso!AK22","v":485136},{"$f":"BP.Conso!AL22","v":543073},{"$f":"BP.Conso!AM22","v":564006},{"$f":"BP.Conso!AN22","v":948933},{"$f":"BP.Conso!AO22","v":968631},{"$f":"BP.Conso!AP22","v":976630},{"$f":"BP.Conso!AQ22","v":1004313},{"$f":"BP.Conso!AR22","v":1050572},{"$f":"BP.Conso!AS22","v":1081176},{"$f":"BP.Conso!AT22","v":1101338},{"$f":"BP.Conso!AU22","v":1168009},{"$f":"BP.Conso!AV22","v":1260878},{"$f":"BP.Conso!AW22","v":1256495},{"$f":"BP.Conso!AX22","v":1362992},{"$f":"BP.Conso!AY22","v":1417010},{"$f":"BP.Conso!AZ22","v":1461924},{"$f":"BP.Conso!BA22","v":1458157},{"$f":"BP.Conso!BB22","v":1452830},{"$f":"BP.Conso!BC22","v":1512316},{"$f":"BP.Conso!BD22","v":1662512},{"$f":"BP.Conso!BE22","v":1715561},{"$f":"BP.Conso!BF22","v":1771357},{"$f":"BP.Conso!BG22","v":1851862},{"$f":"BP.Conso!BH22","v":1952031},{"$f":"BP.Conso!BI22","v":2035988},{"$f":"BP.Conso!BJ22","v":2054015},{"$f":"BP.Conso!BK22","v":2131277},{"$f":"BP.Conso!BL22","v":495941},{"$f":"BP.Conso!BM22","v":486160}]
[null,null,"  Credit receivables",{"$f":"BP.Conso!D23","v":0},{"$f":"BP.Conso!E23","v":0},{"$f":"BP.Conso!F23","v":0},{"$f":"BP.Conso!G23","v":0},{"$f":"BP.Conso!H23","v":0},{"$f":"BP.Conso!I23","v":0},{"$f":"BP.Conso!J23","v":0},{"$f":"BP.Conso!K23","v":0},{"$f":"BP.Conso!L23","v":0},{"$f":"BP.Conso!M23","v":0},{"$f":"BP.Conso!N23","v":0},{"$f":"BP.Conso!O23","v":0},{"$f":"BP.Conso!P23","v":0},{"$f":"BP.Conso!Q23","v":0},{"$f":"BP.Conso!R23","v":0},{"$f":"BP.Conso!S23","v":0},{"$f":"BP.Conso!T23","v":0},{"$f":"BP.Conso!U23","v":0},{"$f":"BP.Conso!V23","v":0},{"$f":"BP.Conso!W23","v":0},{"$f":"BP.Conso!X23","v":0},{"$f":"BP.Conso!Y23","v":36329},{"$f":"BP.Conso!Z23","v":59494},{"$f":"BP.Conso!AA23","v":35968},{"$f":"BP.Conso!AB23","v":1624},{"$f":"BP.Conso!AC23","v":1624},{"$f":"BP.Conso!AD23","v":25891},{"$f":"BP.Conso!AE23","v":18675},{"$f":"BP.Conso!AF23","v":18304},{"$f":"BP.Conso!AG23","v":17638},{"$f":"BP.Conso!AH23","v":20121},{"$f":"BP.Conso!AI23","v":21689},{"$f":"BP.Conso!AJ23","v":23906},{"$f":"BP.Conso!AK23","v":22727},{"$f":"BP.Conso!AL23","v":19744},{"$f":"BP.Conso!AM23","v":18010},{"$f":"BP.Conso!AN23","v":15106},{"$f":"BP.Conso!AO23","v":13442},{"$f":"BP.Conso!AP23","v":15534},{"$f":"BP.Conso!AQ23","v":12038},{"$f":"BP.Conso!AR23","v":10457},{"$f":"BP.Conso!AS23","v":10132},{"$f":"BP.Conso!AT23","v":8544},{"$f":"BP.Conso!AU23","v":13835},{"$f":"BP.Conso!AV23","v":11762},{"$f":"BP.Conso!AW23","v":98296},{"$f":"BP.Conso!AX23","v":99839},{"$f":"BP.Conso!AY23","v":99843},{"$f":"BP.Conso!AZ23","v":99847},{"$f":"BP.Conso!BA23","v":99851},{"$f":"BP.Conso!BB23","v":99855},{"$f":"BP.Conso!BC23","v":99858},{"$f":"BP.Conso!BD23","v":99862},{"$f":"BP.Conso!BE23","v":99866},{"$f":"BP.Conso!BF23","v":7489},{"$f":"BP.Conso!BG23","v":7521},{"$f":"BP.Conso!BH23","v":7955},{"$f":"BP.Conso!BI23","v":8041},{"$f":"BP.Conso!BJ23","v":8046},{"$f":"BP.Conso!BK23","v":8126},{"$f":"BP.Conso!BL23","v":7682},{"$f":"BP.Conso!BM23","v":7693}]
[null,null,"  Financial sector assets",{"$f":"BP.Conso!D24","v":0},{"$f":"BP.Conso!E24","v":0},{"$f":"BP.Conso!F24","v":0},{"$f":"BP.Conso!G24","v":0},{"$f":"BP.Conso!H24","v":0},{"$f":"BP.Conso!I24","v":0},{"$f":"BP.Conso!J24","v":0},{"$f":"BP.Conso!K24","v":0},{"$f":"BP.Conso!L24","v":0},{"$f":"BP.Conso!M24","v":0},{"$f":"BP.Conso!N24","v":0},{"$f":"BP.Conso!O24","v":0},{"$f":"BP.Conso!P24","v":0},{"$f":"BP.Conso!Q24","v":0},{"$f":"BP.Conso!R24","v":0},{"$f":"BP.Conso!S24","v":0},{"$f":"BP.Conso!T24","v":0},{"$f":"BP.Conso!U24","v":0},{"$f":"BP.Conso!V24","v":0},{"$f":"BP.Conso!W24","v":0},{"$f":"BP.Conso!X24","v":0},{"$f":"BP.Conso!Y24","v":168892},{"$f":"BP.Conso!Z24","v":350676},{"$f":"BP.Conso!AA24","v":515763},{"$f":"BP.Conso!AB24","v":261854},{"$f":"BP.Conso!AC24","v":55355},{"$f":"BP.Conso!AD24","v":100117},{"$f":"BP.Conso!AE24","v":168722},{"$f":"BP.Conso!AF24","v":152130},{"$f":"BP.Conso!AG24","v":95442},{"$f":"BP.Conso!AH24","v":158277},{"$f":"BP.Conso!AI24","v":466967},{"$f":"BP.Conso!AJ24","v":384656},{"$f":"BP.Conso!AK24","v":178022},{"$f":"BP.Conso!AL24","v":294529},{"$f":"BP.Conso!AM24","v":623754},{"$f":"BP.Conso!AN24","v":1064247},{"$f":"BP.Conso!AO24","v":884112},{"$f":"BP.Conso!AP24","v":1088740},{"$f":"BP.Conso!AQ24","v":1053151},{"$f":"BP.Conso!AR24","v":913347},{"$f":"BP.Conso!AS24","v":799151},{"$f":"BP.Conso!AT24","v":761147},{"$f":"BP.Conso!AU24","v":880364},{"$f":"BP.Conso!AV24","v":904543},{"$f":"BP.Conso!AW24","v":171382},{"$f":"BP.Conso!AX24","v":617509},{"$f":"BP.Conso!AY24","v":975089},{"$f":"BP.Conso!AZ24","v":988122},{"$f":"BP.Conso!BA24","v":323259},{"$f":"BP.Conso!BB24","v":551345},{"$f":"BP.Conso!BC24","v":448811},{"$f":"BP.Conso!BD24","v":401053},{"$f":"BP.Conso!BE24","v":135606},{"$f":"BP.Conso!BF24","v":371819},{"$f":"BP.Conso!BG24","v":223830},{"$f":"BP.Conso!BH24","v":93706},{"$f":"BP.Conso!BI24","v":34466},{"$f":"BP.Conso!BJ24","v":228298},{"$f":"BP.Conso!BK24","v":365835},{"$f":"BP.Conso!BL24","v":224604},{"$f":"BP.Conso!BM24","v":317160}]
[null,null,"  Recoverable taxes",{"$f":"BP.Conso!D25","v":0},{"$f":"BP.Conso!E25","v":0},{"$f":"BP.Conso!F25","v":0},{"$f":"BP.Conso!G25","v":0},{"$f":"BP.Conso!H25","v":0},{"$f":"BP.Conso!I25","v":0},{"$f":"BP.Conso!J25","v":0},{"$f":"BP.Conso!K25","v":0},{"$f":"BP.Conso!L25","v":0},{"$f":"BP.Conso!M25","v":0},{"$f":"BP.Conso!N25","v":0},{"$f":"BP.Conso!O25","v":0},{"$f":"BP.Conso!P25","v":0},{"$f":"BP.Conso!Q25","v":0},{"$f":"BP.Conso!R25","v":0},{"$f":"BP.Conso!S25","v":0},{"$f":"BP.Conso!T25","v":0},{"$f":"BP.Conso!U25","v":0},{"$f":"BP.Conso!V25","v":0},{"$f":"BP.Conso!W25","v":0},{"$f":"BP.Conso!X25","v":0},{"$f":"BP.Conso!Y25","v":200048},{"$f":"BP.Conso!Z25","v":189509},{"$f":"BP.Conso!AA25","v":181830},{"$f":"BP.Conso!AB25","v":177558},{"$f":"BP.Conso!AC25","v":187060},{"$f":"BP.Conso!AD25","v":207513},{"$f":"BP.Conso!AE25","v":189862},{"$f":"BP.Conso!AF25","v":233421},{"$f":"BP.Conso!AG25","v":228103},{"$f":"BP.Conso!AH25","v":215129},{"$f":"BP.Conso!AI25","v":235311},{"$f":"BP.Conso!AJ25","v":223424},{"$f":"BP.Conso!AK25","v":223533},{"$f":"BP.Conso!AL25","v":258230},{"$f":"BP.Conso!AM25","v":269943},{"$f":"BP.Conso!AN25","v":267447},{"$f":"BP.Conso!AO25","v":321272},{"$f":"BP.Conso!AP25","v":803905},{"$f":"BP.Conso!AQ25","v":1000787},{"$f":"BP.Conso!AR25","v":1022230},{"$f":"BP.Conso!AS25","v":1071552},{"$f":"BP.Conso!AT25","v":1383593},{"$f":"BP.Conso!AU25","v":1449194},{"$f":"BP.Conso!AV25","v":1470208},{"$f":"BP.Conso!AW25","v":1488758},{"$f":"BP.Conso!AX25","v":3752955},{"$f":"BP.Conso!AY25","v":3661871},{"$f":"BP.Conso!AZ25","v":3718883},{"$f":"BP.Conso!BA25","v":3812065},{"$f":"BP.Conso!BB25","v":3754056},{"$f":"BP.Conso!BC25","v":2790686},{"$f":"BP.Conso!BD25","v":2677847},{"$f":"BP.Conso!BE25","v":2624744},{"$f":"BP.Conso!BF25","v":2385032},{"$f":"BP.Conso!BG25","v":2149454},{"$f":"BP.Conso!BH25","v":2029417},{"$f":"BP.Conso!BI25","v":2138887},{"$f":"BP.Conso!BJ25","v":2005011},{"$f":"BP.Conso!BK25","v":1913948},{"$f":"BP.Conso!BL25","v":2672683},{"$f":"BP.Conso!BM25","v":2470762}]
[null,null,"  Tax credits",{"$f":"BP.Conso!D26","v":0},{"$f":"BP.Conso!E26","v":0},{"$f":"BP.Conso!F26","v":0},{"$f":"BP.Conso!G26","v":0},{"$f":"BP.Conso!H26","v":0},{"$f":"BP.Conso!I26","v":0},{"$f":"BP.Conso!J26","v":0},{"$f":"BP.Conso!K26","v":0},{"$f":"BP.Conso!L26","v":0},{"$f":"BP.Conso!M26","v":0},{"$f":"BP.Conso!N26","v":0},{"$f":"BP.Conso!O26","v":0},{"$f":"BP.Conso!P26","v":0},{"$f":"BP.Conso!Q26","v":0},{"$f":"BP.Conso!R26","v":0},{"$f":"BP.Conso!S26","v":0},{"$f":"BP.Conso!T26","v":0},{"$f":"BP.Conso!U26","v":0},{"$f":"BP.Conso!V26","v":0},{"$f":"BP.Conso!W26","v":0},{"$f":"BP.Conso!X26","v":0},{"$f":"BP.Conso!Y26","v":760423},{"$f":"BP.Conso!Z26","v":706957},{"$f":"BP.Conso!AA26","v":744489},{"$f":"BP.Conso!AB26","v":774658},{"$f":"BP.Conso!AC26","v":819048},{"$f":"BP.Conso!AD26","v":838960},{"$f":"BP.Conso!AE26","v":812427},{"$f":"BP.Conso!AF26","v":1273990},{"$f":"BP.Conso!AG26","v":1280265},{"$f":"BP.Conso!AH26","v":1271648},{"$f":"BP.Conso!AI26","v":1264906},{"$f":"BP.Conso!AJ26","v":1400036},{"$f":"BP.Conso!AK26","v":1403231},{"$f":"BP.Conso!AL26","v":1409277},{"$f":"BP.Conso!AM26","v":1380216},{"$f":"BP.Conso!AN26","v":1374384},{"$f":"BP.Conso!AO26","v":1341273},{"$f":"BP.Conso!AP26","v":1409042},{"$f":"BP.Conso!AQ26","v":1419839},{"$f":"BP.Conso!AR26","v":1449351},{"$f":"BP.Conso!AS26","v":1555691},{"$f":"BP.Conso!AT26","v":1561069},{"$f":"BP.Conso!AU26","v":1506014},{"$f":"BP.Conso!AV26","v":1425626},{"$f":"BP.Conso!AW26","v":1287079},{"$f":"BP.Conso!AX26","v":1249275},{"$f":"BP.Conso!AY26","v":1278987},{"$f":"BP.Conso!AZ26","v":1423762},{"$f":"BP.Conso!BA26","v":1388586},{"$f":"BP.Conso!BB26","v":1540411},{"$f":"BP.Conso!BC26","v":1881802},{"$f":"BP.Conso!BD26","v":1519113},{"$f":"BP.Conso!BE26","v":1540586},{"$f":"BP.Conso!BF26","v":1554580},{"$f":"BP.Conso!BG26","v":1557870},{"$f":"BP.Conso!BH26","v":1514602},{"$f":"BP.Conso!BI26","v":1487868},{"$f":"BP.Conso!BJ26","v":1542823},{"$f":"BP.Conso!BK26","v":1517076},{"$f":"BP.Conso!BL26","v":2604624},{"$f":"BP.Conso!BM26","v":2555927}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.Conso!D27","v":0},{"$f":"BP.Conso!E27","v":0},{"$f":"BP.Conso!F27","v":0},{"$f":"BP.Conso!G27","v":0},{"$f":"BP.Conso!H27","v":0},{"$f":"BP.Conso!I27","v":0},{"$f":"BP.Conso!J27","v":0},{"$f":"BP.Conso!K27","v":0},{"$f":"BP.Conso!L27","v":0},{"$f":"BP.Conso!M27","v":0},{"$f":"BP.Conso!N27","v":0},{"$f":"BP.Conso!O27","v":0},{"$f":"BP.Conso!P27","v":0},{"$f":"BP.Conso!Q27","v":0},{"$f":"BP.Conso!R27","v":0},{"$f":"BP.Conso!S27","v":0},{"$f":"BP.Conso!T27","v":0},{"$f":"BP.Conso!U27","v":0},{"$f":"BP.Conso!V27","v":0},{"$f":"BP.Conso!W27","v":0},{"$f":"BP.Conso!X27","v":0},{"$f":"BP.Conso!Y27","v":181038},{"$f":"BP.Conso!Z27","v":184362},{"$f":"BP.Conso!AA27","v":196891},{"$f":"BP.Conso!AB27","v":194710},{"$f":"BP.Conso!AC27","v":200025},{"$f":"BP.Conso!AD27","v":208668},{"$f":"BP.Conso!AE27","v":215312},{"$f":"BP.Conso!AF27","v":208223},{"$f":"BP.Conso!AG27","v":233165},{"$f":"BP.Conso!AH27","v":241868},{"$f":"BP.Conso!AI27","v":250558},{"$f":"BP.Conso!AJ27","v":249138},{"$f":"BP.Conso!AK27","v":254095},{"$f":"BP.Conso!AL27","v":265110},{"$f":"BP.Conso!AM27","v":260746},{"$f":"BP.Conso!AN27","v":495947},{"$f":"BP.Conso!AO27","v":515499},{"$f":"BP.Conso!AP27","v":528219},{"$f":"BP.Conso!AQ27","v":559092},{"$f":"BP.Conso!AR27","v":576694},{"$f":"BP.Conso!AS27","v":585540},{"$f":"BP.Conso!AT27","v":610049},{"$f":"BP.Conso!AU27","v":633851},{"$f":"BP.Conso!AV27","v":767415},{"$f":"BP.Conso!AW27","v":795855},{"$f":"BP.Conso!AX27","v":933277},{"$f":"BP.Conso!AY27","v":996203},{"$f":"BP.Conso!AZ27","v":1003852},{"$f":"BP.Conso!BA27","v":1295985},{"$f":"BP.Conso!BB27","v":1336144},{"$f":"BP.Conso!BC27","v":1388678},{"$f":"BP.Conso!BD27","v":1306768},{"$f":"BP.Conso!BE27","v":1350025},{"$f":"BP.Conso!BF27","v":1404804},{"$f":"BP.Conso!BG27","v":1452788},{"$f":"BP.Conso!BH27","v":1545701},{"$f":"BP.Conso!BI27","v":1589647},{"$f":"BP.Conso!BJ27","v":1607701},{"$f":"BP.Conso!BK27","v":1618691},{"$f":"BP.Conso!BL27","v":1630185},{"$f":"BP.Conso!BM27","v":1680793}]
[null,null,"  Derivative financial instruments",{"$f":"BP.Conso!D28","v":0},{"$f":"BP.Conso!E28","v":0},{"$f":"BP.Conso!F28","v":0},{"$f":"BP.Conso!G28","v":0},{"$f":"BP.Conso!H28","v":0},{"$f":"BP.Conso!I28","v":0},{"$f":"BP.Conso!J28","v":0},{"$f":"BP.Conso!K28","v":0},{"$f":"BP.Conso!L28","v":0},{"$f":"BP.Conso!M28","v":0},{"$f":"BP.Conso!N28","v":0},{"$f":"BP.Conso!O28","v":0},{"$f":"BP.Conso!P28","v":0},{"$f":"BP.Conso!Q28","v":0},{"$f":"BP.Conso!R28","v":0},{"$f":"BP.Conso!S28","v":0},{"$f":"BP.Conso!T28","v":0},{"$f":"BP.Conso!U28","v":0},{"$f":"BP.Conso!V28","v":0},{"$f":"BP.Conso!W28","v":0},{"$f":"BP.Conso!X28","v":0},{"$f":"BP.Conso!Y28","v":117330},{"$f":"BP.Conso!Z28","v":88697},{"$f":"BP.Conso!AA28","v":262039},{"$f":"BP.Conso!AB28","v":369848},{"$f":"BP.Conso!AC28","v":419361},{"$f":"BP.Conso!AD28","v":234123},{"$f":"BP.Conso!AE28","v":170695},{"$f":"BP.Conso!AF28","v":140998},{"$f":"BP.Conso!AG28","v":107355},{"$f":"BP.Conso!AH28","v":67432},{"$f":"BP.Conso!AI28","v":47087},{"$f":"BP.Conso!AJ28","v":90635},{"$f":"BP.Conso!AK28","v":110960},{"$f":"BP.Conso!AL28","v":321865},{"$f":"BP.Conso!AM28","v":406308},{"$f":"BP.Conso!AN28","v":518518},{"$f":"BP.Conso!AO28","v":511286},{"$f":"BP.Conso!AP28","v":571355},{"$f":"BP.Conso!AQ28","v":788680},{"$f":"BP.Conso!AR28","v":1004467},{"$f":"BP.Conso!AS28","v":1343824},{"$f":"BP.Conso!AT28","v":1262585},{"$f":"BP.Conso!AU28","v":1357415},{"$f":"BP.Conso!AV28","v":1329233},{"$f":"BP.Conso!AW28","v":1492772},{"$f":"BP.Conso!AX28","v":1547521},{"$f":"BP.Conso!AY28","v":1740879},{"$f":"BP.Conso!AZ28","v":2025932},{"$f":"BP.Conso!BA28","v":1351059},{"$f":"BP.Conso!BB28","v":1606219},{"$f":"BP.Conso!BC28","v":1395561},{"$f":"BP.Conso!BD28","v":1251990},{"$f":"BP.Conso!BE28","v":1389970},{"$f":"BP.Conso!BF28","v":1598141},{"$f":"BP.Conso!BG28","v":1557990},{"$f":"BP.Conso!BH28","v":1760322},{"$f":"BP.Conso!BI28","v":1654883},{"$f":"BP.Conso!BJ28","v":1870426},{"$f":"BP.Conso!BK28","v":1785671},{"$f":"BP.Conso!BL28","v":2596230},{"$f":"BP.Conso!BM28","v":2323430}]
[null,null,"Public service concession - contract asset",{"$f":"BP.Conso!D29","v":0},{"$f":"BP.Conso!E29","v":0},{"$f":"BP.Conso!F29","v":0},{"$f":"BP.Conso!G29","v":0},{"$f":"BP.Conso!H29","v":0},{"$f":"BP.Conso!I29","v":0},{"$f":"BP.Conso!J29","v":0},{"$f":"BP.Conso!K29","v":0},{"$f":"BP.Conso!L29","v":0},{"$f":"BP.Conso!M29","v":0},{"$f":"BP.Conso!N29","v":0},{"$f":"BP.Conso!O29","v":0},{"$f":"BP.Conso!P29","v":0},{"$f":"BP.Conso!Q29","v":0},{"$f":"BP.Conso!R29","v":0},{"$f":"BP.Conso!S29","v":0},{"$f":"BP.Conso!T29","v":0},{"$f":"BP.Conso!U29","v":0},{"$f":"BP.Conso!V29","v":0},{"$f":"BP.Conso!W29","v":0},{"$f":"BP.Conso!X29","v":0},{"$f":"BP.Conso!Y29","v":0},{"$f":"BP.Conso!Z29","v":0},{"$f":"BP.Conso!AA29","v":0},{"$f":"BP.Conso!AB29","v":0},{"$f":"BP.Conso!AC29","v":0},{"$f":"BP.Conso!AD29","v":0},{"$f":"BP.Conso!AE29","v":0},{"$f":"BP.Conso!AF29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.Conso!D30","v":652297},{"$f":"BP.Conso!E30","v":643657},{"$f":"BP.Conso!F30","v":638771},{"$f":"BP.Conso!G30","v":656223},{"$f":"BP.Conso!H30","v":665301},{"$f":"BP.Conso!I30","v":663330},{"$f":"BP.Conso!J30","v":644344},{"$f":"BP.Conso!K30","v":707545},{"$f":"BP.Conso!L30","v":806568},{"$f":"BP.Conso!M30","v":939924},{"$f":"BP.Conso!N30","v":990749},{"$f":"BP.Conso!O30","v":995429},{"$f":"BP.Conso!P30","v":1172238},{"$f":"BP.Conso!Q30","v":1166162},{"$f":"BP.Conso!R30","v":1254048},{"$f":"BP.Conso!S30","v":1269447},{"$f":"BP.Conso!T30","v":1426363},{"$f":"BP.Conso!U30","v":1423457},{"$f":"BP.Conso!V30","v":3979694},{"$f":"BP.Conso!W30","v":4103439},{"$f":"BP.Conso!X30","v":4675819},{"$f":"BP.Conso!Y30","v":203105},{"$f":"BP.Conso!Z30","v":182007},{"$f":"BP.Conso!AA30","v":199143},{"$f":"BP.Conso!AB30","v":181992},{"$f":"BP.Conso!AC30","v":181330},{"$f":"BP.Conso!AD30","v":171693},{"$f":"BP.Conso!AE30","v":165527},{"$f":"BP.Conso!AF30","v":159432},{"$f":"BP.Conso!AG30","v":-17407},{"$f":"BP.Conso!AH30","v":-31005},{"$f":"BP.Conso!AI30","v":-16059},{"$f":"BP.Conso!AJ30","v":175551},{"$f":"BP.Conso!AK30","v":165356},{"$f":"BP.Conso!AL30","v":161107},{"$f":"BP.Conso!AM30","v":157318},{"$f":"BP.Conso!AN30","v":244343},{"$f":"BP.Conso!AO30","v":285576},{"$f":"BP.Conso!AP30","v":329424},{"$f":"BP.Conso!AQ30","v":307089},{"$f":"BP.Conso!AR30","v":308380},{"$f":"BP.Conso!AS30","v":398485},{"$f":"BP.Conso!AT30","v":398583},{"$f":"BP.Conso!AU30","v":335397},{"$f":"BP.Conso!AV30","v":569312},{"$f":"BP.Conso!AW30","v":773341},{"$f":"BP.Conso!AX30","v":612586},{"$f":"BP.Conso!AY30","v":569311},{"$f":"BP.Conso!AZ30","v":589856},{"$f":"BP.Conso!BA30","v":516793},{"$f":"BP.Conso!BB30","v":548400},{"$f":"BP.Conso!BC30","v":493167},{"$f":"BP.Conso!BD30","v":539236},{"$f":"BP.Conso!BE30","v":504588},{"$f":"BP.Conso!BF30","v":570904},{"$f":"BP.Conso!BG30","v":519205},{"$f":"BP.Conso!BH30","v":545848},{"$f":"BP.Conso!BI30","v":528131},{"$f":"BP.Conso!BJ30","v":526371},{"$f":"BP.Conso!BK30","v":525324},{"$f":"BP.Conso!BL30","v":587428},{"$f":"BP.Conso!BM30","v":609562}]
[null,null,"Investments",{"$f":"BP.Conso!D31","v":11978},{"$f":"BP.Conso!E31","v":12116},{"$f":"BP.Conso!F31","v":12121},{"$f":"BP.Conso!G31","v":12180},{"$f":"BP.Conso!H31","v":12605},{"$f":"BP.Conso!I31","v":12593},{"$f":"BP.Conso!J31","v":12585},{"$f":"BP.Conso!K31","v":12788},{"$f":"BP.Conso!L31","v":12553},{"$f":"BP.Conso!M31","v":12628},{"$f":"BP.Conso!N31","v":12750},{"$f":"BP.Conso!O31","v":12946},{"$f":"BP.Conso!P31","v":16372},{"$f":"BP.Conso!Q31","v":16378},{"$f":"BP.Conso!R31","v":20228},{"$f":"BP.Conso!S31","v":17051},{"$f":"BP.Conso!T31","v":18443},{"$f":"BP.Conso!U31","v":16319},{"$f":"BP.Conso!V31","v":37128},{"$f":"BP.Conso!W31","v":27758},{"$f":"BP.Conso!X31","v":36410},{"$f":"BP.Conso!Y31","v":38654},{"$f":"BP.Conso!Z31","v":24957},{"$f":"BP.Conso!AA31","v":25140},{"$f":"BP.Conso!AB31","v":28635},{"$f":"BP.Conso!AC31","v":22304},{"$f":"BP.Conso!AD31","v":23814},{"$f":"BP.Conso!AE31","v":23747},{"$f":"BP.Conso!AF31","v":23648},{"$f":"BP.Conso!AG31","v":23638},{"$f":"BP.Conso!AH31","v":23631},{"$f":"BP.Conso!AI31","v":23529},{"$f":"BP.Conso!AJ31","v":49177},{"$f":"BP.Conso!AK31","v":49215},{"$f":"BP.Conso!AL31","v":49292},{"$f":"BP.Conso!AM31","v":49106},{"$f":"BP.Conso!AN31","v":52184},{"$f":"BP.Conso!AO31","v":106897},{"$f":"BP.Conso!AP31","v":102450},{"$f":"BP.Conso!AQ31","v":93567},{"$f":"BP.Conso!AR31","v":86730},{"$f":"BP.Conso!AS31","v":82474},{"$f":"BP.Conso!AT31","v":77428},{"$f":"BP.Conso!AU31","v":76547},{"$f":"BP.Conso!AV31","v":64154},{"$f":"BP.Conso!AW31","v":63981},{"$f":"BP.Conso!AX31","v":59919},{"$f":"BP.Conso!AY31","v":62625},{"$f":"BP.Conso!AZ31","v":64755},{"$f":"BP.Conso!BA31","v":60456},{"$f":"BP.Conso!BB31","v":120385},{"$f":"BP.Conso!BC31","v":123621},{"$f":"BP.Conso!BD31","v":49247},{"$f":"BP.Conso!BE31","v":25196},{"$f":"BP.Conso!BF31","v":61005},{"$f":"BP.Conso!BG31","v":93979},{"$f":"BP.Conso!BH31","v":73205},{"$f":"BP.Conso!BI31","v":64996},{"$f":"BP.Conso!BJ31","v":69081},{"$f":"BP.Conso!BK31","v":90895},{"$f":"BP.Conso!BL31","v":673262},{"$f":"BP.Conso!BM31","v":678838}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.Conso!D32","v":114260},{"$f":"BP.Conso!E32","v":131901},{"$f":"BP.Conso!F32","v":163307},{"$f":"BP.Conso!G32","v":189729},{"$f":"BP.Conso!H32","v":219912},{"$f":"BP.Conso!I32","v":292112},{"$f":"BP.Conso!J32","v":313556},{"$f":"BP.Conso!K32","v":351026},{"$f":"BP.Conso!L32","v":393012},{"$f":"BP.Conso!M32","v":413261},{"$f":"BP.Conso!N32","v":434196},{"$f":"BP.Conso!O32","v":575284},{"$f":"BP.Conso!P32","v":690359},{"$f":"BP.Conso!Q32","v":851836},{"$f":"BP.Conso!R32","v":955185},{"$f":"BP.Conso!S32","v":1011364},{"$f":"BP.Conso!T32","v":1181693},{"$f":"BP.Conso!U32","v":1214575},{"$f":"BP.Conso!V32","v":1645388},{"$f":"BP.Conso!W32","v":73370},{"$f":"BP.Conso!X32","v":85208},{"$f":"BP.Conso!Y32","v":91904},{"$f":"BP.Conso!Z32","v":104100},{"$f":"BP.Conso!AA32","v":105930},{"$f":"BP.Conso!AB32","v":114778},{"$f":"BP.Conso!AC32","v":134462},{"$f":"BP.Conso!AD32","v":131213},{"$f":"BP.Conso!AE32","v":129347},{"$f":"BP.Conso!AF32","v":142413},{"$f":"BP.Conso!AG32","v":1903497},{"$f":"BP.Conso!AH32","v":1923118},{"$f":"BP.Conso!AI32","v":918553},{"$f":"BP.Conso!AJ32","v":178136},{"$f":"BP.Conso!AK32","v":173708},{"$f":"BP.Conso!AL32","v":173144},{"$f":"BP.Conso!AM32","v":192363},{"$f":"BP.Conso!AN32","v":209612},{"$f":"BP.Conso!AO32","v":202497},{"$f":"BP.Conso!AP32","v":223714},{"$f":"BP.Conso!AQ32","v":223013},{"$f":"BP.Conso!AR32","v":284567},{"$f":"BP.Conso!AS32","v":299574},{"$f":"BP.Conso!AT32","v":352660},{"$f":"BP.Conso!AU32","v":354600},{"$f":"BP.Conso!AV32","v":417640},{"$f":"BP.Conso!AW32","v":423936},{"$f":"BP.Conso!AX32","v":516026},{"$f":"BP.Conso!AY32","v":597678},{"$f":"BP.Conso!AZ32","v":717518},{"$f":"BP.Conso!BA32","v":1007946},{"$f":"BP.Conso!BB32","v":1221183},{"$f":"BP.Conso!BC32","v":1488950},{"$f":"BP.Conso!BD32","v":1875170},{"$f":"BP.Conso!BE32","v":2040686},{"$f":"BP.Conso!BF32","v":2446518},{"$f":"BP.Conso!BG32","v":2713905},{"$f":"BP.Conso!BH32","v":2852921},{"$f":"BP.Conso!BI32","v":2925399},{"$f":"BP.Conso!BJ32","v":2991620},{"$f":"BP.Conso!BK32","v":3164699},{"$f":"BP.Conso!BL32","v":3256099},{"$f":"BP.Conso!BM32","v":3281291}]
[null,null,"Intangible Assets",{"$f":"BP.Conso!D33","v":1503034},{"$f":"BP.Conso!E33","v":1500836},{"$f":"BP.Conso!F33","v":1502273},{"$f":"BP.Conso!G33","v":1541248},{"$f":"BP.Conso!H33","v":1554127},{"$f":"BP.Conso!I33","v":1570773},{"$f":"BP.Conso!J33","v":1621512},{"$f":"BP.Conso!K33","v":1641227},{"$f":"BP.Conso!L33","v":1637329},{"$f":"BP.Conso!M33","v":1490285},{"$f":"BP.Conso!N33","v":1517177},{"$f":"BP.Conso!O33","v":1577521},{"$f":"BP.Conso!P33","v":1614791},{"$f":"BP.Conso!Q33","v":1595692},{"$f":"BP.Conso!R33","v":1601909},{"$f":"BP.Conso!S33","v":1610410},{"$f":"BP.Conso!T33","v":1530402},{"$f":"BP.Conso!U33","v":1531311},{"$f":"BP.Conso!V33","v":6609034},{"$f":"BP.Conso!W33","v":6447414},{"$f":"BP.Conso!X33","v":6512334},{"$f":"BP.Conso!Y33","v":6428888},{"$f":"BP.Conso!Z33","v":6396398},{"$f":"BP.Conso!AA33","v":6557403},{"$f":"BP.Conso!AB33","v":7420982},{"$f":"BP.Conso!AC33","v":7416389},{"$f":"BP.Conso!AD33","v":7507026},{"$f":"BP.Conso!AE33","v":7634868},{"$f":"BP.Conso!AF33","v":7466345},{"$f":"BP.Conso!AG33","v":5715440},{"$f":"BP.Conso!AH33","v":5642626},{"$f":"BP.Conso!AI33","v":6446498},{"$f":"BP.Conso!AJ33","v":7143681},{"$f":"BP.Conso!AK33","v":7097684},{"$f":"BP.Conso!AL33","v":7164510},{"$f":"BP.Conso!AM33","v":7179022},{"$f":"BP.Conso!AN33","v":14569619},{"$f":"BP.Conso!AO33","v":14628463},{"$f":"BP.Conso!AP33","v":14706455},{"$f":"BP.Conso!AQ33","v":14918501},{"$f":"BP.Conso!AR33","v":16309837},{"$f":"BP.Conso!AS33","v":16390113},{"$f":"BP.Conso!AT33","v":16408777},{"$f":"BP.Conso!AU33","v":16427675},{"$f":"BP.Conso!AV33","v":15710771},{"$f":"BP.Conso!AW33","v":15795920},{"$f":"BP.Conso!AX33","v":15974521},{"$f":"BP.Conso!AY33","v":16276124},{"$f":"BP.Conso!AZ33","v":15891356},{"$f":"BP.Conso!BA33","v":16209429},{"$f":"BP.Conso!BB33","v":16542071},{"$f":"BP.Conso!BC33","v":16791783},{"$f":"BP.Conso!BD33","v":16838178},{"$f":"BP.Conso!BE33","v":17173344},{"$f":"BP.Conso!BF33","v":17472531},{"$f":"BP.Conso!BG33","v":19404204},{"$f":"BP.Conso!BH33","v":19233074},{"$f":"BP.Conso!BI33","v":19451148},{"$f":"BP.Conso!BJ33","v":19863986},{"$f":"BP.Conso!BK33","v":20228755},{"$f":"BP.Conso!BL33","v":21318730},{"$f":"BP.Conso!BM33","v":21533306}]
[null,null,"Total Assets",{"$f":"BP.Conso!D34","v":3573029},{"$f":"BP.Conso!E34","v":3451110},{"$f":"BP.Conso!F34","v":3555269},{"$f":"BP.Conso!G34","v":3539360},{"$f":"BP.Conso!H34","v":3634226},{"$f":"BP.Conso!I34","v":3967159},{"$f":"BP.Conso!J34","v":3991304},{"$f":"BP.Conso!K34","v":4081493},{"$f":"BP.Conso!L34","v":4258403},{"$f":"BP.Conso!M34","v":4331372},{"$f":"BP.Conso!N34","v":4498363},{"$f":"BP.Conso!O34","v":4717495},{"$f":"BP.Conso!P34","v":5081875},{"$f":"BP.Conso!Q34","v":5329403},{"$f":"BP.Conso!R34","v":5719832},{"$f":"BP.Conso!S34","v":5271909},{"$f":"BP.Conso!T34","v":5526980},{"$f":"BP.Conso!U34","v":6956632},{"$f":"BP.Conso!V34","v":16519427},{"$f":"BP.Conso!W34","v":17339401},{"$f":"BP.Conso!X34","v":18601642},{"$f":"BP.Conso!Y34","v":18581297},{"$f":"BP.Conso!Z34","v":17242869},{"$f":"BP.Conso!AA34","v":17352342},{"$f":"BP.Conso!AB34","v":18502182},{"$f":"BP.Conso!AC34","v":18001448},{"$f":"BP.Conso!AD34","v":18974719},{"$f":"BP.Conso!AE34","v":20124005},{"$f":"BP.Conso!AF34","v":20022820},{"$f":"BP.Conso!AG34","v":20199098},{"$f":"BP.Conso!AH34","v":20215344},{"$f":"BP.Conso!AI34","v":21050112},{"$f":"BP.Conso!AJ34","v":22048356},{"$f":"BP.Conso!AK34","v":21944046},{"$f":"BP.Conso!AL34","v":23670284},{"$f":"BP.Conso!AM34","v":24354920},{"$f":"BP.Conso!AN34","v":36418008},{"$f":"BP.Conso!AO34","v":35853693},{"$f":"BP.Conso!AP34","v":37521992},{"$f":"BP.Conso!AQ34","v":37958538},{"$f":"BP.Conso!AR34","v":39319814},{"$f":"BP.Conso!AS34","v":41501917},{"$f":"BP.Conso!AT34","v":42058353},{"$f":"BP.Conso!AU34","v":43286659},{"$f":"BP.Conso!AV34","v":45562807},{"$f":"BP.Conso!AW34","v":44928855},{"$f":"BP.Conso!AX34","v":48023456},{"$f":"BP.Conso!AY34","v":51692657},{"$f":"BP.Conso!AZ34","v":54768404},{"$f":"BP.Conso!BA34","v":53389560},{"$f":"BP.Conso!BB34","v":58268034},{"$f":"BP.Conso!BC34","v":59675773},{"$f":"BP.Conso!BD34","v":59670668},{"$f":"BP.Conso!BE34","v":61964005},{"$f":"BP.Conso!BF34","v":65091337},{"$f":"BP.Conso!BG34","v":65288716},{"$f":"BP.Conso!BH34","v":68068471},{"$f":"BP.Conso!BI34","v":70922198},{"$f":"BP.Conso!BJ34","v":73870578},{"$f":"BP.Conso!BK34","v":73818475},{"$f":"BP.Conso!BL34","v":77181653},{"$f":"BP.Conso!BM34","v":78311361}]
[null,null,"Current Liabilities",{"$f":"BP.Conso!D35","v":1897085},{"$f":"BP.Conso!E35","v":597866},{"$f":"BP.Conso!F35","v":590953},{"$f":"BP.Conso!G35","v":611637},{"$f":"BP.Conso!H35","v":748612},{"$f":"BP.Conso!I35","v":637893},{"$f":"BP.Conso!J35","v":1713108},{"$f":"BP.Conso!K35","v":1798093},{"$f":"BP.Conso!L35","v":736197},{"$f":"BP.Conso!M35","v":747232},{"$f":"BP.Conso!N35","v":737269},{"$f":"BP.Conso!O35","v":1048258},{"$f":"BP.Conso!P35","v":1179057},{"$f":"BP.Conso!Q35","v":1054733},{"$f":"BP.Conso!R35","v":1229179},{"$f":"BP.Conso!S35","v":788004},{"$f":"BP.Conso!T35","v":1156481},{"$f":"BP.Conso!U35","v":1119435},{"$f":"BP.Conso!V35","v":4960325},{"$f":"BP.Conso!W35","v":5893715},{"$f":"BP.Conso!X35","v":6031876},{"$f":"BP.Conso!Y35","v":7029965},{"$f":"BP.Conso!Z35","v":5255901},{"$f":"BP.Conso!AA35","v":5384696},{"$f":"BP.Conso!AB35","v":4716057},{"$f":"BP.Conso!AC35","v":4380063},{"$f":"BP.Conso!AD35","v":5075560},{"$f":"BP.Conso!AE35","v":5060874},{"$f":"BP.Conso!AF35","v":5011302},{"$f":"BP.Conso!AG35","v":5374245},{"$f":"BP.Conso!AH35","v":5246767},{"$f":"BP.Conso!AI35","v":5633831},{"$f":"BP.Conso!AJ35","v":5745441},{"$f":"BP.Conso!AK35","v":6086384},{"$f":"BP.Conso!AL35","v":6197064},{"$f":"BP.Conso!AM35","v":6572487},{"$f":"BP.Conso!AN35","v":7537834},{"$f":"BP.Conso!AO35","v":6846494},{"$f":"BP.Conso!AP35","v":6844536},{"$f":"BP.Conso!AQ35","v":7274161},{"$f":"BP.Conso!AR35","v":7534377},{"$f":"BP.Conso!AS35","v":9345821},{"$f":"BP.Conso!AT35","v":10561021},{"$f":"BP.Conso!AU35","v":10575966},{"$f":"BP.Conso!AV35","v":12401270},{"$f":"BP.Conso!AW35","v":10506587},{"$f":"BP.Conso!AX35","v":9607304},{"$f":"BP.Conso!AY35","v":10919128},{"$f":"BP.Conso!AZ35","v":12716103},{"$f":"BP.Conso!BA35","v":11857028},{"$f":"BP.Conso!BB35","v":12246327},{"$f":"BP.Conso!BC35","v":12638237},{"$f":"BP.Conso!BD35","v":13224879},{"$f":"BP.Conso!BE35","v":13672591},{"$f":"BP.Conso!BF35","v":14258108},{"$f":"BP.Conso!BG35","v":15657532},{"$f":"BP.Conso!BH35","v":15349661},{"$f":"BP.Conso!BI35","v":14785858},{"$f":"BP.Conso!BJ35","v":16895453},{"$f":"BP.Conso!BK35","v":15794861},{"$f":"BP.Conso!BL35","v":14653391},{"$f":"BP.Conso!BM35","v":13150002}]
[null,null,"Trade Payables",{"$f":"BP.Conso!D36","v":145660},{"$f":"BP.Conso!E36","v":140245},{"$f":"BP.Conso!F36","v":139882},{"$f":"BP.Conso!G36","v":157215},{"$f":"BP.Conso!H36","v":180842},{"$f":"BP.Conso!I36","v":164498},{"$f":"BP.Conso!J36","v":161187},{"$f":"BP.Conso!K36","v":156231},{"$f":"BP.Conso!L36","v":174910},{"$f":"BP.Conso!M36","v":176114},{"$f":"BP.Conso!N36","v":185045},{"$f":"BP.Conso!O36","v":193989},{"$f":"BP.Conso!P36","v":264422},{"$f":"BP.Conso!Q36","v":176515},{"$f":"BP.Conso!R36","v":227751},{"$f":"BP.Conso!S36","v":200692},{"$f":"BP.Conso!T36","v":318174},{"$f":"BP.Conso!U36","v":293916},{"$f":"BP.Conso!V36","v":961318},{"$f":"BP.Conso!W36","v":843380},{"$f":"BP.Conso!X36","v":966244},{"$f":"BP.Conso!Y36","v":1065728},{"$f":"BP.Conso!Z36","v":1002914},{"$f":"BP.Conso!AA36","v":1087716},{"$f":"BP.Conso!AB36","v":1204877},{"$f":"BP.Conso!AC36","v":1015950},{"$f":"BP.Conso!AD36","v":1059165},{"$f":"BP.Conso!AE36","v":1168462},{"$f":"BP.Conso!AF36","v":1170254},{"$f":"BP.Conso!AG36","v":1314568},{"$f":"BP.Conso!AH36","v":1225671},{"$f":"BP.Conso!AI36","v":1886653},{"$f":"BP.Conso!AJ36","v":1418407},{"$f":"BP.Conso!AK36","v":1492954},{"$f":"BP.Conso!AL36","v":1620263},{"$f":"BP.Conso!AM36","v":1746447},{"$f":"BP.Conso!AN36","v":1653312},{"$f":"BP.Conso!AO36","v":2003098},{"$f":"BP.Conso!AP36","v":1692112},{"$f":"BP.Conso!AQ36","v":1900852},{"$f":"BP.Conso!AR36","v":1988149},{"$f":"BP.Conso!AS36","v":1861855},{"$f":"BP.Conso!AT36","v":1643691},{"$f":"BP.Conso!AU36","v":1660679},{"$f":"BP.Conso!AV36","v":2445104},{"$f":"BP.Conso!AW36","v":1919530},{"$f":"BP.Conso!AX36","v":2198897},{"$f":"BP.Conso!AY36","v":2813069},{"$f":"BP.Conso!AZ36","v":2573437},{"$f":"BP.Conso!BA36","v":2003083},{"$f":"BP.Conso!BB36","v":1779321},{"$f":"BP.Conso!BC36","v":1921172},{"$f":"BP.Conso!BD36","v":1887305},{"$f":"BP.Conso!BE36","v":1927446},{"$f":"BP.Conso!BF36","v":2034634},{"$f":"BP.Conso!BG36","v":2268176},{"$f":"BP.Conso!BH36","v":2556850},{"$f":"BP.Conso!BI36","v":2344104},{"$f":"BP.Conso!BJ36","v":2322592},{"$f":"BP.Conso!BK36","v":2856826},{"$f":"BP.Conso!BL36","v":2622158},{"$f":"BP.Conso!BM36","v":2673914}]
[null,null,"Loans and Financing",{"$f":"BP.Conso!D37","v":892699},{"$f":"BP.Conso!E37","v":173664},{"$f":"BP.Conso!F37","v":186166},{"$f":"BP.Conso!G37","v":179655},{"$f":"BP.Conso!H37","v":261131},{"$f":"BP.Conso!I37","v":148266},{"$f":"BP.Conso!J37","v":527668},{"$f":"BP.Conso!K37","v":565281},{"$f":"BP.Conso!L37","v":160123},{"$f":"BP.Conso!M37","v":148262},{"$f":"BP.Conso!N37","v":138220},{"$f":"BP.Conso!O37","v":454633},{"$f":"BP.Conso!P37","v":442018},{"$f":"BP.Conso!Q37","v":463337},{"$f":"BP.Conso!R37","v":523109},{"$f":"BP.Conso!S37","v":186056},{"$f":"BP.Conso!T37","v":273173},{"$f":"BP.Conso!U37","v":252861},{"$f":"BP.Conso!V37","v":668865},{"$f":"BP.Conso!W37","v":1320562},{"$f":"BP.Conso!X37","v":1233487},{"$f":"BP.Conso!Y37","v":1199837},{"$f":"BP.Conso!Z37","v":1427570},{"$f":"BP.Conso!AA37","v":1348200},{"$f":"BP.Conso!AB37","v":1195369},{"$f":"BP.Conso!AC37","v":996758},{"$f":"BP.Conso!AD37","v":1519922},{"$f":"BP.Conso!AE37","v":1500996},{"$f":"BP.Conso!AF37","v":1260071},{"$f":"BP.Conso!AG37","v":1338186},{"$f":"BP.Conso!AH37","v":1454510},{"$f":"BP.Conso!AI37","v":1273451},{"$f":"BP.Conso!AJ37","v":1609488},{"$f":"BP.Conso!AK37","v":1417670},{"$f":"BP.Conso!AL37","v":1173760},{"$f":"BP.Conso!AM37","v":1504649},{"$f":"BP.Conso!AN37","v":1560366},{"$f":"BP.Conso!AO37","v":1184197},{"$f":"BP.Conso!AP37","v":1693313},{"$f":"BP.Conso!AQ37","v":1408228},{"$f":"BP.Conso!AR37","v":1342978},{"$f":"BP.Conso!AS37","v":2414655},{"$f":"BP.Conso!AT37","v":3336266},{"$f":"BP.Conso!AU37","v":3641022},{"$f":"BP.Conso!AV37","v":3891393},{"$f":"BP.Conso!AW37","v":3037517},{"$f":"BP.Conso!AX37","v":1785186},{"$f":"BP.Conso!AY37","v":1808475},{"$f":"BP.Conso!AZ37","v":2014714},{"$f":"BP.Conso!BA37","v":2282830},{"$f":"BP.Conso!BB37","v":2856052},{"$f":"BP.Conso!BC37","v":3591978},{"$f":"BP.Conso!BD37","v":3533985},{"$f":"BP.Conso!BE37","v":3644129},{"$f":"BP.Conso!BF37","v":3712166},{"$f":"BP.Conso!BG37","v":4249151},{"$f":"BP.Conso!BH37","v":3985120},{"$f":"BP.Conso!BI37","v":3903602},{"$f":"BP.Conso!BJ37","v":6919940},{"$f":"BP.Conso!BK37","v":5886328},{"$f":"BP.Conso!BL37","v":4601133},{"$f":"BP.Conso!BM37","v":4098955}]
[null,null,"Debentures",{"$f":"BP.Conso!D38","v":471533},{"$f":"BP.Conso!E38","v":8392},{"$f":"BP.Conso!F38","v":5593},{"$f":"BP.Conso!G38","v":18055},{"$f":"BP.Conso!H38","v":13753},{"$f":"BP.Conso!I38","v":26997},{"$f":"BP.Conso!J38","v":726393},{"$f":"BP.Conso!K38","v":761783},{"$f":"BP.Conso!L38","v":74366},{"$f":"BP.Conso!M38","v":95259},{"$f":"BP.Conso!N38","v":70932},{"$f":"BP.Conso!O38","v":95522},{"$f":"BP.Conso!P38","v":116028},{"$f":"BP.Conso!Q38","v":102833},{"$f":"BP.Conso!R38","v":131058},{"$f":"BP.Conso!S38","v":95858},{"$f":"BP.Conso!T38","v":270102},{"$f":"BP.Conso!U38","v":262845},{"$f":"BP.Conso!V38","v":1086921},{"$f":"BP.Conso!W38","v":955002},{"$f":"BP.Conso!X38","v":786868},{"$f":"BP.Conso!Y38","v":1844827},{"$f":"BP.Conso!Z38","v":664465},{"$f":"BP.Conso!AA38","v":877010},{"$f":"BP.Conso!AB38","v":315749},{"$f":"BP.Conso!AC38","v":272599},{"$f":"BP.Conso!AD38","v":294418},{"$f":"BP.Conso!AE38","v":237062},{"$f":"BP.Conso!AF38","v":274588},{"$f":"BP.Conso!AG38","v":250387},{"$f":"BP.Conso!AH38","v":287732},{"$f":"BP.Conso!AI38","v":356737},{"$f":"BP.Conso!AJ38","v":326147},{"$f":"BP.Conso!AK38","v":261766},{"$f":"BP.Conso!AL38","v":549823},{"$f":"BP.Conso!AM38","v":510460},{"$f":"BP.Conso!AN38","v":526593},{"$f":"BP.Conso!AO38","v":542657},{"$f":"BP.Conso!AP38","v":575619},{"$f":"BP.Conso!AQ38","v":892145},{"$f":"BP.Conso!AR38","v":1167067},{"$f":"BP.Conso!AS38","v":2144923},{"$f":"BP.Conso!AT38","v":2325029},{"$f":"BP.Conso!AU38","v":1691108},{"$f":"BP.Conso!AV38","v":1780414},{"$f":"BP.Conso!AW38","v":1651123},{"$f":"BP.Conso!AX38","v":1705946},{"$f":"BP.Conso!AY38","v":1696096},{"$f":"BP.Conso!AZ38","v":1863714},{"$f":"BP.Conso!BA38","v":2477390},{"$f":"BP.Conso!BB38","v":2914399},{"$f":"BP.Conso!BC38","v":3279999},{"$f":"BP.Conso!BD38","v":3104422},{"$f":"BP.Conso!BE38","v":2809965},{"$f":"BP.Conso!BF38","v":3758301},{"$f":"BP.Conso!BG38","v":3278965},{"$f":"BP.Conso!BH38","v":2925493},{"$f":"BP.Conso!BI38","v":3320729},{"$f":"BP.Conso!BJ38","v":2102796},{"$f":"BP.Conso!BK38","v":1814707},{"$f":"BP.Conso!BL38","v":1720229},{"$f":"BP.Conso!BM38","v":1505433}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.Conso!D39","v":114111},{"$f":"BP.Conso!E39","v":113835},{"$f":"BP.Conso!F39","v":115953},{"$f":"BP.Conso!G39","v":117881},{"$f":"BP.Conso!H39","v":132210},{"$f":"BP.Conso!I39","v":198587},{"$f":"BP.Conso!J39","v":261194},{"$f":"BP.Conso!K39","v":181099},{"$f":"BP.Conso!L39","v":185172},{"$f":"BP.Conso!M39","v":141875},{"$f":"BP.Conso!N39","v":143869},{"$f":"BP.Conso!O39","v":152916},{"$f":"BP.Conso!P39","v":195518},{"$f":"BP.Conso!Q39","v":174649},{"$f":"BP.Conso!R39","v":169362},{"$f":"BP.Conso!S39","v":169017},{"$f":"BP.Conso!T39","v":172490},{"$f":"BP.Conso!U39","v":183430},{"$f":"BP.Conso!V39","v":1171172},{"$f":"BP.Conso!W39","v":648738},{"$f":"BP.Conso!X39","v":579081},{"$f":"BP.Conso!Y39","v":489552},{"$f":"BP.Conso!Z39","v":472026},{"$f":"BP.Conso!AA39","v":497293},{"$f":"BP.Conso!AB39","v":480206},{"$f":"BP.Conso!AC39","v":462976},{"$f":"BP.Conso!AD39","v":419872},{"$f":"BP.Conso!AE39","v":448681},{"$f":"BP.Conso!AF39","v":426431},{"$f":"BP.Conso!AG39","v":490722},{"$f":"BP.Conso!AH39","v":413026},{"$f":"BP.Conso!AI39","v":467535},{"$f":"BP.Conso!AJ39","v":496763},{"$f":"BP.Conso!AK39","v":474710},{"$f":"BP.Conso!AL39","v":473769},{"$f":"BP.Conso!AM39","v":466635},{"$f":"BP.Conso!AN39","v":546841},{"$f":"BP.Conso!AO39","v":692180},{"$f":"BP.Conso!AP39","v":728411},{"$f":"BP.Conso!AQ39","v":748619},{"$f":"BP.Conso!AR39","v":640023},{"$f":"BP.Conso!AS39","v":722845},{"$f":"BP.Conso!AT39","v":982130},{"$f":"BP.Conso!AU39","v":965019},{"$f":"BP.Conso!AV39","v":812733},{"$f":"BP.Conso!AW39","v":777712},{"$f":"BP.Conso!AX39","v":929967},{"$f":"BP.Conso!AY39","v":1057823},{"$f":"BP.Conso!AZ39","v":934900},{"$f":"BP.Conso!BA39","v":994822},{"$f":"BP.Conso!BB39","v":898675},{"$f":"BP.Conso!BC39","v":756731},{"$f":"BP.Conso!BD39","v":659229},{"$f":"BP.Conso!BE39","v":780469},{"$f":"BP.Conso!BF39","v":728892},{"$f":"BP.Conso!BG39","v":852423},{"$f":"BP.Conso!BH39","v":912336},{"$f":"BP.Conso!BI39","v":927572},{"$f":"BP.Conso!BJ39","v":733561},{"$f":"BP.Conso!BK39","v":934389},{"$f":"BP.Conso!BL39","v":854600},{"$f":"BP.Conso!BM39","v":976973}]
[null,null,"Dividends Payable",{"$f":"BP.Conso!D40","v":4729},{"$f":"BP.Conso!E40","v":2983},{"$f":"BP.Conso!F40","v":2914},{"$f":"BP.Conso!G40","v":3115},{"$f":"BP.Conso!H40","v":1905},{"$f":"BP.Conso!I40","v":2079},{"$f":"BP.Conso!J40","v":2068},{"$f":"BP.Conso!K40","v":2354},{"$f":"BP.Conso!L40","v":1954},{"$f":"BP.Conso!M40","v":1848},{"$f":"BP.Conso!N40","v":114},{"$f":"BP.Conso!O40","v":2283},{"$f":"BP.Conso!P40","v":10664},{"$f":"BP.Conso!Q40","v":2108},{"$f":"BP.Conso!R40","v":1892},{"$f":"BP.Conso!S40","v":1960},{"$f":"BP.Conso!T40","v":2344},{"$f":"BP.Conso!U40","v":2656},{"$f":"BP.Conso!V40","v":40565},{"$f":"BP.Conso!W40","v":24228},{"$f":"BP.Conso!X40","v":14592},{"$f":"BP.Conso!Y40","v":10670},{"$f":"BP.Conso!Z40","v":11832},{"$f":"BP.Conso!AA40","v":15637},{"$f":"BP.Conso!AB40","v":8140},{"$f":"BP.Conso!AC40","v":8440},{"$f":"BP.Conso!AD40","v":4833},{"$f":"BP.Conso!AE40","v":5029},{"$f":"BP.Conso!AF40","v":27106},{"$f":"BP.Conso!AG40","v":0},{"$f":"BP.Conso!AH40","v":0},{"$f":"BP.Conso!AI40","v":0},{"$f":"BP.Conso!AJ40","v":100832},{"$f":"BP.Conso!AK40","v":12082},{"$f":"BP.Conso!AL40","v":5787},{"$f":"BP.Conso!AM40","v":6011},{"$f":"BP.Conso!AN40","v":294605},{"$f":"BP.Conso!AO40","v":59935},{"$f":"BP.Conso!AP40","v":7354},{"$f":"BP.Conso!AQ40","v":6337},{"$f":"BP.Conso!AR40","v":127582},{"$f":"BP.Conso!AS40","v":128469},{"$f":"BP.Conso!AT40","v":2870},{"$f":"BP.Conso!AU40","v":3218},{"$f":"BP.Conso!AV40","v":420948},{"$f":"BP.Conso!AW40","v":9228},{"$f":"BP.Conso!AX40","v":6599},{"$f":"BP.Conso!AY40","v":6754},{"$f":"BP.Conso!AZ40","v":808562},{"$f":"BP.Conso!BA40","v":18783},{"$f":"BP.Conso!BB40","v":20998},{"$f":"BP.Conso!BC40","v":9767},{"$f":"BP.Conso!BD40","v":275503},{"$f":"BP.Conso!BE40","v":24284},{"$f":"BP.Conso!BF40","v":11823},{"$f":"BP.Conso!BG40","v":48705},{"$f":"BP.Conso!BH40","v":428470},{"$f":"BP.Conso!BI40","v":46107},{"$f":"BP.Conso!BJ40","v":408061},{"$f":"BP.Conso!BK40","v":308893},{"$f":"BP.Conso!BL40","v":873865},{"$f":"BP.Conso!BM40","v":94074}]
[null,null,"Debt charges",{"$f":"BP.Conso!D41","v":0},{"$f":"BP.Conso!E41","v":0},{"$f":"BP.Conso!F41","v":0},{"$f":"BP.Conso!G41","v":0},{"$f":"BP.Conso!H41","v":0},{"$f":"BP.Conso!I41","v":0},{"$f":"BP.Conso!J41","v":0},{"$f":"BP.Conso!K41","v":0},{"$f":"BP.Conso!L41","v":0},{"$f":"BP.Conso!M41","v":0},{"$f":"BP.Conso!N41","v":0},{"$f":"BP.Conso!O41","v":0},{"$f":"BP.Conso!P41","v":0},{"$f":"BP.Conso!Q41","v":0},{"$f":"BP.Conso!R41","v":0},{"$f":"BP.Conso!S41","v":0},{"$f":"BP.Conso!T41","v":0},{"$f":"BP.Conso!U41","v":0},{"$f":"BP.Conso!V41","v":0},{"$f":"BP.Conso!W41","v":0},{"$f":"BP.Conso!X41","v":0},{"$f":"BP.Conso!Y41","v":132432},{"$f":"BP.Conso!Z41","v":70240},{"$f":"BP.Conso!AA41","v":60659},{"$f":"BP.Conso!AB41","v":43021},{"$f":"BP.Conso!AC41","v":66462},{"$f":"BP.Conso!AD41","v":77982},{"$f":"BP.Conso!AE41","v":58746},{"$f":"BP.Conso!AF41","v":57831},{"$f":"BP.Conso!AG41","v":78409},{"$f":"BP.Conso!AH41","v":85296},{"$f":"BP.Conso!AI41","v":67643},{"$f":"BP.Conso!AJ41","v":64008},{"$f":"BP.Conso!AK41","v":94028},{"$f":"BP.Conso!AL41","v":107997},{"$f":"BP.Conso!AM41","v":113503},{"$f":"BP.Conso!AN41","v":89057},{"$f":"BP.Conso!AO41","v":122321},{"$f":"BP.Conso!AP41","v":90580},{"$f":"BP.Conso!AQ41","v":78515},{"$f":"BP.Conso!AR41","v":70813},{"$f":"BP.Conso!AS41","v":109042},{"$f":"BP.Conso!AT41","v":118915},{"$f":"BP.Conso!AU41","v":134422},{"$f":"BP.Conso!AV41","v":158563},{"$f":"BP.Conso!AW41","v":152184},{"$f":"BP.Conso!AX41","v":130226},{"$f":"BP.Conso!AY41","v":156317},{"$f":"BP.Conso!AZ41","v":205337},{"$f":"BP.Conso!BA41","v":226713},{"$f":"BP.Conso!BB41","v":305862},{"$f":"BP.Conso!BC41","v":407878},{"$f":"BP.Conso!BD41","v":511276},{"$f":"BP.Conso!BE41","v":587858},{"$f":"BP.Conso!BF41","v":639529},{"$f":"BP.Conso!BG41","v":749793},{"$f":"BP.Conso!BH41","v":759123},{"$f":"BP.Conso!BI41","v":848047},{"$f":"BP.Conso!BJ41","v":894418},{"$f":"BP.Conso!BK41","v":432213},{"$f":"BP.Conso!BL41","v":400180},{"$f":"BP.Conso!BM41","v":404866}]
[null,null,"Post-employment benefits",{"$f":"BP.Conso!D42","v":0},{"$f":"BP.Conso!E42","v":0},{"$f":"BP.Conso!F42","v":0},{"$f":"BP.Conso!G42","v":0},{"$f":"BP.Conso!H42","v":0},{"$f":"BP.Conso!I42","v":0},{"$f":"BP.Conso!J42","v":0},{"$f":"BP.Conso!K42","v":0},{"$f":"BP.Conso!L42","v":0},{"$f":"BP.Conso!M42","v":0},{"$f":"BP.Conso!N42","v":0},{"$f":"BP.Conso!O42","v":0},{"$f":"BP.Conso!P42","v":0},{"$f":"BP.Conso!Q42","v":0},{"$f":"BP.Conso!R42","v":0},{"$f":"BP.Conso!S42","v":0},{"$f":"BP.Conso!T42","v":0},{"$f":"BP.Conso!U42","v":0},{"$f":"BP.Conso!V42","v":0},{"$f":"BP.Conso!W42","v":0},{"$f":"BP.Conso!X42","v":0},{"$f":"BP.Conso!Y42","v":28009},{"$f":"BP.Conso!Z42","v":27321},{"$f":"BP.Conso!AA42","v":27321},{"$f":"BP.Conso!AB42","v":28692},{"$f":"BP.Conso!AC42","v":28737},{"$f":"BP.Conso!AD42","v":29496},{"$f":"BP.Conso!AE42","v":29872},{"$f":"BP.Conso!AF42","v":48549},{"$f":"BP.Conso!AG42","v":49284},{"$f":"BP.Conso!AH42","v":49465},{"$f":"BP.Conso!AI42","v":50272},{"$f":"BP.Conso!AJ42","v":46583},{"$f":"BP.Conso!AK42","v":47264},{"$f":"BP.Conso!AL42","v":47604},{"$f":"BP.Conso!AM42","v":47743},{"$f":"BP.Conso!AN42","v":63190},{"$f":"BP.Conso!AO42","v":63190},{"$f":"BP.Conso!AP42","v":63190},{"$f":"BP.Conso!AQ42","v":63190},{"$f":"BP.Conso!AR42","v":72416},{"$f":"BP.Conso!AS42","v":72416},{"$f":"BP.Conso!AT42","v":72416},{"$f":"BP.Conso!AU42","v":72416},{"$f":"BP.Conso!AV42","v":62732},{"$f":"BP.Conso!AW42","v":62717},{"$f":"BP.Conso!AX42","v":62717},{"$f":"BP.Conso!AY42","v":62717},{"$f":"BP.Conso!AZ42","v":59607},{"$f":"BP.Conso!BA42","v":59607},{"$f":"BP.Conso!BB42","v":59401},{"$f":"BP.Conso!BC42","v":59432},{"$f":"BP.Conso!BD42","v":53165},{"$f":"BP.Conso!BE42","v":53210},{"$f":"BP.Conso!BF42","v":52727},{"$f":"BP.Conso!BG42","v":52741},{"$f":"BP.Conso!BH42","v":33202},{"$f":"BP.Conso!BI42","v":33168},{"$f":"BP.Conso!BJ42","v":33168},{"$f":"BP.Conso!BK42","v":32553},{"$f":"BP.Conso!BL42","v":27514},{"$f":"BP.Conso!BM42","v":27513}]
[null,null,"Financial sector liabilities",{"$f":"BP.Conso!D43","v":0},{"$f":"BP.Conso!E43","v":0},{"$f":"BP.Conso!F43","v":0},{"$f":"BP.Conso!G43","v":0},{"$f":"BP.Conso!H43","v":0},{"$f":"BP.Conso!I43","v":0},{"$f":"BP.Conso!J43","v":0},{"$f":"BP.Conso!K43","v":0},{"$f":"BP.Conso!L43","v":0},{"$f":"BP.Conso!M43","v":0},{"$f":"BP.Conso!N43","v":0},{"$f":"BP.Conso!O43","v":0},{"$f":"BP.Conso!P43","v":0},{"$f":"BP.Conso!Q43","v":0},{"$f":"BP.Conso!R43","v":0},{"$f":"BP.Conso!S43","v":0},{"$f":"BP.Conso!T43","v":0},{"$f":"BP.Conso!U43","v":0},{"$f":"BP.Conso!V43","v":0},{"$f":"BP.Conso!W43","v":0},{"$f":"BP.Conso!X43","v":0},{"$f":"BP.Conso!Y43","v":639701},{"$f":"BP.Conso!Z43","v":657345},{"$f":"BP.Conso!AA43","v":465710},{"$f":"BP.Conso!AB43","v":494740},{"$f":"BP.Conso!AC43","v":568850},{"$f":"BP.Conso!AD43","v":664106},{"$f":"BP.Conso!AE43","v":647218},{"$f":"BP.Conso!AF43","v":631701},{"$f":"BP.Conso!AG43","v":726337},{"$f":"BP.Conso!AH43","v":655735},{"$f":"BP.Conso!AI43","v":595829},{"$f":"BP.Conso!AJ43","v":714923},{"$f":"BP.Conso!AK43","v":871065},{"$f":"BP.Conso!AL43","v":818889},{"$f":"BP.Conso!AM43","v":758033},{"$f":"BP.Conso!AN43","v":871502},{"$f":"BP.Conso!AO43","v":839022},{"$f":"BP.Conso!AP43","v":747794},{"$f":"BP.Conso!AQ43","v":690777},{"$f":"BP.Conso!AR43","v":659380},{"$f":"BP.Conso!AS43","v":601025},{"$f":"BP.Conso!AT43","v":723510},{"$f":"BP.Conso!AU43","v":1122659},{"$f":"BP.Conso!AV43","v":1179656},{"$f":"BP.Conso!AW43","v":1113151},{"$f":"BP.Conso!AX43","v":982373},{"$f":"BP.Conso!AY43","v":987794},{"$f":"BP.Conso!AZ43","v":803480},{"$f":"BP.Conso!BA43","v":172075},{"$f":"BP.Conso!BB43","v":227858},{"$f":"BP.Conso!BC43","v":501471},{"$f":"BP.Conso!BD43","v":958313},{"$f":"BP.Conso!BE43","v":1196164},{"$f":"BP.Conso!BF43","v":808664},{"$f":"BP.Conso!BG43","v":1328593},{"$f":"BP.Conso!BH43","v":1100022},{"$f":"BP.Conso!BI43","v":703083},{"$f":"BP.Conso!BJ43","v":1388634},{"$f":"BP.Conso!BK43","v":1231444},{"$f":"BP.Conso!BL43","v":989925},{"$f":"BP.Conso!BM43","v":621237}]
[null,null,"Derivative financial instruments",{"$f":"BP.Conso!D44","v":0},{"$f":"BP.Conso!E44","v":0},{"$f":"BP.Conso!F44","v":0},{"$f":"BP.Conso!G44","v":0},{"$f":"BP.Conso!H44","v":0},{"$f":"BP.Conso!I44","v":0},{"$f":"BP.Conso!J44","v":0},{"$f":"BP.Conso!K44","v":0},{"$f":"BP.Conso!L44","v":0},{"$f":"BP.Conso!M44","v":0},{"$f":"BP.Conso!N44","v":0},{"$f":"BP.Conso!O44","v":0},{"$f":"BP.Conso!P44","v":0},{"$f":"BP.Conso!Q44","v":0},{"$f":"BP.Conso!R44","v":0},{"$f":"BP.Conso!S44","v":0},{"$f":"BP.Conso!T44","v":0},{"$f":"BP.Conso!U44","v":0},{"$f":"BP.Conso!V44","v":0},{"$f":"BP.Conso!W44","v":0},{"$f":"BP.Conso!X44","v":0},{"$f":"BP.Conso!Y44","v":19},{"$f":"BP.Conso!Z44","v":0},{"$f":"BP.Conso!AA44","v":28391},{"$f":"BP.Conso!AB44","v":126251},{"$f":"BP.Conso!AC44","v":138520},{"$f":"BP.Conso!AD44","v":241310},{"$f":"BP.Conso!AE44","v":214158},{"$f":"BP.Conso!AF44","v":139935},{"$f":"BP.Conso!AG44","v":145090},{"$f":"BP.Conso!AH44","v":121319},{"$f":"BP.Conso!AI44","v":90943},{"$f":"BP.Conso!AJ44","v":63568},{"$f":"BP.Conso!AK44","v":633974},{"$f":"BP.Conso!AL44","v":640413},{"$f":"BP.Conso!AM44","v":656430},{"$f":"BP.Conso!AN44","v":691352},{"$f":"BP.Conso!AO44","v":91147},{"$f":"BP.Conso!AP44","v":92706},{"$f":"BP.Conso!AQ44","v":376084},{"$f":"BP.Conso!AR44","v":466128},{"$f":"BP.Conso!AS44","v":242139},{"$f":"BP.Conso!AT44","v":346035},{"$f":"BP.Conso!AU44","v":378265},{"$f":"BP.Conso!AV44","v":598882},{"$f":"BP.Conso!AW44","v":562683},{"$f":"BP.Conso!AX44","v":685135},{"$f":"BP.Conso!AY44","v":1190077},{"$f":"BP.Conso!AZ44","v":1709426},{"$f":"BP.Conso!BA44","v":1998633},{"$f":"BP.Conso!BB44","v":1719149},{"$f":"BP.Conso!BC44","v":625475},{"$f":"BP.Conso!BD44","v":667068},{"$f":"BP.Conso!BE44","v":748926},{"$f":"BP.Conso!BF44","v":794440},{"$f":"BP.Conso!BG44","v":608767},{"$f":"BP.Conso!BH44","v":588098},{"$f":"BP.Conso!BI44","v":413277},{"$f":"BP.Conso!BJ44","v":260837},{"$f":"BP.Conso!BK44","v":412186},{"$f":"BP.Conso!BL44","v":530338},{"$f":"BP.Conso!BM44","v":563398}]
[null,null,"Incorporation of grids",{"$f":"BP.Conso!D45","v":0},{"$f":"BP.Conso!E45","v":0},{"$f":"BP.Conso!F45","v":0},{"$f":"BP.Conso!G45","v":0},{"$f":"BP.Conso!H45","v":0},{"$f":"BP.Conso!I45","v":0},{"$f":"BP.Conso!J45","v":0},{"$f":"BP.Conso!K45","v":0},{"$f":"BP.Conso!L45","v":0},{"$f":"BP.Conso!M45","v":0},{"$f":"BP.Conso!N45","v":0},{"$f":"BP.Conso!O45","v":0},{"$f":"BP.Conso!P45","v":0},{"$f":"BP.Conso!Q45","v":0},{"$f":"BP.Conso!R45","v":0},{"$f":"BP.Conso!S45","v":0},{"$f":"BP.Conso!T45","v":0},{"$f":"BP.Conso!U45","v":0},{"$f":"BP.Conso!V45","v":0},{"$f":"BP.Conso!W45","v":0},{"$f":"BP.Conso!X45","v":0},{"$f":"BP.Conso!Y45","v":176650},{"$f":"BP.Conso!Z45","v":155105},{"$f":"BP.Conso!AA45","v":157748},{"$f":"BP.Conso!AB45","v":109463},{"$f":"BP.Conso!AC45","v":2511},{"$f":"BP.Conso!AD45","v":106004},{"$f":"BP.Conso!AE45","v":96406},{"$f":"BP.Conso!AF45","v":234398},{"$f":"BP.Conso!AG45","v":0},{"$f":"BP.Conso!AH45","v":0},{"$f":"BP.Conso!AI45","v":0},{"$f":"BP.Conso!AJ45","v":111053},{"$f":"BP.Conso!AK45","v":65482},{"$f":"BP.Conso!AL45","v":64924},{"$f":"BP.Conso!AM45","v":42975},{"$f":"BP.Conso!AN45","v":93708},{"$f":"BP.Conso!AO45","v":104980},{"$f":"BP.Conso!AP45","v":86687},{"$f":"BP.Conso!AQ45","v":66448},{"$f":"BP.Conso!AR45","v":48239},{"$f":"BP.Conso!AS45","v":58598},{"$f":"BP.Conso!AT45","v":69431},{"$f":"BP.Conso!AU45","v":78580},{"$f":"BP.Conso!AV45","v":69955},{"$f":"BP.Conso!AW45","v":74404},{"$f":"BP.Conso!AX45","v":83083},{"$f":"BP.Conso!AY45","v":105274},{"$f":"BP.Conso!AZ45","v":349863},{"$f":"BP.Conso!BA45","v":362209},{"$f":"BP.Conso!BB45","v":357367},{"$f":"BP.Conso!BC45","v":353771},{"$f":"BP.Conso!BD45","v":359021},{"$f":"BP.Conso!BE45","v":299173},{"$f":"BP.Conso!BF45","v":279559},{"$f":"BP.Conso!BG45","v":257492},{"$f":"BP.Conso!BH45","v":254902},{"$f":"BP.Conso!BI45","v":252667},{"$f":"BP.Conso!BJ45","v":251289},{"$f":"BP.Conso!BK45","v":243385},{"$f":"BP.Conso!BL45","v":260471},{"$f":"BP.Conso!BM45","v":277234}]
[null,null,"Other Accounts Payable",{"$f":"BP.Conso!D46","v":268353},{"$f":"BP.Conso!E46","v":158747},{"$f":"BP.Conso!F46","v":140445},{"$f":"BP.Conso!G46","v":135716},{"$f":"BP.Conso!H46","v":158771},{"$f":"BP.Conso!I46","v":97466},{"$f":"BP.Conso!J46","v":34598},{"$f":"BP.Conso!K46","v":131345},{"$f":"BP.Conso!L46","v":139672},{"$f":"BP.Conso!M46","v":183874},{"$f":"BP.Conso!N46","v":199089},{"$f":"BP.Conso!O46","v":148915},{"$f":"BP.Conso!P46","v":150407},{"$f":"BP.Conso!Q46","v":135291},{"$f":"BP.Conso!R46","v":176007},{"$f":"BP.Conso!S46","v":134421},{"$f":"BP.Conso!T46","v":120198},{"$f":"BP.Conso!U46","v":123727},{"$f":"BP.Conso!V46","v":1031484},{"$f":"BP.Conso!W46","v":2101805},{"$f":"BP.Conso!X46","v":2451604},{"$f":"BP.Conso!Y46","v":1442540},{"$f":"BP.Conso!Z46","v":767083},{"$f":"BP.Conso!AA46","v":819011},{"$f":"BP.Conso!AB46","v":709549},{"$f":"BP.Conso!AC46","v":818260},{"$f":"BP.Conso!AD46","v":658452},{"$f":"BP.Conso!AE46","v":654244},{"$f":"BP.Conso!AF46","v":740438},{"$f":"BP.Conso!AG46","v":981262},{"$f":"BP.Conso!AH46","v":954013},{"$f":"BP.Conso!AI46","v":844768},{"$f":"BP.Conso!AJ46","v":793669},{"$f":"BP.Conso!AK46","v":715389},{"$f":"BP.Conso!AL46","v":693835},{"$f":"BP.Conso!AM46","v":719601},{"$f":"BP.Conso!AN46","v":1147308},{"$f":"BP.Conso!AO46","v":1143767},{"$f":"BP.Conso!AP46","v":1066770},{"$f":"BP.Conso!AQ46","v":1042966},{"$f":"BP.Conso!AR46","v":951602},{"$f":"BP.Conso!AS46","v":989854},{"$f":"BP.Conso!AT46","v":940728},{"$f":"BP.Conso!AU46","v":828578},{"$f":"BP.Conso!AV46","v":980890},{"$f":"BP.Conso!AW46","v":1146338},{"$f":"BP.Conso!AX46","v":1037175},{"$f":"BP.Conso!AY46","v":1034732},{"$f":"BP.Conso!AZ46","v":1393063},{"$f":"BP.Conso!BA46","v":1260883},{"$f":"BP.Conso!BB46","v":1107245},{"$f":"BP.Conso!BC46","v":1130563},{"$f":"BP.Conso!BD46","v":1215592},{"$f":"BP.Conso!BE46","v":1600967},{"$f":"BP.Conso!BF46","v":1437373},{"$f":"BP.Conso!BG46","v":1962726},{"$f":"BP.Conso!BH46","v":1806045},{"$f":"BP.Conso!BI46","v":1993502},{"$f":"BP.Conso!BJ46","v":1580157},{"$f":"BP.Conso!BK46","v":1641937},{"$f":"BP.Conso!BL46","v":1772978},{"$f":"BP.Conso!BM46","v":1906405}]
[null,null,"Non-Current Liabilities",{"$f":"BP.Conso!D47","v":550208},{"$f":"BP.Conso!E47","v":1717434},{"$f":"BP.Conso!F47","v":1758424},{"$f":"BP.Conso!G47","v":1760125},{"$f":"BP.Conso!H47","v":1697454},{"$f":"BP.Conso!I47","v":2138458},{"$f":"BP.Conso!J47","v":1029082},{"$f":"BP.Conso!K47","v":1069515},{"$f":"BP.Conso!L47","v":2217931},{"$f":"BP.Conso!M47","v":2211452},{"$f":"BP.Conso!N47","v":2374393},{"$f":"BP.Conso!O47","v":2296964},{"$f":"BP.Conso!P47","v":2445254},{"$f":"BP.Conso!Q47","v":2523659},{"$f":"BP.Conso!R47","v":2719462},{"$f":"BP.Conso!S47","v":2658318},{"$f":"BP.Conso!T47","v":2543983},{"$f":"BP.Conso!U47","v":4035818},{"$f":"BP.Conso!V47","v":8535295},{"$f":"BP.Conso!W47","v":8530322},{"$f":"BP.Conso!X47","v":9570906},{"$f":"BP.Conso!Y47","v":8288229},{"$f":"BP.Conso!Z47","v":8852175},{"$f":"BP.Conso!AA47","v":9042316},{"$f":"BP.Conso!AB47","v":10467955},{"$f":"BP.Conso!AC47","v":10273852},{"$f":"BP.Conso!AD47","v":10585398},{"$f":"BP.Conso!AE47","v":10248900},{"$f":"BP.Conso!AF47","v":10238477},{"$f":"BP.Conso!AG47","v":10005621},{"$f":"BP.Conso!AH47","v":10101870},{"$f":"BP.Conso!AI47","v":10538277},{"$f":"BP.Conso!AJ47","v":11518393},{"$f":"BP.Conso!AK47","v":11568669},{"$f":"BP.Conso!AL47","v":13132007},{"$f":"BP.Conso!AM47","v":13291901},{"$f":"BP.Conso!AN47","v":22832646},{"$f":"BP.Conso!AO47","v":22694343},{"$f":"BP.Conso!AP47","v":24392478},{"$f":"BP.Conso!AQ47","v":24509461},{"$f":"BP.Conso!AR47","v":25323217},{"$f":"BP.Conso!AS47","v":25119216},{"$f":"BP.Conso!AT47","v":24585439},{"$f":"BP.Conso!AU47","v":25021039},{"$f":"BP.Conso!AV47","v":25645868},{"$f":"BP.Conso!AW47","v":26050747},{"$f":"BP.Conso!AX47","v":29161090},{"$f":"BP.Conso!AY47","v":30929054},{"$f":"BP.Conso!AZ47","v":32521060},{"$f":"BP.Conso!BA47","v":31414864},{"$f":"BP.Conso!BB47","v":34925449},{"$f":"BP.Conso!BC47","v":34097302},{"$f":"BP.Conso!BD47","v":33962037},{"$f":"BP.Conso!BE47","v":34074136},{"$f":"BP.Conso!BF47","v":35940341},{"$f":"BP.Conso!BG47","v":34741306},{"$f":"BP.Conso!BH47","v":37003114},{"$f":"BP.Conso!BI47","v":36855118},{"$f":"BP.Conso!BJ47","v":37449431},{"$f":"BP.Conso!BK47","v":37531782},{"$f":"BP.Conso!BL47","v":40385040},{"$f":"BP.Conso!BM47","v":42332347}]
[null,null,"Loans and financing ",{"$f":"BP.Conso!D48","v":402797},{"$f":"BP.Conso!E48","v":1158239},{"$f":"BP.Conso!F48","v":1190493},{"$f":"BP.Conso!G48","v":1172796},{"$f":"BP.Conso!H48","v":804174},{"$f":"BP.Conso!I48","v":1229246},{"$f":"BP.Conso!J48","v":814044},{"$f":"BP.Conso!K48","v":920803},{"$f":"BP.Conso!L48","v":1377460},{"$f":"BP.Conso!M48","v":1365162},{"$f":"BP.Conso!N48","v":1581982},{"$f":"BP.Conso!O48","v":1119338},{"$f":"BP.Conso!P48","v":1278845},{"$f":"BP.Conso!Q48","v":1351366},{"$f":"BP.Conso!R48","v":1820890},{"$f":"BP.Conso!S48","v":1752670},{"$f":"BP.Conso!T48","v":1819385},{"$f":"BP.Conso!U48","v":1810226},{"$f":"BP.Conso!V48","v":2694161},{"$f":"BP.Conso!W48","v":1958475},{"$f":"BP.Conso!X48","v":2841085},{"$f":"BP.Conso!Y48","v":2977282},{"$f":"BP.Conso!Z48","v":3363827},{"$f":"BP.Conso!AA48","v":3726764},{"$f":"BP.Conso!AB48","v":4222050},{"$f":"BP.Conso!AC48","v":4148019},{"$f":"BP.Conso!AD48","v":4366598},{"$f":"BP.Conso!AE48","v":4183325},{"$f":"BP.Conso!AF48","v":4076208},{"$f":"BP.Conso!AG48","v":3931285},{"$f":"BP.Conso!AH48","v":3878218},{"$f":"BP.Conso!AI48","v":3736253},{"$f":"BP.Conso!AJ48","v":3924448},{"$f":"BP.Conso!AK48","v":3876624},{"$f":"BP.Conso!AL48","v":4852420},{"$f":"BP.Conso!AM48","v":4994362},{"$f":"BP.Conso!AN48","v":6611201},{"$f":"BP.Conso!AO48","v":6311265},{"$f":"BP.Conso!AP48","v":6123147},{"$f":"BP.Conso!AQ48","v":6456401},{"$f":"BP.Conso!AR48","v":6836190},{"$f":"BP.Conso!AS48","v":7066192},{"$f":"BP.Conso!AT48","v":6259947},{"$f":"BP.Conso!AU48","v":6165426},{"$f":"BP.Conso!AV48","v":5913196},{"$f":"BP.Conso!AW48","v":6298505},{"$f":"BP.Conso!AX48","v":6725371},{"$f":"BP.Conso!AY48","v":9332649},{"$f":"BP.Conso!AZ48","v":9539154},{"$f":"BP.Conso!BA48","v":9468096},{"$f":"BP.Conso!BB48","v":9664580},{"$f":"BP.Conso!BC48","v":9663863},{"$f":"BP.Conso!BD48","v":10162071},{"$f":"BP.Conso!BE48","v":10284363},{"$f":"BP.Conso!BF48","v":12329988},{"$f":"BP.Conso!BG48","v":13126918},{"$f":"BP.Conso!BH48","v":13130279},{"$f":"BP.Conso!BI48","v":12533251},{"$f":"BP.Conso!BJ48","v":10704650},{"$f":"BP.Conso!BK48","v":10715030},{"$f":"BP.Conso!BL48","v":11721414},{"$f":"BP.Conso!BM48","v":11316559}]
[null,null,"Debentures",{"$f":"BP.Conso!D49","v":0},{"$f":"BP.Conso!E49","v":421857},{"$f":"BP.Conso!F49","v":423511},{"$f":"BP.Conso!G49","v":419311},{"$f":"BP.Conso!H49","v":715823},{"$f":"BP.Conso!I49","v":714248},{"$f":"BP.Conso!J49","v":0},{"$f":"BP.Conso!K49","v":0},{"$f":"BP.Conso!L49","v":664789},{"$f":"BP.Conso!M49","v":662533},{"$f":"BP.Conso!N49","v":641065},{"$f":"BP.Conso!O49","v":1040290},{"$f":"BP.Conso!P49","v":941235},{"$f":"BP.Conso!Q49","v":940316},{"$f":"BP.Conso!R49","v":660231},{"$f":"BP.Conso!S49","v":660888},{"$f":"BP.Conso!T49","v":458888},{"$f":"BP.Conso!U49","v":1954125},{"$f":"BP.Conso!V49","v":2388161},{"$f":"BP.Conso!W49","v":2387205},{"$f":"BP.Conso!X49","v":2386610},{"$f":"BP.Conso!Y49","v":1431723},{"$f":"BP.Conso!Z49","v":1427386},{"$f":"BP.Conso!AA49","v":1255962},{"$f":"BP.Conso!AB49","v":2200828},{"$f":"BP.Conso!AC49","v":2151491},{"$f":"BP.Conso!AD49","v":2116260},{"$f":"BP.Conso!AE49","v":2042427},{"$f":"BP.Conso!AF49","v":1993025},{"$f":"BP.Conso!AG49","v":1980104},{"$f":"BP.Conso!AH49","v":1953979},{"$f":"BP.Conso!AI49","v":2417416},{"$f":"BP.Conso!AJ49","v":3030470},{"$f":"BP.Conso!AK49","v":3687585},{"$f":"BP.Conso!AL49","v":4167129},{"$f":"BP.Conso!AM49","v":4017444},{"$f":"BP.Conso!AN49","v":7000681},{"$f":"BP.Conso!AO49","v":7018507},{"$f":"BP.Conso!AP49","v":8327479},{"$f":"BP.Conso!AQ49","v":7902679},{"$f":"BP.Conso!AR49","v":7771559},{"$f":"BP.Conso!AS49","v":7452936},{"$f":"BP.Conso!AT49","v":7207882},{"$f":"BP.Conso!AU49","v":7789681},{"$f":"BP.Conso!AV49","v":8596403},{"$f":"BP.Conso!AW49","v":8832397},{"$f":"BP.Conso!AX49","v":8809950},{"$f":"BP.Conso!AY49","v":8132541},{"$f":"BP.Conso!AZ49","v":9730454},{"$f":"BP.Conso!BA49","v":9352035},{"$f":"BP.Conso!BB49","v":11788633},{"$f":"BP.Conso!BC49","v":11085494},{"$f":"BP.Conso!BD49","v":11412214},{"$f":"BP.Conso!BE49","v":11879293},{"$f":"BP.Conso!BF49","v":11312270},{"$f":"BP.Conso!BG49","v":10384044},{"$f":"BP.Conso!BH49","v":12336479},{"$f":"BP.Conso!BI49","v":12591270},{"$f":"BP.Conso!BJ49","v":14783890},{"$f":"BP.Conso!BK49","v":14948151},{"$f":"BP.Conso!BL49","v":17074785},{"$f":"BP.Conso!BM49","v":19742629}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.Conso!D50","v":27677},{"$f":"BP.Conso!E50","v":0},{"$f":"BP.Conso!F50","v":0},{"$f":"BP.Conso!G50","v":0},{"$f":"BP.Conso!H50","v":20885},{"$f":"BP.Conso!I50","v":19709},{"$f":"BP.Conso!J50","v":20784},{"$f":"BP.Conso!K50","v":23133},{"$f":"BP.Conso!L50","v":38949},{"$f":"BP.Conso!M50","v":41928},{"$f":"BP.Conso!N50","v":41836},{"$f":"BP.Conso!O50","v":35372},{"$f":"BP.Conso!P50","v":46833},{"$f":"BP.Conso!Q50","v":50233},{"$f":"BP.Conso!R50","v":53014},{"$f":"BP.Conso!S50","v":55954},{"$f":"BP.Conso!T50","v":63616},{"$f":"BP.Conso!U50","v":66072},{"$f":"BP.Conso!V50","v":1470697},{"$f":"BP.Conso!W50","v":2085933},{"$f":"BP.Conso!X50","v":1931893},{"$f":"BP.Conso!Y50","v":1691502},{"$f":"BP.Conso!Z50","v":1684811},{"$f":"BP.Conso!AA50","v":1688447},{"$f":"BP.Conso!AB50","v":1713554},{"$f":"BP.Conso!AC50","v":1755148},{"$f":"BP.Conso!AD50","v":1678601},{"$f":"BP.Conso!AE50","v":1682906},{"$f":"BP.Conso!AF50","v":2153435},{"$f":"BP.Conso!AG50","v":2154849},{"$f":"BP.Conso!AH50","v":2184144},{"$f":"BP.Conso!AI50","v":2185322},{"$f":"BP.Conso!AJ50","v":2092172},{"$f":"BP.Conso!AK50","v":2155017},{"$f":"BP.Conso!AL50","v":2262707},{"$f":"BP.Conso!AM50","v":2303895},{"$f":"BP.Conso!AN50","v":4758807},{"$f":"BP.Conso!AO50","v":4815389},{"$f":"BP.Conso!AP50","v":4894823},{"$f":"BP.Conso!AQ50","v":4997210},{"$f":"BP.Conso!AR50","v":4936030},{"$f":"BP.Conso!AS50","v":5104378},{"$f":"BP.Conso!AT50","v":5135432},{"$f":"BP.Conso!AU50","v":5211902},{"$f":"BP.Conso!AV50","v":5250231},{"$f":"BP.Conso!AW50","v":5246545},{"$f":"BP.Conso!AX50","v":5175242},{"$f":"BP.Conso!AY50","v":5424096},{"$f":"BP.Conso!AZ50","v":5687551},{"$f":"BP.Conso!BA50","v":5632950},{"$f":"BP.Conso!BB50","v":6290111},{"$f":"BP.Conso!BC50","v":6627842},{"$f":"BP.Conso!BD50","v":6371941},{"$f":"BP.Conso!BE50","v":6485030},{"$f":"BP.Conso!BF50","v":6649508},{"$f":"BP.Conso!BG50","v":7078902},{"$f":"BP.Conso!BH50","v":7029004},{"$f":"BP.Conso!BI50","v":7228518},{"$f":"BP.Conso!BJ50","v":7559308},{"$f":"BP.Conso!BK50","v":7540900},{"$f":"BP.Conso!BL50","v":6750098},{"$f":"BP.Conso!BM50","v":6568008}]
[null,null,"Trade payables",{"$f":"BP.Conso!D51","v":0},{"$f":"BP.Conso!E51","v":0},{"$f":"BP.Conso!F51","v":0},{"$f":"BP.Conso!G51","v":0},{"$f":"BP.Conso!H51","v":0},{"$f":"BP.Conso!I51","v":0},{"$f":"BP.Conso!J51","v":0},{"$f":"BP.Conso!K51","v":0},{"$f":"BP.Conso!L51","v":0},{"$f":"BP.Conso!M51","v":0},{"$f":"BP.Conso!N51","v":0},{"$f":"BP.Conso!O51","v":0},{"$f":"BP.Conso!P51","v":0},{"$f":"BP.Conso!Q51","v":0},{"$f":"BP.Conso!R51","v":0},{"$f":"BP.Conso!S51","v":0},{"$f":"BP.Conso!T51","v":0},{"$f":"BP.Conso!U51","v":0},{"$f":"BP.Conso!V51","v":0},{"$f":"BP.Conso!W51","v":0},{"$f":"BP.Conso!X51","v":0},{"$f":"BP.Conso!Y51","v":359895},{"$f":"BP.Conso!Z51","v":364932},{"$f":"BP.Conso!AA51","v":355355},{"$f":"BP.Conso!AB51","v":326010},{"$f":"BP.Conso!AC51","v":294855},{"$f":"BP.Conso!AD51","v":265795},{"$f":"BP.Conso!AE51","v":236882},{"$f":"BP.Conso!AF51","v":207096},{"$f":"BP.Conso!AG51","v":177985},{"$f":"BP.Conso!AH51","v":151386},{"$f":"BP.Conso!AI51","v":122493},{"$f":"BP.Conso!AJ51","v":95767},{"$f":"BP.Conso!AK51","v":76628},{"$f":"BP.Conso!AL51","v":37275},{"$f":"BP.Conso!AM51","v":8755},{"$f":"BP.Conso!AN51","v":75302},{"$f":"BP.Conso!AO51","v":78771},{"$f":"BP.Conso!AP51","v":88747},{"$f":"BP.Conso!AQ51","v":92326},{"$f":"BP.Conso!AR51","v":100025},{"$f":"BP.Conso!AS51","v":99506},{"$f":"BP.Conso!AT51","v":103431},{"$f":"BP.Conso!AU51","v":108474},{"$f":"BP.Conso!AV51","v":111698},{"$f":"BP.Conso!AW51","v":108982},{"$f":"BP.Conso!AX51","v":109811},{"$f":"BP.Conso!AY51","v":122336},{"$f":"BP.Conso!AZ51","v":116851},{"$f":"BP.Conso!BA51","v":118993},{"$f":"BP.Conso!BB51","v":121272},{"$f":"BP.Conso!BC51","v":121353},{"$f":"BP.Conso!BD51","v":122811},{"$f":"BP.Conso!BE51","v":128027},{"$f":"BP.Conso!BF51","v":136299},{"$f":"BP.Conso!BG51","v":144863},{"$f":"BP.Conso!BH51","v":149024},{"$f":"BP.Conso!BI51","v":152685},{"$f":"BP.Conso!BJ51","v":160158},{"$f":"BP.Conso!BK51","v":169536},{"$f":"BP.Conso!BL51","v":173966},{"$f":"BP.Conso!BM51","v":176637}]
[null,null,"Derivative financial instruments",{"$f":"BP.Conso!D52","v":0},{"$f":"BP.Conso!E52","v":0},{"$f":"BP.Conso!F52","v":0},{"$f":"BP.Conso!G52","v":0},{"$f":"BP.Conso!H52","v":0},{"$f":"BP.Conso!I52","v":0},{"$f":"BP.Conso!J52","v":0},{"$f":"BP.Conso!K52","v":0},{"$f":"BP.Conso!L52","v":0},{"$f":"BP.Conso!M52","v":0},{"$f":"BP.Conso!N52","v":0},{"$f":"BP.Conso!O52","v":0},{"$f":"BP.Conso!P52","v":0},{"$f":"BP.Conso!Q52","v":0},{"$f":"BP.Conso!R52","v":0},{"$f":"BP.Conso!S52","v":0},{"$f":"BP.Conso!T52","v":0},{"$f":"BP.Conso!U52","v":0},{"$f":"BP.Conso!V52","v":0},{"$f":"BP.Conso!W52","v":0},{"$f":"BP.Conso!X52","v":0},{"$f":"BP.Conso!Y52","v":331853},{"$f":"BP.Conso!Z52","v":366046},{"$f":"BP.Conso!AA52","v":360150},{"$f":"BP.Conso!AB52","v":388376},{"$f":"BP.Conso!AC52","v":418727},{"$f":"BP.Conso!AD52","v":419814},{"$f":"BP.Conso!AE52","v":379813},{"$f":"BP.Conso!AF52","v":368826},{"$f":"BP.Conso!AG52","v":365221},{"$f":"BP.Conso!AH52","v":355697},{"$f":"BP.Conso!AI52","v":384604},{"$f":"BP.Conso!AJ52","v":709016},{"$f":"BP.Conso!AK52","v":260461},{"$f":"BP.Conso!AL52","v":259400},{"$f":"BP.Conso!AM52","v":258202},{"$f":"BP.Conso!AN52","v":428333},{"$f":"BP.Conso!AO52","v":557617},{"$f":"BP.Conso!AP52","v":745080},{"$f":"BP.Conso!AQ52","v":590379},{"$f":"BP.Conso!AR52","v":906341},{"$f":"BP.Conso!AS52","v":620237},{"$f":"BP.Conso!AT52","v":804269},{"$f":"BP.Conso!AU52","v":570937},{"$f":"BP.Conso!AV52","v":800768},{"$f":"BP.Conso!AW52","v":701772},{"$f":"BP.Conso!AX52","v":954663},{"$f":"BP.Conso!AY52","v":381527},{"$f":"BP.Conso!AZ52","v":372796},{"$f":"BP.Conso!BA52","v":114013},{"$f":"BP.Conso!BB52","v":18289},{"$f":"BP.Conso!BC52","v":29367},{"$f":"BP.Conso!BD52","v":19901},{"$f":"BP.Conso!BE52","v":36586},{"$f":"BP.Conso!BF52","v":105289},{"$f":"BP.Conso!BG52","v":47361},{"$f":"BP.Conso!BH52","v":62847},{"$f":"BP.Conso!BI52","v":54164},{"$f":"BP.Conso!BJ52","v":183533},{"$f":"BP.Conso!BK52","v":221008},{"$f":"BP.Conso!BL52","v":762351},{"$f":"BP.Conso!BM52","v":649138}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.Conso!D53","v":0},{"$f":"BP.Conso!E53","v":0},{"$f":"BP.Conso!F53","v":0},{"$f":"BP.Conso!G53","v":0},{"$f":"BP.Conso!H53","v":0},{"$f":"BP.Conso!I53","v":0},{"$f":"BP.Conso!J53","v":0},{"$f":"BP.Conso!K53","v":0},{"$f":"BP.Conso!L53","v":0},{"$f":"BP.Conso!M53","v":0},{"$f":"BP.Conso!N53","v":0},{"$f":"BP.Conso!O53","v":0},{"$f":"BP.Conso!P53","v":0},{"$f":"BP.Conso!Q53","v":0},{"$f":"BP.Conso!R53","v":0},{"$f":"BP.Conso!S53","v":0},{"$f":"BP.Conso!T53","v":0},{"$f":"BP.Conso!U53","v":0},{"$f":"BP.Conso!V53","v":0},{"$f":"BP.Conso!W53","v":0},{"$f":"BP.Conso!X53","v":0},{"$f":"BP.Conso!Y53","v":619480},{"$f":"BP.Conso!Z53","v":582528},{"$f":"BP.Conso!AA53","v":586700},{"$f":"BP.Conso!AB53","v":572629},{"$f":"BP.Conso!AC53","v":583772},{"$f":"BP.Conso!AD53","v":580054},{"$f":"BP.Conso!AE53","v":578874},{"$f":"BP.Conso!AF53","v":504345},{"$f":"BP.Conso!AG53","v":523139},{"$f":"BP.Conso!AH53","v":550729},{"$f":"BP.Conso!AI53","v":550050},{"$f":"BP.Conso!AJ53","v":486111},{"$f":"BP.Conso!AK53","v":478660},{"$f":"BP.Conso!AL53","v":457822},{"$f":"BP.Conso!AM53","v":432885},{"$f":"BP.Conso!AN53","v":2393125},{"$f":"BP.Conso!AO53","v":2420134},{"$f":"BP.Conso!AP53","v":2337052},{"$f":"BP.Conso!AQ53","v":2304510},{"$f":"BP.Conso!AR53","v":2169725},{"$f":"BP.Conso!AS53","v":2146438},{"$f":"BP.Conso!AT53","v":2110701},{"$f":"BP.Conso!AU53","v":2134006},{"$f":"BP.Conso!AV53","v":2138587},{"$f":"BP.Conso!AW53","v":2152316},{"$f":"BP.Conso!AX53","v":2152142},{"$f":"BP.Conso!AY53","v":2136105},{"$f":"BP.Conso!AZ53","v":1870119},{"$f":"BP.Conso!BA53","v":1858459},{"$f":"BP.Conso!BB53","v":2190522},{"$f":"BP.Conso!BC53","v":2096952},{"$f":"BP.Conso!BD53","v":1970886},{"$f":"BP.Conso!BE53","v":1939130},{"$f":"BP.Conso!BF53","v":1911595},{"$f":"BP.Conso!BG53","v":1848821},{"$f":"BP.Conso!BH53","v":1836463},{"$f":"BP.Conso!BI53","v":1706791},{"$f":"BP.Conso!BJ53","v":1689444},{"$f":"BP.Conso!BK53","v":1677321},{"$f":"BP.Conso!BL53","v":1579003},{"$f":"BP.Conso!BM53","v":1611164}]
[null,null,"Post-employment benefits",{"$f":"BP.Conso!D54","v":0},{"$f":"BP.Conso!E54","v":0},{"$f":"BP.Conso!F54","v":0},{"$f":"BP.Conso!G54","v":0},{"$f":"BP.Conso!H54","v":0},{"$f":"BP.Conso!I54","v":0},{"$f":"BP.Conso!J54","v":0},{"$f":"BP.Conso!K54","v":0},{"$f":"BP.Conso!L54","v":0},{"$f":"BP.Conso!M54","v":0},{"$f":"BP.Conso!N54","v":0},{"$f":"BP.Conso!O54","v":0},{"$f":"BP.Conso!P54","v":0},{"$f":"BP.Conso!Q54","v":0},{"$f":"BP.Conso!R54","v":0},{"$f":"BP.Conso!S54","v":0},{"$f":"BP.Conso!T54","v":0},{"$f":"BP.Conso!U54","v":0},{"$f":"BP.Conso!V54","v":0},{"$f":"BP.Conso!W54","v":0},{"$f":"BP.Conso!X54","v":0},{"$f":"BP.Conso!Y54","v":177635},{"$f":"BP.Conso!Z54","v":180063},{"$f":"BP.Conso!AA54","v":178806},{"$f":"BP.Conso!AB54","v":185018},{"$f":"BP.Conso!AC54","v":189780},{"$f":"BP.Conso!AD54","v":197709},{"$f":"BP.Conso!AE54","v":193901},{"$f":"BP.Conso!AF54","v":263250},{"$f":"BP.Conso!AG54","v":275269},{"$f":"BP.Conso!AH54","v":287289},{"$f":"BP.Conso!AI54","v":299309},{"$f":"BP.Conso!AJ54","v":414483},{"$f":"BP.Conso!AK54","v":425664},{"$f":"BP.Conso!AL54","v":437012},{"$f":"BP.Conso!AM54","v":453652},{"$f":"BP.Conso!AN54","v":490258},{"$f":"BP.Conso!AO54","v":501765},{"$f":"BP.Conso!AP54","v":487563},{"$f":"BP.Conso!AQ54","v":489072},{"$f":"BP.Conso!AR54","v":678297},{"$f":"BP.Conso!AS54","v":688880},{"$f":"BP.Conso!AT54","v":699432},{"$f":"BP.Conso!AU54","v":712985},{"$f":"BP.Conso!AV54","v":607521},{"$f":"BP.Conso!AW54","v":616170},{"$f":"BP.Conso!AX54","v":524164},{"$f":"BP.Conso!AY54","v":540027},{"$f":"BP.Conso!AZ54","v":305803},{"$f":"BP.Conso!BA54","v":316319},{"$f":"BP.Conso!BB54","v":309299},{"$f":"BP.Conso!BC54","v":319750},{"$f":"BP.Conso!BD54","v":260315},{"$f":"BP.Conso!BE54","v":268931},{"$f":"BP.Conso!BF54","v":280607},{"$f":"BP.Conso!BG54","v":283437},{"$f":"BP.Conso!BH54","v":249434},{"$f":"BP.Conso!BI54","v":257012},{"$f":"BP.Conso!BJ54","v":266686},{"$f":"BP.Conso!BK54","v":276892},{"$f":"BP.Conso!BL54","v":202774},{"$f":"BP.Conso!BM54","v":210923}]
[null,null,"Financial sector liabilities",{"$f":"BP.Conso!D55","v":0},{"$f":"BP.Conso!E55","v":0},{"$f":"BP.Conso!F55","v":0},{"$f":"BP.Conso!G55","v":0},{"$f":"BP.Conso!H55","v":0},{"$f":"BP.Conso!I55","v":0},{"$f":"BP.Conso!J55","v":0},{"$f":"BP.Conso!K55","v":0},{"$f":"BP.Conso!L55","v":0},{"$f":"BP.Conso!M55","v":0},{"$f":"BP.Conso!N55","v":0},{"$f":"BP.Conso!O55","v":0},{"$f":"BP.Conso!P55","v":0},{"$f":"BP.Conso!Q55","v":0},{"$f":"BP.Conso!R55","v":0},{"$f":"BP.Conso!S55","v":0},{"$f":"BP.Conso!T55","v":0},{"$f":"BP.Conso!U55","v":0},{"$f":"BP.Conso!V55","v":0},{"$f":"BP.Conso!W55","v":0},{"$f":"BP.Conso!X55","v":0},{"$f":"BP.Conso!Y55","v":118918},{"$f":"BP.Conso!Z55","v":172620},{"$f":"BP.Conso!AA55","v":188988},{"$f":"BP.Conso!AB55","v":143103},{"$f":"BP.Conso!AC55","v":52643},{"$f":"BP.Conso!AD55","v":252731},{"$f":"BP.Conso!AE55","v":250616},{"$f":"BP.Conso!AF55","v":171638},{"$f":"BP.Conso!AG55","v":85427},{"$f":"BP.Conso!AH55","v":230331},{"$f":"BP.Conso!AI55","v":334124},{"$f":"BP.Conso!AJ55","v":314140},{"$f":"BP.Conso!AK55","v":167957},{"$f":"BP.Conso!AL55","v":220914},{"$f":"BP.Conso!AM55","v":380245},{"$f":"BP.Conso!AN55","v":366928},{"$f":"BP.Conso!AO55","v":308661},{"$f":"BP.Conso!AP55","v":281488},{"$f":"BP.Conso!AQ55","v":262124},{"$f":"BP.Conso!AR55","v":360048},{"$f":"BP.Conso!AS55","v":317984},{"$f":"BP.Conso!AT55","v":293552},{"$f":"BP.Conso!AU55","v":326058},{"$f":"BP.Conso!AV55","v":327159},{"$f":"BP.Conso!AW55","v":348951},{"$f":"BP.Conso!AX55","v":345300},{"$f":"BP.Conso!AY55","v":498708},{"$f":"BP.Conso!AZ55","v":680510},{"$f":"BP.Conso!BA55","v":343236},{"$f":"BP.Conso!BB55","v":297201},{"$f":"BP.Conso!BC55","v":327161},{"$f":"BP.Conso!BD55","v":214889},{"$f":"BP.Conso!BE55","v":100109},{"$f":"BP.Conso!BF55","v":171992},{"$f":"BP.Conso!BG55","v":165363},{"$f":"BP.Conso!BH55","v":225379},{"$f":"BP.Conso!BI55","v":384895},{"$f":"BP.Conso!BJ55","v":369762},{"$f":"BP.Conso!BK55","v":345729},{"$f":"BP.Conso!BL55","v":435086},{"$f":"BP.Conso!BM55","v":473472}]
[null,null,"Incorporation of grids",{"$f":"BP.Conso!D56","v":0},{"$f":"BP.Conso!E56","v":0},{"$f":"BP.Conso!F56","v":0},{"$f":"BP.Conso!G56","v":0},{"$f":"BP.Conso!H56","v":0},{"$f":"BP.Conso!I56","v":0},{"$f":"BP.Conso!J56","v":0},{"$f":"BP.Conso!K56","v":0},{"$f":"BP.Conso!L56","v":0},{"$f":"BP.Conso!M56","v":0},{"$f":"BP.Conso!N56","v":0},{"$f":"BP.Conso!O56","v":0},{"$f":"BP.Conso!P56","v":0},{"$f":"BP.Conso!Q56","v":0},{"$f":"BP.Conso!R56","v":0},{"$f":"BP.Conso!S56","v":0},{"$f":"BP.Conso!T56","v":0},{"$f":"BP.Conso!U56","v":0},{"$f":"BP.Conso!V56","v":0},{"$f":"BP.Conso!W56","v":0},{"$f":"BP.Conso!X56","v":0},{"$f":"BP.Conso!Y56","v":213003},{"$f":"BP.Conso!Z56","v":201462},{"$f":"BP.Conso!AA56","v":187147},{"$f":"BP.Conso!AB56","v":185162},{"$f":"BP.Conso!AC56","v":194027},{"$f":"BP.Conso!AD56","v":213080},{"$f":"BP.Conso!AE56","v":233741},{"$f":"BP.Conso!AF56","v":78615},{"$f":"BP.Conso!AG56","v":0},{"$f":"BP.Conso!AH56","v":0},{"$f":"BP.Conso!AI56","v":0},{"$f":"BP.Conso!AJ56","v":98917},{"$f":"BP.Conso!AK56","v":98917},{"$f":"BP.Conso!AL56","v":98917},{"$f":"BP.Conso!AM56","v":98917},{"$f":"BP.Conso!AN56","v":166437},{"$f":"BP.Conso!AO56","v":161290},{"$f":"BP.Conso!AP56","v":161237},{"$f":"BP.Conso!AQ56","v":161290},{"$f":"BP.Conso!AR56","v":150283},{"$f":"BP.Conso!AS56","v":148233},{"$f":"BP.Conso!AT56","v":147981},{"$f":"BP.Conso!AU56","v":147562},{"$f":"BP.Conso!AV56","v":152778},{"$f":"BP.Conso!AW56","v":147203},{"$f":"BP.Conso!AX56","v":158914},{"$f":"BP.Conso!AY56","v":170783},{"$f":"BP.Conso!AZ56","v":0},{"$f":"BP.Conso!BA56","v":0},{"$f":"BP.Conso!BB56","v":0},{"$f":"BP.Conso!BC56","v":0},{"$f":"BP.Conso!BD56","v":0},{"$f":"BP.Conso!BE56","v":0},{"$f":"BP.Conso!BF56","v":0},{"$f":"BP.Conso!BG56","v":0},{"$f":"BP.Conso!BH56","v":0},{"$f":"BP.Conso!BI56","v":"-"},{"$f":"BP.Conso!BJ56","v":""},{"$f":"BP.Conso!BK56","v":0},{"$f":"BP.Conso!BL56","v":0},{"$f":"BP.Conso!BM56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.Conso!D57","v":0},{"$f":"BP.Conso!E57","v":0},{"$f":"BP.Conso!F57","v":0},{"$f":"BP.Conso!G57","v":0},{"$f":"BP.Conso!H57","v":0},{"$f":"BP.Conso!I57","v":0},{"$f":"BP.Conso!J57","v":0},{"$f":"BP.Conso!K57","v":0},{"$f":"BP.Conso!L57","v":0},{"$f":"BP.Conso!M57","v":0},{"$f":"BP.Conso!N57","v":0},{"$f":"BP.Conso!O57","v":0},{"$f":"BP.Conso!P57","v":0},{"$f":"BP.Conso!Q57","v":0},{"$f":"BP.Conso!R57","v":0},{"$f":"BP.Conso!S57","v":0},{"$f":"BP.Conso!T57","v":0},{"$f":"BP.Conso!U57","v":0},{"$f":"BP.Conso!V57","v":0},{"$f":"BP.Conso!W57","v":0},{"$f":"BP.Conso!X57","v":0},{"$f":"BP.Conso!Y57","v":0},{"$f":"BP.Conso!Z57","v":0},{"$f":"BP.Conso!AA57","v":0},{"$f":"BP.Conso!AB57","v":0},{"$f":"BP.Conso!AC57","v":0},{"$f":"BP.Conso!AD57","v":0},{"$f":"BP.Conso!AE57","v":0},{"$f":"BP.Conso!AF57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.Conso!D58","v":119734},{"$f":"BP.Conso!E58","v":137338},{"$f":"BP.Conso!F58","v":144420},{"$f":"BP.Conso!G58","v":168018},{"$f":"BP.Conso!H58","v":156572},{"$f":"BP.Conso!I58","v":175255},{"$f":"BP.Conso!J58","v":194254},{"$f":"BP.Conso!K58","v":125579},{"$f":"BP.Conso!L58","v":136733},{"$f":"BP.Conso!M58","v":141829},{"$f":"BP.Conso!N58","v":109510},{"$f":"BP.Conso!O58","v":101964},{"$f":"BP.Conso!P58","v":178341},{"$f":"BP.Conso!Q58","v":181744},{"$f":"BP.Conso!R58","v":185327},{"$f":"BP.Conso!S58","v":188806},{"$f":"BP.Conso!T58","v":202094},{"$f":"BP.Conso!U58","v":205395},{"$f":"BP.Conso!V58","v":1982276},{"$f":"BP.Conso!W58","v":2098709},{"$f":"BP.Conso!X58","v":2411318},{"$f":"BP.Conso!Y58","v":366938},{"$f":"BP.Conso!Z58","v":508500},{"$f":"BP.Conso!AA58","v":513997},{"$f":"BP.Conso!AB58","v":531225},{"$f":"BP.Conso!AC58","v":485390},{"$f":"BP.Conso!AD58","v":494756},{"$f":"BP.Conso!AE58","v":466415},{"$f":"BP.Conso!AF58","v":422039},{"$f":"BP.Conso!AG58","v":512342},{"$f":"BP.Conso!AH58","v":510097},{"$f":"BP.Conso!AI58","v":508706},{"$f":"BP.Conso!AJ58","v":352869},{"$f":"BP.Conso!AK58","v":341156},{"$f":"BP.Conso!AL58","v":338411},{"$f":"BP.Conso!AM58","v":343544},{"$f":"BP.Conso!AN58","v":541574},{"$f":"BP.Conso!AO58","v":520944},{"$f":"BP.Conso!AP58","v":531994},{"$f":"BP.Conso!AQ58","v":625851},{"$f":"BP.Conso!AR58","v":755923},{"$f":"BP.Conso!AS58","v":785631},{"$f":"BP.Conso!AT58","v":824206},{"$f":"BP.Conso!AU58","v":823630},{"$f":"BP.Conso!AV58","v":693534},{"$f":"BP.Conso!AW58","v":520422},{"$f":"BP.Conso!AX58","v":542645},{"$f":"BP.Conso!AY58","v":519692},{"$f":"BP.Conso!AZ58","v":509517},{"$f":"BP.Conso!BA58","v":442015},{"$f":"BP.Conso!BB58","v":474538},{"$f":"BP.Conso!BC58","v":434652},{"$f":"BP.Conso!BD58","v":409973},{"$f":"BP.Conso!BE58","v":443101},{"$f":"BP.Conso!BF58","v":483700},{"$f":"BP.Conso!BG58","v":481896},{"$f":"BP.Conso!BH58","v":518524},{"$f":"BP.Conso!BI58","v":552964},{"$f":"BP.Conso!BJ58","v":748149},{"$f":"BP.Conso!BK58","v":574498},{"$f":"BP.Conso!BL58","v":761688},{"$f":"BP.Conso!BM58","v":814142}]
[null,null,"Shareholder's Equity",{"$f":"BP.Conso!D59","v":1125736},{"$f":"BP.Conso!E59","v":1135810},{"$f":"BP.Conso!F59","v":1205892},{"$f":"BP.Conso!G59","v":1167598},{"$f":"BP.Conso!H59","v":1188160},{"$f":"BP.Conso!I59","v":1190808},{"$f":"BP.Conso!J59","v":1249114},{"$f":"BP.Conso!K59","v":1213885},{"$f":"BP.Conso!L59","v":1304275},{"$f":"BP.Conso!M59","v":1372688},{"$f":"BP.Conso!N59","v":1386701},{"$f":"BP.Conso!O59","v":1372273},{"$f":"BP.Conso!P59","v":1457564},{"$f":"BP.Conso!Q59","v":1751011},{"$f":"BP.Conso!R59","v":1771191},{"$f":"BP.Conso!S59","v":1825587},{"$f":"BP.Conso!T59","v":1826516},{"$f":"BP.Conso!U59","v":1801379},{"$f":"BP.Conso!V59","v":3023807},{"$f":"BP.Conso!W59","v":2915364},{"$f":"BP.Conso!X59","v":2998860},{"$f":"BP.Conso!Y59","v":3263103},{"$f":"BP.Conso!Z59","v":3134793},{"$f":"BP.Conso!AA59","v":2925330},{"$f":"BP.Conso!AB59","v":3318170},{"$f":"BP.Conso!AC59","v":3347533},{"$f":"BP.Conso!AD59","v":3313761},{"$f":"BP.Conso!AE59","v":4814231},{"$f":"BP.Conso!AF59","v":4773041},{"$f":"BP.Conso!AG59","v":4819232},{"$f":"BP.Conso!AH59","v":4866707},{"$f":"BP.Conso!AI59","v":4878004},{"$f":"BP.Conso!AJ59","v":4784522},{"$f":"BP.Conso!AK59","v":4288993},{"$f":"BP.Conso!AL59","v":4341213},{"$f":"BP.Conso!AM59","v":4490532},{"$f":"BP.Conso!AN59","v":6047528},{"$f":"BP.Conso!AO59","v":6312856},{"$f":"BP.Conso!AP59","v":6284978},{"$f":"BP.Conso!AQ59","v":6174916},{"$f":"BP.Conso!AR59","v":6462220},{"$f":"BP.Conso!AS59","v":7036880},{"$f":"BP.Conso!AT59","v":6911893},{"$f":"BP.Conso!AU59","v":7689654},{"$f":"BP.Conso!AV59","v":7515669},{"$f":"BP.Conso!AW59","v":8371521},{"$f":"BP.Conso!AX59","v":9255062},{"$f":"BP.Conso!AY59","v":9844475},{"$f":"BP.Conso!AZ59","v":9531241},{"$f":"BP.Conso!BA59","v":10117668},{"$f":"BP.Conso!BB59","v":11096258},{"$f":"BP.Conso!BC59","v":12940234},{"$f":"BP.Conso!BD59","v":12483752},{"$f":"BP.Conso!BE59","v":14217278},{"$f":"BP.Conso!BF59","v":14892888},{"$f":"BP.Conso!BG59","v":14889878},{"$f":"BP.Conso!BH59","v":15715696},{"$f":"BP.Conso!BI59","v":19281222},{"$f":"BP.Conso!BJ59","v":19525694},{"$f":"BP.Conso!BK59","v":20491832},{"$f":"BP.Conso!BL59","v":22143222},{"$f":"BP.Conso!BM59","v":22829012}]
[null,null,"Capital",{"$f":"BP.Conso!D60","v":468790},{"$f":"BP.Conso!E60","v":468790},{"$f":"BP.Conso!F60","v":468790},{"$f":"BP.Conso!G60","v":468790},{"$f":"BP.Conso!H60","v":468790},{"$f":"BP.Conso!I60","v":468790},{"$f":"BP.Conso!J60","v":600000},{"$f":"BP.Conso!K60","v":600000},{"$f":"BP.Conso!L60","v":600000},{"$f":"BP.Conso!M60","v":600000},{"$f":"BP.Conso!N60","v":660000},{"$f":"BP.Conso!O60","v":660000},{"$f":"BP.Conso!P60","v":660000},{"$f":"BP.Conso!Q60","v":660000},{"$f":"BP.Conso!R60","v":1010000},{"$f":"BP.Conso!S60","v":1010000},{"$f":"BP.Conso!T60","v":1010000},{"$f":"BP.Conso!U60","v":1010000},{"$f":"BP.Conso!V60","v":1010000},{"$f":"BP.Conso!W60","v":1010000},{"$f":"BP.Conso!X60","v":1010000},{"$f":"BP.Conso!Y60","v":1010000},{"$f":"BP.Conso!Z60","v":1010000},{"$f":"BP.Conso!AA60","v":1010000},{"$f":"BP.Conso!AB60","v":1260000},{"$f":"BP.Conso!AC60","v":1260000},{"$f":"BP.Conso!AD60","v":1260000},{"$f":"BP.Conso!AE60","v":2795963},{"$f":"BP.Conso!AF60","v":2795963},{"$f":"BP.Conso!AG60","v":2795963},{"$f":"BP.Conso!AH60","v":2795963},{"$f":"BP.Conso!AI60","v":2795963},{"$f":"BP.Conso!AJ60","v":2795963},{"$f":"BP.Conso!AK60","v":2795963},{"$f":"BP.Conso!AL60","v":2795963},{"$f":"BP.Conso!AM60","v":2795963},{"$f":"BP.Conso!AN60","v":3363685},{"$f":"BP.Conso!AO60","v":3363685},{"$f":"BP.Conso!AP60","v":3363685},{"$f":"BP.Conso!AQ60","v":3363685},{"$f":"BP.Conso!AR60","v":3363685},{"$f":"BP.Conso!AS60","v":3363685},{"$f":"BP.Conso!AT60","v":3363685},{"$f":"BP.Conso!AU60","v":3363685},{"$f":"BP.Conso!AV60","v":3363685},{"$f":"BP.Conso!AW60","v":3363685},{"$f":"BP.Conso!AX60","v":3363685},{"$f":"BP.Conso!AY60","v":3363685},{"$f":"BP.Conso!AZ60","v":3363685},{"$f":"BP.Conso!BA60","v":3363944},{"$f":"BP.Conso!BB60","v":4207444},{"$f":"BP.Conso!BC60","v":4946375},{"$f":"BP.Conso!BD60","v":4946375},{"$f":"BP.Conso!BE60","v":5047375},{"$f":"BP.Conso!BF60","v":5047375},{"$f":"BP.Conso!BG60","v":5047375},{"$f":"BP.Conso!BH60","v":5047375},{"$f":"BP.Conso!BI60","v":7540743},{"$f":"BP.Conso!BJ60","v":7540743},{"$f":"BP.Conso!BK60","v":7540743},{"$f":"BP.Conso!BL60","v":7540743},{"$f":"BP.Conso!BM60","v":7540743}]
[null,null,"Capital Reserve",{"$f":"BP.Conso!D61","v":1848},{"$f":"BP.Conso!E61","v":1848},{"$f":"BP.Conso!F61","v":1848},{"$f":"BP.Conso!G61","v":1848},{"$f":"BP.Conso!H61","v":1848},{"$f":"BP.Conso!I61","v":1848},{"$f":"BP.Conso!J61","v":1848},{"$f":"BP.Conso!K61","v":1848},{"$f":"BP.Conso!L61","v":1848},{"$f":"BP.Conso!M61","v":1848},{"$f":"BP.Conso!N61","v":1848},{"$f":"BP.Conso!O61","v":1848},{"$f":"BP.Conso!P61","v":1848},{"$f":"BP.Conso!Q61","v":1848},{"$f":"BP.Conso!R61","v":1848},{"$f":"BP.Conso!S61","v":1848},{"$f":"BP.Conso!T61","v":1848},{"$f":"BP.Conso!U61","v":1848},{"$f":"BP.Conso!V61","v":1848},{"$f":"BP.Conso!W61","v":1848},{"$f":"BP.Conso!X61","v":1848},{"$f":"BP.Conso!Y61","v":1848},{"$f":"BP.Conso!Z61","v":1848},{"$f":"BP.Conso!AA61","v":-1016},{"$f":"BP.Conso!AB61","v":-25125},{"$f":"BP.Conso!AC61","v":-57929},{"$f":"BP.Conso!AD61","v":-46076},{"$f":"BP.Conso!AE61","v":-105336},{"$f":"BP.Conso!AF61","v":6121},{"$f":"BP.Conso!AG61","v":9725},{"$f":"BP.Conso!AH61","v":2996},{"$f":"BP.Conso!AI61","v":-80491},{"$f":"BP.Conso!AJ61","v":-78835},{"$f":"BP.Conso!AK61","v":-55593},{"$f":"BP.Conso!AL61","v":-50805},{"$f":"BP.Conso!AM61","v":-52747},{"$f":"BP.Conso!AN61","v":194729},{"$f":"BP.Conso!AO61","v":325477},{"$f":"BP.Conso!AP61","v":328431},{"$f":"BP.Conso!AQ61","v":284598},{"$f":"BP.Conso!AR61","v":347523},{"$f":"BP.Conso!AS61","v":344289},{"$f":"BP.Conso!AT61","v":339733},{"$f":"BP.Conso!AU61","v":313399},{"$f":"BP.Conso!AV61","v":307828},{"$f":"BP.Conso!AW61","v":309274},{"$f":"BP.Conso!AX61","v":360791},{"$f":"BP.Conso!AY61","v":361009},{"$f":"BP.Conso!AZ61","v":198111},{"$f":"BP.Conso!BA61","v":172304},{"$f":"BP.Conso!BB61","v":131045},{"$f":"BP.Conso!BC61","v":1338454},{"$f":"BP.Conso!BD61","v":971419},{"$f":"BP.Conso!BE61","v":989972},{"$f":"BP.Conso!BF61","v":993195},{"$f":"BP.Conso!BG61","v":992238},{"$f":"BP.Conso!BH61","v":711006},{"$f":"BP.Conso!BI61","v":666088},{"$f":"BP.Conso!BJ61","v":688268},{"$f":"BP.Conso!BK61","v":1040480},{"$f":"BP.Conso!BL61","v":1024657},{"$f":"BP.Conso!BM61","v":1027183}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.Conso!D62","v":259099},{"$f":"BP.Conso!E62","v":306298},{"$f":"BP.Conso!F62","v":377637},{"$f":"BP.Conso!G62","v":356473},{"$f":"BP.Conso!H62","v":0},{"$f":"BP.Conso!I62","v":38185},{"$f":"BP.Conso!J62","v":97426},{"$f":"BP.Conso!K62","v":61298},{"$f":"BP.Conso!L62","v":0},{"$f":"BP.Conso!M62","v":68413},{"$f":"BP.Conso!N62","v":125544},{"$f":"BP.Conso!O62","v":92527},{"$f":"BP.Conso!P62","v":0},{"$f":"BP.Conso!Q62","v":83061},{"$f":"BP.Conso!R62","v":77198},{"$f":"BP.Conso!S62","v":130361},{"$f":"BP.Conso!T62","v":0},{"$f":"BP.Conso!U62","v":75205},{"$f":"BP.Conso!V62","v":135979},{"$f":"BP.Conso!W62","v":68734},{"$f":"BP.Conso!X62","v":0},{"$f":"BP.Conso!Y62","v":272457},{"$f":"BP.Conso!Z62","v":300707},{"$f":"BP.Conso!AA62","v":73847},{"$f":"BP.Conso!AB62","v":0},{"$f":"BP.Conso!AC62","v":120307},{"$f":"BP.Conso!AD62","v":80094},{"$f":"BP.Conso!AE62","v":83298},{"$f":"BP.Conso!AF62","v":0},{"$f":"BP.Conso!AG62","v":119757},{"$f":"BP.Conso!AH62","v":179369},{"$f":"BP.Conso!AI62","v":200039},{"$f":"BP.Conso!AJ62","v":0},{"$f":"BP.Conso!AK62","v":131040},{"$f":"BP.Conso!AL62","v":232204},{"$f":"BP.Conso!AM62","v":377809},{"$f":"BP.Conso!AN62","v":0},{"$f":"BP.Conso!AO62","v":113522},{"$f":"BP.Conso!AP62","v":82569},{"$f":"BP.Conso!AQ62","v":15422},{"$f":"BP.Conso!AR62","v":0},{"$f":"BP.Conso!AS62","v":573023},{"$f":"BP.Conso!AT62","v":472163},{"$f":"BP.Conso!AU62","v":1231528},{"$f":"BP.Conso!AV62","v":0},{"$f":"BP.Conso!AW62","v":819763},{"$f":"BP.Conso!AX62","v":1499596},{"$f":"BP.Conso!AY62","v":2060753},{"$f":"BP.Conso!AZ62","v":0},{"$f":"BP.Conso!BA62","v":506170},{"$f":"BP.Conso!BB62","v":1422042},{"$f":"BP.Conso!BC62","v":1351967},{"$f":"BP.Conso!BD62","v":0},{"$f":"BP.Conso!BE62","v":400034},{"$f":"BP.Conso!BF62","v":884293},{"$f":"BP.Conso!BG62","v":1092739},{"$f":"BP.Conso!BH62","v":0},{"$f":"BP.Conso!BI62","v":901961},{"$f":"BP.Conso!BJ62","v":1407858},{"$f":"BP.Conso!BK62","v":1509338},{"$f":"BP.Conso!BL62","v":0},{"$f":"BP.Conso!BM62","v":775736}]
[null,null,"Equity Income Adjustment",{"$f":"BP.Conso!D63","v":-298},{"$f":"BP.Conso!E63","v":-121},{"$f":"BP.Conso!F63","v":-233},{"$f":"BP.Conso!G63","v":0},{"$f":"BP.Conso!H63","v":0},{"$f":"BP.Conso!I63","v":0},{"$f":"BP.Conso!J63","v":-897},{"$f":"BP.Conso!K63","v":0},{"$f":"BP.Conso!L63","v":0},{"$f":"BP.Conso!M63","v":0},{"$f":"BP.Conso!N63","v":0},{"$f":"BP.Conso!O63","v":0},{"$f":"BP.Conso!P63","v":0},{"$f":"BP.Conso!Q63","v":0},{"$f":"BP.Conso!R63","v":0},{"$f":"BP.Conso!S63","v":0},{"$f":"BP.Conso!T63","v":0},{"$f":"BP.Conso!U63","v":0},{"$f":"BP.Conso!V63","v":0},{"$f":"BP.Conso!W63","v":0},{"$f":"BP.Conso!X63","v":0},{"$f":"BP.Conso!Y63","v":-9044},{"$f":"BP.Conso!Z63","v":-35894},{"$f":"BP.Conso!AA63","v":0},{"$f":"BP.Conso!AB63","v":0},{"$f":"BP.Conso!AC63","v":0},{"$f":"BP.Conso!AD63","v":0},{"$f":"BP.Conso!AE63","v":0},{"$f":"BP.Conso!AF63","v":0},{"$f":"BP.Conso!AG63","v":0},{"$f":"BP.Conso!AH63","v":0},{"$f":"BP.Conso!AI63","v":0},{"$f":"BP.Conso!AJ63","v":0},{"$f":"BP.Conso!AK63","v":0},{"$f":"BP.Conso!AL63","v":0},{"$f":"BP.Conso!AM63","v":0},{"$f":"BP.Conso!AN63","v":0},{"$f":"BP.Conso!AO63","v":0},{"$f":"BP.Conso!AP63","v":0},{"$f":"BP.Conso!AQ63","v":0},{"$f":"BP.Conso!AR63","v":0},{"$f":"BP.Conso!AS63","v":0},{"$f":"BP.Conso!AT63","v":0},{"$f":"BP.Conso!AU63","v":0},{"$f":"BP.Conso!AV63","v":0},{"$f":"BP.Conso!AW63","v":0},{"$f":"BP.Conso!AX63","v":0},{"$f":"BP.Conso!AY63","v":0},{"$f":"BP.Conso!AZ63","v":0},{"$f":"BP.Conso!BA63","v":0},{"$f":"BP.Conso!BB63","v":0},{"$f":"BP.Conso!BC63","v":0},{"$f":"BP.Conso!BD63","v":0},{"$f":"BP.Conso!BE63","v":0},{"$f":"BP.Conso!BF63","v":0},{"$f":"BP.Conso!BG63","v":0},{"$f":"BP.Conso!BH63","v":0},{"$f":"BP.Conso!BI63","v":"-"},{"$f":"BP.Conso!BJ63","v":""},{"$f":"BP.Conso!BK63","v":0},{"$f":"BP.Conso!BL63","v":0},{"$f":"BP.Conso!BM63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.Conso!D64","v":-7178},{"$f":"BP.Conso!E64","v":-8321},{"$f":"BP.Conso!F64","v":-9466},{"$f":"BP.Conso!G64","v":-26829},{"$f":"BP.Conso!H64","v":-42675},{"$f":"BP.Conso!I64","v":-42675},{"$f":"BP.Conso!J64","v":-42675},{"$f":"BP.Conso!K64","v":-42675},{"$f":"BP.Conso!L64","v":-42675},{"$f":"BP.Conso!M64","v":-42675},{"$f":"BP.Conso!N64","v":-42675},{"$f":"BP.Conso!O64","v":-42675},{"$f":"BP.Conso!P64","v":-42675},{"$f":"BP.Conso!Q64","v":-42675},{"$f":"BP.Conso!R64","v":-42675},{"$f":"BP.Conso!S64","v":-42675},{"$f":"BP.Conso!T64","v":-42675},{"$f":"BP.Conso!U64","v":-42675},{"$f":"BP.Conso!V64","v":-42675},{"$f":"BP.Conso!W64","v":-42675},{"$f":"BP.Conso!X64","v":-42675},{"$f":"BP.Conso!Y64","v":-42675},{"$f":"BP.Conso!Z64","v":-42675},{"$f":"BP.Conso!AA64","v":-42675},{"$f":"BP.Conso!AB64","v":-42675},{"$f":"BP.Conso!AC64","v":-42675},{"$f":"BP.Conso!AD64","v":-42675},{"$f":"BP.Conso!AE64","v":0},{"$f":"BP.Conso!AF64","v":0},{"$f":"BP.Conso!AG64","v":-65723},{"$f":"BP.Conso!AH64","v":-65723},{"$f":"BP.Conso!AI64","v":0},{"$f":"BP.Conso!AJ64","v":0},{"$f":"BP.Conso!AK64","v":0},{"$f":"BP.Conso!AL64","v":0},{"$f":"BP.Conso!AM64","v":0},{"$f":"BP.Conso!AN64","v":0},{"$f":"BP.Conso!AO64","v":0},{"$f":"BP.Conso!AP64","v":0},{"$f":"BP.Conso!AQ64","v":0},{"$f":"BP.Conso!AR64","v":0},{"$f":"BP.Conso!AS64","v":0},{"$f":"BP.Conso!AT64","v":0},{"$f":"BP.Conso!AU64","v":0},{"$f":"BP.Conso!AV64","v":0},{"$f":"BP.Conso!AW64","v":0},{"$f":"BP.Conso!AX64","v":0},{"$f":"BP.Conso!AY64","v":0},{"$f":"BP.Conso!AZ64","v":0},{"$f":"BP.Conso!BA64","v":0},{"$f":"BP.Conso!BB64","v":0},{"$f":"BP.Conso!BC64","v":0},{"$f":"BP.Conso!BD64","v":0},{"$f":"BP.Conso!BE64","v":0},{"$f":"BP.Conso!BF64","v":0},{"$f":"BP.Conso!BG64","v":0},{"$f":"BP.Conso!BH64","v":0},{"$f":"BP.Conso!BI64","v":"-"},{"$f":"BP.Conso!BJ64","v":""},{"$f":"BP.Conso!BK64","v":0},{"$f":"BP.Conso!BL64","v":0},{"$f":"BP.Conso!BM64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.Conso!D65","v":367316},{"$f":"BP.Conso!E65","v":367316},{"$f":"BP.Conso!F65","v":367316},{"$f":"BP.Conso!G65","v":367316},{"$f":"BP.Conso!H65","v":724624},{"$f":"BP.Conso!I65","v":724624},{"$f":"BP.Conso!J65","v":593412},{"$f":"BP.Conso!K65","v":593414},{"$f":"BP.Conso!L65","v":701984},{"$f":"BP.Conso!M65","v":701984},{"$f":"BP.Conso!N65","v":641984},{"$f":"BP.Conso!O65","v":641984},{"$f":"BP.Conso!P65","v":761029},{"$f":"BP.Conso!Q65","v":761029},{"$f":"BP.Conso!R65","v":761029},{"$f":"BP.Conso!S65","v":761029},{"$f":"BP.Conso!T65","v":793812},{"$f":"BP.Conso!U65","v":793812},{"$f":"BP.Conso!V65","v":793812},{"$f":"BP.Conso!W65","v":793812},{"$f":"BP.Conso!X65","v":874812},{"$f":"BP.Conso!Y65","v":874812},{"$f":"BP.Conso!Z65","v":874812},{"$f":"BP.Conso!AA65","v":874812},{"$f":"BP.Conso!AB65","v":1024291},{"$f":"BP.Conso!AC65","v":1024291},{"$f":"BP.Conso!AD65","v":1024291},{"$f":"BP.Conso!AE65","v":981616},{"$f":"BP.Conso!AF65","v":997959},{"$f":"BP.Conso!AG65","v":997959},{"$f":"BP.Conso!AH65","v":997959},{"$f":"BP.Conso!AI65","v":997959},{"$f":"BP.Conso!AJ65","v":1286719},{"$f":"BP.Conso!AK65","v":1286719},{"$f":"BP.Conso!AL65","v":1286719},{"$f":"BP.Conso!AM65","v":1286719},{"$f":"BP.Conso!AN65","v":2047953},{"$f":"BP.Conso!AO65","v":2047953},{"$f":"BP.Conso!AP65","v":2047953},{"$f":"BP.Conso!AQ65","v":2047953},{"$f":"BP.Conso!AR65","v":2290754},{"$f":"BP.Conso!AS65","v":2332052},{"$f":"BP.Conso!AT65","v":2290754},{"$f":"BP.Conso!AU65","v":2290754},{"$f":"BP.Conso!AV65","v":3263561},{"$f":"BP.Conso!AW65","v":3263561},{"$f":"BP.Conso!AX65","v":3263561},{"$f":"BP.Conso!AY65","v":3263561},{"$f":"BP.Conso!AZ65","v":5050072},{"$f":"BP.Conso!BA65","v":5050072},{"$f":"BP.Conso!BB65","v":4206572},{"$f":"BP.Conso!BC65","v":4206572},{"$f":"BP.Conso!BD65","v":5234702},{"$f":"BP.Conso!BE65","v":5045901},{"$f":"BP.Conso!BF65","v":5045901},{"$f":"BP.Conso!BG65","v":5045901},{"$f":"BP.Conso!BH65","v":6248113},{"$f":"BP.Conso!BI65","v":6248113},{"$f":"BP.Conso!BJ65","v":6248113},{"$f":"BP.Conso!BK65","v":6248113},{"$f":"BP.Conso!BL65","v":8781383},{"$f":"BP.Conso!BM65","v":8712443}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.Conso!D66","v":36159},{"$f":"BP.Conso!E66","v":0},{"$f":"BP.Conso!F66","v":0},{"$f":"BP.Conso!G66","v":0},{"$f":"BP.Conso!H66","v":35573},{"$f":"BP.Conso!I66","v":0},{"$f":"BP.Conso!J66","v":0},{"$f":"BP.Conso!K66","v":0},{"$f":"BP.Conso!L66","v":43118},{"$f":"BP.Conso!M66","v":43118},{"$f":"BP.Conso!N66","v":0},{"$f":"BP.Conso!O66","v":0},{"$f":"BP.Conso!P66","v":102416},{"$f":"BP.Conso!Q66","v":316141},{"$f":"BP.Conso!R66","v":0},{"$f":"BP.Conso!S66","v":0},{"$f":"BP.Conso!T66","v":100351},{"$f":"BP.Conso!U66","v":0},{"$f":"BP.Conso!V66","v":0},{"$f":"BP.Conso!W66","v":0},{"$f":"BP.Conso!X66","v":130946},{"$f":"BP.Conso!Y66","v":130946},{"$f":"BP.Conso!Z66","v":0},{"$f":"BP.Conso!AA66","v":0},{"$f":"BP.Conso!AB66","v":75201},{"$f":"BP.Conso!AC66","v":0},{"$f":"BP.Conso!AD66","v":0},{"$f":"BP.Conso!AE66","v":0},{"$f":"BP.Conso!AF66","v":87163},{"$f":"BP.Conso!AG66","v":0},{"$f":"BP.Conso!AH66","v":0},{"$f":"BP.Conso!AI66","v":0},{"$f":"BP.Conso!AJ66","v":84114},{"$f":"BP.Conso!AK66","v":0},{"$f":"BP.Conso!AL66","v":0},{"$f":"BP.Conso!AM66","v":0},{"$f":"BP.Conso!AN66","v":5346},{"$f":"BP.Conso!AO66","v":5346},{"$f":"BP.Conso!AP66","v":0},{"$f":"BP.Conso!AQ66","v":0},{"$f":"BP.Conso!AR66","v":41298},{"$f":"BP.Conso!AS66","v":0},{"$f":"BP.Conso!AT66","v":0},{"$f":"BP.Conso!AU66","v":0},{"$f":"BP.Conso!AV66","v":10756},{"$f":"BP.Conso!AW66","v":0},{"$f":"BP.Conso!AX66","v":0},{"$f":"BP.Conso!AY66","v":0},{"$f":"BP.Conso!AZ66","v":0},{"$f":"BP.Conso!BA66","v":0},{"$f":"BP.Conso!BB66","v":0},{"$f":"BP.Conso!BC66","v":0},{"$f":"BP.Conso!BD66","v":0},{"$f":"BP.Conso!BE66","v":0},{"$f":"BP.Conso!BF66","v":0},{"$f":"BP.Conso!BG66","v":0},{"$f":"BP.Conso!BH66","v":0},{"$f":"BP.Conso!BI66","v":0},{"$f":"BP.Conso!BJ66","v":0},{"$f":"BP.Conso!BK66","v":0},{"$f":"BP.Conso!BL66","v":0},{"$f":"BP.Conso!BM66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.Conso!D67","v":0},{"$f":"BP.Conso!E67","v":0},{"$f":"BP.Conso!F67","v":0},{"$f":"BP.Conso!G67","v":0},{"$f":"BP.Conso!H67","v":0},{"$f":"BP.Conso!I67","v":36},{"$f":"BP.Conso!J67","v":0},{"$f":"BP.Conso!K67","v":0},{"$f":"BP.Conso!L67","v":0},{"$f":"BP.Conso!M67","v":0},{"$f":"BP.Conso!N67","v":0},{"$f":"BP.Conso!O67","v":0},{"$f":"BP.Conso!P67","v":-43681},{"$f":"BP.Conso!Q67","v":-46643},{"$f":"BP.Conso!R67","v":-53933},{"$f":"BP.Conso!S67","v":-53933},{"$f":"BP.Conso!T67","v":-55428},{"$f":"BP.Conso!U67","v":-55428},{"$f":"BP.Conso!V67","v":-55582},{"$f":"BP.Conso!W67","v":-55887},{"$f":"BP.Conso!X67","v":-91992},{"$f":"BP.Conso!Y67","v":-86827},{"$f":"BP.Conso!Z67","v":-91339},{"$f":"BP.Conso!AA67","v":-93243},{"$f":"BP.Conso!AB67","v":-80039},{"$f":"BP.Conso!AC67","v":-80275},{"$f":"BP.Conso!AD67","v":-80275},{"$f":"BP.Conso!AE67","v":-80275},{"$f":"BP.Conso!AF67","v":-205339},{"$f":"BP.Conso!AG67","v":-139616},{"$f":"BP.Conso!AH67","v":-139616},{"$f":"BP.Conso!AI67","v":-139616},{"$f":"BP.Conso!AJ67","v":-244508},{"$f":"BP.Conso!AK67","v":-178785},{"$f":"BP.Conso!AL67","v":-178785},{"$f":"BP.Conso!AM67","v":-178785},{"$f":"BP.Conso!AN67","v":-223572},{"$f":"BP.Conso!AO67","v":-223572},{"$f":"BP.Conso!AP67","v":-223572},{"$f":"BP.Conso!AQ67","v":-223572},{"$f":"BP.Conso!AR67","v":-345002},{"$f":"BP.Conso!AS67","v":-345002},{"$f":"BP.Conso!AT67","v":-345002},{"$f":"BP.Conso!AU67","v":-345002},{"$f":"BP.Conso!AV67","v":-297093},{"$f":"BP.Conso!AW67","v":-297093},{"$f":"BP.Conso!AX67","v":-297093},{"$f":"BP.Conso!AY67","v":-300746},{"$f":"BP.Conso!AZ67","v":-177428},{"$f":"BP.Conso!BA67","v":-177428},{"$f":"BP.Conso!BB67","v":-178280},{"$f":"BP.Conso!BC67","v":-178280},{"$f":"BP.Conso!BD67","v":-132604},{"$f":"BP.Conso!BE67","v":-133291},{"$f":"BP.Conso!BF67","v":-133291},{"$f":"BP.Conso!BG67","v":-133291},{"$f":"BP.Conso!BH67","v":-108984},{"$f":"BP.Conso!BI67","v":-109387},{"$f":"BP.Conso!BJ67","v":-109387},{"$f":"BP.Conso!BK67","v":-109387},{"$f":"BP.Conso!BL67","v":-67285},{"$f":"BP.Conso!BM67","v":-66808}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.Conso!D68","v":0},{"$f":"BP.Conso!E68","v":0},{"$f":"BP.Conso!F68","v":0},{"$f":"BP.Conso!G68","v":0},{"$f":"BP.Conso!H68","v":0},{"$f":"BP.Conso!I68","v":0},{"$f":"BP.Conso!J68","v":0},{"$f":"BP.Conso!K68","v":0},{"$f":"BP.Conso!L68","v":0},{"$f":"BP.Conso!M68","v":0},{"$f":"BP.Conso!N68","v":0},{"$f":"BP.Conso!O68","v":0},{"$f":"BP.Conso!P68","v":0},{"$f":"BP.Conso!Q68","v":0},{"$f":"BP.Conso!R68","v":0},{"$f":"BP.Conso!S68","v":0},{"$f":"BP.Conso!T68","v":0},{"$f":"BP.Conso!U68","v":0},{"$f":"BP.Conso!V68","v":0},{"$f":"BP.Conso!W68","v":0},{"$f":"BP.Conso!X68","v":0},{"$f":"BP.Conso!Y68","v":0},{"$f":"BP.Conso!Z68","v":0},{"$f":"BP.Conso!AA68","v":0},{"$f":"BP.Conso!AB68","v":0},{"$f":"BP.Conso!AC68","v":0},{"$f":"BP.Conso!AD68","v":0},{"$f":"BP.Conso!AE68","v":0},{"$f":"BP.Conso!AF68","v":0},{"$f":"BP.Conso!AG68","v":0},{"$f":"BP.Conso!AH68","v":0},{"$f":"BP.Conso!AI68","v":0},{"$f":"BP.Conso!AJ68","v":0},{"$f":"BP.Conso!AK68","v":0},{"$f":"BP.Conso!AL68","v":0},{"$f":"BP.Conso!AM68","v":0},{"$f":"BP.Conso!AN68","v":0},{"$f":"BP.Conso!AO68","v":0},{"$f":"BP.Conso!AP68","v":0},{"$f":"BP.Conso!AQ68","v":0},{"$f":"BP.Conso!AR68","v":0},{"$f":"BP.Conso!AS68","v":0},{"$f":"BP.Conso!AT68","v":0},{"$f":"BP.Conso!AU68","v":0},{"$f":"BP.Conso!AV68","v":0},{"$f":"BP.Conso!AW68","v":0},{"$f":"BP.Conso!AX68","v":0},{"$f":"BP.Conso!AY68","v":0},{"$f":"BP.Conso!AZ68","v":0},{"$f":"BP.Conso!BA68","v":0},{"$f":"BP.Conso!BB68","v":0},{"$f":"BP.Conso!BC68","v":0},{"$f":"BP.Conso!BD68","v":0},{"$f":"BP.Conso!BE68","v":0},{"$f":"BP.Conso!BF68","v":0},{"$f":"BP.Conso!BG68","v":0},{"$f":"BP.Conso!BH68","v":0},{"$f":"BP.Conso!BI68","v":"-"},{"$f":"BP.Conso!BJ68","v":""},{"$f":"BP.Conso!BK68","v":0},{"$f":"BP.Conso!BL68","v":0},{"$f":"BP.Conso!BM68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.Conso!D69","v":0},{"$f":"BP.Conso!E69","v":0},{"$f":"BP.Conso!F69","v":0},{"$f":"BP.Conso!G69","v":0},{"$f":"BP.Conso!H69","v":0},{"$f":"BP.Conso!I69","v":0},{"$f":"BP.Conso!J69","v":0},{"$f":"BP.Conso!K69","v":0},{"$f":"BP.Conso!L69","v":0},{"$f":"BP.Conso!M69","v":0},{"$f":"BP.Conso!N69","v":0},{"$f":"BP.Conso!O69","v":18589},{"$f":"BP.Conso!P69","v":18627},{"$f":"BP.Conso!Q69","v":18250},{"$f":"BP.Conso!R69","v":17724},{"$f":"BP.Conso!S69","v":18957},{"$f":"BP.Conso!T69","v":18608},{"$f":"BP.Conso!U69","v":18617},{"$f":"BP.Conso!V69","v":1180425},{"$f":"BP.Conso!W69","v":1139532},{"$f":"BP.Conso!X69","v":1115921},{"$f":"BP.Conso!Y69","v":1111586},{"$f":"BP.Conso!Z69","v":1117334},{"$f":"BP.Conso!AA69","v":1103605},{"$f":"BP.Conso!AB69","v":1106517},{"$f":"BP.Conso!AC69","v":1123814},{"$f":"BP.Conso!AD69","v":1118402},{"$f":"BP.Conso!AE69","v":1138965},{"$f":"BP.Conso!AF69","v":1091174},{"$f":"BP.Conso!AG69","v":1101167},{"$f":"BP.Conso!AH69","v":1095759},{"$f":"BP.Conso!AI69","v":1104150},{"$f":"BP.Conso!AJ69","v":941069},{"$f":"BP.Conso!AK69","v":309649},{"$f":"BP.Conso!AL69","v":255917},{"$f":"BP.Conso!AM69","v":261573},{"$f":"BP.Conso!AN69","v":659387},{"$f":"BP.Conso!AO69","v":680445},{"$f":"BP.Conso!AP69","v":685912},{"$f":"BP.Conso!AQ69","v":686830},{"$f":"BP.Conso!AR69","v":763962},{"$f":"BP.Conso!AS69","v":768833},{"$f":"BP.Conso!AT69","v":790560},{"$f":"BP.Conso!AU69","v":835290},{"$f":"BP.Conso!AV69","v":866932},{"$f":"BP.Conso!AW69","v":912331},{"$f":"BP.Conso!AX69","v":1064522},{"$f":"BP.Conso!AY69","v":1096213},{"$f":"BP.Conso!AZ69","v":1096801},{"$f":"BP.Conso!BA69","v":1202606},{"$f":"BP.Conso!BB69","v":1307435},{"$f":"BP.Conso!BC69","v":1275146},{"$f":"BP.Conso!BD69","v":1463860},{"$f":"BP.Conso!BE69","v":2867287},{"$f":"BP.Conso!BF69","v":3055415},{"$f":"BP.Conso!BG69","v":2844916},{"$f":"BP.Conso!BH69","v":3818186},{"$f":"BP.Conso!BI69","v":4033704},{"$f":"BP.Conso!BJ69","v":3750099},{"$f":"BP.Conso!BK69","v":4262545},{"$f":"BP.Conso!BL69","v":4863724},{"$f":"BP.Conso!BM69","v":4839715}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.Conso!D70","v":0},{"$f":"BP.Conso!E70","v":0},{"$f":"BP.Conso!F70","v":0},{"$f":"BP.Conso!G70","v":0},{"$f":"BP.Conso!H70","v":0},{"$f":"BP.Conso!I70","v":0},{"$f":"BP.Conso!J70","v":0},{"$f":"BP.Conso!K70","v":0},{"$f":"BP.Conso!L70","v":0},{"$f":"BP.Conso!M70","v":0},{"$f":"BP.Conso!N70","v":0},{"$f":"BP.Conso!O70","v":0},{"$f":"BP.Conso!P70","v":0},{"$f":"BP.Conso!Q70","v":0},{"$f":"BP.Conso!R70","v":0},{"$f":"BP.Conso!S70","v":0},{"$f":"BP.Conso!T70","v":0},{"$f":"BP.Conso!U70","v":0},{"$f":"BP.Conso!V70","v":0},{"$f":"BP.Conso!W70","v":0},{"$f":"BP.Conso!X70","v":0},{"$f":"BP.Conso!Y70","v":0},{"$f":"BP.Conso!Z70","v":0},{"$f":"BP.Conso!AA70","v":0},{"$f":"BP.Conso!AB70","v":0},{"$f":"BP.Conso!AC70","v":0},{"$f":"BP.Conso!AD70","v":0},{"$f":"BP.Conso!AE70","v":0},{"$f":"BP.Conso!AF70","v":0},{"$f":"BP.Conso!AG70","v":0},{"$f":"BP.Conso!AH70","v":0},{"$f":"BP.Conso!AI70","v":0},{"$f":"BP.Conso!AJ70","v":0},{"$f":"BP.Conso!AK70","v":0},{"$f":"BP.Conso!AL70","v":0},{"$f":"BP.Conso!AM70","v":0},{"$f":"BP.Conso!AN70","v":0},{"$f":"BP.Conso!AO70","v":0},{"$f":"BP.Conso!AP70","v":0},{"$f":"BP.Conso!AQ70","v":0},{"$f":"BP.Conso!AR70","v":0},{"$f":"BP.Conso!AS70","v":0},{"$f":"BP.Conso!AT70","v":0},{"$f":"BP.Conso!AU70","v":0},{"$f":"BP.Conso!AV70","v":0},{"$f":"BP.Conso!AW70","v":0},{"$f":"BP.Conso!AX70","v":0},{"$f":"BP.Conso!AY70","v":0},{"$f":"BP.Conso!AZ70","v":0},{"$f":"BP.Conso!BA70","v":0},{"$f":"BP.Conso!BB70","v":0},{"$f":"BP.Conso!BC70","v":0},{"$f":"BP.Conso!BD70","v":0},{"$f":"BP.Conso!BE70","v":0},{"$f":"BP.Conso!BF70","v":0},{"$f":"BP.Conso!BG70","v":0},{"$f":"BP.Conso!BH70","v":0},{"$f":"BP.Conso!BI70","v":"-"},{"$f":"BP.Conso!BJ70","v":""},{"$f":"BP.Conso!BK70","v":0},{"$f":"BP.Conso!BL70","v":0},{"$f":"BP.Conso!BM70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.Conso!D71","v":3573029},{"$f":"BP.Conso!E71","v":3451110},{"$f":"BP.Conso!F71","v":3555269},{"$f":"BP.Conso!G71","v":3539360},{"$f":"BP.Conso!H71","v":3634226},{"$f":"BP.Conso!I71","v":3967159},{"$f":"BP.Conso!J71","v":3991304},{"$f":"BP.Conso!K71","v":4081493},{"$f":"BP.Conso!L71","v":4258403},{"$f":"BP.Conso!M71","v":4331372},{"$f":"BP.Conso!N71","v":4498363},{"$f":"BP.Conso!O71","v":4717495},{"$f":"BP.Conso!P71","v":5081875},{"$f":"BP.Conso!Q71","v":5329403},{"$f":"BP.Conso!R71","v":5719832},{"$f":"BP.Conso!S71","v":5271909},{"$f":"BP.Conso!T71","v":5526980},{"$f":"BP.Conso!U71","v":6956632},{"$f":"BP.Conso!V71","v":16519427},{"$f":"BP.Conso!W71","v":17339401},{"$f":"BP.Conso!X71","v":18601642},{"$f":"BP.Conso!Y71","v":18581297},{"$f":"BP.Conso!Z71","v":17242869},{"$f":"BP.Conso!AA71","v":17352342},{"$f":"BP.Conso!AB71","v":18502182},{"$f":"BP.Conso!AC71","v":18001448},{"$f":"BP.Conso!AD71","v":18974719},{"$f":"BP.Conso!AE71","v":20124005},{"$f":"BP.Conso!AF71","v":20022820},{"$f":"BP.Conso!AG71","v":20199098},{"$f":"BP.Conso!AH71","v":20215344},{"$f":"BP.Conso!AI71","v":21050112},{"$f":"BP.Conso!AJ71","v":22048356},{"$f":"BP.Conso!AK71","v":21944046},{"$f":"BP.Conso!AL71","v":23670284},{"$f":"BP.Conso!AM71","v":24354920},{"$f":"BP.Conso!AN71","v":36418008},{"$f":"BP.Conso!AO71","v":35853693},{"$f":"BP.Conso!AP71","v":37521992},{"$f":"BP.Conso!AQ71","v":37958538},{"$f":"BP.Conso!AR71","v":39319814},{"$f":"BP.Conso!AS71","v":41501917},{"$f":"BP.Conso!AT71","v":42058353},{"$f":"BP.Conso!AU71","v":43286659},{"$f":"BP.Conso!AV71","v":45562807},{"$f":"BP.Conso!AW71","v":44928855},{"$f":"BP.Conso!AX71","v":48023456},{"$f":"BP.Conso!AY71","v":51692657},{"$f":"BP.Conso!AZ71","v":54768404},{"$f":"BP.Conso!BA71","v":53389560},{"$f":"BP.Conso!BB71","v":58268034},{"$f":"BP.Conso!BC71","v":59675773},{"$f":"BP.Conso!BD71","v":59670668},{"$f":"BP.Conso!BE71","v":61964005},{"$f":"BP.Conso!BF71","v":65091337},{"$f":"BP.Conso!BG71","v":65288716},{"$f":"BP.Conso!BH71","v":68068471},{"$f":"BP.Conso!BI71","v":70922198},{"$f":"BP.Conso!BJ71","v":73870578},{"$f":"BP.Conso!BK71","v":73818475},{"$f":"BP.Conso!BL71","v":77181653},{"$f":"BP.Conso!BM71","v":78311361}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y34-Y71","v":0},{"$f":"Z34-Z71","v":0},0,0,0,0,0,0,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},0,0,0,0,0,{"$f":"AW71-AW34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"BH71-BH34","v":0},{"$f":"BI71-BI34","v":0},0,{"$f":"BK71-BK34","v":0},0,0]

{"sheet":"BP.Conso","index":39,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Consolidado"]
[]
[null,null,"R$ mil",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,"30/06/2020",44104,44196,44286,44377,44469,44561,44651,44742,44834,44926,45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
[]
["ESA-Consol","AC","Ativo Circulante",1291460,1162600,1238797,1139980,1182281,1428351,1399307,1368907,1408941,1475274,1543491,1556315,1588115,1699335,1888462,1363637,1370079,2770970,4248183,6687420,7291871,{"$f":"SUM(Y7:Y16)","v":7906603},{"$f":"SUM(Z7:Z16)","v":6375720},4943780,5879295,5345760,6075602,6963878,6347068,{"$f":"SUM(AG7:AG16)","v":6424082},6219243,6570182,7098724,7054612,8070438,8091119,11037151,{"$f":"SUM(AO7:AO16)","v":11289373},11656752,11035389,9858353,11202130,11219206,11841605,13594051,12635109,11995876,13971790,15527778,{"$f":"SUM(BA7:BA16)","v":13888684},14533471,15465161,14724256,16082281,17539274,15282489,17206180,18915712,{"$f":"SUM(BJ7:BJ16)","v":20274928},{"$f":"SUM(BK7:BK16)","v":18690192},{"$f":"SUM(BL7:BL16)","v":18016017},{"$f":"SUM(BM7:BM16)","v":18160049}]
["ESA-Consol","AC","Caixa e equivalentes de caixa",571119,405016,423929,406857,382726,342624,320360,280603,355023,375259,393598,452866,213172,596602,657575,195601,252185,218685,1258023,783460,576072,1311885,597082,380305,1083627,834901,1076688,963053,797200,70472,83406,101648,921481,945396,1173673,1129111,706738,692077,821300,823457,663103,1313612,2083902,1330020,1062102,1240489,1193452,753733,773505,1045547,825039,438269,916207,3452065,3587466,930170,1298424,1170081,826327,1098264,899139,985029]
["ESA-Consol","AC","Aplicações financeiras no mercado aberto e recursos vinculados",137984,210008,222254,146484,147355,456283,440068,452832,361753,368599,388354,377514,602203,394837,498425,452487,423577,1804350,690694,896252,998535,1281780,806633,582297,719058,650814,1123335,2020464,1765232,2426653,2286781,2270422,1758953,1156928,1870096,1547938,3538730,1783559,2719840,1707143,2016399,2483034,1769054,3775578,4944045,3834274,2958566,3630808,4057459,3728927,5116138,5343543,4835505,3280181,4990738,4656561,6090167,7985374,10160135,7872233,7662110,7599588]
["ESA-Consol","AC","Consumidores e concessionárias",307167,322171,325352,318430,379942,351713,348861,356679,412619,406061,402118,397991,469377,377080,363483,353013,391055,389020,1354404,1342071,1403552,1750495,1776620,1893967,2054044,1985496,1907901,2001826,1990788,2256703,2065168,2324464,2246232,2418799,2421140,2703210,3041247,3572242,3396653,3651568,3783469,3856575,3476469,3854817,4474964,4058694,4157592,5063506,5004373,5022643,4624492,4781162,3952081,4012314,3922215,4523429,4830600,4945963,4273681,4615539,4450773,4485599]
["ESA-Consol","AC","Títulos de créditos a receber",67129,50635,55485,56107,65055,69672,76802,63016,68362,66463,71140,74339,64292,59658,64615,53274,43694,48512,64974,60596,65070,59628,67381,66913,4676,4552,4734,10091,9661,8810,11056,13084,19940,19908,22449,24841,20031,15467,16314,16524,16116,15814,15255,15141,13591,8636,8070,5630,3900,4558,4693,4827,10992,11168,16795,10824,11322,11024,11019,11016,4524,4861]
["ESA-Consol","AC","Estoques",9396,9404,11514,11848,10684,11103,10164,12526,11368,11847,11202,11157,12551,12114,12304,9959,8935,8851,30836,32499,29474,30319,28452,30230,36162,34801,35291,37896,40732,40466,45543,56134,57039,58886,59282,67475,70749,75596,92046,103594,122975,133911,162615,146252,118761,140581,153899,139655,134558,178489,273019,281520,145421,152983,160409,177095,177590,184066,186454,140138,137932,147270]
["ESA-Consol","AC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266188,373919,409325,390192,413087,503007,578463,485838,468253,551385,591808,575826,591171,673853,748735,925676,953502,944736,1038007,1021209,1094102,1075638,764649,674326,727003,1097469,1279725,1229269,1113859,1360189,2200931,2261522,2149186,2211803,2310248,2244835,2001398,2141354,2136505,1747604,1835128]
["ESA-Consol","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197947,174443,129189,117780,54413,67203,92178,116961,99564,138737,88248,87782,88051,48558,64798,49171,45654,75260,119275,186303,427841,649629,758444,683965,601353,335850,373328,473525,298734,225688,269448,195395,153781,274680,361923,419014,416429,511203,293966,565220,188902]
["ESA-Consol","AC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964725,901918,647754,801051,823483,806274,671817,538771,433178,378296,517194,729368,1110317,1143541,1141291,1763567,1838454,1568868,1392803,1175623,1004721,1113999,301040,368033,771147,820119,1249129,1652491,1318431,475671,318060,488505,896536,394256,293262,209964,173688,86841,255473,209676,447618]
["ESA-Consol","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1199002,1280261,1363590,0,0,36387,35661,87063,111762,120726,137545,151135,144620,518336,577252,659865,669846,686670,692383,699014,716103,744919,758297,778670,802914]
["ESA-Consol","AC","Outros créditos",198665,165366,200263,200254,196519,196956,203052,203251,199816,247045,277079,242448,226520,259044,292060,299303,250633,301552,849252,3572542,4219168,2043636,1649272,803800,672705,544213,551169,588090,601885,619983,658871,607180,702103,665156,657846,663720,921242,1113820,741474,819428,873156,872520,836258,860003,1167201,1141170,1150133,1338731,2047563,1032876,1110206,1250149,1258763,1304221,1294242,1326594,1225250,1311586,1332995,1508761,1560369,1663140]
["ESA-Consol","AC","Ativo Não circulante",2281569,2288510,2316472,2399380,2451945,2538808,2591997,2712586,2849462,2856098,2954872,3161180,3493760,3630068,3831370,3908272,4156901,4185662,12271244,10651981,11309771,{"$f":"SUM(Y19:Y33)","v":10674694},{"$f":"SUM(Z19:Z33)","v":10867149},12408562,12622887,12655688,12899117,13160127,13675752,{"$f":"SUM(AG19:AG33)","v":13775016},13996101,14479930,14949632,14889434,15599846,16263801,25380857,24564320,25865240,26923149,29461461,30299787,30839147,{"$f":"SUM(AU19:AU33)","v":31445054},{"$f":"SUM(AV19:AV33)","v":31968756},{"$f":"SUM(AW19:AW33)","v":32293746},{"$f":"SUM(AX19:AX33)","v":36027580},37720867,39240626,{"$f":"SUM(BA19:BA33)","v":39500876},43734563,44210612,44946412,45881724,47552063,50006227,{"$f":"SUM(BH19:BH33)","v":50862291},52006486,{"$f":"SUM(BJ19:BJ33)","v":53595650},{"$f":"SUM(BK19:BK33)","v":55128283},{"$f":"SUM(BL19:BL33)","v":59165636},{"$f":"SUM(BM19:BM33)","v":60151312}]
["ESA-Consol","ANC","Realizável a longo prazo",652297,643657,638771,656223,665301,663330,644344,707545,806568,939924,990749,995429,1172238,1166162,1254048,1269447,1426363,1423457,3979694,4103439,4675819,{"$f":"SUM(Y19:Y30)","v":4115248},{"$f":"SUM(Z19:Z30)","v":4341694},5720089,5058492,5082533,5237064,5372165,6043346,{"$f":"SUM(AG19:AG30)","v":6132441},6406726,7091350,7578638,7568827,8212900,8843310,10549442,9626463,10832621,11688068,12780327,13527626,14000282,{"$f":"SUM(AU19:AU30)","v":14586232},{"$f":"SUM(AV19:AV30)","v":15776191},{"$f":"SUM(AW19:AW30)","v":16009909},{"$f":"SUM(AX19:AX30)","v":19477114},20784440,22566997,{"$f":"SUM(BA19:BA30)","v":22223045},25850924,25806258,26183817,26642498,27572009,27794139,{"$f":"SUM(BH19:BH30)","v":28703091},29564943,{"$f":"SUM(BJ19:BJ30)","v":30670963},{"$f":"SUM(BK19:BK30)","v":31643934},{"$f":"SUM(BL19:BL30)","v":33917545},{"$f":"SUM(BM19:BM30)","v":34657877}]
["ESA-Consol","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0]
["ESA-Consol","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2256841,2396511,3402058,2858710,2969605,3089218,3230592,3484798,3765534,3997079,4327173,4420666,4607841,4820193,5041492,5515275,4286000,4493485,4704887,5130960,5275591,5384431,5596979,6062396,6305491,6538984,6941515,7618313,8026127,8608604,9149052,9789619,10258423,10742460,11124391,11729556,12305284,12882052,13603324,14530813,15396364]
["ESA-Consol","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51511,52986,54806,97072,97165,210610,211071,138524,148196,153957,146161,137837,117926,119772,121517,105242,105741,108446,113522,356795,364077,368967,369342,617236,611321,844600,849264,1185892,1167626,173554,209355,196587,146956,103958,227425,205350,257758,228362,305270,411155,486975]
["ESA-Consol","ANC","Consumidores e concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139731,130495,127102,140466,151960,150271,189282,233526,274150,312220,347557,472789,485136,543073,564006,948933,968631,976630,1004313,1050572,1081176,1101338,1168009,1260878,1256495,1362992,1417010,1461924,1458157,1452830,1512316,1662512,1715561,1771357,1851862,1952031,2035988,2054015,2131277,495941,486160]
["ESA-Consol","ANC","Títulos de créditos a receber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36329,59494,35968,1624,1624,25891,18675,18304,17638,20121,21689,23906,22727,19744,18010,15106,13442,15534,12038,10457,10132,8544,13835,11762,98296,99839,99843,99847,99851,99855,99858,99862,99866,7489,7521,7955,8041,8046,8126,7682,7693]
["ESA-Consol","ANC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168892,350676,515763,261854,55355,100117,168722,152130,95442,158277,466967,384656,178022,294529,623754,1064247,884112,1088740,1053151,913347,799151,761147,880364,904543,171382,617509,975089,988122,323259,551345,448811,401053,135606,371819,223830,93706,34466,228298,365835,224604,317160]
["ESA-Consol","ANC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200048,189509,181830,177558,187060,207513,189862,233421,228103,215129,235311,223424,223533,258230,269943,267447,321272,803905,1000787,1022230,1071552,1383593,1449194,1470208,1488758,3752955,3661871,3718883,3812065,3754056,2790686,2677847,2624744,2385032,2149454,2029417,2138887,2005011,1913948,2672683,2470762]
["ESA-Consol","ANC","Créditos tributários",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760423,706957,744489,774658,819048,838960,812427,1273990,1280265,1271648,1264906,1400036,1403231,1409277,1380216,1374384,1341273,1409042,1419839,1449351,1555691,1561069,1506014,1425626,1287079,1249275,1278987,1423762,1388586,1540411,1881802,1519113,1540586,1554580,1557870,1514602,1487868,1542823,1517076,2604624,2555927]
["ESA-Consol","ANC","Cauções e depósitos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181038,184362,196891,194710,200025,208668,215312,208223,233165,241868,250558,249138,254095,265110,260746,495947,515499,528219,559092,576694,585540,610049,633851,767415,795855,933277,996203,1003852,1295985,1336144,1388678,1306768,1350025,1404804,1452788,1545701,1589647,1607701,1618691,1630185,1680793]
["ESA-Consol","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117330,88697,262039,369848,419361,234123,170695,140998,107355,67432,47087,90635,110960,321865,406308,518518,511286,571355,788680,1004467,1343824,1262585,1357415,1329233,1492772,1547521,1740879,2025932,1351059,1606219,1395561,1251990,1389970,1598141,1557990,1760322,1654883,1870426,1785671,2596230,2323430]
["ESA-Consol","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,393631,507841,724670,957074,1042407,1159976,1275832,1357582,1729119,1917576,2254468,2450614,2783537,6179506,6436972,6739230,6876173,7061465,7121803,7318603,7523990,7717858,7869392,8156200,8323051]
["ESA-Consol","ANC","Outros créditos",652297,643657,638771,656223,665301,663330,644344,707545,806568,939924,990749,995429,1172238,1166162,1254048,1269447,1426363,1423457,3979694,4103439,4675819,203105,182007,199143,181992,181330,171693,165527,159432,-17407,-31005,-16059,175551,165356,161107,157318,244343,285576,329424,307089,308380,398485,398583,335397,569312,773341,612586,569311,589856,516793,548400,493167,539236,504588,570904,519205,545848,528131,526371,525324,587428,609562]
["ESA-Consol","ANC","Investimentos",11978,12116,12121,12180,12605,12593,12585,12788,12553,12628,12750,12946,16372,16378,20228,17051,18443,16319,37128,27758,36410,38654,24957,25140,28635,22304,23814,23747,23648,23638,23631,23529,49177,49215,49292,49106,52184,106897,102450,93567,86730,82474,77428,76547,64154,63981,59919,62625,64755,60456,120385,123621,49247,25196,61005,93979,73205,64996,69081,90895,673262,678838]
["ESA-Consol","ANC","Imobilizado",114260,131901,163307,189729,219912,292112,313556,351026,393012,413261,434196,575284,690359,851836,955185,1011364,1181693,1214575,1645388,73370,85208,91904,104100,105930,114778,134462,131213,129347,142413,1903497,1923118,918553,178136,173708,173144,192363,209612,202497,223714,223013,284567,299574,352660,354600,417640,423936,516026,597678,717518,1007946,1221183,1488950,1875170,2040686,2446518,2713905,2852921,2925399,2991620,3164699,3256099,3281291]
["ESA-Consol","ANC","Intangível",1503034,1500836,1502273,1541248,1554127,1570773,1621512,1641227,1637329,1490285,1517177,1577521,1614791,1595692,1601909,1610410,1530402,1531311,6609034,6447414,6512334,6428888,6396398,6557403,7420982,7416389,7507026,7634868,7466345,5715440,5642626,6446498,7143681,7097684,7164510,7179022,14569619,14628463,14706455,14918501,16309837,16390113,16408777,16427675,15710771,15795920,15974521,16276124,15891356,16209429,16542071,16791783,16838178,17173344,17472531,19404204,19233074,19451148,19863986,20228755,21318730,21533306]
["ESA-Consol","ATIVO","Total do ativo",3573029,3451110,3555269,3539360,3634226,3967159,3991304,4081493,4258403,4331372,4498363,4717495,5081875,5329403,5719832,5271909,5526980,6956632,16519427,17339401,18601642,18581297,17242869,17352342,18502182,18001448,18974719,20124005,20022820,20199098,20215344,21050112,22048356,21944046,23670284,24354920,36418008,{"$f":"AO17+AO6","v":35853693},37521992,37958538,39319814,41501917,42058353,43286659,45562807,44928855,48023456,51692657,54768404,{"$f":"BA17+BA6","v":53389560},58268034,59675773,59670668,61964005,65091337,65288716,{"$f":"BH17+BH6","v":68068471},70922198,{"$f":"BJ17+BJ6","v":73870578},{"$f":"BK17+BK6","v":73818475},{"$f":"BL17+BL6","v":77181653},{"$f":"BM17+BM6","v":78311361}]
["ESA-Consol","PC","Passivo circulante",1897085,597866,590953,611637,748612,637893,1713108,1798093,736197,747232,737269,1048258,1179057,1054733,1229179,788004,1156481,1119435,4960325,5893715,6031876,7029965,5255901,5384696,4716057,4380063,5075560,5060874,5011302,5374245,5246767,5633831,5745441,6086384,6197064,6572487,7537834,{"$f":"SUM(AO36:AO46)","v":6846494},6844536,7274161,7534377,9345821,10561021,10575966,12401270,10506587,9607304,10919128,12716103,{"$f":"SUM(BA36:BA46)","v":11857028},12246327,12638237,13224879,13672591,14258108,15657532,{"$f":"SUM(BH36:BH46)","v":15349661},14785858,{"$f":"SUM(BJ36:BJ46)","v":16895453},{"$f":"SUM(BK36:BK46)","v":15794861},{"$f":"SUM(BL36:BL46)","v":14653391},{"$f":"SUM(BM36:BM46)","v":13150002}]
["ESA-Consol","PC","Fornecedores",145660,140245,139882,157215,180842,164498,161187,156231,174910,176114,185045,193989,264422,176515,227751,200692,318174,293916,961318,843380,966244,1065728,1002914,1087716,1204877,1015950,1059165,1168462,1170254,1314568,1225671,1886653,1418407,1492954,1620263,1746447,1653312,2003098,1692112,1900852,1988149,1861855,1643691,1660679,2445104,1919530,2198897,2813069,2573437,2003083,1779321,1921172,1887305,1927446,2034634,2268176,2556850,2344104,2322592,2856826,2622158,2673914]
["ESA-Consol","PC","Empréstimos e Financiamentos",892699,173664,186166,179655,261131,148266,527668,565281,160123,148262,138220,454633,442018,463337,523109,186056,273173,252861,668865,1320562,1233487,1199837,1427570,1348200,1195369,996758,1519922,1500996,1260071,1338186,1454510,1273451,1609488,1417670,1173760,1504649,1560366,1184197,1693313,1408228,1342978,2414655,3336266,3641022,3891393,3037517,1785186,1808475,2014714,2282830,2856052,3591978,3533985,3644129,3712166,4249151,3985120,3903602,6919940,5886328,4601133,4098955]
["ESA-Consol","PC","Debêntures",471533,8392,5593,18055,13753,26997,726393,761783,74366,95259,70932,95522,116028,102833,131058,95858,270102,262845,1086921,955002,786868,1844827,664465,877010,315749,272599,294418,237062,274588,250387,287732,356737,326147,261766,549823,510460,526593,542657,575619,892145,1167067,2144923,2325029,1691108,1780414,1651123,1705946,1696096,1863714,2477390,2914399,3279999,3104422,2809965,3758301,3278965,2925493,3320729,2102796,1814707,1720229,1505433]
["ESA-Consol","PC","Impostos e contribuições sociais",114111,113835,115953,117881,132210,198587,261194,181099,185172,141875,143869,152916,195518,174649,169362,169017,172490,183430,1171172,648738,579081,489552,472026,497293,480206,462976,419872,448681,426431,490722,413026,467535,496763,474710,473769,466635,546841,692180,728411,748619,640023,722845,982130,965019,812733,777712,929967,1057823,934900,994822,898675,756731,659229,780469,728892,852423,912336,927572,733561,934389,854600,976973]
["ESA-Consol","PC","Dividendos a pagar",4729,2983,2914,3115,1905,2079,2068,2354,1954,1848,114,2283,10664,2108,1892,1960,2344,2656,40565,24228,14592,10670,11832,15637,8140,8440,4833,5029,27106,0,0,0,100832,12082,5787,6011,294605,59935,7354,6337,127582,128469,2870,3218,420948,9228,6599,6754,808562,18783,20998,9767,275503,24284,11823,48705,428470,46107,408061,308893,873865,94074]
["ESA-Consol","PC","Encargos de dívidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132432,70240,60659,43021,66462,77982,58746,57831,78409,85296,67643,64008,94028,107997,113503,89057,122321,90580,78515,70813,109042,118915,134422,158563,152184,130226,156317,205337,226713,305862,407878,511276,587858,639529,749793,759123,848047,894418,432213,400180,404866]
["ESA-Consol","PC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28009,27321,27321,28692,28737,29496,29872,48549,49284,49465,50272,46583,47264,47604,47743,63190,63190,63190,63190,72416,72416,72416,72416,62732,62717,62717,62717,59607,59607,59401,59432,53165,53210,52727,52741,33202,33168,33168,32553,27514,27513]
["ESA-Consol","PC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,639701,657345,465710,494740,568850,664106,647218,631701,726337,655735,595829,714923,871065,818889,758033,871502,839022,747794,690777,659380,601025,723510,1122659,1179656,1113151,982373,987794,803480,172075,227858,501471,958313,1196164,808664,1328593,1100022,703083,1388634,1231444,989925,621237]
["ESA-Consol","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,28391,126251,138520,241310,214158,139935,145090,121319,90943,63568,633974,640413,656430,691352,91147,92706,376084,466128,242139,346035,378265,598882,562683,685135,1190077,1709426,1998633,1719149,625475,667068,748926,794440,608767,588098,413277,260837,412186,530338,563398]
["ESA-Consol","PC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176650,155105,157748,109463,2511,106004,96406,234398,0,0,0,111053,65482,64924,42975,93708,104980,86687,66448,48239,58598,69431,78580,69955,74404,83083,105274,349863,362209,357367,353771,359021,299173,279559,257492,254902,252667,251289,243385,260471,277234]
["ESA-Consol","PC","Outros passivos",268353,158747,140445,135716,158771,97466,34598,131345,139672,183874,199089,148915,150407,135291,176007,134421,120198,123727,1031484,2101805,2451604,1442540,767083,819011,709549,818260,658452,654244,740438,981262,954013,844768,793669,715389,693835,719601,1147308,1143767,1066770,1042966,951602,989854,940728,828578,980890,1146338,1037175,1034732,1393063,1260883,1107245,1130563,1215592,1600967,1437373,1962726,1806045,1993502,1580157,1641937,1772978,1906405]
["ESA-Consol","PNC","Não circulante",550208,1717434,1758424,1760125,1697454,2138458,1029082,1069515,2217931,2211452,2374393,2296964,2445254,2523659,2719462,2658318,2543983,4035818,8535295,8530322,9570906,{"$f":"SUM(Y48:Y58)","v":8288229},{"$f":"SUM(Z48:Z58)","v":8852175},9042316,10467955,10273852,10585398,10248900,10238477,{"$f":"SUM(AG48:AG58)","v":10005621},10101870,10538277,11518393,11568669,13132007,13291901,22832646,22694343,24392478,24509461,25323217,25119216,24585439,25021039,25645868,26050747,29161090,30929054,32521060,{"$f":"SUM(BA48:BA58)","v":31414864},34925449,34097302,33962037,34074136,35940341,34741306,37003114,36855118,{"$f":"SUM(BJ48:BJ58)","v":37449431},{"$f":"SUM(BK48:BK58)","v":37531782},{"$f":"SUM(BL48:BL58)","v":40385040},{"$f":"SUM(BM48:BM58)","v":42332347}]
["ESA-Consol","PNC","Empréstimos e financiamentos",402797,1158239,1190493,1172796,804174,1229246,814044,920803,1377460,1365162,1581982,1119338,1278845,1351366,1820890,1752670,1819385,1810226,2694161,1958475,2841085,2977282,3363827,3726764,4222050,4148019,4366598,4183325,4076208,3931285,3878218,3736253,3924448,3876624,4852420,4994362,6611201,6311265,6123147,6456401,6836190,7066192,6259947,6165426,5913196,6298505,6725371,9332649,9539154,9468096,9664580,9663863,10162071,10284363,12329988,13126918,13130279,12533251,10704650,10715030,11721414,11316559]
["ESA-Consol","PNC","Debêntures",0,421857,423511,419311,715823,714248,0,0,664789,662533,641065,1040290,941235,940316,660231,660888,458888,1954125,2388161,2387205,2386610,1431723,1427386,1255962,2200828,2151491,2116260,2042427,1993025,1980104,1953979,2417416,3030470,3687585,4167129,4017444,7000681,7018507,8327479,7902679,7771559,7452936,7207882,7789681,8596403,8832397,8809950,8132541,9730454,9352035,11788633,11085494,11412214,11879293,11312270,10384044,12336479,12591270,14783890,14948151,17074785,19742629]
["ESA-Consol","PNC","Impostos a Recolher",27677,null,null,null,20885,19709,20784,23133,38949,41928,41836,35372,46833,50233,53014,55954,63616,66072,1470697,2085933,1931893,1691502,1684811,1688447,1713554,1755148,1678601,1682906,2153435,2154849,2184144,2185322,2092172,2155017,2262707,2303895,4758807,4815389,4894823,4997210,4936030,5104378,5135432,5211902,5250231,5246545,5175242,5424096,5687551,5632950,6290111,6627842,6371941,6485030,6649508,7078902,7029004,7228518,7559308,7540900,6750098,6568008]
["ESA-Consol","PNC","Fornecedores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359895,364932,355355,326010,294855,265795,236882,207096,177985,151386,122493,95767,76628,37275,8755,75302,78771,88747,92326,100025,99506,103431,108474,111698,108982,109811,122336,116851,118993,121272,121353,122811,128027,136299,144863,149024,152685,160158,169536,173966,176637]
["ESA-Consol","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331853,366046,360150,388376,418727,419814,379813,368826,365221,355697,384604,709016,260461,259400,258202,428333,557617,745080,590379,906341,620237,804269,570937,800768,701772,954663,381527,372796,114013,18289,29367,19901,36586,105289,47361,62847,54164,183533,221008,762351,649138]
["ESA-Consol","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619480,582528,586700,572629,583772,580054,578874,504345,523139,550729,550050,486111,478660,457822,432885,2393125,2420134,2337052,2304510,2169725,2146438,2110701,2134006,2138587,2152316,2152142,2136105,1870119,1858459,2190522,2096952,1970886,1939130,1911595,1848821,1836463,1706791,1689444,1677321,1579003,1611164]
["ESA-Consol","PNC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177635,180063,178806,185018,189780,197709,193901,263250,275269,287289,299309,414483,425664,437012,453652,490258,501765,487563,489072,678297,688880,699432,712985,607521,616170,524164,540027,305803,316319,309299,319750,260315,268931,280607,283437,249434,257012,266686,276892,202774,210923]
["ESA-Consol","PNC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118918,172620,188988,143103,52643,252731,250616,171638,85427,230331,334124,314140,167957,220914,380245,366928,308661,281488,262124,360048,317984,293552,326058,327159,348951,345300,498708,680510,343236,297201,327161,214889,100109,171992,165363,225379,384895,369762,345729,435086,473472]
["ESA-Consol","PNC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213003,201462,187147,185162,194027,213080,233741,78615,0,0,0,98917,98917,98917,98917,166437,161290,161237,161290,150283,148233,147981,147562,152778,147203,158914,170783,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA-Consol","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,413868,627619,658796,688801,998606,1030378,1053993,1077484,3662888,3670590,3708305,3768748,3771004,3390868,3017036,2509566,2559093,1179701,1465681,1393568,983851,1062717,923875,769675]
["ESA-Consol","PNC","Outros passivos",119734,137338,144420,168018,156572,175255,194254,125579,136733,141829,109510,101964,178341,181744,185327,188806,202094,205395,1982276,2098709,2411318,366938,508500,513997,531225,485390,494756,466415,422039,512342,510097,508706,352869,341156,338411,343544,541574,520944,531994,625851,755923,785631,824206,823630,693534,520422,542645,519692,509517,442015,474538,434652,409973,443101,483700,481896,518524,552964,748149,574498,761688,814142]
["ESA-Consol","PL","Patrimônio líquido",1125736,1135810,1205892,1167598,1188160,1190808,1249114,1213885,1304275,1372688,1386701,1372273,1457564,1751011,1771191,1825587,1826516,1801379,3023807,2915364,2998860,{"$f":"SUM(Y60:Y70)","v":3263103},{"$f":"SUM(Z60:Z70)","v":3134793},2925330,3318170,3347533,3313761,4814231,4773041,{"$f":"SUM(AG60:AG70)","v":4819232},4866707,4878004,4784522,4288993,4341213,4490532,6047528,6312856,6284978,6174916,6462220,7036880,6911893,7689654,7515669,8371521,9255062,9844475,9531241,{"$f":"SUM(BA60:BA70)","v":10117668},11096258,12940234,12483752,14217278,14892888,14889878,15715696,19281222,{"$f":"SUM(BJ60:BJ70)","v":19525694},{"$f":"SUM(BK60:BK70)","v":20491832},{"$f":"SUM(BL60:BL70)","v":22143222},{"$f":"SUM(BM60:BM70)","v":22829012}]
["ESA-Consol","PL","Capital social",468790,468790,468790,468790,468790,468790,600000,600000,600000,600000,660000,660000,660000,660000,1010000,1010000,1010000,1010000,1010000,1010000,1010000,1010000,1010000,1010000,1260000,1260000,1260000,2795963,2795963,2795963,2795963,2795963,2795963,2795963,2795963,2795963,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363944,4207444,4946375,4946375,5047375,5047375,5047375,5047375,7540743,7540743,7540743,7540743,7540743]
["ESA-Consol","PL","Reservas de Capital",1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,-1016,-25125,-57929,-46076,-105336,6121,9725,2996,-80491,-78835,-55593,-50805,-52747,194729,325477,328431,284598,347523,344289,339733,313399,307828,309274,360791,361009,198111,172304,131045,1338454,971419,989972,993195,992238,711006,666088,688268,1040480,1024657,1027183]
["ESA-Consol","PL","Lucros (Prejuízos) Acumulados",259099,306298,377637,356473,0,38185,97426,61298,0,68413,125544,92527,0,83061,77198,130361,0,75205,135979,68734,0,272457,300707,73847,0,120307,80094,83298,0,119757,179369,200039,0,131040,232204,377809,0,113522,82569,15422,0,573023,472163,1231528,0,819763,1499596,2060753,0,506170,1422042,1351967,0,400034,884293,1092739,0,901961,1407858,1509338,0,775736]
["ESA-Consol","PL","Ajuste de Avaliação Patrimonial",-298,-121,-233,null,0,0,-897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9044,-35894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA-Consol","PL","Ações em Tesouraria",-7178,-8321,-9466,-26829,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,0,0,-65723,-65723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA-Consol","PL","Reservas de Lucros",367316,367316,367316,367316,724624,724624,593412,593414,701984,701984,641984,641984,761029,761029,761029,761029,793812,793812,793812,793812,874812,874812,874812,874812,1024291,1024291,1024291,981616,997959,997959,997959,997959,1286719,1286719,1286719,1286719,2047953,2047953,2047953,2047953,2290754,2332052,2290754,2290754,3263561,3263561,3263561,3263561,5050072,5050072,4206572,4206572,5234702,5045901,5045901,5045901,6248113,6248113,6248113,6248113,8781383,8712443]
["ESA-Consol","PL","Dividendos adicionais propostos",36159,0,0,0,35573,0,0,0,43118,43118,0,0,102416,316141,0,null,100351,0,0,0,130946,130946,0,0,75201,0,0,0,87163,0,0,0,84114,0,0,0,5346,5346,0,0,41298,0,0,0,10756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA-Consol","PL","Outros Resultados Abrangentes",0,0,0,0,0,36,0,0,0,0,0,0,-43681,-46643,-53933,-53933,-55428,-55428,-55582,-55887,-91992,-86827,-91339,-93243,-80039,-80275,-80275,-80275,-205339,-139616,-139616,-139616,-244508,-178785,-178785,-178785,-223572,-223572,-223572,-223572,-345002,-345002,-345002,-345002,-297093,-297093,-297093,-300746,-177428,-177428,-178280,-178280,-132604,-133291,-133291,-133291,-108984,-109387,-109387,-109387,-67285,-66808]
["ESA-Consol","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA-Consol","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,18589,18627,18250,17724,18957,18608,18617,1180425,1139532,1115921,1111586,1117334,1103605,1106517,1123814,1118402,1138965,1091174,1101167,1095759,1104150,941069,309649,255917,261573,659387,680445,685912,686830,763962,768833,790560,835290,866932,912331,1064522,1096213,1096801,1202606,1307435,1275146,1463860,2867287,3055415,2844916,3818186,4033704,3750099,4262545,4863724,4839715]
["ESA-Consol","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA-Consol","PASSIVO","Total do passivo",3573029,3451110,3555269,3539360,3634226,3967159,3991304,4081493,4258403,4331372,4498363,4717495,5081875,5329403,5719832,5271909,5526980,6956632,16519427,17339401,18601642,{"$f":"Y35+Y47+Y59","v":18581297},{"$f":"Z35+Z47+Z59","v":17242869},17352342,18502182,18001448,18974719,20124005,20022820,{"$f":"AG35+AG47+AG59","v":20199098},20215344,21050112,22048356,21944046,23670284,24354920,36418008,35853693,37521992,37958538,39319814,41501917,42058353,43286659,{"$f":"AV35+AV47+AV59","v":45562807},{"$f":"AW35+AW47+AW59","v":44928855},{"$f":"AX35+AX47+AX59","v":48023456},51692657,54768404,{"$f":"BA35+BA47+BA59","v":53389560},58268034,59675773,59670668,61964005,65091337,65288716,68068471,70922198,{"$f":"BJ35+BJ47+BJ59","v":73870578},{"$f":"BK35+BK47+BK59","v":73818475},{"$f":"BL35+BL47+BL59","v":77181653},{"$f":"BM35+BM47+BM59","v":78311361}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y34-Y71","v":0},{"$f":"Z34-Z71","v":0},0,0,0,0,0,0,{"$f":"AG34-AG71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0},{"$f":"AW71-AW34","v":0},{"$f":"AX71-AX34","v":0},0,0,{"$f":"BA71-BA34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BK71-BK34","v":0},{"$f":"BL71-BL34","v":0},{"$f":"BM71-BM34","v":0}]

{"sheet":"BS.ESA","index":40,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa S.A."]
[]
[null,null,"R$ thousand",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,{"$f":"BP.ESA!AG4","v":42825},{"$f":"BP.ESA!AH4","v":42916},{"$f":"BP.ESA!AI4","v":43008},{"$f":"BP.ESA!AJ4","v":43100},{"$f":"BP.ESA!AK4","v":43190},{"$f":"BP.ESA!AL4","v":43281},{"$f":"BP.ESA!AM4","v":43373},{"$f":"BP.ESA!AN4","v":43465},{"$f":"BP.ESA!AO4","v":43555},{"$f":"BP.ESA!AP4","v":43646},{"$f":"BP.ESA!AQ4","v":43738},{"$f":"BP.ESA!AR4","v":43830},{"$f":"BP.ESA!AS4","v":43921},{"$f":"BP.ESA!AT4","v":"30/06/2020"},{"$f":"BP.ESA!AU4","v":44104},{"$f":"BP.ESA!AV4","v":44196},{"$f":"BP.ESA!AW4","v":44286},{"$f":"BP.ESA!AX4","v":44377},{"$f":"BP.ESA!AY4","v":44469},{"$f":"BP.ESA!AZ4","v":44561},{"$f":"BP.ESA!BA4","v":44651},{"$f":"BP.ESA!BB4","v":44742},{"$f":"BP.ESA!BC4","v":44834},{"$f":"BP.ESA!BD4","v":44926},{"$f":"BP.ESA!BE4","v":45016},{"$f":"BP.ESA!BF4","v":45107},{"$f":"BP.ESA!BG4","v":45199},{"$f":"BP.ESA!BH4","v":45291},{"$f":"BP.ESA!BI4","v":45382},{"$f":"BP.ESA!BJ4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,null,"Current Assets",{"$f":"BP.ESA!D6","v":219388},{"$f":"BP.ESA!E6","v":163974},{"$f":"BP.ESA!F6","v":194253},{"$f":"BP.ESA!G6","v":169788},{"$f":"BP.ESA!H6","v":177007},{"$f":"BP.ESA!I6","v":445058},{"$f":"BP.ESA!J6","v":413143},{"$f":"BP.ESA!K6","v":426166},{"$f":"BP.ESA!L6","v":409272},{"$f":"BP.ESA!M6","v":460601},{"$f":"BP.ESA!N6","v":487485},{"$f":"BP.ESA!O6","v":354547},{"$f":"BP.ESA!P6","v":302308},{"$f":"BP.ESA!Q6","v":491770},{"$f":"BP.ESA!R6","v":346765},{"$f":"BP.ESA!S6","v":289028},{"$f":"BP.ESA!T6","v":285348},{"$f":"BP.ESA!U6","v":1609244},{"$f":"BP.ESA!V6","v":238343},{"$f":"BP.ESA!W6","v":1143361},{"$f":"BP.ESA!X6","v":913945},{"$f":"BP.ESA!Y6","v":1487874},{"$f":"BP.ESA!Z6","v":99900},{"$f":"BP.ESA!AA6","v":166452},{"$f":"BP.ESA!AB6","v":540793},{"$f":"BP.ESA!AC6","v":438341},{"$f":"BP.ESA!AD6","v":468599},{"$f":"BP.ESA!AE6","v":1529184},{"$f":"BP.ESA!AF6","v":982021},{"$f":"BP.ESA!AG6","v":855619},{"$f":"BP.ESA!AH6","v":946759},{"$f":"BP.ESA!AI6","v":820196},{"$f":"BP.ESA!AJ6","v":915294},{"$f":"BP.ESA!AK6","v":376668},{"$f":"BP.ESA!AL6","v":1817414},{"$f":"BP.ESA!AM6","v":1658916},{"$f":"BP.ESA!AN6","v":1749707},{"$f":"BP.ESA!AO6","v":546199},{"$f":"BP.ESA!AP6","v":1003176},{"$f":"BP.ESA!AQ6","v":896576},{"$f":"BP.ESA!AR6","v":985232},{"$f":"BP.ESA!AS6","v":1204404},{"$f":"BP.ESA!AT6","v":959520},{"$f":"BP.ESA!AU6","v":671207},{"$f":"BP.ESA!AV6","v":600765},{"$f":"BP.ESA!AW6","v":566998},{"$f":"BP.ESA!AX6","v":1282678},{"$f":"BP.ESA!AY6","v":1270589},{"$f":"BP.ESA!AZ6","v":2045112},{"$f":"BP.ESA!BA6","v":1328303},{"$f":"BP.ESA!BB6","v":2230402},{"$f":"BP.ESA!BC6","v":2268706},{"$f":"BP.ESA!BD6","v":2307102},{"$f":"BP.ESA!BE6","v":1367103},{"$f":"BP.ESA!BF6","v":2441574},{"$f":"BP.ESA!BG6","v":2379673},{"$f":"BP.ESA!BH6","v":2096024},{"$f":"BP.ESA!BI6","v":4342255},{"$f":"BP.ESA!BJ6","v":4478475},{"$f":"BP.ESA!BK6","v":3289556},{"$f":"BP.ESA!BL6","v":1757425},{"$f":"BP.ESA!BM6","v":2241773}]
[null,null,"Cash and cash equivalents",{"$f":"BP.ESA!D7","v":150064},{"$f":"BP.ESA!E7","v":114906},{"$f":"BP.ESA!F7","v":115182},{"$f":"BP.ESA!G7","v":126802},{"$f":"BP.ESA!H7","v":131532},{"$f":"BP.ESA!I7","v":130564},{"$f":"BP.ESA!J7","v":107986},{"$f":"BP.ESA!K7","v":84028},{"$f":"BP.ESA!L7","v":144421},{"$f":"BP.ESA!M7","v":185169},{"$f":"BP.ESA!N7","v":163677},{"$f":"BP.ESA!O7","v":81797},{"$f":"BP.ESA!P7","v":11231},{"$f":"BP.ESA!Q7","v":280037},{"$f":"BP.ESA!R7","v":190540},{"$f":"BP.ESA!S7","v":40097},{"$f":"BP.ESA!T7","v":75107},{"$f":"BP.ESA!U7","v":8392},{"$f":"BP.ESA!V7","v":129774},{"$f":"BP.ESA!W7","v":267997},{"$f":"BP.ESA!X7","v":50249},{"$f":"BP.ESA!Y7","v":792999},{"$f":"BP.ESA!Z7","v":22349},{"$f":"BP.ESA!AA7","v":1094},{"$f":"BP.ESA!AB7","v":222737},{"$f":"BP.ESA!AC7","v":180593},{"$f":"BP.ESA!AD7","v":224715},{"$f":"BP.ESA!AE7","v":234419},{"$f":"BP.ESA!AF7","v":41878},{"$f":"BP.ESA!AG7","v":1267},{"$f":"BP.ESA!AH7","v":1392},{"$f":"BP.ESA!AI7","v":1808},{"$f":"BP.ESA!AJ7","v":134406},{"$f":"BP.ESA!AK7","v":93805},{"$f":"BP.ESA!AL7","v":917705},{"$f":"BP.ESA!AM7","v":635860},{"$f":"BP.ESA!AN7","v":313687},{"$f":"BP.ESA!AO7","v":24327},{"$f":"BP.ESA!AP7","v":15475},{"$f":"BP.ESA!AQ7","v":17236},{"$f":"BP.ESA!AR7","v":68423},{"$f":"BP.ESA!AS7","v":53471},{"$f":"BP.ESA!AT7","v":295037},{"$f":"BP.ESA!AU7","v":70388},{"$f":"BP.ESA!AV7","v":18629},{"$f":"BP.ESA!AW7","v":221049},{"$f":"BP.ESA!AX7","v":196775},{"$f":"BP.ESA!AY7","v":68550},{"$f":"BP.ESA!AZ7","v":17408},{"$f":"BP.ESA!BA7","v":23569},{"$f":"BP.ESA!BB7","v":27350},{"$f":"BP.ESA!BC7","v":19145},{"$f":"BP.ESA!BD7","v":42312},{"$f":"BP.ESA!BE7","v":412152},{"$f":"BP.ESA!BF7","v":68093},{"$f":"BP.ESA!BG7","v":19739},{"$f":"BP.ESA!BH7","v":123789},{"$f":"BP.ESA!BI7","v":123976},{"$f":"BP.ESA!BJ7","v":130603},{"$f":"BP.ESA!BK7","v":137248},{"$f":"BP.ESA!BL7","v":134301},{"$f":"BP.ESA!BM7","v":280300}]
[null,null,"Money market and secured funds",{"$f":"BP.ESA!D8","v":31864},{"$f":"BP.ESA!E8","v":31052},{"$f":"BP.ESA!F8","v":61661},{"$f":"BP.ESA!G8","v":26472},{"$f":"BP.ESA!H8","v":16942},{"$f":"BP.ESA!I8","v":291064},{"$f":"BP.ESA!J8","v":285614},{"$f":"BP.ESA!K8","v":295255},{"$f":"BP.ESA!L8","v":233430},{"$f":"BP.ESA!M8","v":239848},{"$f":"BP.ESA!N8","v":270936},{"$f":"BP.ESA!O8","v":248964},{"$f":"BP.ESA!P8","v":225372},{"$f":"BP.ESA!Q8","v":182707},{"$f":"BP.ESA!R8","v":121087},{"$f":"BP.ESA!S8","v":211825},{"$f":"BP.ESA!T8","v":146083},{"$f":"BP.ESA!U8","v":1562982},{"$f":"BP.ESA!V8","v":46721},{"$f":"BP.ESA!W8","v":81627},{"$f":"BP.ESA!X8","v":6046},{"$f":"BP.ESA!Y8","v":508136},{"$f":"BP.ESA!Z8","v":99},{"$f":"BP.ESA!AA8","v":24952},{"$f":"BP.ESA!AB8","v":51581},{"$f":"BP.ESA!AC8","v":4517},{"$f":"BP.ESA!AD8","v":58901},{"$f":"BP.ESA!AE8","v":1108855},{"$f":"BP.ESA!AF8","v":797525},{"$f":"BP.ESA!AG8","v":717339},{"$f":"BP.ESA!AH8","v":798406},{"$f":"BP.ESA!AI8","v":723092},{"$f":"BP.ESA!AJ8","v":660798},{"$f":"BP.ESA!AK8","v":146934},{"$f":"BP.ESA!AL8","v":607902},{"$f":"BP.ESA!AM8","v":848403},{"$f":"BP.ESA!AN8","v":1182802},{"$f":"BP.ESA!AO8","v":261157},{"$f":"BP.ESA!AP8","v":798330},{"$f":"BP.ESA!AQ8","v":689315},{"$f":"BP.ESA!AR8","v":710030},{"$f":"BP.ESA!AS8","v":712158},{"$f":"BP.ESA!AT8","v":437156},{"$f":"BP.ESA!AU8","v":387606},{"$f":"BP.ESA!AV8","v":315399},{"$f":"BP.ESA!AW8","v":137350},{"$f":"BP.ESA!AX8","v":484903},{"$f":"BP.ESA!AY8","v":1020210},{"$f":"BP.ESA!AZ8","v":1842464},{"$f":"BP.ESA!BA8","v":1090104},{"$f":"BP.ESA!BB8","v":1903692},{"$f":"BP.ESA!BC8","v":2022665},{"$f":"BP.ESA!BD8","v":1903286},{"$f":"BP.ESA!BE8","v":636435},{"$f":"BP.ESA!BF8","v":2036311},{"$f":"BP.ESA!BG8","v":2049256},{"$f":"BP.ESA!BH8","v":1839396},{"$f":"BP.ESA!BI8","v":3497276},{"$f":"BP.ESA!BJ8","v":3435115},{"$f":"BP.ESA!BK8","v":2568798},{"$f":"BP.ESA!BL8","v":1249724},{"$f":"BP.ESA!BM8","v":1645779}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.ESA!D9","v":0},{"$f":"BP.ESA!E9","v":0},{"$f":"BP.ESA!F9","v":0},{"$f":"BP.ESA!G9","v":0},{"$f":"BP.ESA!H9","v":0},{"$f":"BP.ESA!I9","v":0},{"$f":"BP.ESA!J9","v":0},{"$f":"BP.ESA!K9","v":0},{"$f":"BP.ESA!L9","v":0},{"$f":"BP.ESA!M9","v":0},{"$f":"BP.ESA!N9","v":0},{"$f":"BP.ESA!O9","v":0},{"$f":"BP.ESA!P9","v":0},{"$f":"BP.ESA!Q9","v":0},{"$f":"BP.ESA!R9","v":0},{"$f":"BP.ESA!S9","v":0},{"$f":"BP.ESA!T9","v":0},{"$f":"BP.ESA!U9","v":0},{"$f":"BP.ESA!V9","v":0},{"$f":"BP.ESA!W9","v":0},{"$f":"BP.ESA!X9","v":0},{"$f":"BP.ESA!Y9","v":5679},{"$f":"BP.ESA!Z9","v":5165},{"$f":"BP.ESA!AA9","v":5096},{"$f":"BP.ESA!AB9","v":5808},{"$f":"BP.ESA!AC9","v":6889},{"$f":"BP.ESA!AD9","v":8452},{"$f":"BP.ESA!AE9","v":6556},{"$f":"BP.ESA!AF9","v":5989},{"$f":"BP.ESA!AG9","v":3699},{"$f":"BP.ESA!AH9","v":27326},{"$f":"BP.ESA!AI9","v":38443},{"$f":"BP.ESA!AJ9","v":34280},{"$f":"BP.ESA!AK9","v":52928},{"$f":"BP.ESA!AL9","v":64817},{"$f":"BP.ESA!AM9","v":39940},{"$f":"BP.ESA!AN9","v":34842},{"$f":"BP.ESA!AO9","v":32860},{"$f":"BP.ESA!AP9","v":47368},{"$f":"BP.ESA!AQ9","v":39097},{"$f":"BP.ESA!AR9","v":40640},{"$f":"BP.ESA!AS9","v":24007},{"$f":"BP.ESA!AT9","v":43470},{"$f":"BP.ESA!AU9","v":23560},{"$f":"BP.ESA!AV9","v":25582},{"$f":"BP.ESA!AW9","v":26996},{"$f":"BP.ESA!AX9","v":37212},{"$f":"BP.ESA!AY9","v":36710},{"$f":"BP.ESA!AZ9","v":32681},{"$f":"BP.ESA!BA9","v":39575},{"$f":"BP.ESA!BB9","v":53095},{"$f":"BP.ESA!BC9","v":55736},{"$f":"BP.ESA!BD9","v":70857},{"$f":"BP.ESA!BE9","v":71096},{"$f":"BP.ESA!BF9","v":83600},{"$f":"BP.ESA!BG9","v":82947},{"$f":"BP.ESA!BH9","v":85658},{"$f":"BP.ESA!BI9","v":66996},{"$f":"BP.ESA!BJ9","v":70232},{"$f":"BP.ESA!BK9","v":76414},{"$f":"BP.ESA!BL9","v":79213},{"$f":"BP.ESA!BM9","v":70812}]
[null,null,"Credit receivables",{"$f":"BP.ESA!D10","v":0},{"$f":"BP.ESA!E10","v":0},{"$f":"BP.ESA!F10","v":0},{"$f":"BP.ESA!G10","v":0},{"$f":"BP.ESA!H10","v":0},{"$f":"BP.ESA!I10","v":0},{"$f":"BP.ESA!J10","v":0},{"$f":"BP.ESA!K10","v":0},{"$f":"BP.ESA!L10","v":0},{"$f":"BP.ESA!M10","v":0},{"$f":"BP.ESA!N10","v":0},{"$f":"BP.ESA!O10","v":0},{"$f":"BP.ESA!P10","v":0},{"$f":"BP.ESA!Q10","v":0},{"$f":"BP.ESA!R10","v":0},{"$f":"BP.ESA!S10","v":0},{"$f":"BP.ESA!T10","v":0},{"$f":"BP.ESA!U10","v":0},{"$f":"BP.ESA!V10","v":0},{"$f":"BP.ESA!W10","v":0},{"$f":"BP.ESA!X10","v":0},{"$f":"BP.ESA!Y10","v":0},{"$f":"BP.ESA!Z10","v":0},{"$f":"BP.ESA!AA10","v":0},{"$f":"BP.ESA!AB10","v":0},{"$f":"BP.ESA!AC10","v":0},{"$f":"BP.ESA!AD10","v":0},{"$f":"BP.ESA!AE10","v":0},{"$f":"BP.ESA!AF10","v":0},{"$f":"BP.ESA!AG10","v":0},{"$f":"BP.ESA!AH10","v":0},{"$f":"BP.ESA!AI10","v":1167},{"$f":"BP.ESA!AJ10","v":1167},{"$f":"BP.ESA!AK10","v":1167},{"$f":"BP.ESA!AL10","v":678},{"$f":"BP.ESA!AM10","v":574},{"$f":"BP.ESA!AN10","v":144},{"$f":"BP.ESA!AO10","v":0},{"$f":"BP.ESA!AP10","v":134},{"$f":"BP.ESA!AQ10","v":109},{"$f":"BP.ESA!AR10","v":76},{"$f":"BP.ESA!AS10","v":38},{"$f":"BP.ESA!AT10","v":25},{"$f":"BP.ESA!AU10","v":25},{"$f":"BP.ESA!AV10","v":25},{"$f":"BP.ESA!AW10","v":25},{"$f":"BP.ESA!AX10","v":25},{"$f":"BP.ESA!AY10","v":25},{"$f":"BP.ESA!AZ10","v":25},{"$f":"BP.ESA!BA10","v":25},{"$f":"BP.ESA!BB10","v":25},{"$f":"BP.ESA!BC10","v":25},{"$f":"BP.ESA!BD10","v":25},{"$f":"BP.ESA!BE10","v":25},{"$f":"BP.ESA!BF10","v":25},{"$f":"BP.ESA!BG10","v":25},{"$f":"BP.ESA!BH10","v":25},{"$f":"BP.ESA!BI10","v":25},{"$f":"BP.ESA!BJ10","v":25},{"$f":"BP.ESA!BK10","v":25},{"$f":"BP.ESA!BL10","v":25},{"$f":"BP.ESA!BM10","v":25}]
[null,null,"Inventory",{"$f":"BP.ESA!D11","v":0},{"$f":"BP.ESA!E11","v":0},{"$f":"BP.ESA!F11","v":0},{"$f":"BP.ESA!G11","v":0},{"$f":"BP.ESA!H11","v":0},{"$f":"BP.ESA!I11","v":0},{"$f":"BP.ESA!J11","v":0},{"$f":"BP.ESA!K11","v":0},{"$f":"BP.ESA!L11","v":0},{"$f":"BP.ESA!M11","v":0},{"$f":"BP.ESA!N11","v":0},{"$f":"BP.ESA!O11","v":0},{"$f":"BP.ESA!P11","v":0},{"$f":"BP.ESA!Q11","v":0},{"$f":"BP.ESA!R11","v":0},{"$f":"BP.ESA!S11","v":0},{"$f":"BP.ESA!T11","v":0},{"$f":"BP.ESA!U11","v":0},{"$f":"BP.ESA!V11","v":0},{"$f":"BP.ESA!W11","v":0},{"$f":"BP.ESA!X11","v":0},{"$f":"BP.ESA!Y11","v":52},{"$f":"BP.ESA!Z11","v":66},{"$f":"BP.ESA!AA11","v":67},{"$f":"BP.ESA!AB11","v":64},{"$f":"BP.ESA!AC11","v":0},{"$f":"BP.ESA!AD11","v":59},{"$f":"BP.ESA!AE11","v":52},{"$f":"BP.ESA!AF11","v":59},{"$f":"BP.ESA!AG11","v":63},{"$f":"BP.ESA!AH11","v":63},{"$f":"BP.ESA!AI11","v":86},{"$f":"BP.ESA!AJ11","v":94},{"$f":"BP.ESA!AK11","v":119},{"$f":"BP.ESA!AL11","v":128},{"$f":"BP.ESA!AM11","v":123},{"$f":"BP.ESA!AN11","v":104},{"$f":"BP.ESA!AO11","v":86},{"$f":"BP.ESA!AP11","v":83},{"$f":"BP.ESA!AQ11","v":90},{"$f":"BP.ESA!AR11","v":183},{"$f":"BP.ESA!AS11","v":214},{"$f":"BP.ESA!AT11","v":293},{"$f":"BP.ESA!AU11","v":298},{"$f":"BP.ESA!AV11","v":286},{"$f":"BP.ESA!AW11","v":282},{"$f":"BP.ESA!AX11","v":291},{"$f":"BP.ESA!AY11","v":280},{"$f":"BP.ESA!AZ11","v":270},{"$f":"BP.ESA!BA11","v":261},{"$f":"BP.ESA!BB11","v":287},{"$f":"BP.ESA!BC11","v":270},{"$f":"BP.ESA!BD11","v":264},{"$f":"BP.ESA!BE11","v":286},{"$f":"BP.ESA!BF11","v":274},{"$f":"BP.ESA!BG11","v":269},{"$f":"BP.ESA!BH11","v":263},{"$f":"BP.ESA!BI11","v":253},{"$f":"BP.ESA!BJ11","v":246},{"$f":"BP.ESA!BK11","v":246},{"$f":"BP.ESA!BL11","v":240},{"$f":"BP.ESA!BM11","v":237}]
[null,null,"Recoverable taxes",{"$f":"BP.ESA!D12","v":0},{"$f":"BP.ESA!E12","v":0},{"$f":"BP.ESA!F12","v":0},{"$f":"BP.ESA!G12","v":0},{"$f":"BP.ESA!H12","v":0},{"$f":"BP.ESA!I12","v":0},{"$f":"BP.ESA!J12","v":0},{"$f":"BP.ESA!K12","v":0},{"$f":"BP.ESA!L12","v":0},{"$f":"BP.ESA!M12","v":0},{"$f":"BP.ESA!N12","v":0},{"$f":"BP.ESA!O12","v":0},{"$f":"BP.ESA!P12","v":0},{"$f":"BP.ESA!Q12","v":0},{"$f":"BP.ESA!R12","v":0},{"$f":"BP.ESA!S12","v":0},{"$f":"BP.ESA!T12","v":0},{"$f":"BP.ESA!U12","v":0},{"$f":"BP.ESA!V12","v":0},{"$f":"BP.ESA!W12","v":0},{"$f":"BP.ESA!X12","v":0},{"$f":"BP.ESA!Y12","v":10228},{"$f":"BP.ESA!Z12","v":8347},{"$f":"BP.ESA!AA12","v":10574},{"$f":"BP.ESA!AB12","v":19193},{"$f":"BP.ESA!AC12","v":22511},{"$f":"BP.ESA!AD12","v":41794},{"$f":"BP.ESA!AE12","v":43457},{"$f":"BP.ESA!AF12","v":32477},{"$f":"BP.ESA!AG12","v":34383},{"$f":"BP.ESA!AH12","v":48329},{"$f":"BP.ESA!AI12","v":34136},{"$f":"BP.ESA!AJ12","v":29502},{"$f":"BP.ESA!AK12","v":38815},{"$f":"BP.ESA!AL12","v":44569},{"$f":"BP.ESA!AM12","v":50979},{"$f":"BP.ESA!AN12","v":88855},{"$f":"BP.ESA!AO12","v":80710},{"$f":"BP.ESA!AP12","v":90985},{"$f":"BP.ESA!AQ12","v":85718},{"$f":"BP.ESA!AR12","v":99837},{"$f":"BP.ESA!AS12","v":98437},{"$f":"BP.ESA!AT12","v":69585},{"$f":"BP.ESA!AU12","v":61104},{"$f":"BP.ESA!AV12","v":58370},{"$f":"BP.ESA!AW12","v":32118},{"$f":"BP.ESA!AX12","v":71358},{"$f":"BP.ESA!AY12","v":76752},{"$f":"BP.ESA!AZ12","v":54450},{"$f":"BP.ESA!BA12","v":87389},{"$f":"BP.ESA!BB12","v":167431},{"$f":"BP.ESA!BC12","v":113580},{"$f":"BP.ESA!BD12","v":171668},{"$f":"BP.ESA!BE12","v":131049},{"$f":"BP.ESA!BF12","v":147914},{"$f":"BP.ESA!BG12","v":124452},{"$f":"BP.ESA!BH12","v":21480},{"$f":"BP.ESA!BI12","v":91449},{"$f":"BP.ESA!BJ12","v":138202},{"$f":"BP.ESA!BK12","v":177967},{"$f":"BP.ESA!BL12","v":84829},{"$f":"BP.ESA!BM12","v":98849}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESA!D13","v":0},{"$f":"BP.ESA!E13","v":0},{"$f":"BP.ESA!F13","v":0},{"$f":"BP.ESA!G13","v":0},{"$f":"BP.ESA!H13","v":0},{"$f":"BP.ESA!I13","v":0},{"$f":"BP.ESA!J13","v":0},{"$f":"BP.ESA!K13","v":0},{"$f":"BP.ESA!L13","v":0},{"$f":"BP.ESA!M13","v":0},{"$f":"BP.ESA!N13","v":0},{"$f":"BP.ESA!O13","v":0},{"$f":"BP.ESA!P13","v":0},{"$f":"BP.ESA!Q13","v":0},{"$f":"BP.ESA!R13","v":0},{"$f":"BP.ESA!S13","v":0},{"$f":"BP.ESA!T13","v":0},{"$f":"BP.ESA!U13","v":0},{"$f":"BP.ESA!V13","v":0},{"$f":"BP.ESA!W13","v":0},{"$f":"BP.ESA!X13","v":0},{"$f":"BP.ESA!Y13","v":77620},{"$f":"BP.ESA!Z13","v":53110},{"$f":"BP.ESA!AA13","v":0},{"$f":"BP.ESA!AB13","v":65793},{"$f":"BP.ESA!AC13","v":39473},{"$f":"BP.ESA!AD13","v":2842},{"$f":"BP.ESA!AE13","v":1296},{"$f":"BP.ESA!AF13","v":0},{"$f":"BP.ESA!AG13","v":208},{"$f":"BP.ESA!AH13","v":1163},{"$f":"BP.ESA!AI13","v":3264},{"$f":"BP.ESA!AJ13","v":3457},{"$f":"BP.ESA!AK13","v":0},{"$f":"BP.ESA!AL13","v":0},{"$f":"BP.ESA!AM13","v":4995},{"$f":"BP.ESA!AN13","v":2286},{"$f":"BP.ESA!AO13","v":2741},{"$f":"BP.ESA!AP13","v":6936},{"$f":"BP.ESA!AQ13","v":20007},{"$f":"BP.ESA!AR13","v":15756},{"$f":"BP.ESA!AS13","v":66159},{"$f":"BP.ESA!AT13","v":78959},{"$f":"BP.ESA!AU13","v":86740},{"$f":"BP.ESA!AV13","v":64986},{"$f":"BP.ESA!AW13","v":83179},{"$f":"BP.ESA!AX13","v":0},{"$f":"BP.ESA!AY13","v":0},{"$f":"BP.ESA!AZ13","v":0},{"$f":"BP.ESA!BA13","v":0},{"$f":"BP.ESA!BB13","v":0},{"$f":"BP.ESA!BC13","v":0},{"$f":"BP.ESA!BD13","v":0},{"$f":"BP.ESA!BE13","v":0},{"$f":"BP.ESA!BF13","v":0},{"$f":"BP.ESA!BG13","v":0},{"$f":"BP.ESA!BH13","v":420},{"$f":"BP.ESA!BI13","v":899},{"$f":"BP.ESA!BJ13","v":43029},{"$f":"BP.ESA!BK13","v":18735},{"$f":"BP.ESA!BL13","v":37173},{"$f":"BP.ESA!BM13","v":22753}]
[null,null,"Financial sector assets",{"$f":"BP.ESA!D14","v":0},{"$f":"BP.ESA!E14","v":0},{"$f":"BP.ESA!F14","v":0},{"$f":"BP.ESA!G14","v":0},{"$f":"BP.ESA!H14","v":0},{"$f":"BP.ESA!I14","v":0},{"$f":"BP.ESA!J14","v":0},{"$f":"BP.ESA!K14","v":0},{"$f":"BP.ESA!L14","v":0},{"$f":"BP.ESA!M14","v":0},{"$f":"BP.ESA!N14","v":0},{"$f":"BP.ESA!O14","v":0},{"$f":"BP.ESA!P14","v":0},{"$f":"BP.ESA!Q14","v":0},{"$f":"BP.ESA!R14","v":0},{"$f":"BP.ESA!S14","v":0},{"$f":"BP.ESA!T14","v":0},{"$f":"BP.ESA!U14","v":0},{"$f":"BP.ESA!V14","v":0},{"$f":"BP.ESA!W14","v":0},{"$f":"BP.ESA!X14","v":0},{"$f":"BP.ESA!Y14","v":0},{"$f":"BP.ESA!Z14","v":0},{"$f":"BP.ESA!AA14","v":0},{"$f":"BP.ESA!AB14","v":0},{"$f":"BP.ESA!AC14","v":0},{"$f":"BP.ESA!AD14","v":0},{"$f":"BP.ESA!AE14","v":0},{"$f":"BP.ESA!AF14","v":0},{"$f":"BP.ESA!AG14","v":0},{"$f":"BP.ESA!AH14","v":0},{"$f":"BP.ESA!AI14","v":0},{"$f":"BP.ESA!AJ14","v":0},{"$f":"BP.ESA!AK14","v":0},{"$f":"BP.ESA!AL14","v":0},{"$f":"BP.ESA!AM14","v":0},{"$f":"BP.ESA!AN14","v":0},{"$f":"BP.ESA!AO14","v":0},{"$f":"BP.ESA!AP14","v":0},{"$f":"BP.ESA!AQ14","v":0},{"$f":"BP.ESA!AR14","v":0},{"$f":"BP.ESA!AS14","v":0},{"$f":"BP.ESA!AT14","v":0},{"$f":"BP.ESA!AU14","v":0},{"$f":"BP.ESA!AV14","v":0},{"$f":"BP.ESA!AW14","v":0},{"$f":"BP.ESA!AX14","v":0},{"$f":"BP.ESA!AY14","v":0},{"$f":"BP.ESA!AZ14","v":0},{"$f":"BP.ESA!BA14","v":0},{"$f":"BP.ESA!BB14","v":0},{"$f":"BP.ESA!BC14","v":0},{"$f":"BP.ESA!BD14","v":0},{"$f":"BP.ESA!BE14","v":0},{"$f":"BP.ESA!BF14","v":0},{"$f":"BP.ESA!BG14","v":0},{"$f":"BP.ESA!BH14","v":0},{"$f":"BP.ESA!BI14","v":0},{"$f":"BP.ESA!BJ14","v":0},{"$f":"BP.ESA!BK14","v":0},{"$f":"BP.ESA!BL14","v":0},{"$f":"BP.ESA!BM14","v":0}]
[null,null,"Concession financial asset",{"$f":"BP.ESA!D15","v":0},{"$f":"BP.ESA!E15","v":0},{"$f":"BP.ESA!F15","v":0},{"$f":"BP.ESA!G15","v":0},{"$f":"BP.ESA!H15","v":0},{"$f":"BP.ESA!I15","v":0},{"$f":"BP.ESA!J15","v":0},{"$f":"BP.ESA!K15","v":0},{"$f":"BP.ESA!L15","v":0},{"$f":"BP.ESA!M15","v":0},{"$f":"BP.ESA!N15","v":0},{"$f":"BP.ESA!O15","v":0},{"$f":"BP.ESA!P15","v":0},{"$f":"BP.ESA!Q15","v":0},{"$f":"BP.ESA!R15","v":0},{"$f":"BP.ESA!S15","v":0},{"$f":"BP.ESA!T15","v":0},{"$f":"BP.ESA!U15","v":0},{"$f":"BP.ESA!V15","v":0},{"$f":"BP.ESA!W15","v":0},{"$f":"BP.ESA!X15","v":0},{"$f":"BP.ESA!Y15","v":0},{"$f":"BP.ESA!Z15","v":0},{"$f":"BP.ESA!AA15","v":0},{"$f":"BP.ESA!AB15","v":0},{"$f":"BP.ESA!AC15","v":0},{"$f":"BP.ESA!AD15","v":0},{"$f":"BP.ESA!AE15","v":0},{"$f":"BP.ESA!AF15","v":0}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.ESA!D16","v":37460},{"$f":"BP.ESA!E16","v":18016},{"$f":"BP.ESA!F16","v":17410},{"$f":"BP.ESA!G16","v":16514},{"$f":"BP.ESA!H16","v":28533},{"$f":"BP.ESA!I16","v":23430},{"$f":"BP.ESA!J16","v":19543},{"$f":"BP.ESA!K16","v":46883},{"$f":"BP.ESA!L16","v":31421},{"$f":"BP.ESA!M16","v":35584},{"$f":"BP.ESA!N16","v":52872},{"$f":"BP.ESA!O16","v":23786},{"$f":"BP.ESA!P16","v":65705},{"$f":"BP.ESA!Q16","v":29026},{"$f":"BP.ESA!R16","v":35138},{"$f":"BP.ESA!S16","v":37106},{"$f":"BP.ESA!T16","v":64158},{"$f":"BP.ESA!U16","v":37870},{"$f":"BP.ESA!V16","v":61848},{"$f":"BP.ESA!W16","v":793737},{"$f":"BP.ESA!X16","v":857650},{"$f":"BP.ESA!Y16","v":93160},{"$f":"BP.ESA!Z16","v":10764},{"$f":"BP.ESA!AA16","v":124669},{"$f":"BP.ESA!AB16","v":175617},{"$f":"BP.ESA!AC16","v":184358},{"$f":"BP.ESA!AD16","v":131836},{"$f":"BP.ESA!AE16","v":134549},{"$f":"BP.ESA!AF16","v":104093},{"$f":"BP.ESA!AG16","v":98660},{"$f":"BP.ESA!AH16","v":70080},{"$f":"BP.ESA!AI16","v":18200},{"$f":"BP.ESA!AJ16","v":51590},{"$f":"BP.ESA!AK16","v":42900},{"$f":"BP.ESA!AL16","v":181615},{"$f":"BP.ESA!AM16","v":78042},{"$f":"BP.ESA!AN16","v":126987},{"$f":"BP.ESA!AO16","v":144318},{"$f":"BP.ESA!AP16","v":43865},{"$f":"BP.ESA!AQ16","v":45004},{"$f":"BP.ESA!AR16","v":50287},{"$f":"BP.ESA!AS16","v":249920},{"$f":"BP.ESA!AT16","v":34995},{"$f":"BP.ESA!AU16","v":41486},{"$f":"BP.ESA!AV16","v":117488},{"$f":"BP.ESA!AW16","v":65999},{"$f":"BP.ESA!AX16","v":492114},{"$f":"BP.ESA!AY16","v":68062},{"$f":"BP.ESA!AZ16","v":97814},{"$f":"BP.ESA!BA16","v":87380},{"$f":"BP.ESA!BB16","v":78522},{"$f":"BP.ESA!BC16","v":57285},{"$f":"BP.ESA!BD16","v":118690},{"$f":"BP.ESA!BE16","v":116060},{"$f":"BP.ESA!BF16","v":105357},{"$f":"BP.ESA!BG16","v":102985},{"$f":"BP.ESA!BH16","v":24993},{"$f":"BP.ESA!BI16","v":561381},{"$f":"BP.ESA!BJ16","v":661023},{"$f":"BP.ESA!BK16","v":310123},{"$f":"BP.ESA!BL16","v":171920},{"$f":"BP.ESA!BM16","v":123018}]
[null,null,"Non-Current Assets",{"$f":"BP.ESA!D17","v":1421482},{"$f":"BP.ESA!E17","v":1429653},{"$f":"BP.ESA!F17","v":1470927},{"$f":"BP.ESA!G17","v":1462614},{"$f":"BP.ESA!H17","v":1481171},{"$f":"BP.ESA!I17","v":1556860},{"$f":"BP.ESA!J17","v":1630048},{"$f":"BP.ESA!K17","v":1651324},{"$f":"BP.ESA!L17","v":1735796},{"$f":"BP.ESA!M17","v":1768286},{"$f":"BP.ESA!N17","v":1905093},{"$f":"BP.ESA!O17","v":2004383},{"$f":"BP.ESA!P17","v":2124803},{"$f":"BP.ESA!Q17","v":2200121},{"$f":"BP.ESA!R17","v":2121538},{"$f":"BP.ESA!S17","v":2180664},{"$f":"BP.ESA!T17","v":2211891},{"$f":"BP.ESA!U17","v":2338795},{"$f":"BP.ESA!V17","v":4180573},{"$f":"BP.ESA!W17","v":3602295},{"$f":"BP.ESA!X17","v":3992202},{"$f":"BP.ESA!Y17","v":3774683},{"$f":"BP.ESA!Z17","v":3874328},{"$f":"BP.ESA!AA17","v":3826297},{"$f":"BP.ESA!AB17","v":3967138},{"$f":"BP.ESA!AC17","v":4065404},{"$f":"BP.ESA!AD17","v":4126284},{"$f":"BP.ESA!AE17","v":4312428},{"$f":"BP.ESA!AF17","v":4790364},{"$f":"BP.ESA!AG17","v":4963759},{"$f":"BP.ESA!AH17","v":4963726},{"$f":"BP.ESA!AI17","v":5427045},{"$f":"BP.ESA!AJ17","v":6234625},{"$f":"BP.ESA!AK17","v":6950587},{"$f":"BP.ESA!AL17","v":6704592},{"$f":"BP.ESA!AM17","v":6909840},{"$f":"BP.ESA!AN17","v":8814589},{"$f":"BP.ESA!AO17","v":10116404},{"$f":"BP.ESA!AP17","v":10223820},{"$f":"BP.ESA!AQ17","v":10274683},{"$f":"BP.ESA!AR17","v":10786912},{"$f":"BP.ESA!AS17","v":10815673},{"$f":"BP.ESA!AT17","v":11319267},{"$f":"BP.ESA!AU17","v":11926564},{"$f":"BP.ESA!AV17","v":13154996},{"$f":"BP.ESA!AW17","v":13725664},{"$f":"BP.ESA!AX17","v":13790785},{"$f":"BP.ESA!AY17","v":14726099},{"$f":"BP.ESA!AZ17","v":16107508},{"$f":"BP.ESA!BA17","v":16379575},{"$f":"BP.ESA!BB17","v":16074541},{"$f":"BP.ESA!BC17","v":16555237},{"$f":"BP.ESA!BD17","v":16434097},{"$f":"BP.ESA!BE17","v":17652993},{"$f":"BP.ESA!BF17","v":18652272},{"$f":"BP.ESA!BG17","v":19052955},{"$f":"BP.ESA!BH17","v":21452961},{"$f":"BP.ESA!BI17","v":22355886},{"$f":"BP.ESA!BJ17","v":23763179},{"$f":"BP.ESA!BK17","v":24157137},{"$f":"BP.ESA!BL17","v":28317529},{"$f":"BP.ESA!BM17","v":28903439}]
[null,null,"Long Term",{"$f":"BP.ESA!D18","v":49330},{"$f":"BP.ESA!E18","v":33308},{"$f":"BP.ESA!F18","v":35692},{"$f":"BP.ESA!G18","v":43091},{"$f":"BP.ESA!H18","v":59502},{"$f":"BP.ESA!I18","v":70446},{"$f":"BP.ESA!J18","v":73245},{"$f":"BP.ESA!K18","v":109459},{"$f":"BP.ESA!L18","v":133988},{"$f":"BP.ESA!M18","v":104463},{"$f":"BP.ESA!N18","v":132737},{"$f":"BP.ESA!O18","v":118028},{"$f":"BP.ESA!P18","v":157309},{"$f":"BP.ESA!Q18","v":125656},{"$f":"BP.ESA!R18","v":121206},{"$f":"BP.ESA!S18","v":122697},{"$f":"BP.ESA!T18","v":98330},{"$f":"BP.ESA!U18","v":82476},{"$f":"BP.ESA!V18","v":718383},{"$f":"BP.ESA!W18","v":758874},{"$f":"BP.ESA!X18","v":1044344},{"$f":"BP.ESA!Y18","v":816839},{"$f":"BP.ESA!Z18","v":798373},{"$f":"BP.ESA!AA18","v":797514},{"$f":"BP.ESA!AB18","v":757710},{"$f":"BP.ESA!AC18","v":793687},{"$f":"BP.ESA!AD18","v":860831},{"$f":"BP.ESA!AE18","v":863825},{"$f":"BP.ESA!AF18","v":736364},{"$f":"BP.ESA!AG18","v":755863},{"$f":"BP.ESA!AH18","v":773007},{"$f":"BP.ESA!AI18","v":1289158},{"$f":"BP.ESA!AJ18","v":1970021},{"$f":"BP.ESA!AK18","v":1945371},{"$f":"BP.ESA!AL18","v":1723192},{"$f":"BP.ESA!AM18","v":1722708},{"$f":"BP.ESA!AN18","v":1654331},{"$f":"BP.ESA!AO18","v":1572945},{"$f":"BP.ESA!AP18","v":2238490},{"$f":"BP.ESA!AQ18","v":2276645},{"$f":"BP.ESA!AR18","v":2562022},{"$f":"BP.ESA!AS18","v":2671302},{"$f":"BP.ESA!AT18","v":2967503},{"$f":"BP.ESA!AU18","v":3111495},{"$f":"BP.ESA!AV18","v":3850707},{"$f":"BP.ESA!AW18","v":4443624},{"$f":"BP.ESA!AX18","v":4518694},{"$f":"BP.ESA!AY18","v":5002890},{"$f":"BP.ESA!AZ18","v":6083658},{"$f":"BP.ESA!BA18","v":4923898},{"$f":"BP.ESA!BB18","v":4613608},{"$f":"BP.ESA!BC18","v":4742195},{"$f":"BP.ESA!BD18","v":5210772},{"$f":"BP.ESA!BE18","v":5850163},{"$f":"BP.ESA!BF18","v":3822522},{"$f":"BP.ESA!BG18","v":3764812},{"$f":"BP.ESA!BH18","v":5615657},{"$f":"BP.ESA!BI18","v":5502105},{"$f":"BP.ESA!BJ18","v":6531471},{"$f":"BP.ESA!BK18","v":6589175},{"$f":"BP.ESA!BL18","v":8135783},{"$f":"BP.ESA!BM18","v":8365806}]
[null,null,"  Related-party credits",{"$f":"BP.ESA!D19","v":16586},{"$f":"BP.ESA!E19","v":1595},{"$f":"BP.ESA!F19","v":2742},{"$f":"BP.ESA!G19","v":6707},{"$f":"BP.ESA!H19","v":21374},{"$f":"BP.ESA!I19","v":31366},{"$f":"BP.ESA!J19","v":35468},{"$f":"BP.ESA!K19","v":35349},{"$f":"BP.ESA!L19","v":42864},{"$f":"BP.ESA!M19","v":44353},{"$f":"BP.ESA!N19","v":47640},{"$f":"BP.ESA!O19","v":48542},{"$f":"BP.ESA!P19","v":58276},{"$f":"BP.ESA!Q19","v":33859},{"$f":"BP.ESA!R19","v":32536},{"$f":"BP.ESA!S19","v":38764},{"$f":"BP.ESA!T19","v":28784},{"$f":"BP.ESA!U19","v":25564},{"$f":"BP.ESA!V19","v":654827},{"$f":"BP.ESA!W19","v":667056},{"$f":"BP.ESA!X19","v":760728},{"$f":"BP.ESA!Y19","v":735359},{"$f":"BP.ESA!Z19","v":697622},{"$f":"BP.ESA!AA19","v":691900},{"$f":"BP.ESA!AB19","v":717411},{"$f":"BP.ESA!AC19","v":751842},{"$f":"BP.ESA!AD19","v":767170},{"$f":"BP.ESA!AE19","v":780467},{"$f":"BP.ESA!AF19","v":710946},{"$f":"BP.ESA!AG19","v":734852},{"$f":"BP.ESA!AH19","v":763791},{"$f":"BP.ESA!AI19","v":794669},{"$f":"BP.ESA!AJ19","v":417515},{"$f":"BP.ESA!AK19","v":394544},{"$f":"BP.ESA!AL19","v":149351},{"$f":"BP.ESA!AM19","v":132845},{"$f":"BP.ESA!AN19","v":186396},{"$f":"BP.ESA!AO19","v":0},{"$f":"BP.ESA!AP19","v":362601},{"$f":"BP.ESA!AQ19","v":377061},{"$f":"BP.ESA!AR19","v":668380},{"$f":"BP.ESA!AS19","v":702918},{"$f":"BP.ESA!AT19","v":1018097},{"$f":"BP.ESA!AU19","v":1145599},{"$f":"BP.ESA!AV19","v":1277925},{"$f":"BP.ESA!AW19","v":1535785},{"$f":"BP.ESA!AX19","v":1563125},{"$f":"BP.ESA!AY19","v":1976358},{"$f":"BP.ESA!AZ19","v":2432573},{"$f":"BP.ESA!BA19","v":1317595},{"$f":"BP.ESA!BB19","v":1519684},{"$f":"BP.ESA!BC19","v":1591751},{"$f":"BP.ESA!BD19","v":2297546},{"$f":"BP.ESA!BE19","v":2843562},{"$f":"BP.ESA!BF19","v":884657},{"$f":"BP.ESA!BG19","v":672321},{"$f":"BP.ESA!BH19","v":1052436},{"$f":"BP.ESA!BI19","v":928425},{"$f":"BP.ESA!BJ19","v":414679},{"$f":"BP.ESA!BK19","v":362970},{"$f":"BP.ESA!BL19","v":370497},{"$f":"BP.ESA!BM19","v":336326}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.ESA!D20","v":0},{"$f":"BP.ESA!E20","v":0},{"$f":"BP.ESA!F20","v":0},{"$f":"BP.ESA!G20","v":0},{"$f":"BP.ESA!H20","v":0},{"$f":"BP.ESA!I20","v":0},{"$f":"BP.ESA!J20","v":0},{"$f":"BP.ESA!K20","v":0},{"$f":"BP.ESA!L20","v":0},{"$f":"BP.ESA!M20","v":0},{"$f":"BP.ESA!N20","v":0},{"$f":"BP.ESA!O20","v":0},{"$f":"BP.ESA!P20","v":0},{"$f":"BP.ESA!Q20","v":0},{"$f":"BP.ESA!R20","v":0},{"$f":"BP.ESA!S20","v":0},{"$f":"BP.ESA!T20","v":0},{"$f":"BP.ESA!U20","v":0},{"$f":"BP.ESA!V20","v":0},{"$f":"BP.ESA!W20","v":0},{"$f":"BP.ESA!X20","v":0},{"$f":"BP.ESA!Y20","v":0},{"$f":"BP.ESA!Z20","v":0},{"$f":"BP.ESA!AA20","v":0},{"$f":"BP.ESA!AB20","v":0},{"$f":"BP.ESA!AC20","v":0},{"$f":"BP.ESA!AD20","v":0},{"$f":"BP.ESA!AE20","v":0},{"$f":"BP.ESA!AF20","v":0},{"$f":"BP.ESA!AG20","v":0},{"$f":"BP.ESA!AH20","v":0},{"$f":"BP.ESA!AI20","v":0},{"$f":"BP.ESA!AJ20","v":0},{"$f":"BP.ESA!AK20","v":0},{"$f":"BP.ESA!AL20","v":0},{"$f":"BP.ESA!AM20","v":0},{"$f":"BP.ESA!AN20","v":0},{"$f":"BP.ESA!AO20","v":0},{"$f":"BP.ESA!AP20","v":0},{"$f":"BP.ESA!AQ20","v":0},{"$f":"BP.ESA!AR20","v":0},{"$f":"BP.ESA!AS20","v":0},{"$f":"BP.ESA!AT20","v":0},{"$f":"BP.ESA!AU20","v":0},{"$f":"BP.ESA!AV20","v":0},{"$f":"BP.ESA!AW20","v":0},{"$f":"BP.ESA!AX20","v":0},{"$f":"BP.ESA!AY20","v":0},{"$f":"BP.ESA!AZ20","v":0},{"$f":"BP.ESA!BA20","v":0},{"$f":"BP.ESA!BB20","v":0},{"$f":"BP.ESA!BC20","v":0},{"$f":"BP.ESA!BD20","v":0},{"$f":"BP.ESA!BE20","v":0},{"$f":"BP.ESA!BF20","v":0},{"$f":"BP.ESA!BG20","v":0},{"$f":"BP.ESA!BH20","v":0},{"$f":"BP.ESA!BI20","v":"-"},{"$f":"BP.ESA!BJ20","v":0},{"$f":"BP.ESA!BK20","v":0},{"$f":"BP.ESA!BL20","v":0},{"$f":"BP.ESA!BM20","v":0}]
[null,null,"Money market and secured funds",{"$f":"BP.ESA!D21","v":0},{"$f":"BP.ESA!E21","v":0},{"$f":"BP.ESA!F21","v":0},{"$f":"BP.ESA!G21","v":0},{"$f":"BP.ESA!H21","v":0},{"$f":"BP.ESA!I21","v":0},{"$f":"BP.ESA!J21","v":0},{"$f":"BP.ESA!K21","v":0},{"$f":"BP.ESA!L21","v":0},{"$f":"BP.ESA!M21","v":0},{"$f":"BP.ESA!N21","v":0},{"$f":"BP.ESA!O21","v":0},{"$f":"BP.ESA!P21","v":0},{"$f":"BP.ESA!Q21","v":0},{"$f":"BP.ESA!R21","v":0},{"$f":"BP.ESA!S21","v":0},{"$f":"BP.ESA!T21","v":0},{"$f":"BP.ESA!U21","v":0},{"$f":"BP.ESA!V21","v":0},{"$f":"BP.ESA!W21","v":0},{"$f":"BP.ESA!X21","v":0},{"$f":"BP.ESA!Y21","v":0},{"$f":"BP.ESA!Z21","v":0},{"$f":"BP.ESA!AA21","v":0},{"$f":"BP.ESA!AB21","v":0},{"$f":"BP.ESA!AC21","v":0},{"$f":"BP.ESA!AD21","v":75992},{"$f":"BP.ESA!AE21","v":76751},{"$f":"BP.ESA!AF21","v":0},{"$f":"BP.ESA!AG21","v":0},{"$f":"BP.ESA!AH21","v":0},{"$f":"BP.ESA!AI21","v":396139},{"$f":"BP.ESA!AJ21","v":1250113},{"$f":"BP.ESA!AK21","v":1255218},{"$f":"BP.ESA!AL21","v":1258822},{"$f":"BP.ESA!AM21","v":1264956},{"$f":"BP.ESA!AN21","v":1248900},{"$f":"BP.ESA!AO21","v":1254871},{"$f":"BP.ESA!AP21","v":1763231},{"$f":"BP.ESA!AQ21","v":1766328},{"$f":"BP.ESA!AR21","v":1776332},{"$f":"BP.ESA!AS21","v":1797442},{"$f":"BP.ESA!AT21","v":1791429},{"$f":"BP.ESA!AU21","v":1803638},{"$f":"BP.ESA!AV21","v":2320928},{"$f":"BP.ESA!AW21","v":2358680},{"$f":"BP.ESA!AX21","v":2390855},{"$f":"BP.ESA!AY21","v":2430182},{"$f":"BP.ESA!AZ21","v":2823496},{"$f":"BP.ESA!BA21","v":2872139},{"$f":"BP.ESA!BB21","v":2327084},{"$f":"BP.ESA!BC21","v":2307890},{"$f":"BP.ESA!BD21","v":2334202},{"$f":"BP.ESA!BE21","v":2387569},{"$f":"BP.ESA!BF21","v":2170884},{"$f":"BP.ESA!BG21","v":2176779},{"$f":"BP.ESA!BH21","v":3408678},{"$f":"BP.ESA!BI21","v":3474709},{"$f":"BP.ESA!BJ21","v":4954530},{"$f":"BP.ESA!BK21","v":4983675},{"$f":"BP.ESA!BL21","v":5931290},{"$f":"BP.ESA!BM21","v":6054745}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.ESA!D22","v":0},{"$f":"BP.ESA!E22","v":0},{"$f":"BP.ESA!F22","v":0},{"$f":"BP.ESA!G22","v":0},{"$f":"BP.ESA!H22","v":0},{"$f":"BP.ESA!I22","v":0},{"$f":"BP.ESA!J22","v":0},{"$f":"BP.ESA!K22","v":0},{"$f":"BP.ESA!L22","v":0},{"$f":"BP.ESA!M22","v":0},{"$f":"BP.ESA!N22","v":0},{"$f":"BP.ESA!O22","v":0},{"$f":"BP.ESA!P22","v":0},{"$f":"BP.ESA!Q22","v":0},{"$f":"BP.ESA!R22","v":0},{"$f":"BP.ESA!S22","v":0},{"$f":"BP.ESA!T22","v":0},{"$f":"BP.ESA!U22","v":0},{"$f":"BP.ESA!V22","v":0},{"$f":"BP.ESA!W22","v":0},{"$f":"BP.ESA!X22","v":0},{"$f":"BP.ESA!Y22","v":0},{"$f":"BP.ESA!Z22","v":0},{"$f":"BP.ESA!AA22","v":0},{"$f":"BP.ESA!AB22","v":0},{"$f":"BP.ESA!AC22","v":0},{"$f":"BP.ESA!AD22","v":0},{"$f":"BP.ESA!AE22","v":0},{"$f":"BP.ESA!AF22","v":0},{"$f":"BP.ESA!AG22","v":0},{"$f":"BP.ESA!AH22","v":0},{"$f":"BP.ESA!AI22","v":0},{"$f":"BP.ESA!AJ22","v":0},{"$f":"BP.ESA!AK22","v":0},{"$f":"BP.ESA!AL22","v":0},{"$f":"BP.ESA!AM22","v":0},{"$f":"BP.ESA!AN22","v":0},{"$f":"BP.ESA!AO22","v":0},{"$f":"BP.ESA!AP22","v":0},{"$f":"BP.ESA!AQ22","v":0},{"$f":"BP.ESA!AR22","v":0},{"$f":"BP.ESA!AS22","v":0},{"$f":"BP.ESA!AT22","v":0},{"$f":"BP.ESA!AU22","v":0},{"$f":"BP.ESA!AV22","v":0},{"$f":"BP.ESA!AW22","v":0},{"$f":"BP.ESA!AX22","v":0},{"$f":"BP.ESA!AY22","v":0},{"$f":"BP.ESA!AZ22","v":0},{"$f":"BP.ESA!BA22","v":0},{"$f":"BP.ESA!BB22","v":0},{"$f":"BP.ESA!BC22","v":0},{"$f":"BP.ESA!BD22","v":0},{"$f":"BP.ESA!BE22","v":0},{"$f":"BP.ESA!BF22","v":0},{"$f":"BP.ESA!BG22","v":0},{"$f":"BP.ESA!BH22","v":0},{"$f":"BP.ESA!BI22","v":0},{"$f":"BP.ESA!BJ22","v":0},{"$f":"BP.ESA!BK22","v":0},{"$f":"BP.ESA!BL22","v":0},{"$f":"BP.ESA!BM22","v":0}]
[null,null,"  Credit receivables",{"$f":"BP.ESA!D23","v":0},{"$f":"BP.ESA!E23","v":0},{"$f":"BP.ESA!F23","v":0},{"$f":"BP.ESA!G23","v":0},{"$f":"BP.ESA!H23","v":0},{"$f":"BP.ESA!I23","v":0},{"$f":"BP.ESA!J23","v":0},{"$f":"BP.ESA!K23","v":0},{"$f":"BP.ESA!L23","v":0},{"$f":"BP.ESA!M23","v":0},{"$f":"BP.ESA!N23","v":0},{"$f":"BP.ESA!O23","v":0},{"$f":"BP.ESA!P23","v":0},{"$f":"BP.ESA!Q23","v":0},{"$f":"BP.ESA!R23","v":0},{"$f":"BP.ESA!S23","v":0},{"$f":"BP.ESA!T23","v":0},{"$f":"BP.ESA!U23","v":0},{"$f":"BP.ESA!V23","v":0},{"$f":"BP.ESA!W23","v":0},{"$f":"BP.ESA!X23","v":0},{"$f":"BP.ESA!Y23","v":0},{"$f":"BP.ESA!Z23","v":0},{"$f":"BP.ESA!AA23","v":0},{"$f":"BP.ESA!AB23","v":0},{"$f":"BP.ESA!AC23","v":0},{"$f":"BP.ESA!AD23","v":0},{"$f":"BP.ESA!AE23","v":0},{"$f":"BP.ESA!AF23","v":0},{"$f":"BP.ESA!AG23","v":0},{"$f":"BP.ESA!AH23","v":0},{"$f":"BP.ESA!AI23","v":1881},{"$f":"BP.ESA!AJ23","v":1881},{"$f":"BP.ESA!AK23","v":1881},{"$f":"BP.ESA!AL23","v":1146},{"$f":"BP.ESA!AM23","v":1146},{"$f":"BP.ESA!AN23","v":78},{"$f":"BP.ESA!AO23","v":48},{"$f":"BP.ESA!AP23","v":16},{"$f":"BP.ESA!AQ23","v":5},{"$f":"BP.ESA!AR23","v":0},{"$f":"BP.ESA!AS23","v":0},{"$f":"BP.ESA!AT23","v":0},{"$f":"BP.ESA!AU23","v":0},{"$f":"BP.ESA!AV23","v":0},{"$f":"BP.ESA!AW23","v":0},{"$f":"BP.ESA!AX23","v":0},{"$f":"BP.ESA!AY23","v":0},{"$f":"BP.ESA!AZ23","v":0},{"$f":"BP.ESA!BA23","v":0},{"$f":"BP.ESA!BB23","v":0},{"$f":"BP.ESA!BC23","v":0},{"$f":"BP.ESA!BD23","v":0},{"$f":"BP.ESA!BE23","v":0},{"$f":"BP.ESA!BF23","v":0},{"$f":"BP.ESA!BG23","v":0},{"$f":"BP.ESA!BH23","v":0},{"$f":"BP.ESA!BI23","v":0},{"$f":"BP.ESA!BJ23","v":0},{"$f":"BP.ESA!BK23","v":0},{"$f":"BP.ESA!BL23","v":0},{"$f":"BP.ESA!BM23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.ESA!D24","v":0},{"$f":"BP.ESA!E24","v":0},{"$f":"BP.ESA!F24","v":0},{"$f":"BP.ESA!G24","v":0},{"$f":"BP.ESA!H24","v":0},{"$f":"BP.ESA!I24","v":0},{"$f":"BP.ESA!J24","v":0},{"$f":"BP.ESA!K24","v":0},{"$f":"BP.ESA!L24","v":0},{"$f":"BP.ESA!M24","v":0},{"$f":"BP.ESA!N24","v":0},{"$f":"BP.ESA!O24","v":0},{"$f":"BP.ESA!P24","v":0},{"$f":"BP.ESA!Q24","v":0},{"$f":"BP.ESA!R24","v":0},{"$f":"BP.ESA!S24","v":0},{"$f":"BP.ESA!T24","v":0},{"$f":"BP.ESA!U24","v":0},{"$f":"BP.ESA!V24","v":0},{"$f":"BP.ESA!W24","v":0},{"$f":"BP.ESA!X24","v":0},{"$f":"BP.ESA!Y24","v":0},{"$f":"BP.ESA!Z24","v":0},{"$f":"BP.ESA!AA24","v":0},{"$f":"BP.ESA!AB24","v":0},{"$f":"BP.ESA!AC24","v":0},{"$f":"BP.ESA!AD24","v":0},{"$f":"BP.ESA!AE24","v":0},{"$f":"BP.ESA!AF24","v":0},{"$f":"BP.ESA!AG24","v":0},{"$f":"BP.ESA!AH24","v":0},{"$f":"BP.ESA!AI24","v":0},{"$f":"BP.ESA!AJ24","v":0},{"$f":"BP.ESA!AK24","v":0},{"$f":"BP.ESA!AL24","v":0},{"$f":"BP.ESA!AM24","v":0},{"$f":"BP.ESA!AN24","v":0},{"$f":"BP.ESA!AO24","v":0},{"$f":"BP.ESA!AP24","v":0},{"$f":"BP.ESA!AQ24","v":0},{"$f":"BP.ESA!AR24","v":0},{"$f":"BP.ESA!AS24","v":0},{"$f":"BP.ESA!AT24","v":0},{"$f":"BP.ESA!AU24","v":0},{"$f":"BP.ESA!AV24","v":0},{"$f":"BP.ESA!AW24","v":0},{"$f":"BP.ESA!AX24","v":0},{"$f":"BP.ESA!AY24","v":0},{"$f":"BP.ESA!AZ24","v":0},{"$f":"BP.ESA!BA24","v":0},{"$f":"BP.ESA!BB24","v":0},{"$f":"BP.ESA!BC24","v":0},{"$f":"BP.ESA!BD24","v":0},{"$f":"BP.ESA!BE24","v":0},{"$f":"BP.ESA!BF24","v":0},{"$f":"BP.ESA!BG24","v":0},{"$f":"BP.ESA!BH24","v":0},{"$f":"BP.ESA!BI24","v":0},{"$f":"BP.ESA!BJ24","v":0},{"$f":"BP.ESA!BK24","v":0},{"$f":"BP.ESA!BL24","v":0},{"$f":"BP.ESA!BM24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.ESA!D25","v":0},{"$f":"BP.ESA!E25","v":0},{"$f":"BP.ESA!F25","v":0},{"$f":"BP.ESA!G25","v":0},{"$f":"BP.ESA!H25","v":0},{"$f":"BP.ESA!I25","v":0},{"$f":"BP.ESA!J25","v":0},{"$f":"BP.ESA!K25","v":0},{"$f":"BP.ESA!L25","v":0},{"$f":"BP.ESA!M25","v":0},{"$f":"BP.ESA!N25","v":0},{"$f":"BP.ESA!O25","v":0},{"$f":"BP.ESA!P25","v":0},{"$f":"BP.ESA!Q25","v":0},{"$f":"BP.ESA!R25","v":0},{"$f":"BP.ESA!S25","v":0},{"$f":"BP.ESA!T25","v":0},{"$f":"BP.ESA!U25","v":0},{"$f":"BP.ESA!V25","v":0},{"$f":"BP.ESA!W25","v":0},{"$f":"BP.ESA!X25","v":0},{"$f":"BP.ESA!Y25","v":11688},{"$f":"BP.ESA!Z25","v":18397},{"$f":"BP.ESA!AA25","v":10920},{"$f":"BP.ESA!AB25","v":0},{"$f":"BP.ESA!AC25","v":0},{"$f":"BP.ESA!AD25","v":16337},{"$f":"BP.ESA!AE25","v":4183},{"$f":"BP.ESA!AF25","v":21599},{"$f":"BP.ESA!AG25","v":18539},{"$f":"BP.ESA!AH25","v":6742},{"$f":"BP.ESA!AI25","v":31342},{"$f":"BP.ESA!AJ25","v":42870},{"$f":"BP.ESA!AK25","v":36109},{"$f":"BP.ESA!AL25","v":36741},{"$f":"BP.ESA!AM25","v":36741},{"$f":"BP.ESA!AN25","v":20185},{"$f":"BP.ESA!AO25","v":34813},{"$f":"BP.ESA!AP25","v":35368},{"$f":"BP.ESA!AQ25","v":44950},{"$f":"BP.ESA!AR25","v":35427},{"$f":"BP.ESA!AS25","v":41157},{"$f":"BP.ESA!AT25","v":95275},{"$f":"BP.ESA!AU25","v":99650},{"$f":"BP.ESA!AV25","v":100616},{"$f":"BP.ESA!AW25","v":121739},{"$f":"BP.ESA!AX25","v":86090},{"$f":"BP.ESA!AY25","v":91723},{"$f":"BP.ESA!AZ25","v":130564},{"$f":"BP.ESA!BA25","v":100864},{"$f":"BP.ESA!BB25","v":66115},{"$f":"BP.ESA!BC25","v":129758},{"$f":"BP.ESA!BD25","v":105424},{"$f":"BP.ESA!BE25","v":153739},{"$f":"BP.ESA!BF25","v":152835},{"$f":"BP.ESA!BG25","v":183529},{"$f":"BP.ESA!BH25","v":242235},{"$f":"BP.ESA!BI25","v":192202},{"$f":"BP.ESA!BJ25","v":183338},{"$f":"BP.ESA!BK25","v":162167},{"$f":"BP.ESA!BL25","v":276882},{"$f":"BP.ESA!BM25","v":263727}]
[null,null,"  Tax credits",{"$f":"BP.ESA!D26","v":0},{"$f":"BP.ESA!E26","v":0},{"$f":"BP.ESA!F26","v":0},{"$f":"BP.ESA!G26","v":0},{"$f":"BP.ESA!H26","v":0},{"$f":"BP.ESA!I26","v":0},{"$f":"BP.ESA!J26","v":0},{"$f":"BP.ESA!K26","v":0},{"$f":"BP.ESA!L26","v":0},{"$f":"BP.ESA!M26","v":0},{"$f":"BP.ESA!N26","v":0},{"$f":"BP.ESA!O26","v":0},{"$f":"BP.ESA!P26","v":0},{"$f":"BP.ESA!Q26","v":0},{"$f":"BP.ESA!R26","v":0},{"$f":"BP.ESA!S26","v":0},{"$f":"BP.ESA!T26","v":0},{"$f":"BP.ESA!U26","v":0},{"$f":"BP.ESA!V26","v":0},{"$f":"BP.ESA!W26","v":0},{"$f":"BP.ESA!X26","v":0},{"$f":"BP.ESA!Y26","v":29347},{"$f":"BP.ESA!Z26","v":29481},{"$f":"BP.ESA!AA26","v":0},{"$f":"BP.ESA!AB26","v":0},{"$f":"BP.ESA!AC26","v":0},{"$f":"BP.ESA!AD26","v":0},{"$f":"BP.ESA!AE26","v":0},{"$f":"BP.ESA!AF26","v":2375},{"$f":"BP.ESA!AG26","v":2375},{"$f":"BP.ESA!AH26","v":2375},{"$f":"BP.ESA!AI26","v":2375},{"$f":"BP.ESA!AJ26","v":195205},{"$f":"BP.ESA!AK26","v":195205},{"$f":"BP.ESA!AL26","v":195205},{"$f":"BP.ESA!AM26","v":195205},{"$f":"BP.ESA!AN26","v":0},{"$f":"BP.ESA!AO26","v":0},{"$f":"BP.ESA!AP26","v":0},{"$f":"BP.ESA!AQ26","v":0},{"$f":"BP.ESA!AR26","v":0},{"$f":"BP.ESA!AS26","v":0},{"$f":"BP.ESA!AT26","v":0},{"$f":"BP.ESA!AU26","v":0},{"$f":"BP.ESA!AV26","v":0},{"$f":"BP.ESA!AW26","v":0},{"$f":"BP.ESA!AX26","v":0},{"$f":"BP.ESA!AY26","v":0},{"$f":"BP.ESA!AZ26","v":0},{"$f":"BP.ESA!BA26","v":0},{"$f":"BP.ESA!BB26","v":0},{"$f":"BP.ESA!BC26","v":0},{"$f":"BP.ESA!BD26","v":0},{"$f":"BP.ESA!BE26","v":0},{"$f":"BP.ESA!BF26","v":0},{"$f":"BP.ESA!BG26","v":0},{"$f":"BP.ESA!BH26","v":0},{"$f":"BP.ESA!BI26","v":0},{"$f":"BP.ESA!BJ26","v":0},{"$f":"BP.ESA!BK26","v":0},{"$f":"BP.ESA!BL26","v":0},{"$f":"BP.ESA!BM26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.ESA!D27","v":0},{"$f":"BP.ESA!E27","v":0},{"$f":"BP.ESA!F27","v":0},{"$f":"BP.ESA!G27","v":0},{"$f":"BP.ESA!H27","v":0},{"$f":"BP.ESA!I27","v":0},{"$f":"BP.ESA!J27","v":0},{"$f":"BP.ESA!K27","v":0},{"$f":"BP.ESA!L27","v":0},{"$f":"BP.ESA!M27","v":0},{"$f":"BP.ESA!N27","v":0},{"$f":"BP.ESA!O27","v":0},{"$f":"BP.ESA!P27","v":0},{"$f":"BP.ESA!Q27","v":0},{"$f":"BP.ESA!R27","v":0},{"$f":"BP.ESA!S27","v":0},{"$f":"BP.ESA!T27","v":0},{"$f":"BP.ESA!U27","v":0},{"$f":"BP.ESA!V27","v":0},{"$f":"BP.ESA!W27","v":0},{"$f":"BP.ESA!X27","v":0},{"$f":"BP.ESA!Y27","v":56},{"$f":"BP.ESA!Z27","v":68},{"$f":"BP.ESA!AA27","v":70},{"$f":"BP.ESA!AB27","v":48},{"$f":"BP.ESA!AC27","v":49},{"$f":"BP.ESA!AD27","v":66},{"$f":"BP.ESA!AE27","v":85},{"$f":"BP.ESA!AF27","v":96},{"$f":"BP.ESA!AG27","v":98},{"$f":"BP.ESA!AH27","v":99},{"$f":"BP.ESA!AI27","v":110},{"$f":"BP.ESA!AJ27","v":357},{"$f":"BP.ESA!AK27","v":392},{"$f":"BP.ESA!AL27","v":215},{"$f":"BP.ESA!AM27","v":186},{"$f":"BP.ESA!AN27","v":179},{"$f":"BP.ESA!AO27","v":190},{"$f":"BP.ESA!AP27","v":192},{"$f":"BP.ESA!AQ27","v":397},{"$f":"BP.ESA!AR27","v":382},{"$f":"BP.ESA!AS27","v":1089},{"$f":"BP.ESA!AT27","v":682},{"$f":"BP.ESA!AU27","v":588},{"$f":"BP.ESA!AV27","v":741},{"$f":"BP.ESA!AW27","v":1134},{"$f":"BP.ESA!AX27","v":1151},{"$f":"BP.ESA!AY27","v":1182},{"$f":"BP.ESA!AZ27","v":1177},{"$f":"BP.ESA!BA27","v":1197},{"$f":"BP.ESA!BB27","v":874},{"$f":"BP.ESA!BC27","v":1170},{"$f":"BP.ESA!BD27","v":3637},{"$f":"BP.ESA!BE27","v":3682},{"$f":"BP.ESA!BF27","v":3721},{"$f":"BP.ESA!BG27","v":3798},{"$f":"BP.ESA!BH27","v":3848},{"$f":"BP.ESA!BI27","v":1406},{"$f":"BP.ESA!BJ27","v":26},{"$f":"BP.ESA!BK27","v":5622},{"$f":"BP.ESA!BL27","v":5374},{"$f":"BP.ESA!BM27","v":5388}]
[null,null,"  Derivative financial instruments",{"$f":"BP.ESA!D28","v":0},{"$f":"BP.ESA!E28","v":0},{"$f":"BP.ESA!F28","v":0},{"$f":"BP.ESA!G28","v":0},{"$f":"BP.ESA!H28","v":0},{"$f":"BP.ESA!I28","v":0},{"$f":"BP.ESA!J28","v":0},{"$f":"BP.ESA!K28","v":0},{"$f":"BP.ESA!L28","v":0},{"$f":"BP.ESA!M28","v":0},{"$f":"BP.ESA!N28","v":0},{"$f":"BP.ESA!O28","v":0},{"$f":"BP.ESA!P28","v":0},{"$f":"BP.ESA!Q28","v":0},{"$f":"BP.ESA!R28","v":0},{"$f":"BP.ESA!S28","v":0},{"$f":"BP.ESA!T28","v":0},{"$f":"BP.ESA!U28","v":0},{"$f":"BP.ESA!V28","v":0},{"$f":"BP.ESA!W28","v":0},{"$f":"BP.ESA!X28","v":0},{"$f":"BP.ESA!Y28","v":40230},{"$f":"BP.ESA!Z28","v":52784},{"$f":"BP.ESA!AA28","v":94604},{"$f":"BP.ESA!AB28","v":40232},{"$f":"BP.ESA!AC28","v":41777},{"$f":"BP.ESA!AD28","v":1266},{"$f":"BP.ESA!AE28","v":2339},{"$f":"BP.ESA!AF28","v":1348},{"$f":"BP.ESA!AG28","v":0},{"$f":"BP.ESA!AH28","v":0},{"$f":"BP.ESA!AI28","v":622},{"$f":"BP.ESA!AJ28","v":57},{"$f":"BP.ESA!AK28","v":0},{"$f":"BP.ESA!AL28","v":19693},{"$f":"BP.ESA!AM28","v":29610},{"$f":"BP.ESA!AN28","v":26970},{"$f":"BP.ESA!AO28","v":28371},{"$f":"BP.ESA!AP28","v":15061},{"$f":"BP.ESA!AQ28","v":25884},{"$f":"BP.ESA!AR28","v":19481},{"$f":"BP.ESA!AS28","v":66676},{"$f":"BP.ESA!AT28","v":0},{"$f":"BP.ESA!AU28","v":0},{"$f":"BP.ESA!AV28","v":0},{"$f":"BP.ESA!AW28","v":75790},{"$f":"BP.ESA!AX28","v":277473},{"$f":"BP.ESA!AY28","v":303445},{"$f":"BP.ESA!AZ28","v":495848},{"$f":"BP.ESA!BA28","v":428975},{"$f":"BP.ESA!BB28","v":466216},{"$f":"BP.ESA!BC28","v":511784},{"$f":"BP.ESA!BD28","v":269998},{"$f":"BP.ESA!BE28","v":257339},{"$f":"BP.ESA!BF28","v":407497},{"$f":"BP.ESA!BG28","v":525399},{"$f":"BP.ESA!BH28","v":705412},{"$f":"BP.ESA!BI28","v":702181},{"$f":"BP.ESA!BJ28","v":775670},{"$f":"BP.ESA!BK28","v":874036},{"$f":"BP.ESA!BL28","v":1351032},{"$f":"BP.ESA!BM28","v":1504915}]
[null,null,"Public service concession - contract asset",{"$f":"BP.ESA!D29","v":0},{"$f":"BP.ESA!E29","v":0},{"$f":"BP.ESA!F29","v":0},{"$f":"BP.ESA!G29","v":0},{"$f":"BP.ESA!H29","v":0},{"$f":"BP.ESA!I29","v":0},{"$f":"BP.ESA!J29","v":0},{"$f":"BP.ESA!K29","v":0},{"$f":"BP.ESA!L29","v":0},{"$f":"BP.ESA!M29","v":0},{"$f":"BP.ESA!N29","v":0},{"$f":"BP.ESA!O29","v":0},{"$f":"BP.ESA!P29","v":0},{"$f":"BP.ESA!Q29","v":0},{"$f":"BP.ESA!R29","v":0},{"$f":"BP.ESA!S29","v":0},{"$f":"BP.ESA!T29","v":0},{"$f":"BP.ESA!U29","v":0},{"$f":"BP.ESA!V29","v":0},{"$f":"BP.ESA!W29","v":0},{"$f":"BP.ESA!X29","v":0},{"$f":"BP.ESA!Y29","v":0},{"$f":"BP.ESA!Z29","v":0},{"$f":"BP.ESA!AA29","v":0},{"$f":"BP.ESA!AB29","v":0},{"$f":"BP.ESA!AC29","v":0},{"$f":"BP.ESA!AD29","v":0},{"$f":"BP.ESA!AE29","v":0},{"$f":"BP.ESA!AF29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.ESA!D30","v":32744},{"$f":"BP.ESA!E30","v":31713},{"$f":"BP.ESA!F30","v":32950},{"$f":"BP.ESA!G30","v":36384},{"$f":"BP.ESA!H30","v":38128},{"$f":"BP.ESA!I30","v":39080},{"$f":"BP.ESA!J30","v":37777},{"$f":"BP.ESA!K30","v":74110},{"$f":"BP.ESA!L30","v":91124},{"$f":"BP.ESA!M30","v":60110},{"$f":"BP.ESA!N30","v":85097},{"$f":"BP.ESA!O30","v":69486},{"$f":"BP.ESA!P30","v":99033},{"$f":"BP.ESA!Q30","v":91797},{"$f":"BP.ESA!R30","v":88670},{"$f":"BP.ESA!S30","v":83933},{"$f":"BP.ESA!T30","v":69546},{"$f":"BP.ESA!U30","v":56912},{"$f":"BP.ESA!V30","v":63556},{"$f":"BP.ESA!W30","v":91818},{"$f":"BP.ESA!X30","v":283616},{"$f":"BP.ESA!Y30","v":159},{"$f":"BP.ESA!Z30","v":21},{"$f":"BP.ESA!AA30","v":20},{"$f":"BP.ESA!AB30","v":19},{"$f":"BP.ESA!AC30","v":19},{"$f":"BP.ESA!AD30","v":0},{"$f":"BP.ESA!AE30","v":0},{"$f":"BP.ESA!AF30","v":0},{"$f":"BP.ESA!AG30","v":-1},{"$f":"BP.ESA!AH30","v":0},{"$f":"BP.ESA!AI30","v":62020},{"$f":"BP.ESA!AJ30","v":62023},{"$f":"BP.ESA!AK30","v":62022},{"$f":"BP.ESA!AL30","v":62019},{"$f":"BP.ESA!AM30","v":62019},{"$f":"BP.ESA!AN30","v":171623},{"$f":"BP.ESA!AO30","v":254652},{"$f":"BP.ESA!AP30","v":62021},{"$f":"BP.ESA!AQ30","v":62020},{"$f":"BP.ESA!AR30","v":62020},{"$f":"BP.ESA!AS30","v":62020},{"$f":"BP.ESA!AT30","v":62020},{"$f":"BP.ESA!AU30","v":62020},{"$f":"BP.ESA!AV30","v":150497},{"$f":"BP.ESA!AW30","v":350496},{"$f":"BP.ESA!AX30","v":200000},{"$f":"BP.ESA!AY30","v":200000},{"$f":"BP.ESA!AZ30","v":200000},{"$f":"BP.ESA!BA30","v":203128},{"$f":"BP.ESA!BB30","v":233635},{"$f":"BP.ESA!BC30","v":199842},{"$f":"BP.ESA!BD30","v":199965},{"$f":"BP.ESA!BE30","v":204272},{"$f":"BP.ESA!BF30","v":202928},{"$f":"BP.ESA!BG30","v":202986},{"$f":"BP.ESA!BH30","v":203048},{"$f":"BP.ESA!BI30","v":203182},{"$f":"BP.ESA!BJ30","v":203228},{"$f":"BP.ESA!BK30","v":200705},{"$f":"BP.ESA!BL30","v":200708},{"$f":"BP.ESA!BM30","v":200705}]
[null,null,"Investments",{"$f":"BP.ESA!D31","v":1105748},{"$f":"BP.ESA!E31","v":1135585},{"$f":"BP.ESA!F31","v":1178268},{"$f":"BP.ESA!G31","v":1155919},{"$f":"BP.ESA!H31","v":1162022},{"$f":"BP.ESA!I31","v":1231114},{"$f":"BP.ESA!J31","v":1306220},{"$f":"BP.ESA!K31","v":1294938},{"$f":"BP.ESA!L31","v":1589926},{"$f":"BP.ESA!M31","v":1425046},{"$f":"BP.ESA!N31","v":1537566},{"$f":"BP.ESA!O31","v":1655381},{"$f":"BP.ESA!P31","v":1956690},{"$f":"BP.ESA!Q31","v":2063884},{"$f":"BP.ESA!R31","v":1989843},{"$f":"BP.ESA!S31","v":2046838},{"$f":"BP.ESA!T31","v":2102448},{"$f":"BP.ESA!U31","v":2245421},{"$f":"BP.ESA!V31","v":3450190},{"$f":"BP.ESA!W31","v":2829907},{"$f":"BP.ESA!X31","v":2934043},{"$f":"BP.ESA!Y31","v":2944569},{"$f":"BP.ESA!Z31","v":3060808},{"$f":"BP.ESA!AA31","v":3013084},{"$f":"BP.ESA!AB31","v":3192259},{"$f":"BP.ESA!AC31","v":3252836},{"$f":"BP.ESA!AD31","v":3245711},{"$f":"BP.ESA!AE31","v":3427506},{"$f":"BP.ESA!AF31","v":4026069},{"$f":"BP.ESA!AG31","v":4163494},{"$f":"BP.ESA!AH31","v":4142061},{"$f":"BP.ESA!AI31","v":4081538},{"$f":"BP.ESA!AJ31","v":4204270},{"$f":"BP.ESA!AK31","v":4945146},{"$f":"BP.ESA!AL31","v":4918899},{"$f":"BP.ESA!AM31","v":5122883},{"$f":"BP.ESA!AN31","v":7095503},{"$f":"BP.ESA!AO31","v":8478322},{"$f":"BP.ESA!AP31","v":7914863},{"$f":"BP.ESA!AQ31","v":7922632},{"$f":"BP.ESA!AR31","v":8134958},{"$f":"BP.ESA!AS31","v":8054760},{"$f":"BP.ESA!AT31","v":8261645},{"$f":"BP.ESA!AU31","v":8715042},{"$f":"BP.ESA!AV31","v":9191868},{"$f":"BP.ESA!AW31","v":9168769},{"$f":"BP.ESA!AX31","v":9147478},{"$f":"BP.ESA!AY31","v":9593534},{"$f":"BP.ESA!AZ31","v":9881257},{"$f":"BP.ESA!BA31","v":11315414},{"$f":"BP.ESA!BB31","v":11322602},{"$f":"BP.ESA!BC31","v":11667790},{"$f":"BP.ESA!BD31","v":11070645},{"$f":"BP.ESA!BE31","v":11653902},{"$f":"BP.ESA!BF31","v":14676272},{"$f":"BP.ESA!BG31","v":15122439},{"$f":"BP.ESA!BH31","v":15655497},{"$f":"BP.ESA!BI31","v":16676430},{"$f":"BP.ESA!BJ31","v":17059090},{"$f":"BP.ESA!BK31","v":17391777},{"$f":"BP.ESA!BL31","v":19968162},{"$f":"BP.ESA!BM31","v":20329656}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.ESA!D32","v":14572},{"$f":"BP.ESA!E32","v":12257},{"$f":"BP.ESA!F32","v":12169},{"$f":"BP.ESA!G32","v":11589},{"$f":"BP.ESA!H32","v":11333},{"$f":"BP.ESA!I32","v":10800},{"$f":"BP.ESA!J32","v":10106},{"$f":"BP.ESA!K32","v":9599},{"$f":"BP.ESA!L32","v":9420},{"$f":"BP.ESA!M32","v":9164},{"$f":"BP.ESA!N32","v":8659},{"$f":"BP.ESA!O32","v":8304},{"$f":"BP.ESA!P32","v":8118},{"$f":"BP.ESA!Q32","v":7493},{"$f":"BP.ESA!R32","v":7300},{"$f":"BP.ESA!S32","v":7196},{"$f":"BP.ESA!T32","v":6972},{"$f":"BP.ESA!U32","v":6901},{"$f":"BP.ESA!V32","v":7555},{"$f":"BP.ESA!W32","v":7600},{"$f":"BP.ESA!X32","v":9098},{"$f":"BP.ESA!Y32","v":8868},{"$f":"BP.ESA!Z32","v":9561},{"$f":"BP.ESA!AA32","v":9178},{"$f":"BP.ESA!AB32","v":9368},{"$f":"BP.ESA!AC32","v":11593},{"$f":"BP.ESA!AD32","v":12968},{"$f":"BP.ESA!AE32","v":14835},{"$f":"BP.ESA!AF32","v":18332},{"$f":"BP.ESA!AG32","v":34129},{"$f":"BP.ESA!AH32","v":38863},{"$f":"BP.ESA!AI32","v":46683},{"$f":"BP.ESA!AJ32","v":48785},{"$f":"BP.ESA!AK32","v":48203},{"$f":"BP.ESA!AL32","v":48615},{"$f":"BP.ESA!AM32","v":49469},{"$f":"BP.ESA!AN32","v":51068},{"$f":"BP.ESA!AO32","v":50321},{"$f":"BP.ESA!AP32","v":54688},{"$f":"BP.ESA!AQ32","v":55504},{"$f":"BP.ESA!AR32","v":63922},{"$f":"BP.ESA!AS32","v":62584},{"$f":"BP.ESA!AT32","v":61383},{"$f":"BP.ESA!AU32","v":69136},{"$f":"BP.ESA!AV32","v":66164},{"$f":"BP.ESA!AW32","v":61866},{"$f":"BP.ESA!AX32","v":69188},{"$f":"BP.ESA!AY32","v":73978},{"$f":"BP.ESA!AZ32","v":70698},{"$f":"BP.ESA!BA32","v":73099},{"$f":"BP.ESA!BB32","v":71654},{"$f":"BP.ESA!BC32","v":75955},{"$f":"BP.ESA!BD32","v":79813},{"$f":"BP.ESA!BE32","v":85293},{"$f":"BP.ESA!BF32","v":89457},{"$f":"BP.ESA!BG32","v":95211},{"$f":"BP.ESA!BH32","v":111585},{"$f":"BP.ESA!BI32","v":113095},{"$f":"BP.ESA!BJ32","v":110636},{"$f":"BP.ESA!BK32","v":108037},{"$f":"BP.ESA!BL32","v":122947},{"$f":"BP.ESA!BM32","v":119597}]
[null,null,"Intangible Assets",{"$f":"BP.ESA!D33","v":251832},{"$f":"BP.ESA!E33","v":248503},{"$f":"BP.ESA!F33","v":244798},{"$f":"BP.ESA!G33","v":252015},{"$f":"BP.ESA!H33","v":248314},{"$f":"BP.ESA!I33","v":244500},{"$f":"BP.ESA!J33","v":240477},{"$f":"BP.ESA!K33","v":237328},{"$f":"BP.ESA!L33","v":2462},{"$f":"BP.ESA!M33","v":229613},{"$f":"BP.ESA!N33","v":226131},{"$f":"BP.ESA!O33","v":222670},{"$f":"BP.ESA!P33","v":2686},{"$f":"BP.ESA!Q33","v":3088},{"$f":"BP.ESA!R33","v":3189},{"$f":"BP.ESA!S33","v":3933},{"$f":"BP.ESA!T33","v":4141},{"$f":"BP.ESA!U33","v":3997},{"$f":"BP.ESA!V33","v":4445},{"$f":"BP.ESA!W33","v":5914},{"$f":"BP.ESA!X33","v":4717},{"$f":"BP.ESA!Y33","v":4407},{"$f":"BP.ESA!Z33","v":5586},{"$f":"BP.ESA!AA33","v":6521},{"$f":"BP.ESA!AB33","v":7801},{"$f":"BP.ESA!AC33","v":7288},{"$f":"BP.ESA!AD33","v":6774},{"$f":"BP.ESA!AE33","v":6262},{"$f":"BP.ESA!AF33","v":9599},{"$f":"BP.ESA!AG33","v":10273},{"$f":"BP.ESA!AH33","v":9795},{"$f":"BP.ESA!AI33","v":9666},{"$f":"BP.ESA!AJ33","v":11549},{"$f":"BP.ESA!AK33","v":11867},{"$f":"BP.ESA!AL33","v":13886},{"$f":"BP.ESA!AM33","v":14780},{"$f":"BP.ESA!AN33","v":13687},{"$f":"BP.ESA!AO33","v":14816},{"$f":"BP.ESA!AP33","v":15779},{"$f":"BP.ESA!AQ33","v":19902},{"$f":"BP.ESA!AR33","v":26010},{"$f":"BP.ESA!AS33","v":27027},{"$f":"BP.ESA!AT33","v":28736},{"$f":"BP.ESA!AU33","v":30891},{"$f":"BP.ESA!AV33","v":46257},{"$f":"BP.ESA!AW33","v":51405},{"$f":"BP.ESA!AX33","v":55425},{"$f":"BP.ESA!AY33","v":55697},{"$f":"BP.ESA!AZ33","v":71895},{"$f":"BP.ESA!BA33","v":67164},{"$f":"BP.ESA!BB33","v":66677},{"$f":"BP.ESA!BC33","v":69297},{"$f":"BP.ESA!BD33","v":72867},{"$f":"BP.ESA!BE33","v":63635},{"$f":"BP.ESA!BF33","v":64021},{"$f":"BP.ESA!BG33","v":70493},{"$f":"BP.ESA!BH33","v":70222},{"$f":"BP.ESA!BI33","v":64256},{"$f":"BP.ESA!BJ33","v":61982},{"$f":"BP.ESA!BK33","v":68148},{"$f":"BP.ESA!BL33","v":90637},{"$f":"BP.ESA!BM33","v":88380}]
[null,null,"Total Assets",{"$f":"BP.ESA!D34","v":1640870},{"$f":"BP.ESA!E34","v":1593627},{"$f":"BP.ESA!F34","v":1665180},{"$f":"BP.ESA!G34","v":1632402},{"$f":"BP.ESA!H34","v":1658178},{"$f":"BP.ESA!I34","v":2001918},{"$f":"BP.ESA!J34","v":2043191},{"$f":"BP.ESA!K34","v":2077490},{"$f":"BP.ESA!L34","v":2145068},{"$f":"BP.ESA!M34","v":2228887},{"$f":"BP.ESA!N34","v":2392578},{"$f":"BP.ESA!O34","v":2358930},{"$f":"BP.ESA!P34","v":2427111},{"$f":"BP.ESA!Q34","v":2691891},{"$f":"BP.ESA!R34","v":2468303},{"$f":"BP.ESA!S34","v":2469692},{"$f":"BP.ESA!T34","v":2497239},{"$f":"BP.ESA!U34","v":3948039},{"$f":"BP.ESA!V34","v":4418916},{"$f":"BP.ESA!W34","v":4745656},{"$f":"BP.ESA!X34","v":4906147},{"$f":"BP.ESA!Y34","v":5262557},{"$f":"BP.ESA!Z34","v":3974228},{"$f":"BP.ESA!AA34","v":3992749},{"$f":"BP.ESA!AB34","v":4507931},{"$f":"BP.ESA!AC34","v":4503745},{"$f":"BP.ESA!AD34","v":4594883},{"$f":"BP.ESA!AE34","v":5841612},{"$f":"BP.ESA!AF34","v":5772385},{"$f":"BP.ESA!AG34","v":5819378},{"$f":"BP.ESA!AH34","v":5910485},{"$f":"BP.ESA!AI34","v":6247241},{"$f":"BP.ESA!AJ34","v":7149919},{"$f":"BP.ESA!AK34","v":7327255},{"$f":"BP.ESA!AL34","v":8522006},{"$f":"BP.ESA!AM34","v":8568756},{"$f":"BP.ESA!AN34","v":10564296},{"$f":"BP.ESA!AO34","v":10662603},{"$f":"BP.ESA!AP34","v":11226996},{"$f":"BP.ESA!AQ34","v":11171259},{"$f":"BP.ESA!AR34","v":11772144},{"$f":"BP.ESA!AS34","v":12020077},{"$f":"BP.ESA!AT34","v":12278787},{"$f":"BP.ESA!AU34","v":12597771},{"$f":"BP.ESA!AV34","v":13755761},{"$f":"BP.ESA!AW34","v":14292662},{"$f":"BP.ESA!AX34","v":15073463},{"$f":"BP.ESA!AY34","v":15996688},{"$f":"BP.ESA!AZ34","v":18152620},{"$f":"BP.ESA!BA34","v":17707878},{"$f":"BP.ESA!BB34","v":18304943},{"$f":"BP.ESA!BC34","v":18823943},{"$f":"BP.ESA!BD34","v":18741199},{"$f":"BP.ESA!BE34","v":19020096},{"$f":"BP.ESA!BF34","v":21093846},{"$f":"BP.ESA!BG34","v":21432628},{"$f":"BP.ESA!BH34","v":23548985},{"$f":"BP.ESA!BI34","v":26698141},{"$f":"BP.ESA!BJ34","v":28241654},{"$f":"BP.ESA!BK34","v":27446693},{"$f":"BP.ESA!BL34","v":30074954},{"$f":"BP.ESA!BM34","v":31145212}]
[null,null,"Current Liabilities",{"$f":"BP.ESA!D35","v":504454},{"$f":"BP.ESA!E35","v":50338},{"$f":"BP.ESA!F35","v":63061},{"$f":"BP.ESA!G35","v":62454},{"$f":"BP.ESA!H35","v":21237},{"$f":"BP.ESA!I35","v":35217},{"$f":"BP.ESA!J35","v":471036},{"$f":"BP.ESA!K35","v":495623},{"$f":"BP.ESA!L35","v":86567},{"$f":"BP.ESA!M35","v":97804},{"$f":"BP.ESA!N35","v":82945},{"$f":"BP.ESA!O35","v":94694},{"$f":"BP.ESA!P35","v":103609},{"$f":"BP.ESA!Q35","v":76615},{"$f":"BP.ESA!R35","v":107569},{"$f":"BP.ESA!S35","v":64174},{"$f":"BP.ESA!T35","v":80290},{"$f":"BP.ESA!U35","v":564710},{"$f":"BP.ESA!V35","v":959026},{"$f":"BP.ESA!W35","v":1230978},{"$f":"BP.ESA!X35","v":1277142},{"$f":"BP.ESA!Y35","v":2157714},{"$f":"BP.ESA!Z35","v":1246779},{"$f":"BP.ESA!AA35","v":1354339},{"$f":"BP.ESA!AB35","v":586272},{"$f":"BP.ESA!AC35","v":398627},{"$f":"BP.ESA!AD35","v":465790},{"$f":"BP.ESA!AE35","v":319820},{"$f":"BP.ESA!AF35","v":298596},{"$f":"BP.ESA!AG35","v":276271},{"$f":"BP.ESA!AH35","v":295604},{"$f":"BP.ESA!AI35","v":367824},{"$f":"BP.ESA!AJ35","v":513467},{"$f":"BP.ESA!AK35","v":426740},{"$f":"BP.ESA!AL35","v":755019},{"$f":"BP.ESA!AM35","v":745804},{"$f":"BP.ESA!AN35","v":1194556},{"$f":"BP.ESA!AO35","v":971570},{"$f":"BP.ESA!AP35","v":942381},{"$f":"BP.ESA!AQ35","v":1464857},{"$f":"BP.ESA!AR35","v":1693066},{"$f":"BP.ESA!AS35","v":1591436},{"$f":"BP.ESA!AT35","v":2225602},{"$f":"BP.ESA!AU35","v":2198106},{"$f":"BP.ESA!AV35","v":2842935},{"$f":"BP.ESA!AW35","v":2379922},{"$f":"BP.ESA!AX35","v":1685219},{"$f":"BP.ESA!AY35","v":2143732},{"$f":"BP.ESA!AZ35","v":3431356},{"$f":"BP.ESA!BA35","v":2893754},{"$f":"BP.ESA!BB35","v":2391765},{"$f":"BP.ESA!BC35","v":1220116},{"$f":"BP.ESA!BD35","v":1289567},{"$f":"BP.ESA!BE35","v":1189175},{"$f":"BP.ESA!BF35","v":1422620},{"$f":"BP.ESA!BG35","v":2360031},{"$f":"BP.ESA!BH35","v":2713791},{"$f":"BP.ESA!BI35","v":2667900},{"$f":"BP.ESA!BJ35","v":2538568},{"$f":"BP.ESA!BK35","v":1221719},{"$f":"BP.ESA!BL35","v":1958400},{"$f":"BP.ESA!BM35","v":1054236}]
[null,null,"Trade Payables",{"$f":"BP.ESA!D36","v":0},{"$f":"BP.ESA!E36","v":0},{"$f":"BP.ESA!F36","v":0},{"$f":"BP.ESA!G36","v":0},{"$f":"BP.ESA!H36","v":0},{"$f":"BP.ESA!I36","v":0},{"$f":"BP.ESA!J36","v":0},{"$f":"BP.ESA!K36","v":0},{"$f":"BP.ESA!L36","v":0},{"$f":"BP.ESA!M36","v":0},{"$f":"BP.ESA!N36","v":0},{"$f":"BP.ESA!O36","v":0},{"$f":"BP.ESA!P36","v":0},{"$f":"BP.ESA!Q36","v":0},{"$f":"BP.ESA!R36","v":0},{"$f":"BP.ESA!S36","v":0},{"$f":"BP.ESA!T36","v":0},{"$f":"BP.ESA!U36","v":0},{"$f":"BP.ESA!V36","v":0},{"$f":"BP.ESA!W36","v":0},{"$f":"BP.ESA!X36","v":0},{"$f":"BP.ESA!Y36","v":1253},{"$f":"BP.ESA!Z36","v":747},{"$f":"BP.ESA!AA36","v":731},{"$f":"BP.ESA!AB36","v":1703},{"$f":"BP.ESA!AC36","v":692},{"$f":"BP.ESA!AD36","v":1722},{"$f":"BP.ESA!AE36","v":1027},{"$f":"BP.ESA!AF36","v":2370},{"$f":"BP.ESA!AG36","v":2014},{"$f":"BP.ESA!AH36","v":2398},{"$f":"BP.ESA!AI36","v":1607},{"$f":"BP.ESA!AJ36","v":7069},{"$f":"BP.ESA!AK36","v":3695},{"$f":"BP.ESA!AL36","v":1879},{"$f":"BP.ESA!AM36","v":3656},{"$f":"BP.ESA!AN36","v":2962},{"$f":"BP.ESA!AO36","v":744},{"$f":"BP.ESA!AP36","v":1293},{"$f":"BP.ESA!AQ36","v":5446},{"$f":"BP.ESA!AR36","v":17462},{"$f":"BP.ESA!AS36","v":1918},{"$f":"BP.ESA!AT36","v":1567},{"$f":"BP.ESA!AU36","v":2355},{"$f":"BP.ESA!AV36","v":12643},{"$f":"BP.ESA!AW36","v":2627},{"$f":"BP.ESA!AX36","v":5391},{"$f":"BP.ESA!AY36","v":3391},{"$f":"BP.ESA!AZ36","v":6094},{"$f":"BP.ESA!BA36","v":2561},{"$f":"BP.ESA!BB36","v":2416},{"$f":"BP.ESA!BC36","v":6973},{"$f":"BP.ESA!BD36","v":25767},{"$f":"BP.ESA!BE36","v":9584},{"$f":"BP.ESA!BF36","v":6985},{"$f":"BP.ESA!BG36","v":18226},{"$f":"BP.ESA!BH36","v":33330},{"$f":"BP.ESA!BI36","v":10770},{"$f":"BP.ESA!BJ36","v":6697},{"$f":"BP.ESA!BK36","v":11446},{"$f":"BP.ESA!BL36","v":38121},{"$f":"BP.ESA!BM36","v":7713}]
[null,null,"Loans and Financing",{"$f":"BP.ESA!D37","v":300531},{"$f":"BP.ESA!E37","v":0},{"$f":"BP.ESA!F37","v":51904},{"$f":"BP.ESA!G37","v":48506},{"$f":"BP.ESA!H37","v":0},{"$f":"BP.ESA!I37","v":0},{"$f":"BP.ESA!J37","v":0},{"$f":"BP.ESA!K37","v":0},{"$f":"BP.ESA!L37","v":0},{"$f":"BP.ESA!M37","v":0},{"$f":"BP.ESA!N37","v":0},{"$f":"BP.ESA!O37","v":0},{"$f":"BP.ESA!P37","v":0},{"$f":"BP.ESA!Q37","v":0},{"$f":"BP.ESA!R37","v":0},{"$f":"BP.ESA!S37","v":0},{"$f":"BP.ESA!T37","v":0},{"$f":"BP.ESA!U37","v":0},{"$f":"BP.ESA!V37","v":0},{"$f":"BP.ESA!W37","v":521290},{"$f":"BP.ESA!X37","v":372840},{"$f":"BP.ESA!Y37","v":369362},{"$f":"BP.ESA!Z37","v":557156},{"$f":"BP.ESA!AA37","v":544140},{"$f":"BP.ESA!AB37","v":321678},{"$f":"BP.ESA!AC37","v":223803},{"$f":"BP.ESA!AD37","v":227444},{"$f":"BP.ESA!AE37","v":128557},{"$f":"BP.ESA!AF37","v":81162},{"$f":"BP.ESA!AG37","v":79164},{"$f":"BP.ESA!AH37","v":82437},{"$f":"BP.ESA!AI37","v":79036},{"$f":"BP.ESA!AJ37","v":82914},{"$f":"BP.ESA!AK37","v":82442},{"$f":"BP.ESA!AL37","v":152233},{"$f":"BP.ESA!AM37","v":158103},{"$f":"BP.ESA!AN37","v":155677},{"$f":"BP.ESA!AO37","v":154211},{"$f":"BP.ESA!AP37","v":155363},{"$f":"BP.ESA!AQ37","v":169495},{"$f":"BP.ESA!AR37","v":163257},{"$f":"BP.ESA!AS37","v":212579},{"$f":"BP.ESA!AT37","v":772015},{"$f":"BP.ESA!AU37","v":776064},{"$f":"BP.ESA!AV37","v":790368},{"$f":"BP.ESA!AW37","v":806461},{"$f":"BP.ESA!AX37","v":69351},{"$f":"BP.ESA!AY37","v":68528},{"$f":"BP.ESA!AZ37","v":66833},{"$f":"BP.ESA!BA37","v":68288},{"$f":"BP.ESA!BB37","v":188479},{"$f":"BP.ESA!BC37","v":190184},{"$f":"BP.ESA!BD37","v":317164},{"$f":"BP.ESA!BE37","v":318747},{"$f":"BP.ESA!BF37","v":397462},{"$f":"BP.ESA!BG37","v":1119366},{"$f":"BP.ESA!BH37","v":1091439},{"$f":"BP.ESA!BI37","v":1310093},{"$f":"BP.ESA!BJ37","v":1391464},{"$f":"BP.ESA!BK37","v":517375},{"$f":"BP.ESA!BL37","v":473470},{"$f":"BP.ESA!BM37","v":261511}]
[null,null,"Debentures",{"$f":"BP.ESA!D38","v":198170},{"$f":"BP.ESA!E38","v":44675},{"$f":"BP.ESA!F38","v":3679},{"$f":"BP.ESA!G38","v":8137},{"$f":"BP.ESA!H38","v":11666},{"$f":"BP.ESA!I38","v":16828},{"$f":"BP.ESA!J38","v":459879},{"$f":"BP.ESA!K38","v":475547},{"$f":"BP.ESA!L38","v":72142},{"$f":"BP.ESA!M38","v":85039},{"$f":"BP.ESA!N38","v":68956},{"$f":"BP.ESA!O38","v":86742},{"$f":"BP.ESA!P38","v":86098},{"$f":"BP.ESA!Q38","v":68210},{"$f":"BP.ESA!R38","v":100185},{"$f":"BP.ESA!S38","v":55277},{"$f":"BP.ESA!T38","v":68909},{"$f":"BP.ESA!U38","v":552854},{"$f":"BP.ESA!V38","v":617356},{"$f":"BP.ESA!W38","v":654874},{"$f":"BP.ESA!X38","v":726084},{"$f":"BP.ESA!Y38","v":1742842},{"$f":"BP.ESA!Z38","v":615783},{"$f":"BP.ESA!AA38","v":737219},{"$f":"BP.ESA!AB38","v":178783},{"$f":"BP.ESA!AC38","v":90220},{"$f":"BP.ESA!AD38","v":123243},{"$f":"BP.ESA!AE38","v":74910},{"$f":"BP.ESA!AF38","v":110780},{"$f":"BP.ESA!AG38","v":91405},{"$f":"BP.ESA!AH38","v":127499},{"$f":"BP.ESA!AI38","v":191053},{"$f":"BP.ESA!AJ38","v":241939},{"$f":"BP.ESA!AK38","v":246392},{"$f":"BP.ESA!AL38","v":515301},{"$f":"BP.ESA!AM38","v":494425},{"$f":"BP.ESA!AN38","v":492103},{"$f":"BP.ESA!AO38","v":503399},{"$f":"BP.ESA!AP38","v":526851},{"$f":"BP.ESA!AQ38","v":726830},{"$f":"BP.ESA!AR38","v":969384},{"$f":"BP.ESA!AS38","v":973565},{"$f":"BP.ESA!AT38","v":1027231},{"$f":"BP.ESA!AU38","v":943747},{"$f":"BP.ESA!AV38","v":968050},{"$f":"BP.ESA!AW38","v":978594},{"$f":"BP.ESA!AX38","v":992947},{"$f":"BP.ESA!AY38","v":1006641},{"$f":"BP.ESA!AZ38","v":1144143},{"$f":"BP.ESA!BA38","v":1202625},{"$f":"BP.ESA!BB38","v":942680},{"$f":"BP.ESA!BC38","v":695016},{"$f":"BP.ESA!BD38","v":321569},{"$f":"BP.ESA!BE38","v":406899},{"$f":"BP.ESA!BF38","v":547135},{"$f":"BP.ESA!BG38","v":686081},{"$f":"BP.ESA!BH38","v":674217},{"$f":"BP.ESA!BI38","v":786006},{"$f":"BP.ESA!BJ38","v":499163},{"$f":"BP.ESA!BK38","v":399489},{"$f":"BP.ESA!BL38","v":410513},{"$f":"BP.ESA!BM38","v":513286}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.ESA!D39","v":2583},{"$f":"BP.ESA!E39","v":2221},{"$f":"BP.ESA!F39","v":2910},{"$f":"BP.ESA!G39","v":3372},{"$f":"BP.ESA!H39","v":3501},{"$f":"BP.ESA!I39","v":3952},{"$f":"BP.ESA!J39","v":2715},{"$f":"BP.ESA!K39","v":10001},{"$f":"BP.ESA!L39","v":3042},{"$f":"BP.ESA!M39","v":2591},{"$f":"BP.ESA!N39","v":3072},{"$f":"BP.ESA!O39","v":2947},{"$f":"BP.ESA!P39","v":2847},{"$f":"BP.ESA!Q39","v":2132},{"$f":"BP.ESA!R39","v":2701},{"$f":"BP.ESA!S39","v":2818},{"$f":"BP.ESA!T39","v":3052},{"$f":"BP.ESA!U39","v":1651},{"$f":"BP.ESA!V39","v":1372},{"$f":"BP.ESA!W39","v":6536},{"$f":"BP.ESA!X39","v":80519},{"$f":"BP.ESA!Y39","v":2597},{"$f":"BP.ESA!Z39","v":8584},{"$f":"BP.ESA!AA39","v":4057},{"$f":"BP.ESA!AB39","v":4391},{"$f":"BP.ESA!AC39","v":4300},{"$f":"BP.ESA!AD39","v":3401},{"$f":"BP.ESA!AE39","v":3715},{"$f":"BP.ESA!AF39","v":3791},{"$f":"BP.ESA!AG39","v":3227},{"$f":"BP.ESA!AH39","v":5826},{"$f":"BP.ESA!AI39","v":8931},{"$f":"BP.ESA!AJ39","v":5824},{"$f":"BP.ESA!AK39","v":5515},{"$f":"BP.ESA!AL39","v":6265},{"$f":"BP.ESA!AM39","v":6743},{"$f":"BP.ESA!AN39","v":6965},{"$f":"BP.ESA!AO39","v":5583},{"$f":"BP.ESA!AP39","v":9230},{"$f":"BP.ESA!AQ39","v":7493},{"$f":"BP.ESA!AR39","v":13021},{"$f":"BP.ESA!AS39","v":6927},{"$f":"BP.ESA!AT39","v":19445},{"$f":"BP.ESA!AU39","v":16208},{"$f":"BP.ESA!AV39","v":13501},{"$f":"BP.ESA!AW39","v":10860},{"$f":"BP.ESA!AX39","v":17940},{"$f":"BP.ESA!AY39","v":14572},{"$f":"BP.ESA!AZ39","v":19602},{"$f":"BP.ESA!BA39","v":14396},{"$f":"BP.ESA!BB39","v":15199},{"$f":"BP.ESA!BC39","v":12575},{"$f":"BP.ESA!BD39","v":15507},{"$f":"BP.ESA!BE39","v":16969},{"$f":"BP.ESA!BF39","v":16655},{"$f":"BP.ESA!BG39","v":24272},{"$f":"BP.ESA!BH39","v":22380},{"$f":"BP.ESA!BI39","v":17661},{"$f":"BP.ESA!BJ39","v":17391},{"$f":"BP.ESA!BK39","v":16323},{"$f":"BP.ESA!BL39","v":18846},{"$f":"BP.ESA!BM39","v":18468}]
[null,null,"Dividends Payable",{"$f":"BP.ESA!D40","v":0},{"$f":"BP.ESA!E40","v":0},{"$f":"BP.ESA!F40","v":0},{"$f":"BP.ESA!G40","v":0},{"$f":"BP.ESA!H40","v":0},{"$f":"BP.ESA!I40","v":0},{"$f":"BP.ESA!J40","v":0},{"$f":"BP.ESA!K40","v":0},{"$f":"BP.ESA!L40","v":0},{"$f":"BP.ESA!M40","v":0},{"$f":"BP.ESA!N40","v":0},{"$f":"BP.ESA!O40","v":0},{"$f":"BP.ESA!P40","v":0},{"$f":"BP.ESA!Q40","v":0},{"$f":"BP.ESA!R40","v":0},{"$f":"BP.ESA!S40","v":0},{"$f":"BP.ESA!T40","v":0},{"$f":"BP.ESA!U40","v":0},{"$f":"BP.ESA!V40","v":0},{"$f":"BP.ESA!W40","v":0},{"$f":"BP.ESA!X40","v":0},{"$f":"BP.ESA!Y40","v":1993},{"$f":"BP.ESA!Z40","v":2440},{"$f":"BP.ESA!AA40","v":2611},{"$f":"BP.ESA!AB40","v":2609},{"$f":"BP.ESA!AC40","v":2840},{"$f":"BP.ESA!AD40","v":2673},{"$f":"BP.ESA!AE40","v":2764},{"$f":"BP.ESA!AF40","v":14533},{"$f":"BP.ESA!AG40","v":2972},{"$f":"BP.ESA!AH40","v":2971},{"$f":"BP.ESA!AI40","v":3094},{"$f":"BP.ESA!AJ40","v":91962},{"$f":"BP.ESA!AK40","v":3492},{"$f":"BP.ESA!AL40","v":3375},{"$f":"BP.ESA!AM40","v":3596},{"$f":"BP.ESA!AN40","v":288540},{"$f":"BP.ESA!AO40","v":53236},{"$f":"BP.ESA!AP40","v":3881},{"$f":"BP.ESA!AQ40","v":4097},{"$f":"BP.ESA!AR40","v":78839},{"$f":"BP.ESA!AS40","v":78839},{"$f":"BP.ESA!AT40","v":1336},{"$f":"BP.ESA!AU40","v":1483},{"$f":"BP.ESA!AV40","v":389891},{"$f":"BP.ESA!AW40","v":2403},{"$f":"BP.ESA!AX40","v":2169},{"$f":"BP.ESA!AY40","v":2697},{"$f":"BP.ESA!AZ40","v":798743},{"$f":"BP.ESA!BA40","v":3874},{"$f":"BP.ESA!BB40","v":3556},{"$f":"BP.ESA!BC40","v":4180},{"$f":"BP.ESA!BD40","v":242028},{"$f":"BP.ESA!BE40","v":4720},{"$f":"BP.ESA!BF40","v":4720},{"$f":"BP.ESA!BG40","v":5190},{"$f":"BP.ESA!BH40","v":412253},{"$f":"BP.ESA!BI40","v":5823},{"$f":"BP.ESA!BJ40","v":5601},{"$f":"BP.ESA!BK40","v":3575},{"$f":"BP.ESA!BL40","v":808483},{"$f":"BP.ESA!BM40","v":13952}]
[null,null,"Debt charges",{"$f":"BP.ESA!D41","v":0},{"$f":"BP.ESA!E41","v":0},{"$f":"BP.ESA!F41","v":0},{"$f":"BP.ESA!G41","v":0},{"$f":"BP.ESA!H41","v":0},{"$f":"BP.ESA!I41","v":0},{"$f":"BP.ESA!J41","v":0},{"$f":"BP.ESA!K41","v":0},{"$f":"BP.ESA!L41","v":0},{"$f":"BP.ESA!M41","v":0},{"$f":"BP.ESA!N41","v":0},{"$f":"BP.ESA!O41","v":0},{"$f":"BP.ESA!P41","v":0},{"$f":"BP.ESA!Q41","v":0},{"$f":"BP.ESA!R41","v":0},{"$f":"BP.ESA!S41","v":0},{"$f":"BP.ESA!T41","v":0},{"$f":"BP.ESA!U41","v":0},{"$f":"BP.ESA!V41","v":0},{"$f":"BP.ESA!W41","v":0},{"$f":"BP.ESA!X41","v":0},{"$f":"BP.ESA!Y41","v":28429},{"$f":"BP.ESA!Z41","v":6180},{"$f":"BP.ESA!AA41","v":9420},{"$f":"BP.ESA!AB41","v":4113},{"$f":"BP.ESA!AC41","v":6658},{"$f":"BP.ESA!AD41","v":2581},{"$f":"BP.ESA!AE41","v":2135},{"$f":"BP.ESA!AF41","v":568},{"$f":"BP.ESA!AG41","v":1316},{"$f":"BP.ESA!AH41","v":284},{"$f":"BP.ESA!AI41","v":658},{"$f":"BP.ESA!AJ41","v":563},{"$f":"BP.ESA!AK41","v":1330},{"$f":"BP.ESA!AL41","v":2259},{"$f":"BP.ESA!AM41","v":8178},{"$f":"BP.ESA!AN41","v":2331},{"$f":"BP.ESA!AO41","v":7897},{"$f":"BP.ESA!AP41","v":2221},{"$f":"BP.ESA!AQ41","v":11480},{"$f":"BP.ESA!AR41","v":11933},{"$f":"BP.ESA!AS41","v":23159},{"$f":"BP.ESA!AT41","v":20606},{"$f":"BP.ESA!AU41","v":27590},{"$f":"BP.ESA!AV41","v":27323},{"$f":"BP.ESA!AW41","v":37260},{"$f":"BP.ESA!AX41","v":12091},{"$f":"BP.ESA!AY41","v":35033},{"$f":"BP.ESA!AZ41","v":56584},{"$f":"BP.ESA!BA41","v":100195},{"$f":"BP.ESA!BB41","v":132533},{"$f":"BP.ESA!BC41","v":191546},{"$f":"BP.ESA!BD41","v":226762},{"$f":"BP.ESA!BE41","v":286904},{"$f":"BP.ESA!BF41","v":321472},{"$f":"BP.ESA!BG41","v":379000},{"$f":"BP.ESA!BH41","v":395136},{"$f":"BP.ESA!BI41","v":442786},{"$f":"BP.ESA!BJ41","v":484223},{"$f":"BP.ESA!BK41","v":190244},{"$f":"BP.ESA!BL41","v":124572},{"$f":"BP.ESA!BM41","v":141637}]
[null,null,"Post-employment benefits",{"$f":"BP.ESA!D42","v":0},{"$f":"BP.ESA!E42","v":0},{"$f":"BP.ESA!F42","v":0},{"$f":"BP.ESA!G42","v":0},{"$f":"BP.ESA!H42","v":0},{"$f":"BP.ESA!I42","v":0},{"$f":"BP.ESA!J42","v":0},{"$f":"BP.ESA!K42","v":0},{"$f":"BP.ESA!L42","v":0},{"$f":"BP.ESA!M42","v":0},{"$f":"BP.ESA!N42","v":0},{"$f":"BP.ESA!O42","v":0},{"$f":"BP.ESA!P42","v":0},{"$f":"BP.ESA!Q42","v":0},{"$f":"BP.ESA!R42","v":0},{"$f":"BP.ESA!S42","v":0},{"$f":"BP.ESA!T42","v":0},{"$f":"BP.ESA!U42","v":0},{"$f":"BP.ESA!V42","v":0},{"$f":"BP.ESA!W42","v":0},{"$f":"BP.ESA!X42","v":0},{"$f":"BP.ESA!Y42","v":255},{"$f":"BP.ESA!Z42","v":255},{"$f":"BP.ESA!AA42","v":255},{"$f":"BP.ESA!AB42","v":0},{"$f":"BP.ESA!AC42","v":0},{"$f":"BP.ESA!AD42","v":0},{"$f":"BP.ESA!AE42","v":0},{"$f":"BP.ESA!AF42","v":597},{"$f":"BP.ESA!AG42","v":597},{"$f":"BP.ESA!AH42","v":597},{"$f":"BP.ESA!AI42","v":597},{"$f":"BP.ESA!AJ42","v":1217},{"$f":"BP.ESA!AK42","v":1217},{"$f":"BP.ESA!AL42","v":1217},{"$f":"BP.ESA!AM42","v":1217},{"$f":"BP.ESA!AN42","v":1845},{"$f":"BP.ESA!AO42","v":1845},{"$f":"BP.ESA!AP42","v":1845},{"$f":"BP.ESA!AQ42","v":1845},{"$f":"BP.ESA!AR42","v":2127},{"$f":"BP.ESA!AS42","v":2127},{"$f":"BP.ESA!AT42","v":2127},{"$f":"BP.ESA!AU42","v":2127},{"$f":"BP.ESA!AV42","v":1452},{"$f":"BP.ESA!AW42","v":1452},{"$f":"BP.ESA!AX42","v":1452},{"$f":"BP.ESA!AY42","v":1452},{"$f":"BP.ESA!AZ42","v":1229},{"$f":"BP.ESA!BA42","v":1229},{"$f":"BP.ESA!BB42","v":1229},{"$f":"BP.ESA!BC42","v":1229},{"$f":"BP.ESA!BD42","v":1594},{"$f":"BP.ESA!BE42","v":1594},{"$f":"BP.ESA!BF42","v":1594},{"$f":"BP.ESA!BG42","v":1594},{"$f":"BP.ESA!BH42","v":1999},{"$f":"BP.ESA!BI42","v":1999},{"$f":"BP.ESA!BJ42","v":1999},{"$f":"BP.ESA!BK42","v":1999},{"$f":"BP.ESA!BL42","v":1547},{"$f":"BP.ESA!BM42","v":1547}]
[null,null,"Financial sector liabilities",{"$f":"BP.ESA!D43","v":0},{"$f":"BP.ESA!E43","v":0},{"$f":"BP.ESA!F43","v":0},{"$f":"BP.ESA!G43","v":0},{"$f":"BP.ESA!H43","v":0},{"$f":"BP.ESA!I43","v":0},{"$f":"BP.ESA!J43","v":0},{"$f":"BP.ESA!K43","v":0},{"$f":"BP.ESA!L43","v":0},{"$f":"BP.ESA!M43","v":0},{"$f":"BP.ESA!N43","v":0},{"$f":"BP.ESA!O43","v":0},{"$f":"BP.ESA!P43","v":0},{"$f":"BP.ESA!Q43","v":0},{"$f":"BP.ESA!R43","v":0},{"$f":"BP.ESA!S43","v":0},{"$f":"BP.ESA!T43","v":0},{"$f":"BP.ESA!U43","v":0},{"$f":"BP.ESA!V43","v":0},{"$f":"BP.ESA!W43","v":0},{"$f":"BP.ESA!X43","v":0},{"$f":"BP.ESA!Y43","v":0},{"$f":"BP.ESA!Z43","v":0},{"$f":"BP.ESA!AA43","v":0},{"$f":"BP.ESA!AB43","v":0},{"$f":"BP.ESA!AC43","v":0},{"$f":"BP.ESA!AD43","v":0},{"$f":"BP.ESA!AE43","v":0},{"$f":"BP.ESA!AF43","v":0},{"$f":"BP.ESA!AG43","v":0},{"$f":"BP.ESA!AH43","v":0},{"$f":"BP.ESA!AI43","v":0},{"$f":"BP.ESA!AJ43","v":0},{"$f":"BP.ESA!AK43","v":0},{"$f":"BP.ESA!AL43","v":0},{"$f":"BP.ESA!AM43","v":0},{"$f":"BP.ESA!AN43","v":0},{"$f":"BP.ESA!AO43","v":0},{"$f":"BP.ESA!AP43","v":0},{"$f":"BP.ESA!AQ43","v":0},{"$f":"BP.ESA!AR43","v":0},{"$f":"BP.ESA!AS43","v":0},{"$f":"BP.ESA!AT43","v":0},{"$f":"BP.ESA!AU43","v":0},{"$f":"BP.ESA!AV43","v":0},{"$f":"BP.ESA!AW43","v":0},{"$f":"BP.ESA!AX43","v":0},{"$f":"BP.ESA!AY43","v":0},{"$f":"BP.ESA!AZ43","v":0},{"$f":"BP.ESA!BA43","v":0},{"$f":"BP.ESA!BB43","v":0},{"$f":"BP.ESA!BC43","v":0},{"$f":"BP.ESA!BD43","v":0},{"$f":"BP.ESA!BE43","v":0},{"$f":"BP.ESA!BF43","v":0},{"$f":"BP.ESA!BG43","v":0},{"$f":"BP.ESA!BH43","v":0},{"$f":"BP.ESA!BI43","v":0},{"$f":"BP.ESA!BJ43","v":0},{"$f":"BP.ESA!BK43","v":0},{"$f":"BP.ESA!BL43","v":0},{"$f":"BP.ESA!BM43","v":0}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESA!D44","v":0},{"$f":"BP.ESA!E44","v":0},{"$f":"BP.ESA!F44","v":0},{"$f":"BP.ESA!G44","v":0},{"$f":"BP.ESA!H44","v":0},{"$f":"BP.ESA!I44","v":0},{"$f":"BP.ESA!J44","v":0},{"$f":"BP.ESA!K44","v":0},{"$f":"BP.ESA!L44","v":0},{"$f":"BP.ESA!M44","v":0},{"$f":"BP.ESA!N44","v":0},{"$f":"BP.ESA!O44","v":0},{"$f":"BP.ESA!P44","v":0},{"$f":"BP.ESA!Q44","v":0},{"$f":"BP.ESA!R44","v":0},{"$f":"BP.ESA!S44","v":0},{"$f":"BP.ESA!T44","v":0},{"$f":"BP.ESA!U44","v":0},{"$f":"BP.ESA!V44","v":0},{"$f":"BP.ESA!W44","v":0},{"$f":"BP.ESA!X44","v":0},{"$f":"BP.ESA!Y44","v":0},{"$f":"BP.ESA!Z44","v":0},{"$f":"BP.ESA!AA44","v":0},{"$f":"BP.ESA!AB44","v":16806},{"$f":"BP.ESA!AC44","v":14195},{"$f":"BP.ESA!AD44","v":49243},{"$f":"BP.ESA!AE44","v":49415},{"$f":"BP.ESA!AF44","v":27637},{"$f":"BP.ESA!AG44","v":28598},{"$f":"BP.ESA!AH44","v":12665},{"$f":"BP.ESA!AI44","v":16218},{"$f":"BP.ESA!AJ44","v":10749},{"$f":"BP.ESA!AK44","v":11533},{"$f":"BP.ESA!AL44","v":3691},{"$f":"BP.ESA!AM44","v":1155},{"$f":"BP.ESA!AN44","v":1480},{"$f":"BP.ESA!AO44","v":1437},{"$f":"BP.ESA!AP44","v":1054},{"$f":"BP.ESA!AQ44","v":302193},{"$f":"BP.ESA!AR44","v":350243},{"$f":"BP.ESA!AS44","v":203412},{"$f":"BP.ESA!AT44","v":303826},{"$f":"BP.ESA!AU44","v":351018},{"$f":"BP.ESA!AV44","v":547963},{"$f":"BP.ESA!AW44","v":447419},{"$f":"BP.ESA!AX44","v":496694},{"$f":"BP.ESA!AY44","v":924085},{"$f":"BP.ESA!AZ44","v":1235453},{"$f":"BP.ESA!BA44","v":1397547},{"$f":"BP.ESA!BB44","v":1017121},{"$f":"BP.ESA!BC44","v":27729},{"$f":"BP.ESA!BD44","v":26448},{"$f":"BP.ESA!BE44","v":27568},{"$f":"BP.ESA!BF44","v":33395},{"$f":"BP.ESA!BG44","v":32057},{"$f":"BP.ESA!BH44","v":25361},{"$f":"BP.ESA!BI44","v":20653},{"$f":"BP.ESA!BJ44","v":0},{"$f":"BP.ESA!BK44","v":231},{"$f":"BP.ESA!BL44","v":2248},{"$f":"BP.ESA!BM44","v":2517}]
[null,null,"Incorporation of grids",{"$f":"BP.ESA!D45","v":0},{"$f":"BP.ESA!E45","v":0},{"$f":"BP.ESA!F45","v":0},{"$f":"BP.ESA!G45","v":0},{"$f":"BP.ESA!H45","v":0},{"$f":"BP.ESA!I45","v":0},{"$f":"BP.ESA!J45","v":0},{"$f":"BP.ESA!K45","v":0},{"$f":"BP.ESA!L45","v":0},{"$f":"BP.ESA!M45","v":0},{"$f":"BP.ESA!N45","v":0},{"$f":"BP.ESA!O45","v":0},{"$f":"BP.ESA!P45","v":0},{"$f":"BP.ESA!Q45","v":0},{"$f":"BP.ESA!R45","v":0},{"$f":"BP.ESA!S45","v":0},{"$f":"BP.ESA!T45","v":0},{"$f":"BP.ESA!U45","v":0},{"$f":"BP.ESA!V45","v":0},{"$f":"BP.ESA!W45","v":0},{"$f":"BP.ESA!X45","v":0},{"$f":"BP.ESA!Y45","v":0},{"$f":"BP.ESA!Z45","v":0},{"$f":"BP.ESA!AA45","v":0},{"$f":"BP.ESA!AB45","v":0},{"$f":"BP.ESA!AC45","v":0},{"$f":"BP.ESA!AD45","v":0},{"$f":"BP.ESA!AE45","v":0},{"$f":"BP.ESA!AF45","v":0},{"$f":"BP.ESA!AG45","v":0},{"$f":"BP.ESA!AH45","v":0},{"$f":"BP.ESA!AI45","v":0},{"$f":"BP.ESA!AJ45","v":0},{"$f":"BP.ESA!AK45","v":0},{"$f":"BP.ESA!AL45","v":0},{"$f":"BP.ESA!AM45","v":0},{"$f":"BP.ESA!AN45","v":0},{"$f":"BP.ESA!AO45","v":0},{"$f":"BP.ESA!AP45","v":0},{"$f":"BP.ESA!AQ45","v":0},{"$f":"BP.ESA!AR45","v":0},{"$f":"BP.ESA!AS45","v":0},{"$f":"BP.ESA!AT45","v":0},{"$f":"BP.ESA!AU45","v":0},{"$f":"BP.ESA!AV45","v":0},{"$f":"BP.ESA!AW45","v":0},{"$f":"BP.ESA!AX45","v":0},{"$f":"BP.ESA!AY45","v":0},{"$f":"BP.ESA!AZ45","v":0},{"$f":"BP.ESA!BA45","v":0},{"$f":"BP.ESA!BB45","v":0},{"$f":"BP.ESA!BC45","v":0},{"$f":"BP.ESA!BD45","v":0},{"$f":"BP.ESA!BE45","v":0},{"$f":"BP.ESA!BF45","v":0},{"$f":"BP.ESA!BG45","v":0},{"$f":"BP.ESA!BH45","v":0},{"$f":"BP.ESA!BI45","v":0},{"$f":"BP.ESA!BJ45","v":0},{"$f":"BP.ESA!BK45","v":0},{"$f":"BP.ESA!BL45","v":0},{"$f":"BP.ESA!BM45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ESA!D46","v":3170},{"$f":"BP.ESA!E46","v":3442},{"$f":"BP.ESA!F46","v":4568},{"$f":"BP.ESA!G46","v":2439},{"$f":"BP.ESA!H46","v":6070},{"$f":"BP.ESA!I46","v":14437},{"$f":"BP.ESA!J46","v":8442},{"$f":"BP.ESA!K46","v":10075},{"$f":"BP.ESA!L46","v":11383},{"$f":"BP.ESA!M46","v":10174},{"$f":"BP.ESA!N46","v":10917},{"$f":"BP.ESA!O46","v":5005},{"$f":"BP.ESA!P46","v":14664},{"$f":"BP.ESA!Q46","v":6273},{"$f":"BP.ESA!R46","v":4683},{"$f":"BP.ESA!S46","v":6079},{"$f":"BP.ESA!T46","v":8329},{"$f":"BP.ESA!U46","v":10205},{"$f":"BP.ESA!V46","v":340298},{"$f":"BP.ESA!W46","v":48278},{"$f":"BP.ESA!X46","v":97699},{"$f":"BP.ESA!Y46","v":10983},{"$f":"BP.ESA!Z46","v":55634},{"$f":"BP.ESA!AA46","v":55906},{"$f":"BP.ESA!AB46","v":56189},{"$f":"BP.ESA!AC46","v":55919},{"$f":"BP.ESA!AD46","v":55483},{"$f":"BP.ESA!AE46","v":57297},{"$f":"BP.ESA!AF46","v":57158},{"$f":"BP.ESA!AG46","v":66978},{"$f":"BP.ESA!AH46","v":60927},{"$f":"BP.ESA!AI46","v":66630},{"$f":"BP.ESA!AJ46","v":71230},{"$f":"BP.ESA!AK46","v":71124},{"$f":"BP.ESA!AL46","v":68799},{"$f":"BP.ESA!AM46","v":68731},{"$f":"BP.ESA!AN46","v":242653},{"$f":"BP.ESA!AO46","v":243218},{"$f":"BP.ESA!AP46","v":240643},{"$f":"BP.ESA!AQ46","v":235978},{"$f":"BP.ESA!AR46","v":86800},{"$f":"BP.ESA!AS46","v":88910},{"$f":"BP.ESA!AT46","v":77449},{"$f":"BP.ESA!AU46","v":77514},{"$f":"BP.ESA!AV46","v":91744},{"$f":"BP.ESA!AW46","v":92846},{"$f":"BP.ESA!AX46","v":87184},{"$f":"BP.ESA!AY46","v":87333},{"$f":"BP.ESA!AZ46","v":102675},{"$f":"BP.ESA!BA46","v":103039},{"$f":"BP.ESA!BB46","v":88552},{"$f":"BP.ESA!BC46","v":90684},{"$f":"BP.ESA!BD46","v":112728},{"$f":"BP.ESA!BE46","v":116190},{"$f":"BP.ESA!BF46","v":93202},{"$f":"BP.ESA!BG46","v":94245},{"$f":"BP.ESA!BH46","v":57676},{"$f":"BP.ESA!BI46","v":72109},{"$f":"BP.ESA!BJ46","v":132030},{"$f":"BP.ESA!BK46","v":81037},{"$f":"BP.ESA!BL46","v":80600},{"$f":"BP.ESA!BM46","v":93605}]
[null,null,"Non-Current Liabilities",{"$f":"BP.ESA!D47","v":10680},{"$f":"BP.ESA!E47","v":407479},{"$f":"BP.ESA!F47","v":396227},{"$f":"BP.ESA!G47","v":402350},{"$f":"BP.ESA!H47","v":448781},{"$f":"BP.ESA!I47","v":775893},{"$f":"BP.ESA!J47","v":323041},{"$f":"BP.ESA!K47","v":367982},{"$f":"BP.ESA!L47","v":777050},{"$f":"BP.ESA!M47","v":758395},{"$f":"BP.ESA!N47","v":922932},{"$f":"BP.ESA!O47","v":910552},{"$f":"BP.ESA!P47","v":884565},{"$f":"BP.ESA!Q47","v":882515},{"$f":"BP.ESA!R47","v":607267},{"$f":"BP.ESA!S47","v":598888},{"$f":"BP.ESA!T47","v":609041},{"$f":"BP.ESA!U47","v":1600567},{"$f":"BP.ESA!V47","v":1616508},{"$f":"BP.ESA!W47","v":1738846},{"$f":"BP.ESA!X47","v":1746066},{"$f":"BP.ESA!Y47","v":953326},{"$f":"BP.ESA!Z47","v":709990},{"$f":"BP.ESA!AA47","v":816685},{"$f":"BP.ESA!AB47","v":1710006},{"$f":"BP.ESA!AC47","v":1890508},{"$f":"BP.ESA!AD47","v":1933734},{"$f":"BP.ESA!AE47","v":1846526},{"$f":"BP.ESA!AF47","v":1791922},{"$f":"BP.ESA!AG47","v":1825042},{"$f":"BP.ESA!AH47","v":1843933},{"$f":"BP.ESA!AI47","v":2105563},{"$f":"BP.ESA!AJ47","v":2792999},{"$f":"BP.ESA!AK47","v":2921171},{"$f":"BP.ESA!AL47","v":3681691},{"$f":"BP.ESA!AM47","v":3593993},{"$f":"BP.ESA!AN47","v":3981599},{"$f":"BP.ESA!AO47","v":4058622},{"$f":"BP.ESA!AP47","v":4685549},{"$f":"BP.ESA!AQ47","v":4218316},{"$f":"BP.ESA!AR47","v":4380820},{"$f":"BP.ESA!AS47","v":4160594},{"$f":"BP.ESA!AT47","v":3931852},{"$f":"BP.ESA!AU47","v":3545301},{"$f":"BP.ESA!AV47","v":4264089},{"$f":"BP.ESA!AW47","v":4453550},{"$f":"BP.ESA!AX47","v":5197704},{"$f":"BP.ESA!AY47","v":5104694},{"$f":"BP.ESA!AZ47","v":6286824},{"$f":"BP.ESA!BA47","v":5899062},{"$f":"BP.ESA!BB47","v":6124355},{"$f":"BP.ESA!BC47","v":5938739},{"$f":"BP.ESA!BD47","v":6431740},{"$f":"BP.ESA!BE47","v":6480930},{"$f":"BP.ESA!BF47","v":7833753},{"$f":"BP.ESA!BG47","v":7027635},{"$f":"BP.ESA!BH47","v":8937684},{"$f":"BP.ESA!BI47","v":8782723},{"$f":"BP.ESA!BJ47","v":9927491},{"$f":"BP.ESA!BK47","v":9995687},{"$f":"BP.ESA!BL47","v":10837056},{"$f":"BP.ESA!BM47","v":12101679}]
[null,null,"Loans and financing ",{"$f":"BP.ESA!D48","v":0},{"$f":"BP.ESA!E48","v":255768},{"$f":"BP.ESA!F48","v":243688},{"$f":"BP.ESA!G48","v":245464},{"$f":"BP.ESA!H48","v":0},{"$f":"BP.ESA!I48","v":321521},{"$f":"BP.ESA!J48","v":307686},{"$f":"BP.ESA!K48","v":366434},{"$f":"BP.ESA!L48","v":372010},{"$f":"BP.ESA!M48","v":361270},{"$f":"BP.ESA!N48","v":552950},{"$f":"BP.ESA!O48","v":153353},{"$f":"BP.ESA!P48","v":154320},{"$f":"BP.ESA!Q48","v":152093},{"$f":"BP.ESA!R48","v":166170},{"$f":"BP.ESA!S48","v":166016},{"$f":"BP.ESA!T48","v":175695},{"$f":"BP.ESA!U48","v":169569},{"$f":"BP.ESA!V48","v":164030},{"$f":"BP.ESA!W48","v":183825},{"$f":"BP.ESA!X48","v":199215},{"$f":"BP.ESA!Y48","v":240428},{"$f":"BP.ESA!Z48","v":155130},{"$f":"BP.ESA!AA48","v":198645},{"$f":"BP.ESA!AB48","v":97620},{"$f":"BP.ESA!AC48","v":177945},{"$f":"BP.ESA!AD48","v":174050},{"$f":"BP.ESA!AE48","v":176700},{"$f":"BP.ESA!AF48","v":81163},{"$f":"BP.ESA!AG48","v":79164},{"$f":"BP.ESA!AH48","v":0},{"$f":"BP.ESA!AI48","v":0},{"$f":"BP.ESA!AJ48","v":0},{"$f":"BP.ESA!AK48","v":0},{"$f":"BP.ESA!AL48","v":304467},{"$f":"BP.ESA!AM48","v":316205},{"$f":"BP.ESA!AN48","v":311354},{"$f":"BP.ESA!AO48","v":308422},{"$f":"BP.ESA!AP48","v":455385},{"$f":"BP.ESA!AQ48","v":469564},{"$f":"BP.ESA!AR48","v":613133},{"$f":"BP.ESA!AS48","v":662828},{"$f":"BP.ESA!AT48","v":150000},{"$f":"BP.ESA!AU48","v":150000},{"$f":"BP.ESA!AV48","v":399790},{"$f":"BP.ESA!AW48","v":599833},{"$f":"BP.ESA!AX48","v":959265},{"$f":"BP.ESA!AY48","v":1673561},{"$f":"BP.ESA!AZ48","v":1643093},{"$f":"BP.ESA!BA48","v":1596021},{"$f":"BP.ESA!BB48","v":1457555},{"$f":"BP.ESA!BC48","v":1462655},{"$f":"BP.ESA!BD48","v":1297396},{"$f":"BP.ESA!BE48","v":1291815},{"$f":"BP.ESA!BF48","v":1291619},{"$f":"BP.ESA!BG48","v":652577},{"$f":"BP.ESA!BH48","v":588320},{"$f":"BP.ESA!BI48","v":394751},{"$f":"BP.ESA!BJ48","v":85000},{"$f":"BP.ESA!BK48","v":85000},{"$f":"BP.ESA!BL48","v":0},{"$f":"BP.ESA!BM48","v":199939}]
[null,null,"Debentures",{"$f":"BP.ESA!D49","v":0},{"$f":"BP.ESA!E49","v":148574},{"$f":"BP.ESA!F49","v":149349},{"$f":"BP.ESA!G49","v":149376},{"$f":"BP.ESA!H49","v":447401},{"$f":"BP.ESA!I49","v":447401},{"$f":"BP.ESA!J49","v":0},{"$f":"BP.ESA!K49","v":0},{"$f":"BP.ESA!L49","v":387542},{"$f":"BP.ESA!M49","v":387452},{"$f":"BP.ESA!N49","v":357572},{"$f":"BP.ESA!O49","v":756407},{"$f":"BP.ESA!P49","v":727674},{"$f":"BP.ESA!Q49","v":727763},{"$f":"BP.ESA!R49","v":398730},{"$f":"BP.ESA!S49","v":398821},{"$f":"BP.ESA!T49","v":398888},{"$f":"BP.ESA!U49","v":1395743},{"$f":"BP.ESA!V49","v":1395450},{"$f":"BP.ESA!W49","v":1396726},{"$f":"BP.ESA!X49","v":1398032},{"$f":"BP.ESA!Y49","v":454215},{"$f":"BP.ESA!Z49","v":454305},{"$f":"BP.ESA!AA49","v":335233},{"$f":"BP.ESA!AB49","v":1337805},{"$f":"BP.ESA!AC49","v":1453349},{"$f":"BP.ESA!AD49","v":1454610},{"$f":"BP.ESA!AE49","v":1417019},{"$f":"BP.ESA!AF49","v":1422687},{"$f":"BP.ESA!AG49","v":1438700},{"$f":"BP.ESA!AH49","v":1448610},{"$f":"BP.ESA!AI49","v":1660116},{"$f":"BP.ESA!AJ49","v":2525598},{"$f":"BP.ESA!AK49","v":2544792},{"$f":"BP.ESA!AL49","v":3025635},{"$f":"BP.ESA!AM49","v":2874888},{"$f":"BP.ESA!AN49","v":2886169},{"$f":"BP.ESA!AO49","v":2906892},{"$f":"BP.ESA!AP49","v":3198104},{"$f":"BP.ESA!AQ49","v":2802867},{"$f":"BP.ESA!AR49","v":2565631},{"$f":"BP.ESA!AS49","v":2593219},{"$f":"BP.ESA!AT49","v":2342713},{"$f":"BP.ESA!AU49","v":2526310},{"$f":"BP.ESA!AV49","v":2803788},{"$f":"BP.ESA!AW49","v":2853087},{"$f":"BP.ESA!AX49","v":2658827},{"$f":"BP.ESA!AY49","v":2249718},{"$f":"BP.ESA!AZ49","v":3298260},{"$f":"BP.ESA!BA49","v":3339233},{"$f":"BP.ESA!BB49","v":4141324},{"$f":"BP.ESA!BC49","v":3931829},{"$f":"BP.ESA!BD49","v":4706841},{"$f":"BP.ESA!BE49","v":4760565},{"$f":"BP.ESA!BF49","v":6075597},{"$f":"BP.ESA!BG49","v":5888806},{"$f":"BP.ESA!BH49","v":7838045},{"$f":"BP.ESA!BI49","v":7849228},{"$f":"BP.ESA!BJ49","v":9208726},{"$f":"BP.ESA!BK49","v":9258706},{"$f":"BP.ESA!BL49","v":9677727},{"$f":"BP.ESA!BM49","v":10792190}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.ESA!D50","v":0},{"$f":"BP.ESA!E50","v":0},{"$f":"BP.ESA!F50","v":0},{"$f":"BP.ESA!G50","v":0},{"$f":"BP.ESA!H50","v":0},{"$f":"BP.ESA!I50","v":0},{"$f":"BP.ESA!J50","v":0},{"$f":"BP.ESA!K50","v":0},{"$f":"BP.ESA!L50","v":0},{"$f":"BP.ESA!M50","v":0},{"$f":"BP.ESA!N50","v":0},{"$f":"BP.ESA!O50","v":0},{"$f":"BP.ESA!P50","v":0},{"$f":"BP.ESA!Q50","v":0},{"$f":"BP.ESA!R50","v":0},{"$f":"BP.ESA!S50","v":0},{"$f":"BP.ESA!T50","v":0},{"$f":"BP.ESA!U50","v":31434},{"$f":"BP.ESA!V50","v":31285},{"$f":"BP.ESA!W50","v":153358},{"$f":"BP.ESA!X50","v":144018},{"$f":"BP.ESA!Y50","v":0},{"$f":"BP.ESA!Z50","v":0},{"$f":"BP.ESA!AA50","v":14350},{"$f":"BP.ESA!AB50","v":7225},{"$f":"BP.ESA!AC50","v":7225},{"$f":"BP.ESA!AD50","v":5295},{"$f":"BP.ESA!AE50","v":5295},{"$f":"BP.ESA!AF50","v":1299},{"$f":"BP.ESA!AG50","v":1299},{"$f":"BP.ESA!AH50","v":1054},{"$f":"BP.ESA!AI50","v":960},{"$f":"BP.ESA!AJ50","v":647},{"$f":"BP.ESA!AK50","v":647},{"$f":"BP.ESA!AL50","v":3467},{"$f":"BP.ESA!AM50","v":3333},{"$f":"BP.ESA!AN50","v":277778},{"$f":"BP.ESA!AO50","v":279933},{"$f":"BP.ESA!AP50","v":274103},{"$f":"BP.ESA!AQ50","v":317026},{"$f":"BP.ESA!AR50","v":319199},{"$f":"BP.ESA!AS50","v":317136},{"$f":"BP.ESA!AT50","v":317909},{"$f":"BP.ESA!AU50","v":318212},{"$f":"BP.ESA!AV50","v":322287},{"$f":"BP.ESA!AW50","v":348482},{"$f":"BP.ESA!AX50","v":413159},{"$f":"BP.ESA!AY50","v":418779},{"$f":"BP.ESA!AZ50","v":486103},{"$f":"BP.ESA!BA50","v":481173},{"$f":"BP.ESA!BB50","v":490680},{"$f":"BP.ESA!BC50","v":508186},{"$f":"BP.ESA!BD50","v":393673},{"$f":"BP.ESA!BE50","v":393354},{"$f":"BP.ESA!BF50","v":428861},{"$f":"BP.ESA!BG50","v":453245},{"$f":"BP.ESA!BH50","v":475416},{"$f":"BP.ESA!BI50","v":501717},{"$f":"BP.ESA!BJ50","v":533444},{"$f":"BP.ESA!BK50","v":544280},{"$f":"BP.ESA!BL50","v":668641},{"$f":"BP.ESA!BM50","v":707811}]
[null,null,"Trade payables",{"$f":"BP.ESA!D51","v":0},{"$f":"BP.ESA!E51","v":0},{"$f":"BP.ESA!F51","v":0},{"$f":"BP.ESA!G51","v":0},{"$f":"BP.ESA!H51","v":0},{"$f":"BP.ESA!I51","v":0},{"$f":"BP.ESA!J51","v":0},{"$f":"BP.ESA!K51","v":0},{"$f":"BP.ESA!L51","v":0},{"$f":"BP.ESA!M51","v":0},{"$f":"BP.ESA!N51","v":0},{"$f":"BP.ESA!O51","v":0},{"$f":"BP.ESA!P51","v":0},{"$f":"BP.ESA!Q51","v":0},{"$f":"BP.ESA!R51","v":0},{"$f":"BP.ESA!S51","v":0},{"$f":"BP.ESA!T51","v":0},{"$f":"BP.ESA!U51","v":0},{"$f":"BP.ESA!V51","v":0},{"$f":"BP.ESA!W51","v":0},{"$f":"BP.ESA!X51","v":0},{"$f":"BP.ESA!Y51","v":0},{"$f":"BP.ESA!Z51","v":0},{"$f":"BP.ESA!AA51","v":0},{"$f":"BP.ESA!AB51","v":0},{"$f":"BP.ESA!AC51","v":0},{"$f":"BP.ESA!AD51","v":0},{"$f":"BP.ESA!AE51","v":0},{"$f":"BP.ESA!AF51","v":0},{"$f":"BP.ESA!AG51","v":0},{"$f":"BP.ESA!AH51","v":0},{"$f":"BP.ESA!AI51","v":0},{"$f":"BP.ESA!AJ51","v":0},{"$f":"BP.ESA!AK51","v":0},{"$f":"BP.ESA!AL51","v":0},{"$f":"BP.ESA!AM51","v":0},{"$f":"BP.ESA!AN51","v":265},{"$f":"BP.ESA!AO51","v":0},{"$f":"BP.ESA!AP51","v":271},{"$f":"BP.ESA!AQ51","v":0},{"$f":"BP.ESA!AR51","v":0},{"$f":"BP.ESA!AS51","v":0},{"$f":"BP.ESA!AT51","v":0},{"$f":"BP.ESA!AU51","v":0},{"$f":"BP.ESA!AV51","v":0},{"$f":"BP.ESA!AW51","v":0},{"$f":"BP.ESA!AX51","v":0},{"$f":"BP.ESA!AY51","v":0},{"$f":"BP.ESA!AZ51","v":0},{"$f":"BP.ESA!BA51","v":0},{"$f":"BP.ESA!BB51","v":0},{"$f":"BP.ESA!BC51","v":0},{"$f":"BP.ESA!BD51","v":0},{"$f":"BP.ESA!BE51","v":0},{"$f":"BP.ESA!BF51","v":2565},{"$f":"BP.ESA!BG51","v":2650},{"$f":"BP.ESA!BH51","v":2747},{"$f":"BP.ESA!BI51","v":3283},{"$f":"BP.ESA!BJ51","v":3317},{"$f":"BP.ESA!BK51","v":6010},{"$f":"BP.ESA!BL51","v":6131},{"$f":"BP.ESA!BM51","v":6281}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESA!D52","v":0},{"$f":"BP.ESA!E52","v":0},{"$f":"BP.ESA!F52","v":0},{"$f":"BP.ESA!G52","v":0},{"$f":"BP.ESA!H52","v":0},{"$f":"BP.ESA!I52","v":0},{"$f":"BP.ESA!J52","v":0},{"$f":"BP.ESA!K52","v":0},{"$f":"BP.ESA!L52","v":0},{"$f":"BP.ESA!M52","v":0},{"$f":"BP.ESA!N52","v":0},{"$f":"BP.ESA!O52","v":0},{"$f":"BP.ESA!P52","v":0},{"$f":"BP.ESA!Q52","v":0},{"$f":"BP.ESA!R52","v":0},{"$f":"BP.ESA!S52","v":0},{"$f":"BP.ESA!T52","v":0},{"$f":"BP.ESA!U52","v":0},{"$f":"BP.ESA!V52","v":0},{"$f":"BP.ESA!W52","v":0},{"$f":"BP.ESA!X52","v":0},{"$f":"BP.ESA!Y52","v":0},{"$f":"BP.ESA!Z52","v":0},{"$f":"BP.ESA!AA52","v":0},{"$f":"BP.ESA!AB52","v":30873},{"$f":"BP.ESA!AC52","v":22200},{"$f":"BP.ESA!AD52","v":19430},{"$f":"BP.ESA!AE52","v":13387},{"$f":"BP.ESA!AF52","v":10624},{"$f":"BP.ESA!AG52","v":12707},{"$f":"BP.ESA!AH52","v":4907},{"$f":"BP.ESA!AI52","v":1278},{"$f":"BP.ESA!AJ52","v":151945},{"$f":"BP.ESA!AK52","v":258935},{"$f":"BP.ESA!AL52","v":258724},{"$f":"BP.ESA!AM52","v":257421},{"$f":"BP.ESA!AN52","v":422906},{"$f":"BP.ESA!AO52","v":541596},{"$f":"BP.ESA!AP52","v":735843},{"$f":"BP.ESA!AQ52","v":605403},{"$f":"BP.ESA!AR52","v":701541},{"$f":"BP.ESA!AS52","v":407914},{"$f":"BP.ESA!AT52","v":608777},{"$f":"BP.ESA!AU52","v":352176},{"$f":"BP.ESA!AV52","v":549154},{"$f":"BP.ESA!AW52","v":448645},{"$f":"BP.ESA!AX52","v":485109},{"$f":"BP.ESA!AY52","v":1314},{"$f":"BP.ESA!AZ52","v":1371},{"$f":"BP.ESA!BA52","v":4181},{"$f":"BP.ESA!BB52","v":1515},{"$f":"BP.ESA!BC52","v":1602},{"$f":"BP.ESA!BD52","v":1693},{"$f":"BP.ESA!BE52","v":1790},{"$f":"BP.ESA!BF52","v":1890},{"$f":"BP.ESA!BG52","v":1998},{"$f":"BP.ESA!BH52","v":2101},{"$f":"BP.ESA!BI52","v":2207},{"$f":"BP.ESA!BJ52","v":73641},{"$f":"BP.ESA!BK52","v":76376},{"$f":"BP.ESA!BL52","v":463928},{"$f":"BP.ESA!BM52","v":373366}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.ESA!D53","v":0},{"$f":"BP.ESA!E53","v":0},{"$f":"BP.ESA!F53","v":0},{"$f":"BP.ESA!G53","v":0},{"$f":"BP.ESA!H53","v":0},{"$f":"BP.ESA!I53","v":0},{"$f":"BP.ESA!J53","v":0},{"$f":"BP.ESA!K53","v":0},{"$f":"BP.ESA!L53","v":0},{"$f":"BP.ESA!M53","v":0},{"$f":"BP.ESA!N53","v":0},{"$f":"BP.ESA!O53","v":0},{"$f":"BP.ESA!P53","v":0},{"$f":"BP.ESA!Q53","v":0},{"$f":"BP.ESA!R53","v":0},{"$f":"BP.ESA!S53","v":0},{"$f":"BP.ESA!T53","v":0},{"$f":"BP.ESA!U53","v":0},{"$f":"BP.ESA!V53","v":0},{"$f":"BP.ESA!W53","v":0},{"$f":"BP.ESA!X53","v":0},{"$f":"BP.ESA!Y53","v":0},{"$f":"BP.ESA!Z53","v":0},{"$f":"BP.ESA!AA53","v":0},{"$f":"BP.ESA!AB53","v":674},{"$f":"BP.ESA!AC53","v":0},{"$f":"BP.ESA!AD53","v":0},{"$f":"BP.ESA!AE53","v":0},{"$f":"BP.ESA!AF53","v":1332},{"$f":"BP.ESA!AG53","v":1343},{"$f":"BP.ESA!AH53","v":1353},{"$f":"BP.ESA!AI53","v":1485},{"$f":"BP.ESA!AJ53","v":1493},{"$f":"BP.ESA!AK53","v":1523},{"$f":"BP.ESA!AL53","v":1396},{"$f":"BP.ESA!AM53","v":1398},{"$f":"BP.ESA!AN53","v":1286},{"$f":"BP.ESA!AO53","v":1342},{"$f":"BP.ESA!AP53","v":1408},{"$f":"BP.ESA!AQ53","v":1558},{"$f":"BP.ESA!AR53","v":3164},{"$f":"BP.ESA!AS53","v":923},{"$f":"BP.ESA!AT53","v":119},{"$f":"BP.ESA!AU53","v":105},{"$f":"BP.ESA!AV53","v":108},{"$f":"BP.ESA!AW53","v":184},{"$f":"BP.ESA!AX53","v":179},{"$f":"BP.ESA!AY53","v":2639},{"$f":"BP.ESA!AZ53","v":5405},{"$f":"BP.ESA!BA53","v":5943},{"$f":"BP.ESA!BB53","v":5001},{"$f":"BP.ESA!BC53","v":4707},{"$f":"BP.ESA!BD53","v":2609},{"$f":"BP.ESA!BE53","v":2317},{"$f":"BP.ESA!BF53","v":1886},{"$f":"BP.ESA!BG53","v":260},{"$f":"BP.ESA!BH53","v":426},{"$f":"BP.ESA!BI53","v":412},{"$f":"BP.ESA!BJ53","v":427},{"$f":"BP.ESA!BK53","v":591},{"$f":"BP.ESA!BL53","v":547},{"$f":"BP.ESA!BM53","v":563}]
[null,null,"Post-employment benefits",{"$f":"BP.ESA!D54","v":0},{"$f":"BP.ESA!E54","v":0},{"$f":"BP.ESA!F54","v":0},{"$f":"BP.ESA!G54","v":0},{"$f":"BP.ESA!H54","v":0},{"$f":"BP.ESA!I54","v":0},{"$f":"BP.ESA!J54","v":0},{"$f":"BP.ESA!K54","v":0},{"$f":"BP.ESA!L54","v":0},{"$f":"BP.ESA!M54","v":0},{"$f":"BP.ESA!N54","v":0},{"$f":"BP.ESA!O54","v":0},{"$f":"BP.ESA!P54","v":0},{"$f":"BP.ESA!Q54","v":0},{"$f":"BP.ESA!R54","v":0},{"$f":"BP.ESA!S54","v":0},{"$f":"BP.ESA!T54","v":0},{"$f":"BP.ESA!U54","v":0},{"$f":"BP.ESA!V54","v":0},{"$f":"BP.ESA!W54","v":0},{"$f":"BP.ESA!X54","v":0},{"$f":"BP.ESA!Y54","v":1573},{"$f":"BP.ESA!Z54","v":1637},{"$f":"BP.ESA!AA54","v":1701},{"$f":"BP.ESA!AB54","v":0},{"$f":"BP.ESA!AC54","v":0},{"$f":"BP.ESA!AD54","v":0},{"$f":"BP.ESA!AE54","v":0},{"$f":"BP.ESA!AF54","v":1655},{"$f":"BP.ESA!AG54","v":1804},{"$f":"BP.ESA!AH54","v":1953},{"$f":"BP.ESA!AI54","v":2102},{"$f":"BP.ESA!AJ54","v":3115},{"$f":"BP.ESA!AK54","v":3420},{"$f":"BP.ESA!AL54","v":3724},{"$f":"BP.ESA!AM54","v":4579},{"$f":"BP.ESA!AN54","v":8038},{"$f":"BP.ESA!AO54","v":8500},{"$f":"BP.ESA!AP54","v":8961},{"$f":"BP.ESA!AQ54","v":9422},{"$f":"BP.ESA!AR54","v":8686},{"$f":"BP.ESA!AS54","v":9218},{"$f":"BP.ESA!AT54","v":9749},{"$f":"BP.ESA!AU54","v":10281},{"$f":"BP.ESA!AV54","v":12144},{"$f":"BP.ESA!AW54","v":12507},{"$f":"BP.ESA!AX54","v":12870},{"$f":"BP.ESA!AY54","v":13233},{"$f":"BP.ESA!AZ54","v":8842},{"$f":"BP.ESA!BA54","v":9149},{"$f":"BP.ESA!BB54","v":9461},{"$f":"BP.ESA!BC54","v":9747},{"$f":"BP.ESA!BD54","v":9675},{"$f":"BP.ESA!BE54","v":10073},{"$f":"BP.ESA!BF54","v":10471},{"$f":"BP.ESA!BG54","v":10870},{"$f":"BP.ESA!BH54","v":13406},{"$f":"BP.ESA!BI54","v":13905},{"$f":"BP.ESA!BJ54","v":14405},{"$f":"BP.ESA!BK54","v":14904},{"$f":"BP.ESA!BL54","v":10576},{"$f":"BP.ESA!BM54","v":10962}]
[null,null,"Financial sector liabilities",{"$f":"BP.ESA!D55","v":0},{"$f":"BP.ESA!E55","v":0},{"$f":"BP.ESA!F55","v":0},{"$f":"BP.ESA!G55","v":0},{"$f":"BP.ESA!H55","v":0},{"$f":"BP.ESA!I55","v":0},{"$f":"BP.ESA!J55","v":0},{"$f":"BP.ESA!K55","v":0},{"$f":"BP.ESA!L55","v":0},{"$f":"BP.ESA!M55","v":0},{"$f":"BP.ESA!N55","v":0},{"$f":"BP.ESA!O55","v":0},{"$f":"BP.ESA!P55","v":0},{"$f":"BP.ESA!Q55","v":0},{"$f":"BP.ESA!R55","v":0},{"$f":"BP.ESA!S55","v":0},{"$f":"BP.ESA!T55","v":0},{"$f":"BP.ESA!U55","v":0},{"$f":"BP.ESA!V55","v":0},{"$f":"BP.ESA!W55","v":0},{"$f":"BP.ESA!X55","v":0},{"$f":"BP.ESA!Y55","v":0},{"$f":"BP.ESA!Z55","v":0},{"$f":"BP.ESA!AA55","v":0},{"$f":"BP.ESA!AB55","v":0},{"$f":"BP.ESA!AC55","v":0},{"$f":"BP.ESA!AD55","v":0},{"$f":"BP.ESA!AE55","v":0},{"$f":"BP.ESA!AF55","v":0},{"$f":"BP.ESA!AG55","v":0},{"$f":"BP.ESA!AH55","v":0},{"$f":"BP.ESA!AI55","v":0},{"$f":"BP.ESA!AJ55","v":0},{"$f":"BP.ESA!AK55","v":0},{"$f":"BP.ESA!AL55","v":0},{"$f":"BP.ESA!AM55","v":0},{"$f":"BP.ESA!AN55","v":0},{"$f":"BP.ESA!AO55","v":0},{"$f":"BP.ESA!AP55","v":0},{"$f":"BP.ESA!AQ55","v":0},{"$f":"BP.ESA!AR55","v":0},{"$f":"BP.ESA!AS55","v":0},{"$f":"BP.ESA!AT55","v":0},{"$f":"BP.ESA!AU55","v":0},{"$f":"BP.ESA!AV55","v":0},{"$f":"BP.ESA!AW55","v":0},{"$f":"BP.ESA!AX55","v":0},{"$f":"BP.ESA!AY55","v":0},{"$f":"BP.ESA!AZ55","v":0},{"$f":"BP.ESA!BA55","v":0},{"$f":"BP.ESA!BB55","v":0},{"$f":"BP.ESA!BC55","v":0},{"$f":"BP.ESA!BD55","v":0},{"$f":"BP.ESA!BE55","v":0},{"$f":"BP.ESA!BF55","v":0},{"$f":"BP.ESA!BG55","v":0},{"$f":"BP.ESA!BH55","v":0},{"$f":"BP.ESA!BI55","v":0},{"$f":"BP.ESA!BJ55","v":0},{"$f":"BP.ESA!BK55","v":0},{"$f":"BP.ESA!BL55","v":0},{"$f":"BP.ESA!BM55","v":0}]
[null,null,"Incorporation of grids",{"$f":"BP.ESA!D56","v":0},{"$f":"BP.ESA!E56","v":0},{"$f":"BP.ESA!F56","v":0},{"$f":"BP.ESA!G56","v":0},{"$f":"BP.ESA!H56","v":0},{"$f":"BP.ESA!I56","v":0},{"$f":"BP.ESA!J56","v":0},{"$f":"BP.ESA!K56","v":0},{"$f":"BP.ESA!L56","v":0},{"$f":"BP.ESA!M56","v":0},{"$f":"BP.ESA!N56","v":0},{"$f":"BP.ESA!O56","v":0},{"$f":"BP.ESA!P56","v":0},{"$f":"BP.ESA!Q56","v":0},{"$f":"BP.ESA!R56","v":0},{"$f":"BP.ESA!S56","v":0},{"$f":"BP.ESA!T56","v":0},{"$f":"BP.ESA!U56","v":0},{"$f":"BP.ESA!V56","v":0},{"$f":"BP.ESA!W56","v":0},{"$f":"BP.ESA!X56","v":0},{"$f":"BP.ESA!Y56","v":0},{"$f":"BP.ESA!Z56","v":0},{"$f":"BP.ESA!AA56","v":0},{"$f":"BP.ESA!AB56","v":0},{"$f":"BP.ESA!AC56","v":0},{"$f":"BP.ESA!AD56","v":0},{"$f":"BP.ESA!AE56","v":0},{"$f":"BP.ESA!AF56","v":0},{"$f":"BP.ESA!AG56","v":0},{"$f":"BP.ESA!AH56","v":0},{"$f":"BP.ESA!AI56","v":0},{"$f":"BP.ESA!AJ56","v":0},{"$f":"BP.ESA!AK56","v":0},{"$f":"BP.ESA!AL56","v":0},{"$f":"BP.ESA!AM56","v":0},{"$f":"BP.ESA!AN56","v":0},{"$f":"BP.ESA!AO56","v":0},{"$f":"BP.ESA!AP56","v":0},{"$f":"BP.ESA!AQ56","v":0},{"$f":"BP.ESA!AR56","v":0},{"$f":"BP.ESA!AS56","v":0},{"$f":"BP.ESA!AT56","v":0},{"$f":"BP.ESA!AU56","v":0},{"$f":"BP.ESA!AV56","v":0},{"$f":"BP.ESA!AW56","v":0},{"$f":"BP.ESA!AX56","v":0},{"$f":"BP.ESA!AY56","v":0},{"$f":"BP.ESA!AZ56","v":0},{"$f":"BP.ESA!BA56","v":0},{"$f":"BP.ESA!BB56","v":0},{"$f":"BP.ESA!BC56","v":0},{"$f":"BP.ESA!BD56","v":0},{"$f":"BP.ESA!BE56","v":0},{"$f":"BP.ESA!BF56","v":0},{"$f":"BP.ESA!BG56","v":0},{"$f":"BP.ESA!BH56","v":0},{"$f":"BP.ESA!BI56","v":"-"},{"$f":"BP.ESA!BJ56","v":""},{"$f":"BP.ESA!BK56","v":0},{"$f":"BP.ESA!BL56","v":0},{"$f":"BP.ESA!BM56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.ESA!D57","v":0},{"$f":"BP.ESA!E57","v":0},{"$f":"BP.ESA!F57","v":0},{"$f":"BP.ESA!G57","v":0},{"$f":"BP.ESA!H57","v":0},{"$f":"BP.ESA!I57","v":0},{"$f":"BP.ESA!J57","v":0},{"$f":"BP.ESA!K57","v":0},{"$f":"BP.ESA!L57","v":0},{"$f":"BP.ESA!M57","v":0},{"$f":"BP.ESA!N57","v":0},{"$f":"BP.ESA!O57","v":0},{"$f":"BP.ESA!P57","v":0},{"$f":"BP.ESA!Q57","v":0},{"$f":"BP.ESA!R57","v":0},{"$f":"BP.ESA!S57","v":0},{"$f":"BP.ESA!T57","v":0},{"$f":"BP.ESA!U57","v":0},{"$f":"BP.ESA!V57","v":0},{"$f":"BP.ESA!W57","v":0},{"$f":"BP.ESA!X57","v":0},{"$f":"BP.ESA!Y57","v":0},{"$f":"BP.ESA!Z57","v":0},{"$f":"BP.ESA!AA57","v":0},{"$f":"BP.ESA!AB57","v":0},{"$f":"BP.ESA!AC57","v":0},{"$f":"BP.ESA!AD57","v":0},{"$f":"BP.ESA!AE57","v":0},{"$f":"BP.ESA!AF57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ESA!D58","v":10680},{"$f":"BP.ESA!E58","v":3137},{"$f":"BP.ESA!F58","v":3190},{"$f":"BP.ESA!G58","v":7510},{"$f":"BP.ESA!H58","v":1380},{"$f":"BP.ESA!I58","v":6971},{"$f":"BP.ESA!J58","v":15355},{"$f":"BP.ESA!K58","v":1548},{"$f":"BP.ESA!L58","v":17498},{"$f":"BP.ESA!M58","v":9673},{"$f":"BP.ESA!N58","v":12410},{"$f":"BP.ESA!O58","v":792},{"$f":"BP.ESA!P58","v":2571},{"$f":"BP.ESA!Q58","v":2659},{"$f":"BP.ESA!R58","v":42367},{"$f":"BP.ESA!S58","v":34051},{"$f":"BP.ESA!T58","v":34458},{"$f":"BP.ESA!U58","v":3821},{"$f":"BP.ESA!V58","v":25743},{"$f":"BP.ESA!W58","v":4937},{"$f":"BP.ESA!X58","v":4801},{"$f":"BP.ESA!Y58","v":257110},{"$f":"BP.ESA!Z58","v":98918},{"$f":"BP.ESA!AA58","v":266756},{"$f":"BP.ESA!AB58","v":235809},{"$f":"BP.ESA!AC58","v":229789},{"$f":"BP.ESA!AD58","v":280349},{"$f":"BP.ESA!AE58","v":234125},{"$f":"BP.ESA!AF58","v":273162},{"$f":"BP.ESA!AG58","v":290025},{"$f":"BP.ESA!AH58","v":386056},{"$f":"BP.ESA!AI58","v":439622},{"$f":"BP.ESA!AJ58","v":110201},{"$f":"BP.ESA!AK58","v":111854},{"$f":"BP.ESA!AL58","v":84278},{"$f":"BP.ESA!AM58","v":136169},{"$f":"BP.ESA!AN58","v":73803},{"$f":"BP.ESA!AO58","v":11937},{"$f":"BP.ESA!AP58","v":11474},{"$f":"BP.ESA!AQ58","v":12476},{"$f":"BP.ESA!AR58","v":169466},{"$f":"BP.ESA!AS58","v":169356},{"$f":"BP.ESA!AT58","v":502585},{"$f":"BP.ESA!AU58","v":188217},{"$f":"BP.ESA!AV58","v":176818},{"$f":"BP.ESA!AW58","v":190812},{"$f":"BP.ESA!AX58","v":668295},{"$f":"BP.ESA!AY58","v":745450},{"$f":"BP.ESA!AZ58","v":843750},{"$f":"BP.ESA!BA58","v":463362},{"$f":"BP.ESA!BB58","v":18819},{"$f":"BP.ESA!BC58","v":20013},{"$f":"BP.ESA!BD58","v":19853},{"$f":"BP.ESA!BE58","v":21016},{"$f":"BP.ESA!BF58","v":20864},{"$f":"BP.ESA!BG58","v":17229},{"$f":"BP.ESA!BH58","v":17223},{"$f":"BP.ESA!BI58","v":17220},{"$f":"BP.ESA!BJ58","v":8531},{"$f":"BP.ESA!BK58","v":9820},{"$f":"BP.ESA!BL58","v":9506},{"$f":"BP.ESA!BM58","v":10567}]
[null,null,"Shareholder's Equity",{"$f":"BP.ESA!D59","v":1125736},{"$f":"BP.ESA!E59","v":1135810},{"$f":"BP.ESA!F59","v":1205892},{"$f":"BP.ESA!G59","v":1167598},{"$f":"BP.ESA!H59","v":1188160},{"$f":"BP.ESA!I59","v":1190808},{"$f":"BP.ESA!J59","v":1249114},{"$f":"BP.ESA!K59","v":1213885},{"$f":"BP.ESA!L59","v":1281451},{"$f":"BP.ESA!M59","v":1372688},{"$f":"BP.ESA!N59","v":1386701},{"$f":"BP.ESA!O59","v":1353684},{"$f":"BP.ESA!P59","v":1438937},{"$f":"BP.ESA!Q59","v":1732761},{"$f":"BP.ESA!R59","v":1753467},{"$f":"BP.ESA!S59","v":1806630},{"$f":"BP.ESA!T59","v":1807908},{"$f":"BP.ESA!U59","v":1782762},{"$f":"BP.ESA!V59","v":1843382},{"$f":"BP.ESA!W59","v":1775832},{"$f":"BP.ESA!X59","v":1882939},{"$f":"BP.ESA!Y59","v":2151517},{"$f":"BP.ESA!Z59","v":2017459},{"$f":"BP.ESA!AA59","v":1821725},{"$f":"BP.ESA!AB59","v":2211653},{"$f":"BP.ESA!AC59","v":2214610},{"$f":"BP.ESA!AD59","v":2195359},{"$f":"BP.ESA!AE59","v":3675266},{"$f":"BP.ESA!AF59","v":3681867},{"$f":"BP.ESA!AG59","v":3718065},{"$f":"BP.ESA!AH59","v":3770948},{"$f":"BP.ESA!AI59","v":3773854},{"$f":"BP.ESA!AJ59","v":3843453},{"$f":"BP.ESA!AK59","v":3979344},{"$f":"BP.ESA!AL59","v":4085296},{"$f":"BP.ESA!AM59","v":4228959},{"$f":"BP.ESA!AN59","v":5388141},{"$f":"BP.ESA!AO59","v":5632411},{"$f":"BP.ESA!AP59","v":5599066},{"$f":"BP.ESA!AQ59","v":5488086},{"$f":"BP.ESA!AR59","v":5698258},{"$f":"BP.ESA!AS59","v":6268047},{"$f":"BP.ESA!AT59","v":6121333},{"$f":"BP.ESA!AU59","v":6854364},{"$f":"BP.ESA!AV59","v":6648737},{"$f":"BP.ESA!AW59","v":7459190},{"$f":"BP.ESA!AX59","v":8190540},{"$f":"BP.ESA!AY59","v":8748262},{"$f":"BP.ESA!AZ59","v":8434440},{"$f":"BP.ESA!BA59","v":8915062},{"$f":"BP.ESA!BB59","v":9788823},{"$f":"BP.ESA!BC59","v":11665088},{"$f":"BP.ESA!BD59","v":11019892},{"$f":"BP.ESA!BE59","v":11349991},{"$f":"BP.ESA!BF59","v":11837473},{"$f":"BP.ESA!BG59","v":12044962},{"$f":"BP.ESA!BH59","v":11897510},{"$f":"BP.ESA!BI59","v":15247518},{"$f":"BP.ESA!BJ59","v":15775595},{"$f":"BP.ESA!BK59","v":16229287},{"$f":"BP.ESA!BL59","v":17279498},{"$f":"BP.ESA!BM59","v":17989297}]
[null,null,"Capital",{"$f":"BP.ESA!D60","v":468790},{"$f":"BP.ESA!E60","v":468790},{"$f":"BP.ESA!F60","v":468790},{"$f":"BP.ESA!G60","v":468790},{"$f":"BP.ESA!H60","v":468790},{"$f":"BP.ESA!I60","v":468790},{"$f":"BP.ESA!J60","v":600000},{"$f":"BP.ESA!K60","v":600000},{"$f":"BP.ESA!L60","v":600000},{"$f":"BP.ESA!M60","v":600000},{"$f":"BP.ESA!N60","v":660000},{"$f":"BP.ESA!O60","v":660000},{"$f":"BP.ESA!P60","v":660000},{"$f":"BP.ESA!Q60","v":660000},{"$f":"BP.ESA!R60","v":1010000},{"$f":"BP.ESA!S60","v":1010000},{"$f":"BP.ESA!T60","v":1010000},{"$f":"BP.ESA!U60","v":1010000},{"$f":"BP.ESA!V60","v":1010000},{"$f":"BP.ESA!W60","v":1010000},{"$f":"BP.ESA!X60","v":1010000},{"$f":"BP.ESA!Y60","v":1010000},{"$f":"BP.ESA!Z60","v":1010000},{"$f":"BP.ESA!AA60","v":1010000},{"$f":"BP.ESA!AB60","v":1260000},{"$f":"BP.ESA!AC60","v":1260000},{"$f":"BP.ESA!AD60","v":1260000},{"$f":"BP.ESA!AE60","v":2795963},{"$f":"BP.ESA!AF60","v":2795963},{"$f":"BP.ESA!AG60","v":2795963},{"$f":"BP.ESA!AH60","v":2795963},{"$f":"BP.ESA!AI60","v":2795963},{"$f":"BP.ESA!AJ60","v":2795963},{"$f":"BP.ESA!AK60","v":2795963},{"$f":"BP.ESA!AL60","v":2795963},{"$f":"BP.ESA!AM60","v":2795963},{"$f":"BP.ESA!AN60","v":3363685},{"$f":"BP.ESA!AO60","v":3363685},{"$f":"BP.ESA!AP60","v":3363685},{"$f":"BP.ESA!AQ60","v":3363685},{"$f":"BP.ESA!AR60","v":3363685},{"$f":"BP.ESA!AS60","v":3363685},{"$f":"BP.ESA!AT60","v":3363685},{"$f":"BP.ESA!AU60","v":3363685},{"$f":"BP.ESA!AV60","v":3363685},{"$f":"BP.ESA!AW60","v":3363685},{"$f":"BP.ESA!AX60","v":3363685},{"$f":"BP.ESA!AY60","v":3363685},{"$f":"BP.ESA!AZ60","v":3363685},{"$f":"BP.ESA!BA60","v":3363944},{"$f":"BP.ESA!BB60","v":4207444},{"$f":"BP.ESA!BC60","v":4946375},{"$f":"BP.ESA!BD60","v":4946375},{"$f":"BP.ESA!BE60","v":5047375},{"$f":"BP.ESA!BF60","v":5047375},{"$f":"BP.ESA!BG60","v":5047375},{"$f":"BP.ESA!BH60","v":5047375},{"$f":"BP.ESA!BI60","v":7540743},{"$f":"BP.ESA!BJ60","v":7540743},{"$f":"BP.ESA!BK60","v":7540743},{"$f":"BP.ESA!BL60","v":7540743},{"$f":"BP.ESA!BM60","v":7540743}]
[null,null,"Capital Reserve",{"$f":"BP.ESA!D61","v":1848},{"$f":"BP.ESA!E61","v":1848},{"$f":"BP.ESA!F61","v":1848},{"$f":"BP.ESA!G61","v":1848},{"$f":"BP.ESA!H61","v":1848},{"$f":"BP.ESA!I61","v":1848},{"$f":"BP.ESA!J61","v":1848},{"$f":"BP.ESA!K61","v":1848},{"$f":"BP.ESA!L61","v":1848},{"$f":"BP.ESA!M61","v":1848},{"$f":"BP.ESA!N61","v":1848},{"$f":"BP.ESA!O61","v":1848},{"$f":"BP.ESA!P61","v":1848},{"$f":"BP.ESA!Q61","v":1848},{"$f":"BP.ESA!R61","v":1848},{"$f":"BP.ESA!S61","v":1848},{"$f":"BP.ESA!T61","v":1848},{"$f":"BP.ESA!U61","v":1848},{"$f":"BP.ESA!V61","v":1848},{"$f":"BP.ESA!W61","v":1848},{"$f":"BP.ESA!X61","v":1848},{"$f":"BP.ESA!Y61","v":1848},{"$f":"BP.ESA!Z61","v":1848},{"$f":"BP.ESA!AA61","v":-1016},{"$f":"BP.ESA!AB61","v":-25125},{"$f":"BP.ESA!AC61","v":-57929},{"$f":"BP.ESA!AD61","v":-46076},{"$f":"BP.ESA!AE61","v":-40198},{"$f":"BP.ESA!AF61","v":6121},{"$f":"BP.ESA!AG61","v":-24945},{"$f":"BP.ESA!AH61","v":-26453},{"$f":"BP.ESA!AI61","v":-19577},{"$f":"BP.ESA!AJ61","v":-78835},{"$f":"BP.ESA!AK61","v":-55593},{"$f":"BP.ESA!AL61","v":-50805},{"$f":"BP.ESA!AM61","v":-52747},{"$f":"BP.ESA!AN61","v":194729},{"$f":"BP.ESA!AO61","v":325477},{"$f":"BP.ESA!AP61","v":328431},{"$f":"BP.ESA!AQ61","v":284598},{"$f":"BP.ESA!AR61","v":347523},{"$f":"BP.ESA!AS61","v":344289},{"$f":"BP.ESA!AT61","v":339733},{"$f":"BP.ESA!AU61","v":313399},{"$f":"BP.ESA!AV61","v":307828},{"$f":"BP.ESA!AW61","v":309274},{"$f":"BP.ESA!AX61","v":360791},{"$f":"BP.ESA!AY61","v":361009},{"$f":"BP.ESA!AZ61","v":198111},{"$f":"BP.ESA!BA61","v":172304},{"$f":"BP.ESA!BB61","v":131045},{"$f":"BP.ESA!BC61","v":1338454},{"$f":"BP.ESA!BD61","v":971419},{"$f":"BP.ESA!BE61","v":989972},{"$f":"BP.ESA!BF61","v":993195},{"$f":"BP.ESA!BG61","v":992238},{"$f":"BP.ESA!BH61","v":711006},{"$f":"BP.ESA!BI61","v":666088},{"$f":"BP.ESA!BJ61","v":688268},{"$f":"BP.ESA!BK61","v":1040480},{"$f":"BP.ESA!BL61","v":1024657},{"$f":"BP.ESA!BM61","v":1027183}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ESA!D62","v":259099},{"$f":"BP.ESA!E62","v":306298},{"$f":"BP.ESA!F62","v":377637},{"$f":"BP.ESA!G62","v":356473},{"$f":"BP.ESA!H62","v":0},{"$f":"BP.ESA!I62","v":38185},{"$f":"BP.ESA!J62","v":97426},{"$f":"BP.ESA!K62","v":61298},{"$f":"BP.ESA!L62","v":0},{"$f":"BP.ESA!M62","v":68413},{"$f":"BP.ESA!N62","v":125544},{"$f":"BP.ESA!O62","v":92527},{"$f":"BP.ESA!P62","v":305},{"$f":"BP.ESA!Q62","v":90351},{"$f":"BP.ESA!R62","v":77198},{"$f":"BP.ESA!S62","v":130361},{"$f":"BP.ESA!T62","v":0},{"$f":"BP.ESA!U62","v":75205},{"$f":"BP.ESA!V62","v":135979},{"$f":"BP.ESA!W62","v":68734},{"$f":"BP.ESA!X62","v":0},{"$f":"BP.ESA!Y62","v":272457},{"$f":"BP.ESA!Z62","v":300707},{"$f":"BP.ESA!AA62","v":73847},{"$f":"BP.ESA!AB62","v":0},{"$f":"BP.ESA!AC62","v":111198},{"$f":"BP.ESA!AD62","v":80094},{"$f":"BP.ESA!AE62","v":83298},{"$f":"BP.ESA!AF62","v":0},{"$f":"BP.ESA!AG62","v":0},{"$f":"BP.ESA!AH62","v":0},{"$f":"BP.ESA!AI62","v":-96870},{"$f":"BP.ESA!AJ62","v":0},{"$f":"BP.ESA!AK62","v":131040},{"$f":"BP.ESA!AL62","v":232204},{"$f":"BP.ESA!AM62","v":377809},{"$f":"BP.ESA!AN62","v":0},{"$f":"BP.ESA!AO62","v":113522},{"$f":"BP.ESA!AP62","v":82569},{"$f":"BP.ESA!AQ62","v":15422},{"$f":"BP.ESA!AR62","v":0},{"$f":"BP.ESA!AS62","v":573023},{"$f":"BP.ESA!AT62","v":472163},{"$f":"BP.ESA!AU62","v":1231528},{"$f":"BP.ESA!AV62","v":0},{"$f":"BP.ESA!AW62","v":819763},{"$f":"BP.ESA!AX62","v":1499596},{"$f":"BP.ESA!AY62","v":2060753},{"$f":"BP.ESA!AZ62","v":0},{"$f":"BP.ESA!BA62","v":506170},{"$f":"BP.ESA!BB62","v":1422042},{"$f":"BP.ESA!BC62","v":1351967},{"$f":"BP.ESA!BD62","v":0},{"$f":"BP.ESA!BE62","v":400034},{"$f":"BP.ESA!BF62","v":884293},{"$f":"BP.ESA!BG62","v":1092739},{"$f":"BP.ESA!BH62","v":0},{"$f":"BP.ESA!BI62","v":901961},{"$f":"BP.ESA!BJ62","v":1407858},{"$f":"BP.ESA!BK62","v":1509338},{"$f":"BP.ESA!BL62","v":0},{"$f":"BP.ESA!BM62","v":775736}]
[null,null,"Equity Income Adjustment",{"$f":"BP.ESA!D63","v":-298},{"$f":"BP.ESA!E63","v":-121},{"$f":"BP.ESA!F63","v":-233},{"$f":"BP.ESA!G63","v":0},{"$f":"BP.ESA!H63","v":0},{"$f":"BP.ESA!I63","v":0},{"$f":"BP.ESA!J63","v":-897},{"$f":"BP.ESA!K63","v":0},{"$f":"BP.ESA!L63","v":0},{"$f":"BP.ESA!M63","v":0},{"$f":"BP.ESA!N63","v":0},{"$f":"BP.ESA!O63","v":0},{"$f":"BP.ESA!P63","v":0},{"$f":"BP.ESA!Q63","v":0},{"$f":"BP.ESA!R63","v":0},{"$f":"BP.ESA!S63","v":0},{"$f":"BP.ESA!T63","v":0},{"$f":"BP.ESA!U63","v":0},{"$f":"BP.ESA!V63","v":0},{"$f":"BP.ESA!W63","v":0},{"$f":"BP.ESA!X63","v":-5165},{"$f":"BP.ESA!Y63","v":-9044},{"$f":"BP.ESA!Z63","v":-35894},{"$f":"BP.ESA!AA63","v":0},{"$f":"BP.ESA!AB63","v":0},{"$f":"BP.ESA!AC63","v":0},{"$f":"BP.ESA!AD63","v":0},{"$f":"BP.ESA!AE63","v":0},{"$f":"BP.ESA!AF63","v":0},{"$f":"BP.ESA!AG63","v":0},{"$f":"BP.ESA!AH63","v":0},{"$f":"BP.ESA!AI63","v":0},{"$f":"BP.ESA!AJ63","v":0},{"$f":"BP.ESA!AK63","v":0},{"$f":"BP.ESA!AL63","v":0},{"$f":"BP.ESA!AM63","v":0},{"$f":"BP.ESA!AN63","v":0},{"$f":"BP.ESA!AO63","v":0},{"$f":"BP.ESA!AP63","v":0},{"$f":"BP.ESA!AQ63","v":0},{"$f":"BP.ESA!AR63","v":0},{"$f":"BP.ESA!AS63","v":0},{"$f":"BP.ESA!AT63","v":0},{"$f":"BP.ESA!AU63","v":0},{"$f":"BP.ESA!AV63","v":0},{"$f":"BP.ESA!AW63","v":0},{"$f":"BP.ESA!AX63","v":0},{"$f":"BP.ESA!AY63","v":0},{"$f":"BP.ESA!AZ63","v":0},{"$f":"BP.ESA!BA63","v":0},{"$f":"BP.ESA!BB63","v":0},{"$f":"BP.ESA!BC63","v":0},{"$f":"BP.ESA!BD63","v":0},{"$f":"BP.ESA!BE63","v":0},{"$f":"BP.ESA!BF63","v":0},{"$f":"BP.ESA!BG63","v":0},{"$f":"BP.ESA!BH63","v":0},{"$f":"BP.ESA!BI63","v":"-"},{"$f":"BP.ESA!BJ63","v":""},{"$f":"BP.ESA!BK63","v":0},{"$f":"BP.ESA!BL63","v":0},{"$f":"BP.ESA!BM63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.ESA!D64","v":-7178},{"$f":"BP.ESA!E64","v":-8321},{"$f":"BP.ESA!F64","v":-9466},{"$f":"BP.ESA!G64","v":-26829},{"$f":"BP.ESA!H64","v":-42675},{"$f":"BP.ESA!I64","v":-42675},{"$f":"BP.ESA!J64","v":-42675},{"$f":"BP.ESA!K64","v":-42675},{"$f":"BP.ESA!L64","v":-42675},{"$f":"BP.ESA!M64","v":-42675},{"$f":"BP.ESA!N64","v":-42675},{"$f":"BP.ESA!O64","v":-42675},{"$f":"BP.ESA!P64","v":-42675},{"$f":"BP.ESA!Q64","v":-42675},{"$f":"BP.ESA!R64","v":-42675},{"$f":"BP.ESA!S64","v":-42675},{"$f":"BP.ESA!T64","v":-42675},{"$f":"BP.ESA!U64","v":-42675},{"$f":"BP.ESA!V64","v":-42675},{"$f":"BP.ESA!W64","v":-42675},{"$f":"BP.ESA!X64","v":-42675},{"$f":"BP.ESA!Y64","v":-42675},{"$f":"BP.ESA!Z64","v":-42675},{"$f":"BP.ESA!AA64","v":-42675},{"$f":"BP.ESA!AB64","v":-42675},{"$f":"BP.ESA!AC64","v":-42675},{"$f":"BP.ESA!AD64","v":0},{"$f":"BP.ESA!AE64","v":0},{"$f":"BP.ESA!AF64","v":0},{"$f":"BP.ESA!AG64","v":0},{"$f":"BP.ESA!AH64","v":0},{"$f":"BP.ESA!AI64","v":0},{"$f":"BP.ESA!AJ64","v":0},{"$f":"BP.ESA!AK64","v":0},{"$f":"BP.ESA!AL64","v":0},{"$f":"BP.ESA!AM64","v":0},{"$f":"BP.ESA!AN64","v":0},{"$f":"BP.ESA!AO64","v":0},{"$f":"BP.ESA!AP64","v":0},{"$f":"BP.ESA!AQ64","v":0},{"$f":"BP.ESA!AR64","v":0},{"$f":"BP.ESA!AS64","v":0},{"$f":"BP.ESA!AT64","v":0},{"$f":"BP.ESA!AU64","v":0},{"$f":"BP.ESA!AV64","v":0},{"$f":"BP.ESA!AW64","v":0},{"$f":"BP.ESA!AX64","v":0},{"$f":"BP.ESA!AY64","v":0},{"$f":"BP.ESA!AZ64","v":0},{"$f":"BP.ESA!BA64","v":0},{"$f":"BP.ESA!BB64","v":0},{"$f":"BP.ESA!BC64","v":0},{"$f":"BP.ESA!BD64","v":0},{"$f":"BP.ESA!BE64","v":0},{"$f":"BP.ESA!BF64","v":0},{"$f":"BP.ESA!BG64","v":0},{"$f":"BP.ESA!BH64","v":0},{"$f":"BP.ESA!BI64","v":"-"},{"$f":"BP.ESA!BJ64","v":""},{"$f":"BP.ESA!BK64","v":0},{"$f":"BP.ESA!BL64","v":0},{"$f":"BP.ESA!BM64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.ESA!D65","v":403475},{"$f":"BP.ESA!E65","v":367316},{"$f":"BP.ESA!F65","v":367316},{"$f":"BP.ESA!G65","v":367316},{"$f":"BP.ESA!H65","v":724624},{"$f":"BP.ESA!I65","v":724624},{"$f":"BP.ESA!J65","v":593412},{"$f":"BP.ESA!K65","v":593414},{"$f":"BP.ESA!L65","v":701984},{"$f":"BP.ESA!M65","v":701984},{"$f":"BP.ESA!N65","v":641984},{"$f":"BP.ESA!O65","v":641984},{"$f":"BP.ESA!P65","v":761029},{"$f":"BP.ESA!Q65","v":761029},{"$f":"BP.ESA!R65","v":761029},{"$f":"BP.ESA!S65","v":761029},{"$f":"BP.ESA!T65","v":793812},{"$f":"BP.ESA!U65","v":793812},{"$f":"BP.ESA!V65","v":793812},{"$f":"BP.ESA!W65","v":793812},{"$f":"BP.ESA!X65","v":874812},{"$f":"BP.ESA!Y65","v":874812},{"$f":"BP.ESA!Z65","v":874812},{"$f":"BP.ESA!AA65","v":874812},{"$f":"BP.ESA!AB65","v":1024291},{"$f":"BP.ESA!AC65","v":1024291},{"$f":"BP.ESA!AD65","v":981616},{"$f":"BP.ESA!AE65","v":981616},{"$f":"BP.ESA!AF65","v":997959},{"$f":"BP.ESA!AG65","v":1117715},{"$f":"BP.ESA!AH65","v":1177326},{"$f":"BP.ESA!AI65","v":1294867},{"$f":"BP.ESA!AJ65","v":1286719},{"$f":"BP.ESA!AK65","v":1286719},{"$f":"BP.ESA!AL65","v":1286719},{"$f":"BP.ESA!AM65","v":1286719},{"$f":"BP.ESA!AN65","v":2047953},{"$f":"BP.ESA!AO65","v":2047953},{"$f":"BP.ESA!AP65","v":2047953},{"$f":"BP.ESA!AQ65","v":2047953},{"$f":"BP.ESA!AR65","v":2290754},{"$f":"BP.ESA!AS65","v":2290754},{"$f":"BP.ESA!AT65","v":2290754},{"$f":"BP.ESA!AU65","v":2290754},{"$f":"BP.ESA!AV65","v":3263561},{"$f":"BP.ESA!AW65","v":3263561},{"$f":"BP.ESA!AX65","v":3263561},{"$f":"BP.ESA!AY65","v":3263561},{"$f":"BP.ESA!AZ65","v":5050072},{"$f":"BP.ESA!BA65","v":5050072},{"$f":"BP.ESA!BB65","v":4206572},{"$f":"BP.ESA!BC65","v":4206572},{"$f":"BP.ESA!BD65","v":5234702},{"$f":"BP.ESA!BE65","v":5045901},{"$f":"BP.ESA!BF65","v":5045901},{"$f":"BP.ESA!BG65","v":5045901},{"$f":"BP.ESA!BH65","v":6248113},{"$f":"BP.ESA!BI65","v":6248113},{"$f":"BP.ESA!BJ65","v":6248113},{"$f":"BP.ESA!BK65","v":6248113},{"$f":"BP.ESA!BL65","v":8717744},{"$f":"BP.ESA!BM65","v":8712443}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.ESA!D66","v":0},{"$f":"BP.ESA!E66","v":0},{"$f":"BP.ESA!F66","v":0},{"$f":"BP.ESA!G66","v":0},{"$f":"BP.ESA!H66","v":35573},{"$f":"BP.ESA!I66","v":0},{"$f":"BP.ESA!J66","v":0},{"$f":"BP.ESA!K66","v":0},{"$f":"BP.ESA!L66","v":43118},{"$f":"BP.ESA!M66","v":43118},{"$f":"BP.ESA!N66","v":0},{"$f":"BP.ESA!O66","v":0},{"$f":"BP.ESA!P66","v":102416},{"$f":"BP.ESA!Q66","v":0},{"$f":"BP.ESA!R66","v":0},{"$f":"BP.ESA!S66","v":0},{"$f":"BP.ESA!T66","v":100351},{"$f":"BP.ESA!U66","v":0},{"$f":"BP.ESA!V66","v":0},{"$f":"BP.ESA!W66","v":0},{"$f":"BP.ESA!X66","v":130946},{"$f":"BP.ESA!Y66","v":130946},{"$f":"BP.ESA!Z66","v":0},{"$f":"BP.ESA!AA66","v":0},{"$f":"BP.ESA!AB66","v":75201},{"$f":"BP.ESA!AC66","v":0},{"$f":"BP.ESA!AD66","v":0},{"$f":"BP.ESA!AE66","v":0},{"$f":"BP.ESA!AF66","v":87163},{"$f":"BP.ESA!AG66","v":0},{"$f":"BP.ESA!AH66","v":0},{"$f":"BP.ESA!AI66","v":0},{"$f":"BP.ESA!AJ66","v":84114},{"$f":"BP.ESA!AK66","v":0},{"$f":"BP.ESA!AL66","v":0},{"$f":"BP.ESA!AM66","v":0},{"$f":"BP.ESA!AN66","v":5346},{"$f":"BP.ESA!AO66","v":5346},{"$f":"BP.ESA!AP66","v":0},{"$f":"BP.ESA!AQ66","v":0},{"$f":"BP.ESA!AR66","v":41298},{"$f":"BP.ESA!AS66","v":41298},{"$f":"BP.ESA!AT66","v":0},{"$f":"BP.ESA!AU66","v":0},{"$f":"BP.ESA!AV66","v":10756},{"$f":"BP.ESA!AW66","v":0},{"$f":"BP.ESA!AX66","v":0},{"$f":"BP.ESA!AY66","v":0},{"$f":"BP.ESA!AZ66","v":0},{"$f":"BP.ESA!BA66","v":0},{"$f":"BP.ESA!BB66","v":0},{"$f":"BP.ESA!BC66","v":0},{"$f":"BP.ESA!BD66","v":0},{"$f":"BP.ESA!BE66","v":0},{"$f":"BP.ESA!BF66","v":0},{"$f":"BP.ESA!BG66","v":0},{"$f":"BP.ESA!BH66","v":0},{"$f":"BP.ESA!BI66","v":0},{"$f":"BP.ESA!BJ66","v":0},{"$f":"BP.ESA!BK66","v":0},{"$f":"BP.ESA!BL66","v":63639},{"$f":"BP.ESA!BM66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.ESA!D67","v":0},{"$f":"BP.ESA!E67","v":0},{"$f":"BP.ESA!F67","v":0},{"$f":"BP.ESA!G67","v":0},{"$f":"BP.ESA!H67","v":0},{"$f":"BP.ESA!I67","v":36},{"$f":"BP.ESA!J67","v":0},{"$f":"BP.ESA!K67","v":0},{"$f":"BP.ESA!L67","v":-22824},{"$f":"BP.ESA!M67","v":0},{"$f":"BP.ESA!N67","v":0},{"$f":"BP.ESA!O67","v":0},{"$f":"BP.ESA!P67","v":-43986},{"$f":"BP.ESA!Q67","v":-53933},{"$f":"BP.ESA!R67","v":-53933},{"$f":"BP.ESA!S67","v":-53933},{"$f":"BP.ESA!T67","v":-55428},{"$f":"BP.ESA!U67","v":-55428},{"$f":"BP.ESA!V67","v":-55582},{"$f":"BP.ESA!W67","v":-55887},{"$f":"BP.ESA!X67","v":-86827},{"$f":"BP.ESA!Y67","v":-86827},{"$f":"BP.ESA!Z67","v":-91339},{"$f":"BP.ESA!AA67","v":-93243},{"$f":"BP.ESA!AB67","v":-80039},{"$f":"BP.ESA!AC67","v":-80275},{"$f":"BP.ESA!AD67","v":-80275},{"$f":"BP.ESA!AE67","v":-145413},{"$f":"BP.ESA!AF67","v":-205339},{"$f":"BP.ESA!AG67","v":-170668},{"$f":"BP.ESA!AH67","v":-175888},{"$f":"BP.ESA!AI67","v":-200529},{"$f":"BP.ESA!AJ67","v":-244508},{"$f":"BP.ESA!AK67","v":-178785},{"$f":"BP.ESA!AL67","v":-178785},{"$f":"BP.ESA!AM67","v":-178785},{"$f":"BP.ESA!AN67","v":-223572},{"$f":"BP.ESA!AO67","v":-223572},{"$f":"BP.ESA!AP67","v":-223572},{"$f":"BP.ESA!AQ67","v":-223572},{"$f":"BP.ESA!AR67","v":-345002},{"$f":"BP.ESA!AS67","v":-345002},{"$f":"BP.ESA!AT67","v":-345002},{"$f":"BP.ESA!AU67","v":-345002},{"$f":"BP.ESA!AV67","v":-297093},{"$f":"BP.ESA!AW67","v":-297093},{"$f":"BP.ESA!AX67","v":-297093},{"$f":"BP.ESA!AY67","v":-300746},{"$f":"BP.ESA!AZ67","v":-177428},{"$f":"BP.ESA!BA67","v":-177428},{"$f":"BP.ESA!BB67","v":-178280},{"$f":"BP.ESA!BC67","v":-178280},{"$f":"BP.ESA!BD67","v":-132604},{"$f":"BP.ESA!BE67","v":-133291},{"$f":"BP.ESA!BF67","v":-133291},{"$f":"BP.ESA!BG67","v":-133291},{"$f":"BP.ESA!BH67","v":-108984},{"$f":"BP.ESA!BI67","v":-109387},{"$f":"BP.ESA!BJ67","v":-109387},{"$f":"BP.ESA!BK67","v":-109387},{"$f":"BP.ESA!BL67","v":-67285},{"$f":"BP.ESA!BM67","v":-66808}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.ESA!D68","v":0},{"$f":"BP.ESA!E68","v":0},{"$f":"BP.ESA!F68","v":0},{"$f":"BP.ESA!G68","v":0},{"$f":"BP.ESA!H68","v":0},{"$f":"BP.ESA!I68","v":0},{"$f":"BP.ESA!J68","v":0},{"$f":"BP.ESA!K68","v":0},{"$f":"BP.ESA!L68","v":0},{"$f":"BP.ESA!M68","v":0},{"$f":"BP.ESA!N68","v":0},{"$f":"BP.ESA!O68","v":0},{"$f":"BP.ESA!P68","v":0},{"$f":"BP.ESA!Q68","v":316141},{"$f":"BP.ESA!R68","v":0},{"$f":"BP.ESA!S68","v":0},{"$f":"BP.ESA!T68","v":0},{"$f":"BP.ESA!U68","v":0},{"$f":"BP.ESA!V68","v":0},{"$f":"BP.ESA!W68","v":0},{"$f":"BP.ESA!X68","v":0},{"$f":"BP.ESA!Y68","v":0},{"$f":"BP.ESA!Z68","v":0},{"$f":"BP.ESA!AA68","v":0},{"$f":"BP.ESA!AB68","v":0},{"$f":"BP.ESA!AC68","v":0},{"$f":"BP.ESA!AD68","v":0},{"$f":"BP.ESA!AE68","v":0},{"$f":"BP.ESA!AF68","v":0},{"$f":"BP.ESA!AG68","v":0},{"$f":"BP.ESA!AH68","v":0},{"$f":"BP.ESA!AI68","v":0},{"$f":"BP.ESA!AJ68","v":0},{"$f":"BP.ESA!AK68","v":0},{"$f":"BP.ESA!AL68","v":0},{"$f":"BP.ESA!AM68","v":0},{"$f":"BP.ESA!AN68","v":0},{"$f":"BP.ESA!AO68","v":0},{"$f":"BP.ESA!AP68","v":0},{"$f":"BP.ESA!AQ68","v":0},{"$f":"BP.ESA!AR68","v":0},{"$f":"BP.ESA!AS68","v":0},{"$f":"BP.ESA!AT68","v":0},{"$f":"BP.ESA!AU68","v":0},{"$f":"BP.ESA!AV68","v":0},{"$f":"BP.ESA!AW68","v":0},{"$f":"BP.ESA!AX68","v":0},{"$f":"BP.ESA!AY68","v":0},{"$f":"BP.ESA!AZ68","v":0},{"$f":"BP.ESA!BA68","v":0},{"$f":"BP.ESA!BB68","v":0},{"$f":"BP.ESA!BC68","v":0},{"$f":"BP.ESA!BD68","v":0},{"$f":"BP.ESA!BE68","v":0},{"$f":"BP.ESA!BF68","v":0},{"$f":"BP.ESA!BG68","v":0},{"$f":"BP.ESA!BH68","v":0},{"$f":"BP.ESA!BI68","v":"-"},{"$f":"BP.ESA!BJ68","v":""},{"$f":"BP.ESA!BK68","v":0},{"$f":"BP.ESA!BL68","v":0},{"$f":"BP.ESA!BM68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.ESA!D69","v":0},{"$f":"BP.ESA!E69","v":0},{"$f":"BP.ESA!F69","v":0},{"$f":"BP.ESA!G69","v":0},{"$f":"BP.ESA!H69","v":0},{"$f":"BP.ESA!I69","v":0},{"$f":"BP.ESA!J69","v":0},{"$f":"BP.ESA!K69","v":0},{"$f":"BP.ESA!L69","v":0},{"$f":"BP.ESA!M69","v":0},{"$f":"BP.ESA!N69","v":0},{"$f":"BP.ESA!O69","v":0},{"$f":"BP.ESA!P69","v":0},{"$f":"BP.ESA!Q69","v":0},{"$f":"BP.ESA!R69","v":0},{"$f":"BP.ESA!S69","v":0},{"$f":"BP.ESA!T69","v":0},{"$f":"BP.ESA!U69","v":0},{"$f":"BP.ESA!V69","v":0},{"$f":"BP.ESA!W69","v":0},{"$f":"BP.ESA!X69","v":0},{"$f":"BP.ESA!Y69","v":0},{"$f":"BP.ESA!Z69","v":0},{"$f":"BP.ESA!AA69","v":0},{"$f":"BP.ESA!AB69","v":0},{"$f":"BP.ESA!AC69","v":0},{"$f":"BP.ESA!AD69","v":0},{"$f":"BP.ESA!AE69","v":0},{"$f":"BP.ESA!AF69","v":0},{"$f":"BP.ESA!AG69","v":0},{"$f":"BP.ESA!AH69","v":0},{"$f":"BP.ESA!AI69","v":0},{"$f":"BP.ESA!AJ69","v":0},{"$f":"BP.ESA!AK69","v":0},{"$f":"BP.ESA!AL69","v":0},{"$f":"BP.ESA!AM69","v":0},{"$f":"BP.ESA!AN69","v":0},{"$f":"BP.ESA!AO69","v":0},{"$f":"BP.ESA!AP69","v":0},{"$f":"BP.ESA!AQ69","v":0},{"$f":"BP.ESA!AR69","v":0},{"$f":"BP.ESA!AS69","v":0},{"$f":"BP.ESA!AT69","v":0},{"$f":"BP.ESA!AU69","v":0},{"$f":"BP.ESA!AV69","v":0},{"$f":"BP.ESA!AW69","v":0},{"$f":"BP.ESA!AX69","v":0},{"$f":"BP.ESA!AY69","v":0},{"$f":"BP.ESA!AZ69","v":0},{"$f":"BP.ESA!BA69","v":0},{"$f":"BP.ESA!BB69","v":0},{"$f":"BP.ESA!BC69","v":0},{"$f":"BP.ESA!BD69","v":0},{"$f":"BP.ESA!BE69","v":0},{"$f":"BP.ESA!BF69","v":0},{"$f":"BP.ESA!BG69","v":0},{"$f":"BP.ESA!BH69","v":0},{"$f":"BP.ESA!BI69","v":"-"},{"$f":"BP.ESA!BJ69","v":0},{"$f":"BP.ESA!BK69","v":0},{"$f":"BP.ESA!BL69","v":0},{"$f":"BP.ESA!BM69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ESA!D70","v":0},{"$f":"BP.ESA!E70","v":0},{"$f":"BP.ESA!F70","v":0},{"$f":"BP.ESA!G70","v":0},{"$f":"BP.ESA!H70","v":0},{"$f":"BP.ESA!I70","v":0},{"$f":"BP.ESA!J70","v":0},{"$f":"BP.ESA!K70","v":0},{"$f":"BP.ESA!L70","v":0},{"$f":"BP.ESA!M70","v":0},{"$f":"BP.ESA!N70","v":0},{"$f":"BP.ESA!O70","v":0},{"$f":"BP.ESA!P70","v":0},{"$f":"BP.ESA!Q70","v":0},{"$f":"BP.ESA!R70","v":0},{"$f":"BP.ESA!S70","v":0},{"$f":"BP.ESA!T70","v":0},{"$f":"BP.ESA!U70","v":0},{"$f":"BP.ESA!V70","v":0},{"$f":"BP.ESA!W70","v":0},{"$f":"BP.ESA!X70","v":0},{"$f":"BP.ESA!Y70","v":0},{"$f":"BP.ESA!Z70","v":0},{"$f":"BP.ESA!AA70","v":0},{"$f":"BP.ESA!AB70","v":0},{"$f":"BP.ESA!AC70","v":0},{"$f":"BP.ESA!AD70","v":0},{"$f":"BP.ESA!AE70","v":0},{"$f":"BP.ESA!AF70","v":0},{"$f":"BP.ESA!AG70","v":0},{"$f":"BP.ESA!AH70","v":0},{"$f":"BP.ESA!AI70","v":0},{"$f":"BP.ESA!AJ70","v":0},{"$f":"BP.ESA!AK70","v":0},{"$f":"BP.ESA!AL70","v":0},{"$f":"BP.ESA!AM70","v":0},{"$f":"BP.ESA!AN70","v":0},{"$f":"BP.ESA!AO70","v":0},{"$f":"BP.ESA!AP70","v":0},{"$f":"BP.ESA!AQ70","v":0},{"$f":"BP.ESA!AR70","v":0},{"$f":"BP.ESA!AS70","v":0},{"$f":"BP.ESA!AT70","v":0},{"$f":"BP.ESA!AU70","v":0},{"$f":"BP.ESA!AV70","v":0},{"$f":"BP.ESA!AW70","v":0},{"$f":"BP.ESA!AX70","v":0},{"$f":"BP.ESA!AY70","v":0},{"$f":"BP.ESA!AZ70","v":0},{"$f":"BP.ESA!BA70","v":0},{"$f":"BP.ESA!BB70","v":0},{"$f":"BP.ESA!BC70","v":0},{"$f":"BP.ESA!BD70","v":0},{"$f":"BP.ESA!BE70","v":0},{"$f":"BP.ESA!BF70","v":0},{"$f":"BP.ESA!BG70","v":0},{"$f":"BP.ESA!BH70","v":0},{"$f":"BP.ESA!BI70","v":"-"},{"$f":"BP.ESA!BJ70","v":""},{"$f":"BP.ESA!BK70","v":0},{"$f":"BP.ESA!BL70","v":0},{"$f":"BP.ESA!BM70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.ESA!D71","v":1640870},{"$f":"BP.ESA!E71","v":1593627},{"$f":"BP.ESA!F71","v":1665180},{"$f":"BP.ESA!G71","v":1632402},{"$f":"BP.ESA!H71","v":1658178},{"$f":"BP.ESA!I71","v":2001918},{"$f":"BP.ESA!J71","v":2043191},{"$f":"BP.ESA!K71","v":2077490},{"$f":"BP.ESA!L71","v":2145068},{"$f":"BP.ESA!M71","v":2228887},{"$f":"BP.ESA!N71","v":2392578},{"$f":"BP.ESA!O71","v":2358930},{"$f":"BP.ESA!P71","v":2427111},{"$f":"BP.ESA!Q71","v":2691891},{"$f":"BP.ESA!R71","v":2468303},{"$f":"BP.ESA!S71","v":2469692},{"$f":"BP.ESA!T71","v":2497239},{"$f":"BP.ESA!U71","v":3948039},{"$f":"BP.ESA!V71","v":4418916},{"$f":"BP.ESA!W71","v":4745656},{"$f":"BP.ESA!X71","v":4906147},{"$f":"BP.ESA!Y71","v":5262557},{"$f":"BP.ESA!Z71","v":3974228},{"$f":"BP.ESA!AA71","v":3992749},{"$f":"BP.ESA!AB71","v":4507931},{"$f":"BP.ESA!AC71","v":4503745},{"$f":"BP.ESA!AD71","v":4594883},{"$f":"BP.ESA!AE71","v":5841612},{"$f":"BP.ESA!AF71","v":5772385},{"$f":"BP.ESA!AG71","v":5819378},{"$f":"BP.ESA!AH71","v":5910485},{"$f":"BP.ESA!AI71","v":6247241},{"$f":"BP.ESA!AJ71","v":7149919},{"$f":"BP.ESA!AK71","v":7327255},{"$f":"BP.ESA!AL71","v":8522006},{"$f":"BP.ESA!AM71","v":8568756},{"$f":"BP.ESA!AN71","v":10564296},{"$f":"BP.ESA!AO71","v":10662603},{"$f":"BP.ESA!AP71","v":11226996},{"$f":"BP.ESA!AQ71","v":11171259},{"$f":"BP.ESA!AR71","v":11772144},{"$f":"BP.ESA!AS71","v":12020077},{"$f":"BP.ESA!AT71","v":12278787},{"$f":"BP.ESA!AU71","v":12597771},{"$f":"BP.ESA!AV71","v":13755761},{"$f":"BP.ESA!AW71","v":14292662},{"$f":"BP.ESA!AX71","v":15073463},{"$f":"BP.ESA!AY71","v":15996688},{"$f":"BP.ESA!AZ71","v":18152620},{"$f":"BP.ESA!BA71","v":17707878},{"$f":"BP.ESA!BB71","v":18304943},{"$f":"BP.ESA!BC71","v":18823943},{"$f":"BP.ESA!BD71","v":18741199},{"$f":"BP.ESA!BE71","v":19020096},{"$f":"BP.ESA!BF71","v":21093846},{"$f":"BP.ESA!BG71","v":21432628},{"$f":"BP.ESA!BH71","v":23548985},{"$f":"BP.ESA!BI71","v":26698141},{"$f":"BP.ESA!BJ71","v":28241654},{"$f":"BP.ESA!BK71","v":27446693},{"$f":"BP.ESA!BL71","v":30074954},{"$f":"BP.ESA!BM71","v":31145212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y34-Y71","v":0},{"$f":"Z34-Z71","v":0},0,0,0,0,0,0,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH71-BH34","v":0},{"$f":"BI71-BI34","v":0},0,{"$f":"BK71-BK34","v":0},{"$f":"BL71-BL34","v":0},{"$f":"BM71-BM34","v":0}]

{"sheet":"BP.ESA","index":41,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa S.A."]
[]
[null,null,"Balanço Patrimonial (R$ mil)",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,"30/06/2020",44104,44196,44286,44377,44469,44561,44651,44742,44834,44926,45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
[]
["ESA","AC","Ativo Circulante",219388,163974,194253,169788,177007,445058,413143,426166,409272,460601,487485,354547,302308,491770,346765,289028,285348,1609244,238343,1143361,913945,{"$f":"SUBTOTAL(9,Y7:Y16)","v":1487874},99900,166452,540793,438341,468599,1529184,982021,{"$f":"SUBTOTAL(9,AG7:AG16)","v":855619},946759,820196,915294,376668,1817414,1658916,1749707,546199,1003176,896576,{"$f":"SUM(AR7:AR16)","v":985232},1204404,959520,671207,600765,566998,1282678,1270589,2045112,{"$f":"SUM(BA7:BA16)","v":1328303},2230402,2268706,2307102,1367103,2441574,2379673,2096024,{"$f":"SUM(BI7:BI16)","v":4342255},{"$f":"SUM(BJ7:BJ16)","v":4478475},{"$f":"SUM(BK7:BK16)","v":3289556},{"$f":"SUM(BL7:BL16)","v":1757425},{"$f":"SUM(BM7:BM16)","v":2241773}]
["ESA","AC","Caixa e equivalentes de caixa",150064,114906,115182,126802,131532,130564,107986,84028,144421,185169,163677,81797,11231,280037,190540,40097,75107,8392,129774,267997,50249,792999,22349,1094,222737,180593,224715,234419,41878,1267,1392,1808,134406,93805,917705,635860,313687,24327,15475,17236,68423,53471,295037,70388,18629,221049,196775,68550,17408,23569,27350,19145,42312,412152,68093,19739,123789,123976,130603,137248,134301,280300]
["ESA","AC","Aplicações financeiras no mercado aberto e recursos vinculados",31864,31052,61661,26472,16942,291064,285614,295255,233430,239848,270936,248964,225372,182707,121087,211825,146083,1562982,46721,81627,6046,508136,99,24952,51581,4517,58901,1108855,797525,717339,798406,723092,660798,146934,607902,848403,1182802,261157,798330,689315,710030,712158,437156,387606,315399,137350,484903,1020210,1842464,1090104,1903692,2022665,1903286,636435,2036311,2049256,1839396,3497276,3435115,2568798,1249724,1645779]
["ESA","AC","Consumidores e concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5679,5165,5096,5808,6889,8452,6556,5989,3699,27326,38443,34280,52928,64817,39940,34842,32860,47368,39097,40640,24007,43470,23560,25582,26996,37212,36710,32681,39575,53095,55736,70857,71096,83600,82947,85658,66996,70232,76414,79213,70812]
["ESA","AC","Títulos de créditos a receber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1167,1167,1167,678,574,144,0,134,109,76,38,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
["ESA","AC","Estoques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,66,67,64,0,59,52,59,63,63,86,94,119,128,123,104,86,83,90,183,214,293,298,286,282,291,280,270,261,287,270,264,286,274,269,263,253,246,246,240,237]
["ESA","AC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10228,8347,10574,19193,22511,41794,43457,32477,34383,48329,34136,29502,38815,44569,50979,88855,80710,90985,85718,99837,98437,69585,61104,58370,32118,71358,76752,54450,87389,167431,113580,171668,131049,147914,124452,21480,91449,138202,177967,84829,98849]
["ESA","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77620,53110,0,65793,39473,2842,1296,0,208,1163,3264,3457,0,0,4995,2286,2741,6936,20007,15756,66159,78959,86740,64986,83179,0,0,0,0,0,0,0,0,0,0,420,899,43029,18735,37173,22753]
["ESA","AC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["ESA","AC","Outros créditos",37460,18016,17410,16514,28533,23430,19543,46883,31421,35584,52872,23786,65705,29026,35138,37106,64158,37870,61848,793737,857650,93160,10764,124669,175617,184358,131836,134549,104093,98660,70080,18200,51590,42900,181615,78042,126987,144318,43865,45004,50287,249920,34995,41486,117488,65999,492114,68062,97814,87380,78522,57285,118690,116060,105357,102985,24993,561381,661023,310123,171920,123018]
["ESA","AC","Ativo Não circulante",1421482,1429653,1470927,1462614,1481171,1556860,1630048,1651324,1735796,1768286,1905093,2004383,2124803,2200121,2121538,2180664,2211891,2338795,4180573,3602295,3992202,{"$f":"SUBTOTAL(9,Y19:Y33)","v":3774683},3874328,3826297,3967138,4065404,4126284,4312428,4790364,{"$f":"SUBTOTAL(9,AG19:AG33)","v":4963759},4963726,5427045,6234625,6950587,6704592,6909840,{"$f":"SUBTOTAL(9,AN19:AN33)","v":8814589},{"$f":"SUBTOTAL(9,AO19:AO33)","v":10116404},{"$f":"SUBTOTAL(9,AP19:AP33)","v":10223820},{"$f":"SUBTOTAL(9,AQ19:AQ33)","v":10274683},{"$f":"SUM(AR19:AR33)","v":10786912},10815673,11319267,11926564,13154996,13725664,13790785,14726099,16107508,{"$f":"SUM(BA19:BA33)","v":16379575},16074541,16555237,16434097,17652993,18652272,{"$f":"SUM(BG19:BG33)","v":19052955},21452961,{"$f":"SUM(BI19:BI33)","v":22355886},{"$f":"SUM(BJ19:BJ33)","v":23763179},{"$f":"SUM(BK19:BK33)","v":24157137},{"$f":"SUM(BL19:BL33)","v":28317529},{"$f":"SUM(BM19:BM33)","v":28903439}]
["ESA","ANC","Realizável a longo prazo",49330,33308,35692,43091,59502,70446,73245,109459,133988,104463,132737,118028,157309,125656,121206,122697,98330,82476,718383,758874,1044344,{"$f":"SUBTOTAL(9,Y19:Y30)","v":816839},798373,797514,757710,793687,860831,863825,736364,{"$f":"SUBTOTAL(9,AG19:AG30)","v":755863},773007,1289158,1970021,1945371,1723192,1722708,{"$f":"SUBTOTAL(9,AN19:AN30)","v":1654331},{"$f":"SUBTOTAL(9,AO19:AO30)","v":1572945},{"$f":"SUBTOTAL(9,AP19:AP30)","v":2238490},{"$f":"SUBTOTAL(9,AQ19:AQ30)","v":2276645},{"$f":"SUM(AR19:AR30)","v":2562022},2671302,2967503,3111495,3850707,4443624,4518694,5002890,6083658,{"$f":"SUM(BA19:BA30)","v":4923898},4613608,4742195,5210772,5850163,3822522,{"$f":"SUM(BG19:BG30)","v":3764812},5615657,{"$f":"SUM(BI19:BI30)","v":5502105},{"$f":"SUM(BJ19:BJ30)","v":6531471},{"$f":"SUM(BK19:BK30)","v":6589175},{"$f":"SUM(BL19:BL30)","v":8135783},{"$f":"SUM(BM19:BM30)","v":8365806}]
["ESA","ANC","Créditos com partes relacionadas",16586,1595,2742,6707,21374,31366,35468,35349,42864,44353,47640,48542,58276,33859,32536,38764,28784,25564,654827,667056,760728,735359,697622,691900,717411,751842,767170,780467,710946,734852,763791,794669,417515,394544,149351,132845,186396,0,362601,377061,668380,702918,1018097,1145599,1277925,1535785,1563125,1976358,2432573,1317595,1519684,1591751,2297546,2843562,884657,672321,1052436,928425,414679,362970,370497,336326]
["ESA","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0]
["ESA","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,75992,76751,0,0,0,396139,1250113,1255218,1258822,1264956,1248900,1254871,1763231,1766328,1776332,1797442,1791429,1803638,2320928,2358680,2390855,2430182,2823496,2872139,2327084,2307890,2334202,2387569,2170884,2176779,3408678,3474709,4954530,4983675,5931290,6054745]
["ESA","ANC","Consumidores e concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","ANC","Títulos de créditos a receber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1881,1881,1881,1146,1146,78,48,16,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","ANC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","ANC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11688,18397,10920,0,0,16337,4183,21599,18539,6742,31342,42870,36109,36741,36741,20185,34813,35368,44950,35427,41157,95275,99650,100616,121739,86090,91723,130564,100864,66115,129758,105424,153739,152835,183529,242235,192202,183338,162167,276882,263727]
["ESA","ANC","Créditos tributários",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29347,29481,0,0,0,0,0,2375,2375,2375,2375,195205,195205,195205,195205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","ANC","Cauções e depósitos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,68,70,48,49,66,85,96,98,99,110,357,392,215,186,179,190,192,397,382,1089,682,588,741,1134,1151,1182,1177,1197,874,1170,3637,3682,3721,3798,3848,1406,26,5622,5374,5388]
["ESA","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40230,52784,94604,40232,41777,1266,2339,1348,0,0,622,57,0,19693,29610,26970,28371,15061,25884,19481,66676,0,0,0,75790,277473,303445,495848,428975,466216,511784,269998,257339,407497,525399,705412,702181,775670,874036,1351032,1504915]
["ESA","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0]
["ESA","ANC","Outros créditos",32744,31713,32950,36384,38128,39080,37777,74110,91124,60110,85097,69486,99033,91797,88670,83933,69546,56912,63556,91818,283616,159,21,20,19,19,0,0,0,-1,0,62020,62023,62022,62019,62019,171623,254652,62021,62020,62020,62020,62020,62020,150497,350496,200000,200000,200000,203128,233635,199842,199965,204272,202928,202986,203048,203182,203228,200705,200708,200705]
["ESA","ANC","Investimentos",1105748,1135585,1178268,1155919,1162022,1231114,1306220,1294938,1589926,1425046,1537566,1655381,1956690,2063884,1989843,2046838,2102448,2245421,3450190,2829907,2934043,2944569,3060808,3013084,3192259,3252836,3245711,3427506,4026069,4163494,4142061,4081538,4204270,4945146,4918899,5122883,7095503,8478322,7914863,7922632,8134958,8054760,8261645,8715042,9191868,9168769,9147478,9593534,9881257,11315414,11322602,11667790,11070645,11653902,14676272,15122439,15655497,16676430,17059090,17391777,19968162,20329656]
["ESA","ANC","Imobilizado",14572,12257,12169,11589,11333,10800,10106,9599,9420,9164,8659,8304,8118,7493,7300,7196,6972,6901,7555,7600,9098,8868,9561,9178,9368,11593,12968,14835,18332,34129,38863,46683,48785,48203,48615,49469,51068,50321,54688,55504,63922,62584,61383,69136,66164,61866,69188,73978,70698,73099,71654,75955,79813,85293,89457,95211,111585,113095,110636,108037,122947,119597]
["ESA","ANC","Intangível",251832,248503,244798,252015,248314,244500,240477,237328,2462,229613,226131,222670,2686,3088,3189,3933,4141,3997,4445,5914,4717,4407,5586,6521,7801,7288,6774,6262,9599,10273,9795,9666,11549,11867,13886,14780,13687,14816,15779,19902,26010,27027,28736,30891,46257,51405,55425,55697,71895,67164,66677,69297,72867,63635,64021,70493,70222,64256,61982,68148,90637,88380]
["ESA","ATIVO","Total do ativo",1640870,1593627,1665180,1632402,1658178,2001918,2043191,2077490,2145068,2228887,2392578,2358930,2427111,2691891,2468303,2469692,2497239,3948039,4418916,4745656,4906147,{"$f":"Y6+Y17","v":5262557},3974228,3992749,4507931,4503745,4594883,5841612,5772385,{"$f":"AG6+AG17","v":5819378},5910485,6247241,7149919,7327255,8522006,8568756,10564296,10662603,11226996,11171259,{"$f":"AR17+AR6","v":11772144},12020077,12278787,12597771,13755761,14292662,15073463,15996688,18152620,{"$f":"BA17+BA6","v":17707878},18304943,18823943,18741199,19020096,21093846,21432628,{"$f":"BH17+BH6","v":23548985},26698141,28241654,27446693,30074954,31145212]
["ESA","PC","Passivo circulante",504454,50338,63061,62454,21237,35217,471036,495623,86567,97804,82945,94694,103609,76615,107569,64174,80290,564710,959026,1230978,1277142,{"$f":"SUBTOTAL(9,Y36:Y46)","v":2157714},1246779,1354339,586272,398627,465790,319820,298596,{"$f":"SUBTOTAL(9,AG36:AG46)","v":276271},295604,367824,513467,426740,755019,745804,1194556,971570,942381,1464857,{"$f":"SUM(AR36:AR46)","v":1693066},1591436,2225602,2198106,2842935,2379922,1685219,2143732,3431356,{"$f":"SUM(BA36:BA46)","v":2893754},2391765,1220116,1289567,1189175,1422620,2360031,{"$f":"SUM(BH36:BH46)","v":2713791},2667900,2538568,1221719,1958400,1054236]
["ESA","PC","Fornecedores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1253,747,731,1703,692,1722,1027,2370,2014,2398,1607,7069,3695,1879,3656,2962,744,1293,5446,17462,1918,1567,2355,12643,2627,5391,3391,6094,2561,2416,6973,25767,9584,6985,18226,33330,10770,6697,11446,38121,7713]
["ESA","PC","Empréstimos e Financiamentos",300531,0,51904,48506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521290,372840,369362,557156,544140,321678,223803,227444,128557,81162,79164,82437,79036,82914,82442,152233,158103,155677,154211,155363,169495,163257,212579,772015,776064,790368,806461,69351,68528,66833,68288,188479,190184,317164,318747,397462,1119366,1091439,1310093,1391464,517375,473470,261511]
["ESA","PC","Debêntures",198170,44675,3679,8137,11666,16828,459879,475547,72142,85039,68956,86742,86098,68210,100185,55277,68909,552854,617356,654874,726084,1742842,615783,737219,178783,90220,123243,74910,110780,91405,127499,191053,241939,246392,515301,494425,492103,503399,526851,726830,969384,973565,1027231,943747,968050,978594,992947,1006641,1144143,1202625,942680,695016,321569,406899,547135,686081,674217,786006,499163,399489,410513,513286]
["ESA","PC","Impostos e contribuições sociais",2583,2221,2910,3372,3501,3952,2715,10001,3042,2591,3072,2947,2847,2132,2701,2818,3052,1651,1372,6536,80519,2597,8584,4057,4391,4300,3401,3715,3791,3227,5826,8931,5824,5515,6265,6743,6965,5583,9230,7493,13021,6927,19445,16208,13501,10860,17940,14572,19602,14396,15199,12575,15507,16969,16655,24272,22380,17661,17391,16323,18846,18468]
["ESA","PC","Dividendos a pagar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993,2440,2611,2609,2840,2673,2764,14533,2972,2971,3094,91962,3492,3375,3596,288540,53236,3881,4097,78839,78839,1336,1483,389891,2403,2169,2697,798743,3874,3556,4180,242028,4720,4720,5190,412253,5823,5601,3575,808483,13952]
["ESA","PC","Encargos de dívidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28429,6180,9420,4113,6658,2581,2135,568,1316,284,658,563,1330,2259,8178,2331,7897,2221,11480,11933,23159,20606,27590,27323,37260,12091,35033,56584,100195,132533,191546,226762,286904,321472,379000,395136,442786,484223,190244,124572,141637]
["ESA","PC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,255,255,0,0,0,0,597,597,597,597,1217,1217,1217,1217,1845,1845,1845,1845,2127,2127,2127,2127,1452,1452,1452,1452,1229,1229,1229,1229,1594,1594,1594,1594,1999,1999,1999,1999,1547,1547]
["ESA","PC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,16806,14195,49243,49415,27637,28598,12665,16218,10749,11533,3691,1155,1480,1437,1054,302193,350243,203412,303826,351018,547963,447419,496694,924085,1235453,1397547,1017121,27729,26448,27568,33395,32057,25361,20653,0,231,2248,2517]
["ESA","PC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","PC","Outros passivos",3170,3442,4568,2439,6070,14437,8442,10075,11383,10174,10917,5005,14664,6273,4683,6079,8329,10205,340298,48278,97699,10983,55634,55906,56189,55919,55483,57297,57158,66978,60927,66630,71230,71124,68799,68731,242653,243218,240643,235978,86800,88910,77449,77514,91744,92846,87184,87333,102675,103039,88552,90684,112728,116190,93202,94245,57676,72109,132030,81037,80600,93605]
["ESA","PNC","Não circulante",10680,407479,396227,402350,448781,775893,323041,367982,777050,758395,922932,910552,884565,882515,607267,598888,609041,1600567,1616508,1738846,1746066,{"$f":"SUBTOTAL(9,Y48:Y58)","v":953326},709990,816685,1710006,1890508,1933734,1846526,1791922,{"$f":"SUBTOTAL(9,AG48:AG58)","v":1825042},1843933,2105563,2792999,2921171,3681691,3593993,3981599,4058622,4685549,4218316,{"$f":"SUM(AR48:AR58)","v":4380820},{"$f":"SUM(AS48:AS58)","v":4160594},3931852,3545301,4264089,4453550,5197704,5104694,6286824,{"$f":"SUM(BA48:BA58)","v":5899062},6124355,5938739,6431740,6480930,7833753,7027635,{"$f":"SUM(BH48:BH58)","v":8937684},8782723,9927491,9995687,10837056,12101679]
["ESA","PNC","Empréstimos e financiamentos",0,255768,243688,245464,0,321521,307686,366434,372010,361270,552950,153353,154320,152093,166170,166016,175695,169569,164030,183825,199215,240428,155130,198645,97620,177945,174050,176700,81163,79164,0,0,0,0,304467,316205,311354,308422,455385,469564,613133,662828,150000,150000,399790,599833,959265,1673561,1643093,1596021,1457555,1462655,1297396,1291815,1291619,652577,588320,394751,85000,85000,0,199939]
["ESA","PNC","Debêntures",0,148574,149349,149376,447401,447401,0,0,387542,387452,357572,756407,727674,727763,398730,398821,398888,1395743,1395450,1396726,1398032,454215,454305,335233,1337805,1453349,1454610,1417019,1422687,1438700,1448610,1660116,2525598,2544792,3025635,2874888,2886169,2906892,3198104,2802867,2565631,2593219,2342713,2526310,2803788,2853087,2658827,2249718,3298260,3339233,4141324,3931829,4706841,4760565,6075597,5888806,7838045,7849228,9208726,9258706,9677727,10792190]
["ESA","PNC","Impostos a Recolher",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31434,31285,153358,144018,0,0,14350,7225,7225,5295,5295,1299,1299,1054,960,647,647,3467,3333,277778,279933,274103,317026,319199,317136,317909,318212,322287,348482,413159,418779,486103,481173,490680,508186,393673,393354,428861,453245,475416,501717,533444,544280,668641,707811]
["ESA","PNC","Fornecedores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265,0,271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2565,2650,2747,3283,3317,6010,6131,6281]
["ESA","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,30873,22200,19430,13387,10624,12707,4907,1278,151945,258935,258724,257421,422906,541596,735843,605403,701541,407914,608777,352176,549154,448645,485109,1314,1371,4181,1515,1602,1693,1790,1890,1998,2101,2207,73641,76376,463928,373366]
["ESA","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,674,0,0,0,1332,1343,1353,1485,1493,1523,1396,1398,1286,1342,1408,1558,3164,923,119,105,108,184,179,2639,5405,5943,5001,4707,2609,2317,1886,260,426,412,427,591,547,563]
["ESA","PNC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1573,1637,1701,0,0,0,0,1655,1804,1953,2102,3115,3420,3724,4579,8038,8500,8961,9422,8686,9218,9749,10281,12144,12507,12870,13233,8842,9149,9461,9747,9675,10073,10471,10870,13406,13905,14405,14904,10576,10962]
["ESA","PNC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","PNC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","PNC","Outros passivos",10680,3137,3190,7510,1380,6971,15355,1548,17498,9673,12410,792,2571,2659,42367,34051,34458,3821,25743,4937,4801,257110,98918,266756,235809,229789,280349,234125,273162,290025,386056,439622,110201,111854,84278,136169,73803,11937,11474,12476,169466,169356,502585,188217,176818,190812,668295,745450,843750,463362,18819,20013,19853,21016,20864,17229,17223,17220,8531,9820,9506,10567]
["ESA","PL","Patrimônio líquido",1125736,1135810,1205892,1167598,1188160,1190808,1249114,1213885,1281451,1372688,1386701,1353684,1438937,1732761,1753467,1806630,1807908,1782762,1843382,1775832,1882939,{"$f":"SUM(Y60:Y70)","v":2151517},2017459,1821725,2211653,2214610,2195359,3675266,3681867,{"$f":"SUM(AG60:AG70)","v":3718065},3770948,3773854,3843453,3979344,4085296,4228959,5388141,5632411,5599066,5488086,5698258,6268047,6121333,6854364,6648737,7459190,8190540,8748262,8434440,{"$f":"SUM(BA60:BA70)","v":8915062},9788823,11665088,11019892,11349991,11837473,12044962,{"$f":"SUM(BH60:BH70)","v":11897510},15247518,15775595,16229287,17279498,17989297]
["ESA","PL","Capital social",468790,468790,468790,468790,468790,468790,600000,600000,600000,600000,660000,660000,660000,660000,1010000,1010000,1010000,1010000,1010000,1010000,1010000,1010000,1010000,1010000,1260000,1260000,1260000,2795963,2795963,2795963,2795963,2795963,2795963,2795963,2795963,2795963,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363685,3363944,4207444,4946375,4946375,5047375,5047375,5047375,5047375,7540743,7540743,7540743,7540743,7540743]
["ESA","PL","Reservas de Capital",1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,1848,-1016,-25125,-57929,-46076,-40198,6121,-24945,-26453,-19577,-78835,-55593,-50805,-52747,194729,325477,328431,284598,347523,344289,339733,313399,307828,309274,360791,361009,198111,172304,131045,1338454,971419,989972,993195,992238,711006,666088,688268,1040480,1024657,1027183]
["ESA","PL","Lucros (Prejuízos) Acumulados",259099,306298,377637,356473,0,38185,97426,61298,0,68413,125544,92527,305,90351,77198,130361,0,75205,135979,68734,0,272457,300707,73847,0,111198,80094,83298,0,0,0,-96870,0,131040,232204,377809,0,113522,82569,15422,0,573023,472163,1231528,0,819763,1499596,2060753,0,506170,1422042,1351967,0,400034,884293,1092739,0,901961,1407858,1509338,0,775736]
["ESA","PL","Ajuste de Avaliação Patrimonial",-298,-121,-233,0,0,0,-897,0,0,0,0,0,0,0,0,0,0,0,0,0,-5165,-9044,-35894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA","PL","Ações em Tesouraria",-7178,-8321,-9466,-26829,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,-42675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA","PL","Reservas de Lucros",403475,367316,367316,367316,724624,724624,593412,593414,701984,701984,641984,641984,761029,761029,761029,761029,793812,793812,793812,793812,874812,874812,874812,874812,1024291,1024291,981616,981616,997959,1117715,1177326,1294867,1286719,1286719,1286719,1286719,2047953,2047953,2047953,2047953,2290754,2290754,2290754,2290754,3263561,3263561,3263561,3263561,5050072,5050072,4206572,4206572,5234702,5045901,5045901,5045901,6248113,6248113,6248113,6248113,8717744,8712443]
["ESA","PL","Dividendos adicionais propostos",0,0,0,0,35573,0,0,0,43118,43118,0,0,102416,0,0,0,100351,0,0,0,130946,130946,0,0,75201,0,0,0,87163,0,0,0,84114,0,0,0,5346,5346,0,0,41298,41298,0,0,10756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63639,0]
["ESA","PL","Outros Resultados Abrangentes",0,0,0,0,0,36,0,0,-22824,0,0,0,-43986,-53933,-53933,-53933,-55428,-55428,-55582,-55887,-86827,-86827,-91339,-93243,-80039,-80275,-80275,-145413,-205339,-170668,-175888,-200529,-244508,-178785,-178785,-178785,-223572,-223572,-223572,-223572,-345002,-345002,-345002,-345002,-297093,-297093,-297093,-300746,-177428,-177428,-178280,-178280,-132604,-133291,-133291,-133291,-108984,-109387,-109387,-109387,-67285,-66808]
["ESA","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,316141,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0]
["ESA","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESA","PASSIVO","Total do passivo",1640870,1593627,1665180,1632402,1658178,2001918,2043191,2077490,2145068,2228887,2392578,2358930,2427111,2691891,2468303,2469692,2497239,3948039,4418916,4745656,4906147,{"$f":"Y59+Y47+Y35","v":5262557},3974228,3992749,4507931,4503745,4594883,5841612,5772385,{"$f":"AG59+AG47+AG35","v":5819378},5910485,6247241,7149919,7327255,8522006,8568756,{"$f":"AN59+AN47+AN35","v":10564296},{"$f":"AO59+AO47+AO35","v":10662603},{"$f":"AP59+AP47+AP35","v":11226996},{"$f":"AQ59+AQ47+AQ35","v":11171259},{"$f":"AR35+AR47+AR59","v":11772144},12020077,12278787,12597771,13755761,14292662,15073463,15996688,18152620,{"$f":"BA35+BA47+BA59","v":17707878},18304943,18823943,18741199,19020096,21093846,21432628,{"$f":"BH35+BH47+BH59","v":23548985},26698141,28241654,27446693,30074954,31145212]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS34-AS71","v":0},{"$f":"AT34-AT71","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0},{"$f":"AW71-AW34","v":0},0,0,0,{"$f":"BA71-BA34","v":0},0,0,0,0,0,0,{"$f":"BH71-BH34","v":0},{"$f":"BI71-BI34","v":0},0,{"$f":"BK71-BK34","v":0},{"$f":"BL71-BL34","v":0},{"$f":"BM71-BM34","v":0}]

{"sheet":"BS.EMG","index":42,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Minas Rio"]
[]
[null,null,"R$ thousand",{"$f":"BP.EMG!D4","v":40178},{"$f":"BP.EMG!E4","v":40268},{"$f":"BP.EMG!F4","v":40359},{"$f":"BP.EMG!G4","v":40451},{"$f":"BP.EMG!H4","v":40543},{"$f":"BP.EMG!I4","v":40633},{"$f":"BP.EMG!J4","v":40724},{"$f":"BP.EMG!K4","v":40816},{"$f":"BP.EMG!L4","v":40908},{"$f":"BP.EMG!M4","v":40999},{"$f":"BP.EMG!N4","v":41090},{"$f":"BP.EMG!O4","v":41182},{"$f":"BP.EMG!P4","v":41274},{"$f":"BP.EMG!Q4","v":41364},{"$f":"BP.EMG!R4","v":41455},{"$f":"BP.EMG!S4","v":41547},{"$f":"BP.EMG!T4","v":41639},{"$f":"BP.EMG!U4","v":41729},{"$f":"BP.EMG!V4","v":41820},{"$f":"BP.EMG!W4","v":41912},{"$f":"BP.EMG!X4","v":42004},{"$f":"BP.EMG!Y4","v":42094},{"$f":"BP.EMG!Z4","v":42185},{"$f":"BP.EMG!AA4","v":42277},{"$f":"BP.EMG!AB4","v":42369},{"$f":"BP.EMG!AC4","v":42460},{"$f":"BP.EMG!AD4","v":42551},{"$f":"BP.EMG!AE4","v":42643},{"$f":"BP.EMG!AF4","v":42735},{"$f":"BP.EMG!AG4","v":42825},{"$f":"BP.EMG!AH4","v":42916},{"$f":"BP.EMG!AI4","v":43008},{"$f":"BP.EMG!AJ4","v":43100},{"$f":"BP.EMG!AK4","v":43190},{"$f":"BP.EMG!AL4","v":43281},{"$f":"BP.EMG!AM4","v":43373},{"$f":"BP.EMG!AN4","v":43465},{"$f":"BP.EMG!AO4","v":43555},{"$f":"BP.EMG!AP4","v":43646},{"$f":"BP.EMG!AQ4","v":43738},{"$f":"BP.EMG!AR4","v":43830},{"$f":"BP.EMG!AS4","v":43921},{"$f":"BP.EMG!AT4","v":44012},{"$f":"BP.EMG!AU4","v":44104},{"$f":"BP.EMG!AV4","v":44196},{"$f":"BP.EMG!AW4","v":44286},{"$f":"BP.EMG!AX4","v":44377},{"$f":"BP.EMG!AY4","v":44469},{"$f":"BP.EMG!AZ4","v":44561},{"$f":"BP.EMG!BA4","v":44651},{"$f":"BP.EMG!BB4","v":44742},{"$f":"BP.EMG!BC4","v":44834},{"$f":"BP.ESA!BD4","v":44926},{"$f":"BP.EMG!BE4","v":45016},{"$f":"BP.EMG!BF4","v":45107},{"$f":"BP.EMG!BG4","v":45199},{"$f":"BP.ESA!BH4","v":45291},{"$f":"BP.EMG!BI4","v":45382},{"$f":"BP.EMG!BJ4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[null,null,null,{"$f":"BP.EMG!D5","v":0},{"$f":"BP.EMG!E5","v":0},{"$f":"BP.EMG!F5","v":0},{"$f":"BP.EMG!G5","v":0},{"$f":"BP.EMG!H5","v":0},{"$f":"BP.EMG!I5","v":0},{"$f":"BP.EMG!J5","v":0},{"$f":"BP.EMG!K5","v":0},{"$f":"BP.EMG!L5","v":0},{"$f":"BP.EMG!M5","v":0},{"$f":"BP.EMG!N5","v":0},{"$f":"BP.EMG!O5","v":0},{"$f":"BP.EMG!P5","v":0},{"$f":"BP.EMG!Q5","v":0},{"$f":"BP.EMG!R5","v":0},{"$f":"BP.EMG!S5","v":0},{"$f":"BP.EMG!T5","v":0},{"$f":"BP.EMG!U5","v":0},{"$f":"BP.EMG!V5","v":0},{"$f":"BP.EMG!W5","v":0},{"$f":"BP.EMG!X5","v":0},{"$f":"BP.EMG!Y5","v":0},{"$f":"BP.EMG!Z5","v":0},{"$f":"BP.EMG!AA5","v":0},{"$f":"BP.EMG!AB5","v":0},{"$f":"BP.EMG!AC5","v":0},{"$f":"BP.EMG!AD5","v":0},{"$f":"BP.EMG!AE5","v":0},{"$f":"BP.EMG!AF5","v":0}]
[null,null,"Current Assets",{"$f":"BP.EMG!D6","v":168755},{"$f":"BP.EMG!E6","v":172786},{"$f":"BP.EMG!F6","v":166297},{"$f":"BP.EMG!G6","v":162861},{"$f":"BP.EMG!H6","v":178093},{"$f":"BP.EMG!I6","v":166102},{"$f":"BP.EMG!J6","v":156017},{"$f":"BP.EMG!K6","v":160303},{"$f":"BP.EMG!L6","v":185455},{"$f":"BP.EMG!M6","v":191991},{"$f":"BP.EMG!N6","v":186713},{"$f":"BP.EMG!O6","v":243166},{"$f":"BP.EMG!P6","v":215186},{"$f":"BP.EMG!Q6","v":217304},{"$f":"BP.EMG!R6","v":178771},{"$f":"BP.EMG!S6","v":175224},{"$f":"BP.EMG!T6","v":130620},{"$f":"BP.EMG!U6","v":160406},{"$f":"BP.EMG!V6","v":177446},{"$f":"BP.EMG!W6","v":500713},{"$f":"BP.EMG!X6","v":546463},{"$f":"BP.EMG!Y6","v":599071},{"$f":"BP.EMG!Z6","v":631669},{"$f":"BP.EMG!AA6","v":240246},{"$f":"BP.EMG!AB6","v":278115},{"$f":"BP.EMG!AC6","v":257432},{"$f":"BP.EMG!AD6","v":331906},{"$f":"BP.EMG!AE6","v":377394},{"$f":"BP.EMG!AF6","v":350276},{"$f":"BP.EMG!AG6","v":362290},{"$f":"BP.EMG!AH6","v":360382},{"$f":"BP.EMG!AI6","v":242922},{"$f":"BP.EMG!AJ6","v":371920},{"$f":"BP.EMG!AK6","v":341037},{"$f":"BP.EMG!AL6","v":358913},{"$f":"BP.EMG!AM6","v":336175},{"$f":"BP.EMG!AN6","v":350573},{"$f":"BP.EMG!AO6","v":380977},{"$f":"BP.EMG!AP6","v":420141},{"$f":"BP.EMG!AQ6","v":373857},{"$f":"BP.EMG!AR6","v":340075},{"$f":"BP.EMG!AS6","v":467849},{"$f":"BP.EMG!AT6","v":427452},{"$f":"BP.EMG!AU6","v":472954},{"$f":"BP.EMG!AV6","v":484254},{"$f":"BP.EMG!AW6","v":507071},{"$f":"BP.EMG!AX6","v":409079},{"$f":"BP.EMG!AY6","v":472618},{"$f":"BP.EMG!AZ6","v":435229},{"$f":"BP.EMG!BA6","v":388345},{"$f":"BP.EMG!BB6","v":331450},{"$f":"BP.EMG!BC6","v":456992},{"$f":"BP.ESA!BD6","v":2307102},{"$f":"BP.EMG!BE6","v":565241},{"$f":"BP.EMG!BF6","v":565020},{"$f":"BP.EMG!BG6","v":543358},{"$f":"BP.ESA!BH6","v":2096024},{"$f":"BP.EMG!BI6","v":607585},{"$f":"BP.EMG!BJ6","v":632770},{"$f":"BP.EMG!BK6","v":581464},{"$f":"BP.EMG!BL6","v":836130},{"$f":"BP.EMG!BM6","v":710643}]
[null,null,"Cash and cash equivalents",{"$f":"BP.EMG!D7","v":66865},{"$f":"BP.EMG!E7","v":41005},{"$f":"BP.EMG!F7","v":52251},{"$f":"BP.EMG!G7","v":37285},{"$f":"BP.EMG!H7","v":29850},{"$f":"BP.EMG!I7","v":50460},{"$f":"BP.EMG!J7","v":42599},{"$f":"BP.EMG!K7","v":42780},{"$f":"BP.EMG!L7","v":29082},{"$f":"BP.EMG!M7","v":33409},{"$f":"BP.EMG!N7","v":46430},{"$f":"BP.EMG!O7","v":97059},{"$f":"BP.EMG!P7","v":25823},{"$f":"BP.EMG!Q7","v":42589},{"$f":"BP.EMG!R7","v":22026},{"$f":"BP.EMG!S7","v":18396},{"$f":"BP.EMG!T7","v":11415},{"$f":"BP.EMG!U7","v":24525},{"$f":"BP.EMG!V7","v":8578},{"$f":"BP.EMG!W7","v":17717},{"$f":"BP.EMG!X7","v":19882},{"$f":"BP.EMG!Y7","v":17521},{"$f":"BP.EMG!Z7","v":19234},{"$f":"BP.EMG!AA7","v":22385},{"$f":"BP.EMG!AB7","v":51414},{"$f":"BP.EMG!AC7","v":55134},{"$f":"BP.EMG!AD7","v":93097},{"$f":"BP.EMG!AE7","v":106347},{"$f":"BP.EMG!AF7","v":75851},{"$f":"BP.EMG!AG7","v":6544},{"$f":"BP.EMG!AH7","v":10360},{"$f":"BP.EMG!AI7","v":6202},{"$f":"BP.EMG!AJ7","v":85383},{"$f":"BP.EMG!AK7","v":38112},{"$f":"BP.EMG!AL7","v":27661},{"$f":"BP.EMG!AM7","v":33021},{"$f":"BP.EMG!AN7","v":10819},{"$f":"BP.EMG!AO7","v":21292},{"$f":"BP.EMG!AP7","v":23745},{"$f":"BP.EMG!AQ7","v":19641},{"$f":"BP.EMG!AR7","v":23578},{"$f":"BP.EMG!AS7","v":140923},{"$f":"BP.EMG!AT7","v":118613},{"$f":"BP.EMG!AU7","v":52314},{"$f":"BP.EMG!AV7","v":37749},{"$f":"BP.EMG!AW7","v":62418},{"$f":"BP.EMG!AX7","v":46013},{"$f":"BP.EMG!AY7","v":26472},{"$f":"BP.EMG!AZ7","v":13735},{"$f":"BP.EMG!BA7","v":18016},{"$f":"BP.EMG!BB7","v":18538},{"$f":"BP.EMG!BC7","v":9658},{"$f":"BP.ESA!BD7","v":42312},{"$f":"BP.EMG!BE7","v":71629},{"$f":"BP.EMG!BF7","v":109142},{"$f":"BP.EMG!BG7","v":24064},{"$f":"BP.ESA!BH7","v":123789},{"$f":"BP.EMG!BI7","v":31687},{"$f":"BP.EMG!BJ7","v":33134},{"$f":"BP.EMG!BK7","v":36511},{"$f":"BP.EMG!BL7","v":24029},{"$f":"BP.EMG!BM7","v":31143}]
[null,null,"Money market and secured funds",{"$f":"BP.EMG!D8","v":14827},{"$f":"BP.EMG!E8","v":46195},{"$f":"BP.EMG!F8","v":25376},{"$f":"BP.EMG!G8","v":24620},{"$f":"BP.EMG!H8","v":23417},{"$f":"BP.EMG!I8","v":18203},{"$f":"BP.EMG!J8","v":19861},{"$f":"BP.EMG!K8","v":18932},{"$f":"BP.EMG!L8","v":49439},{"$f":"BP.EMG!M8","v":47635},{"$f":"BP.EMG!N8","v":28805},{"$f":"BP.EMG!O8","v":37737},{"$f":"BP.EMG!P8","v":72423},{"$f":"BP.EMG!Q8","v":63253},{"$f":"BP.EMG!R8","v":62356},{"$f":"BP.EMG!S8","v":41790},{"$f":"BP.EMG!T8","v":19763},{"$f":"BP.EMG!U8","v":9433},{"$f":"BP.EMG!V8","v":11336},{"$f":"BP.EMG!W8","v":11670},{"$f":"BP.EMG!X8","v":164},{"$f":"BP.EMG!Y8","v":609},{"$f":"BP.EMG!Z8","v":7617},{"$f":"BP.EMG!AA8","v":15592},{"$f":"BP.EMG!AB8","v":37240},{"$f":"BP.EMG!AC8","v":9941},{"$f":"BP.EMG!AD8","v":30786},{"$f":"BP.EMG!AE8","v":40525},{"$f":"BP.EMG!AF8","v":65828},{"$f":"BP.EMG!AG8","v":161107},{"$f":"BP.EMG!AH8","v":158286},{"$f":"BP.EMG!AI8","v":40021},{"$f":"BP.EMG!AJ8","v":83275},{"$f":"BP.EMG!AK8","v":80774},{"$f":"BP.EMG!AL8","v":87346},{"$f":"BP.EMG!AM8","v":46088},{"$f":"BP.EMG!AN8","v":87427},{"$f":"BP.EMG!AO8","v":85088},{"$f":"BP.EMG!AP8","v":141634},{"$f":"BP.EMG!AQ8","v":93463},{"$f":"BP.EMG!AR8","v":69554},{"$f":"BP.EMG!AS8","v":63522},{"$f":"BP.EMG!AT8","v":49972},{"$f":"BP.EMG!AU8","v":161899},{"$f":"BP.EMG!AV8","v":185619},{"$f":"BP.EMG!AW8","v":173835},{"$f":"BP.EMG!AX8","v":107753},{"$f":"BP.EMG!AY8","v":145470},{"$f":"BP.EMG!AZ8","v":114893},{"$f":"BP.EMG!BA8","v":103558},{"$f":"BP.EMG!BB8","v":57477},{"$f":"BP.EMG!BC8","v":216521},{"$f":"BP.ESA!BD8","v":1903286},{"$f":"BP.EMG!BE8","v":143938},{"$f":"BP.EMG!BF8","v":97070},{"$f":"BP.EMG!BG8","v":127623},{"$f":"BP.ESA!BH8","v":1839396},{"$f":"BP.EMG!BI8","v":196470},{"$f":"BP.EMG!BJ8","v":241072},{"$f":"BP.EMG!BK8","v":172139},{"$f":"BP.EMG!BL8","v":427006},{"$f":"BP.EMG!BM8","v":268673}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.EMG!D9","v":60844},{"$f":"BP.EMG!E9","v":63663},{"$f":"BP.EMG!F9","v":60526},{"$f":"BP.EMG!G9","v":65240},{"$f":"BP.EMG!H9","v":96963},{"$f":"BP.EMG!I9","v":70444},{"$f":"BP.EMG!J9","v":64953},{"$f":"BP.EMG!K9","v":69129},{"$f":"BP.EMG!L9","v":77079},{"$f":"BP.EMG!M9","v":76654},{"$f":"BP.EMG!N9","v":73282},{"$f":"BP.EMG!O9","v":73803},{"$f":"BP.EMG!P9","v":80760},{"$f":"BP.EMG!Q9","v":69753},{"$f":"BP.EMG!R9","v":60359},{"$f":"BP.EMG!S9","v":62398},{"$f":"BP.EMG!T9","v":66205},{"$f":"BP.EMG!U9","v":64055},{"$f":"BP.EMG!V9","v":63906},{"$f":"BP.EMG!W9","v":69950},{"$f":"BP.EMG!X9","v":70594},{"$f":"BP.EMG!Y9","v":97049},{"$f":"BP.EMG!Z9","v":95306},{"$f":"BP.EMG!AA9","v":99255},{"$f":"BP.EMG!AB9","v":99513},{"$f":"BP.EMG!AC9","v":104553},{"$f":"BP.EMG!AD9","v":87671},{"$f":"BP.EMG!AE9","v":91776},{"$f":"BP.EMG!AF9","v":100983},{"$f":"BP.EMG!AG9","v":101023},{"$f":"BP.EMG!AH9","v":94220},{"$f":"BP.EMG!AI9","v":105602},{"$f":"BP.EMG!AJ9","v":108020},{"$f":"BP.EMG!AK9","v":115117},{"$f":"BP.EMG!AL9","v":108422},{"$f":"BP.EMG!AM9","v":124482},{"$f":"BP.EMG!AN9","v":122328},{"$f":"BP.EMG!AO9","v":140800},{"$f":"BP.EMG!AP9","v":119488},{"$f":"BP.EMG!AQ9","v":124492},{"$f":"BP.EMG!AR9","v":127743},{"$f":"BP.EMG!AS9","v":133122},{"$f":"BP.EMG!AT9","v":127605},{"$f":"BP.EMG!AU9","v":135398},{"$f":"BP.EMG!AV9","v":151774},{"$f":"BP.EMG!AW9","v":145640},{"$f":"BP.EMG!AX9","v":146888},{"$f":"BP.EMG!AY9","v":179983},{"$f":"BP.EMG!AZ9","v":170163},{"$f":"BP.EMG!BA9","v":176989},{"$f":"BP.EMG!BB9","v":147631},{"$f":"BP.EMG!BC9","v":149503},{"$f":"BP.ESA!BD9","v":70857},{"$f":"BP.EMG!BE9","v":182342},{"$f":"BP.EMG!BF9","v":160935},{"$f":"BP.EMG!BG9","v":172733},{"$f":"BP.ESA!BH9","v":85658},{"$f":"BP.EMG!BI9","v":204137},{"$f":"BP.EMG!BJ9","v":180736},{"$f":"BP.EMG!BK9","v":174725},{"$f":"BP.EMG!BL9","v":176253},{"$f":"BP.EMG!BM9","v":183178}]
[null,null,"Credit receivables",{"$f":"BP.EMG!D10","v":4317},{"$f":"BP.EMG!E10","v":3603},{"$f":"BP.EMG!F10","v":3307},{"$f":"BP.EMG!G10","v":3330},{"$f":"BP.EMG!H10","v":3057},{"$f":"BP.EMG!I10","v":3711},{"$f":"BP.EMG!J10","v":3518},{"$f":"BP.EMG!K10","v":2928},{"$f":"BP.EMG!L10","v":1957},{"$f":"BP.EMG!M10","v":1277},{"$f":"BP.EMG!N10","v":1659},{"$f":"BP.EMG!O10","v":1905},{"$f":"BP.EMG!P10","v":1952},{"$f":"BP.EMG!Q10","v":2556},{"$f":"BP.EMG!R10","v":2191},{"$f":"BP.EMG!S10","v":1862},{"$f":"BP.EMG!T10","v":395},{"$f":"BP.EMG!U10","v":1874},{"$f":"BP.EMG!V10","v":1927},{"$f":"BP.EMG!W10","v":1496},{"$f":"BP.EMG!X10","v":2027},{"$f":"BP.EMG!Y10","v":1153},{"$f":"BP.EMG!Z10","v":2153},{"$f":"BP.EMG!AA10","v":2689},{"$f":"BP.EMG!AB10","v":0},{"$f":"BP.EMG!AC10","v":0},{"$f":"BP.EMG!AD10","v":0},{"$f":"BP.EMG!AE10","v":0},{"$f":"BP.EMG!AF10","v":0},{"$f":"BP.EMG!AG10","v":0},{"$f":"BP.EMG!AH10","v":0},{"$f":"BP.EMG!AI10","v":0},{"$f":"BP.EMG!AJ10","v":0},{"$f":"BP.EMG!AK10","v":0},{"$f":"BP.EMG!AL10","v":0},{"$f":"BP.EMG!AM10","v":0},{"$f":"BP.EMG!AN10","v":0},{"$f":"BP.EMG!AO10","v":0},{"$f":"BP.EMG!AP10","v":0},{"$f":"BP.EMG!AQ10","v":0},{"$f":"BP.EMG!AR10","v":0},{"$f":"BP.EMG!AS10","v":0},{"$f":"BP.EMG!AT10","v":0},{"$f":"BP.EMG!AU10","v":0},{"$f":"BP.EMG!AV10","v":0},{"$f":"BP.EMG!AW10","v":0},{"$f":"BP.EMG!AX10","v":0},{"$f":"BP.EMG!AY10","v":0},{"$f":"BP.EMG!AZ10","v":0},{"$f":"BP.EMG!BA10","v":0},{"$f":"BP.EMG!BB10","v":0},{"$f":"BP.EMG!BC10","v":0},{"$f":"BP.ESA!BD10","v":25},{"$f":"BP.EMG!BE10","v":0},{"$f":"BP.EMG!BF10","v":0},{"$f":"BP.EMG!BG10","v":0},{"$f":"BP.ESA!BH10","v":25},{"$f":"BP.EMG!BI10","v":0},{"$f":"BP.EMG!BJ10","v":0},{"$f":"BP.EMG!BK10","v":0},{"$f":"BP.EMG!BL10","v":0},{"$f":"BP.EMG!BM10","v":0}]
[null,null,"Inventory",{"$f":"BP.EMG!D11","v":978},{"$f":"BP.EMG!E11","v":1053},{"$f":"BP.EMG!F11","v":1379},{"$f":"BP.EMG!G11","v":1370},{"$f":"BP.EMG!H11","v":1193},{"$f":"BP.EMG!I11","v":1084},{"$f":"BP.EMG!J11","v":950},{"$f":"BP.EMG!K11","v":1003},{"$f":"BP.EMG!L11","v":1540},{"$f":"BP.EMG!M11","v":1570},{"$f":"BP.EMG!N11","v":1559},{"$f":"BP.EMG!O11","v":1217},{"$f":"BP.EMG!P11","v":1132},{"$f":"BP.EMG!Q11","v":1062},{"$f":"BP.EMG!R11","v":1206},{"$f":"BP.EMG!S11","v":1314},{"$f":"BP.EMG!T11","v":816},{"$f":"BP.EMG!U11","v":719},{"$f":"BP.EMG!V11","v":791},{"$f":"BP.EMG!W11","v":865},{"$f":"BP.EMG!X11","v":863},{"$f":"BP.EMG!Y11","v":673},{"$f":"BP.EMG!Z11","v":881},{"$f":"BP.EMG!AA11","v":982},{"$f":"BP.EMG!AB11","v":859},{"$f":"BP.EMG!AC11","v":930},{"$f":"BP.EMG!AD11","v":878},{"$f":"BP.EMG!AE11","v":1050},{"$f":"BP.EMG!AF11","v":1091},{"$f":"BP.EMG!AG11","v":985},{"$f":"BP.EMG!AH11","v":1252},{"$f":"BP.EMG!AI11","v":1287},{"$f":"BP.EMG!AJ11","v":943},{"$f":"BP.EMG!AK11","v":1296},{"$f":"BP.EMG!AL11","v":1288},{"$f":"BP.EMG!AM11","v":2243},{"$f":"BP.EMG!AN11","v":2155},{"$f":"BP.EMG!AO11","v":2532},{"$f":"BP.EMG!AP11","v":2409},{"$f":"BP.EMG!AQ11","v":2780},{"$f":"BP.EMG!AR11","v":2914},{"$f":"BP.EMG!AS11","v":3155},{"$f":"BP.EMG!AT11","v":5054},{"$f":"BP.EMG!AU11","v":4615},{"$f":"BP.EMG!AV11","v":3231},{"$f":"BP.EMG!AW11","v":3791},{"$f":"BP.EMG!AX11","v":3589},{"$f":"BP.EMG!AY11","v":3415},{"$f":"BP.EMG!AZ11","v":2985},{"$f":"BP.EMG!BA11","v":3379},{"$f":"BP.EMG!BB11","v":3804},{"$f":"BP.EMG!BC11","v":3527},{"$f":"BP.ESA!BD11","v":264},{"$f":"BP.EMG!BE11","v":4148},{"$f":"BP.EMG!BF11","v":4536},{"$f":"BP.EMG!BG11","v":4155},{"$f":"BP.ESA!BH11","v":263},{"$f":"BP.EMG!BI11","v":3891},{"$f":"BP.EMG!BJ11","v":3657},{"$f":"BP.EMG!BK11","v":3882},{"$f":"BP.EMG!BL11","v":3855},{"$f":"BP.EMG!BM11","v":4143}]
[null,null,"Recoverable taxes",{"$f":"BP.EMG!D12","v":0},{"$f":"BP.EMG!E12","v":0},{"$f":"BP.EMG!F12","v":0},{"$f":"BP.EMG!G12","v":0},{"$f":"BP.EMG!H12","v":0},{"$f":"BP.EMG!I12","v":0},{"$f":"BP.EMG!J12","v":0},{"$f":"BP.EMG!K12","v":0},{"$f":"BP.EMG!L12","v":0},{"$f":"BP.EMG!M12","v":0},{"$f":"BP.EMG!N12","v":0},{"$f":"BP.EMG!O12","v":0},{"$f":"BP.EMG!P12","v":0},{"$f":"BP.EMG!Q12","v":0},{"$f":"BP.EMG!R12","v":0},{"$f":"BP.EMG!S12","v":0},{"$f":"BP.EMG!T12","v":0},{"$f":"BP.EMG!U12","v":0},{"$f":"BP.EMG!V12","v":0},{"$f":"BP.EMG!W12","v":0},{"$f":"BP.EMG!X12","v":0},{"$f":"BP.EMG!Y12","v":20130},{"$f":"BP.EMG!Z12","v":25432},{"$f":"BP.EMG!AA12","v":22414},{"$f":"BP.EMG!AB12","v":19586},{"$f":"BP.EMG!AC12","v":21877},{"$f":"BP.EMG!AD12","v":29305},{"$f":"BP.EMG!AE12","v":32046},{"$f":"BP.EMG!AF12","v":24232},{"$f":"BP.EMG!AG12","v":18666},{"$f":"BP.EMG!AH12","v":27367},{"$f":"BP.EMG!AI12","v":24811},{"$f":"BP.EMG!AJ12","v":15647},{"$f":"BP.EMG!AK12","v":17172},{"$f":"BP.EMG!AL12","v":26198},{"$f":"BP.EMG!AM12","v":25382},{"$f":"BP.EMG!AN12","v":27715},{"$f":"BP.EMG!AO12","v":31020},{"$f":"BP.EMG!AP12","v":31223},{"$f":"BP.EMG!AQ12","v":37370},{"$f":"BP.EMG!AR12","v":30455},{"$f":"BP.EMG!AS12","v":34013},{"$f":"BP.EMG!AT12","v":31352},{"$f":"BP.EMG!AU12","v":17526},{"$f":"BP.EMG!AV12","v":18460},{"$f":"BP.EMG!AW12","v":23598},{"$f":"BP.EMG!AX12","v":23345},{"$f":"BP.EMG!AY12","v":26025},{"$f":"BP.EMG!AZ12","v":31977},{"$f":"BP.EMG!BA12","v":27874},{"$f":"BP.EMG!BB12","v":32187},{"$f":"BP.EMG!BC12","v":30108},{"$f":"BP.ESA!BD12","v":171668},{"$f":"BP.EMG!BE12","v":74851},{"$f":"BP.EMG!BF12","v":85728},{"$f":"BP.EMG!BG12","v":121020},{"$f":"BP.ESA!BH12","v":21480},{"$f":"BP.EMG!BI12","v":94314},{"$f":"BP.EMG!BJ12","v":96066},{"$f":"BP.EMG!BK12","v":109859},{"$f":"BP.EMG!BL12","v":95378},{"$f":"BP.EMG!BM12","v":122477}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMG!D13","v":0},{"$f":"BP.EMG!E13","v":0},{"$f":"BP.EMG!F13","v":0},{"$f":"BP.EMG!G13","v":0},{"$f":"BP.EMG!H13","v":0},{"$f":"BP.EMG!I13","v":0},{"$f":"BP.EMG!J13","v":0},{"$f":"BP.EMG!K13","v":0},{"$f":"BP.EMG!L13","v":0},{"$f":"BP.EMG!M13","v":0},{"$f":"BP.EMG!N13","v":0},{"$f":"BP.EMG!O13","v":0},{"$f":"BP.EMG!P13","v":0},{"$f":"BP.EMG!Q13","v":0},{"$f":"BP.EMG!R13","v":0},{"$f":"BP.EMG!S13","v":0},{"$f":"BP.EMG!T13","v":0},{"$f":"BP.EMG!U13","v":0},{"$f":"BP.EMG!V13","v":0},{"$f":"BP.EMG!W13","v":0},{"$f":"BP.EMG!X13","v":0},{"$f":"BP.EMG!Y13","v":54496},{"$f":"BP.EMG!Z13","v":31978},{"$f":"BP.EMG!AA13","v":0},{"$f":"BP.EMG!AB13","v":1743},{"$f":"BP.EMG!AC13","v":344},{"$f":"BP.EMG!AD13","v":0},{"$f":"BP.EMG!AE13","v":12738},{"$f":"BP.EMG!AF13","v":11924},{"$f":"BP.EMG!AG13","v":11797},{"$f":"BP.EMG!AH13","v":14078},{"$f":"BP.EMG!AI13","v":0},{"$f":"BP.EMG!AJ13","v":265},{"$f":"BP.EMG!AK13","v":330},{"$f":"BP.EMG!AL13","v":10949},{"$f":"BP.EMG!AM13","v":8213},{"$f":"BP.EMG!AN13","v":6573},{"$f":"BP.EMG!AO13","v":6845},{"$f":"BP.EMG!AP13","v":4870},{"$f":"BP.EMG!AQ13","v":7839},{"$f":"BP.EMG!AR13","v":6903},{"$f":"BP.EMG!AS13","v":18643},{"$f":"BP.EMG!AT13","v":28304},{"$f":"BP.EMG!AU13","v":31308},{"$f":"BP.EMG!AV13","v":23729},{"$f":"BP.EMG!AW13","v":30345},{"$f":"BP.EMG!AX13","v":2551},{"$f":"BP.EMG!AY13","v":2468},{"$f":"BP.EMG!AZ13","v":3234},{"$f":"BP.EMG!BA13","v":3619},{"$f":"BP.EMG!BB13","v":1005},{"$f":"BP.EMG!BC13","v":2506},{"$f":"BP.ESA!BD13","v":0},{"$f":"BP.EMG!BE13","v":2877},{"$f":"BP.EMG!BF13","v":9822},{"$f":"BP.EMG!BG13","v":11453},{"$f":"BP.ESA!BH13","v":420},{"$f":"BP.EMG!BI13","v":16034},{"$f":"BP.EMG!BJ13","v":14548},{"$f":"BP.EMG!BK13","v":12511},{"$f":"BP.EMG!BL13","v":31615},{"$f":"BP.EMG!BM13","v":18482}]
[null,null,"Financial sector assets",{"$f":"BP.EMG!D14","v":0},{"$f":"BP.EMG!E14","v":0},{"$f":"BP.EMG!F14","v":0},{"$f":"BP.EMG!G14","v":0},{"$f":"BP.EMG!H14","v":0},{"$f":"BP.EMG!I14","v":0},{"$f":"BP.EMG!J14","v":0},{"$f":"BP.EMG!K14","v":0},{"$f":"BP.EMG!L14","v":0},{"$f":"BP.EMG!M14","v":0},{"$f":"BP.EMG!N14","v":0},{"$f":"BP.EMG!O14","v":0},{"$f":"BP.EMG!P14","v":0},{"$f":"BP.EMG!Q14","v":0},{"$f":"BP.EMG!R14","v":0},{"$f":"BP.EMG!S14","v":0},{"$f":"BP.EMG!T14","v":0},{"$f":"BP.EMG!U14","v":0},{"$f":"BP.EMG!V14","v":0},{"$f":"BP.EMG!W14","v":0},{"$f":"BP.EMG!X14","v":0},{"$f":"BP.EMG!Y14","v":25603},{"$f":"BP.EMG!Z14","v":51281},{"$f":"BP.EMG!AA14","v":33819},{"$f":"BP.EMG!AB14","v":38374},{"$f":"BP.EMG!AC14","v":30529},{"$f":"BP.EMG!AD14","v":53702},{"$f":"BP.EMG!AE14","v":45097},{"$f":"BP.EMG!AF14","v":35225},{"$f":"BP.EMG!AG14","v":23550},{"$f":"BP.EMG!AH14","v":15034},{"$f":"BP.EMG!AI14","v":22476},{"$f":"BP.EMG!AJ14","v":36151},{"$f":"BP.EMG!AK14","v":47485},{"$f":"BP.EMG!AL14","v":61177},{"$f":"BP.EMG!AM14","v":58549},{"$f":"BP.EMG!AN14","v":57277},{"$f":"BP.EMG!AO14","v":55936},{"$f":"BP.EMG!AP14","v":63436},{"$f":"BP.EMG!AQ14","v":52323},{"$f":"BP.EMG!AR14","v":40702},{"$f":"BP.EMG!AS14","v":33471},{"$f":"BP.EMG!AT14","v":31615},{"$f":"BP.EMG!AU14","v":33080},{"$f":"BP.EMG!AV14","v":27330},{"$f":"BP.EMG!AW14","v":32442},{"$f":"BP.EMG!AX14","v":37222},{"$f":"BP.EMG!AY14","v":37831},{"$f":"BP.EMG!AZ14","v":45294},{"$f":"BP.EMG!BA14","v":14857},{"$f":"BP.EMG!BB14","v":29433},{"$f":"BP.EMG!BC14","v":4430},{"$f":"BP.ESA!BD14","v":0},{"$f":"BP.EMG!BE14","v":35843},{"$f":"BP.EMG!BF14","v":41584},{"$f":"BP.EMG!BG14","v":29727},{"$f":"BP.ESA!BH14","v":0},{"$f":"BP.EMG!BI14","v":9558},{"$f":"BP.EMG!BJ14","v":263},{"$f":"BP.EMG!BK14","v":5286},{"$f":"BP.EMG!BL14","v":5878},{"$f":"BP.EMG!BM14","v":791}]
[null,null,"Concession financial asset",{"$f":"BP.EMG!D15","v":0},{"$f":"BP.EMG!E15","v":0},{"$f":"BP.EMG!F15","v":0},{"$f":"BP.EMG!G15","v":0},{"$f":"BP.EMG!H15","v":0},{"$f":"BP.EMG!I15","v":0},{"$f":"BP.EMG!J15","v":0},{"$f":"BP.EMG!K15","v":0},{"$f":"BP.EMG!L15","v":0},{"$f":"BP.EMG!M15","v":0},{"$f":"BP.EMG!N15","v":0},{"$f":"BP.EMG!O15","v":0},{"$f":"BP.EMG!P15","v":0},{"$f":"BP.EMG!Q15","v":0},{"$f":"BP.EMG!R15","v":0},{"$f":"BP.EMG!S15","v":0},{"$f":"BP.EMG!T15","v":0},{"$f":"BP.EMG!U15","v":0},{"$f":"BP.EMG!V15","v":0},{"$f":"BP.EMG!W15","v":0},{"$f":"BP.EMG!X15","v":0},{"$f":"BP.EMG!Y15","v":0},{"$f":"BP.EMG!Z15","v":0},{"$f":"BP.EMG!AA15","v":0},{"$f":"BP.EMG!AB15","v":0},{"$f":"BP.EMG!AC15","v":0},{"$f":"BP.EMG!AD15","v":0},{"$f":"BP.EMG!AE15","v":0},{"$f":"BP.EMG!AF15","v":0}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.EMG!D16","v":20924},{"$f":"BP.EMG!E16","v":17267},{"$f":"BP.EMG!F16","v":23458},{"$f":"BP.EMG!G16","v":31016},{"$f":"BP.EMG!H16","v":23613},{"$f":"BP.EMG!I16","v":22200},{"$f":"BP.EMG!J16","v":24136},{"$f":"BP.EMG!K16","v":25531},{"$f":"BP.EMG!L16","v":26358},{"$f":"BP.EMG!M16","v":31446},{"$f":"BP.EMG!N16","v":34978},{"$f":"BP.EMG!O16","v":31445},{"$f":"BP.EMG!P16","v":33096},{"$f":"BP.EMG!Q16","v":38091},{"$f":"BP.EMG!R16","v":30633},{"$f":"BP.EMG!S16","v":49464},{"$f":"BP.EMG!T16","v":32026},{"$f":"BP.EMG!U16","v":59800},{"$f":"BP.EMG!V16","v":90908},{"$f":"BP.EMG!W16","v":399015},{"$f":"BP.EMG!X16","v":452933},{"$f":"BP.EMG!Y16","v":381837},{"$f":"BP.EMG!Z16","v":397787},{"$f":"BP.EMG!AA16","v":43110},{"$f":"BP.EMG!AB16","v":29386},{"$f":"BP.EMG!AC16","v":34124},{"$f":"BP.EMG!AD16","v":36467},{"$f":"BP.EMG!AE16","v":47815},{"$f":"BP.EMG!AF16","v":35142},{"$f":"BP.EMG!AG16","v":38618},{"$f":"BP.EMG!AH16","v":39785},{"$f":"BP.EMG!AI16","v":42523},{"$f":"BP.EMG!AJ16","v":42236},{"$f":"BP.EMG!AK16","v":40751},{"$f":"BP.EMG!AL16","v":35872},{"$f":"BP.EMG!AM16","v":38197},{"$f":"BP.EMG!AN16","v":36279},{"$f":"BP.EMG!AO16","v":37464},{"$f":"BP.EMG!AP16","v":33336},{"$f":"BP.EMG!AQ16","v":35949},{"$f":"BP.EMG!AR16","v":38226},{"$f":"BP.EMG!AS16","v":41000},{"$f":"BP.EMG!AT16","v":34937},{"$f":"BP.EMG!AU16","v":36814},{"$f":"BP.EMG!AV16","v":36362},{"$f":"BP.EMG!AW16","v":35002},{"$f":"BP.EMG!AX16","v":41718},{"$f":"BP.EMG!AY16","v":50954},{"$f":"BP.EMG!AZ16","v":52948},{"$f":"BP.EMG!BA16","v":40053},{"$f":"BP.EMG!BB16","v":41375},{"$f":"BP.EMG!BC16","v":40739},{"$f":"BP.ESA!BD16","v":118690},{"$f":"BP.EMG!BE16","v":49613},{"$f":"BP.EMG!BF16","v":56203},{"$f":"BP.EMG!BG16","v":52583},{"$f":"BP.ESA!BH16","v":24993},{"$f":"BP.EMG!BI16","v":51494},{"$f":"BP.EMG!BJ16","v":63294},{"$f":"BP.EMG!BK16","v":66551},{"$f":"BP.EMG!BL16","v":72116},{"$f":"BP.EMG!BM16","v":81756}]
[null,null,"Non-Current Assets",{"$f":"BP.EMG!D17","v":234838},{"$f":"BP.EMG!E17","v":232456},{"$f":"BP.EMG!F17","v":233897},{"$f":"BP.EMG!G17","v":235124},{"$f":"BP.EMG!H17","v":232753},{"$f":"BP.EMG!I17","v":233859},{"$f":"BP.EMG!J17","v":239734},{"$f":"BP.EMG!K17","v":258640},{"$f":"BP.EMG!L17","v":269536},{"$f":"BP.EMG!M17","v":270173},{"$f":"BP.EMG!N17","v":282401},{"$f":"BP.EMG!O17","v":288483},{"$f":"BP.EMG!P17","v":323540},{"$f":"BP.EMG!Q17","v":323739},{"$f":"BP.EMG!R17","v":355199},{"$f":"BP.EMG!S17","v":355100},{"$f":"BP.EMG!T17","v":396042},{"$f":"BP.EMG!U17","v":375193},{"$f":"BP.EMG!V17","v":358285},{"$f":"BP.EMG!W17","v":55919},{"$f":"BP.EMG!X17","v":40347},{"$f":"BP.EMG!Y17","v":50200},{"$f":"BP.EMG!Z17","v":51282},{"$f":"BP.EMG!AA17","v":455856},{"$f":"BP.EMG!AB17","v":486226},{"$f":"BP.EMG!AC17","v":475082},{"$f":"BP.EMG!AD17","v":505670},{"$f":"BP.EMG!AE17","v":474449},{"$f":"BP.EMG!AF17","v":482875},{"$f":"BP.EMG!AG17","v":490833},{"$f":"BP.EMG!AH17","v":499443},{"$f":"BP.EMG!AI17","v":531004},{"$f":"BP.EMG!AJ17","v":526381},{"$f":"BP.EMG!AK17","v":517949},{"$f":"BP.EMG!AL17","v":531558},{"$f":"BP.EMG!AM17","v":564252},{"$f":"BP.EMG!AN17","v":559180},{"$f":"BP.EMG!AO17","v":555786},{"$f":"BP.EMG!AP17","v":565367},{"$f":"BP.EMG!AQ17","v":588685},{"$f":"BP.EMG!AR17","v":579502},{"$f":"BP.EMG!AS17","v":586337},{"$f":"BP.EMG!AT17","v":606147},{"$f":"BP.EMG!AU17","v":609880},{"$f":"BP.EMG!AV17","v":630182},{"$f":"BP.EMG!AW17","v":642086},{"$f":"BP.EMG!AX17","v":860233},{"$f":"BP.EMG!AY17","v":894079},{"$f":"BP.EMG!AZ17","v":910129},{"$f":"BP.EMG!BA17","v":895749},{"$f":"BP.EMG!BB17","v":925392},{"$f":"BP.EMG!BC17","v":952896},{"$f":"BP.ESA!BD17","v":16434097},{"$f":"BP.EMG!BE17","v":1182196},{"$f":"BP.EMG!BF17","v":1199865},{"$f":"BP.EMG!BG17","v":1210064},{"$f":"BP.ESA!BH17","v":21452961},{"$f":"BP.EMG!BI17","v":1292127},{"$f":"BP.EMG!BJ17","v":1345656},{"$f":"BP.EMG!BK17","v":1377768},{"$f":"BP.EMG!BL17","v":1451218},{"$f":"BP.EMG!BM17","v":1416470}]
[null,null,"Long Term",{"$f":"BP.EMG!D18","v":167418},{"$f":"BP.EMG!E18","v":171859},{"$f":"BP.EMG!F18","v":173385},{"$f":"BP.EMG!G18","v":176212},{"$f":"BP.EMG!H18","v":175694},{"$f":"BP.EMG!I18","v":174205},{"$f":"BP.EMG!J18","v":171490},{"$f":"BP.EMG!K18","v":188607},{"$f":"BP.EMG!L18","v":215395},{"$f":"BP.EMG!M18","v":230813},{"$f":"BP.EMG!N18","v":238575},{"$f":"BP.EMG!O18","v":240900},{"$f":"BP.EMG!P18","v":276717},{"$f":"BP.EMG!Q18","v":276071},{"$f":"BP.EMG!R18","v":306960},{"$f":"BP.EMG!S18","v":311605},{"$f":"BP.EMG!T18","v":366930},{"$f":"BP.EMG!U18","v":351345},{"$f":"BP.EMG!V18","v":334301},{"$f":"BP.EMG!W18","v":32606},{"$f":"BP.EMG!X18","v":30969},{"$f":"BP.EMG!Y18","v":39456},{"$f":"BP.EMG!Z18","v":34519},{"$f":"BP.EMG!AA18","v":389229},{"$f":"BP.EMG!AB18","v":101948},{"$f":"BP.EMG!AC18","v":91570},{"$f":"BP.EMG!AD18","v":116607},{"$f":"BP.EMG!AE18","v":80447},{"$f":"BP.EMG!AF18","v":79583},{"$f":"BP.EMG!AG18","v":76069},{"$f":"BP.EMG!AH18","v":78862},{"$f":"BP.EMG!AI18","v":104763},{"$f":"BP.EMG!AJ18","v":92623},{"$f":"BP.EMG!AK18","v":80976},{"$f":"BP.EMG!AL18","v":90254},{"$f":"BP.EMG!AM18","v":114791},{"$f":"BP.EMG!AN18","v":111184},{"$f":"BP.EMG!AO18","v":99299},{"$f":"BP.EMG!AP18","v":98313},{"$f":"BP.EMG!AQ18","v":113131},{"$f":"BP.EMG!AR18","v":109022},{"$f":"BP.EMG!AS18","v":112946},{"$f":"BP.EMG!AT18","v":115762},{"$f":"BP.EMG!AU18","v":101434},{"$f":"BP.EMG!AV18","v":117058},{"$f":"BP.EMG!AW18","v":127554},{"$f":"BP.EMG!AX18","v":338512},{"$f":"BP.EMG!AY18","v":365670},{"$f":"BP.EMG!AZ18","v":380847},{"$f":"BP.EMG!BA18","v":352947},{"$f":"BP.EMG!BB18","v":366185},{"$f":"BP.EMG!BC18","v":376007},{"$f":"BP.ESA!BD18","v":5210772},{"$f":"BP.EMG!BE18","v":444310},{"$f":"BP.EMG!BF18","v":417832},{"$f":"BP.EMG!BG18","v":380048},{"$f":"BP.ESA!BH18","v":5615657},{"$f":"BP.EMG!BI18","v":429913},{"$f":"BP.EMG!BJ18","v":446836},{"$f":"BP.EMG!BK18","v":433533},{"$f":"BP.EMG!BL18","v":501787},{"$f":"BP.EMG!BM18","v":425017}]
[null,null,"  Related-party credits",{"$f":"BP.EMG!D19","v":0},{"$f":"BP.EMG!E19","v":0},{"$f":"BP.EMG!F19","v":0},{"$f":"BP.EMG!G19","v":0},{"$f":"BP.EMG!H19","v":0},{"$f":"BP.EMG!I19","v":0},{"$f":"BP.EMG!J19","v":0},{"$f":"BP.EMG!K19","v":0},{"$f":"BP.EMG!L19","v":0},{"$f":"BP.EMG!M19","v":0},{"$f":"BP.EMG!N19","v":0},{"$f":"BP.EMG!O19","v":0},{"$f":"BP.EMG!P19","v":0},{"$f":"BP.EMG!Q19","v":0},{"$f":"BP.EMG!R19","v":0},{"$f":"BP.EMG!S19","v":0},{"$f":"BP.EMG!T19","v":0},{"$f":"BP.EMG!U19","v":0},{"$f":"BP.EMG!V19","v":0},{"$f":"BP.EMG!W19","v":0},{"$f":"BP.EMG!X19","v":0},{"$f":"BP.EMG!Y19","v":0},{"$f":"BP.EMG!Z19","v":0},{"$f":"BP.EMG!AA19","v":0},{"$f":"BP.EMG!AB19","v":0},{"$f":"BP.EMG!AC19","v":0},{"$f":"BP.EMG!AD19","v":0},{"$f":"BP.EMG!AE19","v":0},{"$f":"BP.EMG!AF19","v":0},{"$f":"BP.EMG!AG19","v":0},{"$f":"BP.EMG!AH19","v":0},{"$f":"BP.EMG!AI19","v":0},{"$f":"BP.EMG!AJ19","v":0},{"$f":"BP.EMG!AK19","v":0},{"$f":"BP.EMG!AL19","v":0},{"$f":"BP.EMG!AM19","v":0},{"$f":"BP.EMG!AN19","v":0},{"$f":"BP.EMG!AO19","v":0},{"$f":"BP.EMG!AP19","v":0},{"$f":"BP.EMG!AQ19","v":0},{"$f":"BP.EMG!AR19","v":0},{"$f":"BP.EMG!AS19","v":0},{"$f":"BP.EMG!AT19","v":0},{"$f":"BP.EMG!AU19","v":0},{"$f":"BP.EMG!AV19","v":0},{"$f":"BP.EMG!AW19","v":0},{"$f":"BP.EMG!AX19","v":0},{"$f":"BP.EMG!AY19","v":0},{"$f":"BP.EMG!AZ19","v":0},{"$f":"BP.EMG!BA19","v":0},{"$f":"BP.EMG!BB19","v":0},{"$f":"BP.EMG!BC19","v":0},{"$f":"BP.ESA!BD19","v":2297546},{"$f":"BP.EMG!BE19","v":0},{"$f":"BP.EMG!BF19","v":0},{"$f":"BP.EMG!BG19","v":0},{"$f":"BP.ESA!BH19","v":1052436},{"$f":"BP.EMG!BI19","v":"-"},{"$f":"BP.EMG!BJ19","v":""},{"$f":"BP.EMG!BK19","v":0},{"$f":"BP.EMG!BL19","v":0},{"$f":"BP.EMG!BM19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.EMG!D20","v":0},{"$f":"BP.EMG!E20","v":0},{"$f":"BP.EMG!F20","v":0},{"$f":"BP.EMG!G20","v":0},{"$f":"BP.EMG!H20","v":0},{"$f":"BP.EMG!I20","v":0},{"$f":"BP.EMG!J20","v":0},{"$f":"BP.EMG!K20","v":0},{"$f":"BP.EMG!L20","v":0},{"$f":"BP.EMG!M20","v":0},{"$f":"BP.EMG!N20","v":0},{"$f":"BP.EMG!O20","v":0},{"$f":"BP.EMG!P20","v":0},{"$f":"BP.EMG!Q20","v":0},{"$f":"BP.EMG!R20","v":0},{"$f":"BP.EMG!S20","v":0},{"$f":"BP.EMG!T20","v":0},{"$f":"BP.EMG!U20","v":0},{"$f":"BP.EMG!V20","v":0},{"$f":"BP.EMG!W20","v":0},{"$f":"BP.EMG!X20","v":0},{"$f":"BP.EMG!Y20","v":0},{"$f":"BP.EMG!Z20","v":0},{"$f":"BP.EMG!AA20","v":0},{"$f":"BP.EMG!AB20","v":0},{"$f":"BP.EMG!AC20","v":0},{"$f":"BP.EMG!AD20","v":0},{"$f":"BP.EMG!AE20","v":0},{"$f":"BP.EMG!AF20","v":0},{"$f":"BP.EMG!AG20","v":12309},{"$f":"BP.EMG!AH20","v":14737},{"$f":"BP.EMG!AI20","v":15122},{"$f":"BP.EMG!AJ20","v":0},{"$f":"BP.EMG!AK20","v":0},{"$f":"BP.EMG!AL20","v":0},{"$f":"BP.EMG!AM20","v":17639},{"$f":"BP.EMG!AN20","v":23791},{"$f":"BP.EMG!AO20","v":24352},{"$f":"BP.EMG!AP20","v":24808},{"$f":"BP.EMG!AQ20","v":25184},{"$f":"BP.EMG!AR20","v":31232},{"$f":"BP.EMG!AS20","v":31597},{"$f":"BP.EMG!AT20","v":31729},{"$f":"BP.EMG!AU20","v":33075},{"$f":"BP.EMG!AV20","v":46005},{"$f":"BP.EMG!AW20","v":47140},{"$f":"BP.EMG!AX20","v":48430},{"$f":"BP.EMG!AY20","v":50873},{"$f":"BP.EMG!AZ20","v":56619},{"$f":"BP.EMG!BA20","v":58552},{"$f":"BP.EMG!BB20","v":61954},{"$f":"BP.EMG!BC20","v":64361},{"$f":"BP.ESA!BD20","v":0},{"$f":"BP.EMG!BE20","v":89458},{"$f":"BP.EMG!BF20","v":92314},{"$f":"BP.EMG!BG20","v":99460},{"$f":"BP.ESA!BH20","v":0},{"$f":"BP.EMG!BI20","v":129853},{"$f":"BP.EMG!BJ20","v":133493},{"$f":"BP.EMG!BK20","v":146164},{"$f":"BP.EMG!BL20","v":187757},{"$f":"BP.EMG!BM20","v":195497}]
[null,null,"Money market and secured funds",{"$f":"BP.EMG!D21","v":0},{"$f":"BP.EMG!E21","v":0},{"$f":"BP.EMG!F21","v":0},{"$f":"BP.EMG!G21","v":0},{"$f":"BP.EMG!H21","v":0},{"$f":"BP.EMG!I21","v":0},{"$f":"BP.EMG!J21","v":0},{"$f":"BP.EMG!K21","v":0},{"$f":"BP.EMG!L21","v":0},{"$f":"BP.EMG!M21","v":0},{"$f":"BP.EMG!N21","v":0},{"$f":"BP.EMG!O21","v":0},{"$f":"BP.EMG!P21","v":0},{"$f":"BP.EMG!Q21","v":0},{"$f":"BP.EMG!R21","v":0},{"$f":"BP.EMG!S21","v":0},{"$f":"BP.EMG!T21","v":0},{"$f":"BP.EMG!U21","v":0},{"$f":"BP.EMG!V21","v":0},{"$f":"BP.EMG!W21","v":0},{"$f":"BP.EMG!X21","v":0},{"$f":"BP.EMG!Y21","v":1000},{"$f":"BP.EMG!Z21","v":1039},{"$f":"BP.EMG!AA21","v":1086},{"$f":"BP.EMG!AB21","v":1160},{"$f":"BP.EMG!AC21","v":1256},{"$f":"BP.EMG!AD21","v":1305},{"$f":"BP.EMG!AE21","v":1387},{"$f":"BP.EMG!AF21","v":1447},{"$f":"BP.EMG!AG21","v":1494},{"$f":"BP.EMG!AH21","v":1519},{"$f":"BP.EMG!AI21","v":1543},{"$f":"BP.EMG!AJ21","v":1459},{"$f":"BP.EMG!AK21","v":1531},{"$f":"BP.EMG!AL21","v":1579},{"$f":"BP.EMG!AM21","v":1643},{"$f":"BP.EMG!AN21","v":1693},{"$f":"BP.EMG!AO21","v":1751},{"$f":"BP.EMG!AP21","v":1794},{"$f":"BP.EMG!AQ21","v":1848},{"$f":"BP.EMG!AR21","v":0},{"$f":"BP.EMG!AS21","v":0},{"$f":"BP.EMG!AT21","v":0},{"$f":"BP.EMG!AU21","v":0},{"$f":"BP.EMG!AV21","v":0},{"$f":"BP.EMG!AW21","v":0},{"$f":"BP.EMG!AX21","v":0},{"$f":"BP.EMG!AY21","v":0},{"$f":"BP.EMG!AZ21","v":0},{"$f":"BP.EMG!BA21","v":0},{"$f":"BP.EMG!BB21","v":0},{"$f":"BP.EMG!BC21","v":0},{"$f":"BP.ESA!BD21","v":2334202},{"$f":"BP.EMG!BE21","v":0},{"$f":"BP.EMG!BF21","v":0},{"$f":"BP.EMG!BG21","v":0},{"$f":"BP.ESA!BH21","v":3408678},{"$f":"BP.EMG!BI21","v":0},{"$f":"BP.EMG!BJ21","v":0},{"$f":"BP.EMG!BK21","v":0},{"$f":"BP.EMG!BL21","v":0},{"$f":"BP.EMG!BM21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.EMG!D22","v":0},{"$f":"BP.EMG!E22","v":0},{"$f":"BP.EMG!F22","v":0},{"$f":"BP.EMG!G22","v":0},{"$f":"BP.EMG!H22","v":0},{"$f":"BP.EMG!I22","v":0},{"$f":"BP.EMG!J22","v":0},{"$f":"BP.EMG!K22","v":0},{"$f":"BP.EMG!L22","v":0},{"$f":"BP.EMG!M22","v":0},{"$f":"BP.EMG!N22","v":0},{"$f":"BP.EMG!O22","v":0},{"$f":"BP.EMG!P22","v":0},{"$f":"BP.EMG!Q22","v":0},{"$f":"BP.EMG!R22","v":0},{"$f":"BP.EMG!S22","v":0},{"$f":"BP.EMG!T22","v":0},{"$f":"BP.EMG!U22","v":0},{"$f":"BP.EMG!V22","v":0},{"$f":"BP.EMG!W22","v":0},{"$f":"BP.EMG!X22","v":0},{"$f":"BP.EMG!Y22","v":7927},{"$f":"BP.EMG!Z22","v":7834},{"$f":"BP.EMG!AA22","v":6960},{"$f":"BP.EMG!AB22","v":19353},{"$f":"BP.EMG!AC22","v":19986},{"$f":"BP.EMG!AD22","v":20135},{"$f":"BP.EMG!AE22","v":20394},{"$f":"BP.EMG!AF22","v":21261},{"$f":"BP.EMG!AG22","v":20916},{"$f":"BP.EMG!AH22","v":23245},{"$f":"BP.EMG!AI22","v":23329},{"$f":"BP.EMG!AJ22","v":23997},{"$f":"BP.EMG!AK22","v":24542},{"$f":"BP.EMG!AL22","v":25388},{"$f":"BP.EMG!AM22","v":28470},{"$f":"BP.EMG!AN22","v":28626},{"$f":"BP.EMG!AO22","v":28958},{"$f":"BP.EMG!AP22","v":28706},{"$f":"BP.EMG!AQ22","v":29351},{"$f":"BP.EMG!AR22","v":30442},{"$f":"BP.EMG!AS22","v":34461},{"$f":"BP.EMG!AT22","v":33378},{"$f":"BP.EMG!AU22","v":33306},{"$f":"BP.EMG!AV22","v":33966},{"$f":"BP.EMG!AW22","v":34451},{"$f":"BP.EMG!AX22","v":35000},{"$f":"BP.EMG!AY22","v":35503},{"$f":"BP.EMG!AZ22","v":36326},{"$f":"BP.EMG!BA22","v":39494},{"$f":"BP.EMG!BB22","v":40320},{"$f":"BP.EMG!BC22","v":41308},{"$f":"BP.ESA!BD22","v":0},{"$f":"BP.EMG!BE22","v":45161},{"$f":"BP.EMG!BF22","v":46787},{"$f":"BP.EMG!BG22","v":48747},{"$f":"BP.ESA!BH22","v":0},{"$f":"BP.EMG!BI22","v":53209},{"$f":"BP.EMG!BJ22","v":55085},{"$f":"BP.EMG!BK22","v":54868},{"$f":"BP.EMG!BL22","v":14898},{"$f":"BP.EMG!BM22","v":15178}]
[null,null,"  Credit receivables",{"$f":"BP.EMG!D23","v":0},{"$f":"BP.EMG!E23","v":0},{"$f":"BP.EMG!F23","v":0},{"$f":"BP.EMG!G23","v":0},{"$f":"BP.EMG!H23","v":0},{"$f":"BP.EMG!I23","v":0},{"$f":"BP.EMG!J23","v":0},{"$f":"BP.EMG!K23","v":0},{"$f":"BP.EMG!L23","v":0},{"$f":"BP.EMG!M23","v":0},{"$f":"BP.EMG!N23","v":0},{"$f":"BP.EMG!O23","v":0},{"$f":"BP.EMG!P23","v":0},{"$f":"BP.EMG!Q23","v":0},{"$f":"BP.EMG!R23","v":0},{"$f":"BP.EMG!S23","v":0},{"$f":"BP.EMG!T23","v":0},{"$f":"BP.EMG!U23","v":0},{"$f":"BP.EMG!V23","v":0},{"$f":"BP.EMG!W23","v":0},{"$f":"BP.EMG!X23","v":0},{"$f":"BP.EMG!Y23","v":1283},{"$f":"BP.EMG!Z23","v":1295},{"$f":"BP.EMG!AA23","v":1340},{"$f":"BP.EMG!AB23","v":0},{"$f":"BP.EMG!AC23","v":0},{"$f":"BP.EMG!AD23","v":0},{"$f":"BP.EMG!AE23","v":0},{"$f":"BP.EMG!AF23","v":0},{"$f":"BP.EMG!AG23","v":0},{"$f":"BP.EMG!AH23","v":0},{"$f":"BP.EMG!AI23","v":0},{"$f":"BP.EMG!AJ23","v":0},{"$f":"BP.EMG!AK23","v":0},{"$f":"BP.EMG!AL23","v":0},{"$f":"BP.EMG!AM23","v":0},{"$f":"BP.EMG!AN23","v":0},{"$f":"BP.EMG!AO23","v":0},{"$f":"BP.EMG!AP23","v":0},{"$f":"BP.EMG!AQ23","v":0},{"$f":"BP.EMG!AR23","v":0},{"$f":"BP.EMG!AS23","v":0},{"$f":"BP.EMG!AT23","v":0},{"$f":"BP.EMG!AU23","v":0},{"$f":"BP.EMG!AV23","v":0},{"$f":"BP.EMG!AW23","v":0},{"$f":"BP.EMG!AX23","v":0},{"$f":"BP.EMG!AY23","v":213645},{"$f":"BP.EMG!AZ23","v":0},{"$f":"BP.EMG!BA23","v":219334},{"$f":"BP.EMG!BB23","v":0},{"$f":"BP.EMG!BC23","v":0},{"$f":"BP.ESA!BD23","v":0},{"$f":"BP.EMG!BE23","v":0},{"$f":"BP.EMG!BF23","v":0},{"$f":"BP.EMG!BG23","v":0},{"$f":"BP.ESA!BH23","v":0},{"$f":"BP.EMG!BI23","v":0},{"$f":"BP.EMG!BJ23","v":0},{"$f":"BP.EMG!BK23","v":0},{"$f":"BP.EMG!BL23","v":0},{"$f":"BP.EMG!BM23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.EMG!D24","v":0},{"$f":"BP.EMG!E24","v":0},{"$f":"BP.EMG!F24","v":0},{"$f":"BP.EMG!G24","v":0},{"$f":"BP.EMG!H24","v":0},{"$f":"BP.EMG!I24","v":0},{"$f":"BP.EMG!J24","v":0},{"$f":"BP.EMG!K24","v":0},{"$f":"BP.EMG!L24","v":0},{"$f":"BP.EMG!M24","v":0},{"$f":"BP.EMG!N24","v":0},{"$f":"BP.EMG!O24","v":0},{"$f":"BP.EMG!P24","v":0},{"$f":"BP.EMG!Q24","v":0},{"$f":"BP.EMG!R24","v":0},{"$f":"BP.EMG!S24","v":0},{"$f":"BP.EMG!T24","v":0},{"$f":"BP.EMG!U24","v":0},{"$f":"BP.EMG!V24","v":0},{"$f":"BP.EMG!W24","v":0},{"$f":"BP.EMG!X24","v":0},{"$f":"BP.EMG!Y24","v":0},{"$f":"BP.EMG!Z24","v":0},{"$f":"BP.EMG!AA24","v":17035},{"$f":"BP.EMG!AB24","v":13762},{"$f":"BP.EMG!AC24","v":4550},{"$f":"BP.EMG!AD24","v":2301},{"$f":"BP.EMG!AE24","v":6887},{"$f":"BP.EMG!AF24","v":6686},{"$f":"BP.EMG!AG24","v":3009},{"$f":"BP.EMG!AH24","v":7369},{"$f":"BP.EMG!AI24","v":30139},{"$f":"BP.EMG!AJ24","v":26162},{"$f":"BP.EMG!AK24","v":12791},{"$f":"BP.EMG!AL24","v":17086},{"$f":"BP.EMG!AM24","v":35286},{"$f":"BP.EMG!AN24","v":25050},{"$f":"BP.EMG!AO24","v":12170},{"$f":"BP.EMG!AP24","v":11018},{"$f":"BP.EMG!AQ24","v":14138},{"$f":"BP.EMG!AR24","v":8988},{"$f":"BP.EMG!AS24","v":5484},{"$f":"BP.EMG!AT24","v":20237},{"$f":"BP.EMG!AU24","v":3454},{"$f":"BP.EMG!AV24","v":2572},{"$f":"BP.EMG!AW24","v":5143},{"$f":"BP.EMG!AX24","v":15276},{"$f":"BP.EMG!AY24","v":27534},{"$f":"BP.EMG!AZ24","v":24747},{"$f":"BP.EMG!BA24","v":3336},{"$f":"BP.EMG!BB24","v":1129},{"$f":"BP.EMG!BC24","v":8550},{"$f":"BP.ESA!BD24","v":0},{"$f":"BP.EMG!BE24","v":8009},{"$f":"BP.EMG!BF24","v":8612},{"$f":"BP.EMG!BG24","v":5516},{"$f":"BP.ESA!BH24","v":0},{"$f":"BP.EMG!BI24","v":1041},{"$f":"BP.EMG!BJ24","v":10349},{"$f":"BP.EMG!BK24","v":20404},{"$f":"BP.EMG!BL24","v":10947},{"$f":"BP.EMG!BM24","v":229}]
[null,null,"  Recoverable taxes",{"$f":"BP.EMG!D25","v":0},{"$f":"BP.EMG!E25","v":0},{"$f":"BP.EMG!F25","v":0},{"$f":"BP.EMG!G25","v":0},{"$f":"BP.EMG!H25","v":0},{"$f":"BP.EMG!I25","v":0},{"$f":"BP.EMG!J25","v":0},{"$f":"BP.EMG!K25","v":0},{"$f":"BP.EMG!L25","v":0},{"$f":"BP.EMG!M25","v":0},{"$f":"BP.EMG!N25","v":0},{"$f":"BP.EMG!O25","v":0},{"$f":"BP.EMG!P25","v":0},{"$f":"BP.EMG!Q25","v":0},{"$f":"BP.EMG!R25","v":0},{"$f":"BP.EMG!S25","v":0},{"$f":"BP.EMG!T25","v":0},{"$f":"BP.EMG!U25","v":0},{"$f":"BP.EMG!V25","v":0},{"$f":"BP.EMG!W25","v":0},{"$f":"BP.EMG!X25","v":0},{"$f":"BP.EMG!Y25","v":6719},{"$f":"BP.EMG!Z25","v":5565},{"$f":"BP.EMG!AA25","v":6834},{"$f":"BP.EMG!AB25","v":6370},{"$f":"BP.EMG!AC25","v":5942},{"$f":"BP.EMG!AD25","v":4657},{"$f":"BP.EMG!AE25","v":5614},{"$f":"BP.EMG!AF25","v":6381},{"$f":"BP.EMG!AG25","v":5712},{"$f":"BP.EMG!AH25","v":6056},{"$f":"BP.EMG!AI25","v":5730},{"$f":"BP.EMG!AJ25","v":4236},{"$f":"BP.EMG!AK25","v":3718},{"$f":"BP.EMG!AL25","v":3833},{"$f":"BP.EMG!AM25","v":4251},{"$f":"BP.EMG!AN25","v":4181},{"$f":"BP.EMG!AO25","v":4811},{"$f":"BP.EMG!AP25","v":5550},{"$f":"BP.EMG!AQ25","v":5659},{"$f":"BP.EMG!AR25","v":4978},{"$f":"BP.EMG!AS25","v":4953},{"$f":"BP.EMG!AT25","v":5125},{"$f":"BP.EMG!AU25","v":6689},{"$f":"BP.EMG!AV25","v":6437},{"$f":"BP.EMG!AW25","v":6227},{"$f":"BP.EMG!AX25","v":211507},{"$f":"BP.EMG!AY25","v":0},{"$f":"BP.EMG!AZ25","v":215336},{"$f":"BP.EMG!BA25","v":0},{"$f":"BP.EMG!BB25","v":224899},{"$f":"BP.EMG!BC25","v":230590},{"$f":"BP.ESA!BD25","v":105424},{"$f":"BP.EMG!BE25","v":261809},{"$f":"BP.EMG!BF25","v":245609},{"$f":"BP.EMG!BG25","v":206059},{"$f":"BP.ESA!BH25","v":242235},{"$f":"BP.EMG!BI25","v":220995},{"$f":"BP.EMG!BJ25","v":215915},{"$f":"BP.EMG!BK25","v":186166},{"$f":"BP.EMG!BL25","v":240071},{"$f":"BP.EMG!BM25","v":203818}]
[null,null,"  Tax credits",{"$f":"BP.EMG!D26","v":0},{"$f":"BP.EMG!E26","v":0},{"$f":"BP.EMG!F26","v":0},{"$f":"BP.EMG!G26","v":0},{"$f":"BP.EMG!H26","v":0},{"$f":"BP.EMG!I26","v":0},{"$f":"BP.EMG!J26","v":0},{"$f":"BP.EMG!K26","v":0},{"$f":"BP.EMG!L26","v":0},{"$f":"BP.EMG!M26","v":0},{"$f":"BP.EMG!N26","v":0},{"$f":"BP.EMG!O26","v":0},{"$f":"BP.EMG!P26","v":0},{"$f":"BP.EMG!Q26","v":0},{"$f":"BP.EMG!R26","v":0},{"$f":"BP.EMG!S26","v":0},{"$f":"BP.EMG!T26","v":0},{"$f":"BP.EMG!U26","v":0},{"$f":"BP.EMG!V26","v":0},{"$f":"BP.EMG!W26","v":0},{"$f":"BP.EMG!X26","v":0},{"$f":"BP.EMG!Y26","v":9088},{"$f":"BP.EMG!Z26","v":5663},{"$f":"BP.EMG!AA26","v":4075},{"$f":"BP.EMG!AB26","v":8894},{"$f":"BP.EMG!AC26","v":16773},{"$f":"BP.EMG!AD26","v":26552},{"$f":"BP.EMG!AE26","v":24270},{"$f":"BP.EMG!AF26","v":23116},{"$f":"BP.EMG!AG26","v":25891},{"$f":"BP.EMG!AH26","v":17528},{"$f":"BP.EMG!AI26","v":22198},{"$f":"BP.EMG!AJ26","v":12224},{"$f":"BP.EMG!AK26","v":12953},{"$f":"BP.EMG!AL26","v":5476},{"$f":"BP.EMG!AM26","v":2837},{"$f":"BP.EMG!AN26","v":265},{"$f":"BP.EMG!AO26","v":0},{"$f":"BP.EMG!AP26","v":0},{"$f":"BP.EMG!AQ26","v":0},{"$f":"BP.EMG!AR26","v":0},{"$f":"BP.EMG!AS26","v":0},{"$f":"BP.EMG!AT26","v":0},{"$f":"BP.EMG!AU26","v":0},{"$f":"BP.EMG!AV26","v":0},{"$f":"BP.EMG!AW26","v":0},{"$f":"BP.EMG!AX26","v":0},{"$f":"BP.EMG!AY26","v":0},{"$f":"BP.EMG!AZ26","v":0},{"$f":"BP.EMG!BA26","v":0},{"$f":"BP.EMG!BB26","v":0},{"$f":"BP.EMG!BC26","v":0},{"$f":"BP.ESA!BD26","v":0},{"$f":"BP.EMG!BE26","v":0},{"$f":"BP.EMG!BF26","v":0},{"$f":"BP.EMG!BG26","v":0},{"$f":"BP.ESA!BH26","v":0},{"$f":"BP.EMG!BI26","v":0},{"$f":"BP.EMG!BJ26","v":0},{"$f":"BP.EMG!BK26","v":0},{"$f":"BP.EMG!BL26","v":0},{"$f":"BP.EMG!BM26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.EMG!D27","v":0},{"$f":"BP.EMG!E27","v":0},{"$f":"BP.EMG!F27","v":0},{"$f":"BP.EMG!G27","v":0},{"$f":"BP.EMG!H27","v":0},{"$f":"BP.EMG!I27","v":0},{"$f":"BP.EMG!J27","v":0},{"$f":"BP.EMG!K27","v":0},{"$f":"BP.EMG!L27","v":0},{"$f":"BP.EMG!M27","v":0},{"$f":"BP.EMG!N27","v":0},{"$f":"BP.EMG!O27","v":0},{"$f":"BP.EMG!P27","v":0},{"$f":"BP.EMG!Q27","v":0},{"$f":"BP.EMG!R27","v":0},{"$f":"BP.EMG!S27","v":0},{"$f":"BP.EMG!T27","v":0},{"$f":"BP.EMG!U27","v":0},{"$f":"BP.EMG!V27","v":0},{"$f":"BP.EMG!W27","v":0},{"$f":"BP.EMG!X27","v":0},{"$f":"BP.EMG!Y27","v":2743},{"$f":"BP.EMG!Z27","v":3289},{"$f":"BP.EMG!AA27","v":3291},{"$f":"BP.EMG!AB27","v":3784},{"$f":"BP.EMG!AC27","v":4252},{"$f":"BP.EMG!AD27","v":4777},{"$f":"BP.EMG!AE27","v":4876},{"$f":"BP.EMG!AF27","v":4306},{"$f":"BP.EMG!AG27","v":4155},{"$f":"BP.EMG!AH27","v":4637},{"$f":"BP.EMG!AI27","v":4885},{"$f":"BP.EMG!AJ27","v":5257},{"$f":"BP.EMG!AK27","v":6242},{"$f":"BP.EMG!AL27","v":6173},{"$f":"BP.EMG!AM27","v":5912},{"$f":"BP.EMG!AN27","v":5848},{"$f":"BP.EMG!AO27","v":5139},{"$f":"BP.EMG!AP27","v":5254},{"$f":"BP.EMG!AQ27","v":5257},{"$f":"BP.EMG!AR27","v":4935},{"$f":"BP.EMG!AS27","v":5082},{"$f":"BP.EMG!AT27","v":5236},{"$f":"BP.EMG!AU27","v":5491},{"$f":"BP.EMG!AV27","v":4865},{"$f":"BP.EMG!AW27","v":4890},{"$f":"BP.EMG!AX27","v":5042},{"$f":"BP.EMG!AY27","v":4392},{"$f":"BP.EMG!AZ27","v":4458},{"$f":"BP.EMG!BA27","v":4602},{"$f":"BP.EMG!BB27","v":4654},{"$f":"BP.EMG!BC27","v":4277},{"$f":"BP.ESA!BD27","v":3637},{"$f":"BP.EMG!BE27","v":5081},{"$f":"BP.EMG!BF27","v":5176},{"$f":"BP.EMG!BG27","v":5291},{"$f":"BP.ESA!BH27","v":3848},{"$f":"BP.EMG!BI27","v":4923},{"$f":"BP.EMG!BJ27","v":5017},{"$f":"BP.EMG!BK27","v":5136},{"$f":"BP.EMG!BL27","v":5194},{"$f":"BP.EMG!BM27","v":3777}]
[null,null,"  Derivative financial instruments",{"$f":"BP.EMG!D28","v":0},{"$f":"BP.EMG!E28","v":0},{"$f":"BP.EMG!F28","v":0},{"$f":"BP.EMG!G28","v":0},{"$f":"BP.EMG!H28","v":0},{"$f":"BP.EMG!I28","v":0},{"$f":"BP.EMG!J28","v":0},{"$f":"BP.EMG!K28","v":0},{"$f":"BP.EMG!L28","v":0},{"$f":"BP.EMG!M28","v":0},{"$f":"BP.EMG!N28","v":0},{"$f":"BP.EMG!O28","v":0},{"$f":"BP.EMG!P28","v":0},{"$f":"BP.EMG!Q28","v":0},{"$f":"BP.EMG!R28","v":0},{"$f":"BP.EMG!S28","v":0},{"$f":"BP.EMG!T28","v":0},{"$f":"BP.EMG!U28","v":0},{"$f":"BP.EMG!V28","v":0},{"$f":"BP.EMG!W28","v":0},{"$f":"BP.EMG!X28","v":0},{"$f":"BP.EMG!Y28","v":10559},{"$f":"BP.EMG!Z28","v":9698},{"$f":"BP.EMG!AA28","v":35933},{"$f":"BP.EMG!AB28","v":39397},{"$f":"BP.EMG!AC28","v":29692},{"$f":"BP.EMG!AD28","v":47693},{"$f":"BP.EMG!AE28","v":4777},{"$f":"BP.EMG!AF28","v":4174},{"$f":"BP.EMG!AG28","v":2447},{"$f":"BP.EMG!AH28","v":3635},{"$f":"BP.EMG!AI28","v":1681},{"$f":"BP.EMG!AJ28","v":3369},{"$f":"BP.EMG!AK28","v":3083},{"$f":"BP.EMG!AL28","v":14195},{"$f":"BP.EMG!AM28","v":18615},{"$f":"BP.EMG!AN28","v":21593},{"$f":"BP.EMG!AO28","v":21981},{"$f":"BP.EMG!AP28","v":20951},{"$f":"BP.EMG!AQ28","v":31464},{"$f":"BP.EMG!AR28","v":28220},{"$f":"BP.EMG!AS28","v":31142},{"$f":"BP.EMG!AT28","v":12439},{"$f":"BP.EMG!AU28","v":12325},{"$f":"BP.EMG!AV28","v":16123},{"$f":"BP.EMG!AW28","v":22615},{"$f":"BP.EMG!AX28","v":16173},{"$f":"BP.EMG!AY28","v":26641},{"$f":"BP.EMG!AZ28","v":36282},{"$f":"BP.EMG!BA28","v":20552},{"$f":"BP.EMG!BB28","v":26157},{"$f":"BP.EMG!BC28","v":19852},{"$f":"BP.ESA!BD28","v":269998},{"$f":"BP.EMG!BE28","v":29076},{"$f":"BP.EMG!BF28","v":13625},{"$f":"BP.EMG!BG28","v":9193},{"$f":"BP.ESA!BH28","v":705412},{"$f":"BP.EMG!BI28","v":14392},{"$f":"BP.EMG!BJ28","v":22295},{"$f":"BP.EMG!BK28","v":16295},{"$f":"BP.EMG!BL28","v":39101},{"$f":"BP.EMG!BM28","v":3073}]
[null,null,"Public service concession - contract asset",{"$f":"BP.EMG!D29","v":0},{"$f":"BP.EMG!E29","v":0},{"$f":"BP.EMG!F29","v":0},{"$f":"BP.EMG!G29","v":0},{"$f":"BP.EMG!H29","v":0},{"$f":"BP.EMG!I29","v":0},{"$f":"BP.EMG!J29","v":0},{"$f":"BP.EMG!K29","v":0},{"$f":"BP.EMG!L29","v":0},{"$f":"BP.EMG!M29","v":0},{"$f":"BP.EMG!N29","v":0},{"$f":"BP.EMG!O29","v":0},{"$f":"BP.EMG!P29","v":0},{"$f":"BP.EMG!Q29","v":0},{"$f":"BP.EMG!R29","v":0},{"$f":"BP.EMG!S29","v":0},{"$f":"BP.EMG!T29","v":0},{"$f":"BP.EMG!U29","v":0},{"$f":"BP.EMG!V29","v":0},{"$f":"BP.EMG!W29","v":0},{"$f":"BP.EMG!X29","v":0},{"$f":"BP.EMG!Y29","v":0},{"$f":"BP.EMG!Z29","v":0},{"$f":"BP.EMG!AA29","v":0},{"$f":"BP.EMG!AB29","v":0},{"$f":"BP.EMG!AC29","v":0},{"$f":"BP.EMG!AD29","v":0},{"$f":"BP.EMG!AE29","v":0},{"$f":"BP.EMG!AF29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.EMG!D30","v":167418},{"$f":"BP.EMG!E30","v":171859},{"$f":"BP.EMG!F30","v":173385},{"$f":"BP.EMG!G30","v":176212},{"$f":"BP.EMG!H30","v":175694},{"$f":"BP.EMG!I30","v":174205},{"$f":"BP.EMG!J30","v":171490},{"$f":"BP.EMG!K30","v":188607},{"$f":"BP.EMG!L30","v":215395},{"$f":"BP.EMG!M30","v":230813},{"$f":"BP.EMG!N30","v":238575},{"$f":"BP.EMG!O30","v":240900},{"$f":"BP.EMG!P30","v":276717},{"$f":"BP.EMG!Q30","v":276071},{"$f":"BP.EMG!R30","v":306960},{"$f":"BP.EMG!S30","v":311605},{"$f":"BP.EMG!T30","v":366930},{"$f":"BP.EMG!U30","v":351345},{"$f":"BP.EMG!V30","v":334301},{"$f":"BP.EMG!W30","v":32606},{"$f":"BP.EMG!X30","v":30969},{"$f":"BP.EMG!Y30","v":137},{"$f":"BP.EMG!Z30","v":136},{"$f":"BP.EMG!AA30","v":312675},{"$f":"BP.EMG!AB30","v":9228},{"$f":"BP.EMG!AC30","v":9119},{"$f":"BP.EMG!AD30","v":9187},{"$f":"BP.EMG!AE30","v":12242},{"$f":"BP.EMG!AF30","v":12212},{"$f":"BP.EMG!AG30","v":136},{"$f":"BP.EMG!AH30","v":136},{"$f":"BP.EMG!AI30","v":136},{"$f":"BP.EMG!AJ30","v":15919},{"$f":"BP.EMG!AK30","v":16116},{"$f":"BP.EMG!AL30","v":16524},{"$f":"BP.EMG!AM30","v":138},{"$f":"BP.EMG!AN30","v":137},{"$f":"BP.EMG!AO30","v":137},{"$f":"BP.EMG!AP30","v":232},{"$f":"BP.EMG!AQ30","v":230},{"$f":"BP.EMG!AR30","v":227},{"$f":"BP.EMG!AS30","v":227},{"$f":"BP.EMG!AT30","v":7618},{"$f":"BP.EMG!AU30","v":7094},{"$f":"BP.EMG!AV30","v":7090},{"$f":"BP.EMG!AW30","v":7088},{"$f":"BP.EMG!AX30","v":7084},{"$f":"BP.EMG!AY30","v":7082},{"$f":"BP.EMG!AZ30","v":7079},{"$f":"BP.EMG!BA30","v":7077},{"$f":"BP.EMG!BB30","v":7072},{"$f":"BP.EMG!BC30","v":7069},{"$f":"BP.ESA!BD30","v":199965},{"$f":"BP.EMG!BE30","v":5716},{"$f":"BP.EMG!BF30","v":5709},{"$f":"BP.EMG!BG30","v":5782},{"$f":"BP.ESA!BH30","v":203048},{"$f":"BP.EMG!BI30","v":5500},{"$f":"BP.EMG!BJ30","v":4682},{"$f":"BP.EMG!BK30","v":4500},{"$f":"BP.EMG!BL30","v":3819},{"$f":"BP.EMG!BM30","v":3445}]
[null,null,"Investments",{"$f":"BP.EMG!D31","v":1434},{"$f":"BP.EMG!E31","v":1545},{"$f":"BP.EMG!F31","v":1542},{"$f":"BP.EMG!G31","v":1576},{"$f":"BP.EMG!H31","v":2057},{"$f":"BP.EMG!I31","v":2024},{"$f":"BP.EMG!J31","v":2027},{"$f":"BP.EMG!K31","v":2156},{"$f":"BP.EMG!L31","v":2049},{"$f":"BP.EMG!M31","v":2093},{"$f":"BP.EMG!N31","v":2086},{"$f":"BP.EMG!O31","v":2040},{"$f":"BP.EMG!P31","v":2039},{"$f":"BP.EMG!Q31","v":2039},{"$f":"BP.EMG!R31","v":2049},{"$f":"BP.EMG!S31","v":2486},{"$f":"BP.EMG!T31","v":2565},{"$f":"BP.EMG!U31","v":1632},{"$f":"BP.EMG!V31","v":1661},{"$f":"BP.EMG!W31","v":1669},{"$f":"BP.EMG!X31","v":1658},{"$f":"BP.EMG!Y31","v":1643},{"$f":"BP.EMG!Z31","v":1631},{"$f":"BP.EMG!AA31","v":1631},{"$f":"BP.EMG!AB31","v":1631},{"$f":"BP.EMG!AC31","v":1607},{"$f":"BP.EMG!AD31","v":3098},{"$f":"BP.EMG!AE31","v":3098},{"$f":"BP.EMG!AF31","v":3114},{"$f":"BP.EMG!AG31","v":3114},{"$f":"BP.EMG!AH31","v":3114},{"$f":"BP.EMG!AI31","v":3021},{"$f":"BP.EMG!AJ31","v":4410},{"$f":"BP.EMG!AK31","v":4410},{"$f":"BP.EMG!AL31","v":4416},{"$f":"BP.EMG!AM31","v":4170},{"$f":"BP.EMG!AN31","v":3851},{"$f":"BP.EMG!AO31","v":3851},{"$f":"BP.EMG!AP31","v":3851},{"$f":"BP.EMG!AQ31","v":3851},{"$f":"BP.EMG!AR31","v":3225},{"$f":"BP.EMG!AS31","v":3225},{"$f":"BP.EMG!AT31","v":3225},{"$f":"BP.EMG!AU31","v":3225},{"$f":"BP.EMG!AV31","v":3225},{"$f":"BP.EMG!AW31","v":3225},{"$f":"BP.EMG!AX31","v":3225},{"$f":"BP.EMG!AY31","v":3225},{"$f":"BP.EMG!AZ31","v":1725},{"$f":"BP.EMG!BA31","v":1725},{"$f":"BP.EMG!BB31","v":1754},{"$f":"BP.EMG!BC31","v":1880},{"$f":"BP.ESA!BD31","v":11070645},{"$f":"BP.EMG!BE31","v":1798},{"$f":"BP.EMG!BF31","v":1822},{"$f":"BP.EMG!BG31","v":1695},{"$f":"BP.ESA!BH31","v":15655497},{"$f":"BP.EMG!BI31","v":1714},{"$f":"BP.EMG!BJ31","v":1768},{"$f":"BP.EMG!BK31","v":1741},{"$f":"BP.EMG!BL31","v":2466},{"$f":"BP.EMG!BM31","v":2561}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.EMG!D32","v":0},{"$f":"BP.EMG!E32","v":0},{"$f":"BP.EMG!F32","v":0},{"$f":"BP.EMG!G32","v":0},{"$f":"BP.EMG!H32","v":0},{"$f":"BP.EMG!I32","v":0},{"$f":"BP.EMG!J32","v":0},{"$f":"BP.EMG!K32","v":0},{"$f":"BP.EMG!L32","v":0},{"$f":"BP.EMG!M32","v":0},{"$f":"BP.EMG!N32","v":0},{"$f":"BP.EMG!O32","v":0},{"$f":"BP.EMG!P32","v":4265},{"$f":"BP.EMG!Q32","v":4326},{"$f":"BP.EMG!R32","v":4693},{"$f":"BP.EMG!S32","v":4795},{"$f":"BP.EMG!T32","v":6843},{"$f":"BP.EMG!U32","v":6660},{"$f":"BP.EMG!V32","v":6545},{"$f":"BP.EMG!W32","v":6435},{"$f":"BP.EMG!X32","v":6502},{"$f":"BP.EMG!Y32","v":6195},{"$f":"BP.EMG!Z32","v":6628},{"$f":"BP.EMG!AA32","v":6304},{"$f":"BP.EMG!AB32","v":6981},{"$f":"BP.EMG!AC32","v":6636},{"$f":"BP.EMG!AD32","v":6285},{"$f":"BP.EMG!AE32","v":5928},{"$f":"BP.EMG!AF32","v":6310},{"$f":"BP.EMG!AG32","v":5989},{"$f":"BP.EMG!AH32","v":5703},{"$f":"BP.EMG!AI32","v":59481},{"$f":"BP.EMG!AJ32","v":5765},{"$f":"BP.EMG!AK32","v":5536},{"$f":"BP.EMG!AL32","v":5169},{"$f":"BP.EMG!AM32","v":6062},{"$f":"BP.EMG!AN32","v":6663},{"$f":"BP.EMG!AO32","v":6210},{"$f":"BP.EMG!AP32","v":6042},{"$f":"BP.EMG!AQ32","v":6027},{"$f":"BP.EMG!AR32","v":6579},{"$f":"BP.EMG!AS32","v":6845},{"$f":"BP.EMG!AT32","v":6479},{"$f":"BP.EMG!AU32","v":8568},{"$f":"BP.EMG!AV32","v":8592},{"$f":"BP.EMG!AW32","v":8850},{"$f":"BP.EMG!AX32","v":9005},{"$f":"BP.EMG!AY32","v":8933},{"$f":"BP.EMG!AZ32","v":9847},{"$f":"BP.EMG!BA32","v":10781},{"$f":"BP.EMG!BB32","v":10565},{"$f":"BP.EMG!BC32","v":11059},{"$f":"BP.ESA!BD32","v":79813},{"$f":"BP.EMG!BE32","v":14494},{"$f":"BP.EMG!BF32","v":14983},{"$f":"BP.EMG!BG32","v":14668},{"$f":"BP.ESA!BH32","v":111585},{"$f":"BP.EMG!BI32","v":15272},{"$f":"BP.EMG!BJ32","v":15739},{"$f":"BP.EMG!BK32","v":15500},{"$f":"BP.EMG!BL32","v":15396},{"$f":"BP.EMG!BM32","v":15148}]
[null,null,"Intangible Assets",{"$f":"BP.EMG!D33","v":65986},{"$f":"BP.EMG!E33","v":59052},{"$f":"BP.EMG!F33","v":58970},{"$f":"BP.EMG!G33","v":57336},{"$f":"BP.EMG!H33","v":55002},{"$f":"BP.EMG!I33","v":57630},{"$f":"BP.EMG!J33","v":66217},{"$f":"BP.EMG!K33","v":67877},{"$f":"BP.EMG!L33","v":52092},{"$f":"BP.EMG!M33","v":37267},{"$f":"BP.EMG!N33","v":41740},{"$f":"BP.EMG!O33","v":45543},{"$f":"BP.EMG!P33","v":40519},{"$f":"BP.EMG!Q33","v":41303},{"$f":"BP.EMG!R33","v":41497},{"$f":"BP.EMG!S33","v":36214},{"$f":"BP.EMG!T33","v":19704},{"$f":"BP.EMG!U33","v":15556},{"$f":"BP.EMG!V33","v":15778},{"$f":"BP.EMG!W33","v":15209},{"$f":"BP.EMG!X33","v":1218},{"$f":"BP.EMG!Y33","v":2906},{"$f":"BP.EMG!Z33","v":8504},{"$f":"BP.EMG!AA33","v":58692},{"$f":"BP.EMG!AB33","v":375666},{"$f":"BP.EMG!AC33","v":375269},{"$f":"BP.EMG!AD33","v":379680},{"$f":"BP.EMG!AE33","v":384976},{"$f":"BP.EMG!AF33","v":393868},{"$f":"BP.EMG!AG33","v":405661},{"$f":"BP.EMG!AH33","v":411764},{"$f":"BP.EMG!AI33","v":363739},{"$f":"BP.EMG!AJ33","v":423583},{"$f":"BP.EMG!AK33","v":427027},{"$f":"BP.EMG!AL33","v":431719},{"$f":"BP.EMG!AM33","v":439229},{"$f":"BP.EMG!AN33","v":437482},{"$f":"BP.EMG!AO33","v":446426},{"$f":"BP.EMG!AP33","v":457161},{"$f":"BP.EMG!AQ33","v":465676},{"$f":"BP.EMG!AR33","v":460676},{"$f":"BP.EMG!AS33","v":463321},{"$f":"BP.EMG!AT33","v":480681},{"$f":"BP.EMG!AU33","v":496653},{"$f":"BP.EMG!AV33","v":501307},{"$f":"BP.EMG!AW33","v":502457},{"$f":"BP.EMG!AX33","v":509491},{"$f":"BP.EMG!AY33","v":516251},{"$f":"BP.EMG!AZ33","v":517710},{"$f":"BP.EMG!BA33","v":530296},{"$f":"BP.EMG!BB33","v":546888},{"$f":"BP.EMG!BC33","v":563950},{"$f":"BP.ESA!BD33","v":72867},{"$f":"BP.EMG!BE33","v":721594},{"$f":"BP.EMG!BF33","v":765228},{"$f":"BP.EMG!BG33","v":813653},{"$f":"BP.ESA!BH33","v":70222},{"$f":"BP.EMG!BI33","v":845228},{"$f":"BP.EMG!BJ33","v":881313},{"$f":"BP.EMG!BK33","v":926994},{"$f":"BP.EMG!BL33","v":931569},{"$f":"BP.EMG!BM33","v":973744}]
[null,null,"Total Assets",{"$f":"BP.EMG!D34","v":403593},{"$f":"BP.EMG!E34","v":405242},{"$f":"BP.EMG!F34","v":400194},{"$f":"BP.EMG!G34","v":397985},{"$f":"BP.EMG!H34","v":410846},{"$f":"BP.EMG!I34","v":399961},{"$f":"BP.EMG!J34","v":395751},{"$f":"BP.EMG!K34","v":418943},{"$f":"BP.EMG!L34","v":454991},{"$f":"BP.EMG!M34","v":462164},{"$f":"BP.EMG!N34","v":469114},{"$f":"BP.EMG!O34","v":531649},{"$f":"BP.EMG!P34","v":538726},{"$f":"BP.EMG!Q34","v":541043},{"$f":"BP.EMG!R34","v":533970},{"$f":"BP.EMG!S34","v":530324},{"$f":"BP.EMG!T34","v":526662},{"$f":"BP.EMG!U34","v":535599},{"$f":"BP.EMG!V34","v":535731},{"$f":"BP.EMG!W34","v":556632},{"$f":"BP.EMG!X34","v":586810},{"$f":"BP.EMG!Y34","v":649271},{"$f":"BP.EMG!Z34","v":682951},{"$f":"BP.EMG!AA34","v":696102},{"$f":"BP.EMG!AB34","v":764341},{"$f":"BP.EMG!AC34","v":732514},{"$f":"BP.EMG!AD34","v":837576},{"$f":"BP.EMG!AE34","v":851843},{"$f":"BP.EMG!AF34","v":833151},{"$f":"BP.EMG!AG34","v":853123},{"$f":"BP.EMG!AH34","v":859825},{"$f":"BP.EMG!AI34","v":773926},{"$f":"BP.EMG!AJ34","v":898301},{"$f":"BP.EMG!AK34","v":858986},{"$f":"BP.EMG!AL34","v":890471},{"$f":"BP.EMG!AM34","v":900427},{"$f":"BP.EMG!AN34","v":909753},{"$f":"BP.EMG!AO34","v":936763},{"$f":"BP.EMG!AP34","v":985508},{"$f":"BP.EMG!AQ34","v":962542},{"$f":"BP.EMG!AR34","v":919577},{"$f":"BP.EMG!AS34","v":1054186},{"$f":"BP.EMG!AT34","v":1033599},{"$f":"BP.EMG!AU34","v":1082834},{"$f":"BP.EMG!AV34","v":1114436},{"$f":"BP.EMG!AW34","v":1149157},{"$f":"BP.EMG!AX34","v":1269312},{"$f":"BP.EMG!AY34","v":1366697},{"$f":"BP.EMG!AZ34","v":1345358},{"$f":"BP.EMG!BA34","v":1284094},{"$f":"BP.EMG!BB34","v":1256842},{"$f":"BP.EMG!BC34","v":1409888},{"$f":"BP.ESA!BD34","v":18741199},{"$f":"BP.EMG!BE34","v":1747437},{"$f":"BP.EMG!BF34","v":1764885},{"$f":"BP.EMG!BG34","v":1753422},{"$f":"BP.ESA!BH34","v":23548985},{"$f":"BP.EMG!BI34","v":1899712},{"$f":"BP.EMG!BJ34","v":1978426},{"$f":"BP.EMG!BK34","v":1959232},{"$f":"BP.EMG!BL34","v":2287348},{"$f":"BP.EMG!BM34","v":2127113}]
[null,null,"Current Liabilities",{"$f":"BP.EMG!D35","v":215784},{"$f":"BP.EMG!E35","v":116318},{"$f":"BP.EMG!F35","v":115600},{"$f":"BP.EMG!G35","v":126198},{"$f":"BP.EMG!H35","v":138115},{"$f":"BP.EMG!I35","v":134878},{"$f":"BP.EMG!J35","v":127828},{"$f":"BP.EMG!K35","v":136534},{"$f":"BP.EMG!L35","v":129649},{"$f":"BP.EMG!M35","v":132826},{"$f":"BP.EMG!N35","v":126615},{"$f":"BP.EMG!O35","v":120175},{"$f":"BP.EMG!P35","v":121646},{"$f":"BP.EMG!Q35","v":116762},{"$f":"BP.EMG!R35","v":125644},{"$f":"BP.EMG!S35","v":150910},{"$f":"BP.EMG!T35","v":309327},{"$f":"BP.EMG!U35","v":302709},{"$f":"BP.EMG!V35","v":293282},{"$f":"BP.EMG!W35","v":336495},{"$f":"BP.EMG!X35","v":377277},{"$f":"BP.EMG!Y35","v":427159},{"$f":"BP.EMG!Z35","v":346953},{"$f":"BP.EMG!AA35","v":266773},{"$f":"BP.EMG!AB35","v":257981},{"$f":"BP.EMG!AC35","v":261506},{"$f":"BP.EMG!AD35","v":302707},{"$f":"BP.EMG!AE35","v":339501},{"$f":"BP.EMG!AF35","v":311529},{"$f":"BP.EMG!AG35","v":317494},{"$f":"BP.EMG!AH35","v":335417},{"$f":"BP.EMG!AI35","v":268712},{"$f":"BP.EMG!AJ35","v":258688},{"$f":"BP.EMG!AK35","v":253686},{"$f":"BP.EMG!AL35","v":282728},{"$f":"BP.EMG!AM35","v":269990},{"$f":"BP.EMG!AN35","v":272965},{"$f":"BP.EMG!AO35","v":294492},{"$f":"BP.EMG!AP35","v":297145},{"$f":"BP.EMG!AQ35","v":282129},{"$f":"BP.EMG!AR35","v":294937},{"$f":"BP.EMG!AS35","v":424335},{"$f":"BP.EMG!AT35","v":442875},{"$f":"BP.EMG!AU35","v":471993},{"$f":"BP.EMG!AV35","v":504176},{"$f":"BP.EMG!AW35","v":389507},{"$f":"BP.EMG!AX35","v":301776},{"$f":"BP.EMG!AY35","v":333288},{"$f":"BP.EMG!AZ35","v":289598},{"$f":"BP.EMG!BA35","v":306361},{"$f":"BP.EMG!BB35","v":303353},{"$f":"BP.EMG!BC35","v":300785},{"$f":"BP.ESA!BD35","v":1289567},{"$f":"BP.EMG!BE35","v":408866},{"$f":"BP.EMG!BF35","v":457894},{"$f":"BP.EMG!BG35","v":535663},{"$f":"BP.ESA!BH35","v":2713791},{"$f":"BP.EMG!BI35","v":564895},{"$f":"BP.EMG!BJ35","v":601002},{"$f":"BP.EMG!BK35","v":662840},{"$f":"BP.EMG!BL35","v":598201},{"$f":"BP.EMG!BM35","v":557920}]
[null,null,"Trade Payables",{"$f":"BP.EMG!D36","v":30448},{"$f":"BP.EMG!E36","v":30917},{"$f":"BP.EMG!F36","v":31006},{"$f":"BP.EMG!G36","v":30531},{"$f":"BP.EMG!H36","v":33842},{"$f":"BP.EMG!I36","v":31163},{"$f":"BP.EMG!J36","v":30764},{"$f":"BP.EMG!K36","v":32902},{"$f":"BP.EMG!L36","v":32262},{"$f":"BP.EMG!M36","v":32780},{"$f":"BP.EMG!N36","v":33535},{"$f":"BP.EMG!O36","v":35504},{"$f":"BP.EMG!P36","v":38881},{"$f":"BP.EMG!Q36","v":31774},{"$f":"BP.EMG!R36","v":41004},{"$f":"BP.EMG!S36","v":32610},{"$f":"BP.EMG!T36","v":38840},{"$f":"BP.EMG!U36","v":31015},{"$f":"BP.EMG!V36","v":32048},{"$f":"BP.EMG!W36","v":33715},{"$f":"BP.EMG!X36","v":44944},{"$f":"BP.EMG!Y36","v":42880},{"$f":"BP.EMG!Z36","v":45972},{"$f":"BP.EMG!AA36","v":47391},{"$f":"BP.EMG!AB36","v":51867},{"$f":"BP.EMG!AC36","v":48632},{"$f":"BP.EMG!AD36","v":45455},{"$f":"BP.EMG!AE36","v":51934},{"$f":"BP.EMG!AF36","v":52789},{"$f":"BP.EMG!AG36","v":50880},{"$f":"BP.EMG!AH36","v":54946},{"$f":"BP.EMG!AI36","v":82708},{"$f":"BP.EMG!AJ36","v":57759},{"$f":"BP.EMG!AK36","v":56344},{"$f":"BP.EMG!AL36","v":67919},{"$f":"BP.EMG!AM36","v":81515},{"$f":"BP.EMG!AN36","v":53379},{"$f":"BP.EMG!AO36","v":69283},{"$f":"BP.EMG!AP36","v":64768},{"$f":"BP.EMG!AQ36","v":67368},{"$f":"BP.EMG!AR36","v":66390},{"$f":"BP.EMG!AS36","v":63566},{"$f":"BP.EMG!AT36","v":76936},{"$f":"BP.EMG!AU36","v":67547},{"$f":"BP.EMG!AV36","v":78944},{"$f":"BP.EMG!AW36","v":69365},{"$f":"BP.EMG!AX36","v":83692},{"$f":"BP.EMG!AY36","v":112273},{"$f":"BP.EMG!AZ36","v":97292},{"$f":"BP.EMG!BA36","v":78443},{"$f":"BP.EMG!BB36","v":74870},{"$f":"BP.EMG!BC36","v":84530},{"$f":"BP.ESA!BD36","v":25767},{"$f":"BP.EMG!BE36","v":106979},{"$f":"BP.EMG!BF36","v":109362},{"$f":"BP.EMG!BG36","v":110968},{"$f":"BP.ESA!BH36","v":33330},{"$f":"BP.EMG!BI36","v":109040},{"$f":"BP.EMG!BJ36","v":111304},{"$f":"BP.EMG!BK36","v":125255},{"$f":"BP.EMG!BL36","v":119714},{"$f":"BP.EMG!BM36","v":127378}]
[null,null,"Loans and Financing",{"$f":"BP.EMG!D37","v":81386},{"$f":"BP.EMG!E37","v":38337},{"$f":"BP.EMG!F37","v":39185},{"$f":"BP.EMG!G37","v":39937},{"$f":"BP.EMG!H37","v":40326},{"$f":"BP.EMG!I37","v":40987},{"$f":"BP.EMG!J37","v":41060},{"$f":"BP.EMG!K37","v":39444},{"$f":"BP.EMG!L37","v":36393},{"$f":"BP.EMG!M37","v":31934},{"$f":"BP.EMG!N37","v":27183},{"$f":"BP.EMG!O37","v":24488},{"$f":"BP.EMG!P37","v":22978},{"$f":"BP.EMG!Q37","v":23210},{"$f":"BP.EMG!R37","v":23794},{"$f":"BP.EMG!S37","v":64672},{"$f":"BP.EMG!T37","v":146857},{"$f":"BP.EMG!U37","v":143668},{"$f":"BP.EMG!V37","v":137019},{"$f":"BP.EMG!W37","v":176912},{"$f":"BP.EMG!X37","v":243255},{"$f":"BP.EMG!Y37","v":253590},{"$f":"BP.EMG!Z37","v":182352},{"$f":"BP.EMG!AA37","v":115765},{"$f":"BP.EMG!AB37","v":97613},{"$f":"BP.EMG!AC37","v":102479},{"$f":"BP.EMG!AD37","v":97985},{"$f":"BP.EMG!AE37","v":152174},{"$f":"BP.EMG!AF37","v":134935},{"$f":"BP.EMG!AG37","v":129052},{"$f":"BP.EMG!AH37","v":163131},{"$f":"BP.EMG!AI37","v":94550},{"$f":"BP.EMG!AJ37","v":97473},{"$f":"BP.EMG!AK37","v":89103},{"$f":"BP.EMG!AL37","v":97236},{"$f":"BP.EMG!AM37","v":83975},{"$f":"BP.EMG!AN37","v":118569},{"$f":"BP.EMG!AO37","v":117562},{"$f":"BP.EMG!AP37","v":137094},{"$f":"BP.EMG!AQ37","v":120022},{"$f":"BP.EMG!AR37","v":118807},{"$f":"BP.EMG!AS37","v":242830},{"$f":"BP.EMG!AT37","v":243734},{"$f":"BP.EMG!AU37","v":243868},{"$f":"BP.EMG!AV37","v":270867},{"$f":"BP.EMG!AW37","v":162999},{"$f":"BP.EMG!AX37","v":37345},{"$f":"BP.EMG!AY37","v":39466},{"$f":"BP.EMG!AZ37","v":4341},{"$f":"BP.EMG!BA37","v":5921},{"$f":"BP.EMG!BB37","v":31122},{"$f":"BP.EMG!BC37","v":30950},{"$f":"BP.ESA!BD37","v":317164},{"$f":"BP.EMG!BE37","v":140106},{"$f":"BP.EMG!BF37","v":158790},{"$f":"BP.EMG!BG37","v":168210},{"$f":"BP.ESA!BH37","v":1091439},{"$f":"BP.EMG!BI37","v":180385},{"$f":"BP.EMG!BJ37","v":241119},{"$f":"BP.EMG!BK37","v":289281},{"$f":"BP.EMG!BL37","v":219839},{"$f":"BP.EMG!BM37","v":208901}]
[null,null,"Debentures",{"$f":"BP.EMG!D38","v":59867},{"$f":"BP.EMG!E38","v":1736},{"$f":"BP.EMG!F38","v":285},{"$f":"BP.EMG!G38","v":2148},{"$f":"BP.EMG!H38","v":313},{"$f":"BP.EMG!I38","v":2194},{"$f":"BP.EMG!J38","v":287},{"$f":"BP.EMG!K38","v":2405},{"$f":"BP.EMG!L38","v":319},{"$f":"BP.EMG!M38","v":2065},{"$f":"BP.EMG!N38","v":206},{"$f":"BP.EMG!O38","v":1676},{"$f":"BP.EMG!P38","v":98},{"$f":"BP.EMG!Q38","v":972},{"$f":"BP.EMG!R38","v":0},{"$f":"BP.EMG!S38","v":0},{"$f":"BP.EMG!T38","v":60051},{"$f":"BP.EMG!U38","v":61694},{"$f":"BP.EMG!V38","v":60144},{"$f":"BP.EMG!W38","v":61996},{"$f":"BP.EMG!X38","v":0},{"$f":"BP.EMG!Y38","v":0},{"$f":"BP.EMG!Z38","v":0},{"$f":"BP.EMG!AA38","v":0},{"$f":"BP.EMG!AB38","v":0},{"$f":"BP.EMG!AC38","v":0},{"$f":"BP.EMG!AD38","v":0},{"$f":"BP.EMG!AE38","v":0},{"$f":"BP.EMG!AF38","v":0},{"$f":"BP.EMG!AG38","v":0},{"$f":"BP.EMG!AH38","v":0},{"$f":"BP.EMG!AI38","v":67},{"$f":"BP.EMG!AJ38","v":771},{"$f":"BP.EMG!AK38","v":1833},{"$f":"BP.EMG!AL38","v":2085},{"$f":"BP.EMG!AM38","v":3185},{"$f":"BP.EMG!AN38","v":1239},{"$f":"BP.EMG!AO38","v":1905},{"$f":"BP.EMG!AP38","v":2690},{"$f":"BP.EMG!AQ38","v":4349},{"$f":"BP.EMG!AR38","v":16393},{"$f":"BP.EMG!AS38","v":17448},{"$f":"BP.EMG!AT38","v":17404},{"$f":"BP.EMG!AU38","v":17411},{"$f":"BP.EMG!AV38","v":16743},{"$f":"BP.EMG!AW38","v":17038},{"$f":"BP.EMG!AX38","v":27673},{"$f":"BP.EMG!AY38","v":28971},{"$f":"BP.EMG!AZ38","v":33811},{"$f":"BP.EMG!BA38","v":95660},{"$f":"BP.EMG!BB38","v":84977},{"$f":"BP.EMG!BC38","v":107576},{"$f":"BP.ESA!BD38","v":321569},{"$f":"BP.EMG!BE38","v":26774},{"$f":"BP.EMG!BF38","v":71750},{"$f":"BP.EMG!BG38","v":74241},{"$f":"BP.ESA!BH38","v":674217},{"$f":"BP.EMG!BI38","v":99576},{"$f":"BP.EMG!BJ38","v":56438},{"$f":"BP.EMG!BK38","v":56034},{"$f":"BP.EMG!BL38","v":57538},{"$f":"BP.EMG!BM38","v":37023}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.EMG!D39","v":26301},{"$f":"BP.EMG!E39","v":24224},{"$f":"BP.EMG!F39","v":21429},{"$f":"BP.EMG!G39","v":25589},{"$f":"BP.EMG!H39","v":30155},{"$f":"BP.EMG!I39","v":26367},{"$f":"BP.EMG!J39","v":26279},{"$f":"BP.EMG!K39","v":29132},{"$f":"BP.EMG!L39","v":30823},{"$f":"BP.EMG!M39","v":33546},{"$f":"BP.EMG!N39","v":33306},{"$f":"BP.EMG!O39","v":27654},{"$f":"BP.EMG!P39","v":31757},{"$f":"BP.EMG!Q39","v":31136},{"$f":"BP.EMG!R39","v":24413},{"$f":"BP.EMG!S39","v":26890},{"$f":"BP.EMG!T39","v":27143},{"$f":"BP.EMG!U39","v":29666},{"$f":"BP.EMG!V39","v":26746},{"$f":"BP.EMG!W39","v":25589},{"$f":"BP.EMG!X39","v":21513},{"$f":"BP.EMG!Y39","v":34957},{"$f":"BP.EMG!Z39","v":33898},{"$f":"BP.EMG!AA39","v":36254},{"$f":"BP.EMG!AB39","v":22765},{"$f":"BP.EMG!AC39","v":29634},{"$f":"BP.EMG!AD39","v":23018},{"$f":"BP.EMG!AE39","v":19385},{"$f":"BP.EMG!AF39","v":23124},{"$f":"BP.EMG!AG39","v":27704},{"$f":"BP.EMG!AH39","v":20637},{"$f":"BP.EMG!AI39","v":21738},{"$f":"BP.EMG!AJ39","v":25006},{"$f":"BP.EMG!AK39","v":32383},{"$f":"BP.EMG!AL39","v":27880},{"$f":"BP.EMG!AM39","v":28440},{"$f":"BP.EMG!AN39","v":28563},{"$f":"BP.EMG!AO39","v":31660},{"$f":"BP.EMG!AP39","v":27411},{"$f":"BP.EMG!AQ39","v":29015},{"$f":"BP.EMG!AR39","v":30120},{"$f":"BP.EMG!AS39","v":31137},{"$f":"BP.EMG!AT39","v":45454},{"$f":"BP.EMG!AU39","v":44683},{"$f":"BP.EMG!AV39","v":39343},{"$f":"BP.EMG!AW39","v":34146},{"$f":"BP.EMG!AX39","v":35240},{"$f":"BP.EMG!AY39","v":40966},{"$f":"BP.EMG!AZ39","v":37173},{"$f":"BP.EMG!BA39","v":45451},{"$f":"BP.EMG!BB39","v":31019},{"$f":"BP.EMG!BC39","v":13577},{"$f":"BP.ESA!BD39","v":15507},{"$f":"BP.EMG!BE39","v":35322},{"$f":"BP.EMG!BF39","v":25201},{"$f":"BP.EMG!BG39","v":28178},{"$f":"BP.ESA!BH39","v":22380},{"$f":"BP.EMG!BI39","v":29932},{"$f":"BP.EMG!BJ39","v":24696},{"$f":"BP.EMG!BK39","v":28635},{"$f":"BP.EMG!BL39","v":26888},{"$f":"BP.EMG!BM39","v":33195}]
[null,null,"Dividends Payable",{"$f":"BP.EMG!D40","v":130},{"$f":"BP.EMG!E40","v":131},{"$f":"BP.EMG!F40","v":194},{"$f":"BP.EMG!G40","v":131},{"$f":"BP.EMG!H40","v":9368},{"$f":"BP.EMG!I40","v":7002},{"$f":"BP.EMG!J40","v":2},{"$f":"BP.EMG!K40","v":2},{"$f":"BP.EMG!L40","v":0},{"$f":"BP.EMG!M40","v":630},{"$f":"BP.EMG!N40","v":0},{"$f":"BP.EMG!O40","v":0},{"$f":"BP.EMG!P40","v":0},{"$f":"BP.EMG!Q40","v":0},{"$f":"BP.EMG!R40","v":0},{"$f":"BP.EMG!S40","v":0},{"$f":"BP.EMG!T40","v":13000},{"$f":"BP.EMG!U40","v":13000},{"$f":"BP.EMG!V40","v":13000},{"$f":"BP.EMG!W40","v":13000},{"$f":"BP.EMG!X40","v":18758},{"$f":"BP.EMG!Y40","v":13757},{"$f":"BP.EMG!Z40","v":0},{"$f":"BP.EMG!AA40","v":0},{"$f":"BP.EMG!AB40","v":5926},{"$f":"BP.EMG!AC40","v":8873},{"$f":"BP.EMG!AD40","v":0},{"$f":"BP.EMG!AE40","v":0},{"$f":"BP.EMG!AF40","v":1043},{"$f":"BP.EMG!AG40","v":1043},{"$f":"BP.EMG!AH40","v":0},{"$f":"BP.EMG!AI40","v":0},{"$f":"BP.EMG!AJ40","v":0},{"$f":"BP.EMG!AK40","v":0},{"$f":"BP.EMG!AL40","v":11443},{"$f":"BP.EMG!AM40","v":0},{"$f":"BP.EMG!AN40","v":0},{"$f":"BP.EMG!AO40","v":0},{"$f":"BP.EMG!AP40","v":0},{"$f":"BP.EMG!AQ40","v":0},{"$f":"BP.EMG!AR40","v":0},{"$f":"BP.EMG!AS40","v":8834},{"$f":"BP.EMG!AT40","v":0},{"$f":"BP.EMG!AU40","v":0},{"$f":"BP.EMG!AV40","v":0},{"$f":"BP.EMG!AW40","v":0},{"$f":"BP.EMG!AX40","v":0},{"$f":"BP.EMG!AY40","v":0},{"$f":"BP.EMG!AZ40","v":0},{"$f":"BP.EMG!BA40","v":0},{"$f":"BP.EMG!BB40","v":19735},{"$f":"BP.EMG!BC40","v":0},{"$f":"BP.ESA!BD40","v":242028},{"$f":"BP.EMG!BE40","v":0},{"$f":"BP.EMG!BF40","v":0},{"$f":"BP.EMG!BG40","v":0},{"$f":"BP.ESA!BH40","v":412253},{"$f":"BP.EMG!BI40","v":38932},{"$f":"BP.EMG!BJ40","v":0},{"$f":"BP.EMG!BK40","v":0},{"$f":"BP.EMG!BL40","v":0},{"$f":"BP.EMG!BM40","v":0}]
[null,null,"Debt charges",{"$f":"BP.EMG!D41","v":0},{"$f":"BP.EMG!E41","v":0},{"$f":"BP.EMG!F41","v":0},{"$f":"BP.EMG!G41","v":0},{"$f":"BP.EMG!H41","v":0},{"$f":"BP.EMG!I41","v":0},{"$f":"BP.EMG!J41","v":0},{"$f":"BP.EMG!K41","v":0},{"$f":"BP.EMG!L41","v":0},{"$f":"BP.EMG!M41","v":0},{"$f":"BP.EMG!N41","v":0},{"$f":"BP.EMG!O41","v":0},{"$f":"BP.EMG!P41","v":0},{"$f":"BP.EMG!Q41","v":0},{"$f":"BP.EMG!R41","v":0},{"$f":"BP.EMG!S41","v":0},{"$f":"BP.EMG!T41","v":0},{"$f":"BP.EMG!U41","v":0},{"$f":"BP.EMG!V41","v":0},{"$f":"BP.EMG!W41","v":0},{"$f":"BP.EMG!X41","v":0},{"$f":"BP.EMG!Y41","v":22998},{"$f":"BP.EMG!Z41","v":4129},{"$f":"BP.EMG!AA41","v":6246},{"$f":"BP.EMG!AB41","v":4143},{"$f":"BP.EMG!AC41","v":3676},{"$f":"BP.EMG!AD41","v":5124},{"$f":"BP.EMG!AE41","v":4970},{"$f":"BP.EMG!AF41","v":6062},{"$f":"BP.EMG!AG41","v":6196},{"$f":"BP.EMG!AH41","v":7653},{"$f":"BP.EMG!AI41","v":1523},{"$f":"BP.EMG!AJ41","v":1786},{"$f":"BP.EMG!AK41","v":4068},{"$f":"BP.EMG!AL41","v":1875},{"$f":"BP.EMG!AM41","v":3538},{"$f":"BP.EMG!AN41","v":1350},{"$f":"BP.EMG!AO41","v":4097},{"$f":"BP.EMG!AP41","v":2091},{"$f":"BP.EMG!AQ41","v":4140},{"$f":"BP.EMG!AR41","v":903},{"$f":"BP.EMG!AS41","v":3264},{"$f":"BP.EMG!AT41","v":4030},{"$f":"BP.EMG!AU41","v":6713},{"$f":"BP.EMG!AV41","v":8915},{"$f":"BP.EMG!AW41","v":6449},{"$f":"BP.EMG!AX41","v":3681},{"$f":"BP.EMG!AY41","v":5349},{"$f":"BP.EMG!AZ41","v":1020},{"$f":"BP.EMG!BA41","v":1868},{"$f":"BP.EMG!BB41","v":1320},{"$f":"BP.EMG!BC41","v":6021},{"$f":"BP.ESA!BD41","v":226762},{"$f":"BP.EMG!BE41","v":7991},{"$f":"BP.EMG!BF41","v":8783},{"$f":"BP.EMG!BG41","v":8741},{"$f":"BP.ESA!BH41","v":395136},{"$f":"BP.EMG!BI41","v":8372},{"$f":"BP.EMG!BJ41","v":10515},{"$f":"BP.EMG!BK41","v":8559},{"$f":"BP.EMG!BL41","v":11367},{"$f":"BP.EMG!BM41","v":6477}]
[null,null,"Post-employment benefits",{"$f":"BP.EMG!D42","v":0},{"$f":"BP.EMG!E42","v":0},{"$f":"BP.EMG!F42","v":0},{"$f":"BP.EMG!G42","v":0},{"$f":"BP.EMG!H42","v":0},{"$f":"BP.EMG!I42","v":0},{"$f":"BP.EMG!J42","v":0},{"$f":"BP.EMG!K42","v":0},{"$f":"BP.EMG!L42","v":0},{"$f":"BP.EMG!M42","v":0},{"$f":"BP.EMG!N42","v":0},{"$f":"BP.EMG!O42","v":0},{"$f":"BP.EMG!P42","v":0},{"$f":"BP.EMG!Q42","v":0},{"$f":"BP.EMG!R42","v":0},{"$f":"BP.EMG!S42","v":0},{"$f":"BP.EMG!T42","v":0},{"$f":"BP.EMG!U42","v":0},{"$f":"BP.EMG!V42","v":0},{"$f":"BP.EMG!W42","v":0},{"$f":"BP.EMG!X42","v":0},{"$f":"BP.EMG!Y42","v":301},{"$f":"BP.EMG!Z42","v":301},{"$f":"BP.EMG!AA42","v":301},{"$f":"BP.EMG!AB42","v":633},{"$f":"BP.EMG!AC42","v":633},{"$f":"BP.EMG!AD42","v":633},{"$f":"BP.EMG!AE42","v":633},{"$f":"BP.EMG!AF42","v":898},{"$f":"BP.EMG!AG42","v":898},{"$f":"BP.EMG!AH42","v":898},{"$f":"BP.EMG!AI42","v":898},{"$f":"BP.EMG!AJ42","v":1287},{"$f":"BP.EMG!AK42","v":1287},{"$f":"BP.EMG!AL42","v":1287},{"$f":"BP.EMG!AM42","v":1287},{"$f":"BP.EMG!AN42","v":1136},{"$f":"BP.EMG!AO42","v":1136},{"$f":"BP.EMG!AP42","v":1136},{"$f":"BP.EMG!AQ42","v":1136},{"$f":"BP.EMG!AR42","v":2129},{"$f":"BP.EMG!AS42","v":2129},{"$f":"BP.EMG!AT42","v":2129},{"$f":"BP.EMG!AU42","v":2129},{"$f":"BP.EMG!AV42","v":1021},{"$f":"BP.EMG!AW42","v":1021},{"$f":"BP.EMG!AX42","v":1021},{"$f":"BP.EMG!AY42","v":1021},{"$f":"BP.EMG!AZ42","v":1214},{"$f":"BP.EMG!BA42","v":1214},{"$f":"BP.EMG!BB42","v":1214},{"$f":"BP.EMG!BC42","v":1214},{"$f":"BP.ESA!BD42","v":1594},{"$f":"BP.EMG!BE42","v":1444},{"$f":"BP.EMG!BF42","v":1444},{"$f":"BP.EMG!BG42","v":1444},{"$f":"BP.ESA!BH42","v":1999},{"$f":"BP.EMG!BI42","v":3507},{"$f":"BP.EMG!BJ42","v":3506},{"$f":"BP.EMG!BK42","v":3506},{"$f":"BP.EMG!BL42","v":2093},{"$f":"BP.EMG!BM42","v":2093}]
[null,null,"Financial sector liabilities",{"$f":"BP.EMG!D43","v":0},{"$f":"BP.EMG!E43","v":0},{"$f":"BP.EMG!F43","v":0},{"$f":"BP.EMG!G43","v":0},{"$f":"BP.EMG!H43","v":0},{"$f":"BP.EMG!I43","v":0},{"$f":"BP.EMG!J43","v":0},{"$f":"BP.EMG!K43","v":0},{"$f":"BP.EMG!L43","v":0},{"$f":"BP.EMG!M43","v":0},{"$f":"BP.EMG!N43","v":0},{"$f":"BP.EMG!O43","v":0},{"$f":"BP.EMG!P43","v":0},{"$f":"BP.EMG!Q43","v":0},{"$f":"BP.EMG!R43","v":0},{"$f":"BP.EMG!S43","v":0},{"$f":"BP.EMG!T43","v":0},{"$f":"BP.EMG!U43","v":0},{"$f":"BP.EMG!V43","v":0},{"$f":"BP.EMG!W43","v":0},{"$f":"BP.EMG!X43","v":0},{"$f":"BP.EMG!Y43","v":23596},{"$f":"BP.EMG!Z43","v":43326},{"$f":"BP.EMG!AA43","v":17078},{"$f":"BP.EMG!AB43","v":22323},{"$f":"BP.EMG!AC43","v":20315},{"$f":"BP.EMG!AD43","v":46805},{"$f":"BP.EMG!AE43","v":39226},{"$f":"BP.EMG!AF43","v":31132},{"$f":"BP.EMG!AG43","v":28721},{"$f":"BP.EMG!AH43","v":26422},{"$f":"BP.EMG!AI43","v":26485},{"$f":"BP.EMG!AJ43","v":33903},{"$f":"BP.EMG!AK43","v":32751},{"$f":"BP.EMG!AL43","v":40836},{"$f":"BP.EMG!AM43","v":34498},{"$f":"BP.EMG!AN43","v":29437},{"$f":"BP.EMG!AO43","v":27260},{"$f":"BP.EMG!AP43","v":24906},{"$f":"BP.EMG!AQ43","v":20781},{"$f":"BP.EMG!AR43","v":16911},{"$f":"BP.EMG!AS43","v":12980},{"$f":"BP.EMG!AT43","v":17327},{"$f":"BP.EMG!AU43","v":54079},{"$f":"BP.EMG!AV43","v":45717},{"$f":"BP.EMG!AW43","v":52489},{"$f":"BP.EMG!AX43","v":66307},{"$f":"BP.EMG!AY43","v":53587},{"$f":"BP.EMG!AZ43","v":40071},{"$f":"BP.EMG!BA43","v":8861},{"$f":"BP.EMG!BB43","v":3242},{"$f":"BP.EMG!BC43","v":2697},{"$f":"BP.ESA!BD43","v":0},{"$f":"BP.EMG!BE43","v":3147},{"$f":"BP.EMG!BF43","v":4882},{"$f":"BP.EMG!BG43","v":33621},{"$f":"BP.ESA!BH43","v":0},{"$f":"BP.EMG!BI43","v":12156},{"$f":"BP.EMG!BJ43","v":105580},{"$f":"BP.EMG!BK43","v":79714},{"$f":"BP.EMG!BL43","v":54532},{"$f":"BP.EMG!BM43","v":30490}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMG!D44","v":0},{"$f":"BP.EMG!E44","v":0},{"$f":"BP.EMG!F44","v":0},{"$f":"BP.EMG!G44","v":0},{"$f":"BP.EMG!H44","v":0},{"$f":"BP.EMG!I44","v":0},{"$f":"BP.EMG!J44","v":0},{"$f":"BP.EMG!K44","v":0},{"$f":"BP.EMG!L44","v":0},{"$f":"BP.EMG!M44","v":0},{"$f":"BP.EMG!N44","v":0},{"$f":"BP.EMG!O44","v":0},{"$f":"BP.EMG!P44","v":0},{"$f":"BP.EMG!Q44","v":0},{"$f":"BP.EMG!R44","v":0},{"$f":"BP.EMG!S44","v":0},{"$f":"BP.EMG!T44","v":0},{"$f":"BP.EMG!U44","v":0},{"$f":"BP.EMG!V44","v":0},{"$f":"BP.EMG!W44","v":0},{"$f":"BP.EMG!X44","v":0},{"$f":"BP.EMG!Y44","v":0},{"$f":"BP.EMG!Z44","v":0},{"$f":"BP.EMG!AA44","v":8100},{"$f":"BP.EMG!AB44","v":9877},{"$f":"BP.EMG!AC44","v":9039},{"$f":"BP.EMG!AD44","v":46620},{"$f":"BP.EMG!AE44","v":26561},{"$f":"BP.EMG!AF44","v":27418},{"$f":"BP.EMG!AG44","v":28268},{"$f":"BP.EMG!AH44","v":27059},{"$f":"BP.EMG!AI44","v":9252},{"$f":"BP.EMG!AJ44","v":5276},{"$f":"BP.EMG!AK44","v":4716},{"$f":"BP.EMG!AL44","v":3576},{"$f":"BP.EMG!AM44","v":3295},{"$f":"BP.EMG!AN44","v":3175},{"$f":"BP.EMG!AO44","v":3303},{"$f":"BP.EMG!AP44","v":3913},{"$f":"BP.EMG!AQ44","v":2445},{"$f":"BP.EMG!AR44","v":1734},{"$f":"BP.EMG!AS44","v":0},{"$f":"BP.EMG!AT44","v":0},{"$f":"BP.EMG!AU44","v":0},{"$f":"BP.EMG!AV44","v":0},{"$f":"BP.EMG!AW44","v":3598},{"$f":"BP.EMG!AX44","v":8306},{"$f":"BP.EMG!AY44","v":12133},{"$f":"BP.EMG!AZ44","v":21983},{"$f":"BP.EMG!BA44","v":25213},{"$f":"BP.EMG!BB44","v":27911},{"$f":"BP.EMG!BC44","v":24545},{"$f":"BP.ESA!BD44","v":26448},{"$f":"BP.EMG!BE44","v":36748},{"$f":"BP.EMG!BF44","v":39967},{"$f":"BP.EMG!BG44","v":30298},{"$f":"BP.ESA!BH44","v":25361},{"$f":"BP.EMG!BI44","v":19874},{"$f":"BP.EMG!BJ44","v":5080},{"$f":"BP.EMG!BK44","v":5736},{"$f":"BP.EMG!BL44","v":15896},{"$f":"BP.EMG!BM44","v":9964}]
[null,null,"Incorporation of grids",{"$f":"BP.EMG!D45","v":0},{"$f":"BP.EMG!E45","v":0},{"$f":"BP.EMG!F45","v":0},{"$f":"BP.EMG!G45","v":0},{"$f":"BP.EMG!H45","v":0},{"$f":"BP.EMG!I45","v":0},{"$f":"BP.EMG!J45","v":0},{"$f":"BP.EMG!K45","v":0},{"$f":"BP.EMG!L45","v":0},{"$f":"BP.EMG!M45","v":0},{"$f":"BP.EMG!N45","v":0},{"$f":"BP.EMG!O45","v":0},{"$f":"BP.EMG!P45","v":0},{"$f":"BP.EMG!Q45","v":0},{"$f":"BP.EMG!R45","v":0},{"$f":"BP.EMG!S45","v":0},{"$f":"BP.EMG!T45","v":0},{"$f":"BP.EMG!U45","v":0},{"$f":"BP.EMG!V45","v":0},{"$f":"BP.EMG!W45","v":0},{"$f":"BP.EMG!X45","v":0},{"$f":"BP.EMG!Y45","v":0},{"$f":"BP.EMG!Z45","v":0},{"$f":"BP.EMG!AA45","v":0},{"$f":"BP.EMG!AB45","v":0},{"$f":"BP.EMG!AC45","v":0},{"$f":"BP.EMG!AD45","v":0},{"$f":"BP.EMG!AE45","v":0},{"$f":"BP.EMG!AF45","v":0},{"$f":"BP.EMG!AG45","v":0},{"$f":"BP.EMG!AH45","v":0},{"$f":"BP.EMG!AI45","v":0},{"$f":"BP.EMG!AJ45","v":0},{"$f":"BP.EMG!AK45","v":0},{"$f":"BP.EMG!AL45","v":0},{"$f":"BP.EMG!AM45","v":0},{"$f":"BP.EMG!AN45","v":0},{"$f":"BP.EMG!AO45","v":0},{"$f":"BP.EMG!AP45","v":0},{"$f":"BP.EMG!AQ45","v":0},{"$f":"BP.EMG!AR45","v":0},{"$f":"BP.EMG!AS45","v":0},{"$f":"BP.EMG!AT45","v":0},{"$f":"BP.EMG!AU45","v":0},{"$f":"BP.EMG!AV45","v":0},{"$f":"BP.EMG!AW45","v":0},{"$f":"BP.EMG!AX45","v":0},{"$f":"BP.EMG!AY45","v":0},{"$f":"BP.EMG!AZ45","v":0},{"$f":"BP.EMG!BA45","v":0},{"$f":"BP.EMG!BB45","v":0},{"$f":"BP.EMG!BC45","v":0},{"$f":"BP.ESA!BD45","v":0},{"$f":"BP.EMG!BE45","v":0},{"$f":"BP.EMG!BF45","v":0},{"$f":"BP.EMG!BG45","v":0},{"$f":"BP.ESA!BH45","v":0},{"$f":"BP.EMG!BI45","v":0},{"$f":"BP.EMG!BJ45","v":0},{"$f":"BP.EMG!BK45","v":0},{"$f":"BP.EMG!BL45","v":0},{"$f":"BP.EMG!BM45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.EMG!D46","v":17652},{"$f":"BP.EMG!E46","v":20973},{"$f":"BP.EMG!F46","v":23501},{"$f":"BP.EMG!G46","v":27862},{"$f":"BP.EMG!H46","v":24111},{"$f":"BP.EMG!I46","v":27165},{"$f":"BP.EMG!J46","v":29436},{"$f":"BP.EMG!K46","v":32649},{"$f":"BP.EMG!L46","v":29852},{"$f":"BP.EMG!M46","v":31871},{"$f":"BP.EMG!N46","v":32385},{"$f":"BP.EMG!O46","v":30853},{"$f":"BP.EMG!P46","v":27932},{"$f":"BP.EMG!Q46","v":29670},{"$f":"BP.EMG!R46","v":36433},{"$f":"BP.EMG!S46","v":26738},{"$f":"BP.EMG!T46","v":23436},{"$f":"BP.EMG!U46","v":23666},{"$f":"BP.EMG!V46","v":24325},{"$f":"BP.EMG!W46","v":25283},{"$f":"BP.EMG!X46","v":48807},{"$f":"BP.EMG!Y46","v":35080},{"$f":"BP.EMG!Z46","v":36975},{"$f":"BP.EMG!AA46","v":35638},{"$f":"BP.EMG!AB46","v":42834},{"$f":"BP.EMG!AC46","v":38225},{"$f":"BP.EMG!AD46","v":37067},{"$f":"BP.EMG!AE46","v":44618},{"$f":"BP.EMG!AF46","v":34128},{"$f":"BP.EMG!AG46","v":44732},{"$f":"BP.EMG!AH46","v":34671},{"$f":"BP.EMG!AI46","v":31491},{"$f":"BP.EMG!AJ46","v":35427},{"$f":"BP.EMG!AK46","v":31201},{"$f":"BP.EMG!AL46","v":28591},{"$f":"BP.EMG!AM46","v":30257},{"$f":"BP.EMG!AN46","v":36117},{"$f":"BP.EMG!AO46","v":38286},{"$f":"BP.EMG!AP46","v":33136},{"$f":"BP.EMG!AQ46","v":32873},{"$f":"BP.EMG!AR46","v":41550},{"$f":"BP.EMG!AS46","v":42147},{"$f":"BP.EMG!AT46","v":35861},{"$f":"BP.EMG!AU46","v":35563},{"$f":"BP.EMG!AV46","v":42626},{"$f":"BP.EMG!AW46","v":42402},{"$f":"BP.EMG!AX46","v":38511},{"$f":"BP.EMG!AY46","v":39522},{"$f":"BP.EMG!AZ46","v":52693},{"$f":"BP.EMG!BA46","v":43730},{"$f":"BP.EMG!BB46","v":27943},{"$f":"BP.EMG!BC46","v":29675},{"$f":"BP.ESA!BD46","v":112728},{"$f":"BP.EMG!BE46","v":50355},{"$f":"BP.EMG!BF46","v":37715},{"$f":"BP.EMG!BG46","v":79962},{"$f":"BP.ESA!BH46","v":57676},{"$f":"BP.EMG!BI46","v":63121},{"$f":"BP.EMG!BJ46","v":42764},{"$f":"BP.EMG!BK46","v":66120},{"$f":"BP.EMG!BL46","v":90334},{"$f":"BP.EMG!BM46","v":102399}]
[null,null,"Non-Current Liabilities",{"$f":"BP.EMG!D47","v":113207},{"$f":"BP.EMG!E47","v":219544},{"$f":"BP.EMG!F47","v":217020},{"$f":"BP.EMG!G47","v":208951},{"$f":"BP.EMG!H47","v":192443},{"$f":"BP.EMG!I47","v":192163},{"$f":"BP.EMG!J47","v":184930},{"$f":"BP.EMG!K47","v":215505},{"$f":"BP.EMG!L47","v":257021},{"$f":"BP.EMG!M47","v":259033},{"$f":"BP.EMG!N47","v":266036},{"$f":"BP.EMG!O47","v":340550},{"$f":"BP.EMG!P47","v":316201},{"$f":"BP.EMG!Q47","v":313438},{"$f":"BP.EMG!R47","v":342821},{"$f":"BP.EMG!S47","v":300985},{"$f":"BP.EMG!T47","v":153440},{"$f":"BP.EMG!U47","v":154445},{"$f":"BP.EMG!V47","v":151139},{"$f":"BP.EMG!W47","v":129239},{"$f":"BP.EMG!X47","v":118280},{"$f":"BP.EMG!Y47","v":127224},{"$f":"BP.EMG!Z47","v":181088},{"$f":"BP.EMG!AA47","v":258602},{"$f":"BP.EMG!AB47","v":308176},{"$f":"BP.EMG!AC47","v":291154},{"$f":"BP.EMG!AD47","v":360856},{"$f":"BP.EMG!AE47","v":250269},{"$f":"BP.EMG!AF47","v":253837},{"$f":"BP.EMG!AG47","v":255268},{"$f":"BP.EMG!AH47","v":246311},{"$f":"BP.EMG!AI47","v":233203},{"$f":"BP.EMG!AJ47","v":366124},{"$f":"BP.EMG!AK47","v":328418},{"$f":"BP.EMG!AL47","v":339152},{"$f":"BP.EMG!AM47","v":352447},{"$f":"BP.EMG!AN47","v":360883},{"$f":"BP.EMG!AO47","v":358252},{"$f":"BP.EMG!AP47","v":411084},{"$f":"BP.EMG!AQ47","v":424803},{"$f":"BP.EMG!AR47","v":368273},{"$f":"BP.EMG!AS47","v":379907},{"$f":"BP.EMG!AT47","v":331701},{"$f":"BP.EMG!AU47","v":334885},{"$f":"BP.EMG!AV47","v":324694},{"$f":"BP.EMG!AW47","v":469637},{"$f":"BP.EMG!AX47","v":704014},{"$f":"BP.EMG!AY47","v":763538},{"$f":"BP.EMG!AZ47","v":794232},{"$f":"BP.EMG!BA47","v":698918},{"$f":"BP.EMG!BB47","v":688649},{"$f":"BP.EMG!BC47","v":831905},{"$f":"BP.ESA!BD47","v":6431740},{"$f":"BP.EMG!BE47","v":982947},{"$f":"BP.EMG!BF47","v":969848},{"$f":"BP.EMG!BG47","v":859089},{"$f":"BP.ESA!BH47","v":8937684},{"$f":"BP.EMG!BI47","v":987178},{"$f":"BP.EMG!BJ47","v":1019578},{"$f":"BP.EMG!BK47","v":933772},{"$f":"BP.EMG!BL47","v":1315431},{"$f":"BP.EMG!BM47","v":1172874}]
[null,null,"Loans and financing ",{"$f":"BP.EMG!D48","v":98882},{"$f":"BP.EMG!E48","v":145650},{"$f":"BP.EMG!F48","v":139255},{"$f":"BP.EMG!G48","v":132801},{"$f":"BP.EMG!H48","v":114181},{"$f":"BP.EMG!I48","v":113011},{"$f":"BP.EMG!J48","v":111997},{"$f":"BP.EMG!K48","v":139875},{"$f":"BP.EMG!L48","v":179249},{"$f":"BP.EMG!M48","v":182512},{"$f":"BP.EMG!N48","v":190003},{"$f":"BP.EMG!O48","v":264788},{"$f":"BP.EMG!P48","v":252408},{"$f":"BP.EMG!Q48","v":248843},{"$f":"BP.EMG!R48","v":265198},{"$f":"BP.EMG!S48","v":223831},{"$f":"BP.EMG!T48","v":136161},{"$f":"BP.EMG!U48","v":136902},{"$f":"BP.EMG!V48","v":132426},{"$f":"BP.EMG!W48","v":108888},{"$f":"BP.EMG!X48","v":98212},{"$f":"BP.EMG!Y48","v":106566},{"$f":"BP.EMG!Z48","v":157666},{"$f":"BP.EMG!AA48","v":228318},{"$f":"BP.EMG!AB48","v":258848},{"$f":"BP.EMG!AC48","v":237237},{"$f":"BP.EMG!AD48","v":289697},{"$f":"BP.EMG!AE48","v":193356},{"$f":"BP.EMG!AF48","v":192550},{"$f":"BP.EMG!AG48","v":190522},{"$f":"BP.EMG!AH48","v":176768},{"$f":"BP.EMG!AI48","v":136770},{"$f":"BP.EMG!AJ48","v":244140},{"$f":"BP.EMG!AK48","v":215555},{"$f":"BP.EMG!AL48","v":230019},{"$f":"BP.EMG!AM48","v":232030},{"$f":"BP.EMG!AN48","v":189900},{"$f":"BP.EMG!AO48","v":186479},{"$f":"BP.EMG!AP48","v":173378},{"$f":"BP.EMG!AQ48","v":182850},{"$f":"BP.EMG!AR48","v":138519},{"$f":"BP.EMG!AS48","v":86547},{"$f":"BP.EMG!AT48","v":40017},{"$f":"BP.EMG!AU48","v":39623},{"$f":"BP.EMG!AV48","v":2565},{"$f":"BP.EMG!AW48","v":140162},{"$f":"BP.EMG!AX48","v":191136},{"$f":"BP.EMG!AY48","v":236493},{"$f":"BP.EMG!AZ48","v":278668},{"$f":"BP.EMG!BA48","v":246916},{"$f":"BP.EMG!BB48","v":234758},{"$f":"BP.EMG!BC48","v":335533},{"$f":"BP.ESA!BD48","v":1297396},{"$f":"BP.EMG!BE48","v":371237},{"$f":"BP.EMG!BF48","v":380617},{"$f":"BP.EMG!BG48","v":384813},{"$f":"BP.ESA!BH48","v":588320},{"$f":"BP.EMG!BI48","v":383712},{"$f":"BP.EMG!BJ48","v":332269},{"$f":"BP.EMG!BK48","v":279887},{"$f":"BP.EMG!BL48","v":402985},{"$f":"BP.EMG!BM48","v":273120}]
[null,null,"Debentures",{"$f":"BP.EMG!D49","v":0},{"$f":"BP.EMG!E49","v":59630},{"$f":"BP.EMG!F49","v":59630},{"$f":"BP.EMG!G49","v":59645},{"$f":"BP.EMG!H49","v":59660},{"$f":"BP.EMG!I49","v":59660},{"$f":"BP.EMG!J49","v":59675},{"$f":"BP.EMG!K49","v":59675},{"$f":"BP.EMG!L49","v":59691},{"$f":"BP.EMG!M49","v":59691},{"$f":"BP.EMG!N49","v":59706},{"$f":"BP.EMG!O49","v":59706},{"$f":"BP.EMG!P49","v":46636},{"$f":"BP.EMG!Q49","v":46636},{"$f":"BP.EMG!R49","v":59905},{"$f":"BP.EMG!S49","v":59953},{"$f":"BP.EMG!T49","v":0},{"$f":"BP.EMG!U49","v":0},{"$f":"BP.EMG!V49","v":0},{"$f":"BP.EMG!W49","v":0},{"$f":"BP.EMG!X49","v":0},{"$f":"BP.EMG!Y49","v":0},{"$f":"BP.EMG!Z49","v":0},{"$f":"BP.EMG!AA49","v":0},{"$f":"BP.EMG!AB49","v":0},{"$f":"BP.EMG!AC49","v":0},{"$f":"BP.EMG!AD49","v":0},{"$f":"BP.EMG!AE49","v":0},{"$f":"BP.EMG!AF49","v":0},{"$f":"BP.EMG!AG49","v":0},{"$f":"BP.EMG!AH49","v":0},{"$f":"BP.EMG!AI49","v":15505},{"$f":"BP.EMG!AJ49","v":65362},{"$f":"BP.EMG!AK49","v":65656},{"$f":"BP.EMG!AL49","v":65801},{"$f":"BP.EMG!AM49","v":66072},{"$f":"BP.EMG!AN49","v":119927},{"$f":"BP.EMG!AO49","v":119676},{"$f":"BP.EMG!AP49","v":193442},{"$f":"BP.EMG!AQ49","v":195551},{"$f":"BP.EMG!AR49","v":182455},{"$f":"BP.EMG!AS49","v":240063},{"$f":"BP.EMG!AT49","v":243653},{"$f":"BP.EMG!AU49","v":243628},{"$f":"BP.EMG!AV49","v":267073},{"$f":"BP.EMG!AW49","v":266106},{"$f":"BP.EMG!AX49","v":257139},{"$f":"BP.EMG!AY49","v":257597},{"$f":"BP.EMG!AZ49","v":239658},{"$f":"BP.EMG!BA49","v":182820},{"$f":"BP.EMG!BB49","v":184691},{"$f":"BP.EMG!BC49","v":222717},{"$f":"BP.ESA!BD49","v":4706841},{"$f":"BP.EMG!BE49","v":265660},{"$f":"BP.EMG!BF49","v":223387},{"$f":"BP.EMG!BG49","v":198684},{"$f":"BP.ESA!BH49","v":7838045},{"$f":"BP.EMG!BI49","v":266791},{"$f":"BP.EMG!BJ49","v":413117},{"$f":"BP.EMG!BK49","v":392807},{"$f":"BP.EMG!BL49","v":684111},{"$f":"BP.EMG!BM49","v":692424}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.EMG!D50","v":4220},{"$f":"BP.EMG!E50","v":3529},{"$f":"BP.EMG!F50","v":5403},{"$f":"BP.EMG!G50","v":5343},{"$f":"BP.EMG!H50","v":5781},{"$f":"BP.EMG!I50","v":6124},{"$f":"BP.EMG!J50","v":6230},{"$f":"BP.EMG!K50","v":6481},{"$f":"BP.EMG!L50","v":6621},{"$f":"BP.EMG!M50","v":6806},{"$f":"BP.EMG!N50","v":6898},{"$f":"BP.EMG!O50","v":7104},{"$f":"BP.EMG!P50","v":7341},{"$f":"BP.EMG!Q50","v":7506},{"$f":"BP.EMG!R50","v":7653},{"$f":"BP.EMG!S50","v":7748},{"$f":"BP.EMG!T50","v":7858},{"$f":"BP.EMG!U50","v":8006},{"$f":"BP.EMG!V50","v":8448},{"$f":"BP.EMG!W50","v":9023},{"$f":"BP.EMG!X50","v":9620},{"$f":"BP.EMG!Y50","v":10310},{"$f":"BP.EMG!Z50","v":11224},{"$f":"BP.EMG!AA50","v":12593},{"$f":"BP.EMG!AB50","v":25843},{"$f":"BP.EMG!AC50","v":27055},{"$f":"BP.EMG!AD50","v":28788},{"$f":"BP.EMG!AE50","v":30018},{"$f":"BP.EMG!AF50","v":32924},{"$f":"BP.EMG!AG50","v":34700},{"$f":"BP.EMG!AH50","v":36308},{"$f":"BP.EMG!AI50","v":37148},{"$f":"BP.EMG!AJ50","v":15654},{"$f":"BP.EMG!AK50","v":16150},{"$f":"BP.EMG!AL50","v":16692},{"$f":"BP.EMG!AM50","v":16993},{"$f":"BP.EMG!AN50","v":17209},{"$f":"BP.EMG!AO50","v":17415},{"$f":"BP.EMG!AP50","v":17708},{"$f":"BP.EMG!AQ50","v":22575},{"$f":"BP.EMG!AR50","v":22693},{"$f":"BP.EMG!AS50","v":28440},{"$f":"BP.EMG!AT50","v":25594},{"$f":"BP.EMG!AU50","v":28932},{"$f":"BP.EMG!AV50","v":30982},{"$f":"BP.EMG!AW50","v":40400},{"$f":"BP.EMG!AX50","v":27154},{"$f":"BP.EMG!AY50","v":32001},{"$f":"BP.EMG!AZ50","v":36542},{"$f":"BP.EMG!BA50","v":28235},{"$f":"BP.EMG!BB50","v":34213},{"$f":"BP.EMG!BC50","v":35600},{"$f":"BP.ESA!BD50","v":393673},{"$f":"BP.EMG!BE50","v":39738},{"$f":"BP.EMG!BF50","v":36413},{"$f":"BP.EMG!BG50","v":40711},{"$f":"BP.ESA!BH50","v":475416},{"$f":"BP.EMG!BI50","v":37188},{"$f":"BP.EMG!BJ50","v":38746},{"$f":"BP.EMG!BK50","v":39346},{"$f":"BP.EMG!BL50","v":958},{"$f":"BP.EMG!BM50","v":1103}]
[null,null,"Trade payables",{"$f":"BP.EMG!D51","v":0},{"$f":"BP.EMG!E51","v":0},{"$f":"BP.EMG!F51","v":0},{"$f":"BP.EMG!G51","v":0},{"$f":"BP.EMG!H51","v":0},{"$f":"BP.EMG!I51","v":0},{"$f":"BP.EMG!J51","v":0},{"$f":"BP.EMG!K51","v":0},{"$f":"BP.EMG!L51","v":0},{"$f":"BP.EMG!M51","v":0},{"$f":"BP.EMG!N51","v":0},{"$f":"BP.EMG!O51","v":0},{"$f":"BP.EMG!P51","v":0},{"$f":"BP.EMG!Q51","v":0},{"$f":"BP.EMG!R51","v":0},{"$f":"BP.EMG!S51","v":0},{"$f":"BP.EMG!T51","v":0},{"$f":"BP.EMG!U51","v":0},{"$f":"BP.EMG!V51","v":0},{"$f":"BP.EMG!W51","v":0},{"$f":"BP.EMG!X51","v":0},{"$f":"BP.EMG!Y51","v":744},{"$f":"BP.EMG!Z51","v":744},{"$f":"BP.EMG!AA51","v":744},{"$f":"BP.EMG!AB51","v":744},{"$f":"BP.EMG!AC51","v":744},{"$f":"BP.EMG!AD51","v":744},{"$f":"BP.EMG!AE51","v":744},{"$f":"BP.EMG!AF51","v":744},{"$f":"BP.EMG!AG51","v":744},{"$f":"BP.EMG!AH51","v":744},{"$f":"BP.EMG!AI51","v":744},{"$f":"BP.EMG!AJ51","v":744},{"$f":"BP.EMG!AK51","v":744},{"$f":"BP.EMG!AL51","v":744},{"$f":"BP.EMG!AM51","v":744},{"$f":"BP.EMG!AN51","v":1941},{"$f":"BP.EMG!AO51","v":1510},{"$f":"BP.EMG!AP51","v":1522},{"$f":"BP.EMG!AQ51","v":1523},{"$f":"BP.EMG!AR51","v":1525},{"$f":"BP.EMG!AS51","v":1532},{"$f":"BP.EMG!AT51","v":1529},{"$f":"BP.EMG!AU51","v":1603},{"$f":"BP.EMG!AV51","v":1614},{"$f":"BP.EMG!AW51","v":1635},{"$f":"BP.EMG!AX51","v":1654},{"$f":"BP.EMG!AY51","v":1726},{"$f":"BP.EMG!AZ51","v":1756},{"$f":"BP.EMG!BA51","v":1387},{"$f":"BP.EMG!BB51","v":1417},{"$f":"BP.EMG!BC51","v":1418},{"$f":"BP.ESA!BD51","v":0},{"$f":"BP.EMG!BE51","v":2545},{"$f":"BP.EMG!BF51","v":2769},{"$f":"BP.EMG!BG51","v":2831},{"$f":"BP.ESA!BH51","v":2747},{"$f":"BP.EMG!BI51","v":2951},{"$f":"BP.EMG!BJ51","v":3081},{"$f":"BP.EMG!BK51","v":3788},{"$f":"BP.EMG!BL51","v":3860},{"$f":"BP.EMG!BM51","v":3812}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMG!D52","v":0},{"$f":"BP.EMG!E52","v":0},{"$f":"BP.EMG!F52","v":0},{"$f":"BP.EMG!G52","v":0},{"$f":"BP.EMG!H52","v":0},{"$f":"BP.EMG!I52","v":0},{"$f":"BP.EMG!J52","v":0},{"$f":"BP.EMG!K52","v":0},{"$f":"BP.EMG!L52","v":0},{"$f":"BP.EMG!M52","v":0},{"$f":"BP.EMG!N52","v":0},{"$f":"BP.EMG!O52","v":0},{"$f":"BP.EMG!P52","v":0},{"$f":"BP.EMG!Q52","v":0},{"$f":"BP.EMG!R52","v":0},{"$f":"BP.EMG!S52","v":0},{"$f":"BP.EMG!T52","v":0},{"$f":"BP.EMG!U52","v":0},{"$f":"BP.EMG!V52","v":0},{"$f":"BP.EMG!W52","v":0},{"$f":"BP.EMG!X52","v":0},{"$f":"BP.EMG!Y52","v":0},{"$f":"BP.EMG!Z52","v":1826},{"$f":"BP.EMG!AA52","v":0},{"$f":"BP.EMG!AB52","v":1773},{"$f":"BP.EMG!AC52","v":7222},{"$f":"BP.EMG!AD52","v":16138},{"$f":"BP.EMG!AE52","v":1121},{"$f":"BP.EMG!AF52","v":923},{"$f":"BP.EMG!AG52","v":3025},{"$f":"BP.EMG!AH52","v":680},{"$f":"BP.EMG!AI52","v":2903},{"$f":"BP.EMG!AJ52","v":318},{"$f":"BP.EMG!AK52","v":708},{"$f":"BP.EMG!AL52","v":48},{"$f":"BP.EMG!AM52","v":46},{"$f":"BP.EMG!AN52","v":0},{"$f":"BP.EMG!AO52","v":0},{"$f":"BP.EMG!AP52","v":0},{"$f":"BP.EMG!AQ52","v":0},{"$f":"BP.EMG!AR52","v":0},{"$f":"BP.EMG!AS52","v":0},{"$f":"BP.EMG!AT52","v":0},{"$f":"BP.EMG!AU52","v":0},{"$f":"BP.EMG!AV52","v":0},{"$f":"BP.EMG!AW52","v":0},{"$f":"BP.EMG!AX52","v":3587},{"$f":"BP.EMG!AY52","v":0},{"$f":"BP.EMG!AZ52","v":0},{"$f":"BP.EMG!BA52","v":10488},{"$f":"BP.EMG!BB52","v":919},{"$f":"BP.EMG!BC52","v":618},{"$f":"BP.ESA!BD52","v":1693},{"$f":"BP.EMG!BE52","v":2111},{"$f":"BP.EMG!BF52","v":3492},{"$f":"BP.EMG!BG52","v":0},{"$f":"BP.ESA!BH52","v":2101},{"$f":"BP.EMG!BI52","v":0},{"$f":"BP.EMG!BJ52","v":0},{"$f":"BP.EMG!BK52","v":0},{"$f":"BP.EMG!BL52","v":0},{"$f":"BP.EMG!BM52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.EMG!D53","v":0},{"$f":"BP.EMG!E53","v":0},{"$f":"BP.EMG!F53","v":0},{"$f":"BP.EMG!G53","v":0},{"$f":"BP.EMG!H53","v":0},{"$f":"BP.EMG!I53","v":0},{"$f":"BP.EMG!J53","v":0},{"$f":"BP.EMG!K53","v":0},{"$f":"BP.EMG!L53","v":0},{"$f":"BP.EMG!M53","v":0},{"$f":"BP.EMG!N53","v":0},{"$f":"BP.EMG!O53","v":0},{"$f":"BP.EMG!P53","v":0},{"$f":"BP.EMG!Q53","v":0},{"$f":"BP.EMG!R53","v":0},{"$f":"BP.EMG!S53","v":0},{"$f":"BP.EMG!T53","v":0},{"$f":"BP.EMG!U53","v":0},{"$f":"BP.EMG!V53","v":0},{"$f":"BP.EMG!W53","v":0},{"$f":"BP.EMG!X53","v":0},{"$f":"BP.EMG!Y53","v":5727},{"$f":"BP.EMG!Z53","v":5798},{"$f":"BP.EMG!AA53","v":12388},{"$f":"BP.EMG!AB53","v":11475},{"$f":"BP.EMG!AC53","v":11413},{"$f":"BP.EMG!AD53","v":10776},{"$f":"BP.EMG!AE53","v":11635},{"$f":"BP.EMG!AF53","v":11627},{"$f":"BP.EMG!AG53","v":11565},{"$f":"BP.EMG!AH53","v":11333},{"$f":"BP.EMG!AI53","v":11042},{"$f":"BP.EMG!AJ53","v":8831},{"$f":"BP.EMG!AK53","v":8630},{"$f":"BP.EMG!AL53","v":7889},{"$f":"BP.EMG!AM53","v":8174},{"$f":"BP.EMG!AN53","v":6738},{"$f":"BP.EMG!AO53","v":6332},{"$f":"BP.EMG!AP53","v":6243},{"$f":"BP.EMG!AQ53","v":5980},{"$f":"BP.EMG!AR53","v":4320},{"$f":"BP.EMG!AS53","v":4285},{"$f":"BP.EMG!AT53","v":2894},{"$f":"BP.EMG!AU53","v":2934},{"$f":"BP.EMG!AV53","v":2482},{"$f":"BP.EMG!AW53","v":2885},{"$f":"BP.EMG!AX53","v":2806},{"$f":"BP.EMG!AY53","v":2997},{"$f":"BP.EMG!AZ53","v":2909},{"$f":"BP.EMG!BA53","v":3148},{"$f":"BP.EMG!BB53","v":2398},{"$f":"BP.EMG!BC53","v":2135},{"$f":"BP.ESA!BD53","v":2609},{"$f":"BP.EMG!BE53","v":2698},{"$f":"BP.EMG!BF53","v":2455},{"$f":"BP.EMG!BG53","v":2627},{"$f":"BP.ESA!BH53","v":426},{"$f":"BP.EMG!BI53","v":2200},{"$f":"BP.EMG!BJ53","v":2115},{"$f":"BP.EMG!BK53","v":2179},{"$f":"BP.EMG!BL53","v":2181},{"$f":"BP.EMG!BM53","v":2177}]
[null,null,"Post-employment benefits",{"$f":"BP.EMG!D54","v":0},{"$f":"BP.EMG!E54","v":0},{"$f":"BP.EMG!F54","v":0},{"$f":"BP.EMG!G54","v":0},{"$f":"BP.EMG!H54","v":0},{"$f":"BP.EMG!I54","v":0},{"$f":"BP.EMG!J54","v":0},{"$f":"BP.EMG!K54","v":0},{"$f":"BP.EMG!L54","v":0},{"$f":"BP.EMG!M54","v":0},{"$f":"BP.EMG!N54","v":0},{"$f":"BP.EMG!O54","v":0},{"$f":"BP.EMG!P54","v":0},{"$f":"BP.EMG!Q54","v":0},{"$f":"BP.EMG!R54","v":0},{"$f":"BP.EMG!S54","v":0},{"$f":"BP.EMG!T54","v":0},{"$f":"BP.EMG!U54","v":0},{"$f":"BP.EMG!V54","v":0},{"$f":"BP.EMG!W54","v":0},{"$f":"BP.EMG!X54","v":0},{"$f":"BP.EMG!Y54","v":1706},{"$f":"BP.EMG!Z54","v":1781},{"$f":"BP.EMG!AA54","v":1857},{"$f":"BP.EMG!AB54","v":1743},{"$f":"BP.EMG!AC54","v":1873},{"$f":"BP.EMG!AD54","v":2059},{"$f":"BP.EMG!AE54","v":2218},{"$f":"BP.EMG!AF54","v":3577},{"$f":"BP.EMG!AG54","v":3801},{"$f":"BP.EMG!AH54","v":4026},{"$f":"BP.EMG!AI54","v":4250},{"$f":"BP.EMG!AJ54","v":5743},{"$f":"BP.EMG!AK54","v":6065},{"$f":"BP.EMG!AL54","v":6387},{"$f":"BP.EMG!AM54","v":6826},{"$f":"BP.EMG!AN54","v":5874},{"$f":"BP.EMG!AO54","v":6158},{"$f":"BP.EMG!AP54","v":6442},{"$f":"BP.EMG!AQ54","v":6726},{"$f":"BP.EMG!AR54","v":8041},{"$f":"BP.EMG!AS54","v":8573},{"$f":"BP.EMG!AT54","v":9105},{"$f":"BP.EMG!AU54","v":9637},{"$f":"BP.EMG!AV54","v":9527},{"$f":"BP.EMG!AW54","v":9771},{"$f":"BP.EMG!AX54","v":10026},{"$f":"BP.EMG!AY54","v":10282},{"$f":"BP.EMG!AZ54","v":7908},{"$f":"BP.EMG!BA54","v":8211},{"$f":"BP.EMG!BB54","v":8515},{"$f":"BP.EMG!BC54","v":8747},{"$f":"BP.ESA!BD54","v":9675},{"$f":"BP.EMG!BE54","v":8835},{"$f":"BP.EMG!BF54","v":9196},{"$f":"BP.EMG!BG54","v":9557},{"$f":"BP.ESA!BH54","v":13406},{"$f":"BP.EMG!BI54","v":22540},{"$f":"BP.EMG!BJ54","v":23417},{"$f":"BP.EMG!BK54","v":24294},{"$f":"BP.EMG!BL54","v":13471},{"$f":"BP.EMG!BM54","v":13995}]
[null,null,"Financial sector liabilities",{"$f":"BP.EMG!D55","v":0},{"$f":"BP.EMG!E55","v":0},{"$f":"BP.EMG!F55","v":0},{"$f":"BP.EMG!G55","v":0},{"$f":"BP.EMG!H55","v":0},{"$f":"BP.EMG!I55","v":0},{"$f":"BP.EMG!J55","v":0},{"$f":"BP.EMG!K55","v":0},{"$f":"BP.EMG!L55","v":0},{"$f":"BP.EMG!M55","v":0},{"$f":"BP.EMG!N55","v":0},{"$f":"BP.EMG!O55","v":0},{"$f":"BP.EMG!P55","v":0},{"$f":"BP.EMG!Q55","v":0},{"$f":"BP.EMG!R55","v":0},{"$f":"BP.EMG!S55","v":0},{"$f":"BP.EMG!T55","v":0},{"$f":"BP.EMG!U55","v":0},{"$f":"BP.EMG!V55","v":0},{"$f":"BP.EMG!W55","v":0},{"$f":"BP.EMG!X55","v":0},{"$f":"BP.EMG!Y55","v":0},{"$f":"BP.EMG!Z55","v":0},{"$f":"BP.EMG!AA55","v":0},{"$f":"BP.EMG!AB55","v":5733},{"$f":"BP.EMG!AC55","v":3310},{"$f":"BP.EMG!AD55","v":10601},{"$f":"BP.EMG!AE55","v":8532},{"$f":"BP.EMG!AF55","v":8593},{"$f":"BP.EMG!AG55","v":7692},{"$f":"BP.EMG!AH55","v":12675},{"$f":"BP.EMG!AI55","v":20088},{"$f":"BP.EMG!AJ55","v":20581},{"$f":"BP.EMG!AK55","v":9584},{"$f":"BP.EMG!AL55","v":5788},{"$f":"BP.EMG!AM55","v":15124},{"$f":"BP.EMG!AN55","v":12876},{"$f":"BP.EMG!AO55","v":9695},{"$f":"BP.EMG!AP55","v":2895},{"$f":"BP.EMG!AQ55","v":2005},{"$f":"BP.EMG!AR55","v":4575},{"$f":"BP.EMG!AS55","v":3955},{"$f":"BP.EMG!AT55","v":1419},{"$f":"BP.EMG!AU55","v":856},{"$f":"BP.EMG!AV55","v":2087},{"$f":"BP.EMG!AW55","v":2360},{"$f":"BP.EMG!AX55","v":234},{"$f":"BP.EMG!AY55","v":11303},{"$f":"BP.EMG!AZ55","v":14024},{"$f":"BP.EMG!BA55","v":598},{"$f":"BP.EMG!BB55","v":251},{"$f":"BP.EMG!BC55","v":767},{"$f":"BP.ESA!BD55","v":0},{"$f":"BP.EMG!BE55","v":880},{"$f":"BP.EMG!BF55","v":344},{"$f":"BP.EMG!BG55","v":1117},{"$f":"BP.ESA!BH55","v":0},{"$f":"BP.EMG!BI55","v":1057},{"$f":"BP.EMG!BJ55","v":463},{"$f":"BP.EMG!BK55","v":1366},{"$f":"BP.EMG!BL55","v":1644},{"$f":"BP.EMG!BM55","v":1234}]
[null,null,"Incorporation of grids",{"$f":"BP.EMG!D56","v":0},{"$f":"BP.EMG!E56","v":0},{"$f":"BP.EMG!F56","v":0},{"$f":"BP.EMG!G56","v":0},{"$f":"BP.EMG!H56","v":0},{"$f":"BP.EMG!I56","v":0},{"$f":"BP.EMG!J56","v":0},{"$f":"BP.EMG!K56","v":0},{"$f":"BP.EMG!L56","v":0},{"$f":"BP.EMG!M56","v":0},{"$f":"BP.EMG!N56","v":0},{"$f":"BP.EMG!O56","v":0},{"$f":"BP.EMG!P56","v":0},{"$f":"BP.EMG!Q56","v":0},{"$f":"BP.EMG!R56","v":0},{"$f":"BP.EMG!S56","v":0},{"$f":"BP.EMG!T56","v":0},{"$f":"BP.EMG!U56","v":0},{"$f":"BP.EMG!V56","v":0},{"$f":"BP.EMG!W56","v":0},{"$f":"BP.EMG!X56","v":0},{"$f":"BP.EMG!Y56","v":0},{"$f":"BP.EMG!Z56","v":0},{"$f":"BP.EMG!AA56","v":0},{"$f":"BP.EMG!AB56","v":0},{"$f":"BP.EMG!AC56","v":0},{"$f":"BP.EMG!AD56","v":0},{"$f":"BP.EMG!AE56","v":0},{"$f":"BP.EMG!AF56","v":0},{"$f":"BP.EMG!AG56","v":0},{"$f":"BP.EMG!AH56","v":0},{"$f":"BP.EMG!AI56","v":0},{"$f":"BP.EMG!AJ56","v":0},{"$f":"BP.EMG!AK56","v":0},{"$f":"BP.EMG!AL56","v":0},{"$f":"BP.EMG!AM56","v":0},{"$f":"BP.EMG!AN56","v":0},{"$f":"BP.EMG!AO56","v":0},{"$f":"BP.EMG!AP56","v":0},{"$f":"BP.EMG!AQ56","v":0},{"$f":"BP.EMG!AR56","v":0},{"$f":"BP.EMG!AS56","v":0},{"$f":"BP.EMG!AT56","v":0},{"$f":"BP.EMG!AU56","v":0},{"$f":"BP.EMG!AV56","v":0},{"$f":"BP.EMG!AW56","v":0},{"$f":"BP.EMG!AX56","v":0},{"$f":"BP.EMG!AY56","v":0},{"$f":"BP.EMG!AZ56","v":0},{"$f":"BP.EMG!BA56","v":0},{"$f":"BP.EMG!BB56","v":0},{"$f":"BP.EMG!BC56","v":0},{"$f":"BP.ESA!BD56","v":0},{"$f":"BP.EMG!BE56","v":0},{"$f":"BP.EMG!BF56","v":0},{"$f":"BP.EMG!BG56","v":0},{"$f":"BP.ESA!BH56","v":0},{"$f":"BP.EMG!BI56","v":"-"},{"$f":"BP.EMG!BJ56","v":""},{"$f":"BP.EMG!BK56","v":0},{"$f":"BP.EMG!BL56","v":0},{"$f":"BP.EMG!BM56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.EMG!D57","v":0},{"$f":"BP.EMG!E57","v":0},{"$f":"BP.EMG!F57","v":0},{"$f":"BP.EMG!G57","v":0},{"$f":"BP.EMG!H57","v":0},{"$f":"BP.EMG!I57","v":0},{"$f":"BP.EMG!J57","v":0},{"$f":"BP.EMG!K57","v":0},{"$f":"BP.EMG!L57","v":0},{"$f":"BP.EMG!M57","v":0},{"$f":"BP.EMG!N57","v":0},{"$f":"BP.EMG!O57","v":0},{"$f":"BP.EMG!P57","v":0},{"$f":"BP.EMG!Q57","v":0},{"$f":"BP.EMG!R57","v":0},{"$f":"BP.EMG!S57","v":0},{"$f":"BP.EMG!T57","v":0},{"$f":"BP.EMG!U57","v":0},{"$f":"BP.EMG!V57","v":0},{"$f":"BP.EMG!W57","v":0},{"$f":"BP.EMG!X57","v":0},{"$f":"BP.EMG!Y57","v":0},{"$f":"BP.EMG!Z57","v":0},{"$f":"BP.EMG!AA57","v":0},{"$f":"BP.EMG!AB57","v":0},{"$f":"BP.EMG!AC57","v":0},{"$f":"BP.EMG!AD57","v":0},{"$f":"BP.EMG!AE57","v":0},{"$f":"BP.EMG!AF57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.EMG!D58","v":10105},{"$f":"BP.EMG!E58","v":10735},{"$f":"BP.EMG!F58","v":12732},{"$f":"BP.EMG!G58","v":11162},{"$f":"BP.EMG!H58","v":12821},{"$f":"BP.EMG!I58","v":13368},{"$f":"BP.EMG!J58","v":7028},{"$f":"BP.EMG!K58","v":9474},{"$f":"BP.EMG!L58","v":11460},{"$f":"BP.EMG!M58","v":10024},{"$f":"BP.EMG!N58","v":9429},{"$f":"BP.EMG!O58","v":8952},{"$f":"BP.EMG!P58","v":9816},{"$f":"BP.EMG!Q58","v":10453},{"$f":"BP.EMG!R58","v":10065},{"$f":"BP.EMG!S58","v":9453},{"$f":"BP.EMG!T58","v":9421},{"$f":"BP.EMG!U58","v":9537},{"$f":"BP.EMG!V58","v":10265},{"$f":"BP.EMG!W58","v":11328},{"$f":"BP.EMG!X58","v":10448},{"$f":"BP.EMG!Y58","v":2171},{"$f":"BP.EMG!Z58","v":2049},{"$f":"BP.EMG!AA58","v":2702},{"$f":"BP.EMG!AB58","v":2017},{"$f":"BP.EMG!AC58","v":2300},{"$f":"BP.EMG!AD58","v":2053},{"$f":"BP.EMG!AE58","v":2645},{"$f":"BP.EMG!AF58","v":2899},{"$f":"BP.EMG!AG58","v":3219},{"$f":"BP.EMG!AH58","v":3777},{"$f":"BP.EMG!AI58","v":4753},{"$f":"BP.EMG!AJ58","v":4751},{"$f":"BP.EMG!AK58","v":5326},{"$f":"BP.EMG!AL58","v":5784},{"$f":"BP.EMG!AM58","v":6438},{"$f":"BP.EMG!AN58","v":6418},{"$f":"BP.EMG!AO58","v":10987},{"$f":"BP.EMG!AP58","v":9454},{"$f":"BP.EMG!AQ58","v":7593},{"$f":"BP.EMG!AR58","v":6145},{"$f":"BP.EMG!AS58","v":6512},{"$f":"BP.EMG!AT58","v":7490},{"$f":"BP.EMG!AU58","v":7672},{"$f":"BP.EMG!AV58","v":8364},{"$f":"BP.EMG!AW58","v":6318},{"$f":"BP.EMG!AX58","v":7172},{"$f":"BP.EMG!AY58","v":6317},{"$f":"BP.EMG!AZ58","v":6201},{"$f":"BP.EMG!BA58","v":7029},{"$f":"BP.EMG!BB58","v":7139},{"$f":"BP.EMG!BC58","v":5082},{"$f":"BP.ESA!BD58","v":19853},{"$f":"BP.EMG!BE58","v":8692},{"$f":"BP.EMG!BF58","v":9709},{"$f":"BP.EMG!BG58","v":8894},{"$f":"BP.ESA!BH58","v":17223},{"$f":"BP.EMG!BI58","v":23226},{"$f":"BP.EMG!BJ58","v":35286},{"$f":"BP.EMG!BK58","v":30928},{"$f":"BP.EMG!BL58","v":60293},{"$f":"BP.EMG!BM58","v":51124}]
[null,null,"Shareholder's Equity",{"$f":"BP.EMG!D59","v":74602},{"$f":"BP.EMG!E59","v":69380},{"$f":"BP.EMG!F59","v":67574},{"$f":"BP.EMG!G59","v":62836},{"$f":"BP.EMG!H59","v":80288},{"$f":"BP.EMG!I59","v":72920},{"$f":"BP.EMG!J59","v":82993},{"$f":"BP.EMG!K59","v":66904},{"$f":"BP.EMG!L59","v":68321},{"$f":"BP.EMG!M59","v":70305},{"$f":"BP.EMG!N59","v":76463},{"$f":"BP.EMG!O59","v":70924},{"$f":"BP.EMG!P59","v":100879},{"$f":"BP.EMG!Q59","v":110843},{"$f":"BP.EMG!R59","v":65505},{"$f":"BP.EMG!S59","v":78429},{"$f":"BP.EMG!T59","v":63895},{"$f":"BP.EMG!U59","v":78445},{"$f":"BP.EMG!V59","v":91310},{"$f":"BP.EMG!W59","v":90898},{"$f":"BP.EMG!X59","v":91253},{"$f":"BP.EMG!Y59","v":94888},{"$f":"BP.EMG!Z59","v":154910},{"$f":"BP.EMG!AA59","v":170727},{"$f":"BP.EMG!AB59","v":198184},{"$f":"BP.EMG!AC59","v":179854},{"$f":"BP.EMG!AD59","v":174013},{"$f":"BP.EMG!AE59","v":262073},{"$f":"BP.EMG!AF59","v":267785},{"$f":"BP.EMG!AG59","v":280361},{"$f":"BP.EMG!AH59","v":278097},{"$f":"BP.EMG!AI59","v":272011},{"$f":"BP.EMG!AJ59","v":273489},{"$f":"BP.EMG!AK59","v":276882},{"$f":"BP.EMG!AL59","v":268591},{"$f":"BP.EMG!AM59","v":277990},{"$f":"BP.EMG!AN59","v":275905},{"$f":"BP.EMG!AO59","v":284019},{"$f":"BP.EMG!AP59","v":277279},{"$f":"BP.EMG!AQ59","v":255610},{"$f":"BP.EMG!AR59","v":256367},{"$f":"BP.EMG!AS59","v":249944},{"$f":"BP.EMG!AT59","v":259023},{"$f":"BP.EMG!AU59","v":275956},{"$f":"BP.EMG!AV59","v":285566},{"$f":"BP.EMG!AW59","v":290013},{"$f":"BP.EMG!AX59","v":263522},{"$f":"BP.EMG!AY59","v":269871},{"$f":"BP.EMG!AZ59","v":261528},{"$f":"BP.EMG!BA59","v":278815},{"$f":"BP.EMG!BB59","v":264840},{"$f":"BP.EMG!BC59","v":277198},{"$f":"BP.ESA!BD59","v":11019892},{"$f":"BP.EMG!BE59","v":355624},{"$f":"BP.EMG!BF59","v":337143},{"$f":"BP.EMG!BG59","v":358670},{"$f":"BP.ESA!BH59","v":11897510},{"$f":"BP.EMG!BI59","v":347639},{"$f":"BP.EMG!BJ59","v":357846},{"$f":"BP.EMG!BK59","v":362620},{"$f":"BP.EMG!BL59","v":373716},{"$f":"BP.EMG!BM59","v":396319}]
[null,null,"Capital",{"$f":"BP.EMG!D60","v":44171},{"$f":"BP.EMG!E60","v":44171},{"$f":"BP.EMG!F60","v":44171},{"$f":"BP.EMG!G60","v":44171},{"$f":"BP.EMG!H60","v":44171},{"$f":"BP.EMG!I60","v":44171},{"$f":"BP.EMG!J60","v":44171},{"$f":"BP.EMG!K60","v":44171},{"$f":"BP.EMG!L60","v":44171},{"$f":"BP.EMG!M60","v":44171},{"$f":"BP.EMG!N60","v":44171},{"$f":"BP.EMG!O60","v":44171},{"$f":"BP.EMG!P60","v":44171},{"$f":"BP.EMG!Q60","v":44171},{"$f":"BP.EMG!R60","v":44171},{"$f":"BP.EMG!S60","v":44171},{"$f":"BP.EMG!T60","v":44171},{"$f":"BP.EMG!U60","v":44171},{"$f":"BP.EMG!V60","v":44171},{"$f":"BP.EMG!W60","v":44171},{"$f":"BP.EMG!X60","v":44171},{"$f":"BP.EMG!Y60","v":44171},{"$f":"BP.EMG!Z60","v":44171},{"$f":"BP.EMG!AA60","v":107828},{"$f":"BP.EMG!AB60","v":107828},{"$f":"BP.EMG!AC60","v":107828},{"$f":"BP.EMG!AD60","v":143428},{"$f":"BP.EMG!AE60","v":228428},{"$f":"BP.EMG!AF60","v":228428},{"$f":"BP.EMG!AG60","v":228428},{"$f":"BP.EMG!AH60","v":228428},{"$f":"BP.EMG!AI60","v":228428},{"$f":"BP.EMG!AJ60","v":228428},{"$f":"BP.EMG!AK60","v":228428},{"$f":"BP.EMG!AL60","v":228428},{"$f":"BP.EMG!AM60","v":228428},{"$f":"BP.EMG!AN60","v":228428},{"$f":"BP.EMG!AO60","v":228428},{"$f":"BP.EMG!AP60","v":228428},{"$f":"BP.EMG!AQ60","v":228428},{"$f":"BP.EMG!AR60","v":228428},{"$f":"BP.EMG!AS60","v":228428},{"$f":"BP.EMG!AT60","v":228428},{"$f":"BP.EMG!AU60","v":228428},{"$f":"BP.EMG!AV60","v":228428},{"$f":"BP.EMG!AW60","v":228428},{"$f":"BP.EMG!AX60","v":228428},{"$f":"BP.EMG!AY60","v":228428},{"$f":"BP.EMG!AZ60","v":228428},{"$f":"BP.EMG!BA60","v":228428},{"$f":"BP.EMG!BB60","v":228428},{"$f":"BP.EMG!BC60","v":228428},{"$f":"BP.ESA!BD60","v":4946375},{"$f":"BP.EMG!BE60","v":312022},{"$f":"BP.EMG!BF60","v":312022},{"$f":"BP.EMG!BG60","v":312022},{"$f":"BP.ESA!BH60","v":5047375},{"$f":"BP.EMG!BI60","v":312022},{"$f":"BP.EMG!BJ60","v":312022},{"$f":"BP.EMG!BK60","v":312022},{"$f":"BP.EMG!BL60","v":312022},{"$f":"BP.EMG!BM60","v":312022}]
[null,null,"Capital Reserve",{"$f":"BP.EMG!D61","v":7921},{"$f":"BP.EMG!E61","v":7921},{"$f":"BP.EMG!F61","v":7921},{"$f":"BP.EMG!G61","v":7921},{"$f":"BP.EMG!H61","v":7921},{"$f":"BP.EMG!I61","v":7921},{"$f":"BP.EMG!J61","v":7921},{"$f":"BP.EMG!K61","v":7921},{"$f":"BP.EMG!L61","v":7921},{"$f":"BP.EMG!M61","v":7921},{"$f":"BP.EMG!N61","v":7921},{"$f":"BP.EMG!O61","v":7921},{"$f":"BP.EMG!P61","v":7921},{"$f":"BP.EMG!Q61","v":7921},{"$f":"BP.EMG!R61","v":7921},{"$f":"BP.EMG!S61","v":7921},{"$f":"BP.EMG!T61","v":7921},{"$f":"BP.EMG!U61","v":7921},{"$f":"BP.EMG!V61","v":7921},{"$f":"BP.EMG!W61","v":7921},{"$f":"BP.EMG!X61","v":7921},{"$f":"BP.EMG!Y61","v":7921},{"$f":"BP.EMG!Z61","v":7921},{"$f":"BP.EMG!AA61","v":7921},{"$f":"BP.EMG!AB61","v":7921},{"$f":"BP.EMG!AC61","v":7921},{"$f":"BP.EMG!AD61","v":7921},{"$f":"BP.EMG!AE61","v":7921},{"$f":"BP.EMG!AF61","v":7921},{"$f":"BP.EMG!AG61","v":7921},{"$f":"BP.EMG!AH61","v":7921},{"$f":"BP.EMG!AI61","v":7921},{"$f":"BP.EMG!AJ61","v":7921},{"$f":"BP.EMG!AK61","v":7921},{"$f":"BP.EMG!AL61","v":7921},{"$f":"BP.EMG!AM61","v":7921},{"$f":"BP.EMG!AN61","v":7997},{"$f":"BP.EMG!AO61","v":8006},{"$f":"BP.EMG!AP61","v":8045},{"$f":"BP.EMG!AQ61","v":8097},{"$f":"BP.EMG!AR61","v":8155},{"$f":"BP.EMG!AS61","v":8209},{"$f":"BP.EMG!AT61","v":8263},{"$f":"BP.EMG!AU61","v":8317},{"$f":"BP.EMG!AV61","v":8643},{"$f":"BP.EMG!AW61","v":8641},{"$f":"BP.EMG!AX61","v":8640},{"$f":"BP.EMG!AY61","v":8781},{"$f":"BP.EMG!AZ61","v":8929},{"$f":"BP.EMG!BA61","v":8976},{"$f":"BP.EMG!BB61","v":8976},{"$f":"BP.EMG!BC61","v":9130},{"$f":"BP.ESA!BD61","v":971419},{"$f":"BP.EMG!BE61","v":9207},{"$f":"BP.EMG!BF61","v":9291},{"$f":"BP.EMG!BG61","v":9392},{"$f":"BP.ESA!BH61","v":711006},{"$f":"BP.EMG!BI61","v":9437},{"$f":"BP.EMG!BJ61","v":9123},{"$f":"BP.EMG!BK61","v":9444},{"$f":"BP.EMG!BL61","v":9710},{"$f":"BP.EMG!BM61","v":9971}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.EMG!D62","v":-1629},{"$f":"BP.EMG!E62","v":7413},{"$f":"BP.EMG!F62","v":5607},{"$f":"BP.EMG!G62","v":869},{"$f":"BP.EMG!H62","v":0},{"$f":"BP.EMG!I62","v":11995},{"$f":"BP.EMG!J62","v":22115},{"$f":"BP.EMG!K62","v":5979},{"$f":"BP.EMG!L62","v":0},{"$f":"BP.EMG!M62","v":7688},{"$f":"BP.EMG!N62","v":13846},{"$f":"BP.EMG!O62","v":8307},{"$f":"BP.EMG!P62","v":0},{"$f":"BP.EMG!Q62","v":9964},{"$f":"BP.EMG!R62","v":3157},{"$f":"BP.EMG!S62","v":16081},{"$f":"BP.EMG!T62","v":0},{"$f":"BP.EMG!U62","v":14550},{"$f":"BP.EMG!V62","v":23484},{"$f":"BP.EMG!W62","v":20542},{"$f":"BP.EMG!X62","v":0},{"$f":"BP.EMG!Y62","v":3635},{"$f":"BP.EMG!Z62","v":11257},{"$f":"BP.EMG!AA62","v":15974},{"$f":"BP.EMG!AB62","v":0},{"$f":"BP.EMG!AC62","v":-553},{"$f":"BP.EMG!AD62","v":-6394},{"$f":"BP.EMG!AE62","v":0},{"$f":"BP.EMG!AF62","v":0},{"$f":"BP.EMG!AG62","v":12576},{"$f":"BP.EMG!AH62","v":13439},{"$f":"BP.EMG!AI62","v":7353},{"$f":"BP.EMG!AJ62","v":0},{"$f":"BP.EMG!AK62","v":12045},{"$f":"BP.EMG!AL62","v":3754},{"$f":"BP.EMG!AM62","v":13153},{"$f":"BP.EMG!AN62","v":0},{"$f":"BP.EMG!AO62","v":16312},{"$f":"BP.EMG!AP62","v":9533},{"$f":"BP.EMG!AQ62","v":6776},{"$f":"BP.EMG!AR62","v":0},{"$f":"BP.EMG!AS62","v":574},{"$f":"BP.EMG!AT62","v":9599},{"$f":"BP.EMG!AU62","v":26478},{"$f":"BP.EMG!AV62","v":0},{"$f":"BP.EMG!AW62","v":37028},{"$f":"BP.EMG!AX62","v":10538},{"$f":"BP.EMG!AY62","v":16746},{"$f":"BP.EMG!AZ62","v":0},{"$f":"BP.EMG!BA62","v":20773},{"$f":"BP.EMG!BB62","v":6798},{"$f":"BP.EMG!BC62","v":19002},{"$f":"BP.ESA!BD62","v":0},{"$f":"BP.EMG!BE62","v":22750},{"$f":"BP.EMG!BF62","v":4185},{"$f":"BP.EMG!BG62","v":25611},{"$f":"BP.ESA!BH62","v":0},{"$f":"BP.EMG!BI62","v":19718},{"$f":"BP.EMG!BJ62","v":30239},{"$f":"BP.EMG!BK62","v":34692},{"$f":"BP.EMG!BL62","v":0},{"$f":"BP.EMG!BM62","v":22342}]
[null,null,"Equity Income Adjustment",{"$f":"BP.EMG!D63","v":0},{"$f":"BP.EMG!E63","v":0},{"$f":"BP.EMG!F63","v":0},{"$f":"BP.EMG!G63","v":0},{"$f":"BP.EMG!H63","v":0},{"$f":"BP.EMG!I63","v":0},{"$f":"BP.EMG!J63","v":-47},{"$f":"BP.EMG!K63","v":0},{"$f":"BP.EMG!L63","v":0},{"$f":"BP.EMG!M63","v":0},{"$f":"BP.EMG!N63","v":0},{"$f":"BP.EMG!O63","v":0},{"$f":"BP.EMG!P63","v":0},{"$f":"BP.EMG!Q63","v":0},{"$f":"BP.EMG!R63","v":0},{"$f":"BP.EMG!S63","v":0},{"$f":"BP.EMG!T63","v":0},{"$f":"BP.EMG!U63","v":0},{"$f":"BP.EMG!V63","v":0},{"$f":"BP.EMG!W63","v":0},{"$f":"BP.EMG!X63","v":0},{"$f":"BP.EMG!Y63","v":9861},{"$f":"BP.EMG!Z63","v":63657},{"$f":"BP.EMG!AA63","v":11100},{"$f":"BP.EMG!AB63","v":35600},{"$f":"BP.EMG!AC63","v":35600},{"$f":"BP.EMG!AD63","v":0},{"$f":"BP.EMG!AE63","v":0},{"$f":"BP.EMG!AF63","v":0},{"$f":"BP.EMG!AG63","v":0},{"$f":"BP.EMG!AH63","v":0},{"$f":"BP.EMG!AI63","v":0},{"$f":"BP.EMG!AJ63","v":0},{"$f":"BP.EMG!AK63","v":0},{"$f":"BP.EMG!AL63","v":0},{"$f":"BP.EMG!AM63","v":0},{"$f":"BP.EMG!AN63","v":0},{"$f":"BP.EMG!AO63","v":0},{"$f":"BP.EMG!AP63","v":0},{"$f":"BP.EMG!AQ63","v":0},{"$f":"BP.EMG!AR63","v":0},{"$f":"BP.EMG!AS63","v":0},{"$f":"BP.EMG!AT63","v":0},{"$f":"BP.EMG!AU63","v":0},{"$f":"BP.EMG!AV63","v":0},{"$f":"BP.EMG!AW63","v":0},{"$f":"BP.EMG!AX63","v":0},{"$f":"BP.EMG!AY63","v":0},{"$f":"BP.EMG!AZ63","v":0},{"$f":"BP.EMG!BA63","v":0},{"$f":"BP.EMG!BB63","v":0},{"$f":"BP.EMG!BC63","v":0},{"$f":"BP.ESA!BD63","v":0},{"$f":"BP.EMG!BE63","v":0},{"$f":"BP.EMG!BF63","v":0},{"$f":"BP.EMG!BG63","v":0},{"$f":"BP.ESA!BH63","v":0},{"$f":"BP.EMG!BI63","v":"-"},{"$f":"BP.EMG!BJ63","v":""},{"$f":"BP.EMG!BK63","v":0},{"$f":"BP.EMG!BL63","v":0},{"$f":"BP.EMG!BM63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.EMG!D64","v":0},{"$f":"BP.EMG!E64","v":0},{"$f":"BP.EMG!F64","v":0},{"$f":"BP.EMG!G64","v":0},{"$f":"BP.EMG!H64","v":0},{"$f":"BP.EMG!I64","v":0},{"$f":"BP.EMG!J64","v":0},{"$f":"BP.EMG!K64","v":0},{"$f":"BP.EMG!L64","v":0},{"$f":"BP.EMG!M64","v":0},{"$f":"BP.EMG!N64","v":0},{"$f":"BP.EMG!O64","v":0},{"$f":"BP.EMG!P64","v":0},{"$f":"BP.EMG!Q64","v":0},{"$f":"BP.EMG!R64","v":0},{"$f":"BP.EMG!S64","v":0},{"$f":"BP.EMG!T64","v":0},{"$f":"BP.EMG!U64","v":0},{"$f":"BP.EMG!V64","v":0},{"$f":"BP.EMG!W64","v":0},{"$f":"BP.EMG!X64","v":0},{"$f":"BP.EMG!Y64","v":0},{"$f":"BP.EMG!Z64","v":0},{"$f":"BP.EMG!AA64","v":0},{"$f":"BP.EMG!AB64","v":0},{"$f":"BP.EMG!AC64","v":0},{"$f":"BP.EMG!AD64","v":0},{"$f":"BP.EMG!AE64","v":0},{"$f":"BP.EMG!AF64","v":0},{"$f":"BP.EMG!AG64","v":0},{"$f":"BP.EMG!AH64","v":0},{"$f":"BP.EMG!AI64","v":0},{"$f":"BP.EMG!AJ64","v":0},{"$f":"BP.EMG!AK64","v":0},{"$f":"BP.EMG!AL64","v":0},{"$f":"BP.EMG!AM64","v":0},{"$f":"BP.EMG!AN64","v":0},{"$f":"BP.EMG!AO64","v":0},{"$f":"BP.EMG!AP64","v":0},{"$f":"BP.EMG!AQ64","v":0},{"$f":"BP.EMG!AR64","v":0},{"$f":"BP.EMG!AS64","v":0},{"$f":"BP.EMG!AT64","v":0},{"$f":"BP.EMG!AU64","v":0},{"$f":"BP.EMG!AV64","v":0},{"$f":"BP.EMG!AW64","v":0},{"$f":"BP.EMG!AX64","v":0},{"$f":"BP.EMG!AY64","v":0},{"$f":"BP.EMG!AZ64","v":0},{"$f":"BP.EMG!BA64","v":0},{"$f":"BP.EMG!BB64","v":0},{"$f":"BP.EMG!BC64","v":0},{"$f":"BP.ESA!BD64","v":0},{"$f":"BP.EMG!BE64","v":0},{"$f":"BP.EMG!BF64","v":0},{"$f":"BP.EMG!BG64","v":0},{"$f":"BP.ESA!BH64","v":0},{"$f":"BP.EMG!BI64","v":"-"},{"$f":"BP.EMG!BJ64","v":""},{"$f":"BP.EMG!BK64","v":0},{"$f":"BP.EMG!BL64","v":0},{"$f":"BP.EMG!BM64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.EMG!D65","v":9875},{"$f":"BP.EMG!E65","v":9875},{"$f":"BP.EMG!F65","v":9875},{"$f":"BP.EMG!G65","v":9875},{"$f":"BP.EMG!H65","v":9875},{"$f":"BP.EMG!I65","v":8833},{"$f":"BP.EMG!J65","v":8833},{"$f":"BP.EMG!K65","v":8833},{"$f":"BP.EMG!L65","v":10525},{"$f":"BP.EMG!M65","v":10525},{"$f":"BP.EMG!N65","v":10525},{"$f":"BP.EMG!O65","v":10525},{"$f":"BP.EMG!P65","v":10525},{"$f":"BP.EMG!Q65","v":10525},{"$f":"BP.EMG!R65","v":10525},{"$f":"BP.EMG!S65","v":10525},{"$f":"BP.EMG!T65","v":10525},{"$f":"BP.EMG!U65","v":10525},{"$f":"BP.EMG!V65","v":10525},{"$f":"BP.EMG!W65","v":10525},{"$f":"BP.EMG!X65","v":27797},{"$f":"BP.EMG!Y65","v":27797},{"$f":"BP.EMG!Z65","v":27797},{"$f":"BP.EMG!AA65","v":27797},{"$f":"BP.EMG!AB65","v":29045},{"$f":"BP.EMG!AC65","v":29045},{"$f":"BP.EMG!AD65","v":29045},{"$f":"BP.EMG!AE65","v":25711},{"$f":"BP.EMG!AF65","v":29264},{"$f":"BP.EMG!AG65","v":32391},{"$f":"BP.EMG!AH65","v":29264},{"$f":"BP.EMG!AI65","v":29264},{"$f":"BP.EMG!AJ65","v":30725},{"$f":"BP.EMG!AK65","v":30725},{"$f":"BP.EMG!AL65","v":30725},{"$f":"BP.EMG!AM65","v":30725},{"$f":"BP.EMG!AN65","v":32536},{"$f":"BP.EMG!AO65","v":32536},{"$f":"BP.EMG!AP65","v":32536},{"$f":"BP.EMG!AQ65","v":13572},{"$f":"BP.EMG!AR65","v":15471},{"$f":"BP.EMG!AS65","v":15471},{"$f":"BP.EMG!AT65","v":15471},{"$f":"BP.EMG!AU65","v":15471},{"$f":"BP.EMG!AV65","v":17757},{"$f":"BP.EMG!AW65","v":17757},{"$f":"BP.EMG!AX65","v":17757},{"$f":"BP.EMG!AY65","v":17757},{"$f":"BP.EMG!AZ65","v":20952},{"$f":"BP.EMG!BA65","v":20952},{"$f":"BP.EMG!BB65","v":20952},{"$f":"BP.EMG!BC65","v":20952},{"$f":"BP.ESA!BD65","v":5234702},{"$f":"BP.EMG!BE65","v":11092},{"$f":"BP.EMG!BF65","v":11092},{"$f":"BP.EMG!BG65","v":11092},{"$f":"BP.ESA!BH65","v":6248113},{"$f":"BP.EMG!BI65","v":15324},{"$f":"BP.EMG!BJ65","v":15324},{"$f":"BP.EMG!BK65","v":15324},{"$f":"BP.EMG!BL65","v":52192},{"$f":"BP.EMG!BM65","v":52192}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.EMG!D66","v":14264},{"$f":"BP.EMG!E66","v":0},{"$f":"BP.EMG!F66","v":0},{"$f":"BP.EMG!G66","v":0},{"$f":"BP.EMG!H66","v":18321},{"$f":"BP.EMG!I66","v":0},{"$f":"BP.EMG!J66","v":0},{"$f":"BP.EMG!K66","v":0},{"$f":"BP.EMG!L66","v":5704},{"$f":"BP.EMG!M66","v":0},{"$f":"BP.EMG!N66","v":0},{"$f":"BP.EMG!O66","v":0},{"$f":"BP.EMG!P66","v":38531},{"$f":"BP.EMG!Q66","v":38531},{"$f":"BP.EMG!R66","v":0},{"$f":"BP.EMG!S66","v":0},{"$f":"BP.EMG!T66","v":1396},{"$f":"BP.EMG!U66","v":1396},{"$f":"BP.EMG!V66","v":1396},{"$f":"BP.EMG!W66","v":1396},{"$f":"BP.EMG!X66","v":1396},{"$f":"BP.EMG!Y66","v":1396},{"$f":"BP.EMG!Z66","v":0},{"$f":"BP.EMG!AA66","v":0},{"$f":"BP.EMG!AB66","v":17777},{"$f":"BP.EMG!AC66","v":0},{"$f":"BP.EMG!AD66","v":0},{"$f":"BP.EMG!AE66","v":0},{"$f":"BP.EMG!AF66","v":3127},{"$f":"BP.EMG!AG66","v":0},{"$f":"BP.EMG!AH66","v":0},{"$f":"BP.EMG!AI66","v":0},{"$f":"BP.EMG!AJ66","v":8652},{"$f":"BP.EMG!AK66","v":0},{"$f":"BP.EMG!AL66","v":0},{"$f":"BP.EMG!AM66","v":0},{"$f":"BP.EMG!AN66","v":8207},{"$f":"BP.EMG!AO66","v":0},{"$f":"BP.EMG!AP66","v":0},{"$f":"BP.EMG!AQ66","v":0},{"$f":"BP.EMG!AR66","v":7051},{"$f":"BP.EMG!AS66","v":0},{"$f":"BP.EMG!AT66","v":0},{"$f":"BP.EMG!AU66","v":0},{"$f":"BP.EMG!AV66","v":32579},{"$f":"BP.EMG!AW66","v":0},{"$f":"BP.EMG!AX66","v":0},{"$f":"BP.EMG!AY66","v":0},{"$f":"BP.EMG!AZ66","v":3533},{"$f":"BP.EMG!BA66","v":0},{"$f":"BP.EMG!BB66","v":0},{"$f":"BP.EMG!BC66","v":0},{"$f":"BP.ESA!BD66","v":0},{"$f":"BP.EMG!BE66","v":0},{"$f":"BP.EMG!BF66","v":0},{"$f":"BP.EMG!BG66","v":0},{"$f":"BP.ESA!BH66","v":0},{"$f":"BP.EMG!BI66","v":0},{"$f":"BP.EMG!BJ66","v":0},{"$f":"BP.EMG!BK66","v":0},{"$f":"BP.EMG!BL66","v":0},{"$f":"BP.EMG!BM66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.EMG!D67","v":0},{"$f":"BP.EMG!E67","v":0},{"$f":"BP.EMG!F67","v":0},{"$f":"BP.EMG!G67","v":0},{"$f":"BP.EMG!H67","v":0},{"$f":"BP.EMG!I67","v":0},{"$f":"BP.EMG!J67","v":0},{"$f":"BP.EMG!K67","v":0},{"$f":"BP.EMG!L67","v":0},{"$f":"BP.EMG!M67","v":0},{"$f":"BP.EMG!N67","v":0},{"$f":"BP.EMG!O67","v":0},{"$f":"BP.EMG!P67","v":-269},{"$f":"BP.EMG!Q67","v":-269},{"$f":"BP.EMG!R67","v":-269},{"$f":"BP.EMG!S67","v":-269},{"$f":"BP.EMG!T67","v":-118},{"$f":"BP.EMG!U67","v":-118},{"$f":"BP.EMG!V67","v":-118},{"$f":"BP.EMG!W67","v":-118},{"$f":"BP.EMG!X67","v":107},{"$f":"BP.EMG!Y67","v":107},{"$f":"BP.EMG!Z67","v":107},{"$f":"BP.EMG!AA67","v":107},{"$f":"BP.EMG!AB67","v":13},{"$f":"BP.EMG!AC67","v":13},{"$f":"BP.EMG!AD67","v":13},{"$f":"BP.EMG!AE67","v":13},{"$f":"BP.EMG!AF67","v":-955},{"$f":"BP.EMG!AG67","v":-955},{"$f":"BP.EMG!AH67","v":-955},{"$f":"BP.EMG!AI67","v":-955},{"$f":"BP.EMG!AJ67","v":-2237},{"$f":"BP.EMG!AK67","v":-2237},{"$f":"BP.EMG!AL67","v":-2237},{"$f":"BP.EMG!AM67","v":-2237},{"$f":"BP.EMG!AN67","v":-1263},{"$f":"BP.EMG!AO67","v":-1263},{"$f":"BP.EMG!AP67","v":-1263},{"$f":"BP.EMG!AQ67","v":-1263},{"$f":"BP.EMG!AR67","v":-2738},{"$f":"BP.EMG!AS67","v":-2738},{"$f":"BP.EMG!AT67","v":-2738},{"$f":"BP.EMG!AU67","v":-2738},{"$f":"BP.EMG!AV67","v":-1841},{"$f":"BP.EMG!AW67","v":-1841},{"$f":"BP.EMG!AX67","v":-1841},{"$f":"BP.EMG!AY67","v":-1841},{"$f":"BP.EMG!AZ67","v":-314},{"$f":"BP.EMG!BA67","v":-314},{"$f":"BP.EMG!BB67","v":-314},{"$f":"BP.EMG!BC67","v":-314},{"$f":"BP.ESA!BD67","v":-132604},{"$f":"BP.EMG!BE67","v":553},{"$f":"BP.EMG!BF67","v":553},{"$f":"BP.EMG!BG67","v":553},{"$f":"BP.ESA!BH67","v":-108984},{"$f":"BP.EMG!BI67","v":-8862},{"$f":"BP.EMG!BJ67","v":-8862},{"$f":"BP.EMG!BK67","v":-8862},{"$f":"BP.EMG!BL67","v":-208},{"$f":"BP.EMG!BM67","v":-208}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.EMG!D68","v":0},{"$f":"BP.EMG!E68","v":0},{"$f":"BP.EMG!F68","v":0},{"$f":"BP.EMG!G68","v":0},{"$f":"BP.EMG!H68","v":0},{"$f":"BP.EMG!I68","v":0},{"$f":"BP.EMG!J68","v":0},{"$f":"BP.EMG!K68","v":0},{"$f":"BP.EMG!L68","v":0},{"$f":"BP.EMG!M68","v":0},{"$f":"BP.EMG!N68","v":0},{"$f":"BP.EMG!O68","v":0},{"$f":"BP.EMG!P68","v":0},{"$f":"BP.EMG!Q68","v":0},{"$f":"BP.EMG!R68","v":0},{"$f":"BP.EMG!S68","v":0},{"$f":"BP.EMG!T68","v":0},{"$f":"BP.EMG!U68","v":0},{"$f":"BP.EMG!V68","v":3931},{"$f":"BP.EMG!W68","v":6461},{"$f":"BP.EMG!X68","v":9861},{"$f":"BP.EMG!Y68","v":0},{"$f":"BP.EMG!Z68","v":0},{"$f":"BP.EMG!AA68","v":0},{"$f":"BP.EMG!AB68","v":0},{"$f":"BP.EMG!AC68","v":0},{"$f":"BP.EMG!AD68","v":0},{"$f":"BP.EMG!AE68","v":0},{"$f":"BP.EMG!AF68","v":0},{"$f":"BP.EMG!AG68","v":0},{"$f":"BP.EMG!AH68","v":0},{"$f":"BP.EMG!AI68","v":0},{"$f":"BP.EMG!AJ68","v":0},{"$f":"BP.EMG!AK68","v":0},{"$f":"BP.EMG!AL68","v":0},{"$f":"BP.EMG!AM68","v":0},{"$f":"BP.EMG!AN68","v":0},{"$f":"BP.EMG!AO68","v":0},{"$f":"BP.EMG!AP68","v":0},{"$f":"BP.EMG!AQ68","v":0},{"$f":"BP.EMG!AR68","v":0},{"$f":"BP.EMG!AS68","v":0},{"$f":"BP.EMG!AT68","v":0},{"$f":"BP.EMG!AU68","v":0},{"$f":"BP.EMG!AV68","v":0},{"$f":"BP.EMG!AW68","v":0},{"$f":"BP.EMG!AX68","v":0},{"$f":"BP.EMG!AY68","v":0},{"$f":"BP.EMG!AZ68","v":0},{"$f":"BP.EMG!BA68","v":0},{"$f":"BP.EMG!BB68","v":0},{"$f":"BP.EMG!BC68","v":0},{"$f":"BP.ESA!BD68","v":0},{"$f":"BP.EMG!BE68","v":0},{"$f":"BP.EMG!BF68","v":0},{"$f":"BP.EMG!BG68","v":0},{"$f":"BP.ESA!BH68","v":0},{"$f":"BP.EMG!BI68","v":"-"},{"$f":"BP.EMG!BJ68","v":""},{"$f":"BP.EMG!BK68","v":0},{"$f":"BP.EMG!BL68","v":0},{"$f":"BP.EMG!BM68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.EMG!D69","v":0},{"$f":"BP.EMG!E69","v":0},{"$f":"BP.EMG!F69","v":0},{"$f":"BP.EMG!G69","v":0},{"$f":"BP.EMG!H69","v":0},{"$f":"BP.EMG!I69","v":0},{"$f":"BP.EMG!J69","v":0},{"$f":"BP.EMG!K69","v":0},{"$f":"BP.EMG!L69","v":0},{"$f":"BP.EMG!M69","v":0},{"$f":"BP.EMG!N69","v":0},{"$f":"BP.EMG!O69","v":0},{"$f":"BP.EMG!P69","v":0},{"$f":"BP.EMG!Q69","v":0},{"$f":"BP.EMG!R69","v":0},{"$f":"BP.EMG!S69","v":0},{"$f":"BP.EMG!T69","v":0},{"$f":"BP.EMG!U69","v":0},{"$f":"BP.EMG!V69","v":0},{"$f":"BP.EMG!W69","v":0},{"$f":"BP.EMG!X69","v":0},{"$f":"BP.EMG!Y69","v":0},{"$f":"BP.EMG!Z69","v":0},{"$f":"BP.EMG!AA69","v":0},{"$f":"BP.EMG!AB69","v":0},{"$f":"BP.EMG!AC69","v":0},{"$f":"BP.EMG!AD69","v":0},{"$f":"BP.EMG!AE69","v":0},{"$f":"BP.EMG!AF69","v":0},{"$f":"BP.EMG!AG69","v":0},{"$f":"BP.EMG!AH69","v":0},{"$f":"BP.EMG!AI69","v":0},{"$f":"BP.EMG!AJ69","v":0},{"$f":"BP.EMG!AK69","v":0},{"$f":"BP.EMG!AL69","v":0},{"$f":"BP.EMG!AM69","v":0},{"$f":"BP.EMG!AN69","v":0},{"$f":"BP.EMG!AO69","v":0},{"$f":"BP.EMG!AP69","v":0},{"$f":"BP.EMG!AQ69","v":0},{"$f":"BP.EMG!AR69","v":0},{"$f":"BP.EMG!AS69","v":0},{"$f":"BP.EMG!AT69","v":0},{"$f":"BP.EMG!AU69","v":0},{"$f":"BP.EMG!AV69","v":0},{"$f":"BP.EMG!AW69","v":0},{"$f":"BP.EMG!AX69","v":0},{"$f":"BP.EMG!AY69","v":0},{"$f":"BP.EMG!AZ69","v":0},{"$f":"BP.EMG!BA69","v":0},{"$f":"BP.EMG!BB69","v":0},{"$f":"BP.EMG!BC69","v":0},{"$f":"BP.ESA!BD69","v":0},{"$f":"BP.EMG!BE69","v":0},{"$f":"BP.EMG!BF69","v":0},{"$f":"BP.EMG!BG69","v":0},{"$f":"BP.ESA!BH69","v":0},{"$f":"BP.EMG!BI69","v":"-"},{"$f":"BP.EMG!BJ69","v":""},{"$f":"BP.EMG!BK69","v":0},{"$f":"BP.EMG!BL69","v":0},{"$f":"BP.EMG!BM69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.EMG!D70","v":0},{"$f":"BP.EMG!E70","v":0},{"$f":"BP.EMG!F70","v":0},{"$f":"BP.EMG!G70","v":0},{"$f":"BP.EMG!H70","v":0},{"$f":"BP.EMG!I70","v":0},{"$f":"BP.EMG!J70","v":0},{"$f":"BP.EMG!K70","v":0},{"$f":"BP.EMG!L70","v":0},{"$f":"BP.EMG!M70","v":0},{"$f":"BP.EMG!N70","v":0},{"$f":"BP.EMG!O70","v":0},{"$f":"BP.EMG!P70","v":0},{"$f":"BP.EMG!Q70","v":0},{"$f":"BP.EMG!R70","v":0},{"$f":"BP.EMG!S70","v":0},{"$f":"BP.EMG!T70","v":0},{"$f":"BP.EMG!U70","v":0},{"$f":"BP.EMG!V70","v":0},{"$f":"BP.EMG!W70","v":0},{"$f":"BP.EMG!X70","v":0},{"$f":"BP.EMG!Y70","v":0},{"$f":"BP.EMG!Z70","v":0},{"$f":"BP.EMG!AA70","v":0},{"$f":"BP.EMG!AB70","v":0},{"$f":"BP.EMG!AC70","v":0},{"$f":"BP.EMG!AD70","v":0},{"$f":"BP.EMG!AE70","v":0},{"$f":"BP.EMG!AF70","v":0},{"$f":"BP.EMG!AG70","v":0},{"$f":"BP.EMG!AH70","v":0},{"$f":"BP.EMG!AI70","v":0},{"$f":"BP.EMG!AJ70","v":0},{"$f":"BP.EMG!AK70","v":0},{"$f":"BP.EMG!AL70","v":0},{"$f":"BP.EMG!AM70","v":0},{"$f":"BP.EMG!AN70","v":0},{"$f":"BP.EMG!AO70","v":0},{"$f":"BP.EMG!AP70","v":0},{"$f":"BP.EMG!AQ70","v":0},{"$f":"BP.EMG!AR70","v":0},{"$f":"BP.EMG!AS70","v":0},{"$f":"BP.EMG!AT70","v":0},{"$f":"BP.EMG!AU70","v":0},{"$f":"BP.EMG!AV70","v":0},{"$f":"BP.EMG!AW70","v":0},{"$f":"BP.EMG!AX70","v":0},{"$f":"BP.EMG!AY70","v":0},{"$f":"BP.EMG!AZ70","v":0},{"$f":"BP.EMG!BA70","v":0},{"$f":"BP.EMG!BB70","v":0},{"$f":"BP.EMG!BC70","v":0},{"$f":"BP.ESA!BD70","v":0},{"$f":"BP.EMG!BE70","v":0},{"$f":"BP.EMG!BF70","v":0},{"$f":"BP.EMG!BG70","v":0},{"$f":"BP.ESA!BH70","v":0},{"$f":"BP.EMG!BI70","v":"-"},{"$f":"BP.EMG!BJ70","v":""},{"$f":"BP.EMG!BK70","v":0},{"$f":"BP.EMG!BL70","v":0},{"$f":"BP.EMG!BM70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.EMG!D71","v":403593},{"$f":"BP.EMG!E71","v":405242},{"$f":"BP.EMG!F71","v":400194},{"$f":"BP.EMG!G71","v":397985},{"$f":"BP.EMG!H71","v":410846},{"$f":"BP.EMG!I71","v":399961},{"$f":"BP.EMG!J71","v":395751},{"$f":"BP.EMG!K71","v":418943},{"$f":"BP.EMG!L71","v":454991},{"$f":"BP.EMG!M71","v":462164},{"$f":"BP.EMG!N71","v":469114},{"$f":"BP.EMG!O71","v":531649},{"$f":"BP.EMG!P71","v":538726},{"$f":"BP.EMG!Q71","v":541043},{"$f":"BP.EMG!R71","v":533970},{"$f":"BP.EMG!S71","v":530324},{"$f":"BP.EMG!T71","v":526662},{"$f":"BP.EMG!U71","v":535599},{"$f":"BP.EMG!V71","v":535731},{"$f":"BP.EMG!W71","v":556632},{"$f":"BP.EMG!X71","v":586810},{"$f":"BP.EMG!Y71","v":649271},{"$f":"BP.EMG!Z71","v":682951},{"$f":"BP.EMG!AA71","v":696102},{"$f":"BP.EMG!AB71","v":764341},{"$f":"BP.EMG!AC71","v":732514},{"$f":"BP.EMG!AD71","v":837576},{"$f":"BP.EMG!AE71","v":851843},{"$f":"BP.EMG!AF71","v":833151},{"$f":"BP.EMG!AG71","v":853123},{"$f":"BP.EMG!AH71","v":859825},{"$f":"BP.EMG!AI71","v":773926},{"$f":"BP.EMG!AJ71","v":898301},{"$f":"BP.EMG!AK71","v":858986},{"$f":"BP.EMG!AL71","v":890471},{"$f":"BP.EMG!AM71","v":900427},{"$f":"BP.EMG!AN71","v":909753},{"$f":"BP.EMG!AO71","v":936763},{"$f":"BP.EMG!AP71","v":985508},{"$f":"BP.EMG!AQ71","v":962542},{"$f":"BP.EMG!AR71","v":919577},{"$f":"BP.EMG!AS71","v":1054186},{"$f":"BP.EMG!AT71","v":1033599},{"$f":"BP.EMG!AU71","v":1082834},{"$f":"BP.EMG!AV71","v":1114436},{"$f":"BP.EMG!AW71","v":1149157},{"$f":"BP.EMG!AX71","v":1269312},{"$f":"BP.EMG!AY71","v":1366697},{"$f":"BP.EMG!AZ71","v":1345358},{"$f":"BP.EMG!BA71","v":1284094},{"$f":"BP.EMG!BB71","v":1256842},{"$f":"BP.EMG!BC71","v":1409888},{"$f":"BP.ESA!BD71","v":18741199},{"$f":"BP.EMG!BE71","v":1747437},{"$f":"BP.EMG!BF71","v":1764885},{"$f":"BP.EMG!BG71","v":1753422},{"$f":"BP.ESA!BH71","v":23548985},{"$f":"BP.EMG!BI71","v":1899712},{"$f":"BP.EMG!BJ71","v":1978426},{"$f":"BP.EMG!BK71","v":1959232},{"$f":"BP.EMG!BL71","v":2287348},{"$f":"BP.EMG!BM71","v":2127113}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI71-BI34","v":0},0,{"$f":"BK71-BK34","v":0},{"$f":"BL71-BL34","v":0},{"$f":"BM71-BM34","v":0}]

{"sheet":"BP.EMG","index":43,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Minas Rio"]
[null,null,null,"EMG","EMG","EMG"]
[null,null,"Balanço Patrimonial (R$ mil)",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,44561,44651,44742,44834,44926,45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
[]
["EMR","AC","Ativo Circulante",168755,172786,166297,162861,178093,166102,156017,160303,185455,191991,186713,243166,215186,217304,178771,175224,130620,160406,177446,500713,546463,599071,631669,240246,278115,257432,331906,377394,350276,362290,360382,242922,371920,341037,358913,336175,350573,{"$f":"SUBTOTAL(9,AO7:AO16)","v":380977},{"$f":"SUBTOTAL(9,AP7:AP16)","v":420141},{"$f":"SUBTOTAL(9,AQ7:AQ16)","v":373857},{"$f":"SUM(AR7:AR16)","v":340075},467849,427452,472954,484254,507071,409079,472618,435229,{"$f":"SUM(BA7:BA16)","v":388345},331450,456992,488082,565241,565020,543358,{"$f":"SUM(BH7:BH16)","v":621278},{"$f":"SUM(BI7:BI16)","v":607585},{"$f":"SUM(BJ7:BJ16)","v":632770},{"$f":"SUM(BK7:BK16)","v":581464},{"$f":"SUM(BL7:BL16)","v":836130},{"$f":"SUM(BM7:BM16)","v":710643}]
["EMR","AC","Caixa e equivalentes de caixa",66865,41005,52251,37285,29850,50460,42599,42780,29082,33409,46430,97059,25823,42589,22026,18396,11415,24525,8578,17717,19882,17521,19234,22385,51414,55134,93097,106347,75851,6544,10360,6202,85383,38112,27661,33021,10819,21292,23745,19641,23578,140923,118613,52314,37749,62418,46013,26472,13735,18016,18538,9658,22371,71629,109142,24064,41806,31687,33134,36511,24029,31143]
["EMR","AC","Aplicações financeiras no mercado aberto e recursos vinculados",14827,46195,25376,24620,23417,18203,19861,18932,49439,47635,28805,37737,72423,63253,62356,41790,19763,9433,11336,11670,164,609,7617,15592,37240,9941,30786,40525,65828,161107,158286,40021,83275,80774,87346,46088,87427,85088,141634,93463,69554,63522,49972,161899,185619,173835,107753,145470,114893,103558,57477,216521,170642,143938,97070,127623,173876,196470,241072,172139,427006,268673]
["EMR","AC","Consumidores e concessionárias",60844,63663,60526,65240,96963,70444,64953,69129,77079,76654,73282,73803,80760,69753,60359,62398,66205,64055,63906,69950,70594,97049,95306,99255,99513,104553,87671,91776,100983,101023,94220,105602,108020,115117,108422,124482,122328,140800,119488,124492,127743,133122,127605,135398,151774,145640,146888,179983,170163,176989,147631,149503,161041,182342,160935,172733,189551,204137,180736,174725,176253,183178]
["EMR","AC","Títulos de créditos a receber",4317,3603,3307,3330,3057,3711,3518,2928,1957,1277,1659,1905,1952,2556,2191,1862,395,1874,1927,1496,2027,1153,2153,2689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","AC","Estoques",978,1053,1379,1370,1193,1084,950,1003,1540,1570,1559,1217,1132,1062,1206,1314,816,719,791,865,863,673,881,982,859,930,878,1050,1091,985,1252,1287,943,1296,1288,2243,2155,2532,2409,2780,2914,3155,5054,4615,3231,3791,3589,3415,2985,3379,3804,3527,4049,4148,4536,4155,4030,3891,3657,3882,3855,4143]
["EMR","AC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20130,25432,22414,19586,21877,29305,32046,24232,18666,27367,24811,15647,17172,26198,25382,27715,31020,31223,37370,30455,34013,31352,17526,18460,23598,23345,26025,31977,27874,32187,30108,60714,74851,85728,121020,121916,94314,96066,109859,95378,122477]
["EMR","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54496,31978,0,1743,344,0,12738,11924,11797,14078,0,265,330,10949,8213,6573,6845,4870,7839,6903,18643,28304,31308,23729,30345,2551,2468,3234,3619,1005,2506,1682,2877,9822,11453,15191,16034,14548,12511,31615,18482]
["EMR","AC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25603,51281,33819,38374,30529,53702,45097,35225,23550,15034,22476,36151,47485,61177,58549,57277,55936,63436,52323,40702,33471,31615,33080,27330,32442,37222,37831,45294,14857,29433,4430,16473,35843,41584,29727,17108,9558,263,5286,5878,791]
["EMR","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["EMR","AC","Outros créditos",20924,17267,23458,31016,23613,22200,24136,25531,26358,31446,34978,31445,33096,38091,30633,49464,32026,59800,90908,399015,452933,381837,397787,43110,29386,34124,36467,47815,35142,38618,39785,42523,42236,40751,35872,38197,36279,37464,33336,35949,38226,41000,34937,36814,36362,35002,41718,50954,52948,40053,41375,40739,51110,49613,56203,52583,57800,51494,63294,66551,72116,81756]
["EMR","AC","Ativo Não circulante",234838,232456,233897,235124,232753,233859,239734,258640,269536,270173,282401,288483,323540,323739,355199,355100,396042,375193,358285,55919,40347,50200,51282,455856,486226,475082,505670,474449,482875,490833,499443,531004,526381,517949,531558,564252,559180,{"$f":"SUBTOTAL(9,AO19:AO33)","v":555786},{"$f":"SUBTOTAL(9,AP19:AP33)","v":565367},{"$f":"SUBTOTAL(9,AQ19:AQ33)","v":588685},{"$f":"SUM(AR19:AR33)","v":579502},586337,606147,609880,630182,642086,860233,894079,910129,{"$f":"SUM(BA19:BA33)","v":895749},925392,952896,1192462,1182196,1199865,1210064,{"$f":"SUM(BH19:BH33)","v":1255752},{"$f":"SUM(BI19:BI33)","v":1292127},{"$f":"SUM(BJ19:BJ33)","v":1345656},{"$f":"SUM(BK19:BK33)","v":1377768},{"$f":"SUM(BL19:BL33)","v":1451218},{"$f":"SUM(BM19:BM33)","v":1416470}]
["EMR","ANC","Realizável a longo prazo",167418,171859,173385,176212,175694,174205,171490,188607,215395,230813,238575,240900,276717,276071,306960,311605,366930,351345,334301,32606,30969,39456,34519,389229,101948,91570,116607,80447,79583,76069,78862,104763,92623,80976,90254,114791,111184,{"$f":"SUBTOTAL(9,AO19:AO30)","v":99299},{"$f":"SUBTOTAL(9,AP19:AP30)","v":98313},{"$f":"SUBTOTAL(9,AQ19:AQ30)","v":113131},{"$f":"SUM(AR19:AR30)","v":109022},112946,115762,101434,117058,127554,338512,365670,380847,{"$f":"SUM(BA19:BA30)","v":352947},366185,376007,476360,444310,417832,380048,{"$f":"SUM(BH19:BH30)","v":399106},{"$f":"SUM(BI19:BI30)","v":429913},{"$f":"SUM(BJ19:BJ30)","v":446836},{"$f":"SUM(BK19:BK30)","v":433533},{"$f":"SUM(BL19:BL30)","v":501787},{"$f":"SUM(BM19:BM30)","v":425017}]
["EMR","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMR","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12309,14737,15122,0,0,0,17639,23791,24352,24808,25184,31232,31597,31729,33075,46005,47140,48430,50873,56619,58552,61954,64361,85689,89458,92314,99460,117276,129853,133493,146164,187757,195497]
["EMR","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,1039,1086,1160,1256,1305,1387,1447,1494,1519,1543,1459,1531,1579,1643,1693,1751,1794,1848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","ANC","Consumidores e concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7927,7834,6960,19353,19986,20135,20394,21261,20916,23245,23329,23997,24542,25388,28470,28626,28958,28706,29351,30442,34461,33378,33306,33966,34451,35000,35503,36326,39494,40320,41308,44743,45161,46787,48747,51288,53209,55085,54868,14898,15178]
["EMR","ANC","Títulos de créditos a receber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1283,1295,1340,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,213645,0,219334,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","ANC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,17035,13762,4550,2301,6887,6686,3009,7369,30139,26162,12791,17086,35286,25050,12170,11018,14138,8988,5484,20237,3454,2572,5143,15276,27534,24747,3336,1129,8550,26174,8009,8612,5516,4081,1041,10349,20404,10947,229]
["EMR","ANC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6719,5565,6834,6370,5942,4657,5614,6381,5712,6056,5730,4236,3718,3833,4251,4181,4811,5550,5659,4978,4953,5125,6689,6437,6227,211507,0,215336,0,224899,230590,281136,261809,245609,206059,205793,220995,215915,186166,240071,203818]
["EMR","ANC","Créditos tributários",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9088,5663,4075,8894,16773,26552,24270,23116,25891,17528,22198,12224,12953,5476,2837,265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","ANC","Cauções e depósitos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2743,3289,3291,3784,4252,4777,4876,4306,4155,4637,4885,5257,6242,6173,5912,5848,5139,5254,5257,4935,5082,5236,5491,4865,4890,5042,4392,4458,4602,4654,4277,4731,5081,5176,5291,5633,4923,5017,5136,5194,3777]
["EMR","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10559,9698,35933,39397,29692,47693,4777,4174,2447,3635,1681,3369,3083,14195,18615,21593,21981,20951,31464,28220,31142,12439,12325,16123,22615,16173,26641,36282,20552,26157,19852,26818,29076,13625,9193,9147,14392,22295,16295,39101,3073]
["EMR","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMR","ANC","Outros créditos",167418,171859,173385,176212,175694,174205,171490,188607,215395,230813,238575,240900,276717,276071,306960,311605,366930,351345,334301,32606,30969,137,136,312675,9228,9119,9187,12242,12212,136,136,136,15919,16116,16524,138,137,137,232,230,227,227,7618,7094,7090,7088,7084,7082,7079,7077,7072,7069,7069,5716,5709,5782,5888,5500,4682,4500,3819,3445]
["EMR","ANC","Investimentos",1434,1545,1542,1576,2057,2024,2027,2156,2049,2093,2086,2040,2039,2039,2049,2486,2565,1632,1661,1669,1658,1643,1631,1631,1631,1607,3098,3098,3114,3114,3114,3021,4410,4410,4416,4170,3851,3851,3851,3851,3225,3225,3225,3225,3225,3225,3225,3225,1725,1725,1754,1880,1896,1798,1822,1695,1695,1714,1768,1741,2466,2561]
["EMR","ANC","Imobilizado",0,0,0,0,0,0,0,0,0,0,0,0,4265,4326,4693,4795,6843,6660,6545,6435,6502,6195,6628,6304,6981,6636,6285,5928,6310,5989,5703,59481,5765,5536,5169,6062,6663,6210,6042,6027,6579,6845,6479,8568,8592,8850,9005,8933,9847,10781,10565,11059,14927,14494,14983,14668,14502,15272,15739,15500,15396,15148]
["EMR","ANC","Intangível",65986,59052,58970,57336,55002,57630,66217,67877,52092,37267,41740,45543,40519,41303,41497,36214,19704,15556,15778,15209,1218,2906,8504,58692,375666,375269,379680,384976,393868,405661,411764,363739,423583,427027,431719,439229,437482,446426,457161,465676,460676,463321,480681,496653,501307,502457,509491,516251,517710,530296,546888,563950,699279,721594,765228,813653,840449,845228,881313,926994,931569,973744]
["EMR","ATIVO","Total do ativo",403593,405242,400194,397985,410846,399961,395751,418943,454991,462164,469114,531649,538726,541043,533970,530324,526662,535599,535731,556632,586810,649271,682951,696102,764341,732514,837576,851843,833151,853123,859825,773926,898301,858986,890471,900427,909753,{"$f":"AO6+AO17","v":936763},{"$f":"AP6+AP17","v":985508},{"$f":"AQ6+AQ17","v":962542},{"$f":"AR17+AR6","v":919577},1054186,1033599,1082834,1114436,1149157,1269312,1366697,1345358,{"$f":"BA17+BA6","v":1284094},1256842,1409888,1680544,1747437,1764885,1753422,{"$f":"BH17+BH6","v":1877030},1899712,1978426,1959232,2287348,2127113]
["EMR","PC","Passivo circulante",215784,116318,115600,126198,138115,134878,127828,136534,129649,132826,126615,120175,121646,116762,125644,150910,309327,302709,293282,336495,377277,427159,346953,266773,257981,261506,302707,339501,311529,317494,335417,268712,258688,253686,282728,269990,272965,{"$f":"SUBTOTAL(9,AO36:AO46)","v":294492},{"$f":"SUBTOTAL(9,AP36:AP46)","v":297145},{"$f":"SUBTOTAL(9,AQ36:AQ46)","v":282129},{"$f":"SUM(AR36:AR46)","v":294937},424335,442875,471993,504176,389507,301776,333288,289598,{"$f":"SUM(BA36:BA46)","v":306361},303353,300785,372016,408866,457894,535663,{"$f":"SUM(BH36:BH46)","v":520933},564895,601002,662840,598201,557920]
["EMR","PC","Fornecedores",30448,30917,31006,30531,33842,31163,30764,32902,32262,32780,33535,35504,38881,31774,41004,32610,38840,31015,32048,33715,44944,42880,45972,47391,51867,48632,45455,51934,52789,50880,54946,82708,57759,56344,67919,81515,53379,69283,64768,67368,66390,63566,76936,67547,78944,69365,83692,112273,97292,78443,74870,84530,107296,106979,109362,110968,114593,109040,111304,125255,119714,127378]
["EMR","PC","Empréstimos e Financiamentos",81386,38337,39185,39937,40326,40987,41060,39444,36393,31934,27183,24488,22978,23210,23794,64672,146857,143668,137019,176912,243255,253590,182352,115765,97613,102479,97985,152174,134935,129052,163131,94550,97473,89103,97236,83975,118569,117562,137094,120022,118807,242830,243734,243868,270867,162999,37345,39466,4341,5921,31122,30950,50945,140106,158790,168210,164756,180385,241119,289281,219839,208901]
["EMR","PC","Debêntures",59867,1736,285,2148,313,2194,287,2405,319,2065,206,1676,98,972,0,0,60051,61694,60144,61996,0,0,0,0,0,0,0,0,0,0,0,67,771,1833,2085,3185,1239,1905,2690,4349,16393,17448,17404,17411,16743,17038,27673,28971,33811,95660,84977,107576,105775,26774,71750,74241,74008,99576,56438,56034,57538,37023]
["EMR","PC","Impostos e contribuições sociais",26301,24224,21429,25589,30155,26367,26279,29132,30823,33546,33306,27654,31757,31136,24413,26890,27143,29666,26746,25589,21513,34957,33898,36254,22765,29634,23018,19385,23124,27704,20637,21738,25006,32383,27880,28440,28563,31660,27411,29015,30120,31137,45454,44683,39343,34146,35240,40966,37173,45451,31019,13577,16033,35322,25201,28178,35042,29932,24696,28635,26888,33195]
["EMR","PC","Dividendos a pagar",130,131,194,131,9368,7002,2,2,0,630,0,0,0,0,0,0,13000,13000,13000,13000,18758,13757,0,0,5926,8873,0,0,1043,1043,0,0,0,0,11443,0,0,0,0,0,0,8834,0,0,0,0,0,0,0,0,19735,0,0,0,0,0,0,38932,0,0,0,0]
["EMR","PC","Encargos de dívidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22998,4129,6246,4143,3676,5124,4970,6062,6196,7653,1523,1786,4068,1875,3538,1350,4097,2091,4140,903,3264,4030,6713,8915,6449,3681,5349,1020,1868,1320,6021,8822,7991,8783,8741,8588,8372,10515,8559,11367,6477]
["EMR","PC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,301,301,633,633,633,633,898,898,898,898,1287,1287,1287,1287,1136,1136,1136,1136,2129,2129,2129,2129,1021,1021,1021,1021,1214,1214,1214,1214,1444,1444,1444,1444,3506,3507,3506,3506,2093,2093]
["EMR","PC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23596,43326,17078,22323,20315,46805,39226,31132,28721,26422,26485,33903,32751,40836,34498,29437,27260,24906,20781,16911,12980,17327,54079,45717,52489,66307,53587,40071,8861,3242,2697,3202,3147,4882,33621,22480,12156,105580,79714,54532,30490]
["EMR","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,8100,9877,9039,46620,26561,27418,28268,27059,9252,5276,4716,3576,3295,3175,3303,3913,2445,1734,0,0,0,0,3598,8306,12133,21983,25213,27911,24545,28043,36748,39967,30298,31096,19874,5080,5736,15896,9964]
["EMR","PC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","PC","Outros passivos",17652,20973,23501,27862,24111,27165,29436,32649,29852,31871,32385,30853,27932,29670,36433,26738,23436,23666,24325,25283,48807,35080,36975,35638,42834,38225,37067,44618,34128,44732,34671,31491,35427,31201,28591,30257,36117,38286,33136,32873,41550,42147,35861,35563,42626,42402,38511,39522,52693,43730,27943,29675,50456,50355,37715,79962,66864,63121,42764,66120,90334,102399]
["EMR","PNC","Não circulante",113207,219544,217020,208951,192443,192163,184930,215505,257021,259033,266036,340550,316201,313438,342821,300985,153440,154445,151139,129239,118280,127224,181088,258602,308176,291154,360856,250269,253837,255268,246311,233203,366124,328418,339152,352447,360883,{"$f":"SUBTOTAL(9,AO48:AO58)","v":358252},{"$f":"SUBTOTAL(9,AP48:AP58)","v":411084},{"$f":"SUBTOTAL(9,AQ48:AQ58)","v":424803},{"$f":"SUM(AR48:AR58)","v":368273},379907,331701,334885,324694,469637,704014,763538,794232,{"$f":"SUM(BA48:BA58)","v":698918},688649,831905,967896,982947,969848,859089,{"$f":"SUM(BH48:BH58)","v":989149},987178,1019578,933772,1315431,1172874]
["EMR","PNC","Empréstimos e financiamentos",98882,145650,139255,132801,114181,113011,111997,139875,179249,182512,190003,264788,252408,248843,265198,223831,136161,136902,132426,108888,98212,106566,157666,228318,258848,237237,289697,193356,192550,190522,176768,136770,244140,215555,230019,232030,189900,186479,173378,182850,138519,86547,40017,39623,2565,140162,191136,236493,278668,246916,234758,335533,363568,371237,380617,384813,380392,383712,332269,279887,402985,273120]
["EMR","PNC","Debêntures",null,59630,59630,59645,59660,59660,59675,59675,59691,59691,59706,59706,46636,46636,59905,59953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15505,65362,65656,65801,66072,119927,119676,193442,195551,182455,240063,243653,243628,267073,266106,257139,257597,239658,182820,184691,222717,262406,265660,223387,198684,289750,266791,413117,392807,684111,692424]
["EMR","PNC","Impostos a Recolher",4220,3529,5403,5343,5781,6124,6230,6481,6621,6806,6898,7104,7341,7506,7653,7748,7858,8006,8448,9023,9620,10310,11224,12593,25843,27055,28788,30018,32924,34700,36308,37148,15654,16150,16692,16993,17209,17415,17708,22575,22693,28440,25594,28932,30982,40400,27154,32001,36542,28235,34213,35600,39688,39738,36413,40711,35157,37188,38746,39346,958,1103]
["EMR","PNC","Fornecedores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744,744,744,744,744,744,744,744,744,744,744,744,744,744,744,1941,1510,1522,1523,1525,1532,1529,1603,1614,1635,1654,1726,1756,1387,1417,1418,2405,2545,2769,2831,2899,2951,3081,3788,3860,3812]
["EMR","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1826,0,1773,7222,16138,1121,923,3025,680,2903,318,708,48,46,0,0,0,0,0,0,0,0,0,0,3587,0,0,10488,919,618,948,2111,3492,0,3162,0,0,0,0,0]
["EMR","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5727,5798,12388,11475,11413,10776,11635,11627,11565,11333,11042,8831,8630,7889,8174,6738,6332,6243,5980,4320,4285,2894,2934,2482,2885,2806,2997,2909,3148,2398,2135,2875,2698,2455,2627,2501,2200,2115,2179,2181,2177]
["EMR","PNC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1706,1781,1857,1743,1873,2059,2218,3577,3801,4026,4250,5743,6065,6387,6826,5874,6158,6442,6726,8041,8573,9105,9637,9527,9771,10026,10282,7908,8211,8515,8747,8474,8835,9196,9557,21663,22540,23417,24294,13471,13995]
["EMR","PNC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,5733,3310,10601,8532,8593,7692,12675,20088,20581,9584,5788,15124,12876,9695,2895,2005,4575,3955,1419,856,2087,2360,234,11303,14024,598,251,767,1247,880,344,1117,1466,1057,463,1366,1644,1234]
["EMR","PNC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMR","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203106,204822,206566,210086,214348,219288,278451,280551,301466,209855,235660,247513,171084,159177,145928,133885]
["EMR","PNC","Outros passivos",10105,10735,12732,11162,12821,13368,7028,9474,11460,10024,9429,8952,9816,10453,10065,9453,9421,9537,10265,11328,10448,2171,2049,2702,2017,2300,2053,2645,2899,3219,3777,4753,4751,5326,5784,6438,6418,10987,9454,7593,6145,6512,7490,7672,8364,6318,7172,6317,6201,7029,7139,5082,7834,8692,9709,8894,16499,23226,35286,30928,60293,51124]
["EMR","PL","Patrimônio líquido",74602,69380,67574,62836,80288,72920,82993,66904,68321,70305,76463,70924,100879,110843,65505,78429,63895,78445,91310,90898,91253,94888,154910,170727,198184,179854,174013,262073,267785,280361,278097,272011,273489,276882,268591,277990,275905,{"$f":"SUM(AO60:AO70)","v":284019},277279,255610,256367,249944,259023,275956,285566,290013,263522,269871,261528,{"$f":"SUM(BA60:BA70)","v":278815},264840,277198,340632,355624,337143,358670,{"$f":"SUM(BH60:BH70)","v":366948},347639,357846,362620,373716,396319]
["EMR","PL","Capital social",44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,44171,107828,107828,107828,143428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,228428,312022,312022,312022,312022,312022,312022,312022,312022,312022,312022]
["EMR","PL","Reservas de Capital",7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7921,7997,8006,8045,8097,8155,8209,8263,8317,8643,8641,8640,8781,8929,8976,8976,9130,9260,9207,9291,9392,9532,9437,9123,9444,9710,9971]
["EMR","PL","Lucros (Prejuízos) Acumulados",-1629,7413,5607,869,null,11995,22115,5979,null,7688,13846,8307,null,9964,3157,16081,0,14550,23484,20542,0,3635,11257,15974,0,-553,-6394,0,0,12576,13439,7353,0,12045,3754,13153,0,16312,9533,6776,0,574,9599,26478,0,37028,10538,16746,0,20773,6798,19002,0,22750,4185,25611,0,19718,30239,34692,0,22342]
["EMR","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,0,-47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9861,63657,11100,35600,35600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMR","PL","Ações em Tesouraria",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMR","PL","Reservas de Lucros",9875,9875,9875,9875,9875,8833,8833,8833,10525,10525,10525,10525,10525,10525,10525,10525,10525,10525,10525,10525,27797,27797,27797,27797,29045,29045,29045,25711,29264,32391,29264,29264,30725,30725,30725,30725,32536,32536,32536,13572,15471,15471,15471,15471,17757,17757,17757,17757,20952,20952,20952,20952,11092,11092,11092,11092,15324,15324,15324,15324,52192,52192]
["EMR","PL","Dividendos adicionais propostos",14264,null,null,null,18321,null,null,null,5704,null,null,null,38531,38531,null,null,1396,1396,1396,1396,1396,1396,0,0,17777,0,0,0,3127,0,0,0,8652,0,0,0,8207,0,0,0,7051,0,0,0,32579,0,0,0,3533,0,0,0,7705,0,0,0,38932,0,0,0,0,0]
["EMR","PL","Outros Resultados Abrangentes",0,0,0,0,0,0,0,0,0,0,0,0,-269,-269,-269,-269,-118,-118,-118,-118,107,107,107,107,13,13,13,13,-955,-955,-955,-955,-2237,-2237,-2237,-2237,-1263,-1263,-1263,-1263,-2738,-2738,-2738,-2738,-1841,-1841,-1841,-1841,-314,-314,-314,-314,553,553,553,553,-8862,-8862,-8862,-8862,-208,-208]
["EMR","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3931,6461,9861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMR","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMR","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMR","PASSIVO","Total do passivo",403593,405242,400194,397985,410846,399961,395751,418943,454991,462164,469114,531649,538726,541043,533970,530324,526662,535599,535731,556632,586810,649271,682951,696102,764341,732514,837576,851843,833151,853123,859825,773926,898301,858986,890471,900427,909753,{"$f":"AO59+AO47+AO35","v":936763},{"$f":"AP59+AP47+AP35","v":985508},{"$f":"AQ59+AQ47+AQ35","v":962542},{"$f":"AR35+AR47+AR59","v":919577},1054186,1033599,1082834,1114436,1149157,1269312,1366697,1345358,{"$f":"BA35+BA47+BA59","v":1284094},1256842,1409888,1680544,1747437,1764885,1753422,{"$f":"BH35+BH47+BH59","v":1877030},1899712,1978426,1959232,2287348,2127113]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0},{"$f":"AW71-AW34","v":0},{"$f":"AX71-AX34","v":0},0,0,{"$f":"BA71-BA34","v":0},0,0,0,0,0,0,{"$f":"BH71-BH34","v":0},{"$f":"BI71-BI34","v":0},0,{"$f":"BK71-BK34","v":0},{"$f":"BL71-BL34","v":0},{"$f":"BM71-BM34","v":0}]

{"sheet":"BS.ENF","index":44,"n_rows":74,"n_cols":55,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Nova Friburgo"]
[]
[null,null,"R$ thousand",{"$f":"BP.ENF!D4","v":40178},{"$f":"BP.ENF!E4","v":40268},{"$f":"BP.ENF!F4","v":40359},{"$f":"BP.ENF!G4","v":40451},{"$f":"BP.ENF!H4","v":40543},{"$f":"BP.ENF!I4","v":40633},{"$f":"BP.ENF!J4","v":40724},{"$f":"BP.ENF!K4","v":40816},{"$f":"BP.ENF!L4","v":40908},{"$f":"BP.ENF!M4","v":40999},{"$f":"BP.ENF!N4","v":41090},{"$f":"BP.ENF!O4","v":41182},{"$f":"BP.ENF!P4","v":41274},{"$f":"BP.ENF!Q4","v":41364},{"$f":"BP.ENF!R4","v":41455},{"$f":"BP.ENF!S4","v":41547},{"$f":"BP.ENF!T4","v":41639},{"$f":"BP.ENF!U4","v":41729},{"$f":"BP.ENF!V4","v":41820},{"$f":"BP.ENF!W4","v":41912},{"$f":"BP.ENF!X4","v":42004},{"$f":"BP.ENF!Y4","v":42094},{"$f":"BP.ENF!Z4","v":42185},{"$f":"BP.ENF!AA4","v":42277},{"$f":"BP.ENF!AB4","v":42369},{"$f":"BP.ENF!AC4","v":42460},{"$f":"BP.ENF!AD4","v":42551},{"$f":"BP.ENF!AE4","v":42643},{"$f":"BP.ENF!AF4","v":42735},{"$f":"BP.ENF!AG4","v":42825},{"$f":"BP.ENF!AH4","v":42916},{"$f":"BP.ENF!AI4","v":43008},{"$f":"BP.ENF!AJ4","v":43100},{"$f":"BP.ENF!AK4","v":43190},{"$f":"BP.ENF!AL4","v":43281},{"$f":"BP.ENF!AM4","v":43373},{"$f":"BP.ENF!AN4","v":43465},{"$f":"BP.ENF!AO4","v":43555},{"$f":"BP.ENF!AP4","v":43646},{"$f":"BP.ENF!AQ4","v":43738},{"$f":"BP.ENF!AR4","v":43830},{"$f":"BP.ENF!AS4","v":43921},{"$f":"BP.ENF!AT4","v":44012},{"$f":"BP.ENF!AU4","v":44104},{"$f":"BP.ENF!AV4","v":44196},{"$f":"BP.ENF!AW4","v":44286},{"$f":"BP.ENF!AX4","v":44377},{"$f":"BP.ENF!AY4","v":44469},{"$f":"BP.ENF!AZ4","v":44561},{"$f":"BP.ENF!BA4","v":44651},{"$f":"BP.ENF!BB4","v":44742},{"$f":"BP.ENF!BC4","v":44834}]
[null,null,null,{"$f":"BP.ENF!D5","v":0},{"$f":"BP.ENF!E5","v":0},{"$f":"BP.ENF!F5","v":0},{"$f":"BP.ENF!G5","v":0},{"$f":"BP.ENF!H5","v":0},{"$f":"BP.ENF!I5","v":0},{"$f":"BP.ENF!J5","v":0},{"$f":"BP.ENF!K5","v":0},{"$f":"BP.ENF!L5","v":0},{"$f":"BP.ENF!M5","v":0},{"$f":"BP.ENF!N5","v":0},{"$f":"BP.ENF!O5","v":0},{"$f":"BP.ENF!P5","v":0},{"$f":"BP.ENF!Q5","v":0},{"$f":"BP.ENF!R5","v":0},{"$f":"BP.ENF!S5","v":0},{"$f":"BP.ENF!T5","v":0},{"$f":"BP.ENF!U5","v":0},{"$f":"BP.ENF!V5","v":0},{"$f":"BP.ENF!W5","v":0},{"$f":"BP.ENF!X5","v":0},{"$f":"BP.ENF!Y5","v":0},{"$f":"BP.ENF!Z5","v":0},{"$f":"BP.ENF!AA5","v":0},{"$f":"BP.ENF!AB5","v":0},{"$f":"BP.ENF!AC5","v":0},{"$f":"BP.ENF!AD5","v":0},{"$f":"BP.ENF!AE5","v":0},{"$f":"BP.ENF!AF5","v":0}]
[null,null,"Current Assets",{"$f":"BP.ENF!D6","v":42568},{"$f":"BP.ENF!E6","v":41414},{"$f":"BP.ENF!F6","v":40014},{"$f":"BP.ENF!G6","v":39402},{"$f":"BP.ENF!H6","v":36458},{"$f":"BP.ENF!I6","v":42112},{"$f":"BP.ENF!J6","v":39155},{"$f":"BP.ENF!K6","v":44406},{"$f":"BP.ENF!L6","v":32869},{"$f":"BP.ENF!M6","v":38405},{"$f":"BP.ENF!N6","v":35459},{"$f":"BP.ENF!O6","v":31188},{"$f":"BP.ENF!P6","v":34814},{"$f":"BP.ENF!Q6","v":38740},{"$f":"BP.ENF!R6","v":35044},{"$f":"BP.ENF!S6","v":35759},{"$f":"BP.ENF!T6","v":35387},{"$f":"BP.ENF!U6","v":39362},{"$f":"BP.ENF!V6","v":38554},{"$f":"BP.ENF!W6","v":134515},{"$f":"BP.ENF!X6","v":142627},{"$f":"BP.ENF!Y6","v":170913},{"$f":"BP.ENF!Z6","v":173843},{"$f":"BP.ENF!AA6","v":60529},{"$f":"BP.ENF!AB6","v":66627},{"$f":"BP.ENF!AC6","v":64663},{"$f":"BP.ENF!AD6","v":61557},{"$f":"BP.ENF!AE6","v":91547},{"$f":"BP.ENF!AF6","v":93479},{"$f":"BP.ENF!AG6","v":79240},{"$f":"BP.ENF!AH6","v":84380},{"$f":"BP.ENF!AI6","v":80564},{"$f":"BP.ENF!AJ6","v":114653},{"$f":"BP.ENF!AK6","v":86468},{"$f":"BP.ENF!AL6","v":83818.301339999991},{"$f":"BP.ENF!AM6","v":88359.332470000008},{"$f":"BP.ENF!AN6","v":83707},{"$f":"BP.ENF!AO6","v":86137},{"$f":"BP.ENF!AP6","v":80916},{"$f":"BP.ENF!AQ6","v":84695},{"$f":"BP.ENF!AR6","v":88396},{"$f":"BP.ENF!AS6","v":88632},{"$f":"BP.ENF!AT6","v":106045},{"$f":"BP.ENF!AU6","v":107503},{"$f":"BP.ENF!AV6","v":124463},{"$f":"BP.ENF!AW6","v":109675},{"$f":"BP.ENF!AX6","v":96196},{"$f":"BP.ENF!AY6","v":105738},{"$f":"BP.ENF!AZ6","v":89695},{"$f":"BP.ENF!BA6","v":94989},{"$f":"BP.ENF!BB6","v":90872},{"$f":"BP.ENF!BC6","v":103585}]
[null,null,"Cash and cash equivalents",{"$f":"BP.ENF!D7","v":12629},{"$f":"BP.ENF!E7","v":12568},{"$f":"BP.ENF!F7","v":8556},{"$f":"BP.ENF!G7","v":13226},{"$f":"BP.ENF!H7","v":9395},{"$f":"BP.ENF!I7","v":13612},{"$f":"BP.ENF!J7","v":9771},{"$f":"BP.ENF!K7","v":13766},{"$f":"BP.ENF!L7","v":4262},{"$f":"BP.ENF!M7","v":7347},{"$f":"BP.ENF!N7","v":6544},{"$f":"BP.ENF!O7","v":3284},{"$f":"BP.ENF!P7","v":5260},{"$f":"BP.ENF!Q7","v":9178},{"$f":"BP.ENF!R7","v":6917},{"$f":"BP.ENF!S7","v":4679},{"$f":"BP.ENF!T7","v":4927},{"$f":"BP.ENF!U7","v":6255},{"$f":"BP.ENF!V7","v":2588},{"$f":"BP.ENF!W7","v":12030},{"$f":"BP.ENF!X7","v":8914},{"$f":"BP.ENF!Y7","v":16179},{"$f":"BP.ENF!Z7","v":3703},{"$f":"BP.ENF!AA7","v":3531},{"$f":"BP.ENF!AB7","v":10830},{"$f":"BP.ENF!AC7","v":636},{"$f":"BP.ENF!AD7","v":14788},{"$f":"BP.ENF!AE7","v":2349},{"$f":"BP.ENF!AF7","v":11875},{"$f":"BP.ENF!AG7","v":590},{"$f":"BP.ENF!AH7","v":719},{"$f":"BP.ENF!AI7","v":3097},{"$f":"BP.ENF!AJ7","v":42814},{"$f":"BP.ENF!AK7","v":2011},{"$f":"BP.ENF!AL7","v":3214.0352400000002},{"$f":"BP.ENF!AM7","v":2739.5866000000001},{"$f":"BP.ENF!AN7","v":11777},{"$f":"BP.ENF!AO7","v":1994},{"$f":"BP.ENF!AP7","v":2932},{"$f":"BP.ENF!AQ7","v":8885},{"$f":"BP.ENF!AR7","v":12975},{"$f":"BP.ENF!AS7","v":10209},{"$f":"BP.ENF!AT7","v":37619},{"$f":"BP.ENF!AU7","v":17100},{"$f":"BP.ENF!AV7","v":8021},{"$f":"BP.ENF!AW7","v":11473},{"$f":"BP.ENF!AX7","v":17895},{"$f":"BP.ENF!AY7","v":6112},{"$f":"BP.ENF!AZ7","v":3305},{"$f":"BP.ENF!BA7","v":12164},{"$f":"BP.ENF!BB7","v":4976},{"$f":"BP.ENF!BC7","v":3843}]
[null,null,"Money market and secured funds",{"$f":"BP.ENF!D8","v":5815},{"$f":"BP.ENF!E8","v":6146},{"$f":"BP.ENF!F8","v":6340},{"$f":"BP.ENF!G8","v":149},{"$f":"BP.ENF!H8","v":152},{"$f":"BP.ENF!I8","v":153},{"$f":"BP.ENF!J8","v":260},{"$f":"BP.ENF!K8","v":265},{"$f":"BP.ENF!L8","v":270},{"$f":"BP.ENF!M8","v":152},{"$f":"BP.ENF!N8","v":159},{"$f":"BP.ENF!O8","v":156},{"$f":"BP.ENF!P8","v":3007},{"$f":"BP.ENF!Q8","v":4610},{"$f":"BP.ENF!R8","v":3910},{"$f":"BP.ENF!S8","v":5086},{"$f":"BP.ENF!T8","v":3833},{"$f":"BP.ENF!U8","v":6419},{"$f":"BP.ENF!V8","v":8161},{"$f":"BP.ENF!W8","v":886},{"$f":"BP.ENF!X8","v":2920},{"$f":"BP.ENF!Y8","v":8434},{"$f":"BP.ENF!Z8","v":19063},{"$f":"BP.ENF!AA8","v":11108},{"$f":"BP.ENF!AB8","v":5803},{"$f":"BP.ENF!AC8","v":16210},{"$f":"BP.ENF!AD8","v":338},{"$f":"BP.ENF!AE8","v":33284},{"$f":"BP.ENF!AF8","v":25668},{"$f":"BP.ENF!AG8","v":20089},{"$f":"BP.ENF!AH8","v":24620},{"$f":"BP.ENF!AI8","v":28465},{"$f":"BP.ENF!AJ8","v":25466},{"$f":"BP.ENF!AK8","v":37917},{"$f":"BP.ENF!AL8","v":33288.225019999998},{"$f":"BP.ENF!AM8","v":34250.008520000003},{"$f":"BP.ENF!AN8","v":20419},{"$f":"BP.ENF!AO8","v":27888},{"$f":"BP.ENF!AP8","v":20299},{"$f":"BP.ENF!AQ8","v":18849},{"$f":"BP.ENF!AR8","v":21792},{"$f":"BP.ENF!AS8","v":23095},{"$f":"BP.ENF!AT8","v":12107},{"$f":"BP.ENF!AU8","v":40065},{"$f":"BP.ENF!AV8","v":64283},{"$f":"BP.ENF!AW8","v":49315},{"$f":"BP.ENF!AX8","v":28744},{"$f":"BP.ENF!AY8","v":45766},{"$f":"BP.ENF!AZ8","v":29441},{"$f":"BP.ENF!BA8","v":15704},{"$f":"BP.ENF!BB8","v":30389},{"$f":"BP.ENF!BC8","v":32110}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.ENF!D9","v":14051},{"$f":"BP.ENF!E9","v":14771},{"$f":"BP.ENF!F9","v":14525},{"$f":"BP.ENF!G9","v":14687},{"$f":"BP.ENF!H9","v":14245},{"$f":"BP.ENF!I9","v":14427},{"$f":"BP.ENF!J9","v":14638},{"$f":"BP.ENF!K9","v":16859},{"$f":"BP.ENF!L9","v":17187},{"$f":"BP.ENF!M9","v":17248},{"$f":"BP.ENF!N9","v":16761},{"$f":"BP.ENF!O9","v":15352},{"$f":"BP.ENF!P9","v":14623},{"$f":"BP.ENF!Q9","v":12292},{"$f":"BP.ENF!R9","v":12876},{"$f":"BP.ENF!S9","v":13680},{"$f":"BP.ENF!T9","v":14041},{"$f":"BP.ENF!U9","v":13259},{"$f":"BP.ENF!V9","v":14189},{"$f":"BP.ENF!W9","v":16014},{"$f":"BP.ENF!X9","v":15963},{"$f":"BP.ENF!Y9","v":21255},{"$f":"BP.ENF!Z9","v":21935},{"$f":"BP.ENF!AA9","v":24163},{"$f":"BP.ENF!AB9","v":24378},{"$f":"BP.ENF!AC9","v":26762},{"$f":"BP.ENF!AD9","v":23078},{"$f":"BP.ENF!AE9","v":24929},{"$f":"BP.ENF!AF9","v":25233},{"$f":"BP.ENF!AG9","v":27466},{"$f":"BP.ENF!AH9","v":27307},{"$f":"BP.ENF!AI9","v":25797},{"$f":"BP.ENF!AJ9","v":27397},{"$f":"BP.ENF!AK9","v":26721},{"$f":"BP.ENF!AL9","v":25979.58726},{"$f":"BP.ENF!AM9","v":30453.547780000001},{"$f":"BP.ENF!AN9","v":30109},{"$f":"BP.ENF!AO9","v":30685},{"$f":"BP.ENF!AP9","v":30166},{"$f":"BP.ENF!AQ9","v":32438},{"$f":"BP.ENF!AR9","v":31900},{"$f":"BP.ENF!AS9","v":31783},{"$f":"BP.ENF!AT9","v":31197},{"$f":"BP.ENF!AU9","v":34331},{"$f":"BP.ENF!AV9","v":35834},{"$f":"BP.ENF!AW9","v":35565},{"$f":"BP.ENF!AX9","v":34467},{"$f":"BP.ENF!AY9","v":37721},{"$f":"BP.ENF!AZ9","v":37895},{"$f":"BP.ENF!BA9","v":37271},{"$f":"BP.ENF!BB9","v":31229},{"$f":"BP.ENF!BC9","v":33504}]
[null,null,"Credit receivables",{"$f":"BP.ENF!D10","v":379},{"$f":"BP.ENF!E10","v":497},{"$f":"BP.ENF!F10","v":456},{"$f":"BP.ENF!G10","v":420},{"$f":"BP.ENF!H10","v":193},{"$f":"BP.ENF!I10","v":279},{"$f":"BP.ENF!J10","v":2},{"$f":"BP.ENF!K10","v":253},{"$f":"BP.ENF!L10","v":224},{"$f":"BP.ENF!M10","v":244},{"$f":"BP.ENF!N10","v":277},{"$f":"BP.ENF!O10","v":368},{"$f":"BP.ENF!P10","v":354},{"$f":"BP.ENF!Q10","v":253},{"$f":"BP.ENF!R10","v":221},{"$f":"BP.ENF!S10","v":203},{"$f":"BP.ENF!T10","v":266},{"$f":"BP.ENF!U10","v":497},{"$f":"BP.ENF!V10","v":471},{"$f":"BP.ENF!W10","v":210},{"$f":"BP.ENF!X10","v":217},{"$f":"BP.ENF!Y10","v":214},{"$f":"BP.ENF!Z10","v":362},{"$f":"BP.ENF!AA10","v":425},{"$f":"BP.ENF!AB10","v":0},{"$f":"BP.ENF!AC10","v":0},{"$f":"BP.ENF!AD10","v":0},{"$f":"BP.ENF!AE10","v":0},{"$f":"BP.ENF!AF10","v":0},{"$f":"BP.ENF!AG10","v":0},{"$f":"BP.ENF!AH10","v":0},{"$f":"BP.ENF!AI10","v":0},{"$f":"BP.ENF!AJ10","v":0},{"$f":"BP.ENF!AK10","v":0},{"$f":"BP.ENF!AL10","v":0},{"$f":"BP.ENF!AM10","v":0},{"$f":"BP.ENF!AN10","v":0},{"$f":"BP.ENF!AO10","v":0},{"$f":"BP.ENF!AP10","v":0},{"$f":"BP.ENF!AQ10","v":0},{"$f":"BP.ENF!AR10","v":0},{"$f":"BP.ENF!AS10","v":0},{"$f":"BP.ENF!AT10","v":0},{"$f":"BP.ENF!AU10","v":0},{"$f":"BP.ENF!AV10","v":0},{"$f":"BP.ENF!AW10","v":0},{"$f":"BP.ENF!AX10","v":0},{"$f":"BP.ENF!AY10","v":0},{"$f":"BP.ENF!AZ10","v":0},{"$f":"BP.ENF!BA10","v":0},{"$f":"BP.ENF!BB10","v":0},{"$f":"BP.ENF!BC10","v":0}]
[null,null,"Inventory",{"$f":"BP.ENF!D11","v":151},{"$f":"BP.ENF!E11","v":136},{"$f":"BP.ENF!F11","v":200},{"$f":"BP.ENF!G11","v":250},{"$f":"BP.ENF!H11","v":309},{"$f":"BP.ENF!I11","v":371},{"$f":"BP.ENF!J11","v":288},{"$f":"BP.ENF!K11","v":340},{"$f":"BP.ENF!L11","v":519},{"$f":"BP.ENF!M11","v":556},{"$f":"BP.ENF!N11","v":443},{"$f":"BP.ENF!O11","v":387},{"$f":"BP.ENF!P11","v":377},{"$f":"BP.ENF!Q11","v":341},{"$f":"BP.ENF!R11","v":377},{"$f":"BP.ENF!S11","v":338},{"$f":"BP.ENF!T11","v":294},{"$f":"BP.ENF!U11","v":307},{"$f":"BP.ENF!V11","v":0},{"$f":"BP.ENF!W11","v":325},{"$f":"BP.ENF!X11","v":392},{"$f":"BP.ENF!Y11","v":306},{"$f":"BP.ENF!Z11","v":324},{"$f":"BP.ENF!AA11","v":342},{"$f":"BP.ENF!AB11","v":340},{"$f":"BP.ENF!AC11","v":359},{"$f":"BP.ENF!AD11","v":326},{"$f":"BP.ENF!AE11","v":384},{"$f":"BP.ENF!AF11","v":375},{"$f":"BP.ENF!AG11","v":380},{"$f":"BP.ENF!AH11","v":423},{"$f":"BP.ENF!AI11","v":380},{"$f":"BP.ENF!AJ11","v":432},{"$f":"BP.ENF!AK11","v":448},{"$f":"BP.ENF!AL11","v":442.4699},{"$f":"BP.ENF!AM11","v":553.12545},{"$f":"BP.ENF!AN11","v":607},{"$f":"BP.ENF!AO11","v":681},{"$f":"BP.ENF!AP11","v":636},{"$f":"BP.ENF!AQ11","v":642},{"$f":"BP.ENF!AR11","v":709},{"$f":"BP.ENF!AS11","v":795},{"$f":"BP.ENF!AT11","v":944},{"$f":"BP.ENF!AU11","v":840},{"$f":"BP.ENF!AV11","v":708},{"$f":"BP.ENF!AW11","v":830},{"$f":"BP.ENF!AX11","v":778},{"$f":"BP.ENF!AY11","v":757},{"$f":"BP.ENF!AZ11","v":706},{"$f":"BP.ENF!BA11","v":946},{"$f":"BP.ENF!BB11","v":1030},{"$f":"BP.ENF!BC11","v":990}]
[null,null,"Recoverable taxes",{"$f":"BP.ENF!D12","v":0},{"$f":"BP.ENF!E12","v":0},{"$f":"BP.ENF!F12","v":0},{"$f":"BP.ENF!G12","v":0},{"$f":"BP.ENF!H12","v":0},{"$f":"BP.ENF!I12","v":0},{"$f":"BP.ENF!J12","v":0},{"$f":"BP.ENF!K12","v":0},{"$f":"BP.ENF!L12","v":0},{"$f":"BP.ENF!M12","v":0},{"$f":"BP.ENF!N12","v":0},{"$f":"BP.ENF!O12","v":0},{"$f":"BP.ENF!P12","v":0},{"$f":"BP.ENF!Q12","v":0},{"$f":"BP.ENF!R12","v":0},{"$f":"BP.ENF!S12","v":0},{"$f":"BP.ENF!T12","v":0},{"$f":"BP.ENF!U12","v":0},{"$f":"BP.ENF!V12","v":0},{"$f":"BP.ENF!W12","v":0},{"$f":"BP.ENF!X12","v":0},{"$f":"BP.ENF!Y12","v":9883},{"$f":"BP.ENF!Z12","v":10669},{"$f":"BP.ENF!AA12","v":11818},{"$f":"BP.ENF!AB12","v":11662},{"$f":"BP.ENF!AC12","v":13582},{"$f":"BP.ENF!AD12","v":12654},{"$f":"BP.ENF!AE12","v":14330},{"$f":"BP.ENF!AF12","v":13946},{"$f":"BP.ENF!AG12","v":12771},{"$f":"BP.ENF!AH12","v":12796},{"$f":"BP.ENF!AI12","v":13473},{"$f":"BP.ENF!AJ12","v":9219},{"$f":"BP.ENF!AK12","v":10049},{"$f":"BP.ENF!AL12","v":10221.991170000001},{"$f":"BP.ENF!AM12","v":10384.068090000001},{"$f":"BP.ENF!AN12","v":10160},{"$f":"BP.ENF!AO12","v":10423},{"$f":"BP.ENF!AP12","v":10917},{"$f":"BP.ENF!AQ12","v":9712},{"$f":"BP.ENF!AR12","v":8738},{"$f":"BP.ENF!AS12","v":11797},{"$f":"BP.ENF!AT12","v":13501},{"$f":"BP.ENF!AU12","v":8470},{"$f":"BP.ENF!AV12","v":8439},{"$f":"BP.ENF!AW12","v":5417},{"$f":"BP.ENF!AX12","v":6197},{"$f":"BP.ENF!AY12","v":6117},{"$f":"BP.ENF!AZ12","v":7226},{"$f":"BP.ENF!BA12","v":15664},{"$f":"BP.ENF!BB12","v":15212},{"$f":"BP.ENF!BC12","v":19205}]
[null,null,"Derivative financial instruments",{"$f":"BP.ENF!D13","v":0},{"$f":"BP.ENF!E13","v":0},{"$f":"BP.ENF!F13","v":0},{"$f":"BP.ENF!G13","v":0},{"$f":"BP.ENF!H13","v":0},{"$f":"BP.ENF!I13","v":0},{"$f":"BP.ENF!J13","v":0},{"$f":"BP.ENF!K13","v":0},{"$f":"BP.ENF!L13","v":0},{"$f":"BP.ENF!M13","v":0},{"$f":"BP.ENF!N13","v":0},{"$f":"BP.ENF!O13","v":0},{"$f":"BP.ENF!P13","v":0},{"$f":"BP.ENF!Q13","v":0},{"$f":"BP.ENF!R13","v":0},{"$f":"BP.ENF!S13","v":0},{"$f":"BP.ENF!T13","v":0},{"$f":"BP.ENF!U13","v":0},{"$f":"BP.ENF!V13","v":0},{"$f":"BP.ENF!W13","v":0},{"$f":"BP.ENF!X13","v":0},{"$f":"BP.ENF!Y13","v":13940},{"$f":"BP.ENF!Z13","v":11740},{"$f":"BP.ENF!AA13","v":0},{"$f":"BP.ENF!AB13","v":6105},{"$f":"BP.ENF!AC13","v":0},{"$f":"BP.ENF!AD13","v":0},{"$f":"BP.ENF!AE13","v":6389},{"$f":"BP.ENF!AF13","v":5980},{"$f":"BP.ENF!AG13","v":5916},{"$f":"BP.ENF!AH13","v":7060},{"$f":"BP.ENF!AI13","v":0},{"$f":"BP.ENF!AJ13","v":0},{"$f":"BP.ENF!AK13","v":0},{"$f":"BP.ENF!AL13","v":0},{"$f":"BP.ENF!AM13","v":0},{"$f":"BP.ENF!AN13","v":0},{"$f":"BP.ENF!AO13","v":0},{"$f":"BP.ENF!AP13","v":0},{"$f":"BP.ENF!AQ13","v":0},{"$f":"BP.ENF!AR13","v":0},{"$f":"BP.ENF!AS13","v":0},{"$f":"BP.ENF!AT13","v":0},{"$f":"BP.ENF!AU13","v":0},{"$f":"BP.ENF!AV13","v":0},{"$f":"BP.ENF!AW13","v":0},{"$f":"BP.ENF!AX13","v":0},{"$f":"BP.ENF!AY13","v":0},{"$f":"BP.ENF!AZ13","v":0},{"$f":"BP.ENF!BA13","v":0},{"$f":"BP.ENF!BB13","v":0},{"$f":"BP.ENF!BC13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.ENF!D14","v":0},{"$f":"BP.ENF!E14","v":0},{"$f":"BP.ENF!F14","v":0},{"$f":"BP.ENF!G14","v":0},{"$f":"BP.ENF!H14","v":0},{"$f":"BP.ENF!I14","v":0},{"$f":"BP.ENF!J14","v":0},{"$f":"BP.ENF!K14","v":0},{"$f":"BP.ENF!L14","v":0},{"$f":"BP.ENF!M14","v":0},{"$f":"BP.ENF!N14","v":0},{"$f":"BP.ENF!O14","v":0},{"$f":"BP.ENF!P14","v":0},{"$f":"BP.ENF!Q14","v":0},{"$f":"BP.ENF!R14","v":0},{"$f":"BP.ENF!S14","v":0},{"$f":"BP.ENF!T14","v":0},{"$f":"BP.ENF!U14","v":0},{"$f":"BP.ENF!V14","v":0},{"$f":"BP.ENF!W14","v":0},{"$f":"BP.ENF!X14","v":0},{"$f":"BP.ENF!Y14","v":2525},{"$f":"BP.ENF!Z14","v":5420},{"$f":"BP.ENF!AA14","v":5259},{"$f":"BP.ENF!AB14","v":3779},{"$f":"BP.ENF!AC14","v":3568},{"$f":"BP.ENF!AD14","v":5908},{"$f":"BP.ENF!AE14","v":5648},{"$f":"BP.ENF!AF14","v":6392},{"$f":"BP.ENF!AG14","v":6758},{"$f":"BP.ENF!AH14","v":6740},{"$f":"BP.ENF!AI14","v":5179},{"$f":"BP.ENF!AJ14","v":4287},{"$f":"BP.ENF!AK14","v":4256},{"$f":"BP.ENF!AL14","v":6029.5077199999996},{"$f":"BP.ENF!AM14","v":5584.73362},{"$f":"BP.ENF!AN14","v":6591},{"$f":"BP.ENF!AO14","v":9234},{"$f":"BP.ENF!AP14","v":11598},{"$f":"BP.ENF!AQ14","v":9812},{"$f":"BP.ENF!AR14","v":7425},{"$f":"BP.ENF!AS14","v":6002},{"$f":"BP.ENF!AT14","v":5838},{"$f":"BP.ENF!AU14","v":1977},{"$f":"BP.ENF!AV14","v":2491},{"$f":"BP.ENF!AW14","v":2101},{"$f":"BP.ENF!AX14","v":2239},{"$f":"BP.ENF!AY14","v":2224},{"$f":"BP.ENF!AZ14","v":2732},{"$f":"BP.ENF!BA14","v":6730},{"$f":"BP.ENF!BB14","v":1378},{"$f":"BP.ENF!BC14","v":7003}]
[null,null,"Concession financial asset",{"$f":"BP.ENF!D15","v":0},{"$f":"BP.ENF!E15","v":0},{"$f":"BP.ENF!F15","v":0},{"$f":"BP.ENF!G15","v":0},{"$f":"BP.ENF!H15","v":0},{"$f":"BP.ENF!I15","v":0},{"$f":"BP.ENF!J15","v":0},{"$f":"BP.ENF!K15","v":0},{"$f":"BP.ENF!L15","v":0},{"$f":"BP.ENF!M15","v":0},{"$f":"BP.ENF!N15","v":0},{"$f":"BP.ENF!O15","v":0},{"$f":"BP.ENF!P15","v":0},{"$f":"BP.ENF!Q15","v":0},{"$f":"BP.ENF!R15","v":0},{"$f":"BP.ENF!S15","v":0},{"$f":"BP.ENF!T15","v":0},{"$f":"BP.ENF!U15","v":0},{"$f":"BP.ENF!V15","v":0},{"$f":"BP.ENF!W15","v":0},{"$f":"BP.ENF!X15","v":0},{"$f":"BP.ENF!Y15","v":0},{"$f":"BP.ENF!Z15","v":0},{"$f":"BP.ENF!AA15","v":0},{"$f":"BP.ENF!AB15","v":0},{"$f":"BP.ENF!AC15","v":0},{"$f":"BP.ENF!AD15","v":0},{"$f":"BP.ENF!AE15","v":0},{"$f":"BP.ENF!AF15","v":0}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.ENF!D16","v":9543},{"$f":"BP.ENF!E16","v":7296},{"$f":"BP.ENF!F16","v":9937},{"$f":"BP.ENF!G16","v":10670},{"$f":"BP.ENF!H16","v":12164},{"$f":"BP.ENF!I16","v":13270},{"$f":"BP.ENF!J16","v":14196},{"$f":"BP.ENF!K16","v":12923},{"$f":"BP.ENF!L16","v":10407},{"$f":"BP.ENF!M16","v":12858},{"$f":"BP.ENF!N16","v":11275},{"$f":"BP.ENF!O16","v":11641},{"$f":"BP.ENF!P16","v":11193},{"$f":"BP.ENF!Q16","v":12066},{"$f":"BP.ENF!R16","v":10743},{"$f":"BP.ENF!S16","v":11773},{"$f":"BP.ENF!T16","v":12026},{"$f":"BP.ENF!U16","v":12625},{"$f":"BP.ENF!V16","v":13145},{"$f":"BP.ENF!W16","v":105050},{"$f":"BP.ENF!X16","v":114221},{"$f":"BP.ENF!Y16","v":98177},{"$f":"BP.ENF!Z16","v":100627},{"$f":"BP.ENF!AA16","v":3883},{"$f":"BP.ENF!AB16","v":3730},{"$f":"BP.ENF!AC16","v":3546},{"$f":"BP.ENF!AD16","v":4465},{"$f":"BP.ENF!AE16","v":4234},{"$f":"BP.ENF!AF16","v":4010},{"$f":"BP.ENF!AG16","v":5270},{"$f":"BP.ENF!AH16","v":4715},{"$f":"BP.ENF!AI16","v":4173},{"$f":"BP.ENF!AJ16","v":5038},{"$f":"BP.ENF!AK16","v":5066},{"$f":"BP.ENF!AL16","v":4642.4850299999998},{"$f":"BP.ENF!AM16","v":4394.2624099999994},{"$f":"BP.ENF!AN16","v":4044},{"$f":"BP.ENF!AO16","v":5232},{"$f":"BP.ENF!AP16","v":4368},{"$f":"BP.ENF!AQ16","v":4357},{"$f":"BP.ENF!AR16","v":4857},{"$f":"BP.ENF!AS16","v":4951},{"$f":"BP.ENF!AT16","v":4839},{"$f":"BP.ENF!AU16","v":4720},{"$f":"BP.ENF!AV16","v":4687},{"$f":"BP.ENF!AW16","v":4974},{"$f":"BP.ENF!AX16","v":5876},{"$f":"BP.ENF!AY16","v":7041},{"$f":"BP.ENF!AZ16","v":8390},{"$f":"BP.ENF!BA16","v":6510},{"$f":"BP.ENF!BB16","v":6658},{"$f":"BP.ENF!BC16","v":6930}]
[null,null,"Non-Current Assets",{"$f":"BP.ENF!D17","v":61639},{"$f":"BP.ENF!E17","v":62740},{"$f":"BP.ENF!F17","v":64011},{"$f":"BP.ENF!G17","v":64875},{"$f":"BP.ENF!H17","v":65211},{"$f":"BP.ENF!I17","v":67656},{"$f":"BP.ENF!J17","v":70568},{"$f":"BP.ENF!K17","v":74197},{"$f":"BP.ENF!L17","v":81307},{"$f":"BP.ENF!M17","v":80448},{"$f":"BP.ENF!N17","v":84870},{"$f":"BP.ENF!O17","v":87840},{"$f":"BP.ENF!P17","v":98765},{"$f":"BP.ENF!Q17","v":97461},{"$f":"BP.ENF!R17","v":101732},{"$f":"BP.ENF!S17","v":109143},{"$f":"BP.ENF!T17","v":105768},{"$f":"BP.ENF!U17","v":102981},{"$f":"BP.ENF!V17","v":102046},{"$f":"BP.ENF!W17","v":12466},{"$f":"BP.ENF!X17","v":9522},{"$f":"BP.ENF!Y17","v":8052},{"$f":"BP.ENF!Z17","v":17062},{"$f":"BP.ENF!AA17","v":146393},{"$f":"BP.ENF!AB17","v":134503},{"$f":"BP.ENF!AC17","v":133040},{"$f":"BP.ENF!AD17","v":128716},{"$f":"BP.ENF!AE17","v":129768},{"$f":"BP.ENF!AF17","v":121755},{"$f":"BP.ENF!AG17","v":119474},{"$f":"BP.ENF!AH17","v":118375},{"$f":"BP.ENF!AI17","v":118825},{"$f":"BP.ENF!AJ17","v":120332},{"$f":"BP.ENF!AK17","v":118326},{"$f":"BP.ENF!AL17","v":128307.34107999998},{"$f":"BP.ENF!AM17","v":130201.51057},{"$f":"BP.ENF!AN17","v":128929},{"$f":"BP.ENF!AO17","v":129798},{"$f":"BP.ENF!AP17","v":130036},{"$f":"BP.ENF!AQ17","v":135318},{"$f":"BP.ENF!AR17","v":131703},{"$f":"BP.ENF!AS17","v":120241},{"$f":"BP.ENF!AT17","v":121799},{"$f":"BP.ENF!AU17","v":120716},{"$f":"BP.ENF!AV17","v":125232},{"$f":"BP.ENF!AW17","v":126569},{"$f":"BP.ENF!AX17","v":184764},{"$f":"BP.ENF!AY17","v":185398},{"$f":"BP.ENF!AZ17","v":185226},{"$f":"BP.ENF!BA17","v":184750},{"$f":"BP.ENF!BB17","v":196679},{"$f":"BP.ENF!BC17","v":192837}]
[null,null,"Long Term",{"$f":"BP.ENF!D18","v":42798},{"$f":"BP.ENF!E18","v":44107},{"$f":"BP.ENF!F18","v":37788},{"$f":"BP.ENF!G18","v":38446},{"$f":"BP.ENF!H18","v":46251},{"$f":"BP.ENF!I18","v":46388},{"$f":"BP.ENF!J18","v":45738},{"$f":"BP.ENF!K18","v":46422},{"$f":"BP.ENF!L18","v":63720},{"$f":"BP.ENF!M18","v":62632},{"$f":"BP.ENF!N18","v":70412},{"$f":"BP.ENF!O18","v":72672},{"$f":"BP.ENF!P18","v":81558},{"$f":"BP.ENF!Q18","v":81813},{"$f":"BP.ENF!R18","v":89785},{"$f":"BP.ENF!S18","v":98662},{"$f":"BP.ENF!T18","v":97310},{"$f":"BP.ENF!U18","v":95747},{"$f":"BP.ENF!V18","v":95425},{"$f":"BP.ENF!W18","v":6370},{"$f":"BP.ENF!X18","v":5236},{"$f":"BP.ENF!Y18","v":4131},{"$f":"BP.ENF!Z18","v":9615},{"$f":"BP.ENF!AA18","v":121234},{"$f":"BP.ENF!AB18","v":22330},{"$f":"BP.ENF!AC18","v":21411},{"$f":"BP.ENF!AD18","v":17932},{"$f":"BP.ENF!AE18","v":19179},{"$f":"BP.ENF!AF18","v":11968},{"$f":"BP.ENF!AG18","v":10491},{"$f":"BP.ENF!AH18","v":10237},{"$f":"BP.ENF!AI18","v":11894},{"$f":"BP.ENF!AJ18","v":14842},{"$f":"BP.ENF!AK18","v":13354},{"$f":"BP.ENF!AL18","v":23307.544529999999},{"$f":"BP.ENF!AM18","v":25642.241759999997},{"$f":"BP.ENF!AN18","v":24778},{"$f":"BP.ENF!AO18","v":24146},{"$f":"BP.ENF!AP18","v":23692},{"$f":"BP.ENF!AQ18","v":28861},{"$f":"BP.ENF!AR18","v":25307},{"$f":"BP.ENF!AS18","v":13391},{"$f":"BP.ENF!AT18","v":12320},{"$f":"BP.ENF!AU18","v":9212},{"$f":"BP.ENF!AV18","v":12698},{"$f":"BP.ENF!AW18","v":14399},{"$f":"BP.ENF!AX18","v":72833},{"$f":"BP.ENF!AY18","v":74096},{"$f":"BP.ENF!AZ18","v":73911},{"$f":"BP.ENF!BA18","v":67390},{"$f":"BP.ENF!BB18","v":76445},{"$f":"BP.ENF!BC18","v":72689}]
[null,null,"  Related-party credits",{"$f":"BP.ENF!D19","v":0},{"$f":"BP.ENF!E19","v":0},{"$f":"BP.ENF!F19","v":0},{"$f":"BP.ENF!G19","v":0},{"$f":"BP.ENF!H19","v":0},{"$f":"BP.ENF!I19","v":0},{"$f":"BP.ENF!J19","v":0},{"$f":"BP.ENF!K19","v":0},{"$f":"BP.ENF!L19","v":0},{"$f":"BP.ENF!M19","v":0},{"$f":"BP.ENF!N19","v":0},{"$f":"BP.ENF!O19","v":0},{"$f":"BP.ENF!P19","v":0},{"$f":"BP.ENF!Q19","v":0},{"$f":"BP.ENF!R19","v":0},{"$f":"BP.ENF!S19","v":0},{"$f":"BP.ENF!T19","v":0},{"$f":"BP.ENF!U19","v":0},{"$f":"BP.ENF!V19","v":0},{"$f":"BP.ENF!W19","v":0},{"$f":"BP.ENF!X19","v":0},{"$f":"BP.ENF!Y19","v":0},{"$f":"BP.ENF!Z19","v":0},{"$f":"BP.ENF!AA19","v":0},{"$f":"BP.ENF!AB19","v":0},{"$f":"BP.ENF!AC19","v":0},{"$f":"BP.ENF!AD19","v":0},{"$f":"BP.ENF!AE19","v":0},{"$f":"BP.ENF!AF19","v":0},{"$f":"BP.ENF!AG19","v":0},{"$f":"BP.ENF!AH19","v":0},{"$f":"BP.ENF!AI19","v":0},{"$f":"BP.ENF!AJ19","v":0},{"$f":"BP.ENF!AK19","v":0},{"$f":"BP.ENF!AL19","v":0},{"$f":"BP.ENF!AM19","v":0},{"$f":"BP.ENF!AN19","v":0},{"$f":"BP.ENF!AO19","v":0},{"$f":"BP.ENF!AP19","v":0},{"$f":"BP.ENF!AQ19","v":0},{"$f":"BP.ENF!AR19","v":0},{"$f":"BP.ENF!AS19","v":0},{"$f":"BP.ENF!AT19","v":0},{"$f":"BP.ENF!AU19","v":0},{"$f":"BP.ENF!AV19","v":0},{"$f":"BP.ENF!AW19","v":0},{"$f":"BP.ENF!AX19","v":0},{"$f":"BP.ENF!AY19","v":0},{"$f":"BP.ENF!AZ19","v":0},{"$f":"BP.ENF!BA19","v":0},{"$f":"BP.ENF!BB19","v":0},{"$f":"BP.ENF!BC19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.ENF!D20","v":0},{"$f":"BP.ENF!E20","v":0},{"$f":"BP.ENF!F20","v":0},{"$f":"BP.ENF!G20","v":0},{"$f":"BP.ENF!H20","v":0},{"$f":"BP.ENF!I20","v":0},{"$f":"BP.ENF!J20","v":0},{"$f":"BP.ENF!K20","v":0},{"$f":"BP.ENF!L20","v":0},{"$f":"BP.ENF!M20","v":0},{"$f":"BP.ENF!N20","v":0},{"$f":"BP.ENF!O20","v":0},{"$f":"BP.ENF!P20","v":0},{"$f":"BP.ENF!Q20","v":0},{"$f":"BP.ENF!R20","v":0},{"$f":"BP.ENF!S20","v":0},{"$f":"BP.ENF!T20","v":0},{"$f":"BP.ENF!U20","v":0},{"$f":"BP.ENF!V20","v":0},{"$f":"BP.ENF!W20","v":0},{"$f":"BP.ENF!X20","v":0},{"$f":"BP.ENF!Y20","v":0},{"$f":"BP.ENF!Z20","v":0},{"$f":"BP.ENF!AA20","v":0},{"$f":"BP.ENF!AB20","v":0},{"$f":"BP.ENF!AC20","v":0},{"$f":"BP.ENF!AD20","v":0},{"$f":"BP.ENF!AE20","v":0},{"$f":"BP.ENF!AF20","v":0},{"$f":"BP.ENF!AG20","v":3074},{"$f":"BP.ENF!AH20","v":3082},{"$f":"BP.ENF!AI20","v":3114},{"$f":"BP.ENF!AJ20","v":3149},{"$f":"BP.ENF!AK20","v":3179},{"$f":"BP.ENF!AL20","v":3250.8133800000001},{"$f":"BP.ENF!AM20","v":3310.59004},{"$f":"BP.ENF!AN20","v":3409},{"$f":"BP.ENF!AO20","v":3466},{"$f":"BP.ENF!AP20","v":3527},{"$f":"BP.ENF!AQ20","v":3612},{"$f":"BP.ENF!AR20","v":3927},{"$f":"BP.ENF!AS20","v":4002},{"$f":"BP.ENF!AT20","v":4034},{"$f":"BP.ENF!AU20","v":4280},{"$f":"BP.ENF!AV20","v":6714},{"$f":"BP.ENF!AW20","v":6903},{"$f":"BP.ENF!AX20","v":7114},{"$f":"BP.ENF!AY20","v":8158},{"$f":"BP.ENF!AZ20","v":8810},{"$f":"BP.ENF!BA20","v":9190},{"$f":"BP.ENF!BB20","v":10334},{"$f":"BP.ENF!BC20","v":11872}]
[null,null,"Money market and secured funds",{"$f":"BP.ENF!D21","v":0},{"$f":"BP.ENF!E21","v":0},{"$f":"BP.ENF!F21","v":0},{"$f":"BP.ENF!G21","v":0},{"$f":"BP.ENF!H21","v":0},{"$f":"BP.ENF!I21","v":0},{"$f":"BP.ENF!J21","v":0},{"$f":"BP.ENF!K21","v":0},{"$f":"BP.ENF!L21","v":0},{"$f":"BP.ENF!M21","v":0},{"$f":"BP.ENF!N21","v":0},{"$f":"BP.ENF!O21","v":0},{"$f":"BP.ENF!P21","v":0},{"$f":"BP.ENF!Q21","v":0},{"$f":"BP.ENF!R21","v":0},{"$f":"BP.ENF!S21","v":0},{"$f":"BP.ENF!T21","v":0},{"$f":"BP.ENF!U21","v":0},{"$f":"BP.ENF!V21","v":0},{"$f":"BP.ENF!W21","v":0},{"$f":"BP.ENF!X21","v":0},{"$f":"BP.ENF!Y21","v":267},{"$f":"BP.ENF!Z21","v":277},{"$f":"BP.ENF!AA21","v":290},{"$f":"BP.ENF!AB21","v":309},{"$f":"BP.ENF!AC21","v":335},{"$f":"BP.ENF!AD21","v":348},{"$f":"BP.ENF!AE21","v":370},{"$f":"BP.ENF!AF21","v":386},{"$f":"BP.ENF!AG21","v":399},{"$f":"BP.ENF!AH21","v":406},{"$f":"BP.ENF!AI21","v":411},{"$f":"BP.ENF!AJ21","v":389},{"$f":"BP.ENF!AK21","v":408},{"$f":"BP.ENF!AL21","v":420.98478999999998},{"$f":"BP.ENF!AM21","v":438.12993999999998},{"$f":"BP.ENF!AN21","v":452},{"$f":"BP.ENF!AO21","v":467},{"$f":"BP.ENF!AP21","v":478},{"$f":"BP.ENF!AQ21","v":493},{"$f":"BP.ENF!AR21","v":0},{"$f":"BP.ENF!AS21","v":0},{"$f":"BP.ENF!AT21","v":0},{"$f":"BP.ENF!AU21","v":0},{"$f":"BP.ENF!AV21","v":0},{"$f":"BP.ENF!AW21","v":0},{"$f":"BP.ENF!AX21","v":0},{"$f":"BP.ENF!AY21","v":0},{"$f":"BP.ENF!AZ21","v":0},{"$f":"BP.ENF!BA21","v":0},{"$f":"BP.ENF!BB21","v":0},{"$f":"BP.ENF!BC21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.ENF!D22","v":0},{"$f":"BP.ENF!E22","v":0},{"$f":"BP.ENF!F22","v":0},{"$f":"BP.ENF!G22","v":0},{"$f":"BP.ENF!H22","v":0},{"$f":"BP.ENF!I22","v":0},{"$f":"BP.ENF!J22","v":0},{"$f":"BP.ENF!K22","v":0},{"$f":"BP.ENF!L22","v":0},{"$f":"BP.ENF!M22","v":0},{"$f":"BP.ENF!N22","v":0},{"$f":"BP.ENF!O22","v":0},{"$f":"BP.ENF!P22","v":0},{"$f":"BP.ENF!Q22","v":0},{"$f":"BP.ENF!R22","v":0},{"$f":"BP.ENF!S22","v":0},{"$f":"BP.ENF!T22","v":0},{"$f":"BP.ENF!U22","v":0},{"$f":"BP.ENF!V22","v":0},{"$f":"BP.ENF!W22","v":0},{"$f":"BP.ENF!X22","v":0},{"$f":"BP.ENF!Y22","v":341},{"$f":"BP.ENF!Z22","v":375},{"$f":"BP.ENF!AA22","v":421},{"$f":"BP.ENF!AB22","v":592},{"$f":"BP.ENF!AC22","v":711},{"$f":"BP.ENF!AD22","v":681},{"$f":"BP.ENF!AE22","v":790},{"$f":"BP.ENF!AF22","v":934},{"$f":"BP.ENF!AG22","v":828},{"$f":"BP.ENF!AH22","v":878},{"$f":"BP.ENF!AI22","v":959},{"$f":"BP.ENF!AJ22","v":1045},{"$f":"BP.ENF!AK22","v":1208},{"$f":"BP.ENF!AL22","v":1272.55411},{"$f":"BP.ENF!AM22","v":1335.7559099999999},{"$f":"BP.ENF!AN22","v":1395},{"$f":"BP.ENF!AO22","v":1451},{"$f":"BP.ENF!AP22","v":1504},{"$f":"BP.ENF!AQ22","v":1557},{"$f":"BP.ENF!AR22","v":1644},{"$f":"BP.ENF!AS22","v":1716},{"$f":"BP.ENF!AT22","v":1895},{"$f":"BP.ENF!AU22","v":1915},{"$f":"BP.ENF!AV22","v":2002},{"$f":"BP.ENF!AW22","v":2067},{"$f":"BP.ENF!AX22","v":1741},{"$f":"BP.ENF!AY22","v":1876},{"$f":"BP.ENF!AZ22","v":1954},{"$f":"BP.ENF!BA22","v":2639},{"$f":"BP.ENF!BB22","v":2997},{"$f":"BP.ENF!BC22","v":2854}]
[null,null,"  Credit receivables",{"$f":"BP.ENF!D23","v":0},{"$f":"BP.ENF!E23","v":0},{"$f":"BP.ENF!F23","v":0},{"$f":"BP.ENF!G23","v":0},{"$f":"BP.ENF!H23","v":0},{"$f":"BP.ENF!I23","v":0},{"$f":"BP.ENF!J23","v":0},{"$f":"BP.ENF!K23","v":0},{"$f":"BP.ENF!L23","v":0},{"$f":"BP.ENF!M23","v":0},{"$f":"BP.ENF!N23","v":0},{"$f":"BP.ENF!O23","v":0},{"$f":"BP.ENF!P23","v":0},{"$f":"BP.ENF!Q23","v":0},{"$f":"BP.ENF!R23","v":0},{"$f":"BP.ENF!S23","v":0},{"$f":"BP.ENF!T23","v":0},{"$f":"BP.ENF!U23","v":0},{"$f":"BP.ENF!V23","v":0},{"$f":"BP.ENF!W23","v":0},{"$f":"BP.ENF!X23","v":0},{"$f":"BP.ENF!Y23","v":0},{"$f":"BP.ENF!Z23","v":0},{"$f":"BP.ENF!AA23","v":0},{"$f":"BP.ENF!AB23","v":0},{"$f":"BP.ENF!AC23","v":0},{"$f":"BP.ENF!AD23","v":0},{"$f":"BP.ENF!AE23","v":0},{"$f":"BP.ENF!AF23","v":0},{"$f":"BP.ENF!AG23","v":0},{"$f":"BP.ENF!AH23","v":0},{"$f":"BP.ENF!AI23","v":0},{"$f":"BP.ENF!AJ23","v":0},{"$f":"BP.ENF!AK23","v":0},{"$f":"BP.ENF!AL23","v":0},{"$f":"BP.ENF!AM23","v":0},{"$f":"BP.ENF!AN23","v":0},{"$f":"BP.ENF!AO23","v":0},{"$f":"BP.ENF!AP23","v":0},{"$f":"BP.ENF!AQ23","v":0},{"$f":"BP.ENF!AR23","v":0},{"$f":"BP.ENF!AS23","v":0},{"$f":"BP.ENF!AT23","v":0},{"$f":"BP.ENF!AU23","v":0},{"$f":"BP.ENF!AV23","v":0},{"$f":"BP.ENF!AW23","v":0},{"$f":"BP.ENF!AX23","v":0},{"$f":"BP.ENF!AY23","v":0},{"$f":"BP.ENF!AZ23","v":0},{"$f":"BP.ENF!BA23","v":0},{"$f":"BP.ENF!BB23","v":0},{"$f":"BP.ENF!BC23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.ENF!D24","v":0},{"$f":"BP.ENF!E24","v":0},{"$f":"BP.ENF!F24","v":0},{"$f":"BP.ENF!G24","v":0},{"$f":"BP.ENF!H24","v":0},{"$f":"BP.ENF!I24","v":0},{"$f":"BP.ENF!J24","v":0},{"$f":"BP.ENF!K24","v":0},{"$f":"BP.ENF!L24","v":0},{"$f":"BP.ENF!M24","v":0},{"$f":"BP.ENF!N24","v":0},{"$f":"BP.ENF!O24","v":0},{"$f":"BP.ENF!P24","v":0},{"$f":"BP.ENF!Q24","v":0},{"$f":"BP.ENF!R24","v":0},{"$f":"BP.ENF!S24","v":0},{"$f":"BP.ENF!T24","v":0},{"$f":"BP.ENF!U24","v":0},{"$f":"BP.ENF!V24","v":0},{"$f":"BP.ENF!W24","v":0},{"$f":"BP.ENF!X24","v":0},{"$f":"BP.ENF!Y24","v":0},{"$f":"BP.ENF!Z24","v":0},{"$f":"BP.ENF!AA24","v":0},{"$f":"BP.ENF!AB24","v":1585},{"$f":"BP.ENF!AC24","v":511},{"$f":"BP.ENF!AD24","v":1700},{"$f":"BP.ENF!AE24","v":2535},{"$f":"BP.ENF!AF24","v":2959},{"$f":"BP.ENF!AG24","v":1533},{"$f":"BP.ENF!AH24","v":383},{"$f":"BP.ENF!AI24","v":459},{"$f":"BP.ENF!AJ24","v":912},{"$f":"BP.ENF!AK24","v":785},{"$f":"BP.ENF!AL24","v":3257.2011299999999},{"$f":"BP.ENF!AM24","v":3067.0307599999996},{"$f":"BP.ENF!AN24","v":3342},{"$f":"BP.ENF!AO24","v":2282},{"$f":"BP.ENF!AP24","v":1836},{"$f":"BP.ENF!AQ24","v":3225},{"$f":"BP.ENF!AR24","v":1627},{"$f":"BP.ENF!AS24","v":0},{"$f":"BP.ENF!AT24","v":2887},{"$f":"BP.ENF!AU24","v":515},{"$f":"BP.ENF!AV24","v":549},{"$f":"BP.ENF!AW24","v":1949},{"$f":"BP.ENF!AX24","v":1865},{"$f":"BP.ENF!AY24","v":1568},{"$f":"BP.ENF!AZ24","v":1507},{"$f":"BP.ENF!BA24","v":1425},{"$f":"BP.ENF!BB24","v":3257},{"$f":"BP.ENF!BC24","v":2010}]
[null,null,"  Recoverable taxes",{"$f":"BP.ENF!D25","v":0},{"$f":"BP.ENF!E25","v":0},{"$f":"BP.ENF!F25","v":0},{"$f":"BP.ENF!G25","v":0},{"$f":"BP.ENF!H25","v":0},{"$f":"BP.ENF!I25","v":0},{"$f":"BP.ENF!J25","v":0},{"$f":"BP.ENF!K25","v":0},{"$f":"BP.ENF!L25","v":0},{"$f":"BP.ENF!M25","v":0},{"$f":"BP.ENF!N25","v":0},{"$f":"BP.ENF!O25","v":0},{"$f":"BP.ENF!P25","v":0},{"$f":"BP.ENF!Q25","v":0},{"$f":"BP.ENF!R25","v":0},{"$f":"BP.ENF!S25","v":0},{"$f":"BP.ENF!T25","v":0},{"$f":"BP.ENF!U25","v":0},{"$f":"BP.ENF!V25","v":0},{"$f":"BP.ENF!W25","v":0},{"$f":"BP.ENF!X25","v":0},{"$f":"BP.ENF!Y25","v":1439},{"$f":"BP.ENF!Z25","v":1308},{"$f":"BP.ENF!AA25","v":1403},{"$f":"BP.ENF!AB25","v":1705},{"$f":"BP.ENF!AC25","v":3383},{"$f":"BP.ENF!AD25","v":2125},{"$f":"BP.ENF!AE25","v":1213},{"$f":"BP.ENF!AF25","v":1325},{"$f":"BP.ENF!AG25","v":1286},{"$f":"BP.ENF!AH25","v":1260},{"$f":"BP.ENF!AI25","v":1145},{"$f":"BP.ENF!AJ25","v":4927},{"$f":"BP.ENF!AK25","v":4297},{"$f":"BP.ENF!AL25","v":4479.9735899999996},{"$f":"BP.ENF!AM25","v":4363.9125999999997},{"$f":"BP.ENF!AN25","v":4357},{"$f":"BP.ENF!AO25","v":4568},{"$f":"BP.ENF!AP25","v":4666},{"$f":"BP.ENF!AQ25","v":4653},{"$f":"BP.ENF!AR25","v":4524},{"$f":"BP.ENF!AS25","v":4525},{"$f":"BP.ENF!AT25","v":1283},{"$f":"BP.ENF!AU25","v":230},{"$f":"BP.ENF!AV25","v":1122},{"$f":"BP.ENF!AW25","v":1126},{"$f":"BP.ENF!AX25","v":59391},{"$f":"BP.ENF!AY25","v":59797},{"$f":"BP.ENF!AZ25","v":58598},{"$f":"BP.ENF!BA25","v":50797},{"$f":"BP.ENF!BB25","v":52069},{"$f":"BP.ENF!BC25","v":48535}]
[null,null,"  Tax credits",{"$f":"BP.ENF!D26","v":0},{"$f":"BP.ENF!E26","v":0},{"$f":"BP.ENF!F26","v":0},{"$f":"BP.ENF!G26","v":0},{"$f":"BP.ENF!H26","v":0},{"$f":"BP.ENF!I26","v":0},{"$f":"BP.ENF!J26","v":0},{"$f":"BP.ENF!K26","v":0},{"$f":"BP.ENF!L26","v":0},{"$f":"BP.ENF!M26","v":0},{"$f":"BP.ENF!N26","v":0},{"$f":"BP.ENF!O26","v":0},{"$f":"BP.ENF!P26","v":0},{"$f":"BP.ENF!Q26","v":0},{"$f":"BP.ENF!R26","v":0},{"$f":"BP.ENF!S26","v":0},{"$f":"BP.ENF!T26","v":0},{"$f":"BP.ENF!U26","v":0},{"$f":"BP.ENF!V26","v":0},{"$f":"BP.ENF!W26","v":0},{"$f":"BP.ENF!X26","v":0},{"$f":"BP.ENF!Y26","v":34},{"$f":"BP.ENF!Z26","v":0},{"$f":"BP.ENF!AA26","v":0},{"$f":"BP.ENF!AB26","v":0},{"$f":"BP.ENF!AC26","v":0},{"$f":"BP.ENF!AD26","v":0},{"$f":"BP.ENF!AE26","v":0},{"$f":"BP.ENF!AF26","v":0},{"$f":"BP.ENF!AG26","v":1798},{"$f":"BP.ENF!AH26","v":2504},{"$f":"BP.ENF!AI26","v":3595},{"$f":"BP.ENF!AJ26","v":0},{"$f":"BP.ENF!AK26","v":-971},{"$f":"BP.ENF!AL26","v":0},{"$f":"BP.ENF!AM26","v":0},{"$f":"BP.ENF!AN26","v":0},{"$f":"BP.ENF!AO26","v":0},{"$f":"BP.ENF!AP26","v":0},{"$f":"BP.ENF!AQ26","v":0},{"$f":"BP.ENF!AR26","v":0},{"$f":"BP.ENF!AS26","v":0},{"$f":"BP.ENF!AT26","v":0},{"$f":"BP.ENF!AU26","v":0},{"$f":"BP.ENF!AV26","v":0},{"$f":"BP.ENF!AW26","v":0},{"$f":"BP.ENF!AX26","v":0},{"$f":"BP.ENF!AY26","v":0},{"$f":"BP.ENF!AZ26","v":0},{"$f":"BP.ENF!BA26","v":0},{"$f":"BP.ENF!BB26","v":0},{"$f":"BP.ENF!BC26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.ENF!D27","v":0},{"$f":"BP.ENF!E27","v":0},{"$f":"BP.ENF!F27","v":0},{"$f":"BP.ENF!G27","v":0},{"$f":"BP.ENF!H27","v":0},{"$f":"BP.ENF!I27","v":0},{"$f":"BP.ENF!J27","v":0},{"$f":"BP.ENF!K27","v":0},{"$f":"BP.ENF!L27","v":0},{"$f":"BP.ENF!M27","v":0},{"$f":"BP.ENF!N27","v":0},{"$f":"BP.ENF!O27","v":0},{"$f":"BP.ENF!P27","v":0},{"$f":"BP.ENF!Q27","v":0},{"$f":"BP.ENF!R27","v":0},{"$f":"BP.ENF!S27","v":0},{"$f":"BP.ENF!T27","v":0},{"$f":"BP.ENF!U27","v":0},{"$f":"BP.ENF!V27","v":0},{"$f":"BP.ENF!W27","v":0},{"$f":"BP.ENF!X27","v":0},{"$f":"BP.ENF!Y27","v":1781},{"$f":"BP.ENF!Z27","v":1772},{"$f":"BP.ENF!AA27","v":1808},{"$f":"BP.ENF!AB27","v":1610},{"$f":"BP.ENF!AC27","v":1642},{"$f":"BP.ENF!AD27","v":1674},{"$f":"BP.ENF!AE27","v":1724},{"$f":"BP.ENF!AF27","v":1661},{"$f":"BP.ENF!AG27","v":1697},{"$f":"BP.ENF!AH27","v":1724},{"$f":"BP.ENF!AI27","v":1752},{"$f":"BP.ENF!AJ27","v":1779},{"$f":"BP.ENF!AK27","v":1806},{"$f":"BP.ENF!AL27","v":1864.0463400000001},{"$f":"BP.ENF!AM27","v":1874.72243},{"$f":"BP.ENF!AN27","v":1967},{"$f":"BP.ENF!AO27","v":1988},{"$f":"BP.ENF!AP27","v":2053},{"$f":"BP.ENF!AQ27","v":2096},{"$f":"BP.ENF!AR27","v":2131},{"$f":"BP.ENF!AS27","v":2179},{"$f":"BP.ENF!AT27","v":2221},{"$f":"BP.ENF!AU27","v":2272},{"$f":"BP.ENF!AV27","v":2311},{"$f":"BP.ENF!AW27","v":2354},{"$f":"BP.ENF!AX27","v":2401},{"$f":"BP.ENF!AY27","v":2426},{"$f":"BP.ENF!AZ27","v":2462},{"$f":"BP.ENF!BA27","v":2504},{"$f":"BP.ENF!BB27","v":2554},{"$f":"BP.ENF!BC27","v":2715}]
[null,null,"  Derivative financial instruments",{"$f":"BP.ENF!D28","v":0},{"$f":"BP.ENF!E28","v":0},{"$f":"BP.ENF!F28","v":0},{"$f":"BP.ENF!G28","v":0},{"$f":"BP.ENF!H28","v":0},{"$f":"BP.ENF!I28","v":0},{"$f":"BP.ENF!J28","v":0},{"$f":"BP.ENF!K28","v":0},{"$f":"BP.ENF!L28","v":0},{"$f":"BP.ENF!M28","v":0},{"$f":"BP.ENF!N28","v":0},{"$f":"BP.ENF!O28","v":0},{"$f":"BP.ENF!P28","v":0},{"$f":"BP.ENF!Q28","v":0},{"$f":"BP.ENF!R28","v":0},{"$f":"BP.ENF!S28","v":0},{"$f":"BP.ENF!T28","v":0},{"$f":"BP.ENF!U28","v":0},{"$f":"BP.ENF!V28","v":0},{"$f":"BP.ENF!W28","v":0},{"$f":"BP.ENF!X28","v":0},{"$f":"BP.ENF!Y28","v":0},{"$f":"BP.ENF!Z28","v":0},{"$f":"BP.ENF!AA28","v":21638},{"$f":"BP.ENF!AB28","v":12972},{"$f":"BP.ENF!AC28","v":11237},{"$f":"BP.ENF!AD28","v":7775},{"$f":"BP.ENF!AE28","v":0},{"$f":"BP.ENF!AF28","v":0},{"$f":"BP.ENF!AG28","v":-124},{"$f":"BP.ENF!AH28","v":0},{"$f":"BP.ENF!AI28","v":459},{"$f":"BP.ENF!AJ28","v":2641},{"$f":"BP.ENF!AK28","v":2642},{"$f":"BP.ENF!AL28","v":8761.9711900000002},{"$f":"BP.ENF!AM28","v":11252.10008},{"$f":"BP.ENF!AN28","v":9856},{"$f":"BP.ENF!AO28","v":9924},{"$f":"BP.ENF!AP28","v":9628},{"$f":"BP.ENF!AQ28","v":13225},{"$f":"BP.ENF!AR28","v":11454},{"$f":"BP.ENF!AS28","v":0},{"$f":"BP.ENF!AT28","v":0},{"$f":"BP.ENF!AU28","v":0},{"$f":"BP.ENF!AV28","v":0},{"$f":"BP.ENF!AW28","v":0},{"$f":"BP.ENF!AX28","v":321},{"$f":"BP.ENF!AY28","v":271},{"$f":"BP.ENF!AZ28","v":580},{"$f":"BP.ENF!BA28","v":835},{"$f":"BP.ENF!BB28","v":5234},{"$f":"BP.ENF!BC28","v":4703}]
[null,null,"Public service concession - contract asset",{"$f":"BP.ENF!D29","v":0},{"$f":"BP.ENF!E29","v":0},{"$f":"BP.ENF!F29","v":0},{"$f":"BP.ENF!G29","v":0},{"$f":"BP.ENF!H29","v":0},{"$f":"BP.ENF!I29","v":0},{"$f":"BP.ENF!J29","v":0},{"$f":"BP.ENF!K29","v":0},{"$f":"BP.ENF!L29","v":0},{"$f":"BP.ENF!M29","v":0},{"$f":"BP.ENF!N29","v":0},{"$f":"BP.ENF!O29","v":0},{"$f":"BP.ENF!P29","v":0},{"$f":"BP.ENF!Q29","v":0},{"$f":"BP.ENF!R29","v":0},{"$f":"BP.ENF!S29","v":0},{"$f":"BP.ENF!T29","v":0},{"$f":"BP.ENF!U29","v":0},{"$f":"BP.ENF!V29","v":0},{"$f":"BP.ENF!W29","v":0},{"$f":"BP.ENF!X29","v":0},{"$f":"BP.ENF!Y29","v":0},{"$f":"BP.ENF!Z29","v":0},{"$f":"BP.ENF!AA29","v":0},{"$f":"BP.ENF!AB29","v":0},{"$f":"BP.ENF!AC29","v":0},{"$f":"BP.ENF!AD29","v":0},{"$f":"BP.ENF!AE29","v":0},{"$f":"BP.ENF!AF29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.ENF!D30","v":42798},{"$f":"BP.ENF!E30","v":44107},{"$f":"BP.ENF!F30","v":37788},{"$f":"BP.ENF!G30","v":38446},{"$f":"BP.ENF!H30","v":46251},{"$f":"BP.ENF!I30","v":46388},{"$f":"BP.ENF!J30","v":45738},{"$f":"BP.ENF!K30","v":46422},{"$f":"BP.ENF!L30","v":63720},{"$f":"BP.ENF!M30","v":62632},{"$f":"BP.ENF!N30","v":70412},{"$f":"BP.ENF!O30","v":72672},{"$f":"BP.ENF!P30","v":81558},{"$f":"BP.ENF!Q30","v":81813},{"$f":"BP.ENF!R30","v":89785},{"$f":"BP.ENF!S30","v":98662},{"$f":"BP.ENF!T30","v":97310},{"$f":"BP.ENF!U30","v":95747},{"$f":"BP.ENF!V30","v":95425},{"$f":"BP.ENF!W30","v":6370},{"$f":"BP.ENF!X30","v":5236},{"$f":"BP.ENF!Y30","v":269},{"$f":"BP.ENF!Z30","v":5883},{"$f":"BP.ENF!AA30","v":95674},{"$f":"BP.ENF!AB30","v":3557},{"$f":"BP.ENF!AC30","v":3592},{"$f":"BP.ENF!AD30","v":3629},{"$f":"BP.ENF!AE30","v":12547},{"$f":"BP.ENF!AF30","v":4703},{"$f":"BP.ENF!AG30","v":0},{"$f":"BP.ENF!AH30","v":0},{"$f":"BP.ENF!AI30","v":0},{"$f":"BP.ENF!AJ30","v":0},{"$f":"BP.ENF!AK30","v":0},{"$f":"BP.ENF!AL30","v":0},{"$f":"BP.ENF!AM30","v":0},{"$f":"BP.ENF!AN30","v":0},{"$f":"BP.ENF!AO30","v":0},{"$f":"BP.ENF!AP30","v":0},{"$f":"BP.ENF!AQ30","v":0},{"$f":"BP.ENF!AR30","v":0},{"$f":"BP.ENF!AS30","v":969},{"$f":"BP.ENF!AT30","v":0},{"$f":"BP.ENF!AU30","v":0},{"$f":"BP.ENF!AV30","v":0},{"$f":"BP.ENF!AW30","v":0},{"$f":"BP.ENF!AX30","v":0},{"$f":"BP.ENF!AY30","v":0},{"$f":"BP.ENF!AZ30","v":0},{"$f":"BP.ENF!BA30","v":0},{"$f":"BP.ENF!BB30","v":0},{"$f":"BP.ENF!BC30","v":0}]
[null,null,"Investments",{"$f":"BP.ENF!D31","v":3},{"$f":"BP.ENF!E31","v":24},{"$f":"BP.ENF!F31","v":35},{"$f":"BP.ENF!G31","v":50},{"$f":"BP.ENF!H31","v":50},{"$f":"BP.ENF!I31","v":54},{"$f":"BP.ENF!J31","v":54},{"$f":"BP.ENF!K31","v":56},{"$f":"BP.ENF!L31","v":44},{"$f":"BP.ENF!M31","v":44},{"$f":"BP.ENF!N31","v":45},{"$f":"BP.ENF!O31","v":47},{"$f":"BP.ENF!P31","v":47},{"$f":"BP.ENF!Q31","v":52},{"$f":"BP.ENF!R31","v":58},{"$f":"BP.ENF!S31","v":71},{"$f":"BP.ENF!T31","v":84},{"$f":"BP.ENF!U31","v":81},{"$f":"BP.ENF!V31","v":82},{"$f":"BP.ENF!W31","v":97},{"$f":"BP.ENF!X31","v":92},{"$f":"BP.ENF!Y31","v":100},{"$f":"BP.ENF!Z31","v":90},{"$f":"BP.ENF!AA31","v":70},{"$f":"BP.ENF!AB31","v":70},{"$f":"BP.ENF!AC31","v":117},{"$f":"BP.ENF!AD31","v":117},{"$f":"BP.ENF!AE31","v":74},{"$f":"BP.ENF!AF31","v":74},{"$f":"BP.ENF!AG31","v":77},{"$f":"BP.ENF!AH31","v":80},{"$f":"BP.ENF!AI31","v":81},{"$f":"BP.ENF!AJ31","v":81},{"$f":"BP.ENF!AK31","v":81},{"$f":"BP.ENF!AL31","v":84.011210000000005},{"$f":"BP.ENF!AM31","v":84.011210000000005},{"$f":"BP.ENF!AN31","v":81},{"$f":"BP.ENF!AO31","v":82},{"$f":"BP.ENF!AP31","v":81},{"$f":"BP.ENF!AQ31","v":81},{"$f":"BP.ENF!AR31","v":79},{"$f":"BP.ENF!AS31","v":79},{"$f":"BP.ENF!AT31","v":79},{"$f":"BP.ENF!AU31","v":79},{"$f":"BP.ENF!AV31","v":79},{"$f":"BP.ENF!AW31","v":79},{"$f":"BP.ENF!AX31","v":79},{"$f":"BP.ENF!AY31","v":79},{"$f":"BP.ENF!AZ31","v":79},{"$f":"BP.ENF!BA31","v":79},{"$f":"BP.ENF!BB31","v":79},{"$f":"BP.ENF!BC31","v":81}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.ENF!D32","v":0},{"$f":"BP.ENF!E32","v":0},{"$f":"BP.ENF!F32","v":0},{"$f":"BP.ENF!G32","v":0},{"$f":"BP.ENF!H32","v":0},{"$f":"BP.ENF!I32","v":0},{"$f":"BP.ENF!J32","v":0},{"$f":"BP.ENF!K32","v":0},{"$f":"BP.ENF!L32","v":0},{"$f":"BP.ENF!M32","v":0},{"$f":"BP.ENF!N32","v":0},{"$f":"BP.ENF!O32","v":0},{"$f":"BP.ENF!P32","v":3812},{"$f":"BP.ENF!Q32","v":3746},{"$f":"BP.ENF!R32","v":3796},{"$f":"BP.ENF!S32","v":3773},{"$f":"BP.ENF!T32","v":3448},{"$f":"BP.ENF!U32","v":5446},{"$f":"BP.ENF!V32","v":525},{"$f":"BP.ENF!W32","v":3408},{"$f":"BP.ENF!X32","v":3342},{"$f":"BP.ENF!Y32","v":3305},{"$f":"BP.ENF!Z32","v":-3870},{"$f":"BP.ENF!AA32","v":3389},{"$f":"BP.ENF!AB32","v":3285},{"$f":"BP.ENF!AC32","v":3468},{"$f":"BP.ENF!AD32","v":3354},{"$f":"BP.ENF!AE32","v":3396},{"$f":"BP.ENF!AF32","v":106379},{"$f":"BP.ENF!AG32","v":3299},{"$f":"BP.ENF!AH32","v":3265},{"$f":"BP.ENF!AI32","v":5943},{"$f":"BP.ENF!AJ32","v":3409},{"$f":"BP.ENF!AK32","v":5869},{"$f":"BP.ENF!AL32","v":6870.0878200000006},{"$f":"BP.ENF!AM32","v":6811.6908799999992},{"$f":"BP.ENF!AN32","v":2821},{"$f":"BP.ENF!AO32","v":8192},{"$f":"BP.ENF!AP32","v":3442},{"$f":"BP.ENF!AQ32","v":3543},{"$f":"BP.ENF!AR32","v":2701},{"$f":"BP.ENF!AS32","v":2728},{"$f":"BP.ENF!AT32","v":3072},{"$f":"BP.ENF!AU32","v":2926},{"$f":"BP.ENF!AV32","v":3430},{"$f":"BP.ENF!AW32","v":3568},{"$f":"BP.ENF!AX32","v":3405},{"$f":"BP.ENF!AY32","v":3336},{"$f":"BP.ENF!AZ32","v":3545},{"$f":"BP.ENF!BA32","v":3492},{"$f":"BP.ENF!BB32","v":3484},{"$f":"BP.ENF!BC32","v":3727}]
[null,null,"Intangible Assets",{"$f":"BP.ENF!D33","v":18838},{"$f":"BP.ENF!E33","v":18609},{"$f":"BP.ENF!F33","v":26188},{"$f":"BP.ENF!G33","v":26379},{"$f":"BP.ENF!H33","v":18910},{"$f":"BP.ENF!I33","v":21214},{"$f":"BP.ENF!J33","v":24776},{"$f":"BP.ENF!K33","v":27719},{"$f":"BP.ENF!L33","v":17543},{"$f":"BP.ENF!M33","v":17772},{"$f":"BP.ENF!N33","v":14413},{"$f":"BP.ENF!O33","v":15121},{"$f":"BP.ENF!P33","v":13348},{"$f":"BP.ENF!Q33","v":11850},{"$f":"BP.ENF!R33","v":8093},{"$f":"BP.ENF!S33","v":6637},{"$f":"BP.ENF!T33","v":4926},{"$f":"BP.ENF!U33","v":1707},{"$f":"BP.ENF!V33","v":6014},{"$f":"BP.ENF!W33","v":2591},{"$f":"BP.ENF!X33","v":852},{"$f":"BP.ENF!Y33","v":516},{"$f":"BP.ENF!Z33","v":11227},{"$f":"BP.ENF!AA33","v":21700},{"$f":"BP.ENF!AB33","v":108818},{"$f":"BP.ENF!AC33","v":108044},{"$f":"BP.ENF!AD33","v":107313},{"$f":"BP.ENF!AE33","v":107119},{"$f":"BP.ENF!AF33","v":3334},{"$f":"BP.ENF!AG33","v":105607},{"$f":"BP.ENF!AH33","v":104793},{"$f":"BP.ENF!AI33","v":100907},{"$f":"BP.ENF!AJ33","v":102000},{"$f":"BP.ENF!AK33","v":99022},{"$f":"BP.ENF!AL33","v":98045.697519999987},{"$f":"BP.ENF!AM33","v":97663.566720000003},{"$f":"BP.ENF!AN33","v":101249},{"$f":"BP.ENF!AO33","v":97378},{"$f":"BP.ENF!AP33","v":102821},{"$f":"BP.ENF!AQ33","v":102833},{"$f":"BP.ENF!AR33","v":103616},{"$f":"BP.ENF!AS33","v":104043},{"$f":"BP.ENF!AT33","v":106328},{"$f":"BP.ENF!AU33","v":108499},{"$f":"BP.ENF!AV33","v":109025},{"$f":"BP.ENF!AW33","v":108523},{"$f":"BP.ENF!AX33","v":108447},{"$f":"BP.ENF!AY33","v":107887},{"$f":"BP.ENF!AZ33","v":107691},{"$f":"BP.ENF!BA33","v":113789},{"$f":"BP.ENF!BB33","v":116671},{"$f":"BP.ENF!BC33","v":116340}]
[null,null,"Total Assets",{"$f":"BP.ENF!D34","v":104207},{"$f":"BP.ENF!E34","v":104154},{"$f":"BP.ENF!F34","v":104025},{"$f":"BP.ENF!G34","v":104277},{"$f":"BP.ENF!H34","v":101669},{"$f":"BP.ENF!I34","v":109768},{"$f":"BP.ENF!J34","v":109723},{"$f":"BP.ENF!K34","v":118603},{"$f":"BP.ENF!L34","v":114176},{"$f":"BP.ENF!M34","v":118853},{"$f":"BP.ENF!N34","v":120329},{"$f":"BP.ENF!O34","v":119028},{"$f":"BP.ENF!P34","v":133579},{"$f":"BP.ENF!Q34","v":136201},{"$f":"BP.ENF!R34","v":136776},{"$f":"BP.ENF!S34","v":144902},{"$f":"BP.ENF!T34","v":141155},{"$f":"BP.ENF!U34","v":142343},{"$f":"BP.ENF!V34","v":140600},{"$f":"BP.ENF!W34","v":146981},{"$f":"BP.ENF!X34","v":152149},{"$f":"BP.ENF!Y34","v":178965},{"$f":"BP.ENF!Z34","v":190905},{"$f":"BP.ENF!AA34","v":206922},{"$f":"BP.ENF!AB34","v":201130},{"$f":"BP.ENF!AC34","v":197703},{"$f":"BP.ENF!AD34","v":190273},{"$f":"BP.ENF!AE34","v":221315},{"$f":"BP.ENF!AF34","v":215234},{"$f":"BP.ENF!AG34","v":198714},{"$f":"BP.ENF!AH34","v":202755},{"$f":"BP.ENF!AI34","v":199389},{"$f":"BP.ENF!AJ34","v":234985},{"$f":"BP.ENF!AK34","v":204794},{"$f":"BP.ENF!AL34","v":212125.64241999999},{"$f":"BP.ENF!AM34","v":218560.84304000001},{"$f":"BP.ENF!AN34","v":212636},{"$f":"BP.ENF!AO34","v":215935},{"$f":"BP.ENF!AP34","v":210952},{"$f":"BP.ENF!AQ34","v":220013},{"$f":"BP.ENF!AR34","v":220099},{"$f":"BP.ENF!AS34","v":208873},{"$f":"BP.ENF!AT34","v":227844},{"$f":"BP.ENF!AU34","v":228219},{"$f":"BP.ENF!AV34","v":249695},{"$f":"BP.ENF!AW34","v":236244},{"$f":"BP.ENF!AX34","v":280960},{"$f":"BP.ENF!AY34","v":291136},{"$f":"BP.ENF!AZ34","v":274921},{"$f":"BP.ENF!BA34","v":279739},{"$f":"BP.ENF!BB34","v":287551},{"$f":"BP.ENF!BC34","v":296422}]
[null,null,"Current Liabilities",{"$f":"BP.ENF!D35","v":40513},{"$f":"BP.ENF!E35","v":26405},{"$f":"BP.ENF!F35","v":28464},{"$f":"BP.ENF!G35","v":30667},{"$f":"BP.ENF!H35","v":37496},{"$f":"BP.ENF!I35","v":45225},{"$f":"BP.ENF!J35","v":46517},{"$f":"BP.ENF!K35","v":38390},{"$f":"BP.ENF!L35","v":33323},{"$f":"BP.ENF!M35","v":31315},{"$f":"BP.ENF!N35","v":28646},{"$f":"BP.ENF!O35","v":18806},{"$f":"BP.ENF!P35","v":18392},{"$f":"BP.ENF!Q35","v":25809},{"$f":"BP.ENF!R35","v":34009},{"$f":"BP.ENF!S35","v":52048},{"$f":"BP.ENF!T35","v":46277},{"$f":"BP.ENF!U35","v":38301},{"$f":"BP.ENF!V35","v":37624},{"$f":"BP.ENF!W35","v":31664},{"$f":"BP.ENF!X35","v":39143},{"$f":"BP.ENF!Y35","v":69959},{"$f":"BP.ENF!Z35","v":72509},{"$f":"BP.ENF!AA35","v":76908},{"$f":"BP.ENF!AB35","v":65984},{"$f":"BP.ENF!AC35","v":40033},{"$f":"BP.ENF!AD35","v":35883},{"$f":"BP.ENF!AE35","v":70923},{"$f":"BP.ENF!AF35","v":75404},{"$f":"BP.ENF!AG35","v":89227},{"$f":"BP.ENF!AH35","v":95776},{"$f":"BP.ENF!AI35","v":65954},{"$f":"BP.ENF!AJ35","v":67190},{"$f":"BP.ENF!AK35","v":29753},{"$f":"BP.ENF!AL35","v":33943.561909999997},{"$f":"BP.ENF!AM35","v":33020.881739999997},{"$f":"BP.ENF!AN35","v":41475},{"$f":"BP.ENF!AO35","v":41487},{"$f":"BP.ENF!AP35","v":51295},{"$f":"BP.ENF!AQ35","v":54183},{"$f":"BP.ENF!AR35","v":53650},{"$f":"BP.ENF!AS35","v":53345},{"$f":"BP.ENF!AT35","v":62752},{"$f":"BP.ENF!AU35","v":61246},{"$f":"BP.ENF!AV35","v":84868},{"$f":"BP.ENF!AW35","v":79236},{"$f":"BP.ENF!AX35","v":53392},{"$f":"BP.ENF!AY35","v":57407},{"$f":"BP.ENF!AZ35","v":49463},{"$f":"BP.ENF!BA35","v":67228},{"$f":"BP.ENF!BB35","v":72772},{"$f":"BP.ENF!BC35","v":73059}]
[null,null,"Trade Payables",{"$f":"BP.ENF!D36","v":6257},{"$f":"BP.ENF!E36","v":6602},{"$f":"BP.ENF!F36","v":5931},{"$f":"BP.ENF!G36","v":6349},{"$f":"BP.ENF!H36","v":6689},{"$f":"BP.ENF!I36","v":6715},{"$f":"BP.ENF!J36","v":7929},{"$f":"BP.ENF!K36","v":7908},{"$f":"BP.ENF!L36","v":6767},{"$f":"BP.ENF!M36","v":7350},{"$f":"BP.ENF!N36","v":7687},{"$f":"BP.ENF!O36","v":8097},{"$f":"BP.ENF!P36","v":7170},{"$f":"BP.ENF!Q36","v":6533},{"$f":"BP.ENF!R36","v":9473},{"$f":"BP.ENF!S36","v":8075},{"$f":"BP.ENF!T36","v":7217},{"$f":"BP.ENF!U36","v":9118},{"$f":"BP.ENF!V36","v":9178},{"$f":"BP.ENF!W36","v":9573},{"$f":"BP.ENF!X36","v":8814},{"$f":"BP.ENF!Y36","v":10738},{"$f":"BP.ENF!Z36","v":11767},{"$f":"BP.ENF!AA36","v":13989},{"$f":"BP.ENF!AB36","v":14070},{"$f":"BP.ENF!AC36","v":13439},{"$f":"BP.ENF!AD36","v":13646},{"$f":"BP.ENF!AE36","v":14288},{"$f":"BP.ENF!AF36","v":14230},{"$f":"BP.ENF!AG36","v":13384},{"$f":"BP.ENF!AH36","v":13093},{"$f":"BP.ENF!AI36","v":13058},{"$f":"BP.ENF!AJ36","v":12151},{"$f":"BP.ENF!AK36","v":13206},{"$f":"BP.ENF!AL36","v":14353.214759999999},{"$f":"BP.ENF!AM36","v":14201.603710000001},{"$f":"BP.ENF!AN36","v":14374},{"$f":"BP.ENF!AO36","v":14896},{"$f":"BP.ENF!AP36","v":15146},{"$f":"BP.ENF!AQ36","v":15218},{"$f":"BP.ENF!AR36","v":15364},{"$f":"BP.ENF!AS36","v":15015},{"$f":"BP.ENF!AT36","v":15306},{"$f":"BP.ENF!AU36","v":15535},{"$f":"BP.ENF!AV36","v":21347},{"$f":"BP.ENF!AW36","v":15672},{"$f":"BP.ENF!AX36","v":16922},{"$f":"BP.ENF!AY36","v":16062},{"$f":"BP.ENF!AZ36","v":16193},{"$f":"BP.ENF!BA36","v":22710},{"$f":"BP.ENF!BB36","v":19847},{"$f":"BP.ENF!BC36","v":18236}]
[null,null,"Loans and Financing",{"$f":"BP.ENF!D37","v":24542},{"$f":"BP.ENF!E37","v":8726},{"$f":"BP.ENF!F37","v":8938},{"$f":"BP.ENF!G37","v":9768},{"$f":"BP.ENF!H37","v":15213},{"$f":"BP.ENF!I37","v":15485},{"$f":"BP.ENF!J37","v":15783},{"$f":"BP.ENF!K37","v":14727},{"$f":"BP.ENF!L37","v":13190},{"$f":"BP.ENF!M37","v":11270},{"$f":"BP.ENF!N37","v":9352},{"$f":"BP.ENF!O37","v":2691},{"$f":"BP.ENF!P37","v":2061},{"$f":"BP.ENF!Q37","v":10857},{"$f":"BP.ENF!R37","v":12167},{"$f":"BP.ENF!S37","v":30926},{"$f":"BP.ENF!T37","v":32249},{"$f":"BP.ENF!U37","v":22182},{"$f":"BP.ENF!V37","v":21766},{"$f":"BP.ENF!W37","v":11076},{"$f":"BP.ENF!X37","v":18160},{"$f":"BP.ENF!Y37","v":44114},{"$f":"BP.ENF!Z37","v":45018},{"$f":"BP.ENF!AA37","v":45086},{"$f":"BP.ENF!AB37","v":34221},{"$f":"BP.ENF!AC37","v":3873},{"$f":"BP.ENF!AD37","v":4124},{"$f":"BP.ENF!AE37","v":41277},{"$f":"BP.ENF!AF37","v":41947},{"$f":"BP.ENF!AG37","v":56848},{"$f":"BP.ENF!AH37","v":59164},{"$f":"BP.ENF!AI37","v":30602},{"$f":"BP.ENF!AJ37","v":31035},{"$f":"BP.ENF!AK37","v":3565},{"$f":"BP.ENF!AL37","v":2104.5397200000002},{"$f":"BP.ENF!AM37","v":2115.1205099999997},{"$f":"BP.ENF!AN37","v":13751},{"$f":"BP.ENF!AO37","v":13749},{"$f":"BP.ENF!AP37","v":25412},{"$f":"BP.ENF!AQ37","v":25440},{"$f":"BP.ENF!AR37","v":25585},{"$f":"BP.ENF!AS37","v":25132},{"$f":"BP.ENF!AT37","v":32934},{"$f":"BP.ENF!AU37","v":32444},{"$f":"BP.ENF!AV37","v":48496},{"$f":"BP.ENF!AW37","v":48499},{"$f":"BP.ENF!AX37","v":21616},{"$f":"BP.ENF!AY37","v":21616},{"$f":"BP.ENF!AZ37","v":9949},{"$f":"BP.ENF!BA37","v":9949},{"$f":"BP.ENF!BB37","v":24949},{"$f":"BP.ENF!BC37","v":24962}]
[null,null,"Debentures",{"$f":"BP.ENF!D38","v":0},{"$f":"BP.ENF!E38","v":0},{"$f":"BP.ENF!F38","v":0},{"$f":"BP.ENF!G38","v":0},{"$f":"BP.ENF!H38","v":0},{"$f":"BP.ENF!I38","v":0},{"$f":"BP.ENF!J38","v":0},{"$f":"BP.ENF!K38","v":0},{"$f":"BP.ENF!L38","v":0},{"$f":"BP.ENF!M38","v":0},{"$f":"BP.ENF!N38","v":0},{"$f":"BP.ENF!O38","v":0},{"$f":"BP.ENF!P38","v":0},{"$f":"BP.ENF!Q38","v":0},{"$f":"BP.ENF!R38","v":0},{"$f":"BP.ENF!S38","v":0},{"$f":"BP.ENF!T38","v":0},{"$f":"BP.ENF!U38","v":0},{"$f":"BP.ENF!V38","v":0},{"$f":"BP.ENF!W38","v":0},{"$f":"BP.ENF!X38","v":0},{"$f":"BP.ENF!Y38","v":0},{"$f":"BP.ENF!Z38","v":0},{"$f":"BP.ENF!AA38","v":0},{"$f":"BP.ENF!AB38","v":0},{"$f":"BP.ENF!AC38","v":0},{"$f":"BP.ENF!AD38","v":0},{"$f":"BP.ENF!AE38","v":0},{"$f":"BP.ENF!AF38","v":0},{"$f":"BP.ENF!AG38","v":0},{"$f":"BP.ENF!AH38","v":0},{"$f":"BP.ENF!AI38","v":0},{"$f":"BP.ENF!AJ38","v":0},{"$f":"BP.ENF!AK38","v":0},{"$f":"BP.ENF!AL38","v":0},{"$f":"BP.ENF!AM38","v":0},{"$f":"BP.ENF!AN38","v":0},{"$f":"BP.ENF!AO38","v":0},{"$f":"BP.ENF!AP38","v":0},{"$f":"BP.ENF!AQ38","v":0},{"$f":"BP.ENF!AR38","v":0},{"$f":"BP.ENF!AS38","v":0},{"$f":"BP.ENF!AT38","v":453},{"$f":"BP.ENF!AU38","v":102},{"$f":"BP.ENF!AV38","v":454},{"$f":"BP.ENF!AW38","v":266},{"$f":"BP.ENF!AX38","v":610},{"$f":"BP.ENF!AY38","v":474},{"$f":"BP.ENF!AZ38","v":1236},{"$f":"BP.ENF!BA38","v":15726},{"$f":"BP.ENF!BB38","v":16938},{"$f":"BP.ENF!BC38","v":15934}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.ENF!D39","v":4519},{"$f":"BP.ENF!E39","v":6180},{"$f":"BP.ENF!F39","v":7759},{"$f":"BP.ENF!G39","v":8354},{"$f":"BP.ENF!H39","v":9349},{"$f":"BP.ENF!I39","v":15962},{"$f":"BP.ENF!J39","v":16085},{"$f":"BP.ENF!K39","v":6957},{"$f":"BP.ENF!L39","v":4221},{"$f":"BP.ENF!M39","v":3116},{"$f":"BP.ENF!N39","v":3632},{"$f":"BP.ENF!O39","v":1867},{"$f":"BP.ENF!P39","v":3442},{"$f":"BP.ENF!Q39","v":2513},{"$f":"BP.ENF!R39","v":2475},{"$f":"BP.ENF!S39","v":2115},{"$f":"BP.ENF!T39","v":3107},{"$f":"BP.ENF!U39","v":3336},{"$f":"BP.ENF!V39","v":3808},{"$f":"BP.ENF!W39","v":3050},{"$f":"BP.ENF!X39","v":3297},{"$f":"BP.ENF!Y39","v":4428},{"$f":"BP.ENF!Z39","v":3736},{"$f":"BP.ENF!AA39","v":3877},{"$f":"BP.ENF!AB39","v":2414},{"$f":"BP.ENF!AC39","v":5371},{"$f":"BP.ENF!AD39","v":3402},{"$f":"BP.ENF!AE39","v":2130},{"$f":"BP.ENF!AF39","v":2750},{"$f":"BP.ENF!AG39","v":3406},{"$f":"BP.ENF!AH39","v":3070},{"$f":"BP.ENF!AI39","v":2045},{"$f":"BP.ENF!AJ39","v":2486},{"$f":"BP.ENF!AK39","v":2148},{"$f":"BP.ENF!AL39","v":1849.72983},{"$f":"BP.ENF!AM39","v":2098.7320900000004},{"$f":"BP.ENF!AN39","v":2168},{"$f":"BP.ENF!AO39","v":2291},{"$f":"BP.ENF!AP39","v":2347},{"$f":"BP.ENF!AQ39","v":3323},{"$f":"BP.ENF!AR39","v":2487},{"$f":"BP.ENF!AS39","v":3021},{"$f":"BP.ENF!AT39","v":6008},{"$f":"BP.ENF!AU39","v":5713},{"$f":"BP.ENF!AV39","v":3773},{"$f":"BP.ENF!AW39","v":3180},{"$f":"BP.ENF!AX39","v":2421},{"$f":"BP.ENF!AY39","v":3240},{"$f":"BP.ENF!AZ39","v":3236},{"$f":"BP.ENF!BA39","v":2912},{"$f":"BP.ENF!BB39","v":68},{"$f":"BP.ENF!BC39","v":1695}]
[null,null,"Dividends Payable",{"$f":"BP.ENF!D40","v":448},{"$f":"BP.ENF!E40","v":448},{"$f":"BP.ENF!F40","v":448},{"$f":"BP.ENF!G40","v":448},{"$f":"BP.ENF!H40","v":160},{"$f":"BP.ENF!I40","v":160},{"$f":"BP.ENF!J40","v":160},{"$f":"BP.ENF!K40","v":160},{"$f":"BP.ENF!L40","v":2446},{"$f":"BP.ENF!M40","v":2446},{"$f":"BP.ENF!N40","v":869},{"$f":"BP.ENF!O40","v":81},{"$f":"BP.ENF!P40","v":0},{"$f":"BP.ENF!Q40","v":0},{"$f":"BP.ENF!R40","v":5641},{"$f":"BP.ENF!S40","v":7093},{"$f":"BP.ENF!T40","v":0},{"$f":"BP.ENF!U40","v":0},{"$f":"BP.ENF!V40","v":0},{"$f":"BP.ENF!W40","v":4173},{"$f":"BP.ENF!X40","v":4711},{"$f":"BP.ENF!Y40","v":2208},{"$f":"BP.ENF!Z40","v":2208},{"$f":"BP.ENF!AA40","v":2208},{"$f":"BP.ENF!AB40","v":3589},{"$f":"BP.ENF!AC40","v":3589},{"$f":"BP.ENF!AD40","v":2208},{"$f":"BP.ENF!AE40","v":0},{"$f":"BP.ENF!AF40","v":2208},{"$f":"BP.ENF!AG40","v":0},{"$f":"BP.ENF!AH40","v":0},{"$f":"BP.ENF!AI40","v":0},{"$f":"BP.ENF!AJ40","v":1289},{"$f":"BP.ENF!AK40","v":1289},{"$f":"BP.ENF!AL40","v":0},{"$f":"BP.ENF!AM40","v":0},{"$f":"BP.ENF!AN40","v":1289},{"$f":"BP.ENF!AO40","v":0},{"$f":"BP.ENF!AP40","v":1289},{"$f":"BP.ENF!AQ40","v":1289},{"$f":"BP.ENF!AR40","v":1289},{"$f":"BP.ENF!AS40","v":3234},{"$f":"BP.ENF!AT40","v":1289},{"$f":"BP.ENF!AU40","v":0},{"$f":"BP.ENF!AV40","v":567},{"$f":"BP.ENF!AW40","v":0},{"$f":"BP.ENF!AX40","v":0},{"$f":"BP.ENF!AY40","v":0},{"$f":"BP.ENF!AZ40","v":0},{"$f":"BP.ENF!BA40","v":0},{"$f":"BP.ENF!BB40","v":0},{"$f":"BP.ENF!BC40","v":0}]
[null,null,"Debt charges",{"$f":"BP.ENF!D41","v":0},{"$f":"BP.ENF!E41","v":0},{"$f":"BP.ENF!F41","v":0},{"$f":"BP.ENF!G41","v":0},{"$f":"BP.ENF!H41","v":0},{"$f":"BP.ENF!I41","v":0},{"$f":"BP.ENF!J41","v":0},{"$f":"BP.ENF!K41","v":0},{"$f":"BP.ENF!L41","v":0},{"$f":"BP.ENF!M41","v":0},{"$f":"BP.ENF!N41","v":0},{"$f":"BP.ENF!O41","v":0},{"$f":"BP.ENF!P41","v":0},{"$f":"BP.ENF!Q41","v":0},{"$f":"BP.ENF!R41","v":0},{"$f":"BP.ENF!S41","v":0},{"$f":"BP.ENF!T41","v":0},{"$f":"BP.ENF!U41","v":0},{"$f":"BP.ENF!V41","v":0},{"$f":"BP.ENF!W41","v":0},{"$f":"BP.ENF!X41","v":0},{"$f":"BP.ENF!Y41","v":2083},{"$f":"BP.ENF!Z41","v":635},{"$f":"BP.ENF!AA41","v":1109},{"$f":"BP.ENF!AB41","v":1268},{"$f":"BP.ENF!AC41","v":255},{"$f":"BP.ENF!AD41","v":544},{"$f":"BP.ENF!AE41","v":331},{"$f":"BP.ENF!AF41","v":775},{"$f":"BP.ENF!AG41","v":213},{"$f":"BP.ENF!AH41","v":518},{"$f":"BP.ENF!AI41","v":201},{"$f":"BP.ENF!AJ41","v":560},{"$f":"BP.ENF!AK41","v":870},{"$f":"BP.ENF!AL41","v":93.724699999999999},{"$f":"BP.ENF!AM41","v":739.73196999999993},{"$f":"BP.ENF!AN41","v":64},{"$f":"BP.ENF!AO41","v":710},{"$f":"BP.ENF!AP41","v":39},{"$f":"BP.ENF!AQ41","v":699},{"$f":"BP.ENF!AR41","v":74},{"$f":"BP.ENF!AS41","v":563},{"$f":"BP.ENF!AT41","v":335},{"$f":"BP.ENF!AU41","v":1060},{"$f":"BP.ENF!AV41","v":1546},{"$f":"BP.ENF!AW41","v":2250},{"$f":"BP.ENF!AX41","v":1013},{"$f":"BP.ENF!AY41","v":1864},{"$f":"BP.ENF!AZ41","v":145},{"$f":"BP.ENF!BA41","v":987},{"$f":"BP.ENF!BB41","v":284},{"$f":"BP.ENF!BC41","v":1215}]
[null,null,"Post-employment benefits",{"$f":"BP.ENF!D42","v":0},{"$f":"BP.ENF!E42","v":0},{"$f":"BP.ENF!F42","v":0},{"$f":"BP.ENF!G42","v":0},{"$f":"BP.ENF!H42","v":0},{"$f":"BP.ENF!I42","v":0},{"$f":"BP.ENF!J42","v":0},{"$f":"BP.ENF!K42","v":0},{"$f":"BP.ENF!L42","v":0},{"$f":"BP.ENF!M42","v":0},{"$f":"BP.ENF!N42","v":0},{"$f":"BP.ENF!O42","v":0},{"$f":"BP.ENF!P42","v":0},{"$f":"BP.ENF!Q42","v":0},{"$f":"BP.ENF!R42","v":0},{"$f":"BP.ENF!S42","v":0},{"$f":"BP.ENF!T42","v":0},{"$f":"BP.ENF!U42","v":0},{"$f":"BP.ENF!V42","v":0},{"$f":"BP.ENF!W42","v":0},{"$f":"BP.ENF!X42","v":0},{"$f":"BP.ENF!Y42","v":58},{"$f":"BP.ENF!Z42","v":58},{"$f":"BP.ENF!AA42","v":58},{"$f":"BP.ENF!AB42","v":129},{"$f":"BP.ENF!AC42","v":894},{"$f":"BP.ENF!AD42","v":129},{"$f":"BP.ENF!AE42","v":129},{"$f":"BP.ENF!AF42","v":184},{"$f":"BP.ENF!AG42","v":184},{"$f":"BP.ENF!AH42","v":184},{"$f":"BP.ENF!AI42","v":184},{"$f":"BP.ENF!AJ42","v":158},{"$f":"BP.ENF!AK42","v":158},{"$f":"BP.ENF!AL42","v":157.79900000000001},{"$f":"BP.ENF!AM42","v":157.79900000000001},{"$f":"BP.ENF!AN42","v":167},{"$f":"BP.ENF!AO42","v":167},{"$f":"BP.ENF!AP42","v":167},{"$f":"BP.ENF!AQ42","v":167},{"$f":"BP.ENF!AR42","v":112},{"$f":"BP.ENF!AS42","v":112},{"$f":"BP.ENF!AT42","v":112},{"$f":"BP.ENF!AU42","v":112},{"$f":"BP.ENF!AV42","v":91},{"$f":"BP.ENF!AW42","v":91},{"$f":"BP.ENF!AX42","v":91},{"$f":"BP.ENF!AY42","v":91},{"$f":"BP.ENF!AZ42","v":116},{"$f":"BP.ENF!BA42","v":116},{"$f":"BP.ENF!BB42","v":116},{"$f":"BP.ENF!BC42","v":116}]
[null,null,"Financial sector liabilities",{"$f":"BP.ENF!D43","v":0},{"$f":"BP.ENF!E43","v":0},{"$f":"BP.ENF!F43","v":0},{"$f":"BP.ENF!G43","v":0},{"$f":"BP.ENF!H43","v":0},{"$f":"BP.ENF!I43","v":0},{"$f":"BP.ENF!J43","v":0},{"$f":"BP.ENF!K43","v":0},{"$f":"BP.ENF!L43","v":0},{"$f":"BP.ENF!M43","v":0},{"$f":"BP.ENF!N43","v":0},{"$f":"BP.ENF!O43","v":0},{"$f":"BP.ENF!P43","v":0},{"$f":"BP.ENF!Q43","v":0},{"$f":"BP.ENF!R43","v":0},{"$f":"BP.ENF!S43","v":0},{"$f":"BP.ENF!T43","v":0},{"$f":"BP.ENF!U43","v":0},{"$f":"BP.ENF!V43","v":0},{"$f":"BP.ENF!W43","v":0},{"$f":"BP.ENF!X43","v":0},{"$f":"BP.ENF!Y43","v":32},{"$f":"BP.ENF!Z43","v":810},{"$f":"BP.ENF!AA43","v":588},{"$f":"BP.ENF!AB43","v":746},{"$f":"BP.ENF!AC43","v":2248},{"$f":"BP.ENF!AD43","v":562},{"$f":"BP.ENF!AE43","v":1020},{"$f":"BP.ENF!AF43","v":1229},{"$f":"BP.ENF!AG43","v":1615},{"$f":"BP.ENF!AH43","v":6439},{"$f":"BP.ENF!AI43","v":5154},{"$f":"BP.ENF!AJ43","v":4039},{"$f":"BP.ENF!AK43","v":1620},{"$f":"BP.ENF!AL43","v":3193.1392999999998},{"$f":"BP.ENF!AM43","v":2462.48639},{"$f":"BP.ENF!AN43","v":1546},{"$f":"BP.ENF!AO43","v":832},{"$f":"BP.ENF!AP43","v":42},{"$f":"BP.ENF!AQ43","v":384},{"$f":"BP.ENF!AR43","v":521},{"$f":"BP.ENF!AS43","v":685},{"$f":"BP.ENF!AT43","v":757},{"$f":"BP.ENF!AU43","v":1147},{"$f":"BP.ENF!AV43","v":1739},{"$f":"BP.ENF!AW43","v":627},{"$f":"BP.ENF!AX43","v":1356},{"$f":"BP.ENF!AY43","v":1139},{"$f":"BP.ENF!AZ43","v":1404},{"$f":"BP.ENF!BA43","v":448},{"$f":"BP.ENF!BB43","v":511},{"$f":"BP.ENF!BC43","v":424}]
[null,null,"Derivative financial instruments",{"$f":"BP.ENF!D44","v":0},{"$f":"BP.ENF!E44","v":0},{"$f":"BP.ENF!F44","v":0},{"$f":"BP.ENF!G44","v":0},{"$f":"BP.ENF!H44","v":0},{"$f":"BP.ENF!I44","v":0},{"$f":"BP.ENF!J44","v":0},{"$f":"BP.ENF!K44","v":0},{"$f":"BP.ENF!L44","v":0},{"$f":"BP.ENF!M44","v":0},{"$f":"BP.ENF!N44","v":0},{"$f":"BP.ENF!O44","v":0},{"$f":"BP.ENF!P44","v":0},{"$f":"BP.ENF!Q44","v":0},{"$f":"BP.ENF!R44","v":0},{"$f":"BP.ENF!S44","v":0},{"$f":"BP.ENF!T44","v":0},{"$f":"BP.ENF!U44","v":0},{"$f":"BP.ENF!V44","v":0},{"$f":"BP.ENF!W44","v":0},{"$f":"BP.ENF!X44","v":0},{"$f":"BP.ENF!Y44","v":0},{"$f":"BP.ENF!Z44","v":0},{"$f":"BP.ENF!AA44","v":0},{"$f":"BP.ENF!AB44","v":2334},{"$f":"BP.ENF!AC44","v":4894},{"$f":"BP.ENF!AD44","v":5675},{"$f":"BP.ENF!AE44","v":3323},{"$f":"BP.ENF!AF44","v":3678},{"$f":"BP.ENF!AG44","v":6579},{"$f":"BP.ENF!AH44","v":6303},{"$f":"BP.ENF!AI44","v":7727},{"$f":"BP.ENF!AJ44","v":6759},{"$f":"BP.ENF!AK44","v":1170},{"$f":"BP.ENF!AL44","v":1242.3439099999996},{"$f":"BP.ENF!AM44","v":1297.7564399999992},{"$f":"BP.ENF!AN44","v":784},{"$f":"BP.ENF!AO44","v":790},{"$f":"BP.ENF!AP44","v":846},{"$f":"BP.ENF!AQ44","v":451},{"$f":"BP.ENF!AR44","v":506},{"$f":"BP.ENF!AS44","v":0},{"$f":"BP.ENF!AT44","v":0},{"$f":"BP.ENF!AU44","v":0},{"$f":"BP.ENF!AV44","v":0},{"$f":"BP.ENF!AW44","v":0},{"$f":"BP.ENF!AX44","v":236},{"$f":"BP.ENF!AY44","v":318},{"$f":"BP.ENF!AZ44","v":731},{"$f":"BP.ENF!BA44","v":755},{"$f":"BP.ENF!BB44","v":3591},{"$f":"BP.ENF!BC44","v":3500}]
[null,null,"Incorporation of grids",{"$f":"BP.ENF!D45","v":0},{"$f":"BP.ENF!E45","v":0},{"$f":"BP.ENF!F45","v":0},{"$f":"BP.ENF!G45","v":0},{"$f":"BP.ENF!H45","v":0},{"$f":"BP.ENF!I45","v":0},{"$f":"BP.ENF!J45","v":0},{"$f":"BP.ENF!K45","v":0},{"$f":"BP.ENF!L45","v":0},{"$f":"BP.ENF!M45","v":0},{"$f":"BP.ENF!N45","v":0},{"$f":"BP.ENF!O45","v":0},{"$f":"BP.ENF!P45","v":0},{"$f":"BP.ENF!Q45","v":0},{"$f":"BP.ENF!R45","v":0},{"$f":"BP.ENF!S45","v":0},{"$f":"BP.ENF!T45","v":0},{"$f":"BP.ENF!U45","v":0},{"$f":"BP.ENF!V45","v":0},{"$f":"BP.ENF!W45","v":0},{"$f":"BP.ENF!X45","v":0},{"$f":"BP.ENF!Y45","v":0},{"$f":"BP.ENF!Z45","v":0},{"$f":"BP.ENF!AA45","v":0},{"$f":"BP.ENF!AB45","v":0},{"$f":"BP.ENF!AC45","v":0},{"$f":"BP.ENF!AD45","v":0},{"$f":"BP.ENF!AE45","v":0},{"$f":"BP.ENF!AF45","v":0},{"$f":"BP.ENF!AG45","v":0},{"$f":"BP.ENF!AH45","v":0},{"$f":"BP.ENF!AI45","v":0},{"$f":"BP.ENF!AJ45","v":0},{"$f":"BP.ENF!AK45","v":0},{"$f":"BP.ENF!AL45","v":0},{"$f":"BP.ENF!AM45","v":0},{"$f":"BP.ENF!AN45","v":0},{"$f":"BP.ENF!AO45","v":0},{"$f":"BP.ENF!AP45","v":0},{"$f":"BP.ENF!AQ45","v":0},{"$f":"BP.ENF!AR45","v":0},{"$f":"BP.ENF!AS45","v":0},{"$f":"BP.ENF!AT45","v":0},{"$f":"BP.ENF!AU45","v":0},{"$f":"BP.ENF!AV45","v":0},{"$f":"BP.ENF!AW45","v":0},{"$f":"BP.ENF!AX45","v":0},{"$f":"BP.ENF!AY45","v":0},{"$f":"BP.ENF!AZ45","v":0},{"$f":"BP.ENF!BA45","v":0},{"$f":"BP.ENF!BB45","v":0},{"$f":"BP.ENF!BC45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ENF!D46","v":4747},{"$f":"BP.ENF!E46","v":4449},{"$f":"BP.ENF!F46","v":5388},{"$f":"BP.ENF!G46","v":5748},{"$f":"BP.ENF!H46","v":6085},{"$f":"BP.ENF!I46","v":6903},{"$f":"BP.ENF!J46","v":6560},{"$f":"BP.ENF!K46","v":8638},{"$f":"BP.ENF!L46","v":6699},{"$f":"BP.ENF!M46","v":7133},{"$f":"BP.ENF!N46","v":7106},{"$f":"BP.ENF!O46","v":6070},{"$f":"BP.ENF!P46","v":5719},{"$f":"BP.ENF!Q46","v":5906},{"$f":"BP.ENF!R46","v":4253},{"$f":"BP.ENF!S46","v":3839},{"$f":"BP.ENF!T46","v":3704},{"$f":"BP.ENF!U46","v":3665},{"$f":"BP.ENF!V46","v":2872},{"$f":"BP.ENF!W46","v":3792},{"$f":"BP.ENF!X46","v":4161},{"$f":"BP.ENF!Y46","v":6298},{"$f":"BP.ENF!Z46","v":8277},{"$f":"BP.ENF!AA46","v":9993},{"$f":"BP.ENF!AB46","v":7213},{"$f":"BP.ENF!AC46","v":5470},{"$f":"BP.ENF!AD46","v":5593},{"$f":"BP.ENF!AE46","v":8425},{"$f":"BP.ENF!AF46","v":8403},{"$f":"BP.ENF!AG46","v":6998},{"$f":"BP.ENF!AH46","v":7005},{"$f":"BP.ENF!AI46","v":6983},{"$f":"BP.ENF!AJ46","v":8713},{"$f":"BP.ENF!AK46","v":5727},{"$f":"BP.ENF!AL46","v":10949.07069},{"$f":"BP.ENF!AM46","v":9947.6516300000003},{"$f":"BP.ENF!AN46","v":7332},{"$f":"BP.ENF!AO46","v":8052},{"$f":"BP.ENF!AP46","v":6007},{"$f":"BP.ENF!AQ46","v":7212},{"$f":"BP.ENF!AR46","v":7712},{"$f":"BP.ENF!AS46","v":5583},{"$f":"BP.ENF!AT46","v":5558},{"$f":"BP.ENF!AU46","v":5133},{"$f":"BP.ENF!AV46","v":6855},{"$f":"BP.ENF!AW46","v":8651},{"$f":"BP.ENF!AX46","v":9127},{"$f":"BP.ENF!AY46","v":12603},{"$f":"BP.ENF!AZ46","v":16453},{"$f":"BP.ENF!BA46","v":13625},{"$f":"BP.ENF!BB46","v":6468},{"$f":"BP.ENF!BC46","v":6977}]
[null,null,"Non-Current Liabilities",{"$f":"BP.ENF!D47","v":15982},{"$f":"BP.ENF!E47","v":29019},{"$f":"BP.ENF!F47","v":26509},{"$f":"BP.ENF!G47","v":23123},{"$f":"BP.ENF!H47","v":15362},{"$f":"BP.ENF!I47","v":15516},{"$f":"BP.ENF!J47","v":13843},{"$f":"BP.ENF!K47","v":29641},{"$f":"BP.ENF!L47","v":30267},{"$f":"BP.ENF!M47","v":36593},{"$f":"BP.ENF!N47","v":39562},{"$f":"BP.ENF!O47","v":50852},{"$f":"BP.ENF!P47","v":56722},{"$f":"BP.ENF!Q47","v":50327},{"$f":"BP.ENF!R47","v":52211},{"$f":"BP.ENF!S47","v":39455},{"$f":"BP.ENF!T47","v":34218},{"$f":"BP.ENF!U47","v":41270},{"$f":"BP.ENF!V47","v":40341},{"$f":"BP.ENF!W47","v":57001},{"$f":"BP.ENF!X47","v":54546},{"$f":"BP.ENF!Y47","v":48756},{"$f":"BP.ENF!Z47","v":55611},{"$f":"BP.ENF!AA47","v":62145},{"$f":"BP.ENF!AB47","v":63750},{"$f":"BP.ENF!AC47","v":85976},{"$f":"BP.ENF!AD47","v":82868},{"$f":"BP.ENF!AE47","v":65576},{"$f":"BP.ENF!AF47","v":57273},{"$f":"BP.ENF!AG47","v":26997},{"$f":"BP.ENF!AH47","v":25562},{"$f":"BP.ENF!AI47","v":52152},{"$f":"BP.ENF!AJ47","v":80926},{"$f":"BP.ENF!AK47","v":88826},{"$f":"BP.ENF!AL47","v":94761.480879999988},{"$f":"BP.ENF!AM47","v":98482.88728000001},{"$f":"BP.ENF!AN47","v":85119},{"$f":"BP.ENF!AO47","v":85385},{"$f":"BP.ENF!AP47","v":73200},{"$f":"BP.ENF!AQ47","v":78208},{"$f":"BP.ENF!AR47","v":78734},{"$f":"BP.ENF!AS47","v":69343},{"$f":"BP.ENF!AT47","v":77145},{"$f":"BP.ENF!AU47","v":75363},{"$f":"BP.ENF!AV47","v":71326},{"$f":"BP.ENF!AW47","v":67866},{"$f":"BP.ENF!AX47","v":140765},{"$f":"BP.ENF!AY47","v":142876},{"$f":"BP.ENF!AZ47","v":137093},{"$f":"BP.ENF!BA47","v":123025},{"$f":"BP.ENF!BB47","v":127537},{"$f":"BP.ENF!BC47","v":133533}]
[null,null,"Loans and financing ",{"$f":"BP.ENF!D48","v":8890},{"$f":"BP.ENF!E48","v":23295},{"$f":"BP.ENF!F48","v":21331},{"$f":"BP.ENF!G48","v":18694},{"$f":"BP.ENF!H48","v":11303},{"$f":"BP.ENF!I48","v":12373},{"$f":"BP.ENF!J48","v":11675},{"$f":"BP.ENF!K48","v":26124},{"$f":"BP.ENF!L48","v":26640},{"$f":"BP.ENF!M48","v":33139},{"$f":"BP.ENF!N48","v":35870},{"$f":"BP.ENF!O48","v":47048},{"$f":"BP.ENF!P48","v":52560},{"$f":"BP.ENF!Q48","v":45535},{"$f":"BP.ENF!R48","v":47732},{"$f":"BP.ENF!S48","v":28538},{"$f":"BP.ENF!T48","v":28475},{"$f":"BP.ENF!U48","v":36170},{"$f":"BP.ENF!V48","v":34809},{"$f":"BP.ENF!W48","v":49641},{"$f":"BP.ENF!X48","v":47176},{"$f":"BP.ENF!Y48","v":40380},{"$f":"BP.ENF!Z48","v":40496},{"$f":"BP.ENF!AA48","v":45358},{"$f":"BP.ENF!AB48","v":51071},{"$f":"BP.ENF!AC48","v":76115},{"$f":"BP.ENF!AD48","v":69385},{"$f":"BP.ENF!AE48","v":43224},{"$f":"BP.ENF!AF48","v":41798},{"$f":"BP.ENF!AG48","v":14980},{"$f":"BP.ENF!AH48","v":13768},{"$f":"BP.ENF!AI48","v":40235},{"$f":"BP.ENF!AJ48","v":75310},{"$f":"BP.ENF!AK48","v":84172},{"$f":"BP.ENF!AL48","v":87674.563939999993},{"$f":"BP.ENF!AM48","v":89480.289189999996},{"$f":"BP.ENF!AN48","v":76466},{"$f":"BP.ENF!AO48","v":75092},{"$f":"BP.ENF!AP48","v":63043},{"$f":"BP.ENF!AQ48","v":66992},{"$f":"BP.ENF!AR48","v":67755},{"$f":"BP.ENF!AS48","v":15414},{"$f":"BP.ENF!AT48","v":27037},{"$f":"BP.ENF!AU48","v":26993},{"$f":"BP.ENF!AV48","v":10283},{"$f":"BP.ENF!AW48","v":10239},{"$f":"BP.ENF!AX48","v":24949},{"$f":"BP.ENF!AY48","v":24962},{"$f":"BP.ENF!AZ48","v":19974},{"$f":"BP.ENF!BA48","v":19987},{"$f":"BP.ENF!BB48","v":31614},{"$f":"BP.ENF!BC48","v":31592}]
[null,null,"Debentures",{"$f":"BP.ENF!D49","v":0},{"$f":"BP.ENF!E49","v":0},{"$f":"BP.ENF!F49","v":0},{"$f":"BP.ENF!G49","v":0},{"$f":"BP.ENF!H49","v":0},{"$f":"BP.ENF!I49","v":0},{"$f":"BP.ENF!J49","v":0},{"$f":"BP.ENF!K49","v":0},{"$f":"BP.ENF!L49","v":0},{"$f":"BP.ENF!M49","v":0},{"$f":"BP.ENF!N49","v":0},{"$f":"BP.ENF!O49","v":0},{"$f":"BP.ENF!P49","v":0},{"$f":"BP.ENF!Q49","v":0},{"$f":"BP.ENF!R49","v":0},{"$f":"BP.ENF!S49","v":0},{"$f":"BP.ENF!T49","v":0},{"$f":"BP.ENF!U49","v":0},{"$f":"BP.ENF!V49","v":0},{"$f":"BP.ENF!W49","v":0},{"$f":"BP.ENF!X49","v":0},{"$f":"BP.ENF!Y49","v":0},{"$f":"BP.ENF!Z49","v":0},{"$f":"BP.ENF!AA49","v":0},{"$f":"BP.ENF!AB49","v":0},{"$f":"BP.ENF!AC49","v":0},{"$f":"BP.ENF!AD49","v":0},{"$f":"BP.ENF!AE49","v":0},{"$f":"BP.ENF!AF49","v":0},{"$f":"BP.ENF!AG49","v":0},{"$f":"BP.ENF!AH49","v":0},{"$f":"BP.ENF!AI49","v":0},{"$f":"BP.ENF!AJ49","v":0},{"$f":"BP.ENF!AK49","v":0},{"$f":"BP.ENF!AL49","v":0},{"$f":"BP.ENF!AM49","v":0},{"$f":"BP.ENF!AN49","v":0},{"$f":"BP.ENF!AO49","v":0},{"$f":"BP.ENF!AP49","v":0},{"$f":"BP.ENF!AQ49","v":0},{"$f":"BP.ENF!AR49","v":0},{"$f":"BP.ENF!AS49","v":41180},{"$f":"BP.ENF!AT49","v":41170},{"$f":"BP.ENF!AU49","v":41182},{"$f":"BP.ENF!AV49","v":51096},{"$f":"BP.ENF!AW49","v":51378},{"$f":"BP.ENF!AX49","v":51612},{"$f":"BP.ENF!AY49","v":51892},{"$f":"BP.ENF!AZ49","v":52291},{"$f":"BP.ENF!BA49","v":37574},{"$f":"BP.ENF!BB49","v":37911},{"$f":"BP.ENF!BC49","v":37818}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.ENF!D50","v":4210},{"$f":"BP.ENF!E50","v":3625},{"$f":"BP.ENF!F50","v":3076},{"$f":"BP.ENF!G50","v":260},{"$f":"BP.ENF!H50","v":1767},{"$f":"BP.ENF!I50","v":841},{"$f":"BP.ENF!J50","v":478},{"$f":"BP.ENF!K50","v":610},{"$f":"BP.ENF!L50","v":769},{"$f":"BP.ENF!M50","v":898},{"$f":"BP.ENF!N50","v":993},{"$f":"BP.ENF!O50","v":1117},{"$f":"BP.ENF!P50","v":1331},{"$f":"BP.ENF!Q50","v":0},{"$f":"BP.ENF!R50","v":1580},{"$f":"BP.ENF!S50","v":8118},{"$f":"BP.ENF!T50","v":1851},{"$f":"BP.ENF!U50","v":0},{"$f":"BP.ENF!V50","v":0},{"$f":"BP.ENF!W50","v":0},{"$f":"BP.ENF!X50","v":2478},{"$f":"BP.ENF!Y50","v":4783},{"$f":"BP.ENF!Z50","v":11303},{"$f":"BP.ENF!AA50","v":12362},{"$f":"BP.ENF!AB50","v":7480},{"$f":"BP.ENF!AC50","v":5041},{"$f":"BP.ENF!AD50","v":4681},{"$f":"BP.ENF!AE50","v":14201},{"$f":"BP.ENF!AF50","v":5946},{"$f":"BP.ENF!AG50","v":6329},{"$f":"BP.ENF!AH50","v":6666},{"$f":"BP.ENF!AI50","v":6807},{"$f":"BP.ENF!AJ50","v":790},{"$f":"BP.ENF!AK50","v":837},{"$f":"BP.ENF!AL50","v":2080.2391200000002},{"$f":"BP.ENF!AM50","v":3973.0918799999999},{"$f":"BP.ENF!AN50","v":3619},{"$f":"BP.ENF!AO50","v":4520},{"$f":"BP.ENF!AP50","v":4449},{"$f":"BP.ENF!AQ50","v":5760},{"$f":"BP.ENF!AR50","v":6009},{"$f":"BP.ENF!AS50","v":7656},{"$f":"BP.ENF!AT50","v":3932},{"$f":"BP.ENF!AU50","v":1818},{"$f":"BP.ENF!AV50","v":4655},{"$f":"BP.ENF!AW50","v":2052},{"$f":"BP.ENF!AX50","v":2167},{"$f":"BP.ENF!AY50","v":3125},{"$f":"BP.ENF!AZ50","v":2743},{"$f":"BP.ENF!BA50","v":2652},{"$f":"BP.ENF!BB50","v":3349},{"$f":"BP.ENF!BC50","v":3415}]
[null,null,"Trade payables",{"$f":"BP.ENF!D51","v":0},{"$f":"BP.ENF!E51","v":0},{"$f":"BP.ENF!F51","v":0},{"$f":"BP.ENF!G51","v":0},{"$f":"BP.ENF!H51","v":0},{"$f":"BP.ENF!I51","v":0},{"$f":"BP.ENF!J51","v":0},{"$f":"BP.ENF!K51","v":0},{"$f":"BP.ENF!L51","v":0},{"$f":"BP.ENF!M51","v":0},{"$f":"BP.ENF!N51","v":0},{"$f":"BP.ENF!O51","v":0},{"$f":"BP.ENF!P51","v":0},{"$f":"BP.ENF!Q51","v":0},{"$f":"BP.ENF!R51","v":0},{"$f":"BP.ENF!S51","v":0},{"$f":"BP.ENF!T51","v":0},{"$f":"BP.ENF!U51","v":0},{"$f":"BP.ENF!V51","v":0},{"$f":"BP.ENF!W51","v":0},{"$f":"BP.ENF!X51","v":0},{"$f":"BP.ENF!Y51","v":116},{"$f":"BP.ENF!Z51","v":116},{"$f":"BP.ENF!AA51","v":116},{"$f":"BP.ENF!AB51","v":116},{"$f":"BP.ENF!AC51","v":116},{"$f":"BP.ENF!AD51","v":116},{"$f":"BP.ENF!AE51","v":116},{"$f":"BP.ENF!AF51","v":116},{"$f":"BP.ENF!AG51","v":116},{"$f":"BP.ENF!AH51","v":116},{"$f":"BP.ENF!AI51","v":116},{"$f":"BP.ENF!AJ51","v":116},{"$f":"BP.ENF!AK51","v":116},{"$f":"BP.ENF!AL51","v":115.85193},{"$f":"BP.ENF!AM51","v":115.85193},{"$f":"BP.ENF!AN51","v":658},{"$f":"BP.ENF!AO51","v":656},{"$f":"BP.ENF!AP51","v":664},{"$f":"BP.ENF!AQ51","v":667},{"$f":"BP.ENF!AR51","v":677},{"$f":"BP.ENF!AS51","v":684},{"$f":"BP.ENF!AT51","v":688},{"$f":"BP.ENF!AU51","v":715},{"$f":"BP.ENF!AV51","v":726},{"$f":"BP.ENF!AW51","v":730},{"$f":"BP.ENF!AX51","v":735},{"$f":"BP.ENF!AY51","v":792},{"$f":"BP.ENF!AZ51","v":805},{"$f":"BP.ENF!BA51","v":901},{"$f":"BP.ENF!BB51","v":936},{"$f":"BP.ENF!BC51","v":958}]
[null,null,"Derivative financial instruments",{"$f":"BP.ENF!D52","v":0},{"$f":"BP.ENF!E52","v":0},{"$f":"BP.ENF!F52","v":0},{"$f":"BP.ENF!G52","v":0},{"$f":"BP.ENF!H52","v":0},{"$f":"BP.ENF!I52","v":0},{"$f":"BP.ENF!J52","v":0},{"$f":"BP.ENF!K52","v":0},{"$f":"BP.ENF!L52","v":0},{"$f":"BP.ENF!M52","v":0},{"$f":"BP.ENF!N52","v":0},{"$f":"BP.ENF!O52","v":0},{"$f":"BP.ENF!P52","v":0},{"$f":"BP.ENF!Q52","v":0},{"$f":"BP.ENF!R52","v":0},{"$f":"BP.ENF!S52","v":0},{"$f":"BP.ENF!T52","v":0},{"$f":"BP.ENF!U52","v":0},{"$f":"BP.ENF!V52","v":0},{"$f":"BP.ENF!W52","v":0},{"$f":"BP.ENF!X52","v":0},{"$f":"BP.ENF!Y52","v":0},{"$f":"BP.ENF!Z52","v":0},{"$f":"BP.ENF!AA52","v":0},{"$f":"BP.ENF!AB52","v":0},{"$f":"BP.ENF!AC52","v":0},{"$f":"BP.ENF!AD52","v":4238},{"$f":"BP.ENF!AE52","v":3169},{"$f":"BP.ENF!AF52","v":3903},{"$f":"BP.ENF!AG52","v":0},{"$f":"BP.ENF!AH52","v":0},{"$f":"BP.ENF!AI52","v":0},{"$f":"BP.ENF!AJ52","v":0},{"$f":"BP.ENF!AK52","v":0},{"$f":"BP.ENF!AL52","v":0},{"$f":"BP.ENF!AM52","v":0},{"$f":"BP.ENF!AN52","v":0},{"$f":"BP.ENF!AO52","v":0},{"$f":"BP.ENF!AP52","v":0},{"$f":"BP.ENF!AQ52","v":0},{"$f":"BP.ENF!AR52","v":0},{"$f":"BP.ENF!AS52","v":0},{"$f":"BP.ENF!AT52","v":0},{"$f":"BP.ENF!AU52","v":0},{"$f":"BP.ENF!AV52","v":0},{"$f":"BP.ENF!AW52","v":0},{"$f":"BP.ENF!AX52","v":0},{"$f":"BP.ENF!AY52","v":0},{"$f":"BP.ENF!AZ52","v":0},{"$f":"BP.ENF!BA52","v":0},{"$f":"BP.ENF!BB52","v":0},{"$f":"BP.ENF!BC52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.ENF!D53","v":0},{"$f":"BP.ENF!E53","v":0},{"$f":"BP.ENF!F53","v":0},{"$f":"BP.ENF!G53","v":0},{"$f":"BP.ENF!H53","v":0},{"$f":"BP.ENF!I53","v":0},{"$f":"BP.ENF!J53","v":0},{"$f":"BP.ENF!K53","v":0},{"$f":"BP.ENF!L53","v":0},{"$f":"BP.ENF!M53","v":0},{"$f":"BP.ENF!N53","v":0},{"$f":"BP.ENF!O53","v":0},{"$f":"BP.ENF!P53","v":0},{"$f":"BP.ENF!Q53","v":0},{"$f":"BP.ENF!R53","v":0},{"$f":"BP.ENF!S53","v":0},{"$f":"BP.ENF!T53","v":0},{"$f":"BP.ENF!U53","v":0},{"$f":"BP.ENF!V53","v":0},{"$f":"BP.ENF!W53","v":0},{"$f":"BP.ENF!X53","v":0},{"$f":"BP.ENF!Y53","v":2628},{"$f":"BP.ENF!Z53","v":2788},{"$f":"BP.ENF!AA53","v":3086},{"$f":"BP.ENF!AB53","v":2858},{"$f":"BP.ENF!AC53","v":2933},{"$f":"BP.ENF!AD53","v":2547},{"$f":"BP.ENF!AE53","v":2365},{"$f":"BP.ENF!AF53","v":2594},{"$f":"BP.ENF!AG53","v":2633},{"$f":"BP.ENF!AH53","v":1649},{"$f":"BP.ENF!AI53","v":1566},{"$f":"BP.ENF!AJ53","v":1606},{"$f":"BP.ENF!AK53","v":1057},{"$f":"BP.ENF!AL53","v":892.07357999999999},{"$f":"BP.ENF!AM53","v":785.94866000000002},{"$f":"BP.ENF!AN53","v":706},{"$f":"BP.ENF!AO53","v":557},{"$f":"BP.ENF!AP53","v":583},{"$f":"BP.ENF!AQ53","v":499},{"$f":"BP.ENF!AR53","v":551},{"$f":"BP.ENF!AS53","v":499},{"$f":"BP.ENF!AT53","v":469},{"$f":"BP.ENF!AU53","v":479},{"$f":"BP.ENF!AV53","v":276},{"$f":"BP.ENF!AW53","v":281},{"$f":"BP.ENF!AX53","v":244},{"$f":"BP.ENF!AY53","v":255},{"$f":"BP.ENF!AZ53","v":285},{"$f":"BP.ENF!BA53","v":456},{"$f":"BP.ENF!BB53","v":288},{"$f":"BP.ENF!BC53","v":335}]
[null,null,"Post-employment benefits",{"$f":"BP.ENF!D54","v":0},{"$f":"BP.ENF!E54","v":0},{"$f":"BP.ENF!F54","v":0},{"$f":"BP.ENF!G54","v":0},{"$f":"BP.ENF!H54","v":0},{"$f":"BP.ENF!I54","v":0},{"$f":"BP.ENF!J54","v":0},{"$f":"BP.ENF!K54","v":0},{"$f":"BP.ENF!L54","v":0},{"$f":"BP.ENF!M54","v":0},{"$f":"BP.ENF!N54","v":0},{"$f":"BP.ENF!O54","v":0},{"$f":"BP.ENF!P54","v":0},{"$f":"BP.ENF!Q54","v":0},{"$f":"BP.ENF!R54","v":0},{"$f":"BP.ENF!S54","v":0},{"$f":"BP.ENF!T54","v":0},{"$f":"BP.ENF!U54","v":0},{"$f":"BP.ENF!V54","v":0},{"$f":"BP.ENF!W54","v":0},{"$f":"BP.ENF!X54","v":0},{"$f":"BP.ENF!Y54","v":253},{"$f":"BP.ENF!Z54","v":257},{"$f":"BP.ENF!AA54","v":271},{"$f":"BP.ENF!AB54","v":363},{"$f":"BP.ENF!AC54","v":0},{"$f":"BP.ENF!AD54","v":0},{"$f":"BP.ENF!AE54","v":0},{"$f":"BP.ENF!AF54","v":829},{"$f":"BP.ENF!AG54","v":876},{"$f":"BP.ENF!AH54","v":922},{"$f":"BP.ENF!AI54","v":968},{"$f":"BP.ENF!AJ54","v":726},{"$f":"BP.ENF!AK54","v":766},{"$f":"BP.ENF!AL54","v":804.97451999999998},{"$f":"BP.ENF!AM54","v":1281.9438799999998},{"$f":"BP.ENF!AN54","v":978},{"$f":"BP.ENF!AO54","v":1020},{"$f":"BP.ENF!AP54","v":1062},{"$f":"BP.ENF!AQ54","v":1103},{"$f":"BP.ENF!AR54","v":714},{"$f":"BP.ENF!AS54","v":742},{"$f":"BP.ENF!AT54","v":770},{"$f":"BP.ENF!AU54","v":798},{"$f":"BP.ENF!AV54","v":800},{"$f":"BP.ENF!AW54","v":823},{"$f":"BP.ENF!AX54","v":846},{"$f":"BP.ENF!AY54","v":869},{"$f":"BP.ENF!AZ54","v":841},{"$f":"BP.ENF!BA54","v":870},{"$f":"BP.ENF!BB54","v":899},{"$f":"BP.ENF!BC54","v":928}]
[null,null,"Financial sector liabilities",{"$f":"BP.ENF!D55","v":0},{"$f":"BP.ENF!E55","v":0},{"$f":"BP.ENF!F55","v":0},{"$f":"BP.ENF!G55","v":0},{"$f":"BP.ENF!H55","v":0},{"$f":"BP.ENF!I55","v":0},{"$f":"BP.ENF!J55","v":0},{"$f":"BP.ENF!K55","v":0},{"$f":"BP.ENF!L55","v":0},{"$f":"BP.ENF!M55","v":0},{"$f":"BP.ENF!N55","v":0},{"$f":"BP.ENF!O55","v":0},{"$f":"BP.ENF!P55","v":0},{"$f":"BP.ENF!Q55","v":0},{"$f":"BP.ENF!R55","v":0},{"$f":"BP.ENF!S55","v":0},{"$f":"BP.ENF!T55","v":0},{"$f":"BP.ENF!U55","v":0},{"$f":"BP.ENF!V55","v":0},{"$f":"BP.ENF!W55","v":0},{"$f":"BP.ENF!X55","v":0},{"$f":"BP.ENF!Y55","v":0},{"$f":"BP.ENF!Z55","v":0},{"$f":"BP.ENF!AA55","v":0},{"$f":"BP.ENF!AB55","v":968},{"$f":"BP.ENF!AC55","v":515},{"$f":"BP.ENF!AD55","v":700},{"$f":"BP.ENF!AE55","v":1145},{"$f":"BP.ENF!AF55","v":1097},{"$f":"BP.ENF!AG55","v":883},{"$f":"BP.ENF!AH55","v":1242},{"$f":"BP.ENF!AI55","v":1189},{"$f":"BP.ENF!AJ55","v":1060},{"$f":"BP.ENF!AK55","v":349},{"$f":"BP.ENF!AL55","v":1509.1912399999999},{"$f":"BP.ENF!AM55","v":997.72255000000007},{"$f":"BP.ENF!AN55","v":759},{"$f":"BP.ENF!AO55","v":805},{"$f":"BP.ENF!AP55","v":594},{"$f":"BP.ENF!AQ55","v":256},{"$f":"BP.ENF!AR55","v":584},{"$f":"BP.ENF!AS55","v":1406},{"$f":"BP.ENF!AT55","v":158},{"$f":"BP.ENF!AU55","v":194},{"$f":"BP.ENF!AV55","v":175},{"$f":"BP.ENF!AW55","v":82},{"$f":"BP.ENF!AX55","v":36},{"$f":"BP.ENF!AY55","v":347},{"$f":"BP.ENF!AZ55","v":670},{"$f":"BP.ENF!BA55","v":94},{"$f":"BP.ENF!BB55","v":38},{"$f":"BP.ENF!BC55","v":120}]
[null,null,"Incorporation of grids",{"$f":"BP.ENF!D56","v":0},{"$f":"BP.ENF!E56","v":0},{"$f":"BP.ENF!F56","v":0},{"$f":"BP.ENF!G56","v":0},{"$f":"BP.ENF!H56","v":0},{"$f":"BP.ENF!I56","v":0},{"$f":"BP.ENF!J56","v":0},{"$f":"BP.ENF!K56","v":0},{"$f":"BP.ENF!L56","v":0},{"$f":"BP.ENF!M56","v":0},{"$f":"BP.ENF!N56","v":0},{"$f":"BP.ENF!O56","v":0},{"$f":"BP.ENF!P56","v":0},{"$f":"BP.ENF!Q56","v":0},{"$f":"BP.ENF!R56","v":0},{"$f":"BP.ENF!S56","v":0},{"$f":"BP.ENF!T56","v":0},{"$f":"BP.ENF!U56","v":0},{"$f":"BP.ENF!V56","v":0},{"$f":"BP.ENF!W56","v":0},{"$f":"BP.ENF!X56","v":0},{"$f":"BP.ENF!Y56","v":0},{"$f":"BP.ENF!Z56","v":0},{"$f":"BP.ENF!AA56","v":0},{"$f":"BP.ENF!AB56","v":0},{"$f":"BP.ENF!AC56","v":0},{"$f":"BP.ENF!AD56","v":0},{"$f":"BP.ENF!AE56","v":0},{"$f":"BP.ENF!AF56","v":0},{"$f":"BP.ENF!AG56","v":0},{"$f":"BP.ENF!AH56","v":0},{"$f":"BP.ENF!AI56","v":0},{"$f":"BP.ENF!AJ56","v":0},{"$f":"BP.ENF!AK56","v":0},{"$f":"BP.ENF!AL56","v":0},{"$f":"BP.ENF!AM56","v":0},{"$f":"BP.ENF!AN56","v":0},{"$f":"BP.ENF!AO56","v":0},{"$f":"BP.ENF!AP56","v":0},{"$f":"BP.ENF!AQ56","v":0},{"$f":"BP.ENF!AR56","v":0},{"$f":"BP.ENF!AS56","v":0},{"$f":"BP.ENF!AT56","v":0},{"$f":"BP.ENF!AU56","v":0},{"$f":"BP.ENF!AV56","v":0},{"$f":"BP.ENF!AW56","v":0},{"$f":"BP.ENF!AX56","v":0},{"$f":"BP.ENF!AY56","v":0},{"$f":"BP.ENF!AZ56","v":0},{"$f":"BP.ENF!BA56","v":0},{"$f":"BP.ENF!BB56","v":0},{"$f":"BP.ENF!BC56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.ENF!D57","v":0},{"$f":"BP.ENF!E57","v":0},{"$f":"BP.ENF!F57","v":0},{"$f":"BP.ENF!G57","v":0},{"$f":"BP.ENF!H57","v":0},{"$f":"BP.ENF!I57","v":0},{"$f":"BP.ENF!J57","v":0},{"$f":"BP.ENF!K57","v":0},{"$f":"BP.ENF!L57","v":0},{"$f":"BP.ENF!M57","v":0},{"$f":"BP.ENF!N57","v":0},{"$f":"BP.ENF!O57","v":0},{"$f":"BP.ENF!P57","v":0},{"$f":"BP.ENF!Q57","v":0},{"$f":"BP.ENF!R57","v":0},{"$f":"BP.ENF!S57","v":0},{"$f":"BP.ENF!T57","v":0},{"$f":"BP.ENF!U57","v":0},{"$f":"BP.ENF!V57","v":0},{"$f":"BP.ENF!W57","v":0},{"$f":"BP.ENF!X57","v":0},{"$f":"BP.ENF!Y57","v":0},{"$f":"BP.ENF!Z57","v":0},{"$f":"BP.ENF!AA57","v":0},{"$f":"BP.ENF!AB57","v":0},{"$f":"BP.ENF!AC57","v":0},{"$f":"BP.ENF!AD57","v":0},{"$f":"BP.ENF!AE57","v":0},{"$f":"BP.ENF!AF57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ENF!D58","v":2882},{"$f":"BP.ENF!E58","v":2099},{"$f":"BP.ENF!F58","v":2102},{"$f":"BP.ENF!G58","v":4169},{"$f":"BP.ENF!H58","v":2292},{"$f":"BP.ENF!I58","v":2302},{"$f":"BP.ENF!J58","v":1690},{"$f":"BP.ENF!K58","v":2907},{"$f":"BP.ENF!L58","v":2858},{"$f":"BP.ENF!M58","v":2556},{"$f":"BP.ENF!N58","v":2699},{"$f":"BP.ENF!O58","v":2687},{"$f":"BP.ENF!P58","v":2831},{"$f":"BP.ENF!Q58","v":4792},{"$f":"BP.ENF!R58","v":2899},{"$f":"BP.ENF!S58","v":2799},{"$f":"BP.ENF!T58","v":3892},{"$f":"BP.ENF!U58","v":5100},{"$f":"BP.ENF!V58","v":5532},{"$f":"BP.ENF!W58","v":7360},{"$f":"BP.ENF!X58","v":4892},{"$f":"BP.ENF!Y58","v":596},{"$f":"BP.ENF!Z58","v":651},{"$f":"BP.ENF!AA58","v":952},{"$f":"BP.ENF!AB58","v":894},{"$f":"BP.ENF!AC58","v":1256},{"$f":"BP.ENF!AD58","v":1201},{"$f":"BP.ENF!AE58","v":1356},{"$f":"BP.ENF!AF58","v":990},{"$f":"BP.ENF!AG58","v":1180},{"$f":"BP.ENF!AH58","v":1199},{"$f":"BP.ENF!AI58","v":1271},{"$f":"BP.ENF!AJ58","v":1318},{"$f":"BP.ENF!AK58","v":1529},{"$f":"BP.ENF!AL58","v":1684.58655},{"$f":"BP.ENF!AM58","v":1848.03919},{"$f":"BP.ENF!AN58","v":1933},{"$f":"BP.ENF!AO58","v":2735},{"$f":"BP.ENF!AP58","v":2805},{"$f":"BP.ENF!AQ58","v":2931},{"$f":"BP.ENF!AR58","v":2444},{"$f":"BP.ENF!AS58","v":1762},{"$f":"BP.ENF!AT58","v":2921},{"$f":"BP.ENF!AU58","v":3184},{"$f":"BP.ENF!AV58","v":3315},{"$f":"BP.ENF!AW58","v":2281},{"$f":"BP.ENF!AX58","v":2531},{"$f":"BP.ENF!AY58","v":2505},{"$f":"BP.ENF!AZ58","v":2624},{"$f":"BP.ENF!BA58","v":2667},{"$f":"BP.ENF!BB58","v":2756},{"$f":"BP.ENF!BC58","v":2683}]
[null,null,"Shareholder's Equity",{"$f":"BP.ENF!D59","v":47712},{"$f":"BP.ENF!E59","v":48730},{"$f":"BP.ENF!F59","v":49052},{"$f":"BP.ENF!G59","v":50487},{"$f":"BP.ENF!H59","v":48811},{"$f":"BP.ENF!I59","v":49027},{"$f":"BP.ENF!J59","v":49363},{"$f":"BP.ENF!K59","v":50572},{"$f":"BP.ENF!L59","v":50586},{"$f":"BP.ENF!M59","v":50945},{"$f":"BP.ENF!N59","v":52121},{"$f":"BP.ENF!O59","v":49370},{"$f":"BP.ENF!P59","v":58465},{"$f":"BP.ENF!Q59","v":60065},{"$f":"BP.ENF!R59","v":50556},{"$f":"BP.ENF!S59","v":53399},{"$f":"BP.ENF!T59","v":60660},{"$f":"BP.ENF!U59","v":62772},{"$f":"BP.ENF!V59","v":62635},{"$f":"BP.ENF!W59","v":58316},{"$f":"BP.ENF!X59","v":58460},{"$f":"BP.ENF!Y59","v":60250},{"$f":"BP.ENF!Z59","v":62785},{"$f":"BP.ENF!AA59","v":67869},{"$f":"BP.ENF!AB59","v":71396},{"$f":"BP.ENF!AC59","v":71694},{"$f":"BP.ENF!AD59","v":71522},{"$f":"BP.ENF!AE59","v":84816},{"$f":"BP.ENF!AF59","v":82557},{"$f":"BP.ENF!AG59","v":82490},{"$f":"BP.ENF!AH59","v":81417},{"$f":"BP.ENF!AI59","v":81283},{"$f":"BP.ENF!AJ59","v":86869},{"$f":"BP.ENF!AK59","v":86215},{"$f":"BP.ENF!AL59","v":83420.599630000026},{"$f":"BP.ENF!AM59","v":87057.074020000029},{"$f":"BP.ENF!AN59","v":86042},{"$f":"BP.ENF!AO59","v":89063},{"$f":"BP.ENF!AP59","v":86457},{"$f":"BP.ENF!AQ59","v":87622},{"$f":"BP.ENF!AR59","v":87715},{"$f":"BP.ENF!AS59","v":86185},{"$f":"BP.ENF!AT59","v":87947},{"$f":"BP.ENF!AU59","v":91610},{"$f":"BP.ENF!AV59","v":93501},{"$f":"BP.ENF!AW59","v":89142},{"$f":"BP.ENF!AX59","v":86803},{"$f":"BP.ENF!AY59","v":90853},{"$f":"BP.ENF!AZ59","v":88365},{"$f":"BP.ENF!BA59","v":89486},{"$f":"BP.ENF!BB59","v":87242},{"$f":"BP.ENF!BC59","v":89830}]
[null,null,"Capital",{"$f":"BP.ENF!D60","v":32650},{"$f":"BP.ENF!E60","v":32650},{"$f":"BP.ENF!F60","v":32650},{"$f":"BP.ENF!G60","v":32650},{"$f":"BP.ENF!H60","v":32650},{"$f":"BP.ENF!I60","v":32650},{"$f":"BP.ENF!J60","v":32650},{"$f":"BP.ENF!K60","v":32650},{"$f":"BP.ENF!L60","v":32650},{"$f":"BP.ENF!M60","v":32650},{"$f":"BP.ENF!N60","v":32650},{"$f":"BP.ENF!O60","v":32650},{"$f":"BP.ENF!P60","v":32650},{"$f":"BP.ENF!Q60","v":32650},{"$f":"BP.ENF!R60","v":32650},{"$f":"BP.ENF!S60","v":32650},{"$f":"BP.ENF!T60","v":39743},{"$f":"BP.ENF!U60","v":39743},{"$f":"BP.ENF!V60","v":39743},{"$f":"BP.ENF!W60","v":39743},{"$f":"BP.ENF!X60","v":39743},{"$f":"BP.ENF!Y60","v":39743},{"$f":"BP.ENF!Z60","v":39743},{"$f":"BP.ENF!AA60","v":39743},{"$f":"BP.ENF!AB60","v":39743},{"$f":"BP.ENF!AC60","v":39743},{"$f":"BP.ENF!AD60","v":48343},{"$f":"BP.ENF!AE60","v":63343},{"$f":"BP.ENF!AF60","v":63343},{"$f":"BP.ENF!AG60","v":63343},{"$f":"BP.ENF!AH60","v":63343},{"$f":"BP.ENF!AI60","v":63343},{"$f":"BP.ENF!AJ60","v":63343},{"$f":"BP.ENF!AK60","v":63343},{"$f":"BP.ENF!AL60","v":63342.671950000004},{"$f":"BP.ENF!AM60","v":63342.671950000004},{"$f":"BP.ENF!AN60","v":63343},{"$f":"BP.ENF!AO60","v":63343},{"$f":"BP.ENF!AP60","v":63343},{"$f":"BP.ENF!AQ60","v":63343},{"$f":"BP.ENF!AR60","v":63343},{"$f":"BP.ENF!AS60","v":63343},{"$f":"BP.ENF!AT60","v":63343},{"$f":"BP.ENF!AU60","v":63343},{"$f":"BP.ENF!AV60","v":63343},{"$f":"BP.ENF!AW60","v":63343},{"$f":"BP.ENF!AX60","v":63343},{"$f":"BP.ENF!AY60","v":63343},{"$f":"BP.ENF!AZ60","v":63343},{"$f":"BP.ENF!BA60","v":63343},{"$f":"BP.ENF!BB60","v":63343},{"$f":"BP.ENF!BC60","v":63343}]
[null,null,"Capital Reserve",{"$f":"BP.ENF!D61","v":11248},{"$f":"BP.ENF!E61","v":11250},{"$f":"BP.ENF!F61","v":11250},{"$f":"BP.ENF!G61","v":11250},{"$f":"BP.ENF!H61","v":11248},{"$f":"BP.ENF!I61","v":11250},{"$f":"BP.ENF!J61","v":11248},{"$f":"BP.ENF!K61","v":11248},{"$f":"BP.ENF!L61","v":11248},{"$f":"BP.ENF!M61","v":11248},{"$f":"BP.ENF!N61","v":11248},{"$f":"BP.ENF!O61","v":11248},{"$f":"BP.ENF!P61","v":11248},{"$f":"BP.ENF!Q61","v":11248},{"$f":"BP.ENF!R61","v":11250},{"$f":"BP.ENF!S61","v":11250},{"$f":"BP.ENF!T61","v":11248},{"$f":"BP.ENF!U61","v":11250},{"$f":"BP.ENF!V61","v":11250},{"$f":"BP.ENF!W61","v":11248},{"$f":"BP.ENF!X61","v":11248},{"$f":"BP.ENF!Y61","v":11248},{"$f":"BP.ENF!Z61","v":22769},{"$f":"BP.ENF!AA61","v":11248},{"$f":"BP.ENF!AB61","v":11248},{"$f":"BP.ENF!AC61","v":11248},{"$f":"BP.ENF!AD61","v":11250},{"$f":"BP.ENF!AE61","v":11250},{"$f":"BP.ENF!AF61","v":11248},{"$f":"BP.ENF!AG61","v":11250},{"$f":"BP.ENF!AH61","v":11250},{"$f":"BP.ENF!AI61","v":11250},{"$f":"BP.ENF!AJ61","v":11248},{"$f":"BP.ENF!AK61","v":11248},{"$f":"BP.ENF!AL61","v":11249.703519999999},{"$f":"BP.ENF!AM61","v":11249.703519999999},{"$f":"BP.ENF!AN61","v":11268},{"$f":"BP.ENF!AO61","v":11275},{"$f":"BP.ENF!AP61","v":11285},{"$f":"BP.ENF!AQ61","v":11297},{"$f":"BP.ENF!AR61","v":11312},{"$f":"BP.ENF!AS61","v":11326},{"$f":"BP.ENF!AT61","v":11340},{"$f":"BP.ENF!AU61","v":11354},{"$f":"BP.ENF!AV61","v":11440},{"$f":"BP.ENF!AW61","v":11429},{"$f":"BP.ENF!AX61","v":11414},{"$f":"BP.ENF!AY61","v":11439},{"$f":"BP.ENF!AZ61","v":11465},{"$f":"BP.ENF!BA61","v":11457},{"$f":"BP.ENF!BB61","v":11455},{"$f":"BP.ENF!BC61","v":11482}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ENF!D62","v":-493},{"$f":"BP.ENF!E62","v":1191},{"$f":"BP.ENF!F62","v":1513},{"$f":"BP.ENF!G62","v":2948},{"$f":"BP.ENF!H62","v":0},{"$f":"BP.ENF!I62","v":1011},{"$f":"BP.ENF!J62","v":1348},{"$f":"BP.ENF!K62","v":2557},{"$f":"BP.ENF!L62","v":0},{"$f":"BP.ENF!M62","v":0},{"$f":"BP.ENF!N62","v":3047},{"$f":"BP.ENF!O62","v":3942},{"$f":"BP.ENF!P62","v":0},{"$f":"BP.ENF!Q62","v":1601},{"$f":"BP.ENF!R62","v":2475},{"$f":"BP.ENF!S62","v":6771},{"$f":"BP.ENF!T62","v":0},{"$f":"BP.ENF!U62","v":2112},{"$f":"BP.ENF!V62","v":1975},{"$f":"BP.ENF!W62","v":1829},{"$f":"BP.ENF!X62","v":0},{"$f":"BP.ENF!Y62","v":0},{"$f":"BP.ENF!Z62","v":0},{"$f":"BP.ENF!AA62","v":7209},{"$f":"BP.ENF!AB62","v":0},{"$f":"BP.ENF!AC62","v":0},{"$f":"BP.ENF!AD62","v":0},{"$f":"BP.ENF!AE62","v":0},{"$f":"BP.ENF!AF62","v":0},{"$f":"BP.ENF!AG62","v":0},{"$f":"BP.ENF!AH62","v":0},{"$f":"BP.ENF!AI62","v":0},{"$f":"BP.ENF!AJ62","v":0},{"$f":"BP.ENF!AK62","v":0},{"$f":"BP.ENF!AL62","v":-3052.29547},{"$f":"BP.ENF!AM62","v":-3297.6384700000003},{"$f":"BP.ENF!AN62","v":0},{"$f":"BP.ENF!AO62","v":0},{"$f":"BP.ENF!AP62","v":2299},{"$f":"BP.ENF!AQ62","v":3449},{"$f":"BP.ENF!AR62","v":0},{"$f":"BP.ENF!AS62","v":1045},{"$f":"BP.ENF!AT62","v":2793},{"$f":"BP.ENF!AU62","v":6442},{"$f":"BP.ENF!AV62","v":0},{"$f":"BP.ENF!AW62","v":3329},{"$f":"BP.ENF!AX62","v":1005},{"$f":"BP.ENF!AY62","v":5030},{"$f":"BP.ENF!AZ62","v":0},{"$f":"BP.ENF!BA62","v":3481},{"$f":"BP.ENF!BB62","v":1239},{"$f":"BP.ENF!BC62","v":3800}]
[null,null,"Equity Income Adjustment",{"$f":"BP.ENF!D63","v":0},{"$f":"BP.ENF!E63","v":0},{"$f":"BP.ENF!F63","v":0},{"$f":"BP.ENF!G63","v":0},{"$f":"BP.ENF!H63","v":0},{"$f":"BP.ENF!I63","v":0},{"$f":"BP.ENF!J63","v":0},{"$f":"BP.ENF!K63","v":0},{"$f":"BP.ENF!L63","v":0},{"$f":"BP.ENF!M63","v":0},{"$f":"BP.ENF!N63","v":0},{"$f":"BP.ENF!O63","v":0},{"$f":"BP.ENF!P63","v":0},{"$f":"BP.ENF!Q63","v":0},{"$f":"BP.ENF!R63","v":0},{"$f":"BP.ENF!S63","v":0},{"$f":"BP.ENF!T63","v":0},{"$f":"BP.ENF!U63","v":0},{"$f":"BP.ENF!V63","v":0},{"$f":"BP.ENF!W63","v":0},{"$f":"BP.ENF!X63","v":0},{"$f":"BP.ENF!Y63","v":0},{"$f":"BP.ENF!Z63","v":0},{"$f":"BP.ENF!AA63","v":0},{"$f":"BP.ENF!AB63","v":0},{"$f":"BP.ENF!AC63","v":0},{"$f":"BP.ENF!AD63","v":0},{"$f":"BP.ENF!AE63","v":0},{"$f":"BP.ENF!AF63","v":0},{"$f":"BP.ENF!AG63","v":0},{"$f":"BP.ENF!AH63","v":0},{"$f":"BP.ENF!AI63","v":0},{"$f":"BP.ENF!AJ63","v":0},{"$f":"BP.ENF!AK63","v":0},{"$f":"BP.ENF!AL63","v":0},{"$f":"BP.ENF!AM63","v":0},{"$f":"BP.ENF!AN63","v":0},{"$f":"BP.ENF!AO63","v":0},{"$f":"BP.ENF!AP63","v":0},{"$f":"BP.ENF!AQ63","v":0},{"$f":"BP.ENF!AR63","v":0},{"$f":"BP.ENF!AS63","v":0},{"$f":"BP.ENF!AT63","v":0},{"$f":"BP.ENF!AU63","v":0},{"$f":"BP.ENF!AV63","v":0},{"$f":"BP.ENF!AW63","v":0},{"$f":"BP.ENF!AX63","v":0},{"$f":"BP.ENF!AY63","v":0},{"$f":"BP.ENF!AZ63","v":0},{"$f":"BP.ENF!BA63","v":0},{"$f":"BP.ENF!BB63","v":0},{"$f":"BP.ENF!BC63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.ENF!D64","v":0},{"$f":"BP.ENF!E64","v":0},{"$f":"BP.ENF!F64","v":0},{"$f":"BP.ENF!G64","v":0},{"$f":"BP.ENF!H64","v":0},{"$f":"BP.ENF!I64","v":0},{"$f":"BP.ENF!J64","v":0},{"$f":"BP.ENF!K64","v":0},{"$f":"BP.ENF!L64","v":0},{"$f":"BP.ENF!M64","v":0},{"$f":"BP.ENF!N64","v":0},{"$f":"BP.ENF!O64","v":0},{"$f":"BP.ENF!P64","v":0},{"$f":"BP.ENF!Q64","v":0},{"$f":"BP.ENF!R64","v":0},{"$f":"BP.ENF!S64","v":0},{"$f":"BP.ENF!T64","v":0},{"$f":"BP.ENF!U64","v":0},{"$f":"BP.ENF!V64","v":0},{"$f":"BP.ENF!W64","v":0},{"$f":"BP.ENF!X64","v":0},{"$f":"BP.ENF!Y64","v":0},{"$f":"BP.ENF!Z64","v":0},{"$f":"BP.ENF!AA64","v":0},{"$f":"BP.ENF!AB64","v":0},{"$f":"BP.ENF!AC64","v":0},{"$f":"BP.ENF!AD64","v":0},{"$f":"BP.ENF!AE64","v":0},{"$f":"BP.ENF!AF64","v":0},{"$f":"BP.ENF!AG64","v":0},{"$f":"BP.ENF!AH64","v":0},{"$f":"BP.ENF!AI64","v":0},{"$f":"BP.ENF!AJ64","v":0},{"$f":"BP.ENF!AK64","v":0},{"$f":"BP.ENF!AL64","v":0},{"$f":"BP.ENF!AM64","v":0},{"$f":"BP.ENF!AN64","v":0},{"$f":"BP.ENF!AO64","v":0},{"$f":"BP.ENF!AP64","v":0},{"$f":"BP.ENF!AQ64","v":0},{"$f":"BP.ENF!AR64","v":0},{"$f":"BP.ENF!AS64","v":0},{"$f":"BP.ENF!AT64","v":0},{"$f":"BP.ENF!AU64","v":0},{"$f":"BP.ENF!AV64","v":0},{"$f":"BP.ENF!AW64","v":0},{"$f":"BP.ENF!AX64","v":0},{"$f":"BP.ENF!AY64","v":0},{"$f":"BP.ENF!AZ64","v":0},{"$f":"BP.ENF!BA64","v":0},{"$f":"BP.ENF!BB64","v":0},{"$f":"BP.ENF!BC64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.ENF!D65","v":3640},{"$f":"BP.ENF!E65","v":3639},{"$f":"BP.ENF!F65","v":3639},{"$f":"BP.ENF!G65","v":3639},{"$f":"BP.ENF!H65","v":4117},{"$f":"BP.ENF!I65","v":4116},{"$f":"BP.ENF!J65","v":4117},{"$f":"BP.ENF!K65","v":4117},{"$f":"BP.ENF!L65","v":4424},{"$f":"BP.ENF!M65","v":7047},{"$f":"BP.ENF!N65","v":4421},{"$f":"BP.ENF!O65","v":1530},{"$f":"BP.ENF!P65","v":5126},{"$f":"BP.ENF!Q65","v":5126},{"$f":"BP.ENF!R65","v":4226},{"$f":"BP.ENF!S65","v":2773},{"$f":"BP.ENF!T65","v":5469},{"$f":"BP.ENF!U65","v":9640},{"$f":"BP.ENF!V65","v":9641},{"$f":"BP.ENF!W65","v":5469},{"$f":"BP.ENF!X65","v":7196},{"$f":"BP.ENF!Y65","v":8986},{"$f":"BP.ENF!Z65","v":0},{"$f":"BP.ENF!AA65","v":7196},{"$f":"BP.ENF!AB65","v":11354},{"$f":"BP.ENF!AC65","v":11652},{"$f":"BP.ENF!AD65","v":11754},{"$f":"BP.ENF!AE65","v":10048},{"$f":"BP.ENF!AF65","v":8050},{"$f":"BP.ENF!AG65","v":7981},{"$f":"BP.ENF!AH65","v":6908},{"$f":"BP.ENF!AI65","v":6774},{"$f":"BP.ENF!AJ65","v":8321},{"$f":"BP.ENF!AK65","v":11534},{"$f":"BP.ENF!AL65","v":11790.937170000023},{"$f":"BP.ENF!AM65","v":15672.754560000023},{"$f":"BP.ENF!AN65","v":8789},{"$f":"BP.ENF!AO65","v":13702},{"$f":"BP.ENF!AP65","v":8786},{"$f":"BP.ENF!AQ65","v":8789},{"$f":"BP.ENF!AR65","v":9429},{"$f":"BP.ENF!AS65","v":9429},{"$f":"BP.ENF!AT65","v":9429},{"$f":"BP.ENF!AU65","v":9429},{"$f":"BP.ENF!AV65","v":9968},{"$f":"BP.ENF!AW65","v":9968},{"$f":"BP.ENF!AX65","v":9968},{"$f":"BP.ENF!AY65","v":9968},{"$f":"BP.ENF!AZ65","v":10116},{"$f":"BP.ENF!BA65","v":10116},{"$f":"BP.ENF!BB65","v":10116},{"$f":"BP.ENF!BC65","v":10116}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.ENF!D66","v":667},{"$f":"BP.ENF!E66","v":0},{"$f":"BP.ENF!F66","v":0},{"$f":"BP.ENF!G66","v":0},{"$f":"BP.ENF!H66","v":796},{"$f":"BP.ENF!I66","v":0},{"$f":"BP.ENF!J66","v":0},{"$f":"BP.ENF!K66","v":0},{"$f":"BP.ENF!L66","v":2264},{"$f":"BP.ENF!M66","v":0},{"$f":"BP.ENF!N66","v":755},{"$f":"BP.ENF!O66","v":0},{"$f":"BP.ENF!P66","v":9485},{"$f":"BP.ENF!Q66","v":9485},{"$f":"BP.ENF!R66","v":0},{"$f":"BP.ENF!S66","v":0},{"$f":"BP.ENF!T66","v":4173},{"$f":"BP.ENF!U66","v":0},{"$f":"BP.ENF!V66","v":0},{"$f":"BP.ENF!W66","v":0},{"$f":"BP.ENF!X66","v":0},{"$f":"BP.ENF!Y66","v":0},{"$f":"BP.ENF!Z66","v":0},{"$f":"BP.ENF!AA66","v":0},{"$f":"BP.ENF!AB66","v":276},{"$f":"BP.ENF!AC66","v":276},{"$f":"BP.ENF!AD66","v":0},{"$f":"BP.ENF!AE66","v":0},{"$f":"BP.ENF!AF66","v":0},{"$f":"BP.ENF!AG66","v":0},{"$f":"BP.ENF!AH66","v":0},{"$f":"BP.ENF!AI66","v":0},{"$f":"BP.ENF!AJ66","v":3867},{"$f":"BP.ENF!AK66","v":0},{"$f":"BP.ENF!AL66","v":0},{"$f":"BP.ENF!AM66","v":0},{"$f":"BP.ENF!AN66","v":1898},{"$f":"BP.ENF!AO66","v":0},{"$f":"BP.ENF!AP66","v":0},{"$f":"BP.ENF!AQ66","v":0},{"$f":"BP.ENF!AR66","v":2589},{"$f":"BP.ENF!AS66","v":0},{"$f":"BP.ENF!AT66","v":0},{"$f":"BP.ENF!AU66","v":0},{"$f":"BP.ENF!AV66","v":7677},{"$f":"BP.ENF!AW66","v":0},{"$f":"BP.ENF!AX66","v":0},{"$f":"BP.ENF!AY66","v":0},{"$f":"BP.ENF!AZ66","v":2352},{"$f":"BP.ENF!BA66","v":0},{"$f":"BP.ENF!BB66","v":0},{"$f":"BP.ENF!BC66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.ENF!D67","v":0},{"$f":"BP.ENF!E67","v":0},{"$f":"BP.ENF!F67","v":0},{"$f":"BP.ENF!G67","v":0},{"$f":"BP.ENF!H67","v":0},{"$f":"BP.ENF!I67","v":0},{"$f":"BP.ENF!J67","v":0},{"$f":"BP.ENF!K67","v":0},{"$f":"BP.ENF!L67","v":0},{"$f":"BP.ENF!M67","v":0},{"$f":"BP.ENF!N67","v":0},{"$f":"BP.ENF!O67","v":0},{"$f":"BP.ENF!P67","v":-44},{"$f":"BP.ENF!Q67","v":-45},{"$f":"BP.ENF!R67","v":-45},{"$f":"BP.ENF!S67","v":-45},{"$f":"BP.ENF!T67","v":27},{"$f":"BP.ENF!U67","v":27},{"$f":"BP.ENF!V67","v":26},{"$f":"BP.ENF!W67","v":27},{"$f":"BP.ENF!X67","v":273},{"$f":"BP.ENF!Y67","v":273},{"$f":"BP.ENF!Z67","v":273},{"$f":"BP.ENF!AA67","v":273},{"$f":"BP.ENF!AB67","v":175},{"$f":"BP.ENF!AC67","v":175},{"$f":"BP.ENF!AD67","v":175},{"$f":"BP.ENF!AE67","v":175},{"$f":"BP.ENF!AF67","v":-84},{"$f":"BP.ENF!AG67","v":-84},{"$f":"BP.ENF!AH67","v":-84},{"$f":"BP.ENF!AI67","v":-84},{"$f":"BP.ENF!AJ67","v":90},{"$f":"BP.ENF!AK67","v":90},{"$f":"BP.ENF!AL67","v":89.582460000000012},{"$f":"BP.ENF!AM67","v":89.582460000000012},{"$f":"BP.ENF!AN67","v":744},{"$f":"BP.ENF!AO67","v":743},{"$f":"BP.ENF!AP67","v":744},{"$f":"BP.ENF!AQ67","v":744},{"$f":"BP.ENF!AR67","v":1042},{"$f":"BP.ENF!AS67","v":1042},{"$f":"BP.ENF!AT67","v":1042},{"$f":"BP.ENF!AU67","v":1042},{"$f":"BP.ENF!AV67","v":1073},{"$f":"BP.ENF!AW67","v":1073},{"$f":"BP.ENF!AX67","v":1073},{"$f":"BP.ENF!AY67","v":1073},{"$f":"BP.ENF!AZ67","v":1089},{"$f":"BP.ENF!BA67","v":1089},{"$f":"BP.ENF!BB67","v":1089},{"$f":"BP.ENF!BC67","v":1089}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.ENF!D68","v":0},{"$f":"BP.ENF!E68","v":0},{"$f":"BP.ENF!F68","v":0},{"$f":"BP.ENF!G68","v":0},{"$f":"BP.ENF!H68","v":0},{"$f":"BP.ENF!I68","v":0},{"$f":"BP.ENF!J68","v":0},{"$f":"BP.ENF!K68","v":0},{"$f":"BP.ENF!L68","v":0},{"$f":"BP.ENF!M68","v":0},{"$f":"BP.ENF!N68","v":0},{"$f":"BP.ENF!O68","v":0},{"$f":"BP.ENF!P68","v":0},{"$f":"BP.ENF!Q68","v":0},{"$f":"BP.ENF!R68","v":0},{"$f":"BP.ENF!S68","v":0},{"$f":"BP.ENF!T68","v":0},{"$f":"BP.ENF!U68","v":0},{"$f":"BP.ENF!V68","v":0},{"$f":"BP.ENF!W68","v":0},{"$f":"BP.ENF!X68","v":0},{"$f":"BP.ENF!Y68","v":0},{"$f":"BP.ENF!Z68","v":0},{"$f":"BP.ENF!AA68","v":2200},{"$f":"BP.ENF!AB68","v":8600},{"$f":"BP.ENF!AC68","v":8600},{"$f":"BP.ENF!AD68","v":0},{"$f":"BP.ENF!AE68","v":0},{"$f":"BP.ENF!AF68","v":0},{"$f":"BP.ENF!AG68","v":0},{"$f":"BP.ENF!AH68","v":0},{"$f":"BP.ENF!AI68","v":0},{"$f":"BP.ENF!AJ68","v":0},{"$f":"BP.ENF!AK68","v":0},{"$f":"BP.ENF!AL68","v":0},{"$f":"BP.ENF!AM68","v":0},{"$f":"BP.ENF!AN68","v":0},{"$f":"BP.ENF!AO68","v":0},{"$f":"BP.ENF!AP68","v":0},{"$f":"BP.ENF!AQ68","v":0},{"$f":"BP.ENF!AR68","v":0},{"$f":"BP.ENF!AS68","v":0},{"$f":"BP.ENF!AT68","v":0},{"$f":"BP.ENF!AU68","v":0},{"$f":"BP.ENF!AV68","v":0},{"$f":"BP.ENF!AW68","v":0},{"$f":"BP.ENF!AX68","v":0},{"$f":"BP.ENF!AY68","v":0},{"$f":"BP.ENF!AZ68","v":0},{"$f":"BP.ENF!BA68","v":0},{"$f":"BP.ENF!BB68","v":0},{"$f":"BP.ENF!BC68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.ENF!D69","v":0},{"$f":"BP.ENF!E69","v":0},{"$f":"BP.ENF!F69","v":0},{"$f":"BP.ENF!G69","v":0},{"$f":"BP.ENF!H69","v":0},{"$f":"BP.ENF!I69","v":0},{"$f":"BP.ENF!J69","v":0},{"$f":"BP.ENF!K69","v":0},{"$f":"BP.ENF!L69","v":0},{"$f":"BP.ENF!M69","v":0},{"$f":"BP.ENF!N69","v":0},{"$f":"BP.ENF!O69","v":0},{"$f":"BP.ENF!P69","v":0},{"$f":"BP.ENF!Q69","v":0},{"$f":"BP.ENF!R69","v":0},{"$f":"BP.ENF!S69","v":0},{"$f":"BP.ENF!T69","v":0},{"$f":"BP.ENF!U69","v":0},{"$f":"BP.ENF!V69","v":0},{"$f":"BP.ENF!W69","v":0},{"$f":"BP.ENF!X69","v":0},{"$f":"BP.ENF!Y69","v":0},{"$f":"BP.ENF!Z69","v":0},{"$f":"BP.ENF!AA69","v":0},{"$f":"BP.ENF!AB69","v":0},{"$f":"BP.ENF!AC69","v":0},{"$f":"BP.ENF!AD69","v":0},{"$f":"BP.ENF!AE69","v":0},{"$f":"BP.ENF!AF69","v":0},{"$f":"BP.ENF!AG69","v":0},{"$f":"BP.ENF!AH69","v":0},{"$f":"BP.ENF!AI69","v":0},{"$f":"BP.ENF!AJ69","v":0},{"$f":"BP.ENF!AK69","v":0},{"$f":"BP.ENF!AL69","v":0},{"$f":"BP.ENF!AM69","v":0},{"$f":"BP.ENF!AN69","v":0},{"$f":"BP.ENF!AO69","v":0},{"$f":"BP.ENF!AP69","v":0},{"$f":"BP.ENF!AQ69","v":0},{"$f":"BP.ENF!AR69","v":0},{"$f":"BP.ENF!AS69","v":0},{"$f":"BP.ENF!AT69","v":0},{"$f":"BP.ENF!AU69","v":0},{"$f":"BP.ENF!AV69","v":0},{"$f":"BP.ENF!AW69","v":0},{"$f":"BP.ENF!AX69","v":0},{"$f":"BP.ENF!AY69","v":0},{"$f":"BP.ENF!AZ69","v":0},{"$f":"BP.ENF!BA69","v":0},{"$f":"BP.ENF!BB69","v":0},{"$f":"BP.ENF!BC69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ENF!D70","v":0},{"$f":"BP.ENF!E70","v":0},{"$f":"BP.ENF!F70","v":0},{"$f":"BP.ENF!G70","v":0},{"$f":"BP.ENF!H70","v":0},{"$f":"BP.ENF!I70","v":0},{"$f":"BP.ENF!J70","v":0},{"$f":"BP.ENF!K70","v":0},{"$f":"BP.ENF!L70","v":0},{"$f":"BP.ENF!M70","v":0},{"$f":"BP.ENF!N70","v":0},{"$f":"BP.ENF!O70","v":0},{"$f":"BP.ENF!P70","v":0},{"$f":"BP.ENF!Q70","v":0},{"$f":"BP.ENF!R70","v":0},{"$f":"BP.ENF!S70","v":0},{"$f":"BP.ENF!T70","v":0},{"$f":"BP.ENF!U70","v":0},{"$f":"BP.ENF!V70","v":0},{"$f":"BP.ENF!W70","v":0},{"$f":"BP.ENF!X70","v":0},{"$f":"BP.ENF!Y70","v":0},{"$f":"BP.ENF!Z70","v":0},{"$f":"BP.ENF!AA70","v":0},{"$f":"BP.ENF!AB70","v":0},{"$f":"BP.ENF!AC70","v":0},{"$f":"BP.ENF!AD70","v":0},{"$f":"BP.ENF!AE70","v":0},{"$f":"BP.ENF!AF70","v":0},{"$f":"BP.ENF!AG70","v":0},{"$f":"BP.ENF!AH70","v":0},{"$f":"BP.ENF!AI70","v":0},{"$f":"BP.ENF!AJ70","v":0},{"$f":"BP.ENF!AK70","v":0},{"$f":"BP.ENF!AL70","v":0},{"$f":"BP.ENF!AM70","v":0},{"$f":"BP.ENF!AN70","v":0},{"$f":"BP.ENF!AO70","v":0},{"$f":"BP.ENF!AP70","v":0},{"$f":"BP.ENF!AQ70","v":0},{"$f":"BP.ENF!AR70","v":0},{"$f":"BP.ENF!AS70","v":0},{"$f":"BP.ENF!AT70","v":0},{"$f":"BP.ENF!AU70","v":0},{"$f":"BP.ENF!AV70","v":0},{"$f":"BP.ENF!AW70","v":0},{"$f":"BP.ENF!AX70","v":0},{"$f":"BP.ENF!AY70","v":0},{"$f":"BP.ENF!AZ70","v":0},{"$f":"BP.ENF!BA70","v":0},{"$f":"BP.ENF!BB70","v":0},{"$f":"BP.ENF!BC70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.ENF!D71","v":104207},{"$f":"BP.ENF!E71","v":104154},{"$f":"BP.ENF!F71","v":104025},{"$f":"BP.ENF!G71","v":104277},{"$f":"BP.ENF!H71","v":101669},{"$f":"BP.ENF!I71","v":109768},{"$f":"BP.ENF!J71","v":109723},{"$f":"BP.ENF!K71","v":118603},{"$f":"BP.ENF!L71","v":114176},{"$f":"BP.ENF!M71","v":118853},{"$f":"BP.ENF!N71","v":120329},{"$f":"BP.ENF!O71","v":119028},{"$f":"BP.ENF!P71","v":133579},{"$f":"BP.ENF!Q71","v":136201},{"$f":"BP.ENF!R71","v":136776},{"$f":"BP.ENF!S71","v":144902},{"$f":"BP.ENF!T71","v":141155},{"$f":"BP.ENF!U71","v":142343},{"$f":"BP.ENF!V71","v":140600},{"$f":"BP.ENF!W71","v":146981},{"$f":"BP.ENF!X71","v":152149},{"$f":"BP.ENF!Y71","v":178965},{"$f":"BP.ENF!Z71","v":190905},{"$f":"BP.ENF!AA71","v":206922},{"$f":"BP.ENF!AB71","v":201130},{"$f":"BP.ENF!AC71","v":197703},{"$f":"BP.ENF!AD71","v":190273},{"$f":"BP.ENF!AE71","v":221315},{"$f":"BP.ENF!AF71","v":215234},{"$f":"BP.ENF!AG71","v":198714},{"$f":"BP.ENF!AH71","v":202755},{"$f":"BP.ENF!AI71","v":199389},{"$f":"BP.ENF!AJ71","v":234985},{"$f":"BP.ENF!AK71","v":204794},{"$f":"BP.ENF!AL71","v":212125.64241999999},{"$f":"BP.ENF!AM71","v":218560.84304000001},{"$f":"BP.ENF!AN71","v":212636},{"$f":"BP.ENF!AO71","v":215935},{"$f":"BP.ENF!AP71","v":210952},{"$f":"BP.ENF!AQ71","v":220013},{"$f":"BP.ENF!AR71","v":220099},{"$f":"BP.ENF!AS71","v":208873},{"$f":"BP.ENF!AT71","v":227844},{"$f":"BP.ENF!AU71","v":228219},{"$f":"BP.ENF!AV71","v":249695},{"$f":"BP.ENF!AW71","v":236244},{"$f":"BP.ENF!AX71","v":280960},{"$f":"BP.ENF!AY71","v":291136},{"$f":"BP.ENF!AZ71","v":274921},{"$f":"BP.ENF!BA71","v":279739},{"$f":"BP.ENF!BB71","v":287551},{"$f":"BP.ENF!BC71","v":296422}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,true,true,null,null,true,true,null,true,true,true]

{"sheet":"BP.ENF","index":45,"n_rows":72,"n_cols":59,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Nova Friburgo"]
[]
[null,null,"Balanço Patrimonial (R$ mil)",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,44561,44651,44742,44834,null,null,null,45199]
[]
[null,"AC","Ativo Circulante",42568,41414,40014,39402,36458,42112,39155,44406,32869,38405,35459,31188,34814,38740,35044,35759,35387,39362,38554,134515,142627,170913,173843,60529,66627,64663,61557,91547,93479,79240,84380,80564,114653,86468,83818.301339999991,88359.332470000008,83707,{"$f":"SUBTOTAL(9,AO7:AO16)","v":86137},{"$f":"SUBTOTAL(9,AP7:AP16)","v":80916},{"$f":"SUBTOTAL(9,AQ7:AQ16)","v":84695},{"$f":"SUM(AR7:AR16)","v":88396},88632,106045,107503,124463,109675,96196,105738,89695,{"$f":"SUM(BA7:BA16)","v":94989},{"$f":"SUM(BB7:BB16)","v":90872},{"$f":"SUM(BC7:BC16)","v":103585}]
[null,"AC","Caixa e equivalentes de caixa",12629,12568,8556,13226,9395,13612,9771,13766,4262,7347,6544,3284,5260,9178,6917,4679,4927,6255,2588,12030,8914,16179,3703,3531,10830,636,14788,2349,11875,590,719,3097,42814,2011,3214.0352400000002,2739.5866000000001,11777,1994,2932,8885,12975,10209,37619,17100,8021,11473,17895,6112,3305,12164,4976,3843]
[null,"AC","Aplicações financeiras no mercado aberto e recursos vinculados",5815,6146,6340,149,152,153,260,265,270,152,159,156,3007,4610,3910,5086,3833,6419,8161,886,2920,8434,19063,11108,5803,16210,338,33284,25668,20089,24620,28465,25466,37917,33288.225019999998,34250.008520000003,20419,27888,20299,18849,21792,23095,12107,40065,64283,49315,28744,45766,29441,15704,30389,32110]
[null,"AC","Consumidores e concessionárias",14051,14771,14525,14687,14245,14427,14638,16859,17187,17248,16761,15352,14623,12292,12876,13680,14041,13259,14189,16014,15963,21255,21935,24163,24378,26762,23078,24929,25233,27466,27307,25797,27397,26721,25979.58726,30453.547780000001,30109,30685,30166,32438,31900,31783,31197,34331,35834,35565,34467,37721,37895,37271,31229,33504]
[null,"AC","Títulos de créditos a receber",379,497,456,420,193,279,2,253,224,244,277,368,354,253,221,203,266,497,471,210,217,214,362,425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AC","Estoques",151,136,200,250,309,371,288,340,519,556,443,387,377,341,377,338,294,307,0,325,392,306,324,342,340,359,326,384,375,380,423,380,432,448,442.4699,553.12545,607,681,636,642,709,795,944,840,708,830,778,757,706,946,1030,990]
[null,"AC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9883,10669,11818,11662,13582,12654,14330,13946,12771,12796,13473,9219,10049,10221.991170000001,10384.068090000001,10160,10423,10917,9712,8738,11797,13501,8470,8439,5417,6197,6117,7226,15664,15212,19205]
[null,"AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13940,11740,0,6105,0,0,6389,5980,5916,7060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2525,5420,5259,3779,3568,5908,5648,6392,6758,6740,5179,4287,4256,6029.5077199999996,5584.73362,6591,9234,11598,9812,7425,6002,5838,1977,2491,2101,2239,2224,2732,6730,1378,7003]
[null,"AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AC","Outros créditos",9543,7296,9937,10670,12164,13270,14196,12923,10407,12858,11275,11641,11193,12066,10743,11773,12026,12625,13145,105050,114221,98177,100627,3883,3730,3546,4465,4234,4010,5270,4715,4173,5038,5066,4642.4850299999998,4394.2624099999994,4044,5232,4368,4357,4857,4951,4839,4720,4687,4974,5876,7041,8390,6510,6658,6930]
[null,"AC","Ativo Não circulante",61639,62740,64011,64875,65211,67656,70568,74197,81307,80448,84870,87840,98765,97461,101732,109143,105768,102981,102046,12466,9522,8052,17062,146393,134503,133040,128716,129768,121755,119474,118375,118825,120332,118326,128307.34107999998,130201.51057,128929,{"$f":"SUBTOTAL(9,AO19:AO33)","v":129798},{"$f":"SUBTOTAL(9,AP19:AP33)","v":130036},{"$f":"SUBTOTAL(9,AQ19:AQ33)","v":135318},{"$f":"SUM(AR19:AR33)","v":131703},120241,121799,120716,125232,126569,184764,185398,185226,{"$f":"SUM(BA19:BA33)","v":184750},{"$f":"SUM(BB19:BB33)","v":196679},{"$f":"SUM(BC19:BC33)","v":192837}]
[null,"ANC","Realizável a longo prazo",42798,44107,37788,38446,46251,46388,45738,46422,63720,62632,70412,72672,81558,81813,89785,98662,97310,95747,95425,6370,5236,4131,9615,121234,22330,21411,17932,19179,11968,10491,10237,11894,14842,13354,23307.544529999999,25642.241759999997,24778,{"$f":"SUBTOTAL(9,AO19:AO30)","v":24146},{"$f":"SUBTOTAL(9,AP19:AP30)","v":23692},{"$f":"SUBTOTAL(9,AQ19:AQ30)","v":28861},{"$f":"SUM(AR19:AR30)","v":25307},13391,12320,9212,12698,14399,72833,74096,73911,{"$f":"SUM(BA19:BA30)","v":67390},{"$f":"SUM(BB19:BB30)","v":76445},{"$f":"SUM(BC19:BC30)","v":72689}]
[null,"ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,3074,3082,3114,3149,3179,3250.8133800000001,3310.59004,3409,3466,3527,3612,3927,4002,4034,4280,6714,6903,7114,8158,8810,9190,10334,11872]
[null,"ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267,277,290,309,335,348,370,386,399,406,411,389,408,420.98478999999998,438.12993999999998,452,467,478,493,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Consumidores e concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341,375,421,592,711,681,790,934,828,878,959,1045,1208,1272.55411,1335.7559099999999,1395,1451,1504,1557,1644,1716,1895,1915,2002,2067,1741,1876,1954,2639,2997,2854]
[null,"ANC","Títulos de créditos a receber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1585,511,1700,2535,2959,1533,383,459,912,785,3257.2011299999999,3067.0307599999996,3342,2282,1836,3225,1627,0,2887,515,549,1949,1865,1568,1507,1425,3257,2010]
[null,"ANC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1439,1308,1403,1705,3383,2125,1213,1325,1286,1260,1145,4927,4297,4479.9735899999996,4363.9125999999997,4357,4568,4666,4653,4524,4525,1283,230,1122,1126,59391,59797,58598,50797,52069,48535]
[null,"ANC","Créditos tributários",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0,0,0,0,0,0,0,1798,2504,3595,0,-971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Cauções e depósitos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1781,1772,1808,1610,1642,1674,1724,1661,1697,1724,1752,1779,1806,1864.0463400000001,1874.72243,1967,1988,2053,2096,2131,2179,2221,2272,2311,2354,2401,2426,2462,2504,2554,2715]
[null,"ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21638,12972,11237,7775,0,0,-124,0,459,2641,2642,8761.9711900000002,11252.10008,9856,9924,9628,13225,11454,0,0,0,0,0,321,271,580,835,5234,4703]
[null,"ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Outros créditos",42798,44107,37788,38446,46251,46388,45738,46422,63720,62632,70412,72672,81558,81813,89785,98662,97310,95747,95425,6370,5236,269,5883,95674,3557,3592,3629,12547,4703,0,0,0,0,0,0,0,0,0,0,0,0,969,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Investimentos",3,24,35,50,50,54,54,56,44,44,45,47,47,52,58,71,84,81,82,97,92,100,90,70,70,117,117,74,74,77,80,81,81,81,84.011210000000005,84.011210000000005,81,82,81,81,79,79,79,79,79,79,79,79,79,79,79,81]
[null,"ANC","Imobilizado",0,0,0,0,0,0,0,0,0,0,0,0,3812,3746,3796,3773,3448,5446,525,3408,3342,3305,-3870,3389,3285,3468,3354,3396,106379,3299,3265,5943,3409,5869,6870.0878200000006,6811.6908799999992,2821,8192,3442,3543,2701,2728,3072,2926,3430,3568,3405,3336,3545,3492,3484,3727]
[null,"ANC","Intangível",18838,18609,26188,26379,18910,21214,24776,27719,17543,17772,14413,15121,13348,11850,8093,6637,4926,1707,6014,2591,852,516,11227,21700,108818,108044,107313,107119,3334,105607,104793,100907,102000,99022,98045.697519999987,97663.566720000003,101249,97378,102821,102833,103616,104043,106328,108499,109025,108523,108447,107887,107691,113789,116671,116340]
[null,"ATIVO","Total do ativo",104207,104154,104025,104277,101669,109768,109723,118603,114176,118853,120329,119028,133579,136201,136776,144902,141155,142343,140600,146981,152149,178965,190905,206922,201130,197703,190273,221315,215234,198714,202755,199389,234985,204794,212125.64241999999,218560.84304000001,212636,{"$f":"AO6+AO17","v":215935},{"$f":"AP6+AP17","v":210952},{"$f":"AQ6+AQ17","v":220013},{"$f":"AR17+AR6","v":220099},208873,227844,228219,249695,236244,280960,291136,274921,{"$f":"BA17+BA6","v":279739},{"$f":"BB17+BB6","v":287551},{"$f":"BC17+BC6","v":296422}]
[null,"PC","Passivo circulante",40513,26405,28464,30667,37496,45225,46517,38390,33323,31315,28646,18806,18392,25809,34009,52048,46277,38301,37624,31664,39143,69959,72509,76908,65984,40033,35883,70923,75404,89227,95776,65954,67190,29753,33943.561909999997,33020.881739999997,41475,{"$f":"SUBTOTAL(9,AO36:AO46)","v":41487},{"$f":"SUBTOTAL(9,AP36:AP46)","v":51295},{"$f":"SUBTOTAL(9,AQ36:AQ46)","v":54183},{"$f":"SUM(AR36:AR46)","v":53650},53345,62752,61246,84868,79236,53392,57407,49463,{"$f":"SUM(BA36:BA46)","v":67228},{"$f":"SUM(BB36:BB46)","v":72772},{"$f":"SUM(BC36:BC46)","v":73059}]
[null,"PC","Fornecedores",6257,6602,5931,6349,6689,6715,7929,7908,6767,7350,7687,8097,7170,6533,9473,8075,7217,9118,9178,9573,8814,10738,11767,13989,14070,13439,13646,14288,14230,13384,13093,13058,12151,13206,14353.214759999999,14201.603710000001,14374,14896,15146,15218,15364,15015,15306,15535,21347,15672,16922,16062,16193,22710,19847,18236]
[null,"PC","Empréstimos e Financiamentos",24542,8726,8938,9768,15213,15485,15783,14727,13190,11270,9352,2691,2061,10857,12167,30926,32249,22182,21766,11076,18160,44114,45018,45086,34221,3873,4124,41277,41947,56848,59164,30602,31035,3565,2104.5397200000002,2115.1205099999997,13751,13749,25412,25440,25585,25132,32934,32444,48496,48499,21616,21616,9949,9949,24949,24962]
[null,"PC","Debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,453,102,454,266,610,474,1236,15726,16938,15934]
[null,"PC","Impostos e contribuições sociais",4519,6180,7759,8354,9349,15962,16085,6957,4221,3116,3632,1867,3442,2513,2475,2115,3107,3336,3808,3050,3297,4428,3736,3877,2414,5371,3402,2130,2750,3406,3070,2045,2486,2148,1849.72983,2098.7320900000004,2168,2291,2347,3323,2487,3021,6008,5713,3773,3180,2421,3240,3236,2912,68,1695]
[null,"PC","Dividendos a pagar",448,448,448,448,160,160,160,160,2446,2446,869,81,null,null,5641,7093,null,null,null,4173,4711,2208,2208,2208,3589,3589,2208,0,2208,0,0,0,1289,1289,0,0,1289,0,1289,1289,1289,3234,1289,0,567,0,0,0,0,0,0,0]
[null,"PC","Encargos de dívidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,635,1109,1268,255,544,331,775,213,518,201,560,870,93.724699999999999,739.73196999999993,64,710,39,699,74,563,335,1060,1546,2250,1013,1864,145,987,284,1215]
[null,"PC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,58,58,129,894,129,129,184,184,184,184,158,158,157.79900000000001,157.79900000000001,167,167,167,167,112,112,112,112,91,91,91,91,116,116,116,116]
[null,"PC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,810,588,746,2248,562,1020,1229,1615,6439,5154,4039,1620,3193.1392999999998,2462.48639,1546,832,42,384,521,685,757,1147,1739,627,1356,1139,1404,448,511,424]
[null,"PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2334,4894,5675,3323,3678,6579,6303,7727,6759,1170,1242.3439099999996,1297.7564399999992,784,790,846,451,506,0,0,0,0,0,236,318,731,755,3591,3500]
[null,"PC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC","Outros passivos",4747,4449,5388,5748,6085,6903,6560,8638,6699,7133,7106,6070,5719,5906,4253,3839,3704,3665,2872,3792,4161,6298,8277,9993,7213,5470,5593,8425,8403,6998,7005,6983,8713,5727,10949.07069,9947.6516300000003,7332,8052,6007,7212,7712,5583,5558,5133,6855,8651,9127,12603,16453,13625,6468,6977]
[null,"PNC","Não circulante",15982,29019,26509,23123,15362,15516,13843,29641,30267,36593,39562,50852,56722,50327,52211,39455,34218,41270,40341,57001,54546,48756,55611,62145,63750,85976,82868,65576,57273,26997,25562,52152,80926,88826,94761.480879999988,98482.88728000001,85119,{"$f":"SUBTOTAL(9,AO48:AO58)","v":85385},{"$f":"SUBTOTAL(9,AP48:AP58)","v":73200},{"$f":"SUBTOTAL(9,AQ48:AQ58)","v":78208},{"$f":"SUM(AR48:AR58)","v":78734},69343,77145,75363,71326,67866,140765,142876,137093,{"$f":"SUM(BA48:BA58)","v":123025},{"$f":"SUM(BB48:BB58)","v":127537},{"$f":"SUM(BC48:BC58)","v":133533}]
[null,"PNC","Empréstimos e financiamentos",8890,23295,21331,18694,11303,12373,11675,26124,26640,33139,35870,47048,52560,45535,47732,28538,28475,36170,34809,49641,47176,40380,40496,45358,51071,76115,69385,43224,41798,14980,13768,40235,75310,84172,87674.563939999993,89480.289189999996,76466,75092,63043,66992,67755,15414,27037,26993,10283,10239,24949,24962,19974,19987,31614,31592]
[null,"PNC","Debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41180,41170,41182,51096,51378,51612,51892,52291,37574,37911,37818]
[null,"PNC","Impostos a Recolher",4210,3625,3076,260,1767,841,478,610,769,898,993,1117,1331,null,1580,8118,1851,null,null,null,2478,4783,11303,12362,7480,5041,4681,14201,5946,6329,6666,6807,790,837,2080.2391200000002,3973.0918799999999,3619,4520,4449,5760,6009,7656,3932,1818,4655,2052,2167,3125,2743,2652,3349,3415]
[null,"PNC","Fornecedores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,116,116,116,116,116,116,116,116,116,116,116,116,115.85193,115.85193,658,656,664,667,677,684,688,715,726,730,735,792,805,901,936,958]
[null,"PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4238,3169,3903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2628,2788,3086,2858,2933,2547,2365,2594,2633,1649,1566,1606,1057,892.07357999999999,785.94866000000002,706,557,583,499,551,499,469,479,276,281,244,255,285,456,288,335]
[null,"PNC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,257,271,363,0,0,0,829,876,922,968,726,766,804.97451999999998,1281.9438799999998,978,1020,1062,1103,714,742,770,798,800,823,846,869,841,870,899,928]
[null,"PNC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,968,515,700,1145,1097,883,1242,1189,1060,349,1509.1912399999999,997.72255000000007,759,805,594,256,584,1406,158,194,175,82,36,347,670,94,38,120]
[null,"PNC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,57645,58129,56860,57824,49746,55684]
[null,"PNC","Outros passivos",2882,2099,2102,4169,2292,2302,1690,2907,2858,2556,2699,2687,2831,4792,2899,2799,3892,5100,5532,7360,4892,596,651,952,894,1256,1201,1356,990,1180,1199,1271,1318,1529,1684.58655,1848.03919,1933,2735,2805,2931,2444,1762,2921,3184,3315,2281,2531,2505,2624,2667,2756,2683]
[null,"PL","Patrimônio líquido",47712,48730,49052,50487,48811,49027,49363,50572,50586,50945,52121,49370,58465,60065,50556,53399,60660,62772,62635,58316,58460,60250,62785,67869,71396,71694,71522,84816,82557,82490,81417,81283,86869,86215,83420.599630000026,87057.074020000029,86042,{"$f":"SUM(AO60:AO70)","v":89063},86457,87622,87715,86185,87947,91610,93501,89142,86803,90853,88365,{"$f":"SUM(BA60:BA70)","v":89486},{"$f":"SUM(BB60:BB70)","v":87242},{"$f":"SUM(BC60:BC70)","v":89830}]
[null,"PL","Capital social",32650,32650,32650,32650,32650,32650,32650,32650,32650,32650,32650,32650,32650,32650,32650,32650,39743,39743,39743,39743,39743,39743,39743,39743,39743,39743,48343,63343,63343,63343,63343,63343,63343,63343,63342.671950000004,63342.671950000004,63343,63343,63343,63343,63343,63343,63343,63343,63343,63343,63343,63343,63343,63343,63343,63343]
[null,"PL","Reservas de Capital",11248,11250,11250,11250,11248,11250,11248,11248,11248,11248,11248,11248,11248,11248,11250,11250,11248,11250,11250,11248,11248,11248,22769,11248,11248,11248,11250,11250,11248,11250,11250,11250,11248,11248,11249.703519999999,11249.703519999999,11268,11275,11285,11297,11312,11326,11340,11354,11440,11429,11414,11439,11465,11457,11455,11482]
[null,"PL","Lucros (Prejuízos) Acumulados",-493,1191,1513,2948,null,1011,1348,2557,0,0,3047,3942,null,1601,2475,6771,0,2112,1975,1829,0,0,0,7209,0,0,0,0,0,0,0,0,0,0,-3052.29547,-3297.6384700000003,0,0,2299,3449,0,1045,2793,6442,0,3329,1005,5030,0,3481,1239,3800]
[null,"PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL","Reservas de Lucros",3640,3639,3639,3639,4117,4116,4117,4117,4424,7047,4421,1530,5126,5126,4226,2773,5469,9640,9641,5469,7196,8986,0,7196,11354,11652,11754,10048,8050,7981,6908,6774,8321,11534,11790.937170000023,15672.754560000023,8789,13702,8786,8789,9429,9429,9429,9429,9968,9968,9968,9968,10116,10116,10116,10116]
[null,"PL","Dividendos adicionais propostos",667,0,0,0,796,0,0,0,2264,0,755,0,9485,9485,null,null,4173,0,0,0,0,0,0,0,276,276,0,0,0,0,0,0,3867,0,0,0,1898,0,0,0,2589,0,0,0,7677,0,0,0,2352,0,0,0]
[null,"PL","Outros Resultados Abrangentes",0,0,0,0,0,0,0,0,0,0,0,0,-44,-45,-45,-45,27,27,26,27,273,273,273,273,175,175,175,175,-84,-84,-84,-84,90,90,89.582460000000012,89.582460000000012,744,743,744,744,1042,1042,1042,1042,1073,1073,1073,1073,1089,1089,1089,1089]
[null,"PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2200,8600,8600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL","Participação de acionistas não controladores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL","Aquisição de ações de controladas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PASSIVO","Total do passivo",104207,104154,104025,104277,101669,109768,109723,118603,114176,118853,120329,119028,133579,136201,136776,144902,141155,142343,140600,146981,152149,178965,190905,206922,201130,197703,190273,221315,215234,198714,202755,199389,234985,204794,212125.64241999999,218560.84304000001,212636,{"$f":"AO59+AO47+AO35","v":215935},{"$f":"AP59+AP47+AP35","v":210952},{"$f":"AQ59+AQ47+AQ35","v":220013},{"$f":"AR35+AR47+AR59","v":220099},208873,227844,228219,249695,236244,280960,291136,274921,{"$f":"BA35+BA47+BA59","v":279739},{"$f":"BB35+BB47+BB59","v":287551},{"$f":"BC35+BC47+BC59","v":296422}]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y71-Y34","v":0},{"$f":"Z71-Z34","v":0},0,0,0,0,0,0,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0},{"$f":"AW71-AW34","v":0},{"$f":"AX71-AX34","v":0},0,0,{"$f":"BA71-BA34","v":0},{"$f":"BB71-BB34","v":0},{"$f":"BC71-BC34","v":0}]

{"sheet":"BS.ESE","index":46,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Sergipe"]
[]
[null,null,"R$ thousand",{"$f":"BP.ESE!D4","v":40178},{"$f":"BP.ESE!E4","v":40268},{"$f":"BP.ESE!F4","v":40359},{"$f":"BP.ESE!G4","v":40451},{"$f":"BP.ESE!H4","v":40543},{"$f":"BP.ESE!I4","v":40633},{"$f":"BP.ESE!J4","v":40724},{"$f":"BP.ESE!K4","v":40816},{"$f":"BP.ESE!L4","v":40908},{"$f":"BP.ESE!M4","v":40999},{"$f":"BP.ESE!N4","v":41090},{"$f":"BP.ESE!O4","v":41182},{"$f":"BP.ESE!P4","v":41274},{"$f":"BP.ESE!Q4","v":41364},{"$f":"BP.ESE!R4","v":41455},{"$f":"BP.ESE!S4","v":41547},{"$f":"BP.ESE!T4","v":41639},{"$f":"BP.ESE!U4","v":41729},{"$f":"BP.ESE!V4","v":41820},{"$f":"BP.ESE!W4","v":41912},{"$f":"BP.ESE!X4","v":42004},{"$f":"BP.ESE!Y4","v":42094},{"$f":"BP.ESE!Z4","v":42185},{"$f":"BP.ESE!AA4","v":42277},{"$f":"BP.ESE!AB4","v":42369},{"$f":"BP.ESE!AC4","v":42460},{"$f":"BP.ESE!AD4","v":42551},{"$f":"BP.ESE!AE4","v":42643},{"$f":"BP.ESE!AF4","v":42735},{"$f":"BP.ESE!AG4","v":42825},{"$f":"BP.ESE!AH4","v":42916},{"$f":"BP.ESE!AI4","v":43008},{"$f":"BP.ESE!AJ4","v":43100},{"$f":"BP.ESE!AK4","v":43190},{"$f":"BP.ESE!AL4","v":43281},{"$f":"BP.ESE!AM4","v":43373},{"$f":"BP.ESE!AN4","v":43465},{"$f":"BP.ESE!AO4","v":43555},{"$f":"BP.ESE!AP4","v":43646},{"$f":"BP.ESE!AQ4","v":43738},{"$f":"BP.ESE!AR4","v":43830},{"$f":"BP.ESE!AS4","v":43921},{"$f":"BP.ESE!AT4","v":44012},{"$f":"BP.ESE!AU4","v":44104},{"$f":"BP.ESE!AV4","v":44196},{"$f":"BP.ESE!AW4","v":44286},{"$f":"BP.ESE!AX4","v":44377},{"$f":"BP.ESE!AY4","v":44469},{"$f":"BP.ESE!AZ4","v":44561},{"$f":"BP.ESE!BA4","v":44651},{"$f":"BP.ESE!BB4","v":44742},{"$f":"BP.ESE!BC4","v":44834},{"$f":"BP.ESE!BD4","v":44926},{"$f":"BP.ESE!BE4","v":45016},{"$f":"BP.ESE!BF4","v":45107},{"$f":"BP.ESE!BG4","v":45199},{"$f":"BP.ESE!BH4","v":45291},{"$f":"BP.ESE!BI4","v":45382},{"$f":"BP.ESE!BJ4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[null,null,null,{"$f":"BP.ESE!D5","v":0},{"$f":"BP.ESE!E5","v":0},{"$f":"BP.ESE!F5","v":0},{"$f":"BP.ESE!G5","v":0},{"$f":"BP.ESE!H5","v":0},{"$f":"BP.ESE!I5","v":0},{"$f":"BP.ESE!J5","v":0},{"$f":"BP.ESE!K5","v":0},{"$f":"BP.ESE!L5","v":0},{"$f":"BP.ESE!M5","v":0},{"$f":"BP.ESE!N5","v":0},{"$f":"BP.ESE!O5","v":0},{"$f":"BP.ESE!P5","v":0},{"$f":"BP.ESE!Q5","v":0},{"$f":"BP.ESE!R5","v":0},{"$f":"BP.ESE!S5","v":0},{"$f":"BP.ESE!T5","v":0},{"$f":"BP.ESE!U5","v":0},{"$f":"BP.ESE!V5","v":0},{"$f":"BP.ESE!W5","v":0},{"$f":"BP.ESE!X5","v":0},{"$f":"BP.ESE!Y5","v":0},{"$f":"BP.ESE!Z5","v":0},{"$f":"BP.ESE!AA5","v":0},{"$f":"BP.ESE!AB5","v":0},{"$f":"BP.ESE!AC5","v":0},{"$f":"BP.ESE!AD5","v":0},{"$f":"BP.ESE!AE5","v":0},{"$f":"BP.ESE!AF5","v":0}]
[null,null,"Current Assets",{"$f":"BP.ESE!D6","v":312784},{"$f":"BP.ESE!E6","v":256717},{"$f":"BP.ESE!F6","v":259097},{"$f":"BP.ESE!G6","v":244475},{"$f":"BP.ESE!H6","v":250085},{"$f":"BP.ESE!I6","v":263782},{"$f":"BP.ESE!J6","v":269113},{"$f":"BP.ESE!K6","v":268502},{"$f":"BP.ESE!L6","v":290865},{"$f":"BP.ESE!M6","v":277798},{"$f":"BP.ESE!N6","v":297638},{"$f":"BP.ESE!O6","v":312167},{"$f":"BP.ESE!P6","v":283424},{"$f":"BP.ESE!Q6","v":269854},{"$f":"BP.ESE!R6","v":575545},{"$f":"BP.ESE!S6","v":285207},{"$f":"BP.ESE!T6","v":226908},{"$f":"BP.ESE!U6","v":251978},{"$f":"BP.ESE!V6","v":234998},{"$f":"BP.ESE!W6","v":228472},{"$f":"BP.ESE!X6","v":386974},{"$f":"BP.ESE!Y6","v":484337},{"$f":"BP.ESE!Z6","v":520437},{"$f":"BP.ESE!AA6","v":396634},{"$f":"BP.ESE!AB6","v":395145},{"$f":"BP.ESE!AC6","v":465152},{"$f":"BP.ESE!AD6","v":530709},{"$f":"BP.ESE!AE6","v":489338},{"$f":"BP.ESE!AF6","v":423338},{"$f":"BP.ESE!AG6","v":483983},{"$f":"BP.ESE!AH6","v":473842},{"$f":"BP.ESE!AI6","v":477812},{"$f":"BP.ESE!AJ6","v":576286},{"$f":"BP.ESE!AK6","v":878286},{"$f":"BP.ESE!AL6","v":609233},{"$f":"BP.ESE!AM6","v":613681},{"$f":"BP.ESE!AN6","v":552200},{"$f":"BP.ESE!AO6","v":786953},{"$f":"BP.ESE!AP6","v":607084},{"$f":"BP.ESE!AQ6","v":607852},{"$f":"BP.ESE!AR6","v":613764},{"$f":"BP.ESE!AS6","v":677504},{"$f":"BP.ESE!AT6","v":733141},{"$f":"BP.ESE!AU6","v":745902},{"$f":"BP.ESE!AV6","v":820341},{"$f":"BP.ESE!AW6","v":596226},{"$f":"BP.ESE!AX6","v":659862},{"$f":"BP.ESE!AY6","v":717451},{"$f":"BP.ESE!AZ6","v":770537},{"$f":"BP.ESE!BA6","v":742686},{"$f":"BP.ESE!BB6","v":638585},{"$f":"BP.ESE!BC6","v":620737},{"$f":"BP.ESE!BD6","v":646794},{"$f":"BP.ESE!BE6","v":558370},{"$f":"BP.ESE!BF6","v":743934},{"$f":"BP.ESE!BG6","v":607778},{"$f":"BP.ESE!BH6","v":725257},{"$f":"BP.ESE!BI6","v":769315},{"$f":"BP.ESE!BJ6","v":950171},{"$f":"BP.ESE!BK6","v":828628},{"$f":"BP.ESE!BL6","v":622034},{"$f":"BP.ESE!BM6","v":705564}]
[null,null,"Cash and cash equivalents",{"$f":"BP.ESE!D7","v":137480},{"$f":"BP.ESE!E7","v":96657},{"$f":"BP.ESE!F7","v":54608},{"$f":"BP.ESE!G7","v":84160},{"$f":"BP.ESE!H7","v":77983},{"$f":"BP.ESE!I7","v":55710},{"$f":"BP.ESE!J7","v":56749},{"$f":"BP.ESE!K7","v":49191},{"$f":"BP.ESE!L7","v":78427},{"$f":"BP.ESE!M7","v":56711},{"$f":"BP.ESE!N7","v":62878},{"$f":"BP.ESE!O7","v":94672},{"$f":"BP.ESE!P7","v":53225},{"$f":"BP.ESE!Q7","v":68039},{"$f":"BP.ESE!R7","v":257910},{"$f":"BP.ESE!S7","v":44698},{"$f":"BP.ESE!T7","v":30452},{"$f":"BP.ESE!U7","v":48790},{"$f":"BP.ESE!V7","v":40958},{"$f":"BP.ESE!W7","v":31849},{"$f":"BP.ESE!X7","v":45254},{"$f":"BP.ESE!Y7","v":71087},{"$f":"BP.ESE!Z7","v":63510},{"$f":"BP.ESE!AA7","v":40727},{"$f":"BP.ESE!AB7","v":83957},{"$f":"BP.ESE!AC7","v":71129},{"$f":"BP.ESE!AD7","v":94706},{"$f":"BP.ESE!AE7","v":53559},{"$f":"BP.ESE!AF7","v":57648},{"$f":"BP.ESE!AG7","v":9674},{"$f":"BP.ESE!AH7","v":5612},{"$f":"BP.ESE!AI7","v":10689},{"$f":"BP.ESE!AJ7","v":28863},{"$f":"BP.ESE!AK7","v":153729},{"$f":"BP.ESE!AL7","v":15427},{"$f":"BP.ESE!AM7","v":26205},{"$f":"BP.ESE!AN7","v":18027},{"$f":"BP.ESE!AO7","v":164507},{"$f":"BP.ESE!AP7","v":51873},{"$f":"BP.ESE!AQ7","v":42993},{"$f":"BP.ESE!AR7","v":62398},{"$f":"BP.ESE!AS7","v":36163},{"$f":"BP.ESE!AT7","v":103481},{"$f":"BP.ESE!AU7","v":106189},{"$f":"BP.ESE!AV7","v":48121},{"$f":"BP.ESE!AW7","v":24352},{"$f":"BP.ESE!AX7","v":61224},{"$f":"BP.ESE!AY7","v":21624},{"$f":"BP.ESE!AZ7","v":29891},{"$f":"BP.ESE!BA7","v":35224},{"$f":"BP.ESE!BB7","v":34219},{"$f":"BP.ESE!BC7","v":15304},{"$f":"BP.ESE!BD7","v":16492},{"$f":"BP.ESE!BE7","v":38763},{"$f":"BP.ESE!BF7","v":175544},{"$f":"BP.ESE!BG7","v":18985},{"$f":"BP.ESE!BH7","v":51403},{"$f":"BP.ESE!BI7","v":37776},{"$f":"BP.ESE!BJ7","v":29803},{"$f":"BP.ESE!BK7","v":43609},{"$f":"BP.ESE!BL7","v":29079},{"$f":"BP.ESE!BM7","v":28398}]
[null,null,"Money market and secured funds",{"$f":"BP.ESE!D8","v":31555},{"$f":"BP.ESE!E8","v":21120},{"$f":"BP.ESE!F8","v":55144},{"$f":"BP.ESE!G8","v":23378},{"$f":"BP.ESE!H8","v":27454},{"$f":"BP.ESE!I8","v":58642},{"$f":"BP.ESE!J8","v":56569},{"$f":"BP.ESE!K8","v":58589},{"$f":"BP.ESE!L8","v":29552},{"$f":"BP.ESE!M8","v":29381},{"$f":"BP.ESE!N8","v":30583},{"$f":"BP.ESE!O8","v":33222},{"$f":"BP.ESE!P8","v":47019},{"$f":"BP.ESE!Q8","v":37039},{"$f":"BP.ESE!R8","v":120168},{"$f":"BP.ESE!S8","v":63417},{"$f":"BP.ESE!T8","v":31649},{"$f":"BP.ESE!U8","v":25994},{"$f":"BP.ESE!V8","v":11049},{"$f":"BP.ESE!W8","v":6430},{"$f":"BP.ESE!X8","v":2908},{"$f":"BP.ESE!Y8","v":13090},{"$f":"BP.ESE!Z8","v":61238},{"$f":"BP.ESE!AA8","v":62497},{"$f":"BP.ESE!AB8","v":22606},{"$f":"BP.ESE!AC8","v":42766},{"$f":"BP.ESE!AD8","v":67184},{"$f":"BP.ESE!AE8","v":51355},{"$f":"BP.ESE!AF8","v":32621},{"$f":"BP.ESE!AG8","v":117180},{"$f":"BP.ESE!AH8","v":110517},{"$f":"BP.ESE!AI8","v":90626},{"$f":"BP.ESE!AJ8","v":127772},{"$f":"BP.ESE!AK8","v":239042},{"$f":"BP.ESE!AL8","v":122787},{"$f":"BP.ESE!AM8","v":91185},{"$f":"BP.ESE!AN8","v":65773},{"$f":"BP.ESE!AO8","v":72422},{"$f":"BP.ESE!AP8","v":58134},{"$f":"BP.ESE!AQ8","v":85188},{"$f":"BP.ESE!AR8","v":106991},{"$f":"BP.ESE!AS8","v":108463},{"$f":"BP.ESE!AT8","v":111505},{"$f":"BP.ESE!AU8","v":198727},{"$f":"BP.ESE!AV8","v":302547},{"$f":"BP.ESE!AW8","v":191720},{"$f":"BP.ESE!AX8","v":132575},{"$f":"BP.ESE!AY8","v":152050},{"$f":"BP.ESE!AZ8","v":89670},{"$f":"BP.ESE!BA8","v":117582},{"$f":"BP.ESE!BB8","v":169272},{"$f":"BP.ESE!BC8","v":177361},{"$f":"BP.ESE!BD8","v":145051},{"$f":"BP.ESE!BE8","v":84376},{"$f":"BP.ESE!BF8","v":158838},{"$f":"BP.ESE!BG8","v":171683},{"$f":"BP.ESE!BH8","v":206105},{"$f":"BP.ESE!BI8","v":276434},{"$f":"BP.ESE!BJ8","v":493664},{"$f":"BP.ESE!BK8","v":390531},{"$f":"BP.ESE!BL8","v":244770},{"$f":"BP.ESE!BM8","v":252406}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.ESE!D9","v":83333},{"$f":"BP.ESE!E9","v":83063},{"$f":"BP.ESE!F9","v":83780},{"$f":"BP.ESE!G9","v":77525},{"$f":"BP.ESE!H9","v":87100},{"$f":"BP.ESE!I9","v":87140},{"$f":"BP.ESE!J9","v":87861},{"$f":"BP.ESE!K9","v":93043},{"$f":"BP.ESE!L9","v":108115},{"$f":"BP.ESE!M9","v":107068},{"$f":"BP.ESE!N9","v":109815},{"$f":"BP.ESE!O9","v":96807},{"$f":"BP.ESE!P9","v":117517},{"$f":"BP.ESE!Q9","v":85142},{"$f":"BP.ESE!R9","v":90079},{"$f":"BP.ESE!S9","v":79408},{"$f":"BP.ESE!T9","v":91266},{"$f":"BP.ESE!U9","v":90991},{"$f":"BP.ESE!V9","v":94965},{"$f":"BP.ESE!W9","v":93216},{"$f":"BP.ESE!X9","v":108876},{"$f":"BP.ESE!Y9","v":145805},{"$f":"BP.ESE!Z9","v":154354},{"$f":"BP.ESE!AA9","v":154070},{"$f":"BP.ESE!AB9","v":181690},{"$f":"BP.ESE!AC9","v":185968},{"$f":"BP.ESE!AD9","v":190039},{"$f":"BP.ESE!AE9","v":209923},{"$f":"BP.ESE!AF9","v":169180},{"$f":"BP.ESE!AG9","v":186713},{"$f":"BP.ESE!AH9","v":169945},{"$f":"BP.ESE!AI9","v":188137},{"$f":"BP.ESE!AJ9","v":179400},{"$f":"BP.ESE!AK9","v":191428},{"$f":"BP.ESE!AL9","v":222233},{"$f":"BP.ESE!AM9","v":215184},{"$f":"BP.ESE!AN9","v":228976},{"$f":"BP.ESE!AO9","v":288397},{"$f":"BP.ESE!AP9","v":257616},{"$f":"BP.ESE!AQ9","v":259342},{"$f":"BP.ESE!AR9","v":242256},{"$f":"BP.ESE!AS9","v":263488},{"$f":"BP.ESE!AT9","v":226774},{"$f":"BP.ESE!AU9","v":229169},{"$f":"BP.ESE!AV9","v":265198},{"$f":"BP.ESE!AW9","v":204196},{"$f":"BP.ESE!AX9","v":220824},{"$f":"BP.ESE!AY9","v":240116},{"$f":"BP.ESE!AZ9","v":274164},{"$f":"BP.ESE!BA9","v":262390},{"$f":"BP.ESE!BB9","v":220700},{"$f":"BP.ESE!BC9","v":197725},{"$f":"BP.ESE!BD9","v":211362},{"$f":"BP.ESE!BE9","v":222427},{"$f":"BP.ESE!BF9","v":194607},{"$f":"BP.ESE!BG9","v":197045},{"$f":"BP.ESE!BH9","v":232082},{"$f":"BP.ESE!BI9","v":247030},{"$f":"BP.ESE!BJ9","v":211921},{"$f":"BP.ESE!BK9","v":222378},{"$f":"BP.ESE!BL9","v":216872},{"$f":"BP.ESE!BM9","v":253510}]
[null,null,"Credit receivables",{"$f":"BP.ESE!D10","v":12172},{"$f":"BP.ESE!E10","v":12293},{"$f":"BP.ESE!F10","v":11918},{"$f":"BP.ESE!G10","v":13054},{"$f":"BP.ESE!H10","v":11033},{"$f":"BP.ESE!I10","v":14181},{"$f":"BP.ESE!J10","v":15885},{"$f":"BP.ESE!K10","v":11850},{"$f":"BP.ESE!L10","v":10014},{"$f":"BP.ESE!M10","v":10702},{"$f":"BP.ESE!N10","v":7650},{"$f":"BP.ESE!O10","v":8181},{"$f":"BP.ESE!P10","v":7739},{"$f":"BP.ESE!Q10","v":7502},{"$f":"BP.ESE!R10","v":10788},{"$f":"BP.ESE!S10","v":7974},{"$f":"BP.ESE!T10","v":7635},{"$f":"BP.ESE!U10","v":13475},{"$f":"BP.ESE!V10","v":10272},{"$f":"BP.ESE!W10","v":10744},{"$f":"BP.ESE!X10","v":8827},{"$f":"BP.ESE!Y10","v":9895},{"$f":"BP.ESE!Z10","v":9509},{"$f":"BP.ESE!AA10","v":9728},{"$f":"BP.ESE!AB10","v":0},{"$f":"BP.ESE!AC10","v":0},{"$f":"BP.ESE!AD10","v":0},{"$f":"BP.ESE!AE10","v":0},{"$f":"BP.ESE!AF10","v":0},{"$f":"BP.ESE!AG10","v":0},{"$f":"BP.ESE!AH10","v":0},{"$f":"BP.ESE!AI10","v":0},{"$f":"BP.ESE!AJ10","v":0},{"$f":"BP.ESE!AK10","v":0},{"$f":"BP.ESE!AL10","v":0},{"$f":"BP.ESE!AM10","v":0},{"$f":"BP.ESE!AN10","v":0},{"$f":"BP.ESE!AO10","v":0},{"$f":"BP.ESE!AP10","v":0},{"$f":"BP.ESE!AQ10","v":0},{"$f":"BP.ESE!AR10","v":0},{"$f":"BP.ESE!AS10","v":0},{"$f":"BP.ESE!AT10","v":0},{"$f":"BP.ESE!AU10","v":0},{"$f":"BP.ESE!AV10","v":0},{"$f":"BP.ESE!AW10","v":0},{"$f":"BP.ESE!AX10","v":0},{"$f":"BP.ESE!AY10","v":0},{"$f":"BP.ESE!AZ10","v":0},{"$f":"BP.ESE!BA10","v":0},{"$f":"BP.ESE!BB10","v":0},{"$f":"BP.ESE!BC10","v":0},{"$f":"BP.ESE!BD10","v":0},{"$f":"BP.ESE!BE10","v":0},{"$f":"BP.ESE!BF10","v":0},{"$f":"BP.ESE!BG10","v":0},{"$f":"BP.ESE!BH10","v":0},{"$f":"BP.ESE!BI10","v":0},{"$f":"BP.ESE!BJ10","v":0},{"$f":"BP.ESE!BK10","v":0},{"$f":"BP.ESE!BL10","v":0},{"$f":"BP.ESE!BM10","v":0}]
[null,null,"Inventory",{"$f":"BP.ESE!D11","v":1707},{"$f":"BP.ESE!E11","v":1743},{"$f":"BP.ESE!F11","v":2398},{"$f":"BP.ESE!G11","v":2512},{"$f":"BP.ESE!H11","v":1947},{"$f":"BP.ESE!I11","v":2066},{"$f":"BP.ESE!J11","v":2112},{"$f":"BP.ESE!K11","v":2763},{"$f":"BP.ESE!L11","v":2536},{"$f":"BP.ESE!M11","v":2308},{"$f":"BP.ESE!N11","v":1832},{"$f":"BP.ESE!O11","v":1884},{"$f":"BP.ESE!P11","v":2382},{"$f":"BP.ESE!Q11","v":2176},{"$f":"BP.ESE!R11","v":2342},{"$f":"BP.ESE!S11","v":1759},{"$f":"BP.ESE!T11","v":1854},{"$f":"BP.ESE!U11","v":1652},{"$f":"BP.ESE!V11","v":1629},{"$f":"BP.ESE!W11","v":1654},{"$f":"BP.ESE!X11","v":1472},{"$f":"BP.ESE!Y11","v":1289},{"$f":"BP.ESE!Z11","v":1356},{"$f":"BP.ESE!AA11","v":1366},{"$f":"BP.ESE!AB11","v":998},{"$f":"BP.ESE!AC11","v":1081},{"$f":"BP.ESE!AD11","v":1182},{"$f":"BP.ESE!AE11","v":1483},{"$f":"BP.ESE!AF11","v":872},{"$f":"BP.ESE!AG11","v":726},{"$f":"BP.ESE!AH11","v":1322},{"$f":"BP.ESE!AI11","v":1211},{"$f":"BP.ESE!AJ11","v":1673},{"$f":"BP.ESE!AK11","v":1352},{"$f":"BP.ESE!AL11","v":1836},{"$f":"BP.ESE!AM11","v":2558},{"$f":"BP.ESE!AN11","v":2165},{"$f":"BP.ESE!AO11","v":3178},{"$f":"BP.ESE!AP11","v":3904},{"$f":"BP.ESE!AQ11","v":3561},{"$f":"BP.ESE!AR11","v":2664},{"$f":"BP.ESE!AS11","v":3298},{"$f":"BP.ESE!AT11","v":4660},{"$f":"BP.ESE!AU11","v":4185},{"$f":"BP.ESE!AV11","v":3889},{"$f":"BP.ESE!AW11","v":4176},{"$f":"BP.ESE!AX11","v":4764},{"$f":"BP.ESE!AY11","v":5137},{"$f":"BP.ESE!AZ11","v":4357},{"$f":"BP.ESE!BA11","v":4865},{"$f":"BP.ESE!BB11","v":6174},{"$f":"BP.ESE!BC11","v":5405},{"$f":"BP.ESE!BD11","v":4172},{"$f":"BP.ESE!BE11","v":4720},{"$f":"BP.ESE!BF11","v":5071},{"$f":"BP.ESE!BG11","v":4796},{"$f":"BP.ESE!BH11","v":4166},{"$f":"BP.ESE!BI11","v":4761},{"$f":"BP.ESE!BJ11","v":4824},{"$f":"BP.ESE!BK11","v":4523},{"$f":"BP.ESE!BL11","v":4016},{"$f":"BP.ESE!BM11","v":4522}]
[null,null,"Recoverable taxes",{"$f":"BP.ESE!D12","v":0},{"$f":"BP.ESE!E12","v":0},{"$f":"BP.ESE!F12","v":0},{"$f":"BP.ESE!G12","v":0},{"$f":"BP.ESE!H12","v":0},{"$f":"BP.ESE!I12","v":0},{"$f":"BP.ESE!J12","v":0},{"$f":"BP.ESE!K12","v":0},{"$f":"BP.ESE!L12","v":0},{"$f":"BP.ESE!M12","v":0},{"$f":"BP.ESE!N12","v":0},{"$f":"BP.ESE!O12","v":0},{"$f":"BP.ESE!P12","v":0},{"$f":"BP.ESE!Q12","v":0},{"$f":"BP.ESE!R12","v":0},{"$f":"BP.ESE!S12","v":0},{"$f":"BP.ESE!T12","v":0},{"$f":"BP.ESE!U12","v":0},{"$f":"BP.ESE!V12","v":0},{"$f":"BP.ESE!W12","v":0},{"$f":"BP.ESE!X12","v":0},{"$f":"BP.ESE!Y12","v":42759},{"$f":"BP.ESE!Z12","v":36193},{"$f":"BP.ESE!AA12","v":37870},{"$f":"BP.ESE!AB12","v":49385},{"$f":"BP.ESE!AC12","v":41860},{"$f":"BP.ESE!AD12","v":63734},{"$f":"BP.ESE!AE12","v":63993},{"$f":"BP.ESE!AF12","v":49382},{"$f":"BP.ESE!AG12","v":44043},{"$f":"BP.ESE!AH12","v":49407},{"$f":"BP.ESE!AI12","v":49556},{"$f":"BP.ESE!AJ12","v":47591},{"$f":"BP.ESE!AK12","v":47362},{"$f":"BP.ESE!AL12","v":61916},{"$f":"BP.ESE!AM12","v":90390},{"$f":"BP.ESE!AN12","v":90174},{"$f":"BP.ESE!AO12","v":103017},{"$f":"BP.ESE!AP12","v":105316},{"$f":"BP.ESE!AQ12","v":104139},{"$f":"BP.ESE!AR12","v":83428},{"$f":"BP.ESE!AS12","v":93564},{"$f":"BP.ESE!AT12","v":95789},{"$f":"BP.ESE!AU12","v":70010},{"$f":"BP.ESE!AV12","v":38966},{"$f":"BP.ESE!AW12","v":51034},{"$f":"BP.ESE!AX12","v":127891},{"$f":"BP.ESE!AY12","v":145489},{"$f":"BP.ESE!AZ12","v":142321},{"$f":"BP.ESE!BA12","v":106925},{"$f":"BP.ESE!BB12","v":117363},{"$f":"BP.ESE!BC12","v":145692},{"$f":"BP.ESE!BD12","v":158614},{"$f":"BP.ESE!BE12","v":119628},{"$f":"BP.ESE!BF12","v":112712},{"$f":"BP.ESE!BG12","v":116865},{"$f":"BP.ESE!BH12","v":122362},{"$f":"BP.ESE!BI12","v":93648},{"$f":"BP.ESE!BJ12","v":75377},{"$f":"BP.ESE!BK12","v":63421},{"$f":"BP.ESE!BL12","v":39929},{"$f":"BP.ESE!BM12","v":74204}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESE!D13","v":0},{"$f":"BP.ESE!E13","v":0},{"$f":"BP.ESE!F13","v":0},{"$f":"BP.ESE!G13","v":0},{"$f":"BP.ESE!H13","v":0},{"$f":"BP.ESE!I13","v":0},{"$f":"BP.ESE!J13","v":0},{"$f":"BP.ESE!K13","v":0},{"$f":"BP.ESE!L13","v":0},{"$f":"BP.ESE!M13","v":0},{"$f":"BP.ESE!N13","v":0},{"$f":"BP.ESE!O13","v":0},{"$f":"BP.ESE!P13","v":0},{"$f":"BP.ESE!Q13","v":0},{"$f":"BP.ESE!R13","v":0},{"$f":"BP.ESE!S13","v":0},{"$f":"BP.ESE!T13","v":0},{"$f":"BP.ESE!U13","v":0},{"$f":"BP.ESE!V13","v":0},{"$f":"BP.ESE!W13","v":0},{"$f":"BP.ESE!X13","v":0},{"$f":"BP.ESE!Y13","v":262},{"$f":"BP.ESE!Z13","v":32756},{"$f":"BP.ESE!AA13","v":0},{"$f":"BP.ESE!AB13","v":0},{"$f":"BP.ESE!AC13","v":0},{"$f":"BP.ESE!AD13","v":26777},{"$f":"BP.ESE!AE13","v":26674},{"$f":"BP.ESE!AF13","v":28632},{"$f":"BP.ESE!AG13","v":25776},{"$f":"BP.ESE!AH13","v":43185},{"$f":"BP.ESE!AI13","v":31847},{"$f":"BP.ESE!AJ13","v":42708},{"$f":"BP.ESE!AK13","v":42704},{"$f":"BP.ESE!AL13","v":13185},{"$f":"BP.ESE!AM13","v":16655},{"$f":"BP.ESE!AN13","v":7578},{"$f":"BP.ESE!AO13","v":7850},{"$f":"BP.ESE!AP13","v":41},{"$f":"BP.ESE!AQ13","v":326},{"$f":"BP.ESE!AR13","v":683},{"$f":"BP.ESE!AS13","v":70137},{"$f":"BP.ESE!AT13","v":79774},{"$f":"BP.ESE!AU13","v":91627},{"$f":"BP.ESE!AV13","v":74651},{"$f":"BP.ESE!AW13","v":7317},{"$f":"BP.ESE!AX13","v":5851},{"$f":"BP.ESE!AY13","v":2864},{"$f":"BP.ESE!AZ13","v":4338},{"$f":"BP.ESE!BA13","v":4882},{"$f":"BP.ESE!BB13","v":1969},{"$f":"BP.ESE!BC13","v":13049},{"$f":"BP.ESE!BD13","v":8884},{"$f":"BP.ESE!BE13","v":3628},{"$f":"BP.ESE!BF13","v":9379},{"$f":"BP.ESE!BG13","v":11440},{"$f":"BP.ESE!BH13","v":14693},{"$f":"BP.ESE!BI13","v":15688},{"$f":"BP.ESE!BJ13","v":33865},{"$f":"BP.ESE!BK13","v":8394},{"$f":"BP.ESE!BL13","v":0},{"$f":"BP.ESE!BM13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.ESE!D14","v":0},{"$f":"BP.ESE!E14","v":0},{"$f":"BP.ESE!F14","v":0},{"$f":"BP.ESE!G14","v":0},{"$f":"BP.ESE!H14","v":0},{"$f":"BP.ESE!I14","v":0},{"$f":"BP.ESE!J14","v":0},{"$f":"BP.ESE!K14","v":0},{"$f":"BP.ESE!L14","v":0},{"$f":"BP.ESE!M14","v":0},{"$f":"BP.ESE!N14","v":0},{"$f":"BP.ESE!O14","v":0},{"$f":"BP.ESE!P14","v":0},{"$f":"BP.ESE!Q14","v":0},{"$f":"BP.ESE!R14","v":0},{"$f":"BP.ESE!S14","v":0},{"$f":"BP.ESE!T14","v":0},{"$f":"BP.ESE!U14","v":0},{"$f":"BP.ESE!V14","v":0},{"$f":"BP.ESE!W14","v":0},{"$f":"BP.ESE!X14","v":0},{"$f":"BP.ESE!Y14","v":159358},{"$f":"BP.ESE!Z14","v":91948},{"$f":"BP.ESE!AA14","v":42533},{"$f":"BP.ESE!AB14","v":17552},{"$f":"BP.ESE!AC14","v":72817},{"$f":"BP.ESE!AD14","v":50231},{"$f":"BP.ESE!AE14","v":40887},{"$f":"BP.ESE!AF14","v":44391},{"$f":"BP.ESE!AG14","v":52043},{"$f":"BP.ESE!AH14","v":46973},{"$f":"BP.ESE!AI14","v":62239},{"$f":"BP.ESE!AJ14","v":95980},{"$f":"BP.ESE!AK14","v":154240},{"$f":"BP.ESE!AL14","v":124476},{"$f":"BP.ESE!AM14","v":125662},{"$f":"BP.ESE!AN14","v":112659},{"$f":"BP.ESE!AO14","v":117593},{"$f":"BP.ESE!AP14","v":96376},{"$f":"BP.ESE!AQ14","v":88327},{"$f":"BP.ESE!AR14","v":83048},{"$f":"BP.ESE!AS14","v":74378},{"$f":"BP.ESE!AT14","v":81003},{"$f":"BP.ESE!AU14","v":19081},{"$f":"BP.ESE!AV14","v":47387},{"$f":"BP.ESE!AW14","v":74680},{"$f":"BP.ESE!AX14","v":58880},{"$f":"BP.ESE!AY14","v":100477},{"$f":"BP.ESE!AZ14","v":154694},{"$f":"BP.ESE!BA14","v":148746},{"$f":"BP.ESE!BB14","v":18619},{"$f":"BP.ESE!BC14","v":0},{"$f":"BP.ESE!BD14","v":25224},{"$f":"BP.ESE!BE14","v":0},{"$f":"BP.ESE!BF14","v":0},{"$f":"BP.ESE!BG14","v":0},{"$f":"BP.ESE!BH14","v":0},{"$f":"BP.ESE!BI14","v":"-"},{"$f":"BP.ESE!BJ14","v":""},{"$f":"BP.ESE!BK14","v":0},{"$f":"BP.ESE!BL14","v":0},{"$f":"BP.ESE!BM14","v":0}]
[null,null,"Concession financial asset",{"$f":"BP.ESE!D15","v":0},{"$f":"BP.ESE!E15","v":0},{"$f":"BP.ESE!F15","v":0},{"$f":"BP.ESE!G15","v":0},{"$f":"BP.ESE!H15","v":0},{"$f":"BP.ESE!I15","v":0},{"$f":"BP.ESE!J15","v":0},{"$f":"BP.ESE!K15","v":0},{"$f":"BP.ESE!L15","v":0},{"$f":"BP.ESE!M15","v":0},{"$f":"BP.ESE!N15","v":0},{"$f":"BP.ESE!O15","v":0},{"$f":"BP.ESE!P15","v":0},{"$f":"BP.ESE!Q15","v":0},{"$f":"BP.ESE!R15","v":0},{"$f":"BP.ESE!S15","v":0},{"$f":"BP.ESE!T15","v":0},{"$f":"BP.ESE!U15","v":0},{"$f":"BP.ESE!V15","v":0},{"$f":"BP.ESE!W15","v":0},{"$f":"BP.ESE!X15","v":0},{"$f":"BP.ESE!Y15","v":0},{"$f":"BP.ESE!Z15","v":0},{"$f":"BP.ESE!AA15","v":0},{"$f":"BP.ESE!AB15","v":0},{"$f":"BP.ESE!AC15","v":0},{"$f":"BP.ESE!AD15","v":0},{"$f":"BP.ESE!AE15","v":0},{"$f":"BP.ESE!AF15","v":0}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.ESE!D16","v":46537},{"$f":"BP.ESE!E16","v":41841},{"$f":"BP.ESE!F16","v":51249},{"$f":"BP.ESE!G16","v":43846},{"$f":"BP.ESE!H16","v":44568},{"$f":"BP.ESE!I16","v":46043},{"$f":"BP.ESE!J16","v":49937},{"$f":"BP.ESE!K16","v":53066},{"$f":"BP.ESE!L16","v":62221},{"$f":"BP.ESE!M16","v":71628},{"$f":"BP.ESE!N16","v":84880},{"$f":"BP.ESE!O16","v":77401},{"$f":"BP.ESE!P16","v":55542},{"$f":"BP.ESE!Q16","v":69956},{"$f":"BP.ESE!R16","v":94258},{"$f":"BP.ESE!S16","v":87951},{"$f":"BP.ESE!T16","v":64052},{"$f":"BP.ESE!U16","v":71076},{"$f":"BP.ESE!V16","v":76125},{"$f":"BP.ESE!W16","v":84579},{"$f":"BP.ESE!X16","v":219637},{"$f":"BP.ESE!Y16","v":40792},{"$f":"BP.ESE!Z16","v":69573},{"$f":"BP.ESE!AA16","v":47843},{"$f":"BP.ESE!AB16","v":38957},{"$f":"BP.ESE!AC16","v":49531},{"$f":"BP.ESE!AD16","v":36856},{"$f":"BP.ESE!AE16","v":41464},{"$f":"BP.ESE!AF16","v":40612},{"$f":"BP.ESE!AG16","v":47828},{"$f":"BP.ESE!AH16","v":46881},{"$f":"BP.ESE!AI16","v":43507},{"$f":"BP.ESE!AJ16","v":52299},{"$f":"BP.ESE!AK16","v":48429},{"$f":"BP.ESE!AL16","v":47373},{"$f":"BP.ESE!AM16","v":45842},{"$f":"BP.ESE!AN16","v":26848},{"$f":"BP.ESE!AO16","v":29989},{"$f":"BP.ESE!AP16","v":33824},{"$f":"BP.ESE!AQ16","v":23976},{"$f":"BP.ESE!AR16","v":32296},{"$f":"BP.ESE!AS16","v":28013},{"$f":"BP.ESE!AT16","v":30155},{"$f":"BP.ESE!AU16","v":26914},{"$f":"BP.ESE!AV16","v":39582},{"$f":"BP.ESE!AW16","v":38751},{"$f":"BP.ESE!AX16","v":47853},{"$f":"BP.ESE!AY16","v":49694},{"$f":"BP.ESE!AZ16","v":71102},{"$f":"BP.ESE!BA16","v":62072},{"$f":"BP.ESE!BB16","v":70269},{"$f":"BP.ESE!BC16","v":66201},{"$f":"BP.ESE!BD16","v":76995},{"$f":"BP.ESE!BE16","v":84828},{"$f":"BP.ESE!BF16","v":87783},{"$f":"BP.ESE!BG16","v":86964},{"$f":"BP.ESE!BH16","v":94446},{"$f":"BP.ESE!BI16","v":93978},{"$f":"BP.ESE!BJ16","v":100717},{"$f":"BP.ESE!BK16","v":95772},{"$f":"BP.ESE!BL16","v":87368},{"$f":"BP.ESE!BM16","v":92524}]
[null,null,"Non-Current Assets",{"$f":"BP.ESE!D17","v":734923},{"$f":"BP.ESE!E17","v":729391},{"$f":"BP.ESE!F17","v":719038},{"$f":"BP.ESE!G17","v":725660},{"$f":"BP.ESE!H17","v":727511},{"$f":"BP.ESE!I17","v":724320},{"$f":"BP.ESE!J17","v":744052},{"$f":"BP.ESE!K17","v":740942},{"$f":"BP.ESE!L17","v":759206},{"$f":"BP.ESE!M17","v":769068},{"$f":"BP.ESE!N17","v":772540},{"$f":"BP.ESE!O17","v":782753},{"$f":"BP.ESE!P17","v":830202},{"$f":"BP.ESE!Q17","v":812468},{"$f":"BP.ESE!R17","v":832891},{"$f":"BP.ESE!S17","v":835389},{"$f":"BP.ESE!T17","v":873061},{"$f":"BP.ESE!U17","v":878421},{"$f":"BP.ESE!V17","v":897503},{"$f":"BP.ESE!W17","v":925558},{"$f":"BP.ESE!X17","v":994305},{"$f":"BP.ESE!Y17","v":976836},{"$f":"BP.ESE!Z17","v":991002},{"$f":"BP.ESE!AA17","v":1090512},{"$f":"BP.ESE!AB17","v":1114370},{"$f":"BP.ESE!AC17","v":1073471},{"$f":"BP.ESE!AD17","v":1043782},{"$f":"BP.ESE!AE17","v":1046763},{"$f":"BP.ESE!AF17","v":1080329},{"$f":"BP.ESE!AG17","v":1070650},{"$f":"BP.ESE!AH17","v":1061735},{"$f":"BP.ESE!AI17","v":1098308},{"$f":"BP.ESE!AJ17","v":1205942},{"$f":"BP.ESE!AK17","v":1180939},{"$f":"BP.ESE!AL17","v":1256122},{"$f":"BP.ESE!AM17","v":1264424},{"$f":"BP.ESE!AN17","v":1291530},{"$f":"BP.ESE!AO17","v":1262552},{"$f":"BP.ESE!AP17","v":1304802},{"$f":"BP.ESE!AQ17","v":1332169},{"$f":"BP.ESE!AR17","v":1361553},{"$f":"BP.ESE!AS17","v":1262769},{"$f":"BP.ESE!AT17","v":1542521},{"$f":"BP.ESE!AU17","v":1572282},{"$f":"BP.ESE!AV17","v":1604062},{"$f":"BP.ESE!AW17","v":1623205},{"$f":"BP.ESE!AX17","v":1609214},{"$f":"BP.ESE!AY17","v":1648691},{"$f":"BP.ESE!AZ17","v":1654429},{"$f":"BP.ESE!BA17","v":1710255},{"$f":"BP.ESE!BB17","v":1756438},{"$f":"BP.ESE!BC17","v":1748942},{"$f":"BP.ESE!BD17","v":1692167},{"$f":"BP.ESE!BE17","v":1775376},{"$f":"BP.ESE!BF17","v":1787084},{"$f":"BP.ESE!BG17","v":1806989},{"$f":"BP.ESE!BH17","v":1827471},{"$f":"BP.ESE!BI17","v":1879917},{"$f":"BP.ESE!BJ17","v":1821021},{"$f":"BP.ESE!BK17","v":1873789},{"$f":"BP.ESE!BL17","v":1957419},{"$f":"BP.ESE!BM17","v":1979582}]
[null,null,"Long Term",{"$f":"BP.ESE!D18","v":113775},{"$f":"BP.ESE!E18","v":114023},{"$f":"BP.ESE!F18","v":107333},{"$f":"BP.ESE!G18","v":109941},{"$f":"BP.ESE!H18","v":108557},{"$f":"BP.ESE!I18","v":106497},{"$f":"BP.ESE!J18","v":110951},{"$f":"BP.ESE!K18","v":107443},{"$f":"BP.ESE!L18","v":111867},{"$f":"BP.ESE!M18","v":166546},{"$f":"BP.ESE!N18","v":173893},{"$f":"BP.ESE!O18","v":205574},{"$f":"BP.ESE!P18","v":239989},{"$f":"BP.ESE!Q18","v":226020},{"$f":"BP.ESE!R18","v":249318},{"$f":"BP.ESE!S18","v":256343},{"$f":"BP.ESE!T18","v":316467},{"$f":"BP.ESE!U18","v":324032},{"$f":"BP.ESE!V18","v":337294},{"$f":"BP.ESE!W18","v":355791},{"$f":"BP.ESE!X18","v":445078},{"$f":"BP.ESE!Y18","v":432764},{"$f":"BP.ESE!Z18","v":445978},{"$f":"BP.ESE!AA18","v":544737},{"$f":"BP.ESE!AB18","v":581463},{"$f":"BP.ESE!AC18","v":544722},{"$f":"BP.ESE!AD18","v":519174},{"$f":"BP.ESE!AE18","v":527748},{"$f":"BP.ESE!AF18","v":596158},{"$f":"BP.ESE!AG18","v":567165},{"$f":"BP.ESE!AH18","v":552970},{"$f":"BP.ESE!AI18","v":594972},{"$f":"BP.ESE!AJ18","v":711461},{"$f":"BP.ESE!AK18","v":693790},{"$f":"BP.ESE!AL18","v":763482},{"$f":"BP.ESE!AM18","v":776137},{"$f":"BP.ESE!AN18","v":815164},{"$f":"BP.ESE!AO18","v":789459},{"$f":"BP.ESE!AP18","v":835906},{"$f":"BP.ESE!AQ18","v":868441},{"$f":"BP.ESE!AR18","v":893736},{"$f":"BP.ESE!AS18","v":798977},{"$f":"BP.ESE!AT18","v":1086242},{"$f":"BP.ESE!AU18","v":1122226},{"$f":"BP.ESE!AV18","v":1176038},{"$f":"BP.ESE!AW18","v":1198341},{"$f":"BP.ESE!AX18","v":1184124},{"$f":"BP.ESE!AY18","v":1212776},{"$f":"BP.ESE!AZ18","v":1234395},{"$f":"BP.ESE!BA18","v":1256053},{"$f":"BP.ESE!BB18","v":1272418},{"$f":"BP.ESE!BC18","v":1271970},{"$f":"BP.ESE!BD18","v":1280490},{"$f":"BP.ESE!BE18","v":1359096},{"$f":"BP.ESE!BF18","v":1373072},{"$f":"BP.ESE!BG18","v":1403777},{"$f":"BP.ESE!BH18","v":1453533},{"$f":"BP.ESE!BI18","v":1494717},{"$f":"BP.ESE!BJ18","v":1434146},{"$f":"BP.ESE!BK18","v":1476428},{"$f":"BP.ESE!BL18","v":1562899},{"$f":"BP.ESE!BM18","v":1624082}]
[null,null,"  Related-party credits",{"$f":"BP.ESE!D19","v":0},{"$f":"BP.ESE!E19","v":0},{"$f":"BP.ESE!F19","v":0},{"$f":"BP.ESE!G19","v":0},{"$f":"BP.ESE!H19","v":0},{"$f":"BP.ESE!I19","v":0},{"$f":"BP.ESE!J19","v":0},{"$f":"BP.ESE!K19","v":0},{"$f":"BP.ESE!L19","v":0},{"$f":"BP.ESE!M19","v":0},{"$f":"BP.ESE!N19","v":0},{"$f":"BP.ESE!O19","v":0},{"$f":"BP.ESE!P19","v":0},{"$f":"BP.ESE!Q19","v":0},{"$f":"BP.ESE!R19","v":0},{"$f":"BP.ESE!S19","v":0},{"$f":"BP.ESE!T19","v":0},{"$f":"BP.ESE!U19","v":0},{"$f":"BP.ESE!V19","v":0},{"$f":"BP.ESE!W19","v":0},{"$f":"BP.ESE!X19","v":0},{"$f":"BP.ESE!Y19","v":0},{"$f":"BP.ESE!Z19","v":0},{"$f":"BP.ESE!AA19","v":0},{"$f":"BP.ESE!AB19","v":0},{"$f":"BP.ESE!AC19","v":0},{"$f":"BP.ESE!AD19","v":0},{"$f":"BP.ESE!AE19","v":0},{"$f":"BP.ESE!AF19","v":0},{"$f":"BP.ESE!AG19","v":0},{"$f":"BP.ESE!AH19","v":0},{"$f":"BP.ESE!AI19","v":0},{"$f":"BP.ESE!AJ19","v":0},{"$f":"BP.ESE!AK19","v":0},{"$f":"BP.ESE!AL19","v":0},{"$f":"BP.ESE!AM19","v":0},{"$f":"BP.ESE!AN19","v":0},{"$f":"BP.ESE!AO19","v":0},{"$f":"BP.ESE!AP19","v":0},{"$f":"BP.ESE!AQ19","v":0},{"$f":"BP.ESE!AR19","v":0},{"$f":"BP.ESE!AS19","v":0},{"$f":"BP.ESE!AT19","v":0},{"$f":"BP.ESE!AU19","v":0},{"$f":"BP.ESE!AV19","v":0},{"$f":"BP.ESE!AW19","v":0},{"$f":"BP.ESE!AX19","v":0},{"$f":"BP.ESE!AY19","v":0},{"$f":"BP.ESE!AZ19","v":0},{"$f":"BP.ESE!BA19","v":0},{"$f":"BP.ESE!BB19","v":0},{"$f":"BP.ESE!BC19","v":0},{"$f":"BP.ESE!BD19","v":0},{"$f":"BP.ESE!BE19","v":0},{"$f":"BP.ESE!BF19","v":0},{"$f":"BP.ESE!BG19","v":0},{"$f":"BP.ESE!BH19","v":0},{"$f":"BP.ESE!BI19","v":"-"},{"$f":"BP.ESE!BJ19","v":""},{"$f":"BP.ESE!BK19","v":0},{"$f":"BP.ESE!BL19","v":0},{"$f":"BP.ESE!BM19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.ESE!D20","v":0},{"$f":"BP.ESE!E20","v":0},{"$f":"BP.ESE!F20","v":0},{"$f":"BP.ESE!G20","v":0},{"$f":"BP.ESE!H20","v":0},{"$f":"BP.ESE!I20","v":0},{"$f":"BP.ESE!J20","v":0},{"$f":"BP.ESE!K20","v":0},{"$f":"BP.ESE!L20","v":0},{"$f":"BP.ESE!M20","v":0},{"$f":"BP.ESE!N20","v":0},{"$f":"BP.ESE!O20","v":0},{"$f":"BP.ESE!P20","v":0},{"$f":"BP.ESE!Q20","v":0},{"$f":"BP.ESE!R20","v":0},{"$f":"BP.ESE!S20","v":0},{"$f":"BP.ESE!T20","v":0},{"$f":"BP.ESE!U20","v":0},{"$f":"BP.ESE!V20","v":0},{"$f":"BP.ESE!W20","v":0},{"$f":"BP.ESE!X20","v":0},{"$f":"BP.ESE!Y20","v":236433},{"$f":"BP.ESE!Z20","v":244167},{"$f":"BP.ESE!AA20","v":254956},{"$f":"BP.ESE!AB20","v":274526},{"$f":"BP.ESE!AC20","v":285296},{"$f":"BP.ESE!AD20","v":296039},{"$f":"BP.ESE!AE20","v":305737},{"$f":"BP.ESE!AF20","v":345783},{"$f":"BP.ESE!AG20","v":333478},{"$f":"BP.ESE!AH20","v":341428},{"$f":"BP.ESE!AI20","v":369292},{"$f":"BP.ESE!AJ20","v":396701},{"$f":"BP.ESE!AK20","v":389224},{"$f":"BP.ESE!AL20","v":383047},{"$f":"BP.ESE!AM20","v":391711},{"$f":"BP.ESE!AN20","v":412032},{"$f":"BP.ESE!AO20","v":422345},{"$f":"BP.ESE!AP20","v":433560},{"$f":"BP.ESE!AQ20","v":443828},{"$f":"BP.ESE!AR20","v":466695},{"$f":"BP.ESE!AS20","v":476665},{"$f":"BP.ESE!AT20","v":488169},{"$f":"BP.ESE!AU20","v":506034},{"$f":"BP.ESE!AV20","v":543617},{"$f":"BP.ESE!AW20","v":558655},{"$f":"BP.ESE!AX20","v":579938},{"$f":"BP.ESE!AY20","v":612480},{"$f":"BP.ESE!AZ20","v":687821},{"$f":"BP.ESE!BA20","v":717751},{"$f":"BP.ESE!BB20","v":767955},{"$f":"BP.ESE!BC20","v":817080},{"$f":"BP.ESE!BD20","v":907614},{"$f":"BP.ESE!BE20","v":946941},{"$f":"BP.ESE!BF20","v":957817},{"$f":"BP.ESE!BG20","v":1005930},{"$f":"BP.ESE!BH20","v":1074004},{"$f":"BP.ESE!BI20","v":1112552},{"$f":"BP.ESE!BJ20","v":1155648},{"$f":"BP.ESE!BK20","v":1196749},{"$f":"BP.ESE!BL20","v":1262181},{"$f":"BP.ESE!BM20","v":1362017}]
[null,null,"Money market and secured funds",{"$f":"BP.ESE!D21","v":0},{"$f":"BP.ESE!E21","v":0},{"$f":"BP.ESE!F21","v":0},{"$f":"BP.ESE!G21","v":0},{"$f":"BP.ESE!H21","v":0},{"$f":"BP.ESE!I21","v":0},{"$f":"BP.ESE!J21","v":0},{"$f":"BP.ESE!K21","v":0},{"$f":"BP.ESE!L21","v":0},{"$f":"BP.ESE!M21","v":0},{"$f":"BP.ESE!N21","v":0},{"$f":"BP.ESE!O21","v":0},{"$f":"BP.ESE!P21","v":0},{"$f":"BP.ESE!Q21","v":0},{"$f":"BP.ESE!R21","v":0},{"$f":"BP.ESE!S21","v":0},{"$f":"BP.ESE!T21","v":0},{"$f":"BP.ESE!U21","v":0},{"$f":"BP.ESE!V21","v":0},{"$f":"BP.ESE!W21","v":0},{"$f":"BP.ESE!X21","v":0},{"$f":"BP.ESE!Y21","v":8205},{"$f":"BP.ESE!Z21","v":8448},{"$f":"BP.ESE!AA21","v":8733},{"$f":"BP.ESE!AB21","v":9047},{"$f":"BP.ESE!AC21","v":8559},{"$f":"BP.ESE!AD21","v":8837},{"$f":"BP.ESE!AE21","v":9163},{"$f":"BP.ESE!AF21","v":8466},{"$f":"BP.ESE!AG21","v":8711},{"$f":"BP.ESE!AH21","v":8910},{"$f":"BP.ESE!AI21","v":1543},{"$f":"BP.ESE!AJ21","v":1459},{"$f":"BP.ESE!AK21","v":1531},{"$f":"BP.ESE!AL21","v":1579},{"$f":"BP.ESE!AM21","v":1643},{"$f":"BP.ESE!AN21","v":1693},{"$f":"BP.ESE!AO21","v":1751},{"$f":"BP.ESE!AP21","v":1794},{"$f":"BP.ESE!AQ21","v":1848},{"$f":"BP.ESE!AR21","v":0},{"$f":"BP.ESE!AS21","v":0},{"$f":"BP.ESE!AT21","v":0},{"$f":"BP.ESE!AU21","v":0},{"$f":"BP.ESE!AV21","v":0},{"$f":"BP.ESE!AW21","v":0},{"$f":"BP.ESE!AX21","v":0},{"$f":"BP.ESE!AY21","v":0},{"$f":"BP.ESE!AZ21","v":0},{"$f":"BP.ESE!BA21","v":0},{"$f":"BP.ESE!BB21","v":0},{"$f":"BP.ESE!BC21","v":0},{"$f":"BP.ESE!BD21","v":0},{"$f":"BP.ESE!BE21","v":0},{"$f":"BP.ESE!BF21","v":0},{"$f":"BP.ESE!BG21","v":0},{"$f":"BP.ESE!BH21","v":0},{"$f":"BP.ESE!BI21","v":0},{"$f":"BP.ESE!BJ21","v":0},{"$f":"BP.ESE!BK21","v":0},{"$f":"BP.ESE!BL21","v":0},{"$f":"BP.ESE!BM21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.ESE!D22","v":0},{"$f":"BP.ESE!E22","v":0},{"$f":"BP.ESE!F22","v":0},{"$f":"BP.ESE!G22","v":0},{"$f":"BP.ESE!H22","v":0},{"$f":"BP.ESE!I22","v":0},{"$f":"BP.ESE!J22","v":0},{"$f":"BP.ESE!K22","v":0},{"$f":"BP.ESE!L22","v":0},{"$f":"BP.ESE!M22","v":0},{"$f":"BP.ESE!N22","v":0},{"$f":"BP.ESE!O22","v":0},{"$f":"BP.ESE!P22","v":0},{"$f":"BP.ESE!Q22","v":0},{"$f":"BP.ESE!R22","v":0},{"$f":"BP.ESE!S22","v":0},{"$f":"BP.ESE!T22","v":0},{"$f":"BP.ESE!U22","v":0},{"$f":"BP.ESE!V22","v":0},{"$f":"BP.ESE!W22","v":0},{"$f":"BP.ESE!X22","v":0},{"$f":"BP.ESE!Y22","v":7532},{"$f":"BP.ESE!Z22","v":7659},{"$f":"BP.ESE!AA22","v":6387},{"$f":"BP.ESE!AB22","v":9209},{"$f":"BP.ESE!AC22","v":8683},{"$f":"BP.ESE!AD22","v":8733},{"$f":"BP.ESE!AE22","v":11193},{"$f":"BP.ESE!AF22","v":14556},{"$f":"BP.ESE!AG22","v":11994},{"$f":"BP.ESE!AH22","v":12552},{"$f":"BP.ESE!AI22","v":13306},{"$f":"BP.ESE!AJ22","v":98790},{"$f":"BP.ESE!AK22","v":100886},{"$f":"BP.ESE!AL22","v":103963},{"$f":"BP.ESE!AM22","v":107048},{"$f":"BP.ESE!AN22","v":104491},{"$f":"BP.ESE!AO22","v":98033},{"$f":"BP.ESE!AP22","v":102175},{"$f":"BP.ESE!AQ22","v":95822},{"$f":"BP.ESE!AR22","v":112329},{"$f":"BP.ESE!AS22","v":104175},{"$f":"BP.ESE!AT22","v":109715},{"$f":"BP.ESE!AU22","v":113151},{"$f":"BP.ESE!AV22","v":141143},{"$f":"BP.ESE!AW22","v":142850},{"$f":"BP.ESE!AX22","v":142046},{"$f":"BP.ESE!AY22","v":135370},{"$f":"BP.ESE!AZ22","v":139577},{"$f":"BP.ESE!BA22","v":141693},{"$f":"BP.ESE!BB22","v":144984},{"$f":"BP.ESE!BC22","v":148779},{"$f":"BP.ESE!BD22","v":153730},{"$f":"BP.ESE!BE22","v":157043},{"$f":"BP.ESE!BF22","v":161164},{"$f":"BP.ESE!BG22","v":156108},{"$f":"BP.ESE!BH22","v":165078},{"$f":"BP.ESE!BI22","v":170241},{"$f":"BP.ESE!BJ22","v":78171},{"$f":"BP.ESE!BK22","v":80749},{"$f":"BP.ESE!BL22","v":38747},{"$f":"BP.ESE!BM22","v":40672}]
[null,null,"  Credit receivables",{"$f":"BP.ESE!D23","v":0},{"$f":"BP.ESE!E23","v":0},{"$f":"BP.ESE!F23","v":0},{"$f":"BP.ESE!G23","v":0},{"$f":"BP.ESE!H23","v":0},{"$f":"BP.ESE!I23","v":0},{"$f":"BP.ESE!J23","v":0},{"$f":"BP.ESE!K23","v":0},{"$f":"BP.ESE!L23","v":0},{"$f":"BP.ESE!M23","v":0},{"$f":"BP.ESE!N23","v":0},{"$f":"BP.ESE!O23","v":0},{"$f":"BP.ESE!P23","v":0},{"$f":"BP.ESE!Q23","v":0},{"$f":"BP.ESE!R23","v":0},{"$f":"BP.ESE!S23","v":0},{"$f":"BP.ESE!T23","v":0},{"$f":"BP.ESE!U23","v":0},{"$f":"BP.ESE!V23","v":0},{"$f":"BP.ESE!W23","v":0},{"$f":"BP.ESE!X23","v":0},{"$f":"BP.ESE!Y23","v":928},{"$f":"BP.ESE!Z23","v":1625},{"$f":"BP.ESE!AA23","v":2089},{"$f":"BP.ESE!AB23","v":0},{"$f":"BP.ESE!AC23","v":0},{"$f":"BP.ESE!AD23","v":0},{"$f":"BP.ESE!AE23","v":0},{"$f":"BP.ESE!AF23","v":0},{"$f":"BP.ESE!AG23","v":0},{"$f":"BP.ESE!AH23","v":0},{"$f":"BP.ESE!AI23","v":0},{"$f":"BP.ESE!AJ23","v":0},{"$f":"BP.ESE!AK23","v":0},{"$f":"BP.ESE!AL23","v":0},{"$f":"BP.ESE!AM23","v":0},{"$f":"BP.ESE!AN23","v":0},{"$f":"BP.ESE!AO23","v":0},{"$f":"BP.ESE!AP23","v":0},{"$f":"BP.ESE!AQ23","v":0},{"$f":"BP.ESE!AR23","v":0},{"$f":"BP.ESE!AS23","v":0},{"$f":"BP.ESE!AT23","v":0},{"$f":"BP.ESE!AU23","v":0},{"$f":"BP.ESE!AV23","v":0},{"$f":"BP.ESE!AW23","v":0},{"$f":"BP.ESE!AX23","v":0},{"$f":"BP.ESE!AY23","v":0},{"$f":"BP.ESE!AZ23","v":0},{"$f":"BP.ESE!BA23","v":0},{"$f":"BP.ESE!BB23","v":0},{"$f":"BP.ESE!BC23","v":0},{"$f":"BP.ESE!BD23","v":0},{"$f":"BP.ESE!BE23","v":0},{"$f":"BP.ESE!BF23","v":0},{"$f":"BP.ESE!BG23","v":0},{"$f":"BP.ESE!BH23","v":0},{"$f":"BP.ESE!BI23","v":0},{"$f":"BP.ESE!BJ23","v":0},{"$f":"BP.ESE!BK23","v":0},{"$f":"BP.ESE!BL23","v":0},{"$f":"BP.ESE!BM23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.ESE!D24","v":0},{"$f":"BP.ESE!E24","v":0},{"$f":"BP.ESE!F24","v":0},{"$f":"BP.ESE!G24","v":0},{"$f":"BP.ESE!H24","v":0},{"$f":"BP.ESE!I24","v":0},{"$f":"BP.ESE!J24","v":0},{"$f":"BP.ESE!K24","v":0},{"$f":"BP.ESE!L24","v":0},{"$f":"BP.ESE!M24","v":0},{"$f":"BP.ESE!N24","v":0},{"$f":"BP.ESE!O24","v":0},{"$f":"BP.ESE!P24","v":0},{"$f":"BP.ESE!Q24","v":0},{"$f":"BP.ESE!R24","v":0},{"$f":"BP.ESE!S24","v":0},{"$f":"BP.ESE!T24","v":0},{"$f":"BP.ESE!U24","v":0},{"$f":"BP.ESE!V24","v":0},{"$f":"BP.ESE!W24","v":0},{"$f":"BP.ESE!X24","v":0},{"$f":"BP.ESE!Y24","v":0},{"$f":"BP.ESE!Z24","v":30172},{"$f":"BP.ESE!AA24","v":51415},{"$f":"BP.ESE!AB24","v":54741},{"$f":"BP.ESE!AC24","v":0},{"$f":"BP.ESE!AD24","v":11039},{"$f":"BP.ESE!AE24","v":7529},{"$f":"BP.ESE!AF24","v":11190},{"$f":"BP.ESE!AG24","v":2998},{"$f":"BP.ESE!AH24","v":25003},{"$f":"BP.ESE!AI24","v":42840},{"$f":"BP.ESE!AJ24","v":35807},{"$f":"BP.ESE!AK24","v":9371},{"$f":"BP.ESE!AL24","v":44628},{"$f":"BP.ESE!AM24","v":59405},{"$f":"BP.ESE!AN24","v":30855},{"$f":"BP.ESE!AO24","v":6776},{"$f":"BP.ESE!AP24","v":36749},{"$f":"BP.ESE!AQ24","v":35115},{"$f":"BP.ESE!AR24","v":22115},{"$f":"BP.ESE!AS24","v":4216},{"$f":"BP.ESE!AT24","v":14480},{"$f":"BP.ESE!AU24","v":28350},{"$f":"BP.ESE!AV24","v":20938},{"$f":"BP.ESE!AW24","v":5344},{"$f":"BP.ESE!AX24","v":49191},{"$f":"BP.ESE!AY24","v":85791},{"$f":"BP.ESE!AZ24","v":74131},{"$f":"BP.ESE!BA24","v":21803},{"$f":"BP.ESE!BB24","v":0},{"$f":"BP.ESE!BC24","v":0},{"$f":"BP.ESE!BD24","v":0},{"$f":"BP.ESE!BE24","v":0},{"$f":"BP.ESE!BF24","v":0},{"$f":"BP.ESE!BG24","v":0},{"$f":"BP.ESE!BH24","v":0},{"$f":"BP.ESE!BI24","v":0},{"$f":"BP.ESE!BJ24","v":0},{"$f":"BP.ESE!BK24","v":0},{"$f":"BP.ESE!BL24","v":0},{"$f":"BP.ESE!BM24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.ESE!D25","v":0},{"$f":"BP.ESE!E25","v":0},{"$f":"BP.ESE!F25","v":0},{"$f":"BP.ESE!G25","v":0},{"$f":"BP.ESE!H25","v":0},{"$f":"BP.ESE!I25","v":0},{"$f":"BP.ESE!J25","v":0},{"$f":"BP.ESE!K25","v":0},{"$f":"BP.ESE!L25","v":0},{"$f":"BP.ESE!M25","v":0},{"$f":"BP.ESE!N25","v":0},{"$f":"BP.ESE!O25","v":0},{"$f":"BP.ESE!P25","v":0},{"$f":"BP.ESE!Q25","v":0},{"$f":"BP.ESE!R25","v":0},{"$f":"BP.ESE!S25","v":0},{"$f":"BP.ESE!T25","v":0},{"$f":"BP.ESE!U25","v":0},{"$f":"BP.ESE!V25","v":0},{"$f":"BP.ESE!W25","v":0},{"$f":"BP.ESE!X25","v":0},{"$f":"BP.ESE!Y25","v":14363},{"$f":"BP.ESE!Z25","v":13882},{"$f":"BP.ESE!AA25","v":13254},{"$f":"BP.ESE!AB25","v":11799},{"$f":"BP.ESE!AC25","v":10824},{"$f":"BP.ESE!AD25","v":10562},{"$f":"BP.ESE!AE25","v":9490},{"$f":"BP.ESE!AF25","v":10332},{"$f":"BP.ESE!AG25","v":8769},{"$f":"BP.ESE!AH25","v":10828},{"$f":"BP.ESE!AI25","v":11906},{"$f":"BP.ESE!AJ25","v":8251},{"$f":"BP.ESE!AK25","v":7654},{"$f":"BP.ESE!AL25","v":7588},{"$f":"BP.ESE!AM25","v":7402},{"$f":"BP.ESE!AN25","v":7008},{"$f":"BP.ESE!AO25","v":7113},{"$f":"BP.ESE!AP25","v":7522},{"$f":"BP.ESE!AQ25","v":7685},{"$f":"BP.ESE!AR25","v":7128},{"$f":"BP.ESE!AS25","v":7235},{"$f":"BP.ESE!AT25","v":261990},{"$f":"BP.ESE!AU25","v":269265},{"$f":"BP.ESE!AV25","v":270155},{"$f":"BP.ESE!AW25","v":274199},{"$f":"BP.ESE!AX25","v":193551},{"$f":"BP.ESE!AY25","v":165296},{"$f":"BP.ESE!AZ25","v":149115},{"$f":"BP.ESE!BA25","v":177325},{"$f":"BP.ESE!BB25","v":156301},{"$f":"BP.ESE!BC25","v":124104},{"$f":"BP.ESE!BD25","v":102519},{"$f":"BP.ESE!BE25","v":119655},{"$f":"BP.ESE!BF25","v":113160},{"$f":"BP.ESE!BG25","v":97020},{"$f":"BP.ESE!BH25","v":79543},{"$f":"BP.ESE!BI25","v":86834},{"$f":"BP.ESE!BJ25","v":94512},{"$f":"BP.ESE!BK25","v":92410},{"$f":"BP.ESE!BL25","v":124011},{"$f":"BP.ESE!BM25","v":76206}]
[null,null,"  Tax credits",{"$f":"BP.ESE!D26","v":0},{"$f":"BP.ESE!E26","v":0},{"$f":"BP.ESE!F26","v":0},{"$f":"BP.ESE!G26","v":0},{"$f":"BP.ESE!H26","v":0},{"$f":"BP.ESE!I26","v":0},{"$f":"BP.ESE!J26","v":0},{"$f":"BP.ESE!K26","v":0},{"$f":"BP.ESE!L26","v":0},{"$f":"BP.ESE!M26","v":0},{"$f":"BP.ESE!N26","v":0},{"$f":"BP.ESE!O26","v":0},{"$f":"BP.ESE!P26","v":0},{"$f":"BP.ESE!Q26","v":0},{"$f":"BP.ESE!R26","v":0},{"$f":"BP.ESE!S26","v":0},{"$f":"BP.ESE!T26","v":0},{"$f":"BP.ESE!U26","v":0},{"$f":"BP.ESE!V26","v":0},{"$f":"BP.ESE!W26","v":0},{"$f":"BP.ESE!X26","v":0},{"$f":"BP.ESE!Y26","v":102812},{"$f":"BP.ESE!Z26","v":104417},{"$f":"BP.ESE!AA26","v":131673},{"$f":"BP.ESE!AB26","v":127580},{"$f":"BP.ESE!AC26","v":95641},{"$f":"BP.ESE!AD26","v":90284},{"$f":"BP.ESE!AE26","v":86925},{"$f":"BP.ESE!AF26","v":105941},{"$f":"BP.ESE!AG26","v":112721},{"$f":"BP.ESE!AH26","v":110238},{"$f":"BP.ESE!AI26","v":113036},{"$f":"BP.ESE!AJ26","v":129970},{"$f":"BP.ESE!AK26","v":133710},{"$f":"BP.ESE!AL26","v":122172},{"$f":"BP.ESE!AM26","v":91753},{"$f":"BP.ESE!AN26","v":90813},{"$f":"BP.ESE!AO26","v":82566},{"$f":"BP.ESE!AP26","v":82630},{"$f":"BP.ESE!AQ26","v":70003},{"$f":"BP.ESE!AR26","v":84001},{"$f":"BP.ESE!AS26","v":87904},{"$f":"BP.ESE!AT26","v":89021},{"$f":"BP.ESE!AU26","v":83061},{"$f":"BP.ESE!AV26","v":75978},{"$f":"BP.ESE!AW26","v":95333},{"$f":"BP.ESE!AX26","v":94884},{"$f":"BP.ESE!AY26","v":87345},{"$f":"BP.ESE!AZ26","v":61383},{"$f":"BP.ESE!BA26","v":53182},{"$f":"BP.ESE!BB26","v":43429},{"$f":"BP.ESE!BC26","v":50084},{"$f":"BP.ESE!BD26","v":37248},{"$f":"BP.ESE!BE26","v":30812},{"$f":"BP.ESE!BF26","v":46538},{"$f":"BP.ESE!BG26","v":50083},{"$f":"BP.ESE!BH26","v":40809},{"$f":"BP.ESE!BI26","v":27315},{"$f":"BP.ESE!BJ26","v":4305},{"$f":"BP.ESE!BK26","v":15641},{"$f":"BP.ESE!BL26","v":0},{"$f":"BP.ESE!BM26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.ESE!D27","v":0},{"$f":"BP.ESE!E27","v":0},{"$f":"BP.ESE!F27","v":0},{"$f":"BP.ESE!G27","v":0},{"$f":"BP.ESE!H27","v":0},{"$f":"BP.ESE!I27","v":0},{"$f":"BP.ESE!J27","v":0},{"$f":"BP.ESE!K27","v":0},{"$f":"BP.ESE!L27","v":0},{"$f":"BP.ESE!M27","v":0},{"$f":"BP.ESE!N27","v":0},{"$f":"BP.ESE!O27","v":0},{"$f":"BP.ESE!P27","v":0},{"$f":"BP.ESE!Q27","v":0},{"$f":"BP.ESE!R27","v":0},{"$f":"BP.ESE!S27","v":0},{"$f":"BP.ESE!T27","v":0},{"$f":"BP.ESE!U27","v":0},{"$f":"BP.ESE!V27","v":0},{"$f":"BP.ESE!W27","v":0},{"$f":"BP.ESE!X27","v":0},{"$f":"BP.ESE!Y27","v":34375},{"$f":"BP.ESE!Z27","v":34895},{"$f":"BP.ESE!AA27","v":39076},{"$f":"BP.ESE!AB27","v":36487},{"$f":"BP.ESE!AC27","v":37987},{"$f":"BP.ESE!AD27","v":39500},{"$f":"BP.ESE!AE27","v":38598},{"$f":"BP.ESE!AF27","v":39642},{"$f":"BP.ESE!AG27","v":40953},{"$f":"BP.ESE!AH27","v":40097},{"$f":"BP.ESE!AI27","v":40391},{"$f":"BP.ESE!AJ27","v":36490},{"$f":"BP.ESE!AK27","v":34013},{"$f":"BP.ESE!AL27","v":35324},{"$f":"BP.ESE!AM27","v":32488},{"$f":"BP.ESE!AN27","v":29256},{"$f":"BP.ESE!AO27","v":29191},{"$f":"BP.ESE!AP27","v":28622},{"$f":"BP.ESE!AQ27","v":28184},{"$f":"BP.ESE!AR27","v":28075},{"$f":"BP.ESE!AS27","v":28325},{"$f":"BP.ESE!AT27","v":27611},{"$f":"BP.ESE!AU27","v":27119},{"$f":"BP.ESE!AV27","v":23954},{"$f":"BP.ESE!AW27","v":22482},{"$f":"BP.ESE!AX27","v":23838},{"$f":"BP.ESE!AY27","v":24080},{"$f":"BP.ESE!AZ27","v":22962},{"$f":"BP.ESE!BA27","v":23066},{"$f":"BP.ESE!BB27","v":23694},{"$f":"BP.ESE!BC27","v":23938},{"$f":"BP.ESE!BD27","v":23512},{"$f":"BP.ESE!BE27","v":23842},{"$f":"BP.ESE!BF27","v":22964},{"$f":"BP.ESE!BG27","v":23336},{"$f":"BP.ESE!BH27","v":19657},{"$f":"BP.ESE!BI27","v":19438},{"$f":"BP.ESE!BJ27","v":19670},{"$f":"BP.ESE!BK27","v":14898},{"$f":"BP.ESE!BL27","v":18330},{"$f":"BP.ESE!BM27","v":18024}]
[null,null,"  Derivative financial instruments",{"$f":"BP.ESE!D28","v":0},{"$f":"BP.ESE!E28","v":0},{"$f":"BP.ESE!F28","v":0},{"$f":"BP.ESE!G28","v":0},{"$f":"BP.ESE!H28","v":0},{"$f":"BP.ESE!I28","v":0},{"$f":"BP.ESE!J28","v":0},{"$f":"BP.ESE!K28","v":0},{"$f":"BP.ESE!L28","v":0},{"$f":"BP.ESE!M28","v":0},{"$f":"BP.ESE!N28","v":0},{"$f":"BP.ESE!O28","v":0},{"$f":"BP.ESE!P28","v":0},{"$f":"BP.ESE!Q28","v":0},{"$f":"BP.ESE!R28","v":0},{"$f":"BP.ESE!S28","v":0},{"$f":"BP.ESE!T28","v":0},{"$f":"BP.ESE!U28","v":0},{"$f":"BP.ESE!V28","v":0},{"$f":"BP.ESE!W28","v":0},{"$f":"BP.ESE!X28","v":0},{"$f":"BP.ESE!Y28","v":27397},{"$f":"BP.ESE!Z28","v":0},{"$f":"BP.ESE!AA28","v":36471},{"$f":"BP.ESE!AB28","v":57407},{"$f":"BP.ESE!AC28","v":97084},{"$f":"BP.ESE!AD28","v":53556},{"$f":"BP.ESE!AE28","v":58517},{"$f":"BP.ESE!AF28","v":59681},{"$f":"BP.ESE!AG28","v":47005},{"$f":"BP.ESE!AH28","v":3412},{"$f":"BP.ESE!AI28","v":2167},{"$f":"BP.ESE!AJ28","v":3557},{"$f":"BP.ESE!AK28","v":17135},{"$f":"BP.ESE!AL28","v":64950},{"$f":"BP.ESE!AM28","v":84491},{"$f":"BP.ESE!AN28","v":80762},{"$f":"BP.ESE!AO28","v":83474},{"$f":"BP.ESE!AP28","v":84643},{"$f":"BP.ESE!AQ28","v":119342},{"$f":"BP.ESE!AR28","v":104358},{"$f":"BP.ESE!AS28","v":16140},{"$f":"BP.ESE!AT28","v":20938},{"$f":"BP.ESE!AU28","v":15892},{"$f":"BP.ESE!AV28","v":20778},{"$f":"BP.ESE!AW28","v":19332},{"$f":"BP.ESE!AX28","v":19129},{"$f":"BP.ESE!AY28","v":20467},{"$f":"BP.ESE!AZ28","v":29828},{"$f":"BP.ESE!BA28","v":48740},{"$f":"BP.ESE!BB28","v":63526},{"$f":"BP.ESE!BC28","v":32743},{"$f":"BP.ESE!BD28","v":34864},{"$f":"BP.ESE!BE28","v":58874},{"$f":"BP.ESE!BF28","v":49115},{"$f":"BP.ESE!BG28","v":47319},{"$f":"BP.ESE!BH28","v":50781},{"$f":"BP.ESE!BI28","v":50985},{"$f":"BP.ESE!BJ28","v":53387},{"$f":"BP.ESE!BK28","v":46501},{"$f":"BP.ESE!BL28","v":85170},{"$f":"BP.ESE!BM28","v":76433}]
[null,null,"Public service concession - contract asset",{"$f":"BP.ESE!D29","v":0},{"$f":"BP.ESE!E29","v":0},{"$f":"BP.ESE!F29","v":0},{"$f":"BP.ESE!G29","v":0},{"$f":"BP.ESE!H29","v":0},{"$f":"BP.ESE!I29","v":0},{"$f":"BP.ESE!J29","v":0},{"$f":"BP.ESE!K29","v":0},{"$f":"BP.ESE!L29","v":0},{"$f":"BP.ESE!M29","v":0},{"$f":"BP.ESE!N29","v":0},{"$f":"BP.ESE!O29","v":0},{"$f":"BP.ESE!P29","v":0},{"$f":"BP.ESE!Q29","v":0},{"$f":"BP.ESE!R29","v":0},{"$f":"BP.ESE!S29","v":0},{"$f":"BP.ESE!T29","v":0},{"$f":"BP.ESE!U29","v":0},{"$f":"BP.ESE!V29","v":0},{"$f":"BP.ESE!W29","v":0},{"$f":"BP.ESE!X29","v":0},{"$f":"BP.ESE!Y29","v":0},{"$f":"BP.ESE!Z29","v":0},{"$f":"BP.ESE!AA29","v":0},{"$f":"BP.ESE!AB29","v":0},{"$f":"BP.ESE!AC29","v":0},{"$f":"BP.ESE!AD29","v":0},{"$f":"BP.ESE!AE29","v":0},{"$f":"BP.ESE!AF29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.ESE!D30","v":113775},{"$f":"BP.ESE!E30","v":114023},{"$f":"BP.ESE!F30","v":107333},{"$f":"BP.ESE!G30","v":109941},{"$f":"BP.ESE!H30","v":108557},{"$f":"BP.ESE!I30","v":106497},{"$f":"BP.ESE!J30","v":110951},{"$f":"BP.ESE!K30","v":107443},{"$f":"BP.ESE!L30","v":111867},{"$f":"BP.ESE!M30","v":166546},{"$f":"BP.ESE!N30","v":173893},{"$f":"BP.ESE!O30","v":205574},{"$f":"BP.ESE!P30","v":239989},{"$f":"BP.ESE!Q30","v":226020},{"$f":"BP.ESE!R30","v":249318},{"$f":"BP.ESE!S30","v":256343},{"$f":"BP.ESE!T30","v":316467},{"$f":"BP.ESE!U30","v":324032},{"$f":"BP.ESE!V30","v":337294},{"$f":"BP.ESE!W30","v":355791},{"$f":"BP.ESE!X30","v":445078},{"$f":"BP.ESE!Y30","v":719},{"$f":"BP.ESE!Z30","v":713},{"$f":"BP.ESE!AA30","v":683},{"$f":"BP.ESE!AB30","v":667},{"$f":"BP.ESE!AC30","v":648},{"$f":"BP.ESE!AD30","v":624},{"$f":"BP.ESE!AE30","v":596},{"$f":"BP.ESE!AF30","v":567},{"$f":"BP.ESE!AG30","v":536},{"$f":"BP.ESE!AH30","v":502},{"$f":"BP.ESE!AI30","v":491},{"$f":"BP.ESE!AJ30","v":436},{"$f":"BP.ESE!AK30","v":266},{"$f":"BP.ESE!AL30","v":231},{"$f":"BP.ESE!AM30","v":196},{"$f":"BP.ESE!AN30","v":58254},{"$f":"BP.ESE!AO30","v":58210},{"$f":"BP.ESE!AP30","v":58211},{"$f":"BP.ESE!AQ30","v":66614},{"$f":"BP.ESE!AR30","v":69035},{"$f":"BP.ESE!AS30","v":74317},{"$f":"BP.ESE!AT30","v":74318},{"$f":"BP.ESE!AU30","v":79354},{"$f":"BP.ESE!AV30","v":79475},{"$f":"BP.ESE!AW30","v":80146},{"$f":"BP.ESE!AX30","v":81547},{"$f":"BP.ESE!AY30","v":81947},{"$f":"BP.ESE!AZ30","v":69578},{"$f":"BP.ESE!BA30","v":72493},{"$f":"BP.ESE!BB30","v":72529},{"$f":"BP.ESE!BC30","v":75242},{"$f":"BP.ESE!BD30","v":21003},{"$f":"BP.ESE!BE30","v":21929},{"$f":"BP.ESE!BF30","v":22314},{"$f":"BP.ESE!BG30","v":23981},{"$f":"BP.ESE!BH30","v":23661},{"$f":"BP.ESE!BI30","v":27352},{"$f":"BP.ESE!BJ30","v":28453},{"$f":"BP.ESE!BK30","v":29480},{"$f":"BP.ESE!BL30","v":34460},{"$f":"BP.ESE!BM30","v":50730}]
[null,null,"Investments",{"$f":"BP.ESE!D31","v":200},{"$f":"BP.ESE!E31","v":202},{"$f":"BP.ESE!F31","v":202},{"$f":"BP.ESE!G31","v":202},{"$f":"BP.ESE!H31","v":202},{"$f":"BP.ESE!I31","v":215},{"$f":"BP.ESE!J31","v":217},{"$f":"BP.ESE!K31","v":217},{"$f":"BP.ESE!L31","v":217},{"$f":"BP.ESE!M31","v":217},{"$f":"BP.ESE!N31","v":367},{"$f":"BP.ESE!O31","v":593},{"$f":"BP.ESE!P31","v":4026},{"$f":"BP.ESE!Q31","v":4026},{"$f":"BP.ESE!R31","v":4026},{"$f":"BP.ESE!S31","v":366},{"$f":"BP.ESE!T31","v":366},{"$f":"BP.ESE!U31","v":366},{"$f":"BP.ESE!V31","v":366},{"$f":"BP.ESE!W31","v":366},{"$f":"BP.ESE!X31","v":366},{"$f":"BP.ESE!Y31","v":366},{"$f":"BP.ESE!Z31","v":366},{"$f":"BP.ESE!AA31","v":366},{"$f":"BP.ESE!AB31","v":366},{"$f":"BP.ESE!AC31","v":366},{"$f":"BP.ESE!AD31","v":366},{"$f":"BP.ESE!AE31","v":366},{"$f":"BP.ESE!AF31","v":366},{"$f":"BP.ESE!AG31","v":366},{"$f":"BP.ESE!AH31","v":366},{"$f":"BP.ESE!AI31","v":366},{"$f":"BP.ESE!AJ31","v":366},{"$f":"BP.ESE!AK31","v":366},{"$f":"BP.ESE!AL31","v":366},{"$f":"BP.ESE!AM31","v":366},{"$f":"BP.ESE!AN31","v":366},{"$f":"BP.ESE!AO31","v":366},{"$f":"BP.ESE!AP31","v":366},{"$f":"BP.ESE!AQ31","v":366},{"$f":"BP.ESE!AR31","v":366},{"$f":"BP.ESE!AS31","v":366},{"$f":"BP.ESE!AT31","v":366},{"$f":"BP.ESE!AU31","v":366},{"$f":"BP.ESE!AV31","v":366},{"$f":"BP.ESE!AW31","v":366},{"$f":"BP.ESE!AX31","v":366},{"$f":"BP.ESE!AY31","v":366},{"$f":"BP.ESE!AZ31","v":366},{"$f":"BP.ESE!BA31","v":366},{"$f":"BP.ESE!BB31","v":366},{"$f":"BP.ESE!BC31","v":366},{"$f":"BP.ESE!BD31","v":366},{"$f":"BP.ESE!BE31","v":366},{"$f":"BP.ESE!BF31","v":366},{"$f":"BP.ESE!BG31","v":366},{"$f":"BP.ESE!BH31","v":366},{"$f":"BP.ESE!BI31","v":366},{"$f":"BP.ESE!BJ31","v":366},{"$f":"BP.ESE!BK31","v":366},{"$f":"BP.ESE!BL31","v":366},{"$f":"BP.ESE!BM31","v":366}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.ESE!D32","v":0},{"$f":"BP.ESE!E32","v":0},{"$f":"BP.ESE!F32","v":0},{"$f":"BP.ESE!G32","v":0},{"$f":"BP.ESE!H32","v":0},{"$f":"BP.ESE!I32","v":0},{"$f":"BP.ESE!J32","v":0},{"$f":"BP.ESE!K32","v":0},{"$f":"BP.ESE!L32","v":0},{"$f":"BP.ESE!M32","v":0},{"$f":"BP.ESE!N32","v":0},{"$f":"BP.ESE!O32","v":0},{"$f":"BP.ESE!P32","v":5062},{"$f":"BP.ESE!Q32","v":4708},{"$f":"BP.ESE!R32","v":4468},{"$f":"BP.ESE!S32","v":4220},{"$f":"BP.ESE!T32","v":6178},{"$f":"BP.ESE!U32","v":5888},{"$f":"BP.ESE!V32","v":5615},{"$f":"BP.ESE!W32","v":5340},{"$f":"BP.ESE!X32","v":6295},{"$f":"BP.ESE!Y32","v":6017},{"$f":"BP.ESE!Z32","v":6149},{"$f":"BP.ESE!AA32","v":5844},{"$f":"BP.ESE!AB32","v":6332},{"$f":"BP.ESE!AC32","v":6006},{"$f":"BP.ESE!AD32","v":5787},{"$f":"BP.ESE!AE32","v":5476},{"$f":"BP.ESE!AF32","v":5906},{"$f":"BP.ESE!AG32","v":5629},{"$f":"BP.ESE!AH32","v":5327},{"$f":"BP.ESE!AI32","v":40247},{"$f":"BP.ESE!AJ32","v":487954},{"$f":"BP.ESE!AK32","v":5854},{"$f":"BP.ESE!AL32","v":5528},{"$f":"BP.ESE!AM32","v":5774},{"$f":"BP.ESE!AN32","v":6000},{"$f":"BP.ESE!AO32","v":5761},{"$f":"BP.ESE!AP32","v":5689},{"$f":"BP.ESE!AQ32","v":5509},{"$f":"BP.ESE!AR32","v":6140},{"$f":"BP.ESE!AS32","v":7018},{"$f":"BP.ESE!AT32","v":7635},{"$f":"BP.ESE!AU32","v":6341},{"$f":"BP.ESE!AV32","v":7323},{"$f":"BP.ESE!AW32","v":7248},{"$f":"BP.ESE!AX32","v":7767},{"$f":"BP.ESE!AY32","v":7406},{"$f":"BP.ESE!AZ32","v":8814},{"$f":"BP.ESE!BA32","v":8739},{"$f":"BP.ESE!BB32","v":8835},{"$f":"BP.ESE!BC32","v":9613},{"$f":"BP.ESE!BD32","v":10622},{"$f":"BP.ESE!BE32","v":11742},{"$f":"BP.ESE!BF32","v":12530},{"$f":"BP.ESE!BG32","v":12597},{"$f":"BP.ESE!BH32","v":14482},{"$f":"BP.ESE!BI32","v":14258},{"$f":"BP.ESE!BJ32","v":14255},{"$f":"BP.ESE!BK32","v":14832},{"$f":"BP.ESE!BL32","v":17427},{"$f":"BP.ESE!BM32","v":17707}]
[null,null,"Intangible Assets",{"$f":"BP.ESE!D33","v":620948},{"$f":"BP.ESE!E33","v":615166},{"$f":"BP.ESE!F33","v":611503},{"$f":"BP.ESE!G33","v":615517},{"$f":"BP.ESE!H33","v":618752},{"$f":"BP.ESE!I33","v":617608},{"$f":"BP.ESE!J33","v":632884},{"$f":"BP.ESE!K33","v":633282},{"$f":"BP.ESE!L33","v":647122},{"$f":"BP.ESE!M33","v":602305},{"$f":"BP.ESE!N33","v":598280},{"$f":"BP.ESE!O33","v":576586},{"$f":"BP.ESE!P33","v":581125},{"$f":"BP.ESE!Q33","v":577714},{"$f":"BP.ESE!R33","v":575079},{"$f":"BP.ESE!S33","v":574460},{"$f":"BP.ESE!T33","v":550050},{"$f":"BP.ESE!U33","v":548135},{"$f":"BP.ESE!V33","v":554228},{"$f":"BP.ESE!W33","v":564061},{"$f":"BP.ESE!X33","v":542566},{"$f":"BP.ESE!Y33","v":537689},{"$f":"BP.ESE!Z33","v":538509},{"$f":"BP.ESE!AA33","v":539565},{"$f":"BP.ESE!AB33","v":526209},{"$f":"BP.ESE!AC33","v":522377},{"$f":"BP.ESE!AD33","v":518455},{"$f":"BP.ESE!AE33","v":513173},{"$f":"BP.ESE!AF33","v":477899},{"$f":"BP.ESE!AG33","v":497490},{"$f":"BP.ESE!AH33","v":503072},{"$f":"BP.ESE!AI33","v":462723},{"$f":"BP.ESE!AJ33","v":6161},{"$f":"BP.ESE!AK33","v":480929},{"$f":"BP.ESE!AL33","v":486746},{"$f":"BP.ESE!AM33","v":482147},{"$f":"BP.ESE!AN33","v":470000},{"$f":"BP.ESE!AO33","v":466966},{"$f":"BP.ESE!AP33","v":462841},{"$f":"BP.ESE!AQ33","v":457853},{"$f":"BP.ESE!AR33","v":461311},{"$f":"BP.ESE!AS33","v":456408},{"$f":"BP.ESE!AT33","v":448278},{"$f":"BP.ESE!AU33","v":443349},{"$f":"BP.ESE!AV33","v":420335},{"$f":"BP.ESE!AW33","v":417250},{"$f":"BP.ESE!AX33","v":416957},{"$f":"BP.ESE!AY33","v":428143},{"$f":"BP.ESE!AZ33","v":410854},{"$f":"BP.ESE!BA33","v":445097},{"$f":"BP.ESE!BB33","v":474819},{"$f":"BP.ESE!BC33","v":466993},{"$f":"BP.ESE!BD33","v":400689},{"$f":"BP.ESE!BE33","v":404172},{"$f":"BP.ESE!BF33","v":401116},{"$f":"BP.ESE!BG33","v":390249},{"$f":"BP.ESE!BH33","v":359090},{"$f":"BP.ESE!BI33","v":370576},{"$f":"BP.ESE!BJ33","v":372254},{"$f":"BP.ESE!BK33","v":382163},{"$f":"BP.ESE!BL33","v":376727},{"$f":"BP.ESE!BM33","v":337427}]
[null,null,"Total Assets",{"$f":"BP.ESE!D34","v":1047707},{"$f":"BP.ESE!E34","v":986108},{"$f":"BP.ESE!F34","v":978135},{"$f":"BP.ESE!G34","v":970135},{"$f":"BP.ESE!H34","v":977596},{"$f":"BP.ESE!I34","v":988102},{"$f":"BP.ESE!J34","v":1013165},{"$f":"BP.ESE!K34","v":1009444},{"$f":"BP.ESE!L34","v":1050071},{"$f":"BP.ESE!M34","v":1046866},{"$f":"BP.ESE!N34","v":1070178},{"$f":"BP.ESE!O34","v":1094920},{"$f":"BP.ESE!P34","v":1113626},{"$f":"BP.ESE!Q34","v":1082322},{"$f":"BP.ESE!R34","v":1408436},{"$f":"BP.ESE!S34","v":1120596},{"$f":"BP.ESE!T34","v":1099969},{"$f":"BP.ESE!U34","v":1130399},{"$f":"BP.ESE!V34","v":1132501},{"$f":"BP.ESE!W34","v":1154030},{"$f":"BP.ESE!X34","v":1381279},{"$f":"BP.ESE!Y34","v":1461173},{"$f":"BP.ESE!Z34","v":1511439},{"$f":"BP.ESE!AA34","v":1487146},{"$f":"BP.ESE!AB34","v":1509515},{"$f":"BP.ESE!AC34","v":1538623},{"$f":"BP.ESE!AD34","v":1574491},{"$f":"BP.ESE!AE34","v":1536101},{"$f":"BP.ESE!AF34","v":1503667},{"$f":"BP.ESE!AG34","v":1554633},{"$f":"BP.ESE!AH34","v":1535577},{"$f":"BP.ESE!AI34","v":1576120},{"$f":"BP.ESE!AJ34","v":1782228},{"$f":"BP.ESE!AK34","v":2059225},{"$f":"BP.ESE!AL34","v":1865355},{"$f":"BP.ESE!AM34","v":1878105},{"$f":"BP.ESE!AN34","v":1843730},{"$f":"BP.ESE!AO34","v":2049505},{"$f":"BP.ESE!AP34","v":1911886},{"$f":"BP.ESE!AQ34","v":1940021},{"$f":"BP.ESE!AR34","v":1975317},{"$f":"BP.ESE!AS34","v":1940273},{"$f":"BP.ESE!AT34","v":2275662},{"$f":"BP.ESE!AU34","v":2318184},{"$f":"BP.ESE!AV34","v":2424403},{"$f":"BP.ESE!AW34","v":2219431},{"$f":"BP.ESE!AX34","v":2269076},{"$f":"BP.ESE!AY34","v":2366142},{"$f":"BP.ESE!AZ34","v":2424966},{"$f":"BP.ESE!BA34","v":2452941},{"$f":"BP.ESE!BB34","v":2395023},{"$f":"BP.ESE!BC34","v":2369679},{"$f":"BP.ESE!BD34","v":2338961},{"$f":"BP.ESE!BE34","v":2333746},{"$f":"BP.ESE!BF34","v":2531018},{"$f":"BP.ESE!BG34","v":2414767},{"$f":"BP.ESE!BH34","v":2552728},{"$f":"BP.ESE!BI34","v":2649232},{"$f":"BP.ESE!BJ34","v":2771192},{"$f":"BP.ESE!BK34","v":2702417},{"$f":"BP.ESE!BL34","v":2579453},{"$f":"BP.ESE!BM34","v":2685146}]
[null,null,"Current Liabilities",{"$f":"BP.ESE!D35","v":587744},{"$f":"BP.ESE!E35","v":161534},{"$f":"BP.ESE!F35","v":138108},{"$f":"BP.ESE!G35","v":137894},{"$f":"BP.ESE!H35","v":151478},{"$f":"BP.ESE!I35","v":156088},{"$f":"BP.ESE!J35","v":170818},{"$f":"BP.ESE!K35","v":171430},{"$f":"BP.ESE!L35","v":196690},{"$f":"BP.ESE!M35","v":190129},{"$f":"BP.ESE!N35","v":192138},{"$f":"BP.ESE!O35","v":395312},{"$f":"BP.ESE!P35","v":423004},{"$f":"BP.ESE!Q35","v":382213},{"$f":"BP.ESE!R35","v":459876},{"$f":"BP.ESE!S35","v":184882},{"$f":"BP.ESE!T35","v":208887},{"$f":"BP.ESE!U35","v":221986},{"$f":"BP.ESE!V35","v":224108},{"$f":"BP.ESE!W35","v":287586},{"$f":"BP.ESE!X35","v":407989},{"$f":"BP.ESE!Y35","v":479853},{"$f":"BP.ESE!Z35","v":475124},{"$f":"BP.ESE!AA35","v":368766},{"$f":"BP.ESE!AB35","v":362950},{"$f":"BP.ESE!AC35","v":382398},{"$f":"BP.ESE!AD35","v":480104},{"$f":"BP.ESE!AE35","v":492513},{"$f":"BP.ESE!AF35","v":409108},{"$f":"BP.ESE!AG35","v":450953},{"$f":"BP.ESE!AH35","v":628109},{"$f":"BP.ESE!AI35","v":665248},{"$f":"BP.ESE!AJ35","v":754182},{"$f":"BP.ESE!AK35","v":755382},{"$f":"BP.ESE!AL35","v":664086},{"$f":"BP.ESE!AM35","v":562001},{"$f":"BP.ESE!AN35","v":447788},{"$f":"BP.ESE!AO35","v":510570},{"$f":"BP.ESE!AP35","v":305219},{"$f":"BP.ESE!AQ35","v":277466},{"$f":"BP.ESE!AR35","v":331808},{"$f":"BP.ESE!AS35","v":514213},{"$f":"BP.ESE!AT35","v":517593},{"$f":"BP.ESE!AU35","v":527072},{"$f":"BP.ESE!AV35","v":624172},{"$f":"BP.ESE!AW35","v":508809},{"$f":"BP.ESE!AX35","v":527608},{"$f":"BP.ESE!AY35","v":542490},{"$f":"BP.ESE!AZ35","v":595906},{"$f":"BP.ESE!BA35","v":639191},{"$f":"BP.ESE!BB35","v":614894},{"$f":"BP.ESE!BC35","v":783582},{"$f":"BP.ESE!BD35","v":834758},{"$f":"BP.ESE!BE35","v":589202},{"$f":"BP.ESE!BF35","v":643359},{"$f":"BP.ESE!BG35","v":516375},{"$f":"BP.ESE!BH35","v":575783},{"$f":"BP.ESE!BI35","v":956154},{"$f":"BP.ESE!BJ35","v":935207},{"$f":"BP.ESE!BK35","v":653383},{"$f":"BP.ESE!BL35","v":529593},{"$f":"BP.ESE!BM35","v":593271}]
[null,null,"Trade Payables",{"$f":"BP.ESE!D36","v":38604},{"$f":"BP.ESE!E36","v":36020},{"$f":"BP.ESE!F36","v":34701},{"$f":"BP.ESE!G36","v":38041},{"$f":"BP.ESE!H36","v":42748},{"$f":"BP.ESE!I36","v":41602},{"$f":"BP.ESE!J36","v":39465},{"$f":"BP.ESE!K36","v":36698},{"$f":"BP.ESE!L36","v":47620},{"$f":"BP.ESE!M36","v":47305},{"$f":"BP.ESE!N36","v":49961},{"$f":"BP.ESE!O36","v":49464},{"$f":"BP.ESE!P36","v":63031},{"$f":"BP.ESE!Q36","v":38916},{"$f":"BP.ESE!R36","v":56176},{"$f":"BP.ESE!S36","v":49143},{"$f":"BP.ESE!T36","v":54538},{"$f":"BP.ESE!U36","v":64028},{"$f":"BP.ESE!V36","v":67111},{"$f":"BP.ESE!W36","v":52867},{"$f":"BP.ESE!X36","v":78244},{"$f":"BP.ESE!Y36","v":82748},{"$f":"BP.ESE!Z36","v":92530},{"$f":"BP.ESE!AA36","v":75070},{"$f":"BP.ESE!AB36","v":81493},{"$f":"BP.ESE!AC36","v":78620},{"$f":"BP.ESE!AD36","v":102849},{"$f":"BP.ESE!AE36","v":119011},{"$f":"BP.ESE!AF36","v":87347},{"$f":"BP.ESE!AG36","v":108971},{"$f":"BP.ESE!AH36","v":99617},{"$f":"BP.ESE!AI36","v":142223},{"$f":"BP.ESE!AJ36","v":116910},{"$f":"BP.ESE!AK36","v":118282},{"$f":"BP.ESE!AL36","v":153698},{"$f":"BP.ESE!AM36","v":133837},{"$f":"BP.ESE!AN36","v":91892},{"$f":"BP.ESE!AO36","v":150009},{"$f":"BP.ESE!AP36","v":108050},{"$f":"BP.ESE!AQ36","v":102237},{"$f":"BP.ESE!AR36","v":109352},{"$f":"BP.ESE!AS36","v":90758},{"$f":"BP.ESE!AT36","v":93697},{"$f":"BP.ESE!AU36","v":89657},{"$f":"BP.ESE!AV36","v":180176},{"$f":"BP.ESE!AW36","v":103974},{"$f":"BP.ESE!AX36","v":140802},{"$f":"BP.ESE!AY36","v":168684},{"$f":"BP.ESE!AZ36","v":173997},{"$f":"BP.ESE!BA36","v":110699},{"$f":"BP.ESE!BB36","v":95949},{"$f":"BP.ESE!BC36","v":100061},{"$f":"BP.ESE!BD36","v":98237},{"$f":"BP.ESE!BE36","v":103060},{"$f":"BP.ESE!BF36","v":106775},{"$f":"BP.ESE!BG36","v":110952},{"$f":"BP.ESE!BH36","v":129953},{"$f":"BP.ESE!BI36","v":128856},{"$f":"BP.ESE!BJ36","v":116205},{"$f":"BP.ESE!BK36","v":148412},{"$f":"BP.ESE!BL36","v":131897},{"$f":"BP.ESE!BM36","v":175606}]
[null,null,"Loans and Financing",{"$f":"BP.ESE!D37","v":253508},{"$f":"BP.ESE!E37","v":34061},{"$f":"BP.ESE!F37","v":32399},{"$f":"BP.ESE!G37","v":31737},{"$f":"BP.ESE!H37","v":32274},{"$f":"BP.ESE!I37","v":33056},{"$f":"BP.ESE!J37","v":48401},{"$f":"BP.ESE!K37","v":47258},{"$f":"BP.ESE!L37","v":46202},{"$f":"BP.ESE!M37","v":44173},{"$f":"BP.ESE!N37","v":39748},{"$f":"BP.ESE!O37","v":251737},{"$f":"BP.ESE!P37","v":240011},{"$f":"BP.ESE!Q37","v":237751},{"$f":"BP.ESE!R37","v":280871},{"$f":"BP.ESE!S37","v":15880},{"$f":"BP.ESE!T37","v":18484},{"$f":"BP.ESE!U37","v":20853},{"$f":"BP.ESE!V37","v":19475},{"$f":"BP.ESE!W37","v":94823},{"$f":"BP.ESE!X37","v":180078},{"$f":"BP.ESE!Y37","v":179444},{"$f":"BP.ESE!Z37","v":193878},{"$f":"BP.ESE!AA37","v":100662},{"$f":"BP.ESE!AB37","v":77749},{"$f":"BP.ESE!AC37","v":75797},{"$f":"BP.ESE!AD37","v":193240},{"$f":"BP.ESE!AE37","v":196673},{"$f":"BP.ESE!AF37","v":139961},{"$f":"BP.ESE!AG37","v":140837},{"$f":"BP.ESE!AH37","v":359711},{"$f":"BP.ESE!AI37","v":343856},{"$f":"BP.ESE!AJ37","v":392793},{"$f":"BP.ESE!AK37","v":380894},{"$f":"BP.ESE!AL37","v":194037},{"$f":"BP.ESE!AM37","v":195926},{"$f":"BP.ESE!AN37","v":161423},{"$f":"BP.ESE!AO37","v":157715},{"$f":"BP.ESE!AP37","v":24790},{"$f":"BP.ESE!AQ37","v":24883},{"$f":"BP.ESE!AR37","v":25462},{"$f":"BP.ESE!AS37","v":204105},{"$f":"BP.ESE!AT37","v":211002},{"$f":"BP.ESE!AU37","v":234905},{"$f":"BP.ESE!AV37","v":215862},{"$f":"BP.ESE!AW37","v":179757},{"$f":"BP.ESE!AX37","v":174182},{"$f":"BP.ESE!AY37","v":159473},{"$f":"BP.ESE!AZ37","v":164390},{"$f":"BP.ESE!BA37","v":28142},{"$f":"BP.ESE!BB37","v":28944},{"$f":"BP.ESE!BC37","v":209431},{"$f":"BP.ESE!BD37","v":204829},{"$f":"BP.ESE!BE37","v":199313},{"$f":"BP.ESE!BF37","v":189907},{"$f":"BP.ESE!BG37","v":31127},{"$f":"BP.ESE!BH37","v":93124},{"$f":"BP.ESE!BI37","v":344717},{"$f":"BP.ESE!BJ37","v":530231},{"$f":"BP.ESE!BK37","v":187880},{"$f":"BP.ESE!BL37","v":39486},{"$f":"BP.ESE!BM37","v":42572}]
[null,null,"Debentures",{"$f":"BP.ESE!D38","v":133635},{"$f":"BP.ESE!E38","v":4342},{"$f":"BP.ESE!F38","v":1243},{"$f":"BP.ESE!G38","v":4906},{"$f":"BP.ESE!H38","v":1357},{"$f":"BP.ESE!I38","v":5050},{"$f":"BP.ESE!J38","v":1772},{"$f":"BP.ESE!K38","v":4234},{"$f":"BP.ESE!L38","v":1479},{"$f":"BP.ESE!M38","v":5400},{"$f":"BP.ESE!N38","v":1496},{"$f":"BP.ESE!O38","v":4869},{"$f":"BP.ESE!P38","v":29696},{"$f":"BP.ESE!Q38","v":32308},{"$f":"BP.ESE!R38","v":30873},{"$f":"BP.ESE!S38","v":37237},{"$f":"BP.ESE!T38","v":61113},{"$f":"BP.ESE!U38","v":64450},{"$f":"BP.ESE!V38","v":64725},{"$f":"BP.ESE!W38","v":68613},{"$f":"BP.ESE!X38","v":8746},{"$f":"BP.ESE!Y38","v":10978},{"$f":"BP.ESE!Z38","v":25463},{"$f":"BP.ESE!AA38","v":28380},{"$f":"BP.ESE!AB38","v":13238},{"$f":"BP.ESE!AC38","v":15091},{"$f":"BP.ESE!AD38","v":17079},{"$f":"BP.ESE!AE38","v":19210},{"$f":"BP.ESE!AF38","v":12904},{"$f":"BP.ESE!AG38","v":14201},{"$f":"BP.ESE!AH38","v":15327},{"$f":"BP.ESE!AI38","v":16429},{"$f":"BP.ESE!AJ38","v":13582},{"$f":"BP.ESE!AK38","v":15917},{"$f":"BP.ESE!AL38","v":17352},{"$f":"BP.ESE!AM38","v":19773},{"$f":"BP.ESE!AN38","v":1981},{"$f":"BP.ESE!AO38","v":3328},{"$f":"BP.ESE!AP38","v":5028},{"$f":"BP.ESE!AQ38","v":6972},{"$f":"BP.ESE!AR38","v":31253},{"$f":"BP.ESE!AS38","v":32740},{"$f":"BP.ESE!AT38","v":35519},{"$f":"BP.ESE!AU38","v":33750},{"$f":"BP.ESE!AV38","v":33357},{"$f":"BP.ESE!AW38","v":32020},{"$f":"BP.ESE!AX38","v":46647},{"$f":"BP.ESE!AY38","v":46599},{"$f":"BP.ESE!AZ38","v":60530},{"$f":"BP.ESE!BA38","v":335098},{"$f":"BP.ESE!BB38","v":331633},{"$f":"BP.ESE!BC38","v":353605},{"$f":"BP.ESE!BD38","v":320347},{"$f":"BP.ESE!BE38","v":33011},{"$f":"BP.ESE!BF38","v":93290},{"$f":"BP.ESE!BG38","v":95280},{"$f":"BP.ESE!BH38","v":97003},{"$f":"BP.ESE!BI38","v":98622},{"$f":"BP.ESE!BJ38","v":36650},{"$f":"BP.ESE!BK38","v":36908},{"$f":"BP.ESE!BL38","v":35840},{"$f":"BP.ESE!BM38","v":37067}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.ESE!D39","v":24581},{"$f":"BP.ESE!E39","v":29436},{"$f":"BP.ESE!F39","v":29562},{"$f":"BP.ESE!G39","v":36139},{"$f":"BP.ESE!H39","v":24557},{"$f":"BP.ESE!I39","v":26218},{"$f":"BP.ESE!J39","v":23679},{"$f":"BP.ESE!K39","v":23106},{"$f":"BP.ESE!L39","v":29290},{"$f":"BP.ESE!M39","v":34692},{"$f":"BP.ESE!N39","v":33712},{"$f":"BP.ESE!O39","v":29144},{"$f":"BP.ESE!P39","v":35376},{"$f":"BP.ESE!Q39","v":28857},{"$f":"BP.ESE!R39","v":30790},{"$f":"BP.ESE!S39","v":25825},{"$f":"BP.ESE!T39","v":26539},{"$f":"BP.ESE!U39","v":57591},{"$f":"BP.ESE!V39","v":31192},{"$f":"BP.ESE!W39","v":31345},{"$f":"BP.ESE!X39","v":40650},{"$f":"BP.ESE!Y39","v":48008},{"$f":"BP.ESE!Z39","v":41457},{"$f":"BP.ESE!AA39","v":40953},{"$f":"BP.ESE!AB39","v":41280},{"$f":"BP.ESE!AC39","v":34065},{"$f":"BP.ESE!AD39","v":29800},{"$f":"BP.ESE!AE39","v":26244},{"$f":"BP.ESE!AF39","v":33710},{"$f":"BP.ESE!AG39","v":40246},{"$f":"BP.ESE!AH39","v":33817},{"$f":"BP.ESE!AI39","v":30482},{"$f":"BP.ESE!AJ39","v":70445},{"$f":"BP.ESE!AK39","v":42407},{"$f":"BP.ESE!AL39","v":42127},{"$f":"BP.ESE!AM39","v":38869},{"$f":"BP.ESE!AN39","v":42441},{"$f":"BP.ESE!AO39","v":50195},{"$f":"BP.ESE!AP39","v":51144},{"$f":"BP.ESE!AQ39","v":40390},{"$f":"BP.ESE!AR39","v":46979},{"$f":"BP.ESE!AS39","v":48475},{"$f":"BP.ESE!AT39","v":63122},{"$f":"BP.ESE!AU39","v":55656},{"$f":"BP.ESE!AV39","v":49170},{"$f":"BP.ESE!AW39","v":48131},{"$f":"BP.ESE!AX39","v":45284},{"$f":"BP.ESE!AY39","v":51415},{"$f":"BP.ESE!AZ39","v":53344},{"$f":"BP.ESE!BA39","v":59869},{"$f":"BP.ESE!BB39","v":50650},{"$f":"BP.ESE!BC39","v":38478},{"$f":"BP.ESE!BD39","v":40223},{"$f":"BP.ESE!BE39","v":41893},{"$f":"BP.ESE!BF39","v":41230},{"$f":"BP.ESE!BG39","v":48698},{"$f":"BP.ESE!BH39","v":48366},{"$f":"BP.ESE!BI39","v":50940},{"$f":"BP.ESE!BJ39","v":40737},{"$f":"BP.ESE!BK39","v":48940},{"$f":"BP.ESE!BL39","v":47886},{"$f":"BP.ESE!BM39","v":56912}]
[null,null,"Dividends Payable",{"$f":"BP.ESE!D40","v":154},{"$f":"BP.ESE!E40","v":154},{"$f":"BP.ESE!F40","v":154},{"$f":"BP.ESE!G40","v":154},{"$f":"BP.ESE!H40","v":54},{"$f":"BP.ESE!I40","v":54},{"$f":"BP.ESE!J40","v":0},{"$f":"BP.ESE!K40","v":6068},{"$f":"BP.ESE!L40","v":8655},{"$f":"BP.ESE!M40","v":0},{"$f":"BP.ESE!N40","v":0},{"$f":"BP.ESE!O40","v":0},{"$f":"BP.ESE!P40","v":0},{"$f":"BP.ESE!Q40","v":0},{"$f":"BP.ESE!R40","v":0},{"$f":"BP.ESE!S40","v":12976},{"$f":"BP.ESE!T40","v":8000},{"$f":"BP.ESE!U40","v":0},{"$f":"BP.ESE!V40","v":0},{"$f":"BP.ESE!W40","v":0},{"$f":"BP.ESE!X40","v":0},{"$f":"BP.ESE!Y40","v":0},{"$f":"BP.ESE!Z40","v":0},{"$f":"BP.ESE!AA40","v":0},{"$f":"BP.ESE!AB40","v":0},{"$f":"BP.ESE!AC40","v":0},{"$f":"BP.ESE!AD40","v":0},{"$f":"BP.ESE!AE40","v":0},{"$f":"BP.ESE!AF40","v":0},{"$f":"BP.ESE!AG40","v":0},{"$f":"BP.ESE!AH40","v":0},{"$f":"BP.ESE!AI40","v":0},{"$f":"BP.ESE!AJ40","v":0},{"$f":"BP.ESE!AK40","v":0},{"$f":"BP.ESE!AL40","v":73685},{"$f":"BP.ESE!AM40","v":0},{"$f":"BP.ESE!AN40","v":0},{"$f":"BP.ESE!AO40","v":0},{"$f":"BP.ESE!AP40","v":0},{"$f":"BP.ESE!AQ40","v":0},{"$f":"BP.ESE!AR40","v":0},{"$f":"BP.ESE!AS40","v":0},{"$f":"BP.ESE!AT40","v":0},{"$f":"BP.ESE!AU40","v":0},{"$f":"BP.ESE!AV40","v":0},{"$f":"BP.ESE!AW40","v":0},{"$f":"BP.ESE!AX40","v":0},{"$f":"BP.ESE!AY40","v":0},{"$f":"BP.ESE!AZ40","v":0},{"$f":"BP.ESE!BA40","v":0},{"$f":"BP.ESE!BB40","v":0},{"$f":"BP.ESE!BC40","v":0},{"$f":"BP.ESE!BD40","v":0},{"$f":"BP.ESE!BE40","v":0},{"$f":"BP.ESE!BF40","v":0},{"$f":"BP.ESE!BG40","v":0},{"$f":"BP.ESE!BH40","v":0},{"$f":"BP.ESE!BI40","v":79734},{"$f":"BP.ESE!BJ40","v":0},{"$f":"BP.ESE!BK40","v":0},{"$f":"BP.ESE!BL40","v":0},{"$f":"BP.ESE!BM40","v":0}]
[null,null,"Debt charges",{"$f":"BP.ESE!D41","v":0},{"$f":"BP.ESE!E41","v":0},{"$f":"BP.ESE!F41","v":0},{"$f":"BP.ESE!G41","v":0},{"$f":"BP.ESE!H41","v":0},{"$f":"BP.ESE!I41","v":0},{"$f":"BP.ESE!J41","v":0},{"$f":"BP.ESE!K41","v":0},{"$f":"BP.ESE!L41","v":0},{"$f":"BP.ESE!M41","v":0},{"$f":"BP.ESE!N41","v":0},{"$f":"BP.ESE!O41","v":0},{"$f":"BP.ESE!P41","v":0},{"$f":"BP.ESE!Q41","v":0},{"$f":"BP.ESE!R41","v":0},{"$f":"BP.ESE!S41","v":0},{"$f":"BP.ESE!T41","v":0},{"$f":"BP.ESE!U41","v":0},{"$f":"BP.ESE!V41","v":0},{"$f":"BP.ESE!W41","v":0},{"$f":"BP.ESE!X41","v":0},{"$f":"BP.ESE!Y41","v":25279},{"$f":"BP.ESE!Z41","v":10149},{"$f":"BP.ESE!AA41","v":16077},{"$f":"BP.ESE!AB41","v":3250},{"$f":"BP.ESE!AC41","v":7767},{"$f":"BP.ESE!AD41","v":3865},{"$f":"BP.ESE!AE41","v":7730},{"$f":"BP.ESE!AF41","v":3612},{"$f":"BP.ESE!AG41","v":5420},{"$f":"BP.ESE!AH41","v":4724},{"$f":"BP.ESE!AI41","v":8165},{"$f":"BP.ESE!AJ41","v":9850},{"$f":"BP.ESE!AK41","v":14658},{"$f":"BP.ESE!AL41","v":13043},{"$f":"BP.ESE!AM41","v":15156},{"$f":"BP.ESE!AN41","v":16951},{"$f":"BP.ESE!AO41","v":19481},{"$f":"BP.ESE!AP41","v":6229},{"$f":"BP.ESE!AQ41","v":8779},{"$f":"BP.ESE!AR41","v":10732},{"$f":"BP.ESE!AS41","v":10542},{"$f":"BP.ESE!AT41","v":10622},{"$f":"BP.ESE!AU41","v":12467},{"$f":"BP.ESE!AV41","v":14260},{"$f":"BP.ESE!AW41","v":14613},{"$f":"BP.ESE!AX41","v":15245},{"$f":"BP.ESE!AY41","v":17603},{"$f":"BP.ESE!AZ41","v":21013},{"$f":"BP.ESE!BA41","v":1023},{"$f":"BP.ESE!BB41","v":1193},{"$f":"BP.ESE!BC41","v":1351},{"$f":"BP.ESE!BD41","v":1403},{"$f":"BP.ESE!BE41","v":4024},{"$f":"BP.ESE!BF41","v":8701},{"$f":"BP.ESE!BG41","v":11683},{"$f":"BP.ESE!BH41","v":10226},{"$f":"BP.ESE!BI41","v":10883},{"$f":"BP.ESE!BJ41","v":11638},{"$f":"BP.ESE!BK41","v":11195},{"$f":"BP.ESE!BL41","v":15149},{"$f":"BP.ESE!BM41","v":5645}]
[null,null,"Post-employment benefits",{"$f":"BP.ESE!D42","v":0},{"$f":"BP.ESE!E42","v":0},{"$f":"BP.ESE!F42","v":0},{"$f":"BP.ESE!G42","v":0},{"$f":"BP.ESE!H42","v":0},{"$f":"BP.ESE!I42","v":0},{"$f":"BP.ESE!J42","v":0},{"$f":"BP.ESE!K42","v":0},{"$f":"BP.ESE!L42","v":0},{"$f":"BP.ESE!M42","v":0},{"$f":"BP.ESE!N42","v":0},{"$f":"BP.ESE!O42","v":0},{"$f":"BP.ESE!P42","v":0},{"$f":"BP.ESE!Q42","v":0},{"$f":"BP.ESE!R42","v":0},{"$f":"BP.ESE!S42","v":0},{"$f":"BP.ESE!T42","v":0},{"$f":"BP.ESE!U42","v":0},{"$f":"BP.ESE!V42","v":0},{"$f":"BP.ESE!W42","v":0},{"$f":"BP.ESE!X42","v":0},{"$f":"BP.ESE!Y42","v":13616},{"$f":"BP.ESE!Z42","v":13616},{"$f":"BP.ESE!AA42","v":13616},{"$f":"BP.ESE!AB42","v":16402},{"$f":"BP.ESE!AC42","v":16403},{"$f":"BP.ESE!AD42","v":16402},{"$f":"BP.ESE!AE42","v":14693},{"$f":"BP.ESE!AF42","v":22732},{"$f":"BP.ESE!AG42","v":22732},{"$f":"BP.ESE!AH42","v":22732},{"$f":"BP.ESE!AI42","v":22732},{"$f":"BP.ESE!AJ42","v":24722},{"$f":"BP.ESE!AK42","v":24722},{"$f":"BP.ESE!AL42","v":24722},{"$f":"BP.ESE!AM42","v":24722},{"$f":"BP.ESE!AN42","v":12456},{"$f":"BP.ESE!AO42","v":12456},{"$f":"BP.ESE!AP42","v":12456},{"$f":"BP.ESE!AQ42","v":12456},{"$f":"BP.ESE!AR42","v":11833},{"$f":"BP.ESE!AS42","v":11833},{"$f":"BP.ESE!AT42","v":11833},{"$f":"BP.ESE!AU42","v":11833},{"$f":"BP.ESE!AV42","v":9403},{"$f":"BP.ESE!AW42","v":9403},{"$f":"BP.ESE!AX42","v":9403},{"$f":"BP.ESE!AY42","v":9403},{"$f":"BP.ESE!AZ42","v":11265},{"$f":"BP.ESE!BA42","v":11265},{"$f":"BP.ESE!BB42","v":11265},{"$f":"BP.ESE!BC42","v":11265},{"$f":"BP.ESE!BD42","v":10385},{"$f":"BP.ESE!BE42","v":10385},{"$f":"BP.ESE!BF42","v":10385},{"$f":"BP.ESE!BG42","v":10385},{"$f":"BP.ESE!BH42","v":8806},{"$f":"BP.ESE!BI42","v":8806},{"$f":"BP.ESE!BJ42","v":8806},{"$f":"BP.ESE!BK42","v":8806},{"$f":"BP.ESE!BL42","v":10299},{"$f":"BP.ESE!BM42","v":10299}]
[null,null,"Financial sector liabilities",{"$f":"BP.ESE!D43","v":0},{"$f":"BP.ESE!E43","v":0},{"$f":"BP.ESE!F43","v":0},{"$f":"BP.ESE!G43","v":0},{"$f":"BP.ESE!H43","v":0},{"$f":"BP.ESE!I43","v":0},{"$f":"BP.ESE!J43","v":0},{"$f":"BP.ESE!K43","v":0},{"$f":"BP.ESE!L43","v":0},{"$f":"BP.ESE!M43","v":0},{"$f":"BP.ESE!N43","v":0},{"$f":"BP.ESE!O43","v":0},{"$f":"BP.ESE!P43","v":0},{"$f":"BP.ESE!Q43","v":0},{"$f":"BP.ESE!R43","v":0},{"$f":"BP.ESE!S43","v":0},{"$f":"BP.ESE!T43","v":0},{"$f":"BP.ESE!U43","v":0},{"$f":"BP.ESE!V43","v":0},{"$f":"BP.ESE!W43","v":0},{"$f":"BP.ESE!X43","v":0},{"$f":"BP.ESE!Y43","v":80047},{"$f":"BP.ESE!Z43","v":59551},{"$f":"BP.ESE!AA43","v":44307},{"$f":"BP.ESE!AB43","v":52317},{"$f":"BP.ESE!AC43","v":79682},{"$f":"BP.ESE!AD43","v":59122},{"$f":"BP.ESE!AE43","v":55203},{"$f":"BP.ESE!AF43","v":47958},{"$f":"BP.ESE!AG43","v":62046},{"$f":"BP.ESE!AH43","v":50204},{"$f":"BP.ESE!AI43","v":53578},{"$f":"BP.ESE!AJ43","v":74005},{"$f":"BP.ESE!AK43","v":108952},{"$f":"BP.ESE!AL43","v":101097},{"$f":"BP.ESE!AM43","v":88844},{"$f":"BP.ESE!AN43","v":72264},{"$f":"BP.ESE!AO43","v":69362},{"$f":"BP.ESE!AP43","v":55194},{"$f":"BP.ESE!AQ43","v":46947},{"$f":"BP.ESE!AR43","v":52762},{"$f":"BP.ESE!AS43","v":52901},{"$f":"BP.ESE!AT43","v":53606},{"$f":"BP.ESE!AU43","v":54476},{"$f":"BP.ESE!AV43","v":63961},{"$f":"BP.ESE!AW43","v":66368},{"$f":"BP.ESE!AX43","v":47634},{"$f":"BP.ESE!AY43","v":36947},{"$f":"BP.ESE!AZ43","v":24178},{"$f":"BP.ESE!BA43","v":0},{"$f":"BP.ESE!BB43","v":14491},{"$f":"BP.ESE!BC43","v":11752},{"$f":"BP.ESE!BD43","v":89154},{"$f":"BP.ESE!BE43","v":108106},{"$f":"BP.ESE!BF43","v":91969},{"$f":"BP.ESE!BG43","v":81426},{"$f":"BP.ESE!BH43","v":60719},{"$f":"BP.ESE!BI43","v":47507},{"$f":"BP.ESE!BJ43","v":101281},{"$f":"BP.ESE!BK43","v":78295},{"$f":"BP.ESE!BL43","v":86152},{"$f":"BP.ESE!BM43","v":97895}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESE!D44","v":0},{"$f":"BP.ESE!E44","v":0},{"$f":"BP.ESE!F44","v":0},{"$f":"BP.ESE!G44","v":0},{"$f":"BP.ESE!H44","v":0},{"$f":"BP.ESE!I44","v":0},{"$f":"BP.ESE!J44","v":0},{"$f":"BP.ESE!K44","v":0},{"$f":"BP.ESE!L44","v":0},{"$f":"BP.ESE!M44","v":0},{"$f":"BP.ESE!N44","v":0},{"$f":"BP.ESE!O44","v":0},{"$f":"BP.ESE!P44","v":0},{"$f":"BP.ESE!Q44","v":0},{"$f":"BP.ESE!R44","v":0},{"$f":"BP.ESE!S44","v":0},{"$f":"BP.ESE!T44","v":0},{"$f":"BP.ESE!U44","v":0},{"$f":"BP.ESE!V44","v":0},{"$f":"BP.ESE!W44","v":0},{"$f":"BP.ESE!X44","v":0},{"$f":"BP.ESE!Y44","v":0},{"$f":"BP.ESE!Z44","v":0},{"$f":"BP.ESE!AA44","v":0},{"$f":"BP.ESE!AB44","v":31147},{"$f":"BP.ESE!AC44","v":29200},{"$f":"BP.ESE!AD44","v":28202},{"$f":"BP.ESE!AE44","v":25782},{"$f":"BP.ESE!AF44","v":25860},{"$f":"BP.ESE!AG44","v":21261},{"$f":"BP.ESE!AH44","v":8616},{"$f":"BP.ESE!AI44","v":10776},{"$f":"BP.ESE!AJ44","v":5626},{"$f":"BP.ESE!AK44","v":17073},{"$f":"BP.ESE!AL44","v":11905},{"$f":"BP.ESE!AM44","v":13532},{"$f":"BP.ESE!AN44","v":11453},{"$f":"BP.ESE!AO44","v":12039},{"$f":"BP.ESE!AP44","v":12480},{"$f":"BP.ESE!AQ44","v":8124},{"$f":"BP.ESE!AR44","v":7150},{"$f":"BP.ESE!AS44","v":219},{"$f":"BP.ESE!AT44","v":97},{"$f":"BP.ESE!AU44","v":0},{"$f":"BP.ESE!AV44","v":0},{"$f":"BP.ESE!AW44","v":0},{"$f":"BP.ESE!AX44","v":707},{"$f":"BP.ESE!AY44","v":2633},{"$f":"BP.ESE!AZ44","v":10891},{"$f":"BP.ESE!BA44","v":33000},{"$f":"BP.ESE!BB44","v":34606},{"$f":"BP.ESE!BC44","v":16847},{"$f":"BP.ESE!BD44","v":16871},{"$f":"BP.ESE!BE44","v":33524},{"$f":"BP.ESE!BF44","v":43415},{"$f":"BP.ESE!BG44","v":28720},{"$f":"BP.ESE!BH44","v":28417},{"$f":"BP.ESE!BI44","v":17341},{"$f":"BP.ESE!BJ44","v":10451},{"$f":"BP.ESE!BK44","v":32368},{"$f":"BP.ESE!BL44","v":35523},{"$f":"BP.ESE!BM44","v":46584}]
[null,null,"Incorporation of grids",{"$f":"BP.ESE!D45","v":0},{"$f":"BP.ESE!E45","v":0},{"$f":"BP.ESE!F45","v":0},{"$f":"BP.ESE!G45","v":0},{"$f":"BP.ESE!H45","v":0},{"$f":"BP.ESE!I45","v":0},{"$f":"BP.ESE!J45","v":0},{"$f":"BP.ESE!K45","v":0},{"$f":"BP.ESE!L45","v":0},{"$f":"BP.ESE!M45","v":0},{"$f":"BP.ESE!N45","v":0},{"$f":"BP.ESE!O45","v":0},{"$f":"BP.ESE!P45","v":0},{"$f":"BP.ESE!Q45","v":0},{"$f":"BP.ESE!R45","v":0},{"$f":"BP.ESE!S45","v":0},{"$f":"BP.ESE!T45","v":0},{"$f":"BP.ESE!U45","v":0},{"$f":"BP.ESE!V45","v":0},{"$f":"BP.ESE!W45","v":0},{"$f":"BP.ESE!X45","v":0},{"$f":"BP.ESE!Y45","v":0},{"$f":"BP.ESE!Z45","v":0},{"$f":"BP.ESE!AA45","v":0},{"$f":"BP.ESE!AB45","v":0},{"$f":"BP.ESE!AC45","v":0},{"$f":"BP.ESE!AD45","v":0},{"$f":"BP.ESE!AE45","v":0},{"$f":"BP.ESE!AF45","v":0},{"$f":"BP.ESE!AG45","v":0},{"$f":"BP.ESE!AH45","v":0},{"$f":"BP.ESE!AI45","v":0},{"$f":"BP.ESE!AJ45","v":0},{"$f":"BP.ESE!AK45","v":0},{"$f":"BP.ESE!AL45","v":0},{"$f":"BP.ESE!AM45","v":0},{"$f":"BP.ESE!AN45","v":0},{"$f":"BP.ESE!AO45","v":0},{"$f":"BP.ESE!AP45","v":0},{"$f":"BP.ESE!AQ45","v":0},{"$f":"BP.ESE!AR45","v":0},{"$f":"BP.ESE!AS45","v":0},{"$f":"BP.ESE!AT45","v":0},{"$f":"BP.ESE!AU45","v":0},{"$f":"BP.ESE!AV45","v":0},{"$f":"BP.ESE!AW45","v":0},{"$f":"BP.ESE!AX45","v":0},{"$f":"BP.ESE!AY45","v":0},{"$f":"BP.ESE!AZ45","v":0},{"$f":"BP.ESE!BA45","v":0},{"$f":"BP.ESE!BB45","v":0},{"$f":"BP.ESE!BC45","v":0},{"$f":"BP.ESE!BD45","v":0},{"$f":"BP.ESE!BE45","v":0},{"$f":"BP.ESE!BF45","v":0},{"$f":"BP.ESE!BG45","v":0},{"$f":"BP.ESE!BH45","v":0},{"$f":"BP.ESE!BI45","v":0},{"$f":"BP.ESE!BJ45","v":0},{"$f":"BP.ESE!BK45","v":0},{"$f":"BP.ESE!BL45","v":0},{"$f":"BP.ESE!BM45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ESE!D46","v":137262},{"$f":"BP.ESE!E46","v":57521},{"$f":"BP.ESE!F46","v":40049},{"$f":"BP.ESE!G46","v":26917},{"$f":"BP.ESE!H46","v":50488},{"$f":"BP.ESE!I46","v":50108},{"$f":"BP.ESE!J46","v":57501},{"$f":"BP.ESE!K46","v":54066},{"$f":"BP.ESE!L46","v":63444},{"$f":"BP.ESE!M46","v":58559},{"$f":"BP.ESE!N46","v":67221},{"$f":"BP.ESE!O46","v":60098},{"$f":"BP.ESE!P46","v":54890},{"$f":"BP.ESE!Q46","v":44381},{"$f":"BP.ESE!R46","v":61166},{"$f":"BP.ESE!S46","v":43821},{"$f":"BP.ESE!T46","v":40213},{"$f":"BP.ESE!U46","v":15064},{"$f":"BP.ESE!V46","v":41605},{"$f":"BP.ESE!W46","v":39938},{"$f":"BP.ESE!X46","v":100271},{"$f":"BP.ESE!Y46","v":39733},{"$f":"BP.ESE!Z46","v":38480},{"$f":"BP.ESE!AA46","v":49701},{"$f":"BP.ESE!AB46","v":46074},{"$f":"BP.ESE!AC46","v":45773},{"$f":"BP.ESE!AD46","v":29545},{"$f":"BP.ESE!AE46","v":27967},{"$f":"BP.ESE!AF46","v":35024},{"$f":"BP.ESE!AG46","v":35239},{"$f":"BP.ESE!AH46","v":33361},{"$f":"BP.ESE!AI46","v":37007},{"$f":"BP.ESE!AJ46","v":46249},{"$f":"BP.ESE!AK46","v":32477},{"$f":"BP.ESE!AL46","v":32420},{"$f":"BP.ESE!AM46","v":31342},{"$f":"BP.ESE!AN46","v":36927},{"$f":"BP.ESE!AO46","v":35985},{"$f":"BP.ESE!AP46","v":29848},{"$f":"BP.ESE!AQ46","v":26678},{"$f":"BP.ESE!AR46","v":36285},{"$f":"BP.ESE!AS46","v":62640},{"$f":"BP.ESE!AT46","v":38095},{"$f":"BP.ESE!AU46","v":34328},{"$f":"BP.ESE!AV46","v":57983},{"$f":"BP.ESE!AW46","v":54543},{"$f":"BP.ESE!AX46","v":47704},{"$f":"BP.ESE!AY46","v":49733},{"$f":"BP.ESE!AZ46","v":76298},{"$f":"BP.ESE!BA46","v":60095},{"$f":"BP.ESE!BB46","v":46163},{"$f":"BP.ESE!BC46","v":40792},{"$f":"BP.ESE!BD46","v":53309},{"$f":"BP.ESE!BE46","v":55886},{"$f":"BP.ESE!BF46","v":57687},{"$f":"BP.ESE!BG46","v":98104},{"$f":"BP.ESE!BH46","v":99169},{"$f":"BP.ESE!BI46","v":168748},{"$f":"BP.ESE!BJ46","v":79208},{"$f":"BP.ESE!BK46","v":100579},{"$f":"BP.ESE!BL46","v":127361},{"$f":"BP.ESE!BM46","v":120691}]
[null,null,"Non-Current Liabilities",{"$f":"BP.ESE!D47","v":139377},{"$f":"BP.ESE!E47","v":492899},{"$f":"BP.ESE!F47","v":498366},{"$f":"BP.ESE!G47","v":491790},{"$f":"BP.ESE!H47","v":500409},{"$f":"BP.ESE!I47","v":498052},{"$f":"BP.ESE!J47","v":494131},{"$f":"BP.ESE!K47","v":494012},{"$f":"BP.ESE!L47","v":499182},{"$f":"BP.ESE!M47","v":499010},{"$f":"BP.ESE!N47","v":498441},{"$f":"BP.ESE!O47","v":345018},{"$f":"BP.ESE!P47","v":346037},{"$f":"BP.ESE!Q47","v":344557},{"$f":"BP.ESE!R47","v":594361},{"$f":"BP.ESE!S47","v":578685},{"$f":"BP.ESE!T47","v":543549},{"$f":"BP.ESE!U47","v":541368},{"$f":"BP.ESE!V47","v":539772},{"$f":"BP.ESE!W47","v":507834},{"$f":"BP.ESE!X47","v":587417},{"$f":"BP.ESE!Y47","v":619051},{"$f":"BP.ESE!Z47","v":688763},{"$f":"BP.ESE!AA47","v":810170},{"$f":"BP.ESE!AB47","v":810200},{"$f":"BP.ESE!AC47","v":761027},{"$f":"BP.ESE!AD47","v":689506},{"$f":"BP.ESE!AE47","v":697766},{"$f":"BP.ESE!AF47","v":781213},{"$f":"BP.ESE!AG47","v":771495},{"$f":"BP.ESE!AH47","v":564249},{"$f":"BP.ESE!AI47","v":584717},{"$f":"BP.ESE!AJ47","v":646164},{"$f":"BP.ESE!AK47","v":914765},{"$f":"BP.ESE!AL47","v":876896},{"$f":"BP.ESE!AM47","v":981652},{"$f":"BP.ESE!AN47","v":1049591},{"$f":"BP.ESE!AO47","v":1177579},{"$f":"BP.ESE!AP47","v":1241292},{"$f":"BP.ESE!AQ47","v":1291476},{"$f":"BP.ESE!AR47","v":1288137},{"$f":"BP.ESE!AS47","v":1082884},{"$f":"BP.ESE!AT47","v":1388988},{"$f":"BP.ESE!AU47","v":1369643},{"$f":"BP.ESE!AV47","v":1314593},{"$f":"BP.ESE!AW47","v":1212186},{"$f":"BP.ESE!AX47","v":1207973},{"$f":"BP.ESE!AY47","v":1264834},{"$f":"BP.ESE!AZ47","v":1236514},{"$f":"BP.ESE!BA47","v":1187910},{"$f":"BP.ESE!BB47","v":1165878},{"$f":"BP.ESE!BC47","v":967253},{"$f":"BP.ESE!BD47","v":828853},{"$f":"BP.ESE!BE47","v":1033666},{"$f":"BP.ESE!BF47","v":1226582},{"$f":"BP.ESE!BG47","v":1170858},{"$f":"BP.ESE!BH47","v":1201742},{"$f":"BP.ESE!BI47","v":903863},{"$f":"BP.ESE!BJ47","v":995645},{"$f":"BP.ESE!BK47","v":1256944},{"$f":"BP.ESE!BL47","v":1266161},{"$f":"BP.ESE!BM47","v":1234500}]
[null,null,"Loans and financing ",{"$f":"BP.ESE!D48","v":100809},{"$f":"BP.ESE!E48","v":320617},{"$f":"BP.ESE!F48","v":323421},{"$f":"BP.ESE!G48","v":303693},{"$f":"BP.ESE!H48","v":305983},{"$f":"BP.ESE!I48","v":297649},{"$f":"BP.ESE!J48","v":282705},{"$f":"BP.ESE!K48","v":311068},{"$f":"BP.ESE!L48","v":308046},{"$f":"BP.ESE!M48","v":297579},{"$f":"BP.ESE!N48","v":315586},{"$f":"BP.ESE!O48","v":164437},{"$f":"BP.ESE!P48","v":170581},{"$f":"BP.ESE!Q48","v":166129},{"$f":"BP.ESE!R48","v":393865},{"$f":"BP.ESE!S48","v":374998},{"$f":"BP.ESE!T48","v":387858},{"$f":"BP.ESE!U48","v":384245},{"$f":"BP.ESE!V48","v":381037},{"$f":"BP.ESE!W48","v":339948},{"$f":"BP.ESE!X48","v":361247},{"$f":"BP.ESE!Y48","v":405057},{"$f":"BP.ESE!Z48","v":466708},{"$f":"BP.ESE!AA48","v":561318},{"$f":"BP.ESE!AB48","v":584331},{"$f":"BP.ESE!AC48","v":540752},{"$f":"BP.ESE!AD48","v":447103},{"$f":"BP.ESE!AE48","v":461017},{"$f":"BP.ESE!AF48","v":499407},{"$f":"BP.ESE!AG48","v":486438},{"$f":"BP.ESE!AH48","v":259845},{"$f":"BP.ESE!AI48","v":244695},{"$f":"BP.ESE!AJ48","v":200582},{"$f":"BP.ESE!AK48","v":476556},{"$f":"BP.ESE!AL48","v":425306},{"$f":"BP.ESE!AM48","v":500535},{"$f":"BP.ESE!AN48","v":599043},{"$f":"BP.ESE!AO48","v":727153},{"$f":"BP.ESE!AP48","v":721204},{"$f":"BP.ESE!AQ48","v":757180},{"$f":"BP.ESE!AR48","v":732895},{"$f":"BP.ESE!AS48","v":264435},{"$f":"BP.ESE!AT48","v":260443},{"$f":"BP.ESE!AU48","v":235692},{"$f":"BP.ESE!AV48","v":230874},{"$f":"BP.ESE!AW48","v":133639},{"$f":"BP.ESE!AX48","v":130558},{"$f":"BP.ESE!AY48","v":180916},{"$f":"BP.ESE!AZ48","v":234560},{"$f":"BP.ESE!BA48","v":381685},{"$f":"BP.ESE!BB48","v":402993},{"$f":"BP.ESE!BC48","v":231465},{"$f":"BP.ESE!BD48","v":173716},{"$f":"BP.ESE!BE48","v":420212},{"$f":"BP.ESE!BF48","v":614073},{"$f":"BP.ESE!BG48","v":677616},{"$f":"BP.ESE!BH48","v":597118},{"$f":"BP.ESE!BI48","v":352983},{"$f":"BP.ESE!BJ48","v":275438},{"$f":"BP.ESE!BK48","v":598608},{"$f":"BP.ESE!BL48","v":640180},{"$f":"BP.ESE!BM48","v":601902}]
[null,null,"Debentures",{"$f":"BP.ESE!D49","v":0},{"$f":"BP.ESE!E49","v":134148},{"$f":"BP.ESE!F49","v":135026},{"$f":"BP.ESE!G49","v":130763},{"$f":"BP.ESE!H49","v":129215},{"$f":"BP.ESE!I49","v":127640},{"$f":"BP.ESE!J49","v":124831},{"$f":"BP.ESE!K49","v":137149},{"$f":"BP.ESE!L49","v":138079},{"$f":"BP.ESE!M49","v":135823},{"$f":"BP.ESE!N49","v":144220},{"$f":"BP.ESE!O49","v":144610},{"$f":"BP.ESE!P49","v":102613},{"$f":"BP.ESE!Q49","v":101605},{"$f":"BP.ESE!R49","v":121779},{"$f":"BP.ESE!S49","v":122222},{"$f":"BP.ESE!T49","v":60000},{"$f":"BP.ESE!U49","v":60000},{"$f":"BP.ESE!V49","v":60000},{"$f":"BP.ESE!W49","v":60000},{"$f":"BP.ESE!X49","v":60000},{"$f":"BP.ESE!Y49","v":60000},{"$f":"BP.ESE!Z49","v":48000},{"$f":"BP.ESE!AA49","v":48000},{"$f":"BP.ESE!AB49","v":36000},{"$f":"BP.ESE!AC49","v":36000},{"$f":"BP.ESE!AD49","v":36000},{"$f":"BP.ESE!AE49","v":36000},{"$f":"BP.ESE!AF49","v":24000},{"$f":"BP.ESE!AG49","v":24000},{"$f":"BP.ESE!AH49","v":24000},{"$f":"BP.ESE!AI49","v":41238},{"$f":"BP.ESE!AJ49","v":126813},{"$f":"BP.ESE!AK49","v":127205},{"$f":"BP.ESE!AL49","v":127233},{"$f":"BP.ESE!AM49","v":127608},{"$f":"BP.ESE!AN49","v":186041},{"$f":"BP.ESE!AO49","v":185735},{"$f":"BP.ESE!AP49","v":240778},{"$f":"BP.ESE!AQ49","v":243522},{"$f":"BP.ESE!AR49","v":216719},{"$f":"BP.ESE!AS49","v":488269},{"$f":"BP.ESE!AT49","v":492979},{"$f":"BP.ESE!AU49","v":493002},{"$f":"BP.ESE!AV49","v":498472},{"$f":"BP.ESE!AW49","v":496712},{"$f":"BP.ESE!AX49","v":486811},{"$f":"BP.ESE!AY49","v":487035},{"$f":"BP.ESE!AZ49","v":511360},{"$f":"BP.ESE!BA49","v":308588},{"$f":"BP.ESE!BB49","v":310120},{"$f":"BP.ESE!BC49","v":280758},{"$f":"BP.ESE!BD49","v":282055},{"$f":"BP.ESE!BE49","v":290686},{"$f":"BP.ESE!BF49","v":240654},{"$f":"BP.ESE!BG49","v":206920},{"$f":"BP.ESE!BH49","v":306392},{"$f":"BP.ESE!BI49","v":307967},{"$f":"BP.ESE!BJ49","v":422200},{"$f":"BP.ESE!BK49","v":394796},{"$f":"BP.ESE!BL49","v":391568},{"$f":"BP.ESE!BM49","v":402845}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.ESE!D50","v":12283},{"$f":"BP.ESE!E50","v":8216},{"$f":"BP.ESE!F50","v":6861},{"$f":"BP.ESE!G50","v":5562},{"$f":"BP.ESE!H50","v":7048},{"$f":"BP.ESE!I50","v":5682},{"$f":"BP.ESE!J50","v":5712},{"$f":"BP.ESE!K50","v":6380},{"$f":"BP.ESE!L50","v":7163},{"$f":"BP.ESE!M50","v":14481},{"$f":"BP.ESE!N50","v":14762},{"$f":"BP.ESE!O50","v":13043},{"$f":"BP.ESE!P50","v":8227},{"$f":"BP.ESE!Q50","v":9121},{"$f":"BP.ESE!R50","v":9907},{"$f":"BP.ESE!S50","v":10692},{"$f":"BP.ESE!T50","v":11454},{"$f":"BP.ESE!U50","v":12307},{"$f":"BP.ESE!V50","v":13260},{"$f":"BP.ESE!W50","v":14790},{"$f":"BP.ESE!X50","v":15863},{"$f":"BP.ESE!Y50","v":17130},{"$f":"BP.ESE!Z50","v":18712},{"$f":"BP.ESE!AA50","v":20965},{"$f":"BP.ESE!AB50","v":23539},{"$f":"BP.ESE!AC50","v":26261},{"$f":"BP.ESE!AD50","v":28610},{"$f":"BP.ESE!AE50","v":30626},{"$f":"BP.ESE!AF50","v":34444},{"$f":"BP.ESE!AG50","v":36528},{"$f":"BP.ESE!AH50","v":39021},{"$f":"BP.ESE!AI50","v":39737},{"$f":"BP.ESE!AJ50","v":5263},{"$f":"BP.ESE!AK50","v":6228},{"$f":"BP.ESE!AL50","v":7510},{"$f":"BP.ESE!AM50","v":8722},{"$f":"BP.ESE!AN50","v":10165},{"$f":"BP.ESE!AO50","v":11495},{"$f":"BP.ESE!AP50","v":12980},{"$f":"BP.ESE!AQ50","v":14355},{"$f":"BP.ESE!AR50","v":15809},{"$f":"BP.ESE!AS50","v":17096},{"$f":"BP.ESE!AT50","v":21087},{"$f":"BP.ESE!AU50","v":22490},{"$f":"BP.ESE!AV50","v":24119},{"$f":"BP.ESE!AW50","v":25663},{"$f":"BP.ESE!AX50","v":24443},{"$f":"BP.ESE!AY50","v":26203},{"$f":"BP.ESE!AZ50","v":28106},{"$f":"BP.ESE!BA50","v":29852},{"$f":"BP.ESE!BB50","v":32055},{"$f":"BP.ESE!BC50","v":34105},{"$f":"BP.ESE!BD50","v":35685},{"$f":"BP.ESE!BE50","v":37282},{"$f":"BP.ESE!BF50","v":39158},{"$f":"BP.ESE!BG50","v":40916},{"$f":"BP.ESE!BH50","v":39877},{"$f":"BP.ESE!BI50","v":41560},{"$f":"BP.ESE!BJ50","v":43361},{"$f":"BP.ESE!BK50","v":43688},{"$f":"BP.ESE!BL50","v":27062},{"$f":"BP.ESE!BM50","v":26744}]
[null,null,"Trade payables",{"$f":"BP.ESE!D51","v":0},{"$f":"BP.ESE!E51","v":0},{"$f":"BP.ESE!F51","v":0},{"$f":"BP.ESE!G51","v":0},{"$f":"BP.ESE!H51","v":0},{"$f":"BP.ESE!I51","v":0},{"$f":"BP.ESE!J51","v":0},{"$f":"BP.ESE!K51","v":0},{"$f":"BP.ESE!L51","v":0},{"$f":"BP.ESE!M51","v":0},{"$f":"BP.ESE!N51","v":0},{"$f":"BP.ESE!O51","v":0},{"$f":"BP.ESE!P51","v":0},{"$f":"BP.ESE!Q51","v":0},{"$f":"BP.ESE!R51","v":0},{"$f":"BP.ESE!S51","v":0},{"$f":"BP.ESE!T51","v":0},{"$f":"BP.ESE!U51","v":0},{"$f":"BP.ESE!V51","v":0},{"$f":"BP.ESE!W51","v":0},{"$f":"BP.ESE!X51","v":0},{"$f":"BP.ESE!Y51","v":2377},{"$f":"BP.ESE!Z51","v":2377},{"$f":"BP.ESE!AA51","v":2377},{"$f":"BP.ESE!AB51","v":2377},{"$f":"BP.ESE!AC51","v":2377},{"$f":"BP.ESE!AD51","v":2377},{"$f":"BP.ESE!AE51","v":2377},{"$f":"BP.ESE!AF51","v":2377},{"$f":"BP.ESE!AG51","v":2377},{"$f":"BP.ESE!AH51","v":2377},{"$f":"BP.ESE!AI51","v":2377},{"$f":"BP.ESE!AJ51","v":2377},{"$f":"BP.ESE!AK51","v":2377},{"$f":"BP.ESE!AL51","v":2377},{"$f":"BP.ESE!AM51","v":2377},{"$f":"BP.ESE!AN51","v":11414},{"$f":"BP.ESE!AO51","v":11493},{"$f":"BP.ESE!AP51","v":11633},{"$f":"BP.ESE!AQ51","v":11847},{"$f":"BP.ESE!AR51","v":11316},{"$f":"BP.ESE!AS51","v":11400},{"$f":"BP.ESE!AT51","v":14327},{"$f":"BP.ESE!AU51","v":14456},{"$f":"BP.ESE!AV51","v":14420},{"$f":"BP.ESE!AW51","v":14278},{"$f":"BP.ESE!AX51","v":14372},{"$f":"BP.ESE!AY51","v":14567},{"$f":"BP.ESE!AZ51","v":14736},{"$f":"BP.ESE!BA51","v":15108},{"$f":"BP.ESE!BB51","v":15283},{"$f":"BP.ESE!BC51","v":15528},{"$f":"BP.ESE!BD51","v":15843},{"$f":"BP.ESE!BE51","v":16255},{"$f":"BP.ESE!BF51","v":16536},{"$f":"BP.ESE!BG51","v":16858},{"$f":"BP.ESE!BH51","v":17116},{"$f":"BP.ESE!BI51","v":17474},{"$f":"BP.ESE!BJ51","v":17809},{"$f":"BP.ESE!BK51","v":14496},{"$f":"BP.ESE!BL51","v":13812},{"$f":"BP.ESE!BM51","v":14094}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESE!D52","v":0},{"$f":"BP.ESE!E52","v":0},{"$f":"BP.ESE!F52","v":0},{"$f":"BP.ESE!G52","v":0},{"$f":"BP.ESE!H52","v":0},{"$f":"BP.ESE!I52","v":0},{"$f":"BP.ESE!J52","v":0},{"$f":"BP.ESE!K52","v":0},{"$f":"BP.ESE!L52","v":0},{"$f":"BP.ESE!M52","v":0},{"$f":"BP.ESE!N52","v":0},{"$f":"BP.ESE!O52","v":0},{"$f":"BP.ESE!P52","v":0},{"$f":"BP.ESE!Q52","v":0},{"$f":"BP.ESE!R52","v":0},{"$f":"BP.ESE!S52","v":0},{"$f":"BP.ESE!T52","v":0},{"$f":"BP.ESE!U52","v":0},{"$f":"BP.ESE!V52","v":0},{"$f":"BP.ESE!W52","v":0},{"$f":"BP.ESE!X52","v":0},{"$f":"BP.ESE!Y52","v":0},{"$f":"BP.ESE!Z52","v":5509},{"$f":"BP.ESE!AA52","v":30927},{"$f":"BP.ESE!AB52","v":16053},{"$f":"BP.ESE!AC52","v":11167},{"$f":"BP.ESE!AD52","v":2775},{"$f":"BP.ESE!AE52","v":1981},{"$f":"BP.ESE!AF52","v":1389},{"$f":"BP.ESE!AG52","v":4210},{"$f":"BP.ESE!AH52","v":451},{"$f":"BP.ESE!AI52","v":2613},{"$f":"BP.ESE!AJ52","v":211},{"$f":"BP.ESE!AK52","v":469},{"$f":"BP.ESE!AL52","v":95},{"$f":"BP.ESE!AM52","v":90},{"$f":"BP.ESE!AN52","v":767},{"$f":"BP.ESE!AO52","v":599},{"$f":"BP.ESE!AP52","v":1129},{"$f":"BP.ESE!AQ52","v":0},{"$f":"BP.ESE!AR52","v":0},{"$f":"BP.ESE!AS52","v":0},{"$f":"BP.ESE!AT52","v":0},{"$f":"BP.ESE!AU52","v":0},{"$f":"BP.ESE!AV52","v":0},{"$f":"BP.ESE!AW52","v":0},{"$f":"BP.ESE!AX52","v":0},{"$f":"BP.ESE!AY52","v":0},{"$f":"BP.ESE!AZ52","v":0},{"$f":"BP.ESE!BA52","v":0},{"$f":"BP.ESE!BB52","v":0},{"$f":"BP.ESE!BC52","v":0},{"$f":"BP.ESE!BD52","v":0},{"$f":"BP.ESE!BE52","v":0},{"$f":"BP.ESE!BF52","v":4918},{"$f":"BP.ESE!BG52","v":0},{"$f":"BP.ESE!BH52","v":4667},{"$f":"BP.ESE!BI52","v":0},{"$f":"BP.ESE!BJ52","v":0},{"$f":"BP.ESE!BK52","v":0},{"$f":"BP.ESE!BL52","v":0},{"$f":"BP.ESE!BM52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.ESE!D53","v":0},{"$f":"BP.ESE!E53","v":0},{"$f":"BP.ESE!F53","v":0},{"$f":"BP.ESE!G53","v":0},{"$f":"BP.ESE!H53","v":0},{"$f":"BP.ESE!I53","v":0},{"$f":"BP.ESE!J53","v":0},{"$f":"BP.ESE!K53","v":0},{"$f":"BP.ESE!L53","v":0},{"$f":"BP.ESE!M53","v":0},{"$f":"BP.ESE!N53","v":0},{"$f":"BP.ESE!O53","v":0},{"$f":"BP.ESE!P53","v":0},{"$f":"BP.ESE!Q53","v":0},{"$f":"BP.ESE!R53","v":0},{"$f":"BP.ESE!S53","v":0},{"$f":"BP.ESE!T53","v":0},{"$f":"BP.ESE!U53","v":0},{"$f":"BP.ESE!V53","v":0},{"$f":"BP.ESE!W53","v":0},{"$f":"BP.ESE!X53","v":0},{"$f":"BP.ESE!Y53","v":22470},{"$f":"BP.ESE!Z53","v":22074},{"$f":"BP.ESE!AA53","v":22633},{"$f":"BP.ESE!AB53","v":26240},{"$f":"BP.ESE!AC53","v":27696},{"$f":"BP.ESE!AD53","v":27992},{"$f":"BP.ESE!AE53","v":28690},{"$f":"BP.ESE!AF53","v":27192},{"$f":"BP.ESE!AG53","v":27878},{"$f":"BP.ESE!AH53","v":29140},{"$f":"BP.ESE!AI53","v":29926},{"$f":"BP.ESE!AJ53","v":29877},{"$f":"BP.ESE!AK53","v":30448},{"$f":"BP.ESE!AL53","v":32242},{"$f":"BP.ESE!AM53","v":32860},{"$f":"BP.ESE!AN53","v":31431},{"$f":"BP.ESE!AO53","v":34653},{"$f":"BP.ESE!AP53","v":35044},{"$f":"BP.ESE!AQ53","v":36507},{"$f":"BP.ESE!AR53","v":37602},{"$f":"BP.ESE!AS53","v":37826},{"$f":"BP.ESE!AT53","v":37497},{"$f":"BP.ESE!AU53","v":37179},{"$f":"BP.ESE!AV53","v":37451},{"$f":"BP.ESE!AW53","v":38072},{"$f":"BP.ESE!AX53","v":37621},{"$f":"BP.ESE!AY53","v":29865},{"$f":"BP.ESE!AZ53","v":21444},{"$f":"BP.ESE!BA53","v":20573},{"$f":"BP.ESE!BB53","v":19486},{"$f":"BP.ESE!BC53","v":17168},{"$f":"BP.ESE!BD53","v":15501},{"$f":"BP.ESE!BE53","v":14911},{"$f":"BP.ESE!BF53","v":13094},{"$f":"BP.ESE!BG53","v":13645},{"$f":"BP.ESE!BH53","v":13630},{"$f":"BP.ESE!BI53","v":13152},{"$f":"BP.ESE!BJ53","v":12459},{"$f":"BP.ESE!BK53","v":10871},{"$f":"BP.ESE!BL53","v":9941},{"$f":"BP.ESE!BM53","v":9450}]
[null,null,"Post-employment benefits",{"$f":"BP.ESE!D54","v":0},{"$f":"BP.ESE!E54","v":0},{"$f":"BP.ESE!F54","v":0},{"$f":"BP.ESE!G54","v":0},{"$f":"BP.ESE!H54","v":0},{"$f":"BP.ESE!I54","v":0},{"$f":"BP.ESE!J54","v":0},{"$f":"BP.ESE!K54","v":0},{"$f":"BP.ESE!L54","v":0},{"$f":"BP.ESE!M54","v":0},{"$f":"BP.ESE!N54","v":0},{"$f":"BP.ESE!O54","v":0},{"$f":"BP.ESE!P54","v":0},{"$f":"BP.ESE!Q54","v":0},{"$f":"BP.ESE!R54","v":0},{"$f":"BP.ESE!S54","v":0},{"$f":"BP.ESE!T54","v":0},{"$f":"BP.ESE!U54","v":0},{"$f":"BP.ESE!V54","v":0},{"$f":"BP.ESE!W54","v":0},{"$f":"BP.ESE!X54","v":0},{"$f":"BP.ESE!Y54","v":103486},{"$f":"BP.ESE!Z54","v":106105},{"$f":"BP.ESE!AA54","v":108739},{"$f":"BP.ESE!AB54","v":105408},{"$f":"BP.ESE!AC54","v":108757},{"$f":"BP.ESE!AD54","v":113432},{"$f":"BP.ESE!AE54","v":105068},{"$f":"BP.ESE!AF54","v":169576},{"$f":"BP.ESE!AG54","v":175259},{"$f":"BP.ESE!AH54","v":180942},{"$f":"BP.ESE!AI54","v":186625},{"$f":"BP.ESE!AJ54","v":244736},{"$f":"BP.ESE!AK54","v":250918},{"$f":"BP.ESE!AL54","v":257099},{"$f":"BP.ESE!AM54","v":263283},{"$f":"BP.ESE!AN54","v":173191},{"$f":"BP.ESE!AO54","v":176308},{"$f":"BP.ESE!AP54","v":179422},{"$f":"BP.ESE!AQ54","v":182536},{"$f":"BP.ESE!AR54","v":229485},{"$f":"BP.ESE!AS54","v":232443},{"$f":"BP.ESE!AT54","v":235401},{"$f":"BP.ESE!AU54","v":238360},{"$f":"BP.ESE!AV54","v":201688},{"$f":"BP.ESE!AW54","v":204039},{"$f":"BP.ESE!AX54","v":205534},{"$f":"BP.ESE!AY54","v":213739},{"$f":"BP.ESE!AZ54","v":110289},{"$f":"BP.ESE!BA54","v":113105},{"$f":"BP.ESE!BB54","v":108970},{"$f":"BP.ESE!BC54","v":111787},{"$f":"BP.ESE!BD54","v":90876},{"$f":"BP.ESE!BE54","v":90940},{"$f":"BP.ESE!BF54","v":93536},{"$f":"BP.ESE!BG54","v":87558},{"$f":"BP.ESE!BH54","v":83917},{"$f":"BP.ESE!BI54","v":84250},{"$f":"BP.ESE!BJ54","v":86441},{"$f":"BP.ESE!BK54","v":88642},{"$f":"BP.ESE!BL54","v":82982},{"$f":"BP.ESE!BM54","v":85557}]
[null,null,"Financial sector liabilities",{"$f":"BP.ESE!D55","v":0},{"$f":"BP.ESE!E55","v":0},{"$f":"BP.ESE!F55","v":0},{"$f":"BP.ESE!G55","v":0},{"$f":"BP.ESE!H55","v":0},{"$f":"BP.ESE!I55","v":0},{"$f":"BP.ESE!J55","v":0},{"$f":"BP.ESE!K55","v":0},{"$f":"BP.ESE!L55","v":0},{"$f":"BP.ESE!M55","v":0},{"$f":"BP.ESE!N55","v":0},{"$f":"BP.ESE!O55","v":0},{"$f":"BP.ESE!P55","v":0},{"$f":"BP.ESE!Q55","v":0},{"$f":"BP.ESE!R55","v":0},{"$f":"BP.ESE!S55","v":0},{"$f":"BP.ESE!T55","v":0},{"$f":"BP.ESE!U55","v":0},{"$f":"BP.ESE!V55","v":0},{"$f":"BP.ESE!W55","v":0},{"$f":"BP.ESE!X55","v":0},{"$f":"BP.ESE!Y55","v":0},{"$f":"BP.ESE!Z55","v":10812},{"$f":"BP.ESE!AA55","v":8751},{"$f":"BP.ESE!AB55","v":9312},{"$f":"BP.ESE!AC55","v":0},{"$f":"BP.ESE!AD55","v":23127},{"$f":"BP.ESE!AE55","v":21050},{"$f":"BP.ESE!AF55","v":11888},{"$f":"BP.ESE!AG55","v":3594},{"$f":"BP.ESE!AH55","v":19531},{"$f":"BP.ESE!AI55","v":27938},{"$f":"BP.ESE!AJ55","v":26216},{"$f":"BP.ESE!AK55","v":9150},{"$f":"BP.ESE!AL55","v":11622},{"$f":"BP.ESE!AM55","v":30924},{"$f":"BP.ESE!AN55","v":22494},{"$f":"BP.ESE!AO55","v":12705},{"$f":"BP.ESE!AP55","v":19967},{"$f":"BP.ESE!AQ55","v":24972},{"$f":"BP.ESE!AR55","v":26673},{"$f":"BP.ESE!AS55","v":17286},{"$f":"BP.ESE!AT55","v":60068},{"$f":"BP.ESE!AU55","v":53226},{"$f":"BP.ESE!AV55","v":32147},{"$f":"BP.ESE!AW55","v":22801},{"$f":"BP.ESE!AX55","v":29203},{"$f":"BP.ESE!AY55","v":30980},{"$f":"BP.ESE!AZ55","v":32021},{"$f":"BP.ESE!BA55","v":30921},{"$f":"BP.ESE!BB55","v":45811},{"$f":"BP.ESE!BC55","v":79002},{"$f":"BP.ESE!BD55","v":40396},{"$f":"BP.ESE!BE55","v":7847},{"$f":"BP.ESE!BF55","v":66120},{"$f":"BP.ESE!BG55","v":8720},{"$f":"BP.ESE!BH55","v":9696},{"$f":"BP.ESE!BI55","v":16314},{"$f":"BP.ESE!BJ55","v":51697},{"$f":"BP.ESE!BK55","v":32255},{"$f":"BP.ESE!BL55","v":40266},{"$f":"BP.ESE!BM55","v":31309}]
[null,null,"Incorporation of grids",{"$f":"BP.ESE!D56","v":0},{"$f":"BP.ESE!E56","v":0},{"$f":"BP.ESE!F56","v":0},{"$f":"BP.ESE!G56","v":0},{"$f":"BP.ESE!H56","v":0},{"$f":"BP.ESE!I56","v":0},{"$f":"BP.ESE!J56","v":0},{"$f":"BP.ESE!K56","v":0},{"$f":"BP.ESE!L56","v":0},{"$f":"BP.ESE!M56","v":0},{"$f":"BP.ESE!N56","v":0},{"$f":"BP.ESE!O56","v":0},{"$f":"BP.ESE!P56","v":0},{"$f":"BP.ESE!Q56","v":0},{"$f":"BP.ESE!R56","v":0},{"$f":"BP.ESE!S56","v":0},{"$f":"BP.ESE!T56","v":0},{"$f":"BP.ESE!U56","v":0},{"$f":"BP.ESE!V56","v":0},{"$f":"BP.ESE!W56","v":0},{"$f":"BP.ESE!X56","v":0},{"$f":"BP.ESE!Y56","v":0},{"$f":"BP.ESE!Z56","v":0},{"$f":"BP.ESE!AA56","v":0},{"$f":"BP.ESE!AB56","v":0},{"$f":"BP.ESE!AC56","v":0},{"$f":"BP.ESE!AD56","v":0},{"$f":"BP.ESE!AE56","v":0},{"$f":"BP.ESE!AF56","v":0},{"$f":"BP.ESE!AG56","v":0},{"$f":"BP.ESE!AH56","v":0},{"$f":"BP.ESE!AI56","v":0},{"$f":"BP.ESE!AJ56","v":0},{"$f":"BP.ESE!AK56","v":0},{"$f":"BP.ESE!AL56","v":0},{"$f":"BP.ESE!AM56","v":0},{"$f":"BP.ESE!AN56","v":0},{"$f":"BP.ESE!AO56","v":0},{"$f":"BP.ESE!AP56","v":1543},{"$f":"BP.ESE!AQ56","v":0},{"$f":"BP.ESE!AR56","v":0},{"$f":"BP.ESE!AS56","v":0},{"$f":"BP.ESE!AT56","v":0},{"$f":"BP.ESE!AU56","v":0},{"$f":"BP.ESE!AV56","v":0},{"$f":"BP.ESE!AW56","v":0},{"$f":"BP.ESE!AX56","v":0},{"$f":"BP.ESE!AY56","v":0},{"$f":"BP.ESE!AZ56","v":0},{"$f":"BP.ESE!BA56","v":0},{"$f":"BP.ESE!BB56","v":0},{"$f":"BP.ESE!BC56","v":0},{"$f":"BP.ESE!BD56","v":0},{"$f":"BP.ESE!BE56","v":0},{"$f":"BP.ESE!BF56","v":0},{"$f":"BP.ESE!BG56","v":0},{"$f":"BP.ESE!BH56","v":0},{"$f":"BP.ESE!BI56","v":"-"},{"$f":"BP.ESE!BJ56","v":""},{"$f":"BP.ESE!BK56","v":0},{"$f":"BP.ESE!BL56","v":0},{"$f":"BP.ESE!BM56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.ESE!D57","v":0},{"$f":"BP.ESE!E57","v":0},{"$f":"BP.ESE!F57","v":0},{"$f":"BP.ESE!G57","v":0},{"$f":"BP.ESE!H57","v":0},{"$f":"BP.ESE!I57","v":0},{"$f":"BP.ESE!J57","v":0},{"$f":"BP.ESE!K57","v":0},{"$f":"BP.ESE!L57","v":0},{"$f":"BP.ESE!M57","v":0},{"$f":"BP.ESE!N57","v":0},{"$f":"BP.ESE!O57","v":0},{"$f":"BP.ESE!P57","v":0},{"$f":"BP.ESE!Q57","v":0},{"$f":"BP.ESE!R57","v":0},{"$f":"BP.ESE!S57","v":0},{"$f":"BP.ESE!T57","v":0},{"$f":"BP.ESE!U57","v":0},{"$f":"BP.ESE!V57","v":0},{"$f":"BP.ESE!W57","v":0},{"$f":"BP.ESE!X57","v":0},{"$f":"BP.ESE!Y57","v":0},{"$f":"BP.ESE!Z57","v":0},{"$f":"BP.ESE!AA57","v":0},{"$f":"BP.ESE!AB57","v":0},{"$f":"BP.ESE!AC57","v":0},{"$f":"BP.ESE!AD57","v":0},{"$f":"BP.ESE!AE57","v":0},{"$f":"BP.ESE!AF57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ESE!D58","v":26285},{"$f":"BP.ESE!E58","v":29918},{"$f":"BP.ESE!F58","v":33058},{"$f":"BP.ESE!G58","v":51772},{"$f":"BP.ESE!H58","v":58163},{"$f":"BP.ESE!I58","v":67081},{"$f":"BP.ESE!J58","v":80883},{"$f":"BP.ESE!K58","v":39415},{"$f":"BP.ESE!L58","v":45894},{"$f":"BP.ESE!M58","v":51127},{"$f":"BP.ESE!N58","v":23873},{"$f":"BP.ESE!O58","v":22928},{"$f":"BP.ESE!P58","v":64616},{"$f":"BP.ESE!Q58","v":67702},{"$f":"BP.ESE!R58","v":68810},{"$f":"BP.ESE!S58","v":70773},{"$f":"BP.ESE!T58","v":84237},{"$f":"BP.ESE!U58","v":84816},{"$f":"BP.ESE!V58","v":85475},{"$f":"BP.ESE!W58","v":93096},{"$f":"BP.ESE!X58","v":150307},{"$f":"BP.ESE!Y58","v":8531},{"$f":"BP.ESE!Z58","v":8466},{"$f":"BP.ESE!AA58","v":6460},{"$f":"BP.ESE!AB58","v":6940},{"$f":"BP.ESE!AC58","v":8017},{"$f":"BP.ESE!AD58","v":8090},{"$f":"BP.ESE!AE58","v":10957},{"$f":"BP.ESE!AF58","v":10940},{"$f":"BP.ESE!AG58","v":11211},{"$f":"BP.ESE!AH58","v":8942},{"$f":"BP.ESE!AI58","v":9568},{"$f":"BP.ESE!AJ58","v":10089},{"$f":"BP.ESE!AK58","v":11414},{"$f":"BP.ESE!AL58","v":13412},{"$f":"BP.ESE!AM58","v":15253},{"$f":"BP.ESE!AN58","v":15045},{"$f":"BP.ESE!AO58","v":17438},{"$f":"BP.ESE!AP58","v":17592},{"$f":"BP.ESE!AQ58","v":20557},{"$f":"BP.ESE!AR58","v":17638},{"$f":"BP.ESE!AS58","v":14129},{"$f":"BP.ESE!AT58","v":15327},{"$f":"BP.ESE!AU58","v":16504},{"$f":"BP.ESE!AV58","v":15754},{"$f":"BP.ESE!AW58","v":13203},{"$f":"BP.ESE!AX58","v":14192},{"$f":"BP.ESE!AY58","v":14240},{"$f":"BP.ESE!AZ58","v":14376},{"$f":"BP.ESE!BA58","v":14891},{"$f":"BP.ESE!BB58","v":15334},{"$f":"BP.ESE!BC58","v":14628},{"$f":"BP.ESE!BD58","v":9425},{"$f":"BP.ESE!BE58","v":153021},{"$f":"BP.ESE!BF58","v":11259},{"$f":"BP.ESE!BG58","v":12309},{"$f":"BP.ESE!BH58","v":9731},{"$f":"BP.ESE!BI58","v":15005},{"$f":"BP.ESE!BJ58","v":15825},{"$f":"BP.ESE!BK58","v":15377},{"$f":"BP.ESE!BL58","v":2139},{"$f":"BP.ESE!BM58","v":23881}]
[null,null,"Shareholder's Equity",{"$f":"BP.ESE!D59","v":320586},{"$f":"BP.ESE!E59","v":331675},{"$f":"BP.ESE!F59","v":341661},{"$f":"BP.ESE!G59","v":340451},{"$f":"BP.ESE!H59","v":325709},{"$f":"BP.ESE!I59","v":333962},{"$f":"BP.ESE!J59","v":348216},{"$f":"BP.ESE!K59","v":344002},{"$f":"BP.ESE!L59","v":354199},{"$f":"BP.ESE!M59","v":357727},{"$f":"BP.ESE!N59","v":379599},{"$f":"BP.ESE!O59","v":354590},{"$f":"BP.ESE!P59","v":344585},{"$f":"BP.ESE!Q59","v":355552},{"$f":"BP.ESE!R59","v":354199},{"$f":"BP.ESE!S59","v":357029},{"$f":"BP.ESE!T59","v":347533},{"$f":"BP.ESE!U59","v":367045},{"$f":"BP.ESE!V59","v":368621},{"$f":"BP.ESE!W59","v":358610},{"$f":"BP.ESE!X59","v":385873},{"$f":"BP.ESE!Y59","v":362269},{"$f":"BP.ESE!Z59","v":347552},{"$f":"BP.ESE!AA59","v":308210},{"$f":"BP.ESE!AB59","v":336365},{"$f":"BP.ESE!AC59","v":395198},{"$f":"BP.ESE!AD59","v":404881},{"$f":"BP.ESE!AE59","v":345822},{"$f":"BP.ESE!AF59","v":313346},{"$f":"BP.ESE!AG59","v":332185},{"$f":"BP.ESE!AH59","v":343219},{"$f":"BP.ESE!AI59","v":326155},{"$f":"BP.ESE!AJ59","v":381882},{"$f":"BP.ESE!AK59","v":389078},{"$f":"BP.ESE!AL59","v":324373},{"$f":"BP.ESE!AM59","v":334452},{"$f":"BP.ESE!AN59","v":346351},{"$f":"BP.ESE!AO59","v":361356},{"$f":"BP.ESE!AP59","v":365375},{"$f":"BP.ESE!AQ59","v":371079},{"$f":"BP.ESE!AR59","v":355372},{"$f":"BP.ESE!AS59","v":343176},{"$f":"BP.ESE!AT59","v":369081},{"$f":"BP.ESE!AU59","v":421469},{"$f":"BP.ESE!AV59","v":485638},{"$f":"BP.ESE!AW59","v":498436},{"$f":"BP.ESE!AX59","v":533495},{"$f":"BP.ESE!AY59","v":558818},{"$f":"BP.ESE!AZ59","v":592546},{"$f":"BP.ESE!BA59","v":625840},{"$f":"BP.ESE!BB59","v":614251},{"$f":"BP.ESE!BC59","v":618844},{"$f":"BP.ESE!BD59","v":675350},{"$f":"BP.ESE!BE59","v":710878},{"$f":"BP.ESE!BF59","v":661077},{"$f":"BP.ESE!BG59","v":727534},{"$f":"BP.ESE!BH59","v":775203},{"$f":"BP.ESE!BI59","v":789215},{"$f":"BP.ESE!BJ59","v":840340},{"$f":"BP.ESE!BK59","v":792090},{"$f":"BP.ESE!BL59","v":783699},{"$f":"BP.ESE!BM59","v":857375}]
[null,null,"Capital",{"$f":"BP.ESE!D60","v":311068},{"$f":"BP.ESE!E60","v":311068},{"$f":"BP.ESE!F60","v":311068},{"$f":"BP.ESE!G60","v":311068},{"$f":"BP.ESE!H60","v":311068},{"$f":"BP.ESE!I60","v":311068},{"$f":"BP.ESE!J60","v":319240},{"$f":"BP.ESE!K60","v":319240},{"$f":"BP.ESE!L60","v":319239},{"$f":"BP.ESE!M60","v":319239},{"$f":"BP.ESE!N60","v":329371},{"$f":"BP.ESE!O60","v":329371},{"$f":"BP.ESE!P60","v":329370},{"$f":"BP.ESE!Q60","v":329370},{"$f":"BP.ESE!R60","v":345762},{"$f":"BP.ESE!S60","v":345762},{"$f":"BP.ESE!T60","v":345762},{"$f":"BP.ESE!U60","v":345762},{"$f":"BP.ESE!V60","v":357135},{"$f":"BP.ESE!W60","v":357135},{"$f":"BP.ESE!X60","v":357135},{"$f":"BP.ESE!Y60","v":357135},{"$f":"BP.ESE!Z60","v":382899},{"$f":"BP.ESE!AA60","v":382899},{"$f":"BP.ESE!AB60","v":382898},{"$f":"BP.ESE!AC60","v":382898},{"$f":"BP.ESE!AD60","v":382898},{"$f":"BP.ESE!AE60","v":382898},{"$f":"BP.ESE!AF60","v":382898},{"$f":"BP.ESE!AG60","v":382900},{"$f":"BP.ESE!AH60","v":400475},{"$f":"BP.ESE!AI60","v":400475},{"$f":"BP.ESE!AJ60","v":400473},{"$f":"BP.ESE!AK60","v":400473},{"$f":"BP.ESE!AL60","v":417225},{"$f":"BP.ESE!AM60","v":417225},{"$f":"BP.ESE!AN60","v":417225},{"$f":"BP.ESE!AO60","v":417225},{"$f":"BP.ESE!AP60","v":417602},{"$f":"BP.ESE!AQ60","v":417602},{"$f":"BP.ESE!AR60","v":417602},{"$f":"BP.ESE!AS60","v":417604},{"$f":"BP.ESE!AT60","v":417604},{"$f":"BP.ESE!AU60","v":417604},{"$f":"BP.ESE!AV60","v":417604},{"$f":"BP.ESE!AW60","v":417604},{"$f":"BP.ESE!AX60","v":417604},{"$f":"BP.ESE!AY60","v":417604},{"$f":"BP.ESE!AZ60","v":417604},{"$f":"BP.ESE!BA60","v":417604},{"$f":"BP.ESE!BB60","v":417604},{"$f":"BP.ESE!BC60","v":417604},{"$f":"BP.ESE!BD60","v":417604},{"$f":"BP.ESE!BE60","v":417604},{"$f":"BP.ESE!BF60","v":417604},{"$f":"BP.ESE!BG60","v":417604},{"$f":"BP.ESE!BH60","v":417604},{"$f":"BP.ESE!BI60","v":417604},{"$f":"BP.ESE!BJ60","v":417604},{"$f":"BP.ESE!BK60","v":417604},{"$f":"BP.ESE!BL60","v":417604},{"$f":"BP.ESE!BM60","v":417604}]
[null,null,"Capital Reserve",{"$f":"BP.ESE!D61","v":3348},{"$f":"BP.ESE!E61","v":3348},{"$f":"BP.ESE!F61","v":3348},{"$f":"BP.ESE!G61","v":3348},{"$f":"BP.ESE!H61","v":3348},{"$f":"BP.ESE!I61","v":3348},{"$f":"BP.ESE!J61","v":3348},{"$f":"BP.ESE!K61","v":3348},{"$f":"BP.ESE!L61","v":3348},{"$f":"BP.ESE!M61","v":3348},{"$f":"BP.ESE!N61","v":3348},{"$f":"BP.ESE!O61","v":3348},{"$f":"BP.ESE!P61","v":3348},{"$f":"BP.ESE!Q61","v":3348},{"$f":"BP.ESE!R61","v":3330},{"$f":"BP.ESE!S61","v":3330},{"$f":"BP.ESE!T61","v":3330},{"$f":"BP.ESE!U61","v":3330},{"$f":"BP.ESE!V61","v":3330},{"$f":"BP.ESE!W61","v":3330},{"$f":"BP.ESE!X61","v":3330},{"$f":"BP.ESE!Y61","v":3330},{"$f":"BP.ESE!Z61","v":3330},{"$f":"BP.ESE!AA61","v":3330},{"$f":"BP.ESE!AB61","v":3330},{"$f":"BP.ESE!AC61","v":3330},{"$f":"BP.ESE!AD61","v":3330},{"$f":"BP.ESE!AE61","v":3330},{"$f":"BP.ESE!AF61","v":3330},{"$f":"BP.ESE!AG61","v":3329},{"$f":"BP.ESE!AH61","v":3329},{"$f":"BP.ESE!AI61","v":3329},{"$f":"BP.ESE!AJ61","v":3330},{"$f":"BP.ESE!AK61","v":3330},{"$f":"BP.ESE!AL61","v":3330},{"$f":"BP.ESE!AM61","v":3707},{"$f":"BP.ESE!AN61","v":3783},{"$f":"BP.ESE!AO61","v":3773},{"$f":"BP.ESE!AP61","v":3428},{"$f":"BP.ESE!AQ61","v":3472},{"$f":"BP.ESE!AR61","v":3520},{"$f":"BP.ESE!AS61","v":3563},{"$f":"BP.ESE!AT61","v":3608},{"$f":"BP.ESE!AU61","v":3653},{"$f":"BP.ESE!AV61","v":3923},{"$f":"BP.ESE!AW61","v":4017},{"$f":"BP.ESE!AX61","v":4034},{"$f":"BP.ESE!AY61","v":4159},{"$f":"BP.ESE!AZ61","v":4291},{"$f":"BP.ESE!BA61","v":4369},{"$f":"BP.ESE!BB61","v":4345},{"$f":"BP.ESE!BC61","v":10341},{"$f":"BP.ESE!BD61","v":10455},{"$f":"BP.ESE!BE61","v":10572},{"$f":"BP.ESE!BF61","v":10688},{"$f":"BP.ESE!BG61","v":10715},{"$f":"BP.ESE!BH61","v":10814},{"$f":"BP.ESE!BI61","v":10586},{"$f":"BP.ESE!BJ61","v":10317},{"$f":"BP.ESE!BK61","v":10552},{"$f":"BP.ESE!BL61","v":10742},{"$f":"BP.ESE!BM61","v":10928}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ESE!D62","v":-3608},{"$f":"BP.ESE!E62","v":7481},{"$f":"BP.ESE!F62","v":17467},{"$f":"BP.ESE!G62","v":16257},{"$f":"BP.ESE!H62","v":0},{"$f":"BP.ESE!I62","v":8308},{"$f":"BP.ESE!J62","v":22836},{"$f":"BP.ESE!K62","v":18361},{"$f":"BP.ESE!L62","v":0},{"$f":"BP.ESE!M62","v":19297},{"$f":"BP.ESE!N62","v":41168},{"$f":"BP.ESE!O62","v":16159},{"$f":"BP.ESE!P62","v":7410},{"$f":"BP.ESE!Q62","v":11087},{"$f":"BP.ESE!R62","v":24718},{"$f":"BP.ESE!S62","v":27548},{"$f":"BP.ESE!T62","v":0},{"$f":"BP.ESE!U62","v":19512},{"$f":"BP.ESE!V62","v":21088},{"$f":"BP.ESE!W62","v":22131},{"$f":"BP.ESE!X62","v":0},{"$f":"BP.ESE!Y62","v":-4003},{"$f":"BP.ESE!Z62","v":1479},{"$f":"BP.ESE!AA62","v":-37863},{"$f":"BP.ESE!AB62","v":0},{"$f":"BP.ESE!AC62","v":68675},{"$f":"BP.ESE!AD62","v":0},{"$f":"BP.ESE!AE62","v":0},{"$f":"BP.ESE!AF62","v":0},{"$f":"BP.ESE!AG62","v":0},{"$f":"BP.ESE!AH62","v":0},{"$f":"BP.ESE!AI62","v":0},{"$f":"BP.ESE!AJ62","v":0},{"$f":"BP.ESE!AK62","v":27970},{"$f":"BP.ESE!AL62","v":17811},{"$f":"BP.ESE!AM62","v":27513},{"$f":"BP.ESE!AN62","v":0},{"$f":"BP.ESE!AO62","v":40346},{"$f":"BP.ESE!AP62","v":44333},{"$f":"BP.ESE!AQ62","v":49993},{"$f":"BP.ESE!AR62","v":0},{"$f":"BP.ESE!AS62","v":17360},{"$f":"BP.ESE!AT62","v":43220},{"$f":"BP.ESE!AU62","v":95563},{"$f":"BP.ESE!AV62","v":0},{"$f":"BP.ESE!AW62","v":55846},{"$f":"BP.ESE!AX62","v":90888},{"$f":"BP.ESE!AY62","v":119739},{"$f":"BP.ESE!AZ62","v":0},{"$f":"BP.ESE!BA62","v":92169},{"$f":"BP.ESE!BB62","v":80605},{"$f":"BP.ESE!BC62","v":79202},{"$f":"BP.ESE!BD62","v":0},{"$f":"BP.ESE!BE62","v":85475},{"$f":"BP.ESE!BF62","v":35558},{"$f":"BP.ESE!BG62","v":101988},{"$f":"BP.ESE!BH62","v":0},{"$f":"BP.ESE!BI62","v":93974},{"$f":"BP.ESE!BJ62","v":145951},{"$f":"BP.ESE!BK62","v":97466},{"$f":"BP.ESE!BL62","v":0},{"$f":"BP.ESE!BM62","v":88153}]
[null,null,"Equity Income Adjustment",{"$f":"BP.ESE!D63","v":0},{"$f":"BP.ESE!E63","v":0},{"$f":"BP.ESE!F63","v":0},{"$f":"BP.ESE!G63","v":0},{"$f":"BP.ESE!H63","v":0},{"$f":"BP.ESE!I63","v":13},{"$f":"BP.ESE!J63","v":-261},{"$f":"BP.ESE!K63","v":0},{"$f":"BP.ESE!L63","v":0},{"$f":"BP.ESE!M63","v":0},{"$f":"BP.ESE!N63","v":0},{"$f":"BP.ESE!O63","v":0},{"$f":"BP.ESE!P63","v":0},{"$f":"BP.ESE!Q63","v":0},{"$f":"BP.ESE!R63","v":0},{"$f":"BP.ESE!S63","v":0},{"$f":"BP.ESE!T63","v":0},{"$f":"BP.ESE!U63","v":0},{"$f":"BP.ESE!V63","v":0},{"$f":"BP.ESE!W63","v":0},{"$f":"BP.ESE!X63","v":0},{"$f":"BP.ESE!Y63","v":0},{"$f":"BP.ESE!Z63","v":0},{"$f":"BP.ESE!AA63","v":0},{"$f":"BP.ESE!AB63","v":0},{"$f":"BP.ESE!AC63","v":0},{"$f":"BP.ESE!AD63","v":0},{"$f":"BP.ESE!AE63","v":0},{"$f":"BP.ESE!AF63","v":0},{"$f":"BP.ESE!AG63","v":0},{"$f":"BP.ESE!AH63","v":0},{"$f":"BP.ESE!AI63","v":0},{"$f":"BP.ESE!AJ63","v":0},{"$f":"BP.ESE!AK63","v":0},{"$f":"BP.ESE!AL63","v":0},{"$f":"BP.ESE!AM63","v":0},{"$f":"BP.ESE!AN63","v":0},{"$f":"BP.ESE!AO63","v":0},{"$f":"BP.ESE!AP63","v":0},{"$f":"BP.ESE!AQ63","v":0},{"$f":"BP.ESE!AR63","v":0},{"$f":"BP.ESE!AS63","v":0},{"$f":"BP.ESE!AT63","v":0},{"$f":"BP.ESE!AU63","v":0},{"$f":"BP.ESE!AV63","v":0},{"$f":"BP.ESE!AW63","v":0},{"$f":"BP.ESE!AX63","v":0},{"$f":"BP.ESE!AY63","v":0},{"$f":"BP.ESE!AZ63","v":0},{"$f":"BP.ESE!BA63","v":0},{"$f":"BP.ESE!BB63","v":0},{"$f":"BP.ESE!BC63","v":0},{"$f":"BP.ESE!BD63","v":0},{"$f":"BP.ESE!BE63","v":0},{"$f":"BP.ESE!BF63","v":0},{"$f":"BP.ESE!BG63","v":0},{"$f":"BP.ESE!BH63","v":0},{"$f":"BP.ESE!BI63","v":"-"},{"$f":"BP.ESE!BJ63","v":""},{"$f":"BP.ESE!BK63","v":0},{"$f":"BP.ESE!BL63","v":0},{"$f":"BP.ESE!BM63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.ESE!D64","v":-18},{"$f":"BP.ESE!E64","v":-18},{"$f":"BP.ESE!F64","v":-18},{"$f":"BP.ESE!G64","v":-18},{"$f":"BP.ESE!H64","v":-18},{"$f":"BP.ESE!I64","v":-18},{"$f":"BP.ESE!J64","v":-18},{"$f":"BP.ESE!K64","v":-18},{"$f":"BP.ESE!L64","v":-18},{"$f":"BP.ESE!M64","v":-18},{"$f":"BP.ESE!N64","v":-18},{"$f":"BP.ESE!O64","v":-18},{"$f":"BP.ESE!P64","v":-18},{"$f":"BP.ESE!Q64","v":-18},{"$f":"BP.ESE!R64","v":0},{"$f":"BP.ESE!S64","v":0},{"$f":"BP.ESE!T64","v":0},{"$f":"BP.ESE!U64","v":0},{"$f":"BP.ESE!V64","v":0},{"$f":"BP.ESE!W64","v":0},{"$f":"BP.ESE!X64","v":0},{"$f":"BP.ESE!Y64","v":0},{"$f":"BP.ESE!Z64","v":0},{"$f":"BP.ESE!AA64","v":0},{"$f":"BP.ESE!AB64","v":0},{"$f":"BP.ESE!AC64","v":0},{"$f":"BP.ESE!AD64","v":0},{"$f":"BP.ESE!AE64","v":0},{"$f":"BP.ESE!AF64","v":0},{"$f":"BP.ESE!AG64","v":0},{"$f":"BP.ESE!AH64","v":0},{"$f":"BP.ESE!AI64","v":0},{"$f":"BP.ESE!AJ64","v":0},{"$f":"BP.ESE!AK64","v":0},{"$f":"BP.ESE!AL64","v":0},{"$f":"BP.ESE!AM64","v":0},{"$f":"BP.ESE!AN64","v":0},{"$f":"BP.ESE!AO64","v":0},{"$f":"BP.ESE!AP64","v":0},{"$f":"BP.ESE!AQ64","v":0},{"$f":"BP.ESE!AR64","v":0},{"$f":"BP.ESE!AS64","v":0},{"$f":"BP.ESE!AT64","v":0},{"$f":"BP.ESE!AU64","v":0},{"$f":"BP.ESE!AV64","v":0},{"$f":"BP.ESE!AW64","v":0},{"$f":"BP.ESE!AX64","v":0},{"$f":"BP.ESE!AY64","v":0},{"$f":"BP.ESE!AZ64","v":0},{"$f":"BP.ESE!BA64","v":0},{"$f":"BP.ESE!BB64","v":0},{"$f":"BP.ESE!BC64","v":0},{"$f":"BP.ESE!BD64","v":0},{"$f":"BP.ESE!BE64","v":0},{"$f":"BP.ESE!BF64","v":0},{"$f":"BP.ESE!BG64","v":0},{"$f":"BP.ESE!BH64","v":0},{"$f":"BP.ESE!BI64","v":"-"},{"$f":"BP.ESE!BJ64","v":""},{"$f":"BP.ESE!BK64","v":0},{"$f":"BP.ESE!BL64","v":0},{"$f":"BP.ESE!BM64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.ESE!D65","v":9796},{"$f":"BP.ESE!E65","v":9796},{"$f":"BP.ESE!F65","v":9796},{"$f":"BP.ESE!G65","v":9796},{"$f":"BP.ESE!H65","v":11242},{"$f":"BP.ESE!I65","v":11243},{"$f":"BP.ESE!J65","v":3071},{"$f":"BP.ESE!K65","v":3071},{"$f":"BP.ESE!L65","v":15861},{"$f":"BP.ESE!M65","v":15861},{"$f":"BP.ESE!N65","v":5730},{"$f":"BP.ESE!O65","v":5730},{"$f":"BP.ESE!P65","v":25575},{"$f":"BP.ESE!Q65","v":25575},{"$f":"BP.ESE!R65","v":9183},{"$f":"BP.ESE!S65","v":9183},{"$f":"BP.ESE!T65","v":22834},{"$f":"BP.ESE!U65","v":22834},{"$f":"BP.ESE!V65","v":11461},{"$f":"BP.ESE!W65","v":11461},{"$f":"BP.ESE!X65","v":46717},{"$f":"BP.ESE!Y65","v":46717},{"$f":"BP.ESE!Z65","v":20954},{"$f":"BP.ESE!AA65","v":20954},{"$f":"BP.ESE!AB65","v":9842},{"$f":"BP.ESE!AC65","v":0},{"$f":"BP.ESE!AD65","v":78358},{"$f":"BP.ESE!AE65","v":19299},{"$f":"BP.ESE!AF65","v":22496},{"$f":"BP.ESE!AG65","v":51600},{"$f":"BP.ESE!AH65","v":45059},{"$f":"BP.ESE!AI65","v":27995},{"$f":"BP.ESE!AJ65","v":28623},{"$f":"BP.ESE!AK65","v":83169},{"$f":"BP.ESE!AL65","v":11871},{"$f":"BP.ESE!AM65","v":11871},{"$f":"BP.ESE!AN65","v":27748},{"$f":"BP.ESE!AO65","v":27748},{"$f":"BP.ESE!AP65","v":27748},{"$f":"BP.ESE!AQ65","v":27748},{"$f":"BP.ESE!AR65","v":61944},{"$f":"BP.ESE!AS65","v":61944},{"$f":"BP.ESE!AT65","v":61944},{"$f":"BP.ESE!AU65","v":61944},{"$f":"BP.ESE!AV65","v":151463},{"$f":"BP.ESE!AW65","v":151463},{"$f":"BP.ESE!AX65","v":151463},{"$f":"BP.ESE!AY65","v":151463},{"$f":"BP.ESE!AZ65","v":221354},{"$f":"BP.ESE!BA65","v":221354},{"$f":"BP.ESE!BB65","v":221353},{"$f":"BP.ESE!BC65","v":221353},{"$f":"BP.ESE!BD65","v":292215},{"$f":"BP.ESE!BE65","v":292215},{"$f":"BP.ESE!BF65","v":292215},{"$f":"BP.ESE!BG65","v":292215},{"$f":"BP.ESE!BH65","v":350897},{"$f":"BP.ESE!BI65","v":350897},{"$f":"BP.ESE!BJ65","v":350314},{"$f":"BP.ESE!BK65","v":350314},{"$f":"BP.ESE!BL65","v":422017},{"$f":"BP.ESE!BM65","v":422017}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.ESE!D66","v":0},{"$f":"BP.ESE!E66","v":0},{"$f":"BP.ESE!F66","v":0},{"$f":"BP.ESE!G66","v":0},{"$f":"BP.ESE!H66","v":69},{"$f":"BP.ESE!I66","v":0},{"$f":"BP.ESE!J66","v":0},{"$f":"BP.ESE!K66","v":0},{"$f":"BP.ESE!L66","v":15769},{"$f":"BP.ESE!M66","v":0},{"$f":"BP.ESE!N66","v":0},{"$f":"BP.ESE!O66","v":0},{"$f":"BP.ESE!P66","v":7694},{"$f":"BP.ESE!Q66","v":7694},{"$f":"BP.ESE!R66","v":0},{"$f":"BP.ESE!S66","v":0},{"$f":"BP.ESE!T66","v":11054},{"$f":"BP.ESE!U66","v":11054},{"$f":"BP.ESE!V66","v":11054},{"$f":"BP.ESE!W66","v":0},{"$f":"BP.ESE!X66","v":39801},{"$f":"BP.ESE!Y66","v":20200},{"$f":"BP.ESE!Z66","v":0},{"$f":"BP.ESE!AA66","v":0},{"$f":"BP.ESE!AB66","v":0},{"$f":"BP.ESE!AC66","v":0},{"$f":"BP.ESE!AD66","v":0},{"$f":"BP.ESE!AE66","v":0},{"$f":"BP.ESE!AF66","v":10266},{"$f":"BP.ESE!AG66","v":0},{"$f":"BP.ESE!AH66","v":0},{"$f":"BP.ESE!AI66","v":0},{"$f":"BP.ESE!AJ66","v":75320},{"$f":"BP.ESE!AK66","v":0},{"$f":"BP.ESE!AL66","v":0},{"$f":"BP.ESE!AM66","v":0},{"$f":"BP.ESE!AN66","v":25331},{"$f":"BP.ESE!AO66","v":0},{"$f":"BP.ESE!AP66","v":0},{"$f":"BP.ESE!AQ66","v":0},{"$f":"BP.ESE!AR66","v":29601},{"$f":"BP.ESE!AS66","v":0},{"$f":"BP.ESE!AT66","v":0},{"$f":"BP.ESE!AU66","v":0},{"$f":"BP.ESE!AV66","v":43142},{"$f":"BP.ESE!AW66","v":0},{"$f":"BP.ESE!AX66","v":0},{"$f":"BP.ESE!AY66","v":0},{"$f":"BP.ESE!AZ66","v":58953},{"$f":"BP.ESE!BA66","v":0},{"$f":"BP.ESE!BB66","v":0},{"$f":"BP.ESE!BC66","v":0},{"$f":"BP.ESE!BD66","v":50064},{"$f":"BP.ESE!BE66","v":0},{"$f":"BP.ESE!BF66","v":0},{"$f":"BP.ESE!BG66","v":0},{"$f":"BP.ESE!BH66","v":79734},{"$f":"BP.ESE!BI66","v":0},{"$f":"BP.ESE!BJ66","v":0},{"$f":"BP.ESE!BK66","v":0},{"$f":"BP.ESE!BL66","v":14663},{"$f":"BP.ESE!BM66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.ESE!D67","v":0},{"$f":"BP.ESE!E67","v":0},{"$f":"BP.ESE!F67","v":0},{"$f":"BP.ESE!G67","v":0},{"$f":"BP.ESE!H67","v":0},{"$f":"BP.ESE!I67","v":0},{"$f":"BP.ESE!J67","v":0},{"$f":"BP.ESE!K67","v":0},{"$f":"BP.ESE!L67","v":0},{"$f":"BP.ESE!M67","v":0},{"$f":"BP.ESE!N67","v":0},{"$f":"BP.ESE!O67","v":0},{"$f":"BP.ESE!P67","v":-28794},{"$f":"BP.ESE!Q67","v":-21504},{"$f":"BP.ESE!R67","v":-28794},{"$f":"BP.ESE!S67","v":-28794},{"$f":"BP.ESE!T67","v":-35447},{"$f":"BP.ESE!U67","v":-35447},{"$f":"BP.ESE!V67","v":-35447},{"$f":"BP.ESE!W67","v":-35447},{"$f":"BP.ESE!X67","v":-61110},{"$f":"BP.ESE!Y67","v":-61110},{"$f":"BP.ESE!Z67","v":-61110},{"$f":"BP.ESE!AA67","v":-61110},{"$f":"BP.ESE!AB67","v":-59705},{"$f":"BP.ESE!AC67","v":-59705},{"$f":"BP.ESE!AD67","v":-59705},{"$f":"BP.ESE!AE67","v":-59705},{"$f":"BP.ESE!AF67","v":-105644},{"$f":"BP.ESE!AG67","v":-105644},{"$f":"BP.ESE!AH67","v":-105644},{"$f":"BP.ESE!AI67","v":-105644},{"$f":"BP.ESE!AJ67","v":-125864},{"$f":"BP.ESE!AK67","v":-125864},{"$f":"BP.ESE!AL67","v":-125864},{"$f":"BP.ESE!AM67","v":-125864},{"$f":"BP.ESE!AN67","v":-127736},{"$f":"BP.ESE!AO67","v":-127736},{"$f":"BP.ESE!AP67","v":-127736},{"$f":"BP.ESE!AQ67","v":-127736},{"$f":"BP.ESE!AR67","v":-157295},{"$f":"BP.ESE!AS67","v":-157295},{"$f":"BP.ESE!AT67","v":-157295},{"$f":"BP.ESE!AU67","v":-157295},{"$f":"BP.ESE!AV67","v":-130494},{"$f":"BP.ESE!AW67","v":-130494},{"$f":"BP.ESE!AX67","v":-130494},{"$f":"BP.ESE!AY67","v":-134147},{"$f":"BP.ESE!AZ67","v":-109656},{"$f":"BP.ESE!BA67","v":-109656},{"$f":"BP.ESE!BB67","v":-109656},{"$f":"BP.ESE!BC67","v":-109656},{"$f":"BP.ESE!BD67","v":-94988},{"$f":"BP.ESE!BE67","v":-94988},{"$f":"BP.ESE!BF67","v":-94988},{"$f":"BP.ESE!BG67","v":-94988},{"$f":"BP.ESE!BH67","v":-83846},{"$f":"BP.ESE!BI67","v":-83846},{"$f":"BP.ESE!BJ67","v":-83846},{"$f":"BP.ESE!BK67","v":-83846},{"$f":"BP.ESE!BL67","v":-81327},{"$f":"BP.ESE!BM67","v":-81327}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.ESE!D68","v":0},{"$f":"BP.ESE!E68","v":0},{"$f":"BP.ESE!F68","v":0},{"$f":"BP.ESE!G68","v":0},{"$f":"BP.ESE!H68","v":0},{"$f":"BP.ESE!I68","v":0},{"$f":"BP.ESE!J68","v":0},{"$f":"BP.ESE!K68","v":0},{"$f":"BP.ESE!L68","v":0},{"$f":"BP.ESE!M68","v":0},{"$f":"BP.ESE!N68","v":0},{"$f":"BP.ESE!O68","v":0},{"$f":"BP.ESE!P68","v":0},{"$f":"BP.ESE!Q68","v":0},{"$f":"BP.ESE!R68","v":0},{"$f":"BP.ESE!S68","v":0},{"$f":"BP.ESE!T68","v":0},{"$f":"BP.ESE!U68","v":0},{"$f":"BP.ESE!V68","v":0},{"$f":"BP.ESE!W68","v":0},{"$f":"BP.ESE!X68","v":0},{"$f":"BP.ESE!Y68","v":0},{"$f":"BP.ESE!Z68","v":0},{"$f":"BP.ESE!AA68","v":0},{"$f":"BP.ESE!AB68","v":0},{"$f":"BP.ESE!AC68","v":0},{"$f":"BP.ESE!AD68","v":0},{"$f":"BP.ESE!AE68","v":0},{"$f":"BP.ESE!AF68","v":0},{"$f":"BP.ESE!AG68","v":0},{"$f":"BP.ESE!AH68","v":0},{"$f":"BP.ESE!AI68","v":0},{"$f":"BP.ESE!AJ68","v":0},{"$f":"BP.ESE!AK68","v":0},{"$f":"BP.ESE!AL68","v":0},{"$f":"BP.ESE!AM68","v":0},{"$f":"BP.ESE!AN68","v":0},{"$f":"BP.ESE!AO68","v":0},{"$f":"BP.ESE!AP68","v":0},{"$f":"BP.ESE!AQ68","v":0},{"$f":"BP.ESE!AR68","v":0},{"$f":"BP.ESE!AS68","v":0},{"$f":"BP.ESE!AT68","v":0},{"$f":"BP.ESE!AU68","v":0},{"$f":"BP.ESE!AV68","v":0},{"$f":"BP.ESE!AW68","v":0},{"$f":"BP.ESE!AX68","v":0},{"$f":"BP.ESE!AY68","v":0},{"$f":"BP.ESE!AZ68","v":0},{"$f":"BP.ESE!BA68","v":0},{"$f":"BP.ESE!BB68","v":0},{"$f":"BP.ESE!BC68","v":0},{"$f":"BP.ESE!BD68","v":0},{"$f":"BP.ESE!BE68","v":0},{"$f":"BP.ESE!BF68","v":0},{"$f":"BP.ESE!BG68","v":0},{"$f":"BP.ESE!BH68","v":0},{"$f":"BP.ESE!BI68","v":"-"},{"$f":"BP.ESE!BJ68","v":""},{"$f":"BP.ESE!BK68","v":0},{"$f":"BP.ESE!BL68","v":0},{"$f":"BP.ESE!BM68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.ESE!D69","v":0},{"$f":"BP.ESE!E69","v":0},{"$f":"BP.ESE!F69","v":0},{"$f":"BP.ESE!G69","v":0},{"$f":"BP.ESE!H69","v":0},{"$f":"BP.ESE!I69","v":0},{"$f":"BP.ESE!J69","v":0},{"$f":"BP.ESE!K69","v":0},{"$f":"BP.ESE!L69","v":0},{"$f":"BP.ESE!M69","v":0},{"$f":"BP.ESE!N69","v":0},{"$f":"BP.ESE!O69","v":0},{"$f":"BP.ESE!P69","v":0},{"$f":"BP.ESE!Q69","v":0},{"$f":"BP.ESE!R69","v":0},{"$f":"BP.ESE!S69","v":0},{"$f":"BP.ESE!T69","v":0},{"$f":"BP.ESE!U69","v":0},{"$f":"BP.ESE!V69","v":0},{"$f":"BP.ESE!W69","v":0},{"$f":"BP.ESE!X69","v":0},{"$f":"BP.ESE!Y69","v":0},{"$f":"BP.ESE!Z69","v":0},{"$f":"BP.ESE!AA69","v":0},{"$f":"BP.ESE!AB69","v":0},{"$f":"BP.ESE!AC69","v":0},{"$f":"BP.ESE!AD69","v":0},{"$f":"BP.ESE!AE69","v":0},{"$f":"BP.ESE!AF69","v":0},{"$f":"BP.ESE!AG69","v":0},{"$f":"BP.ESE!AH69","v":0},{"$f":"BP.ESE!AI69","v":0},{"$f":"BP.ESE!AJ69","v":0},{"$f":"BP.ESE!AK69","v":0},{"$f":"BP.ESE!AL69","v":0},{"$f":"BP.ESE!AM69","v":0},{"$f":"BP.ESE!AN69","v":0},{"$f":"BP.ESE!AO69","v":0},{"$f":"BP.ESE!AP69","v":0},{"$f":"BP.ESE!AQ69","v":0},{"$f":"BP.ESE!AR69","v":0},{"$f":"BP.ESE!AS69","v":0},{"$f":"BP.ESE!AT69","v":0},{"$f":"BP.ESE!AU69","v":0},{"$f":"BP.ESE!AV69","v":0},{"$f":"BP.ESE!AW69","v":0},{"$f":"BP.ESE!AX69","v":0},{"$f":"BP.ESE!AY69","v":0},{"$f":"BP.ESE!AZ69","v":0},{"$f":"BP.ESE!BA69","v":0},{"$f":"BP.ESE!BB69","v":0},{"$f":"BP.ESE!BC69","v":0},{"$f":"BP.ESE!BD69","v":0},{"$f":"BP.ESE!BE69","v":0},{"$f":"BP.ESE!BF69","v":0},{"$f":"BP.ESE!BG69","v":0},{"$f":"BP.ESE!BH69","v":0},{"$f":"BP.ESE!BI69","v":"-"},{"$f":"BP.ESE!BJ69","v":""},{"$f":"BP.ESE!BK69","v":0},{"$f":"BP.ESE!BL69","v":0},{"$f":"BP.ESE!BM69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ESE!D70","v":0},{"$f":"BP.ESE!E70","v":0},{"$f":"BP.ESE!F70","v":0},{"$f":"BP.ESE!G70","v":0},{"$f":"BP.ESE!H70","v":0},{"$f":"BP.ESE!I70","v":0},{"$f":"BP.ESE!J70","v":0},{"$f":"BP.ESE!K70","v":0},{"$f":"BP.ESE!L70","v":0},{"$f":"BP.ESE!M70","v":0},{"$f":"BP.ESE!N70","v":0},{"$f":"BP.ESE!O70","v":0},{"$f":"BP.ESE!P70","v":0},{"$f":"BP.ESE!Q70","v":0},{"$f":"BP.ESE!R70","v":0},{"$f":"BP.ESE!S70","v":0},{"$f":"BP.ESE!T70","v":0},{"$f":"BP.ESE!U70","v":0},{"$f":"BP.ESE!V70","v":0},{"$f":"BP.ESE!W70","v":0},{"$f":"BP.ESE!X70","v":0},{"$f":"BP.ESE!Y70","v":0},{"$f":"BP.ESE!Z70","v":0},{"$f":"BP.ESE!AA70","v":0},{"$f":"BP.ESE!AB70","v":0},{"$f":"BP.ESE!AC70","v":0},{"$f":"BP.ESE!AD70","v":0},{"$f":"BP.ESE!AE70","v":0},{"$f":"BP.ESE!AF70","v":0},{"$f":"BP.ESE!AG70","v":0},{"$f":"BP.ESE!AH70","v":0},{"$f":"BP.ESE!AI70","v":0},{"$f":"BP.ESE!AJ70","v":0},{"$f":"BP.ESE!AK70","v":0},{"$f":"BP.ESE!AL70","v":0},{"$f":"BP.ESE!AM70","v":0},{"$f":"BP.ESE!AN70","v":0},{"$f":"BP.ESE!AO70","v":0},{"$f":"BP.ESE!AP70","v":0},{"$f":"BP.ESE!AQ70","v":0},{"$f":"BP.ESE!AR70","v":0},{"$f":"BP.ESE!AS70","v":0},{"$f":"BP.ESE!AT70","v":0},{"$f":"BP.ESE!AU70","v":0},{"$f":"BP.ESE!AV70","v":0},{"$f":"BP.ESE!AW70","v":0},{"$f":"BP.ESE!AX70","v":0},{"$f":"BP.ESE!AY70","v":0},{"$f":"BP.ESE!AZ70","v":0},{"$f":"BP.ESE!BA70","v":0},{"$f":"BP.ESE!BB70","v":0},{"$f":"BP.ESE!BC70","v":0},{"$f":"BP.ESE!BD70","v":0},{"$f":"BP.ESE!BE70","v":0},{"$f":"BP.ESE!BF70","v":0},{"$f":"BP.ESE!BG70","v":0},{"$f":"BP.ESE!BH70","v":0},{"$f":"BP.ESE!BI70","v":"-"},{"$f":"BP.ESE!BJ70","v":""},{"$f":"BP.ESE!BK70","v":0},{"$f":"BP.ESE!BL70","v":0},{"$f":"BP.ESE!BM70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.ESE!D71","v":1047707},{"$f":"BP.ESE!E71","v":986108},{"$f":"BP.ESE!F71","v":978135},{"$f":"BP.ESE!G71","v":970135},{"$f":"BP.ESE!H71","v":977596},{"$f":"BP.ESE!I71","v":988102},{"$f":"BP.ESE!J71","v":1013165},{"$f":"BP.ESE!K71","v":1009444},{"$f":"BP.ESE!L71","v":1050071},{"$f":"BP.ESE!M71","v":1046866},{"$f":"BP.ESE!N71","v":1070178},{"$f":"BP.ESE!O71","v":1094920},{"$f":"BP.ESE!P71","v":1113626},{"$f":"BP.ESE!Q71","v":1082322},{"$f":"BP.ESE!R71","v":1408436},{"$f":"BP.ESE!S71","v":1120596},{"$f":"BP.ESE!T71","v":1099969},{"$f":"BP.ESE!U71","v":1130399},{"$f":"BP.ESE!V71","v":1132501},{"$f":"BP.ESE!W71","v":1154030},{"$f":"BP.ESE!X71","v":1381279},{"$f":"BP.ESE!Y71","v":1461173},{"$f":"BP.ESE!Z71","v":1511439},{"$f":"BP.ESE!AA71","v":1487146},{"$f":"BP.ESE!AB71","v":1509515},{"$f":"BP.ESE!AC71","v":1538623},{"$f":"BP.ESE!AD71","v":1574491},{"$f":"BP.ESE!AE71","v":1536101},{"$f":"BP.ESE!AF71","v":1503667},{"$f":"BP.ESE!AG71","v":1554633},{"$f":"BP.ESE!AH71","v":1535577},{"$f":"BP.ESE!AI71","v":1576120},{"$f":"BP.ESE!AJ71","v":1782228},{"$f":"BP.ESE!AK71","v":2059225},{"$f":"BP.ESE!AL71","v":1865355},{"$f":"BP.ESE!AM71","v":1878105},{"$f":"BP.ESE!AN71","v":1843730},{"$f":"BP.ESE!AO71","v":2049505},{"$f":"BP.ESE!AP71","v":1911886},{"$f":"BP.ESE!AQ71","v":1940021},{"$f":"BP.ESE!AR71","v":1975317},{"$f":"BP.ESE!AS71","v":1940273},{"$f":"BP.ESE!AT71","v":2275662},{"$f":"BP.ESE!AU71","v":2318184},{"$f":"BP.ESE!AV71","v":2424403},{"$f":"BP.ESE!AW71","v":2219431},{"$f":"BP.ESE!AX71","v":2269076},{"$f":"BP.ESE!AY71","v":2366142},{"$f":"BP.ESE!AZ71","v":2424966},{"$f":"BP.ESE!BA71","v":2452941},{"$f":"BP.ESE!BB71","v":2395023},{"$f":"BP.ESE!BC71","v":2369679},{"$f":"BP.ESE!BD71","v":2338961},{"$f":"BP.ESE!BE71","v":2333746},{"$f":"BP.ESE!BF71","v":2531018},{"$f":"BP.ESE!BG71","v":2414767},{"$f":"BP.ESE!BH71","v":2552728},{"$f":"BP.ESE!BI71","v":2649232},{"$f":"BP.ESE!BJ71","v":2771192},{"$f":"BP.ESE!BK71","v":2702417},{"$f":"BP.ESE!BL71","v":2579453},{"$f":"BP.ESE!BM71","v":2685146}]
[null,null,null,{"$f":"D71-D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH71-BH34","v":0},{"$f":"BI71-BI34","v":0},0,{"$f":"BK71-BK34","v":0},{"$f":"BL71-BL34","v":0},{"$f":"BM71-BM34","v":0}]

{"sheet":"BP.ESE","index":47,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Sergipe"]
[]
["ESE",null,"Balanço Patrimonial (R$ mil)",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,44561,44651,44742,44834,44926,45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["ESE"]
["ESE","AC","Ativo Circulante",312784,256717,259097,244475,250085,263782,269113,268502,290865,277798,297638,312167,283424,269854,575545,285207,226908,251978,234998,228472,386974,484337,520437,396634,395145,465152,530709,489338,423338,483983,473842,477812,576286,878286,609233,613681,552200,{"$f":"SUBTOTAL(9,AO7:AO16)","v":786953},{"$f":"SUBTOTAL(9,AP7:AP16)","v":607084},{"$f":"SUBTOTAL(9,AQ7:AQ16)","v":607852},{"$f":"SUM(AR7:AR16)","v":613764},677504,733141,745902,820341,596226,659862,717451,770537,{"$f":"SUM(BA7:BA16)","v":742686},638585,620737,646794,558370,743934,607778,{"$f":"SUM(BH7:BH16)","v":725257},{"$f":"SUM(BI7:BI16)","v":769315},{"$f":"SUM(BJ7:BJ16)","v":950171},{"$f":"SUM(BK7:BK16)","v":828628},{"$f":"SUM(BL7:BL16)","v":622034},{"$f":"SUM(BM7:BM16)","v":705564}]
["ESE","AC","Caixa e equivalentes de caixa",137480,96657,54608,84160,77983,55710,56749,49191,78427,56711,62878,94672,53225,68039,257910,44698,30452,48790,40958,31849,45254,71087,63510,40727,83957,71129,94706,53559,57648,9674,5612,10689,28863,153729,15427,26205,18027,164507,51873,42993,62398,36163,103481,106189,48121,24352,61224,21624,29891,35224,34219,15304,16492,38763,175544,18985,51403,37776,29803,43609,29079,28398]
["ESE","AC","Aplicações financeiras no mercado aberto e recursos vinculados",31555,21120,55144,23378,27454,58642,56569,58589,29552,29381,30583,33222,47019,37039,120168,63417,31649,25994,11049,6430,2908,13090,61238,62497,22606,42766,67184,51355,32621,117180,110517,90626,127772,239042,122787,91185,65773,72422,58134,85188,106991,108463,111505,198727,302547,191720,132575,152050,89670,117582,169272,177361,145051,84376,158838,171683,206105,276434,493664,390531,244770,252406]
["ESE","AC","Consumidores e concessionárias",83333,83063,83780,77525,87100,87140,87861,93043,108115,107068,109815,96807,117517,85142,90079,79408,91266,90991,94965,93216,108876,145805,154354,154070,181690,185968,190039,209923,169180,186713,169945,188137,179400,191428,222233,215184,228976,288397,257616,259342,242256,263488,226774,229169,265198,204196,220824,240116,274164,262390,220700,197725,211362,222427,194607,197045,232082,247030,211921,222378,216872,253510]
["ESE","AC","Títulos de créditos a receber",12172,12293,11918,13054,11033,14181,15885,11850,10014,10702,7650,8181,7739,7502,10788,7974,7635,13475,10272,10744,8827,9895,9509,9728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","AC","Estoques",1707,1743,2398,2512,1947,2066,2112,2763,2536,2308,1832,1884,2382,2176,2342,1759,1854,1652,1629,1654,1472,1289,1356,1366,998,1081,1182,1483,872,726,1322,1211,1673,1352,1836,2558,2165,3178,3904,3561,2664,3298,4660,4185,3889,4176,4764,5137,4357,4865,6174,5405,4172,4720,5071,4796,4166,4761,4824,4523,4016,4522]
["ESE","AC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42759,36193,37870,49385,41860,63734,63993,49382,44043,49407,49556,47591,47362,61916,90390,90174,103017,105316,104139,83428,93564,95789,70010,38966,51034,127891,145489,142321,106925,117363,145692,158614,119628,112712,116865,122362,93648,75377,63421,39929,74204]
["ESE","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,32756,0,0,0,26777,26674,28632,25776,43185,31847,42708,42704,13185,16655,7578,7850,41,326,683,70137,79774,91627,74651,7317,5851,2864,4338,4882,1969,13049,8884,3628,9379,11440,14693,15688,33865,8394,0,0]
["ESE","AC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159358,91948,42533,17552,72817,50231,40887,44391,52043,46973,62239,95980,154240,124476,125662,112659,117593,96376,88327,83048,74378,81003,19081,47387,74680,58880,100477,154694,148746,18619,0,25224,0,0,0,0,"-","",0,0,0]
["ESE","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["ESE","AC","Outros créditos",46537,41841,51249,43846,44568,46043,49937,53066,62221,71628,84880,77401,55542,69956,94258,87951,64052,71076,76125,84579,219637,40792,69573,47843,38957,49531,36856,41464,40612,47828,46881,43507,52299,48429,47373,45842,26848,29989,33824,23976,32296,28013,30155,26914,39582,38751,47853,49694,71102,62072,70269,66201,76995,84828,87783,86964,94446,93978,100717,95772,87368,92524]
["ESE","AC","Ativo Não circulante",734923,729391,719038,725660,727511,724320,744052,740942,759206,769068,772540,782753,830202,812468,832891,835389,873061,878421,897503,925558,994305,976836,991002,1090512,1114370,1073471,1043782,1046763,1080329,1070650,1061735,1098308,1205942,1180939,1256122,1264424,1291530,{"$f":"SUBTOTAL(9,AO19:AO33)","v":1262552},{"$f":"SUBTOTAL(9,AP19:AP33)","v":1304802},{"$f":"SUBTOTAL(9,AQ19:AQ33)","v":1332169},{"$f":"SUM(AR19:AR33)","v":1361553},1262769,1542521,1572282,1604062,1623205,1609214,1648691,1654429,{"$f":"SUM(BA19:BA33)","v":1710255},1756438,1748942,1692167,1775376,1787084,1806989,{"$f":"SUM(BH19:BH33)","v":1827471},{"$f":"SUM(BI19:BI33)","v":1879917},{"$f":"SUM(BJ19:BJ33)","v":1821021},{"$f":"SUM(BK19:BK33)","v":1873789},{"$f":"SUM(BL19:BL33)","v":1957419},{"$f":"SUM(BM19:BM33)","v":1979582}]
["ESE","ANC","Realizável a longo prazo",113775,114023,107333,109941,108557,106497,110951,107443,111867,166546,173893,205574,239989,226020,249318,256343,316467,324032,337294,355791,445078,432764,445978,544737,581463,544722,519174,527748,596158,567165,552970,594972,711461,693790,763482,776137,815164,{"$f":"SUBTOTAL(9,AO19:AO30)","v":789459},{"$f":"SUBTOTAL(9,AP19:AP30)","v":835906},{"$f":"SUBTOTAL(9,AQ19:AQ30)","v":868441},{"$f":"SUM(AR19:AR30)","v":893736},798977,1086242,1122226,1176038,1198341,1184124,1212776,1234395,{"$f":"SUM(BA19:BA30)","v":1256053},1272418,1271970,1280490,1359096,1373072,1403777,{"$f":"SUM(BH19:BH30)","v":1453533},{"$f":"SUM(BI19:BI30)","v":1494717},{"$f":"SUM(BJ19:BJ30)","v":1434146},{"$f":"SUM(BK19:BK30)","v":1476428},{"$f":"SUM(BL19:BL30)","v":1562899},{"$f":"SUM(BM19:BM30)","v":1624082}]
["ESE","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESE","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236433,244167,254956,274526,285296,296039,305737,345783,333478,341428,369292,396701,389224,383047,391711,412032,422345,433560,443828,466695,476665,488169,506034,543617,558655,579938,612480,687821,717751,767955,817080,907614,946941,957817,1005930,1074004,1112552,1155648,1196749,1262181,1362017]
["ESE","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8205,8448,8733,9047,8559,8837,9163,8466,8711,8910,1543,1459,1531,1579,1643,1693,1751,1794,1848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","ANC","Consumidores e concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7532,7659,6387,9209,8683,8733,11193,14556,11994,12552,13306,98790,100886,103963,107048,104491,98033,102175,95822,112329,104175,109715,113151,141143,142850,142046,135370,139577,141693,144984,148779,153730,157043,161164,156108,165078,170241,78171,80749,38747,40672]
["ESE","ANC","Títulos de créditos a receber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928,1625,2089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","ANC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,30172,51415,54741,0,11039,7529,11190,2998,25003,42840,35807,9371,44628,59405,30855,6776,36749,35115,22115,4216,14480,28350,20938,5344,49191,85791,74131,21803,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","ANC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14363,13882,13254,11799,10824,10562,9490,10332,8769,10828,11906,8251,7654,7588,7402,7008,7113,7522,7685,7128,7235,261990,269265,270155,274199,193551,165296,149115,177325,156301,124104,102519,119655,113160,97020,79543,86834,94512,92410,124011,76206]
["ESE","ANC","Créditos tributários",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102812,104417,131673,127580,95641,90284,86925,105941,112721,110238,113036,129970,133710,122172,91753,90813,82566,82630,70003,84001,87904,89021,83061,75978,95333,94884,87345,61383,53182,43429,50084,37248,30812,46538,50083,40809,27315,4305,15641,0,0]
["ESE","ANC","Cauções e depósitos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34375,34895,39076,36487,37987,39500,38598,39642,40953,40097,40391,36490,34013,35324,32488,29256,29191,28622,28184,28075,28325,27611,27119,23954,22482,23838,24080,22962,23066,23694,23938,23512,23842,22964,23336,19657,19438,19670,14898,18330,18024]
["ESE","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27397,0,36471,57407,97084,53556,58517,59681,47005,3412,2167,3557,17135,64950,84491,80762,83474,84643,119342,104358,16140,20938,15892,20778,19332,19129,20467,29828,48740,63526,32743,34864,58874,49115,47319,50781,50985,53387,46501,85170,76433]
["ESE","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESE","ANC","Outros créditos",113775,114023,107333,109941,108557,106497,110951,107443,111867,166546,173893,205574,239989,226020,249318,256343,316467,324032,337294,355791,445078,719,713,683,667,648,624,596,567,536,502,491,436,266,231,196,58254,58210,58211,66614,69035,74317,74318,79354,79475,80146,81547,81947,69578,72493,72529,75242,21003,21929,22314,23981,23661,27352,28453,29480,34460,50730]
["ESE","ANC","Investimentos",200,202,202,202,202,215,217,217,217,217,367,593,4026,4026,4026,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366]
["ESE","ANC","Imobilizado",0,null,null,null,0,null,null,null,null,null,null,null,5062,4708,4468,4220,6178,5888,5615,5340,6295,6017,6149,5844,6332,6006,5787,5476,5906,5629,5327,40247,487954,5854,5528,5774,6000,5761,5689,5509,6140,7018,7635,6341,7323,7248,7767,7406,8814,8739,8835,9613,10622,11742,12530,12597,14482,14258,14255,14832,17427,17707]
["ESE","ANC","Intangível",620948,615166,611503,615517,618752,617608,632884,633282,647122,602305,598280,576586,581125,577714,575079,574460,550050,548135,554228,564061,542566,537689,538509,539565,526209,522377,518455,513173,477899,497490,503072,462723,6161,480929,486746,482147,470000,466966,462841,457853,461311,456408,448278,443349,420335,417250,416957,428143,410854,445097,474819,466993,400689,404172,401116,390249,359090,370576,372254,382163,376727,337427]
["ESE","ATIVO","Total do ativo",1047707,986108,978135,970135,977596,988102,1013165,1009444,1050071,1046866,1070178,1094920,1113626,1082322,1408436,1120596,1099969,1130399,1132501,1154030,1381279,1461173,1511439,1487146,1509515,1538623,1574491,1536101,1503667,1554633,1535577,1576120,1782228,2059225,1865355,1878105,1843730,{"$f":"AO6+AO17","v":2049505},{"$f":"AP6+AP17","v":1911886},{"$f":"AQ6+AQ17","v":1940021},{"$f":"AR17+AR6","v":1975317},1940273,2275662,2318184,2424403,2219431,2269076,2366142,2424966,{"$f":"BA17+BA6","v":2452941},2395023,2369679,2338961,2333746,2531018,2414767,{"$f":"BH17+BH6","v":2552728},2649232,2771192,2702417,2579453,2685146]
["ESE","PC","Passivo circulante",587744,161534,138108,137894,151478,156088,170818,171430,196690,190129,192138,395312,423004,382213,459876,184882,208887,221986,224108,287586,407989,479853,475124,368766,362950,382398,480104,492513,409108,450953,628109,665248,754182,755382,664086,562001,447788,{"$f":"SUBTOTAL(9,AO36:AO46)","v":510570},{"$f":"SUBTOTAL(9,AP36:AP46)","v":305219},{"$f":"SUBTOTAL(9,AQ36:AQ46)","v":277466},{"$f":"SUM(AR36:AR46)","v":331808},514213,517593,527072,624172,508809,527608,542490,595906,{"$f":"SUM(BA36:BA46)","v":639191},614894,783582,834758,589202,643359,516375,{"$f":"SUM(BH36:BH46)","v":575783},956154,935207,653383,529593,593271]
["ESE","PC","Fornecedores",38604,36020,34701,38041,42748,41602,39465,36698,47620,47305,49961,49464,63031,38916,56176,49143,54538,64028,67111,52867,78244,82748,92530,75070,81493,78620,102849,119011,87347,108971,99617,142223,116910,118282,153698,133837,91892,150009,108050,102237,109352,90758,93697,89657,180176,103974,140802,168684,173997,110699,95949,100061,98237,103060,106775,110952,129953,128856,116205,148412,131897,175606]
["ESE","PC","Empréstimos e Financiamentos",253508,34061,32399,31737,32274,33056,48401,47258,46202,44173,39748,251737,240011,237751,280871,15880,18484,20853,19475,94823,180078,179444,193878,100662,77749,75797,193240,196673,139961,140837,359711,343856,392793,380894,194037,195926,161423,157715,24790,24883,25462,204105,211002,234905,215862,179757,174182,159473,164390,28142,28944,209431,204829,199313,189907,31127,93124,344717,530231,187880,39486,42572]
["ESE","PC","Debêntures",133635,4342,1243,4906,1357,5050,1772,4234,1479,5400,1496,4869,29696,32308,30873,37237,61113,64450,64725,68613,8746,10978,25463,28380,13238,15091,17079,19210,12904,14201,15327,16429,13582,15917,17352,19773,1981,3328,5028,6972,31253,32740,35519,33750,33357,32020,46647,46599,60530,335098,331633,353605,320347,33011,93290,95280,97003,98622,36650,36908,35840,37067]
["ESE","PC","Impostos e contribuições sociais",24581,29436,29562,36139,24557,26218,23679,23106,29290,34692,33712,29144,35376,28857,30790,25825,26539,57591,31192,31345,40650,48008,41457,40953,41280,34065,29800,26244,33710,40246,33817,30482,70445,42407,42127,38869,42441,50195,51144,40390,46979,48475,63122,55656,49170,48131,45284,51415,53344,59869,50650,38478,40223,41893,41230,48698,48366,50940,40737,48940,47886,56912]
["ESE","PC","Dividendos a pagar",154,154,154,154,54,54,0,6068,8655,0,0,0,null,null,null,12976,8000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79734,0,0,0,0]
["ESE","PC","Encargos de dívidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25279,10149,16077,3250,7767,3865,7730,3612,5420,4724,8165,9850,14658,13043,15156,16951,19481,6229,8779,10732,10542,10622,12467,14260,14613,15245,17603,21013,1023,1193,1351,1403,4024,8701,11683,10226,10883,11638,11195,15149,5645]
["ESE","PC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13616,13616,13616,16402,16403,16402,14693,22732,22732,22732,22732,24722,24722,24722,24722,12456,12456,12456,12456,11833,11833,11833,11833,9403,9403,9403,9403,11265,11265,11265,11265,10385,10385,10385,10385,8806,8806,8806,8806,10299,10299]
["ESE","PC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80047,59551,44307,52317,79682,59122,55203,47958,62046,50204,53578,74005,108952,101097,88844,72264,69362,55194,46947,52762,52901,53606,54476,63961,66368,47634,36947,24178,0,14491,11752,89154,108106,91969,81426,60719,47507,101281,78295,86152,97895]
["ESE","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,31147,29200,28202,25782,25860,21261,8616,10776,5626,17073,11905,13532,11453,12039,12480,8124,7150,219,97,0,0,0,707,2633,10891,33000,34606,16847,16871,33524,43415,28720,28417,17341,10451,32368,35523,46584]
["ESE","PC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","PC","Outros passivos",137262,57521,40049,26917,50488,50108,57501,54066,63444,58559,67221,60098,54890,44381,61166,43821,40213,15064,41605,39938,100271,39733,38480,49701,46074,45773,29545,27967,35024,35239,33361,37007,46249,32477,32420,31342,36927,35985,29848,26678,36285,62640,38095,34328,57983,54543,47704,49733,76298,60095,46163,40792,53309,55886,57687,98104,99169,168748,79208,100579,127361,120691]
["ESE","PNC","Não circulante",139377,492899,498366,491790,500409,498052,494131,494012,499182,499010,498441,345018,346037,344557,594361,578685,543549,541368,539772,507834,587417,619051,688763,810170,810200,761027,689506,697766,781213,771495,564249,584717,646164,914765,876896,981652,1049591,{"$f":"SUBTOTAL(9,AO48:AO58)","v":1177579},{"$f":"SUBTOTAL(9,AP48:AP58)","v":1241292},{"$f":"SUBTOTAL(9,AQ48:AQ58)","v":1291476},{"$f":"SUM(AR48:AR58)","v":1288137},1082884,1388988,1369643,1314593,1212186,1207973,1264834,1236514,{"$f":"SUM(BA48:BA58)","v":1187910},1165878,967253,828853,1033666,1226582,1170858,{"$f":"SUM(BH48:BH58)","v":1201742},903863,995645,1256944,1266161,1234500]
["ESE","PNC","Empréstimos e financiamentos",100809,320617,323421,303693,305983,297649,282705,311068,308046,297579,315586,164437,170581,166129,393865,374998,387858,384245,381037,339948,361247,405057,466708,561318,584331,540752,447103,461017,499407,486438,259845,244695,200582,476556,425306,500535,599043,727153,721204,757180,732895,264435,260443,235692,230874,133639,130558,180916,234560,381685,402993,231465,173716,420212,614073,677616,597118,352983,275438,598608,640180,601902]
["ESE","PNC","Debêntures",0,134148,135026,130763,129215,127640,124831,137149,138079,135823,144220,144610,102613,101605,121779,122222,60000,60000,60000,60000,60000,60000,48000,48000,36000,36000,36000,36000,24000,24000,24000,41238,126813,127205,127233,127608,186041,185735,240778,243522,216719,488269,492979,493002,498472,496712,486811,487035,511360,308588,310120,280758,282055,290686,240654,206920,306392,307967,422200,394796,391568,402845]
["ESE","PNC","Impostos a Recolher",12283,8216,6861,5562,7048,5682,5712,6380,7163,14481,14762,13043,8227,9121,9907,10692,11454,12307,13260,14790,15863,17130,18712,20965,23539,26261,28610,30626,34444,36528,39021,39737,5263,6228,7510,8722,10165,11495,12980,14355,15809,17096,21087,22490,24119,25663,24443,26203,28106,29852,32055,34105,35685,37282,39158,40916,39877,41560,43361,43688,27062,26744]
["ESE","PNC","Fornecedores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,11414,11493,11633,11847,11316,11400,14327,14456,14420,14278,14372,14567,14736,15108,15283,15528,15843,16255,16536,16858,17116,17474,17809,14496,13812,14094]
["ESE","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5509,30927,16053,11167,2775,1981,1389,4210,451,2613,211,469,95,90,767,599,1129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4918,0,4667,0,0,0,0,0]
["ESE","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22470,22074,22633,26240,27696,27992,28690,27192,27878,29140,29926,29877,30448,32242,32860,31431,34653,35044,36507,37602,37826,37497,37179,37451,38072,37621,29865,21444,20573,19486,17168,15501,14911,13094,13645,13630,13152,12459,10871,9941,9450]
["ESE","PNC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103486,106105,108739,105408,108757,113432,105068,169576,175259,180942,186625,244736,250918,257099,263283,173191,176308,179422,182536,229485,232443,235401,238360,201688,204039,205534,213739,110289,113105,108970,111787,90876,90940,93536,87558,83917,84250,86441,88642,82982,85557]
["ESE","PNC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10812,8751,9312,0,23127,21050,11888,3594,19531,27938,26216,9150,11622,30924,22494,12705,19967,24972,26673,17286,60068,53226,32147,22801,29203,30980,32021,30921,45811,79002,40396,7847,66120,8720,9696,16314,51697,32255,40266,31309]
["ESE","PNC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESE","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,251859,258734,259668,263779,265239,267289,269622,273187,215826,182812,165356,2512,127234,106316,119598,55158,70415,58211,58211,38718]
["ESE","PNC","Outros passivos",26285,29918,33058,51772,58163,67081,80883,39415,45894,51127,23873,22928,64616,67702,68810,70773,84237,84816,85475,93096,150307,8531,8466,6460,6940,8017,8090,10957,10940,11211,8942,9568,10089,11414,13412,15253,15045,17438,17592,20557,17638,14129,15327,16504,15754,13203,14192,14240,14376,14891,15334,14628,9425,153021,11259,12309,9731,15005,15825,15377,2139,23881]
["ESE","PL","Patrimônio líquido",320586,331675,341661,340451,325709,333962,348216,344002,354199,357727,379599,354590,344585,355552,354199,357029,347533,367045,368621,358610,385873,362269,347552,308210,336365,395198,404881,345822,313346,332185,343219,326155,381882,389078,324373,334452,346351,{"$f":"SUM(AO60:AO70)","v":361356},365375,371079,355372,343176,369081,421469,485638,498436,533495,558818,592546,{"$f":"SUM(BA60:BA70)","v":625840},614251,618844,675350,710878,661077,727534,{"$f":"SUM(BH60:BH70)","v":775203},789215,840340,792090,783699,857375]
["ESE","PL","Capital social",311068,311068,311068,311068,311068,311068,319240,319240,319239,319239,329371,329371,329370,329370,345762,345762,345762,345762,357135,357135,357135,357135,382899,382899,382898,382898,382898,382898,382898,382900,400475,400475,400473,400473,417225,417225,417225,417225,417602,417602,417602,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604,417604]
["ESE","PL","Reservas de Capital",3348,3348,3348,3348,3348,3348,3348,3348,3348,3348,3348,3348,3348,3348,3330,3330,3330,3330,3330,3330,3330,3330,3330,3330,3330,3330,3330,3330,3330,3329,3329,3329,3330,3330,3330,3707,3783,3773,3428,3472,3520,3563,3608,3653,3923,4017,4034,4159,4291,4369,4345,10341,10455,10572,10688,10715,10814,10586,10317,10552,10742,10928]
["ESE","PL","Lucros (Prejuízos) Acumulados",-3608,7481,17467,16257,0,8308,22836,18361,0,19297,41168,16159,7410,11087,24718,27548,0,19512,21088,22131,0,-4003,1479,-37863,0,68675,0,0,0,0,0,0,0,27970,17811,27513,0,40346,44333,49993,0,17360,43220,95563,0,55846,90888,119739,0,92169,80605,79202,0,85475,35558,101988,0,93974,145951,97466,0,88153]
["ESE","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,13,-261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESE","PL","Ações em Tesouraria",-18,-18,-18,-18,-18,-18,-18,-18,-18,-18,-18,-18,-18,-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESE","PL","Reservas de Lucros",9796,9796,9796,9796,11242,11243,3071,3071,15861,15861,5730,5730,25575,25575,9183,9183,22834,22834,11461,11461,46717,46717,20954,20954,9842,0,78358,19299,22496,51600,45059,27995,28623,83169,11871,11871,27748,27748,27748,27748,61944,61944,61944,61944,151463,151463,151463,151463,221354,221354,221353,221353,292215,292215,292215,292215,350897,350897,350314,350314,422017,422017]
["ESE","PL","Dividendos adicionais propostos",0,0,0,null,69,0,0,0,15769,0,0,0,7694,7694,null,null,11054,11054,11054,null,39801,20200,0,0,0,0,0,0,10266,0,0,0,75320,0,0,0,25331,0,0,0,29601,0,0,0,43142,0,0,0,58953,0,0,0,50064,0,0,0,79734,0,0,0,14663,0]
["ESE","PL","Outros Resultados Abrangentes",0,0,0,0,0,0,0,0,0,0,0,0,-28794,-21504,-28794,-28794,-35447,-35447,-35447,-35447,-61110,-61110,-61110,-61110,-59705,-59705,-59705,-59705,-105644,-105644,-105644,-105644,-125864,-125864,-125864,-125864,-127736,-127736,-127736,-127736,-157295,-157295,-157295,-157295,-130494,-130494,-130494,-134147,-109656,-109656,-109656,-109656,-94988,-94988,-94988,-94988,-83846,-83846,-83846,-83846,-81327,-81327]
["ESE","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESE","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESE","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESE","PASSIVO","Total do passivo",1047707,986108,978135,970135,977596,988102,1013165,1009444,1050071,1046866,1070178,1094920,1113626,1082322,1408436,1120596,1099969,1130399,1132501,1154030,1381279,1461173,1511439,1487146,1509515,1538623,1574491,1536101,1503667,1554633,1535577,1576120,1782228,2059225,1865355,1878105,1843730,{"$f":"AO59+AO47+AO35","v":2049505},{"$f":"AP59+AP47+AP35","v":1911886},{"$f":"AQ59+AQ47+AQ35","v":1940021},{"$f":"AR35+AR47+AR59","v":1975317},1940273,2275662,2318184,2424403,2219431,2269076,2366142,2424966,{"$f":"BA35+BA47+BA59","v":2452941},2395023,2369679,2338961,2333746,2531018,2414767,{"$f":"BH35+BH47+BH59","v":2552728},2649232,2771192,2702417,2579453,2685146]
[null,null,null,{"$f":"D71-D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG71-AG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0},{"$f":"AW71-AW34","v":0},{"$f":"AX71-AX34","v":0},0,0,{"$f":"BA71-BA34","v":0},0,0,0,0,0,0,{"$f":"BH71-BH34","v":0},{"$f":"BI71-BI34","v":0},0,{"$f":"BK71-BK34","v":0},{"$f":"BL71-BL34","v":0},{"$f":"BM71-BM34","v":0}]

{"sheet":"BS.EBO","index":48,"n_rows":72,"n_cols":57,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Borborema"]
[]
[null,null,"R$ thousand",{"$f":"BP.EBO!D4","v":40178},{"$f":"BP.EBO!E4","v":40268},{"$f":"BP.EBO!F4","v":40359},{"$f":"BP.EBO!G4","v":40451},{"$f":"BP.EBO!H4","v":40543},{"$f":"BP.EBO!I4","v":40633},{"$f":"BP.EBO!J4","v":40724},{"$f":"BP.EBO!K4","v":40816},{"$f":"BP.EBO!L4","v":40908},{"$f":"BP.EBO!M4","v":40999},{"$f":"BP.EBO!N4","v":41090},{"$f":"BP.EBO!O4","v":41182},{"$f":"BP.EBO!P4","v":41274},{"$f":"BP.EBO!Q4","v":41364},{"$f":"BP.EBO!R4","v":41455},{"$f":"BP.EBO!S4","v":41547},{"$f":"BP.EBO!T4","v":41639},{"$f":"BP.EBO!U4","v":41729},{"$f":"BP.EBO!V4","v":41820},{"$f":"BP.EBO!W4","v":41912},{"$f":"BP.EBO!X4","v":42004},{"$f":"BP.EBO!Y4","v":42094},{"$f":"BP.EBO!Z4","v":42185},{"$f":"BP.EBO!AA4","v":42277},{"$f":"BP.EBO!AB4","v":42369},{"$f":"BP.EBO!AC4","v":42460},{"$f":"BP.EBO!AD4","v":42551},{"$f":"BP.EBO!AE4","v":42643},{"$f":"BP.EBO!AF4","v":42735},{"$f":"BP.EBO!AG4","v":42825},{"$f":"BP.EBO!AH4","v":42916},{"$f":"BP.EBO!AI4","v":43008},{"$f":"BP.EBO!AJ4","v":43100},{"$f":"BP.EBO!AK4","v":"31/03/2018"},{"$f":"BP.EBO!AL4","v":43281},{"$f":"BP.EBO!AM4","v":43373},{"$f":"BP.EBO!AN4","v":43465},{"$f":"BP.EBO!AO4","v":43555},{"$f":"BP.EBO!AP4","v":43646},{"$f":"BP.EBO!AQ4","v":43738},{"$f":"BP.EBO!AR4","v":43830},{"$f":"BP.EBO!AS4","v":43921},{"$f":"BP.EBO!AT4","v":44012},{"$f":"BP.EBO!AU4","v":44104},{"$f":"BP.EBO!AV4","v":44196},{"$f":"BP.EBO!AW4","v":44286},{"$f":"BP.EBO!AX4","v":44377},{"$f":"BP.EBO!AY4","v":44469},{"$f":"BP.EBO!AZ4","v":44561},{"$f":"BP.EBO!BA4","v":44651},{"$f":"BP.EBO!BB4","v":44742},{"$f":"BP.EBO!BC4","v":44834},{"$f":"BP.EBO!BD4","v":44926},{"$f":"BP.EBO!BE4","v":45016}]
[null,null,null,{"$f":"BP.EBO!D5","v":0},{"$f":"BP.EBO!E5","v":0},{"$f":"BP.EBO!F5","v":0},{"$f":"BP.EBO!G5","v":0},{"$f":"BP.EBO!H5","v":0},{"$f":"BP.EBO!I5","v":0},{"$f":"BP.EBO!J5","v":0},{"$f":"BP.EBO!K5","v":0},{"$f":"BP.EBO!L5","v":0},{"$f":"BP.EBO!M5","v":0},{"$f":"BP.EBO!N5","v":0},{"$f":"BP.EBO!O5","v":0},{"$f":"BP.EBO!P5","v":0},{"$f":"BP.EBO!Q5","v":0},{"$f":"BP.EBO!R5","v":0},{"$f":"BP.EBO!S5","v":0},{"$f":"BP.EBO!T5","v":0},{"$f":"BP.EBO!U5","v":0},{"$f":"BP.EBO!V5","v":0},{"$f":"BP.EBO!W5","v":0},{"$f":"BP.EBO!X5","v":0},{"$f":"BP.EBO!Y5","v":0},{"$f":"BP.EBO!Z5","v":0},{"$f":"BP.EBO!AA5","v":0},{"$f":"BP.EBO!AB5","v":0},{"$f":"BP.EBO!AC5","v":0},{"$f":"BP.EBO!AD5","v":0},{"$f":"BP.EBO!AE5","v":0},{"$f":"BP.EBO!AF5","v":0}]
[null,null,"Current Assets",{"$f":"BP.EBO!D6","v":69616},{"$f":"BP.EBO!E6","v":65380},{"$f":"BP.EBO!F6","v":66567},{"$f":"BP.EBO!G6","v":56323},{"$f":"BP.EBO!H6","v":61351},{"$f":"BP.EBO!I6","v":53369},{"$f":"BP.EBO!J6","v":52341},{"$f":"BP.EBO!K6","v":48162},{"$f":"BP.EBO!L6","v":49996},{"$f":"BP.EBO!M6","v":55152},{"$f":"BP.EBO!N6","v":50773},{"$f":"BP.EBO!O6","v":47858},{"$f":"BP.EBO!P6","v":56061},{"$f":"BP.EBO!Q6","v":55230},{"$f":"BP.EBO!R6","v":58141},{"$f":"BP.EBO!S6","v":53490},{"$f":"BP.EBO!T6","v":54383},{"$f":"BP.EBO!U6","v":57648},{"$f":"BP.EBO!V6","v":54477},{"$f":"BP.EBO!W6","v":49800},{"$f":"BP.EBO!X6","v":80399},{"$f":"BP.EBO!Y6","v":96817},{"$f":"BP.EBO!Z6","v":112573},{"$f":"BP.EBO!AA6","v":101422},{"$f":"BP.EBO!AB6","v":135667},{"$f":"BP.EBO!AC6","v":100432},{"$f":"BP.EBO!AD6","v":121551},{"$f":"BP.EBO!AE6","v":112467},{"$f":"BP.EBO!AF6","v":95163},{"$f":"BP.EBO!AG6","v":128035},{"$f":"BP.EBO!AH6","v":143385},{"$f":"BP.EBO!AI6","v":154952},{"$f":"BP.EBO!AJ6","v":181388},{"$f":"BP.EBO!AK6","v":152238},{"$f":"BP.EBO!AL6","v":152132.02315999998},{"$f":"BP.EBO!AM6","v":143885.76066},{"$f":"BP.EBO!AN6","v":132389},{"$f":"BP.EBO!AO6","v":131360},{"$f":"BP.EBO!AP6","v":123064},{"$f":"BP.EBO!AQ6","v":109801},{"$f":"BP.EBO!AR6","v":114709},{"$f":"BP.EBO!AS6","v":107531},{"$f":"BP.EBO!AT6","v":134913},{"$f":"BP.EBO!AU6","v":141971},{"$f":"BP.EBO!AV6","v":186800},{"$f":"BP.EBO!AW6","v":149753},{"$f":"BP.EBO!AX6","v":192184},{"$f":"BP.EBO!AY6","v":197084},{"$f":"BP.EBO!AZ6","v":174733},{"$f":"BP.EBO!BA6","v":129730},{"$f":"BP.EBO!BB6","v":131170},{"$f":"BP.EBO!BC6","v":129622},{"$f":"BP.EBO!BD6","v":148446},{"$f":"BP.EBO!BE6","v":144485}]
[null,null,"Cash and cash equivalents",{"$f":"BP.EBO!D7","v":20077},{"$f":"BP.EBO!E7","v":21415},{"$f":"BP.EBO!F7","v":27661},{"$f":"BP.EBO!G7","v":18176},{"$f":"BP.EBO!H7","v":22706},{"$f":"BP.EBO!I7","v":11564},{"$f":"BP.EBO!J7","v":10597},{"$f":"BP.EBO!K7","v":7442},{"$f":"BP.EBO!L7","v":8699},{"$f":"BP.EBO!M7","v":12430},{"$f":"BP.EBO!N7","v":7735},{"$f":"BP.EBO!O7","v":7054},{"$f":"BP.EBO!P7","v":7968},{"$f":"BP.EBO!Q7","v":13671},{"$f":"BP.EBO!R7","v":9971},{"$f":"BP.EBO!S7","v":12804},{"$f":"BP.EBO!T7","v":13385},{"$f":"BP.EBO!U7","v":7825},{"$f":"BP.EBO!V7","v":4766},{"$f":"BP.EBO!W7","v":12939},{"$f":"BP.EBO!X7","v":7576},{"$f":"BP.EBO!Y7","v":13700},{"$f":"BP.EBO!Z7","v":3170},{"$f":"BP.EBO!AA7","v":3572},{"$f":"BP.EBO!AB7","v":34121},{"$f":"BP.EBO!AC7","v":2972},{"$f":"BP.EBO!AD7","v":38767},{"$f":"BP.EBO!AE7","v":3222},{"$f":"BP.EBO!AF7","v":18708},{"$f":"BP.EBO!AG7","v":3659},{"$f":"BP.EBO!AH7","v":3686},{"$f":"BP.EBO!AI7","v":4859},{"$f":"BP.EBO!AJ7","v":67981},{"$f":"BP.EBO!AK7","v":5852},{"$f":"BP.EBO!AL7","v":7235.2200300000004},{"$f":"BP.EBO!AM7","v":7258.6043300000001},{"$f":"BP.EBO!AN7","v":8590},{"$f":"BP.EBO!AO7","v":5334},{"$f":"BP.EBO!AP7","v":4642},{"$f":"BP.EBO!AQ7","v":12680},{"$f":"BP.EBO!AR7","v":23075},{"$f":"BP.EBO!AS7","v":10844},{"$f":"BP.EBO!AT7","v":46270},{"$f":"BP.EBO!AU7","v":18388},{"$f":"BP.EBO!AV7","v":10760},{"$f":"BP.EBO!AW7","v":16049},{"$f":"BP.EBO!AX7","v":26944},{"$f":"BP.EBO!AY7","v":9504},{"$f":"BP.EBO!AZ7","v":5010},{"$f":"BP.EBO!BA7","v":7042},{"$f":"BP.EBO!BB7","v":4106},{"$f":"BP.EBO!BC7","v":2855},{"$f":"BP.EBO!BD7","v":4669},{"$f":"BP.EBO!BE7","v":2835}]
[null,null,"Money market and secured funds",{"$f":"BP.EBO!D8","v":15029},{"$f":"BP.EBO!E8","v":13521},{"$f":"BP.EBO!F8","v":4010},{"$f":"BP.EBO!G8","v":4494},{"$f":"BP.EBO!H8","v":2847},{"$f":"BP.EBO!I8","v":3196},{"$f":"BP.EBO!J8","v":3435},{"$f":"BP.EBO!K8","v":3530},{"$f":"BP.EBO!L8","v":3639},{"$f":"BP.EBO!M8","v":3604},{"$f":"BP.EBO!N8","v":3666},{"$f":"BP.EBO!O8","v":3722},{"$f":"BP.EBO!P8","v":2353},{"$f":"BP.EBO!Q8","v":5497},{"$f":"BP.EBO!R8","v":9306},{"$f":"BP.EBO!S8","v":3046},{"$f":"BP.EBO!T8","v":3837},{"$f":"BP.EBO!U8","v":11734},{"$f":"BP.EBO!V8","v":9353},{"$f":"BP.EBO!W8","v":574},{"$f":"BP.EBO!X8","v":2294},{"$f":"BP.EBO!Y8","v":8055},{"$f":"BP.EBO!Z8","v":27959},{"$f":"BP.EBO!AA8","v":22747},{"$f":"BP.EBO!AB8","v":7233},{"$f":"BP.EBO!AC8","v":18812},{"$f":"BP.EBO!AD8","v":2766},{"$f":"BP.EBO!AE8","v":28762},{"$f":"BP.EBO!AF8","v":4546},{"$f":"BP.EBO!AG8","v":20614},{"$f":"BP.EBO!AH8","v":30426},{"$f":"BP.EBO!AI8","v":15469},{"$f":"BP.EBO!AJ8","v":10594},{"$f":"BP.EBO!AK8","v":47512},{"$f":"BP.EBO!AL8","v":45944.682549999998},{"$f":"BP.EBO!AM8","v":37077.550139999999},{"$f":"BP.EBO!AN8","v":24544},{"$f":"BP.EBO!AO8","v":22802},{"$f":"BP.EBO!AP8","v":25273},{"$f":"BP.EBO!AQ8","v":12228},{"$f":"BP.EBO!AR8","v":10554},{"$f":"BP.EBO!AS8","v":24892},{"$f":"BP.EBO!AT8","v":17892},{"$f":"BP.EBO!AU8","v":65883},{"$f":"BP.EBO!AV8","v":98394},{"$f":"BP.EBO!AW8","v":73045},{"$f":"BP.EBO!AX8","v":84527},{"$f":"BP.EBO!AY8","v":77020},{"$f":"BP.EBO!AZ8","v":54265},{"$f":"BP.EBO!BA8","v":44998},{"$f":"BP.EBO!BB8","v":45277},{"$f":"BP.EBO!BC8","v":57875},{"$f":"BP.EBO!BD8","v":44639},{"$f":"BP.EBO!BE8","v":44339}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.EBO!D9","v":21031},{"$f":"BP.EBO!E9","v":22621},{"$f":"BP.EBO!F9","v":22826},{"$f":"BP.EBO!G9","v":20950},{"$f":"BP.EBO!H9","v":20436},{"$f":"BP.EBO!I9","v":22751},{"$f":"BP.EBO!J9","v":22371},{"$f":"BP.EBO!K9","v":21086},{"$f":"BP.EBO!L9","v":23290},{"$f":"BP.EBO!M9","v":24760},{"$f":"BP.EBO!N9","v":25269},{"$f":"BP.EBO!O9","v":24143},{"$f":"BP.EBO!P9","v":33644},{"$f":"BP.EBO!Q9","v":23700},{"$f":"BP.EBO!R9","v":24726},{"$f":"BP.EBO!S9","v":22257},{"$f":"BP.EBO!T9","v":23202},{"$f":"BP.EBO!U9","v":22841},{"$f":"BP.EBO!V9","v":26779},{"$f":"BP.EBO!W9","v":20833},{"$f":"BP.EBO!X9","v":23916},{"$f":"BP.EBO!Y9","v":37957},{"$f":"BP.EBO!Z9","v":35475},{"$f":"BP.EBO!AA9","v":39214},{"$f":"BP.EBO!AB9","v":40579},{"$f":"BP.EBO!AC9","v":43374},{"$f":"BP.EBO!AD9","v":47381},{"$f":"BP.EBO!AE9","v":57021},{"$f":"BP.EBO!AF9","v":42845},{"$f":"BP.EBO!AG9","v":77567},{"$f":"BP.EBO!AH9","v":80143},{"$f":"BP.EBO!AI9","v":90347},{"$f":"BP.EBO!AJ9","v":41124},{"$f":"BP.EBO!AK9","v":45265},{"$f":"BP.EBO!AL9","v":47088.562950000007},{"$f":"BP.EBO!AM9","v":47100.25864},{"$f":"BP.EBO!AN9","v":45482},{"$f":"BP.EBO!AO9","v":58153},{"$f":"BP.EBO!AP9","v":47766},{"$f":"BP.EBO!AQ9","v":43255},{"$f":"BP.EBO!AR9","v":41917},{"$f":"BP.EBO!AS9","v":41488},{"$f":"BP.EBO!AT9","v":40179},{"$f":"BP.EBO!AU9","v":38867},{"$f":"BP.EBO!AV9","v":52242},{"$f":"BP.EBO!AW9","v":40836},{"$f":"BP.EBO!AX9","v":41185},{"$f":"BP.EBO!AY9","v":47124},{"$f":"BP.EBO!AZ9","v":48410},{"$f":"BP.EBO!BA9","v":47145},{"$f":"BP.EBO!BB9","v":37599},{"$f":"BP.EBO!BC9","v":31642},{"$f":"BP.EBO!BD9","v":37309},{"$f":"BP.EBO!BE9","v":39658}]
[null,null,"Credit receivables",{"$f":"BP.EBO!D10","v":1461},{"$f":"BP.EBO!E10","v":2633},{"$f":"BP.EBO!F10","v":2657},{"$f":"BP.EBO!G10","v":2893},{"$f":"BP.EBO!H10","v":2273},{"$f":"BP.EBO!I10","v":1218},{"$f":"BP.EBO!J10","v":1324},{"$f":"BP.EBO!K10","v":1924},{"$f":"BP.EBO!L10","v":2213},{"$f":"BP.EBO!M10","v":2169},{"$f":"BP.EBO!N10","v":2335},{"$f":"BP.EBO!O10","v":2536},{"$f":"BP.EBO!P10","v":2828},{"$f":"BP.EBO!Q10","v":3446},{"$f":"BP.EBO!R10","v":2772},{"$f":"BP.EBO!S10","v":2556},{"$f":"BP.EBO!T10","v":2246},{"$f":"BP.EBO!U10","v":2614},{"$f":"BP.EBO!V10","v":2836},{"$f":"BP.EBO!W10","v":2333},{"$f":"BP.EBO!X10","v":2277},{"$f":"BP.EBO!Y10","v":2029},{"$f":"BP.EBO!Z10","v":3851},{"$f":"BP.EBO!AA10","v":4066},{"$f":"BP.EBO!AB10","v":0},{"$f":"BP.EBO!AC10","v":0},{"$f":"BP.EBO!AD10","v":0},{"$f":"BP.EBO!AE10","v":0},{"$f":"BP.EBO!AF10","v":0},{"$f":"BP.EBO!AG10","v":0},{"$f":"BP.EBO!AH10","v":0},{"$f":"BP.EBO!AI10","v":0},{"$f":"BP.EBO!AJ10","v":0},{"$f":"BP.EBO!AK10","v":0},{"$f":"BP.EBO!AL10","v":0},{"$f":"BP.EBO!AM10","v":0},{"$f":"BP.EBO!AN10","v":0},{"$f":"BP.EBO!AO10","v":0},{"$f":"BP.EBO!AP10","v":0},{"$f":"BP.EBO!AQ10","v":0},{"$f":"BP.EBO!AR10","v":0},{"$f":"BP.EBO!AS10","v":0},{"$f":"BP.EBO!AT10","v":0},{"$f":"BP.EBO!AU10","v":0},{"$f":"BP.EBO!AV10","v":0},{"$f":"BP.EBO!AW10","v":0},{"$f":"BP.EBO!AX10","v":0},{"$f":"BP.EBO!AY10","v":0},{"$f":"BP.EBO!AZ10","v":0},{"$f":"BP.EBO!BA10","v":0},{"$f":"BP.EBO!BB10","v":0},{"$f":"BP.EBO!BC10","v":0},{"$f":"BP.EBO!BD10","v":0},{"$f":"BP.EBO!BE10","v":0}]
[null,null,"Inventory",{"$f":"BP.EBO!D11","v":506},{"$f":"BP.EBO!E11","v":453},{"$f":"BP.EBO!F11","v":591},{"$f":"BP.EBO!G11","v":679},{"$f":"BP.EBO!H11","v":628},{"$f":"BP.EBO!I11","v":628},{"$f":"BP.EBO!J11","v":639},{"$f":"BP.EBO!K11","v":821},{"$f":"BP.EBO!L11","v":621},{"$f":"BP.EBO!M11","v":615},{"$f":"BP.EBO!N11","v":638},{"$f":"BP.EBO!O11","v":637},{"$f":"BP.EBO!P11","v":578},{"$f":"BP.EBO!Q11","v":531},{"$f":"BP.EBO!R11","v":614},{"$f":"BP.EBO!S11","v":578},{"$f":"BP.EBO!T11","v":590},{"$f":"BP.EBO!U11","v":647},{"$f":"BP.EBO!V11","v":0},{"$f":"BP.EBO!W11","v":0},{"$f":"BP.EBO!X11","v":707},{"$f":"BP.EBO!Y11","v":725},{"$f":"BP.EBO!Z11","v":747},{"$f":"BP.EBO!AA11","v":800},{"$f":"BP.EBO!AB11","v":711},{"$f":"BP.EBO!AC11","v":683},{"$f":"BP.EBO!AD11","v":745},{"$f":"BP.EBO!AE11","v":722},{"$f":"BP.EBO!AF11","v":740},{"$f":"BP.EBO!AG11","v":719},{"$f":"BP.EBO!AH11","v":705},{"$f":"BP.EBO!AI11","v":637},{"$f":"BP.EBO!AJ11","v":565},{"$f":"BP.EBO!AK11","v":569},{"$f":"BP.EBO!AL11","v":680.05518999999993},{"$f":"BP.EBO!AM11","v":741.13757999999996},{"$f":"BP.EBO!AN11","v":666},{"$f":"BP.EBO!AO11","v":710},{"$f":"BP.EBO!AP11","v":897},{"$f":"BP.EBO!AQ11","v":1035},{"$f":"BP.EBO!AR11","v":624},{"$f":"BP.EBO!AS11","v":1099},{"$f":"BP.EBO!AT11","v":1391},{"$f":"BP.EBO!AU11","v":1131},{"$f":"BP.EBO!AV11","v":1147},{"$f":"BP.EBO!AW11","v":1157},{"$f":"BP.EBO!AX11","v":1318},{"$f":"BP.EBO!AY11","v":1166},{"$f":"BP.EBO!AZ11","v":1081},{"$f":"BP.EBO!BA11","v":1157},{"$f":"BP.EBO!BB11","v":1367},{"$f":"BP.EBO!BC11","v":1435},{"$f":"BP.EBO!BD11","v":1288},{"$f":"BP.EBO!BE11","v":1182}]
[null,null,"Recoverable taxes",{"$f":"BP.EBO!D12","v":0},{"$f":"BP.EBO!E12","v":0},{"$f":"BP.EBO!F12","v":0},{"$f":"BP.EBO!G12","v":0},{"$f":"BP.EBO!H12","v":0},{"$f":"BP.EBO!I12","v":0},{"$f":"BP.EBO!J12","v":0},{"$f":"BP.EBO!K12","v":0},{"$f":"BP.EBO!L12","v":0},{"$f":"BP.EBO!M12","v":0},{"$f":"BP.EBO!N12","v":0},{"$f":"BP.EBO!O12","v":0},{"$f":"BP.EBO!P12","v":0},{"$f":"BP.EBO!Q12","v":0},{"$f":"BP.EBO!R12","v":0},{"$f":"BP.EBO!S12","v":0},{"$f":"BP.EBO!T12","v":0},{"$f":"BP.EBO!U12","v":0},{"$f":"BP.EBO!V12","v":0},{"$f":"BP.EBO!W12","v":0},{"$f":"BP.EBO!X12","v":0},{"$f":"BP.EBO!Y12","v":9006},{"$f":"BP.EBO!Z12","v":8327},{"$f":"BP.EBO!AA12","v":9185},{"$f":"BP.EBO!AB12","v":7413},{"$f":"BP.EBO!AC12","v":11027},{"$f":"BP.EBO!AD12","v":13296},{"$f":"BP.EBO!AE12","v":13791},{"$f":"BP.EBO!AF12","v":8865},{"$f":"BP.EBO!AG12","v":10009},{"$f":"BP.EBO!AH12","v":8809},{"$f":"BP.EBO!AI12","v":11831},{"$f":"BP.EBO!AJ12","v":9245},{"$f":"BP.EBO!AK12","v":10473},{"$f":"BP.EBO!AL12","v":11694.85806},{"$f":"BP.EBO!AM12","v":12816.829930000002},{"$f":"BP.EBO!AN12","v":13328},{"$f":"BP.EBO!AO12","v":9699},{"$f":"BP.EBO!AP12","v":14110},{"$f":"BP.EBO!AQ12","v":14789},{"$f":"BP.EBO!AR12","v":12995},{"$f":"BP.EBO!AS12","v":13474},{"$f":"BP.EBO!AT12","v":11097},{"$f":"BP.EBO!AU12","v":6499},{"$f":"BP.EBO!AV12","v":7287},{"$f":"BP.EBO!AW12","v":5938},{"$f":"BP.EBO!AX12","v":20653},{"$f":"BP.EBO!AY12","v":33307},{"$f":"BP.EBO!AZ12","v":24687},{"$f":"BP.EBO!BA12","v":9746},{"$f":"BP.EBO!BB12","v":20186},{"$f":"BP.EBO!BC12","v":24785},{"$f":"BP.EBO!BD12","v":20664},{"$f":"BP.EBO!BE12","v":17335}]
[null,null,"Derivative financial instruments",{"$f":"BP.EBO!D13","v":0},{"$f":"BP.EBO!E13","v":0},{"$f":"BP.EBO!F13","v":0},{"$f":"BP.EBO!G13","v":0},{"$f":"BP.EBO!H13","v":0},{"$f":"BP.EBO!I13","v":0},{"$f":"BP.EBO!J13","v":0},{"$f":"BP.EBO!K13","v":0},{"$f":"BP.EBO!L13","v":0},{"$f":"BP.EBO!M13","v":0},{"$f":"BP.EBO!N13","v":0},{"$f":"BP.EBO!O13","v":0},{"$f":"BP.EBO!P13","v":0},{"$f":"BP.EBO!Q13","v":0},{"$f":"BP.EBO!R13","v":0},{"$f":"BP.EBO!S13","v":0},{"$f":"BP.EBO!T13","v":0},{"$f":"BP.EBO!U13","v":0},{"$f":"BP.EBO!V13","v":0},{"$f":"BP.EBO!W13","v":0},{"$f":"BP.EBO!X13","v":0},{"$f":"BP.EBO!Y13","v":10332},{"$f":"BP.EBO!Z13","v":8719},{"$f":"BP.EBO!AA13","v":0},{"$f":"BP.EBO!AB13","v":7881},{"$f":"BP.EBO!AC13","v":0},{"$f":"BP.EBO!AD13","v":0},{"$f":"BP.EBO!AE13","v":0},{"$f":"BP.EBO!AF13","v":0},{"$f":"BP.EBO!AG13","v":0},{"$f":"BP.EBO!AH13","v":0},{"$f":"BP.EBO!AI13","v":0},{"$f":"BP.EBO!AJ13","v":0},{"$f":"BP.EBO!AK13","v":0},{"$f":"BP.EBO!AL13","v":3068.4820299999997},{"$f":"BP.EBO!AM13","v":0},{"$f":"BP.EBO!AN13","v":0},{"$f":"BP.EBO!AO13","v":0},{"$f":"BP.EBO!AP13","v":0},{"$f":"BP.EBO!AQ13","v":0},{"$f":"BP.EBO!AR13","v":4760},{"$f":"BP.EBO!AS13","v":0},{"$f":"BP.EBO!AT13","v":0},{"$f":"BP.EBO!AU13","v":0},{"$f":"BP.EBO!AV13","v":0},{"$f":"BP.EBO!AW13","v":0},{"$f":"BP.EBO!AX13","v":0},{"$f":"BP.EBO!AY13","v":0},{"$f":"BP.EBO!AZ13","v":0},{"$f":"BP.EBO!BA13","v":0},{"$f":"BP.EBO!BB13","v":0},{"$f":"BP.EBO!BC13","v":0},{"$f":"BP.EBO!BD13","v":0},{"$f":"BP.EBO!BE13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.EBO!D14","v":0},{"$f":"BP.EBO!E14","v":0},{"$f":"BP.EBO!F14","v":0},{"$f":"BP.EBO!G14","v":0},{"$f":"BP.EBO!H14","v":0},{"$f":"BP.EBO!I14","v":0},{"$f":"BP.EBO!J14","v":0},{"$f":"BP.EBO!K14","v":0},{"$f":"BP.EBO!L14","v":0},{"$f":"BP.EBO!M14","v":0},{"$f":"BP.EBO!N14","v":0},{"$f":"BP.EBO!O14","v":0},{"$f":"BP.EBO!P14","v":0},{"$f":"BP.EBO!Q14","v":0},{"$f":"BP.EBO!R14","v":0},{"$f":"BP.EBO!S14","v":0},{"$f":"BP.EBO!T14","v":0},{"$f":"BP.EBO!U14","v":0},{"$f":"BP.EBO!V14","v":0},{"$f":"BP.EBO!W14","v":0},{"$f":"BP.EBO!X14","v":0},{"$f":"BP.EBO!Y14","v":3621},{"$f":"BP.EBO!Z14","v":17394},{"$f":"BP.EBO!AA14","v":15721},{"$f":"BP.EBO!AB14","v":31890},{"$f":"BP.EBO!AC14","v":18211},{"$f":"BP.EBO!AD14","v":14368},{"$f":"BP.EBO!AE14","v":11463},{"$f":"BP.EBO!AF14","v":14417},{"$f":"BP.EBO!AG14","v":10042},{"$f":"BP.EBO!AH14","v":12238},{"$f":"BP.EBO!AI14","v":25105},{"$f":"BP.EBO!AJ14","v":42877},{"$f":"BP.EBO!AK14","v":37214},{"$f":"BP.EBO!AL14","v":31623.67842},{"$f":"BP.EBO!AM14","v":34559.046430000002},{"$f":"BP.EBO!AN14","v":34937},{"$f":"BP.EBO!AO14","v":30622},{"$f":"BP.EBO!AP14","v":25701},{"$f":"BP.EBO!AQ14","v":20450},{"$f":"BP.EBO!AR14","v":15055},{"$f":"BP.EBO!AS14","v":0},{"$f":"BP.EBO!AT14","v":11879},{"$f":"BP.EBO!AU14","v":7210},{"$f":"BP.EBO!AV14","v":11451},{"$f":"BP.EBO!AW14","v":5814},{"$f":"BP.EBO!AX14","v":9886},{"$f":"BP.EBO!AY14","v":20075},{"$f":"BP.EBO!AZ14","v":27258},{"$f":"BP.EBO!BA14","v":8870},{"$f":"BP.EBO!BB14","v":11077},{"$f":"BP.EBO!BC14","v":253},{"$f":"BP.EBO!BD14","v":28118},{"$f":"BP.EBO!BE14","v":26802}]
[null,null,"Concession financial asset",{"$f":"BP.EBO!D15","v":0},{"$f":"BP.EBO!E15","v":0},{"$f":"BP.EBO!F15","v":0},{"$f":"BP.EBO!G15","v":0},{"$f":"BP.EBO!H15","v":0},{"$f":"BP.EBO!I15","v":0},{"$f":"BP.EBO!J15","v":0},{"$f":"BP.EBO!K15","v":0},{"$f":"BP.EBO!L15","v":0},{"$f":"BP.EBO!M15","v":0},{"$f":"BP.EBO!N15","v":0},{"$f":"BP.EBO!O15","v":0},{"$f":"BP.EBO!P15","v":0},{"$f":"BP.EBO!Q15","v":0},{"$f":"BP.EBO!R15","v":0},{"$f":"BP.EBO!S15","v":0},{"$f":"BP.EBO!T15","v":0},{"$f":"BP.EBO!U15","v":0},{"$f":"BP.EBO!V15","v":0},{"$f":"BP.EBO!W15","v":0},{"$f":"BP.EBO!X15","v":0},{"$f":"BP.EBO!Y15","v":0},{"$f":"BP.EBO!Z15","v":0},{"$f":"BP.EBO!AA15","v":0},{"$f":"BP.EBO!AB15","v":0},{"$f":"BP.EBO!AC15","v":0},{"$f":"BP.EBO!AD15","v":0},{"$f":"BP.EBO!AE15","v":0},{"$f":"BP.EBO!AF15","v":0}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.EBO!D16","v":11512},{"$f":"BP.EBO!E16","v":4737},{"$f":"BP.EBO!F16","v":8822},{"$f":"BP.EBO!G16","v":9131},{"$f":"BP.EBO!H16","v":12461},{"$f":"BP.EBO!I16","v":14012},{"$f":"BP.EBO!J16","v":13975},{"$f":"BP.EBO!K16","v":13359},{"$f":"BP.EBO!L16","v":11534},{"$f":"BP.EBO!M16","v":11574},{"$f":"BP.EBO!N16","v":11130},{"$f":"BP.EBO!O16","v":9766},{"$f":"BP.EBO!P16","v":8690},{"$f":"BP.EBO!Q16","v":8385},{"$f":"BP.EBO!R16","v":10752},{"$f":"BP.EBO!S16","v":12249},{"$f":"BP.EBO!T16","v":11123},{"$f":"BP.EBO!U16","v":11987},{"$f":"BP.EBO!V16","v":10743},{"$f":"BP.EBO!W16","v":13121},{"$f":"BP.EBO!X16","v":43629},{"$f":"BP.EBO!Y16","v":11392},{"$f":"BP.EBO!Z16","v":6931},{"$f":"BP.EBO!AA16","v":6117},{"$f":"BP.EBO!AB16","v":5839},{"$f":"BP.EBO!AC16","v":5353},{"$f":"BP.EBO!AD16","v":4228},{"$f":"BP.EBO!AE16","v":-2514},{"$f":"BP.EBO!AF16","v":5042},{"$f":"BP.EBO!AG16","v":5425},{"$f":"BP.EBO!AH16","v":7378},{"$f":"BP.EBO!AI16","v":6704},{"$f":"BP.EBO!AJ16","v":9002},{"$f":"BP.EBO!AK16","v":5353},{"$f":"BP.EBO!AL16","v":4796.4839300000003},{"$f":"BP.EBO!AM16","v":4332.3336100000006},{"$f":"BP.EBO!AN16","v":4842},{"$f":"BP.EBO!AO16","v":4040},{"$f":"BP.EBO!AP16","v":4675},{"$f":"BP.EBO!AQ16","v":5364},{"$f":"BP.EBO!AR16","v":5729},{"$f":"BP.EBO!AS16","v":15734},{"$f":"BP.EBO!AT16","v":6205},{"$f":"BP.EBO!AU16","v":3993},{"$f":"BP.EBO!AV16","v":5519},{"$f":"BP.EBO!AW16","v":6914},{"$f":"BP.EBO!AX16","v":7671},{"$f":"BP.EBO!AY16","v":8888},{"$f":"BP.EBO!AZ16","v":14022},{"$f":"BP.EBO!BA16","v":10772},{"$f":"BP.EBO!BB16","v":11558},{"$f":"BP.EBO!BC16","v":10777},{"$f":"BP.EBO!BD16","v":11759},{"$f":"BP.EBO!BE16","v":12334}]
[null,null,"Non-Current Assets",{"$f":"BP.EBO!D17","v":86116},{"$f":"BP.EBO!E17","v":86351},{"$f":"BP.EBO!F17","v":89026},{"$f":"BP.EBO!G17","v":92766},{"$f":"BP.EBO!H17","v":89463},{"$f":"BP.EBO!I17","v":93006},{"$f":"BP.EBO!J17","v":99363},{"$f":"BP.EBO!K17","v":102758},{"$f":"BP.EBO!L17","v":106056},{"$f":"BP.EBO!M17","v":109744},{"$f":"BP.EBO!N17","v":122320},{"$f":"BP.EBO!O17","v":124238},{"$f":"BP.EBO!P17","v":127381},{"$f":"BP.EBO!Q17","v":126216},{"$f":"BP.EBO!R17","v":129570},{"$f":"BP.EBO!S17","v":134296},{"$f":"BP.EBO!T17","v":132454},{"$f":"BP.EBO!U17","v":132297},{"$f":"BP.EBO!V17","v":137501},{"$f":"BP.EBO!W17","v":144235},{"$f":"BP.EBO!X17","v":147075},{"$f":"BP.EBO!Y17","v":172513},{"$f":"BP.EBO!Z17","v":158611},{"$f":"BP.EBO!AA17","v":168977},{"$f":"BP.EBO!AB17","v":154399},{"$f":"BP.EBO!AC17","v":161441},{"$f":"BP.EBO!AD17","v":166186},{"$f":"BP.EBO!AE17","v":170778},{"$f":"BP.EBO!AF17","v":166025},{"$f":"BP.EBO!AG17","v":172184},{"$f":"BP.EBO!AH17","v":176319},{"$f":"BP.EBO!AI17","v":178527},{"$f":"BP.EBO!AJ17","v":171173},{"$f":"BP.EBO!AK17","v":174308},{"$f":"BP.EBO!AL17","v":178294.62263},{"$f":"BP.EBO!AM17","v":178879.30200999998},{"$f":"BP.EBO!AN17","v":175585},{"$f":"BP.EBO!AO17","v":178924},{"$f":"BP.EBO!AP17","v":242444},{"$f":"BP.EBO!AQ17","v":247262},{"$f":"BP.EBO!AR17","v":244255},{"$f":"BP.EBO!AS17","v":252158},{"$f":"BP.EBO!AT17","v":256236},{"$f":"BP.EBO!AU17","v":261134},{"$f":"BP.EBO!AV17","v":262305},{"$f":"BP.EBO!AW17","v":278646},{"$f":"BP.EBO!AX17","v":268166},{"$f":"BP.EBO!AY17","v":263074},{"$f":"BP.EBO!AZ17","v":282501},{"$f":"BP.EBO!BA17","v":275863},{"$f":"BP.EBO!BB17","v":273182},{"$f":"BP.EBO!BC17","v":268966},{"$f":"BP.EBO!BD17","v":275843},{"$f":"BP.EBO!BE17","v":282119}]
[null,null,"Long Term",{"$f":"BP.EBO!D18","v":39313},{"$f":"BP.EBO!E18","v":39120},{"$f":"BP.EBO!F18","v":20332},{"$f":"BP.EBO!G18","v":21740},{"$f":"BP.EBO!H18","v":36506},{"$f":"BP.EBO!I18","v":37286},{"$f":"BP.EBO!J18","v":38651},{"$f":"BP.EBO!K18","v":40254},{"$f":"BP.EBO!L18","v":41480},{"$f":"BP.EBO!M18","v":40314},{"$f":"BP.EBO!N18","v":53791},{"$f":"BP.EBO!O18","v":58471},{"$f":"BP.EBO!P18","v":61266},{"$f":"BP.EBO!Q18","v":59335},{"$f":"BP.EBO!R18","v":61869},{"$f":"BP.EBO!S18","v":65524},{"$f":"BP.EBO!T18","v":63532},{"$f":"BP.EBO!U18","v":61277},{"$f":"BP.EBO!V18","v":48692},{"$f":"BP.EBO!W18","v":72081},{"$f":"BP.EBO!X18","v":74479},{"$f":"BP.EBO!Y18","v":99819},{"$f":"BP.EBO!Z18","v":68734},{"$f":"BP.EBO!AA18","v":96170},{"$f":"BP.EBO!AB18","v":78199},{"$f":"BP.EBO!AC18","v":81804},{"$f":"BP.EBO!AD18","v":91469},{"$f":"BP.EBO!AE18","v":95071},{"$f":"BP.EBO!AF18","v":90245},{"$f":"BP.EBO!AG18","v":96221},{"$f":"BP.EBO!AH18","v":100398},{"$f":"BP.EBO!AI18","v":102944},{"$f":"BP.EBO!AJ18","v":94190},{"$f":"BP.EBO!AK18","v":97224},{"$f":"BP.EBO!AL18","v":100749.44337000001},{"$f":"BP.EBO!AM18","v":100670.31799},{"$f":"BP.EBO!AN18","v":97439},{"$f":"BP.EBO!AO18","v":99789},{"$f":"BP.EBO!AP18","v":163034},{"$f":"BP.EBO!AQ18","v":166086},{"$f":"BP.EBO!AR18","v":163616},{"$f":"BP.EBO!AS18","v":169933},{"$f":"BP.EBO!AT18","v":173279},{"$f":"BP.EBO!AU18","v":180439},{"$f":"BP.EBO!AV18","v":181585},{"$f":"BP.EBO!AW18","v":198735},{"$f":"BP.EBO!AX18","v":189028},{"$f":"BP.EBO!AY18","v":185441},{"$f":"BP.EBO!AZ18","v":204848},{"$f":"BP.EBO!BA18","v":198298},{"$f":"BP.EBO!BB18","v":194868},{"$f":"BP.EBO!BC18","v":189157},{"$f":"BP.EBO!BD18","v":197761},{"$f":"BP.EBO!BE18","v":204009}]
[null,null,"  Related-party credits",{"$f":"BP.EBO!D19","v":0},{"$f":"BP.EBO!E19","v":0},{"$f":"BP.EBO!F19","v":0},{"$f":"BP.EBO!G19","v":0},{"$f":"BP.EBO!H19","v":0},{"$f":"BP.EBO!I19","v":0},{"$f":"BP.EBO!J19","v":0},{"$f":"BP.EBO!K19","v":0},{"$f":"BP.EBO!L19","v":0},{"$f":"BP.EBO!M19","v":0},{"$f":"BP.EBO!N19","v":0},{"$f":"BP.EBO!O19","v":0},{"$f":"BP.EBO!P19","v":0},{"$f":"BP.EBO!Q19","v":0},{"$f":"BP.EBO!R19","v":0},{"$f":"BP.EBO!S19","v":0},{"$f":"BP.EBO!T19","v":0},{"$f":"BP.EBO!U19","v":0},{"$f":"BP.EBO!V19","v":0},{"$f":"BP.EBO!W19","v":0},{"$f":"BP.EBO!X19","v":0},{"$f":"BP.EBO!Y19","v":0},{"$f":"BP.EBO!Z19","v":0},{"$f":"BP.EBO!AA19","v":0},{"$f":"BP.EBO!AB19","v":0},{"$f":"BP.EBO!AC19","v":0},{"$f":"BP.EBO!AD19","v":0},{"$f":"BP.EBO!AE19","v":0},{"$f":"BP.EBO!AF19","v":0},{"$f":"BP.EBO!AG19","v":0},{"$f":"BP.EBO!AH19","v":0},{"$f":"BP.EBO!AI19","v":0},{"$f":"BP.EBO!AJ19","v":0},{"$f":"BP.EBO!AK19","v":0},{"$f":"BP.EBO!AL19","v":0},{"$f":"BP.EBO!AM19","v":0},{"$f":"BP.EBO!AN19","v":0},{"$f":"BP.EBO!AO19","v":0},{"$f":"BP.EBO!AP19","v":0},{"$f":"BP.EBO!AQ19","v":0},{"$f":"BP.EBO!AR19","v":0},{"$f":"BP.EBO!AS19","v":0},{"$f":"BP.EBO!AT19","v":0},{"$f":"BP.EBO!AU19","v":0},{"$f":"BP.EBO!AV19","v":0},{"$f":"BP.EBO!AW19","v":0},{"$f":"BP.EBO!AX19","v":0},{"$f":"BP.EBO!AY19","v":0},{"$f":"BP.EBO!AZ19","v":0},{"$f":"BP.EBO!BA19","v":0},{"$f":"BP.EBO!BB19","v":0},{"$f":"BP.EBO!BC19","v":0},{"$f":"BP.EBO!BD19","v":0},{"$f":"BP.EBO!BE19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.EBO!D20","v":0},{"$f":"BP.EBO!E20","v":0},{"$f":"BP.EBO!F20","v":0},{"$f":"BP.EBO!G20","v":0},{"$f":"BP.EBO!H20","v":0},{"$f":"BP.EBO!I20","v":0},{"$f":"BP.EBO!J20","v":0},{"$f":"BP.EBO!K20","v":0},{"$f":"BP.EBO!L20","v":0},{"$f":"BP.EBO!M20","v":0},{"$f":"BP.EBO!N20","v":0},{"$f":"BP.EBO!O20","v":0},{"$f":"BP.EBO!P20","v":0},{"$f":"BP.EBO!Q20","v":0},{"$f":"BP.EBO!R20","v":0},{"$f":"BP.EBO!S20","v":0},{"$f":"BP.EBO!T20","v":0},{"$f":"BP.EBO!U20","v":0},{"$f":"BP.EBO!V20","v":0},{"$f":"BP.EBO!W20","v":0},{"$f":"BP.EBO!X20","v":0},{"$f":"BP.EBO!Y20","v":33586},{"$f":"BP.EBO!Z20","v":36552},{"$f":"BP.EBO!AA20","v":39204},{"$f":"BP.EBO!AB20","v":40871},{"$f":"BP.EBO!AC20","v":42189},{"$f":"BP.EBO!AD20","v":48498},{"$f":"BP.EBO!AE20","v":47239},{"$f":"BP.EBO!AF20","v":47949},{"$f":"BP.EBO!AG20","v":49419},{"$f":"BP.EBO!AH20","v":50358},{"$f":"BP.EBO!AI20","v":52039},{"$f":"BP.EBO!AJ20","v":55615},{"$f":"BP.EBO!AK20","v":56914},{"$f":"BP.EBO!AL20","v":58876},{"$f":"BP.EBO!AM20","v":60481},{"$f":"BP.EBO!AN20","v":63360},{"$f":"BP.EBO!AO20","v":64867},{"$f":"BP.EBO!AP20","v":67080},{"$f":"BP.EBO!AQ20","v":68999},{"$f":"BP.EBO!AR20","v":74014},{"$f":"BP.EBO!AS20","v":75081},{"$f":"BP.EBO!AT20","v":76461},{"$f":"BP.EBO!AU20","v":80683},{"$f":"BP.EBO!AV20","v":83806},{"$f":"BP.EBO!AW20","v":87322},{"$f":"BP.EBO!AX20","v":93477},{"$f":"BP.EBO!AY20","v":99231},{"$f":"BP.EBO!AZ20","v":105271},{"$f":"BP.EBO!BA20","v":110302},{"$f":"BP.EBO!BB20","v":117251},{"$f":"BP.EBO!BC20","v":118892},{"$f":"BP.EBO!BD20","v":124751},{"$f":"BP.EBO!BE20","v":130964}]
[null,null,"Money market and secured funds",{"$f":"BP.EBO!D21","v":0},{"$f":"BP.EBO!E21","v":0},{"$f":"BP.EBO!F21","v":0},{"$f":"BP.EBO!G21","v":0},{"$f":"BP.EBO!H21","v":0},{"$f":"BP.EBO!I21","v":0},{"$f":"BP.EBO!J21","v":0},{"$f":"BP.EBO!K21","v":0},{"$f":"BP.EBO!L21","v":0},{"$f":"BP.EBO!M21","v":0},{"$f":"BP.EBO!N21","v":0},{"$f":"BP.EBO!O21","v":0},{"$f":"BP.EBO!P21","v":0},{"$f":"BP.EBO!Q21","v":0},{"$f":"BP.EBO!R21","v":0},{"$f":"BP.EBO!S21","v":0},{"$f":"BP.EBO!T21","v":0},{"$f":"BP.EBO!U21","v":0},{"$f":"BP.EBO!V21","v":0},{"$f":"BP.EBO!W21","v":0},{"$f":"BP.EBO!X21","v":0},{"$f":"BP.EBO!Y21","v":3667},{"$f":"BP.EBO!Z21","v":3774},{"$f":"BP.EBO!AA21","v":3900},{"$f":"BP.EBO!AB21","v":4035},{"$f":"BP.EBO!AC21","v":3818},{"$f":"BP.EBO!AD21","v":3941},{"$f":"BP.EBO!AE21","v":4083},{"$f":"BP.EBO!AF21","v":3804},{"$f":"BP.EBO!AG21","v":3915},{"$f":"BP.EBO!AH21","v":4006},{"$f":"BP.EBO!AI21","v":3167},{"$f":"BP.EBO!AJ21","v":3184},{"$f":"BP.EBO!AK21","v":510},{"$f":"BP.EBO!AL21","v":526.2310500000001},{"$f":"BP.EBO!AM21","v":547.66250000000002},{"$f":"BP.EBO!AN21","v":564},{"$f":"BP.EBO!AO21","v":584},{"$f":"BP.EBO!AP21","v":598},{"$f":"BP.EBO!AQ21","v":616},{"$f":"BP.EBO!AR21","v":0},{"$f":"BP.EBO!AS21","v":0},{"$f":"BP.EBO!AT21","v":0},{"$f":"BP.EBO!AU21","v":0},{"$f":"BP.EBO!AV21","v":0},{"$f":"BP.EBO!AW21","v":0},{"$f":"BP.EBO!AX21","v":0},{"$f":"BP.EBO!AY21","v":0},{"$f":"BP.EBO!AZ21","v":0},{"$f":"BP.EBO!BA21","v":0},{"$f":"BP.EBO!BB21","v":0},{"$f":"BP.EBO!BC21","v":0},{"$f":"BP.EBO!BD21","v":0},{"$f":"BP.EBO!BE21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.EBO!D22","v":0},{"$f":"BP.EBO!E22","v":0},{"$f":"BP.EBO!F22","v":0},{"$f":"BP.EBO!G22","v":0},{"$f":"BP.EBO!H22","v":0},{"$f":"BP.EBO!I22","v":0},{"$f":"BP.EBO!J22","v":0},{"$f":"BP.EBO!K22","v":0},{"$f":"BP.EBO!L22","v":0},{"$f":"BP.EBO!M22","v":0},{"$f":"BP.EBO!N22","v":0},{"$f":"BP.EBO!O22","v":0},{"$f":"BP.EBO!P22","v":0},{"$f":"BP.EBO!Q22","v":0},{"$f":"BP.EBO!R22","v":0},{"$f":"BP.EBO!S22","v":0},{"$f":"BP.EBO!T22","v":0},{"$f":"BP.EBO!U22","v":0},{"$f":"BP.EBO!V22","v":0},{"$f":"BP.EBO!W22","v":0},{"$f":"BP.EBO!X22","v":0},{"$f":"BP.EBO!Y22","v":37},{"$f":"BP.EBO!Z22","v":286},{"$f":"BP.EBO!AA22","v":378},{"$f":"BP.EBO!AB22","v":3886},{"$f":"BP.EBO!AC22","v":3430},{"$f":"BP.EBO!AD22","v":2922},{"$f":"BP.EBO!AE22","v":6532},{"$f":"BP.EBO!AF22","v":5230},{"$f":"BP.EBO!AG22","v":5125},{"$f":"BP.EBO!AH22","v":5684},{"$f":"BP.EBO!AI22","v":6802},{"$f":"BP.EBO!AJ22","v":6940},{"$f":"BP.EBO!AK22","v":8032},{"$f":"BP.EBO!AL22","v":8538},{"$f":"BP.EBO!AM22","v":5346.78406},{"$f":"BP.EBO!AN22","v":7488},{"$f":"BP.EBO!AO22","v":5403},{"$f":"BP.EBO!AP22","v":7536},{"$f":"BP.EBO!AQ22","v":7468},{"$f":"BP.EBO!AR22","v":7911},{"$f":"BP.EBO!AS22","v":7532},{"$f":"BP.EBO!AT22","v":7813},{"$f":"BP.EBO!AU22","v":7375},{"$f":"BP.EBO!AV22","v":7147},{"$f":"BP.EBO!AW22","v":6810},{"$f":"BP.EBO!AX22","v":6784},{"$f":"BP.EBO!AY22","v":8034},{"$f":"BP.EBO!AZ22","v":7813},{"$f":"BP.EBO!BA22","v":8239},{"$f":"BP.EBO!BB22","v":7429},{"$f":"BP.EBO!BC22","v":8175},{"$f":"BP.EBO!BD22","v":8231},{"$f":"BP.EBO!BE22","v":8034}]
[null,null,"  Credit receivables",{"$f":"BP.EBO!D23","v":0},{"$f":"BP.EBO!E23","v":0},{"$f":"BP.EBO!F23","v":0},{"$f":"BP.EBO!G23","v":0},{"$f":"BP.EBO!H23","v":0},{"$f":"BP.EBO!I23","v":0},{"$f":"BP.EBO!J23","v":0},{"$f":"BP.EBO!K23","v":0},{"$f":"BP.EBO!L23","v":0},{"$f":"BP.EBO!M23","v":0},{"$f":"BP.EBO!N23","v":0},{"$f":"BP.EBO!O23","v":0},{"$f":"BP.EBO!P23","v":0},{"$f":"BP.EBO!Q23","v":0},{"$f":"BP.EBO!R23","v":0},{"$f":"BP.EBO!S23","v":0},{"$f":"BP.EBO!T23","v":0},{"$f":"BP.EBO!U23","v":0},{"$f":"BP.EBO!V23","v":0},{"$f":"BP.EBO!W23","v":0},{"$f":"BP.EBO!X23","v":0},{"$f":"BP.EBO!Y23","v":3535},{"$f":"BP.EBO!Z23","v":3325},{"$f":"BP.EBO!AA23","v":3320},{"$f":"BP.EBO!AB23","v":0},{"$f":"BP.EBO!AC23","v":0},{"$f":"BP.EBO!AD23","v":0},{"$f":"BP.EBO!AE23","v":0},{"$f":"BP.EBO!AF23","v":0},{"$f":"BP.EBO!AG23","v":0},{"$f":"BP.EBO!AH23","v":0},{"$f":"BP.EBO!AI23","v":0},{"$f":"BP.EBO!AJ23","v":0},{"$f":"BP.EBO!AK23","v":0},{"$f":"BP.EBO!AL23","v":0},{"$f":"BP.EBO!AM23","v":0},{"$f":"BP.EBO!AN23","v":0},{"$f":"BP.EBO!AO23","v":0},{"$f":"BP.EBO!AP23","v":0},{"$f":"BP.EBO!AQ23","v":0},{"$f":"BP.EBO!AR23","v":0},{"$f":"BP.EBO!AS23","v":0},{"$f":"BP.EBO!AT23","v":0},{"$f":"BP.EBO!AU23","v":0},{"$f":"BP.EBO!AV23","v":0},{"$f":"BP.EBO!AW23","v":0},{"$f":"BP.EBO!AX23","v":0},{"$f":"BP.EBO!AY23","v":0},{"$f":"BP.EBO!AZ23","v":53841},{"$f":"BP.EBO!BA23","v":0},{"$f":"BP.EBO!BB23","v":0},{"$f":"BP.EBO!BC23","v":0},{"$f":"BP.EBO!BD23","v":0},{"$f":"BP.EBO!BE23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.EBO!D24","v":0},{"$f":"BP.EBO!E24","v":0},{"$f":"BP.EBO!F24","v":0},{"$f":"BP.EBO!G24","v":0},{"$f":"BP.EBO!H24","v":0},{"$f":"BP.EBO!I24","v":0},{"$f":"BP.EBO!J24","v":0},{"$f":"BP.EBO!K24","v":0},{"$f":"BP.EBO!L24","v":0},{"$f":"BP.EBO!M24","v":0},{"$f":"BP.EBO!N24","v":0},{"$f":"BP.EBO!O24","v":0},{"$f":"BP.EBO!P24","v":0},{"$f":"BP.EBO!Q24","v":0},{"$f":"BP.EBO!R24","v":0},{"$f":"BP.EBO!S24","v":0},{"$f":"BP.EBO!T24","v":0},{"$f":"BP.EBO!U24","v":0},{"$f":"BP.EBO!V24","v":0},{"$f":"BP.EBO!W24","v":0},{"$f":"BP.EBO!X24","v":0},{"$f":"BP.EBO!Y24","v":29725},{"$f":"BP.EBO!Z24","v":0},{"$f":"BP.EBO!AA24","v":0},{"$f":"BP.EBO!AB24","v":2727},{"$f":"BP.EBO!AC24","v":1946},{"$f":"BP.EBO!AD24","v":2650},{"$f":"BP.EBO!AE24","v":2074},{"$f":"BP.EBO!AF24","v":1292},{"$f":"BP.EBO!AG24","v":6635},{"$f":"BP.EBO!AH24","v":8789},{"$f":"BP.EBO!AI24","v":11203},{"$f":"BP.EBO!AJ24","v":4260},{"$f":"BP.EBO!AK24","v":9458},{"$f":"BP.EBO!AL24","v":9753.0999100000008},{"$f":"BP.EBO!AM24","v":10492.716380000002},{"$f":"BP.EBO!AN24","v":3156},{"$f":"BP.EBO!AO24","v":6463},{"$f":"BP.EBO!AP24","v":6393},{"$f":"BP.EBO!AQ24","v":4422},{"$f":"BP.EBO!AR24","v":1203},{"$f":"BP.EBO!AS24","v":2405},{"$f":"BP.EBO!AT24","v":1159},{"$f":"BP.EBO!AU24","v":3141},{"$f":"BP.EBO!AV24","v":1231},{"$f":"BP.EBO!AW24","v":12471},{"$f":"BP.EBO!AX24","v":10808},{"$f":"BP.EBO!AY24","v":9711},{"$f":"BP.EBO!AZ24","v":19132},{"$f":"BP.EBO!BA24","v":0},{"$f":"BP.EBO!BB24","v":0},{"$f":"BP.EBO!BC24","v":0},{"$f":"BP.EBO!BD24","v":0},{"$f":"BP.EBO!BE24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.EBO!D25","v":0},{"$f":"BP.EBO!E25","v":0},{"$f":"BP.EBO!F25","v":0},{"$f":"BP.EBO!G25","v":0},{"$f":"BP.EBO!H25","v":0},{"$f":"BP.EBO!I25","v":0},{"$f":"BP.EBO!J25","v":0},{"$f":"BP.EBO!K25","v":0},{"$f":"BP.EBO!L25","v":0},{"$f":"BP.EBO!M25","v":0},{"$f":"BP.EBO!N25","v":0},{"$f":"BP.EBO!O25","v":0},{"$f":"BP.EBO!P25","v":0},{"$f":"BP.EBO!Q25","v":0},{"$f":"BP.EBO!R25","v":0},{"$f":"BP.EBO!S25","v":0},{"$f":"BP.EBO!T25","v":0},{"$f":"BP.EBO!U25","v":0},{"$f":"BP.EBO!V25","v":0},{"$f":"BP.EBO!W25","v":0},{"$f":"BP.EBO!X25","v":0},{"$f":"BP.EBO!Y25","v":3280},{"$f":"BP.EBO!Z25","v":3083},{"$f":"BP.EBO!AA25","v":2898},{"$f":"BP.EBO!AB25","v":2611},{"$f":"BP.EBO!AC25","v":2607},{"$f":"BP.EBO!AD25","v":2400},{"$f":"BP.EBO!AE25","v":2132},{"$f":"BP.EBO!AF25","v":2953},{"$f":"BP.EBO!AG25","v":2766},{"$f":"BP.EBO!AH25","v":2577},{"$f":"BP.EBO!AI25","v":2531},{"$f":"BP.EBO!AJ25","v":1338},{"$f":"BP.EBO!AK25","v":1622},{"$f":"BP.EBO!AL25","v":1211.03271},{"$f":"BP.EBO!AM25","v":1272.3132900000001},{"$f":"BP.EBO!AN25","v":1235},{"$f":"BP.EBO!AO25","v":1230},{"$f":"BP.EBO!AP25","v":59815},{"$f":"BP.EBO!AQ25","v":61952},{"$f":"BP.EBO!AR25","v":64696},{"$f":"BP.EBO!AS25","v":67426},{"$f":"BP.EBO!AT25","v":69964},{"$f":"BP.EBO!AU25","v":72018},{"$f":"BP.EBO!AV25","v":73426},{"$f":"BP.EBO!AW25","v":76689},{"$f":"BP.EBO!AX25","v":62354},{"$f":"BP.EBO!AY25","v":48935},{"$f":"BP.EBO!AZ25","v":0},{"$f":"BP.EBO!BA25","v":64251},{"$f":"BP.EBO!BB25","v":55826},{"$f":"BP.EBO!BC25","v":48268},{"$f":"BP.EBO!BD25","v":50677},{"$f":"BP.EBO!BE25","v":51891}]
[null,null,"  Tax credits",{"$f":"BP.EBO!D26","v":0},{"$f":"BP.EBO!E26","v":0},{"$f":"BP.EBO!F26","v":0},{"$f":"BP.EBO!G26","v":0},{"$f":"BP.EBO!H26","v":0},{"$f":"BP.EBO!I26","v":0},{"$f":"BP.EBO!J26","v":0},{"$f":"BP.EBO!K26","v":0},{"$f":"BP.EBO!L26","v":0},{"$f":"BP.EBO!M26","v":0},{"$f":"BP.EBO!N26","v":0},{"$f":"BP.EBO!O26","v":0},{"$f":"BP.EBO!P26","v":0},{"$f":"BP.EBO!Q26","v":0},{"$f":"BP.EBO!R26","v":0},{"$f":"BP.EBO!S26","v":0},{"$f":"BP.EBO!T26","v":0},{"$f":"BP.EBO!U26","v":0},{"$f":"BP.EBO!V26","v":0},{"$f":"BP.EBO!W26","v":0},{"$f":"BP.EBO!X26","v":0},{"$f":"BP.EBO!Y26","v":19882},{"$f":"BP.EBO!Z26","v":8435},{"$f":"BP.EBO!AA26","v":26515},{"$f":"BP.EBO!AB26","v":18888},{"$f":"BP.EBO!AC26","v":22626},{"$f":"BP.EBO!AD26","v":25693},{"$f":"BP.EBO!AE26","v":0},{"$f":"BP.EBO!AF26","v":23259},{"$f":"BP.EBO!AG26","v":22982},{"$f":"BP.EBO!AH26","v":23199},{"$f":"BP.EBO!AI26","v":21776},{"$f":"BP.EBO!AJ26","v":16652},{"$f":"BP.EBO!AK26","v":16177},{"$f":"BP.EBO!AL26","v":14018.092919999999},{"$f":"BP.EBO!AM26","v":14770.125760000001},{"$f":"BP.EBO!AN26","v":14459},{"$f":"BP.EBO!AO26","v":13967},{"$f":"BP.EBO!AP26","v":14487},{"$f":"BP.EBO!AQ26","v":13525},{"$f":"BP.EBO!AR26","v":12449},{"$f":"BP.EBO!AS26","v":14063},{"$f":"BP.EBO!AT26","v":14383},{"$f":"BP.EBO!AU26","v":13656},{"$f":"BP.EBO!AV26","v":12337},{"$f":"BP.EBO!AW26","v":11814},{"$f":"BP.EBO!AX26","v":10170},{"$f":"BP.EBO!AY26","v":9566},{"$f":"BP.EBO!AZ26","v":5770},{"$f":"BP.EBO!BA26","v":9053},{"$f":"BP.EBO!BB26","v":4269},{"$f":"BP.EBO!BC26","v":4757},{"$f":"BP.EBO!BD26","v":3566},{"$f":"BP.EBO!BE26","v":3137}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.EBO!D27","v":0},{"$f":"BP.EBO!E27","v":0},{"$f":"BP.EBO!F27","v":0},{"$f":"BP.EBO!G27","v":0},{"$f":"BP.EBO!H27","v":0},{"$f":"BP.EBO!I27","v":0},{"$f":"BP.EBO!J27","v":0},{"$f":"BP.EBO!K27","v":0},{"$f":"BP.EBO!L27","v":0},{"$f":"BP.EBO!M27","v":0},{"$f":"BP.EBO!N27","v":0},{"$f":"BP.EBO!O27","v":0},{"$f":"BP.EBO!P27","v":0},{"$f":"BP.EBO!Q27","v":0},{"$f":"BP.EBO!R27","v":0},{"$f":"BP.EBO!S27","v":0},{"$f":"BP.EBO!T27","v":0},{"$f":"BP.EBO!U27","v":0},{"$f":"BP.EBO!V27","v":0},{"$f":"BP.EBO!W27","v":0},{"$f":"BP.EBO!X27","v":0},{"$f":"BP.EBO!Y27","v":5976},{"$f":"BP.EBO!Z27","v":6022},{"$f":"BP.EBO!AA27","v":6055},{"$f":"BP.EBO!AB27","v":5181},{"$f":"BP.EBO!AC27","v":5188},{"$f":"BP.EBO!AD27","v":5365},{"$f":"BP.EBO!AE27","v":5371},{"$f":"BP.EBO!AF27","v":5113},{"$f":"BP.EBO!AG27","v":5121},{"$f":"BP.EBO!AH27","v":5125},{"$f":"BP.EBO!AI27","v":5426},{"$f":"BP.EBO!AJ27","v":5057},{"$f":"BP.EBO!AK27","v":4909},{"$f":"BP.EBO!AL27","v":5237.14761},{"$f":"BP.EBO!AM27","v":2773.83385},{"$f":"BP.EBO!AN27","v":2893},{"$f":"BP.EBO!AO27","v":2827},{"$f":"BP.EBO!AP27","v":2966},{"$f":"BP.EBO!AQ27","v":3236},{"$f":"BP.EBO!AR27","v":3343},{"$f":"BP.EBO!AS27","v":3426},{"$f":"BP.EBO!AT27","v":3499},{"$f":"BP.EBO!AU27","v":3566},{"$f":"BP.EBO!AV27","v":3638},{"$f":"BP.EBO!AW27","v":3629},{"$f":"BP.EBO!AX27","v":3702},{"$f":"BP.EBO!AY27","v":5029},{"$f":"BP.EBO!AZ27","v":5099},{"$f":"BP.EBO!BA27","v":5204},{"$f":"BP.EBO!BB27","v":5294},{"$f":"BP.EBO!BC27","v":5390},{"$f":"BP.EBO!BD27","v":5371},{"$f":"BP.EBO!BE27","v":5412}]
[null,null,"  Derivative financial instruments",{"$f":"BP.EBO!D28","v":0},{"$f":"BP.EBO!E28","v":0},{"$f":"BP.EBO!F28","v":0},{"$f":"BP.EBO!G28","v":0},{"$f":"BP.EBO!H28","v":0},{"$f":"BP.EBO!I28","v":0},{"$f":"BP.EBO!J28","v":0},{"$f":"BP.EBO!K28","v":0},{"$f":"BP.EBO!L28","v":0},{"$f":"BP.EBO!M28","v":0},{"$f":"BP.EBO!N28","v":0},{"$f":"BP.EBO!O28","v":0},{"$f":"BP.EBO!P28","v":0},{"$f":"BP.EBO!Q28","v":0},{"$f":"BP.EBO!R28","v":0},{"$f":"BP.EBO!S28","v":0},{"$f":"BP.EBO!T28","v":0},{"$f":"BP.EBO!U28","v":0},{"$f":"BP.EBO!V28","v":0},{"$f":"BP.EBO!W28","v":0},{"$f":"BP.EBO!X28","v":0},{"$f":"BP.EBO!Y28","v":131},{"$f":"BP.EBO!Z28","v":0},{"$f":"BP.EBO!AA28","v":8506},{"$f":"BP.EBO!AB28","v":0},{"$f":"BP.EBO!AC28","v":0},{"$f":"BP.EBO!AD28","v":0},{"$f":"BP.EBO!AE28","v":1094},{"$f":"BP.EBO!AF28","v":645},{"$f":"BP.EBO!AG28","v":258},{"$f":"BP.EBO!AH28","v":660},{"$f":"BP.EBO!AI28","v":0},{"$f":"BP.EBO!AJ28","v":1144},{"$f":"BP.EBO!AK28","v":854},{"$f":"BP.EBO!AL28","v":3924.8391699999997},{"$f":"BP.EBO!AM28","v":4985.8821500000004},{"$f":"BP.EBO!AN28","v":4284},{"$f":"BP.EBO!AO28","v":4448},{"$f":"BP.EBO!AP28","v":4159},{"$f":"BP.EBO!AQ28","v":5868},{"$f":"BP.EBO!AR28","v":0},{"$f":"BP.EBO!AS28","v":0},{"$f":"BP.EBO!AT28","v":0},{"$f":"BP.EBO!AU28","v":0},{"$f":"BP.EBO!AV28","v":0},{"$f":"BP.EBO!AW28","v":0},{"$f":"BP.EBO!AX28","v":1733},{"$f":"BP.EBO!AY28","v":4935},{"$f":"BP.EBO!AZ28","v":7922},{"$f":"BP.EBO!BA28","v":1249},{"$f":"BP.EBO!BB28","v":4799},{"$f":"BP.EBO!BC28","v":3675},{"$f":"BP.EBO!BD28","v":5165},{"$f":"BP.EBO!BE28","v":4571}]
[null,null,"Public service concession - contract asset",{"$f":"BP.EBO!D29","v":0},{"$f":"BP.EBO!E29","v":0},{"$f":"BP.EBO!F29","v":0},{"$f":"BP.EBO!G29","v":0},{"$f":"BP.EBO!H29","v":0},{"$f":"BP.EBO!I29","v":0},{"$f":"BP.EBO!J29","v":0},{"$f":"BP.EBO!K29","v":0},{"$f":"BP.EBO!L29","v":0},{"$f":"BP.EBO!M29","v":0},{"$f":"BP.EBO!N29","v":0},{"$f":"BP.EBO!O29","v":0},{"$f":"BP.EBO!P29","v":0},{"$f":"BP.EBO!Q29","v":0},{"$f":"BP.EBO!R29","v":0},{"$f":"BP.EBO!S29","v":0},{"$f":"BP.EBO!T29","v":0},{"$f":"BP.EBO!U29","v":0},{"$f":"BP.EBO!V29","v":0},{"$f":"BP.EBO!W29","v":0},{"$f":"BP.EBO!X29","v":0},{"$f":"BP.EBO!Y29","v":0},{"$f":"BP.EBO!Z29","v":0},{"$f":"BP.EBO!AA29","v":0},{"$f":"BP.EBO!AB29","v":0},{"$f":"BP.EBO!AC29","v":0},{"$f":"BP.EBO!AD29","v":0},{"$f":"BP.EBO!AE29","v":0},{"$f":"BP.EBO!AF29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.EBO!D30","v":39313},{"$f":"BP.EBO!E30","v":39120},{"$f":"BP.EBO!F30","v":20332},{"$f":"BP.EBO!G30","v":21740},{"$f":"BP.EBO!H30","v":36506},{"$f":"BP.EBO!I30","v":37286},{"$f":"BP.EBO!J30","v":38651},{"$f":"BP.EBO!K30","v":40254},{"$f":"BP.EBO!L30","v":41480},{"$f":"BP.EBO!M30","v":40314},{"$f":"BP.EBO!N30","v":53791},{"$f":"BP.EBO!O30","v":58471},{"$f":"BP.EBO!P30","v":61266},{"$f":"BP.EBO!Q30","v":59335},{"$f":"BP.EBO!R30","v":61869},{"$f":"BP.EBO!S30","v":65524},{"$f":"BP.EBO!T30","v":63532},{"$f":"BP.EBO!U30","v":61277},{"$f":"BP.EBO!V30","v":48692},{"$f":"BP.EBO!W30","v":72081},{"$f":"BP.EBO!X30","v":74479},{"$f":"BP.EBO!Y30","v":0},{"$f":"BP.EBO!Z30","v":7257},{"$f":"BP.EBO!AA30","v":5394},{"$f":"BP.EBO!AB30","v":0},{"$f":"BP.EBO!AC30","v":0},{"$f":"BP.EBO!AD30","v":0},{"$f":"BP.EBO!AE30","v":26546},{"$f":"BP.EBO!AF30","v":0},{"$f":"BP.EBO!AG30","v":0},{"$f":"BP.EBO!AH30","v":0},{"$f":"BP.EBO!AI30","v":0},{"$f":"BP.EBO!AJ30","v":0},{"$f":"BP.EBO!AK30","v":-1252},{"$f":"BP.EBO!AL30","v":-1335},{"$f":"BP.EBO!AM30","v":0},{"$f":"BP.EBO!AN30","v":0},{"$f":"BP.EBO!AO30","v":0},{"$f":"BP.EBO!AP30","v":0},{"$f":"BP.EBO!AQ30","v":0},{"$f":"BP.EBO!AR30","v":0},{"$f":"BP.EBO!AS30","v":0},{"$f":"BP.EBO!AT30","v":0},{"$f":"BP.EBO!AU30","v":0},{"$f":"BP.EBO!AV30","v":0},{"$f":"BP.EBO!AW30","v":0},{"$f":"BP.EBO!AX30","v":0},{"$f":"BP.EBO!AY30","v":0},{"$f":"BP.EBO!AZ30","v":0},{"$f":"BP.EBO!BA30","v":0},{"$f":"BP.EBO!BB30","v":0},{"$f":"BP.EBO!BC30","v":0},{"$f":"BP.EBO!BD30","v":0},{"$f":"BP.EBO!BE30","v":0}]
[null,null,"Investments",{"$f":"BP.EBO!D31","v":101},{"$f":"BP.EBO!E31","v":101},{"$f":"BP.EBO!F31","v":101},{"$f":"BP.EBO!G31","v":101},{"$f":"BP.EBO!H31","v":85},{"$f":"BP.EBO!I31","v":85},{"$f":"BP.EBO!J31","v":85},{"$f":"BP.EBO!K31","v":84},{"$f":"BP.EBO!L31","v":84},{"$f":"BP.EBO!M31","v":81},{"$f":"BP.EBO!N31","v":81},{"$f":"BP.EBO!O31","v":81},{"$f":"BP.EBO!P31","v":82},{"$f":"BP.EBO!Q31","v":82},{"$f":"BP.EBO!R31","v":81},{"$f":"BP.EBO!S31","v":82},{"$f":"BP.EBO!T31","v":81},{"$f":"BP.EBO!U31","v":81},{"$f":"BP.EBO!V31","v":81},{"$f":"BP.EBO!W31","v":81},{"$f":"BP.EBO!X31","v":81},{"$f":"BP.EBO!Y31","v":81},{"$f":"BP.EBO!Z31","v":81},{"$f":"BP.EBO!AA31","v":81},{"$f":"BP.EBO!AB31","v":81},{"$f":"BP.EBO!AC31","v":81},{"$f":"BP.EBO!AD31","v":110},{"$f":"BP.EBO!AE31","v":81},{"$f":"BP.EBO!AF31","v":81},{"$f":"BP.EBO!AG31","v":81},{"$f":"BP.EBO!AH31","v":80},{"$f":"BP.EBO!AI31","v":81},{"$f":"BP.EBO!AJ31","v":81},{"$f":"BP.EBO!AK31","v":74},{"$f":"BP.EBO!AL31","v":74.122590000000002},{"$f":"BP.EBO!AM31","v":74.122590000000002},{"$f":"BP.EBO!AN31","v":75},{"$f":"BP.EBO!AO31","v":76},{"$f":"BP.EBO!AP31","v":75},{"$f":"BP.EBO!AQ31","v":75},{"$f":"BP.EBO!AR31","v":89},{"$f":"BP.EBO!AS31","v":73},{"$f":"BP.EBO!AT31","v":73},{"$f":"BP.EBO!AU31","v":72},{"$f":"BP.EBO!AV31","v":73},{"$f":"BP.EBO!AW31","v":73},{"$f":"BP.EBO!AX31","v":73},{"$f":"BP.EBO!AY31","v":79},{"$f":"BP.EBO!AZ31","v":79},{"$f":"BP.EBO!BA31","v":79},{"$f":"BP.EBO!BB31","v":79},{"$f":"BP.EBO!BC31","v":77},{"$f":"BP.EBO!BD31","v":103},{"$f":"BP.EBO!BE31","v":103}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.EBO!D32","v":46702},{"$f":"BP.EBO!E32","v":0},{"$f":"BP.EBO!F32","v":0},{"$f":"BP.EBO!G32","v":0},{"$f":"BP.EBO!H32","v":52872},{"$f":"BP.EBO!I32","v":55635},{"$f":"BP.EBO!J32","v":0},{"$f":"BP.EBO!K32","v":0},{"$f":"BP.EBO!L32","v":0},{"$f":"BP.EBO!M32","v":0},{"$f":"BP.EBO!N32","v":0},{"$f":"BP.EBO!O32","v":0},{"$f":"BP.EBO!P32","v":868},{"$f":"BP.EBO!Q32","v":836},{"$f":"BP.EBO!R32","v":823},{"$f":"BP.EBO!S32","v":757},{"$f":"BP.EBO!T32","v":930},{"$f":"BP.EBO!U32","v":889},{"$f":"BP.EBO!V32","v":1376},{"$f":"BP.EBO!W32","v":825},{"$f":"BP.EBO!X32","v":800},{"$f":"BP.EBO!Y32","v":759},{"$f":"BP.EBO!Z32","v":809},{"$f":"BP.EBO!AA32","v":778},{"$f":"BP.EBO!AB32","v":868},{"$f":"BP.EBO!AC32","v":859},{"$f":"BP.EBO!AD32","v":921},{"$f":"BP.EBO!AE32","v":915},{"$f":"BP.EBO!AF32","v":955},{"$f":"BP.EBO!AG32","v":966},{"$f":"BP.EBO!AH32","v":993},{"$f":"BP.EBO!AI32","v":8107},{"$f":"BP.EBO!AJ32","v":877},{"$f":"BP.EBO!AK32","v":9899},{"$f":"BP.EBO!AL32","v":10533.74388},{"$f":"BP.EBO!AM32","v":10719.962600000001},{"$f":"BP.EBO!AN32","v":859},{"$f":"BP.EBO!AO32","v":9586},{"$f":"BP.EBO!AP32","v":785},{"$f":"BP.EBO!AQ32","v":1512},{"$f":"BP.EBO!AR32","v":1121},{"$f":"BP.EBO!AS32","v":1453},{"$f":"BP.EBO!AT32","v":999},{"$f":"BP.EBO!AU32","v":907},{"$f":"BP.EBO!AV32","v":854},{"$f":"BP.EBO!AW32","v":875},{"$f":"BP.EBO!AX32","v":814},{"$f":"BP.EBO!AY32","v":793},{"$f":"BP.EBO!AZ32","v":1084},{"$f":"BP.EBO!BA32","v":1133},{"$f":"BP.EBO!BB32","v":880},{"$f":"BP.EBO!BC32","v":951},{"$f":"BP.EBO!BD32","v":1143},{"$f":"BP.EBO!BE32","v":1103}]
[null,null,"Intangible Assets",{"$f":"BP.EBO!D33","v":" "},{"$f":"BP.EBO!E33","v":47130},{"$f":"BP.EBO!F33","v":68593},{"$f":"BP.EBO!G33","v":70925},{"$f":"BP.EBO!H33","v":" "},{"$f":"BP.EBO!I33","v":0},{"$f":"BP.EBO!J33","v":60627},{"$f":"BP.EBO!K33","v":62420},{"$f":"BP.EBO!L33","v":64492},{"$f":"BP.EBO!M33","v":69349},{"$f":"BP.EBO!N33","v":68448},{"$f":"BP.EBO!O33","v":65686},{"$f":"BP.EBO!P33","v":65165},{"$f":"BP.EBO!Q33","v":65963},{"$f":"BP.EBO!R33","v":66797},{"$f":"BP.EBO!S33","v":67933},{"$f":"BP.EBO!T33","v":67911},{"$f":"BP.EBO!U33","v":70050},{"$f":"BP.EBO!V33","v":87352},{"$f":"BP.EBO!W33","v":71248},{"$f":"BP.EBO!X33","v":71715},{"$f":"BP.EBO!Y33","v":71854},{"$f":"BP.EBO!Z33","v":88987},{"$f":"BP.EBO!AA33","v":71948},{"$f":"BP.EBO!AB33","v":75251},{"$f":"BP.EBO!AC33","v":78697},{"$f":"BP.EBO!AD33","v":73686},{"$f":"BP.EBO!AE33","v":74711},{"$f":"BP.EBO!AF33","v":74744},{"$f":"BP.EBO!AG33","v":74916},{"$f":"BP.EBO!AH33","v":74848},{"$f":"BP.EBO!AI33","v":67395},{"$f":"BP.EBO!AJ33","v":76025},{"$f":"BP.EBO!AK33","v":67111},{"$f":"BP.EBO!AL33","v":66937.312789999996},{"$f":"BP.EBO!AM33","v":67414.898829999991},{"$f":"BP.EBO!AN33","v":77212},{"$f":"BP.EBO!AO33","v":69473},{"$f":"BP.EBO!AP33","v":78550},{"$f":"BP.EBO!AQ33","v":79589},{"$f":"BP.EBO!AR33","v":79429},{"$f":"BP.EBO!AS33","v":80699},{"$f":"BP.EBO!AT33","v":81885},{"$f":"BP.EBO!AU33","v":79716},{"$f":"BP.EBO!AV33","v":79793},{"$f":"BP.EBO!AW33","v":78963},{"$f":"BP.EBO!AX33","v":78251},{"$f":"BP.EBO!AY33","v":76761},{"$f":"BP.EBO!AZ33","v":76490},{"$f":"BP.EBO!BA33","v":76353},{"$f":"BP.EBO!BB33","v":77355},{"$f":"BP.EBO!BC33","v":78781},{"$f":"BP.EBO!BD33","v":76836},{"$f":"BP.EBO!BE33","v":76904}]
[null,null,"Total Assets",{"$f":"BP.EBO!D34","v":155732},{"$f":"BP.EBO!E34","v":151731},{"$f":"BP.EBO!F34","v":155593},{"$f":"BP.EBO!G34","v":149089},{"$f":"BP.EBO!H34","v":150814},{"$f":"BP.EBO!I34","v":146375},{"$f":"BP.EBO!J34","v":151704},{"$f":"BP.EBO!K34","v":150920},{"$f":"BP.EBO!L34","v":156052},{"$f":"BP.EBO!M34","v":164896},{"$f":"BP.EBO!N34","v":173093},{"$f":"BP.EBO!O34","v":172096},{"$f":"BP.EBO!P34","v":183442},{"$f":"BP.EBO!Q34","v":181446},{"$f":"BP.EBO!R34","v":187711},{"$f":"BP.EBO!S34","v":187786},{"$f":"BP.EBO!T34","v":186837},{"$f":"BP.EBO!U34","v":189945},{"$f":"BP.EBO!V34","v":191978},{"$f":"BP.EBO!W34","v":194035},{"$f":"BP.EBO!X34","v":227474},{"$f":"BP.EBO!Y34","v":269330},{"$f":"BP.EBO!Z34","v":271184},{"$f":"BP.EBO!AA34","v":270399},{"$f":"BP.EBO!AB34","v":290066},{"$f":"BP.EBO!AC34","v":261873},{"$f":"BP.EBO!AD34","v":287737},{"$f":"BP.EBO!AE34","v":283245},{"$f":"BP.EBO!AF34","v":261188},{"$f":"BP.EBO!AG34","v":300219},{"$f":"BP.EBO!AH34","v":319704},{"$f":"BP.EBO!AI34","v":333479},{"$f":"BP.EBO!AJ34","v":352561},{"$f":"BP.EBO!AK34","v":326546},{"$f":"BP.EBO!AL34","v":330426.64578999998},{"$f":"BP.EBO!AM34","v":322765.06267000001},{"$f":"BP.EBO!AN34","v":307974},{"$f":"BP.EBO!AO34","v":310284},{"$f":"BP.EBO!AP34","v":365508},{"$f":"BP.EBO!AQ34","v":357063},{"$f":"BP.EBO!AR34","v":358964},{"$f":"BP.EBO!AS34","v":359689},{"$f":"BP.EBO!AT34","v":391149},{"$f":"BP.EBO!AU34","v":403105},{"$f":"BP.EBO!AV34","v":449105},{"$f":"BP.EBO!AW34","v":428399},{"$f":"BP.EBO!AX34","v":460350},{"$f":"BP.EBO!AY34","v":460158},{"$f":"BP.EBO!AZ34","v":457234},{"$f":"BP.EBO!BA34","v":405593},{"$f":"BP.EBO!BB34","v":404352},{"$f":"BP.EBO!BC34","v":398588},{"$f":"BP.EBO!BD34","v":424289},{"$f":"BP.EBO!BE34","v":426604}]
[null,null,"Current Liabilities",{"$f":"BP.EBO!D35","v":60680},{"$f":"BP.EBO!E35","v":39415},{"$f":"BP.EBO!F35","v":38697},{"$f":"BP.EBO!G35","v":35878},{"$f":"BP.EBO!H35","v":40543},{"$f":"BP.EBO!I35","v":36265},{"$f":"BP.EBO!J35","v":36254},{"$f":"BP.EBO!K35","v":36743},{"$f":"BP.EBO!L35","v":40684},{"$f":"BP.EBO!M35","v":39105},{"$f":"BP.EBO!N35","v":38307},{"$f":"BP.EBO!O35","v":31325},{"$f":"BP.EBO!P35","v":40414},{"$f":"BP.EBO!Q35","v":40871},{"$f":"BP.EBO!R35","v":51714},{"$f":"BP.EBO!S35","v":45346},{"$f":"BP.EBO!T35","v":41989},{"$f":"BP.EBO!U35","v":31838},{"$f":"BP.EBO!V35","v":34193},{"$f":"BP.EBO!W35","v":42845},{"$f":"BP.EBO!X35","v":79642},{"$f":"BP.EBO!Y35","v":101426},{"$f":"BP.EBO!Z35","v":97322},{"$f":"BP.EBO!AA35","v":99322},{"$f":"BP.EBO!AB35","v":101008},{"$f":"BP.EBO!AC35","v":87587},{"$f":"BP.EBO!AD35","v":87155},{"$f":"BP.EBO!AE35","v":90770},{"$f":"BP.EBO!AF35","v":71001},{"$f":"BP.EBO!AG35","v":92968},{"$f":"BP.EBO!AH35","v":99110},{"$f":"BP.EBO!AI35","v":144626},{"$f":"BP.EBO!AJ35","v":117165},{"$f":"BP.EBO!AK35","v":111909},{"$f":"BP.EBO!AL35","v":120687.72735000003},{"$f":"BP.EBO!AM35","v":106196.67858000001},{"$f":"BP.EBO!AN35","v":110574},{"$f":"BP.EBO!AO35","v":110801},{"$f":"BP.EBO!AP35","v":117729},{"$f":"BP.EBO!AQ35","v":101624},{"$f":"BP.EBO!AR35","v":129446},{"$f":"BP.EBO!AS35","v":103661},{"$f":"BP.EBO!AT35","v":90256},{"$f":"BP.EBO!AU35","v":112449},{"$f":"BP.EBO!AV35","v":156231},{"$f":"BP.EBO!AW35","v":142038},{"$f":"BP.EBO!AX35","v":114837},{"$f":"BP.EBO!AY35","v":106546},{"$f":"BP.EBO!AZ35","v":99038},{"$f":"BP.EBO!BA35","v":80083},{"$f":"BP.EBO!BB35","v":96721},{"$f":"BP.EBO!BC35","v":87147},{"$f":"BP.EBO!BD35","v":121349},{"$f":"BP.EBO!BE35","v":112748}]
[null,null,"Trade Payables",{"$f":"BP.EBO!D36","v":9883},{"$f":"BP.EBO!E36","v":9135},{"$f":"BP.EBO!F36","v":10315},{"$f":"BP.EBO!G36","v":10420},{"$f":"BP.EBO!H36","v":11634},{"$f":"BP.EBO!I36","v":10851},{"$f":"BP.EBO!J36","v":10723},{"$f":"BP.EBO!K36","v":9115},{"$f":"BP.EBO!L36","v":11677},{"$f":"BP.EBO!M36","v":11495},{"$f":"BP.EBO!N36","v":12871},{"$f":"BP.EBO!O36","v":11789},{"$f":"BP.EBO!P36","v":14100},{"$f":"BP.EBO!Q36","v":11330},{"$f":"BP.EBO!R36","v":17242},{"$f":"BP.EBO!S36","v":18337},{"$f":"BP.EBO!T36","v":14864},{"$f":"BP.EBO!U36","v":13622},{"$f":"BP.EBO!V36","v":15557},{"$f":"BP.EBO!W36","v":11978},{"$f":"BP.EBO!X36","v":22300},{"$f":"BP.EBO!Y36","v":20078},{"$f":"BP.EBO!Z36","v":20495},{"$f":"BP.EBO!AA36","v":22742},{"$f":"BP.EBO!AB36","v":20834},{"$f":"BP.EBO!AC36","v":17376},{"$f":"BP.EBO!AD36","v":22087},{"$f":"BP.EBO!AE36","v":30075},{"$f":"BP.EBO!AF36","v":20092},{"$f":"BP.EBO!AG36","v":43641},{"$f":"BP.EBO!AH36","v":50648},{"$f":"BP.EBO!AI36","v":70655},{"$f":"BP.EBO!AJ36","v":23140},{"$f":"BP.EBO!AK36","v":22482},{"$f":"BP.EBO!AL36","v":29804.86924},{"$f":"BP.EBO!AM36","v":27677.271530000002},{"$f":"BP.EBO!AN36","v":20085},{"$f":"BP.EBO!AO36","v":30120},{"$f":"BP.EBO!AP36","v":23260},{"$f":"BP.EBO!AQ36","v":23263},{"$f":"BP.EBO!AR36","v":24610},{"$f":"BP.EBO!AS36","v":19530},{"$f":"BP.EBO!AT36","v":21220},{"$f":"BP.EBO!AU36","v":19092},{"$f":"BP.EBO!AV36","v":38087},{"$f":"BP.EBO!AW36","v":22632},{"$f":"BP.EBO!AX36","v":28629},{"$f":"BP.EBO!AY36","v":35955},{"$f":"BP.EBO!AZ36","v":34379},{"$f":"BP.EBO!BA36","v":21285},{"$f":"BP.EBO!BB36","v":19433},{"$f":"BP.EBO!BC36","v":20481},{"$f":"BP.EBO!BD36","v":21689},{"$f":"BP.EBO!BE36","v":21977}]
[null,null,"Loans and Financing",{"$f":"BP.EBO!D37","v":32159},{"$f":"BP.EBO!E37","v":14109},{"$f":"BP.EBO!F37","v":12297},{"$f":"BP.EBO!G37","v":10010},{"$f":"BP.EBO!H37","v":9225},{"$f":"BP.EBO!I37","v":9500},{"$f":"BP.EBO!J37","v":9774},{"$f":"BP.EBO!K37","v":8716},{"$f":"BP.EBO!L37","v":8646},{"$f":"BP.EBO!M37","v":7249},{"$f":"BP.EBO!N37","v":5803},{"$f":"BP.EBO!O37","v":4545},{"$f":"BP.EBO!P37","v":3644},{"$f":"BP.EBO!Q37","v":12078},{"$f":"BP.EBO!R37","v":13159},{"$f":"BP.EBO!S37","v":11251},{"$f":"BP.EBO!T37","v":11766},{"$f":"BP.EBO!U37","v":2505},{"$f":"BP.EBO!V37","v":2612},{"$f":"BP.EBO!W37","v":17481},{"$f":"BP.EBO!X37","v":19024},{"$f":"BP.EBO!Y37","v":49219},{"$f":"BP.EBO!Z37","v":44532},{"$f":"BP.EBO!AA37","v":32136},{"$f":"BP.EBO!AB37","v":32874},{"$f":"BP.EBO!AC37","v":5592},{"$f":"BP.EBO!AD37","v":16011},{"$f":"BP.EBO!AE37","v":16453},{"$f":"BP.EBO!AF37","v":8111},{"$f":"BP.EBO!AG37","v":9258},{"$f":"BP.EBO!AH37","v":10249},{"$f":"BP.EBO!AI37","v":30274},{"$f":"BP.EBO!AJ37","v":29115},{"$f":"BP.EBO!AK37","v":34034},{"$f":"BP.EBO!AL37","v":34427.38824},{"$f":"BP.EBO!AM37","v":31070.651850000002},{"$f":"BP.EBO!AN37","v":44437},{"$f":"BP.EBO!AO37","v":35471},{"$f":"BP.EBO!AP37","v":48833},{"$f":"BP.EBO!AQ37","v":48863},{"$f":"BP.EBO!AR37","v":73827},{"$f":"BP.EBO!AS37","v":48598},{"$f":"BP.EBO!AT37","v":34766},{"$f":"BP.EBO!AU37","v":54310},{"$f":"BP.EBO!AV37","v":72034},{"$f":"BP.EBO!AW37","v":72036},{"$f":"BP.EBO!AX37","v":43282},{"$f":"BP.EBO!AY37","v":23282},{"$f":"BP.EBO!AZ37","v":9949},{"$f":"BP.EBO!BA37","v":9949},{"$f":"BP.EBO!BB37","v":24949},{"$f":"BP.EBO!BC37","v":24962},{"$f":"BP.EBO!BD37","v":19975},{"$f":"BP.EBO!BE37","v":19987}]
[null,null,"Debentures",{"$f":"BP.EBO!D38","v":0},{"$f":"BP.EBO!E38","v":0},{"$f":"BP.EBO!F38","v":0},{"$f":"BP.EBO!G38","v":0},{"$f":"BP.EBO!H38","v":0},{"$f":"BP.EBO!I38","v":0},{"$f":"BP.EBO!J38","v":0},{"$f":"BP.EBO!K38","v":0},{"$f":"BP.EBO!L38","v":0},{"$f":"BP.EBO!M38","v":0},{"$f":"BP.EBO!N38","v":0},{"$f":"BP.EBO!O38","v":0},{"$f":"BP.EBO!P38","v":0},{"$f":"BP.EBO!Q38","v":0},{"$f":"BP.EBO!R38","v":0},{"$f":"BP.EBO!S38","v":0},{"$f":"BP.EBO!T38","v":0},{"$f":"BP.EBO!U38","v":0},{"$f":"BP.EBO!V38","v":0},{"$f":"BP.EBO!W38","v":0},{"$f":"BP.EBO!X38","v":0},{"$f":"BP.EBO!Y38","v":0},{"$f":"BP.EBO!Z38","v":0},{"$f":"BP.EBO!AA38","v":0},{"$f":"BP.EBO!AB38","v":0},{"$f":"BP.EBO!AC38","v":0},{"$f":"BP.EBO!AD38","v":0},{"$f":"BP.EBO!AE38","v":0},{"$f":"BP.EBO!AF38","v":0},{"$f":"BP.EBO!AG38","v":0},{"$f":"BP.EBO!AH38","v":0},{"$f":"BP.EBO!AI38","v":0},{"$f":"BP.EBO!AJ38","v":0},{"$f":"BP.EBO!AK38","v":0},{"$f":"BP.EBO!AL38","v":0},{"$f":"BP.EBO!AM38","v":0},{"$f":"BP.EBO!AN38","v":0},{"$f":"BP.EBO!AO38","v":0},{"$f":"BP.EBO!AP38","v":0},{"$f":"BP.EBO!AQ38","v":0},{"$f":"BP.EBO!AR38","v":0},{"$f":"BP.EBO!AS38","v":0},{"$f":"BP.EBO!AT38","v":207},{"$f":"BP.EBO!AU38","v":41},{"$f":"BP.EBO!AV38","v":251},{"$f":"BP.EBO!AW38","v":282},{"$f":"BP.EBO!AX38","v":350},{"$f":"BP.EBO!AY38","v":419},{"$f":"BP.EBO!AZ38","v":660},{"$f":"BP.EBO!BA38","v":20552},{"$f":"BP.EBO!BB38","v":21010},{"$f":"BP.EBO!BC38","v":20669},{"$f":"BP.EBO!BD38","v":21179},{"$f":"BP.EBO!BE38","v":325}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.EBO!D39","v":10816},{"$f":"BP.EBO!E39","v":8532},{"$f":"BP.EBO!F39","v":8536},{"$f":"BP.EBO!G39","v":7694},{"$f":"BP.EBO!H39","v":9508},{"$f":"BP.EBO!I39","v":9216},{"$f":"BP.EBO!J39","v":9611},{"$f":"BP.EBO!K39","v":9812},{"$f":"BP.EBO!L39","v":10779},{"$f":"BP.EBO!M39","v":10091},{"$f":"BP.EBO!N39","v":12076},{"$f":"BP.EBO!O39","v":9960},{"$f":"BP.EBO!P39","v":11557},{"$f":"BP.EBO!Q39","v":10277},{"$f":"BP.EBO!R39","v":11005},{"$f":"BP.EBO!S39","v":9827},{"$f":"BP.EBO!T39","v":8965},{"$f":"BP.EBO!U39","v":9541},{"$f":"BP.EBO!V39","v":7843},{"$f":"BP.EBO!W39","v":9707},{"$f":"BP.EBO!X39","v":10413},{"$f":"BP.EBO!Y39","v":13795},{"$f":"BP.EBO!Z39","v":10001},{"$f":"BP.EBO!AA39","v":9400},{"$f":"BP.EBO!AB39","v":12509},{"$f":"BP.EBO!AC39","v":15060},{"$f":"BP.EBO!AD39","v":15029},{"$f":"BP.EBO!AE39","v":15656},{"$f":"BP.EBO!AF39","v":8333},{"$f":"BP.EBO!AG39","v":10906},{"$f":"BP.EBO!AH39","v":7991},{"$f":"BP.EBO!AI39","v":6796},{"$f":"BP.EBO!AJ39","v":8801},{"$f":"BP.EBO!AK39","v":11133},{"$f":"BP.EBO!AL39","v":10998.173289999999},{"$f":"BP.EBO!AM39","v":10759.182280000001},{"$f":"BP.EBO!AN39","v":10611},{"$f":"BP.EBO!AO39","v":11479},{"$f":"BP.EBO!AP39","v":10873},{"$f":"BP.EBO!AQ39","v":10134},{"$f":"BP.EBO!AR39","v":11214},{"$f":"BP.EBO!AS39","v":12340},{"$f":"BP.EBO!AT39","v":15291},{"$f":"BP.EBO!AU39","v":13046},{"$f":"BP.EBO!AV39","v":10415},{"$f":"BP.EBO!AW39","v":10732},{"$f":"BP.EBO!AX39","v":10675},{"$f":"BP.EBO!AY39","v":12666},{"$f":"BP.EBO!AZ39","v":15749},{"$f":"BP.EBO!BA39","v":15381},{"$f":"BP.EBO!BB39","v":10706},{"$f":"BP.EBO!BC39","v":7347},{"$f":"BP.EBO!BD39","v":7946},{"$f":"BP.EBO!BE39","v":9739}]
[null,null,"Dividends Payable",{"$f":"BP.EBO!D40","v":302},{"$f":"BP.EBO!E40","v":302},{"$f":"BP.EBO!F40","v":302},{"$f":"BP.EBO!G40","v":302},{"$f":"BP.EBO!H40","v":132},{"$f":"BP.EBO!I40","v":132},{"$f":"BP.EBO!J40","v":132},{"$f":"BP.EBO!K40","v":3132},{"$f":"BP.EBO!L40","v":3487},{"$f":"BP.EBO!M40","v":3487},{"$f":"BP.EBO!N40","v":1210},{"$f":"BP.EBO!O40","v":72},{"$f":"BP.EBO!P40","v":4000},{"$f":"BP.EBO!Q40","v":0},{"$f":"BP.EBO!R40","v":3858},{"$f":"BP.EBO!S40","v":0},{"$f":"BP.EBO!T40","v":0},{"$f":"BP.EBO!U40","v":0},{"$f":"BP.EBO!V40","v":0},{"$f":"BP.EBO!W40","v":0},{"$f":"BP.EBO!X40","v":0},{"$f":"BP.EBO!Y40","v":0},{"$f":"BP.EBO!Z40","v":0},{"$f":"BP.EBO!AA40","v":0},{"$f":"BP.EBO!AB40","v":763},{"$f":"BP.EBO!AC40","v":24145},{"$f":"BP.EBO!AD40","v":7762},{"$f":"BP.EBO!AE40","v":0},{"$f":"BP.EBO!AF40","v":0},{"$f":"BP.EBO!AG40","v":0},{"$f":"BP.EBO!AH40","v":0},{"$f":"BP.EBO!AI40","v":0},{"$f":"BP.EBO!AJ40","v":0},{"$f":"BP.EBO!AK40","v":0},{"$f":"BP.EBO!AL40","v":0},{"$f":"BP.EBO!AM40","v":0},{"$f":"BP.EBO!AN40","v":0},{"$f":"BP.EBO!AO40","v":0},{"$f":"BP.EBO!AP40","v":8482},{"$f":"BP.EBO!AQ40","v":0},{"$f":"BP.EBO!AR40","v":0},{"$f":"BP.EBO!AS40","v":0},{"$f":"BP.EBO!AT40","v":0},{"$f":"BP.EBO!AU40","v":0},{"$f":"BP.EBO!AV40","v":2153},{"$f":"BP.EBO!AW40","v":0},{"$f":"BP.EBO!AX40","v":0},{"$f":"BP.EBO!AY40","v":0},{"$f":"BP.EBO!AZ40","v":0},{"$f":"BP.EBO!BA40","v":0},{"$f":"BP.EBO!BB40","v":0},{"$f":"BP.EBO!BC40","v":0},{"$f":"BP.EBO!BD40","v":0},{"$f":"BP.EBO!BE40","v":7906}]
[null,null,"Debt charges",{"$f":"BP.EBO!D41","v":0},{"$f":"BP.EBO!E41","v":0},{"$f":"BP.EBO!F41","v":0},{"$f":"BP.EBO!G41","v":0},{"$f":"BP.EBO!H41","v":0},{"$f":"BP.EBO!I41","v":0},{"$f":"BP.EBO!J41","v":0},{"$f":"BP.EBO!K41","v":0},{"$f":"BP.EBO!L41","v":0},{"$f":"BP.EBO!M41","v":0},{"$f":"BP.EBO!N41","v":0},{"$f":"BP.EBO!O41","v":0},{"$f":"BP.EBO!P41","v":0},{"$f":"BP.EBO!Q41","v":0},{"$f":"BP.EBO!R41","v":0},{"$f":"BP.EBO!S41","v":0},{"$f":"BP.EBO!T41","v":0},{"$f":"BP.EBO!U41","v":0},{"$f":"BP.EBO!V41","v":0},{"$f":"BP.EBO!W41","v":0},{"$f":"BP.EBO!X41","v":0},{"$f":"BP.EBO!Y41","v":6527},{"$f":"BP.EBO!Z41","v":1046},{"$f":"BP.EBO!AA41","v":658},{"$f":"BP.EBO!AB41","v":357},{"$f":"BP.EBO!AC41","v":189},{"$f":"BP.EBO!AD41","v":202},{"$f":"BP.EBO!AE41","v":592},{"$f":"BP.EBO!AF41","v":760},{"$f":"BP.EBO!AG41","v":452},{"$f":"BP.EBO!AH41","v":985},{"$f":"BP.EBO!AI41","v":953},{"$f":"BP.EBO!AJ41","v":1584},{"$f":"BP.EBO!AK41","v":2334},{"$f":"BP.EBO!AL41","v":1922.49873},{"$f":"BP.EBO!AM41","v":2325.1459300000001},{"$f":"BP.EBO!AN41","v":2095},{"$f":"BP.EBO!AO41","v":1688},{"$f":"BP.EBO!AP41","v":1284},{"$f":"BP.EBO!AQ41","v":1210},{"$f":"BP.EBO!AR41","v":773},{"$f":"BP.EBO!AS41","v":1463},{"$f":"BP.EBO!AT41","v":630},{"$f":"BP.EBO!AU41","v":1741},{"$f":"BP.EBO!AV41","v":2602},{"$f":"BP.EBO!AW41","v":3680},{"$f":"BP.EBO!AX41","v":2791},{"$f":"BP.EBO!AY41","v":2265},{"$f":"BP.EBO!AZ41","v":176},{"$f":"BP.EBO!BA41","v":1180},{"$f":"BP.EBO!BB41","v":169},{"$f":"BP.EBO!BC41","v":1300},{"$f":"BP.EBO!BD41","v":128},{"$f":"BP.EBO!BE41","v":1128}]
[null,null,"Post-employment benefits",{"$f":"BP.EBO!D42","v":0},{"$f":"BP.EBO!E42","v":0},{"$f":"BP.EBO!F42","v":0},{"$f":"BP.EBO!G42","v":0},{"$f":"BP.EBO!H42","v":0},{"$f":"BP.EBO!I42","v":0},{"$f":"BP.EBO!J42","v":0},{"$f":"BP.EBO!K42","v":0},{"$f":"BP.EBO!L42","v":0},{"$f":"BP.EBO!M42","v":0},{"$f":"BP.EBO!N42","v":0},{"$f":"BP.EBO!O42","v":0},{"$f":"BP.EBO!P42","v":0},{"$f":"BP.EBO!Q42","v":0},{"$f":"BP.EBO!R42","v":0},{"$f":"BP.EBO!S42","v":0},{"$f":"BP.EBO!T42","v":0},{"$f":"BP.EBO!U42","v":0},{"$f":"BP.EBO!V42","v":0},{"$f":"BP.EBO!W42","v":0},{"$f":"BP.EBO!X42","v":0},{"$f":"BP.EBO!Y42","v":0},{"$f":"BP.EBO!Z42","v":0},{"$f":"BP.EBO!AA42","v":0},{"$f":"BP.EBO!AB42","v":0},{"$f":"BP.EBO!AC42","v":0},{"$f":"BP.EBO!AD42","v":0},{"$f":"BP.EBO!AE42","v":0},{"$f":"BP.EBO!AF42","v":0},{"$f":"BP.EBO!AG42","v":43},{"$f":"BP.EBO!AH42","v":85},{"$f":"BP.EBO!AI42","v":128},{"$f":"BP.EBO!AJ42","v":0},{"$f":"BP.EBO!AK42","v":213},{"$f":"BP.EBO!AL42","v":241.37025},{"$f":"BP.EBO!AM42","v":283.96499999999997},{"$f":"BP.EBO!AN42","v":13},{"$f":"BP.EBO!AO42","v":13},{"$f":"BP.EBO!AP42","v":13},{"$f":"BP.EBO!AQ42","v":13},{"$f":"BP.EBO!AR42","v":3},{"$f":"BP.EBO!AS42","v":3},{"$f":"BP.EBO!AT42","v":3},{"$f":"BP.EBO!AU42","v":3},{"$f":"BP.EBO!AV42","v":1},{"$f":"BP.EBO!AW42","v":1},{"$f":"BP.EBO!AX42","v":1},{"$f":"BP.EBO!AY42","v":1},{"$f":"BP.EBO!AZ42","v":16},{"$f":"BP.EBO!BA42","v":16},{"$f":"BP.EBO!BB42","v":16},{"$f":"BP.EBO!BC42","v":16},{"$f":"BP.EBO!BD42","v":17},{"$f":"BP.EBO!BE42","v":17}]
[null,null,"Financial sector liabilities",{"$f":"BP.EBO!D43","v":0},{"$f":"BP.EBO!E43","v":0},{"$f":"BP.EBO!F43","v":0},{"$f":"BP.EBO!G43","v":0},{"$f":"BP.EBO!H43","v":0},{"$f":"BP.EBO!I43","v":0},{"$f":"BP.EBO!J43","v":0},{"$f":"BP.EBO!K43","v":0},{"$f":"BP.EBO!L43","v":0},{"$f":"BP.EBO!M43","v":0},{"$f":"BP.EBO!N43","v":0},{"$f":"BP.EBO!O43","v":0},{"$f":"BP.EBO!P43","v":0},{"$f":"BP.EBO!Q43","v":0},{"$f":"BP.EBO!R43","v":0},{"$f":"BP.EBO!S43","v":0},{"$f":"BP.EBO!T43","v":0},{"$f":"BP.EBO!U43","v":0},{"$f":"BP.EBO!V43","v":0},{"$f":"BP.EBO!W43","v":0},{"$f":"BP.EBO!X43","v":0},{"$f":"BP.EBO!Y43","v":3959},{"$f":"BP.EBO!Z43","v":13379},{"$f":"BP.EBO!AA43","v":23679},{"$f":"BP.EBO!AB43","v":22298},{"$f":"BP.EBO!AC43","v":15663},{"$f":"BP.EBO!AD43","v":16220},{"$f":"BP.EBO!AE43","v":17011},{"$f":"BP.EBO!AF43","v":20909},{"$f":"BP.EBO!AG43","v":16323},{"$f":"BP.EBO!AH43","v":17585},{"$f":"BP.EBO!AI43","v":25412},{"$f":"BP.EBO!AJ43","v":38068},{"$f":"BP.EBO!AK43","v":28292},{"$f":"BP.EBO!AL43","v":23826.89502},{"$f":"BP.EBO!AM43","v":23095.145660000002},{"$f":"BP.EBO!AN43","v":21343},{"$f":"BP.EBO!AO43","v":20385},{"$f":"BP.EBO!AP43","v":16248},{"$f":"BP.EBO!AQ43","v":10656},{"$f":"BP.EBO!AR43","v":8840},{"$f":"BP.EBO!AS43","v":8326},{"$f":"BP.EBO!AT43","v":9668},{"$f":"BP.EBO!AU43","v":16187},{"$f":"BP.EBO!AV43","v":18277},{"$f":"BP.EBO!AW43","v":16574},{"$f":"BP.EBO!AX43","v":13624},{"$f":"BP.EBO!AY43","v":15508},{"$f":"BP.EBO!AZ43","v":15957},{"$f":"BP.EBO!BA43","v":-6701},{"$f":"BP.EBO!BB43","v":4496},{"$f":"BP.EBO!BC43","v":-3116},{"$f":"BP.EBO!BD43","v":32041},{"$f":"BP.EBO!BE43","v":32493}]
[null,null,"Derivative financial instruments",{"$f":"BP.EBO!D44","v":0},{"$f":"BP.EBO!E44","v":0},{"$f":"BP.EBO!F44","v":0},{"$f":"BP.EBO!G44","v":0},{"$f":"BP.EBO!H44","v":0},{"$f":"BP.EBO!I44","v":0},{"$f":"BP.EBO!J44","v":0},{"$f":"BP.EBO!K44","v":0},{"$f":"BP.EBO!L44","v":0},{"$f":"BP.EBO!M44","v":0},{"$f":"BP.EBO!N44","v":0},{"$f":"BP.EBO!O44","v":0},{"$f":"BP.EBO!P44","v":0},{"$f":"BP.EBO!Q44","v":0},{"$f":"BP.EBO!R44","v":0},{"$f":"BP.EBO!S44","v":0},{"$f":"BP.EBO!T44","v":0},{"$f":"BP.EBO!U44","v":0},{"$f":"BP.EBO!V44","v":0},{"$f":"BP.EBO!W44","v":0},{"$f":"BP.EBO!X44","v":0},{"$f":"BP.EBO!Y44","v":0},{"$f":"BP.EBO!Z44","v":0},{"$f":"BP.EBO!AA44","v":0},{"$f":"BP.EBO!AB44","v":0},{"$f":"BP.EBO!AC44","v":0},{"$f":"BP.EBO!AD44","v":1443},{"$f":"BP.EBO!AE44","v":2822},{"$f":"BP.EBO!AF44","v":2034},{"$f":"BP.EBO!AG44","v":1493},{"$f":"BP.EBO!AH44","v":1469},{"$f":"BP.EBO!AI44","v":1142},{"$f":"BP.EBO!AJ44","v":1172},{"$f":"BP.EBO!AK44","v":765},{"$f":"BP.EBO!AL44","v":602.82278999999971},{"$f":"BP.EBO!AM44","v":581.76874000000043},{"$f":"BP.EBO!AN44","v":402},{"$f":"BP.EBO!AO44","v":442},{"$f":"BP.EBO!AP44","v":465},{"$f":"BP.EBO!AQ44","v":244},{"$f":"BP.EBO!AR44","v":0},{"$f":"BP.EBO!AS44","v":0},{"$f":"BP.EBO!AT44","v":0},{"$f":"BP.EBO!AU44","v":0},{"$f":"BP.EBO!AV44","v":0},{"$f":"BP.EBO!AW44","v":0},{"$f":"BP.EBO!AX44","v":2665},{"$f":"BP.EBO!AY44","v":3134},{"$f":"BP.EBO!AZ44","v":5090},{"$f":"BP.EBO!BA44","v":5473},{"$f":"BP.EBO!BB44","v":6118},{"$f":"BP.EBO!BC44","v":6266},{"$f":"BP.EBO!BD44","v":6023},{"$f":"BP.EBO!BE44","v":7609}]
[null,null,"Incorporation of grids",{"$f":"BP.EBO!D45","v":0},{"$f":"BP.EBO!E45","v":0},{"$f":"BP.EBO!F45","v":0},{"$f":"BP.EBO!G45","v":0},{"$f":"BP.EBO!H45","v":0},{"$f":"BP.EBO!I45","v":0},{"$f":"BP.EBO!J45","v":0},{"$f":"BP.EBO!K45","v":0},{"$f":"BP.EBO!L45","v":0},{"$f":"BP.EBO!M45","v":0},{"$f":"BP.EBO!N45","v":0},{"$f":"BP.EBO!O45","v":0},{"$f":"BP.EBO!P45","v":0},{"$f":"BP.EBO!Q45","v":0},{"$f":"BP.EBO!R45","v":0},{"$f":"BP.EBO!S45","v":0},{"$f":"BP.EBO!T45","v":0},{"$f":"BP.EBO!U45","v":0},{"$f":"BP.EBO!V45","v":0},{"$f":"BP.EBO!W45","v":0},{"$f":"BP.EBO!X45","v":0},{"$f":"BP.EBO!Y45","v":0},{"$f":"BP.EBO!Z45","v":0},{"$f":"BP.EBO!AA45","v":0},{"$f":"BP.EBO!AB45","v":0},{"$f":"BP.EBO!AC45","v":0},{"$f":"BP.EBO!AD45","v":0},{"$f":"BP.EBO!AE45","v":0},{"$f":"BP.EBO!AF45","v":0},{"$f":"BP.EBO!AG45","v":0},{"$f":"BP.EBO!AH45","v":0},{"$f":"BP.EBO!AI45","v":0},{"$f":"BP.EBO!AJ45","v":0},{"$f":"BP.EBO!AK45","v":0},{"$f":"BP.EBO!AL45","v":0},{"$f":"BP.EBO!AM45","v":0},{"$f":"BP.EBO!AN45","v":0},{"$f":"BP.EBO!AO45","v":0},{"$f":"BP.EBO!AP45","v":0},{"$f":"BP.EBO!AQ45","v":0},{"$f":"BP.EBO!AR45","v":0},{"$f":"BP.EBO!AS45","v":0},{"$f":"BP.EBO!AT45","v":0},{"$f":"BP.EBO!AU45","v":0},{"$f":"BP.EBO!AV45","v":0},{"$f":"BP.EBO!AW45","v":0},{"$f":"BP.EBO!AX45","v":0},{"$f":"BP.EBO!AY45","v":0},{"$f":"BP.EBO!AZ45","v":0},{"$f":"BP.EBO!BA45","v":0},{"$f":"BP.EBO!BB45","v":0},{"$f":"BP.EBO!BC45","v":0},{"$f":"BP.EBO!BD45","v":0},{"$f":"BP.EBO!BE45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.EBO!D46","v":7520},{"$f":"BP.EBO!E46","v":7337},{"$f":"BP.EBO!F46","v":7247},{"$f":"BP.EBO!G46","v":7452},{"$f":"BP.EBO!H46","v":10044},{"$f":"BP.EBO!I46","v":6566},{"$f":"BP.EBO!J46","v":6014},{"$f":"BP.EBO!K46","v":5968},{"$f":"BP.EBO!L46","v":6095},{"$f":"BP.EBO!M46","v":6783},{"$f":"BP.EBO!N46","v":6347},{"$f":"BP.EBO!O46","v":4959},{"$f":"BP.EBO!P46","v":7113},{"$f":"BP.EBO!Q46","v":7186},{"$f":"BP.EBO!R46","v":6450},{"$f":"BP.EBO!S46","v":5931},{"$f":"BP.EBO!T46","v":6394},{"$f":"BP.EBO!U46","v":6170},{"$f":"BP.EBO!V46","v":8181},{"$f":"BP.EBO!W46","v":3679},{"$f":"BP.EBO!X46","v":27905},{"$f":"BP.EBO!Y46","v":7848},{"$f":"BP.EBO!Z46","v":7869},{"$f":"BP.EBO!AA46","v":10707},{"$f":"BP.EBO!AB46","v":11373},{"$f":"BP.EBO!AC46","v":9562},{"$f":"BP.EBO!AD46","v":8401},{"$f":"BP.EBO!AE46","v":8161},{"$f":"BP.EBO!AF46","v":10762},{"$f":"BP.EBO!AG46","v":10852},{"$f":"BP.EBO!AH46","v":10098},{"$f":"BP.EBO!AI46","v":9266},{"$f":"BP.EBO!AJ46","v":15285},{"$f":"BP.EBO!AK46","v":12656},{"$f":"BP.EBO!AL46","v":18863.709790000001},{"$f":"BP.EBO!AM46","v":10403.54759},{"$f":"BP.EBO!AN46","v":11588},{"$f":"BP.EBO!AO46","v":11203},{"$f":"BP.EBO!AP46","v":8271},{"$f":"BP.EBO!AQ46","v":7241},{"$f":"BP.EBO!AR46","v":10179},{"$f":"BP.EBO!AS46","v":13401},{"$f":"BP.EBO!AT46","v":8471},{"$f":"BP.EBO!AU46","v":8029},{"$f":"BP.EBO!AV46","v":12411},{"$f":"BP.EBO!AW46","v":16101},{"$f":"BP.EBO!AX46","v":12820},{"$f":"BP.EBO!AY46","v":13316},{"$f":"BP.EBO!AZ46","v":17062},{"$f":"BP.EBO!BA46","v":12948},{"$f":"BP.EBO!BB46","v":9824},{"$f":"BP.EBO!BC46","v":9222},{"$f":"BP.EBO!BD46","v":12351},{"$f":"BP.EBO!BE46","v":11567}]
[null,null,"Non-Current Liabilities",{"$f":"BP.EBO!D47","v":13976},{"$f":"BP.EBO!E47","v":27774},{"$f":"BP.EBO!F47","v":27855},{"$f":"BP.EBO!G47","v":27235},{"$f":"BP.EBO!H47","v":25328},{"$f":"BP.EBO!I47","v":26900},{"$f":"BP.EBO!J47","v":27953},{"$f":"BP.EBO!K47","v":27530},{"$f":"BP.EBO!L47","v":25885},{"$f":"BP.EBO!M47","v":32836},{"$f":"BP.EBO!N47","v":33438},{"$f":"BP.EBO!O47","v":45108},{"$f":"BP.EBO!P47","v":44838},{"$f":"BP.EBO!Q47","v":36263},{"$f":"BP.EBO!R47","v":37620},{"$f":"BP.EBO!S47","v":49235},{"$f":"BP.EBO!T47","v":49587},{"$f":"BP.EBO!U47","v":58729},{"$f":"BP.EBO!V47","v":58628},{"$f":"BP.EBO!W47","v":50801},{"$f":"BP.EBO!X47","v":55882},{"$f":"BP.EBO!Y47","v":63526},{"$f":"BP.EBO!Z47","v":71204},{"$f":"BP.EBO!AA47","v":68744},{"$f":"BP.EBO!AB47","v":56948},{"$f":"BP.EBO!AC47","v":62148},{"$f":"BP.EBO!AD47","v":82322},{"$f":"BP.EBO!AE47","v":78263},{"$f":"BP.EBO!AF47","v":74616},{"$f":"BP.EBO!AG47","v":81227},{"$f":"BP.EBO!AH47","v":91635},{"$f":"BP.EBO!AI47","v":67046},{"$f":"BP.EBO!AJ47","v":108892},{"$f":"BP.EBO!AK47","v":90024},{"$f":"BP.EBO!AL47","v":86477.884860000006},{"$f":"BP.EBO!AM47","v":87111.585980000003},{"$f":"BP.EBO!AN47","v":68670},{"$f":"BP.EBO!AO47","v":69970},{"$f":"BP.EBO!AP47","v":116225},{"$f":"BP.EBO!AQ47","v":118444},{"$f":"BP.EBO!AR47","v":93906},{"$f":"BP.EBO!AS47","v":120964},{"$f":"BP.EBO!AT47","v":159328},{"$f":"BP.EBO!AU47","v":139600},{"$f":"BP.EBO!AV47","v":134515},{"$f":"BP.EBO!AW47","v":137652},{"$f":"BP.EBO!AX47","v":193880},{"$f":"BP.EBO!AY47","v":196194},{"$f":"BP.EBO!AZ47","v":190170},{"$f":"BP.EBO!BA47","v":166294},{"$f":"BP.EBO!BB47","v":145214},{"$f":"BP.EBO!BC47","v":139678},{"$f":"BP.EBO!BD47","v":127651},{"$f":"BP.EBO!BE47","v":142232}]
[null,null,"Loans and financing ",{"$f":"BP.EBO!D48","v":11206},{"$f":"BP.EBO!E48","v":26220},{"$f":"BP.EBO!F48","v":24932},{"$f":"BP.EBO!G48","v":24075},{"$f":"BP.EBO!H48","v":22004},{"$f":"BP.EBO!I48","v":23367},{"$f":"BP.EBO!J48","v":24214},{"$f":"BP.EBO!K48","v":23513},{"$f":"BP.EBO!L48","v":21596},{"$f":"BP.EBO!M48","v":28291},{"$f":"BP.EBO!N48","v":28478},{"$f":"BP.EBO!O48","v":39990},{"$f":"BP.EBO!P48","v":39450},{"$f":"BP.EBO!Q48","v":30564},{"$f":"BP.EBO!R48","v":31355},{"$f":"BP.EBO!S48","v":42718},{"$f":"BP.EBO!T48","v":42622},{"$f":"BP.EBO!U48","v":50604},{"$f":"BP.EBO!V48","v":49773},{"$f":"BP.EBO!W48","v":40584},{"$f":"BP.EBO!X48","v":49730},{"$f":"BP.EBO!Y48","v":29611},{"$f":"BP.EBO!Z48","v":33318},{"$f":"BP.EBO!AA48","v":34241},{"$f":"BP.EBO!AB48","v":39018},{"$f":"BP.EBO!AC48","v":37427},{"$f":"BP.EBO!AD48","v":55433},{"$f":"BP.EBO!AE48","v":54139},{"$f":"BP.EBO!AF48","v":52638},{"$f":"BP.EBO!AG48","v":51543},{"$f":"BP.EBO!AH48","v":58942},{"$f":"BP.EBO!AI48","v":35887},{"$f":"BP.EBO!AJ48","v":94489},{"$f":"BP.EBO!AK48","v":69422},{"$f":"BP.EBO!AL48","v":67814.749280000004},{"$f":"BP.EBO!AM48","v":68306.349310000005},{"$f":"BP.EBO!AN48","v":53935},{"$f":"BP.EBO!AO48","v":53064},{"$f":"BP.EBO!AP48","v":39128},{"$f":"BP.EBO!AQ48","v":40721},{"$f":"BP.EBO!AR48","v":15953},{"$f":"BP.EBO!AS48","v":15850},{"$f":"BP.EBO!AT48","v":49089},{"$f":"BP.EBO!AU48","v":28994},{"$f":"BP.EBO!AV48","v":10566},{"$f":"BP.EBO!AW48","v":10471},{"$f":"BP.EBO!AX48","v":64391},{"$f":"BP.EBO!AY48","v":67518},{"$f":"BP.EBO!AZ48","v":63153},{"$f":"BP.EBO!BA48","v":55632},{"$f":"BP.EBO!BB48","v":38452},{"$f":"BP.EBO!BC48","v":39080},{"$f":"BP.EBO!BD48","v":38702},{"$f":"BP.EBO!BE48","v":57574}]
[null,null,"Debentures",{"$f":"BP.EBO!D49","v":0},{"$f":"BP.EBO!E49","v":0},{"$f":"BP.EBO!F49","v":0},{"$f":"BP.EBO!G49","v":0},{"$f":"BP.EBO!H49","v":0},{"$f":"BP.EBO!I49","v":0},{"$f":"BP.EBO!J49","v":0},{"$f":"BP.EBO!K49","v":0},{"$f":"BP.EBO!L49","v":0},{"$f":"BP.EBO!M49","v":0},{"$f":"BP.EBO!N49","v":0},{"$f":"BP.EBO!O49","v":0},{"$f":"BP.EBO!P49","v":0},{"$f":"BP.EBO!Q49","v":0},{"$f":"BP.EBO!R49","v":0},{"$f":"BP.EBO!S49","v":0},{"$f":"BP.EBO!T49","v":0},{"$f":"BP.EBO!U49","v":0},{"$f":"BP.EBO!V49","v":0},{"$f":"BP.EBO!W49","v":0},{"$f":"BP.EBO!X49","v":0},{"$f":"BP.EBO!Y49","v":0},{"$f":"BP.EBO!Z49","v":0},{"$f":"BP.EBO!AA49","v":0},{"$f":"BP.EBO!AB49","v":0},{"$f":"BP.EBO!AC49","v":0},{"$f":"BP.EBO!AD49","v":0},{"$f":"BP.EBO!AE49","v":0},{"$f":"BP.EBO!AF49","v":0},{"$f":"BP.EBO!AG49","v":0},{"$f":"BP.EBO!AH49","v":0},{"$f":"BP.EBO!AI49","v":0},{"$f":"BP.EBO!AJ49","v":0},{"$f":"BP.EBO!AK49","v":0},{"$f":"BP.EBO!AL49","v":0},{"$f":"BP.EBO!AM49","v":0},{"$f":"BP.EBO!AN49","v":0},{"$f":"BP.EBO!AO49","v":0},{"$f":"BP.EBO!AP49","v":0},{"$f":"BP.EBO!AQ49","v":0},{"$f":"BP.EBO!AR49","v":0},{"$f":"BP.EBO!AS49","v":19959},{"$f":"BP.EBO!AT49","v":19953},{"$f":"BP.EBO!AU49","v":19960},{"$f":"BP.EBO!AV49","v":34823},{"$f":"BP.EBO!AW49","v":35234},{"$f":"BP.EBO!AX49","v":35574},{"$f":"BP.EBO!AY49","v":35983},{"$f":"BP.EBO!AZ49","v":36570},{"$f":"BP.EBO!BA49","v":16983},{"$f":"BP.EBO!BB49","v":17481},{"$f":"BP.EBO!BC49","v":17332},{"$f":"BP.EBO!BD49","v":17559},{"$f":"BP.EBO!BE49","v":17990}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.EBO!D50","v":261},{"$f":"BP.EBO!E50","v":270},{"$f":"BP.EBO!F50","v":266},{"$f":"BP.EBO!G50","v":325},{"$f":"BP.EBO!H50","v":427},{"$f":"BP.EBO!I50","v":570},{"$f":"BP.EBO!J50","v":720},{"$f":"BP.EBO!K50","v":895},{"$f":"BP.EBO!L50","v":153},{"$f":"BP.EBO!M50","v":1200},{"$f":"BP.EBO!N50","v":1375},{"$f":"BP.EBO!O50","v":1628},{"$f":"BP.EBO!P50","v":1854},{"$f":"BP.EBO!Q50","v":"-"},{"$f":"BP.EBO!R50","v":2288},{"$f":"BP.EBO!S50","v":2507},{"$f":"BP.EBO!T50","v":2723},{"$f":"BP.EBO!U50","v":2953},{"$f":"BP.EBO!V50","v":3489},{"$f":"BP.EBO!W50","v":3471},{"$f":"BP.EBO!X50","v":3726},{"$f":"BP.EBO!Y50","v":4040},{"$f":"BP.EBO!Z50","v":4453},{"$f":"BP.EBO!AA50","v":4956},{"$f":"BP.EBO!AB50","v":6025},{"$f":"BP.EBO!AC50","v":6970},{"$f":"BP.EBO!AD50","v":8756},{"$f":"BP.EBO!AE50","v":7450},{"$f":"BP.EBO!AF50","v":10743},{"$f":"BP.EBO!AG50","v":11170},{"$f":"BP.EBO!AH50","v":11679},{"$f":"BP.EBO!AI50","v":11926},{"$f":"BP.EBO!AJ50","v":1531},{"$f":"BP.EBO!AK50","v":1630},{"$f":"BP.EBO!AL50","v":1742.1122200000002},{"$f":"BP.EBO!AM50","v":1857.4175},{"$f":"BP.EBO!AN50","v":1992},{"$f":"BP.EBO!AO50","v":2125},{"$f":"BP.EBO!AP50","v":2881},{"$f":"BP.EBO!AQ50","v":3029},{"$f":"BP.EBO!AR50","v":3071},{"$f":"BP.EBO!AS50","v":3101},{"$f":"BP.EBO!AT50","v":3130},{"$f":"BP.EBO!AU50","v":3155},{"$f":"BP.EBO!AV50","v":3264},{"$f":"BP.EBO!AW50","v":3372},{"$f":"BP.EBO!AX50","v":2625},{"$f":"BP.EBO!AY50","v":5896},{"$f":"BP.EBO!AZ50","v":3995},{"$f":"BP.EBO!BA50","v":5281},{"$f":"BP.EBO!BB50","v":4001},{"$f":"BP.EBO!BC50","v":4043},{"$f":"BP.EBO!BD50","v":4081},{"$f":"BP.EBO!BE50","v":4153}]
[null,null,"Trade payables",{"$f":"BP.EBO!D51","v":0},{"$f":"BP.EBO!E51","v":0},{"$f":"BP.EBO!F51","v":0},{"$f":"BP.EBO!G51","v":0},{"$f":"BP.EBO!H51","v":0},{"$f":"BP.EBO!I51","v":0},{"$f":"BP.EBO!J51","v":0},{"$f":"BP.EBO!K51","v":0},{"$f":"BP.EBO!L51","v":0},{"$f":"BP.EBO!M51","v":0},{"$f":"BP.EBO!N51","v":0},{"$f":"BP.EBO!O51","v":0},{"$f":"BP.EBO!P51","v":0},{"$f":"BP.EBO!Q51","v":0},{"$f":"BP.EBO!R51","v":0},{"$f":"BP.EBO!S51","v":0},{"$f":"BP.EBO!T51","v":0},{"$f":"BP.EBO!U51","v":0},{"$f":"BP.EBO!V51","v":0},{"$f":"BP.EBO!W51","v":0},{"$f":"BP.EBO!X51","v":0},{"$f":"BP.EBO!Y51","v":403},{"$f":"BP.EBO!Z51","v":403},{"$f":"BP.EBO!AA51","v":403},{"$f":"BP.EBO!AB51","v":403},{"$f":"BP.EBO!AC51","v":403},{"$f":"BP.EBO!AD51","v":403},{"$f":"BP.EBO!AE51","v":403},{"$f":"BP.EBO!AF51","v":403},{"$f":"BP.EBO!AG51","v":403},{"$f":"BP.EBO!AH51","v":403},{"$f":"BP.EBO!AI51","v":403},{"$f":"BP.EBO!AJ51","v":403},{"$f":"BP.EBO!AK51","v":403},{"$f":"BP.EBO!AL51","v":402.63938999999999},{"$f":"BP.EBO!AM51","v":402.63938999999999},{"$f":"BP.EBO!AN51","v":633},{"$f":"BP.EBO!AO51","v":859},{"$f":"BP.EBO!AP51","v":866},{"$f":"BP.EBO!AQ51","v":1141},{"$f":"BP.EBO!AR51","v":663},{"$f":"BP.EBO!AS51","v":646},{"$f":"BP.EBO!AT51","v":647},{"$f":"BP.EBO!AU51","v":681},{"$f":"BP.EBO!AV51","v":686},{"$f":"BP.EBO!AW51","v":1211},{"$f":"BP.EBO!AX51","v":1216},{"$f":"BP.EBO!AY51","v":1226},{"$f":"BP.EBO!AZ51","v":1206},{"$f":"BP.EBO!BA51","v":1305},{"$f":"BP.EBO!BB51","v":1344},{"$f":"BP.EBO!BC51","v":1374},{"$f":"BP.EBO!BD51","v":1404},{"$f":"BP.EBO!BE51","v":1449}]
[null,null,"Derivative financial instruments",{"$f":"BP.EBO!D52","v":0},{"$f":"BP.EBO!E52","v":0},{"$f":"BP.EBO!F52","v":0},{"$f":"BP.EBO!G52","v":0},{"$f":"BP.EBO!H52","v":0},{"$f":"BP.EBO!I52","v":0},{"$f":"BP.EBO!J52","v":0},{"$f":"BP.EBO!K52","v":0},{"$f":"BP.EBO!L52","v":0},{"$f":"BP.EBO!M52","v":0},{"$f":"BP.EBO!N52","v":0},{"$f":"BP.EBO!O52","v":0},{"$f":"BP.EBO!P52","v":0},{"$f":"BP.EBO!Q52","v":0},{"$f":"BP.EBO!R52","v":0},{"$f":"BP.EBO!S52","v":0},{"$f":"BP.EBO!T52","v":0},{"$f":"BP.EBO!U52","v":0},{"$f":"BP.EBO!V52","v":0},{"$f":"BP.EBO!W52","v":0},{"$f":"BP.EBO!X52","v":0},{"$f":"BP.EBO!Y52","v":0},{"$f":"BP.EBO!Z52","v":0},{"$f":"BP.EBO!AA52","v":0},{"$f":"BP.EBO!AB52","v":0},{"$f":"BP.EBO!AC52","v":0},{"$f":"BP.EBO!AD52","v":0},{"$f":"BP.EBO!AE52","v":0},{"$f":"BP.EBO!AF52","v":0},{"$f":"BP.EBO!AG52","v":0},{"$f":"BP.EBO!AH52","v":0},{"$f":"BP.EBO!AI52","v":0},{"$f":"BP.EBO!AJ52","v":0},{"$f":"BP.EBO!AK52","v":0},{"$f":"BP.EBO!AL52","v":0},{"$f":"BP.EBO!AM52","v":0},{"$f":"BP.EBO!AN52","v":0},{"$f":"BP.EBO!AO52","v":0},{"$f":"BP.EBO!AP52","v":0},{"$f":"BP.EBO!AQ52","v":0},{"$f":"BP.EBO!AR52","v":0},{"$f":"BP.EBO!AS52","v":0},{"$f":"BP.EBO!AT52","v":0},{"$f":"BP.EBO!AU52","v":0},{"$f":"BP.EBO!AV52","v":0},{"$f":"BP.EBO!AW52","v":0},{"$f":"BP.EBO!AX52","v":0},{"$f":"BP.EBO!AY52","v":0},{"$f":"BP.EBO!AZ52","v":0},{"$f":"BP.EBO!BA52","v":1010},{"$f":"BP.EBO!BB52","v":0},{"$f":"BP.EBO!BC52","v":0},{"$f":"BP.EBO!BD52","v":0},{"$f":"BP.EBO!BE52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.EBO!D53","v":0},{"$f":"BP.EBO!E53","v":0},{"$f":"BP.EBO!F53","v":0},{"$f":"BP.EBO!G53","v":0},{"$f":"BP.EBO!H53","v":0},{"$f":"BP.EBO!I53","v":0},{"$f":"BP.EBO!J53","v":0},{"$f":"BP.EBO!K53","v":0},{"$f":"BP.EBO!L53","v":0},{"$f":"BP.EBO!M53","v":0},{"$f":"BP.EBO!N53","v":0},{"$f":"BP.EBO!O53","v":0},{"$f":"BP.EBO!P53","v":0},{"$f":"BP.EBO!Q53","v":0},{"$f":"BP.EBO!R53","v":0},{"$f":"BP.EBO!S53","v":0},{"$f":"BP.EBO!T53","v":0},{"$f":"BP.EBO!U53","v":0},{"$f":"BP.EBO!V53","v":0},{"$f":"BP.EBO!W53","v":0},{"$f":"BP.EBO!X53","v":0},{"$f":"BP.EBO!Y53","v":7635},{"$f":"BP.EBO!Z53","v":7782},{"$f":"BP.EBO!AA53","v":8017},{"$f":"BP.EBO!AB53","v":8097},{"$f":"BP.EBO!AC53","v":7462},{"$f":"BP.EBO!AD53","v":7053},{"$f":"BP.EBO!AE53","v":7020},{"$f":"BP.EBO!AF53","v":6531},{"$f":"BP.EBO!AG53","v":6747},{"$f":"BP.EBO!AH53","v":6641},{"$f":"BP.EBO!AI53","v":4584},{"$f":"BP.EBO!AJ53","v":4353},{"$f":"BP.EBO!AK53","v":4071},{"$f":"BP.EBO!AL53","v":3376.7640299999998},{"$f":"BP.EBO!AM53","v":3370.73182},{"$f":"BP.EBO!AN53","v":3149},{"$f":"BP.EBO!AO53","v":3060},{"$f":"BP.EBO!AP53","v":3017},{"$f":"BP.EBO!AQ53","v":2755},{"$f":"BP.EBO!AR53","v":1923},{"$f":"BP.EBO!AS53","v":1920},{"$f":"BP.EBO!AT53","v":1989},{"$f":"BP.EBO!AU53","v":1867},{"$f":"BP.EBO!AV53","v":1572},{"$f":"BP.EBO!AW53","v":1350},{"$f":"BP.EBO!AX53","v":1301},{"$f":"BP.EBO!AY53","v":1277},{"$f":"BP.EBO!AZ53","v":1377},{"$f":"BP.EBO!BA53","v":1287},{"$f":"BP.EBO!BB53","v":1140},{"$f":"BP.EBO!BC53","v":1068},{"$f":"BP.EBO!BD53","v":1090},{"$f":"BP.EBO!BE53","v":1100}]
[null,null,"Post-employment benefits",{"$f":"BP.EBO!D54","v":0},{"$f":"BP.EBO!E54","v":0},{"$f":"BP.EBO!F54","v":0},{"$f":"BP.EBO!G54","v":0},{"$f":"BP.EBO!H54","v":0},{"$f":"BP.EBO!I54","v":0},{"$f":"BP.EBO!J54","v":0},{"$f":"BP.EBO!K54","v":0},{"$f":"BP.EBO!L54","v":0},{"$f":"BP.EBO!M54","v":0},{"$f":"BP.EBO!N54","v":0},{"$f":"BP.EBO!O54","v":0},{"$f":"BP.EBO!P54","v":0},{"$f":"BP.EBO!Q54","v":0},{"$f":"BP.EBO!R54","v":0},{"$f":"BP.EBO!S54","v":0},{"$f":"BP.EBO!T54","v":0},{"$f":"BP.EBO!U54","v":0},{"$f":"BP.EBO!V54","v":0},{"$f":"BP.EBO!W54","v":0},{"$f":"BP.EBO!X54","v":0},{"$f":"BP.EBO!Y54","v":0},{"$f":"BP.EBO!Z54","v":0},{"$f":"BP.EBO!AA54","v":0},{"$f":"BP.EBO!AB54","v":0},{"$f":"BP.EBO!AC54","v":0},{"$f":"BP.EBO!AD54","v":0},{"$f":"BP.EBO!AE54","v":0},{"$f":"BP.EBO!AF54","v":0},{"$f":"BP.EBO!AG54","v":0},{"$f":"BP.EBO!AH54","v":0},{"$f":"BP.EBO!AI54","v":0},{"$f":"BP.EBO!AJ54","v":0},{"$f":"BP.EBO!AK54","v":0},{"$f":"BP.EBO!AL54","v":14.19825},{"$f":"BP.EBO!AM54","v":421.84584999999998},{"$f":"BP.EBO!AN54","v":82},{"$f":"BP.EBO!AO54","v":86},{"$f":"BP.EBO!AP54","v":89},{"$f":"BP.EBO!AQ54","v":92},{"$f":"BP.EBO!AR54","v":28},{"$f":"BP.EBO!AS54","v":28},{"$f":"BP.EBO!AT54","v":29},{"$f":"BP.EBO!AU54","v":30},{"$f":"BP.EBO!AV54","v":4},{"$f":"BP.EBO!AW54","v":4},{"$f":"BP.EBO!AX54","v":5},{"$f":"BP.EBO!AY54","v":5},{"$f":"BP.EBO!AZ54","v":145},{"$f":"BP.EBO!BA54","v":149},{"$f":"BP.EBO!BB54","v":153},{"$f":"BP.EBO!BC54","v":157},{"$f":"BP.EBO!BD54","v":121},{"$f":"BP.EBO!BE54","v":125}]
[null,null,"Financial sector liabilities",{"$f":"BP.EBO!D55","v":0},{"$f":"BP.EBO!E55","v":0},{"$f":"BP.EBO!F55","v":0},{"$f":"BP.EBO!G55","v":0},{"$f":"BP.EBO!H55","v":0},{"$f":"BP.EBO!I55","v":0},{"$f":"BP.EBO!J55","v":0},{"$f":"BP.EBO!K55","v":0},{"$f":"BP.EBO!L55","v":0},{"$f":"BP.EBO!M55","v":0},{"$f":"BP.EBO!N55","v":0},{"$f":"BP.EBO!O55","v":0},{"$f":"BP.EBO!P55","v":0},{"$f":"BP.EBO!Q55","v":0},{"$f":"BP.EBO!R55","v":0},{"$f":"BP.EBO!S55","v":0},{"$f":"BP.EBO!T55","v":0},{"$f":"BP.EBO!U55","v":0},{"$f":"BP.EBO!V55","v":0},{"$f":"BP.EBO!W55","v":0},{"$f":"BP.EBO!X55","v":0},{"$f":"BP.EBO!Y55","v":20230},{"$f":"BP.EBO!Z55","v":0},{"$f":"BP.EBO!AA55","v":0},{"$f":"BP.EBO!AB55","v":2018},{"$f":"BP.EBO!AC55","v":8510},{"$f":"BP.EBO!AD55","v":9027},{"$f":"BP.EBO!AE55","v":5717},{"$f":"BP.EBO!AF55","v":2435},{"$f":"BP.EBO!AG55","v":9199},{"$f":"BP.EBO!AH55","v":11532},{"$f":"BP.EBO!AI55","v":11453},{"$f":"BP.EBO!AJ55","v":5406},{"$f":"BP.EBO!AK55","v":11474},{"$f":"BP.EBO!AL55","v":10017.67568},{"$f":"BP.EBO!AM55","v":9313.7003199999999},{"$f":"BP.EBO!AN55","v":5294},{"$f":"BP.EBO!AO55","v":6249},{"$f":"BP.EBO!AP55","v":7475},{"$f":"BP.EBO!AQ55","v":5957},{"$f":"BP.EBO!AR55","v":5703},{"$f":"BP.EBO!AS55","v":10031},{"$f":"BP.EBO!AT55","v":12260},{"$f":"BP.EBO!AU55","v":10267},{"$f":"BP.EBO!AV55","v":7245},{"$f":"BP.EBO!AW55","v":9261},{"$f":"BP.EBO!AX55","v":9878},{"$f":"BP.EBO!AY55","v":5187},{"$f":"BP.EBO!AZ55","v":3122},{"$f":"BP.EBO!BA55","v":2840},{"$f":"BP.EBO!BB55","v":-549},{"$f":"BP.EBO!BC55","v":12252},{"$f":"BP.EBO!BD55","v":3257},{"$f":"BP.EBO!BE55","v":18}]
[null,null,"Incorporation of grids",{"$f":"BP.EBO!D56","v":0},{"$f":"BP.EBO!E56","v":0},{"$f":"BP.EBO!F56","v":0},{"$f":"BP.EBO!G56","v":0},{"$f":"BP.EBO!H56","v":0},{"$f":"BP.EBO!I56","v":0},{"$f":"BP.EBO!J56","v":0},{"$f":"BP.EBO!K56","v":0},{"$f":"BP.EBO!L56","v":0},{"$f":"BP.EBO!M56","v":0},{"$f":"BP.EBO!N56","v":0},{"$f":"BP.EBO!O56","v":0},{"$f":"BP.EBO!P56","v":0},{"$f":"BP.EBO!Q56","v":0},{"$f":"BP.EBO!R56","v":0},{"$f":"BP.EBO!S56","v":0},{"$f":"BP.EBO!T56","v":0},{"$f":"BP.EBO!U56","v":0},{"$f":"BP.EBO!V56","v":0},{"$f":"BP.EBO!W56","v":0},{"$f":"BP.EBO!X56","v":0},{"$f":"BP.EBO!Y56","v":0},{"$f":"BP.EBO!Z56","v":0},{"$f":"BP.EBO!AA56","v":0},{"$f":"BP.EBO!AB56","v":0},{"$f":"BP.EBO!AC56","v":0},{"$f":"BP.EBO!AD56","v":0},{"$f":"BP.EBO!AE56","v":0},{"$f":"BP.EBO!AF56","v":0},{"$f":"BP.EBO!AG56","v":0},{"$f":"BP.EBO!AH56","v":0},{"$f":"BP.EBO!AI56","v":0},{"$f":"BP.EBO!AJ56","v":0},{"$f":"BP.EBO!AK56","v":0},{"$f":"BP.EBO!AL56","v":0},{"$f":"BP.EBO!AM56","v":0},{"$f":"BP.EBO!AN56","v":0},{"$f":"BP.EBO!AO56","v":0},{"$f":"BP.EBO!AP56","v":0},{"$f":"BP.EBO!AQ56","v":0},{"$f":"BP.EBO!AR56","v":0},{"$f":"BP.EBO!AS56","v":0},{"$f":"BP.EBO!AT56","v":0},{"$f":"BP.EBO!AU56","v":0},{"$f":"BP.EBO!AV56","v":0},{"$f":"BP.EBO!AW56","v":0},{"$f":"BP.EBO!AX56","v":0},{"$f":"BP.EBO!AY56","v":0},{"$f":"BP.EBO!AZ56","v":0},{"$f":"BP.EBO!BA56","v":0},{"$f":"BP.EBO!BB56","v":0},{"$f":"BP.EBO!BC56","v":0},{"$f":"BP.EBO!BD56","v":0},{"$f":"BP.EBO!BE56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.EBO!D57","v":0},{"$f":"BP.EBO!E57","v":0},{"$f":"BP.EBO!F57","v":0},{"$f":"BP.EBO!G57","v":0},{"$f":"BP.EBO!H57","v":0},{"$f":"BP.EBO!I57","v":0},{"$f":"BP.EBO!J57","v":0},{"$f":"BP.EBO!K57","v":0},{"$f":"BP.EBO!L57","v":0},{"$f":"BP.EBO!M57","v":0},{"$f":"BP.EBO!N57","v":0},{"$f":"BP.EBO!O57","v":0},{"$f":"BP.EBO!P57","v":0},{"$f":"BP.EBO!Q57","v":0},{"$f":"BP.EBO!R57","v":0},{"$f":"BP.EBO!S57","v":0},{"$f":"BP.EBO!T57","v":0},{"$f":"BP.EBO!U57","v":0},{"$f":"BP.EBO!V57","v":0},{"$f":"BP.EBO!W57","v":0},{"$f":"BP.EBO!X57","v":0},{"$f":"BP.EBO!Y57","v":0},{"$f":"BP.EBO!Z57","v":0},{"$f":"BP.EBO!AA57","v":0},{"$f":"BP.EBO!AB57","v":0},{"$f":"BP.EBO!AC57","v":0},{"$f":"BP.EBO!AD57","v":0},{"$f":"BP.EBO!AE57","v":0},{"$f":"BP.EBO!AF57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.EBO!D58","v":2509},{"$f":"BP.EBO!E58","v":1284},{"$f":"BP.EBO!F58","v":2657},{"$f":"BP.EBO!G58","v":2835},{"$f":"BP.EBO!H58","v":2897},{"$f":"BP.EBO!I58","v":2963},{"$f":"BP.EBO!J58","v":3019},{"$f":"BP.EBO!K58","v":3122},{"$f":"BP.EBO!L58","v":4136},{"$f":"BP.EBO!M58","v":3345},{"$f":"BP.EBO!N58","v":3585},{"$f":"BP.EBO!O58","v":3490},{"$f":"BP.EBO!P58","v":3534},{"$f":"BP.EBO!Q58","v":5699},{"$f":"BP.EBO!R58","v":3977},{"$f":"BP.EBO!S58","v":4010},{"$f":"BP.EBO!T58","v":4242},{"$f":"BP.EBO!U58","v":5172},{"$f":"BP.EBO!V58","v":5366},{"$f":"BP.EBO!W58","v":6746},{"$f":"BP.EBO!X58","v":2426},{"$f":"BP.EBO!Y58","v":1607},{"$f":"BP.EBO!Z58","v":25248},{"$f":"BP.EBO!AA58","v":21127},{"$f":"BP.EBO!AB58","v":1387},{"$f":"BP.EBO!AC58","v":1376},{"$f":"BP.EBO!AD58","v":1650},{"$f":"BP.EBO!AE58","v":3534},{"$f":"BP.EBO!AF58","v":1866},{"$f":"BP.EBO!AG58","v":2165},{"$f":"BP.EBO!AH58","v":2438},{"$f":"BP.EBO!AI58","v":2793},{"$f":"BP.EBO!AJ58","v":2710},{"$f":"BP.EBO!AK58","v":3024},{"$f":"BP.EBO!AL58","v":3109.7460100000003},{"$f":"BP.EBO!AM58","v":3438.9017899999999},{"$f":"BP.EBO!AN58","v":3585},{"$f":"BP.EBO!AO58","v":4527},{"$f":"BP.EBO!AP58","v":4825},{"$f":"BP.EBO!AQ58","v":64749},{"$f":"BP.EBO!AR58","v":4088},{"$f":"BP.EBO!AS58","v":4230},{"$f":"BP.EBO!AT58","v":4580},{"$f":"BP.EBO!AU58","v":4905},{"$f":"BP.EBO!AV58","v":5162},{"$f":"BP.EBO!AW58","v":2305},{"$f":"BP.EBO!AX58","v":3019},{"$f":"BP.EBO!AY58","v":2637},{"$f":"BP.EBO!AZ58","v":3094},{"$f":"BP.EBO!BA58","v":3200},{"$f":"BP.EBO!BB58","v":3162},{"$f":"BP.EBO!BC58","v":2808},{"$f":"BP.EBO!BD58","v":2663},{"$f":"BP.EBO!BE58","v":2700}]
[null,null,"Shareholder's Equity",{"$f":"BP.EBO!D59","v":81076},{"$f":"BP.EBO!E59","v":84542},{"$f":"BP.EBO!F59","v":89041},{"$f":"BP.EBO!G59","v":85976},{"$f":"BP.EBO!H59","v":84943},{"$f":"BP.EBO!I59","v":83210},{"$f":"BP.EBO!J59","v":87497},{"$f":"BP.EBO!K59","v":86647},{"$f":"BP.EBO!L59","v":89483},{"$f":"BP.EBO!M59","v":92955},{"$f":"BP.EBO!N59","v":101348},{"$f":"BP.EBO!O59","v":95663},{"$f":"BP.EBO!P59","v":98190},{"$f":"BP.EBO!Q59","v":104312},{"$f":"BP.EBO!R59","v":98377},{"$f":"BP.EBO!S59","v":93205},{"$f":"BP.EBO!T59","v":95261},{"$f":"BP.EBO!U59","v":99378},{"$f":"BP.EBO!V59","v":99157},{"$f":"BP.EBO!W59","v":100389},{"$f":"BP.EBO!X59","v":91950},{"$f":"BP.EBO!Y59","v":104378},{"$f":"BP.EBO!Z59","v":102658},{"$f":"BP.EBO!AA59","v":102333},{"$f":"BP.EBO!AB59","v":132110},{"$f":"BP.EBO!AC59","v":112138},{"$f":"BP.EBO!AD59","v":118260},{"$f":"BP.EBO!AE59","v":114212},{"$f":"BP.EBO!AF59","v":115571},{"$f":"BP.EBO!AG59","v":126024},{"$f":"BP.EBO!AH59","v":128959},{"$f":"BP.EBO!AI59","v":121807},{"$f":"BP.EBO!AJ59","v":126504},{"$f":"BP.EBO!AK59","v":124613},{"$f":"BP.EBO!AL59","v":123261.01787000004},{"$f":"BP.EBO!AM59","v":129456.77301},{"$f":"BP.EBO!AN59","v":128730},{"$f":"BP.EBO!AO59","v":129513},{"$f":"BP.EBO!AP59","v":131554},{"$f":"BP.EBO!AQ59","v":136995},{"$f":"BP.EBO!AR59","v":135612},{"$f":"BP.EBO!AS59","v":135064},{"$f":"BP.EBO!AT59","v":141565},{"$f":"BP.EBO!AU59","v":151056},{"$f":"BP.EBO!AV59","v":158359},{"$f":"BP.EBO!AW59","v":148709},{"$f":"BP.EBO!AX59","v":151633},{"$f":"BP.EBO!AY59","v":157418},{"$f":"BP.EBO!AZ59","v":168026},{"$f":"BP.EBO!BA59","v":159216},{"$f":"BP.EBO!BB59","v":162417},{"$f":"BP.EBO!BC59","v":171763},{"$f":"BP.EBO!BD59","v":175289},{"$f":"BP.EBO!BE59","v":171624}]
[null,null,"Capital",{"$f":"BP.EBO!D60","v":46835},{"$f":"BP.EBO!E60","v":46835},{"$f":"BP.EBO!F60","v":46835},{"$f":"BP.EBO!G60","v":46835},{"$f":"BP.EBO!H60","v":46835},{"$f":"BP.EBO!I60","v":46835},{"$f":"BP.EBO!J60","v":52240},{"$f":"BP.EBO!K60","v":52240},{"$f":"BP.EBO!L60","v":52239},{"$f":"BP.EBO!M60","v":52239},{"$f":"BP.EBO!N60","v":57018},{"$f":"BP.EBO!O60","v":57018},{"$f":"BP.EBO!P60","v":57017},{"$f":"BP.EBO!Q60","v":57017},{"$f":"BP.EBO!R60","v":62753},{"$f":"BP.EBO!S60","v":62753},{"$f":"BP.EBO!T60","v":62752},{"$f":"BP.EBO!U60","v":62752},{"$f":"BP.EBO!V60","v":64578},{"$f":"BP.EBO!W60","v":64578},{"$f":"BP.EBO!X60","v":64577},{"$f":"BP.EBO!Y60","v":64578},{"$f":"BP.EBO!Z60","v":65540},{"$f":"BP.EBO!AA60","v":65540},{"$f":"BP.EBO!AB60","v":65539},{"$f":"BP.EBO!AC60","v":65539},{"$f":"BP.EBO!AD60","v":73540},{"$f":"BP.EBO!AE60","v":73540},{"$f":"BP.EBO!AF60","v":73540},{"$f":"BP.EBO!AG60","v":73540},{"$f":"BP.EBO!AH60","v":78159},{"$f":"BP.EBO!AI60","v":78159},{"$f":"BP.EBO!AJ60","v":78159},{"$f":"BP.EBO!AK60","v":78159},{"$f":"BP.EBO!AL60","v":82531.732060000009},{"$f":"BP.EBO!AM60","v":82531.732060000009},{"$f":"BP.EBO!AN60","v":82532},{"$f":"BP.EBO!AO60","v":82531},{"$f":"BP.EBO!AP60","v":82532},{"$f":"BP.EBO!AQ60","v":82532},{"$f":"BP.EBO!AR60","v":82532},{"$f":"BP.EBO!AS60","v":82532},{"$f":"BP.EBO!AT60","v":82532},{"$f":"BP.EBO!AU60","v":82532},{"$f":"BP.EBO!AV60","v":82532},{"$f":"BP.EBO!AW60","v":82532},{"$f":"BP.EBO!AX60","v":82902},{"$f":"BP.EBO!AY60","v":82902},{"$f":"BP.EBO!AZ60","v":82902},{"$f":"BP.EBO!BA60","v":82902},{"$f":"BP.EBO!BB60","v":82902},{"$f":"BP.EBO!BC60","v":82902},{"$f":"BP.EBO!BD60","v":82902},{"$f":"BP.EBO!BE60","v":82902}]
[null,null,"Capital Reserve",{"$f":"BP.EBO!D61","v":24148},{"$f":"BP.EBO!E61","v":24148},{"$f":"BP.EBO!F61","v":24149},{"$f":"BP.EBO!G61","v":24149},{"$f":"BP.EBO!H61","v":24148},{"$f":"BP.EBO!I61","v":24149},{"$f":"BP.EBO!J61","v":24148},{"$f":"BP.EBO!K61","v":24148},{"$f":"BP.EBO!L61","v":24148},{"$f":"BP.EBO!M61","v":24148},{"$f":"BP.EBO!N61","v":24148},{"$f":"BP.EBO!O61","v":24148},{"$f":"BP.EBO!P61","v":24148},{"$f":"BP.EBO!Q61","v":24148},{"$f":"BP.EBO!R61","v":24099},{"$f":"BP.EBO!S61","v":24099},{"$f":"BP.EBO!T61","v":24098},{"$f":"BP.EBO!U61","v":24098},{"$f":"BP.EBO!V61","v":24099},{"$f":"BP.EBO!W61","v":24098},{"$f":"BP.EBO!X61","v":24098},{"$f":"BP.EBO!Y61","v":24099},{"$f":"BP.EBO!Z61","v":37118},{"$f":"BP.EBO!AA61","v":24098},{"$f":"BP.EBO!AB61","v":24098},{"$f":"BP.EBO!AC61","v":24098},{"$f":"BP.EBO!AD61","v":24098},{"$f":"BP.EBO!AE61","v":24099},{"$f":"BP.EBO!AF61","v":24098},{"$f":"BP.EBO!AG61","v":24099},{"$f":"BP.EBO!AH61","v":24099},{"$f":"BP.EBO!AI61","v":24099},{"$f":"BP.EBO!AJ61","v":24098},{"$f":"BP.EBO!AK61","v":24099},{"$f":"BP.EBO!AL61","v":24099.25678},{"$f":"BP.EBO!AM61","v":24099.25678},{"$f":"BP.EBO!AN61","v":24140},{"$f":"BP.EBO!AO61","v":24143},{"$f":"BP.EBO!AP61","v":24161},{"$f":"BP.EBO!AQ61","v":24184},{"$f":"BP.EBO!AR61","v":24209},{"$f":"BP.EBO!AS61","v":24233},{"$f":"BP.EBO!AT61","v":24257},{"$f":"BP.EBO!AU61","v":24281},{"$f":"BP.EBO!AV61","v":24802},{"$f":"BP.EBO!AW61","v":24975},{"$f":"BP.EBO!AX61","v":24608},{"$f":"BP.EBO!AY61","v":24671},{"$f":"BP.EBO!AZ61","v":24738},{"$f":"BP.EBO!BA61","v":24780},{"$f":"BP.EBO!BB61","v":24683},{"$f":"BP.EBO!BC61","v":25852},{"$f":"BP.EBO!BD61","v":25881},{"$f":"BP.EBO!BE61","v":25929}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.EBO!D62","v":3435},{"$f":"BP.EBO!E62","v":7885},{"$f":"BP.EBO!F62","v":13674},{"$f":"BP.EBO!G62","v":16314},{"$f":"BP.EBO!H62","v":0},{"$f":"BP.EBO!I62","v":3118},{"$f":"BP.EBO!J62","v":7403},{"$f":"BP.EBO!K62","v":6556},{"$f":"BP.EBO!L62","v":0},{"$f":"BP.EBO!M62","v":0},{"$f":"BP.EBO!N62","v":14345},{"$f":"BP.EBO!O62","v":20984},{"$f":"BP.EBO!P62","v":0},{"$f":"BP.EBO!Q62","v":0},{"$f":"BP.EBO!R62","v":9288},{"$f":"BP.EBO!S62","v":7476},{"$f":"BP.EBO!T62","v":0},{"$f":"BP.EBO!U62","v":4118},{"$f":"BP.EBO!V62","v":7748},{"$f":"BP.EBO!W62","v":11013},{"$f":"BP.EBO!X62","v":0},{"$f":"BP.EBO!Y62","v":12427},{"$f":"BP.EBO!Z62","v":0},{"$f":"BP.EBO!AA62","v":13511},{"$f":"BP.EBO!AB62","v":0},{"$f":"BP.EBO!AC62","v":0},{"$f":"BP.EBO!AD62","v":11537},{"$f":"BP.EBO!AE62","v":-6451},{"$f":"BP.EBO!AF62","v":0},{"$f":"BP.EBO!AG62","v":0},{"$f":"BP.EBO!AH62","v":0},{"$f":"BP.EBO!AI62","v":-12422},{"$f":"BP.EBO!AJ62","v":0},{"$f":"BP.EBO!AK62","v":0},{"$f":"BP.EBO!AL62","v":-6348.5364900000004},{"$f":"BP.EBO!AM62","v":-10672.47177},{"$f":"BP.EBO!AN62","v":0},{"$f":"BP.EBO!AO62","v":0},{"$f":"BP.EBO!AP62","v":16961},{"$f":"BP.EBO!AQ62","v":14077},{"$f":"BP.EBO!AR62","v":0},{"$f":"BP.EBO!AS62","v":0},{"$f":"BP.EBO!AT62","v":10875},{"$f":"BP.EBO!AU62","v":20342},{"$f":"BP.EBO!AV62","v":0},{"$f":"BP.EBO!AW62","v":10864},{"$f":"BP.EBO!AX62","v":13785},{"$f":"BP.EBO!AY62","v":19507},{"$f":"BP.EBO!AZ62","v":0},{"$f":"BP.EBO!BA62","v":9949},{"$f":"BP.EBO!BB62","v":13247},{"$f":"BP.EBO!BC62","v":21424},{"$f":"BP.EBO!BD62","v":0},{"$f":"BP.EBO!BE62","v":9360}]
[null,null,"Equity Income Adjustment",{"$f":"BP.EBO!D63","v":0},{"$f":"BP.EBO!E63","v":0},{"$f":"BP.EBO!F63","v":0},{"$f":"BP.EBO!G63","v":0},{"$f":"BP.EBO!H63","v":0},{"$f":"BP.EBO!I63","v":0},{"$f":"BP.EBO!J63","v":0},{"$f":"BP.EBO!K63","v":0},{"$f":"BP.EBO!L63","v":0},{"$f":"BP.EBO!M63","v":0},{"$f":"BP.EBO!N63","v":0},{"$f":"BP.EBO!O63","v":0},{"$f":"BP.EBO!P63","v":0},{"$f":"BP.EBO!Q63","v":0},{"$f":"BP.EBO!R63","v":0},{"$f":"BP.EBO!S63","v":0},{"$f":"BP.EBO!T63","v":0},{"$f":"BP.EBO!U63","v":0},{"$f":"BP.EBO!V63","v":0},{"$f":"BP.EBO!W63","v":0},{"$f":"BP.EBO!X63","v":0},{"$f":"BP.EBO!Y63","v":0},{"$f":"BP.EBO!Z63","v":0},{"$f":"BP.EBO!AA63","v":0},{"$f":"BP.EBO!AB63","v":0},{"$f":"BP.EBO!AC63","v":0},{"$f":"BP.EBO!AD63","v":0},{"$f":"BP.EBO!AE63","v":0},{"$f":"BP.EBO!AF63","v":0},{"$f":"BP.EBO!AG63","v":0},{"$f":"BP.EBO!AH63","v":0},{"$f":"BP.EBO!AI63","v":0},{"$f":"BP.EBO!AJ63","v":0},{"$f":"BP.EBO!AK63","v":0},{"$f":"BP.EBO!AL63","v":0},{"$f":"BP.EBO!AM63","v":0},{"$f":"BP.EBO!AN63","v":0},{"$f":"BP.EBO!AO63","v":0},{"$f":"BP.EBO!AP63","v":0},{"$f":"BP.EBO!AQ63","v":0},{"$f":"BP.EBO!AR63","v":0},{"$f":"BP.EBO!AS63","v":0},{"$f":"BP.EBO!AT63","v":0},{"$f":"BP.EBO!AU63","v":0},{"$f":"BP.EBO!AV63","v":0},{"$f":"BP.EBO!AW63","v":0},{"$f":"BP.EBO!AX63","v":0},{"$f":"BP.EBO!AY63","v":0},{"$f":"BP.EBO!AZ63","v":0},{"$f":"BP.EBO!BA63","v":0},{"$f":"BP.EBO!BB63","v":0},{"$f":"BP.EBO!BC63","v":0},{"$f":"BP.EBO!BD63","v":0},{"$f":"BP.EBO!BE63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.EBO!D64","v":-50},{"$f":"BP.EBO!E64","v":-50},{"$f":"BP.EBO!F64","v":-50},{"$f":"BP.EBO!G64","v":-50},{"$f":"BP.EBO!H64","v":-50},{"$f":"BP.EBO!I64","v":-50},{"$f":"BP.EBO!J64","v":-50},{"$f":"BP.EBO!K64","v":-50},{"$f":"BP.EBO!L64","v":-50},{"$f":"BP.EBO!M64","v":-50},{"$f":"BP.EBO!N64","v":-50},{"$f":"BP.EBO!O64","v":-50},{"$f":"BP.EBO!P64","v":-50},{"$f":"BP.EBO!Q64","v":-50},{"$f":"BP.EBO!R64","v":0},{"$f":"BP.EBO!S64","v":0},{"$f":"BP.EBO!T64","v":0},{"$f":"BP.EBO!U64","v":0},{"$f":"BP.EBO!V64","v":0},{"$f":"BP.EBO!W64","v":0},{"$f":"BP.EBO!X64","v":0},{"$f":"BP.EBO!Y64","v":0},{"$f":"BP.EBO!Z64","v":0},{"$f":"BP.EBO!AA64","v":0},{"$f":"BP.EBO!AB64","v":0},{"$f":"BP.EBO!AC64","v":0},{"$f":"BP.EBO!AD64","v":0},{"$f":"BP.EBO!AE64","v":0},{"$f":"BP.EBO!AF64","v":0},{"$f":"BP.EBO!AG64","v":0},{"$f":"BP.EBO!AH64","v":0},{"$f":"BP.EBO!AI64","v":0},{"$f":"BP.EBO!AJ64","v":0},{"$f":"BP.EBO!AK64","v":0},{"$f":"BP.EBO!AL64","v":0},{"$f":"BP.EBO!AM64","v":0},{"$f":"BP.EBO!AN64","v":0},{"$f":"BP.EBO!AO64","v":0},{"$f":"BP.EBO!AP64","v":0},{"$f":"BP.EBO!AQ64","v":0},{"$f":"BP.EBO!AR64","v":0},{"$f":"BP.EBO!AS64","v":0},{"$f":"BP.EBO!AT64","v":0},{"$f":"BP.EBO!AU64","v":0},{"$f":"BP.EBO!AV64","v":0},{"$f":"BP.EBO!AW64","v":0},{"$f":"BP.EBO!AX64","v":0},{"$f":"BP.EBO!AY64","v":0},{"$f":"BP.EBO!AZ64","v":0},{"$f":"BP.EBO!BA64","v":0},{"$f":"BP.EBO!BB64","v":0},{"$f":"BP.EBO!BC64","v":0},{"$f":"BP.EBO!BD64","v":0},{"$f":"BP.EBO!BE64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.EBO!D65","v":6708},{"$f":"BP.EBO!E65","v":5724},{"$f":"BP.EBO!F65","v":4433},{"$f":"BP.EBO!G65","v":-1272},{"$f":"BP.EBO!H65","v":9157},{"$f":"BP.EBO!I65","v":9158},{"$f":"BP.EBO!J65","v":3756},{"$f":"BP.EBO!K65","v":3753},{"$f":"BP.EBO!L65","v":9426},{"$f":"BP.EBO!M65","v":16618},{"$f":"BP.EBO!N65","v":5887},{"$f":"BP.EBO!O65","v":-6437},{"$f":"BP.EBO!P65","v":11831},{"$f":"BP.EBO!Q65","v":17953},{"$f":"BP.EBO!R65","v":2237},{"$f":"BP.EBO!S65","v":-1123},{"$f":"BP.EBO!T65","v":8398},{"$f":"BP.EBO!U65","v":8410},{"$f":"BP.EBO!V65","v":2732},{"$f":"BP.EBO!W65","v":700},{"$f":"BP.EBO!X65","v":3275},{"$f":"BP.EBO!Y65","v":3274},{"$f":"BP.EBO!Z65","v":0},{"$f":"BP.EBO!AA65","v":6882},{"$f":"BP.EBO!AB65","v":17086},{"$f":"BP.EBO!AC65","v":22501},{"$f":"BP.EBO!AD65","v":9085},{"$f":"BP.EBO!AE65","v":23024},{"$f":"BP.EBO!AF65","v":14551},{"$f":"BP.EBO!AG65","v":28385},{"$f":"BP.EBO!AH65","v":26701},{"$f":"BP.EBO!AI65","v":31971},{"$f":"BP.EBO!AJ65","v":14305},{"$f":"BP.EBO!AK65","v":22355},{"$f":"BP.EBO!AL65","v":22978.565520000033},{"$f":"BP.EBO!AM65","v":33498.25594000001},{"$f":"BP.EBO!AN65","v":15773},{"$f":"BP.EBO!AO65","v":22229},{"$f":"BP.EBO!AP65","v":7290},{"$f":"BP.EBO!AQ65","v":15592},{"$f":"BP.EBO!AR65","v":23240},{"$f":"BP.EBO!AS65","v":23240},{"$f":"BP.EBO!AT65","v":23240},{"$f":"BP.EBO!AU65","v":23240},{"$f":"BP.EBO!AV65","v":29658},{"$f":"BP.EBO!AW65","v":29658},{"$f":"BP.EBO!AX65","v":29658},{"$f":"BP.EBO!AY65","v":29658},{"$f":"BP.EBO!AZ65","v":41008},{"$f":"BP.EBO!BA65","v":41008},{"$f":"BP.EBO!BB65","v":41008},{"$f":"BP.EBO!BC65","v":41008},{"$f":"BP.EBO!BD65","v":52831},{"$f":"BP.EBO!BE65","v":52830}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.EBO!D66","v":0},{"$f":"BP.EBO!E66","v":0},{"$f":"BP.EBO!F66","v":0},{"$f":"BP.EBO!G66","v":0},{"$f":"BP.EBO!H66","v":4853},{"$f":"BP.EBO!I66","v":0},{"$f":"BP.EBO!J66","v":"-"},{"$f":"BP.EBO!K66","v":"-"},{"$f":"BP.EBO!L66","v":3720},{"$f":"BP.EBO!M66","v":0},{"$f":"BP.EBO!N66","v":0},{"$f":"BP.EBO!O66","v":0},{"$f":"BP.EBO!P66","v":5244},{"$f":"BP.EBO!Q66","v":5244},{"$f":"BP.EBO!R66","v":0},{"$f":"BP.EBO!S66","v":0},{"$f":"BP.EBO!T66","v":13},{"$f":"BP.EBO!U66","v":0},{"$f":"BP.EBO!V66","v":0},{"$f":"BP.EBO!W66","v":0},{"$f":"BP.EBO!X66","v":0},{"$f":"BP.EBO!Y66","v":0},{"$f":"BP.EBO!Z66","v":0},{"$f":"BP.EBO!AA66","v":-7698},{"$f":"BP.EBO!AB66","v":25387},{"$f":"BP.EBO!AC66","v":0},{"$f":"BP.EBO!AD66","v":0},{"$f":"BP.EBO!AE66","v":0},{"$f":"BP.EBO!AF66","v":3382},{"$f":"BP.EBO!AG66","v":0},{"$f":"BP.EBO!AH66","v":0},{"$f":"BP.EBO!AI66","v":0},{"$f":"BP.EBO!AJ66","v":9942},{"$f":"BP.EBO!AK66","v":0},{"$f":"BP.EBO!AL66","v":0},{"$f":"BP.EBO!AM66","v":0},{"$f":"BP.EBO!AN66","v":5675},{"$f":"BP.EBO!AO66","v":0},{"$f":"BP.EBO!AP66","v":0},{"$f":"BP.EBO!AQ66","v":0},{"$f":"BP.EBO!AR66","v":4970},{"$f":"BP.EBO!AS66","v":4398},{"$f":"BP.EBO!AT66","v":0},{"$f":"BP.EBO!AU66","v":0},{"$f":"BP.EBO!AV66","v":20687},{"$f":"BP.EBO!AW66","v":0},{"$f":"BP.EBO!AX66","v":0},{"$f":"BP.EBO!AY66","v":0},{"$f":"BP.EBO!AZ66","v":18801},{"$f":"BP.EBO!BA66","v":0},{"$f":"BP.EBO!BB66","v":0},{"$f":"BP.EBO!BC66","v":0},{"$f":"BP.EBO!BD66","v":13072},{"$f":"BP.EBO!BE66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.EBO!D67","v":0},{"$f":"BP.EBO!E67","v":0},{"$f":"BP.EBO!F67","v":0},{"$f":"BP.EBO!G67","v":0},{"$f":"BP.EBO!H67","v":0},{"$f":"BP.EBO!I67","v":0},{"$f":"BP.EBO!J67","v":0},{"$f":"BP.EBO!K67","v":0},{"$f":"BP.EBO!L67","v":0},{"$f":"BP.EBO!M67","v":0},{"$f":"BP.EBO!N67","v":0},{"$f":"BP.EBO!O67","v":0},{"$f":"BP.EBO!P67","v":0},{"$f":"BP.EBO!Q67","v":0},{"$f":"BP.EBO!R67","v":0},{"$f":"BP.EBO!S67","v":0},{"$f":"BP.EBO!T67","v":0},{"$f":"BP.EBO!U67","v":0},{"$f":"BP.EBO!V67","v":0},{"$f":"BP.EBO!W67","v":0},{"$f":"BP.EBO!X67","v":0},{"$f":"BP.EBO!Y67","v":0},{"$f":"BP.EBO!Z67","v":0},{"$f":"BP.EBO!AA67","v":0},{"$f":"BP.EBO!AB67","v":0},{"$f":"BP.EBO!AC67","v":0},{"$f":"BP.EBO!AD67","v":0},{"$f":"BP.EBO!AE67","v":0},{"$f":"BP.EBO!AF67","v":0},{"$f":"BP.EBO!AG67","v":0},{"$f":"BP.EBO!AH67","v":0},{"$f":"BP.EBO!AI67","v":0},{"$f":"BP.EBO!AJ67","v":0},{"$f":"BP.EBO!AK67","v":0},{"$f":"BP.EBO!AL67","v":0},{"$f":"BP.EBO!AM67","v":0},{"$f":"BP.EBO!AN67","v":610},{"$f":"BP.EBO!AO67","v":610},{"$f":"BP.EBO!AP67","v":610},{"$f":"BP.EBO!AQ67","v":610},{"$f":"BP.EBO!AR67","v":661},{"$f":"BP.EBO!AS67","v":661},{"$f":"BP.EBO!AT67","v":661},{"$f":"BP.EBO!AU67","v":661},{"$f":"BP.EBO!AV67","v":680},{"$f":"BP.EBO!AW67","v":680},{"$f":"BP.EBO!AX67","v":680},{"$f":"BP.EBO!AY67","v":680},{"$f":"BP.EBO!AZ67","v":577},{"$f":"BP.EBO!BA67","v":577},{"$f":"BP.EBO!BB67","v":577},{"$f":"BP.EBO!BC67","v":577},{"$f":"BP.EBO!BD67","v":603},{"$f":"BP.EBO!BE67","v":603}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.EBO!D68","v":0},{"$f":"BP.EBO!E68","v":0},{"$f":"BP.EBO!F68","v":0},{"$f":"BP.EBO!G68","v":0},{"$f":"BP.EBO!H68","v":0},{"$f":"BP.EBO!I68","v":0},{"$f":"BP.EBO!J68","v":0},{"$f":"BP.EBO!K68","v":0},{"$f":"BP.EBO!L68","v":0},{"$f":"BP.EBO!M68","v":0},{"$f":"BP.EBO!N68","v":0},{"$f":"BP.EBO!O68","v":0},{"$f":"BP.EBO!P68","v":0},{"$f":"BP.EBO!Q68","v":0},{"$f":"BP.EBO!R68","v":0},{"$f":"BP.EBO!S68","v":0},{"$f":"BP.EBO!T68","v":0},{"$f":"BP.EBO!U68","v":0},{"$f":"BP.EBO!V68","v":0},{"$f":"BP.EBO!W68","v":0},{"$f":"BP.EBO!X68","v":0},{"$f":"BP.EBO!Y68","v":0},{"$f":"BP.EBO!Z68","v":0},{"$f":"BP.EBO!AA68","v":0},{"$f":"BP.EBO!AB68","v":0},{"$f":"BP.EBO!AC68","v":0},{"$f":"BP.EBO!AD68","v":0},{"$f":"BP.EBO!AE68","v":0},{"$f":"BP.EBO!AF68","v":0},{"$f":"BP.EBO!AG68","v":0},{"$f":"BP.EBO!AH68","v":0},{"$f":"BP.EBO!AI68","v":0},{"$f":"BP.EBO!AJ68","v":0},{"$f":"BP.EBO!AK68","v":0},{"$f":"BP.EBO!AL68","v":0},{"$f":"BP.EBO!AM68","v":0},{"$f":"BP.EBO!AN68","v":0},{"$f":"BP.EBO!AO68","v":0},{"$f":"BP.EBO!AP68","v":0},{"$f":"BP.EBO!AQ68","v":0},{"$f":"BP.EBO!AR68","v":0},{"$f":"BP.EBO!AS68","v":0},{"$f":"BP.EBO!AT68","v":0},{"$f":"BP.EBO!AU68","v":0},{"$f":"BP.EBO!AV68","v":0},{"$f":"BP.EBO!AW68","v":0},{"$f":"BP.EBO!AX68","v":0},{"$f":"BP.EBO!AY68","v":0},{"$f":"BP.EBO!AZ68","v":0},{"$f":"BP.EBO!BA68","v":0},{"$f":"BP.EBO!BB68","v":0},{"$f":"BP.EBO!BC68","v":0},{"$f":"BP.EBO!BD68","v":0},{"$f":"BP.EBO!BE68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.EBO!D69","v":0},{"$f":"BP.EBO!E69","v":0},{"$f":"BP.EBO!F69","v":0},{"$f":"BP.EBO!G69","v":0},{"$f":"BP.EBO!H69","v":0},{"$f":"BP.EBO!I69","v":0},{"$f":"BP.EBO!J69","v":0},{"$f":"BP.EBO!K69","v":0},{"$f":"BP.EBO!L69","v":0},{"$f":"BP.EBO!M69","v":0},{"$f":"BP.EBO!N69","v":0},{"$f":"BP.EBO!O69","v":0},{"$f":"BP.EBO!P69","v":0},{"$f":"BP.EBO!Q69","v":0},{"$f":"BP.EBO!R69","v":0},{"$f":"BP.EBO!S69","v":0},{"$f":"BP.EBO!T69","v":0},{"$f":"BP.EBO!U69","v":0},{"$f":"BP.EBO!V69","v":0},{"$f":"BP.EBO!W69","v":0},{"$f":"BP.EBO!X69","v":0},{"$f":"BP.EBO!Y69","v":0},{"$f":"BP.EBO!Z69","v":0},{"$f":"BP.EBO!AA69","v":0},{"$f":"BP.EBO!AB69","v":0},{"$f":"BP.EBO!AC69","v":0},{"$f":"BP.EBO!AD69","v":0},{"$f":"BP.EBO!AE69","v":0},{"$f":"BP.EBO!AF69","v":0},{"$f":"BP.EBO!AG69","v":0},{"$f":"BP.EBO!AH69","v":0},{"$f":"BP.EBO!AI69","v":0},{"$f":"BP.EBO!AJ69","v":0},{"$f":"BP.EBO!AK69","v":0},{"$f":"BP.EBO!AL69","v":0},{"$f":"BP.EBO!AM69","v":0},{"$f":"BP.EBO!AN69","v":0},{"$f":"BP.EBO!AO69","v":0},{"$f":"BP.EBO!AP69","v":0},{"$f":"BP.EBO!AQ69","v":0},{"$f":"BP.EBO!AR69","v":0},{"$f":"BP.EBO!AS69","v":0},{"$f":"BP.EBO!AT69","v":0},{"$f":"BP.EBO!AU69","v":0},{"$f":"BP.EBO!AV69","v":0},{"$f":"BP.EBO!AW69","v":0},{"$f":"BP.EBO!AX69","v":0},{"$f":"BP.EBO!AY69","v":0},{"$f":"BP.EBO!AZ69","v":0},{"$f":"BP.EBO!BA69","v":0},{"$f":"BP.EBO!BB69","v":0},{"$f":"BP.EBO!BC69","v":0},{"$f":"BP.EBO!BD69","v":0},{"$f":"BP.EBO!BE69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.EBO!D70","v":0},{"$f":"BP.EBO!E70","v":0},{"$f":"BP.EBO!F70","v":0},{"$f":"BP.EBO!G70","v":0},{"$f":"BP.EBO!H70","v":0},{"$f":"BP.EBO!I70","v":0},{"$f":"BP.EBO!J70","v":0},{"$f":"BP.EBO!K70","v":0},{"$f":"BP.EBO!L70","v":0},{"$f":"BP.EBO!M70","v":0},{"$f":"BP.EBO!N70","v":0},{"$f":"BP.EBO!O70","v":0},{"$f":"BP.EBO!P70","v":0},{"$f":"BP.EBO!Q70","v":0},{"$f":"BP.EBO!R70","v":0},{"$f":"BP.EBO!S70","v":0},{"$f":"BP.EBO!T70","v":0},{"$f":"BP.EBO!U70","v":0},{"$f":"BP.EBO!V70","v":0},{"$f":"BP.EBO!W70","v":0},{"$f":"BP.EBO!X70","v":0},{"$f":"BP.EBO!Y70","v":0},{"$f":"BP.EBO!Z70","v":0},{"$f":"BP.EBO!AA70","v":0},{"$f":"BP.EBO!AB70","v":0},{"$f":"BP.EBO!AC70","v":0},{"$f":"BP.EBO!AD70","v":0},{"$f":"BP.EBO!AE70","v":0},{"$f":"BP.EBO!AF70","v":0},{"$f":"BP.EBO!AG70","v":0},{"$f":"BP.EBO!AH70","v":0},{"$f":"BP.EBO!AI70","v":0},{"$f":"BP.EBO!AJ70","v":0},{"$f":"BP.EBO!AK70","v":0},{"$f":"BP.EBO!AL70","v":0},{"$f":"BP.EBO!AM70","v":0},{"$f":"BP.EBO!AN70","v":0},{"$f":"BP.EBO!AO70","v":0},{"$f":"BP.EBO!AP70","v":0},{"$f":"BP.EBO!AQ70","v":0},{"$f":"BP.EBO!AR70","v":0},{"$f":"BP.EBO!AS70","v":0},{"$f":"BP.EBO!AT70","v":0},{"$f":"BP.EBO!AU70","v":0},{"$f":"BP.EBO!AV70","v":0},{"$f":"BP.EBO!AW70","v":0},{"$f":"BP.EBO!AX70","v":0},{"$f":"BP.EBO!AY70","v":0},{"$f":"BP.EBO!AZ70","v":0},{"$f":"BP.EBO!BA70","v":0},{"$f":"BP.EBO!BB70","v":0},{"$f":"BP.EBO!BC70","v":0},{"$f":"BP.EBO!BD70","v":0},{"$f":"BP.EBO!BE70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.EBO!D71","v":155732},{"$f":"BP.EBO!E71","v":151731},{"$f":"BP.EBO!F71","v":155593},{"$f":"BP.EBO!G71","v":149089},{"$f":"BP.EBO!H71","v":150814},{"$f":"BP.EBO!I71","v":146375},{"$f":"BP.EBO!J71","v":151704},{"$f":"BP.EBO!K71","v":150920},{"$f":"BP.EBO!L71","v":156052},{"$f":"BP.EBO!M71","v":164896},{"$f":"BP.EBO!N71","v":173093},{"$f":"BP.EBO!O71","v":172096},{"$f":"BP.EBO!P71","v":183442},{"$f":"BP.EBO!Q71","v":181446},{"$f":"BP.EBO!R71","v":187711},{"$f":"BP.EBO!S71","v":187786},{"$f":"BP.EBO!T71","v":186837},{"$f":"BP.EBO!U71","v":189945},{"$f":"BP.EBO!V71","v":191978},{"$f":"BP.EBO!W71","v":194035},{"$f":"BP.EBO!X71","v":227474},{"$f":"BP.EBO!Y71","v":269330},{"$f":"BP.EBO!Z71","v":271184},{"$f":"BP.EBO!AA71","v":270399},{"$f":"BP.EBO!AB71","v":290066},{"$f":"BP.EBO!AC71","v":261873},{"$f":"BP.EBO!AD71","v":287737},{"$f":"BP.EBO!AE71","v":283245},{"$f":"BP.EBO!AF71","v":261188},{"$f":"BP.EBO!AG71","v":300219},{"$f":"BP.EBO!AH71","v":319704},{"$f":"BP.EBO!AI71","v":333479},{"$f":"BP.EBO!AJ71","v":352561},{"$f":"BP.EBO!AK71","v":326546},{"$f":"BP.EBO!AL71","v":330426.63008000003},{"$f":"BP.EBO!AM71","v":322765.03757000004},{"$f":"BP.EBO!AN71","v":307974},{"$f":"BP.EBO!AO71","v":310284},{"$f":"BP.EBO!AP71","v":365508},{"$f":"BP.EBO!AQ71","v":357063},{"$f":"BP.EBO!AR71","v":358964},{"$f":"BP.EBO!AS71","v":359689},{"$f":"BP.EBO!AT71","v":391149},{"$f":"BP.EBO!AU71","v":403105},{"$f":"BP.EBO!AV71","v":449105},{"$f":"BP.EBO!AW71","v":428399},{"$f":"BP.EBO!AX71","v":460350},{"$f":"BP.EBO!AY71","v":460158},{"$f":"BP.EBO!AZ71","v":457234},{"$f":"BP.EBO!BA71","v":405593},{"$f":"BP.EBO!BB71","v":404352},{"$f":"BP.EBO!BC71","v":398588},{"$f":"BP.EBO!BD71","v":424289},{"$f":"BP.EBO!BE71","v":426604}]
[null,null,null,{"$f":"BP.EBO!D72","v":0},{"$f":"BP.EBO!E72","v":0},{"$f":"BP.EBO!F72","v":0},{"$f":"BP.EBO!G72","v":0},{"$f":"BP.EBO!H72","v":0},{"$f":"BP.EBO!I72","v":0},{"$f":"BP.EBO!J72","v":0},{"$f":"BP.EBO!K72","v":0},{"$f":"BP.EBO!L72","v":0},{"$f":"BP.EBO!M72","v":0},{"$f":"BP.EBO!N72","v":0},{"$f":"BP.EBO!O72","v":0},{"$f":"BP.EBO!P72","v":0},{"$f":"BP.EBO!Q72","v":0},{"$f":"BP.EBO!R72","v":0},{"$f":"BP.EBO!S72","v":0},{"$f":"BP.EBO!T72","v":0},{"$f":"BP.EBO!U72","v":0},{"$f":"BP.EBO!V72","v":0},{"$f":"BP.EBO!W72","v":0},{"$f":"BP.EBO!X72","v":0},{"$f":"BP.EBO!Y72","v":0},{"$f":"BP.EBO!Z72","v":0},{"$f":"BP.EBO!AA72","v":0},{"$f":"BP.EBO!AB72","v":0},{"$f":"BP.EBO!AC72","v":0},{"$f":"BP.EBO!AD72","v":0},{"$f":"BP.EBO!AE72","v":0},{"$f":"BP.EBO!AF72","v":0},{"$f":"AG71-AG34","v":0},0,0,0,0,-1.5709999948740005E-2,-2.5099999969825149E-2,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"BP.EBO","index":49,"n_rows":72,"n_cols":57,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Borborema"]
[]
[null,null,"Balanço Patrimonial (R$ mil)",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,"31/03/2018",43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,44561,44651,44742,44834,44926,45016]
[]
[null,"AC","Ativo Circulante",69616,65380,66567,56323,61351,53369,52341,48162,49996,55152,50773,47858,56061,55230,58141,53490,54383,57648,54477,49800,80399,96817,112573,101422,135667,100432,121551,112467,95163,128035,143385,154952,181388,152238,152132.02315999998,143885.76066,132389,{"$f":"SUBTOTAL(9,AO7:AO16)","v":131360},{"$f":"SUBTOTAL(9,AP7:AP16)","v":123064},{"$f":"SUBTOTAL(9,AQ7:AQ16)","v":109801},{"$f":"SUM(AR7:AR16)","v":114709},107531,134913,141971,186800,149753,192184,197084,174733,{"$f":"SUM(BA7:BA16)","v":129730},{"$f":"SUM(BB7:BB16)","v":131170},{"$f":"SUM(BC7:BC16)","v":129622},{"$f":"SUM(BD7:BD16)","v":148446},{"$f":"SUM(BE7:BE16)","v":144485}]
[null,"AC","Caixa e equivalentes de caixa",20077,21415,27661,18176,22706,11564,10597,7442,8699,12430,7735,7054,7968,13671,9971,12804,13385,7825,4766,12939,7576,13700,3170,3572,34121,2972,38767,3222,18708,3659,3686,4859,67981,5852,7235.2200300000004,7258.6043300000001,8590,5334,4642,12680,23075,10844,46270,18388,10760,16049,26944,9504,5010,7042,4106,2855,4669,2835]
[null,"AC","Aplicações financeiras no mercado aberto e recursos vinculados",15029,13521,4010,4494,2847,3196,3435,3530,3639,3604,3666,3722,2353,5497,9306,3046,3837,11734,9353,574,2294,8055,27959,22747,7233,18812,2766,28762,4546,20614,30426,15469,10594,47512,45944.682549999998,37077.550139999999,24544,22802,25273,12228,10554,24892,17892,65883,98394,73045,84527,77020,54265,44998,45277,57875,44639,44339]
[null,"AC","Consumidores e concessionárias",21031,22621,22826,20950,20436,22751,22371,21086,23290,24760,25269,24143,33644,23700,24726,22257,23202,22841,26779,20833,23916,37957,35475,39214,40579,43374,47381,57021,42845,77567,80143,90347,41124,45265,47088.562950000007,47100.25864,45482,58153,47766,43255,41917,41488,40179,38867,52242,40836,41185,47124,48410,47145,37599,31642,37309,39658]
[null,"AC","Títulos de créditos a receber",1461,2633,2657,2893,2273,1218,1324,1924,2213,2169,2335,2536,2828,3446,2772,2556,2246,2614,2836,2333,2277,2029,3851,4066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AC","Estoques",506,453,591,679,628,628,639,821,621,615,638,637,578,531,614,578,590,647,0,0,707,725,747,800,711,683,745,722,740,719,705,637,565,569,680.05518999999993,741.13757999999996,666,710,897,1035,624,1099,1391,1131,1147,1157,1318,1166,1081,1157,1367,1435,1288,1182]
[null,"AC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9006,8327,9185,7413,11027,13296,13791,8865,10009,8809,11831,9245,10473,11694.85806,12816.829930000002,13328,9699,14110,14789,12995,13474,11097,6499,7287,5938,20653,33307,24687,9746,20186,24785,20664,17335]
[null,"AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10332,8719,0,7881,0,0,0,0,0,0,0,0,0,3068.4820299999997,0,0,0,0,0,4760,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3621,17394,15721,31890,18211,14368,11463,14417,10042,12238,25105,42877,37214,31623.67842,34559.046430000002,34937,30622,25701,20450,15055,0,11879,7210,11451,5814,9886,20075,27258,8870,11077,253,28118,26802]
[null,"AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AC","Outros créditos",11512,4737,8822,9131,12461,14012,13975,13359,11534,11574,11130,9766,8690,8385,10752,12249,11123,11987,10743,13121,43629,11392,6931,6117,5839,5353,4228,-2514,5042,5425,7378,6704,9002,5353,4796.4839300000003,4332.3336100000006,4842,4040,4675,5364,5729,15734,6205,3993,5519,6914,7671,8888,14022,10772,11558,10777,11759,12334]
[null,"AC","Ativo Não circulante",86116,86351,89026,92766,89463,93006,99363,102758,106056,109744,122320,124238,127381,126216,129570,134296,132454,132297,137501,144235,147075,172513,158611,168977,154399,161441,166186,170778,166025,172184,176319,178527,171173,174308,178294.62263,178879.30200999998,175585,{"$f":"SUBTOTAL(9,AO19:AO33)","v":178924},{"$f":"SUBTOTAL(9,AP19:AP33)","v":242444},{"$f":"SUBTOTAL(9,AQ19:AQ33)","v":247262},{"$f":"SUM(AR19:AR33)","v":244255},252158,256236,261134,262305,278646,268166,263074,282501,{"$f":"SUM(BA19:BA33)","v":275863},{"$f":"SUM(BB19:BB33)","v":273182},{"$f":"SUM(BC19:BC33)","v":268966},{"$f":"SUM(BD19:BD33)","v":275843},{"$f":"SUM(BE19:BE33)","v":282119}]
[null,"ANC","Realizável a longo prazo",39313,39120,20332,21740,36506,37286,38651,40254,41480,40314,53791,58471,61266,59335,61869,65524,63532,61277,48692,72081,74479,99819,68734,96170,78199,81804,91469,95071,90245,96221,100398,102944,94190,97224,100749.44337000001,100670.31799,97439,{"$f":"SUBTOTAL(9,AO19:AO30)","v":99789},{"$f":"SUBTOTAL(9,AP19:AP30)","v":163034},{"$f":"SUBTOTAL(9,AQ19:AQ30)","v":166086},{"$f":"SUM(AR19:AR30)","v":163616},169933,173279,180439,181585,198735,189028,185441,204848,{"$f":"SUM(BA19:BA30)","v":198298},{"$f":"SUM(BB19:BB30)","v":194868},{"$f":"SUM(BC19:BC30)","v":189157},{"$f":"SUM(BD19:BD30)","v":197761},{"$f":"SUM(BE19:BE30)","v":204009}]
[null,"ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33586,36552,39204,40871,42189,48498,47239,47949,49419,50358,52039,55615,56914,58876,60481,63360,64867,67080,68999,74014,75081,76461,80683,83806,87322,93477,99231,105271,110302,117251,118892,124751,130964]
[null,"ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3667,3774,3900,4035,3818,3941,4083,3804,3915,4006,3167,3184,510,526.2310500000001,547.66250000000002,564,584,598,616,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Consumidores e concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,286,378,3886,3430,2922,6532,5230,5125,5684,6802,6940,8032,8538,5346.78406,7488,5403,7536,7468,7911,7532,7813,7375,7147,6810,6784,8034,7813,8239,7429,8175,8231,8034]
[null,"ANC","Títulos de créditos a receber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3535,3325,3320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53841,0,0,0,0,0]
[null,"ANC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29725,0,0,2727,1946,2650,2074,1292,6635,8789,11203,4260,9458,9753.0999100000008,10492.716380000002,3156,6463,6393,4422,1203,2405,1159,3141,1231,12471,10808,9711,19132,0,0,0,0,0]
[null,"ANC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3280,3083,2898,2611,2607,2400,2132,2953,2766,2577,2531,1338,1622,1211.03271,1272.3132900000001,1235,1230,59815,61952,64696,67426,69964,72018,73426,76689,62354,48935,0,64251,55826,48268,50677,51891]
[null,"ANC","Créditos tributários",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19882,8435,26515,18888,22626,25693,0,23259,22982,23199,21776,16652,16177,14018.092919999999,14770.125760000001,14459,13967,14487,13525,12449,14063,14383,13656,12337,11814,10170,9566,5770,9053,4269,4757,3566,3137]
[null,"ANC","Cauções e depósitos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5976,6022,6055,5181,5188,5365,5371,5113,5121,5125,5426,5057,4909,5237.14761,2773.83385,2893,2827,2966,3236,3343,3426,3499,3566,3638,3629,3702,5029,5099,5204,5294,5390,5371,5412]
[null,"ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,0,8506,0,0,0,1094,645,258,660,0,1144,854,3924.8391699999997,4985.8821500000004,4284,4448,4159,5868,0,0,0,0,0,0,1733,4935,7922,1249,4799,3675,5165,4571]
[null,"ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Outros créditos",39313,39120,20332,21740,36506,37286,38651,40254,41480,40314,53791,58471,61266,59335,61869,65524,63532,61277,48692,72081,74479,0,7257,5394,0,0,0,26546,0,0,0,0,0,-1252,-1335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ANC","Investimentos",101,101,101,101,85,85,85,84,84,81,81,81,82,82,81,82,81,81,81,81,81,81,81,81,81,81,110,81,81,81,80,81,81,74,74.122590000000002,74.122590000000002,75,76,75,75,89,73,73,72,73,73,73,79,79,79,79,77,103,103]
[null,"ANC","Imobilizado",46702,null,null,null,52872,55635,null,null,null,null,null,null,868,836,823,757,930,889,1376,825,800,759,809,778,868,859,921,915,955,966,993,8107,877,9899,10533.74388,10719.962600000001,859,9586,785,1512,1121,1453,999,907,854,875,814,793,1084,1133,880,951,1143,1103]
[null,"ANC","Intangível"," ",47130,68593,70925," ",null,60627,62420,64492,69349,68448,65686,65165,65963,66797,67933,67911,70050,87352,71248,71715,71854,88987,71948,75251,78697,73686,74711,74744,74916,74848,67395,76025,67111,66937.312789999996,67414.898829999991,77212,69473,78550,79589,79429,80699,81885,79716,79793,78963,78251,76761,76490,76353,77355,78781,76836,76904]
[null,"ATIVO","Total do ativo",155732,151731,155593,149089,150814,146375,151704,150920,156052,164896,173093,172096,183442,181446,187711,187786,186837,189945,191978,194035,227474,269330,271184,270399,290066,261873,287737,283245,261188,300219,319704,333479,352561,326546,330426.64578999998,322765.06267000001,307974,{"$f":"AO6+AO17","v":310284},{"$f":"AP6+AP17","v":365508},{"$f":"AQ6+AQ17","v":357063},{"$f":"AR17+AR6","v":358964},359689,391149,403105,449105,428399,460350,460158,457234,{"$f":"BA17+BA6","v":405593},{"$f":"BB17+BB6","v":404352},{"$f":"BC17+BC6","v":398588},{"$f":"BD17+BD6","v":424289},{"$f":"BE17+BE6","v":426604}]
[null,"PC","Passivo circulante",60680,39415,38697,35878,40543,36265,36254,36743,40684,39105,38307,31325,40414,40871,51714,45346,41989,31838,34193,42845,79642,101426,97322,99322,101008,87587,87155,90770,71001,92968,99110,144626,117165,111909,120687.72735000003,106196.67858000001,110574,{"$f":"SUBTOTAL(9,AO36:AO46)","v":110801},{"$f":"SUBTOTAL(9,AP36:AP46)","v":117729},{"$f":"SUBTOTAL(9,AQ36:AQ46)","v":101624},{"$f":"SUM(AR36:AR46)","v":129446},103661,90256,112449,156231,142038,114837,106546,99038,{"$f":"SUM(BA36:BA46)","v":80083},{"$f":"SUM(BB36:BB46)","v":96721},{"$f":"SUM(BC36:BC46)","v":87147},{"$f":"SUM(BD36:BD46)","v":121349},{"$f":"SUM(BE36:BE46)","v":112748}]
[null,"PC","Fornecedores",9883,9135,10315,10420,11634,10851,10723,9115,11677,11495,12871,11789,14100,11330,17242,18337,14864,13622,15557,11978,22300,20078,20495,22742,20834,17376,22087,30075,20092,43641,50648,70655,23140,22482,29804.86924,27677.271530000002,20085,30120,23260,23263,24610,19530,21220,19092,38087,22632,28629,35955,34379,21285,19433,20481,21689,21977]
[null,"PC","Empréstimos e Financiamentos",32159,14109,12297,10010,9225,9500,9774,8716,8646,7249,5803,4545,3644,12078,13159,11251,11766,2505,2612,17481,19024,49219,44532,32136,32874,5592,16011,16453,8111,9258,10249,30274,29115,34034,34427.38824,31070.651850000002,44437,35471,48833,48863,73827,48598,34766,54310,72034,72036,43282,23282,9949,9949,24949,24962,19975,19987]
[null,"PC","Debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207,41,251,282,350,419,660,20552,21010,20669,21179,325]
[null,"PC","Impostos e contribuições sociais",10816,8532,8536,7694,9508,9216,9611,9812,10779,10091,12076,9960,11557,10277,11005,9827,8965,9541,7843,9707,10413,13795,10001,9400,12509,15060,15029,15656,8333,10906,7991,6796,8801,11133,10998.173289999999,10759.182280000001,10611,11479,10873,10134,11214,12340,15291,13046,10415,10732,10675,12666,15749,15381,10706,7347,7946,9739]
[null,"PC","Dividendos a pagar",302,302,302,302,132,132,132,3132,3487,3487,1210,72,4000,null,3858,null,null,0,0,0,0,0,0,0,763,24145,7762,0,0,0,0,0,0,0,0,0,0,0,8482,0,0,0,0,0,2153,0,0,0,0,0,0,0,0,7906]
[null,"PC","Encargos de dívidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6527,1046,658,357,189,202,592,760,452,985,953,1584,2334,1922.49873,2325.1459300000001,2095,1688,1284,1210,773,1463,630,1741,2602,3680,2791,2265,176,1180,169,1300,128,1128]
[null,"PC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,43,85,128,0,213,241.37025,283.96499999999997,13,13,13,13,3,3,3,3,1,1,1,1,16,16,16,16,17,17]
[null,"PC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3959,13379,23679,22298,15663,16220,17011,20909,16323,17585,25412,38068,28292,23826.89502,23095.145660000002,21343,20385,16248,10656,8840,8326,9668,16187,18277,16574,13624,15508,15957,-6701,4496,-3116,32041,32493]
[null,"PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1443,2822,2034,1493,1469,1142,1172,765,602.82278999999971,581.76874000000043,402,442,465,244,0,0,0,0,0,0,2665,3134,5090,5473,6118,6266,6023,7609]
[null,"PC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC","Outros passivos",7520,7337,7247,7452,10044,6566,6014,5968,6095,6783,6347,4959,7113,7186,6450,5931,6394,6170,8181,3679,27905,7848,7869,10707,11373,9562,8401,8161,10762,10852,10098,9266,15285,12656,18863.709790000001,10403.54759,11588,11203,8271,7241,10179,13401,8471,8029,12411,16101,12820,13316,17062,12948,9824,9222,12351,11567]
[null,"PNC","Não circulante",13976,27774,27855,27235,25328,26900,27953,27530,25885,32836,33438,45108,44838,36263,37620,49235,49587,58729,58628,50801,55882,63526,71204,68744,56948,62148,82322,78263,74616,81227,91635,67046,108892,90024,86477.884860000006,87111.585980000003,68670,{"$f":"SUBTOTAL(9,AO48:AO58)","v":69970},{"$f":"SUBTOTAL(9,AP48:AP58)","v":116225},{"$f":"SUBTOTAL(9,AQ48:AQ58)","v":118444},{"$f":"SUM(AR48:AR58)","v":93906},120964,159328,139600,134515,137652,193880,196194,190170,{"$f":"SUM(BA48:BA58)","v":166294},{"$f":"SUM(BB48:BB58)","v":145214},{"$f":"SUM(BC48:BC58)","v":139678},{"$f":"SUM(BD48:BD58)","v":127651},{"$f":"SUM(BE48:BE58)","v":142232}]
[null,"PNC","Empréstimos e financiamentos",11206,26220,24932,24075,22004,23367,24214,23513,21596,28291,28478,39990,39450,30564,31355,42718,42622,50604,49773,40584,49730,29611,33318,34241,39018,37427,55433,54139,52638,51543,58942,35887,94489,69422,67814.749280000004,68306.349310000005,53935,53064,39128,40721,15953,15850,49089,28994,10566,10471,64391,67518,63153,55632,38452,39080,38702,57574]
[null,"PNC","Debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19959,19953,19960,34823,35234,35574,35983,36570,16983,17481,17332,17559,17990]
[null,"PNC","Impostos a Recolher",261,270,266,325,427,570,720,895,153,1200,1375,1628,1854,"-",2288,2507,2723,2953,3489,3471,3726,4040,4453,4956,6025,6970,8756,7450,10743,11170,11679,11926,1531,1630,1742.1122200000002,1857.4175,1992,2125,2881,3029,3071,3101,3130,3155,3264,3372,2625,5896,3995,5281,4001,4043,4081,4153]
[null,"PNC","Fornecedores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403,403,403,403,403,403,403,403,403,403,403,403,403,402.63938999999999,402.63938999999999,633,859,866,1141,663,646,647,681,686,1211,1216,1226,1206,1305,1344,1374,1404,1449]
[null,"PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1010,0,0,0,0]
[null,"PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7635,7782,8017,8097,7462,7053,7020,6531,6747,6641,4584,4353,4071,3376.7640299999998,3370.73182,3149,3060,3017,2755,1923,1920,1989,1867,1572,1350,1301,1277,1377,1287,1140,1068,1090,1100]
[null,"PNC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,14.19825,421.84584999999998,82,86,89,92,28,28,29,30,4,4,5,5,145,149,153,157,121,125]
[null,"PNC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20230,0,0,2018,8510,9027,5717,2435,9199,11532,11453,5406,11474,10017.67568,9313.7003199999999,5294,6249,7475,5957,5703,10031,12260,10267,7245,9261,9878,5187,3122,2840,-549,12252,3257,18]
[null,"PNC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57944,0,62477,65199,67651,69741,71193,74444,75871,76465,77508,78607,80030,61564,58774,57123]
[null,"PNC","Outros passivos",2509,1284,2657,2835,2897,2963,3019,3122,4136,3345,3585,3490,3534,5699,3977,4010,4242,5172,5366,6746,2426,1607,25248,21127,1387,1376,1650,3534,1866,2165,2438,2793,2710,3024,3109.7460100000003,3438.9017899999999,3585,4527,4825,64749,4088,4230,4580,4905,5162,2305,3019,2637,3094,3200,3162,2808,2663,2700]
[null,"PL","Patrimônio líquido",81076,84542,89041,85976,84943,83210,87497,86647,89483,92955,101348,95663,98190,104312,98377,93205,95261,99378,99157,100389,91950,104378,102658,102333,132110,112138,118260,114212,115571,126024,128959,121807,126504,124613,123261.01787000004,129456.77301,128730,{"$f":"SUM(AO60:AO70)","v":129513},131554,136995,135612,135064,141565,151056,158359,148709,151633,157418,168026,{"$f":"SUM(BA60:BA70)","v":159216},{"$f":"SUM(BB60:BB70)","v":162417},{"$f":"SUM(BC60:BC70)","v":171763},{"$f":"SUM(BD60:BD70)","v":175289},{"$f":"SUM(BE60:BE70)","v":171624}]
[null,"PL","Capital social",46835,46835,46835,46835,46835,46835,52240,52240,52239,52239,57018,57018,57017,57017,62753,62753,62752,62752,64578,64578,64577,64578,65540,65540,65539,65539,73540,73540,73540,73540,78159,78159,78159,78159,82531.732060000009,82531.732060000009,82532,82531,82532,82532,82532,82532,82532,82532,82532,82532,82902,82902,82902,82902,82902,82902,82902,82902]
[null,"PL","Reservas de Capital",24148,24148,24149,24149,24148,24149,24148,24148,24148,24148,24148,24148,24148,24148,24099,24099,24098,24098,24099,24098,24098,24099,37118,24098,24098,24098,24098,24099,24098,24099,24099,24099,24098,24099,24099.25678,24099.25678,24140,24143,24161,24184,24209,24233,24257,24281,24802,24975,24608,24671,24738,24780,24683,25852,25881,25929]
[null,"PL","Lucros (Prejuízos) Acumulados",3435,7885,13674,16314,null,3118,7403,6556,null,null,14345,20984,null,0,9288,7476,0,4118,7748,11013,0,12427,0,13511,0,0,11537,-6451,0,0,0,-12422,0,0,-6348.5364900000004,-10672.47177,0,0,16961,14077,0,0,10875,20342,0,10864,13785,19507,0,9949,13247,21424,0,9360]
[null,"PL","Ajuste de Avaliação Patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL","Ações em Tesouraria",-50,-50,-50,-50,-50,-50,-50,-50,-50,-50,-50,-50,-50,-50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL","Reservas de Lucros",6708,5724,4433,-1272,9157,9158,3756,3753,9426,16618,5887,-6437,11831,17953,2237,-1123,8398,8410,2732,700,3275,3274,0,6882,17086,22501,9085,23024,14551,28385,26701,31971,14305,22355,22978.565520000033,33498.25594000001,15773,22229,7290,15592,23240,23240,23240,23240,29658,29658,29658,29658,41008,41008,41008,41008,52831,52830]
[null,"PL","Dividendos adicionais propostos",0,null,null,null,4853,null,"-","-",3720,null,null,null,5244,5244,0,0,13,0,0,0,0,0,0,-7698,25387,0,0,0,3382,0,0,0,9942,0,0,0,5675,0,0,0,4970,4398,0,0,20687,0,0,0,18801,0,0,0,13072,0]
[null,"PL","Outros Resultados Abrangentes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,610,610,610,610,661,661,661,661,680,680,680,680,577,577,577,577,603,603]
[null,"PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL","Participação de acionistas não controladores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PL","Aquisição de ações de controladas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PASSIVO","Total do passivo",155732,151731,155593,149089,150814,146375,151704,150920,156052,164896,173093,172096,183442,181446,187711,187786,186837,189945,191978,194035,227474,269330,271184,270399,290066,261873,287737,283245,261188,300219,319704,333479,352561,326546,330426.63008000003,322765.03757000004,307974,{"$f":"AO59+AO47+AO35","v":310284},{"$f":"AP59+AP47+AP35","v":365508},{"$f":"AQ59+AQ47+AQ35","v":357063},{"$f":"AR35+AR47+AR59","v":358964},359689,391149,403105,449105,428399,460350,460158,457234,{"$f":"BA35+BA47+BA59","v":405593},{"$f":"BB35+BB47+BB59","v":404352},{"$f":"BC35+BC47+BC59","v":398588},{"$f":"BD35+BD47+BD59","v":424289},{"$f":"BE35+BE47+BE59","v":426604}]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG71-AG34","v":0},0,0,0,0,-1.5709999948740005E-2,-2.5099999969825149E-2,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0},{"$f":"AW71-AW34","v":0},{"$f":"AX71-AX34","v":0},0,0,{"$f":"BA71-BA34","v":0},{"$f":"BB71-BB34","v":0},{"$f":"BC71-BC34","v":0},{"$f":"BD71-BD34","v":0},{"$f":"BE71-BE34","v":0}]

{"sheet":"BS.EPB","index":50,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Paraíba"]
[]
[null,null,"R$ thousand",{"$f":"BP.EPB!D4","v":40178},{"$f":"BP.EPB!E4","v":40268},{"$f":"BP.EPB!F4","v":40359},{"$f":"BP.EPB!G4","v":40451},{"$f":"BP.EPB!H4","v":40543},{"$f":"BP.EPB!I4","v":40633},{"$f":"BP.EPB!J4","v":40724},{"$f":"BP.EPB!K4","v":40816},{"$f":"BP.EPB!L4","v":40908},{"$f":"BP.EPB!M4","v":40999},{"$f":"BP.EPB!N4","v":41090},{"$f":"BP.EPB!O4","v":41182},{"$f":"BP.EPB!P4","v":41274},{"$f":"BP.EPB!Q4","v":41364},{"$f":"BP.EPB!R4","v":41455},{"$f":"BP.EPB!S4","v":41547},{"$f":"BP.EPB!T4","v":41639},{"$f":"BP.EPB!U4","v":41729},{"$f":"BP.EPB!V4","v":41820},{"$f":"BP.EPB!W4","v":41912},{"$f":"BP.EPB!X4","v":42004},{"$f":"BP.EPB!Y4","v":42094},{"$f":"BP.EPB!Z4","v":42185},{"$f":"BP.EPB!AA4","v":42277},{"$f":"BP.EPB!AB4","v":42369},{"$f":"BP.EPB!AC4","v":42460},{"$f":"BP.EPB!AD4","v":42551},{"$f":"BP.EPB!AE4","v":42643},{"$f":"BP.EPB!AF4","v":42735},{"$f":"BP.EPB!AG4","v":42825},{"$f":"BP.EPB!AH4","v":42916},{"$f":"BP.EPB!AI4","v":43008},{"$f":"BP.EPB!AJ4","v":43100},{"$f":"BP.EPB!AK4","v":43190},{"$f":"BP.EPB!AL4","v":43281},{"$f":"BP.EPB!AM4","v":43373},{"$f":"BP.EPB!AN4","v":43465},{"$f":"BP.EPB!AO4","v":43555},{"$f":"BP.EPB!AP4","v":43646},{"$f":"BP.EPB!AQ4","v":43738},{"$f":"BP.EPB!AR4","v":43830},{"$f":"BP.EPB!AS4","v":43921},{"$f":"BP.EPB!AT4","v":44012},{"$f":"BP.EPB!AU4","v":44104},{"$f":"BP.EPB!AV4","v":44196},{"$f":"BP.EPB!AW4","v":44286},{"$f":"BP.EPB!AX4","v":44377},{"$f":"BP.EPB!AY4","v":44469},{"$f":"BP.EPB!AZ4","v":44561},{"$f":"BP.EPB!BA4","v":44651},{"$f":"BP.EPB!BB4","v":44742},{"$f":"BP.EPB!BC4","v":44834},{"$f":"BP.EPB!BD4","v":44926},{"$f":"BP.EPB!BE4","v":45016},{"$f":"BP.EPB!BF4","v":45107},{"$f":"BP.EPB!BG4","v":45199},{"$f":"BP.EPB!BH4","v":45291},{"$f":"BP.EPB!BI4","v":45382},{"$f":"BP.EPB!BJ4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,null,"Current Assets",{"$f":"BP.EPB!D6","v":416764},{"$f":"BP.EPB!E6","v":417627},{"$f":"BP.EPB!F6","v":452109},{"$f":"BP.EPB!G6","v":394559},{"$f":"BP.EPB!H6","v":430243},{"$f":"BP.EPB!I6","v":400780},{"$f":"BP.EPB!J6","v":387452},{"$f":"BP.EPB!K6","v":359284},{"$f":"BP.EPB!L6","v":389363},{"$f":"BP.EPB!M6","v":383127},{"$f":"BP.EPB!N6","v":405481},{"$f":"BP.EPB!O6","v":464193},{"$f":"BP.EPB!P6","v":462141},{"$f":"BP.EPB!Q6","v":404697},{"$f":"BP.EPB!R6","v":575155},{"$f":"BP.EPB!S6","v":426035},{"$f":"BP.EPB!T6","v":424100},{"$f":"BP.EPB!U6","v":419681},{"$f":"BP.EPB!V6","v":412473},{"$f":"BP.EPB!W6","v":366373},{"$f":"BP.EPB!X6","v":478189},{"$f":"BP.EPB!Y6","v":583283},{"$f":"BP.EPB!Z6","v":692079},{"$f":"BP.EPB!AA6","v":618559},{"$f":"BP.EPB!AB6","v":757115},{"$f":"BP.EPB!AC6","v":639625},{"$f":"BP.EPB!AD6","v":651525},{"$f":"BP.EPB!AE6","v":659959},{"$f":"BP.EPB!AF6","v":631771},{"$f":"BP.EPB!AG6","v":681385},{"$f":"BP.EPB!AH6","v":694695},{"$f":"BP.EPB!AI6","v":609730},{"$f":"BP.EPB!AJ6","v":787892},{"$f":"BP.EPB!AK6","v":955253},{"$f":"BP.EPB!AL6","v":882321},{"$f":"BP.EPB!AM6","v":822373},{"$f":"BP.EPB!AN6","v":905585},{"$f":"BP.EPB!AO6","v":991563},{"$f":"BP.EPB!AP6","v":857387},{"$f":"BP.EPB!AQ6","v":761088},{"$f":"BP.EPB!AR6","v":802600},{"$f":"BP.EPB!AS6","v":1016577},{"$f":"BP.EPB!AT6","v":772529},{"$f":"BP.EPB!AU6","v":850099},{"$f":"BP.EPB!AV6","v":1048970},{"$f":"BP.EPB!AW6","v":782884},{"$f":"BP.EPB!AX6","v":898467},{"$f":"BP.EPB!AY6","v":1087770},{"$f":"BP.EPB!AZ6","v":1200157},{"$f":"BP.EPB!BA6","v":1033065},{"$f":"BP.EPB!BB6","v":890542},{"$f":"BP.EPB!BC6","v":921279},{"$f":"BP.EPB!BD6","v":917006},{"$f":"BP.EPB!BE6","v":848338},{"$f":"BP.EPB!BF6","v":1044023},{"$f":"BP.EPB!BG6","v":940791},{"$f":"BP.EPB!BH6","v":1166428},{"$f":"BP.EPB!BI6","v":1106088},{"$f":"BP.EPB!BJ6","v":1309375},{"$f":"BP.EPB!BK6","v":1127665},{"$f":"BP.EPB!BL6","v":1067419},{"$f":"BP.EPB!BM6","v":1234522}]
[null,null,"Cash and cash equivalents",{"$f":"BP.EPB!D7","v":139168},{"$f":"BP.EPB!E7","v":86089},{"$f":"BP.EPB!F7","v":130128},{"$f":"BP.EPB!G7","v":94341},{"$f":"BP.EPB!H7","v":92862},{"$f":"BP.EPB!I7","v":55689},{"$f":"BP.EPB!J7","v":67285},{"$f":"BP.EPB!K7","v":55592},{"$f":"BP.EPB!L7","v":62753},{"$f":"BP.EPB!M7","v":52345},{"$f":"BP.EPB!N7","v":80072},{"$f":"BP.EPB!O7","v":131505},{"$f":"BP.EPB!P7","v":67646},{"$f":"BP.EPB!Q7","v":76089},{"$f":"BP.EPB!R7","v":128268},{"$f":"BP.EPB!S7","v":39912},{"$f":"BP.EPB!T7","v":50315},{"$f":"BP.EPB!U7","v":49263},{"$f":"BP.EPB!V7","v":40586},{"$f":"BP.EPB!W7","v":68258},{"$f":"BP.EPB!X7","v":45979},{"$f":"BP.EPB!Y7","v":71068},{"$f":"BP.EPB!Z7","v":81750},{"$f":"BP.EPB!AA7","v":62729},{"$f":"BP.EPB!AB7","v":115287},{"$f":"BP.EPB!AC7","v":106957},{"$f":"BP.EPB!AD7","v":78607},{"$f":"BP.EPB!AE7","v":81995},{"$f":"BP.EPB!AF7","v":115225},{"$f":"BP.EPB!AG7","v":25010},{"$f":"BP.EPB!AH7","v":33133},{"$f":"BP.EPB!AI7","v":38918},{"$f":"BP.EPB!AJ7","v":141488},{"$f":"BP.EPB!AK7","v":206009},{"$f":"BP.EPB!AL7","v":60266},{"$f":"BP.EPB!AM7","v":59047},{"$f":"BP.EPB!AN7","v":26790},{"$f":"BP.EPB!AO7","v":52503},{"$f":"BP.EPB!AP7","v":31200},{"$f":"BP.EPB!AQ7","v":67201},{"$f":"BP.EPB!AR7","v":61863},{"$f":"BP.EPB!AS7","v":207786},{"$f":"BP.EPB!AT7","v":137819},{"$f":"BP.EPB!AU7","v":97046},{"$f":"BP.EPB!AV7","v":125344},{"$f":"BP.EPB!AW7","v":101127},{"$f":"BP.EPB!AX7","v":72941},{"$f":"BP.EPB!AY7","v":44429},{"$f":"BP.EPB!AZ7","v":36408},{"$f":"BP.EPB!BA7","v":53803},{"$f":"BP.EPB!BB7","v":26556},{"$f":"BP.EPB!BC7","v":24654},{"$f":"BP.EPB!BD7","v":45256},{"$f":"BP.EPB!BE7","v":52611},{"$f":"BP.EPB!BF7","v":89227},{"$f":"BP.EPB!BG7","v":63792},{"$f":"BP.EPB!BH7","v":77152},{"$f":"BP.EPB!BI7","v":55204},{"$f":"BP.EPB!BJ7","v":60792},{"$f":"BP.EPB!BK7","v":49317},{"$f":"BP.EPB!BL7","v":81391},{"$f":"BP.EPB!BM7","v":54321}]
[null,null,"Money market and secured funds",{"$f":"BP.EPB!D8","v":37963},{"$f":"BP.EPB!E8","v":98819},{"$f":"BP.EPB!F8","v":70700},{"$f":"BP.EPB!G8","v":63393},{"$f":"BP.EPB!H8","v":68635},{"$f":"BP.EPB!I8","v":79648},{"$f":"BP.EPB!J8","v":52512},{"$f":"BP.EPB!K8","v":54027},{"$f":"BP.EPB!L8","v":40504},{"$f":"BP.EPB!M8","v":44767},{"$f":"BP.EPB!N8","v":44991},{"$f":"BP.EPB!O8","v":45694},{"$f":"BP.EPB!P8","v":77416},{"$f":"BP.EPB!Q8","v":57769},{"$f":"BP.EPB!R8","v":163723},{"$f":"BP.EPB!S8","v":123613},{"$f":"BP.EPB!T8","v":96049},{"$f":"BP.EPB!U8","v":94579},{"$f":"BP.EPB!V8","v":87957},{"$f":"BP.EPB!W8","v":32740},{"$f":"BP.EPB!X8","v":8731},{"$f":"BP.EPB!Y8","v":17326},{"$f":"BP.EPB!Z8","v":47364},{"$f":"BP.EPB!AA8","v":21122},{"$f":"BP.EPB!AB8","v":109737},{"$f":"BP.EPB!AC8","v":80223},{"$f":"BP.EPB!AD8","v":101187},{"$f":"BP.EPB!AE8","v":50812},{"$f":"BP.EPB!AF8","v":41233},{"$f":"BP.EPB!AG8","v":161371},{"$f":"BP.EPB!AH8","v":170265},{"$f":"BP.EPB!AI8","v":102775},{"$f":"BP.EPB!AJ8","v":129675},{"$f":"BP.EPB!AK8","v":145104},{"$f":"BP.EPB!AL8","v":188258},{"$f":"BP.EPB!AM8","v":75914},{"$f":"BP.EPB!AN8","v":195656},{"$f":"BP.EPB!AO8","v":204879},{"$f":"BP.EPB!AP8","v":184231},{"$f":"BP.EPB!AQ8","v":56250},{"$f":"BP.EPB!AR8","v":109136},{"$f":"BP.EPB!AS8","v":157621},{"$f":"BP.EPB!AT8","v":86431},{"$f":"BP.EPB!AU8","v":283469},{"$f":"BP.EPB!AV8","v":307094},{"$f":"BP.EPB!AW8","v":132614},{"$f":"BP.EPB!AX8","v":114120},{"$f":"BP.EPB!AY8","v":194714},{"$f":"BP.EPB!AZ8","v":200334},{"$f":"BP.EPB!BA8","v":274135},{"$f":"BP.EPB!BB8","v":245706},{"$f":"BP.EPB!BC8","v":275232},{"$f":"BP.EPB!BD8","v":203328},{"$f":"BP.EPB!BE8","v":166851},{"$f":"BP.EPB!BF8","v":244222},{"$f":"BP.EPB!BG8","v":156506},{"$f":"BP.EPB!BH8","v":267703},{"$f":"BP.EPB!BI8","v":229185},{"$f":"BP.EPB!BJ8","v":516513},{"$f":"BP.EPB!BK8","v":363509},{"$f":"BP.EPB!BL8","v":359256},{"$f":"BP.EPB!BM8","v":481674}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.EPB!D9","v":123442},{"$f":"BP.EPB!E9","v":131089},{"$f":"BP.EPB!F9","v":135495},{"$f":"BP.EPB!G9","v":129477},{"$f":"BP.EPB!H9","v":148420},{"$f":"BP.EPB!I9","v":143145},{"$f":"BP.EPB!J9","v":143935},{"$f":"BP.EPB!K9","v":139003},{"$f":"BP.EPB!L9","v":167014},{"$f":"BP.EPB!M9","v":158342},{"$f":"BP.EPB!N9","v":154690},{"$f":"BP.EPB!O9","v":156564},{"$f":"BP.EPB!P9","v":190091},{"$f":"BP.EPB!Q9","v":147033},{"$f":"BP.EPB!R9","v":141364},{"$f":"BP.EPB!S9","v":134680},{"$f":"BP.EPB!T9","v":151382},{"$f":"BP.EPB!U9","v":140280},{"$f":"BP.EPB!V9","v":141671},{"$f":"BP.EPB!W9","v":138956},{"$f":"BP.EPB!X9","v":167729},{"$f":"BP.EPB!Y9","v":197106},{"$f":"BP.EPB!Z9","v":199667},{"$f":"BP.EPB!AA9","v":230572},{"$f":"BP.EPB!AB9","v":276383},{"$f":"BP.EPB!AC9","v":256742},{"$f":"BP.EPB!AD9","v":280005},{"$f":"BP.EPB!AE9","v":291411},{"$f":"BP.EPB!AF9","v":238975},{"$f":"BP.EPB!AG9","v":276802},{"$f":"BP.EPB!AH9","v":244925},{"$f":"BP.EPB!AI9","v":269574},{"$f":"BP.EPB!AJ9","v":282778},{"$f":"BP.EPB!AK9","v":339338},{"$f":"BP.EPB!AL9","v":325710},{"$f":"BP.EPB!AM9","v":327237},{"$f":"BP.EPB!AN9","v":353150},{"$f":"BP.EPB!AO9","v":416051},{"$f":"BP.EPB!AP9","v":366454},{"$f":"BP.EPB!AQ9","v":331039},{"$f":"BP.EPB!AR9","v":346921},{"$f":"BP.EPB!AS9","v":351428},{"$f":"BP.EPB!AT9","v":308589},{"$f":"BP.EPB!AU9","v":330208},{"$f":"BP.EPB!AV9","v":456704},{"$f":"BP.EPB!AW9","v":362930},{"$f":"BP.EPB!AX9","v":369217},{"$f":"BP.EPB!AY9","v":498630},{"$f":"BP.EPB!AZ9","v":526053},{"$f":"BP.EPB!BA9","v":465237},{"$f":"BP.EPB!BB9","v":354011},{"$f":"BP.EPB!BC9","v":336301},{"$f":"BP.EPB!BD9","v":333192},{"$f":"BP.EPB!BE9","v":329996},{"$f":"BP.EPB!BF9","v":339844},{"$f":"BP.EPB!BG9","v":347215},{"$f":"BP.EPB!BH9","v":389394},{"$f":"BP.EPB!BI9","v":426811},{"$f":"BP.EPB!BJ9","v":378408},{"$f":"BP.EPB!BK9","v":420808},{"$f":"BP.EPB!BL9","v":410183},{"$f":"BP.EPB!BM9","v":443311}]
[null,null,"Credit receivables",{"$f":"BP.EPB!D10","v":30822},{"$f":"BP.EPB!E10","v":28863},{"$f":"BP.EPB!F10","v":34313},{"$f":"BP.EPB!G10","v":34509},{"$f":"BP.EPB!H10","v":45368},{"$f":"BP.EPB!I10","v":47541},{"$f":"BP.EPB!J10","v":55022},{"$f":"BP.EPB!K10","v":46061},{"$f":"BP.EPB!L10","v":53955},{"$f":"BP.EPB!M10","v":52072},{"$f":"BP.EPB!N10","v":59176},{"$f":"BP.EPB!O10","v":61217},{"$f":"BP.EPB!P10","v":47449},{"$f":"BP.EPB!Q10","v":44201},{"$f":"BP.EPB!R10","v":48400},{"$f":"BP.EPB!S10","v":40688},{"$f":"BP.EPB!T10","v":33152},{"$f":"BP.EPB!U10","v":30348},{"$f":"BP.EPB!V10","v":28079},{"$f":"BP.EPB!W10","v":23818},{"$f":"BP.EPB!X10","v":34397},{"$f":"BP.EPB!Y10","v":29690},{"$f":"BP.EPB!Z10","v":29376},{"$f":"BP.EPB!AA10","v":35485},{"$f":"BP.EPB!AB10","v":0},{"$f":"BP.EPB!AC10","v":0},{"$f":"BP.EPB!AD10","v":0},{"$f":"BP.EPB!AE10","v":0},{"$f":"BP.EPB!AF10","v":0},{"$f":"BP.EPB!AG10","v":0},{"$f":"BP.EPB!AH10","v":0},{"$f":"BP.EPB!AI10","v":0},{"$f":"BP.EPB!AJ10","v":0},{"$f":"BP.EPB!AK10","v":0},{"$f":"BP.EPB!AL10","v":0},{"$f":"BP.EPB!AM10","v":0},{"$f":"BP.EPB!AN10","v":0},{"$f":"BP.EPB!AO10","v":0},{"$f":"BP.EPB!AP10","v":0},{"$f":"BP.EPB!AQ10","v":0},{"$f":"BP.EPB!AR10","v":0},{"$f":"BP.EPB!AS10","v":0},{"$f":"BP.EPB!AT10","v":0},{"$f":"BP.EPB!AU10","v":0},{"$f":"BP.EPB!AV10","v":0},{"$f":"BP.EPB!AW10","v":0},{"$f":"BP.EPB!AX10","v":0},{"$f":"BP.EPB!AY10","v":0},{"$f":"BP.EPB!AZ10","v":0},{"$f":"BP.EPB!BA10","v":0},{"$f":"BP.EPB!BB10","v":0},{"$f":"BP.EPB!BC10","v":0},{"$f":"BP.EPB!BD10","v":0},{"$f":"BP.EPB!BE10","v":0},{"$f":"BP.EPB!BF10","v":0},{"$f":"BP.EPB!BG10","v":0},{"$f":"BP.EPB!BH10","v":0},{"$f":"BP.EPB!BI10","v":0},{"$f":"BP.EPB!BJ10","v":0},{"$f":"BP.EPB!BK10","v":0},{"$f":"BP.EPB!BL10","v":0},{"$f":"BP.EPB!BM10","v":0}]
[null,null,"Inventory",{"$f":"BP.EPB!D11","v":3011},{"$f":"BP.EPB!E11","v":3037},{"$f":"BP.EPB!F11","v":3977},{"$f":"BP.EPB!G11","v":4041},{"$f":"BP.EPB!H11","v":3520},{"$f":"BP.EPB!I11","v":3766},{"$f":"BP.EPB!J11","v":4339},{"$f":"BP.EPB!K11","v":5592},{"$f":"BP.EPB!L11","v":4592},{"$f":"BP.EPB!M11","v":5190},{"$f":"BP.EPB!N11","v":5195},{"$f":"BP.EPB!O11","v":5599},{"$f":"BP.EPB!P11","v":6363},{"$f":"BP.EPB!Q11","v":6206},{"$f":"BP.EPB!R11","v":5970},{"$f":"BP.EPB!S11","v":4565},{"$f":"BP.EPB!T11","v":4263},{"$f":"BP.EPB!U11","v":4390},{"$f":"BP.EPB!V11","v":4474},{"$f":"BP.EPB!W11","v":4226},{"$f":"BP.EPB!X11","v":4651},{"$f":"BP.EPB!Y11","v":5031},{"$f":"BP.EPB!Z11","v":5467},{"$f":"BP.EPB!AA11","v":5797},{"$f":"BP.EPB!AB11","v":5756},{"$f":"BP.EPB!AC11","v":5442},{"$f":"BP.EPB!AD11","v":5279},{"$f":"BP.EPB!AE11","v":4946},{"$f":"BP.EPB!AF11","v":6028},{"$f":"BP.EPB!AG11","v":4388},{"$f":"BP.EPB!AH11","v":4849},{"$f":"BP.EPB!AI11","v":4323},{"$f":"BP.EPB!AJ11","v":4391},{"$f":"BP.EPB!AK11","v":4484},{"$f":"BP.EPB!AL11","v":5134},{"$f":"BP.EPB!AM11","v":5693},{"$f":"BP.EPB!AN11","v":6768},{"$f":"BP.EPB!AO11","v":6935},{"$f":"BP.EPB!AP11","v":7595},{"$f":"BP.EPB!AQ11","v":8288},{"$f":"BP.EPB!AR11","v":6323},{"$f":"BP.EPB!AS11","v":8060},{"$f":"BP.EPB!AT11","v":7920},{"$f":"BP.EPB!AU11","v":8153},{"$f":"BP.EPB!AV11","v":7711},{"$f":"BP.EPB!AW11","v":9415},{"$f":"BP.EPB!AX11","v":8647},{"$f":"BP.EPB!AY11","v":8678},{"$f":"BP.EPB!AZ11","v":8736},{"$f":"BP.EPB!BA11","v":9220},{"$f":"BP.EPB!BB11","v":10197},{"$f":"BP.EPB!BC11","v":10445},{"$f":"BP.EPB!BD11","v":9984},{"$f":"BP.EPB!BE11","v":9894},{"$f":"BP.EPB!BF11","v":11852},{"$f":"BP.EPB!BG11","v":10872},{"$f":"BP.EPB!BH11","v":10546},{"$f":"BP.EPB!BI11","v":10995},{"$f":"BP.EPB!BJ11","v":10437},{"$f":"BP.EPB!BK11","v":10916},{"$f":"BP.EPB!BL11","v":10654},{"$f":"BP.EPB!BM11","v":11271}]
[null,null,"Recoverable taxes",{"$f":"BP.EPB!D12","v":0},{"$f":"BP.EPB!E12","v":0},{"$f":"BP.EPB!F12","v":0},{"$f":"BP.EPB!G12","v":0},{"$f":"BP.EPB!H12","v":0},{"$f":"BP.EPB!I12","v":0},{"$f":"BP.EPB!J12","v":0},{"$f":"BP.EPB!K12","v":0},{"$f":"BP.EPB!L12","v":0},{"$f":"BP.EPB!M12","v":0},{"$f":"BP.EPB!N12","v":0},{"$f":"BP.EPB!O12","v":0},{"$f":"BP.EPB!P12","v":0},{"$f":"BP.EPB!Q12","v":0},{"$f":"BP.EPB!R12","v":0},{"$f":"BP.EPB!S12","v":0},{"$f":"BP.EPB!T12","v":0},{"$f":"BP.EPB!U12","v":0},{"$f":"BP.EPB!V12","v":0},{"$f":"BP.EPB!W12","v":0},{"$f":"BP.EPB!X12","v":0},{"$f":"BP.EPB!Y12","v":53062},{"$f":"BP.EPB!Z12","v":51394},{"$f":"BP.EPB!AA12","v":54663},{"$f":"BP.EPB!AB12","v":47998},{"$f":"BP.EPB!AC12","v":57412},{"$f":"BP.EPB!AD12","v":63745},{"$f":"BP.EPB!AE12","v":74237},{"$f":"BP.EPB!AF12","v":55400},{"$f":"BP.EPB!AG12","v":44639},{"$f":"BP.EPB!AH12","v":51835},{"$f":"BP.EPB!AI12","v":57176},{"$f":"BP.EPB!AJ12","v":57277},{"$f":"BP.EPB!AK12","v":53407},{"$f":"BP.EPB!AL12","v":62166},{"$f":"BP.EPB!AM12","v":87395},{"$f":"BP.EPB!AN12","v":77597},{"$f":"BP.EPB!AO12","v":83242},{"$f":"BP.EPB!AP12","v":38128},{"$f":"BP.EPB!AQ12","v":87507},{"$f":"BP.EPB!AR12","v":90172},{"$f":"BP.EPB!AS12","v":88313},{"$f":"BP.EPB!AT12","v":89289},{"$f":"BP.EPB!AU12","v":39493},{"$f":"BP.EPB!AV12","v":47466},{"$f":"BP.EPB!AW12","v":35847},{"$f":"BP.EPB!AX12","v":154516},{"$f":"BP.EPB!AY12","v":139738},{"$f":"BP.EPB!AZ12","v":187166},{"$f":"BP.EPB!BA12","v":108968},{"$f":"BP.EPB!BB12","v":136877},{"$f":"BP.EPB!BC12","v":177993},{"$f":"BP.EPB!BD12","v":197805},{"$f":"BP.EPB!BE12","v":166064},{"$f":"BP.EPB!BF12","v":202297},{"$f":"BP.EPB!BG12","v":198344},{"$f":"BP.EPB!BH12","v":256298},{"$f":"BP.EPB!BI12","v":218247},{"$f":"BP.EPB!BJ12","v":184265},{"$f":"BP.EPB!BK12","v":127764},{"$f":"BP.EPB!BL12","v":88188},{"$f":"BP.EPB!BM12","v":120823}]
[null,null,"Derivative financial instruments",{"$f":"BP.EPB!D13","v":0},{"$f":"BP.EPB!E13","v":0},{"$f":"BP.EPB!F13","v":0},{"$f":"BP.EPB!G13","v":0},{"$f":"BP.EPB!H13","v":0},{"$f":"BP.EPB!I13","v":0},{"$f":"BP.EPB!J13","v":0},{"$f":"BP.EPB!K13","v":0},{"$f":"BP.EPB!L13","v":0},{"$f":"BP.EPB!M13","v":0},{"$f":"BP.EPB!N13","v":0},{"$f":"BP.EPB!O13","v":0},{"$f":"BP.EPB!P13","v":0},{"$f":"BP.EPB!Q13","v":0},{"$f":"BP.EPB!R13","v":0},{"$f":"BP.EPB!S13","v":0},{"$f":"BP.EPB!T13","v":0},{"$f":"BP.EPB!U13","v":0},{"$f":"BP.EPB!V13","v":0},{"$f":"BP.EPB!W13","v":0},{"$f":"BP.EPB!X13","v":0},{"$f":"BP.EPB!Y13","v":8079},{"$f":"BP.EPB!Z13","v":17863},{"$f":"BP.EPB!AA13","v":0},{"$f":"BP.EPB!AB13","v":14799},{"$f":"BP.EPB!AC13","v":8809},{"$f":"BP.EPB!AD13","v":33975},{"$f":"BP.EPB!AE13","v":40216},{"$f":"BP.EPB!AF13","v":42670},{"$f":"BP.EPB!AG13","v":37397},{"$f":"BP.EPB!AH13","v":49245},{"$f":"BP.EPB!AI13","v":35160},{"$f":"BP.EPB!AJ13","v":39949},{"$f":"BP.EPB!AK13","v":42568},{"$f":"BP.EPB!AL13","v":15446},{"$f":"BP.EPB!AM13","v":34935},{"$f":"BP.EPB!AN13","v":29635},{"$f":"BP.EPB!AO13","v":24820},{"$f":"BP.EPB!AP13","v":26063},{"$f":"BP.EPB!AQ13","v":22022},{"$f":"BP.EPB!AR13","v":19308},{"$f":"BP.EPB!AS13","v":50981},{"$f":"BP.EPB!AT13","v":5083},{"$f":"BP.EPB!AU13","v":4893},{"$f":"BP.EPB!AV13","v":6171},{"$f":"BP.EPB!AW13","v":2638},{"$f":"BP.EPB!AX13","v":5019},{"$f":"BP.EPB!AY13","v":4658},{"$f":"BP.EPB!AZ13","v":7064},{"$f":"BP.EPB!BA13","v":7951},{"$f":"BP.EPB!BB13","v":3215},{"$f":"BP.EPB!BC13","v":7000},{"$f":"BP.EPB!BD13","v":4310},{"$f":"BP.EPB!BE13","v":7534},{"$f":"BP.EPB!BF13","v":20291},{"$f":"BP.EPB!BG13","v":24635},{"$f":"BP.EPB!BH13","v":32435},{"$f":"BP.EPB!BI13","v":34564},{"$f":"BP.EPB!BJ13","v":23555},{"$f":"BP.EPB!BK13","v":18776},{"$f":"BP.EPB!BL13","v":8492},{"$f":"BP.EPB!BM13","v":1953}]
[null,null,"Financial sector assets",{"$f":"BP.EPB!D14","v":0},{"$f":"BP.EPB!E14","v":0},{"$f":"BP.EPB!F14","v":0},{"$f":"BP.EPB!G14","v":0},{"$f":"BP.EPB!H14","v":0},{"$f":"BP.EPB!I14","v":0},{"$f":"BP.EPB!J14","v":0},{"$f":"BP.EPB!K14","v":0},{"$f":"BP.EPB!L14","v":0},{"$f":"BP.EPB!M14","v":0},{"$f":"BP.EPB!N14","v":0},{"$f":"BP.EPB!O14","v":0},{"$f":"BP.EPB!P14","v":0},{"$f":"BP.EPB!Q14","v":0},{"$f":"BP.EPB!R14","v":0},{"$f":"BP.EPB!S14","v":0},{"$f":"BP.EPB!T14","v":0},{"$f":"BP.EPB!U14","v":0},{"$f":"BP.EPB!V14","v":0},{"$f":"BP.EPB!W14","v":0},{"$f":"BP.EPB!X14","v":0},{"$f":"BP.EPB!Y14","v":140806},{"$f":"BP.EPB!Z14","v":189969},{"$f":"BP.EPB!AA14","v":151663},{"$f":"BP.EPB!AB14","v":136602},{"$f":"BP.EPB!AC14","v":82028},{"$f":"BP.EPB!AD14","v":53324},{"$f":"BP.EPB!AE14","v":79155},{"$f":"BP.EPB!AF14","v":82095},{"$f":"BP.EPB!AG14","v":81226},{"$f":"BP.EPB!AH14","v":73304},{"$f":"BP.EPB!AI14","v":55483},{"$f":"BP.EPB!AJ14","v":74996},{"$f":"BP.EPB!AK14","v":108866},{"$f":"BP.EPB!AL14","v":174051},{"$f":"BP.EPB!AM14","v":177698},{"$f":"BP.EPB!AN14","v":150357},{"$f":"BP.EPB!AO14","v":132791},{"$f":"BP.EPB!AP14","v":137679},{"$f":"BP.EPB!AQ14","v":129264},{"$f":"BP.EPB!AR14","v":102427},{"$f":"BP.EPB!AS14","v":84672},{"$f":"BP.EPB!AT14","v":69803},{"$f":"BP.EPB!AU14","v":26289},{"$f":"BP.EPB!AV14","v":25519},{"$f":"BP.EPB!AW14","v":57428},{"$f":"BP.EPB!AX14","v":90033},{"$f":"BP.EPB!AY14","v":94526},{"$f":"BP.EPB!AZ14","v":115378},{"$f":"BP.EPB!BA14","v":13985},{"$f":"BP.EPB!BB14","v":9023},{"$f":"BP.EPB!BC14","v":0},{"$f":"BP.EPB!BD14","v":0},{"$f":"BP.EPB!BE14","v":0},{"$f":"BP.EPB!BF14","v":0},{"$f":"BP.EPB!BG14","v":0},{"$f":"BP.EPB!BH14","v":0},{"$f":"BP.EPB!BI14","v":0},{"$f":"BP.EPB!BJ14","v":0},{"$f":"BP.EPB!BK14","v":215},{"$f":"BP.EPB!BL14","v":0},{"$f":"BP.EPB!BM14","v":0}]
[null,null,"Concession financial asset"]
[null,null,"Other Acciunts Receivable",{"$f":"BP.EPB!D16","v":82358},{"$f":"BP.EPB!E16","v":69730},{"$f":"BP.EPB!F16","v":77496},{"$f":"BP.EPB!G16","v":68798},{"$f":"BP.EPB!H16","v":71438},{"$f":"BP.EPB!I16","v":70991},{"$f":"BP.EPB!J16","v":64359},{"$f":"BP.EPB!K16","v":59009},{"$f":"BP.EPB!L16","v":60545},{"$f":"BP.EPB!M16","v":70411},{"$f":"BP.EPB!N16","v":61357},{"$f":"BP.EPB!O16","v":63614},{"$f":"BP.EPB!P16","v":73176},{"$f":"BP.EPB!Q16","v":73399},{"$f":"BP.EPB!R16","v":87430},{"$f":"BP.EPB!S16","v":82577},{"$f":"BP.EPB!T16","v":88939},{"$f":"BP.EPB!U16","v":100821},{"$f":"BP.EPB!V16","v":109706},{"$f":"BP.EPB!W16","v":98375},{"$f":"BP.EPB!X16","v":216702},{"$f":"BP.EPB!Y16","v":61115},{"$f":"BP.EPB!Z16","v":69229},{"$f":"BP.EPB!AA16","v":56528},{"$f":"BP.EPB!AB16","v":50553},{"$f":"BP.EPB!AC16","v":42012},{"$f":"BP.EPB!AD16","v":35403},{"$f":"BP.EPB!AE16","v":37187},{"$f":"BP.EPB!AF16","v":50145},{"$f":"BP.EPB!AG16","v":50552},{"$f":"BP.EPB!AH16","v":67139},{"$f":"BP.EPB!AI16","v":46321},{"$f":"BP.EPB!AJ16","v":57338},{"$f":"BP.EPB!AK16","v":55477},{"$f":"BP.EPB!AL16","v":51290},{"$f":"BP.EPB!AM16","v":54454},{"$f":"BP.EPB!AN16","v":65632},{"$f":"BP.EPB!AO16","v":70342},{"$f":"BP.EPB!AP16","v":66037},{"$f":"BP.EPB!AQ16","v":59517},{"$f":"BP.EPB!AR16","v":66450},{"$f":"BP.EPB!AS16","v":67716},{"$f":"BP.EPB!AT16","v":67595},{"$f":"BP.EPB!AU16","v":60548},{"$f":"BP.EPB!AV16","v":72961},{"$f":"BP.EPB!AW16","v":80885},{"$f":"BP.EPB!AX16","v":83974},{"$f":"BP.EPB!AY16","v":102397},{"$f":"BP.EPB!AZ16","v":119018},{"$f":"BP.EPB!BA16","v":99766},{"$f":"BP.EPB!BB16","v":104957},{"$f":"BP.EPB!BC16","v":89654},{"$f":"BP.EPB!BD16","v":123131},{"$f":"BP.EPB!BE16","v":115388},{"$f":"BP.EPB!BF16","v":136290},{"$f":"BP.EPB!BG16","v":139427},{"$f":"BP.EPB!BH16","v":132900},{"$f":"BP.EPB!BI16","v":131082},{"$f":"BP.EPB!BJ16","v":135405},{"$f":"BP.EPB!BK16","v":136360},{"$f":"BP.EPB!BL16","v":109255},{"$f":"BP.EPB!BM16","v":121169}]
[null,null,"Non-Current Assets",{"$f":"BP.EPB!D17","v":737795},{"$f":"BP.EPB!E17","v":736259},{"$f":"BP.EPB!F17","v":743222},{"$f":"BP.EPB!G17","v":772258},{"$f":"BP.EPB!H17","v":789590},{"$f":"BP.EPB!I17","v":805637},{"$f":"BP.EPB!J17","v":823352},{"$f":"BP.EPB!K17","v":850129},{"$f":"BP.EPB!L17","v":869664},{"$f":"BP.EPB!M17","v":879753},{"$f":"BP.EPB!N17","v":901050},{"$f":"BP.EPB!O17","v":916171},{"$f":"BP.EPB!P17","v":1016314},{"$f":"BP.EPB!Q17","v":1021288},{"$f":"BP.EPB!R17","v":1060751},{"$f":"BP.EPB!S17","v":1088307},{"$f":"BP.EPB!T17","v":1116885},{"$f":"BP.EPB!U17","v":1132727},{"$f":"BP.EPB!V17","v":1147463},{"$f":"BP.EPB!W17","v":1204745},{"$f":"BP.EPB!X17","v":1316479},{"$f":"BP.EPB!Y17","v":1309639},{"$f":"BP.EPB!Z17","v":1285765},{"$f":"BP.EPB!AA17","v":1364117},{"$f":"BP.EPB!AB17","v":1399315},{"$f":"BP.EPB!AC17","v":1452263},{"$f":"BP.EPB!AD17","v":1389322},{"$f":"BP.EPB!AE17","v":1396528},{"$f":"BP.EPB!AF17","v":1428172},{"$f":"BP.EPB!AG17","v":1426950},{"$f":"BP.EPB!AH17","v":1389150},{"$f":"BP.EPB!AI17","v":1434287},{"$f":"BP.EPB!AJ17","v":1444752},{"$f":"BP.EPB!AK17","v":1439680},{"$f":"BP.EPB!AL17","v":1461203},{"$f":"BP.EPB!AM17","v":1531811},{"$f":"BP.EPB!AN17","v":1536333},{"$f":"BP.EPB!AO17","v":1550209},{"$f":"BP.EPB!AP17","v":1961223},{"$f":"BP.EPB!AQ17","v":1979011},{"$f":"BP.EPB!AR17","v":2039201},{"$f":"BP.EPB!AS17","v":2053301},{"$f":"BP.EPB!AT17","v":2110847},{"$f":"BP.EPB!AU17","v":2171527},{"$f":"BP.EPB!AV17","v":2244118},{"$f":"BP.EPB!AW17","v":2291299},{"$f":"BP.EPB!AX17","v":2194540},{"$f":"BP.EPB!AY17","v":2321284},{"$f":"BP.EPB!AZ17","v":2322994},{"$f":"BP.EPB!BA17","v":2310370},{"$f":"BP.EPB!BB17","v":2367213},{"$f":"BP.EPB!BC17","v":2355668},{"$f":"BP.EPB!BD17","v":2378582},{"$f":"BP.EPB!BE17","v":2489893},{"$f":"BP.EPB!BF17","v":2786675},{"$f":"BP.EPB!BG17","v":2818844},{"$f":"BP.EPB!BH17","v":2853680},{"$f":"BP.EPB!BI17","v":2943286},{"$f":"BP.EPB!BJ17","v":3068288},{"$f":"BP.EPB!BK17","v":3276610},{"$f":"BP.EPB!BL17","v":3407696},{"$f":"BP.EPB!BM17","v":3441428}]
[null,null,"Long Term",{"$f":"BP.EPB!D18","v":248315},{"$f":"BP.EPB!E18","v":234112},{"$f":"BP.EPB!F18","v":232941},{"$f":"BP.EPB!G18","v":236341},{"$f":"BP.EPB!H18","v":241915},{"$f":"BP.EPB!I18","v":244869},{"$f":"BP.EPB!J18","v":241031},{"$f":"BP.EPB!K18","v":252590},{"$f":"BP.EPB!L18","v":262807},{"$f":"BP.EPB!M18","v":336587},{"$f":"BP.EPB!N18","v":350723},{"$f":"BP.EPB!O18","v":349979},{"$f":"BP.EPB!P18","v":398748},{"$f":"BP.EPB!Q18","v":415269},{"$f":"BP.EPB!R18","v":440898},{"$f":"BP.EPB!S18","v":449114},{"$f":"BP.EPB!T18","v":494093},{"$f":"BP.EPB!U18","v":501132},{"$f":"BP.EPB!V18","v":500553},{"$f":"BP.EPB!W18","v":527321},{"$f":"BP.EPB!X18","v":635575},{"$f":"BP.EPB!Y18","v":627223},{"$f":"BP.EPB!Z18","v":601776},{"$f":"BP.EPB!AA18","v":679805},{"$f":"BP.EPB!AB18","v":709708},{"$f":"BP.EPB!AC18","v":761809},{"$f":"BP.EPB!AD18","v":687027},{"$f":"BP.EPB!AE18","v":688674},{"$f":"BP.EPB!AF18","v":726770},{"$f":"BP.EPB!AG18","v":701945},{"$f":"BP.EPB!AH18","v":658603},{"$f":"BP.EPB!AI18","v":706664},{"$f":"BP.EPB!AJ18","v":724791},{"$f":"BP.EPB!AK18","v":718506},{"$f":"BP.EPB!AL18","v":733670},{"$f":"BP.EPB!AM18","v":796988},{"$f":"BP.EPB!AN18","v":810650},{"$f":"BP.EPB!AO18","v":809741},{"$f":"BP.EPB!AP18","v":1211330},{"$f":"BP.EPB!AQ18","v":1216992},{"$f":"BP.EPB!AR18","v":1277291},{"$f":"BP.EPB!AS18","v":1276832},{"$f":"BP.EPB!AT18","v":1317910},{"$f":"BP.EPB!AU18","v":1374495},{"$f":"BP.EPB!AV18","v":1467862},{"$f":"BP.EPB!AW18","v":1527047},{"$f":"BP.EPB!AX18","v":1422981},{"$f":"BP.EPB!AY18","v":1554938},{"$f":"BP.EPB!AZ18","v":1558248},{"$f":"BP.EPB!BA18","v":1522945},{"$f":"BP.EPB!BB18","v":1556011},{"$f":"BP.EPB!BC18","v":1513201},{"$f":"BP.EPB!BD18","v":1550499},{"$f":"BP.EPB!BE18","v":1639986},{"$f":"BP.EPB!BF18","v":1839534},{"$f":"BP.EPB!BG18","v":1858427},{"$f":"BP.EPB!BH18","v":1885129},{"$f":"BP.EPB!BI18","v":1977508},{"$f":"BP.EPB!BJ18","v":2070617},{"$f":"BP.EPB!BK18","v":2233434},{"$f":"BP.EPB!BL18","v":2385225},{"$f":"BP.EPB!BM18","v":2480376}]
[null,null,"  Related-party credits",{"$f":"BP.EPB!D19","v":0},{"$f":"BP.EPB!E19","v":0},{"$f":"BP.EPB!F19","v":0},{"$f":"BP.EPB!G19","v":0},{"$f":"BP.EPB!H19","v":0},{"$f":"BP.EPB!I19","v":0},{"$f":"BP.EPB!J19","v":0},{"$f":"BP.EPB!K19","v":0},{"$f":"BP.EPB!L19","v":0},{"$f":"BP.EPB!M19","v":0},{"$f":"BP.EPB!N19","v":0},{"$f":"BP.EPB!O19","v":0},{"$f":"BP.EPB!P19","v":0},{"$f":"BP.EPB!Q19","v":0},{"$f":"BP.EPB!R19","v":0},{"$f":"BP.EPB!S19","v":0},{"$f":"BP.EPB!T19","v":0},{"$f":"BP.EPB!U19","v":0},{"$f":"BP.EPB!V19","v":0},{"$f":"BP.EPB!W19","v":0},{"$f":"BP.EPB!X19","v":0},{"$f":"BP.EPB!Y19","v":0},{"$f":"BP.EPB!Z19","v":0},{"$f":"BP.EPB!AA19","v":0},{"$f":"BP.EPB!AB19","v":0},{"$f":"BP.EPB!AC19","v":0},{"$f":"BP.EPB!AD19","v":0},{"$f":"BP.EPB!AE19","v":0},{"$f":"BP.EPB!AF19","v":0},{"$f":"BP.EPB!AG19","v":0},{"$f":"BP.EPB!AH19","v":0},{"$f":"BP.EPB!AI19","v":0},{"$f":"BP.EPB!AJ19","v":0},{"$f":"BP.EPB!AK19","v":0},{"$f":"BP.EPB!AL19","v":0},{"$f":"BP.EPB!AM19","v":0},{"$f":"BP.EPB!AN19","v":0},{"$f":"BP.EPB!AO19","v":0},{"$f":"BP.EPB!AP19","v":0},{"$f":"BP.EPB!AQ19","v":0},{"$f":"BP.EPB!AR19","v":0},{"$f":"BP.EPB!AS19","v":0},{"$f":"BP.EPB!AT19","v":0},{"$f":"BP.EPB!AU19","v":0},{"$f":"BP.EPB!AV19","v":0},{"$f":"BP.EPB!AW19","v":0},{"$f":"BP.EPB!AX19","v":0},{"$f":"BP.EPB!AY19","v":0},{"$f":"BP.EPB!AZ19","v":0},{"$f":"BP.EPB!BA19","v":0},{"$f":"BP.EPB!BB19","v":0},{"$f":"BP.EPB!BC19","v":0},{"$f":"BP.EPB!BD19","v":0},{"$f":"BP.EPB!BE19","v":0},{"$f":"BP.EPB!BF19","v":0},{"$f":"BP.EPB!BG19","v":0},{"$f":"BP.EPB!BH19","v":0},{"$f":"BP.EPB!BI19","v":"-"},{"$f":"BP.EPB!BJ19","v":""},{"$f":"BP.EPB!BK19","v":0},{"$f":"BP.EPB!BL19","v":0},{"$f":"BP.EPB!BM19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.EPB!D20","v":0},{"$f":"BP.EPB!E20","v":0},{"$f":"BP.EPB!F20","v":0},{"$f":"BP.EPB!G20","v":0},{"$f":"BP.EPB!H20","v":0},{"$f":"BP.EPB!I20","v":0},{"$f":"BP.EPB!J20","v":0},{"$f":"BP.EPB!K20","v":0},{"$f":"BP.EPB!L20","v":0},{"$f":"BP.EPB!M20","v":0},{"$f":"BP.EPB!N20","v":0},{"$f":"BP.EPB!O20","v":0},{"$f":"BP.EPB!P20","v":0},{"$f":"BP.EPB!Q20","v":0},{"$f":"BP.EPB!R20","v":0},{"$f":"BP.EPB!S20","v":0},{"$f":"BP.EPB!T20","v":0},{"$f":"BP.EPB!U20","v":0},{"$f":"BP.EPB!V20","v":0},{"$f":"BP.EPB!W20","v":0},{"$f":"BP.EPB!X20","v":0},{"$f":"BP.EPB!Y20","v":0},{"$f":"BP.EPB!Z20","v":0},{"$f":"BP.EPB!AA20","v":0},{"$f":"BP.EPB!AB20","v":0},{"$f":"BP.EPB!AC20","v":0},{"$f":"BP.EPB!AD20","v":0},{"$f":"BP.EPB!AE20","v":0},{"$f":"BP.EPB!AF20","v":0},{"$f":"BP.EPB!AG20","v":415433},{"$f":"BP.EPB!AH20","v":423439},{"$f":"BP.EPB!AI20","v":436498},{"$f":"BP.EPB!AJ20","v":464587},{"$f":"BP.EPB!AK20","v":475477},{"$f":"BP.EPB!AL20","v":498158},{"$f":"BP.EPB!AM20","v":517689},{"$f":"BP.EPB!AN20","v":548227},{"$f":"BP.EPB!AO20","v":562502},{"$f":"BP.EPB!AP20","v":581230},{"$f":"BP.EPB!AQ20","v":601051},{"$f":"BP.EPB!AR20","v":640976},{"$f":"BP.EPB!AS20","v":654618},{"$f":"BP.EPB!AT20","v":664949},{"$f":"BP.EPB!AU20","v":690554},{"$f":"BP.EPB!AV20","v":762906},{"$f":"BP.EPB!AW20","v":809552},{"$f":"BP.EPB!AX20","v":835881},{"$f":"BP.EPB!AY20","v":885171},{"$f":"BP.EPB!AZ20","v":935527},{"$f":"BP.EPB!BA20","v":982304},{"$f":"BP.EPB!BB20","v":1046183},{"$f":"BP.EPB!BC20","v":1072376},{"$f":"BP.EPB!BD20","v":1141491},{"$f":"BP.EPB!BE20","v":1200889},{"$f":"BP.EPB!BF20","v":1380977},{"$f":"BP.EPB!BG20","v":1433364},{"$f":"BP.EPB!BH20","v":1505830},{"$f":"BP.EPB!BI20","v":1584348},{"$f":"BP.EPB!BJ20","v":1660434},{"$f":"BP.EPB!BK20","v":1728649},{"$f":"BP.EPB!BL20","v":1867549},{"$f":"BP.EPB!BM20","v":2024567}]
[null,null,"Money market and secured funds",{"$f":"BP.EPB!D21","v":0},{"$f":"BP.EPB!E21","v":0},{"$f":"BP.EPB!F21","v":0},{"$f":"BP.EPB!G21","v":0},{"$f":"BP.EPB!H21","v":0},{"$f":"BP.EPB!I21","v":0},{"$f":"BP.EPB!J21","v":0},{"$f":"BP.EPB!K21","v":0},{"$f":"BP.EPB!L21","v":0},{"$f":"BP.EPB!M21","v":0},{"$f":"BP.EPB!N21","v":0},{"$f":"BP.EPB!O21","v":0},{"$f":"BP.EPB!P21","v":0},{"$f":"BP.EPB!Q21","v":0},{"$f":"BP.EPB!R21","v":0},{"$f":"BP.EPB!S21","v":0},{"$f":"BP.EPB!T21","v":0},{"$f":"BP.EPB!U21","v":0},{"$f":"BP.EPB!V21","v":0},{"$f":"BP.EPB!W21","v":0},{"$f":"BP.EPB!X21","v":0},{"$f":"BP.EPB!Y21","v":29851},{"$f":"BP.EPB!Z21","v":30739},{"$f":"BP.EPB!AA21","v":31784},{"$f":"BP.EPB!AB21","v":32946},{"$f":"BP.EPB!AC21","v":31036},{"$f":"BP.EPB!AD21","v":32051},{"$f":"BP.EPB!AE21","v":33252},{"$f":"BP.EPB!AF21","v":30997},{"$f":"BP.EPB!AG21","v":31896},{"$f":"BP.EPB!AH21","v":32620},{"$f":"BP.EPB!AI21","v":10651},{"$f":"BP.EPB!AJ21","v":5935},{"$f":"BP.EPB!AK21","v":6225},{"$f":"BP.EPB!AL21","v":6420},{"$f":"BP.EPB!AM21","v":6681},{"$f":"BP.EPB!AN21","v":6887},{"$f":"BP.EPB!AO21","v":7120},{"$f":"BP.EPB!AP21","v":7294},{"$f":"BP.EPB!AQ21","v":7514},{"$f":"BP.EPB!AR21","v":0},{"$f":"BP.EPB!AS21","v":0},{"$f":"BP.EPB!AT21","v":0},{"$f":"BP.EPB!AU21","v":0},{"$f":"BP.EPB!AV21","v":0},{"$f":"BP.EPB!AW21","v":0},{"$f":"BP.EPB!AX21","v":0},{"$f":"BP.EPB!AY21","v":0},{"$f":"BP.EPB!AZ21","v":0},{"$f":"BP.EPB!BA21","v":0},{"$f":"BP.EPB!BB21","v":0},{"$f":"BP.EPB!BC21","v":0},{"$f":"BP.EPB!BD21","v":0},{"$f":"BP.EPB!BE21","v":0},{"$f":"BP.EPB!BF21","v":0},{"$f":"BP.EPB!BG21","v":0},{"$f":"BP.EPB!BH21","v":0},{"$f":"BP.EPB!BI21","v":0},{"$f":"BP.EPB!BJ21","v":0},{"$f":"BP.EPB!BK21","v":0},{"$f":"BP.EPB!BL21","v":0},{"$f":"BP.EPB!BM21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.EPB!D22","v":0},{"$f":"BP.EPB!E22","v":0},{"$f":"BP.EPB!F22","v":0},{"$f":"BP.EPB!G22","v":0},{"$f":"BP.EPB!H22","v":0},{"$f":"BP.EPB!I22","v":0},{"$f":"BP.EPB!J22","v":0},{"$f":"BP.EPB!K22","v":0},{"$f":"BP.EPB!L22","v":0},{"$f":"BP.EPB!M22","v":0},{"$f":"BP.EPB!N22","v":0},{"$f":"BP.EPB!O22","v":0},{"$f":"BP.EPB!P22","v":0},{"$f":"BP.EPB!Q22","v":0},{"$f":"BP.EPB!R22","v":0},{"$f":"BP.EPB!S22","v":0},{"$f":"BP.EPB!T22","v":0},{"$f":"BP.EPB!U22","v":0},{"$f":"BP.EPB!V22","v":0},{"$f":"BP.EPB!W22","v":0},{"$f":"BP.EPB!X22","v":0},{"$f":"BP.EPB!Y22","v":51},{"$f":"BP.EPB!Z22","v":541},{"$f":"BP.EPB!AA22","v":669},{"$f":"BP.EPB!AB22","v":10622},{"$f":"BP.EPB!AC22","v":29203},{"$f":"BP.EPB!AD22","v":24138},{"$f":"BP.EPB!AE22","v":23838},{"$f":"BP.EPB!AF22","v":31532},{"$f":"BP.EPB!AG22","v":32577},{"$f":"BP.EPB!AH22","v":36554},{"$f":"BP.EPB!AI22","v":41282},{"$f":"BP.EPB!AJ22","v":42995},{"$f":"BP.EPB!AK22","v":43007},{"$f":"BP.EPB!AL22","v":40492},{"$f":"BP.EPB!AM22","v":38839},{"$f":"BP.EPB!AN22","v":42872},{"$f":"BP.EPB!AO22","v":45660},{"$f":"BP.EPB!AP22","v":43448},{"$f":"BP.EPB!AQ22","v":45887},{"$f":"BP.EPB!AR22","v":51559},{"$f":"BP.EPB!AS22","v":52168},{"$f":"BP.EPB!AT22","v":52316},{"$f":"BP.EPB!AU22","v":59574},{"$f":"BP.EPB!AV22","v":60113},{"$f":"BP.EPB!AW22","v":59514},{"$f":"BP.EPB!AX22","v":55959},{"$f":"BP.EPB!AY22","v":69804},{"$f":"BP.EPB!AZ22","v":70131},{"$f":"BP.EPB!BA22","v":68033},{"$f":"BP.EPB!BB22","v":66395},{"$f":"BP.EPB!BC22","v":65057},{"$f":"BP.EPB!BD22","v":68270},{"$f":"BP.EPB!BE22","v":67722},{"$f":"BP.EPB!BF22","v":74598},{"$f":"BP.EPB!BG22","v":79198},{"$f":"BP.EPB!BH22","v":81676},{"$f":"BP.EPB!BI22","v":80989},{"$f":"BP.EPB!BJ22","v":81236},{"$f":"BP.EPB!BK22","v":79766},{"$f":"BP.EPB!BL22","v":52176},{"$f":"BP.EPB!BM22","v":49497}]
[null,null,"  Credit receivables",{"$f":"BP.EPB!D23","v":0},{"$f":"BP.EPB!E23","v":0},{"$f":"BP.EPB!F23","v":0},{"$f":"BP.EPB!G23","v":0},{"$f":"BP.EPB!H23","v":0},{"$f":"BP.EPB!I23","v":0},{"$f":"BP.EPB!J23","v":0},{"$f":"BP.EPB!K23","v":0},{"$f":"BP.EPB!L23","v":0},{"$f":"BP.EPB!M23","v":0},{"$f":"BP.EPB!N23","v":0},{"$f":"BP.EPB!O23","v":0},{"$f":"BP.EPB!P23","v":0},{"$f":"BP.EPB!Q23","v":0},{"$f":"BP.EPB!R23","v":0},{"$f":"BP.EPB!S23","v":0},{"$f":"BP.EPB!T23","v":0},{"$f":"BP.EPB!U23","v":0},{"$f":"BP.EPB!V23","v":0},{"$f":"BP.EPB!W23","v":0},{"$f":"BP.EPB!X23","v":0},{"$f":"BP.EPB!Y23","v":13958},{"$f":"BP.EPB!Z23","v":13394},{"$f":"BP.EPB!AA23","v":11237},{"$f":"BP.EPB!AB23","v":0},{"$f":"BP.EPB!AC23","v":0},{"$f":"BP.EPB!AD23","v":0},{"$f":"BP.EPB!AE23","v":0},{"$f":"BP.EPB!AF23","v":0},{"$f":"BP.EPB!AG23","v":0},{"$f":"BP.EPB!AH23","v":0},{"$f":"BP.EPB!AI23","v":0},{"$f":"BP.EPB!AJ23","v":0},{"$f":"BP.EPB!AK23","v":0},{"$f":"BP.EPB!AL23","v":0},{"$f":"BP.EPB!AM23","v":0},{"$f":"BP.EPB!AN23","v":0},{"$f":"BP.EPB!AO23","v":0},{"$f":"BP.EPB!AP23","v":0},{"$f":"BP.EPB!AQ23","v":0},{"$f":"BP.EPB!AR23","v":0},{"$f":"BP.EPB!AS23","v":0},{"$f":"BP.EPB!AT23","v":0},{"$f":"BP.EPB!AU23","v":0},{"$f":"BP.EPB!AV23","v":0},{"$f":"BP.EPB!AW23","v":0},{"$f":"BP.EPB!AX23","v":0},{"$f":"BP.EPB!AY23","v":0},{"$f":"BP.EPB!AZ23","v":0},{"$f":"BP.EPB!BA23","v":0},{"$f":"BP.EPB!BB23","v":0},{"$f":"BP.EPB!BC23","v":0},{"$f":"BP.EPB!BD23","v":0},{"$f":"BP.EPB!BE23","v":0},{"$f":"BP.EPB!BF23","v":0},{"$f":"BP.EPB!BG23","v":0},{"$f":"BP.EPB!BH23","v":0},{"$f":"BP.EPB!BI23","v":0},{"$f":"BP.EPB!BJ23","v":0},{"$f":"BP.EPB!BK23","v":0},{"$f":"BP.EPB!BL23","v":0},{"$f":"BP.EPB!BM23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.EPB!D24","v":0},{"$f":"BP.EPB!E24","v":0},{"$f":"BP.EPB!F24","v":0},{"$f":"BP.EPB!G24","v":0},{"$f":"BP.EPB!H24","v":0},{"$f":"BP.EPB!I24","v":0},{"$f":"BP.EPB!J24","v":0},{"$f":"BP.EPB!K24","v":0},{"$f":"BP.EPB!L24","v":0},{"$f":"BP.EPB!M24","v":0},{"$f":"BP.EPB!N24","v":0},{"$f":"BP.EPB!O24","v":0},{"$f":"BP.EPB!P24","v":0},{"$f":"BP.EPB!Q24","v":0},{"$f":"BP.EPB!R24","v":0},{"$f":"BP.EPB!S24","v":0},{"$f":"BP.EPB!T24","v":0},{"$f":"BP.EPB!U24","v":0},{"$f":"BP.EPB!V24","v":0},{"$f":"BP.EPB!W24","v":0},{"$f":"BP.EPB!X24","v":0},{"$f":"BP.EPB!Y24","v":57424},{"$f":"BP.EPB!Z24","v":36637},{"$f":"BP.EPB!AA24","v":23131},{"$f":"BP.EPB!AB24","v":21310},{"$f":"BP.EPB!AC24","v":0},{"$f":"BP.EPB!AD24","v":3271},{"$f":"BP.EPB!AE24","v":22650},{"$f":"BP.EPB!AF24","v":44525},{"$f":"BP.EPB!AG24","v":30662},{"$f":"BP.EPB!AH24","v":10961},{"$f":"BP.EPB!AI24","v":70192},{"$f":"BP.EPB!AJ24","v":76443},{"$f":"BP.EPB!AK24","v":59629},{"$f":"BP.EPB!AL24","v":30618},{"$f":"BP.EPB!AM24","v":95821},{"$f":"BP.EPB!AN24","v":55095},{"$f":"BP.EPB!AO24","v":39375},{"$f":"BP.EPB!AP24","v":20098},{"$f":"BP.EPB!AQ24","v":23263},{"$f":"BP.EPB!AR24","v":25972},{"$f":"BP.EPB!AS24","v":22375},{"$f":"BP.EPB!AT24","v":3802},{"$f":"BP.EPB!AU24","v":20841},{"$f":"BP.EPB!AV24","v":35249},{"$f":"BP.EPB!AW24","v":42129},{"$f":"BP.EPB!AX24","v":22759},{"$f":"BP.EPB!AY24","v":81798},{"$f":"BP.EPB!AZ24","v":128397},{"$f":"BP.EPB!BA24","v":6831},{"$f":"BP.EPB!BB24","v":5731},{"$f":"BP.EPB!BC24","v":0},{"$f":"BP.EPB!BD24","v":0},{"$f":"BP.EPB!BE24","v":0},{"$f":"BP.EPB!BF24","v":0},{"$f":"BP.EPB!BG24","v":0},{"$f":"BP.EPB!BH24","v":0},{"$f":"BP.EPB!BI24","v":0},{"$f":"BP.EPB!BJ24","v":0},{"$f":"BP.EPB!BK24","v":71499},{"$f":"BP.EPB!BL24","v":0},{"$f":"BP.EPB!BM24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.EPB!D25","v":0},{"$f":"BP.EPB!E25","v":0},{"$f":"BP.EPB!F25","v":0},{"$f":"BP.EPB!G25","v":0},{"$f":"BP.EPB!H25","v":0},{"$f":"BP.EPB!I25","v":0},{"$f":"BP.EPB!J25","v":0},{"$f":"BP.EPB!K25","v":0},{"$f":"BP.EPB!L25","v":0},{"$f":"BP.EPB!M25","v":0},{"$f":"BP.EPB!N25","v":0},{"$f":"BP.EPB!O25","v":0},{"$f":"BP.EPB!P25","v":0},{"$f":"BP.EPB!Q25","v":0},{"$f":"BP.EPB!R25","v":0},{"$f":"BP.EPB!S25","v":0},{"$f":"BP.EPB!T25","v":0},{"$f":"BP.EPB!U25","v":0},{"$f":"BP.EPB!V25","v":0},{"$f":"BP.EPB!W25","v":0},{"$f":"BP.EPB!X25","v":0},{"$f":"BP.EPB!Y25","v":25137},{"$f":"BP.EPB!Z25","v":23433},{"$f":"BP.EPB!AA25","v":21639},{"$f":"BP.EPB!AB25","v":19002},{"$f":"BP.EPB!AC25","v":17562},{"$f":"BP.EPB!AD25","v":17091},{"$f":"BP.EPB!AE25","v":16114},{"$f":"BP.EPB!AF25","v":17450},{"$f":"BP.EPB!AG25","v":16555},{"$f":"BP.EPB!AH25","v":15833},{"$f":"BP.EPB!AI25","v":15467},{"$f":"BP.EPB!AJ25","v":11033},{"$f":"BP.EPB!AK25","v":10776},{"$f":"BP.EPB!AL25","v":11880},{"$f":"BP.EPB!AM25","v":13000},{"$f":"BP.EPB!AN25","v":20916},{"$f":"BP.EPB!AO25","v":21487},{"$f":"BP.EPB!AP25","v":426338},{"$f":"BP.EPB!AQ25","v":396233},{"$f":"BP.EPB!AR25","v":413736},{"$f":"BP.EPB!AS25","v":432604},{"$f":"BP.EPB!AT25","v":450060},{"$f":"BP.EPB!AU25","v":464343},{"$f":"BP.EPB!AV25","v":475175},{"$f":"BP.EPB!AW25","v":490842},{"$f":"BP.EPB!AX25","v":384992},{"$f":"BP.EPB!AY25","v":388529},{"$f":"BP.EPB!AZ25","v":309135},{"$f":"BP.EPB!BA25","v":349589},{"$f":"BP.EPB!BB25","v":322834},{"$f":"BP.EPB!BC25","v":276922},{"$f":"BP.EPB!BD25","v":243590},{"$f":"BP.EPB!BE25","v":257840},{"$f":"BP.EPB!BF25","v":269776},{"$f":"BP.EPB!BG25","v":248689},{"$f":"BP.EPB!BH25","v":188066},{"$f":"BP.EPB!BI25","v":198768},{"$f":"BP.EPB!BJ25","v":212160},{"$f":"BP.EPB!BK25","v":252477},{"$f":"BP.EPB!BL25","v":307690},{"$f":"BP.EPB!BM25","v":253221}]
[null,null,"  Tax credits",{"$f":"BP.EPB!D26","v":0},{"$f":"BP.EPB!E26","v":0},{"$f":"BP.EPB!F26","v":0},{"$f":"BP.EPB!G26","v":0},{"$f":"BP.EPB!H26","v":0},{"$f":"BP.EPB!I26","v":0},{"$f":"BP.EPB!J26","v":0},{"$f":"BP.EPB!K26","v":0},{"$f":"BP.EPB!L26","v":0},{"$f":"BP.EPB!M26","v":0},{"$f":"BP.EPB!N26","v":0},{"$f":"BP.EPB!O26","v":0},{"$f":"BP.EPB!P26","v":0},{"$f":"BP.EPB!Q26","v":0},{"$f":"BP.EPB!R26","v":0},{"$f":"BP.EPB!S26","v":0},{"$f":"BP.EPB!T26","v":0},{"$f":"BP.EPB!U26","v":0},{"$f":"BP.EPB!V26","v":0},{"$f":"BP.EPB!W26","v":0},{"$f":"BP.EPB!X26","v":0},{"$f":"BP.EPB!Y26","v":148803},{"$f":"BP.EPB!Z26","v":133676},{"$f":"BP.EPB!AA26","v":160604},{"$f":"BP.EPB!AB26","v":164266},{"$f":"BP.EPB!AC26","v":134828},{"$f":"BP.EPB!AD26","v":134141},{"$f":"BP.EPB!AE26","v":114275},{"$f":"BP.EPB!AF26","v":94532},{"$f":"BP.EPB!AG26","v":101932},{"$f":"BP.EPB!AH26","v":97442},{"$f":"BP.EPB!AI26","v":98503},{"$f":"BP.EPB!AJ26","v":85583},{"$f":"BP.EPB!AK26","v":86926},{"$f":"BP.EPB!AL26","v":78996},{"$f":"BP.EPB!AM26","v":69881},{"$f":"BP.EPB!AN26","v":70816},{"$f":"BP.EPB!AO26","v":67210},{"$f":"BP.EPB!AP26","v":74491},{"$f":"BP.EPB!AQ26","v":73350},{"$f":"BP.EPB!AR26","v":73347},{"$f":"BP.EPB!AS26","v":66626},{"$f":"BP.EPB!AT26","v":90405},{"$f":"BP.EPB!AU26","v":83085},{"$f":"BP.EPB!AV26","v":68661},{"$f":"BP.EPB!AW26","v":62261},{"$f":"BP.EPB!AX26","v":58793},{"$f":"BP.EPB!AY26","v":46203},{"$f":"BP.EPB!AZ26","v":22418},{"$f":"BP.EPB!BA26","v":5247},{"$f":"BP.EPB!BB26","v":0},{"$f":"BP.EPB!BC26","v":5117},{"$f":"BP.EPB!BD26","v":0},{"$f":"BP.EPB!BE26","v":0},{"$f":"BP.EPB!BF26","v":0},{"$f":"BP.EPB!BG26","v":0},{"$f":"BP.EPB!BH26","v":0},{"$f":"BP.EPB!BI26","v":0},{"$f":"BP.EPB!BJ26","v":0},{"$f":"BP.EPB!BK26","v":0},{"$f":"BP.EPB!BL26","v":0},{"$f":"BP.EPB!BM26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.EPB!D27","v":0},{"$f":"BP.EPB!E27","v":0},{"$f":"BP.EPB!F27","v":0},{"$f":"BP.EPB!G27","v":0},{"$f":"BP.EPB!H27","v":0},{"$f":"BP.EPB!I27","v":0},{"$f":"BP.EPB!J27","v":0},{"$f":"BP.EPB!K27","v":0},{"$f":"BP.EPB!L27","v":0},{"$f":"BP.EPB!M27","v":0},{"$f":"BP.EPB!N27","v":0},{"$f":"BP.EPB!O27","v":0},{"$f":"BP.EPB!P27","v":0},{"$f":"BP.EPB!Q27","v":0},{"$f":"BP.EPB!R27","v":0},{"$f":"BP.EPB!S27","v":0},{"$f":"BP.EPB!T27","v":0},{"$f":"BP.EPB!U27","v":0},{"$f":"BP.EPB!V27","v":0},{"$f":"BP.EPB!W27","v":0},{"$f":"BP.EPB!X27","v":0},{"$f":"BP.EPB!Y27","v":23924},{"$f":"BP.EPB!Z27","v":24476},{"$f":"BP.EPB!AA27","v":25790},{"$f":"BP.EPB!AB27","v":26612},{"$f":"BP.EPB!AC27","v":27162},{"$f":"BP.EPB!AD27","v":27167},{"$f":"BP.EPB!AE27","v":25992},{"$f":"BP.EPB!AF27","v":24828},{"$f":"BP.EPB!AG27","v":24465},{"$f":"BP.EPB!AH27","v":25747},{"$f":"BP.EPB!AI27","v":26037},{"$f":"BP.EPB!AJ27","v":21247},{"$f":"BP.EPB!AK27","v":22648},{"$f":"BP.EPB!AL27","v":23612},{"$f":"BP.EPB!AM27","v":19341},{"$f":"BP.EPB!AN27","v":19442},{"$f":"BP.EPB!AO27","v":19779},{"$f":"BP.EPB!AP27","v":19936},{"$f":"BP.EPB!AQ27","v":22223},{"$f":"BP.EPB!AR27","v":22787},{"$f":"BP.EPB!AS27","v":23384},{"$f":"BP.EPB!AT27","v":23282},{"$f":"BP.EPB!AU27","v":23434},{"$f":"BP.EPB!AV27","v":23470},{"$f":"BP.EPB!AW27","v":23364},{"$f":"BP.EPB!AX27","v":24471},{"$f":"BP.EPB!AY27","v":40638},{"$f":"BP.EPB!AZ27","v":41180},{"$f":"BP.EPB!BA27","v":41676},{"$f":"BP.EPB!BB27","v":41957},{"$f":"BP.EPB!BC27","v":41530},{"$f":"BP.EPB!BD27","v":40710},{"$f":"BP.EPB!BE27","v":41524},{"$f":"BP.EPB!BF27","v":46928},{"$f":"BP.EPB!BG27","v":47126},{"$f":"BP.EPB!BH27","v":47883},{"$f":"BP.EPB!BI27","v":51347},{"$f":"BP.EPB!BJ27","v":51768},{"$f":"BP.EPB!BK27","v":51672},{"$f":"BP.EPB!BL27","v":53371},{"$f":"BP.EPB!BM27","v":53658}]
[null,null,"  Derivative financial instruments",{"$f":"BP.EPB!D28","v":0},{"$f":"BP.EPB!E28","v":0},{"$f":"BP.EPB!F28","v":0},{"$f":"BP.EPB!G28","v":0},{"$f":"BP.EPB!H28","v":0},{"$f":"BP.EPB!I28","v":0},{"$f":"BP.EPB!J28","v":0},{"$f":"BP.EPB!K28","v":0},{"$f":"BP.EPB!L28","v":0},{"$f":"BP.EPB!M28","v":0},{"$f":"BP.EPB!N28","v":0},{"$f":"BP.EPB!O28","v":0},{"$f":"BP.EPB!P28","v":0},{"$f":"BP.EPB!Q28","v":0},{"$f":"BP.EPB!R28","v":0},{"$f":"BP.EPB!S28","v":0},{"$f":"BP.EPB!T28","v":0},{"$f":"BP.EPB!U28","v":0},{"$f":"BP.EPB!V28","v":0},{"$f":"BP.EPB!W28","v":0},{"$f":"BP.EPB!X28","v":0},{"$f":"BP.EPB!Y28","v":32129},{"$f":"BP.EPB!Z28","v":26215},{"$f":"BP.EPB!AA28","v":64886},{"$f":"BP.EPB!AB28","v":69831},{"$f":"BP.EPB!AC28","v":135912},{"$f":"BP.EPB!AD28","v":58451},{"$f":"BP.EPB!AE28","v":53980},{"$f":"BP.EPB!AF28","v":55442},{"$f":"BP.EPB!AG28","v":45964},{"$f":"BP.EPB!AH28","v":13544},{"$f":"BP.EPB!AI28","v":5568},{"$f":"BP.EPB!AJ28","v":14443},{"$f":"BP.EPB!AK28","v":11403},{"$f":"BP.EPB!AL28","v":41079},{"$f":"BP.EPB!AM28","v":33321},{"$f":"BP.EPB!AN28","v":43980},{"$f":"BP.EPB!AO28","v":44193},{"$f":"BP.EPB!AP28","v":36080},{"$f":"BP.EPB!AQ28","v":45054},{"$f":"BP.EPB!AR28","v":46499},{"$f":"BP.EPB!AS28","v":22642},{"$f":"BP.EPB!AT28","v":30683},{"$f":"BP.EPB!AU28","v":30250},{"$f":"BP.EPB!AV28","v":39873},{"$f":"BP.EPB!AW28","v":36970},{"$f":"BP.EPB!AX28","v":37711},{"$f":"BP.EPB!AY28","v":40380},{"$f":"BP.EPB!AZ28","v":49045},{"$f":"BP.EPB!BA28","v":66850},{"$f":"BP.EPB!BB28","v":70496},{"$f":"BP.EPB!BC28","v":49785},{"$f":"BP.EPB!BD28","v":54023},{"$f":"BP.EPB!BE28","v":69596},{"$f":"BP.EPB!BF28","v":64840},{"$f":"BP.EPB!BG28","v":47635},{"$f":"BP.EPB!BH28","v":59259},{"$f":"BP.EPB!BI28","v":59641},{"$f":"BP.EPB!BJ28","v":62604},{"$f":"BP.EPB!BK28","v":46956},{"$f":"BP.EPB!BL28","v":74305},{"$f":"BP.EPB!BM28","v":63415}]
[null,null,"Public service concession - contract asset"]
[null,null,"Other Accounts Receivable",{"$f":"BP.EPB!D30","v":248315},{"$f":"BP.EPB!E30","v":234112},{"$f":"BP.EPB!F30","v":232941},{"$f":"BP.EPB!G30","v":236341},{"$f":"BP.EPB!H30","v":241915},{"$f":"BP.EPB!I30","v":244869},{"$f":"BP.EPB!J30","v":241031},{"$f":"BP.EPB!K30","v":252590},{"$f":"BP.EPB!L30","v":262807},{"$f":"BP.EPB!M30","v":336587},{"$f":"BP.EPB!N30","v":350723},{"$f":"BP.EPB!O30","v":349979},{"$f":"BP.EPB!P30","v":398748},{"$f":"BP.EPB!Q30","v":415269},{"$f":"BP.EPB!R30","v":440898},{"$f":"BP.EPB!S30","v":449114},{"$f":"BP.EPB!T30","v":494093},{"$f":"BP.EPB!U30","v":501132},{"$f":"BP.EPB!V30","v":500553},{"$f":"BP.EPB!W30","v":527321},{"$f":"BP.EPB!X30","v":635575},{"$f":"BP.EPB!Y30","v":295946},{"$f":"BP.EPB!Z30","v":312665},{"$f":"BP.EPB!AA30","v":340065},{"$f":"BP.EPB!AB30","v":365119},{"$f":"BP.EPB!AC30","v":386106},{"$f":"BP.EPB!AD30","v":390717},{"$f":"BP.EPB!AE30","v":398573},{"$f":"BP.EPB!AF30","v":427464},{"$f":"BP.EPB!AG30","v":2461},{"$f":"BP.EPB!AH30","v":2463},{"$f":"BP.EPB!AI30","v":2466},{"$f":"BP.EPB!AJ30","v":2525},{"$f":"BP.EPB!AK30","v":2415},{"$f":"BP.EPB!AL30","v":2415},{"$f":"BP.EPB!AM30","v":2415},{"$f":"BP.EPB!AN30","v":2415},{"$f":"BP.EPB!AO30","v":2415},{"$f":"BP.EPB!AP30","v":2415},{"$f":"BP.EPB!AQ30","v":2417},{"$f":"BP.EPB!AR30","v":2415},{"$f":"BP.EPB!AS30","v":2415},{"$f":"BP.EPB!AT30","v":2413},{"$f":"BP.EPB!AU30","v":2414},{"$f":"BP.EPB!AV30","v":2415},{"$f":"BP.EPB!AW30","v":2415},{"$f":"BP.EPB!AX30","v":2415},{"$f":"BP.EPB!AY30","v":2415},{"$f":"BP.EPB!AZ30","v":2415},{"$f":"BP.EPB!BA30","v":2415},{"$f":"BP.EPB!BB30","v":2415},{"$f":"BP.EPB!BC30","v":2414},{"$f":"BP.EPB!BD30","v":2415},{"$f":"BP.EPB!BE30","v":2415},{"$f":"BP.EPB!BF30","v":2415},{"$f":"BP.EPB!BG30","v":2415},{"$f":"BP.EPB!BH30","v":2415},{"$f":"BP.EPB!BI30","v":2415},{"$f":"BP.EPB!BJ30","v":2415},{"$f":"BP.EPB!BK30","v":2415},{"$f":"BP.EPB!BL30","v":30134},{"$f":"BP.EPB!BM30","v":36018}]
[null,null,"Investments",{"$f":"BP.EPB!D31","v":153},{"$f":"BP.EPB!E31","v":158},{"$f":"BP.EPB!F31","v":152},{"$f":"BP.EPB!G31","v":163},{"$f":"BP.EPB!H31","v":121},{"$f":"BP.EPB!I31","v":123},{"$f":"BP.EPB!J31","v":112},{"$f":"BP.EPB!K31","v":83},{"$f":"BP.EPB!L31","v":73},{"$f":"BP.EPB!M31","v":105},{"$f":"BP.EPB!N31","v":85},{"$f":"BP.EPB!O31","v":98},{"$f":"BP.EPB!P31","v":93},{"$f":"BP.EPB!Q31","v":93},{"$f":"BP.EPB!R31","v":92},{"$f":"BP.EPB!S31","v":95},{"$f":"BP.EPB!T31","v":97},{"$f":"BP.EPB!U31","v":115},{"$f":"BP.EPB!V31","v":125},{"$f":"BP.EPB!W31","v":115},{"$f":"BP.EPB!X31","v":110},{"$f":"BP.EPB!Y31","v":107},{"$f":"BP.EPB!Z31","v":97},{"$f":"BP.EPB!AA31","v":110},{"$f":"BP.EPB!AB31","v":88},{"$f":"BP.EPB!AC31","v":79},{"$f":"BP.EPB!AD31","v":79},{"$f":"BP.EPB!AE31","v":96},{"$f":"BP.EPB!AF31","v":100},{"$f":"BP.EPB!AG31","v":99},{"$f":"BP.EPB!AH31","v":101},{"$f":"BP.EPB!AI31","v":95},{"$f":"BP.EPB!AJ31","v":95},{"$f":"BP.EPB!AK31","v":85},{"$f":"BP.EPB!AL31","v":79},{"$f":"BP.EPB!AM31","v":81},{"$f":"BP.EPB!AN31","v":81},{"$f":"BP.EPB!AO31","v":81},{"$f":"BP.EPB!AP31","v":79},{"$f":"BP.EPB!AQ31","v":77},{"$f":"BP.EPB!AR31","v":78},{"$f":"BP.EPB!AS31","v":77},{"$f":"BP.EPB!AT31","v":77},{"$f":"BP.EPB!AU31","v":76},{"$f":"BP.EPB!AV31","v":87},{"$f":"BP.EPB!AW31","v":85},{"$f":"BP.EPB!AX31","v":85},{"$f":"BP.EPB!AY31","v":85},{"$f":"BP.EPB!AZ31","v":82},{"$f":"BP.EPB!BA31","v":70},{"$f":"BP.EPB!BB31","v":146},{"$f":"BP.EPB!BC31","v":249},{"$f":"BP.EPB!BD31","v":161},{"$f":"BP.EPB!BE31","v":134},{"$f":"BP.EPB!BF31","v":161},{"$f":"BP.EPB!BG31","v":191},{"$f":"BP.EPB!BH31","v":202},{"$f":"BP.EPB!BI31","v":163},{"$f":"BP.EPB!BJ31","v":416},{"$f":"BP.EPB!BK31","v":254},{"$f":"BP.EPB!BL31","v":287},{"$f":"BP.EPB!BM31","v":271}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.EPB!D32","v":0},{"$f":"BP.EPB!E32","v":0},{"$f":"BP.EPB!F32","v":0},{"$f":"BP.EPB!G32","v":0},{"$f":"BP.EPB!H32","v":0},{"$f":"BP.EPB!I32","v":0},{"$f":"BP.EPB!J32","v":0},{"$f":"BP.EPB!K32","v":0},{"$f":"BP.EPB!L32","v":0},{"$f":"BP.EPB!M32","v":0},{"$f":"BP.EPB!N32","v":0},{"$f":"BP.EPB!O32","v":0},{"$f":"BP.EPB!P32","v":9907},{"$f":"BP.EPB!Q32","v":10665},{"$f":"BP.EPB!R32","v":10298},{"$f":"BP.EPB!S32","v":9614},{"$f":"BP.EPB!T32","v":13511},{"$f":"BP.EPB!U32","v":12921},{"$f":"BP.EPB!V32","v":12424},{"$f":"BP.EPB!W32","v":11784},{"$f":"BP.EPB!X32","v":12410},{"$f":"BP.EPB!Y32","v":11767},{"$f":"BP.EPB!Z32","v":11622},{"$f":"BP.EPB!AA32","v":11169},{"$f":"BP.EPB!AB32","v":10973},{"$f":"BP.EPB!AC32","v":10292},{"$f":"BP.EPB!AD32","v":10041},{"$f":"BP.EPB!AE32","v":9506},{"$f":"BP.EPB!AF32","v":11238},{"$f":"BP.EPB!AG32","v":10729},{"$f":"BP.EPB!AH32","v":10625},{"$f":"BP.EPB!AI32","v":80302},{"$f":"BP.EPB!AJ32","v":10054},{"$f":"BP.EPB!AK32","v":9553},{"$f":"BP.EPB!AL32","v":8958},{"$f":"BP.EPB!AM32","v":9243},{"$f":"BP.EPB!AN32","v":9190},{"$f":"BP.EPB!AO32","v":8703},{"$f":"BP.EPB!AP32","v":8444},{"$f":"BP.EPB!AQ32","v":8743},{"$f":"BP.EPB!AR32","v":9768},{"$f":"BP.EPB!AS32","v":10008},{"$f":"BP.EPB!AT32","v":14028},{"$f":"BP.EPB!AU32","v":14784},{"$f":"BP.EPB!AV32","v":14962},{"$f":"BP.EPB!AW32","v":14745},{"$f":"BP.EPB!AX32","v":14735},{"$f":"BP.EPB!AY32","v":14859},{"$f":"BP.EPB!AZ32","v":17528},{"$f":"BP.EPB!BA32","v":16403},{"$f":"BP.EPB!BB32","v":14845},{"$f":"BP.EPB!BC32","v":16063},{"$f":"BP.EPB!BD32","v":17396},{"$f":"BP.EPB!BE32","v":19398},{"$f":"BP.EPB!BF32","v":22249},{"$f":"BP.EPB!BG32","v":24622},{"$f":"BP.EPB!BH32","v":31833},{"$f":"BP.EPB!BI32","v":30950},{"$f":"BP.EPB!BJ32","v":30100},{"$f":"BP.EPB!BK32","v":30881},{"$f":"BP.EPB!BL32","v":32241},{"$f":"BP.EPB!BM32","v":31994}]
[null,null,"Intangible Assets",{"$f":"BP.EPB!D33","v":489327},{"$f":"BP.EPB!E33","v":501989},{"$f":"BP.EPB!F33","v":510129},{"$f":"BP.EPB!G33","v":535754},{"$f":"BP.EPB!H33","v":547554},{"$f":"BP.EPB!I33","v":560645},{"$f":"BP.EPB!J33","v":582209},{"$f":"BP.EPB!K33","v":597456},{"$f":"BP.EPB!L33","v":606784},{"$f":"BP.EPB!M33","v":543061},{"$f":"BP.EPB!N33","v":550242},{"$f":"BP.EPB!O33","v":566094},{"$f":"BP.EPB!P33","v":607566},{"$f":"BP.EPB!Q33","v":595261},{"$f":"BP.EPB!R33","v":609463},{"$f":"BP.EPB!S33","v":629484},{"$f":"BP.EPB!T33","v":609184},{"$f":"BP.EPB!U33","v":618559},{"$f":"BP.EPB!V33","v":634361},{"$f":"BP.EPB!W33","v":665525},{"$f":"BP.EPB!X33","v":668384},{"$f":"BP.EPB!Y33","v":670542},{"$f":"BP.EPB!Z33","v":672270},{"$f":"BP.EPB!AA33","v":673033},{"$f":"BP.EPB!AB33","v":678546},{"$f":"BP.EPB!AC33","v":680083},{"$f":"BP.EPB!AD33","v":692175},{"$f":"BP.EPB!AE33","v":698252},{"$f":"BP.EPB!AF33","v":690064},{"$f":"BP.EPB!AG33","v":714177},{"$f":"BP.EPB!AH33","v":719821},{"$f":"BP.EPB!AI33","v":647226},{"$f":"BP.EPB!AJ33","v":709812},{"$f":"BP.EPB!AK33","v":711536},{"$f":"BP.EPB!AL33","v":718496},{"$f":"BP.EPB!AM33","v":725499},{"$f":"BP.EPB!AN33","v":716412},{"$f":"BP.EPB!AO33","v":731684},{"$f":"BP.EPB!AP33","v":741370},{"$f":"BP.EPB!AQ33","v":753199},{"$f":"BP.EPB!AR33","v":752064},{"$f":"BP.EPB!AS33","v":766384},{"$f":"BP.EPB!AT33","v":778832},{"$f":"BP.EPB!AU33","v":782172},{"$f":"BP.EPB!AV33","v":761207},{"$f":"BP.EPB!AW33","v":749422},{"$f":"BP.EPB!AX33","v":756739},{"$f":"BP.EPB!AY33","v":751402},{"$f":"BP.EPB!AZ33","v":747136},{"$f":"BP.EPB!BA33","v":770952},{"$f":"BP.EPB!BB33","v":796211},{"$f":"BP.EPB!BC33","v":826155},{"$f":"BP.EPB!BD33","v":810526},{"$f":"BP.EPB!BE33","v":830375},{"$f":"BP.EPB!BF33","v":924731},{"$f":"BP.EPB!BG33","v":935604},{"$f":"BP.EPB!BH33","v":936516},{"$f":"BP.EPB!BI33","v":934665},{"$f":"BP.EPB!BJ33","v":967155},{"$f":"BP.EPB!BK33","v":1012041},{"$f":"BP.EPB!BL33","v":989943},{"$f":"BP.EPB!BM33","v":928787}]
[null,null,"Total Assets",{"$f":"BP.EPB!D34","v":1154559},{"$f":"BP.EPB!E34","v":1153886},{"$f":"BP.EPB!F34","v":1195331},{"$f":"BP.EPB!G34","v":1166817},{"$f":"BP.EPB!H34","v":1219833},{"$f":"BP.EPB!I34","v":1206417},{"$f":"BP.EPB!J34","v":1210804},{"$f":"BP.EPB!K34","v":1209413},{"$f":"BP.EPB!L34","v":1259027},{"$f":"BP.EPB!M34","v":1262880},{"$f":"BP.EPB!N34","v":1306531},{"$f":"BP.EPB!O34","v":1380364},{"$f":"BP.EPB!P34","v":1478455},{"$f":"BP.EPB!Q34","v":1425985},{"$f":"BP.EPB!R34","v":1635906},{"$f":"BP.EPB!S34","v":1514342},{"$f":"BP.EPB!T34","v":1540985},{"$f":"BP.EPB!U34","v":1552408},{"$f":"BP.EPB!V34","v":1559936},{"$f":"BP.EPB!W34","v":1571118},{"$f":"BP.EPB!X34","v":1794668},{"$f":"BP.EPB!Y34","v":1892922},{"$f":"BP.EPB!Z34","v":1977844},{"$f":"BP.EPB!AA34","v":1982676},{"$f":"BP.EPB!AB34","v":2156430},{"$f":"BP.EPB!AC34","v":2091888},{"$f":"BP.EPB!AD34","v":2040847},{"$f":"BP.EPB!AE34","v":2056487},{"$f":"BP.EPB!AF34","v":2059943},{"$f":"BP.EPB!AG34","v":2108335},{"$f":"BP.EPB!AH34","v":2083845},{"$f":"BP.EPB!AI34","v":2044017},{"$f":"BP.EPB!AJ34","v":2232644},{"$f":"BP.EPB!AK34","v":2394933},{"$f":"BP.EPB!AL34","v":2343524},{"$f":"BP.EPB!AM34","v":2354184},{"$f":"BP.EPB!AN34","v":2441918},{"$f":"BP.EPB!AO34","v":2541772},{"$f":"BP.EPB!AP34","v":2818610},{"$f":"BP.EPB!AQ34","v":2740099},{"$f":"BP.EPB!AR34","v":2841801},{"$f":"BP.EPB!AS34","v":3069878},{"$f":"BP.EPB!AT34","v":2883376},{"$f":"BP.EPB!AU34","v":3021626},{"$f":"BP.EPB!AV34","v":3293088},{"$f":"BP.EPB!AW34","v":3074183},{"$f":"BP.EPB!AX34","v":3093007},{"$f":"BP.EPB!AY34","v":3409054},{"$f":"BP.EPB!AZ34","v":3523151},{"$f":"BP.EPB!BA34","v":3343435},{"$f":"BP.EPB!BB34","v":3257755},{"$f":"BP.EPB!BC34","v":3276947},{"$f":"BP.EPB!BD34","v":3295588},{"$f":"BP.EPB!BE34","v":3338231},{"$f":"BP.EPB!BF34","v":3830698},{"$f":"BP.EPB!BG34","v":3759635},{"$f":"BP.EPB!BH34","v":4020108},{"$f":"BP.EPB!BI34","v":4049374},{"$f":"BP.EPB!BJ34","v":4377663},{"$f":"BP.EPB!BK34","v":4404275},{"$f":"BP.EPB!BL34","v":4475115},{"$f":"BP.EPB!BM34","v":4675950}]
[null,null,"Current Liabilities",{"$f":"BP.EPB!D35","v":473478},{"$f":"BP.EPB!E35","v":189046},{"$f":"BP.EPB!F35","v":187706},{"$f":"BP.EPB!G35","v":186898},{"$f":"BP.EPB!H35","v":214023},{"$f":"BP.EPB!I35","v":200101},{"$f":"BP.EPB!J35","v":197520},{"$f":"BP.EPB!K35","v":212323},{"$f":"BP.EPB!L35","v":217909},{"$f":"BP.EPB!M35","v":215025},{"$f":"BP.EPB!N35","v":219461},{"$f":"BP.EPB!O35","v":332217},{"$f":"BP.EPB!P35","v":439755},{"$f":"BP.EPB!Q35","v":339499},{"$f":"BP.EPB!R35","v":379229},{"$f":"BP.EPB!S35","v":231309},{"$f":"BP.EPB!T35","v":341385},{"$f":"BP.EPB!U35","v":319042},{"$f":"BP.EPB!V35","v":328804},{"$f":"BP.EPB!W35","v":351332},{"$f":"BP.EPB!X35","v":421530},{"$f":"BP.EPB!Y35","v":473734},{"$f":"BP.EPB!Z35","v":494463},{"$f":"BP.EPB!AA35","v":534525},{"$f":"BP.EPB!AB35","v":583924},{"$f":"BP.EPB!AC35","v":531403},{"$f":"BP.EPB!AD35","v":633874},{"$f":"BP.EPB!AE35","v":674178},{"$f":"BP.EPB!AF35","v":629465},{"$f":"BP.EPB!AG35","v":628595},{"$f":"BP.EPB!AH35","v":601278},{"$f":"BP.EPB!AI35","v":582491},{"$f":"BP.EPB!AJ35","v":562547},{"$f":"BP.EPB!AK35","v":612104},{"$f":"BP.EPB!AL35","v":683374},{"$f":"BP.EPB!AM35","v":718930},{"$f":"BP.EPB!AN35","v":667237},{"$f":"BP.EPB!AO35","v":715652},{"$f":"BP.EPB!AP35","v":609356},{"$f":"BP.EPB!AQ35","v":523157},{"$f":"BP.EPB!AR35","v":581751},{"$f":"BP.EPB!AS35","v":1059987},{"$f":"BP.EPB!AT35","v":797582},{"$f":"BP.EPB!AU35","v":655488},{"$f":"BP.EPB!AV35","v":799126},{"$f":"BP.EPB!AW35","v":472948},{"$f":"BP.EPB!AX35","v":485396},{"$f":"BP.EPB!AY35","v":630612},{"$f":"BP.EPB!AZ35","v":763896},{"$f":"BP.EPB!BA35","v":735843},{"$f":"BP.EPB!BB35","v":665936},{"$f":"BP.EPB!BC35","v":902192},{"$f":"BP.EPB!BD35","v":876827},{"$f":"BP.EPB!BE35","v":956962},{"$f":"BP.EPB!BF35","v":1126910},{"$f":"BP.EPB!BG35","v":1237548},{"$f":"BP.EPB!BH35","v":1344977},{"$f":"BP.EPB!BI35","v":1199627},{"$f":"BP.EPB!BJ35","v":1029830},{"$f":"BP.EPB!BK35","v":1192481},{"$f":"BP.EPB!BL35","v":1046810},{"$f":"BP.EPB!BM35","v":986789}]
[null,null,"Trade Payables",{"$f":"BP.EPB!D36","v":58105},{"$f":"BP.EPB!E36","v":55244},{"$f":"BP.EPB!F36","v":52157},{"$f":"BP.EPB!G36","v":60113},{"$f":"BP.EPB!H36","v":69981},{"$f":"BP.EPB!I36","v":61831},{"$f":"BP.EPB!J36","v":58053},{"$f":"BP.EPB!K36","v":55053},{"$f":"BP.EPB!L36","v":63767},{"$f":"BP.EPB!M36","v":66028},{"$f":"BP.EPB!N36","v":70295},{"$f":"BP.EPB!O36","v":72248},{"$f":"BP.EPB!P36","v":109165},{"$f":"BP.EPB!Q36","v":58816},{"$f":"BP.EPB!R36","v":77151},{"$f":"BP.EPB!S36","v":73216},{"$f":"BP.EPB!T36","v":90153},{"$f":"BP.EPB!U36","v":85437},{"$f":"BP.EPB!V36","v":96756},{"$f":"BP.EPB!W36","v":73939},{"$f":"BP.EPB!X36","v":117345},{"$f":"BP.EPB!Y36","v":122445},{"$f":"BP.EPB!Z36","v":126034},{"$f":"BP.EPB!AA36","v":120922},{"$f":"BP.EPB!AB36","v":115093},{"$f":"BP.EPB!AC36","v":103562},{"$f":"BP.EPB!AD36","v":130635},{"$f":"BP.EPB!AE36","v":165010},{"$f":"BP.EPB!AF36","v":133590},{"$f":"BP.EPB!AG36","v":133946},{"$f":"BP.EPB!AH36","v":127215},{"$f":"BP.EPB!AI36","v":195430},{"$f":"BP.EPB!AJ36","v":166836},{"$f":"BP.EPB!AK36","v":207038},{"$f":"BP.EPB!AL36","v":211555},{"$f":"BP.EPB!AM36","v":192740},{"$f":"BP.EPB!AN36","v":133310},{"$f":"BP.EPB!AO36","v":209399},{"$f":"BP.EPB!AP36","v":151831},{"$f":"BP.EPB!AQ36","v":151574},{"$f":"BP.EPB!AR36","v":160728},{"$f":"BP.EPB!AS36","v":135562},{"$f":"BP.EPB!AT36","v":133564},{"$f":"BP.EPB!AU36","v":135423},{"$f":"BP.EPB!AV36","v":280549},{"$f":"BP.EPB!AW36","v":163626},{"$f":"BP.EPB!AX36","v":195550},{"$f":"BP.EPB!AY36","v":261977},{"$f":"BP.EPB!AZ36","v":311058},{"$f":"BP.EPB!BA36","v":177890},{"$f":"BP.EPB!BB36","v":152405},{"$f":"BP.EPB!BC36","v":165152},{"$f":"BP.EPB!BD36","v":167951},{"$f":"BP.EPB!BE36","v":166232},{"$f":"BP.EPB!BF36","v":198522},{"$f":"BP.EPB!BG36","v":206933},{"$f":"BP.EPB!BH36","v":264867},{"$f":"BP.EPB!BI36","v":229293},{"$f":"BP.EPB!BJ36","v":234430},{"$f":"BP.EPB!BK36","v":312426},{"$f":"BP.EPB!BL36","v":299373},{"$f":"BP.EPB!BM36","v":308176}]
[null,null,"Loans and Financing",{"$f":"BP.EPB!D37","v":200505},{"$f":"BP.EPB!E37","v":32728},{"$f":"BP.EPB!F37","v":37939},{"$f":"BP.EPB!G37","v":34897},{"$f":"BP.EPB!H37","v":40095},{"$f":"BP.EPB!I37","v":39449},{"$f":"BP.EPB!J37","v":40898},{"$f":"BP.EPB!K37","v":39356},{"$f":"BP.EPB!L37","v":40649},{"$f":"BP.EPB!M37","v":38317},{"$f":"BP.EPB!N37","v":40440},{"$f":"BP.EPB!O37","v":155304},{"$f":"BP.EPB!P37","v":156738},{"$f":"BP.EPB!Q37","v":162574},{"$f":"BP.EPB!R37","v":173971},{"$f":"BP.EPB!S37","v":44165},{"$f":"BP.EPB!T37","v":43719},{"$f":"BP.EPB!U37","v":41972},{"$f":"BP.EPB!V37","v":42285},{"$f":"BP.EPB!W37","v":94024},{"$f":"BP.EPB!X37","v":138322},{"$f":"BP.EPB!Y37","v":109402},{"$f":"BP.EPB!Z37","v":106193},{"$f":"BP.EPB!AA37","v":134506},{"$f":"BP.EPB!AB37","v":192785},{"$f":"BP.EPB!AC37","v":172909},{"$f":"BP.EPB!AD37","v":278746},{"$f":"BP.EPB!AE37","v":271363},{"$f":"BP.EPB!AF37","v":246382},{"$f":"BP.EPB!AG37","v":248478},{"$f":"BP.EPB!AH37","v":270356},{"$f":"BP.EPB!AI37","v":187187},{"$f":"BP.EPB!AJ37","v":185347},{"$f":"BP.EPB!AK37","v":182953},{"$f":"BP.EPB!AL37","v":175844},{"$f":"BP.EPB!AM37","v":265381},{"$f":"BP.EPB!AN37","v":260630},{"$f":"BP.EPB!AO37","v":237534},{"$f":"BP.EPB!AP37","v":205656},{"$f":"BP.EPB!AQ37","v":133413},{"$f":"BP.EPB!AR37","v":131677},{"$f":"BP.EPB!AS37","v":308347},{"$f":"BP.EPB!AT37","v":169098},{"$f":"BP.EPB!AU37","v":163653},{"$f":"BP.EPB!AV37","v":156327},{"$f":"BP.EPB!AW37","v":4425},{"$f":"BP.EPB!AX37","v":6364},{"$f":"BP.EPB!AY37","v":11574},{"$f":"BP.EPB!AZ37","v":14963},{"$f":"BP.EPB!BA37","v":151123},{"$f":"BP.EPB!BB37","v":152156},{"$f":"BP.EPB!BC37","v":152244},{"$f":"BP.EPB!BD37","v":152374},{"$f":"BP.EPB!BE37","v":153040},{"$f":"BP.EPB!BF37","v":189148},{"$f":"BP.EPB!BG37","v":191423},{"$f":"BP.EPB!BH37","v":251357},{"$f":"BP.EPB!BI37","v":170930},{"$f":"BP.EPB!BJ37","v":194594},{"$f":"BP.EPB!BK37","v":125662},{"$f":"BP.EPB!BL37","v":84558},{"$f":"BP.EPB!BM37","v":50408}]
[null,null,"Debentures",{"$f":"BP.EPB!D38","v":79861},{"$f":"BP.EPB!E38","v":2314},{"$f":"BP.EPB!F38","v":386},{"$f":"BP.EPB!G38","v":2864},{"$f":"BP.EPB!H38","v":417},{"$f":"BP.EPB!I38","v":2925},{"$f":"BP.EPB!J38","v":383},{"$f":"BP.EPB!K38","v":3207},{"$f":"BP.EPB!L38","v":426},{"$f":"BP.EPB!M38","v":2754},{"$f":"BP.EPB!N38","v":274},{"$f":"BP.EPB!O38","v":2234},{"$f":"BP.EPB!P38","v":136},{"$f":"BP.EPB!Q38","v":1343},{"$f":"BP.EPB!R38","v":0},{"$f":"BP.EPB!S38","v":1910},{"$f":"BP.EPB!T38","v":80029},{"$f":"BP.EPB!U38","v":82229},{"$f":"BP.EPB!V38","v":80173},{"$f":"BP.EPB!W38","v":82652},{"$f":"BP.EPB!X38","v":0},{"$f":"BP.EPB!Y38","v":0},{"$f":"BP.EPB!Z38","v":0},{"$f":"BP.EPB!AA38","v":0},{"$f":"BP.EPB!AB38","v":0},{"$f":"BP.EPB!AC38","v":0},{"$f":"BP.EPB!AD38","v":0},{"$f":"BP.EPB!AE38","v":0},{"$f":"BP.EPB!AF38","v":0},{"$f":"BP.EPB!AG38","v":0},{"$f":"BP.EPB!AH38","v":0},{"$f":"BP.EPB!AI38","v":129},{"$f":"BP.EPB!AJ38","v":2073},{"$f":"BP.EPB!AK38","v":5996},{"$f":"BP.EPB!AL38","v":10433},{"$f":"BP.EPB!AM38","v":11106},{"$f":"BP.EPB!AN38","v":7823},{"$f":"BP.EPB!AO38","v":6410},{"$f":"BP.EPB!AP38","v":12787},{"$f":"BP.EPB!AQ38","v":13165},{"$f":"BP.EPB!AR38","v":55327},{"$f":"BP.EPB!AS38","v":234130},{"$f":"BP.EPB!AT38","v":236730},{"$f":"BP.EPB!AU38","v":87878},{"$f":"BP.EPB!AV38","v":86550},{"$f":"BP.EPB!AW38","v":52377},{"$f":"BP.EPB!AX38","v":74178},{"$f":"BP.EPB!AY38","v":75357},{"$f":"BP.EPB!AZ38","v":92885},{"$f":"BP.EPB!BA38","v":155130},{"$f":"BP.EPB!BB38","v":141346},{"$f":"BP.EPB!BC38","v":244827},{"$f":"BP.EPB!BD38","v":181370},{"$f":"BP.EPB!BE38","v":117675},{"$f":"BP.EPB!BF38","v":211025},{"$f":"BP.EPB!BG38","v":209537},{"$f":"BP.EPB!BH38","v":214544},{"$f":"BP.EPB!BI38","v":214960},{"$f":"BP.EPB!BJ38","v":126603},{"$f":"BP.EPB!BK38","v":89909},{"$f":"BP.EPB!BL38","v":86612},{"$f":"BP.EPB!BM38","v":91268}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.EPB!D39","v":36569},{"$f":"BP.EPB!E39","v":37258},{"$f":"BP.EPB!F39","v":36956},{"$f":"BP.EPB!G39","v":33632},{"$f":"BP.EPB!H39","v":55285},{"$f":"BP.EPB!I39","v":37454},{"$f":"BP.EPB!J39","v":60731},{"$f":"BP.EPB!K39","v":59668},{"$f":"BP.EPB!L39","v":77024},{"$f":"BP.EPB!M39","v":62952},{"$f":"BP.EPB!N39","v":62859},{"$f":"BP.EPB!O39","v":71118},{"$f":"BP.EPB!P39","v":76969},{"$f":"BP.EPB!Q39","v":63223},{"$f":"BP.EPB!R39","v":59460},{"$f":"BP.EPB!S39","v":59248},{"$f":"BP.EPB!T39","v":66560},{"$f":"BP.EPB!U39","v":64014},{"$f":"BP.EPB!V39","v":65663},{"$f":"BP.EPB!W39","v":70776},{"$f":"BP.EPB!X39","v":77389},{"$f":"BP.EPB!Y39","v":71315},{"$f":"BP.EPB!Z39","v":62609},{"$f":"BP.EPB!AA39","v":66940},{"$f":"BP.EPB!AB39","v":65034},{"$f":"BP.EPB!AC39","v":55932},{"$f":"BP.EPB!AD39","v":49696},{"$f":"BP.EPB!AE39","v":51277},{"$f":"BP.EPB!AF39","v":63188},{"$f":"BP.EPB!AG39","v":75982},{"$f":"BP.EPB!AH39","v":60946},{"$f":"BP.EPB!AI39","v":61181},{"$f":"BP.EPB!AJ39","v":66874},{"$f":"BP.EPB!AK39","v":67728},{"$f":"BP.EPB!AL39","v":68804},{"$f":"BP.EPB!AM39","v":74381},{"$f":"BP.EPB!AN39","v":80871},{"$f":"BP.EPB!AO39","v":84918},{"$f":"BP.EPB!AP39","v":82513},{"$f":"BP.EPB!AQ39","v":79781},{"$f":"BP.EPB!AR39","v":89640},{"$f":"BP.EPB!AS39","v":85084},{"$f":"BP.EPB!AT39","v":128030},{"$f":"BP.EPB!AU39","v":106944},{"$f":"BP.EPB!AV39","v":87209},{"$f":"BP.EPB!AW39","v":88255},{"$f":"BP.EPB!AX39","v":87271},{"$f":"BP.EPB!AY39","v":106956},{"$f":"BP.EPB!AZ39","v":114371},{"$f":"BP.EPB!BA39","v":110240},{"$f":"BP.EPB!BB39","v":83915},{"$f":"BP.EPB!BC39","v":69665},{"$f":"BP.EPB!BD39","v":68751},{"$f":"BP.EPB!BE39","v":74072},{"$f":"BP.EPB!BF39","v":77901},{"$f":"BP.EPB!BG39","v":75947},{"$f":"BP.EPB!BH39","v":87432},{"$f":"BP.EPB!BI39","v":99535},{"$f":"BP.EPB!BJ39","v":91515},{"$f":"BP.EPB!BK39","v":99192},{"$f":"BP.EPB!BL39","v":100954},{"$f":"BP.EPB!BM39","v":118357}]
[null,null,"Dividends Payable",{"$f":"BP.EPB!D40","v":1098},{"$f":"BP.EPB!E40","v":1097},{"$f":"BP.EPB!F40","v":1097},{"$f":"BP.EPB!G40","v":1097},{"$f":"BP.EPB!H40","v":619},{"$f":"BP.EPB!I40","v":619},{"$f":"BP.EPB!J40","v":619},{"$f":"BP.EPB!K40","v":16932},{"$f":"BP.EPB!L40","v":417},{"$f":"BP.EPB!M40","v":0},{"$f":"BP.EPB!N40","v":417},{"$f":"BP.EPB!O40","v":417},{"$f":"BP.EPB!P40","v":35391},{"$f":"BP.EPB!Q40","v":0},{"$f":"BP.EPB!R40","v":0},{"$f":"BP.EPB!S40","v":0},{"$f":"BP.EPB!T40","v":16000},{"$f":"BP.EPB!U40","v":0},{"$f":"BP.EPB!V40","v":0},{"$f":"BP.EPB!W40","v":0},{"$f":"BP.EPB!X40","v":0},{"$f":"BP.EPB!Y40","v":0},{"$f":"BP.EPB!Z40","v":0},{"$f":"BP.EPB!AA40","v":0},{"$f":"BP.EPB!AB40","v":0},{"$f":"BP.EPB!AC40","v":0},{"$f":"BP.EPB!AD40","v":0},{"$f":"BP.EPB!AE40","v":0},{"$f":"BP.EPB!AF40","v":0},{"$f":"BP.EPB!AG40","v":0},{"$f":"BP.EPB!AH40","v":0},{"$f":"BP.EPB!AI40","v":0},{"$f":"BP.EPB!AJ40","v":0},{"$f":"BP.EPB!AK40","v":0},{"$f":"BP.EPB!AL40","v":61177},{"$f":"BP.EPB!AM40","v":0},{"$f":"BP.EPB!AN40","v":0},{"$f":"BP.EPB!AO40","v":0},{"$f":"BP.EPB!AP40","v":0},{"$f":"BP.EPB!AQ40","v":0},{"$f":"BP.EPB!AR40","v":0},{"$f":"BP.EPB!AS40","v":164092},{"$f":"BP.EPB!AT40","v":0},{"$f":"BP.EPB!AU40","v":0},{"$f":"BP.EPB!AV40","v":17978},{"$f":"BP.EPB!AW40","v":0},{"$f":"BP.EPB!AX40","v":0},{"$f":"BP.EPB!AY40","v":0},{"$f":"BP.EPB!AZ40","v":0},{"$f":"BP.EPB!BA40","v":0},{"$f":"BP.EPB!BB40","v":0},{"$f":"BP.EPB!BC40","v":0},{"$f":"BP.EPB!BD40","v":0},{"$f":"BP.EPB!BE40","v":0},{"$f":"BP.EPB!BF40","v":0},{"$f":"BP.EPB!BG40","v":0},{"$f":"BP.EPB!BH40","v":0},{"$f":"BP.EPB!BI40","v":84796},{"$f":"BP.EPB!BJ40","v":0},{"$f":"BP.EPB!BK40","v":46642},{"$f":"BP.EPB!BL40","v":0},{"$f":"BP.EPB!BM40","v":0}]
[null,null,"Debt charges",{"$f":"BP.EPB!D41","v":0},{"$f":"BP.EPB!E41","v":0},{"$f":"BP.EPB!F41","v":0},{"$f":"BP.EPB!G41","v":0},{"$f":"BP.EPB!H41","v":0},{"$f":"BP.EPB!I41","v":0},{"$f":"BP.EPB!J41","v":0},{"$f":"BP.EPB!K41","v":0},{"$f":"BP.EPB!L41","v":0},{"$f":"BP.EPB!M41","v":0},{"$f":"BP.EPB!N41","v":0},{"$f":"BP.EPB!O41","v":0},{"$f":"BP.EPB!P41","v":0},{"$f":"BP.EPB!Q41","v":0},{"$f":"BP.EPB!R41","v":0},{"$f":"BP.EPB!S41","v":0},{"$f":"BP.EPB!T41","v":0},{"$f":"BP.EPB!U41","v":0},{"$f":"BP.EPB!V41","v":0},{"$f":"BP.EPB!W41","v":0},{"$f":"BP.EPB!X41","v":0},{"$f":"BP.EPB!Y41","v":16817},{"$f":"BP.EPB!Z41","v":3611},{"$f":"BP.EPB!AA41","v":5659},{"$f":"BP.EPB!AB41","v":3642},{"$f":"BP.EPB!AC41","v":5345},{"$f":"BP.EPB!AD41","v":3809},{"$f":"BP.EPB!AE41","v":5419},{"$f":"BP.EPB!AF41","v":3578},{"$f":"BP.EPB!AG41","v":5256},{"$f":"BP.EPB!AH41","v":3895},{"$f":"BP.EPB!AI41","v":7441},{"$f":"BP.EPB!AJ41","v":7092},{"$f":"BP.EPB!AK41","v":10472},{"$f":"BP.EPB!AL41","v":8479},{"$f":"BP.EPB!AM41","v":10956},{"$f":"BP.EPB!AN41","v":11144},{"$f":"BP.EPB!AO41","v":13438},{"$f":"BP.EPB!AP41","v":947},{"$f":"BP.EPB!AQ41","v":2052},{"$f":"BP.EPB!AR41","v":736},{"$f":"BP.EPB!AS41","v":1963},{"$f":"BP.EPB!AT41","v":3216},{"$f":"BP.EPB!AU41","v":5171},{"$f":"BP.EPB!AV41","v":7764},{"$f":"BP.EPB!AW41","v":102},{"$f":"BP.EPB!AX41","v":2345},{"$f":"BP.EPB!AY41","v":1155},{"$f":"BP.EPB!AZ41","v":4250},{"$f":"BP.EPB!BA41","v":1695},{"$f":"BP.EPB!BB41","v":6076},{"$f":"BP.EPB!BC41","v":1930},{"$f":"BP.EPB!BD41","v":6735},{"$f":"BP.EPB!BE41","v":2107},{"$f":"BP.EPB!BF41","v":7921},{"$f":"BP.EPB!BG41","v":6071},{"$f":"BP.EPB!BH41","v":8747},{"$f":"BP.EPB!BI41","v":5045},{"$f":"BP.EPB!BJ41","v":3891},{"$f":"BP.EPB!BK41","v":6574},{"$f":"BP.EPB!BL41","v":11424},{"$f":"BP.EPB!BM41","v":4742}]
[null,null,"Post-employment benefits",{"$f":"BP.EPB!D42","v":0},{"$f":"BP.EPB!E42","v":0},{"$f":"BP.EPB!F42","v":0},{"$f":"BP.EPB!G42","v":0},{"$f":"BP.EPB!H42","v":0},{"$f":"BP.EPB!I42","v":0},{"$f":"BP.EPB!J42","v":0},{"$f":"BP.EPB!K42","v":0},{"$f":"BP.EPB!L42","v":0},{"$f":"BP.EPB!M42","v":0},{"$f":"BP.EPB!N42","v":0},{"$f":"BP.EPB!O42","v":0},{"$f":"BP.EPB!P42","v":0},{"$f":"BP.EPB!Q42","v":0},{"$f":"BP.EPB!R42","v":0},{"$f":"BP.EPB!S42","v":0},{"$f":"BP.EPB!T42","v":0},{"$f":"BP.EPB!U42","v":0},{"$f":"BP.EPB!V42","v":0},{"$f":"BP.EPB!W42","v":0},{"$f":"BP.EPB!X42","v":0},{"$f":"BP.EPB!Y42","v":10847},{"$f":"BP.EPB!Z42","v":10847},{"$f":"BP.EPB!AA42","v":10847},{"$f":"BP.EPB!AB42","v":10620},{"$f":"BP.EPB!AC42","v":10620},{"$f":"BP.EPB!AD42","v":10620},{"$f":"BP.EPB!AE42","v":10620},{"$f":"BP.EPB!AF42","v":19868},{"$f":"BP.EPB!AG42","v":19867},{"$f":"BP.EPB!AH42","v":19867},{"$f":"BP.EPB!AI42","v":19867},{"$f":"BP.EPB!AJ42","v":9680},{"$f":"BP.EPB!AK42","v":9680},{"$f":"BP.EPB!AL42","v":9680},{"$f":"BP.EPB!AM42","v":9680},{"$f":"BP.EPB!AN42","v":10542},{"$f":"BP.EPB!AO42","v":10542},{"$f":"BP.EPB!AP42","v":10542},{"$f":"BP.EPB!AQ42","v":10542},{"$f":"BP.EPB!AR42","v":9621},{"$f":"BP.EPB!AS42","v":9621},{"$f":"BP.EPB!AT42","v":9621},{"$f":"BP.EPB!AU42","v":9621},{"$f":"BP.EPB!AV42","v":8276},{"$f":"BP.EPB!AW42","v":8276},{"$f":"BP.EPB!AX42","v":8276},{"$f":"BP.EPB!AY42","v":8276},{"$f":"BP.EPB!AZ42","v":7550},{"$f":"BP.EPB!BA42","v":7550},{"$f":"BP.EPB!BB42","v":7550},{"$f":"BP.EPB!BC42","v":7550},{"$f":"BP.EPB!BD42","v":1248},{"$f":"BP.EPB!BE42","v":1248},{"$f":"BP.EPB!BF42","v":1265},{"$f":"BP.EPB!BG42","v":1265},{"$f":"BP.EPB!BH42","v":600},{"$f":"BP.EPB!BI42","v":600},{"$f":"BP.EPB!BJ42","v":600},{"$f":"BP.EPB!BK42","v":600},{"$f":"BP.EPB!BL42","v":1872},{"$f":"BP.EPB!BM42","v":1872}]
[null,null,"Financial sector liabilities",{"$f":"BP.EPB!D43","v":0},{"$f":"BP.EPB!E43","v":0},{"$f":"BP.EPB!F43","v":0},{"$f":"BP.EPB!G43","v":0},{"$f":"BP.EPB!H43","v":0},{"$f":"BP.EPB!I43","v":0},{"$f":"BP.EPB!J43","v":0},{"$f":"BP.EPB!K43","v":0},{"$f":"BP.EPB!L43","v":0},{"$f":"BP.EPB!M43","v":0},{"$f":"BP.EPB!N43","v":0},{"$f":"BP.EPB!O43","v":0},{"$f":"BP.EPB!P43","v":0},{"$f":"BP.EPB!Q43","v":0},{"$f":"BP.EPB!R43","v":0},{"$f":"BP.EPB!S43","v":0},{"$f":"BP.EPB!T43","v":0},{"$f":"BP.EPB!U43","v":0},{"$f":"BP.EPB!V43","v":0},{"$f":"BP.EPB!W43","v":0},{"$f":"BP.EPB!X43","v":0},{"$f":"BP.EPB!Y43","v":85713},{"$f":"BP.EPB!Z43","v":132124},{"$f":"BP.EPB!AA43","v":106795},{"$f":"BP.EPB!AB43","v":106827},{"$f":"BP.EPB!AC43","v":92563},{"$f":"BP.EPB!AD43","v":87610},{"$f":"BP.EPB!AE43","v":93232},{"$f":"BP.EPB!AF43","v":77040},{"$f":"BP.EPB!AG43","v":59829},{"$f":"BP.EPB!AH43","v":41757},{"$f":"BP.EPB!AI43","v":33501},{"$f":"BP.EPB!AJ43","v":42209},{"$f":"BP.EPB!AK43","v":52645},{"$f":"BP.EPB!AL43","v":65069},{"$f":"BP.EPB!AM43","v":90308},{"$f":"BP.EPB!AN43","v":80682},{"$f":"BP.EPB!AO43","v":78968},{"$f":"BP.EPB!AP43","v":81928},{"$f":"BP.EPB!AQ43","v":81743},{"$f":"BP.EPB!AR43","v":63727},{"$f":"BP.EPB!AS43","v":51687},{"$f":"BP.EPB!AT43","v":59588},{"$f":"BP.EPB!AU43","v":92698},{"$f":"BP.EPB!AV43","v":67866},{"$f":"BP.EPB!AW43","v":55772},{"$f":"BP.EPB!AX43","v":32676},{"$f":"BP.EPB!AY43","v":70542},{"$f":"BP.EPB!AZ43","v":80122},{"$f":"BP.EPB!BA43","v":0},{"$f":"BP.EPB!BB43","v":11215},{"$f":"BP.EPB!BC43","v":159561},{"$f":"BP.EPB!BD43","v":166783},{"$f":"BP.EPB!BE43","v":161794},{"$f":"BP.EPB!BF43","v":160112},{"$f":"BP.EPB!BG43","v":302925},{"$f":"BP.EPB!BH43","v":252518},{"$f":"BP.EPB!BI43","v":227888},{"$f":"BP.EPB!BJ43","v":247365},{"$f":"BP.EPB!BK43","v":349974},{"$f":"BP.EPB!BL43","v":267728},{"$f":"BP.EPB!BM43","v":188812}]
[null,null,"Derivative financial instruments",{"$f":"BP.EPB!D44","v":0},{"$f":"BP.EPB!E44","v":0},{"$f":"BP.EPB!F44","v":0},{"$f":"BP.EPB!G44","v":0},{"$f":"BP.EPB!H44","v":0},{"$f":"BP.EPB!I44","v":0},{"$f":"BP.EPB!J44","v":0},{"$f":"BP.EPB!K44","v":0},{"$f":"BP.EPB!L44","v":0},{"$f":"BP.EPB!M44","v":0},{"$f":"BP.EPB!N44","v":0},{"$f":"BP.EPB!O44","v":0},{"$f":"BP.EPB!P44","v":0},{"$f":"BP.EPB!Q44","v":0},{"$f":"BP.EPB!R44","v":0},{"$f":"BP.EPB!S44","v":0},{"$f":"BP.EPB!T44","v":0},{"$f":"BP.EPB!U44","v":0},{"$f":"BP.EPB!V44","v":0},{"$f":"BP.EPB!W44","v":0},{"$f":"BP.EPB!X44","v":0},{"$f":"BP.EPB!Y44","v":0},{"$f":"BP.EPB!Z44","v":0},{"$f":"BP.EPB!AA44","v":20290},{"$f":"BP.EPB!AB44","v":19213},{"$f":"BP.EPB!AC44","v":21643},{"$f":"BP.EPB!AD44","v":15806},{"$f":"BP.EPB!AE44","v":20750},{"$f":"BP.EPB!AF44","v":14531},{"$f":"BP.EPB!AG44","v":11820},{"$f":"BP.EPB!AH44","v":12148},{"$f":"BP.EPB!AI44","v":10969},{"$f":"BP.EPB!AJ44","v":7852},{"$f":"BP.EPB!AK44","v":8174},{"$f":"BP.EPB!AL44","v":7187},{"$f":"BP.EPB!AM44","v":4992},{"$f":"BP.EPB!AN44","v":5656},{"$f":"BP.EPB!AO44","v":5758},{"$f":"BP.EPB!AP44","v":3398},{"$f":"BP.EPB!AQ44","v":1550},{"$f":"BP.EPB!AR44","v":1178},{"$f":"BP.EPB!AS44","v":0},{"$f":"BP.EPB!AT44","v":0},{"$f":"BP.EPB!AU44","v":0},{"$f":"BP.EPB!AV44","v":0},{"$f":"BP.EPB!AW44","v":0},{"$f":"BP.EPB!AX44","v":1644},{"$f":"BP.EPB!AY44","v":5698},{"$f":"BP.EPB!AZ44","v":16089},{"$f":"BP.EPB!BA44","v":22799},{"$f":"BP.EPB!BB44","v":27657},{"$f":"BP.EPB!BC44","v":19829},{"$f":"BP.EPB!BD44","v":19790},{"$f":"BP.EPB!BE44","v":22823},{"$f":"BP.EPB!BF44","v":24487},{"$f":"BP.EPB!BG44","v":23896},{"$f":"BP.EPB!BH44","v":20995},{"$f":"BP.EPB!BI44","v":17354},{"$f":"BP.EPB!BJ44","v":11024},{"$f":"BP.EPB!BK44","v":26938},{"$f":"BP.EPB!BL44","v":30968},{"$f":"BP.EPB!BM44","v":35931}]
[null,null,"Incorporation of grids",{"$f":"BP.EPB!D45","v":0},{"$f":"BP.EPB!E45","v":0},{"$f":"BP.EPB!F45","v":0},{"$f":"BP.EPB!G45","v":0},{"$f":"BP.EPB!H45","v":0},{"$f":"BP.EPB!I45","v":0},{"$f":"BP.EPB!J45","v":0},{"$f":"BP.EPB!K45","v":0},{"$f":"BP.EPB!L45","v":0},{"$f":"BP.EPB!M45","v":0},{"$f":"BP.EPB!N45","v":0},{"$f":"BP.EPB!O45","v":0},{"$f":"BP.EPB!P45","v":0},{"$f":"BP.EPB!Q45","v":0},{"$f":"BP.EPB!R45","v":0},{"$f":"BP.EPB!S45","v":0},{"$f":"BP.EPB!T45","v":0},{"$f":"BP.EPB!U45","v":0},{"$f":"BP.EPB!V45","v":0},{"$f":"BP.EPB!W45","v":0},{"$f":"BP.EPB!X45","v":0},{"$f":"BP.EPB!Y45","v":0},{"$f":"BP.EPB!Z45","v":0},{"$f":"BP.EPB!AA45","v":0},{"$f":"BP.EPB!AB45","v":0},{"$f":"BP.EPB!AC45","v":0},{"$f":"BP.EPB!AD45","v":0},{"$f":"BP.EPB!AE45","v":0},{"$f":"BP.EPB!AF45","v":0},{"$f":"BP.EPB!AG45","v":0},{"$f":"BP.EPB!AH45","v":0},{"$f":"BP.EPB!AI45","v":0},{"$f":"BP.EPB!AJ45","v":0},{"$f":"BP.EPB!AK45","v":0},{"$f":"BP.EPB!AL45","v":0},{"$f":"BP.EPB!AM45","v":0},{"$f":"BP.EPB!AN45","v":0},{"$f":"BP.EPB!AO45","v":0},{"$f":"BP.EPB!AP45","v":0},{"$f":"BP.EPB!AQ45","v":0},{"$f":"BP.EPB!AR45","v":0},{"$f":"BP.EPB!AS45","v":0},{"$f":"BP.EPB!AT45","v":0},{"$f":"BP.EPB!AU45","v":0},{"$f":"BP.EPB!AV45","v":0},{"$f":"BP.EPB!AW45","v":0},{"$f":"BP.EPB!AX45","v":0},{"$f":"BP.EPB!AY45","v":0},{"$f":"BP.EPB!AZ45","v":0},{"$f":"BP.EPB!BA45","v":0},{"$f":"BP.EPB!BB45","v":0},{"$f":"BP.EPB!BC45","v":0},{"$f":"BP.EPB!BD45","v":0},{"$f":"BP.EPB!BE45","v":0},{"$f":"BP.EPB!BF45","v":0},{"$f":"BP.EPB!BG45","v":0},{"$f":"BP.EPB!BH45","v":0},{"$f":"BP.EPB!BI45","v":0},{"$f":"BP.EPB!BJ45","v":0},{"$f":"BP.EPB!BK45","v":0},{"$f":"BP.EPB!BL45","v":0},{"$f":"BP.EPB!BM45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.EPB!D46","v":97340},{"$f":"BP.EPB!E46","v":60405},{"$f":"BP.EPB!F46","v":59171},{"$f":"BP.EPB!G46","v":54295},{"$f":"BP.EPB!H46","v":47626},{"$f":"BP.EPB!I46","v":57823},{"$f":"BP.EPB!J46","v":36836},{"$f":"BP.EPB!K46","v":38107},{"$f":"BP.EPB!L46","v":35626},{"$f":"BP.EPB!M46","v":44974},{"$f":"BP.EPB!N46","v":45176},{"$f":"BP.EPB!O46","v":30896},{"$f":"BP.EPB!P46","v":61356},{"$f":"BP.EPB!Q46","v":53543},{"$f":"BP.EPB!R46","v":68647},{"$f":"BP.EPB!S46","v":52770},{"$f":"BP.EPB!T46","v":44924},{"$f":"BP.EPB!U46","v":45390},{"$f":"BP.EPB!V46","v":43927},{"$f":"BP.EPB!W46","v":29941},{"$f":"BP.EPB!X46","v":88474},{"$f":"BP.EPB!Y46","v":57195},{"$f":"BP.EPB!Z46","v":53045},{"$f":"BP.EPB!AA46","v":68566},{"$f":"BP.EPB!AB46","v":70710},{"$f":"BP.EPB!AC46","v":68829},{"$f":"BP.EPB!AD46","v":56952},{"$f":"BP.EPB!AE46","v":56507},{"$f":"BP.EPB!AF46","v":71288},{"$f":"BP.EPB!AG46","v":73417},{"$f":"BP.EPB!AH46","v":65094},{"$f":"BP.EPB!AI46","v":66786},{"$f":"BP.EPB!AJ46","v":74584},{"$f":"BP.EPB!AK46","v":67418},{"$f":"BP.EPB!AL46","v":65146},{"$f":"BP.EPB!AM46","v":59386},{"$f":"BP.EPB!AN46","v":76579},{"$f":"BP.EPB!AO46","v":68685},{"$f":"BP.EPB!AP46","v":59754},{"$f":"BP.EPB!AQ46","v":49337},{"$f":"BP.EPB!AR46","v":69117},{"$f":"BP.EPB!AS46","v":69501},{"$f":"BP.EPB!AT46","v":57735},{"$f":"BP.EPB!AU46","v":54100},{"$f":"BP.EPB!AV46","v":86607},{"$f":"BP.EPB!AW46","v":100115},{"$f":"BP.EPB!AX46","v":77092},{"$f":"BP.EPB!AY46","v":89077},{"$f":"BP.EPB!AZ46","v":122608},{"$f":"BP.EPB!BA46","v":109416},{"$f":"BP.EPB!BB46","v":83616},{"$f":"BP.EPB!BC46","v":81434},{"$f":"BP.EPB!BD46","v":111825},{"$f":"BP.EPB!BE46","v":257971},{"$f":"BP.EPB!BF46","v":256529},{"$f":"BP.EPB!BG46","v":219551},{"$f":"BP.EPB!BH46","v":243917},{"$f":"BP.EPB!BI46","v":149226},{"$f":"BP.EPB!BJ46","v":119808},{"$f":"BP.EPB!BK46","v":134564},{"$f":"BP.EPB!BL46","v":163321},{"$f":"BP.EPB!BM46","v":187223}]
[null,null,"Non-Current Liabilities",{"$f":"BP.EPB!D47","v":215424},{"$f":"BP.EPB!E47","v":480630},{"$f":"BP.EPB!F47","v":497948},{"$f":"BP.EPB!G47","v":488353},{"$f":"BP.EPB!H47","v":508048},{"$f":"BP.EPB!I47","v":498462},{"$f":"BP.EPB!J47","v":478976},{"$f":"BP.EPB!K47","v":474997},{"$f":"BP.EPB!L47","v":484892},{"$f":"BP.EPB!M47","v":486625},{"$f":"BP.EPB!N47","v":478024},{"$f":"BP.EPB!O47","v":473248},{"$f":"BP.EPB!P47","v":481843},{"$f":"BP.EPB!Q47","v":471304},{"$f":"BP.EPB!R47","v":666390},{"$f":"BP.EPB!S47","v":672608},{"$f":"BP.EPB!T47","v":601514},{"$f":"BP.EPB!U47","v":595829},{"$f":"BP.EPB!V47","v":616502},{"$f":"BP.EPB!W47","v":609958},{"$f":"BP.EPB!X47","v":701662},{"$f":"BP.EPB!Y47","v":738961},{"$f":"BP.EPB!Z47","v":771281},{"$f":"BP.EPB!AA47","v":777271},{"$f":"BP.EPB!AB47","v":877699},{"$f":"BP.EPB!AC47","v":817480},{"$f":"BP.EPB!AD47","v":648783},{"$f":"BP.EPB!AE47","v":653982},{"$f":"BP.EPB!AF47","v":684874},{"$f":"BP.EPB!AG47","v":680493},{"$f":"BP.EPB!AH47","v":701054},{"$f":"BP.EPB!AI47","v":734247},{"$f":"BP.EPB!AJ47","v":838068},{"$f":"BP.EPB!AK47","v":980722},{"$f":"BP.EPB!AL47","v":865345},{"$f":"BP.EPB!AM47","v":824015},{"$f":"BP.EPB!AN47","v":961957},{"$f":"BP.EPB!AO47","v":956221},{"$f":"BP.EPB!AP47","v":1334942},{"$f":"BP.EPB!AQ47","v":1348134},{"$f":"BP.EPB!AR47","v":1329487},{"$f":"BP.EPB!AS47","v":1147375},{"$f":"BP.EPB!AT47","v":1166924},{"$f":"BP.EPB!AU47","v":1340425},{"$f":"BP.EPB!AV47","v":1372014},{"$f":"BP.EPB!AW47","v":1582050},{"$f":"BP.EPB!AX47","v":1581240},{"$f":"BP.EPB!AY47","v":1702429},{"$f":"BP.EPB!AZ47","v":1667357},{"$f":"BP.EPB!BA47","v":1489940},{"$f":"BP.EPB!BB47","v":1499234},{"$f":"BP.EPB!BC47","v":1248743},{"$f":"BP.EPB!BD47","v":1236000},{"$f":"BP.EPB!BE47","v":1162845},{"$f":"BP.EPB!BF47","v":1296121},{"$f":"BP.EPB!BG47","v":1127013},{"$f":"BP.EPB!BH47","v":1223536},{"$f":"BP.EPB!BI47","v":1339993},{"$f":"BP.EPB!BJ47","v":1714701},{"$f":"BP.EPB!BK47","v":1700969},{"$f":"BP.EPB!BL47","v":1759804},{"$f":"BP.EPB!BM47","v":1944677}]
[null,null,"Loans and financing ",{"$f":"BP.EPB!D48","v":143207},{"$f":"BP.EPB!E48","v":329653},{"$f":"BP.EPB!F48","v":345299},{"$f":"BP.EPB!G48","v":331821},{"$f":"BP.EPB!H48","v":346669},{"$f":"BP.EPB!I48","v":333556},{"$f":"BP.EPB!J48","v":307285},{"$f":"BP.EPB!K48","v":319452},{"$f":"BP.EPB!L48","v":328009},{"$f":"BP.EPB!M48","v":324080},{"$f":"BP.EPB!N48","v":324665},{"$f":"BP.EPB!O48","v":319148},{"$f":"BP.EPB!P48","v":312370},{"$f":"BP.EPB!Q48","v":301053},{"$f":"BP.EPB!R48","v":475786},{"$f":"BP.EPB!S48","v":478076},{"$f":"BP.EPB!T48","v":485747},{"$f":"BP.EPB!U48","v":476313},{"$f":"BP.EPB!V48","v":491586},{"$f":"BP.EPB!W48","v":474016},{"$f":"BP.EPB!X48","v":483328},{"$f":"BP.EPB!Y48","v":543236},{"$f":"BP.EPB!Z48","v":590491},{"$f":"BP.EPB!AA48","v":605113},{"$f":"BP.EPB!AB48","v":655255},{"$f":"BP.EPB!AC48","v":609234},{"$f":"BP.EPB!AD48","v":449147},{"$f":"BP.EPB!AE48","v":446554},{"$f":"BP.EPB!AF48","v":475258},{"$f":"BP.EPB!AG48","v":458906},{"$f":"BP.EPB!AH48","v":472896},{"$f":"BP.EPB!AI48","v":444758},{"$f":"BP.EPB!AJ48","v":438165},{"$f":"BP.EPB!AK48","v":405020},{"$f":"BP.EPB!AL48","v":303437},{"$f":"BP.EPB!AM48","v":221112},{"$f":"BP.EPB!AN48","v":212090},{"$f":"BP.EPB!AO48","v":203775},{"$f":"BP.EPB!AP48","v":99554},{"$f":"BP.EPB!AQ48","v":99361},{"$f":"BP.EPB!AR48","v":87924},{"$f":"BP.EPB!AS48","v":11989},{"$f":"BP.EPB!AT48","v":10865},{"$f":"BP.EPB!AU48","v":9757},{"$f":"BP.EPB!AV48","v":8649},{"$f":"BP.EPB!AW48","v":211529},{"$f":"BP.EPB!AX48","v":293769},{"$f":"BP.EPB!AY48","v":375031},{"$f":"BP.EPB!AZ48","v":379862},{"$f":"BP.EPB!BA48","v":248112},{"$f":"BP.EPB!BB48","v":250980},{"$f":"BP.EPB!BC48","v":245682},{"$f":"BP.EPB!BD48","v":242170},{"$f":"BP.EPB!BE48","v":289347},{"$f":"BP.EPB!BF48","v":413338},{"$f":"BP.EPB!BG48","v":464328},{"$f":"BP.EPB!BH48","v":394767},{"$f":"BP.EPB!BI48","v":348919},{"$f":"BP.EPB!BJ48","v":410793},{"$f":"BP.EPB!BK48","v":639649},{"$f":"BP.EPB!BL48","v":673133},{"$f":"BP.EPB!BM48","v":626893}]
[null,null,"Debentures",{"$f":"BP.EPB!D49","v":0},{"$f":"BP.EPB!E49","v":79506},{"$f":"BP.EPB!F49","v":79506},{"$f":"BP.EPB!G49","v":79527},{"$f":"BP.EPB!H49","v":79547},{"$f":"BP.EPB!I49","v":79547},{"$f":"BP.EPB!J49","v":79567},{"$f":"BP.EPB!K49","v":79567},{"$f":"BP.EPB!L49","v":79567},{"$f":"BP.EPB!M49","v":79567},{"$f":"BP.EPB!N49","v":79567},{"$f":"BP.EPB!O49","v":79567},{"$f":"BP.EPB!P49","v":64312},{"$f":"BP.EPB!Q49","v":64312},{"$f":"BP.EPB!R49","v":79817},{"$f":"BP.EPB!S49","v":79893},{"$f":"BP.EPB!T49","v":0},{"$f":"BP.EPB!U49","v":0},{"$f":"BP.EPB!V49","v":0},{"$f":"BP.EPB!W49","v":0},{"$f":"BP.EPB!X49","v":0},{"$f":"BP.EPB!Y49","v":0},{"$f":"BP.EPB!Z49","v":0},{"$f":"BP.EPB!AA49","v":0},{"$f":"BP.EPB!AB49","v":0},{"$f":"BP.EPB!AC49","v":0},{"$f":"BP.EPB!AD49","v":0},{"$f":"BP.EPB!AE49","v":0},{"$f":"BP.EPB!AF49","v":0},{"$f":"BP.EPB!AG49","v":0},{"$f":"BP.EPB!AH49","v":0},{"$f":"BP.EPB!AI49","v":28060},{"$f":"BP.EPB!AJ49","v":187385},{"$f":"BP.EPB!AK49","v":368028},{"$f":"BP.EPB!AL49","v":367330},{"$f":"BP.EPB!AM49","v":368054},{"$f":"BP.EPB!AN49","v":513650},{"$f":"BP.EPB!AO49","v":512743},{"$f":"BP.EPB!AP49","v":642642},{"$f":"BP.EPB!AQ49","v":648176},{"$f":"BP.EPB!AR49","v":605229},{"$f":"BP.EPB!AS49","v":479329},{"$f":"BP.EPB!AT49","v":488497},{"$f":"BP.EPB!AU49","v":634690},{"$f":"BP.EPB!AV49","v":665860},{"$f":"BP.EPB!AW49","v":662546},{"$f":"BP.EPB!AX49","v":647193},{"$f":"BP.EPB!AY49","v":647788},{"$f":"BP.EPB!AZ49","v":645258},{"$f":"BP.EPB!BA49","v":655983},{"$f":"BP.EPB!BB49","v":659463},{"$f":"BP.EPB!BC49","v":551189},{"$f":"BP.EPB!BD49","v":554198},{"$f":"BP.EPB!BE49","v":565864},{"$f":"BP.EPB!BF49","v":507873},{"$f":"BP.EPB!BG49","v":393153},{"$f":"BP.EPB!BH49","v":547896},{"$f":"BP.EPB!BI49","v":552382},{"$f":"BP.EPB!BJ49","v":830757},{"$f":"BP.EPB!BK49","v":762943},{"$f":"BP.EPB!BL49","v":775458},{"$f":"BP.EPB!BM49","v":1002069}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.EPB!D50","v":3691},{"$f":"BP.EPB!E50","v":2099},{"$f":"BP.EPB!F50","v":2205},{"$f":"BP.EPB!G50","v":2162},{"$f":"BP.EPB!H50","v":4887},{"$f":"BP.EPB!I50","v":5516},{"$f":"BP.EPB!J50","v":6666},{"$f":"BP.EPB!K50","v":7790},{"$f":"BP.EPB!L50","v":9603},{"$f":"BP.EPB!M50","v":10965},{"$f":"BP.EPB!N50","v":12025},{"$f":"BP.EPB!O50","v":12386},{"$f":"BP.EPB!P50","v":14041},{"$f":"BP.EPB!Q50","v":15918},{"$f":"BP.EPB!R50","v":17294},{"$f":"BP.EPB!S50","v":18842},{"$f":"BP.EPB!T50","v":20419},{"$f":"BP.EPB!U50","v":22100},{"$f":"BP.EPB!V50","v":24299},{"$f":"BP.EPB!W50","v":26215},{"$f":"BP.EPB!X50","v":28260},{"$f":"BP.EPB!Y50","v":30745},{"$f":"BP.EPB!Z50","v":33736},{"$f":"BP.EPB!AA50","v":37438},{"$f":"BP.EPB!AB50","v":41431},{"$f":"BP.EPB!AC50","v":45393},{"$f":"BP.EPB!AD50","v":49463},{"$f":"BP.EPB!AE50","v":53952},{"$f":"BP.EPB!AF50","v":66699},{"$f":"BP.EPB!AG50","v":70547},{"$f":"BP.EPB!AH50","v":74438},{"$f":"BP.EPB!AI50","v":76359},{"$f":"BP.EPB!AJ50","v":13754},{"$f":"BP.EPB!AK50","v":14126},{"$f":"BP.EPB!AL50","v":14538},{"$f":"BP.EPB!AM50","v":14868},{"$f":"BP.EPB!AN50","v":15334},{"$f":"BP.EPB!AO50","v":15676},{"$f":"BP.EPB!AP50","v":19797},{"$f":"BP.EPB!AQ50","v":20402},{"$f":"BP.EPB!AR50","v":21064},{"$f":"BP.EPB!AS50","v":21652},{"$f":"BP.EPB!AT50","v":22131},{"$f":"BP.EPB!AU50","v":22734},{"$f":"BP.EPB!AV50","v":23800},{"$f":"BP.EPB!AW50","v":24587},{"$f":"BP.EPB!AX50","v":20535},{"$f":"BP.EPB!AY50","v":37292},{"$f":"BP.EPB!AZ50","v":38254},{"$f":"BP.EPB!BA50","v":38920},{"$f":"BP.EPB!BB50","v":41172},{"$f":"BP.EPB!BC50","v":40478},{"$f":"BP.EPB!BD50","v":45082},{"$f":"BP.EPB!BE50","v":60239},{"$f":"BP.EPB!BF50","v":57178},{"$f":"BP.EPB!BG50","v":60852},{"$f":"BP.EPB!BH50","v":83156},{"$f":"BP.EPB!BI50","v":96488},{"$f":"BP.EPB!BJ50","v":108291},{"$f":"BP.EPB!BK50","v":101276},{"$f":"BP.EPB!BL50","v":87488},{"$f":"BP.EPB!BM50","v":88256}]
[null,null,"Trade payables",{"$f":"BP.EPB!D51","v":0},{"$f":"BP.EPB!E51","v":0},{"$f":"BP.EPB!F51","v":0},{"$f":"BP.EPB!G51","v":0},{"$f":"BP.EPB!H51","v":0},{"$f":"BP.EPB!I51","v":0},{"$f":"BP.EPB!J51","v":0},{"$f":"BP.EPB!K51","v":0},{"$f":"BP.EPB!L51","v":0},{"$f":"BP.EPB!M51","v":0},{"$f":"BP.EPB!N51","v":0},{"$f":"BP.EPB!O51","v":0},{"$f":"BP.EPB!P51","v":0},{"$f":"BP.EPB!Q51","v":0},{"$f":"BP.EPB!R51","v":0},{"$f":"BP.EPB!S51","v":0},{"$f":"BP.EPB!T51","v":0},{"$f":"BP.EPB!U51","v":0},{"$f":"BP.EPB!V51","v":0},{"$f":"BP.EPB!W51","v":0},{"$f":"BP.EPB!X51","v":0},{"$f":"BP.EPB!Y51","v":2646},{"$f":"BP.EPB!Z51","v":2646},{"$f":"BP.EPB!AA51","v":2646},{"$f":"BP.EPB!AB51","v":2646},{"$f":"BP.EPB!AC51","v":2646},{"$f":"BP.EPB!AD51","v":2646},{"$f":"BP.EPB!AE51","v":2646},{"$f":"BP.EPB!AF51","v":2646},{"$f":"BP.EPB!AG51","v":2646},{"$f":"BP.EPB!AH51","v":2646},{"$f":"BP.EPB!AI51","v":2646},{"$f":"BP.EPB!AJ51","v":2646},{"$f":"BP.EPB!AK51","v":2646},{"$f":"BP.EPB!AL51","v":2646},{"$f":"BP.EPB!AM51","v":2646},{"$f":"BP.EPB!AN51","v":11802},{"$f":"BP.EPB!AO51","v":11871},{"$f":"BP.EPB!AP51","v":12012},{"$f":"BP.EPB!AQ51","v":13018},{"$f":"BP.EPB!AR51","v":9862},{"$f":"BP.EPB!AS51","v":8514},{"$f":"BP.EPB!AT51","v":8539},{"$f":"BP.EPB!AU51","v":8945},{"$f":"BP.EPB!AV51","v":12446},{"$f":"BP.EPB!AW51","v":9493},{"$f":"BP.EPB!AX51","v":9656},{"$f":"BP.EPB!AY51","v":9140},{"$f":"BP.EPB!AZ51","v":8963},{"$f":"BP.EPB!BA51","v":9191},{"$f":"BP.EPB!BB51","v":9313},{"$f":"BP.EPB!BC51","v":9474},{"$f":"BP.EPB!BD51","v":9626},{"$f":"BP.EPB!BE51","v":11375},{"$f":"BP.EPB!BF51","v":14641},{"$f":"BP.EPB!BG51","v":15004},{"$f":"BP.EPB!BH51","v":15313},{"$f":"BP.EPB!BI51","v":16058},{"$f":"BP.EPB!BJ51","v":16625},{"$f":"BP.EPB!BK51","v":17100},{"$f":"BP.EPB!BL51","v":17508},{"$f":"BP.EPB!BM51","v":17755}]
[null,null,"Derivative financial instruments",{"$f":"BP.EPB!D52","v":0},{"$f":"BP.EPB!E52","v":0},{"$f":"BP.EPB!F52","v":0},{"$f":"BP.EPB!G52","v":0},{"$f":"BP.EPB!H52","v":0},{"$f":"BP.EPB!I52","v":0},{"$f":"BP.EPB!J52","v":0},{"$f":"BP.EPB!K52","v":0},{"$f":"BP.EPB!L52","v":0},{"$f":"BP.EPB!M52","v":0},{"$f":"BP.EPB!N52","v":0},{"$f":"BP.EPB!O52","v":0},{"$f":"BP.EPB!P52","v":0},{"$f":"BP.EPB!Q52","v":0},{"$f":"BP.EPB!R52","v":0},{"$f":"BP.EPB!S52","v":0},{"$f":"BP.EPB!T52","v":0},{"$f":"BP.EPB!U52","v":0},{"$f":"BP.EPB!V52","v":0},{"$f":"BP.EPB!W52","v":0},{"$f":"BP.EPB!X52","v":0},{"$f":"BP.EPB!Y52","v":0},{"$f":"BP.EPB!Z52","v":0},{"$f":"BP.EPB!AA52","v":0},{"$f":"BP.EPB!AB52","v":0},{"$f":"BP.EPB!AC52","v":0},{"$f":"BP.EPB!AD52","v":429},{"$f":"BP.EPB!AE52","v":189},{"$f":"BP.EPB!AF52","v":156},{"$f":"BP.EPB!AG52","v":954},{"$f":"BP.EPB!AH52","v":115},{"$f":"BP.EPB!AI52","v":3617},{"$f":"BP.EPB!AJ52","v":54},{"$f":"BP.EPB!AK52","v":349},{"$f":"BP.EPB!AL52","v":154},{"$f":"BP.EPB!AM52","v":146},{"$f":"BP.EPB!AN52","v":0},{"$f":"BP.EPB!AO52","v":0},{"$f":"BP.EPB!AP52","v":0},{"$f":"BP.EPB!AQ52","v":0},{"$f":"BP.EPB!AR52","v":0},{"$f":"BP.EPB!AS52","v":0},{"$f":"BP.EPB!AT52","v":0},{"$f":"BP.EPB!AU52","v":0},{"$f":"BP.EPB!AV52","v":0},{"$f":"BP.EPB!AW52","v":0},{"$f":"BP.EPB!AX52","v":0},{"$f":"BP.EPB!AY52","v":0},{"$f":"BP.EPB!AZ52","v":0},{"$f":"BP.EPB!BA52","v":0},{"$f":"BP.EPB!BB52","v":0},{"$f":"BP.EPB!BC52","v":0},{"$f":"BP.EPB!BD52","v":0},{"$f":"BP.EPB!BE52","v":0},{"$f":"BP.EPB!BF52","v":2644},{"$f":"BP.EPB!BG52","v":80},{"$f":"BP.EPB!BH52","v":1929},{"$f":"BP.EPB!BI52","v":0},{"$f":"BP.EPB!BJ52","v":10955},{"$f":"BP.EPB!BK52","v":9583},{"$f":"BP.EPB!BL52","v":41656},{"$f":"BP.EPB!BM52","v":34670}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.EPB!D53","v":0},{"$f":"BP.EPB!E53","v":0},{"$f":"BP.EPB!F53","v":0},{"$f":"BP.EPB!G53","v":0},{"$f":"BP.EPB!H53","v":0},{"$f":"BP.EPB!I53","v":0},{"$f":"BP.EPB!J53","v":0},{"$f":"BP.EPB!K53","v":0},{"$f":"BP.EPB!L53","v":0},{"$f":"BP.EPB!M53","v":0},{"$f":"BP.EPB!N53","v":0},{"$f":"BP.EPB!O53","v":0},{"$f":"BP.EPB!P53","v":0},{"$f":"BP.EPB!Q53","v":0},{"$f":"BP.EPB!R53","v":0},{"$f":"BP.EPB!S53","v":0},{"$f":"BP.EPB!T53","v":0},{"$f":"BP.EPB!U53","v":0},{"$f":"BP.EPB!V53","v":0},{"$f":"BP.EPB!W53","v":0},{"$f":"BP.EPB!X53","v":0},{"$f":"BP.EPB!Y53","v":50649},{"$f":"BP.EPB!Z53","v":50915},{"$f":"BP.EPB!AA53","v":51283},{"$f":"BP.EPB!AB53","v":53391},{"$f":"BP.EPB!AC53","v":53203},{"$f":"BP.EPB!AD53","v":53199},{"$f":"BP.EPB!AE53","v":52495},{"$f":"BP.EPB!AF53","v":50042},{"$f":"BP.EPB!AG53","v":49874},{"$f":"BP.EPB!AH53","v":50931},{"$f":"BP.EPB!AI53","v":51168},{"$f":"BP.EPB!AJ53","v":36705},{"$f":"BP.EPB!AK53","v":36010},{"$f":"BP.EPB!AL53","v":30985},{"$f":"BP.EPB!AM53","v":28976},{"$f":"BP.EPB!AN53","v":27478},{"$f":"BP.EPB!AO53","v":27456},{"$f":"BP.EPB!AP53","v":28428},{"$f":"BP.EPB!AQ53","v":27138},{"$f":"BP.EPB!AR53","v":26882},{"$f":"BP.EPB!AS53","v":23769},{"$f":"BP.EPB!AT53","v":23566},{"$f":"BP.EPB!AU53","v":24754},{"$f":"BP.EPB!AV53","v":26445},{"$f":"BP.EPB!AW53","v":26145},{"$f":"BP.EPB!AX53","v":26068},{"$f":"BP.EPB!AY53","v":25824},{"$f":"BP.EPB!AZ53","v":25716},{"$f":"BP.EPB!BA53","v":24721},{"$f":"BP.EPB!BB53","v":24193},{"$f":"BP.EPB!BC53","v":23682},{"$f":"BP.EPB!BD53","v":23742},{"$f":"BP.EPB!BE53","v":20697},{"$f":"BP.EPB!BF53","v":19646},{"$f":"BP.EPB!BG53","v":18144},{"$f":"BP.EPB!BH53","v":16774},{"$f":"BP.EPB!BI53","v":17687},{"$f":"BP.EPB!BJ53","v":16186},{"$f":"BP.EPB!BK53","v":15581},{"$f":"BP.EPB!BL53","v":15074},{"$f":"BP.EPB!BM53","v":17914}]
[null,null,"Post-employment benefits",{"$f":"BP.EPB!D54","v":0},{"$f":"BP.EPB!E54","v":0},{"$f":"BP.EPB!F54","v":0},{"$f":"BP.EPB!G54","v":0},{"$f":"BP.EPB!H54","v":0},{"$f":"BP.EPB!I54","v":0},{"$f":"BP.EPB!J54","v":0},{"$f":"BP.EPB!K54","v":0},{"$f":"BP.EPB!L54","v":0},{"$f":"BP.EPB!M54","v":0},{"$f":"BP.EPB!N54","v":0},{"$f":"BP.EPB!O54","v":0},{"$f":"BP.EPB!P54","v":0},{"$f":"BP.EPB!Q54","v":0},{"$f":"BP.EPB!R54","v":0},{"$f":"BP.EPB!S54","v":0},{"$f":"BP.EPB!T54","v":0},{"$f":"BP.EPB!U54","v":0},{"$f":"BP.EPB!V54","v":0},{"$f":"BP.EPB!W54","v":0},{"$f":"BP.EPB!X54","v":0},{"$f":"BP.EPB!Y54","v":57932},{"$f":"BP.EPB!Z54","v":57032},{"$f":"BP.EPB!AA54","v":52432},{"$f":"BP.EPB!AB54","v":67199},{"$f":"BP.EPB!AC54","v":69854},{"$f":"BP.EPB!AD54","v":72509},{"$f":"BP.EPB!AE54","v":75164},{"$f":"BP.EPB!AF54","v":66611},{"$f":"BP.EPB!AG54","v":71578},{"$f":"BP.EPB!AH54","v":76544},{"$f":"BP.EPB!AI54","v":81511},{"$f":"BP.EPB!AJ54","v":98074},{"$f":"BP.EPB!AK54","v":100494},{"$f":"BP.EPB!AL54","v":102914},{"$f":"BP.EPB!AM54","v":106972},{"$f":"BP.EPB!AN54","v":107597},{"$f":"BP.EPB!AO54","v":110232},{"$f":"BP.EPB!AP54","v":112868},{"$f":"BP.EPB!AQ54","v":115504},{"$f":"BP.EPB!AR54","v":132697},{"$f":"BP.EPB!AS54","v":132879},{"$f":"BP.EPB!AT54","v":133060},{"$f":"BP.EPB!AU54","v":133242},{"$f":"BP.EPB!AV54","v":120189},{"$f":"BP.EPB!AW54","v":120417},{"$f":"BP.EPB!AX54","v":34096},{"$f":"BP.EPB!AY54","v":36165},{"$f":"BP.EPB!AZ54","v":3254},{"$f":"BP.EPB!BA54","v":5141},{"$f":"BP.EPB!BB54","v":6890},{"$f":"BP.EPB!BC54","v":8777},{"$f":"BP.EPB!BD54","v":6586},{"$f":"BP.EPB!BE54","v":9259},{"$f":"BP.EPB!BF54","v":12061},{"$f":"BP.EPB!BG54","v":14739},{"$f":"BP.EPB!BH54","v":3681},{"$f":"BP.EPB!BI54","v":5457},{"$f":"BP.EPB!BJ54","v":7234},{"$f":"BP.EPB!BK54","v":9011},{"$f":"BP.EPB!BL54","v":9844},{"$f":"BP.EPB!BM54","v":11737}]
[null,null,"Financial sector liabilities",{"$f":"BP.EPB!D55","v":0},{"$f":"BP.EPB!E55","v":0},{"$f":"BP.EPB!F55","v":0},{"$f":"BP.EPB!G55","v":0},{"$f":"BP.EPB!H55","v":0},{"$f":"BP.EPB!I55","v":0},{"$f":"BP.EPB!J55","v":0},{"$f":"BP.EPB!K55","v":0},{"$f":"BP.EPB!L55","v":0},{"$f":"BP.EPB!M55","v":0},{"$f":"BP.EPB!N55","v":0},{"$f":"BP.EPB!O55","v":0},{"$f":"BP.EPB!P55","v":0},{"$f":"BP.EPB!Q55","v":0},{"$f":"BP.EPB!R55","v":0},{"$f":"BP.EPB!S55","v":0},{"$f":"BP.EPB!T55","v":0},{"$f":"BP.EPB!U55","v":0},{"$f":"BP.EPB!V55","v":0},{"$f":"BP.EPB!W55","v":0},{"$f":"BP.EPB!X55","v":0},{"$f":"BP.EPB!Y55","v":43320},{"$f":"BP.EPB!Z55","v":26316},{"$f":"BP.EPB!AA55","v":12321},{"$f":"BP.EPB!AB55","v":43710},{"$f":"BP.EPB!AC55","v":23734},{"$f":"BP.EPB!AD55","v":6940},{"$f":"BP.EPB!AE55","v":7938},{"$f":"BP.EPB!AF55","v":9355},{"$f":"BP.EPB!AG55","v":10378},{"$f":"BP.EPB!AH55","v":7048},{"$f":"BP.EPB!AI55","v":28203},{"$f":"BP.EPB!AJ55","v":44419},{"$f":"BP.EPB!AK55","v":35624},{"$f":"BP.EPB!AL55","v":22305},{"$f":"BP.EPB!AM55","v":59128},{"$f":"BP.EPB!AN55","v":51762},{"$f":"BP.EPB!AO55","v":45172},{"$f":"BP.EPB!AP55","v":33412},{"$f":"BP.EPB!AQ55","v":26783},{"$f":"BP.EPB!AR55","v":35408},{"$f":"BP.EPB!AS55","v":39501},{"$f":"BP.EPB!AT55","v":31199},{"$f":"BP.EPB!AU55","v":41471},{"$f":"BP.EPB!AV55","v":36883},{"$f":"BP.EPB!AW55","v":45167},{"$f":"BP.EPB!AX55","v":43814},{"$f":"BP.EPB!AY55","v":87504},{"$f":"BP.EPB!AZ55","v":75313},{"$f":"BP.EPB!BA55","v":10483},{"$f":"BP.EPB!BB55","v":2072},{"$f":"BP.EPB!BC55","v":11563},{"$f":"BP.EPB!BD55","v":23363},{"$f":"BP.EPB!BE55","v":50547},{"$f":"BP.EPB!BF55","v":47805},{"$f":"BP.EPB!BG55","v":52835},{"$f":"BP.EPB!BH55","v":70953},{"$f":"BP.EPB!BI55","v":107229},{"$f":"BP.EPB!BJ55","v":83772},{"$f":"BP.EPB!BK55","v":51694},{"$f":"BP.EPB!BL55","v":44911},{"$f":"BP.EPB!BM55","v":83799}]
[null,null,"Incorporation of grids",{"$f":"BP.EPB!D56","v":0},{"$f":"BP.EPB!E56","v":0},{"$f":"BP.EPB!F56","v":0},{"$f":"BP.EPB!G56","v":0},{"$f":"BP.EPB!H56","v":0},{"$f":"BP.EPB!I56","v":0},{"$f":"BP.EPB!J56","v":0},{"$f":"BP.EPB!K56","v":0},{"$f":"BP.EPB!L56","v":0},{"$f":"BP.EPB!M56","v":0},{"$f":"BP.EPB!N56","v":0},{"$f":"BP.EPB!O56","v":0},{"$f":"BP.EPB!P56","v":0},{"$f":"BP.EPB!Q56","v":0},{"$f":"BP.EPB!R56","v":0},{"$f":"BP.EPB!S56","v":0},{"$f":"BP.EPB!T56","v":0},{"$f":"BP.EPB!U56","v":0},{"$f":"BP.EPB!V56","v":0},{"$f":"BP.EPB!W56","v":0},{"$f":"BP.EPB!X56","v":0},{"$f":"BP.EPB!Y56","v":0},{"$f":"BP.EPB!Z56","v":0},{"$f":"BP.EPB!AA56","v":0},{"$f":"BP.EPB!AB56","v":0},{"$f":"BP.EPB!AC56","v":0},{"$f":"BP.EPB!AD56","v":0},{"$f":"BP.EPB!AE56","v":0},{"$f":"BP.EPB!AF56","v":0},{"$f":"BP.EPB!AG56","v":0},{"$f":"BP.EPB!AH56","v":0},{"$f":"BP.EPB!AI56","v":0},{"$f":"BP.EPB!AJ56","v":0},{"$f":"BP.EPB!AK56","v":0},{"$f":"BP.EPB!AL56","v":0},{"$f":"BP.EPB!AM56","v":0},{"$f":"BP.EPB!AN56","v":0},{"$f":"BP.EPB!AO56","v":0},{"$f":"BP.EPB!AP56","v":0},{"$f":"BP.EPB!AQ56","v":0},{"$f":"BP.EPB!AR56","v":0},{"$f":"BP.EPB!AS56","v":0},{"$f":"BP.EPB!AT56","v":0},{"$f":"BP.EPB!AU56","v":0},{"$f":"BP.EPB!AV56","v":0},{"$f":"BP.EPB!AW56","v":0},{"$f":"BP.EPB!AX56","v":0},{"$f":"BP.EPB!AY56","v":0},{"$f":"BP.EPB!AZ56","v":0},{"$f":"BP.EPB!BA56","v":0},{"$f":"BP.EPB!BB56","v":0},{"$f":"BP.EPB!BC56","v":0},{"$f":"BP.EPB!BD56","v":0},{"$f":"BP.EPB!BE56","v":0},{"$f":"BP.EPB!BF56","v":0},{"$f":"BP.EPB!BG56","v":0},{"$f":"BP.EPB!BH56","v":0},{"$f":"BP.EPB!BI56","v":"-"},{"$f":"BP.EPB!BJ56","v":""},{"$f":"BP.EPB!BK56","v":0},{"$f":"BP.EPB!BL56","v":0},{"$f":"BP.EPB!BM56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis"]
[null,null,"Other Accounts Payable",{"$f":"BP.EPB!D58","v":68526},{"$f":"BP.EPB!E58","v":69372},{"$f":"BP.EPB!F58","v":70938},{"$f":"BP.EPB!G58","v":74843},{"$f":"BP.EPB!H58","v":76945},{"$f":"BP.EPB!I58","v":79843},{"$f":"BP.EPB!J58","v":85458},{"$f":"BP.EPB!K58","v":68188},{"$f":"BP.EPB!L58","v":67713},{"$f":"BP.EPB!M58","v":72013},{"$f":"BP.EPB!N58","v":61767},{"$f":"BP.EPB!O58","v":62147},{"$f":"BP.EPB!P58","v":91120},{"$f":"BP.EPB!Q58","v":90021},{"$f":"BP.EPB!R58","v":93493},{"$f":"BP.EPB!S58","v":95797},{"$f":"BP.EPB!T58","v":95348},{"$f":"BP.EPB!U58","v":97416},{"$f":"BP.EPB!V58","v":100617},{"$f":"BP.EPB!W58","v":109727},{"$f":"BP.EPB!X58","v":190074},{"$f":"BP.EPB!Y58","v":10433},{"$f":"BP.EPB!Z58","v":10145},{"$f":"BP.EPB!AA58","v":16038},{"$f":"BP.EPB!AB58","v":14067},{"$f":"BP.EPB!AC58","v":13416},{"$f":"BP.EPB!AD58","v":14450},{"$f":"BP.EPB!AE58","v":15044},{"$f":"BP.EPB!AF58","v":14107},{"$f":"BP.EPB!AG58","v":15610},{"$f":"BP.EPB!AH58","v":16436},{"$f":"BP.EPB!AI58","v":17925},{"$f":"BP.EPB!AJ58","v":16866},{"$f":"BP.EPB!AK58","v":18425},{"$f":"BP.EPB!AL58","v":21036},{"$f":"BP.EPB!AM58","v":22113},{"$f":"BP.EPB!AN58","v":22244},{"$f":"BP.EPB!AO58","v":29296},{"$f":"BP.EPB!AP58","v":30305},{"$f":"BP.EPB!AQ58","v":29665},{"$f":"BP.EPB!AR58","v":24578},{"$f":"BP.EPB!AS58","v":25749},{"$f":"BP.EPB!AT58","v":28103},{"$f":"BP.EPB!AU58","v":30132},{"$f":"BP.EPB!AV58","v":32408},{"$f":"BP.EPB!AW58","v":21745},{"$f":"BP.EPB!AX58","v":25047},{"$f":"BP.EPB!AY58","v":21697},{"$f":"BP.EPB!AZ58","v":22038},{"$f":"BP.EPB!BA58","v":22001},{"$f":"BP.EPB!BB58","v":21420},{"$f":"BP.EPB!BC58","v":16387},{"$f":"BP.EPB!BD58","v":14983},{"$f":"BP.EPB!BE58","v":16185},{"$f":"BP.EPB!BF58","v":20295},{"$f":"BP.EPB!BG58","v":18476},{"$f":"BP.EPB!BH58","v":21620},{"$f":"BP.EPB!BI58","v":22247},{"$f":"BP.EPB!BJ58","v":137122},{"$f":"BP.EPB!BK58","v":24928},{"$f":"BP.EPB!BL58","v":25528},{"$f":"BP.EPB!BM58","v":40792}]
[null,null,"Shareholder's Equity",{"$f":"BP.EPB!D59","v":465657},{"$f":"BP.EPB!E59","v":484210},{"$f":"BP.EPB!F59","v":509677},{"$f":"BP.EPB!G59","v":491566},{"$f":"BP.EPB!H59","v":497762},{"$f":"BP.EPB!I59","v":507854},{"$f":"BP.EPB!J59","v":534308},{"$f":"BP.EPB!K59","v":522093},{"$f":"BP.EPB!L59","v":556226},{"$f":"BP.EPB!M59","v":561230},{"$f":"BP.EPB!N59","v":609046},{"$f":"BP.EPB!O59","v":574899},{"$f":"BP.EPB!P59","v":556857},{"$f":"BP.EPB!Q59","v":615182},{"$f":"BP.EPB!R59","v":590287},{"$f":"BP.EPB!S59","v":610425},{"$f":"BP.EPB!T59","v":598086},{"$f":"BP.EPB!U59","v":637537},{"$f":"BP.EPB!V59","v":614630},{"$f":"BP.EPB!W59","v":609828},{"$f":"BP.EPB!X59","v":671476},{"$f":"BP.EPB!Y59","v":680227},{"$f":"BP.EPB!Z59","v":712100},{"$f":"BP.EPB!AA59","v":670880},{"$f":"BP.EPB!AB59","v":694807},{"$f":"BP.EPB!AC59","v":743005},{"$f":"BP.EPB!AD59","v":758190},{"$f":"BP.EPB!AE59","v":728327},{"$f":"BP.EPB!AF59","v":745604},{"$f":"BP.EPB!AG59","v":799247},{"$f":"BP.EPB!AH59","v":781513},{"$f":"BP.EPB!AI59","v":727279},{"$f":"BP.EPB!AJ59","v":832029},{"$f":"BP.EPB!AK59","v":802107},{"$f":"BP.EPB!AL59","v":794805},{"$f":"BP.EPB!AM59","v":811239},{"$f":"BP.EPB!AN59","v":812724},{"$f":"BP.EPB!AO59","v":869899},{"$f":"BP.EPB!AP59","v":874312},{"$f":"BP.EPB!AQ59","v":868808},{"$f":"BP.EPB!AR59","v":930563},{"$f":"BP.EPB!AS59","v":862516},{"$f":"BP.EPB!AT59","v":918870},{"$f":"BP.EPB!AU59","v":1025713},{"$f":"BP.EPB!AV59","v":1121948},{"$f":"BP.EPB!AW59","v":1019185},{"$f":"BP.EPB!AX59","v":1026371},{"$f":"BP.EPB!AY59","v":1076013},{"$f":"BP.EPB!AZ59","v":1091898},{"$f":"BP.EPB!BA59","v":1117652},{"$f":"BP.EPB!BB59","v":1092585},{"$f":"BP.EPB!BC59","v":1126012},{"$f":"BP.EPB!BD59","v":1182761},{"$f":"BP.EPB!BE59","v":1218424},{"$f":"BP.EPB!BF59","v":1407667},{"$f":"BP.EPB!BG59","v":1395074},{"$f":"BP.EPB!BH59","v":1451595},{"$f":"BP.EPB!BI59","v":1509754},{"$f":"BP.EPB!BJ59","v":1633132},{"$f":"BP.EPB!BK59","v":1510825},{"$f":"BP.EPB!BL59","v":1668501},{"$f":"BP.EPB!BM59","v":1744484}]
[null,null,"Capital",{"$f":"BP.EPB!D60","v":316608},{"$f":"BP.EPB!E60","v":316608},{"$f":"BP.EPB!F60","v":316608},{"$f":"BP.EPB!G60","v":316608},{"$f":"BP.EPB!H60","v":316608},{"$f":"BP.EPB!I60","v":316608},{"$f":"BP.EPB!J60","v":363573},{"$f":"BP.EPB!K60","v":363573},{"$f":"BP.EPB!L60","v":363573},{"$f":"BP.EPB!M60","v":363573},{"$f":"BP.EPB!N60","v":386516},{"$f":"BP.EPB!O60","v":386516},{"$f":"BP.EPB!P60","v":386516},{"$f":"BP.EPB!Q60","v":386516},{"$f":"BP.EPB!R60","v":425805},{"$f":"BP.EPB!S60","v":425805},{"$f":"BP.EPB!T60","v":425805},{"$f":"BP.EPB!U60","v":425805},{"$f":"BP.EPB!V60","v":461424},{"$f":"BP.EPB!W60","v":461424},{"$f":"BP.EPB!X60","v":461424},{"$f":"BP.EPB!Y60","v":461424},{"$f":"BP.EPB!Z60","v":487457},{"$f":"BP.EPB!AA60","v":487457},{"$f":"BP.EPB!AB60","v":487457},{"$f":"BP.EPB!AC60","v":487457},{"$f":"BP.EPB!AD60","v":526992},{"$f":"BP.EPB!AE60","v":526992},{"$f":"BP.EPB!AF60","v":526992},{"$f":"BP.EPB!AG60","v":526991},{"$f":"BP.EPB!AH60","v":526991},{"$f":"BP.EPB!AI60","v":526991},{"$f":"BP.EPB!AJ60","v":526992},{"$f":"BP.EPB!AK60","v":526992},{"$f":"BP.EPB!AL60","v":571865},{"$f":"BP.EPB!AM60","v":571865},{"$f":"BP.EPB!AN60","v":571866},{"$f":"BP.EPB!AO60","v":571866},{"$f":"BP.EPB!AP60","v":571866},{"$f":"BP.EPB!AQ60","v":571866},{"$f":"BP.EPB!AR60","v":571866},{"$f":"BP.EPB!AS60","v":571866},{"$f":"BP.EPB!AT60","v":576055},{"$f":"BP.EPB!AU60","v":576055},{"$f":"BP.EPB!AV60","v":576055},{"$f":"BP.EPB!AW60","v":576055},{"$f":"BP.EPB!AX60","v":576055},{"$f":"BP.EPB!AY60","v":576055},{"$f":"BP.EPB!AZ60","v":576055},{"$f":"BP.EPB!BA60","v":576055},{"$f":"BP.EPB!BB60","v":576055},{"$f":"BP.EPB!BC60","v":576055},{"$f":"BP.EPB!BD60","v":576055},{"$f":"BP.EPB!BE60","v":576055},{"$f":"BP.EPB!BF60","v":747679},{"$f":"BP.EPB!BG60","v":747679},{"$f":"BP.EPB!BH60","v":747679},{"$f":"BP.EPB!BI60","v":747679},{"$f":"BP.EPB!BJ60","v":747679},{"$f":"BP.EPB!BK60","v":747679},{"$f":"BP.EPB!BL60","v":747679},{"$f":"BP.EPB!BM60","v":747679}]
[null,null,"Capital Reserve",{"$f":"BP.EPB!D61","v":97540},{"$f":"BP.EPB!E61","v":97540},{"$f":"BP.EPB!F61","v":97540},{"$f":"BP.EPB!G61","v":97540},{"$f":"BP.EPB!H61","v":97540},{"$f":"BP.EPB!I61","v":97540},{"$f":"BP.EPB!J61","v":97540},{"$f":"BP.EPB!K61","v":97540},{"$f":"BP.EPB!L61","v":97540},{"$f":"BP.EPB!M61","v":97540},{"$f":"BP.EPB!N61","v":97540},{"$f":"BP.EPB!O61","v":97540},{"$f":"BP.EPB!P61","v":97540},{"$f":"BP.EPB!Q61","v":97540},{"$f":"BP.EPB!R61","v":97002},{"$f":"BP.EPB!S61","v":97002},{"$f":"BP.EPB!T61","v":97002},{"$f":"BP.EPB!U61","v":97002},{"$f":"BP.EPB!V61","v":97002},{"$f":"BP.EPB!W61","v":97002},{"$f":"BP.EPB!X61","v":97002},{"$f":"BP.EPB!Y61","v":97002},{"$f":"BP.EPB!Z61","v":97002},{"$f":"BP.EPB!AA61","v":97002},{"$f":"BP.EPB!AB61","v":97002},{"$f":"BP.EPB!AC61","v":97002},{"$f":"BP.EPB!AD61","v":97002},{"$f":"BP.EPB!AE61","v":97002},{"$f":"BP.EPB!AF61","v":97002},{"$f":"BP.EPB!AG61","v":97002},{"$f":"BP.EPB!AH61","v":97002},{"$f":"BP.EPB!AI61","v":97002},{"$f":"BP.EPB!AJ61","v":97002},{"$f":"BP.EPB!AK61","v":97002},{"$f":"BP.EPB!AL61","v":97002},{"$f":"BP.EPB!AM61","v":98140},{"$f":"BP.EPB!AN61","v":98301},{"$f":"BP.EPB!AO61","v":98335},{"$f":"BP.EPB!AP61","v":101471},{"$f":"BP.EPB!AQ61","v":101583},{"$f":"BP.EPB!AR61","v":101705},{"$f":"BP.EPB!AS61","v":101819},{"$f":"BP.EPB!AT61","v":97744},{"$f":"BP.EPB!AU61","v":97860},{"$f":"BP.EPB!AV61","v":98565},{"$f":"BP.EPB!AW61","v":99097},{"$f":"BP.EPB!AX61","v":99137},{"$f":"BP.EPB!AY61","v":99474},{"$f":"BP.EPB!AZ61","v":99825},{"$f":"BP.EPB!BA61","v":100035},{"$f":"BP.EPB!BB61","v":99748},{"$f":"BP.EPB!BC61","v":110476},{"$f":"BP.EPB!BD61","v":110588},{"$f":"BP.EPB!BE61","v":110803},{"$f":"BP.EPB!BF61","v":111124},{"$f":"BP.EPB!BG61","v":111367},{"$f":"BP.EPB!BH61","v":111687},{"$f":"BP.EPB!BI61","v":111132},{"$f":"BP.EPB!BJ61","v":110347},{"$f":"BP.EPB!BK61","v":111100},{"$f":"BP.EPB!BL61","v":111714},{"$f":"BP.EPB!BM61","v":112315}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.EPB!D62","v":-14019},{"$f":"BP.EPB!E62","v":10061},{"$f":"BP.EPB!F62","v":35528},{"$f":"BP.EPB!G62","v":17417},{"$f":"BP.EPB!H62","v":0},{"$f":"BP.EPB!I62","v":19374},{"$f":"BP.EPB!J62","v":46095},{"$f":"BP.EPB!K62","v":33636},{"$f":"BP.EPB!L62","v":0},{"$f":"BP.EPB!M62","v":43689},{"$f":"BP.EPB!N62","v":91503},{"$f":"BP.EPB!O62","v":57356},{"$f":"BP.EPB!P62","v":185},{"$f":"BP.EPB!Q62","v":61167},{"$f":"BP.EPB!R62","v":45752},{"$f":"BP.EPB!S62","v":65890},{"$f":"BP.EPB!T62","v":0},{"$f":"BP.EPB!U62","v":39451},{"$f":"BP.EPB!V62","v":16544},{"$f":"BP.EPB!W62","v":18738},{"$f":"BP.EPB!X62","v":0},{"$f":"BP.EPB!Y62","v":24652},{"$f":"BP.EPB!Z62","v":76028},{"$f":"BP.EPB!AA62","v":28335},{"$f":"BP.EPB!AB62","v":0},{"$f":"BP.EPB!AC62","v":62238},{"$f":"BP.EPB!AD62","v":77423},{"$f":"BP.EPB!AE62","v":47560},{"$f":"BP.EPB!AF62","v":0},{"$f":"BP.EPB!AG62","v":0},{"$f":"BP.EPB!AH62","v":0},{"$f":"BP.EPB!AI62","v":-69180},{"$f":"BP.EPB!AJ62","v":0},{"$f":"BP.EPB!AK62","v":77461},{"$f":"BP.EPB!AL62","v":70159},{"$f":"BP.EPB!AM62","v":85455},{"$f":"BP.EPB!AN62","v":0},{"$f":"BP.EPB!AO62","v":86246},{"$f":"BP.EPB!AP62","v":156356},{"$f":"BP.EPB!AQ62","v":81907},{"$f":"BP.EPB!AR62","v":0},{"$f":"BP.EPB!AS62","v":40733},{"$f":"BP.EPB!AT62","v":96973},{"$f":"BP.EPB!AU62","v":203700},{"$f":"BP.EPB!AV62","v":0},{"$f":"BP.EPB!AW62","v":116230},{"$f":"BP.EPB!AX62","v":123376},{"$f":"BP.EPB!AY62","v":172681},{"$f":"BP.EPB!AZ62","v":0},{"$f":"BP.EPB!BA62","v":106649},{"$f":"BP.EPB!BB62","v":81869},{"$f":"BP.EPB!BC62","v":104568},{"$f":"BP.EPB!BD62","v":0},{"$f":"BP.EPB!BE62","v":118717},{"$f":"BP.EPB!BF62","v":136015},{"$f":"BP.EPB!BG62","v":123179},{"$f":"BP.EPB!BH62","v":0},{"$f":"BP.EPB!BI62","v":143510},{"$f":"BP.EPB!BJ62","v":267673},{"$f":"BP.EPB!BK62","v":144613},{"$f":"BP.EPB!BL62","v":0},{"$f":"BP.EPB!BM62","v":127114}]
[null,null,"Equity Income Adjustment",{"$f":"BP.EPB!D63","v":0},{"$f":"BP.EPB!E63","v":0},{"$f":"BP.EPB!F63","v":0},{"$f":"BP.EPB!G63","v":0},{"$f":"BP.EPB!H63","v":0},{"$f":"BP.EPB!I63","v":23},{"$f":"BP.EPB!J63","v":-244},{"$f":"BP.EPB!K63","v":0},{"$f":"BP.EPB!L63","v":0},{"$f":"BP.EPB!M63","v":0},{"$f":"BP.EPB!N63","v":0},{"$f":"BP.EPB!O63","v":0},{"$f":"BP.EPB!P63","v":0},{"$f":"BP.EPB!Q63","v":0},{"$f":"BP.EPB!R63","v":0},{"$f":"BP.EPB!S63","v":0},{"$f":"BP.EPB!T63","v":0},{"$f":"BP.EPB!U63","v":0},{"$f":"BP.EPB!V63","v":0},{"$f":"BP.EPB!W63","v":0},{"$f":"BP.EPB!X63","v":0},{"$f":"BP.EPB!Y63","v":0},{"$f":"BP.EPB!Z63","v":0},{"$f":"BP.EPB!AA63","v":0},{"$f":"BP.EPB!AB63","v":0},{"$f":"BP.EPB!AC63","v":0},{"$f":"BP.EPB!AD63","v":0},{"$f":"BP.EPB!AE63","v":0},{"$f":"BP.EPB!AF63","v":0},{"$f":"BP.EPB!AG63","v":0},{"$f":"BP.EPB!AH63","v":0},{"$f":"BP.EPB!AI63","v":0},{"$f":"BP.EPB!AJ63","v":0},{"$f":"BP.EPB!AK63","v":0},{"$f":"BP.EPB!AL63","v":0},{"$f":"BP.EPB!AM63","v":0},{"$f":"BP.EPB!AN63","v":0},{"$f":"BP.EPB!AO63","v":0},{"$f":"BP.EPB!AP63","v":0},{"$f":"BP.EPB!AQ63","v":0},{"$f":"BP.EPB!AR63","v":0},{"$f":"BP.EPB!AS63","v":0},{"$f":"BP.EPB!AT63","v":0},{"$f":"BP.EPB!AU63","v":0},{"$f":"BP.EPB!AV63","v":0},{"$f":"BP.EPB!AW63","v":0},{"$f":"BP.EPB!AX63","v":0},{"$f":"BP.EPB!AY63","v":0},{"$f":"BP.EPB!AZ63","v":0},{"$f":"BP.EPB!BA63","v":0},{"$f":"BP.EPB!BB63","v":0},{"$f":"BP.EPB!BC63","v":0},{"$f":"BP.EPB!BD63","v":0},{"$f":"BP.EPB!BE63","v":0},{"$f":"BP.EPB!BF63","v":0},{"$f":"BP.EPB!BG63","v":0},{"$f":"BP.EPB!BH63","v":0},{"$f":"BP.EPB!BI63","v":"-"},{"$f":"BP.EPB!BJ63","v":""},{"$f":"BP.EPB!BK63","v":0},{"$f":"BP.EPB!BL63","v":0},{"$f":"BP.EPB!BM63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.EPB!D64","v":-538},{"$f":"BP.EPB!E64","v":-538},{"$f":"BP.EPB!F64","v":-538},{"$f":"BP.EPB!G64","v":-538},{"$f":"BP.EPB!H64","v":-538},{"$f":"BP.EPB!I64","v":-538},{"$f":"BP.EPB!J64","v":-538},{"$f":"BP.EPB!K64","v":-538},{"$f":"BP.EPB!L64","v":-538},{"$f":"BP.EPB!M64","v":-538},{"$f":"BP.EPB!N64","v":-538},{"$f":"BP.EPB!O64","v":-538},{"$f":"BP.EPB!P64","v":-538},{"$f":"BP.EPB!Q64","v":-538},{"$f":"BP.EPB!R64","v":0},{"$f":"BP.EPB!S64","v":0},{"$f":"BP.EPB!T64","v":0},{"$f":"BP.EPB!U64","v":0},{"$f":"BP.EPB!V64","v":0},{"$f":"BP.EPB!W64","v":0},{"$f":"BP.EPB!X64","v":0},{"$f":"BP.EPB!Y64","v":0},{"$f":"BP.EPB!Z64","v":0},{"$f":"BP.EPB!AA64","v":0},{"$f":"BP.EPB!AB64","v":0},{"$f":"BP.EPB!AC64","v":0},{"$f":"BP.EPB!AD64","v":0},{"$f":"BP.EPB!AE64","v":0},{"$f":"BP.EPB!AF64","v":0},{"$f":"BP.EPB!AG64","v":0},{"$f":"BP.EPB!AH64","v":0},{"$f":"BP.EPB!AI64","v":0},{"$f":"BP.EPB!AJ64","v":0},{"$f":"BP.EPB!AK64","v":0},{"$f":"BP.EPB!AL64","v":0},{"$f":"BP.EPB!AM64","v":0},{"$f":"BP.EPB!AN64","v":0},{"$f":"BP.EPB!AO64","v":0},{"$f":"BP.EPB!AP64","v":0},{"$f":"BP.EPB!AQ64","v":0},{"$f":"BP.EPB!AR64","v":0},{"$f":"BP.EPB!AS64","v":0},{"$f":"BP.EPB!AT64","v":0},{"$f":"BP.EPB!AU64","v":0},{"$f":"BP.EPB!AV64","v":0},{"$f":"BP.EPB!AW64","v":0},{"$f":"BP.EPB!AX64","v":0},{"$f":"BP.EPB!AY64","v":0},{"$f":"BP.EPB!AZ64","v":0},{"$f":"BP.EPB!BA64","v":0},{"$f":"BP.EPB!BB64","v":0},{"$f":"BP.EPB!BC64","v":0},{"$f":"BP.EPB!BD64","v":0},{"$f":"BP.EPB!BE64","v":0},{"$f":"BP.EPB!BF64","v":0},{"$f":"BP.EPB!BG64","v":0},{"$f":"BP.EPB!BH64","v":0},{"$f":"BP.EPB!BI64","v":"-"},{"$f":"BP.EPB!BJ64","v":""},{"$f":"BP.EPB!BK64","v":0},{"$f":"BP.EPB!BL64","v":0},{"$f":"BP.EPB!BM64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.EPB!D65","v":60539},{"$f":"BP.EPB!E65","v":60539},{"$f":"BP.EPB!F65","v":60539},{"$f":"BP.EPB!G65","v":60539},{"$f":"BP.EPB!H65","v":74847},{"$f":"BP.EPB!I65","v":74847},{"$f":"BP.EPB!J65","v":27882},{"$f":"BP.EPB!K65","v":27882},{"$f":"BP.EPB!L65","v":56968},{"$f":"BP.EPB!M65","v":56966},{"$f":"BP.EPB!N65","v":34025},{"$f":"BP.EPB!O65","v":34025},{"$f":"BP.EPB!P65","v":83802},{"$f":"BP.EPB!Q65","v":83802},{"$f":"BP.EPB!R65","v":44512},{"$f":"BP.EPB!S65","v":44512},{"$f":"BP.EPB!T65","v":86829},{"$f":"BP.EPB!U65","v":86829},{"$f":"BP.EPB!V65","v":51210},{"$f":"BP.EPB!W65","v":51210},{"$f":"BP.EPB!X65","v":105664},{"$f":"BP.EPB!Y65","v":89763},{"$f":"BP.EPB!Z65","v":73158},{"$f":"BP.EPB!AA65","v":79631},{"$f":"BP.EPB!AB65","v":124514},{"$f":"BP.EPB!AC65","v":124514},{"$f":"BP.EPB!AD65","v":84979},{"$f":"BP.EPB!AE65","v":84979},{"$f":"BP.EPB!AF65","v":93172},{"$f":"BP.EPB!AG65","v":205133},{"$f":"BP.EPB!AH65","v":187400},{"$f":"BP.EPB!AI65","v":202345},{"$f":"BP.EPB!AJ65","v":138046},{"$f":"BP.EPB!AK65","v":138046},{"$f":"BP.EPB!AL65","v":93173},{"$f":"BP.EPB!AM65","v":93173},{"$f":"BP.EPB!AN65","v":148610},{"$f":"BP.EPB!AO65","v":148610},{"$f":"BP.EPB!AP65","v":79777},{"$f":"BP.EPB!AQ65","v":148610},{"$f":"BP.EPB!AR65","v":192715},{"$f":"BP.EPB!AS65","v":192715},{"$f":"BP.EPB!AT65","v":192715},{"$f":"BP.EPB!AU65","v":192715},{"$f":"BP.EPB!AV65","v":266949},{"$f":"BP.EPB!AW65","v":266949},{"$f":"BP.EPB!AX65","v":266949},{"$f":"BP.EPB!AY65","v":266949},{"$f":"BP.EPB!AZ65","v":349522},{"$f":"BP.EPB!BA65","v":349522},{"$f":"BP.EPB!BB65","v":349522},{"$f":"BP.EPB!BC65","v":349522},{"$f":"BP.EPB!BD65","v":421175},{"$f":"BP.EPB!BE65","v":421175},{"$f":"BP.EPB!BF65","v":421175},{"$f":"BP.EPB!BG65","v":421175},{"$f":"BP.EPB!BH65","v":512968},{"$f":"BP.EPB!BI65","v":512968},{"$f":"BP.EPB!BJ65","v":512968},{"$f":"BP.EPB!BK65","v":512968},{"$f":"BP.EPB!BL65","v":769096},{"$f":"BP.EPB!BM65","v":769105}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.EPB!D66","v":5527},{"$f":"BP.EPB!E66","v":0},{"$f":"BP.EPB!F66","v":0},{"$f":"BP.EPB!G66","v":0},{"$f":"BP.EPB!H66","v":9305},{"$f":"BP.EPB!I66","v":0},{"$f":"BP.EPB!J66","v":0},{"$f":"BP.EPB!K66","v":0},{"$f":"BP.EPB!L66","v":38683},{"$f":"BP.EPB!M66","v":0},{"$f":"BP.EPB!N66","v":0},{"$f":"BP.EPB!O66","v":0},{"$f":"BP.EPB!P66","v":9479},{"$f":"BP.EPB!Q66","v":9479},{"$f":"BP.EPB!R66","v":0},{"$f":"BP.EPB!S66","v":0},{"$f":"BP.EPB!T66","v":6996},{"$f":"BP.EPB!U66","v":6996},{"$f":"BP.EPB!V66","v":6996},{"$f":"BP.EPB!W66","v":0},{"$f":"BP.EPB!X66","v":28931},{"$f":"BP.EPB!Y66","v":28931},{"$f":"BP.EPB!Z66","v":0},{"$f":"BP.EPB!AA66","v":0},{"$f":"BP.EPB!AB66","v":14040},{"$f":"BP.EPB!AC66","v":0},{"$f":"BP.EPB!AD66","v":0},{"$f":"BP.EPB!AE66","v":0},{"$f":"BP.EPB!AF66","v":58319},{"$f":"BP.EPB!AG66","v":0},{"$f":"BP.EPB!AH66","v":0},{"$f":"BP.EPB!AI66","v":0},{"$f":"BP.EPB!AJ66","v":107383},{"$f":"BP.EPB!AK66","v":0},{"$f":"BP.EPB!AL66","v":0},{"$f":"BP.EPB!AM66","v":0},{"$f":"BP.EPB!AN66","v":29105},{"$f":"BP.EPB!AO66","v":0},{"$f":"BP.EPB!AP66","v":0},{"$f":"BP.EPB!AQ66","v":0},{"$f":"BP.EPB!AR66","v":108894},{"$f":"BP.EPB!AS66","v":0},{"$f":"BP.EPB!AT66","v":0},{"$f":"BP.EPB!AU66","v":0},{"$f":"BP.EPB!AV66","v":219525},{"$f":"BP.EPB!AW66","v":0},{"$f":"BP.EPB!AX66","v":0},{"$f":"BP.EPB!AY66","v":0},{"$f":"BP.EPB!AZ66","v":81105},{"$f":"BP.EPB!BA66","v":0},{"$f":"BP.EPB!BB66","v":0},{"$f":"BP.EPB!BC66","v":0},{"$f":"BP.EPB!BD66","v":83269},{"$f":"BP.EPB!BE66","v":0},{"$f":"BP.EPB!BF66","v":0},{"$f":"BP.EPB!BG66","v":0},{"$f":"BP.EPB!BH66","v":84796},{"$f":"BP.EPB!BI66","v":0},{"$f":"BP.EPB!BJ66","v":0},{"$f":"BP.EPB!BK66","v":0},{"$f":"BP.EPB!BL66","v":51741},{"$f":"BP.EPB!BM66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.EPB!D67","v":0},{"$f":"BP.EPB!E67","v":0},{"$f":"BP.EPB!F67","v":0},{"$f":"BP.EPB!G67","v":0},{"$f":"BP.EPB!H67","v":0},{"$f":"BP.EPB!I67","v":0},{"$f":"BP.EPB!J67","v":0},{"$f":"BP.EPB!K67","v":0},{"$f":"BP.EPB!L67","v":0},{"$f":"BP.EPB!M67","v":0},{"$f":"BP.EPB!N67","v":0},{"$f":"BP.EPB!O67","v":0},{"$f":"BP.EPB!P67","v":-20127},{"$f":"BP.EPB!Q67","v":-22784},{"$f":"BP.EPB!R67","v":-22784},{"$f":"BP.EPB!S67","v":-22784},{"$f":"BP.EPB!T67","v":-18546},{"$f":"BP.EPB!U67","v":-18546},{"$f":"BP.EPB!V67","v":-18546},{"$f":"BP.EPB!W67","v":-18546},{"$f":"BP.EPB!X67","v":-21545},{"$f":"BP.EPB!Y67","v":-21545},{"$f":"BP.EPB!Z67","v":-21545},{"$f":"BP.EPB!AA67","v":-21545},{"$f":"BP.EPB!AB67","v":-28206},{"$f":"BP.EPB!AC67","v":-28206},{"$f":"BP.EPB!AD67","v":-28206},{"$f":"BP.EPB!AE67","v":-28206},{"$f":"BP.EPB!AF67","v":-29881},{"$f":"BP.EPB!AG67","v":-29879},{"$f":"BP.EPB!AH67","v":-29880},{"$f":"BP.EPB!AI67","v":-29879},{"$f":"BP.EPB!AJ67","v":-37394},{"$f":"BP.EPB!AK67","v":-37394},{"$f":"BP.EPB!AL67","v":-37394},{"$f":"BP.EPB!AM67","v":-37394},{"$f":"BP.EPB!AN67","v":-35158},{"$f":"BP.EPB!AO67","v":-35158},{"$f":"BP.EPB!AP67","v":-35158},{"$f":"BP.EPB!AQ67","v":-35158},{"$f":"BP.EPB!AR67","v":-44617},{"$f":"BP.EPB!AS67","v":-44617},{"$f":"BP.EPB!AT67","v":-44617},{"$f":"BP.EPB!AU67","v":-44617},{"$f":"BP.EPB!AV67","v":-39146},{"$f":"BP.EPB!AW67","v":-39146},{"$f":"BP.EPB!AX67","v":-39146},{"$f":"BP.EPB!AY67","v":-39146},{"$f":"BP.EPB!AZ67","v":-14609},{"$f":"BP.EPB!BA67","v":-14609},{"$f":"BP.EPB!BB67","v":-14609},{"$f":"BP.EPB!BC67","v":-14609},{"$f":"BP.EPB!BD67","v":-8326},{"$f":"BP.EPB!BE67","v":-8326},{"$f":"BP.EPB!BF67","v":-8326},{"$f":"BP.EPB!BG67","v":-8326},{"$f":"BP.EPB!BH67","v":-5535},{"$f":"BP.EPB!BI67","v":-5535},{"$f":"BP.EPB!BJ67","v":-5535},{"$f":"BP.EPB!BK67","v":-5535},{"$f":"BP.EPB!BL67","v":0},{"$f":"BP.EPB!BM67","v":-11729}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.EPB!D68","v":0},{"$f":"BP.EPB!E68","v":0},{"$f":"BP.EPB!F68","v":0},{"$f":"BP.EPB!G68","v":0},{"$f":"BP.EPB!H68","v":0},{"$f":"BP.EPB!I68","v":0},{"$f":"BP.EPB!J68","v":0},{"$f":"BP.EPB!K68","v":0},{"$f":"BP.EPB!L68","v":0},{"$f":"BP.EPB!M68","v":0},{"$f":"BP.EPB!N68","v":0},{"$f":"BP.EPB!O68","v":0},{"$f":"BP.EPB!P68","v":0},{"$f":"BP.EPB!Q68","v":0},{"$f":"BP.EPB!R68","v":0},{"$f":"BP.EPB!S68","v":0},{"$f":"BP.EPB!T68","v":0},{"$f":"BP.EPB!U68","v":0},{"$f":"BP.EPB!V68","v":0},{"$f":"BP.EPB!W68","v":0},{"$f":"BP.EPB!X68","v":0},{"$f":"BP.EPB!Y68","v":0},{"$f":"BP.EPB!Z68","v":0},{"$f":"BP.EPB!AA68","v":0},{"$f":"BP.EPB!AB68","v":0},{"$f":"BP.EPB!AC68","v":0},{"$f":"BP.EPB!AD68","v":0},{"$f":"BP.EPB!AE68","v":0},{"$f":"BP.EPB!AF68","v":0},{"$f":"BP.EPB!AG68","v":0},{"$f":"BP.EPB!AH68","v":0},{"$f":"BP.EPB!AI68","v":0},{"$f":"BP.EPB!AJ68","v":0},{"$f":"BP.EPB!AK68","v":0},{"$f":"BP.EPB!AL68","v":0},{"$f":"BP.EPB!AM68","v":0},{"$f":"BP.EPB!AN68","v":0},{"$f":"BP.EPB!AO68","v":0},{"$f":"BP.EPB!AP68","v":0},{"$f":"BP.EPB!AQ68","v":0},{"$f":"BP.EPB!AR68","v":0},{"$f":"BP.EPB!AS68","v":0},{"$f":"BP.EPB!AT68","v":0},{"$f":"BP.EPB!AU68","v":0},{"$f":"BP.EPB!AV68","v":0},{"$f":"BP.EPB!AW68","v":0},{"$f":"BP.EPB!AX68","v":0},{"$f":"BP.EPB!AY68","v":0},{"$f":"BP.EPB!AZ68","v":0},{"$f":"BP.EPB!BA68","v":0},{"$f":"BP.EPB!BB68","v":0},{"$f":"BP.EPB!BC68","v":0},{"$f":"BP.EPB!BD68","v":0},{"$f":"BP.EPB!BE68","v":0},{"$f":"BP.EPB!BF68","v":0},{"$f":"BP.EPB!BG68","v":0},{"$f":"BP.EPB!BH68","v":0},{"$f":"BP.EPB!BI68","v":"-"},{"$f":"BP.EPB!BJ68","v":""},{"$f":"BP.EPB!BK68","v":0},{"$f":"BP.EPB!BL68","v":0},{"$f":"BP.EPB!BM68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.EPB!D69","v":0},{"$f":"BP.EPB!E69","v":0},{"$f":"BP.EPB!F69","v":0},{"$f":"BP.EPB!G69","v":0},{"$f":"BP.EPB!H69","v":0},{"$f":"BP.EPB!I69","v":0},{"$f":"BP.EPB!J69","v":0},{"$f":"BP.EPB!K69","v":0},{"$f":"BP.EPB!L69","v":0},{"$f":"BP.EPB!M69","v":0},{"$f":"BP.EPB!N69","v":0},{"$f":"BP.EPB!O69","v":0},{"$f":"BP.EPB!P69","v":0},{"$f":"BP.EPB!Q69","v":0},{"$f":"BP.EPB!R69","v":0},{"$f":"BP.EPB!S69","v":0},{"$f":"BP.EPB!T69","v":0},{"$f":"BP.EPB!U69","v":0},{"$f":"BP.EPB!V69","v":0},{"$f":"BP.EPB!W69","v":0},{"$f":"BP.EPB!X69","v":0},{"$f":"BP.EPB!Y69","v":0},{"$f":"BP.EPB!Z69","v":0},{"$f":"BP.EPB!AA69","v":0},{"$f":"BP.EPB!AB69","v":0},{"$f":"BP.EPB!AC69","v":0},{"$f":"BP.EPB!AD69","v":0},{"$f":"BP.EPB!AE69","v":0},{"$f":"BP.EPB!AF69","v":0},{"$f":"BP.EPB!AG69","v":0},{"$f":"BP.EPB!AH69","v":0},{"$f":"BP.EPB!AI69","v":0},{"$f":"BP.EPB!AJ69","v":0},{"$f":"BP.EPB!AK69","v":0},{"$f":"BP.EPB!AL69","v":0},{"$f":"BP.EPB!AM69","v":0},{"$f":"BP.EPB!AN69","v":0},{"$f":"BP.EPB!AO69","v":0},{"$f":"BP.EPB!AP69","v":0},{"$f":"BP.EPB!AQ69","v":0},{"$f":"BP.EPB!AR69","v":0},{"$f":"BP.EPB!AS69","v":0},{"$f":"BP.EPB!AT69","v":0},{"$f":"BP.EPB!AU69","v":0},{"$f":"BP.EPB!AV69","v":0},{"$f":"BP.EPB!AW69","v":0},{"$f":"BP.EPB!AX69","v":0},{"$f":"BP.EPB!AY69","v":0},{"$f":"BP.EPB!AZ69","v":0},{"$f":"BP.EPB!BA69","v":0},{"$f":"BP.EPB!BB69","v":0},{"$f":"BP.EPB!BC69","v":0},{"$f":"BP.EPB!BD69","v":0},{"$f":"BP.EPB!BE69","v":0},{"$f":"BP.EPB!BF69","v":0},{"$f":"BP.EPB!BG69","v":0},{"$f":"BP.EPB!BH69","v":0},{"$f":"BP.EPB!BI69","v":"-"},{"$f":"BP.EPB!BJ69","v":""},{"$f":"BP.EPB!BK69","v":0},{"$f":"BP.EPB!BL69","v":-11729},{"$f":"BP.EPB!BM69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.EPB!D70","v":0},{"$f":"BP.EPB!E70","v":0},{"$f":"BP.EPB!F70","v":0},{"$f":"BP.EPB!G70","v":0},{"$f":"BP.EPB!H70","v":0},{"$f":"BP.EPB!I70","v":0},{"$f":"BP.EPB!J70","v":0},{"$f":"BP.EPB!K70","v":0},{"$f":"BP.EPB!L70","v":0},{"$f":"BP.EPB!M70","v":0},{"$f":"BP.EPB!N70","v":0},{"$f":"BP.EPB!O70","v":0},{"$f":"BP.EPB!P70","v":0},{"$f":"BP.EPB!Q70","v":0},{"$f":"BP.EPB!R70","v":0},{"$f":"BP.EPB!S70","v":0},{"$f":"BP.EPB!T70","v":0},{"$f":"BP.EPB!U70","v":0},{"$f":"BP.EPB!V70","v":0},{"$f":"BP.EPB!W70","v":0},{"$f":"BP.EPB!X70","v":0},{"$f":"BP.EPB!Y70","v":0},{"$f":"BP.EPB!Z70","v":0},{"$f":"BP.EPB!AA70","v":0},{"$f":"BP.EPB!AB70","v":0},{"$f":"BP.EPB!AC70","v":0},{"$f":"BP.EPB!AD70","v":0},{"$f":"BP.EPB!AE70","v":0},{"$f":"BP.EPB!AF70","v":0},{"$f":"BP.EPB!AG70","v":0},{"$f":"BP.EPB!AH70","v":0},{"$f":"BP.EPB!AI70","v":0},{"$f":"BP.EPB!AJ70","v":0},{"$f":"BP.EPB!AK70","v":0},{"$f":"BP.EPB!AL70","v":0},{"$f":"BP.EPB!AM70","v":0},{"$f":"BP.EPB!AN70","v":0},{"$f":"BP.EPB!AO70","v":0},{"$f":"BP.EPB!AP70","v":0},{"$f":"BP.EPB!AQ70","v":0},{"$f":"BP.EPB!AR70","v":0},{"$f":"BP.EPB!AS70","v":0},{"$f":"BP.EPB!AT70","v":0},{"$f":"BP.EPB!AU70","v":0},{"$f":"BP.EPB!AV70","v":0},{"$f":"BP.EPB!AW70","v":0},{"$f":"BP.EPB!AX70","v":0},{"$f":"BP.EPB!AY70","v":0},{"$f":"BP.EPB!AZ70","v":0},{"$f":"BP.EPB!BA70","v":0},{"$f":"BP.EPB!BB70","v":0},{"$f":"BP.EPB!BC70","v":0},{"$f":"BP.EPB!BD70","v":0},{"$f":"BP.EPB!BE70","v":0},{"$f":"BP.EPB!BF70","v":0},{"$f":"BP.EPB!BG70","v":0},{"$f":"BP.EPB!BH70","v":0},{"$f":"BP.EPB!BI70","v":"-"},{"$f":"BP.EPB!BJ70","v":""},{"$f":"BP.EPB!BK70","v":0},{"$f":"BP.EPB!BL70","v":0},{"$f":"BP.EPB!BM70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.EPB!D71","v":1154559},{"$f":"BP.EPB!E71","v":1153886},{"$f":"BP.EPB!F71","v":1195331},{"$f":"BP.EPB!G71","v":1166817},{"$f":"BP.EPB!H71","v":1219833},{"$f":"BP.EPB!I71","v":1206417},{"$f":"BP.EPB!J71","v":1210804},{"$f":"BP.EPB!K71","v":1209413},{"$f":"BP.EPB!L71","v":1259027},{"$f":"BP.EPB!M71","v":1262880},{"$f":"BP.EPB!N71","v":1306531},{"$f":"BP.EPB!O71","v":1380364},{"$f":"BP.EPB!P71","v":1478455},{"$f":"BP.EPB!Q71","v":1425985},{"$f":"BP.EPB!R71","v":1635906},{"$f":"BP.EPB!S71","v":1514342},{"$f":"BP.EPB!T71","v":1540985},{"$f":"BP.EPB!U71","v":1552408},{"$f":"BP.EPB!V71","v":1559936},{"$f":"BP.EPB!W71","v":1571118},{"$f":"BP.EPB!X71","v":1794668},{"$f":"BP.EPB!Y71","v":1892922},{"$f":"BP.EPB!Z71","v":1977844},{"$f":"BP.EPB!AA71","v":1982676},{"$f":"BP.EPB!AB71","v":2156430},{"$f":"BP.EPB!AC71","v":2091888},{"$f":"BP.EPB!AD71","v":2040847},{"$f":"BP.EPB!AE71","v":2056487},{"$f":"BP.EPB!AF71","v":2059943},{"$f":"BP.EPB!AG71","v":2108335},{"$f":"BP.EPB!AH71","v":2083845},{"$f":"BP.EPB!AI71","v":2044017},{"$f":"BP.EPB!AJ71","v":2232644},{"$f":"BP.EPB!AK71","v":2394933},{"$f":"BP.EPB!AL71","v":2343524},{"$f":"BP.EPB!AM71","v":2354184},{"$f":"BP.EPB!AN71","v":2441918},{"$f":"BP.EPB!AO71","v":2541772},{"$f":"BP.EPB!AP71","v":2818610},{"$f":"BP.EPB!AQ71","v":2740099},{"$f":"BP.EPB!AR71","v":2841801},{"$f":"BP.EPB!AS71","v":3069878},{"$f":"BP.EPB!AT71","v":2883376},{"$f":"BP.EPB!AU71","v":3021626},{"$f":"BP.EPB!AV71","v":3293088},{"$f":"BP.EPB!AW71","v":3074183},{"$f":"BP.EPB!AX71","v":3093007},{"$f":"BP.EPB!AY71","v":3409054},{"$f":"BP.EPB!AZ71","v":3523151},{"$f":"BP.EPB!BA71","v":3343435},{"$f":"BP.EPB!BB71","v":3257755},{"$f":"BP.EPB!BC71","v":3276947},{"$f":"BP.EPB!BD71","v":3295588},{"$f":"BP.EPB!BE71","v":3338231},{"$f":"BP.EPB!BF71","v":3830698},{"$f":"BP.EPB!BG71","v":3759635},{"$f":"BP.EPB!BH71","v":4020108},{"$f":"BP.EPB!BI71","v":4049374},{"$f":"BP.EPB!BJ71","v":4377663},{"$f":"BP.EPB!BK71","v":4404275},{"$f":"BP.EPB!BL71","v":4475115},{"$f":"BP.EPB!BM71","v":4675950}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ71-AQ34","v":0}]

{"sheet":"BP.EPB","index":51,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Paraíba"]
[]
["EPB",null,"Balanço Patrimonial (R$ mil)",40178,40268,40359,40451,40543,40633,40724,40816,40908,40999,41090,41182,41274,41364,41455,41547,41639,41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,44561,44651,44742,44834,44926,45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["EPB"]
["EPB","AC","Ativo Circulante",416764,417627,452109,394559,430243,400780,387452,359284,389363,383127,405481,464193,462141,404697,575155,426035,424100,419681,412473,366373,478189,583283,692079,618559,757115,639625,651525,659959,631771,681385,694695,609730,787892,955253,882321,822373,905585,{"$f":"SUBTOTAL(9,AO7:AO16)","v":991563},{"$f":"SUBTOTAL(9,AP7:AP16)","v":857387},{"$f":"SUBTOTAL(9,AQ7:AQ16)","v":761088},{"$f":"SUM(AR7:AR16)","v":802600},{"$f":"SUM(AS7:AS16)","v":1016577},{"$f":"SUM(AT7:AT16)","v":772529},850099,1048970,782884,898467,1087770,1200157,{"$f":"SUM(BA7:BA16)","v":1033065},890542,921279,917006,848338,1044023,940791,{"$f":"SUM(BH7:BH16)","v":1166428},{"$f":"SUM(BI7:BI16)","v":1106088},{"$f":"SUM(BJ7:BJ16)","v":1309375},{"$f":"SUM(BK7:BK16)","v":1127665},{"$f":"SUM(BL7:BL16)","v":1067419},{"$f":"SUM(BM7:BM16)","v":1234522}]
["EPB","AC","Caixa e equivalentes de caixa",139168,86089,130128,94341,92862,55689,67285,55592,62753,52345,80072,131505,67646,76089,128268,39912,50315,49263,40586,68258,45979,71068,81750,62729,115287,106957,78607,81995,115225,25010,33133,38918,141488,206009,60266,59047,26790,52503,31200,67201,61863,207786,137819,97046,125344,101127,72941,44429,36408,53803,26556,24654,45256,52611,89227,63792,77152,55204,60792,49317,81391,54321]
["EPB","AC","Aplicações financeiras no mercado aberto e recursos vinculados",37963,98819,70700,63393,68635,79648,52512,54027,40504,44767,44991,45694,77416,57769,163723,123613,96049,94579,87957,32740,8731,17326,47364,21122,109737,80223,101187,50812,41233,161371,170265,102775,129675,145104,188258,75914,195656,204879,184231,56250,109136,157621,86431,283469,307094,132614,114120,194714,200334,274135,245706,275232,203328,166851,244222,156506,267703,229185,516513,363509,359256,481674]
["EPB","AC","Consumidores e concessionárias",123442,131089,135495,129477,148420,143145,143935,139003,167014,158342,154690,156564,190091,147033,141364,134680,151382,140280,141671,138956,167729,197106,199667,230572,276383,256742,280005,291411,238975,276802,244925,269574,282778,339338,325710,327237,353150,416051,366454,331039,346921,351428,308589,330208,456704,362930,369217,498630,526053,465237,354011,336301,333192,329996,339844,347215,389394,426811,378408,420808,410183,443311]
["EPB","AC","Títulos de créditos a receber",30822,28863,34313,34509,45368,47541,55022,46061,53955,52072,59176,61217,47449,44201,48400,40688,33152,30348,28079,23818,34397,29690,29376,35485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","AC","Estoques",3011,3037,3977,4041,3520,3766,4339,5592,4592,5190,5195,5599,6363,6206,5970,4565,4263,4390,4474,4226,4651,5031,5467,5797,5756,5442,5279,4946,6028,4388,4849,4323,4391,4484,5134,5693,6768,6935,7595,8288,6323,8060,7920,8153,7711,9415,8647,8678,8736,9220,10197,10445,9984,9894,11852,10872,10546,10995,10437,10916,10654,11271]
["EPB","AC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53062,51394,54663,47998,57412,63745,74237,55400,44639,51835,57176,57277,53407,62166,87395,77597,83242,38128,87507,90172,88313,89289,39493,47466,35847,154516,139738,187166,108968,136877,177993,197805,166064,202297,198344,256298,218247,184265,127764,88188,120823]
["EPB","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8079,17863,0,14799,8809,33975,40216,42670,37397,49245,35160,39949,42568,15446,34935,29635,24820,26063,22022,19308,50981,5083,4893,6171,2638,5019,4658,7064,7951,3215,7000,4310,7534,20291,24635,32435,34564,23555,18776,8492,1953]
["EPB","AC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140806,189969,151663,136602,82028,53324,79155,82095,81226,73304,55483,74996,108866,174051,177698,150357,132791,137679,129264,102427,84672,69803,26289,25519,57428,90033,94526,115378,13985,9023,0,0,0,0,0,0,0,0,215,0,0]
["EPB","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["EPB","AC","Outros créditos",82358,69730,77496,68798,71438,70991,64359,59009,60545,70411,61357,63614,73176,73399,87430,82577,88939,100821,109706,98375,216702,61115,69229,56528,50553,42012,35403,37187,50145,50552,67139,46321,57338,55477,51290,54454,65632,70342,66037,59517,66450,67716,67595,60548,72961,80885,83974,102397,119018,99766,104957,89654,123131,115388,136290,139427,132900,131082,135405,136360,109255,121169]
["EPB","AC","Ativo Não circulante",737795,736259,743222,772258,789590,805637,823352,850129,869664,879753,901050,916171,1016314,1021288,1060751,1088307,1116885,1132727,1147463,1204745,1316479,1309639,1285765,1364117,1399315,1452263,1389322,1396528,1428172,1426950,1389150,1434287,1444752,1439680,1461203,1531811,1536333,{"$f":"SUBTOTAL(9,AO19:AO33)","v":1550209},{"$f":"SUBTOTAL(9,AP19:AP33)","v":1961223},{"$f":"SUBTOTAL(9,AQ19:AQ33)","v":1979011},{"$f":"SUM(AR19:AR33)","v":2039201},2053301,2110847,2171527,2244118,2291299,2194540,2321284,2322994,{"$f":"SUM(BA19:BA33)","v":2310370},2367213,2355668,2378582,2489893,2786675,2818844,{"$f":"SUM(BH19:BH33)","v":2853680},{"$f":"SUM(BI19:BI33)","v":2943286},{"$f":"SUM(BJ19:BJ33)","v":3068288},{"$f":"SUM(BK19:BK33)","v":3276610},{"$f":"SUM(BL19:BL33)","v":3407696},{"$f":"SUM(BM19:BM33)","v":3441428}]
["EPB","ANC","Realizável a longo prazo",248315,234112,232941,236341,241915,244869,241031,252590,262807,336587,350723,349979,398748,415269,440898,449114,494093,501132,500553,527321,635575,627223,601776,679805,709708,761809,687027,688674,726770,701945,658603,706664,724791,718506,733670,796988,810650,{"$f":"SUBTOTAL(9,AO19:AO30)","v":809741},{"$f":"SUBTOTAL(9,AP19:AP30)","v":1211330},{"$f":"SUBTOTAL(9,AQ19:AQ30)","v":1216992},{"$f":"SUM(AR19:AR30)","v":1277291},1276832,1317910,1374495,1467862,1527047,1422981,1554938,1558248,{"$f":"SUM(BA19:BA30)","v":1522945},1556011,1513201,1550499,1639986,1839534,1858427,{"$f":"SUM(BH19:BH30)","v":1885129},{"$f":"SUM(BI19:BI30)","v":1977508},{"$f":"SUM(BJ19:BJ30)","v":2070617},{"$f":"SUM(BK19:BK30)","v":2233434},{"$f":"SUM(BL19:BL30)","v":2385225},{"$f":"SUM(BM19:BM30)","v":2480376}]
["EPB","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EPB","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415433,423439,436498,464587,475477,498158,517689,548227,562502,581230,601051,640976,654618,664949,690554,762906,809552,835881,885171,935527,982304,1046183,1072376,1141491,1200889,1380977,1433364,1505830,1584348,1660434,1728649,1867549,2024567]
["EPB","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29851,30739,31784,32946,31036,32051,33252,30997,31896,32620,10651,5935,6225,6420,6681,6887,7120,7294,7514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","ANC","Consumidores e concessionárias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,541,669,10622,29203,24138,23838,31532,32577,36554,41282,42995,43007,40492,38839,42872,45660,43448,45887,51559,52168,52316,59574,60113,59514,55959,69804,70131,68033,66395,65057,68270,67722,74598,79198,81676,80989,81236,79766,52176,49497]
["EPB","ANC","Títulos de créditos a receber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13958,13394,11237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","ANC","Ativos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57424,36637,23131,21310,0,3271,22650,44525,30662,10961,70192,76443,59629,30618,95821,55095,39375,20098,23263,25972,22375,3802,20841,35249,42129,22759,81798,128397,6831,5731,0,0,0,0,0,0,0,0,71499,0,0]
["EPB","ANC","Tributos a recuperar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25137,23433,21639,19002,17562,17091,16114,17450,16555,15833,15467,11033,10776,11880,13000,20916,21487,426338,396233,413736,432604,450060,464343,475175,490842,384992,388529,309135,349589,322834,276922,243590,257840,269776,248689,188066,198768,212160,252477,307690,253221]
["EPB","ANC","Créditos tributários",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148803,133676,160604,164266,134828,134141,114275,94532,101932,97442,98503,85583,86926,78996,69881,70816,67210,74491,73350,73347,66626,90405,83085,68661,62261,58793,46203,22418,5247,0,5117,0,0,0,0,0,0,0,0,0,0]
["EPB","ANC","Cauções e depósitos vinculados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23924,24476,25790,26612,27162,27167,25992,24828,24465,25747,26037,21247,22648,23612,19341,19442,19779,19936,22223,22787,23384,23282,23434,23470,23364,24471,40638,41180,41676,41957,41530,40710,41524,46928,47126,47883,51347,51768,51672,53371,53658]
["EPB","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32129,26215,64886,69831,135912,58451,53980,55442,45964,13544,5568,14443,11403,41079,33321,43980,44193,36080,45054,46499,22642,30683,30250,39873,36970,37711,40380,49045,66850,70496,49785,54023,69596,64840,47635,59259,59641,62604,46956,74305,63415]
["EPB","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EPB","ANC","Outros créditos",248315,234112,232941,236341,241915,244869,241031,252590,262807,336587,350723,349979,398748,415269,440898,449114,494093,501132,500553,527321,635575,295946,312665,340065,365119,386106,390717,398573,427464,2461,2463,2466,2525,2415,2415,2415,2415,2415,2415,2417,2415,2415,2413,2414,2415,2415,2415,2415,2415,2415,2415,2414,2415,2415,2415,2415,2415,2415,2415,2415,30134,36018]
["EPB","ANC","Investimentos",153,158,152,163,121,123,112,83,73,105,85,98,93,93,92,95,97,115,125,115,110,107,97,110,88,79,79,96,100,99,101,95,95,85,79,81,81,81,79,77,78,77,77,76,87,85,85,85,82,70,146,249,161,134,161,191,202,163,416,254,287,271]
["EPB","ANC","Imobilizado",0,0,0,0,0,0,0,0,0,0,0,0,9907,10665,10298,9614,13511,12921,12424,11784,12410,11767,11622,11169,10973,10292,10041,9506,11238,10729,10625,80302,10054,9553,8958,9243,9190,8703,8444,8743,9768,10008,14028,14784,14962,14745,14735,14859,17528,16403,14845,16063,17396,19398,22249,24622,31833,30950,30100,30881,32241,31994]
["EPB","ANC","Intangível",489327,501989,510129,535754,547554,560645,582209,597456,606784,543061,550242,566094,607566,595261,609463,629484,609184,618559,634361,665525,668384,670542,672270,673033,678546,680083,692175,698252,690064,714177,719821,647226,709812,711536,718496,725499,716412,731684,741370,753199,752064,766384,778832,782172,761207,749422,756739,751402,747136,770952,796211,826155,810526,830375,924731,935604,936516,934665,967155,1012041,989943,928787]
["EPB","ATIVO","Total do ativo",1154559,1153886,1195331,1166817,1219833,1206417,1210804,1209413,1259027,1262880,1306531,1380364,1478455,1425985,1635906,1514342,1540985,1552408,1559936,1571118,1794668,1892922,1977844,1982676,2156430,2091888,2040847,2056487,2059943,2108335,2083845,2044017,2232644,2394933,2343524,2354184,2441918,{"$f":"AO6+AO17","v":2541772},{"$f":"AP6+AP17","v":2818610},{"$f":"AQ6+AQ17","v":2740099},{"$f":"AR17+AR6","v":2841801},3069878,2883376,3021626,3293088,3074183,3093007,3409054,3523151,{"$f":"BA17+BA6","v":3343435},3257755,3276947,3295588,3338231,3830698,3759635,{"$f":"BH17+BH6","v":4020108},4049374,4377663,4404275,4475115,4675950]
["EPB","PC","Passivo circulante",473478,189046,187706,186898,214023,200101,197520,212323,217909,215025,219461,332217,439755,339499,379229,231309,341385,319042,328804,351332,421530,473734,494463,534525,583924,531403,633874,674178,629465,628595,601278,582491,562547,612104,683374,718930,667237,{"$f":"SUBTOTAL(9,AO36:AO46)","v":715652},{"$f":"SUBTOTAL(9,AP36:AP46)","v":609356},{"$f":"SUBTOTAL(9,AQ36:AQ46)","v":523157},{"$f":"SUM(AR36:AR46)","v":581751},1059987,797582,655488,799126,472948,485396,630612,763896,{"$f":"SUM(BA36:BA46)","v":735843},665936,902192,876827,956962,1126910,1237548,{"$f":"SUM(BH36:BH46)","v":1344977},1199627,1029830,1192481,1046810,986789]
["EPB","PC","Fornecedores",58105,55244,52157,60113,69981,61831,58053,55053,63767,66028,70295,72248,109165,58816,77151,73216,90153,85437,96756,73939,117345,122445,126034,120922,115093,103562,130635,165010,133590,133946,127215,195430,166836,207038,211555,192740,133310,209399,151831,151574,160728,135562,133564,135423,280549,163626,195550,261977,311058,177890,152405,165152,167951,166232,198522,206933,264867,229293,234430,312426,299373,308176]
["EPB","PC","Empréstimos e Financiamentos",200505,32728,37939,34897,40095,39449,40898,39356,40649,38317,40440,155304,156738,162574,173971,44165,43719,41972,42285,94024,138322,109402,106193,134506,192785,172909,278746,271363,246382,248478,270356,187187,185347,182953,175844,265381,260630,237534,205656,133413,131677,308347,169098,163653,156327,4425,6364,11574,14963,151123,152156,152244,152374,153040,189148,191423,251357,170930,194594,125662,84558,50408]
["EPB","PC","Debêntures",79861,2314,386,2864,417,2925,383,3207,426,2754,274,2234,136,1343,0,1910,80029,82229,80173,82652,0,0,0,0,0,0,0,0,0,0,0,129,2073,5996,10433,11106,7823,6410,12787,13165,55327,234130,236730,87878,86550,52377,74178,75357,92885,155130,141346,244827,181370,117675,211025,209537,214544,214960,126603,89909,86612,91268]
["EPB","PC","Impostos e contribuições sociais",36569,37258,36956,33632,55285,37454,60731,59668,77024,62952,62859,71118,76969,63223,59460,59248,66560,64014,65663,70776,77389,71315,62609,66940,65034,55932,49696,51277,63188,75982,60946,61181,66874,67728,68804,74381,80871,84918,82513,79781,89640,85084,128030,106944,87209,88255,87271,106956,114371,110240,83915,69665,68751,74072,77901,75947,87432,99535,91515,99192,100954,118357]
["EPB","PC","Dividendos a pagar",1098,1097,1097,1097,619,619,619,16932,417,0,417,417,35391,0,0,0,16000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61177,0,0,0,0,0,0,164092,0,0,17978,0,0,0,0,0,0,0,0,0,0,0,0,84796,0,46642,0,0]
["EPB","PC","Encargos de dívidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16817,3611,5659,3642,5345,3809,5419,3578,5256,3895,7441,7092,10472,8479,10956,11144,13438,947,2052,736,1963,3216,5171,7764,102,2345,1155,4250,1695,6076,1930,6735,2107,7921,6071,8747,5045,3891,6574,11424,4742]
["EPB","PC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10847,10847,10847,10620,10620,10620,10620,19868,19867,19867,19867,9680,9680,9680,9680,10542,10542,10542,10542,9621,9621,9621,9621,8276,8276,8276,8276,7550,7550,7550,7550,1248,1248,1265,1265,600,600,600,600,1872,1872]
["EPB","PC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85713,132124,106795,106827,92563,87610,93232,77040,59829,41757,33501,42209,52645,65069,90308,80682,78968,81928,81743,63727,51687,59588,92698,67866,55772,32676,70542,80122,0,11215,159561,166783,161794,160112,302925,252518,227888,247365,349974,267728,188812]
["EPB","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,20290,19213,21643,15806,20750,14531,11820,12148,10969,7852,8174,7187,4992,5656,5758,3398,1550,1178,0,0,0,0,0,1644,5698,16089,22799,27657,19829,19790,22823,24487,23896,20995,17354,11024,26938,30968,35931]
["EPB","PC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","PC","Outros passivos",97340,60405,59171,54295,47626,57823,36836,38107,35626,44974,45176,30896,61356,53543,68647,52770,44924,45390,43927,29941,88474,57195,53045,68566,70710,68829,56952,56507,71288,73417,65094,66786,74584,67418,65146,59386,76579,68685,59754,49337,69117,69501,57735,54100,86607,100115,77092,89077,122608,109416,83616,81434,111825,257971,256529,219551,243917,149226,119808,134564,163321,187223]
["EPB","PNC","Não circulante",215424,480630,497948,488353,508048,498462,478976,474997,484892,486625,478024,473248,481843,471304,666390,672608,601514,595829,616502,609958,701662,738961,771281,777271,877699,817480,648783,653982,684874,680493,701054,734247,838068,980722,865345,824015,961957,{"$f":"SUBTOTAL(9,AO48:AO58)","v":956221},{"$f":"SUBTOTAL(9,AP48:AP58)","v":1334942},{"$f":"SUBTOTAL(9,AQ48:AQ58)","v":1348134},{"$f":"SUM(AR48:AR58)","v":1329487},{"$f":"SUM(AS48:AS58)","v":1147375},{"$f":"SUM(AT48:AT58)","v":1166924},1340425,1372014,1582050,1581240,1702429,1667357,{"$f":"SUM(BA48:BA58)","v":1489940},1499234,1248743,1236000,1162845,1296121,1127013,{"$f":"SUM(BH48:BH58)","v":1223536},1339993,1714701,1700969,1759804,1944677]
["EPB","PNC","Empréstimos e financiamentos",143207,329653,345299,331821,346669,333556,307285,319452,328009,324080,324665,319148,312370,301053,475786,478076,485747,476313,491586,474016,483328,543236,590491,605113,655255,609234,449147,446554,475258,458906,472896,444758,438165,405020,303437,221112,212090,203775,99554,99361,87924,11989,10865,9757,8649,211529,293769,375031,379862,248112,250980,245682,242170,289347,413338,464328,394767,348919,410793,639649,673133,626893]
["EPB","PNC","Debêntures",0,79506,79506,79527,79547,79547,79567,79567,79567,79567,79567,79567,64312,64312,79817,79893,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28060,187385,368028,367330,368054,513650,512743,642642,648176,605229,479329,488497,634690,665860,662546,647193,647788,645258,655983,659463,551189,554198,565864,507873,393153,547896,552382,830757,762943,775458,1002069]
["EPB","PNC","Impostos a Recolher",3691,2099,2205,2162,4887,5516,6666,7790,9603,10965,12025,12386,14041,15918,17294,18842,20419,22100,24299,26215,28260,30745,33736,37438,41431,45393,49463,53952,66699,70547,74438,76359,13754,14126,14538,14868,15334,15676,19797,20402,21064,21652,22131,22734,23800,24587,20535,37292,38254,38920,41172,40478,45082,60239,57178,60852,83156,96488,108291,101276,87488,88256]
["EPB","PNC","Fornecedores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2646,2646,2646,2646,2646,2646,2646,2646,2646,2646,2646,2646,2646,2646,2646,11802,11871,12012,13018,9862,8514,8539,8945,12446,9493,9656,9140,8963,9191,9313,9474,9626,11375,14641,15004,15313,16058,16625,17100,17508,17755]
["EPB","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,429,189,156,954,115,3617,54,349,154,146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2644,80,1929,0,10955,9583,41656,34670]
["EPB","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50649,50915,51283,53391,53203,53199,52495,50042,49874,50931,51168,36705,36010,30985,28976,27478,27456,28428,27138,26882,23769,23566,24754,26445,26145,26068,25824,25716,24721,24193,23682,23742,20697,19646,18144,16774,17687,16186,15581,15074,17914]
["EPB","PNC","Benefícios pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57932,57032,52432,67199,69854,72509,75164,66611,71578,76544,81511,98074,100494,102914,106972,107597,110232,112868,115504,132697,132879,133060,133242,120189,120417,34096,36165,3254,5141,6890,8777,6586,9259,12061,14739,3681,5457,7234,9011,9844,11737]
["EPB","PNC","Passivos financeiros setoriais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43320,26316,12321,43710,23734,6940,7938,9355,10378,7048,28203,44419,35624,22305,59128,51762,45172,33412,26783,35408,39501,31199,41471,36883,45167,43814,87504,75313,10483,2072,11563,23363,50547,47805,52835,70953,107229,83772,51694,44911,83799]
["EPB","PNC","Incorporação de redes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EPB","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355924,368087,385843,403993,420964,434700,445334,460421,481062,461988,468699,475388,483731,341511,316250,139332,200640,89402,67447,173526,92966,69204,69204,20792]
["EPB","PNC","Outros passivos",68526,69372,70938,74843,76945,79843,85458,68188,67713,72013,61767,62147,91120,90021,93493,95797,95348,97416,100617,109727,190074,10433,10145,16038,14067,13416,14450,15044,14107,15610,16436,17925,16866,18425,21036,22113,22244,29296,30305,29665,24578,25749,28103,30132,32408,21745,25047,21697,22038,22001,21420,16387,14983,16185,20295,18476,21620,22247,137122,24928,25528,40792]
["EPB","PL","Patrimônio líquido",465657,484210,509677,491566,497762,507854,534308,522093,556226,561230,609046,574899,556857,615182,590287,610425,598086,637537,614630,609828,671476,680227,712100,670880,694807,743005,758190,728327,745604,799247,781513,727279,832029,802107,794805,811239,812724,{"$f":"SUM(AO60:AO70)","v":869899},874312,868808,930563,862516,918870,1025713,1121948,1019185,1026371,{"$f":"SUM(AY60:AY70)","v":1076013},1091898,1117652,1092585,1126012,1182761,{"$f":"SUM(BE60:BE70)","v":1218424},{"$f":"SUM(BF60:BF70)","v":1407667},1395074,{"$f":"SUM(BH60:BH70)","v":1451595},1509754,1633132,1510825,1668501,1744484]
["EPB","PL","Capital social",316608,316608,316608,316608,316608,316608,363573,363573,363573,363573,386516,386516,386516,386516,425805,425805,425805,425805,461424,461424,461424,461424,487457,487457,487457,487457,526992,526992,526992,526991,526991,526991,526992,526992,571865,571865,571866,571866,571866,571866,571866,571866,576055,576055,576055,576055,576055,576055,576055,576055,576055,576055,576055,576055,747679,747679,747679,747679,747679,747679,747679,747679]
["EPB","PL","Reservas de Capital",97540,97540,97540,97540,97540,97540,97540,97540,97540,97540,97540,97540,97540,97540,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,97002,98140,98301,98335,101471,101583,101705,101819,97744,97860,98565,99097,99137,99474,99825,100035,99748,110476,110588,110803,111124,111367,111687,111132,110347,111100,111714,112315]
["EPB","PL","Lucros (Prejuízos) Acumulados",-14019,10061,35528,17417,null,19374,46095,33636,null,43689,91503,57356,185,61167,45752,65890,0,39451,16544,18738,0,24652,76028,28335,0,62238,77423,47560,0,0,0,-69180,0,77461,70159,85455,0,86246,156356,81907,0,40733,96973,203700,0,116230,123376,172681,0,106649,81869,104568,0,118717,136015,123179,0,143510,267673,144613,0,127114]
["EPB","PL","Ajuste de Avaliação Patrimonial",null,null,null,null,null,23,-244,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EPB","PL","Ações em Tesouraria",-538,-538,-538,-538,-538,-538,-538,-538,-538,-538,-538,-538,-538,-538,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EPB","PL","Reservas de Lucros",60539,60539,60539,60539,74847,74847,27882,27882,56968,56966,34025,34025,83802,83802,44512,44512,86829,86829,51210,51210,105664,89763,73158,79631,124514,124514,84979,84979,93172,205133,187400,202345,138046,138046,93173,93173,148610,148610,79777,148610,192715,192715,192715,192715,266949,266949,266949,266949,349522,349522,349522,349522,421175,421175,421175,421175,512968,512968,512968,512968,769096,769105]
["EPB","PL","Dividendos adicionais propostos",5527,null,null,null,9305,0,0,0,38683,0,0,0,9479,9479,null,null,6996,6996,6996,0,28931,28931,0,0,14040,0,0,0,58319,0,0,0,107383,0,0,0,29105,0,0,0,108894,0,0,0,219525,0,0,0,81105,0,0,0,83269,0,0,0,84796,0,0,0,51741,0]
["EPB","PL","Outros Resultados Abrangentes",null,null,null,null,null,null,null,null,null,null,null,null,-20127,-22784,-22784,-22784,-18546,-18546,-18546,-18546,-21545,-21545,-21545,-21545,-28206,-28206,-28206,-28206,-29881,-29879,-29880,-29879,-37394,-37394,-37394,-37394,-35158,-35158,-35158,-35158,-44617,-44617,-44617,-44617,-39146,-39146,-39146,-39146,-14609,-14609,-14609,-14609,-8326,-8326,-8326,-8326,-5535,-5535,-5535,-5535,0,-11729]
["EPB","PL","Adiantamento para futuro aumento de capital",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EPB","PL","Participação de acionistas não controladores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,-11729,0]
["EPB","PL","Aquisição de ações de controladas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EPB","PASSIVO","Total do passivo",1154559,1153886,1195331,1166817,1219833,1206417,1210804,1209413,1259027,1262880,1306531,1380364,1478455,1425985,1635906,1514342,1540985,1552408,1559936,1571118,1794668,1892922,1977844,1982676,2156430,2091888,2040847,2056487,2059943,2108335,2083845,2044017,2232644,2394933,2343524,2354184,2441918,{"$f":"AO59+AO47+AO35","v":2541772},{"$f":"AP59+AP47+AP35","v":2818610},{"$f":"AQ59+AQ47+AQ35","v":2740099},{"$f":"AR35+AR47+AR59","v":2841801},3069878,2883376,3021626,3293088,3074183,3093007,3409054,3523151,{"$f":"BA35+BA47+BA59","v":3343435},3257755,3276947,3295588,3338231,3830698,3759635,{"$f":"BH35+BH47+BH59","v":4020108},4049374,4377663,4404275,4475115,4675950]
[null,null,null,{"$f":"D71-D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T71-T34","v":0},{"$f":"U71-U34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0},0,0,0,0,0,{"$f":"BB71-BB34","v":0},{"$f":"BC71-BC34","v":0},{"$f":"BD71-BD34","v":0},{"$f":"BE71-BE34","v":0},{"$f":"BF71-BF34","v":0},0,{"$f":"BH71-BH34","v":0},{"$f":"BI71-BI34","v":0},0,{"$f":"BK71-BK34","v":0},{"$f":"BL71-BL34","v":0},{"$f":"BM71-BM34","v":0}]

{"sheet":"BS.REDE-C","index":52,"n_rows":73,"n_cols":48,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Rede Energia | Consolidated"]
[]
[null,null,"R$ thousand",{"$f":"'BP.REDE-C'!D4","v":41729},{"$f":"'BP.REDE-C'!E4","v":41820},{"$f":"'BP.REDE-C'!F4","v":41912},{"$f":"'BP.REDE-C'!G4","v":42004},{"$f":"'BP.REDE-C'!H4","v":42094},{"$f":"'BP.REDE-C'!I4","v":42185},{"$f":"'BP.REDE-C'!J4","v":42277},{"$f":"'BP.REDE-C'!K4","v":42369},{"$f":"'BP.REDE-C'!L4","v":42460},{"$f":"'BP.REDE-C'!M4","v":42551},{"$f":"'BP.REDE-C'!N4","v":42643},{"$f":"'BP.REDE-C'!O4","v":42735},{"$f":"'BP.REDE-C'!P4","v":42825},{"$f":"'BP.REDE-C'!Q4","v":42916},{"$f":"'BP.REDE-C'!R4","v":43008},{"$f":"'BP.REDE-C'!S4","v":43100},{"$f":"'BP.REDE-C'!T4","v":43190},{"$f":"'BP.REDE-C'!U4","v":43281},{"$f":"'BP.REDE-C'!V4","v":43373},{"$f":"'BP.REDE-C'!W4","v":43465},{"$f":"'BP.REDE-C'!X4","v":43555},{"$f":"'BP.REDE-C'!Y4","v":43646},{"$f":"'BP.REDE-C'!Z4","v":43738},{"$f":"'BP.REDE-C'!AA4","v":43830},{"$f":"'BP.REDE-C'!AB4","v":43921},{"$f":"'BP.REDE-C'!AC4","v":44012},{"$f":"'BP.REDE-C'!AD4","v":44104},{"$f":"'BP.REDE-C'!AE4","v":44196},{"$f":"'BP.REDE-C'!AF4","v":44286},{"$f":"'BP.REDE-C'!AG4","v":44377},{"$f":"'BP.REDE-C'!AH4","v":44469},{"$f":"'BP.REDE-C'!AI4","v":44561},{"$f":"'BP.REDE-C'!AJ4","v":44651},{"$f":"'BP.REDE-C'!AK4","v":44742},{"$f":"'BP.REDE-C'!AL4","v":44834},{"$f":"'BP.REDE-C'!AM4","v":44926},{"$f":"'BP.REDE-C'!AN4","v":45016},{"$f":"'BP.REDE-C'!AO4","v":45107},{"$f":"'BP.REDE-C'!AP4","v":45199},{"$f":"'BP.REDE-C'!AQ4","v":45291},{"$f":"'BP.REDE-C'!AR4","v":45382},{"$f":"'BP.REDE-C'!AS4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,null,"Current Assets",{"$f":"'BP.REDE-C'!D6","v":174881},{"$f":"'BP.REDE-C'!E6","v":2939358},{"$f":"'BP.REDE-C'!F6","v":2787710},{"$f":"'BP.REDE-C'!G6","v":3712243},{"$f":"'BP.REDE-C'!H6","v":4180104},{"$f":"'BP.REDE-C'!I6","v":4035102},{"$f":"'BP.REDE-C'!J6","v":3241139},{"$f":"'BP.REDE-C'!K6","v":3634755},{"$f":"'BP.REDE-C'!L6","v":3297658},{"$f":"'BP.REDE-C'!M6","v":3776014},{"$f":"'BP.REDE-C'!N6","v":3547863},{"$f":"'BP.REDE-C'!O6","v":3641414},{"$f":"'BP.REDE-C'!P6","v":3701095},{"$f":"'BP.REDE-C'!Q6","v":3329373},{"$f":"'BP.REDE-C'!R6","v":4023883},{"$f":"'BP.REDE-C'!S6","v":4029500},{"$f":"'BP.REDE-C'!T6","v":4184638},{"$f":"'BP.REDE-C'!U6","v":4194738},{"$f":"'BP.REDE-C'!V6","v":4368407},{"$f":"'BP.REDE-C'!W6","v":4552066},{"$f":"'BP.REDE-C'!X6","v":6366663},{"$f":"'BP.REDE-C'!Y6","v":6279580},{"$f":"'BP.REDE-C'!Z6","v":6088711},{"$f":"'BP.REDE-C'!AA6","v":4843170},{"$f":"'BP.REDE-C'!AB6","v":5842422},{"$f":"'BP.REDE-C'!AC6","v":6322934},{"$f":"'BP.REDE-C'!AD6","v":7138731},{"$f":"'BP.REDE-C'!AE6","v":7845423},{"$f":"'BP.REDE-C'!AF6","v":7007437},{"$f":"'BP.REDE-C'!AG6","v":6696544},{"$f":"'BP.REDE-C'!AH6","v":7004419},{"$f":"'BP.REDE-C'!AI6","v":7308224},{"$f":"'BP.REDE-C'!AJ6","v":7344337},{"$f":"'BP.REDE-C'!AK6","v":6379508},{"$f":"'BP.REDE-C'!AL6","v":7466634},{"$f":"'BP.REDE-C'!AM6","v":6838370},{"$f":"'BP.REDE-C'!AN6","v":7152890},{"$f":"'BP.REDE-C'!AO6","v":7129508},{"$f":"'BP.REDE-C'!AP6","v":7069129},{"$f":"'BP.REDE-C'!AQ6","v":7989174},{"$f":"'BP.REDE-C'!AR6","v":8142926},{"$f":"'BP.REDE-C'!AS6","v":8259533},{"$f":"'BP.REDE-C'!AT6","v":8061011},{"$f":"'BP.REDE-C'!AU6","v":8455659},{"$f":"'BP.REDE-C'!AV6","v":7964589}]
[null,null,"Cash and cash equivalents",{"$f":"'BP.REDE-C'!D7","v":70466},{"$f":"'BP.REDE-C'!E7","v":950227},{"$f":"'BP.REDE-C'!F7","v":461585},{"$f":"'BP.REDE-C'!G7","v":356595},{"$f":"'BP.REDE-C'!H7","v":316888},{"$f":"'BP.REDE-C'!I7","v":350118},{"$f":"'BP.REDE-C'!J7","v":203601},{"$f":"'BP.REDE-C'!K7","v":534452},{"$f":"'BP.REDE-C'!L7","v":358389},{"$f":"'BP.REDE-C'!M7","v":503121},{"$f":"'BP.REDE-C'!N7","v":428909},{"$f":"'BP.REDE-C'!O7","v":449545},{"$f":"'BP.REDE-C'!P7","v":21605},{"$f":"'BP.REDE-C'!Q7","v":25777},{"$f":"'BP.REDE-C'!R7","v":32512},{"$f":"'BP.REDE-C'!S7","v":389381},{"$f":"'BP.REDE-C'!T7","v":349174},{"$f":"'BP.REDE-C'!U7","v":72066},{"$f":"'BP.REDE-C'!V7","v":308477},{"$f":"'BP.REDE-C'!W7","v":147910},{"$f":"'BP.REDE-C'!X7","v":262629},{"$f":"'BP.REDE-C'!Y7","v":328834},{"$f":"'BP.REDE-C'!Z7","v":359661},{"$f":"'BP.REDE-C'!AA7","v":240257},{"$f":"'BP.REDE-C'!AB7","v":609962},{"$f":"'BP.REDE-C'!AC7","v":1082593},{"$f":"'BP.REDE-C'!AD7","v":803298},{"$f":"'BP.REDE-C'!AE7","v":749705},{"$f":"'BP.REDE-C'!AF7","v":644700},{"$f":"'BP.REDE-C'!AG7","v":468938},{"$f":"'BP.REDE-C'!AH7","v":318624},{"$f":"'BP.REDE-C'!AI7","v":275772},{"$f":"'BP.REDE-C'!AJ7","v":578715},{"$f":"'BP.REDE-C'!AK7","v":247121},{"$f":"'BP.REDE-C'!AL7","v":151257},{"$f":"'BP.REDE-C'!AM7","v":343498},{"$f":"'BP.REDE-C'!AN7","v":820855},{"$f":"'BP.REDE-C'!AO7","v":1239015},{"$f":"'BP.REDE-C'!AP7","v":318265},{"$f":"'BP.REDE-C'!AQ7","v":376132},{"$f":"'BP.REDE-C'!AR7","v":376505},{"$f":"'BP.REDE-C'!AS7","v":312699},{"$f":"'BP.REDE-C'!AT7","v":438881},{"$f":"'BP.REDE-C'!AU7","v":225695},{"$f":"'BP.REDE-C'!AV7","v":232380}]
[null,null,"Money market and secured funds",{"$f":"'BP.REDE-C'!D8","v":0},{"$f":"'BP.REDE-C'!E8","v":506041},{"$f":"'BP.REDE-C'!F8","v":634143},{"$f":"'BP.REDE-C'!G8","v":973554},{"$f":"'BP.REDE-C'!H8","v":727212},{"$f":"'BP.REDE-C'!I8","v":678155},{"$f":"'BP.REDE-C'!J8","v":436769},{"$f":"'BP.REDE-C'!K8","v":481912},{"$f":"'BP.REDE-C'!L8","v":502904},{"$f":"'BP.REDE-C'!M8","v":848871},{"$f":"'BP.REDE-C'!N8","v":696296},{"$f":"'BP.REDE-C'!O8","v":768556},{"$f":"'BP.REDE-C'!P8","v":1173540},{"$f":"'BP.REDE-C'!Q8","v":918417},{"$f":"'BP.REDE-C'!R8","v":1230440},{"$f":"'BP.REDE-C'!S8","v":709968},{"$f":"'BP.REDE-C'!T8","v":548410},{"$f":"'BP.REDE-C'!U8","v":811386},{"$f":"'BP.REDE-C'!V8","v":476531},{"$f":"'BP.REDE-C'!W8","v":868428},{"$f":"'BP.REDE-C'!X8","v":887183},{"$f":"'BP.REDE-C'!Y8","v":969779},{"$f":"'BP.REDE-C'!Z8","v":483446},{"$f":"'BP.REDE-C'!AA8","v":692230},{"$f":"'BP.REDE-C'!AB8","v":1266931},{"$f":"'BP.REDE-C'!AC8","v":1084582},{"$f":"'BP.REDE-C'!AD8","v":2635660},{"$f":"'BP.REDE-C'!AE8","v":3119943},{"$f":"'BP.REDE-C'!AF8","v":2119746},{"$f":"'BP.REDE-C'!AG8","v":1915989},{"$f":"'BP.REDE-C'!AH8","v":1261435},{"$f":"'BP.REDE-C'!AI8","v":1086815},{"$f":"'BP.REDE-C'!AJ8","v":1186200},{"$f":"'BP.REDE-C'!AK8","v":1471684},{"$f":"'BP.REDE-C'!AL8","v":1939253},{"$f":"'BP.REDE-C'!AM8","v":1669958},{"$f":"'BP.REDE-C'!AN8","v":1050649},{"$f":"'BP.REDE-C'!AO8","v":1150821},{"$f":"'BP.REDE-C'!AP8","v":1455246},{"$f":"'BP.REDE-C'!AQ8","v":2283167},{"$f":"'BP.REDE-C'!AR8","v":2444720},{"$f":"'BP.REDE-C'!AS8","v":3131317},{"$f":"'BP.REDE-C'!AT8","v":2445388},{"$f":"'BP.REDE-C'!AU8","v":3291237},{"$f":"'BP.REDE-C'!AV8","v":2775476}]
[null,null,"Clients, consumers and concessionaires",{"$f":"'BP.REDE-C'!D9","v":4105},{"$f":"'BP.REDE-C'!E9","v":967223},{"$f":"'BP.REDE-C'!F9","v":959513},{"$f":"'BP.REDE-C'!G9","v":967691},{"$f":"'BP.REDE-C'!H9","v":1212958},{"$f":"'BP.REDE-C'!I9","v":1219242},{"$f":"'BP.REDE-C'!J9","v":1300799},{"$f":"'BP.REDE-C'!K9","v":1365815},{"$f":"'BP.REDE-C'!L9","v":1286630},{"$f":"'BP.REDE-C'!M9","v":1204017},{"$f":"'BP.REDE-C'!N9","v":1268744},{"$f":"'BP.REDE-C'!O9","v":1338324},{"$f":"'BP.REDE-C'!P9","v":1516227},{"$f":"'BP.REDE-C'!Q9","v":1353848},{"$f":"'BP.REDE-C'!R9","v":1530400},{"$f":"'BP.REDE-C'!S9","v":1494460},{"$f":"'BP.REDE-C'!T9","v":1585673},{"$f":"'BP.REDE-C'!U9","v":1579001},{"$f":"'BP.REDE-C'!V9","v":1842841},{"$f":"'BP.REDE-C'!W9","v":1763323},{"$f":"'BP.REDE-C'!X9","v":2037153},{"$f":"'BP.REDE-C'!Y9","v":1895068},{"$f":"'BP.REDE-C'!Z9","v":2076694},{"$f":"'BP.REDE-C'!AA9","v":2171886},{"$f":"'BP.REDE-C'!AB9","v":2139196},{"$f":"'BP.REDE-C'!AC9","v":1987350},{"$f":"'BP.REDE-C'!AD9","v":2267980},{"$f":"'BP.REDE-C'!AE9","v":2584646},{"$f":"'BP.REDE-C'!AF9","v":2515374},{"$f":"'BP.REDE-C'!AG9","v":2552037},{"$f":"'BP.REDE-C'!AH9","v":3197463},{"$f":"'BP.REDE-C'!AI9","v":3199246},{"$f":"'BP.REDE-C'!AJ9","v":3262490},{"$f":"'BP.REDE-C'!AK9","v":3042329},{"$f":"'BP.REDE-C'!AL9","v":3198812},{"$f":"'BP.REDE-C'!AM9","v":2475833},{"$f":"'BP.REDE-C'!AN9","v":2524153},{"$f":"'BP.REDE-C'!AO9","v":2499344},{"$f":"'BP.REDE-C'!AP9","v":2862515},{"$f":"'BP.REDE-C'!AQ9","v":3000883},{"$f":"'BP.REDE-C'!AR9","v":3103177},{"$f":"'BP.REDE-C'!AS9","v":2610806},{"$f":"'BP.REDE-C'!AT9","v":2745228},{"$f":"'BP.REDE-C'!AU9","v":2578188},{"$f":"'BP.REDE-C'!AV9","v":2585232}]
[null,null,"Credit receivables",{"$f":"'BP.REDE-C'!D10","v":62765},{"$f":"'BP.REDE-C'!E10","v":22268},{"$f":"'BP.REDE-C'!F10","v":21940},{"$f":"'BP.REDE-C'!G10","v":8210},{"$f":"'BP.REDE-C'!H10","v":7500},{"$f":"'BP.REDE-C'!I10","v":7696},{"$f":"'BP.REDE-C'!J10","v":7309},{"$f":"'BP.REDE-C'!K10","v":4671},{"$f":"'BP.REDE-C'!L10","v":4551},{"$f":"'BP.REDE-C'!M10","v":4734},{"$f":"'BP.REDE-C'!N10","v":10081},{"$f":"'BP.REDE-C'!O10","v":9661},{"$f":"'BP.REDE-C'!P10","v":8810},{"$f":"'BP.REDE-C'!Q10","v":11055},{"$f":"'BP.REDE-C'!R10","v":11916},{"$f":"'BP.REDE-C'!S10","v":18651},{"$f":"'BP.REDE-C'!T10","v":18885},{"$f":"'BP.REDE-C'!U10","v":21924},{"$f":"'BP.REDE-C'!V10","v":24425},{"$f":"'BP.REDE-C'!W10","v":20045},{"$f":"'BP.REDE-C'!X10","v":15565},{"$f":"'BP.REDE-C'!Y10","v":16420},{"$f":"'BP.REDE-C'!Z10","v":16656},{"$f":"'BP.REDE-C'!AA10","v":16275},{"$f":"'BP.REDE-C'!AB10","v":16012},{"$f":"'BP.REDE-C'!AC10","v":15396},{"$f":"'BP.REDE-C'!AD10","v":15040},{"$f":"'BP.REDE-C'!AE10","v":13564},{"$f":"'BP.REDE-C'!AF10","v":8611},{"$f":"'BP.REDE-C'!AG10","v":8047},{"$f":"'BP.REDE-C'!AH10","v":5640},{"$f":"'BP.REDE-C'!AI10","v":4165},{"$f":"'BP.REDE-C'!AJ10","v":4253},{"$f":"'BP.REDE-C'!AK10","v":4340},{"$f":"'BP.REDE-C'!AL10","v":4435},{"$f":"'BP.REDE-C'!AM10","v":4522},{"$f":"'BP.REDE-C'!AN10","v":4651},{"$f":"'BP.REDE-C'!AO10","v":4094},{"$f":"'BP.REDE-C'!AP10","v":4025},{"$f":"'BP.REDE-C'!AQ10","v":4492},{"$f":"'BP.REDE-C'!AR10","v":4494},{"$f":"'BP.REDE-C'!AS10","v":4496},{"$f":"'BP.REDE-C'!AT10","v":4494},{"$f":"'BP.REDE-C'!AU10","v":3910},{"$f":"'BP.REDE-C'!AV10","v":3846}]
[null,null,"Inventory",{"$f":"'BP.REDE-C'!D11","v":0},{"$f":"'BP.REDE-C'!E11","v":21715},{"$f":"'BP.REDE-C'!F11","v":23277},{"$f":"'BP.REDE-C'!G11","v":19579},{"$f":"'BP.REDE-C'!H11","v":21048},{"$f":"'BP.REDE-C'!I11","v":18275},{"$f":"'BP.REDE-C'!J11","v":19634},{"$f":"'BP.REDE-C'!K11","v":25998},{"$f":"'BP.REDE-C'!L11","v":24837},{"$f":"'BP.REDE-C'!M11","v":25416},{"$f":"'BP.REDE-C'!N11","v":27762},{"$f":"'BP.REDE-C'!O11","v":26720},{"$f":"'BP.REDE-C'!P11","v":27163},{"$f":"'BP.REDE-C'!Q11","v":32756},{"$f":"'BP.REDE-C'!R11","v":43213},{"$f":"'BP.REDE-C'!S11","v":43288},{"$f":"'BP.REDE-C'!T11","v":45167},{"$f":"'BP.REDE-C'!U11","v":44216},{"$f":"'BP.REDE-C'!V11","v":49981},{"$f":"'BP.REDE-C'!W11","v":43421},{"$f":"'BP.REDE-C'!X11","v":46448},{"$f":"'BP.REDE-C'!Y11","v":56692},{"$f":"'BP.REDE-C'!Z11","v":55352},{"$f":"'BP.REDE-C'!AA11","v":59402},{"$f":"'BP.REDE-C'!AB11","v":63433},{"$f":"'BP.REDE-C'!AC11","v":69388},{"$f":"'BP.REDE-C'!AD11","v":63746},{"$f":"'BP.REDE-C'!AE11","v":52757},{"$f":"'BP.REDE-C'!AF11","v":54729},{"$f":"'BP.REDE-C'!AG11","v":55912},{"$f":"'BP.REDE-C'!AH11","v":53130},{"$f":"'BP.REDE-C'!AI11","v":53156},{"$f":"'BP.REDE-C'!AJ11","v":55819},{"$f":"'BP.REDE-C'!AK11","v":62509},{"$f":"'BP.REDE-C'!AL11","v":65431},{"$f":"'BP.REDE-C'!AM11","v":62089},{"$f":"'BP.REDE-C'!AN11","v":61494},{"$f":"'BP.REDE-C'!AO11","v":64202},{"$f":"'BP.REDE-C'!AP11","v":61909},{"$f":"'BP.REDE-C'!AQ11","v":59099},{"$f":"'BP.REDE-C'!AR11","v":59526},{"$f":"'BP.REDE-C'!AS11","v":62559},{"$f":"'BP.REDE-C'!AT11","v":65877},{"$f":"'BP.REDE-C'!AU11","v":64880},{"$f":"'BP.REDE-C'!AV11","v":68953}]
[null,null,"Recoverable taxes",{"$f":"'BP.REDE-C'!D12","v":32145},{"$f":"'BP.REDE-C'!E12","v":132488},{"$f":"'BP.REDE-C'!F12","v":114375},{"$f":"'BP.REDE-C'!G12","v":169937},{"$f":"'BP.REDE-C'!H12","v":104759},{"$f":"'BP.REDE-C'!I12","v":211492},{"$f":"'BP.REDE-C'!J12","v":238876},{"$f":"'BP.REDE-C'!K12","v":223490},{"$f":"'BP.REDE-C'!L12","v":224018},{"$f":"'BP.REDE-C'!M12","v":254454},{"$f":"'BP.REDE-C'!N12","v":309872},{"$f":"'BP.REDE-C'!O12","v":276920},{"$f":"'BP.REDE-C'!P12","v":280366},{"$f":"'BP.REDE-C'!Q12","v":326072},{"$f":"'BP.REDE-C'!R12","v":370914},{"$f":"'BP.REDE-C'!S12","v":372955},{"$f":"'BP.REDE-C'!T12","v":381715},{"$f":"'BP.REDE-C'!U12","v":420272},{"$f":"'BP.REDE-C'!V12","v":434636},{"$f":"'BP.REDE-C'!W12","v":446223},{"$f":"'BP.REDE-C'!X12","v":457413},{"$f":"'BP.REDE-C'!Y12","v":440661},{"$f":"'BP.REDE-C'!Z12","v":463961},{"$f":"'BP.REDE-C'!AA12","v":488126},{"$f":"'BP.REDE-C'!AB12","v":537586},{"$f":"'BP.REDE-C'!AC12","v":544610},{"$f":"'BP.REDE-C'!AD12","v":382782},{"$f":"'BP.REDE-C'!AE12","v":331803},{"$f":"'BP.REDE-C'!AF12","v":390965},{"$f":"'BP.REDE-C'!AG12","v":498449},{"$f":"'BP.REDE-C'!AH12","v":624877},{"$f":"'BP.REDE-C'!AI12","v":576463},{"$f":"'BP.REDE-C'!AJ12","v":512550},{"$f":"'BP.REDE-C'!AK12","v":589229},{"$f":"'BP.REDE-C'!AL12","v":1228634},{"$f":"'BP.REDE-C'!AM12","v":1231646},{"$f":"'BP.REDE-C'!AN12","v":1261134},{"$f":"'BP.REDE-C'!AO12","v":1259518},{"$f":"'BP.REDE-C'!AP12","v":1357729},{"$f":"'BP.REDE-C'!AQ12","v":1314358},{"$f":"'BP.REDE-C'!AR12","v":1178656},{"$f":"'BP.REDE-C'!AS12","v":1200832},{"$f":"'BP.REDE-C'!AT12","v":1214084},{"$f":"'BP.REDE-C'!AU12","v":1054233},{"$f":"'BP.REDE-C'!AV12","v":980746}]
[null,null,"Derivative financial instruments",{"$f":"'BP.REDE-C'!D13","v":0},{"$f":"'BP.REDE-C'!E13","v":0},{"$f":"'BP.REDE-C'!F13","v":0},{"$f":"'BP.REDE-C'!G13","v":0},{"$f":"'BP.REDE-C'!H13","v":33218},{"$f":"'BP.REDE-C'!I13","v":18277},{"$f":"'BP.REDE-C'!J13","v":129189},{"$f":"'BP.REDE-C'!K13","v":21458},{"$f":"'BP.REDE-C'!L13","v":5788},{"$f":"'BP.REDE-C'!M13","v":3611},{"$f":"'BP.REDE-C'!N13","v":4865},{"$f":"'BP.REDE-C'!O13","v":27755},{"$f":"'BP.REDE-C'!P13","v":18471},{"$f":"'BP.REDE-C'!Q13","v":24006},{"$f":"'BP.REDE-C'!R13","v":17977},{"$f":"'BP.REDE-C'!S13","v":1130},{"$f":"'BP.REDE-C'!T13","v":1842},{"$f":"'BP.REDE-C'!U13","v":0},{"$f":"'BP.REDE-C'!V13","v":0},{"$f":"'BP.REDE-C'!W13","v":3099},{"$f":"'BP.REDE-C'!X13","v":3397},{"$f":"'BP.REDE-C'!Y13","v":36437},{"$f":"'BP.REDE-C'!Z13","v":64628},{"$f":"'BP.REDE-C'!AA13","v":52756},{"$f":"'BP.REDE-C'!AB13","v":189409},{"$f":"'BP.REDE-C'!AC13","v":377887},{"$f":"'BP.REDE-C'!AD13","v":440938},{"$f":"'BP.REDE-C'!AE13","v":393708},{"$f":"'BP.REDE-C'!AF13","v":322457},{"$f":"'BP.REDE-C'!AG13","v":234536},{"$f":"'BP.REDE-C'!AH13","v":265244},{"$f":"'BP.REDE-C'!AI13","v":350344},{"$f":"'BP.REDE-C'!AJ13","v":225391},{"$f":"'BP.REDE-C'!AK13","v":118078},{"$f":"'BP.REDE-C'!AL13","v":142918},{"$f":"'BP.REDE-C'!AM13","v":64870},{"$f":"'BP.REDE-C'!AN13","v":60741},{"$f":"'BP.REDE-C'!AO13","v":126691},{"$f":"'BP.REDE-C'!AP13","v":163323},{"$f":"'BP.REDE-C'!AQ13","v":185789},{"$f":"'BP.REDE-C'!AR13","v":198763},{"$f":"'BP.REDE-C'!AS13","v":114969},{"$f":"'BP.REDE-C'!AT13","v":138124},{"$f":"'BP.REDE-C'!AU13","v":228477},{"$f":"'BP.REDE-C'!AV13","v":74948}]
[null,null,"Financial sector assets",{"$f":"'BP.REDE-C'!D14","v":0},{"$f":"'BP.REDE-C'!E14","v":0},{"$f":"'BP.REDE-C'!F14","v":0},{"$f":"'BP.REDE-C'!G14","v":0},{"$f":"'BP.REDE-C'!H14","v":632812},{"$f":"'BP.REDE-C'!I14","v":545906},{"$f":"'BP.REDE-C'!J14","v":398759},{"$f":"'BP.REDE-C'!K14","v":572855},{"$f":"'BP.REDE-C'!L14","v":616330},{"$f":"'BP.REDE-C'!M14","v":628740},{"$f":"'BP.REDE-C'!N14","v":489566},{"$f":"'BP.REDE-C'!O14","v":356250},{"$f":"'BP.REDE-C'!P14","v":259560},{"$f":"'BP.REDE-C'!Q14","v":224006},{"$f":"'BP.REDE-C'!R14","v":346713},{"$f":"'BP.REDE-C'!S14","v":475078},{"$f":"'BP.REDE-C'!T14","v":758256},{"$f":"'BP.REDE-C'!U14","v":746184},{"$f":"'BP.REDE-C'!V14","v":739238},{"$f":"'BP.REDE-C'!W14","v":782445},{"$f":"'BP.REDE-C'!X14","v":1008889},{"$f":"'BP.REDE-C'!Y14","v":838345},{"$f":"'BP.REDE-C'!Z14","v":744991},{"$f":"'BP.REDE-C'!AA14","v":614870},{"$f":"'BP.REDE-C'!AB14","v":556873},{"$f":"'BP.REDE-C'!AC14","v":727936},{"$f":"'BP.REDE-C'!AD14","v":116105},{"$f":"'BP.REDE-C'!AE14","v":181500},{"$f":"'BP.REDE-C'!AF14","v":525201},{"$f":"'BP.REDE-C'!AG14","v":526461},{"$f":"'BP.REDE-C'!AH14","v":807680},{"$f":"'BP.REDE-C'!AI14","v":1123850},{"$f":"'BP.REDE-C'!AJ14","v":1078604},{"$f":"'BP.REDE-C'!AK14","v":362798},{"$f":"'BP.REDE-C'!AL14","v":206793},{"$f":"'BP.REDE-C'!AM14","v":399188},{"$f":"'BP.REDE-C'!AN14","v":769618},{"$f":"'BP.REDE-C'!AO14","v":200457},{"$f":"'BP.REDE-C'!AP14","v":247850},{"$f":"'BP.REDE-C'!AQ14","v":170869},{"$f":"'BP.REDE-C'!AR14","v":139763},{"$f":"'BP.REDE-C'!AS14","v":63879},{"$f":"'BP.REDE-C'!AT14","v":182028},{"$f":"'BP.REDE-C'!AU14","v":152611},{"$f":"'BP.REDE-C'!AV14","v":267797}]
[null,null,"Concession financial asset"]
[null,null,"Other Acciunts Receivable",{"$f":"'BP.REDE-C'!D16","v":5400},{"$f":"'BP.REDE-C'!E16","v":339396},{"$f":"'BP.REDE-C'!F16","v":572877},{"$f":"'BP.REDE-C'!G16","v":1216677},{"$f":"'BP.REDE-C'!H16","v":1123709},{"$f":"'BP.REDE-C'!I16","v":985941},{"$f":"'BP.REDE-C'!J16","v":506203},{"$f":"'BP.REDE-C'!K16","v":404104},{"$f":"'BP.REDE-C'!L16","v":274211},{"$f":"'BP.REDE-C'!M16","v":303050},{"$f":"'BP.REDE-C'!N16","v":311768},{"$f":"'BP.REDE-C'!O16","v":387683},{"$f":"'BP.REDE-C'!P16","v":395353},{"$f":"'BP.REDE-C'!Q16","v":413436},{"$f":"'BP.REDE-C'!R16","v":439798},{"$f":"'BP.REDE-C'!S16","v":524589},{"$f":"'BP.REDE-C'!T16","v":495516},{"$f":"'BP.REDE-C'!U16","v":499689},{"$f":"'BP.REDE-C'!V16","v":492278},{"$f":"'BP.REDE-C'!W16","v":477172},{"$f":"'BP.REDE-C'!X16","v":1647986},{"$f":"'BP.REDE-C'!Y16","v":1697344},{"$f":"'BP.REDE-C'!Z16","v":459732},{"$f":"'BP.REDE-C'!AA16","v":507368},{"$f":"'BP.REDE-C'!AB16","v":463020},{"$f":"'BP.REDE-C'!AC16","v":433192},{"$f":"'BP.REDE-C'!AD16","v":413182},{"$f":"'BP.REDE-C'!AE16","v":417797},{"$f":"'BP.REDE-C'!AF16","v":425654},{"$f":"'BP.REDE-C'!AG16","v":436175},{"$f":"'BP.REDE-C'!AH16","v":470326},{"$f":"'BP.REDE-C'!AI16","v":638413},{"$f":"'BP.REDE-C'!AJ16","v":440315},{"$f":"'BP.REDE-C'!AK16","v":481420},{"$f":"'BP.REDE-C'!AL16","v":529101},{"$f":"'BP.REDE-C'!AM16","v":586766},{"$f":"'BP.REDE-C'!AN16","v":599595},{"$f":"'BP.REDE-C'!AO16","v":585366},{"$f":"'BP.REDE-C'!AP16","v":598267},{"$f":"'BP.REDE-C'!AQ16","v":594385},{"$f":"'BP.REDE-C'!AR16","v":637322},{"$f":"'BP.REDE-C'!AS16","v":757976},{"$f":"'BP.REDE-C'!AT16","v":826907},{"$f":"'BP.REDE-C'!AU16","v":856428},{"$f":"'BP.REDE-C'!AV16","v":975211}]
[null,null,"Non-Current Assets",{"$f":"'BP.REDE-C'!D17","v":2582449},{"$f":"'BP.REDE-C'!E17","v":8270417},{"$f":"'BP.REDE-C'!F17","v":8829571},{"$f":"'BP.REDE-C'!G17","v":8203545},{"$f":"'BP.REDE-C'!H17","v":7888152},{"$f":"'BP.REDE-C'!I17","v":8061218},{"$f":"'BP.REDE-C'!J17","v":9091463},{"$f":"'BP.REDE-C'!K17","v":9302025},{"$f":"'BP.REDE-C'!L17","v":9303895},{"$f":"'BP.REDE-C'!M17","v":9556346},{"$f":"'BP.REDE-C'!N17","v":9860205},{"$f":"'BP.REDE-C'!O17","v":10285282},{"$f":"'BP.REDE-C'!P17","v":10403033},{"$f":"'BP.REDE-C'!Q17","v":10781102},{"$f":"'BP.REDE-C'!R17","v":11077372},{"$f":"'BP.REDE-C'!S17","v":10895613},{"$f":"'BP.REDE-C'!T17","v":10873407},{"$f":"'BP.REDE-C'!U17","v":11350648},{"$f":"'BP.REDE-C'!V17","v":11912739},{"$f":"'BP.REDE-C'!W17","v":11962504},{"$f":"'BP.REDE-C'!X17","v":11443958},{"$f":"'BP.REDE-C'!Y17","v":11986854},{"$f":"'BP.REDE-C'!Z17","v":12505348},{"$f":"'BP.REDE-C'!AA17","v":13867251},{"$f":"'BP.REDE-C'!AB17","v":14159990},{"$f":"'BP.REDE-C'!AC17","v":14646952},{"$f":"'BP.REDE-C'!AD17","v":13698962},{"$f":"'BP.REDE-C'!AE17","v":13807964},{"$f":"'BP.REDE-C'!AF17","v":13901003},{"$f":"'BP.REDE-C'!AG17","v":16333475},{"$f":"'BP.REDE-C'!AH17","v":17078129},{"$f":"'BP.REDE-C'!AI17","v":17333616},{"$f":"'BP.REDE-C'!AJ17","v":17505826},{"$f":"'BP.REDE-C'!AK17","v":18499368},{"$f":"'BP.REDE-C'!AL17","v":17984409},{"$f":"'BP.REDE-C'!AM17","v":18417684},{"$f":"'BP.REDE-C'!AN17","v":18566789},{"$f":"'BP.REDE-C'!AO17","v":19299430},{"$f":"'BP.REDE-C'!AP17","v":19346421},{"$f":"'BP.REDE-C'!AQ17","v":19663555},{"$f":"'BP.REDE-C'!AR17","v":20236173},{"$f":"'BP.REDE-C'!AS17","v":21263978},{"$f":"'BP.REDE-C'!AT17","v":21779870},{"$f":"'BP.REDE-C'!AU17","v":21603582},{"$f":"'BP.REDE-C'!AV17","v":22129322}]
[null,null,"Long Term",{"$f":"'BP.REDE-C'!D18","v":2398906},{"$f":"'BP.REDE-C'!E18","v":2787178},{"$f":"'BP.REDE-C'!F18","v":3339120},{"$f":"'BP.REDE-C'!G18","v":3202801},{"$f":"'BP.REDE-C'!H18","v":2961557},{"$f":"'BP.REDE-C'!I18","v":3168469},{"$f":"'BP.REDE-C'!J18","v":4108228},{"$f":"'BP.REDE-C'!K18","v":3847579},{"$f":"'BP.REDE-C'!L18","v":3831737},{"$f":"'BP.REDE-C'!M18","v":3998957},{"$f":"'BP.REDE-C'!N18","v":4179255},{"$f":"'BP.REDE-C'!O18","v":4730740},{"$f":"'BP.REDE-C'!P18","v":4909708},{"$f":"'BP.REDE-C'!Q18","v":5363695},{"$f":"'BP.REDE-C'!R18","v":5861378},{"$f":"'BP.REDE-C'!S18","v":5685200},{"$f":"'BP.REDE-C'!T18","v":5704094},{"$f":"'BP.REDE-C'!U18","v":6131887},{"$f":"'BP.REDE-C'!V18","v":6672652},{"$f":"'BP.REDE-C'!W18","v":6786283},{"$f":"'BP.REDE-C'!X18","v":5650341},{"$f":"'BP.REDE-C'!Y18","v":6825921},{"$f":"'BP.REDE-C'!Z18","v":7308991},{"$f":"'BP.REDE-C'!AA18","v":7410291},{"$f":"'BP.REDE-C'!AB18","v":7768714},{"$f":"'BP.REDE-C'!AC18","v":8298376},{"$f":"'BP.REDE-C'!AD18","v":7457133},{"$f":"'BP.REDE-C'!AE18","v":7737473},{"$f":"'BP.REDE-C'!AF18","v":7793005},{"$f":"'BP.REDE-C'!AG18","v":10203613},{"$f":"'BP.REDE-C'!AH18","v":10862446},{"$f":"'BP.REDE-C'!AI18","v":11163060},{"$f":"'BP.REDE-C'!AJ18","v":11136035},{"$f":"'BP.REDE-C'!AK18","v":11967951},{"$f":"'BP.REDE-C'!AL18","v":11458770},{"$f":"'BP.REDE-C'!AM18","v":11992498},{"$f":"'BP.REDE-C'!AN18","v":11983161},{"$f":"'BP.REDE-C'!AO18","v":12492270},{"$f":"'BP.REDE-C'!AP18","v":12385744},{"$f":"'BP.REDE-C'!AQ18","v":12695963},{"$f":"'BP.REDE-C'!AR18","v":13164506},{"$f":"'BP.REDE-C'!AS18","v":13953876},{"$f":"'BP.REDE-C'!AT18","v":14410455},{"$f":"'BP.REDE-C'!AU18","v":14128400},{"$f":"'BP.REDE-C'!AV18","v":14457258}]
[null,null,"  Related-party credits",{"$f":"'BP.REDE-C'!D19","v":529374},{"$f":"'BP.REDE-C'!E19","v":48948},{"$f":"'BP.REDE-C'!F19","v":244744},{"$f":"'BP.REDE-C'!G19","v":226444},{"$f":"'BP.REDE-C'!H19","v":270914},{"$f":"'BP.REDE-C'!I19","v":234051},{"$f":"'BP.REDE-C'!J19","v":439225},{"$f":"'BP.REDE-C'!K19","v":327515},{"$f":"'BP.REDE-C'!L19","v":311226},{"$f":"'BP.REDE-C'!M19","v":313836},{"$f":"'BP.REDE-C'!N19","v":299665},{"$f":"'BP.REDE-C'!O19","v":339741},{"$f":"'BP.REDE-C'!P19","v":283692},{"$f":"'BP.REDE-C'!Q19","v":475410},{"$f":"'BP.REDE-C'!R19","v":532015},{"$f":"'BP.REDE-C'!S19","v":208432},{"$f":"'BP.REDE-C'!T19","v":212161},{"$f":"'BP.REDE-C'!U19","v":201464},{"$f":"'BP.REDE-C'!V19","v":254807},{"$f":"'BP.REDE-C'!W19","v":131249},{"$f":"'BP.REDE-C'!X19","v":133455},{"$f":"'BP.REDE-C'!Y19","v":881225},{"$f":"'BP.REDE-C'!Z19","v":894889},{"$f":"'BP.REDE-C'!AA19","v":696693},{"$f":"'BP.REDE-C'!AB19","v":617512},{"$f":"'BP.REDE-C'!AC19","v":1173740},{"$f":"'BP.REDE-C'!AD19","v":0},{"$f":"'BP.REDE-C'!AE19","v":0},{"$f":"'BP.REDE-C'!AF19","v":810890},{"$f":"'BP.REDE-C'!AG19","v":0},{"$f":"'BP.REDE-C'!AH19","v":0},{"$f":"'BP.REDE-C'!AI19","v":0},{"$f":"'BP.REDE-C'!AJ19","v":0},{"$f":"'BP.REDE-C'!AK19","v":0},{"$f":"'BP.REDE-C'!AL19","v":0},{"$f":"'BP.REDE-C'!AM19","v":0},{"$f":"'BP.REDE-C'!AN19","v":0},{"$f":"'BP.REDE-C'!AO19","v":0},{"$f":"'BP.REDE-C'!AP19","v":0},{"$f":"'BP.REDE-C'!AQ19","v":0},{"$f":"'BP.REDE-C'!AR19","v":0},{"$f":"'BP.REDE-C'!AS19","v":0},{"$f":"'BP.REDE-C'!AT19","v":0},{"$f":"'BP.REDE-C'!AU19","v":0},{"$f":"'BP.REDE-C'!AV19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"'BP.REDE-C'!D20","v":1864904},{"$f":"'BP.REDE-C'!E20","v":2100803},{"$f":"'BP.REDE-C'!F20","v":2100888},{"$f":"'BP.REDE-C'!G20","v":1626322},{"$f":"'BP.REDE-C'!H20","v":1692380},{"$f":"'BP.REDE-C'!I20","v":1805925},{"$f":"'BP.REDE-C'!J20","v":2384192},{"$f":"'BP.REDE-C'!K20","v":2180908},{"$f":"'BP.REDE-C'!L20","v":2259634},{"$f":"'BP.REDE-C'!M20","v":2351144},{"$f":"'BP.REDE-C'!N20","v":2466986},{"$f":"'BP.REDE-C'!O20","v":2650946},{"$f":"'BP.REDE-C'!P20","v":2951821},{"$f":"'BP.REDE-C'!Q20","v":3164034},{"$f":"'BP.REDE-C'!R20","v":3451108},{"$f":"'BP.REDE-C'!S20","v":3468480},{"$f":"'BP.REDE-C'!T20","v":3642867},{"$f":"'BP.REDE-C'!U20","v":3790341},{"$f":"'BP.REDE-C'!V20","v":3961880},{"$f":"'BP.REDE-C'!W20","v":4232152},{"$f":"'BP.REDE-C'!X20","v":3185252},{"$f":"'BP.REDE-C'!Y20","v":3351007},{"$f":"'BP.REDE-C'!Z20","v":3524078},{"$f":"'BP.REDE-C'!AA20","v":3875260},{"$f":"'BP.REDE-C'!AB20","v":3993795},{"$f":"'BP.REDE-C'!AC20","v":4079105},{"$f":"'BP.REDE-C'!AD20","v":4241738},{"$f":"'BP.REDE-C'!AE20","v":4577085},{"$f":"'BP.REDE-C'!AF20","v":4742901},{"$f":"'BP.REDE-C'!AG20","v":4901031},{"$f":"'BP.REDE-C'!AH20","v":5197393},{"$f":"'BP.REDE-C'!AI20","v":5666627},{"$f":"'BP.REDE-C'!AJ20","v":5948972},{"$f":"'BP.REDE-C'!AK20","v":6367665},{"$f":"'BP.REDE-C'!AL20","v":6766980},{"$f":"'BP.REDE-C'!AM20","v":7213793},{"$f":"'BP.REDE-C'!AN20","v":7518221},{"$f":"'BP.REDE-C'!AO20","v":7831725},{"$f":"'BP.REDE-C'!AP20","v":8097691},{"$f":"'BP.REDE-C'!AQ20","v":8532168},{"$f":"'BP.REDE-C'!AR20","v":8960197},{"$f":"'BP.REDE-C'!AS20","v":9393134},{"$f":"'BP.REDE-C'!AT20","v":9960077},{"$f":"'BP.REDE-C'!AU20","v":10592041},{"$f":"'BP.REDE-C'!AV20","v":11162337}]
[null,null,"Money market and secured funds",{"$f":"'BP.REDE-C'!D21","v":0},{"$f":"'BP.REDE-C'!E21","v":0},{"$f":"'BP.REDE-C'!F21","v":0},{"$f":"'BP.REDE-C'!G21","v":0},{"$f":"'BP.REDE-C'!H21","v":0},{"$f":"'BP.REDE-C'!I21","v":0},{"$f":"'BP.REDE-C'!J21","v":0},{"$f":"'BP.REDE-C'!K21","v":40343},{"$f":"'BP.REDE-C'!L21","v":42633},{"$f":"'BP.REDE-C'!M21","v":78374},{"$f":"'BP.REDE-C'!N21","v":86066},{"$f":"'BP.REDE-C'!O21","v":90304},{"$f":"'BP.REDE-C'!P21","v":93661},{"$f":"'BP.REDE-C'!Q21","v":96689},{"$f":"'BP.REDE-C'!R21","v":99539},{"$f":"'BP.REDE-C'!S21","v":101527},{"$f":"'BP.REDE-C'!T21","v":83533},{"$f":"'BP.REDE-C'!U21","v":84984},{"$f":"'BP.REDE-C'!V21","v":86071},{"$f":"'BP.REDE-C'!W21","v":88445},{"$f":"'BP.REDE-C'!X21","v":89728},{"$f":"'BP.REDE-C'!Y21","v":91497},{"$f":"'BP.REDE-C'!Z21","v":94693},{"$f":"'BP.REDE-C'!AA21","v":97264},{"$f":"'BP.REDE-C'!AB21","v":98814},{"$f":"'BP.REDE-C'!AC21","v":99117},{"$f":"'BP.REDE-C'!AD21","v":99660},{"$f":"'BP.REDE-C'!AE21","v":96887},{"$f":"'BP.REDE-C'!AF21","v":93393},{"$f":"'BP.REDE-C'!AG21","v":91152},{"$f":"'BP.REDE-C'!AH21","v":89605},{"$f":"'BP.REDE-C'!AI21","v":88575},{"$f":"'BP.REDE-C'!AJ21","v":64775},{"$f":"'BP.REDE-C'!AK21","v":64732},{"$f":"'BP.REDE-C'!AL21","v":65055},{"$f":"'BP.REDE-C'!AM21","v":65339},{"$f":"'BP.REDE-C'!AN21","v":65757},{"$f":"'BP.REDE-C'!AO21","v":66277},{"$f":"'BP.REDE-C'!AP21","v":66650},{"$f":"'BP.REDE-C'!AQ21","v":66942},{"$f":"'BP.REDE-C'!AR21","v":67031},{"$f":"'BP.REDE-C'!AS21","v":66795},{"$f":"'BP.REDE-C'!AT21","v":66602},{"$f":"'BP.REDE-C'!AU21","v":66618},{"$f":"'BP.REDE-C'!AV21","v":67102}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"'BP.REDE-C'!D22","v":368},{"$f":"'BP.REDE-C'!E22","v":124094},{"$f":"'BP.REDE-C'!F22","v":117029},{"$f":"'BP.REDE-C'!G22","v":122404},{"$f":"'BP.REDE-C'!H22","v":123844},{"$f":"'BP.REDE-C'!I22","v":113802},{"$f":"'BP.REDE-C'!J22","v":112288},{"$f":"'BP.REDE-C'!K22","v":96805},{"$f":"'BP.REDE-C'!L22","v":89948},{"$f":"'BP.REDE-C'!M22","v":93661},{"$f":"'BP.REDE-C'!N22","v":127440},{"$f":"'BP.REDE-C'!O22","v":160011},{"$f":"'BP.REDE-C'!P22","v":202710},{"$f":"'BP.REDE-C'!Q22","v":233308},{"$f":"'BP.REDE-C'!R22","v":261880},{"$f":"'BP.REDE-C'!S22","v":299021},{"$f":"'BP.REDE-C'!T22","v":308713},{"$f":"'BP.REDE-C'!U22","v":364754},{"$f":"'BP.REDE-C'!V22","v":382966},{"$f":"'BP.REDE-C'!W22","v":417607},{"$f":"'BP.REDE-C'!X22","v":439372},{"$f":"'BP.REDE-C'!Y22","v":458272},{"$f":"'BP.REDE-C'!Z22","v":481912},{"$f":"'BP.REDE-C'!AA22","v":506104},{"$f":"'BP.REDE-C'!AB22","v":530256},{"$f":"'BP.REDE-C'!AC22","v":550951},{"$f":"'BP.REDE-C'!AD22","v":591863},{"$f":"'BP.REDE-C'!AE22","v":633078},{"$f":"'BP.REDE-C'!AF22","v":636009},{"$f":"'BP.REDE-C'!AG22","v":758266},{"$f":"'BP.REDE-C'!AH22","v":780446},{"$f":"'BP.REDE-C'!AI22","v":816520},{"$f":"'BP.REDE-C'!AJ22","v":829936},{"$f":"'BP.REDE-C'!AK22","v":874265},{"$f":"'BP.REDE-C'!AL22","v":957377},{"$f":"'BP.REDE-C'!AM22","v":1069263},{"$f":"'BP.REDE-C'!AN22","v":1138661},{"$f":"'BP.REDE-C'!AO22","v":1222891},{"$f":"'BP.REDE-C'!AP22","v":1324707},{"$f":"'BP.REDE-C'!AQ22","v":1435407},{"$f":"'BP.REDE-C'!AR22","v":1517320},{"$f":"'BP.REDE-C'!AS22","v":1623347},{"$f":"'BP.REDE-C'!AT22","v":1703092},{"$f":"'BP.REDE-C'!AU22","v":255435},{"$f":"'BP.REDE-C'!AV22","v":248141}]
[null,null,"  Credit receivables",{"$f":"'BP.REDE-C'!D23","v":0},{"$f":"'BP.REDE-C'!E23","v":0},{"$f":"'BP.REDE-C'!F23","v":0},{"$f":"'BP.REDE-C'!G23","v":0},{"$f":"'BP.REDE-C'!H23","v":16358},{"$f":"'BP.REDE-C'!I23","v":16459},{"$f":"'BP.REDE-C'!J23","v":16358},{"$f":"'BP.REDE-C'!K23","v":1624},{"$f":"'BP.REDE-C'!L23","v":1624},{"$f":"'BP.REDE-C'!M23","v":25852},{"$f":"'BP.REDE-C'!N23","v":18455},{"$f":"'BP.REDE-C'!O23","v":18065},{"$f":"'BP.REDE-C'!P23","v":17396},{"$f":"'BP.REDE-C'!Q23","v":19947},{"$f":"'BP.REDE-C'!R23","v":19893},{"$f":"'BP.REDE-C'!S23","v":21825},{"$f":"'BP.REDE-C'!T23","v":20632},{"$f":"'BP.REDE-C'!U23","v":18384},{"$f":"'BP.REDE-C'!V23","v":16651},{"$f":"'BP.REDE-C'!W23","v":14919},{"$f":"'BP.REDE-C'!X23","v":13286},{"$f":"'BP.REDE-C'!Y23","v":10908},{"$f":"'BP.REDE-C'!Z23","v":12243},{"$f":"'BP.REDE-C'!AA23","v":10668},{"$f":"'BP.REDE-C'!AB23","v":9919},{"$f":"'BP.REDE-C'!AC23","v":8331},{"$f":"'BP.REDE-C'!AD23","v":13621},{"$f":"'BP.REDE-C'!AE23","v":11549},{"$f":"'BP.REDE-C'!AF23","v":7264},{"$f":"'BP.REDE-C'!AG23","v":7244},{"$f":"'BP.REDE-C'!AH23","v":7249},{"$f":"'BP.REDE-C'!AI23","v":7252},{"$f":"'BP.REDE-C'!AJ23","v":7256},{"$f":"'BP.REDE-C'!AK23","v":7260},{"$f":"'BP.REDE-C'!AL23","v":7264},{"$f":"'BP.REDE-C'!AM23","v":7268},{"$f":"'BP.REDE-C'!AN23","v":7272},{"$f":"'BP.REDE-C'!AO23","v":7276},{"$f":"'BP.REDE-C'!AP23","v":7308},{"$f":"'BP.REDE-C'!AQ23","v":7742},{"$f":"'BP.REDE-C'!AR23","v":7828},{"$f":"'BP.REDE-C'!AS23","v":7832},{"$f":"'BP.REDE-C'!AT23","v":7913},{"$f":"'BP.REDE-C'!AU23","v":7468},{"$f":"'BP.REDE-C'!AV23","v":7480}]
[null,null,"  Financial sector assets",{"$f":"'BP.REDE-C'!D24","v":0},{"$f":"'BP.REDE-C'!E24","v":0},{"$f":"'BP.REDE-C'!F24","v":0},{"$f":"'BP.REDE-C'!G24","v":0},{"$f":"'BP.REDE-C'!H24","v":81743},{"$f":"'BP.REDE-C'!I24","v":275098},{"$f":"'BP.REDE-C'!J24","v":414844},{"$f":"'BP.REDE-C'!K24","v":167728},{"$f":"'BP.REDE-C'!L24","v":42015},{"$f":"'BP.REDE-C'!M24","v":79155},{"$f":"'BP.REDE-C'!N24","v":127048},{"$f":"'BP.REDE-C'!O24","v":85478},{"$f":"'BP.REDE-C'!P24","v":50606},{"$f":"'BP.REDE-C'!Q24","v":105772},{"$f":"'BP.REDE-C'!R24","v":312135},{"$f":"'BP.REDE-C'!S24","v":241070},{"$f":"'BP.REDE-C'!T24","v":85988},{"$f":"'BP.REDE-C'!U24","v":189187},{"$f":"'BP.REDE-C'!V24","v":419682},{"$f":"'BP.REDE-C'!W24","v":254774},{"$f":"'BP.REDE-C'!X24","v":71800},{"$f":"'BP.REDE-C'!Y24","v":253390},{"$f":"'BP.REDE-C'!Z24","v":233337},{"$f":"'BP.REDE-C'!AA24","v":142602},{"$f":"'BP.REDE-C'!AB24","v":40183},{"$f":"'BP.REDE-C'!AC24","v":5330},{"$f":"'BP.REDE-C'!AD24","v":96193},{"$f":"'BP.REDE-C'!AE24","v":98603},{"$f":"'BP.REDE-C'!AF24","v":51435},{"$f":"'BP.REDE-C'!AG24","v":464027},{"$f":"'BP.REDE-C'!AH24","v":721581},{"$f":"'BP.REDE-C'!AI24","v":477014},{"$f":"'BP.REDE-C'!AJ24","v":203048},{"$f":"'BP.REDE-C'!AK24","v":476995},{"$f":"'BP.REDE-C'!AL24","v":424825},{"$f":"'BP.REDE-C'!AM24","v":341899},{"$f":"'BP.REDE-C'!AN24","v":90451},{"$f":"'BP.REDE-C'!AO24","v":340718},{"$f":"'BP.REDE-C'!AP24","v":219391},{"$f":"'BP.REDE-C'!AQ24","v":47113},{"$f":"'BP.REDE-C'!AR24","v":2320},{"$f":"'BP.REDE-C'!AS24","v":205194},{"$f":"'BP.REDE-C'!AT24","v":256384},{"$f":"'BP.REDE-C'!AU24","v":95981},{"$f":"'BP.REDE-C'!AV24","v":5311}]
[null,null,"  Recoverable taxes",{"$f":"'BP.REDE-C'!D25","v":0},{"$f":"'BP.REDE-C'!E25","v":0},{"$f":"'BP.REDE-C'!F25","v":0},{"$f":"'BP.REDE-C'!G25","v":0},{"$f":"'BP.REDE-C'!H25","v":136893},{"$f":"'BP.REDE-C'!I25","v":123314},{"$f":"'BP.REDE-C'!J25","v":124354},{"$f":"'BP.REDE-C'!K25","v":148534},{"$f":"'BP.REDE-C'!L25","v":148164},{"$f":"'BP.REDE-C'!M25","v":154749},{"$f":"'BP.REDE-C'!N25","v":150759},{"$f":"'BP.REDE-C'!O25","v":170927},{"$f":"'BP.REDE-C'!P25","v":172123},{"$f":"'BP.REDE-C'!Q25","v":171621},{"$f":"'BP.REDE-C'!R25","v":166978},{"$f":"'BP.REDE-C'!S25","v":154424},{"$f":"'BP.REDE-C'!T25","v":159145},{"$f":"'BP.REDE-C'!U25","v":192285},{"$f":"'BP.REDE-C'!V25","v":202701},{"$f":"'BP.REDE-C'!W25","v":201446},{"$f":"'BP.REDE-C'!X25","v":239239},{"$f":"'BP.REDE-C'!Y25","v":249656},{"$f":"'BP.REDE-C'!Z25","v":448945},{"$f":"'BP.REDE-C'!AA25","v":443470},{"$f":"'BP.REDE-C'!AB25","v":456461},{"$f":"'BP.REDE-C'!AC25","v":429944},{"$f":"'BP.REDE-C'!AD25","v":464844},{"$f":"'BP.REDE-C'!AE25","v":471194},{"$f":"'BP.REDE-C'!AF25","v":444994},{"$f":"'BP.REDE-C'!AG25","v":2470063},{"$f":"'BP.REDE-C'!AH25","v":2408557},{"$f":"'BP.REDE-C'!AI25","v":2459214},{"$f":"'BP.REDE-C'!AJ25","v":2549360},{"$f":"'BP.REDE-C'!AK25","v":2541640},{"$f":"'BP.REDE-C'!AL25","v":1777762},{"$f":"'BP.REDE-C'!AM25","v":1727313},{"$f":"'BP.REDE-C'!AN25","v":1569502},{"$f":"'BP.REDE-C'!AO25","v":1446686},{"$f":"'BP.REDE-C'!AP25","v":1231169},{"$f":"'BP.REDE-C'!AQ25","v":1137496},{"$f":"'BP.REDE-C'!AR25","v":1177065},{"$f":"'BP.REDE-C'!AS25","v":1102204},{"$f":"'BP.REDE-C'!AT25","v":1002380},{"$f":"'BP.REDE-C'!AU25","v":1385853},{"$f":"'BP.REDE-C'!AV25","v":1365851}]
[null,null,"  Tax credits",{"$f":"'BP.REDE-C'!D26","v":0},{"$f":"'BP.REDE-C'!E26","v":0},{"$f":"'BP.REDE-C'!F26","v":493531},{"$f":"'BP.REDE-C'!G26","v":483873},{"$f":"'BP.REDE-C'!H26","v":447008},{"$f":"'BP.REDE-C'!I26","v":409695},{"$f":"'BP.REDE-C'!J26","v":421708},{"$f":"'BP.REDE-C'!K26","v":448567},{"$f":"'BP.REDE-C'!L26","v":540569},{"$f":"'BP.REDE-C'!M26","v":546044},{"$f":"'BP.REDE-C'!N26","v":535458},{"$f":"'BP.REDE-C'!O26","v":888774},{"$f":"'BP.REDE-C'!P26","v":895252},{"$f":"'BP.REDE-C'!Q26","v":902804},{"$f":"'BP.REDE-C'!R26","v":891339},{"$f":"'BP.REDE-C'!S26","v":838038},{"$f":"'BP.REDE-C'!T26","v":833085},{"$f":"'BP.REDE-C'!U26","v":835828},{"$f":"'BP.REDE-C'!V26","v":837907},{"$f":"'BP.REDE-C'!W26","v":871369},{"$f":"'BP.REDE-C'!X26","v":853030},{"$f":"'BP.REDE-C'!Y26","v":892738},{"$f":"'BP.REDE-C'!Z26","v":901463},{"$f":"'BP.REDE-C'!AA26","v":921838},{"$f":"'BP.REDE-C'!AB26","v":1022118},{"$f":"'BP.REDE-C'!AC26","v":1015065},{"$f":"'BP.REDE-C'!AD26","v":966933},{"$f":"'BP.REDE-C'!AE26","v":915842},{"$f":"'BP.REDE-C'!AF26","v":0},{"$f":"'BP.REDE-C'!AG26","v":791433},{"$f":"'BP.REDE-C'!AH26","v":794919},{"$f":"'BP.REDE-C'!AI26","v":744621},{"$f":"'BP.REDE-C'!AJ26","v":703812},{"$f":"'BP.REDE-C'!AK26","v":699387},{"$f":"'BP.REDE-C'!AL26","v":689496},{"$f":"'BP.REDE-C'!AM26","v":672167},{"$f":"'BP.REDE-C'!AN26","v":676728},{"$f":"'BP.REDE-C'!AO26","v":678325},{"$f":"'BP.REDE-C'!AP26","v":668619},{"$f":"'BP.REDE-C'!AQ26","v":624719},{"$f":"'BP.REDE-C'!AR26","v":594264},{"$f":"'BP.REDE-C'!AS26","v":588553},{"$f":"'BP.REDE-C'!AT26","v":582353},{"$f":"'BP.REDE-C'!AU26","v":611796},{"$f":"'BP.REDE-C'!AV26","v":637032}]
[null,null,"  Restricted deposits and escrows",{"$f":"'BP.REDE-C'!D27","v":0},{"$f":"'BP.REDE-C'!E27","v":0},{"$f":"'BP.REDE-C'!F27","v":0},{"$f":"'BP.REDE-C'!G27","v":0},{"$f":"'BP.REDE-C'!H27","v":107081},{"$f":"'BP.REDE-C'!I27","v":112559},{"$f":"'BP.REDE-C'!J27","v":119575},{"$f":"'BP.REDE-C'!K27","v":119862},{"$f":"'BP.REDE-C'!L27","v":123043},{"$f":"'BP.REDE-C'!M27","v":129390},{"$f":"'BP.REDE-C'!N27","v":138017},{"$f":"'BP.REDE-C'!O27","v":132038},{"$f":"'BP.REDE-C'!P27","v":155432},{"$f":"'BP.REDE-C'!Q27","v":163609},{"$f":"'BP.REDE-C'!R27","v":171074},{"$f":"'BP.REDE-C'!S27","v":176524},{"$f":"'BP.REDE-C'!T27","v":181606},{"$f":"'BP.REDE-C'!U27","v":190200},{"$f":"'BP.REDE-C'!V27","v":195782},{"$f":"'BP.REDE-C'!W27","v":203797},{"$f":"'BP.REDE-C'!X27","v":210252},{"$f":"'BP.REDE-C'!Y27","v":212739},{"$f":"'BP.REDE-C'!Z27","v":211562},{"$f":"'BP.REDE-C'!AA27","v":228292},{"$f":"'BP.REDE-C'!AB27","v":229678},{"$f":"'BP.REDE-C'!AC27","v":233375},{"$f":"'BP.REDE-C'!AD27","v":234058},{"$f":"'BP.REDE-C'!AE27","v":237823},{"$f":"'BP.REDE-C'!AF27","v":242172},{"$f":"'BP.REDE-C'!AG27","v":243471},{"$f":"'BP.REDE-C'!AH27","v":252400},{"$f":"'BP.REDE-C'!AI27","v":251835},{"$f":"'BP.REDE-C'!AJ27","v":251758},{"$f":"'BP.REDE-C'!AK27","v":253010},{"$f":"'BP.REDE-C'!AL27","v":250963},{"$f":"'BP.REDE-C'!AM27","v":256332},{"$f":"'BP.REDE-C'!AN27","v":270652},{"$f":"'BP.REDE-C'!AO27","v":283140},{"$f":"'BP.REDE-C'!AP27","v":290046},{"$f":"'BP.REDE-C'!AQ27","v":299601},{"$f":"'BP.REDE-C'!AR27","v":308603},{"$f":"'BP.REDE-C'!AS27","v":313587},{"$f":"'BP.REDE-C'!AT27","v":331164},{"$f":"'BP.REDE-C'!AU27","v":298286},{"$f":"'BP.REDE-C'!AV27","v":305674}]
[null,null,"  Derivative financial instruments",{"$f":"'BP.REDE-C'!D28","v":0},{"$f":"'BP.REDE-C'!E28","v":0},{"$f":"'BP.REDE-C'!F28","v":0},{"$f":"'BP.REDE-C'!G28","v":0},{"$f":"'BP.REDE-C'!H28","v":6884},{"$f":"'BP.REDE-C'!I28","v":0},{"$f":"'BP.REDE-C'!J28","v":0},{"$f":"'BP.REDE-C'!K28","v":150009},{"$f":"'BP.REDE-C'!L28","v":102338},{"$f":"'BP.REDE-C'!M28","v":45477},{"$f":"'BP.REDE-C'!N28","v":47430},{"$f":"'BP.REDE-C'!O28","v":17861},{"$f":"'BP.REDE-C'!P28","v":10583},{"$f":"'BP.REDE-C'!Q28","v":44281},{"$f":"'BP.REDE-C'!R28","v":36590},{"$f":"'BP.REDE-C'!S28","v":65423},{"$f":"'BP.REDE-C'!T28","v":75844},{"$f":"'BP.REDE-C'!U28","v":168155},{"$f":"'BP.REDE-C'!V28","v":221656},{"$f":"'BP.REDE-C'!W28","v":290763},{"$f":"'BP.REDE-C'!X28","v":293890},{"$f":"'BP.REDE-C'!Y28","v":315551},{"$f":"'BP.REDE-C'!Z28","v":427673},{"$f":"'BP.REDE-C'!AA28","v":410685},{"$f":"'BP.REDE-C'!AB28","v":697107},{"$f":"'BP.REDE-C'!AC28","v":629452},{"$f":"'BP.REDE-C'!AD28","v":662802},{"$f":"'BP.REDE-C'!AE28","v":610643},{"$f":"'BP.REDE-C'!AF28","v":682723},{"$f":"'BP.REDE-C'!AG28","v":381411},{"$f":"'BP.REDE-C'!AH28","v":515319},{"$f":"'BP.REDE-C'!AI28","v":548839},{"$f":"'BP.REDE-C'!AJ28","v":476058},{"$f":"'BP.REDE-C'!AK28","v":590067},{"$f":"'BP.REDE-C'!AL28","v":437446},{"$f":"'BP.REDE-C'!AM28","v":506409},{"$f":"'BP.REDE-C'!AN28","v":521114},{"$f":"'BP.REDE-C'!AO28","v":493914},{"$f":"'BP.REDE-C'!AP28","v":358234},{"$f":"'BP.REDE-C'!AQ28","v":410080},{"$f":"'BP.REDE-C'!AR28","v":394262},{"$f":"'BP.REDE-C'!AS28","v":520538},{"$f":"'BP.REDE-C'!AT28","v":370475},{"$f":"'BP.REDE-C'!AU28","v":589610},{"$f":"'BP.REDE-C'!AV28","v":432573}]
[null,null,"Public service concession - contract asset"]
[null,null,"Other Accounts Receivable",{"$f":"'BP.REDE-C'!D30","v":4260},{"$f":"'BP.REDE-C'!E30","v":513333},{"$f":"'BP.REDE-C'!F30","v":382928},{"$f":"'BP.REDE-C'!G30","v":743758},{"$f":"'BP.REDE-C'!H30","v":78452},{"$f":"'BP.REDE-C'!I30","v":77566},{"$f":"'BP.REDE-C'!J30","v":75684},{"$f":"'BP.REDE-C'!K30","v":165684},{"$f":"'BP.REDE-C'!L30","v":170543},{"$f":"'BP.REDE-C'!M30","v":181275},{"$f":"'BP.REDE-C'!N30","v":181931},{"$f":"'BP.REDE-C'!O30","v":176595},{"$f":"'BP.REDE-C'!P30","v":76432},{"$f":"'BP.REDE-C'!Q30","v":-13780},{"$f":"'BP.REDE-C'!R30","v":-81173},{"$f":"'BP.REDE-C'!S30","v":110436},{"$f":"'BP.REDE-C'!T30","v":100520},{"$f":"'BP.REDE-C'!U30","v":96305},{"$f":"'BP.REDE-C'!V30","v":92549},{"$f":"'BP.REDE-C'!W30","v":79762},{"$f":"'BP.REDE-C'!X30","v":121037},{"$f":"'BP.REDE-C'!Y30","v":108938},{"$f":"'BP.REDE-C'!Z30","v":78196},{"$f":"'BP.REDE-C'!AA30","v":77415},{"$f":"'BP.REDE-C'!AB30","v":72871},{"$f":"'BP.REDE-C'!AC30","v":73966},{"$f":"'BP.REDE-C'!AD30","v":85421},{"$f":"'BP.REDE-C'!AE30","v":84769},{"$f":"'BP.REDE-C'!AF30","v":81224},{"$f":"'BP.REDE-C'!AG30","v":95515},{"$f":"'BP.REDE-C'!AH30","v":94977},{"$f":"'BP.REDE-C'!AI30","v":102563},{"$f":"'BP.REDE-C'!AJ30","v":101060},{"$f":"'BP.REDE-C'!AK30","v":92930},{"$f":"'BP.REDE-C'!AL30","v":81602},{"$f":"'BP.REDE-C'!AM30","v":132715},{"$f":"'BP.REDE-C'!AN30","v":124803},{"$f":"'BP.REDE-C'!AO30","v":121318},{"$f":"'BP.REDE-C'!AP30","v":121929},{"$f":"'BP.REDE-C'!AQ30","v":134695},{"$f":"'BP.REDE-C'!AR30","v":135616},{"$f":"'BP.REDE-C'!AS30","v":132692},{"$f":"'BP.REDE-C'!AT30","v":130015},{"$f":"'BP.REDE-C'!AU30","v":225312},{"$f":"'BP.REDE-C'!AV30","v":225757}]
[null,null,"Investments",{"$f":"'BP.REDE-C'!D31","v":1252},{"$f":"'BP.REDE-C'!E31","v":8458},{"$f":"'BP.REDE-C'!F31","v":8444},{"$f":"'BP.REDE-C'!G31","v":4791},{"$f":"'BP.REDE-C'!H31","v":4776},{"$f":"'BP.REDE-C'!I31","v":4623},{"$f":"'BP.REDE-C'!J31","v":4610},{"$f":"'BP.REDE-C'!K31","v":8128},{"$f":"'BP.REDE-C'!L31","v":8117},{"$f":"'BP.REDE-C'!M31","v":8106},{"$f":"'BP.REDE-C'!N31","v":8095},{"$f":"'BP.REDE-C'!O31","v":8084},{"$f":"'BP.REDE-C'!P31","v":8073},{"$f":"'BP.REDE-C'!Q31","v":8062},{"$f":"'BP.REDE-C'!R31","v":8057},{"$f":"'BP.REDE-C'!S31","v":32316},{"$f":"'BP.REDE-C'!T31","v":32369},{"$f":"'BP.REDE-C'!U31","v":32452},{"$f":"'BP.REDE-C'!V31","v":32510},{"$f":"'BP.REDE-C'!W31","v":32447},{"$f":"'BP.REDE-C'!X31","v":586806},{"$f":"'BP.REDE-C'!Y31","v":7466},{"$f":"'BP.REDE-C'!Z31","v":7486},{"$f":"'BP.REDE-C'!AA31","v":7446},{"$f":"'BP.REDE-C'!AB31","v":7452},{"$f":"'BP.REDE-C'!AC31","v":7440},{"$f":"'BP.REDE-C'!AD31","v":7436},{"$f":"'BP.REDE-C'!AE31","v":7727},{"$f":"'BP.REDE-C'!AF31","v":7727},{"$f":"'BP.REDE-C'!AG31","v":7722},{"$f":"'BP.REDE-C'!AH31","v":7731},{"$f":"'BP.REDE-C'!AI31","v":7731},{"$f":"'BP.REDE-C'!AJ31","v":7722},{"$f":"'BP.REDE-C'!AK31","v":7945},{"$f":"'BP.REDE-C'!AL31","v":7611},{"$f":"'BP.REDE-C'!AM31","v":7653},{"$f":"'BP.REDE-C'!AN31","v":7752},{"$f":"'BP.REDE-C'!AO31","v":8318},{"$f":"'BP.REDE-C'!AP31","v":5626894},{"$f":"'BP.REDE-C'!AQ31","v":7982},{"$f":"'BP.REDE-C'!AR31","v":7897},{"$f":"'BP.REDE-C'!AS31","v":8625},{"$f":"'BP.REDE-C'!AT31","v":8689},{"$f":"'BP.REDE-C'!AU31","v":8747},{"$f":"'BP.REDE-C'!AV31","v":8132}]
[null,null,"Property, Plant and Equipment",{"$f":"'BP.REDE-C'!D32","v":181254},{"$f":"'BP.REDE-C'!E32","v":395756},{"$f":"'BP.REDE-C'!F32","v":569},{"$f":"'BP.REDE-C'!G32","v":14321},{"$f":"'BP.REDE-C'!H32","v":14250},{"$f":"'BP.REDE-C'!I32","v":19694},{"$f":"'BP.REDE-C'!J32","v":18220},{"$f":"'BP.REDE-C'!K32","v":19425},{"$f":"'BP.REDE-C'!L32","v":28708},{"$f":"'BP.REDE-C'!M32","v":26850},{"$f":"'BP.REDE-C'!N32","v":27578},{"$f":"'BP.REDE-C'!O32","v":31223},{"$f":"'BP.REDE-C'!P32","v":1774062},{"$f":"'BP.REDE-C'!Q32","v":1783268},{"$f":"'BP.REDE-C'!R32","v":604666},{"$f":"'BP.REDE-C'!S32","v":30013},{"$f":"'BP.REDE-C'!T32","v":28981},{"$f":"'BP.REDE-C'!U32","v":27885},{"$f":"'BP.REDE-C'!V32","v":41481},{"$f":"'BP.REDE-C'!W32","v":42631},{"$f":"'BP.REDE-C'!X32","v":41552},{"$f":"'BP.REDE-C'!Y32","v":41485},{"$f":"'BP.REDE-C'!Z32","v":41728},{"$f":"'BP.REDE-C'!AA32","v":49181},{"$f":"'BP.REDE-C'!AB32","v":51012},{"$f":"'BP.REDE-C'!AC32","v":69717},{"$f":"'BP.REDE-C'!AD32","v":65015},{"$f":"'BP.REDE-C'!AE32","v":76404},{"$f":"'BP.REDE-C'!AF32","v":76539},{"$f":"'BP.REDE-C'!AG32","v":84248},{"$f":"'BP.REDE-C'!AH32","v":84998},{"$f":"'BP.REDE-C'!AI32","v":91079},{"$f":"'BP.REDE-C'!AJ32","v":94630},{"$f":"'BP.REDE-C'!AK32","v":93151},{"$f":"'BP.REDE-C'!AL32","v":99818},{"$f":"'BP.REDE-C'!AM32","v":110269},{"$f":"'BP.REDE-C'!AN32","v":112508},{"$f":"'BP.REDE-C'!AO32","v":112700},{"$f":"'BP.REDE-C'!AP32","v":117656},{"$f":"'BP.REDE-C'!AQ32","v":125135},{"$f":"'BP.REDE-C'!AR32","v":125333},{"$f":"'BP.REDE-C'!AS32","v":139323},{"$f":"'BP.REDE-C'!AT32","v":137545},{"$f":"'BP.REDE-C'!AU32","v":141477},{"$f":"'BP.REDE-C'!AV32","v":141442}]
[null,null,"Intangible Assets",{"$f":"'BP.REDE-C'!D33","v":1037},{"$f":"'BP.REDE-C'!E33","v":5079025},{"$f":"'BP.REDE-C'!F33","v":5481438},{"$f":"'BP.REDE-C'!G33","v":4981632},{"$f":"'BP.REDE-C'!H33","v":4907569},{"$f":"'BP.REDE-C'!I33","v":4868432},{"$f":"'BP.REDE-C'!J33","v":4960405},{"$f":"'BP.REDE-C'!K33","v":5426893},{"$f":"'BP.REDE-C'!L33","v":5435333},{"$f":"'BP.REDE-C'!M33","v":5522433},{"$f":"'BP.REDE-C'!N33","v":5645277},{"$f":"'BP.REDE-C'!O33","v":5515235},{"$f":"'BP.REDE-C'!P33","v":3711190},{"$f":"'BP.REDE-C'!Q33","v":3626077},{"$f":"'BP.REDE-C'!R33","v":4603271},{"$f":"'BP.REDE-C'!S33","v":5148084},{"$f":"'BP.REDE-C'!T33","v":5107963},{"$f":"'BP.REDE-C'!U33","v":5158424},{"$f":"'BP.REDE-C'!V33","v":5166096},{"$f":"'BP.REDE-C'!W33","v":5101143},{"$f":"'BP.REDE-C'!X33","v":5165259},{"$f":"'BP.REDE-C'!Y33","v":5111982},{"$f":"'BP.REDE-C'!Z33","v":5147143},{"$f":"'BP.REDE-C'!AA33","v":6400333},{"$f":"'BP.REDE-C'!AB33","v":6332812},{"$f":"'BP.REDE-C'!AC33","v":6271419},{"$f":"'BP.REDE-C'!AD33","v":6169378},{"$f":"'BP.REDE-C'!AE33","v":5986360},{"$f":"'BP.REDE-C'!AF33","v":6023732},{"$f":"'BP.REDE-C'!AG33","v":6037892},{"$f":"'BP.REDE-C'!AH33","v":6122954},{"$f":"'BP.REDE-C'!AI33","v":6071746},{"$f":"'BP.REDE-C'!AJ33","v":6267439},{"$f":"'BP.REDE-C'!AK33","v":6430321},{"$f":"'BP.REDE-C'!AL33","v":6418210},{"$f":"'BP.REDE-C'!AM33","v":6307264},{"$f":"'BP.REDE-C'!AN33","v":6463368},{"$f":"'BP.REDE-C'!AO33","v":6686142},{"$f":"'BP.REDE-C'!AP33","v":1216127},{"$f":"'BP.REDE-C'!AQ33","v":6834475},{"$f":"'BP.REDE-C'!AR33","v":6938437},{"$f":"'BP.REDE-C'!AS33","v":7162154},{"$f":"'BP.REDE-C'!AT33","v":7223181},{"$f":"'BP.REDE-C'!AU33","v":7324958},{"$f":"'BP.REDE-C'!AV33","v":7522490}]
[null,null,"Total Assets",{"$f":"'BP.REDE-C'!D34","v":2757330},{"$f":"'BP.REDE-C'!E34","v":11209775},{"$f":"'BP.REDE-C'!F34","v":11617281},{"$f":"'BP.REDE-C'!G34","v":11915788},{"$f":"'BP.REDE-C'!H34","v":12068256},{"$f":"'BP.REDE-C'!I34","v":12096320},{"$f":"'BP.REDE-C'!J34","v":12332602},{"$f":"'BP.REDE-C'!K34","v":12936780},{"$f":"'BP.REDE-C'!L34","v":12601553},{"$f":"'BP.REDE-C'!M34","v":13332360},{"$f":"'BP.REDE-C'!N34","v":13408068},{"$f":"'BP.REDE-C'!O34","v":13926696},{"$f":"'BP.REDE-C'!P34","v":14104128},{"$f":"'BP.REDE-C'!Q34","v":14110475},{"$f":"'BP.REDE-C'!R34","v":15101255},{"$f":"'BP.REDE-C'!S34","v":14925113},{"$f":"'BP.REDE-C'!T34","v":15058045},{"$f":"'BP.REDE-C'!U34","v":15545386},{"$f":"'BP.REDE-C'!V34","v":16281146},{"$f":"'BP.REDE-C'!W34","v":16514570},{"$f":"'BP.REDE-C'!X34","v":17810621},{"$f":"'BP.REDE-C'!Y34","v":18266434},{"$f":"'BP.REDE-C'!Z34","v":18594059},{"$f":"'BP.REDE-C'!AA34","v":18710421},{"$f":"'BP.REDE-C'!AB34","v":20002412},{"$f":"'BP.REDE-C'!AC34","v":20969886},{"$f":"'BP.REDE-C'!AD34","v":20837693},{"$f":"'BP.REDE-C'!AE34","v":21653387},{"$f":"'BP.REDE-C'!AF34","v":20908440},{"$f":"'BP.REDE-C'!AG34","v":23030019},{"$f":"'BP.REDE-C'!AH34","v":24082548},{"$f":"'BP.REDE-C'!AI34","v":24641840},{"$f":"'BP.REDE-C'!AJ34","v":24850163},{"$f":"'BP.REDE-C'!AK34","v":24878876},{"$f":"'BP.REDE-C'!AL34","v":25451043},{"$f":"'BP.REDE-C'!AM34","v":25256054},{"$f":"'BP.REDE-C'!AN34","v":25719679},{"$f":"'BP.REDE-C'!AO34","v":26428938},{"$f":"'BP.REDE-C'!AP34","v":26415550},{"$f":"'BP.REDE-C'!AQ34","v":27652729},{"$f":"'BP.REDE-C'!AR34","v":28379099},{"$f":"'BP.REDE-C'!AS34","v":29523511},{"$f":"'BP.REDE-C'!AT34","v":29840881},{"$f":"'BP.REDE-C'!AU34","v":30059241},{"$f":"'BP.REDE-C'!AV34","v":30093911}]
[null,null,"Current Liabilities",{"$f":"'BP.REDE-C'!D35","v":2036586},{"$f":"'BP.REDE-C'!E35","v":2968011},{"$f":"'BP.REDE-C'!F35","v":2770830},{"$f":"'BP.REDE-C'!G35","v":3155916},{"$f":"'BP.REDE-C'!H35","v":3680773},{"$f":"'BP.REDE-C'!I35","v":2446418},{"$f":"'BP.REDE-C'!J35","v":2602247},{"$f":"'BP.REDE-C'!K35","v":2740604},{"$f":"'BP.REDE-C'!L35","v":2622895},{"$f":"'BP.REDE-C'!M35","v":2937465},{"$f":"'BP.REDE-C'!N35","v":3001131},{"$f":"'BP.REDE-C'!O35","v":3157528},{"$f":"'BP.REDE-C'!P35","v":3446841.7534500002},{"$f":"'BP.REDE-C'!Q35","v":3073907.6664899997},{"$f":"'BP.REDE-C'!R35","v":3427138.5427800003},{"$f":"'BP.REDE-C'!S35","v":3416920},{"$f":"'BP.REDE-C'!T35","v":3302170},{"$f":"'BP.REDE-C'!U35","v":3169878},{"$f":"'BP.REDE-C'!V35","v":3581354},{"$f":"'BP.REDE-C'!W35","v":2986359},{"$f":"'BP.REDE-C'!X35","v":3464771},{"$f":"'BP.REDE-C'!Y35","v":3514746},{"$f":"'BP.REDE-C'!Z35","v":3364595},{"$f":"'BP.REDE-C'!AA35","v":3260710},{"$f":"'BP.REDE-C'!AB35","v":4333234},{"$f":"'BP.REDE-C'!AC35","v":5047859},{"$f":"'BP.REDE-C'!AD35","v":4797634},{"$f":"'BP.REDE-C'!AE35","v":5292015},{"$f":"'BP.REDE-C'!AF35","v":4521442},{"$f":"'BP.REDE-C'!AG35","v":5296900},{"$f":"'BP.REDE-C'!AH35","v":5183316},{"$f":"'BP.REDE-C'!AI35","v":5374222},{"$f":"'BP.REDE-C'!AJ35","v":4996763},{"$f":"'BP.REDE-C'!AK35","v":4351802},{"$f":"'BP.REDE-C'!AL35","v":5313436},{"$f":"'BP.REDE-C'!AM35","v":5233583},{"$f":"'BP.REDE-C'!AN35","v":5583793},{"$f":"'BP.REDE-C'!AO35","v":5993069},{"$f":"'BP.REDE-C'!AP35","v":6626617},{"$f":"'BP.REDE-C'!AQ35","v":6599184},{"$f":"'BP.REDE-C'!AR35","v":7074753},{"$f":"'BP.REDE-C'!AS35","v":6612970},{"$f":"'BP.REDE-C'!AT35","v":7374045},{"$f":"'BP.REDE-C'!AU35","v":6113288},{"$f":"'BP.REDE-C'!AV35","v":5764445}]
[null,null,"Trade Payables",{"$f":"'BP.REDE-C'!D36","v":644285},{"$f":"'BP.REDE-C'!E36","v":710950},{"$f":"'BP.REDE-C'!F36","v":635267},{"$f":"'BP.REDE-C'!G36","v":665924},{"$f":"'BP.REDE-C'!H36","v":758145},{"$f":"'BP.REDE-C'!I36","v":672900},{"$f":"'BP.REDE-C'!J36","v":776771},{"$f":"'BP.REDE-C'!K36","v":898745},{"$f":"'BP.REDE-C'!L36","v":725011},{"$f":"'BP.REDE-C'!M36","v":716463},{"$f":"'BP.REDE-C'!N36","v":757723},{"$f":"'BP.REDE-C'!O36","v":822126},{"$f":"'BP.REDE-C'!P36","v":917041.07120999997},{"$f":"'BP.REDE-C'!Q36","v":834637.62197000009},{"$f":"'BP.REDE-C'!R36","v":1346548.73309},{"$f":"'BP.REDE-C'!S36","v":999720},{"$f":"'BP.REDE-C'!T36","v":1050987},{"$f":"'BP.REDE-C'!U36","v":1126069},{"$f":"'BP.REDE-C'!V36","v":1245324},{"$f":"'BP.REDE-C'!W36","v":857415},{"$f":"'BP.REDE-C'!X36","v":1224716},{"$f":"'BP.REDE-C'!Y36","v":915079},{"$f":"'BP.REDE-C'!Z36","v":992319},{"$f":"'BP.REDE-C'!AA36","v":970758},{"$f":"'BP.REDE-C'!AB36","v":874978},{"$f":"'BP.REDE-C'!AC36","v":844665},{"$f":"'BP.REDE-C'!AD36","v":866372},{"$f":"'BP.REDE-C'!AE36","v":1215739},{"$f":"'BP.REDE-C'!AF36","v":1025041},{"$f":"'BP.REDE-C'!AG36","v":1203163},{"$f":"'BP.REDE-C'!AH36","v":1607275},{"$f":"'BP.REDE-C'!AI36","v":1406984},{"$f":"'BP.REDE-C'!AJ36","v":1153411},{"$f":"'BP.REDE-C'!AK36","v":1030595},{"$f":"'BP.REDE-C'!AL36","v":1081984},{"$f":"'BP.REDE-C'!AM36","v":1044313},{"$f":"'BP.REDE-C'!AN36","v":1053881},{"$f":"'BP.REDE-C'!AO36","v":1116092},{"$f":"'BP.REDE-C'!AP36","v":1184746},{"$f":"'BP.REDE-C'!AQ36","v":1321729},{"$f":"'BP.REDE-C'!AR36","v":1300334},{"$f":"'BP.REDE-C'!AS36","v":1349752},{"$f":"'BP.REDE-C'!AT36","v":1516197},{"$f":"'BP.REDE-C'!AU36","v":1313962},{"$f":"'BP.REDE-C'!AV36","v":1452304}]
[null,null,"Loans and Financing",{"$f":"'BP.REDE-C'!D37","v":907245},{"$f":"'BP.REDE-C'!E37","v":425129},{"$f":"'BP.REDE-C'!F37","v":479063},{"$f":"'BP.REDE-C'!G37","v":259496},{"$f":"'BP.REDE-C'!H37","v":192585},{"$f":"'BP.REDE-C'!I37","v":296391},{"$f":"'BP.REDE-C'!J37","v":343962},{"$f":"'BP.REDE-C'!K37","v":406261},{"$f":"'BP.REDE-C'!L37","v":380166},{"$f":"'BP.REDE-C'!M37","v":670232},{"$f":"'BP.REDE-C'!N37","v":692360},{"$f":"'BP.REDE-C'!O37","v":605435},{"$f":"'BP.REDE-C'!P37","v":672293.97994000022},{"$f":"'BP.REDE-C'!Q37","v":506860.94676000008},{"$f":"'BP.REDE-C'!R37","v":472614.82460000005},{"$f":"'BP.REDE-C'!S37","v":754466},{"$f":"'BP.REDE-C'!T37","v":608735},{"$f":"'BP.REDE-C'!U37","v":476716},{"$f":"'BP.REDE-C'!V37","v":765624},{"$f":"'BP.REDE-C'!W37","v":491547},{"$f":"'BP.REDE-C'!X37","v":465586},{"$f":"'BP.REDE-C'!Y37","v":1053126},{"$f":"'BP.REDE-C'!Z37","v":839643},{"$f":"'BP.REDE-C'!AA37","v":750090},{"$f":"'BP.REDE-C'!AB37","v":1175026},{"$f":"'BP.REDE-C'!AC37","v":1645022},{"$f":"'BP.REDE-C'!AD37","v":1857833},{"$f":"'BP.REDE-C'!AE37","v":1991448},{"$f":"'BP.REDE-C'!AF37","v":1500551},{"$f":"'BP.REDE-C'!AG37","v":1224786},{"$f":"'BP.REDE-C'!AH37","v":1200833},{"$f":"'BP.REDE-C'!AI37","v":1421836},{"$f":"'BP.REDE-C'!AJ37","v":1309149},{"$f":"'BP.REDE-C'!AK37","v":1094500},{"$f":"'BP.REDE-C'!AL37","v":1511143},{"$f":"'BP.REDE-C'!AM37","v":1292037},{"$f":"'BP.REDE-C'!AN37","v":1438931},{"$f":"'BP.REDE-C'!AO37","v":1412026},{"$f":"'BP.REDE-C'!AP37","v":1256849},{"$f":"'BP.REDE-C'!AQ37","v":1386689},{"$f":"'BP.REDE-C'!AR37","v":1007810},{"$f":"'BP.REDE-C'!AS37","v":1737294},{"$f":"'BP.REDE-C'!AT37","v":2465150},{"$f":"'BP.REDE-C'!AU37","v":1729645},{"$f":"'BP.REDE-C'!AV37","v":1542698}]
[null,null,"Debentures",{"$f":"'BP.REDE-C'!D38","v":410126},{"$f":"'BP.REDE-C'!E38","v":264524},{"$f":"'BP.REDE-C'!F38","v":86868},{"$f":"'BP.REDE-C'!G38","v":52336},{"$f":"'BP.REDE-C'!H38","v":79008},{"$f":"'BP.REDE-C'!I38","v":23219},{"$f":"'BP.REDE-C'!J38","v":111411},{"$f":"'BP.REDE-C'!K38","v":123728},{"$f":"'BP.REDE-C'!L38","v":167287},{"$f":"'BP.REDE-C'!M38","v":154096},{"$f":"'BP.REDE-C'!N38","v":142941},{"$f":"'BP.REDE-C'!O38","v":150905},{"$f":"'BP.REDE-C'!P38","v":144781.71066000004},{"$f":"'BP.REDE-C'!Q38","v":144906.46206999998},{"$f":"'BP.REDE-C'!R38","v":153247.14886000002},{"$f":"'BP.REDE-C'!S38","v":86878},{"$f":"'BP.REDE-C'!T38","v":30263},{"$f":"'BP.REDE-C'!U38","v":43631},{"$f":"'BP.REDE-C'!V38","v":41190},{"$f":"'BP.REDE-C'!W38","v":41058},{"$f":"'BP.REDE-C'!X38","v":32134},{"$f":"'BP.REDE-C'!Y38","v":55378},{"$f":"'BP.REDE-C'!Z38","v":151913},{"$f":"'BP.REDE-C'!AA38","v":304423},{"$f":"'BP.REDE-C'!AB38","v":956019},{"$f":"'BP.REDE-C'!AC38","v":960488},{"$f":"'BP.REDE-C'!AD38","v":424400},{"$f":"'BP.REDE-C'!AE38","v":429417},{"$f":"'BP.REDE-C'!AF38","v":330460},{"$f":"'BP.REDE-C'!AG38","v":541275},{"$f":"'BP.REDE-C'!AH38","v":527017},{"$f":"'BP.REDE-C'!AI38","v":600911},{"$f":"'BP.REDE-C'!AJ38","v":736294},{"$f":"'BP.REDE-C'!AK38","v":525000},{"$f":"'BP.REDE-C'!AL38","v":962776},{"$f":"'BP.REDE-C'!AM38","v":742447},{"$f":"'BP.REDE-C'!AN38","v":625480},{"$f":"'BP.REDE-C'!AO38","v":1309557},{"$f":"'BP.REDE-C'!AP38","v":1308325},{"$f":"'BP.REDE-C'!AQ38","v":1350315},{"$f":"'BP.REDE-C'!AR38","v":1820906},{"$f":"'BP.REDE-C'!AS38","v":1177770},{"$f":"'BP.REDE-C'!AT38","v":1017523},{"$f":"'BP.REDE-C'!AU38","v":830866},{"$f":"'BP.REDE-C'!AV38","v":639652}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"'BP.REDE-C'!D39","v":10508},{"$f":"'BP.REDE-C'!E39","v":213448},{"$f":"'BP.REDE-C'!F39","v":3990},{"$f":"'BP.REDE-C'!G39","v":218792},{"$f":"'BP.REDE-C'!H39","v":301847},{"$f":"'BP.REDE-C'!I39","v":292975},{"$f":"'BP.REDE-C'!J39","v":317891},{"$f":"'BP.REDE-C'!K39","v":327531},{"$f":"'BP.REDE-C'!L39","v":304213},{"$f":"'BP.REDE-C'!M39","v":279913},{"$f":"'BP.REDE-C'!N39","v":314075},{"$f":"'BP.REDE-C'!O39","v":274053},{"$f":"'BP.REDE-C'!P39","v":315682.07005999994},{"$f":"'BP.REDE-C'!Q39","v":266451.30589000002},{"$f":"'BP.REDE-C'!R39","v":323023.03986000008},{"$f":"'BP.REDE-C'!S39","v":300075},{"$f":"'BP.REDE-C'!T39","v":300526},{"$f":"'BP.REDE-C'!U39","v":302679},{"$f":"'BP.REDE-C'!V39","v":290974},{"$f":"'BP.REDE-C'!W39","v":249251},{"$f":"'BP.REDE-C'!X39","v":380137},{"$f":"'BP.REDE-C'!Y39","v":408825},{"$f":"'BP.REDE-C'!Z39","v":420341},{"$f":"'BP.REDE-C'!AA39","v":295385},{"$f":"'BP.REDE-C'!AB39","v":378927},{"$f":"'BP.REDE-C'!AC39","v":512048},{"$f":"'BP.REDE-C'!AD39","v":550229},{"$f":"'BP.REDE-C'!AE39","v":441996},{"$f":"'BP.REDE-C'!AF39","v":424558},{"$f":"'BP.REDE-C'!AG39","v":532932},{"$f":"'BP.REDE-C'!AH39","v":630588},{"$f":"'BP.REDE-C'!AI39","v":491013},{"$f":"'BP.REDE-C'!AJ39","v":553969},{"$f":"'BP.REDE-C'!AK39","v":451976},{"$f":"'BP.REDE-C'!AL39","v":406008},{"$f":"'BP.REDE-C'!AM39","v":336272},{"$f":"'BP.REDE-C'!AN39","v":372579},{"$f":"'BP.REDE-C'!AO39","v":383830},{"$f":"'BP.REDE-C'!AP39","v":450706},{"$f":"'BP.REDE-C'!AQ39","v":501751},{"$f":"'BP.REDE-C'!AR39","v":498514},{"$f":"'BP.REDE-C'!AS39","v":347333},{"$f":"'BP.REDE-C'!AT39","v":490287},{"$f":"'BP.REDE-C'!AU39","v":393448},{"$f":"'BP.REDE-C'!AV39","v":464864}]
[null,null,"Dividends Payable",{"$f":"'BP.REDE-C'!D40","v":44},{"$f":"'BP.REDE-C'!E40","v":37321},{"$f":"'BP.REDE-C'!F40","v":0},{"$f":"'BP.REDE-C'!G40","v":21985},{"$f":"'BP.REDE-C'!H40","v":11017},{"$f":"'BP.REDE-C'!I40","v":8966},{"$f":"'BP.REDE-C'!J40","v":12803},{"$f":"'BP.REDE-C'!K40","v":29769},{"$f":"'BP.REDE-C'!L40","v":29810},{"$f":"'BP.REDE-C'!M40","v":2164},{"$f":"'BP.REDE-C'!N40","v":2156},{"$f":"'BP.REDE-C'!O40","v":50644},{"$f":"'BP.REDE-C'!P40","v":0},{"$f":"'BP.REDE-C'!Q40","v":0},{"$f":"'BP.REDE-C'!R40","v":0},{"$f":"'BP.REDE-C'!S40","v":35418},{"$f":"'BP.REDE-C'!T40","v":35352},{"$f":"'BP.REDE-C'!U40","v":2218},{"$f":"'BP.REDE-C'!V40","v":51844},{"$f":"'BP.REDE-C'!W40","v":139665},{"$f":"'BP.REDE-C'!X40","v":139593},{"$f":"'BP.REDE-C'!Y40","v":3020},{"$f":"'BP.REDE-C'!Z40","v":1991},{"$f":"'BP.REDE-C'!AA40","v":2141},{"$f":"'BP.REDE-C'!AB40","v":2445},{"$f":"'BP.REDE-C'!AC40","v":1493},{"$f":"'BP.REDE-C'!AD40","v":1683},{"$f":"'BP.REDE-C'!AE40","v":53017},{"$f":"'BP.REDE-C'!AF40","v":2655},{"$f":"'BP.REDE-C'!AG40","v":635775},{"$f":"'BP.REDE-C'!AH40","v":3913},{"$f":"'BP.REDE-C'!AI40","v":4414},{"$f":"'BP.REDE-C'!AJ40","v":88901},{"$f":"'BP.REDE-C'!AK40","v":4915},{"$f":"'BP.REDE-C'!AL40","v":5405},{"$f":"'BP.REDE-C'!AM40","v":20548},{"$f":"'BP.REDE-C'!AN40","v":6612},{"$f":"'BP.REDE-C'!AO40","v":6890},{"$f":"'BP.REDE-C'!AP40","v":7221},{"$f":"'BP.REDE-C'!AQ40","v":7877},{"$f":"'BP.REDE-C'!AR40","v":626643},{"$f":"'BP.REDE-C'!AS40","v":8526},{"$f":"'BP.REDE-C'!AT40","v":5473},{"$f":"'BP.REDE-C'!AU40","v":5764},{"$f":"'BP.REDE-C'!AV40","v":6528}]
[null,null,"Debt charges",{"$f":"'BP.REDE-C'!D41","v":0},{"$f":"'BP.REDE-C'!E41","v":0},{"$f":"'BP.REDE-C'!F41","v":0},{"$f":"'BP.REDE-C'!G41","v":0},{"$f":"'BP.REDE-C'!H41","v":9202},{"$f":"'BP.REDE-C'!I41","v":16485},{"$f":"'BP.REDE-C'!J41","v":15687},{"$f":"'BP.REDE-C'!K41","v":14160},{"$f":"'BP.REDE-C'!L41","v":21166},{"$f":"'BP.REDE-C'!M41","v":28118},{"$f":"'BP.REDE-C'!N41","v":32319},{"$f":"'BP.REDE-C'!O41","v":23986},{"$f":"'BP.REDE-C'!P41","v":30659.205379999996},{"$f":"'BP.REDE-C'!Q41","v":29463.074949999998},{"$f":"'BP.REDE-C'!R41","v":32415.563830000003},{"$f":"'BP.REDE-C'!S41","v":18342},{"$f":"'BP.REDE-C'!T41","v":29362},{"$f":"'BP.REDE-C'!U41","v":41412},{"$f":"'BP.REDE-C'!V41","v":67010},{"$f":"'BP.REDE-C'!W41","v":35818},{"$f":"'BP.REDE-C'!X41","v":52957},{"$f":"'BP.REDE-C'!Y41","v":50163},{"$f":"'BP.REDE-C'!Z41","v":42643},{"$f":"'BP.REDE-C'!AA41","v":31764},{"$f":"'BP.REDE-C'!AB41","v":42701},{"$f":"'BP.REDE-C'!AC41","v":48781},{"$f":"'BP.REDE-C'!AD41","v":64847},{"$f":"'BP.REDE-C'!AE41","v":75855},{"$f":"'BP.REDE-C'!AF41","v":61246},{"$f":"'BP.REDE-C'!AG41","v":57917},{"$f":"'BP.REDE-C'!AH41","v":66699},{"$f":"'BP.REDE-C'!AI41","v":78854},{"$f":"'BP.REDE-C'!AJ41","v":47787},{"$f":"'BP.REDE-C'!AK41","v":64797},{"$f":"'BP.REDE-C'!AL41","v":85951},{"$f":"'BP.REDE-C'!AM41","v":136273},{"$f":"'BP.REDE-C'!AN41","v":108932},{"$f":"'BP.REDE-C'!AO41","v":149742},{"$f":"'BP.REDE-C'!AP41","v":154075},{"$f":"'BP.REDE-C'!AQ41","v":164896},{"$f":"'BP.REDE-C'!AR41","v":171128},{"$f":"'BP.REDE-C'!AS41","v":174721},{"$f":"'BP.REDE-C'!AT41","v":136526},{"$f":"'BP.REDE-C'!AU41","v":166535},{"$f":"'BP.REDE-C'!AV41","v":150532}]
[null,null,"Post-employment benefits",{"$f":"'BP.REDE-C'!D42","v":0},{"$f":"'BP.REDE-C'!E42","v":0},{"$f":"'BP.REDE-C'!F42","v":0},{"$f":"'BP.REDE-C'!G42","v":0},{"$f":"'BP.REDE-C'!H42","v":0},{"$f":"'BP.REDE-C'!I42","v":0},{"$f":"'BP.REDE-C'!J42","v":0},{"$f":"'BP.REDE-C'!K42","v":907},{"$f":"'BP.REDE-C'!L42","v":952},{"$f":"'BP.REDE-C'!M42","v":1711},{"$f":"'BP.REDE-C'!N42","v":3797},{"$f":"'BP.REDE-C'!O42","v":3226},{"$f":"'BP.REDE-C'!P42","v":3919.2158400000003},{"$f":"'BP.REDE-C'!Q42","v":4057.3518200000003},{"$f":"'BP.REDE-C'!R42","v":4822.6263499999995},{"$f":"'BP.REDE-C'!S42","v":8987},{"$f":"'BP.REDE-C'!T42","v":9455},{"$f":"'BP.REDE-C'!U42","v":9767},{"$f":"'BP.REDE-C'!V42","v":9863},{"$f":"'BP.REDE-C'!W42","v":19601},{"$f":"'BP.REDE-C'!X42","v":27221},{"$f":"'BP.REDE-C'!Y42","v":25567},{"$f":"'BP.REDE-C'!Z42","v":19601},{"$f":"'BP.REDE-C'!AA42","v":29075},{"$f":"'BP.REDE-C'!AB42","v":29073},{"$f":"'BP.REDE-C'!AC42","v":29073},{"$f":"'BP.REDE-C'!AD42","v":29073},{"$f":"'BP.REDE-C'!AE42","v":25367},{"$f":"'BP.REDE-C'!AF42","v":25367},{"$f":"'BP.REDE-C'!AG42","v":25367},{"$f":"'BP.REDE-C'!AH42","v":25367},{"$f":"'BP.REDE-C'!AI42","v":21188},{"$f":"'BP.REDE-C'!AJ42","v":21188},{"$f":"'BP.REDE-C'!AK42","v":20982},{"$f":"'BP.REDE-C'!AL42","v":20982},{"$f":"'BP.REDE-C'!AM42","v":20919},{"$f":"'BP.REDE-C'!AN42","v":20919},{"$f":"'BP.REDE-C'!AO42","v":20919},{"$f":"'BP.REDE-C'!AP42","v":20919},{"$f":"'BP.REDE-C'!AQ42","v":16663},{"$f":"'BP.REDE-C'!AR42","v":16664},{"$f":"'BP.REDE-C'!AS42","v":16664},{"$f":"'BP.REDE-C'!AT42","v":16664},{"$f":"'BP.REDE-C'!AU42","v":10743},{"$f":"'BP.REDE-C'!AV42","v":10744}]
[null,null,"Financial sector liabilities",{"$f":"'BP.REDE-C'!D43","v":0},{"$f":"'BP.REDE-C'!E43","v":0},{"$f":"'BP.REDE-C'!F43","v":0},{"$f":"'BP.REDE-C'!G43","v":0},{"$f":"'BP.REDE-C'!H43","v":446354},{"$f":"'BP.REDE-C'!I43","v":408155},{"$f":"'BP.REDE-C'!J43","v":273262},{"$f":"'BP.REDE-C'!K43","v":290230},{"$f":"'BP.REDE-C'!L43","v":358380},{"$f":"'BP.REDE-C'!M43","v":453786},{"$f":"'BP.REDE-C'!N43","v":441527},{"$f":"'BP.REDE-C'!O43","v":453433},{"$f":"'BP.REDE-C'!P43","v":557803.65484000009},{"$f":"'BP.REDE-C'!Q43","v":513328.71995},{"$f":"'BP.REDE-C'!R43","v":451698.54188999999},{"$f":"'BP.REDE-C'!S43","v":522699},{"$f":"'BP.REDE-C'!T43","v":646806},{"$f":"'BP.REDE-C'!U43","v":584867},{"$f":"'BP.REDE-C'!V43","v":518825},{"$f":"'BP.REDE-C'!W43","v":487851},{"$f":"'BP.REDE-C'!X43","v":485220},{"$f":"'BP.REDE-C'!Y43","v":423924},{"$f":"'BP.REDE-C'!Z43","v":372719},{"$f":"'BP.REDE-C'!AA43","v":336142},{"$f":"'BP.REDE-C'!AB43","v":327877},{"$f":"'BP.REDE-C'!AC43","v":450758},{"$f":"'BP.REDE-C'!AD43","v":506197},{"$f":"'BP.REDE-C'!AE43","v":490859},{"$f":"'BP.REDE-C'!AF43","v":486666},{"$f":"'BP.REDE-C'!AG43","v":433319},{"$f":"'BP.REDE-C'!AH43","v":395000},{"$f":"'BP.REDE-C'!AI43","v":304935},{"$f":"'BP.REDE-C'!AJ43","v":46611},{"$f":"'BP.REDE-C'!AK43","v":111847},{"$f":"'BP.REDE-C'!AL43","v":282094},{"$f":"'BP.REDE-C'!AM43","v":612518},{"$f":"'BP.REDE-C'!AN43","v":880039},{"$f":"'BP.REDE-C'!AO43","v":541245},{"$f":"'BP.REDE-C'!AP43","v":861184},{"$f":"'BP.REDE-C'!AQ43","v":619597},{"$f":"'BP.REDE-C'!AR43","v":293768},{"$f":"'BP.REDE-C'!AS43","v":829124},{"$f":"'BP.REDE-C'!AT43","v":638411},{"$f":"'BP.REDE-C'!AU43","v":411094},{"$f":"'BP.REDE-C'!AV43","v":169484}]
[null,null,"Derivative financial instruments",{"$f":"'BP.REDE-C'!D44","v":0},{"$f":"'BP.REDE-C'!E44","v":0},{"$f":"'BP.REDE-C'!F44","v":0},{"$f":"'BP.REDE-C'!G44","v":0},{"$f":"'BP.REDE-C'!H44","v":19},{"$f":"'BP.REDE-C'!I44","v":0},{"$f":"'BP.REDE-C'!J44","v":0},{"$f":"'BP.REDE-C'!K44","v":20373},{"$f":"'BP.REDE-C'!L44","v":34728},{"$f":"'BP.REDE-C'!M44","v":74415},{"$f":"'BP.REDE-C'!N44","v":82397},{"$f":"'BP.REDE-C'!O44","v":35527},{"$f":"'BP.REDE-C'!P44","v":44671.187709999998},{"$f":"'BP.REDE-C'!Q44","v":50697.951720000005},{"$f":"'BP.REDE-C'!R44","v":33832.015440000003},{"$f":"'BP.REDE-C'!S44","v":26134},{"$f":"'BP.REDE-C'!T44","v":22418},{"$f":"'BP.REDE-C'!U44","v":31284},{"$f":"'BP.REDE-C'!V44","v":38975},{"$f":"'BP.REDE-C'!W44","v":42117},{"$f":"'BP.REDE-C'!X44","v":44614},{"$f":"'BP.REDE-C'!Y44","v":44325},{"$f":"'BP.REDE-C'!Z44","v":23949},{"$f":"'BP.REDE-C'!AA44","v":28718},{"$f":"'BP.REDE-C'!AB44","v":17524},{"$f":"'BP.REDE-C'!AC44","v":9483},{"$f":"'BP.REDE-C'!AD44","v":9136},{"$f":"'BP.REDE-C'!AE44","v":8666},{"$f":"'BP.REDE-C'!AF44","v":23303},{"$f":"'BP.REDE-C'!AG44","v":44533},{"$f":"'BP.REDE-C'!AH44","v":117150},{"$f":"'BP.REDE-C'!AI44","v":219058},{"$f":"'BP.REDE-C'!AJ44","v":317535},{"$f":"'BP.REDE-C'!AK44","v":377728},{"$f":"'BP.REDE-C'!AL44","v":293257},{"$f":"'BP.REDE-C'!AM44","v":347640},{"$f":"'BP.REDE-C'!AN44","v":377196},{"$f":"'BP.REDE-C'!AO44","v":379084},{"$f":"'BP.REDE-C'!AP44","v":280660},{"$f":"'BP.REDE-C'!AQ44","v":253646},{"$f":"'BP.REDE-C'!AR44","v":197312},{"$f":"'BP.REDE-C'!AS44","v":139377},{"$f":"'BP.REDE-C'!AT44","v":194857},{"$f":"'BP.REDE-C'!AU44","v":261261},{"$f":"'BP.REDE-C'!AV44","v":253351}]
[null,null,"Incorporation of grids",{"$f":"'BP.REDE-C'!D45","v":0},{"$f":"'BP.REDE-C'!E45","v":0},{"$f":"'BP.REDE-C'!F45","v":0},{"$f":"'BP.REDE-C'!G45","v":0},{"$f":"'BP.REDE-C'!H45","v":176650},{"$f":"'BP.REDE-C'!I45","v":155105},{"$f":"'BP.REDE-C'!J45","v":157748},{"$f":"'BP.REDE-C'!K45","v":46873},{"$f":"'BP.REDE-C'!L45","v":59549},{"$f":"'BP.REDE-C'!M45","v":106004},{"$f":"'BP.REDE-C'!N45","v":96406},{"$f":"'BP.REDE-C'!O45","v":234398},{"$f":"'BP.REDE-C'!P45","v":0},{"$f":"'BP.REDE-C'!Q45","v":0},{"$f":"'BP.REDE-C'!R45","v":0},{"$f":"'BP.REDE-C'!S45","v":111053},{"$f":"'BP.REDE-C'!T45","v":65482},{"$f":"'BP.REDE-C'!U45","v":64924},{"$f":"'BP.REDE-C'!V45","v":42975},{"$f":"'BP.REDE-C'!W45","v":93708},{"$f":"'BP.REDE-C'!X45","v":105428},{"$f":"'BP.REDE-C'!Y45","v":90245},{"$f":"'BP.REDE-C'!Z45","v":73554},{"$f":"'BP.REDE-C'!AA45","v":48239},{"$f":"'BP.REDE-C'!AB45","v":58598},{"$f":"'BP.REDE-C'!AC45","v":69431},{"$f":"'BP.REDE-C'!AD45","v":78580},{"$f":"'BP.REDE-C'!AE45","v":69955},{"$f":"'BP.REDE-C'!AF45","v":74404},{"$f":"'BP.REDE-C'!AG45","v":83083},{"$f":"'BP.REDE-C'!AH45","v":82267},{"$f":"'BP.REDE-C'!AI45","v":107237},{"$f":"'BP.REDE-C'!AJ45","v":108361},{"$f":"'BP.REDE-C'!AK45","v":108895},{"$f":"'BP.REDE-C'!AL45","v":105873},{"$f":"'BP.REDE-C'!AM45","v":112208},{"$f":"'BP.REDE-C'!AN45","v":67950},{"$f":"'BP.REDE-C'!AO45","v":50898},{"$f":"'BP.REDE-C'!AP45","v":37302},{"$f":"'BP.REDE-C'!AQ45","v":45296},{"$f":"'BP.REDE-C'!AR45","v":25255},{"$f":"'BP.REDE-C'!AS45","v":25099},{"$f":"'BP.REDE-C'!AT45","v":23815},{"$f":"'BP.REDE-C'!AU45","v":31164},{"$f":"'BP.REDE-C'!AV45","v":34349}]
[null,null,"Other Accounts Payable",{"$f":"'BP.REDE-C'!D46","v":64378},{"$f":"'BP.REDE-C'!E46","v":1316639},{"$f":"'BP.REDE-C'!F46","v":1565642},{"$f":"'BP.REDE-C'!G46","v":1937383},{"$f":"'BP.REDE-C'!H46","v":1705946},{"$f":"'BP.REDE-C'!I46","v":572222},{"$f":"'BP.REDE-C'!J46","v":592712},{"$f":"'BP.REDE-C'!K46","v":582027},{"$f":"'BP.REDE-C'!L46","v":541633},{"$f":"'BP.REDE-C'!M46","v":450563},{"$f":"'BP.REDE-C'!N46","v":435430},{"$f":"'BP.REDE-C'!O46","v":503795},{"$f":"'BP.REDE-C'!P46","v":759989.65780999989},{"$f":"'BP.REDE-C'!Q46","v":723504.23135999998},{"$f":"'BP.REDE-C'!R46","v":608936.04885999998},{"$f":"'BP.REDE-C'!S46","v":553148},{"$f":"'BP.REDE-C'!T46","v":502784},{"$f":"'BP.REDE-C'!U46","v":486311},{"$f":"'BP.REDE-C'!V46","v":508750},{"$f":"'BP.REDE-C'!W46","v":528328},{"$f":"'BP.REDE-C'!X46","v":507165},{"$f":"'BP.REDE-C'!Y46","v":445094},{"$f":"'BP.REDE-C'!Z46","v":425922},{"$f":"'BP.REDE-C'!AA46","v":463975},{"$f":"'BP.REDE-C'!AB46","v":470066},{"$f":"'BP.REDE-C'!AC46","v":476617},{"$f":"'BP.REDE-C'!AD46","v":409284},{"$f":"'BP.REDE-C'!AE46","v":489696},{"$f":"'BP.REDE-C'!AF46","v":567191},{"$f":"'BP.REDE-C'!AG46","v":514750},{"$f":"'BP.REDE-C'!AH46","v":527207},{"$f":"'BP.REDE-C'!AI46","v":717792},{"$f":"'BP.REDE-C'!AJ46","v":613557},{"$f":"'BP.REDE-C'!AK46","v":560567},{"$f":"'BP.REDE-C'!AL46","v":557963},{"$f":"'BP.REDE-C'!AM46","v":568408},{"$f":"'BP.REDE-C'!AN46","v":631274},{"$f":"'BP.REDE-C'!AO46","v":622786},{"$f":"'BP.REDE-C'!AP46","v":1064630},{"$f":"'BP.REDE-C'!AQ46","v":930725},{"$f":"'BP.REDE-C'!AR46","v":1116419},{"$f":"'BP.REDE-C'!AS46","v":807310},{"$f":"'BP.REDE-C'!AT46","v":869142},{"$f":"'BP.REDE-C'!AU46","v":958806},{"$f":"'BP.REDE-C'!AV46","v":1039939}]
[null,null,"Non-Current Liabilities",{"$f":"'BP.REDE-C'!D47","v":1438695},{"$f":"'BP.REDE-C'!E47","v":5523351},{"$f":"'BP.REDE-C'!F47","v":5742502},{"$f":"'BP.REDE-C'!G47","v":5795046},{"$f":"'BP.REDE-C'!H47","v":5391820},{"$f":"'BP.REDE-C'!I47","v":6394996},{"$f":"'BP.REDE-C'!J47","v":6481960},{"$f":"'BP.REDE-C'!K47","v":6843160},{"$f":"'BP.REDE-C'!L47","v":6589469},{"$f":"'BP.REDE-C'!M47","v":7089532},{"$f":"'BP.REDE-C'!N47","v":6888223},{"$f":"'BP.REDE-C'!O47","v":6675703},{"$f":"'BP.REDE-C'!P47","v":6490169.6859357227},{"$f":"'BP.REDE-C'!Q47","v":6863612.4078773744},{"$f":"'BP.REDE-C'!R47","v":7451687.7171127507},{"$f":"'BP.REDE-C'!S47","v":7372740},{"$f":"'BP.REDE-C'!T47","v":7462165},{"$f":"'BP.REDE-C'!U47","v":8087031},{"$f":"'BP.REDE-C'!V47","v":8250610},{"$f":"'BP.REDE-C'!W47","v":9177235},{"$f":"'BP.REDE-C'!X47","v":9136462},{"$f":"'BP.REDE-C'!Y47","v":10118471},{"$f":"'BP.REDE-C'!Z47","v":10453277},{"$f":"'BP.REDE-C'!AA47","v":10749045},{"$f":"'BP.REDE-C'!AB47","v":10847907},{"$f":"'BP.REDE-C'!AC47","v":10894653},{"$f":"'BP.REDE-C'!AD47","v":10696684},{"$f":"'BP.REDE-C'!AE47","v":10630012},{"$f":"'BP.REDE-C'!AF47","v":10978269},{"$f":"'BP.REDE-C'!AG47","v":12405911},{"$f":"'BP.REDE-C'!AH47","v":13638754},{"$f":"'BP.REDE-C'!AI47","v":13978219},{"$f":"'BP.REDE-C'!AJ47","v":14027059},{"$f":"'BP.REDE-C'!AK47","v":14485131},{"$f":"'BP.REDE-C'!AL47","v":14131955},{"$f":"'BP.REDE-C'!AM47","v":14510455},{"$f":"'BP.REDE-C'!AN47","v":14824984},{"$f":"'BP.REDE-C'!AO47","v":14900991},{"$f":"'BP.REDE-C'!AP47","v":13974266},{"$f":"'BP.REDE-C'!AQ47","v":15085109},{"$f":"'BP.REDE-C'!AR47","v":15264093},{"$f":"'BP.REDE-C'!AS47","v":16525252},{"$f":"'BP.REDE-C'!AT47","v":16299447},{"$f":"'BP.REDE-C'!AU47","v":17460923},{"$f":"'BP.REDE-C'!AV47","v":18107355}]
[null,null,"Loans and financing ",{"$f":"'BP.REDE-C'!D48","v":535804},{"$f":"'BP.REDE-C'!E48","v":679640},{"$f":"'BP.REDE-C'!F48","v":542251},{"$f":"'BP.REDE-C'!G48","v":1454598},{"$f":"'BP.REDE-C'!H48","v":1450576},{"$f":"'BP.REDE-C'!I48","v":1760481},{"$f":"'BP.REDE-C'!J48","v":1893140},{"$f":"'BP.REDE-C'!K48","v":2372114},{"$f":"'BP.REDE-C'!L48","v":2308190},{"$f":"'BP.REDE-C'!M48","v":2723443},{"$f":"'BP.REDE-C'!N48","v":2609626},{"$f":"'BP.REDE-C'!O48","v":2538436},{"$f":"'BP.REDE-C'!P48","v":2455528.5097599998},{"$f":"'BP.REDE-C'!Q48","v":2702354.9756499999},{"$f":"'BP.REDE-C'!R48","v":2677006.7159799999},{"$f":"'BP.REDE-C'!S48","v":2724451},{"$f":"'BP.REDE-C'!T48","v":2481961},{"$f":"'BP.REDE-C'!U48","v":3293664},{"$f":"'BP.REDE-C'!V48","v":3377786},{"$f":"'BP.REDE-C'!W48","v":3394837},{"$f":"'BP.REDE-C'!X48","v":3378968},{"$f":"'BP.REDE-C'!Y48","v":3221433},{"$f":"'BP.REDE-C'!Z48","v":3343759},{"$f":"'BP.REDE-C'!AA48","v":3508361},{"$f":"'BP.REDE-C'!AB48","v":3874811},{"$f":"'BP.REDE-C'!AC48","v":3540642},{"$f":"'BP.REDE-C'!AD48","v":3410240},{"$f":"'BP.REDE-C'!AE48","v":3115768},{"$f":"'BP.REDE-C'!AF48","v":3519913},{"$f":"'BP.REDE-C'!AG48","v":3131701},{"$f":"'BP.REDE-C'!AH48","v":4265310},{"$f":"'BP.REDE-C'!AI48","v":4013113},{"$f":"'BP.REDE-C'!AJ48","v":4181243},{"$f":"'BP.REDE-C'!AK48","v":4191166},{"$f":"'BP.REDE-C'!AL48","v":4358826},{"$f":"'BP.REDE-C'!AM48","v":5020176},{"$f":"'BP.REDE-C'!AN48","v":4878953},{"$f":"'BP.REDE-C'!AO48","v":5425198},{"$f":"'BP.REDE-C'!AP48","v":5716968},{"$f":"'BP.REDE-C'!AQ48","v":5474013},{"$f":"'BP.REDE-C'!AR48","v":5307904},{"$f":"'BP.REDE-C'!AS48","v":5336755},{"$f":"'BP.REDE-C'!AT48","v":5088913},{"$f":"'BP.REDE-C'!AU48","v":5792685},{"$f":"'BP.REDE-C'!AV48","v":5268506}]
[null,null,"Debentures",{"$f":"'BP.REDE-C'!D49","v":0},{"$f":"'BP.REDE-C'!E49","v":932711},{"$f":"'BP.REDE-C'!F49","v":930478},{"$f":"'BP.REDE-C'!G49","v":931786},{"$f":"'BP.REDE-C'!H49","v":936260},{"$f":"'BP.REDE-C'!I49","v":928540},{"$f":"'BP.REDE-C'!J49","v":876308},{"$f":"'BP.REDE-C'!K49","v":830724},{"$f":"'BP.REDE-C'!L49","v":665969},{"$f":"'BP.REDE-C'!M49","v":629607},{"$f":"'BP.REDE-C'!N49","v":593501},{"$f":"'BP.REDE-C'!O49","v":550597},{"$f":"'BP.REDE-C'!P49","v":521781.56272000005},{"$f":"'BP.REDE-C'!Q49","v":485896.19881000003},{"$f":"'BP.REDE-C'!R49","v":1054014.5012000001},{"$f":"'BP.REDE-C'!S49","v":1361247},{"$f":"'BP.REDE-C'!T49","v":1823118},{"$f":"'BP.REDE-C'!U49","v":1826133},{"$f":"'BP.REDE-C'!V49","v":1832153},{"$f":"'BP.REDE-C'!W49","v":2751621},{"$f":"'BP.REDE-C'!X49","v":2749031},{"$f":"'BP.REDE-C'!Y49","v":3476030},{"$f":"'BP.REDE-C'!Z49","v":3414259},{"$f":"'BP.REDE-C'!AA49","v":3283609},{"$f":"'BP.REDE-C'!AB49","v":2853269},{"$f":"'BP.REDE-C'!AC49","v":2915770},{"$f":"'BP.REDE-C'!AD49","v":3316429},{"$f":"'BP.REDE-C'!AE49","v":3539979},{"$f":"'BP.REDE-C'!AF49","v":3498792},{"$f":"'BP.REDE-C'!AG49","v":3314142},{"$f":"'BP.REDE-C'!AH49","v":3215929},{"$f":"'BP.REDE-C'!AI49","v":3792179},{"$f":"'BP.REDE-C'!AJ49","v":3795632},{"$f":"'BP.REDE-C'!AK49","v":4154648},{"$f":"'BP.REDE-C'!AL49","v":3876273},{"$f":"'BP.REDE-C'!AM49","v":3892784},{"$f":"'BP.REDE-C'!AN49","v":4531958},{"$f":"'BP.REDE-C'!AO49","v":3997003},{"$f":"'BP.REDE-C'!AP49","v":3646141},{"$f":"'BP.REDE-C'!AQ49","v":4236799},{"$f":"'BP.REDE-C'!AR49","v":4551246},{"$f":"'BP.REDE-C'!AS49","v":5840232},{"$f":"'BP.REDE-C'!AT49","v":5840229},{"$f":"'BP.REDE-C'!AU49","v":7392404},{"$f":"'BP.REDE-C'!AV49","v":8671259}]
[null,null,"Taxes and Social Contribution",{"$f":"'BP.REDE-C'!D50","v":166483},{"$f":"'BP.REDE-C'!E50","v":236230},{"$f":"'BP.REDE-C'!F50","v":1808870},{"$f":"'BP.REDE-C'!G50","v":1565686},{"$f":"'BP.REDE-C'!H50","v":1443606},{"$f":"'BP.REDE-C'!I50","v":1432032},{"$f":"'BP.REDE-C'!J50","v":1411702},{"$f":"'BP.REDE-C'!K50","v":1422035},{"$f":"'BP.REDE-C'!L50","v":1456073},{"$f":"'BP.REDE-C'!M50","v":1370671},{"$f":"'BP.REDE-C'!N50","v":1356082},{"$f":"'BP.REDE-C'!O50","v":1698947},{"$f":"'BP.REDE-C'!P50","v":1708223.3758764747},{"$f":"'BP.REDE-C'!Q50","v":1729179.3187881261},{"$f":"'BP.REDE-C'!R50","v":1721968.83024392},{"$f":"'BP.REDE-C'!S50","v":1748300},{"$f":"'BP.REDE-C'!T50","v":1803241},{"$f":"'BP.REDE-C'!U50","v":1870101},{"$f":"'BP.REDE-C'!V50","v":1893344},{"$f":"'BP.REDE-C'!W50","v":1885357},{"$f":"'BP.REDE-C'!X50","v":1903535},{"$f":"'BP.REDE-C'!Y50","v":1936107},{"$f":"'BP.REDE-C'!Z50","v":2005597},{"$f":"'BP.REDE-C'!AA50","v":1963135},{"$f":"'BP.REDE-C'!AB50","v":2133164},{"$f":"'BP.REDE-C'!AC50","v":2176722},{"$f":"'BP.REDE-C'!AD50","v":2234290},{"$f":"'BP.REDE-C'!AE50","v":2257657},{"$f":"'BP.REDE-C'!AF50","v":2300360},{"$f":"'BP.REDE-C'!AG50","v":2193502},{"$f":"'BP.REDE-C'!AH50","v":2294511},{"$f":"'BP.REDE-C'!AI50","v":2400654},{"$f":"'BP.REDE-C'!AJ50","v":2323198},{"$f":"'BP.REDE-C'!AK50","v":2461109},{"$f":"'BP.REDE-C'!AL50","v":2454575},{"$f":"'BP.REDE-C'!AM50","v":2506124},{"$f":"'BP.REDE-C'!AN50","v":2590935},{"$f":"'BP.REDE-C'!AO50","v":2686825},{"$f":"'BP.REDE-C'!AP50","v":2803384},{"$f":"'BP.REDE-C'!AQ50","v":2964919},{"$f":"'BP.REDE-C'!AR50","v":3112327},{"$f":"'BP.REDE-C'!AS50","v":3282838},{"$f":"'BP.REDE-C'!AT50","v":3319329},{"$f":"'BP.REDE-C'!AU50","v":2109525},{"$f":"'BP.REDE-C'!AV50","v":2053383}]
[null,null,"Trade payables",{"$f":"'BP.REDE-C'!D51","v":0},{"$f":"'BP.REDE-C'!E51","v":0},{"$f":"'BP.REDE-C'!F51","v":0},{"$f":"'BP.REDE-C'!G51","v":0},{"$f":"'BP.REDE-C'!H51","v":353609},{"$f":"'BP.REDE-C'!I51","v":358646},{"$f":"'BP.REDE-C'!J51","v":349069},{"$f":"'BP.REDE-C'!K51","v":319724},{"$f":"'BP.REDE-C'!L51","v":288569},{"$f":"'BP.REDE-C'!M51","v":259509},{"$f":"'BP.REDE-C'!N51","v":230595},{"$f":"'BP.REDE-C'!O51","v":200810},{"$f":"'BP.REDE-C'!P51","v":171698.92561999999},{"$f":"'BP.REDE-C'!Q51","v":145099.70900999999},{"$f":"'BP.REDE-C'!R51","v":116206.89947},{"$f":"'BP.REDE-C'!S51","v":89481},{"$f":"'BP.REDE-C'!T51","v":70342},{"$f":"'BP.REDE-C'!U51","v":30989},{"$f":"'BP.REDE-C'!V51","v":2468},{"$f":"'BP.REDE-C'!W51","v":48109},{"$f":"'BP.REDE-C'!X51","v":51627},{"$f":"'BP.REDE-C'!Y51","v":53312},{"$f":"'BP.REDE-C'!Z51","v":55813},{"$f":"'BP.REDE-C'!AA51","v":68271},{"$f":"'BP.REDE-C'!AB51","v":69135},{"$f":"'BP.REDE-C'!AC51","v":68925},{"$f":"'BP.REDE-C'!AD51","v":73118},{"$f":"'BP.REDE-C'!AE51","v":72674},{"$f":"'BP.REDE-C'!AF51","v":72523},{"$f":"'BP.REDE-C'!AG51","v":72638},{"$f":"'BP.REDE-C'!AH51","v":72606},{"$f":"'BP.REDE-C'!AI51","v":67184},{"$f":"'BP.REDE-C'!AJ51","v":68571},{"$f":"'BP.REDE-C'!AK51","v":70432},{"$f":"'BP.REDE-C'!AL51","v":70178},{"$f":"'BP.REDE-C'!AM51","v":71077},{"$f":"'BP.REDE-C'!AN51","v":73044},{"$f":"'BP.REDE-C'!AO51","v":71681},{"$f":"'BP.REDE-C'!AP51","v":72485},{"$f":"'BP.REDE-C'!AQ51","v":74418},{"$f":"'BP.REDE-C'!AR51","v":74267},{"$f":"'BP.REDE-C'!AS51","v":76692},{"$f":"'BP.REDE-C'!AT51","v":80979},{"$f":"'BP.REDE-C'!AU51","v":85619},{"$f":"'BP.REDE-C'!AV51","v":86978}]
[null,null,"Derivative financial instruments",{"$f":"'BP.REDE-C'!D52","v":0},{"$f":"'BP.REDE-C'!E52","v":0},{"$f":"'BP.REDE-C'!F52","v":0},{"$f":"'BP.REDE-C'!G52","v":0},{"$f":"'BP.REDE-C'!H52","v":0},{"$f":"'BP.REDE-C'!I52","v":0},{"$f":"'BP.REDE-C'!J52","v":0},{"$f":"'BP.REDE-C'!K52","v":1823},{"$f":"'BP.REDE-C'!L52","v":7254},{"$f":"'BP.REDE-C'!M52","v":17818},{"$f":"'BP.REDE-C'!N52","v":3169},{"$f":"'BP.REDE-C'!O52","v":3903},{"$f":"'BP.REDE-C'!P52","v":2.0000000000000002E-5},{"$f":"'BP.REDE-C'!Q52","v":3.0000000000000004E-5},{"$f":"'BP.REDE-C'!R52","v":0},{"$f":"'BP.REDE-C'!S52","v":0},{"$f":"'BP.REDE-C'!T52","v":0},{"$f":"'BP.REDE-C'!U52","v":379},{"$f":"'BP.REDE-C'!V52","v":498},{"$f":"'BP.REDE-C'!W52","v":2367},{"$f":"'BP.REDE-C'!X52","v":1591},{"$f":"'BP.REDE-C'!Y52","v":3973},{"$f":"'BP.REDE-C'!Z52","v":0},{"$f":"'BP.REDE-C'!AA52","v":0},{"$f":"'BP.REDE-C'!AB52","v":0},{"$f":"'BP.REDE-C'!AC52","v":0},{"$f":"'BP.REDE-C'!AD52","v":0},{"$f":"'BP.REDE-C'!AE52","v":0},{"$f":"'BP.REDE-C'!AF52","v":0},{"$f":"'BP.REDE-C'!AG52","v":6040},{"$f":"'BP.REDE-C'!AH52","v":0},{"$f":"'BP.REDE-C'!AI52","v":0},{"$f":"'BP.REDE-C'!AJ52","v":45083},{"$f":"'BP.REDE-C'!AK52","v":7329},{"$f":"'BP.REDE-C'!AL52","v":19988},{"$f":"'BP.REDE-C'!AM52","v":8558},{"$f":"'BP.REDE-C'!AN52","v":18610},{"$f":"'BP.REDE-C'!AO52","v":71824},{"$f":"'BP.REDE-C'!AP52","v":34370},{"$f":"'BP.REDE-C'!AQ52","v":38797},{"$f":"'BP.REDE-C'!AR52","v":32747},{"$f":"'BP.REDE-C'!AS52","v":76541},{"$f":"'BP.REDE-C'!AT52","v":78678},{"$f":"'BP.REDE-C'!AU52","v":214059},{"$f":"'BP.REDE-C'!AV52","v":176145}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"'BP.REDE-C'!D53","v":0},{"$f":"'BP.REDE-C'!E53","v":0},{"$f":"'BP.REDE-C'!F53","v":0},{"$f":"'BP.REDE-C'!G53","v":0},{"$f":"'BP.REDE-C'!H53","v":529439},{"$f":"'BP.REDE-C'!I53","v":492206},{"$f":"'BP.REDE-C'!J53","v":485737},{"$f":"'BP.REDE-C'!K53","v":467013},{"$f":"'BP.REDE-C'!L53","v":477408},{"$f":"'BP.REDE-C'!M53","v":474766},{"$f":"'BP.REDE-C'!N53","v":472921},{"$f":"'BP.REDE-C'!O53","v":401627},{"$f":"'BP.REDE-C'!P53","v":419395.41574924835},{"$f":"'BP.REDE-C'!Q53","v":444615.73091924831},{"$f":"'BP.REDE-C'!R53","v":446165.69393883034},{"$f":"'BP.REDE-C'!S53","v":398485},{"$f":"'BP.REDE-C'!T53","v":392238},{"$f":"'BP.REDE-C'!U53","v":376215},{"$f":"'BP.REDE-C'!V53","v":352392},{"$f":"'BP.REDE-C'!W53","v":347462},{"$f":"'BP.REDE-C'!X53","v":344200},{"$f":"'BP.REDE-C'!Y53","v":321339},{"$f":"'BP.REDE-C'!Z53","v":308812},{"$f":"'BP.REDE-C'!AA53","v":292551},{"$f":"'BP.REDE-C'!AB53","v":294536},{"$f":"'BP.REDE-C'!AC53","v":292849},{"$f":"'BP.REDE-C'!AD53","v":298291},{"$f":"'BP.REDE-C'!AE53","v":307660},{"$f":"'BP.REDE-C'!AF53","v":306765},{"$f":"'BP.REDE-C'!AG53","v":298971},{"$f":"'BP.REDE-C'!AH53","v":280254},{"$f":"'BP.REDE-C'!AI53","v":233492},{"$f":"'BP.REDE-C'!AJ53","v":228736},{"$f":"'BP.REDE-C'!AK53","v":209687},{"$f":"'BP.REDE-C'!AL53","v":186550},{"$f":"'BP.REDE-C'!AM53","v":175452},{"$f":"'BP.REDE-C'!AN53","v":177134},{"$f":"'BP.REDE-C'!AO53","v":167573},{"$f":"'BP.REDE-C'!AP53","v":159644},{"$f":"'BP.REDE-C'!AQ53","v":155988},{"$f":"'BP.REDE-C'!AR53","v":155008},{"$f":"'BP.REDE-C'!AS53","v":150880},{"$f":"'BP.REDE-C'!AT53","v":179371},{"$f":"'BP.REDE-C'!AU53","v":122918},{"$f":"'BP.REDE-C'!AV53","v":128284}]
[null,null,"Post-employment benefits",{"$f":"'BP.REDE-C'!D54","v":0},{"$f":"'BP.REDE-C'!E54","v":0},{"$f":"'BP.REDE-C'!F54","v":0},{"$f":"'BP.REDE-C'!G54","v":0},{"$f":"'BP.REDE-C'!H54","v":10417},{"$f":"'BP.REDE-C'!I54","v":10882},{"$f":"'BP.REDE-C'!J54","v":11347},{"$f":"'BP.REDE-C'!K54","v":10073},{"$f":"'BP.REDE-C'!L54","v":8552},{"$f":"'BP.REDE-C'!M54","v":8805},{"$f":"'BP.REDE-C'!N54","v":10405},{"$f":"'BP.REDE-C'!O54","v":18473},{"$f":"'BP.REDE-C'!P54","v":19163.589389999997},{"$f":"'BP.REDE-C'!Q54","v":19853.132879999997},{"$f":"'BP.REDE-C'!R54","v":20542.676370000001},{"$f":"'BP.REDE-C'!S54","v":60385},{"$f":"'BP.REDE-C'!T54","v":62164},{"$f":"'BP.REDE-C'!U54","v":64099},{"$f":"'BP.REDE-C'!V54","v":67707},{"$f":"'BP.REDE-C'!W54","v":135572},{"$f":"'BP.REDE-C'!X54","v":140349},{"$f":"'BP.REDE-C'!Y54","v":145126},{"$f":"'BP.REDE-C'!Z54","v":149903},{"$f":"'BP.REDE-C'!AA54","v":280874},{"$f":"'BP.REDE-C'!AB54","v":287125},{"$f":"'BP.REDE-C'!AC54","v":293375},{"$f":"'BP.REDE-C'!AD54","v":302680},{"$f":"'BP.REDE-C'!AE54","v":250632},{"$f":"'BP.REDE-C'!AF54","v":256975},{"$f":"'BP.REDE-C'!AG54","v":249235},{"$f":"'BP.REDE-C'!AH54","v":255577},{"$f":"'BP.REDE-C'!AI54","v":164260},{"$f":"'BP.REDE-C'!AJ54","v":169554},{"$f":"'BP.REDE-C'!AK54","v":164688},{"$f":"'BP.REDE-C'!AL54","v":169981},{"$f":"'BP.REDE-C'!AM54","v":135960},{"$f":"'BP.REDE-C'!AN54","v":140985},{"$f":"'BP.REDE-C'!AO54","v":146276},{"$f":"'BP.REDE-C'!AP54","v":151566},{"$f":"'BP.REDE-C'!AQ54","v":101781},{"$f":"'BP.REDE-C'!AR54","v":105848},{"$f":"'BP.REDE-C'!AS54","v":110073},{"$f":"'BP.REDE-C'!AT54","v":114298},{"$f":"'BP.REDE-C'!AU54","v":60955},{"$f":"'BP.REDE-C'!AV54","v":63670}]
[null,null,"Financial sector liabilities",{"$f":"'BP.REDE-C'!D55","v":0},{"$f":"'BP.REDE-C'!E55","v":0},{"$f":"'BP.REDE-C'!F55","v":0},{"$f":"'BP.REDE-C'!G55","v":0},{"$f":"'BP.REDE-C'!H55","v":55367},{"$f":"'BP.REDE-C'!I55","v":112405},{"$f":"'BP.REDE-C'!J55","v":148924},{"$f":"'BP.REDE-C'!K55","v":81362},{"$f":"'BP.REDE-C'!L55","v":16574},{"$f":"'BP.REDE-C'!M55","v":202337},{"$f":"'BP.REDE-C'!N55","v":206234},{"$f":"'BP.REDE-C'!O55","v":149658},{"$f":"'BP.REDE-C'!P55","v":53680.303169999999},{"$f":"'BP.REDE-C'!Q55","v":178302.59184000004},{"$f":"'BP.REDE-C'!R55","v":245252.87533999997},{"$f":"'BP.REDE-C'!S55","v":216459},{"$f":"'BP.REDE-C'!T55","v":101775},{"$f":"'BP.REDE-C'!U55","v":169673},{"$f":"'BP.REDE-C'!V55","v":264757},{"$f":"'BP.REDE-C'!W55","v":228485},{"$f":"'BP.REDE-C'!X55","v":158890},{"$f":"'BP.REDE-C'!Y55","v":155988},{"$f":"'BP.REDE-C'!Z55","v":161694},{"$f":"'BP.REDE-C'!AA55","v":241400},{"$f":"'BP.REDE-C'!AB55","v":119827},{"$f":"'BP.REDE-C'!AC55","v":161517},{"$f":"'BP.REDE-C'!AD55","v":199263},{"$f":"'BP.REDE-C'!AE55","v":209428},{"$f":"'BP.REDE-C'!AF55","v":219840},{"$f":"'BP.REDE-C'!AG55","v":231643},{"$f":"'BP.REDE-C'!AH55","v":330573},{"$f":"'BP.REDE-C'!AI55","v":429000},{"$f":"'BP.REDE-C'!AJ55","v":295617},{"$f":"'BP.REDE-C'!AK55","v":246413},{"$f":"'BP.REDE-C'!AL55","v":221412},{"$f":"'BP.REDE-C'!AM55","v":133196},{"$f":"'BP.REDE-C'!AN55","v":33389},{"$f":"'BP.REDE-C'!AO55","v":53648},{"$f":"'BP.REDE-C'!AP55","v":100023},{"$f":"'BP.REDE-C'!AQ55","v":100755},{"$f":"'BP.REDE-C'!AR55","v":221163},{"$f":"'BP.REDE-C'!AS55","v":202948},{"$f":"'BP.REDE-C'!AT55","v":247109},{"$f":"'BP.REDE-C'!AU55","v":292888},{"$f":"'BP.REDE-C'!AV55","v":323302}]
[null,null,"Incorporation of grids",{"$f":"'BP.REDE-C'!D56","v":0},{"$f":"'BP.REDE-C'!E56","v":0},{"$f":"'BP.REDE-C'!F56","v":0},{"$f":"'BP.REDE-C'!G56","v":0},{"$f":"'BP.REDE-C'!H56","v":213003},{"$f":"'BP.REDE-C'!I56","v":201462},{"$f":"'BP.REDE-C'!J56","v":187147},{"$f":"'BP.REDE-C'!K56","v":185162},{"$f":"'BP.REDE-C'!L56","v":194027},{"$f":"'BP.REDE-C'!M56","v":213080},{"$f":"'BP.REDE-C'!N56","v":233741},{"$f":"'BP.REDE-C'!O56","v":78615},{"$f":"'BP.REDE-C'!P56","v":0},{"$f":"'BP.REDE-C'!Q56","v":0},{"$f":"'BP.REDE-C'!R56","v":0},{"$f":"'BP.REDE-C'!S56","v":98917},{"$f":"'BP.REDE-C'!T56","v":98917},{"$f":"'BP.REDE-C'!U56","v":98917},{"$f":"'BP.REDE-C'!V56","v":98917},{"$f":"'BP.REDE-C'!W56","v":45504},{"$f":"'BP.REDE-C'!X56","v":45504},{"$f":"'BP.REDE-C'!Y56","v":45504},{"$f":"'BP.REDE-C'!Z56","v":45504},{"$f":"'BP.REDE-C'!AA56","v":45504},{"$f":"'BP.REDE-C'!AB56","v":45504},{"$f":"'BP.REDE-C'!AC56","v":45504},{"$f":"'BP.REDE-C'!AD56","v":45504},{"$f":"'BP.REDE-C'!AE56","v":45504},{"$f":"'BP.REDE-C'!AF56","v":45504},{"$f":"'BP.REDE-C'!AG56","v":45504},{"$f":"'BP.REDE-C'!AH56","v":45504},{"$f":"'BP.REDE-C'!AI56","v":0},{"$f":"'BP.REDE-C'!AJ56","v":0},{"$f":"'BP.REDE-C'!AK56","v":0},{"$f":"'BP.REDE-C'!AL56","v":0},{"$f":"'BP.REDE-C'!AM56","v":0},{"$f":"'BP.REDE-C'!AN56","v":0},{"$f":"'BP.REDE-C'!AO56","v":0},{"$f":"'BP.REDE-C'!AP56","v":0},{"$f":"'BP.REDE-C'!AQ56","v":0},{"$f":"'BP.REDE-C'!AR56","v":"-"},{"$f":"'BP.REDE-C'!AS56","v":""},{"$f":"'BP.REDE-C'!AT56","v":0},{"$f":"'BP.REDE-C'!AU56","v":0},{"$f":"'BP.REDE-C'!AV56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis"]
[null,null,"Other Accounts Payable",{"$f":"'BP.REDE-C'!D58","v":736408},{"$f":"'BP.REDE-C'!E58","v":3674770},{"$f":"'BP.REDE-C'!F58","v":2460903},{"$f":"'BP.REDE-C'!G58","v":1842976},{"$f":"'BP.REDE-C'!H58","v":399543},{"$f":"'BP.REDE-C'!I58","v":1098342},{"$f":"'BP.REDE-C'!J58","v":1118586},{"$f":"'BP.REDE-C'!K58","v":1153130},{"$f":"'BP.REDE-C'!L58","v":1166853},{"$f":"'BP.REDE-C'!M58","v":1189496},{"$f":"'BP.REDE-C'!N58","v":1171949},{"$f":"'BP.REDE-C'!O58","v":1034637},{"$f":"'BP.REDE-C'!P58","v":1140698.0036299999},{"$f":"'BP.REDE-C'!Q58","v":1158310.7499499999},{"$f":"'BP.REDE-C'!R58","v":1170529.5245700001},{"$f":"'BP.REDE-C'!S58","v":675015},{"$f":"'BP.REDE-C'!T58","v":628409},{"$f":"'BP.REDE-C'!U58","v":356861},{"$f":"'BP.REDE-C'!V58","v":360588},{"$f":"'BP.REDE-C'!W58","v":337921},{"$f":"'BP.REDE-C'!X58","v":362767},{"$f":"'BP.REDE-C'!Y58","v":759659},{"$f":"'BP.REDE-C'!Z58","v":967936},{"$f":"'BP.REDE-C'!AA58","v":854864},{"$f":"'BP.REDE-C'!AB58","v":1170536},{"$f":"'BP.REDE-C'!AC58","v":1141218},{"$f":"'BP.REDE-C'!AD58","v":549666},{"$f":"'BP.REDE-C'!AE58","v":553033},{"$f":"'BP.REDE-C'!AF58","v":478943},{"$f":"'BP.REDE-C'!AG58","v":491035},{"$f":"'BP.REDE-C'!AH58","v":487035},{"$f":"'BP.REDE-C'!AI58","v":462038},{"$f":"'BP.REDE-C'!AJ58","v":462730},{"$f":"'BP.REDE-C'!AK58","v":474482},{"$f":"'BP.REDE-C'!AL58","v":470716},{"$f":"'BP.REDE-C'!AM58","v":469633},{"$f":"'BP.REDE-C'!AN58","v":487492},{"$f":"'BP.REDE-C'!AO58","v":507673},{"$f":"'BP.REDE-C'!AP58","v":516846},{"$f":"'BP.REDE-C'!AQ58","v":903414},{"$f":"'BP.REDE-C'!AR58","v":795207},{"$f":"'BP.REDE-C'!AS58","v":636029},{"$f":"'BP.REDE-C'!AT58","v":583804},{"$f":"'BP.REDE-C'!AU58","v":712816},{"$f":"'BP.REDE-C'!AV58","v":767724}]
[null,null,"Shareholder's Equity",{"$f":"'BP.REDE-C'!D59","v":-717951},{"$f":"'BP.REDE-C'!E59","v":2718413},{"$f":"'BP.REDE-C'!F59","v":3103949},{"$f":"'BP.REDE-C'!G59","v":2964826},{"$f":"'BP.REDE-C'!H59","v":2995663},{"$f":"'BP.REDE-C'!I59","v":3254906},{"$f":"'BP.REDE-C'!J59","v":3248395},{"$f":"'BP.REDE-C'!K59","v":3353016},{"$f":"'BP.REDE-C'!L59","v":3389189},{"$f":"'BP.REDE-C'!M59","v":3305363},{"$f":"'BP.REDE-C'!N59","v":3518714},{"$f":"'BP.REDE-C'!O59","v":4093465},{"$f":"'BP.REDE-C'!P59","v":4167116.2257204829},{"$f":"'BP.REDE-C'!Q59","v":4172955.0875558993},{"$f":"'BP.REDE-C'!R59","v":4222428.3945227033},{"$f":"'BP.REDE-C'!S59","v":4135453},{"$f":"'BP.REDE-C'!T59","v":4293710},{"$f":"'BP.REDE-C'!U59","v":4288477},{"$f":"'BP.REDE-C'!V59","v":4449182},{"$f":"'BP.REDE-C'!W59","v":4350976},{"$f":"'BP.REDE-C'!X59","v":5209388},{"$f":"'BP.REDE-C'!Y59","v":4633217},{"$f":"'BP.REDE-C'!Z59","v":4776187},{"$f":"'BP.REDE-C'!AA59","v":4700666},{"$f":"'BP.REDE-C'!AB59","v":4821271},{"$f":"'BP.REDE-C'!AC59","v":5027374},{"$f":"'BP.REDE-C'!AD59","v":5343375},{"$f":"'BP.REDE-C'!AE59","v":5731360},{"$f":"'BP.REDE-C'!AF59","v":5408729},{"$f":"'BP.REDE-C'!AG59","v":5327208},{"$f":"'BP.REDE-C'!AH59","v":5260478},{"$f":"'BP.REDE-C'!AI59","v":5289399},{"$f":"'BP.REDE-C'!AJ59","v":5826341},{"$f":"'BP.REDE-C'!AK59","v":6041943},{"$f":"'BP.REDE-C'!AL59","v":6005652},{"$f":"'BP.REDE-C'!AM59","v":5512016},{"$f":"'BP.REDE-C'!AN59","v":5310902},{"$f":"'BP.REDE-C'!AO59","v":5534878},{"$f":"'BP.REDE-C'!AP59","v":5814667},{"$f":"'BP.REDE-C'!AQ59","v":5968436},{"$f":"'BP.REDE-C'!AR59","v":6040253},{"$f":"'BP.REDE-C'!AS59","v":6385289},{"$f":"'BP.REDE-C'!AT59","v":6167389},{"$f":"'BP.REDE-C'!AU59","v":6485030},{"$f":"'BP.REDE-C'!AV59","v":6222111}]
[null,null,"Capital",{"$f":"'BP.REDE-C'!D60","v":1343974},{"$f":"'BP.REDE-C'!E60","v":1343974},{"$f":"'BP.REDE-C'!F60","v":2245787},{"$f":"'BP.REDE-C'!G60","v":2245787},{"$f":"'BP.REDE-C'!H60","v":2245787},{"$f":"'BP.REDE-C'!I60","v":2245787},{"$f":"'BP.REDE-C'!J60","v":2245787},{"$f":"'BP.REDE-C'!K60","v":2245787},{"$f":"'BP.REDE-C'!L60","v":2245787},{"$f":"'BP.REDE-C'!M60","v":2245787},{"$f":"'BP.REDE-C'!N60","v":2245787},{"$f":"'BP.REDE-C'!O60","v":2777404},{"$f":"'BP.REDE-C'!P60","v":2777404.2419399996},{"$f":"'BP.REDE-C'!Q60","v":2777404.2419399996},{"$f":"'BP.REDE-C'!R60","v":2777404.2419399996},{"$f":"'BP.REDE-C'!S60","v":2777404},{"$f":"'BP.REDE-C'!T60","v":2777404},{"$f":"'BP.REDE-C'!U60","v":2777404},{"$f":"'BP.REDE-C'!V60","v":2777404},{"$f":"'BP.REDE-C'!W60","v":2777404},{"$f":"'BP.REDE-C'!X60","v":2777404},{"$f":"'BP.REDE-C'!Y60","v":2777404},{"$f":"'BP.REDE-C'!Z60","v":2777404},{"$f":"'BP.REDE-C'!AA60","v":2777404},{"$f":"'BP.REDE-C'!AB60","v":2777404},{"$f":"'BP.REDE-C'!AC60","v":3223219},{"$f":"'BP.REDE-C'!AD60","v":3223219},{"$f":"'BP.REDE-C'!AE60","v":3223218},{"$f":"'BP.REDE-C'!AF60","v":3223218},{"$f":"'BP.REDE-C'!AG60","v":3223218},{"$f":"'BP.REDE-C'!AH60","v":3223218},{"$f":"'BP.REDE-C'!AI60","v":3223218},{"$f":"'BP.REDE-C'!AJ60","v":3223218},{"$f":"'BP.REDE-C'!AK60","v":3223218},{"$f":"'BP.REDE-C'!AL60","v":3223218},{"$f":"'BP.REDE-C'!AM60","v":3223218},{"$f":"'BP.REDE-C'!AN60","v":3223218},{"$f":"'BP.REDE-C'!AO60","v":3223218},{"$f":"'BP.REDE-C'!AP60","v":3223218},{"$f":"'BP.REDE-C'!AQ60","v":3223218},{"$f":"'BP.REDE-C'!AR60","v":3223218},{"$f":"'BP.REDE-C'!AS60","v":3223218},{"$f":"'BP.REDE-C'!AT60","v":3223218},{"$f":"'BP.REDE-C'!AU60","v":3223218},{"$f":"'BP.REDE-C'!AV60","v":3223218}]
[null,null,"Capital Reserve",{"$f":"'BP.REDE-C'!D61","v":26485},{"$f":"'BP.REDE-C'!E61","v":26485},{"$f":"'BP.REDE-C'!F61","v":26485},{"$f":"'BP.REDE-C'!G61","v":26485},{"$f":"'BP.REDE-C'!H61","v":26485},{"$f":"'BP.REDE-C'!I61","v":26485},{"$f":"'BP.REDE-C'!J61","v":26485},{"$f":"'BP.REDE-C'!K61","v":2730},{"$f":"'BP.REDE-C'!L61","v":2730},{"$f":"'BP.REDE-C'!M61","v":-7},{"$f":"'BP.REDE-C'!N61","v":158357},{"$f":"'BP.REDE-C'!O61","v":5719},{"$f":"'BP.REDE-C'!P61","v":5722.2946400000455},{"$f":"'BP.REDE-C'!Q61","v":4196.2563700000046},{"$f":"'BP.REDE-C'!R61","v":12530.206680000007},{"$f":"'BP.REDE-C'!S61","v":11459},{"$f":"'BP.REDE-C'!T61","v":11459},{"$f":"'BP.REDE-C'!U61","v":11557},{"$f":"'BP.REDE-C'!V61","v":14492},{"$f":"'BP.REDE-C'!W61","v":15052},{"$f":"'BP.REDE-C'!X61","v":594448},{"$f":"'BP.REDE-C'!Y61","v":453327},{"$f":"'BP.REDE-C'!Z61","v":8371},{"$f":"'BP.REDE-C'!AA61","v":16055},{"$f":"'BP.REDE-C'!AB61","v":16354},{"$f":"'BP.REDE-C'!AC61","v":16101},{"$f":"'BP.REDE-C'!AD61","v":16284},{"$f":"'BP.REDE-C'!AE61","v":11928},{"$f":"'BP.REDE-C'!AF61","v":18722},{"$f":"'BP.REDE-C'!AG61","v":18609},{"$f":"'BP.REDE-C'!AH61","v":19418},{"$f":"'BP.REDE-C'!AI61","v":-5256},{"$f":"'BP.REDE-C'!AJ61","v":-4786},{"$f":"'BP.REDE-C'!AK61","v":-4821},{"$f":"'BP.REDE-C'!AL61","v":8188},{"$f":"'BP.REDE-C'!AM61","v":8556},{"$f":"'BP.REDE-C'!AN61","v":8985},{"$f":"'BP.REDE-C'!AO61","v":9609},{"$f":"'BP.REDE-C'!AP61","v":1543},{"$f":"'BP.REDE-C'!AQ61","v":10742},{"$f":"'BP.REDE-C'!AR61","v":9750},{"$f":"'BP.REDE-C'!AS61","v":8155},{"$f":"'BP.REDE-C'!AT61","v":9594},{"$f":"'BP.REDE-C'!AU61","v":10868},{"$f":"'BP.REDE-C'!AV61","v":12115}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"'BP.REDE-C'!D62","v":-2118141},{"$f":"'BP.REDE-C'!E62","v":-575684},{"$f":"'BP.REDE-C'!F62","v":-177966},{"$f":"'BP.REDE-C'!G62","v":-354511},{"$f":"'BP.REDE-C'!H62","v":-318230},{"$f":"'BP.REDE-C'!I62","v":-56331},{"$f":"'BP.REDE-C'!J62","v":-73094},{"$f":"'BP.REDE-C'!K62","v":0},{"$f":"'BP.REDE-C'!L62","v":0},{"$f":"'BP.REDE-C'!M62","v":18200},{"$f":"'BP.REDE-C'!N62","v":59096},{"$f":"'BP.REDE-C'!O62","v":0},{"$f":"'BP.REDE-C'!P62","v":0},{"$f":"'BP.REDE-C'!Q62","v":0},{"$f":"'BP.REDE-C'!R62","v":0},{"$f":"'BP.REDE-C'!S62","v":0},{"$f":"'BP.REDE-C'!T62","v":117136},{"$f":"'BP.REDE-C'!U62","v":192811},{"$f":"'BP.REDE-C'!V62","v":343014},{"$f":"'BP.REDE-C'!W62","v":0},{"$f":"'BP.REDE-C'!X62","v":224440},{"$f":"'BP.REDE-C'!Y62","v":202401},{"$f":"'BP.REDE-C'!Z62","v":218868},{"$f":"'BP.REDE-C'!AA62","v":0},{"$f":"'BP.REDE-C'!AB62","v":107119},{"$f":"'BP.REDE-C'!AC62","v":208273},{"$f":"'BP.REDE-C'!AD62","v":384003},{"$f":"'BP.REDE-C'!AE62","v":0},{"$f":"'BP.REDE-C'!AF62","v":359445},{"$f":"'BP.REDE-C'!AG62","v":412342},{"$f":"'BP.REDE-C'!AH62","v":443718},{"$f":"'BP.REDE-C'!AI62","v":0},{"$f":"'BP.REDE-C'!AJ62","v":469229},{"$f":"'BP.REDE-C'!AK62","v":862843},{"$f":"'BP.REDE-C'!AL62","v":813896},{"$f":"'BP.REDE-C'!AM62","v":0},{"$f":"'BP.REDE-C'!AN62","v":315657},{"$f":"'BP.REDE-C'!AO62","v":397189},{"$f":"'BP.REDE-C'!AP62","v":557406},{"$f":"'BP.REDE-C'!AQ62","v":0},{"$f":"'BP.REDE-C'!AR62","v":518238},{"$f":"'BP.REDE-C'!AS62","v":759301},{"$f":"'BP.REDE-C'!AT62","v":556615},{"$f":"'BP.REDE-C'!AU62","v":0},{"$f":"'BP.REDE-C'!AV62","v":369581}]
[null,null,"Equity Income Adjustment",{"$f":"'BP.REDE-C'!D63","v":0},{"$f":"'BP.REDE-C'!E63","v":0},{"$f":"'BP.REDE-C'!F63","v":0},{"$f":"'BP.REDE-C'!G63","v":24459},{"$f":"'BP.REDE-C'!H63","v":24459},{"$f":"'BP.REDE-C'!I63","v":0},{"$f":"'BP.REDE-C'!J63","v":24459},{"$f":"'BP.REDE-C'!K63","v":0},{"$f":"'BP.REDE-C'!L63","v":36585},{"$f":"'BP.REDE-C'!M63","v":2730},{"$f":"'BP.REDE-C'!N63","v":2730},{"$f":"'BP.REDE-C'!O63","v":10716},{"$f":"'BP.REDE-C'!P63","v":0},{"$f":"'BP.REDE-C'!Q63","v":0},{"$f":"'BP.REDE-C'!R63","v":0},{"$f":"'BP.REDE-C'!S63","v":0},{"$f":"'BP.REDE-C'!T63","v":0},{"$f":"'BP.REDE-C'!U63","v":0},{"$f":"'BP.REDE-C'!V63","v":0},{"$f":"'BP.REDE-C'!W63","v":0},{"$f":"'BP.REDE-C'!X63","v":0},{"$f":"'BP.REDE-C'!Y63","v":0},{"$f":"'BP.REDE-C'!Z63","v":0},{"$f":"'BP.REDE-C'!AA63","v":0},{"$f":"'BP.REDE-C'!AB63","v":0},{"$f":"'BP.REDE-C'!AC63","v":0},{"$f":"'BP.REDE-C'!AD63","v":0},{"$f":"'BP.REDE-C'!AE63","v":0},{"$f":"'BP.REDE-C'!AF63","v":0},{"$f":"'BP.REDE-C'!AG63","v":0},{"$f":"'BP.REDE-C'!AH63","v":0},{"$f":"'BP.REDE-C'!AI63","v":0},{"$f":"'BP.REDE-C'!AJ63","v":0},{"$f":"'BP.REDE-C'!AK63","v":0},{"$f":"'BP.REDE-C'!AL63","v":0},{"$f":"'BP.REDE-C'!AM63","v":0},{"$f":"'BP.REDE-C'!AN63","v":0},{"$f":"'BP.REDE-C'!AO63","v":0},{"$f":"'BP.REDE-C'!AP63","v":0},{"$f":"'BP.REDE-C'!AQ63","v":0},{"$f":"'BP.REDE-C'!AR63","v":"-"},{"$f":"'BP.REDE-C'!AS63","v":""},{"$f":"'BP.REDE-C'!AT63","v":0},{"$f":"'BP.REDE-C'!AU63","v":0},{"$f":"'BP.REDE-C'!AV63","v":0}]
[null,null,"Treasury Stock",{"$f":"'BP.REDE-C'!D64","v":0},{"$f":"'BP.REDE-C'!E64","v":0},{"$f":"'BP.REDE-C'!F64","v":0},{"$f":"'BP.REDE-C'!G64","v":0},{"$f":"'BP.REDE-C'!H64","v":0},{"$f":"'BP.REDE-C'!I64","v":0},{"$f":"'BP.REDE-C'!J64","v":0},{"$f":"'BP.REDE-C'!K64","v":0},{"$f":"'BP.REDE-C'!L64","v":0},{"$f":"'BP.REDE-C'!M64","v":0},{"$f":"'BP.REDE-C'!N64","v":0},{"$f":"'BP.REDE-C'!O64","v":0},{"$f":"'BP.REDE-C'!P64","v":0},{"$f":"'BP.REDE-C'!Q64","v":0},{"$f":"'BP.REDE-C'!R64","v":0},{"$f":"'BP.REDE-C'!S64","v":0},{"$f":"'BP.REDE-C'!T64","v":0},{"$f":"'BP.REDE-C'!U64","v":0},{"$f":"'BP.REDE-C'!V64","v":0},{"$f":"'BP.REDE-C'!W64","v":0},{"$f":"'BP.REDE-C'!X64","v":0},{"$f":"'BP.REDE-C'!Y64","v":0},{"$f":"'BP.REDE-C'!Z64","v":0},{"$f":"'BP.REDE-C'!AA64","v":0},{"$f":"'BP.REDE-C'!AB64","v":0},{"$f":"'BP.REDE-C'!AC64","v":0},{"$f":"'BP.REDE-C'!AD64","v":0},{"$f":"'BP.REDE-C'!AE64","v":0},{"$f":"'BP.REDE-C'!AF64","v":0},{"$f":"'BP.REDE-C'!AG64","v":0},{"$f":"'BP.REDE-C'!AH64","v":0},{"$f":"'BP.REDE-C'!AI64","v":0},{"$f":"'BP.REDE-C'!AJ64","v":0},{"$f":"'BP.REDE-C'!AK64","v":0},{"$f":"'BP.REDE-C'!AL64","v":0},{"$f":"'BP.REDE-C'!AM64","v":0},{"$f":"'BP.REDE-C'!AN64","v":0},{"$f":"'BP.REDE-C'!AO64","v":0},{"$f":"'BP.REDE-C'!AP64","v":0},{"$f":"'BP.REDE-C'!AQ64","v":0},{"$f":"'BP.REDE-C'!AR64","v":"-"},{"$f":"'BP.REDE-C'!AS64","v":""},{"$f":"'BP.REDE-C'!AT64","v":0},{"$f":"'BP.REDE-C'!AU64","v":0},{"$f":"'BP.REDE-C'!AV64","v":0}]
[null,null,"Profit Reserves",{"$f":"'BP.REDE-C'!D65","v":0},{"$f":"'BP.REDE-C'!E65","v":0},{"$f":"'BP.REDE-C'!F65","v":0},{"$f":"'BP.REDE-C'!G65","v":0},{"$f":"'BP.REDE-C'!H65","v":0},{"$f":"'BP.REDE-C'!I65","v":0},{"$f":"'BP.REDE-C'!J65","v":0},{"$f":"'BP.REDE-C'!K65","v":0},{"$f":"'BP.REDE-C'!L65","v":0},{"$f":"'BP.REDE-C'!M65","v":0},{"$f":"'BP.REDE-C'!N65","v":0},{"$f":"'BP.REDE-C'!O65","v":0},{"$f":"'BP.REDE-C'!P65","v":187018.88535999967},{"$f":"'BP.REDE-C'!Q65","v":196485.09602999996},{"$f":"'BP.REDE-C'!R65","v":228732.38787999988},{"$f":"'BP.REDE-C'!S65","v":209482},{"$f":"'BP.REDE-C'!T65","v":209482},{"$f":"'BP.REDE-C'!U65","v":209482},{"$f":"'BP.REDE-C'!V65","v":209482},{"$f":"'BP.REDE-C'!W65","v":514149},{"$f":"'BP.REDE-C'!X65","v":514149},{"$f":"'BP.REDE-C'!Y65","v":131146},{"$f":"'BP.REDE-C'!Z65","v":131146},{"$f":"'BP.REDE-C'!AA65","v":166721},{"$f":"'BP.REDE-C'!AB65","v":374868},{"$f":"'BP.REDE-C'!AC65","v":374868},{"$f":"'BP.REDE-C'!AD65","v":374868},{"$f":"'BP.REDE-C'!AE65","v":420361},{"$f":"'BP.REDE-C'!AF65","v":420361},{"$f":"'BP.REDE-C'!AG65","v":128737},{"$f":"'BP.REDE-C'!AH65","v":128737},{"$f":"'BP.REDE-C'!AI65","v":545596},{"$f":"'BP.REDE-C'!AJ65","v":545596},{"$f":"'BP.REDE-C'!AK65","v":204673},{"$f":"'BP.REDE-C'!AL65","v":204673},{"$f":"'BP.REDE-C'!AM65","v":644731},{"$f":"'BP.REDE-C'!AN65","v":192074},{"$f":"'BP.REDE-C'!AO65","v":192074},{"$f":"'BP.REDE-C'!AP65","v":192074},{"$f":"'BP.REDE-C'!AQ65","v":801641},{"$f":"'BP.REDE-C'!AR65","v":332286},{"$f":"'BP.REDE-C'!AS65","v":332286},{"$f":"'BP.REDE-C'!AT65","v":332286},{"$f":"'BP.REDE-C'!AU65","v":1049115},{"$f":"'BP.REDE-C'!AV65","v":532086}]
[null,null,"Additional Proposed Dividends",{"$f":"'BP.REDE-C'!D66","v":0},{"$f":"'BP.REDE-C'!E66","v":0},{"$f":"'BP.REDE-C'!F66","v":0},{"$f":"'BP.REDE-C'!G66","v":0},{"$f":"'BP.REDE-C'!H66","v":0},{"$f":"'BP.REDE-C'!I66","v":0},{"$f":"'BP.REDE-C'!J66","v":0},{"$f":"'BP.REDE-C'!K66","v":77227},{"$f":"'BP.REDE-C'!L66","v":77227},{"$f":"'BP.REDE-C'!M66","v":0},{"$f":"'BP.REDE-C'!N66","v":0},{"$f":"'BP.REDE-C'!O66","v":113954},{"$f":"'BP.REDE-C'!P66","v":0},{"$f":"'BP.REDE-C'!Q66","v":0},{"$f":"'BP.REDE-C'!R66","v":0},{"$f":"'BP.REDE-C'!S66","v":0},{"$f":"'BP.REDE-C'!T66","v":0},{"$f":"'BP.REDE-C'!U66","v":0},{"$f":"'BP.REDE-C'!V66","v":0},{"$f":"'BP.REDE-C'!W66","v":0},{"$f":"'BP.REDE-C'!X66","v":0},{"$f":"'BP.REDE-C'!Y66","v":0},{"$f":"'BP.REDE-C'!Z66","v":0},{"$f":"'BP.REDE-C'!AA66","v":208147},{"$f":"'BP.REDE-C'!AB66","v":0},{"$f":"'BP.REDE-C'!AC66","v":0},{"$f":"'BP.REDE-C'!AD66","v":0},{"$f":"'BP.REDE-C'!AE66","v":649167},{"$f":"'BP.REDE-C'!AF66","v":0},{"$f":"'BP.REDE-C'!AG66","v":0},{"$f":"'BP.REDE-C'!AH66","v":0},{"$f":"'BP.REDE-C'!AI66","v":0},{"$f":"'BP.REDE-C'!AJ66","v":0},{"$f":"'BP.REDE-C'!AK66","v":0},{"$f":"'BP.REDE-C'!AL66","v":0},{"$f":"'BP.REDE-C'!AM66","v":0},{"$f":"'BP.REDE-C'!AN66","v":0},{"$f":"'BP.REDE-C'!AO66","v":0},{"$f":"'BP.REDE-C'!AP66","v":0},{"$f":"'BP.REDE-C'!AQ66","v":0},{"$f":"'BP.REDE-C'!AR66","v":"-"},{"$f":"'BP.REDE-C'!AS66","v":""},{"$f":"'BP.REDE-C'!AT66","v":0},{"$f":"'BP.REDE-C'!AU66","v":0},{"$f":"'BP.REDE-C'!AV66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"'BP.REDE-C'!D67","v":25094},{"$f":"'BP.REDE-C'!E67","v":25095},{"$f":"'BP.REDE-C'!F67","v":25095},{"$f":"'BP.REDE-C'!G67","v":6194},{"$f":"'BP.REDE-C'!H67","v":6194},{"$f":"'BP.REDE-C'!I67","v":6194},{"$f":"'BP.REDE-C'!J67","v":6194},{"$f":"'BP.REDE-C'!K67","v":7159},{"$f":"'BP.REDE-C'!L67","v":6909},{"$f":"'BP.REDE-C'!M67","v":6909},{"$f":"'BP.REDE-C'!N67","v":6909},{"$f":"'BP.REDE-C'!O67","v":690},{"$f":"'BP.REDE-C'!P67","v":689.67826000000161},{"$f":"'BP.REDE-C'!Q67","v":689.67826000000161},{"$f":"'BP.REDE-C'!R67","v":689.67826000000161},{"$f":"'BP.REDE-C'!S67","v":-9988},{"$f":"'BP.REDE-C'!T67","v":-9988},{"$f":"'BP.REDE-C'!U67","v":-9988},{"$f":"'BP.REDE-C'!V67","v":-9988},{"$f":"'BP.REDE-C'!W67","v":-48401},{"$f":"'BP.REDE-C'!X67","v":-48401},{"$f":"'BP.REDE-C'!Y67","v":-48401},{"$f":"'BP.REDE-C'!Z67","v":-48401},{"$f":"'BP.REDE-C'!AA67","v":-120208},{"$f":"'BP.REDE-C'!AB67","v":-120208},{"$f":"'BP.REDE-C'!AC67","v":-120208},{"$f":"'BP.REDE-C'!AD67","v":-120208},{"$f":"'BP.REDE-C'!AE67","v":-108142},{"$f":"'BP.REDE-C'!AF67","v":-108142},{"$f":"'BP.REDE-C'!AG67","v":-108142},{"$f":"'BP.REDE-C'!AH67","v":-108142},{"$f":"'BP.REDE-C'!AI67","v":-46877},{"$f":"'BP.REDE-C'!AJ67","v":-46877},{"$f":"'BP.REDE-C'!AK67","v":-47777},{"$f":"'BP.REDE-C'!AL67","v":-47777},{"$f":"'BP.REDE-C'!AM67","v":-25947},{"$f":"'BP.REDE-C'!AN67","v":-26741},{"$f":"'BP.REDE-C'!AO67","v":-26741},{"$f":"'BP.REDE-C'!AP67","v":-26741},{"$f":"'BP.REDE-C'!AQ67","v":-13505},{"$f":"'BP.REDE-C'!AR67","v":-13682},{"$f":"'BP.REDE-C'!AS67","v":-13682},{"$f":"'BP.REDE-C'!AT67","v":-13682},{"$f":"'BP.REDE-C'!AU67","v":20526},{"$f":"'BP.REDE-C'!AV67","v":20525}]
[null,null,"Advance forFuture Capital Increase",{"$f":"'BP.REDE-C'!D68","v":0},{"$f":"'BP.REDE-C'!E68","v":901813},{"$f":"'BP.REDE-C'!F68","v":8000},{"$f":"'BP.REDE-C'!G68","v":8000},{"$f":"'BP.REDE-C'!H68","v":8000},{"$f":"'BP.REDE-C'!I68","v":8000},{"$f":"'BP.REDE-C'!J68","v":8000},{"$f":"'BP.REDE-C'!K68","v":8000},{"$f":"'BP.REDE-C'!L68","v":76},{"$f":"'BP.REDE-C'!M68","v":0},{"$f":"'BP.REDE-C'!N68","v":0},{"$f":"'BP.REDE-C'!O68","v":0},{"$f":"'BP.REDE-C'!P68","v":0},{"$f":"'BP.REDE-C'!Q68","v":0},{"$f":"'BP.REDE-C'!R68","v":0},{"$f":"'BP.REDE-C'!S68","v":0},{"$f":"'BP.REDE-C'!T68","v":0},{"$f":"'BP.REDE-C'!U68","v":0},{"$f":"'BP.REDE-C'!V68","v":0},{"$f":"'BP.REDE-C'!W68","v":0},{"$f":"'BP.REDE-C'!X68","v":0},{"$f":"'BP.REDE-C'!Y68","v":0},{"$f":"'BP.REDE-C'!Z68","v":445310},{"$f":"'BP.REDE-C'!AA68","v":445310},{"$f":"'BP.REDE-C'!AB68","v":445310},{"$f":"'BP.REDE-C'!AC68","v":0},{"$f":"'BP.REDE-C'!AD68","v":0},{"$f":"'BP.REDE-C'!AE68","v":0},{"$f":"'BP.REDE-C'!AF68","v":0},{"$f":"'BP.REDE-C'!AG68","v":0},{"$f":"'BP.REDE-C'!AH68","v":0},{"$f":"'BP.REDE-C'!AI68","v":0},{"$f":"'BP.REDE-C'!AJ68","v":0},{"$f":"'BP.REDE-C'!AK68","v":0},{"$f":"'BP.REDE-C'!AL68","v":0},{"$f":"'BP.REDE-C'!AM68","v":0},{"$f":"'BP.REDE-C'!AN68","v":0},{"$f":"'BP.REDE-C'!AO68","v":0},{"$f":"'BP.REDE-C'!AP68","v":0},{"$f":"'BP.REDE-C'!AQ68","v":0},{"$f":"'BP.REDE-C'!AR68","v":"-"},{"$f":"'BP.REDE-C'!AS68","v":""},{"$f":"'BP.REDE-C'!AT68","v":0},{"$f":"'BP.REDE-C'!AU68","v":0},{"$f":"'BP.REDE-C'!AV68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"'BP.REDE-C'!D69","v":4637},{"$f":"'BP.REDE-C'!E69","v":996730},{"$f":"'BP.REDE-C'!F69","v":976548},{"$f":"'BP.REDE-C'!G69","v":1008412},{"$f":"'BP.REDE-C'!H69","v":1002968},{"$f":"'BP.REDE-C'!I69","v":1024771},{"$f":"'BP.REDE-C'!J69","v":1010564},{"$f":"'BP.REDE-C'!K69","v":1012113},{"$f":"'BP.REDE-C'!L69","v":1019875},{"$f":"'BP.REDE-C'!M69","v":1031744},{"$f":"'BP.REDE-C'!N69","v":1045835},{"$f":"'BP.REDE-C'!O69","v":1184982},{"$f":"'BP.REDE-C'!P69","v":1196281.1255204836},{"$f":"'BP.REDE-C'!Q69","v":1194179.8149558993},{"$f":"'BP.REDE-C'!R69","v":1203071.8797627038},{"$f":"'BP.REDE-C'!S69","v":1147096},{"$f":"'BP.REDE-C'!T69","v":1188217},{"$f":"'BP.REDE-C'!U69","v":1107211},{"$f":"'BP.REDE-C'!V69","v":1114778},{"$f":"'BP.REDE-C'!W69","v":1092772},{"$f":"'BP.REDE-C'!X69","v":1147348},{"$f":"'BP.REDE-C'!Y69","v":1117340},{"$f":"'BP.REDE-C'!Z69","v":1243489},{"$f":"'BP.REDE-C'!AA69","v":1207237},{"$f":"'BP.REDE-C'!AB69","v":1220424},{"$f":"'BP.REDE-C'!AC69","v":1325121},{"$f":"'BP.REDE-C'!AD69","v":1465209},{"$f":"'BP.REDE-C'!AE69","v":1534828},{"$f":"'BP.REDE-C'!AF69","v":1495125},{"$f":"'BP.REDE-C'!AG69","v":1652444},{"$f":"'BP.REDE-C'!AH69","v":1553529},{"$f":"'BP.REDE-C'!AI69","v":1572718},{"$f":"'BP.REDE-C'!AJ69","v":1639961},{"$f":"'BP.REDE-C'!AK69","v":1803807},{"$f":"'BP.REDE-C'!AL69","v":1803454},{"$f":"'BP.REDE-C'!AM69","v":1661458},{"$f":"'BP.REDE-C'!AN69","v":1597709},{"$f":"'BP.REDE-C'!AO69","v":1739529},{"$f":"'BP.REDE-C'!AP69","v":1867167},{"$f":"'BP.REDE-C'!AQ69","v":1946340},{"$f":"'BP.REDE-C'!AR69","v":1970443},{"$f":"'BP.REDE-C'!AS69","v":2076011},{"$f":"'BP.REDE-C'!AT69","v":2059358},{"$f":"'BP.REDE-C'!AU69","v":2181303},{"$f":"'BP.REDE-C'!AV69","v":2064586}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"'BP.REDE-C'!D70","v":0},{"$f":"'BP.REDE-C'!E70","v":0},{"$f":"'BP.REDE-C'!F70","v":0},{"$f":"'BP.REDE-C'!G70","v":0},{"$f":"'BP.REDE-C'!H70","v":0},{"$f":"'BP.REDE-C'!I70","v":0},{"$f":"'BP.REDE-C'!J70","v":0},{"$f":"'BP.REDE-C'!K70","v":0},{"$f":"'BP.REDE-C'!L70","v":0},{"$f":"'BP.REDE-C'!M70","v":0},{"$f":"'BP.REDE-C'!N70","v":0},{"$f":"'BP.REDE-C'!O70","v":0},{"$f":"'BP.REDE-C'!P70","v":0},{"$f":"'BP.REDE-C'!Q70","v":0},{"$f":"'BP.REDE-C'!R70","v":0},{"$f":"'BP.REDE-C'!S70","v":0},{"$f":"'BP.REDE-C'!T70","v":0},{"$f":"'BP.REDE-C'!U70","v":0},{"$f":"'BP.REDE-C'!V70","v":0},{"$f":"'BP.REDE-C'!W70","v":0},{"$f":"'BP.REDE-C'!X70","v":0},{"$f":"'BP.REDE-C'!Y70","v":0},{"$f":"'BP.REDE-C'!Z70","v":0},{"$f":"'BP.REDE-C'!AA70","v":0},{"$f":"'BP.REDE-C'!AB70","v":0},{"$f":"'BP.REDE-C'!AC70","v":0},{"$f":"'BP.REDE-C'!AD70","v":0},{"$f":"'BP.REDE-C'!AE70","v":0},{"$f":"'BP.REDE-C'!AF70","v":0},{"$f":"'BP.REDE-C'!AG70","v":0},{"$f":"'BP.REDE-C'!AH70","v":0},{"$f":"'BP.REDE-C'!AI70","v":0},{"$f":"'BP.REDE-C'!AJ70","v":0},{"$f":"'BP.REDE-C'!AK70","v":0},{"$f":"'BP.REDE-C'!AL70","v":0},{"$f":"'BP.REDE-C'!AM70","v":0},{"$f":"'BP.REDE-C'!AN70","v":0},{"$f":"'BP.REDE-C'!AO70","v":0},{"$f":"'BP.REDE-C'!AP70","v":0},{"$f":"'BP.REDE-C'!AQ70","v":0},{"$f":"'BP.REDE-C'!AR70","v":"-"},{"$f":"'BP.REDE-C'!AS70","v":""},{"$f":"'BP.REDE-C'!AT70","v":0},{"$f":"'BP.REDE-C'!AU70","v":0},{"$f":"'BP.REDE-C'!AV70","v":0}]
[null,null,"Total Liabilities",{"$f":"'BP.REDE-C'!D71","v":2757330},{"$f":"'BP.REDE-C'!E71","v":11209775},{"$f":"'BP.REDE-C'!F71","v":11617281},{"$f":"'BP.REDE-C'!G71","v":11915788},{"$f":"'BP.REDE-C'!H71","v":12068256},{"$f":"'BP.REDE-C'!I71","v":12096320},{"$f":"'BP.REDE-C'!J71","v":12332602},{"$f":"'BP.REDE-C'!K71","v":12936780},{"$f":"'BP.REDE-C'!L71","v":12601553},{"$f":"'BP.REDE-C'!M71","v":13332360},{"$f":"'BP.REDE-C'!N71","v":13408068},{"$f":"'BP.REDE-C'!O71","v":13926696},{"$f":"'BP.REDE-C'!P71","v":14104127.665106205},{"$f":"'BP.REDE-C'!Q71","v":14110475.161923274},{"$f":"'BP.REDE-C'!R71","v":15101254.654415455},{"$f":"'BP.REDE-C'!S71","v":14925113},{"$f":"'BP.REDE-C'!T71","v":15058045},{"$f":"'BP.REDE-C'!U71","v":15545386},{"$f":"'BP.REDE-C'!V71","v":16281146},{"$f":"'BP.REDE-C'!W71","v":16514570},{"$f":"'BP.REDE-C'!X71","v":17810621},{"$f":"'BP.REDE-C'!Y71","v":18266434},{"$f":"'BP.REDE-C'!Z71","v":18594059},{"$f":"'BP.REDE-C'!AA71","v":18710421},{"$f":"'BP.REDE-C'!AB71","v":20002412},{"$f":"'BP.REDE-C'!AC71","v":20969886},{"$f":"'BP.REDE-C'!AD71","v":20837693},{"$f":"'BP.REDE-C'!AE71","v":21653387},{"$f":"'BP.REDE-C'!AF71","v":20908440},{"$f":"'BP.REDE-C'!AG71","v":23030019},{"$f":"'BP.REDE-C'!AH71","v":24082548},{"$f":"'BP.REDE-C'!AI71","v":24641840},{"$f":"'BP.REDE-C'!AJ71","v":24850163},{"$f":"'BP.REDE-C'!AK71","v":24878876},{"$f":"'BP.REDE-C'!AL71","v":25451043},{"$f":"'BP.REDE-C'!AM71","v":25256054},{"$f":"'BP.REDE-C'!AN71","v":25719679},{"$f":"'BP.REDE-C'!AO71","v":26428938},{"$f":"'BP.REDE-C'!AP71","v":26415550},{"$f":"'BP.REDE-C'!AQ71","v":27652729},{"$f":"'BP.REDE-C'!AR71","v":28379099},{"$f":"'BP.REDE-C'!AS71","v":29523511},{"$f":"'BP.REDE-C'!AT71","v":29840881},{"$f":"'BP.REDE-C'!AU71","v":30059241},{"$f":"'BP.REDE-C'!AV71","v":30093911}]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,-0.33489379473030567,0.16192327439785004,-0.34558454528450966,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD71-AD34","v":0},0,0,0,0,0,0,0,0,{"$f":"AM71-AM34","v":0},0,0,0,0,0,{"$f":"AS71-AS34","v":0},{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,true,true]

{"sheet":"BP.REDE-C","index":53,"n_rows":73,"n_cols":48,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Rede Energia | Consolidado"]
[]
["REDE-CONSOL",null,"Balanço Patrimonial (R$ mil)",41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,44561,44651,44742,44834,44926,45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["REDE-CONSOL"]
["REDE-CONSOL","AC","Ativo Circulante",174881,2939358,2787710,3712243,4180104,4035102,3241139,3634755,3297658,3776014,3547863,3641414,3701095,3329373,4023883,4029500,4184638,4194738,4368407,4552066,{"$f":"SUBTOTAL(9,X7:X16)","v":6366663},{"$f":"SUBTOTAL(9,Y7:Y16)","v":6279580},{"$f":"SUBTOTAL(9,Z7:Z16)","v":6088711},{"$f":"SUM(AA7:AA16)","v":4843170},5842422,6322934,7138731,7845423,7007437,6696544,7004419,7308224,{"$f":"SUM(AJ7:AJ16)","v":7344337},6379508,7466634,6838370,7152890,7129508,7069129,{"$f":"SUM(AQ7:AQ16)","v":7989174},{"$f":"SUM(AR7:AR16)","v":8142926},{"$f":"SUM(AS7:AS16)","v":8259533},{"$f":"SUM(AT7:AT16)","v":8061011},{"$f":"SUM(AU7:AU16)","v":8455659},{"$f":"SUM(AV7:AV16)","v":7964589}]
["REDE-CONSOL","AC","Caixa e equivalentes de caixa",70466,950227,461585,356595,316888,350118,203601,534452,358389,503121,428909,449545,21605,25777,32512,389381,349174,72066,308477,147910,262629,328834,359661,240257,609962,1082593,803298,749705,644700,468938,318624,275772,578715,247121,151257,343498,820855,1239015,318265,376132,376505,312699,438881,225695,232380]
["REDE-CONSOL","AC","Aplicações financeiras no mercado aberto e recursos vinculados",0,506041,634143,973554,727212,678155,436769,481912,502904,848871,696296,768556,1173540,918417,1230440,709968,548410,811386,476531,868428,887183,969779,483446,692230,1266931,1084582,2635660,3119943,2119746,1915989,1261435,1086815,1186200,1471684,1939253,1669958,1050649,1150821,1455246,2283167,2444720,3131317,2445388,3291237,2775476]
["REDE-CONSOL","AC","Consumidores e concessionárias",4105,967223,959513,967691,1212958,1219242,1300799,1365815,1286630,1204017,1268744,1338324,1516227,1353848,1530400,1494460,1585673,1579001,1842841,1763323,2037153,1895068,2076694,2171886,2139196,1987350,2267980,2584646,2515374,2552037,3197463,3199246,3262490,3042329,3198812,2475833,2524153,2499344,2862515,3000883,3103177,2610806,2745228,2578188,2585232]
["REDE-CONSOL","AC","Títulos de créditos a receber",62765,22268,21940,8210,7500,7696,7309,4671,4551,4734,10081,9661,8810,11055,11916,18651,18885,21924,24425,20045,15565,16420,16656,16275,16012,15396,15040,13564,8611,8047,5640,4165,4253,4340,4435,4522,4651,4094,4025,4492,4494,4496,4494,3910,3846]
["REDE-CONSOL","AC","Estoques",0,21715,23277,19579,21048,18275,19634,25998,24837,25416,27762,26720,27163,32756,43213,43288,45167,44216,49981,43421,46448,56692,55352,59402,63433,69388,63746,52757,54729,55912,53130,53156,55819,62509,65431,62089,61494,64202,61909,59099,59526,62559,65877,64880,68953]
["REDE-CONSOL","AC","Tributos a recuperar",32145,132488,114375,169937,104759,211492,238876,223490,224018,254454,309872,276920,280366,326072,370914,372955,381715,420272,434636,446223,457413,440661,463961,488126,537586,544610,382782,331803,390965,498449,624877,576463,512550,589229,1228634,1231646,1261134,1259518,1357729,1314358,1178656,1200832,1214084,1054233,980746]
["REDE-CONSOL","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,33218,18277,129189,21458,5788,3611,4865,27755,18471,24006,17977,1130,1842,0,0,3099,3397,36437,64628,52756,189409,377887,440938,393708,322457,234536,265244,350344,225391,118078,142918,64870,60741,126691,163323,185789,198763,114969,138124,228477,74948]
["REDE-CONSOL","AC","Ativos financeiros setoriais",null,null,null,null,632812,545906,398759,572855,616330,628740,489566,356250,259560,224006,346713,475078,758256,746184,739238,782445,1008889,838345,744991,614870,556873,727936,116105,181500,525201,526461,807680,1123850,1078604,362798,206793,399188,769618,200457,247850,170869,139763,63879,182028,152611,267797]
["REDE-CONSOL","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1363590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["REDE-CONSOL","AC","Outros créditos",5400,339396,572877,1216677,1123709,985941,506203,404104,274211,303050,311768,387683,395353,413436,439798,524589,495516,499689,492278,477172,1647986,1697344,459732,507368,463020,433192,413182,417797,425654,436175,470326,638413,440315,481420,529101,586766,599595,585366,598267,594385,637322,757976,826907,856428,975211]
["REDE-CONSOL","AC","Ativo Não circulante",2582449,8270417,8829571,8203545,7888152,8061218,9091463,9302025,9303895,9556346,9860205,10285282,10403033,10781102,11077372,10895613,10873407,11350648,11912739,11962504,{"$f":"SUBTOTAL(9,X19:X33)","v":11443958},{"$f":"SUBTOTAL(9,Y19:Y33)","v":11986854},{"$f":"SUBTOTAL(9,Z19:Z33)","v":12505348},{"$f":"SUM(AA19:AA33)","v":13867251},14159990,14646952,13698962,13807964,13901003,16333475,17078129,17333616,{"$f":"SUM(AJ19:AJ33)","v":17505826},18499368,17984409,18417684,18566789,19299430,19346421,{"$f":"SUM(AQ19:AQ33)","v":19663555},{"$f":"SUM(AR19:AR33)","v":20236173},{"$f":"SUM(AS19:AS33)","v":21263978},{"$f":"SUM(AT19:AT33)","v":21779870},{"$f":"SUM(AU19:AU33)","v":21603582},{"$f":"SUM(AV19:AV33)","v":22129322}]
["REDE-CONSOL","ANC","Realizável a longo prazo",2398906,2787178,3339120,3202801,2961557,3168469,4108228,3847579,3831737,3998957,4179255,4730740,4909708,5363695,5861378,5685200,5704094,6131887,6672652,6786283,{"$f":"SUBTOTAL(9,X19:X30)","v":5650341},{"$f":"SUBTOTAL(9,Y19:Y30)","v":6825921},{"$f":"SUBTOTAL(9,Z19:Z30)","v":7308991},{"$f":"SUM(AA19:AA30)","v":7410291},7768714,8298376,7457133,7737473,7793005,10203613,10862446,11163060,{"$f":"SUM(AJ19:AJ30)","v":11136035},11967951,11458770,11992498,11983161,12492270,12385744,{"$f":"SUM(AQ19:AQ30)","v":12695963},{"$f":"SUM(AR19:AR30)","v":13164506},{"$f":"SUM(AS19:AS30)","v":13953876},{"$f":"SUM(AT19:AT30)","v":14410455},{"$f":"SUM(AU19:AU30)","v":14128400},{"$f":"SUM(AV19:AV30)","v":14457258}]
["REDE-CONSOL","ANC","Créditos com partes relacionadas",529374,48948,244744,226444,270914,234051,439225,327515,311226,313836,299665,339741,283692,475410,532015,208432,212161,201464,254807,131249,133455,881225,894889,696693,617512,1173740,0,0,810890,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE-CONSOL","ANC","Ativo financeiro indenizável da concessão",1864904,2100803,2100888,1626322,1692380,1805925,2384192,2180908,2259634,2351144,2466986,2650946,2951821,3164034,3451108,3468480,3642867,3790341,3961880,4232152,3185252,3351007,3524078,3875260,3993795,4079105,4241738,4577085,4742901,4901031,5197393,5666627,5948972,6367665,6766980,7213793,7518221,7831725,8097691,8532168,8960197,9393134,9960077,10592041,11162337]
["REDE-CONSOL","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,0,0,0,40343,42633,78374,86066,90304,93661,96689,99539,101527,83533,84984,86071,88445,89728,91497,94693,97264,98814,99117,99660,96887,93393,91152,89605,88575,64775,64732,65055,65339,65757,66277,66650,66942,67031,66795,66602,66618,67102]
["REDE-CONSOL","ANC","Consumidores e concessionárias",368,124094,117029,122404,123844,113802,112288,96805,89948,93661,127440,160011,202710,233308,261880,299021,308713,364754,382966,417607,439372,458272,481912,506104,530256,550951,591863,633078,636009,758266,780446,816520,829936,874265,957377,1069263,1138661,1222891,1324707,1435407,1517320,1623347,1703092,255435,248141]
["REDE-CONSOL","ANC","Títulos de créditos a receber",null,null,null,null,16358,16459,16358,1624,1624,25852,18455,18065,17396,19947,19893,21825,20632,18384,16651,14919,13286,10908,12243,10668,9919,8331,13621,11549,7264,7244,7249,7252,7256,7260,7264,7268,7272,7276,7308,7742,7828,7832,7913,7468,7480]
["REDE-CONSOL","ANC","Ativos financeiros setoriais",null,null,null,null,81743,275098,414844,167728,42015,79155,127048,85478,50606,105772,312135,241070,85988,189187,419682,254774,71800,253390,233337,142602,40183,5330,96193,98603,51435,464027,721581,477014,203048,476995,424825,341899,90451,340718,219391,47113,2320,205194,256384,95981,5311]
["REDE-CONSOL","ANC","Tributos a recuperar",null,null,null,null,136893,123314,124354,148534,148164,154749,150759,170927,172123,171621,166978,154424,159145,192285,202701,201446,239239,249656,448945,443470,456461,429944,464844,471194,444994,2470063,2408557,2459214,2549360,2541640,1777762,1727313,1569502,1446686,1231169,1137496,1177065,1102204,1002380,1385853,1365851]
["REDE-CONSOL","ANC","Créditos tributários",null,null,493531,483873,447008,409695,421708,448567,540569,546044,535458,888774,895252,902804,891339,838038,833085,835828,837907,871369,853030,892738,901463,921838,1022118,1015065,966933,915842,0,791433,794919,744621,703812,699387,689496,672167,676728,678325,668619,624719,594264,588553,582353,611796,637032]
["REDE-CONSOL","ANC","Cauções e depósitos vinculados",null,null,null,null,107081,112559,119575,119862,123043,129390,138017,132038,155432,163609,171074,176524,181606,190200,195782,203797,210252,212739,211562,228292,229678,233375,234058,237823,242172,243471,252400,251835,251758,253010,250963,256332,270652,283140,290046,299601,308603,313587,331164,298286,305674]
["REDE-CONSOL","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,6884,0,0,150009,102338,45477,47430,17861,10583,44281,36590,65423,75844,168155,221656,290763,293890,315551,427673,410685,697107,629452,662802,610643,682723,381411,515319,548839,476058,590067,437446,506409,521114,493914,358234,410080,394262,520538,370475,589610,432573]
["REDE-CONSOL","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE-CONSOL","ANC","Outros créditos",4260,513333,382928,743758,78452,{"$f":"311617-I19","v":77566},75684,165684,170543,181275,181931,176595,76432,-13780,-81173,110436,100520,96305,92549,79762,121037,108938,78196,77415,72871,73966,85421,84769,81224,95515,94977,102563,101060,92930,81602,132715,124803,121318,121929,134695,135616,132692,130015,225312,225757]
["REDE-CONSOL","ANC","Investimentos",1252,8458,8444,4791,4776,4623,4610,8128,8117,8106,8095,8084,8073,8062,8057,32316,32369,32452,32510,32447,586806,7466,7486,7446,7452,7440,7436,7727,7727,7722,7731,7731,7722,7945,7611,7653,7752,8318,5626894,7982,7897,8625,8689,8747,8132]
["REDE-CONSOL","ANC","Imobilizado",181254,395756,569,14321,14250,19694,18220,19425,28708,26850,27578,31223,1774062,1783268,604666,30013,28981,27885,41481,42631,41552,41485,41728,49181,51012,69717,65015,76404,76539,84248,84998,91079,94630,93151,99818,110269,112508,112700,117656,125135,125333,139323,137545,141477,141442]
["REDE-CONSOL","ANC","Intangível",1037,5079025,5481438,4981632,4907569,4868432,4960405,5426893,5435333,5522433,5645277,5515235,3711190,3626077,4603271,5148084,5107963,5158424,5166096,5101143,5165259,5111982,5147143,6400333,6332812,6271419,6169378,5986360,6023732,6037892,6122954,6071746,6267439,6430321,6418210,6307264,6463368,6686142,1216127,6834475,6938437,7162154,7223181,7324958,7522490]
["REDE-CONSOL","ATIVO","Total do ativo",2757330,11209775,11617281,11915788,12068256,12096320,12332602,12936780,12601553,13332360,13408068,13926696,14104128,14110475,15101255,14925113,15058045,15545386,16281146,16514570,{"$f":"X6+X17","v":17810621},{"$f":"Y6+Y17","v":18266434},{"$f":"Z6+Z17","v":18594059},{"$f":"AA17+AA6","v":18710421},20002412,20969886,20837693,21653387,20908440,23030019,24082548,24641840,{"$f":"AJ17+AJ6","v":24850163},24878876,25451043,25256054,25719679,26428938,26415550,{"$f":"AQ17+AQ6","v":27652729},28379099,29523511,29840881,30059241,30093911]
["REDE-CONSOL","PC","Passivo circulante",2036586,2968011,2770830,3155916,3680773,2446418,2602247,2740604,2622895,2937465,3001131,3157528,3446841.7534500002,3073907.6664899997,3427138.5427800003,3416920,3302170,3169878,3581354,2986359,{"$f":"SUBTOTAL(9,X36:X46)","v":3464771},{"$f":"SUBTOTAL(9,Y36:Y46)","v":3514746},{"$f":"SUBTOTAL(9,Z36:Z46)","v":3364595},{"$f":"SUM(AA36:AA46)","v":3260710},4333234,5047859,4797634,5292015,4521442,5296900,5183316,5374222,{"$f":"SUM(AJ36:AJ46)","v":4996763},4351802,5313436,5233583,5583793,5993069,6626617,{"$f":"SUM(AQ36:AQ46)","v":6599184},7074753,6612970,7374045,6113288,5764445]
["REDE-CONSOL","PC","Fornecedores",644285,710950,635267,665924,758145,672900,776771,898745,725011,716463,757723,822126,917041.07120999997,834637.62197000009,1346548.73309,999720,1050987,1126069,1245324,857415,1224716,915079,992319,970758,874978,844665,866372,1215739,1025041,1203163,1607275,1406984,1153411,1030595,1081984,1044313,1053881,1116092,1184746,1321729,1300334,1349752,1516197,1313962,1452304]
["REDE-CONSOL","PC","Empréstimos e Financiamentos",907245,425129,479063,259496,192585,296391,343962,406261,380166,670232,692360,605435,672293.97994000022,506860.94676000008,472614.82460000005,754466,608735,476716,765624,491547,465586,1053126,839643,750090,1175026,1645022,1857833,1991448,1500551,1224786,1200833,1421836,1309149,1094500,1511143,1292037,1438931,1412026,1256849,1386689,1007810,1737294,2465150,1729645,1542698]
["REDE-CONSOL","PC","Debêntures",410126,264524,86868,52336,79008,23219,111411,123728,167287,154096,142941,150905,144781.71066000004,144906.46206999998,153247.14886000002,86878,30263,43631,41190,41058,32134,55378,151913,304423,956019,960488,424400,429417,330460,541275,527017,600911,736294,525000,962776,742447,625480,1309557,1308325,1350315,1820906,1177770,1017523,830866,639652]
["REDE-CONSOL","PC","Impostos e contribuições sociais",10508,213448,3990,218792,301847,292975,317891,327531,304213,279913,314075,274053,315682.07005999994,266451.30589000002,323023.03986000008,300075,300526,302679,290974,249251,380137,408825,420341,295385,378927,512048,550229,441996,424558,532932,630588,491013,553969,451976,406008,336272,372579,383830,450706,501751,498514,347333,490287,393448,464864]
["REDE-CONSOL","PC","Dividendos a pagar",44,37321,0,21985,11017,8966,12803,29769,29810,2164,2156,50644,0,0,0,35418,35352,2218,51844,139665,139593,3020,1991,2141,2445,1493,1683,53017,2655,635775,3913,4414,88901,4915,5405,20548,6612,6890,7221,7877,626643,8526,5473,5764,6528]
["REDE-CONSOL","PC","Encargos de dívidas",null,null,null,null,9202,16485,15687,14160,21166,28118,32319,23986,30659.205379999996,29463.074949999998,32415.563830000003,18342,29362,41412,67010,35818,52957,50163,42643,31764,42701,48781,64847,75855,61246,57917,66699,78854,47787,64797,85951,136273,108932,149742,154075,164896,171128,174721,136526,166535,150532]
["REDE-CONSOL","PC","Benefícios pós-emprego",null,null,null,null,0,0,0,907,952,1711,3797,3226,3919.2158400000003,4057.3518200000003,4822.6263499999995,8987,9455,9767,9863,19601,27221,25567,19601,29075,29073,29073,29073,25367,25367,25367,25367,21188,21188,20982,20982,20919,20919,20919,20919,16663,16664,16664,16664,10743,10744]
["REDE-CONSOL","PC","Passivos financeiros setoriais",null,null,null,null,446354,408155,273262,290230,358380,453786,441527,453433,557803.65484000009,513328.71995,451698.54188999999,522699,646806,584867,518825,487851,485220,423924,372719,336142,327877,450758,506197,490859,486666,433319,395000,304935,46611,111847,282094,612518,880039,541245,861184,619597,293768,829124,638411,411094,169484]
["REDE-CONSOL","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,19,0,0,20373,34728,74415,82397,35527,44671.187709999998,50697.951720000005,33832.015440000003,26134,22418,31284,38975,42117,44614,44325,23949,28718,17524,9483,9136,8666,23303,44533,117150,219058,317535,377728,293257,347640,377196,379084,280660,253646,197312,139377,194857,261261,253351]
["REDE-CONSOL","PC","Incorporação de redes",null,null,null,null,176650,155105,157748,46873,59549,106004,96406,234398,0,0,0,111053,65482,64924,42975,93708,105428,90245,73554,48239,58598,69431,78580,69955,74404,83083,82267,107237,108361,108895,105873,112208,67950,50898,37302,45296,25255,25099,23815,31164,34349]
["REDE-CONSOL","PC","Outros passivos",64378,1316639,1565642,1937383,1705946,572222,592712,582027,541633,450563,435430,503795,759989.65780999989,723504.23135999998,608936.04885999998,553148,502784,486311,508750,528328,507165,445094,425922,463975,470066,476617,{"$f":"402053+7231","v":409284},489696,567191,514750,527207,717792,613557,560567,557963,568408,631274,622786,1064630,930725,1116419,807310,869142,958806,1039939]
["REDE-CONSOL","PNC","Não circulante",1438695,5523351,5742502,5795046,5391820,6394996,6481960,6843160,6589469,7089532,6888223,6675703,6490169.6859357227,6863612.4078773744,7451687.7171127507,7372740,7462165,8087031,8250610,9177235,{"$f":"SUBTOTAL(9,X48:X58)","v":9136462},{"$f":"SUBTOTAL(9,Y48:Y58)","v":10118471},{"$f":"SUBTOTAL(9,Z48:Z58)","v":10453277},{"$f":"SUM(AA48:AA58)","v":10749045},10847907,10894653,10696684,10630012,10978269,12405911,13638754,13978219,{"$f":"SUM(AJ48:AJ58)","v":14027059},14485131,14131955,14510455,14824984,14900991,13974266,{"$f":"SUM(AQ48:AQ58)","v":15085109},15264093,16525252,16299447,17460923,18107355]
["REDE-CONSOL","PNC","Empréstimos e financiamentos",535804,679640,542251,1454598,1450576,1760481,1893140,2372114,2308190,2723443,2609626,2538436,2455528.5097599998,2702354.9756499999,2677006.7159799999,2724451,2481961,3293664,3377786,3394837,3378968,3221433,3343759,3508361,3874811,3540642,3410240,3115768,3519913,3131701,4265310,4013113,4181243,4191166,4358826,5020176,4878953,5425198,5716968,5474013,5307904,5336755,5088913,5792685,5268506]
["REDE-CONSOL","PNC","Debêntures",0,932711,930478,931786,936260,928540,876308,830724,665969,629607,593501,550597,521781.56272000005,485896.19881000003,1054014.5012000001,1361247,1823118,1826133,1832153,2751621,2749031,3476030,3414259,3283609,2853269,2915770,3316429,3539979,3498792,3314142,3215929,3792179,3795632,4154648,3876273,3892784,4531958,3997003,3646141,4236799,4551246,5840232,5840229,7392404,8671259]
["REDE-CONSOL","PNC","Impostos a Recolher",166483,236230,1808870,1565686,1443606,1432032,1411702,1422035,1456073,1370671,1356082,1698947,1708223.3758764747,1729179.3187881261,1721968.83024392,1748300,1803241,1870101,1893344,1885357,1903535,1936107,2005597,1963135,2133164,2176722,2234290,2257657,2300360,2193502,2294511,2400654,2323198,2461109,2454575,2506124,2590935,2686825,2803384,2964919,3112327,3282838,3319329,2109525,2053383]
["REDE-CONSOL","PNC","Fornecedores",null,null,null,null,353609,358646,349069,319724,288569,259509,230595,200810,171698.92561999999,145099.70900999999,116206.89947,89481,70342,30989,2468,48109,51627,53312,55813,68271,69135,68925,73118,72674,72523,72638,72606,67184,68571,70432,70178,71077,73044,71681,72485,74418,74267,76692,80979,85619,86978]
["REDE-CONSOL","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,1823,7254,17818,3169,3903,2.0000000000000002E-5,3.0000000000000004E-5,0,0,0,379,498,2367,1591,3973,0,0,0,0,0,0,0,6040,0,0,45083,7329,19988,8558,18610,71824,34370,38797,32747,76541,78678,214059,176145]
["REDE-CONSOL","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,529439,492206,485737,467013,477408,474766,472921,401627,419395.41574924835,444615.73091924831,446165.69393883034,398485,392238,376215,352392,347462,344200,321339,308812,292551,294536,292849,298291,307660,306765,298971,280254,233492,228736,209687,186550,175452,177134,167573,159644,155988,155008,150880,179371,122918,128284]
["REDE-CONSOL","PNC","Benefícios pós-emprego",null,null,null,null,10417,10882,11347,10073,8552,8805,10405,18473,19163.589389999997,19853.132879999997,20542.676370000001,60385,62164,64099,67707,135572,140349,145126,149903,280874,287125,293375,302680,250632,256975,249235,255577,164260,169554,164688,169981,135960,140985,146276,151566,101781,105848,110073,114298,60955,63670]
["REDE-CONSOL","PNC","Passivos financeiros setoriais",null,null,null,null,55367,112405,148924,81362,16574,202337,206234,149658,53680.303169999999,178302.59184000004,245252.87533999997,216459,101775,169673,264757,228485,158890,155988,161694,241400,119827,161517,199263,209428,219840,231643,330573,429000,295617,246413,221412,133196,33389,53648,100023,100755,221163,202948,247109,292888,323302]
["REDE-CONSOL","PNC","Incorporação de redes",null,null,null,null,213003,201462,187147,185162,194027,213080,233741,78615,0,0,0,98917,98917,98917,98917,45504,45504,45504,45504,45504,45504,45504,45504,45504,45504,45504,45504,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE-CONSOL","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,210476,0,258131,267203,277677,278654,2371500,2391455,2416299,2456695,2505177,2303456,2097495,1892484,1773290,772839,1034225,908376,812264,766737,677054,568104]
["REDE-CONSOL","PNC","Outros passivos",736408,3674770,2460903,1842976,399543,1098342,1118586,1153130,1166853,1189496,1171949,1034637,1140698.0036299999,1158310.7499499999,1170529.5245700001,675015,628409,356861,360588,337921,362767,759659,967936,854864,1170536,1141218,549666,553033,478943,491035,487035,462038,462730,474482,470716,469633,487492,507673,516846,903414,795207,636029,583804,712816,767724]
["REDE-CONSOL","PL","Patrimônio líquido",-717951,2718413,3103949,2964826,2995663,3254906,3248395,3353016,3389189,3305363,3518714,4093465,4167116.2257204829,4172955.0875558993,4222428.3945227033,4135453,4293710,4288477,4449182,4350976,{"$f":"SUM(X60:X70)","v":5209388},{"$f":"SUM(Y60:Y70)","v":4633217},{"$f":"SUM(Z60:Z70)","v":4776187},{"$f":"SUM(AA60:AA70)","v":4700666},4821271,5027374,5343375,5731360,5408729,5327208,5260478,5289399,{"$f":"SUM(AJ60:AJ70)","v":5826341},6041943,6005652,5512016,5310902,5534878,5814667,{"$f":"SUM(AQ60:AQ70)","v":5968436},6040253,6385289,6167389,6485030,6222111]
["REDE-CONSOL","PL","Capital social",1343974,1343974,2245787,2245787,2245787,2245787,2245787,2245787,2245787,2245787,2245787,2777404,2777404.2419399996,2777404.2419399996,2777404.2419399996,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,3223219,3223219,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218]
["REDE-CONSOL","PL","Reservas de Capital",26485,26485,26485,26485,26485,26485,26485,2730,2730,-7,158357,5719,5722.2946400000455,4196.2563700000046,12530.206680000007,11459,11459,11557,14492,15052,594448,453327,8371,16055,16354,16101,16284,11928,18722,18609,19418,-5256,-4786,-4821,8188,8556,8985,9609,1543,10742,9750,8155,9594,10868,12115]
["REDE-CONSOL","PL","Lucros (Prejuízos) Acumulados",-2118141,-575684,-177966,-354511,-318230,-56331,-73094,0,0,18200,59096,0,0,0,0,0,117136,192811,343014,0,224440,202401,218868,0,107119,208273,384003,0,359445,412342,443718,0,469229,862843,813896,0,315657,397189,557406,0,518238,759301,556615,0,369581]
["REDE-CONSOL","PL","Ajuste de Avaliação Patrimonial",0,0,0,24459,24459,0,24459,0,36585,2730,2730,10716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE-CONSOL","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE-CONSOL","PL","Reservas de Lucros",0,0,0,0,0,0,0,0,0,0,0,0,187018.88535999967,196485.09602999996,228732.38787999988,209482,209482,209482,209482,514149,514149,131146,131146,166721,374868,374868,374868,420361,420361,128737,128737,545596,545596,204673,204673,644731,192074,192074,192074,801641,332286,332286,332286,1049115,532086]
["REDE-CONSOL","PL","Dividendos adicionais propostos",0,0,0,0,0,0,0,77227,77227,0,0,113954,0,0,0,0,0,0,0,0,0,0,0,208147,0,0,0,649167,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE-CONSOL","PL","Outros Resultados Abrangentes",25094,25095,25095,6194,6194,6194,6194,7159,6909,6909,6909,690,689.67826000000161,689.67826000000161,689.67826000000161,-9988,-9988,-9988,-9988,-48401,-48401,-48401,-48401,-120208,-120208,-120208,-120208,-108142,-108142,-108142,-108142,-46877,-46877,-47777,-47777,-25947,-26741,-26741,-26741,-13505,-13682,-13682,-13682,20526,20525]
["REDE-CONSOL","PL","Adiantamento para futuro aumento de capital",0,901813,8000,8000,8000,8000,8000,8000,76,0,0,0,0,0,0,0,0,0,0,0,0,0,445310,445310,445310,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE-CONSOL","PL","Participação de acionistas não controladores",4637,996730,976548,1008412,1002968,1024771,1010564,1012113,1019875,1031744,1045835,1184982,1196281.1255204836,1194179.8149558993,1203071.8797627038,1147096,1188217,1107211,1114778,1092772,1147348,1117340,1243489,1207237,1220424,1325121,1465209,1534828,1495125,1652444,1553529,1572718,1639961,1803807,1803454,1661458,1597709,1739529,1867167,1946340,1970443,2076011,2059358,2181303,2064586]
["REDE-CONSOL","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE-CONSOL","PASSIVO","Total do passivo",2757330,11209775,11617281,11915788,12068256,12096320,12332602,12936780,12601553,13332360,13408068,13926696,14104127.665106205,14110475.161923274,15101254.654415455,14925113,15058045,15545386,16281146,16514570,{"$f":"X59+X47+X35","v":17810621},{"$f":"Y59+Y47+Y35","v":18266434},{"$f":"Z59+Z47+Z35","v":18594059},{"$f":"AA35+AA47+AA59","v":18710421},20002412,20969886,20837693,21653387,20908440,23030019,24082548,24641840,{"$f":"AJ35+AJ47+AJ59","v":24850163},24878876,25451043,25256054,25719679,26428938,26415550,{"$f":"AQ35+AQ47+AQ59","v":27652729},28379099,29523511,29840881,30059241,30093911]
["REDE-CONSOL",null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,-0.33489379473030567,0.16192327439785004,-0.34558454528450966,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD71-AD34","v":0},{"$f":"AE71-AE34","v":0},{"$f":"AF71-AF34","v":0},{"$f":"AG71-AG34","v":0},0,0,{"$f":"AJ71-AJ34","v":0},0,0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,-0.14409000054001808,0,true,true,null,null,true,true]

{"sheet":"BS.REDE","index":54,"n_rows":74,"n_cols":48,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Rede Energia | Parent Company"]
[]
[null,null,"R$ thousand",{"$f":"BP.REDE!D4","v":41729},{"$f":"BP.REDE!E4","v":41820},{"$f":"BP.REDE!F4","v":41912},{"$f":"BP.REDE!G4","v":42004},{"$f":"BP.REDE!H4","v":42094},{"$f":"BP.REDE!I4","v":42185},{"$f":"BP.REDE!J4","v":42277},{"$f":"BP.REDE!K4","v":42369},{"$f":"BP.REDE!L4","v":42460},{"$f":"BP.REDE!M4","v":42551},{"$f":"BP.REDE!N4","v":42643},{"$f":"BP.REDE!O4","v":42735},{"$f":"BP.REDE!P4","v":42825},{"$f":"BP.REDE!Q4","v":42916},{"$f":"BP.REDE!R4","v":43008},{"$f":"BP.REDE!S4","v":43100},{"$f":"BP.REDE!T4","v":43190},{"$f":"BP.REDE!U4","v":43281},{"$f":"BP.REDE!V4","v":43373},{"$f":"BP.REDE!W4","v":43465},{"$f":"BP.REDE!X4","v":43555},{"$f":"BP.REDE!Y4","v":43646},{"$f":"BP.REDE!Z4","v":43738},{"$f":"BP.REDE!AA4","v":43830},{"$f":"BP.REDE!AB4","v":43921},{"$f":"BP.REDE!AC4","v":44012},{"$f":"BP.REDE!AD4","v":44104},{"$f":"BP.REDE!AE4","v":44196},{"$f":"BP.REDE!AF4","v":44286},{"$f":"BP.REDE!AG4","v":44377},{"$f":"BP.REDE!AH4","v":44469},{"$f":"BP.REDE!AI4","v":44561},{"$f":"BP.REDE!AJ4","v":44651},{"$f":"BP.REDE!AK4","v":44742},{"$f":"BP.REDE!AL4","v":44834},{"$f":"BP.REDE!AM4","v":44926},{"$f":"BP.REDE!AN4","v":45016},{"$f":"BP.REDE!AO4","v":45107},{"$f":"BP.REDE!AP4","v":45199},{"$f":"BP.REDE!AQ4","v":45291},{"$f":"BP.REDE!AR4","v":45382},{"$f":"BP.REDE!AS4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,null,"Current Assets",{"$f":"BP.REDE!D6","v":72477},{"$f":"BP.REDE!E6","v":69364},{"$f":"BP.REDE!F6","v":50657},{"$f":"BP.REDE!G6","v":80309},{"$f":"BP.REDE!H6","v":48522},{"$f":"BP.REDE!I6","v":210079},{"$f":"BP.REDE!J6","v":35174},{"$f":"BP.REDE!K6","v":36959},{"$f":"BP.REDE!L6","v":41030},{"$f":"BP.REDE!M6","v":23750},{"$f":"BP.REDE!N6","v":31280},{"$f":"BP.REDE!O6","v":103221},{"$f":"BP.REDE!P6","v":71145},{"$f":"BP.REDE!Q6","v":89342},{"$f":"BP.REDE!R6","v":35509},{"$f":"BP.REDE!S6","v":78682},{"$f":"BP.REDE!T6","v":104145},{"$f":"BP.REDE!U6","v":87829},{"$f":"BP.REDE!V6","v":164623},{"$f":"BP.REDE!W6","v":312840},{"$f":"BP.REDE!X6","v":419904},{"$f":"BP.REDE!Y6","v":136154},{"$f":"BP.REDE!Z6","v":86788},{"$f":"BP.REDE!AA6","v":82370},{"$f":"BP.REDE!AB6","v":388139},{"$f":"BP.REDE!AC6","v":174357},{"$f":"BP.REDE!AD6","v":540520},{"$f":"BP.REDE!AE6","v":686358},{"$f":"BP.REDE!AF6","v":571194},{"$f":"BP.REDE!AG6","v":744144},{"$f":"BP.REDE!AH6","v":237151},{"$f":"BP.REDE!AI6","v":224341},{"$f":"BP.REDE!AJ6","v":521334},{"$f":"BP.REDE!AK6","v":350534},{"$f":"BP.REDE!AL6","v":360175},{"$f":"BP.REDE!AM6","v":373988},{"$f":"BP.REDE!AN6","v":394950},{"$f":"BP.REDE!AO6","v":110720},{"$f":"BP.REDE!AP6","v":20881},{"$f":"BP.REDE!AQ6","v":38179},{"$f":"BP.REDE!AR6","v":527566},{"$f":"BP.REDE!AS6","v":58105},{"$f":"BP.REDE!AT6","v":29080},{"$f":"BP.REDE!AU6","v":23970},{"$f":"BP.REDE!AV6","v":46217}]
[null,null,"Cash and cash equivalents",{"$f":"BP.REDE!D7","v":14529},{"$f":"BP.REDE!E7","v":11104},{"$f":"BP.REDE!F7","v":14534},{"$f":"BP.REDE!G7","v":5072},{"$f":"BP.REDE!H7","v":1177},{"$f":"BP.REDE!I7","v":64912},{"$f":"BP.REDE!J7","v":1226},{"$f":"BP.REDE!K7","v":912},{"$f":"BP.REDE!L7","v":8441},{"$f":"BP.REDE!M7","v":2749},{"$f":"BP.REDE!N7","v":8580},{"$f":"BP.REDE!O7","v":33308},{"$f":"BP.REDE!P7","v":780},{"$f":"BP.REDE!Q7","v":964},{"$f":"BP.REDE!R7","v":632},{"$f":"BP.REDE!S7","v":10489},{"$f":"BP.REDE!T7","v":7697},{"$f":"BP.REDE!U7","v":774},{"$f":"BP.REDE!V7","v":744},{"$f":"BP.REDE!W7","v":52856},{"$f":"BP.REDE!X7","v":46865},{"$f":"BP.REDE!Y7","v":117416},{"$f":"BP.REDE!Z7","v":14825},{"$f":"BP.REDE!AA7","v":4429},{"$f":"BP.REDE!AB7","v":76713},{"$f":"BP.REDE!AC7","v":84140},{"$f":"BP.REDE!AD7","v":129454},{"$f":"BP.REDE!AE7","v":101361},{"$f":"BP.REDE!AF7","v":103104},{"$f":"BP.REDE!AG7","v":2895},{"$f":"BP.REDE!AH7","v":8838},{"$f":"BP.REDE!AI7","v":8183},{"$f":"BP.REDE!AJ7","v":6956},{"$f":"BP.REDE!AK7","v":36697},{"$f":"BP.REDE!AL7","v":960},{"$f":"BP.REDE!AM7","v":932},{"$f":"BP.REDE!AN7","v":31679},{"$f":"BP.REDE!AO7","v":821},{"$f":"BP.REDE!AP7","v":850},{"$f":"BP.REDE!AQ7","v":879},{"$f":"BP.REDE!AR7","v":851},{"$f":"BP.REDE!AS7","v":880},{"$f":"BP.REDE!AT7","v":838},{"$f":"BP.REDE!AU7","v":63},{"$f":"BP.REDE!AV7","v":73}]
[null,null,"Money market and secured funds",{"$f":"BP.REDE!D8","v":0},{"$f":"BP.REDE!E8","v":2098},{"$f":"BP.REDE!F8","v":51},{"$f":"BP.REDE!G8","v":51},{"$f":"BP.REDE!H8","v":2992},{"$f":"BP.REDE!I8","v":100610},{"$f":"BP.REDE!J8","v":4057},{"$f":"BP.REDE!K8","v":37},{"$f":"BP.REDE!L8","v":38},{"$f":"BP.REDE!M8","v":39},{"$f":"BP.REDE!N8","v":40},{"$f":"BP.REDE!O8","v":17347},{"$f":"BP.REDE!P8","v":17449},{"$f":"BP.REDE!Q8","v":5007},{"$f":"BP.REDE!R8","v":29},{"$f":"BP.REDE!S8","v":29},{"$f":"BP.REDE!T8","v":24229},{"$f":"BP.REDE!U8","v":18762},{"$f":"BP.REDE!V8","v":76854},{"$f":"BP.REDE!W8","v":171237},{"$f":"BP.REDE!X8","v":248816},{"$f":"BP.REDE!Y8","v":983},{"$f":"BP.REDE!Z8","v":53307},{"$f":"BP.REDE!AA8","v":58267},{"$f":"BP.REDE!AB8","v":122285},{"$f":"BP.REDE!AC8","v":52287},{"$f":"BP.REDE!AD8","v":395338},{"$f":"BP.REDE!AE8","v":480132},{"$f":"BP.REDE!AF8","v":458004},{"$f":"BP.REDE!AG8","v":724196},{"$f":"BP.REDE!AH8","v":217381},{"$f":"BP.REDE!AI8","v":206582},{"$f":"BP.REDE!AJ8","v":274729},{"$f":"BP.REDE!AK8","v":291145},{"$f":"BP.REDE!AL8","v":335483},{"$f":"BP.REDE!AM8","v":311725},{"$f":"BP.REDE!AN8","v":350443},{"$f":"BP.REDE!AO8","v":98869},{"$f":"BP.REDE!AP8","v":9300},{"$f":"BP.REDE!AQ8","v":18937},{"$f":"BP.REDE!AR8","v":17322},{"$f":"BP.REDE!AS8","v":45504},{"$f":"BP.REDE!AT8","v":16372},{"$f":"BP.REDE!AU8","v":11837},{"$f":"BP.REDE!AV8","v":36193}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.REDE!D9","v":0},{"$f":"BP.REDE!E9","v":0},{"$f":"BP.REDE!F9","v":0},{"$f":"BP.REDE!G9","v":0},{"$f":"BP.REDE!H9","v":0},{"$f":"BP.REDE!I9","v":0},{"$f":"BP.REDE!J9","v":0},{"$f":"BP.REDE!K9","v":0},{"$f":"BP.REDE!L9","v":0},{"$f":"BP.REDE!M9","v":0},{"$f":"BP.REDE!N9","v":0},{"$f":"BP.REDE!O9","v":0},{"$f":"BP.REDE!P9","v":0},{"$f":"BP.REDE!Q9","v":0},{"$f":"BP.REDE!R9","v":0},{"$f":"BP.REDE!S9","v":0},{"$f":"BP.REDE!T9","v":0},{"$f":"BP.REDE!U9","v":0},{"$f":"BP.REDE!V9","v":0},{"$f":"BP.REDE!W9","v":0},{"$f":"BP.REDE!X9","v":0},{"$f":"BP.REDE!Y9","v":0},{"$f":"BP.REDE!Z9","v":0},{"$f":"BP.REDE!AA9","v":0},{"$f":"BP.REDE!AB9","v":0},{"$f":"BP.REDE!AC9","v":0},{"$f":"BP.REDE!AD9","v":0},{"$f":"BP.REDE!AE9","v":0},{"$f":"BP.REDE!AF9","v":0},{"$f":"BP.REDE!AG9","v":0},{"$f":"BP.REDE!AH9","v":0},{"$f":"BP.REDE!AI9","v":0},{"$f":"BP.REDE!AJ9","v":0},{"$f":"BP.REDE!AK9","v":0},{"$f":"BP.REDE!AL9","v":0},{"$f":"BP.REDE!AM9","v":0},{"$f":"BP.REDE!AN9","v":0},{"$f":"BP.REDE!AO9","v":0},{"$f":"BP.REDE!AP9","v":0},{"$f":"BP.REDE!AQ9","v":0},{"$f":"BP.REDE!AR9","v":0},{"$f":"BP.REDE!AS9","v":0},{"$f":"BP.REDE!AT9","v":0},{"$f":"BP.REDE!AU9","v":0},{"$f":"BP.REDE!AV9","v":0}]
[null,null,"Credit receivables",{"$f":"BP.REDE!D10","v":26829},{"$f":"BP.REDE!E10","v":0},{"$f":"BP.REDE!F10","v":3791},{"$f":"BP.REDE!G10","v":845},{"$f":"BP.REDE!H10","v":845},{"$f":"BP.REDE!I10","v":845},{"$f":"BP.REDE!J10","v":845},{"$f":"BP.REDE!K10","v":845},{"$f":"BP.REDE!L10","v":845},{"$f":"BP.REDE!M10","v":845},{"$f":"BP.REDE!N10","v":0},{"$f":"BP.REDE!O10","v":0},{"$f":"BP.REDE!P10","v":0},{"$f":"BP.REDE!Q10","v":0},{"$f":"BP.REDE!R10","v":0},{"$f":"BP.REDE!S10","v":0},{"$f":"BP.REDE!T10","v":0},{"$f":"BP.REDE!U10","v":0},{"$f":"BP.REDE!V10","v":0},{"$f":"BP.REDE!W10","v":0},{"$f":"BP.REDE!X10","v":0},{"$f":"BP.REDE!Y10","v":0},{"$f":"BP.REDE!Z10","v":0},{"$f":"BP.REDE!AA10","v":0},{"$f":"BP.REDE!AB10","v":0},{"$f":"BP.REDE!AC10","v":0},{"$f":"BP.REDE!AD10","v":0},{"$f":"BP.REDE!AE10","v":90992},{"$f":"BP.REDE!AF10","v":0},{"$f":"BP.REDE!AG10","v":7513},{"$f":"BP.REDE!AH10","v":0},{"$f":"BP.REDE!AI10","v":0},{"$f":"BP.REDE!AJ10","v":0},{"$f":"BP.REDE!AK10","v":0},{"$f":"BP.REDE!AL10","v":0},{"$f":"BP.REDE!AM10","v":0},{"$f":"BP.REDE!AN10","v":0},{"$f":"BP.REDE!AO10","v":0},{"$f":"BP.REDE!AP10","v":0},{"$f":"BP.REDE!AQ10","v":0},{"$f":"BP.REDE!AR10","v":0},{"$f":"BP.REDE!AS10","v":0},{"$f":"BP.REDE!AT10","v":0},{"$f":"BP.REDE!AU10","v":0},{"$f":"BP.REDE!AV10","v":0}]
[null,null,"Inventory",{"$f":"BP.REDE!D11","v":0},{"$f":"BP.REDE!E11","v":0},{"$f":"BP.REDE!F11","v":0},{"$f":"BP.REDE!G11","v":0},{"$f":"BP.REDE!H11","v":0},{"$f":"BP.REDE!I11","v":0},{"$f":"BP.REDE!J11","v":0},{"$f":"BP.REDE!K11","v":0},{"$f":"BP.REDE!L11","v":0},{"$f":"BP.REDE!M11","v":0},{"$f":"BP.REDE!N11","v":0},{"$f":"BP.REDE!O11","v":0},{"$f":"BP.REDE!P11","v":0},{"$f":"BP.REDE!Q11","v":0},{"$f":"BP.REDE!R11","v":0},{"$f":"BP.REDE!S11","v":0},{"$f":"BP.REDE!T11","v":0},{"$f":"BP.REDE!U11","v":0},{"$f":"BP.REDE!V11","v":0},{"$f":"BP.REDE!W11","v":0},{"$f":"BP.REDE!X11","v":0},{"$f":"BP.REDE!Y11","v":0},{"$f":"BP.REDE!Z11","v":0},{"$f":"BP.REDE!AA11","v":0},{"$f":"BP.REDE!AB11","v":0},{"$f":"BP.REDE!AC11","v":0},{"$f":"BP.REDE!AD11","v":0},{"$f":"BP.REDE!AE11","v":0},{"$f":"BP.REDE!AF11","v":0},{"$f":"BP.REDE!AG11","v":0},{"$f":"BP.REDE!AH11","v":0},{"$f":"BP.REDE!AI11","v":0},{"$f":"BP.REDE!AJ11","v":0},{"$f":"BP.REDE!AK11","v":0},{"$f":"BP.REDE!AL11","v":0},{"$f":"BP.REDE!AM11","v":0},{"$f":"BP.REDE!AN11","v":0},{"$f":"BP.REDE!AO11","v":0},{"$f":"BP.REDE!AP11","v":0},{"$f":"BP.REDE!AQ11","v":0},{"$f":"BP.REDE!AR11","v":0},{"$f":"BP.REDE!AS11","v":0},{"$f":"BP.REDE!AT11","v":0},{"$f":"BP.REDE!AU11","v":0},{"$f":"BP.REDE!AV11","v":0}]
[null,null,"Recoverable taxes",{"$f":"BP.REDE!D12","v":28190},{"$f":"BP.REDE!E12","v":22285},{"$f":"BP.REDE!F12","v":23853},{"$f":"BP.REDE!G12","v":24832},{"$f":"BP.REDE!H12","v":700},{"$f":"BP.REDE!I12","v":17690},{"$f":"BP.REDE!J12","v":18355},{"$f":"BP.REDE!K12","v":7682},{"$f":"BP.REDE!L12","v":7096},{"$f":"BP.REDE!M12","v":6463},{"$f":"BP.REDE!N12","v":12213},{"$f":"BP.REDE!O12","v":10121},{"$f":"BP.REDE!P12","v":10504},{"$f":"BP.REDE!Q12","v":13877},{"$f":"BP.REDE!R12","v":17708},{"$f":"BP.REDE!S12","v":18100},{"$f":"BP.REDE!T12","v":22275},{"$f":"BP.REDE!U12","v":2007},{"$f":"BP.REDE!V12","v":4090},{"$f":"BP.REDE!W12","v":3643},{"$f":"BP.REDE!X12","v":3380},{"$f":"BP.REDE!Y12","v":6605},{"$f":"BP.REDE!Z12","v":11302},{"$f":"BP.REDE!AA12","v":9573},{"$f":"BP.REDE!AB12","v":19935},{"$f":"BP.REDE!AC12","v":34780},{"$f":"BP.REDE!AD12","v":12922},{"$f":"BP.REDE!AE12","v":11094},{"$f":"BP.REDE!AF12","v":5425},{"$f":"BP.REDE!AG12","v":6761},{"$f":"BP.REDE!AH12","v":8095},{"$f":"BP.REDE!AI12","v":4473},{"$f":"BP.REDE!AJ12","v":8315},{"$f":"BP.REDE!AK12","v":10916},{"$f":"BP.REDE!AL12","v":11924},{"$f":"BP.REDE!AM12","v":8268},{"$f":"BP.REDE!AN12","v":7733},{"$f":"BP.REDE!AO12","v":5912},{"$f":"BP.REDE!AP12","v":7709},{"$f":"BP.REDE!AQ12","v":12486},{"$f":"BP.REDE!AR12","v":8509},{"$f":"BP.REDE!AS12","v":8691},{"$f":"BP.REDE!AT12","v":8814},{"$f":"BP.REDE!AU12","v":8963},{"$f":"BP.REDE!AV12","v":6844}]
[null,null,"Derivative financial instruments",{"$f":"BP.REDE!D13","v":0},{"$f":"BP.REDE!E13","v":0},{"$f":"BP.REDE!F13","v":0},{"$f":"BP.REDE!G13","v":0},{"$f":"BP.REDE!H13","v":0},{"$f":"BP.REDE!I13","v":0},{"$f":"BP.REDE!J13","v":0},{"$f":"BP.REDE!K13","v":0},{"$f":"BP.REDE!L13","v":0},{"$f":"BP.REDE!M13","v":0},{"$f":"BP.REDE!N13","v":0},{"$f":"BP.REDE!O13","v":0},{"$f":"BP.REDE!P13","v":0},{"$f":"BP.REDE!Q13","v":0},{"$f":"BP.REDE!R13","v":0},{"$f":"BP.REDE!S13","v":0},{"$f":"BP.REDE!T13","v":0},{"$f":"BP.REDE!U13","v":0},{"$f":"BP.REDE!V13","v":0},{"$f":"BP.REDE!W13","v":0},{"$f":"BP.REDE!X13","v":0},{"$f":"BP.REDE!Y13","v":0},{"$f":"BP.REDE!Z13","v":0},{"$f":"BP.REDE!AA13","v":0},{"$f":"BP.REDE!AB13","v":0},{"$f":"BP.REDE!AC13","v":0},{"$f":"BP.REDE!AD13","v":0},{"$f":"BP.REDE!AE13","v":0},{"$f":"BP.REDE!AF13","v":0},{"$f":"BP.REDE!AG13","v":0},{"$f":"BP.REDE!AH13","v":0},{"$f":"BP.REDE!AI13","v":0},{"$f":"BP.REDE!AJ13","v":0},{"$f":"BP.REDE!AK13","v":0},{"$f":"BP.REDE!AL13","v":0},{"$f":"BP.REDE!AM13","v":0},{"$f":"BP.REDE!AN13","v":0},{"$f":"BP.REDE!AO13","v":0},{"$f":"BP.REDE!AP13","v":0},{"$f":"BP.REDE!AQ13","v":0},{"$f":"BP.REDE!AR13","v":0},{"$f":"BP.REDE!AS13","v":0},{"$f":"BP.REDE!AT13","v":0},{"$f":"BP.REDE!AU13","v":0},{"$f":"BP.REDE!AV13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.REDE!D14","v":0},{"$f":"BP.REDE!E14","v":0},{"$f":"BP.REDE!F14","v":0},{"$f":"BP.REDE!G14","v":0},{"$f":"BP.REDE!H14","v":0},{"$f":"BP.REDE!I14","v":0},{"$f":"BP.REDE!J14","v":0},{"$f":"BP.REDE!K14","v":0},{"$f":"BP.REDE!L14","v":0},{"$f":"BP.REDE!M14","v":0},{"$f":"BP.REDE!N14","v":0},{"$f":"BP.REDE!O14","v":0},{"$f":"BP.REDE!P14","v":0},{"$f":"BP.REDE!Q14","v":0},{"$f":"BP.REDE!R14","v":0},{"$f":"BP.REDE!S14","v":0},{"$f":"BP.REDE!T14","v":0},{"$f":"BP.REDE!U14","v":0},{"$f":"BP.REDE!V14","v":0},{"$f":"BP.REDE!W14","v":0},{"$f":"BP.REDE!X14","v":0},{"$f":"BP.REDE!Y14","v":0},{"$f":"BP.REDE!Z14","v":0},{"$f":"BP.REDE!AA14","v":0},{"$f":"BP.REDE!AB14","v":0},{"$f":"BP.REDE!AC14","v":0},{"$f":"BP.REDE!AD14","v":0},{"$f":"BP.REDE!AE14","v":0},{"$f":"BP.REDE!AF14","v":0},{"$f":"BP.REDE!AG14","v":0},{"$f":"BP.REDE!AH14","v":0},{"$f":"BP.REDE!AI14","v":0},{"$f":"BP.REDE!AJ14","v":0},{"$f":"BP.REDE!AK14","v":0},{"$f":"BP.REDE!AL14","v":0},{"$f":"BP.REDE!AM14","v":0},{"$f":"BP.REDE!AN14","v":0},{"$f":"BP.REDE!AO14","v":0},{"$f":"BP.REDE!AP14","v":0},{"$f":"BP.REDE!AQ14","v":0},{"$f":"BP.REDE!AR14","v":0},{"$f":"BP.REDE!AS14","v":0},{"$f":"BP.REDE!AT14","v":0},{"$f":"BP.REDE!AU14","v":0},{"$f":"BP.REDE!AV14","v":0}]
[null,null,"Concession financial asset"]
[null,null,"Other Acciunts Receivable",{"$f":"BP.REDE!D16","v":2929},{"$f":"BP.REDE!E16","v":33877},{"$f":"BP.REDE!F16","v":8428},{"$f":"BP.REDE!G16","v":49509},{"$f":"BP.REDE!H16","v":42808},{"$f":"BP.REDE!I16","v":26022},{"$f":"BP.REDE!J16","v":10691},{"$f":"BP.REDE!K16","v":27483},{"$f":"BP.REDE!L16","v":24610},{"$f":"BP.REDE!M16","v":13654},{"$f":"BP.REDE!N16","v":10447},{"$f":"BP.REDE!O16","v":42445},{"$f":"BP.REDE!P16","v":42412},{"$f":"BP.REDE!Q16","v":69494},{"$f":"BP.REDE!R16","v":17140},{"$f":"BP.REDE!S16","v":50064},{"$f":"BP.REDE!T16","v":49944},{"$f":"BP.REDE!U16","v":66286},{"$f":"BP.REDE!V16","v":82935},{"$f":"BP.REDE!W16","v":85104},{"$f":"BP.REDE!X16","v":120843},{"$f":"BP.REDE!Y16","v":11150},{"$f":"BP.REDE!Z16","v":7354},{"$f":"BP.REDE!AA16","v":10101},{"$f":"BP.REDE!AB16","v":169206},{"$f":"BP.REDE!AC16","v":3150},{"$f":"BP.REDE!AD16","v":2806},{"$f":"BP.REDE!AE16","v":2779},{"$f":"BP.REDE!AF16","v":4661},{"$f":"BP.REDE!AG16","v":2779},{"$f":"BP.REDE!AH16","v":2837},{"$f":"BP.REDE!AI16","v":5103},{"$f":"BP.REDE!AJ16","v":231334},{"$f":"BP.REDE!AK16","v":11776},{"$f":"BP.REDE!AL16","v":11808},{"$f":"BP.REDE!AM16","v":53063},{"$f":"BP.REDE!AN16","v":5095},{"$f":"BP.REDE!AO16","v":5118},{"$f":"BP.REDE!AP16","v":3022},{"$f":"BP.REDE!AQ16","v":5877},{"$f":"BP.REDE!AR16","v":500884},{"$f":"BP.REDE!AS16","v":3030},{"$f":"BP.REDE!AT16","v":3056},{"$f":"BP.REDE!AU16","v":3107},{"$f":"BP.REDE!AV16","v":3107}]
[null,null,"Non-Current Assets",{"$f":"BP.REDE!D17","v":2251153},{"$f":"BP.REDE!E17","v":3134868},{"$f":"BP.REDE!F17","v":3682000},{"$f":"BP.REDE!G17","v":3463645},{"$f":"BP.REDE!H17","v":3531685},{"$f":"BP.REDE!I17","v":3390973},{"$f":"BP.REDE!J17","v":3577841},{"$f":"BP.REDE!K17","v":3725111},{"$f":"BP.REDE!L17","v":3773541},{"$f":"BP.REDE!M17","v":3706605},{"$f":"BP.REDE!N17","v":3925301},{"$f":"BP.REDE!O17","v":4239265},{"$f":"BP.REDE!P17","v":4358160},{"$f":"BP.REDE!Q17","v":4355438},{"$f":"BP.REDE!R17","v":4472099},{"$f":"BP.REDE!S17","v":4104428},{"$f":"BP.REDE!T17","v":4170705},{"$f":"BP.REDE!U17","v":3898764},{"$f":"BP.REDE!V17","v":3978374},{"$f":"BP.REDE!W17","v":3856988},{"$f":"BP.REDE!X17","v":4561764},{"$f":"BP.REDE!Y17","v":4627908},{"$f":"BP.REDE!Z17","v":4698780},{"$f":"BP.REDE!AA17","v":4716937},{"$f":"BP.REDE!AB17","v":4538605},{"$f":"BP.REDE!AC17","v":5128832},{"$f":"BP.REDE!AD17","v":4334098},{"$f":"BP.REDE!AE17","v":4537383},{"$f":"BP.REDE!AF17","v":4351641},{"$f":"BP.REDE!AG17","v":4585483},{"$f":"BP.REDE!AH17","v":4501364},{"$f":"BP.REDE!AI17","v":4254437},{"$f":"BP.REDE!AJ17","v":4728227},{"$f":"BP.REDE!AK17","v":4967932},{"$f":"BP.REDE!AL17","v":4936203},{"$f":"BP.REDE!AM17","v":4585470},{"$f":"BP.REDE!AN17","v":4445240},{"$f":"BP.REDE!AO17","v":4831579},{"$f":"BP.REDE!AP17","v":5088740},{"$f":"BP.REDE!AQ17","v":5166092},{"$f":"BP.REDE!AR17","v":5213829},{"$f":"BP.REDE!AS17","v":5475012},{"$f":"BP.REDE!AT17","v":5367916},{"$f":"BP.REDE!AU17","v":5551100},{"$f":"BP.REDE!AV17","v":5406375}]
[null,null,"Long Term",{"$f":"BP.REDE!D18","v":2066537},{"$f":"BP.REDE!E18","v":43564},{"$f":"BP.REDE!F18","v":142771},{"$f":"BP.REDE!G18","v":113486},{"$f":"BP.REDE!H18","v":140142},{"$f":"BP.REDE!I18","v":84989},{"$f":"BP.REDE!J18","v":290457},{"$f":"BP.REDE!K18","v":287061},{"$f":"BP.REDE!L18","v":259056},{"$f":"BP.REDE!M18","v":259399},{"$f":"BP.REDE!N18","v":236757},{"$f":"BP.REDE!O18","v":307858},{"$f":"BP.REDE!P18","v":349459},{"$f":"BP.REDE!Q18","v":459689},{"$f":"BP.REDE!R18","v":568395},{"$f":"BP.REDE!S18","v":213739},{"$f":"BP.REDE!T18","v":213961},{"$f":"BP.REDE!U18","v":170500},{"$f":"BP.REDE!V18","v":222273},{"$f":"BP.REDE!W18","v":182398},{"$f":"BP.REDE!X18","v":185504},{"$f":"BP.REDE!Y18","v":931966},{"$f":"BP.REDE!Z18","v":943970},{"$f":"BP.REDE!AA18","v":752292},{"$f":"BP.REDE!AB18","v":664133},{"$f":"BP.REDE!AC18","v":1210165},{"$f":"BP.REDE!AD18","v":55423},{"$f":"BP.REDE!AE18","v":53539},{"$f":"BP.REDE!AF18","v":60332},{"$f":"BP.REDE!AG18","v":60377},{"$f":"BP.REDE!AH18","v":61631},{"$f":"BP.REDE!AI18","v":59019},{"$f":"BP.REDE!AJ18","v":51756},{"$f":"BP.REDE!AK18","v":51569},{"$f":"BP.REDE!AL18","v":52393},{"$f":"BP.REDE!AM18","v":51769},{"$f":"BP.REDE!AN18","v":39550},{"$f":"BP.REDE!AO18","v":45954},{"$f":"BP.REDE!AP18","v":46345},{"$f":"BP.REDE!AQ18","v":42316},{"$f":"BP.REDE!AR18","v":46957},{"$f":"BP.REDE!AS18","v":47576},{"$f":"BP.REDE!AT18","v":49117},{"$f":"BP.REDE!AU18","v":13349},{"$f":"BP.REDE!AV18","v":15726}]
[null,null,"  Related-party credits",{"$f":"BP.REDE!D19","v":504297},{"$f":"BP.REDE!E19","v":40413},{"$f":"BP.REDE!F19","v":139683},{"$f":"BP.REDE!G19","v":110397},{"$f":"BP.REDE!H19","v":113913},{"$f":"BP.REDE!I19","v":77043},{"$f":"BP.REDE!J19","v":282511},{"$f":"BP.REDE!K19","v":268819},{"$f":"BP.REDE!L19","v":243294},{"$f":"BP.REDE!M19","v":243637},{"$f":"BP.REDE!N19","v":227331},{"$f":"BP.REDE!O19","v":265385},{"$f":"BP.REDE!P19","v":283692},{"$f":"BP.REDE!Q19","v":397045},{"$f":"BP.REDE!R19","v":506384},{"$f":"BP.REDE!S19","v":182609},{"$f":"BP.REDE!T19","v":186026},{"$f":"BP.REDE!U19","v":121890},{"$f":"BP.REDE!V19","v":174213},{"$f":"BP.REDE!W19","v":131417},{"$f":"BP.REDE!X19","v":133783},{"$f":"BP.REDE!Y19","v":881590},{"$f":"BP.REDE!Z19","v":895306},{"$f":"BP.REDE!AA19","v":697116},{"$f":"BP.REDE!AB19","v":617941},{"$f":"BP.REDE!AC19","v":1179930},{"$f":"BP.REDE!AD19","v":254},{"$f":"BP.REDE!AE19","v":352},{"$f":"BP.REDE!AF19","v":357},{"$f":"BP.REDE!AG19","v":362},{"$f":"BP.REDE!AH19","v":374},{"$f":"BP.REDE!AI19","v":384},{"$f":"BP.REDE!AJ19","v":394},{"$f":"BP.REDE!AK19","v":405},{"$f":"BP.REDE!AL19","v":418},{"$f":"BP.REDE!AM19","v":430},{"$f":"BP.REDE!AN19","v":443},{"$f":"BP.REDE!AO19","v":456},{"$f":"BP.REDE!AP19","v":468},{"$f":"BP.REDE!AQ19","v":481},{"$f":"BP.REDE!AR19","v":493},{"$f":"BP.REDE!AS19","v":505},{"$f":"BP.REDE!AT19","v":0},{"$f":"BP.REDE!AU19","v":0},{"$f":"BP.REDE!AV19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.REDE!D20","v":0},{"$f":"BP.REDE!E20","v":0},{"$f":"BP.REDE!F20","v":0},{"$f":"BP.REDE!G20","v":0},{"$f":"BP.REDE!H20","v":0},{"$f":"BP.REDE!I20","v":0},{"$f":"BP.REDE!J20","v":0},{"$f":"BP.REDE!K20","v":0},{"$f":"BP.REDE!L20","v":0},{"$f":"BP.REDE!M20","v":0},{"$f":"BP.REDE!N20","v":0},{"$f":"BP.REDE!O20","v":0},{"$f":"BP.REDE!P20","v":0},{"$f":"BP.REDE!Q20","v":0},{"$f":"BP.REDE!R20","v":0},{"$f":"BP.REDE!S20","v":0},{"$f":"BP.REDE!T20","v":0},{"$f":"BP.REDE!U20","v":0},{"$f":"BP.REDE!V20","v":0},{"$f":"BP.REDE!W20","v":0},{"$f":"BP.REDE!X20","v":0},{"$f":"BP.REDE!Y20","v":0},{"$f":"BP.REDE!Z20","v":0},{"$f":"BP.REDE!AA20","v":0},{"$f":"BP.REDE!AB20","v":0},{"$f":"BP.REDE!AC20","v":0},{"$f":"BP.REDE!AD20","v":0},{"$f":"BP.REDE!AE20","v":0},{"$f":"BP.REDE!AF20","v":0},{"$f":"BP.REDE!AG20","v":0},{"$f":"BP.REDE!AH20","v":0},{"$f":"BP.REDE!AI20","v":0},{"$f":"BP.REDE!AJ20","v":0},{"$f":"BP.REDE!AK20","v":0},{"$f":"BP.REDE!AL20","v":0},{"$f":"BP.REDE!AM20","v":0},{"$f":"BP.REDE!AN20","v":0},{"$f":"BP.REDE!AO20","v":0},{"$f":"BP.REDE!AP20","v":0},{"$f":"BP.REDE!AQ20","v":0},{"$f":"BP.REDE!AR20","v":0},{"$f":"BP.REDE!AS20","v":0},{"$f":"BP.REDE!AT20","v":0},{"$f":"BP.REDE!AU20","v":0},{"$f":"BP.REDE!AV20","v":0}]
[null,null,"Money market and secured funds",{"$f":"BP.REDE!D21","v":0},{"$f":"BP.REDE!E21","v":0},{"$f":"BP.REDE!F21","v":0},{"$f":"BP.REDE!G21","v":0},{"$f":"BP.REDE!H21","v":0},{"$f":"BP.REDE!I21","v":0},{"$f":"BP.REDE!J21","v":0},{"$f":"BP.REDE!K21","v":0},{"$f":"BP.REDE!L21","v":0},{"$f":"BP.REDE!M21","v":0},{"$f":"BP.REDE!N21","v":0},{"$f":"BP.REDE!O21","v":0},{"$f":"BP.REDE!P21","v":0},{"$f":"BP.REDE!Q21","v":0},{"$f":"BP.REDE!R21","v":0},{"$f":"BP.REDE!S21","v":0},{"$f":"BP.REDE!T21","v":0},{"$f":"BP.REDE!U21","v":0},{"$f":"BP.REDE!V21","v":0},{"$f":"BP.REDE!W21","v":0},{"$f":"BP.REDE!X21","v":0},{"$f":"BP.REDE!Y21","v":0},{"$f":"BP.REDE!Z21","v":0},{"$f":"BP.REDE!AA21","v":0},{"$f":"BP.REDE!AB21","v":0},{"$f":"BP.REDE!AC21","v":0},{"$f":"BP.REDE!AD21","v":0},{"$f":"BP.REDE!AE21","v":0},{"$f":"BP.REDE!AF21","v":0},{"$f":"BP.REDE!AG21","v":0},{"$f":"BP.REDE!AH21","v":0},{"$f":"BP.REDE!AI21","v":0},{"$f":"BP.REDE!AJ21","v":0},{"$f":"BP.REDE!AK21","v":0},{"$f":"BP.REDE!AL21","v":0},{"$f":"BP.REDE!AM21","v":0},{"$f":"BP.REDE!AN21","v":0},{"$f":"BP.REDE!AO21","v":0},{"$f":"BP.REDE!AP21","v":0},{"$f":"BP.REDE!AQ21","v":0},{"$f":"BP.REDE!AR21","v":0},{"$f":"BP.REDE!AS21","v":0},{"$f":"BP.REDE!AT21","v":0},{"$f":"BP.REDE!AU21","v":0},{"$f":"BP.REDE!AV21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.REDE!D22","v":0},{"$f":"BP.REDE!E22","v":0},{"$f":"BP.REDE!F22","v":0},{"$f":"BP.REDE!G22","v":0},{"$f":"BP.REDE!H22","v":0},{"$f":"BP.REDE!I22","v":0},{"$f":"BP.REDE!J22","v":0},{"$f":"BP.REDE!K22","v":0},{"$f":"BP.REDE!L22","v":0},{"$f":"BP.REDE!M22","v":0},{"$f":"BP.REDE!N22","v":0},{"$f":"BP.REDE!O22","v":0},{"$f":"BP.REDE!P22","v":0},{"$f":"BP.REDE!Q22","v":0},{"$f":"BP.REDE!R22","v":0},{"$f":"BP.REDE!S22","v":0},{"$f":"BP.REDE!T22","v":0},{"$f":"BP.REDE!U22","v":0},{"$f":"BP.REDE!V22","v":0},{"$f":"BP.REDE!W22","v":0},{"$f":"BP.REDE!X22","v":0},{"$f":"BP.REDE!Y22","v":0},{"$f":"BP.REDE!Z22","v":0},{"$f":"BP.REDE!AA22","v":0},{"$f":"BP.REDE!AB22","v":0},{"$f":"BP.REDE!AC22","v":0},{"$f":"BP.REDE!AD22","v":0},{"$f":"BP.REDE!AE22","v":0},{"$f":"BP.REDE!AF22","v":0},{"$f":"BP.REDE!AG22","v":0},{"$f":"BP.REDE!AH22","v":0},{"$f":"BP.REDE!AI22","v":0},{"$f":"BP.REDE!AJ22","v":0},{"$f":"BP.REDE!AK22","v":0},{"$f":"BP.REDE!AL22","v":0},{"$f":"BP.REDE!AM22","v":0},{"$f":"BP.REDE!AN22","v":0},{"$f":"BP.REDE!AO22","v":0},{"$f":"BP.REDE!AP22","v":0},{"$f":"BP.REDE!AQ22","v":0},{"$f":"BP.REDE!AR22","v":0},{"$f":"BP.REDE!AS22","v":0},{"$f":"BP.REDE!AT22","v":0},{"$f":"BP.REDE!AU22","v":0},{"$f":"BP.REDE!AV22","v":0}]
[null,null,"  Credit receivables",{"$f":"BP.REDE!D23","v":0},{"$f":"BP.REDE!E23","v":0},{"$f":"BP.REDE!F23","v":0},{"$f":"BP.REDE!G23","v":0},{"$f":"BP.REDE!H23","v":0},{"$f":"BP.REDE!I23","v":0},{"$f":"BP.REDE!J23","v":0},{"$f":"BP.REDE!K23","v":0},{"$f":"BP.REDE!L23","v":0},{"$f":"BP.REDE!M23","v":0},{"$f":"BP.REDE!N23","v":0},{"$f":"BP.REDE!O23","v":0},{"$f":"BP.REDE!P23","v":0},{"$f":"BP.REDE!Q23","v":0},{"$f":"BP.REDE!R23","v":0},{"$f":"BP.REDE!S23","v":0},{"$f":"BP.REDE!T23","v":0},{"$f":"BP.REDE!U23","v":0},{"$f":"BP.REDE!V23","v":0},{"$f":"BP.REDE!W23","v":0},{"$f":"BP.REDE!X23","v":0},{"$f":"BP.REDE!Y23","v":0},{"$f":"BP.REDE!Z23","v":0},{"$f":"BP.REDE!AA23","v":0},{"$f":"BP.REDE!AB23","v":0},{"$f":"BP.REDE!AC23","v":0},{"$f":"BP.REDE!AD23","v":0},{"$f":"BP.REDE!AE23","v":0},{"$f":"BP.REDE!AF23","v":0},{"$f":"BP.REDE!AG23","v":0},{"$f":"BP.REDE!AH23","v":0},{"$f":"BP.REDE!AI23","v":0},{"$f":"BP.REDE!AJ23","v":0},{"$f":"BP.REDE!AK23","v":0},{"$f":"BP.REDE!AL23","v":0},{"$f":"BP.REDE!AM23","v":0},{"$f":"BP.REDE!AN23","v":0},{"$f":"BP.REDE!AO23","v":0},{"$f":"BP.REDE!AP23","v":0},{"$f":"BP.REDE!AQ23","v":0},{"$f":"BP.REDE!AR23","v":0},{"$f":"BP.REDE!AS23","v":0},{"$f":"BP.REDE!AT23","v":0},{"$f":"BP.REDE!AU23","v":0},{"$f":"BP.REDE!AV23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.REDE!D24","v":0},{"$f":"BP.REDE!E24","v":0},{"$f":"BP.REDE!F24","v":0},{"$f":"BP.REDE!G24","v":0},{"$f":"BP.REDE!H24","v":0},{"$f":"BP.REDE!I24","v":0},{"$f":"BP.REDE!J24","v":0},{"$f":"BP.REDE!K24","v":0},{"$f":"BP.REDE!L24","v":0},{"$f":"BP.REDE!M24","v":0},{"$f":"BP.REDE!N24","v":0},{"$f":"BP.REDE!O24","v":0},{"$f":"BP.REDE!P24","v":0},{"$f":"BP.REDE!Q24","v":0},{"$f":"BP.REDE!R24","v":0},{"$f":"BP.REDE!S24","v":0},{"$f":"BP.REDE!T24","v":0},{"$f":"BP.REDE!U24","v":0},{"$f":"BP.REDE!V24","v":0},{"$f":"BP.REDE!W24","v":0},{"$f":"BP.REDE!X24","v":0},{"$f":"BP.REDE!Y24","v":0},{"$f":"BP.REDE!Z24","v":0},{"$f":"BP.REDE!AA24","v":0},{"$f":"BP.REDE!AB24","v":0},{"$f":"BP.REDE!AC24","v":0},{"$f":"BP.REDE!AD24","v":0},{"$f":"BP.REDE!AE24","v":0},{"$f":"BP.REDE!AF24","v":0},{"$f":"BP.REDE!AG24","v":0},{"$f":"BP.REDE!AH24","v":0},{"$f":"BP.REDE!AI24","v":0},{"$f":"BP.REDE!AJ24","v":0},{"$f":"BP.REDE!AK24","v":0},{"$f":"BP.REDE!AL24","v":0},{"$f":"BP.REDE!AM24","v":0},{"$f":"BP.REDE!AN24","v":0},{"$f":"BP.REDE!AO24","v":0},{"$f":"BP.REDE!AP24","v":0},{"$f":"BP.REDE!AQ24","v":0},{"$f":"BP.REDE!AR24","v":0},{"$f":"BP.REDE!AS24","v":0},{"$f":"BP.REDE!AT24","v":0},{"$f":"BP.REDE!AU24","v":0},{"$f":"BP.REDE!AV24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.REDE!D25","v":0},{"$f":"BP.REDE!E25","v":0},{"$f":"BP.REDE!F25","v":0},{"$f":"BP.REDE!G25","v":0},{"$f":"BP.REDE!H25","v":25664},{"$f":"BP.REDE!I25","v":7380},{"$f":"BP.REDE!J25","v":7380},{"$f":"BP.REDE!K25","v":17677},{"$f":"BP.REDE!L25","v":15484},{"$f":"BP.REDE!M25","v":15484},{"$f":"BP.REDE!N25","v":9148},{"$f":"BP.REDE!O25","v":10061},{"$f":"BP.REDE!P25","v":9836},{"$f":"BP.REDE!Q25","v":6713},{"$f":"BP.REDE!R25","v":5089},{"$f":"BP.REDE!S25","v":6342},{"$f":"BP.REDE!T25","v":3147},{"$f":"BP.REDE!U25","v":23820},{"$f":"BP.REDE!V25","v":22383},{"$f":"BP.REDE!W25","v":23758},{"$f":"BP.REDE!X25","v":24200},{"$f":"BP.REDE!Y25","v":22568},{"$f":"BP.REDE!Z25","v":19933},{"$f":"BP.REDE!AA25","v":23583},{"$f":"BP.REDE!AB25","v":16448},{"$f":"BP.REDE!AC25","v":168},{"$f":"BP.REDE!AD25","v":23267},{"$f":"BP.REDE!AE25","v":20842},{"$f":"BP.REDE!AF25","v":27140},{"$f":"BP.REDE!AG25","v":26738},{"$f":"BP.REDE!AH25","v":26640},{"$f":"BP.REDE!AI25","v":22995},{"$f":"BP.REDE!AJ25","v":15208},{"$f":"BP.REDE!AK25","v":14413},{"$f":"BP.REDE!AL25","v":14263},{"$f":"BP.REDE!AM25","v":12945},{"$f":"BP.REDE!AN25","v":2},{"$f":"BP.REDE!AO25","v":5715},{"$f":"BP.REDE!AP25","v":4533},{"$f":"BP.REDE!AQ25","v":2},{"$f":"BP.REDE!AR25","v":3997},{"$f":"BP.REDE!AS25","v":3984},{"$f":"BP.REDE!AT25","v":3995},{"$f":"BP.REDE!AU25","v":4585},{"$f":"BP.REDE!AV25","v":6933}]
[null,null,"  Tax credits",{"$f":"BP.REDE!D26","v":0},{"$f":"BP.REDE!E26","v":0},{"$f":"BP.REDE!F26","v":0},{"$f":"BP.REDE!G26","v":0},{"$f":"BP.REDE!H26","v":0},{"$f":"BP.REDE!I26","v":0},{"$f":"BP.REDE!J26","v":0},{"$f":"BP.REDE!K26","v":0},{"$f":"BP.REDE!L26","v":0},{"$f":"BP.REDE!M26","v":0},{"$f":"BP.REDE!N26","v":0},{"$f":"BP.REDE!O26","v":32132},{"$f":"BP.REDE!P26","v":32132},{"$f":"BP.REDE!Q26","v":32132},{"$f":"BP.REDE!R26","v":32132},{"$f":"BP.REDE!S26","v":0},{"$f":"BP.REDE!T26","v":0},{"$f":"BP.REDE!U26","v":0},{"$f":"BP.REDE!V26","v":0},{"$f":"BP.REDE!W26","v":0},{"$f":"BP.REDE!X26","v":0},{"$f":"BP.REDE!Y26","v":0},{"$f":"BP.REDE!Z26","v":0},{"$f":"BP.REDE!AA26","v":0},{"$f":"BP.REDE!AB26","v":0},{"$f":"BP.REDE!AC26","v":0},{"$f":"BP.REDE!AD26","v":0},{"$f":"BP.REDE!AE26","v":0},{"$f":"BP.REDE!AF26","v":0},{"$f":"BP.REDE!AG26","v":0},{"$f":"BP.REDE!AH26","v":0},{"$f":"BP.REDE!AI26","v":0},{"$f":"BP.REDE!AJ26","v":0},{"$f":"BP.REDE!AK26","v":0},{"$f":"BP.REDE!AL26","v":0},{"$f":"BP.REDE!AM26","v":0},{"$f":"BP.REDE!AN26","v":0},{"$f":"BP.REDE!AO26","v":0},{"$f":"BP.REDE!AP26","v":0},{"$f":"BP.REDE!AQ26","v":0},{"$f":"BP.REDE!AR26","v":0},{"$f":"BP.REDE!AS26","v":0},{"$f":"BP.REDE!AT26","v":0},{"$f":"BP.REDE!AU26","v":0},{"$f":"BP.REDE!AV26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.REDE!D27","v":0},{"$f":"BP.REDE!E27","v":0},{"$f":"BP.REDE!F27","v":0},{"$f":"BP.REDE!G27","v":0},{"$f":"BP.REDE!H27","v":121},{"$f":"BP.REDE!I27","v":121},{"$f":"BP.REDE!J27","v":121},{"$f":"BP.REDE!K27","v":121},{"$f":"BP.REDE!L27","v":121},{"$f":"BP.REDE!M27","v":121},{"$f":"BP.REDE!N27","v":121},{"$f":"BP.REDE!O27","v":121},{"$f":"BP.REDE!P27","v":23640},{"$f":"BP.REDE!Q27","v":23640},{"$f":"BP.REDE!R27","v":23640},{"$f":"BP.REDE!S27","v":23640},{"$f":"BP.REDE!T27","v":23640},{"$f":"BP.REDE!U27","v":23640},{"$f":"BP.REDE!V27","v":23640},{"$f":"BP.REDE!W27","v":25187},{"$f":"BP.REDE!X27","v":25484},{"$f":"BP.REDE!Y27","v":25772},{"$f":"BP.REDE!Z27","v":25808},{"$f":"BP.REDE!AA27","v":26423},{"$f":"BP.REDE!AB27","v":26819},{"$f":"BP.REDE!AC27","v":27141},{"$f":"BP.REDE!AD27","v":28090},{"$f":"BP.REDE!AE27","v":28533},{"$f":"BP.REDE!AF27","v":29023},{"$f":"BP.REDE!AG27","v":29465},{"$f":"BP.REDE!AH27","v":29918},{"$f":"BP.REDE!AI27","v":30941},{"$f":"BP.REDE!AJ27","v":31455},{"$f":"BP.REDE!AK27","v":32052},{"$f":"BP.REDE!AL27","v":32126},{"$f":"BP.REDE!AM27","v":32808},{"$f":"BP.REDE!AN27","v":33520},{"$f":"BP.REDE!AO27","v":34197},{"$f":"BP.REDE!AP27","v":34871},{"$f":"BP.REDE!AQ27","v":35360},{"$f":"BP.REDE!AR27","v":35994},{"$f":"BP.REDE!AS27","v":36613},{"$f":"BP.REDE!AT27","v":37244},{"$f":"BP.REDE!AU27","v":872},{"$f":"BP.REDE!AV27","v":887}]
[null,null,"  Derivative financial instruments",{"$f":"BP.REDE!D28","v":0},{"$f":"BP.REDE!E28","v":0},{"$f":"BP.REDE!F28","v":0},{"$f":"BP.REDE!G28","v":0},{"$f":"BP.REDE!H28","v":0},{"$f":"BP.REDE!I28","v":0},{"$f":"BP.REDE!J28","v":0},{"$f":"BP.REDE!K28","v":0},{"$f":"BP.REDE!L28","v":0},{"$f":"BP.REDE!M28","v":0},{"$f":"BP.REDE!N28","v":0},{"$f":"BP.REDE!O28","v":0},{"$f":"BP.REDE!P28","v":0},{"$f":"BP.REDE!Q28","v":0},{"$f":"BP.REDE!R28","v":0},{"$f":"BP.REDE!S28","v":0},{"$f":"BP.REDE!T28","v":0},{"$f":"BP.REDE!U28","v":0},{"$f":"BP.REDE!V28","v":0},{"$f":"BP.REDE!W28","v":0},{"$f":"BP.REDE!X28","v":0},{"$f":"BP.REDE!Y28","v":0},{"$f":"BP.REDE!Z28","v":0},{"$f":"BP.REDE!AA28","v":0},{"$f":"BP.REDE!AB28","v":0},{"$f":"BP.REDE!AC28","v":0},{"$f":"BP.REDE!AD28","v":0},{"$f":"BP.REDE!AE28","v":0},{"$f":"BP.REDE!AF28","v":0},{"$f":"BP.REDE!AG28","v":0},{"$f":"BP.REDE!AH28","v":0},{"$f":"BP.REDE!AI28","v":0},{"$f":"BP.REDE!AJ28","v":0},{"$f":"BP.REDE!AK28","v":0},{"$f":"BP.REDE!AL28","v":0},{"$f":"BP.REDE!AM28","v":0},{"$f":"BP.REDE!AN28","v":0},{"$f":"BP.REDE!AO28","v":0},{"$f":"BP.REDE!AP28","v":0},{"$f":"BP.REDE!AQ28","v":0},{"$f":"BP.REDE!AR28","v":0},{"$f":"BP.REDE!AS28","v":0},{"$f":"BP.REDE!AT28","v":0},{"$f":"BP.REDE!AU28","v":0},{"$f":"BP.REDE!AV28","v":0}]
[null,null,"Public service concession - contract asset"]
[null,null,"Other Accounts Receivable",{"$f":"BP.REDE!D30","v":1562240},{"$f":"BP.REDE!E30","v":3151},{"$f":"BP.REDE!F30","v":3088},{"$f":"BP.REDE!G30","v":3089},{"$f":"BP.REDE!H30","v":444},{"$f":"BP.REDE!I30","v":445},{"$f":"BP.REDE!J30","v":445},{"$f":"BP.REDE!K30","v":444},{"$f":"BP.REDE!L30","v":157},{"$f":"BP.REDE!M30","v":157},{"$f":"BP.REDE!N30","v":157},{"$f":"BP.REDE!O30","v":159},{"$f":"BP.REDE!P30","v":159},{"$f":"BP.REDE!Q30","v":159},{"$f":"BP.REDE!R30","v":1150},{"$f":"BP.REDE!S30","v":1148},{"$f":"BP.REDE!T30","v":1148},{"$f":"BP.REDE!U30","v":1150},{"$f":"BP.REDE!V30","v":2037},{"$f":"BP.REDE!W30","v":2036},{"$f":"BP.REDE!X30","v":2037},{"$f":"BP.REDE!Y30","v":2036},{"$f":"BP.REDE!Z30","v":2923},{"$f":"BP.REDE!AA30","v":5170},{"$f":"BP.REDE!AB30","v":2925},{"$f":"BP.REDE!AC30","v":2926},{"$f":"BP.REDE!AD30","v":3812},{"$f":"BP.REDE!AE30","v":3812},{"$f":"BP.REDE!AF30","v":3812},{"$f":"BP.REDE!AG30","v":3812},{"$f":"BP.REDE!AH30","v":4699},{"$f":"BP.REDE!AI30","v":4699},{"$f":"BP.REDE!AJ30","v":4699},{"$f":"BP.REDE!AK30","v":4699},{"$f":"BP.REDE!AL30","v":5586},{"$f":"BP.REDE!AM30","v":5586},{"$f":"BP.REDE!AN30","v":5585},{"$f":"BP.REDE!AO30","v":5586},{"$f":"BP.REDE!AP30","v":6473},{"$f":"BP.REDE!AQ30","v":6473},{"$f":"BP.REDE!AR30","v":6473},{"$f":"BP.REDE!AS30","v":6474},{"$f":"BP.REDE!AT30","v":7878},{"$f":"BP.REDE!AU30","v":7892},{"$f":"BP.REDE!AV30","v":7906}]
[null,null,"Investments",{"$f":"BP.REDE!D31","v":184616},{"$f":"BP.REDE!E31","v":3091304},{"$f":"BP.REDE!F31","v":3539229},{"$f":"BP.REDE!G31","v":3350159},{"$f":"BP.REDE!H31","v":3391543},{"$f":"BP.REDE!I31","v":3305984},{"$f":"BP.REDE!J31","v":3287384},{"$f":"BP.REDE!K31","v":3438050},{"$f":"BP.REDE!L31","v":3514485},{"$f":"BP.REDE!M31","v":3447206},{"$f":"BP.REDE!N31","v":3688544},{"$f":"BP.REDE!O31","v":3931407},{"$f":"BP.REDE!P31","v":4008701},{"$f":"BP.REDE!Q31","v":3895749},{"$f":"BP.REDE!R31","v":3903704},{"$f":"BP.REDE!S31","v":3890689},{"$f":"BP.REDE!T31","v":3956744},{"$f":"BP.REDE!U31","v":3728264},{"$f":"BP.REDE!V31","v":3756101},{"$f":"BP.REDE!W31","v":3674590},{"$f":"BP.REDE!X31","v":4376260},{"$f":"BP.REDE!Y31","v":3695942},{"$f":"BP.REDE!Z31","v":3754810},{"$f":"BP.REDE!AA31","v":3964645},{"$f":"BP.REDE!AB31","v":3874472},{"$f":"BP.REDE!AC31","v":3918667},{"$f":"BP.REDE!AD31","v":4278675},{"$f":"BP.REDE!AE31","v":4483844},{"$f":"BP.REDE!AF31","v":4291309},{"$f":"BP.REDE!AG31","v":4525106},{"$f":"BP.REDE!AH31","v":4439733},{"$f":"BP.REDE!AI31","v":4195418},{"$f":"BP.REDE!AJ31","v":4676471},{"$f":"BP.REDE!AK31","v":4916363},{"$f":"BP.REDE!AL31","v":4883810},{"$f":"BP.REDE!AM31","v":4533701},{"$f":"BP.REDE!AN31","v":4405690},{"$f":"BP.REDE!AO31","v":4785625},{"$f":"BP.REDE!AP31","v":5042395},{"$f":"BP.REDE!AQ31","v":5123776},{"$f":"BP.REDE!AR31","v":5166872},{"$f":"BP.REDE!AS31","v":5427436},{"$f":"BP.REDE!AT31","v":5318799},{"$f":"BP.REDE!AU31","v":5537751},{"$f":"BP.REDE!AV31","v":5390649}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.REDE!D32","v":0},{"$f":"BP.REDE!E32","v":0},{"$f":"BP.REDE!F32","v":0},{"$f":"BP.REDE!G32","v":0},{"$f":"BP.REDE!H32","v":0},{"$f":"BP.REDE!I32","v":0},{"$f":"BP.REDE!J32","v":0},{"$f":"BP.REDE!K32","v":0},{"$f":"BP.REDE!L32","v":0},{"$f":"BP.REDE!M32","v":0},{"$f":"BP.REDE!N32","v":0},{"$f":"BP.REDE!O32","v":0},{"$f":"BP.REDE!P32","v":0},{"$f":"BP.REDE!Q32","v":0},{"$f":"BP.REDE!R32","v":0},{"$f":"BP.REDE!S32","v":0},{"$f":"BP.REDE!T32","v":0},{"$f":"BP.REDE!U32","v":0},{"$f":"BP.REDE!V32","v":0},{"$f":"BP.REDE!W32","v":0},{"$f":"BP.REDE!X32","v":0},{"$f":"BP.REDE!Y32","v":0},{"$f":"BP.REDE!Z32","v":0},{"$f":"BP.REDE!AA32","v":0},{"$f":"BP.REDE!AB32","v":0},{"$f":"BP.REDE!AC32","v":0},{"$f":"BP.REDE!AD32","v":0},{"$f":"BP.REDE!AE32","v":0},{"$f":"BP.REDE!AF32","v":0},{"$f":"BP.REDE!AG32","v":0},{"$f":"BP.REDE!AH32","v":0},{"$f":"BP.REDE!AI32","v":0},{"$f":"BP.REDE!AJ32","v":0},{"$f":"BP.REDE!AK32","v":0},{"$f":"BP.REDE!AL32","v":0},{"$f":"BP.REDE!AM32","v":0},{"$f":"BP.REDE!AN32","v":0},{"$f":"BP.REDE!AO32","v":0},{"$f":"BP.REDE!AP32","v":0},{"$f":"BP.REDE!AQ32","v":0},{"$f":"BP.REDE!AR32","v":0},{"$f":"BP.REDE!AS32","v":0},{"$f":"BP.REDE!AT32","v":0},{"$f":"BP.REDE!AU32","v":0},{"$f":"BP.REDE!AV32","v":0}]
[null,null,"Intangible Assets",{"$f":"BP.REDE!D33","v":0},{"$f":"BP.REDE!E33","v":0},{"$f":"BP.REDE!F33","v":0},{"$f":"BP.REDE!G33","v":0},{"$f":"BP.REDE!H33","v":0},{"$f":"BP.REDE!I33","v":0},{"$f":"BP.REDE!J33","v":0},{"$f":"BP.REDE!K33","v":0},{"$f":"BP.REDE!L33","v":0},{"$f":"BP.REDE!M33","v":0},{"$f":"BP.REDE!N33","v":0},{"$f":"BP.REDE!O33","v":0},{"$f":"BP.REDE!P33","v":0},{"$f":"BP.REDE!Q33","v":0},{"$f":"BP.REDE!R33","v":0},{"$f":"BP.REDE!S33","v":0},{"$f":"BP.REDE!T33","v":0},{"$f":"BP.REDE!U33","v":0},{"$f":"BP.REDE!V33","v":0},{"$f":"BP.REDE!W33","v":0},{"$f":"BP.REDE!X33","v":0},{"$f":"BP.REDE!Y33","v":0},{"$f":"BP.REDE!Z33","v":0},{"$f":"BP.REDE!AA33","v":0},{"$f":"BP.REDE!AB33","v":0},{"$f":"BP.REDE!AC33","v":0},{"$f":"BP.REDE!AD33","v":0},{"$f":"BP.REDE!AE33","v":0},{"$f":"BP.REDE!AF33","v":0},{"$f":"BP.REDE!AG33","v":0},{"$f":"BP.REDE!AH33","v":0},{"$f":"BP.REDE!AI33","v":0},{"$f":"BP.REDE!AJ33","v":0},{"$f":"BP.REDE!AK33","v":0},{"$f":"BP.REDE!AL33","v":0},{"$f":"BP.REDE!AM33","v":0},{"$f":"BP.REDE!AN33","v":0},{"$f":"BP.REDE!AO33","v":0},{"$f":"BP.REDE!AP33","v":0},{"$f":"BP.REDE!AQ33","v":0},{"$f":"BP.REDE!AR33","v":0},{"$f":"BP.REDE!AS33","v":0},{"$f":"BP.REDE!AT33","v":0},{"$f":"BP.REDE!AU33","v":0},{"$f":"BP.REDE!AV33","v":0}]
[null,null,"Total Assets",{"$f":"BP.REDE!D34","v":2323630},{"$f":"BP.REDE!E34","v":3204232},{"$f":"BP.REDE!F34","v":3732657},{"$f":"BP.REDE!G34","v":3543954},{"$f":"BP.REDE!H34","v":3580207},{"$f":"BP.REDE!I34","v":3601052},{"$f":"BP.REDE!J34","v":3613015},{"$f":"BP.REDE!K34","v":3762070},{"$f":"BP.REDE!L34","v":3814571},{"$f":"BP.REDE!M34","v":3730355},{"$f":"BP.REDE!N34","v":3956581},{"$f":"BP.REDE!O34","v":4342486},{"$f":"BP.REDE!P34","v":4429305},{"$f":"BP.REDE!Q34","v":4444780},{"$f":"BP.REDE!R34","v":4507608},{"$f":"BP.REDE!S34","v":4183110},{"$f":"BP.REDE!T34","v":4274850},{"$f":"BP.REDE!U34","v":3986593},{"$f":"BP.REDE!V34","v":4142997},{"$f":"BP.REDE!W34","v":4169828},{"$f":"BP.REDE!X34","v":4981668},{"$f":"BP.REDE!Y34","v":4764062},{"$f":"BP.REDE!Z34","v":4785568},{"$f":"BP.REDE!AA34","v":4799307},{"$f":"BP.REDE!AB34","v":4926744},{"$f":"BP.REDE!AC34","v":5303189},{"$f":"BP.REDE!AD34","v":4874618},{"$f":"BP.REDE!AE34","v":5223741},{"$f":"BP.REDE!AF34","v":4922835},{"$f":"BP.REDE!AG34","v":5329627},{"$f":"BP.REDE!AH34","v":4738515},{"$f":"BP.REDE!AI34","v":4478778},{"$f":"BP.REDE!AJ34","v":5249561},{"$f":"BP.REDE!AK34","v":5318466},{"$f":"BP.REDE!AL34","v":5296378},{"$f":"BP.REDE!AM34","v":4959458},{"$f":"BP.REDE!AN34","v":4840190},{"$f":"BP.REDE!AO34","v":4942299},{"$f":"BP.REDE!AP34","v":5109621},{"$f":"BP.REDE!AQ34","v":5204271},{"$f":"BP.REDE!AR34","v":5741395},{"$f":"BP.REDE!AS34","v":5533117},{"$f":"BP.REDE!AT34","v":5396996},{"$f":"BP.REDE!AU34","v":5575070},{"$f":"BP.REDE!AV34","v":5452592}]
[null,null,"Current Liabilities",{"$f":"BP.REDE!D35","v":985845},{"$f":"BP.REDE!E35","v":9099},{"$f":"BP.REDE!F35","v":92132},{"$f":"BP.REDE!G35","v":610904},{"$f":"BP.REDE!H35","v":647772},{"$f":"BP.REDE!I35","v":10778},{"$f":"BP.REDE!J35","v":3467},{"$f":"BP.REDE!K35","v":30023},{"$f":"BP.REDE!L35","v":31086},{"$f":"BP.REDE!M35","v":7204},{"$f":"BP.REDE!N35","v":4975},{"$f":"BP.REDE!O35","v":41296},{"$f":"BP.REDE!P35","v":42740},{"$f":"BP.REDE!Q35","v":5942},{"$f":"BP.REDE!R35","v":2438},{"$f":"BP.REDE!S35","v":29590},{"$f":"BP.REDE!T35","v":30703},{"$f":"BP.REDE!U35","v":5268},{"$f":"BP.REDE!V35","v":1950},{"$f":"BP.REDE!W35","v":98082},{"$f":"BP.REDE!X35","v":99155},{"$f":"BP.REDE!Y35","v":20372},{"$f":"BP.REDE!Z35","v":3259},{"$f":"BP.REDE!AA35","v":5674},{"$f":"BP.REDE!AB35","v":11683},{"$f":"BP.REDE!AC35","v":13231},{"$f":"BP.REDE!AD35","v":3951},{"$f":"BP.REDE!AE35","v":24343},{"$f":"BP.REDE!AF35","v":5968},{"$f":"BP.REDE!AG35","v":640380},{"$f":"BP.REDE!AH35","v":4617},{"$f":"BP.REDE!AI35","v":6119},{"$f":"BP.REDE!AJ35","v":7389},{"$f":"BP.REDE!AK35","v":8773},{"$f":"BP.REDE!AL35","v":5835},{"$f":"BP.REDE!AM35","v":7382},{"$f":"BP.REDE!AN35","v":8941},{"$f":"BP.REDE!AO35","v":10142},{"$f":"BP.REDE!AP35","v":7008},{"$f":"BP.REDE!AQ35","v":8629},{"$f":"BP.REDE!AR35","v":479041},{"$f":"BP.REDE!AS35","v":11288},{"$f":"BP.REDE!AT35","v":5680},{"$f":"BP.REDE!AU35","v":7170},{"$f":"BP.REDE!AV35","v":8725}]
[null,null,"Trade Payables",{"$f":"BP.REDE!D36","v":443},{"$f":"BP.REDE!E36","v":135},{"$f":"BP.REDE!F36","v":167},{"$f":"BP.REDE!G36","v":262},{"$f":"BP.REDE!H36","v":130},{"$f":"BP.REDE!I36","v":413},{"$f":"BP.REDE!J36","v":252},{"$f":"BP.REDE!K36","v":288},{"$f":"BP.REDE!L36","v":273},{"$f":"BP.REDE!M36","v":136},{"$f":"BP.REDE!N36","v":275},{"$f":"BP.REDE!O36","v":161},{"$f":"BP.REDE!P36","v":150},{"$f":"BP.REDE!Q36","v":136},{"$f":"BP.REDE!R36","v":125},{"$f":"BP.REDE!S36","v":125},{"$f":"BP.REDE!T36","v":187},{"$f":"BP.REDE!U36","v":125},{"$f":"BP.REDE!V36","v":125},{"$f":"BP.REDE!W36","v":125},{"$f":"BP.REDE!X36","v":129},{"$f":"BP.REDE!Y36","v":125},{"$f":"BP.REDE!Z36","v":134},{"$f":"BP.REDE!AA36","v":172},{"$f":"BP.REDE!AB36","v":125},{"$f":"BP.REDE!AC36","v":125},{"$f":"BP.REDE!AD36","v":125},{"$f":"BP.REDE!AE36","v":130},{"$f":"BP.REDE!AF36","v":125},{"$f":"BP.REDE!AG36","v":125},{"$f":"BP.REDE!AH36","v":125},{"$f":"BP.REDE!AI36","v":166},{"$f":"BP.REDE!AJ36","v":131},{"$f":"BP.REDE!AK36","v":125},{"$f":"BP.REDE!AL36","v":191},{"$f":"BP.REDE!AM36","v":185},{"$f":"BP.REDE!AN36","v":132},{"$f":"BP.REDE!AO36","v":175},{"$f":"BP.REDE!AP36","v":143},{"$f":"BP.REDE!AQ36","v":155},{"$f":"BP.REDE!AR36","v":151},{"$f":"BP.REDE!AS36","v":145},{"$f":"BP.REDE!AT36","v":197},{"$f":"BP.REDE!AU36","v":188},{"$f":"BP.REDE!AV36","v":126}]
[null,null,"Loans and Financing",{"$f":"BP.REDE!D37","v":569118},{"$f":"BP.REDE!E37","v":0},{"$f":"BP.REDE!F37","v":75722},{"$f":"BP.REDE!G37","v":0},{"$f":"BP.REDE!H37","v":0},{"$f":"BP.REDE!I37","v":0},{"$f":"BP.REDE!J37","v":0},{"$f":"BP.REDE!K37","v":0},{"$f":"BP.REDE!L37","v":0},{"$f":"BP.REDE!M37","v":0},{"$f":"BP.REDE!N37","v":0},{"$f":"BP.REDE!O37","v":0},{"$f":"BP.REDE!P37","v":0},{"$f":"BP.REDE!Q37","v":1019},{"$f":"BP.REDE!R37","v":187},{"$f":"BP.REDE!S37","v":0},{"$f":"BP.REDE!T37","v":0},{"$f":"BP.REDE!U37","v":1022},{"$f":"BP.REDE!V37","v":187},{"$f":"BP.REDE!W37","v":468},{"$f":"BP.REDE!X37","v":743},{"$f":"BP.REDE!Y37","v":1022},{"$f":"BP.REDE!Z37","v":187},{"$f":"BP.REDE!AA37","v":0},{"$f":"BP.REDE!AB37","v":746},{"$f":"BP.REDE!AC37","v":1025},{"$f":"BP.REDE!AD37","v":190},{"$f":"BP.REDE!AE37","v":471},{"$f":"BP.REDE!AF37","v":746},{"$f":"BP.REDE!AG37","v":1025},{"$f":"BP.REDE!AH37","v":190},{"$f":"BP.REDE!AI37","v":0},{"$f":"BP.REDE!AJ37","v":0},{"$f":"BP.REDE!AK37","v":0},{"$f":"BP.REDE!AL37","v":0},{"$f":"BP.REDE!AM37","v":0},{"$f":"BP.REDE!AN37","v":0},{"$f":"BP.REDE!AO37","v":0},{"$f":"BP.REDE!AP37","v":0},{"$f":"BP.REDE!AQ37","v":0},{"$f":"BP.REDE!AR37","v":0},{"$f":"BP.REDE!AS37","v":0},{"$f":"BP.REDE!AT37","v":0},{"$f":"BP.REDE!AU37","v":0},{"$f":"BP.REDE!AV37","v":0}]
[null,null,"Debentures",{"$f":"BP.REDE!D38","v":410126},{"$f":"BP.REDE!E38","v":2009},{"$f":"BP.REDE!F38","v":2323},{"$f":"BP.REDE!G38","v":1012},{"$f":"BP.REDE!H38","v":1835},{"$f":"BP.REDE!I38","v":2669},{"$f":"BP.REDE!J38","v":558},{"$f":"BP.REDE!K38","v":1400},{"$f":"BP.REDE!L38","v":2232},{"$f":"BP.REDE!M38","v":3065},{"$f":"BP.REDE!N38","v":549},{"$f":"BP.REDE!O38","v":1391},{"$f":"BP.REDE!P38","v":2215},{"$f":"BP.REDE!Q38","v":3047},{"$f":"BP.REDE!R38","v":558},{"$f":"BP.REDE!S38","v":1400},{"$f":"BP.REDE!T38","v":2223},{"$f":"BP.REDE!U38","v":3056},{"$f":"BP.REDE!V38","v":558},{"$f":"BP.REDE!W38","v":1400},{"$f":"BP.REDE!X38","v":2223},{"$f":"BP.REDE!Y38","v":3056},{"$f":"BP.REDE!Z38","v":558},{"$f":"BP.REDE!AA38","v":1400},{"$f":"BP.REDE!AB38","v":2232},{"$f":"BP.REDE!AC38","v":3065},{"$f":"BP.REDE!AD38","v":567},{"$f":"BP.REDE!AE38","v":1409},{"$f":"BP.REDE!AF38","v":2232},{"$f":"BP.REDE!AG38","v":3065},{"$f":"BP.REDE!AH38","v":567},{"$f":"BP.REDE!AI38","v":1409},{"$f":"BP.REDE!AJ38","v":2232},{"$f":"BP.REDE!AK38","v":3065},{"$f":"BP.REDE!AL38","v":550},{"$f":"BP.REDE!AM38","v":1391},{"$f":"BP.REDE!AN38","v":2214},{"$f":"BP.REDE!AO38","v":3047},{"$f":"BP.REDE!AP38","v":558},{"$f":"BP.REDE!AQ38","v":1401},{"$f":"BP.REDE!AR38","v":2233},{"$f":"BP.REDE!AS38","v":3066},{"$f":"BP.REDE!AT38","v":568},{"$f":"BP.REDE!AU38","v":1410},{"$f":"BP.REDE!AV38","v":2233}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.REDE!D39","v":5530},{"$f":"BP.REDE!E39","v":6267},{"$f":"BP.REDE!F39","v":11857},{"$f":"BP.REDE!G39","v":1619},{"$f":"BP.REDE!H39","v":1216},{"$f":"BP.REDE!I39","v":696},{"$f":"BP.REDE!J39","v":935},{"$f":"BP.REDE!K39","v":683},{"$f":"BP.REDE!L39","v":647},{"$f":"BP.REDE!M39","v":791},{"$f":"BP.REDE!N39","v":1930},{"$f":"BP.REDE!O39","v":568},{"$f":"BP.REDE!P39","v":932},{"$f":"BP.REDE!Q39","v":961},{"$f":"BP.REDE!R39","v":728},{"$f":"BP.REDE!S39","v":401},{"$f":"BP.REDE!T39","v":420},{"$f":"BP.REDE!U39","v":0},{"$f":"BP.REDE!V39","v":340},{"$f":"BP.REDE!W39","v":453},{"$f":"BP.REDE!X39","v":424},{"$f":"BP.REDE!Y39","v":14737},{"$f":"BP.REDE!Z39","v":771},{"$f":"BP.REDE!AA39","v":1951},{"$f":"BP.REDE!AB39","v":6897},{"$f":"BP.REDE!AC39","v":7756},{"$f":"BP.REDE!AD39","v":1618},{"$f":"BP.REDE!AE39","v":756},{"$f":"BP.REDE!AF39","v":769},{"$f":"BP.REDE!AG39","v":972},{"$f":"BP.REDE!AH39","v":651},{"$f":"BP.REDE!AI39","v":623},{"$f":"BP.REDE!AJ39","v":748},{"$f":"BP.REDE!AK39","v":775},{"$f":"BP.REDE!AL39","v":774},{"$f":"BP.REDE!AM39","v":810},{"$f":"BP.REDE!AN39","v":880},{"$f":"BP.REDE!AO39","v":647},{"$f":"BP.REDE!AP39","v":572},{"$f":"BP.REDE!AQ39","v":608},{"$f":"BP.REDE!AR39","v":559},{"$f":"BP.REDE!AS39","v":569},{"$f":"BP.REDE!AT39","v":616},{"$f":"BP.REDE!AU39","v":705},{"$f":"BP.REDE!AV39","v":694}]
[null,null,"Dividends Payable",{"$f":"BP.REDE!D40","v":0},{"$f":"BP.REDE!E40","v":0},{"$f":"BP.REDE!F40","v":0},{"$f":"BP.REDE!G40","v":0},{"$f":"BP.REDE!H40","v":0},{"$f":"BP.REDE!I40","v":0},{"$f":"BP.REDE!J40","v":0},{"$f":"BP.REDE!K40","v":25705},{"$f":"BP.REDE!L40","v":25705},{"$f":"BP.REDE!M40","v":554},{"$f":"BP.REDE!N40","v":554},{"$f":"BP.REDE!O40","v":38539},{"$f":"BP.REDE!P40","v":38539},{"$f":"BP.REDE!Q40","v":612},{"$f":"BP.REDE!R40","v":611},{"$f":"BP.REDE!S40","v":27028},{"$f":"BP.REDE!T40","v":26962},{"$f":"BP.REDE!U40","v":571},{"$f":"BP.REDE!V40","v":571},{"$f":"BP.REDE!W40","v":95468},{"$f":"BP.REDE!X40","v":95468},{"$f":"BP.REDE!Y40","v":1264},{"$f":"BP.REDE!Z40","v":1441},{"$f":"BP.REDE!AA40","v":1515},{"$f":"BP.REDE!AB40","v":1515},{"$f":"BP.REDE!AC40","v":969},{"$f":"BP.REDE!AD40","v":1159},{"$f":"BP.REDE!AE40","v":21285},{"$f":"BP.REDE!AF40","v":1804},{"$f":"BP.REDE!AG40","v":634901},{"$f":"BP.REDE!AH40","v":2792},{"$f":"BP.REDE!AI40","v":3171},{"$f":"BP.REDE!AJ40","v":3171},{"$f":"BP.REDE!AK40","v":3504},{"$f":"BP.REDE!AL40","v":3858},{"$f":"BP.REDE!AM40","v":4253},{"$f":"BP.REDE!AN40","v":4697},{"$f":"BP.REDE!AO40","v":4975},{"$f":"BP.REDE!AP40","v":5269},{"$f":"BP.REDE!AQ40","v":5719},{"$f":"BP.REDE!AR40","v":475074},{"$f":"BP.REDE!AS40","v":6175},{"$f":"BP.REDE!AT40","v":3770},{"$f":"BP.REDE!AU40","v":4033},{"$f":"BP.REDE!AV40","v":4536}]
[null,null,"Debt charges",{"$f":"BP.REDE!D41","v":0},{"$f":"BP.REDE!E41","v":0},{"$f":"BP.REDE!F41","v":0},{"$f":"BP.REDE!G41","v":0},{"$f":"BP.REDE!H41","v":1313},{"$f":"BP.REDE!I41","v":1593},{"$f":"BP.REDE!J41","v":186},{"$f":"BP.REDE!K41","v":468},{"$f":"BP.REDE!L41","v":746},{"$f":"BP.REDE!M41","v":1025},{"$f":"BP.REDE!N41","v":184},{"$f":"BP.REDE!O41","v":465},{"$f":"BP.REDE!P41","v":740},{"$f":"BP.REDE!Q41","v":0},{"$f":"BP.REDE!R41","v":0},{"$f":"BP.REDE!S41","v":468},{"$f":"BP.REDE!T41","v":743},{"$f":"BP.REDE!U41","v":0},{"$f":"BP.REDE!V41","v":0},{"$f":"BP.REDE!W41","v":0},{"$f":"BP.REDE!X41","v":0},{"$f":"BP.REDE!Y41","v":0},{"$f":"BP.REDE!Z41","v":0},{"$f":"BP.REDE!AA41","v":468},{"$f":"BP.REDE!AB41","v":0},{"$f":"BP.REDE!AC41","v":0},{"$f":"BP.REDE!AD41","v":0},{"$f":"BP.REDE!AE41","v":0},{"$f":"BP.REDE!AF41","v":0},{"$f":"BP.REDE!AG41","v":0},{"$f":"BP.REDE!AH41","v":0},{"$f":"BP.REDE!AI41","v":471},{"$f":"BP.REDE!AJ41","v":746},{"$f":"BP.REDE!AK41","v":1025},{"$f":"BP.REDE!AL41","v":183},{"$f":"BP.REDE!AM41","v":465},{"$f":"BP.REDE!AN41","v":740},{"$f":"BP.REDE!AO41","v":1019},{"$f":"BP.REDE!AP41","v":187},{"$f":"BP.REDE!AQ41","v":468},{"$f":"BP.REDE!AR41","v":746},{"$f":"BP.REDE!AS41","v":1025},{"$f":"BP.REDE!AT41","v":190},{"$f":"BP.REDE!AU41","v":471},{"$f":"BP.REDE!AV41","v":746}]
[null,null,"Post-employment benefits",{"$f":"BP.REDE!D42","v":0},{"$f":"BP.REDE!E42","v":0},{"$f":"BP.REDE!F42","v":0},{"$f":"BP.REDE!G42","v":0},{"$f":"BP.REDE!H42","v":0},{"$f":"BP.REDE!I42","v":0},{"$f":"BP.REDE!J42","v":0},{"$f":"BP.REDE!K42","v":0},{"$f":"BP.REDE!L42","v":0},{"$f":"BP.REDE!M42","v":0},{"$f":"BP.REDE!N42","v":0},{"$f":"BP.REDE!O42","v":0},{"$f":"BP.REDE!P42","v":0},{"$f":"BP.REDE!Q42","v":0},{"$f":"BP.REDE!R42","v":0},{"$f":"BP.REDE!S42","v":0},{"$f":"BP.REDE!T42","v":0},{"$f":"BP.REDE!U42","v":0},{"$f":"BP.REDE!V42","v":0},{"$f":"BP.REDE!W42","v":0},{"$f":"BP.REDE!X42","v":0},{"$f":"BP.REDE!Y42","v":0},{"$f":"BP.REDE!Z42","v":0},{"$f":"BP.REDE!AA42","v":0},{"$f":"BP.REDE!AB42","v":0},{"$f":"BP.REDE!AC42","v":0},{"$f":"BP.REDE!AD42","v":0},{"$f":"BP.REDE!AE42","v":0},{"$f":"BP.REDE!AF42","v":0},{"$f":"BP.REDE!AG42","v":0},{"$f":"BP.REDE!AH42","v":0},{"$f":"BP.REDE!AI42","v":0},{"$f":"BP.REDE!AJ42","v":0},{"$f":"BP.REDE!AK42","v":0},{"$f":"BP.REDE!AL42","v":0},{"$f":"BP.REDE!AM42","v":0},{"$f":"BP.REDE!AN42","v":0},{"$f":"BP.REDE!AO42","v":0},{"$f":"BP.REDE!AP42","v":0},{"$f":"BP.REDE!AQ42","v":0},{"$f":"BP.REDE!AR42","v":0},{"$f":"BP.REDE!AS42","v":0},{"$f":"BP.REDE!AT42","v":0},{"$f":"BP.REDE!AU42","v":0},{"$f":"BP.REDE!AV42","v":0}]
[null,null,"Financial sector liabilities",{"$f":"BP.REDE!D43","v":0},{"$f":"BP.REDE!E43","v":0},{"$f":"BP.REDE!F43","v":0},{"$f":"BP.REDE!G43","v":0},{"$f":"BP.REDE!H43","v":0},{"$f":"BP.REDE!I43","v":0},{"$f":"BP.REDE!J43","v":0},{"$f":"BP.REDE!K43","v":0},{"$f":"BP.REDE!L43","v":0},{"$f":"BP.REDE!M43","v":0},{"$f":"BP.REDE!N43","v":0},{"$f":"BP.REDE!O43","v":0},{"$f":"BP.REDE!P43","v":0},{"$f":"BP.REDE!Q43","v":0},{"$f":"BP.REDE!R43","v":0},{"$f":"BP.REDE!S43","v":0},{"$f":"BP.REDE!T43","v":0},{"$f":"BP.REDE!U43","v":0},{"$f":"BP.REDE!V43","v":0},{"$f":"BP.REDE!W43","v":0},{"$f":"BP.REDE!X43","v":0},{"$f":"BP.REDE!Y43","v":0},{"$f":"BP.REDE!Z43","v":0},{"$f":"BP.REDE!AA43","v":0},{"$f":"BP.REDE!AB43","v":0},{"$f":"BP.REDE!AC43","v":0},{"$f":"BP.REDE!AD43","v":0},{"$f":"BP.REDE!AE43","v":0},{"$f":"BP.REDE!AF43","v":0},{"$f":"BP.REDE!AG43","v":0},{"$f":"BP.REDE!AH43","v":0},{"$f":"BP.REDE!AI43","v":0},{"$f":"BP.REDE!AJ43","v":0},{"$f":"BP.REDE!AK43","v":0},{"$f":"BP.REDE!AL43","v":0},{"$f":"BP.REDE!AM43","v":0},{"$f":"BP.REDE!AN43","v":0},{"$f":"BP.REDE!AO43","v":0},{"$f":"BP.REDE!AP43","v":0},{"$f":"BP.REDE!AQ43","v":0},{"$f":"BP.REDE!AR43","v":0},{"$f":"BP.REDE!AS43","v":0},{"$f":"BP.REDE!AT43","v":0},{"$f":"BP.REDE!AU43","v":0},{"$f":"BP.REDE!AV43","v":0}]
[null,null,"Derivative financial instruments",{"$f":"BP.REDE!D44","v":0},{"$f":"BP.REDE!E44","v":0},{"$f":"BP.REDE!F44","v":0},{"$f":"BP.REDE!G44","v":0},{"$f":"BP.REDE!H44","v":0},{"$f":"BP.REDE!I44","v":0},{"$f":"BP.REDE!J44","v":0},{"$f":"BP.REDE!K44","v":0},{"$f":"BP.REDE!L44","v":0},{"$f":"BP.REDE!M44","v":0},{"$f":"BP.REDE!N44","v":0},{"$f":"BP.REDE!O44","v":0},{"$f":"BP.REDE!P44","v":0},{"$f":"BP.REDE!Q44","v":0},{"$f":"BP.REDE!R44","v":0},{"$f":"BP.REDE!S44","v":0},{"$f":"BP.REDE!T44","v":0},{"$f":"BP.REDE!U44","v":0},{"$f":"BP.REDE!V44","v":0},{"$f":"BP.REDE!W44","v":0},{"$f":"BP.REDE!X44","v":0},{"$f":"BP.REDE!Y44","v":0},{"$f":"BP.REDE!Z44","v":0},{"$f":"BP.REDE!AA44","v":0},{"$f":"BP.REDE!AB44","v":0},{"$f":"BP.REDE!AC44","v":0},{"$f":"BP.REDE!AD44","v":0},{"$f":"BP.REDE!AE44","v":0},{"$f":"BP.REDE!AF44","v":0},{"$f":"BP.REDE!AG44","v":0},{"$f":"BP.REDE!AH44","v":0},{"$f":"BP.REDE!AI44","v":0},{"$f":"BP.REDE!AJ44","v":0},{"$f":"BP.REDE!AK44","v":0},{"$f":"BP.REDE!AL44","v":0},{"$f":"BP.REDE!AM44","v":0},{"$f":"BP.REDE!AN44","v":0},{"$f":"BP.REDE!AO44","v":0},{"$f":"BP.REDE!AP44","v":0},{"$f":"BP.REDE!AQ44","v":0},{"$f":"BP.REDE!AR44","v":0},{"$f":"BP.REDE!AS44","v":0},{"$f":"BP.REDE!AT44","v":0},{"$f":"BP.REDE!AU44","v":0},{"$f":"BP.REDE!AV44","v":0}]
[null,null,"Incorporation of grids",{"$f":"BP.REDE!D45","v":0},{"$f":"BP.REDE!E45","v":0},{"$f":"BP.REDE!F45","v":0},{"$f":"BP.REDE!G45","v":0},{"$f":"BP.REDE!H45","v":0},{"$f":"BP.REDE!I45","v":0},{"$f":"BP.REDE!J45","v":0},{"$f":"BP.REDE!K45","v":0},{"$f":"BP.REDE!L45","v":0},{"$f":"BP.REDE!M45","v":0},{"$f":"BP.REDE!N45","v":0},{"$f":"BP.REDE!O45","v":0},{"$f":"BP.REDE!P45","v":0},{"$f":"BP.REDE!Q45","v":0},{"$f":"BP.REDE!R45","v":0},{"$f":"BP.REDE!S45","v":0},{"$f":"BP.REDE!T45","v":0},{"$f":"BP.REDE!U45","v":0},{"$f":"BP.REDE!V45","v":0},{"$f":"BP.REDE!W45","v":0},{"$f":"BP.REDE!X45","v":0},{"$f":"BP.REDE!Y45","v":0},{"$f":"BP.REDE!Z45","v":0},{"$f":"BP.REDE!AA45","v":0},{"$f":"BP.REDE!AB45","v":0},{"$f":"BP.REDE!AC45","v":0},{"$f":"BP.REDE!AD45","v":0},{"$f":"BP.REDE!AE45","v":0},{"$f":"BP.REDE!AF45","v":0},{"$f":"BP.REDE!AG45","v":0},{"$f":"BP.REDE!AH45","v":0},{"$f":"BP.REDE!AI45","v":0},{"$f":"BP.REDE!AJ45","v":0},{"$f":"BP.REDE!AK45","v":0},{"$f":"BP.REDE!AL45","v":0},{"$f":"BP.REDE!AM45","v":0},{"$f":"BP.REDE!AN45","v":0},{"$f":"BP.REDE!AO45","v":0},{"$f":"BP.REDE!AP45","v":0},{"$f":"BP.REDE!AQ45","v":0},{"$f":"BP.REDE!AR45","v":0},{"$f":"BP.REDE!AS45","v":0},{"$f":"BP.REDE!AT45","v":0},{"$f":"BP.REDE!AU45","v":0},{"$f":"BP.REDE!AV45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.REDE!D46","v":628},{"$f":"BP.REDE!E46","v":688},{"$f":"BP.REDE!F46","v":2063},{"$f":"BP.REDE!G46","v":608011},{"$f":"BP.REDE!H46","v":643278},{"$f":"BP.REDE!I46","v":5407},{"$f":"BP.REDE!J46","v":1536},{"$f":"BP.REDE!K46","v":1479},{"$f":"BP.REDE!L46","v":1483},{"$f":"BP.REDE!M46","v":1633},{"$f":"BP.REDE!N46","v":1483},{"$f":"BP.REDE!O46","v":172},{"$f":"BP.REDE!P46","v":164},{"$f":"BP.REDE!Q46","v":167},{"$f":"BP.REDE!R46","v":229},{"$f":"BP.REDE!S46","v":168},{"$f":"BP.REDE!T46","v":168},{"$f":"BP.REDE!U46","v":494},{"$f":"BP.REDE!V46","v":169},{"$f":"BP.REDE!W46","v":168},{"$f":"BP.REDE!X46","v":168},{"$f":"BP.REDE!Y46","v":168},{"$f":"BP.REDE!Z46","v":168},{"$f":"BP.REDE!AA46","v":168},{"$f":"BP.REDE!AB46","v":168},{"$f":"BP.REDE!AC46","v":291},{"$f":"BP.REDE!AD46","v":292},{"$f":"BP.REDE!AE46","v":292},{"$f":"BP.REDE!AF46","v":292},{"$f":"BP.REDE!AG46","v":292},{"$f":"BP.REDE!AH46","v":292},{"$f":"BP.REDE!AI46","v":279},{"$f":"BP.REDE!AJ46","v":361},{"$f":"BP.REDE!AK46","v":279},{"$f":"BP.REDE!AL46","v":279},{"$f":"BP.REDE!AM46","v":278},{"$f":"BP.REDE!AN46","v":278},{"$f":"BP.REDE!AO46","v":279},{"$f":"BP.REDE!AP46","v":279},{"$f":"BP.REDE!AQ46","v":278},{"$f":"BP.REDE!AR46","v":278},{"$f":"BP.REDE!AS46","v":308},{"$f":"BP.REDE!AT46","v":339},{"$f":"BP.REDE!AU46","v":363},{"$f":"BP.REDE!AV46","v":390}]
[null,null,"Non-Current Liabilities",{"$f":"BP.REDE!D47","v":2060373},{"$f":"BP.REDE!E47","v":1473450},{"$f":"BP.REDE!F47","v":1513124},{"$f":"BP.REDE!G47","v":976636},{"$f":"BP.REDE!H47","v":939740},{"$f":"BP.REDE!I47","v":1360139},{"$f":"BP.REDE!J47","v":1371717},{"$f":"BP.REDE!K47","v":1391144},{"$f":"BP.REDE!L47","v":1414171},{"$f":"BP.REDE!M47","v":1449532},{"$f":"BP.REDE!N47","v":1478727},{"$f":"BP.REDE!O47","v":1392707},{"$f":"BP.REDE!P47","v":1415731},{"$f":"BP.REDE!Q47","v":1460063},{"$f":"BP.REDE!R47","v":1485814},{"$f":"BP.REDE!S47","v":1165163},{"$f":"BP.REDE!T47","v":1138654},{"$f":"BP.REDE!U47","v":800059},{"$f":"BP.REDE!V47","v":806643},{"$f":"BP.REDE!W47","v":813542},{"$f":"BP.REDE!X47","v":820473},{"$f":"BP.REDE!Y47","v":827813},{"$f":"BP.REDE!Z47","v":1249611},{"$f":"BP.REDE!AA47","v":1300204},{"$f":"BP.REDE!AB47","v":1314214},{"$f":"BP.REDE!AC47","v":1587705},{"$f":"BP.REDE!AD47","v":992501},{"$f":"BP.REDE!AE47","v":1002866},{"$f":"BP.REDE!AF47","v":1003263},{"$f":"BP.REDE!AG47","v":1014483},{"$f":"BP.REDE!AH47","v":1026949},{"$f":"BP.REDE!AI47","v":1041226},{"$f":"BP.REDE!AJ47","v":1055792},{"$f":"BP.REDE!AK47","v":1071557},{"$f":"BP.REDE!AL47","v":1088345},{"$f":"BP.REDE!AM47","v":1101518},{"$f":"BP.REDE!AN47","v":1118056},{"$f":"BP.REDE!AO47","v":1136808},{"$f":"BP.REDE!AP47","v":1155113},{"$f":"BP.REDE!AQ47","v":1173546},{"$f":"BP.REDE!AR47","v":1192544},{"$f":"BP.REDE!AS47","v":1212551},{"$f":"BP.REDE!AT47","v":1283285},{"$f":"BP.REDE!AU47","v":1264173},{"$f":"BP.REDE!AV47","v":1286343}]
[null,null,"Loans and financing ",{"$f":"BP.REDE!D48","v":523484},{"$f":"BP.REDE!E48","v":12083},{"$f":"BP.REDE!F48","v":12120},{"$f":"BP.REDE!G48","v":88121},{"$f":"BP.REDE!H48","v":85001},{"$f":"BP.REDE!I48","v":87098},{"$f":"BP.REDE!J48","v":90010},{"$f":"BP.REDE!K48","v":93020},{"$f":"BP.REDE!L48","v":96132},{"$f":"BP.REDE!M48","v":99347},{"$f":"BP.REDE!N48","v":102703},{"$f":"BP.REDE!O48","v":106719},{"$f":"BP.REDE!P48","v":109721},{"$f":"BP.REDE!Q48","v":113424},{"$f":"BP.REDE!R48","v":117290},{"$f":"BP.REDE!S48","v":127758},{"$f":"BP.REDE!T48","v":132076},{"$f":"BP.REDE!U48","v":136582},{"$f":"BP.REDE!V48","v":141287},{"$f":"BP.REDE!W48","v":146101},{"$f":"BP.REDE!X48","v":151125},{"$f":"BP.REDE!Y48","v":156315},{"$f":"BP.REDE!Z48","v":161735},{"$f":"BP.REDE!AA48","v":146891},{"$f":"BP.REDE!AB48","v":151946},{"$f":"BP.REDE!AC48","v":157167},{"$f":"BP.REDE!AD48","v":162616},{"$f":"BP.REDE!AE48","v":168247},{"$f":"BP.REDE!AF48","v":174013},{"$f":"BP.REDE!AG48","v":180029},{"$f":"BP.REDE!AH48","v":186308},{"$f":"BP.REDE!AI48","v":192798},{"$f":"BP.REDE!AJ48","v":199444},{"$f":"BP.REDE!AK48","v":206374},{"$f":"BP.REDE!AL48","v":213609},{"$f":"BP.REDE!AM48","v":221086},{"$f":"BP.REDE!AN48","v":228742},{"$f":"BP.REDE!AO48","v":236728},{"$f":"BP.REDE!AP48","v":245063},{"$f":"BP.REDE!AQ48","v":253678},{"$f":"BP.REDE!AR48","v":262590},{"$f":"BP.REDE!AS48","v":271795},{"$f":"BP.REDE!AT48","v":281402},{"$f":"BP.REDE!AU48","v":291432},{"$f":"BP.REDE!AV48","v":301498}]
[null,null,"Debentures",{"$f":"BP.REDE!D49","v":0},{"$f":"BP.REDE!E49","v":36147},{"$f":"BP.REDE!F49","v":36293},{"$f":"BP.REDE!G49","v":37124},{"$f":"BP.REDE!H49","v":41129},{"$f":"BP.REDE!I49","v":41839},{"$f":"BP.REDE!J49","v":42586},{"$f":"BP.REDE!K49","v":43335},{"$f":"BP.REDE!L49","v":44183},{"$f":"BP.REDE!M49","v":45036},{"$f":"BP.REDE!N49","v":45895},{"$f":"BP.REDE!O49","v":46783},{"$f":"BP.REDE!P49","v":47734},{"$f":"BP.REDE!Q49","v":48717},{"$f":"BP.REDE!R49","v":49706},{"$f":"BP.REDE!S49","v":50984},{"$f":"BP.REDE!T49","v":52118},{"$f":"BP.REDE!U49","v":53260},{"$f":"BP.REDE!V49","v":54411},{"$f":"BP.REDE!W49","v":55566},{"$f":"BP.REDE!X49","v":56875},{"$f":"BP.REDE!Y49","v":58190},{"$f":"BP.REDE!Z49","v":59516},{"$f":"BP.REDE!AA49","v":59955},{"$f":"BP.REDE!AB49","v":61430},{"$f":"BP.REDE!AC49","v":62912},{"$f":"BP.REDE!AD49","v":64404},{"$f":"BP.REDE!AE49","v":65905},{"$f":"BP.REDE!AF49","v":67601},{"$f":"BP.REDE!AG49","v":69307},{"$f":"BP.REDE!AH49","v":71024},{"$f":"BP.REDE!AI49","v":72749},{"$f":"BP.REDE!AJ49","v":74700},{"$f":"BP.REDE!AK49","v":76663},{"$f":"BP.REDE!AL49","v":78639},{"$f":"BP.REDE!AM49","v":80625},{"$f":"BP.REDE!AN49","v":82871},{"$f":"BP.REDE!AO49","v":85130},{"$f":"BP.REDE!AP49","v":87404},{"$f":"BP.REDE!AQ49","v":89690},{"$f":"BP.REDE!AR49","v":92279},{"$f":"BP.REDE!AS49","v":94880},{"$f":"BP.REDE!AT49","v":97498},{"$f":"BP.REDE!AU49","v":100133},{"$f":"BP.REDE!AV49","v":103105}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.REDE!D50","v":0},{"$f":"BP.REDE!E50","v":0},{"$f":"BP.REDE!F50","v":0},{"$f":"BP.REDE!G50","v":0},{"$f":"BP.REDE!H50","v":436526},{"$f":"BP.REDE!I50","v":436221},{"$f":"BP.REDE!J50","v":435734},{"$f":"BP.REDE!K50","v":435933},{"$f":"BP.REDE!L50","v":434788},{"$f":"BP.REDE!M50","v":434236},{"$f":"BP.REDE!N50","v":443777},{"$f":"BP.REDE!O50","v":430643},{"$f":"BP.REDE!P50","v":430113},{"$f":"BP.REDE!Q50","v":429414},{"$f":"BP.REDE!R50","v":428634},{"$f":"BP.REDE!S50","v":426304},{"$f":"BP.REDE!T50","v":425419},{"$f":"BP.REDE!U50","v":424491},{"$f":"BP.REDE!V50","v":423519},{"$f":"BP.REDE!W50","v":422520},{"$f":"BP.REDE!X50","v":421427},{"$f":"BP.REDE!Y50","v":420296},{"$f":"BP.REDE!Z50","v":419113},{"$f":"BP.REDE!AA50","v":375084},{"$f":"BP.REDE!AB50","v":373529},{"$f":"BP.REDE!AC50","v":371934},{"$f":"BP.REDE!AD50","v":370282},{"$f":"BP.REDE!AE50","v":368585},{"$f":"BP.REDE!AF50","v":366809},{"$f":"BP.REDE!AG50","v":364971},{"$f":"BP.REDE!AH50","v":363068},{"$f":"BP.REDE!AI50","v":361113},{"$f":"BP.REDE!AJ50","v":359067},{"$f":"BP.REDE!AK50","v":356950},{"$f":"BP.REDE!AL50","v":354758},{"$f":"BP.REDE!AM50","v":348817},{"$f":"BP.REDE!AN50","v":345450},{"$f":"BP.REDE!AO50","v":344022},{"$f":"BP.REDE!AP50","v":341497},{"$f":"BP.REDE!AQ50","v":338902},{"$f":"BP.REDE!AR50","v":336165},{"$f":"BP.REDE!AS50","v":334184},{"$f":"BP.REDE!AT50","v":342315},{"$f":"BP.REDE!AU50","v":339719},{"$f":"BP.REDE!AV50","v":337026}]
[null,null,"Trade payables",{"$f":"BP.REDE!D51","v":0},{"$f":"BP.REDE!E51","v":0},{"$f":"BP.REDE!F51","v":0},{"$f":"BP.REDE!G51","v":0},{"$f":"BP.REDE!H51","v":0},{"$f":"BP.REDE!I51","v":0},{"$f":"BP.REDE!J51","v":0},{"$f":"BP.REDE!K51","v":0},{"$f":"BP.REDE!L51","v":0},{"$f":"BP.REDE!M51","v":0},{"$f":"BP.REDE!N51","v":0},{"$f":"BP.REDE!O51","v":0},{"$f":"BP.REDE!P51","v":0},{"$f":"BP.REDE!Q51","v":0},{"$f":"BP.REDE!R51","v":0},{"$f":"BP.REDE!S51","v":0},{"$f":"BP.REDE!T51","v":0},{"$f":"BP.REDE!U51","v":0},{"$f":"BP.REDE!V51","v":0},{"$f":"BP.REDE!W51","v":0},{"$f":"BP.REDE!X51","v":0},{"$f":"BP.REDE!Y51","v":0},{"$f":"BP.REDE!Z51","v":0},{"$f":"BP.REDE!AA51","v":0},{"$f":"BP.REDE!AB51","v":0},{"$f":"BP.REDE!AC51","v":0},{"$f":"BP.REDE!AD51","v":0},{"$f":"BP.REDE!AE51","v":0},{"$f":"BP.REDE!AF51","v":0},{"$f":"BP.REDE!AG51","v":0},{"$f":"BP.REDE!AH51","v":0},{"$f":"BP.REDE!AI51","v":0},{"$f":"BP.REDE!AJ51","v":0},{"$f":"BP.REDE!AK51","v":0},{"$f":"BP.REDE!AL51","v":0},{"$f":"BP.REDE!AM51","v":0},{"$f":"BP.REDE!AN51","v":0},{"$f":"BP.REDE!AO51","v":0},{"$f":"BP.REDE!AP51","v":0},{"$f":"BP.REDE!AQ51","v":0},{"$f":"BP.REDE!AR51","v":0},{"$f":"BP.REDE!AS51","v":0},{"$f":"BP.REDE!AT51","v":0},{"$f":"BP.REDE!AU51","v":0},{"$f":"BP.REDE!AV51","v":0}]
[null,null,"Derivative financial instruments",{"$f":"BP.REDE!D52","v":0},{"$f":"BP.REDE!E52","v":0},{"$f":"BP.REDE!F52","v":0},{"$f":"BP.REDE!G52","v":0},{"$f":"BP.REDE!H52","v":0},{"$f":"BP.REDE!I52","v":0},{"$f":"BP.REDE!J52","v":0},{"$f":"BP.REDE!K52","v":0},{"$f":"BP.REDE!L52","v":0},{"$f":"BP.REDE!M52","v":0},{"$f":"BP.REDE!N52","v":0},{"$f":"BP.REDE!O52","v":0},{"$f":"BP.REDE!P52","v":0},{"$f":"BP.REDE!Q52","v":0},{"$f":"BP.REDE!R52","v":0},{"$f":"BP.REDE!S52","v":0},{"$f":"BP.REDE!T52","v":0},{"$f":"BP.REDE!U52","v":0},{"$f":"BP.REDE!V52","v":0},{"$f":"BP.REDE!W52","v":0},{"$f":"BP.REDE!X52","v":0},{"$f":"BP.REDE!Y52","v":0},{"$f":"BP.REDE!Z52","v":0},{"$f":"BP.REDE!AA52","v":0},{"$f":"BP.REDE!AB52","v":0},{"$f":"BP.REDE!AC52","v":0},{"$f":"BP.REDE!AD52","v":0},{"$f":"BP.REDE!AE52","v":0},{"$f":"BP.REDE!AF52","v":0},{"$f":"BP.REDE!AG52","v":0},{"$f":"BP.REDE!AH52","v":0},{"$f":"BP.REDE!AI52","v":0},{"$f":"BP.REDE!AJ52","v":0},{"$f":"BP.REDE!AK52","v":0},{"$f":"BP.REDE!AL52","v":0},{"$f":"BP.REDE!AM52","v":0},{"$f":"BP.REDE!AN52","v":0},{"$f":"BP.REDE!AO52","v":0},{"$f":"BP.REDE!AP52","v":0},{"$f":"BP.REDE!AQ52","v":0},{"$f":"BP.REDE!AR52","v":0},{"$f":"BP.REDE!AS52","v":0},{"$f":"BP.REDE!AT52","v":0},{"$f":"BP.REDE!AU52","v":0},{"$f":"BP.REDE!AV52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.REDE!D53","v":0},{"$f":"BP.REDE!E53","v":0},{"$f":"BP.REDE!F53","v":0},{"$f":"BP.REDE!G53","v":0},{"$f":"BP.REDE!H53","v":0},{"$f":"BP.REDE!I53","v":0},{"$f":"BP.REDE!J53","v":0},{"$f":"BP.REDE!K53","v":0},{"$f":"BP.REDE!L53","v":0},{"$f":"BP.REDE!M53","v":0},{"$f":"BP.REDE!N53","v":0},{"$f":"BP.REDE!O53","v":0},{"$f":"BP.REDE!P53","v":0},{"$f":"BP.REDE!Q53","v":0},{"$f":"BP.REDE!R53","v":0},{"$f":"BP.REDE!S53","v":547},{"$f":"BP.REDE!T53","v":558},{"$f":"BP.REDE!U53","v":564},{"$f":"BP.REDE!V53","v":573},{"$f":"BP.REDE!W53","v":582},{"$f":"BP.REDE!X53","v":591},{"$f":"BP.REDE!Y53","v":600},{"$f":"BP.REDE!Z53","v":609},{"$f":"BP.REDE!AA53","v":617},{"$f":"BP.REDE!AB53","v":0},{"$f":"BP.REDE!AC53","v":0},{"$f":"BP.REDE!AD53","v":0},{"$f":"BP.REDE!AE53","v":0},{"$f":"BP.REDE!AF53","v":0},{"$f":"BP.REDE!AG53","v":0},{"$f":"BP.REDE!AH53","v":0},{"$f":"BP.REDE!AI53","v":0},{"$f":"BP.REDE!AJ53","v":0},{"$f":"BP.REDE!AK53","v":0},{"$f":"BP.REDE!AL53","v":0},{"$f":"BP.REDE!AM53","v":0},{"$f":"BP.REDE!AN53","v":0},{"$f":"BP.REDE!AO53","v":0},{"$f":"BP.REDE!AP53","v":0},{"$f":"BP.REDE!AQ53","v":0},{"$f":"BP.REDE!AR53","v":0},{"$f":"BP.REDE!AS53","v":0},{"$f":"BP.REDE!AT53","v":40200},{"$f":"BP.REDE!AU53","v":0},{"$f":"BP.REDE!AV53","v":0}]
[null,null,"Post-employment benefits",{"$f":"BP.REDE!D54","v":0},{"$f":"BP.REDE!E54","v":0},{"$f":"BP.REDE!F54","v":0},{"$f":"BP.REDE!G54","v":0},{"$f":"BP.REDE!H54","v":0},{"$f":"BP.REDE!I54","v":0},{"$f":"BP.REDE!J54","v":0},{"$f":"BP.REDE!K54","v":0},{"$f":"BP.REDE!L54","v":0},{"$f":"BP.REDE!M54","v":0},{"$f":"BP.REDE!N54","v":0},{"$f":"BP.REDE!O54","v":0},{"$f":"BP.REDE!P54","v":0},{"$f":"BP.REDE!Q54","v":0},{"$f":"BP.REDE!R54","v":0},{"$f":"BP.REDE!S54","v":0},{"$f":"BP.REDE!T54","v":0},{"$f":"BP.REDE!U54","v":0},{"$f":"BP.REDE!V54","v":0},{"$f":"BP.REDE!W54","v":0},{"$f":"BP.REDE!X54","v":0},{"$f":"BP.REDE!Y54","v":0},{"$f":"BP.REDE!Z54","v":0},{"$f":"BP.REDE!AA54","v":0},{"$f":"BP.REDE!AB54","v":0},{"$f":"BP.REDE!AC54","v":0},{"$f":"BP.REDE!AD54","v":0},{"$f":"BP.REDE!AE54","v":0},{"$f":"BP.REDE!AF54","v":0},{"$f":"BP.REDE!AG54","v":0},{"$f":"BP.REDE!AH54","v":0},{"$f":"BP.REDE!AI54","v":0},{"$f":"BP.REDE!AJ54","v":0},{"$f":"BP.REDE!AK54","v":0},{"$f":"BP.REDE!AL54","v":0},{"$f":"BP.REDE!AM54","v":0},{"$f":"BP.REDE!AN54","v":0},{"$f":"BP.REDE!AO54","v":0},{"$f":"BP.REDE!AP54","v":0},{"$f":"BP.REDE!AQ54","v":0},{"$f":"BP.REDE!AR54","v":0},{"$f":"BP.REDE!AS54","v":0},{"$f":"BP.REDE!AT54","v":0},{"$f":"BP.REDE!AU54","v":0},{"$f":"BP.REDE!AV54","v":0}]
[null,null,"Financial sector liabilities",{"$f":"BP.REDE!D55","v":0},{"$f":"BP.REDE!E55","v":0},{"$f":"BP.REDE!F55","v":0},{"$f":"BP.REDE!G55","v":0},{"$f":"BP.REDE!H55","v":0},{"$f":"BP.REDE!I55","v":0},{"$f":"BP.REDE!J55","v":0},{"$f":"BP.REDE!K55","v":0},{"$f":"BP.REDE!L55","v":0},{"$f":"BP.REDE!M55","v":0},{"$f":"BP.REDE!N55","v":0},{"$f":"BP.REDE!O55","v":0},{"$f":"BP.REDE!P55","v":0},{"$f":"BP.REDE!Q55","v":0},{"$f":"BP.REDE!R55","v":0},{"$f":"BP.REDE!S55","v":0},{"$f":"BP.REDE!T55","v":0},{"$f":"BP.REDE!U55","v":0},{"$f":"BP.REDE!V55","v":0},{"$f":"BP.REDE!W55","v":0},{"$f":"BP.REDE!X55","v":0},{"$f":"BP.REDE!Y55","v":0},{"$f":"BP.REDE!Z55","v":0},{"$f":"BP.REDE!AA55","v":0},{"$f":"BP.REDE!AB55","v":0},{"$f":"BP.REDE!AC55","v":0},{"$f":"BP.REDE!AD55","v":0},{"$f":"BP.REDE!AE55","v":0},{"$f":"BP.REDE!AF55","v":0},{"$f":"BP.REDE!AG55","v":0},{"$f":"BP.REDE!AH55","v":0},{"$f":"BP.REDE!AI55","v":0},{"$f":"BP.REDE!AJ55","v":0},{"$f":"BP.REDE!AK55","v":0},{"$f":"BP.REDE!AL55","v":0},{"$f":"BP.REDE!AM55","v":0},{"$f":"BP.REDE!AN55","v":0},{"$f":"BP.REDE!AO55","v":0},{"$f":"BP.REDE!AP55","v":0},{"$f":"BP.REDE!AQ55","v":0},{"$f":"BP.REDE!AR55","v":0},{"$f":"BP.REDE!AS55","v":0},{"$f":"BP.REDE!AT55","v":0},{"$f":"BP.REDE!AU55","v":0},{"$f":"BP.REDE!AV55","v":0}]
[null,null,"Incorporation of grids",{"$f":"BP.REDE!D56","v":0},{"$f":"BP.REDE!E56","v":0},{"$f":"BP.REDE!F56","v":0},{"$f":"BP.REDE!G56","v":0},{"$f":"BP.REDE!H56","v":0},{"$f":"BP.REDE!I56","v":0},{"$f":"BP.REDE!J56","v":0},{"$f":"BP.REDE!K56","v":0},{"$f":"BP.REDE!L56","v":0},{"$f":"BP.REDE!M56","v":0},{"$f":"BP.REDE!N56","v":0},{"$f":"BP.REDE!O56","v":0},{"$f":"BP.REDE!P56","v":0},{"$f":"BP.REDE!Q56","v":0},{"$f":"BP.REDE!R56","v":0},{"$f":"BP.REDE!S56","v":0},{"$f":"BP.REDE!T56","v":0},{"$f":"BP.REDE!U56","v":0},{"$f":"BP.REDE!V56","v":0},{"$f":"BP.REDE!W56","v":0},{"$f":"BP.REDE!X56","v":0},{"$f":"BP.REDE!Y56","v":0},{"$f":"BP.REDE!Z56","v":0},{"$f":"BP.REDE!AA56","v":0},{"$f":"BP.REDE!AB56","v":0},{"$f":"BP.REDE!AC56","v":0},{"$f":"BP.REDE!AD56","v":0},{"$f":"BP.REDE!AE56","v":0},{"$f":"BP.REDE!AF56","v":0},{"$f":"BP.REDE!AG56","v":0},{"$f":"BP.REDE!AH56","v":0},{"$f":"BP.REDE!AI56","v":0},{"$f":"BP.REDE!AJ56","v":0},{"$f":"BP.REDE!AK56","v":0},{"$f":"BP.REDE!AL56","v":0},{"$f":"BP.REDE!AM56","v":0},{"$f":"BP.REDE!AN56","v":0},{"$f":"BP.REDE!AO56","v":0},{"$f":"BP.REDE!AP56","v":0},{"$f":"BP.REDE!AQ56","v":0},{"$f":"BP.REDE!AR56","v":"-"},{"$f":"BP.REDE!AS56","v":""},{"$f":"BP.REDE!AT56","v":0},{"$f":"BP.REDE!AU56","v":0},{"$f":"BP.REDE!AV56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis"]
[null,null,"Other Accounts Payable",{"$f":"BP.REDE!D58","v":1536889},{"$f":"BP.REDE!E58","v":1425220},{"$f":"BP.REDE!F58","v":1464711},{"$f":"BP.REDE!G58","v":851391},{"$f":"BP.REDE!H58","v":377084},{"$f":"BP.REDE!I58","v":794981},{"$f":"BP.REDE!J58","v":803387},{"$f":"BP.REDE!K58","v":818856},{"$f":"BP.REDE!L58","v":839068},{"$f":"BP.REDE!M58","v":870913},{"$f":"BP.REDE!N58","v":886352},{"$f":"BP.REDE!O58","v":808562},{"$f":"BP.REDE!P58","v":828163},{"$f":"BP.REDE!Q58","v":868508},{"$f":"BP.REDE!R58","v":890184},{"$f":"BP.REDE!S58","v":559570},{"$f":"BP.REDE!T58","v":528483},{"$f":"BP.REDE!U58","v":185162},{"$f":"BP.REDE!V58","v":186853},{"$f":"BP.REDE!W58","v":188773},{"$f":"BP.REDE!X58","v":190455},{"$f":"BP.REDE!Y58","v":192412},{"$f":"BP.REDE!Z58","v":608638},{"$f":"BP.REDE!AA58","v":717657},{"$f":"BP.REDE!AB58","v":727309},{"$f":"BP.REDE!AC58","v":995692},{"$f":"BP.REDE!AD58","v":395199},{"$f":"BP.REDE!AE58","v":400129},{"$f":"BP.REDE!AF58","v":394840},{"$f":"BP.REDE!AG58","v":400176},{"$f":"BP.REDE!AH58","v":406549},{"$f":"BP.REDE!AI58","v":414566},{"$f":"BP.REDE!AJ58","v":422581},{"$f":"BP.REDE!AK58","v":431570},{"$f":"BP.REDE!AL58","v":441339},{"$f":"BP.REDE!AM58","v":450990},{"$f":"BP.REDE!AN58","v":460993},{"$f":"BP.REDE!AO58","v":470928},{"$f":"BP.REDE!AP58","v":481149},{"$f":"BP.REDE!AQ58","v":491276},{"$f":"BP.REDE!AR58","v":501510},{"$f":"BP.REDE!AS58","v":511692},{"$f":"BP.REDE!AT58","v":521870},{"$f":"BP.REDE!AU58","v":532889},{"$f":"BP.REDE!AV58","v":544714}]
[null,null,"Shareholder's Equity",{"$f":"BP.REDE!D59","v":-722588},{"$f":"BP.REDE!E59","v":1721683},{"$f":"BP.REDE!F59","v":2127401},{"$f":"BP.REDE!G59","v":1956414},{"$f":"BP.REDE!H59","v":1992695},{"$f":"BP.REDE!I59","v":2230135},{"$f":"BP.REDE!J59","v":2237831},{"$f":"BP.REDE!K59","v":2340903},{"$f":"BP.REDE!L59","v":2369314},{"$f":"BP.REDE!M59","v":2273619},{"$f":"BP.REDE!N59","v":2472879},{"$f":"BP.REDE!O59","v":2908483},{"$f":"BP.REDE!P59","v":2970834},{"$f":"BP.REDE!Q59","v":2978775},{"$f":"BP.REDE!R59","v":3019356},{"$f":"BP.REDE!S59","v":2988357},{"$f":"BP.REDE!T59","v":3105493},{"$f":"BP.REDE!U59","v":3181266},{"$f":"BP.REDE!V59","v":3334404},{"$f":"BP.REDE!W59","v":3258204},{"$f":"BP.REDE!X59","v":4062040},{"$f":"BP.REDE!Y59","v":3915877},{"$f":"BP.REDE!Z59","v":3532698},{"$f":"BP.REDE!AA59","v":3493429},{"$f":"BP.REDE!AB59","v":3600847},{"$f":"BP.REDE!AC59","v":3702253},{"$f":"BP.REDE!AD59","v":3878166},{"$f":"BP.REDE!AE59","v":4196532},{"$f":"BP.REDE!AF59","v":3913604},{"$f":"BP.REDE!AG59","v":3674764},{"$f":"BP.REDE!AH59","v":3706949},{"$f":"BP.REDE!AI59","v":3431433},{"$f":"BP.REDE!AJ59","v":4186380},{"$f":"BP.REDE!AK59","v":4238136},{"$f":"BP.REDE!AL59","v":4202198},{"$f":"BP.REDE!AM59","v":3850558},{"$f":"BP.REDE!AN59","v":3713193},{"$f":"BP.REDE!AO59","v":3795349},{"$f":"BP.REDE!AP59","v":3947500},{"$f":"BP.REDE!AQ59","v":4022096},{"$f":"BP.REDE!AR59","v":4069810},{"$f":"BP.REDE!AS59","v":4309278},{"$f":"BP.REDE!AT59","v":4108031},{"$f":"BP.REDE!AU59","v":4303727},{"$f":"BP.REDE!AV59","v":4157524}]
[null,null,"Capital",{"$f":"BP.REDE!D60","v":1343974},{"$f":"BP.REDE!E60","v":1343974},{"$f":"BP.REDE!F60","v":2245787},{"$f":"BP.REDE!G60","v":2245787},{"$f":"BP.REDE!H60","v":2245787},{"$f":"BP.REDE!I60","v":2245787},{"$f":"BP.REDE!J60","v":2245787},{"$f":"BP.REDE!K60","v":2245787},{"$f":"BP.REDE!L60","v":2245787},{"$f":"BP.REDE!M60","v":2245787},{"$f":"BP.REDE!N60","v":2245787},{"$f":"BP.REDE!O60","v":2777404},{"$f":"BP.REDE!P60","v":2777404},{"$f":"BP.REDE!Q60","v":2777404},{"$f":"BP.REDE!R60","v":2777404},{"$f":"BP.REDE!S60","v":2777404},{"$f":"BP.REDE!T60","v":2777404},{"$f":"BP.REDE!U60","v":2777404},{"$f":"BP.REDE!V60","v":2777404},{"$f":"BP.REDE!W60","v":2777404},{"$f":"BP.REDE!X60","v":2777404},{"$f":"BP.REDE!Y60","v":2777404},{"$f":"BP.REDE!Z60","v":2777404},{"$f":"BP.REDE!AA60","v":2777404},{"$f":"BP.REDE!AB60","v":2777404},{"$f":"BP.REDE!AC60","v":3223219},{"$f":"BP.REDE!AD60","v":3223219},{"$f":"BP.REDE!AE60","v":3223218},{"$f":"BP.REDE!AF60","v":3223218},{"$f":"BP.REDE!AG60","v":3223218},{"$f":"BP.REDE!AH60","v":3223218},{"$f":"BP.REDE!AI60","v":3223218},{"$f":"BP.REDE!AJ60","v":3223218},{"$f":"BP.REDE!AK60","v":3223218},{"$f":"BP.REDE!AL60","v":3223218},{"$f":"BP.REDE!AM60","v":3223218},{"$f":"BP.REDE!AN60","v":3223218},{"$f":"BP.REDE!AO60","v":3223218},{"$f":"BP.REDE!AP60","v":3223218},{"$f":"BP.REDE!AQ60","v":3223218},{"$f":"BP.REDE!AR60","v":3223218},{"$f":"BP.REDE!AS60","v":3223218},{"$f":"BP.REDE!AT60","v":3223218},{"$f":"BP.REDE!AU60","v":3223218},{"$f":"BP.REDE!AV60","v":3223218}]
[null,null,"Capital Reserve",{"$f":"BP.REDE!D61","v":26485},{"$f":"BP.REDE!E61","v":26485},{"$f":"BP.REDE!F61","v":26485},{"$f":"BP.REDE!G61","v":26485},{"$f":"BP.REDE!H61","v":26485},{"$f":"BP.REDE!I61","v":26485},{"$f":"BP.REDE!J61","v":26485},{"$f":"BP.REDE!K61","v":2730},{"$f":"BP.REDE!L61","v":2730},{"$f":"BP.REDE!M61","v":-7},{"$f":"BP.REDE!N61","v":158357},{"$f":"BP.REDE!O61","v":5719},{"$f":"BP.REDE!P61","v":5722},{"$f":"BP.REDE!Q61","v":4196},{"$f":"BP.REDE!R61","v":12530},{"$f":"BP.REDE!S61","v":11459},{"$f":"BP.REDE!T61","v":11459},{"$f":"BP.REDE!U61","v":11557},{"$f":"BP.REDE!V61","v":14492},{"$f":"BP.REDE!W61","v":15052},{"$f":"BP.REDE!X61","v":594448},{"$f":"BP.REDE!Y61","v":853327},{"$f":"BP.REDE!Z61","v":8371},{"$f":"BP.REDE!AA61","v":16055},{"$f":"BP.REDE!AB61","v":16354},{"$f":"BP.REDE!AC61","v":16101},{"$f":"BP.REDE!AD61","v":16284},{"$f":"BP.REDE!AE61","v":11928},{"$f":"BP.REDE!AF61","v":18722},{"$f":"BP.REDE!AG61","v":18609},{"$f":"BP.REDE!AH61","v":19418},{"$f":"BP.REDE!AI61","v":-5256},{"$f":"BP.REDE!AJ61","v":-4786},{"$f":"BP.REDE!AK61","v":-4821},{"$f":"BP.REDE!AL61","v":8188},{"$f":"BP.REDE!AM61","v":8556},{"$f":"BP.REDE!AN61","v":8985},{"$f":"BP.REDE!AO61","v":9609},{"$f":"BP.REDE!AP61","v":1543},{"$f":"BP.REDE!AQ61","v":10742},{"$f":"BP.REDE!AR61","v":9869},{"$f":"BP.REDE!AS61","v":8155},{"$f":"BP.REDE!AT61","v":9594},{"$f":"BP.REDE!AU61","v":10868},{"$f":"BP.REDE!AV61","v":12115}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.REDE!D62","v":-2118141},{"$f":"BP.REDE!E62","v":-575684},{"$f":"BP.REDE!F62","v":-177966},{"$f":"BP.REDE!G62","v":-354511},{"$f":"BP.REDE!H62","v":-318230},{"$f":"BP.REDE!I62","v":-56331},{"$f":"BP.REDE!J62","v":-73094},{"$f":"BP.REDE!K62","v":0},{"$f":"BP.REDE!L62","v":36585},{"$f":"BP.REDE!M62","v":18200},{"$f":"BP.REDE!N62","v":59096},{"$f":"BP.REDE!O62","v":0},{"$f":"BP.REDE!P62","v":62348},{"$f":"BP.REDE!Q62","v":71814},{"$f":"BP.REDE!R62","v":104060},{"$f":"BP.REDE!S62","v":0},{"$f":"BP.REDE!T62","v":117136},{"$f":"BP.REDE!U62","v":192811},{"$f":"BP.REDE!V62","v":343014},{"$f":"BP.REDE!W62","v":0},{"$f":"BP.REDE!X62","v":224440},{"$f":"BP.REDE!Y62","v":202401},{"$f":"BP.REDE!Z62","v":218868},{"$f":"BP.REDE!AA62","v":0},{"$f":"BP.REDE!AB62","v":107119},{"$f":"BP.REDE!AC62","v":208273},{"$f":"BP.REDE!AD62","v":384003},{"$f":"BP.REDE!AE62","v":0},{"$f":"BP.REDE!AF62","v":359445},{"$f":"BP.REDE!AG62","v":412342},{"$f":"BP.REDE!AH62","v":443718},{"$f":"BP.REDE!AI62","v":-285248},{"$f":"BP.REDE!AJ62","v":469229},{"$f":"BP.REDE!AK62","v":862843},{"$f":"BP.REDE!AL62","v":813896},{"$f":"BP.REDE!AM62","v":0},{"$f":"BP.REDE!AN62","v":315657},{"$f":"BP.REDE!AO62","v":397189},{"$f":"BP.REDE!AP62","v":557406},{"$f":"BP.REDE!AQ62","v":0},{"$f":"BP.REDE!AR62","v":518238},{"$f":"BP.REDE!AS62","v":759301},{"$f":"BP.REDE!AT62","v":556615},{"$f":"BP.REDE!AU62","v":0},{"$f":"BP.REDE!AV62","v":369581}]
[null,null,"Equity Income Adjustment",{"$f":"BP.REDE!D63","v":0},{"$f":"BP.REDE!E63","v":0},{"$f":"BP.REDE!F63","v":0},{"$f":"BP.REDE!G63","v":24459},{"$f":"BP.REDE!H63","v":24459},{"$f":"BP.REDE!I63","v":0},{"$f":"BP.REDE!J63","v":24459},{"$f":"BP.REDE!K63","v":0},{"$f":"BP.REDE!L63","v":0},{"$f":"BP.REDE!M63","v":2730},{"$f":"BP.REDE!N63","v":2730},{"$f":"BP.REDE!O63","v":10716},{"$f":"BP.REDE!P63","v":0},{"$f":"BP.REDE!Q63","v":0},{"$f":"BP.REDE!R63","v":0},{"$f":"BP.REDE!S63","v":0},{"$f":"BP.REDE!T63","v":0},{"$f":"BP.REDE!U63","v":0},{"$f":"BP.REDE!V63","v":0},{"$f":"BP.REDE!W63","v":0},{"$f":"BP.REDE!X63","v":0},{"$f":"BP.REDE!Y63","v":0},{"$f":"BP.REDE!Z63","v":0},{"$f":"BP.REDE!AA63","v":0},{"$f":"BP.REDE!AB63","v":0},{"$f":"BP.REDE!AC63","v":0},{"$f":"BP.REDE!AD63","v":0},{"$f":"BP.REDE!AE63","v":0},{"$f":"BP.REDE!AF63","v":0},{"$f":"BP.REDE!AG63","v":0},{"$f":"BP.REDE!AH63","v":0},{"$f":"BP.REDE!AI63","v":0},{"$f":"BP.REDE!AJ63","v":0},{"$f":"BP.REDE!AK63","v":0},{"$f":"BP.REDE!AL63","v":0},{"$f":"BP.REDE!AM63","v":0},{"$f":"BP.REDE!AN63","v":0},{"$f":"BP.REDE!AO63","v":0},{"$f":"BP.REDE!AP63","v":0},{"$f":"BP.REDE!AQ63","v":0},{"$f":"BP.REDE!AR63","v":"-"},{"$f":"BP.REDE!AS63","v":""},{"$f":"BP.REDE!AT63","v":0},{"$f":"BP.REDE!AU63","v":0},{"$f":"BP.REDE!AV63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.REDE!D64","v":0},{"$f":"BP.REDE!E64","v":0},{"$f":"BP.REDE!F64","v":0},{"$f":"BP.REDE!G64","v":0},{"$f":"BP.REDE!H64","v":0},{"$f":"BP.REDE!I64","v":0},{"$f":"BP.REDE!J64","v":0},{"$f":"BP.REDE!K64","v":0},{"$f":"BP.REDE!L64","v":0},{"$f":"BP.REDE!M64","v":0},{"$f":"BP.REDE!N64","v":0},{"$f":"BP.REDE!O64","v":0},{"$f":"BP.REDE!P64","v":0},{"$f":"BP.REDE!Q64","v":0},{"$f":"BP.REDE!R64","v":0},{"$f":"BP.REDE!S64","v":0},{"$f":"BP.REDE!T64","v":0},{"$f":"BP.REDE!U64","v":0},{"$f":"BP.REDE!V64","v":0},{"$f":"BP.REDE!W64","v":0},{"$f":"BP.REDE!X64","v":0},{"$f":"BP.REDE!Y64","v":0},{"$f":"BP.REDE!Z64","v":0},{"$f":"BP.REDE!AA64","v":0},{"$f":"BP.REDE!AB64","v":0},{"$f":"BP.REDE!AC64","v":0},{"$f":"BP.REDE!AD64","v":0},{"$f":"BP.REDE!AE64","v":0},{"$f":"BP.REDE!AF64","v":0},{"$f":"BP.REDE!AG64","v":0},{"$f":"BP.REDE!AH64","v":0},{"$f":"BP.REDE!AI64","v":0},{"$f":"BP.REDE!AJ64","v":0},{"$f":"BP.REDE!AK64","v":0},{"$f":"BP.REDE!AL64","v":0},{"$f":"BP.REDE!AM64","v":0},{"$f":"BP.REDE!AN64","v":0},{"$f":"BP.REDE!AO64","v":0},{"$f":"BP.REDE!AP64","v":0},{"$f":"BP.REDE!AQ64","v":0},{"$f":"BP.REDE!AR64","v":"-"},{"$f":"BP.REDE!AS64","v":""},{"$f":"BP.REDE!AT64","v":0},{"$f":"BP.REDE!AU64","v":0},{"$f":"BP.REDE!AV64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.REDE!D65","v":0},{"$f":"BP.REDE!E65","v":0},{"$f":"BP.REDE!F65","v":0},{"$f":"BP.REDE!G65","v":0},{"$f":"BP.REDE!H65","v":0},{"$f":"BP.REDE!I65","v":0},{"$f":"BP.REDE!J65","v":0},{"$f":"BP.REDE!K65","v":0},{"$f":"BP.REDE!L65","v":0},{"$f":"BP.REDE!M65","v":0},{"$f":"BP.REDE!N65","v":0},{"$f":"BP.REDE!O65","v":0},{"$f":"BP.REDE!P65","v":10716},{"$f":"BP.REDE!Q65","v":10716},{"$f":"BP.REDE!R65","v":124670},{"$f":"BP.REDE!S65","v":209482},{"$f":"BP.REDE!T65","v":209482},{"$f":"BP.REDE!U65","v":209482},{"$f":"BP.REDE!V65","v":209482},{"$f":"BP.REDE!W65","v":514149},{"$f":"BP.REDE!X65","v":514149},{"$f":"BP.REDE!Y65","v":131146},{"$f":"BP.REDE!Z65","v":131146},{"$f":"BP.REDE!AA65","v":166721},{"$f":"BP.REDE!AB65","v":374868},{"$f":"BP.REDE!AC65","v":374868},{"$f":"BP.REDE!AD65","v":374868},{"$f":"BP.REDE!AE65","v":420361},{"$f":"BP.REDE!AF65","v":420361},{"$f":"BP.REDE!AG65","v":128737},{"$f":"BP.REDE!AH65","v":128737},{"$f":"BP.REDE!AI65","v":545596},{"$f":"BP.REDE!AJ65","v":545596},{"$f":"BP.REDE!AK65","v":204673},{"$f":"BP.REDE!AL65","v":204673},{"$f":"BP.REDE!AM65","v":644731},{"$f":"BP.REDE!AN65","v":192074},{"$f":"BP.REDE!AO65","v":192074},{"$f":"BP.REDE!AP65","v":192074},{"$f":"BP.REDE!AQ65","v":801641},{"$f":"BP.REDE!AR65","v":332286},{"$f":"BP.REDE!AS65","v":332286},{"$f":"BP.REDE!AT65","v":332286},{"$f":"BP.REDE!AU65","v":1049115},{"$f":"BP.REDE!AV65","v":532086}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.REDE!D66","v":0},{"$f":"BP.REDE!E66","v":0},{"$f":"BP.REDE!F66","v":0},{"$f":"BP.REDE!G66","v":0},{"$f":"BP.REDE!H66","v":0},{"$f":"BP.REDE!I66","v":0},{"$f":"BP.REDE!J66","v":0},{"$f":"BP.REDE!K66","v":77227},{"$f":"BP.REDE!L66","v":77227},{"$f":"BP.REDE!M66","v":0},{"$f":"BP.REDE!N66","v":0},{"$f":"BP.REDE!O66","v":113954},{"$f":"BP.REDE!P66","v":113954},{"$f":"BP.REDE!Q66","v":113954},{"$f":"BP.REDE!R66","v":0},{"$f":"BP.REDE!S66","v":0},{"$f":"BP.REDE!T66","v":0},{"$f":"BP.REDE!U66","v":0},{"$f":"BP.REDE!V66","v":0},{"$f":"BP.REDE!W66","v":0},{"$f":"BP.REDE!X66","v":0},{"$f":"BP.REDE!Y66","v":0},{"$f":"BP.REDE!Z66","v":0},{"$f":"BP.REDE!AA66","v":208147},{"$f":"BP.REDE!AB66","v":0},{"$f":"BP.REDE!AC66","v":0},{"$f":"BP.REDE!AD66","v":0},{"$f":"BP.REDE!AE66","v":649167},{"$f":"BP.REDE!AF66","v":0},{"$f":"BP.REDE!AG66","v":0},{"$f":"BP.REDE!AH66","v":0},{"$f":"BP.REDE!AI66","v":0},{"$f":"BP.REDE!AJ66","v":0},{"$f":"BP.REDE!AK66","v":0},{"$f":"BP.REDE!AL66","v":0},{"$f":"BP.REDE!AM66","v":0},{"$f":"BP.REDE!AN66","v":0},{"$f":"BP.REDE!AO66","v":0},{"$f":"BP.REDE!AP66","v":0},{"$f":"BP.REDE!AQ66","v":0},{"$f":"BP.REDE!AR66","v":"-"},{"$f":"BP.REDE!AS66","v":""},{"$f":"BP.REDE!AT66","v":0},{"$f":"BP.REDE!AU66","v":0},{"$f":"BP.REDE!AV66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.REDE!D67","v":25094},{"$f":"BP.REDE!E67","v":25095},{"$f":"BP.REDE!F67","v":25095},{"$f":"BP.REDE!G67","v":6194},{"$f":"BP.REDE!H67","v":6194},{"$f":"BP.REDE!I67","v":6194},{"$f":"BP.REDE!J67","v":6194},{"$f":"BP.REDE!K67","v":7159},{"$f":"BP.REDE!L67","v":6985},{"$f":"BP.REDE!M67","v":6909},{"$f":"BP.REDE!N67","v":6909},{"$f":"BP.REDE!O67","v":690},{"$f":"BP.REDE!P67","v":690},{"$f":"BP.REDE!Q67","v":690},{"$f":"BP.REDE!R67","v":690},{"$f":"BP.REDE!S67","v":-9988},{"$f":"BP.REDE!T67","v":-9988},{"$f":"BP.REDE!U67","v":-9988},{"$f":"BP.REDE!V67","v":-9988},{"$f":"BP.REDE!W67","v":-48401},{"$f":"BP.REDE!X67","v":-48401},{"$f":"BP.REDE!Y67","v":-48401},{"$f":"BP.REDE!Z67","v":-48401},{"$f":"BP.REDE!AA67","v":-120208},{"$f":"BP.REDE!AB67","v":-120208},{"$f":"BP.REDE!AC67","v":-120208},{"$f":"BP.REDE!AD67","v":-120208},{"$f":"BP.REDE!AE67","v":-108142},{"$f":"BP.REDE!AF67","v":-108142},{"$f":"BP.REDE!AG67","v":-108142},{"$f":"BP.REDE!AH67","v":-108142},{"$f":"BP.REDE!AI67","v":-46877},{"$f":"BP.REDE!AJ67","v":-46877},{"$f":"BP.REDE!AK67","v":-47777},{"$f":"BP.REDE!AL67","v":-47777},{"$f":"BP.REDE!AM67","v":-25947},{"$f":"BP.REDE!AN67","v":-26741},{"$f":"BP.REDE!AO67","v":-26741},{"$f":"BP.REDE!AP67","v":-26741},{"$f":"BP.REDE!AQ67","v":-13505},{"$f":"BP.REDE!AR67","v":-13801},{"$f":"BP.REDE!AS67","v":-13682},{"$f":"BP.REDE!AT67","v":-13682},{"$f":"BP.REDE!AU67","v":20526},{"$f":"BP.REDE!AV67","v":20524}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.REDE!D68","v":0},{"$f":"BP.REDE!E68","v":901813},{"$f":"BP.REDE!F68","v":8000},{"$f":"BP.REDE!G68","v":8000},{"$f":"BP.REDE!H68","v":8000},{"$f":"BP.REDE!I68","v":8000},{"$f":"BP.REDE!J68","v":8000},{"$f":"BP.REDE!K68","v":8000},{"$f":"BP.REDE!L68","v":0},{"$f":"BP.REDE!M68","v":0},{"$f":"BP.REDE!N68","v":0},{"$f":"BP.REDE!O68","v":0},{"$f":"BP.REDE!P68","v":0},{"$f":"BP.REDE!Q68","v":0},{"$f":"BP.REDE!R68","v":0},{"$f":"BP.REDE!S68","v":0},{"$f":"BP.REDE!T68","v":0},{"$f":"BP.REDE!U68","v":0},{"$f":"BP.REDE!V68","v":0},{"$f":"BP.REDE!W68","v":0},{"$f":"BP.REDE!X68","v":0},{"$f":"BP.REDE!Y68","v":0},{"$f":"BP.REDE!Z68","v":445310},{"$f":"BP.REDE!AA68","v":445310},{"$f":"BP.REDE!AB68","v":445310},{"$f":"BP.REDE!AC68","v":0},{"$f":"BP.REDE!AD68","v":0},{"$f":"BP.REDE!AE68","v":0},{"$f":"BP.REDE!AF68","v":0},{"$f":"BP.REDE!AG68","v":0},{"$f":"BP.REDE!AH68","v":0},{"$f":"BP.REDE!AI68","v":0},{"$f":"BP.REDE!AJ68","v":0},{"$f":"BP.REDE!AK68","v":0},{"$f":"BP.REDE!AL68","v":0},{"$f":"BP.REDE!AM68","v":0},{"$f":"BP.REDE!AN68","v":0},{"$f":"BP.REDE!AO68","v":0},{"$f":"BP.REDE!AP68","v":0},{"$f":"BP.REDE!AQ68","v":0},{"$f":"BP.REDE!AR68","v":"-"},{"$f":"BP.REDE!AS68","v":""},{"$f":"BP.REDE!AT68","v":0},{"$f":"BP.REDE!AU68","v":0},{"$f":"BP.REDE!AV68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.REDE!D69","v":0},{"$f":"BP.REDE!E69","v":0},{"$f":"BP.REDE!F69","v":0},{"$f":"BP.REDE!G69","v":0},{"$f":"BP.REDE!H69","v":0},{"$f":"BP.REDE!I69","v":0},{"$f":"BP.REDE!J69","v":0},{"$f":"BP.REDE!K69","v":0},{"$f":"BP.REDE!L69","v":0},{"$f":"BP.REDE!M69","v":0},{"$f":"BP.REDE!N69","v":0},{"$f":"BP.REDE!O69","v":0},{"$f":"BP.REDE!P69","v":0},{"$f":"BP.REDE!Q69","v":1},{"$f":"BP.REDE!R69","v":2},{"$f":"BP.REDE!S69","v":0},{"$f":"BP.REDE!T69","v":0},{"$f":"BP.REDE!U69","v":0},{"$f":"BP.REDE!V69","v":0},{"$f":"BP.REDE!W69","v":0},{"$f":"BP.REDE!X69","v":0},{"$f":"BP.REDE!Y69","v":0},{"$f":"BP.REDE!Z69","v":0},{"$f":"BP.REDE!AA69","v":0},{"$f":"BP.REDE!AB69","v":0},{"$f":"BP.REDE!AC69","v":0},{"$f":"BP.REDE!AD69","v":0},{"$f":"BP.REDE!AE69","v":0},{"$f":"BP.REDE!AF69","v":0},{"$f":"BP.REDE!AG69","v":0},{"$f":"BP.REDE!AH69","v":0},{"$f":"BP.REDE!AI69","v":0},{"$f":"BP.REDE!AJ69","v":0},{"$f":"BP.REDE!AK69","v":0},{"$f":"BP.REDE!AL69","v":0},{"$f":"BP.REDE!AM69","v":0},{"$f":"BP.REDE!AN69","v":0},{"$f":"BP.REDE!AO69","v":0},{"$f":"BP.REDE!AP69","v":0},{"$f":"BP.REDE!AQ69","v":0},{"$f":"BP.REDE!AR69","v":"-"},{"$f":"BP.REDE!AS69","v":0},{"$f":"BP.REDE!AT69","v":0},{"$f":"BP.REDE!AU69","v":0},{"$f":"BP.REDE!AV69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.REDE!D70","v":0},{"$f":"BP.REDE!E70","v":0},{"$f":"BP.REDE!F70","v":0},{"$f":"BP.REDE!G70","v":0},{"$f":"BP.REDE!H70","v":0},{"$f":"BP.REDE!I70","v":0},{"$f":"BP.REDE!J70","v":0},{"$f":"BP.REDE!K70","v":0},{"$f":"BP.REDE!L70","v":0},{"$f":"BP.REDE!M70","v":0},{"$f":"BP.REDE!N70","v":0},{"$f":"BP.REDE!O70","v":0},{"$f":"BP.REDE!P70","v":0},{"$f":"BP.REDE!Q70","v":0},{"$f":"BP.REDE!R70","v":0},{"$f":"BP.REDE!S70","v":0},{"$f":"BP.REDE!T70","v":0},{"$f":"BP.REDE!U70","v":0},{"$f":"BP.REDE!V70","v":0},{"$f":"BP.REDE!W70","v":0},{"$f":"BP.REDE!X70","v":0},{"$f":"BP.REDE!Y70","v":0},{"$f":"BP.REDE!Z70","v":0},{"$f":"BP.REDE!AA70","v":0},{"$f":"BP.REDE!AB70","v":0},{"$f":"BP.REDE!AC70","v":0},{"$f":"BP.REDE!AD70","v":0},{"$f":"BP.REDE!AE70","v":0},{"$f":"BP.REDE!AF70","v":0},{"$f":"BP.REDE!AG70","v":0},{"$f":"BP.REDE!AH70","v":0},{"$f":"BP.REDE!AI70","v":0},{"$f":"BP.REDE!AJ70","v":0},{"$f":"BP.REDE!AK70","v":0},{"$f":"BP.REDE!AL70","v":0},{"$f":"BP.REDE!AM70","v":0},{"$f":"BP.REDE!AN70","v":0},{"$f":"BP.REDE!AO70","v":0},{"$f":"BP.REDE!AP70","v":0},{"$f":"BP.REDE!AQ70","v":0},{"$f":"BP.REDE!AR70","v":"-"},{"$f":"BP.REDE!AS70","v":""},{"$f":"BP.REDE!AT70","v":0},{"$f":"BP.REDE!AU70","v":0},{"$f":"BP.REDE!AV70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.REDE!D71","v":2323630},{"$f":"BP.REDE!E71","v":3204232},{"$f":"BP.REDE!F71","v":3732657},{"$f":"BP.REDE!G71","v":3543954},{"$f":"BP.REDE!H71","v":3580207},{"$f":"BP.REDE!I71","v":3601052},{"$f":"BP.REDE!J71","v":3613015},{"$f":"BP.REDE!K71","v":3762070},{"$f":"BP.REDE!L71","v":3814571},{"$f":"BP.REDE!M71","v":3730355},{"$f":"BP.REDE!N71","v":3956581},{"$f":"BP.REDE!O71","v":4342486},{"$f":"BP.REDE!P71","v":4429305},{"$f":"BP.REDE!Q71","v":4444780},{"$f":"BP.REDE!R71","v":4507608},{"$f":"BP.REDE!S71","v":4183110},{"$f":"BP.REDE!T71","v":4274850},{"$f":"BP.REDE!U71","v":3986593},{"$f":"BP.REDE!V71","v":4142997},{"$f":"BP.REDE!W71","v":4169828},{"$f":"BP.REDE!X71","v":4981668},{"$f":"BP.REDE!Y71","v":4764062},{"$f":"BP.REDE!Z71","v":4785568},{"$f":"BP.REDE!AA71","v":4799307},{"$f":"BP.REDE!AB71","v":4926744},{"$f":"BP.REDE!AC71","v":5303189},{"$f":"BP.REDE!AD71","v":4874618},{"$f":"BP.REDE!AE71","v":5223741},{"$f":"BP.REDE!AF71","v":4922835},{"$f":"BP.REDE!AG71","v":5329627},{"$f":"BP.REDE!AH71","v":4738515},{"$f":"BP.REDE!AI71","v":4478778},{"$f":"BP.REDE!AJ71","v":5249561},{"$f":"BP.REDE!AK71","v":5318466},{"$f":"BP.REDE!AL71","v":5296378},{"$f":"BP.REDE!AM71","v":4959458},{"$f":"BP.REDE!AN71","v":4840190},{"$f":"BP.REDE!AO71","v":4942299},{"$f":"BP.REDE!AP71","v":5109621},{"$f":"BP.REDE!AQ71","v":5204271},{"$f":"BP.REDE!AR71","v":5741395},{"$f":"BP.REDE!AS71","v":5533117},{"$f":"BP.REDE!AT71","v":5396996},{"$f":"BP.REDE!AU71","v":5575070},{"$f":"BP.REDE!AV71","v":5452592}]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD71-AD34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]
[]
[null,null,null,{"$f":"D71=D34","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"BP.REDE","index":55,"n_rows":72,"n_cols":48,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Rede Energia | Controladora"]
[]
["REDE",null,"Balanço Patrimonial (R$ mil)",41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,{"$f":"AH4+92","v":44561},44651,{"$f":"AJ4+91","v":44742},{"$f":"AK4+92","v":44834},{"$f":"AL4+92","v":44926},45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["REDE"]
["REDE","AC","Ativo Circulante",72477,69364,50657,80309,48522,210079,35174,36959,41030,23750,31280,103221,71145,89342,35509,78682,104145,87829,164623,312840,{"$f":"SUBTOTAL(9,X7:X16)","v":419904},{"$f":"SUBTOTAL(9,Y7:Y16)","v":136154},{"$f":"SUBTOTAL(9,Z7:Z16)","v":86788},{"$f":"SUM(AA7:AA16)","v":82370},388139,174357,540520,686358,571194,744144,237151,{"$f":"SUM(AI7:AI16)","v":224341},521334,350534,360175,373988,394950,110720,20881,{"$f":"SUM(AQ7:AQ16)","v":38179},{"$f":"SUM(AR7:AR16)","v":527566},{"$f":"SUM(AS7:AS16)","v":58105},{"$f":"SUM(AT7:AT16)","v":29080},{"$f":"SUM(AU7:AU16)","v":23970},{"$f":"SUM(AV7:AV16)","v":46217}]
["REDE","AC","Caixa e equivalentes de caixa",14529,11104,14534,5072,1177,64912,1226,912,8441,2749,8580,33308,780,964,632,10489,7697,774,744,52856,46865,117416,14825,4429,76713,84140,129454,101361,103104,2895,8838,8183,6956,36697,960,932,31679,821,850,879,851,880,838,63,73]
["REDE","AC","Aplicações financeiras no mercado aberto e recursos vinculados",0,2098,51,51,2992,100610,4057,37,38,39,40,17347,17449,5007,29,29,24229,18762,76854,171237,248816,983,53307,58267,122285,52287,395338,480132,458004,724196,217381,206582,274729,291145,335483,311725,350443,98869,9300,18937,17322,45504,16372,11837,36193]
["REDE","AC","Consumidores e concessionárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","AC","Títulos de créditos a receber",26829,0,3791,845,845,845,845,845,845,845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90992,0,7513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","AC","Estoques",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","AC","Tributos a recuperar",28190,22285,23853,24832,700,17690,18355,7682,7096,6463,12213,10121,10504,13877,17708,18100,22275,2007,4090,3643,3380,6605,11302,9573,19935,34780,12922,11094,5425,6761,8095,4473,8315,10916,11924,8268,7733,5912,7709,12486,8509,8691,8814,8963,6844]
["REDE","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","AC","Ativos financeiros setoriais",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["REDE","AC","Outros créditos",2929,33877,8428,49509,42808,26022,10691,27483,24610,13654,10447,42445,42412,69494,17140,50064,49944,66286,82935,85104,120843,11150,7354,10101,169206,3150,2806,2779,4661,2779,2837,5103,231334,11776,11808,53063,5095,5118,3022,5877,500884,3030,3056,3107,3107]
["REDE","AC","Ativo Não circulante",2251153,3134868,3682000,3463645,3531685,3390973,3577841,3725111,3773541,3706605,3925301,4239265,4358160,4355438,4472099,4104428,4170705,3898764,3978374,3856988,{"$f":"SUBTOTAL(9,X19:X33)","v":4561764},{"$f":"SUBTOTAL(9,Y19:Y33)","v":4627908},{"$f":"SUBTOTAL(9,Z19:Z33)","v":4698780},{"$f":"SUM(AA19:AA33)","v":4716937},4538605,5128832,4334098,4537383,4351641,4585483,4501364,{"$f":"SUM(AI19:AI33)","v":4254437},4728227,4967932,4936203,4585470,4445240,4831579,5088740,{"$f":"SUM(AQ19:AQ33)","v":5166092},{"$f":"SUM(AR19:AR33)","v":5213829},{"$f":"SUM(AS19:AS33)","v":5475012},{"$f":"SUM(AT19:AT33)","v":5367916},{"$f":"SUM(AU19:AU33)","v":5551100},{"$f":"SUM(AV19:AV33)","v":5406375}]
["REDE","ANC","Realizável a longo prazo",2066537,43564,142771,113486,140142,84989,290457,287061,259056,259399,236757,307858,349459,459689,568395,213739,213961,170500,222273,182398,{"$f":"SUBTOTAL(9,X19:X30)","v":185504},{"$f":"SUBTOTAL(9,Y19:Y30)","v":931966},{"$f":"SUBTOTAL(9,Z19:Z30)","v":943970},{"$f":"SUM(AA19:AA30)","v":752292},664133,1210165,55423,53539,60332,60377,61631,{"$f":"SUM(AI19:AI30)","v":59019},51756,51569,52393,51769,39550,45954,46345,{"$f":"SUM(AQ19:AQ30)","v":42316},{"$f":"SUM(AR19:AR30)","v":46957},{"$f":"SUM(AS19:AS30)","v":47576},{"$f":"SUM(AT19:AT30)","v":49117},{"$f":"SUM(AU19:AU30)","v":13349},{"$f":"SUM(AV19:AV30)","v":15726}]
["REDE","ANC","Créditos com partes relacionadas",504297,40413,139683,110397,113913,77043,282511,268819,243294,243637,227331,265385,283692,397045,506384,182609,186026,121890,174213,131417,133783,881590,895306,697116,617941,1179930,254,352,357,362,374,384,394,405,418,430,443,456,468,481,493,505,0,0,0]
["REDE","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ANC","Consumidores e concessionárias",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ANC","Títulos de créditos a receber",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ANC","Ativos financeiros setoriais",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ANC","Tributos a recuperar",null,null,null,null,25664,7380,7380,17677,15484,15484,9148,10061,9836,6713,5089,6342,3147,23820,22383,23758,24200,22568,19933,23583,16448,168,23267,20842,27140,26738,26640,22995,15208,14413,14263,12945,2,5715,4533,2,3997,3984,3995,4585,6933]
["REDE","ANC","Créditos tributários",null,null,null,null,0,0,0,0,0,0,0,32132,32132,32132,32132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ANC","Cauções e depósitos vinculados",null,null,null,null,121,121,121,121,121,121,121,121,23640,23640,23640,23640,23640,23640,23640,25187,25484,25772,25808,26423,26819,27141,28090,28533,29023,29465,29918,30941,31455,32052,32126,32808,33520,34197,34871,35360,35994,36613,37244,872,887]
["REDE","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE","ANC","Outros créditos",1562240,3151,3088,3089,444,445,445,444,157,157,157,159,159,159,1150,1148,1148,1150,2037,2036,2037,2036,2923,5170,2925,2926,3812,3812,3812,3812,4699,4699,4699,4699,5586,5586,5585,5586,6473,6473,6473,6474,7878,7892,7906]
["REDE","ANC","Investimentos",184616,3091304,3539229,3350159,3391543,3305984,3287384,3438050,3514485,3447206,3688544,3931407,4008701,3895749,3903704,3890689,3956744,3728264,3756101,3674590,4376260,3695942,3754810,3964645,3874472,3918667,4278675,4483844,4291309,4525106,4439733,4195418,4676471,4916363,4883810,4533701,4405690,4785625,5042395,5123776,5166872,5427436,5318799,5537751,5390649]
["REDE","ANC","Imobilizado",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ANC","Intangível",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","ATIVO","Total do ativo",2323630,3204232,3732657,3543954,3580207,3601052,3613015,3762070,3814571,3730355,3956581,4342486,4429305,4444780,4507608,4183110,4274850,3986593,4142997,4169828,{"$f":"X6+X17","v":4981668},{"$f":"Y6+Y17","v":4764062},{"$f":"Z6+Z17","v":4785568},{"$f":"AA17+AA6","v":4799307},4926744,5303189,4874618,5223741,4922835,5329627,4738515,{"$f":"AI17+AI6","v":4478778},5249561,5318466,5296378,4959458,4840190,4942299,5109621,{"$f":"AQ17+AQ6","v":5204271},5741395,5533117,5396996,5575070,5452592]
["REDE","PC","Passivo circulante",985845,9099,92132,610904,647772,10778,3467,30023,31086,7204,4975,41296,42740,5942,2438,29590,30703,5268,1950,98082,{"$f":"SUBTOTAL(9,X36:X46)","v":99155},{"$f":"SUBTOTAL(9,Y36:Y46)","v":20372},{"$f":"SUBTOTAL(9,Z36:Z46)","v":3259},{"$f":"SUM(AA36:AA46)","v":5674},11683,13231,3951,24343,5968,640380,4617,{"$f":"SUM(AI36:AI46)","v":6119},7389,8773,5835,7382,8941,10142,7008,{"$f":"SUM(AQ36:AQ46)","v":8629},479041,11288,5680,7170,8725]
["REDE","PC","Fornecedores",443,135,167,262,130,413,252,288,273,136,275,161,150,136,125,125,187,125,125,125,129,125,134,172,125,125,125,130,125,125,125,166,131,125,191,185,132,175,143,155,151,145,197,188,126]
["REDE","PC","Empréstimos e Financiamentos",569118,0,75722,0,0,0,0,0,0,0,0,0,0,1019,187,0,0,1022,187,468,743,1022,187,0,746,1025,190,471,746,1025,190,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PC","Debêntures",410126,2009,2323,1012,1835,2669,558,1400,2232,3065,549,1391,2215,3047,558,1400,2223,3056,558,1400,2223,3056,558,1400,2232,3065,567,1409,2232,3065,567,1409,2232,3065,550,1391,2214,3047,558,1401,2233,3066,568,1410,2233]
["REDE","PC","Impostos e contribuições sociais",5530,6267,11857,1619,1216,696,935,683,647,791,1930,568,932,961,728,401,420,0,340,453,424,14737,771,1951,6897,7756,1618,756,769,972,651,623,748,775,774,810,880,647,572,608,559,569,616,705,694]
["REDE","PC","Dividendos a pagar",0,0,0,0,0,0,0,25705,25705,554,554,38539,38539,612,611,27028,26962,571,571,95468,95468,1264,1441,1515,1515,969,1159,21285,1804,634901,2792,3171,3171,3504,3858,4253,4697,4975,5269,5719,475074,6175,3770,4033,4536]
["REDE","PC","Encargos de dívidas",null,null,null,null,1313,1593,186,468,746,1025,184,465,740,0,0,468,743,0,0,0,0,0,0,468,0,0,0,0,0,0,0,471,746,1025,183,465,740,1019,187,468,746,1025,190,471,746]
["REDE","PC","Benefícios pós-emprego",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PC","Passivos financeiros setoriais",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PC","Incorporação de redes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PC","Outros passivos",628,688,2063,608011,643278,5407,1536,1479,1483,1633,1483,172,164,167,229,168,168,494,169,168,168,168,168,168,168,291,292,292,292,292,292,279,361,279,279,278,278,279,279,278,278,308,339,363,390]
["REDE","PNC","Não circulante",2060373,1473450,1513124,976636,939740,1360139,1371717,1391144,1414171,1449532,1478727,1392707,1415731,1460063,1485814,1165163,1138654,800059,806643,813542,{"$f":"SUBTOTAL(9,X48:X58)","v":820473},{"$f":"SUBTOTAL(9,Y48:Y58)","v":827813},{"$f":"SUBTOTAL(9,Z48:Z58)","v":1249611},{"$f":"SUM(AA48:AA58)","v":1300204},1314214,1587705,992501,1002866,1003263,1014483,1026949,{"$f":"SUM(AI48:AI58)","v":1041226},1055792,1071557,1088345,1101518,1118056,1136808,1155113,{"$f":"SUM(AQ48:AQ58)","v":1173546},1192544,1212551,1283285,1264173,1286343]
["REDE","PNC","Empréstimos e financiamentos",523484,12083,12120,88121,85001,87098,90010,93020,96132,99347,102703,106719,109721,113424,117290,127758,132076,136582,141287,146101,151125,156315,161735,146891,151946,157167,162616,168247,174013,180029,186308,192798,199444,206374,213609,221086,228742,236728,245063,253678,262590,271795,281402,291432,301498]
["REDE","PNC","Debêntures",0,36147,36293,37124,41129,41839,42586,43335,44183,45036,45895,46783,47734,48717,49706,50984,52118,53260,54411,55566,56875,58190,59516,59955,61430,62912,64404,65905,67601,69307,71024,72749,74700,76663,78639,80625,82871,85130,87404,89690,92279,94880,97498,100133,103105]
["REDE","PNC","Impostos a Recolher",0,0,0,0,436526,436221,435734,435933,434788,434236,443777,430643,430113,429414,428634,426304,425419,424491,423519,422520,421427,420296,419113,375084,373529,371934,370282,368585,366809,364971,363068,361113,359067,356950,354758,348817,345450,344022,341497,338902,336165,334184,342315,339719,337026]
["REDE","PNC","Fornecedores",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,547,558,564,573,582,591,600,609,617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40200,0,0]
["REDE","PNC","Benefícios pós-emprego",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PNC","Passivos financeiros setoriais",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PNC","Incorporação de redes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PNC","Outros passivos",1536889,1425220,1464711,851391,377084,794981,803387,818856,839068,870913,886352,808562,828163,868508,890184,559570,528483,185162,186853,188773,190455,192412,608638,717657,727309,995692,395199,400129,394840,400176,406549,414566,422581,431570,441339,450990,460993,470928,481149,491276,501510,511692,521870,532889,544714]
["REDE","PL","Patrimônio líquido",-722588,1721683,2127401,1956414,1992695,2230135,2237831,2340903,2369314,2273619,2472879,2908483,2970834,2978775,3019356,2988357,3105493,3181266,3334404,3258204,{"$f":"SUM(X60:X70)","v":4062040},3915877,3532698,3493429,3600847,3702253,3878166,4196532,3913604,3674764,3706949,{"$f":"SUM(AI60:AI70)","v":3431433},4186380,4238136,4202198,3850558,3713193,3795349,3947500,{"$f":"SUM(AQ60:AQ70)","v":4022096},4069810,4309278,4108031,4303727,4157524]
["REDE","PL","Capital social",1343974,1343974,2245787,2245787,2245787,2245787,2245787,2245787,2245787,2245787,2245787,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,2777404,3223219,3223219,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218,3223218]
["REDE","PL","Reservas de Capital",26485,26485,26485,26485,26485,26485,26485,2730,2730,-7,158357,5719,5722,4196,12530,11459,11459,11557,14492,15052,594448,853327,8371,16055,16354,16101,16284,11928,18722,18609,19418,-5256,-4786,-4821,8188,8556,8985,9609,1543,10742,9869,8155,9594,10868,12115]
["REDE","PL","Lucros (Prejuízos) Acumulados",-2118141,-575684,-177966,-354511,-318230,-56331,-73094,0,36585,18200,59096,0,62348,71814,104060,0,117136,192811,343014,0,224440,202401,218868,0,107119,208273,384003,0,359445,412342,443718,-285248,469229,862843,813896,0,315657,397189,557406,0,518238,759301,556615,0,369581]
["REDE","PL","Ajuste de Avaliação Patrimonial",0,0,0,24459,24459,0,24459,0,0,2730,2730,10716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE","PL","Reservas de Lucros",0,0,0,0,0,0,0,0,0,0,0,0,10716,10716,124670,209482,209482,209482,209482,514149,514149,131146,131146,166721,374868,374868,374868,420361,420361,128737,128737,545596,545596,204673,204673,644731,192074,192074,192074,801641,332286,332286,332286,1049115,532086]
["REDE","PL","Dividendos adicionais propostos",0,0,0,0,0,0,0,77227,77227,0,0,113954,113954,113954,0,0,0,0,0,0,0,0,0,208147,0,0,0,649167,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE","PL","Outros Resultados Abrangentes",25094,25095,25095,6194,6194,6194,6194,7159,6985,6909,6909,690,690,690,690,-9988,-9988,-9988,-9988,-48401,-48401,-48401,-48401,-120208,-120208,-120208,-120208,-108142,-108142,-108142,-108142,-46877,-46877,-47777,-47777,-25947,-26741,-26741,-26741,-13505,-13801,-13682,-13682,20526,20524]
["REDE","PL","Adiantamento para futuro aumento de capital",0,901813,8000,8000,8000,8000,8000,8000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,445310,445310,445310,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE","PL","Participação de acionistas não controladores",null,null,null,null,0,0,0,0,0,0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0]
["REDE","PL","Aquisição de ações de controladas",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["REDE","PASSIVO","Total do passivo",2323630,3204232,3732657,3543954,3580207,3601052,3613015,3762070,3814571,3730355,3956581,4342486,4429305,4444780,4507608,4183110,4274850,3986593,4142997,4169828,{"$f":"X59+X47+X35","v":4981668},{"$f":"Y59+Y47+Y35","v":4764062},{"$f":"Z59+Z47+Z35","v":4785568},{"$f":"AA35+AA47+AA59","v":4799307},4926744,5303189,4874618,5223741,4922835,5329627,4738515,{"$f":"AI35+AI47+AI59","v":4478778},5249561,5318466,5296378,4959458,4840190,4942299,5109621,{"$f":"AQ35+AQ47+AQ59","v":5204271},5741395,5533117,5396996,5575070,5452592]
[null,null,null,null,null,{"$f":"F34-F71","v":0},{"$f":"G34-G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W71-W34","v":0},0,0,0,0,0,0,{"$f":"AD71-AD34","v":0},{"$f":"AE71-AE34","v":0},{"$f":"AF71-AF34","v":0},{"$f":"AG71-AG34","v":0},0,{"$f":"AI71-AI34","v":0},0,0,0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]

{"sheet":"BS.ETE","index":56,"n_rows":73,"n_cols":24,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Transmissão  | Consolidated"]
[]
[null,null,"R$ thousand",{"$f":"BP.ETE!D4","v":43921},{"$f":"BP.ETE!E4","v":44012},{"$f":"BP.ETE!F4","v":44104},{"$f":"BP.ETE!G4","v":44196},{"$f":"BP.ETE!H4","v":44286},{"$f":"BP.ETE!I4","v":44377},{"$f":"BP.ETE!J4","v":44469},{"$f":"BP.ETE!K4","v":44561},{"$f":"BP.ETE!L4","v":44651},{"$f":"BP.ETE!M4","v":44742},{"$f":"BP.ETE!N4","v":44834},{"$f":"BP.ETE!O4","v":44926},{"$f":"BP.ETE!P4","v":45016},{"$f":"BP.ETE!Q4","v":45107},{"$f":"BP.ETE!R4","v":45199},{"$f":"BP.ETE!S4","v":45291},{"$f":"BP.ETE!T4","v":45382},{"$f":"BP.ETE!U4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,null,"Current Assets",{"$f":"BP.ETE!D6","v":110483},{"$f":"BP.ETE!E6","v":119226},{"$f":"BP.ETE!F6","v":136820},{"$f":"BP.ETE!G6","v":259747},{"$f":"BP.ETE!H6","v":352994},{"$f":"BP.ETE!I6","v":279188},{"$f":"BP.ETE!J6","v":240672},{"$f":"BP.ETE!K6","v":351369},{"$f":"BP.ETE!L6","v":350120},{"$f":"BP.ETE!M6","v":1059076},{"$f":"BP.ETE!N6","v":1073703},{"$f":"BP.ETE!O6","v":1151349},{"$f":"BP.ETE!P6","v":1215372},{"$f":"BP.ETE!Q6","v":1441143},{"$f":"BP.ETE!R6","v":1354558},{"$f":"BP.ETE!S6","v":1563379},{"$f":"BP.ETE!T6","v":1563948},{"$f":"BP.ETE!U6","v":1488150},{"$f":"BP.ETE!V6","v":1340440},{"$f":"BP.ETE!W6","v":1686443},{"$f":"BP.ETE!X6","v":1694673}]
[null,null,"Cash and cash equivalents",{"$f":"BP.ETE!D7","v":14964},{"$f":"BP.ETE!E7","v":43986},{"$f":"BP.ETE!F7","v":41754},{"$f":"BP.ETE!G7","v":631},{"$f":"BP.ETE!H7","v":36558},{"$f":"BP.ETE!I7","v":44378},{"$f":"BP.ETE!J7","v":64702},{"$f":"BP.ETE!K7","v":161033},{"$f":"BP.ETE!L7","v":115711},{"$f":"BP.ETE!M7","v":131988},{"$f":"BP.ETE!N7","v":81566},{"$f":"BP.ETE!O7","v":165638},{"$f":"BP.ETE!P7","v":47801},{"$f":"BP.ETE!Q7","v":29267},{"$f":"BP.ETE!R7","v":23079},{"$f":"BP.ETE!S7","v":69843},{"$f":"BP.ETE!T7","v":35684},{"$f":"BP.ETE!U7","v":56592},{"$f":"BP.ETE!V7","v":59441},{"$f":"BP.ETE!W7","v":91492},{"$f":"BP.ETE!X7","v":45258}]
[null,null,"Money market and secured funds",{"$f":"BP.ETE!D8","v":89519},{"$f":"BP.ETE!E8","v":25314},{"$f":"BP.ETE!F8","v":46001},{"$f":"BP.ETE!G8","v":147761},{"$f":"BP.ETE!H8","v":183957},{"$f":"BP.ETE!I8","v":69392},{"$f":"BP.ETE!J8","v":127},{"$f":"BP.ETE!K8","v":129},{"$f":"BP.ETE!L8","v":27782},{"$f":"BP.ETE!M8","v":255407},{"$f":"BP.ETE!N8","v":146509},{"$f":"BP.ETE!O8","v":12125},{"$f":"BP.ETE!P8","v":225090},{"$f":"BP.ETE!Q8","v":421353},{"$f":"BP.ETE!R8","v":389343},{"$f":"BP.ETE!S8","v":607951},{"$f":"BP.ETE!T8","v":605734},{"$f":"BP.ETE!U8","v":450182},{"$f":"BP.ETE!V8","v":321101},{"$f":"BP.ETE!W8","v":560141},{"$f":"BP.ETE!X8","v":640445}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.ETE!D9","v":1835},{"$f":"BP.ETE!E9","v":2936},{"$f":"BP.ETE!F9","v":3500},{"$f":"BP.ETE!G9","v":10288},{"$f":"BP.ETE!H9","v":7480},{"$f":"BP.ETE!I9","v":20318},{"$f":"BP.ETE!J9","v":9507},{"$f":"BP.ETE!K9","v":9042},{"$f":"BP.ETE!L9","v":16933},{"$f":"BP.ETE!M9","v":58044},{"$f":"BP.ETE!N9","v":66164},{"$f":"BP.ETE!O9","v":74361},{"$f":"BP.ETE!P9","v":85975},{"$f":"BP.ETE!Q9","v":75785},{"$f":"BP.ETE!R9","v":89771},{"$f":"BP.ETE!S9","v":91526},{"$f":"BP.ETE!T9","v":94820},{"$f":"BP.ETE!U9","v":107128},{"$f":"BP.ETE!V9","v":103634},{"$f":"BP.ETE!W9","v":97514},{"$f":"BP.ETE!X9","v":102727}]
[null,null,"Credit receivables",{"$f":"BP.ETE!D10","v":0},{"$f":"BP.ETE!E10","v":0},{"$f":"BP.ETE!F10","v":0},{"$f":"BP.ETE!G10","v":0},{"$f":"BP.ETE!H10","v":0},{"$f":"BP.ETE!I10","v":0},{"$f":"BP.ETE!J10","v":0},{"$f":"BP.ETE!K10","v":0},{"$f":"BP.ETE!L10","v":0},{"$f":"BP.ETE!M10","v":0},{"$f":"BP.ETE!N10","v":0},{"$f":"BP.ETE!O10","v":0},{"$f":"BP.ETE!P10","v":0},{"$f":"BP.ETE!Q10","v":0},{"$f":"BP.ETE!R10","v":0},{"$f":"BP.ETE!S10","v":0},{"$f":"BP.ETE!T10","v":0},{"$f":"BP.ETE!U10","v":0},{"$f":"BP.ETE!V10","v":0},{"$f":"BP.ETE!W10","v":0},{"$f":"BP.ETE!X10","v":0}]
[null,null,"Inventory",{"$f":"BP.ETE!D11","v":0},{"$f":"BP.ETE!E11","v":0},{"$f":"BP.ETE!F11","v":0},{"$f":"BP.ETE!G11","v":0},{"$f":"BP.ETE!H11","v":0},{"$f":"BP.ETE!I11","v":0},{"$f":"BP.ETE!J11","v":0},{"$f":"BP.ETE!K11","v":0},{"$f":"BP.ETE!L11","v":0},{"$f":"BP.ETE!M11","v":0},{"$f":"BP.ETE!N11","v":0},{"$f":"BP.ETE!O11","v":0},{"$f":"BP.ETE!P11","v":0},{"$f":"BP.ETE!Q11","v":0},{"$f":"BP.ETE!R11","v":0},{"$f":"BP.ETE!S11","v":0},{"$f":"BP.ETE!T11","v":0},{"$f":"BP.ETE!U11","v":0},{"$f":"BP.ETE!V11","v":0},{"$f":"BP.ETE!W11","v":0},{"$f":"BP.ETE!X11","v":0}]
[null,null,"Recoverable taxes",{"$f":"BP.ETE!D12","v":2844},{"$f":"BP.ETE!E12","v":3645},{"$f":"BP.ETE!F12","v":2540},{"$f":"BP.ETE!G12","v":4682},{"$f":"BP.ETE!H12","v":4562},{"$f":"BP.ETE!I12","v":7657},{"$f":"BP.ETE!J12","v":16466},{"$f":"BP.ETE!K12","v":25318},{"$f":"BP.ETE!L12","v":27648},{"$f":"BP.ETE!M12","v":51235},{"$f":"BP.ETE!N12","v":62493},{"$f":"BP.ETE!O12","v":71954},{"$f":"BP.ETE!P12","v":77486},{"$f":"BP.ETE!Q12","v":65121},{"$f":"BP.ETE!R12","v":40944},{"$f":"BP.ETE!S12","v":48267},{"$f":"BP.ETE!T12","v":43278},{"$f":"BP.ETE!U12","v":55449},{"$f":"BP.ETE!V12","v":62398},{"$f":"BP.ETE!W12","v":43073},{"$f":"BP.ETE!X12","v":50943}]
[null,null,"Derivative financial instruments",{"$f":"BP.ETE!D13","v":1127},{"$f":"BP.ETE!E13","v":4781},{"$f":"BP.ETE!F13","v":5151},{"$f":"BP.ETE!G13","v":6687},{"$f":"BP.ETE!H13","v":4251},{"$f":"BP.ETE!I13","v":9148},{"$f":"BP.ETE!J13","v":7926},{"$f":"BP.ETE!K13","v":0},{"$f":"BP.ETE!L13","v":12640},{"$f":"BP.ETE!M13","v":26402},{"$f":"BP.ETE!N13","v":32446},{"$f":"BP.ETE!O13","v":30129},{"$f":"BP.ETE!P13","v":0},{"$f":"BP.ETE!Q13","v":9243},{"$f":"BP.ETE!R13","v":24505},{"$f":"BP.ETE!S13","v":15117},{"$f":"BP.ETE!T13","v":18640},{"$f":"BP.ETE!U13","v":54827},{"$f":"BP.ETE!V13","v":0},{"$f":"BP.ETE!W13","v":0},{"$f":"BP.ETE!X13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.ETE!D14","v":0},{"$f":"BP.ETE!E14","v":0},{"$f":"BP.ETE!F14","v":0},{"$f":"BP.ETE!G14","v":0},{"$f":"BP.ETE!H14","v":0},{"$f":"BP.ETE!I14","v":0},{"$f":"BP.ETE!J14","v":0},{"$f":"BP.ETE!K14","v":0},{"$f":"BP.ETE!L14","v":0},{"$f":"BP.ETE!M14","v":0},{"$f":"BP.ETE!N14","v":0},{"$f":"BP.ETE!O14","v":0},{"$f":"BP.ETE!P14","v":0},{"$f":"BP.ETE!Q14","v":0},{"$f":"BP.ETE!R14","v":0},{"$f":"BP.ETE!S14","v":0},{"$f":"BP.ETE!T14","v":0},{"$f":"BP.ETE!U14","v":0},{"$f":"BP.ETE!V14","v":0},{"$f":"BP.ETE!W14","v":0},{"$f":"BP.ETE!X14","v":0}]
[null,null,"Concession financial asset",{"$f":"BP.ETE!D15","v":0},{"$f":"BP.ETE!E15","v":36387},{"$f":"BP.ETE!F15","v":35661},{"$f":"BP.ETE!G15","v":87063},{"$f":"BP.ETE!H15","v":0},{"$f":"BP.ETE!I15","v":120726},{"$f":"BP.ETE!J15","v":137545},{"$f":"BP.ETE!K15","v":151135},{"$f":"BP.ETE!L15","v":144620},{"$f":"BP.ETE!M15","v":518336},{"$f":"BP.ETE!N15","v":577252},{"$f":"BP.ETE!O15","v":659865},{"$f":"BP.ETE!P15","v":669846},{"$f":"BP.ETE!Q15","v":686670},{"$f":"BP.ETE!R15","v":692383},{"$f":"BP.ETE!S15","v":699014},{"$f":"BP.ETE!T15","v":716103},{"$f":"BP.ETE!U15","v":744919},{"$f":"BP.ETE!V15","v":758297},{"$f":"BP.ETE!W15","v":778670},{"$f":"BP.ETE!X15","v":802914}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.ETE!D16","v":194},{"$f":"BP.ETE!E16","v":2177},{"$f":"BP.ETE!F16","v":2213},{"$f":"BP.ETE!G16","v":2635},{"$f":"BP.ETE!H16","v":116186},{"$f":"BP.ETE!I16","v":7569},{"$f":"BP.ETE!J16","v":4399},{"$f":"BP.ETE!K16","v":4712},{"$f":"BP.ETE!L16","v":4786},{"$f":"BP.ETE!M16","v":17664},{"$f":"BP.ETE!N16","v":107273},{"$f":"BP.ETE!O16","v":137277},{"$f":"BP.ETE!P16","v":109174},{"$f":"BP.ETE!Q16","v":153704},{"$f":"BP.ETE!R16","v":94533},{"$f":"BP.ETE!S16","v":31661},{"$f":"BP.ETE!T16","v":49689},{"$f":"BP.ETE!U16","v":19053},{"$f":"BP.ETE!V16","v":35569},{"$f":"BP.ETE!W16","v":115553},{"$f":"BP.ETE!X16","v":52386}]
[null,null,"Non-Current Assets",{"$f":"BP.ETE!D17","v":1132914},{"$f":"BP.ETE!E17","v":1236543},{"$f":"BP.ETE!F17","v":1357806},{"$f":"BP.ETE!G17","v":1442155},{"$f":"BP.ETE!H17","v":1828167},{"$f":"BP.ETE!I17","v":2002241},{"$f":"BP.ETE!J17","v":2353703},{"$f":"BP.ETE!K17","v":2574188},{"$f":"BP.ETE!L17","v":2873960},{"$f":"BP.ETE!M17","v":6636594},{"$f":"BP.ETE!N17","v":7393441},{"$f":"BP.ETE!O17","v":7280948},{"$f":"BP.ETE!P17","v":7366617},{"$f":"BP.ETE!Q17","v":7525693},{"$f":"BP.ETE!R17","v":7700446},{"$f":"BP.ETE!S17","v":7884352},{"$f":"BP.ETE!T17","v":8132519},{"$f":"BP.ETE!U17","v":8285546},{"$f":"BP.ETE!V17","v":8506734},{"$f":"BP.ETE!W17","v":8765188},{"$f":"BP.ETE!X17","v":8920346}]
[null,null,"Long Term",{"$f":"BP.ETE!D18","v":1132786},{"$f":"BP.ETE!E18","v":1236423},{"$f":"BP.ETE!F18","v":1357650},{"$f":"BP.ETE!G18","v":1441902},{"$f":"BP.ETE!H18","v":1826393},{"$f":"BP.ETE!I18","v":2000873},{"$f":"BP.ETE!J18","v":2351913},{"$f":"BP.ETE!K18","v":2572445},{"$f":"BP.ETE!L18","v":2871909},{"$f":"BP.ETE!M18","v":6629323},{"$f":"BP.ETE!N18","v":7385917},{"$f":"BP.ETE!O18","v":7272428},{"$f":"BP.ETE!P18","v":7358075},{"$f":"BP.ETE!Q18","v":7517081},{"$f":"BP.ETE!R18","v":7691224},{"$f":"BP.ETE!S18","v":7872443},{"$f":"BP.ETE!T18","v":8120919},{"$f":"BP.ETE!U18","v":8274161},{"$f":"BP.ETE!V18","v":8495648},{"$f":"BP.ETE!W18","v":8754397},{"$f":"BP.ETE!X18","v":8909877}]
[null,null,"  Related-party credits",{"$f":"BP.ETE!D19","v":0},{"$f":"BP.ETE!E19","v":0},{"$f":"BP.ETE!F19","v":0},{"$f":"BP.ETE!G19","v":0},{"$f":"BP.ETE!H19","v":0},{"$f":"BP.ETE!I19","v":0},{"$f":"BP.ETE!J19","v":0},{"$f":"BP.ETE!K19","v":0},{"$f":"BP.ETE!L19","v":0},{"$f":"BP.ETE!M19","v":0},{"$f":"BP.ETE!N19","v":0},{"$f":"BP.ETE!O19","v":0},{"$f":"BP.ETE!P19","v":0},{"$f":"BP.ETE!Q19","v":0},{"$f":"BP.ETE!R19","v":0},{"$f":"BP.ETE!S19","v":0},{"$f":"BP.ETE!T19","v":0},{"$f":"BP.ETE!U19","v":0},{"$f":"BP.ETE!V19","v":0},{"$f":"BP.ETE!W19","v":0},{"$f":"BP.ETE!X19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.ETE!D20","v":0},{"$f":"BP.ETE!E20","v":0},{"$f":"BP.ETE!F20","v":0},{"$f":"BP.ETE!G20","v":0},{"$f":"BP.ETE!H20","v":0},{"$f":"BP.ETE!I20","v":0},{"$f":"BP.ETE!J20","v":0},{"$f":"BP.ETE!K20","v":0},{"$f":"BP.ETE!L20","v":0},{"$f":"BP.ETE!M20","v":0},{"$f":"BP.ETE!N20","v":0},{"$f":"BP.ETE!O20","v":0},{"$f":"BP.ETE!P20","v":0},{"$f":"BP.ETE!Q20","v":0},{"$f":"BP.ETE!R20","v":0},{"$f":"BP.ETE!S20","v":0},{"$f":"BP.ETE!T20","v":0},{"$f":"BP.ETE!U20","v":0},{"$f":"BP.ETE!V20","v":0},{"$f":"BP.ETE!W20","v":0},{"$f":"BP.ETE!X20","v":0}]
[null,null,"Money market and secured funds",{"$f":"BP.ETE!D21","v":0},{"$f":"BP.ETE!E21","v":0},{"$f":"BP.ETE!F21","v":0},{"$f":"BP.ETE!G21","v":0},{"$f":"BP.ETE!H21","v":0},{"$f":"BP.ETE!I21","v":0},{"$f":"BP.ETE!J21","v":0},{"$f":"BP.ETE!K21","v":0},{"$f":"BP.ETE!L21","v":0},{"$f":"BP.ETE!M21","v":0},{"$f":"BP.ETE!N21","v":141242},{"$f":"BP.ETE!O21","v":128003},{"$f":"BP.ETE!P21","v":70900},{"$f":"BP.ETE!Q21","v":35665},{"$f":"BP.ETE!R21","v":156787},{"$f":"BP.ETE!S21","v":121158},{"$f":"BP.ETE!T21","v":161714},{"$f":"BP.ETE!U21","v":123259},{"$f":"BP.ETE!V21","v":191503},{"$f":"BP.ETE!W21","v":159060},{"$f":"BP.ETE!X21","v":218232}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.ETE!D22","v":0},{"$f":"BP.ETE!E22","v":0},{"$f":"BP.ETE!F22","v":0},{"$f":"BP.ETE!G22","v":0},{"$f":"BP.ETE!H22","v":0},{"$f":"BP.ETE!I22","v":0},{"$f":"BP.ETE!J22","v":0},{"$f":"BP.ETE!K22","v":0},{"$f":"BP.ETE!L22","v":0},{"$f":"BP.ETE!M22","v":0},{"$f":"BP.ETE!N22","v":0},{"$f":"BP.ETE!O22","v":0},{"$f":"BP.ETE!P22","v":0},{"$f":"BP.ETE!Q22","v":0},{"$f":"BP.ETE!R22","v":0},{"$f":"BP.ETE!S22","v":0},{"$f":"BP.ETE!T22","v":0},{"$f":"BP.ETE!U22","v":0},{"$f":"BP.ETE!V22","v":0},{"$f":"BP.ETE!W22","v":0},{"$f":"BP.ETE!X22","v":0}]
[null,null,"  Credit receivables",{"$f":"BP.ETE!D23","v":0},{"$f":"BP.ETE!E23","v":0},{"$f":"BP.ETE!F23","v":0},{"$f":"BP.ETE!G23","v":0},{"$f":"BP.ETE!H23","v":0},{"$f":"BP.ETE!I23","v":0},{"$f":"BP.ETE!J23","v":0},{"$f":"BP.ETE!K23","v":0},{"$f":"BP.ETE!L23","v":0},{"$f":"BP.ETE!M23","v":0},{"$f":"BP.ETE!N23","v":0},{"$f":"BP.ETE!O23","v":0},{"$f":"BP.ETE!P23","v":0},{"$f":"BP.ETE!Q23","v":0},{"$f":"BP.ETE!R23","v":0},{"$f":"BP.ETE!S23","v":0},{"$f":"BP.ETE!T23","v":0},{"$f":"BP.ETE!U23","v":0},{"$f":"BP.ETE!V23","v":0},{"$f":"BP.ETE!W23","v":0},{"$f":"BP.ETE!X23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.ETE!D24","v":0},{"$f":"BP.ETE!E24","v":0},{"$f":"BP.ETE!F24","v":0},{"$f":"BP.ETE!G24","v":0},{"$f":"BP.ETE!H24","v":0},{"$f":"BP.ETE!I24","v":0},{"$f":"BP.ETE!J24","v":0},{"$f":"BP.ETE!K24","v":0},{"$f":"BP.ETE!L24","v":0},{"$f":"BP.ETE!M24","v":0},{"$f":"BP.ETE!N24","v":0},{"$f":"BP.ETE!O24","v":0},{"$f":"BP.ETE!P24","v":0},{"$f":"BP.ETE!Q24","v":0},{"$f":"BP.ETE!R24","v":0},{"$f":"BP.ETE!S24","v":0},{"$f":"BP.ETE!T24","v":0},{"$f":"BP.ETE!U24","v":0},{"$f":"BP.ETE!V24","v":0},{"$f":"BP.ETE!W24","v":0},{"$f":"BP.ETE!X24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.ETE!D25","v":1149},{"$f":"BP.ETE!E25","v":1149},{"$f":"BP.ETE!F25","v":1149},{"$f":"BP.ETE!G25","v":0},{"$f":"BP.ETE!H25","v":1661},{"$f":"BP.ETE!I25","v":2330},{"$f":"BP.ETE!J25","v":1568},{"$f":"BP.ETE!K25","v":376},{"$f":"BP.ETE!L25","v":3701},{"$f":"BP.ETE!M25","v":2921},{"$f":"BP.ETE!N25","v":2821},{"$f":"BP.ETE!O25","v":2978},{"$f":"BP.ETE!P25","v":0},{"$f":"BP.ETE!Q25","v":6131},{"$f":"BP.ETE!R25","v":6244},{"$f":"BP.ETE!S25","v":6424},{"$f":"BP.ETE!T25","v":14431},{"$f":"BP.ETE!U25","v":13220},{"$f":"BP.ETE!V25","v":13471},{"$f":"BP.ETE!W25","v":32114},{"$f":"BP.ETE!X25","v":31794}]
[null,null,"  Tax credits",{"$f":"BP.ETE!D26","v":0},{"$f":"BP.ETE!E26","v":0},{"$f":"BP.ETE!F26","v":0},{"$f":"BP.ETE!G26","v":0},{"$f":"BP.ETE!H26","v":0},{"$f":"BP.ETE!I26","v":0},{"$f":"BP.ETE!J26","v":0},{"$f":"BP.ETE!K26","v":0},{"$f":"BP.ETE!L26","v":3610},{"$f":"BP.ETE!M26","v":319519},{"$f":"BP.ETE!N26","v":680047},{"$f":"BP.ETE!O26","v":0},{"$f":"BP.ETE!P26","v":0},{"$f":"BP.ETE!Q26","v":0},{"$f":"BP.ETE!R26","v":0},{"$f":"BP.ETE!S26","v":0},{"$f":"BP.ETE!T26","v":0},{"$f":"BP.ETE!U26","v":0},{"$f":"BP.ETE!V26","v":0},{"$f":"BP.ETE!W26","v":0},{"$f":"BP.ETE!X26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.ETE!D27","v":-17},{"$f":"BP.ETE!E27","v":0},{"$f":"BP.ETE!F27","v":0},{"$f":"BP.ETE!G27","v":0},{"$f":"BP.ETE!H27","v":0},{"$f":"BP.ETE!I27","v":0},{"$f":"BP.ETE!J27","v":0},{"$f":"BP.ETE!K27","v":0},{"$f":"BP.ETE!L27","v":0},{"$f":"BP.ETE!M27","v":3675},{"$f":"BP.ETE!N27","v":3696},{"$f":"BP.ETE!O27","v":3122},{"$f":"BP.ETE!P27","v":3860},{"$f":"BP.ETE!Q27","v":4059},{"$f":"BP.ETE!R27","v":4109},{"$f":"BP.ETE!S27","v":4316},{"$f":"BP.ETE!T27","v":4319},{"$f":"BP.ETE!U27","v":4352},{"$f":"BP.ETE!V27","v":4381},{"$f":"BP.ETE!W27","v":4434},{"$f":"BP.ETE!X27","v":4498}]
[null,null,"  Derivative financial instruments",{"$f":"BP.ETE!D28","v":54875},{"$f":"BP.ETE!E28","v":75298},{"$f":"BP.ETE!F28","v":80669},{"$f":"BP.ETE!G28","v":84320},{"$f":"BP.ETE!H28","v":95613},{"$f":"BP.ETE!I28","v":80967},{"$f":"BP.ETE!J28","v":95877},{"$f":"BP.ETE!K28","v":121455},{"$f":"BP.ETE!L28","v":81061},{"$f":"BP.ETE!M28","v":90372},{"$f":"BP.ETE!N28","v":72509},{"$f":"BP.ETE!O28","v":89106},{"$f":"BP.ETE!P28","v":102513},{"$f":"BP.ETE!Q28","v":106087},{"$f":"BP.ETE!R28","v":99863},{"$f":"BP.ETE!S28","v":124958},{"$f":"BP.ETE!T28","v":124250},{"$f":"BP.ETE!U28","v":120468},{"$f":"BP.ETE!V28","v":114881},{"$f":"BP.ETE!W28","v":45254},{"$f":"BP.ETE!X28","v":29294}]
[null,null,"Public service concession - contract asset",{"$f":"BP.ETE!D29","v":1076779},{"$f":"BP.ETE!E29","v":1159976},{"$f":"BP.ETE!F29","v":1275832},{"$f":"BP.ETE!G29","v":1357582},{"$f":"BP.ETE!H29","v":1729119},{"$f":"BP.ETE!I29","v":1917576},{"$f":"BP.ETE!J29","v":2254468},{"$f":"BP.ETE!K29","v":2450614},{"$f":"BP.ETE!L29","v":2783537},{"$f":"BP.ETE!M29","v":6179506},{"$f":"BP.ETE!N29","v":6436972},{"$f":"BP.ETE!O29","v":6739230},{"$f":"BP.ETE!P29","v":6876173},{"$f":"BP.ETE!Q29","v":7061465},{"$f":"BP.ETE!R29","v":7121803},{"$f":"BP.ETE!S29","v":7318603},{"$f":"BP.ETE!T29","v":7523990},{"$f":"BP.ETE!U29","v":7717858},{"$f":"BP.ETE!V29","v":7869392},{"$f":"BP.ETE!W29","v":8156200},{"$f":"BP.ETE!X29","v":8323051}]
[null,null,"Other Accounts Receivable",{"$f":"BP.ETE!D30","v":0},{"$f":"BP.ETE!E30","v":0},{"$f":"BP.ETE!F30","v":0},{"$f":"BP.ETE!G30","v":0},{"$f":"BP.ETE!H30","v":0},{"$f":"BP.ETE!I30","v":0},{"$f":"BP.ETE!J30","v":0},{"$f":"BP.ETE!K30","v":0},{"$f":"BP.ETE!L30","v":0},{"$f":"BP.ETE!M30","v":33330},{"$f":"BP.ETE!N30","v":48630},{"$f":"BP.ETE!O30","v":309989},{"$f":"BP.ETE!P30","v":304629},{"$f":"BP.ETE!Q30","v":303674},{"$f":"BP.ETE!R30","v":302418},{"$f":"BP.ETE!S30","v":296984},{"$f":"BP.ETE!T30","v":292215},{"$f":"BP.ETE!U30","v":295004},{"$f":"BP.ETE!V30","v":302020},{"$f":"BP.ETE!W30","v":357335},{"$f":"BP.ETE!X30","v":303008}]
[null,null,"Investments",{"$f":"BP.ETE!D31","v":0},{"$f":"BP.ETE!E31","v":0},{"$f":"BP.ETE!F31","v":0},{"$f":"BP.ETE!G31","v":0},{"$f":"BP.ETE!H31","v":0},{"$f":"BP.ETE!I31","v":0},{"$f":"BP.ETE!J31","v":0},{"$f":"BP.ETE!K31","v":0},{"$f":"BP.ETE!L31","v":0},{"$f":"BP.ETE!M31","v":0},{"$f":"BP.ETE!N31","v":0},{"$f":"BP.ETE!O31","v":0},{"$f":"BP.ETE!P31","v":2},{"$f":"BP.ETE!Q31","v":0},{"$f":"BP.ETE!R31","v":0},{"$f":"BP.ETE!S31","v":0},{"$f":"BP.ETE!T31","v":0},{"$f":"BP.ETE!U31","v":0},{"$f":"BP.ETE!V31","v":0},{"$f":"BP.ETE!W31","v":0},{"$f":"BP.ETE!X31","v":0}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.ETE!D32","v":78},{"$f":"BP.ETE!E32","v":74},{"$f":"BP.ETE!F32","v":113},{"$f":"BP.ETE!G32","v":215},{"$f":"BP.ETE!H32","v":1740},{"$f":"BP.ETE!I32","v":1337},{"$f":"BP.ETE!J32","v":1763},{"$f":"BP.ETE!K32","v":1720},{"$f":"BP.ETE!L32","v":2032},{"$f":"BP.ETE!M32","v":3772},{"$f":"BP.ETE!N32","v":4127},{"$f":"BP.ETE!O32","v":7731},{"$f":"BP.ETE!P32","v":5539},{"$f":"BP.ETE!Q32","v":5625},{"$f":"BP.ETE!R32","v":5557},{"$f":"BP.ETE!S32","v":5803},{"$f":"BP.ETE!T32","v":5656},{"$f":"BP.ETE!U32","v":5505},{"$f":"BP.ETE!V32","v":5365},{"$f":"BP.ETE!W32","v":5680},{"$f":"BP.ETE!X32","v":4899}]
[null,null,"Intangible Assets",{"$f":"BP.ETE!D33","v":50},{"$f":"BP.ETE!E33","v":46},{"$f":"BP.ETE!F33","v":43},{"$f":"BP.ETE!G33","v":38},{"$f":"BP.ETE!H33","v":34},{"$f":"BP.ETE!I33","v":31},{"$f":"BP.ETE!J33","v":27},{"$f":"BP.ETE!K33","v":23},{"$f":"BP.ETE!L33","v":19},{"$f":"BP.ETE!M33","v":3499},{"$f":"BP.ETE!N33","v":3397},{"$f":"BP.ETE!O33","v":789},{"$f":"BP.ETE!P33","v":3001},{"$f":"BP.ETE!Q33","v":2987},{"$f":"BP.ETE!R33","v":3665},{"$f":"BP.ETE!S33","v":6106},{"$f":"BP.ETE!T33","v":5944},{"$f":"BP.ETE!U33","v":5880},{"$f":"BP.ETE!V33","v":5721},{"$f":"BP.ETE!W33","v":5111},{"$f":"BP.ETE!X33","v":5570}]
[null,null,"Total Assets",{"$f":"BP.ETE!D34","v":1243397},{"$f":"BP.ETE!E34","v":1355769},{"$f":"BP.ETE!F34","v":1494626},{"$f":"BP.ETE!G34","v":1701902},{"$f":"BP.ETE!H34","v":2181161},{"$f":"BP.ETE!I34","v":2281429},{"$f":"BP.ETE!J34","v":2594375},{"$f":"BP.ETE!K34","v":2925557},{"$f":"BP.ETE!L34","v":3224080},{"$f":"BP.ETE!M34","v":7695670},{"$f":"BP.ETE!N34","v":8467144},{"$f":"BP.ETE!O34","v":8432297},{"$f":"BP.ETE!P34","v":8581989},{"$f":"BP.ETE!Q34","v":8966836},{"$f":"BP.ETE!R34","v":9055004},{"$f":"BP.ETE!S34","v":9447731},{"$f":"BP.ETE!T34","v":9696467},{"$f":"BP.ETE!U34","v":9773696},{"$f":"BP.ETE!V34","v":9847174},{"$f":"BP.ETE!W34","v":10451631},{"$f":"BP.ETE!X34","v":10615019}]
[null,null,"Current Liabilities",{"$f":"BP.ETE!D35","v":50356},{"$f":"BP.ETE!E35","v":59676},{"$f":"BP.ETE!F35","v":69996},{"$f":"BP.ETE!G35","v":61874},{"$f":"BP.ETE!H35","v":80025},{"$f":"BP.ETE!I35","v":129916},{"$f":"BP.ETE!J35","v":156350},{"$f":"BP.ETE!K35","v":203973},{"$f":"BP.ETE!L35","v":353610},{"$f":"BP.ETE!M35","v":1245676},{"$f":"BP.ETE!N35","v":1274785},{"$f":"BP.ETE!O35","v":1202800},{"$f":"BP.ETE!P35","v":1337977},{"$f":"BP.ETE!Q35","v":1340162},{"$f":"BP.ETE!R35","v":945803},{"$f":"BP.ETE!S35","v":816616},{"$f":"BP.ETE!T35","v":533691},{"$f":"BP.ETE!U35","v":837674},{"$f":"BP.ETE!V35","v":870424},{"$f":"BP.ETE!W35","v":1357644},{"$f":"BP.ETE!X35","v":1377400}]
[null,null,"Trade Payables",{"$f":"BP.ETE!D36","v":25375},{"$f":"BP.ETE!E36","v":30982},{"$f":"BP.ETE!F36","v":33639},{"$f":"BP.ETE!G36","v":35804},{"$f":"BP.ETE!H36","v":34161},{"$f":"BP.ETE!I36","v":41772},{"$f":"BP.ETE!J36","v":81788},{"$f":"BP.ETE!K36","v":57792},{"$f":"BP.ETE!L36","v":63340},{"$f":"BP.ETE!M36","v":95120},{"$f":"BP.ETE!N36","v":125981},{"$f":"BP.ETE!O36","v":94379},{"$f":"BP.ETE!P36","v":114514},{"$f":"BP.ETE!Q36","v":99559},{"$f":"BP.ETE!R36","v":108364},{"$f":"BP.ETE!S36","v":125659},{"$f":"BP.ETE!T36","v":104735},{"$f":"BP.ETE!U36","v":75470},{"$f":"BP.ETE!V36","v":103939},{"$f":"BP.ETE!W36","v":120718},{"$f":"BP.ETE!X36","v":88465}]
[null,null,"Loans and Financing",{"$f":"BP.ETE!D37","v":0},{"$f":"BP.ETE!E37","v":0},{"$f":"BP.ETE!F37","v":0},{"$f":"BP.ETE!G37","v":0},{"$f":"BP.ETE!H37","v":0},{"$f":"BP.ETE!I37","v":0},{"$f":"BP.ETE!J37","v":0},{"$f":"BP.ETE!K37","v":0},{"$f":"BP.ETE!L37","v":148535},{"$f":"BP.ETE!M37","v":193621},{"$f":"BP.ETE!N37","v":198233},{"$f":"BP.ETE!O37","v":196077},{"$f":"BP.ETE!P37","v":30480},{"$f":"BP.ETE!Q37","v":32471},{"$f":"BP.ETE!R37","v":37457},{"$f":"BP.ETE!S37","v":52441},{"$f":"BP.ETE!T37","v":63939},{"$f":"BP.ETE!U37","v":423365},{"$f":"BP.ETE!V37","v":429842},{"$f":"BP.ETE!W37","v":570857},{"$f":"BP.ETE!X37","v":559859}]
[null,null,"Debentures",{"$f":"BP.ETE!D38","v":16177},{"$f":"BP.ETE!E38","v":19303},{"$f":"BP.ETE!F38","v":23118},{"$f":"BP.ETE!G38","v":748},{"$f":"BP.ETE!H38","v":5702},{"$f":"BP.ETE!I38","v":8098},{"$f":"BP.ETE!J38","v":10879},{"$f":"BP.ETE!K38","v":9489},{"$f":"BP.ETE!L38","v":9935},{"$f":"BP.ETE!M38","v":686766},{"$f":"BP.ETE!N38","v":716679},{"$f":"BP.ETE!O38","v":640396},{"$f":"BP.ETE!P38","v":950360},{"$f":"BP.ETE!Q38","v":955281},{"$f":"BP.ETE!R38","v":506862},{"$f":"BP.ETE!S38","v":493533},{"$f":"BP.ETE!T38","v":200344},{"$f":"BP.ETE!U38","v":200847},{"$f":"BP.ETE!V38","v":220940},{"$f":"BP.ETE!W38","v":461590},{"$f":"BP.ETE!X38","v":497357}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.ETE!D39","v":4393},{"$f":"BP.ETE!E39","v":4614},{"$f":"BP.ETE!F39","v":5418},{"$f":"BP.ETE!G39","v":14957},{"$f":"BP.ETE!H39","v":29245},{"$f":"BP.ETE!I39","v":46497},{"$f":"BP.ETE!J39","v":22251},{"$f":"BP.ETE!K39","v":22788},{"$f":"BP.ETE!L39","v":21470},{"$f":"BP.ETE!M39","v":107158},{"$f":"BP.ETE!N39","v":57777},{"$f":"BP.ETE!O39","v":51516},{"$f":"BP.ETE!P39","v":31245},{"$f":"BP.ETE!Q39","v":28042},{"$f":"BP.ETE!R39","v":44888},{"$f":"BP.ETE!S39","v":32214},{"$f":"BP.ETE!T39","v":21418},{"$f":"BP.ETE!U39","v":26640},{"$f":"BP.ETE!V39","v":21567},{"$f":"BP.ETE!W39","v":24425},{"$f":"BP.ETE!X39","v":20255}]
[null,null,"Dividends Payable",{"$f":"BP.ETE!D40","v":0},{"$f":"BP.ETE!E40","v":0},{"$f":"BP.ETE!F40","v":0},{"$f":"BP.ETE!G40","v":0},{"$f":"BP.ETE!H40","v":0},{"$f":"BP.ETE!I40","v":0},{"$f":"BP.ETE!J40","v":0},{"$f":"BP.ETE!K40","v":45133},{"$f":"BP.ETE!L40","v":45133},{"$f":"BP.ETE!M40","v":57497},{"$f":"BP.ETE!N40","v":45133},{"$f":"BP.ETE!O40","v":101518},{"$f":"BP.ETE!P40","v":88795},{"$f":"BP.ETE!Q40","v":88795},{"$f":"BP.ETE!R40","v":88795},{"$f":"BP.ETE!S40","v":12678},{"$f":"BP.ETE!T40","v":12678},{"$f":"BP.ETE!U40","v":8093},{"$f":"BP.ETE!V40","v":8093},{"$f":"BP.ETE!W40","v":81579},{"$f":"BP.ETE!X40","v":81579}]
[null,null,"Debt charges",{"$f":"BP.ETE!D41","v":727},{"$f":"BP.ETE!E41","v":727},{"$f":"BP.ETE!F41","v":2291},{"$f":"BP.ETE!G41","v":1319},{"$f":"BP.ETE!H41","v":1903},{"$f":"BP.ETE!I41","v":1685},{"$f":"BP.ETE!J41","v":2019},{"$f":"BP.ETE!K41","v":2279},{"$f":"BP.ETE!L41","v":3268},{"$f":"BP.ETE!M41","v":6775},{"$f":"BP.ETE!N41","v":18733},{"$f":"BP.ETE!O41","v":12208},{"$f":"BP.ETE!P41","v":21208},{"$f":"BP.ETE!Q41","v":6238},{"$f":"BP.ETE!R41","v":25835},{"$f":"BP.ETE!S41","v":21605},{"$f":"BP.ETE!T41","v":44594},{"$f":"BP.ETE!U41","v":45514},{"$f":"BP.ETE!V41","v":15359},{"$f":"BP.ETE!W41","v":6873},{"$f":"BP.ETE!X41","v":24750}]
[null,null,"Post-employment benefits",{"$f":"BP.ETE!D42","v":11},{"$f":"BP.ETE!E42","v":11},{"$f":"BP.ETE!F42","v":11},{"$f":"BP.ETE!G42","v":1},{"$f":"BP.ETE!H42","v":1},{"$f":"BP.ETE!I42","v":1},{"$f":"BP.ETE!J42","v":1},{"$f":"BP.ETE!K42","v":1},{"$f":"BP.ETE!L42","v":1},{"$f":"BP.ETE!M42","v":1},{"$f":"BP.ETE!N42","v":32},{"$f":"BP.ETE!O42","v":23},{"$f":"BP.ETE!P42","v":67},{"$f":"BP.ETE!Q42","v":1},{"$f":"BP.ETE!R42","v":1},{"$f":"BP.ETE!S42","v":2},{"$f":"BP.ETE!T42","v":2},{"$f":"BP.ETE!U42","v":2},{"$f":"BP.ETE!V42","v":2},{"$f":"BP.ETE!W42","v":1},{"$f":"BP.ETE!X42","v":1}]
[null,null,"Financial sector liabilities",{"$f":"BP.ETE!D43","v":0},{"$f":"BP.ETE!E43","v":0},{"$f":"BP.ETE!F43","v":0},{"$f":"BP.ETE!G43","v":0},{"$f":"BP.ETE!H43","v":0},{"$f":"BP.ETE!I43","v":0},{"$f":"BP.ETE!J43","v":0},{"$f":"BP.ETE!K43","v":0},{"$f":"BP.ETE!L43","v":0},{"$f":"BP.ETE!M43","v":0},{"$f":"BP.ETE!N43","v":0},{"$f":"BP.ETE!O43","v":0},{"$f":"BP.ETE!P43","v":0},{"$f":"BP.ETE!Q43","v":0},{"$f":"BP.ETE!R43","v":0},{"$f":"BP.ETE!S43","v":0},{"$f":"BP.ETE!T43","v":0},{"$f":"BP.ETE!U43","v":0},{"$f":"BP.ETE!V43","v":0},{"$f":"BP.ETE!W43","v":0},{"$f":"BP.ETE!X43","v":0}]
[null,null,"Derivative financial instruments",{"$f":"BP.ETE!D44","v":2576},{"$f":"BP.ETE!E44","v":2074},{"$f":"BP.ETE!F44","v":2516},{"$f":"BP.ETE!G44","v":2655},{"$f":"BP.ETE!H44","v":5007},{"$f":"BP.ETE!I44","v":10070},{"$f":"BP.ETE!J44","v":15936},{"$f":"BP.ETE!K44","v":46374},{"$f":"BP.ETE!L44","v":31329},{"$f":"BP.ETE!M44","v":45778},{"$f":"BP.ETE!N44","v":55255},{"$f":"BP.ETE!O44","v":47156},{"$f":"BP.ETE!P44","v":43212},{"$f":"BP.ETE!Q44","v":39716},{"$f":"BP.ETE!R44","v":37764},{"$f":"BP.ETE!S44","v":31846},{"$f":"BP.ETE!T44","v":23690},{"$f":"BP.ETE!U44","v":18555},{"$f":"BP.ETE!V44","v":16477},{"$f":"BP.ETE!W44","v":27187},{"$f":"BP.ETE!X44","v":30900}]
[null,null,"Incorporation of grids",{"$f":"BP.ETE!D45","v":0},{"$f":"BP.ETE!E45","v":0},{"$f":"BP.ETE!F45","v":0},{"$f":"BP.ETE!G45","v":0},{"$f":"BP.ETE!H45","v":0},{"$f":"BP.ETE!I45","v":0},{"$f":"BP.ETE!J45","v":0},{"$f":"BP.ETE!K45","v":0},{"$f":"BP.ETE!L45","v":0},{"$f":"BP.ETE!M45","v":0},{"$f":"BP.ETE!N45","v":0},{"$f":"BP.ETE!O45","v":0},{"$f":"BP.ETE!P45","v":0},{"$f":"BP.ETE!Q45","v":0},{"$f":"BP.ETE!R45","v":0},{"$f":"BP.ETE!S45","v":0},{"$f":"BP.ETE!T45","v":0},{"$f":"BP.ETE!U45","v":0},{"$f":"BP.ETE!V45","v":0},{"$f":"BP.ETE!W45","v":0},{"$f":"BP.ETE!X45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ETE!D46","v":1097},{"$f":"BP.ETE!E46","v":1965},{"$f":"BP.ETE!F46","v":3003},{"$f":"BP.ETE!G46","v":6390},{"$f":"BP.ETE!H46","v":4006},{"$f":"BP.ETE!I46","v":21793},{"$f":"BP.ETE!J46","v":23476},{"$f":"BP.ETE!K46","v":20117},{"$f":"BP.ETE!L46","v":30599},{"$f":"BP.ETE!M46","v":52960},{"$f":"BP.ETE!N46","v":56962},{"$f":"BP.ETE!O46","v":59527},{"$f":"BP.ETE!P46","v":58096},{"$f":"BP.ETE!Q46","v":90059},{"$f":"BP.ETE!R46","v":95837},{"$f":"BP.ETE!S46","v":46638},{"$f":"BP.ETE!T46","v":62291},{"$f":"BP.ETE!U46","v":39188},{"$f":"BP.ETE!V46","v":54205},{"$f":"BP.ETE!W46","v":64414},{"$f":"BP.ETE!X46","v":74234}]
[null,null,"Non-Current Liabilities",{"$f":"BP.ETE!D47","v":814222},{"$f":"BP.ETE!E47","v":876118},{"$f":"BP.ETE!F47","v":961772},{"$f":"BP.ETE!G47","v":1116162},{"$f":"BP.ETE!H47","v":1533669},{"$f":"BP.ETE!I47","v":1544404},{"$f":"BP.ETE!J47","v":1752610},{"$f":"BP.ETE!K47","v":2034369},{"$f":"BP.ETE!L47","v":2007113},{"$f":"BP.ETE!M47","v":5402074},{"$f":"BP.ETE!N47","v":5816282},{"$f":"BP.ETE!O47","v":5663122},{"$f":"BP.ETE!P47","v":5439921},{"$f":"BP.ETE!Q47","v":5051088},{"$f":"BP.ETE!R47","v":5520508},{"$f":"BP.ETE!S47","v":5749822},{"$f":"BP.ETE!T47","v":5833931},{"$f":"BP.ETE!U47","v":5490037},{"$f":"BP.ETE!V47","v":4957949},{"$f":"BP.ETE!W47","v":4932625},{"$f":"BP.ETE!X47","v":4919329}]
[null,null,"Loans and financing ",{"$f":"BP.ETE!D48","v":293144},{"$f":"BP.ETE!E48","v":329599},{"$f":"BP.ETE!F48","v":407165},{"$f":"BP.ETE!G48","v":400847},{"$f":"BP.ETE!H48","v":520385},{"$f":"BP.ETE!I48","v":500247},{"$f":"BP.ETE!J48","v":548763},{"$f":"BP.ETE!K48","v":607530},{"$f":"BP.ETE!L48","v":499618},{"$f":"BP.ETE!M48","v":1225637},{"$f":"BP.ETE!N48","v":1282314},{"$f":"BP.ETE!O48","v":1340016},{"$f":"BP.ETE!P48","v":1343772},{"$f":"BP.ETE!Q48","v":1495624},{"$f":"BP.ETE!R48","v":1959787},{"$f":"BP.ETE!S48","v":2134550},{"$f":"BP.ETE!T48","v":2131303},{"$f":"BP.ETE!U48","v":1817663},{"$f":"BP.ETE!V48","v":1278496},{"$f":"BP.ETE!W48","v":1355541},{"$f":"BP.ETE!X48","v":1333382}]
[null,null,"Debentures",{"$f":"BP.ETE!D49","v":277671},{"$f":"BP.ETE!E49","v":292536},{"$f":"BP.ETE!F49","v":289910},{"$f":"BP.ETE!G49","v":446899},{"$f":"BP.ETE!H49","v":737882},{"$f":"BP.ETE!I49","v":744310},{"$f":"BP.ETE!J49","v":742775},{"$f":"BP.ETE!K49","v":792645},{"$f":"BP.ETE!L49","v":803860},{"$f":"BP.ETE!M49","v":2342632},{"$f":"BP.ETE!N49","v":2349429},{"$f":"BP.ETE!O49","v":2288356},{"$f":"BP.ETE!P49","v":2043143},{"$f":"BP.ETE!Q49","v":2017066},{"$f":"BP.ETE!R49","v":2035962},{"$f":"BP.ETE!S49","v":2061426},{"$f":"BP.ETE!T49","v":2098882},{"$f":"BP.ETE!U49","v":2035847},{"$f":"BP.ETE!V49","v":2048991},{"$f":"BP.ETE!W49","v":1794890},{"$f":"BP.ETE!X49","v":1841477}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.ETE!D50","v":75349},{"$f":"BP.ETE!E50","v":84347},{"$f":"BP.ETE!F50","v":93552},{"$f":"BP.ETE!G50","v":95579},{"$f":"BP.ETE!H50","v":99962},{"$f":"BP.ETE!I50","v":112731},{"$f":"BP.ETE!J50","v":184982},{"$f":"BP.ETE!K50","v":225197},{"$f":"BP.ETE!L50","v":264426},{"$f":"BP.ETE!M50","v":913422},{"$f":"BP.ETE!N50","v":1269814},{"$f":"BP.ETE!O50","v":1069054},{"$f":"BP.ETE!P50","v":1075802},{"$f":"BP.ETE!Q50","v":1107249},{"$f":"BP.ETE!R50","v":1092208},{"$f":"BP.ETE!S50","v":1131172},{"$f":"BP.ETE!T50","v":1179340},{"$f":"BP.ETE!U50","v":1214234},{"$f":"BP.ETE!V50","v":1231424},{"$f":"BP.ETE!W50","v":1385371},{"$f":"BP.ETE!X50","v":1350305}]
[null,null,"Trade payables",{"$f":"BP.ETE!D51","v":0},{"$f":"BP.ETE!E51","v":0},{"$f":"BP.ETE!F51","v":0},{"$f":"BP.ETE!G51","v":0},{"$f":"BP.ETE!H51","v":0},{"$f":"BP.ETE!I51","v":0},{"$f":"BP.ETE!J51","v":0},{"$f":"BP.ETE!K51","v":0},{"$f":"BP.ETE!L51","v":0},{"$f":"BP.ETE!M51","v":0},{"$f":"BP.ETE!N51","v":0},{"$f":"BP.ETE!O51","v":0},{"$f":"BP.ETE!P51","v":13460},{"$f":"BP.ETE!Q51","v":14207},{"$f":"BP.ETE!R51","v":14296},{"$f":"BP.ETE!S51","v":18166},{"$f":"BP.ETE!T51","v":18452},{"$f":"BP.ETE!U51","v":19235},{"$f":"BP.ETE!V51","v":20184},{"$f":"BP.ETE!W51","v":19805},{"$f":"BP.ETE!X51","v":20206}]
[null,null,"Derivative financial instruments",{"$f":"BP.ETE!D52","v":0},{"$f":"BP.ETE!E52","v":0},{"$f":"BP.ETE!F52","v":0},{"$f":"BP.ETE!G52","v":0},{"$f":"BP.ETE!H52","v":0},{"$f":"BP.ETE!I52","v":7459},{"$f":"BP.ETE!J52","v":9710},{"$f":"BP.ETE!K52","v":6691},{"$f":"BP.ETE!L52","v":3977},{"$f":"BP.ETE!M52","v":2974},{"$f":"BP.ETE!N52","v":4867},{"$f":"BP.ETE!O52","v":3694},{"$f":"BP.ETE!P52","v":5385},{"$f":"BP.ETE!Q52","v":4683},{"$f":"BP.ETE!R52","v":0},{"$f":"BP.ETE!S52","v":0},{"$f":"BP.ETE!T52","v":0},{"$f":"BP.ETE!U52","v":0},{"$f":"BP.ETE!V52","v":8925},{"$f":"BP.ETE!W52","v":19507},{"$f":"BP.ETE!X52","v":14568}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.ETE!D53","v":0},{"$f":"BP.ETE!E53","v":0},{"$f":"BP.ETE!F53","v":0},{"$f":"BP.ETE!G53","v":0},{"$f":"BP.ETE!H53","v":0},{"$f":"BP.ETE!I53","v":0},{"$f":"BP.ETE!J53","v":0},{"$f":"BP.ETE!K53","v":0},{"$f":"BP.ETE!L53","v":0},{"$f":"BP.ETE!M53","v":409629},{"$f":"BP.ETE!N53","v":400897},{"$f":"BP.ETE!O53","v":417916},{"$f":"BP.ETE!P53","v":400930},{"$f":"BP.ETE!Q53","v":402385},{"$f":"BP.ETE!R53","v":408202},{"$f":"BP.ETE!S53","v":395040},{"$f":"BP.ETE!T53","v":396304},{"$f":"BP.ETE!U53","v":393761},{"$f":"BP.ETE!V53","v":360295},{"$f":"BP.ETE!W53","v":347472},{"$f":"BP.ETE!X53","v":348724}]
[null,null,"Post-employment benefits",{"$f":"BP.ETE!D54","v":90},{"$f":"BP.ETE!E54","v":92},{"$f":"BP.ETE!F54","v":95},{"$f":"BP.ETE!G54","v":3},{"$f":"BP.ETE!H54","v":4},{"$f":"BP.ETE!I54","v":4},{"$f":"BP.ETE!J54","v":4},{"$f":"BP.ETE!K54","v":1},{"$f":"BP.ETE!L54","v":1},{"$f":"BP.ETE!M54","v":1},{"$f":"BP.ETE!N54","v":2},{"$f":"BP.ETE!O54","v":1},{"$f":"BP.ETE!P54","v":1},{"$f":"BP.ETE!Q54","v":1},{"$f":"BP.ETE!R54","v":1},{"$f":"BP.ETE!S54","v":6},{"$f":"BP.ETE!T54","v":6},{"$f":"BP.ETE!U54","v":7},{"$f":"BP.ETE!V54","v":8},{"$f":"BP.ETE!W54","v":3},{"$f":"BP.ETE!X54","v":3}]
[null,null,"Financial sector liabilities",{"$f":"BP.ETE!D55","v":0},{"$f":"BP.ETE!E55","v":0},{"$f":"BP.ETE!F55","v":0},{"$f":"BP.ETE!G55","v":0},{"$f":"BP.ETE!H55","v":0},{"$f":"BP.ETE!I55","v":0},{"$f":"BP.ETE!J55","v":0},{"$f":"BP.ETE!K55","v":0},{"$f":"BP.ETE!L55","v":0},{"$f":"BP.ETE!M55","v":0},{"$f":"BP.ETE!N55","v":0},{"$f":"BP.ETE!O55","v":0},{"$f":"BP.ETE!P55","v":0},{"$f":"BP.ETE!Q55","v":0},{"$f":"BP.ETE!R55","v":0},{"$f":"BP.ETE!S55","v":0},{"$f":"BP.ETE!T55","v":0},{"$f":"BP.ETE!U55","v":0},{"$f":"BP.ETE!V55","v":0},{"$f":"BP.ETE!W55","v":0},{"$f":"BP.ETE!X55","v":0}]
[null,null,"Incorporation of grids",{"$f":"BP.ETE!D56","v":0},{"$f":"BP.ETE!E56","v":0},{"$f":"BP.ETE!F56","v":0},{"$f":"BP.ETE!G56","v":0},{"$f":"BP.ETE!H56","v":0},{"$f":"BP.ETE!I56","v":0},{"$f":"BP.ETE!J56","v":0},{"$f":"BP.ETE!K56","v":0},{"$f":"BP.ETE!L56","v":0},{"$f":"BP.ETE!M56","v":0},{"$f":"BP.ETE!N56","v":0},{"$f":"BP.ETE!O56","v":0},{"$f":"BP.ETE!P56","v":0},{"$f":"BP.ETE!Q56","v":0},{"$f":"BP.ETE!R56","v":0},{"$f":"BP.ETE!S56","v":0},{"$f":"BP.ETE!T56","v":0},{"$f":"BP.ETE!U56","v":0},{"$f":"BP.ETE!V56","v":0},{"$f":"BP.ETE!W56","v":0},{"$f":"BP.ETE!X56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.ETE!D57","v":0},{"$f":"BP.ETE!E57","v":0},{"$f":"BP.ETE!F57","v":0},{"$f":"BP.ETE!G57","v":0},{"$f":"BP.ETE!H57","v":0},{"$f":"BP.ETE!I57","v":0},{"$f":"BP.ETE!J57","v":0},{"$f":"BP.ETE!K57","v":0},{"$f":"BP.ETE!L57","v":0},{"$f":"BP.ETE!M57","v":0},{"$f":"BP.ETE!N57","v":0},{"$f":"BP.ETE!O57","v":0},{"$f":"BP.ETE!P57","v":0},{"$f":"BP.ETE!Q57","v":0},{"$f":"BP.ETE!R57","v":0},{"$f":"BP.ETE!S57","v":0},{"$f":"BP.ETE!T57","v":0},{"$f":"BP.ETE!U57","v":71},{"$f":"BP.ETE!V57","v":0},{"$f":"BP.ETE!W57","v":0},{"$f":"BP.ETE!X57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ETE!D58","v":167968},{"$f":"BP.ETE!E58","v":169544},{"$f":"BP.ETE!F58","v":171050},{"$f":"BP.ETE!G58","v":172834},{"$f":"BP.ETE!H58","v":175436},{"$f":"BP.ETE!I58","v":179653},{"$f":"BP.ETE!J58","v":266376},{"$f":"BP.ETE!K58","v":402305},{"$f":"BP.ETE!L58","v":435231},{"$f":"BP.ETE!M58","v":507779},{"$f":"BP.ETE!N58","v":508959},{"$f":"BP.ETE!O58","v":544085},{"$f":"BP.ETE!P58","v":557428},{"$f":"BP.ETE!Q58","v":9873},{"$f":"BP.ETE!R58","v":10052},{"$f":"BP.ETE!S58","v":9462},{"$f":"BP.ETE!T58","v":9644},{"$f":"BP.ETE!U58","v":9219},{"$f":"BP.ETE!V58","v":9626},{"$f":"BP.ETE!W58","v":10036},{"$f":"BP.ETE!X58","v":10664}]
[null,null,"Shareholder's Equity",{"$f":"BP.ETE!D59","v":378819},{"$f":"BP.ETE!E59","v":419975},{"$f":"BP.ETE!F59","v":462858},{"$f":"BP.ETE!G59","v":523866},{"$f":"BP.ETE!H59","v":567467},{"$f":"BP.ETE!I59","v":607109},{"$f":"BP.ETE!J59","v":685415},{"$f":"BP.ETE!K59","v":687215},{"$f":"BP.ETE!L59","v":863357},{"$f":"BP.ETE!M59","v":1047920},{"$f":"BP.ETE!N59","v":1376077},{"$f":"BP.ETE!O59","v":1566375},{"$f":"BP.ETE!P59","v":1804091},{"$f":"BP.ETE!Q59","v":2575586},{"$f":"BP.ETE!R59","v":2588693},{"$f":"BP.ETE!S59","v":2881293},{"$f":"BP.ETE!T59","v":3328845},{"$f":"BP.ETE!U59","v":3445985},{"$f":"BP.ETE!V59","v":4018801},{"$f":"BP.ETE!W59","v":4161362},{"$f":"BP.ETE!X59","v":4318290}]
[null,null,"Capital",{"$f":"BP.ETE!D60","v":32656},{"$f":"BP.ETE!E60","v":32706},{"$f":"BP.ETE!F60","v":32706},{"$f":"BP.ETE!G60","v":32706},{"$f":"BP.ETE!H60","v":32706},{"$f":"BP.ETE!I60","v":36181},{"$f":"BP.ETE!J60","v":36181},{"$f":"BP.ETE!K60","v":36181},{"$f":"BP.ETE!L60","v":36181},{"$f":"BP.ETE!M60","v":63304},{"$f":"BP.ETE!N60","v":63304},{"$f":"BP.ETE!O60","v":63304},{"$f":"BP.ETE!P60","v":63304},{"$f":"BP.ETE!Q60","v":1053979},{"$f":"BP.ETE!R60","v":1053979},{"$f":"BP.ETE!S60","v":1053979},{"$f":"BP.ETE!T60","v":1053979},{"$f":"BP.ETE!U60","v":1792197},{"$f":"BP.ETE!V60","v":1792197},{"$f":"BP.ETE!W60","v":1792197},{"$f":"BP.ETE!X60","v":1792197}]
[null,null,"Capital Reserve",{"$f":"BP.ETE!D61","v":28041},{"$f":"BP.ETE!E61","v":28015},{"$f":"BP.ETE!F61","v":29532},{"$f":"BP.ETE!G61","v":28088},{"$f":"BP.ETE!H61","v":28122},{"$f":"BP.ETE!I61","v":28121},{"$f":"BP.ETE!J61","v":28182},{"$f":"BP.ETE!K61","v":28215},{"$f":"BP.ETE!L61","v":28241},{"$f":"BP.ETE!M61","v":27762},{"$f":"BP.ETE!N61","v":27799},{"$f":"BP.ETE!O61","v":26573},{"$f":"BP.ETE!P61","v":26621},{"$f":"BP.ETE!Q61","v":26672},{"$f":"BP.ETE!R61","v":26712},{"$f":"BP.ETE!S61","v":462242},{"$f":"BP.ETE!T61","v":26754},{"$f":"BP.ETE!U61","v":26667},{"$f":"BP.ETE!V61","v":26874},{"$f":"BP.ETE!W61","v":27042},{"$f":"BP.ETE!X61","v":27206}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ETE!D62","v":34154},{"$f":"BP.ETE!E62","v":75292},{"$f":"BP.ETE!F62","v":116658},{"$f":"BP.ETE!G62","v":0},{"$f":"BP.ETE!H62","v":43567},{"$f":"BP.ETE!I62","v":83210},{"$f":"BP.ETE!J62","v":154075},{"$f":"BP.ETE!K62","v":0},{"$f":"BP.ETE!L62","v":50261},{"$f":"BP.ETE!M62","v":78939},{"$f":"BP.ETE!N62","v":342156},{"$f":"BP.ETE!O62","v":0},{"$f":"BP.ETE!P62","v":-12854},{"$f":"BP.ETE!Q62","v":36139},{"$f":"BP.ETE!R62","v":-30956},{"$f":"BP.ETE!S62","v":0},{"$f":"BP.ETE!T62","v":111063},{"$f":"BP.ETE!U62","v":208309},{"$f":"BP.ETE!V62","v":271276},{"$f":"BP.ETE!W62","v":0},{"$f":"BP.ETE!X62","v":147770}]
[null,null,"Equity Income Adjustment",{"$f":"BP.ETE!D63","v":0},{"$f":"BP.ETE!E63","v":0},{"$f":"BP.ETE!F63","v":0},{"$f":"BP.ETE!G63","v":0},{"$f":"BP.ETE!H63","v":0},{"$f":"BP.ETE!I63","v":0},{"$f":"BP.ETE!J63","v":0},{"$f":"BP.ETE!K63","v":0},{"$f":"BP.ETE!L63","v":0},{"$f":"BP.ETE!M63","v":0},{"$f":"BP.ETE!N63","v":0},{"$f":"BP.ETE!O63","v":0},{"$f":"BP.ETE!P63","v":0},{"$f":"BP.ETE!Q63","v":0},{"$f":"BP.ETE!R63","v":0},{"$f":"BP.ETE!S63","v":0},{"$f":"BP.ETE!T63","v":"-"},{"$f":"BP.ETE!U63","v":""},{"$f":"BP.ETE!V63","v":192010},{"$f":"BP.ETE!W63","v":200901},{"$f":"BP.ETE!X63","v":210065}]
[null,null,"Treasury Stock",{"$f":"BP.ETE!D64","v":0},{"$f":"BP.ETE!E64","v":0},{"$f":"BP.ETE!F64","v":0},{"$f":"BP.ETE!G64","v":0},{"$f":"BP.ETE!H64","v":0},{"$f":"BP.ETE!I64","v":0},{"$f":"BP.ETE!J64","v":0},{"$f":"BP.ETE!K64","v":0},{"$f":"BP.ETE!L64","v":0},{"$f":"BP.ETE!M64","v":0},{"$f":"BP.ETE!N64","v":0},{"$f":"BP.ETE!O64","v":0},{"$f":"BP.ETE!P64","v":0},{"$f":"BP.ETE!Q64","v":0},{"$f":"BP.ETE!R64","v":0},{"$f":"BP.ETE!S64","v":0},{"$f":"BP.ETE!T64","v":"-"},{"$f":"BP.ETE!U64","v":""},{"$f":"BP.ETE!V64","v":0},{"$f":"BP.ETE!W64","v":0},{"$f":"BP.ETE!X64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.ETE!D65","v":284059},{"$f":"BP.ETE!E65","v":284059},{"$f":"BP.ETE!F65","v":284059},{"$f":"BP.ETE!G65","v":24124},{"$f":"BP.ETE!H65","v":459590},{"$f":"BP.ETE!I65","v":459590},{"$f":"BP.ETE!J65","v":459590},{"$f":"BP.ETE!K65","v":595685},{"$f":"BP.ETE!L65","v":595685},{"$f":"BP.ETE!M65","v":595685},{"$f":"BP.ETE!N65","v":595685},{"$f":"BP.ETE!O65","v":432030},{"$f":"BP.ETE!P65","v":867496},{"$f":"BP.ETE!Q65","v":432030},{"$f":"BP.ETE!R65","v":432030},{"$f":"BP.ETE!S65","v":446751},{"$f":"BP.ETE!T65","v":446751},{"$f":"BP.ETE!U65","v":446751},{"$f":"BP.ETE!V65","v":882217},{"$f":"BP.ETE!W65","v":1126778},{"$f":"BP.ETE!X65","v":1126778}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.ETE!D66","v":0},{"$f":"BP.ETE!E66","v":0},{"$f":"BP.ETE!F66","v":0},{"$f":"BP.ETE!G66","v":435466},{"$f":"BP.ETE!H66","v":0},{"$f":"BP.ETE!I66","v":0},{"$f":"BP.ETE!J66","v":0},{"$f":"BP.ETE!K66","v":0},{"$f":"BP.ETE!L66","v":0},{"$f":"BP.ETE!M66","v":0},{"$f":"BP.ETE!N66","v":0},{"$f":"BP.ETE!O66","v":435466},{"$f":"BP.ETE!P66","v":0},{"$f":"BP.ETE!Q66","v":435466},{"$f":"BP.ETE!R66","v":435466},{"$f":"BP.ETE!S66","v":0},{"$f":"BP.ETE!T66","v":435466},{"$f":"BP.ETE!U66","v":435466},{"$f":"BP.ETE!V66","v":0},{"$f":"BP.ETE!W66","v":0},{"$f":"BP.ETE!X66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.ETE!D67","v":-97},{"$f":"BP.ETE!E67","v":-97},{"$f":"BP.ETE!F67","v":-97},{"$f":"BP.ETE!G67","v":7},{"$f":"BP.ETE!H67","v":7},{"$f":"BP.ETE!I67","v":7},{"$f":"BP.ETE!J67","v":7},{"$f":"BP.ETE!K67","v":11},{"$f":"BP.ETE!L67","v":11},{"$f":"BP.ETE!M67","v":11},{"$f":"BP.ETE!N67","v":11},{"$f":"BP.ETE!O67","v":-2},{"$f":"BP.ETE!P67","v":0},{"$f":"BP.ETE!Q67","v":-2},{"$f":"BP.ETE!R67","v":-2},{"$f":"BP.ETE!S67","v":-8},{"$f":"BP.ETE!T67","v":-8},{"$f":"BP.ETE!U67","v":-8},{"$f":"BP.ETE!V67","v":-8},{"$f":"BP.ETE!W67","v":-1},{"$f":"BP.ETE!X67","v":-1}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.ETE!D68","v":0},{"$f":"BP.ETE!E68","v":0},{"$f":"BP.ETE!F68","v":0},{"$f":"BP.ETE!G68","v":3475},{"$f":"BP.ETE!H68","v":3475},{"$f":"BP.ETE!I68","v":0},{"$f":"BP.ETE!J68","v":7365},{"$f":"BP.ETE!K68","v":27123},{"$f":"BP.ETE!L68","v":152978},{"$f":"BP.ETE!M68","v":143675},{"$f":"BP.ETE!N68","v":193490},{"$f":"BP.ETE!O68","v":441085},{"$f":"BP.ETE!P68","v":673366},{"$f":"BP.ETE!Q68","v":408485},{"$f":"BP.ETE!R68","v":487926},{"$f":"BP.ETE!S68","v":738218},{"$f":"BP.ETE!T68","v":1067493},{"$f":"BP.ETE!U68","v":343515},{"$f":"BP.ETE!V68","v":854235},{"$f":"BP.ETE!W68","v":1014445},{"$f":"BP.ETE!X68","v":1014275}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.ETE!D69","v":6},{"$f":"BP.ETE!E69","v":0},{"$f":"BP.ETE!F69","v":0},{"$f":"BP.ETE!G69","v":0},{"$f":"BP.ETE!H69","v":0},{"$f":"BP.ETE!I69","v":0},{"$f":"BP.ETE!J69","v":15},{"$f":"BP.ETE!K69","v":0},{"$f":"BP.ETE!L69","v":0},{"$f":"BP.ETE!M69","v":138544},{"$f":"BP.ETE!N69","v":153632},{"$f":"BP.ETE!O69","v":167919},{"$f":"BP.ETE!P69","v":186160},{"$f":"BP.ETE!Q69","v":182817},{"$f":"BP.ETE!R69","v":183538},{"$f":"BP.ETE!S69","v":180111},{"$f":"BP.ETE!T69","v":187347},{"$f":"BP.ETE!U69","v":193088},{"$f":"BP.ETE!V69","v":0},{"$f":"BP.ETE!W69","v":0},{"$f":"BP.ETE!X69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ETE!D70","v":0},{"$f":"BP.ETE!E70","v":0},{"$f":"BP.ETE!F70","v":0},{"$f":"BP.ETE!G70","v":0},{"$f":"BP.ETE!H70","v":0},{"$f":"BP.ETE!I70","v":0},{"$f":"BP.ETE!J70","v":0},{"$f":"BP.ETE!K70","v":0},{"$f":"BP.ETE!L70","v":0},{"$f":"BP.ETE!M70","v":0},{"$f":"BP.ETE!N70","v":0},{"$f":"BP.ETE!O70","v":0},{"$f":"BP.ETE!P70","v":-2},{"$f":"BP.ETE!Q70","v":0},{"$f":"BP.ETE!R70","v":0},{"$f":"BP.ETE!S70","v":0},{"$f":"BP.ETE!T70","v":"-"},{"$f":"BP.ETE!U70","v":""},{"$f":"BP.ETE!V70","v":0},{"$f":"BP.ETE!W70","v":0},{"$f":"BP.ETE!X70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.ETE!D71","v":1243397},{"$f":"BP.ETE!E71","v":1355769},{"$f":"BP.ETE!F71","v":1494626},{"$f":"BP.ETE!G71","v":1701902},{"$f":"BP.ETE!H71","v":2181161},{"$f":"BP.ETE!I71","v":2281429},{"$f":"BP.ETE!J71","v":2594375},{"$f":"BP.ETE!K71","v":2925557},{"$f":"BP.ETE!L71","v":3224080},{"$f":"BP.ETE!M71","v":7695670},{"$f":"BP.ETE!N71","v":8467144},{"$f":"BP.ETE!O71","v":8432297},{"$f":"BP.ETE!P71","v":8581989},{"$f":"BP.ETE!Q71","v":8966836},{"$f":"BP.ETE!R71","v":9055004},{"$f":"BP.ETE!S71","v":9447731},{"$f":"BP.ETE!T71","v":9696467},{"$f":"BP.ETE!U71","v":9773696},{"$f":"BP.ETE!V71","v":9847174},{"$f":"BP.ETE!W71","v":10451631},{"$f":"BP.ETE!X71","v":10615019}]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,{"$f":"M71-M34","v":0},0,0,0,0,0,{"$f":"S71-S34","v":0},{"$f":"T71-T34","v":0},0,{"$f":"V71-V34","v":0},{"$f":"W71-W34","v":0},{"$f":"X71-X34","v":0}]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BP.ETE","index":57,"n_rows":72,"n_cols":24,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Transmissão | Consolidado"]
[]
["ETE-Consol-RB",null,"Balanço Patrimonial (R$ mil)",43921,44012,44104,44196,44286,44377,44469,{"$f":"J4+92","v":44561},44651,44742,44834,{"$f":"N4+92","v":44926},45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["ETE-Consol-RB"]
["ETE-Consol-RB","AC","Ativo Circulante",{"$f":"SUM(D7:D16)","v":110483},{"$f":"SUM(E7:E16)","v":119226},136820,259747,352994,279188,240672,351369,350120,{"$f":"SUM(M7:M16)","v":1059076},{"$f":"SUM(N7:N16)","v":1073703},{"$f":"SUM(O7:O16)","v":1151349},{"$f":"SUM(P7:P16)","v":1215372},{"$f":"SUM(Q7:Q16)","v":1441143},1354558,{"$f":"SUM(S7:S16)","v":1563379},{"$f":"SUM(T7:T16)","v":1563948},{"$f":"SUM(U7:U16)","v":1488150},{"$f":"SUM(V7:V16)","v":1340440},{"$f":"SUM(W7:W16)","v":1686443},{"$f":"SUM(X7:X16)","v":1694673}]
["ETE-Consol-RB","AC","Caixa e equivalentes de caixa",14964,43986,41754,631,36558,44378,64702,161033,115711,131988,81566,165638,47801,29267,23079,69843,35684,56592,59441,91492,45258]
["ETE-Consol-RB","AC","Aplicações financeiras no mercado aberto e recursos vinculados",89519,25314,46001,147761,183957,69392,127,129,27782,255407,146509,12125,225090,421353,389343,607951,605734,450182,321101,560141,640445]
["ETE-Consol-RB","AC","Consumidores e concessionárias",1835,2936,3500,10288,7480,20318,9507,9042,16933,58044,66164,74361,85975,75785,89771,91526,94820,107128,103634,97514,102727]
["ETE-Consol-RB","AC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","AC","Estoques",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","AC","Tributos a recuperar",2844,3645,2540,4682,4562,7657,16466,25318,27648,51235,62493,71954,77486,65121,40944,48267,43278,55449,62398,43073,50943]
["ETE-Consol-RB","AC","Instrumentos financeiros e gerenciamento de riscos",1127,4781,5151,6687,4251,9148,7926,0,12640,26402,32446,30129,0,9243,24505,15117,18640,54827,0,0,0]
["ETE-Consol-RB","AC","Ativos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","AC","Ativo financeiro indenizável da concessão",0,36387,35661,87063,0,120726,137545,151135,144620,518336,577252,659865,669846,686670,692383,699014,716103,744919,758297,778670,802914]
["ETE-Consol-RB","AC","Outros créditos",194,2177,2213,2635,116186,7569,4399,4712,4786,17664,107273,137277,109174,153704,94533,31661,49689,19053,35569,115553,52386]
["ETE-Consol-RB","AC","Ativo Não circulante",{"$f":"SUM(D19:D33)","v":1132914},1236543,1357806,1442155,1828167,2002241,2353703,{"$f":"SUM(K19:K33)","v":2574188},2873960,{"$f":"SUM(M19:M33)","v":6636594},{"$f":"SUM(N19:N33)","v":7393441},{"$f":"SUM(O19:O33)","v":7280948},{"$f":"SUM(P19:P33)","v":7366617},{"$f":"SUM(Q19:Q33)","v":7525693},7700446,{"$f":"SUM(S19:S33)","v":7884352},{"$f":"SUM(T19:T33)","v":8132519},{"$f":"SUM(U19:U33)","v":8285546},{"$f":"SUM(V19:V33)","v":8506734},{"$f":"SUM(W19:W33)","v":8765188},{"$f":"SUM(X19:X33)","v":8920346}]
["ETE-Consol-RB","ANC","Realizável a longo prazo",{"$f":"SUM(D19:D30)","v":1132786},1236423,1357650,1441902,1826393,2000873,2351913,{"$f":"SUM(K19:K30)","v":2572445},2871909,{"$f":"SUM(M19:M30)","v":6629323},{"$f":"SUM(N19:N30)","v":7385917},{"$f":"SUM(O19:O30)","v":7272428},{"$f":"SUM(P19:P30)","v":7358075},{"$f":"SUM(Q19:Q30)","v":7517081},7691224,{"$f":"SUM(S19:S30)","v":7872443},{"$f":"SUM(T19:T30)","v":8120919},{"$f":"SUM(U19:U30)","v":8274161},{"$f":"SUM(V19:V30)","v":8495648},{"$f":"SUM(W19:W30)","v":8754397},{"$f":"SUM(X19:X30)","v":8909877}]
["ETE-Consol-RB","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",0,0,0,0,0,0,0,0,0,0,141242,128003,70900,35665,156787,121158,161714,123259,191503,159060,218232]
["ETE-Consol-RB","ANC","Consumidores e concessionárias",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","ANC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","ANC","Ativos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","ANC","Tributos a recuperar",1149,1149,1149,0,1661,2330,1568,376,3701,2921,2821,2978,0,6131,6244,6424,14431,13220,13471,32114,31794]
["ETE-Consol-RB","ANC","Créditos tributários",0,0,0,0,0,0,0,0,3610,319519,680047,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","ANC","Cauções e depósitos vinculados",-17,0,0,0,0,0,0,0,0,3675,3696,3122,3860,4059,4109,4316,4319,4352,4381,4434,4498]
["ETE-Consol-RB","ANC","Instrumentos financeiros e gerenciamento de riscos",54875,75298,80669,84320,95613,80967,95877,121455,81061,90372,72509,89106,102513,106087,99863,124958,124250,120468,114881,45254,29294]
["ETE-Consol-RB","ANC","Concessão do servIço público-ativo de contrato",1076779,1159976,1275832,1357582,1729119,1917576,2254468,2450614,2783537,6179506,6436972,6739230,6876173,7061465,7121803,7318603,7523990,7717858,7869392,8156200,8323051]
["ETE-Consol-RB","ANC","Outros créditos",0,0,0,0,0,0,0,0,0,33330,48630,309989,304629,303674,302418,296984,292215,295004,302020,357335,303008]
["ETE-Consol-RB","ANC","Investimentos",0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","ANC","Imobilizado",78,74,113,215,1740,1337,1763,1720,2032,3772,4127,7731,5539,5625,5557,5803,5656,5505,5365,5680,4899]
["ETE-Consol-RB","ANC","Intangível",50,46,43,38,34,31,27,23,19,3499,3397,789,3001,2987,3665,6106,5944,5880,5721,5111,5570]
["ETE-Consol-RB","ATIVO","Total do ativo",{"$f":"D17+D6","v":1243397},1355769,1494626,1701902,2181161,2281429,2594375,2925557,3224080,{"$f":"M17+M6","v":7695670},{"$f":"N17+N6","v":8467144},{"$f":"O17+O6","v":8432297},{"$f":"P17+P6","v":8581989},{"$f":"Q17+Q6","v":8966836},9055004,{"$f":"S17+S6","v":9447731},9696467,9773696,9847174,10451631,10615019]
["ETE-Consol-RB","PC","Passivo circulante",{"$f":"SUM(D36:D46)","v":50356},59676,69996,61874,80025,129916,156350,{"$f":"SUM(K36:K46)","v":203973},353610,{"$f":"SUM(M36:M46)","v":1245676},{"$f":"SUM(N36:N46)","v":1274785},{"$f":"SUM(O36:O46)","v":1202800},{"$f":"SUM(P36:P46)","v":1337977},{"$f":"SUM(Q36:Q46)","v":1340162},945803,{"$f":"SUM(S36:S46)","v":816616},533691,837674,870424,1357644,1377400]
["ETE-Consol-RB","PC","Fornecedores",25375,30982,33639,35804,34161,41772,81788,57792,63340,95120,125981,94379,114514,99559,108364,125659,104735,75470,103939,120718,88465]
["ETE-Consol-RB","PC","Empréstimos e Financiamentos",0,0,0,0,0,0,0,0,148535,193621,198233,196077,30480,32471,37457,52441,63939,423365,429842,570857,559859]
["ETE-Consol-RB","PC","Debêntures",16177,19303,23118,748,5702,8098,10879,9489,9935,686766,716679,640396,950360,955281,506862,493533,200344,200847,220940,461590,497357]
["ETE-Consol-RB","PC","Impostos e contribuições sociais",4393,4614,5418,14957,29245,46497,22251,22788,21470,107158,57777,51516,31245,28042,44888,32214,21418,26640,21567,24425,20255]
["ETE-Consol-RB","PC","Dividendos a pagar",0,0,0,0,0,0,0,45133,45133,57497,45133,101518,88795,88795,88795,12678,12678,8093,8093,81579,81579]
["ETE-Consol-RB","PC","Encargos de dívidas",727,727,2291,1319,1903,1685,2019,2279,3268,6775,18733,12208,21208,6238,25835,21605,44594,45514,15359,6873,24750]
["ETE-Consol-RB","PC","Benefícios pós-emprego",11,11,11,1,1,1,1,1,1,1,32,23,67,1,1,2,2,2,2,1,1]
["ETE-Consol-RB","PC","Passivos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","PC","Instrumentos financeiros e gerenciamento de riscos",2576,2074,2516,2655,5007,10070,15936,46374,31329,45778,55255,47156,43212,39716,37764,31846,23690,18555,16477,27187,30900]
["ETE-Consol-RB","PC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","PC","Outros passivos",1097,1965,3003,6390,4006,21793,23476,20117,30599,52960,56962,59527,58096,90059,95837,46638,62291,39188,54205,64414,74234]
["ETE-Consol-RB","PNC","Não circulante",{"$f":"SUM(D48:D58)","v":814222},876118,961772,1116162,1533669,1544404,1752610,{"$f":"SUM(K48:K58)","v":2034369},2007113,{"$f":"SUM(M48:M58)","v":5402074},{"$f":"SUM(N48:N58)","v":5816282},{"$f":"SUM(O48:O58)","v":5663122},{"$f":"SUM(P48:P58)","v":5439921},{"$f":"SUM(Q48:Q58)","v":5051088},5520508,{"$f":"SUM(S48:S58)","v":5749822},5833931,5490037,4957949,4932625,4919329]
["ETE-Consol-RB","PNC","Empréstimos e financiamentos",293144,329599,407165,400847,520385,500247,548763,607530,499618,1225637,1282314,1340016,1343772,1495624,1959787,2134550,2131303,1817663,1278496,1355541,1333382]
["ETE-Consol-RB","PNC","Debêntures",277671,292536,289910,446899,737882,744310,742775,792645,803860,2342632,2349429,2288356,2043143,2017066,2035962,2061426,2098882,2035847,2048991,1794890,1841477]
["ETE-Consol-RB","PNC","Impostos a Recolher",75349,84347,93552,95579,99962,112731,184982,225197,264426,913422,1269814,1069054,1075802,1107249,1092208,1131172,1179340,1214234,1231424,1385371,1350305]
["ETE-Consol-RB","PNC","Fornecedores",0,0,0,0,0,0,0,0,0,0,0,0,13460,14207,14296,18166,18452,19235,20184,19805,20206]
["ETE-Consol-RB","PNC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,7459,9710,6691,3977,2974,4867,3694,5385,4683,0,0,0,0,8925,19507,14568]
["ETE-Consol-RB","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",0,0,0,0,0,0,0,0,0,409629,400897,417916,400930,402385,408202,395040,396304,393761,360295,347472,348724]
["ETE-Consol-RB","PNC","Benefícios pós-emprego",90,92,95,3,4,4,4,1,1,1,2,1,1,1,1,6,6,7,8,3,3]
["ETE-Consol-RB","PNC","Passivos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","PNC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71,0,0,0]
["ETE-Consol-RB","PNC","Outros passivos",167968,169544,171050,172834,175436,179653,266376,402305,435231,507779,508959,544085,557428,9873,10052,9462,9644,9219,9626,10036,10664]
["ETE-Consol-RB","PL","Patrimônio líquido",{"$f":"SUM(D60:D70)","v":378819},419975,462858,523866,567467,607109,685415,{"$f":"SUM(K60:K70)","v":687215},863357,{"$f":"SUM(M60:M70)","v":1047920},{"$f":"SUM(N60:N70)","v":1376077},{"$f":"SUM(O60:O70)","v":1566375},{"$f":"SUM(P60:P70)","v":1804091},{"$f":"SUM(Q60:Q70)","v":2575586},2588693,{"$f":"SUM(S60:S70)","v":2881293},3328845,3445985,4018801,4161362,4318290]
["ETE-Consol-RB","PL","Capital social",32656,32706,32706,32706,32706,36181,36181,36181,36181,63304,63304,63304,63304,1053979,1053979,1053979,1053979,1792197,1792197,1792197,1792197]
["ETE-Consol-RB","PL","Reservas de Capital",28041,28015,29532,28088,28122,28121,28182,28215,28241,27762,27799,26573,26621,26672,26712,462242,26754,26667,26874,27042,27206]
["ETE-Consol-RB","PL","Lucros (Prejuízos) Acumulados",34154,75292,116658,0,43567,83210,154075,0,50261,78939,342156,0,-12854,36139,-30956,0,111063,208309,271276,0,147770]
["ETE-Consol-RB","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",192010,200901,210065]
["ETE-Consol-RB","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETE-Consol-RB","PL","Reservas de Lucros",284059,284059,284059,24124,459590,459590,459590,595685,595685,595685,595685,432030,867496,432030,432030,446751,446751,446751,882217,1126778,1126778]
["ETE-Consol-RB","PL","Dividendos adicionais propostos",0,0,0,435466,0,0,0,0,0,0,0,435466,0,435466,435466,0,435466,435466,0,0,0]
["ETE-Consol-RB","PL","Outros Resultados Abrangentes",-97,-97,-97,7,7,7,7,11,11,11,11,-2,0,-2,-2,-8,-8,-8,-8,-1,-1]
["ETE-Consol-RB","PL","Adiantamento para futuro aumento de capital",0,0,0,3475,3475,0,7365,27123,152978,143675,193490,441085,673366,408485,487926,738218,1067493,343515,854235,1014445,1014275]
["ETE-Consol-RB","PL","Participação de acionistas não controladores",6,0,0,0,0,0,15,0,0,138544,153632,167919,186160,182817,183538,180111,187347,193088,0,0,0]
["ETE-Consol-RB","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,-2,0,0,0,"-","",0,0,0]
["ETE-Consol-RB","PASSIVO","Total do passivo",{"$f":"D35+D47+D59","v":1243397},1355769,1494626,1701902,2181161,2281429,2594375,2925557,3224080,{"$f":"M35+M47+M59","v":7695670},{"$f":"N35+N47+N59","v":8467144},{"$f":"O35+O47+O59","v":8432297},{"$f":"P35+P47+P59","v":8581989},{"$f":"Q35+Q47+Q59","v":8966836},9055004,{"$f":"S35+S47+S59","v":9447731},9696467,9773696,9847174,10451631,10615019]
["ETE-Consol-RB",null,null,{"$f":"D71-D34","v":0},0,0,0,0,0,0,0,0,{"$f":"M71-M34","v":0},{"$f":"N71-N34","v":0},{"$f":"O71-O34","v":0},{"$f":"P71-P34","v":0},{"$f":"Q71-Q34","v":0},0,{"$f":"S71-S34","v":0},{"$f":"T71-T34","v":0},0,{"$f":"V71-V34","v":0},{"$f":"W71-W34","v":0},{"$f":"X71-X34","v":0}]

{"sheet":"BP.EMT","index":58,"n_rows":72,"n_cols":48,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Mato grosso"]
[]
["EMT",null,"Balanço Patrimonial (R$ mil)",41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,{"$f":"AH4+92","v":44561},44651,44742,44834,{"$f":"AL4+92","v":44926},45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["EMT"]
["EMT","AC","Ativo Circulante",702251,1448175,1202267,1368666,1628495,1329420,1214774,1367317,1179603,1509182,1318071,1512425,1474889,1246955,1440133,1624445,1724790,1715692,1743619,1738667,{"$f":"SUBTOTAL(9,X7:X16)","v":1978126},{"$f":"SUBTOTAL(9,Y7:Y16)","v":1845800},{"$f":"SUBTOTAL(9,Z7:Z16)","v":2013416},{"$f":"SUM(AA7:AA16)","v":2130674},2739456,3026495,3295245,3648429,2831543,2750303,3030985,{"$f":"SUM(AI7:AI16)","v":2954903},3189571,3052643,3262959,3017672,3127131,3489023,3526777,{"$f":"SUM(AQ7:AQ16)","v":3604854},{"$f":"SUM(AR7:AR16)","v":3607004},{"$f":"SUM(AS7:AS16)","v":3796859},{"$f":"SUM(AT7:AT16)","v":3525292},{"$f":"SUM(AU7:AU16)","v":4047402},{"$f":"SUM(AV7:AV16)","v":3953497}]
["EMT","AC","Caixa e equivalentes de caixa",84263,517112,148719,130640,128991,70202,55547,192754,61998,223768,77789,173495,1480,161,77185,243496,191902,19622,132902,47365,56589,85982,164949,108325,321057,467465,379944,350974,253420,161999,99727,77274,326475,61314,63069,154900,155501,691804,128793,162215,155305,136838,125712,97844,118354]
["EMT","AC","Aplicações financeiras no mercado aberto e recursos vinculados",0,267005,408653,550962,504846,302551,157942,114848,59057,247160,215273,312166,418012,229481,151507,113679,132970,270849,25897,91215,155070,126125,57424,198177,596390,694165,1274682,1491618,652396,672262,349126,270027,150680,790330,545219,575742,295856,318543,580296,782649,916388,1257679,773981,1491997,1367032]
["EMT","AC","Consumidores e concessionárias",434085,448008,467274,440277,543104,543322,591204,561588,532088,536576,553283,573391,635702,617911,686397,643382,673011,744111,846855,837195,934613,936165,1036796,1078903,1027943,976714,1093861,1241857,1216590,1243450,1618994,1294725,1549101,1556890,1632965,1270661,1251684,1304404,1535773,1584939,1560211,1344404,1429858,1288337,1235715]
["EMT","AC","Títulos de créditos a receber",11813,11252,10271,9259,8098,7968,8131,0,16359,0,0,5278,5394,5692,5744,5761,5772,6270,6300,5801,5794,7458,6985,7025,7051,6935,6877,7272,5294,4419,1930,536,624,710,796,882,967,407,343,343,343,343,343,343,343]
["EMT","AC","Estoques",9751,8227,10328,6170,6352,6045,6696,12796,11488,11184,12625,11625,10577,13171,16981,15362,16461,16933,19745,18073,18205,21140,22779,23091,23909,26695,26085,21170,22140,23041,21986,22586,22267,25593,26792,23555,23059,24569,23874,23102,23620,24948,28784,28255,29098]
["EMT","AC","Tributos a recuperar",27493,36630,12488,23578,23746,50727,63988,67919,63261,74865,88506,95021,101687,109057,132014,130617,120527,160259,173360,192787,174287,165109,176594,192987,209517,215557,149811,128263,132077,134435,175187,217462,168537,177854,541308,487142,605677,727564,795833,675137,557870,579284,590445,500558,490322]
["EMT","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,5560,9477,5351,4327,2973,2291,1454,543,0,0,0,0,0,0,3099,3397,21844,38388,28319,113065,113443,123802,139865,95771,81605,100737,156374,94847,76645,93435,26066,26886,55467,71850,79061,84785,58609,73329,153159,60341]
["EMT","AC","Ativos financeiros setoriais",null,null,null,null,219541,117014,78010,191262,290628,261630,200792,146063,108896,77053,141081,177455,314628,229997,265201,288250,415191,282640,256953,214307,184151,300486,25346,54517,236716,209800,423617,608510,668912,131152,103779,179614,452211,60808,75609,0,0,41607,107566,86116,192044]
["EMT","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["EMT","AC","Outros créditos",134846,159941,144534,207780,193817,226031,243779,220799,140397,151026,167512,193932,192598,194429,229224,294693,269519,267651,273359,254882,214980,199337,252548,279540,256373,225035,214837,212893,217139,219292,239681,307409,208128,232155,255596,299110,315290,305457,314406,297408,308482,353147,395274,400793,460248]
["EMT","AC","Ativo Não circulante",3025074,2839717,2846404,3034206,2946764,3191920,3365455,3299434,3317793,3533408,3731065,3852356,3871396,4057681,4208443,4293079,4283731,4524299,4737679,4858113,{"$f":"SUBTOTAL(9,X19:X33)","v":4983144},{"$f":"SUBTOTAL(9,Y19:Y33)","v":5259430},{"$f":"SUBTOTAL(9,Z19:Z33)","v":5446550},{"$f":"SUM(AA19:AA33)","v":5608165},5707780,5678816,5782348,5817884,5919063,7606447,8009408,{"$f":"SUM(AI19:AI33)","v":8087499},8261359,8860838,8454598,8789701,8807356,9150183,9109306,{"$f":"SUM(AQ19:AQ33)","v":9406165},{"$f":"SUM(AR19:AR33)","v":9787435},{"$f":"SUM(AS19:AS33)","v":10400809},{"$f":"SUM(AT19:AT33)","v":10607979},{"$f":"SUM(AU19:AU33)","v":10117586},{"$f":"SUM(AV19:AV33)","v":10359650}]
["EMT","ANC","Realizável a longo prazo",1267276,1101042,1117060,1366611,1271907,1482152,1615901,1452082,1406421,1545278,1670952,1809584,1843845,2063454,2342475,2423890,2464485,2561505,2734672,2842076,{"$f":"SUBTOTAL(9,X19:X30)","v":2902701},{"$f":"SUBTOTAL(9,Y19:Y30)","v":3178256},{"$f":"SUBTOTAL(9,Z19:Z30)","v":3323780},{"$f":"SUM(AA19:AA30)","v":3570824},3727764,3753757,3915258,4096086,4213632,5906844,6270048,{"$f":"SUM(AI19:AI30)","v":6427529},6545712,7076917,6771361,7179547,7146456,7342231,7257686,{"$f":"SUM(AQ19:AQ30)","v":7558140},{"$f":"SUM(AR19:AR30)","v":7963273},{"$f":"SUM(AS19:AS30)","v":8497235},{"$f":"SUM(AT19:AT30)","v":8790637},{"$f":"SUM(AU19:AU30)","v":8224084},{"$f":"SUM(AV19:AV30)","v":8409144}]
["EMT","ANC","Créditos com partes relacionadas",138667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMT","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,913722,976526,1017456,1074263,1105712,1151498,1236762,1373943,1400774,1548926,1738168,1827340,1949789,1915113,2003235,2118843,2200006,2320856,2454664,2689436,2779725,2841007,2949173,3183825,3298195,3395676,3585257,3884108,4083034,4327076,4560540,4825060,5017752,5169747,5312042,5557646,5844401,6125320,6500690,6851531,7216422]
["EMT","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,0,0,0,24206,25580,50195,55122,57836,59986,61925,63751,65024,53500,54429,55125,56645,57467,58600,60647,62293,63286,63480,63828,62052,59814,58379,57389,56729,41486,41458,41665,41847,42115,42448,42687,42874,42931,42779,42656,42666,42976]
["EMT","ANC","Consumidores e concessionárias",null,null,null,null,55742,55283,54674,38781,34090,38620,71126,99462,116519,134555,155523,187430,213383,231586,255174,274703,291427,304091,324188,346892,366084,380094,402790,437072,439140,558183,577817,606033,619133,658853,708671,798881,861011,935832,1022242,1111774,1186335,1278028,1350873,157795,152894]
["EMT","ANC","Títulos de créditos a receber",null,null,null,null,16359,16359,16359,16359,0,0,0,18065,17396,16169,15873,14570,13929,12838,11941,10711,9463,7456,9090,6933,6180,4588,10437,8454,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7248,7330,7412,7494,7574,7129,7140]
["EMT","ANC","Ativos financeiros setoriais",null,null,null,null,2451,201556,281929,68316,8723,16797,32483,33021,17153,52146,120948,74201,6206,96820,139998,80355,8133,129543,99823,47550,3530,1522,28675,28178,4285,324287,375710,208453,133109,284652,205141,144718,14889,202940,81727,0,0,138860,130922,48718,3808]
["EMT","ANC","Tributos a recuperar",null,null,null,null,41506,43414,43857,46275,46407,50658,51000,38019,38498,38620,38766,40180,47511,49383,48994,46321,74954,81139,82594,82735,92566,41807,45089,43489,44134,1275899,1295249,1310857,1341402,1365574,946062,970226,806893,623026,496512,540035,591020,521914,463697,631046,581182]
["EMT","ANC","Créditos tributários",null,null,null,null,169995,124761,136217,126281,130615,148774,144629,135258,149041,152536,147592,139437,98397,77080,69858,72489,72694,82974,63570,88747,69483,53817,28009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","ANC","Cauções e depósitos vinculados",null,null,null,null,11558,11374,14420,15086,14963,15007,15287,15711,6062,6214,6650,6927,7784,16052,28169,28956,30305,31184,32162,47547,46271,46937,47586,49278,49780,51400,54820,55107,56304,56665,56604,57679,61008,44328,46565,48609,48333,47468,60598,86718,89030]
["EMT","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,6884,0,0,2651,864,0,0,0,0,14239,14644,25827,31378,65491,82854,119257,120148,122958,162810,163078,264589,284289,307093,251583,281931,192861,274527,250376,216338,289016,210721,250212,259379,241054,183024,170260,162762,256728,157351,246355,162048]
["EMT","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMT","ANC","Outros créditos",1128609,1101042,1117060,1366611,53690,52879,50989,39864,39467,73729,64543,38269,38416,38124,40560,42954,42608,42713,39324,33796,38104,39455,34232,35613,36050,36216,32578,32155,29133,42939,42059,48646,47686,46403,34737,83704,76189,75636,65639,79612,80079,78644,76276,152126,153644]
["EMT","ANC","Investimentos",6393,6389,6385,2850,2846,2704,2703,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6232,6228,6228,6221,6217,6209,6209,6209,6209,6209,6200,6258,6258,6258,6258,6258,6258,6258,6258,6258,6258,6258,6258]
["EMT","ANC","Imobilizado",0,0,0,13780,12408,11036,9663,10349,19775,17694,15726,15644,1757359,1767688,14223,13818,13142,12457,13627,13787,13012,12651,13210,14898,15384,23255,20983,26185,27553,27800,31092,34906,36828,34551,36477,41298,42447,39803,41474,44126,44417,50401,49333,53071,54734]
["EMT","ANC","Intangível",1751405,1732286,1722959,1650965,1659603,1696028,1737188,1830771,1885365,1964204,2038155,2020896,263960,220307,1845513,1849139,1799872,1944105,1983148,1996018,2061199,2062291,2103328,2016215,1958404,1895583,1839890,1689404,1671669,1665594,1702059,1618855,1672619,1743112,1640502,1562598,1612195,1761891,1803888,1797641,1773487,1846915,1761751,1834173,1889514]
["EMT","ATIVO","Total do ativo",3727325,4287892,4048671,4402872,4575259,4521340,4580229,4666751,4497396,5042590,5049136,5364781,5346285,5304636,5648576,5917524,6008521,6239991,6481298,6596780,{"$f":"X6+X17","v":6961270},{"$f":"Y6+Y17","v":7105230},{"$f":"Z6+Z17","v":7459966},{"$f":"AA17+AA6","v":7738839},8447236,8705311,9077593,9466313,8750606,10356750,11040393,{"$f":"AI17+AI6","v":11042402},11450930,11913481,11717557,11807373,11934487,12639206,12636083,{"$f":"AQ17+AQ6","v":13011019},13394439,14197668,14133271,14164988,14313147]
["EMT","PC","Passivo circulante",1772425,1268823,934547,781545,1085841,947611,1066332,1088625,1098807,1132888,1169488,1390232,1486176,1292439,1477996,1597969,1468214,1498838,1583081,1251612,{"$f":"SUBTOTAL(9,X36:X46)","v":1493827},{"$f":"SUBTOTAL(9,Y36:Y46)","v":1662187},{"$f":"SUBTOTAL(9,Z36:Z46)","v":1693708},{"$f":"SUM(AA36:AA46)","v":1543767},2402859,2509659,2150646,2518733,1965284,2108199,2473224,{"$f":"SUM(AI36:AI46)","v":2562030},2484716,2153438,2674226,2725405,2876773,3064219,3201112,{"$f":"SUM(AQ36:AQ46)","v":3014192},3007647,2980652,3383622,2647166,2540485]
["EMT","PC","Fornecedores",532152,190272,206696,188018,234981,246520,346532,428471,341972,373413,391347,427144,436861,427316,657251,465802,460536,550841,598467,401442,537730,412566,444677,422691,384111,364047,379122,514293,441603,522627,704514,631755,518380,467857,465643,435698,467818,492313,524556,572875,570641,597926,686855,561889,602325]
["EMT","PC","Empréstimos e Financiamentos",488038,337563,242162,82463,74484,71122,74324,109915,123894,133773,155092,139380,157509,75140,85683,335986,260210,260237,257749,145127,141735,628152,644640,561733,883934,854822,873985,1065726,746877,658498,747227,883359,682017,646735,935883,771805,829115,896874,743749,766950,554537,983578,1355695,868878,716106]
["EMT","PC","Debêntures",193367,261962,65849,46745,57984,14847,55889,60630,78098,71594,69595,69996,69508,68940,69427,72748,11136,15491,13591,19350,12088,21143,15495,63372,525831,528934,137359,145515,55284,160675,159891,191410,324300,225626,508238,457714,323955,543279,543485,550517,560319,345513,237286,227713,288964]
["EMT","PC","Impostos e contribuições sociais",140428,152268,164554,102118,130162,119163,153431,142043,123655,104297,106477,105553,144797,117250,150991,122929,133540,144972,94580,65836,176068,193322,204222,87118,165563,238995,258259,214406,197164,257227,314816,200895,227982,203631,186579,151438,169721,182809,197327,203672,187117,141248,198739,158293,184182]
["EMT","PC","Dividendos a pagar",19625,19625,144,17169,2618,104,102,357,357,114,114,20808,0,0,120,13929,13929,124,121867,104371,104276,421,421,488,488,374,374,50973,646,646,882,978,200301,1081,1214,1376,1565,1565,1581,1774,318122,1936,1516,1516,1784]
["EMT","PC","Encargos de dívidas",null,null,null,null,3078,3020,2907,3824,5461,12570,13358,9436,9160,7573,9732,8986,17470,20588,34929,10014,20664,14734,30790,22174,28695,39251,50754,62425,41227,43015,50898,54051,14700,20562,15377,26799,27591,37165,51817,37814,50311,36978,59599,57479,65746]
["EMT","PC","Benefícios pós-emprego",null,null,null,null,2308,2386,2436,569,569,569,578,2372,2383,2383,2383,5658,5658,5658,5658,11402,11402,11402,11402,14777,14777,14777,14777,13969,13969,13969,13969,12820,12820,12820,12820,13614,13614,13614,13614,5244,5244,5244,5244,2900,2900]
["EMT","PC","Passivos financeiros setoriais",null,null,null,null,227962,133384,88923,84754,186974,178331,188536,199568,256072,185189,173789,215844,264712,205007,172924,154104,152630,104144,93405,136434,159138,218430,212067,211667,192370,155943,131511,95478,1096,51099,130639,348665,547003,347690,413849,263970,47613,424739,292557,160377,28193]
["EMT","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,0,0,0,0,0,0,10705,10815,9403,10075,9759,13739,17295,18568,14935,7396,14117,6844,3588,3607,2961,6277,22848,65496,103006,172651,205190,155418,194739,226671,251572,169143,141254,105466,72873,84847,108561,92464]
["EMT","PC","Incorporação de redes",null,null,null,null,100000,100000,100238,71200,63659,71200,62283,199000,0,0,118763,86988,42368,43329,23062,75746,88335,70467,56866,38900,48704,58640,67049,56001,60542,66622,67633,93922,90338,93263,58658,65862,24602,34772,17637,27970,11221,9981,9637,18350,21472]
["EMT","PC","Outros passivos",398815,307133,255142,345032,252264,257065,241550,186862,174168,187027,182108,216975,409886,397943,199042,259696,248580,242832,246515,246925,230331,190901,184394,181963,184774,187801,153293,180797,209325,206129,216387,294356,240131,225574,203757,257695,245118,262566,524354,442152,597056,360636,451647,481210,536349]
["EMT","PNC","Não circulante",1173706,1809441,1889391,2304231,2174597,2204683,2181865,2228500,2027585,2506142,2434619,2160294,2028481,2131308,2241715,2520707,2616426,2986054,3125955,3599216,{"$f":"SUBTOTAL(9,X48:X58)","v":3602396},{"$f":"SUBTOTAL(9,Y48:Y58)","v":3634994},{"$f":"SUBTOTAL(9,Z48:Z58)","v":3721393},{"$f":"SUM(AA48:AA58)","v":3976501},3788749,3862253,4295938,4166917,4116281,5240608,5779082,{"$f":"SUM(AI48:AI58)","v":5821280},5951526,6342291,5647466,5982775,6107231,6318811,5885816,{"$f":"SUM(AQ48:AQ58)","v":6235715},6575548,7200474,6781522,7257944,7753590]
["EMT","PNC","Empréstimos e financiamentos",428434,335307,331542,754531,708205,690481,673287,864733,832022,1273867,1241097,1207835,1203062,1256005,1262985,1448142,1304131,1656083,1797616,1826841,1818669,1609299,1648590,1811829,1980659,1994247,2001791,1740092,1611947,1600274,2038332,1703394,1981941,2005636,1686708,2137604,2261742,2571435,2829138,2717867,2565091,2368029,2102220,2417355,2097357]
["EMT","PNC","Debêntures",78736,446900,447067,447307,447539,440262,417947,395610,290011,272670,248911,231694,215152,198198,332806,461580,769531,770280,772500,1188041,1186390,1366630,1383391,1353870,995928,1023624,1403102,1516631,1505233,1411365,1410944,1718489,1611444,1870904,1573049,1579116,1621613,1466732,1141699,1354918,1739260,2398597,2221230,3381131,4249569]
["EMT","PNC","Impostos a Recolher",0,0,50334,2365,2730,2079,624,3288,3330,3871,4169,29534,29534,55168,67388,83960,97590,114136,133596,151924,168417,186407,208278,229209,248118,266220,287182,323942,421585,421116,472330,557750,546194,675188,693413,746081,822113,898442,1024266,1199084,1345170,1495404,1558142,516579,489307]
["EMT","PNC","Fornecedores",null,null,null,null,351140,351140,341386,312125,282863,253601,224340,195078,165816,136555,107293,78031,58523,19508,0,30821,33284,34170,31134,38445,38527,38553,39866,39766,39935,39494,39898,31885,32637,33543,33713,34118,34952,33651,33924,35948,34802,35586,37149,40873,41132]
["EMT","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,140,134,1421,1034,2150,0,0,0,0,0,0,0,0,0,0,18452,3404,12104,3777,6645,40563,17528,31162,19459,48007,50008,120659,98208]
["EMT","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,204941,172048,158061,162152,159403,150765,151238,128006,127754,130706,133788,124552,124193,119131,107052,106995,105812,106449,104237,104129,103556,104630,104843,105924,106783,106570,99514,94676,94518,89493,79471,78261,77344,70114,68006,66089,63620,60473,55237,45779,47057]
["EMT","PNC","Benefícios pós-emprego",null,null,null,null,9750,10155,10560,7852,7994,8136,8279,29794,15365,15958,16551,39820,41234,42649,44071,78197,80925,83652,86380,145739,148748,151757,156821,126613,130106,127640,131132,94201,97406,97352,100557,92132,95270,98673,102077,23689,24842,26153,27464,12154,12896]
["EMT","PNC","Passivos financeiros setoriais",null,null,null,null,0,96956,121777,24811,0,76354,89177,53319,4999,79878,70183,65035,20350,71494,80606,75240,56900,92604,107674,125964,102405,109056,123386,136906,145441,156669,199434,276606,201975,170535,128156,73042,5692,33161,34319,25321,117244,137977,162405,189469,216506]
["EMT","PNC","Incorporação de redes",null,null,null,null,184592,170880,176576,185162,194027,213081,233741,78618,0,0,98917,98917,98917,98917,98917,45504,45504,45504,45504,45504,45504,45504,45504,45504,45504,45504,45504,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMT","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1218777,1229081,1240973,1262109,1287701,1235042,1130620,1069192,987384,519574,670867,547416,510447,449837,449837,334591]
["EMT","PNC","Outros passivos",666536,1027234,1060448,1100028,265700,270682,281647,272767,257935,253797,233667,206416,266799,258840,151804,120670,101957,93716,91463,94232,105461,108129,106205,121812,125304,128662,133443,131539,109747,113199,112913,103306,104850,108535,105253,108024,112668,118656,115285,110770,118644,119801,117830,84108,166967]
["EMT","PL","Patrimônio líquido",781194,1209628,1224733,1317096,1314821,1369046,1332032,1349626,1371004,1403560,1445029,1814255,1831628,1880889,1928865,1798848,1923881,1755099,1772262,1745952,{"$f":"SUM(X60:X70)","v":1865047},{"$f":"SUM(Y60:Y70)","v":1808049},{"$f":"SUM(Z60:Z70)","v":2044865},{"$f":"SUM(AA60:AA70)","v":2218571},2255628,2333399,2631009,2780663,2669041,3007943,2788087,{"$f":"SUM(AI60:AI70)","v":2659092},3014688,3417752,3395865,3099193,2950483,3256176,3549155,{"$f":"SUM(AQ60:AQ70)","v":3761112},3811244,4016542,3968127,4259878,4019072]
["EMT","PL","Capital social",710197,1118910,1118910,1118910,1118910,1118910,1118910,1118910,1118910,1118910,1118910,1469786,1469786,1514569,1514569,1514569,1514569,1514569,1514569,1514569,1514569,1514569,1514569,1514569,1514569,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113,1677113]
["EMT","PL","Reservas de Capital",0,0,0,0,0,0,0,0,0,0,0,0,116862,110709,0,0,0,0,1587,1861,1932,2069,62242,2431,2609,2787,2965,4073,4427,4366,4831,5319,5575,5525,22408,22786,22743,23054,23294,23641,23197,22193,22833,23434,24022]
["EMT","PL","Lucros (Prejuízos) Acumulados",-82252,-58416,-39137,0,2016,60710,27177,0,24866,60964,105953,21116,4084,10237,149447,0,129534,-34912,172259,0,122874,158755,338848,0,40008,118148,418623,0,287021,628945,411443,-218253,339099,744711,708420,0,220267,527856,822773,0,369014,577935,530885,0,285784]
["EMT","PL","Ajuste de Avaliação Patrimonial",0,0,0,150427,146136,141667,138186,134326,130838,127296,123776,120946,0,0,106755,101928,97427,93254,88771,85054,81204,78001,74551,71318,68189,65098,62055,58949,55926,52964,50145,47367,44678,42180,39701,37235,34990,32783,30605,28469,26379,23760,21755,19971,18256]
["EMT","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMT","PL","Reservas de Lucros",0,0,0,53783,53783,53783,53783,100359,100359,100359,100359,213234,251253,255731,168451,199548,204049,199548,12273,98826,192489,98826,98826,555261,555261,555261,555261,717746,717745,717746,717746,990260,990260,990260,990260,1030452,1030452,1030452,1030452,1691436,1691436,1691436,1691436,1977404,1977404]
["EMT","PL","Dividendos adicionais propostos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89813,0,0,0,0,0,0,0,395973,0,0,0,199323,0,0,0,366689,0,0,0,316348,0,0,0,525461,0]
["EMT","PL","Outros Resultados Abrangentes",153249,149134,144960,-6024,-6024,-6024,-6024,-3969,-3969,-3969,-3969,-10827,-10357,-10357,-10357,-17197,-21698,-17360,-17197,-44171,-48021,-44171,-44171,-85008,-85008,-85008,-85008,-73191,-73191,-73191,-73191,-42037,-42037,-42037,-42037,-35082,-35082,-35082,-35082,24105,24105,24105,24105,36495,36493]
["EMT","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMT","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMT","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMT","PASSIVO","Total do passivo",3727325,4287892,4048671,4402872,4575259,4521340,4580229,4666751,4497396,5042590,5049136,5364781,5346285,5304636,5648576,5917524,6008521,6239991,6481298,6596780,{"$f":"X59+X47+X35","v":6961270},{"$f":"Y59+Y47+Y35","v":7105230},{"$f":"Z59+Z47+Z35","v":7459966},{"$f":"AA35+AA47+AA59","v":7738839},8447236,8705311,9077593,9466313,8750606,10356750,11040393,{"$f":"AI35+AI47+AI59","v":11042402},11450930,11913481,11717557,11807373,11934487,12639206,12636083,{"$f":"AQ35+AQ47+AQ59","v":13011019},13394439,14197668,14133271,14164988,14313147]
["EMT",null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD71-AD34","v":0},{"$f":"AE71-AE34","v":0},{"$f":"AF71-AF34","v":0},{"$f":"AG71-AG34","v":0},0,{"$f":"AI71-AI34","v":0},0,0,0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]

{"sheet":"BS.EMT","index":59,"n_rows":74,"n_cols":48,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Mato grosso"]
[]
[null,null,"R$ thousand",{"$f":"BP.EMT!D4","v":41729},{"$f":"BP.EMT!E4","v":41820},{"$f":"BP.EMT!F4","v":41912},{"$f":"BP.EMT!G4","v":42004},{"$f":"BP.EMT!H4","v":42094},{"$f":"BP.EMT!I4","v":42185},{"$f":"BP.EMT!J4","v":42277},{"$f":"BP.EMT!K4","v":42369},{"$f":"BP.EMT!L4","v":42460},{"$f":"BP.EMT!M4","v":42551},{"$f":"BP.EMT!N4","v":42643},{"$f":"BP.EMT!O4","v":42735},{"$f":"BP.EMT!P4","v":42825},{"$f":"BP.EMT!Q4","v":42916},{"$f":"BP.EMT!R4","v":43008},{"$f":"BP.EMT!S4","v":43100},{"$f":"BP.EMT!T4","v":43190},{"$f":"BP.EMT!U4","v":43281},{"$f":"BP.EMT!V4","v":43373},{"$f":"BP.EMT!W4","v":43465},{"$f":"BP.EMT!X4","v":43555},{"$f":"BP.EMT!Y4","v":43646},{"$f":"BP.EMT!Z4","v":43738},{"$f":"BP.EMT!AA4","v":43830},{"$f":"BP.EMT!AB4","v":43921},{"$f":"BP.EMT!AC4","v":44012},{"$f":"BP.EMT!AD4","v":44104},{"$f":"BP.EMT!AE4","v":44196},{"$f":"BP.EMT!AF4","v":44286},{"$f":"BP.EMT!AG4","v":44377},{"$f":"BP.EMT!AH4","v":44469},{"$f":"BP.EMT!AI4","v":44561},{"$f":"BP.EMT!AJ4","v":44651},{"$f":"BP.EMT!AK4","v":44742},{"$f":"BP.EMT!AL4","v":44834},{"$f":"BP.EMT!AM4","v":44926},{"$f":"BP.EMT!AN4","v":45016},{"$f":"BP.EMT!AO4","v":45107},{"$f":"BP.EMT!AP4","v":45199},{"$f":"BP.EMT!AQ4","v":45291},{"$f":"BP.EMT!AR4","v":45382},{"$f":"BP.EMT!AS4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,null,"Current Assets",{"$f":"BP.EMT!D6","v":702251},{"$f":"BP.EMT!E6","v":1448175},{"$f":"BP.EMT!F6","v":1202267},{"$f":"BP.EMT!G6","v":1368666},{"$f":"BP.EMT!H6","v":1628495},{"$f":"BP.EMT!I6","v":1329420},{"$f":"BP.EMT!J6","v":1214774},{"$f":"BP.EMT!K6","v":1367317},{"$f":"BP.EMT!L6","v":1179603},{"$f":"BP.EMT!M6","v":1509182},{"$f":"BP.EMT!N6","v":1318071},{"$f":"BP.EMT!O6","v":1512425},{"$f":"BP.EMT!P6","v":1474889},{"$f":"BP.EMT!Q6","v":1246955},{"$f":"BP.EMT!R6","v":1440133},{"$f":"BP.EMT!S6","v":1624445},{"$f":"BP.EMT!T6","v":1724790},{"$f":"BP.EMT!U6","v":1715692},{"$f":"BP.EMT!V6","v":1743619},{"$f":"BP.EMT!W6","v":1738667},{"$f":"BP.EMT!X6","v":1978126},{"$f":"BP.EMT!Y6","v":1845800},{"$f":"BP.EMT!Z6","v":2013416},{"$f":"BP.EMT!AA6","v":2130674},{"$f":"BP.EMT!AB6","v":2739456},{"$f":"BP.EMT!AC6","v":3026495},{"$f":"BP.EMT!AD6","v":3295245},{"$f":"BP.EMT!AE6","v":3648429},{"$f":"BP.EMT!AF6","v":2831543},{"$f":"BP.EMT!AG6","v":2750303},{"$f":"BP.EMT!AH6","v":3030985},{"$f":"BP.EMT!AI6","v":2954903},{"$f":"BP.EMT!AJ6","v":3189571},{"$f":"BP.EMT!AK6","v":3052643},{"$f":"BP.EMT!AL6","v":3262959},{"$f":"BP.EMT!AM6","v":3017672},{"$f":"BP.EMT!AN6","v":3127131},{"$f":"BP.EMT!AO6","v":3489023},{"$f":"BP.EMT!AP6","v":3526777},{"$f":"BP.EMT!AQ6","v":3604854},{"$f":"BP.EMT!AR6","v":3607004},{"$f":"BP.EMT!AS6","v":3796859},{"$f":"BP.EMT!AT6","v":3525292},{"$f":"BP.EMT!AU6","v":4047402},{"$f":"BP.EMT!AV6","v":3953497}]
[null,null,"Cash and cash equivalents",{"$f":"BP.EMT!D7","v":84263},{"$f":"BP.EMT!E7","v":517112},{"$f":"BP.EMT!F7","v":148719},{"$f":"BP.EMT!G7","v":130640},{"$f":"BP.EMT!H7","v":128991},{"$f":"BP.EMT!I7","v":70202},{"$f":"BP.EMT!J7","v":55547},{"$f":"BP.EMT!K7","v":192754},{"$f":"BP.EMT!L7","v":61998},{"$f":"BP.EMT!M7","v":223768},{"$f":"BP.EMT!N7","v":77789},{"$f":"BP.EMT!O7","v":173495},{"$f":"BP.EMT!P7","v":1480},{"$f":"BP.EMT!Q7","v":161},{"$f":"BP.EMT!R7","v":77185},{"$f":"BP.EMT!S7","v":243496},{"$f":"BP.EMT!T7","v":191902},{"$f":"BP.EMT!U7","v":19622},{"$f":"BP.EMT!V7","v":132902},{"$f":"BP.EMT!W7","v":47365},{"$f":"BP.EMT!X7","v":56589},{"$f":"BP.EMT!Y7","v":85982},{"$f":"BP.EMT!Z7","v":164949},{"$f":"BP.EMT!AA7","v":108325},{"$f":"BP.EMT!AB7","v":321057},{"$f":"BP.EMT!AC7","v":467465},{"$f":"BP.EMT!AD7","v":379944},{"$f":"BP.EMT!AE7","v":350974},{"$f":"BP.EMT!AF7","v":253420},{"$f":"BP.EMT!AG7","v":161999},{"$f":"BP.EMT!AH7","v":99727},{"$f":"BP.EMT!AI7","v":77274},{"$f":"BP.EMT!AJ7","v":326475},{"$f":"BP.EMT!AK7","v":61314},{"$f":"BP.EMT!AL7","v":63069},{"$f":"BP.EMT!AM7","v":154900},{"$f":"BP.EMT!AN7","v":155501},{"$f":"BP.EMT!AO7","v":691804},{"$f":"BP.EMT!AP7","v":128793},{"$f":"BP.EMT!AQ7","v":162215},{"$f":"BP.EMT!AR7","v":155305},{"$f":"BP.EMT!AS7","v":136838},{"$f":"BP.EMT!AT7","v":125712},{"$f":"BP.EMT!AU7","v":97844},{"$f":"BP.EMT!AV7","v":118354}]
[null,null,"Money market and secured funds",{"$f":"BP.EMT!D8","v":0},{"$f":"BP.EMT!E8","v":267005},{"$f":"BP.EMT!F8","v":408653},{"$f":"BP.EMT!G8","v":550962},{"$f":"BP.EMT!H8","v":504846},{"$f":"BP.EMT!I8","v":302551},{"$f":"BP.EMT!J8","v":157942},{"$f":"BP.EMT!K8","v":114848},{"$f":"BP.EMT!L8","v":59057},{"$f":"BP.EMT!M8","v":247160},{"$f":"BP.EMT!N8","v":215273},{"$f":"BP.EMT!O8","v":312166},{"$f":"BP.EMT!P8","v":418012},{"$f":"BP.EMT!Q8","v":229481},{"$f":"BP.EMT!R8","v":151507},{"$f":"BP.EMT!S8","v":113679},{"$f":"BP.EMT!T8","v":132970},{"$f":"BP.EMT!U8","v":270849},{"$f":"BP.EMT!V8","v":25897},{"$f":"BP.EMT!W8","v":91215},{"$f":"BP.EMT!X8","v":155070},{"$f":"BP.EMT!Y8","v":126125},{"$f":"BP.EMT!Z8","v":57424},{"$f":"BP.EMT!AA8","v":198177},{"$f":"BP.EMT!AB8","v":596390},{"$f":"BP.EMT!AC8","v":694165},{"$f":"BP.EMT!AD8","v":1274682},{"$f":"BP.EMT!AE8","v":1491618},{"$f":"BP.EMT!AF8","v":652396},{"$f":"BP.EMT!AG8","v":672262},{"$f":"BP.EMT!AH8","v":349126},{"$f":"BP.EMT!AI8","v":270027},{"$f":"BP.EMT!AJ8","v":150680},{"$f":"BP.EMT!AK8","v":790330},{"$f":"BP.EMT!AL8","v":545219},{"$f":"BP.EMT!AM8","v":575742},{"$f":"BP.EMT!AN8","v":295856},{"$f":"BP.EMT!AO8","v":318543},{"$f":"BP.EMT!AP8","v":580296},{"$f":"BP.EMT!AQ8","v":782649},{"$f":"BP.EMT!AR8","v":916388},{"$f":"BP.EMT!AS8","v":1257679},{"$f":"BP.EMT!AT8","v":773981},{"$f":"BP.EMT!AU8","v":1491997},{"$f":"BP.EMT!AV8","v":1367032}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.EMT!D9","v":434085},{"$f":"BP.EMT!E9","v":448008},{"$f":"BP.EMT!F9","v":467274},{"$f":"BP.EMT!G9","v":440277},{"$f":"BP.EMT!H9","v":543104},{"$f":"BP.EMT!I9","v":543322},{"$f":"BP.EMT!J9","v":591204},{"$f":"BP.EMT!K9","v":561588},{"$f":"BP.EMT!L9","v":532088},{"$f":"BP.EMT!M9","v":536576},{"$f":"BP.EMT!N9","v":553283},{"$f":"BP.EMT!O9","v":573391},{"$f":"BP.EMT!P9","v":635702},{"$f":"BP.EMT!Q9","v":617911},{"$f":"BP.EMT!R9","v":686397},{"$f":"BP.EMT!S9","v":643382},{"$f":"BP.EMT!T9","v":673011},{"$f":"BP.EMT!U9","v":744111},{"$f":"BP.EMT!V9","v":846855},{"$f":"BP.EMT!W9","v":837195},{"$f":"BP.EMT!X9","v":934613},{"$f":"BP.EMT!Y9","v":936165},{"$f":"BP.EMT!Z9","v":1036796},{"$f":"BP.EMT!AA9","v":1078903},{"$f":"BP.EMT!AB9","v":1027943},{"$f":"BP.EMT!AC9","v":976714},{"$f":"BP.EMT!AD9","v":1093861},{"$f":"BP.EMT!AE9","v":1241857},{"$f":"BP.EMT!AF9","v":1216590},{"$f":"BP.EMT!AG9","v":1243450},{"$f":"BP.EMT!AH9","v":1618994},{"$f":"BP.EMT!AI9","v":1294725},{"$f":"BP.EMT!AJ9","v":1549101},{"$f":"BP.EMT!AK9","v":1556890},{"$f":"BP.EMT!AL9","v":1632965},{"$f":"BP.EMT!AM9","v":1270661},{"$f":"BP.EMT!AN9","v":1251684},{"$f":"BP.EMT!AO9","v":1304404},{"$f":"BP.EMT!AP9","v":1535773},{"$f":"BP.EMT!AQ9","v":1584939},{"$f":"BP.EMT!AR9","v":1560211},{"$f":"BP.EMT!AS9","v":1344404},{"$f":"BP.EMT!AT9","v":1429858},{"$f":"BP.EMT!AU9","v":1288337},{"$f":"BP.EMT!AV9","v":1235715}]
[null,null,"Credit receivables",{"$f":"BP.EMT!D10","v":11813},{"$f":"BP.EMT!E10","v":11252},{"$f":"BP.EMT!F10","v":10271},{"$f":"BP.EMT!G10","v":9259},{"$f":"BP.EMT!H10","v":8098},{"$f":"BP.EMT!I10","v":7968},{"$f":"BP.EMT!J10","v":8131},{"$f":"BP.EMT!K10","v":0},{"$f":"BP.EMT!L10","v":16359},{"$f":"BP.EMT!M10","v":0},{"$f":"BP.EMT!N10","v":0},{"$f":"BP.EMT!O10","v":5278},{"$f":"BP.EMT!P10","v":5394},{"$f":"BP.EMT!Q10","v":5692},{"$f":"BP.EMT!R10","v":5744},{"$f":"BP.EMT!S10","v":5761},{"$f":"BP.EMT!T10","v":5772},{"$f":"BP.EMT!U10","v":6270},{"$f":"BP.EMT!V10","v":6300},{"$f":"BP.EMT!W10","v":5801},{"$f":"BP.EMT!X10","v":5794},{"$f":"BP.EMT!Y10","v":7458},{"$f":"BP.EMT!Z10","v":6985},{"$f":"BP.EMT!AA10","v":7025},{"$f":"BP.EMT!AB10","v":7051},{"$f":"BP.EMT!AC10","v":6935},{"$f":"BP.EMT!AD10","v":6877},{"$f":"BP.EMT!AE10","v":7272},{"$f":"BP.EMT!AF10","v":5294},{"$f":"BP.EMT!AG10","v":4419},{"$f":"BP.EMT!AH10","v":1930},{"$f":"BP.EMT!AI10","v":536},{"$f":"BP.EMT!AJ10","v":624},{"$f":"BP.EMT!AK10","v":710},{"$f":"BP.EMT!AL10","v":796},{"$f":"BP.EMT!AM10","v":882},{"$f":"BP.EMT!AN10","v":967},{"$f":"BP.EMT!AO10","v":407},{"$f":"BP.EMT!AP10","v":343},{"$f":"BP.EMT!AQ10","v":343},{"$f":"BP.EMT!AR10","v":343},{"$f":"BP.EMT!AS10","v":343},{"$f":"BP.EMT!AT10","v":343},{"$f":"BP.EMT!AU10","v":343},{"$f":"BP.EMT!AV10","v":343}]
[null,null,"Inventory",{"$f":"BP.EMT!D11","v":9751},{"$f":"BP.EMT!E11","v":8227},{"$f":"BP.EMT!F11","v":10328},{"$f":"BP.EMT!G11","v":6170},{"$f":"BP.EMT!H11","v":6352},{"$f":"BP.EMT!I11","v":6045},{"$f":"BP.EMT!J11","v":6696},{"$f":"BP.EMT!K11","v":12796},{"$f":"BP.EMT!L11","v":11488},{"$f":"BP.EMT!M11","v":11184},{"$f":"BP.EMT!N11","v":12625},{"$f":"BP.EMT!O11","v":11625},{"$f":"BP.EMT!P11","v":10577},{"$f":"BP.EMT!Q11","v":13171},{"$f":"BP.EMT!R11","v":16981},{"$f":"BP.EMT!S11","v":15362},{"$f":"BP.EMT!T11","v":16461},{"$f":"BP.EMT!U11","v":16933},{"$f":"BP.EMT!V11","v":19745},{"$f":"BP.EMT!W11","v":18073},{"$f":"BP.EMT!X11","v":18205},{"$f":"BP.EMT!Y11","v":21140},{"$f":"BP.EMT!Z11","v":22779},{"$f":"BP.EMT!AA11","v":23091},{"$f":"BP.EMT!AB11","v":23909},{"$f":"BP.EMT!AC11","v":26695},{"$f":"BP.EMT!AD11","v":26085},{"$f":"BP.EMT!AE11","v":21170},{"$f":"BP.EMT!AF11","v":22140},{"$f":"BP.EMT!AG11","v":23041},{"$f":"BP.EMT!AH11","v":21986},{"$f":"BP.EMT!AI11","v":22586},{"$f":"BP.EMT!AJ11","v":22267},{"$f":"BP.EMT!AK11","v":25593},{"$f":"BP.EMT!AL11","v":26792},{"$f":"BP.EMT!AM11","v":23555},{"$f":"BP.EMT!AN11","v":23059},{"$f":"BP.EMT!AO11","v":24569},{"$f":"BP.EMT!AP11","v":23874},{"$f":"BP.EMT!AQ11","v":23102},{"$f":"BP.EMT!AR11","v":23620},{"$f":"BP.EMT!AS11","v":24948},{"$f":"BP.EMT!AT11","v":28784},{"$f":"BP.EMT!AU11","v":28255},{"$f":"BP.EMT!AV11","v":29098}]
[null,null,"Recoverable taxes",{"$f":"BP.EMT!D12","v":27493},{"$f":"BP.EMT!E12","v":36630},{"$f":"BP.EMT!F12","v":12488},{"$f":"BP.EMT!G12","v":23578},{"$f":"BP.EMT!H12","v":23746},{"$f":"BP.EMT!I12","v":50727},{"$f":"BP.EMT!J12","v":63988},{"$f":"BP.EMT!K12","v":67919},{"$f":"BP.EMT!L12","v":63261},{"$f":"BP.EMT!M12","v":74865},{"$f":"BP.EMT!N12","v":88506},{"$f":"BP.EMT!O12","v":95021},{"$f":"BP.EMT!P12","v":101687},{"$f":"BP.EMT!Q12","v":109057},{"$f":"BP.EMT!R12","v":132014},{"$f":"BP.EMT!S12","v":130617},{"$f":"BP.EMT!T12","v":120527},{"$f":"BP.EMT!U12","v":160259},{"$f":"BP.EMT!V12","v":173360},{"$f":"BP.EMT!W12","v":192787},{"$f":"BP.EMT!X12","v":174287},{"$f":"BP.EMT!Y12","v":165109},{"$f":"BP.EMT!Z12","v":176594},{"$f":"BP.EMT!AA12","v":192987},{"$f":"BP.EMT!AB12","v":209517},{"$f":"BP.EMT!AC12","v":215557},{"$f":"BP.EMT!AD12","v":149811},{"$f":"BP.EMT!AE12","v":128263},{"$f":"BP.EMT!AF12","v":132077},{"$f":"BP.EMT!AG12","v":134435},{"$f":"BP.EMT!AH12","v":175187},{"$f":"BP.EMT!AI12","v":217462},{"$f":"BP.EMT!AJ12","v":168537},{"$f":"BP.EMT!AK12","v":177854},{"$f":"BP.EMT!AL12","v":541308},{"$f":"BP.EMT!AM12","v":487142},{"$f":"BP.EMT!AN12","v":605677},{"$f":"BP.EMT!AO12","v":727564},{"$f":"BP.EMT!AP12","v":795833},{"$f":"BP.EMT!AQ12","v":675137},{"$f":"BP.EMT!AR12","v":557870},{"$f":"BP.EMT!AS12","v":579284},{"$f":"BP.EMT!AT12","v":590445},{"$f":"BP.EMT!AU12","v":500558},{"$f":"BP.EMT!AV12","v":490322}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMT!D13","v":0},{"$f":"BP.EMT!E13","v":0},{"$f":"BP.EMT!F13","v":0},{"$f":"BP.EMT!G13","v":0},{"$f":"BP.EMT!H13","v":0},{"$f":"BP.EMT!I13","v":5560},{"$f":"BP.EMT!J13","v":9477},{"$f":"BP.EMT!K13","v":5351},{"$f":"BP.EMT!L13","v":4327},{"$f":"BP.EMT!M13","v":2973},{"$f":"BP.EMT!N13","v":2291},{"$f":"BP.EMT!O13","v":1454},{"$f":"BP.EMT!P13","v":543},{"$f":"BP.EMT!Q13","v":0},{"$f":"BP.EMT!R13","v":0},{"$f":"BP.EMT!S13","v":0},{"$f":"BP.EMT!T13","v":0},{"$f":"BP.EMT!U13","v":0},{"$f":"BP.EMT!V13","v":0},{"$f":"BP.EMT!W13","v":3099},{"$f":"BP.EMT!X13","v":3397},{"$f":"BP.EMT!Y13","v":21844},{"$f":"BP.EMT!Z13","v":38388},{"$f":"BP.EMT!AA13","v":28319},{"$f":"BP.EMT!AB13","v":113065},{"$f":"BP.EMT!AC13","v":113443},{"$f":"BP.EMT!AD13","v":123802},{"$f":"BP.EMT!AE13","v":139865},{"$f":"BP.EMT!AF13","v":95771},{"$f":"BP.EMT!AG13","v":81605},{"$f":"BP.EMT!AH13","v":100737},{"$f":"BP.EMT!AI13","v":156374},{"$f":"BP.EMT!AJ13","v":94847},{"$f":"BP.EMT!AK13","v":76645},{"$f":"BP.EMT!AL13","v":93435},{"$f":"BP.EMT!AM13","v":26066},{"$f":"BP.EMT!AN13","v":26886},{"$f":"BP.EMT!AO13","v":55467},{"$f":"BP.EMT!AP13","v":71850},{"$f":"BP.EMT!AQ13","v":79061},{"$f":"BP.EMT!AR13","v":84785},{"$f":"BP.EMT!AS13","v":58609},{"$f":"BP.EMT!AT13","v":73329},{"$f":"BP.EMT!AU13","v":153159},{"$f":"BP.EMT!AV13","v":60341}]
[null,null,"Financial sector assets",{"$f":"BP.EMT!D14","v":0},{"$f":"BP.EMT!E14","v":0},{"$f":"BP.EMT!F14","v":0},{"$f":"BP.EMT!G14","v":0},{"$f":"BP.EMT!H14","v":219541},{"$f":"BP.EMT!I14","v":117014},{"$f":"BP.EMT!J14","v":78010},{"$f":"BP.EMT!K14","v":191262},{"$f":"BP.EMT!L14","v":290628},{"$f":"BP.EMT!M14","v":261630},{"$f":"BP.EMT!N14","v":200792},{"$f":"BP.EMT!O14","v":146063},{"$f":"BP.EMT!P14","v":108896},{"$f":"BP.EMT!Q14","v":77053},{"$f":"BP.EMT!R14","v":141081},{"$f":"BP.EMT!S14","v":177455},{"$f":"BP.EMT!T14","v":314628},{"$f":"BP.EMT!U14","v":229997},{"$f":"BP.EMT!V14","v":265201},{"$f":"BP.EMT!W14","v":288250},{"$f":"BP.EMT!X14","v":415191},{"$f":"BP.EMT!Y14","v":282640},{"$f":"BP.EMT!Z14","v":256953},{"$f":"BP.EMT!AA14","v":214307},{"$f":"BP.EMT!AB14","v":184151},{"$f":"BP.EMT!AC14","v":300486},{"$f":"BP.EMT!AD14","v":25346},{"$f":"BP.EMT!AE14","v":54517},{"$f":"BP.EMT!AF14","v":236716},{"$f":"BP.EMT!AG14","v":209800},{"$f":"BP.EMT!AH14","v":423617},{"$f":"BP.EMT!AI14","v":608510},{"$f":"BP.EMT!AJ14","v":668912},{"$f":"BP.EMT!AK14","v":131152},{"$f":"BP.EMT!AL14","v":103779},{"$f":"BP.EMT!AM14","v":179614},{"$f":"BP.EMT!AN14","v":452211},{"$f":"BP.EMT!AO14","v":60808},{"$f":"BP.EMT!AP14","v":75609},{"$f":"BP.EMT!AQ14","v":0},{"$f":"BP.EMT!AR14","v":0},{"$f":"BP.EMT!AS14","v":41607},{"$f":"BP.EMT!AT14","v":107566},{"$f":"BP.EMT!AU14","v":86116},{"$f":"BP.EMT!AV14","v":192044}]
[null,null,"Concession financial asset"]
[null,null,"Other Acciunts Receivable",{"$f":"BP.EMT!D16","v":134846},{"$f":"BP.EMT!E16","v":159941},{"$f":"BP.EMT!F16","v":144534},{"$f":"BP.EMT!G16","v":207780},{"$f":"BP.EMT!H16","v":193817},{"$f":"BP.EMT!I16","v":226031},{"$f":"BP.EMT!J16","v":243779},{"$f":"BP.EMT!K16","v":220799},{"$f":"BP.EMT!L16","v":140397},{"$f":"BP.EMT!M16","v":151026},{"$f":"BP.EMT!N16","v":167512},{"$f":"BP.EMT!O16","v":193932},{"$f":"BP.EMT!P16","v":192598},{"$f":"BP.EMT!Q16","v":194429},{"$f":"BP.EMT!R16","v":229224},{"$f":"BP.EMT!S16","v":294693},{"$f":"BP.EMT!T16","v":269519},{"$f":"BP.EMT!U16","v":267651},{"$f":"BP.EMT!V16","v":273359},{"$f":"BP.EMT!W16","v":254882},{"$f":"BP.EMT!X16","v":214980},{"$f":"BP.EMT!Y16","v":199337},{"$f":"BP.EMT!Z16","v":252548},{"$f":"BP.EMT!AA16","v":279540},{"$f":"BP.EMT!AB16","v":256373},{"$f":"BP.EMT!AC16","v":225035},{"$f":"BP.EMT!AD16","v":214837},{"$f":"BP.EMT!AE16","v":212893},{"$f":"BP.EMT!AF16","v":217139},{"$f":"BP.EMT!AG16","v":219292},{"$f":"BP.EMT!AH16","v":239681},{"$f":"BP.EMT!AI16","v":307409},{"$f":"BP.EMT!AJ16","v":208128},{"$f":"BP.EMT!AK16","v":232155},{"$f":"BP.EMT!AL16","v":255596},{"$f":"BP.EMT!AM16","v":299110},{"$f":"BP.EMT!AN16","v":315290},{"$f":"BP.EMT!AO16","v":305457},{"$f":"BP.EMT!AP16","v":314406},{"$f":"BP.EMT!AQ16","v":297408},{"$f":"BP.EMT!AR16","v":308482},{"$f":"BP.EMT!AS16","v":353147},{"$f":"BP.EMT!AT16","v":395274},{"$f":"BP.EMT!AU16","v":400793},{"$f":"BP.EMT!AV16","v":460248}]
[null,null,"Non-Current Assets",{"$f":"BP.EMT!D17","v":3025074},{"$f":"BP.EMT!E17","v":2839717},{"$f":"BP.EMT!F17","v":2846404},{"$f":"BP.EMT!G17","v":3034206},{"$f":"BP.EMT!H17","v":2946764},{"$f":"BP.EMT!I17","v":3191920},{"$f":"BP.EMT!J17","v":3365455},{"$f":"BP.EMT!K17","v":3299434},{"$f":"BP.EMT!L17","v":3317793},{"$f":"BP.EMT!M17","v":3533408},{"$f":"BP.EMT!N17","v":3731065},{"$f":"BP.EMT!O17","v":3852356},{"$f":"BP.EMT!P17","v":3871396},{"$f":"BP.EMT!Q17","v":4057681},{"$f":"BP.EMT!R17","v":4208443},{"$f":"BP.EMT!S17","v":4293079},{"$f":"BP.EMT!T17","v":4283731},{"$f":"BP.EMT!U17","v":4524299},{"$f":"BP.EMT!V17","v":4737679},{"$f":"BP.EMT!W17","v":4858113},{"$f":"BP.EMT!X17","v":4983144},{"$f":"BP.EMT!Y17","v":5259430},{"$f":"BP.EMT!Z17","v":5446550},{"$f":"BP.EMT!AA17","v":5608165},{"$f":"BP.EMT!AB17","v":5707780},{"$f":"BP.EMT!AC17","v":5678816},{"$f":"BP.EMT!AD17","v":5782348},{"$f":"BP.EMT!AE17","v":5817884},{"$f":"BP.EMT!AF17","v":5919063},{"$f":"BP.EMT!AG17","v":7606447},{"$f":"BP.EMT!AH17","v":8009408},{"$f":"BP.EMT!AI17","v":8087499},{"$f":"BP.EMT!AJ17","v":8261359},{"$f":"BP.EMT!AK17","v":8860838},{"$f":"BP.EMT!AL17","v":8454598},{"$f":"BP.EMT!AM17","v":8789701},{"$f":"BP.EMT!AN17","v":8807356},{"$f":"BP.EMT!AO17","v":9150183},{"$f":"BP.EMT!AP17","v":9109306},{"$f":"BP.EMT!AQ17","v":9406165},{"$f":"BP.EMT!AR17","v":9787435},{"$f":"BP.EMT!AS17","v":10400809},{"$f":"BP.EMT!AT17","v":10607979},{"$f":"BP.EMT!AU17","v":10117586},{"$f":"BP.EMT!AV17","v":10359650}]
[null,null,"Long Term",{"$f":"BP.EMT!D18","v":1267276},{"$f":"BP.EMT!E18","v":1101042},{"$f":"BP.EMT!F18","v":1117060},{"$f":"BP.EMT!G18","v":1366611},{"$f":"BP.EMT!H18","v":1271907},{"$f":"BP.EMT!I18","v":1482152},{"$f":"BP.EMT!J18","v":1615901},{"$f":"BP.EMT!K18","v":1452082},{"$f":"BP.EMT!L18","v":1406421},{"$f":"BP.EMT!M18","v":1545278},{"$f":"BP.EMT!N18","v":1670952},{"$f":"BP.EMT!O18","v":1809584},{"$f":"BP.EMT!P18","v":1843845},{"$f":"BP.EMT!Q18","v":2063454},{"$f":"BP.EMT!R18","v":2342475},{"$f":"BP.EMT!S18","v":2423890},{"$f":"BP.EMT!T18","v":2464485},{"$f":"BP.EMT!U18","v":2561505},{"$f":"BP.EMT!V18","v":2734672},{"$f":"BP.EMT!W18","v":2842076},{"$f":"BP.EMT!X18","v":2902701},{"$f":"BP.EMT!Y18","v":3178256},{"$f":"BP.EMT!Z18","v":3323780},{"$f":"BP.EMT!AA18","v":3570824},{"$f":"BP.EMT!AB18","v":3727764},{"$f":"BP.EMT!AC18","v":3753757},{"$f":"BP.EMT!AD18","v":3915258},{"$f":"BP.EMT!AE18","v":4096086},{"$f":"BP.EMT!AF18","v":4213632},{"$f":"BP.EMT!AG18","v":5906844},{"$f":"BP.EMT!AH18","v":6270048},{"$f":"BP.EMT!AI18","v":6427529},{"$f":"BP.EMT!AJ18","v":6545712},{"$f":"BP.EMT!AK18","v":7076917},{"$f":"BP.EMT!AL18","v":6771361},{"$f":"BP.EMT!AM18","v":7179547},{"$f":"BP.EMT!AN18","v":7146456},{"$f":"BP.EMT!AO18","v":7342231},{"$f":"BP.EMT!AP18","v":7257686},{"$f":"BP.EMT!AQ18","v":7558140},{"$f":"BP.EMT!AR18","v":7963273},{"$f":"BP.EMT!AS18","v":8497235},{"$f":"BP.EMT!AT18","v":8790637},{"$f":"BP.EMT!AU18","v":8224084},{"$f":"BP.EMT!AV18","v":8409144}]
[null,null,"  Related-party credits",{"$f":"BP.EMT!D19","v":138667},{"$f":"BP.EMT!E19","v":0},{"$f":"BP.EMT!F19","v":0},{"$f":"BP.EMT!G19","v":0},{"$f":"BP.EMT!H19","v":0},{"$f":"BP.EMT!I19","v":0},{"$f":"BP.EMT!J19","v":0},{"$f":"BP.EMT!K19","v":0},{"$f":"BP.EMT!L19","v":0},{"$f":"BP.EMT!M19","v":0},{"$f":"BP.EMT!N19","v":0},{"$f":"BP.EMT!O19","v":0},{"$f":"BP.EMT!P19","v":0},{"$f":"BP.EMT!Q19","v":0},{"$f":"BP.EMT!R19","v":0},{"$f":"BP.EMT!S19","v":0},{"$f":"BP.EMT!T19","v":0},{"$f":"BP.EMT!U19","v":0},{"$f":"BP.EMT!V19","v":0},{"$f":"BP.EMT!W19","v":0},{"$f":"BP.EMT!X19","v":0},{"$f":"BP.EMT!Y19","v":0},{"$f":"BP.EMT!Z19","v":0},{"$f":"BP.EMT!AA19","v":0},{"$f":"BP.EMT!AB19","v":0},{"$f":"BP.EMT!AC19","v":0},{"$f":"BP.EMT!AD19","v":0},{"$f":"BP.EMT!AE19","v":0},{"$f":"BP.EMT!AF19","v":0},{"$f":"BP.EMT!AG19","v":0},{"$f":"BP.EMT!AH19","v":0},{"$f":"BP.EMT!AI19","v":0},{"$f":"BP.EMT!AJ19","v":0},{"$f":"BP.EMT!AK19","v":0},{"$f":"BP.EMT!AL19","v":0},{"$f":"BP.EMT!AM19","v":0},{"$f":"BP.EMT!AN19","v":0},{"$f":"BP.EMT!AO19","v":0},{"$f":"BP.EMT!AP19","v":0},{"$f":"BP.EMT!AQ19","v":0},{"$f":"BP.EMT!AR19","v":"-"},{"$f":"BP.EMT!AS19","v":""},{"$f":"BP.EMT!AT19","v":0},{"$f":"BP.EMT!AU19","v":0},{"$f":"BP.EMT!AV19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.EMT!D20","v":0},{"$f":"BP.EMT!E20","v":0},{"$f":"BP.EMT!F20","v":0},{"$f":"BP.EMT!G20","v":0},{"$f":"BP.EMT!H20","v":913722},{"$f":"BP.EMT!I20","v":976526},{"$f":"BP.EMT!J20","v":1017456},{"$f":"BP.EMT!K20","v":1074263},{"$f":"BP.EMT!L20","v":1105712},{"$f":"BP.EMT!M20","v":1151498},{"$f":"BP.EMT!N20","v":1236762},{"$f":"BP.EMT!O20","v":1373943},{"$f":"BP.EMT!P20","v":1400774},{"$f":"BP.EMT!Q20","v":1548926},{"$f":"BP.EMT!R20","v":1738168},{"$f":"BP.EMT!S20","v":1827340},{"$f":"BP.EMT!T20","v":1949789},{"$f":"BP.EMT!U20","v":1915113},{"$f":"BP.EMT!V20","v":2003235},{"$f":"BP.EMT!W20","v":2118843},{"$f":"BP.EMT!X20","v":2200006},{"$f":"BP.EMT!Y20","v":2320856},{"$f":"BP.EMT!Z20","v":2454664},{"$f":"BP.EMT!AA20","v":2689436},{"$f":"BP.EMT!AB20","v":2779725},{"$f":"BP.EMT!AC20","v":2841007},{"$f":"BP.EMT!AD20","v":2949173},{"$f":"BP.EMT!AE20","v":3183825},{"$f":"BP.EMT!AF20","v":3298195},{"$f":"BP.EMT!AG20","v":3395676},{"$f":"BP.EMT!AH20","v":3585257},{"$f":"BP.EMT!AI20","v":3884108},{"$f":"BP.EMT!AJ20","v":4083034},{"$f":"BP.EMT!AK20","v":4327076},{"$f":"BP.EMT!AL20","v":4560540},{"$f":"BP.EMT!AM20","v":4825060},{"$f":"BP.EMT!AN20","v":5017752},{"$f":"BP.EMT!AO20","v":5169747},{"$f":"BP.EMT!AP20","v":5312042},{"$f":"BP.EMT!AQ20","v":5557646},{"$f":"BP.EMT!AR20","v":5844401},{"$f":"BP.EMT!AS20","v":6125320},{"$f":"BP.EMT!AT20","v":6500690},{"$f":"BP.EMT!AU20","v":6851531},{"$f":"BP.EMT!AV20","v":7216422}]
[null,null,"Money market and secured funds",{"$f":"BP.EMT!D21","v":0},{"$f":"BP.EMT!E21","v":0},{"$f":"BP.EMT!F21","v":0},{"$f":"BP.EMT!G21","v":0},{"$f":"BP.EMT!H21","v":0},{"$f":"BP.EMT!I21","v":0},{"$f":"BP.EMT!J21","v":0},{"$f":"BP.EMT!K21","v":24206},{"$f":"BP.EMT!L21","v":25580},{"$f":"BP.EMT!M21","v":50195},{"$f":"BP.EMT!N21","v":55122},{"$f":"BP.EMT!O21","v":57836},{"$f":"BP.EMT!P21","v":59986},{"$f":"BP.EMT!Q21","v":61925},{"$f":"BP.EMT!R21","v":63751},{"$f":"BP.EMT!S21","v":65024},{"$f":"BP.EMT!T21","v":53500},{"$f":"BP.EMT!U21","v":54429},{"$f":"BP.EMT!V21","v":55125},{"$f":"BP.EMT!W21","v":56645},{"$f":"BP.EMT!X21","v":57467},{"$f":"BP.EMT!Y21","v":58600},{"$f":"BP.EMT!Z21","v":60647},{"$f":"BP.EMT!AA21","v":62293},{"$f":"BP.EMT!AB21","v":63286},{"$f":"BP.EMT!AC21","v":63480},{"$f":"BP.EMT!AD21","v":63828},{"$f":"BP.EMT!AE21","v":62052},{"$f":"BP.EMT!AF21","v":59814},{"$f":"BP.EMT!AG21","v":58379},{"$f":"BP.EMT!AH21","v":57389},{"$f":"BP.EMT!AI21","v":56729},{"$f":"BP.EMT!AJ21","v":41486},{"$f":"BP.EMT!AK21","v":41458},{"$f":"BP.EMT!AL21","v":41665},{"$f":"BP.EMT!AM21","v":41847},{"$f":"BP.EMT!AN21","v":42115},{"$f":"BP.EMT!AO21","v":42448},{"$f":"BP.EMT!AP21","v":42687},{"$f":"BP.EMT!AQ21","v":42874},{"$f":"BP.EMT!AR21","v":42931},{"$f":"BP.EMT!AS21","v":42779},{"$f":"BP.EMT!AT21","v":42656},{"$f":"BP.EMT!AU21","v":42666},{"$f":"BP.EMT!AV21","v":42976}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.EMT!D22","v":0},{"$f":"BP.EMT!E22","v":0},{"$f":"BP.EMT!F22","v":0},{"$f":"BP.EMT!G22","v":0},{"$f":"BP.EMT!H22","v":55742},{"$f":"BP.EMT!I22","v":55283},{"$f":"BP.EMT!J22","v":54674},{"$f":"BP.EMT!K22","v":38781},{"$f":"BP.EMT!L22","v":34090},{"$f":"BP.EMT!M22","v":38620},{"$f":"BP.EMT!N22","v":71126},{"$f":"BP.EMT!O22","v":99462},{"$f":"BP.EMT!P22","v":116519},{"$f":"BP.EMT!Q22","v":134555},{"$f":"BP.EMT!R22","v":155523},{"$f":"BP.EMT!S22","v":187430},{"$f":"BP.EMT!T22","v":213383},{"$f":"BP.EMT!U22","v":231586},{"$f":"BP.EMT!V22","v":255174},{"$f":"BP.EMT!W22","v":274703},{"$f":"BP.EMT!X22","v":291427},{"$f":"BP.EMT!Y22","v":304091},{"$f":"BP.EMT!Z22","v":324188},{"$f":"BP.EMT!AA22","v":346892},{"$f":"BP.EMT!AB22","v":366084},{"$f":"BP.EMT!AC22","v":380094},{"$f":"BP.EMT!AD22","v":402790},{"$f":"BP.EMT!AE22","v":437072},{"$f":"BP.EMT!AF22","v":439140},{"$f":"BP.EMT!AG22","v":558183},{"$f":"BP.EMT!AH22","v":577817},{"$f":"BP.EMT!AI22","v":606033},{"$f":"BP.EMT!AJ22","v":619133},{"$f":"BP.EMT!AK22","v":658853},{"$f":"BP.EMT!AL22","v":708671},{"$f":"BP.EMT!AM22","v":798881},{"$f":"BP.EMT!AN22","v":861011},{"$f":"BP.EMT!AO22","v":935832},{"$f":"BP.EMT!AP22","v":1022242},{"$f":"BP.EMT!AQ22","v":1111774},{"$f":"BP.EMT!AR22","v":1186335},{"$f":"BP.EMT!AS22","v":1278028},{"$f":"BP.EMT!AT22","v":1350873},{"$f":"BP.EMT!AU22","v":157795},{"$f":"BP.EMT!AV22","v":152894}]
[null,null,"  Credit receivables",{"$f":"BP.EMT!D23","v":0},{"$f":"BP.EMT!E23","v":0},{"$f":"BP.EMT!F23","v":0},{"$f":"BP.EMT!G23","v":0},{"$f":"BP.EMT!H23","v":16359},{"$f":"BP.EMT!I23","v":16359},{"$f":"BP.EMT!J23","v":16359},{"$f":"BP.EMT!K23","v":16359},{"$f":"BP.EMT!L23","v":0},{"$f":"BP.EMT!M23","v":0},{"$f":"BP.EMT!N23","v":0},{"$f":"BP.EMT!O23","v":18065},{"$f":"BP.EMT!P23","v":17396},{"$f":"BP.EMT!Q23","v":16169},{"$f":"BP.EMT!R23","v":15873},{"$f":"BP.EMT!S23","v":14570},{"$f":"BP.EMT!T23","v":13929},{"$f":"BP.EMT!U23","v":12838},{"$f":"BP.EMT!V23","v":11941},{"$f":"BP.EMT!W23","v":10711},{"$f":"BP.EMT!X23","v":9463},{"$f":"BP.EMT!Y23","v":7456},{"$f":"BP.EMT!Z23","v":9090},{"$f":"BP.EMT!AA23","v":6933},{"$f":"BP.EMT!AB23","v":6180},{"$f":"BP.EMT!AC23","v":4588},{"$f":"BP.EMT!AD23","v":10437},{"$f":"BP.EMT!AE23","v":8454},{"$f":"BP.EMT!AF23","v":7220},{"$f":"BP.EMT!AG23","v":7220},{"$f":"BP.EMT!AH23","v":7220},{"$f":"BP.EMT!AI23","v":7220},{"$f":"BP.EMT!AJ23","v":7220},{"$f":"BP.EMT!AK23","v":7220},{"$f":"BP.EMT!AL23","v":7220},{"$f":"BP.EMT!AM23","v":7220},{"$f":"BP.EMT!AN23","v":7220},{"$f":"BP.EMT!AO23","v":7220},{"$f":"BP.EMT!AP23","v":7248},{"$f":"BP.EMT!AQ23","v":7330},{"$f":"BP.EMT!AR23","v":7412},{"$f":"BP.EMT!AS23","v":7494},{"$f":"BP.EMT!AT23","v":7574},{"$f":"BP.EMT!AU23","v":7129},{"$f":"BP.EMT!AV23","v":7140}]
[null,null,"  Financial sector assets",{"$f":"BP.EMT!D24","v":0},{"$f":"BP.EMT!E24","v":0},{"$f":"BP.EMT!F24","v":0},{"$f":"BP.EMT!G24","v":0},{"$f":"BP.EMT!H24","v":2451},{"$f":"BP.EMT!I24","v":201556},{"$f":"BP.EMT!J24","v":281929},{"$f":"BP.EMT!K24","v":68316},{"$f":"BP.EMT!L24","v":8723},{"$f":"BP.EMT!M24","v":16797},{"$f":"BP.EMT!N24","v":32483},{"$f":"BP.EMT!O24","v":33021},{"$f":"BP.EMT!P24","v":17153},{"$f":"BP.EMT!Q24","v":52146},{"$f":"BP.EMT!R24","v":120948},{"$f":"BP.EMT!S24","v":74201},{"$f":"BP.EMT!T24","v":6206},{"$f":"BP.EMT!U24","v":96820},{"$f":"BP.EMT!V24","v":139998},{"$f":"BP.EMT!W24","v":80355},{"$f":"BP.EMT!X24","v":8133},{"$f":"BP.EMT!Y24","v":129543},{"$f":"BP.EMT!Z24","v":99823},{"$f":"BP.EMT!AA24","v":47550},{"$f":"BP.EMT!AB24","v":3530},{"$f":"BP.EMT!AC24","v":1522},{"$f":"BP.EMT!AD24","v":28675},{"$f":"BP.EMT!AE24","v":28178},{"$f":"BP.EMT!AF24","v":4285},{"$f":"BP.EMT!AG24","v":324287},{"$f":"BP.EMT!AH24","v":375710},{"$f":"BP.EMT!AI24","v":208453},{"$f":"BP.EMT!AJ24","v":133109},{"$f":"BP.EMT!AK24","v":284652},{"$f":"BP.EMT!AL24","v":205141},{"$f":"BP.EMT!AM24","v":144718},{"$f":"BP.EMT!AN24","v":14889},{"$f":"BP.EMT!AO24","v":202940},{"$f":"BP.EMT!AP24","v":81727},{"$f":"BP.EMT!AQ24","v":0},{"$f":"BP.EMT!AR24","v":0},{"$f":"BP.EMT!AS24","v":138860},{"$f":"BP.EMT!AT24","v":130922},{"$f":"BP.EMT!AU24","v":48718},{"$f":"BP.EMT!AV24","v":3808}]
[null,null,"  Recoverable taxes",{"$f":"BP.EMT!D25","v":0},{"$f":"BP.EMT!E25","v":0},{"$f":"BP.EMT!F25","v":0},{"$f":"BP.EMT!G25","v":0},{"$f":"BP.EMT!H25","v":41506},{"$f":"BP.EMT!I25","v":43414},{"$f":"BP.EMT!J25","v":43857},{"$f":"BP.EMT!K25","v":46275},{"$f":"BP.EMT!L25","v":46407},{"$f":"BP.EMT!M25","v":50658},{"$f":"BP.EMT!N25","v":51000},{"$f":"BP.EMT!O25","v":38019},{"$f":"BP.EMT!P25","v":38498},{"$f":"BP.EMT!Q25","v":38620},{"$f":"BP.EMT!R25","v":38766},{"$f":"BP.EMT!S25","v":40180},{"$f":"BP.EMT!T25","v":47511},{"$f":"BP.EMT!U25","v":49383},{"$f":"BP.EMT!V25","v":48994},{"$f":"BP.EMT!W25","v":46321},{"$f":"BP.EMT!X25","v":74954},{"$f":"BP.EMT!Y25","v":81139},{"$f":"BP.EMT!Z25","v":82594},{"$f":"BP.EMT!AA25","v":82735},{"$f":"BP.EMT!AB25","v":92566},{"$f":"BP.EMT!AC25","v":41807},{"$f":"BP.EMT!AD25","v":45089},{"$f":"BP.EMT!AE25","v":43489},{"$f":"BP.EMT!AF25","v":44134},{"$f":"BP.EMT!AG25","v":1275899},{"$f":"BP.EMT!AH25","v":1295249},{"$f":"BP.EMT!AI25","v":1310857},{"$f":"BP.EMT!AJ25","v":1341402},{"$f":"BP.EMT!AK25","v":1365574},{"$f":"BP.EMT!AL25","v":946062},{"$f":"BP.EMT!AM25","v":970226},{"$f":"BP.EMT!AN25","v":806893},{"$f":"BP.EMT!AO25","v":623026},{"$f":"BP.EMT!AP25","v":496512},{"$f":"BP.EMT!AQ25","v":540035},{"$f":"BP.EMT!AR25","v":591020},{"$f":"BP.EMT!AS25","v":521914},{"$f":"BP.EMT!AT25","v":463697},{"$f":"BP.EMT!AU25","v":631046},{"$f":"BP.EMT!AV25","v":581182}]
[null,null,"  Tax credits",{"$f":"BP.EMT!D26","v":0},{"$f":"BP.EMT!E26","v":0},{"$f":"BP.EMT!F26","v":0},{"$f":"BP.EMT!G26","v":0},{"$f":"BP.EMT!H26","v":169995},{"$f":"BP.EMT!I26","v":124761},{"$f":"BP.EMT!J26","v":136217},{"$f":"BP.EMT!K26","v":126281},{"$f":"BP.EMT!L26","v":130615},{"$f":"BP.EMT!M26","v":148774},{"$f":"BP.EMT!N26","v":144629},{"$f":"BP.EMT!O26","v":135258},{"$f":"BP.EMT!P26","v":149041},{"$f":"BP.EMT!Q26","v":152536},{"$f":"BP.EMT!R26","v":147592},{"$f":"BP.EMT!S26","v":139437},{"$f":"BP.EMT!T26","v":98397},{"$f":"BP.EMT!U26","v":77080},{"$f":"BP.EMT!V26","v":69858},{"$f":"BP.EMT!W26","v":72489},{"$f":"BP.EMT!X26","v":72694},{"$f":"BP.EMT!Y26","v":82974},{"$f":"BP.EMT!Z26","v":63570},{"$f":"BP.EMT!AA26","v":88747},{"$f":"BP.EMT!AB26","v":69483},{"$f":"BP.EMT!AC26","v":53817},{"$f":"BP.EMT!AD26","v":28009},{"$f":"BP.EMT!AE26","v":0},{"$f":"BP.EMT!AF26","v":0},{"$f":"BP.EMT!AG26","v":0},{"$f":"BP.EMT!AH26","v":0},{"$f":"BP.EMT!AI26","v":0},{"$f":"BP.EMT!AJ26","v":0},{"$f":"BP.EMT!AK26","v":0},{"$f":"BP.EMT!AL26","v":0},{"$f":"BP.EMT!AM26","v":0},{"$f":"BP.EMT!AN26","v":0},{"$f":"BP.EMT!AO26","v":0},{"$f":"BP.EMT!AP26","v":0},{"$f":"BP.EMT!AQ26","v":0},{"$f":"BP.EMT!AR26","v":0},{"$f":"BP.EMT!AS26","v":0},{"$f":"BP.EMT!AT26","v":0},{"$f":"BP.EMT!AU26","v":0},{"$f":"BP.EMT!AV26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.EMT!D27","v":0},{"$f":"BP.EMT!E27","v":0},{"$f":"BP.EMT!F27","v":0},{"$f":"BP.EMT!G27","v":0},{"$f":"BP.EMT!H27","v":11558},{"$f":"BP.EMT!I27","v":11374},{"$f":"BP.EMT!J27","v":14420},{"$f":"BP.EMT!K27","v":15086},{"$f":"BP.EMT!L27","v":14963},{"$f":"BP.EMT!M27","v":15007},{"$f":"BP.EMT!N27","v":15287},{"$f":"BP.EMT!O27","v":15711},{"$f":"BP.EMT!P27","v":6062},{"$f":"BP.EMT!Q27","v":6214},{"$f":"BP.EMT!R27","v":6650},{"$f":"BP.EMT!S27","v":6927},{"$f":"BP.EMT!T27","v":7784},{"$f":"BP.EMT!U27","v":16052},{"$f":"BP.EMT!V27","v":28169},{"$f":"BP.EMT!W27","v":28956},{"$f":"BP.EMT!X27","v":30305},{"$f":"BP.EMT!Y27","v":31184},{"$f":"BP.EMT!Z27","v":32162},{"$f":"BP.EMT!AA27","v":47547},{"$f":"BP.EMT!AB27","v":46271},{"$f":"BP.EMT!AC27","v":46937},{"$f":"BP.EMT!AD27","v":47586},{"$f":"BP.EMT!AE27","v":49278},{"$f":"BP.EMT!AF27","v":49780},{"$f":"BP.EMT!AG27","v":51400},{"$f":"BP.EMT!AH27","v":54820},{"$f":"BP.EMT!AI27","v":55107},{"$f":"BP.EMT!AJ27","v":56304},{"$f":"BP.EMT!AK27","v":56665},{"$f":"BP.EMT!AL27","v":56604},{"$f":"BP.EMT!AM27","v":57679},{"$f":"BP.EMT!AN27","v":61008},{"$f":"BP.EMT!AO27","v":44328},{"$f":"BP.EMT!AP27","v":46565},{"$f":"BP.EMT!AQ27","v":48609},{"$f":"BP.EMT!AR27","v":48333},{"$f":"BP.EMT!AS27","v":47468},{"$f":"BP.EMT!AT27","v":60598},{"$f":"BP.EMT!AU27","v":86718},{"$f":"BP.EMT!AV27","v":89030}]
[null,null,"  Derivative financial instruments",{"$f":"BP.EMT!D28","v":0},{"$f":"BP.EMT!E28","v":0},{"$f":"BP.EMT!F28","v":0},{"$f":"BP.EMT!G28","v":0},{"$f":"BP.EMT!H28","v":6884},{"$f":"BP.EMT!I28","v":0},{"$f":"BP.EMT!J28","v":0},{"$f":"BP.EMT!K28","v":2651},{"$f":"BP.EMT!L28","v":864},{"$f":"BP.EMT!M28","v":0},{"$f":"BP.EMT!N28","v":0},{"$f":"BP.EMT!O28","v":0},{"$f":"BP.EMT!P28","v":0},{"$f":"BP.EMT!Q28","v":14239},{"$f":"BP.EMT!R28","v":14644},{"$f":"BP.EMT!S28","v":25827},{"$f":"BP.EMT!T28","v":31378},{"$f":"BP.EMT!U28","v":65491},{"$f":"BP.EMT!V28","v":82854},{"$f":"BP.EMT!W28","v":119257},{"$f":"BP.EMT!X28","v":120148},{"$f":"BP.EMT!Y28","v":122958},{"$f":"BP.EMT!Z28","v":162810},{"$f":"BP.EMT!AA28","v":163078},{"$f":"BP.EMT!AB28","v":264589},{"$f":"BP.EMT!AC28","v":284289},{"$f":"BP.EMT!AD28","v":307093},{"$f":"BP.EMT!AE28","v":251583},{"$f":"BP.EMT!AF28","v":281931},{"$f":"BP.EMT!AG28","v":192861},{"$f":"BP.EMT!AH28","v":274527},{"$f":"BP.EMT!AI28","v":250376},{"$f":"BP.EMT!AJ28","v":216338},{"$f":"BP.EMT!AK28","v":289016},{"$f":"BP.EMT!AL28","v":210721},{"$f":"BP.EMT!AM28","v":250212},{"$f":"BP.EMT!AN28","v":259379},{"$f":"BP.EMT!AO28","v":241054},{"$f":"BP.EMT!AP28","v":183024},{"$f":"BP.EMT!AQ28","v":170260},{"$f":"BP.EMT!AR28","v":162762},{"$f":"BP.EMT!AS28","v":256728},{"$f":"BP.EMT!AT28","v":157351},{"$f":"BP.EMT!AU28","v":246355},{"$f":"BP.EMT!AV28","v":162048}]
[null,null,"Public service concession - contract asset"]
[null,null,"Other Accounts Receivable",{"$f":"BP.EMT!D30","v":1128609},{"$f":"BP.EMT!E30","v":1101042},{"$f":"BP.EMT!F30","v":1117060},{"$f":"BP.EMT!G30","v":1366611},{"$f":"BP.EMT!H30","v":53690},{"$f":"BP.EMT!I30","v":52879},{"$f":"BP.EMT!J30","v":50989},{"$f":"BP.EMT!K30","v":39864},{"$f":"BP.EMT!L30","v":39467},{"$f":"BP.EMT!M30","v":73729},{"$f":"BP.EMT!N30","v":64543},{"$f":"BP.EMT!O30","v":38269},{"$f":"BP.EMT!P30","v":38416},{"$f":"BP.EMT!Q30","v":38124},{"$f":"BP.EMT!R30","v":40560},{"$f":"BP.EMT!S30","v":42954},{"$f":"BP.EMT!T30","v":42608},{"$f":"BP.EMT!U30","v":42713},{"$f":"BP.EMT!V30","v":39324},{"$f":"BP.EMT!W30","v":33796},{"$f":"BP.EMT!X30","v":38104},{"$f":"BP.EMT!Y30","v":39455},{"$f":"BP.EMT!Z30","v":34232},{"$f":"BP.EMT!AA30","v":35613},{"$f":"BP.EMT!AB30","v":36050},{"$f":"BP.EMT!AC30","v":36216},{"$f":"BP.EMT!AD30","v":32578},{"$f":"BP.EMT!AE30","v":32155},{"$f":"BP.EMT!AF30","v":29133},{"$f":"BP.EMT!AG30","v":42939},{"$f":"BP.EMT!AH30","v":42059},{"$f":"BP.EMT!AI30","v":48646},{"$f":"BP.EMT!AJ30","v":47686},{"$f":"BP.EMT!AK30","v":46403},{"$f":"BP.EMT!AL30","v":34737},{"$f":"BP.EMT!AM30","v":83704},{"$f":"BP.EMT!AN30","v":76189},{"$f":"BP.EMT!AO30","v":75636},{"$f":"BP.EMT!AP30","v":65639},{"$f":"BP.EMT!AQ30","v":79612},{"$f":"BP.EMT!AR30","v":80079},{"$f":"BP.EMT!AS30","v":78644},{"$f":"BP.EMT!AT30","v":76276},{"$f":"BP.EMT!AU30","v":152126},{"$f":"BP.EMT!AV30","v":153644}]
[null,null,"Investments",{"$f":"BP.EMT!D31","v":6393},{"$f":"BP.EMT!E31","v":6389},{"$f":"BP.EMT!F31","v":6385},{"$f":"BP.EMT!G31","v":2850},{"$f":"BP.EMT!H31","v":2846},{"$f":"BP.EMT!I31","v":2704},{"$f":"BP.EMT!J31","v":2703},{"$f":"BP.EMT!K31","v":6232},{"$f":"BP.EMT!L31","v":6232},{"$f":"BP.EMT!M31","v":6232},{"$f":"BP.EMT!N31","v":6232},{"$f":"BP.EMT!O31","v":6232},{"$f":"BP.EMT!P31","v":6232},{"$f":"BP.EMT!Q31","v":6232},{"$f":"BP.EMT!R31","v":6232},{"$f":"BP.EMT!S31","v":6232},{"$f":"BP.EMT!T31","v":6232},{"$f":"BP.EMT!U31","v":6232},{"$f":"BP.EMT!V31","v":6232},{"$f":"BP.EMT!W31","v":6232},{"$f":"BP.EMT!X31","v":6232},{"$f":"BP.EMT!Y31","v":6232},{"$f":"BP.EMT!Z31","v":6232},{"$f":"BP.EMT!AA31","v":6228},{"$f":"BP.EMT!AB31","v":6228},{"$f":"BP.EMT!AC31","v":6221},{"$f":"BP.EMT!AD31","v":6217},{"$f":"BP.EMT!AE31","v":6209},{"$f":"BP.EMT!AF31","v":6209},{"$f":"BP.EMT!AG31","v":6209},{"$f":"BP.EMT!AH31","v":6209},{"$f":"BP.EMT!AI31","v":6209},{"$f":"BP.EMT!AJ31","v":6200},{"$f":"BP.EMT!AK31","v":6258},{"$f":"BP.EMT!AL31","v":6258},{"$f":"BP.EMT!AM31","v":6258},{"$f":"BP.EMT!AN31","v":6258},{"$f":"BP.EMT!AO31","v":6258},{"$f":"BP.EMT!AP31","v":6258},{"$f":"BP.EMT!AQ31","v":6258},{"$f":"BP.EMT!AR31","v":6258},{"$f":"BP.EMT!AS31","v":6258},{"$f":"BP.EMT!AT31","v":6258},{"$f":"BP.EMT!AU31","v":6258},{"$f":"BP.EMT!AV31","v":6258}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.EMT!D32","v":0},{"$f":"BP.EMT!E32","v":0},{"$f":"BP.EMT!F32","v":0},{"$f":"BP.EMT!G32","v":13780},{"$f":"BP.EMT!H32","v":12408},{"$f":"BP.EMT!I32","v":11036},{"$f":"BP.EMT!J32","v":9663},{"$f":"BP.EMT!K32","v":10349},{"$f":"BP.EMT!L32","v":19775},{"$f":"BP.EMT!M32","v":17694},{"$f":"BP.EMT!N32","v":15726},{"$f":"BP.EMT!O32","v":15644},{"$f":"BP.EMT!P32","v":1757359},{"$f":"BP.EMT!Q32","v":1767688},{"$f":"BP.EMT!R32","v":14223},{"$f":"BP.EMT!S32","v":13818},{"$f":"BP.EMT!T32","v":13142},{"$f":"BP.EMT!U32","v":12457},{"$f":"BP.EMT!V32","v":13627},{"$f":"BP.EMT!W32","v":13787},{"$f":"BP.EMT!X32","v":13012},{"$f":"BP.EMT!Y32","v":12651},{"$f":"BP.EMT!Z32","v":13210},{"$f":"BP.EMT!AA32","v":14898},{"$f":"BP.EMT!AB32","v":15384},{"$f":"BP.EMT!AC32","v":23255},{"$f":"BP.EMT!AD32","v":20983},{"$f":"BP.EMT!AE32","v":26185},{"$f":"BP.EMT!AF32","v":27553},{"$f":"BP.EMT!AG32","v":27800},{"$f":"BP.EMT!AH32","v":31092},{"$f":"BP.EMT!AI32","v":34906},{"$f":"BP.EMT!AJ32","v":36828},{"$f":"BP.EMT!AK32","v":34551},{"$f":"BP.EMT!AL32","v":36477},{"$f":"BP.EMT!AM32","v":41298},{"$f":"BP.EMT!AN32","v":42447},{"$f":"BP.EMT!AO32","v":39803},{"$f":"BP.EMT!AP32","v":41474},{"$f":"BP.EMT!AQ32","v":44126},{"$f":"BP.EMT!AR32","v":44417},{"$f":"BP.EMT!AS32","v":50401},{"$f":"BP.EMT!AT32","v":49333},{"$f":"BP.EMT!AU32","v":53071},{"$f":"BP.EMT!AV32","v":54734}]
[null,null,"Intangible Assets",{"$f":"BP.EMT!D33","v":1751405},{"$f":"BP.EMT!E33","v":1732286},{"$f":"BP.EMT!F33","v":1722959},{"$f":"BP.EMT!G33","v":1650965},{"$f":"BP.EMT!H33","v":1659603},{"$f":"BP.EMT!I33","v":1696028},{"$f":"BP.EMT!J33","v":1737188},{"$f":"BP.EMT!K33","v":1830771},{"$f":"BP.EMT!L33","v":1885365},{"$f":"BP.EMT!M33","v":1964204},{"$f":"BP.EMT!N33","v":2038155},{"$f":"BP.EMT!O33","v":2020896},{"$f":"BP.EMT!P33","v":263960},{"$f":"BP.EMT!Q33","v":220307},{"$f":"BP.EMT!R33","v":1845513},{"$f":"BP.EMT!S33","v":1849139},{"$f":"BP.EMT!T33","v":1799872},{"$f":"BP.EMT!U33","v":1944105},{"$f":"BP.EMT!V33","v":1983148},{"$f":"BP.EMT!W33","v":1996018},{"$f":"BP.EMT!X33","v":2061199},{"$f":"BP.EMT!Y33","v":2062291},{"$f":"BP.EMT!Z33","v":2103328},{"$f":"BP.EMT!AA33","v":2016215},{"$f":"BP.EMT!AB33","v":1958404},{"$f":"BP.EMT!AC33","v":1895583},{"$f":"BP.EMT!AD33","v":1839890},{"$f":"BP.EMT!AE33","v":1689404},{"$f":"BP.EMT!AF33","v":1671669},{"$f":"BP.EMT!AG33","v":1665594},{"$f":"BP.EMT!AH33","v":1702059},{"$f":"BP.EMT!AI33","v":1618855},{"$f":"BP.EMT!AJ33","v":1672619},{"$f":"BP.EMT!AK33","v":1743112},{"$f":"BP.EMT!AL33","v":1640502},{"$f":"BP.EMT!AM33","v":1562598},{"$f":"BP.EMT!AN33","v":1612195},{"$f":"BP.EMT!AO33","v":1761891},{"$f":"BP.EMT!AP33","v":1803888},{"$f":"BP.EMT!AQ33","v":1797641},{"$f":"BP.EMT!AR33","v":1773487},{"$f":"BP.EMT!AS33","v":1846915},{"$f":"BP.EMT!AT33","v":1761751},{"$f":"BP.EMT!AU33","v":1834173},{"$f":"BP.EMT!AV33","v":1889514}]
[null,null,"Total Assets",{"$f":"BP.EMT!D34","v":3727325},{"$f":"BP.EMT!E34","v":4287892},{"$f":"BP.EMT!F34","v":4048671},{"$f":"BP.EMT!G34","v":4402872},{"$f":"BP.EMT!H34","v":4575259},{"$f":"BP.EMT!I34","v":4521340},{"$f":"BP.EMT!J34","v":4580229},{"$f":"BP.EMT!K34","v":4666751},{"$f":"BP.EMT!L34","v":4497396},{"$f":"BP.EMT!M34","v":5042590},{"$f":"BP.EMT!N34","v":5049136},{"$f":"BP.EMT!O34","v":5364781},{"$f":"BP.EMT!P34","v":5346285},{"$f":"BP.EMT!Q34","v":5304636},{"$f":"BP.EMT!R34","v":5648576},{"$f":"BP.EMT!S34","v":5917524},{"$f":"BP.EMT!T34","v":6008521},{"$f":"BP.EMT!U34","v":6239991},{"$f":"BP.EMT!V34","v":6481298},{"$f":"BP.EMT!W34","v":6596780},{"$f":"BP.EMT!X34","v":6961270},{"$f":"BP.EMT!Y34","v":7105230},{"$f":"BP.EMT!Z34","v":7459966},{"$f":"BP.EMT!AA34","v":7738839},{"$f":"BP.EMT!AB34","v":8447236},{"$f":"BP.EMT!AC34","v":8705311},{"$f":"BP.EMT!AD34","v":9077593},{"$f":"BP.EMT!AE34","v":9466313},{"$f":"BP.EMT!AF34","v":8750606},{"$f":"BP.EMT!AG34","v":10356750},{"$f":"BP.EMT!AH34","v":11040393},{"$f":"BP.EMT!AI34","v":11042402},{"$f":"BP.EMT!AJ34","v":11450930},{"$f":"BP.EMT!AK34","v":11913481},{"$f":"BP.EMT!AL34","v":11717557},{"$f":"BP.EMT!AM34","v":11807373},{"$f":"BP.EMT!AN34","v":11934487},{"$f":"BP.EMT!AO34","v":12639206},{"$f":"BP.EMT!AP34","v":12636083},{"$f":"BP.EMT!AQ34","v":13011019},{"$f":"BP.EMT!AR34","v":13394439},{"$f":"BP.EMT!AS34","v":14197668},{"$f":"BP.EMT!AT34","v":14133271},{"$f":"BP.EMT!AU34","v":14164988},{"$f":"BP.EMT!AV34","v":14313147}]
[null,null,"Current Liabilities",{"$f":"BP.EMT!D35","v":1772425},{"$f":"BP.EMT!E35","v":1268823},{"$f":"BP.EMT!F35","v":934547},{"$f":"BP.EMT!G35","v":781545},{"$f":"BP.EMT!H35","v":1085841},{"$f":"BP.EMT!I35","v":947611},{"$f":"BP.EMT!J35","v":1066332},{"$f":"BP.EMT!K35","v":1088625},{"$f":"BP.EMT!L35","v":1098807},{"$f":"BP.EMT!M35","v":1132888},{"$f":"BP.EMT!N35","v":1169488},{"$f":"BP.EMT!O35","v":1390232},{"$f":"BP.EMT!P35","v":1486176},{"$f":"BP.EMT!Q35","v":1292439},{"$f":"BP.EMT!R35","v":1477996},{"$f":"BP.EMT!S35","v":1597969},{"$f":"BP.EMT!T35","v":1468214},{"$f":"BP.EMT!U35","v":1498838},{"$f":"BP.EMT!V35","v":1583081},{"$f":"BP.EMT!W35","v":1251612},{"$f":"BP.EMT!X35","v":1493827},{"$f":"BP.EMT!Y35","v":1662187},{"$f":"BP.EMT!Z35","v":1693708},{"$f":"BP.EMT!AA35","v":1543767},{"$f":"BP.EMT!AB35","v":2402859},{"$f":"BP.EMT!AC35","v":2509659},{"$f":"BP.EMT!AD35","v":2150646},{"$f":"BP.EMT!AE35","v":2518733},{"$f":"BP.EMT!AF35","v":1965284},{"$f":"BP.EMT!AG35","v":2108199},{"$f":"BP.EMT!AH35","v":2473224},{"$f":"BP.EMT!AI35","v":2562030},{"$f":"BP.EMT!AJ35","v":2484716},{"$f":"BP.EMT!AK35","v":2153438},{"$f":"BP.EMT!AL35","v":2674226},{"$f":"BP.EMT!AM35","v":2725405},{"$f":"BP.EMT!AN35","v":2876773},{"$f":"BP.EMT!AO35","v":3064219},{"$f":"BP.EMT!AP35","v":3201112},{"$f":"BP.EMT!AQ35","v":3014192},{"$f":"BP.EMT!AR35","v":3007647},{"$f":"BP.EMT!AS35","v":2980652},{"$f":"BP.EMT!AT35","v":3383622},{"$f":"BP.EMT!AU35","v":2647166},{"$f":"BP.EMT!AV35","v":2540485}]
[null,null,"Trade Payables",{"$f":"BP.EMT!D36","v":532152},{"$f":"BP.EMT!E36","v":190272},{"$f":"BP.EMT!F36","v":206696},{"$f":"BP.EMT!G36","v":188018},{"$f":"BP.EMT!H36","v":234981},{"$f":"BP.EMT!I36","v":246520},{"$f":"BP.EMT!J36","v":346532},{"$f":"BP.EMT!K36","v":428471},{"$f":"BP.EMT!L36","v":341972},{"$f":"BP.EMT!M36","v":373413},{"$f":"BP.EMT!N36","v":391347},{"$f":"BP.EMT!O36","v":427144},{"$f":"BP.EMT!P36","v":436861},{"$f":"BP.EMT!Q36","v":427316},{"$f":"BP.EMT!R36","v":657251},{"$f":"BP.EMT!S36","v":465802},{"$f":"BP.EMT!T36","v":460536},{"$f":"BP.EMT!U36","v":550841},{"$f":"BP.EMT!V36","v":598467},{"$f":"BP.EMT!W36","v":401442},{"$f":"BP.EMT!X36","v":537730},{"$f":"BP.EMT!Y36","v":412566},{"$f":"BP.EMT!Z36","v":444677},{"$f":"BP.EMT!AA36","v":422691},{"$f":"BP.EMT!AB36","v":384111},{"$f":"BP.EMT!AC36","v":364047},{"$f":"BP.EMT!AD36","v":379122},{"$f":"BP.EMT!AE36","v":514293},{"$f":"BP.EMT!AF36","v":441603},{"$f":"BP.EMT!AG36","v":522627},{"$f":"BP.EMT!AH36","v":704514},{"$f":"BP.EMT!AI36","v":631755},{"$f":"BP.EMT!AJ36","v":518380},{"$f":"BP.EMT!AK36","v":467857},{"$f":"BP.EMT!AL36","v":465643},{"$f":"BP.EMT!AM36","v":435698},{"$f":"BP.EMT!AN36","v":467818},{"$f":"BP.EMT!AO36","v":492313},{"$f":"BP.EMT!AP36","v":524556},{"$f":"BP.EMT!AQ36","v":572875},{"$f":"BP.EMT!AR36","v":570641},{"$f":"BP.EMT!AS36","v":597926},{"$f":"BP.EMT!AT36","v":686855},{"$f":"BP.EMT!AU36","v":561889},{"$f":"BP.EMT!AV36","v":602325}]
[null,null,"Loans and Financing",{"$f":"BP.EMT!D37","v":488038},{"$f":"BP.EMT!E37","v":337563},{"$f":"BP.EMT!F37","v":242162},{"$f":"BP.EMT!G37","v":82463},{"$f":"BP.EMT!H37","v":74484},{"$f":"BP.EMT!I37","v":71122},{"$f":"BP.EMT!J37","v":74324},{"$f":"BP.EMT!K37","v":109915},{"$f":"BP.EMT!L37","v":123894},{"$f":"BP.EMT!M37","v":133773},{"$f":"BP.EMT!N37","v":155092},{"$f":"BP.EMT!O37","v":139380},{"$f":"BP.EMT!P37","v":157509},{"$f":"BP.EMT!Q37","v":75140},{"$f":"BP.EMT!R37","v":85683},{"$f":"BP.EMT!S37","v":335986},{"$f":"BP.EMT!T37","v":260210},{"$f":"BP.EMT!U37","v":260237},{"$f":"BP.EMT!V37","v":257749},{"$f":"BP.EMT!W37","v":145127},{"$f":"BP.EMT!X37","v":141735},{"$f":"BP.EMT!Y37","v":628152},{"$f":"BP.EMT!Z37","v":644640},{"$f":"BP.EMT!AA37","v":561733},{"$f":"BP.EMT!AB37","v":883934},{"$f":"BP.EMT!AC37","v":854822},{"$f":"BP.EMT!AD37","v":873985},{"$f":"BP.EMT!AE37","v":1065726},{"$f":"BP.EMT!AF37","v":746877},{"$f":"BP.EMT!AG37","v":658498},{"$f":"BP.EMT!AH37","v":747227},{"$f":"BP.EMT!AI37","v":883359},{"$f":"BP.EMT!AJ37","v":682017},{"$f":"BP.EMT!AK37","v":646735},{"$f":"BP.EMT!AL37","v":935883},{"$f":"BP.EMT!AM37","v":771805},{"$f":"BP.EMT!AN37","v":829115},{"$f":"BP.EMT!AO37","v":896874},{"$f":"BP.EMT!AP37","v":743749},{"$f":"BP.EMT!AQ37","v":766950},{"$f":"BP.EMT!AR37","v":554537},{"$f":"BP.EMT!AS37","v":983578},{"$f":"BP.EMT!AT37","v":1355695},{"$f":"BP.EMT!AU37","v":868878},{"$f":"BP.EMT!AV37","v":716106}]
[null,null,"Debentures",{"$f":"BP.EMT!D38","v":193367},{"$f":"BP.EMT!E38","v":261962},{"$f":"BP.EMT!F38","v":65849},{"$f":"BP.EMT!G38","v":46745},{"$f":"BP.EMT!H38","v":57984},{"$f":"BP.EMT!I38","v":14847},{"$f":"BP.EMT!J38","v":55889},{"$f":"BP.EMT!K38","v":60630},{"$f":"BP.EMT!L38","v":78098},{"$f":"BP.EMT!M38","v":71594},{"$f":"BP.EMT!N38","v":69595},{"$f":"BP.EMT!O38","v":69996},{"$f":"BP.EMT!P38","v":69508},{"$f":"BP.EMT!Q38","v":68940},{"$f":"BP.EMT!R38","v":69427},{"$f":"BP.EMT!S38","v":72748},{"$f":"BP.EMT!T38","v":11136},{"$f":"BP.EMT!U38","v":15491},{"$f":"BP.EMT!V38","v":13591},{"$f":"BP.EMT!W38","v":19350},{"$f":"BP.EMT!X38","v":12088},{"$f":"BP.EMT!Y38","v":21143},{"$f":"BP.EMT!Z38","v":15495},{"$f":"BP.EMT!AA38","v":63372},{"$f":"BP.EMT!AB38","v":525831},{"$f":"BP.EMT!AC38","v":528934},{"$f":"BP.EMT!AD38","v":137359},{"$f":"BP.EMT!AE38","v":145515},{"$f":"BP.EMT!AF38","v":55284},{"$f":"BP.EMT!AG38","v":160675},{"$f":"BP.EMT!AH38","v":159891},{"$f":"BP.EMT!AI38","v":191410},{"$f":"BP.EMT!AJ38","v":324300},{"$f":"BP.EMT!AK38","v":225626},{"$f":"BP.EMT!AL38","v":508238},{"$f":"BP.EMT!AM38","v":457714},{"$f":"BP.EMT!AN38","v":323955},{"$f":"BP.EMT!AO38","v":543279},{"$f":"BP.EMT!AP38","v":543485},{"$f":"BP.EMT!AQ38","v":550517},{"$f":"BP.EMT!AR38","v":560319},{"$f":"BP.EMT!AS38","v":345513},{"$f":"BP.EMT!AT38","v":237286},{"$f":"BP.EMT!AU38","v":227713},{"$f":"BP.EMT!AV38","v":288964}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.EMT!D39","v":140428},{"$f":"BP.EMT!E39","v":152268},{"$f":"BP.EMT!F39","v":164554},{"$f":"BP.EMT!G39","v":102118},{"$f":"BP.EMT!H39","v":130162},{"$f":"BP.EMT!I39","v":119163},{"$f":"BP.EMT!J39","v":153431},{"$f":"BP.EMT!K39","v":142043},{"$f":"BP.EMT!L39","v":123655},{"$f":"BP.EMT!M39","v":104297},{"$f":"BP.EMT!N39","v":106477},{"$f":"BP.EMT!O39","v":105553},{"$f":"BP.EMT!P39","v":144797},{"$f":"BP.EMT!Q39","v":117250},{"$f":"BP.EMT!R39","v":150991},{"$f":"BP.EMT!S39","v":122929},{"$f":"BP.EMT!T39","v":133540},{"$f":"BP.EMT!U39","v":144972},{"$f":"BP.EMT!V39","v":94580},{"$f":"BP.EMT!W39","v":65836},{"$f":"BP.EMT!X39","v":176068},{"$f":"BP.EMT!Y39","v":193322},{"$f":"BP.EMT!Z39","v":204222},{"$f":"BP.EMT!AA39","v":87118},{"$f":"BP.EMT!AB39","v":165563},{"$f":"BP.EMT!AC39","v":238995},{"$f":"BP.EMT!AD39","v":258259},{"$f":"BP.EMT!AE39","v":214406},{"$f":"BP.EMT!AF39","v":197164},{"$f":"BP.EMT!AG39","v":257227},{"$f":"BP.EMT!AH39","v":314816},{"$f":"BP.EMT!AI39","v":200895},{"$f":"BP.EMT!AJ39","v":227982},{"$f":"BP.EMT!AK39","v":203631},{"$f":"BP.EMT!AL39","v":186579},{"$f":"BP.EMT!AM39","v":151438},{"$f":"BP.EMT!AN39","v":169721},{"$f":"BP.EMT!AO39","v":182809},{"$f":"BP.EMT!AP39","v":197327},{"$f":"BP.EMT!AQ39","v":203672},{"$f":"BP.EMT!AR39","v":187117},{"$f":"BP.EMT!AS39","v":141248},{"$f":"BP.EMT!AT39","v":198739},{"$f":"BP.EMT!AU39","v":158293},{"$f":"BP.EMT!AV39","v":184182}]
[null,null,"Dividends Payable",{"$f":"BP.EMT!D40","v":19625},{"$f":"BP.EMT!E40","v":19625},{"$f":"BP.EMT!F40","v":144},{"$f":"BP.EMT!G40","v":17169},{"$f":"BP.EMT!H40","v":2618},{"$f":"BP.EMT!I40","v":104},{"$f":"BP.EMT!J40","v":102},{"$f":"BP.EMT!K40","v":357},{"$f":"BP.EMT!L40","v":357},{"$f":"BP.EMT!M40","v":114},{"$f":"BP.EMT!N40","v":114},{"$f":"BP.EMT!O40","v":20808},{"$f":"BP.EMT!P40","v":0},{"$f":"BP.EMT!Q40","v":0},{"$f":"BP.EMT!R40","v":120},{"$f":"BP.EMT!S40","v":13929},{"$f":"BP.EMT!T40","v":13929},{"$f":"BP.EMT!U40","v":124},{"$f":"BP.EMT!V40","v":121867},{"$f":"BP.EMT!W40","v":104371},{"$f":"BP.EMT!X40","v":104276},{"$f":"BP.EMT!Y40","v":421},{"$f":"BP.EMT!Z40","v":421},{"$f":"BP.EMT!AA40","v":488},{"$f":"BP.EMT!AB40","v":488},{"$f":"BP.EMT!AC40","v":374},{"$f":"BP.EMT!AD40","v":374},{"$f":"BP.EMT!AE40","v":50973},{"$f":"BP.EMT!AF40","v":646},{"$f":"BP.EMT!AG40","v":646},{"$f":"BP.EMT!AH40","v":882},{"$f":"BP.EMT!AI40","v":978},{"$f":"BP.EMT!AJ40","v":200301},{"$f":"BP.EMT!AK40","v":1081},{"$f":"BP.EMT!AL40","v":1214},{"$f":"BP.EMT!AM40","v":1376},{"$f":"BP.EMT!AN40","v":1565},{"$f":"BP.EMT!AO40","v":1565},{"$f":"BP.EMT!AP40","v":1581},{"$f":"BP.EMT!AQ40","v":1774},{"$f":"BP.EMT!AR40","v":318122},{"$f":"BP.EMT!AS40","v":1936},{"$f":"BP.EMT!AT40","v":1516},{"$f":"BP.EMT!AU40","v":1516},{"$f":"BP.EMT!AV40","v":1784}]
[null,null,"Debt charges",{"$f":"BP.EMT!D41","v":0},{"$f":"BP.EMT!E41","v":0},{"$f":"BP.EMT!F41","v":0},{"$f":"BP.EMT!G41","v":0},{"$f":"BP.EMT!H41","v":3078},{"$f":"BP.EMT!I41","v":3020},{"$f":"BP.EMT!J41","v":2907},{"$f":"BP.EMT!K41","v":3824},{"$f":"BP.EMT!L41","v":5461},{"$f":"BP.EMT!M41","v":12570},{"$f":"BP.EMT!N41","v":13358},{"$f":"BP.EMT!O41","v":9436},{"$f":"BP.EMT!P41","v":9160},{"$f":"BP.EMT!Q41","v":7573},{"$f":"BP.EMT!R41","v":9732},{"$f":"BP.EMT!S41","v":8986},{"$f":"BP.EMT!T41","v":17470},{"$f":"BP.EMT!U41","v":20588},{"$f":"BP.EMT!V41","v":34929},{"$f":"BP.EMT!W41","v":10014},{"$f":"BP.EMT!X41","v":20664},{"$f":"BP.EMT!Y41","v":14734},{"$f":"BP.EMT!Z41","v":30790},{"$f":"BP.EMT!AA41","v":22174},{"$f":"BP.EMT!AB41","v":28695},{"$f":"BP.EMT!AC41","v":39251},{"$f":"BP.EMT!AD41","v":50754},{"$f":"BP.EMT!AE41","v":62425},{"$f":"BP.EMT!AF41","v":41227},{"$f":"BP.EMT!AG41","v":43015},{"$f":"BP.EMT!AH41","v":50898},{"$f":"BP.EMT!AI41","v":54051},{"$f":"BP.EMT!AJ41","v":14700},{"$f":"BP.EMT!AK41","v":20562},{"$f":"BP.EMT!AL41","v":15377},{"$f":"BP.EMT!AM41","v":26799},{"$f":"BP.EMT!AN41","v":27591},{"$f":"BP.EMT!AO41","v":37165},{"$f":"BP.EMT!AP41","v":51817},{"$f":"BP.EMT!AQ41","v":37814},{"$f":"BP.EMT!AR41","v":50311},{"$f":"BP.EMT!AS41","v":36978},{"$f":"BP.EMT!AT41","v":59599},{"$f":"BP.EMT!AU41","v":57479},{"$f":"BP.EMT!AV41","v":65746}]
[null,null,"Post-employment benefits",{"$f":"BP.EMT!D42","v":0},{"$f":"BP.EMT!E42","v":0},{"$f":"BP.EMT!F42","v":0},{"$f":"BP.EMT!G42","v":0},{"$f":"BP.EMT!H42","v":2308},{"$f":"BP.EMT!I42","v":2386},{"$f":"BP.EMT!J42","v":2436},{"$f":"BP.EMT!K42","v":569},{"$f":"BP.EMT!L42","v":569},{"$f":"BP.EMT!M42","v":569},{"$f":"BP.EMT!N42","v":578},{"$f":"BP.EMT!O42","v":2372},{"$f":"BP.EMT!P42","v":2383},{"$f":"BP.EMT!Q42","v":2383},{"$f":"BP.EMT!R42","v":2383},{"$f":"BP.EMT!S42","v":5658},{"$f":"BP.EMT!T42","v":5658},{"$f":"BP.EMT!U42","v":5658},{"$f":"BP.EMT!V42","v":5658},{"$f":"BP.EMT!W42","v":11402},{"$f":"BP.EMT!X42","v":11402},{"$f":"BP.EMT!Y42","v":11402},{"$f":"BP.EMT!Z42","v":11402},{"$f":"BP.EMT!AA42","v":14777},{"$f":"BP.EMT!AB42","v":14777},{"$f":"BP.EMT!AC42","v":14777},{"$f":"BP.EMT!AD42","v":14777},{"$f":"BP.EMT!AE42","v":13969},{"$f":"BP.EMT!AF42","v":13969},{"$f":"BP.EMT!AG42","v":13969},{"$f":"BP.EMT!AH42","v":13969},{"$f":"BP.EMT!AI42","v":12820},{"$f":"BP.EMT!AJ42","v":12820},{"$f":"BP.EMT!AK42","v":12820},{"$f":"BP.EMT!AL42","v":12820},{"$f":"BP.EMT!AM42","v":13614},{"$f":"BP.EMT!AN42","v":13614},{"$f":"BP.EMT!AO42","v":13614},{"$f":"BP.EMT!AP42","v":13614},{"$f":"BP.EMT!AQ42","v":5244},{"$f":"BP.EMT!AR42","v":5244},{"$f":"BP.EMT!AS42","v":5244},{"$f":"BP.EMT!AT42","v":5244},{"$f":"BP.EMT!AU42","v":2900},{"$f":"BP.EMT!AV42","v":2900}]
[null,null,"Financial sector liabilities",{"$f":"BP.EMT!D43","v":0},{"$f":"BP.EMT!E43","v":0},{"$f":"BP.EMT!F43","v":0},{"$f":"BP.EMT!G43","v":0},{"$f":"BP.EMT!H43","v":227962},{"$f":"BP.EMT!I43","v":133384},{"$f":"BP.EMT!J43","v":88923},{"$f":"BP.EMT!K43","v":84754},{"$f":"BP.EMT!L43","v":186974},{"$f":"BP.EMT!M43","v":178331},{"$f":"BP.EMT!N43","v":188536},{"$f":"BP.EMT!O43","v":199568},{"$f":"BP.EMT!P43","v":256072},{"$f":"BP.EMT!Q43","v":185189},{"$f":"BP.EMT!R43","v":173789},{"$f":"BP.EMT!S43","v":215844},{"$f":"BP.EMT!T43","v":264712},{"$f":"BP.EMT!U43","v":205007},{"$f":"BP.EMT!V43","v":172924},{"$f":"BP.EMT!W43","v":154104},{"$f":"BP.EMT!X43","v":152630},{"$f":"BP.EMT!Y43","v":104144},{"$f":"BP.EMT!Z43","v":93405},{"$f":"BP.EMT!AA43","v":136434},{"$f":"BP.EMT!AB43","v":159138},{"$f":"BP.EMT!AC43","v":218430},{"$f":"BP.EMT!AD43","v":212067},{"$f":"BP.EMT!AE43","v":211667},{"$f":"BP.EMT!AF43","v":192370},{"$f":"BP.EMT!AG43","v":155943},{"$f":"BP.EMT!AH43","v":131511},{"$f":"BP.EMT!AI43","v":95478},{"$f":"BP.EMT!AJ43","v":1096},{"$f":"BP.EMT!AK43","v":51099},{"$f":"BP.EMT!AL43","v":130639},{"$f":"BP.EMT!AM43","v":348665},{"$f":"BP.EMT!AN43","v":547003},{"$f":"BP.EMT!AO43","v":347690},{"$f":"BP.EMT!AP43","v":413849},{"$f":"BP.EMT!AQ43","v":263970},{"$f":"BP.EMT!AR43","v":47613},{"$f":"BP.EMT!AS43","v":424739},{"$f":"BP.EMT!AT43","v":292557},{"$f":"BP.EMT!AU43","v":160377},{"$f":"BP.EMT!AV43","v":28193}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMT!D44","v":0},{"$f":"BP.EMT!E44","v":0},{"$f":"BP.EMT!F44","v":0},{"$f":"BP.EMT!G44","v":0},{"$f":"BP.EMT!H44","v":0},{"$f":"BP.EMT!I44","v":0},{"$f":"BP.EMT!J44","v":0},{"$f":"BP.EMT!K44","v":0},{"$f":"BP.EMT!L44","v":0},{"$f":"BP.EMT!M44","v":0},{"$f":"BP.EMT!N44","v":0},{"$f":"BP.EMT!O44","v":0},{"$f":"BP.EMT!P44","v":0},{"$f":"BP.EMT!Q44","v":10705},{"$f":"BP.EMT!R44","v":10815},{"$f":"BP.EMT!S44","v":9403},{"$f":"BP.EMT!T44","v":10075},{"$f":"BP.EMT!U44","v":9759},{"$f":"BP.EMT!V44","v":13739},{"$f":"BP.EMT!W44","v":17295},{"$f":"BP.EMT!X44","v":18568},{"$f":"BP.EMT!Y44","v":14935},{"$f":"BP.EMT!Z44","v":7396},{"$f":"BP.EMT!AA44","v":14117},{"$f":"BP.EMT!AB44","v":6844},{"$f":"BP.EMT!AC44","v":3588},{"$f":"BP.EMT!AD44","v":3607},{"$f":"BP.EMT!AE44","v":2961},{"$f":"BP.EMT!AF44","v":6277},{"$f":"BP.EMT!AG44","v":22848},{"$f":"BP.EMT!AH44","v":65496},{"$f":"BP.EMT!AI44","v":103006},{"$f":"BP.EMT!AJ44","v":172651},{"$f":"BP.EMT!AK44","v":205190},{"$f":"BP.EMT!AL44","v":155418},{"$f":"BP.EMT!AM44","v":194739},{"$f":"BP.EMT!AN44","v":226671},{"$f":"BP.EMT!AO44","v":251572},{"$f":"BP.EMT!AP44","v":169143},{"$f":"BP.EMT!AQ44","v":141254},{"$f":"BP.EMT!AR44","v":105466},{"$f":"BP.EMT!AS44","v":72873},{"$f":"BP.EMT!AT44","v":84847},{"$f":"BP.EMT!AU44","v":108561},{"$f":"BP.EMT!AV44","v":92464}]
[null,null,"Incorporation of grids",{"$f":"BP.EMT!D45","v":0},{"$f":"BP.EMT!E45","v":0},{"$f":"BP.EMT!F45","v":0},{"$f":"BP.EMT!G45","v":0},{"$f":"BP.EMT!H45","v":100000},{"$f":"BP.EMT!I45","v":100000},{"$f":"BP.EMT!J45","v":100238},{"$f":"BP.EMT!K45","v":71200},{"$f":"BP.EMT!L45","v":63659},{"$f":"BP.EMT!M45","v":71200},{"$f":"BP.EMT!N45","v":62283},{"$f":"BP.EMT!O45","v":199000},{"$f":"BP.EMT!P45","v":0},{"$f":"BP.EMT!Q45","v":0},{"$f":"BP.EMT!R45","v":118763},{"$f":"BP.EMT!S45","v":86988},{"$f":"BP.EMT!T45","v":42368},{"$f":"BP.EMT!U45","v":43329},{"$f":"BP.EMT!V45","v":23062},{"$f":"BP.EMT!W45","v":75746},{"$f":"BP.EMT!X45","v":88335},{"$f":"BP.EMT!Y45","v":70467},{"$f":"BP.EMT!Z45","v":56866},{"$f":"BP.EMT!AA45","v":38900},{"$f":"BP.EMT!AB45","v":48704},{"$f":"BP.EMT!AC45","v":58640},{"$f":"BP.EMT!AD45","v":67049},{"$f":"BP.EMT!AE45","v":56001},{"$f":"BP.EMT!AF45","v":60542},{"$f":"BP.EMT!AG45","v":66622},{"$f":"BP.EMT!AH45","v":67633},{"$f":"BP.EMT!AI45","v":93922},{"$f":"BP.EMT!AJ45","v":90338},{"$f":"BP.EMT!AK45","v":93263},{"$f":"BP.EMT!AL45","v":58658},{"$f":"BP.EMT!AM45","v":65862},{"$f":"BP.EMT!AN45","v":24602},{"$f":"BP.EMT!AO45","v":34772},{"$f":"BP.EMT!AP45","v":17637},{"$f":"BP.EMT!AQ45","v":27970},{"$f":"BP.EMT!AR45","v":11221},{"$f":"BP.EMT!AS45","v":9981},{"$f":"BP.EMT!AT45","v":9637},{"$f":"BP.EMT!AU45","v":18350},{"$f":"BP.EMT!AV45","v":21472}]
[null,null,"Other Accounts Payable",{"$f":"BP.EMT!D46","v":398815},{"$f":"BP.EMT!E46","v":307133},{"$f":"BP.EMT!F46","v":255142},{"$f":"BP.EMT!G46","v":345032},{"$f":"BP.EMT!H46","v":252264},{"$f":"BP.EMT!I46","v":257065},{"$f":"BP.EMT!J46","v":241550},{"$f":"BP.EMT!K46","v":186862},{"$f":"BP.EMT!L46","v":174168},{"$f":"BP.EMT!M46","v":187027},{"$f":"BP.EMT!N46","v":182108},{"$f":"BP.EMT!O46","v":216975},{"$f":"BP.EMT!P46","v":409886},{"$f":"BP.EMT!Q46","v":397943},{"$f":"BP.EMT!R46","v":199042},{"$f":"BP.EMT!S46","v":259696},{"$f":"BP.EMT!T46","v":248580},{"$f":"BP.EMT!U46","v":242832},{"$f":"BP.EMT!V46","v":246515},{"$f":"BP.EMT!W46","v":246925},{"$f":"BP.EMT!X46","v":230331},{"$f":"BP.EMT!Y46","v":190901},{"$f":"BP.EMT!Z46","v":184394},{"$f":"BP.EMT!AA46","v":181963},{"$f":"BP.EMT!AB46","v":184774},{"$f":"BP.EMT!AC46","v":187801},{"$f":"BP.EMT!AD46","v":153293},{"$f":"BP.EMT!AE46","v":180797},{"$f":"BP.EMT!AF46","v":209325},{"$f":"BP.EMT!AG46","v":206129},{"$f":"BP.EMT!AH46","v":216387},{"$f":"BP.EMT!AI46","v":294356},{"$f":"BP.EMT!AJ46","v":240131},{"$f":"BP.EMT!AK46","v":225574},{"$f":"BP.EMT!AL46","v":203757},{"$f":"BP.EMT!AM46","v":257695},{"$f":"BP.EMT!AN46","v":245118},{"$f":"BP.EMT!AO46","v":262566},{"$f":"BP.EMT!AP46","v":524354},{"$f":"BP.EMT!AQ46","v":442152},{"$f":"BP.EMT!AR46","v":597056},{"$f":"BP.EMT!AS46","v":360636},{"$f":"BP.EMT!AT46","v":451647},{"$f":"BP.EMT!AU46","v":481210},{"$f":"BP.EMT!AV46","v":536349}]
[null,null,"Non-Current Liabilities",{"$f":"BP.EMT!D47","v":1173706},{"$f":"BP.EMT!E47","v":1809441},{"$f":"BP.EMT!F47","v":1889391},{"$f":"BP.EMT!G47","v":2304231},{"$f":"BP.EMT!H47","v":2174597},{"$f":"BP.EMT!I47","v":2204683},{"$f":"BP.EMT!J47","v":2181865},{"$f":"BP.EMT!K47","v":2228500},{"$f":"BP.EMT!L47","v":2027585},{"$f":"BP.EMT!M47","v":2506142},{"$f":"BP.EMT!N47","v":2434619},{"$f":"BP.EMT!O47","v":2160294},{"$f":"BP.EMT!P47","v":2028481},{"$f":"BP.EMT!Q47","v":2131308},{"$f":"BP.EMT!R47","v":2241715},{"$f":"BP.EMT!S47","v":2520707},{"$f":"BP.EMT!T47","v":2616426},{"$f":"BP.EMT!U47","v":2986054},{"$f":"BP.EMT!V47","v":3125955},{"$f":"BP.EMT!W47","v":3599216},{"$f":"BP.EMT!X47","v":3602396},{"$f":"BP.EMT!Y47","v":3634994},{"$f":"BP.EMT!Z47","v":3721393},{"$f":"BP.EMT!AA47","v":3976501},{"$f":"BP.EMT!AB47","v":3788749},{"$f":"BP.EMT!AC47","v":3862253},{"$f":"BP.EMT!AD47","v":4295938},{"$f":"BP.EMT!AE47","v":4166917},{"$f":"BP.EMT!AF47","v":4116281},{"$f":"BP.EMT!AG47","v":5240608},{"$f":"BP.EMT!AH47","v":5779082},{"$f":"BP.EMT!AI47","v":5821280},{"$f":"BP.EMT!AJ47","v":5951526},{"$f":"BP.EMT!AK47","v":6342291},{"$f":"BP.EMT!AL47","v":5647466},{"$f":"BP.EMT!AM47","v":5982775},{"$f":"BP.EMT!AN47","v":6107231},{"$f":"BP.EMT!AO47","v":6318811},{"$f":"BP.EMT!AP47","v":5885816},{"$f":"BP.EMT!AQ47","v":6235715},{"$f":"BP.EMT!AR47","v":6575548},{"$f":"BP.EMT!AS47","v":7200474},{"$f":"BP.EMT!AT47","v":6781522},{"$f":"BP.EMT!AU47","v":7257944},{"$f":"BP.EMT!AV47","v":7753590}]
[null,null,"Loans and financing ",{"$f":"BP.EMT!D48","v":428434},{"$f":"BP.EMT!E48","v":335307},{"$f":"BP.EMT!F48","v":331542},{"$f":"BP.EMT!G48","v":754531},{"$f":"BP.EMT!H48","v":708205},{"$f":"BP.EMT!I48","v":690481},{"$f":"BP.EMT!J48","v":673287},{"$f":"BP.EMT!K48","v":864733},{"$f":"BP.EMT!L48","v":832022},{"$f":"BP.EMT!M48","v":1273867},{"$f":"BP.EMT!N48","v":1241097},{"$f":"BP.EMT!O48","v":1207835},{"$f":"BP.EMT!P48","v":1203062},{"$f":"BP.EMT!Q48","v":1256005},{"$f":"BP.EMT!R48","v":1262985},{"$f":"BP.EMT!S48","v":1448142},{"$f":"BP.EMT!T48","v":1304131},{"$f":"BP.EMT!U48","v":1656083},{"$f":"BP.EMT!V48","v":1797616},{"$f":"BP.EMT!W48","v":1826841},{"$f":"BP.EMT!X48","v":1818669},{"$f":"BP.EMT!Y48","v":1609299},{"$f":"BP.EMT!Z48","v":1648590},{"$f":"BP.EMT!AA48","v":1811829},{"$f":"BP.EMT!AB48","v":1980659},{"$f":"BP.EMT!AC48","v":1994247},{"$f":"BP.EMT!AD48","v":2001791},{"$f":"BP.EMT!AE48","v":1740092},{"$f":"BP.EMT!AF48","v":1611947},{"$f":"BP.EMT!AG48","v":1600274},{"$f":"BP.EMT!AH48","v":2038332},{"$f":"BP.EMT!AI48","v":1703394},{"$f":"BP.EMT!AJ48","v":1981941},{"$f":"BP.EMT!AK48","v":2005636},{"$f":"BP.EMT!AL48","v":1686708},{"$f":"BP.EMT!AM48","v":2137604},{"$f":"BP.EMT!AN48","v":2261742},{"$f":"BP.EMT!AO48","v":2571435},{"$f":"BP.EMT!AP48","v":2829138},{"$f":"BP.EMT!AQ48","v":2717867},{"$f":"BP.EMT!AR48","v":2565091},{"$f":"BP.EMT!AS48","v":2368029},{"$f":"BP.EMT!AT48","v":2102220},{"$f":"BP.EMT!AU48","v":2417355},{"$f":"BP.EMT!AV48","v":2097357}]
[null,null,"Debentures",{"$f":"BP.EMT!D49","v":78736},{"$f":"BP.EMT!E49","v":446900},{"$f":"BP.EMT!F49","v":447067},{"$f":"BP.EMT!G49","v":447307},{"$f":"BP.EMT!H49","v":447539},{"$f":"BP.EMT!I49","v":440262},{"$f":"BP.EMT!J49","v":417947},{"$f":"BP.EMT!K49","v":395610},{"$f":"BP.EMT!L49","v":290011},{"$f":"BP.EMT!M49","v":272670},{"$f":"BP.EMT!N49","v":248911},{"$f":"BP.EMT!O49","v":231694},{"$f":"BP.EMT!P49","v":215152},{"$f":"BP.EMT!Q49","v":198198},{"$f":"BP.EMT!R49","v":332806},{"$f":"BP.EMT!S49","v":461580},{"$f":"BP.EMT!T49","v":769531},{"$f":"BP.EMT!U49","v":770280},{"$f":"BP.EMT!V49","v":772500},{"$f":"BP.EMT!W49","v":1188041},{"$f":"BP.EMT!X49","v":1186390},{"$f":"BP.EMT!Y49","v":1366630},{"$f":"BP.EMT!Z49","v":1383391},{"$f":"BP.EMT!AA49","v":1353870},{"$f":"BP.EMT!AB49","v":995928},{"$f":"BP.EMT!AC49","v":1023624},{"$f":"BP.EMT!AD49","v":1403102},{"$f":"BP.EMT!AE49","v":1516631},{"$f":"BP.EMT!AF49","v":1505233},{"$f":"BP.EMT!AG49","v":1411365},{"$f":"BP.EMT!AH49","v":1410944},{"$f":"BP.EMT!AI49","v":1718489},{"$f":"BP.EMT!AJ49","v":1611444},{"$f":"BP.EMT!AK49","v":1870904},{"$f":"BP.EMT!AL49","v":1573049},{"$f":"BP.EMT!AM49","v":1579116},{"$f":"BP.EMT!AN49","v":1621613},{"$f":"BP.EMT!AO49","v":1466732},{"$f":"BP.EMT!AP49","v":1141699},{"$f":"BP.EMT!AQ49","v":1354918},{"$f":"BP.EMT!AR49","v":1739260},{"$f":"BP.EMT!AS49","v":2398597},{"$f":"BP.EMT!AT49","v":2221230},{"$f":"BP.EMT!AU49","v":3381131},{"$f":"BP.EMT!AV49","v":4249569}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.EMT!D50","v":0},{"$f":"BP.EMT!E50","v":0},{"$f":"BP.EMT!F50","v":50334},{"$f":"BP.EMT!G50","v":2365},{"$f":"BP.EMT!H50","v":2730},{"$f":"BP.EMT!I50","v":2079},{"$f":"BP.EMT!J50","v":624},{"$f":"BP.EMT!K50","v":3288},{"$f":"BP.EMT!L50","v":3330},{"$f":"BP.EMT!M50","v":3871},{"$f":"BP.EMT!N50","v":4169},{"$f":"BP.EMT!O50","v":29534},{"$f":"BP.EMT!P50","v":29534},{"$f":"BP.EMT!Q50","v":55168},{"$f":"BP.EMT!R50","v":67388},{"$f":"BP.EMT!S50","v":83960},{"$f":"BP.EMT!T50","v":97590},{"$f":"BP.EMT!U50","v":114136},{"$f":"BP.EMT!V50","v":133596},{"$f":"BP.EMT!W50","v":151924},{"$f":"BP.EMT!X50","v":168417},{"$f":"BP.EMT!Y50","v":186407},{"$f":"BP.EMT!Z50","v":208278},{"$f":"BP.EMT!AA50","v":229209},{"$f":"BP.EMT!AB50","v":248118},{"$f":"BP.EMT!AC50","v":266220},{"$f":"BP.EMT!AD50","v":287182},{"$f":"BP.EMT!AE50","v":323942},{"$f":"BP.EMT!AF50","v":421585},{"$f":"BP.EMT!AG50","v":421116},{"$f":"BP.EMT!AH50","v":472330},{"$f":"BP.EMT!AI50","v":557750},{"$f":"BP.EMT!AJ50","v":546194},{"$f":"BP.EMT!AK50","v":675188},{"$f":"BP.EMT!AL50","v":693413},{"$f":"BP.EMT!AM50","v":746081},{"$f":"BP.EMT!AN50","v":822113},{"$f":"BP.EMT!AO50","v":898442},{"$f":"BP.EMT!AP50","v":1024266},{"$f":"BP.EMT!AQ50","v":1199084},{"$f":"BP.EMT!AR50","v":1345170},{"$f":"BP.EMT!AS50","v":1495404},{"$f":"BP.EMT!AT50","v":1558142},{"$f":"BP.EMT!AU50","v":516579},{"$f":"BP.EMT!AV50","v":489307}]
[null,null,"Trade payables",{"$f":"BP.EMT!D51","v":0},{"$f":"BP.EMT!E51","v":0},{"$f":"BP.EMT!F51","v":0},{"$f":"BP.EMT!G51","v":0},{"$f":"BP.EMT!H51","v":351140},{"$f":"BP.EMT!I51","v":351140},{"$f":"BP.EMT!J51","v":341386},{"$f":"BP.EMT!K51","v":312125},{"$f":"BP.EMT!L51","v":282863},{"$f":"BP.EMT!M51","v":253601},{"$f":"BP.EMT!N51","v":224340},{"$f":"BP.EMT!O51","v":195078},{"$f":"BP.EMT!P51","v":165816},{"$f":"BP.EMT!Q51","v":136555},{"$f":"BP.EMT!R51","v":107293},{"$f":"BP.EMT!S51","v":78031},{"$f":"BP.EMT!T51","v":58523},{"$f":"BP.EMT!U51","v":19508},{"$f":"BP.EMT!V51","v":0},{"$f":"BP.EMT!W51","v":30821},{"$f":"BP.EMT!X51","v":33284},{"$f":"BP.EMT!Y51","v":34170},{"$f":"BP.EMT!Z51","v":31134},{"$f":"BP.EMT!AA51","v":38445},{"$f":"BP.EMT!AB51","v":38527},{"$f":"BP.EMT!AC51","v":38553},{"$f":"BP.EMT!AD51","v":39866},{"$f":"BP.EMT!AE51","v":39766},{"$f":"BP.EMT!AF51","v":39935},{"$f":"BP.EMT!AG51","v":39494},{"$f":"BP.EMT!AH51","v":39898},{"$f":"BP.EMT!AI51","v":31885},{"$f":"BP.EMT!AJ51","v":32637},{"$f":"BP.EMT!AK51","v":33543},{"$f":"BP.EMT!AL51","v":33713},{"$f":"BP.EMT!AM51","v":34118},{"$f":"BP.EMT!AN51","v":34952},{"$f":"BP.EMT!AO51","v":33651},{"$f":"BP.EMT!AP51","v":33924},{"$f":"BP.EMT!AQ51","v":35948},{"$f":"BP.EMT!AR51","v":34802},{"$f":"BP.EMT!AS51","v":35586},{"$f":"BP.EMT!AT51","v":37149},{"$f":"BP.EMT!AU51","v":40873},{"$f":"BP.EMT!AV51","v":41132}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMT!D52","v":0},{"$f":"BP.EMT!E52","v":0},{"$f":"BP.EMT!F52","v":0},{"$f":"BP.EMT!G52","v":0},{"$f":"BP.EMT!H52","v":0},{"$f":"BP.EMT!I52","v":0},{"$f":"BP.EMT!J52","v":0},{"$f":"BP.EMT!K52","v":0},{"$f":"BP.EMT!L52","v":0},{"$f":"BP.EMT!M52","v":0},{"$f":"BP.EMT!N52","v":0},{"$f":"BP.EMT!O52","v":0},{"$f":"BP.EMT!P52","v":0},{"$f":"BP.EMT!Q52","v":0},{"$f":"BP.EMT!R52","v":0},{"$f":"BP.EMT!S52","v":0},{"$f":"BP.EMT!T52","v":0},{"$f":"BP.EMT!U52","v":140},{"$f":"BP.EMT!V52","v":134},{"$f":"BP.EMT!W52","v":1421},{"$f":"BP.EMT!X52","v":1034},{"$f":"BP.EMT!Y52","v":2150},{"$f":"BP.EMT!Z52","v":0},{"$f":"BP.EMT!AA52","v":0},{"$f":"BP.EMT!AB52","v":0},{"$f":"BP.EMT!AC52","v":0},{"$f":"BP.EMT!AD52","v":0},{"$f":"BP.EMT!AE52","v":0},{"$f":"BP.EMT!AF52","v":0},{"$f":"BP.EMT!AG52","v":0},{"$f":"BP.EMT!AH52","v":0},{"$f":"BP.EMT!AI52","v":0},{"$f":"BP.EMT!AJ52","v":18452},{"$f":"BP.EMT!AK52","v":3404},{"$f":"BP.EMT!AL52","v":12104},{"$f":"BP.EMT!AM52","v":3777},{"$f":"BP.EMT!AN52","v":6645},{"$f":"BP.EMT!AO52","v":40563},{"$f":"BP.EMT!AP52","v":17528},{"$f":"BP.EMT!AQ52","v":31162},{"$f":"BP.EMT!AR52","v":19459},{"$f":"BP.EMT!AS52","v":48007},{"$f":"BP.EMT!AT52","v":50008},{"$f":"BP.EMT!AU52","v":120659},{"$f":"BP.EMT!AV52","v":98208}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.EMT!D53","v":0},{"$f":"BP.EMT!E53","v":0},{"$f":"BP.EMT!F53","v":0},{"$f":"BP.EMT!G53","v":0},{"$f":"BP.EMT!H53","v":204941},{"$f":"BP.EMT!I53","v":172048},{"$f":"BP.EMT!J53","v":158061},{"$f":"BP.EMT!K53","v":162152},{"$f":"BP.EMT!L53","v":159403},{"$f":"BP.EMT!M53","v":150765},{"$f":"BP.EMT!N53","v":151238},{"$f":"BP.EMT!O53","v":128006},{"$f":"BP.EMT!P53","v":127754},{"$f":"BP.EMT!Q53","v":130706},{"$f":"BP.EMT!R53","v":133788},{"$f":"BP.EMT!S53","v":124552},{"$f":"BP.EMT!T53","v":124193},{"$f":"BP.EMT!U53","v":119131},{"$f":"BP.EMT!V53","v":107052},{"$f":"BP.EMT!W53","v":106995},{"$f":"BP.EMT!X53","v":105812},{"$f":"BP.EMT!Y53","v":106449},{"$f":"BP.EMT!Z53","v":104237},{"$f":"BP.EMT!AA53","v":104129},{"$f":"BP.EMT!AB53","v":103556},{"$f":"BP.EMT!AC53","v":104630},{"$f":"BP.EMT!AD53","v":104843},{"$f":"BP.EMT!AE53","v":105924},{"$f":"BP.EMT!AF53","v":106783},{"$f":"BP.EMT!AG53","v":106570},{"$f":"BP.EMT!AH53","v":99514},{"$f":"BP.EMT!AI53","v":94676},{"$f":"BP.EMT!AJ53","v":94518},{"$f":"BP.EMT!AK53","v":89493},{"$f":"BP.EMT!AL53","v":79471},{"$f":"BP.EMT!AM53","v":78261},{"$f":"BP.EMT!AN53","v":77344},{"$f":"BP.EMT!AO53","v":70114},{"$f":"BP.EMT!AP53","v":68006},{"$f":"BP.EMT!AQ53","v":66089},{"$f":"BP.EMT!AR53","v":63620},{"$f":"BP.EMT!AS53","v":60473},{"$f":"BP.EMT!AT53","v":55237},{"$f":"BP.EMT!AU53","v":45779},{"$f":"BP.EMT!AV53","v":47057}]
[null,null,"Post-employment benefits",{"$f":"BP.EMT!D54","v":0},{"$f":"BP.EMT!E54","v":0},{"$f":"BP.EMT!F54","v":0},{"$f":"BP.EMT!G54","v":0},{"$f":"BP.EMT!H54","v":9750},{"$f":"BP.EMT!I54","v":10155},{"$f":"BP.EMT!J54","v":10560},{"$f":"BP.EMT!K54","v":7852},{"$f":"BP.EMT!L54","v":7994},{"$f":"BP.EMT!M54","v":8136},{"$f":"BP.EMT!N54","v":8279},{"$f":"BP.EMT!O54","v":29794},{"$f":"BP.EMT!P54","v":15365},{"$f":"BP.EMT!Q54","v":15958},{"$f":"BP.EMT!R54","v":16551},{"$f":"BP.EMT!S54","v":39820},{"$f":"BP.EMT!T54","v":41234},{"$f":"BP.EMT!U54","v":42649},{"$f":"BP.EMT!V54","v":44071},{"$f":"BP.EMT!W54","v":78197},{"$f":"BP.EMT!X54","v":80925},{"$f":"BP.EMT!Y54","v":83652},{"$f":"BP.EMT!Z54","v":86380},{"$f":"BP.EMT!AA54","v":145739},{"$f":"BP.EMT!AB54","v":148748},{"$f":"BP.EMT!AC54","v":151757},{"$f":"BP.EMT!AD54","v":156821},{"$f":"BP.EMT!AE54","v":126613},{"$f":"BP.EMT!AF54","v":130106},{"$f":"BP.EMT!AG54","v":127640},{"$f":"BP.EMT!AH54","v":131132},{"$f":"BP.EMT!AI54","v":94201},{"$f":"BP.EMT!AJ54","v":97406},{"$f":"BP.EMT!AK54","v":97352},{"$f":"BP.EMT!AL54","v":100557},{"$f":"BP.EMT!AM54","v":92132},{"$f":"BP.EMT!AN54","v":95270},{"$f":"BP.EMT!AO54","v":98673},{"$f":"BP.EMT!AP54","v":102077},{"$f":"BP.EMT!AQ54","v":23689},{"$f":"BP.EMT!AR54","v":24842},{"$f":"BP.EMT!AS54","v":26153},{"$f":"BP.EMT!AT54","v":27464},{"$f":"BP.EMT!AU54","v":12154},{"$f":"BP.EMT!AV54","v":12896}]
[null,null,"Financial sector liabilities",{"$f":"BP.EMT!D55","v":0},{"$f":"BP.EMT!E55","v":0},{"$f":"BP.EMT!F55","v":0},{"$f":"BP.EMT!G55","v":0},{"$f":"BP.EMT!H55","v":0},{"$f":"BP.EMT!I55","v":96956},{"$f":"BP.EMT!J55","v":121777},{"$f":"BP.EMT!K55","v":24811},{"$f":"BP.EMT!L55","v":0},{"$f":"BP.EMT!M55","v":76354},{"$f":"BP.EMT!N55","v":89177},{"$f":"BP.EMT!O55","v":53319},{"$f":"BP.EMT!P55","v":4999},{"$f":"BP.EMT!Q55","v":79878},{"$f":"BP.EMT!R55","v":70183},{"$f":"BP.EMT!S55","v":65035},{"$f":"BP.EMT!T55","v":20350},{"$f":"BP.EMT!U55","v":71494},{"$f":"BP.EMT!V55","v":80606},{"$f":"BP.EMT!W55","v":75240},{"$f":"BP.EMT!X55","v":56900},{"$f":"BP.EMT!Y55","v":92604},{"$f":"BP.EMT!Z55","v":107674},{"$f":"BP.EMT!AA55","v":125964},{"$f":"BP.EMT!AB55","v":102405},{"$f":"BP.EMT!AC55","v":109056},{"$f":"BP.EMT!AD55","v":123386},{"$f":"BP.EMT!AE55","v":136906},{"$f":"BP.EMT!AF55","v":145441},{"$f":"BP.EMT!AG55","v":156669},{"$f":"BP.EMT!AH55","v":199434},{"$f":"BP.EMT!AI55","v":276606},{"$f":"BP.EMT!AJ55","v":201975},{"$f":"BP.EMT!AK55","v":170535},{"$f":"BP.EMT!AL55","v":128156},{"$f":"BP.EMT!AM55","v":73042},{"$f":"BP.EMT!AN55","v":5692},{"$f":"BP.EMT!AO55","v":33161},{"$f":"BP.EMT!AP55","v":34319},{"$f":"BP.EMT!AQ55","v":25321},{"$f":"BP.EMT!AR55","v":117244},{"$f":"BP.EMT!AS55","v":137977},{"$f":"BP.EMT!AT55","v":162405},{"$f":"BP.EMT!AU55","v":189469},{"$f":"BP.EMT!AV55","v":216506}]
[null,null,"Incorporation of grids",{"$f":"BP.EMT!D56","v":0},{"$f":"BP.EMT!E56","v":0},{"$f":"BP.EMT!F56","v":0},{"$f":"BP.EMT!G56","v":0},{"$f":"BP.EMT!H56","v":184592},{"$f":"BP.EMT!I56","v":170880},{"$f":"BP.EMT!J56","v":176576},{"$f":"BP.EMT!K56","v":185162},{"$f":"BP.EMT!L56","v":194027},{"$f":"BP.EMT!M56","v":213081},{"$f":"BP.EMT!N56","v":233741},{"$f":"BP.EMT!O56","v":78618},{"$f":"BP.EMT!P56","v":0},{"$f":"BP.EMT!Q56","v":0},{"$f":"BP.EMT!R56","v":98917},{"$f":"BP.EMT!S56","v":98917},{"$f":"BP.EMT!T56","v":98917},{"$f":"BP.EMT!U56","v":98917},{"$f":"BP.EMT!V56","v":98917},{"$f":"BP.EMT!W56","v":45504},{"$f":"BP.EMT!X56","v":45504},{"$f":"BP.EMT!Y56","v":45504},{"$f":"BP.EMT!Z56","v":45504},{"$f":"BP.EMT!AA56","v":45504},{"$f":"BP.EMT!AB56","v":45504},{"$f":"BP.EMT!AC56","v":45504},{"$f":"BP.EMT!AD56","v":45504},{"$f":"BP.EMT!AE56","v":45504},{"$f":"BP.EMT!AF56","v":45504},{"$f":"BP.EMT!AG56","v":45504},{"$f":"BP.EMT!AH56","v":45504},{"$f":"BP.EMT!AI56","v":0},{"$f":"BP.EMT!AJ56","v":0},{"$f":"BP.EMT!AK56","v":0},{"$f":"BP.EMT!AL56","v":0},{"$f":"BP.EMT!AM56","v":0},{"$f":"BP.EMT!AN56","v":0},{"$f":"BP.EMT!AO56","v":0},{"$f":"BP.EMT!AP56","v":0},{"$f":"BP.EMT!AQ56","v":0},{"$f":"BP.EMT!AR56","v":"-"},{"$f":"BP.EMT!AS56","v":""},{"$f":"BP.EMT!AT56","v":0},{"$f":"BP.EMT!AU56","v":0},{"$f":"BP.EMT!AV56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis"]
[null,null,"Other Accounts Payable",{"$f":"BP.EMT!D58","v":666536},{"$f":"BP.EMT!E58","v":1027234},{"$f":"BP.EMT!F58","v":1060448},{"$f":"BP.EMT!G58","v":1100028},{"$f":"BP.EMT!H58","v":265700},{"$f":"BP.EMT!I58","v":270682},{"$f":"BP.EMT!J58","v":281647},{"$f":"BP.EMT!K58","v":272767},{"$f":"BP.EMT!L58","v":257935},{"$f":"BP.EMT!M58","v":253797},{"$f":"BP.EMT!N58","v":233667},{"$f":"BP.EMT!O58","v":206416},{"$f":"BP.EMT!P58","v":266799},{"$f":"BP.EMT!Q58","v":258840},{"$f":"BP.EMT!R58","v":151804},{"$f":"BP.EMT!S58","v":120670},{"$f":"BP.EMT!T58","v":101957},{"$f":"BP.EMT!U58","v":93716},{"$f":"BP.EMT!V58","v":91463},{"$f":"BP.EMT!W58","v":94232},{"$f":"BP.EMT!X58","v":105461},{"$f":"BP.EMT!Y58","v":108129},{"$f":"BP.EMT!Z58","v":106205},{"$f":"BP.EMT!AA58","v":121812},{"$f":"BP.EMT!AB58","v":125304},{"$f":"BP.EMT!AC58","v":128662},{"$f":"BP.EMT!AD58","v":133443},{"$f":"BP.EMT!AE58","v":131539},{"$f":"BP.EMT!AF58","v":109747},{"$f":"BP.EMT!AG58","v":113199},{"$f":"BP.EMT!AH58","v":112913},{"$f":"BP.EMT!AI58","v":103306},{"$f":"BP.EMT!AJ58","v":104850},{"$f":"BP.EMT!AK58","v":108535},{"$f":"BP.EMT!AL58","v":105253},{"$f":"BP.EMT!AM58","v":108024},{"$f":"BP.EMT!AN58","v":112668},{"$f":"BP.EMT!AO58","v":118656},{"$f":"BP.EMT!AP58","v":115285},{"$f":"BP.EMT!AQ58","v":110770},{"$f":"BP.EMT!AR58","v":118644},{"$f":"BP.EMT!AS58","v":119801},{"$f":"BP.EMT!AT58","v":117830},{"$f":"BP.EMT!AU58","v":84108},{"$f":"BP.EMT!AV58","v":166967}]
[null,null,"Shareholder's Equity",{"$f":"BP.EMT!D59","v":781194},{"$f":"BP.EMT!E59","v":1209628},{"$f":"BP.EMT!F59","v":1224733},{"$f":"BP.EMT!G59","v":1317096},{"$f":"BP.EMT!H59","v":1314821},{"$f":"BP.EMT!I59","v":1369046},{"$f":"BP.EMT!J59","v":1332032},{"$f":"BP.EMT!K59","v":1349626},{"$f":"BP.EMT!L59","v":1371004},{"$f":"BP.EMT!M59","v":1403560},{"$f":"BP.EMT!N59","v":1445029},{"$f":"BP.EMT!O59","v":1814255},{"$f":"BP.EMT!P59","v":1831628},{"$f":"BP.EMT!Q59","v":1880889},{"$f":"BP.EMT!R59","v":1928865},{"$f":"BP.EMT!S59","v":1798848},{"$f":"BP.EMT!T59","v":1923881},{"$f":"BP.EMT!U59","v":1755099},{"$f":"BP.EMT!V59","v":1772262},{"$f":"BP.EMT!W59","v":1745952},{"$f":"BP.EMT!X59","v":1865047},{"$f":"BP.EMT!Y59","v":1808049},{"$f":"BP.EMT!Z59","v":2044865},{"$f":"BP.EMT!AA59","v":2218571},{"$f":"BP.EMT!AB59","v":2255628},{"$f":"BP.EMT!AC59","v":2333399},{"$f":"BP.EMT!AD59","v":2631009},{"$f":"BP.EMT!AE59","v":2780663},{"$f":"BP.EMT!AF59","v":2669041},{"$f":"BP.EMT!AG59","v":3007943},{"$f":"BP.EMT!AH59","v":2788087},{"$f":"BP.EMT!AI59","v":2659092},{"$f":"BP.EMT!AJ59","v":3014688},{"$f":"BP.EMT!AK59","v":3417752},{"$f":"BP.EMT!AL59","v":3395865},{"$f":"BP.EMT!AM59","v":3099193},{"$f":"BP.EMT!AN59","v":2950483},{"$f":"BP.EMT!AO59","v":3256176},{"$f":"BP.EMT!AP59","v":3549155},{"$f":"BP.EMT!AQ59","v":3761112},{"$f":"BP.EMT!AR59","v":3811244},{"$f":"BP.EMT!AS59","v":4016542},{"$f":"BP.EMT!AT59","v":3968127},{"$f":"BP.EMT!AU59","v":4259878},{"$f":"BP.EMT!AV59","v":4019072}]
[null,null,"Capital",{"$f":"BP.EMT!D60","v":710197},{"$f":"BP.EMT!E60","v":1118910},{"$f":"BP.EMT!F60","v":1118910},{"$f":"BP.EMT!G60","v":1118910},{"$f":"BP.EMT!H60","v":1118910},{"$f":"BP.EMT!I60","v":1118910},{"$f":"BP.EMT!J60","v":1118910},{"$f":"BP.EMT!K60","v":1118910},{"$f":"BP.EMT!L60","v":1118910},{"$f":"BP.EMT!M60","v":1118910},{"$f":"BP.EMT!N60","v":1118910},{"$f":"BP.EMT!O60","v":1469786},{"$f":"BP.EMT!P60","v":1469786},{"$f":"BP.EMT!Q60","v":1514569},{"$f":"BP.EMT!R60","v":1514569},{"$f":"BP.EMT!S60","v":1514569},{"$f":"BP.EMT!T60","v":1514569},{"$f":"BP.EMT!U60","v":1514569},{"$f":"BP.EMT!V60","v":1514569},{"$f":"BP.EMT!W60","v":1514569},{"$f":"BP.EMT!X60","v":1514569},{"$f":"BP.EMT!Y60","v":1514569},{"$f":"BP.EMT!Z60","v":1514569},{"$f":"BP.EMT!AA60","v":1514569},{"$f":"BP.EMT!AB60","v":1514569},{"$f":"BP.EMT!AC60","v":1677113},{"$f":"BP.EMT!AD60","v":1677113},{"$f":"BP.EMT!AE60","v":1677113},{"$f":"BP.EMT!AF60","v":1677113},{"$f":"BP.EMT!AG60","v":1677113},{"$f":"BP.EMT!AH60","v":1677113},{"$f":"BP.EMT!AI60","v":1677113},{"$f":"BP.EMT!AJ60","v":1677113},{"$f":"BP.EMT!AK60","v":1677113},{"$f":"BP.EMT!AL60","v":1677113},{"$f":"BP.EMT!AM60","v":1677113},{"$f":"BP.EMT!AN60","v":1677113},{"$f":"BP.EMT!AO60","v":1677113},{"$f":"BP.EMT!AP60","v":1677113},{"$f":"BP.EMT!AQ60","v":1677113},{"$f":"BP.EMT!AR60","v":1677113},{"$f":"BP.EMT!AS60","v":1677113},{"$f":"BP.EMT!AT60","v":1677113},{"$f":"BP.EMT!AU60","v":1677113},{"$f":"BP.EMT!AV60","v":1677113}]
[null,null,"Capital Reserve",{"$f":"BP.EMT!D61","v":0},{"$f":"BP.EMT!E61","v":0},{"$f":"BP.EMT!F61","v":0},{"$f":"BP.EMT!G61","v":0},{"$f":"BP.EMT!H61","v":0},{"$f":"BP.EMT!I61","v":0},{"$f":"BP.EMT!J61","v":0},{"$f":"BP.EMT!K61","v":0},{"$f":"BP.EMT!L61","v":0},{"$f":"BP.EMT!M61","v":0},{"$f":"BP.EMT!N61","v":0},{"$f":"BP.EMT!O61","v":0},{"$f":"BP.EMT!P61","v":116862},{"$f":"BP.EMT!Q61","v":110709},{"$f":"BP.EMT!R61","v":0},{"$f":"BP.EMT!S61","v":0},{"$f":"BP.EMT!T61","v":0},{"$f":"BP.EMT!U61","v":0},{"$f":"BP.EMT!V61","v":1587},{"$f":"BP.EMT!W61","v":1861},{"$f":"BP.EMT!X61","v":1932},{"$f":"BP.EMT!Y61","v":2069},{"$f":"BP.EMT!Z61","v":62242},{"$f":"BP.EMT!AA61","v":2431},{"$f":"BP.EMT!AB61","v":2609},{"$f":"BP.EMT!AC61","v":2787},{"$f":"BP.EMT!AD61","v":2965},{"$f":"BP.EMT!AE61","v":4073},{"$f":"BP.EMT!AF61","v":4427},{"$f":"BP.EMT!AG61","v":4366},{"$f":"BP.EMT!AH61","v":4831},{"$f":"BP.EMT!AI61","v":5319},{"$f":"BP.EMT!AJ61","v":5575},{"$f":"BP.EMT!AK61","v":5525},{"$f":"BP.EMT!AL61","v":22408},{"$f":"BP.EMT!AM61","v":22786},{"$f":"BP.EMT!AN61","v":22743},{"$f":"BP.EMT!AO61","v":23054},{"$f":"BP.EMT!AP61","v":23294},{"$f":"BP.EMT!AQ61","v":23641},{"$f":"BP.EMT!AR61","v":23197},{"$f":"BP.EMT!AS61","v":22193},{"$f":"BP.EMT!AT61","v":22833},{"$f":"BP.EMT!AU61","v":23434},{"$f":"BP.EMT!AV61","v":24022}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.EMT!D62","v":-82252},{"$f":"BP.EMT!E62","v":-58416},{"$f":"BP.EMT!F62","v":-39137},{"$f":"BP.EMT!G62","v":0},{"$f":"BP.EMT!H62","v":2016},{"$f":"BP.EMT!I62","v":60710},{"$f":"BP.EMT!J62","v":27177},{"$f":"BP.EMT!K62","v":0},{"$f":"BP.EMT!L62","v":24866},{"$f":"BP.EMT!M62","v":60964},{"$f":"BP.EMT!N62","v":105953},{"$f":"BP.EMT!O62","v":21116},{"$f":"BP.EMT!P62","v":4084},{"$f":"BP.EMT!Q62","v":10237},{"$f":"BP.EMT!R62","v":149447},{"$f":"BP.EMT!S62","v":0},{"$f":"BP.EMT!T62","v":129534},{"$f":"BP.EMT!U62","v":-34912},{"$f":"BP.EMT!V62","v":172259},{"$f":"BP.EMT!W62","v":0},{"$f":"BP.EMT!X62","v":122874},{"$f":"BP.EMT!Y62","v":158755},{"$f":"BP.EMT!Z62","v":338848},{"$f":"BP.EMT!AA62","v":0},{"$f":"BP.EMT!AB62","v":40008},{"$f":"BP.EMT!AC62","v":118148},{"$f":"BP.EMT!AD62","v":418623},{"$f":"BP.EMT!AE62","v":0},{"$f":"BP.EMT!AF62","v":287021},{"$f":"BP.EMT!AG62","v":628945},{"$f":"BP.EMT!AH62","v":411443},{"$f":"BP.EMT!AI62","v":-218253},{"$f":"BP.EMT!AJ62","v":339099},{"$f":"BP.EMT!AK62","v":744711},{"$f":"BP.EMT!AL62","v":708420},{"$f":"BP.EMT!AM62","v":0},{"$f":"BP.EMT!AN62","v":220267},{"$f":"BP.EMT!AO62","v":527856},{"$f":"BP.EMT!AP62","v":822773},{"$f":"BP.EMT!AQ62","v":0},{"$f":"BP.EMT!AR62","v":369014},{"$f":"BP.EMT!AS62","v":577935},{"$f":"BP.EMT!AT62","v":530885},{"$f":"BP.EMT!AU62","v":0},{"$f":"BP.EMT!AV62","v":285784}]
[null,null,"Equity Income Adjustment",{"$f":"BP.EMT!D63","v":0},{"$f":"BP.EMT!E63","v":0},{"$f":"BP.EMT!F63","v":0},{"$f":"BP.EMT!G63","v":150427},{"$f":"BP.EMT!H63","v":146136},{"$f":"BP.EMT!I63","v":141667},{"$f":"BP.EMT!J63","v":138186},{"$f":"BP.EMT!K63","v":134326},{"$f":"BP.EMT!L63","v":130838},{"$f":"BP.EMT!M63","v":127296},{"$f":"BP.EMT!N63","v":123776},{"$f":"BP.EMT!O63","v":120946},{"$f":"BP.EMT!P63","v":0},{"$f":"BP.EMT!Q63","v":0},{"$f":"BP.EMT!R63","v":106755},{"$f":"BP.EMT!S63","v":101928},{"$f":"BP.EMT!T63","v":97427},{"$f":"BP.EMT!U63","v":93254},{"$f":"BP.EMT!V63","v":88771},{"$f":"BP.EMT!W63","v":85054},{"$f":"BP.EMT!X63","v":81204},{"$f":"BP.EMT!Y63","v":78001},{"$f":"BP.EMT!Z63","v":74551},{"$f":"BP.EMT!AA63","v":71318},{"$f":"BP.EMT!AB63","v":68189},{"$f":"BP.EMT!AC63","v":65098},{"$f":"BP.EMT!AD63","v":62055},{"$f":"BP.EMT!AE63","v":58949},{"$f":"BP.EMT!AF63","v":55926},{"$f":"BP.EMT!AG63","v":52964},{"$f":"BP.EMT!AH63","v":50145},{"$f":"BP.EMT!AI63","v":47367},{"$f":"BP.EMT!AJ63","v":44678},{"$f":"BP.EMT!AK63","v":42180},{"$f":"BP.EMT!AL63","v":39701},{"$f":"BP.EMT!AM63","v":37235},{"$f":"BP.EMT!AN63","v":34990},{"$f":"BP.EMT!AO63","v":32783},{"$f":"BP.EMT!AP63","v":30605},{"$f":"BP.EMT!AQ63","v":28469},{"$f":"BP.EMT!AR63","v":26379},{"$f":"BP.EMT!AS63","v":23760},{"$f":"BP.EMT!AT63","v":21755},{"$f":"BP.EMT!AU63","v":19971},{"$f":"BP.EMT!AV63","v":18256}]
[null,null,"Treasury Stock",{"$f":"BP.EMT!D64","v":0},{"$f":"BP.EMT!E64","v":0},{"$f":"BP.EMT!F64","v":0},{"$f":"BP.EMT!G64","v":0},{"$f":"BP.EMT!H64","v":0},{"$f":"BP.EMT!I64","v":0},{"$f":"BP.EMT!J64","v":0},{"$f":"BP.EMT!K64","v":0},{"$f":"BP.EMT!L64","v":0},{"$f":"BP.EMT!M64","v":0},{"$f":"BP.EMT!N64","v":0},{"$f":"BP.EMT!O64","v":0},{"$f":"BP.EMT!P64","v":0},{"$f":"BP.EMT!Q64","v":0},{"$f":"BP.EMT!R64","v":0},{"$f":"BP.EMT!S64","v":0},{"$f":"BP.EMT!T64","v":0},{"$f":"BP.EMT!U64","v":0},{"$f":"BP.EMT!V64","v":0},{"$f":"BP.EMT!W64","v":0},{"$f":"BP.EMT!X64","v":0},{"$f":"BP.EMT!Y64","v":0},{"$f":"BP.EMT!Z64","v":0},{"$f":"BP.EMT!AA64","v":0},{"$f":"BP.EMT!AB64","v":0},{"$f":"BP.EMT!AC64","v":0},{"$f":"BP.EMT!AD64","v":0},{"$f":"BP.EMT!AE64","v":0},{"$f":"BP.EMT!AF64","v":0},{"$f":"BP.EMT!AG64","v":0},{"$f":"BP.EMT!AH64","v":0},{"$f":"BP.EMT!AI64","v":0},{"$f":"BP.EMT!AJ64","v":0},{"$f":"BP.EMT!AK64","v":0},{"$f":"BP.EMT!AL64","v":0},{"$f":"BP.EMT!AM64","v":0},{"$f":"BP.EMT!AN64","v":0},{"$f":"BP.EMT!AO64","v":0},{"$f":"BP.EMT!AP64","v":0},{"$f":"BP.EMT!AQ64","v":0},{"$f":"BP.EMT!AR64","v":"-"},{"$f":"BP.EMT!AS64","v":""},{"$f":"BP.EMT!AT64","v":0},{"$f":"BP.EMT!AU64","v":0},{"$f":"BP.EMT!AV64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.EMT!D65","v":0},{"$f":"BP.EMT!E65","v":0},{"$f":"BP.EMT!F65","v":0},{"$f":"BP.EMT!G65","v":53783},{"$f":"BP.EMT!H65","v":53783},{"$f":"BP.EMT!I65","v":53783},{"$f":"BP.EMT!J65","v":53783},{"$f":"BP.EMT!K65","v":100359},{"$f":"BP.EMT!L65","v":100359},{"$f":"BP.EMT!M65","v":100359},{"$f":"BP.EMT!N65","v":100359},{"$f":"BP.EMT!O65","v":213234},{"$f":"BP.EMT!P65","v":251253},{"$f":"BP.EMT!Q65","v":255731},{"$f":"BP.EMT!R65","v":168451},{"$f":"BP.EMT!S65","v":199548},{"$f":"BP.EMT!T65","v":204049},{"$f":"BP.EMT!U65","v":199548},{"$f":"BP.EMT!V65","v":12273},{"$f":"BP.EMT!W65","v":98826},{"$f":"BP.EMT!X65","v":192489},{"$f":"BP.EMT!Y65","v":98826},{"$f":"BP.EMT!Z65","v":98826},{"$f":"BP.EMT!AA65","v":555261},{"$f":"BP.EMT!AB65","v":555261},{"$f":"BP.EMT!AC65","v":555261},{"$f":"BP.EMT!AD65","v":555261},{"$f":"BP.EMT!AE65","v":717746},{"$f":"BP.EMT!AF65","v":717745},{"$f":"BP.EMT!AG65","v":717746},{"$f":"BP.EMT!AH65","v":717746},{"$f":"BP.EMT!AI65","v":990260},{"$f":"BP.EMT!AJ65","v":990260},{"$f":"BP.EMT!AK65","v":990260},{"$f":"BP.EMT!AL65","v":990260},{"$f":"BP.EMT!AM65","v":1030452},{"$f":"BP.EMT!AN65","v":1030452},{"$f":"BP.EMT!AO65","v":1030452},{"$f":"BP.EMT!AP65","v":1030452},{"$f":"BP.EMT!AQ65","v":1691436},{"$f":"BP.EMT!AR65","v":1691436},{"$f":"BP.EMT!AS65","v":1691436},{"$f":"BP.EMT!AT65","v":1691436},{"$f":"BP.EMT!AU65","v":1977404},{"$f":"BP.EMT!AV65","v":1977404}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.EMT!D66","v":0},{"$f":"BP.EMT!E66","v":0},{"$f":"BP.EMT!F66","v":0},{"$f":"BP.EMT!G66","v":0},{"$f":"BP.EMT!H66","v":0},{"$f":"BP.EMT!I66","v":0},{"$f":"BP.EMT!J66","v":0},{"$f":"BP.EMT!K66","v":0},{"$f":"BP.EMT!L66","v":0},{"$f":"BP.EMT!M66","v":0},{"$f":"BP.EMT!N66","v":0},{"$f":"BP.EMT!O66","v":0},{"$f":"BP.EMT!P66","v":0},{"$f":"BP.EMT!Q66","v":0},{"$f":"BP.EMT!R66","v":0},{"$f":"BP.EMT!S66","v":0},{"$f":"BP.EMT!T66","v":0},{"$f":"BP.EMT!U66","v":0},{"$f":"BP.EMT!V66","v":0},{"$f":"BP.EMT!W66","v":89813},{"$f":"BP.EMT!X66","v":0},{"$f":"BP.EMT!Y66","v":0},{"$f":"BP.EMT!Z66","v":0},{"$f":"BP.EMT!AA66","v":0},{"$f":"BP.EMT!AB66","v":0},{"$f":"BP.EMT!AC66","v":0},{"$f":"BP.EMT!AD66","v":0},{"$f":"BP.EMT!AE66","v":395973},{"$f":"BP.EMT!AF66","v":0},{"$f":"BP.EMT!AG66","v":0},{"$f":"BP.EMT!AH66","v":0},{"$f":"BP.EMT!AI66","v":199323},{"$f":"BP.EMT!AJ66","v":0},{"$f":"BP.EMT!AK66","v":0},{"$f":"BP.EMT!AL66","v":0},{"$f":"BP.EMT!AM66","v":366689},{"$f":"BP.EMT!AN66","v":0},{"$f":"BP.EMT!AO66","v":0},{"$f":"BP.EMT!AP66","v":0},{"$f":"BP.EMT!AQ66","v":316348},{"$f":"BP.EMT!AR66","v":0},{"$f":"BP.EMT!AS66","v":0},{"$f":"BP.EMT!AT66","v":0},{"$f":"BP.EMT!AU66","v":525461},{"$f":"BP.EMT!AV66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.EMT!D67","v":153249},{"$f":"BP.EMT!E67","v":149134},{"$f":"BP.EMT!F67","v":144960},{"$f":"BP.EMT!G67","v":-6024},{"$f":"BP.EMT!H67","v":-6024},{"$f":"BP.EMT!I67","v":-6024},{"$f":"BP.EMT!J67","v":-6024},{"$f":"BP.EMT!K67","v":-3969},{"$f":"BP.EMT!L67","v":-3969},{"$f":"BP.EMT!M67","v":-3969},{"$f":"BP.EMT!N67","v":-3969},{"$f":"BP.EMT!O67","v":-10827},{"$f":"BP.EMT!P67","v":-10357},{"$f":"BP.EMT!Q67","v":-10357},{"$f":"BP.EMT!R67","v":-10357},{"$f":"BP.EMT!S67","v":-17197},{"$f":"BP.EMT!T67","v":-21698},{"$f":"BP.EMT!U67","v":-17360},{"$f":"BP.EMT!V67","v":-17197},{"$f":"BP.EMT!W67","v":-44171},{"$f":"BP.EMT!X67","v":-48021},{"$f":"BP.EMT!Y67","v":-44171},{"$f":"BP.EMT!Z67","v":-44171},{"$f":"BP.EMT!AA67","v":-85008},{"$f":"BP.EMT!AB67","v":-85008},{"$f":"BP.EMT!AC67","v":-85008},{"$f":"BP.EMT!AD67","v":-85008},{"$f":"BP.EMT!AE67","v":-73191},{"$f":"BP.EMT!AF67","v":-73191},{"$f":"BP.EMT!AG67","v":-73191},{"$f":"BP.EMT!AH67","v":-73191},{"$f":"BP.EMT!AI67","v":-42037},{"$f":"BP.EMT!AJ67","v":-42037},{"$f":"BP.EMT!AK67","v":-42037},{"$f":"BP.EMT!AL67","v":-42037},{"$f":"BP.EMT!AM67","v":-35082},{"$f":"BP.EMT!AN67","v":-35082},{"$f":"BP.EMT!AO67","v":-35082},{"$f":"BP.EMT!AP67","v":-35082},{"$f":"BP.EMT!AQ67","v":24105},{"$f":"BP.EMT!AR67","v":24105},{"$f":"BP.EMT!AS67","v":24105},{"$f":"BP.EMT!AT67","v":24105},{"$f":"BP.EMT!AU67","v":36495},{"$f":"BP.EMT!AV67","v":36493}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.EMT!D68","v":0},{"$f":"BP.EMT!E68","v":0},{"$f":"BP.EMT!F68","v":0},{"$f":"BP.EMT!G68","v":0},{"$f":"BP.EMT!H68","v":0},{"$f":"BP.EMT!I68","v":0},{"$f":"BP.EMT!J68","v":0},{"$f":"BP.EMT!K68","v":0},{"$f":"BP.EMT!L68","v":0},{"$f":"BP.EMT!M68","v":0},{"$f":"BP.EMT!N68","v":0},{"$f":"BP.EMT!O68","v":0},{"$f":"BP.EMT!P68","v":0},{"$f":"BP.EMT!Q68","v":0},{"$f":"BP.EMT!R68","v":0},{"$f":"BP.EMT!S68","v":0},{"$f":"BP.EMT!T68","v":0},{"$f":"BP.EMT!U68","v":0},{"$f":"BP.EMT!V68","v":0},{"$f":"BP.EMT!W68","v":0},{"$f":"BP.EMT!X68","v":0},{"$f":"BP.EMT!Y68","v":0},{"$f":"BP.EMT!Z68","v":0},{"$f":"BP.EMT!AA68","v":160000},{"$f":"BP.EMT!AB68","v":160000},{"$f":"BP.EMT!AC68","v":0},{"$f":"BP.EMT!AD68","v":0},{"$f":"BP.EMT!AE68","v":0},{"$f":"BP.EMT!AF68","v":0},{"$f":"BP.EMT!AG68","v":0},{"$f":"BP.EMT!AH68","v":0},{"$f":"BP.EMT!AI68","v":0},{"$f":"BP.EMT!AJ68","v":0},{"$f":"BP.EMT!AK68","v":0},{"$f":"BP.EMT!AL68","v":0},{"$f":"BP.EMT!AM68","v":0},{"$f":"BP.EMT!AN68","v":0},{"$f":"BP.EMT!AO68","v":0},{"$f":"BP.EMT!AP68","v":0},{"$f":"BP.EMT!AQ68","v":0},{"$f":"BP.EMT!AR68","v":"-"},{"$f":"BP.EMT!AS68","v":""},{"$f":"BP.EMT!AT68","v":0},{"$f":"BP.EMT!AU68","v":0},{"$f":"BP.EMT!AV68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.EMT!D69","v":0},{"$f":"BP.EMT!E69","v":0},{"$f":"BP.EMT!F69","v":0},{"$f":"BP.EMT!G69","v":0},{"$f":"BP.EMT!H69","v":0},{"$f":"BP.EMT!I69","v":0},{"$f":"BP.EMT!J69","v":0},{"$f":"BP.EMT!K69","v":0},{"$f":"BP.EMT!L69","v":0},{"$f":"BP.EMT!M69","v":0},{"$f":"BP.EMT!N69","v":0},{"$f":"BP.EMT!O69","v":0},{"$f":"BP.EMT!P69","v":0},{"$f":"BP.EMT!Q69","v":0},{"$f":"BP.EMT!R69","v":0},{"$f":"BP.EMT!S69","v":0},{"$f":"BP.EMT!T69","v":0},{"$f":"BP.EMT!U69","v":0},{"$f":"BP.EMT!V69","v":0},{"$f":"BP.EMT!W69","v":0},{"$f":"BP.EMT!X69","v":0},{"$f":"BP.EMT!Y69","v":0},{"$f":"BP.EMT!Z69","v":0},{"$f":"BP.EMT!AA69","v":0},{"$f":"BP.EMT!AB69","v":0},{"$f":"BP.EMT!AC69","v":0},{"$f":"BP.EMT!AD69","v":0},{"$f":"BP.EMT!AE69","v":0},{"$f":"BP.EMT!AF69","v":0},{"$f":"BP.EMT!AG69","v":0},{"$f":"BP.EMT!AH69","v":0},{"$f":"BP.EMT!AI69","v":0},{"$f":"BP.EMT!AJ69","v":0},{"$f":"BP.EMT!AK69","v":0},{"$f":"BP.EMT!AL69","v":0},{"$f":"BP.EMT!AM69","v":0},{"$f":"BP.EMT!AN69","v":0},{"$f":"BP.EMT!AO69","v":0},{"$f":"BP.EMT!AP69","v":0},{"$f":"BP.EMT!AQ69","v":0},{"$f":"BP.EMT!AR69","v":"-"},{"$f":"BP.EMT!AS69","v":""},{"$f":"BP.EMT!AT69","v":0},{"$f":"BP.EMT!AU69","v":0},{"$f":"BP.EMT!AV69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.EMT!D70","v":0},{"$f":"BP.EMT!E70","v":0},{"$f":"BP.EMT!F70","v":0},{"$f":"BP.EMT!G70","v":0},{"$f":"BP.EMT!H70","v":0},{"$f":"BP.EMT!I70","v":0},{"$f":"BP.EMT!J70","v":0},{"$f":"BP.EMT!K70","v":0},{"$f":"BP.EMT!L70","v":0},{"$f":"BP.EMT!M70","v":0},{"$f":"BP.EMT!N70","v":0},{"$f":"BP.EMT!O70","v":0},{"$f":"BP.EMT!P70","v":0},{"$f":"BP.EMT!Q70","v":0},{"$f":"BP.EMT!R70","v":0},{"$f":"BP.EMT!S70","v":0},{"$f":"BP.EMT!T70","v":0},{"$f":"BP.EMT!U70","v":0},{"$f":"BP.EMT!V70","v":0},{"$f":"BP.EMT!W70","v":0},{"$f":"BP.EMT!X70","v":0},{"$f":"BP.EMT!Y70","v":0},{"$f":"BP.EMT!Z70","v":0},{"$f":"BP.EMT!AA70","v":0},{"$f":"BP.EMT!AB70","v":0},{"$f":"BP.EMT!AC70","v":0},{"$f":"BP.EMT!AD70","v":0},{"$f":"BP.EMT!AE70","v":0},{"$f":"BP.EMT!AF70","v":0},{"$f":"BP.EMT!AG70","v":0},{"$f":"BP.EMT!AH70","v":0},{"$f":"BP.EMT!AI70","v":0},{"$f":"BP.EMT!AJ70","v":0},{"$f":"BP.EMT!AK70","v":0},{"$f":"BP.EMT!AL70","v":0},{"$f":"BP.EMT!AM70","v":0},{"$f":"BP.EMT!AN70","v":0},{"$f":"BP.EMT!AO70","v":0},{"$f":"BP.EMT!AP70","v":0},{"$f":"BP.EMT!AQ70","v":0},{"$f":"BP.EMT!AR70","v":"-"},{"$f":"BP.EMT!AS70","v":""},{"$f":"BP.EMT!AT70","v":0},{"$f":"BP.EMT!AU70","v":0},{"$f":"BP.EMT!AV70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.EMT!D71","v":3727325},{"$f":"BP.EMT!E71","v":4287892},{"$f":"BP.EMT!F71","v":4048671},{"$f":"BP.EMT!G71","v":4402872},{"$f":"BP.EMT!H71","v":4575259},{"$f":"BP.EMT!I71","v":4521340},{"$f":"BP.EMT!J71","v":4580229},{"$f":"BP.EMT!K71","v":4666751},{"$f":"BP.EMT!L71","v":4497396},{"$f":"BP.EMT!M71","v":5042590},{"$f":"BP.EMT!N71","v":5049136},{"$f":"BP.EMT!O71","v":5364781},{"$f":"BP.EMT!P71","v":5346285},{"$f":"BP.EMT!Q71","v":5304636},{"$f":"BP.EMT!R71","v":5648576},{"$f":"BP.EMT!S71","v":5917524},{"$f":"BP.EMT!T71","v":6008521},{"$f":"BP.EMT!U71","v":6239991},{"$f":"BP.EMT!V71","v":6481298},{"$f":"BP.EMT!W71","v":6596780},{"$f":"BP.EMT!X71","v":6961270},{"$f":"BP.EMT!Y71","v":7105230},{"$f":"BP.EMT!Z71","v":7459966},{"$f":"BP.EMT!AA71","v":7738839},{"$f":"BP.EMT!AB71","v":8447236},{"$f":"BP.EMT!AC71","v":8705311},{"$f":"BP.EMT!AD71","v":9077593},{"$f":"BP.EMT!AE71","v":9466313},{"$f":"BP.EMT!AF71","v":8750606},{"$f":"BP.EMT!AG71","v":10356750},{"$f":"BP.EMT!AH71","v":11040393},{"$f":"BP.EMT!AI71","v":11042402},{"$f":"BP.EMT!AJ71","v":11450930},{"$f":"BP.EMT!AK71","v":11913481},{"$f":"BP.EMT!AL71","v":11717557},{"$f":"BP.EMT!AM71","v":11807373},{"$f":"BP.EMT!AN71","v":11934487},{"$f":"BP.EMT!AO71","v":12639206},{"$f":"BP.EMT!AP71","v":12636083},{"$f":"BP.EMT!AQ71","v":13011019},{"$f":"BP.EMT!AR71","v":13394439},{"$f":"BP.EMT!AS71","v":14197668},{"$f":"BP.EMT!AT71","v":14133271},{"$f":"BP.EMT!AU71","v":14164988},{"$f":"BP.EMT!AV71","v":14313147}]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD71-AD34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]
[]
[null,null,null,{"$f":"D71=D34","v":true},true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"BP.EMS","index":60,"n_rows":72,"n_cols":48,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Mato Grosso do Sul"]
[]
["EMS",null,"Balanço Patrimonial (R$ mil)",41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,{"$f":"AH4+92","v":44561},44651,44742,44834,{"$f":"AL4+92","v":44926},45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["EMS"]
["EMS","AC","Ativo Circulante",505191,373615,477553,705086,977923,829209,818042,988331,1025836,1043290,893905,926397,957930,796258,1140597,978832,1013225,917344,958287,1050452,{"$f":"SUBTOTAL(9,X7:X16)","v":1218462},{"$f":"SUBTOTAL(9,Y7:Y16)","v":1080231},{"$f":"SUBTOTAL(9,Z7:Z16)","v":1118836},{"$f":"SUM(AA7:AA16)","v":1191666},1357836,1399875,1418304,1560645,1526269,1291489,1640490,{"$f":"SUM(AI7:AI16)","v":1686612},1840543,1346750,1909222,1768006,1885666,1724351,1721742,{"$f":"SUM(AQ7:AQ16)","v":2058423},{"$f":"SUM(AR7:AR16)","v":2256972},{"$f":"SUM(AS7:AS16)","v":2251853},{"$f":"SUM(AT7:AT16)","v":2359282},{"$f":"SUM(AU7:AU16)","v":2352902},{"$f":"SUM(AV7:AV16)","v":2135630}]
["EMS","AC","Caixa e equivalentes de caixa",86571,15662,79393,117243,49698,38258,41963,79347,76313,7469,45765,85961,11205,14628,12791,52816,51651,19539,57001,12934,30159,69020,62392,59108,71334,229444,104164,101307,129283,121549,86152,32462,156557,38373,35866,111683,133331,274478,75653,84088,78019,76049,49439,50611,54306]
["EMS","AC","Aplicações financeiras no mercado aberto e recursos vinculados",0,11135,43619,207822,155058,77795,104322,214828,269983,453272,285300,262458,355088,221806,512611,221843,158716,182373,66131,183326,126348,85952,121736,164304,298528,188128,483809,523316,338898,134448,278313,296806,291801,231594,450311,303778,256231,287861,377973,515506,722526,976507,1014072,957635,716522]
["EMS","AC","Consumidores e concessionárias",249222,266835,264080,270686,338664,336655,343785,408282,390842,314870,324970,378429,413280,354952,371847,401296,403504,384327,455647,434787,510215,454524,500391,565539,588193,504736,602927,694527,679479,681835,814877,734144,927399,817347,846109,657620,703939,639072,709908,789564,862123,648986,657298,679848,691332]
["EMS","AC","Títulos de créditos a receber",4121,3887,3887,3843,3843,3843,3843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0]
["EMS","AC","Estoques",4352,4851,4082,4125,4125,4299,4234,3452,4476,4123,4067,3548,3422,4592,4651,3283,4457,4233,5232,1693,4881,11464,9497,11625,12323,13603,12304,9020,9818,10712,10251,10402,12476,14632,16810,16973,16956,17382,15444,15764,15379,16180,16692,17494,16230]
["EMS","AC","Tributos a recuperar",31652,27226,36488,34189,39613,51555,53318,42406,42247,44385,48977,49125,48768,57438,60837,72252,73615,86688,87388,80639,89790,97824,100071,89708,90330,79955,67704,68456,82401,82067,86017,119578,79597,81576,352471,356284,355284,326769,295715,374648,286858,310270,311113,277820,269487]
["EMS","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,4518,428,0,1058,1441,0,0,0,0,0,0,0,0,0,0,437,1098,2741,38617,40918,35300,37118,44655,55070,58889,26510,2974,7641,5214,16018,15680,26270,27600,30078,22401,25423,38496,0]
["EMS","AC","Ativos financeiros setoriais",null,null,null,null,279225,186503,124335,160672,186474,157635,128939,77494,40056,55543,100175,142812,219953,155886,204186,253638,364691,271337,245258,213748,209732,256660,23955,47052,168859,128997,217861,309535,260413,60029,92797,197904,291962,40333,102270,127738,116994,19864,66473,69347,75753]
["EMS","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["EMS","AC","Outros créditos",129273,44019,46004,67178,107697,130301,142242,74826,55073,61536,54829,67941,86111,87299,77685,84530,101329,84298,82702,83435,92378,90110,79054,86536,84655,88732,82523,81667,80413,87226,91949,124796,85790,100225,107217,118550,111945,122776,118509,123515,144995,181596,218770,261651,312000]
["EMS","AC","Ativo Não circulante",1433190,1427094,1436384,1628924,1437371,1533683,1602037,1609072,1588309,1656822,1713265,1742907,1757802,1853529,1897536,1868045,1857759,1987721,2061900,2089081,{"$f":"SUBTOTAL(9,X19:X33)","v":2064475},{"$f":"SUBTOTAL(9,Y19:Y33)","v":2221071},{"$f":"SUBTOTAL(9,Z19:Z33)","v":2234956},{"$f":"SUM(AA19:AA33)","v":2219729},2220849,2228396,2297933,2368055,2454234,3105638,3284489,{"$f":"SUM(AI19:AI33)","v":3447484},3538883,3941635,3781766,3858913,3837193,4101376,4174807,{"$f":"SUM(AQ19:AQ33)","v":4158549},{"$f":"SUM(AR19:AR33)","v":4307732},{"$f":"SUM(AS19:AS33)","v":4521030},{"$f":"SUM(AT19:AT33)","v":4626981},{"$f":"SUM(AU19:AU33)","v":4836654},{"$f":"SUM(AV19:AV33)","v":4944484}]
["EMS","ANC","Realizável a longo prazo",644296,638409,637627,802575,613421,711526,764250,792127,767715,818553,859114,944080,939248,1034607,1108566,1047651,1017063,1205914,1254526,1292895,{"$f":"SUBTOTAL(9,X19:X30)","v":1244215},{"$f":"SUBTOTAL(9,Y19:Y30)","v":1407006},{"$f":"SUBTOTAL(9,Z19:Z30)","v":1414647},{"$f":"SUM(AA19:AA30)","v":1440816},1440877,1452818,1530225,1604848,1609709,2243447,2397154,{"$f":"SUM(AI19:AI30)","v":2545282},2536762,2906090,2728953,2843788,2793427,3065138,3123736,{"$f":"SUM(AQ19:AQ30)","v":3153924},{"$f":"SUM(AR19:AR30)","v":3298466},{"$f":"SUM(AS19:AS30)","v":3504932},{"$f":"SUM(AT19:AT30)","v":3611195},{"$f":"SUM(AU19:AU30)","v":3854571},{"$f":"SUM(AV19:AV30)","v":3958182}]
["EMS","ANC","Créditos com partes relacionadas",9236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMS","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,336045,365834,385818,438954,458248,475969,500671,611700,776713,819503,884816,704613,735530,843534,857055,915844,938960,982317,1016430,1095447,1116163,1139046,1177722,1251680,1286695,1343939,1442287,1599382,1676825,1838989,2005570,2148182,2250605,2397245,2505032,2659695,2783176,2911767,3074415,3274065,3455747]
["EMS","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,0,0,0,16137,17053,28179,30944,32468,33675,34763,35788,36503,30034,30555,30946,31799,32261,32897,34046,34970,35528,35636,35832,34835,33578,32773,32374,31846,23289,23274,23390,23492,23642,23829,23963,24068,24100,24015,23946,23952,24126]
["EMS","ANC","Consumidores e concessionárias",null,null,null,null,45690,36303,35790,36117,34313,31360,32142,34070,35521,37058,38883,38618,37498,48488,41100,51311,52204,51118,48871,43234,43401,44481,59768,60364,56322,52864,49582,47856,42435,41768,69598,81527,82973,85720,91980,105308,106745,110070,113038,61801,59256]
["EMS","ANC","Títulos de créditos a receber",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","ANC","Ativos financeiros setoriais",null,null,null,null,0,68866,106485,37393,0,25637,33464,21451,14408,52612,76262,47005,4340,83379,125188,76640,7166,117953,92896,48355,4041,2592,22915,29277,12986,135679,169065,105051,14978,187451,156155,116370,9285,134751,110607,47113,2320,66332,79118,33870,1503]
["EMS","ANC","Tributos a recuperar",null,null,null,null,19517,19978,21326,21587,21261,22260,23092,28333,29688,30213,29296,21050,20956,20958,21164,20787,21370,21839,18755,19616,18836,18904,18800,18541,21273,543396,549776,558661,575979,594895,287626,274644,240274,226214,216093,104671,173168,154642,111321,189129,166719]
["EMS","ANC","Créditos tributários",null,null,null,null,142195,148657,139900,139527,142670,158392,160615,143122,149646,154746,151475,104273,91066,71487,69096,71139,65263,61347,50890,50966,37913,42287,27055,24531,0,4283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","ANC","Cauções e depósitos vinculados",null,null,null,null,64716,66882,70175,68120,70427,72739,74410,69401,76059,79777,82916,84016,86532,83895,79445,84187,87085,88546,84886,84053,83392,83066,80363,77094,76908,74824,76200,70406,68048,63983,59434,55278,56951,57531,57911,58945,62469,67996,68591,70133,72321]
["EMS","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,29783,19480,0,0,0,0,7449,2855,8563,8014,20441,27267,37829,36456,47445,64301,60504,97996,83097,90611,91265,104747,38387,60627,114734,117920,145611,117117,134098,119622,133610,103089,139786,132627,157282,128694,190537,168651]
["EMS","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMS","ANC","Outros créditos",635060,638409,637627,802575,5258,5006,4756,4509,4263,4017,3776,3535,-176462,-181514,-193725,3010,3093,3177,3265,3359,3450,3544,3572,3671,3607,3709,17159,17261,17200,17302,17243,17346,17288,10119,10063,10197,10075,6238,15061,14338,13861,12828,12072,11084,9859]
["EMS","ANC","Investimentos",687,676,665,654,643,632,621,610,599,588,577,566,555,544,534,523,513,503,533,533,533,533,533,533,533,533,533,533,533,533,533,533,533,533,557,576,642,635,635,648,654,654,662,615,640]
["EMS","ANC","Imobilizado",788207,788009,798092,825695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8789,9683,9407,9084,8620,10738,11284,11800,9634,10292,11345,18688,12126,13216,14714,15502,17244,18232,18137,19114,20722,21590,21722,28682,27566,25427,23762]
["EMS","ANC","Intangível",null,null,null,null,823307,821525,837166,816335,819995,837681,853574,798261,817999,818378,788436,819871,840183,781304,798052,785970,810320,804448,811156,767642,768155,763245,757541,752382,832647,842970,874676,888453,986874,1019510,1035012,996317,1024987,1016489,1029714,982387,986890,986762,987558,956041,961900]
["EMS","ATIVO","Total do ativo",1938381,1800709,1913937,2334010,2415294,2362892,2420079,2597403,2614145,2700112,2607170,2669304,2715732,2649787,3038133,2846877,2870984,2905065,3020187,3139533,{"$f":"X6+X17","v":3282937},{"$f":"Y6+Y17","v":3301302},{"$f":"Z6+Z17","v":3353792},{"$f":"AA17+AA6","v":3411395},3578685,3628271,3716237,3928700,3980503,4397127,4924979,{"$f":"AI17+AI6","v":5134096},5379426,5288385,5690988,5626919,5722859,5825727,5896549,{"$f":"AQ17+AQ6","v":6216972},6564704,6772883,6986263,7189556,7080114]
["EMS","PC","Passivo circulante",596837,333187,416599,472684,627763,540244,609849,656331,669320,645804,601197,677492,728093,573439,691851,627669,641991,601868,650468,585735,{"$f":"SUBTOTAL(9,X36:X46)","v":720047},{"$f":"SUBTOTAL(9,Y36:Y46)","v":591712},{"$f":"SUBTOTAL(9,Z36:Z46)","v":725411},{"$f":"SUM(AA36:AA46)","v":781466},1090413,1101882,1085155,1195163,1175474,1144294,1216507,{"$f":"SUM(AI36:AI46)","v":1199417},1264957,1065951,1335317,1299992,1501701,1386538,1533729,{"$f":"SUM(AQ36:AQ46)","v":1533108},1721888,1584223,1875287,1491793,1371592]
["EMS","PC","Fornecedores",181464,112213,150455,162480,216998,175992,161432,212259,171620,130033,138964,165449,181746,178748,270390,247166,234224,209112,283315,198061,302507,216348,232095,237772,212242,208382,217331,325981,268009,309058,409651,347757,293975,246274,285235,265917,242984,265768,285873,332455,315826,314871,352010,316094,350787]
["EMS","PC","Empréstimos e Financiamentos",158152,55375,114468,118380,12551,12320,77511,76932,70998,170320,123676,130958,139817,27351,39742,37205,3045,3133,3069,0,0,0,64778,64778,64725,163849,234264,232860,243865,224395,177123,184641,177296,184000,333344,333862,496724,405188,317100,310752,213163,418317,671628,499475,346851]
["EMS","PC","Debêntures",0,179,16648,4282,17218,3970,47018,51414,86957,79437,72798,79518,73060,72920,82542,7437,5211,15017,10350,11893,5381,17541,112192,154964,336943,343729,198578,198356,185222,191044,170662,189591,174176,178663,192114,132028,132944,253708,253922,273031,475287,388394,342627,162972,167507]
["EMS","PC","Impostos e contribuições sociais",73580,60940,41784,51314,72736,61781,68543,70694,77072,49005,51924,71691,66528,52340,60044,66943,65752,58541,69952,66839,101404,86786,96358,93844,101752,122082,147015,109988,115614,119972,156258,106049,158224,132016,105459,95309,96575,101162,129963,152588,149979,80976,132217,104662,128386]
["EMS","PC","Dividendos a pagar",40070,40070,0,7944,7944,9262,0,0,0,0,0,0,0,0,0,0,0,36357,0,0,0,0,0,0,155692,0,0,24684,0,0,0,0,173752,0,0,0,0,0,0,0,167805,0,0,0,0]
["EMS","PC","Encargos de dívidas",null,null,null,null,2243,2417,2796,2753,2867,5715,5223,5157,0,4314,0,0,0,0,0,3277,3086,3162,4177,4897,5797,4350,6761,9257,12241,12249,12925,19327,23164,31435,48519,74266,42013,61106,44127,55773,49163,51280,31049,40063,27916]
["EMS","PC","Benefícios pós-emprego",null,null,null,null,76,66,81,84,45,9,432,0,0,89,109,7,7,7,104,845,845,845,845,3037,3037,3037,3037,2759,2759,2759,2759,2322,2322,2322,2322,623,623,623,623,3222,3222,3222,3222,2429,2429]
["EMS","PC","Passivos financeiros setoriais",null,null,null,null,148925,129134,86089,76052,93461,82259,92314,101166,139673,113562,125183,145097,219436,176740,173044,183179,185262,150627,111882,92861,82225,105083,152981,158717,201657,148723,135329,112862,1447,22581,55960,134990,208135,70166,155925,100650,1405,100847,68082,35316,2548]
["EMS","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,4816,0,11423,11736,0,0,0,1224,5449,4145,3647,2799,2623,5159,5778,6207,8444,4942,4211,1609,788,822,831,4710,6120,22811,56383,84233,94195,77710,88479,84281,77083,65855,58983,47765,41009,58720,76661,82671]
["EMS","PC","Incorporação de redes",null,null,null,null,34387,22346,32328,24369,23371,24172,23548,12636,10774,10146,12044,11869,11356,11064,10381,10501,10149,10482,9486,4843,4595,5104,5104,5965,6085,7491,7999,8236,8341,8372,38905,44504,42155,11350,13068,9848,11834,8998,8701,7967,8201]
["EMS","PC","Outros passivos",143571,64410,93244,128284,114685,118140,134051,130351,131193,104854,92318,110917,115271,108520,97652,108298,100161,89274,95094,105362,105206,97477,88656,120259,121796,145478,119262,125765,135312,122483,120990,172249,168027,166093,195749,130014,155267,140384,267273,235806,286439,176309,207031,246154,254296]
["EMS","PNC","Não circulante",690919,773085,779698,1107247,970703,1090299,1060808,1137483,1112358,1261539,1236912,1134800,1114124,1279536,1558276,1402760,1421267,1480071,1570306,1725165,{"$f":"SUBTOTAL(9,X48:X58)","v":1688052},{"$f":"SUBTOTAL(9,Y48:Y58)","v":1862407},{"$f":"SUBTOTAL(9,Z48:Z58)","v":1778754},{"$f":"SUM(AA48:AA58)","v":1741701},1670870,1677035,1653191,1698320,1898119,2327398,2752842,{"$f":"SUM(AI48:AI58)","v":3039356},3132806,3097791,3309281,3362664,3332587,3413255,3245691,{"$f":"SUM(AQ48:AQ58)","v":3562609},3665387,3943722,3950943,4530646,4518513]
["EMS","PNC","Empréstimos e financiamentos",354360,60035,58397,330288,327241,421785,439481,538136,527720,629905,623427,620497,618975,700141,708692,702530,603600,616997,690903,688323,685535,736486,755036,747734,797246,789198,727838,714070,925199,834919,1311919,1312967,1403188,1355860,1600075,1743153,1553588,1714400,1679603,1663362,1541966,1624792,1510568,1626062,1579348]
["EMS","PNC","Debêntures",0,397207,397408,397611,397815,398018,371493,351639,331774,311901,298695,272121,258896,238981,518278,446341,596691,595651,596067,761675,759568,879170,784677,745071,627124,636005,655738,695108,673140,676614,577213,851063,860884,863511,897772,898777,1117711,1042636,1163054,1392735,1576806,1727784,1871074,2249983,2305661]
["EMS","PNC","Impostos a Recolher",0,0,0,0,0,0,0,10940,11768,12537,13122,20427,20967,21536,22074,14745,15522,16304,15438,16601,17887,19268,20784,22218,23535,25003,26523,28557,39792,32029,58676,99048,94219,120502,118402,141559,158500,177125,193157,211659,239650,267489,261448,256813,247875]
["EMS","PNC","Fornecedores",null,null,null,null,2468,7506,7683,7600,5706,5908,6256,5732,5883,8545,8914,11450,11819,11481,11648,11265,11910,11609,12310,17076,17766,17756,19737,19970,19496,19806,20014,20509,20626,21193,21127,21315,21651,20807,20943,20831,21218,21510,22530,22912,23332]
["EMS","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136,765,5135,5882,0,0,0,0,0,0,0,3020,0,0,5312,0,839,0,0,12325,1635,5475,11670,28534,28670,93400,77937]
["EMS","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,202325,201727,200879,206239,220346,222132,224992,180329,196782,211906,212513,174666,171058,161574,151811,151717,150418,136497,125572,110602,114186,112295,115139,124510,122782,116209,104387,103756,79123,70373,60856,31899,55472,0,49157,48547,48764,48538,45435,42636,45114]
["EMS","PNC","Benefícios pós-emprego",null,null,null,null,57,57,57,82,82,108,121,143,161,178,196,59,61,63,1411,5419,5630,5841,6052,26801,27287,27772,29079,31455,32144,32412,33102,19918,20499,21079,21659,3903,4059,4215,4370,25094,25900,26706,27511,15689,16297]
["EMS","PNC","Passivos financeiros setoriais",null,null,null,null,0,15449,9777,11002,0,61885,49629,29146,2738,85377,71113,44695,10830,62699,83462,65891,27947,46167,49007,54785,45625,48799,56115,59069,63750,70702,103587,82702,88959,75362,56354,54208,2489,14739,14184,10529,49172,59297,68911,79962,90790]
["EMS","PNC","Incorporação de redes",null,null,null,null,28411,30582,10571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMS","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,516106,520460,525926,534970,545476,511603,450999,401530,353976,101821,166151,130567,118902,93137,67554,42121]
["EMS","PNC","Outros passivos",336559,315843,323893,379348,12386,15175,20867,11845,14962,17163,20670,6405,9722,12872,16496,8274,11686,15302,19430,23509,24022,21487,25316,17414,18101,20207,23022,25581,21816,25581,23484,23467,25026,24435,20594,16851,17587,73032,17767,18226,19674,20170,21659,75635,90038]
["EMS","PL","Patrimônio líquido",650625,694437,717640,754079,816828,732349,749422,803589,832467,792769,769061,857012,873515,796812,788006,816448,807726,823126,799413,828633,{"$f":"SUM(X60:X70)","v":874838},847183,849627,888228,817402,849354,977891,1035217,906910,925435,955630,{"$f":"SUM(AI60:AI70)","v":895323},981663,1124643,1046390,964263,888571,1025934,1117129,{"$f":"SUM(AQ60:AQ70)","v":1121255},1177429,1244938,1160033,1167117,1190009]
["EMS","PL","Capital social",533468,595649,595649,595649,595649,595649,595649,595649,595649,616733,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732,616732]
["EMS","PL","Reservas de Capital",118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118594,118739,118762,118828,118911,119004,119090,119176,119263,119799,119973,119941,120155,120379,120512,120481,120692,120751,120927,121103,121236,121419,121134,120750,121203,121576,121940]
["EMS","PL","Lucros (Prejuízos) Acumulados",-15456,-33825,-10622,0,62749,-229,16844,0,28878,33651,9943,17093,33596,32548,23742,0,38271,53671,29958,0,98556,70835,75526,0,41474,73340,201790,0,120199,138756,168737,-75270,184689,327727,249263,0,118583,255770,346832,0,224264,292157,206799,0,151931]
["EMS","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMS","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMS","PL","Reservas de Lucros",14370,14370,14370,18373,18373,18373,18373,23851,23851,23850,23851,29220,77985,29220,29220,34427,34427,34427,34427,42958,42958,42958,40628,57286,57286,57286,57286,68078,68078,68078,68078,68078,68078,68078,68078,27485,27485,27485,27485,225742,225742,225742,225742,300708,300708]
["EMS","PL","Dividendos adicionais propostos",0,0,0,21501,21501,0,0,44471,44471,0,0,75655,26890,0,0,46993,0,0,0,52374,0,0,0,112386,0,0,0,248680,0,0,0,173752,0,0,0,194446,0,0,0,167805,0,0,0,129403,0]
["EMS","PL","Outros Resultados Abrangentes",-351,-351,-351,-38,-38,-38,-38,-59,-59,-59,-59,-282,-282,-282,-282,-298,-298,-298,-298,-2170,-2170,-2170,-2170,-17180,-17180,-17180,-17180,-18072,-18072,-18072,-18072,-8348,-8348,-8375,-8375,4849,4844,4844,4844,-10443,-10443,-10443,-10443,-1302,-1302]
["EMS","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,21083,21083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMS","PL","Participação de acionistas não controladores",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMS","PL","Aquisição de ações de controladas",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EMS","PASSIVO","Total do passivo",1938381,1800709,1913937,2334010,2415294,2362892,2420079,2597403,2614145,2700112,2607170,2669304,2715732,2649787,3038133,2846877,2870984,2905065,3020187,3139533,{"$f":"X59+X47+X35","v":3282937},{"$f":"Y59+Y47+Y35","v":3301302},{"$f":"Z59+Z47+Z35","v":3353792},{"$f":"AA35+AA47+AA59","v":3411395},3578685,3628271,3716237,3928700,3980503,4397127,4924979,{"$f":"AI35+AI47+AI59","v":5134096},5379426,5288385,5690988,5626919,5722859,5825727,5896549,{"$f":"AQ35+AQ47+AQ59","v":6216972},6564704,6772883,6986263,7189556,7080114]
["EMS",null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P71-P34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD71-AD34","v":0},{"$f":"AE71-AE34","v":0},{"$f":"AF71-AF34","v":0},{"$f":"AG71-AG34","v":0},0,{"$f":"AI71-AI34","v":0},0,0,0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]

{"sheet":"BS.EMS","index":61,"n_rows":72,"n_cols":48,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Mato Grosso do Sul"]
[]
[null,null,"Balanço Patrimonial (R$ mil)",{"$f":"BP.EMS!D4","v":41729},{"$f":"BP.EMS!E4","v":41820},{"$f":"BP.EMS!F4","v":41912},{"$f":"BP.EMS!G4","v":42004},{"$f":"BP.EMS!H4","v":42094},{"$f":"BP.EMS!I4","v":42185},{"$f":"BP.EMS!J4","v":42277},{"$f":"BP.EMS!K4","v":42369},{"$f":"BP.EMS!L4","v":42460},{"$f":"BP.EMS!M4","v":42551},{"$f":"BP.EMS!N4","v":42643},{"$f":"BP.EMS!O4","v":42735},42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,{"$f":"BP.EMS!AB4","v":43921},{"$f":"BP.EMS!AC4","v":44012},{"$f":"BP.EMS!AD4","v":44104},{"$f":"BP.EMS!AE4","v":44196},43830,{"$f":"BP.EMS!AG4","v":44377},{"$f":"BP.EMS!AH4","v":44469},{"$f":"BP.EMS!AI4","v":44561},{"$f":"BP.EMS!AJ4","v":44651},{"$f":"BP.EMS!AK4","v":44742},{"$f":"BP.EMS!AL4","v":44834},{"$f":"BP.EMS!AM4","v":44926},{"$f":"BP.EMS!AN4","v":45016},{"$f":"BP.EMS!AO4","v":45107},{"$f":"BP.EMS!AP4","v":45199},{"$f":"BP.EMS!AQ4","v":45291},{"$f":"BP.EMS!AR4","v":45382},{"$f":"BP.EMS!AS4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[null,null,null,{"$f":"BP.EMS!D5","v":0},{"$f":"BP.EMS!E5","v":0},{"$f":"BP.EMS!F5","v":0},{"$f":"BP.EMS!G5","v":0},{"$f":"BP.EMS!H5","v":0},{"$f":"BP.EMS!I5","v":0},{"$f":"BP.EMS!J5","v":0},{"$f":"BP.EMS!K5","v":0},{"$f":"BP.EMS!L5","v":0},{"$f":"BP.EMS!M5","v":0},{"$f":"BP.EMS!N5","v":0},{"$f":"BP.EMS!O5","v":0}]
[null,null,"Current Assets",{"$f":"BP.EMS!D6","v":505191},{"$f":"BP.EMS!E6","v":373615},{"$f":"BP.EMS!F6","v":477553},{"$f":"BP.EMS!G6","v":705086},{"$f":"BP.EMS!H6","v":977923},{"$f":"BP.EMS!I6","v":829209},{"$f":"BP.EMS!J6","v":818042},{"$f":"BP.EMS!K6","v":988331},{"$f":"BP.EMS!L6","v":1025836},{"$f":"BP.EMS!M6","v":1043290},{"$f":"BP.EMS!N6","v":893905},{"$f":"BP.EMS!O6","v":926397},{"$f":"BP.EMS!P6","v":957930},{"$f":"BP.EMS!Q6","v":796258},{"$f":"BP.EMS!R6","v":1140597},{"$f":"BP.EMS!S6","v":978832},{"$f":"BP.EMS!T6","v":1013225},{"$f":"BP.EMS!U6","v":917344},{"$f":"BP.EMS!V6","v":958287},{"$f":"BP.EMS!W6","v":1050452},{"$f":"BP.EMS!X6","v":1218462},{"$f":"BP.EMS!Y6","v":1080231},{"$f":"BP.EMS!Z6","v":1118836},{"$f":"BP.EMS!AA6","v":1191666},{"$f":"BP.EMS!AB6","v":1357836},{"$f":"BP.EMS!AC6","v":1399875},{"$f":"BP.EMS!AD6","v":1418304},{"$f":"BP.EMS!AE6","v":1560645},{"$f":"BP.EMS!AF6","v":1526269},{"$f":"BP.EMS!AG6","v":1291489},{"$f":"BP.EMS!AH6","v":1640490},{"$f":"BP.EMS!AI6","v":1686612},{"$f":"BP.EMS!AJ6","v":1840543},{"$f":"BP.EMS!AK6","v":1346750},{"$f":"BP.EMS!AL6","v":1909222},{"$f":"BP.EMS!AM6","v":1768006},{"$f":"BP.EMS!AN6","v":1885666},{"$f":"BP.EMS!AO6","v":1724351},{"$f":"BP.EMS!AP6","v":1721742},{"$f":"BP.EMS!AQ6","v":2058423},{"$f":"BP.EMS!AR6","v":2256972},{"$f":"BP.EMS!AS6","v":2251853},{"$f":"BP.EMS!AT6","v":2359282},{"$f":"BP.EMS!AU6","v":2352902},{"$f":"BP.EMS!AV6","v":2135630}]
[null,null,"Cash and cash equivalents",{"$f":"BP.EMS!D7","v":86571},{"$f":"BP.EMS!E7","v":15662},{"$f":"BP.EMS!F7","v":79393},{"$f":"BP.EMS!G7","v":117243},{"$f":"BP.EMS!H7","v":49698},{"$f":"BP.EMS!I7","v":38258},{"$f":"BP.EMS!J7","v":41963},{"$f":"BP.EMS!K7","v":79347},{"$f":"BP.EMS!L7","v":76313},{"$f":"BP.EMS!M7","v":7469},{"$f":"BP.EMS!N7","v":45765},{"$f":"BP.EMS!O7","v":85961},{"$f":"BP.EMS!P7","v":11205},{"$f":"BP.EMS!Q7","v":14628},{"$f":"BP.EMS!R7","v":12791},{"$f":"BP.EMS!S7","v":52816},{"$f":"BP.EMS!T7","v":51651},{"$f":"BP.EMS!U7","v":19539},{"$f":"BP.EMS!V7","v":57001},{"$f":"BP.EMS!W7","v":12934},{"$f":"BP.EMS!X7","v":30159},{"$f":"BP.EMS!Y7","v":69020},{"$f":"BP.EMS!Z7","v":62392},{"$f":"BP.EMS!AA7","v":59108},{"$f":"BP.EMS!AB7","v":71334},{"$f":"BP.EMS!AC7","v":229444},{"$f":"BP.EMS!AD7","v":104164},{"$f":"BP.EMS!AE7","v":101307},{"$f":"BP.EMS!AF7","v":129283},{"$f":"BP.EMS!AG7","v":121549},{"$f":"BP.EMS!AH7","v":86152},{"$f":"BP.EMS!AI7","v":32462},{"$f":"BP.EMS!AJ7","v":156557},{"$f":"BP.EMS!AK7","v":38373},{"$f":"BP.EMS!AL7","v":35866},{"$f":"BP.EMS!AM7","v":111683},{"$f":"BP.EMS!AN7","v":133331},{"$f":"BP.EMS!AO7","v":274478},{"$f":"BP.EMS!AP7","v":75653},{"$f":"BP.EMS!AQ7","v":84088},{"$f":"BP.EMS!AR7","v":78019},{"$f":"BP.EMS!AS7","v":76049},{"$f":"BP.EMS!AT7","v":49439},{"$f":"BP.EMS!AU7","v":50611},{"$f":"BP.EMS!AV7","v":54306}]
[null,null,"Money market and secured funds",{"$f":"BP.EMS!D8","v":0},{"$f":"BP.EMS!E8","v":11135},{"$f":"BP.EMS!F8","v":43619},{"$f":"BP.EMS!G8","v":207822},{"$f":"BP.EMS!H8","v":155058},{"$f":"BP.EMS!I8","v":77795},{"$f":"BP.EMS!J8","v":104322},{"$f":"BP.EMS!K8","v":214828},{"$f":"BP.EMS!L8","v":269983},{"$f":"BP.EMS!M8","v":453272},{"$f":"BP.EMS!N8","v":285300},{"$f":"BP.EMS!O8","v":262458},{"$f":"BP.EMS!P8","v":355088},{"$f":"BP.EMS!Q8","v":221806},{"$f":"BP.EMS!R8","v":512611},{"$f":"BP.EMS!S8","v":221843},{"$f":"BP.EMS!T8","v":158716},{"$f":"BP.EMS!U8","v":182373},{"$f":"BP.EMS!V8","v":66131},{"$f":"BP.EMS!W8","v":183326},{"$f":"BP.EMS!X8","v":126348},{"$f":"BP.EMS!Y8","v":85952},{"$f":"BP.EMS!Z8","v":121736},{"$f":"BP.EMS!AA8","v":164304},{"$f":"BP.EMS!AB8","v":298528},{"$f":"BP.EMS!AC8","v":188128},{"$f":"BP.EMS!AD8","v":483809},{"$f":"BP.EMS!AE8","v":523316},{"$f":"BP.EMS!AF8","v":338898},{"$f":"BP.EMS!AG8","v":134448},{"$f":"BP.EMS!AH8","v":278313},{"$f":"BP.EMS!AI8","v":296806},{"$f":"BP.EMS!AJ8","v":291801},{"$f":"BP.EMS!AK8","v":231594},{"$f":"BP.EMS!AL8","v":450311},{"$f":"BP.EMS!AM8","v":303778},{"$f":"BP.EMS!AN8","v":256231},{"$f":"BP.EMS!AO8","v":287861},{"$f":"BP.EMS!AP8","v":377973},{"$f":"BP.EMS!AQ8","v":515506},{"$f":"BP.EMS!AR8","v":722526},{"$f":"BP.EMS!AS8","v":976507},{"$f":"BP.EMS!AT8","v":1014072},{"$f":"BP.EMS!AU8","v":957635},{"$f":"BP.EMS!AV8","v":716522}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.EMS!D9","v":249222},{"$f":"BP.EMS!E9","v":266835},{"$f":"BP.EMS!F9","v":264080},{"$f":"BP.EMS!G9","v":270686},{"$f":"BP.EMS!H9","v":338664},{"$f":"BP.EMS!I9","v":336655},{"$f":"BP.EMS!J9","v":343785},{"$f":"BP.EMS!K9","v":408282},{"$f":"BP.EMS!L9","v":390842},{"$f":"BP.EMS!M9","v":314870},{"$f":"BP.EMS!N9","v":324970},{"$f":"BP.EMS!O9","v":378429},{"$f":"BP.EMS!P9","v":413280},{"$f":"BP.EMS!Q9","v":354952},{"$f":"BP.EMS!R9","v":371847},{"$f":"BP.EMS!S9","v":401296},{"$f":"BP.EMS!T9","v":403504},{"$f":"BP.EMS!U9","v":384327},{"$f":"BP.EMS!V9","v":455647},{"$f":"BP.EMS!W9","v":434787},{"$f":"BP.EMS!X9","v":510215},{"$f":"BP.EMS!Y9","v":454524},{"$f":"BP.EMS!Z9","v":500391},{"$f":"BP.EMS!AA9","v":565539},{"$f":"BP.EMS!AB9","v":588193},{"$f":"BP.EMS!AC9","v":504736},{"$f":"BP.EMS!AD9","v":602927},{"$f":"BP.EMS!AE9","v":694527},{"$f":"BP.EMS!AF9","v":679479},{"$f":"BP.EMS!AG9","v":681835},{"$f":"BP.EMS!AH9","v":814877},{"$f":"BP.EMS!AI9","v":734144},{"$f":"BP.EMS!AJ9","v":927399},{"$f":"BP.EMS!AK9","v":817347},{"$f":"BP.EMS!AL9","v":846109},{"$f":"BP.EMS!AM9","v":657620},{"$f":"BP.EMS!AN9","v":703939},{"$f":"BP.EMS!AO9","v":639072},{"$f":"BP.EMS!AP9","v":709908},{"$f":"BP.EMS!AQ9","v":789564},{"$f":"BP.EMS!AR9","v":862123},{"$f":"BP.EMS!AS9","v":648986},{"$f":"BP.EMS!AT9","v":657298},{"$f":"BP.EMS!AU9","v":679848},{"$f":"BP.EMS!AV9","v":691332}]
[null,null,"Credit receivables",{"$f":"BP.EMS!D10","v":4121},{"$f":"BP.EMS!E10","v":3887},{"$f":"BP.EMS!F10","v":3887},{"$f":"BP.EMS!G10","v":3843},{"$f":"BP.EMS!H10","v":3843},{"$f":"BP.EMS!I10","v":3843},{"$f":"BP.EMS!J10","v":3843},{"$f":"BP.EMS!K10","v":0},{"$f":"BP.EMS!L10","v":0},{"$f":"BP.EMS!M10","v":0},{"$f":"BP.EMS!N10","v":0},{"$f":"BP.EMS!O10","v":0},{"$f":"BP.EMS!P10","v":0},{"$f":"BP.EMS!Q10","v":0},{"$f":"BP.EMS!R10","v":0},{"$f":"BP.EMS!S10","v":0},{"$f":"BP.EMS!T10","v":0},{"$f":"BP.EMS!U10","v":0},{"$f":"BP.EMS!V10","v":0},{"$f":"BP.EMS!W10","v":0},{"$f":"BP.EMS!X10","v":0},{"$f":"BP.EMS!Y10","v":0},{"$f":"BP.EMS!Z10","v":0},{"$f":"BP.EMS!AA10","v":0},{"$f":"BP.EMS!AB10","v":0},{"$f":"BP.EMS!AC10","v":0},{"$f":"BP.EMS!AD10","v":0},{"$f":"BP.EMS!AE10","v":0},{"$f":"BP.EMS!AF10","v":0},{"$f":"BP.EMS!AG10","v":0},{"$f":"BP.EMS!AH10","v":0},{"$f":"BP.EMS!AI10","v":0},{"$f":"BP.EMS!AJ10","v":0},{"$f":"BP.EMS!AK10","v":0},{"$f":"BP.EMS!AL10","v":0},{"$f":"BP.EMS!AM10","v":0},{"$f":"BP.EMS!AN10","v":0},{"$f":"BP.EMS!AO10","v":0},{"$f":"BP.EMS!AP10","v":0},{"$f":"BP.EMS!AQ10","v":0},{"$f":"BP.EMS!AR10","v":0},{"$f":"BP.EMS!AS10","v":0},{"$f":"BP.EMS!AT10","v":2},{"$f":"BP.EMS!AU10","v":0},{"$f":"BP.EMS!AV10","v":0}]
[null,null,"Inventory",{"$f":"BP.EMS!D11","v":4352},{"$f":"BP.EMS!E11","v":4851},{"$f":"BP.EMS!F11","v":4082},{"$f":"BP.EMS!G11","v":4125},{"$f":"BP.EMS!H11","v":4125},{"$f":"BP.EMS!I11","v":4299},{"$f":"BP.EMS!J11","v":4234},{"$f":"BP.EMS!K11","v":3452},{"$f":"BP.EMS!L11","v":4476},{"$f":"BP.EMS!M11","v":4123},{"$f":"BP.EMS!N11","v":4067},{"$f":"BP.EMS!O11","v":3548},{"$f":"BP.EMS!P11","v":3422},{"$f":"BP.EMS!Q11","v":4592},{"$f":"BP.EMS!R11","v":4651},{"$f":"BP.EMS!S11","v":3283},{"$f":"BP.EMS!T11","v":4457},{"$f":"BP.EMS!U11","v":4233},{"$f":"BP.EMS!V11","v":5232},{"$f":"BP.EMS!W11","v":1693},{"$f":"BP.EMS!X11","v":4881},{"$f":"BP.EMS!Y11","v":11464},{"$f":"BP.EMS!Z11","v":9497},{"$f":"BP.EMS!AA11","v":11625},{"$f":"BP.EMS!AB11","v":12323},{"$f":"BP.EMS!AC11","v":13603},{"$f":"BP.EMS!AD11","v":12304},{"$f":"BP.EMS!AE11","v":9020},{"$f":"BP.EMS!AF11","v":9818},{"$f":"BP.EMS!AG11","v":10712},{"$f":"BP.EMS!AH11","v":10251},{"$f":"BP.EMS!AI11","v":10402},{"$f":"BP.EMS!AJ11","v":12476},{"$f":"BP.EMS!AK11","v":14632},{"$f":"BP.EMS!AL11","v":16810},{"$f":"BP.EMS!AM11","v":16973},{"$f":"BP.EMS!AN11","v":16956},{"$f":"BP.EMS!AO11","v":17382},{"$f":"BP.EMS!AP11","v":15444},{"$f":"BP.EMS!AQ11","v":15764},{"$f":"BP.EMS!AR11","v":15379},{"$f":"BP.EMS!AS11","v":16180},{"$f":"BP.EMS!AT11","v":16692},{"$f":"BP.EMS!AU11","v":17494},{"$f":"BP.EMS!AV11","v":16230}]
[null,null,"Recoverable taxes",{"$f":"BP.EMS!D12","v":31652},{"$f":"BP.EMS!E12","v":27226},{"$f":"BP.EMS!F12","v":36488},{"$f":"BP.EMS!G12","v":34189},{"$f":"BP.EMS!H12","v":39613},{"$f":"BP.EMS!I12","v":51555},{"$f":"BP.EMS!J12","v":53318},{"$f":"BP.EMS!K12","v":42406},{"$f":"BP.EMS!L12","v":42247},{"$f":"BP.EMS!M12","v":44385},{"$f":"BP.EMS!N12","v":48977},{"$f":"BP.EMS!O12","v":49125},{"$f":"BP.EMS!P12","v":48768},{"$f":"BP.EMS!Q12","v":57438},{"$f":"BP.EMS!R12","v":60837},{"$f":"BP.EMS!S12","v":72252},{"$f":"BP.EMS!T12","v":73615},{"$f":"BP.EMS!U12","v":86688},{"$f":"BP.EMS!V12","v":87388},{"$f":"BP.EMS!W12","v":80639},{"$f":"BP.EMS!X12","v":89790},{"$f":"BP.EMS!Y12","v":97824},{"$f":"BP.EMS!Z12","v":100071},{"$f":"BP.EMS!AA12","v":89708},{"$f":"BP.EMS!AB12","v":90330},{"$f":"BP.EMS!AC12","v":79955},{"$f":"BP.EMS!AD12","v":67704},{"$f":"BP.EMS!AE12","v":68456},{"$f":"BP.EMS!AF12","v":82401},{"$f":"BP.EMS!AG12","v":82067},{"$f":"BP.EMS!AH12","v":86017},{"$f":"BP.EMS!AI12","v":119578},{"$f":"BP.EMS!AJ12","v":79597},{"$f":"BP.EMS!AK12","v":81576},{"$f":"BP.EMS!AL12","v":352471},{"$f":"BP.EMS!AM12","v":356284},{"$f":"BP.EMS!AN12","v":355284},{"$f":"BP.EMS!AO12","v":326769},{"$f":"BP.EMS!AP12","v":295715},{"$f":"BP.EMS!AQ12","v":374648},{"$f":"BP.EMS!AR12","v":286858},{"$f":"BP.EMS!AS12","v":310270},{"$f":"BP.EMS!AT12","v":311113},{"$f":"BP.EMS!AU12","v":277820},{"$f":"BP.EMS!AV12","v":269487}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMS!D13","v":0},{"$f":"BP.EMS!E13","v":0},{"$f":"BP.EMS!F13","v":0},{"$f":"BP.EMS!G13","v":0},{"$f":"BP.EMS!H13","v":0},{"$f":"BP.EMS!I13","v":0},{"$f":"BP.EMS!J13","v":0},{"$f":"BP.EMS!K13","v":4518},{"$f":"BP.EMS!L13","v":428},{"$f":"BP.EMS!M13","v":0},{"$f":"BP.EMS!N13","v":1058},{"$f":"BP.EMS!O13","v":1441},{"$f":"BP.EMS!P13","v":0},{"$f":"BP.EMS!Q13","v":0},{"$f":"BP.EMS!R13","v":0},{"$f":"BP.EMS!S13","v":0},{"$f":"BP.EMS!T13","v":0},{"$f":"BP.EMS!U13","v":0},{"$f":"BP.EMS!V13","v":0},{"$f":"BP.EMS!W13","v":0},{"$f":"BP.EMS!X13","v":0},{"$f":"BP.EMS!Y13","v":0},{"$f":"BP.EMS!Z13","v":437},{"$f":"BP.EMS!AA13","v":1098},{"$f":"BP.EMS!AB13","v":2741},{"$f":"BP.EMS!AC13","v":38617},{"$f":"BP.EMS!AD13","v":40918},{"$f":"BP.EMS!AE13","v":35300},{"$f":"BP.EMS!AF13","v":37118},{"$f":"BP.EMS!AG13","v":44655},{"$f":"BP.EMS!AH13","v":55070},{"$f":"BP.EMS!AI13","v":58889},{"$f":"BP.EMS!AJ13","v":26510},{"$f":"BP.EMS!AK13","v":2974},{"$f":"BP.EMS!AL13","v":7641},{"$f":"BP.EMS!AM13","v":5214},{"$f":"BP.EMS!AN13","v":16018},{"$f":"BP.EMS!AO13","v":15680},{"$f":"BP.EMS!AP13","v":26270},{"$f":"BP.EMS!AQ13","v":27600},{"$f":"BP.EMS!AR13","v":30078},{"$f":"BP.EMS!AS13","v":22401},{"$f":"BP.EMS!AT13","v":25423},{"$f":"BP.EMS!AU13","v":38496},{"$f":"BP.EMS!AV13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.EMS!D14","v":0},{"$f":"BP.EMS!E14","v":0},{"$f":"BP.EMS!F14","v":0},{"$f":"BP.EMS!G14","v":0},{"$f":"BP.EMS!H14","v":279225},{"$f":"BP.EMS!I14","v":186503},{"$f":"BP.EMS!J14","v":124335},{"$f":"BP.EMS!K14","v":160672},{"$f":"BP.EMS!L14","v":186474},{"$f":"BP.EMS!M14","v":157635},{"$f":"BP.EMS!N14","v":128939},{"$f":"BP.EMS!O14","v":77494},{"$f":"BP.EMS!P14","v":40056},{"$f":"BP.EMS!Q14","v":55543},{"$f":"BP.EMS!R14","v":100175},{"$f":"BP.EMS!S14","v":142812},{"$f":"BP.EMS!T14","v":219953},{"$f":"BP.EMS!U14","v":155886},{"$f":"BP.EMS!V14","v":204186},{"$f":"BP.EMS!W14","v":253638},{"$f":"BP.EMS!X14","v":364691},{"$f":"BP.EMS!Y14","v":271337},{"$f":"BP.EMS!Z14","v":245258},{"$f":"BP.EMS!AA14","v":213748},{"$f":"BP.EMS!AB14","v":209732},{"$f":"BP.EMS!AC14","v":256660},{"$f":"BP.EMS!AD14","v":23955},{"$f":"BP.EMS!AE14","v":47052},{"$f":"BP.EMS!AF14","v":168859},{"$f":"BP.EMS!AG14","v":128997},{"$f":"BP.EMS!AH14","v":217861},{"$f":"BP.EMS!AI14","v":309535},{"$f":"BP.EMS!AJ14","v":260413},{"$f":"BP.EMS!AK14","v":60029},{"$f":"BP.EMS!AL14","v":92797},{"$f":"BP.EMS!AM14","v":197904},{"$f":"BP.EMS!AN14","v":291962},{"$f":"BP.EMS!AO14","v":40333},{"$f":"BP.EMS!AP14","v":102270},{"$f":"BP.EMS!AQ14","v":127738},{"$f":"BP.EMS!AR14","v":116994},{"$f":"BP.EMS!AS14","v":19864},{"$f":"BP.EMS!AT14","v":66473},{"$f":"BP.EMS!AU14","v":69347},{"$f":"BP.EMS!AV14","v":75753}]
[null,null,"Concession financial asset",{"$f":"BP.EMS!D15","v":0},{"$f":"BP.EMS!E15","v":0},{"$f":"BP.EMS!F15","v":0},{"$f":"BP.EMS!G15","v":0},{"$f":"BP.EMS!H15","v":0},{"$f":"BP.EMS!I15","v":0},{"$f":"BP.EMS!J15","v":0},{"$f":"BP.EMS!K15","v":0},{"$f":"BP.EMS!L15","v":0},{"$f":"BP.EMS!M15","v":0},{"$f":"BP.EMS!N15","v":0},{"$f":"BP.EMS!O15","v":0},{"$f":"BP.EMS!P15","v":0},{"$f":"BP.EMS!Q15","v":0},{"$f":"BP.EMS!R15","v":0},{"$f":"BP.EMS!S15","v":0},{"$f":"BP.EMS!T15","v":0},{"$f":"BP.EMS!U15","v":0},{"$f":"BP.EMS!V15","v":0},{"$f":"BP.EMS!W15","v":0},{"$f":"BP.EMS!X15","v":0},{"$f":"BP.EMS!Y15","v":0},{"$f":"BP.EMS!Z15","v":0},{"$f":"BP.EMS!AA15","v":0},{"$f":"BP.EMS!AB15","v":0},{"$f":"BP.EMS!AC15","v":0},{"$f":"BP.EMS!AD15","v":0},{"$f":"BP.EMS!AE15","v":0},{"$f":"BP.EMS!AF15","v":0},{"$f":"BP.EMS!AG15","v":0},{"$f":"BP.EMS!AH15","v":0},{"$f":"BP.EMS!AI15","v":0},{"$f":"BP.EMS!AJ15","v":0},{"$f":"BP.EMS!AK15","v":0},{"$f":"BP.EMS!AL15","v":0},{"$f":"BP.EMS!AM15","v":0},{"$f":"BP.EMS!AN15","v":0},{"$f":"BP.EMS!AO15","v":0},{"$f":"BP.EMS!AP15","v":0},{"$f":"BP.EMS!AQ15","v":0},{"$f":"BP.EMS!AR15","v":"-"},{"$f":"BP.EMS!AS15","v":"-"},{"$f":"BP.EMS!AT15","v":"-"},{"$f":"BP.EMS!AU15","v":"-"},{"$f":"BP.EMS!AV15","v":"-"}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.EMS!D16","v":129273},{"$f":"BP.EMS!E16","v":44019},{"$f":"BP.EMS!F16","v":46004},{"$f":"BP.EMS!G16","v":67178},{"$f":"BP.EMS!H16","v":107697},{"$f":"BP.EMS!I16","v":130301},{"$f":"BP.EMS!J16","v":142242},{"$f":"BP.EMS!K16","v":74826},{"$f":"BP.EMS!L16","v":55073},{"$f":"BP.EMS!M16","v":61536},{"$f":"BP.EMS!N16","v":54829},{"$f":"BP.EMS!O16","v":67941},{"$f":"BP.EMS!P16","v":86111},{"$f":"BP.EMS!Q16","v":87299},{"$f":"BP.EMS!R16","v":77685},{"$f":"BP.EMS!S16","v":84530},{"$f":"BP.EMS!T16","v":101329},{"$f":"BP.EMS!U16","v":84298},{"$f":"BP.EMS!V16","v":82702},{"$f":"BP.EMS!W16","v":83435},{"$f":"BP.EMS!X16","v":92378},{"$f":"BP.EMS!Y16","v":90110},{"$f":"BP.EMS!Z16","v":79054},{"$f":"BP.EMS!AA16","v":86536},{"$f":"BP.EMS!AB16","v":84655},{"$f":"BP.EMS!AC16","v":88732},{"$f":"BP.EMS!AD16","v":82523},{"$f":"BP.EMS!AE16","v":81667},{"$f":"BP.EMS!AF16","v":80413},{"$f":"BP.EMS!AG16","v":87226},{"$f":"BP.EMS!AH16","v":91949},{"$f":"BP.EMS!AI16","v":124796},{"$f":"BP.EMS!AJ16","v":85790},{"$f":"BP.EMS!AK16","v":100225},{"$f":"BP.EMS!AL16","v":107217},{"$f":"BP.EMS!AM16","v":118550},{"$f":"BP.EMS!AN16","v":111945},{"$f":"BP.EMS!AO16","v":122776},{"$f":"BP.EMS!AP16","v":118509},{"$f":"BP.EMS!AQ16","v":123515},{"$f":"BP.EMS!AR16","v":144995},{"$f":"BP.EMS!AS16","v":181596},{"$f":"BP.EMS!AT16","v":218770},{"$f":"BP.EMS!AU16","v":261651},{"$f":"BP.EMS!AV16","v":312000}]
[null,null,"Non-Current Assets",{"$f":"BP.EMS!D17","v":1433190},{"$f":"BP.EMS!E17","v":1427094},{"$f":"BP.EMS!F17","v":1436384},{"$f":"BP.EMS!G17","v":1628924},{"$f":"BP.EMS!H17","v":1437371},{"$f":"BP.EMS!I17","v":1533683},{"$f":"BP.EMS!J17","v":1602037},{"$f":"BP.EMS!K17","v":1609072},{"$f":"BP.EMS!L17","v":1588309},{"$f":"BP.EMS!M17","v":1656822},{"$f":"BP.EMS!N17","v":1713265},{"$f":"BP.EMS!O17","v":1742907},{"$f":"BP.EMS!P17","v":1757802},{"$f":"BP.EMS!Q17","v":1853529},{"$f":"BP.EMS!R17","v":1897536},{"$f":"BP.EMS!S17","v":1868045},{"$f":"BP.EMS!T17","v":1857759},{"$f":"BP.EMS!U17","v":1987721},{"$f":"BP.EMS!V17","v":2061900},{"$f":"BP.EMS!W17","v":2089081},{"$f":"BP.EMS!X17","v":2064475},{"$f":"BP.EMS!Y17","v":2221071},{"$f":"BP.EMS!Z17","v":2234956},{"$f":"BP.EMS!AA17","v":2219729},{"$f":"BP.EMS!AB17","v":2220849},{"$f":"BP.EMS!AC17","v":2228396},{"$f":"BP.EMS!AD17","v":2297933},{"$f":"BP.EMS!AE17","v":2368055},{"$f":"BP.EMS!AF17","v":2454234},{"$f":"BP.EMS!AG17","v":3105638},{"$f":"BP.EMS!AH17","v":3284489},{"$f":"BP.EMS!AI17","v":3447484},{"$f":"BP.EMS!AJ17","v":3538883},{"$f":"BP.EMS!AK17","v":3941635},{"$f":"BP.EMS!AL17","v":3781766},{"$f":"BP.EMS!AM17","v":3858913},{"$f":"BP.EMS!AN17","v":3837193},{"$f":"BP.EMS!AO17","v":4101376},{"$f":"BP.EMS!AP17","v":4174807},{"$f":"BP.EMS!AQ17","v":4158549},{"$f":"BP.EMS!AR17","v":4307732},{"$f":"BP.EMS!AS17","v":4521030},{"$f":"BP.EMS!AT17","v":4626981},{"$f":"BP.EMS!AU17","v":4836654},{"$f":"BP.EMS!AV17","v":4944484}]
[null,null,"Long Term",{"$f":"BP.EMS!D18","v":644296},{"$f":"BP.EMS!E18","v":638409},{"$f":"BP.EMS!F18","v":637627},{"$f":"BP.EMS!G18","v":802575},{"$f":"BP.EMS!H18","v":613421},{"$f":"BP.EMS!I18","v":711526},{"$f":"BP.EMS!J18","v":764250},{"$f":"BP.EMS!K18","v":792127},{"$f":"BP.EMS!L18","v":767715},{"$f":"BP.EMS!M18","v":818553},{"$f":"BP.EMS!N18","v":859114},{"$f":"BP.EMS!O18","v":944080},{"$f":"BP.EMS!P18","v":939248},{"$f":"BP.EMS!Q18","v":1034607},{"$f":"BP.EMS!R18","v":1108566},{"$f":"BP.EMS!S18","v":1047651},{"$f":"BP.EMS!T18","v":1017063},{"$f":"BP.EMS!U18","v":1205914},{"$f":"BP.EMS!V18","v":1254526},{"$f":"BP.EMS!W18","v":1292895},{"$f":"BP.EMS!X18","v":1244215},{"$f":"BP.EMS!Y18","v":1407006},{"$f":"BP.EMS!Z18","v":1414647},{"$f":"BP.EMS!AA18","v":1440816},{"$f":"BP.EMS!AB18","v":1440877},{"$f":"BP.EMS!AC18","v":1452818},{"$f":"BP.EMS!AD18","v":1530225},{"$f":"BP.EMS!AE18","v":1604848},{"$f":"BP.EMS!AF18","v":1609709},{"$f":"BP.EMS!AG18","v":2243447},{"$f":"BP.EMS!AH18","v":2397154},{"$f":"BP.EMS!AI18","v":2545282},{"$f":"BP.EMS!AJ18","v":2536762},{"$f":"BP.EMS!AK18","v":2906090},{"$f":"BP.EMS!AL18","v":2728953},{"$f":"BP.EMS!AM18","v":2843788},{"$f":"BP.EMS!AN18","v":2793427},{"$f":"BP.EMS!AO18","v":3065138},{"$f":"BP.EMS!AP18","v":3123736},{"$f":"BP.EMS!AQ18","v":3153924},{"$f":"BP.EMS!AR18","v":3298466},{"$f":"BP.EMS!AS18","v":3504932},{"$f":"BP.EMS!AT18","v":3611195},{"$f":"BP.EMS!AU18","v":3854571},{"$f":"BP.EMS!AV18","v":3958182}]
[null,null,"  Related-party credits",{"$f":"BP.EMS!D19","v":9236},{"$f":"BP.EMS!E19","v":0},{"$f":"BP.EMS!F19","v":0},{"$f":"BP.EMS!G19","v":0},{"$f":"BP.EMS!H19","v":0},{"$f":"BP.EMS!I19","v":0},{"$f":"BP.EMS!J19","v":0},{"$f":"BP.EMS!K19","v":0},{"$f":"BP.EMS!L19","v":0},{"$f":"BP.EMS!M19","v":0},{"$f":"BP.EMS!N19","v":0},{"$f":"BP.EMS!O19","v":0},{"$f":"BP.EMS!P19","v":0},{"$f":"BP.EMS!Q19","v":0},{"$f":"BP.EMS!R19","v":0},{"$f":"BP.EMS!S19","v":0},{"$f":"BP.EMS!T19","v":0},{"$f":"BP.EMS!U19","v":0},{"$f":"BP.EMS!V19","v":0},{"$f":"BP.EMS!W19","v":0},{"$f":"BP.EMS!X19","v":0},{"$f":"BP.EMS!Y19","v":0},{"$f":"BP.EMS!Z19","v":0},{"$f":"BP.EMS!AA19","v":0},{"$f":"BP.EMS!AB19","v":0},{"$f":"BP.EMS!AC19","v":0},{"$f":"BP.EMS!AD19","v":0},{"$f":"BP.EMS!AE19","v":0},{"$f":"BP.EMS!AF19","v":0},{"$f":"BP.EMS!AG19","v":0},{"$f":"BP.EMS!AH19","v":0},{"$f":"BP.EMS!AI19","v":0},{"$f":"BP.EMS!AJ19","v":0},{"$f":"BP.EMS!AK19","v":0},{"$f":"BP.EMS!AL19","v":0},{"$f":"BP.EMS!AM19","v":0},{"$f":"BP.EMS!AN19","v":0},{"$f":"BP.EMS!AO19","v":0},{"$f":"BP.EMS!AP19","v":0},{"$f":"BP.EMS!AQ19","v":0},{"$f":"BP.EMS!AR19","v":"-"},{"$f":"BP.EMS!AS19","v":""},{"$f":"BP.EMS!AT19","v":0},{"$f":"BP.EMS!AU19","v":0},{"$f":"BP.EMS!AV19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.EMS!D20","v":0},{"$f":"BP.EMS!E20","v":0},{"$f":"BP.EMS!F20","v":0},{"$f":"BP.EMS!G20","v":0},{"$f":"BP.EMS!H20","v":336045},{"$f":"BP.EMS!I20","v":365834},{"$f":"BP.EMS!J20","v":385818},{"$f":"BP.EMS!K20","v":438954},{"$f":"BP.EMS!L20","v":458248},{"$f":"BP.EMS!M20","v":475969},{"$f":"BP.EMS!N20","v":500671},{"$f":"BP.EMS!O20","v":611700},{"$f":"BP.EMS!P20","v":776713},{"$f":"BP.EMS!Q20","v":819503},{"$f":"BP.EMS!R20","v":884816},{"$f":"BP.EMS!S20","v":704613},{"$f":"BP.EMS!T20","v":735530},{"$f":"BP.EMS!U20","v":843534},{"$f":"BP.EMS!V20","v":857055},{"$f":"BP.EMS!W20","v":915844},{"$f":"BP.EMS!X20","v":938960},{"$f":"BP.EMS!Y20","v":982317},{"$f":"BP.EMS!Z20","v":1016430},{"$f":"BP.EMS!AA20","v":1095447},{"$f":"BP.EMS!AB20","v":1116163},{"$f":"BP.EMS!AC20","v":1139046},{"$f":"BP.EMS!AD20","v":1177722},{"$f":"BP.EMS!AE20","v":1251680},{"$f":"BP.EMS!AF20","v":1286695},{"$f":"BP.EMS!AG20","v":1343939},{"$f":"BP.EMS!AH20","v":1442287},{"$f":"BP.EMS!AI20","v":1599382},{"$f":"BP.EMS!AJ20","v":1676825},{"$f":"BP.EMS!AK20","v":1838989},{"$f":"BP.EMS!AL20","v":2005570},{"$f":"BP.EMS!AM20","v":2148182},{"$f":"BP.EMS!AN20","v":2250605},{"$f":"BP.EMS!AO20","v":2397245},{"$f":"BP.EMS!AP20","v":2505032},{"$f":"BP.EMS!AQ20","v":2659695},{"$f":"BP.EMS!AR20","v":2783176},{"$f":"BP.EMS!AS20","v":2911767},{"$f":"BP.EMS!AT20","v":3074415},{"$f":"BP.EMS!AU20","v":3274065},{"$f":"BP.EMS!AV20","v":3455747}]
[null,null,"Money market and secured funds",{"$f":"BP.EMS!D21","v":0},{"$f":"BP.EMS!E21","v":0},{"$f":"BP.EMS!F21","v":0},{"$f":"BP.EMS!G21","v":0},{"$f":"BP.EMS!H21","v":0},{"$f":"BP.EMS!I21","v":0},{"$f":"BP.EMS!J21","v":0},{"$f":"BP.EMS!K21","v":16137},{"$f":"BP.EMS!L21","v":17053},{"$f":"BP.EMS!M21","v":28179},{"$f":"BP.EMS!N21","v":30944},{"$f":"BP.EMS!O21","v":32468},{"$f":"BP.EMS!P21","v":33675},{"$f":"BP.EMS!Q21","v":34763},{"$f":"BP.EMS!R21","v":35788},{"$f":"BP.EMS!S21","v":36503},{"$f":"BP.EMS!T21","v":30034},{"$f":"BP.EMS!U21","v":30555},{"$f":"BP.EMS!V21","v":30946},{"$f":"BP.EMS!W21","v":31799},{"$f":"BP.EMS!X21","v":32261},{"$f":"BP.EMS!Y21","v":32897},{"$f":"BP.EMS!Z21","v":34046},{"$f":"BP.EMS!AA21","v":34970},{"$f":"BP.EMS!AB21","v":35528},{"$f":"BP.EMS!AC21","v":35636},{"$f":"BP.EMS!AD21","v":35832},{"$f":"BP.EMS!AE21","v":34835},{"$f":"BP.EMS!AF21","v":33578},{"$f":"BP.EMS!AG21","v":32773},{"$f":"BP.EMS!AH21","v":32374},{"$f":"BP.EMS!AI21","v":31846},{"$f":"BP.EMS!AJ21","v":23289},{"$f":"BP.EMS!AK21","v":23274},{"$f":"BP.EMS!AL21","v":23390},{"$f":"BP.EMS!AM21","v":23492},{"$f":"BP.EMS!AN21","v":23642},{"$f":"BP.EMS!AO21","v":23829},{"$f":"BP.EMS!AP21","v":23963},{"$f":"BP.EMS!AQ21","v":24068},{"$f":"BP.EMS!AR21","v":24100},{"$f":"BP.EMS!AS21","v":24015},{"$f":"BP.EMS!AT21","v":23946},{"$f":"BP.EMS!AU21","v":23952},{"$f":"BP.EMS!AV21","v":24126}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.EMS!D22","v":0},{"$f":"BP.EMS!E22","v":0},{"$f":"BP.EMS!F22","v":0},{"$f":"BP.EMS!G22","v":0},{"$f":"BP.EMS!H22","v":45690},{"$f":"BP.EMS!I22","v":36303},{"$f":"BP.EMS!J22","v":35790},{"$f":"BP.EMS!K22","v":36117},{"$f":"BP.EMS!L22","v":34313},{"$f":"BP.EMS!M22","v":31360},{"$f":"BP.EMS!N22","v":32142},{"$f":"BP.EMS!O22","v":34070},{"$f":"BP.EMS!P22","v":35521},{"$f":"BP.EMS!Q22","v":37058},{"$f":"BP.EMS!R22","v":38883},{"$f":"BP.EMS!S22","v":38618},{"$f":"BP.EMS!T22","v":37498},{"$f":"BP.EMS!U22","v":48488},{"$f":"BP.EMS!V22","v":41100},{"$f":"BP.EMS!W22","v":51311},{"$f":"BP.EMS!X22","v":52204},{"$f":"BP.EMS!Y22","v":51118},{"$f":"BP.EMS!Z22","v":48871},{"$f":"BP.EMS!AA22","v":43234},{"$f":"BP.EMS!AB22","v":43401},{"$f":"BP.EMS!AC22","v":44481},{"$f":"BP.EMS!AD22","v":59768},{"$f":"BP.EMS!AE22","v":60364},{"$f":"BP.EMS!AF22","v":56322},{"$f":"BP.EMS!AG22","v":52864},{"$f":"BP.EMS!AH22","v":49582},{"$f":"BP.EMS!AI22","v":47856},{"$f":"BP.EMS!AJ22","v":42435},{"$f":"BP.EMS!AK22","v":41768},{"$f":"BP.EMS!AL22","v":69598},{"$f":"BP.EMS!AM22","v":81527},{"$f":"BP.EMS!AN22","v":82973},{"$f":"BP.EMS!AO22","v":85720},{"$f":"BP.EMS!AP22","v":91980},{"$f":"BP.EMS!AQ22","v":105308},{"$f":"BP.EMS!AR22","v":106745},{"$f":"BP.EMS!AS22","v":110070},{"$f":"BP.EMS!AT22","v":113038},{"$f":"BP.EMS!AU22","v":61801},{"$f":"BP.EMS!AV22","v":59256}]
[null,null,"  Credit receivables",{"$f":"BP.EMS!D23","v":0},{"$f":"BP.EMS!E23","v":0},{"$f":"BP.EMS!F23","v":0},{"$f":"BP.EMS!G23","v":0},{"$f":"BP.EMS!H23","v":0},{"$f":"BP.EMS!I23","v":0},{"$f":"BP.EMS!J23","v":0},{"$f":"BP.EMS!K23","v":0},{"$f":"BP.EMS!L23","v":0},{"$f":"BP.EMS!M23","v":0},{"$f":"BP.EMS!N23","v":0},{"$f":"BP.EMS!O23","v":0},{"$f":"BP.EMS!P23","v":0},{"$f":"BP.EMS!Q23","v":0},{"$f":"BP.EMS!R23","v":0},{"$f":"BP.EMS!S23","v":0},{"$f":"BP.EMS!T23","v":0},{"$f":"BP.EMS!U23","v":0},{"$f":"BP.EMS!V23","v":0},{"$f":"BP.EMS!W23","v":0},{"$f":"BP.EMS!X23","v":0},{"$f":"BP.EMS!Y23","v":0},{"$f":"BP.EMS!Z23","v":0},{"$f":"BP.EMS!AA23","v":0},{"$f":"BP.EMS!AB23","v":0},{"$f":"BP.EMS!AC23","v":0},{"$f":"BP.EMS!AD23","v":0},{"$f":"BP.EMS!AE23","v":0},{"$f":"BP.EMS!AF23","v":0},{"$f":"BP.EMS!AG23","v":0},{"$f":"BP.EMS!AH23","v":0},{"$f":"BP.EMS!AI23","v":0},{"$f":"BP.EMS!AJ23","v":0},{"$f":"BP.EMS!AK23","v":0},{"$f":"BP.EMS!AL23","v":0},{"$f":"BP.EMS!AM23","v":0},{"$f":"BP.EMS!AN23","v":0},{"$f":"BP.EMS!AO23","v":0},{"$f":"BP.EMS!AP23","v":0},{"$f":"BP.EMS!AQ23","v":0},{"$f":"BP.EMS!AR23","v":0},{"$f":"BP.EMS!AS23","v":0},{"$f":"BP.EMS!AT23","v":0},{"$f":"BP.EMS!AU23","v":0},{"$f":"BP.EMS!AV23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.EMS!D24","v":0},{"$f":"BP.EMS!E24","v":0},{"$f":"BP.EMS!F24","v":0},{"$f":"BP.EMS!G24","v":0},{"$f":"BP.EMS!H24","v":0},{"$f":"BP.EMS!I24","v":68866},{"$f":"BP.EMS!J24","v":106485},{"$f":"BP.EMS!K24","v":37393},{"$f":"BP.EMS!L24","v":0},{"$f":"BP.EMS!M24","v":25637},{"$f":"BP.EMS!N24","v":33464},{"$f":"BP.EMS!O24","v":21451},{"$f":"BP.EMS!P24","v":14408},{"$f":"BP.EMS!Q24","v":52612},{"$f":"BP.EMS!R24","v":76262},{"$f":"BP.EMS!S24","v":47005},{"$f":"BP.EMS!T24","v":4340},{"$f":"BP.EMS!U24","v":83379},{"$f":"BP.EMS!V24","v":125188},{"$f":"BP.EMS!W24","v":76640},{"$f":"BP.EMS!X24","v":7166},{"$f":"BP.EMS!Y24","v":117953},{"$f":"BP.EMS!Z24","v":92896},{"$f":"BP.EMS!AA24","v":48355},{"$f":"BP.EMS!AB24","v":4041},{"$f":"BP.EMS!AC24","v":2592},{"$f":"BP.EMS!AD24","v":22915},{"$f":"BP.EMS!AE24","v":29277},{"$f":"BP.EMS!AF24","v":12986},{"$f":"BP.EMS!AG24","v":135679},{"$f":"BP.EMS!AH24","v":169065},{"$f":"BP.EMS!AI24","v":105051},{"$f":"BP.EMS!AJ24","v":14978},{"$f":"BP.EMS!AK24","v":187451},{"$f":"BP.EMS!AL24","v":156155},{"$f":"BP.EMS!AM24","v":116370},{"$f":"BP.EMS!AN24","v":9285},{"$f":"BP.EMS!AO24","v":134751},{"$f":"BP.EMS!AP24","v":110607},{"$f":"BP.EMS!AQ24","v":47113},{"$f":"BP.EMS!AR24","v":2320},{"$f":"BP.EMS!AS24","v":66332},{"$f":"BP.EMS!AT24","v":79118},{"$f":"BP.EMS!AU24","v":33870},{"$f":"BP.EMS!AV24","v":1503}]
[null,null,"  Recoverable taxes",{"$f":"BP.EMS!D25","v":0},{"$f":"BP.EMS!E25","v":0},{"$f":"BP.EMS!F25","v":0},{"$f":"BP.EMS!G25","v":0},{"$f":"BP.EMS!H25","v":19517},{"$f":"BP.EMS!I25","v":19978},{"$f":"BP.EMS!J25","v":21326},{"$f":"BP.EMS!K25","v":21587},{"$f":"BP.EMS!L25","v":21261},{"$f":"BP.EMS!M25","v":22260},{"$f":"BP.EMS!N25","v":23092},{"$f":"BP.EMS!O25","v":28333},{"$f":"BP.EMS!P25","v":29688},{"$f":"BP.EMS!Q25","v":30213},{"$f":"BP.EMS!R25","v":29296},{"$f":"BP.EMS!S25","v":21050},{"$f":"BP.EMS!T25","v":20956},{"$f":"BP.EMS!U25","v":20958},{"$f":"BP.EMS!V25","v":21164},{"$f":"BP.EMS!W25","v":20787},{"$f":"BP.EMS!X25","v":21370},{"$f":"BP.EMS!Y25","v":21839},{"$f":"BP.EMS!Z25","v":18755},{"$f":"BP.EMS!AA25","v":19616},{"$f":"BP.EMS!AB25","v":18836},{"$f":"BP.EMS!AC25","v":18904},{"$f":"BP.EMS!AD25","v":18800},{"$f":"BP.EMS!AE25","v":18541},{"$f":"BP.EMS!AF25","v":21273},{"$f":"BP.EMS!AG25","v":543396},{"$f":"BP.EMS!AH25","v":549776},{"$f":"BP.EMS!AI25","v":558661},{"$f":"BP.EMS!AJ25","v":575979},{"$f":"BP.EMS!AK25","v":594895},{"$f":"BP.EMS!AL25","v":287626},{"$f":"BP.EMS!AM25","v":274644},{"$f":"BP.EMS!AN25","v":240274},{"$f":"BP.EMS!AO25","v":226214},{"$f":"BP.EMS!AP25","v":216093},{"$f":"BP.EMS!AQ25","v":104671},{"$f":"BP.EMS!AR25","v":173168},{"$f":"BP.EMS!AS25","v":154642},{"$f":"BP.EMS!AT25","v":111321},{"$f":"BP.EMS!AU25","v":189129},{"$f":"BP.EMS!AV25","v":166719}]
[null,null,"  Tax credits",{"$f":"BP.EMS!D26","v":0},{"$f":"BP.EMS!E26","v":0},{"$f":"BP.EMS!F26","v":0},{"$f":"BP.EMS!G26","v":0},{"$f":"BP.EMS!H26","v":142195},{"$f":"BP.EMS!I26","v":148657},{"$f":"BP.EMS!J26","v":139900},{"$f":"BP.EMS!K26","v":139527},{"$f":"BP.EMS!L26","v":142670},{"$f":"BP.EMS!M26","v":158392},{"$f":"BP.EMS!N26","v":160615},{"$f":"BP.EMS!O26","v":143122},{"$f":"BP.EMS!P26","v":149646},{"$f":"BP.EMS!Q26","v":154746},{"$f":"BP.EMS!R26","v":151475},{"$f":"BP.EMS!S26","v":104273},{"$f":"BP.EMS!T26","v":91066},{"$f":"BP.EMS!U26","v":71487},{"$f":"BP.EMS!V26","v":69096},{"$f":"BP.EMS!W26","v":71139},{"$f":"BP.EMS!X26","v":65263},{"$f":"BP.EMS!Y26","v":61347},{"$f":"BP.EMS!Z26","v":50890},{"$f":"BP.EMS!AA26","v":50966},{"$f":"BP.EMS!AB26","v":37913},{"$f":"BP.EMS!AC26","v":42287},{"$f":"BP.EMS!AD26","v":27055},{"$f":"BP.EMS!AE26","v":24531},{"$f":"BP.EMS!AF26","v":0},{"$f":"BP.EMS!AG26","v":4283},{"$f":"BP.EMS!AH26","v":0},{"$f":"BP.EMS!AI26","v":0},{"$f":"BP.EMS!AJ26","v":0},{"$f":"BP.EMS!AK26","v":0},{"$f":"BP.EMS!AL26","v":0},{"$f":"BP.EMS!AM26","v":0},{"$f":"BP.EMS!AN26","v":0},{"$f":"BP.EMS!AO26","v":0},{"$f":"BP.EMS!AP26","v":0},{"$f":"BP.EMS!AQ26","v":0},{"$f":"BP.EMS!AR26","v":0},{"$f":"BP.EMS!AS26","v":0},{"$f":"BP.EMS!AT26","v":0},{"$f":"BP.EMS!AU26","v":0},{"$f":"BP.EMS!AV26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.EMS!D27","v":0},{"$f":"BP.EMS!E27","v":0},{"$f":"BP.EMS!F27","v":0},{"$f":"BP.EMS!G27","v":0},{"$f":"BP.EMS!H27","v":64716},{"$f":"BP.EMS!I27","v":66882},{"$f":"BP.EMS!J27","v":70175},{"$f":"BP.EMS!K27","v":68120},{"$f":"BP.EMS!L27","v":70427},{"$f":"BP.EMS!M27","v":72739},{"$f":"BP.EMS!N27","v":74410},{"$f":"BP.EMS!O27","v":69401},{"$f":"BP.EMS!P27","v":76059},{"$f":"BP.EMS!Q27","v":79777},{"$f":"BP.EMS!R27","v":82916},{"$f":"BP.EMS!S27","v":84016},{"$f":"BP.EMS!T27","v":86532},{"$f":"BP.EMS!U27","v":83895},{"$f":"BP.EMS!V27","v":79445},{"$f":"BP.EMS!W27","v":84187},{"$f":"BP.EMS!X27","v":87085},{"$f":"BP.EMS!Y27","v":88546},{"$f":"BP.EMS!Z27","v":84886},{"$f":"BP.EMS!AA27","v":84053},{"$f":"BP.EMS!AB27","v":83392},{"$f":"BP.EMS!AC27","v":83066},{"$f":"BP.EMS!AD27","v":80363},{"$f":"BP.EMS!AE27","v":77094},{"$f":"BP.EMS!AF27","v":76908},{"$f":"BP.EMS!AG27","v":74824},{"$f":"BP.EMS!AH27","v":76200},{"$f":"BP.EMS!AI27","v":70406},{"$f":"BP.EMS!AJ27","v":68048},{"$f":"BP.EMS!AK27","v":63983},{"$f":"BP.EMS!AL27","v":59434},{"$f":"BP.EMS!AM27","v":55278},{"$f":"BP.EMS!AN27","v":56951},{"$f":"BP.EMS!AO27","v":57531},{"$f":"BP.EMS!AP27","v":57911},{"$f":"BP.EMS!AQ27","v":58945},{"$f":"BP.EMS!AR27","v":62469},{"$f":"BP.EMS!AS27","v":67996},{"$f":"BP.EMS!AT27","v":68591},{"$f":"BP.EMS!AU27","v":70133},{"$f":"BP.EMS!AV27","v":72321}]
[null,null,"  Derivative financial instruments",{"$f":"BP.EMS!D28","v":0},{"$f":"BP.EMS!E28","v":0},{"$f":"BP.EMS!F28","v":0},{"$f":"BP.EMS!G28","v":0},{"$f":"BP.EMS!H28","v":0},{"$f":"BP.EMS!I28","v":0},{"$f":"BP.EMS!J28","v":0},{"$f":"BP.EMS!K28","v":29783},{"$f":"BP.EMS!L28","v":19480},{"$f":"BP.EMS!M28","v":0},{"$f":"BP.EMS!N28","v":0},{"$f":"BP.EMS!O28","v":0},{"$f":"BP.EMS!P28","v":0},{"$f":"BP.EMS!Q28","v":7449},{"$f":"BP.EMS!R28","v":2855},{"$f":"BP.EMS!S28","v":8563},{"$f":"BP.EMS!T28","v":8014},{"$f":"BP.EMS!U28","v":20441},{"$f":"BP.EMS!V28","v":27267},{"$f":"BP.EMS!W28","v":37829},{"$f":"BP.EMS!X28","v":36456},{"$f":"BP.EMS!Y28","v":47445},{"$f":"BP.EMS!Z28","v":64301},{"$f":"BP.EMS!AA28","v":60504},{"$f":"BP.EMS!AB28","v":97996},{"$f":"BP.EMS!AC28","v":83097},{"$f":"BP.EMS!AD28","v":90611},{"$f":"BP.EMS!AE28","v":91265},{"$f":"BP.EMS!AF28","v":104747},{"$f":"BP.EMS!AG28","v":38387},{"$f":"BP.EMS!AH28","v":60627},{"$f":"BP.EMS!AI28","v":114734},{"$f":"BP.EMS!AJ28","v":117920},{"$f":"BP.EMS!AK28","v":145611},{"$f":"BP.EMS!AL28","v":117117},{"$f":"BP.EMS!AM28","v":134098},{"$f":"BP.EMS!AN28","v":119622},{"$f":"BP.EMS!AO28","v":133610},{"$f":"BP.EMS!AP28","v":103089},{"$f":"BP.EMS!AQ28","v":139786},{"$f":"BP.EMS!AR28","v":132627},{"$f":"BP.EMS!AS28","v":157282},{"$f":"BP.EMS!AT28","v":128694},{"$f":"BP.EMS!AU28","v":190537},{"$f":"BP.EMS!AV28","v":168651}]
[null,null,"Public service concession - contract asset",{"$f":"BP.EMS!D29","v":0},{"$f":"BP.EMS!E29","v":0},{"$f":"BP.EMS!F29","v":0},{"$f":"BP.EMS!G29","v":0},{"$f":"BP.EMS!H29","v":0},{"$f":"BP.EMS!I29","v":0},{"$f":"BP.EMS!J29","v":0},{"$f":"BP.EMS!K29","v":0},{"$f":"BP.EMS!L29","v":0},{"$f":"BP.EMS!M29","v":0},{"$f":"BP.EMS!N29","v":0},{"$f":"BP.EMS!O29","v":0},{"$f":"BP.EMS!P29","v":0},{"$f":"BP.EMS!Q29","v":0},{"$f":"BP.EMS!R29","v":0},{"$f":"BP.EMS!S29","v":0},{"$f":"BP.EMS!T29","v":0},{"$f":"BP.EMS!U29","v":0},{"$f":"BP.EMS!V29","v":0},{"$f":"BP.EMS!W29","v":0},{"$f":"BP.EMS!X29","v":0},{"$f":"BP.EMS!Y29","v":0},{"$f":"BP.EMS!Z29","v":0},{"$f":"BP.EMS!AA29","v":0},{"$f":"BP.EMS!AB29","v":0},{"$f":"BP.EMS!AC29","v":0},{"$f":"BP.EMS!AD29","v":0},{"$f":"BP.EMS!AE29","v":0},{"$f":"BP.EMS!AF29","v":0},{"$f":"BP.EMS!AG29","v":0},{"$f":"BP.EMS!AH29","v":0},{"$f":"BP.EMS!AI29","v":0},{"$f":"BP.EMS!AJ29","v":0},{"$f":"BP.EMS!AK29","v":0},{"$f":"BP.EMS!AL29","v":0},{"$f":"BP.EMS!AM29","v":0},{"$f":"BP.EMS!AN29","v":0},{"$f":"BP.EMS!AO29","v":0},{"$f":"BP.EMS!AP29","v":0},{"$f":"BP.EMS!AQ29","v":0},{"$f":"BP.EMS!AR29","v":"-"},{"$f":"BP.EMS!AS29","v":""},{"$f":"BP.EMS!AT29","v":0},{"$f":"BP.EMS!AU29","v":0},{"$f":"BP.EMS!AV29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.EMS!D30","v":635060},{"$f":"BP.EMS!E30","v":638409},{"$f":"BP.EMS!F30","v":637627},{"$f":"BP.EMS!G30","v":802575},{"$f":"BP.EMS!H30","v":5258},{"$f":"BP.EMS!I30","v":5006},{"$f":"BP.EMS!J30","v":4756},{"$f":"BP.EMS!K30","v":4509},{"$f":"BP.EMS!L30","v":4263},{"$f":"BP.EMS!M30","v":4017},{"$f":"BP.EMS!N30","v":3776},{"$f":"BP.EMS!O30","v":3535},{"$f":"BP.EMS!P30","v":-176462},{"$f":"BP.EMS!Q30","v":-181514},{"$f":"BP.EMS!R30","v":-193725},{"$f":"BP.EMS!S30","v":3010},{"$f":"BP.EMS!T30","v":3093},{"$f":"BP.EMS!U30","v":3177},{"$f":"BP.EMS!V30","v":3265},{"$f":"BP.EMS!W30","v":3359},{"$f":"BP.EMS!X30","v":3450},{"$f":"BP.EMS!Y30","v":3544},{"$f":"BP.EMS!Z30","v":3572},{"$f":"BP.EMS!AA30","v":3671},{"$f":"BP.EMS!AB30","v":3607},{"$f":"BP.EMS!AC30","v":3709},{"$f":"BP.EMS!AD30","v":17159},{"$f":"BP.EMS!AE30","v":17261},{"$f":"BP.EMS!AF30","v":17200},{"$f":"BP.EMS!AG30","v":17302},{"$f":"BP.EMS!AH30","v":17243},{"$f":"BP.EMS!AI30","v":17346},{"$f":"BP.EMS!AJ30","v":17288},{"$f":"BP.EMS!AK30","v":10119},{"$f":"BP.EMS!AL30","v":10063},{"$f":"BP.EMS!AM30","v":10197},{"$f":"BP.EMS!AN30","v":10075},{"$f":"BP.EMS!AO30","v":6238},{"$f":"BP.EMS!AP30","v":15061},{"$f":"BP.EMS!AQ30","v":14338},{"$f":"BP.EMS!AR30","v":13861},{"$f":"BP.EMS!AS30","v":12828},{"$f":"BP.EMS!AT30","v":12072},{"$f":"BP.EMS!AU30","v":11084},{"$f":"BP.EMS!AV30","v":9859}]
[null,null,"Investments",{"$f":"BP.EMS!D31","v":687},{"$f":"BP.EMS!E31","v":676},{"$f":"BP.EMS!F31","v":665},{"$f":"BP.EMS!G31","v":654},{"$f":"BP.EMS!H31","v":643},{"$f":"BP.EMS!I31","v":632},{"$f":"BP.EMS!J31","v":621},{"$f":"BP.EMS!K31","v":610},{"$f":"BP.EMS!L31","v":599},{"$f":"BP.EMS!M31","v":588},{"$f":"BP.EMS!N31","v":577},{"$f":"BP.EMS!O31","v":566},{"$f":"BP.EMS!P31","v":555},{"$f":"BP.EMS!Q31","v":544},{"$f":"BP.EMS!R31","v":534},{"$f":"BP.EMS!S31","v":523},{"$f":"BP.EMS!T31","v":513},{"$f":"BP.EMS!U31","v":503},{"$f":"BP.EMS!V31","v":533},{"$f":"BP.EMS!W31","v":533},{"$f":"BP.EMS!X31","v":533},{"$f":"BP.EMS!Y31","v":533},{"$f":"BP.EMS!Z31","v":533},{"$f":"BP.EMS!AA31","v":533},{"$f":"BP.EMS!AB31","v":533},{"$f":"BP.EMS!AC31","v":533},{"$f":"BP.EMS!AD31","v":533},{"$f":"BP.EMS!AE31","v":533},{"$f":"BP.EMS!AF31","v":533},{"$f":"BP.EMS!AG31","v":533},{"$f":"BP.EMS!AH31","v":533},{"$f":"BP.EMS!AI31","v":533},{"$f":"BP.EMS!AJ31","v":533},{"$f":"BP.EMS!AK31","v":533},{"$f":"BP.EMS!AL31","v":557},{"$f":"BP.EMS!AM31","v":576},{"$f":"BP.EMS!AN31","v":642},{"$f":"BP.EMS!AO31","v":635},{"$f":"BP.EMS!AP31","v":635},{"$f":"BP.EMS!AQ31","v":648},{"$f":"BP.EMS!AR31","v":654},{"$f":"BP.EMS!AS31","v":654},{"$f":"BP.EMS!AT31","v":662},{"$f":"BP.EMS!AU31","v":615},{"$f":"BP.EMS!AV31","v":640}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.EMS!D32","v":788207},{"$f":"BP.EMS!E32","v":788009},{"$f":"BP.EMS!F32","v":798092},{"$f":"BP.EMS!G32","v":825695},{"$f":"BP.EMS!H32","v":0},{"$f":"BP.EMS!I32","v":0},{"$f":"BP.EMS!J32","v":0},{"$f":"BP.EMS!K32","v":0},{"$f":"BP.EMS!L32","v":0},{"$f":"BP.EMS!M32","v":0},{"$f":"BP.EMS!N32","v":0},{"$f":"BP.EMS!O32","v":0},{"$f":"BP.EMS!P32","v":0},{"$f":"BP.EMS!Q32","v":0},{"$f":"BP.EMS!R32","v":0},{"$f":"BP.EMS!S32","v":0},{"$f":"BP.EMS!T32","v":0},{"$f":"BP.EMS!U32","v":0},{"$f":"BP.EMS!V32","v":8789},{"$f":"BP.EMS!W32","v":9683},{"$f":"BP.EMS!X32","v":9407},{"$f":"BP.EMS!Y32","v":9084},{"$f":"BP.EMS!Z32","v":8620},{"$f":"BP.EMS!AA32","v":10738},{"$f":"BP.EMS!AB32","v":11284},{"$f":"BP.EMS!AC32","v":11800},{"$f":"BP.EMS!AD32","v":9634},{"$f":"BP.EMS!AE32","v":10292},{"$f":"BP.EMS!AF32","v":11345},{"$f":"BP.EMS!AG32","v":18688},{"$f":"BP.EMS!AH32","v":12126},{"$f":"BP.EMS!AI32","v":13216},{"$f":"BP.EMS!AJ32","v":14714},{"$f":"BP.EMS!AK32","v":15502},{"$f":"BP.EMS!AL32","v":17244},{"$f":"BP.EMS!AM32","v":18232},{"$f":"BP.EMS!AN32","v":18137},{"$f":"BP.EMS!AO32","v":19114},{"$f":"BP.EMS!AP32","v":20722},{"$f":"BP.EMS!AQ32","v":21590},{"$f":"BP.EMS!AR32","v":21722},{"$f":"BP.EMS!AS32","v":28682},{"$f":"BP.EMS!AT32","v":27566},{"$f":"BP.EMS!AU32","v":25427},{"$f":"BP.EMS!AV32","v":23762}]
[null,null,"Intangible Assets",{"$f":"BP.EMS!D33","v":0},{"$f":"BP.EMS!E33","v":0},{"$f":"BP.EMS!F33","v":0},{"$f":"BP.EMS!G33","v":0},{"$f":"BP.EMS!H33","v":823307},{"$f":"BP.EMS!I33","v":821525},{"$f":"BP.EMS!J33","v":837166},{"$f":"BP.EMS!K33","v":816335},{"$f":"BP.EMS!L33","v":819995},{"$f":"BP.EMS!M33","v":837681},{"$f":"BP.EMS!N33","v":853574},{"$f":"BP.EMS!O33","v":798261},{"$f":"BP.EMS!P33","v":817999},{"$f":"BP.EMS!Q33","v":818378},{"$f":"BP.EMS!R33","v":788436},{"$f":"BP.EMS!S33","v":819871},{"$f":"BP.EMS!T33","v":840183},{"$f":"BP.EMS!U33","v":781304},{"$f":"BP.EMS!V33","v":798052},{"$f":"BP.EMS!W33","v":785970},{"$f":"BP.EMS!X33","v":810320},{"$f":"BP.EMS!Y33","v":804448},{"$f":"BP.EMS!Z33","v":811156},{"$f":"BP.EMS!AA33","v":767642},{"$f":"BP.EMS!AB33","v":768155},{"$f":"BP.EMS!AC33","v":763245},{"$f":"BP.EMS!AD33","v":757541},{"$f":"BP.EMS!AE33","v":752382},{"$f":"BP.EMS!AF33","v":832647},{"$f":"BP.EMS!AG33","v":842970},{"$f":"BP.EMS!AH33","v":874676},{"$f":"BP.EMS!AI33","v":888453},{"$f":"BP.EMS!AJ33","v":986874},{"$f":"BP.EMS!AK33","v":1019510},{"$f":"BP.EMS!AL33","v":1035012},{"$f":"BP.EMS!AM33","v":996317},{"$f":"BP.EMS!AN33","v":1024987},{"$f":"BP.EMS!AO33","v":1016489},{"$f":"BP.EMS!AP33","v":1029714},{"$f":"BP.EMS!AQ33","v":982387},{"$f":"BP.EMS!AR33","v":986890},{"$f":"BP.EMS!AS33","v":986762},{"$f":"BP.EMS!AT33","v":987558},{"$f":"BP.EMS!AU33","v":956041},{"$f":"BP.EMS!AV33","v":961900}]
[null,null,"Total Assets",{"$f":"BP.EMS!D34","v":1938381},{"$f":"BP.EMS!E34","v":1800709},{"$f":"BP.EMS!F34","v":1913937},{"$f":"BP.EMS!G34","v":2334010},{"$f":"BP.EMS!H34","v":2415294},{"$f":"BP.EMS!I34","v":2362892},{"$f":"BP.EMS!J34","v":2420079},{"$f":"BP.EMS!K34","v":2597403},{"$f":"BP.EMS!L34","v":2614145},{"$f":"BP.EMS!M34","v":2700112},{"$f":"BP.EMS!N34","v":2607170},{"$f":"BP.EMS!O34","v":2669304},{"$f":"BP.EMS!P34","v":2715732},{"$f":"BP.EMS!Q34","v":2649787},{"$f":"BP.EMS!R34","v":3038133},{"$f":"BP.EMS!S34","v":2846877},{"$f":"BP.EMS!T34","v":2870984},{"$f":"BP.EMS!U34","v":2905065},{"$f":"BP.EMS!V34","v":3020187},{"$f":"BP.EMS!W34","v":3139533},{"$f":"BP.EMS!X34","v":3282937},{"$f":"BP.EMS!Y34","v":3301302},{"$f":"BP.EMS!Z34","v":3353792},{"$f":"BP.EMS!AA34","v":3411395},{"$f":"BP.EMS!AB34","v":3578685},{"$f":"BP.EMS!AC34","v":3628271},{"$f":"BP.EMS!AD34","v":3716237},{"$f":"BP.EMS!AE34","v":3928700},{"$f":"BP.EMS!AF34","v":3980503},{"$f":"BP.EMS!AG34","v":4397127},{"$f":"BP.EMS!AH34","v":4924979},{"$f":"BP.EMS!AI34","v":5134096},{"$f":"BP.EMS!AJ34","v":5379426},{"$f":"BP.EMS!AK34","v":5288385},{"$f":"BP.EMS!AL34","v":5690988},{"$f":"BP.EMS!AM34","v":5626919},{"$f":"BP.EMS!AN34","v":5722859},{"$f":"BP.EMS!AO34","v":5825727},{"$f":"BP.EMS!AP34","v":5896549},{"$f":"BP.EMS!AQ34","v":6216972},{"$f":"BP.EMS!AR34","v":6564704},{"$f":"BP.EMS!AS34","v":6772883},{"$f":"BP.EMS!AT34","v":6986263},{"$f":"BP.EMS!AU34","v":7189556},{"$f":"BP.EMS!AV34","v":7080114}]
[null,null,"Current Liabilities",{"$f":"BP.EMS!D35","v":596837},{"$f":"BP.EMS!E35","v":333187},{"$f":"BP.EMS!F35","v":416599},{"$f":"BP.EMS!G35","v":472684},{"$f":"BP.EMS!H35","v":627763},{"$f":"BP.EMS!I35","v":540244},{"$f":"BP.EMS!J35","v":609849},{"$f":"BP.EMS!K35","v":656331},{"$f":"BP.EMS!L35","v":669320},{"$f":"BP.EMS!M35","v":645804},{"$f":"BP.EMS!N35","v":601197},{"$f":"BP.EMS!O35","v":677492},{"$f":"BP.EMS!P35","v":728093},{"$f":"BP.EMS!Q35","v":573439},{"$f":"BP.EMS!R35","v":691851},{"$f":"BP.EMS!S35","v":627669},{"$f":"BP.EMS!T35","v":641991},{"$f":"BP.EMS!U35","v":601868},{"$f":"BP.EMS!V35","v":650468},{"$f":"BP.EMS!W35","v":585735},{"$f":"BP.EMS!X35","v":720047},{"$f":"BP.EMS!Y35","v":591712},{"$f":"BP.EMS!Z35","v":725411},{"$f":"BP.EMS!AA35","v":781466},{"$f":"BP.EMS!AB35","v":1090413},{"$f":"BP.EMS!AC35","v":1101882},{"$f":"BP.EMS!AD35","v":1085155},{"$f":"BP.EMS!AE35","v":1195163},{"$f":"BP.EMS!AF35","v":1175474},{"$f":"BP.EMS!AG35","v":1144294},{"$f":"BP.EMS!AH35","v":1216507},{"$f":"BP.EMS!AI35","v":1199417},{"$f":"BP.EMS!AJ35","v":1264957},{"$f":"BP.EMS!AK35","v":1065951},{"$f":"BP.EMS!AL35","v":1335317},{"$f":"BP.EMS!AM35","v":1299992},{"$f":"BP.EMS!AN35","v":1501701},{"$f":"BP.EMS!AO35","v":1386538},{"$f":"BP.EMS!AP35","v":1533729},{"$f":"BP.EMS!AQ35","v":1533108},{"$f":"BP.EMS!AR35","v":1721888},{"$f":"BP.EMS!AS35","v":1584223},{"$f":"BP.EMS!AT35","v":1875287},{"$f":"BP.EMS!AU35","v":1491793},{"$f":"BP.EMS!AV35","v":1371592}]
[null,null,"Trade Payables",{"$f":"BP.EMS!D36","v":181464},{"$f":"BP.EMS!E36","v":112213},{"$f":"BP.EMS!F36","v":150455},{"$f":"BP.EMS!G36","v":162480},{"$f":"BP.EMS!H36","v":216998},{"$f":"BP.EMS!I36","v":175992},{"$f":"BP.EMS!J36","v":161432},{"$f":"BP.EMS!K36","v":212259},{"$f":"BP.EMS!L36","v":171620},{"$f":"BP.EMS!M36","v":130033},{"$f":"BP.EMS!N36","v":138964},{"$f":"BP.EMS!O36","v":165449},{"$f":"BP.EMS!P36","v":181746},{"$f":"BP.EMS!Q36","v":178748},{"$f":"BP.EMS!R36","v":270390},{"$f":"BP.EMS!S36","v":247166},{"$f":"BP.EMS!T36","v":234224},{"$f":"BP.EMS!U36","v":209112},{"$f":"BP.EMS!V36","v":283315},{"$f":"BP.EMS!W36","v":198061},{"$f":"BP.EMS!X36","v":302507},{"$f":"BP.EMS!Y36","v":216348},{"$f":"BP.EMS!Z36","v":232095},{"$f":"BP.EMS!AA36","v":237772},{"$f":"BP.EMS!AB36","v":212242},{"$f":"BP.EMS!AC36","v":208382},{"$f":"BP.EMS!AD36","v":217331},{"$f":"BP.EMS!AE36","v":325981},{"$f":"BP.EMS!AF36","v":268009},{"$f":"BP.EMS!AG36","v":309058},{"$f":"BP.EMS!AH36","v":409651},{"$f":"BP.EMS!AI36","v":347757},{"$f":"BP.EMS!AJ36","v":293975},{"$f":"BP.EMS!AK36","v":246274},{"$f":"BP.EMS!AL36","v":285235},{"$f":"BP.EMS!AM36","v":265917},{"$f":"BP.EMS!AN36","v":242984},{"$f":"BP.EMS!AO36","v":265768},{"$f":"BP.EMS!AP36","v":285873},{"$f":"BP.EMS!AQ36","v":332455},{"$f":"BP.EMS!AR36","v":315826},{"$f":"BP.EMS!AS36","v":314871},{"$f":"BP.EMS!AT36","v":352010},{"$f":"BP.EMS!AU36","v":316094},{"$f":"BP.EMS!AV36","v":350787}]
[null,null,"Loans and Financing",{"$f":"BP.EMS!D37","v":158152},{"$f":"BP.EMS!E37","v":55375},{"$f":"BP.EMS!F37","v":114468},{"$f":"BP.EMS!G37","v":118380},{"$f":"BP.EMS!H37","v":12551},{"$f":"BP.EMS!I37","v":12320},{"$f":"BP.EMS!J37","v":77511},{"$f":"BP.EMS!K37","v":76932},{"$f":"BP.EMS!L37","v":70998},{"$f":"BP.EMS!M37","v":170320},{"$f":"BP.EMS!N37","v":123676},{"$f":"BP.EMS!O37","v":130958},{"$f":"BP.EMS!P37","v":139817},{"$f":"BP.EMS!Q37","v":27351},{"$f":"BP.EMS!R37","v":39742},{"$f":"BP.EMS!S37","v":37205},{"$f":"BP.EMS!T37","v":3045},{"$f":"BP.EMS!U37","v":3133},{"$f":"BP.EMS!V37","v":3069},{"$f":"BP.EMS!W37","v":0},{"$f":"BP.EMS!X37","v":0},{"$f":"BP.EMS!Y37","v":0},{"$f":"BP.EMS!Z37","v":64778},{"$f":"BP.EMS!AA37","v":64778},{"$f":"BP.EMS!AB37","v":64725},{"$f":"BP.EMS!AC37","v":163849},{"$f":"BP.EMS!AD37","v":234264},{"$f":"BP.EMS!AE37","v":232860},{"$f":"BP.EMS!AF37","v":243865},{"$f":"BP.EMS!AG37","v":224395},{"$f":"BP.EMS!AH37","v":177123},{"$f":"BP.EMS!AI37","v":184641},{"$f":"BP.EMS!AJ37","v":177296},{"$f":"BP.EMS!AK37","v":184000},{"$f":"BP.EMS!AL37","v":333344},{"$f":"BP.EMS!AM37","v":333862},{"$f":"BP.EMS!AN37","v":496724},{"$f":"BP.EMS!AO37","v":405188},{"$f":"BP.EMS!AP37","v":317100},{"$f":"BP.EMS!AQ37","v":310752},{"$f":"BP.EMS!AR37","v":213163},{"$f":"BP.EMS!AS37","v":418317},{"$f":"BP.EMS!AT37","v":671628},{"$f":"BP.EMS!AU37","v":499475},{"$f":"BP.EMS!AV37","v":346851}]
[null,null,"Debentures",{"$f":"BP.EMS!D38","v":0},{"$f":"BP.EMS!E38","v":179},{"$f":"BP.EMS!F38","v":16648},{"$f":"BP.EMS!G38","v":4282},{"$f":"BP.EMS!H38","v":17218},{"$f":"BP.EMS!I38","v":3970},{"$f":"BP.EMS!J38","v":47018},{"$f":"BP.EMS!K38","v":51414},{"$f":"BP.EMS!L38","v":86957},{"$f":"BP.EMS!M38","v":79437},{"$f":"BP.EMS!N38","v":72798},{"$f":"BP.EMS!O38","v":79518},{"$f":"BP.EMS!P38","v":73060},{"$f":"BP.EMS!Q38","v":72920},{"$f":"BP.EMS!R38","v":82542},{"$f":"BP.EMS!S38","v":7437},{"$f":"BP.EMS!T38","v":5211},{"$f":"BP.EMS!U38","v":15017},{"$f":"BP.EMS!V38","v":10350},{"$f":"BP.EMS!W38","v":11893},{"$f":"BP.EMS!X38","v":5381},{"$f":"BP.EMS!Y38","v":17541},{"$f":"BP.EMS!Z38","v":112192},{"$f":"BP.EMS!AA38","v":154964},{"$f":"BP.EMS!AB38","v":336943},{"$f":"BP.EMS!AC38","v":343729},{"$f":"BP.EMS!AD38","v":198578},{"$f":"BP.EMS!AE38","v":198356},{"$f":"BP.EMS!AF38","v":185222},{"$f":"BP.EMS!AG38","v":191044},{"$f":"BP.EMS!AH38","v":170662},{"$f":"BP.EMS!AI38","v":189591},{"$f":"BP.EMS!AJ38","v":174176},{"$f":"BP.EMS!AK38","v":178663},{"$f":"BP.EMS!AL38","v":192114},{"$f":"BP.EMS!AM38","v":132028},{"$f":"BP.EMS!AN38","v":132944},{"$f":"BP.EMS!AO38","v":253708},{"$f":"BP.EMS!AP38","v":253922},{"$f":"BP.EMS!AQ38","v":273031},{"$f":"BP.EMS!AR38","v":475287},{"$f":"BP.EMS!AS38","v":388394},{"$f":"BP.EMS!AT38","v":342627},{"$f":"BP.EMS!AU38","v":162972},{"$f":"BP.EMS!AV38","v":167507}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.EMS!D39","v":73580},{"$f":"BP.EMS!E39","v":60940},{"$f":"BP.EMS!F39","v":41784},{"$f":"BP.EMS!G39","v":51314},{"$f":"BP.EMS!H39","v":72736},{"$f":"BP.EMS!I39","v":61781},{"$f":"BP.EMS!J39","v":68543},{"$f":"BP.EMS!K39","v":70694},{"$f":"BP.EMS!L39","v":77072},{"$f":"BP.EMS!M39","v":49005},{"$f":"BP.EMS!N39","v":51924},{"$f":"BP.EMS!O39","v":71691},{"$f":"BP.EMS!P39","v":66528},{"$f":"BP.EMS!Q39","v":52340},{"$f":"BP.EMS!R39","v":60044},{"$f":"BP.EMS!S39","v":66943},{"$f":"BP.EMS!T39","v":65752},{"$f":"BP.EMS!U39","v":58541},{"$f":"BP.EMS!V39","v":69952},{"$f":"BP.EMS!W39","v":66839},{"$f":"BP.EMS!X39","v":101404},{"$f":"BP.EMS!Y39","v":86786},{"$f":"BP.EMS!Z39","v":96358},{"$f":"BP.EMS!AA39","v":93844},{"$f":"BP.EMS!AB39","v":101752},{"$f":"BP.EMS!AC39","v":122082},{"$f":"BP.EMS!AD39","v":147015},{"$f":"BP.EMS!AE39","v":109988},{"$f":"BP.EMS!AF39","v":115614},{"$f":"BP.EMS!AG39","v":119972},{"$f":"BP.EMS!AH39","v":156258},{"$f":"BP.EMS!AI39","v":106049},{"$f":"BP.EMS!AJ39","v":158224},{"$f":"BP.EMS!AK39","v":132016},{"$f":"BP.EMS!AL39","v":105459},{"$f":"BP.EMS!AM39","v":95309},{"$f":"BP.EMS!AN39","v":96575},{"$f":"BP.EMS!AO39","v":101162},{"$f":"BP.EMS!AP39","v":129963},{"$f":"BP.EMS!AQ39","v":152588},{"$f":"BP.EMS!AR39","v":149979},{"$f":"BP.EMS!AS39","v":80976},{"$f":"BP.EMS!AT39","v":132217},{"$f":"BP.EMS!AU39","v":104662},{"$f":"BP.EMS!AV39","v":128386}]
[null,null,"Dividends Payable",{"$f":"BP.EMS!D40","v":40070},{"$f":"BP.EMS!E40","v":40070},{"$f":"BP.EMS!F40","v":0},{"$f":"BP.EMS!G40","v":7944},{"$f":"BP.EMS!H40","v":7944},{"$f":"BP.EMS!I40","v":9262},{"$f":"BP.EMS!J40","v":0},{"$f":"BP.EMS!K40","v":0},{"$f":"BP.EMS!L40","v":0},{"$f":"BP.EMS!M40","v":0},{"$f":"BP.EMS!N40","v":0},{"$f":"BP.EMS!O40","v":0},{"$f":"BP.EMS!P40","v":0},{"$f":"BP.EMS!Q40","v":0},{"$f":"BP.EMS!R40","v":0},{"$f":"BP.EMS!S40","v":0},{"$f":"BP.EMS!T40","v":0},{"$f":"BP.EMS!U40","v":36357},{"$f":"BP.EMS!V40","v":0},{"$f":"BP.EMS!W40","v":0},{"$f":"BP.EMS!X40","v":0},{"$f":"BP.EMS!Y40","v":0},{"$f":"BP.EMS!Z40","v":0},{"$f":"BP.EMS!AA40","v":0},{"$f":"BP.EMS!AB40","v":155692},{"$f":"BP.EMS!AC40","v":0},{"$f":"BP.EMS!AD40","v":0},{"$f":"BP.EMS!AE40","v":24684},{"$f":"BP.EMS!AF40","v":0},{"$f":"BP.EMS!AG40","v":0},{"$f":"BP.EMS!AH40","v":0},{"$f":"BP.EMS!AI40","v":0},{"$f":"BP.EMS!AJ40","v":173752},{"$f":"BP.EMS!AK40","v":0},{"$f":"BP.EMS!AL40","v":0},{"$f":"BP.EMS!AM40","v":0},{"$f":"BP.EMS!AN40","v":0},{"$f":"BP.EMS!AO40","v":0},{"$f":"BP.EMS!AP40","v":0},{"$f":"BP.EMS!AQ40","v":0},{"$f":"BP.EMS!AR40","v":167805},{"$f":"BP.EMS!AS40","v":0},{"$f":"BP.EMS!AT40","v":0},{"$f":"BP.EMS!AU40","v":0},{"$f":"BP.EMS!AV40","v":0}]
[null,null,"Debt charges",{"$f":"BP.EMS!D41","v":0},{"$f":"BP.EMS!E41","v":0},{"$f":"BP.EMS!F41","v":0},{"$f":"BP.EMS!G41","v":0},{"$f":"BP.EMS!H41","v":2243},{"$f":"BP.EMS!I41","v":2417},{"$f":"BP.EMS!J41","v":2796},{"$f":"BP.EMS!K41","v":2753},{"$f":"BP.EMS!L41","v":2867},{"$f":"BP.EMS!M41","v":5715},{"$f":"BP.EMS!N41","v":5223},{"$f":"BP.EMS!O41","v":5157},{"$f":"BP.EMS!P41","v":0},{"$f":"BP.EMS!Q41","v":4314},{"$f":"BP.EMS!R41","v":0},{"$f":"BP.EMS!S41","v":0},{"$f":"BP.EMS!T41","v":0},{"$f":"BP.EMS!U41","v":0},{"$f":"BP.EMS!V41","v":0},{"$f":"BP.EMS!W41","v":3277},{"$f":"BP.EMS!X41","v":3086},{"$f":"BP.EMS!Y41","v":3162},{"$f":"BP.EMS!Z41","v":4177},{"$f":"BP.EMS!AA41","v":4897},{"$f":"BP.EMS!AB41","v":5797},{"$f":"BP.EMS!AC41","v":4350},{"$f":"BP.EMS!AD41","v":6761},{"$f":"BP.EMS!AE41","v":9257},{"$f":"BP.EMS!AF41","v":12241},{"$f":"BP.EMS!AG41","v":12249},{"$f":"BP.EMS!AH41","v":12925},{"$f":"BP.EMS!AI41","v":19327},{"$f":"BP.EMS!AJ41","v":23164},{"$f":"BP.EMS!AK41","v":31435},{"$f":"BP.EMS!AL41","v":48519},{"$f":"BP.EMS!AM41","v":74266},{"$f":"BP.EMS!AN41","v":42013},{"$f":"BP.EMS!AO41","v":61106},{"$f":"BP.EMS!AP41","v":44127},{"$f":"BP.EMS!AQ41","v":55773},{"$f":"BP.EMS!AR41","v":49163},{"$f":"BP.EMS!AS41","v":51280},{"$f":"BP.EMS!AT41","v":31049},{"$f":"BP.EMS!AU41","v":40063},{"$f":"BP.EMS!AV41","v":27916}]
[null,null,"Post-employment benefits",{"$f":"BP.EMS!D42","v":0},{"$f":"BP.EMS!E42","v":0},{"$f":"BP.EMS!F42","v":0},{"$f":"BP.EMS!G42","v":0},{"$f":"BP.EMS!H42","v":76},{"$f":"BP.EMS!I42","v":66},{"$f":"BP.EMS!J42","v":81},{"$f":"BP.EMS!K42","v":84},{"$f":"BP.EMS!L42","v":45},{"$f":"BP.EMS!M42","v":9},{"$f":"BP.EMS!N42","v":432},{"$f":"BP.EMS!O42","v":0},{"$f":"BP.EMS!P42","v":0},{"$f":"BP.EMS!Q42","v":89},{"$f":"BP.EMS!R42","v":109},{"$f":"BP.EMS!S42","v":7},{"$f":"BP.EMS!T42","v":7},{"$f":"BP.EMS!U42","v":7},{"$f":"BP.EMS!V42","v":104},{"$f":"BP.EMS!W42","v":845},{"$f":"BP.EMS!X42","v":845},{"$f":"BP.EMS!Y42","v":845},{"$f":"BP.EMS!Z42","v":845},{"$f":"BP.EMS!AA42","v":3037},{"$f":"BP.EMS!AB42","v":3037},{"$f":"BP.EMS!AC42","v":3037},{"$f":"BP.EMS!AD42","v":3037},{"$f":"BP.EMS!AE42","v":2759},{"$f":"BP.EMS!AF42","v":2759},{"$f":"BP.EMS!AG42","v":2759},{"$f":"BP.EMS!AH42","v":2759},{"$f":"BP.EMS!AI42","v":2322},{"$f":"BP.EMS!AJ42","v":2322},{"$f":"BP.EMS!AK42","v":2322},{"$f":"BP.EMS!AL42","v":2322},{"$f":"BP.EMS!AM42","v":623},{"$f":"BP.EMS!AN42","v":623},{"$f":"BP.EMS!AO42","v":623},{"$f":"BP.EMS!AP42","v":623},{"$f":"BP.EMS!AQ42","v":3222},{"$f":"BP.EMS!AR42","v":3222},{"$f":"BP.EMS!AS42","v":3222},{"$f":"BP.EMS!AT42","v":3222},{"$f":"BP.EMS!AU42","v":2429},{"$f":"BP.EMS!AV42","v":2429}]
[null,null,"Financial sector liabilities",{"$f":"BP.EMS!D43","v":0},{"$f":"BP.EMS!E43","v":0},{"$f":"BP.EMS!F43","v":0},{"$f":"BP.EMS!G43","v":0},{"$f":"BP.EMS!H43","v":148925},{"$f":"BP.EMS!I43","v":129134},{"$f":"BP.EMS!J43","v":86089},{"$f":"BP.EMS!K43","v":76052},{"$f":"BP.EMS!L43","v":93461},{"$f":"BP.EMS!M43","v":82259},{"$f":"BP.EMS!N43","v":92314},{"$f":"BP.EMS!O43","v":101166},{"$f":"BP.EMS!P43","v":139673},{"$f":"BP.EMS!Q43","v":113562},{"$f":"BP.EMS!R43","v":125183},{"$f":"BP.EMS!S43","v":145097},{"$f":"BP.EMS!T43","v":219436},{"$f":"BP.EMS!U43","v":176740},{"$f":"BP.EMS!V43","v":173044},{"$f":"BP.EMS!W43","v":183179},{"$f":"BP.EMS!X43","v":185262},{"$f":"BP.EMS!Y43","v":150627},{"$f":"BP.EMS!Z43","v":111882},{"$f":"BP.EMS!AA43","v":92861},{"$f":"BP.EMS!AB43","v":82225},{"$f":"BP.EMS!AC43","v":105083},{"$f":"BP.EMS!AD43","v":152981},{"$f":"BP.EMS!AE43","v":158717},{"$f":"BP.EMS!AF43","v":201657},{"$f":"BP.EMS!AG43","v":148723},{"$f":"BP.EMS!AH43","v":135329},{"$f":"BP.EMS!AI43","v":112862},{"$f":"BP.EMS!AJ43","v":1447},{"$f":"BP.EMS!AK43","v":22581},{"$f":"BP.EMS!AL43","v":55960},{"$f":"BP.EMS!AM43","v":134990},{"$f":"BP.EMS!AN43","v":208135},{"$f":"BP.EMS!AO43","v":70166},{"$f":"BP.EMS!AP43","v":155925},{"$f":"BP.EMS!AQ43","v":100650},{"$f":"BP.EMS!AR43","v":1405},{"$f":"BP.EMS!AS43","v":100847},{"$f":"BP.EMS!AT43","v":68082},{"$f":"BP.EMS!AU43","v":35316},{"$f":"BP.EMS!AV43","v":2548}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMS!D44","v":0},{"$f":"BP.EMS!E44","v":0},{"$f":"BP.EMS!F44","v":0},{"$f":"BP.EMS!G44","v":0},{"$f":"BP.EMS!H44","v":0},{"$f":"BP.EMS!I44","v":4816},{"$f":"BP.EMS!J44","v":0},{"$f":"BP.EMS!K44","v":11423},{"$f":"BP.EMS!L44","v":11736},{"$f":"BP.EMS!M44","v":0},{"$f":"BP.EMS!N44","v":0},{"$f":"BP.EMS!O44","v":0},{"$f":"BP.EMS!P44","v":1224},{"$f":"BP.EMS!Q44","v":5449},{"$f":"BP.EMS!R44","v":4145},{"$f":"BP.EMS!S44","v":3647},{"$f":"BP.EMS!T44","v":2799},{"$f":"BP.EMS!U44","v":2623},{"$f":"BP.EMS!V44","v":5159},{"$f":"BP.EMS!W44","v":5778},{"$f":"BP.EMS!X44","v":6207},{"$f":"BP.EMS!Y44","v":8444},{"$f":"BP.EMS!Z44","v":4942},{"$f":"BP.EMS!AA44","v":4211},{"$f":"BP.EMS!AB44","v":1609},{"$f":"BP.EMS!AC44","v":788},{"$f":"BP.EMS!AD44","v":822},{"$f":"BP.EMS!AE44","v":831},{"$f":"BP.EMS!AF44","v":4710},{"$f":"BP.EMS!AG44","v":6120},{"$f":"BP.EMS!AH44","v":22811},{"$f":"BP.EMS!AI44","v":56383},{"$f":"BP.EMS!AJ44","v":84233},{"$f":"BP.EMS!AK44","v":94195},{"$f":"BP.EMS!AL44","v":77710},{"$f":"BP.EMS!AM44","v":88479},{"$f":"BP.EMS!AN44","v":84281},{"$f":"BP.EMS!AO44","v":77083},{"$f":"BP.EMS!AP44","v":65855},{"$f":"BP.EMS!AQ44","v":58983},{"$f":"BP.EMS!AR44","v":47765},{"$f":"BP.EMS!AS44","v":41009},{"$f":"BP.EMS!AT44","v":58720},{"$f":"BP.EMS!AU44","v":76661},{"$f":"BP.EMS!AV44","v":82671}]
[null,null,"Incorporation of grids",{"$f":"BP.EMS!D45","v":0},{"$f":"BP.EMS!E45","v":0},{"$f":"BP.EMS!F45","v":0},{"$f":"BP.EMS!G45","v":0},{"$f":"BP.EMS!H45","v":34387},{"$f":"BP.EMS!I45","v":22346},{"$f":"BP.EMS!J45","v":32328},{"$f":"BP.EMS!K45","v":24369},{"$f":"BP.EMS!L45","v":23371},{"$f":"BP.EMS!M45","v":24172},{"$f":"BP.EMS!N45","v":23548},{"$f":"BP.EMS!O45","v":12636},{"$f":"BP.EMS!P45","v":10774},{"$f":"BP.EMS!Q45","v":10146},{"$f":"BP.EMS!R45","v":12044},{"$f":"BP.EMS!S45","v":11869},{"$f":"BP.EMS!T45","v":11356},{"$f":"BP.EMS!U45","v":11064},{"$f":"BP.EMS!V45","v":10381},{"$f":"BP.EMS!W45","v":10501},{"$f":"BP.EMS!X45","v":10149},{"$f":"BP.EMS!Y45","v":10482},{"$f":"BP.EMS!Z45","v":9486},{"$f":"BP.EMS!AA45","v":4843},{"$f":"BP.EMS!AB45","v":4595},{"$f":"BP.EMS!AC45","v":5104},{"$f":"BP.EMS!AD45","v":5104},{"$f":"BP.EMS!AE45","v":5965},{"$f":"BP.EMS!AF45","v":6085},{"$f":"BP.EMS!AG45","v":7491},{"$f":"BP.EMS!AH45","v":7999},{"$f":"BP.EMS!AI45","v":8236},{"$f":"BP.EMS!AJ45","v":8341},{"$f":"BP.EMS!AK45","v":8372},{"$f":"BP.EMS!AL45","v":38905},{"$f":"BP.EMS!AM45","v":44504},{"$f":"BP.EMS!AN45","v":42155},{"$f":"BP.EMS!AO45","v":11350},{"$f":"BP.EMS!AP45","v":13068},{"$f":"BP.EMS!AQ45","v":9848},{"$f":"BP.EMS!AR45","v":11834},{"$f":"BP.EMS!AS45","v":8998},{"$f":"BP.EMS!AT45","v":8701},{"$f":"BP.EMS!AU45","v":7967},{"$f":"BP.EMS!AV45","v":8201}]
[null,null,"Other Accounts Payable",{"$f":"BP.EMS!D46","v":143571},{"$f":"BP.EMS!E46","v":64410},{"$f":"BP.EMS!F46","v":93244},{"$f":"BP.EMS!G46","v":128284},{"$f":"BP.EMS!H46","v":114685},{"$f":"BP.EMS!I46","v":118140},{"$f":"BP.EMS!J46","v":134051},{"$f":"BP.EMS!K46","v":130351},{"$f":"BP.EMS!L46","v":131193},{"$f":"BP.EMS!M46","v":104854},{"$f":"BP.EMS!N46","v":92318},{"$f":"BP.EMS!O46","v":110917},{"$f":"BP.EMS!P46","v":115271},{"$f":"BP.EMS!Q46","v":108520},{"$f":"BP.EMS!R46","v":97652},{"$f":"BP.EMS!S46","v":108298},{"$f":"BP.EMS!T46","v":100161},{"$f":"BP.EMS!U46","v":89274},{"$f":"BP.EMS!V46","v":95094},{"$f":"BP.EMS!W46","v":105362},{"$f":"BP.EMS!X46","v":105206},{"$f":"BP.EMS!Y46","v":97477},{"$f":"BP.EMS!Z46","v":88656},{"$f":"BP.EMS!AA46","v":120259},{"$f":"BP.EMS!AB46","v":121796},{"$f":"BP.EMS!AC46","v":145478},{"$f":"BP.EMS!AD46","v":119262},{"$f":"BP.EMS!AE46","v":125765},{"$f":"BP.EMS!AF46","v":135312},{"$f":"BP.EMS!AG46","v":122483},{"$f":"BP.EMS!AH46","v":120990},{"$f":"BP.EMS!AI46","v":172249},{"$f":"BP.EMS!AJ46","v":168027},{"$f":"BP.EMS!AK46","v":166093},{"$f":"BP.EMS!AL46","v":195749},{"$f":"BP.EMS!AM46","v":130014},{"$f":"BP.EMS!AN46","v":155267},{"$f":"BP.EMS!AO46","v":140384},{"$f":"BP.EMS!AP46","v":267273},{"$f":"BP.EMS!AQ46","v":235806},{"$f":"BP.EMS!AR46","v":286439},{"$f":"BP.EMS!AS46","v":176309},{"$f":"BP.EMS!AT46","v":207031},{"$f":"BP.EMS!AU46","v":246154},{"$f":"BP.EMS!AV46","v":254296}]
[null,null,"Non-Current Liabilities",{"$f":"BP.EMS!D47","v":690919},{"$f":"BP.EMS!E47","v":773085},{"$f":"BP.EMS!F47","v":779698},{"$f":"BP.EMS!G47","v":1107247},{"$f":"BP.EMS!H47","v":970703},{"$f":"BP.EMS!I47","v":1090299},{"$f":"BP.EMS!J47","v":1060808},{"$f":"BP.EMS!K47","v":1137483},{"$f":"BP.EMS!L47","v":1112358},{"$f":"BP.EMS!M47","v":1261539},{"$f":"BP.EMS!N47","v":1236912},{"$f":"BP.EMS!O47","v":1134800},{"$f":"BP.EMS!P47","v":1114124},{"$f":"BP.EMS!Q47","v":1279536},{"$f":"BP.EMS!R47","v":1558276},{"$f":"BP.EMS!S47","v":1402760},{"$f":"BP.EMS!T47","v":1421267},{"$f":"BP.EMS!U47","v":1480071},{"$f":"BP.EMS!V47","v":1570306},{"$f":"BP.EMS!W47","v":1725165},{"$f":"BP.EMS!X47","v":1688052},{"$f":"BP.EMS!Y47","v":1862407},{"$f":"BP.EMS!Z47","v":1778754},{"$f":"BP.EMS!AA47","v":1741701},{"$f":"BP.EMS!AB47","v":1670870},{"$f":"BP.EMS!AC47","v":1677035},{"$f":"BP.EMS!AD47","v":1653191},{"$f":"BP.EMS!AE47","v":1698320},{"$f":"BP.EMS!AF47","v":1898119},{"$f":"BP.EMS!AG47","v":2327398},{"$f":"BP.EMS!AH47","v":2752842},{"$f":"BP.EMS!AI47","v":3039356},{"$f":"BP.EMS!AJ47","v":3132806},{"$f":"BP.EMS!AK47","v":3097791},{"$f":"BP.EMS!AL47","v":3309281},{"$f":"BP.EMS!AM47","v":3362664},{"$f":"BP.EMS!AN47","v":3332587},{"$f":"BP.EMS!AO47","v":3413255},{"$f":"BP.EMS!AP47","v":3245691},{"$f":"BP.EMS!AQ47","v":3562609},{"$f":"BP.EMS!AR47","v":3665387},{"$f":"BP.EMS!AS47","v":3943722},{"$f":"BP.EMS!AT47","v":3950943},{"$f":"BP.EMS!AU47","v":4530646},{"$f":"BP.EMS!AV47","v":4518513}]
[null,null,"Loans and financing ",{"$f":"BP.EMS!D48","v":354360},{"$f":"BP.EMS!E48","v":60035},{"$f":"BP.EMS!F48","v":58397},{"$f":"BP.EMS!G48","v":330288},{"$f":"BP.EMS!H48","v":327241},{"$f":"BP.EMS!I48","v":421785},{"$f":"BP.EMS!J48","v":439481},{"$f":"BP.EMS!K48","v":538136},{"$f":"BP.EMS!L48","v":527720},{"$f":"BP.EMS!M48","v":629905},{"$f":"BP.EMS!N48","v":623427},{"$f":"BP.EMS!O48","v":620497},{"$f":"BP.EMS!P48","v":618975},{"$f":"BP.EMS!Q48","v":700141},{"$f":"BP.EMS!R48","v":708692},{"$f":"BP.EMS!S48","v":702530},{"$f":"BP.EMS!T48","v":603600},{"$f":"BP.EMS!U48","v":616997},{"$f":"BP.EMS!V48","v":690903},{"$f":"BP.EMS!W48","v":688323},{"$f":"BP.EMS!X48","v":685535},{"$f":"BP.EMS!Y48","v":736486},{"$f":"BP.EMS!Z48","v":755036},{"$f":"BP.EMS!AA48","v":747734},{"$f":"BP.EMS!AB48","v":797246},{"$f":"BP.EMS!AC48","v":789198},{"$f":"BP.EMS!AD48","v":727838},{"$f":"BP.EMS!AE48","v":714070},{"$f":"BP.EMS!AF48","v":925199},{"$f":"BP.EMS!AG48","v":834919},{"$f":"BP.EMS!AH48","v":1311919},{"$f":"BP.EMS!AI48","v":1312967},{"$f":"BP.EMS!AJ48","v":1403188},{"$f":"BP.EMS!AK48","v":1355860},{"$f":"BP.EMS!AL48","v":1600075},{"$f":"BP.EMS!AM48","v":1743153},{"$f":"BP.EMS!AN48","v":1553588},{"$f":"BP.EMS!AO48","v":1714400},{"$f":"BP.EMS!AP48","v":1679603},{"$f":"BP.EMS!AQ48","v":1663362},{"$f":"BP.EMS!AR48","v":1541966},{"$f":"BP.EMS!AS48","v":1624792},{"$f":"BP.EMS!AT48","v":1510568},{"$f":"BP.EMS!AU48","v":1626062},{"$f":"BP.EMS!AV48","v":1579348}]
[null,null,"Debentures",{"$f":"BP.EMS!D49","v":0},{"$f":"BP.EMS!E49","v":397207},{"$f":"BP.EMS!F49","v":397408},{"$f":"BP.EMS!G49","v":397611},{"$f":"BP.EMS!H49","v":397815},{"$f":"BP.EMS!I49","v":398018},{"$f":"BP.EMS!J49","v":371493},{"$f":"BP.EMS!K49","v":351639},{"$f":"BP.EMS!L49","v":331774},{"$f":"BP.EMS!M49","v":311901},{"$f":"BP.EMS!N49","v":298695},{"$f":"BP.EMS!O49","v":272121},{"$f":"BP.EMS!P49","v":258896},{"$f":"BP.EMS!Q49","v":238981},{"$f":"BP.EMS!R49","v":518278},{"$f":"BP.EMS!S49","v":446341},{"$f":"BP.EMS!T49","v":596691},{"$f":"BP.EMS!U49","v":595651},{"$f":"BP.EMS!V49","v":596067},{"$f":"BP.EMS!W49","v":761675},{"$f":"BP.EMS!X49","v":759568},{"$f":"BP.EMS!Y49","v":879170},{"$f":"BP.EMS!Z49","v":784677},{"$f":"BP.EMS!AA49","v":745071},{"$f":"BP.EMS!AB49","v":627124},{"$f":"BP.EMS!AC49","v":636005},{"$f":"BP.EMS!AD49","v":655738},{"$f":"BP.EMS!AE49","v":695108},{"$f":"BP.EMS!AF49","v":673140},{"$f":"BP.EMS!AG49","v":676614},{"$f":"BP.EMS!AH49","v":577213},{"$f":"BP.EMS!AI49","v":851063},{"$f":"BP.EMS!AJ49","v":860884},{"$f":"BP.EMS!AK49","v":863511},{"$f":"BP.EMS!AL49","v":897772},{"$f":"BP.EMS!AM49","v":898777},{"$f":"BP.EMS!AN49","v":1117711},{"$f":"BP.EMS!AO49","v":1042636},{"$f":"BP.EMS!AP49","v":1163054},{"$f":"BP.EMS!AQ49","v":1392735},{"$f":"BP.EMS!AR49","v":1576806},{"$f":"BP.EMS!AS49","v":1727784},{"$f":"BP.EMS!AT49","v":1871074},{"$f":"BP.EMS!AU49","v":2249983},{"$f":"BP.EMS!AV49","v":2305661}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.EMS!D50","v":0},{"$f":"BP.EMS!E50","v":0},{"$f":"BP.EMS!F50","v":0},{"$f":"BP.EMS!G50","v":0},{"$f":"BP.EMS!H50","v":0},{"$f":"BP.EMS!I50","v":0},{"$f":"BP.EMS!J50","v":0},{"$f":"BP.EMS!K50","v":10940},{"$f":"BP.EMS!L50","v":11768},{"$f":"BP.EMS!M50","v":12537},{"$f":"BP.EMS!N50","v":13122},{"$f":"BP.EMS!O50","v":20427},{"$f":"BP.EMS!P50","v":20967},{"$f":"BP.EMS!Q50","v":21536},{"$f":"BP.EMS!R50","v":22074},{"$f":"BP.EMS!S50","v":14745},{"$f":"BP.EMS!T50","v":15522},{"$f":"BP.EMS!U50","v":16304},{"$f":"BP.EMS!V50","v":15438},{"$f":"BP.EMS!W50","v":16601},{"$f":"BP.EMS!X50","v":17887},{"$f":"BP.EMS!Y50","v":19268},{"$f":"BP.EMS!Z50","v":20784},{"$f":"BP.EMS!AA50","v":22218},{"$f":"BP.EMS!AB50","v":23535},{"$f":"BP.EMS!AC50","v":25003},{"$f":"BP.EMS!AD50","v":26523},{"$f":"BP.EMS!AE50","v":28557},{"$f":"BP.EMS!AF50","v":39792},{"$f":"BP.EMS!AG50","v":32029},{"$f":"BP.EMS!AH50","v":58676},{"$f":"BP.EMS!AI50","v":99048},{"$f":"BP.EMS!AJ50","v":94219},{"$f":"BP.EMS!AK50","v":120502},{"$f":"BP.EMS!AL50","v":118402},{"$f":"BP.EMS!AM50","v":141559},{"$f":"BP.EMS!AN50","v":158500},{"$f":"BP.EMS!AO50","v":177125},{"$f":"BP.EMS!AP50","v":193157},{"$f":"BP.EMS!AQ50","v":211659},{"$f":"BP.EMS!AR50","v":239650},{"$f":"BP.EMS!AS50","v":267489},{"$f":"BP.EMS!AT50","v":261448},{"$f":"BP.EMS!AU50","v":256813},{"$f":"BP.EMS!AV50","v":247875}]
[null,null,"Trade payables",{"$f":"BP.EMS!D51","v":0},{"$f":"BP.EMS!E51","v":0},{"$f":"BP.EMS!F51","v":0},{"$f":"BP.EMS!G51","v":0},{"$f":"BP.EMS!H51","v":2468},{"$f":"BP.EMS!I51","v":7506},{"$f":"BP.EMS!J51","v":7683},{"$f":"BP.EMS!K51","v":7600},{"$f":"BP.EMS!L51","v":5706},{"$f":"BP.EMS!M51","v":5908},{"$f":"BP.EMS!N51","v":6256},{"$f":"BP.EMS!O51","v":5732},{"$f":"BP.EMS!P51","v":5883},{"$f":"BP.EMS!Q51","v":8545},{"$f":"BP.EMS!R51","v":8914},{"$f":"BP.EMS!S51","v":11450},{"$f":"BP.EMS!T51","v":11819},{"$f":"BP.EMS!U51","v":11481},{"$f":"BP.EMS!V51","v":11648},{"$f":"BP.EMS!W51","v":11265},{"$f":"BP.EMS!X51","v":11910},{"$f":"BP.EMS!Y51","v":11609},{"$f":"BP.EMS!Z51","v":12310},{"$f":"BP.EMS!AA51","v":17076},{"$f":"BP.EMS!AB51","v":17766},{"$f":"BP.EMS!AC51","v":17756},{"$f":"BP.EMS!AD51","v":19737},{"$f":"BP.EMS!AE51","v":19970},{"$f":"BP.EMS!AF51","v":19496},{"$f":"BP.EMS!AG51","v":19806},{"$f":"BP.EMS!AH51","v":20014},{"$f":"BP.EMS!AI51","v":20509},{"$f":"BP.EMS!AJ51","v":20626},{"$f":"BP.EMS!AK51","v":21193},{"$f":"BP.EMS!AL51","v":21127},{"$f":"BP.EMS!AM51","v":21315},{"$f":"BP.EMS!AN51","v":21651},{"$f":"BP.EMS!AO51","v":20807},{"$f":"BP.EMS!AP51","v":20943},{"$f":"BP.EMS!AQ51","v":20831},{"$f":"BP.EMS!AR51","v":21218},{"$f":"BP.EMS!AS51","v":21510},{"$f":"BP.EMS!AT51","v":22530},{"$f":"BP.EMS!AU51","v":22912},{"$f":"BP.EMS!AV51","v":23332}]
[null,null,"Derivative financial instruments",{"$f":"BP.EMS!D52","v":0},{"$f":"BP.EMS!E52","v":0},{"$f":"BP.EMS!F52","v":0},{"$f":"BP.EMS!G52","v":0},{"$f":"BP.EMS!H52","v":0},{"$f":"BP.EMS!I52","v":0},{"$f":"BP.EMS!J52","v":0},{"$f":"BP.EMS!K52","v":0},{"$f":"BP.EMS!L52","v":0},{"$f":"BP.EMS!M52","v":0},{"$f":"BP.EMS!N52","v":0},{"$f":"BP.EMS!O52","v":0},{"$f":"BP.EMS!P52","v":0},{"$f":"BP.EMS!Q52","v":0},{"$f":"BP.EMS!R52","v":0},{"$f":"BP.EMS!S52","v":0},{"$f":"BP.EMS!T52","v":0},{"$f":"BP.EMS!U52","v":0},{"$f":"BP.EMS!V52","v":136},{"$f":"BP.EMS!W52","v":765},{"$f":"BP.EMS!X52","v":5135},{"$f":"BP.EMS!Y52","v":5882},{"$f":"BP.EMS!Z52","v":0},{"$f":"BP.EMS!AA52","v":0},{"$f":"BP.EMS!AB52","v":0},{"$f":"BP.EMS!AC52","v":0},{"$f":"BP.EMS!AD52","v":0},{"$f":"BP.EMS!AE52","v":0},{"$f":"BP.EMS!AF52","v":0},{"$f":"BP.EMS!AG52","v":3020},{"$f":"BP.EMS!AH52","v":0},{"$f":"BP.EMS!AI52","v":0},{"$f":"BP.EMS!AJ52","v":5312},{"$f":"BP.EMS!AK52","v":0},{"$f":"BP.EMS!AL52","v":839},{"$f":"BP.EMS!AM52","v":0},{"$f":"BP.EMS!AN52","v":0},{"$f":"BP.EMS!AO52","v":12325},{"$f":"BP.EMS!AP52","v":1635},{"$f":"BP.EMS!AQ52","v":5475},{"$f":"BP.EMS!AR52","v":11670},{"$f":"BP.EMS!AS52","v":28534},{"$f":"BP.EMS!AT52","v":28670},{"$f":"BP.EMS!AU52","v":93400},{"$f":"BP.EMS!AV52","v":77937}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.EMS!D53","v":0},{"$f":"BP.EMS!E53","v":0},{"$f":"BP.EMS!F53","v":0},{"$f":"BP.EMS!G53","v":0},{"$f":"BP.EMS!H53","v":202325},{"$f":"BP.EMS!I53","v":201727},{"$f":"BP.EMS!J53","v":200879},{"$f":"BP.EMS!K53","v":206239},{"$f":"BP.EMS!L53","v":220346},{"$f":"BP.EMS!M53","v":222132},{"$f":"BP.EMS!N53","v":224992},{"$f":"BP.EMS!O53","v":180329},{"$f":"BP.EMS!P53","v":196782},{"$f":"BP.EMS!Q53","v":211906},{"$f":"BP.EMS!R53","v":212513},{"$f":"BP.EMS!S53","v":174666},{"$f":"BP.EMS!T53","v":171058},{"$f":"BP.EMS!U53","v":161574},{"$f":"BP.EMS!V53","v":151811},{"$f":"BP.EMS!W53","v":151717},{"$f":"BP.EMS!X53","v":150418},{"$f":"BP.EMS!Y53","v":136497},{"$f":"BP.EMS!Z53","v":125572},{"$f":"BP.EMS!AA53","v":110602},{"$f":"BP.EMS!AB53","v":114186},{"$f":"BP.EMS!AC53","v":112295},{"$f":"BP.EMS!AD53","v":115139},{"$f":"BP.EMS!AE53","v":124510},{"$f":"BP.EMS!AF53","v":122782},{"$f":"BP.EMS!AG53","v":116209},{"$f":"BP.EMS!AH53","v":104387},{"$f":"BP.EMS!AI53","v":103756},{"$f":"BP.EMS!AJ53","v":79123},{"$f":"BP.EMS!AK53","v":70373},{"$f":"BP.EMS!AL53","v":60856},{"$f":"BP.EMS!AM53","v":31899},{"$f":"BP.EMS!AN53","v":55472},{"$f":"BP.EMS!AO53","v":0},{"$f":"BP.EMS!AP53","v":49157},{"$f":"BP.EMS!AQ53","v":48547},{"$f":"BP.EMS!AR53","v":48764},{"$f":"BP.EMS!AS53","v":48538},{"$f":"BP.EMS!AT53","v":45435},{"$f":"BP.EMS!AU53","v":42636},{"$f":"BP.EMS!AV53","v":45114}]
[null,null,"Post-employment benefits",{"$f":"BP.EMS!D54","v":0},{"$f":"BP.EMS!E54","v":0},{"$f":"BP.EMS!F54","v":0},{"$f":"BP.EMS!G54","v":0},{"$f":"BP.EMS!H54","v":57},{"$f":"BP.EMS!I54","v":57},{"$f":"BP.EMS!J54","v":57},{"$f":"BP.EMS!K54","v":82},{"$f":"BP.EMS!L54","v":82},{"$f":"BP.EMS!M54","v":108},{"$f":"BP.EMS!N54","v":121},{"$f":"BP.EMS!O54","v":143},{"$f":"BP.EMS!P54","v":161},{"$f":"BP.EMS!Q54","v":178},{"$f":"BP.EMS!R54","v":196},{"$f":"BP.EMS!S54","v":59},{"$f":"BP.EMS!T54","v":61},{"$f":"BP.EMS!U54","v":63},{"$f":"BP.EMS!V54","v":1411},{"$f":"BP.EMS!W54","v":5419},{"$f":"BP.EMS!X54","v":5630},{"$f":"BP.EMS!Y54","v":5841},{"$f":"BP.EMS!Z54","v":6052},{"$f":"BP.EMS!AA54","v":26801},{"$f":"BP.EMS!AB54","v":27287},{"$f":"BP.EMS!AC54","v":27772},{"$f":"BP.EMS!AD54","v":29079},{"$f":"BP.EMS!AE54","v":31455},{"$f":"BP.EMS!AF54","v":32144},{"$f":"BP.EMS!AG54","v":32412},{"$f":"BP.EMS!AH54","v":33102},{"$f":"BP.EMS!AI54","v":19918},{"$f":"BP.EMS!AJ54","v":20499},{"$f":"BP.EMS!AK54","v":21079},{"$f":"BP.EMS!AL54","v":21659},{"$f":"BP.EMS!AM54","v":3903},{"$f":"BP.EMS!AN54","v":4059},{"$f":"BP.EMS!AO54","v":4215},{"$f":"BP.EMS!AP54","v":4370},{"$f":"BP.EMS!AQ54","v":25094},{"$f":"BP.EMS!AR54","v":25900},{"$f":"BP.EMS!AS54","v":26706},{"$f":"BP.EMS!AT54","v":27511},{"$f":"BP.EMS!AU54","v":15689},{"$f":"BP.EMS!AV54","v":16297}]
[null,null,"Financial sector liabilities",{"$f":"BP.EMS!D55","v":0},{"$f":"BP.EMS!E55","v":0},{"$f":"BP.EMS!F55","v":0},{"$f":"BP.EMS!G55","v":0},{"$f":"BP.EMS!H55","v":0},{"$f":"BP.EMS!I55","v":15449},{"$f":"BP.EMS!J55","v":9777},{"$f":"BP.EMS!K55","v":11002},{"$f":"BP.EMS!L55","v":0},{"$f":"BP.EMS!M55","v":61885},{"$f":"BP.EMS!N55","v":49629},{"$f":"BP.EMS!O55","v":29146},{"$f":"BP.EMS!P55","v":2738},{"$f":"BP.EMS!Q55","v":85377},{"$f":"BP.EMS!R55","v":71113},{"$f":"BP.EMS!S55","v":44695},{"$f":"BP.EMS!T55","v":10830},{"$f":"BP.EMS!U55","v":62699},{"$f":"BP.EMS!V55","v":83462},{"$f":"BP.EMS!W55","v":65891},{"$f":"BP.EMS!X55","v":27947},{"$f":"BP.EMS!Y55","v":46167},{"$f":"BP.EMS!Z55","v":49007},{"$f":"BP.EMS!AA55","v":54785},{"$f":"BP.EMS!AB55","v":45625},{"$f":"BP.EMS!AC55","v":48799},{"$f":"BP.EMS!AD55","v":56115},{"$f":"BP.EMS!AE55","v":59069},{"$f":"BP.EMS!AF55","v":63750},{"$f":"BP.EMS!AG55","v":70702},{"$f":"BP.EMS!AH55","v":103587},{"$f":"BP.EMS!AI55","v":82702},{"$f":"BP.EMS!AJ55","v":88959},{"$f":"BP.EMS!AK55","v":75362},{"$f":"BP.EMS!AL55","v":56354},{"$f":"BP.EMS!AM55","v":54208},{"$f":"BP.EMS!AN55","v":2489},{"$f":"BP.EMS!AO55","v":14739},{"$f":"BP.EMS!AP55","v":14184},{"$f":"BP.EMS!AQ55","v":10529},{"$f":"BP.EMS!AR55","v":49172},{"$f":"BP.EMS!AS55","v":59297},{"$f":"BP.EMS!AT55","v":68911},{"$f":"BP.EMS!AU55","v":79962},{"$f":"BP.EMS!AV55","v":90790}]
[null,null,"Incorporation of grids",{"$f":"BP.EMS!D56","v":0},{"$f":"BP.EMS!E56","v":0},{"$f":"BP.EMS!F56","v":0},{"$f":"BP.EMS!G56","v":0},{"$f":"BP.EMS!H56","v":28411},{"$f":"BP.EMS!I56","v":30582},{"$f":"BP.EMS!J56","v":10571},{"$f":"BP.EMS!K56","v":0},{"$f":"BP.EMS!L56","v":0},{"$f":"BP.EMS!M56","v":0},{"$f":"BP.EMS!N56","v":0},{"$f":"BP.EMS!O56","v":0},{"$f":"BP.EMS!P56","v":0},{"$f":"BP.EMS!Q56","v":0},{"$f":"BP.EMS!R56","v":0},{"$f":"BP.EMS!S56","v":0},{"$f":"BP.EMS!T56","v":0},{"$f":"BP.EMS!U56","v":0},{"$f":"BP.EMS!V56","v":0},{"$f":"BP.EMS!W56","v":0},{"$f":"BP.EMS!X56","v":0},{"$f":"BP.EMS!Y56","v":0},{"$f":"BP.EMS!Z56","v":0},{"$f":"BP.EMS!AA56","v":0},{"$f":"BP.EMS!AB56","v":0},{"$f":"BP.EMS!AC56","v":0},{"$f":"BP.EMS!AD56","v":0},{"$f":"BP.EMS!AE56","v":0},{"$f":"BP.EMS!AF56","v":0},{"$f":"BP.EMS!AG56","v":0},{"$f":"BP.EMS!AH56","v":0},{"$f":"BP.EMS!AI56","v":0},{"$f":"BP.EMS!AJ56","v":0},{"$f":"BP.EMS!AK56","v":0},{"$f":"BP.EMS!AL56","v":0},{"$f":"BP.EMS!AM56","v":0},{"$f":"BP.EMS!AN56","v":0},{"$f":"BP.EMS!AO56","v":0},{"$f":"BP.EMS!AP56","v":0},{"$f":"BP.EMS!AQ56","v":0},{"$f":"BP.EMS!AR56","v":"-"},{"$f":"BP.EMS!AS56","v":""},{"$f":"BP.EMS!AT56","v":0},{"$f":"BP.EMS!AU56","v":0},{"$f":"BP.EMS!AV56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.EMS!D57","v":0},{"$f":"BP.EMS!E57","v":0},{"$f":"BP.EMS!F57","v":0},{"$f":"BP.EMS!G57","v":0},{"$f":"BP.EMS!H57","v":0},{"$f":"BP.EMS!I57","v":0},{"$f":"BP.EMS!J57","v":0},{"$f":"BP.EMS!K57","v":0},{"$f":"BP.EMS!L57","v":0},{"$f":"BP.EMS!M57","v":0},{"$f":"BP.EMS!N57","v":0},{"$f":"BP.EMS!O57","v":0},{"$f":"BP.EMS!P57","v":0},{"$f":"BP.EMS!Q57","v":0},{"$f":"BP.EMS!R57","v":0},{"$f":"BP.EMS!S57","v":0},{"$f":"BP.EMS!T57","v":0},{"$f":"BP.EMS!U57","v":0},{"$f":"BP.EMS!V57","v":0},{"$f":"BP.EMS!W57","v":0},{"$f":"BP.EMS!X57","v":0},{"$f":"BP.EMS!Y57","v":0},{"$f":"BP.EMS!Z57","v":0},{"$f":"BP.EMS!AA57","v":0},{"$f":"BP.EMS!AB57","v":0},{"$f":"BP.EMS!AC57","v":0},{"$f":"BP.EMS!AD57","v":0},{"$f":"BP.EMS!AE57","v":0},{"$f":"BP.EMS!AF57","v":0},{"$f":"BP.EMS!AG57","v":516106},{"$f":"BP.EMS!AH57","v":520460},{"$f":"BP.EMS!AI57","v":525926},{"$f":"BP.EMS!AJ57","v":534970},{"$f":"BP.EMS!AK57","v":545476},{"$f":"BP.EMS!AL57","v":511603},{"$f":"BP.EMS!AM57","v":450999},{"$f":"BP.EMS!AN57","v":401530},{"$f":"BP.EMS!AO57","v":353976},{"$f":"BP.EMS!AP57","v":101821},{"$f":"BP.EMS!AQ57","v":166151},{"$f":"BP.EMS!AR57","v":130567},{"$f":"BP.EMS!AS57","v":118902},{"$f":"BP.EMS!AT57","v":93137},{"$f":"BP.EMS!AU57","v":67554},{"$f":"BP.EMS!AV57","v":42121}]
[null,null,"Other Accounts Payable",{"$f":"BP.EMS!D58","v":336559},{"$f":"BP.EMS!E58","v":315843},{"$f":"BP.EMS!F58","v":323893},{"$f":"BP.EMS!G58","v":379348},{"$f":"BP.EMS!H58","v":12386},{"$f":"BP.EMS!I58","v":15175},{"$f":"BP.EMS!J58","v":20867},{"$f":"BP.EMS!K58","v":11845},{"$f":"BP.EMS!L58","v":14962},{"$f":"BP.EMS!M58","v":17163},{"$f":"BP.EMS!N58","v":20670},{"$f":"BP.EMS!O58","v":6405},{"$f":"BP.EMS!P58","v":9722},{"$f":"BP.EMS!Q58","v":12872},{"$f":"BP.EMS!R58","v":16496},{"$f":"BP.EMS!S58","v":8274},{"$f":"BP.EMS!T58","v":11686},{"$f":"BP.EMS!U58","v":15302},{"$f":"BP.EMS!V58","v":19430},{"$f":"BP.EMS!W58","v":23509},{"$f":"BP.EMS!X58","v":24022},{"$f":"BP.EMS!Y58","v":21487},{"$f":"BP.EMS!Z58","v":25316},{"$f":"BP.EMS!AA58","v":17414},{"$f":"BP.EMS!AB58","v":18101},{"$f":"BP.EMS!AC58","v":20207},{"$f":"BP.EMS!AD58","v":23022},{"$f":"BP.EMS!AE58","v":25581},{"$f":"BP.EMS!AF58","v":21816},{"$f":"BP.EMS!AG58","v":25581},{"$f":"BP.EMS!AH58","v":23484},{"$f":"BP.EMS!AI58","v":23467},{"$f":"BP.EMS!AJ58","v":25026},{"$f":"BP.EMS!AK58","v":24435},{"$f":"BP.EMS!AL58","v":20594},{"$f":"BP.EMS!AM58","v":16851},{"$f":"BP.EMS!AN58","v":17587},{"$f":"BP.EMS!AO58","v":73032},{"$f":"BP.EMS!AP58","v":17767},{"$f":"BP.EMS!AQ58","v":18226},{"$f":"BP.EMS!AR58","v":19674},{"$f":"BP.EMS!AS58","v":20170},{"$f":"BP.EMS!AT58","v":21659},{"$f":"BP.EMS!AU58","v":75635},{"$f":"BP.EMS!AV58","v":90038}]
[null,null,"Shareholder's Equity",{"$f":"BP.EMS!D59","v":650625},{"$f":"BP.EMS!E59","v":694437},{"$f":"BP.EMS!F59","v":717640},{"$f":"BP.EMS!G59","v":754079},{"$f":"BP.EMS!H59","v":816828},{"$f":"BP.EMS!I59","v":732349},{"$f":"BP.EMS!J59","v":749422},{"$f":"BP.EMS!K59","v":803589},{"$f":"BP.EMS!L59","v":832467},{"$f":"BP.EMS!M59","v":792769},{"$f":"BP.EMS!N59","v":769061},{"$f":"BP.EMS!O59","v":857012},{"$f":"BP.EMS!P59","v":873515},{"$f":"BP.EMS!Q59","v":796812},{"$f":"BP.EMS!R59","v":788006},{"$f":"BP.EMS!S59","v":816448},{"$f":"BP.EMS!T59","v":807726},{"$f":"BP.EMS!U59","v":823126},{"$f":"BP.EMS!V59","v":799413},{"$f":"BP.EMS!W59","v":828633},{"$f":"BP.EMS!X59","v":874838},{"$f":"BP.EMS!Y59","v":847183},{"$f":"BP.EMS!Z59","v":849627},{"$f":"BP.EMS!AA59","v":888228},{"$f":"BP.EMS!AB59","v":817402},{"$f":"BP.EMS!AC59","v":849354},{"$f":"BP.EMS!AD59","v":977891},{"$f":"BP.EMS!AE59","v":1035217},{"$f":"BP.EMS!AF59","v":906910},{"$f":"BP.EMS!AG59","v":925435},{"$f":"BP.EMS!AH59","v":955630},{"$f":"BP.EMS!AI59","v":895323},{"$f":"BP.EMS!AJ59","v":981663},{"$f":"BP.EMS!AK59","v":1124643},{"$f":"BP.EMS!AL59","v":1046390},{"$f":"BP.EMS!AM59","v":964263},{"$f":"BP.EMS!AN59","v":888571},{"$f":"BP.EMS!AO59","v":1025934},{"$f":"BP.EMS!AP59","v":1117129},{"$f":"BP.EMS!AQ59","v":1121255},{"$f":"BP.EMS!AR59","v":1177429},{"$f":"BP.EMS!AS59","v":1244938},{"$f":"BP.EMS!AT59","v":1160033},{"$f":"BP.EMS!AU59","v":1167117},{"$f":"BP.EMS!AV59","v":1190009}]
[null,null,"Capital",{"$f":"BP.EMS!D60","v":533468},{"$f":"BP.EMS!E60","v":595649},{"$f":"BP.EMS!F60","v":595649},{"$f":"BP.EMS!G60","v":595649},{"$f":"BP.EMS!H60","v":595649},{"$f":"BP.EMS!I60","v":595649},{"$f":"BP.EMS!J60","v":595649},{"$f":"BP.EMS!K60","v":595649},{"$f":"BP.EMS!L60","v":595649},{"$f":"BP.EMS!M60","v":616733},{"$f":"BP.EMS!N60","v":616732},{"$f":"BP.EMS!O60","v":616732},{"$f":"BP.EMS!P60","v":616732},{"$f":"BP.EMS!Q60","v":616732},{"$f":"BP.EMS!R60","v":616732},{"$f":"BP.EMS!S60","v":616732},{"$f":"BP.EMS!T60","v":616732},{"$f":"BP.EMS!U60","v":616732},{"$f":"BP.EMS!V60","v":616732},{"$f":"BP.EMS!W60","v":616732},{"$f":"BP.EMS!X60","v":616732},{"$f":"BP.EMS!Y60","v":616732},{"$f":"BP.EMS!Z60","v":616732},{"$f":"BP.EMS!AA60","v":616732},{"$f":"BP.EMS!AB60","v":616732},{"$f":"BP.EMS!AC60","v":616732},{"$f":"BP.EMS!AD60","v":616732},{"$f":"BP.EMS!AE60","v":616732},{"$f":"BP.EMS!AF60","v":616732},{"$f":"BP.EMS!AG60","v":616732},{"$f":"BP.EMS!AH60","v":616732},{"$f":"BP.EMS!AI60","v":616732},{"$f":"BP.EMS!AJ60","v":616732},{"$f":"BP.EMS!AK60","v":616732},{"$f":"BP.EMS!AL60","v":616732},{"$f":"BP.EMS!AM60","v":616732},{"$f":"BP.EMS!AN60","v":616732},{"$f":"BP.EMS!AO60","v":616732},{"$f":"BP.EMS!AP60","v":616732},{"$f":"BP.EMS!AQ60","v":616732},{"$f":"BP.EMS!AR60","v":616732},{"$f":"BP.EMS!AS60","v":616732},{"$f":"BP.EMS!AT60","v":616732},{"$f":"BP.EMS!AU60","v":616732},{"$f":"BP.EMS!AV60","v":616732}]
[null,null,"Capital Reserve",{"$f":"BP.EMS!D61","v":118594},{"$f":"BP.EMS!E61","v":118594},{"$f":"BP.EMS!F61","v":118594},{"$f":"BP.EMS!G61","v":118594},{"$f":"BP.EMS!H61","v":118594},{"$f":"BP.EMS!I61","v":118594},{"$f":"BP.EMS!J61","v":118594},{"$f":"BP.EMS!K61","v":118594},{"$f":"BP.EMS!L61","v":118594},{"$f":"BP.EMS!M61","v":118594},{"$f":"BP.EMS!N61","v":118594},{"$f":"BP.EMS!O61","v":118594},{"$f":"BP.EMS!P61","v":118594},{"$f":"BP.EMS!Q61","v":118594},{"$f":"BP.EMS!R61","v":118594},{"$f":"BP.EMS!S61","v":118594},{"$f":"BP.EMS!T61","v":118594},{"$f":"BP.EMS!U61","v":118594},{"$f":"BP.EMS!V61","v":118594},{"$f":"BP.EMS!W61","v":118739},{"$f":"BP.EMS!X61","v":118762},{"$f":"BP.EMS!Y61","v":118828},{"$f":"BP.EMS!Z61","v":118911},{"$f":"BP.EMS!AA61","v":119004},{"$f":"BP.EMS!AB61","v":119090},{"$f":"BP.EMS!AC61","v":119176},{"$f":"BP.EMS!AD61","v":119263},{"$f":"BP.EMS!AE61","v":119799},{"$f":"BP.EMS!AF61","v":119973},{"$f":"BP.EMS!AG61","v":119941},{"$f":"BP.EMS!AH61","v":120155},{"$f":"BP.EMS!AI61","v":120379},{"$f":"BP.EMS!AJ61","v":120512},{"$f":"BP.EMS!AK61","v":120481},{"$f":"BP.EMS!AL61","v":120692},{"$f":"BP.EMS!AM61","v":120751},{"$f":"BP.EMS!AN61","v":120927},{"$f":"BP.EMS!AO61","v":121103},{"$f":"BP.EMS!AP61","v":121236},{"$f":"BP.EMS!AQ61","v":121419},{"$f":"BP.EMS!AR61","v":121134},{"$f":"BP.EMS!AS61","v":120750},{"$f":"BP.EMS!AT61","v":121203},{"$f":"BP.EMS!AU61","v":121576},{"$f":"BP.EMS!AV61","v":121940}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.EMS!D62","v":-15456},{"$f":"BP.EMS!E62","v":-33825},{"$f":"BP.EMS!F62","v":-10622},{"$f":"BP.EMS!G62","v":0},{"$f":"BP.EMS!H62","v":62749},{"$f":"BP.EMS!I62","v":-229},{"$f":"BP.EMS!J62","v":16844},{"$f":"BP.EMS!K62","v":0},{"$f":"BP.EMS!L62","v":28878},{"$f":"BP.EMS!M62","v":33651},{"$f":"BP.EMS!N62","v":9943},{"$f":"BP.EMS!O62","v":17093},{"$f":"BP.EMS!P62","v":33596},{"$f":"BP.EMS!Q62","v":32548},{"$f":"BP.EMS!R62","v":23742},{"$f":"BP.EMS!S62","v":0},{"$f":"BP.EMS!T62","v":38271},{"$f":"BP.EMS!U62","v":53671},{"$f":"BP.EMS!V62","v":29958},{"$f":"BP.EMS!W62","v":0},{"$f":"BP.EMS!X62","v":98556},{"$f":"BP.EMS!Y62","v":70835},{"$f":"BP.EMS!Z62","v":75526},{"$f":"BP.EMS!AA62","v":0},{"$f":"BP.EMS!AB62","v":41474},{"$f":"BP.EMS!AC62","v":73340},{"$f":"BP.EMS!AD62","v":201790},{"$f":"BP.EMS!AE62","v":0},{"$f":"BP.EMS!AF62","v":120199},{"$f":"BP.EMS!AG62","v":138756},{"$f":"BP.EMS!AH62","v":168737},{"$f":"BP.EMS!AI62","v":-75270},{"$f":"BP.EMS!AJ62","v":184689},{"$f":"BP.EMS!AK62","v":327727},{"$f":"BP.EMS!AL62","v":249263},{"$f":"BP.EMS!AM62","v":0},{"$f":"BP.EMS!AN62","v":118583},{"$f":"BP.EMS!AO62","v":255770},{"$f":"BP.EMS!AP62","v":346832},{"$f":"BP.EMS!AQ62","v":0},{"$f":"BP.EMS!AR62","v":224264},{"$f":"BP.EMS!AS62","v":292157},{"$f":"BP.EMS!AT62","v":206799},{"$f":"BP.EMS!AU62","v":0},{"$f":"BP.EMS!AV62","v":151931}]
[null,null,"Equity Income Adjustment",{"$f":"BP.EMS!D63","v":0},{"$f":"BP.EMS!E63","v":0},{"$f":"BP.EMS!F63","v":0},{"$f":"BP.EMS!G63","v":0},{"$f":"BP.EMS!H63","v":0},{"$f":"BP.EMS!I63","v":0},{"$f":"BP.EMS!J63","v":0},{"$f":"BP.EMS!K63","v":0},{"$f":"BP.EMS!L63","v":0},{"$f":"BP.EMS!M63","v":0},{"$f":"BP.EMS!N63","v":0},{"$f":"BP.EMS!O63","v":0},{"$f":"BP.EMS!P63","v":0},{"$f":"BP.EMS!Q63","v":0},{"$f":"BP.EMS!R63","v":0},{"$f":"BP.EMS!S63","v":0},{"$f":"BP.EMS!T63","v":0},{"$f":"BP.EMS!U63","v":0},{"$f":"BP.EMS!V63","v":0},{"$f":"BP.EMS!W63","v":0},{"$f":"BP.EMS!X63","v":0},{"$f":"BP.EMS!Y63","v":0},{"$f":"BP.EMS!Z63","v":0},{"$f":"BP.EMS!AA63","v":0},{"$f":"BP.EMS!AB63","v":0},{"$f":"BP.EMS!AC63","v":0},{"$f":"BP.EMS!AD63","v":0},{"$f":"BP.EMS!AE63","v":0},{"$f":"BP.EMS!AF63","v":0},{"$f":"BP.EMS!AG63","v":0},{"$f":"BP.EMS!AH63","v":0},{"$f":"BP.EMS!AI63","v":0},{"$f":"BP.EMS!AJ63","v":0},{"$f":"BP.EMS!AK63","v":0},{"$f":"BP.EMS!AL63","v":0},{"$f":"BP.EMS!AM63","v":0},{"$f":"BP.EMS!AN63","v":0},{"$f":"BP.EMS!AO63","v":0},{"$f":"BP.EMS!AP63","v":0},{"$f":"BP.EMS!AQ63","v":0},{"$f":"BP.EMS!AR63","v":"-"},{"$f":"BP.EMS!AS63","v":""},{"$f":"BP.EMS!AT63","v":0},{"$f":"BP.EMS!AU63","v":0},{"$f":"BP.EMS!AV63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.EMS!D64","v":0},{"$f":"BP.EMS!E64","v":0},{"$f":"BP.EMS!F64","v":0},{"$f":"BP.EMS!G64","v":0},{"$f":"BP.EMS!H64","v":0},{"$f":"BP.EMS!I64","v":0},{"$f":"BP.EMS!J64","v":0},{"$f":"BP.EMS!K64","v":0},{"$f":"BP.EMS!L64","v":0},{"$f":"BP.EMS!M64","v":0},{"$f":"BP.EMS!N64","v":0},{"$f":"BP.EMS!O64","v":0},{"$f":"BP.EMS!P64","v":0},{"$f":"BP.EMS!Q64","v":0},{"$f":"BP.EMS!R64","v":0},{"$f":"BP.EMS!S64","v":0},{"$f":"BP.EMS!T64","v":0},{"$f":"BP.EMS!U64","v":0},{"$f":"BP.EMS!V64","v":0},{"$f":"BP.EMS!W64","v":0},{"$f":"BP.EMS!X64","v":0},{"$f":"BP.EMS!Y64","v":0},{"$f":"BP.EMS!Z64","v":0},{"$f":"BP.EMS!AA64","v":0},{"$f":"BP.EMS!AB64","v":0},{"$f":"BP.EMS!AC64","v":0},{"$f":"BP.EMS!AD64","v":0},{"$f":"BP.EMS!AE64","v":0},{"$f":"BP.EMS!AF64","v":0},{"$f":"BP.EMS!AG64","v":0},{"$f":"BP.EMS!AH64","v":0},{"$f":"BP.EMS!AI64","v":0},{"$f":"BP.EMS!AJ64","v":0},{"$f":"BP.EMS!AK64","v":0},{"$f":"BP.EMS!AL64","v":0},{"$f":"BP.EMS!AM64","v":0},{"$f":"BP.EMS!AN64","v":0},{"$f":"BP.EMS!AO64","v":0},{"$f":"BP.EMS!AP64","v":0},{"$f":"BP.EMS!AQ64","v":0},{"$f":"BP.EMS!AR64","v":"-"},{"$f":"BP.EMS!AS64","v":""},{"$f":"BP.EMS!AT64","v":0},{"$f":"BP.EMS!AU64","v":0},{"$f":"BP.EMS!AV64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.EMS!D65","v":14370},{"$f":"BP.EMS!E65","v":14370},{"$f":"BP.EMS!F65","v":14370},{"$f":"BP.EMS!G65","v":18373},{"$f":"BP.EMS!H65","v":18373},{"$f":"BP.EMS!I65","v":18373},{"$f":"BP.EMS!J65","v":18373},{"$f":"BP.EMS!K65","v":23851},{"$f":"BP.EMS!L65","v":23851},{"$f":"BP.EMS!M65","v":23850},{"$f":"BP.EMS!N65","v":23851},{"$f":"BP.EMS!O65","v":29220},{"$f":"BP.EMS!P65","v":77985},{"$f":"BP.EMS!Q65","v":29220},{"$f":"BP.EMS!R65","v":29220},{"$f":"BP.EMS!S65","v":34427},{"$f":"BP.EMS!T65","v":34427},{"$f":"BP.EMS!U65","v":34427},{"$f":"BP.EMS!V65","v":34427},{"$f":"BP.EMS!W65","v":42958},{"$f":"BP.EMS!X65","v":42958},{"$f":"BP.EMS!Y65","v":42958},{"$f":"BP.EMS!Z65","v":40628},{"$f":"BP.EMS!AA65","v":57286},{"$f":"BP.EMS!AB65","v":57286},{"$f":"BP.EMS!AC65","v":57286},{"$f":"BP.EMS!AD65","v":57286},{"$f":"BP.EMS!AE65","v":68078},{"$f":"BP.EMS!AF65","v":68078},{"$f":"BP.EMS!AG65","v":68078},{"$f":"BP.EMS!AH65","v":68078},{"$f":"BP.EMS!AI65","v":68078},{"$f":"BP.EMS!AJ65","v":68078},{"$f":"BP.EMS!AK65","v":68078},{"$f":"BP.EMS!AL65","v":68078},{"$f":"BP.EMS!AM65","v":27485},{"$f":"BP.EMS!AN65","v":27485},{"$f":"BP.EMS!AO65","v":27485},{"$f":"BP.EMS!AP65","v":27485},{"$f":"BP.EMS!AQ65","v":225742},{"$f":"BP.EMS!AR65","v":225742},{"$f":"BP.EMS!AS65","v":225742},{"$f":"BP.EMS!AT65","v":225742},{"$f":"BP.EMS!AU65","v":300708},{"$f":"BP.EMS!AV65","v":300708}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.EMS!D66","v":0},{"$f":"BP.EMS!E66","v":0},{"$f":"BP.EMS!F66","v":0},{"$f":"BP.EMS!G66","v":21501},{"$f":"BP.EMS!H66","v":21501},{"$f":"BP.EMS!I66","v":0},{"$f":"BP.EMS!J66","v":0},{"$f":"BP.EMS!K66","v":44471},{"$f":"BP.EMS!L66","v":44471},{"$f":"BP.EMS!M66","v":0},{"$f":"BP.EMS!N66","v":0},{"$f":"BP.EMS!O66","v":75655},{"$f":"BP.EMS!P66","v":26890},{"$f":"BP.EMS!Q66","v":0},{"$f":"BP.EMS!R66","v":0},{"$f":"BP.EMS!S66","v":46993},{"$f":"BP.EMS!T66","v":0},{"$f":"BP.EMS!U66","v":0},{"$f":"BP.EMS!V66","v":0},{"$f":"BP.EMS!W66","v":52374},{"$f":"BP.EMS!X66","v":0},{"$f":"BP.EMS!Y66","v":0},{"$f":"BP.EMS!Z66","v":0},{"$f":"BP.EMS!AA66","v":112386},{"$f":"BP.EMS!AB66","v":0},{"$f":"BP.EMS!AC66","v":0},{"$f":"BP.EMS!AD66","v":0},{"$f":"BP.EMS!AE66","v":248680},{"$f":"BP.EMS!AF66","v":0},{"$f":"BP.EMS!AG66","v":0},{"$f":"BP.EMS!AH66","v":0},{"$f":"BP.EMS!AI66","v":173752},{"$f":"BP.EMS!AJ66","v":0},{"$f":"BP.EMS!AK66","v":0},{"$f":"BP.EMS!AL66","v":0},{"$f":"BP.EMS!AM66","v":194446},{"$f":"BP.EMS!AN66","v":0},{"$f":"BP.EMS!AO66","v":0},{"$f":"BP.EMS!AP66","v":0},{"$f":"BP.EMS!AQ66","v":167805},{"$f":"BP.EMS!AR66","v":0},{"$f":"BP.EMS!AS66","v":0},{"$f":"BP.EMS!AT66","v":0},{"$f":"BP.EMS!AU66","v":129403},{"$f":"BP.EMS!AV66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.EMS!D67","v":-351},{"$f":"BP.EMS!E67","v":-351},{"$f":"BP.EMS!F67","v":-351},{"$f":"BP.EMS!G67","v":-38},{"$f":"BP.EMS!H67","v":-38},{"$f":"BP.EMS!I67","v":-38},{"$f":"BP.EMS!J67","v":-38},{"$f":"BP.EMS!K67","v":-59},{"$f":"BP.EMS!L67","v":-59},{"$f":"BP.EMS!M67","v":-59},{"$f":"BP.EMS!N67","v":-59},{"$f":"BP.EMS!O67","v":-282},{"$f":"BP.EMS!P67","v":-282},{"$f":"BP.EMS!Q67","v":-282},{"$f":"BP.EMS!R67","v":-282},{"$f":"BP.EMS!S67","v":-298},{"$f":"BP.EMS!T67","v":-298},{"$f":"BP.EMS!U67","v":-298},{"$f":"BP.EMS!V67","v":-298},{"$f":"BP.EMS!W67","v":-2170},{"$f":"BP.EMS!X67","v":-2170},{"$f":"BP.EMS!Y67","v":-2170},{"$f":"BP.EMS!Z67","v":-2170},{"$f":"BP.EMS!AA67","v":-17180},{"$f":"BP.EMS!AB67","v":-17180},{"$f":"BP.EMS!AC67","v":-17180},{"$f":"BP.EMS!AD67","v":-17180},{"$f":"BP.EMS!AE67","v":-18072},{"$f":"BP.EMS!AF67","v":-18072},{"$f":"BP.EMS!AG67","v":-18072},{"$f":"BP.EMS!AH67","v":-18072},{"$f":"BP.EMS!AI67","v":-8348},{"$f":"BP.EMS!AJ67","v":-8348},{"$f":"BP.EMS!AK67","v":-8375},{"$f":"BP.EMS!AL67","v":-8375},{"$f":"BP.EMS!AM67","v":4849},{"$f":"BP.EMS!AN67","v":4844},{"$f":"BP.EMS!AO67","v":4844},{"$f":"BP.EMS!AP67","v":4844},{"$f":"BP.EMS!AQ67","v":-10443},{"$f":"BP.EMS!AR67","v":-10443},{"$f":"BP.EMS!AS67","v":-10443},{"$f":"BP.EMS!AT67","v":-10443},{"$f":"BP.EMS!AU67","v":-1302},{"$f":"BP.EMS!AV67","v":-1302}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.EMS!D68","v":0},{"$f":"BP.EMS!E68","v":0},{"$f":"BP.EMS!F68","v":0},{"$f":"BP.EMS!G68","v":0},{"$f":"BP.EMS!H68","v":0},{"$f":"BP.EMS!I68","v":0},{"$f":"BP.EMS!J68","v":0},{"$f":"BP.EMS!K68","v":21083},{"$f":"BP.EMS!L68","v":21083},{"$f":"BP.EMS!M68","v":0},{"$f":"BP.EMS!N68","v":0},{"$f":"BP.EMS!O68","v":0},{"$f":"BP.EMS!P68","v":0},{"$f":"BP.EMS!Q68","v":0},{"$f":"BP.EMS!R68","v":0},{"$f":"BP.EMS!S68","v":0},{"$f":"BP.EMS!T68","v":0},{"$f":"BP.EMS!U68","v":0},{"$f":"BP.EMS!V68","v":0},{"$f":"BP.EMS!W68","v":0},{"$f":"BP.EMS!X68","v":0},{"$f":"BP.EMS!Y68","v":0},{"$f":"BP.EMS!Z68","v":0},{"$f":"BP.EMS!AA68","v":0},{"$f":"BP.EMS!AB68","v":0},{"$f":"BP.EMS!AC68","v":0},{"$f":"BP.EMS!AD68","v":0},{"$f":"BP.EMS!AE68","v":0},{"$f":"BP.EMS!AF68","v":0},{"$f":"BP.EMS!AG68","v":0},{"$f":"BP.EMS!AH68","v":0},{"$f":"BP.EMS!AI68","v":0},{"$f":"BP.EMS!AJ68","v":0},{"$f":"BP.EMS!AK68","v":0},{"$f":"BP.EMS!AL68","v":0},{"$f":"BP.EMS!AM68","v":0},{"$f":"BP.EMS!AN68","v":0},{"$f":"BP.EMS!AO68","v":0},{"$f":"BP.EMS!AP68","v":0},{"$f":"BP.EMS!AQ68","v":0},{"$f":"BP.EMS!AR68","v":"-"},{"$f":"BP.EMS!AS68","v":""},{"$f":"BP.EMS!AT68","v":0},{"$f":"BP.EMS!AU68","v":0},{"$f":"BP.EMS!AV68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.EMS!D69","v":0},{"$f":"BP.EMS!E69","v":0},{"$f":"BP.EMS!F69","v":0},{"$f":"BP.EMS!G69","v":0},{"$f":"BP.EMS!H69","v":0},{"$f":"BP.EMS!I69","v":0},{"$f":"BP.EMS!J69","v":0},{"$f":"BP.EMS!K69","v":0},{"$f":"BP.EMS!L69","v":0},{"$f":"BP.EMS!M69","v":0},{"$f":"BP.EMS!N69","v":0},{"$f":"BP.EMS!O69","v":0},{"$f":"BP.EMS!P69","v":0},{"$f":"BP.EMS!Q69","v":0},{"$f":"BP.EMS!R69","v":0},{"$f":"BP.EMS!S69","v":0},{"$f":"BP.EMS!T69","v":0},{"$f":"BP.EMS!U69","v":0},{"$f":"BP.EMS!V69","v":0},{"$f":"BP.EMS!W69","v":0},{"$f":"BP.EMS!X69","v":0},{"$f":"BP.EMS!Y69","v":0},{"$f":"BP.EMS!Z69","v":0},{"$f":"BP.EMS!AA69","v":0},{"$f":"BP.EMS!AB69","v":0},{"$f":"BP.EMS!AC69","v":0},{"$f":"BP.EMS!AD69","v":0},{"$f":"BP.EMS!AE69","v":0},{"$f":"BP.EMS!AF69","v":0},{"$f":"BP.EMS!AG69","v":0},{"$f":"BP.EMS!AH69","v":0},{"$f":"BP.EMS!AI69","v":0},{"$f":"BP.EMS!AJ69","v":0},{"$f":"BP.EMS!AK69","v":0},{"$f":"BP.EMS!AL69","v":0},{"$f":"BP.EMS!AM69","v":0},{"$f":"BP.EMS!AN69","v":0},{"$f":"BP.EMS!AO69","v":0},{"$f":"BP.EMS!AP69","v":0},{"$f":"BP.EMS!AQ69","v":0},{"$f":"BP.EMS!AR69","v":"-"},{"$f":"BP.EMS!AS69","v":""},{"$f":"BP.EMS!AT69","v":0},{"$f":"BP.EMS!AU69","v":0},{"$f":"BP.EMS!AV69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.EMS!D70","v":0},{"$f":"BP.EMS!E70","v":0},{"$f":"BP.EMS!F70","v":0},{"$f":"BP.EMS!G70","v":0},{"$f":"BP.EMS!H70","v":0},{"$f":"BP.EMS!I70","v":0},{"$f":"BP.EMS!J70","v":0},{"$f":"BP.EMS!K70","v":0},{"$f":"BP.EMS!L70","v":0},{"$f":"BP.EMS!M70","v":0},{"$f":"BP.EMS!N70","v":0},{"$f":"BP.EMS!O70","v":0},{"$f":"BP.EMS!P70","v":0},{"$f":"BP.EMS!Q70","v":0},{"$f":"BP.EMS!R70","v":0},{"$f":"BP.EMS!S70","v":0},{"$f":"BP.EMS!T70","v":0},{"$f":"BP.EMS!U70","v":0},{"$f":"BP.EMS!V70","v":0},{"$f":"BP.EMS!W70","v":0},{"$f":"BP.EMS!X70","v":0},{"$f":"BP.EMS!Y70","v":0},{"$f":"BP.EMS!Z70","v":0},{"$f":"BP.EMS!AA70","v":0},{"$f":"BP.EMS!AB70","v":0},{"$f":"BP.EMS!AC70","v":0},{"$f":"BP.EMS!AD70","v":0},{"$f":"BP.EMS!AE70","v":0},{"$f":"BP.EMS!AF70","v":0},{"$f":"BP.EMS!AG70","v":0},{"$f":"BP.EMS!AH70","v":0},{"$f":"BP.EMS!AI70","v":0},{"$f":"BP.EMS!AJ70","v":0},{"$f":"BP.EMS!AK70","v":0},{"$f":"BP.EMS!AL70","v":0},{"$f":"BP.EMS!AM70","v":0},{"$f":"BP.EMS!AN70","v":0},{"$f":"BP.EMS!AO70","v":0},{"$f":"BP.EMS!AP70","v":0},{"$f":"BP.EMS!AQ70","v":0},{"$f":"BP.EMS!AR70","v":"-"},{"$f":"BP.EMS!AS70","v":""},{"$f":"BP.EMS!AT70","v":0},{"$f":"BP.EMS!AU70","v":0},{"$f":"BP.EMS!AV70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.EMS!D71","v":1938381},{"$f":"BP.EMS!E71","v":1800709},{"$f":"BP.EMS!F71","v":1913937},{"$f":"BP.EMS!G71","v":2334010},{"$f":"BP.EMS!H71","v":2415294},{"$f":"BP.EMS!I71","v":2362892},{"$f":"BP.EMS!J71","v":2420079},{"$f":"BP.EMS!K71","v":2597403},{"$f":"BP.EMS!L71","v":2614145},{"$f":"BP.EMS!M71","v":2700112},{"$f":"BP.EMS!N71","v":2607170},{"$f":"BP.EMS!O71","v":2669304},{"$f":"BP.EMS!P71","v":2715732},{"$f":"BP.EMS!Q71","v":2649787},{"$f":"BP.EMS!R71","v":3038133},{"$f":"BP.EMS!S71","v":2846877},{"$f":"BP.EMS!T71","v":2870984},{"$f":"BP.EMS!U71","v":2905065},{"$f":"BP.EMS!V71","v":3020187},{"$f":"BP.EMS!W71","v":3139533},{"$f":"BP.EMS!X71","v":3282937},{"$f":"BP.EMS!Y71","v":3301302},{"$f":"BP.EMS!Z71","v":3353792},{"$f":"BP.EMS!AA71","v":3411395},{"$f":"BP.EMS!AB71","v":3578685},{"$f":"BP.EMS!AC71","v":3628271},{"$f":"BP.EMS!AD71","v":3716237},{"$f":"BP.EMS!AE71","v":3928700},{"$f":"BP.EMS!AF71","v":3980503},{"$f":"BP.EMS!AG71","v":4397127},{"$f":"BP.EMS!AH71","v":4924979},{"$f":"BP.EMS!AI71","v":5134096},{"$f":"BP.EMS!AJ71","v":5379426},{"$f":"BP.EMS!AK71","v":5288385},{"$f":"BP.EMS!AL71","v":5690988},{"$f":"BP.EMS!AM71","v":5626919},{"$f":"BP.EMS!AN71","v":5722859},{"$f":"BP.EMS!AO71","v":5825727},{"$f":"BP.EMS!AP71","v":5896549},{"$f":"BP.EMS!AQ71","v":6216972},{"$f":"BP.EMS!AR71","v":6564704},{"$f":"BP.EMS!AS71","v":6772883},{"$f":"BP.EMS!AT71","v":6986263},{"$f":"BP.EMS!AU71","v":7189556},{"$f":"BP.EMS!AV71","v":7080114}]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P71-P34","v":0},{"$f":"Q71-Q34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD71-AD34","v":0},0,0,0,0,0,0,{"$f":"AK71-AK34","v":0},0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]

{"sheet":"BP.ETO","index":62,"n_rows":72,"n_cols":48,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Tocantins"]
[]
["ETO",null,"Balanço Patrimonial (R$ mil)",41729,41820,41912,42004,42094,42185,42277,42369,42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43646,43830,43921,44012,44104,44196,44286,44377,44469,44561,44651,44742,44834,{"$f":"AL4+92","v":44926},45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["ETO"]
["ETO","AC","Ativo Circulante",195102,338374,389258,340401,294906,541752,510963,537246,418734,470906,576073,496404,560504,544527,607104,641564,734439,798461.45292000007,739059.05005000008,708331,{"$f":"SUBTOTAL(9,X7:X16)","v":1957696},{"$f":"SUBTOTAL(9,Y7:Y16)","v":2334530},{"$f":"SUBTOTAL(9,Z7:Z16)","v":2039273},{"$f":"SUM(AA7:AA16)","v":590459},694498,870036,1019205,1102215,1108796,928802,1050382,905293,{"$f":"SUM(AJ7:AJ16)","v":873996},757164,915509,810891,837543,886679,926184,{"$f":"SUM(AQ7:AQ16)","v":912583},{"$f":"SUM(AR7:AR16)","v":965880},{"$f":"SUM(AS7:AS16)","v":1068968},{"$f":"SUM(AT7:AT16)","v":1044020},{"$f":"SUM(AU7:AU16)","v":947620},{"$f":"SUM(AV7:AV16)","v":894581}]
["ETO","AC","Caixa e equivalentes de caixa",8057,8969,9671,23459,15402,14647,11239,81732,20275,4099,2581,61020,2897,2129,3553,67634,4394,5707.0668700000006,13441.900390000001,19265,8986,9130,53905,16223,46440,158341,152976,105608,72461,71457,33807,18268,32020,27223,20266,21404,254249,140073,29827,56759,72003,41269,36592,43471,26857]
["ETO","AC","Aplicações financeiras no mercado aberto e recursos vinculados",9047,149442,182452,106386,56252,179797,120658,147018,116221,170412,228983,78060,140014,178710,209422,162670,227091,282884.29048000003,248034.53787,253973,239520,562082,147024,127768,127986,70153,217530,366252,441264,232997,248555,169967,161884,110566,232429,213838,82629,203848,345085,360613,280812,433223,393126,383701,340784]
["ETO","AC","Consumidores e concessionárias",106751,99880,118314,114437,128001,141618,164782,152608,151288,152129,209971,183810,244162,182877,205314,195249,267729,220755.38461000001,231597.41276000001,202631,266824,234090,247001,227731,231982,237766,273410,290295,260714,287374,341933,320505,328812,313845,352784,244963,247423,272271,288947,271509,295722,297937,346293,296709,306557]
["ETO","AC","Títulos de créditos a receber",3516,3133,3095,217,210,587,652,0,178,156,126,0,124,2079,2169,7202,6003,6398.8972699999995,6011.0430099999994,5843,5919,5110,6029,5916,5746,5245,4947,3075,99,415,496,416,416,416,423,424,424,423,422,888,888,890,889,952,888]
["ETO","AC","Estoques",4283,5856,6068,6366,7650,5388,6275,6818,5760,6791,7352,8095,10047,10613,16771,20330,19611,17657.423999999999,19326.12919,19246,17230,16916,15173,17129,16545,17338,14672,13822,13046,12989,13371,12766,13677,14693,13810,14356,13769,14417,14871,13183,13709,14283,13534,12793,16011]
["ETO","AC","Tributos a recuperar",12723,11112,11977,13200,16707,35673,44719,41408,39123,52871,67345,54624,53681,56917,65030,58266,67922,74546.373060000013,71235.147320000004,75139,88123,76878,74492,81167,88236,85705,59207,52624,85533,169874,242763,159611,161168,152641,187083,211315,128728,126744,109283,62177,143417,123938,101282,78625,85777]
["ETO","AC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,27412,256,0,0,0,0,0,0,0,1130,1842,0,0,0,0,173,1338,2524,71274,204440,222030,175691,137088,32384,37206,40733,33126,2632,10044,8073,13810,31839,39291,47123,50628,25963,30147,28508,14607]
["ETO","AC","Ativos financeiros setoriais",null,null,null,null,11611,98324,66155,51121,46385,44332,30695,39438,49265,41436,37312,55600,78340,117101.51098000001,82243.31143999999,67743,62783,85845,79496,57272,51671,34018,21426,35703,41893,58980,57502,78619,61206,48690,0,0,0,0,0,0,0,0,0,0,0]
["ETO","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1280261,1363590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["ETO","AC","Outros créditos",50725,59982,57681,76336,59073,65718,69071,56285,39504,40116,29020,71357,60314,69766,67533,73483,61507,73410.505650000006,67169.568069999994,64491,1268311,64045,51225,54729,54618,57030,53007,59145,56698,62332,74749,104408,81687,86458,98670,96518,96511,97064,98458,100331,108701,131465,122157,102861,103100]
["ETO","AC","Ativo Não circulante",969325,879902,825009,915731,936483,932851,1029510,1134119,1167960,1230705,1396543,1314232,1346992,1368174,1407846,1466905,1479919,1558312.7003599997,1674711.2418,1725353,{"$f":"SUBTOTAL(9,X19:X33)","v":572079},{"$f":"SUBTOTAL(9,Y19:Y33)","v":541916},{"$f":"SUBTOTAL(9,Z19:Z33)","v":767790},{"$f":"SUM(AA19:AA33)","v":2216727},2274944,2209149,2193190,2220384,2222864,2137351,2158774,2298443,{"$f":"SUM(AJ19:AJ33)","v":2316093},2375945,2367743,2404638,2564366,2654504,2720980,{"$f":"SUM(AQ19:AQ33)","v":2844514},{"$f":"SUM(AR19:AR33)","v":2908975},{"$f":"SUM(AS19:AS33)","v":3095227},{"$f":"SUM(AT19:AT33)","v":3234507},{"$f":"SUM(AU19:AU33)","v":3333288},{"$f":"SUM(AV19:AV33)","v":3409208}]
["ETO","ANC","Realizável a longo prazo",846262,773134,739228,695115,699369,673340,723573,887737,918291,947035,1039997,981604,1037327,1059970,1112664,1208149,1186068,1268738.6792399997,1396483.1404399998,1489631,{"$f":"SUBTOTAL(9,X19:X30)","v":325805},{"$f":"SUBTOTAL(9,Y19:Y30)","v":318192},{"$f":"SUBTOTAL(9,Z19:Z30)","v":528964},{"$f":"SUM(AA19:AA30)","v":552620},605890,519589,532132,559910,548367,427341,411316,509000,{"$f":"SUM(AJ19:AJ30)","v":470784},473497,403502,409296,501351,510035,489346,{"$f":"SUM(AQ19:AQ30)","v":556013},{"$f":"SUM(AR19:AR30)","v":491407},{"$f":"SUM(AS19:AS30)","v":536708},{"$f":"SUM(AT19:AT30)","v":546271},{"$f":"SUM(AU19:AU30)","v":556474},{"$f":"SUM(AV19:AV30)","v":531319}]
["ETO","ANC","Créditos com partes relacionadas",0,0,0,106328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50343,0,0,5393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETO","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,442614,463565,493675,635021,668221,690038,693727,704017,740608,761631,793911,897543,918095,990975.55790999997,1059863.6977599999,1152117,0,0,0,28297,34730,34646,38790,40155,40970,41688,44751,47109,48445,50403,50946,74739,77747,80947,86941,97011,102165,111915,124094,174761,185580]
["ETO","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","ANC","Consumidores e concessionárias",null,null,null,null,5140,4962,4572,4660,4262,6408,10143,9369,33565,44161,48285,50447,56738,56842.156610000005,59812.794700000006,63214,65684,71622,75818,80825,83787,87764,88671,92792,95430,99744,103712,108115,112296,116136,119416,125659,129111,133271,139742,144800,147998,155619,158494,16091,15195]
["ETO","ANC","Títulos de créditos a receber",null,null,null,null,0,0,0,0,0,0,0,0,0,3778,4020,7255,6704,5546.7126200000002,4709.6784200000002,4208,3823,3452,3153,3173,3177,3181,3185,3095,43,24,28,32,36,40,44,48,52,56,60,411,415,339,339,339,340]
["ETO","ANC","Ativos financeiros setoriais",null,null,null,null,77550,1679,5839,10297,12128,11131,34787,20179,13959,743,32834,39168,24465,1358.5101499999998,40659.047290000002,22091,13626,0,0,17397,10830,90,3386,2468,6464,297,56042,54444,13082,-319,0,0,0,0,0,0,0,0,0,0,0]
["ETO","ANC","Tributos a recuperar",null,null,null,null,24823,27158,28812,38703,40824,42248,46446,50622,51780,52600,53371,47402,48040,51061.592830000001,64126.373739999995,64189,69066,74465,282259,268486,276311,287147,290834,299646,277188,197763,118357,191043,179298,178328,130792,104638,174335,156281,158793,187040,110507,134537,150345,224606,228329]
["ETO","ANC","Créditos tributários",null,null,null,null,48409,71914,84734,28138,39839,56630,0,47701,51158,48037,57313,36517,32447,19953.236210000003,13236.918320000001,19296,11604,7348,0,1880,0,0,0,0,0,492,-8573,0,0,0,8820,0,0,0,0,0,0,0,0,0,0]
["ETO","ANC","Cauções e depósitos vinculados",null,null,null,null,7060,7761,7530,7846,8596,11025,0,16785,18032,20881,23559,25859,26200,27552.327079999999,24314.982,23242,23479,21641,18804,17530,0,15757,14201,15491,15306,13853,13300,13546,13629,14450,13405,17838,19917,44553,44977,48013,50807,49401,50179,22447,22179]
["ETO","ANC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,59453,36266,19238,21041,17861,10583,19150,12661,22262,25179,48472.30386,64745.776979999995,84249,85265,100613,136431,127731,173624,83633,85040,98040,104799,65078,75386,86162,95545,106348,72081,78168,92166,86693,50413,70432,70990,76479,54505,90200,51184]
["ETO","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETO","ANC","Outros créditos",846262,773134,739228,588787,93773,96301,98411,103619,108155,110317,233853,115070,117642,108989,86710,81696,48200,66976.281969999996,65013.871229999997,{"$f":"57025-W19","v":6682},53258,39051,7106,7301,23431,7371,8025,8223,8167,8402,8313,8549,8453,8111,7998,8206,8023,8234,8420,8306,8525,8418,8315,28030,28512]
["ETO","ANC","Investimentos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,15,42,119.91704,147.19841,70,112,107,112,91,94,94,94,390,390,384,393,393,393,558,158,99,195,742,486,393,334,1055,1074,1189,592]
["ETO","ANC","Imobilizado",0,0,0,0,0,0,0,0,0,0,4297,5240,6603,5398,179089,6481,201415,209059.21603000001,199137.59089000002,7772,196238,7434,7786,9856,11093,15344,15744,18003,19656,19765,19404,18264,18631,19105,20376,23484,24646,26012,27551,28358,28535,28446,28597,29817,36545]
["ETO","ANC","Intangível",123063,106768,85781,220616,237114,259511,305937,246382,249669,283670,352249,327388,303062,302806,116087,252260,92394,80394.88804999998,78943.312060000157,{"$f":"227880","v":227880},49924,216183,230928,1654160,1657867,1674122,1645220,1642081,1654451,1689861,1727661,1770786,1826285,1882785,1943707,1971759,2038174,2117715,2203597,2259750,2388699,2529018,2658565,2745808,2840752]
["ETO","ATIVO","Total do ativo",1164427,1218276,1214267,1256132,1231389,1474603,1540473,1671365,1586694,1701611,1972616,1810636,1907496,1912701,2014950,2108469,2214358,2356774.1532799997,2413770.2918500002,2433684,{"$f":"X6+X17","v":2529775},{"$f":"Y6+Y17","v":2876446},{"$f":"Z6+Z17","v":2807063},{"$f":"AA17+AA6","v":2807186},2969442,3079185,3212395,3322599,3331660,3066153,3209156,3203736,{"$f":"AJ17+AJ6","v":3190089},3133109,3283252,3215529,3401909,3541183,3647164,{"$f":"AQ17+AQ6","v":3757097},3874855,4164195,4278527,4280908,4303789]
["ETO","PC","Passivo circulante",482079,357789,348376,288676,266219,326325,326610,353869,332183,511478,562360,386956,497837,502359,478896,569654,642945,533210.85419999994,820224.38619000011,595885,{"$f":"SUBTOTAL(9,X36:X46)","v":671436},{"$f":"SUBTOTAL(9,Y36:Y46)","v":632768},{"$f":"SUBTOTAL(9,Z36:Z46)","v":313778},{"$f":"SUM(AA36:AA46)","v":299567},475194,875922,882789,917097,708138,518818,593809,576653,{"$f":"SUM(AJ36:AJ46)","v":531686},382991,541193,562159,640062,949954,1046110,{"$f":"SUM(AQ36:AQ46)","v":1070192},1262478,949066,1212595,1168337,1064486]
["ETO","PC","Fornecedores",60577,66757,60078,86147,77897,88721,97989,94297,72890,80220,97015,84817,156761,90119,155185,100429,174535,156315.93276,130745.86046,87669,166375,103366,115208,106934,95312,89669,81183,122525,102562,128118,180154,145818,113039,105858,111131,109544,119903,133220,139686,157125,168414,185851,200805,192758,204578]
["ETO","PC","Empréstimos e Financiamentos",214333,63749,63686,19156,19144,19483,24744,79151,87586,211876,241936,130041,155880,164961,163839,316268,316072,204766.54409000001,497077.23086000001,336329,323470,311485,6049,3984,186471,548561,559612,514630,359868,60730,69736,74072,67966,15081,15192,15247,90616,87249,91418,89795,15899,45930,297739,269734,386584]
["ETO","PC","Debêntures",0,0,0,297,1971,1733,7946,10284,0,0,0,0,0,0,349,2655,5919,5330.79943,8710.1578599999993,4651,6085,8037,15684,45693,50243,45292,47681,44866,47203,94354,101028,111374,125006,62678,177104,108383,128351,407034,418473,416359,625076,328492,334636,328145,141442]
["ETO","PC","Impostos e contribuições sociais",50998,22110,24284,33696,31170,32357,35164,33803,31589,54586,67184,32370,35143,32876,43065,36444,35580,37483.807419999997,43336.300940000001,35621,41089,49190,49093,44466,40968,65225,68596,48260,37546,76483,70033,52829,63843,60107,56901,39873,46794,54973,61612,66126,74746,69193,84915,61950,65222]
["ETO","PC","Dividendos a pagar",18880,18879,18879,17605,12574,0,0,8138,8138,0,0,8035,8035,67861,0,0,0,0,0,0,0,0,0,0,0,0,0,41652,0,0,0,0,0,0,0,62483,0,0,0,0,64051,0,0,0,0]
["ETO","PC","Encargos de dívidas",null,null,null,null,898,7242,5951,3348,6883,3411,6601,3531,9035,8709,11922,3101,6088,14107.83388,25002.180579999997,17961,25765,28538,5188,2094,6122,2542,5929,2303,5724,616,808,863,815,678,1300,4890,8713,12506,20376,27901,26917,36134,36087,49050,46233]
["ETO","PC","Benefícios pós-emprego",null,null,null,null,241,241,241,338,338,1133,1210,315,795,775,781,1450,1450,1449.9259999999999,1449.9259999999999,2793,2793,2793,2793,4095,4095,4095,4095,3335,3335,3335,3335,1988,1988,1782,1782,2784,2784,2784,2784,4078,4078,4078,4078,2314,2314]
["ETO","PC","Passivos financeiros setoriais",null,null,null,null,7690,71333,54303,49063,38973,67486,48947,50584,52395,70492,33993,37561,41769,48022.875399999997,45452.165159999997,40081,34900,67314,68122,31522,30391,69419,70003,71687,58906,74566,78492,56541,31476,23368,80639,109570,98686,112582,192994,173023,152331,157006,112774,99533,64726]
["ETO","PC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,9228,0,22475,26241,36882,40291,14707,17765,7326,8305,4101,6588,11630.496119999996,10256.655170000005,10943,11327,9359,3534,1887,139,0,0,0,3029,5767,14035,26573,32230,44881,29926,29893,31265,25603,21395,19188,12161,12155,24761,42344,38011]
["ETO","PC","Incorporação de redes",null,null,null,null,41238,31645,24158,13894,12629,10632,0,9884,10086,0,0,8533,0,0,0,4040,0,5875,3781,1079,1881,2386,3125,4748,4415,5608,4185,3613,8426,4006,4926,1673,1024,4606,8968,7222,1898,5631,5338,4644,4472]
["ETO","PC","Outros passivos",137291,186294,181449,131775,73396,64342,76114,39078,46916,45252,59176,52672,51942,59240,61457,59112,54944,54102.6391,58193.909159999996,55797,59632,46811,44326,57813,59572,48733,42565,63091,85550,69241,72003,102982,86897,64552,62292,77819,111926,109397,88404,109375,116907,104596,111462,117865,110904]
["ETO","PNC","Não circulante",337028,394140,369973,409925,395696,549516,590353,707250,628998,571956,605451,631334,611105,679115,801548,785553,842605,1104940.9721799998,837853.05509000004,1098473,{"$f":"SUBTOTAL(9,X48:X58)","v":1098513},{"$f":"SUBTOTAL(9,Y48:Y58)","v":1479620},{"$f":"SUBTOTAL(9,Z48:Z58)","v":1737255},{"$f":"SUM(AA48:AA58)","v":1753871},1726657,1252570,1448965,1480192,1645258,1489673,1564941,1638280,{"$f":"SUM(AJ48:AJ58)","v":1611853},1711954,1647225,1608185,1701831,1459882,1435084,{"$f":"SUM(AQ48:AQ58)","v":1546716},1440289,1944406,1758988,1793951,1966546]
["ETO","PNC","Empréstimos e financiamentos",135003,129750,125312,187811,183031,380017,418617,543963,509185,450307,418189,480854,447780,511149,470712,332802,392794,715110.14430999989,427754.07310000004,418974,413760,415744,452245,434765,402592,64372,65115,59421,249096,177135,251861,255412,240967,252178,349713,346077,268311,297404,443495,440293,539242,632911,548549,716910,575393]
["ETO","PNC","Debêntures",0,50000,49710,49744,49777,48421,44283,40140,0,0,0,0,0,0,73599,204583,205773,206776.76405,207868.44708000001,465776,464108,881308,891129,860226,849628,866235,865943,902997,895583,850533,849747,886235,898663,990895,886246,891239,1108306,843248,729160,825369,627671,1057587,954393,952299,1291632]
["ETO","PNC","Impostos a Recolher",48410,51267,51955,511,0,13906,13110,1180,1713,5699,6742,14236,38956,47910,58140,45546,48355,51897.006089999995,54964.098059999997,58503,61608,65247,76128,75757,79170,0,139083,143052,142804,96101,100269,128618,129620,129835,140508,136354,144067,149342,146294,154431,164341,171175,162094,39640,19497]
["ETO","PNC","Fornecedores",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4386,4536,5073,6627,6644,6721,6750,6909,6997,7085,7251,7370,8119,8391,8534,8164,8338,8665,9644,9872,10073,10498,11634,11868,12121,12543]
["ETO","PNC","Instrumentos financeiros e gerenciamento de riscos",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,126.05367,120.29205999999999,0,0,0,0,0,0,0,0,0,0,3020,0,0,5005,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",null,null,null,null,62010,60810,56526,52376,53747,58772,57613,59894,62457,68008,68483,68576,67470,67059.440140000006,65472.685440000001,60969,60651,49598,48361,47510,46395,46043,47390,46441,46679,46664,46739,27909,28385,26433,23483,23079,23953,23499,23401,21441,21951,21720,19235,14647,16088]
["ETO","PNC","Benefícios pós-emprego",null,null,null,null,434,494,554,49280,476,561,645,889,968,1046,1125,8126,8489,8851.2762300000013,9213.7577400000009,17854,18552,19250,19949,34815,35838,36862,37886,27578,28413,28101,28935,15193,15686,14607,15100,15267,15993,16718,17444,21766,22819,23873,24927,12563,13148]
["ETO","PNC","Passivos financeiros setoriais",null,null,null,null,55367,0,10770,12861,7876,2650,15473,26541,20463,10194,36630,34224,26917,18037.918289999998,35637.669809999999,35596,31928,0,0,45109,42773,3194,7995,5203,6052,3278,2653,36234,1812,81,34016,24020,21755,5222,48265,56106,32178,1269,12293,18440,10109]
["ETO","PNC","Incorporação de redes",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,199979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETO","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,210476,0,229114,238030,248380,249304,255209,257265,260930,264540,269312,175005,151285,96969,99767,0,0,92,92,0,0,0]
["ETO","PNC","Outros passivos",153615,163123,142996,171859,45077,45868,46493,7450,56001,53967,106789,48920,40481,40808,92859,91696,92807,37082.369399999996,36822.031800000004,36415,43370,43400,42837,38569,263540,0,40614,40123,20242,22381,20102,19630,18784,20079,14990,12526,13812,15038,17153,17237,21497,24145,25629,27331,28136]
["ETO","PL","Patrimônio líquido",345320,466347,495918,557531,569474,598762,623510,610246,625513,618177,804805,792346,798554,731227,734506,753262,728808,718622.32689999999,755692.85057000001,739326,{"$f":"SUM(X60:X70)","v":759826},764058,756030,753748,767591,803718,880641,925310,978264,1057662,1050406,988803,{"$f":"SUM(AJ60:AJ70)","v":1046550},1038164,1094834,1045185,1060016,1131347,1165970,{"$f":"SUM(AQ60:AQ70)","v":1140189},1172088,1270723,1306944,1318620,1272757]
["ETO","PL","Capital social",194367,342969,342969,342969,342969,342969,342969,342969,342969,353134,505729,505729,505729,516267,516267,516267,516267,516266.85516000004,516266.85516000004,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190,532190]
["ETO","PL","Reservas de Capital",39960,39960,39960,39960,39960,39960,39960,39960,39960,39960,39960,39960,39960,60419,39960,39960,43384,39960.255810000002,42601.844520000006,42754,42792,42870,42971,43081,43184,43287,43391,44036,44036,43975,44226,11203,11351,11381,15181,15132,15317,15498,15634,15828,15515,15058,15542,15938,16326]
["ETO","PL","Lucros (Prejuízos) Acumulados",-10313,-36176,-4932,0,13477,44319,70613,0,16798,2561,3356,0,6208,4299,-22971,0,1187,-19184.282329999998,-27362.46716,0,1093,103238,64257,0,15507,51479,128298,0,52964,132413,124906,0,72510,65233,118103,0,65612,136762,219799,0,96422,195514,231251,0,71040]
["ETO","PL","Ajuste de Avaliação Patrimonial",0,0,0,30083,28549,26995,25449,23699,22168,20512,19716,17548,14313,-8744,10676,10648,0,0,0,5999,0,3845,2783,1715,-52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETO","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETO","PL","Reservas de Lucros",88595,88595,88595,144751,144751,144751,144751,204244,204244,202010,236044,230643,232344,158986,190574,149457,167970,181579.49825999996,224186.61804999993,154441,196718,94882,126797,200394,202161,200394,200394,367051,367041,367051,367051,436861,436861,436861,436861,454457,454457,454457,306626,539464,539464,539464,539464,654835,654835]
["ETO","PL","Dividendos adicionais propostos",32711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42967,0,0,0,16910,0,0,0,0,0,0,0,0,0,0,0,14911,0,0,0,50731,0,0,99281,64051,0,0,0,117291,0]
["ETO","PL","Outros Resultados Abrangentes",0,30999,29326,-232,-232,-232,-232,-626,-626,0,0,-1534,0,0,0,-6037,0,0,0,-12968,-12967,-12967,-12968,-23632,-25399,-23632,-23632,-17967,-17967,-17967,-17967,-6362,-6362,-7501,-7501,-7325,-7560,-7560,-7560,-11344,-11503,-11503,-11503,-1634,-1634]
["ETO","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETO","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETO","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ETO","PASSIVO","Total do passivo",1164427,1218276,1214267,1256132,1231389,1474603,1540473,1671365,1586694,1701611,1972616,1810636,1907496,1912701,2014950,2108469,2214358,2356774.1532799997,2413770.2918500002,2433684,{"$f":"X59+X47+X35","v":2529775},{"$f":"Y59+Y47+Y35","v":2876446},{"$f":"Z59+Z47+Z35","v":2807063},{"$f":"AA35+AA47+AA59","v":2807186},2969442,2932210,3212395,3322599,3331660,3066153,3209156,3203736,{"$f":"AJ35+AJ47+AJ59","v":3190089},3133109,3283252,3215529,3401909,3541183,3647164,{"$f":"AQ35+AQ47+AQ59","v":3757097},3874855,4164195,4278527,4280908,4303789]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P71-P34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD71-AD34","v":0},{"$f":"AE71-AE34","v":0},{"$f":"AF71-AF34","v":0},{"$f":"AG71-AG34","v":0},0,0,{"$f":"AJ71-AJ34","v":0},0,0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]

{"sheet":"BS.ETO","index":63,"n_rows":72,"n_cols":48,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Tocantins"]
[]
[null,null,"Balanço Patrimonial (R$ mil)",{"$f":"BP.ETO!D4","v":41729},{"$f":"BP.ETO!E4","v":41820},{"$f":"BP.ETO!F4","v":41912},{"$f":"BP.ETO!G4","v":42004},{"$f":"BP.ETO!H4","v":42094},{"$f":"BP.ETO!I4","v":42185},{"$f":"BP.ETO!J4","v":42277},{"$f":"BP.ETO!K4","v":42369},{"$f":"BP.ETO!L4","v":42460},{"$f":"BP.ETO!M4","v":42551},{"$f":"BP.ETO!N4","v":42643},{"$f":"BP.ETO!O4","v":42735},42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43646,43830,{"$f":"BP.ETO!AB4","v":43921},{"$f":"BP.ETO!AC4","v":44012},{"$f":"BP.ETO!AD4","v":44104},{"$f":"BP.ETO!AE4","v":44196},43830,{"$f":"BP.ETO!AG4","v":44377},{"$f":"BP.ETO!AH4","v":44469},{"$f":"BP.ETO!AI4","v":44561},{"$f":"BP.ETO!AJ4","v":44651},{"$f":"BP.ETO!AK4","v":44742},{"$f":"BP.ETO!AL4","v":44834},{"$f":"BP.ETO!AM4","v":44926},{"$f":"BP.ETO!AN4","v":45016},{"$f":"BP.ETO!AO4","v":45107},{"$f":"BP.ETO!AP4","v":45199},{"$f":"BP.ETO!AQ4","v":45291},{"$f":"BP.ETO!AR4","v":45382},{"$f":"BP.ETO!AS4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[null,null,null,{"$f":"BP.ETO!D5","v":0},{"$f":"BP.ETO!E5","v":0},{"$f":"BP.ETO!F5","v":0},{"$f":"BP.ETO!G5","v":0},{"$f":"BP.ETO!H5","v":0},{"$f":"BP.ETO!I5","v":0},{"$f":"BP.ETO!J5","v":0},{"$f":"BP.ETO!K5","v":0},{"$f":"BP.ETO!L5","v":0},{"$f":"BP.ETO!M5","v":0},{"$f":"BP.ETO!N5","v":0},{"$f":"BP.ETO!O5","v":0}]
[null,null,"Current Assets",{"$f":"BP.ETO!D6","v":195102},{"$f":"BP.ETO!E6","v":338374},{"$f":"BP.ETO!F6","v":389258},{"$f":"BP.ETO!G6","v":340401},{"$f":"BP.ETO!H6","v":294906},{"$f":"BP.ETO!I6","v":541752},{"$f":"BP.ETO!J6","v":510963},{"$f":"BP.ETO!K6","v":537246},{"$f":"BP.ETO!L6","v":418734},{"$f":"BP.ETO!M6","v":470906},{"$f":"BP.ETO!N6","v":576073},{"$f":"BP.ETO!O6","v":496404},{"$f":"BP.ETO!P6","v":560504},{"$f":"BP.ETO!Q6","v":544527},{"$f":"BP.ETO!R6","v":607104},{"$f":"BP.ETO!S6","v":641564},{"$f":"BP.ETO!T6","v":734439},{"$f":"BP.ETO!U6","v":798461.45292000007},{"$f":"BP.ETO!V6","v":739059.05005000008},{"$f":"BP.ETO!W6","v":708331},{"$f":"BP.ETO!X6","v":1957696},{"$f":"BP.ETO!Y6","v":2334530},{"$f":"BP.ETO!Z6","v":2039273},{"$f":"BP.ETO!AA6","v":590459},{"$f":"BP.ETO!AB6","v":694498},{"$f":"BP.ETO!AC6","v":870036},{"$f":"BP.ETO!AD6","v":1019205},{"$f":"BP.ETO!AE6","v":1102215},{"$f":"BP.ETO!AF6","v":1108796},{"$f":"BP.ETO!AG6","v":928802},{"$f":"BP.ETO!AH6","v":1050382},{"$f":"BP.ETO!AI6","v":905293},{"$f":"BP.ETO!AJ6","v":873996},{"$f":"BP.ETO!AK6","v":757164},{"$f":"BP.ETO!AL6","v":915509},{"$f":"BP.ETO!AM6","v":810891},{"$f":"BP.ETO!AN6","v":837543},{"$f":"BP.ETO!AO6","v":886679},{"$f":"BP.ETO!AP6","v":926184},{"$f":"BP.ETO!AQ6","v":912583},{"$f":"BP.ETO!AR6","v":965880},{"$f":"BP.ETO!AS6","v":1068968},{"$f":"BP.ETO!AT6","v":1044020},{"$f":"BP.ETO!AU6","v":947620},{"$f":"BP.ETO!AV6","v":894581}]
[null,null,"Cash and cash equivalents",{"$f":"BP.ETO!D7","v":8057},{"$f":"BP.ETO!E7","v":8969},{"$f":"BP.ETO!F7","v":9671},{"$f":"BP.ETO!G7","v":23459},{"$f":"BP.ETO!H7","v":15402},{"$f":"BP.ETO!I7","v":14647},{"$f":"BP.ETO!J7","v":11239},{"$f":"BP.ETO!K7","v":81732},{"$f":"BP.ETO!L7","v":20275},{"$f":"BP.ETO!M7","v":4099},{"$f":"BP.ETO!N7","v":2581},{"$f":"BP.ETO!O7","v":61020},{"$f":"BP.ETO!P7","v":2897},{"$f":"BP.ETO!Q7","v":2129},{"$f":"BP.ETO!R7","v":3553},{"$f":"BP.ETO!S7","v":67634},{"$f":"BP.ETO!T7","v":4394},{"$f":"BP.ETO!U7","v":5707.0668700000006},{"$f":"BP.ETO!V7","v":13441.900390000001},{"$f":"BP.ETO!W7","v":19265},{"$f":"BP.ETO!X7","v":8986},{"$f":"BP.ETO!Y7","v":9130},{"$f":"BP.ETO!Z7","v":53905},{"$f":"BP.ETO!AA7","v":16223},{"$f":"BP.ETO!AB7","v":46440},{"$f":"BP.ETO!AC7","v":158341},{"$f":"BP.ETO!AD7","v":152976},{"$f":"BP.ETO!AE7","v":105608},{"$f":"BP.ETO!AF7","v":72461},{"$f":"BP.ETO!AG7","v":71457},{"$f":"BP.ETO!AH7","v":33807},{"$f":"BP.ETO!AI7","v":18268},{"$f":"BP.ETO!AJ7","v":32020},{"$f":"BP.ETO!AK7","v":27223},{"$f":"BP.ETO!AL7","v":20266},{"$f":"BP.ETO!AM7","v":21404},{"$f":"BP.ETO!AN7","v":254249},{"$f":"BP.ETO!AO7","v":140073},{"$f":"BP.ETO!AP7","v":29827},{"$f":"BP.ETO!AQ7","v":56759},{"$f":"BP.ETO!AR7","v":72003},{"$f":"BP.ETO!AS7","v":41269},{"$f":"BP.ETO!AT7","v":36592},{"$f":"BP.ETO!AU7","v":43471},{"$f":"BP.ETO!AV7","v":26857}]
[null,null,"Money market and secured funds",{"$f":"BP.ETO!D8","v":9047},{"$f":"BP.ETO!E8","v":149442},{"$f":"BP.ETO!F8","v":182452},{"$f":"BP.ETO!G8","v":106386},{"$f":"BP.ETO!H8","v":56252},{"$f":"BP.ETO!I8","v":179797},{"$f":"BP.ETO!J8","v":120658},{"$f":"BP.ETO!K8","v":147018},{"$f":"BP.ETO!L8","v":116221},{"$f":"BP.ETO!M8","v":170412},{"$f":"BP.ETO!N8","v":228983},{"$f":"BP.ETO!O8","v":78060},{"$f":"BP.ETO!P8","v":140014},{"$f":"BP.ETO!Q8","v":178710},{"$f":"BP.ETO!R8","v":209422},{"$f":"BP.ETO!S8","v":162670},{"$f":"BP.ETO!T8","v":227091},{"$f":"BP.ETO!U8","v":282884.29048000003},{"$f":"BP.ETO!V8","v":248034.53787},{"$f":"BP.ETO!W8","v":253973},{"$f":"BP.ETO!X8","v":239520},{"$f":"BP.ETO!Y8","v":562082},{"$f":"BP.ETO!Z8","v":147024},{"$f":"BP.ETO!AA8","v":127768},{"$f":"BP.ETO!AB8","v":127986},{"$f":"BP.ETO!AC8","v":70153},{"$f":"BP.ETO!AD8","v":217530},{"$f":"BP.ETO!AE8","v":366252},{"$f":"BP.ETO!AF8","v":441264},{"$f":"BP.ETO!AG8","v":232997},{"$f":"BP.ETO!AH8","v":248555},{"$f":"BP.ETO!AI8","v":169967},{"$f":"BP.ETO!AJ8","v":161884},{"$f":"BP.ETO!AK8","v":110566},{"$f":"BP.ETO!AL8","v":232429},{"$f":"BP.ETO!AM8","v":213838},{"$f":"BP.ETO!AN8","v":82629},{"$f":"BP.ETO!AO8","v":203848},{"$f":"BP.ETO!AP8","v":345085},{"$f":"BP.ETO!AQ8","v":360613},{"$f":"BP.ETO!AR8","v":280812},{"$f":"BP.ETO!AS8","v":433223},{"$f":"BP.ETO!AT8","v":393126},{"$f":"BP.ETO!AU8","v":383701},{"$f":"BP.ETO!AV8","v":340784}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.ETO!D9","v":106751},{"$f":"BP.ETO!E9","v":99880},{"$f":"BP.ETO!F9","v":118314},{"$f":"BP.ETO!G9","v":114437},{"$f":"BP.ETO!H9","v":128001},{"$f":"BP.ETO!I9","v":141618},{"$f":"BP.ETO!J9","v":164782},{"$f":"BP.ETO!K9","v":152608},{"$f":"BP.ETO!L9","v":151288},{"$f":"BP.ETO!M9","v":152129},{"$f":"BP.ETO!N9","v":209971},{"$f":"BP.ETO!O9","v":183810},{"$f":"BP.ETO!P9","v":244162},{"$f":"BP.ETO!Q9","v":182877},{"$f":"BP.ETO!R9","v":205314},{"$f":"BP.ETO!S9","v":195249},{"$f":"BP.ETO!T9","v":267729},{"$f":"BP.ETO!U9","v":220755.38461000001},{"$f":"BP.ETO!V9","v":231597.41276000001},{"$f":"BP.ETO!W9","v":202631},{"$f":"BP.ETO!X9","v":266824},{"$f":"BP.ETO!Y9","v":234090},{"$f":"BP.ETO!Z9","v":247001},{"$f":"BP.ETO!AA9","v":227731},{"$f":"BP.ETO!AB9","v":231982},{"$f":"BP.ETO!AC9","v":237766},{"$f":"BP.ETO!AD9","v":273410},{"$f":"BP.ETO!AE9","v":290295},{"$f":"BP.ETO!AF9","v":260714},{"$f":"BP.ETO!AG9","v":287374},{"$f":"BP.ETO!AH9","v":341933},{"$f":"BP.ETO!AI9","v":320505},{"$f":"BP.ETO!AJ9","v":328812},{"$f":"BP.ETO!AK9","v":313845},{"$f":"BP.ETO!AL9","v":352784},{"$f":"BP.ETO!AM9","v":244963},{"$f":"BP.ETO!AN9","v":247423},{"$f":"BP.ETO!AO9","v":272271},{"$f":"BP.ETO!AP9","v":288947},{"$f":"BP.ETO!AQ9","v":271509},{"$f":"BP.ETO!AR9","v":295722},{"$f":"BP.ETO!AS9","v":297937},{"$f":"BP.ETO!AT9","v":346293},{"$f":"BP.ETO!AU9","v":296709},{"$f":"BP.ETO!AV9","v":306557}]
[null,null,"Credit receivables",{"$f":"BP.ETO!D10","v":3516},{"$f":"BP.ETO!E10","v":3133},{"$f":"BP.ETO!F10","v":3095},{"$f":"BP.ETO!G10","v":217},{"$f":"BP.ETO!H10","v":210},{"$f":"BP.ETO!I10","v":587},{"$f":"BP.ETO!J10","v":652},{"$f":"BP.ETO!K10","v":0},{"$f":"BP.ETO!L10","v":178},{"$f":"BP.ETO!M10","v":156},{"$f":"BP.ETO!N10","v":126},{"$f":"BP.ETO!O10","v":0},{"$f":"BP.ETO!P10","v":124},{"$f":"BP.ETO!Q10","v":2079},{"$f":"BP.ETO!R10","v":2169},{"$f":"BP.ETO!S10","v":7202},{"$f":"BP.ETO!T10","v":6003},{"$f":"BP.ETO!U10","v":6398.8972699999995},{"$f":"BP.ETO!V10","v":6011.0430099999994},{"$f":"BP.ETO!W10","v":5843},{"$f":"BP.ETO!X10","v":5919},{"$f":"BP.ETO!Y10","v":5110},{"$f":"BP.ETO!Z10","v":6029},{"$f":"BP.ETO!AA10","v":5916},{"$f":"BP.ETO!AB10","v":5746},{"$f":"BP.ETO!AC10","v":5245},{"$f":"BP.ETO!AD10","v":4947},{"$f":"BP.ETO!AE10","v":3075},{"$f":"BP.ETO!AF10","v":99},{"$f":"BP.ETO!AG10","v":415},{"$f":"BP.ETO!AH10","v":496},{"$f":"BP.ETO!AI10","v":416},{"$f":"BP.ETO!AJ10","v":416},{"$f":"BP.ETO!AK10","v":416},{"$f":"BP.ETO!AL10","v":423},{"$f":"BP.ETO!AM10","v":424},{"$f":"BP.ETO!AN10","v":424},{"$f":"BP.ETO!AO10","v":423},{"$f":"BP.ETO!AP10","v":422},{"$f":"BP.ETO!AQ10","v":888},{"$f":"BP.ETO!AR10","v":888},{"$f":"BP.ETO!AS10","v":890},{"$f":"BP.ETO!AT10","v":889},{"$f":"BP.ETO!AU10","v":952},{"$f":"BP.ETO!AV10","v":888}]
[null,null,"Inventory",{"$f":"BP.ETO!D11","v":4283},{"$f":"BP.ETO!E11","v":5856},{"$f":"BP.ETO!F11","v":6068},{"$f":"BP.ETO!G11","v":6366},{"$f":"BP.ETO!H11","v":7650},{"$f":"BP.ETO!I11","v":5388},{"$f":"BP.ETO!J11","v":6275},{"$f":"BP.ETO!K11","v":6818},{"$f":"BP.ETO!L11","v":5760},{"$f":"BP.ETO!M11","v":6791},{"$f":"BP.ETO!N11","v":7352},{"$f":"BP.ETO!O11","v":8095},{"$f":"BP.ETO!P11","v":10047},{"$f":"BP.ETO!Q11","v":10613},{"$f":"BP.ETO!R11","v":16771},{"$f":"BP.ETO!S11","v":20330},{"$f":"BP.ETO!T11","v":19611},{"$f":"BP.ETO!U11","v":17657.423999999999},{"$f":"BP.ETO!V11","v":19326.12919},{"$f":"BP.ETO!W11","v":19246},{"$f":"BP.ETO!X11","v":17230},{"$f":"BP.ETO!Y11","v":16916},{"$f":"BP.ETO!Z11","v":15173},{"$f":"BP.ETO!AA11","v":17129},{"$f":"BP.ETO!AB11","v":16545},{"$f":"BP.ETO!AC11","v":17338},{"$f":"BP.ETO!AD11","v":14672},{"$f":"BP.ETO!AE11","v":13822},{"$f":"BP.ETO!AF11","v":13046},{"$f":"BP.ETO!AG11","v":12989},{"$f":"BP.ETO!AH11","v":13371},{"$f":"BP.ETO!AI11","v":12766},{"$f":"BP.ETO!AJ11","v":13677},{"$f":"BP.ETO!AK11","v":14693},{"$f":"BP.ETO!AL11","v":13810},{"$f":"BP.ETO!AM11","v":14356},{"$f":"BP.ETO!AN11","v":13769},{"$f":"BP.ETO!AO11","v":14417},{"$f":"BP.ETO!AP11","v":14871},{"$f":"BP.ETO!AQ11","v":13183},{"$f":"BP.ETO!AR11","v":13709},{"$f":"BP.ETO!AS11","v":14283},{"$f":"BP.ETO!AT11","v":13534},{"$f":"BP.ETO!AU11","v":12793},{"$f":"BP.ETO!AV11","v":16011}]
[null,null,"Recoverable taxes",{"$f":"BP.ETO!D12","v":12723},{"$f":"BP.ETO!E12","v":11112},{"$f":"BP.ETO!F12","v":11977},{"$f":"BP.ETO!G12","v":13200},{"$f":"BP.ETO!H12","v":16707},{"$f":"BP.ETO!I12","v":35673},{"$f":"BP.ETO!J12","v":44719},{"$f":"BP.ETO!K12","v":41408},{"$f":"BP.ETO!L12","v":39123},{"$f":"BP.ETO!M12","v":52871},{"$f":"BP.ETO!N12","v":67345},{"$f":"BP.ETO!O12","v":54624},{"$f":"BP.ETO!P12","v":53681},{"$f":"BP.ETO!Q12","v":56917},{"$f":"BP.ETO!R12","v":65030},{"$f":"BP.ETO!S12","v":58266},{"$f":"BP.ETO!T12","v":67922},{"$f":"BP.ETO!U12","v":74546.373060000013},{"$f":"BP.ETO!V12","v":71235.147320000004},{"$f":"BP.ETO!W12","v":75139},{"$f":"BP.ETO!X12","v":88123},{"$f":"BP.ETO!Y12","v":76878},{"$f":"BP.ETO!Z12","v":74492},{"$f":"BP.ETO!AA12","v":81167},{"$f":"BP.ETO!AB12","v":88236},{"$f":"BP.ETO!AC12","v":85705},{"$f":"BP.ETO!AD12","v":59207},{"$f":"BP.ETO!AE12","v":52624},{"$f":"BP.ETO!AF12","v":85533},{"$f":"BP.ETO!AG12","v":169874},{"$f":"BP.ETO!AH12","v":242763},{"$f":"BP.ETO!AI12","v":159611},{"$f":"BP.ETO!AJ12","v":161168},{"$f":"BP.ETO!AK12","v":152641},{"$f":"BP.ETO!AL12","v":187083},{"$f":"BP.ETO!AM12","v":211315},{"$f":"BP.ETO!AN12","v":128728},{"$f":"BP.ETO!AO12","v":126744},{"$f":"BP.ETO!AP12","v":109283},{"$f":"BP.ETO!AQ12","v":62177},{"$f":"BP.ETO!AR12","v":143417},{"$f":"BP.ETO!AS12","v":123938},{"$f":"BP.ETO!AT12","v":101282},{"$f":"BP.ETO!AU12","v":78625},{"$f":"BP.ETO!AV12","v":85777}]
[null,null,"Derivative financial instruments",{"$f":"BP.ETO!D13","v":0},{"$f":"BP.ETO!E13","v":0},{"$f":"BP.ETO!F13","v":0},{"$f":"BP.ETO!G13","v":0},{"$f":"BP.ETO!H13","v":0},{"$f":"BP.ETO!I13","v":0},{"$f":"BP.ETO!J13","v":27412},{"$f":"BP.ETO!K13","v":256},{"$f":"BP.ETO!L13","v":0},{"$f":"BP.ETO!M13","v":0},{"$f":"BP.ETO!N13","v":0},{"$f":"BP.ETO!O13","v":0},{"$f":"BP.ETO!P13","v":0},{"$f":"BP.ETO!Q13","v":0},{"$f":"BP.ETO!R13","v":0},{"$f":"BP.ETO!S13","v":1130},{"$f":"BP.ETO!T13","v":1842},{"$f":"BP.ETO!U13","v":0},{"$f":"BP.ETO!V13","v":0},{"$f":"BP.ETO!W13","v":0},{"$f":"BP.ETO!X13","v":0},{"$f":"BP.ETO!Y13","v":173},{"$f":"BP.ETO!Z13","v":1338},{"$f":"BP.ETO!AA13","v":2524},{"$f":"BP.ETO!AB13","v":71274},{"$f":"BP.ETO!AC13","v":204440},{"$f":"BP.ETO!AD13","v":222030},{"$f":"BP.ETO!AE13","v":175691},{"$f":"BP.ETO!AF13","v":137088},{"$f":"BP.ETO!AG13","v":32384},{"$f":"BP.ETO!AH13","v":37206},{"$f":"BP.ETO!AI13","v":40733},{"$f":"BP.ETO!AJ13","v":33126},{"$f":"BP.ETO!AK13","v":2632},{"$f":"BP.ETO!AL13","v":10044},{"$f":"BP.ETO!AM13","v":8073},{"$f":"BP.ETO!AN13","v":13810},{"$f":"BP.ETO!AO13","v":31839},{"$f":"BP.ETO!AP13","v":39291},{"$f":"BP.ETO!AQ13","v":47123},{"$f":"BP.ETO!AR13","v":50628},{"$f":"BP.ETO!AS13","v":25963},{"$f":"BP.ETO!AT13","v":30147},{"$f":"BP.ETO!AU13","v":28508},{"$f":"BP.ETO!AV13","v":14607}]
[null,null,"Financial sector assets",{"$f":"BP.ETO!D14","v":0},{"$f":"BP.ETO!E14","v":0},{"$f":"BP.ETO!F14","v":0},{"$f":"BP.ETO!G14","v":0},{"$f":"BP.ETO!H14","v":11611},{"$f":"BP.ETO!I14","v":98324},{"$f":"BP.ETO!J14","v":66155},{"$f":"BP.ETO!K14","v":51121},{"$f":"BP.ETO!L14","v":46385},{"$f":"BP.ETO!M14","v":44332},{"$f":"BP.ETO!N14","v":30695},{"$f":"BP.ETO!O14","v":39438},{"$f":"BP.ETO!P14","v":49265},{"$f":"BP.ETO!Q14","v":41436},{"$f":"BP.ETO!R14","v":37312},{"$f":"BP.ETO!S14","v":55600},{"$f":"BP.ETO!T14","v":78340},{"$f":"BP.ETO!U14","v":117101.51098000001},{"$f":"BP.ETO!V14","v":82243.31143999999},{"$f":"BP.ETO!W14","v":67743},{"$f":"BP.ETO!X14","v":62783},{"$f":"BP.ETO!Y14","v":85845},{"$f":"BP.ETO!Z14","v":79496},{"$f":"BP.ETO!AA14","v":57272},{"$f":"BP.ETO!AB14","v":51671},{"$f":"BP.ETO!AC14","v":34018},{"$f":"BP.ETO!AD14","v":21426},{"$f":"BP.ETO!AE14","v":35703},{"$f":"BP.ETO!AF14","v":41893},{"$f":"BP.ETO!AG14","v":58980},{"$f":"BP.ETO!AH14","v":57502},{"$f":"BP.ETO!AI14","v":78619},{"$f":"BP.ETO!AJ14","v":61206},{"$f":"BP.ETO!AK14","v":48690},{"$f":"BP.ETO!AL14","v":0},{"$f":"BP.ETO!AM14","v":0},{"$f":"BP.ETO!AN14","v":0},{"$f":"BP.ETO!AO14","v":0},{"$f":"BP.ETO!AP14","v":0},{"$f":"BP.ETO!AQ14","v":0},{"$f":"BP.ETO!AR14","v":0},{"$f":"BP.ETO!AS14","v":0},{"$f":"BP.ETO!AT14","v":0},{"$f":"BP.ETO!AU14","v":0},{"$f":"BP.ETO!AV14","v":0}]
[null,null,"Concession financial asset",{"$f":"BP.ETO!D15","v":0},{"$f":"BP.ETO!E15","v":0},{"$f":"BP.ETO!F15","v":0},{"$f":"BP.ETO!G15","v":0},{"$f":"BP.ETO!H15","v":0},{"$f":"BP.ETO!I15","v":0},{"$f":"BP.ETO!J15","v":0},{"$f":"BP.ETO!K15","v":0},{"$f":"BP.ETO!L15","v":0},{"$f":"BP.ETO!M15","v":0},{"$f":"BP.ETO!N15","v":0},{"$f":"BP.ETO!O15","v":0},{"$f":"BP.ETO!P15","v":0},{"$f":"BP.ETO!Q15","v":0},{"$f":"BP.ETO!R15","v":0},{"$f":"BP.ETO!S15","v":0},{"$f":"BP.ETO!T15","v":0},{"$f":"BP.ETO!U15","v":0},{"$f":"BP.ETO!V15","v":0},{"$f":"BP.ETO!W15","v":0},{"$f":"BP.ETO!X15","v":0},{"$f":"BP.ETO!Y15","v":1280261},{"$f":"BP.ETO!Z15","v":1363590},{"$f":"BP.ETO!AA15","v":0},{"$f":"BP.ETO!AB15","v":0},{"$f":"BP.ETO!AC15","v":0},{"$f":"BP.ETO!AD15","v":0},{"$f":"BP.ETO!AE15","v":0},{"$f":"BP.ETO!AF15","v":0},{"$f":"BP.ETO!AG15","v":0},{"$f":"BP.ETO!AH15","v":0},{"$f":"BP.ETO!AI15","v":0},{"$f":"BP.ETO!AJ15","v":0},{"$f":"BP.ETO!AK15","v":0},{"$f":"BP.ETO!AL15","v":0},{"$f":"BP.ETO!AM15","v":0},{"$f":"BP.ETO!AN15","v":0},{"$f":"BP.ETO!AO15","v":0},{"$f":"BP.ETO!AP15","v":0},{"$f":"BP.ETO!AQ15","v":0},{"$f":"BP.ETO!AR15","v":"-"},{"$f":"BP.ETO!AS15","v":"-"},{"$f":"BP.ETO!AT15","v":"-"},{"$f":"BP.ETO!AU15","v":"-"},{"$f":"BP.ETO!AV15","v":"-"}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.ETO!D16","v":50725},{"$f":"BP.ETO!E16","v":59982},{"$f":"BP.ETO!F16","v":57681},{"$f":"BP.ETO!G16","v":76336},{"$f":"BP.ETO!H16","v":59073},{"$f":"BP.ETO!I16","v":65718},{"$f":"BP.ETO!J16","v":69071},{"$f":"BP.ETO!K16","v":56285},{"$f":"BP.ETO!L16","v":39504},{"$f":"BP.ETO!M16","v":40116},{"$f":"BP.ETO!N16","v":29020},{"$f":"BP.ETO!O16","v":71357},{"$f":"BP.ETO!P16","v":60314},{"$f":"BP.ETO!Q16","v":69766},{"$f":"BP.ETO!R16","v":67533},{"$f":"BP.ETO!S16","v":73483},{"$f":"BP.ETO!T16","v":61507},{"$f":"BP.ETO!U16","v":73410.505650000006},{"$f":"BP.ETO!V16","v":67169.568069999994},{"$f":"BP.ETO!W16","v":64491},{"$f":"BP.ETO!X16","v":1268311},{"$f":"BP.ETO!Y16","v":64045},{"$f":"BP.ETO!Z16","v":51225},{"$f":"BP.ETO!AA16","v":54729},{"$f":"BP.ETO!AB16","v":54618},{"$f":"BP.ETO!AC16","v":57030},{"$f":"BP.ETO!AD16","v":53007},{"$f":"BP.ETO!AE16","v":59145},{"$f":"BP.ETO!AF16","v":56698},{"$f":"BP.ETO!AG16","v":62332},{"$f":"BP.ETO!AH16","v":74749},{"$f":"BP.ETO!AI16","v":104408},{"$f":"BP.ETO!AJ16","v":81687},{"$f":"BP.ETO!AK16","v":86458},{"$f":"BP.ETO!AL16","v":98670},{"$f":"BP.ETO!AM16","v":96518},{"$f":"BP.ETO!AN16","v":96511},{"$f":"BP.ETO!AO16","v":97064},{"$f":"BP.ETO!AP16","v":98458},{"$f":"BP.ETO!AQ16","v":100331},{"$f":"BP.ETO!AR16","v":108701},{"$f":"BP.ETO!AS16","v":131465},{"$f":"BP.ETO!AT16","v":122157},{"$f":"BP.ETO!AU16","v":102861},{"$f":"BP.ETO!AV16","v":103100}]
[null,null,"Non-Current Assets",{"$f":"BP.ETO!D17","v":969325},{"$f":"BP.ETO!E17","v":879902},{"$f":"BP.ETO!F17","v":825009},{"$f":"BP.ETO!G17","v":915731},{"$f":"BP.ETO!H17","v":936483},{"$f":"BP.ETO!I17","v":932851},{"$f":"BP.ETO!J17","v":1029510},{"$f":"BP.ETO!K17","v":1134119},{"$f":"BP.ETO!L17","v":1167960},{"$f":"BP.ETO!M17","v":1230705},{"$f":"BP.ETO!N17","v":1396543},{"$f":"BP.ETO!O17","v":1314232},{"$f":"BP.ETO!P17","v":1346992},{"$f":"BP.ETO!Q17","v":1368174},{"$f":"BP.ETO!R17","v":1407846},{"$f":"BP.ETO!S17","v":1466905},{"$f":"BP.ETO!T17","v":1479919},{"$f":"BP.ETO!U17","v":1558312.7003599997},{"$f":"BP.ETO!V17","v":1674711.2418},{"$f":"BP.ETO!W17","v":1725353},{"$f":"BP.ETO!X17","v":572079},{"$f":"BP.ETO!Y17","v":541916},{"$f":"BP.ETO!Z17","v":767790},{"$f":"BP.ETO!AA17","v":2216727},{"$f":"BP.ETO!AB17","v":2274944},{"$f":"BP.ETO!AC17","v":2209149},{"$f":"BP.ETO!AD17","v":2193190},{"$f":"BP.ETO!AE17","v":2220384},{"$f":"BP.ETO!AF17","v":2222864},{"$f":"BP.ETO!AG17","v":2137351},{"$f":"BP.ETO!AH17","v":2158774},{"$f":"BP.ETO!AI17","v":2298443},{"$f":"BP.ETO!AJ17","v":2316093},{"$f":"BP.ETO!AK17","v":2375945},{"$f":"BP.ETO!AL17","v":2367743},{"$f":"BP.ETO!AM17","v":2404638},{"$f":"BP.ETO!AN17","v":2564366},{"$f":"BP.ETO!AO17","v":2654504},{"$f":"BP.ETO!AP17","v":2720980},{"$f":"BP.ETO!AQ17","v":2844514},{"$f":"BP.ETO!AR17","v":2908975},{"$f":"BP.ETO!AS17","v":3095227},{"$f":"BP.ETO!AT17","v":3234507},{"$f":"BP.ETO!AU17","v":3333288},{"$f":"BP.ETO!AV17","v":3409208}]
[null,null,"Long Term",{"$f":"BP.ETO!D18","v":846262},{"$f":"BP.ETO!E18","v":773134},{"$f":"BP.ETO!F18","v":739228},{"$f":"BP.ETO!G18","v":695115},{"$f":"BP.ETO!H18","v":699369},{"$f":"BP.ETO!I18","v":673340},{"$f":"BP.ETO!J18","v":723573},{"$f":"BP.ETO!K18","v":887737},{"$f":"BP.ETO!L18","v":918291},{"$f":"BP.ETO!M18","v":947035},{"$f":"BP.ETO!N18","v":1039997},{"$f":"BP.ETO!O18","v":981604},{"$f":"BP.ETO!P18","v":1037327},{"$f":"BP.ETO!Q18","v":1059970},{"$f":"BP.ETO!R18","v":1112664},{"$f":"BP.ETO!S18","v":1208149},{"$f":"BP.ETO!T18","v":1186068},{"$f":"BP.ETO!U18","v":1268738.6792399997},{"$f":"BP.ETO!V18","v":1396483.1404399998},{"$f":"BP.ETO!W18","v":1489631},{"$f":"BP.ETO!X18","v":325805},{"$f":"BP.ETO!Y18","v":318192},{"$f":"BP.ETO!Z18","v":528964},{"$f":"BP.ETO!AA18","v":552620},{"$f":"BP.ETO!AB18","v":605890},{"$f":"BP.ETO!AC18","v":519589},{"$f":"BP.ETO!AD18","v":532132},{"$f":"BP.ETO!AE18","v":559910},{"$f":"BP.ETO!AF18","v":548367},{"$f":"BP.ETO!AG18","v":427341},{"$f":"BP.ETO!AH18","v":411316},{"$f":"BP.ETO!AI18","v":509000},{"$f":"BP.ETO!AJ18","v":470784},{"$f":"BP.ETO!AK18","v":473497},{"$f":"BP.ETO!AL18","v":403502},{"$f":"BP.ETO!AM18","v":409296},{"$f":"BP.ETO!AN18","v":501351},{"$f":"BP.ETO!AO18","v":510035},{"$f":"BP.ETO!AP18","v":489346},{"$f":"BP.ETO!AQ18","v":556013},{"$f":"BP.ETO!AR18","v":491407},{"$f":"BP.ETO!AS18","v":536708},{"$f":"BP.ETO!AT18","v":546271},{"$f":"BP.ETO!AU18","v":556474},{"$f":"BP.ETO!AV18","v":531319}]
[null,null,"  Related-party credits",{"$f":"BP.ETO!D19","v":0},{"$f":"BP.ETO!E19","v":0},{"$f":"BP.ETO!F19","v":0},{"$f":"BP.ETO!G19","v":106328},{"$f":"BP.ETO!H19","v":0},{"$f":"BP.ETO!I19","v":0},{"$f":"BP.ETO!J19","v":0},{"$f":"BP.ETO!K19","v":0},{"$f":"BP.ETO!L19","v":0},{"$f":"BP.ETO!M19","v":0},{"$f":"BP.ETO!N19","v":0},{"$f":"BP.ETO!O19","v":0},{"$f":"BP.ETO!P19","v":0},{"$f":"BP.ETO!Q19","v":0},{"$f":"BP.ETO!R19","v":0},{"$f":"BP.ETO!S19","v":0},{"$f":"BP.ETO!T19","v":0},{"$f":"BP.ETO!U19","v":0},{"$f":"BP.ETO!V19","v":0},{"$f":"BP.ETO!W19","v":50343},{"$f":"BP.ETO!X19","v":0},{"$f":"BP.ETO!Y19","v":0},{"$f":"BP.ETO!Z19","v":5393},{"$f":"BP.ETO!AA19","v":0},{"$f":"BP.ETO!AB19","v":0},{"$f":"BP.ETO!AC19","v":0},{"$f":"BP.ETO!AD19","v":0},{"$f":"BP.ETO!AE19","v":0},{"$f":"BP.ETO!AF19","v":0},{"$f":"BP.ETO!AG19","v":0},{"$f":"BP.ETO!AH19","v":0},{"$f":"BP.ETO!AI19","v":0},{"$f":"BP.ETO!AJ19","v":0},{"$f":"BP.ETO!AK19","v":0},{"$f":"BP.ETO!AL19","v":0},{"$f":"BP.ETO!AM19","v":0},{"$f":"BP.ETO!AN19","v":0},{"$f":"BP.ETO!AO19","v":0},{"$f":"BP.ETO!AP19","v":0},{"$f":"BP.ETO!AQ19","v":0},{"$f":"BP.ETO!AR19","v":"-"},{"$f":"BP.ETO!AS19","v":""},{"$f":"BP.ETO!AT19","v":0},{"$f":"BP.ETO!AU19","v":0},{"$f":"BP.ETO!AV19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.ETO!D20","v":0},{"$f":"BP.ETO!E20","v":0},{"$f":"BP.ETO!F20","v":0},{"$f":"BP.ETO!G20","v":0},{"$f":"BP.ETO!H20","v":442614},{"$f":"BP.ETO!I20","v":463565},{"$f":"BP.ETO!J20","v":493675},{"$f":"BP.ETO!K20","v":635021},{"$f":"BP.ETO!L20","v":668221},{"$f":"BP.ETO!M20","v":690038},{"$f":"BP.ETO!N20","v":693727},{"$f":"BP.ETO!O20","v":704017},{"$f":"BP.ETO!P20","v":740608},{"$f":"BP.ETO!Q20","v":761631},{"$f":"BP.ETO!R20","v":793911},{"$f":"BP.ETO!S20","v":897543},{"$f":"BP.ETO!T20","v":918095},{"$f":"BP.ETO!U20","v":990975.55790999997},{"$f":"BP.ETO!V20","v":1059863.6977599999},{"$f":"BP.ETO!W20","v":1152117},{"$f":"BP.ETO!X20","v":0},{"$f":"BP.ETO!Y20","v":0},{"$f":"BP.ETO!Z20","v":0},{"$f":"BP.ETO!AA20","v":28297},{"$f":"BP.ETO!AB20","v":34730},{"$f":"BP.ETO!AC20","v":34646},{"$f":"BP.ETO!AD20","v":38790},{"$f":"BP.ETO!AE20","v":40155},{"$f":"BP.ETO!AF20","v":40970},{"$f":"BP.ETO!AG20","v":41688},{"$f":"BP.ETO!AH20","v":44751},{"$f":"BP.ETO!AI20","v":47109},{"$f":"BP.ETO!AJ20","v":48445},{"$f":"BP.ETO!AK20","v":50403},{"$f":"BP.ETO!AL20","v":50946},{"$f":"BP.ETO!AM20","v":74739},{"$f":"BP.ETO!AN20","v":77747},{"$f":"BP.ETO!AO20","v":80947},{"$f":"BP.ETO!AP20","v":86941},{"$f":"BP.ETO!AQ20","v":97011},{"$f":"BP.ETO!AR20","v":102165},{"$f":"BP.ETO!AS20","v":111915},{"$f":"BP.ETO!AT20","v":124094},{"$f":"BP.ETO!AU20","v":174761},{"$f":"BP.ETO!AV20","v":185580}]
[null,null,"Money market and secured funds",{"$f":"BP.ETO!D21","v":0},{"$f":"BP.ETO!E21","v":0},{"$f":"BP.ETO!F21","v":0},{"$f":"BP.ETO!G21","v":0},{"$f":"BP.ETO!H21","v":0},{"$f":"BP.ETO!I21","v":0},{"$f":"BP.ETO!J21","v":0},{"$f":"BP.ETO!K21","v":0},{"$f":"BP.ETO!L21","v":0},{"$f":"BP.ETO!M21","v":0},{"$f":"BP.ETO!N21","v":0},{"$f":"BP.ETO!O21","v":0},{"$f":"BP.ETO!P21","v":0},{"$f":"BP.ETO!Q21","v":0},{"$f":"BP.ETO!R21","v":0},{"$f":"BP.ETO!S21","v":0},{"$f":"BP.ETO!T21","v":0},{"$f":"BP.ETO!U21","v":0},{"$f":"BP.ETO!V21","v":0},{"$f":"BP.ETO!W21","v":0},{"$f":"BP.ETO!X21","v":0},{"$f":"BP.ETO!Y21","v":0},{"$f":"BP.ETO!Z21","v":0},{"$f":"BP.ETO!AA21","v":0},{"$f":"BP.ETO!AB21","v":0},{"$f":"BP.ETO!AC21","v":0},{"$f":"BP.ETO!AD21","v":0},{"$f":"BP.ETO!AE21","v":0},{"$f":"BP.ETO!AF21","v":0},{"$f":"BP.ETO!AG21","v":0},{"$f":"BP.ETO!AH21","v":0},{"$f":"BP.ETO!AI21","v":0},{"$f":"BP.ETO!AJ21","v":0},{"$f":"BP.ETO!AK21","v":0},{"$f":"BP.ETO!AL21","v":0},{"$f":"BP.ETO!AM21","v":0},{"$f":"BP.ETO!AN21","v":0},{"$f":"BP.ETO!AO21","v":0},{"$f":"BP.ETO!AP21","v":0},{"$f":"BP.ETO!AQ21","v":0},{"$f":"BP.ETO!AR21","v":0},{"$f":"BP.ETO!AS21","v":0},{"$f":"BP.ETO!AT21","v":0},{"$f":"BP.ETO!AU21","v":0},{"$f":"BP.ETO!AV21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.ETO!D22","v":0},{"$f":"BP.ETO!E22","v":0},{"$f":"BP.ETO!F22","v":0},{"$f":"BP.ETO!G22","v":0},{"$f":"BP.ETO!H22","v":5140},{"$f":"BP.ETO!I22","v":4962},{"$f":"BP.ETO!J22","v":4572},{"$f":"BP.ETO!K22","v":4660},{"$f":"BP.ETO!L22","v":4262},{"$f":"BP.ETO!M22","v":6408},{"$f":"BP.ETO!N22","v":10143},{"$f":"BP.ETO!O22","v":9369},{"$f":"BP.ETO!P22","v":33565},{"$f":"BP.ETO!Q22","v":44161},{"$f":"BP.ETO!R22","v":48285},{"$f":"BP.ETO!S22","v":50447},{"$f":"BP.ETO!T22","v":56738},{"$f":"BP.ETO!U22","v":56842.156610000005},{"$f":"BP.ETO!V22","v":59812.794700000006},{"$f":"BP.ETO!W22","v":63214},{"$f":"BP.ETO!X22","v":65684},{"$f":"BP.ETO!Y22","v":71622},{"$f":"BP.ETO!Z22","v":75818},{"$f":"BP.ETO!AA22","v":80825},{"$f":"BP.ETO!AB22","v":83787},{"$f":"BP.ETO!AC22","v":87764},{"$f":"BP.ETO!AD22","v":88671},{"$f":"BP.ETO!AE22","v":92792},{"$f":"BP.ETO!AF22","v":95430},{"$f":"BP.ETO!AG22","v":99744},{"$f":"BP.ETO!AH22","v":103712},{"$f":"BP.ETO!AI22","v":108115},{"$f":"BP.ETO!AJ22","v":112296},{"$f":"BP.ETO!AK22","v":116136},{"$f":"BP.ETO!AL22","v":119416},{"$f":"BP.ETO!AM22","v":125659},{"$f":"BP.ETO!AN22","v":129111},{"$f":"BP.ETO!AO22","v":133271},{"$f":"BP.ETO!AP22","v":139742},{"$f":"BP.ETO!AQ22","v":144800},{"$f":"BP.ETO!AR22","v":147998},{"$f":"BP.ETO!AS22","v":155619},{"$f":"BP.ETO!AT22","v":158494},{"$f":"BP.ETO!AU22","v":16091},{"$f":"BP.ETO!AV22","v":15195}]
[null,null,"  Credit receivables",{"$f":"BP.ETO!D23","v":0},{"$f":"BP.ETO!E23","v":0},{"$f":"BP.ETO!F23","v":0},{"$f":"BP.ETO!G23","v":0},{"$f":"BP.ETO!H23","v":0},{"$f":"BP.ETO!I23","v":0},{"$f":"BP.ETO!J23","v":0},{"$f":"BP.ETO!K23","v":0},{"$f":"BP.ETO!L23","v":0},{"$f":"BP.ETO!M23","v":0},{"$f":"BP.ETO!N23","v":0},{"$f":"BP.ETO!O23","v":0},{"$f":"BP.ETO!P23","v":0},{"$f":"BP.ETO!Q23","v":3778},{"$f":"BP.ETO!R23","v":4020},{"$f":"BP.ETO!S23","v":7255},{"$f":"BP.ETO!T23","v":6704},{"$f":"BP.ETO!U23","v":5546.7126200000002},{"$f":"BP.ETO!V23","v":4709.6784200000002},{"$f":"BP.ETO!W23","v":4208},{"$f":"BP.ETO!X23","v":3823},{"$f":"BP.ETO!Y23","v":3452},{"$f":"BP.ETO!Z23","v":3153},{"$f":"BP.ETO!AA23","v":3173},{"$f":"BP.ETO!AB23","v":3177},{"$f":"BP.ETO!AC23","v":3181},{"$f":"BP.ETO!AD23","v":3185},{"$f":"BP.ETO!AE23","v":3095},{"$f":"BP.ETO!AF23","v":43},{"$f":"BP.ETO!AG23","v":24},{"$f":"BP.ETO!AH23","v":28},{"$f":"BP.ETO!AI23","v":32},{"$f":"BP.ETO!AJ23","v":36},{"$f":"BP.ETO!AK23","v":40},{"$f":"BP.ETO!AL23","v":44},{"$f":"BP.ETO!AM23","v":48},{"$f":"BP.ETO!AN23","v":52},{"$f":"BP.ETO!AO23","v":56},{"$f":"BP.ETO!AP23","v":60},{"$f":"BP.ETO!AQ23","v":411},{"$f":"BP.ETO!AR23","v":415},{"$f":"BP.ETO!AS23","v":339},{"$f":"BP.ETO!AT23","v":339},{"$f":"BP.ETO!AU23","v":339},{"$f":"BP.ETO!AV23","v":340}]
[null,null,"  Financial sector assets",{"$f":"BP.ETO!D24","v":0},{"$f":"BP.ETO!E24","v":0},{"$f":"BP.ETO!F24","v":0},{"$f":"BP.ETO!G24","v":0},{"$f":"BP.ETO!H24","v":77550},{"$f":"BP.ETO!I24","v":1679},{"$f":"BP.ETO!J24","v":5839},{"$f":"BP.ETO!K24","v":10297},{"$f":"BP.ETO!L24","v":12128},{"$f":"BP.ETO!M24","v":11131},{"$f":"BP.ETO!N24","v":34787},{"$f":"BP.ETO!O24","v":20179},{"$f":"BP.ETO!P24","v":13959},{"$f":"BP.ETO!Q24","v":743},{"$f":"BP.ETO!R24","v":32834},{"$f":"BP.ETO!S24","v":39168},{"$f":"BP.ETO!T24","v":24465},{"$f":"BP.ETO!U24","v":1358.5101499999998},{"$f":"BP.ETO!V24","v":40659.047290000002},{"$f":"BP.ETO!W24","v":22091},{"$f":"BP.ETO!X24","v":13626},{"$f":"BP.ETO!Y24","v":0},{"$f":"BP.ETO!Z24","v":0},{"$f":"BP.ETO!AA24","v":17397},{"$f":"BP.ETO!AB24","v":10830},{"$f":"BP.ETO!AC24","v":90},{"$f":"BP.ETO!AD24","v":3386},{"$f":"BP.ETO!AE24","v":2468},{"$f":"BP.ETO!AF24","v":6464},{"$f":"BP.ETO!AG24","v":297},{"$f":"BP.ETO!AH24","v":56042},{"$f":"BP.ETO!AI24","v":54444},{"$f":"BP.ETO!AJ24","v":13082},{"$f":"BP.ETO!AK24","v":-319},{"$f":"BP.ETO!AL24","v":0},{"$f":"BP.ETO!AM24","v":0},{"$f":"BP.ETO!AN24","v":0},{"$f":"BP.ETO!AO24","v":0},{"$f":"BP.ETO!AP24","v":0},{"$f":"BP.ETO!AQ24","v":0},{"$f":"BP.ETO!AR24","v":0},{"$f":"BP.ETO!AS24","v":0},{"$f":"BP.ETO!AT24","v":0},{"$f":"BP.ETO!AU24","v":0},{"$f":"BP.ETO!AV24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.ETO!D25","v":0},{"$f":"BP.ETO!E25","v":0},{"$f":"BP.ETO!F25","v":0},{"$f":"BP.ETO!G25","v":0},{"$f":"BP.ETO!H25","v":24823},{"$f":"BP.ETO!I25","v":27158},{"$f":"BP.ETO!J25","v":28812},{"$f":"BP.ETO!K25","v":38703},{"$f":"BP.ETO!L25","v":40824},{"$f":"BP.ETO!M25","v":42248},{"$f":"BP.ETO!N25","v":46446},{"$f":"BP.ETO!O25","v":50622},{"$f":"BP.ETO!P25","v":51780},{"$f":"BP.ETO!Q25","v":52600},{"$f":"BP.ETO!R25","v":53371},{"$f":"BP.ETO!S25","v":47402},{"$f":"BP.ETO!T25","v":48040},{"$f":"BP.ETO!U25","v":51061.592830000001},{"$f":"BP.ETO!V25","v":64126.373739999995},{"$f":"BP.ETO!W25","v":64189},{"$f":"BP.ETO!X25","v":69066},{"$f":"BP.ETO!Y25","v":74465},{"$f":"BP.ETO!Z25","v":282259},{"$f":"BP.ETO!AA25","v":268486},{"$f":"BP.ETO!AB25","v":276311},{"$f":"BP.ETO!AC25","v":287147},{"$f":"BP.ETO!AD25","v":290834},{"$f":"BP.ETO!AE25","v":299646},{"$f":"BP.ETO!AF25","v":277188},{"$f":"BP.ETO!AG25","v":197763},{"$f":"BP.ETO!AH25","v":118357},{"$f":"BP.ETO!AI25","v":191043},{"$f":"BP.ETO!AJ25","v":179298},{"$f":"BP.ETO!AK25","v":178328},{"$f":"BP.ETO!AL25","v":130792},{"$f":"BP.ETO!AM25","v":104638},{"$f":"BP.ETO!AN25","v":174335},{"$f":"BP.ETO!AO25","v":156281},{"$f":"BP.ETO!AP25","v":158793},{"$f":"BP.ETO!AQ25","v":187040},{"$f":"BP.ETO!AR25","v":110507},{"$f":"BP.ETO!AS25","v":134537},{"$f":"BP.ETO!AT25","v":150345},{"$f":"BP.ETO!AU25","v":224606},{"$f":"BP.ETO!AV25","v":228329}]
[null,null,"  Tax credits",{"$f":"BP.ETO!D26","v":0},{"$f":"BP.ETO!E26","v":0},{"$f":"BP.ETO!F26","v":0},{"$f":"BP.ETO!G26","v":0},{"$f":"BP.ETO!H26","v":48409},{"$f":"BP.ETO!I26","v":71914},{"$f":"BP.ETO!J26","v":84734},{"$f":"BP.ETO!K26","v":28138},{"$f":"BP.ETO!L26","v":39839},{"$f":"BP.ETO!M26","v":56630},{"$f":"BP.ETO!N26","v":0},{"$f":"BP.ETO!O26","v":47701},{"$f":"BP.ETO!P26","v":51158},{"$f":"BP.ETO!Q26","v":48037},{"$f":"BP.ETO!R26","v":57313},{"$f":"BP.ETO!S26","v":36517},{"$f":"BP.ETO!T26","v":32447},{"$f":"BP.ETO!U26","v":19953.236210000003},{"$f":"BP.ETO!V26","v":13236.918320000001},{"$f":"BP.ETO!W26","v":19296},{"$f":"BP.ETO!X26","v":11604},{"$f":"BP.ETO!Y26","v":7348},{"$f":"BP.ETO!Z26","v":0},{"$f":"BP.ETO!AA26","v":1880},{"$f":"BP.ETO!AB26","v":0},{"$f":"BP.ETO!AC26","v":0},{"$f":"BP.ETO!AD26","v":0},{"$f":"BP.ETO!AE26","v":0},{"$f":"BP.ETO!AF26","v":0},{"$f":"BP.ETO!AG26","v":492},{"$f":"BP.ETO!AH26","v":-8573},{"$f":"BP.ETO!AI26","v":0},{"$f":"BP.ETO!AJ26","v":0},{"$f":"BP.ETO!AK26","v":0},{"$f":"BP.ETO!AL26","v":8820},{"$f":"BP.ETO!AM26","v":0},{"$f":"BP.ETO!AN26","v":0},{"$f":"BP.ETO!AO26","v":0},{"$f":"BP.ETO!AP26","v":0},{"$f":"BP.ETO!AQ26","v":0},{"$f":"BP.ETO!AR26","v":0},{"$f":"BP.ETO!AS26","v":0},{"$f":"BP.ETO!AT26","v":0},{"$f":"BP.ETO!AU26","v":0},{"$f":"BP.ETO!AV26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.ETO!D27","v":0},{"$f":"BP.ETO!E27","v":0},{"$f":"BP.ETO!F27","v":0},{"$f":"BP.ETO!G27","v":0},{"$f":"BP.ETO!H27","v":7060},{"$f":"BP.ETO!I27","v":7761},{"$f":"BP.ETO!J27","v":7530},{"$f":"BP.ETO!K27","v":7846},{"$f":"BP.ETO!L27","v":8596},{"$f":"BP.ETO!M27","v":11025},{"$f":"BP.ETO!N27","v":0},{"$f":"BP.ETO!O27","v":16785},{"$f":"BP.ETO!P27","v":18032},{"$f":"BP.ETO!Q27","v":20881},{"$f":"BP.ETO!R27","v":23559},{"$f":"BP.ETO!S27","v":25859},{"$f":"BP.ETO!T27","v":26200},{"$f":"BP.ETO!U27","v":27552.327079999999},{"$f":"BP.ETO!V27","v":24314.982},{"$f":"BP.ETO!W27","v":23242},{"$f":"BP.ETO!X27","v":23479},{"$f":"BP.ETO!Y27","v":21641},{"$f":"BP.ETO!Z27","v":18804},{"$f":"BP.ETO!AA27","v":17530},{"$f":"BP.ETO!AB27","v":0},{"$f":"BP.ETO!AC27","v":15757},{"$f":"BP.ETO!AD27","v":14201},{"$f":"BP.ETO!AE27","v":15491},{"$f":"BP.ETO!AF27","v":15306},{"$f":"BP.ETO!AG27","v":13853},{"$f":"BP.ETO!AH27","v":13300},{"$f":"BP.ETO!AI27","v":13546},{"$f":"BP.ETO!AJ27","v":13629},{"$f":"BP.ETO!AK27","v":14450},{"$f":"BP.ETO!AL27","v":13405},{"$f":"BP.ETO!AM27","v":17838},{"$f":"BP.ETO!AN27","v":19917},{"$f":"BP.ETO!AO27","v":44553},{"$f":"BP.ETO!AP27","v":44977},{"$f":"BP.ETO!AQ27","v":48013},{"$f":"BP.ETO!AR27","v":50807},{"$f":"BP.ETO!AS27","v":49401},{"$f":"BP.ETO!AT27","v":50179},{"$f":"BP.ETO!AU27","v":22447},{"$f":"BP.ETO!AV27","v":22179}]
[null,null,"  Derivative financial instruments",{"$f":"BP.ETO!D28","v":0},{"$f":"BP.ETO!E28","v":0},{"$f":"BP.ETO!F28","v":0},{"$f":"BP.ETO!G28","v":0},{"$f":"BP.ETO!H28","v":0},{"$f":"BP.ETO!I28","v":0},{"$f":"BP.ETO!J28","v":0},{"$f":"BP.ETO!K28","v":59453},{"$f":"BP.ETO!L28","v":36266},{"$f":"BP.ETO!M28","v":19238},{"$f":"BP.ETO!N28","v":21041},{"$f":"BP.ETO!O28","v":17861},{"$f":"BP.ETO!P28","v":10583},{"$f":"BP.ETO!Q28","v":19150},{"$f":"BP.ETO!R28","v":12661},{"$f":"BP.ETO!S28","v":22262},{"$f":"BP.ETO!T28","v":25179},{"$f":"BP.ETO!U28","v":48472.30386},{"$f":"BP.ETO!V28","v":64745.776979999995},{"$f":"BP.ETO!W28","v":84249},{"$f":"BP.ETO!X28","v":85265},{"$f":"BP.ETO!Y28","v":100613},{"$f":"BP.ETO!Z28","v":136431},{"$f":"BP.ETO!AA28","v":127731},{"$f":"BP.ETO!AB28","v":173624},{"$f":"BP.ETO!AC28","v":83633},{"$f":"BP.ETO!AD28","v":85040},{"$f":"BP.ETO!AE28","v":98040},{"$f":"BP.ETO!AF28","v":104799},{"$f":"BP.ETO!AG28","v":65078},{"$f":"BP.ETO!AH28","v":75386},{"$f":"BP.ETO!AI28","v":86162},{"$f":"BP.ETO!AJ28","v":95545},{"$f":"BP.ETO!AK28","v":106348},{"$f":"BP.ETO!AL28","v":72081},{"$f":"BP.ETO!AM28","v":78168},{"$f":"BP.ETO!AN28","v":92166},{"$f":"BP.ETO!AO28","v":86693},{"$f":"BP.ETO!AP28","v":50413},{"$f":"BP.ETO!AQ28","v":70432},{"$f":"BP.ETO!AR28","v":70990},{"$f":"BP.ETO!AS28","v":76479},{"$f":"BP.ETO!AT28","v":54505},{"$f":"BP.ETO!AU28","v":90200},{"$f":"BP.ETO!AV28","v":51184}]
[null,null,"Public service concession - contract asset",{"$f":"BP.ETO!D29","v":0},{"$f":"BP.ETO!E29","v":0},{"$f":"BP.ETO!F29","v":0},{"$f":"BP.ETO!G29","v":0},{"$f":"BP.ETO!H29","v":0},{"$f":"BP.ETO!I29","v":0},{"$f":"BP.ETO!J29","v":0},{"$f":"BP.ETO!K29","v":0},{"$f":"BP.ETO!L29","v":0},{"$f":"BP.ETO!M29","v":0},{"$f":"BP.ETO!N29","v":0},{"$f":"BP.ETO!O29","v":0},{"$f":"BP.ETO!P29","v":0},{"$f":"BP.ETO!Q29","v":0},{"$f":"BP.ETO!R29","v":0},{"$f":"BP.ETO!S29","v":0},{"$f":"BP.ETO!T29","v":0},{"$f":"BP.ETO!U29","v":0},{"$f":"BP.ETO!V29","v":0},{"$f":"BP.ETO!W29","v":0},{"$f":"BP.ETO!X29","v":0},{"$f":"BP.ETO!Y29","v":0},{"$f":"BP.ETO!Z29","v":0},{"$f":"BP.ETO!AA29","v":0},{"$f":"BP.ETO!AB29","v":0},{"$f":"BP.ETO!AC29","v":0},{"$f":"BP.ETO!AD29","v":0},{"$f":"BP.ETO!AE29","v":0},{"$f":"BP.ETO!AF29","v":0},{"$f":"BP.ETO!AG29","v":0},{"$f":"BP.ETO!AH29","v":0},{"$f":"BP.ETO!AI29","v":0},{"$f":"BP.ETO!AJ29","v":0},{"$f":"BP.ETO!AK29","v":0},{"$f":"BP.ETO!AL29","v":0},{"$f":"BP.ETO!AM29","v":0},{"$f":"BP.ETO!AN29","v":0},{"$f":"BP.ETO!AO29","v":0},{"$f":"BP.ETO!AP29","v":0},{"$f":"BP.ETO!AQ29","v":0},{"$f":"BP.ETO!AR29","v":"-"},{"$f":"BP.ETO!AS29","v":""},{"$f":"BP.ETO!AT29","v":0},{"$f":"BP.ETO!AU29","v":0},{"$f":"BP.ETO!AV29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.ETO!D30","v":846262},{"$f":"BP.ETO!E30","v":773134},{"$f":"BP.ETO!F30","v":739228},{"$f":"BP.ETO!G30","v":588787},{"$f":"BP.ETO!H30","v":93773},{"$f":"BP.ETO!I30","v":96301},{"$f":"BP.ETO!J30","v":98411},{"$f":"BP.ETO!K30","v":103619},{"$f":"BP.ETO!L30","v":108155},{"$f":"BP.ETO!M30","v":110317},{"$f":"BP.ETO!N30","v":233853},{"$f":"BP.ETO!O30","v":115070},{"$f":"BP.ETO!P30","v":117642},{"$f":"BP.ETO!Q30","v":108989},{"$f":"BP.ETO!R30","v":86710},{"$f":"BP.ETO!S30","v":81696},{"$f":"BP.ETO!T30","v":48200},{"$f":"BP.ETO!U30","v":66976.281969999996},{"$f":"BP.ETO!V30","v":65013.871229999997},{"$f":"BP.ETO!W30","v":6682},{"$f":"BP.ETO!X30","v":53258},{"$f":"BP.ETO!Y30","v":39051},{"$f":"BP.ETO!Z30","v":7106},{"$f":"BP.ETO!AA30","v":7301},{"$f":"BP.ETO!AB30","v":23431},{"$f":"BP.ETO!AC30","v":7371},{"$f":"BP.ETO!AD30","v":8025},{"$f":"BP.ETO!AE30","v":8223},{"$f":"BP.ETO!AF30","v":8167},{"$f":"BP.ETO!AG30","v":8402},{"$f":"BP.ETO!AH30","v":8313},{"$f":"BP.ETO!AI30","v":8549},{"$f":"BP.ETO!AJ30","v":8453},{"$f":"BP.ETO!AK30","v":8111},{"$f":"BP.ETO!AL30","v":7998},{"$f":"BP.ETO!AM30","v":8206},{"$f":"BP.ETO!AN30","v":8023},{"$f":"BP.ETO!AO30","v":8234},{"$f":"BP.ETO!AP30","v":8420},{"$f":"BP.ETO!AQ30","v":8306},{"$f":"BP.ETO!AR30","v":8525},{"$f":"BP.ETO!AS30","v":8418},{"$f":"BP.ETO!AT30","v":8315},{"$f":"BP.ETO!AU30","v":28030},{"$f":"BP.ETO!AV30","v":28512}]
[null,null,"Investments",{"$f":"BP.ETO!D31","v":0},{"$f":"BP.ETO!E31","v":0},{"$f":"BP.ETO!F31","v":0},{"$f":"BP.ETO!G31","v":0},{"$f":"BP.ETO!H31","v":0},{"$f":"BP.ETO!I31","v":0},{"$f":"BP.ETO!J31","v":0},{"$f":"BP.ETO!K31","v":0},{"$f":"BP.ETO!L31","v":0},{"$f":"BP.ETO!M31","v":0},{"$f":"BP.ETO!N31","v":0},{"$f":"BP.ETO!O31","v":0},{"$f":"BP.ETO!P31","v":0},{"$f":"BP.ETO!Q31","v":0},{"$f":"BP.ETO!R31","v":6},{"$f":"BP.ETO!S31","v":15},{"$f":"BP.ETO!T31","v":42},{"$f":"BP.ETO!U31","v":119.91704},{"$f":"BP.ETO!V31","v":147.19841},{"$f":"BP.ETO!W31","v":70},{"$f":"BP.ETO!X31","v":112},{"$f":"BP.ETO!Y31","v":107},{"$f":"BP.ETO!Z31","v":112},{"$f":"BP.ETO!AA31","v":91},{"$f":"BP.ETO!AB31","v":94},{"$f":"BP.ETO!AC31","v":94},{"$f":"BP.ETO!AD31","v":94},{"$f":"BP.ETO!AE31","v":390},{"$f":"BP.ETO!AF31","v":390},{"$f":"BP.ETO!AG31","v":384},{"$f":"BP.ETO!AH31","v":393},{"$f":"BP.ETO!AI31","v":393},{"$f":"BP.ETO!AJ31","v":393},{"$f":"BP.ETO!AK31","v":558},{"$f":"BP.ETO!AL31","v":158},{"$f":"BP.ETO!AM31","v":99},{"$f":"BP.ETO!AN31","v":195},{"$f":"BP.ETO!AO31","v":742},{"$f":"BP.ETO!AP31","v":486},{"$f":"BP.ETO!AQ31","v":393},{"$f":"BP.ETO!AR31","v":334},{"$f":"BP.ETO!AS31","v":1055},{"$f":"BP.ETO!AT31","v":1074},{"$f":"BP.ETO!AU31","v":1189},{"$f":"BP.ETO!AV31","v":592}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.ETO!D32","v":0},{"$f":"BP.ETO!E32","v":0},{"$f":"BP.ETO!F32","v":0},{"$f":"BP.ETO!G32","v":0},{"$f":"BP.ETO!H32","v":0},{"$f":"BP.ETO!I32","v":0},{"$f":"BP.ETO!J32","v":0},{"$f":"BP.ETO!K32","v":0},{"$f":"BP.ETO!L32","v":0},{"$f":"BP.ETO!M32","v":0},{"$f":"BP.ETO!N32","v":4297},{"$f":"BP.ETO!O32","v":5240},{"$f":"BP.ETO!P32","v":6603},{"$f":"BP.ETO!Q32","v":5398},{"$f":"BP.ETO!R32","v":179089},{"$f":"BP.ETO!S32","v":6481},{"$f":"BP.ETO!T32","v":201415},{"$f":"BP.ETO!U32","v":209059.21603000001},{"$f":"BP.ETO!V32","v":199137.59089000002},{"$f":"BP.ETO!W32","v":7772},{"$f":"BP.ETO!X32","v":196238},{"$f":"BP.ETO!Y32","v":7434},{"$f":"BP.ETO!Z32","v":7786},{"$f":"BP.ETO!AA32","v":9856},{"$f":"BP.ETO!AB32","v":11093},{"$f":"BP.ETO!AC32","v":15344},{"$f":"BP.ETO!AD32","v":15744},{"$f":"BP.ETO!AE32","v":18003},{"$f":"BP.ETO!AF32","v":19656},{"$f":"BP.ETO!AG32","v":19765},{"$f":"BP.ETO!AH32","v":19404},{"$f":"BP.ETO!AI32","v":18264},{"$f":"BP.ETO!AJ32","v":18631},{"$f":"BP.ETO!AK32","v":19105},{"$f":"BP.ETO!AL32","v":20376},{"$f":"BP.ETO!AM32","v":23484},{"$f":"BP.ETO!AN32","v":24646},{"$f":"BP.ETO!AO32","v":26012},{"$f":"BP.ETO!AP32","v":27551},{"$f":"BP.ETO!AQ32","v":28358},{"$f":"BP.ETO!AR32","v":28535},{"$f":"BP.ETO!AS32","v":28446},{"$f":"BP.ETO!AT32","v":28597},{"$f":"BP.ETO!AU32","v":29817},{"$f":"BP.ETO!AV32","v":36545}]
[null,null,"Intangible Assets",{"$f":"BP.ETO!D33","v":123063},{"$f":"BP.ETO!E33","v":106768},{"$f":"BP.ETO!F33","v":85781},{"$f":"BP.ETO!G33","v":220616},{"$f":"BP.ETO!H33","v":237114},{"$f":"BP.ETO!I33","v":259511},{"$f":"BP.ETO!J33","v":305937},{"$f":"BP.ETO!K33","v":246382},{"$f":"BP.ETO!L33","v":249669},{"$f":"BP.ETO!M33","v":283670},{"$f":"BP.ETO!N33","v":352249},{"$f":"BP.ETO!O33","v":327388},{"$f":"BP.ETO!P33","v":303062},{"$f":"BP.ETO!Q33","v":302806},{"$f":"BP.ETO!R33","v":116087},{"$f":"BP.ETO!S33","v":252260},{"$f":"BP.ETO!T33","v":92394},{"$f":"BP.ETO!U33","v":80394.88804999998},{"$f":"BP.ETO!V33","v":78943.312060000157},{"$f":"BP.ETO!W33","v":227880},{"$f":"BP.ETO!X33","v":49924},{"$f":"BP.ETO!Y33","v":216183},{"$f":"BP.ETO!Z33","v":230928},{"$f":"BP.ETO!AA33","v":1654160},{"$f":"BP.ETO!AB33","v":1657867},{"$f":"BP.ETO!AC33","v":1674122},{"$f":"BP.ETO!AD33","v":1645220},{"$f":"BP.ETO!AE33","v":1642081},{"$f":"BP.ETO!AF33","v":1654451},{"$f":"BP.ETO!AG33","v":1689861},{"$f":"BP.ETO!AH33","v":1727661},{"$f":"BP.ETO!AI33","v":1770786},{"$f":"BP.ETO!AJ33","v":1826285},{"$f":"BP.ETO!AK33","v":1882785},{"$f":"BP.ETO!AL33","v":1943707},{"$f":"BP.ETO!AM33","v":1971759},{"$f":"BP.ETO!AN33","v":2038174},{"$f":"BP.ETO!AO33","v":2117715},{"$f":"BP.ETO!AP33","v":2203597},{"$f":"BP.ETO!AQ33","v":2259750},{"$f":"BP.ETO!AR33","v":2388699},{"$f":"BP.ETO!AS33","v":2529018},{"$f":"BP.ETO!AT33","v":2658565},{"$f":"BP.ETO!AU33","v":2745808},{"$f":"BP.ETO!AV33","v":2840752}]
[null,null,"Total Assets",{"$f":"BP.ETO!D34","v":1164427},{"$f":"BP.ETO!E34","v":1218276},{"$f":"BP.ETO!F34","v":1214267},{"$f":"BP.ETO!G34","v":1256132},{"$f":"BP.ETO!H34","v":1231389},{"$f":"BP.ETO!I34","v":1474603},{"$f":"BP.ETO!J34","v":1540473},{"$f":"BP.ETO!K34","v":1671365},{"$f":"BP.ETO!L34","v":1586694},{"$f":"BP.ETO!M34","v":1701611},{"$f":"BP.ETO!N34","v":1972616},{"$f":"BP.ETO!O34","v":1810636},{"$f":"BP.ETO!P34","v":1907496},{"$f":"BP.ETO!Q34","v":1912701},{"$f":"BP.ETO!R34","v":2014950},{"$f":"BP.ETO!S34","v":2108469},{"$f":"BP.ETO!T34","v":2214358},{"$f":"BP.ETO!U34","v":2356774.1532799997},{"$f":"BP.ETO!V34","v":2413770.2918500002},{"$f":"BP.ETO!W34","v":2433684},{"$f":"BP.ETO!X34","v":2529775},{"$f":"BP.ETO!Y34","v":2876446},{"$f":"BP.ETO!Z34","v":2807063},{"$f":"BP.ETO!AA34","v":2807186},{"$f":"BP.ETO!AB34","v":2969442},{"$f":"BP.ETO!AC34","v":3079185},{"$f":"BP.ETO!AD34","v":3212395},{"$f":"BP.ETO!AE34","v":3322599},{"$f":"BP.ETO!AF34","v":3331660},{"$f":"BP.ETO!AG34","v":3066153},{"$f":"BP.ETO!AH34","v":3209156},{"$f":"BP.ETO!AI34","v":3203736},{"$f":"BP.ETO!AJ34","v":3190089},{"$f":"BP.ETO!AK34","v":3133109},{"$f":"BP.ETO!AL34","v":3283252},{"$f":"BP.ETO!AM34","v":3215529},{"$f":"BP.ETO!AN34","v":3401909},{"$f":"BP.ETO!AO34","v":3541183},{"$f":"BP.ETO!AP34","v":3647164},{"$f":"BP.ETO!AQ34","v":3757097},{"$f":"BP.ETO!AR34","v":3874855},{"$f":"BP.ETO!AS34","v":4164195},{"$f":"BP.ETO!AT34","v":4278527},{"$f":"BP.ETO!AU34","v":4280908},{"$f":"BP.ETO!AV34","v":4303789}]
[null,null,"Current Liabilities",{"$f":"BP.ETO!D35","v":482079},{"$f":"BP.ETO!E35","v":357789},{"$f":"BP.ETO!F35","v":348376},{"$f":"BP.ETO!G35","v":288676},{"$f":"BP.ETO!H35","v":266219},{"$f":"BP.ETO!I35","v":326325},{"$f":"BP.ETO!J35","v":326610},{"$f":"BP.ETO!K35","v":353869},{"$f":"BP.ETO!L35","v":332183},{"$f":"BP.ETO!M35","v":511478},{"$f":"BP.ETO!N35","v":562360},{"$f":"BP.ETO!O35","v":386956},{"$f":"BP.ETO!P35","v":497837},{"$f":"BP.ETO!Q35","v":502359},{"$f":"BP.ETO!R35","v":478896},{"$f":"BP.ETO!S35","v":569654},{"$f":"BP.ETO!T35","v":642945},{"$f":"BP.ETO!U35","v":533210.85419999994},{"$f":"BP.ETO!V35","v":820224.38619000011},{"$f":"BP.ETO!W35","v":595885},{"$f":"BP.ETO!X35","v":671436},{"$f":"BP.ETO!Y35","v":632768},{"$f":"BP.ETO!Z35","v":313778},{"$f":"BP.ETO!AA35","v":299567},{"$f":"BP.ETO!AB35","v":475194},{"$f":"BP.ETO!AC35","v":875922},{"$f":"BP.ETO!AD35","v":882789},{"$f":"BP.ETO!AE35","v":917097},{"$f":"BP.ETO!AF35","v":708138},{"$f":"BP.ETO!AG35","v":518818},{"$f":"BP.ETO!AH35","v":593809},{"$f":"BP.ETO!AI35","v":576653},{"$f":"BP.ETO!AJ35","v":531686},{"$f":"BP.ETO!AK35","v":382991},{"$f":"BP.ETO!AL35","v":541193},{"$f":"BP.ETO!AM35","v":562159},{"$f":"BP.ETO!AN35","v":640062},{"$f":"BP.ETO!AO35","v":949954},{"$f":"BP.ETO!AP35","v":1046110},{"$f":"BP.ETO!AQ35","v":1070192},{"$f":"BP.ETO!AR35","v":1262478},{"$f":"BP.ETO!AS35","v":949066},{"$f":"BP.ETO!AT35","v":1212595},{"$f":"BP.ETO!AU35","v":1168337},{"$f":"BP.ETO!AV35","v":1064486}]
[null,null,"Trade Payables",{"$f":"BP.ETO!D36","v":60577},{"$f":"BP.ETO!E36","v":66757},{"$f":"BP.ETO!F36","v":60078},{"$f":"BP.ETO!G36","v":86147},{"$f":"BP.ETO!H36","v":77897},{"$f":"BP.ETO!I36","v":88721},{"$f":"BP.ETO!J36","v":97989},{"$f":"BP.ETO!K36","v":94297},{"$f":"BP.ETO!L36","v":72890},{"$f":"BP.ETO!M36","v":80220},{"$f":"BP.ETO!N36","v":97015},{"$f":"BP.ETO!O36","v":84817},{"$f":"BP.ETO!P36","v":156761},{"$f":"BP.ETO!Q36","v":90119},{"$f":"BP.ETO!R36","v":155185},{"$f":"BP.ETO!S36","v":100429},{"$f":"BP.ETO!T36","v":174535},{"$f":"BP.ETO!U36","v":156315.93276},{"$f":"BP.ETO!V36","v":130745.86046},{"$f":"BP.ETO!W36","v":87669},{"$f":"BP.ETO!X36","v":166375},{"$f":"BP.ETO!Y36","v":103366},{"$f":"BP.ETO!Z36","v":115208},{"$f":"BP.ETO!AA36","v":106934},{"$f":"BP.ETO!AB36","v":95312},{"$f":"BP.ETO!AC36","v":89669},{"$f":"BP.ETO!AD36","v":81183},{"$f":"BP.ETO!AE36","v":122525},{"$f":"BP.ETO!AF36","v":102562},{"$f":"BP.ETO!AG36","v":128118},{"$f":"BP.ETO!AH36","v":180154},{"$f":"BP.ETO!AI36","v":145818},{"$f":"BP.ETO!AJ36","v":113039},{"$f":"BP.ETO!AK36","v":105858},{"$f":"BP.ETO!AL36","v":111131},{"$f":"BP.ETO!AM36","v":109544},{"$f":"BP.ETO!AN36","v":119903},{"$f":"BP.ETO!AO36","v":133220},{"$f":"BP.ETO!AP36","v":139686},{"$f":"BP.ETO!AQ36","v":157125},{"$f":"BP.ETO!AR36","v":168414},{"$f":"BP.ETO!AS36","v":185851},{"$f":"BP.ETO!AT36","v":200805},{"$f":"BP.ETO!AU36","v":192758},{"$f":"BP.ETO!AV36","v":204578}]
[null,null,"Loans and Financing",{"$f":"BP.ETO!D37","v":214333},{"$f":"BP.ETO!E37","v":63749},{"$f":"BP.ETO!F37","v":63686},{"$f":"BP.ETO!G37","v":19156},{"$f":"BP.ETO!H37","v":19144},{"$f":"BP.ETO!I37","v":19483},{"$f":"BP.ETO!J37","v":24744},{"$f":"BP.ETO!K37","v":79151},{"$f":"BP.ETO!L37","v":87586},{"$f":"BP.ETO!M37","v":211876},{"$f":"BP.ETO!N37","v":241936},{"$f":"BP.ETO!O37","v":130041},{"$f":"BP.ETO!P37","v":155880},{"$f":"BP.ETO!Q37","v":164961},{"$f":"BP.ETO!R37","v":163839},{"$f":"BP.ETO!S37","v":316268},{"$f":"BP.ETO!T37","v":316072},{"$f":"BP.ETO!U37","v":204766.54409000001},{"$f":"BP.ETO!V37","v":497077.23086000001},{"$f":"BP.ETO!W37","v":336329},{"$f":"BP.ETO!X37","v":323470},{"$f":"BP.ETO!Y37","v":311485},{"$f":"BP.ETO!Z37","v":6049},{"$f":"BP.ETO!AA37","v":3984},{"$f":"BP.ETO!AB37","v":186471},{"$f":"BP.ETO!AC37","v":548561},{"$f":"BP.ETO!AD37","v":559612},{"$f":"BP.ETO!AE37","v":514630},{"$f":"BP.ETO!AF37","v":359868},{"$f":"BP.ETO!AG37","v":60730},{"$f":"BP.ETO!AH37","v":69736},{"$f":"BP.ETO!AI37","v":74072},{"$f":"BP.ETO!AJ37","v":67966},{"$f":"BP.ETO!AK37","v":15081},{"$f":"BP.ETO!AL37","v":15192},{"$f":"BP.ETO!AM37","v":15247},{"$f":"BP.ETO!AN37","v":90616},{"$f":"BP.ETO!AO37","v":87249},{"$f":"BP.ETO!AP37","v":91418},{"$f":"BP.ETO!AQ37","v":89795},{"$f":"BP.ETO!AR37","v":15899},{"$f":"BP.ETO!AS37","v":45930},{"$f":"BP.ETO!AT37","v":297739},{"$f":"BP.ETO!AU37","v":269734},{"$f":"BP.ETO!AV37","v":386584}]
[null,null,"Debentures",{"$f":"BP.ETO!D38","v":0},{"$f":"BP.ETO!E38","v":0},{"$f":"BP.ETO!F38","v":0},{"$f":"BP.ETO!G38","v":297},{"$f":"BP.ETO!H38","v":1971},{"$f":"BP.ETO!I38","v":1733},{"$f":"BP.ETO!J38","v":7946},{"$f":"BP.ETO!K38","v":10284},{"$f":"BP.ETO!L38","v":0},{"$f":"BP.ETO!M38","v":0},{"$f":"BP.ETO!N38","v":0},{"$f":"BP.ETO!O38","v":0},{"$f":"BP.ETO!P38","v":0},{"$f":"BP.ETO!Q38","v":0},{"$f":"BP.ETO!R38","v":349},{"$f":"BP.ETO!S38","v":2655},{"$f":"BP.ETO!T38","v":5919},{"$f":"BP.ETO!U38","v":5330.79943},{"$f":"BP.ETO!V38","v":8710.1578599999993},{"$f":"BP.ETO!W38","v":4651},{"$f":"BP.ETO!X38","v":6085},{"$f":"BP.ETO!Y38","v":8037},{"$f":"BP.ETO!Z38","v":15684},{"$f":"BP.ETO!AA38","v":45693},{"$f":"BP.ETO!AB38","v":50243},{"$f":"BP.ETO!AC38","v":45292},{"$f":"BP.ETO!AD38","v":47681},{"$f":"BP.ETO!AE38","v":44866},{"$f":"BP.ETO!AF38","v":47203},{"$f":"BP.ETO!AG38","v":94354},{"$f":"BP.ETO!AH38","v":101028},{"$f":"BP.ETO!AI38","v":111374},{"$f":"BP.ETO!AJ38","v":125006},{"$f":"BP.ETO!AK38","v":62678},{"$f":"BP.ETO!AL38","v":177104},{"$f":"BP.ETO!AM38","v":108383},{"$f":"BP.ETO!AN38","v":128351},{"$f":"BP.ETO!AO38","v":407034},{"$f":"BP.ETO!AP38","v":418473},{"$f":"BP.ETO!AQ38","v":416359},{"$f":"BP.ETO!AR38","v":625076},{"$f":"BP.ETO!AS38","v":328492},{"$f":"BP.ETO!AT38","v":334636},{"$f":"BP.ETO!AU38","v":328145},{"$f":"BP.ETO!AV38","v":141442}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.ETO!D39","v":50998},{"$f":"BP.ETO!E39","v":22110},{"$f":"BP.ETO!F39","v":24284},{"$f":"BP.ETO!G39","v":33696},{"$f":"BP.ETO!H39","v":31170},{"$f":"BP.ETO!I39","v":32357},{"$f":"BP.ETO!J39","v":35164},{"$f":"BP.ETO!K39","v":33803},{"$f":"BP.ETO!L39","v":31589},{"$f":"BP.ETO!M39","v":54586},{"$f":"BP.ETO!N39","v":67184},{"$f":"BP.ETO!O39","v":32370},{"$f":"BP.ETO!P39","v":35143},{"$f":"BP.ETO!Q39","v":32876},{"$f":"BP.ETO!R39","v":43065},{"$f":"BP.ETO!S39","v":36444},{"$f":"BP.ETO!T39","v":35580},{"$f":"BP.ETO!U39","v":37483.807419999997},{"$f":"BP.ETO!V39","v":43336.300940000001},{"$f":"BP.ETO!W39","v":35621},{"$f":"BP.ETO!X39","v":41089},{"$f":"BP.ETO!Y39","v":49190},{"$f":"BP.ETO!Z39","v":49093},{"$f":"BP.ETO!AA39","v":44466},{"$f":"BP.ETO!AB39","v":40968},{"$f":"BP.ETO!AC39","v":65225},{"$f":"BP.ETO!AD39","v":68596},{"$f":"BP.ETO!AE39","v":48260},{"$f":"BP.ETO!AF39","v":37546},{"$f":"BP.ETO!AG39","v":76483},{"$f":"BP.ETO!AH39","v":70033},{"$f":"BP.ETO!AI39","v":52829},{"$f":"BP.ETO!AJ39","v":63843},{"$f":"BP.ETO!AK39","v":60107},{"$f":"BP.ETO!AL39","v":56901},{"$f":"BP.ETO!AM39","v":39873},{"$f":"BP.ETO!AN39","v":46794},{"$f":"BP.ETO!AO39","v":54973},{"$f":"BP.ETO!AP39","v":61612},{"$f":"BP.ETO!AQ39","v":66126},{"$f":"BP.ETO!AR39","v":74746},{"$f":"BP.ETO!AS39","v":69193},{"$f":"BP.ETO!AT39","v":84915},{"$f":"BP.ETO!AU39","v":61950},{"$f":"BP.ETO!AV39","v":65222}]
[null,null,"Dividends Payable",{"$f":"BP.ETO!D40","v":18880},{"$f":"BP.ETO!E40","v":18879},{"$f":"BP.ETO!F40","v":18879},{"$f":"BP.ETO!G40","v":17605},{"$f":"BP.ETO!H40","v":12574},{"$f":"BP.ETO!I40","v":0},{"$f":"BP.ETO!J40","v":0},{"$f":"BP.ETO!K40","v":8138},{"$f":"BP.ETO!L40","v":8138},{"$f":"BP.ETO!M40","v":0},{"$f":"BP.ETO!N40","v":0},{"$f":"BP.ETO!O40","v":8035},{"$f":"BP.ETO!P40","v":8035},{"$f":"BP.ETO!Q40","v":67861},{"$f":"BP.ETO!R40","v":0},{"$f":"BP.ETO!S40","v":0},{"$f":"BP.ETO!T40","v":0},{"$f":"BP.ETO!U40","v":0},{"$f":"BP.ETO!V40","v":0},{"$f":"BP.ETO!W40","v":0},{"$f":"BP.ETO!X40","v":0},{"$f":"BP.ETO!Y40","v":0},{"$f":"BP.ETO!Z40","v":0},{"$f":"BP.ETO!AA40","v":0},{"$f":"BP.ETO!AB40","v":0},{"$f":"BP.ETO!AC40","v":0},{"$f":"BP.ETO!AD40","v":0},{"$f":"BP.ETO!AE40","v":41652},{"$f":"BP.ETO!AF40","v":0},{"$f":"BP.ETO!AG40","v":0},{"$f":"BP.ETO!AH40","v":0},{"$f":"BP.ETO!AI40","v":0},{"$f":"BP.ETO!AJ40","v":0},{"$f":"BP.ETO!AK40","v":0},{"$f":"BP.ETO!AL40","v":0},{"$f":"BP.ETO!AM40","v":62483},{"$f":"BP.ETO!AN40","v":0},{"$f":"BP.ETO!AO40","v":0},{"$f":"BP.ETO!AP40","v":0},{"$f":"BP.ETO!AQ40","v":0},{"$f":"BP.ETO!AR40","v":64051},{"$f":"BP.ETO!AS40","v":0},{"$f":"BP.ETO!AT40","v":0},{"$f":"BP.ETO!AU40","v":0},{"$f":"BP.ETO!AV40","v":0}]
[null,null,"Debt charges",{"$f":"BP.ETO!D41","v":0},{"$f":"BP.ETO!E41","v":0},{"$f":"BP.ETO!F41","v":0},{"$f":"BP.ETO!G41","v":0},{"$f":"BP.ETO!H41","v":898},{"$f":"BP.ETO!I41","v":7242},{"$f":"BP.ETO!J41","v":5951},{"$f":"BP.ETO!K41","v":3348},{"$f":"BP.ETO!L41","v":6883},{"$f":"BP.ETO!M41","v":3411},{"$f":"BP.ETO!N41","v":6601},{"$f":"BP.ETO!O41","v":3531},{"$f":"BP.ETO!P41","v":9035},{"$f":"BP.ETO!Q41","v":8709},{"$f":"BP.ETO!R41","v":11922},{"$f":"BP.ETO!S41","v":3101},{"$f":"BP.ETO!T41","v":6088},{"$f":"BP.ETO!U41","v":14107.83388},{"$f":"BP.ETO!V41","v":25002.180579999997},{"$f":"BP.ETO!W41","v":17961},{"$f":"BP.ETO!X41","v":25765},{"$f":"BP.ETO!Y41","v":28538},{"$f":"BP.ETO!Z41","v":5188},{"$f":"BP.ETO!AA41","v":2094},{"$f":"BP.ETO!AB41","v":6122},{"$f":"BP.ETO!AC41","v":2542},{"$f":"BP.ETO!AD41","v":5929},{"$f":"BP.ETO!AE41","v":2303},{"$f":"BP.ETO!AF41","v":5724},{"$f":"BP.ETO!AG41","v":616},{"$f":"BP.ETO!AH41","v":808},{"$f":"BP.ETO!AI41","v":863},{"$f":"BP.ETO!AJ41","v":815},{"$f":"BP.ETO!AK41","v":678},{"$f":"BP.ETO!AL41","v":1300},{"$f":"BP.ETO!AM41","v":4890},{"$f":"BP.ETO!AN41","v":8713},{"$f":"BP.ETO!AO41","v":12506},{"$f":"BP.ETO!AP41","v":20376},{"$f":"BP.ETO!AQ41","v":27901},{"$f":"BP.ETO!AR41","v":26917},{"$f":"BP.ETO!AS41","v":36134},{"$f":"BP.ETO!AT41","v":36087},{"$f":"BP.ETO!AU41","v":49050},{"$f":"BP.ETO!AV41","v":46233}]
[null,null,"Post-employment benefits",{"$f":"BP.ETO!D42","v":0},{"$f":"BP.ETO!E42","v":0},{"$f":"BP.ETO!F42","v":0},{"$f":"BP.ETO!G42","v":0},{"$f":"BP.ETO!H42","v":241},{"$f":"BP.ETO!I42","v":241},{"$f":"BP.ETO!J42","v":241},{"$f":"BP.ETO!K42","v":338},{"$f":"BP.ETO!L42","v":338},{"$f":"BP.ETO!M42","v":1133},{"$f":"BP.ETO!N42","v":1210},{"$f":"BP.ETO!O42","v":315},{"$f":"BP.ETO!P42","v":795},{"$f":"BP.ETO!Q42","v":775},{"$f":"BP.ETO!R42","v":781},{"$f":"BP.ETO!S42","v":1450},{"$f":"BP.ETO!T42","v":1450},{"$f":"BP.ETO!U42","v":1449.9259999999999},{"$f":"BP.ETO!V42","v":1449.9259999999999},{"$f":"BP.ETO!W42","v":2793},{"$f":"BP.ETO!X42","v":2793},{"$f":"BP.ETO!Y42","v":2793},{"$f":"BP.ETO!Z42","v":2793},{"$f":"BP.ETO!AA42","v":4095},{"$f":"BP.ETO!AB42","v":4095},{"$f":"BP.ETO!AC42","v":4095},{"$f":"BP.ETO!AD42","v":4095},{"$f":"BP.ETO!AE42","v":3335},{"$f":"BP.ETO!AF42","v":3335},{"$f":"BP.ETO!AG42","v":3335},{"$f":"BP.ETO!AH42","v":3335},{"$f":"BP.ETO!AI42","v":1988},{"$f":"BP.ETO!AJ42","v":1988},{"$f":"BP.ETO!AK42","v":1782},{"$f":"BP.ETO!AL42","v":1782},{"$f":"BP.ETO!AM42","v":2784},{"$f":"BP.ETO!AN42","v":2784},{"$f":"BP.ETO!AO42","v":2784},{"$f":"BP.ETO!AP42","v":2784},{"$f":"BP.ETO!AQ42","v":4078},{"$f":"BP.ETO!AR42","v":4078},{"$f":"BP.ETO!AS42","v":4078},{"$f":"BP.ETO!AT42","v":4078},{"$f":"BP.ETO!AU42","v":2314},{"$f":"BP.ETO!AV42","v":2314}]
[null,null,"Financial sector liabilities",{"$f":"BP.ETO!D43","v":0},{"$f":"BP.ETO!E43","v":0},{"$f":"BP.ETO!F43","v":0},{"$f":"BP.ETO!G43","v":0},{"$f":"BP.ETO!H43","v":7690},{"$f":"BP.ETO!I43","v":71333},{"$f":"BP.ETO!J43","v":54303},{"$f":"BP.ETO!K43","v":49063},{"$f":"BP.ETO!L43","v":38973},{"$f":"BP.ETO!M43","v":67486},{"$f":"BP.ETO!N43","v":48947},{"$f":"BP.ETO!O43","v":50584},{"$f":"BP.ETO!P43","v":52395},{"$f":"BP.ETO!Q43","v":70492},{"$f":"BP.ETO!R43","v":33993},{"$f":"BP.ETO!S43","v":37561},{"$f":"BP.ETO!T43","v":41769},{"$f":"BP.ETO!U43","v":48022.875399999997},{"$f":"BP.ETO!V43","v":45452.165159999997},{"$f":"BP.ETO!W43","v":40081},{"$f":"BP.ETO!X43","v":34900},{"$f":"BP.ETO!Y43","v":67314},{"$f":"BP.ETO!Z43","v":68122},{"$f":"BP.ETO!AA43","v":31522},{"$f":"BP.ETO!AB43","v":30391},{"$f":"BP.ETO!AC43","v":69419},{"$f":"BP.ETO!AD43","v":70003},{"$f":"BP.ETO!AE43","v":71687},{"$f":"BP.ETO!AF43","v":58906},{"$f":"BP.ETO!AG43","v":74566},{"$f":"BP.ETO!AH43","v":78492},{"$f":"BP.ETO!AI43","v":56541},{"$f":"BP.ETO!AJ43","v":31476},{"$f":"BP.ETO!AK43","v":23368},{"$f":"BP.ETO!AL43","v":80639},{"$f":"BP.ETO!AM43","v":109570},{"$f":"BP.ETO!AN43","v":98686},{"$f":"BP.ETO!AO43","v":112582},{"$f":"BP.ETO!AP43","v":192994},{"$f":"BP.ETO!AQ43","v":173023},{"$f":"BP.ETO!AR43","v":152331},{"$f":"BP.ETO!AS43","v":157006},{"$f":"BP.ETO!AT43","v":112774},{"$f":"BP.ETO!AU43","v":99533},{"$f":"BP.ETO!AV43","v":64726}]
[null,null,"Derivative financial instruments",{"$f":"BP.ETO!D44","v":0},{"$f":"BP.ETO!E44","v":0},{"$f":"BP.ETO!F44","v":0},{"$f":"BP.ETO!G44","v":0},{"$f":"BP.ETO!H44","v":0},{"$f":"BP.ETO!I44","v":9228},{"$f":"BP.ETO!J44","v":0},{"$f":"BP.ETO!K44","v":22475},{"$f":"BP.ETO!L44","v":26241},{"$f":"BP.ETO!M44","v":36882},{"$f":"BP.ETO!N44","v":40291},{"$f":"BP.ETO!O44","v":14707},{"$f":"BP.ETO!P44","v":17765},{"$f":"BP.ETO!Q44","v":7326},{"$f":"BP.ETO!R44","v":8305},{"$f":"BP.ETO!S44","v":4101},{"$f":"BP.ETO!T44","v":6588},{"$f":"BP.ETO!U44","v":11630.496119999996},{"$f":"BP.ETO!V44","v":10256.655170000005},{"$f":"BP.ETO!W44","v":10943},{"$f":"BP.ETO!X44","v":11327},{"$f":"BP.ETO!Y44","v":9359},{"$f":"BP.ETO!Z44","v":3534},{"$f":"BP.ETO!AA44","v":1887},{"$f":"BP.ETO!AB44","v":139},{"$f":"BP.ETO!AC44","v":0},{"$f":"BP.ETO!AD44","v":0},{"$f":"BP.ETO!AE44","v":0},{"$f":"BP.ETO!AF44","v":3029},{"$f":"BP.ETO!AG44","v":5767},{"$f":"BP.ETO!AH44","v":14035},{"$f":"BP.ETO!AI44","v":26573},{"$f":"BP.ETO!AJ44","v":32230},{"$f":"BP.ETO!AK44","v":44881},{"$f":"BP.ETO!AL44","v":29926},{"$f":"BP.ETO!AM44","v":29893},{"$f":"BP.ETO!AN44","v":31265},{"$f":"BP.ETO!AO44","v":25603},{"$f":"BP.ETO!AP44","v":21395},{"$f":"BP.ETO!AQ44","v":19188},{"$f":"BP.ETO!AR44","v":12161},{"$f":"BP.ETO!AS44","v":12155},{"$f":"BP.ETO!AT44","v":24761},{"$f":"BP.ETO!AU44","v":42344},{"$f":"BP.ETO!AV44","v":38011}]
[null,null,"Incorporation of grids",{"$f":"BP.ETO!D45","v":0},{"$f":"BP.ETO!E45","v":0},{"$f":"BP.ETO!F45","v":0},{"$f":"BP.ETO!G45","v":0},{"$f":"BP.ETO!H45","v":41238},{"$f":"BP.ETO!I45","v":31645},{"$f":"BP.ETO!J45","v":24158},{"$f":"BP.ETO!K45","v":13894},{"$f":"BP.ETO!L45","v":12629},{"$f":"BP.ETO!M45","v":10632},{"$f":"BP.ETO!N45","v":0},{"$f":"BP.ETO!O45","v":9884},{"$f":"BP.ETO!P45","v":10086},{"$f":"BP.ETO!Q45","v":0},{"$f":"BP.ETO!R45","v":0},{"$f":"BP.ETO!S45","v":8533},{"$f":"BP.ETO!T45","v":0},{"$f":"BP.ETO!U45","v":0},{"$f":"BP.ETO!V45","v":0},{"$f":"BP.ETO!W45","v":4040},{"$f":"BP.ETO!X45","v":0},{"$f":"BP.ETO!Y45","v":5875},{"$f":"BP.ETO!Z45","v":3781},{"$f":"BP.ETO!AA45","v":1079},{"$f":"BP.ETO!AB45","v":1881},{"$f":"BP.ETO!AC45","v":2386},{"$f":"BP.ETO!AD45","v":3125},{"$f":"BP.ETO!AE45","v":4748},{"$f":"BP.ETO!AF45","v":4415},{"$f":"BP.ETO!AG45","v":5608},{"$f":"BP.ETO!AH45","v":4185},{"$f":"BP.ETO!AI45","v":3613},{"$f":"BP.ETO!AJ45","v":8426},{"$f":"BP.ETO!AK45","v":4006},{"$f":"BP.ETO!AL45","v":4926},{"$f":"BP.ETO!AM45","v":1673},{"$f":"BP.ETO!AN45","v":1024},{"$f":"BP.ETO!AO45","v":4606},{"$f":"BP.ETO!AP45","v":8968},{"$f":"BP.ETO!AQ45","v":7222},{"$f":"BP.ETO!AR45","v":1898},{"$f":"BP.ETO!AS45","v":5631},{"$f":"BP.ETO!AT45","v":5338},{"$f":"BP.ETO!AU45","v":4644},{"$f":"BP.ETO!AV45","v":4472}]
[null,null,"Other Accounts Payable",{"$f":"BP.ETO!D46","v":137291},{"$f":"BP.ETO!E46","v":186294},{"$f":"BP.ETO!F46","v":181449},{"$f":"BP.ETO!G46","v":131775},{"$f":"BP.ETO!H46","v":73396},{"$f":"BP.ETO!I46","v":64342},{"$f":"BP.ETO!J46","v":76114},{"$f":"BP.ETO!K46","v":39078},{"$f":"BP.ETO!L46","v":46916},{"$f":"BP.ETO!M46","v":45252},{"$f":"BP.ETO!N46","v":59176},{"$f":"BP.ETO!O46","v":52672},{"$f":"BP.ETO!P46","v":51942},{"$f":"BP.ETO!Q46","v":59240},{"$f":"BP.ETO!R46","v":61457},{"$f":"BP.ETO!S46","v":59112},{"$f":"BP.ETO!T46","v":54944},{"$f":"BP.ETO!U46","v":54102.6391},{"$f":"BP.ETO!V46","v":58193.909159999996},{"$f":"BP.ETO!W46","v":55797},{"$f":"BP.ETO!X46","v":59632},{"$f":"BP.ETO!Y46","v":46811},{"$f":"BP.ETO!Z46","v":44326},{"$f":"BP.ETO!AA46","v":57813},{"$f":"BP.ETO!AB46","v":59572},{"$f":"BP.ETO!AC46","v":48733},{"$f":"BP.ETO!AD46","v":42565},{"$f":"BP.ETO!AE46","v":63091},{"$f":"BP.ETO!AF46","v":85550},{"$f":"BP.ETO!AG46","v":69241},{"$f":"BP.ETO!AH46","v":72003},{"$f":"BP.ETO!AI46","v":102982},{"$f":"BP.ETO!AJ46","v":86897},{"$f":"BP.ETO!AK46","v":64552},{"$f":"BP.ETO!AL46","v":62292},{"$f":"BP.ETO!AM46","v":77819},{"$f":"BP.ETO!AN46","v":111926},{"$f":"BP.ETO!AO46","v":109397},{"$f":"BP.ETO!AP46","v":88404},{"$f":"BP.ETO!AQ46","v":109375},{"$f":"BP.ETO!AR46","v":116907},{"$f":"BP.ETO!AS46","v":104596},{"$f":"BP.ETO!AT46","v":111462},{"$f":"BP.ETO!AU46","v":117865},{"$f":"BP.ETO!AV46","v":110904}]
[null,null,"Non-Current Liabilities",{"$f":"BP.ETO!D47","v":337028},{"$f":"BP.ETO!E47","v":394140},{"$f":"BP.ETO!F47","v":369973},{"$f":"BP.ETO!G47","v":409925},{"$f":"BP.ETO!H47","v":395696},{"$f":"BP.ETO!I47","v":549516},{"$f":"BP.ETO!J47","v":590353},{"$f":"BP.ETO!K47","v":707250},{"$f":"BP.ETO!L47","v":628998},{"$f":"BP.ETO!M47","v":571956},{"$f":"BP.ETO!N47","v":605451},{"$f":"BP.ETO!O47","v":631334},{"$f":"BP.ETO!P47","v":611105},{"$f":"BP.ETO!Q47","v":679115},{"$f":"BP.ETO!R47","v":801548},{"$f":"BP.ETO!S47","v":785553},{"$f":"BP.ETO!T47","v":842605},{"$f":"BP.ETO!U47","v":1104940.9721799998},{"$f":"BP.ETO!V47","v":837853.05509000004},{"$f":"BP.ETO!W47","v":1098473},{"$f":"BP.ETO!X47","v":1098513},{"$f":"BP.ETO!Y47","v":1479620},{"$f":"BP.ETO!Z47","v":1737255},{"$f":"BP.ETO!AA47","v":1753871},{"$f":"BP.ETO!AB47","v":1726657},{"$f":"BP.ETO!AC47","v":1252570},{"$f":"BP.ETO!AD47","v":1448965},{"$f":"BP.ETO!AE47","v":1480192},{"$f":"BP.ETO!AF47","v":1645258},{"$f":"BP.ETO!AG47","v":1489673},{"$f":"BP.ETO!AH47","v":1564941},{"$f":"BP.ETO!AI47","v":1638280},{"$f":"BP.ETO!AJ47","v":1611853},{"$f":"BP.ETO!AK47","v":1711954},{"$f":"BP.ETO!AL47","v":1647225},{"$f":"BP.ETO!AM47","v":1608185},{"$f":"BP.ETO!AN47","v":1701831},{"$f":"BP.ETO!AO47","v":1459882},{"$f":"BP.ETO!AP47","v":1435084},{"$f":"BP.ETO!AQ47","v":1546716},{"$f":"BP.ETO!AR47","v":1440289},{"$f":"BP.ETO!AS47","v":1944406},{"$f":"BP.ETO!AT47","v":1758988},{"$f":"BP.ETO!AU47","v":1793951},{"$f":"BP.ETO!AV47","v":1966546}]
[null,null,"Loans and financing ",{"$f":"BP.ETO!D48","v":135003},{"$f":"BP.ETO!E48","v":129750},{"$f":"BP.ETO!F48","v":125312},{"$f":"BP.ETO!G48","v":187811},{"$f":"BP.ETO!H48","v":183031},{"$f":"BP.ETO!I48","v":380017},{"$f":"BP.ETO!J48","v":418617},{"$f":"BP.ETO!K48","v":543963},{"$f":"BP.ETO!L48","v":509185},{"$f":"BP.ETO!M48","v":450307},{"$f":"BP.ETO!N48","v":418189},{"$f":"BP.ETO!O48","v":480854},{"$f":"BP.ETO!P48","v":447780},{"$f":"BP.ETO!Q48","v":511149},{"$f":"BP.ETO!R48","v":470712},{"$f":"BP.ETO!S48","v":332802},{"$f":"BP.ETO!T48","v":392794},{"$f":"BP.ETO!U48","v":715110.14430999989},{"$f":"BP.ETO!V48","v":427754.07310000004},{"$f":"BP.ETO!W48","v":418974},{"$f":"BP.ETO!X48","v":413760},{"$f":"BP.ETO!Y48","v":415744},{"$f":"BP.ETO!Z48","v":452245},{"$f":"BP.ETO!AA48","v":434765},{"$f":"BP.ETO!AB48","v":402592},{"$f":"BP.ETO!AC48","v":64372},{"$f":"BP.ETO!AD48","v":65115},{"$f":"BP.ETO!AE48","v":59421},{"$f":"BP.ETO!AF48","v":249096},{"$f":"BP.ETO!AG48","v":177135},{"$f":"BP.ETO!AH48","v":251861},{"$f":"BP.ETO!AI48","v":255412},{"$f":"BP.ETO!AJ48","v":240967},{"$f":"BP.ETO!AK48","v":252178},{"$f":"BP.ETO!AL48","v":349713},{"$f":"BP.ETO!AM48","v":346077},{"$f":"BP.ETO!AN48","v":268311},{"$f":"BP.ETO!AO48","v":297404},{"$f":"BP.ETO!AP48","v":443495},{"$f":"BP.ETO!AQ48","v":440293},{"$f":"BP.ETO!AR48","v":539242},{"$f":"BP.ETO!AS48","v":632911},{"$f":"BP.ETO!AT48","v":548549},{"$f":"BP.ETO!AU48","v":716910},{"$f":"BP.ETO!AV48","v":575393}]
[null,null,"Debentures",{"$f":"BP.ETO!D49","v":0},{"$f":"BP.ETO!E49","v":50000},{"$f":"BP.ETO!F49","v":49710},{"$f":"BP.ETO!G49","v":49744},{"$f":"BP.ETO!H49","v":49777},{"$f":"BP.ETO!I49","v":48421},{"$f":"BP.ETO!J49","v":44283},{"$f":"BP.ETO!K49","v":40140},{"$f":"BP.ETO!L49","v":0},{"$f":"BP.ETO!M49","v":0},{"$f":"BP.ETO!N49","v":0},{"$f":"BP.ETO!O49","v":0},{"$f":"BP.ETO!P49","v":0},{"$f":"BP.ETO!Q49","v":0},{"$f":"BP.ETO!R49","v":73599},{"$f":"BP.ETO!S49","v":204583},{"$f":"BP.ETO!T49","v":205773},{"$f":"BP.ETO!U49","v":206776.76405},{"$f":"BP.ETO!V49","v":207868.44708000001},{"$f":"BP.ETO!W49","v":465776},{"$f":"BP.ETO!X49","v":464108},{"$f":"BP.ETO!Y49","v":881308},{"$f":"BP.ETO!Z49","v":891129},{"$f":"BP.ETO!AA49","v":860226},{"$f":"BP.ETO!AB49","v":849628},{"$f":"BP.ETO!AC49","v":866235},{"$f":"BP.ETO!AD49","v":865943},{"$f":"BP.ETO!AE49","v":902997},{"$f":"BP.ETO!AF49","v":895583},{"$f":"BP.ETO!AG49","v":850533},{"$f":"BP.ETO!AH49","v":849747},{"$f":"BP.ETO!AI49","v":886235},{"$f":"BP.ETO!AJ49","v":898663},{"$f":"BP.ETO!AK49","v":990895},{"$f":"BP.ETO!AL49","v":886246},{"$f":"BP.ETO!AM49","v":891239},{"$f":"BP.ETO!AN49","v":1108306},{"$f":"BP.ETO!AO49","v":843248},{"$f":"BP.ETO!AP49","v":729160},{"$f":"BP.ETO!AQ49","v":825369},{"$f":"BP.ETO!AR49","v":627671},{"$f":"BP.ETO!AS49","v":1057587},{"$f":"BP.ETO!AT49","v":954393},{"$f":"BP.ETO!AU49","v":952299},{"$f":"BP.ETO!AV49","v":1291632}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.ETO!D50","v":48410},{"$f":"BP.ETO!E50","v":51267},{"$f":"BP.ETO!F50","v":51955},{"$f":"BP.ETO!G50","v":511},{"$f":"BP.ETO!H50","v":0},{"$f":"BP.ETO!I50","v":13906},{"$f":"BP.ETO!J50","v":13110},{"$f":"BP.ETO!K50","v":1180},{"$f":"BP.ETO!L50","v":1713},{"$f":"BP.ETO!M50","v":5699},{"$f":"BP.ETO!N50","v":6742},{"$f":"BP.ETO!O50","v":14236},{"$f":"BP.ETO!P50","v":38956},{"$f":"BP.ETO!Q50","v":47910},{"$f":"BP.ETO!R50","v":58140},{"$f":"BP.ETO!S50","v":45546},{"$f":"BP.ETO!T50","v":48355},{"$f":"BP.ETO!U50","v":51897.006089999995},{"$f":"BP.ETO!V50","v":54964.098059999997},{"$f":"BP.ETO!W50","v":58503},{"$f":"BP.ETO!X50","v":61608},{"$f":"BP.ETO!Y50","v":65247},{"$f":"BP.ETO!Z50","v":76128},{"$f":"BP.ETO!AA50","v":75757},{"$f":"BP.ETO!AB50","v":79170},{"$f":"BP.ETO!AC50","v":0},{"$f":"BP.ETO!AD50","v":139083},{"$f":"BP.ETO!AE50","v":143052},{"$f":"BP.ETO!AF50","v":142804},{"$f":"BP.ETO!AG50","v":96101},{"$f":"BP.ETO!AH50","v":100269},{"$f":"BP.ETO!AI50","v":128618},{"$f":"BP.ETO!AJ50","v":129620},{"$f":"BP.ETO!AK50","v":129835},{"$f":"BP.ETO!AL50","v":140508},{"$f":"BP.ETO!AM50","v":136354},{"$f":"BP.ETO!AN50","v":144067},{"$f":"BP.ETO!AO50","v":149342},{"$f":"BP.ETO!AP50","v":146294},{"$f":"BP.ETO!AQ50","v":154431},{"$f":"BP.ETO!AR50","v":164341},{"$f":"BP.ETO!AS50","v":171175},{"$f":"BP.ETO!AT50","v":162094},{"$f":"BP.ETO!AU50","v":39640},{"$f":"BP.ETO!AV50","v":19497}]
[null,null,"Trade payables",{"$f":"BP.ETO!D51","v":0},{"$f":"BP.ETO!E51","v":0},{"$f":"BP.ETO!F51","v":0},{"$f":"BP.ETO!G51","v":0},{"$f":"BP.ETO!H51","v":0},{"$f":"BP.ETO!I51","v":0},{"$f":"BP.ETO!J51","v":0},{"$f":"BP.ETO!K51","v":0},{"$f":"BP.ETO!L51","v":0},{"$f":"BP.ETO!M51","v":0},{"$f":"BP.ETO!N51","v":0},{"$f":"BP.ETO!O51","v":0},{"$f":"BP.ETO!P51","v":0},{"$f":"BP.ETO!Q51","v":0},{"$f":"BP.ETO!R51","v":0},{"$f":"BP.ETO!S51","v":0},{"$f":"BP.ETO!T51","v":0},{"$f":"BP.ETO!U51","v":0},{"$f":"BP.ETO!V51","v":0},{"$f":"BP.ETO!W51","v":4386},{"$f":"BP.ETO!X51","v":4536},{"$f":"BP.ETO!Y51","v":5073},{"$f":"BP.ETO!Z51","v":6627},{"$f":"BP.ETO!AA51","v":6644},{"$f":"BP.ETO!AB51","v":6721},{"$f":"BP.ETO!AC51","v":6750},{"$f":"BP.ETO!AD51","v":6909},{"$f":"BP.ETO!AE51","v":6997},{"$f":"BP.ETO!AF51","v":7085},{"$f":"BP.ETO!AG51","v":7251},{"$f":"BP.ETO!AH51","v":7370},{"$f":"BP.ETO!AI51","v":8119},{"$f":"BP.ETO!AJ51","v":8391},{"$f":"BP.ETO!AK51","v":8534},{"$f":"BP.ETO!AL51","v":8164},{"$f":"BP.ETO!AM51","v":8338},{"$f":"BP.ETO!AN51","v":8665},{"$f":"BP.ETO!AO51","v":9644},{"$f":"BP.ETO!AP51","v":9872},{"$f":"BP.ETO!AQ51","v":10073},{"$f":"BP.ETO!AR51","v":10498},{"$f":"BP.ETO!AS51","v":11634},{"$f":"BP.ETO!AT51","v":11868},{"$f":"BP.ETO!AU51","v":12121},{"$f":"BP.ETO!AV51","v":12543}]
[null,null,"Derivative financial instruments",{"$f":"BP.ETO!D52","v":0},{"$f":"BP.ETO!E52","v":0},{"$f":"BP.ETO!F52","v":0},{"$f":"BP.ETO!G52","v":0},{"$f":"BP.ETO!H52","v":0},{"$f":"BP.ETO!I52","v":0},{"$f":"BP.ETO!J52","v":0},{"$f":"BP.ETO!K52","v":0},{"$f":"BP.ETO!L52","v":0},{"$f":"BP.ETO!M52","v":0},{"$f":"BP.ETO!N52","v":0},{"$f":"BP.ETO!O52","v":0},{"$f":"BP.ETO!P52","v":0},{"$f":"BP.ETO!Q52","v":0},{"$f":"BP.ETO!R52","v":0},{"$f":"BP.ETO!S52","v":0},{"$f":"BP.ETO!T52","v":0},{"$f":"BP.ETO!U52","v":126.05367},{"$f":"BP.ETO!V52","v":120.29205999999999},{"$f":"BP.ETO!W52","v":0},{"$f":"BP.ETO!X52","v":0},{"$f":"BP.ETO!Y52","v":0},{"$f":"BP.ETO!Z52","v":0},{"$f":"BP.ETO!AA52","v":0},{"$f":"BP.ETO!AB52","v":0},{"$f":"BP.ETO!AC52","v":0},{"$f":"BP.ETO!AD52","v":0},{"$f":"BP.ETO!AE52","v":0},{"$f":"BP.ETO!AF52","v":0},{"$f":"BP.ETO!AG52","v":3020},{"$f":"BP.ETO!AH52","v":0},{"$f":"BP.ETO!AI52","v":0},{"$f":"BP.ETO!AJ52","v":5005},{"$f":"BP.ETO!AK52","v":0},{"$f":"BP.ETO!AL52","v":0},{"$f":"BP.ETO!AM52","v":0},{"$f":"BP.ETO!AN52","v":0},{"$f":"BP.ETO!AO52","v":0},{"$f":"BP.ETO!AP52","v":0},{"$f":"BP.ETO!AQ52","v":0},{"$f":"BP.ETO!AR52","v":0},{"$f":"BP.ETO!AS52","v":0},{"$f":"BP.ETO!AT52","v":0},{"$f":"BP.ETO!AU52","v":0},{"$f":"BP.ETO!AV52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.ETO!D53","v":0},{"$f":"BP.ETO!E53","v":0},{"$f":"BP.ETO!F53","v":0},{"$f":"BP.ETO!G53","v":0},{"$f":"BP.ETO!H53","v":62010},{"$f":"BP.ETO!I53","v":60810},{"$f":"BP.ETO!J53","v":56526},{"$f":"BP.ETO!K53","v":52376},{"$f":"BP.ETO!L53","v":53747},{"$f":"BP.ETO!M53","v":58772},{"$f":"BP.ETO!N53","v":57613},{"$f":"BP.ETO!O53","v":59894},{"$f":"BP.ETO!P53","v":62457},{"$f":"BP.ETO!Q53","v":68008},{"$f":"BP.ETO!R53","v":68483},{"$f":"BP.ETO!S53","v":68576},{"$f":"BP.ETO!T53","v":67470},{"$f":"BP.ETO!U53","v":67059.440140000006},{"$f":"BP.ETO!V53","v":65472.685440000001},{"$f":"BP.ETO!W53","v":60969},{"$f":"BP.ETO!X53","v":60651},{"$f":"BP.ETO!Y53","v":49598},{"$f":"BP.ETO!Z53","v":48361},{"$f":"BP.ETO!AA53","v":47510},{"$f":"BP.ETO!AB53","v":46395},{"$f":"BP.ETO!AC53","v":46043},{"$f":"BP.ETO!AD53","v":47390},{"$f":"BP.ETO!AE53","v":46441},{"$f":"BP.ETO!AF53","v":46679},{"$f":"BP.ETO!AG53","v":46664},{"$f":"BP.ETO!AH53","v":46739},{"$f":"BP.ETO!AI53","v":27909},{"$f":"BP.ETO!AJ53","v":28385},{"$f":"BP.ETO!AK53","v":26433},{"$f":"BP.ETO!AL53","v":23483},{"$f":"BP.ETO!AM53","v":23079},{"$f":"BP.ETO!AN53","v":23953},{"$f":"BP.ETO!AO53","v":23499},{"$f":"BP.ETO!AP53","v":23401},{"$f":"BP.ETO!AQ53","v":21441},{"$f":"BP.ETO!AR53","v":21951},{"$f":"BP.ETO!AS53","v":21720},{"$f":"BP.ETO!AT53","v":19235},{"$f":"BP.ETO!AU53","v":14647},{"$f":"BP.ETO!AV53","v":16088}]
[null,null,"Post-employment benefits",{"$f":"BP.ETO!D54","v":0},{"$f":"BP.ETO!E54","v":0},{"$f":"BP.ETO!F54","v":0},{"$f":"BP.ETO!G54","v":0},{"$f":"BP.ETO!H54","v":434},{"$f":"BP.ETO!I54","v":494},{"$f":"BP.ETO!J54","v":554},{"$f":"BP.ETO!K54","v":49280},{"$f":"BP.ETO!L54","v":476},{"$f":"BP.ETO!M54","v":561},{"$f":"BP.ETO!N54","v":645},{"$f":"BP.ETO!O54","v":889},{"$f":"BP.ETO!P54","v":968},{"$f":"BP.ETO!Q54","v":1046},{"$f":"BP.ETO!R54","v":1125},{"$f":"BP.ETO!S54","v":8126},{"$f":"BP.ETO!T54","v":8489},{"$f":"BP.ETO!U54","v":8851.2762300000013},{"$f":"BP.ETO!V54","v":9213.7577400000009},{"$f":"BP.ETO!W54","v":17854},{"$f":"BP.ETO!X54","v":18552},{"$f":"BP.ETO!Y54","v":19250},{"$f":"BP.ETO!Z54","v":19949},{"$f":"BP.ETO!AA54","v":34815},{"$f":"BP.ETO!AB54","v":35838},{"$f":"BP.ETO!AC54","v":36862},{"$f":"BP.ETO!AD54","v":37886},{"$f":"BP.ETO!AE54","v":27578},{"$f":"BP.ETO!AF54","v":28413},{"$f":"BP.ETO!AG54","v":28101},{"$f":"BP.ETO!AH54","v":28935},{"$f":"BP.ETO!AI54","v":15193},{"$f":"BP.ETO!AJ54","v":15686},{"$f":"BP.ETO!AK54","v":14607},{"$f":"BP.ETO!AL54","v":15100},{"$f":"BP.ETO!AM54","v":15267},{"$f":"BP.ETO!AN54","v":15993},{"$f":"BP.ETO!AO54","v":16718},{"$f":"BP.ETO!AP54","v":17444},{"$f":"BP.ETO!AQ54","v":21766},{"$f":"BP.ETO!AR54","v":22819},{"$f":"BP.ETO!AS54","v":23873},{"$f":"BP.ETO!AT54","v":24927},{"$f":"BP.ETO!AU54","v":12563},{"$f":"BP.ETO!AV54","v":13148}]
[null,null,"Financial sector liabilities",{"$f":"BP.ETO!D55","v":0},{"$f":"BP.ETO!E55","v":0},{"$f":"BP.ETO!F55","v":0},{"$f":"BP.ETO!G55","v":0},{"$f":"BP.ETO!H55","v":55367},{"$f":"BP.ETO!I55","v":0},{"$f":"BP.ETO!J55","v":10770},{"$f":"BP.ETO!K55","v":12861},{"$f":"BP.ETO!L55","v":7876},{"$f":"BP.ETO!M55","v":2650},{"$f":"BP.ETO!N55","v":15473},{"$f":"BP.ETO!O55","v":26541},{"$f":"BP.ETO!P55","v":20463},{"$f":"BP.ETO!Q55","v":10194},{"$f":"BP.ETO!R55","v":36630},{"$f":"BP.ETO!S55","v":34224},{"$f":"BP.ETO!T55","v":26917},{"$f":"BP.ETO!U55","v":18037.918289999998},{"$f":"BP.ETO!V55","v":35637.669809999999},{"$f":"BP.ETO!W55","v":35596},{"$f":"BP.ETO!X55","v":31928},{"$f":"BP.ETO!Y55","v":0},{"$f":"BP.ETO!Z55","v":0},{"$f":"BP.ETO!AA55","v":45109},{"$f":"BP.ETO!AB55","v":42773},{"$f":"BP.ETO!AC55","v":3194},{"$f":"BP.ETO!AD55","v":7995},{"$f":"BP.ETO!AE55","v":5203},{"$f":"BP.ETO!AF55","v":6052},{"$f":"BP.ETO!AG55","v":3278},{"$f":"BP.ETO!AH55","v":2653},{"$f":"BP.ETO!AI55","v":36234},{"$f":"BP.ETO!AJ55","v":1812},{"$f":"BP.ETO!AK55","v":81},{"$f":"BP.ETO!AL55","v":34016},{"$f":"BP.ETO!AM55","v":24020},{"$f":"BP.ETO!AN55","v":21755},{"$f":"BP.ETO!AO55","v":5222},{"$f":"BP.ETO!AP55","v":48265},{"$f":"BP.ETO!AQ55","v":56106},{"$f":"BP.ETO!AR55","v":32178},{"$f":"BP.ETO!AS55","v":1269},{"$f":"BP.ETO!AT55","v":12293},{"$f":"BP.ETO!AU55","v":18440},{"$f":"BP.ETO!AV55","v":10109}]
[null,null,"Incorporation of grids",{"$f":"BP.ETO!D56","v":0},{"$f":"BP.ETO!E56","v":0},{"$f":"BP.ETO!F56","v":0},{"$f":"BP.ETO!G56","v":0},{"$f":"BP.ETO!H56","v":0},{"$f":"BP.ETO!I56","v":0},{"$f":"BP.ETO!J56","v":0},{"$f":"BP.ETO!K56","v":0},{"$f":"BP.ETO!L56","v":0},{"$f":"BP.ETO!M56","v":0},{"$f":"BP.ETO!N56","v":0},{"$f":"BP.ETO!O56","v":0},{"$f":"BP.ETO!P56","v":0},{"$f":"BP.ETO!Q56","v":0},{"$f":"BP.ETO!R56","v":0},{"$f":"BP.ETO!S56","v":0},{"$f":"BP.ETO!T56","v":0},{"$f":"BP.ETO!U56","v":0},{"$f":"BP.ETO!V56","v":0},{"$f":"BP.ETO!W56","v":0},{"$f":"BP.ETO!X56","v":0},{"$f":"BP.ETO!Y56","v":0},{"$f":"BP.ETO!Z56","v":199979},{"$f":"BP.ETO!AA56","v":0},{"$f":"BP.ETO!AB56","v":0},{"$f":"BP.ETO!AC56","v":0},{"$f":"BP.ETO!AD56","v":0},{"$f":"BP.ETO!AE56","v":0},{"$f":"BP.ETO!AF56","v":0},{"$f":"BP.ETO!AG56","v":0},{"$f":"BP.ETO!AH56","v":0},{"$f":"BP.ETO!AI56","v":0},{"$f":"BP.ETO!AJ56","v":0},{"$f":"BP.ETO!AK56","v":0},{"$f":"BP.ETO!AL56","v":0},{"$f":"BP.ETO!AM56","v":0},{"$f":"BP.ETO!AN56","v":0},{"$f":"BP.ETO!AO56","v":0},{"$f":"BP.ETO!AP56","v":0},{"$f":"BP.ETO!AQ56","v":0},{"$f":"BP.ETO!AR56","v":"-"},{"$f":"BP.ETO!AS56","v":""},{"$f":"BP.ETO!AT56","v":0},{"$f":"BP.ETO!AU56","v":0},{"$f":"BP.ETO!AV56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.ETO!D57","v":0},{"$f":"BP.ETO!E57","v":0},{"$f":"BP.ETO!F57","v":0},{"$f":"BP.ETO!G57","v":0},{"$f":"BP.ETO!H57","v":0},{"$f":"BP.ETO!I57","v":0},{"$f":"BP.ETO!J57","v":0},{"$f":"BP.ETO!K57","v":0},{"$f":"BP.ETO!L57","v":0},{"$f":"BP.ETO!M57","v":0},{"$f":"BP.ETO!N57","v":0},{"$f":"BP.ETO!O57","v":0},{"$f":"BP.ETO!P57","v":0},{"$f":"BP.ETO!Q57","v":0},{"$f":"BP.ETO!R57","v":0},{"$f":"BP.ETO!S57","v":0},{"$f":"BP.ETO!T57","v":0},{"$f":"BP.ETO!U57","v":0},{"$f":"BP.ETO!V57","v":0},{"$f":"BP.ETO!W57","v":0},{"$f":"BP.ETO!X57","v":0},{"$f":"BP.ETO!Y57","v":0},{"$f":"BP.ETO!Z57","v":0},{"$f":"BP.ETO!AA57","v":210476},{"$f":"BP.ETO!AB57","v":0},{"$f":"BP.ETO!AC57","v":229114},{"$f":"BP.ETO!AD57","v":238030},{"$f":"BP.ETO!AE57","v":248380},{"$f":"BP.ETO!AF57","v":249304},{"$f":"BP.ETO!AG57","v":255209},{"$f":"BP.ETO!AH57","v":257265},{"$f":"BP.ETO!AI57","v":260930},{"$f":"BP.ETO!AJ57","v":264540},{"$f":"BP.ETO!AK57","v":269312},{"$f":"BP.ETO!AL57","v":175005},{"$f":"BP.ETO!AM57","v":151285},{"$f":"BP.ETO!AN57","v":96969},{"$f":"BP.ETO!AO57","v":99767},{"$f":"BP.ETO!AP57","v":0},{"$f":"BP.ETO!AQ57","v":0},{"$f":"BP.ETO!AR57","v":92},{"$f":"BP.ETO!AS57","v":92},{"$f":"BP.ETO!AT57","v":0},{"$f":"BP.ETO!AU57","v":0},{"$f":"BP.ETO!AV57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ETO!D58","v":153615},{"$f":"BP.ETO!E58","v":163123},{"$f":"BP.ETO!F58","v":142996},{"$f":"BP.ETO!G58","v":171859},{"$f":"BP.ETO!H58","v":45077},{"$f":"BP.ETO!I58","v":45868},{"$f":"BP.ETO!J58","v":46493},{"$f":"BP.ETO!K58","v":7450},{"$f":"BP.ETO!L58","v":56001},{"$f":"BP.ETO!M58","v":53967},{"$f":"BP.ETO!N58","v":106789},{"$f":"BP.ETO!O58","v":48920},{"$f":"BP.ETO!P58","v":40481},{"$f":"BP.ETO!Q58","v":40808},{"$f":"BP.ETO!R58","v":92859},{"$f":"BP.ETO!S58","v":91696},{"$f":"BP.ETO!T58","v":92807},{"$f":"BP.ETO!U58","v":37082.369399999996},{"$f":"BP.ETO!V58","v":36822.031800000004},{"$f":"BP.ETO!W58","v":36415},{"$f":"BP.ETO!X58","v":43370},{"$f":"BP.ETO!Y58","v":43400},{"$f":"BP.ETO!Z58","v":42837},{"$f":"BP.ETO!AA58","v":38569},{"$f":"BP.ETO!AB58","v":263540},{"$f":"BP.ETO!AC58","v":0},{"$f":"BP.ETO!AD58","v":40614},{"$f":"BP.ETO!AE58","v":40123},{"$f":"BP.ETO!AF58","v":20242},{"$f":"BP.ETO!AG58","v":22381},{"$f":"BP.ETO!AH58","v":20102},{"$f":"BP.ETO!AI58","v":19630},{"$f":"BP.ETO!AJ58","v":18784},{"$f":"BP.ETO!AK58","v":20079},{"$f":"BP.ETO!AL58","v":14990},{"$f":"BP.ETO!AM58","v":12526},{"$f":"BP.ETO!AN58","v":13812},{"$f":"BP.ETO!AO58","v":15038},{"$f":"BP.ETO!AP58","v":17153},{"$f":"BP.ETO!AQ58","v":17237},{"$f":"BP.ETO!AR58","v":21497},{"$f":"BP.ETO!AS58","v":24145},{"$f":"BP.ETO!AT58","v":25629},{"$f":"BP.ETO!AU58","v":27331},{"$f":"BP.ETO!AV58","v":28136}]
[null,null,"Shareholder's Equity",{"$f":"BP.ETO!D59","v":345320},{"$f":"BP.ETO!E59","v":466347},{"$f":"BP.ETO!F59","v":495918},{"$f":"BP.ETO!G59","v":557531},{"$f":"BP.ETO!H59","v":569474},{"$f":"BP.ETO!I59","v":598762},{"$f":"BP.ETO!J59","v":623510},{"$f":"BP.ETO!K59","v":610246},{"$f":"BP.ETO!L59","v":625513},{"$f":"BP.ETO!M59","v":618177},{"$f":"BP.ETO!N59","v":804805},{"$f":"BP.ETO!O59","v":792346},{"$f":"BP.ETO!P59","v":798554},{"$f":"BP.ETO!Q59","v":731227},{"$f":"BP.ETO!R59","v":734506},{"$f":"BP.ETO!S59","v":753262},{"$f":"BP.ETO!T59","v":728808},{"$f":"BP.ETO!U59","v":718622.32689999999},{"$f":"BP.ETO!V59","v":755692.85057000001},{"$f":"BP.ETO!W59","v":739326},{"$f":"BP.ETO!X59","v":759826},{"$f":"BP.ETO!Y59","v":764058},{"$f":"BP.ETO!Z59","v":756030},{"$f":"BP.ETO!AA59","v":753748},{"$f":"BP.ETO!AB59","v":767591},{"$f":"BP.ETO!AC59","v":803718},{"$f":"BP.ETO!AD59","v":880641},{"$f":"BP.ETO!AE59","v":925310},{"$f":"BP.ETO!AF59","v":978264},{"$f":"BP.ETO!AG59","v":1057662},{"$f":"BP.ETO!AH59","v":1050406},{"$f":"BP.ETO!AI59","v":988803},{"$f":"BP.ETO!AJ59","v":1046550},{"$f":"BP.ETO!AK59","v":1038164},{"$f":"BP.ETO!AL59","v":1094834},{"$f":"BP.ETO!AM59","v":1045185},{"$f":"BP.ETO!AN59","v":1060016},{"$f":"BP.ETO!AO59","v":1131347},{"$f":"BP.ETO!AP59","v":1165970},{"$f":"BP.ETO!AQ59","v":1140189},{"$f":"BP.ETO!AR59","v":1172088},{"$f":"BP.ETO!AS59","v":1270723},{"$f":"BP.ETO!AT59","v":1306944},{"$f":"BP.ETO!AU59","v":1318620},{"$f":"BP.ETO!AV59","v":1272757}]
[null,null,"Capital",{"$f":"BP.ETO!D60","v":194367},{"$f":"BP.ETO!E60","v":342969},{"$f":"BP.ETO!F60","v":342969},{"$f":"BP.ETO!G60","v":342969},{"$f":"BP.ETO!H60","v":342969},{"$f":"BP.ETO!I60","v":342969},{"$f":"BP.ETO!J60","v":342969},{"$f":"BP.ETO!K60","v":342969},{"$f":"BP.ETO!L60","v":342969},{"$f":"BP.ETO!M60","v":353134},{"$f":"BP.ETO!N60","v":505729},{"$f":"BP.ETO!O60","v":505729},{"$f":"BP.ETO!P60","v":505729},{"$f":"BP.ETO!Q60","v":516267},{"$f":"BP.ETO!R60","v":516267},{"$f":"BP.ETO!S60","v":516267},{"$f":"BP.ETO!T60","v":516267},{"$f":"BP.ETO!U60","v":516266.85516000004},{"$f":"BP.ETO!V60","v":516266.85516000004},{"$f":"BP.ETO!W60","v":532190},{"$f":"BP.ETO!X60","v":532190},{"$f":"BP.ETO!Y60","v":532190},{"$f":"BP.ETO!Z60","v":532190},{"$f":"BP.ETO!AA60","v":532190},{"$f":"BP.ETO!AB60","v":532190},{"$f":"BP.ETO!AC60","v":532190},{"$f":"BP.ETO!AD60","v":532190},{"$f":"BP.ETO!AE60","v":532190},{"$f":"BP.ETO!AF60","v":532190},{"$f":"BP.ETO!AG60","v":532190},{"$f":"BP.ETO!AH60","v":532190},{"$f":"BP.ETO!AI60","v":532190},{"$f":"BP.ETO!AJ60","v":532190},{"$f":"BP.ETO!AK60","v":532190},{"$f":"BP.ETO!AL60","v":532190},{"$f":"BP.ETO!AM60","v":532190},{"$f":"BP.ETO!AN60","v":532190},{"$f":"BP.ETO!AO60","v":532190},{"$f":"BP.ETO!AP60","v":532190},{"$f":"BP.ETO!AQ60","v":532190},{"$f":"BP.ETO!AR60","v":532190},{"$f":"BP.ETO!AS60","v":532190},{"$f":"BP.ETO!AT60","v":532190},{"$f":"BP.ETO!AU60","v":532190},{"$f":"BP.ETO!AV60","v":532190}]
[null,null,"Capital Reserve",{"$f":"BP.ETO!D61","v":39960},{"$f":"BP.ETO!E61","v":39960},{"$f":"BP.ETO!F61","v":39960},{"$f":"BP.ETO!G61","v":39960},{"$f":"BP.ETO!H61","v":39960},{"$f":"BP.ETO!I61","v":39960},{"$f":"BP.ETO!J61","v":39960},{"$f":"BP.ETO!K61","v":39960},{"$f":"BP.ETO!L61","v":39960},{"$f":"BP.ETO!M61","v":39960},{"$f":"BP.ETO!N61","v":39960},{"$f":"BP.ETO!O61","v":39960},{"$f":"BP.ETO!P61","v":39960},{"$f":"BP.ETO!Q61","v":60419},{"$f":"BP.ETO!R61","v":39960},{"$f":"BP.ETO!S61","v":39960},{"$f":"BP.ETO!T61","v":43384},{"$f":"BP.ETO!U61","v":39960.255810000002},{"$f":"BP.ETO!V61","v":42601.844520000006},{"$f":"BP.ETO!W61","v":42754},{"$f":"BP.ETO!X61","v":42792},{"$f":"BP.ETO!Y61","v":42870},{"$f":"BP.ETO!Z61","v":42971},{"$f":"BP.ETO!AA61","v":43081},{"$f":"BP.ETO!AB61","v":43184},{"$f":"BP.ETO!AC61","v":43287},{"$f":"BP.ETO!AD61","v":43391},{"$f":"BP.ETO!AE61","v":44036},{"$f":"BP.ETO!AF61","v":44036},{"$f":"BP.ETO!AG61","v":43975},{"$f":"BP.ETO!AH61","v":44226},{"$f":"BP.ETO!AI61","v":11203},{"$f":"BP.ETO!AJ61","v":11351},{"$f":"BP.ETO!AK61","v":11381},{"$f":"BP.ETO!AL61","v":15181},{"$f":"BP.ETO!AM61","v":15132},{"$f":"BP.ETO!AN61","v":15317},{"$f":"BP.ETO!AO61","v":15498},{"$f":"BP.ETO!AP61","v":15634},{"$f":"BP.ETO!AQ61","v":15828},{"$f":"BP.ETO!AR61","v":15515},{"$f":"BP.ETO!AS61","v":15058},{"$f":"BP.ETO!AT61","v":15542},{"$f":"BP.ETO!AU61","v":15938},{"$f":"BP.ETO!AV61","v":16326}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ETO!D62","v":-10313},{"$f":"BP.ETO!E62","v":-36176},{"$f":"BP.ETO!F62","v":-4932},{"$f":"BP.ETO!G62","v":0},{"$f":"BP.ETO!H62","v":13477},{"$f":"BP.ETO!I62","v":44319},{"$f":"BP.ETO!J62","v":70613},{"$f":"BP.ETO!K62","v":0},{"$f":"BP.ETO!L62","v":16798},{"$f":"BP.ETO!M62","v":2561},{"$f":"BP.ETO!N62","v":3356},{"$f":"BP.ETO!O62","v":0},{"$f":"BP.ETO!P62","v":6208},{"$f":"BP.ETO!Q62","v":4299},{"$f":"BP.ETO!R62","v":-22971},{"$f":"BP.ETO!S62","v":0},{"$f":"BP.ETO!T62","v":1187},{"$f":"BP.ETO!U62","v":-19184.282329999998},{"$f":"BP.ETO!V62","v":-27362.46716},{"$f":"BP.ETO!W62","v":0},{"$f":"BP.ETO!X62","v":1093},{"$f":"BP.ETO!Y62","v":103238},{"$f":"BP.ETO!Z62","v":64257},{"$f":"BP.ETO!AA62","v":0},{"$f":"BP.ETO!AB62","v":15507},{"$f":"BP.ETO!AC62","v":51479},{"$f":"BP.ETO!AD62","v":128298},{"$f":"BP.ETO!AE62","v":0},{"$f":"BP.ETO!AF62","v":52964},{"$f":"BP.ETO!AG62","v":132413},{"$f":"BP.ETO!AH62","v":124906},{"$f":"BP.ETO!AI62","v":0},{"$f":"BP.ETO!AJ62","v":72510},{"$f":"BP.ETO!AK62","v":65233},{"$f":"BP.ETO!AL62","v":118103},{"$f":"BP.ETO!AM62","v":0},{"$f":"BP.ETO!AN62","v":65612},{"$f":"BP.ETO!AO62","v":136762},{"$f":"BP.ETO!AP62","v":219799},{"$f":"BP.ETO!AQ62","v":0},{"$f":"BP.ETO!AR62","v":96422},{"$f":"BP.ETO!AS62","v":195514},{"$f":"BP.ETO!AT62","v":231251},{"$f":"BP.ETO!AU62","v":0},{"$f":"BP.ETO!AV62","v":71040}]
[null,null,"Equity Income Adjustment",{"$f":"BP.ETO!D63","v":0},{"$f":"BP.ETO!E63","v":0},{"$f":"BP.ETO!F63","v":0},{"$f":"BP.ETO!G63","v":30083},{"$f":"BP.ETO!H63","v":28549},{"$f":"BP.ETO!I63","v":26995},{"$f":"BP.ETO!J63","v":25449},{"$f":"BP.ETO!K63","v":23699},{"$f":"BP.ETO!L63","v":22168},{"$f":"BP.ETO!M63","v":20512},{"$f":"BP.ETO!N63","v":19716},{"$f":"BP.ETO!O63","v":17548},{"$f":"BP.ETO!P63","v":14313},{"$f":"BP.ETO!Q63","v":-8744},{"$f":"BP.ETO!R63","v":10676},{"$f":"BP.ETO!S63","v":10648},{"$f":"BP.ETO!T63","v":0},{"$f":"BP.ETO!U63","v":0},{"$f":"BP.ETO!V63","v":0},{"$f":"BP.ETO!W63","v":5999},{"$f":"BP.ETO!X63","v":0},{"$f":"BP.ETO!Y63","v":3845},{"$f":"BP.ETO!Z63","v":2783},{"$f":"BP.ETO!AA63","v":1715},{"$f":"BP.ETO!AB63","v":-52},{"$f":"BP.ETO!AC63","v":0},{"$f":"BP.ETO!AD63","v":0},{"$f":"BP.ETO!AE63","v":0},{"$f":"BP.ETO!AF63","v":0},{"$f":"BP.ETO!AG63","v":0},{"$f":"BP.ETO!AH63","v":0},{"$f":"BP.ETO!AI63","v":0},{"$f":"BP.ETO!AJ63","v":0},{"$f":"BP.ETO!AK63","v":0},{"$f":"BP.ETO!AL63","v":0},{"$f":"BP.ETO!AM63","v":0},{"$f":"BP.ETO!AN63","v":0},{"$f":"BP.ETO!AO63","v":0},{"$f":"BP.ETO!AP63","v":0},{"$f":"BP.ETO!AQ63","v":0},{"$f":"BP.ETO!AR63","v":"-"},{"$f":"BP.ETO!AS63","v":""},{"$f":"BP.ETO!AT63","v":0},{"$f":"BP.ETO!AU63","v":0},{"$f":"BP.ETO!AV63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.ETO!D64","v":0},{"$f":"BP.ETO!E64","v":0},{"$f":"BP.ETO!F64","v":0},{"$f":"BP.ETO!G64","v":0},{"$f":"BP.ETO!H64","v":0},{"$f":"BP.ETO!I64","v":0},{"$f":"BP.ETO!J64","v":0},{"$f":"BP.ETO!K64","v":0},{"$f":"BP.ETO!L64","v":0},{"$f":"BP.ETO!M64","v":0},{"$f":"BP.ETO!N64","v":0},{"$f":"BP.ETO!O64","v":0},{"$f":"BP.ETO!P64","v":0},{"$f":"BP.ETO!Q64","v":0},{"$f":"BP.ETO!R64","v":0},{"$f":"BP.ETO!S64","v":0},{"$f":"BP.ETO!T64","v":0},{"$f":"BP.ETO!U64","v":0},{"$f":"BP.ETO!V64","v":0},{"$f":"BP.ETO!W64","v":0},{"$f":"BP.ETO!X64","v":0},{"$f":"BP.ETO!Y64","v":0},{"$f":"BP.ETO!Z64","v":0},{"$f":"BP.ETO!AA64","v":0},{"$f":"BP.ETO!AB64","v":0},{"$f":"BP.ETO!AC64","v":0},{"$f":"BP.ETO!AD64","v":0},{"$f":"BP.ETO!AE64","v":0},{"$f":"BP.ETO!AF64","v":0},{"$f":"BP.ETO!AG64","v":0},{"$f":"BP.ETO!AH64","v":0},{"$f":"BP.ETO!AI64","v":0},{"$f":"BP.ETO!AJ64","v":0},{"$f":"BP.ETO!AK64","v":0},{"$f":"BP.ETO!AL64","v":0},{"$f":"BP.ETO!AM64","v":0},{"$f":"BP.ETO!AN64","v":0},{"$f":"BP.ETO!AO64","v":0},{"$f":"BP.ETO!AP64","v":0},{"$f":"BP.ETO!AQ64","v":0},{"$f":"BP.ETO!AR64","v":"-"},{"$f":"BP.ETO!AS64","v":""},{"$f":"BP.ETO!AT64","v":0},{"$f":"BP.ETO!AU64","v":0},{"$f":"BP.ETO!AV64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.ETO!D65","v":88595},{"$f":"BP.ETO!E65","v":88595},{"$f":"BP.ETO!F65","v":88595},{"$f":"BP.ETO!G65","v":144751},{"$f":"BP.ETO!H65","v":144751},{"$f":"BP.ETO!I65","v":144751},{"$f":"BP.ETO!J65","v":144751},{"$f":"BP.ETO!K65","v":204244},{"$f":"BP.ETO!L65","v":204244},{"$f":"BP.ETO!M65","v":202010},{"$f":"BP.ETO!N65","v":236044},{"$f":"BP.ETO!O65","v":230643},{"$f":"BP.ETO!P65","v":232344},{"$f":"BP.ETO!Q65","v":158986},{"$f":"BP.ETO!R65","v":190574},{"$f":"BP.ETO!S65","v":149457},{"$f":"BP.ETO!T65","v":167970},{"$f":"BP.ETO!U65","v":181579.49825999996},{"$f":"BP.ETO!V65","v":224186.61804999993},{"$f":"BP.ETO!W65","v":154441},{"$f":"BP.ETO!X65","v":196718},{"$f":"BP.ETO!Y65","v":94882},{"$f":"BP.ETO!Z65","v":126797},{"$f":"BP.ETO!AA65","v":200394},{"$f":"BP.ETO!AB65","v":202161},{"$f":"BP.ETO!AC65","v":200394},{"$f":"BP.ETO!AD65","v":200394},{"$f":"BP.ETO!AE65","v":367051},{"$f":"BP.ETO!AF65","v":367041},{"$f":"BP.ETO!AG65","v":367051},{"$f":"BP.ETO!AH65","v":367051},{"$f":"BP.ETO!AI65","v":436861},{"$f":"BP.ETO!AJ65","v":436861},{"$f":"BP.ETO!AK65","v":436861},{"$f":"BP.ETO!AL65","v":436861},{"$f":"BP.ETO!AM65","v":454457},{"$f":"BP.ETO!AN65","v":454457},{"$f":"BP.ETO!AO65","v":454457},{"$f":"BP.ETO!AP65","v":306626},{"$f":"BP.ETO!AQ65","v":539464},{"$f":"BP.ETO!AR65","v":539464},{"$f":"BP.ETO!AS65","v":539464},{"$f":"BP.ETO!AT65","v":539464},{"$f":"BP.ETO!AU65","v":654835},{"$f":"BP.ETO!AV65","v":654835}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.ETO!D66","v":32711},{"$f":"BP.ETO!E66","v":0},{"$f":"BP.ETO!F66","v":0},{"$f":"BP.ETO!G66","v":0},{"$f":"BP.ETO!H66","v":0},{"$f":"BP.ETO!I66","v":0},{"$f":"BP.ETO!J66","v":0},{"$f":"BP.ETO!K66","v":0},{"$f":"BP.ETO!L66","v":0},{"$f":"BP.ETO!M66","v":0},{"$f":"BP.ETO!N66","v":0},{"$f":"BP.ETO!O66","v":0},{"$f":"BP.ETO!P66","v":0},{"$f":"BP.ETO!Q66","v":0},{"$f":"BP.ETO!R66","v":0},{"$f":"BP.ETO!S66","v":42967},{"$f":"BP.ETO!T66","v":0},{"$f":"BP.ETO!U66","v":0},{"$f":"BP.ETO!V66","v":0},{"$f":"BP.ETO!W66","v":16910},{"$f":"BP.ETO!X66","v":0},{"$f":"BP.ETO!Y66","v":0},{"$f":"BP.ETO!Z66","v":0},{"$f":"BP.ETO!AA66","v":0},{"$f":"BP.ETO!AB66","v":0},{"$f":"BP.ETO!AC66","v":0},{"$f":"BP.ETO!AD66","v":0},{"$f":"BP.ETO!AE66","v":0},{"$f":"BP.ETO!AF66","v":0},{"$f":"BP.ETO!AG66","v":0},{"$f":"BP.ETO!AH66","v":0},{"$f":"BP.ETO!AI66","v":14911},{"$f":"BP.ETO!AJ66","v":0},{"$f":"BP.ETO!AK66","v":0},{"$f":"BP.ETO!AL66","v":0},{"$f":"BP.ETO!AM66","v":50731},{"$f":"BP.ETO!AN66","v":0},{"$f":"BP.ETO!AO66","v":0},{"$f":"BP.ETO!AP66","v":99281},{"$f":"BP.ETO!AQ66","v":64051},{"$f":"BP.ETO!AR66","v":0},{"$f":"BP.ETO!AS66","v":0},{"$f":"BP.ETO!AT66","v":0},{"$f":"BP.ETO!AU66","v":117291},{"$f":"BP.ETO!AV66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.ETO!D67","v":0},{"$f":"BP.ETO!E67","v":30999},{"$f":"BP.ETO!F67","v":29326},{"$f":"BP.ETO!G67","v":-232},{"$f":"BP.ETO!H67","v":-232},{"$f":"BP.ETO!I67","v":-232},{"$f":"BP.ETO!J67","v":-232},{"$f":"BP.ETO!K67","v":-626},{"$f":"BP.ETO!L67","v":-626},{"$f":"BP.ETO!M67","v":0},{"$f":"BP.ETO!N67","v":0},{"$f":"BP.ETO!O67","v":-1534},{"$f":"BP.ETO!P67","v":0},{"$f":"BP.ETO!Q67","v":0},{"$f":"BP.ETO!R67","v":0},{"$f":"BP.ETO!S67","v":-6037},{"$f":"BP.ETO!T67","v":0},{"$f":"BP.ETO!U67","v":0},{"$f":"BP.ETO!V67","v":0},{"$f":"BP.ETO!W67","v":-12968},{"$f":"BP.ETO!X67","v":-12967},{"$f":"BP.ETO!Y67","v":-12967},{"$f":"BP.ETO!Z67","v":-12968},{"$f":"BP.ETO!AA67","v":-23632},{"$f":"BP.ETO!AB67","v":-25399},{"$f":"BP.ETO!AC67","v":-23632},{"$f":"BP.ETO!AD67","v":-23632},{"$f":"BP.ETO!AE67","v":-17967},{"$f":"BP.ETO!AF67","v":-17967},{"$f":"BP.ETO!AG67","v":-17967},{"$f":"BP.ETO!AH67","v":-17967},{"$f":"BP.ETO!AI67","v":-6362},{"$f":"BP.ETO!AJ67","v":-6362},{"$f":"BP.ETO!AK67","v":-7501},{"$f":"BP.ETO!AL67","v":-7501},{"$f":"BP.ETO!AM67","v":-7325},{"$f":"BP.ETO!AN67","v":-7560},{"$f":"BP.ETO!AO67","v":-7560},{"$f":"BP.ETO!AP67","v":-7560},{"$f":"BP.ETO!AQ67","v":-11344},{"$f":"BP.ETO!AR67","v":-11503},{"$f":"BP.ETO!AS67","v":-11503},{"$f":"BP.ETO!AT67","v":-11503},{"$f":"BP.ETO!AU67","v":-1634},{"$f":"BP.ETO!AV67","v":-1634}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.ETO!D68","v":0},{"$f":"BP.ETO!E68","v":0},{"$f":"BP.ETO!F68","v":0},{"$f":"BP.ETO!G68","v":0},{"$f":"BP.ETO!H68","v":0},{"$f":"BP.ETO!I68","v":0},{"$f":"BP.ETO!J68","v":0},{"$f":"BP.ETO!K68","v":0},{"$f":"BP.ETO!L68","v":0},{"$f":"BP.ETO!M68","v":0},{"$f":"BP.ETO!N68","v":0},{"$f":"BP.ETO!O68","v":0},{"$f":"BP.ETO!P68","v":0},{"$f":"BP.ETO!Q68","v":0},{"$f":"BP.ETO!R68","v":0},{"$f":"BP.ETO!S68","v":0},{"$f":"BP.ETO!T68","v":0},{"$f":"BP.ETO!U68","v":0},{"$f":"BP.ETO!V68","v":0},{"$f":"BP.ETO!W68","v":0},{"$f":"BP.ETO!X68","v":0},{"$f":"BP.ETO!Y68","v":0},{"$f":"BP.ETO!Z68","v":0},{"$f":"BP.ETO!AA68","v":0},{"$f":"BP.ETO!AB68","v":0},{"$f":"BP.ETO!AC68","v":0},{"$f":"BP.ETO!AD68","v":0},{"$f":"BP.ETO!AE68","v":0},{"$f":"BP.ETO!AF68","v":0},{"$f":"BP.ETO!AG68","v":0},{"$f":"BP.ETO!AH68","v":0},{"$f":"BP.ETO!AI68","v":0},{"$f":"BP.ETO!AJ68","v":0},{"$f":"BP.ETO!AK68","v":0},{"$f":"BP.ETO!AL68","v":0},{"$f":"BP.ETO!AM68","v":0},{"$f":"BP.ETO!AN68","v":0},{"$f":"BP.ETO!AO68","v":0},{"$f":"BP.ETO!AP68","v":0},{"$f":"BP.ETO!AQ68","v":0},{"$f":"BP.ETO!AR68","v":"-"},{"$f":"BP.ETO!AS68","v":""},{"$f":"BP.ETO!AT68","v":0},{"$f":"BP.ETO!AU68","v":0},{"$f":"BP.ETO!AV68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.ETO!D69","v":0},{"$f":"BP.ETO!E69","v":0},{"$f":"BP.ETO!F69","v":0},{"$f":"BP.ETO!G69","v":0},{"$f":"BP.ETO!H69","v":0},{"$f":"BP.ETO!I69","v":0},{"$f":"BP.ETO!J69","v":0},{"$f":"BP.ETO!K69","v":0},{"$f":"BP.ETO!L69","v":0},{"$f":"BP.ETO!M69","v":0},{"$f":"BP.ETO!N69","v":0},{"$f":"BP.ETO!O69","v":0},{"$f":"BP.ETO!P69","v":0},{"$f":"BP.ETO!Q69","v":0},{"$f":"BP.ETO!R69","v":0},{"$f":"BP.ETO!S69","v":0},{"$f":"BP.ETO!T69","v":0},{"$f":"BP.ETO!U69","v":0},{"$f":"BP.ETO!V69","v":0},{"$f":"BP.ETO!W69","v":0},{"$f":"BP.ETO!X69","v":0},{"$f":"BP.ETO!Y69","v":0},{"$f":"BP.ETO!Z69","v":0},{"$f":"BP.ETO!AA69","v":0},{"$f":"BP.ETO!AB69","v":0},{"$f":"BP.ETO!AC69","v":0},{"$f":"BP.ETO!AD69","v":0},{"$f":"BP.ETO!AE69","v":0},{"$f":"BP.ETO!AF69","v":0},{"$f":"BP.ETO!AG69","v":0},{"$f":"BP.ETO!AH69","v":0},{"$f":"BP.ETO!AI69","v":0},{"$f":"BP.ETO!AJ69","v":0},{"$f":"BP.ETO!AK69","v":0},{"$f":"BP.ETO!AL69","v":0},{"$f":"BP.ETO!AM69","v":0},{"$f":"BP.ETO!AN69","v":0},{"$f":"BP.ETO!AO69","v":0},{"$f":"BP.ETO!AP69","v":0},{"$f":"BP.ETO!AQ69","v":0},{"$f":"BP.ETO!AR69","v":"-"},{"$f":"BP.ETO!AS69","v":""},{"$f":"BP.ETO!AT69","v":0},{"$f":"BP.ETO!AU69","v":0},{"$f":"BP.ETO!AV69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ETO!D70","v":0},{"$f":"BP.ETO!E70","v":0},{"$f":"BP.ETO!F70","v":0},{"$f":"BP.ETO!G70","v":0},{"$f":"BP.ETO!H70","v":0},{"$f":"BP.ETO!I70","v":0},{"$f":"BP.ETO!J70","v":0},{"$f":"BP.ETO!K70","v":0},{"$f":"BP.ETO!L70","v":0},{"$f":"BP.ETO!M70","v":0},{"$f":"BP.ETO!N70","v":0},{"$f":"BP.ETO!O70","v":0},{"$f":"BP.ETO!P70","v":0},{"$f":"BP.ETO!Q70","v":0},{"$f":"BP.ETO!R70","v":0},{"$f":"BP.ETO!S70","v":0},{"$f":"BP.ETO!T70","v":0},{"$f":"BP.ETO!U70","v":0},{"$f":"BP.ETO!V70","v":0},{"$f":"BP.ETO!W70","v":0},{"$f":"BP.ETO!X70","v":0},{"$f":"BP.ETO!Y70","v":0},{"$f":"BP.ETO!Z70","v":0},{"$f":"BP.ETO!AA70","v":0},{"$f":"BP.ETO!AB70","v":0},{"$f":"BP.ETO!AC70","v":0},{"$f":"BP.ETO!AD70","v":0},{"$f":"BP.ETO!AE70","v":0},{"$f":"BP.ETO!AF70","v":0},{"$f":"BP.ETO!AG70","v":0},{"$f":"BP.ETO!AH70","v":0},{"$f":"BP.ETO!AI70","v":0},{"$f":"BP.ETO!AJ70","v":0},{"$f":"BP.ETO!AK70","v":0},{"$f":"BP.ETO!AL70","v":0},{"$f":"BP.ETO!AM70","v":0},{"$f":"BP.ETO!AN70","v":0},{"$f":"BP.ETO!AO70","v":0},{"$f":"BP.ETO!AP70","v":0},{"$f":"BP.ETO!AQ70","v":0},{"$f":"BP.ETO!AR70","v":"-"},{"$f":"BP.ETO!AS70","v":""},{"$f":"BP.ETO!AT70","v":0},{"$f":"BP.ETO!AU70","v":0},{"$f":"BP.ETO!AV70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.ETO!D71","v":1164427},{"$f":"BP.ETO!E71","v":1218276},{"$f":"BP.ETO!F71","v":1214267},{"$f":"BP.ETO!G71","v":1256132},{"$f":"BP.ETO!H71","v":1231389},{"$f":"BP.ETO!I71","v":1474603},{"$f":"BP.ETO!J71","v":1540473},{"$f":"BP.ETO!K71","v":1671365},{"$f":"BP.ETO!L71","v":1586694},{"$f":"BP.ETO!M71","v":1701611},{"$f":"BP.ETO!N71","v":1972616},{"$f":"BP.ETO!O71","v":1810636},{"$f":"BP.ETO!P71","v":1907496},{"$f":"BP.ETO!Q71","v":1912701},{"$f":"BP.ETO!R71","v":2014950},{"$f":"BP.ETO!S71","v":2108469},{"$f":"BP.ETO!T71","v":2214358},{"$f":"BP.ETO!U71","v":2356774.1532799997},{"$f":"BP.ETO!V71","v":2413770.2918500002},{"$f":"BP.ETO!W71","v":2433684},{"$f":"BP.ETO!X71","v":2529775},{"$f":"BP.ETO!Y71","v":2876446},{"$f":"BP.ETO!Z71","v":2807063},{"$f":"BP.ETO!AA71","v":2807186},{"$f":"BP.ETO!AB71","v":2969442},{"$f":"BP.ETO!AC71","v":2932210},{"$f":"BP.ETO!AD71","v":3212395},{"$f":"BP.ETO!AE71","v":3322599},{"$f":"BP.ETO!AF71","v":3331660},{"$f":"BP.ETO!AG71","v":3066153},{"$f":"BP.ETO!AH71","v":3209156},{"$f":"BP.ETO!AI71","v":3203736},{"$f":"BP.ETO!AJ71","v":3190089},{"$f":"BP.ETO!AK71","v":3133109},{"$f":"BP.ETO!AL71","v":3283252},{"$f":"BP.ETO!AM71","v":3215529},{"$f":"BP.ETO!AN71","v":3401909},{"$f":"BP.ETO!AO71","v":3541183},{"$f":"BP.ETO!AP71","v":3647164},{"$f":"BP.ETO!AQ71","v":3757097},{"$f":"BP.ETO!AR71","v":3874855},{"$f":"BP.ETO!AS71","v":4164195},{"$f":"BP.ETO!AT71","v":4278527},{"$f":"BP.ETO!AU71","v":4280908},{"$f":"BP.ETO!AV71","v":4303789}]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P71-P34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-146975,{"$f":"AD71-AD34","v":0},0,0,0,0,0,0,{"$f":"AK71-AK34","v":0},0,0,0,0,0,{"$f":"AQ71-AQ34","v":0},{"$f":"AR71-AR34","v":0},0,{"$f":"AT71-AT34","v":0},{"$f":"AU71-AU34","v":0},{"$f":"AV71-AV34","v":0}]

{"sheet":"BS.ESS","index":64,"n_rows":72,"n_cols":33,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Sul-Sudeste"]
[]
[null,null,"R$ thousand",{"$f":"BP.ESS!D4","v":43100},{"$f":"BP.ESS!E4","v":43190},{"$f":"BP.ESS!F4","v":43281},{"$f":"BP.ESS!G4","v":43373},{"$f":"BP.ESS!H4","v":43465},{"$f":"BP.ESS!I4","v":43555},{"$f":"BP.ESS!J4","v":43646},{"$f":"BP.ESS!K4","v":43738},{"$f":"BP.ESS!L4","v":43830},{"$f":"BP.ESS!M4","v":43921},{"$f":"BP.ESS!N4","v":44012},{"$f":"BP.ESS!O4","v":44104},{"$f":"BP.ESS!P4","v":44196},{"$f":"BP.ESS!Q4","v":44286},{"$f":"BP.ESS!R4","v":44377},{"$f":"BP.ESS!S4","v":44469},{"$f":"BP.ESS!T4","v":"31/12/2021"},{"$f":"BP.ESS!U4","v":44651},{"$f":"BP.ESS!V4","v":44742},{"$f":"BP.ESS!W4","v":44834},{"$f":"BP.ESS!X4","v":44926},{"$f":"BP.ESS!Y4","v":45016},{"$f":"BP.ESS!Z4","v":45107},{"$f":"BP.ESS!AA4","v":45199},{"$f":"BP.ESS!AB4","v":45291},{"$f":"BP.ESS!AC4","v":45382},{"$f":"BP.ESS!AD4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,null,"Current Assets",{"$f":"BP.ESS!D6","v":715183},{"$f":"BP.ESS!E6","v":606193},{"$f":"BP.ESS!F6","v":697013.76880999992},{"$f":"BP.ESS!G6","v":773484.67504999996},{"$f":"BP.ESS!H6","v":742793},{"$f":"BP.ESS!I6","v":783023},{"$f":"BP.ESS!J6","v":816953},{"$f":"BP.ESS!K6","v":786999},{"$f":"BP.ESS!L6","v":815233},{"$f":"BP.ESS!M6","v":788592},{"$f":"BP.ESS!N6","v":796281},{"$f":"BP.ESS!O6","v":814015},{"$f":"BP.ESS!P6","v":898884},{"$f":"BP.ESS!Q6","v":911927},{"$f":"BP.ESS!R6","v":922722},{"$f":"BP.ESS!S6","v":975220},{"$f":"BP.ESS!T6","v":1044955},{"$f":"BP.ESS!U6","v":1084761},{"$f":"BP.ESS!V6","v":809595},{"$f":"BP.ESS!W6","v":951672},{"$f":"BP.ESS!X6","v":851148},{"$f":"BP.ESS!Y6","v":831633},{"$f":"BP.ESS!Z6","v":840830},{"$f":"BP.ESS!AA6","v":811692},{"$f":"BP.ESS!AB6","v":939442},{"$f":"BP.ESS!AC6","v":976460},{"$f":"BP.ESS!AD6","v":984958},{"$f":"BP.ESS!AE6","v":1064004},{"$f":"BP.ESS!AF6","v":1042013},{"$f":"BP.ESS!AG6","v":902553}]
[null,null,"Cash and cash equivalents",{"$f":"BP.ESS!D7","v":11317},{"$f":"BP.ESS!E7","v":921},{"$f":"BP.ESS!F7","v":4992.7542999999996},{"$f":"BP.ESS!G7","v":9975.6095100000002},{"$f":"BP.ESS!H7","v":10041},{"$f":"BP.ESS!I7","v":9766},{"$f":"BP.ESS!J7","v":12041},{"$f":"BP.ESS!K7","v":54293},{"$f":"BP.ESS!L7","v":41789},{"$f":"BP.ESS!M7","v":85917},{"$f":"BP.ESS!N7","v":97399},{"$f":"BP.ESS!O7","v":35240},{"$f":"BP.ESS!P7","v":69229},{"$f":"BP.ESS!Q7","v":85018},{"$f":"BP.ESS!R7","v":99194},{"$f":"BP.ESS!S7","v":82192},{"$f":"BP.ESS!T7","v":131528},{"$f":"BP.ESS!U7","v":43327},{"$f":"BP.ESS!V7","v":61681},{"$f":"BP.ESS!W7","v":17356},{"$f":"BP.ESS!X7","v":49865},{"$f":"BP.ESS!Y7","v":233705},{"$f":"BP.ESS!Z7","v":122627},{"$f":"BP.ESS!AA7","v":80202},{"$f":"BP.ESS!AB7","v":69656},{"$f":"BP.ESS!AC7","v":67327},{"$f":"BP.ESS!AD7","v":55647},{"$f":"BP.ESS!AE7","v":224442},{"$f":"BP.ESS!AF7","v":31845},{"$f":"BP.ESS!AG7","v":31044}]
[null,null,"Money market and secured funds",{"$f":"BP.ESS!D8","v":195029},{"$f":"BP.ESS!E8","v":67392},{"$f":"BP.ESS!F8","v":50018.998930000002},{"$f":"BP.ESS!G8","v":98938.212019999992},{"$f":"BP.ESS!H8","v":107697},{"$f":"BP.ESS!I8","v":112489},{"$f":"BP.ESS!J8","v":168671},{"$f":"BP.ESS!K8","v":78906},{"$f":"BP.ESS!L8","v":128144},{"$f":"BP.ESS!M8","v":101599},{"$f":"BP.ESS!N8","v":76999},{"$f":"BP.ESS!O8","v":239727},{"$f":"BP.ESS!P8","v":246670},{"$f":"BP.ESS!Q8","v":177382},{"$f":"BP.ESS!R8","v":102938},{"$f":"BP.ESS!S8","v":110816},{"$f":"BP.ESS!T8","v":99474},{"$f":"BP.ESS!U8","v":261983},{"$f":"BP.ESS!V8","v":1934},{"$f":"BP.ESS!W8","v":318366},{"$f":"BP.ESS!X8","v":205146},{"$f":"BP.ESS!Y8","v":4315},{"$f":"BP.ESS!Z8","v":174055},{"$f":"BP.ESS!AA8","v":87422},{"$f":"BP.ESS!AB8","v":174377},{"$f":"BP.ESS!AC8","v":211411},{"$f":"BP.ESS!AD8","v":330981},{"$f":"BP.ESS!AE8","v":220720},{"$f":"BP.ESS!AF8","v":405102},{"$f":"BP.ESS!AG8","v":293342}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.ESS!D9","v":255951},{"$f":"BP.ESS!E9","v":242491},{"$f":"BP.ESS!F9","v":230488.97409},{"$f":"BP.ESS!G9","v":309265.32889},{"$f":"BP.ESS!H9","v":288946},{"$f":"BP.ESS!I9","v":325731},{"$f":"BP.ESS!J9","v":287003},{"$f":"BP.ESS!K9","v":291686},{"$f":"BP.ESS!L9","v":298818},{"$f":"BP.ESS!M9","v":290332},{"$f":"BP.ESS!N9","v":267158},{"$f":"BP.ESS!O9","v":296803},{"$f":"BP.ESS!P9","v":356906},{"$f":"BP.ESS!Q9","v":357541},{"$f":"BP.ESS!R9","v":338713},{"$f":"BP.ESS!S9","v":420455},{"$f":"BP.ESS!T9","v":359804},{"$f":"BP.ESS!U9","v":455834},{"$f":"BP.ESS!V9","v":352697},{"$f":"BP.ESS!W9","v":365292},{"$f":"BP.ESS!X9","v":300837},{"$f":"BP.ESS!Y9","v":319159},{"$f":"BP.ESS!Z9","v":281373},{"$f":"BP.ESS!AA9","v":325684},{"$f":"BP.ESS!AB9","v":352742},{"$f":"BP.ESS!AC9","v":382326},{"$f":"BP.ESS!AD9","v":316751},{"$f":"BP.ESS!AE9","v":307848},{"$f":"BP.ESS!AF9","v":309742},{"$f":"BP.ESS!AG9","v":344836}]
[null,null,"Credit receivables",{"$f":"BP.ESS!D10","v":4824},{"$f":"BP.ESS!E10","v":6247},{"$f":"BP.ESS!F10","v":8391.62781},{"$f":"BP.ESS!G10","v":11263.46702},{"$f":"BP.ESS!H10","v":7536},{"$f":"BP.ESS!I10","v":2988},{"$f":"BP.ESS!J10","v":2988},{"$f":"BP.ESS!K10","v":2778},{"$f":"BP.ESS!L10","v":2469},{"$f":"BP.ESS!M10","v":2350},{"$f":"BP.ESS!N10","v":2351},{"$f":"BP.ESS!O10","v":2351},{"$f":"BP.ESS!P10","v":2349},{"$f":"BP.ESS!Q10","v":2351},{"$f":"BP.ESS!R10","v":2350},{"$f":"BP.ESS!S10","v":2351},{"$f":"BP.ESS!T10","v":2349},{"$f":"BP.ESS!U10","v":2349},{"$f":"BP.ESS!V10","v":2349},{"$f":"BP.ESS!W10","v":2350},{"$f":"BP.ESS!X10","v":2349},{"$f":"BP.ESS!Y10","v":2394},{"$f":"BP.ESS!Z10","v":2394},{"$f":"BP.ESS!AA10","v":2394},{"$f":"BP.ESS!AB10","v":2394},{"$f":"BP.ESS!AC10","v":2396},{"$f":"BP.ESS!AD10","v":2396},{"$f":"BP.ESS!AE10","v":2396},{"$f":"BP.ESS!AF10","v":1750},{"$f":"BP.ESS!AG10","v":1750}]
[null,null,"Inventory",{"$f":"BP.ESS!D11","v":4313},{"$f":"BP.ESS!E11","v":4637},{"$f":"BP.ESS!F11","v":5392.2357099999999},{"$f":"BP.ESS!G11","v":5677.64797},{"$f":"BP.ESS!H11","v":4409},{"$f":"BP.ESS!I11","v":6132},{"$f":"BP.ESS!J11","v":7171},{"$f":"BP.ESS!K11","v":7902},{"$f":"BP.ESS!L11","v":7556},{"$f":"BP.ESS!M11","v":10657},{"$f":"BP.ESS!N11","v":11752},{"$f":"BP.ESS!O11","v":10685},{"$f":"BP.ESS!P11","v":8745},{"$f":"BP.ESS!Q11","v":9725},{"$f":"BP.ESS!R11","v":9170},{"$f":"BP.ESS!S11","v":7523},{"$f":"BP.ESS!T11","v":7402},{"$f":"BP.ESS!U11","v":7399},{"$f":"BP.ESS!V11","v":7590},{"$f":"BP.ESS!W11","v":8019},{"$f":"BP.ESS!X11","v":7206},{"$f":"BP.ESS!Y11","v":7709},{"$f":"BP.ESS!Z11","v":7834},{"$f":"BP.ESS!AA11","v":7720},{"$f":"BP.ESS!AB11","v":7050},{"$f":"BP.ESS!AC11","v":6818},{"$f":"BP.ESS!AD11","v":7149},{"$f":"BP.ESS!AE11","v":6867},{"$f":"BP.ESS!AF11","v":6339},{"$f":"BP.ESS!AG11","v":7615}]
[null,null,"Recoverable taxes",{"$f":"BP.ESS!D12","v":80200},{"$f":"BP.ESS!E12","v":82904},{"$f":"BP.ESS!F12","v":88194.398479999989},{"$f":"BP.ESS!G12","v":89701.460370000001},{"$f":"BP.ESS!H12","v":84508},{"$f":"BP.ESS!I12","v":94963},{"$f":"BP.ESS!J12","v":87294},{"$f":"BP.ESS!K12","v":94453},{"$f":"BP.ESS!L12","v":106766},{"$f":"BP.ESS!M12","v":121344},{"$f":"BP.ESS!N12","v":123281},{"$f":"BP.ESS!O12","v":88374},{"$f":"BP.ESS!P12","v":66457},{"$f":"BP.ESS!Q12","v":80899},{"$f":"BP.ESS!R12","v":100421},{"$f":"BP.ESS!S12","v":107668},{"$f":"BP.ESS!T12","v":123995},{"$f":"BP.ESS!U12","v":92999},{"$f":"BP.ESS!V12","v":163841},{"$f":"BP.ESS!W12","v":133001},{"$f":"BP.ESS!X12","v":166400},{"$f":"BP.ESS!Y12","v":161485},{"$f":"BP.ESS!Z12","v":70201},{"$f":"BP.ESS!AA12","v":147126},{"$f":"BP.ESS!AB12","v":186580},{"$f":"BP.ESS!AC12","v":177388},{"$f":"BP.ESS!AD12","v":172381},{"$f":"BP.ESS!AE12","v":195380},{"$f":"BP.ESS!AF12","v":184034},{"$f":"BP.ESS!AG12","v":124109}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESS!D13","v":0},{"$f":"BP.ESS!E13","v":0},{"$f":"BP.ESS!F13","v":0},{"$f":"BP.ESS!G13","v":0},{"$f":"BP.ESS!H13","v":0},{"$f":"BP.ESS!I13","v":0},{"$f":"BP.ESS!J13","v":14419},{"$f":"BP.ESS!K13","v":24466},{"$f":"BP.ESS!L13","v":20816},{"$f":"BP.ESS!M13","v":2329},{"$f":"BP.ESS!N13","v":21387},{"$f":"BP.ESS!O13","v":54188},{"$f":"BP.ESS!P13","v":42852},{"$f":"BP.ESS!Q13","v":52480},{"$f":"BP.ESS!R13","v":75891},{"$f":"BP.ESS!S13","v":72230},{"$f":"BP.ESS!T13","v":94347},{"$f":"BP.ESS!U13","v":70908},{"$f":"BP.ESS!V13","v":35827},{"$f":"BP.ESS!W13","v":31798},{"$f":"BP.ESS!X13","v":25517},{"$f":"BP.ESS!Y13","v":4028},{"$f":"BP.ESS!Z13","v":23705},{"$f":"BP.ESS!AA13","v":25912},{"$f":"BP.ESS!AB13","v":32005},{"$f":"BP.ESS!AC13","v":33272},{"$f":"BP.ESS!AD13","v":7997},{"$f":"BP.ESS!AE13","v":9225},{"$f":"BP.ESS!AF13","v":8315},{"$f":"BP.ESS!AG13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.ESS!D14","v":99212},{"$f":"BP.ESS!E14","v":145335},{"$f":"BP.ESS!F14","v":243198.64297999998},{"$f":"BP.ESS!G14","v":187607.9651},{"$f":"BP.ESS!H14","v":172814},{"$f":"BP.ESS!I14","v":166224},{"$f":"BP.ESS!J14","v":198523},{"$f":"BP.ESS!K14","v":163284},{"$f":"BP.ESS!L14","v":129543},{"$f":"BP.ESS!M14","v":111319},{"$f":"BP.ESS!N14","v":136772},{"$f":"BP.ESS!O14","v":26962},{"$f":"BP.ESS!P14","v":44227},{"$f":"BP.ESS!Q14","v":77732},{"$f":"BP.ESS!R14","v":128684},{"$f":"BP.ESS!S14","v":108699},{"$f":"BP.ESS!T14","v":127186},{"$f":"BP.ESS!U14","v":88073},{"$f":"BP.ESS!V14","v":122929},{"$f":"BP.ESS!W14","v":10216},{"$f":"BP.ESS!X14","v":21671},{"$f":"BP.ESS!Y14","v":25445},{"$f":"BP.ESS!Z14","v":99315},{"$f":"BP.ESS!AA14","v":69971},{"$f":"BP.ESS!AB14","v":43131},{"$f":"BP.ESS!AC14","v":22769},{"$f":"BP.ESS!AD14","v":2408},{"$f":"BP.ESS!AE14","v":7992},{"$f":"BP.ESS!AF14","v":4962},{"$f":"BP.ESS!AG14","v":0}]
[null,null,"Concession financial asset"]
[null,null,"Other Acciunts Receivable",{"$f":"BP.ESS!D16","v":64337},{"$f":"BP.ESS!E16","v":56266},{"$f":"BP.ESS!F16","v":66336.136510000011},{"$f":"BP.ESS!G16","v":61054.984169999996},{"$f":"BP.ESS!H16","v":66842},{"$f":"BP.ESS!I16","v":64730},{"$f":"BP.ESS!J16","v":38843},{"$f":"BP.ESS!K16","v":69231},{"$f":"BP.ESS!L16","v":79332},{"$f":"BP.ESS!M16","v":62745},{"$f":"BP.ESS!N16","v":59182},{"$f":"BP.ESS!O16","v":59685},{"$f":"BP.ESS!P16","v":61449},{"$f":"BP.ESS!Q16","v":68799},{"$f":"BP.ESS!R16","v":65361},{"$f":"BP.ESS!S16","v":63286},{"$f":"BP.ESS!T16","v":98870},{"$f":"BP.ESS!U16","v":61889},{"$f":"BP.ESS!V16","v":60747},{"$f":"BP.ESS!W16","v":65274},{"$f":"BP.ESS!X16","v":72157},{"$f":"BP.ESS!Y16","v":73393},{"$f":"BP.ESS!Z16","v":59326},{"$f":"BP.ESS!AA16","v":65261},{"$f":"BP.ESS!AB16","v":71507},{"$f":"BP.ESS!AC16","v":72753},{"$f":"BP.ESS!AD16","v":89248},{"$f":"BP.ESS!AE16","v":89134},{"$f":"BP.ESS!AF16","v":89924},{"$f":"BP.ESS!AG16","v":99857}]
[null,null,"Non-Current Assets",{"$f":"BP.ESS!D17","v":1009270},{"$f":"BP.ESS!E17","v":989633},{"$f":"BP.ESS!F17","v":991023.23538000009},{"$f":"BP.ESS!G17","v":1127746.1412800001},{"$f":"BP.ESS!H17","v":1138626},{"$f":"BP.ESS!I17","v":1121144},{"$f":"BP.ESS!J17","v":1121284},{"$f":"BP.ESS!K17","v":1199735},{"$f":"BP.ESS!L17","v":1215180},{"$f":"BP.ESS!M17","v":1329876},{"$f":"BP.ESS!N17","v":1379239},{"$f":"BP.ESS!O17","v":1447087},{"$f":"BP.ESS!P17","v":1464541},{"$f":"BP.ESS!Q17","v":1454363},{"$f":"BP.ESS!R17","v":1709118},{"$f":"BP.ESS!S17","v":1854631},{"$f":"BP.ESS!T17","v":1849641},{"$f":"BP.ESS!U17","v":1787933},{"$f":"BP.ESS!V17","v":1760518},{"$f":"BP.ESS!W17","v":1874131},{"$f":"BP.ESS!X17","v":1897719},{"$f":"BP.ESS!Y17","v":1941809},{"$f":"BP.ESS!Z17","v":2004264},{"$f":"BP.ESS!AA17","v":1996976},{"$f":"BP.ESS!AB17","v":1988296},{"$f":"BP.ESS!AC17","v":2022584},{"$f":"BP.ESS!AD17","v":2075498},{"$f":"BP.ESS!AE17","v":2179995},{"$f":"BP.ESS!AF17","v":2202980},{"$f":"BP.ESS!AG17","v":2330417}]
[null,null,"Long Term",{"$f":"BP.ESS!D18","v":358789},{"$f":"BP.ESS!E18","v":335440},{"$f":"BP.ESS!F18","v":316439.74645999999},{"$f":"BP.ESS!G18","v":436337.75946999999},{"$f":"BP.ESS!H18","v":420441},{"$f":"BP.ESS!I18","v":390031},{"$f":"BP.ESS!J18","v":366428},{"$f":"BP.ESS!K18","v":424104},{"$f":"BP.ESS!L18","v":427310},{"$f":"BP.ESS!M18","v":516835},{"$f":"BP.ESS!N18","v":535807},{"$f":"BP.ESS!O18","v":582666},{"$f":"BP.ESS!P18","v":586950},{"$f":"BP.ESS!Q18","v":584752},{"$f":"BP.ESS!R18","v":830834},{"$f":"BP.ESS!S18","v":958714},{"$f":"BP.ESS!T18","v":942660},{"$f":"BP.ESS!U18","v":859079},{"$f":"BP.ESS!V18","v":794856},{"$f":"BP.ESS!W18","v":859864},{"$f":"BP.ESS!X18","v":870649},{"$f":"BP.ESS!Y18","v":869590},{"$f":"BP.ESS!Z18","v":895397},{"$f":"BP.ESS!AA18","v":847486},{"$f":"BP.ESS!AB18","v":805275},{"$f":"BP.ESS!AC18","v":811395},{"$f":"BP.ESS!AD18","v":820229},{"$f":"BP.ESS!AE18","v":875438},{"$f":"BP.ESS!AF18","v":890277},{"$f":"BP.ESS!AG18","v":948933}]
[null,null,"  Related-party credits",{"$f":"BP.ESS!D19","v":0},{"$f":"BP.ESS!E19","v":0},{"$f":"BP.ESS!F19","v":0},{"$f":"BP.ESS!G19","v":0},{"$f":"BP.ESS!H19","v":0},{"$f":"BP.ESS!I19","v":0},{"$f":"BP.ESS!J19","v":0},{"$f":"BP.ESS!K19","v":0},{"$f":"BP.ESS!L19","v":0},{"$f":"BP.ESS!M19","v":0},{"$f":"BP.ESS!N19","v":0},{"$f":"BP.ESS!O19","v":0},{"$f":"BP.ESS!P19","v":0},{"$f":"BP.ESS!Q19","v":0},{"$f":"BP.ESS!R19","v":0},{"$f":"BP.ESS!S19","v":0},{"$f":"BP.ESS!T19","v":0},{"$f":"BP.ESS!U19","v":0},{"$f":"BP.ESS!V19","v":0},{"$f":"BP.ESS!W19","v":0},{"$f":"BP.ESS!X19","v":0},{"$f":"BP.ESS!Y19","v":0},{"$f":"BP.ESS!Z19","v":0},{"$f":"BP.ESS!AA19","v":0},{"$f":"BP.ESS!AB19","v":0},{"$f":"BP.ESS!AC19","v":"-"},{"$f":"BP.ESS!AD19","v":""},{"$f":"BP.ESS!AE19","v":0},{"$f":"BP.ESS!AF19","v":0},{"$f":"BP.ESS!AG19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.ESS!D20","v":38984},{"$f":"BP.ESS!E20","v":39453},{"$f":"BP.ESS!F20","v":40718.120020000002},{"$f":"BP.ESS!G20","v":41726.740030000001},{"$f":"BP.ESS!H20","v":45348},{"$f":"BP.ESS!I20","v":46286},{"$f":"BP.ESS!J20","v":47834},{"$f":"BP.ESS!K20","v":52983},{"$f":"BP.ESS!L20","v":62080},{"$f":"BP.ESS!M20","v":63177},{"$f":"BP.ESS!N20","v":64405},{"$f":"BP.ESS!O20","v":76053},{"$f":"BP.ESS!P20","v":101425},{"$f":"BP.ESS!Q20","v":117041},{"$f":"BP.ESS!R20","v":119728},{"$f":"BP.ESS!S20","v":125098},{"$f":"BP.ESS!T20","v":136028},{"$f":"BP.ESS!U20","v":140668},{"$f":"BP.ESS!V20","v":151197},{"$f":"BP.ESS!W20","v":149924},{"$f":"BP.ESS!X20","v":165812},{"$f":"BP.ESS!Y20","v":172117},{"$f":"BP.ESS!Z20","v":183786},{"$f":"BP.ESS!AA20","v":193676},{"$f":"BP.ESS!AB20","v":217816},{"$f":"BP.ESS!AC20","v":230455},{"$f":"BP.ESS!AD20","v":244132},{"$f":"BP.ESS!AE20","v":260878},{"$f":"BP.ESS!AF20","v":291687},{"$f":"BP.ESS!AG20","v":304588}]
[null,null,"Money market and secured funds",{"$f":"BP.ESS!D21","v":0},{"$f":"BP.ESS!E21","v":0},{"$f":"BP.ESS!F21","v":0},{"$f":"BP.ESS!G21","v":0},{"$f":"BP.ESS!H21","v":0},{"$f":"BP.ESS!I21","v":0},{"$f":"BP.ESS!J21","v":0},{"$f":"BP.ESS!K21","v":0},{"$f":"BP.ESS!L21","v":0},{"$f":"BP.ESS!M21","v":0},{"$f":"BP.ESS!N21","v":0},{"$f":"BP.ESS!O21","v":0},{"$f":"BP.ESS!P21","v":0},{"$f":"BP.ESS!Q21","v":0},{"$f":"BP.ESS!R21","v":0},{"$f":"BP.ESS!S21","v":0},{"$f":"BP.ESS!T21","v":0},{"$f":"BP.ESS!U21","v":0},{"$f":"BP.ESS!V21","v":0},{"$f":"BP.ESS!W21","v":0},{"$f":"BP.ESS!X21","v":0},{"$f":"BP.ESS!Y21","v":0},{"$f":"BP.ESS!Z21","v":0},{"$f":"BP.ESS!AA21","v":0},{"$f":"BP.ESS!AB21","v":0},{"$f":"BP.ESS!AC21","v":0},{"$f":"BP.ESS!AD21","v":0},{"$f":"BP.ESS!AE21","v":0},{"$f":"BP.ESS!AF21","v":0},{"$f":"BP.ESS!AG21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.ESS!D22","v":22358},{"$f":"BP.ESS!E22","v":24557},{"$f":"BP.ESS!F22","v":27837.80704},{"$f":"BP.ESS!G22","v":26878.839339999999},{"$f":"BP.ESS!H22","v":28380},{"$f":"BP.ESS!I22","v":30058},{"$f":"BP.ESS!J22","v":31440},{"$f":"BP.ESS!K22","v":33035},{"$f":"BP.ESS!L22","v":35153},{"$f":"BP.ESS!M22","v":36984},{"$f":"BP.ESS!N22","v":38613},{"$f":"BP.ESS!O22","v":40568},{"$f":"BP.ESS!P22","v":42850},{"$f":"BP.ESS!Q22","v":45117},{"$f":"BP.ESS!R22","v":47475},{"$f":"BP.ESS!S22","v":49334},{"$f":"BP.ESS!T22","v":54517},{"$f":"BP.ESS!U22","v":56072},{"$f":"BP.ESS!V22","v":57507},{"$f":"BP.ESS!W22","v":59693},{"$f":"BP.ESS!X22","v":63195},{"$f":"BP.ESS!Y22","v":65566},{"$f":"BP.ESS!Z22","v":68067},{"$f":"BP.ESS!AA22","v":70744},{"$f":"BP.ESS!AB22","v":73525},{"$f":"BP.ESS!AC22","v":76242},{"$f":"BP.ESS!AD22","v":79631},{"$f":"BP.ESS!AE22","v":80688},{"$f":"BP.ESS!AF22","v":19748},{"$f":"BP.ESS!AG22","v":20796}]
[null,null,"  Credit receivables",{"$f":"BP.ESS!D23","v":0},{"$f":"BP.ESS!E23","v":0},{"$f":"BP.ESS!F23","v":0},{"$f":"BP.ESS!G23","v":0},{"$f":"BP.ESS!H23","v":0},{"$f":"BP.ESS!I23","v":0},{"$f":"BP.ESS!J23","v":0},{"$f":"BP.ESS!K23","v":0},{"$f":"BP.ESS!L23","v":562},{"$f":"BP.ESS!M23","v":562},{"$f":"BP.ESS!N23","v":562},{"$f":"BP.ESS!O23","v":0},{"$f":"BP.ESS!P23","v":0},{"$f":"BP.ESS!Q23","v":0},{"$f":"BP.ESS!R23","v":0},{"$f":"BP.ESS!S23","v":0},{"$f":"BP.ESS!T23","v":0},{"$f":"BP.ESS!U23","v":0},{"$f":"BP.ESS!V23","v":0},{"$f":"BP.ESS!W23","v":0},{"$f":"BP.ESS!X23","v":0},{"$f":"BP.ESS!Y23","v":0},{"$f":"BP.ESS!Z23","v":0},{"$f":"BP.ESS!AA23","v":0},{"$f":"BP.ESS!AB23","v":0},{"$f":"BP.ESS!AC23","v":0},{"$f":"BP.ESS!AD23","v":0},{"$f":"BP.ESS!AE23","v":0},{"$f":"BP.ESS!AF23","v":0},{"$f":"BP.ESS!AG23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.ESS!D24","v":80697},{"$f":"BP.ESS!E24","v":50978},{"$f":"BP.ESS!F24","v":7630.0368499999995},{"$f":"BP.ESS!G24","v":113836.55566},{"$f":"BP.ESS!H24","v":75688},{"$f":"BP.ESS!I24","v":42875},{"$f":"BP.ESS!J24","v":5892},{"$f":"BP.ESS!K24","v":40618},{"$f":"BP.ESS!L24","v":29300},{"$f":"BP.ESS!M24","v":21782},{"$f":"BP.ESS!N24","v":1126},{"$f":"BP.ESS!O24","v":43984},{"$f":"BP.ESS!P24","v":38680},{"$f":"BP.ESS!Q24","v":27700},{"$f":"BP.ESS!R24","v":3765},{"$f":"BP.ESS!S24","v":120765},{"$f":"BP.ESS!T24","v":109062},{"$f":"BP.ESS!U24","v":41881},{"$f":"BP.ESS!V24","v":5210},{"$f":"BP.ESS!W24","v":63532},{"$f":"BP.ESS!X24","v":80811},{"$f":"BP.ESS!Y24","v":66277},{"$f":"BP.ESS!Z24","v":3028},{"$f":"BP.ESS!AA24","v":27060},{"$f":"BP.ESS!AB24","v":0},{"$f":"BP.ESS!AC24","v":0},{"$f":"BP.ESS!AD24","v":0},{"$f":"BP.ESS!AE24","v":46346},{"$f":"BP.ESS!AF24","v":5581},{"$f":"BP.ESS!AG24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.ESS!D25","v":35805},{"$f":"BP.ESS!E25","v":35805},{"$f":"BP.ESS!F25","v":37508.710220000001},{"$f":"BP.ESS!G25","v":36439.408130000003},{"$f":"BP.ESS!H25","v":36757},{"$f":"BP.ESS!I25","v":36757},{"$f":"BP.ESS!J25","v":41023},{"$f":"BP.ESS!K25","v":39244},{"$f":"BP.ESS!L25","v":42838},{"$f":"BP.ESS!M25","v":46003},{"$f":"BP.ESS!N25","v":72986},{"$f":"BP.ESS!O25","v":77860},{"$f":"BP.ESS!P25","v":79519},{"$f":"BP.ESS!Q25","v":66020},{"$f":"BP.ESS!R25","v":417113},{"$f":"BP.ESS!S25","v":410091},{"$f":"BP.ESS!T25","v":413383},{"$f":"BP.ESS!U25","v":431128},{"$f":"BP.ESS!V25","v":382199},{"$f":"BP.ESS!W25","v":392360},{"$f":"BP.ESS!X25","v":358030},{"$f":"BP.ESS!Y25","v":344540},{"$f":"BP.ESS!Z25","v":431990},{"$f":"BP.ESS!AA25","v":352766},{"$f":"BP.ESS!AB25","v":303461},{"$f":"BP.ESS!AC25","v":296246},{"$f":"BP.ESS!AD25","v":285036},{"$f":"BP.ESS!AE25","v":270865},{"$f":"BP.ESS!AF25","v":330224},{"$f":"BP.ESS!AG25","v":376847}]
[null,null,"  Tax credits",{"$f":"BP.ESS!D26","v":114854},{"$f":"BP.ESS!E26","v":114477},{"$f":"BP.ESS!F26","v":108069.73957000001},{"$f":"BP.ESS!G26","v":108042.45066},{"$f":"BP.ESS!H26","v":119573},{"$f":"BP.ESS!I26","v":114320},{"$f":"BP.ESS!J26","v":125621},{"$f":"BP.ESS!K26","v":119548},{"$f":"BP.ESS!L26","v":119935},{"$f":"BP.ESS!M26","v":107663},{"$f":"BP.ESS!N26","v":95751},{"$f":"BP.ESS!O26","v":76772},{"$f":"BP.ESS!P26","v":64259},{"$f":"BP.ESS!Q26","v":43772},{"$f":"BP.ESS!R26","v":60889},{"$f":"BP.ESS!S26","v":48038},{"$f":"BP.ESS!T26","v":27209},{"$f":"BP.ESS!U26","v":38097},{"$f":"BP.ESS!V26","v":40452},{"$f":"BP.ESS!W26","v":44435},{"$f":"BP.ESS!X26","v":41339},{"$f":"BP.ESS!Y26","v":50082},{"$f":"BP.ESS!Z26","v":50976},{"$f":"BP.ESS!AA26","v":52689},{"$f":"BP.ESS!AB26","v":49499},{"$f":"BP.ESS!AC26","v":46215},{"$f":"BP.ESS!AD26","v":46324},{"$f":"BP.ESS!AE26","v":49624},{"$f":"BP.ESS!AF26","v":39191},{"$f":"BP.ESS!AG26","v":51939}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.ESS!D27","v":35697},{"$f":"BP.ESS!E27","v":37060},{"$f":"BP.ESS!F27","v":38636.355590000006},{"$f":"BP.ESS!G27","v":39715.841229999998},{"$f":"BP.ESS!H27","v":41721},{"$f":"BP.ESS!I27","v":43526},{"$f":"BP.ESS!J27","v":45232},{"$f":"BP.ESS!K27","v":49578},{"$f":"BP.ESS!L27","v":52410},{"$f":"BP.ESS!M27","v":56652},{"$f":"BP.ESS!N27","v":60183},{"$f":"BP.ESS!O27","v":63526},{"$f":"BP.ESS!P27","v":67144},{"$f":"BP.ESS!Q27","v":70942},{"$f":"BP.ESS!R27","v":73714},{"$f":"BP.ESS!S27","v":77944},{"$f":"BP.ESS!T27","v":81572},{"$f":"BP.ESS!U27","v":82046},{"$f":"BP.ESS!V27","v":85597},{"$f":"BP.ESS!W27","v":89172},{"$f":"BP.ESS!X27","v":92506},{"$f":"BP.ESS!Y27","v":96132},{"$f":"BP.ESS!Z27","v":99369},{"$f":"BP.ESS!AA27","v":102508},{"$f":"BP.ESS!AB27","v":105404},{"$f":"BP.ESS!AC27","v":107676},{"$f":"BP.ESS!AD27","v":108727},{"$f":"BP.ESS!AE27","v":111122},{"$f":"BP.ESS!AF27","v":114620},{"$f":"BP.ESS!AG27","v":117692}]
[null,null,"  Derivative financial instruments",{"$f":"BP.ESS!D28","v":8771},{"$f":"BP.ESS!E28","v":11273},{"$f":"BP.ESS!F28","v":33750.906080000001},{"$f":"BP.ESS!G28","v":46789.510979999999},{"$f":"BP.ESS!H28","v":49428},{"$f":"BP.ESS!I28","v":52022},{"$f":"BP.ESS!J28","v":44535},{"$f":"BP.ESS!K28","v":64130},{"$f":"BP.ESS!L28","v":59372},{"$f":"BP.ESS!M28","v":160898},{"$f":"BP.ESS!N28","v":178432},{"$f":"BP.ESS!O28","v":180058},{"$f":"BP.ESS!P28","v":169756},{"$f":"BP.ESS!Q28","v":191246},{"$f":"BP.ESS!R28","v":85086},{"$f":"BP.ESS!S28","v":104779},{"$f":"BP.ESS!T28","v":97567},{"$f":"BP.ESS!U28","v":46255},{"$f":"BP.ESS!V28","v":49092},{"$f":"BP.ESS!W28","v":37527},{"$f":"BP.ESS!X28","v":43931},{"$f":"BP.ESS!Y28","v":49946},{"$f":"BP.ESS!Z28","v":32556},{"$f":"BP.ESS!AA28","v":21708},{"$f":"BP.ESS!AB28","v":29603},{"$f":"BP.ESS!AC28","v":27883},{"$f":"BP.ESS!AD28","v":30048},{"$f":"BP.ESS!AE28","v":29924},{"$f":"BP.ESS!AF28","v":62518},{"$f":"BP.ESS!AG28","v":50690}]
[null,null,"Public service concession - contract asset"]
[null,null,"Other Accounts Receivable",{"$f":"BP.ESS!D30","v":21623},{"$f":"BP.ESS!E30","v":21837},{"$f":"BP.ESS!F30","v":22288.071090000001},{"$f":"BP.ESS!G30","v":22908.41344},{"$f":"BP.ESS!H30","v":23546},{"$f":"BP.ESS!I30","v":24187},{"$f":"BP.ESS!J30","v":24851},{"$f":"BP.ESS!K30","v":24968},{"$f":"BP.ESS!L30","v":25660},{"$f":"BP.ESS!M30","v":23114},{"$f":"BP.ESS!N30","v":23749},{"$f":"BP.ESS!O30","v":23845},{"$f":"BP.ESS!P30","v":23317},{"$f":"BP.ESS!Q30","v":22914},{"$f":"BP.ESS!R30","v":23064},{"$f":"BP.ESS!S30","v":22665},{"$f":"BP.ESS!T30","v":23322},{"$f":"BP.ESS!U30","v":22932},{"$f":"BP.ESS!V30","v":23602},{"$f":"BP.ESS!W30","v":23221},{"$f":"BP.ESS!X30","v":25025},{"$f":"BP.ESS!Y30","v":24930},{"$f":"BP.ESS!Z30","v":25625},{"$f":"BP.ESS!AA30","v":26335},{"$f":"BP.ESS!AB30","v":25967},{"$f":"BP.ESS!AC30","v":26678},{"$f":"BP.ESS!AD30","v":26331},{"$f":"BP.ESS!AE30","v":25991},{"$f":"BP.ESS!AF30","v":26708},{"$f":"BP.ESS!AG30","v":26381}]
[null,null,"Investments",{"$f":"BP.ESS!D31","v":450},{"$f":"BP.ESS!E31","v":486},{"$f":"BP.ESS!F31","v":501.27408000000003},{"$f":"BP.ESS!G31","v":502.08132000000001},{"$f":"BP.ESS!H31","v":516},{"$f":"BP.ESS!I31","v":516},{"$f":"BP.ESS!J31","v":491},{"$f":"BP.ESS!K31","v":507},{"$f":"BP.ESS!L31","v":491},{"$f":"BP.ESS!M31","v":494},{"$f":"BP.ESS!N31","v":489},{"$f":"BP.ESS!O31","v":489},{"$f":"BP.ESS!P31","v":492},{"$f":"BP.ESS!Q31","v":492},{"$f":"BP.ESS!R31","v":492},{"$f":"BP.ESS!S31","v":492},{"$f":"BP.ESS!T31","v":492},{"$f":"BP.ESS!U31","v":493},{"$f":"BP.ESS!V31","v":493},{"$f":"BP.ESS!W31","v":534},{"$f":"BP.ESS!X31","v":617},{"$f":"BP.ESS!Y31","v":554},{"$f":"BP.ESS!Z31","v":579},{"$f":"BP.ESS!AA31","v":598},{"$f":"BP.ESS!AB31","v":580},{"$f":"BP.ESS!AC31","v":548},{"$f":"BP.ESS!AD31","v":555},{"$f":"BP.ESS!AE31","v":592},{"$f":"BP.ESS!AF31","v":582},{"$f":"BP.ESS!AG31","v":538}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.ESS!D32","v":4814},{"$f":"BP.ESS!E32","v":79046},{"$f":"BP.ESS!F32","v":97046.115590000001},{"$f":"BP.ESS!G32","v":104479.97762000001},{"$f":"BP.ESS!H32","v":6786},{"$f":"BP.ESS!I32","v":101365},{"$f":"BP.ESS!J32","v":9189},{"$f":"BP.ESS!K32","v":6053},{"$f":"BP.ESS!L32","v":7455},{"$f":"BP.ESS!M32","v":7419},{"$f":"BP.ESS!N32","v":13615},{"$f":"BP.ESS!O32","v":12930},{"$f":"BP.ESS!P32","v":15347},{"$f":"BP.ESS!Q32","v":11229},{"$f":"BP.ESS!R32","v":11432},{"$f":"BP.ESS!S32","v":15986},{"$f":"BP.ESS!T32","v":18372},{"$f":"BP.ESS!U32","v":18374},{"$f":"BP.ESS!V32","v":18096},{"$f":"BP.ESS!W32","v":19894},{"$f":"BP.ESS!X32","v":21323},{"$f":"BP.ESS!Y32","v":21512},{"$f":"BP.ESS!Z32","v":22180},{"$f":"BP.ESS!AA32","v":22417},{"$f":"BP.ESS!AB32","v":25408},{"$f":"BP.ESS!AC32","v":25059},{"$f":"BP.ESS!AD32","v":25862},{"$f":"BP.ESS!AE32","v":26119},{"$f":"BP.ESS!AF32","v":26998},{"$f":"BP.ESS!AG32","v":26782}]
[null,null,"Intangible Assets",{"$f":"BP.ESS!D33","v":645217},{"$f":"BP.ESS!E33","v":574661},{"$f":"BP.ESS!F33","v":577036.09925000009},{"$f":"BP.ESS!G33","v":586426.32287000003},{"$f":"BP.ESS!H33","v":710883},{"$f":"BP.ESS!I33","v":629232},{"$f":"BP.ESS!J33","v":745176},{"$f":"BP.ESS!K33","v":769071},{"$f":"BP.ESS!L33","v":779924},{"$f":"BP.ESS!M33","v":805128},{"$f":"BP.ESS!N33","v":829328},{"$f":"BP.ESS!O33","v":851002},{"$f":"BP.ESS!P33","v":861752},{"$f":"BP.ESS!Q33","v":857890},{"$f":"BP.ESS!R33","v":866360},{"$f":"BP.ESS!S33","v":879439},{"$f":"BP.ESS!T33","v":888117},{"$f":"BP.ESS!U33","v":909987},{"$f":"BP.ESS!V33","v":947073},{"$f":"BP.ESS!W33","v":993839},{"$f":"BP.ESS!X33","v":1005130},{"$f":"BP.ESS!Y33","v":1050153},{"$f":"BP.ESS!Z33","v":1086108},{"$f":"BP.ESS!AA33","v":1126475},{"$f":"BP.ESS!AB33","v":1157033},{"$f":"BP.ESS!AC33","v":1185582},{"$f":"BP.ESS!AD33","v":1228852},{"$f":"BP.ESS!AE33","v":1277846},{"$f":"BP.ESS!AF33","v":1285123},{"$f":"BP.ESS!AG33","v":1354164}]
[null,null,"Total Assets",{"$f":"BP.ESS!D34","v":1724453},{"$f":"BP.ESS!E34","v":1595826},{"$f":"BP.ESS!F34","v":1688037.00419},{"$f":"BP.ESS!G34","v":1901230.8163300001},{"$f":"BP.ESS!H34","v":1881419},{"$f":"BP.ESS!I34","v":1904167},{"$f":"BP.ESS!J34","v":1938237},{"$f":"BP.ESS!K34","v":1986734},{"$f":"BP.ESS!L34","v":2030413},{"$f":"BP.ESS!M34","v":2118468},{"$f":"BP.ESS!N34","v":2175520},{"$f":"BP.ESS!O34","v":2261102},{"$f":"BP.ESS!P34","v":2363425},{"$f":"BP.ESS!Q34","v":2366290},{"$f":"BP.ESS!R34","v":2631840},{"$f":"BP.ESS!S34","v":2829851},{"$f":"BP.ESS!T34","v":2894596},{"$f":"BP.ESS!U34","v":2872694},{"$f":"BP.ESS!V34","v":2570113},{"$f":"BP.ESS!W34","v":2825803},{"$f":"BP.ESS!X34","v":2748867},{"$f":"BP.ESS!Y34","v":2773442},{"$f":"BP.ESS!Z34","v":2845094},{"$f":"BP.ESS!AA34","v":2808668},{"$f":"BP.ESS!AB34","v":2927738},{"$f":"BP.ESS!AC34","v":2999044},{"$f":"BP.ESS!AD34","v":3060456},{"$f":"BP.ESS!AE34","v":3243999},{"$f":"BP.ESS!AF34","v":3244993},{"$f":"BP.ESS!AG34","v":3232970}]
[null,null,"Current Liabilities",{"$f":"BP.ESS!D35","v":595310.32631999999},{"$f":"BP.ESS!E35","v":529376},{"$f":"BP.ESS!F35","v":583042.56906000001},{"$f":"BP.ESS!G35","v":579366.25069999998},{"$f":"BP.ESS!H35","v":507238},{"$f":"BP.ESS!I35","v":533271},{"$f":"BP.ESS!J35","v":597931},{"$f":"BP.ESS!K35","v":619434},{"$f":"BP.ESS!L35","v":620868},{"$f":"BP.ESS!M35","v":517236},{"$f":"BP.ESS!N35","v":532959},{"$f":"BP.ESS!O35","v":655083},{"$f":"BP.ESS!P35","v":717276},{"$f":"BP.ESS!Q35","v":653926},{"$f":"BP.ESS!R35","v":873764},{"$f":"BP.ESS!S35","v":884732},{"$f":"BP.ESS!T35","v":969656},{"$f":"BP.ESS!U35","v":986824},{"$f":"BP.ESS!V35","v":731898},{"$f":"BP.ESS!W35","v":792095},{"$f":"BP.ESS!X35","v":679481},{"$f":"BP.ESS!Y35","v":546754},{"$f":"BP.ESS!Z35","v":575178},{"$f":"BP.ESS!AA35","v":831311},{"$f":"BP.ESS!AB35","v":964661},{"$f":"BP.ESS!AC35","v":1057634},{"$f":"BP.ESS!AD35","v":1078286},{"$f":"BP.ESS!AE35","v":887795},{"$f":"BP.ESS!AF35","v":789268},{"$f":"BP.ESS!AG35","v":769886}]
[null,null,"Trade Payables",{"$f":"BP.ESS!D36","v":185623},{"$f":"BP.ESS!E36","v":181601},{"$f":"BP.ESS!F36","v":209789.50302999999},{"$f":"BP.ESS!G36","v":224149.0913},{"$f":"BP.ESS!H36","v":170775},{"$f":"BP.ESS!I36","v":219792},{"$f":"BP.ESS!J36","v":184404},{"$f":"BP.ESS!K36","v":202990},{"$f":"BP.ESS!L36","v":206620},{"$f":"BP.ESS!M36","v":186182},{"$f":"BP.ESS!N36","v":185256},{"$f":"BP.ESS!O36","v":192210},{"$f":"BP.ESS!P36","v":256282},{"$f":"BP.ESS!Q36","v":215560},{"$f":"BP.ESS!R36","v":246764},{"$f":"BP.ESS!S36","v":316280},{"$f":"BP.ESS!T36","v":285007},{"$f":"BP.ESS!U36","v":231545},{"$f":"BP.ESS!V36","v":213928},{"$f":"BP.ESS!W36","v":223941},{"$f":"BP.ESS!X36","v":237776},{"$f":"BP.ESS!Y36","v":227063},{"$f":"BP.ESS!Z36","v":229969},{"$f":"BP.ESS!AA36","v":240596},{"$f":"BP.ESS!AB36","v":264641},{"$f":"BP.ESS!AC36","v":250480},{"$f":"BP.ESS!AD36","v":255956},{"$f":"BP.ESS!AE36","v":281463},{"$f":"BP.ESS!AF36","v":247332},{"$f":"BP.ESS!AG36","v":300011}]
[null,null,"Loans and Financing",{"$f":"BP.ESS!D37","v":68494},{"$f":"BP.ESS!E37","v":32498},{"$f":"BP.ESS!F37","v":11690.11102},{"$f":"BP.ESS!G37","v":11020.5681},{"$f":"BP.ESS!H37","v":10313},{"$f":"BP.ESS!I37","v":604},{"$f":"BP.ESS!J37","v":113710},{"$f":"BP.ESS!K37","v":124176},{"$f":"BP.ESS!L37","v":119594},{"$f":"BP.ESS!M37","v":40000},{"$f":"BP.ESS!N37","v":77788},{"$f":"BP.ESS!O37","v":189973},{"$f":"BP.ESS!P37","v":178233},{"$f":"BP.ESS!Q37","v":150028},{"$f":"BP.ESS!R37","v":281164},{"$f":"BP.ESS!S37","v":206747},{"$f":"BP.ESS!T37","v":279764},{"$f":"BP.ESS!U37","v":381871},{"$f":"BP.ESS!V37","v":248685},{"$f":"BP.ESS!W37","v":226723},{"$f":"BP.ESS!X37","v":171123},{"$f":"BP.ESS!Y37","v":22475},{"$f":"BP.ESS!Z37","v":22715},{"$f":"BP.ESS!AA37","v":104581},{"$f":"BP.ESS!AB37","v":219193},{"$f":"BP.ESS!AC37","v":224211},{"$f":"BP.ESS!AD37","v":289469},{"$f":"BP.ESS!AE37","v":140088},{"$f":"BP.ESS!AF37","v":91556},{"$f":"BP.ESS!AG37","v":93158}]
[null,null,"Debentures",{"$f":"BP.ESS!D38","v":2638},{"$f":"BP.ESS!E38","v":5773},{"$f":"BP.ESS!F38","v":4736.3590100000001},{"$f":"BP.ESS!G38","v":7981.7840900000001},{"$f":"BP.ESS!H38","v":3763},{"$f":"BP.ESS!I38","v":6357},{"$f":"BP.ESS!J38","v":5602},{"$f":"BP.ESS!K38","v":7984},{"$f":"BP.ESS!L38","v":38993},{"$f":"BP.ESS!M38","v":40771},{"$f":"BP.ESS!N38","v":39468},{"$f":"BP.ESS!O38","v":40215},{"$f":"BP.ESS!P38","v":39270},{"$f":"BP.ESS!Q38","v":40520},{"$f":"BP.ESS!R38","v":92137},{"$f":"BP.ESS!S38","v":94873},{"$f":"BP.ESS!T38","v":107127},{"$f":"BP.ESS!U38","v":110581},{"$f":"BP.ESS!V38","v":54967},{"$f":"BP.ESS!W38","v":84771},{"$f":"BP.ESS!X38","v":42930},{"$f":"BP.ESS!Y38","v":38015},{"$f":"BP.ESS!Z38","v":102489},{"$f":"BP.ESS!AA38","v":91885},{"$f":"BP.ESS!AB38","v":109005},{"$f":"BP.ESS!AC38","v":157991},{"$f":"BP.ESS!AD38","v":112304},{"$f":"BP.ESS!AE38","v":102405},{"$f":"BP.ESS!AF38","v":110626},{"$f":"BP.ESS!AG38","v":39506}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.ESS!D39","v":69906},{"$f":"BP.ESS!E39","v":58858},{"$f":"BP.ESS!F39","v":55391.529460000005},{"$f":"BP.ESS!G39","v":76069.493299999987},{"$f":"BP.ESS!H39","v":85267},{"$f":"BP.ESS!I39","v":53571},{"$f":"BP.ESS!J39","v":74266},{"$f":"BP.ESS!K39","v":79104},{"$f":"BP.ESS!L39","v":76690},{"$f":"BP.ESS!M39","v":72330},{"$f":"BP.ESS!N39","v":85469},{"$f":"BP.ESS!O39","v":67397},{"$f":"BP.ESS!P39","v":77115},{"$f":"BP.ESS!Q39","v":82318},{"$f":"BP.ESS!R39","v":87017},{"$f":"BP.ESS!S39","v":96823},{"$f":"BP.ESS!T39","v":92856},{"$f":"BP.ESS!U39","v":96849},{"$f":"BP.ESS!V39","v":49086},{"$f":"BP.ESS!W39","v":93961},{"$f":"BP.ESS!X39","v":47191},{"$f":"BP.ESS!Y39","v":52262},{"$f":"BP.ESS!Z39","v":37834},{"$f":"BP.ESS!AA39","v":54413},{"$f":"BP.ESS!AB39","v":71424},{"$f":"BP.ESS!AC39","v":78700},{"$f":"BP.ESS!AD39","v":48788},{"$f":"BP.ESS!AE39","v":67111},{"$f":"BP.ESS!AF39","v":61319},{"$f":"BP.ESS!AG39","v":79717}]
[null,null,"Dividends Payable",{"$f":"BP.ESS!D40","v":16227},{"$f":"BP.ESS!E40","v":16227},{"$f":"BP.ESS!F40","v":26794.108559999997},{"$f":"BP.ESS!G40","v":1237.8658400000002},{"$f":"BP.ESS!H40","v":1263},{"$f":"BP.ESS!I40","v":1279},{"$f":"BP.ESS!J40","v":1299},{"$f":"BP.ESS!K40","v":128},{"$f":"BP.ESS!L40","v":136},{"$f":"BP.ESS!M40","v":22585},{"$f":"BP.ESS!N40","v":150},{"$f":"BP.ESS!O40","v":150},{"$f":"BP.ESS!P40","v":7253},{"$f":"BP.ESS!Q40","v":203},{"$f":"BP.ESS!R40","v":228},{"$f":"BP.ESS!S40","v":239},{"$f":"BP.ESS!T40","v":262},{"$f":"BP.ESS!U40","v":289},{"$f":"BP.ESS!V40","v":321},{"$f":"BP.ESS!W40","v":324},{"$f":"BP.ESS!X40","v":341},{"$f":"BP.ESS!Y40","v":348},{"$f":"BP.ESS!Z40","v":348},{"$f":"BP.ESS!AA40","v":371},{"$f":"BP.ESS!AB40","v":380},{"$f":"BP.ESS!AC40","v":65218},{"$f":"BP.ESS!AD40","v":416},{"$f":"BP.ESS!AE40","v":186},{"$f":"BP.ESS!AF40","v":214},{"$f":"BP.ESS!AG40","v":209}]
[null,null,"Debt charges",{"$f":"BP.ESS!D41","v":2188},{"$f":"BP.ESS!E41","v":1791},{"$f":"BP.ESS!F41","v":2339.1092699999999},{"$f":"BP.ESS!G41","v":3555.7491500000001},{"$f":"BP.ESS!H41","v":3763},{"$f":"BP.ESS!I41","v":2297},{"$f":"BP.ESS!J41","v":2241},{"$f":"BP.ESS!K41","v":2256},{"$f":"BP.ESS!L41","v":2020},{"$f":"BP.ESS!M41","v":1057},{"$f":"BP.ESS!N41","v":1367},{"$f":"BP.ESS!O41","v":1167},{"$f":"BP.ESS!P41","v":1285},{"$f":"BP.ESS!Q41","v":1041},{"$f":"BP.ESS!R41","v":766},{"$f":"BP.ESS!S41","v":1832},{"$f":"BP.ESS!T41","v":4029},{"$f":"BP.ESS!U41","v":8180},{"$f":"BP.ESS!V41","v":10850},{"$f":"BP.ESS!W41","v":20529},{"$f":"BP.ESS!X41","v":29741},{"$f":"BP.ESS!Y41","v":29698},{"$f":"BP.ESS!Z41","v":37701},{"$f":"BP.ESS!AA41","v":37524},{"$f":"BP.ESS!AB41","v":42828},{"$f":"BP.ESS!AC41","v":43810},{"$f":"BP.ESS!AD41","v":49058},{"$f":"BP.ESS!AE41","v":9555},{"$f":"BP.ESS!AF41","v":19360},{"$f":"BP.ESS!AG41","v":9712}]
[null,null,"Post-employment benefits",{"$f":"BP.ESS!D42","v":1872},{"$f":"BP.ESS!E42","v":2340},{"$f":"BP.ESS!F42","v":2651.78325},{"$f":"BP.ESS!G42","v":2651.78325},{"$f":"BP.ESS!H42","v":3905},{"$f":"BP.ESS!I42","v":3905},{"$f":"BP.ESS!J42","v":3905},{"$f":"BP.ESS!K42","v":3905},{"$f":"BP.ESS!L42","v":7045},{"$f":"BP.ESS!M42","v":7045},{"$f":"BP.ESS!N42","v":7045},{"$f":"BP.ESS!O42","v":7045},{"$f":"BP.ESS!P42","v":5304},{"$f":"BP.ESS!Q42","v":5304},{"$f":"BP.ESS!R42","v":5304},{"$f":"BP.ESS!S42","v":5304},{"$f":"BP.ESS!T42","v":4041},{"$f":"BP.ESS!U42","v":4041},{"$f":"BP.ESS!V42","v":4041},{"$f":"BP.ESS!W42","v":4041},{"$f":"BP.ESS!X42","v":3893},{"$f":"BP.ESS!Y42","v":3893},{"$f":"BP.ESS!Z42","v":3893},{"$f":"BP.ESS!AA42","v":3893},{"$f":"BP.ESS!AB42","v":4115},{"$f":"BP.ESS!AC42","v":4115},{"$f":"BP.ESS!AD42","v":4115},{"$f":"BP.ESS!AE42","v":4115},{"$f":"BP.ESS!AF42","v":3098},{"$f":"BP.ESS!AG42","v":3098}]
[null,null,"Financial sector liabilities",{"$f":"BP.ESS!D43","v":124198},{"$f":"BP.ESS!E43","v":120889},{"$f":"BP.ESS!F43","v":155097.45037000001},{"$f":"BP.ESS!G43","v":127405.42198},{"$f":"BP.ESS!H43","v":110488},{"$f":"BP.ESS!I43","v":112429},{"$f":"BP.ESS!J43","v":101839},{"$f":"BP.ESS!K43","v":99312},{"$f":"BP.ESS!L43","v":75324},{"$f":"BP.ESS!M43","v":56123},{"$f":"BP.ESS!N43","v":57825},{"$f":"BP.ESS!O43","v":62404},{"$f":"BP.ESS!P43","v":48787},{"$f":"BP.ESS!Q43","v":33735},{"$f":"BP.ESS!R43","v":54089},{"$f":"BP.ESS!S43","v":49666},{"$f":"BP.ESS!T43","v":40052},{"$f":"BP.ESS!U43","v":12591},{"$f":"BP.ESS!V43","v":14798},{"$f":"BP.ESS!W43","v":14856},{"$f":"BP.ESS!X43","v":19292},{"$f":"BP.ESS!Y43","v":26215},{"$f":"BP.ESS!Z43","v":10805},{"$f":"BP.ESS!AA43","v":98417},{"$f":"BP.ESS!AB43","v":81953},{"$f":"BP.ESS!AC43","v":92417},{"$f":"BP.ESS!AD43","v":146530},{"$f":"BP.ESS!AE43","v":164999},{"$f":"BP.ESS!AF43","v":115868},{"$f":"BP.ESS!AG43","v":74016}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESS!D44","v":22347},{"$f":"BP.ESS!E44","v":2956},{"$f":"BP.ESS!F44","v":7271.4249899999995},{"$f":"BP.ESS!G44","v":9819.9369000000006},{"$f":"BP.ESS!H44","v":8101},{"$f":"BP.ESS!I44","v":8513},{"$f":"BP.ESS!J44","v":11588},{"$f":"BP.ESS!K44","v":8077},{"$f":"BP.ESS!L44","v":8503},{"$f":"BP.ESS!M44","v":8932},{"$f":"BP.ESS!N44","v":5108},{"$f":"BP.ESS!O44","v":4708},{"$f":"BP.ESS!P44","v":4874},{"$f":"BP.ESS!Q44","v":9287},{"$f":"BP.ESS!R44","v":9798},{"$f":"BP.ESS!S44","v":14808},{"$f":"BP.ESS!T44","v":33097},{"$f":"BP.ESS!U44","v":28422},{"$f":"BP.ESS!V44","v":33463},{"$f":"BP.ESS!W44","v":30202},{"$f":"BP.ESS!X44","v":34529},{"$f":"BP.ESS!Y44","v":34979},{"$f":"BP.ESS!Z44","v":24826},{"$f":"BP.ESS!AA44","v":24267},{"$f":"BP.ESS!AB44","v":34220},{"$f":"BP.ESS!AC44","v":31920},{"$f":"BP.ESS!AD44","v":13341},{"$f":"BP.ESS!AE44","v":26527},{"$f":"BP.ESS!AF44","v":33695},{"$f":"BP.ESS!AG44","v":40206}]
[null,null,"Incorporation of grids",{"$f":"BP.ESS!D45","v":0},{"$f":"BP.ESS!E45","v":0},{"$f":"BP.ESS!F45","v":0},{"$f":"BP.ESS!G45","v":0},{"$f":"BP.ESS!H45","v":0},{"$f":"BP.ESS!I45","v":0},{"$f":"BP.ESS!J45","v":0},{"$f":"BP.ESS!K45","v":0},{"$f":"BP.ESS!L45","v":0},{"$f":"BP.ESS!M45","v":0},{"$f":"BP.ESS!N45","v":0},{"$f":"BP.ESS!O45","v":0},{"$f":"BP.ESS!P45","v":0},{"$f":"BP.ESS!Q45","v":0},{"$f":"BP.ESS!R45","v":0},{"$f":"BP.ESS!S45","v":0},{"$f":"BP.ESS!T45","v":0},{"$f":"BP.ESS!U45","v":0},{"$f":"BP.ESS!V45","v":0},{"$f":"BP.ESS!W45","v":0},{"$f":"BP.ESS!X45","v":0},{"$f":"BP.ESS!Y45","v":0},{"$f":"BP.ESS!Z45","v":0},{"$f":"BP.ESS!AA45","v":0},{"$f":"BP.ESS!AB45","v":255},{"$f":"BP.ESS!AC45","v":301},{"$f":"BP.ESS!AD45","v":489},{"$f":"BP.ESS!AE45","v":139},{"$f":"BP.ESS!AF45","v":204},{"$f":"BP.ESS!AG45","v":204}]
[null,null,"Other Accounts Payable",{"$f":"BP.ESS!D46","v":101817.32631999999},{"$f":"BP.ESS!E46","v":106443},{"$f":"BP.ESS!F46","v":107281.19010000001},{"$f":"BP.ESS!G46","v":115474.55679},{"$f":"BP.ESS!H46","v":109600},{"$f":"BP.ESS!I46","v":124524},{"$f":"BP.ESS!J46","v":99077},{"$f":"BP.ESS!K46","v":91502},{"$f":"BP.ESS!L46","v":85943},{"$f":"BP.ESS!M46","v":82211},{"$f":"BP.ESS!N46","v":73483},{"$f":"BP.ESS!O46","v":89814},{"$f":"BP.ESS!P46","v":98873},{"$f":"BP.ESS!Q46","v":115930},{"$f":"BP.ESS!R46","v":96497},{"$f":"BP.ESS!S46","v":98160},{"$f":"BP.ESS!T46","v":123421},{"$f":"BP.ESS!U46","v":112455},{"$f":"BP.ESS!V46","v":101759},{"$f":"BP.ESS!W46","v":92747},{"$f":"BP.ESS!X46","v":92665},{"$f":"BP.ESS!Y46","v":111806},{"$f":"BP.ESS!Z46","v":104598},{"$f":"BP.ESS!AA46","v":175364},{"$f":"BP.ESS!AB46","v":136647},{"$f":"BP.ESS!AC46","v":108471},{"$f":"BP.ESS!AD46","v":157820},{"$f":"BP.ESS!AE46","v":91207},{"$f":"BP.ESS!AF46","v":105996},{"$f":"BP.ESS!AG46","v":130049}]
[null,null,"Non-Current Liabilities",{"$f":"BP.ESS!D47","v":549863},{"$f":"BP.ESS!E47","v":460236},{"$f":"BP.ESS!F47","v":547591.59268},{"$f":"BP.ESS!G47","v":747647.49791999999},{"$f":"BP.ESS!H47","v":823565},{"$f":"BP.ESS!I47","v":812356},{"$f":"BP.ESS!J47","v":790199},{"$f":"BP.ESS!K47","v":806490},{"$f":"BP.ESS!L47","v":856830},{"$f":"BP.ESS!M47","v":1094499},{"$f":"BP.ESS!N47","v":1112859},{"$f":"BP.ESS!O47","v":1039737},{"$f":"BP.ESS!P47","v":1044486},{"$f":"BP.ESS!Q47","v":1149851},{"$f":"BP.ESS!R47","v":1221018},{"$f":"BP.ESS!S47","v":1383706},{"$f":"BP.ESS!T47","v":1375488},{"$f":"BP.ESS!U47","v":1277551},{"$f":"BP.ESS!V47","v":1282487},{"$f":"BP.ESS!W47","v":1450258},{"$f":"BP.ESS!X47","v":1528170},{"$f":"BP.ESS!Y47","v":1653765},{"$f":"BP.ESS!Z47","v":1671788},{"$f":"BP.ESS!AA47","v":1375226},{"$f":"BP.ESS!AB47","v":1366053},{"$f":"BP.ESS!AC47","v":1363334},{"$f":"BP.ESS!AD47","v":1390635},{"$f":"BP.ESS!AE47","v":1777297},{"$f":"BP.ESS!AF47","v":1847305},{"$f":"BP.ESS!AG47","v":1814667}]
[null,null,"Loans and financing ",{"$f":"BP.ESS!D48","v":109542},{"$f":"BP.ESS!E48","v":45607},{"$f":"BP.ESS!F48","v":165061.55947000001},{"$f":"BP.ESS!G48","v":316318.28214999998},{"$f":"BP.ESS!H48","v":310614},{"$f":"BP.ESS!I48","v":305806},{"$f":"BP.ESS!J48","v":299426},{"$f":"BP.ESS!K48","v":321901},{"$f":"BP.ESS!L48","v":362802},{"$f":"BP.ESS!M48","v":537927},{"$f":"BP.ESS!N48","v":531114},{"$f":"BP.ESS!O48","v":448234},{"$f":"BP.ESS!P48","v":429189},{"$f":"BP.ESS!Q48","v":554792},{"$f":"BP.ESS!R48","v":334359},{"$f":"BP.ESS!S48","v":471788},{"$f":"BP.ESS!T48","v":543321},{"$f":"BP.ESS!U48","v":350349},{"$f":"BP.ESS!V48","v":365627},{"$f":"BP.ESS!W48","v":503095},{"$f":"BP.ESS!X48","v":566493},{"$f":"BP.ESS!Y48","v":560650},{"$f":"BP.ESS!Z48","v":599157},{"$f":"BP.ESS!AA48","v":513435},{"$f":"BP.ESS!AB48","v":392423},{"$f":"BP.ESS!AC48","v":392446},{"$f":"BP.ESS!AD48","v":432478},{"$f":"BP.ESS!AE48","v":639245},{"$f":"BP.ESS!AF48","v":733815},{"$f":"BP.ESS!AG48","v":707594}]
[null,null,"Debentures",{"$f":"BP.ESS!D49","v":197759},{"$f":"BP.ESS!E49","v":199005},{"$f":"BP.ESS!F49","v":200165.14197},{"$f":"BP.ESS!G49","v":201307.31899999999},{"$f":"BP.ESS!H49","v":280564},{"$f":"BP.ESS!I49","v":282090},{"$f":"BP.ESS!J49","v":290731},{"$f":"BP.ESS!K49","v":295545},{"$f":"BP.ESS!L49","v":264488},{"$f":"BP.ESS!M49","v":319159},{"$f":"BP.ESS!N49","v":326994},{"$f":"BP.ESS!O49","v":327242},{"$f":"BP.ESS!P49","v":359339},{"$f":"BP.ESS!Q49","v":357235},{"$f":"BP.ESS!R49","v":306322},{"$f":"BP.ESS!S49","v":307001},{"$f":"BP.ESS!T49","v":263642},{"$f":"BP.ESS!U49","v":349940},{"$f":"BP.ESS!V49","v":352675},{"$f":"BP.ESS!W49","v":440567},{"$f":"BP.ESS!X49","v":443028},{"$f":"BP.ESS!Y49","v":601459},{"$f":"BP.ESS!Z49","v":559257},{"$f":"BP.ESS!AA49","v":524825},{"$f":"BP.ESS!AB49","v":574087},{"$f":"BP.ESS!AC49","v":515230},{"$f":"BP.ESS!AD49","v":561384},{"$f":"BP.ESS!AE49","v":696034},{"$f":"BP.ESS!AF49","v":708858},{"$f":"BP.ESS!AG49","v":721292}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.ESS!D50","v":94585},{"$f":"BP.ESS!E50","v":34266},{"$f":"BP.ESS!F50","v":35675.45678},{"$f":"BP.ESS!G50","v":36942.817339999994},{"$f":"BP.ESS!H50","v":83483},{"$f":"BP.ESS!I50","v":40176},{"$f":"BP.ESS!J50","v":80849},{"$f":"BP.ESS!K50","v":79587},{"$f":"BP.ESS!L50","v":78584},{"$f":"BP.ESS!M50","v":85010},{"$f":"BP.ESS!N50","v":84530},{"$f":"BP.ESS!O50","v":60261},{"$f":"BP.ESS!P50","v":83613},{"$f":"BP.ESS!Q50","v":83654},{"$f":"BP.ESS!R50","v":83139},{"$f":"BP.ESS!S50","v":82441},{"$f":"BP.ESS!T50","v":82573},{"$f":"BP.ESS!U50","v":81171},{"$f":"BP.ESS!V50","v":84497},{"$f":"BP.ESS!W50","v":43028},{"$f":"BP.ESS!X50","v":91368},{"$f":"BP.ESS!Y50","v":95243},{"$f":"BP.ESS!Z50","v":103800},{"$f":"BP.ESS!AA50","v":107669},{"$f":"BP.ESS!AB50","v":123254},{"$f":"BP.ESS!AC50","v":128462},{"$f":"BP.ESS!AD50","v":133691},{"$f":"BP.ESS!AE50","v":136248},{"$f":"BP.ESS!AF50","v":78778},{"$f":"BP.ESS!AG50","v":81516}]
[null,null,"Trade payables",{"$f":"BP.ESS!D51","v":0},{"$f":"BP.ESS!E51","v":0},{"$f":"BP.ESS!F51","v":0},{"$f":"BP.ESS!G51","v":0},{"$f":"BP.ESS!H51","v":1638},{"$f":"BP.ESS!I51","v":1897},{"$f":"BP.ESS!J51","v":2459},{"$f":"BP.ESS!K51","v":5743},{"$f":"BP.ESS!L51","v":6106},{"$f":"BP.ESS!M51","v":6121},{"$f":"BP.ESS!N51","v":5866},{"$f":"BP.ESS!O51","v":6606},{"$f":"BP.ESS!P51","v":5973},{"$f":"BP.ESS!Q51","v":6006},{"$f":"BP.ESS!R51","v":6088},{"$f":"BP.ESS!S51","v":5324},{"$f":"BP.ESS!T51","v":6671},{"$f":"BP.ESS!U51","v":6917},{"$f":"BP.ESS!V51","v":7161},{"$f":"BP.ESS!W51","v":7173},{"$f":"BP.ESS!X51","v":7307},{"$f":"BP.ESS!Y51","v":7509},{"$f":"BP.ESS!Z51","v":7265},{"$f":"BP.ESS!AA51","v":7421},{"$f":"BP.ESS!AB51","v":7232},{"$f":"BP.ESS!AC51","v":7406},{"$f":"BP.ESS!AD51","v":7610},{"$f":"BP.ESS!AE51","v":9069},{"$f":"BP.ESS!AF51","v":9340},{"$f":"BP.ESS!AG51","v":9589}]
[null,null,"Derivative financial instruments",{"$f":"BP.ESS!D52","v":0},{"$f":"BP.ESS!E52","v":0},{"$f":"BP.ESS!F52","v":113.57364},{"$f":"BP.ESS!G52","v":108.38236000000001},{"$f":"BP.ESS!H52","v":180},{"$f":"BP.ESS!I52","v":0},{"$f":"BP.ESS!J52","v":665},{"$f":"BP.ESS!K52","v":0},{"$f":"BP.ESS!L52","v":0},{"$f":"BP.ESS!M52","v":0},{"$f":"BP.ESS!N52","v":0},{"$f":"BP.ESS!O52","v":0},{"$f":"BP.ESS!P52","v":0},{"$f":"BP.ESS!Q52","v":0},{"$f":"BP.ESS!R52","v":0},{"$f":"BP.ESS!S52","v":0},{"$f":"BP.ESS!T52","v":0},{"$f":"BP.ESS!U52","v":16315},{"$f":"BP.ESS!V52","v":3925},{"$f":"BP.ESS!W52","v":7044},{"$f":"BP.ESS!X52","v":4781},{"$f":"BP.ESS!Y52","v":11965},{"$f":"BP.ESS!Z52","v":18936},{"$f":"BP.ESS!AA52","v":15208},{"$f":"BP.ESS!AB52","v":2160},{"$f":"BP.ESS!AC52","v":1618},{"$f":"BP.ESS!AD52","v":0},{"$f":"BP.ESS!AE52","v":0},{"$f":"BP.ESS!AF52","v":0},{"$f":"BP.ESS!AG52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.ESS!D53","v":15216},{"$f":"BP.ESS!E53","v":16227},{"$f":"BP.ESS!F53","v":15872.349560000001},{"$f":"BP.ESS!G53","v":15893.08258},{"$f":"BP.ESS!H53","v":16224},{"$f":"BP.ESS!I53","v":16235},{"$f":"BP.ESS!J53","v":18505},{"$f":"BP.ESS!K53","v":20407},{"$f":"BP.ESS!L53","v":21254},{"$f":"BP.ESS!M53","v":22238},{"$f":"BP.ESS!N53","v":23399},{"$f":"BP.ESS!O53","v":25319},{"$f":"BP.ESS!P53","v":25387},{"$f":"BP.ESS!Q53","v":25277},{"$f":"BP.ESS!R53","v":24401},{"$f":"BP.ESS!S53","v":24673},{"$f":"BP.ESS!T53","v":23119},{"$f":"BP.ESS!U53","v":21686},{"$f":"BP.ESS!V53","v":18428},{"$f":"BP.ESS!W53","v":17797},{"$f":"BP.ESS!X53","v":15067},{"$f":"BP.ESS!Y53","v":15526},{"$f":"BP.ESS!Z53","v":14514},{"$f":"BP.ESS!AA53","v":14222},{"$f":"BP.ESS!AB53","v":15051},{"$f":"BP.ESS!AC53","v":15905},{"$f":"BP.ESS!AD53","v":16517},{"$f":"BP.ESS!AE53","v":15631},{"$f":"BP.ESS!AF53","v":16225},{"$f":"BP.ESS!AG53","v":16525}]
[null,null,"Post-employment benefits",{"$f":"BP.ESS!D54","v":12380},{"$f":"BP.ESS!E54","v":12380},{"$f":"BP.ESS!F54","v":12536.118279999999},{"$f":"BP.ESS!G54","v":13005.01375},{"$f":"BP.ESS!H54","v":29736},{"$f":"BP.ESS!I54","v":30712},{"$f":"BP.ESS!J54","v":31689},{"$f":"BP.ESS!K54","v":32665},{"$f":"BP.ESS!L54","v":71962},{"$f":"BP.ESS!M54","v":73665},{"$f":"BP.ESS!N54","v":75368},{"$f":"BP.ESS!O54","v":77246},{"$f":"BP.ESS!P54","v":64986},{"$f":"BP.ESS!Q54","v":66312},{"$f":"BP.ESS!R54","v":61082},{"$f":"BP.ESS!S54","v":62408},{"$f":"BP.ESS!T54","v":34946},{"$f":"BP.ESS!U54","v":35957},{"$f":"BP.ESS!V54","v":31640},{"$f":"BP.ESS!W54","v":32650},{"$f":"BP.ESS!X54","v":24655},{"$f":"BP.ESS!Y54","v":25659},{"$f":"BP.ESS!Z54","v":26664},{"$f":"BP.ESS!AA54","v":27669},{"$f":"BP.ESS!AB54","v":31227},{"$f":"BP.ESS!AC54","v":32281},{"$f":"BP.ESS!AD54","v":33334},{"$f":"BP.ESS!AE54","v":34388},{"$f":"BP.ESS!AF54","v":20546},{"$f":"BP.ESS!AG54","v":21326}]
[null,null,"Financial sector liabilities",{"$f":"BP.ESS!D55","v":72505},{"$f":"BP.ESS!E55","v":43677},{"$f":"BP.ESS!F55","v":17442.560690000002},{"$f":"BP.ESS!G55","v":65051.40395},{"$f":"BP.ESS!H55","v":51758},{"$f":"BP.ESS!I55","v":42115},{"$f":"BP.ESS!J55","v":17218},{"$f":"BP.ESS!K55","v":5014},{"$f":"BP.ESS!L55","v":15542},{"$f":"BP.ESS!M55","v":16615},{"$f":"BP.ESS!N55","v":470},{"$f":"BP.ESS!O55","v":4860},{"$f":"BP.ESS!P55","v":8251},{"$f":"BP.ESS!Q55","v":4597},{"$f":"BP.ESS!R55","v":994},{"$f":"BP.ESS!S55","v":24901},{"$f":"BP.ESS!T55","v":12400},{"$f":"BP.ESS!U55","v":2871},{"$f":"BP.ESS!V55","v":434},{"$f":"BP.ESS!W55","v":2885},{"$f":"BP.ESS!X55","v":4236},{"$f":"BP.ESS!Y55","v":3454},{"$f":"BP.ESS!Z55","v":526},{"$f":"BP.ESS!AA55","v":3254},{"$f":"BP.ESS!AB55","v":8797},{"$f":"BP.ESS!AC55","v":22567},{"$f":"BP.ESS!AD55","v":4402},{"$f":"BP.ESS!AE55","v":3499},{"$f":"BP.ESS!AF55","v":5017},{"$f":"BP.ESS!AG55","v":5897}]
[null,null,"Incorporation of grids",{"$f":"BP.ESS!D56","v":0},{"$f":"BP.ESS!E56","v":0},{"$f":"BP.ESS!F56","v":0},{"$f":"BP.ESS!G56","v":0},{"$f":"BP.ESS!H56","v":0},{"$f":"BP.ESS!I56","v":0},{"$f":"BP.ESS!J56","v":0},{"$f":"BP.ESS!K56","v":0},{"$f":"BP.ESS!L56","v":0},{"$f":"BP.ESS!M56","v":0},{"$f":"BP.ESS!N56","v":0},{"$f":"BP.ESS!O56","v":0},{"$f":"BP.ESS!P56","v":0},{"$f":"BP.ESS!Q56","v":0},{"$f":"BP.ESS!R56","v":0},{"$f":"BP.ESS!S56","v":0},{"$f":"BP.ESS!T56","v":0},{"$f":"BP.ESS!U56","v":0},{"$f":"BP.ESS!V56","v":0},{"$f":"BP.ESS!W56","v":0},{"$f":"BP.ESS!X56","v":0},{"$f":"BP.ESS!Y56","v":0},{"$f":"BP.ESS!Z56","v":0},{"$f":"BP.ESS!AA56","v":0},{"$f":"BP.ESS!AB56","v":0},{"$f":"BP.ESS!AC56","v":"-"},{"$f":"BP.ESS!AD56","v":""},{"$f":"BP.ESS!AE56","v":0},{"$f":"BP.ESS!AF56","v":0},{"$f":"BP.ESS!AG56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis"]
[null,null,"Other Accounts Payable",{"$f":"BP.ESS!D58","v":47876},{"$f":"BP.ESS!E58","v":109074},{"$f":"BP.ESS!F58","v":100724.83228999999},{"$f":"BP.ESS!G58","v":99021.196790000002},{"$f":"BP.ESS!H58","v":49368},{"$f":"BP.ESS!I58","v":93325},{"$f":"BP.ESS!J58","v":48657},{"$f":"BP.ESS!K58","v":45628},{"$f":"BP.ESS!L58","v":36092},{"$f":"BP.ESS!M58","v":33764},{"$f":"BP.ESS!N58","v":36101},{"$f":"BP.ESS!O58","v":60796},{"$f":"BP.ESS!P58","v":38483},{"$f":"BP.ESS!Q58","v":22628},{"$f":"BP.ESS!R58","v":23219},{"$f":"BP.ESS!S58","v":20520},{"$f":"BP.ESS!T58","v":20345},{"$f":"BP.ESS!U58","v":17269},{"$f":"BP.ESS!V58","v":15413},{"$f":"BP.ESS!W58","v":14213},{"$f":"BP.ESS!X58","v":6643},{"$f":"BP.ESS!Y58","v":7505},{"$f":"BP.ESS!Z58","v":9506},{"$f":"BP.ESS!AA58","v":9957},{"$f":"BP.ESS!AB58","v":14500},{"$f":"BP.ESS!AC58","v":16501},{"$f":"BP.ESS!AD58","v":18192},{"$f":"BP.ESS!AE58","v":19308},{"$f":"BP.ESS!AF58","v":50851},{"$f":"BP.ESS!AG58","v":59426}]
[null,null,"Shareholder's Equity",{"$f":"BP.ESS!D59","v":579280},{"$f":"BP.ESS!E59","v":606214},{"$f":"BP.ESS!F59","v":557402.84244999988},{"$f":"BP.ESS!G59","v":574217.06770999986},{"$f":"BP.ESS!H59","v":550616},{"$f":"BP.ESS!I59","v":558540},{"$f":"BP.ESS!J59","v":550107},{"$f":"BP.ESS!K59","v":560810},{"$f":"BP.ESS!L59","v":552715},{"$f":"BP.ESS!M59","v":506733},{"$f":"BP.ESS!N59","v":529702},{"$f":"BP.ESS!O59","v":566282},{"$f":"BP.ESS!P59","v":601663},{"$f":"BP.ESS!Q59","v":562513},{"$f":"BP.ESS!R59","v":537058},{"$f":"BP.ESS!S59","v":561413},{"$f":"BP.ESS!T59","v":549452},{"$f":"BP.ESS!U59","v":608319},{"$f":"BP.ESS!V59","v":555728},{"$f":"BP.ESS!W59","v":583450},{"$f":"BP.ESS!X59","v":541216},{"$f":"BP.ESS!Y59","v":572923},{"$f":"BP.ESS!Z59","v":598128},{"$f":"BP.ESS!AA59","v":602131},{"$f":"BP.ESS!AB59","v":597024},{"$f":"BP.ESS!AC59","v":578076},{"$f":"BP.ESS!AD59","v":591535},{"$f":"BP.ESS!AE59","v":578907},{"$f":"BP.ESS!AF59","v":608420},{"$f":"BP.ESS!AG59","v":648417}]
[null,null,"Capital",{"$f":"BP.ESS!D60","v":534717},{"$f":"BP.ESS!E60","v":534717},{"$f":"BP.ESS!F60","v":534716.54015999998},{"$f":"BP.ESS!G60","v":534716.54015999998},{"$f":"BP.ESS!H60","v":534717},{"$f":"BP.ESS!I60","v":534717},{"$f":"BP.ESS!J60","v":534717},{"$f":"BP.ESS!K60","v":534717},{"$f":"BP.ESS!L60","v":534717},{"$f":"BP.ESS!M60","v":534717},{"$f":"BP.ESS!N60","v":534717},{"$f":"BP.ESS!O60","v":534717},{"$f":"BP.ESS!P60","v":534717},{"$f":"BP.ESS!Q60","v":534717},{"$f":"BP.ESS!R60","v":534717},{"$f":"BP.ESS!S60","v":534717},{"$f":"BP.ESS!T60","v":534717},{"$f":"BP.ESS!U60","v":534717},{"$f":"BP.ESS!V60","v":534717},{"$f":"BP.ESS!W60","v":534717},{"$f":"BP.ESS!X60","v":534717},{"$f":"BP.ESS!Y60","v":534717},{"$f":"BP.ESS!Z60","v":534717},{"$f":"BP.ESS!AA60","v":534717},{"$f":"BP.ESS!AB60","v":534717},{"$f":"BP.ESS!AC60","v":534717},{"$f":"BP.ESS!AD60","v":534717},{"$f":"BP.ESS!AE60","v":534717},{"$f":"BP.ESS!AF60","v":534717},{"$f":"BP.ESS!AG60","v":534717}]
[null,null,"Capital Reserve",{"$f":"BP.ESS!D61","v":0},{"$f":"BP.ESS!E61","v":-3949},{"$f":"BP.ESS!F61","v":0},{"$f":"BP.ESS!G61","v":0},{"$f":"BP.ESS!H61","v":91},{"$f":"BP.ESS!I61","v":87},{"$f":"BP.ESS!J61","v":123},{"$f":"BP.ESS!K61","v":169},{"$f":"BP.ESS!L61","v":220},{"$f":"BP.ESS!M61","v":268},{"$f":"BP.ESS!N61","v":316},{"$f":"BP.ESS!O61","v":364},{"$f":"BP.ESS!P61","v":662},{"$f":"BP.ESS!Q61","v":762},{"$f":"BP.ESS!R61","v":753},{"$f":"BP.ESS!S61","v":883},{"$f":"BP.ESS!T61","v":1020},{"$f":"BP.ESS!U61","v":1098},{"$f":"BP.ESS!V61","v":1097},{"$f":"BP.ESS!W61","v":1235},{"$f":"BP.ESS!X61","v":1362},{"$f":"BP.ESS!Y61","v":1493},{"$f":"BP.ESS!Z61","v":1624},{"$f":"BP.ESS!AA61","v":1724},{"$f":"BP.ESS!AB61","v":1856},{"$f":"BP.ESS!AC61","v":1644},{"$f":"BP.ESS!AD61","v":1350},{"$f":"BP.ESS!AE61","v":1591},{"$f":"BP.ESS!AF61","v":1838},{"$f":"BP.ESS!AG61","v":2079}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ESS!D62","v":0},{"$f":"BP.ESS!E62","v":150},{"$f":"BP.ESS!F62","v":-25588.294140000002},{"$f":"BP.ESS!G62","v":-46456.400479999997},{"$f":"BP.ESS!H62","v":0},{"$f":"BP.ESS!I62","v":0},{"$f":"BP.ESS!J62","v":22802},{"$f":"BP.ESS!K62","v":33459},{"$f":"BP.ESS!L62","v":0},{"$f":"BP.ESS!M62","v":1435},{"$f":"BP.ESS!N62","v":24356},{"$f":"BP.ESS!O62","v":60888},{"$f":"BP.ESS!P62","v":0},{"$f":"BP.ESS!Q62","v":49336},{"$f":"BP.ESS!R62","v":23890},{"$f":"BP.ESS!S62","v":48115},{"$f":"BP.ESS!T62","v":-44917},{"$f":"BP.ESS!U62","v":61645},{"$f":"BP.ESS!V62","v":9055},{"$f":"BP.ESS!W62","v":36639},{"$f":"BP.ESS!X62","v":0},{"$f":"BP.ESS!Y62","v":45281},{"$f":"BP.ESS!Z62","v":70355},{"$f":"BP.ESS!AA62","v":74258},{"$f":"BP.ESS!AB62","v":0},{"$f":"BP.ESS!AC62","v":46157},{"$f":"BP.ESS!AD62","v":59910},{"$f":"BP.ESS!AE62","v":47041},{"$f":"BP.ESS!AF62","v":0},{"$f":"BP.ESS!AG62","v":39756}]
[null,null,"Equity Income Adjustment",{"$f":"BP.ESS!D63","v":0},{"$f":"BP.ESS!E63","v":0},{"$f":"BP.ESS!F63","v":0},{"$f":"BP.ESS!G63","v":0},{"$f":"BP.ESS!H63","v":0},{"$f":"BP.ESS!I63","v":0},{"$f":"BP.ESS!J63","v":0},{"$f":"BP.ESS!K63","v":0},{"$f":"BP.ESS!L63","v":0},{"$f":"BP.ESS!M63","v":0},{"$f":"BP.ESS!N63","v":0},{"$f":"BP.ESS!O63","v":0},{"$f":"BP.ESS!P63","v":0},{"$f":"BP.ESS!Q63","v":0},{"$f":"BP.ESS!R63","v":0},{"$f":"BP.ESS!S63","v":0},{"$f":"BP.ESS!T63","v":0},{"$f":"BP.ESS!U63","v":0},{"$f":"BP.ESS!V63","v":0},{"$f":"BP.ESS!W63","v":0},{"$f":"BP.ESS!X63","v":0},{"$f":"BP.ESS!Y63","v":0},{"$f":"BP.ESS!Z63","v":0},{"$f":"BP.ESS!AA63","v":0},{"$f":"BP.ESS!AB63","v":0},{"$f":"BP.ESS!AC63","v":"-"},{"$f":"BP.ESS!AD63","v":""},{"$f":"BP.ESS!AE63","v":0},{"$f":"BP.ESS!AF63","v":0},{"$f":"BP.ESS!AG63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.ESS!D64","v":0},{"$f":"BP.ESS!E64","v":0},{"$f":"BP.ESS!F64","v":0},{"$f":"BP.ESS!G64","v":0},{"$f":"BP.ESS!H64","v":0},{"$f":"BP.ESS!I64","v":0},{"$f":"BP.ESS!J64","v":0},{"$f":"BP.ESS!K64","v":0},{"$f":"BP.ESS!L64","v":0},{"$f":"BP.ESS!M64","v":0},{"$f":"BP.ESS!N64","v":0},{"$f":"BP.ESS!O64","v":0},{"$f":"BP.ESS!P64","v":0},{"$f":"BP.ESS!Q64","v":0},{"$f":"BP.ESS!R64","v":0},{"$f":"BP.ESS!S64","v":0},{"$f":"BP.ESS!T64","v":0},{"$f":"BP.ESS!U64","v":0},{"$f":"BP.ESS!V64","v":0},{"$f":"BP.ESS!W64","v":0},{"$f":"BP.ESS!X64","v":0},{"$f":"BP.ESS!Y64","v":0},{"$f":"BP.ESS!Z64","v":0},{"$f":"BP.ESS!AA64","v":0},{"$f":"BP.ESS!AB64","v":0},{"$f":"BP.ESS!AC64","v":"-"},{"$f":"BP.ESS!AD64","v":""},{"$f":"BP.ESS!AE64","v":0},{"$f":"BP.ESS!AF64","v":0},{"$f":"BP.ESS!AG64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.ESS!D65","v":3171},{"$f":"BP.ESS!E65","v":75296},{"$f":"BP.ESS!F65","v":48274.59642999991},{"$f":"BP.ESS!G65","v":85956.928029999894},{"$f":"BP.ESS!H65","v":8729},{"$f":"BP.ESS!I65","v":40000},{"$f":"BP.ESS!J65","v":8729},{"$f":"BP.ESS!K65","v":8729},{"$f":"BP.ESS!L65","v":14533},{"$f":"BP.ESS!M65","v":14533},{"$f":"BP.ESS!N65","v":14533},{"$f":"BP.ESS!O65","v":14533},{"$f":"BP.ESS!P65","v":20748},{"$f":"BP.ESS!Q65","v":20748},{"$f":"BP.ESS!R65","v":20748},{"$f":"BP.ESS!S65","v":20748},{"$f":"BP.ESS!T65","v":29029},{"$f":"BP.ESS!U65","v":29029},{"$f":"BP.ESS!V65","v":29029},{"$f":"BP.ESS!W65","v":29029},{"$f":"BP.ESS!X65","v":5732},{"$f":"BP.ESS!Y65","v":5732},{"$f":"BP.ESS!Z65","v":5732},{"$f":"BP.ESS!AA65","v":5732},{"$f":"BP.ESS!AB65","v":12663},{"$f":"BP.ESS!AC65","v":12663},{"$f":"BP.ESS!AD65","v":12663},{"$f":"BP.ESS!AE65","v":12663},{"$f":"BP.ESS!AF65","v":78537},{"$f":"BP.ESS!AG65","v":78537}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.ESS!D66","v":45190},{"$f":"BP.ESS!E66","v":0},{"$f":"BP.ESS!F66","v":0},{"$f":"BP.ESS!G66","v":0},{"$f":"BP.ESS!H66","v":23343},{"$f":"BP.ESS!I66","v":0},{"$f":"BP.ESS!J66","v":0},{"$f":"BP.ESS!K66","v":0},{"$f":"BP.ESS!L66","v":47465},{"$f":"BP.ESS!M66","v":0},{"$f":"BP.ESS!N66","v":0},{"$f":"BP.ESS!O66","v":0},{"$f":"BP.ESS!P66","v":88586},{"$f":"BP.ESS!Q66","v":0},{"$f":"BP.ESS!R66","v":0},{"$f":"BP.ESS!S66","v":0},{"$f":"BP.ESS!T66","v":47773},{"$f":"BP.ESS!U66","v":0},{"$f":"BP.ESS!V66","v":0},{"$f":"BP.ESS!W66","v":0},{"$f":"BP.ESS!X66","v":13091},{"$f":"BP.ESS!Y66","v":0},{"$f":"BP.ESS!Z66","v":0},{"$f":"BP.ESS!AA66","v":0},{"$f":"BP.ESS!AB66","v":64837},{"$f":"BP.ESS!AC66","v":0},{"$f":"BP.ESS!AD66","v":0},{"$f":"BP.ESS!AE66","v":0},{"$f":"BP.ESS!AF66","v":0},{"$f":"BP.ESS!AG66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.ESS!D67","v":-3798},{"$f":"BP.ESS!E67","v":0},{"$f":"BP.ESS!F67","v":0},{"$f":"BP.ESS!G67","v":0},{"$f":"BP.ESS!H67","v":-16264},{"$f":"BP.ESS!I67","v":-16264},{"$f":"BP.ESS!J67","v":-16264},{"$f":"BP.ESS!K67","v":-16264},{"$f":"BP.ESS!L67","v":-44220},{"$f":"BP.ESS!M67","v":-44220},{"$f":"BP.ESS!N67","v":-44220},{"$f":"BP.ESS!O67","v":-44220},{"$f":"BP.ESS!P67","v":-43050},{"$f":"BP.ESS!Q67","v":-43050},{"$f":"BP.ESS!R67","v":-43050},{"$f":"BP.ESS!S67","v":-43050},{"$f":"BP.ESS!T67","v":-18170},{"$f":"BP.ESS!U67","v":-18170},{"$f":"BP.ESS!V67","v":-18170},{"$f":"BP.ESS!W67","v":-18170},{"$f":"BP.ESS!X67","v":-13686},{"$f":"BP.ESS!Y67","v":-14300},{"$f":"BP.ESS!Z67","v":-14300},{"$f":"BP.ESS!AA67","v":-14300},{"$f":"BP.ESS!AB67","v":-17049},{"$f":"BP.ESS!AC67","v":-17105},{"$f":"BP.ESS!AD67","v":-17105},{"$f":"BP.ESS!AE67","v":-17105},{"$f":"BP.ESS!AF67","v":-6672},{"$f":"BP.ESS!AG67","v":-6672}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.ESS!D68","v":0},{"$f":"BP.ESS!E68","v":0},{"$f":"BP.ESS!F68","v":0},{"$f":"BP.ESS!G68","v":0},{"$f":"BP.ESS!H68","v":0},{"$f":"BP.ESS!I68","v":0},{"$f":"BP.ESS!J68","v":0},{"$f":"BP.ESS!K68","v":0},{"$f":"BP.ESS!L68","v":0},{"$f":"BP.ESS!M68","v":0},{"$f":"BP.ESS!N68","v":0},{"$f":"BP.ESS!O68","v":0},{"$f":"BP.ESS!P68","v":0},{"$f":"BP.ESS!Q68","v":0},{"$f":"BP.ESS!R68","v":0},{"$f":"BP.ESS!S68","v":0},{"$f":"BP.ESS!T68","v":0},{"$f":"BP.ESS!U68","v":0},{"$f":"BP.ESS!V68","v":0},{"$f":"BP.ESS!W68","v":0},{"$f":"BP.ESS!X68","v":0},{"$f":"BP.ESS!Y68","v":0},{"$f":"BP.ESS!Z68","v":0},{"$f":"BP.ESS!AA68","v":0},{"$f":"BP.ESS!AB68","v":0},{"$f":"BP.ESS!AC68","v":"-"},{"$f":"BP.ESS!AD68","v":""},{"$f":"BP.ESS!AE68","v":0},{"$f":"BP.ESS!AF68","v":0},{"$f":"BP.ESS!AG68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.ESS!D69","v":0},{"$f":"BP.ESS!E69","v":0},{"$f":"BP.ESS!F69","v":0},{"$f":"BP.ESS!G69","v":0},{"$f":"BP.ESS!H69","v":0},{"$f":"BP.ESS!I69","v":0},{"$f":"BP.ESS!J69","v":0},{"$f":"BP.ESS!K69","v":0},{"$f":"BP.ESS!L69","v":0},{"$f":"BP.ESS!M69","v":0},{"$f":"BP.ESS!N69","v":0},{"$f":"BP.ESS!O69","v":0},{"$f":"BP.ESS!P69","v":0},{"$f":"BP.ESS!Q69","v":0},{"$f":"BP.ESS!R69","v":0},{"$f":"BP.ESS!S69","v":0},{"$f":"BP.ESS!T69","v":0},{"$f":"BP.ESS!U69","v":0},{"$f":"BP.ESS!V69","v":0},{"$f":"BP.ESS!W69","v":0},{"$f":"BP.ESS!X69","v":0},{"$f":"BP.ESS!Y69","v":0},{"$f":"BP.ESS!Z69","v":0},{"$f":"BP.ESS!AA69","v":0},{"$f":"BP.ESS!AB69","v":0},{"$f":"BP.ESS!AC69","v":"-"},{"$f":"BP.ESS!AD69","v":""},{"$f":"BP.ESS!AE69","v":0},{"$f":"BP.ESS!AF69","v":0},{"$f":"BP.ESS!AG69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ESS!D70","v":0},{"$f":"BP.ESS!E70","v":0},{"$f":"BP.ESS!F70","v":0},{"$f":"BP.ESS!G70","v":0},{"$f":"BP.ESS!H70","v":0},{"$f":"BP.ESS!I70","v":0},{"$f":"BP.ESS!J70","v":0},{"$f":"BP.ESS!K70","v":0},{"$f":"BP.ESS!L70","v":0},{"$f":"BP.ESS!M70","v":0},{"$f":"BP.ESS!N70","v":0},{"$f":"BP.ESS!O70","v":0},{"$f":"BP.ESS!P70","v":0},{"$f":"BP.ESS!Q70","v":0},{"$f":"BP.ESS!R70","v":0},{"$f":"BP.ESS!S70","v":0},{"$f":"BP.ESS!T70","v":0},{"$f":"BP.ESS!U70","v":0},{"$f":"BP.ESS!V70","v":0},{"$f":"BP.ESS!W70","v":0},{"$f":"BP.ESS!X70","v":0},{"$f":"BP.ESS!Y70","v":0},{"$f":"BP.ESS!Z70","v":0},{"$f":"BP.ESS!AA70","v":0},{"$f":"BP.ESS!AB70","v":0},{"$f":"BP.ESS!AC70","v":"-"},{"$f":"BP.ESS!AD70","v":""},{"$f":"BP.ESS!AE70","v":0},{"$f":"BP.ESS!AF70","v":0},{"$f":"BP.ESS!AG70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.ESS!D71","v":1724453.32632},{"$f":"BP.ESS!E71","v":1595826},{"$f":"BP.ESS!F71","v":1688037.0041899998},{"$f":"BP.ESS!G71","v":1901230.8163299998},{"$f":"BP.ESS!H71","v":1881419},{"$f":"BP.ESS!I71","v":1904167},{"$f":"BP.ESS!J71","v":1938237},{"$f":"BP.ESS!K71","v":1986734},{"$f":"BP.ESS!L71","v":2030413},{"$f":"BP.ESS!M71","v":2118468},{"$f":"BP.ESS!N71","v":2175520},{"$f":"BP.ESS!O71","v":2261102},{"$f":"BP.ESS!P71","v":2363425},{"$f":"BP.ESS!Q71","v":2366290},{"$f":"BP.ESS!R71","v":2631840},{"$f":"BP.ESS!S71","v":2829851},{"$f":"BP.ESS!T71","v":2894596},{"$f":"BP.ESS!U71","v":2872694},{"$f":"BP.ESS!V71","v":2570113},{"$f":"BP.ESS!W71","v":2825803},{"$f":"BP.ESS!X71","v":2748867},{"$f":"BP.ESS!Y71","v":2773442},{"$f":"BP.ESS!Z71","v":2845094},{"$f":"BP.ESS!AA71","v":2808668},{"$f":"BP.ESS!AB71","v":2927738},{"$f":"BP.ESS!AC71","v":2999044},{"$f":"BP.ESS!AD71","v":3060456},{"$f":"BP.ESS!AE71","v":3243999},{"$f":"BP.ESS!AF71","v":3244993},{"$f":"BP.ESS!AG71","v":3232970}]
[null,null,null,{"$f":"D71-D34","v":0.32631999999284744},0,0,0,0,0,0,0,0,0,{"$f":"N71-N34","v":0},0,0,0,0,0,0,{"$f":"U71-U34","v":0},0,0,0,0,0,0,{"$f":"AB71-AB34","v":0},{"$f":"AC71-AC34","v":0},0,{"$f":"AE71-AE34","v":0},{"$f":"AF71-AF34","v":0},{"$f":"AG71-AG34","v":0}]

{"sheet":"BP.ESS","index":65,"n_rows":72,"n_cols":33,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"6M20"]
[null,null,"Energisa Sul-Sudeste"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CSE"]
["ESS",null,"Balanço Patrimonial (R$ mil)",43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,"31/12/2021",44651,44742,44834,{"$f":"W4+92","v":44926},45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["ESS"]
["ESS","AC","Ativo Circulante",715183,606193,697013.76880999992,773484.67504999996,742793,{"$f":"SUBTOTAL(9,I7:I16)","v":783023},{"$f":"SUBTOTAL(9,J7:J16)","v":816953},{"$f":"SUBTOTAL(9,K7:K16)","v":786999},{"$f":"SUM(L7:L16)","v":815233},788592,796281,814015,898884,911927,922722,975220,{"$f":"SUM(T7:T16)","v":1044955},1084761,809595,951672,851148,831633,840830,811692,{"$f":"SUM(AB7:AB16)","v":939442},{"$f":"SUM(AC7:AC16)","v":976460},{"$f":"SUM(AD7:AD16)","v":984958},{"$f":"SUM(AE7:AE16)","v":1064004},{"$f":"SUM(AF7:AF16)","v":1042013},{"$f":"SUM(AG7:AG16)","v":902553}]
["ESS","AC","Caixa e equivalentes de caixa",11317,921,4992.7542999999996,9975.6095100000002,10041,9766,12041,54293,41789,85917,97399,35240,69229,85018,99194,82192,131528,43327,61681,17356,49865,233705,122627,80202,69656,67327,55647,224442,31845,31044]
["ESS","AC","Aplicações financeiras no mercado aberto e recursos vinculados",195029,67392,50018.998930000002,98938.212019999992,107697,112489,168671,78906,128144,101599,76999,239727,246670,177382,102938,110816,99474,261983,1934,318366,205146,4315,174055,87422,174377,211411,330981,220720,405102,293342]
["ESS","AC","Consumidores e concessionárias",255951,242491,230488.97409,309265.32889,288946,325731,287003,291686,298818,290332,267158,296803,356906,357541,338713,420455,359804,455834,352697,365292,300837,319159,281373,325684,352742,382326,316751,307848,309742,344836]
["ESS","AC","Títulos de créditos a receber",4824,6247,8391.62781,11263.46702,7536,2988,2988,2778,2469,2350,2351,2351,2349,2351,2350,2351,2349,2349,2349,2350,2349,2394,2394,2394,2394,2396,2396,2396,1750,1750]
["ESS","AC","Estoques",4313,4637,5392.2357099999999,5677.64797,4409,6132,7171,7902,7556,10657,11752,10685,8745,9725,9170,7523,7402,7399,7590,8019,7206,7709,7834,7720,7050,6818,7149,6867,6339,7615]
["ESS","AC","Tributos a recuperar",80200,82904,88194.398479999989,89701.460370000001,84508,94963,87294,94453,106766,121344,123281,88374,66457,80899,100421,107668,123995,92999,163841,133001,166400,161485,70201,147126,186580,177388,172381,195380,184034,124109]
["ESS","AC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,14419,24466,20816,2329,21387,54188,42852,52480,75891,72230,94347,70908,35827,31798,25517,4028,23705,25912,32005,33272,7997,9225,8315,0]
["ESS","AC","Ativos financeiros setoriais",99212,145335,243198.64297999998,187607.9651,172814,166224,198523,163284,129543,111319,136772,26962,44227,77732,128684,108699,127186,88073,122929,10216,21671,25445,99315,69971,43131,22769,2408,7992,4962,0]
["ESS","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["ESS","AC","Outros créditos",64337,56266,66336.136510000011,61054.984169999996,66842,64730,38843,69231,79332,62745,59182,59685,61449,68799,65361,63286,98870,61889,60747,65274,72157,73393,59326,65261,71507,72753,89248,89134,89924,99857]
["ESS","AC","Ativo Não circulante",1009270,989633,991023.23538000009,1127746.1412800001,1138626,{"$f":"SUBTOTAL(9,I19:I33)","v":1121144},{"$f":"SUBTOTAL(9,J19:J33)","v":1121284},{"$f":"SUBTOTAL(9,K19:K33)","v":1199735},{"$f":"SUM(L19:L33)","v":1215180},1329876,1379239,1447087,1464541,1454363,1709118,1854631,{"$f":"SUM(T19:T33)","v":1849641},1787933,1760518,1874131,1897719,1941809,2004264,1996976,{"$f":"SUM(AB19:AB33)","v":1988296},{"$f":"SUM(AC19:AC33)","v":2022584},{"$f":"SUM(AD19:AD33)","v":2075498},{"$f":"SUM(AE19:AE33)","v":2179995},{"$f":"SUM(AF19:AF33)","v":2202980},{"$f":"SUM(AG19:AG33)","v":2330417}]
["ESS","ANC","Realizável a longo prazo",358789,335440,316439.74645999999,436337.75946999999,420441,{"$f":"SUBTOTAL(9,I19:I30)","v":390031},{"$f":"SUBTOTAL(9,J19:J30)","v":366428},{"$f":"SUBTOTAL(9,K19:K30)","v":424104},{"$f":"SUM(L19:L30)","v":427310},516835,535807,582666,586950,584752,830834,958714,{"$f":"SUM(T19:T30)","v":942660},859079,794856,859864,870649,869590,895397,847486,{"$f":"SUM(AB19:AB30)","v":805275},{"$f":"SUM(AC19:AC30)","v":811395},{"$f":"SUM(AD19:AD30)","v":820229},{"$f":"SUM(AE19:AE30)","v":875438},{"$f":"SUM(AF19:AF30)","v":890277},{"$f":"SUM(AG19:AG30)","v":948933}]
["ESS","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESS","ANC","Ativo financeiro indenizável da concessão",38984,39453,40718.120020000002,41726.740030000001,45348,46286,47834,52983,62080,63177,64405,76053,101425,117041,119728,125098,136028,140668,151197,149924,165812,172117,183786,193676,217816,230455,244132,260878,291687,304588]
["ESS","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","ANC","Consumidores e concessionárias",22358,24557,27837.80704,26878.839339999999,28380,30058,31440,33035,35153,36984,38613,40568,42850,45117,47475,49334,54517,56072,57507,59693,63195,65566,68067,70744,73525,76242,79631,80688,19748,20796]
["ESS","ANC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,562,562,562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","ANC","Ativos financeiros setoriais",80697,50978,7630.0368499999995,113836.55566,75688,42875,5892,40618,29300,21782,1126,43984,38680,27700,3765,120765,109062,41881,5210,63532,80811,66277,3028,27060,0,0,0,46346,5581,0]
["ESS","ANC","Tributos a recuperar",35805,35805,37508.710220000001,36439.408130000003,36757,36757,41023,39244,42838,46003,72986,77860,79519,66020,417113,410091,413383,431128,382199,392360,358030,344540,431990,352766,303461,296246,285036,270865,330224,376847]
["ESS","ANC","Créditos tributários",114854,114477,108069.73957000001,108042.45066,119573,114320,125621,119548,119935,107663,95751,76772,64259,43772,60889,48038,27209,38097,40452,44435,41339,50082,50976,52689,49499,46215,46324,49624,39191,51939]
["ESS","ANC","Cauções e depósitos vinculados",35697,37060,38636.355590000006,39715.841229999998,41721,43526,45232,49578,52410,56652,60183,63526,67144,70942,73714,77944,81572,82046,85597,89172,92506,96132,99369,102508,105404,107676,108727,111122,114620,117692]
["ESS","ANC","Instrumentos financeiros e gerenciamento de riscos",8771,11273,33750.906080000001,46789.510979999999,49428,52022,44535,64130,59372,160898,178432,180058,169756,191246,85086,104779,97567,46255,49092,37527,43931,49946,32556,21708,29603,27883,30048,29924,62518,50690]
["ESS","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESS","ANC","Outros créditos",21623,21837,22288.071090000001,22908.41344,23546,24187,24851,24968,25660,23114,23749,23845,23317,22914,23064,22665,23322,22932,23602,23221,25025,24930,25625,26335,25967,26678,26331,25991,26708,26381]
["ESS","ANC","Investimentos",450,486,501.27408000000003,502.08132000000001,516,516,491,507,491,494,489,489,492,492,492,492,492,493,493,534,617,554,579,598,580,548,555,592,582,538]
["ESS","ANC","Imobilizado",4814,79046,97046.115590000001,104479.97762000001,6786,101365,9189,6053,7455,7419,13615,12930,15347,11229,11432,15986,18372,18374,18096,19894,21323,21512,22180,22417,25408,25059,25862,26119,26998,26782]
["ESS","ANC","Intangível",645217,574661,577036.09925000009,586426.32287000003,710883,629232,745176,769071,779924,805128,829328,851002,861752,857890,866360,879439,888117,909987,947073,993839,1005130,1050153,1086108,1126475,1157033,1185582,1228852,1277846,1285123,1354164]
["ESS","ATIVO","Total do ativo",1724453,1595826,1688037.00419,1901230.8163300001,1881419,{"$f":"I6+I17","v":1904167},{"$f":"J6+J17","v":1938237},{"$f":"K6+K17","v":1986734},{"$f":"L17+L6","v":2030413},2118468,2175520,2261102,2363425,2366290,2631840,2829851,{"$f":"T17+T6","v":2894596},2872694,2570113,2825803,2748867,2773442,2845094,2808668,{"$f":"AB17+AB6","v":2927738},2999044,3060456,3243999,3244993,3232970]
["ESS","PC","Passivo circulante",595310.32631999999,529376,583042.56906000001,579366.25069999998,507238,{"$f":"SUBTOTAL(9,I36:I46)","v":533271},{"$f":"SUBTOTAL(9,J36:J46)","v":597931},{"$f":"SUBTOTAL(9,K36:K46)","v":619434},{"$f":"SUM(L36:L46)","v":620868},517236,532959,655083,717276,653926,873764,884732,{"$f":"SUM(T36:T46)","v":969656},986824,731898,792095,679481,546754,575178,831311,{"$f":"SUM(AB36:AB46)","v":964661},1057634,1078286,887795,789268,769886]
["ESS","PC","Fornecedores",185623,181601,209789.50302999999,224149.0913,170775,219792,184404,202990,206620,186182,185256,192210,256282,215560,246764,316280,285007,231545,213928,223941,237776,227063,229969,240596,264641,250480,255956,281463,247332,300011]
["ESS","PC","Empréstimos e Financiamentos",68494,32498,11690.11102,11020.5681,10313,604,113710,124176,119594,40000,77788,189973,178233,150028,281164,206747,279764,381871,248685,226723,171123,22475,22715,104581,219193,224211,289469,140088,91556,93158]
["ESS","PC","Debêntures",2638,5773,4736.3590100000001,7981.7840900000001,3763,6357,5602,7984,38993,40771,39468,40215,39270,40520,92137,94873,107127,110581,54967,84771,42930,38015,102489,91885,109005,157991,112304,102405,110626,39506]
["ESS","PC","Impostos e contribuições sociais",69906,58858,55391.529460000005,76069.493299999987,85267,53571,74266,79104,76690,72330,85469,67397,77115,82318,87017,96823,92856,96849,49086,93961,47191,52262,37834,54413,71424,78700,48788,67111,61319,79717]
["ESS","PC","Dividendos a pagar",16227,16227,26794.108559999997,1237.8658400000002,1263,1279,1299,128,136,22585,150,150,7253,203,228,239,262,289,321,324,341,348,348,371,380,65218,416,186,214,209]
["ESS","PC","Encargos de dívidas",2188,1791,2339.1092699999999,3555.7491500000001,3763,2297,2241,2256,2020,1057,1367,1167,1285,1041,766,1832,4029,8180,10850,20529,29741,29698,37701,37524,42828,43810,49058,9555,19360,9712]
["ESS","PC","Benefícios pós-emprego",1872,2340,2651.78325,2651.78325,3905,3905,3905,3905,7045,7045,7045,7045,5304,5304,5304,5304,4041,4041,4041,4041,3893,3893,3893,3893,4115,4115,4115,4115,3098,3098]
["ESS","PC","Passivos financeiros setoriais",124198,120889,155097.45037000001,127405.42198,110488,112429,101839,99312,75324,56123,57825,62404,48787,33735,54089,49666,40052,12591,14798,14856,19292,26215,10805,98417,81953,92417,146530,164999,115868,74016]
["ESS","PC","Instrumentos financeiros e gerenciamento de riscos",22347,2956,7271.4249899999995,9819.9369000000006,8101,8513,11588,8077,8503,8932,5108,4708,4874,9287,9798,14808,33097,28422,33463,30202,34529,34979,24826,24267,34220,31920,13341,26527,33695,40206]
["ESS","PC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255,301,489,139,204,204]
["ESS","PC","Outros passivos",101817.32631999999,106443,107281.19010000001,115474.55679,109600,124524,99077,91502,85943,82211,73483,89814,98873,115930,96497,98160,123421,112455,101759,92747,92665,111806,104598,175364,136647,108471,157820,91207,105996,130049]
["ESS","PNC","Não circulante",549863,460236,547591.59268,747647.49791999999,823565,{"$f":"SUBTOTAL(9,I48:I58)","v":812356},{"$f":"SUBTOTAL(9,J48:J58)","v":790199},{"$f":"SUBTOTAL(9,K48:K58)","v":806490},{"$f":"SUM(L48:L58)","v":856830},1094499,1112859,1039737,1044486,1149851,1221018,1383706,{"$f":"SUM(T48:T58)","v":1375488},1277551,1282487,1450258,1528170,1653765,1671788,1375226,{"$f":"SUM(AB48:AB58)","v":1366053},1363334,1390635,1777297,1847305,1814667]
["ESS","PNC","Empréstimos e financiamentos",109542,45607,165061.55947000001,316318.28214999998,310614,305806,299426,321901,362802,537927,531114,448234,429189,554792,334359,471788,543321,350349,365627,503095,566493,560650,599157,513435,392423,392446,432478,639245,733815,707594]
["ESS","PNC","Debêntures",197759,199005,200165.14197,201307.31899999999,280564,282090,290731,295545,264488,319159,326994,327242,359339,357235,306322,307001,263642,349940,352675,440567,443028,601459,559257,524825,574087,515230,561384,696034,708858,721292]
["ESS","PNC","Impostos a Recolher",94585,34266,35675.45678,36942.817339999994,83483,40176,80849,79587,78584,85010,84530,60261,83613,83654,83139,82441,82573,81171,84497,43028,91368,95243,103800,107669,123254,128462,133691,136248,78778,81516]
["ESS","PNC","Fornecedores",0,0,0,0,1638,1897,2459,5743,6106,6121,5866,6606,5973,6006,6088,5324,6671,6917,7161,7173,7307,7509,7265,7421,7232,7406,7610,9069,9340,9589]
["ESS","PNC","Instrumentos financeiros e gerenciamento de riscos",0,0,113.57364,108.38236000000001,180,0,665,0,0,0,0,0,0,0,0,0,0,16315,3925,7044,4781,11965,18936,15208,2160,1618,0,0,0,0]
["ESS","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",15216,16227,15872.349560000001,15893.08258,16224,16235,18505,20407,21254,22238,23399,25319,25387,25277,24401,24673,23119,21686,18428,17797,15067,15526,14514,14222,15051,15905,16517,15631,16225,16525]
["ESS","PNC","Benefícios pós-emprego",12380,12380,12536.118279999999,13005.01375,29736,30712,31689,32665,71962,73665,75368,77246,64986,66312,61082,62408,34946,35957,31640,32650,24655,25659,26664,27669,31227,32281,33334,34388,20546,21326]
["ESS","PNC","Passivos financeiros setoriais",72505,43677,17442.560690000002,65051.40395,51758,42115,17218,5014,15542,16615,470,4860,8251,4597,994,24901,12400,2871,434,2885,4236,3454,526,3254,8797,22567,4402,3499,5017,5897]
["ESS","PNC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESS","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,0,0,0,29017,29173,29265,29350,381414,384650,388471,395076,402687,381806,364592,324795,332163,151566,197322,230918,183027,223875,223875,191502]
["ESS","PNC","Outros passivos",47876,109074,100724.83228999999,99021.196790000002,{"$f":"65592-H53","v":49368},93325,48657,45628,36092,33764,36101,60796,38483,22628,23219,20520,20345,17269,15413,14213,6643,7505,9506,9957,14500,16501,18192,19308,50851,59426]
["ESS","PL","Patrimônio líquido",579280,606214,557402.84244999988,574217.06770999986,550616,{"$f":"SUM(I60:I70)","v":558540},{"$f":"SUM(J60:J70)","v":550107},{"$f":"SUM(K60:K70)","v":560810},{"$f":"SUM(L60:L70)","v":552715},506733,{"$f":"SUM(N60:N70)","v":529702},566282,601663,562513,537058,561413,{"$f":"SUM(T60:T70)","v":549452},608319,555728,583450,541216,572923,598128,602131,{"$f":"SUM(AB60:AB70)","v":597024},578076,591535,578907,608420,648417]
["ESS","PL","Capital social",534717,534717,534716.54015999998,534716.54015999998,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717,534717]
["ESS","PL","Reservas de Capital",0,-3949,0,0,91,87,123,169,220,268,316,364,662,762,753,883,1020,1098,1097,1235,1362,1493,1624,1724,1856,1644,1350,1591,1838,2079]
["ESS","PL","Lucros (Prejuízos) Acumulados",0,150,-25588.294140000002,-46456.400479999997,0,0,22802,33459,0,1435,24356,60888,0,49336,23890,48115,-44917,61645,9055,36639,0,45281,70355,74258,0,46157,59910,47041,0,39756]
["ESS","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESS","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESS","PL","Reservas de Lucros",3171,75296,48274.59642999991,85956.928029999894,8729,40000,8729,8729,14533,14533,14533,14533,20748,20748,20748,20748,29029,29029,29029,29029,5732,5732,5732,5732,12663,12663,12663,12663,78537,78537]
["ESS","PL","Dividendos adicionais propostos",45190,0,0,0,23343,0,0,0,47465,0,0,0,88586,0,0,0,47773,0,0,0,13091,0,0,0,64837,0,0,0,0,0]
["ESS","PL","Outros Resultados Abrangentes",-3798,0,0,0,-16264,-16264,-16264,-16264,-44220,-44220,-44220,-44220,-43050,-43050,-43050,-43050,-18170,-18170,-18170,-18170,-13686,-14300,-14300,-14300,-17049,-17105,-17105,-17105,-6672,-6672]
["ESS","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESS","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESS","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ESS","PASSIVO","Total do passivo",1724453.32632,1595826,1688037.0041899998,1901230.8163299998,1881419,{"$f":"I59+I47+I35","v":1904167},{"$f":"J59+J47+J35","v":1938237},{"$f":"K59+K47+K35","v":1986734},{"$f":"L35+L47+L59","v":2030413},2118468,2175520,2261102,2363425,2366290,2631840,2829851,{"$f":"T35+T47+T59","v":2894596},2872694,2570113,2825803,2748867,2773442,2845094,2808668,{"$f":"AB35+AB47+AB59","v":2927738},2999044,3060456,3243999,3244993,3232970]
["ESS",null,null,{"$f":"D71-D34","v":0.32631999999284744},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U71-U34","v":0},0,0,0,0,0,0,{"$f":"AB71-AB34","v":0},{"$f":"AC71-AC34","v":0},0,{"$f":"AE71-AE34","v":0},{"$f":"AF71-AF34","v":0},{"$f":"AG71-AG34","v":0}]

{"sheet":"BS.EAC","index":66,"n_rows":72,"n_cols":40,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Acre"]
[]
[null,null,"R$ thousand",42460,42551,42643,42735,42825,42916,43008,43100,{"$error":"#REF!"},{"$f":"BP.EAC!M4","v":43281},{"$f":"BP.EAC!N4","v":43373},{"$f":"BP.EAC!O4","v":43465},{"$f":"BP.EAC!P4","v":43555},{"$f":"BP.EAC!Q4","v":43646},{"$f":"BP.EAC!R4","v":43738},{"$f":"BP.EAC!S4","v":43830},{"$f":"BP.EAC!T4","v":43921},{"$f":"BP.EAC!U4","v":44012},{"$f":"BP.EAC!V4","v":44104},{"$f":"BP.EAC!W4","v":44196},{"$f":"BP.EAC!X4","v":44286},{"$f":"BP.EAC!Y4","v":44377},{"$f":"BP.EAC!Z4","v":44469},{"$f":"BP.EAC!AA4","v":44469},{"$f":"BP.EAC!AB4","v":44651},{"$f":"BP.EAC!AC4","v":44742},{"$f":"BP.EAC!AD4","v":44834},{"$f":"BP.EAC!AE4","v":44926},{"$f":"BP.EAC!AF4","v":45016},{"$f":"BP.EAC!AG4","v":45107},{"$f":"BP.EAC!AH4","v":45199},{"$f":"BP.EAC!AI4","v":45291},{"$f":"BP.EAC!AJ4","v":45382},{"$f":"BP.EAC!AK4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,null,"Current Assets",{"$f":"BP.EAC!D6","v":305857},{"$f":"BP.EAC!E6","v":337187},{"$f":"BP.EAC!F6","v":408820},{"$f":"BP.EAC!G6","v":370027},{"$f":"BP.EAC!H6","v":322150},{"$f":"BP.EAC!I6","v":302756},{"$f":"BP.EAC!J6","v":295828},{"$f":"BP.EAC!K6","v":323039},{"$f":"BP.EAC!L6","v":297492},{"$f":"BP.EAC!M6","v":291320},{"$f":"BP.EAC!N6","v":292052},{"$f":"BP.EAC!O6","v":551181},{"$f":"BP.EAC!P6","v":416780},{"$f":"BP.EAC!Q6","v":429607},{"$f":"BP.EAC!R6","v":392704},{"$f":"BP.EAC!S6","v":413828},{"$f":"BP.EAC!T6","v":490939},{"$f":"BP.EAC!U6","v":484372},{"$f":"BP.EAC!V6","v":524247},{"$f":"BP.EAC!W6","v":935976},{"$f":"BP.EAC!X6","v":904720},{"$f":"BP.EAC!Y6","v":834687},{"$f":"BP.EAC!Z6","v":871196},{"$f":"BP.EAC!AA6","v":778301},{"$f":"BP.EAC!AB6","v":610492},{"$f":"BP.EAC!AC6","v":623871},{"$f":"BP.EAC!AD6","v":637996},{"$f":"BP.EAC!AE6","v":521364},{"$f":"BP.EAC!AF6","v":447255},{"$f":"BP.EAC!AG6","v":633265},{"$f":"BP.EAC!AH6","v":562774},{"$f":"BP.EAC!AI6","v":428766},{"$f":"BP.EAC!AJ6","v":452143},{"$f":"BP.EAC!AK6","v":444302},{"$f":"BP.EAC!AL6","v":473387},{"$f":"BP.EAC!AM6","v":473122},{"$f":"BP.EAC!AN6","v":476745}]
[null,null,"Cash and cash equivalents",{"$f":"BP.EAC!D7","v":10345},{"$f":"BP.EAC!E7","v":7814},{"$f":"BP.EAC!F7","v":61458},{"$f":"BP.EAC!G7","v":16006},{"$f":"BP.EAC!H7","v":34695},{"$f":"BP.EAC!I7","v":18437},{"$f":"BP.EAC!J7","v":16271},{"$f":"BP.EAC!K7","v":9773},{"$f":"BP.EAC!L7","v":9559},{"$f":"BP.EAC!M7","v":12604},{"$f":"BP.EAC!N7","v":14824},{"$f":"BP.EAC!O7","v":21062},{"$f":"BP.EAC!P7","v":6593},{"$f":"BP.EAC!Q7","v":6553},{"$f":"BP.EAC!R7","v":25949},{"$f":"BP.EAC!S7","v":16287},{"$f":"BP.EAC!T7","v":76780},{"$f":"BP.EAC!U7","v":28318},{"$f":"BP.EAC!V7","v":13761},{"$f":"BP.EAC!W7","v":9804},{"$f":"BP.EAC!X7","v":37942},{"$f":"BP.EAC!Y7","v":30062},{"$f":"BP.EAC!Z7","v":21763},{"$f":"BP.EAC!AA7","v":60495},{"$f":"BP.EAC!AB7","v":20599},{"$f":"BP.EAC!AC7","v":134220},{"$f":"BP.EAC!AD7","v":13920},{"$f":"BP.EAC!AE7","v":29021},{"$f":"BP.EAC!AF7","v":16295},{"$f":"BP.EAC!AG7","v":178294},{"$f":"BP.EAC!AH7","v":21703},{"$f":"BP.EAC!AI7","v":24370},{"$f":"BP.EAC!AJ7","v":118261},{"$f":"BP.EAC!AK7","v":31171},{"$f":"BP.EAC!AL7","v":68342},{"$f":"BP.EAC!AM7","v":23160},{"$f":"BP.EAC!AN7","v":14438}]
[null,null,"Money market and secured funds",{"$f":"BP.EAC!D8","v":0},{"$f":"BP.EAC!E8","v":0},{"$f":"BP.EAC!F8","v":0},{"$f":"BP.EAC!G8","v":0},{"$f":"BP.EAC!H8","v":0},{"$f":"BP.EAC!I8","v":0},{"$f":"BP.EAC!J8","v":0},{"$f":"BP.EAC!K8","v":628},{"$f":"BP.EAC!L8","v":0},{"$f":"BP.EAC!M8","v":0},{"$f":"BP.EAC!N8","v":0},{"$f":"BP.EAC!O8","v":250702},{"$f":"BP.EAC!P8","v":121307},{"$f":"BP.EAC!Q8","v":81026},{"$f":"BP.EAC!R8","v":1130},{"$f":"BP.EAC!S8","v":3277},{"$f":"BP.EAC!T8","v":70},{"$f":"BP.EAC!U8","v":2275},{"$f":"BP.EAC!V8","v":35841},{"$f":"BP.EAC!W8","v":365640},{"$f":"BP.EAC!X8","v":291714},{"$f":"BP.EAC!Y8","v":253845},{"$f":"BP.EAC!Z8","v":342597},{"$f":"BP.EAC!AA8","v":156640},{"$f":"BP.EAC!AB8","v":108780},{"$f":"BP.EAC!AC8","v":23510},{"$f":"BP.EAC!AD8","v":48684},{"$f":"BP.EAC!AE8","v":21039},{"$f":"BP.EAC!AF8","v":18941},{"$f":"BP.EAC!AG8","v":33988},{"$f":"BP.EAC!AH8","v":134703},{"$f":"BP.EAC!AI8","v":24824},{"$f":"BP.EAC!AJ8","v":8494},{"$f":"BP.EAC!AK8","v":67728},{"$f":"BP.EAC!AL8","v":41367},{"$f":"BP.EAC!AM8","v":83407},{"$f":"BP.EAC!AN8","v":119174}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.EAC!D9","v":101607},{"$f":"BP.EAC!E9","v":95031},{"$f":"BP.EAC!F9","v":87170},{"$f":"BP.EAC!G9","v":88932},{"$f":"BP.EAC!H9","v":85347},{"$f":"BP.EAC!I9","v":85456},{"$f":"BP.EAC!J9","v":145669},{"$f":"BP.EAC!K9","v":145861},{"$f":"BP.EAC!L9","v":130822},{"$f":"BP.EAC!M9","v":117208},{"$f":"BP.EAC!N9","v":115458},{"$f":"BP.EAC!O9","v":108459},{"$f":"BP.EAC!P9","v":118851},{"$f":"BP.EAC!Q9","v":170534},{"$f":"BP.EAC!R9","v":201850},{"$f":"BP.EAC!S9","v":214665},{"$f":"BP.EAC!T9","v":232346},{"$f":"BP.EAC!U9","v":246449},{"$f":"BP.EAC!V9","v":264524},{"$f":"BP.EAC!W9","v":303767},{"$f":"BP.EAC!X9","v":278069},{"$f":"BP.EAC!Y9","v":293253},{"$f":"BP.EAC!Z9","v":197114},{"$f":"BP.EAC!AA9","v":203559},{"$f":"BP.EAC!AB9","v":210596},{"$f":"BP.EAC!AC9","v":198520},{"$f":"BP.EAC!AD9","v":198250},{"$f":"BP.EAC!AE9","v":147840},{"$f":"BP.EAC!AF9","v":151312},{"$f":"BP.EAC!AG9","v":155298},{"$f":"BP.EAC!AH9","v":178412},{"$f":"BP.EAC!AI9","v":164772},{"$f":"BP.EAC!AJ9","v":162759},{"$f":"BP.EAC!AK9","v":139261},{"$f":"BP.EAC!AL9","v":160588},{"$f":"BP.EAC!AM9","v":150233},{"$f":"BP.EAC!AN9","v":141276}]
[null,null,"Credit receivables",{"$f":"BP.EAC!D10","v":0},{"$f":"BP.EAC!E10","v":0},{"$f":"BP.EAC!F10","v":0},{"$f":"BP.EAC!G10","v":0},{"$f":"BP.EAC!H10","v":0},{"$f":"BP.EAC!I10","v":0},{"$f":"BP.EAC!J10","v":0},{"$f":"BP.EAC!K10","v":0},{"$f":"BP.EAC!L10","v":9029},{"$f":"BP.EAC!M10","v":0},{"$f":"BP.EAC!N10","v":0},{"$f":"BP.EAC!O10","v":0},{"$f":"BP.EAC!P10","v":0},{"$f":"BP.EAC!Q10","v":0},{"$f":"BP.EAC!R10","v":0},{"$f":"BP.EAC!S10","v":0},{"$f":"BP.EAC!T10","v":0},{"$f":"BP.EAC!U10","v":0},{"$f":"BP.EAC!V10","v":0},{"$f":"BP.EAC!W10","v":0},{"$f":"BP.EAC!X10","v":0},{"$f":"BP.EAC!Y10","v":0},{"$f":"BP.EAC!Z10","v":0},{"$f":"BP.EAC!AA10","v":0},{"$f":"BP.EAC!AB10","v":0},{"$f":"BP.EAC!AC10","v":0},{"$f":"BP.EAC!AD10","v":0},{"$f":"BP.EAC!AE10","v":0},{"$f":"BP.EAC!AF10","v":0},{"$f":"BP.EAC!AG10","v":0},{"$f":"BP.EAC!AH10","v":0},{"$f":"BP.EAC!AI10","v":0},{"$f":"BP.EAC!AJ10","v":0},{"$f":"BP.EAC!AK10","v":0},{"$f":"BP.EAC!AL10","v":0},{"$f":"BP.EAC!AM10","v":0},{"$f":"BP.EAC!AN10","v":404}]
[null,null,"Inventory",{"$f":"BP.EAC!D11","v":0},{"$f":"BP.EAC!E11","v":0},{"$f":"BP.EAC!F11","v":0},{"$f":"BP.EAC!G11","v":0},{"$f":"BP.EAC!H11","v":0},{"$f":"BP.EAC!I11","v":0},{"$f":"BP.EAC!J11","v":0},{"$f":"BP.EAC!K11","v":2238},{"$f":"BP.EAC!L11","v":0},{"$f":"BP.EAC!M11","v":0},{"$f":"BP.EAC!N11","v":0},{"$f":"BP.EAC!O11","v":1562},{"$f":"BP.EAC!P11","v":1901},{"$f":"BP.EAC!Q11","v":2907},{"$f":"BP.EAC!R11","v":4690},{"$f":"BP.EAC!S11","v":15114},{"$f":"BP.EAC!T11","v":16032},{"$f":"BP.EAC!U11","v":17290},{"$f":"BP.EAC!V11","v":19171},{"$f":"BP.EAC!W11","v":10527},{"$f":"BP.EAC!X11","v":11556},{"$f":"BP.EAC!Y11","v":13426},{"$f":"BP.EAC!Z11","v":17041},{"$f":"BP.EAC!AA11","v":15109},{"$f":"BP.EAC!AB11","v":15084},{"$f":"BP.EAC!AC11","v":14180},{"$f":"BP.EAC!AD11","v":14531},{"$f":"BP.EAC!AE11","v":13582},{"$f":"BP.EAC!AF11","v":13530},{"$f":"BP.EAC!AG11","v":13347},{"$f":"BP.EAC!AH11","v":13018},{"$f":"BP.EAC!AI11","v":11539},{"$f":"BP.EAC!AJ11","v":11365},{"$f":"BP.EAC!AK11","v":12348},{"$f":"BP.EAC!AL11","v":9709},{"$f":"BP.EAC!AM11","v":7998},{"$f":"BP.EAC!AN11","v":8706}]
[null,null,"Recoverable taxes",{"$f":"BP.EAC!D12","v":7578},{"$f":"BP.EAC!E12","v":7774},{"$f":"BP.EAC!F12","v":7662},{"$f":"BP.EAC!G12","v":7643},{"$f":"BP.EAC!H12","v":7926},{"$f":"BP.EAC!I12","v":8252},{"$f":"BP.EAC!J12","v":8580},{"$f":"BP.EAC!K12","v":8576},{"$f":"BP.EAC!L12","v":0},{"$f":"BP.EAC!M12","v":8480},{"$f":"BP.EAC!N12","v":8544},{"$f":"BP.EAC!O12","v":29340},{"$f":"BP.EAC!P12","v":34764},{"$f":"BP.EAC!Q12","v":34830},{"$f":"BP.EAC!R12","v":43903},{"$f":"BP.EAC!S12","v":48696},{"$f":"BP.EAC!T12","v":53299},{"$f":"BP.EAC!U12","v":52068},{"$f":"BP.EAC!V12","v":50898},{"$f":"BP.EAC!W12","v":60256},{"$f":"BP.EAC!X12","v":72336},{"$f":"BP.EAC!Y12","v":69148},{"$f":"BP.EAC!Z12","v":77565},{"$f":"BP.EAC!AA12","v":126234},{"$f":"BP.EAC!AB12","v":91771},{"$f":"BP.EAC!AC12","v":76360},{"$f":"BP.EAC!AD12","v":129954},{"$f":"BP.EAC!AE12","v":143442},{"$f":"BP.EAC!AF12","v":103495},{"$f":"BP.EAC!AG12","v":106514},{"$f":"BP.EAC!AH12","v":78637},{"$f":"BP.EAC!AI12","v":86672},{"$f":"BP.EAC!AJ12","v":46718},{"$f":"BP.EAC!AK12","v":96088},{"$f":"BP.EAC!AL12","v":80280},{"$f":"BP.EAC!AM12","v":93484},{"$f":"BP.EAC!AN12","v":115948}]
[null,null,"Derivative financial instruments",{"$f":"BP.EAC!D13","v":0},{"$f":"BP.EAC!E13","v":0},{"$f":"BP.EAC!F13","v":0},{"$f":"BP.EAC!G13","v":0},{"$f":"BP.EAC!H13","v":0},{"$f":"BP.EAC!I13","v":0},{"$f":"BP.EAC!J13","v":0},{"$f":"BP.EAC!K13","v":0},{"$f":"BP.EAC!L13","v":0},{"$f":"BP.EAC!M13","v":0},{"$f":"BP.EAC!N13","v":0},{"$f":"BP.EAC!O13","v":0},{"$f":"BP.EAC!P13","v":0},{"$f":"BP.EAC!Q13","v":0},{"$f":"BP.EAC!R13","v":0},{"$f":"BP.EAC!S13","v":0},{"$f":"BP.EAC!T13","v":0},{"$f":"BP.EAC!U13","v":25548},{"$f":"BP.EAC!V13","v":46384},{"$f":"BP.EAC!W13","v":62692},{"$f":"BP.EAC!X13","v":67004},{"$f":"BP.EAC!Y13","v":36867},{"$f":"BP.EAC!Z13","v":48734},{"$f":"BP.EAC!AA13","v":37632},{"$f":"BP.EAC!AB13","v":13831},{"$f":"BP.EAC!AC13","v":19469},{"$f":"BP.EAC!AD13","v":16206},{"$f":"BP.EAC!AE13","v":28363},{"$f":"BP.EAC!AF13","v":19076},{"$f":"BP.EAC!AG13","v":13266},{"$f":"BP.EAC!AH13","v":9439},{"$f":"BP.EAC!AI13","v":6426},{"$f":"BP.EAC!AJ13","v":6563},{"$f":"BP.EAC!AK13","v":0},{"$f":"BP.EAC!AL13","v":0},{"$f":"BP.EAC!AM13","v":0},{"$f":"BP.EAC!AN13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.EAC!D14","v":40628},{"$f":"BP.EAC!E14","v":57278},{"$f":"BP.EAC!F14","v":58960},{"$f":"BP.EAC!G14","v":104265},{"$f":"BP.EAC!H14","v":77128},{"$f":"BP.EAC!I14","v":60641},{"$f":"BP.EAC!J14","v":49586},{"$f":"BP.EAC!K14","v":67428},{"$f":"BP.EAC!L14","v":72483},{"$f":"BP.EAC!M14","v":0},{"$f":"BP.EAC!N14","v":0},{"$f":"BP.EAC!O14","v":83415},{"$f":"BP.EAC!P14","v":66900},{"$f":"BP.EAC!Q14","v":52910},{"$f":"BP.EAC!R14","v":45804},{"$f":"BP.EAC!S14","v":33310},{"$f":"BP.EAC!T14","v":27374},{"$f":"BP.EAC!U14","v":36255},{"$f":"BP.EAC!V14","v":14201},{"$f":"BP.EAC!W14","v":23737},{"$f":"BP.EAC!X14","v":26167},{"$f":"BP.EAC!Y14","v":31545},{"$f":"BP.EAC!Z14","v":43016},{"$f":"BP.EAC!AA14","v":48101},{"$f":"BP.EAC!AB14","v":37742},{"$f":"BP.EAC!AC14","v":36781},{"$f":"BP.EAC!AD14","v":85476},{"$f":"BP.EAC!AE14","v":18078},{"$f":"BP.EAC!AF14","v":30011},{"$f":"BP.EAC!AG14","v":50523},{"$f":"BP.EAC!AH14","v":22489},{"$f":"BP.EAC!AI14","v":14884},{"$f":"BP.EAC!AJ14","v":10963},{"$f":"BP.EAC!AK14","v":7042},{"$f":"BP.EAC!AL14","v":3120},{"$f":"BP.EAC!AM14","v":0},{"$f":"BP.EAC!AN14","v":0}]
[null,null,"Concession financial asset"]
[null,null,"Other Acciunts Receivable",{"$f":"BP.EAC!D16","v":145699},{"$f":"BP.EAC!E16","v":169290},{"$f":"BP.EAC!F16","v":193570},{"$f":"BP.EAC!G16","v":153181},{"$f":"BP.EAC!H16","v":117054},{"$f":"BP.EAC!I16","v":129970},{"$f":"BP.EAC!J16","v":75722},{"$f":"BP.EAC!K16","v":88535},{"$f":"BP.EAC!L16","v":75599},{"$f":"BP.EAC!M16","v":153028},{"$f":"BP.EAC!N16","v":153226},{"$f":"BP.EAC!O16","v":56641},{"$f":"BP.EAC!P16","v":66464},{"$f":"BP.EAC!Q16","v":80847},{"$f":"BP.EAC!R16","v":69378},{"$f":"BP.EAC!S16","v":82479},{"$f":"BP.EAC!T16","v":85038},{"$f":"BP.EAC!U16","v":76169},{"$f":"BP.EAC!V16","v":79467},{"$f":"BP.EAC!W16","v":99553},{"$f":"BP.EAC!X16","v":119932},{"$f":"BP.EAC!Y16","v":106541},{"$f":"BP.EAC!Z16","v":123366},{"$f":"BP.EAC!AA16","v":130531},{"$f":"BP.EAC!AB16","v":112089},{"$f":"BP.EAC!AC16","v":120831},{"$f":"BP.EAC!AD16","v":130975},{"$f":"BP.EAC!AE16","v":119999},{"$f":"BP.EAC!AF16","v":94595},{"$f":"BP.EAC!AG16","v":82035},{"$f":"BP.EAC!AH16","v":104373},{"$f":"BP.EAC!AI16","v":95279},{"$f":"BP.EAC!AJ16","v":87020},{"$f":"BP.EAC!AK16","v":90664},{"$f":"BP.EAC!AL16","v":109981},{"$f":"BP.EAC!AM16","v":114840},{"$f":"BP.EAC!AN16","v":76799}]
[null,null,"Non-Current Assets",{"$f":"BP.EAC!D17","v":647700},{"$f":"BP.EAC!E17","v":665460},{"$f":"BP.EAC!F17","v":693984},{"$f":"BP.EAC!G17","v":828082},{"$f":"BP.EAC!H17","v":746198},{"$f":"BP.EAC!I17","v":757298},{"$f":"BP.EAC!J17","v":763837},{"$f":"BP.EAC!K17","v":859859},{"$f":"BP.EAC!L17","v":743100},{"$f":"BP.EAC!M17","v":933429},{"$f":"BP.EAC!N17","v":975672},{"$f":"BP.EAC!O17","v":850226},{"$f":"BP.EAC!P17","v":862194},{"$f":"BP.EAC!Q17","v":993146},{"$f":"BP.EAC!R17","v":1044091},{"$f":"BP.EAC!S17","v":1139841},{"$f":"BP.EAC!T17","v":1301235},{"$f":"BP.EAC!U17","v":1353259},{"$f":"BP.EAC!V17","v":1344671},{"$f":"BP.EAC!W17","v":1208017},{"$f":"BP.EAC!X17","v":1042972},{"$f":"BP.EAC!Y17","v":1097775},{"$f":"BP.EAC!Z17","v":1138178},{"$f":"BP.EAC!AA17","v":1432539},{"$f":"BP.EAC!AB17","v":1431942},{"$f":"BP.EAC!AC17","v":1549643},{"$f":"BP.EAC!AD17","v":1580494},{"$f":"BP.EAC!AE17","v":1675478},{"$f":"BP.EAC!AF17","v":1842267},{"$f":"BP.EAC!AG17","v":1881239},{"$f":"BP.EAC!AH17","v":1930909},{"$f":"BP.EAC!AI17","v":2035260},{"$f":"BP.EAC!AJ17","v":2153370},{"$f":"BP.EAC!AK17","v":2197592},{"$f":"BP.EAC!AL17","v":2362457},{"$f":"BP.EAC!AM17","v":2460938},{"$f":"BP.EAC!AN17","v":2421495}]
[null,null,"Long Term",{"$f":"BP.EAC!D18","v":601680},{"$f":"BP.EAC!E18","v":623148},{"$f":"BP.EAC!F18","v":649780},{"$f":"BP.EAC!G18","v":788206},{"$f":"BP.EAC!H18","v":711788},{"$f":"BP.EAC!I18","v":728139},{"$f":"BP.EAC!J18","v":734079},{"$f":"BP.EAC!K18","v":833396},{"$f":"BP.EAC!L18","v":720967},{"$f":"BP.EAC!M18","v":907898},{"$f":"BP.EAC!N18","v":954426},{"$f":"BP.EAC!O18","v":304472},{"$f":"BP.EAC!P18","v":311298},{"$f":"BP.EAC!Q18","v":396340},{"$f":"BP.EAC!R18","v":408079},{"$f":"BP.EAC!S18","v":412657},{"$f":"BP.EAC!T18","v":527602},{"$f":"BP.EAC!U18","v":542692},{"$f":"BP.EAC!V18","v":536023},{"$f":"BP.EAC!W18","v":627292},{"$f":"BP.EAC!X18","v":448159},{"$f":"BP.EAC!Y18","v":468353},{"$f":"BP.EAC!Z18","v":446064},{"$f":"BP.EAC!AA18","v":671111},{"$f":"BP.EAC!AB18","v":623643},{"$f":"BP.EAC!AC18","v":631683},{"$f":"BP.EAC!AD18","v":540822},{"$f":"BP.EAC!AE18","v":576772},{"$f":"BP.EAC!AF18","v":620782},{"$f":"BP.EAC!AG18","v":683450},{"$f":"BP.EAC!AH18","v":690316},{"$f":"BP.EAC!AI18","v":690124},{"$f":"BP.EAC!AJ18","v":728644},{"$f":"BP.EAC!AK18","v":696704},{"$f":"BP.EAC!AL18","v":723726},{"$f":"BP.EAC!AM18","v":695820},{"$f":"BP.EAC!AN18","v":638551}]
[null,null,"  Related-party credits",{"$f":"BP.EAC!D19","v":0},{"$f":"BP.EAC!E19","v":0},{"$f":"BP.EAC!F19","v":0},{"$f":"BP.EAC!G19","v":0},{"$f":"BP.EAC!H19","v":0},{"$f":"BP.EAC!I19","v":0},{"$f":"BP.EAC!J19","v":0},{"$f":"BP.EAC!K19","v":0},{"$f":"BP.EAC!L19","v":0},{"$f":"BP.EAC!M19","v":0},{"$f":"BP.EAC!N19","v":0},{"$f":"BP.EAC!O19","v":0},{"$f":"BP.EAC!P19","v":0},{"$f":"BP.EAC!Q19","v":0},{"$f":"BP.EAC!R19","v":0},{"$f":"BP.EAC!S19","v":0},{"$f":"BP.EAC!T19","v":0},{"$f":"BP.EAC!U19","v":0},{"$f":"BP.EAC!V19","v":0},{"$f":"BP.EAC!W19","v":0},{"$f":"BP.EAC!X19","v":0},{"$f":"BP.EAC!Y19","v":0},{"$f":"BP.EAC!Z19","v":0},{"$f":"BP.EAC!AA19","v":0},{"$f":"BP.EAC!AB19","v":0},{"$f":"BP.EAC!AC19","v":0},{"$f":"BP.EAC!AD19","v":0},{"$f":"BP.EAC!AE19","v":0},{"$f":"BP.EAC!AF19","v":0},{"$f":"BP.EAC!AG19","v":0},{"$f":"BP.EAC!AH19","v":0},{"$f":"BP.EAC!AI19","v":0},{"$f":"BP.EAC!AJ19","v":"-"},{"$f":"BP.EAC!AK19","v":""},{"$f":"BP.EAC!AL19","v":0},{"$f":"BP.EAC!AM19","v":0},{"$f":"BP.EAC!AN19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.EAC!D20","v":321900},{"$f":"BP.EAC!E20","v":343398},{"$f":"BP.EAC!F20","v":357211},{"$f":"BP.EAC!G20","v":452847},{"$f":"BP.EAC!H20","v":419228},{"$f":"BP.EAC!I20","v":430497},{"$f":"BP.EAC!J20","v":434681},{"$f":"BP.EAC!K20","v":479551},{"$f":"BP.EAC!L20","v":434283},{"$f":"BP.EAC!M20","v":442415},{"$f":"BP.EAC!N20","v":480265},{"$f":"BP.EAC!O20","v":3020},{"$f":"BP.EAC!P20","v":3772},{"$f":"BP.EAC!Q20","v":9239},{"$f":"BP.EAC!R20","v":9705},{"$f":"BP.EAC!S20","v":9829},{"$f":"BP.EAC!T20","v":9961},{"$f":"BP.EAC!U20","v":10253},{"$f":"BP.EAC!V20","v":10343},{"$f":"BP.EAC!W20","v":10717},{"$f":"BP.EAC!X20","v":82344},{"$f":"BP.EAC!Y20","v":27400},{"$f":"BP.EAC!Z20","v":30634},{"$f":"BP.EAC!AA20","v":39129},{"$f":"BP.EAC!AB20","v":41283},{"$f":"BP.EAC!AC20","v":43925},{"$f":"BP.EAC!AD20","v":45719},{"$f":"BP.EAC!AE20","v":48246},{"$f":"BP.EAC!AF20","v":56480},{"$f":"BP.EAC!AG20","v":127380},{"$f":"BP.EAC!AH20","v":129603},{"$f":"BP.EAC!AI20","v":131469},{"$f":"BP.EAC!AJ20","v":137613},{"$f":"BP.EAC!AK20","v":147425},{"$f":"BP.EAC!AL20","v":167319},{"$f":"BP.EAC!AM20","v":190290},{"$f":"BP.EAC!AN20","v":202122}]
[null,null,"Money market and secured funds",{"$f":"BP.EAC!D21","v":0},{"$f":"BP.EAC!E21","v":0},{"$f":"BP.EAC!F21","v":0},{"$f":"BP.EAC!G21","v":0},{"$f":"BP.EAC!H21","v":0},{"$f":"BP.EAC!I21","v":0},{"$f":"BP.EAC!J21","v":0},{"$f":"BP.EAC!K21","v":0},{"$f":"BP.EAC!L21","v":0},{"$f":"BP.EAC!M21","v":0},{"$f":"BP.EAC!N21","v":0},{"$f":"BP.EAC!O21","v":0},{"$f":"BP.EAC!P21","v":0},{"$f":"BP.EAC!Q21","v":0},{"$f":"BP.EAC!R21","v":0},{"$f":"BP.EAC!S21","v":0},{"$f":"BP.EAC!T21","v":0},{"$f":"BP.EAC!U21","v":0},{"$f":"BP.EAC!V21","v":0},{"$f":"BP.EAC!W21","v":0},{"$f":"BP.EAC!X21","v":0},{"$f":"BP.EAC!Y21","v":0},{"$f":"BP.EAC!Z21","v":0},{"$f":"BP.EAC!AA21","v":0},{"$f":"BP.EAC!AB21","v":0},{"$f":"BP.EAC!AC21","v":0},{"$f":"BP.EAC!AD21","v":0},{"$f":"BP.EAC!AE21","v":0},{"$f":"BP.EAC!AF21","v":0},{"$f":"BP.EAC!AG21","v":0},{"$f":"BP.EAC!AH21","v":0},{"$f":"BP.EAC!AI21","v":0},{"$f":"BP.EAC!AJ21","v":0},{"$f":"BP.EAC!AK21","v":0},{"$f":"BP.EAC!AL21","v":0},{"$f":"BP.EAC!AM21","v":0},{"$f":"BP.EAC!AN21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.EAC!D22","v":29301},{"$f":"BP.EAC!E22","v":27301},{"$f":"BP.EAC!F22","v":40234},{"$f":"BP.EAC!G22","v":83055},{"$f":"BP.EAC!H22","v":41093},{"$f":"BP.EAC!I22","v":44679},{"$f":"BP.EAC!J22","v":47664},{"$f":"BP.EAC!K22","v":106282},{"$f":"BP.EAC!L22","v":40345},{"$f":"BP.EAC!M22","v":39164},{"$f":"BP.EAC!N22","v":34308},{"$f":"BP.EAC!O22","v":111493},{"$f":"BP.EAC!P22","v":116462},{"$f":"BP.EAC!Q22","v":116698},{"$f":"BP.EAC!R22","v":117445},{"$f":"BP.EAC!S22","v":123227},{"$f":"BP.EAC!T22","v":119662},{"$f":"BP.EAC!U22","v":113387},{"$f":"BP.EAC!V22","v":112357},{"$f":"BP.EAC!W22","v":107372},{"$f":"BP.EAC!X22","v":101876},{"$f":"BP.EAC!Y22","v":88801},{"$f":"BP.EAC!Z22","v":82517},{"$f":"BP.EAC!AA22","v":74513},{"$f":"BP.EAC!AB22","v":68611},{"$f":"BP.EAC!AC22","v":63698},{"$f":"BP.EAC!AD22","v":60502},{"$f":"BP.EAC!AE22","v":62360},{"$f":"BP.EAC!AF22","v":60131},{"$f":"BP.EAC!AG22","v":53315},{"$f":"BP.EAC!AH22","v":50753},{"$f":"BP.EAC!AI22","v":50708},{"$f":"BP.EAC!AJ22","v":49605},{"$f":"BP.EAC!AK22","v":51386},{"$f":"BP.EAC!AL22","v":50731},{"$f":"BP.EAC!AM22","v":47253},{"$f":"BP.EAC!AN22","v":49274}]
[null,null,"  Credit receivables",{"$f":"BP.EAC!D23","v":0},{"$f":"BP.EAC!E23","v":0},{"$f":"BP.EAC!F23","v":0},{"$f":"BP.EAC!G23","v":0},{"$f":"BP.EAC!H23","v":0},{"$f":"BP.EAC!I23","v":0},{"$f":"BP.EAC!J23","v":0},{"$f":"BP.EAC!K23","v":0},{"$f":"BP.EAC!L23","v":0},{"$f":"BP.EAC!M23","v":0},{"$f":"BP.EAC!N23","v":0},{"$f":"BP.EAC!O23","v":0},{"$f":"BP.EAC!P23","v":0},{"$f":"BP.EAC!Q23","v":0},{"$f":"BP.EAC!R23","v":0},{"$f":"BP.EAC!S23","v":0},{"$f":"BP.EAC!T23","v":0},{"$f":"BP.EAC!U23","v":0},{"$f":"BP.EAC!V23","v":0},{"$f":"BP.EAC!W23","v":0},{"$f":"BP.EAC!X23","v":0},{"$f":"BP.EAC!Y23","v":0},{"$f":"BP.EAC!Z23","v":0},{"$f":"BP.EAC!AA23","v":0},{"$f":"BP.EAC!AB23","v":0},{"$f":"BP.EAC!AC23","v":0},{"$f":"BP.EAC!AD23","v":0},{"$f":"BP.EAC!AE23","v":0},{"$f":"BP.EAC!AF23","v":0},{"$f":"BP.EAC!AG23","v":0},{"$f":"BP.EAC!AH23","v":0},{"$f":"BP.EAC!AI23","v":0},{"$f":"BP.EAC!AJ23","v":0},{"$f":"BP.EAC!AK23","v":0},{"$f":"BP.EAC!AL23","v":0},{"$f":"BP.EAC!AM23","v":0},{"$f":"BP.EAC!AN23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.EAC!D24","v":0},{"$f":"BP.EAC!E24","v":0},{"$f":"BP.EAC!F24","v":0},{"$f":"BP.EAC!G24","v":0},{"$f":"BP.EAC!H24","v":0},{"$f":"BP.EAC!I24","v":0},{"$f":"BP.EAC!J24","v":0},{"$f":"BP.EAC!K24","v":0},{"$f":"BP.EAC!L24","v":0},{"$f":"BP.EAC!M24","v":175533},{"$f":"BP.EAC!N24","v":189436},{"$f":"BP.EAC!O24","v":157849},{"$f":"BP.EAC!P24","v":168204},{"$f":"BP.EAC!Q24","v":166847},{"$f":"BP.EAC!R24","v":164829},{"$f":"BP.EAC!S24","v":161373},{"$f":"BP.EAC!T24","v":168381},{"$f":"BP.EAC!U24","v":163626},{"$f":"BP.EAC!V24","v":168375},{"$f":"BP.EAC!W24","v":184674},{"$f":"BP.EAC!X24","v":21719},{"$f":"BP.EAC!Y24","v":16902},{"$f":"BP.EAC!Z24","v":9494},{"$f":"BP.EAC!AA24","v":116565},{"$f":"BP.EAC!AB24","v":56959},{"$f":"BP.EAC!AC24","v":41375},{"$f":"BP.EAC!AD24","v":18335},{"$f":"BP.EAC!AE24","v":0},{"$f":"BP.EAC!AF24","v":0},{"$f":"BP.EAC!AG24","v":7107},{"$f":"BP.EAC!AH24","v":2223},{"$f":"BP.EAC!AI24","v":0},{"$f":"BP.EAC!AJ24","v":0},{"$f":"BP.EAC!AK24","v":0},{"$f":"BP.EAC!AL24","v":0},{"$f":"BP.EAC!AM24","v":0},{"$f":"BP.EAC!AN24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.EAC!D25","v":1763},{"$f":"BP.EAC!E25","v":1720},{"$f":"BP.EAC!F25","v":1805},{"$f":"BP.EAC!G25","v":1897},{"$f":"BP.EAC!H25","v":1883},{"$f":"BP.EAC!I25","v":1768},{"$f":"BP.EAC!J25","v":1761},{"$f":"BP.EAC!K25","v":1730},{"$f":"BP.EAC!L25","v":0},{"$f":"BP.EAC!M25","v":2222},{"$f":"BP.EAC!N25","v":2170},{"$f":"BP.EAC!O25","v":2032},{"$f":"BP.EAC!P25","v":2203},{"$f":"BP.EAC!Q25","v":5123},{"$f":"BP.EAC!R25","v":5949},{"$f":"BP.EAC!S25","v":7813},{"$f":"BP.EAC!T25","v":8640},{"$f":"BP.EAC!U25","v":11945},{"$f":"BP.EAC!V25","v":12772},{"$f":"BP.EAC!W25","v":15452},{"$f":"BP.EAC!X25","v":13192},{"$f":"BP.EAC!Y25","v":77831},{"$f":"BP.EAC!Z25","v":82563},{"$f":"BP.EAC!AA25","v":53444},{"$f":"BP.EAC!AB25","v":88379},{"$f":"BP.EAC!AC25","v":117662},{"$f":"BP.EAC!AD25","v":60341},{"$f":"BP.EAC!AE25","v":65319},{"$f":"BP.EAC!AF25","v":104137},{"$f":"BP.EAC!AG25","v":90799},{"$f":"BP.EAC!AH25","v":113694},{"$f":"BP.EAC!AI25","v":113917},{"$f":"BP.EAC!AJ25","v":148152},{"$f":"BP.EAC!AK25","v":102763},{"$f":"BP.EAC!AL25","v":118978},{"$f":"BP.EAC!AM25","v":107482},{"$f":"BP.EAC!AN25","v":77524}]
[null,null,"  Tax credits",{"$f":"BP.EAC!D26","v":0},{"$f":"BP.EAC!E26","v":0},{"$f":"BP.EAC!F26","v":0},{"$f":"BP.EAC!G26","v":0},{"$f":"BP.EAC!H26","v":0},{"$f":"BP.EAC!I26","v":0},{"$f":"BP.EAC!J26","v":0},{"$f":"BP.EAC!K26","v":0},{"$f":"BP.EAC!L26","v":0},{"$f":"BP.EAC!M26","v":0},{"$f":"BP.EAC!N26","v":0},{"$f":"BP.EAC!O26","v":0},{"$f":"BP.EAC!P26","v":0},{"$f":"BP.EAC!Q26","v":0},{"$f":"BP.EAC!R26","v":0},{"$f":"BP.EAC!S26","v":0},{"$f":"BP.EAC!T26","v":0},{"$f":"BP.EAC!U26","v":0},{"$f":"BP.EAC!V26","v":0},{"$f":"BP.EAC!W26","v":0},{"$f":"BP.EAC!X26","v":0},{"$f":"BP.EAC!Y26","v":0},{"$f":"BP.EAC!Z26","v":0},{"$f":"BP.EAC!AA26","v":167523},{"$f":"BP.EAC!AB26","v":185580},{"$f":"BP.EAC!AC26","v":184267},{"$f":"BP.EAC!AD26","v":202318},{"$f":"BP.EAC!AE26","v":264955},{"$f":"BP.EAC!AF26","v":267276},{"$f":"BP.EAC!AG26","v":268160},{"$f":"BP.EAC!AH26","v":268098},{"$f":"BP.EAC!AI26","v":264206},{"$f":"BP.EAC!AJ26","v":262676},{"$f":"BP.EAC!AK26","v":262115},{"$f":"BP.EAC!AL26","v":0},{"$f":"BP.EAC!AM26","v":0},{"$f":"BP.EAC!AN26","v":0}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.EAC!D27","v":7602},{"$f":"BP.EAC!E27","v":7356},{"$f":"BP.EAC!F27","v":7338},{"$f":"BP.EAC!G27","v":7377},{"$f":"BP.EAC!H27","v":7261},{"$f":"BP.EAC!I27","v":10552},{"$f":"BP.EAC!J27","v":10080},{"$f":"BP.EAC!K27","v":7467},{"$f":"BP.EAC!L27","v":7687},{"$f":"BP.EAC!M27","v":9859},{"$f":"BP.EAC!N27","v":8908},{"$f":"BP.EAC!O27","v":7547},{"$f":"BP.EAC!P27","v":7928},{"$f":"BP.EAC!Q27","v":7853},{"$f":"BP.EAC!R27","v":7414},{"$f":"BP.EAC!S27","v":7035},{"$f":"BP.EAC!T27","v":6899},{"$f":"BP.EAC!U27","v":6840},{"$f":"BP.EAC!V27","v":5581},{"$f":"BP.EAC!W27","v":7397},{"$f":"BP.EAC!X27","v":7641},{"$f":"BP.EAC!Y27","v":8175},{"$f":"BP.EAC!Z27","v":8903},{"$f":"BP.EAC!AA27","v":9475},{"$f":"BP.EAC!AB27","v":9713},{"$f":"BP.EAC!AC27","v":10511},{"$f":"BP.EAC!AD27","v":12270},{"$f":"BP.EAC!AE27","v":11580},{"$f":"BP.EAC!AF27","v":11897},{"$f":"BP.EAC!AG27","v":11846},{"$f":"BP.EAC!AH27","v":12263},{"$f":"BP.EAC!AI27","v":10036},{"$f":"BP.EAC!AJ27","v":10636},{"$f":"BP.EAC!AK27","v":10358},{"$f":"BP.EAC!AL27","v":10099},{"$f":"BP.EAC!AM27","v":11139},{"$f":"BP.EAC!AN27","v":10925}]
[null,null,"  Derivative financial instruments",{"$f":"BP.EAC!D28","v":0},{"$f":"BP.EAC!E28","v":0},{"$f":"BP.EAC!F28","v":0},{"$f":"BP.EAC!G28","v":0},{"$f":"BP.EAC!H28","v":0},{"$f":"BP.EAC!I28","v":0},{"$f":"BP.EAC!J28","v":0},{"$f":"BP.EAC!K28","v":0},{"$f":"BP.EAC!L28","v":0},{"$f":"BP.EAC!M28","v":0},{"$f":"BP.EAC!N28","v":0},{"$f":"BP.EAC!O28","v":22531},{"$f":"BP.EAC!P28","v":12729},{"$f":"BP.EAC!Q28","v":34764},{"$f":"BP.EAC!R28","v":46920},{"$f":"BP.EAC!S28","v":47563},{"$f":"BP.EAC!T28","v":127106},{"$f":"BP.EAC!U28","v":149689},{"$f":"BP.EAC!V28","v":169798},{"$f":"BP.EAC!W28","v":144999},{"$f":"BP.EAC!X28","v":136532},{"$f":"BP.EAC!Y28","v":99798},{"$f":"BP.EAC!Z28","v":101524},{"$f":"BP.EAC!AA28","v":90804},{"$f":"BP.EAC!AB28","v":61614},{"$f":"BP.EAC!AC28","v":66346},{"$f":"BP.EAC!AD28","v":46846},{"$f":"BP.EAC!AE28","v":40287},{"$f":"BP.EAC!AF28","v":46990},{"$f":"BP.EAC!AG28","v":57496},{"$f":"BP.EAC!AH28","v":57123},{"$f":"BP.EAC!AI28","v":63464},{"$f":"BP.EAC!AJ28","v":63893},{"$f":"BP.EAC!AK28","v":66813},{"$f":"BP.EAC!AL28","v":62272},{"$f":"BP.EAC!AM28","v":56280},{"$f":"BP.EAC!AN28","v":0}]
[null,null,"Public service concession - contract asset"]
[null,null,"Other Accounts Receivable",{"$f":"BP.EAC!D30","v":241114},{"$f":"BP.EAC!E30","v":243373},{"$f":"BP.EAC!F30","v":243192},{"$f":"BP.EAC!G30","v":243030},{"$f":"BP.EAC!H30","v":242323},{"$f":"BP.EAC!I30","v":240643},{"$f":"BP.EAC!J30","v":239893},{"$f":"BP.EAC!K30","v":238366},{"$f":"BP.EAC!L30","v":238652},{"$f":"BP.EAC!M30","v":238705},{"$f":"BP.EAC!N30","v":239339},{"$f":"BP.EAC!O30","v":0},{"$f":"BP.EAC!P30","v":0},{"$f":"BP.EAC!Q30","v":55816},{"$f":"BP.EAC!R30","v":55817},{"$f":"BP.EAC!S30","v":55817},{"$f":"BP.EAC!T30","v":86953},{"$f":"BP.EAC!U30","v":86952},{"$f":"BP.EAC!V30","v":56797},{"$f":"BP.EAC!W30","v":156681},{"$f":"BP.EAC!X30","v":84855},{"$f":"BP.EAC!Y30","v":149446},{"$f":"BP.EAC!Z30","v":130429},{"$f":"BP.EAC!AA30","v":119658},{"$f":"BP.EAC!AB30","v":111504},{"$f":"BP.EAC!AC30","v":103899},{"$f":"BP.EAC!AD30","v":94491},{"$f":"BP.EAC!AE30","v":84025},{"$f":"BP.EAC!AF30","v":73871},{"$f":"BP.EAC!AG30","v":67347},{"$f":"BP.EAC!AH30","v":56559},{"$f":"BP.EAC!AI30","v":56324},{"$f":"BP.EAC!AJ30","v":56069},{"$f":"BP.EAC!AK30","v":55844},{"$f":"BP.EAC!AL30","v":314327},{"$f":"BP.EAC!AM30","v":283376},{"$f":"BP.EAC!AN30","v":298706}]
[null,null,"Investments",{"$f":"BP.EAC!D31","v":0},{"$f":"BP.EAC!E31","v":0},{"$f":"BP.EAC!F31","v":0},{"$f":"BP.EAC!G31","v":0},{"$f":"BP.EAC!H31","v":0},{"$f":"BP.EAC!I31","v":0},{"$f":"BP.EAC!J31","v":0},{"$f":"BP.EAC!K31","v":1654},{"$f":"BP.EAC!L31","v":1654},{"$f":"BP.EAC!M31","v":1654},{"$f":"BP.EAC!N31","v":1654},{"$f":"BP.EAC!O31","v":1654},{"$f":"BP.EAC!P31","v":0},{"$f":"BP.EAC!Q31","v":0},{"$f":"BP.EAC!R31","v":0},{"$f":"BP.EAC!S31","v":0},{"$f":"BP.EAC!T31","v":0},{"$f":"BP.EAC!U31","v":0},{"$f":"BP.EAC!V31","v":0},{"$f":"BP.EAC!W31","v":0},{"$f":"BP.EAC!X31","v":0},{"$f":"BP.EAC!Y31","v":0},{"$f":"BP.EAC!Z31","v":0},{"$f":"BP.EAC!AA31","v":0},{"$f":"BP.EAC!AB31","v":0},{"$f":"BP.EAC!AC31","v":0},{"$f":"BP.EAC!AD31","v":0},{"$f":"BP.EAC!AE31","v":0},{"$f":"BP.EAC!AF31","v":0},{"$f":"BP.EAC!AG31","v":0},{"$f":"BP.EAC!AH31","v":0},{"$f":"BP.EAC!AI31","v":0},{"$f":"BP.EAC!AJ31","v":27},{"$f":"BP.EAC!AK31","v":0},{"$f":"BP.EAC!AL31","v":0},{"$f":"BP.EAC!AM31","v":0},{"$f":"BP.EAC!AN31","v":0}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.EAC!D32","v":9138},{"$f":"BP.EAC!E32","v":8983},{"$f":"BP.EAC!F32","v":8843},{"$f":"BP.EAC!G32","v":8633},{"$f":"BP.EAC!H32","v":8844},{"$f":"BP.EAC!I32","v":8865},{"$f":"BP.EAC!J32","v":8319},{"$f":"BP.EAC!K32","v":7853},{"$f":"BP.EAC!L32","v":7761},{"$f":"BP.EAC!M32","v":7494},{"$f":"BP.EAC!N32","v":8098},{"$f":"BP.EAC!O32","v":6164},{"$f":"BP.EAC!P32","v":6165},{"$f":"BP.EAC!Q32","v":4386},{"$f":"BP.EAC!R32","v":4079},{"$f":"BP.EAC!S32","v":8367},{"$f":"BP.EAC!T32","v":9735},{"$f":"BP.EAC!U32","v":17257},{"$f":"BP.EAC!V32","v":11529},{"$f":"BP.EAC!W32","v":13020},{"$f":"BP.EAC!X32","v":16178},{"$f":"BP.EAC!Y32","v":19447},{"$f":"BP.EAC!Z32","v":16840},{"$f":"BP.EAC!AA32","v":18004},{"$f":"BP.EAC!AB32","v":16603},{"$f":"BP.EAC!AC32","v":16781},{"$f":"BP.EAC!AD32","v":17398},{"$f":"BP.EAC!AE32","v":18097},{"$f":"BP.EAC!AF32","v":19093},{"$f":"BP.EAC!AG32","v":19429},{"$f":"BP.EAC!AH32","v":19767},{"$f":"BP.EAC!AI32","v":20977},{"$f":"BP.EAC!AJ32","v":20723},{"$f":"BP.EAC!AK32","v":20515},{"$f":"BP.EAC!AL32","v":23338},{"$f":"BP.EAC!AM32","v":24349},{"$f":"BP.EAC!AN32","v":23940}]
[null,null,"Intangible Assets",{"$f":"BP.EAC!D33","v":36882},{"$f":"BP.EAC!E33","v":33329},{"$f":"BP.EAC!F33","v":35361},{"$f":"BP.EAC!G33","v":31243},{"$f":"BP.EAC!H33","v":25566},{"$f":"BP.EAC!I33","v":20294},{"$f":"BP.EAC!J33","v":21439},{"$f":"BP.EAC!K33","v":16956},{"$f":"BP.EAC!L33","v":12718},{"$f":"BP.EAC!M33","v":16383},{"$f":"BP.EAC!N33","v":11494},{"$f":"BP.EAC!O33","v":537936},{"$f":"BP.EAC!P33","v":544731},{"$f":"BP.EAC!Q33","v":592420},{"$f":"BP.EAC!R33","v":631933},{"$f":"BP.EAC!S33","v":718817},{"$f":"BP.EAC!T33","v":763898},{"$f":"BP.EAC!U33","v":793310},{"$f":"BP.EAC!V33","v":797119},{"$f":"BP.EAC!W33","v":567705},{"$f":"BP.EAC!X33","v":578635},{"$f":"BP.EAC!Y33","v":609975},{"$f":"BP.EAC!Z33","v":675274},{"$f":"BP.EAC!AA33","v":743424},{"$f":"BP.EAC!AB33","v":791696},{"$f":"BP.EAC!AC33","v":901179},{"$f":"BP.EAC!AD33","v":1022274},{"$f":"BP.EAC!AE33","v":1080609},{"$f":"BP.EAC!AF33","v":1202392},{"$f":"BP.EAC!AG33","v":1178360},{"$f":"BP.EAC!AH33","v":1220826},{"$f":"BP.EAC!AI33","v":1324159},{"$f":"BP.EAC!AJ33","v":1403976},{"$f":"BP.EAC!AK33","v":1480373},{"$f":"BP.EAC!AL33","v":1615393},{"$f":"BP.EAC!AM33","v":1740769},{"$f":"BP.EAC!AN33","v":1759004}]
[null,null,"Total Assets",{"$f":"BP.EAC!D34","v":953557},{"$f":"BP.EAC!E34","v":1002647},{"$f":"BP.EAC!F34","v":1102804},{"$f":"BP.EAC!G34","v":1198109},{"$f":"BP.EAC!H34","v":1068348},{"$f":"BP.EAC!I34","v":1060054},{"$f":"BP.EAC!J34","v":1059665},{"$f":"BP.EAC!K34","v":1182898},{"$f":"BP.EAC!L34","v":1040592},{"$f":"BP.EAC!M34","v":1224749},{"$f":"BP.EAC!N34","v":1267724},{"$f":"BP.EAC!O34","v":1401407},{"$f":"BP.EAC!P34","v":1278974},{"$f":"BP.EAC!Q34","v":1422753},{"$f":"BP.EAC!R34","v":1436795},{"$f":"BP.EAC!S34","v":1553669},{"$f":"BP.EAC!T34","v":1792174},{"$f":"BP.EAC!U34","v":1837631},{"$f":"BP.EAC!V34","v":1868918},{"$f":"BP.EAC!W34","v":2143993},{"$f":"BP.EAC!X34","v":1947692},{"$f":"BP.EAC!Y34","v":1932462},{"$f":"BP.EAC!Z34","v":2009374},{"$f":"BP.EAC!AA34","v":2210840},{"$f":"BP.EAC!AB34","v":2042434},{"$f":"BP.EAC!AC34","v":2173514},{"$f":"BP.EAC!AD34","v":2218490},{"$f":"BP.EAC!AE34","v":2196842},{"$f":"BP.EAC!AF34","v":2289522},{"$f":"BP.EAC!AG34","v":2514504},{"$f":"BP.EAC!AH34","v":2493683},{"$f":"BP.EAC!AI34","v":2464026},{"$f":"BP.EAC!AJ34","v":2605513},{"$f":"BP.EAC!AK34","v":2641894},{"$f":"BP.EAC!AL34","v":2835844},{"$f":"BP.EAC!AM34","v":2934060},{"$f":"BP.EAC!AN34","v":2898240}]
[null,null,"Current Liabilities",{"$f":"BP.EAC!D35","v":526256},{"$f":"BP.EAC!E35","v":559522},{"$f":"BP.EAC!F35","v":529515},{"$f":"BP.EAC!G35","v":497421},{"$f":"BP.EAC!H35","v":458160},{"$f":"BP.EAC!I35","v":441419},{"$f":"BP.EAC!J35","v":479014},{"$f":"BP.EAC!K35","v":623529},{"$f":"BP.EAC!L35","v":526629},{"$f":"BP.EAC!M35","v":599776},{"$f":"BP.EAC!N35","v":708164},{"$f":"BP.EAC!O35","v":522367},{"$f":"BP.EAC!P35","v":248761},{"$f":"BP.EAC!Q35","v":301090},{"$f":"BP.EAC!R35","v":291480},{"$f":"BP.EAC!S35","v":298561},{"$f":"BP.EAC!T35","v":402210},{"$f":"BP.EAC!U35","v":446625},{"$f":"BP.EAC!V35","v":524324},{"$f":"BP.EAC!W35","v":614083},{"$f":"BP.EAC!X35","v":570262},{"$f":"BP.EAC!Y35","v":567703},{"$f":"BP.EAC!Z35","v":543841},{"$f":"BP.EAC!AA35","v":501006},{"$f":"BP.EAC!AB35","v":432797},{"$f":"BP.EAC!AC35","v":559170},{"$f":"BP.EAC!AD35","v":594060},{"$f":"BP.EAC!AE35","v":767036},{"$f":"BP.EAC!AF35","v":818356},{"$f":"BP.EAC!AG35","v":621007},{"$f":"BP.EAC!AH35","v":835165},{"$f":"BP.EAC!AI35","v":634456},{"$f":"BP.EAC!AJ35","v":631165},{"$f":"BP.EAC!AK35","v":751591},{"$f":"BP.EAC!AL35","v":495639},{"$f":"BP.EAC!AM35","v":306160},{"$f":"BP.EAC!AN35","v":266724}]
[null,null,"Trade Payables",{"$f":"BP.EAC!D36","v":257233},{"$f":"BP.EAC!E36","v":303161},{"$f":"BP.EAC!F36","v":327124},{"$f":"BP.EAC!G36","v":277730},{"$f":"BP.EAC!H36","v":223085},{"$f":"BP.EAC!I36","v":227499},{"$f":"BP.EAC!J36","v":236799},{"$f":"BP.EAC!K36","v":277135},{"$f":"BP.EAC!L36","v":193804},{"$f":"BP.EAC!M36","v":233896},{"$f":"BP.EAC!N36","v":295261},{"$f":"BP.EAC!O36","v":122785},{"$f":"BP.EAC!P36","v":66960},{"$f":"BP.EAC!Q36","v":126953},{"$f":"BP.EAC!R36","v":137944},{"$f":"BP.EAC!S36","v":159977},{"$f":"BP.EAC!T36","v":154496},{"$f":"BP.EAC!U36","v":155746},{"$f":"BP.EAC!V36","v":152294},{"$f":"BP.EAC!W36","v":172395},{"$f":"BP.EAC!X36","v":186072},{"$f":"BP.EAC!Y36","v":207047},{"$f":"BP.EAC!Z36","v":124006},{"$f":"BP.EAC!AA36","v":113469},{"$f":"BP.EAC!AB36","v":102326},{"$f":"BP.EAC!AC36","v":130636},{"$f":"BP.EAC!AD36","v":122855},{"$f":"BP.EAC!AE36","v":117358},{"$f":"BP.EAC!AF36","v":126450},{"$f":"BP.EAC!AG36","v":99229},{"$f":"BP.EAC!AH36","v":106490},{"$f":"BP.EAC!AI36","v":151920},{"$f":"BP.EAC!AJ36","v":129384},{"$f":"BP.EAC!AK36","v":106706},{"$f":"BP.EAC!AL36","v":161914},{"$f":"BP.EAC!AM36","v":149516},{"$f":"BP.EAC!AN36","v":118648}]
[null,null,"Loans and Financing",{"$f":"BP.EAC!D37","v":98141},{"$f":"BP.EAC!E37","v":113187},{"$f":"BP.EAC!F37","v":57350},{"$f":"BP.EAC!G37","v":8791},{"$f":"BP.EAC!H37","v":65548},{"$f":"BP.EAC!I37","v":66119},{"$f":"BP.EAC!J37","v":84685},{"$f":"BP.EAC!K37","v":95559},{"$f":"BP.EAC!L37","v":123012},{"$f":"BP.EAC!M37","v":160334},{"$f":"BP.EAC!N37","v":216568},{"$f":"BP.EAC!O37","v":212327},{"$f":"BP.EAC!P37","v":0},{"$f":"BP.EAC!Q37","v":0},{"$f":"BP.EAC!R37","v":0},{"$f":"BP.EAC!S37","v":9833},{"$f":"BP.EAC!T37","v":112741},{"$f":"BP.EAC!U37","v":156188},{"$f":"BP.EAC!V37","v":205909},{"$f":"BP.EAC!W37","v":269754},{"$f":"BP.EAC!X37","v":214048},{"$f":"BP.EAC!Y37","v":192687},{"$f":"BP.EAC!Z37","v":228990},{"$f":"BP.EAC!AA37","v":192821},{"$f":"BP.EAC!AB37","v":169560},{"$f":"BP.EAC!AC37","v":272678},{"$f":"BP.EAC!AD37","v":266576},{"$f":"BP.EAC!AE37","v":276131},{"$f":"BP.EAC!AF37","v":238529},{"$f":"BP.EAC!AG37","v":101019},{"$f":"BP.EAC!AH37","v":293241},{"$f":"BP.EAC!AI37","v":259988},{"$f":"BP.EAC!AJ37","v":246636},{"$f":"BP.EAC!AK37","v":386758},{"$f":"BP.EAC!AL37","v":150421},{"$f":"BP.EAC!AM37","v":11733},{"$f":"BP.EAC!AN37","v":12799}]
[null,null,"Debentures",{"$f":"BP.EAC!D38","v":0},{"$f":"BP.EAC!E38","v":0},{"$f":"BP.EAC!F38","v":0},{"$f":"BP.EAC!G38","v":0},{"$f":"BP.EAC!H38","v":0},{"$f":"BP.EAC!I38","v":0},{"$f":"BP.EAC!J38","v":0},{"$f":"BP.EAC!K38","v":0},{"$f":"BP.EAC!L38","v":0},{"$f":"BP.EAC!M38","v":0},{"$f":"BP.EAC!N38","v":0},{"$f":"BP.EAC!O38","v":0},{"$f":"BP.EAC!P38","v":0},{"$f":"BP.EAC!Q38","v":691},{"$f":"BP.EAC!R38","v":2814},{"$f":"BP.EAC!S38","v":4930},{"$f":"BP.EAC!T38","v":7087},{"$f":"BP.EAC!U38","v":1169},{"$f":"BP.EAC!V38","v":3327},{"$f":"BP.EAC!W38","v":5973},{"$f":"BP.EAC!X38","v":10772},{"$f":"BP.EAC!Y38","v":2646},{"$f":"BP.EAC!Z38","v":9162},{"$f":"BP.EAC!AA38","v":8781},{"$f":"BP.EAC!AB38","v":17908},{"$f":"BP.EAC!AC38","v":4911},{"$f":"BP.EAC!AD38","v":15884},{"$f":"BP.EAC!AE38","v":210179},{"$f":"BP.EAC!AF38","v":221348},{"$f":"BP.EAC!AG38","v":205388},{"$f":"BP.EAC!AH38","v":216382},{"$f":"BP.EAC!AI38","v":7712},{"$f":"BP.EAC!AJ38","v":10387},{"$f":"BP.EAC!AK38","v":4238},{"$f":"BP.EAC!AL38","v":5366},{"$f":"BP.EAC!AM38","v":11257},{"$f":"BP.EAC!AN38","v":16077}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.EAC!D39","v":54850},{"$f":"BP.EAC!E39","v":45700},{"$f":"BP.EAC!F39","v":47031},{"$f":"BP.EAC!G39","v":70807},{"$f":"BP.EAC!H39","v":46961},{"$f":"BP.EAC!I39","v":41185},{"$f":"BP.EAC!J39","v":81833},{"$f":"BP.EAC!K39","v":121161},{"$f":"BP.EAC!L39","v":101018},{"$f":"BP.EAC!M39","v":104960},{"$f":"BP.EAC!N39","v":94158},{"$f":"BP.EAC!O39","v":45247},{"$f":"BP.EAC!P39","v":44133},{"$f":"BP.EAC!Q39","v":49234},{"$f":"BP.EAC!R39","v":44111},{"$f":"BP.EAC!S39","v":37726},{"$f":"BP.EAC!T39","v":55765},{"$f":"BP.EAC!U39","v":57428},{"$f":"BP.EAC!V39","v":57161},{"$f":"BP.EAC!W39","v":52563},{"$f":"BP.EAC!X39","v":45495},{"$f":"BP.EAC!Y39","v":58626},{"$f":"BP.EAC!Z39","v":58834},{"$f":"BP.EAC!AA39","v":66660},{"$f":"BP.EAC!AB39","v":59321},{"$f":"BP.EAC!AC39","v":51832},{"$f":"BP.EAC!AD39","v":65372},{"$f":"BP.EAC!AE39","v":40364},{"$f":"BP.EAC!AF39","v":44563},{"$f":"BP.EAC!AG39","v":46364},{"$f":"BP.EAC!AH39","v":49060},{"$f":"BP.EAC!AI39","v":44974},{"$f":"BP.EAC!AJ39","v":55527},{"$f":"BP.EAC!AK39","v":51715},{"$f":"BP.EAC!AL39","v":60334},{"$f":"BP.EAC!AM39","v":60933},{"$f":"BP.EAC!AN39","v":51358}]
[null,null,"Dividends Payable",{"$f":"BP.EAC!D40","v":0},{"$f":"BP.EAC!E40","v":0},{"$f":"BP.EAC!F40","v":0},{"$f":"BP.EAC!G40","v":0},{"$f":"BP.EAC!H40","v":0},{"$f":"BP.EAC!I40","v":0},{"$f":"BP.EAC!J40","v":0},{"$f":"BP.EAC!K40","v":0},{"$f":"BP.EAC!L40","v":0},{"$f":"BP.EAC!M40","v":0},{"$f":"BP.EAC!N40","v":0},{"$f":"BP.EAC!O40","v":0},{"$f":"BP.EAC!P40","v":0},{"$f":"BP.EAC!Q40","v":0},{"$f":"BP.EAC!R40","v":0},{"$f":"BP.EAC!S40","v":0},{"$f":"BP.EAC!T40","v":0},{"$f":"BP.EAC!U40","v":0},{"$f":"BP.EAC!V40","v":0},{"$f":"BP.EAC!W40","v":0},{"$f":"BP.EAC!X40","v":0},{"$f":"BP.EAC!Y40","v":0},{"$f":"BP.EAC!Z40","v":0},{"$f":"BP.EAC!AA40","v":0},{"$f":"BP.EAC!AB40","v":0},{"$f":"BP.EAC!AC40","v":0},{"$f":"BP.EAC!AD40","v":0},{"$f":"BP.EAC!AE40","v":0},{"$f":"BP.EAC!AF40","v":0},{"$f":"BP.EAC!AG40","v":0},{"$f":"BP.EAC!AH40","v":0},{"$f":"BP.EAC!AI40","v":0},{"$f":"BP.EAC!AJ40","v":0},{"$f":"BP.EAC!AK40","v":0},{"$f":"BP.EAC!AL40","v":0},{"$f":"BP.EAC!AM40","v":0},{"$f":"BP.EAC!AN40","v":0}]
[null,null,"Debt charges",{"$f":"BP.EAC!D41","v":0},{"$f":"BP.EAC!E41","v":0},{"$f":"BP.EAC!F41","v":0},{"$f":"BP.EAC!G41","v":0},{"$f":"BP.EAC!H41","v":0},{"$f":"BP.EAC!I41","v":0},{"$f":"BP.EAC!J41","v":0},{"$f":"BP.EAC!K41","v":438},{"$f":"BP.EAC!L41","v":0},{"$f":"BP.EAC!M41","v":0},{"$f":"BP.EAC!N41","v":0},{"$f":"BP.EAC!O41","v":289},{"$f":"BP.EAC!P41","v":1712},{"$f":"BP.EAC!Q41","v":268},{"$f":"BP.EAC!R41","v":1794},{"$f":"BP.EAC!S41","v":309},{"$f":"BP.EAC!T41","v":2377},{"$f":"BP.EAC!U41","v":1677},{"$f":"BP.EAC!V41","v":5017},{"$f":"BP.EAC!W41","v":3937},{"$f":"BP.EAC!X41","v":646},{"$f":"BP.EAC!Y41","v":2524},{"$f":"BP.EAC!Z41","v":9301},{"$f":"BP.EAC!AA41","v":15879},{"$f":"BP.EAC!AB41","v":27736},{"$f":"BP.EAC!AC41","v":37207},{"$f":"BP.EAC!AD41","v":55532},{"$f":"BP.EAC!AE41","v":60907},{"$f":"BP.EAC!AF41","v":78004},{"$f":"BP.EAC!AG41","v":80024},{"$f":"BP.EAC!AH41","v":97439},{"$f":"BP.EAC!AI41","v":100752},{"$f":"BP.EAC!AJ41","v":104465},{"$f":"BP.EAC!AK41","v":107634},{"$f":"BP.EAC!AL41","v":8052},{"$f":"BP.EAC!AM41","v":1008},{"$f":"BP.EAC!AN41","v":4068}]
[null,null,"Post-employment benefits",{"$f":"BP.EAC!D42","v":818},{"$f":"BP.EAC!E42","v":586},{"$f":"BP.EAC!F42","v":641},{"$f":"BP.EAC!G42","v":625},{"$f":"BP.EAC!H42","v":447},{"$f":"BP.EAC!I42","v":361},{"$f":"BP.EAC!J42","v":259},{"$f":"BP.EAC!K42","v":174},{"$f":"BP.EAC!L42","v":116},{"$f":"BP.EAC!M42","v":3},{"$f":"BP.EAC!N42","v":0},{"$f":"BP.EAC!O42","v":0},{"$f":"BP.EAC!P42","v":0},{"$f":"BP.EAC!Q42","v":0},{"$f":"BP.EAC!R42","v":0},{"$f":"BP.EAC!S42","v":0},{"$f":"BP.EAC!T42","v":0},{"$f":"BP.EAC!U42","v":0},{"$f":"BP.EAC!V42","v":0},{"$f":"BP.EAC!W42","v":27},{"$f":"BP.EAC!X42","v":27},{"$f":"BP.EAC!Y42","v":27},{"$f":"BP.EAC!Z42","v":27},{"$f":"BP.EAC!AA42","v":0},{"$f":"BP.EAC!AB42","v":0},{"$f":"BP.EAC!AC42","v":0},{"$f":"BP.EAC!AD42","v":0},{"$f":"BP.EAC!AE42","v":12},{"$f":"BP.EAC!AF42","v":12},{"$f":"BP.EAC!AG42","v":12},{"$f":"BP.EAC!AH42","v":12},{"$f":"BP.EAC!AI42","v":7},{"$f":"BP.EAC!AJ42","v":7},{"$f":"BP.EAC!AK42","v":7},{"$f":"BP.EAC!AL42","v":7},{"$f":"BP.EAC!AM42","v":3},{"$f":"BP.EAC!AN42","v":3}]
[null,null,"Financial sector liabilities",{"$f":"BP.EAC!D43","v":41767},{"$f":"BP.EAC!E43","v":23965},{"$f":"BP.EAC!F43","v":21194},{"$f":"BP.EAC!G43","v":69983},{"$f":"BP.EAC!H43","v":51464},{"$f":"BP.EAC!I43","v":32302},{"$f":"BP.EAC!J43","v":11565},{"$f":"BP.EAC!K43","v":58159},{"$f":"BP.EAC!L43","v":40711},{"$f":"BP.EAC!M43","v":25783},{"$f":"BP.EAC!N43","v":8335},{"$f":"BP.EAC!O43","v":39234},{"$f":"BP.EAC!P43","v":31345},{"$f":"BP.EAC!Q43","v":25196},{"$f":"BP.EAC!R43","v":26372},{"$f":"BP.EAC!S43","v":27982},{"$f":"BP.EAC!T43","v":24627},{"$f":"BP.EAC!U43","v":28306},{"$f":"BP.EAC!V43","v":65412},{"$f":"BP.EAC!W43","v":75863},{"$f":"BP.EAC!X43","v":64467},{"$f":"BP.EAC!Y43","v":57061},{"$f":"BP.EAC!Z43","v":63843},{"$f":"BP.EAC!AA43","v":35607},{"$f":"BP.EAC!AB43","v":2249},{"$f":"BP.EAC!AC43","v":2268},{"$f":"BP.EAC!AD43","v":7883},{"$f":"BP.EAC!AE43","v":2380},{"$f":"BP.EAC!AF43","v":3044},{"$f":"BP.EAC!AG43","v":2468},{"$f":"BP.EAC!AH43","v":14344},{"$f":"BP.EAC!AI43","v":7618},{"$f":"BP.EAC!AJ43","v":19389},{"$f":"BP.EAC!AK43","v":35633},{"$f":"BP.EAC!AL43","v":46153},{"$f":"BP.EAC!AM43","v":16454},{"$f":"BP.EAC!AN43","v":19754}]
[null,null,"Derivative financial instruments",{"$f":"BP.EAC!D44","v":0},{"$f":"BP.EAC!E44","v":0},{"$f":"BP.EAC!F44","v":0},{"$f":"BP.EAC!G44","v":0},{"$f":"BP.EAC!H44","v":0},{"$f":"BP.EAC!I44","v":0},{"$f":"BP.EAC!J44","v":0},{"$f":"BP.EAC!K44","v":0},{"$f":"BP.EAC!L44","v":0},{"$f":"BP.EAC!M44","v":0},{"$f":"BP.EAC!N44","v":0},{"$f":"BP.EAC!O44","v":21174},{"$f":"BP.EAC!P44","v":21520},{"$f":"BP.EAC!Q44","v":21449},{"$f":"BP.EAC!R44","v":33712},{"$f":"BP.EAC!S44","v":16372},{"$f":"BP.EAC!T44","v":2429},{"$f":"BP.EAC!U44","v":607},{"$f":"BP.EAC!V44","v":697},{"$f":"BP.EAC!W44","v":0},{"$f":"BP.EAC!X44","v":0},{"$f":"BP.EAC!Y44","v":1668},{"$f":"BP.EAC!Z44","v":2954},{"$f":"BP.EAC!AA44","v":5470},{"$f":"BP.EAC!AB44","v":0},{"$f":"BP.EAC!AC44","v":0},{"$f":"BP.EAC!AD44","v":17045},{"$f":"BP.EAC!AE44","v":17303},{"$f":"BP.EAC!AF44","v":17746},{"$f":"BP.EAC!AG44","v":0},{"$f":"BP.EAC!AH44","v":11537},{"$f":"BP.EAC!AI44","v":11680},{"$f":"BP.EAC!AJ44","v":12040},{"$f":"BP.EAC!AK44","v":8127},{"$f":"BP.EAC!AL44","v":8645},{"$f":"BP.EAC!AM44","v":9600},{"$f":"BP.EAC!AN44","v":0}]
[null,null,"Incorporation of grids",{"$f":"BP.EAC!D45","v":0},{"$f":"BP.EAC!E45","v":0},{"$f":"BP.EAC!F45","v":0},{"$f":"BP.EAC!G45","v":0},{"$f":"BP.EAC!H45","v":0},{"$f":"BP.EAC!I45","v":0},{"$f":"BP.EAC!J45","v":0},{"$f":"BP.EAC!K45","v":0},{"$f":"BP.EAC!L45","v":0},{"$f":"BP.EAC!M45","v":0},{"$f":"BP.EAC!N45","v":0},{"$f":"BP.EAC!O45","v":0},{"$f":"BP.EAC!P45","v":0},{"$f":"BP.EAC!Q45","v":0},{"$f":"BP.EAC!R45","v":0},{"$f":"BP.EAC!S45","v":0},{"$f":"BP.EAC!T45","v":0},{"$f":"BP.EAC!U45","v":0},{"$f":"BP.EAC!V45","v":0},{"$f":"BP.EAC!W45","v":0},{"$f":"BP.EAC!X45","v":0},{"$f":"BP.EAC!Y45","v":0},{"$f":"BP.EAC!Z45","v":0},{"$f":"BP.EAC!AA45","v":0},{"$f":"BP.EAC!AB45","v":0},{"$f":"BP.EAC!AC45","v":0},{"$f":"BP.EAC!AD45","v":0},{"$f":"BP.EAC!AE45","v":0},{"$f":"BP.EAC!AF45","v":0},{"$f":"BP.EAC!AG45","v":11066},{"$f":"BP.EAC!AH45","v":0},{"$f":"BP.EAC!AI45","v":0},{"$f":"BP.EAC!AJ45","v":0},{"$f":"BP.EAC!AK45","v":-20},{"$f":"BP.EAC!AL45","v":-20},{"$f":"BP.EAC!AM45","v":0},{"$f":"BP.EAC!AN45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.EAC!D46","v":73447},{"$f":"BP.EAC!E46","v":72923},{"$f":"BP.EAC!F46","v":76175},{"$f":"BP.EAC!G46","v":69485},{"$f":"BP.EAC!H46","v":70655},{"$f":"BP.EAC!I46","v":73953},{"$f":"BP.EAC!J46","v":63873},{"$f":"BP.EAC!K46","v":70903},{"$f":"BP.EAC!L46","v":67968},{"$f":"BP.EAC!M46","v":74800},{"$f":"BP.EAC!N46","v":93842},{"$f":"BP.EAC!O46","v":81311},{"$f":"BP.EAC!P46","v":83091},{"$f":"BP.EAC!Q46","v":77299},{"$f":"BP.EAC!R46","v":44733},{"$f":"BP.EAC!S46","v":41432},{"$f":"BP.EAC!T46","v":42688},{"$f":"BP.EAC!U46","v":45504},{"$f":"BP.EAC!V46","v":34507},{"$f":"BP.EAC!W46","v":33571},{"$f":"BP.EAC!X46","v":48735},{"$f":"BP.EAC!Y46","v":45417},{"$f":"BP.EAC!Z46","v":46724},{"$f":"BP.EAC!AA46","v":62319},{"$f":"BP.EAC!AB46","v":53697},{"$f":"BP.EAC!AC46","v":59638},{"$f":"BP.EAC!AD46","v":42913},{"$f":"BP.EAC!AE46","v":42402},{"$f":"BP.EAC!AF46","v":88660},{"$f":"BP.EAC!AG46","v":75437},{"$f":"BP.EAC!AH46","v":46660},{"$f":"BP.EAC!AI46","v":49805},{"$f":"BP.EAC!AJ46","v":53330},{"$f":"BP.EAC!AK46","v":50793},{"$f":"BP.EAC!AL46","v":54767},{"$f":"BP.EAC!AM46","v":45656},{"$f":"BP.EAC!AN46","v":44017}]
[null,null,"Non-Current Liabilities",{"$f":"BP.EAC!D47","v":613243},{"$f":"BP.EAC!E47","v":675554},{"$f":"BP.EAC!F47","v":824314},{"$f":"BP.EAC!G47","v":1001781},{"$f":"BP.EAC!H47","v":940661},{"$f":"BP.EAC!I47","v":1026006},{"$f":"BP.EAC!J47","v":950991},{"$f":"BP.EAC!K47","v":1083189},{"$f":"BP.EAC!L47","v":1069524},{"$f":"BP.EAC!M47","v":1067003},{"$f":"BP.EAC!N47","v":1023421},{"$f":"BP.EAC!O47","v":1006461},{"$f":"BP.EAC!P47","v":834385},{"$f":"BP.EAC!Q47","v":1233965},{"$f":"BP.EAC!R47","v":1284886},{"$f":"BP.EAC!S47","v":1396498},{"$f":"BP.EAC!T47","v":1504423},{"$f":"BP.EAC!U47","v":1518159},{"$f":"BP.EAC!V47","v":1445426},{"$f":"BP.EAC!W47","v":1662727},{"$f":"BP.EAC!X47","v":1489740},{"$f":"BP.EAC!Y47","v":1480801},{"$f":"BP.EAC!Z47","v":1553539},{"$f":"BP.EAC!AA47","v":1535818},{"$f":"BP.EAC!AB47","v":1266457},{"$f":"BP.EAC!AC47","v":1218510},{"$f":"BP.EAC!AD47","v":1160509},{"$f":"BP.EAC!AE47","v":987354},{"$f":"BP.EAC!AF47","v":825443},{"$f":"BP.EAC!AG47","v":985909},{"$f":"BP.EAC!AH47","v":732894},{"$f":"BP.EAC!AI47","v":906198},{"$f":"BP.EAC!AJ47","v":914393},{"$f":"BP.EAC!AK47","v":823339},{"$f":"BP.EAC!AL47","v":798455},{"$f":"BP.EAC!AM47","v":1065474},{"$f":"BP.EAC!AN47","v":1065259}]
[null,null,"Loans and financing ",{"$f":"BP.EAC!D48","v":0},{"$f":"BP.EAC!E48","v":0},{"$f":"BP.EAC!F48","v":0},{"$f":"BP.EAC!G48","v":360653},{"$f":"BP.EAC!H48","v":0},{"$f":"BP.EAC!I48","v":0},{"$f":"BP.EAC!J48","v":0},{"$f":"BP.EAC!K48","v":412247},{"$f":"BP.EAC!L48","v":393802},{"$f":"BP.EAC!M48","v":382442},{"$f":"BP.EAC!N48","v":429313},{"$f":"BP.EAC!O48","v":723744},{"$f":"BP.EAC!P48","v":546772},{"$f":"BP.EAC!Q48","v":0},{"$f":"BP.EAC!R48","v":580384},{"$f":"BP.EAC!S48","v":598262},{"$f":"BP.EAC!T48","v":667582},{"$f":"BP.EAC!U48","v":660199},{"$f":"BP.EAC!V48","v":651775},{"$f":"BP.EAC!W48","v":557468},{"$f":"BP.EAC!X48","v":401118},{"$f":"BP.EAC!Y48","v":431635},{"$f":"BP.EAC!Z48","v":738940},{"$f":"BP.EAC!AA48","v":696925},{"$f":"BP.EAC!AB48","v":622931},{"$f":"BP.EAC!AC48","v":579151},{"$f":"BP.EAC!AD48","v":527862},{"$f":"BP.EAC!AE48","v":493027},{"$f":"BP.EAC!AF48","v":479819},{"$f":"BP.EAC!AG48","v":618989},{"$f":"BP.EAC!AH48","v":378917},{"$f":"BP.EAC!AI48","v":377066},{"$f":"BP.EAC!AJ48","v":386031},{"$f":"BP.EAC!AK48","v":306850},{"$f":"BP.EAC!AL48","v":304789},{"$f":"BP.EAC!AM48","v":303198},{"$f":"BP.EAC!AN48","v":302004}]
[null,null,"Debentures",{"$f":"BP.EAC!D49","v":0},{"$f":"BP.EAC!E49","v":0},{"$f":"BP.EAC!F49","v":0},{"$f":"BP.EAC!G49","v":0},{"$f":"BP.EAC!H49","v":0},{"$f":"BP.EAC!I49","v":0},{"$f":"BP.EAC!J49","v":0},{"$f":"BP.EAC!K49","v":0},{"$f":"BP.EAC!L49","v":0},{"$f":"BP.EAC!M49","v":0},{"$f":"BP.EAC!N49","v":0},{"$f":"BP.EAC!O49","v":0},{"$f":"BP.EAC!P49","v":0},{"$f":"BP.EAC!Q49","v":182998},{"$f":"BP.EAC!R49","v":189128},{"$f":"BP.EAC!S49","v":193291},{"$f":"BP.EAC!T49","v":184836},{"$f":"BP.EAC!U49","v":195208},{"$f":"BP.EAC!V49","v":193655},{"$f":"BP.EAC!W49","v":445161},{"$f":"BP.EAC!X49","v":438381},{"$f":"BP.EAC!Y49","v":441765},{"$f":"BP.EAC!Z49","v":439391},{"$f":"BP.EAC!AA49","v":442175},{"$f":"BP.EAC!AB49","v":448453},{"$f":"BP.EAC!AC49","v":451051},{"$f":"BP.EAC!AD49","v":448299},{"$f":"BP.EAC!AE49","v":250436},{"$f":"BP.EAC!AF49","v":260599},{"$f":"BP.EAC!AG49","v":270907},{"$f":"BP.EAC!AH49","v":272763},{"$f":"BP.EAC!AI49","v":420465},{"$f":"BP.EAC!AJ49","v":427768},{"$f":"BP.EAC!AK49","v":426628},{"$f":"BP.EAC!AL49","v":424445},{"$f":"BP.EAC!AM49","v":674927},{"$f":"BP.EAC!AN49","v":700701}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.EAC!D50","v":0},{"$f":"BP.EAC!E50","v":76327},{"$f":"BP.EAC!F50","v":90506},{"$f":"BP.EAC!G50","v":98676},{"$f":"BP.EAC!H50","v":99085},{"$f":"BP.EAC!I50","v":82976},{"$f":"BP.EAC!J50","v":132716},{"$f":"BP.EAC!K50","v":122356},{"$f":"BP.EAC!L50","v":106162},{"$f":"BP.EAC!M50","v":109641},{"$f":"BP.EAC!N50","v":105603},{"$f":"BP.EAC!O50","v":0},{"$f":"BP.EAC!P50","v":1846},{"$f":"BP.EAC!Q50","v":1908},{"$f":"BP.EAC!R50","v":1296},{"$f":"BP.EAC!S50","v":1345},{"$f":"BP.EAC!T50","v":1395},{"$f":"BP.EAC!U50","v":1405},{"$f":"BP.EAC!V50","v":1446},{"$f":"BP.EAC!W50","v":13141},{"$f":"BP.EAC!X50","v":5467},{"$f":"BP.EAC!Y50","v":5594},{"$f":"BP.EAC!Z50","v":5698},{"$f":"BP.EAC!AA50","v":2670},{"$f":"BP.EAC!AB50","v":3424},{"$f":"BP.EAC!AC50","v":3621},{"$f":"BP.EAC!AD50","v":3946},{"$f":"BP.EAC!AE50","v":4232},{"$f":"BP.EAC!AF50","v":4537},{"$f":"BP.EAC!AG50","v":2907},{"$f":"BP.EAC!AH50","v":3088},{"$f":"BP.EAC!AI50","v":1572},{"$f":"BP.EAC!AJ50","v":1567},{"$f":"BP.EAC!AK50","v":1536},{"$f":"BP.EAC!AL50","v":1635},{"$f":"BP.EAC!AM50","v":671},{"$f":"BP.EAC!AN50","v":766}]
[null,null,"Trade payables",{"$f":"BP.EAC!D51","v":253065},{"$f":"BP.EAC!E51","v":249971},{"$f":"BP.EAC!F51","v":246876},{"$f":"BP.EAC!G51","v":255278},{"$f":"BP.EAC!H51","v":274605},{"$f":"BP.EAC!I51","v":271432},{"$f":"BP.EAC!J51","v":268155},{"$f":"BP.EAC!K51","v":262105},{"$f":"BP.EAC!L51","v":370782},{"$f":"BP.EAC!M51","v":351198},{"$f":"BP.EAC!N51","v":330886},{"$f":"BP.EAC!O51","v":0},{"$f":"BP.EAC!P51","v":0},{"$f":"BP.EAC!Q51","v":560331},{"$f":"BP.EAC!R51","v":0},{"$f":"BP.EAC!S51","v":0},{"$f":"BP.EAC!T51","v":0},{"$f":"BP.EAC!U51","v":0},{"$f":"BP.EAC!V51","v":248},{"$f":"BP.EAC!W51","v":614},{"$f":"BP.EAC!X51","v":627},{"$f":"BP.EAC!Y51","v":639},{"$f":"BP.EAC!Z51","v":619},{"$f":"BP.EAC!AA51","v":613},{"$f":"BP.EAC!AB51","v":945},{"$f":"BP.EAC!AC51","v":982},{"$f":"BP.EAC!AD51","v":987},{"$f":"BP.EAC!AE51","v":1099},{"$f":"BP.EAC!AF51","v":1124},{"$f":"BP.EAC!AG51","v":4583},{"$f":"BP.EAC!AH51","v":7806},{"$f":"BP.EAC!AI51","v":7850},{"$f":"BP.EAC!AJ51","v":8006},{"$f":"BP.EAC!AK51","v":8074},{"$f":"BP.EAC!AL51","v":8157},{"$f":"BP.EAC!AM51","v":8280},{"$f":"BP.EAC!AN51","v":8448}]
[null,null,"Derivative financial instruments",{"$f":"BP.EAC!D52","v":0},{"$f":"BP.EAC!E52","v":0},{"$f":"BP.EAC!F52","v":0},{"$f":"BP.EAC!G52","v":0},{"$f":"BP.EAC!H52","v":0},{"$f":"BP.EAC!I52","v":0},{"$f":"BP.EAC!J52","v":0},{"$f":"BP.EAC!K52","v":0},{"$f":"BP.EAC!L52","v":0},{"$f":"BP.EAC!M52","v":0},{"$f":"BP.EAC!N52","v":0},{"$f":"BP.EAC!O52","v":0},{"$f":"BP.EAC!P52","v":0},{"$f":"BP.EAC!Q52","v":0},{"$f":"BP.EAC!R52","v":-15023},{"$f":"BP.EAC!S52","v":0},{"$f":"BP.EAC!T52","v":0},{"$f":"BP.EAC!U52","v":0},{"$f":"BP.EAC!V52","v":0},{"$f":"BP.EAC!W52","v":0},{"$f":"BP.EAC!X52","v":0},{"$f":"BP.EAC!Y52","v":0},{"$f":"BP.EAC!Z52","v":0},{"$f":"BP.EAC!AA52","v":0},{"$f":"BP.EAC!AB52","v":0},{"$f":"BP.EAC!AC52","v":0},{"$f":"BP.EAC!AD52","v":0},{"$f":"BP.EAC!AE52","v":0},{"$f":"BP.EAC!AF52","v":0},{"$f":"BP.EAC!AG52","v":7487},{"$f":"BP.EAC!AH52","v":0},{"$f":"BP.EAC!AI52","v":0},{"$f":"BP.EAC!AJ52","v":0},{"$f":"BP.EAC!AK52","v":0},{"$f":"BP.EAC!AL52","v":0},{"$f":"BP.EAC!AM52","v":0},{"$f":"BP.EAC!AN52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.EAC!D53","v":12536},{"$f":"BP.EAC!E53","v":11425},{"$f":"BP.EAC!F53","v":10919},{"$f":"BP.EAC!G53","v":71256},{"$f":"BP.EAC!H53","v":8321},{"$f":"BP.EAC!I53","v":146491},{"$f":"BP.EAC!J53","v":6448},{"$f":"BP.EAC!K53","v":209036},{"$f":"BP.EAC!L53","v":120272},{"$f":"BP.EAC!M53","v":144415},{"$f":"BP.EAC!N53","v":149796},{"$f":"BP.EAC!O53","v":201772},{"$f":"BP.EAC!P53","v":200234},{"$f":"BP.EAC!Q53","v":173425},{"$f":"BP.EAC!R53","v":188394},{"$f":"BP.EAC!S53","v":158356},{"$f":"BP.EAC!T53","v":142727},{"$f":"BP.EAC!U53","v":138035},{"$f":"BP.EAC!V53","v":129239},{"$f":"BP.EAC!W53","v":113024},{"$f":"BP.EAC!X53","v":109167},{"$f":"BP.EAC!Y53","v":104024},{"$f":"BP.EAC!Z53","v":94222},{"$f":"BP.EAC!AA53","v":81593},{"$f":"BP.EAC!AB53","v":77964},{"$f":"BP.EAC!AC53","v":70843},{"$f":"BP.EAC!AD53","v":66028},{"$f":"BP.EAC!AE53","v":60835},{"$f":"BP.EAC!AF53","v":0},{"$f":"BP.EAC!AG53","v":48982},{"$f":"BP.EAC!AH53","v":41150},{"$f":"BP.EAC!AI53","v":31507},{"$f":"BP.EAC!AJ53","v":29797},{"$f":"BP.EAC!AK53","v":29446},{"$f":"BP.EAC!AL53","v":28006},{"$f":"BP.EAC!AM53","v":5441},{"$f":"BP.EAC!AN53","v":4730}]
[null,null,"Post-employment benefits",{"$f":"BP.EAC!D54","v":131},{"$f":"BP.EAC!E54","v":20},{"$f":"BP.EAC!F54","v":5},{"$f":"BP.EAC!G54","v":208},{"$f":"BP.EAC!H54","v":147},{"$f":"BP.EAC!I54","v":95},{"$f":"BP.EAC!J54","v":79},{"$f":"BP.EAC!K54","v":225},{"$f":"BP.EAC!L54","v":79},{"$f":"BP.EAC!M54","v":0},{"$f":"BP.EAC!N54","v":31},{"$f":"BP.EAC!O54","v":0},{"$f":"BP.EAC!P54","v":0},{"$f":"BP.EAC!Q54","v":0},{"$f":"BP.EAC!R54","v":0},{"$f":"BP.EAC!S54","v":0},{"$f":"BP.EAC!T54","v":0},{"$f":"BP.EAC!U54","v":0},{"$f":"BP.EAC!V54","v":0},{"$f":"BP.EAC!W54","v":358},{"$f":"BP.EAC!X54","v":7},{"$f":"BP.EAC!Y54","v":14},{"$f":"BP.EAC!Z54","v":21},{"$f":"BP.EAC!AA54","v":0},{"$f":"BP.EAC!AB54","v":0},{"$f":"BP.EAC!AC54","v":0},{"$f":"BP.EAC!AD54","v":0},{"$f":"BP.EAC!AE54","v":68},{"$f":"BP.EAC!AF54","v":71},{"$f":"BP.EAC!AG54","v":74},{"$f":"BP.EAC!AH54","v":77},{"$f":"BP.EAC!AI54","v":29},{"$f":"BP.EAC!AJ54","v":31},{"$f":"BP.EAC!AK54","v":33},{"$f":"BP.EAC!AL54","v":34},{"$f":"BP.EAC!AM54","v":12},{"$f":"BP.EAC!AN54","v":13}]
[null,null,"Financial sector liabilities",{"$f":"BP.EAC!D55","v":0},{"$f":"BP.EAC!E55","v":0},{"$f":"BP.EAC!F55","v":0},{"$f":"BP.EAC!G55","v":0},{"$f":"BP.EAC!H55","v":0},{"$f":"BP.EAC!I55","v":0},{"$f":"BP.EAC!J55","v":0},{"$f":"BP.EAC!K55","v":0},{"$f":"BP.EAC!L55","v":0},{"$f":"BP.EAC!M55","v":0},{"$f":"BP.EAC!N55","v":0},{"$f":"BP.EAC!O55","v":3333},{"$f":"BP.EAC!P55","v":8220},{"$f":"BP.EAC!Q55","v":7791},{"$f":"BP.EAC!R55","v":6647},{"$f":"BP.EAC!S55","v":10029},{"$f":"BP.EAC!T55","v":11046},{"$f":"BP.EAC!U55","v":662},{"$f":"BP.EAC!V55","v":656},{"$f":"BP.EAC!W55","v":15477},{"$f":"BP.EAC!X55","v":21365},{"$f":"BP.EAC!Y55","v":17568},{"$f":"BP.EAC!Z55","v":11948},{"$f":"BP.EAC!AA55","v":55610},{"$f":"BP.EAC!AB55","v":756},{"$f":"BP.EAC!AC55","v":841},{"$f":"BP.EAC!AD55","v":534},{"$f":"BP.EAC!AE55","v":12592},{"$f":"BP.EAC!AF55","v":4846},{"$f":"BP.EAC!AG55","v":932},{"$f":"BP.EAC!AH55","v":613},{"$f":"BP.EAC!AI55","v":41449},{"$f":"BP.EAC!AJ55","v":35795},{"$f":"BP.EAC!AK55","v":26953},{"$f":"BP.EAC!AL55","v":10777},{"$f":"BP.EAC!AM55","v":53933},{"$f":"BP.EAC!AN55","v":30440}]
[null,null,"Incorporation of grids",{"$f":"BP.EAC!D56","v":0},{"$f":"BP.EAC!E56","v":0},{"$f":"BP.EAC!F56","v":0},{"$f":"BP.EAC!G56","v":0},{"$f":"BP.EAC!H56","v":0},{"$f":"BP.EAC!I56","v":0},{"$f":"BP.EAC!J56","v":0},{"$f":"BP.EAC!K56","v":0},{"$f":"BP.EAC!L56","v":0},{"$f":"BP.EAC!M56","v":0},{"$f":"BP.EAC!N56","v":0},{"$f":"BP.EAC!O56","v":0},{"$f":"BP.EAC!P56","v":0},{"$f":"BP.EAC!Q56","v":0},{"$f":"BP.EAC!R56","v":0},{"$f":"BP.EAC!S56","v":0},{"$f":"BP.EAC!T56","v":0},{"$f":"BP.EAC!U56","v":0},{"$f":"BP.EAC!V56","v":0},{"$f":"BP.EAC!W56","v":0},{"$f":"BP.EAC!X56","v":0},{"$f":"BP.EAC!Y56","v":0},{"$f":"BP.EAC!Z56","v":0},{"$f":"BP.EAC!AA56","v":0},{"$f":"BP.EAC!AB56","v":0},{"$f":"BP.EAC!AC56","v":0},{"$f":"BP.EAC!AD56","v":0},{"$f":"BP.EAC!AE56","v":0},{"$f":"BP.EAC!AF56","v":0},{"$f":"BP.EAC!AG56","v":0},{"$f":"BP.EAC!AH56","v":0},{"$f":"BP.EAC!AI56","v":0},{"$f":"BP.EAC!AJ56","v":"-"},{"$f":"BP.EAC!AK56","v":""},{"$f":"BP.EAC!AL56","v":0},{"$f":"BP.EAC!AM56","v":0},{"$f":"BP.EAC!AN56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis"]
[null,null,"Other Accounts Payable",{"$f":"BP.EAC!D58","v":347511},{"$f":"BP.EAC!E58","v":337811},{"$f":"BP.EAC!F58","v":476008},{"$f":"BP.EAC!G58","v":215710},{"$f":"BP.EAC!H58","v":558503},{"$f":"BP.EAC!I58","v":525012},{"$f":"BP.EAC!J58","v":543593},{"$f":"BP.EAC!K58","v":77220},{"$f":"BP.EAC!L58","v":78427},{"$f":"BP.EAC!M58","v":79307},{"$f":"BP.EAC!N58","v":7792},{"$f":"BP.EAC!O58","v":77612},{"$f":"BP.EAC!P58","v":77313},{"$f":"BP.EAC!Q58","v":307512},{"$f":"BP.EAC!R58","v":334060},{"$f":"BP.EAC!S58","v":435215},{"$f":"BP.EAC!T58","v":496837},{"$f":"BP.EAC!U58","v":522650},{"$f":"BP.EAC!V58","v":468407},{"$f":"BP.EAC!W58","v":517484},{"$f":"BP.EAC!X58","v":513608},{"$f":"BP.EAC!Y58","v":416347},{"$f":"BP.EAC!Z58","v":198869},{"$f":"BP.EAC!AA58","v":191612},{"$f":"BP.EAC!AB58","v":110722},{"$f":"BP.EAC!AC58","v":44433},{"$f":"BP.EAC!AD58","v":44024},{"$f":"BP.EAC!AE58","v":138682},{"$f":"BP.EAC!AF58","v":60113},{"$f":"BP.EAC!AG58","v":30805},{"$f":"BP.EAC!AH58","v":23155},{"$f":"BP.EAC!AI58","v":26260},{"$f":"BP.EAC!AJ58","v":25345},{"$f":"BP.EAC!AK58","v":23766},{"$f":"BP.EAC!AL58","v":17336},{"$f":"BP.EAC!AM58","v":19012},{"$f":"BP.EAC!AN58","v":14881}]
[null,null,"Shareholder's Equity",{"$f":"BP.EAC!D59","v":-185942},{"$f":"BP.EAC!E59","v":-232429},{"$f":"BP.EAC!F59","v":-251025},{"$f":"BP.EAC!G59","v":-301093},{"$f":"BP.EAC!H59","v":-330473},{"$f":"BP.EAC!I59","v":-407371},{"$f":"BP.EAC!J59","v":-370340},{"$f":"BP.EAC!K59","v":-523820},{"$f":"BP.EAC!L59","v":-555561},{"$f":"BP.EAC!M59","v":-442030},{"$f":"BP.EAC!N59","v":-463861},{"$f":"BP.EAC!O59","v":-127421},{"$f":"BP.EAC!P59","v":195828},{"$f":"BP.EAC!Q59","v":-112302},{"$f":"BP.EAC!R59","v":-139571},{"$f":"BP.EAC!S59","v":-141390},{"$f":"BP.EAC!T59","v":-114459},{"$f":"BP.EAC!U59","v":-127153},{"$f":"BP.EAC!V59","v":-100832},{"$f":"BP.EAC!W59","v":-132817},{"$f":"BP.EAC!X59","v":-112310},{"$f":"BP.EAC!Y59","v":-116042},{"$f":"BP.EAC!Z59","v":-88006},{"$f":"BP.EAC!AA59","v":174016},{"$f":"BP.EAC!AB59","v":343180},{"$f":"BP.EAC!AC59","v":395834},{"$f":"BP.EAC!AD59","v":463921},{"$f":"BP.EAC!AE59","v":442452},{"$f":"BP.EAC!AF59","v":645723},{"$f":"BP.EAC!AG59","v":907588},{"$f":"BP.EAC!AH59","v":925624},{"$f":"BP.EAC!AI59","v":923372},{"$f":"BP.EAC!AJ59","v":1059955},{"$f":"BP.EAC!AK59","v":1066964},{"$f":"BP.EAC!AL59","v":1541750},{"$f":"BP.EAC!AM59","v":1562426},{"$f":"BP.EAC!AN59","v":1566257}]
[null,null,"Capital",{"$f":"BP.EAC!D60","v":475789},{"$f":"BP.EAC!E60","v":475789},{"$f":"BP.EAC!F60","v":475789},{"$f":"BP.EAC!G60","v":475789},{"$f":"BP.EAC!H60","v":475789},{"$f":"BP.EAC!I60","v":475789},{"$f":"BP.EAC!J60","v":475789},{"$f":"BP.EAC!K60","v":475789},{"$f":"BP.EAC!L60","v":475789},{"$f":"BP.EAC!M60","v":475789},{"$f":"BP.EAC!N60","v":475789},{"$f":"BP.EAC!O60","v":863943},{"$f":"BP.EAC!P60","v":863943},{"$f":"BP.EAC!Q60","v":863943},{"$f":"BP.EAC!R60","v":863943},{"$f":"BP.EAC!S60","v":863943},{"$f":"BP.EAC!T60","v":863943},{"$f":"BP.EAC!U60","v":863943},{"$f":"BP.EAC!V60","v":863943},{"$f":"BP.EAC!W60","v":863943},{"$f":"BP.EAC!X60","v":863943},{"$f":"BP.EAC!Y60","v":863943},{"$f":"BP.EAC!Z60","v":863943},{"$f":"BP.EAC!AA60","v":863943},{"$f":"BP.EAC!AB60","v":865395},{"$f":"BP.EAC!AC60","v":865395},{"$f":"BP.EAC!AD60","v":865395},{"$f":"BP.EAC!AE60","v":865395},{"$f":"BP.EAC!AF60","v":868409},{"$f":"BP.EAC!AG60","v":868409},{"$f":"BP.EAC!AH60","v":868409},{"$f":"BP.EAC!AI60","v":868409},{"$f":"BP.EAC!AJ60","v":868409},{"$f":"BP.EAC!AK60","v":871361},{"$f":"BP.EAC!AL60","v":871361},{"$f":"BP.EAC!AM60","v":876971},{"$f":"BP.EAC!AN60","v":876971}]
[null,null,"Capital Reserve",{"$f":"BP.EAC!D61","v":0},{"$f":"BP.EAC!E61","v":0},{"$f":"BP.EAC!F61","v":0},{"$f":"BP.EAC!G61","v":0},{"$f":"BP.EAC!H61","v":0},{"$f":"BP.EAC!I61","v":0},{"$f":"BP.EAC!J61","v":0},{"$f":"BP.EAC!K61","v":0},{"$f":"BP.EAC!L61","v":0},{"$f":"BP.EAC!M61","v":0},{"$f":"BP.EAC!N61","v":0},{"$f":"BP.EAC!O61","v":-35569},{"$f":"BP.EAC!P61","v":32},{"$f":"BP.EAC!Q61","v":62},{"$f":"BP.EAC!R61","v":105},{"$f":"BP.EAC!S61","v":152},{"$f":"BP.EAC!T61","v":196},{"$f":"BP.EAC!U61","v":240},{"$f":"BP.EAC!V61","v":284},{"$f":"BP.EAC!W61","v":-41916},{"$f":"BP.EAC!X61","v":-41838},{"$f":"BP.EAC!Y61","v":-41807},{"$f":"BP.EAC!Z61","v":-41694},{"$f":"BP.EAC!AA61","v":-41577},{"$f":"BP.EAC!AB61","v":102224},{"$f":"BP.EAC!AC61","v":152189},{"$f":"BP.EAC!AD61","v":203727},{"$f":"BP.EAC!AE61","v":103828},{"$f":"BP.EAC!AF61","v":405677},{"$f":"BP.EAC!AG61","v":658866},{"$f":"BP.EAC!AH61","v":658953},{"$f":"BP.EAC!AI61","v":402596},{"$f":"BP.EAC!AJ61","v":820433},{"$f":"BP.EAC!AK61","v":817234},{"$f":"BP.EAC!AL61","v":694720},{"$f":"BP.EAC!AM61","v":1250319},{"$f":"BP.EAC!AN61","v":1250493}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.EAC!D62","v":-661491},{"$f":"BP.EAC!E62","v":-707978},{"$f":"BP.EAC!F62","v":-726574},{"$f":"BP.EAC!G62","v":-776477},{"$f":"BP.EAC!H62","v":-805857},{"$f":"BP.EAC!I62","v":-882755},{"$f":"BP.EAC!J62","v":-845724},{"$f":"BP.EAC!K62","v":-999051},{"$f":"BP.EAC!L62","v":-1030792},{"$f":"BP.EAC!M62","v":-917261},{"$f":"BP.EAC!N62","v":-939092},{"$f":"BP.EAC!O62","v":-955237},{"$f":"BP.EAC!P62","v":-965899},{"$f":"BP.EAC!Q62","v":-975749},{"$f":"BP.EAC!R62","v":-1003061},{"$f":"BP.EAC!S62","v":-1004927},{"$f":"BP.EAC!T62","v":-978040},{"$f":"BP.EAC!U62","v":-990778},{"$f":"BP.EAC!V62","v":-964501},{"$f":"BP.EAC!W62","v":-953901},{"$f":"BP.EAC!X62","v":-933472},{"$f":"BP.EAC!Y62","v":-937235},{"$f":"BP.EAC!Z62","v":-909312},{"$f":"BP.EAC!AA62","v":-671718},{"$f":"BP.EAC!AB62","v":-624112},{"$f":"BP.EAC!AC62","v":-621423},{"$f":"BP.EAC!AD62","v":-604874},{"$f":"BP.EAC!AE62","v":-626391},{"$f":"BP.EAC!AF62","v":-627983},{"$f":"BP.EAC!AG62","v":-619307},{"$f":"BP.EAC!AH62","v":-601358},{"$f":"BP.EAC!AI62","v":-642490},{"$f":"BP.EAC!AJ62","v":-628544},{"$f":"BP.EAC!AK62","v":-621288},{"$f":"BP.EAC!AL62","v":-585018},{"$f":"BP.EAC!AM62","v":-564539},{"$f":"BP.EAC!AN62","v":-561013}]
[null,null,"Equity Income Adjustment",{"$f":"BP.EAC!D63","v":0},{"$f":"BP.EAC!E63","v":0},{"$f":"BP.EAC!F63","v":0},{"$f":"BP.EAC!G63","v":0},{"$f":"BP.EAC!H63","v":0},{"$f":"BP.EAC!I63","v":0},{"$f":"BP.EAC!J63","v":0},{"$f":"BP.EAC!K63","v":0},{"$f":"BP.EAC!L63","v":0},{"$f":"BP.EAC!M63","v":0},{"$f":"BP.EAC!N63","v":0},{"$f":"BP.EAC!O63","v":0},{"$f":"BP.EAC!P63","v":0},{"$f":"BP.EAC!Q63","v":0},{"$f":"BP.EAC!R63","v":0},{"$f":"BP.EAC!S63","v":0},{"$f":"BP.EAC!T63","v":0},{"$f":"BP.EAC!U63","v":0},{"$f":"BP.EAC!V63","v":0},{"$f":"BP.EAC!W63","v":0},{"$f":"BP.EAC!X63","v":0},{"$f":"BP.EAC!Y63","v":0},{"$f":"BP.EAC!Z63","v":0},{"$f":"BP.EAC!AA63","v":0},{"$f":"BP.EAC!AB63","v":0},{"$f":"BP.EAC!AC63","v":0},{"$f":"BP.EAC!AD63","v":0},{"$f":"BP.EAC!AE63","v":0},{"$f":"BP.EAC!AF63","v":0},{"$f":"BP.EAC!AG63","v":0},{"$f":"BP.EAC!AH63","v":0},{"$f":"BP.EAC!AI63","v":0},{"$f":"BP.EAC!AJ63","v":"-"},{"$f":"BP.EAC!AK63","v":""},{"$f":"BP.EAC!AL63","v":0},{"$f":"BP.EAC!AM63","v":0},{"$f":"BP.EAC!AN63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.EAC!D64","v":0},{"$f":"BP.EAC!E64","v":0},{"$f":"BP.EAC!F64","v":0},{"$f":"BP.EAC!G64","v":0},{"$f":"BP.EAC!H64","v":0},{"$f":"BP.EAC!I64","v":0},{"$f":"BP.EAC!J64","v":0},{"$f":"BP.EAC!K64","v":0},{"$f":"BP.EAC!L64","v":0},{"$f":"BP.EAC!M64","v":0},{"$f":"BP.EAC!N64","v":0},{"$f":"BP.EAC!O64","v":0},{"$f":"BP.EAC!P64","v":0},{"$f":"BP.EAC!Q64","v":0},{"$f":"BP.EAC!R64","v":0},{"$f":"BP.EAC!S64","v":0},{"$f":"BP.EAC!T64","v":0},{"$f":"BP.EAC!U64","v":0},{"$f":"BP.EAC!V64","v":0},{"$f":"BP.EAC!W64","v":0},{"$f":"BP.EAC!X64","v":0},{"$f":"BP.EAC!Y64","v":0},{"$f":"BP.EAC!Z64","v":0},{"$f":"BP.EAC!AA64","v":0},{"$f":"BP.EAC!AB64","v":0},{"$f":"BP.EAC!AC64","v":0},{"$f":"BP.EAC!AD64","v":0},{"$f":"BP.EAC!AE64","v":0},{"$f":"BP.EAC!AF64","v":0},{"$f":"BP.EAC!AG64","v":0},{"$f":"BP.EAC!AH64","v":0},{"$f":"BP.EAC!AI64","v":0},{"$f":"BP.EAC!AJ64","v":"-"},{"$f":"BP.EAC!AK64","v":""},{"$f":"BP.EAC!AL64","v":0},{"$f":"BP.EAC!AM64","v":0},{"$f":"BP.EAC!AN64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.EAC!D65","v":0},{"$f":"BP.EAC!E65","v":0},{"$f":"BP.EAC!F65","v":0},{"$f":"BP.EAC!G65","v":0},{"$f":"BP.EAC!H65","v":0},{"$f":"BP.EAC!I65","v":0},{"$f":"BP.EAC!J65","v":0},{"$f":"BP.EAC!K65","v":0},{"$f":"BP.EAC!L65","v":0},{"$f":"BP.EAC!M65","v":0},{"$f":"BP.EAC!N65","v":0},{"$f":"BP.EAC!O65","v":0},{"$f":"BP.EAC!P65","v":0},{"$f":"BP.EAC!Q65","v":0},{"$f":"BP.EAC!R65","v":0},{"$f":"BP.EAC!S65","v":0},{"$f":"BP.EAC!T65","v":0},{"$f":"BP.EAC!U65","v":0},{"$f":"BP.EAC!V65","v":0},{"$f":"BP.EAC!W65","v":0},{"$f":"BP.EAC!X65","v":0},{"$f":"BP.EAC!Y65","v":0},{"$f":"BP.EAC!Z65","v":0},{"$f":"BP.EAC!AA65","v":23695},{"$f":"BP.EAC!AB65","v":0},{"$f":"BP.EAC!AC65","v":0},{"$f":"BP.EAC!AD65","v":0},{"$f":"BP.EAC!AE65","v":0},{"$f":"BP.EAC!AF65","v":0},{"$f":"BP.EAC!AG65","v":0},{"$f":"BP.EAC!AH65","v":0},{"$f":"BP.EAC!AI65","v":0},{"$f":"BP.EAC!AJ65","v":0},{"$f":"BP.EAC!AK65","v":0},{"$f":"BP.EAC!AL65","v":0},{"$f":"BP.EAC!AM65","v":0},{"$f":"BP.EAC!AN65","v":0}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.EAC!D66","v":0},{"$f":"BP.EAC!E66","v":0},{"$f":"BP.EAC!F66","v":0},{"$f":"BP.EAC!G66","v":0},{"$f":"BP.EAC!H66","v":0},{"$f":"BP.EAC!I66","v":0},{"$f":"BP.EAC!J66","v":0},{"$f":"BP.EAC!K66","v":0},{"$f":"BP.EAC!L66","v":0},{"$f":"BP.EAC!M66","v":0},{"$f":"BP.EAC!N66","v":0},{"$f":"BP.EAC!O66","v":0},{"$f":"BP.EAC!P66","v":0},{"$f":"BP.EAC!Q66","v":0},{"$f":"BP.EAC!R66","v":0},{"$f":"BP.EAC!S66","v":0},{"$f":"BP.EAC!T66","v":0},{"$f":"BP.EAC!U66","v":0},{"$f":"BP.EAC!V66","v":0},{"$f":"BP.EAC!W66","v":0},{"$f":"BP.EAC!X66","v":0},{"$f":"BP.EAC!Y66","v":0},{"$f":"BP.EAC!Z66","v":0},{"$f":"BP.EAC!AA66","v":0},{"$f":"BP.EAC!AB66","v":0},{"$f":"BP.EAC!AC66","v":0},{"$f":"BP.EAC!AD66","v":0},{"$f":"BP.EAC!AE66","v":0},{"$f":"BP.EAC!AF66","v":0},{"$f":"BP.EAC!AG66","v":0},{"$f":"BP.EAC!AH66","v":0},{"$f":"BP.EAC!AI66","v":0},{"$f":"BP.EAC!AJ66","v":0},{"$f":"BP.EAC!AK66","v":0},{"$f":"BP.EAC!AL66","v":0},{"$f":"BP.EAC!AM66","v":0},{"$f":"BP.EAC!AN66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.EAC!D67","v":-240},{"$f":"BP.EAC!E67","v":-240},{"$f":"BP.EAC!F67","v":-240},{"$f":"BP.EAC!G67","v":-405},{"$f":"BP.EAC!H67","v":-405},{"$f":"BP.EAC!I67","v":-405},{"$f":"BP.EAC!J67","v":-405},{"$f":"BP.EAC!K67","v":-558},{"$f":"BP.EAC!L67","v":-558},{"$f":"BP.EAC!M67","v":-558},{"$f":"BP.EAC!N67","v":-558},{"$f":"BP.EAC!O67","v":-558},{"$f":"BP.EAC!P67","v":-558},{"$f":"BP.EAC!Q67","v":-558},{"$f":"BP.EAC!R67","v":-558},{"$f":"BP.EAC!S67","v":-558},{"$f":"BP.EAC!T67","v":-558},{"$f":"BP.EAC!U67","v":-558},{"$f":"BP.EAC!V67","v":-558},{"$f":"BP.EAC!W67","v":-943},{"$f":"BP.EAC!X67","v":-943},{"$f":"BP.EAC!Y67","v":-943},{"$f":"BP.EAC!Z67","v":-943},{"$f":"BP.EAC!AA67","v":-327},{"$f":"BP.EAC!AB67","v":-327},{"$f":"BP.EAC!AC67","v":-327},{"$f":"BP.EAC!AD67","v":-327},{"$f":"BP.EAC!AE67","v":-380},{"$f":"BP.EAC!AF67","v":-380},{"$f":"BP.EAC!AG67","v":-380},{"$f":"BP.EAC!AH67","v":-380},{"$f":"BP.EAC!AI67","v":-343},{"$f":"BP.EAC!AJ67","v":-343},{"$f":"BP.EAC!AK67","v":-343},{"$f":"BP.EAC!AL67","v":-343},{"$f":"BP.EAC!AM67","v":-325},{"$f":"BP.EAC!AN67","v":-194}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.EAC!D68","v":0},{"$f":"BP.EAC!E68","v":0},{"$f":"BP.EAC!F68","v":0},{"$f":"BP.EAC!G68","v":0},{"$f":"BP.EAC!H68","v":0},{"$f":"BP.EAC!I68","v":0},{"$f":"BP.EAC!J68","v":0},{"$f":"BP.EAC!K68","v":0},{"$f":"BP.EAC!L68","v":0},{"$f":"BP.EAC!M68","v":0},{"$f":"BP.EAC!N68","v":0},{"$f":"BP.EAC!O68","v":0},{"$f":"BP.EAC!P68","v":298310},{"$f":"BP.EAC!Q68","v":0},{"$f":"BP.EAC!R68","v":0},{"$f":"BP.EAC!S68","v":0},{"$f":"BP.EAC!T68","v":0},{"$f":"BP.EAC!U68","v":0},{"$f":"BP.EAC!V68","v":0},{"$f":"BP.EAC!W68","v":0},{"$f":"BP.EAC!X68","v":0},{"$f":"BP.EAC!Y68","v":0},{"$f":"BP.EAC!Z68","v":0},{"$f":"BP.EAC!AA68","v":0},{"$f":"BP.EAC!AB68","v":0},{"$f":"BP.EAC!AC68","v":0},{"$f":"BP.EAC!AD68","v":0},{"$f":"BP.EAC!AE68","v":100000},{"$f":"BP.EAC!AF68","v":0},{"$f":"BP.EAC!AG68","v":0},{"$f":"BP.EAC!AH68","v":0},{"$f":"BP.EAC!AI68","v":295200},{"$f":"BP.EAC!AJ68","v":"-"},{"$f":"BP.EAC!AK68","v":""},{"$f":"BP.EAC!AL68","v":561030},{"$f":"BP.EAC!AM68","v":0},{"$f":"BP.EAC!AN68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.EAC!D69","v":0},{"$f":"BP.EAC!E69","v":0},{"$f":"BP.EAC!F69","v":0},{"$f":"BP.EAC!G69","v":0},{"$f":"BP.EAC!H69","v":0},{"$f":"BP.EAC!I69","v":0},{"$f":"BP.EAC!J69","v":0},{"$f":"BP.EAC!K69","v":0},{"$f":"BP.EAC!L69","v":0},{"$f":"BP.EAC!M69","v":0},{"$f":"BP.EAC!N69","v":0},{"$f":"BP.EAC!O69","v":0},{"$f":"BP.EAC!P69","v":0},{"$f":"BP.EAC!Q69","v":0},{"$f":"BP.EAC!R69","v":0},{"$f":"BP.EAC!S69","v":0},{"$f":"BP.EAC!T69","v":0},{"$f":"BP.EAC!U69","v":0},{"$f":"BP.EAC!V69","v":0},{"$f":"BP.EAC!W69","v":0},{"$f":"BP.EAC!X69","v":0},{"$f":"BP.EAC!Y69","v":0},{"$f":"BP.EAC!Z69","v":0},{"$f":"BP.EAC!AA69","v":0},{"$f":"BP.EAC!AB69","v":0},{"$f":"BP.EAC!AC69","v":0},{"$f":"BP.EAC!AD69","v":0},{"$f":"BP.EAC!AE69","v":0},{"$f":"BP.EAC!AF69","v":0},{"$f":"BP.EAC!AG69","v":0},{"$f":"BP.EAC!AH69","v":0},{"$f":"BP.EAC!AI69","v":0},{"$f":"BP.EAC!AJ69","v":"-"},{"$f":"BP.EAC!AK69","v":""},{"$f":"BP.EAC!AL69","v":0},{"$f":"BP.EAC!AM69","v":0},{"$f":"BP.EAC!AN69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.EAC!D70","v":0},{"$f":"BP.EAC!E70","v":0},{"$f":"BP.EAC!F70","v":0},{"$f":"BP.EAC!G70","v":0},{"$f":"BP.EAC!H70","v":0},{"$f":"BP.EAC!I70","v":0},{"$f":"BP.EAC!J70","v":0},{"$f":"BP.EAC!K70","v":0},{"$f":"BP.EAC!L70","v":0},{"$f":"BP.EAC!M70","v":0},{"$f":"BP.EAC!N70","v":0},{"$f":"BP.EAC!O70","v":0},{"$f":"BP.EAC!P70","v":0},{"$f":"BP.EAC!Q70","v":0},{"$f":"BP.EAC!R70","v":0},{"$f":"BP.EAC!S70","v":0},{"$f":"BP.EAC!T70","v":0},{"$f":"BP.EAC!U70","v":0},{"$f":"BP.EAC!V70","v":0},{"$f":"BP.EAC!W70","v":0},{"$f":"BP.EAC!X70","v":0},{"$f":"BP.EAC!Y70","v":0},{"$f":"BP.EAC!Z70","v":0},{"$f":"BP.EAC!AA70","v":0},{"$f":"BP.EAC!AB70","v":0},{"$f":"BP.EAC!AC70","v":0},{"$f":"BP.EAC!AD70","v":0},{"$f":"BP.EAC!AE70","v":0},{"$f":"BP.EAC!AF70","v":0},{"$f":"BP.EAC!AG70","v":0},{"$f":"BP.EAC!AH70","v":0},{"$f":"BP.EAC!AI70","v":0},{"$f":"BP.EAC!AJ70","v":"-"},{"$f":"BP.EAC!AK70","v":""},{"$f":"BP.EAC!AL70","v":0},{"$f":"BP.EAC!AM70","v":0},{"$f":"BP.EAC!AN70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.EAC!D71","v":953557},{"$f":"BP.EAC!E71","v":1002647},{"$f":"BP.EAC!F71","v":1102804},{"$f":"BP.EAC!G71","v":1198109},{"$f":"BP.EAC!H71","v":1068348},{"$f":"BP.EAC!I71","v":1060054},{"$f":"BP.EAC!J71","v":1059665},{"$f":"BP.EAC!K71","v":1182898},{"$f":"BP.EAC!L71","v":1040592},{"$f":"BP.EAC!M71","v":1224749},{"$f":"BP.EAC!N71","v":1267724},{"$f":"BP.EAC!O71","v":1401407},{"$f":"BP.EAC!P71","v":1278974},{"$f":"BP.EAC!Q71","v":1422753},{"$f":"BP.EAC!R71","v":1436795},{"$f":"BP.EAC!S71","v":1553669},{"$f":"BP.EAC!T71","v":1792174},{"$f":"BP.EAC!U71","v":1837631},{"$f":"BP.EAC!V71","v":1868918},{"$f":"BP.EAC!W71","v":2143993},{"$f":"BP.EAC!X71","v":1947692},{"$f":"BP.EAC!Y71","v":1932462},{"$f":"BP.EAC!Z71","v":2009374},{"$f":"BP.EAC!AA71","v":2210840},{"$f":"BP.EAC!AB71","v":2042434},{"$f":"BP.EAC!AC71","v":2173514},{"$f":"BP.EAC!AD71","v":2218490},{"$f":"BP.EAC!AE71","v":2196842},{"$f":"BP.EAC!AF71","v":2289522},{"$f":"BP.EAC!AG71","v":2514504},{"$f":"BP.EAC!AH71","v":2493683},{"$f":"BP.EAC!AI71","v":2464026},{"$f":"BP.EAC!AJ71","v":2605513},{"$f":"BP.EAC!AK71","v":2641894},{"$f":"BP.EAC!AL71","v":2835844},{"$f":"BP.EAC!AM71","v":2934060},{"$f":"BP.EAC!AN71","v":2898240}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P71-P34","v":0},{"$f":"Q71-Q34","v":0},{"$f":"R71-R34","v":0}]

{"sheet":"BP.EAC","index":67,"n_rows":72,"n_cols":40,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Acre"]
[]
["EAC",null,"Balanço Patrimonial (R$ mil)",42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,44469,44651,44742,44834,{"$f":"AD4+92","v":44926},45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["EAC"]
["EAC","AC","Ativo Circulante",305857,337187,408820,370027,322150,302756,295828,323039,297492,291320,292052,551181,{"$f":"SUBTOTAL(9,P7:P16)","v":416780},{"$f":"SUBTOTAL(9,Q7:Q16)","v":429607},{"$f":"SUBTOTAL(9,R7:R16)","v":392704},{"$f":"SUM(S7:S16)","v":413828},490939,484372,524247,935976,904720,834687,871196,778301,{"$f":"SUM(AB7:AB16)","v":610492},623871,637996,521364,447255,633265,562774,{"$f":"SUM(AI7:AI16)","v":428766},{"$f":"SUM(AJ7:AJ16)","v":452143},{"$f":"SUM(AK7:AK16)","v":444302},{"$f":"SUM(AL7:AL16)","v":473387},{"$f":"SUM(AM7:AM16)","v":473122},{"$f":"SUM(AN7:AN16)","v":476745}]
["EAC","AC","Caixa e equivalentes de caixa",10345,7814,61458,16006,34695,18437,16271,9773,9559,12604,14824,21062,6593,6553,25949,16287,76780,28318,13761,9804,37942,30062,21763,60495,20599,134220,13920,29021,16295,178294,21703,24370,118261,31171,68342,23160,14438]
["EAC","AC","Aplicações financeiras no mercado aberto e recursos vinculados",0,0,0,0,0,0,0,628,0,0,0,250702,121307,81026,1130,3277,70,2275,35841,365640,291714,253845,342597,156640,108780,23510,48684,21039,18941,33988,134703,24824,8494,67728,41367,83407,119174]
["EAC","AC","Consumidores e concessionárias",101607,95031,87170,88932,85347,85456,145669,145861,130822,117208,115458,108459,118851,170534,201850,214665,232346,246449,264524,303767,278069,293253,197114,203559,210596,198520,198250,147840,151312,155298,178412,164772,162759,139261,160588,150233,141276]
["EAC","AC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,9029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,404]
["EAC","AC","Estoques",0,0,0,0,0,0,0,2238,0,0,0,1562,1901,2907,4690,15114,16032,17290,19171,10527,11556,13426,17041,15109,15084,14180,14531,13582,13530,13347,13018,11539,11365,12348,9709,7998,8706]
["EAC","AC","Tributos a recuperar",7578,7774,7662,7643,7926,8252,8580,8576,0,8480,8544,29340,34764,34830,43903,48696,53299,52068,50898,60256,72336,69148,77565,126234,91771,76360,129954,143442,103495,106514,78637,86672,46718,96088,80280,93484,115948]
["EAC","AC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25548,46384,62692,67004,36867,48734,37632,13831,19469,16206,28363,19076,13266,9439,6426,6563,0,0,0,0]
["EAC","AC","Ativos financeiros setoriais",40628,57278,58960,104265,77128,60641,49586,67428,72483,0,0,83415,66900,52910,45804,33310,27374,36255,14201,23737,26167,31545,43016,48101,37742,36781,85476,18078,30011,50523,22489,14884,10963,7042,3120,0,0]
["EAC","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["EAC","AC","Outros créditos",145699,169290,193570,153181,117054,129970,75722,88535,75599,153028,153226,56641,66464,80847,69378,82479,85038,76169,79467,99553,119932,106541,123366,130531,112089,120831,130975,119999,94595,82035,104373,95279,87020,90664,109981,114840,76799]
["EAC","AC","Ativo Não circulante",647700,665460,693984,828082,746198,757298,763837,859859,743100,933429,975672,850226,{"$f":"SUBTOTAL(9,P19:P33)","v":862194},{"$f":"SUBTOTAL(9,Q19:Q33)","v":993146},{"$f":"SUBTOTAL(9,R19:R33)","v":1044091},{"$f":"SUM(S19:S33)","v":1139841},1301235,1353259,1344671,1208017,1042972,1097775,1138178,1432539,{"$f":"SUM(AB19:AB33)","v":1431942},1549643,1580494,1675478,1842267,1881239,1930909,{"$f":"SUM(AI19:AI33)","v":2035260},{"$f":"SUM(AJ19:AJ33)","v":2153370},{"$f":"SUM(AK19:AK33)","v":2197592},{"$f":"SUM(AL19:AL33)","v":2362457},{"$f":"SUM(AM19:AM33)","v":2460938},{"$f":"SUM(AN19:AN33)","v":2421495}]
["EAC","ANC","Realizável a longo prazo",601680,623148,649780,788206,711788,728139,734079,833396,720967,907898,954426,304472,{"$f":"SUBTOTAL(9,P19:P30)","v":311298},{"$f":"SUBTOTAL(9,Q19:Q30)","v":396340},{"$f":"SUBTOTAL(9,R19:R30)","v":408079},{"$f":"SUM(S19:S30)","v":412657},527602,542692,536023,627292,448159,468353,446064,671111,{"$f":"SUM(AB19:AB30)","v":623643},631683,540822,576772,620782,683450,690316,{"$f":"SUM(AI19:AI30)","v":690124},{"$f":"SUM(AJ19:AJ30)","v":728644},{"$f":"SUM(AK19:AK30)","v":696704},{"$f":"SUM(AL19:AL30)","v":723726},{"$f":"SUM(AM19:AM30)","v":695820},{"$f":"SUM(AN19:AN30)","v":638551}]
["EAC","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EAC","ANC","Ativo financeiro indenizável da concessão",321900,343398,357211,452847,419228,430497,434681,479551,434283,442415,480265,3020,3772,9239,9705,9829,9961,10253,10343,10717,82344,27400,30634,39129,41283,43925,45719,48246,56480,127380,129603,131469,137613,147425,167319,190290,202122]
["EAC","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","ANC","Consumidores e concessionárias",29301,27301,40234,83055,41093,44679,47664,106282,40345,39164,34308,111493,116462,116698,117445,123227,119662,113387,112357,107372,101876,88801,82517,74513,68611,63698,60502,62360,60131,53315,50753,50708,49605,51386,50731,47253,49274]
["EAC","ANC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","ANC","Ativos financeiros setoriais",0,0,0,0,0,0,0,0,0,175533,189436,157849,168204,166847,164829,161373,168381,163626,168375,184674,21719,16902,9494,116565,56959,41375,18335,0,0,7107,2223,0,0,0,0,0,0]
["EAC","ANC","Tributos a recuperar",1763,1720,1805,1897,1883,1768,1761,1730,0,2222,2170,2032,2203,5123,5949,7813,8640,11945,12772,15452,13192,77831,82563,53444,88379,117662,60341,65319,104137,90799,113694,113917,148152,102763,118978,107482,77524]
["EAC","ANC","Créditos tributários",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167523,185580,184267,202318,264955,267276,268160,268098,264206,262676,262115,0,0,0]
["EAC","ANC","Cauções e depósitos vinculados",7602,7356,7338,7377,7261,10552,10080,7467,7687,9859,8908,7547,7928,7853,7414,7035,6899,6840,5581,7397,7641,8175,8903,9475,9713,10511,12270,11580,11897,11846,12263,10036,10636,10358,10099,11139,10925]
["EAC","ANC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,22531,12729,34764,46920,47563,127106,149689,169798,144999,136532,99798,101524,90804,61614,66346,46846,40287,46990,57496,57123,63464,63893,66813,62272,56280,0]
["EAC","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EAC","ANC","Outros créditos",241114,243373,243192,243030,242323,240643,239893,238366,238652,238705,239339,0,0,55816,55817,55817,86953,86952,56797,156681,84855,149446,130429,119658,111504,103899,94491,84025,73871,67347,56559,56324,56069,55844,314327,283376,298706]
["EAC","ANC","Investimentos",0,0,0,0,0,0,0,1654,1654,1654,1654,1654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,0,0,0,0]
["EAC","ANC","Imobilizado",9138,8983,8843,8633,8844,8865,8319,7853,7761,7494,8098,6164,6165,4386,4079,8367,9735,17257,11529,13020,16178,19447,16840,18004,16603,16781,17398,18097,19093,19429,19767,20977,20723,20515,23338,24349,23940]
["EAC","ANC","Intangível",36882,33329,35361,31243,25566,20294,21439,16956,12718,16383,11494,537936,544731,592420,631933,718817,763898,793310,797119,567705,578635,609975,675274,743424,791696,901179,1022274,1080609,1202392,1178360,1220826,1324159,1403976,1480373,1615393,1740769,1759004]
["EAC","ATIVO","Total do ativo",953557,1002647,1102804,1198109,1068348,1060054,1059665,1182898,1040592,1224749,1267724,1401407,{"$f":"P6+P17","v":1278974},{"$f":"Q6+Q17","v":1422753},{"$f":"R6+R17","v":1436795},{"$f":"S17+S6","v":1553669},1792174,1837631,1868918,2143993,1947692,1932462,2009374,2210840,{"$f":"AB17+AB6","v":2042434},2173514,2218490,2196842,2289522,2514504,2493683,{"$f":"AI17+AI6","v":2464026},2605513,2641894,2835844,2934060,2898240]
["EAC","PC","Passivo circulante",526256,559522,529515,497421,458160,441419,479014,623529,526629,599776,708164,522367,{"$f":"SUBTOTAL(9,P36:P46)","v":248761},{"$f":"SUBTOTAL(9,Q36:Q46)","v":301090},{"$f":"SUBTOTAL(9,R36:R46)","v":291480},{"$f":"SUM(S36:S46)","v":298561},402210,446625,524324,614083,570262,567703,543841,501006,{"$f":"SUM(AB36:AB46)","v":432797},559170,594060,767036,818356,621007,835165,{"$f":"SUM(AI36:AI46)","v":634456},631165,751591,495639,306160,266724]
["EAC","PC","Fornecedores",257233,303161,327124,277730,223085,227499,236799,277135,193804,233896,295261,122785,66960,126953,137944,159977,154496,155746,152294,172395,186072,207047,124006,113469,102326,130636,122855,117358,126450,99229,106490,151920,129384,106706,161914,149516,118648]
["EAC","PC","Empréstimos e Financiamentos",98141,113187,57350,8791,65548,66119,84685,95559,123012,160334,216568,212327,0,0,0,9833,112741,156188,205909,269754,214048,192687,228990,192821,169560,272678,266576,276131,238529,101019,293241,259988,246636,386758,150421,11733,12799]
["EAC","PC","Debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,691,2814,4930,7087,1169,3327,5973,10772,2646,9162,8781,17908,4911,15884,210179,221348,205388,216382,7712,10387,4238,5366,11257,16077]
["EAC","PC","Impostos e contribuições sociais",54850,45700,47031,70807,46961,41185,81833,121161,101018,104960,94158,45247,44133,49234,44111,37726,55765,57428,57161,52563,45495,58626,58834,66660,59321,51832,65372,40364,44563,46364,49060,44974,55527,51715,60334,60933,51358]
["EAC","PC","Dividendos a pagar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","PC","Encargos de dívidas",0,0,0,0,0,0,0,438,0,0,0,289,1712,268,1794,309,2377,1677,5017,3937,646,2524,9301,15879,27736,37207,55532,60907,78004,80024,97439,100752,104465,107634,8052,1008,4068]
["EAC","PC","Benefícios pós-emprego",818,586,641,625,447,361,259,174,116,3,0,0,0,0,0,0,0,0,0,27,27,27,27,0,0,0,0,12,12,12,12,7,7,7,7,3,3]
["EAC","PC","Passivos financeiros setoriais",41767,23965,21194,69983,51464,32302,11565,58159,40711,25783,8335,39234,31345,25196,26372,27982,24627,28306,65412,75863,64467,57061,63843,35607,2249,2268,7883,2380,3044,2468,14344,7618,19389,35633,46153,16454,19754]
["EAC","PC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,21174,21520,21449,33712,16372,2429,607,697,0,0,1668,2954,5470,0,0,17045,17303,17746,0,11537,11680,12040,8127,8645,9600,0]
["EAC","PC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11066,0,0,0,-20,-20,0,0]
["EAC","PC","Outros passivos",73447,72923,76175,69485,70655,73953,63873,70903,67968,74800,93842,81311,83091,77299,44733,41432,42688,45504,34507,33571,48735,45417,46724,62319,53697,59638,42913,42402,88660,75437,46660,49805,53330,50793,54767,45656,44017]
["EAC","PNC","Não circulante",613243,675554,824314,1001781,940661,1026006,950991,1083189,1069524,1067003,1023421,1006461,{"$f":"SUBTOTAL(9,P48:P58)","v":834385},{"$f":"SUBTOTAL(9,Q48:Q58)","v":1233965},{"$f":"SUBTOTAL(9,R48:R58)","v":1284886},{"$f":"SUM(S48:S58)","v":1396498},1504423,1518159,1445426,1662727,1489740,1480801,1553539,1535818,{"$f":"SUM(AB48:AB58)","v":1266457},1218510,1160509,987354,825443,985909,732894,{"$f":"SUM(AI48:AI58)","v":906198},914393,823339,798455,1065474,1065259]
["EAC","PNC","Empréstimos e financiamentos",0,0,0,360653,0,0,0,412247,393802,382442,429313,723744,546772,null,580384,598262,667582,660199,651775,557468,401118,431635,738940,696925,622931,579151,527862,493027,479819,618989,378917,377066,386031,306850,304789,303198,302004]
["EAC","PNC","Debêntures",0,0,0,0,0,0,0,0,0,0,0,0,0,182998,189128,193291,184836,195208,193655,445161,438381,441765,439391,442175,448453,451051,448299,250436,260599,270907,272763,420465,427768,426628,424445,674927,700701]
["EAC","PNC","Impostos a Recolher",0,76327,90506,98676,99085,82976,132716,122356,106162,109641,105603,0,1846,1908,1296,1345,1395,1405,1446,13141,5467,5594,5698,2670,3424,3621,3946,4232,4537,2907,3088,1572,1567,1536,1635,671,766]
["EAC","PNC","Fornecedores",253065,249971,246876,255278,274605,271432,268155,262105,370782,351198,330886,0,0,560331,0,0,0,0,248,614,627,639,619,613,945,982,987,1099,1124,4583,7806,7850,8006,8074,8157,8280,8448]
["EAC","PNC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7487,0,0,0,0,0,0,0]
["EAC","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",12536,11425,10919,71256,8321,146491,6448,209036,120272,144415,149796,201772,200234,173425,188394,158356,142727,138035,129239,113024,109167,104024,94222,81593,77964,70843,66028,60835,0,48982,41150,31507,29797,29446,28006,5441,4730]
["EAC","PNC","Benefícios pós-emprego",131,20,5,208,147,95,79,225,79,0,31,0,0,0,0,0,0,0,0,358,7,14,21,0,0,0,0,68,71,74,77,29,31,33,34,12,13]
["EAC","PNC","Passivos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,3333,8220,7791,6647,10029,11046,662,656,15477,21365,17568,11948,55610,756,841,534,12592,4846,932,613,41449,35795,26953,10777,53933,30440]
["EAC","PNC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EAC","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,63215,63831,64620,1262,67588,68829,26383,14334,243,5325,0,53,53,3276,0,3276]
["EAC","PNC","Outros passivos",347511,337811,476008,215710,558503,525012,543593,77220,78427,79307,7792,77612,77313,307512,334060,435215,496837,522650,468407,517484,513608,416347,198869,191612,110722,44433,44024,138682,60113,30805,23155,26260,25345,23766,17336,19012,14881]
["EAC","PL","Patrimônio líquido",-185942,-232429,-251025,-301093,-330473,-407371,-370340,-523820,-555561,-442030,-463861,-127421,{"$f":"SUM(P60:P70)","v":195828},-112302,-139571,-141390,-114459,-127153,-100832,-132817,-112310,-116042,-88006,174016,{"$f":"SUM(AB60:AB70)","v":343180},395834,463921,442452,645723,907588,925624,{"$f":"SUM(AI60:AI70)","v":923372},1059955,1066964,1541750,1562426,1566257]
["EAC","PL","Capital social",475789,475789,475789,475789,475789,475789,475789,475789,475789,475789,475789,863943,863943,863943,863943,863943,863943,863943,863943,863943,863943,863943,863943,863943,865395,865395,865395,865395,868409,868409,868409,868409,868409,871361,871361,876971,876971]
["EAC","PL","Reservas de Capital",0,0,0,0,0,0,0,0,0,0,0,-35569,32,62,105,152,196,240,284,-41916,-41838,-41807,-41694,-41577,102224,152189,203727,103828,405677,658866,658953,402596,820433,817234,694720,1250319,1250493]
["EAC","PL","Lucros (Prejuízos) Acumulados",-661491,-707978,-726574,-776477,-805857,-882755,-845724,-999051,-1030792,-917261,-939092,-955237,-965899,-975749,-1003061,-1004927,-978040,-990778,-964501,-953901,-933472,-937235,-909312,-671718,-624112,-621423,-604874,-626391,-627983,-619307,-601358,-642490,-628544,-621288,-585018,-564539,-561013]
["EAC","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EAC","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EAC","PL","Reservas de Lucros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23695,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","PL","Dividendos adicionais propostos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","PL","Outros Resultados Abrangentes",-240,-240,-240,-405,-405,-405,-405,-558,-558,-558,-558,-558,-558,-558,-558,-558,-558,-558,-558,-943,-943,-943,-943,-327,-327,-327,-327,-380,-380,-380,-380,-343,-343,-343,-343,-325,-194]
["EAC","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,298310,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,295200,"-","",561030,0,0]
["EAC","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EAC","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["EAC","PASSIVO","Total do passivo",953557,1002647,1102804,1198109,1068348,1060054,1059665,1182898,1040592,1224749,1267724,1401407,{"$f":"P59+P47+P35","v":1278974},{"$f":"Q59+Q47+Q35","v":1422753},{"$f":"R59+R47+R35","v":1436795},{"$f":"S35+S47+S59","v":1553669},1792174,1837631,1868918,2143993,1947692,1932462,2009374,2210840,{"$f":"AB35+AB47+AB59","v":2042434},2173514,2218490,2196842,2289522,2514504,2493683,{"$f":"AI35+AI47+AI59","v":2464026},2605513,2641894,2835844,2934060,2898240]
[null,null,null,{"$f":"D71-D34","v":0},0,0,0,0,0,0,{"$f":"K71-K34","v":0},{"$f":"L71-L34","v":0},{"$f":"M71-M34","v":0},0,0,0,0,0,0,0,0,{"$f":"V71-V34","v":0},{"$f":"W71-W34","v":0},{"$f":"X71-X34","v":0},{"$f":"Y71-Y34","v":0},0,0,{"$f":"AB71-AB34","v":0},0,0,0,0,0,0,{"$f":"AI71-AI34","v":0},{"$f":"AJ71-AJ34","v":0},0,{"$f":"AL71-AL34","v":0},{"$f":"AM71-AM34","v":0},{"$f":"AN71-AN34","v":0}]

{"sheet":"BS.ERO","index":68,"n_rows":74,"n_cols":40,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Rondônia"]
[]
[null,null,"R$ thousand",42460,42551,42643,42735,42825,42916,43008,43100,{"$f":"BP.ERO!L4","v":43190},{"$f":"BP.ERO!M4","v":43281},{"$f":"BP.ERO!N4","v":43373},{"$f":"BP.ERO!O4","v":43465},{"$f":"BP.ERO!P4","v":43555},{"$f":"BP.ERO!Q4","v":43646},{"$f":"BP.ERO!R4","v":43738},{"$f":"BP.ERO!S4","v":43830},{"$f":"BP.ERO!T4","v":43921},{"$f":"BP.ERO!U4","v":44012},{"$f":"BP.ERO!V4","v":44104},{"$f":"BP.ERO!W4","v":44196},{"$f":"BP.ERO!X4","v":44286},{"$f":"BP.ERO!Y4","v":44377},{"$f":"BP.ERO!Z4","v":44469},{"$f":"BP.ERO!AA4","v":44469},{"$f":"BP.ERO!AB4","v":44651},{"$f":"BP.ERO!AC4","v":44742},{"$f":"BP.ERO!AD4","v":44834},{"$f":"BP.ERO!AE4","v":44926},{"$f":"BP.ERO!AF4","v":45016},{"$f":"BP.ERO!AG4","v":45107},{"$f":"BP.ERO!AH4","v":45199},{"$f":"BP.ERO!AI4","v":45291},{"$f":"BP.ERO!AJ4","v":45382},{"$f":"BP.ERO!AK4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333335]
[null,null,"Current Assets",{"$f":"BP.ERO!D6","v":767905},{"$f":"BP.ERO!E6","v":826984},{"$f":"BP.ERO!F6","v":796433},{"$f":"BP.ERO!G6","v":654285},{"$f":"BP.ERO!H6","v":801474},{"$f":"BP.ERO!I6","v":719201},{"$f":"BP.ERO!J6","v":841964},{"$f":"BP.ERO!K6","v":778891},{"$f":"BP.ERO!L6","v":685561},{"$f":"BP.ERO!M6","v":763806},{"$f":"BP.ERO!N6","v":826970},{"$f":"BP.ERO!O6","v":1241383},{"$f":"BP.ERO!P6","v":1357768},{"$f":"BP.ERO!Q6","v":1473408},{"$f":"BP.ERO!R6","v":1306780},{"$f":"BP.ERO!S6","v":1173319},{"$f":"BP.ERO!T6","v":966426},{"$f":"BP.ERO!U6","v":858236},{"$f":"BP.ERO!V6","v":863964},{"$f":"BP.ERO!W6","v":983752},{"$f":"BP.ERO!X6","v":889846},{"$f":"BP.ERO!Y6","v":944399},{"$f":"BP.ERO!Z6","v":1296443},{"$f":"BP.ERO!AA6","v":1633771},{"$f":"BP.ERO!AB6","v":759404},{"$f":"BP.ERO!AC6","v":859137},{"$f":"BP.ERO!AD6","v":911215},{"$f":"BP.ERO!AE6","v":885222},{"$f":"BP.ERO!AF6","v":946343},{"$f":"BP.ERO!AG6","v":1231533},{"$f":"BP.ERO!AH6","v":1020257},{"$f":"BP.ERO!AI6","v":933336},{"$f":"BP.ERO!AJ6","v":997601},{"$f":"BP.ERO!AK6","v":1326947},{"$f":"BP.ERO!AL6","v":1290010},{"$f":"BP.ERO!AM6","v":1236849},{"$f":"BP.ERO!AN6","v":1320611}]
[null,null,"Cash and cash equivalents",{"$f":"BP.ERO!D7","v":7551},{"$f":"BP.ERO!E7","v":20140},{"$f":"BP.ERO!F7","v":18052},{"$f":"BP.ERO!G7","v":20813},{"$f":"BP.ERO!H7","v":22091},{"$f":"BP.ERO!I7","v":37526},{"$f":"BP.ERO!J7","v":11508},{"$f":"BP.ERO!K7","v":39928},{"$f":"BP.ERO!L7","v":19511},{"$f":"BP.ERO!M7","v":24912},{"$f":"BP.ERO!N7","v":22031},{"$f":"BP.ERO!O7","v":25490},{"$f":"BP.ERO!P7","v":16223},{"$f":"BP.ERO!Q7","v":15472},{"$f":"BP.ERO!R7","v":71155},{"$f":"BP.ERO!S7","v":40771},{"$f":"BP.ERO!T7","v":18586},{"$f":"BP.ERO!U7","v":15639},{"$f":"BP.ERO!V7","v":17951},{"$f":"BP.ERO!W7","v":27887},{"$f":"BP.ERO!X7","v":29065},{"$f":"BP.ERO!Y7","v":68847},{"$f":"BP.ERO!Z7","v":22986},{"$f":"BP.ERO!AA7","v":23370},{"$f":"BP.ERO!AB7","v":47728},{"$f":"BP.ERO!AC7","v":59014},{"$f":"BP.ERO!AD7","v":24685},{"$f":"BP.ERO!AE7","v":74405},{"$f":"BP.ERO!AF7","v":92276},{"$f":"BP.ERO!AG7","v":305912},{"$f":"BP.ERO!AH7","v":129238},{"$f":"BP.ERO!AI7","v":97491},{"$f":"BP.ERO!AJ7","v":138607},{"$f":"BP.ERO!AK7","v":79954},{"$f":"BP.ERO!AL7","v":71107},{"$f":"BP.ERO!AM7","v":71824},{"$f":"BP.ERO!AN7","v":60487}]
[null,null,"Money market and secured funds",{"$f":"BP.ERO!D8","v":17967},{"$f":"BP.ERO!E8","v":165401},{"$f":"BP.ERO!F8","v":46602},{"$f":"BP.ERO!G8","v":2039},{"$f":"BP.ERO!H8","v":19579},{"$f":"BP.ERO!I8","v":52580},{"$f":"BP.ERO!J8","v":84631},{"$f":"BP.ERO!K8","v":25778},{"$f":"BP.ERO!L8","v":52831},{"$f":"BP.ERO!M8","v":34207},{"$f":"BP.ERO!N8","v":33236},{"$f":"BP.ERO!O8","v":82985},{"$f":"BP.ERO!P8","v":43417},{"$f":"BP.ERO!Q8","v":553080},{"$f":"BP.ERO!R8","v":289125},{"$f":"BP.ERO!S8","v":197384},{"$f":"BP.ERO!T8","v":28848},{"$f":"BP.ERO!U8","v":29015},{"$f":"BP.ERO!V8","v":29430},{"$f":"BP.ERO!W8","v":29790},{"$f":"BP.ERO!X8","v":60630},{"$f":"BP.ERO!Y8","v":3014},{"$f":"BP.ERO!Z8","v":2987},{"$f":"BP.ERO!AA8","v":3016},{"$f":"BP.ERO!AB8","v":11556},{"$f":"BP.ERO!AC8","v":133391},{"$f":"BP.ERO!AD8","v":86682},{"$f":"BP.ERO!AE8","v":107993},{"$f":"BP.ERO!AF8","v":114060},{"$f":"BP.ERO!AG8","v":120429},{"$f":"BP.ERO!AH8","v":170839},{"$f":"BP.ERO!AI8","v":174035},{"$f":"BP.ERO!AJ8","v":179192},{"$f":"BP.ERO!AK8","v":525129},{"$f":"BP.ERO!AL8","v":421024},{"$f":"BP.ERO!AM8","v":363899},{"$f":"BP.ERO!AN8","v":320079}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.ERO!D9","v":268630},{"$f":"BP.ERO!E9","v":241579},{"$f":"BP.ERO!F9","v":249349},{"$f":"BP.ERO!G9","v":248349},{"$f":"BP.ERO!H9","v":227412},{"$f":"BP.ERO!I9","v":230278},{"$f":"BP.ERO!J9","v":254375},{"$f":"BP.ERO!K9","v":266909},{"$f":"BP.ERO!L9","v":265709},{"$f":"BP.ERO!M9","v":253878},{"$f":"BP.ERO!N9","v":282393},{"$f":"BP.ERO!O9","v":269321},{"$f":"BP.ERO!P9","v":353288},{"$f":"BP.ERO!Q9","v":389629},{"$f":"BP.ERO!R9","v":430579},{"$f":"BP.ERO!S9","v":447497},{"$f":"BP.ERO!T9","v":480946},{"$f":"BP.ERO!U9","v":388769},{"$f":"BP.ERO!V9","v":443563},{"$f":"BP.ERO!W9","v":462267},{"$f":"BP.ERO!X9","v":337229},{"$f":"BP.ERO!Y9","v":363363},{"$f":"BP.ERO!Z9","v":560113},{"$f":"BP.ERO!AA9","v":415412},{"$f":"BP.ERO!AB9","v":425908},{"$f":"BP.ERO!AC9","v":383989},{"$f":"BP.ERO!AD9","v":388455},{"$f":"BP.ERO!AE9","v":338705},{"$f":"BP.ERO!AF9","v":379325},{"$f":"BP.ERO!AG9","v":383495},{"$f":"BP.ERO!AH9","v":435955},{"$f":"BP.ERO!AI9","v":429443},{"$f":"BP.ERO!AJ9","v":455092},{"$f":"BP.ERO!AK9","v":450253},{"$f":"BP.ERO!AL9","v":495898},{"$f":"BP.ERO!AM9","v":512343},{"$f":"BP.ERO!AN9","v":524609}]
[null,null,"Credit receivables",{"$f":"BP.ERO!D10","v":0},{"$f":"BP.ERO!E10","v":0},{"$f":"BP.ERO!F10","v":0},{"$f":"BP.ERO!G10","v":0},{"$f":"BP.ERO!H10","v":0},{"$f":"BP.ERO!I10","v":0},{"$f":"BP.ERO!J10","v":0},{"$f":"BP.ERO!K10","v":0},{"$f":"BP.ERO!L10","v":0},{"$f":"BP.ERO!M10","v":0},{"$f":"BP.ERO!N10","v":0},{"$f":"BP.ERO!O10","v":0},{"$f":"BP.ERO!P10","v":0},{"$f":"BP.ERO!Q10","v":0},{"$f":"BP.ERO!R10","v":0},{"$f":"BP.ERO!S10","v":0},{"$f":"BP.ERO!T10","v":0},{"$f":"BP.ERO!U10","v":0},{"$f":"BP.ERO!V10","v":0},{"$f":"BP.ERO!W10","v":0},{"$f":"BP.ERO!X10","v":0},{"$f":"BP.ERO!Y10","v":0},{"$f":"BP.ERO!Z10","v":0},{"$f":"BP.ERO!AA10","v":0},{"$f":"BP.ERO!AB10","v":0},{"$f":"BP.ERO!AC10","v":0},{"$f":"BP.ERO!AD10","v":0},{"$f":"BP.ERO!AE10","v":0},{"$f":"BP.ERO!AF10","v":0},{"$f":"BP.ERO!AG10","v":5958},{"$f":"BP.ERO!AH10","v":0},{"$f":"BP.ERO!AI10","v":0},{"$f":"BP.ERO!AJ10","v":0},{"$f":"BP.ERO!AK10","v":0},{"$f":"BP.ERO!AL10","v":0},{"$f":"BP.ERO!AM10","v":0},{"$f":"BP.ERO!AN10","v":0}]
[null,null,"Inventory",{"$f":"BP.ERO!D11","v":0},{"$f":"BP.ERO!E11","v":0},{"$f":"BP.ERO!F11","v":0},{"$f":"BP.ERO!G11","v":16864},{"$f":"BP.ERO!H11","v":0},{"$f":"BP.ERO!I11","v":0},{"$f":"BP.ERO!J11","v":0},{"$f":"BP.ERO!K11","v":17600},{"$f":"BP.ERO!L11","v":0},{"$f":"BP.ERO!M11","v":0},{"$f":"BP.ERO!N11","v":0},{"$f":"BP.ERO!O11","v":15766},{"$f":"BP.ERO!P11","v":19059},{"$f":"BP.ERO!Q11","v":7158},{"$f":"BP.ERO!R11","v":10422},{"$f":"BP.ERO!S11","v":19192},{"$f":"BP.ERO!T11","v":27634},{"$f":"BP.ERO!U11","v":33479},{"$f":"BP.ERO!V11","v":34912},{"$f":"BP.ERO!W11","v":27695},{"$f":"BP.ERO!X11","v":28446},{"$f":"BP.ERO!Y11","v":32416},{"$f":"BP.ERO!Z11","v":30387},{"$f":"BP.ERO!AA11","v":33193},{"$f":"BP.ERO!AB11","v":32112},{"$f":"BP.ERO!AC11","v":37788},{"$f":"BP.ERO!AD11","v":25932},{"$f":"BP.ERO!AE11","v":23446},{"$f":"BP.ERO!AF11","v":24374},{"$f":"BP.ERO!AG11","v":25353},{"$f":"BP.ERO!AH11","v":22348},{"$f":"BP.ERO!AI11","v":17861},{"$f":"BP.ERO!AJ11","v":17019},{"$f":"BP.ERO!AK11","v":16750},{"$f":"BP.ERO!AL11","v":18478},{"$f":"BP.ERO!AM11","v":14366},{"$f":"BP.ERO!AN11","v":15219}]
[null,null,"Recoverable taxes",{"$f":"BP.ERO!D12","v":17166},{"$f":"BP.ERO!E12","v":17845},{"$f":"BP.ERO!F12","v":18856},{"$f":"BP.ERO!G12","v":27665},{"$f":"BP.ERO!H12","v":28697},{"$f":"BP.ERO!I12","v":33364},{"$f":"BP.ERO!J12","v":31931},{"$f":"BP.ERO!K12","v":24215},{"$f":"BP.ERO!L12","v":20587},{"$f":"BP.ERO!M12","v":20864},{"$f":"BP.ERO!N12","v":16160},{"$f":"BP.ERO!O12","v":94825},{"$f":"BP.ERO!P12","v":102654},{"$f":"BP.ERO!Q12","v":131337},{"$f":"BP.ERO!R12","v":136594},{"$f":"BP.ERO!S12","v":124013},{"$f":"BP.ERO!T12","v":127373},{"$f":"BP.ERO!U12","v":127685},{"$f":"BP.ERO!V12","v":90841},{"$f":"BP.ERO!W12","v":72712},{"$f":"BP.ERO!X12","v":75260},{"$f":"BP.ERO!Y12","v":86628},{"$f":"BP.ERO!Z12","v":94708},{"$f":"BP.ERO!AA12","v":89749},{"$f":"BP.ERO!AB12","v":85265},{"$f":"BP.ERO!AC12","v":94903},{"$f":"BP.ERO!AD12","v":200344},{"$f":"BP.ERO!AE12","v":145994},{"$f":"BP.ERO!AF12","v":139902},{"$f":"BP.ERO!AG12","v":139017},{"$f":"BP.ERO!AH12","v":98530},{"$f":"BP.ERO!AI12","v":79494},{"$f":"BP.ERO!AJ12","v":72016},{"$f":"BP.ERO!AK12","v":90901},{"$f":"BP.ERO!AL12","v":95594},{"$f":"BP.ERO!AM12","v":64621},{"$f":"BP.ERO!AN12","v":69882}]
[null,null,"Derivative financial instruments",{"$f":"BP.ERO!D13","v":0},{"$f":"BP.ERO!E13","v":0},{"$f":"BP.ERO!F13","v":0},{"$f":"BP.ERO!G13","v":0},{"$f":"BP.ERO!H13","v":0},{"$f":"BP.ERO!I13","v":0},{"$f":"BP.ERO!J13","v":0},{"$f":"BP.ERO!K13","v":0},{"$f":"BP.ERO!L13","v":0},{"$f":"BP.ERO!M13","v":0},{"$f":"BP.ERO!N13","v":0},{"$f":"BP.ERO!O13","v":0},{"$f":"BP.ERO!P13","v":0},{"$f":"BP.ERO!Q13","v":0},{"$f":"BP.ERO!R13","v":0},{"$f":"BP.ERO!S13","v":0},{"$f":"BP.ERO!T13","v":0},{"$f":"BP.ERO!U13","v":7611},{"$f":"BP.ERO!V13","v":8081},{"$f":"BP.ERO!W13","v":8944},{"$f":"BP.ERO!X13","v":9109},{"$f":"BP.ERO!Y13","v":0},{"$f":"BP.ERO!Z13","v":0},{"$f":"BP.ERO!AA13","v":19474},{"$f":"BP.ERO!AB13","v":12641},{"$f":"BP.ERO!AC13","v":33460},{"$f":"BP.ERO!AD13","v":41583},{"$f":"BP.ERO!AE13","v":21308},{"$f":"BP.ERO!AF13","v":0},{"$f":"BP.ERO!AG13","v":8264},{"$f":"BP.ERO!AH13","v":12834},{"$f":"BP.ERO!AI13","v":13669},{"$f":"BP.ERO!AJ13","v":13960},{"$f":"BP.ERO!AK13","v":30309},{"$f":"BP.ERO!AL13","v":0},{"$f":"BP.ERO!AM13","v":0},{"$f":"BP.ERO!AN13","v":0}]
[null,null,"Financial sector assets",{"$f":"BP.ERO!D14","v":0},{"$f":"BP.ERO!E14","v":0},{"$f":"BP.ERO!F14","v":0},{"$f":"BP.ERO!G14","v":54523},{"$f":"BP.ERO!H14","v":0},{"$f":"BP.ERO!I14","v":0},{"$f":"BP.ERO!J14","v":0},{"$f":"BP.ERO!K14","v":68706},{"$f":"BP.ERO!L14","v":0},{"$f":"BP.ERO!M14","v":0},{"$f":"BP.ERO!N14","v":0},{"$f":"BP.ERO!O14","v":535888},{"$f":"BP.ERO!P14","v":416489},{"$f":"BP.ERO!Q14","v":343441},{"$f":"BP.ERO!R14","v":301832},{"$f":"BP.ERO!S14","v":278785},{"$f":"BP.ERO!T14","v":211597},{"$f":"BP.ERO!U14","v":149562},{"$f":"BP.ERO!V14","v":81090},{"$f":"BP.ERO!W14","v":48617},{"$f":"BP.ERO!X14","v":47316},{"$f":"BP.ERO!Y14","v":63854},{"$f":"BP.ERO!Z14","v":143305},{"$f":"BP.ERO!AA14","v":135188},{"$f":"BP.ERO!AB14","v":8903},{"$f":"BP.ERO!AC14","v":6562},{"$f":"BP.ERO!AD14","v":14108},{"$f":"BP.ERO!AE14","v":1427},{"$f":"BP.ERO!AF14","v":34261},{"$f":"BP.ERO!AG14","v":101688},{"$f":"BP.ERO!AH14","v":-6808},{"$f":"BP.ERO!AI14","v":7104},{"$f":"BP.ERO!AJ14","v":13399},{"$f":"BP.ERO!AK14","v":15654},{"$f":"BP.ERO!AL14","v":64821},{"$f":"BP.ERO!AM14","v":51182},{"$f":"BP.ERO!AN14","v":179030}]
[null,null,"Concession financial asset"]
[null,null,"Other Acciunts Receivable",{"$f":"BP.ERO!D16","v":456591},{"$f":"BP.ERO!E16","v":382019},{"$f":"BP.ERO!F16","v":463574},{"$f":"BP.ERO!G16","v":284032},{"$f":"BP.ERO!H16","v":503695},{"$f":"BP.ERO!I16","v":365453},{"$f":"BP.ERO!J16","v":459519},{"$f":"BP.ERO!K16","v":335755},{"$f":"BP.ERO!L16","v":326923},{"$f":"BP.ERO!M16","v":429945},{"$f":"BP.ERO!N16","v":473150},{"$f":"BP.ERO!O16","v":217108},{"$f":"BP.ERO!P16","v":406638},{"$f":"BP.ERO!Q16","v":33291},{"$f":"BP.ERO!R16","v":67073},{"$f":"BP.ERO!S16","v":65677},{"$f":"BP.ERO!T16","v":71442},{"$f":"BP.ERO!U16","v":106476},{"$f":"BP.ERO!V16","v":158096},{"$f":"BP.ERO!W16","v":305840},{"$f":"BP.ERO!X16","v":302791},{"$f":"BP.ERO!Y16","v":326277},{"$f":"BP.ERO!Z16","v":441957},{"$f":"BP.ERO!AA16","v":914369},{"$f":"BP.ERO!AB16","v":135291},{"$f":"BP.ERO!AC16","v":110030},{"$f":"BP.ERO!AD16","v":129426},{"$f":"BP.ERO!AE16","v":171944},{"$f":"BP.ERO!AF16","v":162145},{"$f":"BP.ERO!AG16","v":141417},{"$f":"BP.ERO!AH16","v":157321},{"$f":"BP.ERO!AI16","v":114239},{"$f":"BP.ERO!AJ16","v":108316},{"$f":"BP.ERO!AK16","v":117997},{"$f":"BP.ERO!AL16","v":123088},{"$f":"BP.ERO!AM16","v":158614},{"$f":"BP.ERO!AN16","v":151305}]
[null,null,"Non-Current Assets",{"$f":"BP.ERO!D17","v":4588086},{"$f":"BP.ERO!E17","v":4644003},{"$f":"BP.ERO!F17","v":4743580},{"$f":"BP.ERO!G17","v":4871374.061661331},{"$f":"BP.ERO!H17","v":4870948},{"$f":"BP.ERO!I17","v":4980934},{"$f":"BP.ERO!J17","v":5055999},{"$f":"BP.ERO!K17","v":5358664.2389821187},{"$f":"BP.ERO!L17","v":5275030},{"$f":"BP.ERO!M17","v":5792995},{"$f":"BP.ERO!N17","v":5882696},{"$f":"BP.ERO!O17","v":2300244},{"$f":"BP.ERO!P17","v":2363824},{"$f":"BP.ERO!Q17","v":2520669},{"$f":"BP.ERO!R17","v":2698498},{"$f":"BP.ERO!S17","v":2793004},{"$f":"BP.ERO!T17","v":3031631},{"$f":"BP.ERO!U17","v":3147708},{"$f":"BP.ERO!V17","v":3303383},{"$f":"BP.ERO!W17","v":3478658},{"$f":"BP.ERO!X17","v":3093039},{"$f":"BP.ERO!Y17","v":3541500},{"$f":"BP.ERO!Z17","v":3809095},{"$f":"BP.ERO!AA17","v":3693693},{"$f":"BP.ERO!AB17","v":3810485},{"$f":"BP.ERO!AC17","v":3913097},{"$f":"BP.ERO!AD17","v":3947718},{"$f":"BP.ERO!AE17","v":4117878},{"$f":"BP.ERO!AF17","v":4231600},{"$f":"BP.ERO!AG17","v":4338319},{"$f":"BP.ERO!AH17","v":4311600},{"$f":"BP.ERO!AI17","v":4489555},{"$f":"BP.ERO!AJ17","v":4590602},{"$f":"BP.ERO!AK17","v":4684056},{"$f":"BP.ERO!AL17","v":4785634},{"$f":"BP.ERO!AM17","v":6046250},{"$f":"BP.ERO!AN17","v":6276689}]
[null,null,"Long Term",{"$f":"BP.ERO!D18","v":4500527},{"$f":"BP.ERO!E18","v":4574275},{"$f":"BP.ERO!F18","v":4645851},{"$f":"BP.ERO!G18","v":4816368.061661331},{"$f":"BP.ERO!H18","v":4810516},{"$f":"BP.ERO!I18","v":4917051},{"$f":"BP.ERO!J18","v":5000947},{"$f":"BP.ERO!K18","v":5290630.2389821187},{"$f":"BP.ERO!L18","v":5222158},{"$f":"BP.ERO!M18","v":5720145},{"$f":"BP.ERO!N18","v":5816036},{"$f":"BP.ERO!O18","v":1054621},{"$f":"BP.ERO!P18","v":1111549},{"$f":"BP.ERO!Q18","v":1157430},{"$f":"BP.ERO!R18","v":1178567},{"$f":"BP.ERO!S18","v":1159934},{"$f":"BP.ERO!T18","v":1254652},{"$f":"BP.ERO!U18","v":1303589},{"$f":"BP.ERO!V18","v":1324082},{"$f":"BP.ERO!W18","v":1634204},{"$f":"BP.ERO!X18","v":1161644},{"$f":"BP.ERO!Y18","v":1424325},{"$f":"BP.ERO!Z18","v":1498073},{"$f":"BP.ERO!AA18","v":1740155},{"$f":"BP.ERO!AB18","v":1795685},{"$f":"BP.ERO!AC18","v":1867921},{"$f":"BP.ERO!AD18","v":1751517},{"$f":"BP.ERO!AE18","v":1726931},{"$f":"BP.ERO!AF18","v":1779820},{"$f":"BP.ERO!AG18","v":1813461},{"$f":"BP.ERO!AH18","v":1768661},{"$f":"BP.ERO!AI18","v":1938710},{"$f":"BP.ERO!AJ18","v":1966396},{"$f":"BP.ERO!AK18","v":1991943},{"$f":"BP.ERO!AL18","v":1992701},{"$f":"BP.ERO!AM18","v":3168156},{"$f":"BP.ERO!AN18","v":3304060}]
[null,null,"  Related-party credits",{"$f":"BP.ERO!D19","v":0},{"$f":"BP.ERO!E19","v":0},{"$f":"BP.ERO!F19","v":0},{"$f":"BP.ERO!G19","v":0},{"$f":"BP.ERO!H19","v":0},{"$f":"BP.ERO!I19","v":0},{"$f":"BP.ERO!J19","v":0},{"$f":"BP.ERO!K19","v":0},{"$f":"BP.ERO!L19","v":0},{"$f":"BP.ERO!M19","v":0},{"$f":"BP.ERO!N19","v":0},{"$f":"BP.ERO!O19","v":0},{"$f":"BP.ERO!P19","v":0},{"$f":"BP.ERO!Q19","v":0},{"$f":"BP.ERO!R19","v":0},{"$f":"BP.ERO!S19","v":0},{"$f":"BP.ERO!T19","v":0},{"$f":"BP.ERO!U19","v":0},{"$f":"BP.ERO!V19","v":0},{"$f":"BP.ERO!W19","v":0},{"$f":"BP.ERO!X19","v":0},{"$f":"BP.ERO!Y19","v":0},{"$f":"BP.ERO!Z19","v":0},{"$f":"BP.ERO!AA19","v":0},{"$f":"BP.ERO!AB19","v":0},{"$f":"BP.ERO!AC19","v":0},{"$f":"BP.ERO!AD19","v":0},{"$f":"BP.ERO!AE19","v":0},{"$f":"BP.ERO!AF19","v":0},{"$f":"BP.ERO!AG19","v":0},{"$f":"BP.ERO!AH19","v":0},{"$f":"BP.ERO!AI19","v":0},{"$f":"BP.ERO!AJ19","v":"-"},{"$f":"BP.ERO!AK19","v":""},{"$f":"BP.ERO!AL19","v":0},{"$f":"BP.ERO!AM19","v":0},{"$f":"BP.ERO!AN19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.ERO!D20","v":933680},{"$f":"BP.ERO!E20","v":1050359},{"$f":"BP.ERO!F20","v":1052907},{"$f":"BP.ERO!G20","v":1132227.0616613314},{"$f":"BP.ERO!H20","v":1142070},{"$f":"BP.ERO!I20","v":1165919},{"$f":"BP.ERO!J20","v":1199518},{"$f":"BP.ERO!K20","v":1213625},{"$f":"BP.ERO!L20","v":1226106},{"$f":"BP.ERO!M20","v":1231235},{"$f":"BP.ERO!N20","v":1252269},{"$f":"BP.ERO!O20","v":15420},{"$f":"BP.ERO!P20","v":19444},{"$f":"BP.ERO!Q20","v":23032},{"$f":"BP.ERO!R20","v":28429},{"$f":"BP.ERO!S20","v":29027},{"$f":"BP.ERO!T20","v":29872},{"$f":"BP.ERO!U20","v":29732},{"$f":"BP.ERO!V20","v":30272},{"$f":"BP.ERO!W20","v":31546},{"$f":"BP.ERO!X20","v":41761},{"$f":"BP.ERO!Y20","v":45713},{"$f":"BP.ERO!Z20","v":57575},{"$f":"BP.ERO!AA20","v":118509},{"$f":"BP.ERO!AB20","v":157773},{"$f":"BP.ERO!AC20","v":193337},{"$f":"BP.ERO!AD20","v":251772},{"$f":"BP.ERO!AE20","v":268035},{"$f":"BP.ERO!AF20","v":315470},{"$f":"BP.ERO!AG20","v":352247},{"$f":"BP.ERO!AH20","v":358343},{"$f":"BP.ERO!AI20","v":368809},{"$f":"BP.ERO!AJ20","v":380721},{"$f":"BP.ERO!AK20","v":391918},{"$f":"BP.ERO!AL20","v":404366},{"$f":"BP.ERO!AM20","v":430992},{"$f":"BP.ERO!AN20","v":449824}]
[null,null,"Money market and secured funds",{"$f":"BP.ERO!D21","v":0},{"$f":"BP.ERO!E21","v":0},{"$f":"BP.ERO!F21","v":0},{"$f":"BP.ERO!G21","v":0},{"$f":"BP.ERO!H21","v":0},{"$f":"BP.ERO!I21","v":0},{"$f":"BP.ERO!J21","v":0},{"$f":"BP.ERO!K21","v":0},{"$f":"BP.ERO!L21","v":0},{"$f":"BP.ERO!M21","v":0},{"$f":"BP.ERO!N21","v":0},{"$f":"BP.ERO!O21","v":0},{"$f":"BP.ERO!P21","v":0},{"$f":"BP.ERO!Q21","v":0},{"$f":"BP.ERO!R21","v":0},{"$f":"BP.ERO!S21","v":0},{"$f":"BP.ERO!T21","v":0},{"$f":"BP.ERO!U21","v":0},{"$f":"BP.ERO!V21","v":0},{"$f":"BP.ERO!W21","v":0},{"$f":"BP.ERO!X21","v":0},{"$f":"BP.ERO!Y21","v":0},{"$f":"BP.ERO!Z21","v":0},{"$f":"BP.ERO!AA21","v":0},{"$f":"BP.ERO!AB21","v":0},{"$f":"BP.ERO!AC21","v":0},{"$f":"BP.ERO!AD21","v":0},{"$f":"BP.ERO!AE21","v":0},{"$f":"BP.ERO!AF21","v":0},{"$f":"BP.ERO!AG21","v":0},{"$f":"BP.ERO!AH21","v":0},{"$f":"BP.ERO!AI21","v":0},{"$f":"BP.ERO!AJ21","v":0},{"$f":"BP.ERO!AK21","v":0},{"$f":"BP.ERO!AL21","v":0},{"$f":"BP.ERO!AM21","v":0},{"$f":"BP.ERO!AN21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.ERO!D22","v":18373},{"$f":"BP.ERO!E22","v":18083},{"$f":"BP.ERO!F22","v":18434},{"$f":"BP.ERO!G22","v":59299},{"$f":"BP.ERO!H22","v":15932},{"$f":"BP.ERO!I22","v":16677},{"$f":"BP.ERO!J22","v":16894},{"$f":"BP.ERO!K22","v":158598},{"$f":"BP.ERO!L22","v":16551},{"$f":"BP.ERO!M22","v":16675},{"$f":"BP.ERO!N22","v":16019},{"$f":"BP.ERO!O22","v":234961},{"$f":"BP.ERO!P22","v":233291},{"$f":"BP.ERO!Q22","v":221647},{"$f":"BP.ERO!R22","v":223894},{"$f":"BP.ERO!S22","v":216405},{"$f":"BP.ERO!T22","v":220770},{"$f":"BP.ERO!U22","v":222512},{"$f":"BP.ERO!V22","v":242398},{"$f":"BP.ERO!W22","v":271636},{"$f":"BP.ERO!X22","v":277524},{"$f":"BP.ERO!Y22","v":269967},{"$f":"BP.ERO!Z22","v":277737},{"$f":"BP.ERO!AA22","v":289492},{"$f":"BP.ERO!AB22","v":273908},{"$f":"BP.ERO!AC22","v":238390},{"$f":"BP.ERO!AD22","v":213911},{"$f":"BP.ERO!AE22","v":241562},{"$f":"BP.ERO!AF22","v":224456},{"$f":"BP.ERO!AG22","v":209809},{"$f":"BP.ERO!AH22","v":187102},{"$f":"BP.ERO!AI22","v":163949},{"$f":"BP.ERO!AJ22","v":161674},{"$f":"BP.ERO!AK22","v":162357},{"$f":"BP.ERO!AL22","v":159659},{"$f":"BP.ERO!AM22","v":87432},{"$f":"BP.ERO!AN22","v":83398}]
[null,null,"  Credit receivables",{"$f":"BP.ERO!D23","v":0},{"$f":"BP.ERO!E23","v":0},{"$f":"BP.ERO!F23","v":0},{"$f":"BP.ERO!G23","v":0},{"$f":"BP.ERO!H23","v":0},{"$f":"BP.ERO!I23","v":0},{"$f":"BP.ERO!J23","v":0},{"$f":"BP.ERO!K23","v":0},{"$f":"BP.ERO!L23","v":0},{"$f":"BP.ERO!M23","v":0},{"$f":"BP.ERO!N23","v":0},{"$f":"BP.ERO!O23","v":0},{"$f":"BP.ERO!P23","v":0},{"$f":"BP.ERO!Q23","v":0},{"$f":"BP.ERO!R23","v":-423},{"$f":"BP.ERO!S23","v":0},{"$f":"BP.ERO!T23","v":0},{"$f":"BP.ERO!U23","v":0},{"$f":"BP.ERO!V23","v":0},{"$f":"BP.ERO!W23","v":0},{"$f":"BP.ERO!X23","v":-1562},{"$f":"BP.ERO!Y23","v":-1562},{"$f":"BP.ERO!Z23","v":0},{"$f":"BP.ERO!AA23","v":0},{"$f":"BP.ERO!AB23","v":0},{"$f":"BP.ERO!AC23","v":0},{"$f":"BP.ERO!AD23","v":0},{"$f":"BP.ERO!AE23","v":0},{"$f":"BP.ERO!AF23","v":0},{"$f":"BP.ERO!AG23","v":0},{"$f":"BP.ERO!AH23","v":0},{"$f":"BP.ERO!AI23","v":0},{"$f":"BP.ERO!AJ23","v":0},{"$f":"BP.ERO!AK23","v":0},{"$f":"BP.ERO!AL23","v":0},{"$f":"BP.ERO!AM23","v":0},{"$f":"BP.ERO!AN23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.ERO!D24","v":0},{"$f":"BP.ERO!E24","v":0},{"$f":"BP.ERO!F24","v":0},{"$f":"BP.ERO!G24","v":0},{"$f":"BP.ERO!H24","v":0},{"$f":"BP.ERO!I24","v":0},{"$f":"BP.ERO!J24","v":0},{"$f":"BP.ERO!K24","v":98026},{"$f":"BP.ERO!L24","v":0},{"$f":"BP.ERO!M24","v":0},{"$f":"BP.ERO!N24","v":0},{"$f":"BP.ERO!O24","v":534125},{"$f":"BP.ERO!P24","v":577043},{"$f":"BP.ERO!Q24","v":592410},{"$f":"BP.ERO!R24","v":574821},{"$f":"BP.ERO!S24","v":549467},{"$f":"BP.ERO!T24","v":555138},{"$f":"BP.ERO!U24","v":549734},{"$f":"BP.ERO!V24","v":559643},{"$f":"BP.ERO!W24","v":560727},{"$f":"BP.ERO!X24","v":31193},{"$f":"BP.ERO!Y24","v":36683},{"$f":"BP.ERO!Z24","v":37606},{"$f":"BP.ERO!AA24","v":146626},{"$f":"BP.ERO!AB24","v":29856},{"$f":"BP.ERO!AC24","v":22857},{"$f":"BP.ERO!AD24","v":-4909},{"$f":"BP.ERO!AE24","v":32980},{"$f":"BP.ERO!AF24","v":37147},{"$f":"BP.ERO!AG24","v":15381},{"$f":"BP.ERO!AH24","v":-3301},{"$f":"BP.ERO!AI24","v":42508},{"$f":"BP.ERO!AJ24","v":31105},{"$f":"BP.ERO!AK24","v":12752},{"$f":"BP.ERO!AL24","v":17544},{"$f":"BP.ERO!AM24","v":117675},{"$f":"BP.ERO!AN24","v":311620}]
[null,null,"  Recoverable taxes",{"$f":"BP.ERO!D25","v":7138},{"$f":"BP.ERO!E25","v":7162},{"$f":"BP.ERO!F25","v":6413},{"$f":"BP.ERO!G25","v":6534},{"$f":"BP.ERO!H25","v":6460},{"$f":"BP.ERO!I25","v":5850},{"$f":"BP.ERO!J25","v":5539},{"$f":"BP.ERO!K25","v":5292},{"$f":"BP.ERO!L25","v":4757},{"$f":"BP.ERO!M25","v":4139},{"$f":"BP.ERO!N25","v":5645},{"$f":"BP.ERO!O25","v":5875},{"$f":"BP.ERO!P25","v":4425},{"$f":"BP.ERO!Q25","v":8522},{"$f":"BP.ERO!R25","v":20601},{"$f":"BP.ERO!S25","v":25214},{"$f":"BP.ERO!T25","v":31042},{"$f":"BP.ERO!U25","v":35807},{"$f":"BP.ERO!V25","v":41453},{"$f":"BP.ERO!W25","v":39601},{"$f":"BP.ERO!X25","v":41616},{"$f":"BP.ERO!Y25","v":191594},{"$f":"BP.ERO!Z25","v":192245},{"$f":"BP.ERO!AA25","v":193822},{"$f":"BP.ERO!AB25","v":193389},{"$f":"BP.ERO!AC25","v":199834},{"$f":"BP.ERO!AD25","v":75583},{"$f":"BP.ERO!AE25","v":67614},{"$f":"BP.ERO!AF25","v":70545},{"$f":"BP.ERO!AG25","v":21303},{"$f":"BP.ERO!AH25","v":23835},{"$f":"BP.ERO!AI25","v":20178},{"$f":"BP.ERO!AJ25","v":22698},{"$f":"BP.ERO!AK25","v":21881},{"$f":"BP.ERO!AL25","v":24792},{"$f":"BP.ERO!AM25","v":72833},{"$f":"BP.ERO!AN25","v":74318}]
[null,null,"  Tax credits",{"$f":"BP.ERO!D26","v":0},{"$f":"BP.ERO!E26","v":0},{"$f":"BP.ERO!F26","v":0},{"$f":"BP.ERO!G26","v":0},{"$f":"BP.ERO!H26","v":0},{"$f":"BP.ERO!I26","v":0},{"$f":"BP.ERO!J26","v":0},{"$f":"BP.ERO!K26","v":0},{"$f":"BP.ERO!L26","v":0},{"$f":"BP.ERO!M26","v":0},{"$f":"BP.ERO!N26","v":0},{"$f":"BP.ERO!O26","v":0},{"$f":"BP.ERO!P26","v":0},{"$f":"BP.ERO!Q26","v":0},{"$f":"BP.ERO!R26","v":0},{"$f":"BP.ERO!S26","v":0},{"$f":"BP.ERO!T26","v":0},{"$f":"BP.ERO!U26","v":0},{"$f":"BP.ERO!V26","v":0},{"$f":"BP.ERO!W26","v":0},{"$f":"BP.ERO!X26","v":0},{"$f":"BP.ERO!Y26","v":0},{"$f":"BP.ERO!Z26","v":0},{"$f":"BP.ERO!AA26","v":0},{"$f":"BP.ERO!AB26","v":0},{"$f":"BP.ERO!AC26","v":0},{"$f":"BP.ERO!AD26","v":0},{"$f":"BP.ERO!AE26","v":0},{"$f":"BP.ERO!AF26","v":0},{"$f":"BP.ERO!AG26","v":0},{"$f":"BP.ERO!AH26","v":0},{"$f":"BP.ERO!AI26","v":0},{"$f":"BP.ERO!AJ26","v":0},{"$f":"BP.ERO!AK26","v":0},{"$f":"BP.ERO!AL26","v":0},{"$f":"BP.ERO!AM26","v":981774},{"$f":"BP.ERO!AN26","v":988116}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.ERO!D27","v":113468},{"$f":"BP.ERO!E27","v":116732},{"$f":"BP.ERO!F27","v":124036},{"$f":"BP.ERO!G27","v":127064},{"$f":"BP.ERO!H27","v":131219},{"$f":"BP.ERO!I27","v":135089},{"$f":"BP.ERO!J27","v":144753},{"$f":"BP.ERO!K27","v":152721},{"$f":"BP.ERO!L27","v":180441},{"$f":"BP.ERO!M27","v":196719},{"$f":"BP.ERO!N27","v":213001},{"$f":"BP.ERO!O27","v":222588},{"$f":"BP.ERO!P27","v":235694},{"$f":"BP.ERO!Q27","v":246057},{"$f":"BP.ERO!R27","v":257591},{"$f":"BP.ERO!S27","v":258636},{"$f":"BP.ERO!T27","v":263999},{"$f":"BP.ERO!U27","v":286184},{"$f":"BP.ERO!V27","v":310346},{"$f":"BP.ERO!W27","v":441667},{"$f":"BP.ERO!X27","v":466090},{"$f":"BP.ERO!Y27","v":598618},{"$f":"BP.ERO!Z27","v":634429},{"$f":"BP.ERO!AA27","v":642231},{"$f":"BP.ERO!AB27","v":932942},{"$f":"BP.ERO!AC27","v":966262},{"$f":"BP.ERO!AD27","v":1018819},{"$f":"BP.ERO!AE27","v":933431},{"$f":"BP.ERO!AF27","v":959164},{"$f":"BP.ERO!AG27","v":1001694},{"$f":"BP.ERO!AH27","v":1040566},{"$f":"BP.ERO!AI27","v":1127359},{"$f":"BP.ERO!AJ27","v":1160999},{"$f":"BP.ERO!AK27","v":1174470},{"$f":"BP.ERO!AL27","v":1166852},{"$f":"BP.ERO!AM27","v":1204753},{"$f":"BP.ERO!AN27","v":1250034}]
[null,null,"  Derivative financial instruments",{"$f":"BP.ERO!D28","v":0},{"$f":"BP.ERO!E28","v":0},{"$f":"BP.ERO!F28","v":0},{"$f":"BP.ERO!G28","v":0},{"$f":"BP.ERO!H28","v":0},{"$f":"BP.ERO!I28","v":0},{"$f":"BP.ERO!J28","v":0},{"$f":"BP.ERO!K28","v":0},{"$f":"BP.ERO!L28","v":0},{"$f":"BP.ERO!M28","v":0},{"$f":"BP.ERO!N28","v":0},{"$f":"BP.ERO!O28","v":0},{"$f":"BP.ERO!P28","v":0},{"$f":"BP.ERO!Q28","v":24005},{"$f":"BP.ERO!R28","v":31898},{"$f":"BP.ERO!S28","v":40160},{"$f":"BP.ERO!T28","v":62539},{"$f":"BP.ERO!U28","v":88328},{"$f":"BP.ERO!V28","v":97676},{"$f":"BP.ERO!W28","v":100762},{"$f":"BP.ERO!X28","v":116300},{"$f":"BP.ERO!Y28","v":91482},{"$f":"BP.ERO!Z28","v":132333},{"$f":"BP.ERO!AA28","v":147715},{"$f":"BP.ERO!AB28","v":75505},{"$f":"BP.ERO!AC28","v":131465},{"$f":"BP.ERO!AD28","v":99283},{"$f":"BP.ERO!AE28","v":109856},{"$f":"BP.ERO!AF28","v":120113},{"$f":"BP.ERO!AG28","v":176733},{"$f":"BP.ERO!AH28","v":154967},{"$f":"BP.ERO!AI28","v":209340},{"$f":"BP.ERO!AJ28","v":202903},{"$f":"BP.ERO!AK28","v":220707},{"$f":"BP.ERO!AL28","v":211633},{"$f":"BP.ERO!AM28","v":260822},{"$f":"BP.ERO!AN28","v":134877}]
[null,null,"Public service concession - contract asset"]
[null,null,"Other Accounts Receivable",{"$f":"BP.ERO!D30","v":3427868},{"$f":"BP.ERO!E30","v":3381939},{"$f":"BP.ERO!F30","v":3444061},{"$f":"BP.ERO!G30","v":3491244},{"$f":"BP.ERO!H30","v":3514835},{"$f":"BP.ERO!I30","v":3593516},{"$f":"BP.ERO!J30","v":3634243},{"$f":"BP.ERO!K30","v":3662368},{"$f":"BP.ERO!L30","v":3794303},{"$f":"BP.ERO!M30","v":4271377},{"$f":"BP.ERO!N30","v":4329102},{"$f":"BP.ERO!O30","v":41652},{"$f":"BP.ERO!P30","v":41652},{"$f":"BP.ERO!Q30","v":41757},{"$f":"BP.ERO!R30","v":41756},{"$f":"BP.ERO!S30","v":41025},{"$f":"BP.ERO!T30","v":91292},{"$f":"BP.ERO!U30","v":91292},{"$f":"BP.ERO!V30","v":42294},{"$f":"BP.ERO!W30","v":188265},{"$f":"BP.ERO!X30","v":188722},{"$f":"BP.ERO!Y30","v":191830},{"$f":"BP.ERO!Z30","v":166148},{"$f":"BP.ERO!AA30","v":201760},{"$f":"BP.ERO!AB30","v":132312},{"$f":"BP.ERO!AC30","v":115776},{"$f":"BP.ERO!AD30","v":97058},{"$f":"BP.ERO!AE30","v":73453},{"$f":"BP.ERO!AF30","v":52925},{"$f":"BP.ERO!AG30","v":36294},{"$f":"BP.ERO!AH30","v":7149},{"$f":"BP.ERO!AI30","v":6567},{"$f":"BP.ERO!AJ30","v":6296},{"$f":"BP.ERO!AK30","v":7858},{"$f":"BP.ERO!AL30","v":7855},{"$f":"BP.ERO!AM30","v":11875},{"$f":"BP.ERO!AN30","v":11873}]
[null,null,"Investments",{"$f":"BP.ERO!D31","v":1806},{"$f":"BP.ERO!E31","v":1806},{"$f":"BP.ERO!F31","v":1806},{"$f":"BP.ERO!G31","v":1806},{"$f":"BP.ERO!H31","v":1806},{"$f":"BP.ERO!I31","v":1806},{"$f":"BP.ERO!J31","v":1806},{"$f":"BP.ERO!K31","v":1806},{"$f":"BP.ERO!L31","v":1806},{"$f":"BP.ERO!M31","v":1806},{"$f":"BP.ERO!N31","v":1806},{"$f":"BP.ERO!O31","v":1806},{"$f":"BP.ERO!P31","v":166},{"$f":"BP.ERO!Q31","v":166},{"$f":"BP.ERO!R31","v":166},{"$f":"BP.ERO!S31","v":166},{"$f":"BP.ERO!T31","v":166},{"$f":"BP.ERO!U31","v":166},{"$f":"BP.ERO!V31","v":166},{"$f":"BP.ERO!W31","v":166},{"$f":"BP.ERO!X31","v":166},{"$f":"BP.ERO!Y31","v":166},{"$f":"BP.ERO!Z31","v":166},{"$f":"BP.ERO!AA31","v":166},{"$f":"BP.ERO!AB31","v":166},{"$f":"BP.ERO!AC31","v":166},{"$f":"BP.ERO!AD31","v":166},{"$f":"BP.ERO!AE31","v":166},{"$f":"BP.ERO!AF31","v":166},{"$f":"BP.ERO!AG31","v":167},{"$f":"BP.ERO!AH31","v":167},{"$f":"BP.ERO!AI31","v":167},{"$f":"BP.ERO!AJ31","v":167},{"$f":"BP.ERO!AK31","v":168},{"$f":"BP.ERO!AL31","v":168},{"$f":"BP.ERO!AM31","v":168},{"$f":"BP.ERO!AN31","v":168}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.ERO!D32","v":32366},{"$f":"BP.ERO!E32","v":28014},{"$f":"BP.ERO!F32","v":28456},{"$f":"BP.ERO!G32","v":28044},{"$f":"BP.ERO!H32","v":27623},{"$f":"BP.ERO!I32","v":27916},{"$f":"BP.ERO!J32","v":27827},{"$f":"BP.ERO!K32","v":27332},{"$f":"BP.ERO!L32","v":27043},{"$f":"BP.ERO!M32","v":26809},{"$f":"BP.ERO!N32","v":31459},{"$f":"BP.ERO!O32","v":10066},{"$f":"BP.ERO!P32","v":7117},{"$f":"BP.ERO!Q32","v":20610},{"$f":"BP.ERO!R32","v":15068},{"$f":"BP.ERO!S32","v":17109},{"$f":"BP.ERO!T32","v":22446},{"$f":"BP.ERO!U32","v":33041},{"$f":"BP.ERO!V32","v":15474},{"$f":"BP.ERO!W32","v":20547},{"$f":"BP.ERO!X32","v":21394},{"$f":"BP.ERO!Y32","v":29868},{"$f":"BP.ERO!Z32","v":32512},{"$f":"BP.ERO!AA32","v":32763},{"$f":"BP.ERO!AB32","v":34194},{"$f":"BP.ERO!AC32","v":34605},{"$f":"BP.ERO!AD32","v":38804},{"$f":"BP.ERO!AE32","v":44277},{"$f":"BP.ERO!AF32","v":42258},{"$f":"BP.ERO!AG32","v":41955},{"$f":"BP.ERO!AH32","v":42188},{"$f":"BP.ERO!AI32","v":41897},{"$f":"BP.ERO!AJ32","v":41513},{"$f":"BP.ERO!AK32","v":40844},{"$f":"BP.ERO!AL32","v":41166},{"$f":"BP.ERO!AM32","v":41887},{"$f":"BP.ERO!AN32","v":44078}]
[null,null,"Intangible Assets",{"$f":"BP.ERO!D33","v":53387},{"$f":"BP.ERO!E33","v":39908},{"$f":"BP.ERO!F33","v":67467},{"$f":"BP.ERO!G33","v":25156},{"$f":"BP.ERO!H33","v":31003},{"$f":"BP.ERO!I33","v":34161},{"$f":"BP.ERO!J33","v":25419},{"$f":"BP.ERO!K33","v":38896},{"$f":"BP.ERO!L33","v":24023},{"$f":"BP.ERO!M33","v":44235},{"$f":"BP.ERO!N33","v":33395},{"$f":"BP.ERO!O33","v":1233751},{"$f":"BP.ERO!P33","v":1244992},{"$f":"BP.ERO!Q33","v":1342463},{"$f":"BP.ERO!R33","v":1504697},{"$f":"BP.ERO!S33","v":1615795},{"$f":"BP.ERO!T33","v":1754367},{"$f":"BP.ERO!U33","v":1810912},{"$f":"BP.ERO!V33","v":1963661},{"$f":"BP.ERO!W33","v":1823741},{"$f":"BP.ERO!X33","v":1909835},{"$f":"BP.ERO!Y33","v":2087141},{"$f":"BP.ERO!Z33","v":2278344},{"$f":"BP.ERO!AA33","v":1920609},{"$f":"BP.ERO!AB33","v":1980440},{"$f":"BP.ERO!AC33","v":2010405},{"$f":"BP.ERO!AD33","v":2157231},{"$f":"BP.ERO!AE33","v":2346504},{"$f":"BP.ERO!AF33","v":2409356},{"$f":"BP.ERO!AG33","v":2482736},{"$f":"BP.ERO!AH33","v":2500584},{"$f":"BP.ERO!AI33","v":2508781},{"$f":"BP.ERO!AJ33","v":2582526},{"$f":"BP.ERO!AK33","v":2651101},{"$f":"BP.ERO!AL33","v":2751599},{"$f":"BP.ERO!AM33","v":2836039},{"$f":"BP.ERO!AN33","v":2928383}]
[null,null,"Total Assets",{"$f":"BP.ERO!D34","v":5355991},{"$f":"BP.ERO!E34","v":5470987},{"$f":"BP.ERO!F34","v":5540013},{"$f":"BP.ERO!G34","v":5525659.061661331},{"$f":"BP.ERO!H34","v":5672422},{"$f":"BP.ERO!I34","v":5700135},{"$f":"BP.ERO!J34","v":5897963},{"$f":"BP.ERO!K34","v":6137555.2389821187},{"$f":"BP.ERO!L34","v":5960591},{"$f":"BP.ERO!M34","v":6556801},{"$f":"BP.ERO!N34","v":6709666},{"$f":"BP.ERO!O34","v":3541627},{"$f":"BP.ERO!P34","v":3721592},{"$f":"BP.ERO!Q34","v":3994077},{"$f":"BP.ERO!R34","v":4005278},{"$f":"BP.ERO!S34","v":3966323},{"$f":"BP.ERO!T34","v":3998057},{"$f":"BP.ERO!U34","v":4005944},{"$f":"BP.ERO!V34","v":4167347},{"$f":"BP.ERO!W34","v":4462410},{"$f":"BP.ERO!X34","v":3982885},{"$f":"BP.ERO!Y34","v":4485899},{"$f":"BP.ERO!Z34","v":5105538},{"$f":"BP.ERO!AA34","v":5327464},{"$f":"BP.ERO!AB34","v":4569889},{"$f":"BP.ERO!AC34","v":4772234},{"$f":"BP.ERO!AD34","v":4858933},{"$f":"BP.ERO!AE34","v":5003100},{"$f":"BP.ERO!AF34","v":5177943},{"$f":"BP.ERO!AG34","v":5569852},{"$f":"BP.ERO!AH34","v":5331857},{"$f":"BP.ERO!AI34","v":5422891},{"$f":"BP.ERO!AJ34","v":5588203},{"$f":"BP.ERO!AK34","v":6011003},{"$f":"BP.ERO!AL34","v":6075644},{"$f":"BP.ERO!AM34","v":7283099},{"$f":"BP.ERO!AN34","v":7597300}]
[null,null,"Current Liabilities",{"$f":"BP.ERO!D35","v":1754647},{"$f":"BP.ERO!E35","v":1857443},{"$f":"BP.ERO!F35","v":1749497},{"$f":"BP.ERO!G35","v":2120213},{"$f":"BP.ERO!H35","v":2182477},{"$f":"BP.ERO!I35","v":2240070},{"$f":"BP.ERO!J35","v":2666707},{"$f":"BP.ERO!K35","v":2997256},{"$f":"BP.ERO!L35","v":2840182},{"$f":"BP.ERO!M35","v":2130930},{"$f":"BP.ERO!N35","v":2127035},{"$f":"BP.ERO!O35","v":669350},{"$f":"BP.ERO!P35","v":536415},{"$f":"BP.ERO!Q35","v":565041},{"$f":"BP.ERO!R35","v":740406},{"$f":"BP.ERO!S35","v":823149},{"$f":"BP.ERO!T35","v":974646},{"$f":"BP.ERO!U35","v":902860},{"$f":"BP.ERO!V35","v":1248078},{"$f":"BP.ERO!W35","v":1461590},{"$f":"BP.ERO!X35","v":1351423},{"$f":"BP.ERO!Y35","v":1361784},{"$f":"BP.ERO!Z35","v":1560261},{"$f":"BP.ERO!AA35","v":1762415},{"$f":"BP.ERO!AB35","v":1751420},{"$f":"BP.ERO!AC35","v":1861017},{"$f":"BP.ERO!AD35","v":2002949},{"$f":"BP.ERO!AE35","v":2023556},{"$f":"BP.ERO!AF35","v":1714349},{"$f":"BP.ERO!AG35","v":1677868},{"$f":"BP.ERO!AH35","v":1337185},{"$f":"BP.ERO!AI35","v":1237961},{"$f":"BP.ERO!AJ35","v":1248237},{"$f":"BP.ERO!AK35","v":1242117},{"$f":"BP.ERO!AL35","v":1339529},{"$f":"BP.ERO!AM35","v":1011594},{"$f":"BP.ERO!AN35","v":1077647}]
[null,null,"Trade Payables",{"$f":"BP.ERO!D36","v":1261592},{"$f":"BP.ERO!E36","v":1253342},{"$f":"BP.ERO!F36","v":1334689},{"$f":"BP.ERO!G36","v":1545018},{"$f":"BP.ERO!H36","v":1602442},{"$f":"BP.ERO!I36","v":1766511},{"$f":"BP.ERO!J36","v":2154355},{"$f":"BP.ERO!K36","v":2286301},{"$f":"BP.ERO!L36","v":2378408},{"$f":"BP.ERO!M36","v":1676345},{"$f":"BP.ERO!N36","v":1730317},{"$f":"BP.ERO!O36","v":229900},{"$f":"BP.ERO!P36","v":198333},{"$f":"BP.ERO!Q36","v":253446},{"$f":"BP.ERO!R36","v":344267},{"$f":"BP.ERO!S36","v":379709},{"$f":"BP.ERO!T36","v":384343},{"$f":"BP.ERO!U36","v":225657},{"$f":"BP.ERO!V36","v":232443},{"$f":"BP.ERO!W36","v":303809},{"$f":"BP.ERO!X36","v":201784},{"$f":"BP.ERO!Y36","v":234254},{"$f":"BP.ERO!Z36","v":352939},{"$f":"BP.ERO!AA36","v":279706},{"$f":"BP.ERO!AB36","v":173036},{"$f":"BP.ERO!AC36","v":139860},{"$f":"BP.ERO!AD36","v":163783},{"$f":"BP.ERO!AE36","v":191852},{"$f":"BP.ERO!AF36","v":166207},{"$f":"BP.ERO!AG36","v":185086},{"$f":"BP.ERO!AH36","v":184194},{"$f":"BP.ERO!AI36","v":237992},{"$f":"BP.ERO!AJ36","v":211850},{"$f":"BP.ERO!AK36","v":207687},{"$f":"BP.ERO!AL36","v":270220},{"$f":"BP.ERO!AM36","v":227766},{"$f":"BP.ERO!AN36","v":272020}]
[null,null,"Loans and Financing",{"$f":"BP.ERO!D37","v":142037},{"$f":"BP.ERO!E37","v":152548},{"$f":"BP.ERO!F37","v":18842},{"$f":"BP.ERO!G37","v":23324},{"$f":"BP.ERO!H37","v":78161},{"$f":"BP.ERO!I37","v":147518},{"$f":"BP.ERO!J37","v":228164},{"$f":"BP.ERO!K37","v":315172},{"$f":"BP.ERO!L37","v":149794},{"$f":"BP.ERO!M37","v":202912},{"$f":"BP.ERO!N37","v":172829},{"$f":"BP.ERO!O37","v":99648},{"$f":"BP.ERO!P37","v":0},{"$f":"BP.ERO!Q37","v":0},{"$f":"BP.ERO!R37","v":0},{"$f":"BP.ERO!S37","v":0},{"$f":"BP.ERO!T37","v":0},{"$f":"BP.ERO!U37","v":0},{"$f":"BP.ERO!V37","v":0},{"$f":"BP.ERO!W37","v":7129},{"$f":"BP.ERO!X37","v":7129},{"$f":"BP.ERO!Y37","v":16005},{"$f":"BP.ERO!Z37","v":22211},{"$f":"BP.ERO!AA37","v":96062},{"$f":"BP.ERO!AB37","v":343486},{"$f":"BP.ERO!AC37","v":554207},{"$f":"BP.ERO!AD37","v":666517},{"$f":"BP.ERO!AE37","v":596154},{"$f":"BP.ERO!AF37","v":319347},{"$f":"BP.ERO!AG37","v":319504},{"$f":"BP.ERO!AH37","v":35187},{"$f":"BP.ERO!AI37","v":36640},{"$f":"BP.ERO!AJ37","v":34753},{"$f":"BP.ERO!AK37","v":427851},{"$f":"BP.ERO!AL37","v":428853},{"$f":"BP.ERO!AM37","v":23391},{"$f":"BP.ERO!AN37","v":24263}]
[null,null,"Debentures",{"$f":"BP.ERO!D38","v":0},{"$f":"BP.ERO!E38","v":0},{"$f":"BP.ERO!F38","v":0},{"$f":"BP.ERO!G38","v":0},{"$f":"BP.ERO!H38","v":0},{"$f":"BP.ERO!I38","v":0},{"$f":"BP.ERO!J38","v":0},{"$f":"BP.ERO!K38","v":0},{"$f":"BP.ERO!L38","v":0},{"$f":"BP.ERO!M38","v":0},{"$f":"BP.ERO!N38","v":0},{"$f":"BP.ERO!O38","v":5559},{"$f":"BP.ERO!P38","v":35325},{"$f":"BP.ERO!Q38","v":9635},{"$f":"BP.ERO!R38","v":46504},{"$f":"BP.ERO!S38","v":60625},{"$f":"BP.ERO!T38","v":215976},{"$f":"BP.ERO!U38","v":309250},{"$f":"BP.ERO!V38","v":456952},{"$f":"BP.ERO!W38","v":527497},{"$f":"BP.ERO!X38","v":533838},{"$f":"BP.ERO!Y38","v":520230},{"$f":"BP.ERO!Z38","v":532578},{"$f":"BP.ERO!AA38","v":532833},{"$f":"BP.ERO!AB38","v":551612},{"$f":"BP.ERO!AC38","v":526810},{"$f":"BP.ERO!AD38","v":556230},{"$f":"BP.ERO!AE38","v":595092},{"$f":"BP.ERO!AF38","v":495508},{"$f":"BP.ERO!AG38","v":627461},{"$f":"BP.ERO!AH38","v":527762},{"$f":"BP.ERO!AI38","v":320620},{"$f":"BP.ERO!AJ38","v":343789},{"$f":"BP.ERO!AK38","v":17368},{"$f":"BP.ERO!AL38","v":41848},{"$f":"BP.ERO!AM38","v":34010},{"$f":"BP.ERO!AN38","v":71092}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.ERO!D39","v":68216},{"$f":"BP.ERO!E39","v":67925},{"$f":"BP.ERO!F39","v":69998},{"$f":"BP.ERO!G39","v":69418},{"$f":"BP.ERO!H39","v":73874},{"$f":"BP.ERO!I39","v":63609},{"$f":"BP.ERO!J39","v":69359},{"$f":"BP.ERO!K39","v":68261},{"$f":"BP.ERO!L39","v":66794},{"$f":"BP.ERO!M39","v":61912},{"$f":"BP.ERO!N39","v":91712},{"$f":"BP.ERO!O39","v":67245},{"$f":"BP.ERO!P39","v":53419},{"$f":"BP.ERO!Q39","v":58354},{"$f":"BP.ERO!R39","v":74169},{"$f":"BP.ERO!S39","v":79450},{"$f":"BP.ERO!T39","v":76909},{"$f":"BP.ERO!U39","v":100281},{"$f":"BP.ERO!V39","v":90120},{"$f":"BP.ERO!W39","v":78823},{"$f":"BP.ERO!X39","v":64905},{"$f":"BP.ERO!Y39","v":75434},{"$f":"BP.ERO!Z39","v":96056},{"$f":"BP.ERO!AA39","v":80804},{"$f":"BP.ERO!AB39","v":86037},{"$f":"BP.ERO!AC39","v":74955},{"$f":"BP.ERO!AD39","v":73532},{"$f":"BP.ERO!AE39","v":53173},{"$f":"BP.ERO!AF39","v":98965},{"$f":"BP.ERO!AG39","v":70270},{"$f":"BP.ERO!AH39","v":67297},{"$f":"BP.ERO!AI39","v":68298},{"$f":"BP.ERO!AJ39","v":96928},{"$f":"BP.ERO!AK39","v":94768},{"$f":"BP.ERO!AL39","v":121662},{"$f":"BP.ERO!AM39","v":118904},{"$f":"BP.ERO!AN39","v":149032}]
[null,null,"Dividends Payable",{"$f":"BP.ERO!D40","v":0},{"$f":"BP.ERO!E40","v":0},{"$f":"BP.ERO!F40","v":0},{"$f":"BP.ERO!G40","v":0},{"$f":"BP.ERO!H40","v":0},{"$f":"BP.ERO!I40","v":0},{"$f":"BP.ERO!J40","v":0},{"$f":"BP.ERO!K40","v":0},{"$f":"BP.ERO!L40","v":0},{"$f":"BP.ERO!M40","v":0},{"$f":"BP.ERO!N40","v":0},{"$f":"BP.ERO!O40","v":0},{"$f":"BP.ERO!P40","v":0},{"$f":"BP.ERO!Q40","v":0},{"$f":"BP.ERO!R40","v":0},{"$f":"BP.ERO!S40","v":0},{"$f":"BP.ERO!T40","v":0},{"$f":"BP.ERO!U40","v":0},{"$f":"BP.ERO!V40","v":0},{"$f":"BP.ERO!W40","v":0},{"$f":"BP.ERO!X40","v":0},{"$f":"BP.ERO!Y40","v":0},{"$f":"BP.ERO!Z40","v":0},{"$f":"BP.ERO!AA40","v":0},{"$f":"BP.ERO!AB40","v":0},{"$f":"BP.ERO!AC40","v":0},{"$f":"BP.ERO!AD40","v":0},{"$f":"BP.ERO!AE40","v":0},{"$f":"BP.ERO!AF40","v":0},{"$f":"BP.ERO!AG40","v":0},{"$f":"BP.ERO!AH40","v":0},{"$f":"BP.ERO!AI40","v":0},{"$f":"BP.ERO!AJ40","v":0},{"$f":"BP.ERO!AK40","v":0},{"$f":"BP.ERO!AL40","v":0},{"$f":"BP.ERO!AM40","v":0},{"$f":"BP.ERO!AN40","v":0}]
[null,null,"Debt charges",{"$f":"BP.ERO!D41","v":49},{"$f":"BP.ERO!E41","v":0},{"$f":"BP.ERO!F41","v":2},{"$f":"BP.ERO!G41","v":6},{"$f":"BP.ERO!H41","v":0},{"$f":"BP.ERO!I41","v":44},{"$f":"BP.ERO!J41","v":55},{"$f":"BP.ERO!K41","v":326},{"$f":"BP.ERO!L41","v":326},{"$f":"BP.ERO!M41","v":444},{"$f":"BP.ERO!N41","v":10125},{"$f":"BP.ERO!O41","v":6525},{"$f":"BP.ERO!P41","v":0},{"$f":"BP.ERO!Q41","v":0},{"$f":"BP.ERO!R41","v":0},{"$f":"BP.ERO!S41","v":152},{"$f":"BP.ERO!T41","v":1441},{"$f":"BP.ERO!U41","v":118},{"$f":"BP.ERO!V41","v":946},{"$f":"BP.ERO!W41","v":120},{"$f":"BP.ERO!X41","v":1528},{"$f":"BP.ERO!Y41","v":3196},{"$f":"BP.ERO!Z41","v":9560},{"$f":"BP.ERO!AA41","v":11314},{"$f":"BP.ERO!AB41","v":19249},{"$f":"BP.ERO!AC41","v":27180},{"$f":"BP.ERO!AD41","v":36921},{"$f":"BP.ERO!AE41","v":44615},{"$f":"BP.ERO!AF41","v":54181},{"$f":"BP.ERO!AG41","v":25266},{"$f":"BP.ERO!AH41","v":38250},{"$f":"BP.ERO!AI41","v":33254},{"$f":"BP.ERO!AJ41","v":38874},{"$f":"BP.ERO!AK41","v":26579},{"$f":"BP.ERO!AL41","v":22677},{"$f":"BP.ERO!AM41","v":12700},{"$f":"BP.ERO!AN41","v":9287}]
[null,null,"Post-employment benefits",{"$f":"BP.ERO!D42","v":0},{"$f":"BP.ERO!E42","v":0},{"$f":"BP.ERO!F42","v":0},{"$f":"BP.ERO!G42","v":6316},{"$f":"BP.ERO!H42","v":5468},{"$f":"BP.ERO!I42","v":4620},{"$f":"BP.ERO!J42","v":3771},{"$f":"BP.ERO!K42","v":1749},{"$f":"BP.ERO!L42","v":1241},{"$f":"BP.ERO!M42","v":733},{"$f":"BP.ERO!N42","v":270},{"$f":"BP.ERO!O42","v":16661},{"$f":"BP.ERO!P42","v":18594},{"$f":"BP.ERO!Q42","v":16660},{"$f":"BP.ERO!R42","v":16660},{"$f":"BP.ERO!S42","v":16661},{"$f":"BP.ERO!T42","v":16660},{"$f":"BP.ERO!U42","v":16660},{"$f":"BP.ERO!V42","v":16660},{"$f":"BP.ERO!W42","v":16785},{"$f":"BP.ERO!X42","v":16785},{"$f":"BP.ERO!Y42","v":16785},{"$f":"BP.ERO!Z42","v":16785},{"$f":"BP.ERO!AA42","v":16872},{"$f":"BP.ERO!AB42","v":16872},{"$f":"BP.ERO!AC42","v":16872},{"$f":"BP.ERO!AD42","v":16872},{"$f":"BP.ERO!AE42","v":16661},{"$f":"BP.ERO!AF42","v":16661},{"$f":"BP.ERO!AG42","v":16246},{"$f":"BP.ERO!AH42","v":16246},{"$f":"BP.ERO!AI42","v":917},{"$f":"BP.ERO!AJ42","v":917},{"$f":"BP.ERO!AK42","v":917},{"$f":"BP.ERO!AL42","v":302},{"$f":"BP.ERO!AM42","v":461},{"$f":"BP.ERO!AN42","v":461}]
[null,null,"Financial sector liabilities",{"$f":"BP.ERO!D43","v":0},{"$f":"BP.ERO!E43","v":0},{"$f":"BP.ERO!F43","v":0},{"$f":"BP.ERO!G43","v":74898},{"$f":"BP.ERO!H43","v":0},{"$f":"BP.ERO!I43","v":0},{"$f":"BP.ERO!J43","v":0},{"$f":"BP.ERO!K43","v":61385},{"$f":"BP.ERO!L43","v":0},{"$f":"BP.ERO!M43","v":0},{"$f":"BP.ERO!N43","v":0},{"$f":"BP.ERO!O43","v":139146},{"$f":"BP.ERO!P43","v":127783},{"$f":"BP.ERO!Q43","v":121576},{"$f":"BP.ERO!R43","v":131177},{"$f":"BP.ERO!S43","v":152494},{"$f":"BP.ERO!T43","v":121939},{"$f":"BP.ERO!U43","v":103499},{"$f":"BP.ERO!V43","v":330605},{"$f":"BP.ERO!W43","v":415375},{"$f":"BP.ERO!X43","v":370189},{"$f":"BP.ERO!Y43","v":330397},{"$f":"BP.ERO!Z43","v":351228},{"$f":"BP.ERO!AA43","v":301212},{"$f":"BP.ERO!AB43","v":120608},{"$f":"BP.ERO!AC43","v":79788},{"$f":"BP.ERO!AD43","v":40175},{"$f":"BP.ERO!AE43","v":52240},{"$f":"BP.ERO!AF43","v":7539},{"$f":"BP.ERO!AG43","v":7987},{"$f":"BP.ERO!AH43","v":35094},{"$f":"BP.ERO!AI43","v":137093},{"$f":"BP.ERO!AJ43","v":102369},{"$f":"BP.ERO!AK43","v":69648},{"$f":"BP.ERO!AL43","v":38896},{"$f":"BP.ERO!AM43","v":153964},{"$f":"BP.ERO!AN43","v":114804}]
[null,null,"Derivative financial instruments",{"$f":"BP.ERO!D44","v":0},{"$f":"BP.ERO!E44","v":0},{"$f":"BP.ERO!F44","v":0},{"$f":"BP.ERO!G44","v":0},{"$f":"BP.ERO!H44","v":0},{"$f":"BP.ERO!I44","v":0},{"$f":"BP.ERO!J44","v":0},{"$f":"BP.ERO!K44","v":0},{"$f":"BP.ERO!L44","v":0},{"$f":"BP.ERO!M44","v":0},{"$f":"BP.ERO!N44","v":0},{"$f":"BP.ERO!O44","v":0},{"$f":"BP.ERO!P44","v":0},{"$f":"BP.ERO!Q44","v":4334},{"$f":"BP.ERO!R44","v":2764},{"$f":"BP.ERO!S44","v":3558},{"$f":"BP.ERO!T44","v":7255},{"$f":"BP.ERO!U44","v":3446},{"$f":"BP.ERO!V44","v":4173},{"$f":"BP.ERO!W44","v":4578},{"$f":"BP.ERO!X44","v":8825},{"$f":"BP.ERO!Y44","v":28453},{"$f":"BP.ERO!Z44","v":36963},{"$f":"BP.ERO!AA44","v":54394},{"$f":"BP.ERO!AB44","v":41994},{"$f":"BP.ERO!AC44","v":83690},{"$f":"BP.ERO!AD44","v":85387},{"$f":"BP.ERO!AE44","v":86093},{"$f":"BP.ERO!AF44","v":88849},{"$f":"BP.ERO!AG44","v":75777},{"$f":"BP.ERO!AH44","v":66163},{"$f":"BP.ERO!AI44","v":66960},{"$f":"BP.ERO!AJ44","v":66417},{"$f":"BP.ERO!AK44","v":50174},{"$f":"BP.ERO!AL44","v":73728},{"$f":"BP.ERO!AM44","v":93340},{"$f":"BP.ERO!AN44","v":81085}]
[null,null,"Incorporation of grids",{"$f":"BP.ERO!D45","v":0},{"$f":"BP.ERO!E45","v":0},{"$f":"BP.ERO!F45","v":0},{"$f":"BP.ERO!G45","v":0},{"$f":"BP.ERO!H45","v":0},{"$f":"BP.ERO!I45","v":0},{"$f":"BP.ERO!J45","v":0},{"$f":"BP.ERO!K45","v":0},{"$f":"BP.ERO!L45","v":0},{"$f":"BP.ERO!M45","v":0},{"$f":"BP.ERO!N45","v":0},{"$f":"BP.ERO!O45","v":0},{"$f":"BP.ERO!P45","v":0},{"$f":"BP.ERO!Q45","v":0},{"$f":"BP.ERO!R45","v":0},{"$f":"BP.ERO!S45","v":0},{"$f":"BP.ERO!T45","v":0},{"$f":"BP.ERO!U45","v":0},{"$f":"BP.ERO!V45","v":0},{"$f":"BP.ERO!W45","v":0},{"$f":"BP.ERO!X45","v":0},{"$f":"BP.ERO!Y45","v":0},{"$f":"BP.ERO!Z45","v":23008},{"$f":"BP.ERO!AA45","v":242626},{"$f":"BP.ERO!AB45","v":253849},{"$f":"BP.ERO!AC45","v":248472},{"$f":"BP.ERO!AD45","v":247899},{"$f":"BP.ERO!AE45","v":246813},{"$f":"BP.ERO!AF45","v":231223},{"$f":"BP.ERO!AG45","v":228661},{"$f":"BP.ERO!AH45","v":220190},{"$f":"BP.ERO!AI45","v":209606},{"$f":"BP.ERO!AJ45","v":227412},{"$f":"BP.ERO!AK45","v":226210},{"$f":"BP.ERO!AL45","v":219590},{"$f":"BP.ERO!AM45","v":229306},{"$f":"BP.ERO!AN45","v":242885}]
[null,null,"Other Accounts Payable",{"$f":"BP.ERO!D46","v":282753},{"$f":"BP.ERO!E46","v":383628},{"$f":"BP.ERO!F46","v":325966},{"$f":"BP.ERO!G46","v":401233},{"$f":"BP.ERO!H46","v":422532},{"$f":"BP.ERO!I46","v":257768},{"$f":"BP.ERO!J46","v":211003},{"$f":"BP.ERO!K46","v":264062},{"$f":"BP.ERO!L46","v":243619},{"$f":"BP.ERO!M46","v":188584},{"$f":"BP.ERO!N46","v":121782},{"$f":"BP.ERO!O46","v":104666},{"$f":"BP.ERO!P46","v":102961},{"$f":"BP.ERO!Q46","v":101036},{"$f":"BP.ERO!R46","v":124865},{"$f":"BP.ERO!S46","v":130500},{"$f":"BP.ERO!T46","v":150123},{"$f":"BP.ERO!U46","v":143949},{"$f":"BP.ERO!V46","v":116179},{"$f":"BP.ERO!W46","v":107474},{"$f":"BP.ERO!X46","v":146440},{"$f":"BP.ERO!Y46","v":137030},{"$f":"BP.ERO!Z46","v":118933},{"$f":"BP.ERO!AA46","v":146592},{"$f":"BP.ERO!AB46","v":144677},{"$f":"BP.ERO!AC46","v":109183},{"$f":"BP.ERO!AD46","v":115633},{"$f":"BP.ERO!AE46","v":140863},{"$f":"BP.ERO!AF46","v":235869},{"$f":"BP.ERO!AG46","v":121610},{"$f":"BP.ERO!AH46","v":146802},{"$f":"BP.ERO!AI46","v":126581},{"$f":"BP.ERO!AJ46","v":124928},{"$f":"BP.ERO!AK46","v":120915},{"$f":"BP.ERO!AL46","v":121753},{"$f":"BP.ERO!AM46","v":117752},{"$f":"BP.ERO!AN46","v":112718}]
[null,null,"Non-Current Liabilities",{"$f":"BP.ERO!D47","v":4082670},{"$f":"BP.ERO!E47","v":4199739},{"$f":"BP.ERO!F47","v":4468235},{"$f":"BP.ERO!G47","v":4828844},{"$f":"BP.ERO!H47","v":4896409},{"$f":"BP.ERO!I47","v":5059289},{"$f":"BP.ERO!J47","v":5108834},{"$f":"BP.ERO!K47","v":5433706},{"$f":"BP.ERO!L47","v":5541288},{"$f":"BP.ERO!M47","v":7160404},{"$f":"BP.ERO!N47","v":7422170},{"$f":"BP.ERO!O47","v":4136058},{"$f":"BP.ERO!P47","v":3952194},{"$f":"BP.ERO!Q47","v":4950450},{"$f":"BP.ERO!R47","v":4919084},{"$f":"BP.ERO!S47","v":4894605},{"$f":"BP.ERO!T47","v":4882292},{"$f":"BP.ERO!U47","v":4991263},{"$f":"BP.ERO!V47","v":4822634},{"$f":"BP.ERO!W47","v":5013640},{"$f":"BP.ERO!X47","v":4637782},{"$f":"BP.ERO!Y47","v":5182718},{"$f":"BP.ERO!Z47","v":5636172},{"$f":"BP.ERO!AA47","v":5918131},{"$f":"BP.ERO!AB47","v":4405531},{"$f":"BP.ERO!AC47","v":4590173},{"$f":"BP.ERO!AD47","v":4326216},{"$f":"BP.ERO!AE47","v":4532267},{"$f":"BP.ERO!AF47","v":5102984},{"$f":"BP.ERO!AG47","v":3747990},{"$f":"BP.ERO!AH47","v":3774517},{"$f":"BP.ERO!AI47","v":4003498},{"$f":"BP.ERO!AJ47","v":4068071},{"$f":"BP.ERO!AK47","v":4290839},{"$f":"BP.ERO!AL47","v":4233347},{"$f":"BP.ERO!AM47","v":4498557},{"$f":"BP.ERO!AN47","v":4552744}]
[null,null,"Loans and financing ",{"$f":"BP.ERO!D48","v":597696},{"$f":"BP.ERO!E48","v":615429},{"$f":"BP.ERO!F48","v":774445},{"$f":"BP.ERO!G48","v":940637},{"$f":"BP.ERO!H48","v":977798},{"$f":"BP.ERO!I48","v":1031665},{"$f":"BP.ERO!J48","v":1035611},{"$f":"BP.ERO!K48","v":1049659},{"$f":"BP.ERO!L48","v":1284277},{"$f":"BP.ERO!M48","v":1303077},{"$f":"BP.ERO!N48","v":1387362},{"$f":"BP.ERO!O48","v":865396},{"$f":"BP.ERO!P48","v":631164},{"$f":"BP.ERO!Q48","v":633577},{"$f":"BP.ERO!R48","v":641708},{"$f":"BP.ERO!S48","v":749016},{"$f":"BP.ERO!T48","v":998148},{"$f":"BP.ERO!U48","v":1018678},{"$f":"BP.ERO!V48","v":1034821},{"$f":"BP.ERO!W48","v":1013397},{"$f":"BP.ERO!X48","v":568919},{"$f":"BP.ERO!Y48","v":761805},{"$f":"BP.ERO!Z48","v":1012543},{"$f":"BP.ERO!AA48","v":1088180},{"$f":"BP.ERO!AB48","v":817104},{"$f":"BP.ERO!AC48","v":645705},{"$f":"BP.ERO!AD48","v":543578},{"$f":"BP.ERO!AE48","v":595309},{"$f":"BP.ERO!AF48","v":583300},{"$f":"BP.ERO!AG48","v":778920},{"$f":"BP.ERO!AH48","v":1292266},{"$f":"BP.ERO!AI48","v":1264483},{"$f":"BP.ERO!AJ48","v":1298069},{"$f":"BP.ERO!AK48","v":997072},{"$f":"BP.ERO!AL48","v":941583},{"$f":"BP.ERO!AM48","v":1006236},{"$f":"BP.ERO!AN48","v":962012}]
[null,null,"Debentures",{"$f":"BP.ERO!D49","v":0},{"$f":"BP.ERO!E49","v":0},{"$f":"BP.ERO!F49","v":0},{"$f":"BP.ERO!G49","v":0},{"$f":"BP.ERO!H49","v":0},{"$f":"BP.ERO!I49","v":0},{"$f":"BP.ERO!J49","v":0},{"$f":"BP.ERO!K49","v":0},{"$f":"BP.ERO!L49","v":0},{"$f":"BP.ERO!M49","v":0},{"$f":"BP.ERO!N49","v":0},{"$f":"BP.ERO!O49","v":1547561},{"$f":"BP.ERO!P49","v":1548168},{"$f":"BP.ERO!Q49","v":1888676},{"$f":"BP.ERO!R49","v":1898757},{"$f":"BP.ERO!S49","v":1863760},{"$f":"BP.ERO!T49","v":1719079},{"$f":"BP.ERO!U49","v":1609754},{"$f":"BP.ERO!V49","v":1477677},{"$f":"BP.ERO!W49","v":1555839},{"$f":"BP.ERO!X49","v":1414420},{"$f":"BP.ERO!Y49","v":1591825},{"$f":"BP.ERO!Z49","v":1457560},{"$f":"BP.ERO!AA49","v":1430123},{"$f":"BP.ERO!AB49","v":1313556},{"$f":"BP.ERO!AC49","v":1587089},{"$f":"BP.ERO!AD49","v":1449058},{"$f":"BP.ERO!AE49","v":1263564},{"$f":"BP.ERO!AF49","v":1302597},{"$f":"BP.ERO!AG49","v":1060267},{"$f":"BP.ERO!AH49","v":1041086},{"$f":"BP.ERO!AI49","v":1302121},{"$f":"BP.ERO!AJ49","v":1309835},{"$f":"BP.ERO!AK49","v":1815095},{"$f":"BP.ERO!AL49","v":1813864},{"$f":"BP.ERO!AM49","v":2331522},{"$f":"BP.ERO!AN49","v":2406961}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.ERO!D50","v":4092},{"$f":"BP.ERO!E50","v":4209},{"$f":"BP.ERO!F50","v":4223},{"$f":"BP.ERO!G50","v":4260},{"$f":"BP.ERO!H50","v":4260},{"$f":"BP.ERO!I50","v":15752},{"$f":"BP.ERO!J50","v":12289},{"$f":"BP.ERO!K50","v":8887},{"$f":"BP.ERO!L50","v":5486},{"$f":"BP.ERO!M50","v":130878},{"$f":"BP.ERO!N50","v":120934},{"$f":"BP.ERO!O50","v":4664},{"$f":"BP.ERO!P50","v":74623},{"$f":"BP.ERO!Q50","v":4810},{"$f":"BP.ERO!R50","v":4915},{"$f":"BP.ERO!S50","v":5077},{"$f":"BP.ERO!T50","v":5293},{"$f":"BP.ERO!U50","v":5080},{"$f":"BP.ERO!V50","v":5147},{"$f":"BP.ERO!W50","v":20187},{"$f":"BP.ERO!X50","v":9034},{"$f":"BP.ERO!Y50","v":9947},{"$f":"BP.ERO!Z50","v":10849},{"$f":"BP.ERO!AA50","v":11955},{"$f":"BP.ERO!AB50","v":13343},{"$f":"BP.ERO!AC50","v":14924},{"$f":"BP.ERO!AD50","v":16800},{"$f":"BP.ERO!AE50","v":18716},{"$f":"BP.ERO!AF50","v":18558},{"$f":"BP.ERO!AG50","v":28715},{"$f":"BP.ERO!AH50","v":21816},{"$f":"BP.ERO!AI50","v":21608},{"$f":"BP.ERO!AJ50","v":23211},{"$f":"BP.ERO!AK50","v":25349},{"$f":"BP.ERO!AL50","v":26506},{"$f":"BP.ERO!AM50","v":840},{"$f":"BP.ERO!AN50","v":859}]
[null,null,"Trade payables",{"$f":"BP.ERO!D51","v":3145346},{"$f":"BP.ERO!E51","v":3235424},{"$f":"BP.ERO!F51","v":3329744},{"$f":"BP.ERO!G51","v":3421566},{"$f":"BP.ERO!H51","v":3511013},{"$f":"BP.ERO!I51","v":3584226},{"$f":"BP.ERO!J51","v":3608277},{"$f":"BP.ERO!K51","v":3636384},{"$f":"BP.ERO!L51","v":3658809},{"$f":"BP.ERO!M51","v":4458422},{"$f":"BP.ERO!N51","v":4350860},{"$f":"BP.ERO!O51","v":2325},{"$f":"BP.ERO!P51","v":0},{"$f":"BP.ERO!Q51","v":0},{"$f":"BP.ERO!R51","v":0},{"$f":"BP.ERO!S51","v":0},{"$f":"BP.ERO!T51","v":0},{"$f":"BP.ERO!U51","v":1300},{"$f":"BP.ERO!V51","v":1337},{"$f":"BP.ERO!W51","v":1373},{"$f":"BP.ERO!X51","v":1407},{"$f":"BP.ERO!Y51","v":1888},{"$f":"BP.ERO!Z51","v":2287},{"$f":"BP.ERO!AA51","v":2355},{"$f":"BP.ERO!AB51","v":2491},{"$f":"BP.ERO!AC51","v":2610},{"$f":"BP.ERO!AD51","v":2621},{"$f":"BP.ERO!AE51","v":2649},{"$f":"BP.ERO!AF51","v":2707},{"$f":"BP.ERO!AG51","v":3149},{"$f":"BP.ERO!AH51","v":6945},{"$f":"BP.ERO!AI51","v":4455},{"$f":"BP.ERO!AJ51","v":6264},{"$f":"BP.ERO!AK51","v":9306},{"$f":"BP.ERO!AL51","v":12802},{"$f":"BP.ERO!AM51","v":13010},{"$f":"BP.ERO!AN51","v":13288}]
[null,null,"Derivative financial instruments",{"$f":"BP.ERO!D52","v":0},{"$f":"BP.ERO!E52","v":0},{"$f":"BP.ERO!F52","v":0},{"$f":"BP.ERO!G52","v":0},{"$f":"BP.ERO!H52","v":0},{"$f":"BP.ERO!I52","v":0},{"$f":"BP.ERO!J52","v":0},{"$f":"BP.ERO!K52","v":0},{"$f":"BP.ERO!L52","v":0},{"$f":"BP.ERO!M52","v":0},{"$f":"BP.ERO!N52","v":0},{"$f":"BP.ERO!O52","v":0},{"$f":"BP.ERO!P52","v":0},{"$f":"BP.ERO!Q52","v":0},{"$f":"BP.ERO!R52","v":0},{"$f":"BP.ERO!S52","v":0},{"$f":"BP.ERO!T52","v":0},{"$f":"BP.ERO!U52","v":0},{"$f":"BP.ERO!V52","v":0},{"$f":"BP.ERO!W52","v":0},{"$f":"BP.ERO!X52","v":0},{"$f":"BP.ERO!Y52","v":1779},{"$f":"BP.ERO!Z52","v":0},{"$f":"BP.ERO!AA52","v":0},{"$f":"BP.ERO!AB52","v":6930},{"$f":"BP.ERO!AC52","v":0},{"$f":"BP.ERO!AD52","v":0},{"$f":"BP.ERO!AE52","v":0},{"$f":"BP.ERO!AF52","v":868},{"$f":"BP.ERO!AG52","v":2660},{"$f":"BP.ERO!AH52","v":1485},{"$f":"BP.ERO!AI52","v":3581},{"$f":"BP.ERO!AJ52","v":1618},{"$f":"BP.ERO!AK52","v":0},{"$f":"BP.ERO!AL52","v":0},{"$f":"BP.ERO!AM52","v":0},{"$f":"BP.ERO!AN52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.ERO!D53","v":144568},{"$f":"BP.ERO!E53","v":150453},{"$f":"BP.ERO!F53","v":161460},{"$f":"BP.ERO!G53","v":254765},{"$f":"BP.ERO!H53","v":195361},{"$f":"BP.ERO!I53","v":220745},{"$f":"BP.ERO!J53","v":244067},{"$f":"BP.ERO!K53","v":374796},{"$f":"BP.ERO!L53","v":285357},{"$f":"BP.ERO!M53","v":885432},{"$f":"BP.ERO!N53","v":902184},{"$f":"BP.ERO!O53","v":1300580},{"$f":"BP.ERO!P53","v":1329830},{"$f":"BP.ERO!Q53","v":1330849},{"$f":"BP.ERO!R53","v":1296080},{"$f":"BP.ERO!S53","v":1214189},{"$f":"BP.ERO!T53","v":1209411},{"$f":"BP.ERO!U53","v":1182199},{"$f":"BP.ERO!V53","v":1208227},{"$f":"BP.ERO!W53","v":1218690},{"$f":"BP.ERO!X53","v":1237403},{"$f":"BP.ERO!Y53","v":1249948},{"$f":"BP.ERO!Z53","v":1248433},{"$f":"BP.ERO!AA53","v":1250614},{"$f":"BP.ERO!AB53","v":1244798},{"$f":"BP.ERO!AC53","v":1195904},{"$f":"BP.ERO!AD53","v":1142329},{"$f":"BP.ERO!AE53","v":1022658},{"$f":"BP.ERO!AF53","v":1016474},{"$f":"BP.ERO!AG53","v":1009218},{"$f":"BP.ERO!AH53","v":975458},{"$f":"BP.ERO!AI53","v":953096},{"$f":"BP.ERO!AJ53","v":965491},{"$f":"BP.ERO!AK53","v":973606},{"$f":"BP.ERO!AL53","v":962979},{"$f":"BP.ERO!AM53","v":957348},{"$f":"BP.ERO!AN53","v":980240}]
[null,null,"Post-employment benefits",{"$f":"BP.ERO!D54","v":0},{"$f":"BP.ERO!E54","v":0},{"$f":"BP.ERO!F54","v":0},{"$f":"BP.ERO!G54","v":0},{"$f":"BP.ERO!H54","v":0},{"$f":"BP.ERO!I54","v":0},{"$f":"BP.ERO!J54","v":0},{"$f":"BP.ERO!K54","v":0},{"$f":"BP.ERO!L54","v":0},{"$f":"BP.ERO!M54","v":0},{"$f":"BP.ERO!N54","v":0},{"$f":"BP.ERO!O54","v":55113},{"$f":"BP.ERO!P54","v":55113},{"$f":"BP.ERO!Q54","v":29401},{"$f":"BP.ERO!R54","v":19401},{"$f":"BP.ERO!S54","v":13927},{"$f":"BP.ERO!T54","v":13814},{"$f":"BP.ERO!U54","v":13668},{"$f":"BP.ERO!V54","v":13476},{"$f":"BP.ERO!W54","v":10266},{"$f":"BP.ERO!X54","v":9643},{"$f":"BP.ERO!Y54","v":9482},{"$f":"BP.ERO!Z54","v":8069},{"$f":"BP.ERO!AA54","v":9377},{"$f":"BP.ERO!AB54","v":9205},{"$f":"BP.ERO!AC54","v":8743},{"$f":"BP.ERO!AD54","v":8595},{"$f":"BP.ERO!AE54","v":6243},{"$f":"BP.ERO!AF54","v":6112},{"$f":"BP.ERO!AG54","v":6244},{"$f":"BP.ERO!AH54","v":6104},{"$f":"BP.ERO!AI54","v":21587},{"$f":"BP.ERO!AJ54","v":21409},{"$f":"BP.ERO!AK54","v":21345},{"$f":"BP.ERO!AL54","v":21824},{"$f":"BP.ERO!AM54","v":22590},{"$f":"BP.ERO!AN54","v":22523}]
[null,null,"Financial sector liabilities",{"$f":"BP.ERO!D55","v":0},{"$f":"BP.ERO!E55","v":0},{"$f":"BP.ERO!F55","v":0},{"$f":"BP.ERO!G55","v":0},{"$f":"BP.ERO!H55","v":0},{"$f":"BP.ERO!I55","v":0},{"$f":"BP.ERO!J55","v":0},{"$f":"BP.ERO!K55","v":0},{"$f":"BP.ERO!L55","v":0},{"$f":"BP.ERO!M55","v":0},{"$f":"BP.ERO!N55","v":90010},{"$f":"BP.ERO!O55","v":41926},{"$f":"BP.ERO!P55","v":66926},{"$f":"BP.ERO!Q55","v":53366},{"$f":"BP.ERO!R55","v":33811},{"$f":"BP.ERO!S55","v":35679},{"$f":"BP.ERO!T55","v":28132},{"$f":"BP.ERO!U55","v":26270},{"$f":"BP.ERO!V55","v":20124},{"$f":"BP.ERO!W55","v":23716},{"$f":"BP.ERO!X55","v":28073},{"$f":"BP.ERO!Y55","v":12926},{"$f":"BP.ERO!Z55","v":20865},{"$f":"BP.ERO!AA55","v":70748},{"$f":"BP.ERO!AB55","v":1927},{"$f":"BP.ERO!AC55","v":2324},{"$f":"BP.ERO!AD55","v":1511},{"$f":"BP.ERO!AE55","v":840},{"$f":"BP.ERO!AF55","v":2579},{"$f":"BP.ERO!AG55","v":3143},{"$f":"BP.ERO!AH55","v":2054},{"$f":"BP.ERO!AI55","v":1060},{"$f":"BP.ERO!AJ55","v":3336},{"$f":"BP.ERO!AK55","v":3925},{"$f":"BP.ERO!AL55","v":2525},{"$f":"BP.ERO!AM55","v":1445},{"$f":"BP.ERO!AN55","v":3389}]
[null,null,"Incorporation of grids",{"$f":"BP.ERO!D56","v":0},{"$f":"BP.ERO!E56","v":0},{"$f":"BP.ERO!F56","v":0},{"$f":"BP.ERO!G56","v":7838},{"$f":"BP.ERO!H56","v":0},{"$f":"BP.ERO!I56","v":0},{"$f":"BP.ERO!J56","v":0},{"$f":"BP.ERO!K56","v":152878},{"$f":"BP.ERO!L56","v":0},{"$f":"BP.ERO!M56","v":0},{"$f":"BP.ERO!N56","v":0},{"$f":"BP.ERO!O56","v":120933},{"$f":"BP.ERO!P56","v":115786},{"$f":"BP.ERO!Q56","v":115733},{"$f":"BP.ERO!R56","v":115786},{"$f":"BP.ERO!S56","v":104779},{"$f":"BP.ERO!T56","v":102729},{"$f":"BP.ERO!U56","v":102477},{"$f":"BP.ERO!V56","v":102058},{"$f":"BP.ERO!W56","v":107274},{"$f":"BP.ERO!X56","v":101699},{"$f":"BP.ERO!Y56","v":113410},{"$f":"BP.ERO!Z56","v":125279},{"$f":"BP.ERO!AA56","v":0},{"$f":"BP.ERO!AB56","v":0},{"$f":"BP.ERO!AC56","v":0},{"$f":"BP.ERO!AD56","v":0},{"$f":"BP.ERO!AE56","v":0},{"$f":"BP.ERO!AF56","v":0},{"$f":"BP.ERO!AG56","v":0},{"$f":"BP.ERO!AH56","v":0},{"$f":"BP.ERO!AI56","v":0},{"$f":"BP.ERO!AJ56","v":"-"},{"$f":"BP.ERO!AK56","v":""},{"$f":"BP.ERO!AL56","v":0},{"$f":"BP.ERO!AM56","v":0},{"$f":"BP.ERO!AN56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis"]
[null,null,"Other Accounts Payable",{"$f":"BP.ERO!D58","v":190968},{"$f":"BP.ERO!E58","v":194224},{"$f":"BP.ERO!F58","v":198363},{"$f":"BP.ERO!G58","v":199778},{"$f":"BP.ERO!H58","v":207977},{"$f":"BP.ERO!I58","v":206901},{"$f":"BP.ERO!J58","v":208590},{"$f":"BP.ERO!K58","v":211102},{"$f":"BP.ERO!L58","v":307359},{"$f":"BP.ERO!M58","v":382595},{"$f":"BP.ERO!N58","v":570820},{"$f":"BP.ERO!O58","v":197560},{"$f":"BP.ERO!P58","v":130584},{"$f":"BP.ERO!Q58","v":894038},{"$f":"BP.ERO!R58","v":908626},{"$f":"BP.ERO!S58","v":908178},{"$f":"BP.ERO!T58","v":805686},{"$f":"BP.ERO!U58","v":1031837},{"$f":"BP.ERO!V58","v":959767},{"$f":"BP.ERO!W58","v":1062898},{"$f":"BP.ERO!X58","v":1267184},{"$f":"BP.ERO!Y58","v":1284469},{"$f":"BP.ERO!Z58","v":1603636},{"$f":"BP.ERO!AA58","v":1906649},{"$f":"BP.ERO!AB58","v":845125},{"$f":"BP.ERO!AC58","v":978316},{"$f":"BP.ERO!AD58","v":1004000},{"$f":"BP.ERO!AE58","v":1547959},{"$f":"BP.ERO!AF58","v":2161050},{"$f":"BP.ERO!AG58","v":708906},{"$f":"BP.ERO!AH58","v":427303},{"$f":"BP.ERO!AI58","v":424279},{"$f":"BP.ERO!AJ58","v":431311},{"$f":"BP.ERO!AK58","v":437472},{"$f":"BP.ERO!AL58","v":443451},{"$f":"BP.ERO!AM58","v":159048},{"$f":"BP.ERO!AN58","v":155659}]
[null,null,"Shareholder's Equity",{"$f":"BP.ERO!D59","v":-481326},{"$f":"BP.ERO!E59","v":-586195},{"$f":"BP.ERO!F59","v":-677719},{"$f":"BP.ERO!G59","v":-1423397.9383386686},{"$f":"BP.ERO!H59","v":-1406464},{"$f":"BP.ERO!I59","v":-1599224},{"$f":"BP.ERO!J59","v":-1877578},{"$f":"BP.ERO!K59","v":-2293406.7610178809},{"$f":"BP.ERO!L59","v":-2420879},{"$f":"BP.ERO!M59","v":-2734533},{"$f":"BP.ERO!N59","v":-2839539},{"$f":"BP.ERO!O59","v":-1263781},{"$f":"BP.ERO!P59","v":-767017},{"$f":"BP.ERO!Q59","v":-1521414},{"$f":"BP.ERO!R59","v":-1654212},{"$f":"BP.ERO!S59","v":-1751431},{"$f":"BP.ERO!T59","v":-1858881},{"$f":"BP.ERO!U59","v":-1888179},{"$f":"BP.ERO!V59","v":-1903365},{"$f":"BP.ERO!W59","v":-2012820},{"$f":"BP.ERO!X59","v":-2006320},{"$f":"BP.ERO!Y59","v":-2058603},{"$f":"BP.ERO!Z59","v":-2090895},{"$f":"BP.ERO!AA59","v":-2353082},{"$f":"BP.ERO!AB59","v":-1587062},{"$f":"BP.ERO!AC59","v":-1678956},{"$f":"BP.ERO!AD59","v":-1470232},{"$f":"BP.ERO!AE59","v":-1552723},{"$f":"BP.ERO!AF59","v":-1639390},{"$f":"BP.ERO!AG59","v":143994},{"$f":"BP.ERO!AH59","v":220155},{"$f":"BP.ERO!AI59","v":181432},{"$f":"BP.ERO!AJ59","v":271895},{"$f":"BP.ERO!AK59","v":478047},{"$f":"BP.ERO!AL59","v":502768},{"$f":"BP.ERO!AM59","v":1772948},{"$f":"BP.ERO!AN59","v":1966909}]
[null,null,"Capital",{"$f":"BP.ERO!D60","v":1325369},{"$f":"BP.ERO!E60","v":1325369},{"$f":"BP.ERO!F60","v":1325369},{"$f":"BP.ERO!G60","v":1325369},{"$f":"BP.ERO!H60","v":1325369},{"$f":"BP.ERO!I60","v":1325369},{"$f":"BP.ERO!J60","v":1325369},{"$f":"BP.ERO!K60","v":1325369},{"$f":"BP.ERO!L60","v":1325369},{"$f":"BP.ERO!M60","v":1325369},{"$f":"BP.ERO!N60","v":1325369},{"$f":"BP.ERO!O60","v":3440347},{"$f":"BP.ERO!P60","v":3440348},{"$f":"BP.ERO!Q60","v":3440348},{"$f":"BP.ERO!R60","v":3440347},{"$f":"BP.ERO!S60","v":3440347},{"$f":"BP.ERO!T60","v":3440347},{"$f":"BP.ERO!U60","v":3440347},{"$f":"BP.ERO!V60","v":3440347},{"$f":"BP.ERO!W60","v":3440347},{"$f":"BP.ERO!X60","v":3440347},{"$f":"BP.ERO!Y60","v":3440347},{"$f":"BP.ERO!Z60","v":3440347},{"$f":"BP.ERO!AA60","v":3440347},{"$f":"BP.ERO!AB60","v":3449030},{"$f":"BP.ERO!AC60","v":3449025},{"$f":"BP.ERO!AD60","v":3449025},{"$f":"BP.ERO!AE60","v":3449025},{"$f":"BP.ERO!AF60","v":3449025},{"$f":"BP.ERO!AG60","v":3468699},{"$f":"BP.ERO!AH60","v":3468699},{"$f":"BP.ERO!AI60","v":3468699},{"$f":"BP.ERO!AJ60","v":3468699},{"$f":"BP.ERO!AK60","v":3472237},{"$f":"BP.ERO!AL60","v":3472237},{"$f":"BP.ERO!AM60","v":3477370},{"$f":"BP.ERO!AN60","v":3477370}]
[null,null,"Capital Reserve",{"$f":"BP.ERO!D61","v":0},{"$f":"BP.ERO!E61","v":0},{"$f":"BP.ERO!F61","v":0},{"$f":"BP.ERO!G61","v":0},{"$f":"BP.ERO!H61","v":0},{"$f":"BP.ERO!I61","v":0},{"$f":"BP.ERO!J61","v":0},{"$f":"BP.ERO!K61","v":0},{"$f":"BP.ERO!L61","v":0},{"$f":"BP.ERO!M61","v":0},{"$f":"BP.ERO!N61","v":0},{"$f":"BP.ERO!O61","v":-28205},{"$f":"BP.ERO!P61","v":49},{"$f":"BP.ERO!Q61","v":76},{"$f":"BP.ERO!R61","v":117},{"$f":"BP.ERO!S61","v":160},{"$f":"BP.ERO!T61","v":201},{"$f":"BP.ERO!U61","v":242},{"$f":"BP.ERO!V61","v":284},{"$f":"BP.ERO!W61","v":-115641},{"$f":"BP.ERO!X61","v":-115546},{"$f":"BP.ERO!Y61","v":-115527},{"$f":"BP.ERO!Z61","v":-115399},{"$f":"BP.ERO!AA61","v":-116573},{"$f":"BP.ERO!AB61","v":743167},{"$f":"BP.ERO!AC61","v":743145},{"$f":"BP.ERO!AD61","v":1043272},{"$f":"BP.ERO!AE61","v":743368},{"$f":"BP.ERO!AF61","v":1043485},{"$f":"BP.ERO!AG61","v":2691355},{"$f":"BP.ERO!AH61","v":2965122},{"$f":"BP.ERO!AI61","v":2691565},{"$f":"BP.ERO!AJ61","v":3123029},{"$f":"BP.ERO!AK61","v":3041302},{"$f":"BP.ERO!AL61","v":3041573},{"$f":"BP.ERO!AM61","v":3550013},{"$f":"BP.ERO!AN61","v":3550233}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ERO!D62","v":-1806908},{"$f":"BP.ERO!E62","v":-1911777},{"$f":"BP.ERO!F62","v":-2003301},{"$f":"BP.ERO!G62","v":-2744642.9383386686},{"$f":"BP.ERO!H62","v":-2727709},{"$f":"BP.ERO!I62","v":-2920469},{"$f":"BP.ERO!J62","v":-3198823},{"$f":"BP.ERO!K62","v":-3617026.7610178809},{"$f":"BP.ERO!L62","v":-3745007},{"$f":"BP.ERO!M62","v":-4059169},{"$f":"BP.ERO!N62","v":-4164638},{"$f":"BP.ERO!O62","v":-4675923},{"$f":"BP.ERO!P62","v":-4818124},{"$f":"BP.ERO!Q62","v":-4961838},{"$f":"BP.ERO!R62","v":-5094676},{"$f":"BP.ERO!S62","v":-5191938},{"$f":"BP.ERO!T62","v":-5299429},{"$f":"BP.ERO!U62","v":-5328768},{"$f":"BP.ERO!V62","v":-5343996},{"$f":"BP.ERO!W62","v":-5335755},{"$f":"BP.ERO!X62","v":-5329350},{"$f":"BP.ERO!Y62","v":-5381652},{"$f":"BP.ERO!Z62","v":-5414072},{"$f":"BP.ERO!AA62","v":-5674878},{"$f":"BP.ERO!AB62","v":-5777281},{"$f":"BP.ERO!AC62","v":-5869148},{"$f":"BP.ERO!AD62","v":-5960551},{"$f":"BP.ERO!AE62","v":-6045448},{"$f":"BP.ERO!AF62","v":-6132232},{"$f":"BP.ERO!AG62","v":-6193534},{"$f":"BP.ERO!AH62","v":-6213998},{"$f":"BP.ERO!AI62","v":-6332629},{"$f":"BP.ERO!AJ62","v":-6319853},{"$f":"BP.ERO!AK62","v":-6264212},{"$f":"BP.ERO!AL62","v":-6239762},{"$f":"BP.ERO!AM62","v":-5253409},{"$f":"BP.ERO!AN62","v":-5060016}]
[null,null,"Equity Income Adjustment",{"$f":"BP.ERO!D63","v":0},{"$f":"BP.ERO!E63","v":0},{"$f":"BP.ERO!F63","v":0},{"$f":"BP.ERO!G63","v":0},{"$f":"BP.ERO!H63","v":0},{"$f":"BP.ERO!I63","v":0},{"$f":"BP.ERO!J63","v":0},{"$f":"BP.ERO!K63","v":0},{"$f":"BP.ERO!L63","v":0},{"$f":"BP.ERO!M63","v":0},{"$f":"BP.ERO!N63","v":0},{"$f":"BP.ERO!O63","v":0},{"$f":"BP.ERO!P63","v":0},{"$f":"BP.ERO!Q63","v":0},{"$f":"BP.ERO!R63","v":0},{"$f":"BP.ERO!S63","v":0},{"$f":"BP.ERO!T63","v":0},{"$f":"BP.ERO!U63","v":0},{"$f":"BP.ERO!V63","v":0},{"$f":"BP.ERO!W63","v":0},{"$f":"BP.ERO!X63","v":0},{"$f":"BP.ERO!Y63","v":0},{"$f":"BP.ERO!Z63","v":0},{"$f":"BP.ERO!AA63","v":0},{"$f":"BP.ERO!AB63","v":0},{"$f":"BP.ERO!AC63","v":0},{"$f":"BP.ERO!AD63","v":0},{"$f":"BP.ERO!AE63","v":0},{"$f":"BP.ERO!AF63","v":0},{"$f":"BP.ERO!AG63","v":0},{"$f":"BP.ERO!AH63","v":0},{"$f":"BP.ERO!AI63","v":0},{"$f":"BP.ERO!AJ63","v":"-"},{"$f":"BP.ERO!AK63","v":""},{"$f":"BP.ERO!AL63","v":0},{"$f":"BP.ERO!AM63","v":0},{"$f":"BP.ERO!AN63","v":0}]
[null,null,"Treasury Stock",{"$f":"BP.ERO!D64","v":0},{"$f":"BP.ERO!E64","v":0},{"$f":"BP.ERO!F64","v":0},{"$f":"BP.ERO!G64","v":0},{"$f":"BP.ERO!H64","v":0},{"$f":"BP.ERO!I64","v":0},{"$f":"BP.ERO!J64","v":0},{"$f":"BP.ERO!K64","v":0},{"$f":"BP.ERO!L64","v":0},{"$f":"BP.ERO!M64","v":0},{"$f":"BP.ERO!N64","v":0},{"$f":"BP.ERO!O64","v":0},{"$f":"BP.ERO!P64","v":0},{"$f":"BP.ERO!Q64","v":0},{"$f":"BP.ERO!R64","v":0},{"$f":"BP.ERO!S64","v":0},{"$f":"BP.ERO!T64","v":0},{"$f":"BP.ERO!U64","v":0},{"$f":"BP.ERO!V64","v":0},{"$f":"BP.ERO!W64","v":0},{"$f":"BP.ERO!X64","v":0},{"$f":"BP.ERO!Y64","v":0},{"$f":"BP.ERO!Z64","v":0},{"$f":"BP.ERO!AA64","v":0},{"$f":"BP.ERO!AB64","v":0},{"$f":"BP.ERO!AC64","v":0},{"$f":"BP.ERO!AD64","v":0},{"$f":"BP.ERO!AE64","v":0},{"$f":"BP.ERO!AF64","v":0},{"$f":"BP.ERO!AG64","v":0},{"$f":"BP.ERO!AH64","v":0},{"$f":"BP.ERO!AI64","v":0},{"$f":"BP.ERO!AJ64","v":"-"},{"$f":"BP.ERO!AK64","v":""},{"$f":"BP.ERO!AL64","v":0},{"$f":"BP.ERO!AM64","v":0},{"$f":"BP.ERO!AN64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.ERO!D65","v":0},{"$f":"BP.ERO!E65","v":0},{"$f":"BP.ERO!F65","v":0},{"$f":"BP.ERO!G65","v":0},{"$f":"BP.ERO!H65","v":0},{"$f":"BP.ERO!I65","v":0},{"$f":"BP.ERO!J65","v":0},{"$f":"BP.ERO!K65","v":0},{"$f":"BP.ERO!L65","v":0},{"$f":"BP.ERO!M65","v":0},{"$f":"BP.ERO!N65","v":0},{"$f":"BP.ERO!O65","v":0},{"$f":"BP.ERO!P65","v":0},{"$f":"BP.ERO!Q65","v":0},{"$f":"BP.ERO!R65","v":0},{"$f":"BP.ERO!S65","v":0},{"$f":"BP.ERO!T65","v":0},{"$f":"BP.ERO!U65","v":0},{"$f":"BP.ERO!V65","v":0},{"$f":"BP.ERO!W65","v":0},{"$f":"BP.ERO!X65","v":0},{"$f":"BP.ERO!Y65","v":0},{"$f":"BP.ERO!Z65","v":0},{"$f":"BP.ERO!AA65","v":0},{"$f":"BP.ERO!AB65","v":0},{"$f":"BP.ERO!AC65","v":0},{"$f":"BP.ERO!AD65","v":0},{"$f":"BP.ERO!AE65","v":0},{"$f":"BP.ERO!AF65","v":0},{"$f":"BP.ERO!AG65","v":0},{"$f":"BP.ERO!AH65","v":0},{"$f":"BP.ERO!AI65","v":0},{"$f":"BP.ERO!AJ65","v":0},{"$f":"BP.ERO!AK65","v":0},{"$f":"BP.ERO!AL65","v":0},{"$f":"BP.ERO!AM65","v":0},{"$f":"BP.ERO!AN65","v":0}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.ERO!D66","v":0},{"$f":"BP.ERO!E66","v":0},{"$f":"BP.ERO!F66","v":0},{"$f":"BP.ERO!G66","v":0},{"$f":"BP.ERO!H66","v":0},{"$f":"BP.ERO!I66","v":0},{"$f":"BP.ERO!J66","v":0},{"$f":"BP.ERO!K66","v":0},{"$f":"BP.ERO!L66","v":0},{"$f":"BP.ERO!M66","v":0},{"$f":"BP.ERO!N66","v":0},{"$f":"BP.ERO!O66","v":0},{"$f":"BP.ERO!P66","v":0},{"$f":"BP.ERO!Q66","v":0},{"$f":"BP.ERO!R66","v":0},{"$f":"BP.ERO!S66","v":0},{"$f":"BP.ERO!T66","v":0},{"$f":"BP.ERO!U66","v":0},{"$f":"BP.ERO!V66","v":0},{"$f":"BP.ERO!W66","v":0},{"$f":"BP.ERO!X66","v":0},{"$f":"BP.ERO!Y66","v":0},{"$f":"BP.ERO!Z66","v":0},{"$f":"BP.ERO!AA66","v":0},{"$f":"BP.ERO!AB66","v":0},{"$f":"BP.ERO!AC66","v":0},{"$f":"BP.ERO!AD66","v":0},{"$f":"BP.ERO!AE66","v":0},{"$f":"BP.ERO!AF66","v":0},{"$f":"BP.ERO!AG66","v":0},{"$f":"BP.ERO!AH66","v":0},{"$f":"BP.ERO!AI66","v":0},{"$f":"BP.ERO!AJ66","v":0},{"$f":"BP.ERO!AK66","v":0},{"$f":"BP.ERO!AL66","v":0},{"$f":"BP.ERO!AM66","v":0},{"$f":"BP.ERO!AN66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.ERO!D67","v":213},{"$f":"BP.ERO!E67","v":213},{"$f":"BP.ERO!F67","v":213},{"$f":"BP.ERO!G67","v":-4124},{"$f":"BP.ERO!H67","v":-4124},{"$f":"BP.ERO!I67","v":-4124},{"$f":"BP.ERO!J67","v":-4124},{"$f":"BP.ERO!K67","v":-1749},{"$f":"BP.ERO!L67","v":-1241},{"$f":"BP.ERO!M67","v":-733},{"$f":"BP.ERO!N67","v":-270},{"$f":"BP.ERO!O67","v":0},{"$f":"BP.ERO!P67","v":0},{"$f":"BP.ERO!Q67","v":0},{"$f":"BP.ERO!R67","v":0},{"$f":"BP.ERO!S67","v":0},{"$f":"BP.ERO!T67","v":0},{"$f":"BP.ERO!U67","v":0},{"$f":"BP.ERO!V67","v":0},{"$f":"BP.ERO!W67","v":-1771},{"$f":"BP.ERO!X67","v":-1771},{"$f":"BP.ERO!Y67","v":-1771},{"$f":"BP.ERO!Z67","v":-1771},{"$f":"BP.ERO!AA67","v":-1978},{"$f":"BP.ERO!AB67","v":-1978},{"$f":"BP.ERO!AC67","v":-1978},{"$f":"BP.ERO!AD67","v":-1978},{"$f":"BP.ERO!AE67","v":332},{"$f":"BP.ERO!AF67","v":332},{"$f":"BP.ERO!AG67","v":332},{"$f":"BP.ERO!AH67","v":332},{"$f":"BP.ERO!AI67","v":20},{"$f":"BP.ERO!AJ67","v":20},{"$f":"BP.ERO!AK67","v":20},{"$f":"BP.ERO!AL67","v":20},{"$f":"BP.ERO!AM67","v":-1026},{"$f":"BP.ERO!AN67","v":-678}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.ERO!D68","v":0},{"$f":"BP.ERO!E68","v":0},{"$f":"BP.ERO!F68","v":0},{"$f":"BP.ERO!G68","v":0},{"$f":"BP.ERO!H68","v":0},{"$f":"BP.ERO!I68","v":0},{"$f":"BP.ERO!J68","v":0},{"$f":"BP.ERO!K68","v":0},{"$f":"BP.ERO!L68","v":0},{"$f":"BP.ERO!M68","v":0},{"$f":"BP.ERO!N68","v":0},{"$f":"BP.ERO!O68","v":0},{"$f":"BP.ERO!P68","v":610710},{"$f":"BP.ERO!Q68","v":0},{"$f":"BP.ERO!R68","v":0},{"$f":"BP.ERO!S68","v":0},{"$f":"BP.ERO!T68","v":0},{"$f":"BP.ERO!U68","v":0},{"$f":"BP.ERO!V68","v":0},{"$f":"BP.ERO!W68","v":0},{"$f":"BP.ERO!X68","v":0},{"$f":"BP.ERO!Y68","v":0},{"$f":"BP.ERO!Z68","v":0},{"$f":"BP.ERO!AA68","v":0},{"$f":"BP.ERO!AB68","v":0},{"$f":"BP.ERO!AC68","v":0},{"$f":"BP.ERO!AD68","v":0},{"$f":"BP.ERO!AE68","v":300000},{"$f":"BP.ERO!AF68","v":0},{"$f":"BP.ERO!AG68","v":177142},{"$f":"BP.ERO!AH68","v":0},{"$f":"BP.ERO!AI68","v":353777},{"$f":"BP.ERO!AJ68","v":0},{"$f":"BP.ERO!AK68","v":228700},{"$f":"BP.ERO!AL68","v":228700},{"$f":"BP.ERO!AM68","v":0},{"$f":"BP.ERO!AN68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.ERO!D69","v":0},{"$f":"BP.ERO!E69","v":0},{"$f":"BP.ERO!F69","v":0},{"$f":"BP.ERO!G69","v":0},{"$f":"BP.ERO!H69","v":0},{"$f":"BP.ERO!I69","v":0},{"$f":"BP.ERO!J69","v":0},{"$f":"BP.ERO!K69","v":0},{"$f":"BP.ERO!L69","v":0},{"$f":"BP.ERO!M69","v":0},{"$f":"BP.ERO!N69","v":0},{"$f":"BP.ERO!O69","v":0},{"$f":"BP.ERO!P69","v":0},{"$f":"BP.ERO!Q69","v":0},{"$f":"BP.ERO!R69","v":0},{"$f":"BP.ERO!S69","v":0},{"$f":"BP.ERO!T69","v":0},{"$f":"BP.ERO!U69","v":0},{"$f":"BP.ERO!V69","v":0},{"$f":"BP.ERO!W69","v":0},{"$f":"BP.ERO!X69","v":0},{"$f":"BP.ERO!Y69","v":0},{"$f":"BP.ERO!Z69","v":0},{"$f":"BP.ERO!AA69","v":0},{"$f":"BP.ERO!AB69","v":0},{"$f":"BP.ERO!AC69","v":0},{"$f":"BP.ERO!AD69","v":0},{"$f":"BP.ERO!AE69","v":0},{"$f":"BP.ERO!AF69","v":0},{"$f":"BP.ERO!AG69","v":0},{"$f":"BP.ERO!AH69","v":0},{"$f":"BP.ERO!AI69","v":0},{"$f":"BP.ERO!AJ69","v":"-"},{"$f":"BP.ERO!AK69","v":""},{"$f":"BP.ERO!AL69","v":0},{"$f":"BP.ERO!AM69","v":0},{"$f":"BP.ERO!AN69","v":0}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ERO!D70","v":0},{"$f":"BP.ERO!E70","v":0},{"$f":"BP.ERO!F70","v":0},{"$f":"BP.ERO!G70","v":0},{"$f":"BP.ERO!H70","v":0},{"$f":"BP.ERO!I70","v":0},{"$f":"BP.ERO!J70","v":0},{"$f":"BP.ERO!K70","v":0},{"$f":"BP.ERO!L70","v":0},{"$f":"BP.ERO!M70","v":0},{"$f":"BP.ERO!N70","v":0},{"$f":"BP.ERO!O70","v":0},{"$f":"BP.ERO!P70","v":0},{"$f":"BP.ERO!Q70","v":0},{"$f":"BP.ERO!R70","v":0},{"$f":"BP.ERO!S70","v":0},{"$f":"BP.ERO!T70","v":0},{"$f":"BP.ERO!U70","v":0},{"$f":"BP.ERO!V70","v":0},{"$f":"BP.ERO!W70","v":0},{"$f":"BP.ERO!X70","v":0},{"$f":"BP.ERO!Y70","v":0},{"$f":"BP.ERO!Z70","v":0},{"$f":"BP.ERO!AA70","v":0},{"$f":"BP.ERO!AB70","v":0},{"$f":"BP.ERO!AC70","v":0},{"$f":"BP.ERO!AD70","v":0},{"$f":"BP.ERO!AE70","v":0},{"$f":"BP.ERO!AF70","v":0},{"$f":"BP.ERO!AG70","v":0},{"$f":"BP.ERO!AH70","v":0},{"$f":"BP.ERO!AI70","v":0},{"$f":"BP.ERO!AJ70","v":"-"},{"$f":"BP.ERO!AK70","v":""},{"$f":"BP.ERO!AL70","v":0},{"$f":"BP.ERO!AM70","v":0},{"$f":"BP.ERO!AN70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.ERO!D71","v":5355991},{"$f":"BP.ERO!E71","v":5470987},{"$f":"BP.ERO!F71","v":5540013},{"$f":"BP.ERO!G71","v":5525659.061661331},{"$f":"BP.ERO!H71","v":5672422},{"$f":"BP.ERO!I71","v":5700135},{"$f":"BP.ERO!J71","v":5897963},{"$f":"BP.ERO!K71","v":6137555.2389821187},{"$f":"BP.ERO!L71","v":5960591},{"$f":"BP.ERO!M71","v":6556801},{"$f":"BP.ERO!N71","v":6709666},{"$f":"BP.ERO!O71","v":3541627},{"$f":"BP.ERO!P71","v":3721592},{"$f":"BP.ERO!Q71","v":3994077},{"$f":"BP.ERO!R71","v":4005278},{"$f":"BP.ERO!S71","v":3966323},{"$f":"BP.ERO!T71","v":3998057},{"$f":"BP.ERO!U71","v":4005944},{"$f":"BP.ERO!V71","v":4167347},{"$f":"BP.ERO!W71","v":4462410},{"$f":"BP.ERO!X71","v":3982885},{"$f":"BP.ERO!Y71","v":4485899},{"$f":"BP.ERO!Z71","v":5105538},{"$f":"BP.ERO!AA71","v":5327464},{"$f":"BP.ERO!AB71","v":4569889},{"$f":"BP.ERO!AC71","v":4772234},{"$f":"BP.ERO!AD71","v":4858933},{"$f":"BP.ERO!AE71","v":5003100},{"$f":"BP.ERO!AF71","v":5177943},{"$f":"BP.ERO!AG71","v":5569852},{"$f":"BP.ERO!AH71","v":5331857},{"$f":"BP.ERO!AI71","v":5422891},{"$f":"BP.ERO!AJ71","v":5588203},{"$f":"BP.ERO!AK71","v":6011003},{"$f":"BP.ERO!AL71","v":6075644},{"$f":"BP.ERO!AM71","v":7283099},{"$f":"BP.ERO!AN71","v":7597300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P71-P34","v":0},{"$f":"Q71-Q34","v":0},{"$f":"R71-R34","v":0},null,null,null,{"$f":"V71-V34","v":0},{"$f":"W71-W34","v":0},{"$f":"X71-X34","v":0}]
[]
[null,null,null,{"$f":"D71=D34","v":true},true,true,true,true,true,true,true]

{"sheet":"BP.ERO","index":69,"n_rows":74,"n_cols":40,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Energisa Rondônia"]
[]
["ERO",null,"Balanço Patrimonial (R$ mil)",42460,42551,42643,42735,42825,42916,43008,43100,43190,43281,43373,43465,43555,43646,43738,43830,43921,44012,44104,44196,44286,44377,44469,44469,44651,44742,44834,44926,45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["ERO"]
["ERO","AC","Ativo Circulante",767905,826984,796433,654285,801474,719201,841964,778891,685561,763806,826970,1241383,{"$f":"SUBTOTAL(9,P7:P16)","v":1357768},{"$f":"SUBTOTAL(9,Q7:Q16)","v":1473408},{"$f":"SUBTOTAL(9,R7:R16)","v":1306780},{"$f":"SUM(S7:S16)","v":1173319},966426,858236,863964,983752,889846,944399,1296443,1633771,{"$f":"SUM(AB7:AB16)","v":759404},859137,911215,885222,946343,1231533,1020257,{"$f":"SUM(AI7:AI16)","v":933336},{"$f":"SUM(AJ7:AJ16)","v":997601},{"$f":"SUM(AK7:AK16)","v":1326947},{"$f":"SUM(AL7:AL16)","v":1290010},{"$f":"SUM(AM7:AM16)","v":1236849},{"$f":"SUM(AN7:AN16)","v":1320611}]
["ERO","AC","Caixa e equivalentes de caixa",7551,20140,18052,20813,22091,37526,11508,39928,19511,24912,22031,25490,16223,15472,71155,40771,18586,15639,17951,27887,29065,68847,22986,23370,47728,59014,24685,74405,92276,305912,129238,97491,138607,79954,71107,71824,60487]
["ERO","AC","Aplicações financeiras no mercado aberto e recursos vinculados",17967,165401,46602,2039,19579,52580,84631,25778,52831,34207,33236,82985,43417,553080,289125,197384,28848,29015,29430,29790,60630,3014,2987,3016,11556,133391,86682,107993,114060,120429,170839,174035,179192,525129,421024,363899,320079]
["ERO","AC","Consumidores e concessionárias",268630,241579,249349,248349,227412,230278,254375,266909,265709,253878,282393,269321,353288,389629,430579,447497,480946,388769,443563,462267,337229,363363,560113,415412,425908,383989,388455,338705,379325,383495,435955,429443,455092,450253,495898,512343,524609]
["ERO","AC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5958,0,0,0,0,0,0,0]
["ERO","AC","Estoques",0,0,0,16864,0,0,0,17600,0,0,0,15766,19059,7158,10422,19192,27634,33479,34912,27695,28446,32416,30387,33193,32112,37788,25932,23446,24374,25353,22348,17861,17019,16750,18478,14366,15219]
["ERO","AC","Tributos a recuperar",17166,17845,18856,27665,28697,33364,31931,24215,20587,20864,16160,94825,102654,131337,136594,124013,127373,127685,90841,72712,75260,86628,94708,89749,85265,94903,200344,145994,139902,139017,98530,79494,72016,90901,95594,64621,69882]
["ERO","AC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7611,8081,8944,9109,0,0,19474,12641,33460,41583,21308,0,8264,12834,13669,13960,30309,0,0,0]
["ERO","AC","Ativos financeiros setoriais",0,0,0,54523,0,0,0,68706,0,0,0,535888,416489,343441,301832,278785,211597,149562,81090,48617,47316,63854,143305,135188,8903,6562,14108,1427,34261,101688,-6808,7104,13399,15654,64821,51182,179030]
["ERO","AC","Ativo financeiro indenizável da concessão",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["ERO","AC","Outros créditos",456591,382019,463574,284032,503695,365453,459519,335755,326923,429945,473150,217108,406638,33291,67073,65677,71442,106476,158096,305840,302791,326277,441957,914369,135291,110030,129426,171944,162145,141417,157321,114239,108316,117997,123088,158614,151305]
["ERO","AC","Ativo Não circulante",4588086,4644003,4743580,4871374.061661331,4870948,4980934,5055999,5358664.2389821187,5275030,5792995,5882696,2300244,{"$f":"SUBTOTAL(9,P19:P33)","v":2363824},{"$f":"SUBTOTAL(9,Q19:Q33)","v":2520669},{"$f":"SUBTOTAL(9,R19:R33)","v":2698498},{"$f":"SUM(S19:S33)","v":2793004},3031631,3147708,3303383,3478658,3093039,3541500,3809095,3693693,{"$f":"SUM(AB19:AB33)","v":3810485},3913097,3947718,4117878,4231600,4338319,4311600,{"$f":"SUM(AI19:AI33)","v":4489555},{"$f":"SUM(AJ19:AJ33)","v":4590602},{"$f":"SUM(AK19:AK33)","v":4684056},{"$f":"SUM(AL19:AL33)","v":4785634},{"$f":"SUM(AM19:AM33)","v":6046250},{"$f":"SUM(AN19:AN33)","v":6276689}]
["ERO","ANC","Realizável a longo prazo",4500527,4574275,4645851,4816368.061661331,4810516,4917051,5000947,5290630.2389821187,5222158,5720145,5816036,1054621,{"$f":"SUBTOTAL(9,P19:P30)","v":1111549},{"$f":"SUBTOTAL(9,Q19:Q30)","v":1157430},{"$f":"SUBTOTAL(9,R19:R30)","v":1178567},{"$f":"SUM(S19:S30)","v":1159934},1254652,1303589,1324082,1634204,1161644,1424325,1498073,1740155,{"$f":"SUM(AB19:AB30)","v":1795685},1867921,1751517,1726931,1779820,1813461,1768661,{"$f":"SUM(AI19:AI30)","v":1938710},{"$f":"SUM(AJ19:AJ30)","v":1966396},{"$f":"SUM(AK19:AK30)","v":1991943},{"$f":"SUM(AL19:AL30)","v":1992701},{"$f":"SUM(AM19:AM30)","v":3168156},{"$f":"SUM(AN19:AN30)","v":3304060}]
["ERO","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ERO","ANC","Ativo financeiro indenizável da concessão",933680,1050359,1052907,1132227.0616613314,1142070,1165919,1199518,1213625,1226106,1231235,1252269,15420,19444,23032,28429,29027,29872,29732,30272,31546,41761,45713,57575,118509,157773,193337,251772,268035,315470,352247,358343,368809,380721,391918,404366,430992,449824]
["ERO","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","ANC","Consumidores e concessionárias",18373,18083,18434,59299,15932,16677,16894,158598,16551,16675,16019,234961,233291,221647,223894,216405,220770,222512,242398,271636,277524,269967,277737,289492,273908,238390,213911,241562,224456,209809,187102,163949,161674,162357,159659,87432,83398]
["ERO","ANC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-423,0,0,0,0,0,-1562,-1562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","ANC","Ativos financeiros setoriais",0,0,0,0,0,0,0,98026,0,0,0,534125,577043,592410,574821,549467,555138,549734,559643,560727,31193,36683,37606,146626,29856,22857,-4909,32980,37147,15381,-3301,42508,31105,12752,17544,117675,311620]
["ERO","ANC","Tributos a recuperar",7138,7162,6413,6534,6460,5850,5539,5292,4757,4139,5645,5875,4425,8522,20601,25214,31042,35807,41453,39601,41616,191594,192245,193822,193389,199834,75583,67614,70545,21303,23835,20178,22698,21881,24792,72833,74318]
["ERO","ANC","Créditos tributários",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,981774,988116]
["ERO","ANC","Cauções e depósitos vinculados",113468,116732,124036,127064,131219,135089,144753,152721,180441,196719,213001,222588,235694,246057,257591,258636,263999,286184,310346,441667,466090,598618,634429,642231,932942,966262,1018819,933431,959164,1001694,1040566,1127359,1160999,1174470,1166852,1204753,1250034]
["ERO","ANC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,0,0,24005,31898,40160,62539,88328,97676,100762,116300,91482,132333,147715,75505,131465,99283,109856,120113,176733,154967,209340,202903,220707,211633,260822,134877]
["ERO","ANC","Concessão do servIço público-ativo de contrato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"-","",0,0,0]
["ERO","ANC","Outros créditos",3427868,3381939,3444061,3491244,3514835,3593516,3634243,3662368,3794303,4271377,4329102,41652,41652,41757,41756,41025,91292,91292,42294,188265,188722,191830,166148,201760,132312,115776,97058,73453,52925,36294,7149,6567,6296,7858,7855,11875,11873]
["ERO","ANC","Investimentos",1806,1806,1806,1806,1806,1806,1806,1806,1806,1806,1806,1806,166,166,166,166,166,166,166,166,166,166,166,166,166,166,166,166,166,167,167,167,167,168,168,168,168]
["ERO","ANC","Imobilizado",32366,28014,28456,28044,27623,27916,27827,27332,27043,26809,31459,10066,7117,20610,15068,17109,22446,33041,15474,20547,21394,29868,32512,32763,34194,34605,38804,44277,42258,41955,42188,41897,41513,40844,41166,41887,44078]
["ERO","ANC","Intangível",53387,39908,67467,25156,31003,34161,25419,38896,24023,44235,33395,1233751,1244992,1342463,1504697,{"$f":"1055451+560344","v":1615795},1754367,1810912,1963661,1823741,1909835,2087141,2278344,1920609,1980440,2010405,2157231,2346504,2409356,2482736,2500584,2508781,2582526,2651101,2751599,2836039,2928383]
["ERO","ATIVO","Total do ativo",5355991,5470987,5540013,5525659.061661331,5672422,5700135,5897963,6137555.2389821187,5960591,6556801,6709666,3541627,{"$f":"P6+P17","v":3721592},{"$f":"Q6+Q17","v":3994077},{"$f":"R6+R17","v":4005278},{"$f":"S17+S6","v":3966323},3998057,4005944,4167347,4462410,3982885,4485899,5105538,5327464,{"$f":"AB17+AB6","v":4569889},4772234,4858933,5003100,5177943,5569852,5331857,{"$f":"AI17+AI6","v":5422891},5588203,6011003,6075644,7283099,7597300]
["ERO","PC","Passivo circulante",1754647,1857443,1749497,2120213,2182477,2240070,2666707,2997256,2840182,2130930,2127035,669350,{"$f":"SUBTOTAL(9,P36:P46)","v":536415},{"$f":"SUBTOTAL(9,Q36:Q46)","v":565041},{"$f":"SUBTOTAL(9,R36:R46)","v":740406},{"$f":"SUM(S36:S46)","v":823149},974646,902860,1248078,1461590,1351423,1361784,1560261,1762415,{"$f":"SUM(AB36:AB46)","v":1751420},1861017,2002949,2023556,1714349,1677868,1337185,{"$f":"SUM(AI36:AI46)","v":1237961},1248237,1242117,1339529,1011594,1077647]
["ERO","PC","Fornecedores",1261592,1253342,1334689,1545018,1602442,1766511,2154355,2286301,2378408,1676345,1730317,229900,198333,253446,344267,379709,384343,225657,232443,303809,201784,234254,352939,279706,173036,139860,163783,191852,166207,185086,184194,237992,211850,207687,270220,227766,272020]
["ERO","PC","Empréstimos e Financiamentos",142037,152548,18842,23324,78161,147518,228164,315172,149794,202912,172829,99648,0,0,0,0,0,0,0,7129,7129,16005,22211,96062,343486,554207,666517,596154,319347,319504,35187,36640,34753,427851,428853,23391,24263]
["ERO","PC","Debêntures",0,0,0,0,0,0,0,0,0,0,0,5559,35325,9635,46504,60625,215976,309250,456952,527497,533838,520230,532578,532833,551612,526810,556230,595092,495508,627461,527762,320620,343789,17368,41848,34010,71092]
["ERO","PC","Impostos e contribuições sociais",68216,67925,69998,69418,73874,63609,69359,68261,66794,61912,91712,67245,53419,58354,74169,79450,76909,100281,90120,78823,64905,75434,96056,80804,86037,74955,73532,53173,98965,70270,67297,68298,96928,94768,121662,118904,149032]
["ERO","PC","Dividendos a pagar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","PC","Encargos de dívidas",49,0,2,6,0,44,55,326,326,444,10125,6525,0,0,0,152,1441,118,946,120,1528,3196,9560,11314,19249,27180,36921,44615,54181,25266,38250,33254,38874,26579,22677,12700,9287]
["ERO","PC","Benefícios pós-emprego",0,0,0,6316,5468,4620,3771,1749,1241,733,270,16661,18594,16660,16660,16661,16660,16660,16660,16785,16785,16785,16785,16872,16872,16872,16872,16661,16661,16246,16246,917,917,917,302,461,461]
["ERO","PC","Passivos financeiros setoriais",0,0,0,74898,0,0,0,61385,0,0,0,139146,127783,121576,131177,152494,121939,103499,330605,415375,370189,330397,351228,301212,120608,79788,40175,52240,7539,7987,35094,137093,102369,69648,38896,153964,114804]
["ERO","PC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,0,0,4334,2764,3558,7255,3446,4173,4578,8825,28453,36963,54394,41994,83690,85387,86093,88849,75777,66163,66960,66417,50174,73728,93340,81085]
["ERO","PC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23008,242626,253849,248472,247899,246813,231223,228661,220190,209606,227412,226210,219590,229306,242885]
["ERO","PC","Outros passivos",282753,383628,325966,401233,422532,257768,211003,264062,243619,188584,121782,104666,102961,101036,124865,130500,150123,143949,116179,107474,146440,137030,118933,146592,144677,109183,115633,140863,235869,121610,146802,126581,124928,120915,121753,117752,112718]
["ERO","PNC","Não circulante",4082670,4199739,4468235,4828844,4896409,5059289,5108834,5433706,5541288,7160404,7422170,4136058,{"$f":"SUBTOTAL(9,P48:P58)","v":3952194},{"$f":"SUBTOTAL(9,Q48:Q58)","v":4950450},{"$f":"SUBTOTAL(9,R48:R58)","v":4919084},{"$f":"SUM(S48:S58)","v":4894605},4882292,4991263,4822634,5013640,4637782,5182718,5636172,5918131,{"$f":"SUM(AB48:AB58)","v":4405531},4590173,4326216,4532267,5102984,3747990,3774517,{"$f":"SUM(AI48:AI58)","v":4003498},4068071,4290839,4233347,4498557,4552744]
["ERO","PNC","Empréstimos e financiamentos",597696,615429,774445,940637,977798,1031665,1035611,1049659,1284277,1303077,1387362,865396,631164,633577,641708,749016,998148,1018678,1034821,1013397,568919,761805,1012543,1088180,817104,645705,543578,595309,583300,778920,1292266,1264483,1298069,997072,941583,1006236,962012]
["ERO","PNC","Debêntures",0,0,0,0,0,0,0,0,0,0,0,1547561,1548168,1888676,1898757,1863760,1719079,1609754,1477677,1555839,1414420,1591825,1457560,1430123,1313556,1587089,1449058,1263564,1302597,1060267,1041086,1302121,1309835,1815095,1813864,2331522,2406961]
["ERO","PNC","Impostos a Recolher",4092,4209,4223,4260,4260,15752,12289,8887,5486,130878,120934,4664,74623,4810,4915,5077,5293,5080,5147,20187,9034,9947,10849,11955,13343,14924,16800,18716,18558,28715,21816,21608,23211,25349,26506,840,859]
["ERO","PNC","Fornecedores",3145346,3235424,3329744,3421566,3511013,3584226,3608277,3636384,3658809,4458422,4350860,2325,0,0,0,0,0,1300,1337,1373,1407,1888,2287,2355,2491,2610,2621,2649,2707,3149,6945,4455,6264,9306,12802,13010,13288]
["ERO","PNC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1779,0,0,6930,0,0,0,868,2660,1485,3581,1618,0,0,0,0]
["ERO","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",144568,150453,161460,254765,195361,220745,244067,374796,285357,885432,902184,1300580,1329830,1330849,1296080,1214189,1209411,1182199,1208227,1218690,1237403,1249948,1248433,1250614,1244798,1195904,1142329,1022658,1016474,1009218,975458,953096,965491,973606,962979,957348,980240]
["ERO","PNC","Benefícios pós-emprego",0,0,0,0,0,0,0,0,0,0,0,55113,55113,29401,19401,13927,13814,13668,13476,10266,9643,9482,8069,9377,9205,8743,8595,6243,6112,6244,6104,21587,21409,21345,21824,22590,22523]
["ERO","PNC","Passivos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,90010,41926,66926,53366,33811,35679,28132,26270,20124,23716,28073,12926,20865,70748,1927,2324,1511,840,2579,3143,2054,1060,3336,3925,2525,1445,3389]
["ERO","PNC","Incorporação de redes",0,0,0,7838,0,0,0,152878,0,0,0,120933,115786,115733,115786,104779,102729,102477,102058,107274,101699,113410,125279,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ERO","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,145239,146651,148130,151052,154558,157724,74329,8739,146768,0,7228,7527,7669,7813,6518,7813]
["ERO","PNC","Outros passivos",190968,194224,198363,199778,207977,206901,208590,211102,307359,382595,570820,197560,130584,894038,908626,908178,805686,1031837,959767,1062898,1267184,1284469,1603636,1906649,845125,978316,1004000,1547959,2161050,708906,427303,424279,431311,437472,443451,159048,155659]
["ERO","PL","Patrimônio líquido",-481326,-586195,-677719,-1423397.9383386686,-1406464,-1599224,-1877578,-2293406.7610178809,-2420879,-2734533,-2839539,-1263781,{"$f":"SUM(P60:P70)","v":-767017},-1521414,-1654212,-1751431,-1858881,-1888179,-1903365,-2012820,-2006320,-2058603,-2090895,-2353082,{"$f":"SUM(AB60:AB70)","v":-1587062},-1678956,-1470232,-1552723,-1639390,143994,220155,{"$f":"SUM(AI60:AI70)","v":181432},271895,478047,502768,1772948,1966909]
["ERO","PL","Capital social",1325369,1325369,1325369,1325369,1325369,1325369,1325369,1325369,1325369,1325369,1325369,3440347,3440348,3440348,3440347,3440347,3440347,3440347,3440347,3440347,3440347,3440347,3440347,3440347,3449030,3449025,3449025,3449025,3449025,3468699,3468699,3468699,3468699,3472237,3472237,3477370,3477370]
["ERO","PL","Reservas de Capital",0,0,0,0,0,0,0,0,0,0,0,-28205,49,76,117,160,201,242,284,-115641,-115546,-115527,-115399,-116573,743167,743145,1043272,743368,1043485,2691355,2965122,2691565,3123029,3041302,3041573,3550013,3550233]
["ERO","PL","Lucros (Prejuízos) Acumulados",-1806908,-1911777,-2003301,-2744642.9383386686,-2727709,-2920469,-3198823,-3617026.7610178809,-3745007,-4059169,-4164638,-4675923,-4818124,-4961838,-5094676,-5191938,-5299429,-5328768,-5343996,-5335755,-5329350,-5381652,-5414072,-5674878,-5777281,-5869148,-5960551,-6045448,-6132232,-6193534,-6213998,-6332629,-6319853,-6264212,-6239762,-5253409,-5060016]
["ERO","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ERO","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ERO","PL","Reservas de Lucros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","PL","Dividendos adicionais propostos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","PL","Outros Resultados Abrangentes",213,213,213,-4124,-4124,-4124,-4124,-1749,-1241,-733,-270,0,0,0,0,0,0,0,0,-1771,-1771,-1771,-1771,-1978,-1978,-1978,-1978,332,332,332,332,20,20,20,20,-1026,-678]
["ERO","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,610710,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,177142,0,353777,0,228700,228700,0,0]
["ERO","PL","Participação de acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ERO","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ERO","PASSIVO","Total do passivo",5355991,5470987,5540013,5525659.061661331,5672422,5700135,5897963,6137555.2389821187,5960591,6556801,6709666,3541627,{"$f":"P59+P47+P35","v":3721592},{"$f":"Q59+Q47+Q35","v":3994077},{"$f":"R59+R47+R35","v":4005278},{"$f":"S35+S47+S59","v":3966323},3998057,4005944,4167347,4462410,3982885,4485899,5105538,5327464,{"$f":"AB35+AB47+AB59","v":4569889},4772234,4858933,5003100,5177943,5569852,5331857,{"$f":"AI35+AI47+AI59","v":5422891},5588203,6011003,6075644,7283099,7597300]
[null,null,null,{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V71-V34","v":0},{"$f":"W71-W34","v":0},{"$f":"X71-X34","v":0},{"$f":"Y71-Y34","v":0},0,0,{"$f":"AB71-AB34","v":0},0,0,0,0,0,0,{"$f":"AI71-AI34","v":0},{"$f":"AJ71-AJ34","v":0},0,{"$f":"AL71-AL34","v":0},{"$f":"AM71-AM34","v":0},{"$f":"AN71-AN34","v":0}]
[]
[null,null,null,{"$f":"D71=D34","v":true},true,true,true,true,true,true,true,{"$f":"L71=L34","v":true},{"$f":"M71=M34","v":true},{"$f":"N71=N34","v":true},{"$f":"O71=O34","v":true}]

{"sheet":"BS.ALSOL","index":70,"n_rows":71,"n_cols":24,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"ALSOL"]
[]
[null,null,"R$ thousand",{"$f":"BP.ALSOL!D4","v":43921},{"$f":"BP.ALSOL!E4","v":44012},{"$f":"BP.ALSOL!F4","v":44104},{"$f":"BP.ALSOL!G4","v":44196},{"$f":"BP.ALSOL!H4","v":44286},{"$f":"BP.ALSOL!I4","v":44377},{"$f":"BP.ALSOL!J4","v":44469},{"$f":"BP.ALSOL!K4","v":44561},{"$f":"BP.ALSOL!L4","v":44651},{"$f":"BP.ALSOL!M4","v":44742},{"$f":"BP.ALSOL!N4","v":44834},{"$f":"BP.ALSOL!O4","v":44926},{"$f":"BP.ALSOL!P4","v":45016},{"$f":"BP.ALSOL!Q4","v":45107},{"$f":"BP.ALSOL!R4","v":45199},{"$f":"BP.ALSOL!S4","v":45291},{"$f":"BP.ALSOL!T4","v":45382},{"$f":"BP.ALSOL!U4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[null,null,null,{"$f":"BP.ALSOL!D5","v":0}]
[null,null,"Current Assets",{"$f":"BP.ALSOL!D6","v":134818},{"$f":"BP.ALSOL!E6","v":130901},{"$f":"BP.ALSOL!F6","v":96333},{"$f":"BP.ALSOL!G6","v":71455},{"$f":"BP.ALSOL!H6","v":250317},{"$f":"BP.ALSOL!I6","v":181942},{"$f":"BP.ALSOL!J6","v":115071},{"$f":"BP.ALSOL!K6","v":99238},{"$f":"BP.ALSOL!L6","v":657784},{"$f":"BP.ALSOL!M6","v":752775},{"$f":"BP.ALSOL!N6","v":569717},{"$f":"BP.ALSOL!O6","v":285529},{"$f":"BP.ALSOL!P6","v":709249},{"$f":"BP.ALSOL!Q6","v":459747},{"$f":"BP.ALSOL!R6","v":313710},{"$f":"BP.ALSOL!S6","v":360232},{"$f":"BP.ALSOL!T6","v":333250},{"$f":"BP.ALSOL!U6","v":450588},{"$f":"BP.ALSOL!V6","v":426093},{"$f":"BP.ALSOL!W6","v":315177},{"$f":"BP.ALSOL!X6","v":313769}]
[null,null,"Cash and cash equivalents",{"$f":"BP.ALSOL!D7","v":936},{"$f":"BP.ALSOL!E7","v":797},{"$f":"BP.ALSOL!F7","v":1013},{"$f":"BP.ALSOL!G7","v":705},{"$f":"BP.ALSOL!H7","v":165909},{"$f":"BP.ALSOL!I7","v":108063},{"$f":"BP.ALSOL!J7","v":53786},{"$f":"BP.ALSOL!K7","v":14152},{"$f":"BP.ALSOL!L7","v":1329},{"$f":"BP.ALSOL!M7","v":2945},{"$f":"BP.ALSOL!N7","v":2520},{"$f":"BP.ALSOL!O7","v":100254},{"$f":"BP.ALSOL!P7","v":384965},{"$f":"BP.ALSOL!Q7","v":117038},{"$f":"BP.ALSOL!R7","v":18603},{"$f":"BP.ALSOL!S7","v":6887},{"$f":"BP.ALSOL!T7","v":32235},{"$f":"BP.ALSOL!U7","v":5458},{"$f":"BP.ALSOL!V7","v":33978},{"$f":"BP.ALSOL!W7","v":43026},{"$f":"BP.ALSOL!X7","v":36307}]
[null,null,"Money market and secured funds",{"$f":"BP.ALSOL!D8","v":113400},{"$f":"BP.ALSOL!E8","v":88269},{"$f":"BP.ALSOL!F8","v":75592},{"$f":"BP.ALSOL!G8","v":55475},{"$f":"BP.ALSOL!H8","v":27582},{"$f":"BP.ALSOL!I8","v":16492},{"$f":"BP.ALSOL!J8","v":27901},{"$f":"BP.ALSOL!K8","v":36427},{"$f":"BP.ALSOL!L8","v":528549},{"$f":"BP.ALSOL!M8","v":476981},{"$f":"BP.ALSOL!N8","v":272024},{"$f":"BP.ALSOL!O8","v":117791},{"$f":"BP.ALSOL!P8","v":221092},{"$f":"BP.ALSOL!Q8","v":230171},{"$f":"BP.ALSOL!R8","v":139368},{"$f":"BP.ALSOL!S8","v":248848},{"$f":"BP.ALSOL!T8","v":131505},{"$f":"BP.ALSOL!U8","v":242492},{"$f":"BP.ALSOL!V8","v":235391},{"$f":"BP.ALSOL!W8","v":100687},{"$f":"BP.ALSOL!X8","v":151494}]
[null,null,"Clients, consumers and concessionaires",{"$f":"BP.ALSOL!D9","v":9260},{"$f":"BP.ALSOL!E9","v":7533},{"$f":"BP.ALSOL!F9","v":4834},{"$f":"BP.ALSOL!G9","v":4379},{"$f":"BP.ALSOL!H9","v":4612},{"$f":"BP.ALSOL!I9","v":5089},{"$f":"BP.ALSOL!J9","v":7145},{"$f":"BP.ALSOL!K9","v":6207},{"$f":"BP.ALSOL!L9","v":7329},{"$f":"BP.ALSOL!M9","v":8456},{"$f":"BP.ALSOL!N9","v":22474},{"$f":"BP.ALSOL!O9","v":27294},{"$f":"BP.ALSOL!P9","v":13674},{"$f":"BP.ALSOL!Q9","v":17100},{"$f":"BP.ALSOL!R9","v":19802},{"$f":"BP.ALSOL!S9","v":26996},{"$f":"BP.ALSOL!T9","v":23608},{"$f":"BP.ALSOL!U9","v":15222},{"$f":"BP.ALSOL!V9","v":39834},{"$f":"BP.ALSOL!W9","v":60462},{"$f":"BP.ALSOL!X9","v":59047}]
[null,null,"Credit receivables",{"$f":"BP.ALSOL!D10","v":0},{"$f":"BP.ALSOL!E10","v":0},{"$f":"BP.ALSOL!F10","v":0},{"$f":"BP.ALSOL!G10","v":0},{"$f":"BP.ALSOL!H10","v":0},{"$f":"BP.ALSOL!I10","v":0},{"$f":"BP.ALSOL!J10","v":0},{"$f":"BP.ALSOL!K10","v":0},{"$f":"BP.ALSOL!L10","v":0},{"$f":"BP.ALSOL!M10","v":0},{"$f":"BP.ALSOL!N10","v":0},{"$f":"BP.ALSOL!O10","v":0},{"$f":"BP.ALSOL!P10","v":0},{"$f":"BP.ALSOL!Q10","v":0},{"$f":"BP.ALSOL!R10","v":0},{"$f":"BP.ALSOL!S10","v":0},{"$f":"BP.ALSOL!T10","v":0},{"$f":"BP.ALSOL!U10","v":0},{"$f":"BP.ALSOL!V10","v":0},{"$f":"BP.ALSOL!W10","v":0},{"$f":"BP.ALSOL!X10","v":0}]
["j",null,"Inventory",{"$f":"BP.ALSOL!D11","v":4390},{"$f":"BP.ALSOL!E11","v":15536},{"$f":"BP.ALSOL!F11","v":2965},{"$f":"BP.ALSOL!G11","v":4323},{"$f":"BP.ALSOL!H11","v":19821},{"$f":"BP.ALSOL!I11","v":26357},{"$f":"BP.ALSOL!J11","v":12587},{"$f":"BP.ALSOL!K11","v":7994},{"$f":"BP.ALSOL!L11","v":47647},{"$f":"BP.ALSOL!M11","v":127012},{"$f":"BP.ALSOL!N11","v":145387},{"$f":"BP.ALSOL!O11","v":17784},{"$f":"BP.ALSOL!P11","v":25417},{"$f":"BP.ALSOL!Q11","v":27548},{"$f":"BP.ALSOL!R11","v":37381},{"$f":"BP.ALSOL!S11","v":45296},{"$f":"BP.ALSOL!T11","v":50153},{"$f":"BP.ALSOL!U11","v":47586},{"$f":"BP.ALSOL!V11","v":718},{"$f":"BP.ALSOL!W11","v":11706},{"$f":"BP.ALSOL!X11","v":1703}]
[null,null,"Recoverable taxes",{"$f":"BP.ALSOL!D12","v":3821},{"$f":"BP.ALSOL!E12","v":3021},{"$f":"BP.ALSOL!F12","v":2855},{"$f":"BP.ALSOL!G12","v":1911},{"$f":"BP.ALSOL!H12","v":1947},{"$f":"BP.ALSOL!I12","v":2636},{"$f":"BP.ALSOL!J12","v":3709},{"$f":"BP.ALSOL!K12","v":4988},{"$f":"BP.ALSOL!L12","v":4024},{"$f":"BP.ALSOL!M12","v":7569},{"$f":"BP.ALSOL!N12","v":8074},{"$f":"BP.ALSOL!O12","v":11149},{"$f":"BP.ALSOL!P12","v":12633},{"$f":"BP.ALSOL!Q12","v":16638},{"$f":"BP.ALSOL!R12","v":18486},{"$f":"BP.ALSOL!S12","v":21299},{"$f":"BP.ALSOL!T12","v":22932},{"$f":"BP.ALSOL!U12","v":26954},{"$f":"BP.ALSOL!V12","v":34612},{"$f":"BP.ALSOL!W12","v":13675},{"$f":"BP.ALSOL!X12","v":20451}]
[null,null,"Derivative financial instruments",{"$f":"BP.ALSOL!D13","v":0},{"$f":"BP.ALSOL!E13","v":114},{"$f":"BP.ALSOL!F13","v":417},{"$f":"BP.ALSOL!G13","v":153},{"$f":"BP.ALSOL!H13","v":3270},{"$f":"BP.ALSOL!I13","v":0},{"$f":"BP.ALSOL!J13","v":306},{"$f":"BP.ALSOL!K13","v":188},{"$f":"BP.ALSOL!L13","v":0},{"$f":"BP.ALSOL!M13","v":0},{"$f":"BP.ALSOL!N13","v":0},{"$f":"BP.ALSOL!O13","v":2006},{"$f":"BP.ALSOL!P13","v":0},{"$f":"BP.ALSOL!Q13","v":100},{"$f":"BP.ALSOL!R13","v":852},{"$f":"BP.ALSOL!S13","v":0},{"$f":"BP.ALSOL!T13","v":3369},{"$f":"BP.ALSOL!U13","v":39542},{"$f":"BP.ALSOL!V13","v":5061},{"$f":"BP.ALSOL!W13","v":55009},{"$f":"BP.ALSOL!X13","v":6369}]
[null,null,"Financial sector assets",{"$f":"BP.ALSOL!D14","v":0},{"$f":"BP.ALSOL!E14","v":0},{"$f":"BP.ALSOL!F14","v":0},{"$f":"BP.ALSOL!G14","v":0},{"$f":"BP.ALSOL!H14","v":0},{"$f":"BP.ALSOL!I14","v":0},{"$f":"BP.ALSOL!J14","v":0},{"$f":"BP.ALSOL!K14","v":0},{"$f":"BP.ALSOL!L14","v":0},{"$f":"BP.ALSOL!M14","v":0},{"$f":"BP.ALSOL!N14","v":0},{"$f":"BP.ALSOL!O14","v":0},{"$f":"BP.ALSOL!P14","v":0},{"$f":"BP.ALSOL!Q14","v":0},{"$f":"BP.ALSOL!R14","v":0},{"$f":"BP.ALSOL!S14","v":0},{"$f":"BP.ALSOL!T14","v":0},{"$f":"BP.ALSOL!U14","v":0},{"$f":"BP.ALSOL!V14","v":0},{"$f":"BP.ALSOL!W14","v":0},{"$f":"BP.ALSOL!X14","v":0}]
[null,null,"Concession financial asset",{"$f":"BP.ALSOL!D15","v":0},{"$f":"BP.ALSOL!E15","v":0},{"$f":"BP.ALSOL!F15","v":0},{"$f":"BP.ALSOL!G15","v":0},{"$f":"BP.ALSOL!H15","v":0},{"$f":"BP.ALSOL!I15","v":0},{"$f":"BP.ALSOL!J15","v":0},{"$f":"BP.ALSOL!K15","v":0},{"$f":"BP.ALSOL!L15","v":0},{"$f":"BP.ALSOL!M15","v":0},{"$f":"BP.ALSOL!N15","v":0},{"$f":"BP.ALSOL!O15","v":0},{"$f":"BP.ALSOL!P15","v":0},{"$f":"BP.ALSOL!Q15","v":0},{"$f":"BP.ALSOL!R15","v":0},{"$f":"BP.ALSOL!S15","v":0},{"$f":"BP.ALSOL!T15","v":"-"},{"$f":"BP.ALSOL!U15","v":"-"},{"$f":"BP.ALSOL!V15","v":"-"},{"$f":"BP.ALSOL!W15","v":"-"},{"$f":"BP.ALSOL!X15","v":"-"}]
[null,null,"Other Acciunts Receivable",{"$f":"BP.ALSOL!D16","v":3011},{"$f":"BP.ALSOL!E16","v":15631},{"$f":"BP.ALSOL!F16","v":8657},{"$f":"BP.ALSOL!G16","v":4509},{"$f":"BP.ALSOL!H16","v":27176},{"$f":"BP.ALSOL!I16","v":23305},{"$f":"BP.ALSOL!J16","v":9637},{"$f":"BP.ALSOL!K16","v":29282},{"$f":"BP.ALSOL!L16","v":68906},{"$f":"BP.ALSOL!M16","v":129812},{"$f":"BP.ALSOL!N16","v":119238},{"$f":"BP.ALSOL!O16","v":9251},{"$f":"BP.ALSOL!P16","v":51468},{"$f":"BP.ALSOL!Q16","v":51152},{"$f":"BP.ALSOL!R16","v":79218},{"$f":"BP.ALSOL!S16","v":10906},{"$f":"BP.ALSOL!T16","v":69448},{"$f":"BP.ALSOL!U16","v":73334},{"$f":"BP.ALSOL!V16","v":76499},{"$f":"BP.ALSOL!W16","v":30612},{"$f":"BP.ALSOL!X16","v":38398}]
[null,null,"Non-Current Assets",{"$f":"BP.ALSOL!D17","v":75551},{"$f":"BP.ALSOL!E17","v":82883},{"$f":"BP.ALSOL!F17","v":100345},{"$f":"BP.ALSOL!G17","v":145826},{"$f":"BP.ALSOL!H17","v":165831},{"$f":"BP.ALSOL!I17","v":218576},{"$f":"BP.ALSOL!J17","v":294512},{"$f":"BP.ALSOL!K17","v":372022},{"$f":"BP.ALSOL!L17","v":450350},{"$f":"BP.ALSOL!M17","v":606227},{"$f":"BP.ALSOL!N17","v":831090},{"$f":"BP.ALSOL!O17","v":1271664},{"$f":"BP.ALSOL!P17","v":1405605},{"$f":"BP.ALSOL!Q17","v":1832532},{"$f":"BP.ALSOL!R17","v":2096829},{"$f":"BP.ALSOL!S17","v":2235013},{"$f":"BP.ALSOL!T17","v":2247437},{"$f":"BP.ALSOL!U17","v":2312489},{"$f":"BP.ALSOL!V17","v":2510390},{"$f":"BP.ALSOL!W17","v":2639539},{"$f":"BP.ALSOL!X17","v":2688402}]
[null,null,"Long Term",{"$f":"BP.ALSOL!D18","v":21184},{"$f":"BP.ALSOL!E18","v":15306},{"$f":"BP.ALSOL!F18","v":11321},{"$f":"BP.ALSOL!G18","v":5626},{"$f":"BP.ALSOL!H18","v":5728},{"$f":"BP.ALSOL!I18","v":7037},{"$f":"BP.ALSOL!J18","v":5682},{"$f":"BP.ALSOL!K18","v":5840},{"$f":"BP.ALSOL!L18","v":5806},{"$f":"BP.ALSOL!M18","v":5929},{"$f":"BP.ALSOL!N18","v":19877},{"$f":"BP.ALSOL!O18","v":77557},{"$f":"BP.ALSOL!P18","v":85711},{"$f":"BP.ALSOL!Q18","v":85017},{"$f":"BP.ALSOL!R18","v":88262},{"$f":"BP.ALSOL!S18","v":93422},{"$f":"BP.ALSOL!T18","v":35876},{"$f":"BP.ALSOL!U18","v":39072},{"$f":"BP.ALSOL!V18","v":39080},{"$f":"BP.ALSOL!W18","v":91437},{"$f":"BP.ALSOL!X18","v":110115}]
[null,null,"  Related-party credits",{"$f":"BP.ALSOL!D19","v":0},{"$f":"BP.ALSOL!E19","v":0},{"$f":"BP.ALSOL!F19","v":0},{"$f":"BP.ALSOL!G19","v":0},{"$f":"BP.ALSOL!H19","v":0},{"$f":"BP.ALSOL!I19","v":0},{"$f":"BP.ALSOL!J19","v":0},{"$f":"BP.ALSOL!K19","v":0},{"$f":"BP.ALSOL!L19","v":0},{"$f":"BP.ALSOL!M19","v":0},{"$f":"BP.ALSOL!N19","v":0},{"$f":"BP.ALSOL!O19","v":0},{"$f":"BP.ALSOL!P19","v":0},{"$f":"BP.ALSOL!Q19","v":0},{"$f":"BP.ALSOL!R19","v":0},{"$f":"BP.ALSOL!S19","v":0},{"$f":"BP.ALSOL!T19","v":"-"},{"$f":"BP.ALSOL!U19","v":""},{"$f":"BP.ALSOL!V19","v":0},{"$f":"BP.ALSOL!W19","v":0},{"$f":"BP.ALSOL!X19","v":0}]
[null,null,"Concession Accounts Receivable",{"$f":"BP.ALSOL!D20","v":0},{"$f":"BP.ALSOL!E20","v":0},{"$f":"BP.ALSOL!F20","v":0},{"$f":"BP.ALSOL!G20","v":0},{"$f":"BP.ALSOL!H20","v":0},{"$f":"BP.ALSOL!I20","v":0},{"$f":"BP.ALSOL!J20","v":0},{"$f":"BP.ALSOL!K20","v":0},{"$f":"BP.ALSOL!L20","v":0},{"$f":"BP.ALSOL!M20","v":0},{"$f":"BP.ALSOL!N20","v":0},{"$f":"BP.ALSOL!O20","v":0},{"$f":"BP.ALSOL!P20","v":0},{"$f":"BP.ALSOL!Q20","v":0},{"$f":"BP.ALSOL!R20","v":0},{"$f":"BP.ALSOL!S20","v":0},{"$f":"BP.ALSOL!T20","v":0},{"$f":"BP.ALSOL!U20","v":0},{"$f":"BP.ALSOL!V20","v":0},{"$f":"BP.ALSOL!W20","v":0},{"$f":"BP.ALSOL!X20","v":0}]
[null,null,"Money market and secured funds",{"$f":"BP.ALSOL!D21","v":0},{"$f":"BP.ALSOL!E21","v":0},{"$f":"BP.ALSOL!F21","v":0},{"$f":"BP.ALSOL!G21","v":0},{"$f":"BP.ALSOL!H21","v":0},{"$f":"BP.ALSOL!I21","v":0},{"$f":"BP.ALSOL!J21","v":0},{"$f":"BP.ALSOL!K21","v":0},{"$f":"BP.ALSOL!L21","v":0},{"$f":"BP.ALSOL!M21","v":0},{"$f":"BP.ALSOL!N21","v":0},{"$f":"BP.ALSOL!O21","v":0},{"$f":"BP.ALSOL!P21","v":0},{"$f":"BP.ALSOL!Q21","v":0},{"$f":"BP.ALSOL!R21","v":0},{"$f":"BP.ALSOL!S21","v":0},{"$f":"BP.ALSOL!T21","v":0},{"$f":"BP.ALSOL!U21","v":0},{"$f":"BP.ALSOL!V21","v":0},{"$f":"BP.ALSOL!W21","v":0},{"$f":"BP.ALSOL!X21","v":0}]
[null,null,"  Clients, consumers and concessionaires",{"$f":"BP.ALSOL!D22","v":10436},{"$f":"BP.ALSOL!E22","v":9372},{"$f":"BP.ALSOL!F22","v":6070},{"$f":"BP.ALSOL!G22","v":4433},{"$f":"BP.ALSOL!H22","v":4425},{"$f":"BP.ALSOL!I22","v":4428},{"$f":"BP.ALSOL!J22","v":3223},{"$f":"BP.ALSOL!K22","v":3099},{"$f":"BP.ALSOL!L22","v":3103},{"$f":"BP.ALSOL!M22","v":3103},{"$f":"BP.ALSOL!N22","v":3103},{"$f":"BP.ALSOL!O22","v":3103},{"$f":"BP.ALSOL!P22","v":3103},{"$f":"BP.ALSOL!Q22","v":3103},{"$f":"BP.ALSOL!R22","v":3103},{"$f":"BP.ALSOL!S22","v":2412},{"$f":"BP.ALSOL!T22","v":2412},{"$f":"BP.ALSOL!U22","v":2412},{"$f":"BP.ALSOL!V22","v":2412},{"$f":"BP.ALSOL!W22","v":0},{"$f":"BP.ALSOL!X22","v":0}]
[null,null,"  Credit receivables",{"$f":"BP.ALSOL!D23","v":0},{"$f":"BP.ALSOL!E23","v":0},{"$f":"BP.ALSOL!F23","v":0},{"$f":"BP.ALSOL!G23","v":0},{"$f":"BP.ALSOL!H23","v":0},{"$f":"BP.ALSOL!I23","v":0},{"$f":"BP.ALSOL!J23","v":0},{"$f":"BP.ALSOL!K23","v":0},{"$f":"BP.ALSOL!L23","v":0},{"$f":"BP.ALSOL!M23","v":0},{"$f":"BP.ALSOL!N23","v":0},{"$f":"BP.ALSOL!O23","v":0},{"$f":"BP.ALSOL!P23","v":0},{"$f":"BP.ALSOL!Q23","v":0},{"$f":"BP.ALSOL!R23","v":0},{"$f":"BP.ALSOL!S23","v":0},{"$f":"BP.ALSOL!T23","v":0},{"$f":"BP.ALSOL!U23","v":0},{"$f":"BP.ALSOL!V23","v":0},{"$f":"BP.ALSOL!W23","v":0},{"$f":"BP.ALSOL!X23","v":0}]
[null,null,"  Financial sector assets",{"$f":"BP.ALSOL!D24","v":0},{"$f":"BP.ALSOL!E24","v":0},{"$f":"BP.ALSOL!F24","v":0},{"$f":"BP.ALSOL!G24","v":0},{"$f":"BP.ALSOL!H24","v":0},{"$f":"BP.ALSOL!I24","v":0},{"$f":"BP.ALSOL!J24","v":0},{"$f":"BP.ALSOL!K24","v":0},{"$f":"BP.ALSOL!L24","v":0},{"$f":"BP.ALSOL!M24","v":0},{"$f":"BP.ALSOL!N24","v":0},{"$f":"BP.ALSOL!O24","v":0},{"$f":"BP.ALSOL!P24","v":0},{"$f":"BP.ALSOL!Q24","v":0},{"$f":"BP.ALSOL!R24","v":0},{"$f":"BP.ALSOL!S24","v":0},{"$f":"BP.ALSOL!T24","v":0},{"$f":"BP.ALSOL!U24","v":0},{"$f":"BP.ALSOL!V24","v":0},{"$f":"BP.ALSOL!W24","v":0},{"$f":"BP.ALSOL!X24","v":0}]
[null,null,"  Recoverable taxes",{"$f":"BP.ALSOL!D25","v":94},{"$f":"BP.ALSOL!E25","v":94},{"$f":"BP.ALSOL!F25","v":94},{"$f":"BP.ALSOL!G25","v":94},{"$f":"BP.ALSOL!H25","v":94},{"$f":"BP.ALSOL!I25","v":94},{"$f":"BP.ALSOL!J25","v":0},{"$f":"BP.ALSOL!K25","v":0},{"$f":"BP.ALSOL!L25","v":0},{"$f":"BP.ALSOL!M25","v":0},{"$f":"BP.ALSOL!N25","v":0},{"$f":"BP.ALSOL!O25","v":34},{"$f":"BP.ALSOL!P25","v":0},{"$f":"BP.ALSOL!Q25","v":0},{"$f":"BP.ALSOL!R25","v":0},{"$f":"BP.ALSOL!S25","v":0},{"$f":"BP.ALSOL!T25","v":0},{"$f":"BP.ALSOL!U25","v":0},{"$f":"BP.ALSOL!V25","v":0},{"$f":"BP.ALSOL!W25","v":27242},{"$f":"BP.ALSOL!X25","v":20031}]
[null,null,"  Tax credits",{"$f":"BP.ALSOL!D26","v":0},{"$f":"BP.ALSOL!E26","v":0},{"$f":"BP.ALSOL!F26","v":0},{"$f":"BP.ALSOL!G26","v":0},{"$f":"BP.ALSOL!H26","v":0},{"$f":"BP.ALSOL!I26","v":0},{"$f":"BP.ALSOL!J26","v":0},{"$f":"BP.ALSOL!K26","v":0},{"$f":"BP.ALSOL!L26","v":0},{"$f":"BP.ALSOL!M26","v":0},{"$f":"BP.ALSOL!N26","v":2455},{"$f":"BP.ALSOL!O26","v":8809},{"$f":"BP.ALSOL!P26","v":17219},{"$f":"BP.ALSOL!Q26","v":16550},{"$f":"BP.ALSOL!R26","v":19793},{"$f":"BP.ALSOL!S26","v":23573},{"$f":"BP.ALSOL!T26","v":24166},{"$f":"BP.ALSOL!U26","v":27340},{"$f":"BP.ALSOL!V26","v":35796},{"$f":"BP.ALSOL!W26","v":45602},{"$f":"BP.ALSOL!X26","v":62081}]
[null,null,"  Restricted deposits and escrows",{"$f":"BP.ALSOL!D27","v":164},{"$f":"BP.ALSOL!E27","v":164},{"$f":"BP.ALSOL!F27","v":174},{"$f":"BP.ALSOL!G27","v":213},{"$f":"BP.ALSOL!H27","v":216},{"$f":"BP.ALSOL!I27","v":218},{"$f":"BP.ALSOL!J27","v":210},{"$f":"BP.ALSOL!K27","v":126},{"$f":"BP.ALSOL!L27","v":128},{"$f":"BP.ALSOL!M27","v":130},{"$f":"BP.ALSOL!N27","v":133},{"$f":"BP.ALSOL!O27","v":135},{"$f":"BP.ALSOL!P27","v":138},{"$f":"BP.ALSOL!Q27","v":114},{"$f":"BP.ALSOL!R27","v":116},{"$f":"BP.ALSOL!S27","v":811},{"$f":"BP.ALSOL!T27","v":826},{"$f":"BP.ALSOL!U27","v":847},{"$f":"BP.ALSOL!V27","v":832},{"$f":"BP.ALSOL!W27","v":790},{"$f":"BP.ALSOL!X27","v":806}]
[null,null,"  Derivative financial instruments",{"$f":"BP.ALSOL!D28","v":0},{"$f":"BP.ALSOL!E28","v":0},{"$f":"BP.ALSOL!F28","v":0},{"$f":"BP.ALSOL!G28","v":0},{"$f":"BP.ALSOL!H28","v":0},{"$f":"BP.ALSOL!I28","v":0},{"$f":"BP.ALSOL!J28","v":0},{"$f":"BP.ALSOL!K28","v":0},{"$f":"BP.ALSOL!L28","v":0},{"$f":"BP.ALSOL!M28","v":0},{"$f":"BP.ALSOL!N28","v":14186},{"$f":"BP.ALSOL!O28","v":208},{"$f":"BP.ALSOL!P28","v":0},{"$f":"BP.ALSOL!Q28","v":0},{"$f":"BP.ALSOL!R28","v":0},{"$f":"BP.ALSOL!S28","v":0},{"$f":"BP.ALSOL!T28","v":0},{"$f":"BP.ALSOL!U28","v":0},{"$f":"BP.ALSOL!V28","v":0},{"$f":"BP.ALSOL!W28","v":0},{"$f":"BP.ALSOL!X28","v":8336}]
[null,null,"Public service concession - contract asset",{"$f":"BP.ALSOL!D29","v":0},{"$f":"BP.ALSOL!E29","v":0},{"$f":"BP.ALSOL!F29","v":0},{"$f":"BP.ALSOL!G29","v":0},{"$f":"BP.ALSOL!H29","v":0},{"$f":"BP.ALSOL!I29","v":0},{"$f":"BP.ALSOL!J29","v":0},{"$f":"BP.ALSOL!K29","v":0},{"$f":"BP.ALSOL!L29","v":0},{"$f":"BP.ALSOL!M29","v":0},{"$f":"BP.ALSOL!N29","v":0},{"$f":"BP.ALSOL!O29","v":0},{"$f":"BP.ALSOL!P29","v":0},{"$f":"BP.ALSOL!Q29","v":0},{"$f":"BP.ALSOL!R29","v":0},{"$f":"BP.ALSOL!S29","v":0},{"$f":"BP.ALSOL!T29","v":"-"},{"$f":"BP.ALSOL!U29","v":""},{"$f":"BP.ALSOL!V29","v":0},{"$f":"BP.ALSOL!W29","v":0},{"$f":"BP.ALSOL!X29","v":0}]
[null,null,"Other Accounts Receivable",{"$f":"BP.ALSOL!D30","v":10490},{"$f":"BP.ALSOL!E30","v":5676},{"$f":"BP.ALSOL!F30","v":4983},{"$f":"BP.ALSOL!G30","v":886},{"$f":"BP.ALSOL!H30","v":993},{"$f":"BP.ALSOL!I30","v":2297},{"$f":"BP.ALSOL!J30","v":2249},{"$f":"BP.ALSOL!K30","v":2615},{"$f":"BP.ALSOL!L30","v":2575},{"$f":"BP.ALSOL!M30","v":2696},{"$f":"BP.ALSOL!N30","v":0},{"$f":"BP.ALSOL!O30","v":65268},{"$f":"BP.ALSOL!P30","v":65251},{"$f":"BP.ALSOL!Q30","v":65250},{"$f":"BP.ALSOL!R30","v":65250},{"$f":"BP.ALSOL!S30","v":66626},{"$f":"BP.ALSOL!T30","v":8472},{"$f":"BP.ALSOL!U30","v":8473},{"$f":"BP.ALSOL!V30","v":40},{"$f":"BP.ALSOL!W30","v":17803},{"$f":"BP.ALSOL!X30","v":18861}]
[null,null,"Investments",{"$f":"BP.ALSOL!D31","v":0},{"$f":"BP.ALSOL!E31","v":0},{"$f":"BP.ALSOL!F31","v":0},{"$f":"BP.ALSOL!G31","v":0},{"$f":"BP.ALSOL!H31","v":0},{"$f":"BP.ALSOL!I31","v":0},{"$f":"BP.ALSOL!J31","v":5221},{"$f":"BP.ALSOL!K31","v":5223},{"$f":"BP.ALSOL!L31","v":2},{"$f":"BP.ALSOL!M31","v":18990},{"$f":"BP.ALSOL!N31","v":19245},{"$f":"BP.ALSOL!O31","v":35989},{"$f":"BP.ALSOL!P31","v":2},{"$f":"BP.ALSOL!Q31","v":10707},{"$f":"BP.ALSOL!R31","v":16500},{"$f":"BP.ALSOL!S31","v":17950},{"$f":"BP.ALSOL!T31","v":614},{"$f":"BP.ALSOL!U31","v":4521},{"$f":"BP.ALSOL!V31","v":25977},{"$f":"BP.ALSOL!W31","v":1070},{"$f":"BP.ALSOL!X31","v":1070}]
[null,null,"Property, Plant and Equipment",{"$f":"BP.ALSOL!D32","v":49498},{"$f":"BP.ALSOL!E32","v":62772},{"$f":"BP.ALSOL!F32","v":84271},{"$f":"BP.ALSOL!G32","v":124565},{"$f":"BP.ALSOL!H32","v":144690},{"$f":"BP.ALSOL!I32","v":192701},{"$f":"BP.ALSOL!J32","v":264951},{"$f":"BP.ALSOL!K32","v":336297},{"$f":"BP.ALSOL!L32","v":420159},{"$f":"BP.ALSOL!M32","v":556190},{"$f":"BP.ALSOL!N32","v":766749},{"$f":"BP.ALSOL!O32","v":1108024},{"$f":"BP.ALSOL!P32","v":1266362},{"$f":"BP.ALSOL!Q32","v":1664948},{"$f":"BP.ALSOL!R32","v":1920757},{"$f":"BP.ALSOL!S32","v":2024852},{"$f":"BP.ALSOL!T32","v":2107929},{"$f":"BP.ALSOL!U32","v":2161800},{"$f":"BP.ALSOL!V32","v":2235435},{"$f":"BP.ALSOL!W32","v":2389285},{"$f":"BP.ALSOL!X32","v":2409377}]
[null,null,"Intangible Assets",{"$f":"BP.ALSOL!D33","v":4869},{"$f":"BP.ALSOL!E33","v":4805},{"$f":"BP.ALSOL!F33","v":4753},{"$f":"BP.ALSOL!G33","v":15635},{"$f":"BP.ALSOL!H33","v":15413},{"$f":"BP.ALSOL!I33","v":18838},{"$f":"BP.ALSOL!J33","v":18658},{"$f":"BP.ALSOL!K33","v":24662},{"$f":"BP.ALSOL!L33","v":24383},{"$f":"BP.ALSOL!M33","v":25118},{"$f":"BP.ALSOL!N33","v":25219},{"$f":"BP.ALSOL!O33","v":50094},{"$f":"BP.ALSOL!P33","v":53530},{"$f":"BP.ALSOL!Q33","v":71860},{"$f":"BP.ALSOL!R33","v":71310},{"$f":"BP.ALSOL!S33","v":98789},{"$f":"BP.ALSOL!T33","v":103018},{"$f":"BP.ALSOL!U33","v":107096},{"$f":"BP.ALSOL!V33","v":209898},{"$f":"BP.ALSOL!W33","v":157747},{"$f":"BP.ALSOL!X33","v":167840}]
[null,null,"Total Assets",{"$f":"BP.ALSOL!D34","v":210369},{"$f":"BP.ALSOL!E34","v":213784},{"$f":"BP.ALSOL!F34","v":196678},{"$f":"BP.ALSOL!G34","v":217281},{"$f":"BP.ALSOL!H34","v":416148},{"$f":"BP.ALSOL!I34","v":400518},{"$f":"BP.ALSOL!J34","v":409583},{"$f":"BP.ALSOL!K34","v":471260},{"$f":"BP.ALSOL!L34","v":1108134},{"$f":"BP.ALSOL!M34","v":1359002},{"$f":"BP.ALSOL!N34","v":1400807},{"$f":"BP.ALSOL!O34","v":1557193},{"$f":"BP.ALSOL!P34","v":2114854},{"$f":"BP.ALSOL!Q34","v":2292279},{"$f":"BP.ALSOL!R34","v":2410539},{"$f":"BP.ALSOL!S34","v":2595245},{"$f":"BP.ALSOL!T34","v":2580687},{"$f":"BP.ALSOL!U34","v":2763077},{"$f":"BP.ALSOL!V34","v":2936483},{"$f":"BP.ALSOL!W34","v":2954716},{"$f":"BP.ALSOL!X34","v":3002171}]
[null,null,"Current Liabilities",{"$f":"BP.ALSOL!D35","v":25920},{"$f":"BP.ALSOL!E35","v":33702},{"$f":"BP.ALSOL!F35","v":14243},{"$f":"BP.ALSOL!G35","v":37878},{"$f":"BP.ALSOL!H35","v":54803},{"$f":"BP.ALSOL!I35","v":33446},{"$f":"BP.ALSOL!J35","v":45430},{"$f":"BP.ALSOL!K35","v":58122},{"$f":"BP.ALSOL!L35","v":170083},{"$f":"BP.ALSOL!M35","v":151846},{"$f":"BP.ALSOL!N35","v":156665},{"$f":"BP.ALSOL!O35","v":276464},{"$f":"BP.ALSOL!P35","v":693721},{"$f":"BP.ALSOL!Q35","v":805922},{"$f":"BP.ALSOL!R35","v":722838},{"$f":"BP.ALSOL!S35","v":639589},{"$f":"BP.ALSOL!T35","v":730646},{"$f":"BP.ALSOL!U35","v":904713},{"$f":"BP.ALSOL!V35","v":1172983},{"$f":"BP.ALSOL!W35","v":1152004},{"$f":"BP.ALSOL!X35","v":1023364}]
[null,null,"Trade Payables",{"$f":"BP.ALSOL!D36","v":5897},{"$f":"BP.ALSOL!E36","v":26847},{"$f":"BP.ALSOL!F36","v":5167},{"$f":"BP.ALSOL!G36","v":24029},{"$f":"BP.ALSOL!H36","v":42798},{"$f":"BP.ALSOL!I36","v":19836},{"$f":"BP.ALSOL!J36","v":23912},{"$f":"BP.ALSOL!K36","v":41302},{"$f":"BP.ALSOL!L36","v":69781},{"$f":"BP.ALSOL!M36","v":43332},{"$f":"BP.ALSOL!N36","v":34709},{"$f":"BP.ALSOL!O36","v":46808},{"$f":"BP.ALSOL!P36","v":94860},{"$f":"BP.ALSOL!Q36","v":191846},{"$f":"BP.ALSOL!R36","v":117737},{"$f":"BP.ALSOL!S36","v":23164},{"$f":"BP.ALSOL!T36","v":18432},{"$f":"BP.ALSOL!U36","v":23323},{"$f":"BP.ALSOL!V36","v":16306},{"$f":"BP.ALSOL!W36","v":47428},{"$f":"BP.ALSOL!X36","v":43008}]
[null,null,"Loans and Financing",{"$f":"BP.ALSOL!D37","v":0},{"$f":"BP.ALSOL!E37","v":0},{"$f":"BP.ALSOL!F37","v":0},{"$f":"BP.ALSOL!G37","v":0},{"$f":"BP.ALSOL!H37","v":0},{"$f":"BP.ALSOL!I37","v":0},{"$f":"BP.ALSOL!J37","v":0},{"$f":"BP.ALSOL!K37","v":385},{"$f":"BP.ALSOL!L37","v":2203},{"$f":"BP.ALSOL!M37","v":5428},{"$f":"BP.ALSOL!N37","v":3462},{"$f":"BP.ALSOL!O37","v":117750},{"$f":"BP.ALSOL!P37","v":474185},{"$f":"BP.ALSOL!Q37","v":451693},{"$f":"BP.ALSOL!R37","v":480971},{"$f":"BP.ALSOL!S37","v":374290},{"$f":"BP.ALSOL!T37","v":390667},{"$f":"BP.ALSOL!U37","v":566304},{"$f":"BP.ALSOL!V37","v":752364},{"$f":"BP.ALSOL!W37","v":903464},{"$f":"BP.ALSOL!X37","v":888671}]
[null,null,"Debentures",{"$f":"BP.ALSOL!D38","v":2358},{"$f":"BP.ALSOL!E38","v":860},{"$f":"BP.ALSOL!F38","v":1690},{"$f":"BP.ALSOL!G38","v":634},{"$f":"BP.ALSOL!H38","v":1320},{"$f":"BP.ALSOL!I38","v":2590},{"$f":"BP.ALSOL!J38","v":2736},{"$f":"BP.ALSOL!K38","v":5345},{"$f":"BP.ALSOL!L38","v":5327},{"$f":"BP.ALSOL!M38","v":9335},{"$f":"BP.ALSOL!N38","v":8578},{"$f":"BP.ALSOL!O38","v":10085},{"$f":"BP.ALSOL!P38","v":8941},{"$f":"BP.ALSOL!Q38","v":10139},{"$f":"BP.ALSOL!R38","v":8745},{"$f":"BP.ALSOL!S38","v":111076},{"$f":"BP.ALSOL!T38","v":239578},{"$f":"BP.ALSOL!U38","v":237059},{"$f":"BP.ALSOL!V38","v":266054},{"$f":"BP.ALSOL!W38","v":134861},{"$f":"BP.ALSOL!X38","v":0}]
[null,null,"Salary, Taxes and Social Contribution",{"$f":"BP.ALSOL!D39","v":4305},{"$f":"BP.ALSOL!E39","v":4497},{"$f":"BP.ALSOL!F39","v":3373},{"$f":"BP.ALSOL!G39","v":2909},{"$f":"BP.ALSOL!H39","v":3011},{"$f":"BP.ALSOL!I39","v":3977},{"$f":"BP.ALSOL!J39","v":5100},{"$f":"BP.ALSOL!K39","v":5101},{"$f":"BP.ALSOL!L39","v":5417},{"$f":"BP.ALSOL!M39","v":4326},{"$f":"BP.ALSOL!N39","v":4981},{"$f":"BP.ALSOL!O39","v":5170},{"$f":"BP.ALSOL!P39","v":4551},{"$f":"BP.ALSOL!Q39","v":6428},{"$f":"BP.ALSOL!R39","v":2594},{"$f":"BP.ALSOL!S39","v":6705},{"$f":"BP.ALSOL!T39","v":6225},{"$f":"BP.ALSOL!U39","v":5664},{"$f":"BP.ALSOL!V39","v":4789},{"$f":"BP.ALSOL!W39","v":15675},{"$f":"BP.ALSOL!X39","v":13488}]
[null,null,"Dividends Payable",{"$f":"BP.ALSOL!D40","v":0},{"$f":"BP.ALSOL!E40","v":0},{"$f":"BP.ALSOL!F40","v":0},{"$f":"BP.ALSOL!G40","v":0},{"$f":"BP.ALSOL!H40","v":0},{"$f":"BP.ALSOL!I40","v":0},{"$f":"BP.ALSOL!J40","v":0},{"$f":"BP.ALSOL!K40","v":0},{"$f":"BP.ALSOL!L40","v":0},{"$f":"BP.ALSOL!M40","v":0},{"$f":"BP.ALSOL!N40","v":0},{"$f":"BP.ALSOL!O40","v":0},{"$f":"BP.ALSOL!P40","v":145},{"$f":"BP.ALSOL!Q40","v":0},{"$f":"BP.ALSOL!R40","v":0},{"$f":"BP.ALSOL!S40","v":0},{"$f":"BP.ALSOL!T40","v":0},{"$f":"BP.ALSOL!U40","v":0},{"$f":"BP.ALSOL!V40","v":0},{"$f":"BP.ALSOL!W40","v":0},{"$f":"BP.ALSOL!X40","v":0}]
[null,null,"Debt charges",{"$f":"BP.ALSOL!D41","v":0},{"$f":"BP.ALSOL!E41","v":0},{"$f":"BP.ALSOL!F41","v":0},{"$f":"BP.ALSOL!G41","v":0},{"$f":"BP.ALSOL!H41","v":0},{"$f":"BP.ALSOL!I41","v":0},{"$f":"BP.ALSOL!J41","v":0},{"$f":"BP.ALSOL!K41","v":0},{"$f":"BP.ALSOL!L41","v":0},{"$f":"BP.ALSOL!M41","v":0},{"$f":"BP.ALSOL!N41","v":336},{"$f":"BP.ALSOL!O41","v":0},{"$f":"BP.ALSOL!P41","v":1120},{"$f":"BP.ALSOL!Q41","v":1080},{"$f":"BP.ALSOL!R41","v":990},{"$f":"BP.ALSOL!S41","v":0},{"$f":"BP.ALSOL!T41","v":1480},{"$f":"BP.ALSOL!U41","v":1456},{"$f":"BP.ALSOL!V41","v":26170},{"$f":"BP.ALSOL!W41","v":0},{"$f":"BP.ALSOL!X41","v":0}]
[null,null,"Post-employment benefits",{"$f":"BP.ALSOL!D42","v":0},{"$f":"BP.ALSOL!E42","v":0},{"$f":"BP.ALSOL!F42","v":0},{"$f":"BP.ALSOL!G42","v":0},{"$f":"BP.ALSOL!H42","v":0},{"$f":"BP.ALSOL!I42","v":0},{"$f":"BP.ALSOL!J42","v":0},{"$f":"BP.ALSOL!K42","v":0},{"$f":"BP.ALSOL!L42","v":0},{"$f":"BP.ALSOL!M42","v":0},{"$f":"BP.ALSOL!N42","v":0},{"$f":"BP.ALSOL!O42","v":8},{"$f":"BP.ALSOL!P42","v":0},{"$f":"BP.ALSOL!Q42","v":0},{"$f":"BP.ALSOL!R42","v":0},{"$f":"BP.ALSOL!S42","v":2},{"$f":"BP.ALSOL!T42","v":2},{"$f":"BP.ALSOL!U42","v":2},{"$f":"BP.ALSOL!V42","v":2},{"$f":"BP.ALSOL!W42","v":0},{"$f":"BP.ALSOL!X42","v":0}]
[null,null,"Financial sector liabilities",{"$f":"BP.ALSOL!D43","v":0},{"$f":"BP.ALSOL!E43","v":0},{"$f":"BP.ALSOL!F43","v":0},{"$f":"BP.ALSOL!G43","v":0},{"$f":"BP.ALSOL!H43","v":0},{"$f":"BP.ALSOL!I43","v":0},{"$f":"BP.ALSOL!J43","v":0},{"$f":"BP.ALSOL!K43","v":0},{"$f":"BP.ALSOL!L43","v":0},{"$f":"BP.ALSOL!M43","v":0},{"$f":"BP.ALSOL!N43","v":0},{"$f":"BP.ALSOL!O43","v":0},{"$f":"BP.ALSOL!P43","v":0},{"$f":"BP.ALSOL!Q43","v":0},{"$f":"BP.ALSOL!R43","v":0},{"$f":"BP.ALSOL!S43","v":0},{"$f":"BP.ALSOL!T43","v":0},{"$f":"BP.ALSOL!U43","v":0},{"$f":"BP.ALSOL!V43","v":0},{"$f":"BP.ALSOL!W43","v":0},{"$f":"BP.ALSOL!X43","v":0}]
[null,null,"Derivative financial instruments",{"$f":"BP.ALSOL!D44","v":0},{"$f":"BP.ALSOL!E44","v":204},{"$f":"BP.ALSOL!F44","v":0},{"$f":"BP.ALSOL!G44","v":1960},{"$f":"BP.ALSOL!H44","v":0},{"$f":"BP.ALSOL!I44","v":683},{"$f":"BP.ALSOL!J44","v":0},{"$f":"BP.ALSOL!K44","v":0},{"$f":"BP.ALSOL!L44","v":75587},{"$f":"BP.ALSOL!M44","v":47766},{"$f":"BP.ALSOL!N44","v":44492},{"$f":"BP.ALSOL!O44","v":47134},{"$f":"BP.ALSOL!P44","v":54065},{"$f":"BP.ALSOL!Q44","v":93686},{"$f":"BP.ALSOL!R44","v":47817},{"$f":"BP.ALSOL!S44","v":61353},{"$f":"BP.ALSOL!T44","v":0},{"$f":"BP.ALSOL!U44","v":0},{"$f":"BP.ALSOL!V44","v":12652},{"$f":"BP.ALSOL!W44","v":0},{"$f":"BP.ALSOL!X44","v":24577}]
[null,null,"Incorporation of grids",{"$f":"BP.ALSOL!D45","v":0},{"$f":"BP.ALSOL!E45","v":0},{"$f":"BP.ALSOL!F45","v":0},{"$f":"BP.ALSOL!G45","v":0},{"$f":"BP.ALSOL!H45","v":0},{"$f":"BP.ALSOL!I45","v":0},{"$f":"BP.ALSOL!J45","v":0},{"$f":"BP.ALSOL!K45","v":0},{"$f":"BP.ALSOL!L45","v":0},{"$f":"BP.ALSOL!M45","v":0},{"$f":"BP.ALSOL!N45","v":0},{"$f":"BP.ALSOL!O45","v":0},{"$f":"BP.ALSOL!P45","v":0},{"$f":"BP.ALSOL!Q45","v":0},{"$f":"BP.ALSOL!R45","v":0},{"$f":"BP.ALSOL!S45","v":0},{"$f":"BP.ALSOL!T45","v":0},{"$f":"BP.ALSOL!U45","v":0},{"$f":"BP.ALSOL!V45","v":0},{"$f":"BP.ALSOL!W45","v":0},{"$f":"BP.ALSOL!X45","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ALSOL!D46","v":13360},{"$f":"BP.ALSOL!E46","v":1294},{"$f":"BP.ALSOL!F46","v":4013},{"$f":"BP.ALSOL!G46","v":8346},{"$f":"BP.ALSOL!H46","v":7674},{"$f":"BP.ALSOL!I46","v":6360},{"$f":"BP.ALSOL!J46","v":13682},{"$f":"BP.ALSOL!K46","v":5989},{"$f":"BP.ALSOL!L46","v":11768},{"$f":"BP.ALSOL!M46","v":41659},{"$f":"BP.ALSOL!N46","v":60107},{"$f":"BP.ALSOL!O46","v":49509},{"$f":"BP.ALSOL!P46","v":55854},{"$f":"BP.ALSOL!Q46","v":51050},{"$f":"BP.ALSOL!R46","v":63984},{"$f":"BP.ALSOL!S46","v":62999},{"$f":"BP.ALSOL!T46","v":74262},{"$f":"BP.ALSOL!U46","v":70905},{"$f":"BP.ALSOL!V46","v":94646},{"$f":"BP.ALSOL!W46","v":50576},{"$f":"BP.ALSOL!X46","v":53620}]
[null,null,"Non-Current Liabilities",{"$f":"BP.ALSOL!D47","v":138563},{"$f":"BP.ALSOL!E47","v":133335},{"$f":"BP.ALSOL!F47","v":133891},{"$f":"BP.ALSOL!G47","v":132900},{"$f":"BP.ALSOL!H47","v":254465},{"$f":"BP.ALSOL!I47","v":257624},{"$f":"BP.ALSOL!J47","v":253018},{"$f":"BP.ALSOL!K47","v":303520},{"$f":"BP.ALSOL!L47","v":655634},{"$f":"BP.ALSOL!M47","v":649217},{"$f":"BP.ALSOL!N47","v":652835},{"$f":"BP.ALSOL!O47","v":702388},{"$f":"BP.ALSOL!P47","v":678916},{"$f":"BP.ALSOL!Q47","v":744080},{"$f":"BP.ALSOL!R47","v":950577},{"$f":"BP.ALSOL!S47","v":1159087},{"$f":"BP.ALSOL!T47","v":1052006},{"$f":"BP.ALSOL!U47","v":1063764},{"$f":"BP.ALSOL!V47","v":979730},{"$f":"BP.ALSOL!W47","v":1023627},{"$f":"BP.ALSOL!X47","v":1215244}]
[null,null,"Loans and financing ",{"$f":"BP.ALSOL!D48","v":0},{"$f":"BP.ALSOL!E48","v":0},{"$f":"BP.ALSOL!F48","v":0},{"$f":"BP.ALSOL!G48","v":0},{"$f":"BP.ALSOL!H48","v":0},{"$f":"BP.ALSOL!I48","v":0},{"$f":"BP.ALSOL!J48","v":0},{"$f":"BP.ALSOL!K48","v":24713},{"$f":"BP.ALSOL!L48","v":368711},{"$f":"BP.ALSOL!M48","v":398919},{"$f":"BP.ALSOL!N48","v":404839},{"$f":"BP.ALSOL!O48","v":400090},{"$f":"BP.ALSOL!P48","v":375910},{"$f":"BP.ALSOL!Q48","v":402004},{"$f":"BP.ALSOL!R48","v":601766},{"$f":"BP.ALSOL!S48","v":853764},{"$f":"BP.ALSOL!T48","v":861635},{"$f":"BP.ALSOL!U48","v":867916},{"$f":"BP.ALSOL!V48","v":772443},{"$f":"BP.ALSOL!W48","v":779439},{"$f":"BP.ALSOL!X48","v":969732}]
[null,null,"Debentures",{"$f":"BP.ALSOL!D49","v":99727},{"$f":"BP.ALSOL!E49","v":99745},{"$f":"BP.ALSOL!F49","v":99764},{"$f":"BP.ALSOL!G49","v":99783},{"$f":"BP.ALSOL!H49","v":229295},{"$f":"BP.ALSOL!I49","v":229279},{"$f":"BP.ALSOL!J49","v":229348},{"$f":"BP.ALSOL!K49","v":229417},{"$f":"BP.ALSOL!L49","v":229485},{"$f":"BP.ALSOL!M49","v":237534},{"$f":"BP.ALSOL!N49","v":237196},{"$f":"BP.ALSOL!O49","v":237029},{"$f":"BP.ALSOL!P49","v":236910},{"$f":"BP.ALSOL!Q49","v":236699},{"$f":"BP.ALSOL!R49","v":236410},{"$f":"BP.ALSOL!S49","v":142243},{"$f":"BP.ALSOL!T49","v":11704},{"$f":"BP.ALSOL!U49","v":0},{"$f":"BP.ALSOL!V49","v":0},{"$f":"BP.ALSOL!W49","v":0},{"$f":"BP.ALSOL!X49","v":0}]
[null,null,"Taxes and Social Contribution",{"$f":"BP.ALSOL!D50","v":522},{"$f":"BP.ALSOL!E50","v":4927},{"$f":"BP.ALSOL!F50","v":5123},{"$f":"BP.ALSOL!G50","v":58},{"$f":"BP.ALSOL!H50","v":-435},{"$f":"BP.ALSOL!I50","v":-208},{"$f":"BP.ALSOL!J50","v":188},{"$f":"BP.ALSOL!K50","v":103},{"$f":"BP.ALSOL!L50","v":-61},{"$f":"BP.ALSOL!M50","v":-185},{"$f":"BP.ALSOL!N50","v":0},{"$f":"BP.ALSOL!O50","v":786},{"$f":"BP.ALSOL!P50","v":-137},{"$f":"BP.ALSOL!Q50","v":0},{"$f":"BP.ALSOL!R50","v":0},{"$f":"BP.ALSOL!S50","v":128},{"$f":"BP.ALSOL!T50","v":140},{"$f":"BP.ALSOL!U50","v":121},{"$f":"BP.ALSOL!V50","v":151},{"$f":"BP.ALSOL!W50","v":103},{"$f":"BP.ALSOL!X50","v":134}]
[null,null,"Trade payables",{"$f":"BP.ALSOL!D51","v":7595},{"$f":"BP.ALSOL!E51","v":7478},{"$f":"BP.ALSOL!F51","v":7372},{"$f":"BP.ALSOL!G51","v":7266},{"$f":"BP.ALSOL!H51","v":7199},{"$f":"BP.ALSOL!I51","v":7012},{"$f":"BP.ALSOL!J51","v":6873},{"$f":"BP.ALSOL!K51","v":6733},{"$f":"BP.ALSOL!L51","v":6594},{"$f":"BP.ALSOL!M51","v":6455},{"$f":"BP.ALSOL!N51","v":6316},{"$f":"BP.ALSOL!O51","v":6176},{"$f":"BP.ALSOL!P51","v":6037},{"$f":"BP.ALSOL!Q51","v":6032},{"$f":"BP.ALSOL!R51","v":5849},{"$f":"BP.ALSOL!S51","v":5896},{"$f":"BP.ALSOL!T51","v":5763},{"$f":"BP.ALSOL!U51","v":5628},{"$f":"BP.ALSOL!V51","v":5547},{"$f":"BP.ALSOL!W51","v":5460},{"$f":"BP.ALSOL!X51","v":5283}]
[null,null,"Derivative financial instruments",{"$f":"BP.ALSOL!D52","v":0},{"$f":"BP.ALSOL!E52","v":0},{"$f":"BP.ALSOL!F52","v":0},{"$f":"BP.ALSOL!G52","v":0},{"$f":"BP.ALSOL!H52","v":0},{"$f":"BP.ALSOL!I52","v":0},{"$f":"BP.ALSOL!J52","v":0},{"$f":"BP.ALSOL!K52","v":0},{"$f":"BP.ALSOL!L52","v":19274},{"$f":"BP.ALSOL!M52","v":1605},{"$f":"BP.ALSOL!N52","v":0},{"$f":"BP.ALSOL!O52","v":0},{"$f":"BP.ALSOL!P52","v":0},{"$f":"BP.ALSOL!Q52","v":0},{"$f":"BP.ALSOL!R52","v":0},{"$f":"BP.ALSOL!S52","v":0},{"$f":"BP.ALSOL!T52","v":0},{"$f":"BP.ALSOL!U52","v":0},{"$f":"BP.ALSOL!V52","v":0},{"$f":"BP.ALSOL!W52","v":0},{"$f":"BP.ALSOL!X52","v":0}]
[null,null,"Provision for labor, civil and tax risks",{"$f":"BP.ALSOL!D53","v":509},{"$f":"BP.ALSOL!E53","v":509},{"$f":"BP.ALSOL!F53","v":509},{"$f":"BP.ALSOL!G53","v":768},{"$f":"BP.ALSOL!H53","v":775},{"$f":"BP.ALSOL!I53","v":776},{"$f":"BP.ALSOL!J53","v":598},{"$f":"BP.ALSOL!K53","v":622},{"$f":"BP.ALSOL!L53","v":0},{"$f":"BP.ALSOL!M53","v":0},{"$f":"BP.ALSOL!N53","v":824},{"$f":"BP.ALSOL!O53","v":1342},{"$f":"BP.ALSOL!P53","v":1404},{"$f":"BP.ALSOL!Q53","v":1362},{"$f":"BP.ALSOL!R53","v":1409},{"$f":"BP.ALSOL!S53","v":850},{"$f":"BP.ALSOL!T53","v":855},{"$f":"BP.ALSOL!U53","v":1555},{"$f":"BP.ALSOL!V53","v":2040},{"$f":"BP.ALSOL!W53","v":2030},{"$f":"BP.ALSOL!X53","v":1934}]
[null,null,"Post-employment benefits",{"$f":"BP.ALSOL!D54","v":0},{"$f":"BP.ALSOL!E54","v":0},{"$f":"BP.ALSOL!F54","v":0},{"$f":"BP.ALSOL!G54","v":0},{"$f":"BP.ALSOL!H54","v":0},{"$f":"BP.ALSOL!I54","v":0},{"$f":"BP.ALSOL!J54","v":0},{"$f":"BP.ALSOL!K54","v":0},{"$f":"BP.ALSOL!L54","v":10},{"$f":"BP.ALSOL!M54","v":10},{"$f":"BP.ALSOL!N54","v":14},{"$f":"BP.ALSOL!O54","v":18},{"$f":"BP.ALSOL!P54","v":20},{"$f":"BP.ALSOL!Q54","v":22},{"$f":"BP.ALSOL!R54","v":24},{"$f":"BP.ALSOL!S54","v":6},{"$f":"BP.ALSOL!T54","v":6},{"$f":"BP.ALSOL!U54","v":7},{"$f":"BP.ALSOL!V54","v":8},{"$f":"BP.ALSOL!W54","v":1},{"$f":"BP.ALSOL!X54","v":1}]
[null,null,"Financial sector liabilities",{"$f":"BP.ALSOL!D55","v":0},{"$f":"BP.ALSOL!E55","v":0},{"$f":"BP.ALSOL!F55","v":0},{"$f":"BP.ALSOL!G55","v":0},{"$f":"BP.ALSOL!H55","v":0},{"$f":"BP.ALSOL!I55","v":0},{"$f":"BP.ALSOL!J55","v":0},{"$f":"BP.ALSOL!K55","v":0},{"$f":"BP.ALSOL!L55","v":0},{"$f":"BP.ALSOL!M55","v":0},{"$f":"BP.ALSOL!N55","v":0},{"$f":"BP.ALSOL!O55","v":0},{"$f":"BP.ALSOL!P55","v":0},{"$f":"BP.ALSOL!Q55","v":0},{"$f":"BP.ALSOL!R55","v":0},{"$f":"BP.ALSOL!S55","v":0},{"$f":"BP.ALSOL!T55","v":0},{"$f":"BP.ALSOL!U55","v":0},{"$f":"BP.ALSOL!V55","v":0},{"$f":"BP.ALSOL!W55","v":0},{"$f":"BP.ALSOL!X55","v":0}]
[null,null,"Incorporation of grids",{"$f":"BP.ALSOL!D56","v":0},{"$f":"BP.ALSOL!E56","v":0},{"$f":"BP.ALSOL!F56","v":0},{"$f":"BP.ALSOL!G56","v":0},{"$f":"BP.ALSOL!H56","v":0},{"$f":"BP.ALSOL!I56","v":0},{"$f":"BP.ALSOL!J56","v":0},{"$f":"BP.ALSOL!K56","v":0},{"$f":"BP.ALSOL!L56","v":0},{"$f":"BP.ALSOL!M56","v":0},{"$f":"BP.ALSOL!N56","v":0},{"$f":"BP.ALSOL!O56","v":0},{"$f":"BP.ALSOL!P56","v":0},{"$f":"BP.ALSOL!Q56","v":0},{"$f":"BP.ALSOL!R56","v":0},{"$f":"BP.ALSOL!S56","v":0},{"$f":"BP.ALSOL!T56","v":"-"},{"$f":"BP.ALSOL!U56","v":""},{"$f":"BP.ALSOL!V56","v":0},{"$f":"BP.ALSOL!W56","v":0},{"$f":"BP.ALSOL!X56","v":0}]
[null,null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.ALSOL!D57","v":0},{"$f":"BP.ALSOL!E57","v":0},{"$f":"BP.ALSOL!F57","v":0},{"$f":"BP.ALSOL!G57","v":0},{"$f":"BP.ALSOL!H57","v":0},{"$f":"BP.ALSOL!I57","v":0},{"$f":"BP.ALSOL!J57","v":0},{"$f":"BP.ALSOL!K57","v":0},{"$f":"BP.ALSOL!L57","v":0},{"$f":"BP.ALSOL!M57","v":0},{"$f":"BP.ALSOL!N57","v":0},{"$f":"BP.ALSOL!O57","v":0},{"$f":"BP.ALSOL!P57","v":0},{"$f":"BP.ALSOL!Q57","v":0},{"$f":"BP.ALSOL!R57","v":0},{"$f":"BP.ALSOL!S57","v":0},{"$f":"BP.ALSOL!T57","v":0},{"$f":"BP.ALSOL!U57","v":0},{"$f":"BP.ALSOL!V57","v":0},{"$f":"BP.ALSOL!W57","v":0},{"$f":"BP.ALSOL!X57","v":0}]
[null,null,"Other Accounts Payable",{"$f":"BP.ALSOL!D58","v":30210},{"$f":"BP.ALSOL!E58","v":20676},{"$f":"BP.ALSOL!F58","v":21123},{"$f":"BP.ALSOL!G58","v":25025},{"$f":"BP.ALSOL!H58","v":17631},{"$f":"BP.ALSOL!I58","v":20765},{"$f":"BP.ALSOL!J58","v":16011},{"$f":"BP.ALSOL!K58","v":41932},{"$f":"BP.ALSOL!L58","v":31621},{"$f":"BP.ALSOL!M58","v":4879},{"$f":"BP.ALSOL!N58","v":3646},{"$f":"BP.ALSOL!O58","v":56947},{"$f":"BP.ALSOL!P58","v":58772},{"$f":"BP.ALSOL!Q58","v":97961},{"$f":"BP.ALSOL!R58","v":105119},{"$f":"BP.ALSOL!S58","v":156200},{"$f":"BP.ALSOL!T58","v":171903},{"$f":"BP.ALSOL!U58","v":188537},{"$f":"BP.ALSOL!V58","v":199541},{"$f":"BP.ALSOL!W58","v":236594},{"$f":"BP.ALSOL!X58","v":238160}]
[null,null,"Shareholder's Equity",{"$f":"BP.ALSOL!D59","v":45886},{"$f":"BP.ALSOL!E59","v":46747},{"$f":"BP.ALSOL!F59","v":48544},{"$f":"BP.ALSOL!G59","v":46503},{"$f":"BP.ALSOL!H59","v":106880},{"$f":"BP.ALSOL!I59","v":109448},{"$f":"BP.ALSOL!J59","v":111135},{"$f":"BP.ALSOL!K59","v":109618},{"$f":"BP.ALSOL!L59","v":282417},{"$f":"BP.ALSOL!M59","v":557939},{"$f":"BP.ALSOL!N59","v":591307},{"$f":"BP.ALSOL!O59","v":578341},{"$f":"BP.ALSOL!P59","v":742217},{"$f":"BP.ALSOL!Q59","v":742277},{"$f":"BP.ALSOL!R59","v":737124},{"$f":"BP.ALSOL!S59","v":796569},{"$f":"BP.ALSOL!T59","v":798035},{"$f":"BP.ALSOL!U59","v":794600},{"$f":"BP.ALSOL!V59","v":783770},{"$f":"BP.ALSOL!W59","v":779085},{"$f":"BP.ALSOL!X59","v":763563}]
[null,null,"Capital",{"$f":"BP.ALSOL!D60","v":50634},{"$f":"BP.ALSOL!E60","v":50634},{"$f":"BP.ALSOL!F60","v":50634},{"$f":"BP.ALSOL!G60","v":50634},{"$f":"BP.ALSOL!H60","v":110634},{"$f":"BP.ALSOL!I60","v":110634},{"$f":"BP.ALSOL!J60","v":110634},{"$f":"BP.ALSOL!K60","v":110634},{"$f":"BP.ALSOL!L60","v":282634},{"$f":"BP.ALSOL!M60","v":560694},{"$f":"BP.ALSOL!N60","v":592634},{"$f":"BP.ALSOL!O60","v":592634},{"$f":"BP.ALSOL!P60","v":773634},{"$f":"BP.ALSOL!Q60","v":773634},{"$f":"BP.ALSOL!R60","v":773634},{"$f":"BP.ALSOL!S60","v":843634},{"$f":"BP.ALSOL!T60","v":843634},{"$f":"BP.ALSOL!U60","v":843634},{"$f":"BP.ALSOL!V60","v":843634},{"$f":"BP.ALSOL!W60","v":843634},{"$f":"BP.ALSOL!X60","v":843634}]
[null,null,"Capital Reserve",{"$f":"BP.ALSOL!D61","v":24},{"$f":"BP.ALSOL!E61","v":32},{"$f":"BP.ALSOL!F61","v":40},{"$f":"BP.ALSOL!G61","v":89},{"$f":"BP.ALSOL!H61","v":105},{"$f":"BP.ALSOL!I61","v":144},{"$f":"BP.ALSOL!J61","v":156},{"$f":"BP.ALSOL!K61","v":170},{"$f":"BP.ALSOL!L61","v":172},{"$f":"BP.ALSOL!M61","v":192},{"$f":"BP.ALSOL!N61","v":222},{"$f":"BP.ALSOL!O61","v":147},{"$f":"BP.ALSOL!P61","v":174},{"$f":"BP.ALSOL!Q61","v":156},{"$f":"BP.ALSOL!R61","v":188},{"$f":"BP.ALSOL!S61","v":233},{"$f":"BP.ALSOL!T61","v":256},{"$f":"BP.ALSOL!U61","v":183},{"$f":"BP.ALSOL!V61","v":295},{"$f":"BP.ALSOL!W61","v":222},{"$f":"BP.ALSOL!X61","v":-2694}]
[null,null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ALSOL!D62","v":-5364},{"$f":"BP.ALSOL!E62","v":-4512},{"$f":"BP.ALSOL!F62","v":-2722},{"$f":"BP.ALSOL!G62","v":-4184},{"$f":"BP.ALSOL!H62","v":-3823},{"$f":"BP.ALSOL!I62","v":-1294},{"$f":"BP.ALSOL!J62","v":382},{"$f":"BP.ALSOL!K62","v":-1181},{"$f":"BP.ALSOL!L62","v":-384},{"$f":"BP.ALSOL!M62","v":-2942},{"$f":"BP.ALSOL!N62","v":-1543},{"$f":"BP.ALSOL!O62","v":-14431},{"$f":"BP.ALSOL!P62","v":-31582},{"$f":"BP.ALSOL!Q62","v":-31504},{"$f":"BP.ALSOL!R62","v":-36689},{"$f":"BP.ALSOL!S62","v":-47305},{"$f":"BP.ALSOL!T62","v":-45862},{"$f":"BP.ALSOL!U62","v":-49224},{"$f":"BP.ALSOL!V62","v":-60166},{"$f":"BP.ALSOL!W62","v":-64785},{"$f":"BP.ALSOL!X62","v":-77391}]
[null,null,"Equity Income Adjustment",{"$f":"BP.ALSOL!D63","v":0},{"$f":"BP.ALSOL!E63","v":0},{"$f":"BP.ALSOL!F63","v":0},{"$f":"BP.ALSOL!G63","v":0},{"$f":"BP.ALSOL!H63","v":0},{"$f":"BP.ALSOL!I63","v":0},{"$f":"BP.ALSOL!J63","v":0},{"$f":"BP.ALSOL!K63","v":0},{"$f":"BP.ALSOL!L63","v":0},{"$f":"BP.ALSOL!M63","v":0},{"$f":"BP.ALSOL!N63","v":0},{"$f":"BP.ALSOL!O63","v":0},{"$f":"BP.ALSOL!P63","v":0},{"$f":"BP.ALSOL!Q63","v":0},{"$f":"BP.ALSOL!R63","v":0},{"$f":"BP.ALSOL!S63","v":0},{"$f":"BP.ALSOL!T63","v":"-"},{"$f":"BP.ALSOL!U63","v":""},{"$f":"BP.ALSOL!V63","v":"-"},{"$f":"BP.ALSOL!W63","v":"-"},{"$f":"BP.ALSOL!X63","v":"-"}]
[null,null,"Treasury Stock",{"$f":"BP.ALSOL!D64","v":0},{"$f":"BP.ALSOL!E64","v":0},{"$f":"BP.ALSOL!F64","v":0},{"$f":"BP.ALSOL!G64","v":0},{"$f":"BP.ALSOL!H64","v":0},{"$f":"BP.ALSOL!I64","v":0},{"$f":"BP.ALSOL!J64","v":0},{"$f":"BP.ALSOL!K64","v":0},{"$f":"BP.ALSOL!L64","v":0},{"$f":"BP.ALSOL!M64","v":0},{"$f":"BP.ALSOL!N64","v":0},{"$f":"BP.ALSOL!O64","v":0},{"$f":"BP.ALSOL!P64","v":0},{"$f":"BP.ALSOL!Q64","v":0},{"$f":"BP.ALSOL!R64","v":0},{"$f":"BP.ALSOL!S64","v":0},{"$f":"BP.ALSOL!T64","v":"-"},{"$f":"BP.ALSOL!U64","v":""},{"$f":"BP.ALSOL!V64","v":0},{"$f":"BP.ALSOL!W64","v":0},{"$f":"BP.ALSOL!X64","v":0}]
[null,null,"Profit Reserves",{"$f":"BP.ALSOL!D65","v":595},{"$f":"BP.ALSOL!E65","v":595},{"$f":"BP.ALSOL!F65","v":595},{"$f":"BP.ALSOL!G65","v":0},{"$f":"BP.ALSOL!H65","v":0},{"$f":"BP.ALSOL!I65","v":0},{"$f":"BP.ALSOL!J65","v":0},{"$f":"BP.ALSOL!K65","v":0},{"$f":"BP.ALSOL!L65","v":0},{"$f":"BP.ALSOL!M65","v":0},{"$f":"BP.ALSOL!N65","v":0},{"$f":"BP.ALSOL!O65","v":0},{"$f":"BP.ALSOL!P65","v":0},{"$f":"BP.ALSOL!Q65","v":0},{"$f":"BP.ALSOL!R65","v":0},{"$f":"BP.ALSOL!S65","v":0},{"$f":"BP.ALSOL!T65","v":0},{"$f":"BP.ALSOL!U65","v":0},{"$f":"BP.ALSOL!V65","v":0},{"$f":"BP.ALSOL!W65","v":0},{"$f":"BP.ALSOL!X65","v":0}]
[null,null,"Additional Proposed Dividends",{"$f":"BP.ALSOL!D66","v":0},{"$f":"BP.ALSOL!E66","v":0},{"$f":"BP.ALSOL!F66","v":0},{"$f":"BP.ALSOL!G66","v":0},{"$f":"BP.ALSOL!H66","v":0},{"$f":"BP.ALSOL!I66","v":0},{"$f":"BP.ALSOL!J66","v":0},{"$f":"BP.ALSOL!K66","v":0},{"$f":"BP.ALSOL!L66","v":0},{"$f":"BP.ALSOL!M66","v":0},{"$f":"BP.ALSOL!N66","v":0},{"$f":"BP.ALSOL!O66","v":0},{"$f":"BP.ALSOL!P66","v":0},{"$f":"BP.ALSOL!Q66","v":0},{"$f":"BP.ALSOL!R66","v":0},{"$f":"BP.ALSOL!S66","v":0},{"$f":"BP.ALSOL!T66","v":0},{"$f":"BP.ALSOL!U66","v":0},{"$f":"BP.ALSOL!V66","v":0},{"$f":"BP.ALSOL!W66","v":0},{"$f":"BP.ALSOL!X66","v":0}]
[null,null,"Other Comprehensive Income",{"$f":"BP.ALSOL!D67","v":0},{"$f":"BP.ALSOL!E67","v":0},{"$f":"BP.ALSOL!F67","v":0},{"$f":"BP.ALSOL!G67","v":-33},{"$f":"BP.ALSOL!H67","v":-33},{"$f":"BP.ALSOL!I67","v":-33},{"$f":"BP.ALSOL!J67","v":-33},{"$f":"BP.ALSOL!K67","v":-1},{"$f":"BP.ALSOL!L67","v":-1},{"$f":"BP.ALSOL!M67","v":-1},{"$f":"BP.ALSOL!N67","v":-1},{"$f":"BP.ALSOL!O67","v":-5},{"$f":"BP.ALSOL!P67","v":-5},{"$f":"BP.ALSOL!Q67","v":-5},{"$f":"BP.ALSOL!R67","v":-5},{"$f":"BP.ALSOL!S67","v":12},{"$f":"BP.ALSOL!T67","v":12},{"$f":"BP.ALSOL!U67","v":12},{"$f":"BP.ALSOL!V67","v":12},{"$f":"BP.ALSOL!W67","v":18},{"$f":"BP.ALSOL!X67","v":18}]
[null,null,"Advance forFuture Capital Increase",{"$f":"BP.ALSOL!D68","v":0},{"$f":"BP.ALSOL!E68","v":0},{"$f":"BP.ALSOL!F68","v":0},{"$f":"BP.ALSOL!G68","v":0},{"$f":"BP.ALSOL!H68","v":0},{"$f":"BP.ALSOL!I68","v":0},{"$f":"BP.ALSOL!J68","v":0},{"$f":"BP.ALSOL!K68","v":0},{"$f":"BP.ALSOL!L68","v":0},{"$f":"BP.ALSOL!M68","v":0},{"$f":"BP.ALSOL!N68","v":0},{"$f":"BP.ALSOL!O68","v":0},{"$f":"BP.ALSOL!P68","v":0},{"$f":"BP.ALSOL!Q68","v":0},{"$f":"BP.ALSOL!R68","v":0},{"$f":"BP.ALSOL!S68","v":0},{"$f":"BP.ALSOL!T68","v":"-"},{"$f":"BP.ALSOL!U68","v":""},{"$f":"BP.ALSOL!V68","v":0},{"$f":"BP.ALSOL!W68","v":0},{"$f":"BP.ALSOL!X68","v":0}]
[null,null,"Non-Controlling Shareholders",{"$f":"BP.ALSOL!D69","v":-3},{"$f":"BP.ALSOL!E69","v":-2},{"$f":"BP.ALSOL!F69","v":-3},{"$f":"BP.ALSOL!G69","v":-3},{"$f":"BP.ALSOL!H69","v":-3},{"$f":"BP.ALSOL!I69","v":-3},{"$f":"BP.ALSOL!J69","v":-4},{"$f":"BP.ALSOL!K69","v":-4},{"$f":"BP.ALSOL!L69","v":-4},{"$f":"BP.ALSOL!M69","v":-4},{"$f":"BP.ALSOL!N69","v":-5},{"$f":"BP.ALSOL!O69","v":-4},{"$f":"BP.ALSOL!P69","v":-4},{"$f":"BP.ALSOL!Q69","v":-4},{"$f":"BP.ALSOL!R69","v":-4},{"$f":"BP.ALSOL!S69","v":-5},{"$f":"BP.ALSOL!T69","v":-5},{"$f":"BP.ALSOL!U69","v":-5},{"$f":"BP.ALSOL!V69","v":-5},{"$f":"BP.ALSOL!W69","v":-4},{"$f":"BP.ALSOL!X69","v":-4}]
[null,null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ALSOL!D70","v":0},{"$f":"BP.ALSOL!E70","v":0},{"$f":"BP.ALSOL!F70","v":0},{"$f":"BP.ALSOL!G70","v":0},{"$f":"BP.ALSOL!H70","v":0},{"$f":"BP.ALSOL!I70","v":0},{"$f":"BP.ALSOL!J70","v":0},{"$f":"BP.ALSOL!K70","v":0},{"$f":"BP.ALSOL!L70","v":0},{"$f":"BP.ALSOL!M70","v":0},{"$f":"BP.ALSOL!N70","v":0},{"$f":"BP.ALSOL!O70","v":0},{"$f":"BP.ALSOL!P70","v":0},{"$f":"BP.ALSOL!Q70","v":0},{"$f":"BP.ALSOL!R70","v":0},{"$f":"BP.ALSOL!S70","v":0},{"$f":"BP.ALSOL!T70","v":"-"},{"$f":"BP.ALSOL!U70","v":""},{"$f":"BP.ALSOL!V70","v":0},{"$f":"BP.ALSOL!W70","v":0},{"$f":"BP.ALSOL!X70","v":0}]
[null,null,"Total Liabilities",{"$f":"BP.ALSOL!D71","v":210369},{"$f":"BP.ALSOL!E71","v":213784},{"$f":"BP.ALSOL!F71","v":196678},{"$f":"BP.ALSOL!G71","v":217281},{"$f":"BP.ALSOL!H71","v":416148},{"$f":"BP.ALSOL!I71","v":400518},{"$f":"BP.ALSOL!J71","v":409583},{"$f":"BP.ALSOL!K71","v":471260},{"$f":"BP.ALSOL!L71","v":1108134},{"$f":"BP.ALSOL!M71","v":1359002},{"$f":"BP.ALSOL!N71","v":1400807},{"$f":"BP.ALSOL!O71","v":1557193},{"$f":"BP.ALSOL!P71","v":2114854},{"$f":"BP.ALSOL!Q71","v":2292279},{"$f":"BP.ALSOL!R71","v":2410539},{"$f":"BP.ALSOL!S71","v":2595245},{"$f":"BP.ALSOL!T71","v":2580687},{"$f":"BP.ALSOL!U71","v":2763077},{"$f":"BP.ALSOL!V71","v":2936483},{"$f":"BP.ALSOL!W71","v":2954716},{"$f":"BP.ALSOL!X71","v":3002171}]

{"sheet":"BP.ALSOL","index":71,"n_rows":72,"n_cols":24,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"ALSOL"]
[]
["ALSOL",null,"Balanço Patrimonial (R$ mil)",43921,44012,44104,44196,44286,44377,44469,44561,44651,44742,44834,44926,45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["ALSOL"]
["ALSOL","AC","Ativo Circulante",134818,130901,96333,71455,250317,181942,115071,99238,657784,752775,569717,{"$f":"SUM(O7:O16)","v":285529},{"$f":"SUM(P7:P16)","v":709249},{"$f":"SUM(Q7:Q16)","v":459747},313710,{"$f":"SUM(S7:S16)","v":360232},{"$f":"SUM(T7:T16)","v":333250},{"$f":"SUM(U7:U16)","v":450588},{"$f":"SUM(V7:V16)","v":426093},{"$f":"SUM(W7:W16)","v":315177},{"$f":"SUM(X7:X16)","v":313769}]
["ALSOL","AC","Caixa e equivalentes de caixa",936,797,1013,705,165909,108063,53786,14152,1329,2945,2520,100254,384965,117038,18603,6887,32235,5458,33978,43026,36307]
["ALSOL","AC","Aplicações financeiras no mercado aberto e recursos vinculados",113400,88269,75592,55475,27582,16492,27901,36427,528549,476981,272024,117791,221092,230171,139368,248848,131505,242492,235391,100687,151494]
["ALSOL","AC","Consumidores e concessionárias",9260,7533,4834,4379,4612,5089,7145,6207,7329,8456,22474,27294,13674,17100,19802,26996,23608,15222,39834,60462,59047]
["ALSOL","AC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","AC","Estoques",4390,15536,2965,4323,19821,26357,12587,7994,47647,127012,145387,17784,25417,27548,37381,45296,50153,47586,718,11706,1703]
["ALSOL","AC","Tributos a recuperar",3821,3021,2855,1911,1947,2636,3709,4988,4024,7569,8074,11149,12633,16638,18486,21299,22932,26954,34612,13675,20451]
["ALSOL","AC","Instrumentos financeiros e gerenciamento de riscos",0,114,417,153,3270,0,306,188,0,0,0,2006,0,100,852,0,3369,39542,5061,55009,6369]
["ALSOL","AC","Ativos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","AC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-","-"]
["ALSOL","AC","Outros créditos",3011,15631,8657,4509,27176,23305,9637,29282,68906,129812,119238,9251,51468,51152,79218,10906,69448,73334,76499,30612,38398]
["ALSOL","AC","Ativo Não circulante",75551,82883,100345,145826,165831,218576,294512,372022,450350,606227,831090,{"$f":"SUM(O19:O33)","v":1271664},{"$f":"SUM(P19:P33)","v":1405605},{"$f":"SUM(Q19:Q33)","v":1832532},2096829,{"$f":"SUM(S19:S33)","v":2235013},{"$f":"SUM(T19:T33)","v":2247437},{"$f":"SUM(U19:U33)","v":2312489},{"$f":"SUM(V19:V33)","v":2510390},{"$f":"SUM(W19:W33)","v":2639539},{"$f":"SUM(X19:X33)","v":2688402}]
["ALSOL","ANC","Realizável a longo prazo",21184,15306,11321,5626,5728,7037,5682,5840,5806,5929,19877,{"$f":"SUM(O19:O30)","v":77557},{"$f":"SUM(P19:P30)","v":85711},{"$f":"SUM(Q19:Q30)","v":85017},88262,{"$f":"SUM(S19:S30)","v":93422},{"$f":"SUM(T19:T30)","v":35876},{"$f":"SUM(U19:U30)","v":39072},{"$f":"SUM(V19:V30)","v":39080},{"$f":"SUM(W19:W30)","v":91437},{"$f":"SUM(X19:X30)","v":110115}]
["ALSOL","ANC","Créditos com partes relacionadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ALSOL","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","ANC","Consumidores e concessionárias",10436,9372,6070,4433,4425,4428,3223,3099,3103,3103,3103,3103,3103,3103,3103,2412,2412,2412,2412,0,0]
["ALSOL","ANC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","ANC","Ativos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","ANC","Tributos a recuperar",94,94,94,94,94,94,0,0,0,0,0,34,0,0,0,0,0,0,0,27242,20031]
["ALSOL","ANC","Créditos tributários",0,0,0,0,0,0,0,0,0,0,2455,8809,17219,16550,19793,23573,24166,27340,35796,45602,62081]
["ALSOL","ANC","Cauções e depósitos vinculados",164,164,174,213,216,218,210,126,128,130,133,135,138,114,116,811,826,847,832,790,806]
["ALSOL","ANC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,14186,208,0,0,0,0,0,0,0,0,8336]
["ALSOL","ANC","Concessão do servIço público-ativo de contrato",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ALSOL","ANC","Outros créditos",10490,5676,4983,886,993,2297,2249,2615,2575,2696,0,65268,65251,65250,65250,66626,8472,8473,40,17803,18861]
["ALSOL","ANC","Investimentos",0,0,0,0,0,0,5221,5223,2,18990,19245,35989,2,10707,16500,17950,614,4521,25977,1070,1070]
["ALSOL","ANC","Imobilizado",49498,62772,84271,124565,144690,192701,264951,336297,420159,556190,766749,1108024,1266362,1664948,1920757,2024852,2107929,2161800,2235435,2389285,2409377]
["ALSOL","ANC","Intangível",4869,4805,4753,15635,15413,18838,18658,24662,24383,25118,25219,50094,53530,71860,71310,98789,103018,107096,209898,157747,167840]
["ALSOL","ATIVO","Total do ativo",210369,213784,196678,217281,416148,400518,409583,471260,1108134,1359002,1400807,{"$f":"O17+O6","v":1557193},{"$f":"P17+P6","v":2114854},{"$f":"Q17+Q6","v":2292279},2410539,{"$f":"S17+S6","v":2595245},2580687,2763077,2936483,2954716,3002171]
["ALSOL","PC","Passivo circulante",25920,33702,14243,37878,54803,33446,45430,58122,170083,151846,156665,{"$f":"SUM(O36:O46)","v":276464},{"$f":"SUM(P36:P46)","v":693721},{"$f":"SUM(Q36:Q46)","v":805922},722838,{"$f":"SUM(S36:S46)","v":639589},730646,904713,1172983,1152004,1023364]
["ALSOL","PC","Fornecedores",5897,26847,5167,24029,42798,19836,23912,41302,69781,43332,34709,46808,94860,191846,117737,23164,18432,23323,16306,47428,43008]
["ALSOL","PC","Empréstimos e Financiamentos",0,0,0,0,0,0,0,385,2203,5428,3462,117750,474185,451693,480971,374290,390667,566304,752364,903464,888671]
["ALSOL","PC","Debêntures",2358,860,1690,634,1320,2590,2736,5345,5327,9335,8578,10085,8941,10139,8745,111076,239578,237059,266054,134861,0]
["ALSOL","PC","Impostos e contribuições sociais",4305,4497,3373,2909,3011,3977,5100,5101,5417,4326,4981,5170,4551,6428,2594,6705,6225,5664,4789,15675,13488]
["ALSOL","PC","Dividendos a pagar",0,0,0,0,0,0,0,0,0,0,0,0,145,0,0,0,0,0,0,0,0]
["ALSOL","PC","Encargos de dívidas",0,0,0,0,0,0,0,0,0,0,336,0,1120,1080,990,0,1480,1456,26170,0,0]
["ALSOL","PC","Benefícios pós-emprego",0,0,0,0,0,0,0,0,0,0,0,8,0,0,0,2,2,2,2,0,0]
["ALSOL","PC","Passivos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","PC","Instrumentos financeiros e gerenciamento de riscos",0,204,0,1960,0,683,0,0,75587,47766,44492,47134,54065,93686,47817,61353,0,0,12652,0,24577]
["ALSOL","PC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","PC","Outros passivos",13360,1294,4013,8346,7674,6360,13682,5989,11768,41659,60107,49509,55854,51050,63984,62999,74262,70905,94646,50576,53620]
["ALSOL","PNC","Não circulante",138563,133335,133891,132900,254465,257624,253018,303520,655634,649217,652835,{"$f":"SUM(O48:O58)","v":702388},{"$f":"SUM(P48:P58)","v":678916},{"$f":"SUM(Q48:Q58)","v":744080},950577,{"$f":"SUM(S48:S58)","v":1159087},1052006,1063764,979730,1023627,1215244]
["ALSOL","PNC","Empréstimos e financiamentos",0,0,0,0,0,0,0,24713,368711,398919,404839,400090,375910,402004,601766,853764,861635,867916,772443,779439,969732]
["ALSOL","PNC","Debêntures",99727,99745,99764,99783,229295,229279,229348,229417,229485,237534,237196,237029,236910,236699,236410,142243,11704,0,0,0,0]
["ALSOL","PNC","Impostos a Recolher",522,4927,5123,58,-435,-208,188,103,-61,-185,0,786,-137,0,0,128,140,121,151,103,134]
["ALSOL","PNC","Fornecedores",7595,7478,7372,7266,7199,7012,6873,6733,6594,6455,6316,6176,6037,6032,5849,5896,5763,5628,5547,5460,5283]
["ALSOL","PNC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,19274,1605,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",509,509,509,768,775,776,598,622,0,0,824,1342,1404,1362,1409,850,855,1555,2040,2030,1934]
["ALSOL","PNC","Benefícios pós-emprego",0,0,0,0,0,0,0,0,10,10,14,18,20,22,24,6,6,7,8,1,1]
["ALSOL","PNC","Passivos financeiros setoriais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","PNC","Incorporação de redes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ALSOL","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","PNC","Outros passivos",30210,20676,21123,25025,17631,20765,16011,41932,31621,4879,3646,56947,58772,97961,105119,156200,171903,188537,199541,236594,238160]
["ALSOL","PL","Patrimônio líquido",45886,46747,48544,46503,106880,109448,111135,109618,282417,557939,591307,{"$f":"SUM(O60:O70)","v":578341},{"$f":"SUM(P60:P70)","v":742217},{"$f":"SUM(Q60:Q70)","v":742277},737124,{"$f":"SUM(S60:S70)","v":796569},798035,794600,783770,779085,763563]
["ALSOL","PL","Capital social",50634,50634,50634,50634,110634,110634,110634,110634,282634,560694,592634,592634,773634,773634,773634,843634,843634,843634,843634,843634,843634]
["ALSOL","PL","Reservas de Capital",24,32,40,89,105,144,156,170,172,192,222,147,174,156,188,233,256,183,295,222,-2694]
["ALSOL","PL","Lucros (Prejuízos) Acumulados",-5364,-4512,-2722,-4184,-3823,-1294,382,-1181,-384,-2942,-1543,-14431,-31582,-31504,-36689,-47305,-45862,-49224,-60166,-64785,-77391]
["ALSOL","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","","-","-","-"]
["ALSOL","PL","Ações em Tesouraria",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ALSOL","PL","Reservas de Lucros",595,595,595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","PL","Dividendos adicionais propostos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","PL","Outros Resultados Abrangentes",0,0,0,-33,-33,-33,-33,-1,-1,-1,-1,-5,-5,-5,-5,12,12,12,12,18,18]
["ALSOL","PL","Adiantamento para futuro aumento de capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ALSOL","PL","Participação de acionistas não controladores",-3,-2,-3,-3,-3,-3,-4,-4,-4,-4,-5,-4,-4,-4,-4,-5,-5,-5,-5,-4,-4]
["ALSOL","PL","Aquisição de ações de controladas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","",0,0,0]
["ALSOL","PASSIVO","Total do passivo",210369,213784,196678,217281,416148,400518,409583,471260,1108134,1359002,1400807,{"$f":"O35+O47+O59","v":1557193},{"$f":"P35+P47+P59","v":2114854},{"$f":"Q35+Q47+Q59","v":2292279},2410539,{"$f":"S35+S47+S59","v":2595245},2580687,2763077,2936483,2954716,3002171]
[null,null,null,{"$f":"D71-D34","v":0},0,0,0,0,0,0,0,{"$f":"L71-L34","v":0},0,0,0,0,0,0,{"$f":"S71-S34","v":0},{"$f":"T71-T34","v":0},0,{"$f":"V71-V34","v":0},{"$f":"W71-W34","v":0},{"$f":"X71-X34","v":0}]

{"sheet":"DRE.ETE-REG","index":72,"n_rows":19,"n_cols":20,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Transmissão | \nDesempenho Econômico-Financeiro Regulatório"]
[]
[null,"Demonstração de Resultados Regulatório (Gerencial) R$ mil",2020,2021,"1T22","2T22 (2)","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ETE-Consol-Regulatório","Total da Receita Operacional Bruta",41.62,123.8,45.2,79.099999999999994,157.4,162.19999999999999,444,179.7,184.5,205.6,194.3,{"$f":"SUM(J5:M5)","v":764.09999999999991},197.26499999999999,204.10300000000001,193.02199999999999,198.14699999999999,{"$f":"SUM(O5:R5)","v":792.53700000000003},209.749]
["ETE-Consol-Regulatório","Total das deduções da receita operacional",-2.0579999999999998,-6.1,-10.5,2.2999999999999998,-16,-15.3,-39.6,-26.4,-18.7,-20.2,-13.6,{"$f":"SUM(J6:M6)","v":-78.899999999999991},-20.701000000000001,-21.798999999999999,-20.728000000000002,-21.062999999999999,{"$f":"SUM(O6:R6)","v":-84.290999999999997},-22.425000000000001]
["ETE-Consol-Regulatório","Receita Operacional Líquida",39.561999999999998,117.7,34.700000000000003,81.400000000000006,141.4,146.9,404.4,{"$f":"SUM(J5:J6)","v":153.29999999999998},165.8,185.4,180.7,685.2,176.56399999999999,182.304,172.29400000000001,177.084,708.24600000000009,187.32400000000001]
["ETE-Consol-Regulatório","PMSO ",-9.48,-37.799999999999997,-7.7,-21,-4.0999999999999996,-53.9,-86.7,-19.3,-34.6,-3.2,-33.9,-91,39.069000000000003,42.674999999999997,45.405999999999999,48.463999999999999,175.614,27.667000000000002]
["ETE-Consol-Regulatório","Depreciação",0,-30.5,-9.5,-21.5,-41.4,-42.3,-114.6,-40.700000000000003,-40.700000000000003,-47.1,-48.1,-176.6,47.988999999999997,46.36,47.69,48.000999999999998,190.04,46.878]
["ETE-Consol-Regulatório","Resultado Operacional antes do resultados financeiro",30.082000000000001,49.4,17.5,38.9,95.9,50.7,203.1,93.3,90.5,135.1,98.7,417.59999999999997,89.326999999999998,95.307000000000002,83.432000000000002,79.331999999999994,347.39800000000002,112.94499999999999]
["ETE-Consol-Regulatório","Resultado de Equivalência Operacional","-   "," -   ","-","-","-","-"," -   ","-   ","-","-   ",null,0,0,0,0,0,0,0]
["ETE-Consol-Regulatório","Total Resultado financeiro",-4.8150000000000004,-27.5,-30.5,-82,-132.6,-105.3,-350.3,-147.1,-124.8,-90.5,-105,-467.4,-99.727000000000004,-83.873999999999995,-66.292000000000002,-105.794,-355.68700000000001,-105.761]
["ETE-Consol-Regulatório","Resultado antes dos Tributos sobre o Lucro",25.266999999999999,21.9,-13,-43.1,-36.700000000000003,-54.6,-147.19999999999999,-53.8,-34.299999999999997,44.6,-6.3,-49.79999999999999,-10.4,11.433,17.14,-26.462,-8.2889999999999979,7.1840000000000002]
["ETE-Consol-Regulatório","Imposto de renda e Contribuição Social",-1.339,-14.7,-5.4,-4.5999999999999996,-36.4,-8.1999999999999993,-57.2,-21.1,10,-28.6,-14.6,-54.300000000000004,-8.2349999999999994,-13.443,-12.195,-38.816000000000003,-72.688999999999993,4.47]
["ETE-Consol-Regulatório","Resultado Exercício",23.928000000000001,7.2,-18.399999999999999,-47.7,-73.099999999999994,-62.8,-204.4,-74.900000000000006,-24.3,16,-20.9,-104.1,-18.635000000000002,-2.0099999999999998,4.9450000000000003,-65.278000000000006,-80.978000000000009,11.654]
["ETE-Consol-Regulatório","EBITDA",34261,80,27,60,137,93,{"$f":"I7+I8","v":317.7},134,131,182,147,{"$f":"N7+N8","v":594.20000000000005},137.316,141.667,131.12200000000001,127.333,{"$f":"S7+S8","v":883.86000000000013},159.82300000000001]
["ETE-Consol-Regulatório","Margem Ebitda",0.86599999999999999,0.67900000000000005,0.77800000000000002,0.74199999999999999,0.97099999999999997,0.63300000000000001,{"$f":"I16/I7","v":0.78560830860534125},0.874,0.79100000000000004,0.98299999999999998,0.81200000000000006,{"$f":"N16/N7","v":0.86719206071220079},{"$f":"O16/O7","v":0.77771233093948944},0.77709210988239419,0.76103636806853403,0.71905423414876557,1.2479562186020112,0.85319019452926481]
[null,"(1) O Resultado Regulatório apresentado considera a soma linha a linha dos resultados regulatórios das 12 transmissoras e holdings."]
[null,"(2) Considera consolidação da Gemini a partir de jun/2022."]

{"sheet":"IS.ETE-REG","index":73,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Transmissão | Regulatory \nEconomic-Financial Performance"]
[]
[null,"Regulatory Income Statement (Management) R$ thousand",2020,2021,"1Q22","2Q22 (2)","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Total Gross Operating Revenue",{"$f":"'DRE.ETE-REG'!C5","v":41.62},{"$f":"'DRE.ETE-REG'!D5","v":123.8},{"$f":"'DRE.ETE-REG'!E5","v":45.2},{"$f":"'DRE.ETE-REG'!F5","v":79.099999999999994},{"$f":"'DRE.ETE-REG'!G5","v":157.4},{"$f":"'DRE.ETE-REG'!H5","v":162.19999999999999},{"$f":"'DRE.ETE-REG'!I5","v":444},{"$f":"'DRE.ETE-REG'!J5","v":179.7},{"$f":"'DRE.ETE-REG'!K5","v":184.5},{"$f":"'DRE.ETE-REG'!L5","v":205.6},{"$f":"'DRE.ETE-REG'!M5","v":194.3},{"$f":"'DRE.ETE-REG'!N5","v":764.09999999999991},{"$f":"'DRE.ETE-REG'!O5","v":197.26499999999999},{"$f":"'DRE.ETE-REG'!P5","v":204.10300000000001},{"$f":"'DRE.ETE-REG'!Q5","v":193.02199999999999},{"$f":"'DRE.ETE-REG'!R5","v":198.14699999999999},{"$f":"'DRE.ETE-REG'!S5","v":792.53700000000003}]
[null,"Total operating revenue deductions",{"$f":"'DRE.ETE-REG'!C6","v":-2.0579999999999998},{"$f":"'DRE.ETE-REG'!D6","v":-6.1},{"$f":"'DRE.ETE-REG'!E6","v":-10.5},{"$f":"'DRE.ETE-REG'!F6","v":2.2999999999999998},{"$f":"'DRE.ETE-REG'!G6","v":-16},{"$f":"'DRE.ETE-REG'!H6","v":-15.3},{"$f":"'DRE.ETE-REG'!I6","v":-39.6},{"$f":"'DRE.ETE-REG'!J6","v":-26.4},{"$f":"'DRE.ETE-REG'!K6","v":-18.7},{"$f":"'DRE.ETE-REG'!L6","v":-20.2},{"$f":"'DRE.ETE-REG'!M6","v":-13.6},{"$f":"'DRE.ETE-REG'!N6","v":-78.899999999999991},{"$f":"'DRE.ETE-REG'!O6","v":-20.701000000000001},{"$f":"'DRE.ETE-REG'!P6","v":-21.798999999999999},{"$f":"'DRE.ETE-REG'!Q6","v":-20.728000000000002},{"$f":"'DRE.ETE-REG'!R6","v":-21.062999999999999},{"$f":"'DRE.ETE-REG'!S6","v":-84.290999999999997}]
[null,"Net Operating Revenue",{"$f":"'DRE.ETE-REG'!C7","v":39.561999999999998},{"$f":"'DRE.ETE-REG'!D7","v":117.7},{"$f":"'DRE.ETE-REG'!E7","v":34.700000000000003},{"$f":"'DRE.ETE-REG'!F7","v":81.400000000000006},{"$f":"'DRE.ETE-REG'!G7","v":141.4},{"$f":"'DRE.ETE-REG'!H7","v":146.9},{"$f":"'DRE.ETE-REG'!I7","v":404.4},{"$f":"'DRE.ETE-REG'!J7","v":153.29999999999998},{"$f":"'DRE.ETE-REG'!K7","v":165.8},{"$f":"'DRE.ETE-REG'!L7","v":185.4},{"$f":"'DRE.ETE-REG'!M7","v":180.7},{"$f":"'DRE.ETE-REG'!N7","v":685.2},{"$f":"'DRE.ETE-REG'!O7","v":176.56399999999999},{"$f":"'DRE.ETE-REG'!P7","v":182.304},{"$f":"'DRE.ETE-REG'!Q7","v":172.29400000000001},{"$f":"'DRE.ETE-REG'!R7","v":177.084},{"$f":"'DRE.ETE-REG'!S7","v":708.24600000000009}]
[null,"Operating Expenses",{"$f":"'DRE.ETE-REG'!C8","v":-9.48},{"$f":"'DRE.ETE-REG'!D8","v":-37.799999999999997},{"$f":"'DRE.ETE-REG'!E8","v":-7.7},{"$f":"'DRE.ETE-REG'!F8","v":-21},{"$f":"'DRE.ETE-REG'!G8","v":-4.0999999999999996},{"$f":"'DRE.ETE-REG'!H8","v":-53.9},{"$f":"'DRE.ETE-REG'!I8","v":-86.7},{"$f":"'DRE.ETE-REG'!J8","v":-19.3},{"$f":"'DRE.ETE-REG'!K8","v":-34.6},{"$f":"'DRE.ETE-REG'!L8","v":-3.2},{"$f":"'DRE.ETE-REG'!M8","v":-33.9},{"$f":"'DRE.ETE-REG'!N8","v":-91},{"$f":"'DRE.ETE-REG'!O8","v":39.069000000000003},{"$f":"'DRE.ETE-REG'!P8","v":42.674999999999997},{"$f":"'DRE.ETE-REG'!Q8","v":45.405999999999999},{"$f":"'DRE.ETE-REG'!R8","v":48.463999999999999},{"$f":"'DRE.ETE-REG'!S8","v":175.614}]
[null,"Depreciation",{"$f":"'DRE.ETE-REG'!C9","v":0},{"$f":"'DRE.ETE-REG'!D9","v":-30.5},{"$f":"'DRE.ETE-REG'!E9","v":-9.5},{"$f":"'DRE.ETE-REG'!F9","v":-21.5},{"$f":"'DRE.ETE-REG'!G9","v":-41.4},{"$f":"'DRE.ETE-REG'!H9","v":-42.3},{"$f":"'DRE.ETE-REG'!I9","v":-114.6},{"$f":"'DRE.ETE-REG'!J9","v":-40.700000000000003},{"$f":"'DRE.ETE-REG'!K9","v":-40.700000000000003},{"$f":"'DRE.ETE-REG'!L9","v":-47.1},{"$f":"'DRE.ETE-REG'!M9","v":-48.1},{"$f":"'DRE.ETE-REG'!N9","v":-176.6},{"$f":"'DRE.ETE-REG'!O9","v":47.988999999999997},{"$f":"'DRE.ETE-REG'!P9","v":46.36},{"$f":"'DRE.ETE-REG'!Q9","v":47.69},{"$f":"'DRE.ETE-REG'!R9","v":48.000999999999998},{"$f":"'DRE.ETE-REG'!S9","v":190.04}]
[null,"Operating Result before financial results",{"$f":"'DRE.ETE-REG'!C10","v":30.082000000000001},{"$f":"'DRE.ETE-REG'!D10","v":49.4},{"$f":"'DRE.ETE-REG'!E10","v":17.5},{"$f":"'DRE.ETE-REG'!F10","v":38.9},{"$f":"'DRE.ETE-REG'!G10","v":95.9},{"$f":"'DRE.ETE-REG'!H10","v":50.7},{"$f":"'DRE.ETE-REG'!I10","v":203.1},{"$f":"'DRE.ETE-REG'!J10","v":93.3},{"$f":"'DRE.ETE-REG'!K10","v":90.5},{"$f":"'DRE.ETE-REG'!L10","v":135.1},{"$f":"'DRE.ETE-REG'!M10","v":98.7},{"$f":"'DRE.ETE-REG'!N10","v":417.59999999999997},{"$f":"'DRE.ETE-REG'!O10","v":89.326999999999998},{"$f":"'DRE.ETE-REG'!P10","v":95.307000000000002},{"$f":"'DRE.ETE-REG'!Q10","v":83.432000000000002},{"$f":"'DRE.ETE-REG'!R10","v":79.331999999999994},{"$f":"'DRE.ETE-REG'!S10","v":347.39800000000002}]
[null,"Operating Equivalence Result",{"$f":"'DRE.ETE-REG'!C11","v":"-   "},{"$f":"'DRE.ETE-REG'!D11","v":" -   "},{"$f":"'DRE.ETE-REG'!E11","v":"-"},{"$f":"'DRE.ETE-REG'!F11","v":"-"},{"$f":"'DRE.ETE-REG'!G11","v":"-"},{"$f":"'DRE.ETE-REG'!H11","v":"-"},{"$f":"'DRE.ETE-REG'!I11","v":" -   "},{"$f":"'DRE.ETE-REG'!J11","v":"-   "},{"$f":"'DRE.ETE-REG'!K11","v":"-"},{"$f":"'DRE.ETE-REG'!L11","v":"-   "},{"$f":"'DRE.ETE-REG'!M11","v":0},{"$f":"'DRE.ETE-REG'!N11","v":0},{"$f":"'DRE.ETE-REG'!O11","v":0},{"$f":"'DRE.ETE-REG'!P11","v":0},{"$f":"'DRE.ETE-REG'!Q11","v":0},{"$f":"'DRE.ETE-REG'!R11","v":0},{"$f":"'DRE.ETE-REG'!S11","v":0}]
[null,"Total Financial Result",{"$f":"'DRE.ETE-REG'!C12","v":-4.8150000000000004},{"$f":"'DRE.ETE-REG'!D12","v":-27.5},{"$f":"'DRE.ETE-REG'!E12","v":-30.5},{"$f":"'DRE.ETE-REG'!F12","v":-82},{"$f":"'DRE.ETE-REG'!G12","v":-132.6},{"$f":"'DRE.ETE-REG'!H12","v":-105.3},{"$f":"'DRE.ETE-REG'!I12","v":-350.3},{"$f":"'DRE.ETE-REG'!J12","v":-147.1},{"$f":"'DRE.ETE-REG'!K12","v":-124.8},{"$f":"'DRE.ETE-REG'!L12","v":-90.5},{"$f":"'DRE.ETE-REG'!M12","v":-105},{"$f":"'DRE.ETE-REG'!N12","v":-467.4},{"$f":"'DRE.ETE-REG'!O12","v":-99.727000000000004},{"$f":"'DRE.ETE-REG'!P12","v":-83.873999999999995},{"$f":"'DRE.ETE-REG'!Q12","v":-66.292000000000002},{"$f":"'DRE.ETE-REG'!R12","v":-105.794},{"$f":"'DRE.ETE-REG'!S12","v":-355.68700000000001}]
[null,"Result before Income Tax",{"$f":"'DRE.ETE-REG'!C13","v":25.266999999999999},{"$f":"'DRE.ETE-REG'!D13","v":21.9},{"$f":"'DRE.ETE-REG'!E13","v":-13},{"$f":"'DRE.ETE-REG'!F13","v":-43.1},{"$f":"'DRE.ETE-REG'!G13","v":-36.700000000000003},{"$f":"'DRE.ETE-REG'!H13","v":-54.6},{"$f":"'DRE.ETE-REG'!I13","v":-147.19999999999999},{"$f":"'DRE.ETE-REG'!J13","v":-53.8},{"$f":"'DRE.ETE-REG'!K13","v":-34.299999999999997},{"$f":"'DRE.ETE-REG'!L13","v":44.6},{"$f":"'DRE.ETE-REG'!M13","v":-6.3},{"$f":"'DRE.ETE-REG'!N13","v":-49.79999999999999},{"$f":"'DRE.ETE-REG'!O13","v":-10.4},{"$f":"'DRE.ETE-REG'!P13","v":11.433},{"$f":"'DRE.ETE-REG'!Q13","v":17.14},{"$f":"'DRE.ETE-REG'!R13","v":-26.462},{"$f":"'DRE.ETE-REG'!S13","v":-8.2889999999999979}]
[null,"Income Tax and Social Contribution",{"$f":"'DRE.ETE-REG'!C14","v":-1.339},{"$f":"'DRE.ETE-REG'!D14","v":-14.7},{"$f":"'DRE.ETE-REG'!E14","v":-5.4},{"$f":"'DRE.ETE-REG'!F14","v":-4.5999999999999996},{"$f":"'DRE.ETE-REG'!G14","v":-36.4},{"$f":"'DRE.ETE-REG'!H14","v":-8.1999999999999993},{"$f":"'DRE.ETE-REG'!I14","v":-57.2},{"$f":"'DRE.ETE-REG'!J14","v":-21.1},{"$f":"'DRE.ETE-REG'!K14","v":10},{"$f":"'DRE.ETE-REG'!L14","v":-28.6},{"$f":"'DRE.ETE-REG'!M14","v":-14.6},{"$f":"'DRE.ETE-REG'!N14","v":-54.300000000000004},{"$f":"'DRE.ETE-REG'!O14","v":-8.2349999999999994},{"$f":"'DRE.ETE-REG'!P14","v":-13.443},{"$f":"'DRE.ETE-REG'!Q14","v":-12.195},{"$f":"'DRE.ETE-REG'!R14","v":-38.816000000000003},{"$f":"'DRE.ETE-REG'!S14","v":-72.688999999999993}]
[null,"Exercise Result",{"$f":"'DRE.ETE-REG'!C15","v":23.928000000000001},{"$f":"'DRE.ETE-REG'!D15","v":7.2},{"$f":"'DRE.ETE-REG'!E15","v":-18.399999999999999},{"$f":"'DRE.ETE-REG'!F15","v":-47.7},{"$f":"'DRE.ETE-REG'!G15","v":-73.099999999999994},{"$f":"'DRE.ETE-REG'!H15","v":-62.8},{"$f":"'DRE.ETE-REG'!I15","v":-204.4},{"$f":"'DRE.ETE-REG'!J15","v":-74.900000000000006},{"$f":"'DRE.ETE-REG'!K15","v":-24.3},{"$f":"'DRE.ETE-REG'!L15","v":16},{"$f":"'DRE.ETE-REG'!M15","v":-20.9},{"$f":"'DRE.ETE-REG'!N15","v":-104.1},{"$f":"'DRE.ETE-REG'!O15","v":-18.635000000000002},{"$f":"'DRE.ETE-REG'!P15","v":-2.0099999999999998},{"$f":"'DRE.ETE-REG'!Q15","v":4.9450000000000003},{"$f":"'DRE.ETE-REG'!R15","v":-65.278000000000006},{"$f":"'DRE.ETE-REG'!S15","v":-80.978000000000009}]
[null,"EBITDA",{"$f":"'DRE.ETE-REG'!C16","v":34261},{"$f":"'DRE.ETE-REG'!D16","v":80},{"$f":"'DRE.ETE-REG'!E16","v":27},{"$f":"'DRE.ETE-REG'!F16","v":60},{"$f":"'DRE.ETE-REG'!G16","v":137},{"$f":"'DRE.ETE-REG'!H16","v":93},{"$f":"'DRE.ETE-REG'!I16","v":317.7},{"$f":"'DRE.ETE-REG'!J16","v":134},{"$f":"'DRE.ETE-REG'!K16","v":131},{"$f":"'DRE.ETE-REG'!L16","v":182},{"$f":"'DRE.ETE-REG'!M16","v":147},{"$f":"'DRE.ETE-REG'!N16","v":594.20000000000005},{"$f":"'DRE.ETE-REG'!O16","v":137.316},{"$f":"'DRE.ETE-REG'!P16","v":141.667},{"$f":"'DRE.ETE-REG'!Q16","v":131.12200000000001},{"$f":"'DRE.ETE-REG'!R16","v":127.333},{"$f":"'DRE.ETE-REG'!S16","v":883.86000000000013}]
[null,"EBITDA Margin",{"$f":"'DRE.ETE-REG'!C17","v":0.86599999999999999},{"$f":"'DRE.ETE-REG'!D17","v":0.67900000000000005},{"$f":"'DRE.ETE-REG'!E17","v":0.77800000000000002},{"$f":"'DRE.ETE-REG'!F17","v":0.74199999999999999},{"$f":"'DRE.ETE-REG'!G17","v":0.97099999999999997},{"$f":"'DRE.ETE-REG'!H17","v":0.63300000000000001},{"$f":"'DRE.ETE-REG'!I17","v":0.78560830860534125},{"$f":"'DRE.ETE-REG'!J17","v":0.874},{"$f":"'DRE.ETE-REG'!K17","v":0.79100000000000004},{"$f":"'DRE.ETE-REG'!L17","v":0.98299999999999998},{"$f":"'DRE.ETE-REG'!M17","v":0.81200000000000006},{"$f":"'DRE.ETE-REG'!N17","v":0.86719206071220079},{"$f":"'DRE.ETE-REG'!O17","v":0.77771233093948944},{"$f":"'DRE.ETE-REG'!P17","v":0.77709210988239419},{"$f":"'DRE.ETE-REG'!Q17","v":0.76103636806853403},{"$f":"'DRE.ETE-REG'!R17","v":0.71905423414876557},{"$f":"'DRE.ETE-REG'!S17","v":1.2479562186020112}]
[null,"(1) The Regulatory Result presented considers the sum line by line of the regulatory results of the 12 transmission companies and holdings."]
[null,"(2) Consolidation of Gemini from Jun/2022 onwards."]

{"sheet":"IS.Conso","index":74,"n_rows":72,"n_cols":78,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa | Consolidated"]
[]
[null,"Income Statement - IFRS (R$ thousand)",2009,"1Q10","2Q10","3Q10","4Q10",2010,"1Q11","2Q11","3Q11","4Q11",2011,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.Conso!C5","v":1060003},{"$f":"DRE.Conso!D5","v":281437},{"$f":"DRE.Conso!E5","v":283445},{"$f":"DRE.Conso!F5","v":268572},{"$f":"DRE.Conso!G5","v":297393},{"$f":"DRE.Conso!H5","v":1130847},{"$f":"DRE.Conso!I5","v":310957},{"$f":"DRE.Conso!J5","v":305138},{"$f":"DRE.Conso!K5","v":300133},{"$f":"DRE.Conso!L5","v":333283},{"$f":"DRE.Conso!M5","v":1249511},{"$f":"DRE.Conso!N5","v":364183},{"$f":"DRE.Conso!O5","v":369623},{"$f":"DRE.Conso!P5","v":346386},{"$f":"DRE.Conso!Q5","v":369144},{"$f":"DRE.Conso!R5","v":1449336},{"$f":"DRE.Conso!S5","v":376764},{"$f":"DRE.Conso!T5","v":355309},{"$f":"DRE.Conso!U5","v":326319},{"$f":"DRE.Conso!V5","v":331397},{"$f":"DRE.Conso!W5","v":1389789},{"$f":"DRE.Conso!X5","v":394502},{"$f":"DRE.Conso!Y5","v":996556},{"$f":"DRE.Conso!Z5","v":1071292},{"$f":"DRE.Conso!AA5","v":1070805},{"$f":"DRE.Conso!AB5","v":3533155},{"$f":"DRE.Conso!AC5","v":1367170},{"$f":"DRE.Conso!AD5","v":1591119},{"$f":"DRE.Conso!AE5","v":1516537},{"$f":"DRE.Conso!AF5","v":1714201},{"$f":"DRE.Conso!AG5","v":6189027},{"$f":"DRE.Conso!AH5","v":1726305},{"$f":"DRE.Conso!AI5","v":1551019},{"$f":"DRE.Conso!AJ5","v":1461861},{"$f":"DRE.Conso!AK5","v":1648525},{"$f":"DRE.Conso!AL5","v":6387710},{"$f":"DRE.Conso!AM5","v":1715185},{"$f":"DRE.Conso!AN5","v":1666786},{"$f":"DRE.Conso!AO5","v":1618148},{"$f":"DRE.Conso!AP5","v":1909295},{"$f":"DRE.Conso!AQ5","v":6909414},{"$f":"DRE.Conso!AR5","v":1769670},{"$f":"DRE.Conso!AS5","v":1855203},{"$f":"DRE.Conso!AT5","v":1924927},{"$f":"DRE.Conso!AU5","v":2313725},{"$f":"DRE.Conso!AV5","v":7863525},{"$f":"DRE.Conso!AW5","v":2510336},{"$f":"DRE.Conso!AX5","v":2454595},{"$f":"DRE.Conso!AY5","v":2481341},{"$f":"DRE.Conso!AZ5","v":2800373},{"$f":"DRE.Conso!BA5","v":10246645},{"$f":"DRE.Conso!BB5","v":2714484},{"$f":"DRE.Conso!BC5","v":2356297},{"$f":"DRE.Conso!BD5","v":2567216},{"$f":"DRE.Conso!BE5","v":3133785},{"$f":"DRE.Conso!BF5","v":10771782},{"$f":"DRE.Conso!BG5","v":2827747},{"$f":"DRE.Conso!BH5","v":2883652},{"$f":"DRE.Conso!BI5","v":3056164},{"$f":"DRE.Conso!BJ5","v":3568862},{"$f":"DRE.Conso!BK5","v":12336425},{"$f":"DRE.Conso!BL5","v":3445974},{"$f":"DRE.Conso!BM5","v":3068761},{"$f":"DRE.Conso!BN5","v":2812686},{"$f":"DRE.Conso!BO5","v":3055902},{"$f":"DRE.Conso!BP5","v":12383323},{"$f":"DRE.Conso!BQ5","v":3112135},{"$f":"DRE.Conso!BR5","v":3220636},{"$f":"DRE.Conso!BS5","v":3281678},{"$f":"DRE.Conso!BT5","v":4046938},{"$f":"DRE.Conso!BU5","v":13661387},{"$f":"DRE.Conso!BV5","v":3954994},{"$f":"DRE.Conso!BW5","v":3768941},{"$f":"DRE.Conso!BX5","v":3463890},{"$f":"DRE.Conso!BY5","v":4149176},{"$f":"DRE.Conso!CA5","v":3798682}]
[null,"Industrial",{"$f":"DRE.Conso!C6","v":422561},{"$f":"DRE.Conso!D6","v":107544},{"$f":"DRE.Conso!E6","v":111461},{"$f":"DRE.Conso!F6","v":118628},{"$f":"DRE.Conso!G6","v":121389},{"$f":"DRE.Conso!H6","v":459022},{"$f":"DRE.Conso!I6","v":109715},{"$f":"DRE.Conso!J6","v":115055},{"$f":"DRE.Conso!K6","v":123549},{"$f":"DRE.Conso!L6","v":125961},{"$f":"DRE.Conso!M6","v":474280},{"$f":"DRE.Conso!N6","v":118144},{"$f":"DRE.Conso!O6","v":127149},{"$f":"DRE.Conso!P6","v":121772},{"$f":"DRE.Conso!Q6","v":116045},{"$f":"DRE.Conso!R6","v":483110},{"$f":"DRE.Conso!S6","v":96425},{"$f":"DRE.Conso!T6","v":93682},{"$f":"DRE.Conso!U6","v":94322},{"$f":"DRE.Conso!V6","v":91534},{"$f":"DRE.Conso!W6","v":375963},{"$f":"DRE.Conso!X6","v":102872},{"$f":"DRE.Conso!Y6","v":374331},{"$f":"DRE.Conso!Z6","v":434750},{"$f":"DRE.Conso!AA6","v":414597},{"$f":"DRE.Conso!AB6","v":1326550},{"$f":"DRE.Conso!AC6","v":470925},{"$f":"DRE.Conso!AD6","v":605203},{"$f":"DRE.Conso!AE6","v":580506},{"$f":"DRE.Conso!AF6","v":536250},{"$f":"DRE.Conso!AG6","v":2192884},{"$f":"DRE.Conso!AH6","v":471435},{"$f":"DRE.Conso!AI6","v":446257},{"$f":"DRE.Conso!AJ6","v":417209},{"$f":"DRE.Conso!AK6","v":386131},{"$f":"DRE.Conso!AL6","v":1721032},{"$f":"DRE.Conso!AM6","v":369024},{"$f":"DRE.Conso!AN6","v":363305},{"$f":"DRE.Conso!AO6","v":364934},{"$f":"DRE.Conso!AP6","v":372135},{"$f":"DRE.Conso!AQ6","v":1469398},{"$f":"DRE.Conso!AR6","v":326228},{"$f":"DRE.Conso!AS6","v":359232},{"$f":"DRE.Conso!AT6","v":394463},{"$f":"DRE.Conso!AU6","v":397527},{"$f":"DRE.Conso!AV6","v":1477450},{"$f":"DRE.Conso!AW6","v":399934},{"$f":"DRE.Conso!AX6","v":407794},{"$f":"DRE.Conso!AY6","v":433634},{"$f":"DRE.Conso!AZ6","v":423277},{"$f":"DRE.Conso!BA6","v":1664639},{"$f":"DRE.Conso!BB6","v":380118},{"$f":"DRE.Conso!BC6","v":351321},{"$f":"DRE.Conso!BD6","v":403344},{"$f":"DRE.Conso!BE6","v":410927},{"$f":"DRE.Conso!BF6","v":1545710},{"$f":"DRE.Conso!BG6","v":344720},{"$f":"DRE.Conso!BH6","v":376083},{"$f":"DRE.Conso!BI6","v":446667},{"$f":"DRE.Conso!BJ6","v":457158},{"$f":"DRE.Conso!BK6","v":1624628},{"$f":"DRE.Conso!BL6","v":413195},{"$f":"DRE.Conso!BM6","v":401418},{"$f":"DRE.Conso!BN6","v":404076},{"$f":"DRE.Conso!BO6","v":377916},{"$f":"DRE.Conso!BP6","v":1596605},{"$f":"DRE.Conso!BQ6","v":371509},{"$f":"DRE.Conso!BR6","v":419737},{"$f":"DRE.Conso!BS6","v":424229},{"$f":"DRE.Conso!BT6","v":401586},{"$f":"DRE.Conso!BU6","v":1617061},{"$f":"DRE.Conso!BV6","v":355028},{"$f":"DRE.Conso!BW6","v":348932},{"$f":"DRE.Conso!BX6","v":329667},{"$f":"DRE.Conso!BY6","v":317734},{"$f":"DRE.Conso!CA6","v":261040}]
[null,"Commercial",{"$f":"DRE.Conso!C7","v":526859},{"$f":"DRE.Conso!D7","v":140651},{"$f":"DRE.Conso!E7","v":140209},{"$f":"DRE.Conso!F7","v":135067},{"$f":"DRE.Conso!G7","v":152270},{"$f":"DRE.Conso!H7","v":568197},{"$f":"DRE.Conso!I7","v":153436},{"$f":"DRE.Conso!J7","v":151627},{"$f":"DRE.Conso!K7","v":151560},{"$f":"DRE.Conso!L7","v":174711},{"$f":"DRE.Conso!M7","v":631334},{"$f":"DRE.Conso!N7","v":181361},{"$f":"DRE.Conso!O7","v":181003},{"$f":"DRE.Conso!P7","v":171221},{"$f":"DRE.Conso!Q7","v":183347},{"$f":"DRE.Conso!R7","v":716932},{"$f":"DRE.Conso!S7","v":183202},{"$f":"DRE.Conso!T7","v":173831},{"$f":"DRE.Conso!U7","v":160130},{"$f":"DRE.Conso!V7","v":160442},{"$f":"DRE.Conso!W7","v":677605},{"$f":"DRE.Conso!X7","v":191055},{"$f":"DRE.Conso!Y7","v":587444},{"$f":"DRE.Conso!Z7","v":596460},{"$f":"DRE.Conso!AA7","v":708532},{"$f":"DRE.Conso!AB7","v":2083491},{"$f":"DRE.Conso!AC7","v":779128},{"$f":"DRE.Conso!AD7","v":937671},{"$f":"DRE.Conso!AE7","v":899131},{"$f":"DRE.Conso!AF7","v":970065},{"$f":"DRE.Conso!AG7","v":3585995},{"$f":"DRE.Conso!AH7","v":949534},{"$f":"DRE.Conso!AI7","v":860249},{"$f":"DRE.Conso!AJ7","v":809413},{"$f":"DRE.Conso!AK7","v":873631},{"$f":"DRE.Conso!AL7","v":3492827},{"$f":"DRE.Conso!AM7","v":912862},{"$f":"DRE.Conso!AN7","v":874397},{"$f":"DRE.Conso!AO7","v":856404},{"$f":"DRE.Conso!AP7","v":971007},{"$f":"DRE.Conso!AQ7","v":3614670},{"$f":"DRE.Conso!AR7","v":897520},{"$f":"DRE.Conso!AS7","v":955776},{"$f":"DRE.Conso!AT7","v":1004620},{"$f":"DRE.Conso!AU7","v":1142041},{"$f":"DRE.Conso!AV7","v":3999957},{"$f":"DRE.Conso!AW7","v":1216817},{"$f":"DRE.Conso!AX7","v":1224290},{"$f":"DRE.Conso!AY7","v":1240278},{"$f":"DRE.Conso!AZ7","v":1291870},{"$f":"DRE.Conso!BA7","v":4973255},{"$f":"DRE.Conso!BB7","v":1256212},{"$f":"DRE.Conso!BC7","v":982444},{"$f":"DRE.Conso!BD7","v":1040970},{"$f":"DRE.Conso!BE7","v":1250465},{"$f":"DRE.Conso!BF7","v":4530091},{"$f":"DRE.Conso!BG7","v":1136480},{"$f":"DRE.Conso!BH7","v":1141796},{"$f":"DRE.Conso!BI7","v":1268595},{"$f":"DRE.Conso!BJ7","v":1475560},{"$f":"DRE.Conso!BK7","v":5022431},{"$f":"DRE.Conso!BL7","v":1414587},{"$f":"DRE.Conso!BM7","v":1261173},{"$f":"DRE.Conso!BN7","v":1147175},{"$f":"DRE.Conso!BO7","v":1178168},{"$f":"DRE.Conso!BP7","v":5001103},{"$f":"DRE.Conso!BQ7","v":1208429},{"$f":"DRE.Conso!BR7","v":1244861},{"$f":"DRE.Conso!BS7","v":1228051},{"$f":"DRE.Conso!BT7","v":1378729},{"$f":"DRE.Conso!BU7","v":5060070},{"$f":"DRE.Conso!BV7","v":1341368},{"$f":"DRE.Conso!BW7","v":1300228},{"$f":"DRE.Conso!BX7","v":1160254},{"$f":"DRE.Conso!BY7","v":1291671},{"$f":"DRE.Conso!CA7","v":1134298}]
[null,"Rural",{"$f":"DRE.Conso!C8","v":97678},{"$f":"DRE.Conso!D8","v":25613},{"$f":"DRE.Conso!E8","v":24491},{"$f":"DRE.Conso!F8","v":26354},{"$f":"DRE.Conso!G8","v":29994},{"$f":"DRE.Conso!H8","v":106452},{"$f":"DRE.Conso!I8","v":27819},{"$f":"DRE.Conso!J8","v":25406},{"$f":"DRE.Conso!K8","v":27670},{"$f":"DRE.Conso!L8","v":32031},{"$f":"DRE.Conso!M8","v":112926},{"$f":"DRE.Conso!N8","v":32340},{"$f":"DRE.Conso!O8","v":33082},{"$f":"DRE.Conso!P8","v":32666},{"$f":"DRE.Conso!Q8","v":35440},{"$f":"DRE.Conso!R8","v":133528},{"$f":"DRE.Conso!S8","v":47707},{"$f":"DRE.Conso!T8","v":43341},{"$f":"DRE.Conso!U8","v":43016},{"$f":"DRE.Conso!V8","v":46708},{"$f":"DRE.Conso!W8","v":180772},{"$f":"DRE.Conso!X8","v":50762},{"$f":"DRE.Conso!Y8","v":182912},{"$f":"DRE.Conso!Z8","v":193166},{"$f":"DRE.Conso!AA8","v":96837},{"$f":"DRE.Conso!AB8","v":523677},{"$f":"DRE.Conso!AC8","v":222490},{"$f":"DRE.Conso!AD8","v":271179},{"$f":"DRE.Conso!AE8","v":318984},{"$f":"DRE.Conso!AF8","v":312293},{"$f":"DRE.Conso!AG8","v":1124946},{"$f":"DRE.Conso!AH8","v":279635},{"$f":"DRE.Conso!AI8","v":274269},{"$f":"DRE.Conso!AJ8","v":316389},{"$f":"DRE.Conso!AK8","v":291642},{"$f":"DRE.Conso!AL8","v":1161935},{"$f":"DRE.Conso!AM8","v":299250},{"$f":"DRE.Conso!AN8","v":302563},{"$f":"DRE.Conso!AO8","v":352360},{"$f":"DRE.Conso!AP8","v":358160},{"$f":"DRE.Conso!AQ8","v":1312333},{"$f":"DRE.Conso!AR8","v":304330},{"$f":"DRE.Conso!AS8","v":344961},{"$f":"DRE.Conso!AT8","v":449304},{"$f":"DRE.Conso!AU8","v":416405},{"$f":"DRE.Conso!AV8","v":1515000},{"$f":"DRE.Conso!AW8","v":420628},{"$f":"DRE.Conso!AX8","v":440471},{"$f":"DRE.Conso!AY8","v":531687},{"$f":"DRE.Conso!AZ8","v":523640},{"$f":"DRE.Conso!BA8","v":1916426},{"$f":"DRE.Conso!BB8","v":496103},{"$f":"DRE.Conso!BC8","v":486781},{"$f":"DRE.Conso!BD8","v":596235},{"$f":"DRE.Conso!BE8","v":627926},{"$f":"DRE.Conso!BF8","v":2207045},{"$f":"DRE.Conso!BG8","v":555402},{"$f":"DRE.Conso!BH8","v":589962},{"$f":"DRE.Conso!BI8","v":749753},{"$f":"DRE.Conso!BJ8","v":755089},{"$f":"DRE.Conso!BK8","v":2650206},{"$f":"DRE.Conso!BL8","v":681470},{"$f":"DRE.Conso!BM8","v":623892},{"$f":"DRE.Conso!BN8","v":693335},{"$f":"DRE.Conso!BO8","v":644960},{"$f":"DRE.Conso!BP8","v":2643657},{"$f":"DRE.Conso!BQ8","v":614475},{"$f":"DRE.Conso!BR8","v":669412},{"$f":"DRE.Conso!BS8","v":786026},{"$f":"DRE.Conso!BT8","v":841954},{"$f":"DRE.Conso!BU8","v":2911867},{"$f":"DRE.Conso!BV8","v":777700},{"$f":"DRE.Conso!BW8","v":740910},{"$f":"DRE.Conso!BX8","v":790374},{"$f":"DRE.Conso!BY8","v":797028},{"$f":"DRE.Conso!CA8","v":681074}]
[null,"Other sectors",{"$f":"DRE.Conso!C9","v":340545},{"$f":"DRE.Conso!D9","v":85112},{"$f":"DRE.Conso!E9","v":89623},{"$f":"DRE.Conso!F9","v":88761},{"$f":"DRE.Conso!G9","v":95165},{"$f":"DRE.Conso!H9","v":358661},{"$f":"DRE.Conso!I9","v":93447},{"$f":"DRE.Conso!J9","v":96867},{"$f":"DRE.Conso!K9","v":97483},{"$f":"DRE.Conso!L9","v":105364},{"$f":"DRE.Conso!M9","v":393161},{"$f":"DRE.Conso!N9","v":100580},{"$f":"DRE.Conso!O9","v":105550},{"$f":"DRE.Conso!P9","v":104885},{"$f":"DRE.Conso!Q9","v":109550},{"$f":"DRE.Conso!R9","v":420565},{"$f":"DRE.Conso!S9","v":100978},{"$f":"DRE.Conso!T9","v":98201},{"$f":"DRE.Conso!U9","v":92523},{"$f":"DRE.Conso!V9","v":92288},{"$f":"DRE.Conso!W9","v":383990},{"$f":"DRE.Conso!X9","v":100067},{"$f":"DRE.Conso!Y9","v":270320},{"$f":"DRE.Conso!Z9","v":343177},{"$f":"DRE.Conso!AA9","v":272512},{"$f":"DRE.Conso!AB9","v":986076},{"$f":"DRE.Conso!AC9","v":340135},{"$f":"DRE.Conso!AD9","v":450560},{"$f":"DRE.Conso!AE9","v":444604},{"$f":"DRE.Conso!AF9","v":469217},{"$f":"DRE.Conso!AG9","v":1704516},{"$f":"DRE.Conso!AH9","v":432097.2},{"$f":"DRE.Conso!AI9","v":414544},{"$f":"DRE.Conso!AJ9","v":402776.2},{"$f":"DRE.Conso!AK9","v":436839.2},{"$f":"DRE.Conso!AL9","v":1686256},{"$f":"DRE.Conso!AM9","v":430718},{"$f":"DRE.Conso!AN9","v":446335},{"$f":"DRE.Conso!AO9","v":444194},{"$f":"DRE.Conso!AP9","v":509173.9},{"$f":"DRE.Conso!AQ9","v":1830420},{"$f":"DRE.Conso!AR9","v":430925},{"$f":"DRE.Conso!AS9","v":486573},{"$f":"DRE.Conso!AT9","v":541528},{"$f":"DRE.Conso!AU9","v":608659},{"$f":"DRE.Conso!AV9","v":2067685},{"$f":"DRE.Conso!AW9","v":587979},{"$f":"DRE.Conso!AX9","v":648126},{"$f":"DRE.Conso!AY9","v":676378},{"$f":"DRE.Conso!AZ9","v":713561},{"$f":"DRE.Conso!BA9","v":2626044},{"$f":"DRE.Conso!BB9","v":635051},{"$f":"DRE.Conso!BC9","v":560585},{"$f":"DRE.Conso!BD9","v":586347},{"$f":"DRE.Conso!BE9","v":648405},{"$f":"DRE.Conso!BF9","v":2430388},{"$f":"DRE.Conso!BG9","v":625318},{"$f":"DRE.Conso!BH9","v":644446},{"$f":"DRE.Conso!BI9","v":740248},{"$f":"DRE.Conso!BJ9","v":863661},{"$f":"DRE.Conso!BK9","v":2873673},{"$f":"DRE.Conso!BL9","v":802736},{"$f":"DRE.Conso!BM9","v":743107},{"$f":"DRE.Conso!BN9","v":691913},{"$f":"DRE.Conso!BO9","v":737512},{"$f":"DRE.Conso!BP9","v":2975268},{"$f":"DRE.Conso!BQ9","v":695966},{"$f":"DRE.Conso!BR9","v":769814},{"$f":"DRE.Conso!BS9","v":772591},{"$f":"DRE.Conso!BT9","v":871237},{"$f":"DRE.Conso!BU9","v":3109608},{"$f":"DRE.Conso!BV9","v":802065},{"$f":"DRE.Conso!BW9","v":832545},{"$f":"DRE.Conso!BX9","v":796751},{"$f":"DRE.Conso!BY9","v":905429},{"$f":"DRE.Conso!CA9","v":751568}]
[null,"Electricity sales to distributors",{"$f":"DRE.Conso!C10","v":47250},{"$f":"DRE.Conso!D10","v":22933},{"$f":"DRE.Conso!E10","v":-11631},{"$f":"DRE.Conso!F10","v":9623},{"$f":"DRE.Conso!G10","v":84961},{"$f":"DRE.Conso!H10","v":105886},{"$f":"DRE.Conso!I10","v":36671},{"$f":"DRE.Conso!J10","v":-25141},{"$f":"DRE.Conso!K10","v":5350},{"$f":"DRE.Conso!L10","v":6420},{"$f":"DRE.Conso!M10","v":23300},{"$f":"DRE.Conso!N10","v":5737},{"$f":"DRE.Conso!O10","v":4829},{"$f":"DRE.Conso!P10","v":7113},{"$f":"DRE.Conso!Q10","v":82469},{"$f":"DRE.Conso!R10","v":100148},{"$f":"DRE.Conso!S10","v":-1864},{"$f":"DRE.Conso!T10","v":11974},{"$f":"DRE.Conso!U10","v":18895},{"$f":"DRE.Conso!V10","v":19653},{"$f":"DRE.Conso!W10","v":48658},{"$f":"DRE.Conso!X10","v":8509},{"$f":"DRE.Conso!Y10","v":108674},{"$f":"DRE.Conso!Z10","v":96040},{"$f":"DRE.Conso!AA10","v":-34268},{"$f":"DRE.Conso!AB10","v":178955},{"$f":"DRE.Conso!AC10","v":124974},{"$f":"DRE.Conso!AD10","v":115137},{"$f":"DRE.Conso!AE10","v":102648},{"$f":"DRE.Conso!AF10","v":91543},{"$f":"DRE.Conso!AG10","v":434302},{"$f":"DRE.Conso!AH10","v":102559},{"$f":"DRE.Conso!AI10","v":115229},{"$f":"DRE.Conso!AJ10","v":207458},{"$f":"DRE.Conso!AK10","v":195841},{"$f":"DRE.Conso!AL10","v":621087},{"$f":"DRE.Conso!AM10","v":177207.65795000002},{"$f":"DRE.Conso!AN10","v":96167},{"$f":"DRE.Conso!AO10","v":219512},{"$f":"DRE.Conso!AP10","v":32247},{"$f":"DRE.Conso!AQ10","v":525133.65795000002},{"$f":"DRE.Conso!AR10","v":253715},{"$f":"DRE.Conso!AS10","v":268455},{"$f":"DRE.Conso!AT10","v":189084},{"$f":"DRE.Conso!AU10","v":81251},{"$f":"DRE.Conso!AV10","v":792505},{"$f":"DRE.Conso!AW10","v":615364},{"$f":"DRE.Conso!AX10","v":141692},{"$f":"DRE.Conso!AY10","v":160938},{"$f":"DRE.Conso!AZ10","v":136785},{"$f":"DRE.Conso!BA10","v":1054779},{"$f":"DRE.Conso!BB10","v":152912},{"$f":"DRE.Conso!BC10","v":120883},{"$f":"DRE.Conso!BD10","v":105792},{"$f":"DRE.Conso!BE10","v":476550},{"$f":"DRE.Conso!BF10","v":856137},{"$f":"DRE.Conso!BG10","v":157811},{"$f":"DRE.Conso!BH10","v":191790},{"$f":"DRE.Conso!BI10","v":693375},{"$f":"DRE.Conso!BJ10","v":248799},{"$f":"DRE.Conso!BK10","v":1291775},{"$f":"DRE.Conso!BL10","v":96481},{"$f":"DRE.Conso!BM10","v":79583},{"$f":"DRE.Conso!BN10","v":96687},{"$f":"DRE.Conso!BO10","v":95103},{"$f":"DRE.Conso!BP10","v":367854},{"$f":"DRE.Conso!BQ10","v":51671},{"$f":"DRE.Conso!BR10","v":65104},{"$f":"DRE.Conso!BS10","v":71217},{"$f":"DRE.Conso!BT10","v":14397},{"$f":"DRE.Conso!BU10","v":202389},{"$f":"DRE.Conso!BV10","v":25517},{"$f":"DRE.Conso!BW10","v":34155},{"$f":"DRE.Conso!BX10","v":174656},{"$f":"DRE.Conso!BY10","v":128402},{"$f":"DRE.Conso!CA10","v":280593}]
[null,"Construction revenue",{"$f":"DRE.Conso!C11","v":215789},{"$f":"DRE.Conso!D11","v":41750},{"$f":"DRE.Conso!E11","v":40375},{"$f":"DRE.Conso!F11","v":61074},{"$f":"DRE.Conso!G11","v":56942},{"$f":"DRE.Conso!H11","v":200141},{"$f":"DRE.Conso!I11","v":58271},{"$f":"DRE.Conso!J11","v":68983},{"$f":"DRE.Conso!K11","v":66813},{"$f":"DRE.Conso!L11","v":70998},{"$f":"DRE.Conso!M11","v":265065},{"$f":"DRE.Conso!N11","v":63907},{"$f":"DRE.Conso!O11","v":72190},{"$f":"DRE.Conso!P11","v":75808},{"$f":"DRE.Conso!Q11","v":130433},{"$f":"DRE.Conso!R11","v":342338},{"$f":"DRE.Conso!S11","v":47672},{"$f":"DRE.Conso!T11","v":82266},{"$f":"DRE.Conso!U11","v":79120},{"$f":"DRE.Conso!V11","v":74234},{"$f":"DRE.Conso!W11","v":283292},{"$f":"DRE.Conso!X11","v":61314},{"$f":"DRE.Conso!Y11","v":191165},{"$f":"DRE.Conso!Z11","v":157612},{"$f":"DRE.Conso!AA11","v":442926},{"$f":"DRE.Conso!AB11","v":853017},{"$f":"DRE.Conso!AC11","v":209951},{"$f":"DRE.Conso!AD11","v":319668},{"$f":"DRE.Conso!AE11","v":377906},{"$f":"DRE.Conso!AF11","v":474017},{"$f":"DRE.Conso!AG11","v":1381542},{"$f":"DRE.Conso!AH11","v":259208},{"$f":"DRE.Conso!AI11","v":362612},{"$f":"DRE.Conso!AJ11","v":414821},{"$f":"DRE.Conso!AK11","v":390383},{"$f":"DRE.Conso!AL11","v":1427024},{"$f":"DRE.Conso!AM11","v":287936.17131999996},{"$f":"DRE.Conso!AN11","v":385041},{"$f":"DRE.Conso!AO11","v":375886},{"$f":"DRE.Conso!AP11","v":343191},{"$f":"DRE.Conso!AQ11","v":1392054.17132},{"$f":"DRE.Conso!AR11","v":236184},{"$f":"DRE.Conso!AS11","v":408158},{"$f":"DRE.Conso!AT11","v":352665},{"$f":"DRE.Conso!AU11","v":516007},{"$f":"DRE.Conso!AV11","v":1513014},{"$f":"DRE.Conso!AW11","v":436964},{"$f":"DRE.Conso!AX11","v":683645},{"$f":"DRE.Conso!AY11","v":945726},{"$f":"DRE.Conso!AZ11","v":913591},{"$f":"DRE.Conso!BA11","v":2979926},{"$f":"DRE.Conso!BB11","v":577243},{"$f":"DRE.Conso!BC11","v":525034},{"$f":"DRE.Conso!BD11","v":574902},{"$f":"DRE.Conso!BE11","v":677882},{"$f":"DRE.Conso!BF11","v":2355061},{"$f":"DRE.Conso!BG11","v":561069},{"$f":"DRE.Conso!BH11","v":806007},{"$f":"DRE.Conso!BI11","v":1161488},{"$f":"DRE.Conso!BJ11","v":576937},{"$f":"DRE.Conso!BK11","v":3105501},{"$f":"DRE.Conso!BL11","v":988300},{"$f":"DRE.Conso!BM11","v":1249758},{"$f":"DRE.Conso!BN11","v":1866739},{"$f":"DRE.Conso!BO11","v":1302492},{"$f":"DRE.Conso!BP11","v":5407289},{"$f":"DRE.Conso!BQ11","v":1170375},{"$f":"DRE.Conso!BR11","v":1303900},{"$f":"DRE.Conso!BS11","v":1073998},{"$f":"DRE.Conso!BT11","v":1396600},{"$f":"DRE.Conso!BU11","v":4944873},{"$f":"DRE.Conso!BV11","v":1344085},{"$f":"DRE.Conso!BW11","v":1564774},{"$f":"DRE.Conso!BX11","v":1661292},{"$f":"DRE.Conso!BY11","v":1989932},{"$f":"DRE.Conso!CA11","v":1487906}]
[null,"Net Unbilled Sales",{"$f":"DRE.Conso!C12","v":0},{"$f":"DRE.Conso!D12","v":0},{"$f":"DRE.Conso!E12","v":0},{"$f":"DRE.Conso!F12","v":0},{"$f":"DRE.Conso!G12","v":0},{"$f":"DRE.Conso!H12","v":0},{"$f":"DRE.Conso!I12","v":0},{"$f":"DRE.Conso!J12","v":0},{"$f":"DRE.Conso!K12","v":0},{"$f":"DRE.Conso!L12","v":0},{"$f":"DRE.Conso!M12","v":0},{"$f":"DRE.Conso!N12","v":0},{"$f":"DRE.Conso!O12","v":0},{"$f":"DRE.Conso!P12","v":0},{"$f":"DRE.Conso!Q12","v":0},{"$f":"DRE.Conso!R12","v":0},{"$f":"DRE.Conso!S12","v":0},{"$f":"DRE.Conso!T12","v":0},{"$f":"DRE.Conso!U12","v":0},{"$f":"DRE.Conso!V12","v":0},{"$f":"DRE.Conso!W12","v":0},{"$f":"DRE.Conso!X12","v":0},{"$f":"DRE.Conso!Y12","v":0},{"$f":"DRE.Conso!Z12","v":0},{"$f":"DRE.Conso!AA12","v":0},{"$f":"DRE.Conso!AB12","v":0},{"$f":"DRE.Conso!AC12","v":0},{"$f":"DRE.Conso!AD12","v":0},{"$f":"DRE.Conso!AE12","v":0},{"$f":"DRE.Conso!AF12","v":0},{"$f":"DRE.Conso!AG12","v":0},{"$f":"DRE.Conso!AH12","v":-40890},{"$f":"DRE.Conso!AI12","v":-61062},{"$f":"DRE.Conso!AJ12","v":-38946},{"$f":"DRE.Conso!AK12","v":103052},{"$f":"DRE.Conso!AL12","v":-37846},{"$f":"DRE.Conso!AM12","v":10757},{"$f":"DRE.Conso!AN12","v":-44988},{"$f":"DRE.Conso!AO12","v":941},{"$f":"DRE.Conso!AP12","v":61418},{"$f":"DRE.Conso!AQ12","v":28128},{"$f":"DRE.Conso!AR12","v":81861},{"$f":"DRE.Conso!AS12","v":-66238},{"$f":"DRE.Conso!AT12","v":64153},{"$f":"DRE.Conso!AU12","v":148887},{"$f":"DRE.Conso!AV12","v":228663},{"$f":"DRE.Conso!AW12","v":48391},{"$f":"DRE.Conso!AX12","v":46287},{"$f":"DRE.Conso!AY12","v":73395},{"$f":"DRE.Conso!AZ12","v":36471},{"$f":"DRE.Conso!BA12","v":204544},{"$f":"DRE.Conso!BB12","v":43951},{"$f":"DRE.Conso!BC12","v":-65532},{"$f":"DRE.Conso!BD12","v":201467},{"$f":"DRE.Conso!BE12","v":102179},{"$f":"DRE.Conso!BF12","v":282065},{"$f":"DRE.Conso!BG12","v":130931},{"$f":"DRE.Conso!BH12","v":77105},{"$f":"DRE.Conso!BI12","v":291874},{"$f":"DRE.Conso!BJ12","v":-179772},{"$f":"DRE.Conso!BK12","v":320138},{"$f":"DRE.Conso!BL12","v":38041},{"$f":"DRE.Conso!BM12","v":-149518},{"$f":"DRE.Conso!BN12","v":98652},{"$f":"DRE.Conso!BO12","v":64354},{"$f":"DRE.Conso!BP12","v":51529},{"$f":"DRE.Conso!BQ12","v":46074},{"$f":"DRE.Conso!BR12","v":-130805},{"$f":"DRE.Conso!BS12","v":223989},{"$f":"DRE.Conso!BT12","v":113400},{"$f":"DRE.Conso!BU12","v":252658},{"$f":"DRE.Conso!BV12","v":145005},{"$f":"DRE.Conso!BW12","v":-317840},{"$f":"DRE.Conso!BX12","v":42064},{"$f":"DRE.Conso!BY12","v":143670},{"$f":"DRE.Conso!CA12","v":-78879}]
[null,"Energia comercializada",{"$f":"DRE.Conso!C13","v":0},{"$f":"DRE.Conso!D13","v":0},{"$f":"DRE.Conso!E13","v":0},{"$f":"DRE.Conso!F13","v":0},{"$f":"DRE.Conso!G13","v":0},{"$f":"DRE.Conso!H13","v":0},{"$f":"DRE.Conso!I13","v":0},{"$f":"DRE.Conso!J13","v":0},{"$f":"DRE.Conso!K13","v":0},{"$f":"DRE.Conso!L13","v":0},{"$f":"DRE.Conso!M13","v":0},{"$f":"DRE.Conso!N13","v":0},{"$f":"DRE.Conso!O13","v":0},{"$f":"DRE.Conso!P13","v":0},{"$f":"DRE.Conso!Q13","v":0},{"$f":"DRE.Conso!R13","v":0},{"$f":"DRE.Conso!S13","v":0},{"$f":"DRE.Conso!T13","v":0},{"$f":"DRE.Conso!U13","v":0},{"$f":"DRE.Conso!V13","v":0},{"$f":"DRE.Conso!W13","v":0},{"$f":"DRE.Conso!X13","v":0},{"$f":"DRE.Conso!Y13","v":0},{"$f":"DRE.Conso!Z13","v":0},{"$f":"DRE.Conso!AA13","v":0},{"$f":"DRE.Conso!AB13","v":0},{"$f":"DRE.Conso!AC13","v":0},{"$f":"DRE.Conso!AD13","v":0},{"$f":"DRE.Conso!AE13","v":0},{"$f":"DRE.Conso!AF13","v":0},{"$f":"DRE.Conso!AG13","v":0},{"$f":"DRE.Conso!AH13","v":99785},{"$f":"DRE.Conso!AI13","v":112933},{"$f":"DRE.Conso!AJ13","v":130448},{"$f":"DRE.Conso!AK13","v":145439},{"$f":"DRE.Conso!AL13","v":488605},{"$f":"DRE.Conso!AM13","v":157382},{"$f":"DRE.Conso!AN13","v":182424},{"$f":"DRE.Conso!AO13","v":242103},{"$f":"DRE.Conso!AP13","v":246354},{"$f":"DRE.Conso!AQ13","v":828263},{"$f":"DRE.Conso!AR13","v":228298},{"$f":"DRE.Conso!AS13","v":257080},{"$f":"DRE.Conso!AT13","v":281406},{"$f":"DRE.Conso!AU13","v":263281},{"$f":"DRE.Conso!AV13","v":1030065},{"$f":"DRE.Conso!AW13","v":208528},{"$f":"DRE.Conso!AX13","v":200616},{"$f":"DRE.Conso!AY13","v":236035},{"$f":"DRE.Conso!AZ13","v":256817},{"$f":"DRE.Conso!BA13","v":901996},{"$f":"DRE.Conso!BB13","v":316973},{"$f":"DRE.Conso!BC13","v":205218},{"$f":"DRE.Conso!BD13","v":205224},{"$f":"DRE.Conso!BE13","v":312043},{"$f":"DRE.Conso!BF13","v":1039458},{"$f":"DRE.Conso!BG13","v":214107},{"$f":"DRE.Conso!BH13","v":235837},{"$f":"DRE.Conso!BI13","v":246676},{"$f":"DRE.Conso!BJ13","v":287503},{"$f":"DRE.Conso!BK13","v":984123},{"$f":"DRE.Conso!BL13","v":227981},{"$f":"DRE.Conso!BM13","v":191694},{"$f":"DRE.Conso!BN13","v":241605},{"$f":"DRE.Conso!BO13","v":246082},{"$f":"DRE.Conso!BP13","v":907362},{"$f":"DRE.Conso!BQ13","v":154549},{"$f":"DRE.Conso!BR13","v":146112},{"$f":"DRE.Conso!BS13","v":222287},{"$f":"DRE.Conso!BT13","v":231759},{"$f":"DRE.Conso!BU13","v":754707},{"$f":"DRE.Conso!BV13","v":164913},{"$f":"DRE.Conso!BW13","v":178099},{"$f":"DRE.Conso!BX13","v":362549},{"$f":"DRE.Conso!BY13","v":578514},{"$f":"DRE.Conso!CA13","v":355140}]
[null,"Electricity network usage charges",{"$f":"DRE.Conso!C15","v":0},{"$f":"DRE.Conso!D15","v":0},{"$f":"DRE.Conso!E15","v":0},{"$f":"DRE.Conso!F15","v":0},{"$f":"DRE.Conso!G15","v":0},{"$f":"DRE.Conso!H15","v":0},{"$f":"DRE.Conso!I15","v":0},{"$f":"DRE.Conso!J15","v":0},{"$f":"DRE.Conso!K15","v":0},{"$f":"DRE.Conso!L15","v":0},{"$f":"DRE.Conso!M15","v":0},{"$f":"DRE.Conso!N15","v":0},{"$f":"DRE.Conso!O15","v":0},{"$f":"DRE.Conso!P15","v":0},{"$f":"DRE.Conso!Q15","v":0},{"$f":"DRE.Conso!R15","v":0},{"$f":"DRE.Conso!S15","v":0},{"$f":"DRE.Conso!T15","v":0},{"$f":"DRE.Conso!U15","v":0},{"$f":"DRE.Conso!V15","v":0},{"$f":"DRE.Conso!W15","v":0},{"$f":"DRE.Conso!X15","v":0},{"$f":"DRE.Conso!Y15","v":0},{"$f":"DRE.Conso!Z15","v":0},{"$f":"DRE.Conso!AA15","v":0},{"$f":"DRE.Conso!AB15","v":0},{"$f":"DRE.Conso!AC15","v":0},{"$f":"DRE.Conso!AD15","v":0},{"$f":"DRE.Conso!AE15","v":0},{"$f":"DRE.Conso!AF15","v":0},{"$f":"DRE.Conso!AG15","v":0},{"$f":"DRE.Conso!AH15","v":163998},{"$f":"DRE.Conso!AI15","v":170048},{"$f":"DRE.Conso!AJ15","v":177751},{"$f":"DRE.Conso!AK15","v":191935},{"$f":"DRE.Conso!AL15","v":703732},{"$f":"DRE.Conso!AM15","v":201265},{"$f":"DRE.Conso!AN15","v":224432},{"$f":"DRE.Conso!AO15","v":234037},{"$f":"DRE.Conso!AP15","v":245760},{"$f":"DRE.Conso!AQ15","v":905494},{"$f":"DRE.Conso!AR15","v":233211},{"$f":"DRE.Conso!AS15","v":257299},{"$f":"DRE.Conso!AT15","v":342254},{"$f":"DRE.Conso!AU15","v":279425},{"$f":"DRE.Conso!AV15","v":1112189},{"$f":"DRE.Conso!AW15","v":309490},{"$f":"DRE.Conso!AX15","v":333254},{"$f":"DRE.Conso!AY15","v":359812},{"$f":"DRE.Conso!AZ15","v":420712},{"$f":"DRE.Conso!BA15","v":1423268},{"$f":"DRE.Conso!BB15","v":365871},{"$f":"DRE.Conso!BC15","v":366656},{"$f":"DRE.Conso!BD15","v":419034},{"$f":"DRE.Conso!BE15","v":452592},{"$f":"DRE.Conso!BF15","v":1604153},{"$f":"DRE.Conso!BG15","v":408530},{"$f":"DRE.Conso!BH15","v":495310},{"$f":"DRE.Conso!BI15","v":535944},{"$f":"DRE.Conso!BJ15","v":536048},{"$f":"DRE.Conso!BK15","v":1975832},{"$f":"DRE.Conso!BL15","v":525541},{"$f":"DRE.Conso!BM15","v":564734},{"$f":"DRE.Conso!BN15","v":617291},{"$f":"DRE.Conso!BO15","v":609530},{"$f":"DRE.Conso!BP15","v":2317096},{"$f":"DRE.Conso!BQ15","v":621621},{"$f":"DRE.Conso!BR15","v":676164},{"$f":"DRE.Conso!BS15","v":690032},{"$f":"DRE.Conso!BT15","v":726758},{"$f":"DRE.Conso!BU15","v":2714575},{"$f":"DRE.Conso!BV15","v":747447},{"$f":"DRE.Conso!BW15","v":781433},{"$f":"DRE.Conso!BX15","v":833217},{"$f":"DRE.Conso!BY15","v":868838},{"$f":"DRE.Conso!CA15","v":891464}]
[null,"Creation and amortization - CVA",{"$f":"DRE.Conso!C16","v":0},{"$f":"DRE.Conso!D16","v":0},{"$f":"DRE.Conso!E16","v":0},{"$f":"DRE.Conso!F16","v":0},{"$f":"DRE.Conso!G16","v":0},{"$f":"DRE.Conso!H16","v":0},{"$f":"DRE.Conso!I16","v":0},{"$f":"DRE.Conso!J16","v":0},{"$f":"DRE.Conso!K16","v":0},{"$f":"DRE.Conso!L16","v":0},{"$f":"DRE.Conso!M16","v":0},{"$f":"DRE.Conso!N16","v":0},{"$f":"DRE.Conso!O16","v":0},{"$f":"DRE.Conso!P16","v":0},{"$f":"DRE.Conso!Q16","v":0},{"$f":"DRE.Conso!R16","v":0},{"$f":"DRE.Conso!S16","v":0},{"$f":"DRE.Conso!T16","v":0},{"$f":"DRE.Conso!U16","v":0},{"$f":"DRE.Conso!V16","v":0},{"$f":"DRE.Conso!W16","v":0},{"$f":"DRE.Conso!X16","v":0},{"$f":"DRE.Conso!Y16","v":0},{"$f":"DRE.Conso!Z16","v":0},{"$f":"DRE.Conso!AA16","v":0},{"$f":"DRE.Conso!AB16","v":0},{"$f":"DRE.Conso!AC16","v":0},{"$f":"DRE.Conso!AD16","v":0},{"$f":"DRE.Conso!AE16","v":0},{"$f":"DRE.Conso!AF16","v":0},{"$f":"DRE.Conso!AG16","v":0},{"$f":"DRE.Conso!AH16","v":-213104},{"$f":"DRE.Conso!AI16","v":-237973},{"$f":"DRE.Conso!AJ16","v":-15500},{"$f":"DRE.Conso!AK16","v":-46972},{"$f":"DRE.Conso!AL16","v":-513549},{"$f":"DRE.Conso!AM16","v":-147436},{"$f":"DRE.Conso!AN16","v":-78390},{"$f":"DRE.Conso!AO16","v":409388},{"$f":"DRE.Conso!AP16","v":47203},{"$f":"DRE.Conso!AQ16","v":230765},{"$f":"DRE.Conso!AR16","v":231515},{"$f":"DRE.Conso!AS16","v":174935},{"$f":"DRE.Conso!AT16","v":236941},{"$f":"DRE.Conso!AU16","v":-136238},{"$f":"DRE.Conso!AV16","v":507153},{"$f":"DRE.Conso!AW16","v":-33224},{"$f":"DRE.Conso!AX16","v":52273},{"$f":"DRE.Conso!AY16","v":-148684},{"$f":"DRE.Conso!AZ16","v":-396103},{"$f":"DRE.Conso!BA16","v":-525738},{"$f":"DRE.Conso!BB16","v":-188817},{"$f":"DRE.Conso!BC16","v":112264},{"$f":"DRE.Conso!BD16","v":35908},{"$f":"DRE.Conso!BE16","v":211797},{"$f":"DRE.Conso!BF16","v":171152},{"$f":"DRE.Conso!BG16","v":453896},{"$f":"DRE.Conso!BH16","v":659891},{"$f":"DRE.Conso!BI16","v":645892},{"$f":"DRE.Conso!BJ16","v":800034},{"$f":"DRE.Conso!BK16","v":2559713},{"$f":"DRE.Conso!BL16","v":-33601},{"$f":"DRE.Conso!BM16","v":212652},{"$f":"DRE.Conso!BN16","v":452032},{"$f":"DRE.Conso!BO16","v":252841},{"$f":"DRE.Conso!BP16","v":883924},{"$f":"DRE.Conso!BQ16","v":237921},{"$f":"DRE.Conso!BR16","v":183616},{"$f":"DRE.Conso!BS16","v":204993},{"$f":"DRE.Conso!BT16","v":-48279},{"$f":"DRE.Conso!BU16","v":578251},{"$f":"DRE.Conso!BV16","v":113664},{"$f":"DRE.Conso!BW16","v":93534},{"$f":"DRE.Conso!BX16","v":644998},{"$f":"DRE.Conso!BY16","v":-60875},{"$f":"DRE.Conso!CA16","v":556600}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.Conso!C17","v":0},{"$f":"DRE.Conso!D17","v":0},{"$f":"DRE.Conso!E17","v":0},{"$f":"DRE.Conso!F17","v":0},{"$f":"DRE.Conso!G17","v":0},{"$f":"DRE.Conso!H17","v":0},{"$f":"DRE.Conso!I17","v":0},{"$f":"DRE.Conso!J17","v":0},{"$f":"DRE.Conso!K17","v":0},{"$f":"DRE.Conso!L17","v":0},{"$f":"DRE.Conso!M17","v":0},{"$f":"DRE.Conso!N17","v":0},{"$f":"DRE.Conso!O17","v":0},{"$f":"DRE.Conso!P17","v":0},{"$f":"DRE.Conso!Q17","v":0},{"$f":"DRE.Conso!R17","v":0},{"$f":"DRE.Conso!S17","v":0},{"$f":"DRE.Conso!T17","v":0},{"$f":"DRE.Conso!U17","v":0},{"$f":"DRE.Conso!V17","v":0},{"$f":"DRE.Conso!W17","v":0},{"$f":"DRE.Conso!X17","v":0},{"$f":"DRE.Conso!Y17","v":0},{"$f":"DRE.Conso!Z17","v":0},{"$f":"DRE.Conso!AA17","v":0},{"$f":"DRE.Conso!AB17","v":0},{"$f":"DRE.Conso!AC17","v":0},{"$f":"DRE.Conso!AD17","v":0},{"$f":"DRE.Conso!AE17","v":0},{"$f":"DRE.Conso!AF17","v":0},{"$f":"DRE.Conso!AG17","v":0},{"$f":"DRE.Conso!AH17","v":180200},{"$f":"DRE.Conso!AI17","v":212317},{"$f":"DRE.Conso!AJ17","v":203047},{"$f":"DRE.Conso!AK17","v":236935},{"$f":"DRE.Conso!AL17","v":832499},{"$f":"DRE.Conso!AM17","v":224328},{"$f":"DRE.Conso!AN17","v":224727},{"$f":"DRE.Conso!AO17","v":243265},{"$f":"DRE.Conso!AP17","v":256972},{"$f":"DRE.Conso!AQ17","v":949292},{"$f":"DRE.Conso!AR17","v":254285},{"$f":"DRE.Conso!AS17","v":267643},{"$f":"DRE.Conso!AT17","v":299905},{"$f":"DRE.Conso!AU17","v":294518},{"$f":"DRE.Conso!AV17","v":1116351},{"$f":"DRE.Conso!AW17","v":311595},{"$f":"DRE.Conso!AX17","v":300376},{"$f":"DRE.Conso!AY17","v":342743},{"$f":"DRE.Conso!AZ17","v":322535},{"$f":"DRE.Conso!BA17","v":1277249},{"$f":"DRE.Conso!BB17","v":308177},{"$f":"DRE.Conso!BC17","v":479368},{"$f":"DRE.Conso!BD17","v":339194},{"$f":"DRE.Conso!BE17","v":360129},{"$f":"DRE.Conso!BF17","v":1486868},{"$f":"DRE.Conso!BG17","v":326327},{"$f":"DRE.Conso!BH17","v":348410},{"$f":"DRE.Conso!BI17","v":371568},{"$f":"DRE.Conso!BJ17","v":350189},{"$f":"DRE.Conso!BK17","v":1396494},{"$f":"DRE.Conso!BL17","v":352092},{"$f":"DRE.Conso!BM17","v":371684},{"$f":"DRE.Conso!BN17","v":400964},{"$f":"DRE.Conso!BO17","v":395871},{"$f":"DRE.Conso!BP17","v":1520611},{"$f":"DRE.Conso!BQ17","v":388634},{"$f":"DRE.Conso!BR17","v":436222},{"$f":"DRE.Conso!BS17","v":443095},{"$f":"DRE.Conso!BT17","v":453630},{"$f":"DRE.Conso!BU17","v":1721581},{"$f":"DRE.Conso!BV17","v":501427},{"$f":"DRE.Conso!BW17","v":551555},{"$f":"DRE.Conso!BX17","v":611326},{"$f":"DRE.Conso!BY17","v":696413},{"$f":"DRE.Conso!CA17","v":675527}]
[null,"Concession financial asset",{"$f":"DRE.Conso!C18","v":0},{"$f":"DRE.Conso!D18","v":0},{"$f":"DRE.Conso!E18","v":0},{"$f":"DRE.Conso!F18","v":0},{"$f":"DRE.Conso!G18","v":0},{"$f":"DRE.Conso!H18","v":0},{"$f":"DRE.Conso!I18","v":0},{"$f":"DRE.Conso!J18","v":0},{"$f":"DRE.Conso!K18","v":0},{"$f":"DRE.Conso!L18","v":0},{"$f":"DRE.Conso!M18","v":0},{"$f":"DRE.Conso!N18","v":0},{"$f":"DRE.Conso!O18","v":0},{"$f":"DRE.Conso!P18","v":0},{"$f":"DRE.Conso!Q18","v":0},{"$f":"DRE.Conso!R18","v":0},{"$f":"DRE.Conso!S18","v":0},{"$f":"DRE.Conso!T18","v":0},{"$f":"DRE.Conso!U18","v":0},{"$f":"DRE.Conso!V18","v":0},{"$f":"DRE.Conso!W18","v":0},{"$f":"DRE.Conso!X18","v":0},{"$f":"DRE.Conso!Y18","v":0},{"$f":"DRE.Conso!Z18","v":0},{"$f":"DRE.Conso!AA18","v":0},{"$f":"DRE.Conso!AB18","v":0},{"$f":"DRE.Conso!AC18","v":0},{"$f":"DRE.Conso!AD18","v":0},{"$f":"DRE.Conso!AE18","v":0},{"$f":"DRE.Conso!AF18","v":0},{"$f":"DRE.Conso!AG18","v":0},{"$f":"DRE.Conso!AH18","v":51056},{"$f":"DRE.Conso!AI18","v":28357},{"$f":"DRE.Conso!AJ18","v":20522},{"$f":"DRE.Conso!AK18","v":25161},{"$f":"DRE.Conso!AL18","v":125096},{"$f":"DRE.Conso!AM18","v":18437},{"$f":"DRE.Conso!AN18","v":3015},{"$f":"DRE.Conso!AO18","v":10673},{"$f":"DRE.Conso!AP18","v":179259},{"$f":"DRE.Conso!AQ18","v":211384},{"$f":"DRE.Conso!AR18","v":132715},{"$f":"DRE.Conso!AS18","v":106132},{"$f":"DRE.Conso!AT18","v":37270},{"$f":"DRE.Conso!AU18","v":19002},{"$f":"DRE.Conso!AV18","v":295119},{"$f":"DRE.Conso!AW18","v":71249},{"$f":"DRE.Conso!AX18","v":46577},{"$f":"DRE.Conso!AY18","v":25751},{"$f":"DRE.Conso!AZ18","v":89112},{"$f":"DRE.Conso!BA18","v":232689},{"$f":"DRE.Conso!BB18","v":27925},{"$f":"DRE.Conso!BC18","v":-18258},{"$f":"DRE.Conso!BD18","v":53173},{"$f":"DRE.Conso!BE18","v":159766},{"$f":"DRE.Conso!BF18","v":222606},{"$f":"DRE.Conso!BG18","v":131380},{"$f":"DRE.Conso!BH18","v":99811},{"$f":"DRE.Conso!BI18","v":214672},{"$f":"DRE.Conso!BJ18","v":240444},{"$f":"DRE.Conso!BK18","v":686307},{"$f":"DRE.Conso!BL18","v":200876},{"$f":"DRE.Conso!BM18","v":233781},{"$f":"DRE.Conso!BN18","v":-114341},{"$f":"DRE.Conso!BO18","v":149516},{"$f":"DRE.Conso!BP18","v":469832},{"$f":"DRE.Conso!BQ18","v":201475},{"$f":"DRE.Conso!BR18","v":182963},{"$f":"DRE.Conso!BS18","v":83312},{"$f":"DRE.Conso!BT18","v":94240},{"$f":"DRE.Conso!BU18","v":561990},{"$f":"DRE.Conso!BV18","v":176147},{"$f":"DRE.Conso!BW18","v":143432},{"$f":"DRE.Conso!BX18","v":107556},{"$f":"DRE.Conso!BY18","v":189585},{"$f":"DRE.Conso!CA18","v":300500}]
[]
[null,"Other revenues",{"$f":"DRE.Conso!C19","v":176944},{"$f":"DRE.Conso!D19","v":44469},{"$f":"DRE.Conso!E19","v":91963},{"$f":"DRE.Conso!F19","v":70450},{"$f":"DRE.Conso!G19","v":15221},{"$f":"DRE.Conso!H19","v":222103},{"$f":"DRE.Conso!I19","v":57062},{"$f":"DRE.Conso!J19","v":121081},{"$f":"DRE.Conso!K19","v":87832},{"$f":"DRE.Conso!L19","v":131056},{"$f":"DRE.Conso!M19","v":397031},{"$f":"DRE.Conso!N19","v":89428},{"$f":"DRE.Conso!O19","v":106630},{"$f":"DRE.Conso!P19","v":114962},{"$f":"DRE.Conso!Q19","v":179946},{"$f":"DRE.Conso!R19","v":490966},{"$f":"DRE.Conso!S19","v":105949},{"$f":"DRE.Conso!T19","v":127608},{"$f":"DRE.Conso!U19","v":124669},{"$f":"DRE.Conso!V19","v":196204},{"$f":"DRE.Conso!W19","v":554430},{"$f":"DRE.Conso!X19","v":129591},{"$f":"DRE.Conso!Y19","v":299713},{"$f":"DRE.Conso!Z19","v":444589},{"$f":"DRE.Conso!AA19","v":997123},{"$f":"DRE.Conso!AB19","v":1871016},{"$f":"DRE.Conso!AC19","v":542913},{"$f":"DRE.Conso!AD19","v":456165},{"$f":"DRE.Conso!AE19","v":683816},{"$f":"DRE.Conso!AF19","v":563005},{"$f":"DRE.Conso!AG19","v":2245899},{"$f":"DRE.Conso!AH19","v":52717},{"$f":"DRE.Conso!AI19","v":35026},{"$f":"DRE.Conso!AJ19","v":14622},{"$f":"DRE.Conso!AK19","v":35675},{"$f":"DRE.Conso!AL19","v":138040},{"$f":"DRE.Conso!AM19","v":33467.800000000003},{"$f":"DRE.Conso!AN19","v":47615.9},{"$f":"DRE.Conso!AO19","v":41319.800000000003},{"$f":"DRE.Conso!AP19","v":18454.900000000001},{"$f":"DRE.Conso!AQ19","v":140858.9},{"$f":"DRE.Conso!AR19","v":29967},{"$f":"DRE.Conso!AS19","v":40085},{"$f":"DRE.Conso!AT19","v":36443},{"$f":"DRE.Conso!AU19","v":59541},{"$f":"DRE.Conso!AV19","v":166036},{"$f":"DRE.Conso!AW19","v":31609},{"$f":"DRE.Conso!AX19","v":62878},{"$f":"DRE.Conso!AY19","v":56936},{"$f":"DRE.Conso!AZ19","v":150543},{"$f":"DRE.Conso!BA19","v":301966},{"$f":"DRE.Conso!BB19","v":44793},{"$f":"DRE.Conso!BC19","v":77338},{"$f":"DRE.Conso!BD19","v":45894},{"$f":"DRE.Conso!BE19","v":66832},{"$f":"DRE.Conso!BF19","v":234857},{"$f":"DRE.Conso!BG19","v":37735},{"$f":"DRE.Conso!BH19","v":72677},{"$f":"DRE.Conso!BI19","v":116010},{"$f":"DRE.Conso!BJ19","v":80763},{"$f":"DRE.Conso!BK19","v":307185},{"$f":"DRE.Conso!BL19","v":96656},{"$f":"DRE.Conso!BM19","v":94133},{"$f":"DRE.Conso!BN19","v":125470},{"$f":"DRE.Conso!BO19","v":121272},{"$f":"DRE.Conso!BP19","v":437531},{"$f":"DRE.Conso!BQ19","v":134816},{"$f":"DRE.Conso!BR19","v":77585},{"$f":"DRE.Conso!BS19","v":818710},{"$f":"DRE.Conso!BT19","v":816976},{"$f":"DRE.Conso!BU19","v":1848087},{"$f":"DRE.Conso!BV19","v":178603},{"$f":"DRE.Conso!BW19","v":205786},{"$f":"DRE.Conso!BX19","v":207905},{"$f":"DRE.Conso!BY19","v":238727},{"$f":"DRE.Conso!CA19","v":175522}]
[null,"Gross Revenue",{"$f":"DRE.Conso!C20","v":2887629},{"$f":"DRE.Conso!D20","v":749509},{"$f":"DRE.Conso!E20","v":769936},{"$f":"DRE.Conso!F20","v":778529},{"$f":"DRE.Conso!G20","v":853335},{"$f":"DRE.Conso!H20","v":3151309},{"$f":"DRE.Conso!I20","v":847378},{"$f":"DRE.Conso!J20","v":859016},{"$f":"DRE.Conso!K20","v":860390},{"$f":"DRE.Conso!L20","v":979824},{"$f":"DRE.Conso!M20","v":3546608},{"$f":"DRE.Conso!N20","v":955680},{"$f":"DRE.Conso!O20","v":1000056},{"$f":"DRE.Conso!P20","v":974813},{"$f":"DRE.Conso!Q20","v":1206374},{"$f":"DRE.Conso!R20","v":4136923},{"$f":"DRE.Conso!S20","v":956833},{"$f":"DRE.Conso!T20","v":986212},{"$f":"DRE.Conso!U20","v":938994},{"$f":"DRE.Conso!V20","v":1012460},{"$f":"DRE.Conso!W20","v":3894499},{"$f":"DRE.Conso!X20","v":1038672},{"$f":"DRE.Conso!Y20","v":3011115},{"$f":"DRE.Conso!Z20","v":3337086},{"$f":"DRE.Conso!AA20","v":3969064},{"$f":"DRE.Conso!AB20","v":11355937},{"$f":"DRE.Conso!AC20","v":4057686},{"$f":"DRE.Conso!AD20","v":4746702},{"$f":"DRE.Conso!AE20","v":4924132},{"$f":"DRE.Conso!AF20","v":5130591},{"$f":"DRE.Conso!AG20","v":18859111},{"$f":"DRE.Conso!AH20","v":4514535.2},{"$f":"DRE.Conso!AI20","v":4283825},{"$f":"DRE.Conso!AJ20","v":4521871.2},{"$f":"DRE.Conso!AK20","v":4914217.2},{"$f":"DRE.Conso!AL20","v":18234448},{"$f":"DRE.Conso!AM20","v":4690383.6292699995},{"$f":"DRE.Conso!AN20","v":4693429.9000000004},{"$f":"DRE.Conso!AO20","v":5413164.7999999998},{"$f":"DRE.Conso!AP20","v":5550629.8000000007},{"$f":"DRE.Conso!AQ20","v":20347607.72927},{"$f":"DRE.Conso!AR20","v":5410424},{"$f":"DRE.Conso!AS20","v":5715294},{"$f":"DRE.Conso!AT20","v":6154963},{"$f":"DRE.Conso!AU20","v":6404031},{"$f":"DRE.Conso!AV20","v":23684712},{"$f":"DRE.Conso!AW20","v":7135660},{"$f":"DRE.Conso!AX20","v":7042874},{"$f":"DRE.Conso!AY20","v":7415970},{"$f":"DRE.Conso!AZ20","v":7683184},{"$f":"DRE.Conso!BA20","v":29277688},{"$f":"DRE.Conso!BB20","v":7130996},{"$f":"DRE.Conso!BC20","v":6540399},{"$f":"DRE.Conso!BD20","v":7174700},{"$f":"DRE.Conso!BE20","v":8891278},{"$f":"DRE.Conso!BF20","v":29737373},{"$f":"DRE.Conso!BG20","v":7911453},{"$f":"DRE.Conso!BH20","v":8622777},{"$f":"DRE.Conso!BI20","v":10538926},{"$f":"DRE.Conso!BJ20","v":10061275},{"$f":"DRE.Conso!BK20","v":37134431},{"$f":"DRE.Conso!BL20","v":9250329},{"$f":"DRE.Conso!BM20","v":8946852},{"$f":"DRE.Conso!BN20","v":9534284},{"$f":"DRE.Conso!BO20","v":9231519},{"$f":"DRE.Conso!BP20","v":36962984},{"$f":"DRE.Conso!BQ20","v":9009650},{"$f":"DRE.Conso!BR20","v":9265321},{"$f":"DRE.Conso!BS20","v":10324208},{"$f":"DRE.Conso!BT20","v":11339925},{"$f":"DRE.Conso!BU20","v":39939104},{"$f":"DRE.Conso!BV20","v":11204410},{"$f":"DRE.Conso!BW20","v":10705969},{"$f":"DRE.Conso!BX20","v":11717409},{"$f":"DRE.Conso!BY20","v":12623108},{"$f":"DRE.Conso!CA20","v":11441612}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.Conso!C21","v":-256039},{"$f":"DRE.Conso!D21","v":-67766},{"$f":"DRE.Conso!E21","v":-69734},{"$f":"DRE.Conso!F21","v":-69026},{"$f":"DRE.Conso!G21","v":-76134},{"$f":"DRE.Conso!H21","v":-282660},{"$f":"DRE.Conso!I21","v":-75781},{"$f":"DRE.Conso!J21","v":-76354},{"$f":"DRE.Conso!K21","v":-77405},{"$f":"DRE.Conso!L21","v":-85063},{"$f":"DRE.Conso!M21","v":-314603},{"$f":"DRE.Conso!N21","v":-85154},{"$f":"DRE.Conso!O21","v":-89104},{"$f":"DRE.Conso!P21","v":-85446},{"$f":"DRE.Conso!Q21","v":-97780},{"$f":"DRE.Conso!R21","v":-357484},{"$f":"DRE.Conso!S21","v":-87861},{"$f":"DRE.Conso!T21","v":-86368},{"$f":"DRE.Conso!U21","v":-84286},{"$f":"DRE.Conso!V21","v":-85426},{"$f":"DRE.Conso!W21","v":-343941},{"$f":"DRE.Conso!X21","v":-95207},{"$f":"DRE.Conso!Y21","v":-263877},{"$f":"DRE.Conso!Z21","v":-295356},{"$f":"DRE.Conso!AA21","v":-338599},{"$f":"DRE.Conso!AB21","v":-993039},{"$f":"DRE.Conso!AC21","v":-359484},{"$f":"DRE.Conso!AD21","v":-392973},{"$f":"DRE.Conso!AE21","v":-380982},{"$f":"DRE.Conso!AF21","v":-464377},{"$f":"DRE.Conso!AG21","v":-1597816},{"$f":"DRE.Conso!AH21","v":-393586.01699999999},{"$f":"DRE.Conso!AI21","v":-373422},{"$f":"DRE.Conso!AJ21","v":-379233},{"$f":"DRE.Conso!AK21","v":-415717.98300000001},{"$f":"DRE.Conso!AL21","v":-1561959},{"$f":"DRE.Conso!AM21","v":-413761},{"$f":"DRE.Conso!AN21","v":-401275},{"$f":"DRE.Conso!AO21","v":-468997},{"$f":"DRE.Conso!AP21","v":-479278},{"$f":"DRE.Conso!AQ21","v":-1763311.34075},{"$f":"DRE.Conso!AR21","v":-472199},{"$f":"DRE.Conso!AS21","v":-489179},{"$f":"DRE.Conso!AT21","v":-536321},{"$f":"DRE.Conso!AU21","v":-566782},{"$f":"DRE.Conso!AV21","v":-2064481},{"$f":"DRE.Conso!AW21","v":-647427},{"$f":"DRE.Conso!AX21","v":-590366},{"$f":"DRE.Conso!AY21","v":-642784},{"$f":"DRE.Conso!AZ21","v":-607723},{"$f":"DRE.Conso!BA21","v":-2488300},{"$f":"DRE.Conso!BB21","v":-625193},{"$f":"DRE.Conso!BC21","v":-578220},{"$f":"DRE.Conso!BD21","v":-623802},{"$f":"DRE.Conso!BE21","v":-751030},{"$f":"DRE.Conso!BF21","v":-2578245},{"$f":"DRE.Conso!BG21","v":-661082},{"$f":"DRE.Conso!BH21","v":-675404},{"$f":"DRE.Conso!BI21","v":-741151},{"$f":"DRE.Conso!BJ21","v":-743906},{"$f":"DRE.Conso!BK21","v":-2821543},{"$f":"DRE.Conso!BL21","v":-654723},{"$f":"DRE.Conso!BM21","v":-609912},{"$f":"DRE.Conso!BN21","v":-694078},{"$f":"DRE.Conso!BO21","v":-683625},{"$f":"DRE.Conso!BP21","v":-2642338},{"$f":"DRE.Conso!BQ21","v":-650083},{"$f":"DRE.Conso!BR21","v":-620856},{"$f":"DRE.Conso!BS21","v":-777786},{"$f":"DRE.Conso!BT21","v":-808022},{"$f":"DRE.Conso!BU21","v":-2856747},{"$f":"DRE.Conso!BV21","v":-796992},{"$f":"DRE.Conso!BW21","v":-740574},{"$f":"DRE.Conso!BX21","v":-830120},{"$f":"DRE.Conso!BY21","v":-873321},{"$f":"DRE.Conso!CA21","v":-811198}]
[null,"RGR",{"$f":"DRE.Conso!C22","v":-17271},{"$f":"DRE.Conso!D22","v":-4769},{"$f":"DRE.Conso!E22","v":-4882},{"$f":"DRE.Conso!F22","v":-4963},{"$f":"DRE.Conso!G22","v":-4035},{"$f":"DRE.Conso!H22","v":-18649},{"$f":"DRE.Conso!I22","v":-5304},{"$f":"DRE.Conso!J22","v":-5312},{"$f":"DRE.Conso!K22","v":-5589},{"$f":"DRE.Conso!L22","v":-6385},{"$f":"DRE.Conso!M22","v":-22590},{"$f":"DRE.Conso!N22","v":-6167},{"$f":"DRE.Conso!O22","v":-9918},{"$f":"DRE.Conso!P22","v":-4485},{"$f":"DRE.Conso!Q22","v":-9774},{"$f":"DRE.Conso!R22","v":-30344},{"$f":"DRE.Conso!S22","v":6404},{"$f":"DRE.Conso!T22","v":0},{"$f":"DRE.Conso!U22","v":0},{"$f":"DRE.Conso!V22","v":0},{"$f":"DRE.Conso!W22","v":6404},{"$f":"DRE.Conso!X22","v":0},{"$f":"DRE.Conso!Y22","v":0},{"$f":"DRE.Conso!Z22","v":0},{"$f":"DRE.Conso!AA22","v":0},{"$f":"DRE.Conso!AB22","v":0},{"$f":"DRE.Conso!AC22","v":0},{"$f":"DRE.Conso!AD22","v":0},{"$f":"DRE.Conso!AE22","v":0},{"$f":"DRE.Conso!AF22","v":0},{"$f":"DRE.Conso!AG22","v":0},{"$f":"DRE.Conso!AH22","v":0},{"$f":"DRE.Conso!AI22","v":0},{"$f":"DRE.Conso!AJ22","v":0},{"$f":"DRE.Conso!AK22","v":0},{"$f":"DRE.Conso!AL22","v":0},{"$f":"DRE.Conso!AM22","v":0},{"$f":"DRE.Conso!AN22","v":0},{"$f":"DRE.Conso!AO22","v":0},{"$f":"DRE.Conso!AP22","v":0},{"$f":"DRE.Conso!AQ22","v":0},{"$f":"DRE.Conso!AR22","v":0},{"$f":"DRE.Conso!AS22","v":0},{"$f":"DRE.Conso!AT22","v":0},{"$f":"DRE.Conso!AU22","v":0},{"$f":"DRE.Conso!AV22","v":0},{"$f":"DRE.Conso!AW22","v":0},{"$f":"DRE.Conso!AX22","v":0},{"$f":"DRE.Conso!AY22","v":0},{"$f":"DRE.Conso!AZ22","v":0},{"$f":"DRE.Conso!BA22","v":0},{"$f":"DRE.Conso!BB22","v":0},{"$f":"DRE.Conso!BC22","v":0},{"$f":"DRE.Conso!BD22","v":0},{"$f":"DRE.Conso!BE22","v":0},{"$f":"DRE.Conso!BF22","v":0},{"$f":"DRE.Conso!BG22","v":0},{"$f":"DRE.Conso!BH22","v":0},{"$f":"DRE.Conso!BI22","v":0},{"$f":"DRE.Conso!BJ22","v":0},{"$f":"DRE.Conso!BK22","v":0},{"$f":"DRE.Conso!BL22","v":0},{"$f":"DRE.Conso!BM22","v":0},{"$f":"DRE.Conso!BN22","v":0},{"$f":"DRE.Conso!BO22","v":0},{"$f":"DRE.Conso!BP22","v":0},{"$f":"DRE.Conso!BQ22","v":0},{"$f":"DRE.Conso!BR22","v":0},{"$f":"DRE.Conso!BS22","v":0},{"$f":"DRE.Conso!BT22","v":"-"},{"$f":"DRE.Conso!BU22","v":0},{"$f":"DRE.Conso!BV22","v":0},{"$f":"DRE.Conso!BW22","v":0},{"$f":"DRE.Conso!BX22","v":0},{"$f":"DRE.Conso!BY22","v":0},{"$f":"DRE.Conso!CA22","v":"-"}]
[null,"ICMS",{"$f":"DRE.Conso!C23","v":-515252},{"$f":"DRE.Conso!D23","v":-137723},{"$f":"DRE.Conso!E23","v":-141295},{"$f":"DRE.Conso!F23","v":-137365},{"$f":"DRE.Conso!G23","v":-151752},{"$f":"DRE.Conso!H23","v":-568135},{"$f":"DRE.Conso!I23","v":-152655},{"$f":"DRE.Conso!J23","v":-152021},{"$f":"DRE.Conso!K23","v":-153255},{"$f":"DRE.Conso!L23","v":-167512},{"$f":"DRE.Conso!M23","v":-625443},{"$f":"DRE.Conso!N23","v":-168173},{"$f":"DRE.Conso!O23","v":-173085},{"$f":"DRE.Conso!P23","v":-164548},{"$f":"DRE.Conso!Q23","v":-173239},{"$f":"DRE.Conso!R23","v":-679045},{"$f":"DRE.Conso!S23","v":-170082},{"$f":"DRE.Conso!T23","v":-166903},{"$f":"DRE.Conso!U23","v":-156165},{"$f":"DRE.Conso!V23","v":-159967},{"$f":"DRE.Conso!W23","v":-653117},{"$f":"DRE.Conso!X23","v":-188167},{"$f":"DRE.Conso!Y23","v":-517693},{"$f":"DRE.Conso!Z23","v":-587822},{"$f":"DRE.Conso!AA23","v":-648978},{"$f":"DRE.Conso!AB23","v":-1942660},{"$f":"DRE.Conso!AC23","v":-713822},{"$f":"DRE.Conso!AD23","v":-852833},{"$f":"DRE.Conso!AE23","v":-823051},{"$f":"DRE.Conso!AF23","v":-896409},{"$f":"DRE.Conso!AG23","v":-3286115},{"$f":"DRE.Conso!AH23","v":-883502.61771999986},{"$f":"DRE.Conso!AI23","v":-816535},{"$f":"DRE.Conso!AJ23","v":-782555},{"$f":"DRE.Conso!AK23","v":-844333.38228000002},{"$f":"DRE.Conso!AL23","v":-3326926},{"$f":"DRE.Conso!AM23","v":-867456},{"$f":"DRE.Conso!AN23","v":-860734},{"$f":"DRE.Conso!AO23","v":-859580},{"$f":"DRE.Conso!AP23","v":-976483},{"$f":"DRE.Conso!AQ23","v":-3564253.1661999999},{"$f":"DRE.Conso!AR23","v":-889955},{"$f":"DRE.Conso!AS23","v":-947884},{"$f":"DRE.Conso!AT23","v":-1012297},{"$f":"DRE.Conso!AU23","v":-1149487},{"$f":"DRE.Conso!AV23","v":-3999623},{"$f":"DRE.Conso!AW23","v":-1198914},{"$f":"DRE.Conso!AX23","v":-1218977},{"$f":"DRE.Conso!AY23","v":-1241989},{"$f":"DRE.Conso!AZ23","v":-1354519},{"$f":"DRE.Conso!BA23","v":-5014399},{"$f":"DRE.Conso!BB23","v":-1304401},{"$f":"DRE.Conso!BC23","v":-1159793},{"$f":"DRE.Conso!BD23","v":-1249561},{"$f":"DRE.Conso!BE23","v":-1476720},{"$f":"DRE.Conso!BF23","v":-5190475},{"$f":"DRE.Conso!BG23","v":-1319535},{"$f":"DRE.Conso!BH23","v":-1374957},{"$f":"DRE.Conso!BI23","v":-1517974},{"$f":"DRE.Conso!BJ23","v":-1686877},{"$f":"DRE.Conso!BK23","v":-5899343},{"$f":"DRE.Conso!BL23","v":-1457538},{"$f":"DRE.Conso!BM23","v":-1320796},{"$f":"DRE.Conso!BN23","v":-1064730},{"$f":"DRE.Conso!BO23","v":-1029284},{"$f":"DRE.Conso!BP23","v":-4872348},{"$f":"DRE.Conso!BQ23","v":-1090466},{"$f":"DRE.Conso!BR23","v":-1226021},{"$f":"DRE.Conso!BS23","v":-1357005},{"$f":"DRE.Conso!BT23","v":-1582874},{"$f":"DRE.Conso!BU23","v":-5256366},{"$f":"DRE.Conso!BV23","v":-1508815},{"$f":"DRE.Conso!BW23","v":-1467475},{"$f":"DRE.Conso!BX23","v":-1411401},{"$f":"DRE.Conso!BY23","v":-1568010},{"$f":"DRE.Conso!CA23","v":-1387433}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.Conso!C24","v":-102495},{"$f":"DRE.Conso!D24","v":-24078},{"$f":"DRE.Conso!E24","v":-31201},{"$f":"DRE.Conso!F24","v":-34310},{"$f":"DRE.Conso!G24","v":-37957},{"$f":"DRE.Conso!H24","v":-127546},{"$f":"DRE.Conso!I24","v":-37720},{"$f":"DRE.Conso!J24","v":-37983},{"$f":"DRE.Conso!K24","v":-39529},{"$f":"DRE.Conso!L24","v":-42127},{"$f":"DRE.Conso!M24","v":-157359},{"$f":"DRE.Conso!N24","v":-42615},{"$f":"DRE.Conso!O24","v":-40322},{"$f":"DRE.Conso!P24","v":-34795},{"$f":"DRE.Conso!Q24","v":-33239},{"$f":"DRE.Conso!R24","v":-150971},{"$f":"DRE.Conso!S24","v":-15702},{"$f":"DRE.Conso!T24","v":-8358},{"$f":"DRE.Conso!U24","v":-10279},{"$f":"DRE.Conso!V24","v":-11734},{"$f":"DRE.Conso!W24","v":-46073},{"$f":"DRE.Conso!X24","v":-9425},{"$f":"DRE.Conso!Y24","v":-49941},{"$f":"DRE.Conso!Z24","v":-42810},{"$f":"DRE.Conso!AA24","v":-38503},{"$f":"DRE.Conso!AB24","v":-140679},{"$f":"DRE.Conso!AC24","v":-218308},{"$f":"DRE.Conso!AD24","v":-535214},{"$f":"DRE.Conso!AE24","v":-619343},{"$f":"DRE.Conso!AF24","v":-423776},{"$f":"DRE.Conso!AG24","v":-1796641},{"$f":"DRE.Conso!AH24","v":-394051.27272000001},{"$f":"DRE.Conso!AI24","v":-386068},{"$f":"DRE.Conso!AJ24","v":-365088},{"$f":"DRE.Conso!AK24","v":-389660.72727999999},{"$f":"DRE.Conso!AL24","v":-1534868},{"$f":"DRE.Conso!AM24","v":-347175},{"$f":"DRE.Conso!AN24","v":-347054},{"$f":"DRE.Conso!AO24","v":-360888},{"$f":"DRE.Conso!AP24","v":-327773},{"$f":"DRE.Conso!AQ24","v":-1382889.6243500002},{"$f":"DRE.Conso!AR24","v":-376215},{"$f":"DRE.Conso!AS24","v":-391640},{"$f":"DRE.Conso!AT24","v":-504336},{"$f":"DRE.Conso!AU24","v":-560836},{"$f":"DRE.Conso!AV24","v":-1833027},{"$f":"DRE.Conso!AW24","v":-525234},{"$f":"DRE.Conso!AX24","v":-530547},{"$f":"DRE.Conso!AY24","v":-460794},{"$f":"DRE.Conso!AZ24","v":-355276},{"$f":"DRE.Conso!BA24","v":-1871851},{"$f":"DRE.Conso!BB24","v":-419088},{"$f":"DRE.Conso!BC24","v":-403672},{"$f":"DRE.Conso!BD24","v":-403301},{"$f":"DRE.Conso!BE24","v":-412383},{"$f":"DRE.Conso!BF24","v":-1638444},{"$f":"DRE.Conso!BG24","v":-465406},{"$f":"DRE.Conso!BH24","v":-471668},{"$f":"DRE.Conso!BI24","v":-482820},{"$f":"DRE.Conso!BJ24","v":-518147},{"$f":"DRE.Conso!BK24","v":-1938041},{"$f":"DRE.Conso!BL24","v":-747282},{"$f":"DRE.Conso!BM24","v":-731950},{"$f":"DRE.Conso!BN24","v":-732803},{"$f":"DRE.Conso!BO24","v":-733128},{"$f":"DRE.Conso!BP24","v":-2945163},{"$f":"DRE.Conso!BQ24","v":-728579},{"$f":"DRE.Conso!BR24","v":-832379},{"$f":"DRE.Conso!BS24","v":-860251},{"$f":"DRE.Conso!BT24","v":-872925},{"$f":"DRE.Conso!BU24","v":-3294134},{"$f":"DRE.Conso!BV24","v":-924860},{"$f":"DRE.Conso!BW24","v":-894898},{"$f":"DRE.Conso!BX24","v":-895321},{"$f":"DRE.Conso!BY24","v":-623633},{"$f":"DRE.Conso!CA24","v":-833365}]
[null,"Net Revenue",{"$f":"DRE.Conso!C25","v":1996572},{"$f":"DRE.Conso!D25","v":515173},{"$f":"DRE.Conso!E25","v":522824},{"$f":"DRE.Conso!F25","v":532865},{"$f":"DRE.Conso!G25","v":583457},{"$f":"DRE.Conso!H25","v":2154319},{"$f":"DRE.Conso!I25","v":575918},{"$f":"DRE.Conso!J25","v":587346},{"$f":"DRE.Conso!K25","v":584612},{"$f":"DRE.Conso!L25","v":678737},{"$f":"DRE.Conso!M25","v":2426613},{"$f":"DRE.Conso!N25","v":653571},{"$f":"DRE.Conso!O25","v":687627},{"$f":"DRE.Conso!P25","v":685539},{"$f":"DRE.Conso!Q25","v":892342},{"$f":"DRE.Conso!R25","v":2919079},{"$f":"DRE.Conso!S25","v":689592},{"$f":"DRE.Conso!T25","v":724583},{"$f":"DRE.Conso!U25","v":688264},{"$f":"DRE.Conso!V25","v":755333},{"$f":"DRE.Conso!W25","v":2857772},{"$f":"DRE.Conso!X25","v":745873},{"$f":"DRE.Conso!Y25","v":2179604},{"$f":"DRE.Conso!Z25","v":2411098},{"$f":"DRE.Conso!AA25","v":2942984},{"$f":"DRE.Conso!AB25","v":8279559},{"$f":"DRE.Conso!AC25","v":2766072},{"$f":"DRE.Conso!AD25","v":2965682},{"$f":"DRE.Conso!AE25","v":3100756},{"$f":"DRE.Conso!AF25","v":3346029},{"$f":"DRE.Conso!AG25","v":12178539},{"$f":"DRE.Conso!AH25","v":2843395.29256},{"$f":"DRE.Conso!AI25","v":2707800},{"$f":"DRE.Conso!AJ25","v":2994995.2000000002},{"$f":"DRE.Conso!AK25","v":3264505.1074400004},{"$f":"DRE.Conso!AL25","v":11810695},{"$f":"DRE.Conso!AM25","v":3061991.6292699995},{"$f":"DRE.Conso!AN25","v":3084366.9000000004},{"$f":"DRE.Conso!AO25","v":3723699.8},{"$f":"DRE.Conso!AP25","v":3767095.8000000007},{"$f":"DRE.Conso!AQ25","v":13637153.597969998},{"$f":"DRE.Conso!AR25","v":3672055},{"$f":"DRE.Conso!AS25","v":3886591},{"$f":"DRE.Conso!AT25","v":4102009},{"$f":"DRE.Conso!AU25","v":4126926},{"$f":"DRE.Conso!AV25","v":15787581},{"$f":"DRE.Conso!AW25","v":4764085},{"$f":"DRE.Conso!AX25","v":4702984},{"$f":"DRE.Conso!AY25","v":5070403},{"$f":"DRE.Conso!AZ25","v":5365666},{"$f":"DRE.Conso!BA25","v":19903138},{"$f":"DRE.Conso!BB25","v":4782314},{"$f":"DRE.Conso!BC25","v":4398714},{"$f":"DRE.Conso!BD25","v":4898036},{"$f":"DRE.Conso!BE25","v":6251145},{"$f":"DRE.Conso!BF25","v":20330209},{"$f":"DRE.Conso!BG25","v":5465430},{"$f":"DRE.Conso!BH25","v":6100748},{"$f":"DRE.Conso!BI25","v":7796981},{"$f":"DRE.Conso!BJ25","v":7112345},{"$f":"DRE.Conso!BK25","v":26475504},{"$f":"DRE.Conso!BL25","v":6390786},{"$f":"DRE.Conso!BM25","v":6284194},{"$f":"DRE.Conso!BN25","v":7042673},{"$f":"DRE.Conso!BO25","v":6785482},{"$f":"DRE.Conso!BP25","v":26503135},{"$f":"DRE.Conso!BQ25","v":6540522},{"$f":"DRE.Conso!BR25","v":6586065},{"$f":"DRE.Conso!BS25","v":7329166},{"$f":"DRE.Conso!BT25","v":8076104},{"$f":"DRE.Conso!BU25","v":28531857},{"$f":"DRE.Conso!BV25","v":7973743},{"$f":"DRE.Conso!BW25","v":7603022},{"$f":"DRE.Conso!BX25","v":8580567},{"$f":"DRE.Conso!BY25","v":9558144},{"$f":"DRE.Conso!CA25","v":8409616}]
[null,"Non-Manageable Costs",{"$f":"DRE.Conso!C26","v":-883735},{"$f":"DRE.Conso!D26","v":-246690},{"$f":"DRE.Conso!E26","v":-245338},{"$f":"DRE.Conso!F26","v":-257857},{"$f":"DRE.Conso!G26","v":-279667},{"$f":"DRE.Conso!H26","v":-1029552},{"$f":"DRE.Conso!I26","v":-286452},{"$f":"DRE.Conso!J26","v":-266640},{"$f":"DRE.Conso!K26","v":-275858},{"$f":"DRE.Conso!L26","v":-303638},{"$f":"DRE.Conso!M26","v":-1132588},{"$f":"DRE.Conso!N26","v":-318404},{"$f":"DRE.Conso!O26","v":-313335},{"$f":"DRE.Conso!P26","v":-343542},{"$f":"DRE.Conso!Q26","v":-406826},{"$f":"DRE.Conso!R26","v":-1382107},{"$f":"DRE.Conso!S26","v":-334283},{"$f":"DRE.Conso!T26","v":-353869},{"$f":"DRE.Conso!U26","v":-313325},{"$f":"DRE.Conso!V26","v":-379937},{"$f":"DRE.Conso!W26","v":-1381414},{"$f":"DRE.Conso!X26","v":-425504},{"$f":"DRE.Conso!Y26","v":-1187608},{"$f":"DRE.Conso!Z26","v":-1402180},{"$f":"DRE.Conso!AA26","v":-1311086},{"$f":"DRE.Conso!AB26","v":-4326378},{"$f":"DRE.Conso!AC26","v":-1651773},{"$f":"DRE.Conso!AD26","v":-1870742},{"$f":"DRE.Conso!AE26","v":-1694809},{"$f":"DRE.Conso!AF26","v":-1715179},{"$f":"DRE.Conso!AG26","v":-6932503},{"$f":"DRE.Conso!AH26","v":-1654065},{"$f":"DRE.Conso!AI26","v":-1517934},{"$f":"DRE.Conso!AJ26","v":-1671330},{"$f":"DRE.Conso!AK26","v":-1816006},{"$f":"DRE.Conso!AL26","v":-6659335},{"$f":"DRE.Conso!AM26","v":-1767309.5142500009},{"$f":"DRE.Conso!AN26","v":-1727088},{"$f":"DRE.Conso!AO26","v":-2394530},{"$f":"DRE.Conso!AP26","v":-2066466},{"$f":"DRE.Conso!AQ26","v":-7955393.5142500009},{"$f":"DRE.Conso!AR26","v":-2204508},{"$f":"DRE.Conso!AS26","v":-2342923},{"$f":"DRE.Conso!AT26","v":-2490597},{"$f":"DRE.Conso!AU26","v":-2203791},{"$f":"DRE.Conso!AV26","v":-9241819},{"$f":"DRE.Conso!AW26","v":-2863670},{"$f":"DRE.Conso!AX26","v":-2566152},{"$f":"DRE.Conso!AY26","v":-2677869},{"$f":"DRE.Conso!AZ26","v":-2782166},{"$f":"DRE.Conso!BA26","v":-10889857},{"$f":"DRE.Conso!BB26","v":-2636499},{"$f":"DRE.Conso!BC26","v":-2413424},{"$f":"DRE.Conso!BD26","v":-2644543},{"$f":"DRE.Conso!BE26","v":-3569627},{"$f":"DRE.Conso!BF26","v":-11264093},{"$f":"DRE.Conso!BG26","v":-3111288},{"$f":"DRE.Conso!BH26","v":-3237012},{"$f":"DRE.Conso!BI26","v":-4267587},{"$f":"DRE.Conso!BJ26","v":-4354047},{"$f":"DRE.Conso!BK26","v":-14969934},{"$f":"DRE.Conso!BL26","v":-3089576},{"$f":"DRE.Conso!BM26","v":-2663752},{"$f":"DRE.Conso!BN26","v":-2980435},{"$f":"DRE.Conso!BO26","v":-3049134},{"$f":"DRE.Conso!BP26","v":-11782897},{"$f":"DRE.Conso!BQ26","v":-2875162},{"$f":"DRE.Conso!BR26","v":-2858390},{"$f":"DRE.Conso!BS26","v":-3379765},{"$f":"DRE.Conso!BT26","v":-3592067},{"$f":"DRE.Conso!BU26","v":-12705384},{"$f":"DRE.Conso!BV26","v":-3362289},{"$f":"DRE.Conso!BW26","v":-3330197},{"$f":"DRE.Conso!BX26","v":-4077988},{"$f":"DRE.Conso!BY26","v":-4746176},{"$f":"DRE.Conso!CA26","v":-3671230}]
[null,"Electricity Purchased",{"$f":"DRE.Conso!C27","v":-749374},{"$f":"DRE.Conso!D27","v":-211334},{"$f":"DRE.Conso!E27","v":-206010},{"$f":"DRE.Conso!F27","v":-214752},{"$f":"DRE.Conso!G27","v":-236942},{"$f":"DRE.Conso!H27","v":-869038},{"$f":"DRE.Conso!I27","v":-247005},{"$f":"DRE.Conso!J27","v":-227941},{"$f":"DRE.Conso!K27","v":-233925},{"$f":"DRE.Conso!L27","v":-258901},{"$f":"DRE.Conso!M27","v":-967772},{"$f":"DRE.Conso!N27","v":-271687},{"$f":"DRE.Conso!O27","v":-267151},{"$f":"DRE.Conso!P27","v":-287269},{"$f":"DRE.Conso!Q27","v":-331210},{"$f":"DRE.Conso!R27","v":-1157317},{"$f":"DRE.Conso!S27","v":-310865},{"$f":"DRE.Conso!T27","v":-328118},{"$f":"DRE.Conso!U27","v":-274651},{"$f":"DRE.Conso!V27","v":-333440},{"$f":"DRE.Conso!W27","v":-1247074},{"$f":"DRE.Conso!X27","v":-395770},{"$f":"DRE.Conso!Y27","v":-1116313},{"$f":"DRE.Conso!Z27","v":-1286865},{"$f":"DRE.Conso!AA27","v":-1261214},{"$f":"DRE.Conso!AB27","v":-4060162},{"$f":"DRE.Conso!AC27","v":-1503827},{"$f":"DRE.Conso!AD27","v":-1684321},{"$f":"DRE.Conso!AE27","v":-1482282},{"$f":"DRE.Conso!AF27","v":-1460092},{"$f":"DRE.Conso!AG27","v":-6130522},{"$f":"DRE.Conso!AH27","v":-1446997},{"$f":"DRE.Conso!AI27","v":-1360368},{"$f":"DRE.Conso!AJ27","v":-1501639},{"$f":"DRE.Conso!AK27","v":-1668052},{"$f":"DRE.Conso!AL27","v":-5977056},{"$f":"DRE.Conso!AM27","v":-1629926.5936400008},{"$f":"DRE.Conso!AN27","v":-1619222},{"$f":"DRE.Conso!AO27","v":-2194422},{"$f":"DRE.Conso!AP27","v":-1942123},{"$f":"DRE.Conso!AQ27","v":-7385693.5936400006},{"$f":"DRE.Conso!AR27","v":-1947064},{"$f":"DRE.Conso!AS27","v":-2064133},{"$f":"DRE.Conso!AT27","v":-2237038},{"$f":"DRE.Conso!AU27","v":-1910327},{"$f":"DRE.Conso!AV27","v":-8158562},{"$f":"DRE.Conso!AW27","v":-2604553},{"$f":"DRE.Conso!AX27","v":-2297114},{"$f":"DRE.Conso!AY27","v":-2375708},{"$f":"DRE.Conso!AZ27","v":-2476016},{"$f":"DRE.Conso!BA27","v":-9753391},{"$f":"DRE.Conso!BB27","v":-2323007},{"$f":"DRE.Conso!BC27","v":-2115238},{"$f":"DRE.Conso!BD27","v":-2224899},{"$f":"DRE.Conso!BE27","v":-3142675},{"$f":"DRE.Conso!BF27","v":-9805819},{"$f":"DRE.Conso!BG27","v":-2668124},{"$f":"DRE.Conso!BH27","v":-2777354},{"$f":"DRE.Conso!BI27","v":-3859272},{"$f":"DRE.Conso!BJ27","v":-3929875},{"$f":"DRE.Conso!BK27","v":-13234625},{"$f":"DRE.Conso!BL27","v":-2635635},{"$f":"DRE.Conso!BM27","v":-2229650},{"$f":"DRE.Conso!BN27","v":-2460414},{"$f":"DRE.Conso!BO27","v":-2527128},{"$f":"DRE.Conso!BP27","v":-9852827},{"$f":"DRE.Conso!BQ27","v":-2374837},{"$f":"DRE.Conso!BR27","v":-2320065},{"$f":"DRE.Conso!BS27","v":-2772948},{"$f":"DRE.Conso!BT27","v":-3013610},{"$f":"DRE.Conso!BU27","v":-10481460},{"$f":"DRE.Conso!BV27","v":-2769172},{"$f":"DRE.Conso!BW27","v":-2710294},{"$f":"DRE.Conso!BX27","v":-3443593},{"$f":"DRE.Conso!BY27","v":-4098147},{"$f":"DRE.Conso!CA27","v":-2823415}]
[null,"Energy Transport",{"$f":"DRE.Conso!C28","v":-134361},{"$f":"DRE.Conso!D28","v":-35356},{"$f":"DRE.Conso!E28","v":-39328},{"$f":"DRE.Conso!F28","v":-43105},{"$f":"DRE.Conso!G28","v":-42725},{"$f":"DRE.Conso!H28","v":-160514},{"$f":"DRE.Conso!I28","v":-39447},{"$f":"DRE.Conso!J28","v":-38699},{"$f":"DRE.Conso!K28","v":-41933},{"$f":"DRE.Conso!L28","v":-44737},{"$f":"DRE.Conso!M28","v":-164816},{"$f":"DRE.Conso!N28","v":-46717},{"$f":"DRE.Conso!O28","v":-46184},{"$f":"DRE.Conso!P28","v":-56273},{"$f":"DRE.Conso!Q28","v":-75616},{"$f":"DRE.Conso!R28","v":-224790},{"$f":"DRE.Conso!S28","v":-23418},{"$f":"DRE.Conso!T28","v":-25751},{"$f":"DRE.Conso!U28","v":-38674},{"$f":"DRE.Conso!V28","v":-46497},{"$f":"DRE.Conso!W28","v":-134340},{"$f":"DRE.Conso!X28","v":-29734},{"$f":"DRE.Conso!Y28","v":-71295},{"$f":"DRE.Conso!Z28","v":-115315},{"$f":"DRE.Conso!AA28","v":-49872},{"$f":"DRE.Conso!AB28","v":-266216},{"$f":"DRE.Conso!AC28","v":-147946},{"$f":"DRE.Conso!AD28","v":-186421},{"$f":"DRE.Conso!AE28","v":-212527},{"$f":"DRE.Conso!AF28","v":-255087},{"$f":"DRE.Conso!AG28","v":-801981},{"$f":"DRE.Conso!AH28","v":-207068},{"$f":"DRE.Conso!AI28","v":-157566},{"$f":"DRE.Conso!AJ28","v":-169691},{"$f":"DRE.Conso!AK28","v":-147954},{"$f":"DRE.Conso!AL28","v":-682279},{"$f":"DRE.Conso!AM28","v":-137382.92061000003},{"$f":"DRE.Conso!AN28","v":-107866},{"$f":"DRE.Conso!AO28","v":-200108},{"$f":"DRE.Conso!AP28","v":-124343},{"$f":"DRE.Conso!AQ28","v":-569699.92061000003},{"$f":"DRE.Conso!AR28","v":-257444},{"$f":"DRE.Conso!AS28","v":-278790},{"$f":"DRE.Conso!AT28","v":-253559},{"$f":"DRE.Conso!AU28","v":-293464},{"$f":"DRE.Conso!AV28","v":-1083257},{"$f":"DRE.Conso!AW28","v":-259117},{"$f":"DRE.Conso!AX28","v":-269038},{"$f":"DRE.Conso!AY28","v":-302161},{"$f":"DRE.Conso!AZ28","v":-306150},{"$f":"DRE.Conso!BA28","v":-1136466},{"$f":"DRE.Conso!BB28","v":-313492},{"$f":"DRE.Conso!BC28","v":-298186},{"$f":"DRE.Conso!BD28","v":-419644},{"$f":"DRE.Conso!BE28","v":-426952},{"$f":"DRE.Conso!BF28","v":-1458274},{"$f":"DRE.Conso!BG28","v":-443164},{"$f":"DRE.Conso!BH28","v":-459658},{"$f":"DRE.Conso!BI28","v":-408315},{"$f":"DRE.Conso!BJ28","v":-424172},{"$f":"DRE.Conso!BK28","v":-1735309},{"$f":"DRE.Conso!BL28","v":-453941},{"$f":"DRE.Conso!BM28","v":-434102},{"$f":"DRE.Conso!BN28","v":-520021},{"$f":"DRE.Conso!BO28","v":-522006},{"$f":"DRE.Conso!BP28","v":-1930070},{"$f":"DRE.Conso!BQ28","v":-500325},{"$f":"DRE.Conso!BR28","v":-538325},{"$f":"DRE.Conso!BS28","v":-606817},{"$f":"DRE.Conso!BT28","v":-578457},{"$f":"DRE.Conso!BU28","v":-2223924},{"$f":"DRE.Conso!BV28","v":-593117},{"$f":"DRE.Conso!BW28","v":-619903},{"$f":"DRE.Conso!BX28","v":-634395},{"$f":"DRE.Conso!BY28","v":-648029},{"$f":"DRE.Conso!CA28","v":-847815}]
[null,"PMSO",{"$f":"DRE.Conso!C29","v":-368619},{"$f":"DRE.Conso!D29","v":-91376},{"$f":"DRE.Conso!E29","v":-98516},{"$f":"DRE.Conso!F29","v":-100613},{"$f":"DRE.Conso!G29","v":-142265},{"$f":"DRE.Conso!H29","v":-432770},{"$f":"DRE.Conso!I29","v":-104974},{"$f":"DRE.Conso!J29","v":-118670},{"$f":"DRE.Conso!K29","v":-110059},{"$f":"DRE.Conso!L29","v":-144363},{"$f":"DRE.Conso!M29","v":-478066},{"$f":"DRE.Conso!N29","v":-112703},{"$f":"DRE.Conso!O29","v":-121653},{"$f":"DRE.Conso!P29","v":-134051},{"$f":"DRE.Conso!Q29","v":-170990},{"$f":"DRE.Conso!R29","v":-539397},{"$f":"DRE.Conso!S29","v":-121435},{"$f":"DRE.Conso!T29","v":-128305},{"$f":"DRE.Conso!U29","v":-130957},{"$f":"DRE.Conso!V29","v":-174272},{"$f":"DRE.Conso!W29","v":-554969},{"$f":"DRE.Conso!X29","v":-128046},{"$f":"DRE.Conso!Y29","v":-406357},{"$f":"DRE.Conso!Z29","v":-539901},{"$f":"DRE.Conso!AA29","v":-531538},{"$f":"DRE.Conso!AB29","v":-1605842},{"$f":"DRE.Conso!AC29","v":-415876},{"$f":"DRE.Conso!AD29","v":-475581},{"$f":"DRE.Conso!AE29","v":-454562},{"$f":"DRE.Conso!AF29","v":-606511},{"$f":"DRE.Conso!AG29","v":-1952530},{"$f":"DRE.Conso!AH29","v":-468703.38201},{"$f":"DRE.Conso!AI29","v":-479969},{"$f":"DRE.Conso!AJ29","v":-447635},{"$f":"DRE.Conso!AK29","v":-544111},{"$f":"DRE.Conso!AL29","v":-1940418.3820100001},{"$f":"DRE.Conso!AM29","v":-447881.91403727321},{"$f":"DRE.Conso!AN29","v":-477682},{"$f":"DRE.Conso!AO29","v":-462316},{"$f":"DRE.Conso!AP29","v":-719113},{"$f":"DRE.Conso!AQ29","v":-2106992.9140372733},{"$f":"DRE.Conso!AR29","v":-466636},{"$f":"DRE.Conso!AS29","v":-511277},{"$f":"DRE.Conso!AT29","v":-528285},{"$f":"DRE.Conso!AU29","v":-647677},{"$f":"DRE.Conso!AV29","v":-2153875},{"$f":"DRE.Conso!AW29","v":-624440},{"$f":"DRE.Conso!AX29","v":-661531},{"$f":"DRE.Conso!AY29","v":-694296},{"$f":"DRE.Conso!AZ29","v":-926551},{"$f":"DRE.Conso!BA29","v":-2906818},{"$f":"DRE.Conso!BB29","v":-648385},{"$f":"DRE.Conso!BC29","v":-553565},{"$f":"DRE.Conso!BD29","v":-549815},{"$f":"DRE.Conso!BE29","v":-836260},{"$f":"DRE.Conso!BF29","v":-2588025},{"$f":"DRE.Conso!BG29","v":-602468},{"$f":"DRE.Conso!BH29","v":-663732},{"$f":"DRE.Conso!BI29","v":-683752},{"$f":"DRE.Conso!BJ29","v":-927793},{"$f":"DRE.Conso!BK29","v":-2877745},{"$f":"DRE.Conso!BL29","v":-618280},{"$f":"DRE.Conso!BM29","v":-693475},{"$f":"DRE.Conso!BN29","v":-671095},{"$f":"DRE.Conso!BO29","v":-955647},{"$f":"DRE.Conso!BP29","v":-2938497},{"$f":"DRE.Conso!BQ29","v":-744293},{"$f":"DRE.Conso!BR29","v":-784176},{"$f":"DRE.Conso!BS29","v":-793607},{"$f":"DRE.Conso!BT29","v":-1085060},{"$f":"DRE.Conso!BU29","v":-3407136},{"$f":"DRE.Conso!BV29","v":-889262},{"$f":"DRE.Conso!BW29","v":-942066},{"$f":"DRE.Conso!BX29","v":-888316},{"$f":"DRE.Conso!BY29","v":-1050906},{"$f":"DRE.Conso!CA29","v":-879266}]
[null,"Personnel",{"$f":"DRE.Conso!C30","v":-195317},{"$f":"DRE.Conso!D30","v":-48262},{"$f":"DRE.Conso!E30","v":-54618},{"$f":"DRE.Conso!F30","v":-54283},{"$f":"DRE.Conso!G30","v":-76938},{"$f":"DRE.Conso!H30","v":-234101},{"$f":"DRE.Conso!I30","v":-54600},{"$f":"DRE.Conso!J30","v":-64049},{"$f":"DRE.Conso!K30","v":-58093},{"$f":"DRE.Conso!L30","v":-80703},{"$f":"DRE.Conso!M30","v":-257445},{"$f":"DRE.Conso!N30","v":-58299},{"$f":"DRE.Conso!O30","v":-63312},{"$f":"DRE.Conso!P30","v":-67125},{"$f":"DRE.Conso!Q30","v":-91533},{"$f":"DRE.Conso!R30","v":-280269},{"$f":"DRE.Conso!S30","v":-63771},{"$f":"DRE.Conso!T30","v":-67084},{"$f":"DRE.Conso!U30","v":-64946},{"$f":"DRE.Conso!V30","v":-96140},{"$f":"DRE.Conso!W30","v":-291941},{"$f":"DRE.Conso!X30","v":-58445},{"$f":"DRE.Conso!Y30","v":-196360},{"$f":"DRE.Conso!Z30","v":-165629},{"$f":"DRE.Conso!AA30","v":-249163},{"$f":"DRE.Conso!AB30","v":-669597},{"$f":"DRE.Conso!AC30","v":-179375},{"$f":"DRE.Conso!AD30","v":-179514},{"$f":"DRE.Conso!AE30","v":-188877},{"$f":"DRE.Conso!AF30","v":-274268},{"$f":"DRE.Conso!AG30","v":-822034},{"$f":"DRE.Conso!AH30","v":-217029},{"$f":"DRE.Conso!AI30","v":-228002},{"$f":"DRE.Conso!AJ30","v":-212543},{"$f":"DRE.Conso!AK30","v":-288192},{"$f":"DRE.Conso!AL30","v":-945766},{"$f":"DRE.Conso!AM30","v":-214800.94544000004},{"$f":"DRE.Conso!AN30","v":-221476},{"$f":"DRE.Conso!AO30","v":-230248},{"$f":"DRE.Conso!AP30","v":-341018},{"$f":"DRE.Conso!AQ30","v":-1007542.94544},{"$f":"DRE.Conso!AR30","v":-224639},{"$f":"DRE.Conso!AS30","v":-263016},{"$f":"DRE.Conso!AT30","v":-251551},{"$f":"DRE.Conso!AU30","v":-395116},{"$f":"DRE.Conso!AV30","v":-1134322},{"$f":"DRE.Conso!AW30","v":-326515},{"$f":"DRE.Conso!AX30","v":-344814},{"$f":"DRE.Conso!AY30","v":-334173},{"$f":"DRE.Conso!AZ30","v":-460060},{"$f":"DRE.Conso!BA30","v":-1465562},{"$f":"DRE.Conso!BB30","v":-311595},{"$f":"DRE.Conso!BC30","v":-284362},{"$f":"DRE.Conso!BD30","v":-280269},{"$f":"DRE.Conso!BE30","v":-490205},{"$f":"DRE.Conso!BF30","v":-1366431},{"$f":"DRE.Conso!BG30","v":-298048},{"$f":"DRE.Conso!BH30","v":-330278},{"$f":"DRE.Conso!BI30","v":-327399},{"$f":"DRE.Conso!BJ30","v":-511565},{"$f":"DRE.Conso!BK30","v":-1467290},{"$f":"DRE.Conso!BL30","v":-298517},{"$f":"DRE.Conso!BM30","v":-364314},{"$f":"DRE.Conso!BN30","v":-331431},{"$f":"DRE.Conso!BO30","v":-553216},{"$f":"DRE.Conso!BP30","v":-1547478},{"$f":"DRE.Conso!BQ30","v":-358340},{"$f":"DRE.Conso!BR30","v":-402748},{"$f":"DRE.Conso!BS30","v":-377194},{"$f":"DRE.Conso!BT30","v":-569326},{"$f":"DRE.Conso!BU30","v":-1707608},{"$f":"DRE.Conso!BV30","v":-442382},{"$f":"DRE.Conso!BW30","v":-503421},{"$f":"DRE.Conso!BX30","v":-474455},{"$f":"DRE.Conso!BY30","v":-532645},{"$f":"DRE.Conso!CA30","v":-491591}]
[null,"Pension Fund",{"$f":"DRE.Conso!C31","v":-13642},{"$f":"DRE.Conso!D31","v":-2293},{"$f":"DRE.Conso!E31","v":-2169},{"$f":"DRE.Conso!F31","v":-2291},{"$f":"DRE.Conso!G31","v":-3847},{"$f":"DRE.Conso!H31","v":-10600},{"$f":"DRE.Conso!I31","v":-2165},{"$f":"DRE.Conso!J31","v":-2188},{"$f":"DRE.Conso!K31","v":-2190},{"$f":"DRE.Conso!L31","v":-4553},{"$f":"DRE.Conso!M31","v":-11096},{"$f":"DRE.Conso!N31","v":-2795},{"$f":"DRE.Conso!O31","v":-2806},{"$f":"DRE.Conso!P31","v":-5118},{"$f":"DRE.Conso!Q31","v":-10690},{"$f":"DRE.Conso!R31","v":-21409},{"$f":"DRE.Conso!S31","v":-5995},{"$f":"DRE.Conso!T31","v":-6659},{"$f":"DRE.Conso!U31","v":-7039},{"$f":"DRE.Conso!V31","v":-843},{"$f":"DRE.Conso!W31","v":-20536},{"$f":"DRE.Conso!X31","v":-3733},{"$f":"DRE.Conso!Y31","v":-7842},{"$f":"DRE.Conso!Z31","v":-6227},{"$f":"DRE.Conso!AA31","v":-12544},{"$f":"DRE.Conso!AB31","v":-30346},{"$f":"DRE.Conso!AC31","v":-10863},{"$f":"DRE.Conso!AD31","v":-12047},{"$f":"DRE.Conso!AE31","v":-7349},{"$f":"DRE.Conso!AF31","v":-16604},{"$f":"DRE.Conso!AG31","v":-46863},{"$f":"DRE.Conso!AH31","v":-13853},{"$f":"DRE.Conso!AI31","v":-15515},{"$f":"DRE.Conso!AJ31","v":-13983},{"$f":"DRE.Conso!AK31","v":-7372},{"$f":"DRE.Conso!AL31","v":-50723},{"$f":"DRE.Conso!AM31","v":-19489.519319999999},{"$f":"DRE.Conso!AN31","v":-18676},{"$f":"DRE.Conso!AO31","v":-18950},{"$f":"DRE.Conso!AP31","v":-51018},{"$f":"DRE.Conso!AQ31","v":-108133.51931999999},{"$f":"DRE.Conso!AR31","v":-18485},{"$f":"DRE.Conso!AS31","v":-19456},{"$f":"DRE.Conso!AT31","v":-18360},{"$f":"DRE.Conso!AU31","v":-22235},{"$f":"DRE.Conso!AV31","v":-78536},{"$f":"DRE.Conso!AW31","v":-16588},{"$f":"DRE.Conso!AX31","v":-17854},{"$f":"DRE.Conso!AY31","v":-17178},{"$f":"DRE.Conso!AZ31","v":-12098},{"$f":"DRE.Conso!BA31","v":-63718},{"$f":"DRE.Conso!BB31","v":-14089},{"$f":"DRE.Conso!BC31","v":-8252},{"$f":"DRE.Conso!BD31","v":-13687},{"$f":"DRE.Conso!BE31","v":26009},{"$f":"DRE.Conso!BF31","v":-10019},{"$f":"DRE.Conso!BG31","v":-13226},{"$f":"DRE.Conso!BH31","v":-12506},{"$f":"DRE.Conso!BI31","v":-13827},{"$f":"DRE.Conso!BJ31","v":-26843},{"$f":"DRE.Conso!BK31","v":-66402},{"$f":"DRE.Conso!BL31","v":-13405},{"$f":"DRE.Conso!BM31","v":-13959},{"$f":"DRE.Conso!BN31","v":-13678},{"$f":"DRE.Conso!BO31","v":-14660},{"$f":"DRE.Conso!BP31","v":-55702},{"$f":"DRE.Conso!BQ31","v":-16267},{"$f":"DRE.Conso!BR31","v":-15511},{"$f":"DRE.Conso!BS31","v":-4128},{"$f":"DRE.Conso!BT31","v":-10346},{"$f":"DRE.Conso!BU31","v":-46252},{"$f":"DRE.Conso!BV31","v":-15283},{"$f":"DRE.Conso!BW31","v":-16213},{"$f":"DRE.Conso!BX31","v":-17060},{"$f":"DRE.Conso!BY31","v":-5555},{"$f":"DRE.Conso!CA31","v":-16645}]
[null,"Material",{"$f":"DRE.Conso!C32","v":-24134},{"$f":"DRE.Conso!D32","v":-5140},{"$f":"DRE.Conso!E32","v":-7286},{"$f":"DRE.Conso!F32","v":-8272},{"$f":"DRE.Conso!G32","v":-9253},{"$f":"DRE.Conso!H32","v":-29951},{"$f":"DRE.Conso!I32","v":-7770},{"$f":"DRE.Conso!J32","v":-9135},{"$f":"DRE.Conso!K32","v":-7017},{"$f":"DRE.Conso!L32","v":-10388},{"$f":"DRE.Conso!M32","v":-34310},{"$f":"DRE.Conso!N32","v":-8199},{"$f":"DRE.Conso!O32","v":-8469},{"$f":"DRE.Conso!P32","v":-7562},{"$f":"DRE.Conso!Q32","v":-9855},{"$f":"DRE.Conso!R32","v":-34085},{"$f":"DRE.Conso!S32","v":-7146},{"$f":"DRE.Conso!T32","v":-7690},{"$f":"DRE.Conso!U32","v":-8188},{"$f":"DRE.Conso!V32","v":-8891},{"$f":"DRE.Conso!W32","v":-31915},{"$f":"DRE.Conso!X32","v":-6322},{"$f":"DRE.Conso!Y32","v":-24367},{"$f":"DRE.Conso!Z32","v":-25299},{"$f":"DRE.Conso!AA32","v":-36972},{"$f":"DRE.Conso!AB32","v":-92960},{"$f":"DRE.Conso!AC32","v":-27943},{"$f":"DRE.Conso!AD32","v":-33755},{"$f":"DRE.Conso!AE32","v":-39165},{"$f":"DRE.Conso!AF32","v":-37308},{"$f":"DRE.Conso!AG32","v":-138171},{"$f":"DRE.Conso!AH32","v":-38916},{"$f":"DRE.Conso!AI32","v":-34008},{"$f":"DRE.Conso!AJ32","v":-29997},{"$f":"DRE.Conso!AK32","v":-31865},{"$f":"DRE.Conso!AL32","v":-134786},{"$f":"DRE.Conso!AM32","v":-31446.981219999991},{"$f":"DRE.Conso!AN32","v":-34350},{"$f":"DRE.Conso!AO32","v":-33084},{"$f":"DRE.Conso!AP32","v":-40030},{"$f":"DRE.Conso!AQ32","v":-138910.98121999999},{"$f":"DRE.Conso!AR32","v":-36349},{"$f":"DRE.Conso!AS32","v":-38638},{"$f":"DRE.Conso!AT32","v":-38972},{"$f":"DRE.Conso!AU32","v":-49660},{"$f":"DRE.Conso!AV32","v":-163619},{"$f":"DRE.Conso!AW32","v":-40570},{"$f":"DRE.Conso!AX32","v":-42231},{"$f":"DRE.Conso!AY32","v":-50933},{"$f":"DRE.Conso!AZ32","v":-58481},{"$f":"DRE.Conso!BA32","v":-192215},{"$f":"DRE.Conso!BB32","v":-51719},{"$f":"DRE.Conso!BC32","v":-38830},{"$f":"DRE.Conso!BD32","v":-45114},{"$f":"DRE.Conso!BE32","v":-62312},{"$f":"DRE.Conso!BF32","v":-197975},{"$f":"DRE.Conso!BG32","v":-50291},{"$f":"DRE.Conso!BH32","v":-65908},{"$f":"DRE.Conso!BI32","v":-62093},{"$f":"DRE.Conso!BJ32","v":-74919},{"$f":"DRE.Conso!BK32","v":-253211},{"$f":"DRE.Conso!BL32","v":-67804},{"$f":"DRE.Conso!BM32","v":-78275},{"$f":"DRE.Conso!BN32","v":-90014},{"$f":"DRE.Conso!BO32","v":-75879},{"$f":"DRE.Conso!BP32","v":-311972},{"$f":"DRE.Conso!BQ32","v":-74592},{"$f":"DRE.Conso!BR32","v":-83308},{"$f":"DRE.Conso!BS32","v":-76679},{"$f":"DRE.Conso!BT32","v":-88335},{"$f":"DRE.Conso!BU32","v":-322914},{"$f":"DRE.Conso!BV32","v":-79022},{"$f":"DRE.Conso!BW32","v":-88610},{"$f":"DRE.Conso!BX32","v":-81522},{"$f":"DRE.Conso!BY32","v":-94079},{"$f":"DRE.Conso!CA32","v":-82546}]
[null,"Outsourced Services",{"$f":"DRE.Conso!C33","v":-95764},{"$f":"DRE.Conso!D33","v":-23891},{"$f":"DRE.Conso!E33","v":-28550},{"$f":"DRE.Conso!F33","v":-29203},{"$f":"DRE.Conso!G33","v":-36790},{"$f":"DRE.Conso!H33","v":-118434},{"$f":"DRE.Conso!I33","v":-30568},{"$f":"DRE.Conso!J33","v":-34876},{"$f":"DRE.Conso!K33","v":-32542},{"$f":"DRE.Conso!L33","v":-42032},{"$f":"DRE.Conso!M33","v":-140018},{"$f":"DRE.Conso!N33","v":-33979},{"$f":"DRE.Conso!O33","v":-37764},{"$f":"DRE.Conso!P33","v":-35240},{"$f":"DRE.Conso!Q33","v":-53978},{"$f":"DRE.Conso!R33","v":-160961},{"$f":"DRE.Conso!S33","v":-32976},{"$f":"DRE.Conso!T33","v":-36729},{"$f":"DRE.Conso!U33","v":-40969},{"$f":"DRE.Conso!V33","v":-46236},{"$f":"DRE.Conso!W33","v":-156910},{"$f":"DRE.Conso!X33","v":-47153},{"$f":"DRE.Conso!Y33","v":-137687},{"$f":"DRE.Conso!Z33","v":-286853},{"$f":"DRE.Conso!AA33","v":-90982},{"$f":"DRE.Conso!AB33","v":-562675},{"$f":"DRE.Conso!AC33","v":-160011},{"$f":"DRE.Conso!AD33","v":-190342},{"$f":"DRE.Conso!AE33","v":-172615},{"$f":"DRE.Conso!AF33","v":-198599},{"$f":"DRE.Conso!AG33","v":-721567},{"$f":"DRE.Conso!AH33","v":-146948},{"$f":"DRE.Conso!AI33","v":-160178},{"$f":"DRE.Conso!AJ33","v":-148052},{"$f":"DRE.Conso!AK33","v":-164507},{"$f":"DRE.Conso!AL33","v":-619685},{"$f":"DRE.Conso!AM33","v":-139332.58630727322},{"$f":"DRE.Conso!AN33","v":-155777},{"$f":"DRE.Conso!AO33","v":-141277},{"$f":"DRE.Conso!AP33","v":-209241},{"$f":"DRE.Conso!AQ33","v":-645627.58630727325},{"$f":"DRE.Conso!AR33","v":-146841},{"$f":"DRE.Conso!AS33","v":-149459},{"$f":"DRE.Conso!AT33","v":-157744},{"$f":"DRE.Conso!AU33","v":-219395},{"$f":"DRE.Conso!AV33","v":-673439},{"$f":"DRE.Conso!AW33","v":-186789},{"$f":"DRE.Conso!AX33","v":-197792},{"$f":"DRE.Conso!AY33","v":-217212},{"$f":"DRE.Conso!AZ33","v":-252738},{"$f":"DRE.Conso!BA33","v":-854531},{"$f":"DRE.Conso!BB33","v":-193860},{"$f":"DRE.Conso!BC33","v":-178354},{"$f":"DRE.Conso!BD33","v":-169770},{"$f":"DRE.Conso!BE33","v":-249826},{"$f":"DRE.Conso!BF33","v":-791810},{"$f":"DRE.Conso!BG33","v":-185112},{"$f":"DRE.Conso!BH33","v":-202183},{"$f":"DRE.Conso!BI33","v":-198709},{"$f":"DRE.Conso!BJ33","v":-231517},{"$f":"DRE.Conso!BK33","v":-817521},{"$f":"DRE.Conso!BL33","v":-186966},{"$f":"DRE.Conso!BM33","v":-198970},{"$f":"DRE.Conso!BN33","v":-166341},{"$f":"DRE.Conso!BO33","v":-236035},{"$f":"DRE.Conso!BP33","v":-788312},{"$f":"DRE.Conso!BQ33","v":-234286},{"$f":"DRE.Conso!BR33","v":-230237},{"$f":"DRE.Conso!BS33","v":-281041},{"$f":"DRE.Conso!BT33","v":-328613},{"$f":"DRE.Conso!BU33","v":-1074177},{"$f":"DRE.Conso!BV33","v":-286217},{"$f":"DRE.Conso!BW33","v":-271434},{"$f":"DRE.Conso!BX33","v":-267503},{"$f":"DRE.Conso!BY33","v":-340086},{"$f":"DRE.Conso!CA33","v":-234931}]
[null,"Other Expenses",{"$f":"DRE.Conso!C34","v":-39762},{"$f":"DRE.Conso!D34","v":-11790},{"$f":"DRE.Conso!E34","v":-5893},{"$f":"DRE.Conso!F34","v":-6564},{"$f":"DRE.Conso!G34","v":-15437},{"$f":"DRE.Conso!H34","v":-39684},{"$f":"DRE.Conso!I34","v":-9871},{"$f":"DRE.Conso!J34","v":-8422},{"$f":"DRE.Conso!K34","v":-10217},{"$f":"DRE.Conso!L34","v":-6687},{"$f":"DRE.Conso!M34","v":-35197},{"$f":"DRE.Conso!N34","v":-9431},{"$f":"DRE.Conso!O34","v":-9302},{"$f":"DRE.Conso!P34","v":-19006},{"$f":"DRE.Conso!Q34","v":-4934},{"$f":"DRE.Conso!R34","v":-42673},{"$f":"DRE.Conso!S34","v":-11547},{"$f":"DRE.Conso!T34","v":-10143},{"$f":"DRE.Conso!U34","v":-9815},{"$f":"DRE.Conso!V34","v":-22162},{"$f":"DRE.Conso!W34","v":-53667},{"$f":"DRE.Conso!X34","v":-12393},{"$f":"DRE.Conso!Y34","v":-40101},{"$f":"DRE.Conso!Z34","v":-55893},{"$f":"DRE.Conso!AA34","v":-141877},{"$f":"DRE.Conso!AB34","v":-250264},{"$f":"DRE.Conso!AC34","v":-37684},{"$f":"DRE.Conso!AD34","v":-59923},{"$f":"DRE.Conso!AE34","v":-46556},{"$f":"DRE.Conso!AF34","v":-79732},{"$f":"DRE.Conso!AG34","v":-223895},{"$f":"DRE.Conso!AH34","v":-51957.382010000001},{"$f":"DRE.Conso!AI34","v":-42266},{"$f":"DRE.Conso!AJ34","v":-43060},{"$f":"DRE.Conso!AK34","v":-52175},{"$f":"DRE.Conso!AL34","v":-189458.38201},{"$f":"DRE.Conso!AM34","v":-42811.88175},{"$f":"DRE.Conso!AN34","v":-47403},{"$f":"DRE.Conso!AO34","v":-38757},{"$f":"DRE.Conso!AP34","v":-77806},{"$f":"DRE.Conso!AQ34","v":-206777.88175},{"$f":"DRE.Conso!AR34","v":-40322},{"$f":"DRE.Conso!AS34","v":-40708},{"$f":"DRE.Conso!AT34","v":-61658},{"$f":"DRE.Conso!AU34","v":38729},{"$f":"DRE.Conso!AV34","v":-103959},{"$f":"DRE.Conso!AW34","v":-53978},{"$f":"DRE.Conso!AX34","v":-58840},{"$f":"DRE.Conso!AY34","v":-74800},{"$f":"DRE.Conso!AZ34","v":-143174},{"$f":"DRE.Conso!BA34","v":-330792},{"$f":"DRE.Conso!BB34","v":-77122},{"$f":"DRE.Conso!BC34","v":-43767},{"$f":"DRE.Conso!BD34","v":-40975},{"$f":"DRE.Conso!BE34","v":-59926},{"$f":"DRE.Conso!BF34","v":-221790},{"$f":"DRE.Conso!BG34","v":-55791},{"$f":"DRE.Conso!BH34","v":-52857},{"$f":"DRE.Conso!BI34","v":-81724},{"$f":"DRE.Conso!BJ34","v":-82949},{"$f":"DRE.Conso!BK34","v":-273321},{"$f":"DRE.Conso!BL34","v":-51588},{"$f":"DRE.Conso!BM34","v":-37957},{"$f":"DRE.Conso!BN34","v":-69631},{"$f":"DRE.Conso!BO34","v":-75857},{"$f":"DRE.Conso!BP34","v":-235033},{"$f":"DRE.Conso!BQ34","v":-60808},{"$f":"DRE.Conso!BR34","v":-52372},{"$f":"DRE.Conso!BS34","v":-54565},{"$f":"DRE.Conso!BT34","v":-88440},{"$f":"DRE.Conso!BU34","v":-256185},{"$f":"DRE.Conso!BV34","v":-66358},{"$f":"DRE.Conso!BW34","v":-62388},{"$f":"DRE.Conso!BX34","v":-47776},{"$f":"DRE.Conso!BY34","v":-78541},{"$f":"DRE.Conso!CA34","v":-53553}]
[null,"Fines and Compensation",{"$f":"DRE.Conso!C35","v":0},{"$f":"DRE.Conso!D35","v":0},{"$f":"DRE.Conso!E35","v":0},{"$f":"DRE.Conso!F35","v":0},{"$f":"DRE.Conso!G35","v":0},{"$f":"DRE.Conso!H35","v":0},{"$f":"DRE.Conso!I35","v":0},{"$f":"DRE.Conso!J35","v":0},{"$f":"DRE.Conso!K35","v":0},{"$f":"DRE.Conso!L35","v":0},{"$f":"DRE.Conso!M35","v":0},{"$f":"DRE.Conso!N35","v":0},{"$f":"DRE.Conso!O35","v":0},{"$f":"DRE.Conso!P35","v":0},{"$f":"DRE.Conso!Q35","v":0},{"$f":"DRE.Conso!R35","v":0},{"$f":"DRE.Conso!S35","v":0},{"$f":"DRE.Conso!T35","v":0},{"$f":"DRE.Conso!U35","v":0},{"$f":"DRE.Conso!V35","v":0},{"$f":"DRE.Conso!W35","v":0},{"$f":"DRE.Conso!X35","v":0},{"$f":"DRE.Conso!Y35","v":0},{"$f":"DRE.Conso!Z35","v":0},{"$f":"DRE.Conso!AA35","v":0},{"$f":"DRE.Conso!AB35","v":0},{"$f":"DRE.Conso!AC35","v":-16847.647560000001},{"$f":"DRE.Conso!AD35","v":-9611},{"$f":"DRE.Conso!AE35","v":-13921},{"$f":"DRE.Conso!AF35","v":-48844.216579999978},{"$f":"DRE.Conso!AG35","v":-89223.864139999976},{"$f":"DRE.Conso!AH35","v":-15057.382680000001},{"$f":"DRE.Conso!AI35","v":-15906.03932},{"$f":"DRE.Conso!AJ35","v":-10639},{"$f":"DRE.Conso!AK35","v":-20017.721900000004},{"$f":"DRE.Conso!AL35","v":-61620.143900000003},{"$f":"DRE.Conso!AM35","v":-19510.000830000001},{"$f":"DRE.Conso!AN35","v":-9368.7149300000001},{"$f":"DRE.Conso!AO35","v":-6951},{"$f":"DRE.Conso!AP35","v":-28363.273549999998},{"$f":"DRE.Conso!AQ35","v":-64192.989309999997},{"$f":"DRE.Conso!AR35","v":-6531},{"$f":"DRE.Conso!AS35","v":-2305},{"$f":"DRE.Conso!AT35","v":-2605},{"$f":"DRE.Conso!AU35","v":-2706},{"$f":"DRE.Conso!AV35","v":-14147},{"$f":"DRE.Conso!AW35","v":-4253},{"$f":"DRE.Conso!AX35","v":-3699},{"$f":"DRE.Conso!AY35","v":-6625},{"$f":"DRE.Conso!AZ35","v":-7804},{"$f":"DRE.Conso!BA35","v":-22381},{"$f":"DRE.Conso!BB35","v":-11044},{"$f":"DRE.Conso!BC35","v":-5578},{"$f":"DRE.Conso!BD35","v":-2043},{"$f":"DRE.Conso!BE35","v":-2430},{"$f":"DRE.Conso!BF35","v":-21095},{"$f":"DRE.Conso!BG35","v":3501},{"$f":"DRE.Conso!BH35","v":-3180},{"$f":"DRE.Conso!BI35","v":-1346},{"$f":"DRE.Conso!BJ35","v":-11047},{"$f":"DRE.Conso!BK35","v":-12072},{"$f":"DRE.Conso!BL35","v":-3819},{"$f":"DRE.Conso!BM35","v":-5403},{"$f":"DRE.Conso!BN35","v":-11540},{"$f":"DRE.Conso!BO35","v":-3690},{"$f":"DRE.Conso!BP35","v":-24452},{"$f":"DRE.Conso!BQ35","v":-4794},{"$f":"DRE.Conso!BR35","v":-6565},{"$f":"DRE.Conso!BS35","v":-8434},{"$f":"DRE.Conso!BT35","v":-7127},{"$f":"DRE.Conso!BU35","v":-26920},{"$f":"DRE.Conso!BV35","v":-12114},{"$f":"DRE.Conso!BW35","v":11100},{"$f":"DRE.Conso!BX35","v":-865},{"$f":"DRE.Conso!BY35","v":-423},{"$f":"DRE.Conso!CA35","v":-1099}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.Conso!C36","v":0},{"$f":"DRE.Conso!D36","v":0},{"$f":"DRE.Conso!E36","v":0},{"$f":"DRE.Conso!F36","v":0},{"$f":"DRE.Conso!G36","v":0},{"$f":"DRE.Conso!H36","v":0},{"$f":"DRE.Conso!I36","v":0},{"$f":"DRE.Conso!J36","v":0},{"$f":"DRE.Conso!K36","v":0},{"$f":"DRE.Conso!L36","v":0},{"$f":"DRE.Conso!M36","v":0},{"$f":"DRE.Conso!N36","v":0},{"$f":"DRE.Conso!O36","v":0},{"$f":"DRE.Conso!P36","v":0},{"$f":"DRE.Conso!Q36","v":0},{"$f":"DRE.Conso!R36","v":0},{"$f":"DRE.Conso!S36","v":0},{"$f":"DRE.Conso!T36","v":0},{"$f":"DRE.Conso!U36","v":0},{"$f":"DRE.Conso!V36","v":0},{"$f":"DRE.Conso!W36","v":0},{"$f":"DRE.Conso!X36","v":0},{"$f":"DRE.Conso!Y36","v":0},{"$f":"DRE.Conso!Z36","v":0},{"$f":"DRE.Conso!AA36","v":0},{"$f":"DRE.Conso!AB36","v":0},{"$f":"DRE.Conso!AC36","v":-9808.9086900000002},{"$f":"DRE.Conso!AD36","v":-10639.849109999999},{"$f":"DRE.Conso!AE36","v":-20577},{"$f":"DRE.Conso!AF36","v":-21505.896390000002},{"$f":"DRE.Conso!AG36","v":-62531.654190000001},{"$f":"DRE.Conso!AH36","v":-11907.999329999999},{"$f":"DRE.Conso!AI36","v":-20278.199829999998},{"$f":"DRE.Conso!AJ36","v":-17622},{"$f":"DRE.Conso!AK36","v":-27169.019500000002},{"$f":"DRE.Conso!AL36","v":-76977.218659999999},{"$f":"DRE.Conso!AM36","v":-12948.950819999998},{"$f":"DRE.Conso!AN36","v":-15820.39704},{"$f":"DRE.Conso!AO36","v":-10758},{"$f":"DRE.Conso!AP36","v":-21977},{"$f":"DRE.Conso!AQ36","v":-61504.347859999994},{"$f":"DRE.Conso!AR36","v":-8850},{"$f":"DRE.Conso!AS36","v":-18577},{"$f":"DRE.Conso!AT36","v":-17385},{"$f":"DRE.Conso!AU36","v":-20599},{"$f":"DRE.Conso!AV36","v":-65411},{"$f":"DRE.Conso!AW36","v":-16453},{"$f":"DRE.Conso!AX36","v":-21482},{"$f":"DRE.Conso!AY36","v":-37845},{"$f":"DRE.Conso!AZ36","v":-34179},{"$f":"DRE.Conso!BA36","v":-109959},{"$f":"DRE.Conso!BB36","v":-29727},{"$f":"DRE.Conso!BC36","v":-11837},{"$f":"DRE.Conso!BD36","v":-20485},{"$f":"DRE.Conso!BE36","v":-19170},{"$f":"DRE.Conso!BF36","v":-81219},{"$f":"DRE.Conso!BG36","v":-24349},{"$f":"DRE.Conso!BH36","v":-24121},{"$f":"DRE.Conso!BI36","v":-53692},{"$f":"DRE.Conso!BJ36","v":-19757},{"$f":"DRE.Conso!BK36","v":-121919},{"$f":"DRE.Conso!BL36","v":0},{"$f":"DRE.Conso!BM36","v":0},{"$f":"DRE.Conso!BN36","v":0},{"$f":"DRE.Conso!BO36","v":0},{"$f":"DRE.Conso!BP36","v":0},{"$f":"DRE.Conso!BQ36","v":0},{"$f":"DRE.Conso!BR36","v":0},{"$f":"DRE.Conso!BS36","v":0},{"$f":"DRE.Conso!BT36","v":0},{"$f":"DRE.Conso!BU36","v":0},{"$f":"DRE.Conso!BV36","v":0},{"$f":"DRE.Conso!BW36","v":0},{"$f":"DRE.Conso!BX36","v":0},{"$f":"DRE.Conso!BY36","v":0},{"$f":"DRE.Conso!CA36","v":0}]
[null,"Others",{"$f":"DRE.Conso!C37","v":0},{"$f":"DRE.Conso!D37","v":0},{"$f":"DRE.Conso!E37","v":0},{"$f":"DRE.Conso!F37","v":0},{"$f":"DRE.Conso!G37","v":0},{"$f":"DRE.Conso!H37","v":0},{"$f":"DRE.Conso!I37","v":0},{"$f":"DRE.Conso!J37","v":0},{"$f":"DRE.Conso!K37","v":0},{"$f":"DRE.Conso!L37","v":0},{"$f":"DRE.Conso!M37","v":0},{"$f":"DRE.Conso!N37","v":0},{"$f":"DRE.Conso!O37","v":0},{"$f":"DRE.Conso!P37","v":0},{"$f":"DRE.Conso!Q37","v":0},{"$f":"DRE.Conso!R37","v":0},{"$f":"DRE.Conso!S37","v":0},{"$f":"DRE.Conso!T37","v":0},{"$f":"DRE.Conso!U37","v":0},{"$f":"DRE.Conso!V37","v":0},{"$f":"DRE.Conso!W37","v":0},{"$f":"DRE.Conso!X37","v":0},{"$f":"DRE.Conso!Y37","v":0},{"$f":"DRE.Conso!Z37","v":0},{"$f":"DRE.Conso!AA37","v":0},{"$f":"DRE.Conso!AB37","v":0},{"$f":"DRE.Conso!AC37","v":-11027.443749999999},{"$f":"DRE.Conso!AD37","v":-39672.150890000004},{"$f":"DRE.Conso!AE37","v":-12058},{"$f":"DRE.Conso!AF37","v":-9381.8870300000199},{"$f":"DRE.Conso!AG37","v":-72139.481670000037},{"$f":"DRE.Conso!AH37","v":-24992},{"$f":"DRE.Conso!AI37","v":-6081.7608500000024},{"$f":"DRE.Conso!AJ37","v":-14799},{"$f":"DRE.Conso!AK37","v":-4988.2585999999937},{"$f":"DRE.Conso!AL37","v":-50861.01945},{"$f":"DRE.Conso!AM37","v":-10352.9301},{"$f":"DRE.Conso!AN37","v":-22213.888029999998},{"$f":"DRE.Conso!AO37","v":-21048},{"$f":"DRE.Conso!AP37","v":-27465.726450000002},{"$f":"DRE.Conso!AQ37","v":-81080.544580000002},{"$f":"DRE.Conso!AR37","v":-24941},{"$f":"DRE.Conso!AS37","v":-19826},{"$f":"DRE.Conso!AT37","v":-41668},{"$f":"DRE.Conso!AU37","v":62034},{"$f":"DRE.Conso!AV37","v":-24401},{"$f":"DRE.Conso!AW37","v":-33272},{"$f":"DRE.Conso!AX37","v":-33659},{"$f":"DRE.Conso!AY37","v":-30330},{"$f":"DRE.Conso!AZ37","v":-101191},{"$f":"DRE.Conso!BA37","v":-198452},{"$f":"DRE.Conso!BB37","v":-36351},{"$f":"DRE.Conso!BC37","v":-26352},{"$f":"DRE.Conso!BD37","v":-18447},{"$f":"DRE.Conso!BE37","v":-38326},{"$f":"DRE.Conso!BF37","v":-119476},{"$f":"DRE.Conso!BG37","v":-34943},{"$f":"DRE.Conso!BH37","v":-25556},{"$f":"DRE.Conso!BI37","v":-26686},{"$f":"DRE.Conso!BJ37","v":-52145},{"$f":"DRE.Conso!BK37","v":-139330},{"$f":"DRE.Conso!BL37","v":-47769},{"$f":"DRE.Conso!BM37","v":-32554},{"$f":"DRE.Conso!BN37","v":-58091},{"$f":"DRE.Conso!BO37","v":-72167},{"$f":"DRE.Conso!BP37","v":-210581},{"$f":"DRE.Conso!BQ37","v":-56014},{"$f":"DRE.Conso!BR37","v":-45807},{"$f":"DRE.Conso!BS37","v":-46131},{"$f":"DRE.Conso!BT37","v":-81313},{"$f":"DRE.Conso!BU37","v":-229265},{"$f":"DRE.Conso!BV37","v":-54244},{"$f":"DRE.Conso!BW37","v":-73488},{"$f":"DRE.Conso!BX37","v":-46911},{"$f":"DRE.Conso!BY37","v":-78118},{"$f":"DRE.Conso!CA37","v":-52454}]
[null,"Provisions/Reversals",{"$f":"DRE.Conso!C38","v":1494},{"$f":"DRE.Conso!D38","v":-8819},{"$f":"DRE.Conso!E38","v":1378},{"$f":"DRE.Conso!F38","v":-9097},{"$f":"DRE.Conso!G38","v":31739},{"$f":"DRE.Conso!H38","v":15201},{"$f":"DRE.Conso!I38","v":-5151},{"$f":"DRE.Conso!J38","v":5965},{"$f":"DRE.Conso!K38","v":-2798},{"$f":"DRE.Conso!L38","v":-1675},{"$f":"DRE.Conso!M38","v":-3659},{"$f":"DRE.Conso!N38","v":-4820},{"$f":"DRE.Conso!O38","v":-10448},{"$f":"DRE.Conso!P38","v":-1966},{"$f":"DRE.Conso!Q38","v":29208},{"$f":"DRE.Conso!R38","v":11974},{"$f":"DRE.Conso!S38","v":-1286},{"$f":"DRE.Conso!T38","v":-1572},{"$f":"DRE.Conso!U38","v":-9437},{"$f":"DRE.Conso!V38","v":4895},{"$f":"DRE.Conso!W38","v":-7400},{"$f":"DRE.Conso!X38","v":-4401},{"$f":"DRE.Conso!Y38","v":-4715},{"$f":"DRE.Conso!Z38","v":50463},{"$f":"DRE.Conso!AA38","v":39294},{"$f":"DRE.Conso!AB38","v":80641},{"$f":"DRE.Conso!AC38","v":-10463},{"$f":"DRE.Conso!AD38","v":26170},{"$f":"DRE.Conso!AE38","v":-38822},{"$f":"DRE.Conso!AF38","v":-3156},{"$f":"DRE.Conso!AG38","v":-26271},{"$f":"DRE.Conso!AH38","v":-46579},{"$f":"DRE.Conso!AI38","v":39216},{"$f":"DRE.Conso!AJ38","v":45461},{"$f":"DRE.Conso!AK38","v":50554},{"$f":"DRE.Conso!AL38","v":88652},{"$f":"DRE.Conso!AM38","v":-42936.300299999988},{"$f":"DRE.Conso!AN38","v":-60392},{"$f":"DRE.Conso!AO38","v":-23904},{"$f":"DRE.Conso!AP38","v":45593},{"$f":"DRE.Conso!AQ38","v":-81639.300299999988},{"$f":"DRE.Conso!AR38","v":-20576},{"$f":"DRE.Conso!AS38","v":-252},{"$f":"DRE.Conso!AT38","v":-7924},{"$f":"DRE.Conso!AU38","v":-145675},{"$f":"DRE.Conso!AV38","v":-174427},{"$f":"DRE.Conso!AW38","v":-97034},{"$f":"DRE.Conso!AX38","v":-14665},{"$f":"DRE.Conso!AY38","v":26954},{"$f":"DRE.Conso!AZ38","v":60588},{"$f":"DRE.Conso!BA38","v":-24157},{"$f":"DRE.Conso!BB38","v":-73098},{"$f":"DRE.Conso!BC38","v":-225513},{"$f":"DRE.Conso!BD38","v":34646},{"$f":"DRE.Conso!BE38","v":-31382},{"$f":"DRE.Conso!BF38","v":-295347},{"$f":"DRE.Conso!BG38","v":22984},{"$f":"DRE.Conso!BH38","v":-79151},{"$f":"DRE.Conso!BI38","v":-24817},{"$f":"DRE.Conso!BJ38","v":157604},{"$f":"DRE.Conso!BK38","v":76620},{"$f":"DRE.Conso!BL38","v":-153802},{"$f":"DRE.Conso!BM38","v":-133080},{"$f":"DRE.Conso!BN38","v":-91949},{"$f":"DRE.Conso!BO38","v":-68643},{"$f":"DRE.Conso!BP38","v":-447474},{"$f":"DRE.Conso!BQ38","v":-105765},{"$f":"DRE.Conso!BR38","v":-124107},{"$f":"DRE.Conso!BS38","v":-44761},{"$f":"DRE.Conso!BT38","v":-140127},{"$f":"DRE.Conso!BU38","v":-414760},{"$f":"DRE.Conso!BV38","v":-12116},{"$f":"DRE.Conso!BW38","v":-175869},{"$f":"DRE.Conso!BX38","v":-198324},{"$f":"DRE.Conso!BY38","v":-237171},{"$f":"DRE.Conso!CA38","v":-172807}]
[null,"Contingencies",{"$f":"DRE.Conso!C39","v":5842},{"$f":"DRE.Conso!D39","v":1534},{"$f":"DRE.Conso!E39","v":1330},{"$f":"DRE.Conso!F39","v":-8454},{"$f":"DRE.Conso!G39","v":13582},{"$f":"DRE.Conso!H39","v":7992},{"$f":"DRE.Conso!I39","v":582},{"$f":"DRE.Conso!J39","v":10844},{"$f":"DRE.Conso!K39","v":1153},{"$f":"DRE.Conso!L39","v":780},{"$f":"DRE.Conso!M39","v":13359},{"$f":"DRE.Conso!N39","v":98},{"$f":"DRE.Conso!O39","v":984},{"$f":"DRE.Conso!P39","v":2925},{"$f":"DRE.Conso!Q39","v":639},{"$f":"DRE.Conso!R39","v":4646},{"$f":"DRE.Conso!S39","v":1747},{"$f":"DRE.Conso!T39","v":1537},{"$f":"DRE.Conso!U39","v":-5690},{"$f":"DRE.Conso!V39","v":7328},{"$f":"DRE.Conso!W39","v":4922},{"$f":"DRE.Conso!X39","v":-1341},{"$f":"DRE.Conso!Y39","v":-5263},{"$f":"DRE.Conso!Z39","v":34657},{"$f":"DRE.Conso!AA39","v":9275},{"$f":"DRE.Conso!AB39","v":37328},{"$f":"DRE.Conso!AC39","v":13972},{"$f":"DRE.Conso!AD39","v":66351},{"$f":"DRE.Conso!AE39","v":3157},{"$f":"DRE.Conso!AF39","v":17173},{"$f":"DRE.Conso!AG39","v":100653},{"$f":"DRE.Conso!AH39","v":5610},{"$f":"DRE.Conso!AI39","v":14931},{"$f":"DRE.Conso!AJ39","v":9628},{"$f":"DRE.Conso!AK39","v":74571},{"$f":"DRE.Conso!AL39","v":104740},{"$f":"DRE.Conso!AM39","v":-15303.300299999992},{"$f":"DRE.Conso!AN39","v":-23946},{"$f":"DRE.Conso!AO39","v":1650},{"$f":"DRE.Conso!AP39","v":66208},{"$f":"DRE.Conso!AQ39","v":28608.699700000012},{"$f":"DRE.Conso!AR39","v":10284},{"$f":"DRE.Conso!AS39","v":24371},{"$f":"DRE.Conso!AT39","v":32278},{"$f":"DRE.Conso!AU39","v":-86624},{"$f":"DRE.Conso!AV39","v":-19691},{"$f":"DRE.Conso!AW39","v":-13161},{"$f":"DRE.Conso!AX39","v":75027},{"$f":"DRE.Conso!AY39","v":40236},{"$f":"DRE.Conso!AZ39","v":86232},{"$f":"DRE.Conso!BA39","v":188334},{"$f":"DRE.Conso!BB39","v":52964},{"$f":"DRE.Conso!BC39","v":19351},{"$f":"DRE.Conso!BD39","v":-3336},{"$f":"DRE.Conso!BE39","v":16064},{"$f":"DRE.Conso!BF39","v":85043},{"$f":"DRE.Conso!BG39","v":19678},{"$f":"DRE.Conso!BH39","v":15891},{"$f":"DRE.Conso!BI39","v":39486},{"$f":"DRE.Conso!BJ39","v":247482},{"$f":"DRE.Conso!BK39","v":322537},{"$f":"DRE.Conso!BL39","v":-24311},{"$f":"DRE.Conso!BM39","v":-16450},{"$f":"DRE.Conso!BN39","v":-13614},{"$f":"DRE.Conso!BO39","v":-21534},{"$f":"DRE.Conso!BP39","v":-75909},{"$f":"DRE.Conso!BQ39","v":-16019},{"$f":"DRE.Conso!BR39","v":-28411},{"$f":"DRE.Conso!BS39","v":2732},{"$f":"DRE.Conso!BT39","v":-84583},{"$f":"DRE.Conso!BU39","v":-126281},{"$f":"DRE.Conso!BV39","v":108577},{"$f":"DRE.Conso!BW39","v":-20331},{"$f":"DRE.Conso!BX39","v":-121011},{"$f":"DRE.Conso!BY39","v":-113538},{"$f":"DRE.Conso!CA39","v":-39038}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.Conso!C40","v":-4348},{"$f":"DRE.Conso!D40","v":-10353},{"$f":"DRE.Conso!E40","v":48},{"$f":"DRE.Conso!F40","v":-643},{"$f":"DRE.Conso!G40","v":18157},{"$f":"DRE.Conso!H40","v":7209},{"$f":"DRE.Conso!I40","v":-5733},{"$f":"DRE.Conso!J40","v":-4879},{"$f":"DRE.Conso!K40","v":-3951},{"$f":"DRE.Conso!L40","v":-2455},{"$f":"DRE.Conso!M40","v":-17018},{"$f":"DRE.Conso!N40","v":-4918},{"$f":"DRE.Conso!O40","v":-11432},{"$f":"DRE.Conso!P40","v":-4891},{"$f":"DRE.Conso!Q40","v":28569},{"$f":"DRE.Conso!R40","v":7328},{"$f":"DRE.Conso!S40","v":-3033},{"$f":"DRE.Conso!T40","v":-3109},{"$f":"DRE.Conso!U40","v":-3747},{"$f":"DRE.Conso!V40","v":-2433},{"$f":"DRE.Conso!W40","v":-12322},{"$f":"DRE.Conso!X40","v":-3060},{"$f":"DRE.Conso!Y40","v":548},{"$f":"DRE.Conso!Z40","v":15806},{"$f":"DRE.Conso!AA40","v":30019},{"$f":"DRE.Conso!AB40","v":43313},{"$f":"DRE.Conso!AC40","v":-24435},{"$f":"DRE.Conso!AD40","v":-40181},{"$f":"DRE.Conso!AE40","v":-41979},{"$f":"DRE.Conso!AF40","v":-20329},{"$f":"DRE.Conso!AG40","v":-126924},{"$f":"DRE.Conso!AH40","v":-52189},{"$f":"DRE.Conso!AI40","v":24285},{"$f":"DRE.Conso!AJ40","v":35833},{"$f":"DRE.Conso!AK40","v":-24017},{"$f":"DRE.Conso!AL40","v":-16088},{"$f":"DRE.Conso!AM40","v":-27633},{"$f":"DRE.Conso!AN40","v":-36446},{"$f":"DRE.Conso!AO40","v":-25554},{"$f":"DRE.Conso!AP40","v":-20615},{"$f":"DRE.Conso!AQ40","v":-110248},{"$f":"DRE.Conso!AR40","v":-30860},{"$f":"DRE.Conso!AS40","v":-24623},{"$f":"DRE.Conso!AT40","v":-40202},{"$f":"DRE.Conso!AU40","v":-59051},{"$f":"DRE.Conso!AV40","v":-154736},{"$f":"DRE.Conso!AW40","v":-83873},{"$f":"DRE.Conso!AX40","v":-89692},{"$f":"DRE.Conso!AY40","v":-13282},{"$f":"DRE.Conso!AZ40","v":-25644},{"$f":"DRE.Conso!BA40","v":-212491},{"$f":"DRE.Conso!BB40","v":-126062},{"$f":"DRE.Conso!BC40","v":-244864},{"$f":"DRE.Conso!BD40","v":37982},{"$f":"DRE.Conso!BE40","v":-47446},{"$f":"DRE.Conso!BF40","v":-380390},{"$f":"DRE.Conso!BG40","v":3306},{"$f":"DRE.Conso!BH40","v":-95042},{"$f":"DRE.Conso!BI40","v":-64303},{"$f":"DRE.Conso!BJ40","v":-89878},{"$f":"DRE.Conso!BK40","v":-245917},{"$f":"DRE.Conso!BL40","v":-129491},{"$f":"DRE.Conso!BM40","v":-116630},{"$f":"DRE.Conso!BN40","v":-78335},{"$f":"DRE.Conso!BO40","v":-47109},{"$f":"DRE.Conso!BP40","v":-371565},{"$f":"DRE.Conso!BQ40","v":-89746},{"$f":"DRE.Conso!BR40","v":-95696},{"$f":"DRE.Conso!BS40","v":-47493},{"$f":"DRE.Conso!BT40","v":-55544},{"$f":"DRE.Conso!BU40","v":-288479},{"$f":"DRE.Conso!BV40","v":-120693},{"$f":"DRE.Conso!BW40","v":-155538},{"$f":"DRE.Conso!BX40","v":-77313},{"$f":"DRE.Conso!BY40","v":-123633},{"$f":"DRE.Conso!CA40","v":-133769}]
[null,"Other provisions (*)",{"$f":"DRE.Conso!C41","v":0},{"$f":"DRE.Conso!D41","v":0},{"$f":"DRE.Conso!E41","v":0},{"$f":"DRE.Conso!F41","v":0},{"$f":"DRE.Conso!G41","v":0},{"$f":"DRE.Conso!H41","v":0},{"$f":"DRE.Conso!I41","v":0},{"$f":"DRE.Conso!J41","v":0},{"$f":"DRE.Conso!K41","v":0},{"$f":"DRE.Conso!L41","v":0},{"$f":"DRE.Conso!M41","v":0},{"$f":"DRE.Conso!N41","v":0},{"$f":"DRE.Conso!O41","v":0},{"$f":"DRE.Conso!P41","v":0},{"$f":"DRE.Conso!Q41","v":0},{"$f":"DRE.Conso!R41","v":0},{"$f":"DRE.Conso!S41","v":0},{"$f":"DRE.Conso!T41","v":0},{"$f":"DRE.Conso!U41","v":0},{"$f":"DRE.Conso!V41","v":0},{"$f":"DRE.Conso!W41","v":0},{"$f":"DRE.Conso!X41","v":0},{"$f":"DRE.Conso!Y41","v":0},{"$f":"DRE.Conso!Z41","v":0},{"$f":"DRE.Conso!AA41","v":0},{"$f":"DRE.Conso!AB41","v":0},{"$f":"DRE.Conso!AC41","v":0},{"$f":"DRE.Conso!AD41","v":0},{"$f":"DRE.Conso!AE41","v":0},{"$f":"DRE.Conso!AF41","v":0},{"$f":"DRE.Conso!AG41","v":0},{"$f":"DRE.Conso!AH41","v":0},{"$f":"DRE.Conso!AI41","v":0},{"$f":"DRE.Conso!AJ41","v":0},{"$f":"DRE.Conso!AK41","v":0},{"$f":"DRE.Conso!AL41","v":0},{"$f":"DRE.Conso!AM41","v":0},{"$f":"DRE.Conso!AN41","v":0},{"$f":"DRE.Conso!AO41","v":0},{"$f":"DRE.Conso!AP41","v":0},{"$f":"DRE.Conso!AQ41","v":0},{"$f":"DRE.Conso!AR41","v":0},{"$f":"DRE.Conso!AS41","v":0},{"$f":"DRE.Conso!AT41","v":0},{"$f":"DRE.Conso!AU41","v":0},{"$f":"DRE.Conso!AV41","v":0},{"$f":"DRE.Conso!AW41","v":0},{"$f":"DRE.Conso!AX41","v":0},{"$f":"DRE.Conso!AY41","v":0},{"$f":"DRE.Conso!AZ41","v":0},{"$f":"DRE.Conso!BA41","v":0},{"$f":"DRE.Conso!BB41","v":0},{"$f":"DRE.Conso!BC41","v":0},{"$f":"DRE.Conso!BD41","v":0},{"$f":"DRE.Conso!BE41","v":0},{"$f":"DRE.Conso!BF41","v":0},{"$f":"DRE.Conso!BG41","v":0},{"$f":"DRE.Conso!BH41","v":0},{"$f":"DRE.Conso!BI41","v":0},{"$f":"DRE.Conso!BJ41","v":0},{"$f":"DRE.Conso!BK41","v":0},{"$f":"DRE.Conso!BL41","v":0},{"$f":"DRE.Conso!BM41","v":0},{"$f":"DRE.Conso!BN41","v":0},{"$f":"DRE.Conso!BO41","v":0},{"$f":"DRE.Conso!BP41","v":0},{"$f":"DRE.Conso!BQ41","v":0},{"$f":"DRE.Conso!BR41","v":0},{"$f":"DRE.Conso!BS41","v":0},{"$f":"DRE.Conso!BT41","v":"-"},{"$f":"DRE.Conso!BU41","v":0},{"$f":"DRE.Conso!BV41","v":"-"},{"$f":"DRE.Conso!BW41","v":"-"},{"$f":"DRE.Conso!BX41","v":"-"},{"$f":"DRE.Conso!BY41","v":"-"},{"$f":"DRE.Conso!CA41","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"DRE.Conso!C42","v":-132640},{"$f":"DRE.Conso!D42","v":-33546},{"$f":"DRE.Conso!E42","v":-34065},{"$f":"DRE.Conso!F42","v":-24492},{"$f":"DRE.Conso!G42","v":-52065},{"$f":"DRE.Conso!H42","v":-144168},{"$f":"DRE.Conso!I42","v":-34091},{"$f":"DRE.Conso!J42","v":-35614},{"$f":"DRE.Conso!K42","v":-32623},{"$f":"DRE.Conso!L42","v":-29126},{"$f":"DRE.Conso!M42","v":-131454},{"$f":"DRE.Conso!N42","v":-31494},{"$f":"DRE.Conso!O42","v":-33988},{"$f":"DRE.Conso!P42","v":-35319},{"$f":"DRE.Conso!Q42","v":-38205},{"$f":"DRE.Conso!R42","v":-139006},{"$f":"DRE.Conso!S42","v":-40763},{"$f":"DRE.Conso!T42","v":-41387},{"$f":"DRE.Conso!U42","v":-37850},{"$f":"DRE.Conso!V42","v":-50945},{"$f":"DRE.Conso!W42","v":-170945},{"$f":"DRE.Conso!X42","v":-37179},{"$f":"DRE.Conso!Y42","v":-126856},{"$f":"DRE.Conso!Z42","v":-162705},{"$f":"DRE.Conso!AA42","v":-264617},{"$f":"DRE.Conso!AB42","v":-591357},{"$f":"DRE.Conso!AC42","v":-178285},{"$f":"DRE.Conso!AD42","v":-199407},{"$f":"DRE.Conso!AE42","v":-160151},{"$f":"DRE.Conso!AF42","v":-162087},{"$f":"DRE.Conso!AG42","v":-699930},{"$f":"DRE.Conso!AH42","v":-175900},{"$f":"DRE.Conso!AI42","v":-168834},{"$f":"DRE.Conso!AJ42","v":-172648},{"$f":"DRE.Conso!AK42","v":-186262},{"$f":"DRE.Conso!AL42","v":-703644},{"$f":"DRE.Conso!AM42","v":-189123},{"$f":"DRE.Conso!AN42","v":-184803},{"$f":"DRE.Conso!AO42","v":-213395},{"$f":"DRE.Conso!AP42","v":-220354},{"$f":"DRE.Conso!AQ42","v":-807675},{"$f":"DRE.Conso!AR42","v":-216609},{"$f":"DRE.Conso!AS42","v":-200163},{"$f":"DRE.Conso!AT42","v":-202386},{"$f":"DRE.Conso!AU42","v":-330553},{"$f":"DRE.Conso!AV42","v":-949711},{"$f":"DRE.Conso!AW42","v":-300534},{"$f":"DRE.Conso!AX42","v":-268479},{"$f":"DRE.Conso!AY42","v":-304835},{"$f":"DRE.Conso!AZ42","v":-284021},{"$f":"DRE.Conso!BA42","v":-1157869},{"$f":"DRE.Conso!BB42","v":-301019},{"$f":"DRE.Conso!BC42","v":-300202},{"$f":"DRE.Conso!BD42","v":-300725},{"$f":"DRE.Conso!BE42","v":-326753},{"$f":"DRE.Conso!BF42","v":-1228699},{"$f":"DRE.Conso!BG42","v":-301461},{"$f":"DRE.Conso!BH42","v":-308718},{"$f":"DRE.Conso!BI42","v":-307284},{"$f":"DRE.Conso!BJ42","v":-325526},{"$f":"DRE.Conso!BK42","v":-1242989},{"$f":"DRE.Conso!BL42","v":-317959},{"$f":"DRE.Conso!BM42","v":-319743},{"$f":"DRE.Conso!BN42","v":-321422},{"$f":"DRE.Conso!BO42","v":-315343},{"$f":"DRE.Conso!BP42","v":-1274467},{"$f":"DRE.Conso!BQ42","v":-368902},{"$f":"DRE.Conso!BR42","v":-387826},{"$f":"DRE.Conso!BS42","v":-406425},{"$f":"DRE.Conso!BT42","v":-414028},{"$f":"DRE.Conso!BU42","v":-1577181},{"$f":"DRE.Conso!BV42","v":-438923},{"$f":"DRE.Conso!BW42","v":-464060},{"$f":"DRE.Conso!BX42","v":-466389},{"$f":"DRE.Conso!BY42","v":-488664},{"$f":"DRE.Conso!CA42","v":-515852}]
[null,"Construction Cost",{"$f":"DRE.Conso!C43","v":-215789},{"$f":"DRE.Conso!D43","v":-41750},{"$f":"DRE.Conso!E43","v":-40375},{"$f":"DRE.Conso!F43","v":-61074},{"$f":"DRE.Conso!G43","v":-56942},{"$f":"DRE.Conso!H43","v":-200141},{"$f":"DRE.Conso!I43","v":-58271},{"$f":"DRE.Conso!J43","v":-68983},{"$f":"DRE.Conso!K43","v":-66813},{"$f":"DRE.Conso!L43","v":-70998},{"$f":"DRE.Conso!M43","v":-265065},{"$f":"DRE.Conso!N43","v":-63907},{"$f":"DRE.Conso!O43","v":-72190},{"$f":"DRE.Conso!P43","v":-75808},{"$f":"DRE.Conso!Q43","v":-130433},{"$f":"DRE.Conso!R43","v":-342338},{"$f":"DRE.Conso!S43","v":-47672},{"$f":"DRE.Conso!T43","v":-82266},{"$f":"DRE.Conso!U43","v":-79120},{"$f":"DRE.Conso!V43","v":-74234},{"$f":"DRE.Conso!W43","v":-283292},{"$f":"DRE.Conso!X43","v":-61314},{"$f":"DRE.Conso!Y43","v":-191165},{"$f":"DRE.Conso!Z43","v":-157612},{"$f":"DRE.Conso!AA43","v":-442926},{"$f":"DRE.Conso!AB43","v":-853017},{"$f":"DRE.Conso!AC43","v":-209951},{"$f":"DRE.Conso!AD43","v":-319668},{"$f":"DRE.Conso!AE43","v":-377906},{"$f":"DRE.Conso!AF43","v":-474017},{"$f":"DRE.Conso!AG43","v":-1381542},{"$f":"DRE.Conso!AH43","v":-259208},{"$f":"DRE.Conso!AI43","v":-362612},{"$f":"DRE.Conso!AJ43","v":-414821},{"$f":"DRE.Conso!AK43","v":-390383},{"$f":"DRE.Conso!AL43","v":-1427024},{"$f":"DRE.Conso!AM43","v":-287936.17131999996},{"$f":"DRE.Conso!AN43","v":-385041},{"$f":"DRE.Conso!AO43","v":-375886},{"$f":"DRE.Conso!AP43","v":-341857},{"$f":"DRE.Conso!AQ43","v":-1390720.17132},{"$f":"DRE.Conso!AR43","v":-235579},{"$f":"DRE.Conso!AS43","v":-404546},{"$f":"DRE.Conso!AT43","v":-351315},{"$f":"DRE.Conso!AU43","v":-505978},{"$f":"DRE.Conso!AV43","v":-1497418},{"$f":"DRE.Conso!AW43","v":-318656},{"$f":"DRE.Conso!AX43","v":-637889},{"$f":"DRE.Conso!AY43","v":-839961},{"$f":"DRE.Conso!AZ43","v":-807150},{"$f":"DRE.Conso!BA43","v":-2603656},{"$f":"DRE.Conso!BB43","v":-525267},{"$f":"DRE.Conso!BC43","v":-472229},{"$f":"DRE.Conso!BD43","v":-521089},{"$f":"DRE.Conso!BE43","v":-590677},{"$f":"DRE.Conso!BF43","v":-2109262},{"$f":"DRE.Conso!BG43","v":-488676},{"$f":"DRE.Conso!BH43","v":-701093},{"$f":"DRE.Conso!BI43","v":-1003104},{"$f":"DRE.Conso!BJ43","v":-458331},{"$f":"DRE.Conso!BK43","v":-2651204},{"$f":"DRE.Conso!BL43","v":-866883},{"$f":"DRE.Conso!BM43","v":-1058179},{"$f":"DRE.Conso!BN43","v":-1292925},{"$f":"DRE.Conso!BO43","v":-1020233},{"$f":"DRE.Conso!BP43","v":-4238220},{"$f":"DRE.Conso!BQ43","v":-988503},{"$f":"DRE.Conso!BR43","v":-1006076},{"$f":"DRE.Conso!BS43","v":-1050968},{"$f":"DRE.Conso!BT43","v":-1147229},{"$f":"DRE.Conso!BU43","v":-4192776},{"$f":"DRE.Conso!BV43","v":-1011451},{"$f":"DRE.Conso!BW43","v":-1276101},{"$f":"DRE.Conso!BX43","v":-1464658},{"$f":"DRE.Conso!BY43","v":-1665321},{"$f":"DRE.Conso!CA43","v":-1154368}]
[null,"Operating Expenses",{"$f":"DRE.Conso!C44","v":-1599289},{"$f":"DRE.Conso!D44","v":-422181},{"$f":"DRE.Conso!E44","v":-416916},{"$f":"DRE.Conso!F44","v":-453133},{"$f":"DRE.Conso!G44","v":-499200},{"$f":"DRE.Conso!H44","v":-1791430},{"$f":"DRE.Conso!I44","v":-488939},{"$f":"DRE.Conso!J44","v":-483942},{"$f":"DRE.Conso!K44","v":-488151},{"$f":"DRE.Conso!L44","v":-549800},{"$f":"DRE.Conso!M44","v":-2010832},{"$f":"DRE.Conso!N44","v":-531328},{"$f":"DRE.Conso!O44","v":-551614},{"$f":"DRE.Conso!P44","v":-590686},{"$f":"DRE.Conso!Q44","v":-717246},{"$f":"DRE.Conso!R44","v":-2390874},{"$f":"DRE.Conso!S44","v":-545439},{"$f":"DRE.Conso!T44","v":-607399},{"$f":"DRE.Conso!U44","v":-570689},{"$f":"DRE.Conso!V44","v":-674493},{"$f":"DRE.Conso!W44","v":-2398020},{"$f":"DRE.Conso!X44","v":-656444},{"$f":"DRE.Conso!Y44","v":-1916701},{"$f":"DRE.Conso!Z44","v":-2211935},{"$f":"DRE.Conso!AA44","v":-2510873},{"$f":"DRE.Conso!AB44","v":-7295953},{"$f":"DRE.Conso!AC44","v":-2466348},{"$f":"DRE.Conso!AD44","v":-2839228},{"$f":"DRE.Conso!AE44","v":-2726250},{"$f":"DRE.Conso!AF44","v":-2960950},{"$f":"DRE.Conso!AG44","v":-10992776},{"$f":"DRE.Conso!AH44","v":-2604455.3820099998},{"$f":"DRE.Conso!AI44","v":-2490133},{"$f":"DRE.Conso!AJ44","v":-2660973},{"$f":"DRE.Conso!AK44","v":-2886208},{"$f":"DRE.Conso!AL44","v":-10641769.38201},{"$f":"DRE.Conso!AM44","v":-2735186.8999072742},{"$f":"DRE.Conso!AN44","v":-2835006},{"$f":"DRE.Conso!AO44","v":-3470031},{"$f":"DRE.Conso!AP44","v":-3302197},{"$f":"DRE.Conso!AQ44","v":-12342420.899907276},{"$f":"DRE.Conso!AR44","v":-3143908},{"$f":"DRE.Conso!AS44","v":-3459161},{"$f":"DRE.Conso!AT44","v":-3580507},{"$f":"DRE.Conso!AU44","v":-3833674},{"$f":"DRE.Conso!AV44","v":-14017250},{"$f":"DRE.Conso!AW44","v":-4204334},{"$f":"DRE.Conso!AX44","v":-4148716},{"$f":"DRE.Conso!AY44","v":-4490007},{"$f":"DRE.Conso!AZ44","v":-4739300},{"$f":"DRE.Conso!BA44","v":-17582357},{"$f":"DRE.Conso!BB44","v":-4184268},{"$f":"DRE.Conso!BC44","v":-3964933},{"$f":"DRE.Conso!BD44","v":-3981526},{"$f":"DRE.Conso!BE44","v":-5354699},{"$f":"DRE.Conso!BF44","v":-17485426},{"$f":"DRE.Conso!BG44","v":-4480909},{"$f":"DRE.Conso!BH44","v":-4989706},{"$f":"DRE.Conso!BI44","v":-6286544},{"$f":"DRE.Conso!BJ44","v":-5908093},{"$f":"DRE.Conso!BK44","v":-21665252},{"$f":"DRE.Conso!BL44","v":-5046500},{"$f":"DRE.Conso!BM44","v":-4868229},{"$f":"DRE.Conso!BN44","v":-5357826},{"$f":"DRE.Conso!BO44","v":-5409000},{"$f":"DRE.Conso!BP44","v":-20681555},{"$f":"DRE.Conso!BQ44","v":-5082625},{"$f":"DRE.Conso!BR44","v":-5160575},{"$f":"DRE.Conso!BS44","v":-5675526},{"$f":"DRE.Conso!BT44","v":-6378511},{"$f":"DRE.Conso!BU44","v":-22297237},{"$f":"DRE.Conso!BV44","v":-5714041},{"$f":"DRE.Conso!BW44","v":-6188293},{"$f":"DRE.Conso!BX44","v":-7095675},{"$f":"DRE.Conso!BY44","v":-8188238},{"$f":"DRE.Conso!CA44","v":-6393523}]
[null,"Other Operating Revenues",{"$f":"DRE.Conso!C45","v":17891},{"$f":"DRE.Conso!D45","v":1559},{"$f":"DRE.Conso!E45","v":4316},{"$f":"DRE.Conso!F45","v":1852},{"$f":"DRE.Conso!G45","v":831},{"$f":"DRE.Conso!H45","v":8558},{"$f":"DRE.Conso!I45","v":2613},{"$f":"DRE.Conso!J45","v":3768},{"$f":"DRE.Conso!K45","v":3984},{"$f":"DRE.Conso!L45","v":14189},{"$f":"DRE.Conso!M45","v":24554},{"$f":"DRE.Conso!N45","v":2797},{"$f":"DRE.Conso!O45","v":6177},{"$f":"DRE.Conso!P45","v":24641},{"$f":"DRE.Conso!Q45","v":-9963},{"$f":"DRE.Conso!R45","v":23652},{"$f":"DRE.Conso!S45","v":4615},{"$f":"DRE.Conso!T45","v":6736},{"$f":"DRE.Conso!U45","v":6908},{"$f":"DRE.Conso!V45","v":10023},{"$f":"DRE.Conso!W45","v":28282},{"$f":"DRE.Conso!X45","v":3744},{"$f":"DRE.Conso!Y45","v":4014},{"$f":"DRE.Conso!Z45","v":13602},{"$f":"DRE.Conso!AA45","v":33703},{"$f":"DRE.Conso!AB45","v":55063},{"$f":"DRE.Conso!AC45","v":9543},{"$f":"DRE.Conso!AD45","v":-565},{"$f":"DRE.Conso!AE45","v":12607},{"$f":"DRE.Conso!AF45","v":-8179},{"$f":"DRE.Conso!AG45","v":13406},{"$f":"DRE.Conso!AH45","v":8047},{"$f":"DRE.Conso!AI45","v":14184},{"$f":"DRE.Conso!AJ45","v":31683},{"$f":"DRE.Conso!AK45","v":44816},{"$f":"DRE.Conso!AL45","v":98730},{"$f":"DRE.Conso!AM45","v":42146},{"$f":"DRE.Conso!AN45","v":14339},{"$f":"DRE.Conso!AO45","v":26272},{"$f":"DRE.Conso!AP45","v":14002},{"$f":"DRE.Conso!AQ45","v":96759},{"$f":"DRE.Conso!AR45","v":12788},{"$f":"DRE.Conso!AS45","v":12029},{"$f":"DRE.Conso!AT45","v":17433},{"$f":"DRE.Conso!AU45","v":1246250},{"$f":"DRE.Conso!AV45","v":1288500},{"$f":"DRE.Conso!AW45","v":48788},{"$f":"DRE.Conso!AX45","v":22936},{"$f":"DRE.Conso!AY45","v":11758},{"$f":"DRE.Conso!AZ45","v":96418},{"$f":"DRE.Conso!BA45","v":179900},{"$f":"DRE.Conso!BB45","v":4187},{"$f":"DRE.Conso!BC45","v":5793},{"$f":"DRE.Conso!BD45","v":37504},{"$f":"DRE.Conso!BE45","v":84181},{"$f":"DRE.Conso!BF45","v":131665},{"$f":"DRE.Conso!BG45","v":133896},{"$f":"DRE.Conso!BH45","v":20985},{"$f":"DRE.Conso!BI45","v":42972},{"$f":"DRE.Conso!BJ45","v":101253},{"$f":"DRE.Conso!BK45","v":299106},{"$f":"DRE.Conso!BL45","v":19071},{"$f":"DRE.Conso!BM45","v":15379},{"$f":"DRE.Conso!BN45","v":3658},{"$f":"DRE.Conso!BO45","v":36431},{"$f":"DRE.Conso!BP45","v":74539},{"$f":"DRE.Conso!BQ45","v":90441},{"$f":"DRE.Conso!BR45","v":34514},{"$f":"DRE.Conso!BS45","v":-81013},{"$f":"DRE.Conso!BT45","v":49},{"$f":"DRE.Conso!BU45","v":43991},{"$f":"DRE.Conso!BV45","v":14334},{"$f":"DRE.Conso!BW45","v":11985},{"$f":"DRE.Conso!BX45","v":11639},{"$f":"DRE.Conso!BY45","v":125616},{"$f":"DRE.Conso!CA45","v":13106}]
[null,"Other Operating Expenses",{"$f":"DRE.Conso!C46","v":-16298},{"$f":"DRE.Conso!D46","v":-5183},{"$f":"DRE.Conso!E46","v":-3108},{"$f":"DRE.Conso!F46","v":-4945},{"$f":"DRE.Conso!G46","v":5723},{"$f":"DRE.Conso!H46","v":-7513},{"$f":"DRE.Conso!I46","v":-2684},{"$f":"DRE.Conso!J46","v":-5378},{"$f":"DRE.Conso!K46","v":-3974},{"$f":"DRE.Conso!L46","v":-4814},{"$f":"DRE.Conso!M46","v":-16850},{"$f":"DRE.Conso!N46","v":-4158},{"$f":"DRE.Conso!O46","v":-5528},{"$f":"DRE.Conso!P46","v":-23929},{"$f":"DRE.Conso!Q46","v":-16533},{"$f":"DRE.Conso!R46","v":-50148},{"$f":"DRE.Conso!S46","v":-4162},{"$f":"DRE.Conso!T46","v":-5081},{"$f":"DRE.Conso!U46","v":-9016},{"$f":"DRE.Conso!V46","v":-19432},{"$f":"DRE.Conso!W46","v":-37691},{"$f":"DRE.Conso!X46","v":-3943},{"$f":"DRE.Conso!Y46","v":-16424},{"$f":"DRE.Conso!Z46","v":-9403},{"$f":"DRE.Conso!AA46","v":-41880},{"$f":"DRE.Conso!AB46","v":-71650},{"$f":"DRE.Conso!AC46","v":-32347},{"$f":"DRE.Conso!AD46","v":-34404},{"$f":"DRE.Conso!AE46","v":-22254},{"$f":"DRE.Conso!AF46","v":-2088},{"$f":"DRE.Conso!AG46","v":-91093},{"$f":"DRE.Conso!AH46","v":-19033},{"$f":"DRE.Conso!AI46","v":-20268},{"$f":"DRE.Conso!AJ46","v":-24770},{"$f":"DRE.Conso!AK46","v":-87006},{"$f":"DRE.Conso!AL46","v":-151077},{"$f":"DRE.Conso!AM46","v":-27104},{"$f":"DRE.Conso!AN46","v":-41643},{"$f":"DRE.Conso!AO46","v":-27581},{"$f":"DRE.Conso!AP46","v":-50271},{"$f":"DRE.Conso!AQ46","v":-146599},{"$f":"DRE.Conso!AR46","v":-35155},{"$f":"DRE.Conso!AS46","v":-47419},{"$f":"DRE.Conso!AT46","v":-45551},{"$f":"DRE.Conso!AU46","v":-62825},{"$f":"DRE.Conso!AV46","v":-190950},{"$f":"DRE.Conso!AW46","v":-81334},{"$f":"DRE.Conso!AX46","v":-26702},{"$f":"DRE.Conso!AY46","v":-11917},{"$f":"DRE.Conso!AZ46","v":-38681},{"$f":"DRE.Conso!BA46","v":-158634},{"$f":"DRE.Conso!BB46","v":-54668},{"$f":"DRE.Conso!BC46","v":-12360},{"$f":"DRE.Conso!BD46","v":-19953},{"$f":"DRE.Conso!BE46","v":-187019},{"$f":"DRE.Conso!BF46","v":-274000},{"$f":"DRE.Conso!BG46","v":-112836},{"$f":"DRE.Conso!BH46","v":-55303},{"$f":"DRE.Conso!BI46","v":-107282},{"$f":"DRE.Conso!BJ46","v":-207353},{"$f":"DRE.Conso!BK46","v":-482774},{"$f":"DRE.Conso!BL46","v":-30322},{"$f":"DRE.Conso!BM46","v":-57725},{"$f":"DRE.Conso!BN46","v":-35595},{"$f":"DRE.Conso!BO46","v":-50721},{"$f":"DRE.Conso!BP46","v":-174363},{"$f":"DRE.Conso!BQ46","v":-58308},{"$f":"DRE.Conso!BR46","v":-76476},{"$f":"DRE.Conso!BS46","v":51351},{"$f":"DRE.Conso!BT46","v":-147862},{"$f":"DRE.Conso!BU46","v":-231295},{"$f":"DRE.Conso!BV46","v":-185595},{"$f":"DRE.Conso!BW46","v":-115815},{"$f":"DRE.Conso!BX46","v":-87238},{"$f":"DRE.Conso!BY46","v":-184766},{"$f":"DRE.Conso!CA46","v":-148066}]
[null,"Result Before Equity Income",{"$f":"DRE.Conso!C47","v":398876},{"$f":"DRE.Conso!D47","v":89368},{"$f":"DRE.Conso!E47","v":107116},{"$f":"DRE.Conso!F47","v":76639},{"$f":"DRE.Conso!G47","v":90811},{"$f":"DRE.Conso!H47","v":363934},{"$f":"DRE.Conso!I47","v":86908},{"$f":"DRE.Conso!J47","v":101794},{"$f":"DRE.Conso!K47","v":96471},{"$f":"DRE.Conso!L47","v":138312},{"$f":"DRE.Conso!M47","v":423485},{"$f":"DRE.Conso!N47","v":120882},{"$f":"DRE.Conso!O47","v":136662},{"$f":"DRE.Conso!P47","v":95565},{"$f":"DRE.Conso!Q47","v":148600},{"$f":"DRE.Conso!R47","v":501709},{"$f":"DRE.Conso!S47","v":144606},{"$f":"DRE.Conso!T47","v":118839},{"$f":"DRE.Conso!U47","v":115467},{"$f":"DRE.Conso!V47","v":71431},{"$f":"DRE.Conso!W47","v":450343},{"$f":"DRE.Conso!X47","v":89230},{"$f":"DRE.Conso!Y47","v":250493},{"$f":"DRE.Conso!Z47","v":203362},{"$f":"DRE.Conso!AA47","v":423934},{"$f":"DRE.Conso!AB47","v":967019},{"$f":"DRE.Conso!AC47","v":276920},{"$f":"DRE.Conso!AD47","v":91485},{"$f":"DRE.Conso!AE47","v":364859},{"$f":"DRE.Conso!AF47","v":374812},{"$f":"DRE.Conso!AG47","v":1108076},{"$f":"DRE.Conso!AH47","v":227953.91055000015},{"$f":"DRE.Conso!AI47","v":211583},{"$f":"DRE.Conso!AJ47","v":340935.20000000019},{"$f":"DRE.Conso!AK47","v":336107.1074400004},{"$f":"DRE.Conso!AL47","v":1116578.6179900002},{"$f":"DRE.Conso!AM47","v":341846.72936272528},{"$f":"DRE.Conso!AN47","v":222056.90000000037},{"$f":"DRE.Conso!AO47","v":252359.79999999981},{"$f":"DRE.Conso!AP47","v":428629.80000000075},{"$f":"DRE.Conso!AQ47","v":1244892.6980627216},{"$f":"DRE.Conso!AR47","v":505780},{"$f":"DRE.Conso!AS47","v":392040},{"$f":"DRE.Conso!AT47","v":493384},{"$f":"DRE.Conso!AU47","v":1476677},{"$f":"DRE.Conso!AV47","v":2867881},{"$f":"DRE.Conso!AW47","v":527205},{"$f":"DRE.Conso!AX47","v":550502},{"$f":"DRE.Conso!AY47","v":580237},{"$f":"DRE.Conso!AZ47","v":684103},{"$f":"DRE.Conso!BA47","v":2342047},{"$f":"DRE.Conso!BB47","v":547565},{"$f":"DRE.Conso!BC47","v":427214},{"$f":"DRE.Conso!BD47","v":934061},{"$f":"DRE.Conso!BE47","v":793608},{"$f":"DRE.Conso!BF47","v":2702448},{"$f":"DRE.Conso!BG47","v":1005581},{"$f":"DRE.Conso!BH47","v":1076724},{"$f":"DRE.Conso!BI47","v":1446127},{"$f":"DRE.Conso!BJ47","v":1098152},{"$f":"DRE.Conso!BK47","v":4626584},{"$f":"DRE.Conso!BL47","v":1333035},{"$f":"DRE.Conso!BM47","v":1373620},{"$f":"DRE.Conso!BN47","v":1652910},{"$f":"DRE.Conso!BO47","v":1362192},{"$f":"DRE.Conso!BP47","v":5721756},{"$f":"DRE.Conso!BQ47","v":1490030},{"$f":"DRE.Conso!BR47","v":1383528},{"$f":"DRE.Conso!BS47","v":1623978},{"$f":"DRE.Conso!BT47","v":1549780},{"$f":"DRE.Conso!BU47","v":6047316},{"$f":"DRE.Conso!BV47","v":2088441},{"$f":"DRE.Conso!BW47","v":1310899},{"$f":"DRE.Conso!BX47","v":1409293},{"$f":"DRE.Conso!BY47","v":1310756},{"$f":"DRE.Conso!CA47","v":1881133}]
[null,"Equity Income",{"$f":"DRE.Conso!C48","v":265},{"$f":"DRE.Conso!D48","v":0},{"$f":"DRE.Conso!E48","v":0},{"$f":"DRE.Conso!F48","v":0},{"$f":"DRE.Conso!G48","v":0},{"$f":"DRE.Conso!H48","v":0},{"$f":"DRE.Conso!I48","v":0},{"$f":"DRE.Conso!J48","v":0},{"$f":"DRE.Conso!K48","v":0},{"$f":"DRE.Conso!L48","v":0},{"$f":"DRE.Conso!M48","v":0},{"$f":"DRE.Conso!N48","v":0},{"$f":"DRE.Conso!O48","v":0},{"$f":"DRE.Conso!P48","v":0},{"$f":"DRE.Conso!Q48","v":0},{"$f":"DRE.Conso!R48","v":0},{"$f":"DRE.Conso!S48","v":8},{"$f":"DRE.Conso!T48","v":-123},{"$f":"DRE.Conso!U48","v":69},{"$f":"DRE.Conso!V48","v":152},{"$f":"DRE.Conso!W48","v":106},{"$f":"DRE.Conso!X48","v":-37},{"$f":"DRE.Conso!Y48","v":-3895},{"$f":"DRE.Conso!Z48","v":313},{"$f":"DRE.Conso!AA48","v":-4},{"$f":"DRE.Conso!AB48","v":-3623},{"$f":"DRE.Conso!AC48","v":61},{"$f":"DRE.Conso!AD48","v":-84},{"$f":"DRE.Conso!AE48","v":-14},{"$f":"DRE.Conso!AF48","v":37},{"$f":"DRE.Conso!AG48","v":0},{"$f":"DRE.Conso!AH48","v":0},{"$f":"DRE.Conso!AI48","v":0},{"$f":"DRE.Conso!AJ48","v":0},{"$f":"DRE.Conso!AK48","v":0},{"$f":"DRE.Conso!AL48","v":0},{"$f":"DRE.Conso!AM48","v":0},{"$f":"DRE.Conso!AN48","v":0},{"$f":"DRE.Conso!AO48","v":0},{"$f":"DRE.Conso!AP48","v":0},{"$f":"DRE.Conso!AQ48","v":0},{"$f":"DRE.Conso!AR48","v":0},{"$f":"DRE.Conso!AS48","v":0},{"$f":"DRE.Conso!AT48","v":0},{"$f":"DRE.Conso!AU48","v":0},{"$f":"DRE.Conso!AV48","v":0},{"$f":"DRE.Conso!AW48","v":0},{"$f":"DRE.Conso!AX48","v":0},{"$f":"DRE.Conso!AY48","v":0},{"$f":"DRE.Conso!AZ48","v":0},{"$f":"DRE.Conso!BA48","v":0},{"$f":"DRE.Conso!BB48","v":0},{"$f":"DRE.Conso!BC48","v":0},{"$f":"DRE.Conso!BD48","v":0},{"$f":"DRE.Conso!BE48","v":0},{"$f":"DRE.Conso!BF48","v":0},{"$f":"DRE.Conso!BG48","v":0},{"$f":"DRE.Conso!BH48","v":0},{"$f":"DRE.Conso!BI48","v":0},{"$f":"DRE.Conso!BJ48","v":0},{"$f":"DRE.Conso!BK48","v":0},{"$f":"DRE.Conso!BL48","v":0},{"$f":"DRE.Conso!BM48","v":0},{"$f":"DRE.Conso!BN48","v":0},{"$f":"DRE.Conso!BO48","v":0},{"$f":"DRE.Conso!BP48","v":0},{"$f":"DRE.Conso!BQ48","v":0},{"$f":"DRE.Conso!BR48","v":0},{"$f":"DRE.Conso!BS48","v":0},{"$f":"DRE.Conso!BT48","v":0},{"$f":"DRE.Conso!BU48","v":0},{"$f":"DRE.Conso!BV48","v":0},{"$f":"DRE.Conso!BW48","v":0},{"$f":"DRE.Conso!BX48","v":0},{"$f":"DRE.Conso!BY48","v":-8467},{"$f":"DRE.Conso!CA48","v":30472}]
[null,"EBITDA",{"$f":"DRE.Conso!C49","v":531516},{"$f":"DRE.Conso!D49","v":122914},{"$f":"DRE.Conso!E49","v":141181},{"$f":"DRE.Conso!F49","v":101131},{"$f":"DRE.Conso!G49","v":142876},{"$f":"DRE.Conso!H49","v":508102},{"$f":"DRE.Conso!I49","v":120999},{"$f":"DRE.Conso!J49","v":137408},{"$f":"DRE.Conso!K49","v":129094},{"$f":"DRE.Conso!L49","v":167438},{"$f":"DRE.Conso!M49","v":554939},{"$f":"DRE.Conso!N49","v":152376},{"$f":"DRE.Conso!O49","v":170650},{"$f":"DRE.Conso!P49","v":130884},{"$f":"DRE.Conso!Q49","v":186805},{"$f":"DRE.Conso!R49","v":640715},{"$f":"DRE.Conso!S49","v":185369},{"$f":"DRE.Conso!T49","v":160226},{"$f":"DRE.Conso!U49","v":153317},{"$f":"DRE.Conso!V49","v":122376},{"$f":"DRE.Conso!W49","v":621288},{"$f":"DRE.Conso!X49","v":126409},{"$f":"DRE.Conso!Y49","v":377349},{"$f":"DRE.Conso!Z49","v":366067},{"$f":"DRE.Conso!AA49","v":688551},{"$f":"DRE.Conso!AB49","v":1558376},{"$f":"DRE.Conso!AC49","v":455205},{"$f":"DRE.Conso!AD49","v":290892},{"$f":"DRE.Conso!AE49","v":525010},{"$f":"DRE.Conso!AF49","v":536899},{"$f":"DRE.Conso!AG49","v":1808006},{"$f":"DRE.Conso!AH49","v":403853.91054999991},{"$f":"DRE.Conso!AI49","v":380417},{"$f":"DRE.Conso!AJ49","v":513583.20000000019},{"$f":"DRE.Conso!AK49","v":522369.1074400004},{"$f":"DRE.Conso!AL49","v":1820222.6179900002},{"$f":"DRE.Conso!AM49","v":530969.72936272528},{"$f":"DRE.Conso!AN49","v":406859.90000000037},{"$f":"DRE.Conso!AO49","v":465754.79999999981},{"$f":"DRE.Conso!AP49","v":648983.80000000075},{"$f":"DRE.Conso!AQ49","v":2052567.6980627235},{"$f":"DRE.Conso!AR49","v":722389},{"$f":"DRE.Conso!AS49","v":592203},{"$f":"DRE.Conso!AT49","v":695770},{"$f":"DRE.Conso!AU49","v":1807230},{"$f":"DRE.Conso!AV49","v":3817592},{"$f":"DRE.Conso!AW49","v":827739},{"$f":"DRE.Conso!AX49","v":818981},{"$f":"DRE.Conso!AY49","v":885072},{"$f":"DRE.Conso!AZ49","v":968124},{"$f":"DRE.Conso!BA49","v":3499916},{"$f":"DRE.Conso!BB49","v":848584},{"$f":"DRE.Conso!BC49","v":727416},{"$f":"DRE.Conso!BD49","v":1234786},{"$f":"DRE.Conso!BE49","v":1120361},{"$f":"DRE.Conso!BF49","v":3931147},{"$f":"DRE.Conso!BG49","v":1307042},{"$f":"DRE.Conso!BH49","v":1385442},{"$f":"DRE.Conso!BI49","v":1753411},{"$f":"DRE.Conso!BJ49","v":1423678},{"$f":"DRE.Conso!BK49","v":5869573},{"$f":"DRE.Conso!BL49","v":1650994},{"$f":"DRE.Conso!BM49","v":1693362},{"$f":"DRE.Conso!BN49","v":1974332},{"$f":"DRE.Conso!BO49","v":1677535},{"$f":"DRE.Conso!BP49","v":6996223},{"$f":"DRE.Conso!BQ49","v":1858932},{"$f":"DRE.Conso!BR49","v":1771354},{"$f":"DRE.Conso!BS49","v":2030403},{"$f":"DRE.Conso!BT49","v":1963808},{"$f":"DRE.Conso!BU49","v":7624497},{"$f":"DRE.Conso!BV49","v":2527364},{"$f":"DRE.Conso!BW49","v":1774959},{"$f":"DRE.Conso!BX49","v":1875682},{"$f":"DRE.Conso!BY49","v":1799420},{"$f":"DRE.Conso!CA49","v":2396985}]
[null,"Result Before Financial Expenses",{"$f":"DRE.Conso!C50","v":399141},{"$f":"DRE.Conso!D50","v":89368},{"$f":"DRE.Conso!E50","v":107116},{"$f":"DRE.Conso!F50","v":76639},{"$f":"DRE.Conso!G50","v":90811},{"$f":"DRE.Conso!H50","v":363934},{"$f":"DRE.Conso!I50","v":86908},{"$f":"DRE.Conso!J50","v":101794},{"$f":"DRE.Conso!K50","v":96471},{"$f":"DRE.Conso!L50","v":138312},{"$f":"DRE.Conso!M50","v":423485},{"$f":"DRE.Conso!N50","v":120882},{"$f":"DRE.Conso!O50","v":136662},{"$f":"DRE.Conso!P50","v":95565},{"$f":"DRE.Conso!Q50","v":148600},{"$f":"DRE.Conso!R50","v":501709},{"$f":"DRE.Conso!S50","v":144614},{"$f":"DRE.Conso!T50","v":118716},{"$f":"DRE.Conso!U50","v":115536},{"$f":"DRE.Conso!V50","v":71583},{"$f":"DRE.Conso!W50","v":450449},{"$f":"DRE.Conso!X50","v":89193},{"$f":"DRE.Conso!Y50","v":246598},{"$f":"DRE.Conso!Z50","v":203675},{"$f":"DRE.Conso!AA50","v":423930},{"$f":"DRE.Conso!AB50","v":963396},{"$f":"DRE.Conso!AC50","v":276981},{"$f":"DRE.Conso!AD50","v":91401},{"$f":"DRE.Conso!AE50","v":364845},{"$f":"DRE.Conso!AF50","v":374849},{"$f":"DRE.Conso!AG50","v":1108076},{"$f":"DRE.Conso!AH50","v":227953.9751500003},{"$f":"DRE.Conso!AI50","v":211583},{"$f":"DRE.Conso!AJ50","v":340935},{"$f":"DRE.Conso!AK50","v":336105.64283999987},{"$f":"DRE.Conso!AL50","v":1116577.6179900002},{"$f":"DRE.Conso!AM50","v":341845.71071999799},{"$f":"DRE.Conso!AN50","v":222057},{"$f":"DRE.Conso!AO50","v":252360},{"$f":"DRE.Conso!AP50","v":428630},{"$f":"DRE.Conso!AQ50","v":1244892.7107199952},{"$f":"DRE.Conso!AR50","v":505780},{"$f":"DRE.Conso!AS50","v":392040},{"$f":"DRE.Conso!AT50","v":493384},{"$f":"DRE.Conso!AU50","v":1476677},{"$f":"DRE.Conso!AV50","v":2867881},{"$f":"DRE.Conso!AW50","v":527205},{"$f":"DRE.Conso!AX50","v":550502},{"$f":"DRE.Conso!AY50","v":580237},{"$f":"DRE.Conso!AZ50","v":684103},{"$f":"DRE.Conso!BA50","v":2342047},{"$f":"DRE.Conso!BB50","v":547565},{"$f":"DRE.Conso!BC50","v":427214},{"$f":"DRE.Conso!BD50","v":934061},{"$f":"DRE.Conso!BE50","v":793608},{"$f":"DRE.Conso!BF50","v":2702448},{"$f":"DRE.Conso!BG50","v":1005581},{"$f":"DRE.Conso!BH50","v":1076724},{"$f":"DRE.Conso!BI50","v":1446127},{"$f":"DRE.Conso!BJ50","v":1098152},{"$f":"DRE.Conso!BK50","v":4626584},{"$f":"DRE.Conso!BL50","v":1333035},{"$f":"DRE.Conso!BM50","v":1373620},{"$f":"DRE.Conso!BN50","v":1652910},{"$f":"DRE.Conso!BO50","v":1362192},{"$f":"DRE.Conso!BP50","v":5721756},{"$f":"DRE.Conso!BQ50","v":1490030},{"$f":"DRE.Conso!BR50","v":1383528},{"$f":"DRE.Conso!BS50","v":1623978},{"$f":"DRE.Conso!BT50","v":1549780},{"$f":"DRE.Conso!BU50","v":6047316},{"$f":"DRE.Conso!BV50","v":2088441},{"$f":"DRE.Conso!BW50","v":1310899},{"$f":"DRE.Conso!BX50","v":1409293},{"$f":"DRE.Conso!BY50","v":1302289},{"$f":"DRE.Conso!CA50","v":1911605}]
[null,"Financial Revenues",{"$f":"DRE.Conso!C51","v":152602},{"$f":"DRE.Conso!D51","v":24116},{"$f":"DRE.Conso!E51","v":40897},{"$f":"DRE.Conso!F51","v":28851},{"$f":"DRE.Conso!G51","v":40480},{"$f":"DRE.Conso!H51","v":134344},{"$f":"DRE.Conso!I51","v":32758},{"$f":"DRE.Conso!J51","v":37935},{"$f":"DRE.Conso!K51","v":36000},{"$f":"DRE.Conso!L51","v":34648},{"$f":"DRE.Conso!M51","v":141341},{"$f":"DRE.Conso!N51","v":31547},{"$f":"DRE.Conso!O51","v":31599},{"$f":"DRE.Conso!P51","v":34817},{"$f":"DRE.Conso!Q51","v":133968},{"$f":"DRE.Conso!R51","v":231931},{"$f":"DRE.Conso!S51","v":29960},{"$f":"DRE.Conso!T51","v":38690},{"$f":"DRE.Conso!U51","v":45911},{"$f":"DRE.Conso!V51","v":57203},{"$f":"DRE.Conso!W51","v":171764},{"$f":"DRE.Conso!X51","v":49922},{"$f":"DRE.Conso!Y51","v":123621},{"$f":"DRE.Conso!Z51","v":179890},{"$f":"DRE.Conso!AA51","v":139043},{"$f":"DRE.Conso!AB51","v":492476},{"$f":"DRE.Conso!AC51","v":242824},{"$f":"DRE.Conso!AD51","v":252144},{"$f":"DRE.Conso!AE51","v":56987},{"$f":"DRE.Conso!AF51","v":-1061},{"$f":"DRE.Conso!AG51","v":550894},{"$f":"DRE.Conso!AH51","v":204505},{"$f":"DRE.Conso!AI51","v":170483},{"$f":"DRE.Conso!AJ51","v":188517},{"$f":"DRE.Conso!AK51","v":170338},{"$f":"DRE.Conso!AL51","v":733843},{"$f":"DRE.Conso!AM51","v":155496},{"$f":"DRE.Conso!AN51","v":140300},{"$f":"DRE.Conso!AO51","v":152624},{"$f":"DRE.Conso!AP51","v":335293},{"$f":"DRE.Conso!AQ51","v":783713},{"$f":"DRE.Conso!AR51","v":114044},{"$f":"DRE.Conso!AS51","v":101775},{"$f":"DRE.Conso!AT51","v":150730},{"$f":"DRE.Conso!AU51","v":168450},{"$f":"DRE.Conso!AV51","v":534999},{"$f":"DRE.Conso!AW51","v":181818},{"$f":"DRE.Conso!AX51","v":275224},{"$f":"DRE.Conso!AY51","v":231593},{"$f":"DRE.Conso!AZ51","v":221968},{"$f":"DRE.Conso!BA51","v":910603},{"$f":"DRE.Conso!BB51","v":146165},{"$f":"DRE.Conso!BC51","v":193456},{"$f":"DRE.Conso!BD51","v":184910},{"$f":"DRE.Conso!BE51","v":210719},{"$f":"DRE.Conso!BF51","v":735250},{"$f":"DRE.Conso!BG51","v":169448},{"$f":"DRE.Conso!BH51","v":689923},{"$f":"DRE.Conso!BI51","v":239733},{"$f":"DRE.Conso!BJ51","v":331137},{"$f":"DRE.Conso!BK51","v":1430241},{"$f":"DRE.Conso!BL51","v":348342},{"$f":"DRE.Conso!BM51","v":458811},{"$f":"DRE.Conso!BN51","v":427066},{"$f":"DRE.Conso!BO51","v":379185},{"$f":"DRE.Conso!BP51","v":1613404},{"$f":"DRE.Conso!BQ51","v":388733},{"$f":"DRE.Conso!BR51","v":427746},{"$f":"DRE.Conso!BS51","v":395322},{"$f":"DRE.Conso!BT51","v":475503},{"$f":"DRE.Conso!BU51","v":1687304},{"$f":"DRE.Conso!BV51","v":428871},{"$f":"DRE.Conso!BW51","v":463141},{"$f":"DRE.Conso!BX51","v":454767},{"$f":"DRE.Conso!BY51","v":508405},{"$f":"DRE.Conso!CA51","v":558036}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.Conso!C52","v":62094},{"$f":"DRE.Conso!D52","v":13855},{"$f":"DRE.Conso!E52","v":14291},{"$f":"DRE.Conso!F52","v":17473},{"$f":"DRE.Conso!G52","v":12270},{"$f":"DRE.Conso!H52","v":57889},{"$f":"DRE.Conso!I52","v":21448},{"$f":"DRE.Conso!J52","v":23425},{"$f":"DRE.Conso!K52","v":22221},{"$f":"DRE.Conso!L52","v":20049},{"$f":"DRE.Conso!M52","v":87143},{"$f":"DRE.Conso!N52","v":18637},{"$f":"DRE.Conso!O52","v":16829},{"$f":"DRE.Conso!P52","v":21005},{"$f":"DRE.Conso!Q52","v":13932},{"$f":"DRE.Conso!R52","v":70403},{"$f":"DRE.Conso!S52","v":11629},{"$f":"DRE.Conso!T52","v":19972},{"$f":"DRE.Conso!U52","v":18177},{"$f":"DRE.Conso!V52","v":19912},{"$f":"DRE.Conso!W52","v":69690},{"$f":"DRE.Conso!X52","v":18639},{"$f":"DRE.Conso!Y52","v":46853},{"$f":"DRE.Conso!Z52","v":45783},{"$f":"DRE.Conso!AA52","v":45374},{"$f":"DRE.Conso!AB52","v":156649},{"$f":"DRE.Conso!AC52","v":33146},{"$f":"DRE.Conso!AD52","v":84491},{"$f":"DRE.Conso!AE52","v":2604},{"$f":"DRE.Conso!AF52","v":36994},{"$f":"DRE.Conso!AG52","v":157235},{"$f":"DRE.Conso!AH52","v":66994},{"$f":"DRE.Conso!AI52","v":63147},{"$f":"DRE.Conso!AJ52","v":81957},{"$f":"DRE.Conso!AK52","v":95204},{"$f":"DRE.Conso!AL52","v":307302},{"$f":"DRE.Conso!AM52","v":76310},{"$f":"DRE.Conso!AN52","v":60997},{"$f":"DRE.Conso!AO52","v":56385},{"$f":"DRE.Conso!AP52","v":43950},{"$f":"DRE.Conso!AQ52","v":237642},{"$f":"DRE.Conso!AR52","v":37658},{"$f":"DRE.Conso!AS52","v":30530},{"$f":"DRE.Conso!AT52","v":43811},{"$f":"DRE.Conso!AU52","v":42880},{"$f":"DRE.Conso!AV52","v":154879},{"$f":"DRE.Conso!AW52","v":56006},{"$f":"DRE.Conso!AX52","v":37414},{"$f":"DRE.Conso!AY52","v":47204},{"$f":"DRE.Conso!AZ52","v":36803},{"$f":"DRE.Conso!BA52","v":177427},{"$f":"DRE.Conso!BB52","v":18429},{"$f":"DRE.Conso!BC52","v":24272},{"$f":"DRE.Conso!BD52","v":23643},{"$f":"DRE.Conso!BE52","v":39055},{"$f":"DRE.Conso!BF52","v":105399},{"$f":"DRE.Conso!BG52","v":26699},{"$f":"DRE.Conso!BH52","v":35954},{"$f":"DRE.Conso!BI52","v":72185},{"$f":"DRE.Conso!BJ52","v":107688},{"$f":"DRE.Conso!BK52","v":242526},{"$f":"DRE.Conso!BL52","v":142558},{"$f":"DRE.Conso!BM52","v":170498},{"$f":"DRE.Conso!BN52","v":196597},{"$f":"DRE.Conso!BO52","v":175711},{"$f":"DRE.Conso!BP52","v":685364},{"$f":"DRE.Conso!BQ52","v":156518},{"$f":"DRE.Conso!BR52","v":165824},{"$f":"DRE.Conso!BS52","v":201706},{"$f":"DRE.Conso!BT52","v":199967},{"$f":"DRE.Conso!BU52","v":724015},{"$f":"DRE.Conso!BV52","v":237975},{"$f":"DRE.Conso!BW52","v":282643},{"$f":"DRE.Conso!BX52","v":263575},{"$f":"DRE.Conso!BY52","v":208123},{"$f":"DRE.Conso!CA52","v":252889}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.Conso!C53","v":38506},{"$f":"DRE.Conso!D53","v":7787},{"$f":"DRE.Conso!E53","v":8120},{"$f":"DRE.Conso!F53","v":9067},{"$f":"DRE.Conso!G53","v":9130},{"$f":"DRE.Conso!H53","v":34104},{"$f":"DRE.Conso!I53","v":8911},{"$f":"DRE.Conso!J53","v":9014},{"$f":"DRE.Conso!K53","v":9276},{"$f":"DRE.Conso!L53","v":8863},{"$f":"DRE.Conso!M53","v":36064},{"$f":"DRE.Conso!N53","v":9990},{"$f":"DRE.Conso!O53","v":10326},{"$f":"DRE.Conso!P53","v":10531},{"$f":"DRE.Conso!Q53","v":12409},{"$f":"DRE.Conso!R53","v":43256},{"$f":"DRE.Conso!S53","v":11787},{"$f":"DRE.Conso!T53","v":9774},{"$f":"DRE.Conso!U53","v":9771},{"$f":"DRE.Conso!V53","v":11376},{"$f":"DRE.Conso!W53","v":42708},{"$f":"DRE.Conso!X53","v":9821},{"$f":"DRE.Conso!Y53","v":52290},{"$f":"DRE.Conso!Z53","v":53458},{"$f":"DRE.Conso!AA53","v":-818},{"$f":"DRE.Conso!AB53","v":114751},{"$f":"DRE.Conso!AC53","v":52177},{"$f":"DRE.Conso!AD53","v":24221},{"$f":"DRE.Conso!AE53","v":62472},{"$f":"DRE.Conso!AF53","v":29491},{"$f":"DRE.Conso!AG53","v":168361},{"$f":"DRE.Conso!AH53","v":38616},{"$f":"DRE.Conso!AI53","v":32372},{"$f":"DRE.Conso!AJ53","v":81337},{"$f":"DRE.Conso!AK53","v":52848},{"$f":"DRE.Conso!AL53","v":205173},{"$f":"DRE.Conso!AM53","v":46076},{"$f":"DRE.Conso!AN53","v":64441},{"$f":"DRE.Conso!AO53","v":52084},{"$f":"DRE.Conso!AP53","v":157610},{"$f":"DRE.Conso!AQ53","v":320211},{"$f":"DRE.Conso!AR53","v":60883},{"$f":"DRE.Conso!AS53","v":60744},{"$f":"DRE.Conso!AT53","v":68296},{"$f":"DRE.Conso!AU53","v":84837},{"$f":"DRE.Conso!AV53","v":274760},{"$f":"DRE.Conso!AW53","v":77218},{"$f":"DRE.Conso!AX53","v":79940},{"$f":"DRE.Conso!AY53","v":94834},{"$f":"DRE.Conso!AZ53","v":88026},{"$f":"DRE.Conso!BA53","v":340018},{"$f":"DRE.Conso!BB53","v":80409},{"$f":"DRE.Conso!BC53","v":74382},{"$f":"DRE.Conso!BD53","v":119792},{"$f":"DRE.Conso!BE53","v":106282},{"$f":"DRE.Conso!BF53","v":380865},{"$f":"DRE.Conso!BG53","v":117506},{"$f":"DRE.Conso!BH53","v":112042},{"$f":"DRE.Conso!BI53","v":115428},{"$f":"DRE.Conso!BJ53","v":109775},{"$f":"DRE.Conso!BK53","v":454751},{"$f":"DRE.Conso!BL53","v":107924},{"$f":"DRE.Conso!BM53","v":104927},{"$f":"DRE.Conso!BN53","v":102050},{"$f":"DRE.Conso!BO53","v":94651},{"$f":"DRE.Conso!BP53","v":409552},{"$f":"DRE.Conso!BQ53","v":94054},{"$f":"DRE.Conso!BR53","v":105900},{"$f":"DRE.Conso!BS53","v":130828},{"$f":"DRE.Conso!BT53","v":111234},{"$f":"DRE.Conso!BU53","v":442016},{"$f":"DRE.Conso!BV53","v":106357},{"$f":"DRE.Conso!BW53","v":107357},{"$f":"DRE.Conso!BX53","v":107964},{"$f":"DRE.Conso!BY53","v":103026},{"$f":"DRE.Conso!CA53","v":109135}]
[null,"Restatement of CVA",{"$f":"DRE.Conso!C54","v":0},{"$f":"DRE.Conso!D54","v":0},{"$f":"DRE.Conso!E54","v":0},{"$f":"DRE.Conso!F54","v":0},{"$f":"DRE.Conso!G54","v":0},{"$f":"DRE.Conso!H54","v":0},{"$f":"DRE.Conso!I54","v":0},{"$f":"DRE.Conso!J54","v":0},{"$f":"DRE.Conso!K54","v":0},{"$f":"DRE.Conso!L54","v":0},{"$f":"DRE.Conso!M54","v":0},{"$f":"DRE.Conso!N54","v":0},{"$f":"DRE.Conso!O54","v":0},{"$f":"DRE.Conso!P54","v":0},{"$f":"DRE.Conso!Q54","v":0},{"$f":"DRE.Conso!R54","v":0},{"$f":"DRE.Conso!S54","v":0},{"$f":"DRE.Conso!T54","v":0},{"$f":"DRE.Conso!U54","v":0},{"$f":"DRE.Conso!V54","v":0},{"$f":"DRE.Conso!W54","v":0},{"$f":"DRE.Conso!X54","v":0},{"$f":"DRE.Conso!Y54","v":0},{"$f":"DRE.Conso!Z54","v":0},{"$f":"DRE.Conso!AA54","v":0},{"$f":"DRE.Conso!AB54","v":0},{"$f":"DRE.Conso!AC54","v":75663},{"$f":"DRE.Conso!AD54","v":63687},{"$f":"DRE.Conso!AE54","v":20364},{"$f":"DRE.Conso!AF54","v":-78304},{"$f":"DRE.Conso!AG54","v":81410},{"$f":"DRE.Conso!AH54","v":71757},{"$f":"DRE.Conso!AI54","v":28777},{"$f":"DRE.Conso!AJ54","v":1617},{"$f":"DRE.Conso!AK54","v":-31950},{"$f":"DRE.Conso!AL54","v":70201},{"$f":"DRE.Conso!AM54","v":5016},{"$f":"DRE.Conso!AN54","v":9883},{"$f":"DRE.Conso!AO54","v":7167},{"$f":"DRE.Conso!AP54","v":-1590},{"$f":"DRE.Conso!AQ54","v":20476},{"$f":"DRE.Conso!AR54","v":11774},{"$f":"DRE.Conso!AS54","v":7161},{"$f":"DRE.Conso!AT54","v":10845},{"$f":"DRE.Conso!AU54","v":24026},{"$f":"DRE.Conso!AV54","v":53806},{"$f":"DRE.Conso!AW54","v":28641},{"$f":"DRE.Conso!AX54","v":9638},{"$f":"DRE.Conso!AY54","v":20741},{"$f":"DRE.Conso!AZ54","v":25847},{"$f":"DRE.Conso!BA54","v":84867},{"$f":"DRE.Conso!BB54","v":9159},{"$f":"DRE.Conso!BC54","v":10114},{"$f":"DRE.Conso!BD54","v":13322},{"$f":"DRE.Conso!BE54","v":1108},{"$f":"DRE.Conso!BF54","v":33703},{"$f":"DRE.Conso!BG54","v":-7932},{"$f":"DRE.Conso!BH54","v":6217},{"$f":"DRE.Conso!BI54","v":-2067},{"$f":"DRE.Conso!BJ54","v":41360},{"$f":"DRE.Conso!BK54","v":37578},{"$f":"DRE.Conso!BL54","v":31501},{"$f":"DRE.Conso!BM54","v":73676},{"$f":"DRE.Conso!BN54","v":14946},{"$f":"DRE.Conso!BO54","v":12386},{"$f":"DRE.Conso!BP54","v":132509},{"$f":"DRE.Conso!BQ54","v":39439},{"$f":"DRE.Conso!BR54","v":52533},{"$f":"DRE.Conso!BS54","v":-34012},{"$f":"DRE.Conso!BT54","v":-4993},{"$f":"DRE.Conso!BU54","v":52967},{"$f":"DRE.Conso!BV54","v":1088},{"$f":"DRE.Conso!BW54","v":15482},{"$f":"DRE.Conso!BX54","v":9672},{"$f":"DRE.Conso!BY54","v":1488},{"$f":"DRE.Conso!CA54","v":100980}]
[null,"Other Financial Revenues",{"$f":"DRE.Conso!C55","v":52002},{"$f":"DRE.Conso!D55","v":2474},{"$f":"DRE.Conso!E55","v":18486},{"$f":"DRE.Conso!F55","v":2311},{"$f":"DRE.Conso!G55","v":19080},{"$f":"DRE.Conso!H55","v":42351},{"$f":"DRE.Conso!I55","v":2399},{"$f":"DRE.Conso!J55","v":5496},{"$f":"DRE.Conso!K55","v":4503},{"$f":"DRE.Conso!L55","v":5736},{"$f":"DRE.Conso!M55","v":18134},{"$f":"DRE.Conso!N55","v":2920},{"$f":"DRE.Conso!O55","v":4444},{"$f":"DRE.Conso!P55","v":3281},{"$f":"DRE.Conso!Q55","v":107627},{"$f":"DRE.Conso!R55","v":118272},{"$f":"DRE.Conso!S55","v":6544},{"$f":"DRE.Conso!T55","v":8944},{"$f":"DRE.Conso!U55","v":17963},{"$f":"DRE.Conso!V55","v":25915},{"$f":"DRE.Conso!W55","v":59366},{"$f":"DRE.Conso!X55","v":21462},{"$f":"DRE.Conso!Y55","v":24478},{"$f":"DRE.Conso!Z55","v":80649},{"$f":"DRE.Conso!AA55","v":94487},{"$f":"DRE.Conso!AB55","v":221076},{"$f":"DRE.Conso!AC55","v":81838},{"$f":"DRE.Conso!AD55","v":79745},{"$f":"DRE.Conso!AE55","v":-28453},{"$f":"DRE.Conso!AF55","v":10758},{"$f":"DRE.Conso!AG55","v":143888},{"$f":"DRE.Conso!AH55","v":27138},{"$f":"DRE.Conso!AI55","v":46187},{"$f":"DRE.Conso!AJ55","v":23606},{"$f":"DRE.Conso!AK55","v":54236},{"$f":"DRE.Conso!AL55","v":151167},{"$f":"DRE.Conso!AM55","v":28094},{"$f":"DRE.Conso!AN55","v":4979},{"$f":"DRE.Conso!AO55","v":36988},{"$f":"DRE.Conso!AP55","v":135323},{"$f":"DRE.Conso!AQ55","v":205384},{"$f":"DRE.Conso!AR55","v":3729},{"$f":"DRE.Conso!AS55","v":3340},{"$f":"DRE.Conso!AT55","v":27778},{"$f":"DRE.Conso!AU55","v":16707},{"$f":"DRE.Conso!AV55","v":51554},{"$f":"DRE.Conso!AW55","v":19953},{"$f":"DRE.Conso!AX55","v":148232},{"$f":"DRE.Conso!AY55","v":68814},{"$f":"DRE.Conso!AZ55","v":71292},{"$f":"DRE.Conso!BA55","v":308291},{"$f":"DRE.Conso!BB55","v":38168},{"$f":"DRE.Conso!BC55","v":84688},{"$f":"DRE.Conso!BD55","v":28153},{"$f":"DRE.Conso!BE55","v":64274},{"$f":"DRE.Conso!BF55","v":215283},{"$f":"DRE.Conso!BG55","v":33175},{"$f":"DRE.Conso!BH55","v":535710},{"$f":"DRE.Conso!BI55","v":54187},{"$f":"DRE.Conso!BJ55","v":72314},{"$f":"DRE.Conso!BK55","v":695386},{"$f":"DRE.Conso!BL55","v":66359},{"$f":"DRE.Conso!BM55","v":109710},{"$f":"DRE.Conso!BN55","v":113473},{"$f":"DRE.Conso!BO55","v":96437},{"$f":"DRE.Conso!BP55","v":385979},{"$f":"DRE.Conso!BQ55","v":98722},{"$f":"DRE.Conso!BR55","v":103489},{"$f":"DRE.Conso!BS55","v":96800},{"$f":"DRE.Conso!BT55","v":169295},{"$f":"DRE.Conso!BU55","v":468306},{"$f":"DRE.Conso!BV55","v":83451},{"$f":"DRE.Conso!BW55","v":57659},{"$f":"DRE.Conso!BX55","v":73556},{"$f":"DRE.Conso!BY55","v":195768},{"$f":"DRE.Conso!CA55","v":95032}]
[null,"Financial Expenses",{"$f":"DRE.Conso!C56","v":-156537},{"$f":"DRE.Conso!D56","v":-42935},{"$f":"DRE.Conso!E56","v":-57466},{"$f":"DRE.Conso!F56","v":-52883},{"$f":"DRE.Conso!G56","v":-80557},{"$f":"DRE.Conso!H56","v":-233841},{"$f":"DRE.Conso!I56","v":-70114},{"$f":"DRE.Conso!J56","v":-61895},{"$f":"DRE.Conso!K56","v":-105122},{"$f":"DRE.Conso!L56","v":-60363},{"$f":"DRE.Conso!M56","v":-297494},{"$f":"DRE.Conso!N56","v":-60072},{"$f":"DRE.Conso!O56","v":-106311},{"$f":"DRE.Conso!P56","v":-80130},{"$f":"DRE.Conso!Q56","v":-64621},{"$f":"DRE.Conso!R56","v":-311134},{"$f":"DRE.Conso!S56","v":-69471},{"$f":"DRE.Conso!T56","v":-130060},{"$f":"DRE.Conso!U56","v":-58880},{"$f":"DRE.Conso!V56","v":-115396},{"$f":"DRE.Conso!W56","v":-373807},{"$f":"DRE.Conso!X56","v":-43866},{"$f":"DRE.Conso!Y56","v":-242397},{"$f":"DRE.Conso!Z56","v":-342602},{"$f":"DRE.Conso!AA56","v":-499537},{"$f":"DRE.Conso!AB56","v":-1128402},{"$f":"DRE.Conso!AC56","v":-584115},{"$f":"DRE.Conso!AD56","v":-358043},{"$f":"DRE.Conso!AE56","v":-692082},{"$f":"DRE.Conso!AF56","v":-206009},{"$f":"DRE.Conso!AG56","v":-1840249},{"$f":"DRE.Conso!AH56","v":-229313},{"$f":"DRE.Conso!AI56","v":-432630},{"$f":"DRE.Conso!AJ56","v":-413259},{"$f":"DRE.Conso!AK56","v":-431140},{"$f":"DRE.Conso!AL56","v":-1506342},{"$f":"DRE.Conso!AM56","v":-307485},{"$f":"DRE.Conso!AN56","v":-281282},{"$f":"DRE.Conso!AO56","v":-232921},{"$f":"DRE.Conso!AP56","v":-600028},{"$f":"DRE.Conso!AQ56","v":-1421716},{"$f":"DRE.Conso!AR56","v":-384203},{"$f":"DRE.Conso!AS56","v":-312295},{"$f":"DRE.Conso!AT56","v":-315162},{"$f":"DRE.Conso!AU56","v":-473835},{"$f":"DRE.Conso!AV56","v":-1485495},{"$f":"DRE.Conso!AW56","v":-415018},{"$f":"DRE.Conso!AX56","v":-743798},{"$f":"DRE.Conso!AY56","v":-658862},{"$f":"DRE.Conso!AZ56","v":-453331},{"$f":"DRE.Conso!BA56","v":-2271009},{"$f":"DRE.Conso!BB56","v":-22066},{"$f":"DRE.Conso!BC56","v":-635440},{"$f":"DRE.Conso!BD56","v":-27124},{"$f":"DRE.Conso!BE56","v":-706414},{"$f":"DRE.Conso!BF56","v":-1391044},{"$f":"DRE.Conso!BG56","v":-65470},{"$f":"DRE.Conso!BH56","v":-808822},{"$f":"DRE.Conso!BI56","v":-587952},{"$f":"DRE.Conso!BJ56","v":-1065543},{"$f":"DRE.Conso!BK56","v":-2527787},{"$f":"DRE.Conso!BL56","v":-911467},{"$f":"DRE.Conso!BM56","v":-603491},{"$f":"DRE.Conso!BN56","v":-1377882},{"$f":"DRE.Conso!BO56","v":-1303537},{"$f":"DRE.Conso!BP56","v":-4196377},{"$f":"DRE.Conso!BQ56","v":-1159210},{"$f":"DRE.Conso!BR56","v":-931982},{"$f":"DRE.Conso!BS56","v":-1045888},{"$f":"DRE.Conso!BT56","v":-1027703},{"$f":"DRE.Conso!BU56","v":-4164783},{"$f":"DRE.Conso!BV56","v":-1035518},{"$f":"DRE.Conso!BW56","v":-903990},{"$f":"DRE.Conso!BX56","v":-953121},{"$f":"DRE.Conso!BY56","v":-698318},{"$f":"DRE.Conso!CA56","v":-1171920}]
[null,"Debt Charges - Interests",{"$f":"DRE.Conso!C57","v":-162088},{"$f":"DRE.Conso!D57","v":-43429},{"$f":"DRE.Conso!E57","v":-46011},{"$f":"DRE.Conso!F57","v":-48704},{"$f":"DRE.Conso!G57","v":-51187},{"$f":"DRE.Conso!H57","v":-189331},{"$f":"DRE.Conso!I57","v":-54078},{"$f":"DRE.Conso!J57","v":-54654},{"$f":"DRE.Conso!K57","v":-59603},{"$f":"DRE.Conso!L57","v":-60672},{"$f":"DRE.Conso!M57","v":-229007},{"$f":"DRE.Conso!N57","v":-55861},{"$f":"DRE.Conso!O57","v":-54973},{"$f":"DRE.Conso!P57","v":-72233},{"$f":"DRE.Conso!Q57","v":-59994},{"$f":"DRE.Conso!R57","v":-243061},{"$f":"DRE.Conso!S57","v":-54793},{"$f":"DRE.Conso!T57","v":-63313},{"$f":"DRE.Conso!U57","v":-51012},{"$f":"DRE.Conso!V57","v":-54231},{"$f":"DRE.Conso!W57","v":-223349},{"$f":"DRE.Conso!X57","v":-49030},{"$f":"DRE.Conso!Y57","v":-165706},{"$f":"DRE.Conso!Z57","v":-138251},{"$f":"DRE.Conso!AA57","v":-217215},{"$f":"DRE.Conso!AB57","v":-570202},{"$f":"DRE.Conso!AC57","v":-183278},{"$f":"DRE.Conso!AD57","v":-171530},{"$f":"DRE.Conso!AE57","v":-182350},{"$f":"DRE.Conso!AF57","v":-102409},{"$f":"DRE.Conso!AG57","v":-639567},{"$f":"DRE.Conso!AH57","v":-198469},{"$f":"DRE.Conso!AI57","v":-233267},{"$f":"DRE.Conso!AJ57","v":-161842},{"$f":"DRE.Conso!AK57","v":-168813},{"$f":"DRE.Conso!AL57","v":-762391},{"$f":"DRE.Conso!AM57","v":-156381},{"$f":"DRE.Conso!AN57","v":-146228},{"$f":"DRE.Conso!AO57","v":-149043},{"$f":"DRE.Conso!AP57","v":-136513},{"$f":"DRE.Conso!AQ57","v":-588165},{"$f":"DRE.Conso!AR57","v":-160711},{"$f":"DRE.Conso!AS57","v":-167072},{"$f":"DRE.Conso!AT57","v":-181711},{"$f":"DRE.Conso!AU57","v":-203501},{"$f":"DRE.Conso!AV57","v":-712995},{"$f":"DRE.Conso!AW57","v":-263904},{"$f":"DRE.Conso!AX57","v":-302815},{"$f":"DRE.Conso!AY57","v":-262496},{"$f":"DRE.Conso!AZ57","v":-180360},{"$f":"DRE.Conso!BA57","v":-1009575},{"$f":"DRE.Conso!BB57","v":-228991},{"$f":"DRE.Conso!BC57","v":-222524},{"$f":"DRE.Conso!BD57","v":-196901},{"$f":"DRE.Conso!BE57","v":-205579},{"$f":"DRE.Conso!BF57","v":-853995},{"$f":"DRE.Conso!BG57","v":-201252},{"$f":"DRE.Conso!BH57","v":-230693},{"$f":"DRE.Conso!BI57","v":-284831},{"$f":"DRE.Conso!BJ57","v":-699115},{"$f":"DRE.Conso!BK57","v":-1415891},{"$f":"DRE.Conso!BL57","v":-446146},{"$f":"DRE.Conso!BM57","v":-535814},{"$f":"DRE.Conso!BN57","v":-637707},{"$f":"DRE.Conso!BO57","v":-654564},{"$f":"DRE.Conso!BP57","v":-2274231},{"$f":"DRE.Conso!BQ57","v":-656187},{"$f":"DRE.Conso!BR57","v":-637193},{"$f":"DRE.Conso!BS57","v":-726836},{"$f":"DRE.Conso!BT57","v":-683853},{"$f":"DRE.Conso!BU57","v":-2704069},{"$f":"DRE.Conso!BV57","v":-674941},{"$f":"DRE.Conso!BW57","v":-728840},{"$f":"DRE.Conso!BX57","v":-718697},{"$f":"DRE.Conso!BY57","v":-713858},{"$f":"DRE.Conso!CA57","v":-804710}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.Conso!C58","v":121472},{"$f":"DRE.Conso!D58","v":-8892},{"$f":"DRE.Conso!E58","v":-4880},{"$f":"DRE.Conso!F58","v":22050},{"$f":"DRE.Conso!G58","v":5462},{"$f":"DRE.Conso!H58","v":13740},{"$f":"DRE.Conso!I58","v":16319},{"$f":"DRE.Conso!J58","v":24864},{"$f":"DRE.Conso!K58","v":-121100},{"$f":"DRE.Conso!L58","v":-13407},{"$f":"DRE.Conso!M58","v":-93324},{"$f":"DRE.Conso!N58","v":21518},{"$f":"DRE.Conso!O58","v":-106403},{"$f":"DRE.Conso!P58","v":-11737},{"$f":"DRE.Conso!Q58","v":-8126},{"$f":"DRE.Conso!R58","v":-104748},{"$f":"DRE.Conso!S58","v":14533},{"$f":"DRE.Conso!T58","v":-131315},{"$f":"DRE.Conso!U58","v":-4620},{"$f":"DRE.Conso!V58","v":-55717},{"$f":"DRE.Conso!W58","v":-177119},{"$f":"DRE.Conso!X58","v":33845},{"$f":"DRE.Conso!Y58","v":50237},{"$f":"DRE.Conso!Z58","v":-176522},{"$f":"DRE.Conso!AA58","v":-163074},{"$f":"DRE.Conso!AB58","v":-255514},{"$f":"DRE.Conso!AC58","v":-358372},{"$f":"DRE.Conso!AD58","v":11441},{"$f":"DRE.Conso!AE58","v":-704360},{"$f":"DRE.Conso!AF58","v":-17468},{"$f":"DRE.Conso!AG58","v":-1068759},{"$f":"DRE.Conso!AH58","v":211645},{"$f":"DRE.Conso!AI58","v":239260},{"$f":"DRE.Conso!AJ58","v":-78394},{"$f":"DRE.Conso!AK58","v":-57838},{"$f":"DRE.Conso!AL58","v":314673},{"$f":"DRE.Conso!AM58","v":8234},{"$f":"DRE.Conso!AN58","v":-128409},{"$f":"DRE.Conso!AO58","v":59828},{"$f":"DRE.Conso!AP58","v":-117339},{"$f":"DRE.Conso!AQ58","v":-177686},{"$f":"DRE.Conso!AR58","v":-61100},{"$f":"DRE.Conso!AS58","v":-366729},{"$f":"DRE.Conso!AT58","v":-133459},{"$f":"DRE.Conso!AU58","v":49828},{"$f":"DRE.Conso!AV58","v":-511460},{"$f":"DRE.Conso!AW58","v":-73260},{"$f":"DRE.Conso!AX58","v":44201},{"$f":"DRE.Conso!AY58","v":-285256},{"$f":"DRE.Conso!AZ58","v":10484},{"$f":"DRE.Conso!BA58","v":-303831},{"$f":"DRE.Conso!BB58","v":-1104949},{"$f":"DRE.Conso!BC58","v":-197415},{"$f":"DRE.Conso!BD58","v":-216841},{"$f":"DRE.Conso!BE58","v":156762},{"$f":"DRE.Conso!BF58","v":-1362443},{"$f":"DRE.Conso!BG58","v":-399656},{"$f":"DRE.Conso!BH58","v":293347},{"$f":"DRE.Conso!BI58","v":-393428},{"$f":"DRE.Conso!BJ58","v":17706},{"$f":"DRE.Conso!BK58","v":-482031},{"$f":"DRE.Conso!BL58","v":547962},{"$f":"DRE.Conso!BM58","v":-666899},{"$f":"DRE.Conso!BN58","v":-76382},{"$f":"DRE.Conso!BO58","v":33803},{"$f":"DRE.Conso!BP58","v":-161516},{"$f":"DRE.Conso!BQ58","v":-97299},{"$f":"DRE.Conso!BR58","v":110915},{"$f":"DRE.Conso!BS58","v":-319498},{"$f":"DRE.Conso!BT58","v":112719},{"$f":"DRE.Conso!BU58","v":-193163},{"$f":"DRE.Conso!BV58","v":-428902},{"$f":"DRE.Conso!BW58","v":-819029},{"$f":"DRE.Conso!BX58","v":23995},{"$f":"DRE.Conso!BY58","v":-1105226},{"$f":"DRE.Conso!CA58","v":255704}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.Conso!C59","v":168584},{"$f":"DRE.Conso!D59","v":6501},{"$f":"DRE.Conso!E59","v":859},{"$f":"DRE.Conso!F59","v":8580},{"$f":"DRE.Conso!G59","v":-4380},{"$f":"DRE.Conso!H59","v":11560},{"$f":"DRE.Conso!I59","v":-10384},{"$f":"DRE.Conso!J59","v":-5212},{"$f":"DRE.Conso!K59","v":22582},{"$f":"DRE.Conso!L59","v":18437},{"$f":"DRE.Conso!M59","v":25423},{"$f":"DRE.Conso!N59","v":-15556},{"$f":"DRE.Conso!O59","v":-7516},{"$f":"DRE.Conso!P59","v":6411},{"$f":"DRE.Conso!Q59","v":29108},{"$f":"DRE.Conso!R59","v":12447},{"$f":"DRE.Conso!S59","v":-7136},{"$f":"DRE.Conso!T59","v":-64189},{"$f":"DRE.Conso!U59","v":-2809},{"$f":"DRE.Conso!V59","v":-40805},{"$f":"DRE.Conso!W59","v":-114939},{"$f":"DRE.Conso!X59","v":34076},{"$f":"DRE.Conso!Y59","v":33872},{"$f":"DRE.Conso!Z59","v":-48902},{"$f":"DRE.Conso!AA59","v":-26006},{"$f":"DRE.Conso!AB59","v":-6960},{"$f":"DRE.Conso!AC59","v":-108857},{"$f":"DRE.Conso!AD59","v":11356},{"$f":"DRE.Conso!AE59","v":-107512},{"$f":"DRE.Conso!AF59","v":51674},{"$f":"DRE.Conso!AG59","v":-153339},{"$f":"DRE.Conso!AH59","v":89430},{"$f":"DRE.Conso!AI59","v":33733},{"$f":"DRE.Conso!AJ59","v":29685},{"$f":"DRE.Conso!AK59","v":4974},{"$f":"DRE.Conso!AL59","v":157822},{"$f":"DRE.Conso!AM59","v":12754},{"$f":"DRE.Conso!AN59","v":-10591},{"$f":"DRE.Conso!AO59","v":24799},{"$f":"DRE.Conso!AP59","v":-133905},{"$f":"DRE.Conso!AQ59","v":-106943},{"$f":"DRE.Conso!AR59","v":-97146},{"$f":"DRE.Conso!AS59","v":-25563},{"$f":"DRE.Conso!AT59","v":365},{"$f":"DRE.Conso!AU59","v":-165401},{"$f":"DRE.Conso!AV59","v":-287745},{"$f":"DRE.Conso!AW59","v":-117572},{"$f":"DRE.Conso!AX59","v":-193132},{"$f":"DRE.Conso!AY59","v":-171559},{"$f":"DRE.Conso!AZ59","v":-144075},{"$f":"DRE.Conso!BA59","v":-626338},{"$f":"DRE.Conso!BB59","v":440395},{"$f":"DRE.Conso!BC59","v":-300804},{"$f":"DRE.Conso!BD59","v":209438},{"$f":"DRE.Conso!BE59","v":-393578},{"$f":"DRE.Conso!BF59","v":-44549},{"$f":"DRE.Conso!BG59","v":276002},{"$f":"DRE.Conso!BH59","v":107765},{"$f":"DRE.Conso!BI59","v":26437},{"$f":"DRE.Conso!BJ59","v":-165192},{"$f":"DRE.Conso!BK59","v":245012},{"$f":"DRE.Conso!BL59","v":-167050},{"$f":"DRE.Conso!BM59","v":362747},{"$f":"DRE.Conso!BN59","v":-239988},{"$f":"DRE.Conso!BO59","v":-229690},{"$f":"DRE.Conso!BP59","v":-273981},{"$f":"DRE.Conso!BQ59","v":24811},{"$f":"DRE.Conso!BR59","v":173823},{"$f":"DRE.Conso!BS59","v":116459},{"$f":"DRE.Conso!BT59","v":99609},{"$f":"DRE.Conso!BU59","v":414702},{"$f":"DRE.Conso!BV59","v":57876},{"$f":"DRE.Conso!BW59","v":131417},{"$f":"DRE.Conso!BX59","v":79227},{"$f":"DRE.Conso!BY59","v":427006},{"$f":"DRE.Conso!CA59","v":186249}]
[null,"Derivatives",{"$f":"DRE.Conso!C60","v":-169853},{"$f":"DRE.Conso!D60","v":4507},{"$f":"DRE.Conso!E60","v":4432},{"$f":"DRE.Conso!F60","v":-30386},{"$f":"DRE.Conso!G60","v":-13967},{"$f":"DRE.Conso!H60","v":-35414},{"$f":"DRE.Conso!I60","v":-14148},{"$f":"DRE.Conso!J60","v":-23054},{"$f":"DRE.Conso!K60","v":55383},{"$f":"DRE.Conso!L60","v":2568},{"$f":"DRE.Conso!M60","v":20749},{"$f":"DRE.Conso!N60","v":-9155},{"$f":"DRE.Conso!O60","v":61906},{"$f":"DRE.Conso!P60","v":-700},{"$f":"DRE.Conso!Q60","v":4234},{"$f":"DRE.Conso!R60","v":56285},{"$f":"DRE.Conso!S60","v":-17055},{"$f":"DRE.Conso!T60","v":126512},{"$f":"DRE.Conso!U60","v":-985},{"$f":"DRE.Conso!V60","v":43803},{"$f":"DRE.Conso!W60","v":152275},{"$f":"DRE.Conso!X60","v":-57778},{"$f":"DRE.Conso!Y60","v":-46734},{"$f":"DRE.Conso!Z60","v":100188},{"$f":"DRE.Conso!AA60","v":91636},{"$f":"DRE.Conso!AB60","v":87312},{"$f":"DRE.Conso!AC60","v":256025},{"$f":"DRE.Conso!AD60","v":-92379},{"$f":"DRE.Conso!AE60","v":371701},{"$f":"DRE.Conso!AF60","v":-102730},{"$f":"DRE.Conso!AG60","v":432617},{"$f":"DRE.Conso!AH60","v":-219498},{"$f":"DRE.Conso!AI60","v":-353523},{"$f":"DRE.Conso!AJ60","v":-44008},{"$f":"DRE.Conso!AK60","v":-47961},{"$f":"DRE.Conso!AL60","v":-664990},{"$f":"DRE.Conso!AM60","v":-103902},{"$f":"DRE.Conso!AN60","v":53092},{"$f":"DRE.Conso!AO60","v":-123266},{"$f":"DRE.Conso!AP60","v":57811},{"$f":"DRE.Conso!AQ60","v":-116265},{"$f":"DRE.Conso!AR60","v":10438},{"$f":"DRE.Conso!AS60","v":326482},{"$f":"DRE.Conso!AT60","v":91051},{"$f":"DRE.Conso!AU60","v":-111797},{"$f":"DRE.Conso!AV60","v":316174},{"$f":"DRE.Conso!AW60","v":72777},{"$f":"DRE.Conso!AX60","v":-78307},{"$f":"DRE.Conso!AY60","v":208958},{"$f":"DRE.Conso!AZ60","v":-87644},{"$f":"DRE.Conso!BA60","v":115784},{"$f":"DRE.Conso!BB60","v":1023186},{"$f":"DRE.Conso!BC60","v":233990},{"$f":"DRE.Conso!BD60","v":238807},{"$f":"DRE.Conso!BE60","v":-183617},{"$f":"DRE.Conso!BF60","v":1312366},{"$f":"DRE.Conso!BG60","v":375225},{"$f":"DRE.Conso!BH60","v":-386015},{"$f":"DRE.Conso!BI60","v":365973},{"$f":"DRE.Conso!BJ60","v":155007},{"$f":"DRE.Conso!BK60","v":510190},{"$f":"DRE.Conso!BL60","v":-728012},{"$f":"DRE.Conso!BM60","v":396210},{"$f":"DRE.Conso!BN60","v":-275531},{"$f":"DRE.Conso!BO60","v":-278137},{"$f":"DRE.Conso!BP60","v":-885470},{"$f":"DRE.Conso!BQ60","v":-237488},{"$f":"DRE.Conso!BR60","v":-468450},{"$f":"DRE.Conso!BS60","v":34928},{"$f":"DRE.Conso!BT60","v":-413100},{"$f":"DRE.Conso!BU60","v":-1084110},{"$f":"DRE.Conso!BV60","v":133927},{"$f":"DRE.Conso!BW60","v":617646},{"$f":"DRE.Conso!BX60","v":-238926},{"$f":"DRE.Conso!BY60","v":821722},{"$f":"DRE.Conso!CA60","v":-686540}]
[null,"Restatement of CVA",{"$f":"DRE.Conso!C61","v":0},{"$f":"DRE.Conso!D61","v":0},{"$f":"DRE.Conso!E61","v":0},{"$f":"DRE.Conso!F61","v":0},{"$f":"DRE.Conso!G61","v":0},{"$f":"DRE.Conso!H61","v":0},{"$f":"DRE.Conso!I61","v":0},{"$f":"DRE.Conso!J61","v":0},{"$f":"DRE.Conso!K61","v":0},{"$f":"DRE.Conso!L61","v":0},{"$f":"DRE.Conso!M61","v":0},{"$f":"DRE.Conso!N61","v":0},{"$f":"DRE.Conso!O61","v":0},{"$f":"DRE.Conso!P61","v":0},{"$f":"DRE.Conso!Q61","v":0},{"$f":"DRE.Conso!R61","v":0},{"$f":"DRE.Conso!S61","v":0},{"$f":"DRE.Conso!T61","v":0},{"$f":"DRE.Conso!U61","v":0},{"$f":"DRE.Conso!V61","v":0},{"$f":"DRE.Conso!W61","v":0},{"$f":"DRE.Conso!X61","v":0},{"$f":"DRE.Conso!Y61","v":0},{"$f":"DRE.Conso!Z61","v":0},{"$f":"DRE.Conso!AA61","v":0},{"$f":"DRE.Conso!AB61","v":0},{"$f":"DRE.Conso!AC61","v":-53658},{"$f":"DRE.Conso!AD61","v":-32706},{"$f":"DRE.Conso!AE61","v":-20659},{"$f":"DRE.Conso!AF61","v":76053},{"$f":"DRE.Conso!AG61","v":-30970},{"$f":"DRE.Conso!AH61","v":-22187},{"$f":"DRE.Conso!AI61","v":-53941},{"$f":"DRE.Conso!AJ61","v":-28825},{"$f":"DRE.Conso!AK61","v":28547},{"$f":"DRE.Conso!AL61","v":-76406},{"$f":"DRE.Conso!AM61","v":-23493},{"$f":"DRE.Conso!AN61","v":-7219},{"$f":"DRE.Conso!AO61","v":-6324},{"$f":"DRE.Conso!AP61","v":2427},{"$f":"DRE.Conso!AQ61","v":-34609},{"$f":"DRE.Conso!AR61","v":-29247},{"$f":"DRE.Conso!AS61","v":-6916},{"$f":"DRE.Conso!AT61","v":-5920},{"$f":"DRE.Conso!AU61","v":-8401},{"$f":"DRE.Conso!AV61","v":-50484},{"$f":"DRE.Conso!AW61","v":-9690},{"$f":"DRE.Conso!AX61","v":-6261},{"$f":"DRE.Conso!AY61","v":-7330},{"$f":"DRE.Conso!AZ61","v":2661},{"$f":"DRE.Conso!BA61","v":-20620},{"$f":"DRE.Conso!BB61","v":-4973},{"$f":"DRE.Conso!BC61","v":-4171},{"$f":"DRE.Conso!BD61","v":944},{"$f":"DRE.Conso!BE61","v":-186},{"$f":"DRE.Conso!BF61","v":-8386},{"$f":"DRE.Conso!BG61","v":-2217},{"$f":"DRE.Conso!BH61","v":5580},{"$f":"DRE.Conso!BI61","v":6729},{"$f":"DRE.Conso!BJ61","v":-82666},{"$f":"DRE.Conso!BK61","v":-72574},{"$f":"DRE.Conso!BL61","v":13979},{"$f":"DRE.Conso!BM61","v":-25785},{"$f":"DRE.Conso!BN61","v":-12417},{"$f":"DRE.Conso!BO61","v":-15019},{"$f":"DRE.Conso!BP61","v":-39242},{"$f":"DRE.Conso!BQ61","v":-13887},{"$f":"DRE.Conso!BR61","v":-18907},{"$f":"DRE.Conso!BS61","v":-4319},{"$f":"DRE.Conso!BT61","v":-11944},{"$f":"DRE.Conso!BU61","v":-49057},{"$f":"DRE.Conso!BV61","v":-12507},{"$f":"DRE.Conso!BW61","v":-34609},{"$f":"DRE.Conso!BX61","v":-26202},{"$f":"DRE.Conso!BY61","v":-31162},{"$f":"DRE.Conso!CA61","v":-33295}]
[null,"Other Financial Expenses",{"$f":"DRE.Conso!C62","v":-114652},{"$f":"DRE.Conso!D62","v":-1622},{"$f":"DRE.Conso!E62","v":-11866},{"$f":"DRE.Conso!F62","v":-4423},{"$f":"DRE.Conso!G62","v":-16485},{"$f":"DRE.Conso!H62","v":-34396},{"$f":"DRE.Conso!I62","v":-7823},{"$f":"DRE.Conso!J62","v":-3839},{"$f":"DRE.Conso!K62","v":-2384},{"$f":"DRE.Conso!L62","v":-7289},{"$f":"DRE.Conso!M62","v":-21335},{"$f":"DRE.Conso!N62","v":-1018},{"$f":"DRE.Conso!O62","v":675},{"$f":"DRE.Conso!P62","v":-1871},{"$f":"DRE.Conso!Q62","v":-29843},{"$f":"DRE.Conso!R62","v":-32057},{"$f":"DRE.Conso!S62","v":-5020},{"$f":"DRE.Conso!T62","v":2245},{"$f":"DRE.Conso!U62","v":546},{"$f":"DRE.Conso!V62","v":-8446},{"$f":"DRE.Conso!W62","v":-10675},{"$f":"DRE.Conso!X62","v":-4979},{"$f":"DRE.Conso!Y62","v":-114066},{"$f":"DRE.Conso!Z62","v":-79115},{"$f":"DRE.Conso!AA62","v":-184878},{"$f":"DRE.Conso!AB62","v":-383038},{"$f":"DRE.Conso!AC62","v":-135975},{"$f":"DRE.Conso!AD62","v":-84225},{"$f":"DRE.Conso!AE62","v":-48902},{"$f":"DRE.Conso!AF62","v":-111129},{"$f":"DRE.Conso!AG62","v":-380231},{"$f":"DRE.Conso!AH62","v":-90234},{"$f":"DRE.Conso!AI62","v":-64892},{"$f":"DRE.Conso!AJ62","v":-129875},{"$f":"DRE.Conso!AK62","v":-190049},{"$f":"DRE.Conso!AL62","v":-475050},{"$f":"DRE.Conso!AM62","v":-44697},{"$f":"DRE.Conso!AN62","v":-41927},{"$f":"DRE.Conso!AO62","v":-38915},{"$f":"DRE.Conso!AP62","v":-272509},{"$f":"DRE.Conso!AQ62","v":-398048},{"$f":"DRE.Conso!AR62","v":-46437},{"$f":"DRE.Conso!AS62","v":-72497},{"$f":"DRE.Conso!AT62","v":-85488},{"$f":"DRE.Conso!AU62","v":-34563},{"$f":"DRE.Conso!AV62","v":-238985},{"$f":"DRE.Conso!AW62","v":-23369},{"$f":"DRE.Conso!AX62","v":-207484},{"$f":"DRE.Conso!AY62","v":-141179},{"$f":"DRE.Conso!AZ62","v":-54397},{"$f":"DRE.Conso!BA62","v":-426429},{"$f":"DRE.Conso!BB62","v":-146734},{"$f":"DRE.Conso!BC62","v":-144516},{"$f":"DRE.Conso!BD62","v":-62571},{"$f":"DRE.Conso!BE62","v":-80216},{"$f":"DRE.Conso!BF62","v":-434037},{"$f":"DRE.Conso!BG62","v":-113572},{"$f":"DRE.Conso!BH62","v":-598806},{"$f":"DRE.Conso!BI62","v":-308832},{"$f":"DRE.Conso!BJ62","v":-291283},{"$f":"DRE.Conso!BK62","v":-1312493},{"$f":"DRE.Conso!BL62","v":-132200},{"$f":"DRE.Conso!BM62","v":-133950},{"$f":"DRE.Conso!BN62","v":-135857},{"$f":"DRE.Conso!BO62","v":-159930},{"$f":"DRE.Conso!BP62","v":-561937},{"$f":"DRE.Conso!BQ62","v":-179160},{"$f":"DRE.Conso!BR62","v":-92170},{"$f":"DRE.Conso!BS62","v":-146622},{"$f":"DRE.Conso!BT62","v":-131134},{"$f":"DRE.Conso!BU62","v":-549086},{"$f":"DRE.Conso!BV62","v":-110971},{"$f":"DRE.Conso!BW62","v":-70575},{"$f":"DRE.Conso!BX62","v":-72518},{"$f":"DRE.Conso!BY62","v":-96800},{"$f":"DRE.Conso!CA62","v":-89328}]
[null,"Financial Result",{"$f":"DRE.Conso!C63","v":-3935},{"$f":"DRE.Conso!D63","v":-18819},{"$f":"DRE.Conso!E63","v":-16569},{"$f":"DRE.Conso!F63","v":-24032},{"$f":"DRE.Conso!G63","v":-40077},{"$f":"DRE.Conso!H63","v":-99497},{"$f":"DRE.Conso!I63","v":-37356},{"$f":"DRE.Conso!J63","v":-23960},{"$f":"DRE.Conso!K63","v":-69122},{"$f":"DRE.Conso!L63","v":-25715},{"$f":"DRE.Conso!M63","v":-156153},{"$f":"DRE.Conso!N63","v":-28525},{"$f":"DRE.Conso!O63","v":-74712},{"$f":"DRE.Conso!P63","v":-45313},{"$f":"DRE.Conso!Q63","v":69347},{"$f":"DRE.Conso!R63","v":-79203},{"$f":"DRE.Conso!S63","v":-39511},{"$f":"DRE.Conso!T63","v":-91370},{"$f":"DRE.Conso!U63","v":-12969},{"$f":"DRE.Conso!V63","v":-58193},{"$f":"DRE.Conso!W63","v":-202043},{"$f":"DRE.Conso!X63","v":6056},{"$f":"DRE.Conso!Y63","v":-118776},{"$f":"DRE.Conso!Z63","v":-162712},{"$f":"DRE.Conso!AA63","v":-360494},{"$f":"DRE.Conso!AB63","v":-635926},{"$f":"DRE.Conso!AC63","v":-341291},{"$f":"DRE.Conso!AD63","v":-105899},{"$f":"DRE.Conso!AE63","v":-635095},{"$f":"DRE.Conso!AF63","v":-207070},{"$f":"DRE.Conso!AG63","v":-1289355},{"$f":"DRE.Conso!AH63","v":-24808},{"$f":"DRE.Conso!AI63","v":-262147},{"$f":"DRE.Conso!AJ63","v":-224742},{"$f":"DRE.Conso!AK63","v":-260802},{"$f":"DRE.Conso!AL63","v":-772499},{"$f":"DRE.Conso!AM63","v":-151989},{"$f":"DRE.Conso!AN63","v":-140982},{"$f":"DRE.Conso!AO63","v":-80297},{"$f":"DRE.Conso!AP63","v":-264735},{"$f":"DRE.Conso!AQ63","v":-638003},{"$f":"DRE.Conso!AR63","v":-270159},{"$f":"DRE.Conso!AS63","v":-210520},{"$f":"DRE.Conso!AT63","v":-164432},{"$f":"DRE.Conso!AU63","v":-305385},{"$f":"DRE.Conso!AV63","v":-950496},{"$f":"DRE.Conso!AW63","v":-233200},{"$f":"DRE.Conso!AX63","v":-468574},{"$f":"DRE.Conso!AY63","v":-427269},{"$f":"DRE.Conso!AZ63","v":-231363},{"$f":"DRE.Conso!BA63","v":-1360406},{"$f":"DRE.Conso!BB63","v":124099},{"$f":"DRE.Conso!BC63","v":-441984},{"$f":"DRE.Conso!BD63","v":157786},{"$f":"DRE.Conso!BE63","v":-495695},{"$f":"DRE.Conso!BF63","v":-655794},{"$f":"DRE.Conso!BG63","v":103978},{"$f":"DRE.Conso!BH63","v":-118899},{"$f":"DRE.Conso!BI63","v":-348219},{"$f":"DRE.Conso!BJ63","v":-734406},{"$f":"DRE.Conso!BK63","v":-1097546},{"$f":"DRE.Conso!BL63","v":-563125},{"$f":"DRE.Conso!BM63","v":-144680},{"$f":"DRE.Conso!BN63","v":-950816},{"$f":"DRE.Conso!BO63","v":-924352},{"$f":"DRE.Conso!BP63","v":-2582973},{"$f":"DRE.Conso!BQ63","v":-770477},{"$f":"DRE.Conso!BR63","v":-504236},{"$f":"DRE.Conso!BS63","v":-650566},{"$f":"DRE.Conso!BT63","v":-552200},{"$f":"DRE.Conso!BU63","v":-2477479},{"$f":"DRE.Conso!BV63","v":-606647},{"$f":"DRE.Conso!BW63","v":-440849},{"$f":"DRE.Conso!BX63","v":-498354},{"$f":"DRE.Conso!BY63","v":-189913},{"$f":"DRE.Conso!CA63","v":-613884}]
[null,"Result Before taxes",{"$f":"DRE.Conso!C64","v":395206},{"$f":"DRE.Conso!D64","v":70549},{"$f":"DRE.Conso!E64","v":90547},{"$f":"DRE.Conso!F64","v":52607},{"$f":"DRE.Conso!G64","v":50734},{"$f":"DRE.Conso!H64","v":264437},{"$f":"DRE.Conso!I64","v":49552},{"$f":"DRE.Conso!J64","v":77834},{"$f":"DRE.Conso!K64","v":27349},{"$f":"DRE.Conso!L64","v":112597},{"$f":"DRE.Conso!M64","v":267332},{"$f":"DRE.Conso!N64","v":92357},{"$f":"DRE.Conso!O64","v":61950},{"$f":"DRE.Conso!P64","v":50252},{"$f":"DRE.Conso!Q64","v":217947},{"$f":"DRE.Conso!R64","v":422506},{"$f":"DRE.Conso!S64","v":105103},{"$f":"DRE.Conso!T64","v":27346},{"$f":"DRE.Conso!U64","v":102567},{"$f":"DRE.Conso!V64","v":13390},{"$f":"DRE.Conso!W64","v":248406},{"$f":"DRE.Conso!X64","v":95249},{"$f":"DRE.Conso!Y64","v":127822},{"$f":"DRE.Conso!Z64","v":40963},{"$f":"DRE.Conso!AA64","v":63436},{"$f":"DRE.Conso!AB64","v":327470},{"$f":"DRE.Conso!AC64","v":-64310},{"$f":"DRE.Conso!AD64","v":-14498},{"$f":"DRE.Conso!AE64","v":-270250},{"$f":"DRE.Conso!AF64","v":167779},{"$f":"DRE.Conso!AG64","v":-181279},{"$f":"DRE.Conso!AH64","v":203145.9751500003},{"$f":"DRE.Conso!AI64","v":-50564},{"$f":"DRE.Conso!AJ64","v":116193},{"$f":"DRE.Conso!AK64","v":75303.642839999869},{"$f":"DRE.Conso!AL64","v":344078.61799000017},{"$f":"DRE.Conso!AM64","v":189856.71071999799},{"$f":"DRE.Conso!AN64","v":81075},{"$f":"DRE.Conso!AO64","v":172063},{"$f":"DRE.Conso!AP64","v":163895},{"$f":"DRE.Conso!AQ64","v":606889.7107199952},{"$f":"DRE.Conso!AR64","v":235621},{"$f":"DRE.Conso!AS64","v":181520},{"$f":"DRE.Conso!AT64","v":328952},{"$f":"DRE.Conso!AU64","v":1171292},{"$f":"DRE.Conso!AV64","v":1917385},{"$f":"DRE.Conso!AW64","v":294005},{"$f":"DRE.Conso!AX64","v":81928},{"$f":"DRE.Conso!AY64","v":152968},{"$f":"DRE.Conso!AZ64","v":452740},{"$f":"DRE.Conso!BA64","v":981641},{"$f":"DRE.Conso!BB64","v":671664},{"$f":"DRE.Conso!BC64","v":-14770},{"$f":"DRE.Conso!BD64","v":1091847},{"$f":"DRE.Conso!BE64","v":297913},{"$f":"DRE.Conso!BF64","v":2046654},{"$f":"DRE.Conso!BG64","v":1109559},{"$f":"DRE.Conso!BH64","v":957825},{"$f":"DRE.Conso!BI64","v":1097908},{"$f":"DRE.Conso!BJ64","v":363746},{"$f":"DRE.Conso!BK64","v":3529038},{"$f":"DRE.Conso!BL64","v":769910},{"$f":"DRE.Conso!BM64","v":1228940},{"$f":"DRE.Conso!BN64","v":702094},{"$f":"DRE.Conso!BO64","v":437840},{"$f":"DRE.Conso!BP64","v":3138783},{"$f":"DRE.Conso!BQ64","v":719553},{"$f":"DRE.Conso!BR64","v":879292},{"$f":"DRE.Conso!BS64","v":973412},{"$f":"DRE.Conso!BT64","v":997580},{"$f":"DRE.Conso!BU64","v":3569837},{"$f":"DRE.Conso!BV64","v":1481794},{"$f":"DRE.Conso!BW64","v":870050},{"$f":"DRE.Conso!BX64","v":910939},{"$f":"DRE.Conso!BY64","v":1112376},{"$f":"DRE.Conso!CA64","v":1297721}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.Conso!C65","v":-103438},{"$f":"DRE.Conso!D65","v":-23350},{"$f":"DRE.Conso!E65","v":-19208},{"$f":"DRE.Conso!F65","v":-12911},{"$f":"DRE.Conso!G65","v":-14320},{"$f":"DRE.Conso!H65","v":-69789},{"$f":"DRE.Conso!I65","v":-11367},{"$f":"DRE.Conso!J65","v":-18593},{"$f":"DRE.Conso!K65","v":-3112},{"$f":"DRE.Conso!L65","v":-22206},{"$f":"DRE.Conso!M65","v":-55278},{"$f":"DRE.Conso!N65","v":-23868},{"$f":"DRE.Conso!O65","v":-4743},{"$f":"DRE.Conso!P65","v":-22578},{"$f":"DRE.Conso!Q65","v":-79947},{"$f":"DRE.Conso!R65","v":-131136},{"$f":"DRE.Conso!S65","v":-25381},{"$f":"DRE.Conso!T65","v":42},{"$f":"DRE.Conso!U65","v":-19651},{"$f":"DRE.Conso!V65","v":-669},{"$f":"DRE.Conso!W65","v":-45659},{"$f":"DRE.Conso!X65","v":-30380},{"$f":"DRE.Conso!Y65","v":-32352},{"$f":"DRE.Conso!Z65","v":-4958},{"$f":"DRE.Conso!AA65","v":45829},{"$f":"DRE.Conso!AB65","v":-21861},{"$f":"DRE.Conso!AC65","v":20602},{"$f":"DRE.Conso!AD65","v":-20990},{"$f":"DRE.Conso!AE65","v":97937},{"$f":"DRE.Conso!AF65","v":-40610},{"$f":"DRE.Conso!AG65","v":56939},{"$f":"DRE.Conso!AH65","v":-78695},{"$f":"DRE.Conso!AI65","v":23348},{"$f":"DRE.Conso!AJ65","v":-52878},{"$f":"DRE.Conso!AK65","v":11411},{"$f":"DRE.Conso!AL65","v":-96814},{"$f":"DRE.Conso!AM65","v":-59003},{"$f":"DRE.Conso!AN65","v":-6032},{"$f":"DRE.Conso!AO65","v":-38009},{"$f":"DRE.Conso!AP65","v":68736},{"$f":"DRE.Conso!AQ65","v":-34308},{"$f":"DRE.Conso!AR65","v":-93324},{"$f":"DRE.Conso!AS65","v":-78084},{"$f":"DRE.Conso!AT65","v":-69554},{"$f":"DRE.Conso!AU65","v":-496751.23559022846},{"$f":"DRE.Conso!AV65","v":-737713.23559022846},{"$f":"DRE.Conso!AW65","v":-165231},{"$f":"DRE.Conso!AX65","v":-90788},{"$f":"DRE.Conso!AY65","v":-99056},{"$f":"DRE.Conso!AZ65","v":-99405},{"$f":"DRE.Conso!BA65","v":-454480},{"$f":"DRE.Conso!BB65","v":-89957},{"$f":"DRE.Conso!BC65","v":-73201},{"$f":"DRE.Conso!BD65","v":-170153},{"$f":"DRE.Conso!BE65","v":-194342},{"$f":"DRE.Conso!BF65","v":-527653},{"$f":"DRE.Conso!BG65","v":-236222},{"$f":"DRE.Conso!BH65","v":-257290},{"$f":"DRE.Conso!BI65","v":-234031},{"$f":"DRE.Conso!BJ65","v":-35155},{"$f":"DRE.Conso!BK65","v":-762698},{"$f":"DRE.Conso!BL65","v":-291477},{"$f":"DRE.Conso!BM65","v":-239244},{"$f":"DRE.Conso!BN65","v":-227351},{"$f":"DRE.Conso!BO65","v":47308},{"$f":"DRE.Conso!BP65","v":-710764},{"$f":"DRE.Conso!BQ65","v":-210556},{"$f":"DRE.Conso!BR65","v":-222578},{"$f":"DRE.Conso!BS65","v":-284722},{"$f":"DRE.Conso!BT65","v":-268449},{"$f":"DRE.Conso!BU65","v":-986305},{"$f":"DRE.Conso!BV65","v":-346704},{"$f":"DRE.Conso!BW65","v":-215074},{"$f":"DRE.Conso!BX65","v":-183870},{"$f":"DRE.Conso!BY65","v":1006771},{"$f":"DRE.Conso!CA65","v":-271007}]
[null,"Discontinued Operations",{"$f":"DRE.Conso!C66","v":0},{"$f":"DRE.Conso!D66","v":0},{"$f":"DRE.Conso!E66","v":0},{"$f":"DRE.Conso!F66","v":0},{"$f":"DRE.Conso!G66","v":0},{"$f":"DRE.Conso!H66","v":0},{"$f":"DRE.Conso!I66","v":0},{"$f":"DRE.Conso!J66","v":0},{"$f":"DRE.Conso!K66","v":0},{"$f":"DRE.Conso!L66","v":0},{"$f":"DRE.Conso!M66","v":0},{"$f":"DRE.Conso!N66","v":0},{"$f":"DRE.Conso!O66","v":0},{"$f":"DRE.Conso!P66","v":0},{"$f":"DRE.Conso!Q66","v":0},{"$f":"DRE.Conso!R66","v":0},{"$f":"DRE.Conso!S66","v":0},{"$f":"DRE.Conso!T66","v":0},{"$f":"DRE.Conso!U66","v":0},{"$f":"DRE.Conso!V66","v":0},{"$f":"DRE.Conso!W66","v":0},{"$f":"DRE.Conso!X66","v":10344},{"$f":"DRE.Conso!Y66","v":-380},{"$f":"DRE.Conso!Z66","v":-689},{"$f":"DRE.Conso!AA66","v":-10164},{"$f":"DRE.Conso!AB66","v":-889},{"$f":"DRE.Conso!AC66","v":320437},{"$f":"DRE.Conso!AD66","v":84274},{"$f":"DRE.Conso!AE66","v":39826},{"$f":"DRE.Conso!AF66","v":31204},{"$f":"DRE.Conso!AG66","v":475741},{"$f":"DRE.Conso!AH66","v":0},{"$f":"DRE.Conso!AI66","v":0},{"$f":"DRE.Conso!AJ66","v":0},{"$f":"DRE.Conso!AK66","v":-51480},{"$f":"DRE.Conso!AL66","v":-51480},{"$f":"DRE.Conso!AM66","v":0},{"$f":"DRE.Conso!AN66","v":0},{"$f":"DRE.Conso!AO66","v":0},{"$f":"DRE.Conso!AP66","v":0},{"$f":"DRE.Conso!AQ66","v":0},{"$f":"DRE.Conso!AR66","v":0},{"$f":"DRE.Conso!AS66","v":0},{"$f":"DRE.Conso!AT66","v":0},{"$f":"DRE.Conso!AU66","v":0},{"$f":"DRE.Conso!AV66","v":0},{"$f":"DRE.Conso!AW66","v":0},{"$f":"DRE.Conso!AX66","v":0},{"$f":"DRE.Conso!AY66","v":0},{"$f":"DRE.Conso!AZ66","v":0},{"$f":"DRE.Conso!BA66","v":0},{"$f":"DRE.Conso!BB66","v":0},{"$f":"DRE.Conso!BC66","v":0},{"$f":"DRE.Conso!BD66","v":0},{"$f":"DRE.Conso!BE66","v":88477},{"$f":"DRE.Conso!BF66","v":88477},{"$f":"DRE.Conso!BG66","v":0},{"$f":"DRE.Conso!BH66","v":48467},{"$f":"DRE.Conso!BI66","v":0},{"$f":"DRE.Conso!BJ66","v":0},{"$f":"DRE.Conso!BK66","v":48467},{"$f":"DRE.Conso!BL66","v":0},{"$f":"DRE.Conso!BM66","v":0},{"$f":"DRE.Conso!BN66","v":0},{"$f":"DRE.Conso!BO66","v":0},{"$f":"DRE.Conso!BP66","v":0},{"$f":"DRE.Conso!BQ66","v":0},{"$f":"DRE.Conso!BR66","v":0},{"$f":"DRE.Conso!BS66","v":0},{"$f":"DRE.Conso!BT66","v":0},{"$f":"DRE.Conso!BU66","v":0},{"$f":"DRE.Conso!BV66","v":0},{"$f":"DRE.Conso!BW66","v":0},{"$f":"DRE.Conso!BX66","v":0},{"$f":"DRE.Conso!BY66","v":0},{"$f":"DRE.Conso!CA66","v":0}]
[null,"Net Income",{"$f":"DRE.Conso!C67","v":291768},{"$f":"DRE.Conso!D67","v":47199},{"$f":"DRE.Conso!E67","v":71339},{"$f":"DRE.Conso!F67","v":39696},{"$f":"DRE.Conso!G67","v":36414},{"$f":"DRE.Conso!H67","v":194648},{"$f":"DRE.Conso!I67","v":38185},{"$f":"DRE.Conso!J67","v":59241},{"$f":"DRE.Conso!K67","v":24237},{"$f":"DRE.Conso!L67","v":90391},{"$f":"DRE.Conso!M67","v":212054},{"$f":"DRE.Conso!N67","v":68489},{"$f":"DRE.Conso!O67","v":57207},{"$f":"DRE.Conso!P67","v":27674},{"$f":"DRE.Conso!Q67","v":138000},{"$f":"DRE.Conso!R67","v":291370},{"$f":"DRE.Conso!S67","v":79722},{"$f":"DRE.Conso!T67","v":27388},{"$f":"DRE.Conso!U67","v":82916},{"$f":"DRE.Conso!V67","v":12721},{"$f":"DRE.Conso!W67","v":202747},{"$f":"DRE.Conso!X67","v":75213},{"$f":"DRE.Conso!Y67","v":95090},{"$f":"DRE.Conso!Z67","v":35316},{"$f":"DRE.Conso!AA67","v":99101},{"$f":"DRE.Conso!AB67","v":304720},{"$f":"DRE.Conso!AC67","v":276729},{"$f":"DRE.Conso!AD67","v":48786},{"$f":"DRE.Conso!AE67","v":-132487},{"$f":"DRE.Conso!AF67","v":158373},{"$f":"DRE.Conso!AG67","v":351401},{"$f":"DRE.Conso!AH67","v":124450.9751500003},{"$f":"DRE.Conso!AI67","v":-27216},{"$f":"DRE.Conso!AJ67","v":63315},{"$f":"DRE.Conso!AK67","v":35234.642839999869},{"$f":"DRE.Conso!AL67","v":195784.61799000017},{"$f":"DRE.Conso!AM67","v":130853.71071999799},{"$f":"DRE.Conso!AN67","v":75043},{"$f":"DRE.Conso!AO67","v":134054},{"$f":"DRE.Conso!AP67","v":232631},{"$f":"DRE.Conso!AQ67","v":572581.7107199952},{"$f":"DRE.Conso!AR67","v":142297},{"$f":"DRE.Conso!AS67","v":103436},{"$f":"DRE.Conso!AT67","v":259398},{"$f":"DRE.Conso!AU67","v":674540.76440977154},{"$f":"DRE.Conso!AV67","v":1179671.7644097717},{"$f":"DRE.Conso!AW67","v":128774},{"$f":"DRE.Conso!AX67","v":-8860},{"$f":"DRE.Conso!AY67","v":53912},{"$f":"DRE.Conso!AZ67","v":353335},{"$f":"DRE.Conso!BA67","v":527161},{"$f":"DRE.Conso!BB67","v":581707},{"$f":"DRE.Conso!BC67","v":-87971},{"$f":"DRE.Conso!BD67","v":921694},{"$f":"DRE.Conso!BE67","v":192048},{"$f":"DRE.Conso!BF67","v":1607478},{"$f":"DRE.Conso!BG67","v":873337},{"$f":"DRE.Conso!BH67","v":749002},{"$f":"DRE.Conso!BI67","v":863877},{"$f":"DRE.Conso!BJ67","v":328591},{"$f":"DRE.Conso!BK67","v":2814807},{"$f":"DRE.Conso!BL67","v":478433},{"$f":"DRE.Conso!BM67","v":989696},{"$f":"DRE.Conso!BN67","v":474743},{"$f":"DRE.Conso!BO67","v":485148},{"$f":"DRE.Conso!BP67","v":2428019},{"$f":"DRE.Conso!BQ67","v":508997},{"$f":"DRE.Conso!BR67","v":656714},{"$f":"DRE.Conso!BS67","v":688690},{"$f":"DRE.Conso!BT67","v":729131},{"$f":"DRE.Conso!BU67","v":2583532},{"$f":"DRE.Conso!BV67","v":1135090},{"$f":"DRE.Conso!BW67","v":654976},{"$f":"DRE.Conso!BX67","v":727069},{"$f":"DRE.Conso!BY67","v":2119147},{"$f":"DRE.Conso!CA67","v":1026714}]
[null,"Controlling Shareholders",{"$f":"DRE.Conso!C68","v":276855},{"$f":"DRE.Conso!D68","v":47199},{"$f":"DRE.Conso!E68","v":71339},{"$f":"DRE.Conso!F68","v":39696},{"$f":"DRE.Conso!G68","v":36414},{"$f":"DRE.Conso!H68","v":194648},{"$f":"DRE.Conso!I68","v":38185},{"$f":"DRE.Conso!J68","v":59241},{"$f":"DRE.Conso!K68","v":24237},{"$f":"DRE.Conso!L68","v":90391},{"$f":"DRE.Conso!M68","v":212054},{"$f":"DRE.Conso!N68","v":68489},{"$f":"DRE.Conso!O68","v":57207},{"$f":"DRE.Conso!P68","v":27426},{"$f":"DRE.Conso!Q68","v":138000},{"$f":"DRE.Conso!R68","v":290746},{"$f":"DRE.Conso!S68","v":80099},{"$f":"DRE.Conso!T68","v":26865},{"$f":"DRE.Conso!U68","v":81677},{"$f":"DRE.Conso!V68","v":12720},{"$f":"DRE.Conso!W68","v":201361},{"$f":"DRE.Conso!X68","v":75205},{"$f":"DRE.Conso!Y68","v":60774},{"$f":"DRE.Conso!Z68","v":39400},{"$f":"DRE.Conso!AA68","v":105099},{"$f":"DRE.Conso!AB68","v":280478},{"$f":"DRE.Conso!AC68","v":272457},{"$f":"DRE.Conso!AD68","v":28250},{"$f":"DRE.Conso!AE68","v":-126509},{"$f":"DRE.Conso!AF68","v":150724},{"$f":"DRE.Conso!AG68","v":324922},{"$f":"DRE.Conso!AH68","v":111197.9751500003},{"$f":"DRE.Conso!AI68","v":-31104},{"$f":"DRE.Conso!AJ68","v":42990},{"$f":"DRE.Conso!AK68","v":31631.642839999869},{"$f":"DRE.Conso!AL68","v":154715.61799000017},{"$f":"DRE.Conso!AM68","v":119756.71071999799},{"$f":"DRE.Conso!AN68","v":59612},{"$f":"DRE.Conso!AO68","v":117540},{"$f":"DRE.Conso!AP68","v":261703},{"$f":"DRE.Conso!AQ68","v":558611.7107199952},{"$f":"DRE.Conso!AR68","v":131039},{"$f":"DRE.Conso!AS68","v":101164},{"$f":"DRE.Conso!AT68","v":242475},{"$f":"DRE.Conso!AU68","v":673755},{"$f":"DRE.Conso!AV68","v":1148434},{"$f":"DRE.Conso!AW68","v":0},{"$f":"DRE.Conso!AX68","v":0},{"$f":"DRE.Conso!AY68","v":34468},{"$f":"DRE.Conso!AZ68","v":0},{"$f":"DRE.Conso!BA68","v":455373},{"$f":"DRE.Conso!BB68","v":573023},{"$f":"DRE.Conso!BC68","v":-104581},{"$f":"DRE.Conso!BD68","v":860980},{"$f":"DRE.Conso!BE68","v":139523},{"$f":"DRE.Conso!BF68","v":1468945},{"$f":"DRE.Conso!BG68","v":819763},{"$f":"DRE.Conso!BH68","v":679833},{"$f":"DRE.Conso!BI68","v":796450},{"$f":"DRE.Conso!BJ68","v":295454},{"$f":"DRE.Conso!BK68","v":2591500},{"$f":"DRE.Conso!BL68","v":414788},{"$f":"DRE.Conso!BM68","v":915872},{"$f":"DRE.Conso!BN68","v":402116},{"$f":"DRE.Conso!BO68","v":311303},{"$f":"DRE.Conso!BP68","v":2135461},{"$f":"DRE.Conso!BQ68","v":400034},{"$f":"DRE.Conso!BR68","v":484259},{"$f":"DRE.Conso!BS68","v":493389},{"$f":"DRE.Conso!BT68","v":516535},{"$f":"DRE.Conso!BU68","v":1894217},{"$f":"DRE.Conso!BV68","v":901961},{"$f":"DRE.Conso!BW68","v":505897},{"$f":"DRE.Conso!BX68","v":552878},{"$f":"DRE.Conso!BY68","v":1828942},{"$f":"DRE.Conso!CA68","v":775735}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.Conso!C69","v":14913},{"$f":"DRE.Conso!D69","v":0},{"$f":"DRE.Conso!E69","v":0},{"$f":"DRE.Conso!F69","v":0},{"$f":"DRE.Conso!G69","v":0},{"$f":"DRE.Conso!H69","v":0},{"$f":"DRE.Conso!I69","v":0},{"$f":"DRE.Conso!J69","v":0},{"$f":"DRE.Conso!K69","v":0},{"$f":"DRE.Conso!L69","v":0},{"$f":"DRE.Conso!M69","v":0},{"$f":"DRE.Conso!N69","v":0},{"$f":"DRE.Conso!O69","v":0},{"$f":"DRE.Conso!P69","v":248},{"$f":"DRE.Conso!Q69","v":0},{"$f":"DRE.Conso!R69","v":624},{"$f":"DRE.Conso!S69","v":-377},{"$f":"DRE.Conso!T69","v":523},{"$f":"DRE.Conso!U69","v":1239},{"$f":"DRE.Conso!V69","v":1},{"$f":"DRE.Conso!W69","v":1386},{"$f":"DRE.Conso!X69","v":8},{"$f":"DRE.Conso!Y69","v":34316},{"$f":"DRE.Conso!Z69","v":-4084},{"$f":"DRE.Conso!AA69","v":-5998},{"$f":"DRE.Conso!AB69","v":24242},{"$f":"DRE.Conso!AC69","v":4272},{"$f":"DRE.Conso!AD69","v":20536},{"$f":"DRE.Conso!AE69","v":-5978},{"$f":"DRE.Conso!AF69","v":7649},{"$f":"DRE.Conso!AG69","v":26479},{"$f":"DRE.Conso!AH69","v":13253},{"$f":"DRE.Conso!AI69","v":3888},{"$f":"DRE.Conso!AJ69","v":20325},{"$f":"DRE.Conso!AK69","v":3603},{"$f":"DRE.Conso!AL69","v":41069},{"$f":"DRE.Conso!AM69","v":11097},{"$f":"DRE.Conso!AN69","v":15431},{"$f":"DRE.Conso!AO69","v":16514},{"$f":"DRE.Conso!AP69","v":-29072},{"$f":"DRE.Conso!AQ69","v":13970},{"$f":"DRE.Conso!AR69","v":11258},{"$f":"DRE.Conso!AS69","v":2272},{"$f":"DRE.Conso!AT69","v":16923},{"$f":"DRE.Conso!AU69","v":786},{"$f":"DRE.Conso!AV69","v":31238},{"$f":"DRE.Conso!AW69","v":0},{"$f":"DRE.Conso!AX69","v":0},{"$f":"DRE.Conso!AY69","v":19444},{"$f":"DRE.Conso!AZ69","v":0},{"$f":"DRE.Conso!BA69","v":71785},{"$f":"DRE.Conso!BB69","v":8683},{"$f":"DRE.Conso!BC69","v":16607},{"$f":"DRE.Conso!BD69","v":60714},{"$f":"DRE.Conso!BE69","v":52525},{"$f":"DRE.Conso!BF69","v":138529},{"$f":"DRE.Conso!BG69","v":53574},{"$f":"DRE.Conso!BH69","v":69169},{"$f":"DRE.Conso!BI69","v":67427},{"$f":"DRE.Conso!BJ69","v":33136},{"$f":"DRE.Conso!BK69","v":223306},{"$f":"DRE.Conso!BL69","v":63645},{"$f":"DRE.Conso!BM69","v":73824},{"$f":"DRE.Conso!BN69","v":72627},{"$f":"DRE.Conso!BO69","v":71593},{"$f":"DRE.Conso!BP69","v":292558},{"$f":"DRE.Conso!BQ69","v":108963},{"$f":"DRE.Conso!BR69","v":172455},{"$f":"DRE.Conso!BS69","v":195301},{"$f":"DRE.Conso!BT69","v":212596},{"$f":"DRE.Conso!BU69","v":689315},{"$f":"DRE.Conso!BV69","v":233129},{"$f":"DRE.Conso!BW69","v":149079},{"$f":"DRE.Conso!BX69","v":174191},{"$f":"DRE.Conso!BY69","v":290205},{"$f":"DRE.Conso!CA69","v":250979}]
[null,"Net Income Per Share",{"$f":"DRE.Conso!C70","v":0.26627411719718946},{"$f":"DRE.Conso!D70","v":4.291374109827864E-2},{"$f":"DRE.Conso!E70","v":6.4862038945954367E-2},{"$f":"DRE.Conso!F70","v":3.6091948275117455E-2},{"$f":"DRE.Conso!G70","v":3.3107925344874223E-2},{"$f":"DRE.Conso!H70","v":0.17697565366422469},{"$f":"DRE.Conso!I70","v":3.4718133940078603E-2},{"$f":"DRE.Conso!J70","v":5.3862432178714059E-2},{"$f":"DRE.Conso!K70","v":2.2036491090891321E-2},{"$f":"DRE.Conso!L70","v":8.218428296392942E-2},{"$f":"DRE.Conso!M70","v":0.19280134017361339},{"$f":"DRE.Conso!N70","v":6.2270794171063071E-2},{"$f":"DRE.Conso!O70","v":5.2013101697265328E-2},{"$f":"DRE.Conso!P70","v":2.5161441368540923E-2},{"$f":"DRE.Conso!Q70","v":0.12547079962631522},{"$f":"DRE.Conso!R70","v":0.26491613686318455},{"$f":"DRE.Conso!S70","v":7.2483935418906534E-2},{"$f":"DRE.Conso!T70","v":2.1986192756042546E-2},{"$f":"DRE.Conso!U70","v":6.6562259331094775E-2},{"$f":"DRE.Conso!V70","v":1.0212003726070441E-2},{"$f":"DRE.Conso!W70","v":0.16275867616143413},{"$f":"DRE.Conso!X70","v":6.0378542272536445E-2},{"$f":"DRE.Conso!Y70","v":7.6335149305246305E-2},{"$f":"DRE.Conso!Z70","v":2.8350532473068447E-2},{"$f":"DRE.Conso!AA70","v":7.9555049230194699E-2},{"$f":"DRE.Conso!AB70","v":0.24461927328104591},{"$f":"DRE.Conso!AC70","v":0.22214901180031027},{"$f":"DRE.Conso!AD70","v":3.9163808959993128E-2},{"$f":"DRE.Conso!AE70","v":-0.10635624067729696},{"$f":"DRE.Conso!AF70","v":0.11848945261842665},{"$f":"DRE.Conso!AG70","v":0.2629066326935004},{"$f":"DRE.Conso!AH70","v":9.3110112982345172E-2},{"$f":"DRE.Conso!AI70","v":-2.0362113128267443E-2},{"$f":"DRE.Conso!AJ70","v":3.6601919634977664E-2},{"$f":"DRE.Conso!AK70","v":2.0368878869096052E-2},{"$f":"DRE.Conso!AL70","v":0.11318159762196618},{"$f":"DRE.Conso!AM70","v":7.564553429222115E-2},{"$f":"DRE.Conso!AN70","v":4.3381787177882478E-2},{"$f":"DRE.Conso!AO70","v":7.7495597168874608E-2},{"$f":"DRE.Conso!AP70","v":0.13448221063894006},{"$f":"DRE.Conso!AQ70","v":0.3310051292779167},{"$f":"DRE.Conso!AR70","v":8.2260812734714001E-2},{"$f":"DRE.Conso!AS70","v":5.9795564390168997E-2},{"$f":"DRE.Conso!AT70","v":0.14995600962605918},{"$f":"DRE.Conso!AU70","v":0.38994688224659024},{"$f":"DRE.Conso!AV70","v":0.6501138141986964},{"$f":"DRE.Conso!AW70","v":5.6264077399266137E-2},{"$f":"DRE.Conso!AX70","v":-5.9534620948809682E-3},{"$f":"DRE.Conso!AY70","v":1.8028984533242014E-2},{"$f":"DRE.Conso!AZ70","v":0.18275762845699786},{"$f":"DRE.Conso!BA70","v":0.25109722829462555},{"$f":"DRE.Conso!BB70","v":-6.7355100603869733E-2},{"$f":"DRE.Conso!BC70","v":0.33313219938580108},{"$f":"DRE.Conso!BD70","v":0.21274611677481978},{"$f":"DRE.Conso!BE70","v":0.41210112252383829},{"$f":"DRE.Conso!BF70","v":0.89062433808058938},{"$f":"DRE.Conso!BG70","v":0.48129358121487298},{"$f":"DRE.Conso!BH70","v":0.4127729100188155},{"$f":"DRE.Conso!BI70","v":0.47608020163941389},{"$f":"DRE.Conso!BJ70","v":0.18107751611758025},{"$f":"DRE.Conso!BK70","v":1.551163178268357},{"$f":"DRE.Conso!BL70","v":0.26365134549845332},{"$f":"DRE.Conso!BM70","v":0.5453944063942856},{"$f":"DRE.Conso!BN70","v":0.23282140835474299},{"$f":"DRE.Conso!BO70","v":0.18777918076983627},{"$f":"DRE.Conso!BP70","v":1.1907395553697293},{"$f":"DRE.Conso!BQ70","v":0.24962010685431724},{"$f":"DRE.Conso!BR70","v":0.3220628389808311},{"$f":"DRE.Conso!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Conso!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Conso!BU70","v":1.2670045872599405},{"$f":"DRE.Conso!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Conso!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Conso!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Conso!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Conso!#REF!","v":{"$error":"#REF!"}}]
[null,"EBITDA per Share",{"$f":"DRE.Conso!C71","v":0.48507359846241316},{"$f":"DRE.Conso!D71","v":0.11175447728455731},{"$f":"DRE.Conso!E71","v":0.12836299247857108},{"$f":"DRE.Conso!F71","v":9.1949184326151345E-2},{"$f":"DRE.Conso!G71","v":0.12990410121311169},{"$f":"DRE.Conso!H71","v":0.46197075530239146},{"$f":"DRE.Conso!I71","v":0.11001334263756896},{"$f":"DRE.Conso!J71","v":0.12493254808009219},{"$f":"DRE.Conso!K71","v":0.11737338700695317},{"$f":"DRE.Conso!L71","v":0.15223608512920991},{"$f":"DRE.Conso!M71","v":0.5045553628538243},{"$f":"DRE.Conso!N71","v":0.13854158379608267},{"$f":"DRE.Conso!O71","v":0.15515646345094705},{"$f":"DRE.Conso!P71","v":0.11900087056732349},{"$f":"DRE.Conso!Q71","v":0.16984472988546243},{"$f":"DRE.Conso!R71","v":0.5825436476998157},{"$f":"DRE.Conso!S71","v":0.1685391062023944},{"$f":"DRE.Conso!T71","v":0.1286242047805489},{"$f":"DRE.Conso!U71","v":0.12307788501453831},{"$f":"DRE.Conso!V71","v":9.8239459789450229E-2},{"$f":"DRE.Conso!W71","v":0.49874973437330811},{"$f":"DRE.Conso!X71","v":0.1014770205965599},{"$f":"DRE.Conso!Y71","v":0.30292346466700376},{"$f":"DRE.Conso!Z71","v":0.29386664318775474},{"$f":"DRE.Conso!AA71","v":0.55274627604665738},{"$f":"DRE.Conso!AB71","v":1.2510134044979757},{"$f":"DRE.Conso!AC71","v":0.36542372110100585},{"$f":"DRE.Conso!AD71","v":0.23351860607531505},{"$f":"DRE.Conso!AE71","v":0.42146089743135307},{"$f":"DRE.Conso!AF71","v":0.40169011524300635},{"$f":"DRE.Conso!AG71","v":1.3526904287399435},{"$f":"DRE.Conso!AH71","v":0.30215021786099389},{"$f":"DRE.Conso!AI71","v":0.28461544642548925},{"$f":"DRE.Conso!AJ71","v":0.29689842362616653},{"$f":"DRE.Conso!AK71","v":0.30197675879558389},{"$f":"DRE.Conso!AL71","v":1.0522562643847273},{"$f":"DRE.Conso!AM71","v":0.30694955954734759},{"$f":"DRE.Conso!AN71","v":0.23520261174279497},{"$f":"DRE.Conso!AO71","v":0.26924930520737722},{"$f":"DRE.Conso!AP71","v":0.37517259562508798},{"$f":"DRE.Conso!AQ71","v":1.1865737649821197},{"$f":"DRE.Conso!AR71","v":0.4176075830876077},{"$f":"DRE.Conso!AS71","v":0.34234804728093943},{"$f":"DRE.Conso!AT71","v":0.40221934177412005},{"$f":"DRE.Conso!AU71","v":1.0447459088986921},{"$f":"DRE.Conso!AV71","v":2.1038642875513682},{"$f":"DRE.Conso!AW71","v":0.4414617364860261},{"$f":"DRE.Conso!AX71","v":0.45026740060359816},{"$f":"DRE.Conso!AY71","v":0.47607893886078551},{"$f":"DRE.Conso!AZ71","v":0.52156612907189281},{"$f":"DRE.Conso!BA71","v":1.889374205022303},{"$f":"DRE.Conso!BB71","v":0.4676522720572262},{"$f":"DRE.Conso!BC71","v":0.40087692571481348},{"$f":"DRE.Conso!BD71","v":0.68048711548232599},{"$f":"DRE.Conso!BE71","v":0.6174278176047463},{"$f":"DRE.Conso!BF71","v":2.1664441308591118},{"$f":"DRE.Conso!BG71","v":0.7203071952502299},{"$f":"DRE.Conso!BH71","v":0.76351321625614865},{"$f":"DRE.Conso!BI71","v":0.96629990431133872},{"$f":"DRE.Conso!BJ71","v":0.78455002112426819},{"$f":"DRE.Conso!BK71","v":3.2345612007353028},{"$f":"DRE.Conso!BL71","v":0.90981765369419221},{"$f":"DRE.Conso!BM71","v":0.93316605118647211},{"$f":"DRE.Conso!BN71","v":0.96824335861684419},{"$f":"DRE.Conso!BO71","v":0.76199267148318284},{"$f":"DRE.Conso!BP71","v":3.4310583993163917},{"$f":"DRE.Conso!BQ71","v":0.91164938982923205},{"$f":"DRE.Conso!BR71","v":0.86869976592557963},{"$f":"DRE.Conso!BS71","v":0.99574145587759111},{"$f":"DRE.Conso!BT71","v":0.96308222406293753},{"$f":"DRE.Conso!BU71","v":3.7391728356953404},{"$f":"DRE.Conso!BV71","v":1.105751742410261},{"$f":"DRE.Conso!BW71","v":0.7765656260660414},{"$f":"DRE.Conso!BX71","v":0.82063313385312253},{"$f":"DRE.Conso!BY71","v":0.78726760384648664},{"$f":"DRE.Conso!CA71","v":1.0487093826932961}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]

{"sheet":"DRE.Conso","index":75,"n_rows":74,"n_cols":79,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Energisa | Consolidada"]
[]
["ESA-Consol","Demonstrações de Resultados - IFRS (R$ mil)",2009,"1T10","2T10","3T10","4T10",2010,"1T11","2T11","3T11","4T11",2011,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22\nReapresentado","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ESA-Consol","Residencial",1060003,281437,283445,268572,297393,1130847,310957,305138,300133,333283,1249511,364183,369623,346386,369144,1449336,376764,355309,326319,331397,1389789,394502,996556,1071292,1070805,3533155,1367170,1591119,1516537,1714201,6189027,1726305,1551019,1461861,1648525,6387710,1715185,1666786,1618148,1909295,6909414,1769670,1855203,1924927,2313725,{"$f":"SUM(AR5:AU5)","v":7863525},2510336,2454595,2481341,2800373,{"$f":"SUM(AW5:AZ5)","v":10246645},2714484,2356297,2567216,3133785,{"$f":"SUM(BB5:BE5)","v":10771782},2827747,2883652,3056164,3568862,{"$f":"SUM(BG5:BJ5)","v":12336425},3445974,3068761,2812686,3055902,{"$f":"SUM(BL5:BO5)","v":12383323},3112135,3220636,3281678,4046938,{"$f":"SUM(BQ5:BT5)","v":13661387},3954994,3768941,3463890,4149176,{"$f":"SUM(BV5:BY5)","v":15337001},3798682]
["ESA-Consol","Industrial",422561,107544,111461,118628,121389,459022,109715,115055,123549,125961,474280,118144,127149,121772,116045,483110,96425,93682,94322,91534,375963,102872,374331,434750,414597,1326550,470925,605203,580506,536250,2192884,471435,446257,417209,386131,1721032,369024,363305,364934,372135,1469398,326228,359232,394463,397527,{"$f":"SUM(AR6:AU6)","v":1477450},399934,407794,433634,423277,{"$f":"SUM(AW6:AZ6)","v":1664639},380118,351321,403344,410927,{"$f":"SUM(BB6:BE6)","v":1545710},344720,376083,446667,457158,{"$f":"SUM(BG6:BJ6)","v":1624628},413195,401418,404076,377916,{"$f":"SUM(BL6:BO6)","v":1596605},371509,419737,424229,401586,{"$f":"SUM(BQ6:BT6)","v":1617061},355028,348932,329667,317734,{"$f":"SUM(BV6:BY6)","v":1351361},261040]
["ESA-Consol","Comercial",526859,140651,140209,135067,152270,568197,153436,151627,151560,174711,631334,181361,181003,171221,183347,716932,183202,173831,160130,160442,677605,191055,587444,596460,708532,2083491,779128,937671,899131,970065,3585995,949534,860249,809413,873631,3492827,912862,874397,856404,971007,3614670,897520,955776,1004620,1142041,3999957,1216817,1224290,1240278,1291870,4973255,1256212,982444,1040970,1250465,4530091,1136480,1141796,1268595,1475560,5022431,1414587,1261173,1147175,1178168,5001103,1208429,1244861,1228051,1378729,5060070,1341368,1300228,1160254,1291671,5093521,1134298]
["ESA-Consol","Rural",97678,25613,24491,26354,29994,106452,27819,25406,27670,32031,112926,32340,33082,32666,35440,133528,47707,43341,43016,46708,180772,50762,182912,193166,96837,523677,222490,271179,318984,312293,1124946,279635,274269,316389,291642,1161935,299250,302563,352360,358160,1312333,304330,344961,449304,416405,1515000,420628,440471,531687,523640,1916426,496103,486781,596235,627926,2207045,555402,589962,749753,755089,2650206,681470,623892,693335,644960,2643657,614475,669412,786026,841954,2911867,777700,740910,790374,797028,3106012,681074]
["ESA-Consol","Outras Classes",340545,85112,89623,88761,95165,358661,93447,96867,97483,105364,393161,100580,105550,104885,109550,420565,100978,98201,92523,92288,383990,100067,270320,343177,272512,986076,340135,450560,444604,469217,1704516,432097.2,414544,402776.2,436839.2,1686256,430718,446335,444194,509173.9,1830420,430925,486573,541528,608659,2067685,587979,648126,676378,713561,2626044,635051,560585,586347,648405,2430388,625318,644446,740248,863661,2873673,802736,743107,691913,737512,2975268,695966,769814,772591,871237,3109608,802065,832545,796751,905429,3336790,751568]
["ESA-Consol","Suprimento de energia elétrica",47250,22933,-11631,9623,84961,105886,36671,-25141,5350,6420,23300,5737,4829,7113,82469,100148,-1864,11974,18895,19653,48658,8509,108674,96040,-34268,178955,124974,115137,102648,91543,434302,102559,115229,207458,195841,621087,177207.65795000002,96167,219512,32247,525133.65795000002,253715,268455,189084,81251,792505,615364,141692,160938,136785,1054779,152912,120883,105792,476550,856137,157811,191790,693375,248799,1291775,96481,79583,96687,95103,367854,51671,65104,71217,14397,202389,25517,34155,174656,128402,362730,280593]
["ESA-Consol","Receitas de construção",215789,41750,40375,61074,56942,200141,58271,68983,66813,70998,265065,63907,72190,75808,130433,342338,47672,82266,79120,74234,283292,61314,191165,157612,442926,853017,209951,319668,377906,474017,1381542,259208,362612,414821,390383,1427024,287936.17131999996,385041,375886,343191,1392054.17132,236184,408158,352665,516007,1513014,436964,683645,945726,913591,2979926,577243,525034,574902,677882,2355061,561069,806007,1161488,576937,3105501,988300,1249758,1866739,1302492,5407289,1170375,1303900,1073998,1396600,4944873,1344085,1564774,1661292,1989932,6560083,1487906]
["ESA-Consol","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40890,-61062,-38946,103052,-37846,10757,-44988,941,61418,28128,81861,-66238,64153,148887,228663,48391,46287,73395,36471,204544,43951,-65532,201467,102179,282065,130931,77105,291874,-179772,320138,38041,-149518,98652,64354,51529,46074,-130805,223989,113400,252658,145005,-317840,42064,143670,12899,-78879]
["ESA-Consol","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99785,112933,130448,145439,488605,157382,182424,242103,246354,828263,228298,257080,281406,263281,1030065,208528,200616,236035,256817,901996,316973,205218,205224,312043,1039458,214107,235837,246676,287503,984123,227981,191694,241605,246082,907362,154549,146112,222287,231759,754707,164913,178099,362549,578514,1284075,355140]
["ESA-Consol","Receita de distribuição de gás natural",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576447,479485,530910,388864,null,170577]
["ESA-Consol","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163998,170048,177751,191935,703732,201265,224432,234037,245760,905494,233211,257299,342254,279425,1112189,309490,333254,359812,420712,1423268,365871,366656,419034,452592,1604153,408530,495310,535944,536048,1975832,525541,564734,617291,609530,2317096,621621,676164,690032,726758,2714575,747447,781433,833217,868838,3230935,891464]
["ESA-Consol","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-213104,-237973,-15500,-46972,-513549,-147436,-78390,409388,47203,230765,231515,174935,236941,-136238,507153,-33224,52273,-148684,-396103,-525738,-188817,112264,35908,211797,171152,453896,659891,645892,800034,2559713,-33601,212652,452032,252841,883924,237921,183616,204993,-48279,578251,113664,93534,644998,-60875,791321,556600]
["ESA-Consol","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180200,212317,203047,236935,832499,224328,224727,243265,256972,949292,254285,267643,299905,294518,1116351,311595,300376,342743,322535,1277249,308177,479368,339194,360129,1486868,326327,348410,371568,350189,1396494,352092,371684,400964,395871,1520611,388634,436222,443095,453630,1721581,501427,551555,611326,696413,2360721,675527]
["ESA-Consol","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51056,28357,20522,25161,125096,18437,3015,10673,179259,211384,132715,106132,37270,19002,295119,71249,46577,25751,89112,232689,27925,-18258,53173,159766,222606,131380,99811,214672,240444,686307,200876,233781,-114341,149516,469832,201475,182963,83312,94240,561990,176147,143432,107556,189585,616720,300500]
["ESA-Consol","Outras receitas operacionais",176944,44469,91963,70450,15221,222103,57062,121081,87832,131056,397031,89428,106630,114962,179946,490966,105949,127608,124669,196204,554430,129591,299713,444589,997123,1871016,542913,456165,683816,563005,2245899,52717,35026,14622,35675,138040,33467.800000000003,47615.9,41319.800000000003,18454.900000000001,140858.9,29967,40085,36443,59541,166036,31609,62878,56936,150543,301966,44793,77338,45894,66832,234857,37735,72677,116010,80763,307185,96656,94133,125470,121272,437531,134816,77585,818710,816976,1848087,178603,205786,207905,238727,831021,175522]
["ESA-Consol","Receita Bruta",{"$f":"SUM(C5:C19)","v":2887629},749509,769936,778529,853335,3151309,847378,859016,860390,979824,3546608,955680,1000056,974813,1206374,4136923,956833,986212,938994,1012460,3894499,1038672,3011115,3337086,3969064,11355937,4057686,4746702,4924132,5130591,18859111,4514535.2,{"$f":"SUM(AI5:AI19)","v":4283825},4521871.2,4914217.2,18234448,4690383.6292699995,4693429.9000000004,5413164.7999999998,5550629.8000000007,20347607.72927,5410424,5715294,6154963,6404031,23684712,7135660,7042874,7415970,7683184,29277688,7130996,6540399,7174700,8891278,29737373,{"$f":"SUM(BG5:BG19)","v":7911453},8622777,10538926,10061275,37134431,9250329,8946852,9534284,9231519,36962984,9009650,9265321,10324208,11339925,39939104,11204410,10705969,{"$f":"SUM(BX5:BX19)","v":11717409},{"$f":"SUM(BY5:BY19)","v":12623108},{"$f":"SUM(BZ5:BZ19)","v":44275190},{"$f":"SUM(CA5:CA19)","v":11441612}]
["ESA-Consol","PIS/COFINS/ISS",-256039,-67766,-69734,-69026,-76134,-282660,-75781,-76354,-77405,-85063,-314603,-85154,-89104,-85446,-97780,-357484,-87861,-86368,-84286,-85426,-343941,-95207,-263877,-295356,-338599,-993039,-359484,-392973,-380982,-464377,-1597816,-393586.01699999999,-373422,-379233,-415717.98300000001,-1561959,-413761,-401275,-468997,-479278,-1763311.34075,-472199,-489179,-536321,-566782,-2064481,-647427,-590366,-642784,-607723,-2488300,-625193,-578220,-623802,-751030,-2578245,-661082,-675404,-741151,-743906,-2821543,-654723,-609912,-694078,-683625,{"$f":"SUM(BL21:BO21)","v":-2642338},-650083,-620856,-777786,-808022,-2856747,-796992,-740574,-830120,-873321,-3241007,-811198]
["ESA-Consol","RGR",-17271,-4769,-4882,-4963,-4035,-18649,-5304,-5312,-5589,-6385,-22590,-6167,-9918,-4485,-9774,-30344,6404,0,null,0,6404,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL22:BO22)","v":0},0,0,0,"-",0,0,0,0,0,0,"-"]
["ESA-Consol","ICMS",-515252,-137723,-141295,-137365,-151752,-568135,-152655,-152021,-153255,-167512,-625443,-168173,-173085,-164548,-173239,-679045,-170082,-166903,-156165,-159967,-653117,-188167,-517693,-587822,-648978,-1942660,-713822,-852833,-823051,-896409,-3286115,-883502.61771999986,-816535,-782555,-844333.38228000002,-3326926,-867456,-860734,-859580,-976483,-3564253.1661999999,-889955,-947884,-1012297,-1149487,-3999623,-1198914,-1218977,-1241989,-1354519,-5014399,-1304401,-1159793,-1249561,-1476720,-5190475,-1319535,-1374957,-1517974,-1686877,-5899343,-1457538,-1320796,-1064730,-1029284,{"$f":"SUM(BL23:BO23)","v":-4872348},-1090466,{"$f":"-1223829-2192","v":-1226021},-1357005,-1582874,-5256366,-1508815,-1467475,-1411401,-1568010,-5955701,-1387433]
["ESA-Consol","Outras (CCC, CDE, P&D e PEE)",-102495,-24078,-31201,-34310,-37957,-127546,-37720,-37983,-39529,-42127,-157359,-42615,-40322,-34795,-33239,-150971,-15702,-8358,-10279,-11734,-46073,-9425,-49941,-42810,-38503,-140679,-218308,-535214,-619343,-423776,-1796641,-394051.27272000001,-386068,-365088,-389660.72727999999,-1534868,-347175,-347054,-360888,-327773,-1382889.6243500002,-376215,-391640,-504336,-560836,-1833027,-525234,-530547,-460794,-355276,-1871851,-419088,-403672,-403301,-412383,-1638444,-465406,-471668,-482820,-518147,-1938041,-747282,-731950,-732803,-733128,{"$f":"SUM(BL24:BO24)","v":-2945163},-728579,-832379,-860251,-872925,-3294134,-924860,-894898,-895321,-623633,-3338712,-833365]
["ESA-Consol","Receita Líquida",{"$f":"SUM(C20:C24)","v":1996572},{"$f":"SUM(D20:D24)","v":515173},522824,532865,583457,2154319,575918,587346,584612,678737,2426613,653571,687627,685539,892342,2919079,689592,724583,688264,755333,2857772,745873,2179604,2411098,2942984,8279559,2766072,2965682,3100756,3346029,12178539,2843395.29256,2707800,2994995.2000000002,3264505.1074400004,11810695,{"$f":"SUM(AM20:AM24)","v":3061991.6292699995},3084366.9000000004,3723699.8,3767095.8000000007,13637153.597969998,3672055,3886591,4102009,4126926,15787581,4764085,4702984,5070403,5365666,19903138,{"$f":"SUM(BB20:BB24)","v":4782314},{"$f":"SUM(BC20:BC24)","v":4398714},{"$f":"SUM(BD20:BD24)","v":4898036},6251145,20330209,5465430,6100748,7796981,7112345,{"$f":"SUM(BK20:BK24)","v":26475504},6390786,6284194,7042673,6785482,26503135,6540522,6586065,7329166,8076104,28531857,7973743,{"$f":"SUM(BW20:BW24)","v":7603022},{"$f":"SUM(BX20:BX24)","v":8580567},{"$f":"SUM(BY20:BY24)","v":9558144},{"$f":"SUM(BZ20:BZ24)","v":31739770},{"$f":"SUM(CA20:CA24)","v":8409616}]
["ESA-Consol","Despesas não controláveis",-883735,-246690,-245338,-257857,-279667,-1029552,-286452,-266640,-275858,-303638,-1132588,-318404,-313335,-343542,-406826,-1382107,-334283,-353869,-313325,-379937,-1381414,-425504,-1187608,-1402180,-1311086,-4326378,-1651773,-1870742,-1694809,-1715179,-6932503,-1654065,-1517934,-1671330,-1816006,-6659335,-1767309.5142500009,-1727088,-2394530,-2066466,-7955393.5142500009,-2204508,-2342923,-2490597,{"$f":"SUM(AU27:AU28)","v":-2203791},{"$f":"SUM(AV27:AV28)","v":-9241819},-2863670,-2566152,-2677869,-2782166,-10889857,{"$f":"SUM(BB27:BB28)","v":-2636499},{"$f":"SUM(BC27:BC28)","v":-2413424},{"$f":"SUM(BD27:BD28)","v":-2644543},{"$f":"SUM(BE27:BE28)","v":-3569627},-11264093,{"$f":"SUM(BG27:BG28)","v":-3111288},{"$f":"SUM(BH27:BH28)","v":-3237012},{"$f":"SUM(BI27:BI28)","v":-4267587},{"$f":"SUM(BJ27:BJ28)","v":-4354047},{"$f":"SUM(BK27:BK28)","v":-14969934},-3089576,-2663752,-2980435,-3049134,{"$f":"SUM(BP27:BP28)","v":-11782897},{"$f":"SUM(BQ27:BQ28)","v":-2875162},{"$f":"SUM(BR27:BR28)","v":-2858390},{"$f":"SUM(BS27:BS28)","v":-3379765},{"$f":"SUM(BT27:BT28)","v":-3592067},{"$f":"SUM(BU27:BU28)","v":-12705384},-3362289,-3330197,{"$f":"SUM(BX27:BX28)","v":-4077988},{"$f":"SUM(BY27:BY28)","v":-4746176},{"$f":"SUM(BZ27:BZ28)","v":-15516650},{"$f":"SUM(CA27:CA28)","v":-3671230}]
["ESA-Consol","Energia Comprada",-749374,-211334,-206010,-214752,-236942,-869038,-247005,-227941,-233925,-258901,-967772,-271687,-267151,-287269,-331210,-1157317,-310865,-328118,-274651,-333440,-1247074,-395770,-1116313,-1286865,-1261214,-4060162,-1503827,-1684321,-1482282,-1460092,-6130522,-1446997,-1360368,-1501639,-1668052,-5977056,-1629926.5936400008,-1619222,-2194422,-1942123,-7385693.5936400006,-1947064,-2064133,-2237038,-1910327,-8158562,-2604553,-2297114,-2375708,-2476016,-9753391,-2323007,-2115238,-2224899,-3142675,-9805819,-2668124,-2777354,-3859272,-3929875,{"$f":"SUM(BG27:BJ27)","v":-13234625},-2635635,-2229650,-2460414,-2527128,{"$f":"SUM(BL27:BO27)","v":-9852827},-2374837,-2320065,-2772948,-3013610,-10481460,-2769172,-2710294,-3443593,-4098147,-13021206,-2823415]
["ESA-Consol","Transporte de Potência Elétrica",-134361,-35356,-39328,-43105,-42725,-160514,-39447,-38699,-41933,-44737,-164816,-46717,-46184,-56273,-75616,-224790,-23418,-25751,-38674,-46497,-134340,-29734,-71295,-115315,-49872,-266216,-147946,-186421,-212527,-255087,-801981,-207068,-157566,-169691,-147954,-682279,-137382.92061000003,-107866,-200108,-124343,-569699.92061000003,-257444,-278790,-253559,-293464,-1083257,-259117,-269038,-302161,-306150,-1136466,-313492,-298186,-419644,-426952,-1458274,-443164,-459658,-408315,-424172,-1735309,-453941,-434102,-520021,-522006,-1930070,-500325,-538325,-606817,-578457,-2223924,-593117,-619903,-634395,-648029,-2495444,-847815]
["ESA-Consol","PMSO",-368619,-91376,-98516,-100613,-142265,-432770,-104974,-118670,-110059,-144363,-478066,-112703,-121653,-134051,-170990,-539397,-121435,-128305,-130957,-174272,-554969,-128046,-406357,-539901,-531538,-1605842,-415876,-475581,-454562,-606511,-1952530,-468703.38201,-479969,-447635,-544111,-1940418.3820100001,-447881.91403727321,-477682,-462316,-719113,-2106992.9140372733,-466636,-511277,{"$f":"SUM(AT30:AT34)","v":-528285},{"$f":"SUM(AU30:AU34)","v":-647677},-2153875,{"$f":"SUM(AW30:AW34)","v":-624440},-661531,-694296,-926551,-2906818,{"$f":"SUM(BB30:BB34)","v":-648385},{"$f":"SUM(BC30:BC34)","v":-553565},{"$f":"SUM(BD30:BD34)","v":-549815},-836260,-2588025,-602468,-663732,-683752,-927793,{"$f":"SUM(BK30:BK34)","v":-2877745},-618280,-693475,-671095,-955647,{"$f":"SUM(BP30:BP34)","v":-2938497},{"$f":"SUM(BQ30:BQ34)","v":-744293},{"$f":"SUM(BR30:BR34)","v":-784176},{"$f":"SUM(BS30:BS34)","v":-793607},{"$f":"SUM(BT30:BT34)","v":-1085060},{"$f":"SUM(BU30:BU34)","v":-3407136},-889262,-942066,{"$f":"SUM(BX30:BX34)","v":-888316},{"$f":"SUM(BY30:BY34)","v":-1050906},{"$f":"SUM(BZ30:BZ34)","v":-3770550},{"$f":"SUM(CA30:CA34)","v":-879266}]
["ESA-Consol","Pessoal",-195317,-48262,-54618,-54283,-76938,-234101,-54600,-64049,-58093,-80703,-257445,-58299,-63312,-67125,-91533,-280269,-63771,-67084,-64946,-96140,-291941,-58445,-196360,-165629,-249163,-669597,-179375,-179514,-188877,-274268,-822034,-217029,-228002,-212543,-288192,-945766,-214800.94544000004,-221476,-230248,-341018,-1007542.94544,-224639,-263016,-251551,-395116,-1134322,-326515,-344814,-334173,-460060,-1465562,-311595,-284362,-280269,-490205,-1366431,-298048,-330278,-327399,-511565,-1467290,-298517,-364314,-331431,-553216,-1547478,-358340,-402748,-377194,-569326,-1707608,-442382,-503421,-474455,-532645,-1952903,-491591]
["ESA-Consol","Benefício pós-emprego",-13642,-2293,-2169,-2291,-3847,-10600,-2165,-2188,-2190,-4553,-11096,-2795,-2806,-5118,-10690,-21409,-5995,-6659,-7039,-843,-20536,-3733,-7842,-6227,-12544,-30346,-10863,-12047,-7349,-16604,-46863,-13853,-15515,-13983,-7372,-50723,-19489.519319999999,-18676,-18950,-51018,-108133.51931999999,-18485,-19456,-18360,-22235,-78536,-16588,-17854,-17178,-12098,-63718,-14089,-8252,-13687,26009,-10019,-13226,-12506,-13827,-26843,-66402,-13405,-13959,-13678,-14660,-55702,-16267,-15511,-4128,-10346,-46252,-15283,-16213,-17060,-5555,-54111,-16645]
["ESA-Consol","Material",-24134,-5140,-7286,-8272,-9253,-29951,-7770,-9135,-7017,-10388,-34310,-8199,-8469,-7562,-9855,-34085,-7146,-7690,-8188,-8891,-31915,-6322,-24367,-25299,-36972,-92960,-27943,-33755,-39165,-37308,-138171,-38916,-34008,-29997,-31865,-134786,-31446.981219999991,-34350,-33084,-40030,-138910.98121999999,-36349,-38638,-38972,-49660,-163619,-40570,-42231,-50933,-58481,-192215,-51719,-38830,-45114,-62312,-197975,-50291,-65908,-62093,-74919,-253211,-67804,-78275,-90014,-75879,-311972,-74592,-83308,-76679,-88335,-322914,-79022,-88610,-81522,-94079,-343233,-82546]
["ESA-Consol","Serviços de terceiros",-95764,-23891,-28550,-29203,-36790,-118434,-30568,-34876,-32542,-42032,-140018,-33979,-37764,-35240,-53978,-160961,-32976,-36729,-40969,-46236,-156910,-47153,-137687,-286853,-90982,-562675,-160011,-190342,-172615,-198599,-721567,-146948,-160178,-148052,-164507,-619685,-139332.58630727322,-155777,-141277,-209241,-645627.58630727325,-146841,-149459,-157744,-219395,-673439,-186789,-197792,-217212,-252738,-854531,-193860,-178354,-169770,-249826,-791810,-185112,-202183,-198709,-231517,-817521,-186966,-198970,-166341,-236035,-788312,-234286,-230237,-281041,-328613,-1074177,-286217,-271434,-267503,-340086,-1165240,-234931]
["ESA-Consol","Outras",-39762,-11790,-5893,-6564,-15437,-39684,-9871,-8422,-10217,-6687,-35197,-9431,-9302,-19006,-4934,-42673,-11547,-10143,-9815,-22162,-53667,-12393,-40101,-55893,-141877,-250264,-37684,-59923,-46556,-79732,-223895,-51957.382010000001,-42266,-43060,-52175,-189458.38201,-42811.88175,-47403,-38757,-77806,-206777.88175,-40322,-40708,{"$f":"SUM(AT35:AT37)","v":-61658},{"$f":"SUM(AU35:AU37)","v":38729},-103959,{"$f":"SUM(AW35:AW37)","v":-53978},-58840,-74800,-143174,-330792,{"$f":"SUM(BB35:BB37)","v":-77122},{"$f":"SUM(BC35:BC37)","v":-43767},{"$f":"SUM(BD35:BD37)","v":-40975},-59926,-221790,-55791,-52857,-81724,-82949,{"$f":"SUM(BK35:BK37)","v":-273321},-51588,-37957,-69631,-75857,{"$f":"SUM(BP35:BP37)","v":-235033},{"$f":"SUM(BQ35:BQ37)","v":-60808},{"$f":"SUM(BR35:BR37)","v":-52372},{"$f":"SUM(BS35:BS37)","v":-54565},{"$f":"SUM(BT35:BT37)","v":-88440},{"$f":"SUM(BU35:BU37)","v":-256185},-66358,-62388,{"$f":"SUM(BX35:BX37)","v":-47776},{"$f":"SUM(BY35:BY37)","v":-78541},{"$f":"SUM(BZ35:BZ37)","v":-255063},{"$f":"SUM(CA35:CA37)","v":-53553}]
["ESA-Consol","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16847.647560000001,-9611,-13921,-48844.216579999978,-89223.864139999976,-15057.382680000001,-15906.03932,-10639,-20017.721900000004,-61620.143900000003,-19510.000830000001,-9368.7149300000001,-6951,-28363.273549999998,-64192.989309999997,-6531,-2305,-2605,-2706,-14147,-4253,-3699,-6625,-7804,-22381,-11044,-5578,-2043,-2430,-21095,3501,-3180,-1346,-11047,-12072,-3819,-5403,-11540,-3690,-24452,-4794,-6565,-8434,-7127,-26920,-12114,11100,-865,-423,-2302,-1099]
["ESA-Consol","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9808.9086900000002,-10639.849109999999,-20577,-21505.896390000002,-62531.654190000001,-11907.999329999999,-20278.199829999998,-17622,-27169.019500000002,-76977.218659999999,-12948.950819999998,-15820.39704,-10758,-21977,-61504.347859999994,-8850,-18577,-17385,-20599,-65411,-16453,-21482,-37845,-34179,-109959,-29727,-11837,-20485,-19170,-81219,-24349,-24121,-53692,-19757,-121919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA-Consol","Outros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11027.443749999999,-39672.150890000004,-12058,-9381.8870300000199,-72139.481670000037,-24992,-6081.7608500000024,-14799,-4988.2585999999937,-50861.01945,-10352.9301,-22213.888029999998,-21048,-27465.726450000002,-81080.544580000002,-24941,-19826,-41668,62034,-24401,-33272,-33659,-30330,-101191,-198452,-36351,-26352,-18447,-38326,-119476,-34943,-25556,-26686,-52145,-139330,-47769,-32554,-58091,-72167,-210581,-56014,-45807,-46131,-81313,-229265,-54244,-73488,-46911,-78118,-252761,-52454]
["ESA-Consol","Provisões/reversões",1494,-8819,1378,-9097,31739,15201,-5151,5965,-2798,-1675,-3659,-4820,-10448,-1966,29208,11974,-1286,-1572,-9437,4895,-7400,-4401,-4715,50463,39294,80641,-10463,26170,-38822,-3156,-26271,-46579,39216,45461,50554,88652,-42936.300299999988,-60392,-23904,45593,-81639.300299999988,-20576,-252,{"$f":"SUM(AT39:AT40)","v":-7924},{"$f":"SUM(AU39:AU40)","v":-145675},-174427,{"$f":"SUM(AW39:AW40)","v":-97034},-14665,26954,60588,-24157,{"$f":"SUM(BB39:BB40)","v":-73098},{"$f":"SUM(BC39:BC40)","v":-225513},{"$f":"SUM(BD39:BD40)","v":34646},-31382,-295347,22984,-79151,-24817,157604,{"$f":"SUM(BK39:BK40)","v":76620},-153802,-133080,-91949,-68643,{"$f":"SUM(BP39:BP40)","v":-447474},{"$f":"SUM(BQ39:BQ40)","v":-105765},{"$f":"SUM(BR39:BR40)","v":-124107},{"$f":"SUM(BS39:BS40)","v":-44761},{"$f":"SUM(BT39:BT40)","v":-140127},{"$f":"SUM(BU39:BU40)","v":-414760},-12116,-175869,{"$f":"SUM(BX39:BX40)","v":-198324},{"$f":"SUM(BY39:BY40)","v":-237171},{"$f":"SUM(BZ39:BZ40)","v":-623480},{"$f":"SUM(CA39:CA40)","v":-172807}]
["ESA-Consol","Contingências",5842,1534,1330,-8454,13582,7992,582,10844,1153,780,13359,98,984,2925,639,4646,1747,1537,-5690,7328,4922,-1341,-5263,34657,9275,37328,13972,66351,3157,17173,100653,5610,14931,9628,74571,104740,-15303.300299999992,-23946,1650,66208,28608.699700000012,10284,24371,32278,-86624,-19691,-13161,75027,40236,86232,188334,52964,19351,-3336,16064,85043,19678,15891,39486,247482,322537,-24311,-16450,-13614,-21534,-75909,-16019,-28411,2732,-84583,-126281,108577,-20331,-121011,-113538,-146303,-39038]
["ESA-Consol","Perdas esperadas de crédito de liquidação duvidosa",-4348,-10353,48,-643,18157,7209,-5733,-4879,-3951,-2455,-17018,-4918,-11432,-4891,28569,7328,-3033,-3109,-3747,-2433,-12322,-3060,548,15806,30019,43313,-24435,-40181,-41979,-20329,-126924,-52189,24285,35833,-24017,-16088,-27633,-36446,-25554,-20615,-110248,-30860,-24623,-40202,-59051,-154736,-83873,-89692,-13282,-25644,-212491,-126062,-244864,37982,-47446,-380390,3306,-95042,-64303,-89878,-245917,-129491,-116630,-78335,-47109,-371565,-89746,-95696,-47493,-55544,-288479,-120693,-155538,-77313,-123633,-477177,-133769]
["ESA-Consol","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ESA-Consol","Depreciação e amortização",-132640,-33546,-34065,-24492,-52065,-144168,-34091,-35614,-32623,-29126,-131454,-31494,-33988,-35319,-38205,-139006,-40763,-41387,-37850,-50945,-170945,-37179,-126856,-162705,-264617,-591357,-178285,-199407,-160151,-162087,-699930,-175900,-168834,-172648,-186262,-703644,-189123,-184803,-213395,-220354,-807675,-216609,-200163,-202386,-330553,-949711,-300534,-268479,-304835,-284021,-1157869,-301019,-300202,-300725,-326753,-1228699,-301461,-308718,-307284,-325526,-1242989,-317959,-319743,-321422,-315343,-1274467,-368902,-387826,-406425,-414028,-1577181,-438923,-464060,-466389,-488664,-1858036,-515852]
["ESA-Consol","Custo de Construção",-215789,-41750,-40375,-61074,-56942,-200141,-58271,-68983,-66813,-70998,-265065,-63907,-72190,-75808,-130433,-342338,-47672,-82266,-79120,-74234,-283292,-61314,-191165,-157612,-442926,-853017,-209951,-319668,-377906,-474017,-1381542,-259208,-362612,-414821,-390383,-1427024,-287936.17131999996,-385041,-375886,-341857,-1390720.17132,-235579,-404546,-351315,-505978,-1497418,-318656,-637889,-839961,-807150,-2603656,-525267,-472229,-521089,-590677,-2109262,-488676,-701093,-1003104,-458331,-2651204,-866883,-1058179,-1292925,-1020233,-4238220,-988503,-1006076,-1050968,-1147229,-4192776,-1011451,-1276101,-1464658,-1665321,-5417531,-1154368]
["ESA-Consol","Despesas Operacionais",-1599289,-422181,-416916,-453133,-499200,-1791430,-488939,-483942,-488151,-549800,-2010832,-531328,-551614,-590686,-717246,-2390874,-545439,-607399,-570689,-674493,-2398020,-656444,-1916701,-2211935,-2510873,-7295953,-2466348,-2839228,-2726250,-2960950,-10992776,-2604455.3820099998,-2490133,-2660973,-2886208,-10641769.38201,-2735186.8999072742,-2835006,-3470031,-3302197,-12342420.899907276,-3143908,-3459161,{"$f":"AT38+AT29+AT26+AT43+AT42","v":-3580507},{"$f":"AU38+AU29+AU26+AU43+AU42","v":-3833674},-14017250,{"$f":"AW38+AW29+AW26+AW43+AW42","v":-4204334},-4148716,-4490007,-4739300,-17582357,{"$f":"BB38+BB29+BB26+BB43+BB42","v":-4184268},{"$f":"BC38+BC29+BC26+BC43+BC42","v":-3964933},{"$f":"BD38+BD29+BD26+BD43+BD42","v":-3981526},-5354699,-17485426,-4480909,-4989706,-6286544,-5908093,{"$f":"BK38+BK29+BK26+BK43+BK42","v":-21665252},-5046500,-4868229,{"$f":"BN38+BN29+BN26+BN43+BN42","v":-5357826},-5409000,-20681555,-5082625,-5160575,-5675526,-6378511,{"$f":"BU38+BU29+BU26+BU43+BU42","v":-22297237},-5714041,-6188293,{"$f":"BX38+BX29+BX26+BX43+BX42","v":-7095675},{"$f":"BY38+BY29+BY26+BY43+BY42","v":-8188238},{"$f":"BZ38+BZ29+BZ26+BZ43+BZ42","v":-27186247},{"$f":"CA38+CA29+CA26+CA43+CA42","v":-6393523}]
["ESA-Consol","Outras receitas",17891,1559,4316,1852,831,8558,2613,3768,3984,14189,24554,2797,6177,24641,-9963,23652,4615,6736,6908,10023,28282,3744,4014,13602,33703,55063,9543,-565,12607,-8179,13406,8047,14184,31683,44816,98730,42146,14339,26272,14002,96759,12788,12029,17433,1246250,1288500,48788,22936,11758,96418,179900,4187,5793,37504,84181,131665,133896,20985,42972,101253,299106,19071,15379,3658,36431,74539,90441,34514,-81013,49,43991,14334,11985,11639,125616,163574,13106]
["ESA-Consol","Outras despesas",-16298,-5183,-3108,-4945,5723,-7513,-2684,-5378,-3974,-4814,-16850,-4158,-5528,-23929,-16533,-50148,-4162,-5081,-9016,-19432,-37691,-3943,-16424,-9403,-41880,-71650,-32347,-34404,-22254,-2088,-91093,-19033,-20268,-24770,-87006,-151077,-27104,-41643,-27581,-50271,-146599,-35155,-47419,-45551,-62825,-190950,-81334,-26702,-11917,-38681,-158634,-54668,-12360,-19953,-187019,-274000,-112836,-55303,-107282,-207353,-482774,-30322,-57725,-35595,-50721,-174363,-58308,-76476,51351,-147862,-231295,-185595,-115815,-87238,-184766,-573414,-148066]
["ESA-Consol","Resultado antes da Equivalência Patrimonial",{"$f":"C25+C44+C45+C46","v":398876},{"$f":"D25+D44+D45+D46","v":89368},107116,76639,90811,363934,86908,101794,96471,138312,423485,120882,136662,95565,148600,501709,144606,118839,115467,71431,450343,89230,250493,203362,423934,967019,276920,91485,364859,374812,1108076,227953.91055000015,211583,340935.20000000019,336107.1074400004,1116578.6179900002,{"$f":"AM25+AM44+AM45+AM46","v":341846.72936272528},{"$f":"AN25+AN44+AN45+AN46","v":222056.90000000037},{"$f":"AO25+AO44+AO45+AO46","v":252359.79999999981},{"$f":"AP25+AP44+AP45+AP46","v":428629.80000000075},{"$f":"AQ25+AQ44+AQ45+AQ46","v":1244892.6980627216},505780,392040,{"$f":"AT25+AT44+AT45+AT46","v":493384},{"$f":"AU25+AU44+AU45+AU46","v":1476677},2867881,{"$f":"AW25+AW44+AW45+AW46","v":527205},550502,580237,684103,2342047,{"$f":"BB25+BB44+BB45+BB46","v":547565},{"$f":"BC25+BC44+BC45+BC46","v":427214},{"$f":"BD25+BD44+BD45+BD46","v":934061},793608,2702448,{"$f":"BG25+BG44+BG45+BG46","v":1005581},1076724,1446127,1098152,{"$f":"BK25+BK44+BK45+BK46","v":4626584},1333035,1373620,1652910,{"$f":"BO25+BO44+BO45+BO46","v":1362192},5721756,1490030,1383528,1623978,1549780,{"$f":"BU25+BU44+BU45+BU46","v":6047316},2088441,1310899,{"$f":"BX25+BX44+BX45+BX46","v":1409293},{"$f":"BY25+BY44+BY45+BY46","v":1310756},{"$f":"BZ25+BZ44+BZ45+BZ46","v":4143683},{"$f":"CA25+CA44+CA45+CA46","v":1881133}]
["ESA-Consol","Resultado de equivalência patrimonial",265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,-123,69,152,106,-37,-3895,313,-4,-3623,61,-84,-14,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8467,-8467,30472]
["ESA-Consol","EBITDA",{"$f":"C25+C26+C29+C38+C43+C45+C46","v":531516},122914,141181,101131,142876,508102,120999,137408,129094,167438,554939,152376,170650,130884,186805,640715,185369,160226,153317,122376,621288,126409,377349,366067,688551,1558376,455205,290892,525010,536899,1808006,403853.91054999991,380417,513583.20000000019,522369.1074400004,1820222.6179900002,{"$f":"AM25+AM26+AM29+AM38+AM43+AM45+AM46","v":530969.72936272528},406859.90000000037,465754.79999999981,648983.80000000075,2052567.6980627235,722389,592203,695770,1807230,3817592,{"$f":"AW25+AW26+AW29+AW38+AW43+AW45+AW46","v":827739},818981,885072,968124,3499916,{"$f":"BB25+BB26+BB29+BB38+BB43+BB45+BB46","v":848584},{"$f":"BC25+BC26+BC29+BC38+BC43+BC45+BC46","v":727416},{"$f":"BD25+BD26+BD29+BD38+BD43+BD45+BD46","v":1234786},1120361,3931147,{"$f":"BG25+BG26+BG29+BG38+BG43+BG45+BG46","v":1307042},{"$f":"BH25+BH26+BH29+BH38+BH43+BH45+BH46","v":1385442},{"$f":"BI25+BI26+BI29+BI38+BI43+BI45+BI46","v":1753411},1423678,5869573,1650994,1693362,1974332,{"$f":"BO25+BO26+BO29+BO38+BO43+BO45+BO46","v":1677535},6996223,1858932,1771354,2030403,1963808,{"$f":"BU25+BU26+BU29+BU38+BU43+BU45+BU46","v":7624497},2527364,{"$f":"BW25+BW26+BW29+BW38+BW43+BW45+BW46","v":1774959},{"$f":"BX25+BX26+BX29+BX38+BX43+BX45+BX46","v":1875682},{"$f":"BY25+BY26+BY29+BY38+BY43+BY45+BY46","v":1799420},{"$f":"BZ25+BZ26+BZ29+BZ38+BZ43+BZ45+BZ46","v":6001719},{"$f":"CA25+CA26+CA29+CA38+CA43+CA45+CA46","v":2396985}]
["ESA-Consol","Resultado antes das receitas e despesas financeiras",399141,89368,107116,76639,90811,363934,86908,101794,96471,138312,423485,120882,136662,95565,148600,501709,144614,118716,115536,71583,450449,89193,246598,203675,423930,963396,276981,91401,364845,374849,1108076,227953.9751500003,211583,340935,336105.64283999987,1116577.6179900002,341845.71071999799,222057,252360,428630,1244892.7107199952,505780,392040,{"$f":"AT47+AT48","v":493384},{"$f":"AU47+AU48","v":1476677},2867881,{"$f":"AW47+AW48","v":527205},550502,580237,684103,2342047,{"$f":"BB47+BB48","v":547565},{"$f":"BC47+BC48","v":427214},{"$f":"BD47+BD48","v":934061},793608,2702448,{"$f":"BG47+BG48","v":1005581},{"$f":"BH47+BH48","v":1076724},{"$f":"BI47+BI48","v":1446127},{"$f":"BJ47+BJ48","v":1098152},{"$f":"BK47+BK48","v":4626584},1333035,1373620,1652910,{"$f":"BO47+BO48","v":1362192},5721756,1490030,1383528,1623978,1549780,{"$f":"BU47+BU48","v":6047316},2088441,{"$f":"BW47+BW48","v":1310899},{"$f":"BX47+BX48","v":1409293},{"$f":"BY47+BY48","v":1302289},{"$f":"BZ47+BZ48","v":4135216},{"$f":"CA47+CA48","v":1911605}]
["ESA-Consol","Receitas financeiras",152602,24116,40897,28851,40480,134344,32758,37935,36000,34648,141341,31547,31599,34817,133968,231931,29960,38690,45911,57203,171764,49922,123621,179890,139043,492476,242824,252144,56987,-1061,550894,204505,170483,188517,170338,733843,155496,140300,152624,335293,783713,114044,101775,{"$f":"SUM(AT52:AT55)","v":150730},{"$f":"SUM(AU52:AU55)","v":168450},534999,{"$f":"SUM(AW52:AW55)","v":181818},275224,231593,221968,910603,{"$f":"SUM(BB52:BB55)","v":146165},{"$f":"SUM(BC52:BC55)","v":193456},{"$f":"SUM(BD52:BD55)","v":184910},210719,735250,{"$f":"SUM(BG52:BG55)","v":169448},{"$f":"SUM(BH52:BH55)","v":689923},{"$f":"SUM(BI52:BI55)","v":239733},{"$f":"SUM(BJ52:BJ55)","v":331137},{"$f":"SUM(BK52:BK55)","v":1430241},348342,458811,427066,{"$f":"SUM(BO52:BO55)","v":379185},1613404,388733,427746,395322,475503,{"$f":"SUM(BU52:BU55)","v":1687304},{"$f":"SUM(BV52:BV55)","v":428871},463141,{"$f":"SUM(BX52:BX55)","v":454767},{"$f":"SUM(BY52:BY55)","v":508405},{"$f":"SUM(BZ52:BZ55)","v":1855184},{"$f":"SUM(CA52:CA55)","v":558036}]
["ESA-Consol","Receita de aplicações financeiras",62094,13855,14291,17473,12270,57889,21448,23425,22221,20049,87143,18637,16829,21005,13932,70403,11629,19972,18177,19912,69690,18639,46853,45783,45374,156649,33146,84491,2604,36994,157235,66994,63147,81957,95204,307302,76310,60997,56385,43950,237642,37658,30530,43811,42880,154879,56006,37414,47204,36803,177427,18429,24272,23643,39055,105399,26699,35954,72185,107688,242526,142558,170498,196597,175711,685364,156518,165824,201706,199967,724015,237975,282643,263575,208123,992316,252889]
["ESA-Consol","Receitas de Multas por Atraso",38506,7787,8120,9067,9130,34104,8911,9014,9276,8863,36064,9990,10326,10531,12409,43256,11787,9774,9771,11376,42708,9821,52290,53458,-818,114751,52177,24221,62472,29491,168361,38616,32372,81337,52848,205173,46076,64441,52084,157610,320211,60883,60744,68296,84837,274760,77218,79940,94834,88026,340018,80409,74382,119792,106282,380865,117506,112042,115428,109775,454751,107924,104927,102050,94651,409552,94054,105900,130828,111234,442016,106357,107357,107964,103026,424704,109135]
["ESA-Consol","Atualização financeira CVA ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75663,63687,20364,-78304,81410,71757,28777,1617,-31950,70201,5016,9883,7167,-1590,20476,11774,7161,10845,24026,53806,28641,9638,20741,25847,84867,9159,10114,13322,1108,33703,-7932,6217,-2067,41360,37578,31501,73676,14946,12386,132509,39439,52533,-34012,-4993,52967,1088,15482,9672,1488,27730,100980]
["ESA-Consol","Outras receitas financeiras",52002,2474,18486,2311,19080,42351,2399,5496,4503,5736,18134,2920,4444,3281,107627,118272,6544,8944,17963,25915,59366,21462,24478,80649,94487,221076,81838,79745,-28453,10758,143888,27138,46187,23606,54236,151167,28094,4979,36988,135323,205384,3729,3340,27778,16707,51554,19953,148232,68814,71292,308291,38168,84688,28153,64274,215283,33175,535710,54187,72314,695386,66359,109710,113473,96437,385979,98722,103489,96800,169295,468306,83451,57659,73556,195768,410434,95032]
["ESA-Consol","Despesas financeiras",-156537,-42935,-57466,-52883,-80557,-233841,-70114,-61895,-105122,-60363,-297494,-60072,-106311,-80130,-64621,-311134,-69471,-130060,-58880,-115396,-373807,-43866,-242397,-342602,-499537,-1128402,-584115,-358043,-692082,-206009,-1840249,-229313,-432630,-413259,-431140,-1506342,-307485,-281282,-232921,-600028,-1421716,-384203,-312295,{"$f":"SUM(AT57:AT62)","v":-315162},{"$f":"SUM(AU57:AU62)","v":-473835},-1485495,{"$f":"SUM(AW57:AW62)","v":-415018},-743798,-658862,-453331,-2271009,{"$f":"SUM(BB57:BB62)","v":-22066},{"$f":"SUM(BC57:BC62)","v":-635440},{"$f":"SUM(BD57:BD62)","v":-27124},-706414,-1391044,-65470,-808822,-587952,-1065543,{"$f":"SUM(BK57:BK62)","v":-2527787},-911467,-603491,-1377882,-1303537,{"$f":"SUM(BP57:BP62)","v":-4196377},{"$f":"SUM(BQ57:BQ62)","v":-1159210},{"$f":"SUM(BR57:BR62)","v":-931982},{"$f":"SUM(BS57:BS62)","v":-1045888},{"$f":"SUM(BT57:BT62)","v":-1027703},{"$f":"SUM(BU57:BU62)","v":-4164783},-1035518,-903990,{"$f":"SUM(BX57:BX62)","v":-953121},{"$f":"SUM(BY57:BY62)","v":-698318},{"$f":"SUM(BZ57:BZ62)","v":-3590947},{"$f":"SUM(CA57:CA62)","v":-1171920}]
["ESA-Consol","Encargos de dívidas – juros",-162088,-43429,-46011,-48704,-51187,-189331,-54078,-54654,-59603,-60672,-229007,-55861,-54973,-72233,-59994,-243061,-54793,-63313,-51012,-54231,-223349,-49030,-165706,-138251,-217215,-570202,-183278,-171530,-182350,-102409,-639567,-198469,-233267,-161842,-168813,-762391,-156381,-146228,-149043,-136513,-588165,-160711,-167072,-181711,-203501,-712995,-263904,-302815,-262496,-180360,-1009575,-228991,-222524,-196901,-205579,-853995,-201252,-230693,-284831,-699115,-1415891,-446146,-535814,-637707,-654564,-2274231,-656187,-637193,-726836,-683853,-2704069,-674941,-728840,-718697,-713858,-2836336,-804710]
["ESA-Consol","Encargos de dívidas - Variação monetária/cambial",121472,-8892,-4880,22050,5462,13740,16319,24864,-121100,-13407,-93324,21518,-106403,-11737,-8126,-104748,14533,-131315,-4620,-55717,-177119,33845,50237,-176522,-163074,-255514,-358372,11441,-704360,-17468,-1068759,211645,239260,-78394,-57838,314673,8234,-128409,59828,-117339,-177686,-61100,-366729,-133459,49828,-511460,-73260,44201,-285256,10484,-303831,-1104949,-197415,-216841,156762,-1362443,-399656,293347,-393428,17706,-482031,547962,-666899,-76382,33803,-161516,-97299,110915,-319498,112719,-193163,-428902,-819029,23995,-1105226,-2329162,255704]
["ESA-Consol","Marcação a mercado derivativos e dívida",168584,6501,859,8580,-4380,11560,-10384,-5212,22582,18437,25423,-15556,-7516,6411,29108,12447,-7136,-64189,-2809,-40805,-114939,34076,33872,-48902,-26006,-6960,-108857,11356,-107512,51674,-153339,89430,33733,29685,4974,157822,12754,-10591,24799,-133905,-106943,-97146,-25563,365,-165401,-287745,-117572,-193132,-171559,-144075,-626338,440395,-300804,209438,-393578,-44549,276002,107765,26437,-165192,245012,-167050,362747,-239988,-229690,-273981,24811,173823,116459,99609,414702,57876,131417,79227,427006,695526,186249]
["ESA-Consol","Instrumentos financeiros derivativos",-169853,4507,4432,-30386,-13967,-35414,-14148,-23054,55383,2568,20749,-9155,61906,-700,4234,56285,-17055,126512,-985,43803,152275,-57778,-46734,100188,91636,87312,256025,-92379,371701,-102730,432617,-219498,-353523,-44008,-47961,-664990,-103902,53092,-123266,57811,-116265,10438,326482,91051,-111797,316174,72777,-78307,208958,-87644,115784,1023186,233990,238807,-183617,1312366,375225,-386015,365973,155007,510190,-728012,396210,-275531,-278137,-885470,-237488,-468450,34928,-413100,-1084110,133927,617646,-238926,821722,1334369,-686540]
["ESA-Consol","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-53658,-32706,-20659,76053,-30970,-22187,-53941,-28825,28547,-76406,-23493,-7219,-6324,2427,-34609,-29247,-6916,-5920,-8401,-50484,-9690,-6261,-7330,2661,-20620,-4973,-4171,944,-186,-8386,-2217,5580,6729,-82666,-72574,13979,-25785,-12417,-15019,-39242,-13887,-18907,-4319,-11944,-49057,-12507,-34609,-26202,-31162,-104480,-33295]
["ESA-Consol","Outras despesas financeiras",-114652,-1622,-11866,-4423,-16485,-34396,-7823,-3839,-2384,-7289,-21335,-1018,675,-1871,-29843,-32057,-5020,2245,546,-8446,-10675,-4979,-114066,-79115,-184878,-383038,-135975,-84225,-48902,-111129,-380231,-90234,-64892,-129875,-190049,-475050,-44697,-41927,-38915,-272509,-398048,-46437,-72497,-85488,-34563,-238985,-23369,-207484,-141179,-54397,-426429,-146734,-144516,-62571,-80216,-434037,-113572,-598806,-308832,-291283,-1312493,-132200,-133950,-135857,-159930,-561937,-179160,-92170,-146622,-131134,-549086,-110971,-70575,-72518,-96800,-350864,-89328]
["ESA-Consol","Resultado financeiro",-3935,-18819,-16569,-24032,-40077,-99497,-37356,-23960,-69122,-25715,-156153,-28525,-74712,-45313,69347,-79203,-39511,-91370,-12969,-58193,-202043,6056,-118776,-162712,-360494,-635926,-341291,-105899,-635095,-207070,-1289355,-24808,-262147,-224742,-260802,-772499,-151989,-140982,-80297,-264735,-638003,-270159,-210520,{"$f":"AT56+AT51","v":-164432},{"$f":"AU56+AU51","v":-305385},-950496,{"$f":"AW56+AW51","v":-233200},-468574,-427269,-231363,-1360406,{"$f":"BB56+BB51","v":124099},{"$f":"BC56+BC51","v":-441984},{"$f":"BD56+BD51","v":157786},-495695,-655794,{"$f":"BG56+BG51","v":103978},{"$f":"BH56+BH51","v":-118899},{"$f":"BI56+BI51","v":-348219},{"$f":"BJ56+BJ51","v":-734406},-1097546,-563125,-144680,-950816,-924352,-2582973,{"$f":"BQ56+BQ51","v":-770477},{"$f":"BR56+BR51","v":-504236},{"$f":"BS56+BS51","v":-650566},{"$f":"BT56+BT51","v":-552200},{"$f":"BU56+BU51","v":-2477479},-606647,-440849,{"$f":"BX56+BX51","v":-498354},{"$f":"BY56+BY51","v":-189913},{"$f":"BZ56+BZ51","v":-1735763},{"$f":"CA56+CA51","v":-613884}]
["ESA-Consol","Resultado antes dos tributos",395206,70549,90547,52607,50734,264437,49552,77834,27349,112597,267332,92357,61950,50252,217947,422506,105103,27346,102567,13390,248406,95249,127822,40963,63436,327470,-64310,-14498,-270250,167779,-181279,203145.9751500003,-50564,116193,75303.642839999869,344078.61799000017,189856.71071999799,81075,172063,163895,606889.7107199952,{"$f":"AR50+AR63","v":235621},{"$f":"AS50+AS63","v":181520},{"$f":"AT50+AT63","v":328952},{"$f":"AU50+AU63","v":1171292},1917385,{"$f":"AW50+AW63","v":294005},81928,152968,452740,981641,{"$f":"BB50+BB63","v":671664},{"$f":"BC50+BC63","v":-14770},{"$f":"BD50+BD63","v":1091847},297913,2046654,{"$f":"BG50+BG63","v":1109559},957825,1097908,363746,3529038,769910,1228940,702094,{"$f":"BO50+BO63","v":437840},3138783,719553,{"$f":"BR50+BR63","v":879292},{"$f":"BS50+BS63","v":973412},{"$f":"BT50+BT63","v":997580},{"$f":"BU50+BU63","v":3569837},1481794,870050,{"$f":"BX50+BX63","v":910939},{"$f":"BY50+BY63","v":1112376},{"$f":"BZ50+BZ63","v":2399453},{"$f":"CA50+CA63","v":1297721}]
["ESA-Consol","Contribuição Social e imposto de renda",-103438,-23350,-19208,-12911,-14320,-69789,-11367,-18593,-3112,-22206,-55278,-23868,-4743,-22578,-79947,-131136,-25381,42,-19651,-669,-45659,-30380,-32352,-4958,45829,-21861,20602,-20990,97937,-40610,56939,-78695,23348,-52878,11411,-96814,-59003,-6032,-38009,68736,-34308,-93324,-78084,-69554,-496751.23559022846,-737713.23559022846,-165231,-90788,-99056,-99405,-454480,-89957,-73201,-170153,-194342,-527653,-236222,-257290,-234031,-35155,-762698,-291477,-239244,-227351,47308,-710764,-210556,-222578,-284722,-268449,-986305,-346704,-215074,-183870,1006771,261123,-271007]
["ESA-Consol","Resultado de operações descontinuadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10344,-380,-689,-10164,-889,320437,84274,39826,31204,475741,0,0,0,-51480,-51480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88477,88477,0,48467,0,0,48467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA-Consol","Lucro líquido consolidado do período",291768,47199,71339,39696,36414,194648,38185,59241,24237,90391,212054,68489,57207,27674,138000,291370,79722,27388,82916,12721,202747,75213,95090,35316,99101,304720,276729,48786,-132487,158373,351401,124450.9751500003,-27216,63315,35234.642839999869,195784.61799000017,130853.71071999799,75043,134054,232631,572581.7107199952,142297,103436,{"$f":"AT64+AT65+AT66","v":259398},{"$f":"AU64+AU65+AU66","v":674540.76440977154},1179671.7644097717,{"$f":"AW64+AW65+AW66","v":128774},-8860,53912,353335,527161,{"$f":"BB64+BB65+BB66","v":581707},{"$f":"BC64+BC65+BC66","v":-87971},{"$f":"BD64+BD65+BD66","v":921694},192048,1607478,873337,749002,863877,328591,2814807,478433,989696,474743,485148,2428019,508997,{"$f":"BR64+BR65+BR66","v":656714},{"$f":"BS64+BS65+BS66","v":688690},{"$f":"BT64+BT65+BT66","v":729131},{"$f":"BU64+BU65+BU66","v":2583532},1135090,654976,{"$f":"BX64+BX65+BX66","v":727069},{"$f":"BY64+BY65+BY66","v":2119147},{"$f":"BZ64+BZ65+BZ66","v":2660576},{"$f":"CA64+CA65+CA66","v":1026714}]
["ESA-Consol","Atribuído aos acionistas controladores",276855,47199,71339,39696,36414,194648,38185,59241,24237,90391,212054,68489,57207,27426,138000,290746,80099,26865,81677,12720,201361,75205,60774,39400,105099,280478,272457,28250,-126509,150724,324922,111197.9751500003,-31104,42990,31631.642839999869,154715.61799000017,119756.71071999799,59612,117540,261703,558611.7107199952,131039,101164,242475,673755,1148434,0,0,34468,0,455373,573023,-104581,860980,139523,1468945,819763,679833,796450,295454,2591500,414788,915872,402116,311303,2135461,{"$f":"BQ67-BQ69","v":400034},{"$f":"BR67-BR69","v":484259},493389,516535,1894217,901961,505897,552878,1828942,3789678,775735]
["ESA-Consol","Atribuído aos acionistas não controladores",14913,0,0,0,0,0,0,0,0,0,0,0,0,248,0,624,-377,523,1239,1,1386,8,34316,-4084,-5998,24242,4272,20536,-5978,7649,26479,13253,3888,20325,3603,41069,11097,15431,16514,-29072,13970,11258,2272,16923,786,31238,0,0,19444,0,71785,8683,16607,60714,52525,138529,53574,69169,67427,33136,223306,63645,73824,72627,71593,292558,108963,172455,195301,212596,689315,233129,149079,174191,290205,846604,250979]
["ESA-Consol","Lucro por ação  ",0.26627411719718946,4.291374109827864E-2,6.4862038945954367E-2,3.6091948275117455E-2,3.3107925344874223E-2,0.17697565366422469,3.4718133940078603E-2,5.3862432178714059E-2,2.2036491090891321E-2,8.218428296392942E-2,0.19280134017361339,6.2270794171063071E-2,5.2013101697265328E-2,2.5161441368540923E-2,0.12547079962631522,0.26491613686318455,7.2483935418906534E-2,2.1986192756042546E-2,6.6562259331094775E-2,1.0212003726070441E-2,0.16275867616143413,6.0378542272536445E-2,7.6335149305246305E-2,2.8350532473068447E-2,7.9555049230194699E-2,0.24461927328104591,0.22214901180031027,3.9163808959993128E-2,-0.10635624067729696,0.11848945261842665,0.2629066326935004,9.3110112982345172E-2,-2.0362113128267443E-2,3.6601919634977664E-2,2.0368878869096052E-2,0.11318159762196618,7.564553429222115E-2,4.3381787177882478E-2,7.7495597168874608E-2,0.13448221063894006,0.3310051292779167,8.2260812734714001E-2,5.9795564390168997E-2,0.14995600962605918,0.38994688224659024,0.6501138141986964,5.6264077399266137E-2,-5.9534620948809682E-3,1.8028984533242014E-2,0.18275762845699786,0.25109722829462555,-6.7355100603869733E-2,0.33313219938580108,0.21274611677481978,0.41210112252383829,0.89062433808058938,0.48129358121487298,0.4127729100188155,0.47608020163941389,0.18107751611758025,1.551163178268357,0.26365134549845332,0.5453944063942856,0.23282140835474299,0.18777918076983627,1.1907395553697293,0.24962010685431724,0.3220628389808311,0.33774437057487516,0.35757727084991692,1.2670045872599405,{"$f":"BV67/BV74","v":0.49661534519462303},{"$f":"BW67/BW74","v":0.28655977264727328},{"$f":"BX67/BX74","v":0.31810131568008648},{"$f":"BY67/BY74","v":0.92715196056977844},2.0284283940917609,{"$f":"CA67/CA74","v":0.44919955908884068}]
["ESA-Consol","EBITDA por ação",0.48507359846241316,0.11175447728455731,0.12836299247857108,9.1949184326151345E-2,0.12990410121311169,0.46197075530239146,0.11001334263756896,0.12493254808009219,0.11737338700695317,0.15223608512920991,0.5045553628538243,0.13854158379608267,0.15515646345094705,0.11900087056732349,0.16984472988546243,0.5825436476998157,0.1685391062023944,0.1286242047805489,0.12307788501453831,9.8239459789450229E-2,0.49874973437330811,0.1014770205965599,0.30292346466700376,0.29386664318775474,0.55274627604665738,1.2510134044979757,0.36542372110100585,0.23351860607531505,0.42146089743135307,0.40169011524300635,1.3526904287399435,0.30215021786099389,0.28461544642548925,0.29689842362616653,0.30197675879558389,1.0522562643847273,0.30694955954734759,0.23520261174279497,0.26924930520737722,0.37517259562508798,1.1865737649821197,0.4176075830876077,0.34234804728093943,0.40221934177412005,1.0447459088986921,2.1038642875513682,0.4414617364860261,0.45026740060359816,0.47607893886078551,0.52156612907189281,1.889374205022303,0.4676522720572262,0.40087692571481348,0.68048711548232599,0.6174278176047463,2.1664441308591118,0.7203071952502299,0.76351321625614865,0.96629990431133872,0.78455002112426819,3.2345612007353028,0.90981765369419221,0.93316605118647211,0.96824335861684419,0.76199267148318284,3.4310583993163917,0.91164938982923205,0.86869976592557963,0.99574145587759111,0.96308222406293753,{"$f":"SUM(BQ71:BT71)","v":3.7391728356953404},{"$f":"BV49/BV74","v":1.105751742410261},{"$f":"BW49/BW74","v":0.7765656260660414},{"$f":"BX49/BX74","v":0.82063313385312253},{"$f":"BY49/BY74","v":0.78726760384648664},{"$f":"SUM(BV71:BY71)","v":3.4902181061759112},{"$f":"CA49/CA74","v":1.0487093826932961}]
["ESA-Consol","EBITDA sem não recorrentes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,498.7,406.2,463.2,478.3,{"$f":"SUM(AM72:AP72)","v":1846.3999999999999},550.20000000000005,493.2,680.8,595.1,{"$f":"SUM(AR72:AU72)","v":2319.3000000000002},812.1,757.5,845.9,713.4,{"$f":"SUM(AW72:AZ72)","v":3128.9},789.7,749.5,1085.2,974.4,{"$f":"SUM(BB72:BE72)","v":3598.8},1018.9,1247.9000000000001,1545.4,1337.9,{"$f":"SUM(BG72:BJ72)","v":5150.1000000000004},1641.7,1366.6,1700.6,1440.3,5855.1,1375,1493.5,2128.6,1819.6,7083.5,2275.4,1658.3,1857.7830000000001,1905.374,7631.5,1857.8]
["ESA-Consol","Lucro Líquido sem não recorrentes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118.6,76.7,140.30000000000001,102.9,{"$f":"SUM(AM73:AP73)","v":438.5},128.9,100.8,277.7,222.1,{"$f":"SUM(AR73:AU73)","v":729.5},399.8,316.39999999999998,369.2,384.6,{"$f":"SUM(AW73:AZ73)","v":1470},150.6,160.6,636.9,313.3,{"$f":"SUM(BB73:BE73)","v":1261.3999999999999},407.7,355.3,820.1,212.7,{"$f":"SUM(BG73:BJ73)","v":1795.8},430.6,400,451.5,535.4,1724.9,287.60000000000002,343,538,508.3,1676.8999999999999,802.4,377.6,-184.8,321.92899999999963,2035.5,390.7]
["ESA-Consol","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2285652.2880000002,2285652.2880000002,{"$f":"BW74","v":2285652.2880000002},{"$f":"BW74","v":2285652.2880000002},null,{"$f":"BW74","v":2285652.2880000002}]

{"sheet":"IS.ESA","index":76,"n_rows":72,"n_cols":78,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa | Controladora"]
[]
[null,"Income Statement - IFRS (R$ thousand)",2009,"1Q10","2Q10","3Q10","4Q10",2010,"1Q11","2Q11","3Q11","4Q11",2011,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.ESA!C5","v":0},{"$f":"DRE.ESA!D5","v":0},{"$f":"DRE.ESA!E5","v":0},{"$f":"DRE.ESA!F5","v":0},{"$f":"DRE.ESA!G5","v":0},{"$f":"DRE.ESA!H5","v":0},{"$f":"DRE.ESA!I5","v":0},{"$f":"DRE.ESA!J5","v":0},{"$f":"DRE.ESA!K5","v":0},{"$f":"DRE.ESA!L5","v":0},{"$f":"DRE.ESA!M5","v":0},{"$f":"DRE.ESA!N5","v":0},{"$f":"DRE.ESA!O5","v":0},{"$f":"DRE.ESA!P5","v":0},{"$f":"DRE.ESA!Q5","v":0},{"$f":"DRE.ESA!R5","v":0},{"$f":"DRE.ESA!S5","v":0},{"$f":"DRE.ESA!T5","v":0},{"$f":"DRE.ESA!U5","v":0},{"$f":"DRE.ESA!V5","v":0},{"$f":"DRE.ESA!W5","v":0},{"$f":"DRE.ESA!X5","v":0},{"$f":"DRE.ESA!Y5","v":0},{"$f":"DRE.ESA!Z5","v":0},{"$f":"DRE.ESA!AA5","v":0},{"$f":"DRE.ESA!AB5","v":0},{"$f":"DRE.ESA!AC5","v":0},{"$f":"DRE.ESA!AD5","v":0},{"$f":"DRE.ESA!AE5","v":0},{"$f":"DRE.ESA!AF5","v":0},{"$f":"DRE.ESA!AG5","v":0},{"$f":"DRE.ESA!AH5","v":0},{"$f":"DRE.ESA!AI5","v":0},{"$f":"DRE.ESA!AJ5","v":0},{"$f":"DRE.ESA!AK5","v":0},{"$f":"DRE.ESA!AL5","v":0},{"$f":"DRE.ESA!AM5","v":0},{"$f":"DRE.ESA!AN5","v":0},{"$f":"DRE.ESA!AO5","v":0},{"$f":"DRE.ESA!AP5","v":0},{"$f":"DRE.ESA!AQ5","v":0},{"$f":"DRE.ESA!AR5","v":0},{"$f":"DRE.ESA!AS5","v":0},{"$f":"DRE.ESA!AT5","v":0},{"$f":"DRE.ESA!AU5","v":0},{"$f":"DRE.ESA!AV5","v":0},{"$f":"DRE.ESA!AW5","v":0},{"$f":"DRE.ESA!AX5","v":0},{"$f":"DRE.ESA!AY5","v":0},{"$f":"DRE.ESA!AZ5","v":0},{"$f":"DRE.ESA!BA5","v":0},{"$f":"DRE.ESA!BB5","v":0},{"$f":"DRE.ESA!BC5","v":0},{"$f":"DRE.ESA!BD5","v":0},{"$f":"DRE.ESA!BE5","v":0},{"$f":"DRE.ESA!BF5","v":0},{"$f":"DRE.ESA!BG5","v":0},{"$f":"DRE.ESA!BH5","v":0},{"$f":"DRE.ESA!BI5","v":0},{"$f":"DRE.ESA!BJ5","v":0},{"$f":"DRE.ESA!BK5","v":0},{"$f":"DRE.ESA!BL5","v":0},{"$f":"DRE.ESA!BM5","v":0},{"$f":"DRE.ESA!BN5","v":0},{"$f":"DRE.ESA!BO5","v":0},{"$f":"DRE.ESA!BP5","v":0},{"$f":"DRE.ESA!BQ5","v":0},{"$f":"DRE.ESA!BR5","v":0},{"$f":"DRE.ESA!BS5","v":0},{"$f":"DRE.ESA!BT5","v":0},{"$f":"DRE.ESA!BU5","v":0},{"$f":"DRE.ESA!BV5","v":0},{"$f":"DRE.ESA!BW5","v":0},{"$f":"DRE.ESA!BX5","v":0},{"$f":"DRE.ESA!BY5","v":0},{"$f":"DRE.ESA!CA5","v":0}]
[null,"Industrial",{"$f":"DRE.ESA!C6","v":0},{"$f":"DRE.ESA!D6","v":0},{"$f":"DRE.ESA!E6","v":0},{"$f":"DRE.ESA!F6","v":0},{"$f":"DRE.ESA!G6","v":0},{"$f":"DRE.ESA!H6","v":0},{"$f":"DRE.ESA!I6","v":0},{"$f":"DRE.ESA!J6","v":0},{"$f":"DRE.ESA!K6","v":0},{"$f":"DRE.ESA!L6","v":0},{"$f":"DRE.ESA!M6","v":0},{"$f":"DRE.ESA!N6","v":0},{"$f":"DRE.ESA!O6","v":0},{"$f":"DRE.ESA!P6","v":0},{"$f":"DRE.ESA!Q6","v":0},{"$f":"DRE.ESA!R6","v":0},{"$f":"DRE.ESA!S6","v":0},{"$f":"DRE.ESA!T6","v":0},{"$f":"DRE.ESA!U6","v":0},{"$f":"DRE.ESA!V6","v":0},{"$f":"DRE.ESA!W6","v":0},{"$f":"DRE.ESA!X6","v":0},{"$f":"DRE.ESA!Y6","v":0},{"$f":"DRE.ESA!Z6","v":0},{"$f":"DRE.ESA!AA6","v":0},{"$f":"DRE.ESA!AB6","v":0},{"$f":"DRE.ESA!AC6","v":0},{"$f":"DRE.ESA!AD6","v":0},{"$f":"DRE.ESA!AE6","v":0},{"$f":"DRE.ESA!AF6","v":0},{"$f":"DRE.ESA!AG6","v":0},{"$f":"DRE.ESA!AH6","v":0},{"$f":"DRE.ESA!AI6","v":0},{"$f":"DRE.ESA!AJ6","v":0},{"$f":"DRE.ESA!AK6","v":0},{"$f":"DRE.ESA!AL6","v":0},{"$f":"DRE.ESA!AM6","v":0},{"$f":"DRE.ESA!AN6","v":0},{"$f":"DRE.ESA!AO6","v":0},{"$f":"DRE.ESA!AP6","v":0},{"$f":"DRE.ESA!AQ6","v":0},{"$f":"DRE.ESA!AR6","v":0},{"$f":"DRE.ESA!AS6","v":0},{"$f":"DRE.ESA!AT6","v":0},{"$f":"DRE.ESA!AU6","v":0},{"$f":"DRE.ESA!AV6","v":0},{"$f":"DRE.ESA!AW6","v":0},{"$f":"DRE.ESA!AX6","v":0},{"$f":"DRE.ESA!AY6","v":0},{"$f":"DRE.ESA!AZ6","v":0},{"$f":"DRE.ESA!BA6","v":0},{"$f":"DRE.ESA!BB6","v":0},{"$f":"DRE.ESA!BC6","v":0},{"$f":"DRE.ESA!BD6","v":0},{"$f":"DRE.ESA!BE6","v":0},{"$f":"DRE.ESA!BF6","v":0},{"$f":"DRE.ESA!BG6","v":0},{"$f":"DRE.ESA!BH6","v":0},{"$f":"DRE.ESA!BI6","v":0},{"$f":"DRE.ESA!BJ6","v":0},{"$f":"DRE.ESA!BK6","v":0},{"$f":"DRE.ESA!BL6","v":0},{"$f":"DRE.ESA!BM6","v":0},{"$f":"DRE.ESA!BN6","v":0},{"$f":"DRE.ESA!BO6","v":0},{"$f":"DRE.ESA!BP6","v":0},{"$f":"DRE.ESA!BQ6","v":0},{"$f":"DRE.ESA!BR6","v":0},{"$f":"DRE.ESA!BS6","v":0},{"$f":"DRE.ESA!BT6","v":0},{"$f":"DRE.ESA!BU6","v":0},{"$f":"DRE.ESA!BV6","v":0},{"$f":"DRE.ESA!BW6","v":0},{"$f":"DRE.ESA!BX6","v":0},{"$f":"DRE.ESA!BY6","v":0},{"$f":"DRE.ESA!CA6","v":0}]
[null,"Commercial",{"$f":"DRE.ESA!C7","v":0},{"$f":"DRE.ESA!D7","v":0},{"$f":"DRE.ESA!E7","v":0},{"$f":"DRE.ESA!F7","v":0},{"$f":"DRE.ESA!G7","v":0},{"$f":"DRE.ESA!H7","v":0},{"$f":"DRE.ESA!I7","v":0},{"$f":"DRE.ESA!J7","v":0},{"$f":"DRE.ESA!K7","v":0},{"$f":"DRE.ESA!L7","v":0},{"$f":"DRE.ESA!M7","v":0},{"$f":"DRE.ESA!N7","v":0},{"$f":"DRE.ESA!O7","v":0},{"$f":"DRE.ESA!P7","v":0},{"$f":"DRE.ESA!Q7","v":0},{"$f":"DRE.ESA!R7","v":0},{"$f":"DRE.ESA!S7","v":0},{"$f":"DRE.ESA!T7","v":0},{"$f":"DRE.ESA!U7","v":0},{"$f":"DRE.ESA!V7","v":0},{"$f":"DRE.ESA!W7","v":0},{"$f":"DRE.ESA!X7","v":0},{"$f":"DRE.ESA!Y7","v":0},{"$f":"DRE.ESA!Z7","v":0},{"$f":"DRE.ESA!AA7","v":0},{"$f":"DRE.ESA!AB7","v":0},{"$f":"DRE.ESA!AC7","v":0},{"$f":"DRE.ESA!AD7","v":0},{"$f":"DRE.ESA!AE7","v":0},{"$f":"DRE.ESA!AF7","v":0},{"$f":"DRE.ESA!AG7","v":0},{"$f":"DRE.ESA!AH7","v":0},{"$f":"DRE.ESA!AI7","v":0},{"$f":"DRE.ESA!AJ7","v":0},{"$f":"DRE.ESA!AK7","v":0},{"$f":"DRE.ESA!AL7","v":0},{"$f":"DRE.ESA!AM7","v":0},{"$f":"DRE.ESA!AN7","v":0},{"$f":"DRE.ESA!AO7","v":0},{"$f":"DRE.ESA!AP7","v":0},{"$f":"DRE.ESA!AQ7","v":0},{"$f":"DRE.ESA!AR7","v":0},{"$f":"DRE.ESA!AS7","v":0},{"$f":"DRE.ESA!AT7","v":0},{"$f":"DRE.ESA!AU7","v":0},{"$f":"DRE.ESA!AV7","v":0},{"$f":"DRE.ESA!AW7","v":0},{"$f":"DRE.ESA!AX7","v":0},{"$f":"DRE.ESA!AY7","v":0},{"$f":"DRE.ESA!AZ7","v":0},{"$f":"DRE.ESA!BA7","v":0},{"$f":"DRE.ESA!BB7","v":0},{"$f":"DRE.ESA!BC7","v":0},{"$f":"DRE.ESA!BD7","v":0},{"$f":"DRE.ESA!BE7","v":0},{"$f":"DRE.ESA!BF7","v":0},{"$f":"DRE.ESA!BG7","v":0},{"$f":"DRE.ESA!BH7","v":0},{"$f":"DRE.ESA!BI7","v":0},{"$f":"DRE.ESA!BJ7","v":0},{"$f":"DRE.ESA!BK7","v":0},{"$f":"DRE.ESA!BL7","v":0},{"$f":"DRE.ESA!BM7","v":0},{"$f":"DRE.ESA!BN7","v":0},{"$f":"DRE.ESA!BO7","v":0},{"$f":"DRE.ESA!BP7","v":0},{"$f":"DRE.ESA!BQ7","v":0},{"$f":"DRE.ESA!BR7","v":0},{"$f":"DRE.ESA!BS7","v":0},{"$f":"DRE.ESA!BT7","v":0},{"$f":"DRE.ESA!BU7","v":0},{"$f":"DRE.ESA!BV7","v":0},{"$f":"DRE.ESA!BW7","v":0},{"$f":"DRE.ESA!BX7","v":0},{"$f":"DRE.ESA!BY7","v":0},{"$f":"DRE.ESA!CA7","v":0}]
[null,"Rural",{"$f":"DRE.ESA!C8","v":0},{"$f":"DRE.ESA!D8","v":0},{"$f":"DRE.ESA!E8","v":0},{"$f":"DRE.ESA!F8","v":0},{"$f":"DRE.ESA!G8","v":0},{"$f":"DRE.ESA!H8","v":0},{"$f":"DRE.ESA!I8","v":0},{"$f":"DRE.ESA!J8","v":0},{"$f":"DRE.ESA!K8","v":0},{"$f":"DRE.ESA!L8","v":0},{"$f":"DRE.ESA!M8","v":0},{"$f":"DRE.ESA!N8","v":0},{"$f":"DRE.ESA!O8","v":0},{"$f":"DRE.ESA!P8","v":0},{"$f":"DRE.ESA!Q8","v":0},{"$f":"DRE.ESA!R8","v":0},{"$f":"DRE.ESA!S8","v":0},{"$f":"DRE.ESA!T8","v":0},{"$f":"DRE.ESA!U8","v":0},{"$f":"DRE.ESA!V8","v":0},{"$f":"DRE.ESA!W8","v":0},{"$f":"DRE.ESA!X8","v":0},{"$f":"DRE.ESA!Y8","v":0},{"$f":"DRE.ESA!Z8","v":0},{"$f":"DRE.ESA!AA8","v":0},{"$f":"DRE.ESA!AB8","v":0},{"$f":"DRE.ESA!AC8","v":0},{"$f":"DRE.ESA!AD8","v":0},{"$f":"DRE.ESA!AE8","v":0},{"$f":"DRE.ESA!AF8","v":0},{"$f":"DRE.ESA!AG8","v":0},{"$f":"DRE.ESA!AH8","v":0},{"$f":"DRE.ESA!AI8","v":0},{"$f":"DRE.ESA!AJ8","v":0},{"$f":"DRE.ESA!AK8","v":0},{"$f":"DRE.ESA!AL8","v":0},{"$f":"DRE.ESA!AM8","v":0},{"$f":"DRE.ESA!AN8","v":0},{"$f":"DRE.ESA!AO8","v":0},{"$f":"DRE.ESA!AP8","v":0},{"$f":"DRE.ESA!AQ8","v":0},{"$f":"DRE.ESA!AR8","v":0},{"$f":"DRE.ESA!AS8","v":0},{"$f":"DRE.ESA!AT8","v":0},{"$f":"DRE.ESA!AU8","v":0},{"$f":"DRE.ESA!AV8","v":0},{"$f":"DRE.ESA!AW8","v":0},{"$f":"DRE.ESA!AX8","v":0},{"$f":"DRE.ESA!AY8","v":0},{"$f":"DRE.ESA!AZ8","v":0},{"$f":"DRE.ESA!BA8","v":0},{"$f":"DRE.ESA!BB8","v":0},{"$f":"DRE.ESA!BC8","v":0},{"$f":"DRE.ESA!BD8","v":0},{"$f":"DRE.ESA!BE8","v":0},{"$f":"DRE.ESA!BF8","v":0},{"$f":"DRE.ESA!BG8","v":0},{"$f":"DRE.ESA!BH8","v":0},{"$f":"DRE.ESA!BI8","v":0},{"$f":"DRE.ESA!BJ8","v":0},{"$f":"DRE.ESA!BK8","v":0},{"$f":"DRE.ESA!BL8","v":0},{"$f":"DRE.ESA!BM8","v":0},{"$f":"DRE.ESA!BN8","v":0},{"$f":"DRE.ESA!BO8","v":0},{"$f":"DRE.ESA!BP8","v":0},{"$f":"DRE.ESA!BQ8","v":0},{"$f":"DRE.ESA!BR8","v":0},{"$f":"DRE.ESA!BS8","v":0},{"$f":"DRE.ESA!BT8","v":0},{"$f":"DRE.ESA!BU8","v":0},{"$f":"DRE.ESA!BV8","v":0},{"$f":"DRE.ESA!BW8","v":0},{"$f":"DRE.ESA!BX8","v":0},{"$f":"DRE.ESA!BY8","v":0},{"$f":"DRE.ESA!CA8","v":0}]
[null,"Other sectors",{"$f":"DRE.ESA!C9","v":0},{"$f":"DRE.ESA!D9","v":0},{"$f":"DRE.ESA!E9","v":0},{"$f":"DRE.ESA!F9","v":0},{"$f":"DRE.ESA!G9","v":0},{"$f":"DRE.ESA!H9","v":0},{"$f":"DRE.ESA!I9","v":0},{"$f":"DRE.ESA!J9","v":0},{"$f":"DRE.ESA!K9","v":0},{"$f":"DRE.ESA!L9","v":0},{"$f":"DRE.ESA!M9","v":0},{"$f":"DRE.ESA!N9","v":0},{"$f":"DRE.ESA!O9","v":0},{"$f":"DRE.ESA!P9","v":0},{"$f":"DRE.ESA!Q9","v":0},{"$f":"DRE.ESA!R9","v":0},{"$f":"DRE.ESA!S9","v":0},{"$f":"DRE.ESA!T9","v":0},{"$f":"DRE.ESA!U9","v":0},{"$f":"DRE.ESA!V9","v":0},{"$f":"DRE.ESA!W9","v":0},{"$f":"DRE.ESA!X9","v":0},{"$f":"DRE.ESA!Y9","v":0},{"$f":"DRE.ESA!Z9","v":0},{"$f":"DRE.ESA!AA9","v":0},{"$f":"DRE.ESA!AB9","v":0},{"$f":"DRE.ESA!AC9","v":0},{"$f":"DRE.ESA!AD9","v":0},{"$f":"DRE.ESA!AE9","v":0},{"$f":"DRE.ESA!AF9","v":0},{"$f":"DRE.ESA!AG9","v":0},{"$f":"DRE.ESA!AH9","v":0},{"$f":"DRE.ESA!AI9","v":0},{"$f":"DRE.ESA!AJ9","v":0},{"$f":"DRE.ESA!AK9","v":0},{"$f":"DRE.ESA!AL9","v":0},{"$f":"DRE.ESA!AM9","v":0},{"$f":"DRE.ESA!AN9","v":0},{"$f":"DRE.ESA!AO9","v":0},{"$f":"DRE.ESA!AP9","v":0},{"$f":"DRE.ESA!AQ9","v":0},{"$f":"DRE.ESA!AR9","v":0},{"$f":"DRE.ESA!AS9","v":0},{"$f":"DRE.ESA!AT9","v":0},{"$f":"DRE.ESA!AU9","v":0},{"$f":"DRE.ESA!AV9","v":0},{"$f":"DRE.ESA!AW9","v":0},{"$f":"DRE.ESA!AX9","v":0},{"$f":"DRE.ESA!AY9","v":0},{"$f":"DRE.ESA!AZ9","v":0},{"$f":"DRE.ESA!BA9","v":0},{"$f":"DRE.ESA!BB9","v":0},{"$f":"DRE.ESA!BC9","v":0},{"$f":"DRE.ESA!BD9","v":0},{"$f":"DRE.ESA!BE9","v":0},{"$f":"DRE.ESA!BF9","v":0},{"$f":"DRE.ESA!BG9","v":0},{"$f":"DRE.ESA!BH9","v":0},{"$f":"DRE.ESA!BI9","v":0},{"$f":"DRE.ESA!BJ9","v":0},{"$f":"DRE.ESA!BK9","v":0},{"$f":"DRE.ESA!BL9","v":0},{"$f":"DRE.ESA!BM9","v":0},{"$f":"DRE.ESA!BN9","v":0},{"$f":"DRE.ESA!BO9","v":0},{"$f":"DRE.ESA!BP9","v":0},{"$f":"DRE.ESA!BQ9","v":0},{"$f":"DRE.ESA!BR9","v":0},{"$f":"DRE.ESA!BS9","v":0},{"$f":"DRE.ESA!BT9","v":0},{"$f":"DRE.ESA!BU9","v":0},{"$f":"DRE.ESA!BV9","v":0},{"$f":"DRE.ESA!BW9","v":0},{"$f":"DRE.ESA!BX9","v":0},{"$f":"DRE.ESA!BY9","v":0},{"$f":"DRE.ESA!CA9","v":0}]
[null,"Electricity sales to distributors",{"$f":"DRE.ESA!C10","v":0},{"$f":"DRE.ESA!D10","v":0},{"$f":"DRE.ESA!E10","v":0},{"$f":"DRE.ESA!F10","v":0},{"$f":"DRE.ESA!G10","v":0},{"$f":"DRE.ESA!H10","v":0},{"$f":"DRE.ESA!I10","v":0},{"$f":"DRE.ESA!J10","v":0},{"$f":"DRE.ESA!K10","v":0},{"$f":"DRE.ESA!L10","v":0},{"$f":"DRE.ESA!M10","v":0},{"$f":"DRE.ESA!N10","v":0},{"$f":"DRE.ESA!O10","v":0},{"$f":"DRE.ESA!P10","v":0},{"$f":"DRE.ESA!Q10","v":0},{"$f":"DRE.ESA!R10","v":0},{"$f":"DRE.ESA!S10","v":0},{"$f":"DRE.ESA!T10","v":0},{"$f":"DRE.ESA!U10","v":0},{"$f":"DRE.ESA!V10","v":0},{"$f":"DRE.ESA!W10","v":0},{"$f":"DRE.ESA!X10","v":0},{"$f":"DRE.ESA!Y10","v":0},{"$f":"DRE.ESA!Z10","v":0},{"$f":"DRE.ESA!AA10","v":0},{"$f":"DRE.ESA!AB10","v":0},{"$f":"DRE.ESA!AC10","v":0},{"$f":"DRE.ESA!AD10","v":0},{"$f":"DRE.ESA!AE10","v":0},{"$f":"DRE.ESA!AF10","v":0},{"$f":"DRE.ESA!AG10","v":0},{"$f":"DRE.ESA!AH10","v":0},{"$f":"DRE.ESA!AI10","v":0},{"$f":"DRE.ESA!AJ10","v":0},{"$f":"DRE.ESA!AK10","v":0},{"$f":"DRE.ESA!AL10","v":0},{"$f":"DRE.ESA!AM10","v":0},{"$f":"DRE.ESA!AN10","v":0},{"$f":"DRE.ESA!AO10","v":0},{"$f":"DRE.ESA!AP10","v":0},{"$f":"DRE.ESA!AQ10","v":0},{"$f":"DRE.ESA!AR10","v":0},{"$f":"DRE.ESA!AS10","v":0},{"$f":"DRE.ESA!AT10","v":0},{"$f":"DRE.ESA!AU10","v":0},{"$f":"DRE.ESA!AV10","v":0},{"$f":"DRE.ESA!AW10","v":0},{"$f":"DRE.ESA!AX10","v":0},{"$f":"DRE.ESA!AY10","v":0},{"$f":"DRE.ESA!AZ10","v":0},{"$f":"DRE.ESA!BA10","v":0},{"$f":"DRE.ESA!BB10","v":0},{"$f":"DRE.ESA!BC10","v":0},{"$f":"DRE.ESA!BD10","v":0},{"$f":"DRE.ESA!BE10","v":0},{"$f":"DRE.ESA!BF10","v":0},{"$f":"DRE.ESA!BG10","v":0},{"$f":"DRE.ESA!BH10","v":0},{"$f":"DRE.ESA!BI10","v":0},{"$f":"DRE.ESA!BJ10","v":0},{"$f":"DRE.ESA!BK10","v":0},{"$f":"DRE.ESA!BL10","v":0},{"$f":"DRE.ESA!BM10","v":0},{"$f":"DRE.ESA!BN10","v":0},{"$f":"DRE.ESA!BO10","v":0},{"$f":"DRE.ESA!BP10","v":0},{"$f":"DRE.ESA!BQ10","v":0},{"$f":"DRE.ESA!BR10","v":0},{"$f":"DRE.ESA!BS10","v":0},{"$f":"DRE.ESA!BT10","v":0},{"$f":"DRE.ESA!BU10","v":0},{"$f":"DRE.ESA!BV10","v":0},{"$f":"DRE.ESA!BW10","v":0},{"$f":"DRE.ESA!BX10","v":0},{"$f":"DRE.ESA!BY10","v":0},{"$f":"DRE.ESA!CA10","v":0}]
[null,"Construction revenue",{"$f":"DRE.ESA!C11","v":0},{"$f":"DRE.ESA!D11","v":0},{"$f":"DRE.ESA!E11","v":0},{"$f":"DRE.ESA!F11","v":0},{"$f":"DRE.ESA!G11","v":0},{"$f":"DRE.ESA!H11","v":0},{"$f":"DRE.ESA!I11","v":0},{"$f":"DRE.ESA!J11","v":0},{"$f":"DRE.ESA!K11","v":0},{"$f":"DRE.ESA!L11","v":0},{"$f":"DRE.ESA!M11","v":0},{"$f":"DRE.ESA!N11","v":0},{"$f":"DRE.ESA!O11","v":0},{"$f":"DRE.ESA!P11","v":0},{"$f":"DRE.ESA!Q11","v":0},{"$f":"DRE.ESA!R11","v":0},{"$f":"DRE.ESA!S11","v":0},{"$f":"DRE.ESA!T11","v":0},{"$f":"DRE.ESA!U11","v":0},{"$f":"DRE.ESA!V11","v":0},{"$f":"DRE.ESA!W11","v":0},{"$f":"DRE.ESA!X11","v":0},{"$f":"DRE.ESA!Y11","v":0},{"$f":"DRE.ESA!Z11","v":0},{"$f":"DRE.ESA!AA11","v":0},{"$f":"DRE.ESA!AB11","v":0},{"$f":"DRE.ESA!AC11","v":0},{"$f":"DRE.ESA!AD11","v":0},{"$f":"DRE.ESA!AE11","v":0},{"$f":"DRE.ESA!AF11","v":0},{"$f":"DRE.ESA!AG11","v":0},{"$f":"DRE.ESA!AH11","v":0},{"$f":"DRE.ESA!AI11","v":0},{"$f":"DRE.ESA!AJ11","v":0},{"$f":"DRE.ESA!AK11","v":0},{"$f":"DRE.ESA!AL11","v":0},{"$f":"DRE.ESA!AM11","v":0},{"$f":"DRE.ESA!AN11","v":0},{"$f":"DRE.ESA!AO11","v":0},{"$f":"DRE.ESA!AP11","v":0},{"$f":"DRE.ESA!AQ11","v":0},{"$f":"DRE.ESA!AR11","v":0},{"$f":"DRE.ESA!AS11","v":0},{"$f":"DRE.ESA!AT11","v":0},{"$f":"DRE.ESA!AU11","v":0},{"$f":"DRE.ESA!AV11","v":0},{"$f":"DRE.ESA!AW11","v":0},{"$f":"DRE.ESA!AX11","v":0},{"$f":"DRE.ESA!AY11","v":0},{"$f":"DRE.ESA!AZ11","v":0},{"$f":"DRE.ESA!BA11","v":0},{"$f":"DRE.ESA!BB11","v":0},{"$f":"DRE.ESA!BC11","v":0},{"$f":"DRE.ESA!BD11","v":0},{"$f":"DRE.ESA!BE11","v":0},{"$f":"DRE.ESA!BF11","v":0},{"$f":"DRE.ESA!BG11","v":0},{"$f":"DRE.ESA!BH11","v":0},{"$f":"DRE.ESA!BI11","v":0},{"$f":"DRE.ESA!BJ11","v":0},{"$f":"DRE.ESA!BK11","v":0},{"$f":"DRE.ESA!BL11","v":0},{"$f":"DRE.ESA!BM11","v":0},{"$f":"DRE.ESA!BN11","v":0},{"$f":"DRE.ESA!BO11","v":0},{"$f":"DRE.ESA!BP11","v":0},{"$f":"DRE.ESA!BQ11","v":0},{"$f":"DRE.ESA!BR11","v":0},{"$f":"DRE.ESA!BS11","v":0},{"$f":"DRE.ESA!BT11","v":0},{"$f":"DRE.ESA!BU11","v":0},{"$f":"DRE.ESA!BV11","v":0},{"$f":"DRE.ESA!BW11","v":0},{"$f":"DRE.ESA!BX11","v":0},{"$f":"DRE.ESA!BY11","v":0},{"$f":"DRE.ESA!CA11","v":0}]
[null,"Net Unbilled Sales",{"$f":"DRE.ESA!C12","v":0},{"$f":"DRE.ESA!D12","v":0},{"$f":"DRE.ESA!E12","v":0},{"$f":"DRE.ESA!F12","v":0},{"$f":"DRE.ESA!G12","v":0},{"$f":"DRE.ESA!H12","v":0},{"$f":"DRE.ESA!I12","v":0},{"$f":"DRE.ESA!J12","v":0},{"$f":"DRE.ESA!K12","v":0},{"$f":"DRE.ESA!L12","v":0},{"$f":"DRE.ESA!M12","v":0},{"$f":"DRE.ESA!N12","v":0},{"$f":"DRE.ESA!O12","v":0},{"$f":"DRE.ESA!P12","v":0},{"$f":"DRE.ESA!Q12","v":0},{"$f":"DRE.ESA!R12","v":0},{"$f":"DRE.ESA!S12","v":0},{"$f":"DRE.ESA!T12","v":0},{"$f":"DRE.ESA!U12","v":0},{"$f":"DRE.ESA!V12","v":0},{"$f":"DRE.ESA!W12","v":0},{"$f":"DRE.ESA!X12","v":0},{"$f":"DRE.ESA!Y12","v":0},{"$f":"DRE.ESA!Z12","v":0},{"$f":"DRE.ESA!AA12","v":0},{"$f":"DRE.ESA!AB12","v":0},{"$f":"DRE.ESA!AC12","v":0},{"$f":"DRE.ESA!AD12","v":0},{"$f":"DRE.ESA!AE12","v":0},{"$f":"DRE.ESA!AF12","v":0},{"$f":"DRE.ESA!AG12","v":0},{"$f":"DRE.ESA!AH12","v":0},{"$f":"DRE.ESA!AI12","v":0},{"$f":"DRE.ESA!AJ12","v":0},{"$f":"DRE.ESA!AK12","v":0},{"$f":"DRE.ESA!AL12","v":0},{"$f":"DRE.ESA!AM12","v":0},{"$f":"DRE.ESA!AN12","v":0},{"$f":"DRE.ESA!AO12","v":0},{"$f":"DRE.ESA!AP12","v":0},{"$f":"DRE.ESA!AQ12","v":0},{"$f":"DRE.ESA!AR12","v":0},{"$f":"DRE.ESA!AS12","v":0},{"$f":"DRE.ESA!AT12","v":0},{"$f":"DRE.ESA!AU12","v":0},{"$f":"DRE.ESA!AV12","v":0},{"$f":"DRE.ESA!AW12","v":0},{"$f":"DRE.ESA!AX12","v":0},{"$f":"DRE.ESA!AY12","v":0},{"$f":"DRE.ESA!AZ12","v":0},{"$f":"DRE.ESA!BA12","v":0},{"$f":"DRE.ESA!BB12","v":0},{"$f":"DRE.ESA!BC12","v":0},{"$f":"DRE.ESA!BD12","v":0},{"$f":"DRE.ESA!BE12","v":0},{"$f":"DRE.ESA!BF12","v":0},{"$f":"DRE.ESA!BG12","v":0},{"$f":"DRE.ESA!BH12","v":0},{"$f":"DRE.ESA!BI12","v":0},{"$f":"DRE.ESA!BJ12","v":0},{"$f":"DRE.ESA!BK12","v":0},{"$f":"DRE.ESA!BL12","v":0},{"$f":"DRE.ESA!BM12","v":0},{"$f":"DRE.ESA!BN12","v":0},{"$f":"DRE.ESA!BO12","v":0},{"$f":"DRE.ESA!BP12","v":0},{"$f":"DRE.ESA!BQ12","v":0},{"$f":"DRE.ESA!BR12","v":0},{"$f":"DRE.ESA!BS12","v":0},{"$f":"DRE.ESA!BT12","v":0},{"$f":"DRE.ESA!BU12","v":0},{"$f":"DRE.ESA!BV12","v":0},{"$f":"DRE.ESA!BW12","v":0},{"$f":"DRE.ESA!BX12","v":0},{"$f":"DRE.ESA!BY12","v":0},{"$f":"DRE.ESA!CA12","v":0}]
[null,"Energia comercializada",{"$f":"DRE.ESA!C13","v":0},{"$f":"DRE.ESA!D13","v":0},{"$f":"DRE.ESA!E13","v":0},{"$f":"DRE.ESA!F13","v":0},{"$f":"DRE.ESA!G13","v":0},{"$f":"DRE.ESA!H13","v":0},{"$f":"DRE.ESA!I13","v":0},{"$f":"DRE.ESA!J13","v":0},{"$f":"DRE.ESA!K13","v":0},{"$f":"DRE.ESA!L13","v":0},{"$f":"DRE.ESA!M13","v":0},{"$f":"DRE.ESA!N13","v":0},{"$f":"DRE.ESA!O13","v":0},{"$f":"DRE.ESA!P13","v":0},{"$f":"DRE.ESA!Q13","v":0},{"$f":"DRE.ESA!R13","v":0},{"$f":"DRE.ESA!S13","v":0},{"$f":"DRE.ESA!T13","v":0},{"$f":"DRE.ESA!U13","v":0},{"$f":"DRE.ESA!V13","v":0},{"$f":"DRE.ESA!W13","v":0},{"$f":"DRE.ESA!X13","v":0},{"$f":"DRE.ESA!Y13","v":0},{"$f":"DRE.ESA!Z13","v":0},{"$f":"DRE.ESA!AA13","v":0},{"$f":"DRE.ESA!AB13","v":0},{"$f":"DRE.ESA!AC13","v":0},{"$f":"DRE.ESA!AD13","v":0},{"$f":"DRE.ESA!AE13","v":0},{"$f":"DRE.ESA!AF13","v":0},{"$f":"DRE.ESA!AG13","v":0},{"$f":"DRE.ESA!AH13","v":0},{"$f":"DRE.ESA!AI13","v":0},{"$f":"DRE.ESA!AJ13","v":0},{"$f":"DRE.ESA!AK13","v":0},{"$f":"DRE.ESA!AL13","v":0},{"$f":"DRE.ESA!AM13","v":0},{"$f":"DRE.ESA!AN13","v":0},{"$f":"DRE.ESA!AO13","v":0},{"$f":"DRE.ESA!AP13","v":0},{"$f":"DRE.ESA!AQ13","v":0},{"$f":"DRE.ESA!AR13","v":0},{"$f":"DRE.ESA!AS13","v":0},{"$f":"DRE.ESA!AT13","v":0},{"$f":"DRE.ESA!AU13","v":0},{"$f":"DRE.ESA!AV13","v":0},{"$f":"DRE.ESA!AW13","v":0},{"$f":"DRE.ESA!AX13","v":0},{"$f":"DRE.ESA!AY13","v":0},{"$f":"DRE.ESA!AZ13","v":0},{"$f":"DRE.ESA!BA13","v":0},{"$f":"DRE.ESA!BB13","v":0},{"$f":"DRE.ESA!BC13","v":0},{"$f":"DRE.ESA!BD13","v":0},{"$f":"DRE.ESA!BE13","v":0},{"$f":"DRE.ESA!BF13","v":0},{"$f":"DRE.ESA!BG13","v":0},{"$f":"DRE.ESA!BH13","v":0},{"$f":"DRE.ESA!BI13","v":0},{"$f":"DRE.ESA!BJ13","v":0},{"$f":"DRE.ESA!BK13","v":0},{"$f":"DRE.ESA!BL13","v":0},{"$f":"DRE.ESA!BM13","v":0},{"$f":"DRE.ESA!BN13","v":0},{"$f":"DRE.ESA!BO13","v":0},{"$f":"DRE.ESA!BP13","v":0},{"$f":"DRE.ESA!BQ13","v":0},{"$f":"DRE.ESA!BR13","v":0},{"$f":"DRE.ESA!BS13","v":0},{"$f":"DRE.ESA!BT13","v":0},{"$f":"DRE.ESA!BU13","v":0},{"$f":"DRE.ESA!BV13","v":0},{"$f":"DRE.ESA!BW13","v":0},{"$f":"DRE.ESA!BX13","v":0},{"$f":"DRE.ESA!BY13","v":0},{"$f":"DRE.ESA!CA13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.ESA!C14","v":0},{"$f":"DRE.ESA!D14","v":0},{"$f":"DRE.ESA!E14","v":0},{"$f":"DRE.ESA!F14","v":0},{"$f":"DRE.ESA!G14","v":0},{"$f":"DRE.ESA!H14","v":0},{"$f":"DRE.ESA!I14","v":0},{"$f":"DRE.ESA!J14","v":0},{"$f":"DRE.ESA!K14","v":0},{"$f":"DRE.ESA!L14","v":0},{"$f":"DRE.ESA!M14","v":0},{"$f":"DRE.ESA!N14","v":0},{"$f":"DRE.ESA!O14","v":0},{"$f":"DRE.ESA!P14","v":0},{"$f":"DRE.ESA!Q14","v":0},{"$f":"DRE.ESA!R14","v":0},{"$f":"DRE.ESA!S14","v":0},{"$f":"DRE.ESA!T14","v":0},{"$f":"DRE.ESA!U14","v":0},{"$f":"DRE.ESA!V14","v":0},{"$f":"DRE.ESA!W14","v":0},{"$f":"DRE.ESA!X14","v":0},{"$f":"DRE.ESA!Y14","v":0},{"$f":"DRE.ESA!Z14","v":0},{"$f":"DRE.ESA!AA14","v":0},{"$f":"DRE.ESA!AB14","v":0},{"$f":"DRE.ESA!AC14","v":0},{"$f":"DRE.ESA!AD14","v":0},{"$f":"DRE.ESA!AE14","v":0},{"$f":"DRE.ESA!AF14","v":0},{"$f":"DRE.ESA!AG14","v":0},{"$f":"DRE.ESA!AH14","v":0},{"$f":"DRE.ESA!AI14","v":0},{"$f":"DRE.ESA!AJ14","v":0},{"$f":"DRE.ESA!AK14","v":0},{"$f":"DRE.ESA!AL14","v":0},{"$f":"DRE.ESA!AM14","v":0},{"$f":"DRE.ESA!AN14","v":0},{"$f":"DRE.ESA!AO14","v":0},{"$f":"DRE.ESA!AP14","v":0},{"$f":"DRE.ESA!AQ14","v":0},{"$f":"DRE.ESA!AR14","v":0},{"$f":"DRE.ESA!AS14","v":0},{"$f":"DRE.ESA!AT14","v":0},{"$f":"DRE.ESA!AU14","v":0},{"$f":"DRE.ESA!AV14","v":0},{"$f":"DRE.ESA!AW14","v":0},{"$f":"DRE.ESA!AX14","v":0},{"$f":"DRE.ESA!AY14","v":0},{"$f":"DRE.ESA!AZ14","v":0},{"$f":"DRE.ESA!BA14","v":0},{"$f":"DRE.ESA!BB14","v":0},{"$f":"DRE.ESA!BC14","v":0},{"$f":"DRE.ESA!BD14","v":0},{"$f":"DRE.ESA!BE14","v":0},{"$f":"DRE.ESA!BF14","v":0},{"$f":"DRE.ESA!BG14","v":0},{"$f":"DRE.ESA!BH14","v":0},{"$f":"DRE.ESA!BI14","v":0},{"$f":"DRE.ESA!BJ14","v":0},{"$f":"DRE.ESA!BK14","v":0},{"$f":"DRE.ESA!BL14","v":0},{"$f":"DRE.ESA!BM14","v":0},{"$f":"DRE.ESA!BN14","v":0},{"$f":"DRE.ESA!BO14","v":0},{"$f":"DRE.ESA!BP14","v":0},{"$f":"DRE.ESA!BQ14","v":0},{"$f":"DRE.ESA!BR14","v":0},{"$f":"DRE.ESA!BS14","v":0},{"$f":"DRE.ESA!BT14","v":0},{"$f":"DRE.ESA!BU14","v":0},{"$f":"DRE.ESA!BV14","v":0},{"$f":"DRE.ESA!BW14","v":0},{"$f":"DRE.ESA!BX14","v":0},{"$f":"DRE.ESA!BY14","v":0},{"$f":"DRE.ESA!CA14","v":0}]
[null,"Creation and amortization - CVA",{"$f":"DRE.ESA!C15","v":0},{"$f":"DRE.ESA!D15","v":0},{"$f":"DRE.ESA!E15","v":0},{"$f":"DRE.ESA!F15","v":0},{"$f":"DRE.ESA!G15","v":0},{"$f":"DRE.ESA!H15","v":0},{"$f":"DRE.ESA!I15","v":0},{"$f":"DRE.ESA!J15","v":0},{"$f":"DRE.ESA!K15","v":0},{"$f":"DRE.ESA!L15","v":0},{"$f":"DRE.ESA!M15","v":0},{"$f":"DRE.ESA!N15","v":0},{"$f":"DRE.ESA!O15","v":0},{"$f":"DRE.ESA!P15","v":0},{"$f":"DRE.ESA!Q15","v":0},{"$f":"DRE.ESA!R15","v":0},{"$f":"DRE.ESA!S15","v":0},{"$f":"DRE.ESA!T15","v":0},{"$f":"DRE.ESA!U15","v":0},{"$f":"DRE.ESA!V15","v":0},{"$f":"DRE.ESA!W15","v":0},{"$f":"DRE.ESA!X15","v":0},{"$f":"DRE.ESA!Y15","v":0},{"$f":"DRE.ESA!Z15","v":0},{"$f":"DRE.ESA!AA15","v":0},{"$f":"DRE.ESA!AB15","v":0},{"$f":"DRE.ESA!AC15","v":0},{"$f":"DRE.ESA!AD15","v":0},{"$f":"DRE.ESA!AE15","v":0},{"$f":"DRE.ESA!AF15","v":0},{"$f":"DRE.ESA!AG15","v":0},{"$f":"DRE.ESA!AH15","v":0},{"$f":"DRE.ESA!AI15","v":0},{"$f":"DRE.ESA!AJ15","v":0},{"$f":"DRE.ESA!AK15","v":0},{"$f":"DRE.ESA!AL15","v":0},{"$f":"DRE.ESA!AM15","v":0},{"$f":"DRE.ESA!AN15","v":0},{"$f":"DRE.ESA!AO15","v":0},{"$f":"DRE.ESA!AP15","v":0},{"$f":"DRE.ESA!AQ15","v":0},{"$f":"DRE.ESA!AR15","v":0},{"$f":"DRE.ESA!AS15","v":0},{"$f":"DRE.ESA!AT15","v":0},{"$f":"DRE.ESA!AU15","v":0},{"$f":"DRE.ESA!AV15","v":0},{"$f":"DRE.ESA!AW15","v":0},{"$f":"DRE.ESA!AX15","v":0},{"$f":"DRE.ESA!AY15","v":0},{"$f":"DRE.ESA!AZ15","v":0},{"$f":"DRE.ESA!BA15","v":0},{"$f":"DRE.ESA!BB15","v":0},{"$f":"DRE.ESA!BC15","v":0},{"$f":"DRE.ESA!BD15","v":0},{"$f":"DRE.ESA!BE15","v":0},{"$f":"DRE.ESA!BF15","v":0},{"$f":"DRE.ESA!BG15","v":0},{"$f":"DRE.ESA!BH15","v":0},{"$f":"DRE.ESA!BI15","v":0},{"$f":"DRE.ESA!BJ15","v":0},{"$f":"DRE.ESA!BK15","v":0},{"$f":"DRE.ESA!BL15","v":0},{"$f":"DRE.ESA!BM15","v":0},{"$f":"DRE.ESA!BN15","v":0},{"$f":"DRE.ESA!BO15","v":0},{"$f":"DRE.ESA!BP15","v":0},{"$f":"DRE.ESA!BQ15","v":0},{"$f":"DRE.ESA!BR15","v":0},{"$f":"DRE.ESA!BS15","v":0},{"$f":"DRE.ESA!BT15","v":0},{"$f":"DRE.ESA!BU15","v":0},{"$f":"DRE.ESA!BV15","v":0},{"$f":"DRE.ESA!BW15","v":0},{"$f":"DRE.ESA!BX15","v":0},{"$f":"DRE.ESA!BY15","v":0},{"$f":"DRE.ESA!CA15","v":0}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.ESA!C16","v":0},{"$f":"DRE.ESA!D16","v":0},{"$f":"DRE.ESA!E16","v":0},{"$f":"DRE.ESA!F16","v":0},{"$f":"DRE.ESA!G16","v":0},{"$f":"DRE.ESA!H16","v":0},{"$f":"DRE.ESA!I16","v":0},{"$f":"DRE.ESA!J16","v":0},{"$f":"DRE.ESA!K16","v":0},{"$f":"DRE.ESA!L16","v":0},{"$f":"DRE.ESA!M16","v":0},{"$f":"DRE.ESA!N16","v":0},{"$f":"DRE.ESA!O16","v":0},{"$f":"DRE.ESA!P16","v":0},{"$f":"DRE.ESA!Q16","v":0},{"$f":"DRE.ESA!R16","v":0},{"$f":"DRE.ESA!S16","v":0},{"$f":"DRE.ESA!T16","v":0},{"$f":"DRE.ESA!U16","v":0},{"$f":"DRE.ESA!V16","v":0},{"$f":"DRE.ESA!W16","v":0},{"$f":"DRE.ESA!X16","v":0},{"$f":"DRE.ESA!Y16","v":0},{"$f":"DRE.ESA!Z16","v":0},{"$f":"DRE.ESA!AA16","v":0},{"$f":"DRE.ESA!AB16","v":0},{"$f":"DRE.ESA!AC16","v":0},{"$f":"DRE.ESA!AD16","v":0},{"$f":"DRE.ESA!AE16","v":0},{"$f":"DRE.ESA!AF16","v":0},{"$f":"DRE.ESA!AG16","v":0},{"$f":"DRE.ESA!AH16","v":0},{"$f":"DRE.ESA!AI16","v":0},{"$f":"DRE.ESA!AJ16","v":0},{"$f":"DRE.ESA!AK16","v":0},{"$f":"DRE.ESA!AL16","v":0},{"$f":"DRE.ESA!AM16","v":0},{"$f":"DRE.ESA!AN16","v":0},{"$f":"DRE.ESA!AO16","v":0},{"$f":"DRE.ESA!AP16","v":0},{"$f":"DRE.ESA!AQ16","v":0},{"$f":"DRE.ESA!AR16","v":0},{"$f":"DRE.ESA!AS16","v":0},{"$f":"DRE.ESA!AT16","v":0},{"$f":"DRE.ESA!AU16","v":0},{"$f":"DRE.ESA!AV16","v":0},{"$f":"DRE.ESA!AW16","v":0},{"$f":"DRE.ESA!AX16","v":0},{"$f":"DRE.ESA!AY16","v":0},{"$f":"DRE.ESA!AZ16","v":0},{"$f":"DRE.ESA!BA16","v":0},{"$f":"DRE.ESA!BB16","v":0},{"$f":"DRE.ESA!BC16","v":0},{"$f":"DRE.ESA!BD16","v":0},{"$f":"DRE.ESA!BE16","v":0},{"$f":"DRE.ESA!BF16","v":0},{"$f":"DRE.ESA!BG16","v":0},{"$f":"DRE.ESA!BH16","v":0},{"$f":"DRE.ESA!BI16","v":0},{"$f":"DRE.ESA!BJ16","v":0},{"$f":"DRE.ESA!BK16","v":0},{"$f":"DRE.ESA!BL16","v":0},{"$f":"DRE.ESA!BM16","v":0},{"$f":"DRE.ESA!BN16","v":0},{"$f":"DRE.ESA!BO16","v":0},{"$f":"DRE.ESA!BP16","v":0},{"$f":"DRE.ESA!BQ16","v":0},{"$f":"DRE.ESA!BR16","v":0},{"$f":"DRE.ESA!BS16","v":0},{"$f":"DRE.ESA!BT16","v":0},{"$f":"DRE.ESA!BU16","v":0},{"$f":"DRE.ESA!BV16","v":0},{"$f":"DRE.ESA!BW16","v":0},{"$f":"DRE.ESA!BX16","v":0},{"$f":"DRE.ESA!BY16","v":0},{"$f":"DRE.ESA!CA16","v":0}]
[null,"Concession financial asset",{"$f":"DRE.ESA!C17","v":0},{"$f":"DRE.ESA!D17","v":0},{"$f":"DRE.ESA!E17","v":0},{"$f":"DRE.ESA!F17","v":0},{"$f":"DRE.ESA!G17","v":0},{"$f":"DRE.ESA!H17","v":0},{"$f":"DRE.ESA!I17","v":0},{"$f":"DRE.ESA!J17","v":0},{"$f":"DRE.ESA!K17","v":0},{"$f":"DRE.ESA!L17","v":0},{"$f":"DRE.ESA!M17","v":0},{"$f":"DRE.ESA!N17","v":0},{"$f":"DRE.ESA!O17","v":0},{"$f":"DRE.ESA!P17","v":0},{"$f":"DRE.ESA!Q17","v":0},{"$f":"DRE.ESA!R17","v":0},{"$f":"DRE.ESA!S17","v":0},{"$f":"DRE.ESA!T17","v":0},{"$f":"DRE.ESA!U17","v":0},{"$f":"DRE.ESA!V17","v":0},{"$f":"DRE.ESA!W17","v":0},{"$f":"DRE.ESA!X17","v":0},{"$f":"DRE.ESA!Y17","v":0},{"$f":"DRE.ESA!Z17","v":0},{"$f":"DRE.ESA!AA17","v":0},{"$f":"DRE.ESA!AB17","v":0},{"$f":"DRE.ESA!AC17","v":0},{"$f":"DRE.ESA!AD17","v":0},{"$f":"DRE.ESA!AE17","v":0},{"$f":"DRE.ESA!AF17","v":0},{"$f":"DRE.ESA!AG17","v":0},{"$f":"DRE.ESA!AH17","v":0},{"$f":"DRE.ESA!AI17","v":0},{"$f":"DRE.ESA!AJ17","v":0},{"$f":"DRE.ESA!AK17","v":0},{"$f":"DRE.ESA!AL17","v":0},{"$f":"DRE.ESA!AM17","v":0},{"$f":"DRE.ESA!AN17","v":0},{"$f":"DRE.ESA!AO17","v":0},{"$f":"DRE.ESA!AP17","v":0},{"$f":"DRE.ESA!AQ17","v":0},{"$f":"DRE.ESA!AR17","v":0},{"$f":"DRE.ESA!AS17","v":0},{"$f":"DRE.ESA!AT17","v":0},{"$f":"DRE.ESA!AU17","v":0},{"$f":"DRE.ESA!AV17","v":0},{"$f":"DRE.ESA!AW17","v":0},{"$f":"DRE.ESA!AX17","v":0},{"$f":"DRE.ESA!AY17","v":0},{"$f":"DRE.ESA!AZ17","v":0},{"$f":"DRE.ESA!BA17","v":0},{"$f":"DRE.ESA!BB17","v":0},{"$f":"DRE.ESA!BC17","v":0},{"$f":"DRE.ESA!BD17","v":0},{"$f":"DRE.ESA!BE17","v":0},{"$f":"DRE.ESA!BF17","v":0},{"$f":"DRE.ESA!BG17","v":0},{"$f":"DRE.ESA!BH17","v":0},{"$f":"DRE.ESA!BI17","v":0},{"$f":"DRE.ESA!BJ17","v":0},{"$f":"DRE.ESA!BK17","v":0},{"$f":"DRE.ESA!BL17","v":0},{"$f":"DRE.ESA!BM17","v":0},{"$f":"DRE.ESA!BN17","v":0},{"$f":"DRE.ESA!BO17","v":0},{"$f":"DRE.ESA!BP17","v":0},{"$f":"DRE.ESA!BQ17","v":0},{"$f":"DRE.ESA!BR17","v":0},{"$f":"DRE.ESA!BS17","v":0},{"$f":"DRE.ESA!BT17","v":0},{"$f":"DRE.ESA!BU17","v":0},{"$f":"DRE.ESA!BV17","v":0},{"$f":"DRE.ESA!BW17","v":0},{"$f":"DRE.ESA!BX17","v":0},{"$f":"DRE.ESA!BY17","v":0},{"$f":"DRE.ESA!CA17","v":0}]
[]
[null,"Other revenues",{"$f":"DRE.ESA!C18","v":47063},{"$f":"DRE.ESA!D18","v":11697},{"$f":"DRE.ESA!E18","v":11674},{"$f":"DRE.ESA!F18","v":11672},{"$f":"DRE.ESA!G18","v":11683},{"$f":"DRE.ESA!H18","v":46726},{"$f":"DRE.ESA!I18","v":12491},{"$f":"DRE.ESA!J18","v":12962},{"$f":"DRE.ESA!K18","v":13030},{"$f":"DRE.ESA!L18","v":13118},{"$f":"DRE.ESA!M18","v":51601},{"$f":"DRE.ESA!N18","v":13440},{"$f":"DRE.ESA!O18","v":14218},{"$f":"DRE.ESA!P18","v":13901},{"$f":"DRE.ESA!Q18","v":13799},{"$f":"DRE.ESA!R18","v":55358},{"$f":"DRE.ESA!S18","v":14363},{"$f":"DRE.ESA!T18","v":15361},{"$f":"DRE.ESA!U18","v":15675},{"$f":"DRE.ESA!V18","v":15356},{"$f":"DRE.ESA!W18","v":60755},{"$f":"DRE.ESA!X18","v":15903},{"$f":"DRE.ESA!Y18","v":16201},{"$f":"DRE.ESA!Z18","v":16178},{"$f":"DRE.ESA!AA18","v":16024},{"$f":"DRE.ESA!AB18","v":64306},{"$f":"DRE.ESA!AC18","v":15609},{"$f":"DRE.ESA!AD18","v":16162},{"$f":"DRE.ESA!AE18","v":16384},{"$f":"DRE.ESA!AF18","v":16704},{"$f":"DRE.ESA!AG18","v":64859},{"$f":"DRE.ESA!AH18","v":17476},{"$f":"DRE.ESA!AI18","v":19897},{"$f":"DRE.ESA!AJ18","v":19415},{"$f":"DRE.ESA!AK18","v":18848},{"$f":"DRE.ESA!AL18","v":75636},{"$f":"DRE.ESA!AM18","v":15851},{"$f":"DRE.ESA!AN18","v":36768},{"$f":"DRE.ESA!AO18","v":49023},{"$f":"DRE.ESA!AP18","v":41552},{"$f":"DRE.ESA!AQ18","v":143194},{"$f":"DRE.ESA!AR18","v":39798},{"$f":"DRE.ESA!AS18","v":47647},{"$f":"DRE.ESA!AT18","v":50197},{"$f":"DRE.ESA!AU18","v":52220},{"$f":"DRE.ESA!AV18","v":189863},{"$f":"DRE.ESA!AW18","v":53206},{"$f":"DRE.ESA!AX18","v":62848},{"$f":"DRE.ESA!AY18","v":61898},{"$f":"DRE.ESA!AZ18","v":62474},{"$f":"DRE.ESA!BA18","v":240426},{"$f":"DRE.ESA!BB18","v":64066},{"$f":"DRE.ESA!BC18","v":62672},{"$f":"DRE.ESA!BD18","v":61099},{"$f":"DRE.ESA!BE18","v":59261},{"$f":"DRE.ESA!BF18","v":247098},{"$f":"DRE.ESA!BG18","v":61482},{"$f":"DRE.ESA!BH18","v":67366},{"$f":"DRE.ESA!BI18","v":69118},{"$f":"DRE.ESA!BJ18","v":70168},{"$f":"DRE.ESA!BK18","v":268134},{"$f":"DRE.ESA!BL18","v":66811},{"$f":"DRE.ESA!BM18","v":89251},{"$f":"DRE.ESA!BN18","v":90448},{"$f":"DRE.ESA!BO18","v":93090},{"$f":"DRE.ESA!BP18","v":339600},{"$f":"DRE.ESA!BQ18","v":84729},{"$f":"DRE.ESA!BR18","v":97726},{"$f":"DRE.ESA!BS18","v":96817},{"$f":"DRE.ESA!BT18","v":94133},{"$f":"DRE.ESA!BU18","v":373405},{"$f":"DRE.ESA!BV18","v":94670},{"$f":"DRE.ESA!BW18","v":102293},{"$f":"DRE.ESA!BX18","v":109985},{"$f":"DRE.ESA!BY18","v":111491},{"$f":"DRE.ESA!CA18","v":102836}]
[null,"Gross Revenue",{"$f":"DRE.ESA!C19","v":47063},{"$f":"DRE.ESA!D19","v":11697},{"$f":"DRE.ESA!E19","v":11674},{"$f":"DRE.ESA!F19","v":11672},{"$f":"DRE.ESA!G19","v":11683},{"$f":"DRE.ESA!H19","v":46726},{"$f":"DRE.ESA!I19","v":12491},{"$f":"DRE.ESA!J19","v":12962},{"$f":"DRE.ESA!K19","v":13030},{"$f":"DRE.ESA!L19","v":13118},{"$f":"DRE.ESA!M19","v":51601},{"$f":"DRE.ESA!N19","v":13440},{"$f":"DRE.ESA!O19","v":14218},{"$f":"DRE.ESA!P19","v":13901},{"$f":"DRE.ESA!Q19","v":13799},{"$f":"DRE.ESA!R19","v":55358},{"$f":"DRE.ESA!S19","v":14363},{"$f":"DRE.ESA!T19","v":15361},{"$f":"DRE.ESA!U19","v":15675},{"$f":"DRE.ESA!V19","v":15356},{"$f":"DRE.ESA!W19","v":60755},{"$f":"DRE.ESA!X19","v":15903},{"$f":"DRE.ESA!Y19","v":16201},{"$f":"DRE.ESA!Z19","v":16178},{"$f":"DRE.ESA!AA19","v":16024},{"$f":"DRE.ESA!AB19","v":64306},{"$f":"DRE.ESA!AC19","v":15609},{"$f":"DRE.ESA!AD19","v":16162},{"$f":"DRE.ESA!AE19","v":16384},{"$f":"DRE.ESA!AF19","v":16704},{"$f":"DRE.ESA!AG19","v":64859},{"$f":"DRE.ESA!AH19","v":17476},{"$f":"DRE.ESA!AI19","v":19897},{"$f":"DRE.ESA!AJ19","v":19415},{"$f":"DRE.ESA!AK19","v":18848},{"$f":"DRE.ESA!AL19","v":75636},{"$f":"DRE.ESA!AM19","v":15851},{"$f":"DRE.ESA!AN19","v":36768},{"$f":"DRE.ESA!AO19","v":49023},{"$f":"DRE.ESA!AP19","v":41552},{"$f":"DRE.ESA!AQ19","v":143194},{"$f":"DRE.ESA!AR19","v":39798},{"$f":"DRE.ESA!AS19","v":47647},{"$f":"DRE.ESA!AT19","v":50197},{"$f":"DRE.ESA!AU19","v":52220},{"$f":"DRE.ESA!AV19","v":189863},{"$f":"DRE.ESA!AW19","v":53206},{"$f":"DRE.ESA!AX19","v":62848},{"$f":"DRE.ESA!AY19","v":61898},{"$f":"DRE.ESA!AZ19","v":62474},{"$f":"DRE.ESA!BA19","v":240426},{"$f":"DRE.ESA!BB19","v":64066},{"$f":"DRE.ESA!BC19","v":62672},{"$f":"DRE.ESA!BD19","v":61099},{"$f":"DRE.ESA!BE19","v":59261},{"$f":"DRE.ESA!BF19","v":247098},{"$f":"DRE.ESA!BG19","v":61482},{"$f":"DRE.ESA!BH19","v":67366},{"$f":"DRE.ESA!BI19","v":69118},{"$f":"DRE.ESA!BJ19","v":70168},{"$f":"DRE.ESA!BK19","v":268134},{"$f":"DRE.ESA!BL19","v":66811},{"$f":"DRE.ESA!BM19","v":89251},{"$f":"DRE.ESA!BN19","v":90448},{"$f":"DRE.ESA!BO19","v":93090},{"$f":"DRE.ESA!BP19","v":339600},{"$f":"DRE.ESA!BQ19","v":84729},{"$f":"DRE.ESA!BR19","v":97726},{"$f":"DRE.ESA!BS19","v":96817},{"$f":"DRE.ESA!BT19","v":94133},{"$f":"DRE.ESA!BU19","v":373405},{"$f":"DRE.ESA!BV19","v":94670},{"$f":"DRE.ESA!BW19","v":102293},{"$f":"DRE.ESA!BX19","v":109985},{"$f":"DRE.ESA!BY19","v":111491},{"$f":"DRE.ESA!CA19","v":102836}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.ESA!C20","v":-5295},{"$f":"DRE.ESA!D20","v":-1316},{"$f":"DRE.ESA!E20","v":-1313},{"$f":"DRE.ESA!F20","v":-1314},{"$f":"DRE.ESA!G20","v":-1314},{"$f":"DRE.ESA!H20","v":-5257},{"$f":"DRE.ESA!I20","v":-1405},{"$f":"DRE.ESA!J20","v":-1459},{"$f":"DRE.ESA!K20","v":-1465},{"$f":"DRE.ESA!L20","v":-1476},{"$f":"DRE.ESA!M20","v":-5805},{"$f":"DRE.ESA!N20","v":-1512},{"$f":"DRE.ESA!O20","v":-1599},{"$f":"DRE.ESA!P20","v":-1564},{"$f":"DRE.ESA!Q20","v":-1552},{"$f":"DRE.ESA!R20","v":-6227},{"$f":"DRE.ESA!S20","v":-1616},{"$f":"DRE.ESA!T20","v":-1732},{"$f":"DRE.ESA!U20","v":-1748},{"$f":"DRE.ESA!V20","v":-1747},{"$f":"DRE.ESA!W20","v":-6843},{"$f":"DRE.ESA!X20","v":-1782},{"$f":"DRE.ESA!Y20","v":-1835},{"$f":"DRE.ESA!Z20","v":-1822},{"$f":"DRE.ESA!AA20","v":-1804},{"$f":"DRE.ESA!AB20","v":-7243},{"$f":"DRE.ESA!AC20","v":-1758},{"$f":"DRE.ESA!AD20","v":-1818},{"$f":"DRE.ESA!AE20","v":-1844},{"$f":"DRE.ESA!AF20","v":-1845},{"$f":"DRE.ESA!AG20","v":-7265},{"$f":"DRE.ESA!AH20","v":-1966},{"$f":"DRE.ESA!AI20","v":-2286},{"$f":"DRE.ESA!AJ20","v":-2184},{"$f":"DRE.ESA!AK20","v":-2119.33752},{"$f":"DRE.ESA!AL20","v":-8555.3375200000009},{"$f":"DRE.ESA!AM20","v":-1760.4937799999998},{"$f":"DRE.ESA!AN20","v":-3814.1304799999998},{"$f":"DRE.ESA!AO20","v":-6074},{"$f":"DRE.ESA!AP20","v":-4744.0144499999997},{"$f":"DRE.ESA!AQ20","v":-16392.638709999999},{"$f":"DRE.ESA!AR20","v":-4664},{"$f":"DRE.ESA!AS20","v":-5586},{"$f":"DRE.ESA!AT20","v":-5765},{"$f":"DRE.ESA!AU20","v":-6169},{"$f":"DRE.ESA!AV20","v":-22184},{"$f":"DRE.ESA!AW20","v":-6171},{"$f":"DRE.ESA!AX20","v":-7465},{"$f":"DRE.ESA!AY20","v":-7191},{"$f":"DRE.ESA!AZ20","v":-7464},{"$f":"DRE.ESA!BA20","v":-28291},{"$f":"DRE.ESA!BB20","v":-7354},{"$f":"DRE.ESA!BC20","v":-7373},{"$f":"DRE.ESA!BD20","v":-7075},{"$f":"DRE.ESA!BE20","v":-6797},{"$f":"DRE.ESA!BF20","v":-28599},{"$f":"DRE.ESA!BG20","v":-7021},{"$f":"DRE.ESA!BH20","v":-7974},{"$f":"DRE.ESA!BI20","v":-7927},{"$f":"DRE.ESA!BJ20","v":-8056},{"$f":"DRE.ESA!BK20","v":-30978},{"$f":"DRE.ESA!BL20","v":-7689},{"$f":"DRE.ESA!BM20","v":-10195},{"$f":"DRE.ESA!BN20","v":-10480},{"$f":"DRE.ESA!BO20","v":-10743},{"$f":"DRE.ESA!BP20","v":-39107},{"$f":"DRE.ESA!BQ20","v":-11918},{"$f":"DRE.ESA!BR20","v":-14786},{"$f":"DRE.ESA!BS20","v":-13797},{"$f":"DRE.ESA!BT20","v":-12847},{"$f":"DRE.ESA!BU20","v":-53348},{"$f":"DRE.ESA!BV20","v":-11134},{"$f":"DRE.ESA!BW20","v":-11997},{"$f":"DRE.ESA!BX20","v":-12922},{"$f":"DRE.ESA!BY20","v":-13039},{"$f":"DRE.ESA!CA20","v":-12258}]
[null,"RGR",{"$f":"DRE.ESA!C21","v":0},{"$f":"DRE.ESA!D21","v":0},{"$f":"DRE.ESA!E21","v":0},{"$f":"DRE.ESA!F21","v":0},{"$f":"DRE.ESA!G21","v":0},{"$f":"DRE.ESA!H21","v":0},{"$f":"DRE.ESA!I21","v":0},{"$f":"DRE.ESA!J21","v":0},{"$f":"DRE.ESA!K21","v":0},{"$f":"DRE.ESA!L21","v":0},{"$f":"DRE.ESA!M21","v":0},{"$f":"DRE.ESA!N21","v":0},{"$f":"DRE.ESA!O21","v":0},{"$f":"DRE.ESA!P21","v":0},{"$f":"DRE.ESA!Q21","v":0},{"$f":"DRE.ESA!R21","v":0},{"$f":"DRE.ESA!S21","v":0},{"$f":"DRE.ESA!T21","v":0},{"$f":"DRE.ESA!U21","v":0},{"$f":"DRE.ESA!V21","v":0},{"$f":"DRE.ESA!W21","v":0},{"$f":"DRE.ESA!X21","v":0},{"$f":"DRE.ESA!Y21","v":0},{"$f":"DRE.ESA!Z21","v":0},{"$f":"DRE.ESA!AA21","v":0},{"$f":"DRE.ESA!AB21","v":0},{"$f":"DRE.ESA!AC21","v":0},{"$f":"DRE.ESA!AD21","v":0},{"$f":"DRE.ESA!AE21","v":0},{"$f":"DRE.ESA!AF21","v":0},{"$f":"DRE.ESA!AG21","v":0},{"$f":"DRE.ESA!AH21","v":0},{"$f":"DRE.ESA!AI21","v":0},{"$f":"DRE.ESA!AJ21","v":0},{"$f":"DRE.ESA!AK21","v":0},{"$f":"DRE.ESA!AL21","v":0},{"$f":"DRE.ESA!AM21","v":0},{"$f":"DRE.ESA!AN21","v":0},{"$f":"DRE.ESA!AO21","v":0},{"$f":"DRE.ESA!AP21","v":0},{"$f":"DRE.ESA!AQ21","v":0},{"$f":"DRE.ESA!AR21","v":0},{"$f":"DRE.ESA!AS21","v":0},{"$f":"DRE.ESA!AT21","v":0},{"$f":"DRE.ESA!AU21","v":0},{"$f":"DRE.ESA!AV21","v":0},{"$f":"DRE.ESA!AW21","v":0},{"$f":"DRE.ESA!AX21","v":0},{"$f":"DRE.ESA!AY21","v":0},{"$f":"DRE.ESA!AZ21","v":0},{"$f":"DRE.ESA!BA21","v":0},{"$f":"DRE.ESA!BB21","v":0},{"$f":"DRE.ESA!BC21","v":0},{"$f":"DRE.ESA!BD21","v":0},{"$f":"DRE.ESA!BE21","v":0},{"$f":"DRE.ESA!BF21","v":0},{"$f":"DRE.ESA!BG21","v":0},{"$f":"DRE.ESA!BH21","v":0},{"$f":"DRE.ESA!BI21","v":0},{"$f":"DRE.ESA!BJ21","v":0},{"$f":"DRE.ESA!BK21","v":0},{"$f":"DRE.ESA!BL21","v":0},{"$f":"DRE.ESA!BM21","v":0},{"$f":"DRE.ESA!BN21","v":0},{"$f":"DRE.ESA!BO21","v":0},{"$f":"DRE.ESA!BP21","v":0},{"$f":"DRE.ESA!BQ21","v":0},{"$f":"DRE.ESA!BR21","v":0},{"$f":"DRE.ESA!BS21","v":0},{"$f":"DRE.ESA!BT21","v":"-"},{"$f":"DRE.ESA!BU21","v":0},{"$f":"DRE.ESA!BV21","v":0},{"$f":"DRE.ESA!BW21","v":0},{"$f":"DRE.ESA!BX21","v":0},{"$f":"DRE.ESA!BY21","v":0},{"$f":"DRE.ESA!CA21","v":"-"}]
[null,"ICMS",{"$f":"DRE.ESA!C22","v":0},{"$f":"DRE.ESA!D22","v":0},{"$f":"DRE.ESA!E22","v":0},{"$f":"DRE.ESA!F22","v":0},{"$f":"DRE.ESA!G22","v":0},{"$f":"DRE.ESA!H22","v":0},{"$f":"DRE.ESA!I22","v":0},{"$f":"DRE.ESA!J22","v":0},{"$f":"DRE.ESA!K22","v":0},{"$f":"DRE.ESA!L22","v":0},{"$f":"DRE.ESA!M22","v":0},{"$f":"DRE.ESA!N22","v":0},{"$f":"DRE.ESA!O22","v":0},{"$f":"DRE.ESA!P22","v":0},{"$f":"DRE.ESA!Q22","v":0},{"$f":"DRE.ESA!R22","v":0},{"$f":"DRE.ESA!S22","v":0},{"$f":"DRE.ESA!T22","v":0},{"$f":"DRE.ESA!U22","v":0},{"$f":"DRE.ESA!V22","v":0},{"$f":"DRE.ESA!W22","v":0},{"$f":"DRE.ESA!X22","v":0},{"$f":"DRE.ESA!Y22","v":0},{"$f":"DRE.ESA!Z22","v":0},{"$f":"DRE.ESA!AA22","v":0},{"$f":"DRE.ESA!AB22","v":0},{"$f":"DRE.ESA!AC22","v":0},{"$f":"DRE.ESA!AD22","v":0},{"$f":"DRE.ESA!AE22","v":0},{"$f":"DRE.ESA!AF22","v":0},{"$f":"DRE.ESA!AG22","v":0},{"$f":"DRE.ESA!AH22","v":0},{"$f":"DRE.ESA!AI22","v":0},{"$f":"DRE.ESA!AJ22","v":0},{"$f":"DRE.ESA!AK22","v":0},{"$f":"DRE.ESA!AL22","v":0},{"$f":"DRE.ESA!AM22","v":0},{"$f":"DRE.ESA!AN22","v":0},{"$f":"DRE.ESA!AO22","v":0},{"$f":"DRE.ESA!AP22","v":0},{"$f":"DRE.ESA!AQ22","v":0},{"$f":"DRE.ESA!AR22","v":0},{"$f":"DRE.ESA!AS22","v":0},{"$f":"DRE.ESA!AT22","v":0},{"$f":"DRE.ESA!AU22","v":0},{"$f":"DRE.ESA!AV22","v":0},{"$f":"DRE.ESA!AW22","v":0},{"$f":"DRE.ESA!AX22","v":0},{"$f":"DRE.ESA!AY22","v":0},{"$f":"DRE.ESA!AZ22","v":0},{"$f":"DRE.ESA!BA22","v":0},{"$f":"DRE.ESA!BB22","v":0},{"$f":"DRE.ESA!BC22","v":0},{"$f":"DRE.ESA!BD22","v":0},{"$f":"DRE.ESA!BE22","v":0},{"$f":"DRE.ESA!BF22","v":0},{"$f":"DRE.ESA!BG22","v":0},{"$f":"DRE.ESA!BH22","v":0},{"$f":"DRE.ESA!BI22","v":0},{"$f":"DRE.ESA!BJ22","v":0},{"$f":"DRE.ESA!BK22","v":0},{"$f":"DRE.ESA!BL22","v":0},{"$f":"DRE.ESA!BM22","v":0},{"$f":"DRE.ESA!BN22","v":0},{"$f":"DRE.ESA!BO22","v":0},{"$f":"DRE.ESA!BP22","v":0},{"$f":"DRE.ESA!BQ22","v":0},{"$f":"DRE.ESA!BR22","v":0},{"$f":"DRE.ESA!BS22","v":0},{"$f":"DRE.ESA!BT22","v":0},{"$f":"DRE.ESA!BU22","v":0},{"$f":"DRE.ESA!BV22","v":0},{"$f":"DRE.ESA!BW22","v":0},{"$f":"DRE.ESA!BX22","v":0},{"$f":"DRE.ESA!BY22","v":0},{"$f":"DRE.ESA!CA22","v":0}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.ESA!C23","v":0},{"$f":"DRE.ESA!D23","v":0},{"$f":"DRE.ESA!E23","v":0},{"$f":"DRE.ESA!F23","v":0},{"$f":"DRE.ESA!G23","v":0},{"$f":"DRE.ESA!H23","v":0},{"$f":"DRE.ESA!I23","v":0},{"$f":"DRE.ESA!J23","v":0},{"$f":"DRE.ESA!K23","v":0},{"$f":"DRE.ESA!L23","v":0},{"$f":"DRE.ESA!M23","v":0},{"$f":"DRE.ESA!N23","v":0},{"$f":"DRE.ESA!O23","v":0},{"$f":"DRE.ESA!P23","v":0},{"$f":"DRE.ESA!Q23","v":0},{"$f":"DRE.ESA!R23","v":0},{"$f":"DRE.ESA!S23","v":0},{"$f":"DRE.ESA!T23","v":0},{"$f":"DRE.ESA!U23","v":0},{"$f":"DRE.ESA!V23","v":0},{"$f":"DRE.ESA!W23","v":0},{"$f":"DRE.ESA!X23","v":0},{"$f":"DRE.ESA!Y23","v":0},{"$f":"DRE.ESA!Z23","v":0},{"$f":"DRE.ESA!AA23","v":0},{"$f":"DRE.ESA!AB23","v":0},{"$f":"DRE.ESA!AC23","v":0},{"$f":"DRE.ESA!AD23","v":0},{"$f":"DRE.ESA!AE23","v":0},{"$f":"DRE.ESA!AF23","v":0},{"$f":"DRE.ESA!AG23","v":0},{"$f":"DRE.ESA!AH23","v":0},{"$f":"DRE.ESA!AI23","v":0},{"$f":"DRE.ESA!AJ23","v":0},{"$f":"DRE.ESA!AK23","v":0},{"$f":"DRE.ESA!AL23","v":0},{"$f":"DRE.ESA!AM23","v":0},{"$f":"DRE.ESA!AN23","v":0},{"$f":"DRE.ESA!AO23","v":0},{"$f":"DRE.ESA!AP23","v":0},{"$f":"DRE.ESA!AQ23","v":0},{"$f":"DRE.ESA!AR23","v":0},{"$f":"DRE.ESA!AS23","v":0},{"$f":"DRE.ESA!AT23","v":0},{"$f":"DRE.ESA!AU23","v":0},{"$f":"DRE.ESA!AV23","v":0},{"$f":"DRE.ESA!AW23","v":0},{"$f":"DRE.ESA!AX23","v":0},{"$f":"DRE.ESA!AY23","v":0},{"$f":"DRE.ESA!AZ23","v":0},{"$f":"DRE.ESA!BA23","v":0},{"$f":"DRE.ESA!BB23","v":0},{"$f":"DRE.ESA!BC23","v":0},{"$f":"DRE.ESA!BD23","v":0},{"$f":"DRE.ESA!BE23","v":0},{"$f":"DRE.ESA!BF23","v":0},{"$f":"DRE.ESA!BG23","v":0},{"$f":"DRE.ESA!BH23","v":0},{"$f":"DRE.ESA!BI23","v":0},{"$f":"DRE.ESA!BJ23","v":0},{"$f":"DRE.ESA!BK23","v":0},{"$f":"DRE.ESA!BL23","v":0},{"$f":"DRE.ESA!BM23","v":0},{"$f":"DRE.ESA!BN23","v":0},{"$f":"DRE.ESA!BO23","v":0},{"$f":"DRE.ESA!BP23","v":0},{"$f":"DRE.ESA!BQ23","v":0},{"$f":"DRE.ESA!BR23","v":0},{"$f":"DRE.ESA!BS23","v":0},{"$f":"DRE.ESA!BT23","v":0},{"$f":"DRE.ESA!BU23","v":0},{"$f":"DRE.ESA!BV23","v":0},{"$f":"DRE.ESA!BW23","v":0},{"$f":"DRE.ESA!BX23","v":0},{"$f":"DRE.ESA!BY23","v":0},{"$f":"DRE.ESA!CA23","v":0}]
[null,"Net Revenue",{"$f":"DRE.ESA!C24","v":41768},{"$f":"DRE.ESA!D24","v":10381},{"$f":"DRE.ESA!E24","v":10361},{"$f":"DRE.ESA!F24","v":10358},{"$f":"DRE.ESA!G24","v":10369},{"$f":"DRE.ESA!H24","v":41469},{"$f":"DRE.ESA!I24","v":11086},{"$f":"DRE.ESA!J24","v":11503},{"$f":"DRE.ESA!K24","v":11565},{"$f":"DRE.ESA!L24","v":11642},{"$f":"DRE.ESA!M24","v":45796},{"$f":"DRE.ESA!N24","v":11928},{"$f":"DRE.ESA!O24","v":12619},{"$f":"DRE.ESA!P24","v":12337},{"$f":"DRE.ESA!Q24","v":12247},{"$f":"DRE.ESA!R24","v":49131},{"$f":"DRE.ESA!S24","v":12747},{"$f":"DRE.ESA!T24","v":13629},{"$f":"DRE.ESA!U24","v":13927},{"$f":"DRE.ESA!V24","v":13609},{"$f":"DRE.ESA!W24","v":53912},{"$f":"DRE.ESA!X24","v":14121},{"$f":"DRE.ESA!Y24","v":14366},{"$f":"DRE.ESA!Z24","v":14356},{"$f":"DRE.ESA!AA24","v":14220},{"$f":"DRE.ESA!AB24","v":57063},{"$f":"DRE.ESA!AC24","v":13851},{"$f":"DRE.ESA!AD24","v":14344},{"$f":"DRE.ESA!AE24","v":14540},{"$f":"DRE.ESA!AF24","v":14859},{"$f":"DRE.ESA!AG24","v":57594},{"$f":"DRE.ESA!AH24","v":15510},{"$f":"DRE.ESA!AI24","v":17611},{"$f":"DRE.ESA!AJ24","v":17231},{"$f":"DRE.ESA!AK24","v":16728.662479999999},{"$f":"DRE.ESA!AL24","v":67080.662479999999},{"$f":"DRE.ESA!AM24","v":14090.506219999999},{"$f":"DRE.ESA!AN24","v":32953.86952},{"$f":"DRE.ESA!AO24","v":42949},{"$f":"DRE.ESA!AP24","v":36807.985549999998},{"$f":"DRE.ESA!AQ24","v":126801.36129},{"$f":"DRE.ESA!AR24","v":35134},{"$f":"DRE.ESA!AS24","v":42061},{"$f":"DRE.ESA!AT24","v":44432},{"$f":"DRE.ESA!AU24","v":46051},{"$f":"DRE.ESA!AV24","v":167679},{"$f":"DRE.ESA!AW24","v":47035},{"$f":"DRE.ESA!AX24","v":55383},{"$f":"DRE.ESA!AY24","v":54707},{"$f":"DRE.ESA!AZ24","v":55010},{"$f":"DRE.ESA!BA24","v":212135},{"$f":"DRE.ESA!BB24","v":56712},{"$f":"DRE.ESA!BC24","v":55299},{"$f":"DRE.ESA!BD24","v":54024},{"$f":"DRE.ESA!BE24","v":52464},{"$f":"DRE.ESA!BF24","v":218499},{"$f":"DRE.ESA!BG24","v":54461},{"$f":"DRE.ESA!BH24","v":59392},{"$f":"DRE.ESA!BI24","v":61191},{"$f":"DRE.ESA!BJ24","v":62112},{"$f":"DRE.ESA!BK24","v":237156},{"$f":"DRE.ESA!BL24","v":59122},{"$f":"DRE.ESA!BM24","v":79056},{"$f":"DRE.ESA!BN24","v":79968},{"$f":"DRE.ESA!BO24","v":82347},{"$f":"DRE.ESA!BP24","v":300493},{"$f":"DRE.ESA!BQ24","v":72811},{"$f":"DRE.ESA!BR24","v":82940},{"$f":"DRE.ESA!BS24","v":83020},{"$f":"DRE.ESA!BT24","v":81286},{"$f":"DRE.ESA!BU24","v":320057},{"$f":"DRE.ESA!BV24","v":83536},{"$f":"DRE.ESA!BW24","v":90296},{"$f":"DRE.ESA!BX24","v":97063},{"$f":"DRE.ESA!BY24","v":98452},{"$f":"DRE.ESA!CA24","v":90578}]
[null,"Non-Manageable Costs",{"$f":"DRE.ESA!C25","v":0},{"$f":"DRE.ESA!D25","v":0},{"$f":"DRE.ESA!E25","v":0},{"$f":"DRE.ESA!F25","v":0},{"$f":"DRE.ESA!G25","v":0},{"$f":"DRE.ESA!H25","v":0},{"$f":"DRE.ESA!I25","v":0},{"$f":"DRE.ESA!J25","v":0},{"$f":"DRE.ESA!K25","v":0},{"$f":"DRE.ESA!L25","v":0},{"$f":"DRE.ESA!M25","v":0},{"$f":"DRE.ESA!N25","v":0},{"$f":"DRE.ESA!O25","v":0},{"$f":"DRE.ESA!P25","v":0},{"$f":"DRE.ESA!Q25","v":0},{"$f":"DRE.ESA!R25","v":0},{"$f":"DRE.ESA!S25","v":0},{"$f":"DRE.ESA!T25","v":0},{"$f":"DRE.ESA!U25","v":0},{"$f":"DRE.ESA!V25","v":0},{"$f":"DRE.ESA!W25","v":0},{"$f":"DRE.ESA!X25","v":0},{"$f":"DRE.ESA!Y25","v":0},{"$f":"DRE.ESA!Z25","v":0},{"$f":"DRE.ESA!AA25","v":0},{"$f":"DRE.ESA!AB25","v":0},{"$f":"DRE.ESA!AC25","v":0},{"$f":"DRE.ESA!AD25","v":0},{"$f":"DRE.ESA!AE25","v":0},{"$f":"DRE.ESA!AF25","v":0},{"$f":"DRE.ESA!AG25","v":0},{"$f":"DRE.ESA!AH25","v":0},{"$f":"DRE.ESA!AI25","v":0},{"$f":"DRE.ESA!AJ25","v":0},{"$f":"DRE.ESA!AK25","v":0},{"$f":"DRE.ESA!AL25","v":0},{"$f":"DRE.ESA!AM25","v":0},{"$f":"DRE.ESA!AN25","v":0},{"$f":"DRE.ESA!AO25","v":0},{"$f":"DRE.ESA!AP25","v":0},{"$f":"DRE.ESA!AQ25","v":0},{"$f":"DRE.ESA!AR25","v":0},{"$f":"DRE.ESA!AS25","v":0},{"$f":"DRE.ESA!AT25","v":0},{"$f":"DRE.ESA!AU25","v":0},{"$f":"DRE.ESA!AV25","v":0},{"$f":"DRE.ESA!AW25","v":0},{"$f":"DRE.ESA!AX25","v":0},{"$f":"DRE.ESA!AY25","v":0},{"$f":"DRE.ESA!AZ25","v":0},{"$f":"DRE.ESA!BA25","v":0},{"$f":"DRE.ESA!BB25","v":0},{"$f":"DRE.ESA!BC25","v":0},{"$f":"DRE.ESA!BD25","v":0},{"$f":"DRE.ESA!BE25","v":0},{"$f":"DRE.ESA!BF25","v":0},{"$f":"DRE.ESA!BG25","v":0},{"$f":"DRE.ESA!BH25","v":0},{"$f":"DRE.ESA!BI25","v":0},{"$f":"DRE.ESA!BJ25","v":0},{"$f":"DRE.ESA!BK25","v":0},{"$f":"DRE.ESA!BL25","v":0},{"$f":"DRE.ESA!BM25","v":0},{"$f":"DRE.ESA!BN25","v":0},{"$f":"DRE.ESA!BO25","v":0},{"$f":"DRE.ESA!BP25","v":0},{"$f":"DRE.ESA!BQ25","v":0},{"$f":"DRE.ESA!BR25","v":0},{"$f":"DRE.ESA!BS25","v":0},{"$f":"DRE.ESA!BT25","v":0},{"$f":"DRE.ESA!BU25","v":0},{"$f":"DRE.ESA!BV25","v":0},{"$f":"DRE.ESA!BW25","v":0},{"$f":"DRE.ESA!BX25","v":0},{"$f":"DRE.ESA!BY25","v":0},{"$f":"DRE.ESA!CA25","v":0}]
[null,"Electricity Purchased",{"$f":"DRE.ESA!C26","v":0},{"$f":"DRE.ESA!D26","v":0},{"$f":"DRE.ESA!E26","v":0},{"$f":"DRE.ESA!F26","v":0},{"$f":"DRE.ESA!G26","v":0},{"$f":"DRE.ESA!H26","v":0},{"$f":"DRE.ESA!I26","v":0},{"$f":"DRE.ESA!J26","v":0},{"$f":"DRE.ESA!K26","v":0},{"$f":"DRE.ESA!L26","v":0},{"$f":"DRE.ESA!M26","v":0},{"$f":"DRE.ESA!N26","v":0},{"$f":"DRE.ESA!O26","v":0},{"$f":"DRE.ESA!P26","v":0},{"$f":"DRE.ESA!Q26","v":0},{"$f":"DRE.ESA!R26","v":0},{"$f":"DRE.ESA!S26","v":0},{"$f":"DRE.ESA!T26","v":0},{"$f":"DRE.ESA!U26","v":0},{"$f":"DRE.ESA!V26","v":0},{"$f":"DRE.ESA!W26","v":0},{"$f":"DRE.ESA!X26","v":0},{"$f":"DRE.ESA!Y26","v":0},{"$f":"DRE.ESA!Z26","v":0},{"$f":"DRE.ESA!AA26","v":0},{"$f":"DRE.ESA!AB26","v":0},{"$f":"DRE.ESA!AC26","v":0},{"$f":"DRE.ESA!AD26","v":0},{"$f":"DRE.ESA!AE26","v":0},{"$f":"DRE.ESA!AF26","v":0},{"$f":"DRE.ESA!AG26","v":0},{"$f":"DRE.ESA!AH26","v":0},{"$f":"DRE.ESA!AI26","v":0},{"$f":"DRE.ESA!AJ26","v":0},{"$f":"DRE.ESA!AK26","v":0},{"$f":"DRE.ESA!AL26","v":0},{"$f":"DRE.ESA!AM26","v":0},{"$f":"DRE.ESA!AN26","v":0},{"$f":"DRE.ESA!AO26","v":0},{"$f":"DRE.ESA!AP26","v":0},{"$f":"DRE.ESA!AQ26","v":0},{"$f":"DRE.ESA!AR26","v":0},{"$f":"DRE.ESA!AS26","v":0},{"$f":"DRE.ESA!AT26","v":0},{"$f":"DRE.ESA!AU26","v":0},{"$f":"DRE.ESA!AV26","v":0},{"$f":"DRE.ESA!AW26","v":0},{"$f":"DRE.ESA!AX26","v":0},{"$f":"DRE.ESA!AY26","v":0},{"$f":"DRE.ESA!AZ26","v":0},{"$f":"DRE.ESA!BA26","v":0},{"$f":"DRE.ESA!BB26","v":0},{"$f":"DRE.ESA!BC26","v":0},{"$f":"DRE.ESA!BD26","v":0},{"$f":"DRE.ESA!BE26","v":0},{"$f":"DRE.ESA!BF26","v":0},{"$f":"DRE.ESA!BG26","v":0},{"$f":"DRE.ESA!BH26","v":0},{"$f":"DRE.ESA!BI26","v":0},{"$f":"DRE.ESA!BJ26","v":0},{"$f":"DRE.ESA!BK26","v":0},{"$f":"DRE.ESA!BL26","v":0},{"$f":"DRE.ESA!BM26","v":0},{"$f":"DRE.ESA!BN26","v":0},{"$f":"DRE.ESA!BO26","v":0},{"$f":"DRE.ESA!BP26","v":0},{"$f":"DRE.ESA!BQ26","v":0},{"$f":"DRE.ESA!BR26","v":0},{"$f":"DRE.ESA!BS26","v":0},{"$f":"DRE.ESA!BT26","v":0},{"$f":"DRE.ESA!BU26","v":0},{"$f":"DRE.ESA!BV26","v":0},{"$f":"DRE.ESA!BW26","v":0},{"$f":"DRE.ESA!BX26","v":0},{"$f":"DRE.ESA!BY26","v":0},{"$f":"DRE.ESA!CA26","v":0}]
[null,"Energy Transport",{"$f":"DRE.ESA!C27","v":0},{"$f":"DRE.ESA!D27","v":0},{"$f":"DRE.ESA!E27","v":0},{"$f":"DRE.ESA!F27","v":0},{"$f":"DRE.ESA!G27","v":0},{"$f":"DRE.ESA!H27","v":0},{"$f":"DRE.ESA!I27","v":0},{"$f":"DRE.ESA!J27","v":0},{"$f":"DRE.ESA!K27","v":0},{"$f":"DRE.ESA!L27","v":0},{"$f":"DRE.ESA!M27","v":0},{"$f":"DRE.ESA!N27","v":0},{"$f":"DRE.ESA!O27","v":0},{"$f":"DRE.ESA!P27","v":0},{"$f":"DRE.ESA!Q27","v":0},{"$f":"DRE.ESA!R27","v":0},{"$f":"DRE.ESA!S27","v":0},{"$f":"DRE.ESA!T27","v":0},{"$f":"DRE.ESA!U27","v":0},{"$f":"DRE.ESA!V27","v":0},{"$f":"DRE.ESA!W27","v":0},{"$f":"DRE.ESA!X27","v":0},{"$f":"DRE.ESA!Y27","v":0},{"$f":"DRE.ESA!Z27","v":0},{"$f":"DRE.ESA!AA27","v":0},{"$f":"DRE.ESA!AB27","v":0},{"$f":"DRE.ESA!AC27","v":0},{"$f":"DRE.ESA!AD27","v":0},{"$f":"DRE.ESA!AE27","v":0},{"$f":"DRE.ESA!AF27","v":0},{"$f":"DRE.ESA!AG27","v":0},{"$f":"DRE.ESA!AH27","v":0},{"$f":"DRE.ESA!AI27","v":0},{"$f":"DRE.ESA!AJ27","v":0},{"$f":"DRE.ESA!AK27","v":0},{"$f":"DRE.ESA!AL27","v":0},{"$f":"DRE.ESA!AM27","v":0},{"$f":"DRE.ESA!AN27","v":0},{"$f":"DRE.ESA!AO27","v":0},{"$f":"DRE.ESA!AP27","v":0},{"$f":"DRE.ESA!AQ27","v":0},{"$f":"DRE.ESA!AR27","v":0},{"$f":"DRE.ESA!AS27","v":0},{"$f":"DRE.ESA!AT27","v":0},{"$f":"DRE.ESA!AU27","v":0},{"$f":"DRE.ESA!AV27","v":0},{"$f":"DRE.ESA!AW27","v":0},{"$f":"DRE.ESA!AX27","v":0},{"$f":"DRE.ESA!AY27","v":0},{"$f":"DRE.ESA!AZ27","v":0},{"$f":"DRE.ESA!BA27","v":0},{"$f":"DRE.ESA!BB27","v":0},{"$f":"DRE.ESA!BC27","v":0},{"$f":"DRE.ESA!BD27","v":0},{"$f":"DRE.ESA!BE27","v":0},{"$f":"DRE.ESA!BF27","v":0},{"$f":"DRE.ESA!BG27","v":0},{"$f":"DRE.ESA!BH27","v":0},{"$f":"DRE.ESA!BI27","v":0},{"$f":"DRE.ESA!BJ27","v":0},{"$f":"DRE.ESA!BK27","v":0},{"$f":"DRE.ESA!BL27","v":0},{"$f":"DRE.ESA!BM27","v":0},{"$f":"DRE.ESA!BN27","v":0},{"$f":"DRE.ESA!BO27","v":0},{"$f":"DRE.ESA!BP27","v":0},{"$f":"DRE.ESA!BQ27","v":0},{"$f":"DRE.ESA!BR27","v":0},{"$f":"DRE.ESA!BS27","v":0},{"$f":"DRE.ESA!BT27","v":0},{"$f":"DRE.ESA!BU27","v":0},{"$f":"DRE.ESA!BV27","v":0},{"$f":"DRE.ESA!BW27","v":0},{"$f":"DRE.ESA!BX27","v":0},{"$f":"DRE.ESA!BY27","v":0},{"$f":"DRE.ESA!CA27","v":0}]
[null,"PMSO",{"$f":"DRE.ESA!C28","v":-23616},{"$f":"DRE.ESA!D28","v":-6283},{"$f":"DRE.ESA!E28","v":-6468},{"$f":"DRE.ESA!F28","v":-6344},{"$f":"DRE.ESA!G28","v":-8165},{"$f":"DRE.ESA!H28","v":-27260},{"$f":"DRE.ESA!I28","v":-6019},{"$f":"DRE.ESA!J28","v":-5703},{"$f":"DRE.ESA!K28","v":-6548},{"$f":"DRE.ESA!L28","v":-8371},{"$f":"DRE.ESA!M28","v":-26641},{"$f":"DRE.ESA!N28","v":-6860},{"$f":"DRE.ESA!O28","v":-8017},{"$f":"DRE.ESA!P28","v":-7835},{"$f":"DRE.ESA!Q28","v":-8509},{"$f":"DRE.ESA!R28","v":-31221},{"$f":"DRE.ESA!S28","v":-5157},{"$f":"DRE.ESA!T28","v":-5568},{"$f":"DRE.ESA!U28","v":-7069},{"$f":"DRE.ESA!V28","v":-9057},{"$f":"DRE.ESA!W28","v":-26851},{"$f":"DRE.ESA!X28","v":-13661},{"$f":"DRE.ESA!Y28","v":-17073},{"$f":"DRE.ESA!Z28","v":-15960},{"$f":"DRE.ESA!AA28","v":-11337},{"$f":"DRE.ESA!AB28","v":-58031},{"$f":"DRE.ESA!AC28","v":-10772},{"$f":"DRE.ESA!AD28","v":-32039},{"$f":"DRE.ESA!AE28","v":-11142},{"$f":"DRE.ESA!AF28","v":-13713},{"$f":"DRE.ESA!AG28","v":-67666},{"$f":"DRE.ESA!AH28","v":-9988},{"$f":"DRE.ESA!AI28","v":-11421},{"$f":"DRE.ESA!AJ28","v":-10766},{"$f":"DRE.ESA!AK28","v":-14507},{"$f":"DRE.ESA!AL28","v":-46682},{"$f":"DRE.ESA!AM28","v":-14048.64183},{"$f":"DRE.ESA!AN28","v":-25220},{"$f":"DRE.ESA!AO28","v":-26008},{"$f":"DRE.ESA!AP28","v":-38343},{"$f":"DRE.ESA!AQ28","v":-103619.64183000001},{"$f":"DRE.ESA!AR28","v":-32879},{"$f":"DRE.ESA!AS28","v":-38751},{"$f":"DRE.ESA!AT28","v":-36474},{"$f":"DRE.ESA!AU28","v":-56181},{"$f":"DRE.ESA!AV28","v":-163293},{"$f":"DRE.ESA!AW28","v":-35802},{"$f":"DRE.ESA!AX28","v":-41744},{"$f":"DRE.ESA!AY28","v":-39216},{"$f":"DRE.ESA!AZ28","v":-64042},{"$f":"DRE.ESA!BA28","v":-180804},{"$f":"DRE.ESA!BB28","v":-41889},{"$f":"DRE.ESA!BC28","v":-40948},{"$f":"DRE.ESA!BD28","v":-44229},{"$f":"DRE.ESA!BE28","v":-78793},{"$f":"DRE.ESA!BF28","v":-205859},{"$f":"DRE.ESA!BG28","v":-39834},{"$f":"DRE.ESA!BH28","v":-50452},{"$f":"DRE.ESA!BI28","v":-55704},{"$f":"DRE.ESA!BJ28","v":-81269},{"$f":"DRE.ESA!BK28","v":-227259},{"$f":"DRE.ESA!BL28","v":-44837},{"$f":"DRE.ESA!BM28","v":-61597},{"$f":"DRE.ESA!BN28","v":-65582},{"$f":"DRE.ESA!BO28","v":-89164},{"$f":"DRE.ESA!BP28","v":-261180},{"$f":"DRE.ESA!BQ28","v":-60381},{"$f":"DRE.ESA!BR28","v":-75213},{"$f":"DRE.ESA!BS28","v":-70732},{"$f":"DRE.ESA!BT28","v":-107475},{"$f":"DRE.ESA!BU28","v":-313801},{"$f":"DRE.ESA!BV28","v":-79127},{"$f":"DRE.ESA!BW28","v":-86226},{"$f":"DRE.ESA!BX28","v":-89678},{"$f":"DRE.ESA!BY28","v":-97748},{"$f":"DRE.ESA!CA28","v":-94143}]
[null,"Personnel",{"$f":"DRE.ESA!C29","v":-12626},{"$f":"DRE.ESA!D29","v":-3063},{"$f":"DRE.ESA!E29","v":-3714},{"$f":"DRE.ESA!F29","v":-3470},{"$f":"DRE.ESA!G29","v":-5307},{"$f":"DRE.ESA!H29","v":-15554},{"$f":"DRE.ESA!I29","v":-3390},{"$f":"DRE.ESA!J29","v":-3808},{"$f":"DRE.ESA!K29","v":-3955},{"$f":"DRE.ESA!L29","v":-4616},{"$f":"DRE.ESA!M29","v":-15769},{"$f":"DRE.ESA!N29","v":-3613},{"$f":"DRE.ESA!O29","v":-4025},{"$f":"DRE.ESA!P29","v":-4482},{"$f":"DRE.ESA!Q29","v":-5340},{"$f":"DRE.ESA!R29","v":-17460},{"$f":"DRE.ESA!S29","v":-2491},{"$f":"DRE.ESA!T29","v":-4105},{"$f":"DRE.ESA!U29","v":-3400},{"$f":"DRE.ESA!V29","v":-5172},{"$f":"DRE.ESA!W29","v":-15168},{"$f":"DRE.ESA!X29","v":-3352},{"$f":"DRE.ESA!Y29","v":-4368},{"$f":"DRE.ESA!Z29","v":-4571},{"$f":"DRE.ESA!AA29","v":-5068},{"$f":"DRE.ESA!AB29","v":-17359},{"$f":"DRE.ESA!AC29","v":-4573},{"$f":"DRE.ESA!AD29","v":-5624},{"$f":"DRE.ESA!AE29","v":-6103},{"$f":"DRE.ESA!AF29","v":-8884},{"$f":"DRE.ESA!AG29","v":-25184},{"$f":"DRE.ESA!AH29","v":-5854},{"$f":"DRE.ESA!AI29","v":-6419},{"$f":"DRE.ESA!AJ29","v":-7476},{"$f":"DRE.ESA!AK29","v":-8908},{"$f":"DRE.ESA!AL29","v":-28657},{"$f":"DRE.ESA!AM29","v":-8682.8464199999999},{"$f":"DRE.ESA!AN29","v":-17524},{"$f":"DRE.ESA!AO29","v":-17617},{"$f":"DRE.ESA!AP29","v":-25092},{"$f":"DRE.ESA!AQ29","v":-68915.846420000002},{"$f":"DRE.ESA!AR29","v":-16649},{"$f":"DRE.ESA!AS29","v":-18778},{"$f":"DRE.ESA!AT29","v":-18365},{"$f":"DRE.ESA!AU29","v":-34472},{"$f":"DRE.ESA!AV29","v":-88264},{"$f":"DRE.ESA!AW29","v":-23496},{"$f":"DRE.ESA!AX29","v":-26703},{"$f":"DRE.ESA!AY29","v":-26714},{"$f":"DRE.ESA!AZ29","v":-41467},{"$f":"DRE.ESA!BA29","v":-118380},{"$f":"DRE.ESA!BB29","v":-29490},{"$f":"DRE.ESA!BC29","v":-29169},{"$f":"DRE.ESA!BD29","v":-28201},{"$f":"DRE.ESA!BE29","v":-48855},{"$f":"DRE.ESA!BF29","v":-135715},{"$f":"DRE.ESA!BG29","v":-27885},{"$f":"DRE.ESA!BH29","v":-34695},{"$f":"DRE.ESA!BI29","v":-35052},{"$f":"DRE.ESA!BJ29","v":-55421},{"$f":"DRE.ESA!BK29","v":-153053},{"$f":"DRE.ESA!BL29","v":-33456},{"$f":"DRE.ESA!BM29","v":-42923},{"$f":"DRE.ESA!BN29","v":-39686},{"$f":"DRE.ESA!BO29","v":-63489},{"$f":"DRE.ESA!BP29","v":-179554},{"$f":"DRE.ESA!BQ29","v":-44034},{"$f":"DRE.ESA!BR29","v":-51739},{"$f":"DRE.ESA!BS29","v":-46631},{"$f":"DRE.ESA!BT29","v":-77410},{"$f":"DRE.ESA!BU29","v":-219814},{"$f":"DRE.ESA!BV29","v":-56783},{"$f":"DRE.ESA!BW29","v":-67256},{"$f":"DRE.ESA!BX29","v":-65970},{"$f":"DRE.ESA!BY29","v":-64944},{"$f":"DRE.ESA!CA29","v":-66169}]
[null,"Pension Fund",{"$f":"DRE.ESA!C30","v":0},{"$f":"DRE.ESA!D30","v":0},{"$f":"DRE.ESA!E30","v":0},{"$f":"DRE.ESA!F30","v":0},{"$f":"DRE.ESA!G30","v":0},{"$f":"DRE.ESA!H30","v":0},{"$f":"DRE.ESA!I30","v":0},{"$f":"DRE.ESA!J30","v":0},{"$f":"DRE.ESA!K30","v":0},{"$f":"DRE.ESA!L30","v":0},{"$f":"DRE.ESA!M30","v":0},{"$f":"DRE.ESA!N30","v":0},{"$f":"DRE.ESA!O30","v":0},{"$f":"DRE.ESA!P30","v":0},{"$f":"DRE.ESA!Q30","v":0},{"$f":"DRE.ESA!R30","v":0},{"$f":"DRE.ESA!S30","v":0},{"$f":"DRE.ESA!T30","v":0},{"$f":"DRE.ESA!U30","v":0},{"$f":"DRE.ESA!V30","v":0},{"$f":"DRE.ESA!W30","v":0},{"$f":"DRE.ESA!X30","v":-41},{"$f":"DRE.ESA!Y30","v":-42},{"$f":"DRE.ESA!Z30","v":-44},{"$f":"DRE.ESA!AA30","v":-43},{"$f":"DRE.ESA!AB30","v":-170},{"$f":"DRE.ESA!AC30","v":-2053},{"$f":"DRE.ESA!AD30","v":-80},{"$f":"DRE.ESA!AE30","v":-86},{"$f":"DRE.ESA!AF30","v":1910},{"$f":"DRE.ESA!AG30","v":-309},{"$f":"DRE.ESA!AH30","v":-72},{"$f":"DRE.ESA!AI30","v":-76},{"$f":"DRE.ESA!AJ30","v":-88},{"$f":"DRE.ESA!AK30","v":-115},{"$f":"DRE.ESA!AL30","v":-351},{"$f":"DRE.ESA!AM30","v":-103.00512000000001},{"$f":"DRE.ESA!AN30","v":-136},{"$f":"DRE.ESA!AO30","v":-204},{"$f":"DRE.ESA!AP30","v":"'"},{"$f":"DRE.ESA!AQ30","v":-685.00512000000003},{"$f":"DRE.ESA!AR30","v":-519},{"$f":"DRE.ESA!AS30","v":-520},{"$f":"DRE.ESA!AT30","v":-924},{"$f":"DRE.ESA!AU30","v":-1152},{"$f":"DRE.ESA!AV30","v":-3115},{"$f":"DRE.ESA!AW30","v":-771},{"$f":"DRE.ESA!AX30","v":-832},{"$f":"DRE.ESA!AY30","v":-893},{"$f":"DRE.ESA!AZ30","v":-968},{"$f":"DRE.ESA!BA30","v":-3464},{"$f":"DRE.ESA!BB30","v":-998},{"$f":"DRE.ESA!BC30","v":1035},{"$f":"DRE.ESA!BD30","v":-1026},{"$f":"DRE.ESA!BE30","v":-824},{"$f":"DRE.ESA!BF30","v":-1813},{"$f":"DRE.ESA!BG30","v":-769},{"$f":"DRE.ESA!BH30","v":-870},{"$f":"DRE.ESA!BI30","v":-905},{"$f":"DRE.ESA!BJ30","v":-946},{"$f":"DRE.ESA!BK30","v":-3490},{"$f":"DRE.ESA!BL30","v":-1008},{"$f":"DRE.ESA!BM30","v":-1079},{"$f":"DRE.ESA!BN30","v":-1098},{"$f":"DRE.ESA!BO30","v":-1042},{"$f":"DRE.ESA!BP30","v":-4227},{"$f":"DRE.ESA!BQ30","v":-1223},{"$f":"DRE.ESA!BR30","v":-1290},{"$f":"DRE.ESA!BS30","v":-1333},{"$f":"DRE.ESA!BT30","v":-1408},{"$f":"DRE.ESA!BU30","v":-5254},{"$f":"DRE.ESA!BV30","v":-1483},{"$f":"DRE.ESA!BW30","v":-1491},{"$f":"DRE.ESA!BX30","v":-1641},{"$f":"DRE.ESA!BY30","v":-1683},{"$f":"DRE.ESA!CA30","v":-1614}]
[null,"Material",{"$f":"DRE.ESA!C31","v":-466},{"$f":"DRE.ESA!D31","v":-131},{"$f":"DRE.ESA!E31","v":-92},{"$f":"DRE.ESA!F31","v":-111},{"$f":"DRE.ESA!G31","v":-119},{"$f":"DRE.ESA!H31","v":-453},{"$f":"DRE.ESA!I31","v":-94},{"$f":"DRE.ESA!J31","v":-159},{"$f":"DRE.ESA!K31","v":-163},{"$f":"DRE.ESA!L31","v":-140},{"$f":"DRE.ESA!M31","v":-556},{"$f":"DRE.ESA!N31","v":-123},{"$f":"DRE.ESA!O31","v":-129},{"$f":"DRE.ESA!P31","v":-107},{"$f":"DRE.ESA!Q31","v":-142},{"$f":"DRE.ESA!R31","v":-501},{"$f":"DRE.ESA!S31","v":-106},{"$f":"DRE.ESA!T31","v":-122},{"$f":"DRE.ESA!U31","v":-160},{"$f":"DRE.ESA!V31","v":-118},{"$f":"DRE.ESA!W31","v":-506},{"$f":"DRE.ESA!X31","v":-100},{"$f":"DRE.ESA!Y31","v":-157},{"$f":"DRE.ESA!Z31","v":-157},{"$f":"DRE.ESA!AA31","v":-184},{"$f":"DRE.ESA!AB31","v":-598},{"$f":"DRE.ESA!AC31","v":-115},{"$f":"DRE.ESA!AD31","v":-176},{"$f":"DRE.ESA!AE31","v":-170},{"$f":"DRE.ESA!AF31","v":-227},{"$f":"DRE.ESA!AG31","v":-688},{"$f":"DRE.ESA!AH31","v":-157},{"$f":"DRE.ESA!AI31","v":-132},{"$f":"DRE.ESA!AJ31","v":-218},{"$f":"DRE.ESA!AK31","v":-165},{"$f":"DRE.ESA!AL31","v":-672},{"$f":"DRE.ESA!AM31","v":-235.79029},{"$f":"DRE.ESA!AN31","v":-332},{"$f":"DRE.ESA!AO31","v":-507},{"$f":"DRE.ESA!AP31","v":-430},{"$f":"DRE.ESA!AQ31","v":-1504.7902899999999},{"$f":"DRE.ESA!AR31","v":-205},{"$f":"DRE.ESA!AS31","v":-256},{"$f":"DRE.ESA!AT31","v":-447},{"$f":"DRE.ESA!AU31","v":-560},{"$f":"DRE.ESA!AV31","v":-1468},{"$f":"DRE.ESA!AW31","v":-526},{"$f":"DRE.ESA!AX31","v":-379},{"$f":"DRE.ESA!AY31","v":-459},{"$f":"DRE.ESA!AZ31","v":-747},{"$f":"DRE.ESA!BA31","v":-2111},{"$f":"DRE.ESA!BB31","v":-616},{"$f":"DRE.ESA!BC31","v":-638},{"$f":"DRE.ESA!BD31","v":-484},{"$f":"DRE.ESA!BE31","v":-533},{"$f":"DRE.ESA!BF31","v":-2271},{"$f":"DRE.ESA!BG31","v":-954},{"$f":"DRE.ESA!BH31","v":-397},{"$f":"DRE.ESA!BI31","v":-507},{"$f":"DRE.ESA!BJ31","v":-326},{"$f":"DRE.ESA!BK31","v":-2184},{"$f":"DRE.ESA!BL31","v":-322},{"$f":"DRE.ESA!BM31","v":-588},{"$f":"DRE.ESA!BN31","v":-706},{"$f":"DRE.ESA!BO31","v":-354},{"$f":"DRE.ESA!BP31","v":-1970},{"$f":"DRE.ESA!BQ31","v":-780},{"$f":"DRE.ESA!BR31","v":-514},{"$f":"DRE.ESA!BS31","v":-1009},{"$f":"DRE.ESA!BT31","v":-354},{"$f":"DRE.ESA!BU31","v":-2657},{"$f":"DRE.ESA!BV31","v":-766},{"$f":"DRE.ESA!BW31","v":-735},{"$f":"DRE.ESA!BX31","v":-1477},{"$f":"DRE.ESA!BY31","v":-1095},{"$f":"DRE.ESA!CA31","v":-921}]
[null,"Outsourced Services",{"$f":"DRE.ESA!C32","v":-9437},{"$f":"DRE.ESA!D32","v":-2152},{"$f":"DRE.ESA!E32","v":-2901},{"$f":"DRE.ESA!F32","v":-2453},{"$f":"DRE.ESA!G32","v":-2683},{"$f":"DRE.ESA!H32","v":-10189},{"$f":"DRE.ESA!I32","v":-1602},{"$f":"DRE.ESA!J32","v":-1982},{"$f":"DRE.ESA!K32","v":-2162},{"$f":"DRE.ESA!L32","v":-3210},{"$f":"DRE.ESA!M32","v":-8956},{"$f":"DRE.ESA!N32","v":-2873},{"$f":"DRE.ESA!O32","v":-3603},{"$f":"DRE.ESA!P32","v":-2845},{"$f":"DRE.ESA!Q32","v":-2602},{"$f":"DRE.ESA!R32","v":-11923},{"$f":"DRE.ESA!S32","v":-2274},{"$f":"DRE.ESA!T32","v":-1445},{"$f":"DRE.ESA!U32","v":-3044},{"$f":"DRE.ESA!V32","v":-3534},{"$f":"DRE.ESA!W32","v":-10297},{"$f":"DRE.ESA!X32","v":-9949},{"$f":"DRE.ESA!Y32","v":-11629},{"$f":"DRE.ESA!Z32","v":-11171},{"$f":"DRE.ESA!AA32","v":-5730},{"$f":"DRE.ESA!AB32","v":-38479},{"$f":"DRE.ESA!AC32","v":-3490},{"$f":"DRE.ESA!AD32","v":-26022},{"$f":"DRE.ESA!AE32","v":-4187},{"$f":"DRE.ESA!AF32","v":-6029},{"$f":"DRE.ESA!AG32","v":-39728},{"$f":"DRE.ESA!AH32","v":-3476},{"$f":"DRE.ESA!AI32","v":-4555},{"$f":"DRE.ESA!AJ32","v":-2809},{"$f":"DRE.ESA!AK32","v":-4670},{"$f":"DRE.ESA!AL32","v":-15510},{"$f":"DRE.ESA!AM32","v":-4457},{"$f":"DRE.ESA!AN32","v":-6862},{"$f":"DRE.ESA!AO32","v":-6742},{"$f":"DRE.ESA!AP32","v":-11858},{"$f":"DRE.ESA!AQ32","v":-29919},{"$f":"DRE.ESA!AR32","v":-14461},{"$f":"DRE.ESA!AS32","v":-19131},{"$f":"DRE.ESA!AT32","v":-14270},{"$f":"DRE.ESA!AU32","v":-19043},{"$f":"DRE.ESA!AV32","v":-66905},{"$f":"DRE.ESA!AW32","v":-10098},{"$f":"DRE.ESA!AX32","v":-13229},{"$f":"DRE.ESA!AY32","v":-9871},{"$f":"DRE.ESA!AZ32","v":-19083},{"$f":"DRE.ESA!BA32","v":-52281},{"$f":"DRE.ESA!BB32","v":-8946},{"$f":"DRE.ESA!BC32","v":-10572},{"$f":"DRE.ESA!BD32","v":-14225},{"$f":"DRE.ESA!BE32","v":-26901},{"$f":"DRE.ESA!BF32","v":-60644},{"$f":"DRE.ESA!BG32","v":-7819},{"$f":"DRE.ESA!BH32","v":-13372},{"$f":"DRE.ESA!BI32","v":-17194},{"$f":"DRE.ESA!BJ32","v":-23150},{"$f":"DRE.ESA!BK32","v":-61535},{"$f":"DRE.ESA!BL32","v":-7695},{"$f":"DRE.ESA!BM32","v":-13513},{"$f":"DRE.ESA!BN32","v":-21469},{"$f":"DRE.ESA!BO32","v":-23984},{"$f":"DRE.ESA!BP32","v":-66661},{"$f":"DRE.ESA!BQ32","v":-11901},{"$f":"DRE.ESA!BR32","v":-19383},{"$f":"DRE.ESA!BS32","v":-18790},{"$f":"DRE.ESA!BT32","v":-24798},{"$f":"DRE.ESA!BU32","v":-74872},{"$f":"DRE.ESA!BV32","v":-17602},{"$f":"DRE.ESA!BW32","v":-14548},{"$f":"DRE.ESA!BX32","v":-19608},{"$f":"DRE.ESA!BY32","v":-23887},{"$f":"DRE.ESA!CA32","v":-18244}]
[null,"Other Expenses",{"$f":"DRE.ESA!C33","v":-1087},{"$f":"DRE.ESA!D33","v":-937},{"$f":"DRE.ESA!E33","v":239},{"$f":"DRE.ESA!F33","v":-310},{"$f":"DRE.ESA!G33","v":-56},{"$f":"DRE.ESA!H33","v":-1064},{"$f":"DRE.ESA!I33","v":-933},{"$f":"DRE.ESA!J33","v":246},{"$f":"DRE.ESA!K33","v":-268},{"$f":"DRE.ESA!L33","v":-405},{"$f":"DRE.ESA!M33","v":-1360},{"$f":"DRE.ESA!N33","v":-251},{"$f":"DRE.ESA!O33","v":-260},{"$f":"DRE.ESA!P33","v":-401},{"$f":"DRE.ESA!Q33","v":-425},{"$f":"DRE.ESA!R33","v":-1337},{"$f":"DRE.ESA!S33","v":-286},{"$f":"DRE.ESA!T33","v":104},{"$f":"DRE.ESA!U33","v":-465},{"$f":"DRE.ESA!V33","v":-233},{"$f":"DRE.ESA!W33","v":-880},{"$f":"DRE.ESA!X33","v":-219},{"$f":"DRE.ESA!Y33","v":-877},{"$f":"DRE.ESA!Z33","v":-17},{"$f":"DRE.ESA!AA33","v":-312},{"$f":"DRE.ESA!AB33","v":-1425},{"$f":"DRE.ESA!AC33","v":-541},{"$f":"DRE.ESA!AD33","v":-137},{"$f":"DRE.ESA!AE33","v":-596},{"$f":"DRE.ESA!AF33","v":-483},{"$f":"DRE.ESA!AG33","v":-1757},{"$f":"DRE.ESA!AH33","v":-429},{"$f":"DRE.ESA!AI33","v":-239},{"$f":"DRE.ESA!AJ33","v":-175},{"$f":"DRE.ESA!AK33","v":-649},{"$f":"DRE.ESA!AL33","v":-1492},{"$f":"DRE.ESA!AM33","v":-570},{"$f":"DRE.ESA!AN33","v":-366},{"$f":"DRE.ESA!AO33","v":-938},{"$f":"DRE.ESA!AP33","v":-721},{"$f":"DRE.ESA!AQ33","v":-2595},{"$f":"DRE.ESA!AR33","v":-1045},{"$f":"DRE.ESA!AS33","v":-66},{"$f":"DRE.ESA!AT33","v":-2468},{"$f":"DRE.ESA!AU33","v":-954},{"$f":"DRE.ESA!AV33","v":-3541},{"$f":"DRE.ESA!AW33","v":-911},{"$f":"DRE.ESA!AX33","v":-601},{"$f":"DRE.ESA!AY33","v":-1279},{"$f":"DRE.ESA!AZ33","v":-1777},{"$f":"DRE.ESA!BA33","v":-4568},{"$f":"DRE.ESA!BB33","v":-1839},{"$f":"DRE.ESA!BC33","v":-1604},{"$f":"DRE.ESA!BD33","v":-293},{"$f":"DRE.ESA!BE33","v":-1680},{"$f":"DRE.ESA!BF33","v":-5416},{"$f":"DRE.ESA!BG33","v":-2407},{"$f":"DRE.ESA!BH33","v":-1118},{"$f":"DRE.ESA!BI33","v":-2046},{"$f":"DRE.ESA!BJ33","v":-1426},{"$f":"DRE.ESA!BK33","v":-6997},{"$f":"DRE.ESA!BL33","v":-2356},{"$f":"DRE.ESA!BM33","v":-3494},{"$f":"DRE.ESA!BN33","v":-2623},{"$f":"DRE.ESA!BO33","v":-295},{"$f":"DRE.ESA!BP33","v":-8768},{"$f":"DRE.ESA!BQ33","v":-2443},{"$f":"DRE.ESA!BR33","v":-2287},{"$f":"DRE.ESA!BS33","v":-2969},{"$f":"DRE.ESA!BT33","v":-3505},{"$f":"DRE.ESA!BU33","v":-11204},{"$f":"DRE.ESA!BV33","v":-2493},{"$f":"DRE.ESA!BW33","v":-2196},{"$f":"DRE.ESA!BX33","v":-982},{"$f":"DRE.ESA!BY33","v":-6139},{"$f":"DRE.ESA!CA33","v":-7195}]
[null,"Fines and Compensation",{"$f":"DRE.ESA!C34","v":0},{"$f":"DRE.ESA!D34","v":0},{"$f":"DRE.ESA!E34","v":0},{"$f":"DRE.ESA!F34","v":0},{"$f":"DRE.ESA!G34","v":0},{"$f":"DRE.ESA!H34","v":0},{"$f":"DRE.ESA!I34","v":0},{"$f":"DRE.ESA!J34","v":0},{"$f":"DRE.ESA!K34","v":0},{"$f":"DRE.ESA!L34","v":0},{"$f":"DRE.ESA!M34","v":0},{"$f":"DRE.ESA!N34","v":0},{"$f":"DRE.ESA!O34","v":0},{"$f":"DRE.ESA!P34","v":0},{"$f":"DRE.ESA!Q34","v":0},{"$f":"DRE.ESA!R34","v":0},{"$f":"DRE.ESA!S34","v":0},{"$f":"DRE.ESA!T34","v":0},{"$f":"DRE.ESA!U34","v":0},{"$f":"DRE.ESA!V34","v":0},{"$f":"DRE.ESA!W34","v":0},{"$f":"DRE.ESA!X34","v":0},{"$f":"DRE.ESA!Y34","v":0},{"$f":"DRE.ESA!Z34","v":0},{"$f":"DRE.ESA!AA34","v":0},{"$f":"DRE.ESA!AB34","v":0},{"$f":"DRE.ESA!AC34","v":0},{"$f":"DRE.ESA!AD34","v":0},{"$f":"DRE.ESA!AE34","v":0},{"$f":"DRE.ESA!AF34","v":0},{"$f":"DRE.ESA!AG34","v":0},{"$f":"DRE.ESA!AH34","v":0},{"$f":"DRE.ESA!AI34","v":0},{"$f":"DRE.ESA!AJ34","v":0},{"$f":"DRE.ESA!AK34","v":0},{"$f":"DRE.ESA!AL34","v":0},{"$f":"DRE.ESA!AM34","v":0},{"$f":"DRE.ESA!AN34","v":0},{"$f":"DRE.ESA!AO34","v":0},{"$f":"DRE.ESA!AP34","v":0},{"$f":"DRE.ESA!AQ34","v":0},{"$f":"DRE.ESA!AR34","v":0},{"$f":"DRE.ESA!AS34","v":0},{"$f":"DRE.ESA!AT34","v":0},{"$f":"DRE.ESA!AU34","v":0},{"$f":"DRE.ESA!AV34","v":0},{"$f":"DRE.ESA!AW34","v":0},{"$f":"DRE.ESA!AX34","v":0},{"$f":"DRE.ESA!AY34","v":0},{"$f":"DRE.ESA!AZ34","v":0},{"$f":"DRE.ESA!BA34","v":0},{"$f":"DRE.ESA!BB34","v":0},{"$f":"DRE.ESA!BC34","v":0},{"$f":"DRE.ESA!BD34","v":0},{"$f":"DRE.ESA!BE34","v":0},{"$f":"DRE.ESA!BF34","v":0},{"$f":"DRE.ESA!BG34","v":0},{"$f":"DRE.ESA!BH34","v":0},{"$f":"DRE.ESA!BI34","v":0},{"$f":"DRE.ESA!BJ34","v":0},{"$f":"DRE.ESA!BK34","v":0},{"$f":"DRE.ESA!BL34","v":0},{"$f":"DRE.ESA!BM34","v":0},{"$f":"DRE.ESA!BN34","v":0},{"$f":"DRE.ESA!BO34","v":0},{"$f":"DRE.ESA!BP34","v":0},{"$f":"DRE.ESA!BQ34","v":0},{"$f":"DRE.ESA!BR34","v":0},{"$f":"DRE.ESA!BS34","v":0},{"$f":"DRE.ESA!BT34","v":0},{"$f":"DRE.ESA!BU34","v":0},{"$f":"DRE.ESA!BV34","v":0},{"$f":"DRE.ESA!BW34","v":0},{"$f":"DRE.ESA!BX34","v":0},{"$f":"DRE.ESA!BY34","v":0},{"$f":"DRE.ESA!CA34","v":0}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.ESA!C35","v":0},{"$f":"DRE.ESA!D35","v":0},{"$f":"DRE.ESA!E35","v":0},{"$f":"DRE.ESA!F35","v":0},{"$f":"DRE.ESA!G35","v":0},{"$f":"DRE.ESA!H35","v":0},{"$f":"DRE.ESA!I35","v":0},{"$f":"DRE.ESA!J35","v":0},{"$f":"DRE.ESA!K35","v":0},{"$f":"DRE.ESA!L35","v":0},{"$f":"DRE.ESA!M35","v":0},{"$f":"DRE.ESA!N35","v":0},{"$f":"DRE.ESA!O35","v":0},{"$f":"DRE.ESA!P35","v":0},{"$f":"DRE.ESA!Q35","v":0},{"$f":"DRE.ESA!R35","v":0},{"$f":"DRE.ESA!S35","v":0},{"$f":"DRE.ESA!T35","v":0},{"$f":"DRE.ESA!U35","v":0},{"$f":"DRE.ESA!V35","v":0},{"$f":"DRE.ESA!W35","v":0},{"$f":"DRE.ESA!X35","v":0},{"$f":"DRE.ESA!Y35","v":0},{"$f":"DRE.ESA!Z35","v":0},{"$f":"DRE.ESA!AA35","v":0},{"$f":"DRE.ESA!AB35","v":0},{"$f":"DRE.ESA!AC35","v":0},{"$f":"DRE.ESA!AD35","v":0},{"$f":"DRE.ESA!AE35","v":0},{"$f":"DRE.ESA!AF35","v":0},{"$f":"DRE.ESA!AG35","v":0},{"$f":"DRE.ESA!AH35","v":0},{"$f":"DRE.ESA!AI35","v":0},{"$f":"DRE.ESA!AJ35","v":0},{"$f":"DRE.ESA!AK35","v":0},{"$f":"DRE.ESA!AL35","v":0},{"$f":"DRE.ESA!AM35","v":0},{"$f":"DRE.ESA!AN35","v":0},{"$f":"DRE.ESA!AO35","v":0},{"$f":"DRE.ESA!AP35","v":0},{"$f":"DRE.ESA!AQ35","v":0},{"$f":"DRE.ESA!AR35","v":0},{"$f":"DRE.ESA!AS35","v":0},{"$f":"DRE.ESA!AT35","v":0},{"$f":"DRE.ESA!AU35","v":0},{"$f":"DRE.ESA!AV35","v":0},{"$f":"DRE.ESA!AW35","v":0},{"$f":"DRE.ESA!AX35","v":0},{"$f":"DRE.ESA!AY35","v":0},{"$f":"DRE.ESA!AZ35","v":0},{"$f":"DRE.ESA!BA35","v":0},{"$f":"DRE.ESA!BB35","v":0},{"$f":"DRE.ESA!BC35","v":0},{"$f":"DRE.ESA!BD35","v":0},{"$f":"DRE.ESA!BE35","v":0},{"$f":"DRE.ESA!BF35","v":0},{"$f":"DRE.ESA!BG35","v":0},{"$f":"DRE.ESA!BH35","v":-166},{"$f":"DRE.ESA!BI35","v":0},{"$f":"DRE.ESA!BJ35","v":0},{"$f":"DRE.ESA!BK35","v":-166},{"$f":"DRE.ESA!BL35","v":0},{"$f":"DRE.ESA!BM35","v":0},{"$f":"DRE.ESA!BN35","v":0},{"$f":"DRE.ESA!BO35","v":0},{"$f":"DRE.ESA!BP35","v":0},{"$f":"DRE.ESA!BQ35","v":0},{"$f":"DRE.ESA!BR35","v":0},{"$f":"DRE.ESA!BS35","v":0},{"$f":"DRE.ESA!BT35","v":0},{"$f":"DRE.ESA!BU35","v":0},{"$f":"DRE.ESA!BV35","v":0},{"$f":"DRE.ESA!BW35","v":0},{"$f":"DRE.ESA!BX35","v":0},{"$f":"DRE.ESA!BY35","v":0},{"$f":"DRE.ESA!CA35","v":0}]
[null,"Others",{"$f":"DRE.ESA!C36","v":-1087},{"$f":"DRE.ESA!D36","v":-937},{"$f":"DRE.ESA!E36","v":239},{"$f":"DRE.ESA!F36","v":-310},{"$f":"DRE.ESA!G36","v":-56},{"$f":"DRE.ESA!H36","v":-1064},{"$f":"DRE.ESA!I36","v":-933},{"$f":"DRE.ESA!J36","v":246},{"$f":"DRE.ESA!K36","v":-268},{"$f":"DRE.ESA!L36","v":-405},{"$f":"DRE.ESA!M36","v":-1360},{"$f":"DRE.ESA!N36","v":-251},{"$f":"DRE.ESA!O36","v":-260},{"$f":"DRE.ESA!P36","v":-401},{"$f":"DRE.ESA!Q36","v":-425},{"$f":"DRE.ESA!R36","v":-1337},{"$f":"DRE.ESA!S36","v":-286},{"$f":"DRE.ESA!T36","v":104},{"$f":"DRE.ESA!U36","v":-465},{"$f":"DRE.ESA!V36","v":-233},{"$f":"DRE.ESA!W36","v":-880},{"$f":"DRE.ESA!X36","v":-219},{"$f":"DRE.ESA!Y36","v":-877},{"$f":"DRE.ESA!Z36","v":-17},{"$f":"DRE.ESA!AA36","v":-312},{"$f":"DRE.ESA!AB36","v":-1425},{"$f":"DRE.ESA!AC36","v":-541},{"$f":"DRE.ESA!AD36","v":-137},{"$f":"DRE.ESA!AE36","v":-596},{"$f":"DRE.ESA!AF36","v":-482},{"$f":"DRE.ESA!AG36","v":-1757},{"$f":"DRE.ESA!AH36","v":-429},{"$f":"DRE.ESA!AI36","v":-239},{"$f":"DRE.ESA!AJ36","v":-175},{"$f":"DRE.ESA!AK36","v":-649},{"$f":"DRE.ESA!AL36","v":-1492},{"$f":"DRE.ESA!AM36","v":-570},{"$f":"DRE.ESA!AN36","v":-366},{"$f":"DRE.ESA!AO36","v":-938},{"$f":"DRE.ESA!AP36","v":-721},{"$f":"DRE.ESA!AQ36","v":-2595},{"$f":"DRE.ESA!AR36","v":-1045},{"$f":"DRE.ESA!AS36","v":-66},{"$f":"DRE.ESA!AT36","v":-1476},{"$f":"DRE.ESA!AU36","v":-954},{"$f":"DRE.ESA!AV36","v":-3541},{"$f":"DRE.ESA!AW36","v":-911},{"$f":"DRE.ESA!AX36","v":-601},{"$f":"DRE.ESA!AY36","v":-1279},{"$f":"DRE.ESA!AZ36","v":-1777},{"$f":"DRE.ESA!BA36","v":-4568},{"$f":"DRE.ESA!BB36","v":-1839},{"$f":"DRE.ESA!BC36","v":-1604},{"$f":"DRE.ESA!BD36","v":-293},{"$f":"DRE.ESA!BE36","v":-1680},{"$f":"DRE.ESA!BF36","v":-5416},{"$f":"DRE.ESA!BG36","v":-2407},{"$f":"DRE.ESA!BH36","v":-952},{"$f":"DRE.ESA!BI36","v":-2046},{"$f":"DRE.ESA!BJ36","v":-1426},{"$f":"DRE.ESA!BK36","v":-6831},{"$f":"DRE.ESA!BL36","v":-2356},{"$f":"DRE.ESA!BM36","v":-3494},{"$f":"DRE.ESA!BN36","v":-2623},{"$f":"DRE.ESA!BO36","v":-295},{"$f":"DRE.ESA!BP36","v":-8768},{"$f":"DRE.ESA!BQ36","v":-2443},{"$f":"DRE.ESA!BR36","v":-2287},{"$f":"DRE.ESA!BS36","v":-2969},{"$f":"DRE.ESA!BT36","v":-3505},{"$f":"DRE.ESA!BU36","v":-11204},{"$f":"DRE.ESA!BV36","v":-2493},{"$f":"DRE.ESA!BW36","v":-2196},{"$f":"DRE.ESA!BX36","v":-982},{"$f":"DRE.ESA!BY36","v":-6139},{"$f":"DRE.ESA!CA36","v":-7195}]
[null,"Provisions/Reversals",{"$f":"DRE.ESA!C37","v":0},{"$f":"DRE.ESA!D37","v":0},{"$f":"DRE.ESA!E37","v":0},{"$f":"DRE.ESA!F37","v":0},{"$f":"DRE.ESA!G37","v":0},{"$f":"DRE.ESA!H37","v":0},{"$f":"DRE.ESA!I37","v":0},{"$f":"DRE.ESA!J37","v":0},{"$f":"DRE.ESA!K37","v":0},{"$f":"DRE.ESA!L37","v":0},{"$f":"DRE.ESA!M37","v":0},{"$f":"DRE.ESA!N37","v":0},{"$f":"DRE.ESA!O37","v":0},{"$f":"DRE.ESA!P37","v":0},{"$f":"DRE.ESA!Q37","v":0},{"$f":"DRE.ESA!R37","v":0},{"$f":"DRE.ESA!S37","v":0},{"$f":"DRE.ESA!T37","v":0},{"$f":"DRE.ESA!U37","v":0},{"$f":"DRE.ESA!V37","v":0},{"$f":"DRE.ESA!W37","v":0},{"$f":"DRE.ESA!X37","v":0},{"$f":"DRE.ESA!Y37","v":0},{"$f":"DRE.ESA!Z37","v":-136},{"$f":"DRE.ESA!AA37","v":-406},{"$f":"DRE.ESA!AB37","v":-542},{"$f":"DRE.ESA!AC37","v":0},{"$f":"DRE.ESA!AD37","v":0},{"$f":"DRE.ESA!AE37","v":0},{"$f":"DRE.ESA!AF37","v":0},{"$f":"DRE.ESA!AG37","v":0},{"$f":"DRE.ESA!AH37","v":0},{"$f":"DRE.ESA!AI37","v":0},{"$f":"DRE.ESA!AJ37","v":0},{"$f":"DRE.ESA!AK37","v":-697},{"$f":"DRE.ESA!AL37","v":-697},{"$f":"DRE.ESA!AM37","v":0},{"$f":"DRE.ESA!AN37","v":0},{"$f":"DRE.ESA!AO37","v":0},{"$f":"DRE.ESA!AP37","v":-129},{"$f":"DRE.ESA!AQ37","v":-129},{"$f":"DRE.ESA!AR37","v":-20},{"$f":"DRE.ESA!AS37","v":-822},{"$f":"DRE.ESA!AT37","v":1978},{"$f":"DRE.ESA!AU37","v":121},{"$f":"DRE.ESA!AV37","v":265},{"$f":"DRE.ESA!AW37","v":-45},{"$f":"DRE.ESA!AX37","v":-40},{"$f":"DRE.ESA!AY37","v":-145},{"$f":"DRE.ESA!AZ37","v":-1605},{"$f":"DRE.ESA!BA37","v":-1835},{"$f":"DRE.ESA!BB37","v":2261},{"$f":"DRE.ESA!BC37","v":802},{"$f":"DRE.ESA!BD37","v":15},{"$f":"DRE.ESA!BE37","v":0},{"$f":"DRE.ESA!BF37","v":3078},{"$f":"DRE.ESA!BG37","v":-68},{"$f":"DRE.ESA!BH37","v":8},{"$f":"DRE.ESA!BI37","v":-2436},{"$f":"DRE.ESA!BJ37","v":-2675},{"$f":"DRE.ESA!BK37","v":-5171},{"$f":"DRE.ESA!BL37","v":-427},{"$f":"DRE.ESA!BM37","v":-291},{"$f":"DRE.ESA!BN37","v":-1229},{"$f":"DRE.ESA!BO37","v":193},{"$f":"DRE.ESA!BP37","v":-1754},{"$f":"DRE.ESA!BQ37","v":-136},{"$f":"DRE.ESA!BR37","v":-159},{"$f":"DRE.ESA!BS37","v":-427},{"$f":"DRE.ESA!BT37","v":-120},{"$f":"DRE.ESA!BU37","v":-842},{"$f":"DRE.ESA!BV37","v":18},{"$f":"DRE.ESA!BW37","v":-4},{"$f":"DRE.ESA!BX37","v":-109},{"$f":"DRE.ESA!BY37","v":-121},{"$f":"DRE.ESA!CA37","v":0}]
[null,"Contingencies",{"$f":"DRE.ESA!C38","v":0},{"$f":"DRE.ESA!D38","v":0},{"$f":"DRE.ESA!E38","v":0},{"$f":"DRE.ESA!F38","v":0},{"$f":"DRE.ESA!G38","v":0},{"$f":"DRE.ESA!H38","v":0},{"$f":"DRE.ESA!I38","v":0},{"$f":"DRE.ESA!J38","v":0},{"$f":"DRE.ESA!K38","v":0},{"$f":"DRE.ESA!L38","v":0},{"$f":"DRE.ESA!M38","v":0},{"$f":"DRE.ESA!N38","v":0},{"$f":"DRE.ESA!O38","v":0},{"$f":"DRE.ESA!P38","v":0},{"$f":"DRE.ESA!Q38","v":0},{"$f":"DRE.ESA!R38","v":0},{"$f":"DRE.ESA!S38","v":0},{"$f":"DRE.ESA!T38","v":0},{"$f":"DRE.ESA!U38","v":0},{"$f":"DRE.ESA!V38","v":0},{"$f":"DRE.ESA!W38","v":0},{"$f":"DRE.ESA!X38","v":0},{"$f":"DRE.ESA!Y38","v":0},{"$f":"DRE.ESA!Z38","v":0},{"$f":"DRE.ESA!AA38","v":0},{"$f":"DRE.ESA!AB38","v":0},{"$f":"DRE.ESA!AC38","v":0},{"$f":"DRE.ESA!AD38","v":0},{"$f":"DRE.ESA!AE38","v":0},{"$f":"DRE.ESA!AF38","v":0},{"$f":"DRE.ESA!AG38","v":0},{"$f":"DRE.ESA!AH38","v":0},{"$f":"DRE.ESA!AI38","v":0},{"$f":"DRE.ESA!AJ38","v":0},{"$f":"DRE.ESA!AK38","v":0},{"$f":"DRE.ESA!AL38","v":0},{"$f":"DRE.ESA!AM38","v":0},{"$f":"DRE.ESA!AN38","v":0},{"$f":"DRE.ESA!AO38","v":0},{"$f":"DRE.ESA!AP38","v":0},{"$f":"DRE.ESA!AQ38","v":0},{"$f":"DRE.ESA!AR38","v":0},{"$f":"DRE.ESA!AS38","v":0},{"$f":"DRE.ESA!AT38","v":0},{"$f":"DRE.ESA!AU38","v":-144},{"$f":"DRE.ESA!AV38","v":0},{"$f":"DRE.ESA!AW38","v":-45},{"$f":"DRE.ESA!AX38","v":-40},{"$f":"DRE.ESA!AY38","v":-145},{"$f":"DRE.ESA!AZ38","v":-1605},{"$f":"DRE.ESA!BA38","v":-1835},{"$f":"DRE.ESA!BB38","v":2261},{"$f":"DRE.ESA!BC38","v":802},{"$f":"DRE.ESA!BD38","v":15},{"$f":"DRE.ESA!BE38","v":0},{"$f":"DRE.ESA!BF38","v":3078},{"$f":"DRE.ESA!BG38","v":-68},{"$f":"DRE.ESA!BH38","v":8},{"$f":"DRE.ESA!BI38","v":-2436},{"$f":"DRE.ESA!BJ38","v":-2675},{"$f":"DRE.ESA!BK38","v":-5171},{"$f":"DRE.ESA!BL38","v":-427},{"$f":"DRE.ESA!BM38","v":-291},{"$f":"DRE.ESA!BN38","v":-1229},{"$f":"DRE.ESA!BO38","v":193},{"$f":"DRE.ESA!BP38","v":-1754},{"$f":"DRE.ESA!BQ38","v":-136},{"$f":"DRE.ESA!BR38","v":-159},{"$f":"DRE.ESA!BS38","v":-427},{"$f":"DRE.ESA!BT38","v":-120},{"$f":"DRE.ESA!BU38","v":-842},{"$f":"DRE.ESA!BV38","v":18},{"$f":"DRE.ESA!BW38","v":-4},{"$f":"DRE.ESA!BX38","v":-109},{"$f":"DRE.ESA!BY38","v":-121},{"$f":"DRE.ESA!CA38","v":0}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.ESA!C39","v":0},{"$f":"DRE.ESA!D39","v":0},{"$f":"DRE.ESA!E39","v":0},{"$f":"DRE.ESA!F39","v":0},{"$f":"DRE.ESA!G39","v":0},{"$f":"DRE.ESA!H39","v":0},{"$f":"DRE.ESA!I39","v":0},{"$f":"DRE.ESA!J39","v":0},{"$f":"DRE.ESA!K39","v":0},{"$f":"DRE.ESA!L39","v":0},{"$f":"DRE.ESA!M39","v":0},{"$f":"DRE.ESA!N39","v":0},{"$f":"DRE.ESA!O39","v":0},{"$f":"DRE.ESA!P39","v":0},{"$f":"DRE.ESA!Q39","v":0},{"$f":"DRE.ESA!R39","v":0},{"$f":"DRE.ESA!S39","v":0},{"$f":"DRE.ESA!T39","v":0},{"$f":"DRE.ESA!U39","v":0},{"$f":"DRE.ESA!V39","v":0},{"$f":"DRE.ESA!W39","v":0},{"$f":"DRE.ESA!X39","v":0},{"$f":"DRE.ESA!Y39","v":0},{"$f":"DRE.ESA!Z39","v":0},{"$f":"DRE.ESA!AA39","v":0},{"$f":"DRE.ESA!AB39","v":0},{"$f":"DRE.ESA!AC39","v":0},{"$f":"DRE.ESA!AD39","v":0},{"$f":"DRE.ESA!AE39","v":0},{"$f":"DRE.ESA!AF39","v":0},{"$f":"DRE.ESA!AG39","v":0},{"$f":"DRE.ESA!AH39","v":0},{"$f":"DRE.ESA!AI39","v":0},{"$f":"DRE.ESA!AJ39","v":0},{"$f":"DRE.ESA!AK39","v":0},{"$f":"DRE.ESA!AL39","v":0},{"$f":"DRE.ESA!AM39","v":0},{"$f":"DRE.ESA!AN39","v":0},{"$f":"DRE.ESA!AO39","v":0},{"$f":"DRE.ESA!AP39","v":0},{"$f":"DRE.ESA!AQ39","v":0},{"$f":"DRE.ESA!AR39","v":0},{"$f":"DRE.ESA!AS39","v":0},{"$f":"DRE.ESA!AT39","v":0},{"$f":"DRE.ESA!AU39","v":265},{"$f":"DRE.ESA!AV39","v":265},{"$f":"DRE.ESA!AW39","v":0},{"$f":"DRE.ESA!AX39","v":0},{"$f":"DRE.ESA!AY39","v":0},{"$f":"DRE.ESA!AZ39","v":0},{"$f":"DRE.ESA!BA39","v":0},{"$f":"DRE.ESA!BB39","v":0},{"$f":"DRE.ESA!BC39","v":0},{"$f":"DRE.ESA!BD39","v":0},{"$f":"DRE.ESA!BE39","v":0},{"$f":"DRE.ESA!BF39","v":0},{"$f":"DRE.ESA!BG39","v":0},{"$f":"DRE.ESA!BH39","v":0},{"$f":"DRE.ESA!BI39","v":0},{"$f":"DRE.ESA!BJ39","v":0},{"$f":"DRE.ESA!BK39","v":0},{"$f":"DRE.ESA!BL39","v":0},{"$f":"DRE.ESA!BM39","v":0},{"$f":"DRE.ESA!BN39","v":0},{"$f":"DRE.ESA!BO39","v":0},{"$f":"DRE.ESA!BP39","v":0},{"$f":"DRE.ESA!BQ39","v":0},{"$f":"DRE.ESA!BR39","v":0},{"$f":"DRE.ESA!BS39","v":0},{"$f":"DRE.ESA!BT39","v":0},{"$f":"DRE.ESA!BU39","v":0},{"$f":"DRE.ESA!BV39","v":0},{"$f":"DRE.ESA!BW39","v":0},{"$f":"DRE.ESA!BX39","v":0},{"$f":"DRE.ESA!BY39","v":0},{"$f":"DRE.ESA!CA39","v":0}]
[null,"Other provisions (*)",{"$f":"DRE.ESA!C40","v":0},{"$f":"DRE.ESA!D40","v":0},{"$f":"DRE.ESA!E40","v":0},{"$f":"DRE.ESA!F40","v":0},{"$f":"DRE.ESA!G40","v":0},{"$f":"DRE.ESA!H40","v":0},{"$f":"DRE.ESA!I40","v":0},{"$f":"DRE.ESA!J40","v":0},{"$f":"DRE.ESA!K40","v":0},{"$f":"DRE.ESA!L40","v":0},{"$f":"DRE.ESA!M40","v":0},{"$f":"DRE.ESA!N40","v":0},{"$f":"DRE.ESA!O40","v":0},{"$f":"DRE.ESA!P40","v":0},{"$f":"DRE.ESA!Q40","v":0},{"$f":"DRE.ESA!R40","v":0},{"$f":"DRE.ESA!S40","v":0},{"$f":"DRE.ESA!T40","v":0},{"$f":"DRE.ESA!U40","v":0},{"$f":"DRE.ESA!V40","v":0},{"$f":"DRE.ESA!W40","v":0},{"$f":"DRE.ESA!X40","v":0},{"$f":"DRE.ESA!Y40","v":0},{"$f":"DRE.ESA!Z40","v":0},{"$f":"DRE.ESA!AA40","v":0},{"$f":"DRE.ESA!AB40","v":0},{"$f":"DRE.ESA!AC40","v":0},{"$f":"DRE.ESA!AD40","v":0},{"$f":"DRE.ESA!AE40","v":0},{"$f":"DRE.ESA!AF40","v":0},{"$f":"DRE.ESA!AG40","v":0},{"$f":"DRE.ESA!AH40","v":0},{"$f":"DRE.ESA!AI40","v":0},{"$f":"DRE.ESA!AJ40","v":0},{"$f":"DRE.ESA!AK40","v":0},{"$f":"DRE.ESA!AL40","v":0}]
[null,"Depreciation and Amortization",{"$f":"DRE.ESA!C41","v":-17544},{"$f":"DRE.ESA!D41","v":-4044},{"$f":"DRE.ESA!E41","v":-5033},{"$f":"DRE.ESA!F41","v":-4535},{"$f":"DRE.ESA!G41","v":-4538},{"$f":"DRE.ESA!H41","v":-18150},{"$f":"DRE.ESA!I41","v":-4118},{"$f":"DRE.ESA!J41","v":-5443},{"$f":"DRE.ESA!K41","v":-4139},{"$f":"DRE.ESA!L41","v":-4569},{"$f":"DRE.ESA!M41","v":-18269},{"$f":"DRE.ESA!N41","v":-4582},{"$f":"DRE.ESA!O41","v":-4581},{"$f":"DRE.ESA!P41","v":-4571},{"$f":"DRE.ESA!Q41","v":-4563},{"$f":"DRE.ESA!R41","v":-18297},{"$f":"DRE.ESA!S41","v":-4380},{"$f":"DRE.ESA!T41","v":-4373},{"$f":"DRE.ESA!U41","v":-4372},{"$f":"DRE.ESA!V41","v":-4512},{"$f":"DRE.ESA!W41","v":-17637},{"$f":"DRE.ESA!X41","v":-4241},{"$f":"DRE.ESA!Y41","v":-4202},{"$f":"DRE.ESA!Z41","v":-15071},{"$f":"DRE.ESA!AA41","v":125},{"$f":"DRE.ESA!AB41","v":-23389},{"$f":"DRE.ESA!AC41","v":-709},{"$f":"DRE.ESA!AD41","v":-709},{"$f":"DRE.ESA!AE41","v":-729},{"$f":"DRE.ESA!AF41","v":-727},{"$f":"DRE.ESA!AG41","v":-2874},{"$f":"DRE.ESA!AH41","v":-914},{"$f":"DRE.ESA!AI41","v":-914},{"$f":"DRE.ESA!AJ41","v":-906},{"$f":"DRE.ESA!AK41","v":-890},{"$f":"DRE.ESA!AL41","v":-3624},{"$f":"DRE.ESA!AM41","v":-1110.8414},{"$f":"DRE.ESA!AN41","v":-1125},{"$f":"DRE.ESA!AO41","v":-1434},{"$f":"DRE.ESA!AP41","v":-1558},{"$f":"DRE.ESA!AQ41","v":-5227.8414000000002},{"$f":"DRE.ESA!AR41","v":-1991},{"$f":"DRE.ESA!AS41","v":-2104},{"$f":"DRE.ESA!AT41","v":-2174},{"$f":"DRE.ESA!AU41","v":-2608},{"$f":"DRE.ESA!AV41","v":-8877},{"$f":"DRE.ESA!AW41","v":-2404},{"$f":"DRE.ESA!AX41","v":-2408},{"$f":"DRE.ESA!AY41","v":-2454},{"$f":"DRE.ESA!AZ41","v":-2469},{"$f":"DRE.ESA!BA41","v":-9735},{"$f":"DRE.ESA!BB41","v":-2933},{"$f":"DRE.ESA!BC41","v":-3132},{"$f":"DRE.ESA!BD41","v":-3076},{"$f":"DRE.ESA!BE41","v":-3207},{"$f":"DRE.ESA!BF41","v":-12348},{"$f":"DRE.ESA!BG41","v":-3795},{"$f":"DRE.ESA!BH41","v":-4429},{"$f":"DRE.ESA!BI41","v":-4444},{"$f":"DRE.ESA!BJ41","v":-4659},{"$f":"DRE.ESA!BK41","v":-17327},{"$f":"DRE.ESA!BL41","v":-4671},{"$f":"DRE.ESA!BM41","v":-5138},{"$f":"DRE.ESA!BN41","v":-4696},{"$f":"DRE.ESA!BO41","v":-4115},{"$f":"DRE.ESA!BP41","v":-18620},{"$f":"DRE.ESA!BQ41","v":-5662},{"$f":"DRE.ESA!BR41","v":-6120},{"$f":"DRE.ESA!BS41","v":-6101},{"$f":"DRE.ESA!BT41","v":3657},{"$f":"DRE.ESA!BU41","v":-14226},{"$f":"DRE.ESA!BV41","v":-7619},{"$f":"DRE.ESA!BW41","v":-8725},{"$f":"DRE.ESA!BX41","v":-8433},{"$f":"DRE.ESA!BY41","v":-8425},{"$f":"DRE.ESA!CA41","v":-8746}]
[null,"Construction Cost",{"$f":"DRE.ESA!C42","v":0},{"$f":"DRE.ESA!D42","v":0},{"$f":"DRE.ESA!E42","v":0},{"$f":"DRE.ESA!F42","v":0},{"$f":"DRE.ESA!G42","v":0},{"$f":"DRE.ESA!H42","v":0},{"$f":"DRE.ESA!I42","v":0},{"$f":"DRE.ESA!J42","v":0},{"$f":"DRE.ESA!K42","v":0},{"$f":"DRE.ESA!L42","v":0},{"$f":"DRE.ESA!M42","v":0},{"$f":"DRE.ESA!N42","v":0},{"$f":"DRE.ESA!O42","v":0},{"$f":"DRE.ESA!P42","v":0},{"$f":"DRE.ESA!Q42","v":0},{"$f":"DRE.ESA!R42","v":0},{"$f":"DRE.ESA!S42","v":0},{"$f":"DRE.ESA!T42","v":0},{"$f":"DRE.ESA!U42","v":0},{"$f":"DRE.ESA!V42","v":0},{"$f":"DRE.ESA!W42","v":0},{"$f":"DRE.ESA!X42","v":0},{"$f":"DRE.ESA!Y42","v":0},{"$f":"DRE.ESA!Z42","v":0},{"$f":"DRE.ESA!AA42","v":0},{"$f":"DRE.ESA!AB42","v":0},{"$f":"DRE.ESA!AC42","v":0},{"$f":"DRE.ESA!AD42","v":0},{"$f":"DRE.ESA!AE42","v":0},{"$f":"DRE.ESA!AF42","v":0},{"$f":"DRE.ESA!AG42","v":0},{"$f":"DRE.ESA!AH42","v":0},{"$f":"DRE.ESA!AI42","v":0},{"$f":"DRE.ESA!AJ42","v":0},{"$f":"DRE.ESA!AK42","v":0},{"$f":"DRE.ESA!AL42","v":0},{"$f":"DRE.ESA!AM42","v":0},{"$f":"DRE.ESA!AN42","v":0},{"$f":"DRE.ESA!AO42","v":0},{"$f":"DRE.ESA!AP42","v":0},{"$f":"DRE.ESA!AQ42","v":0},{"$f":"DRE.ESA!AR42","v":0},{"$f":"DRE.ESA!AS42","v":0},{"$f":"DRE.ESA!AT42","v":0},{"$f":"DRE.ESA!AU42","v":0},{"$f":"DRE.ESA!AV42","v":0},{"$f":"DRE.ESA!AW42","v":0},{"$f":"DRE.ESA!AX42","v":0},{"$f":"DRE.ESA!AY42","v":0},{"$f":"DRE.ESA!AZ42","v":0},{"$f":"DRE.ESA!BA42","v":0},{"$f":"DRE.ESA!BB42","v":0},{"$f":"DRE.ESA!BC42","v":0},{"$f":"DRE.ESA!BD42","v":0},{"$f":"DRE.ESA!BE42","v":0},{"$f":"DRE.ESA!BF42","v":0},{"$f":"DRE.ESA!BG42","v":0},{"$f":"DRE.ESA!BH42","v":0},{"$f":"DRE.ESA!BI42","v":0},{"$f":"DRE.ESA!BJ42","v":0},{"$f":"DRE.ESA!BK42","v":0},{"$f":"DRE.ESA!BL42","v":0},{"$f":"DRE.ESA!BM42","v":0},{"$f":"DRE.ESA!BN42","v":0},{"$f":"DRE.ESA!BO42","v":0},{"$f":"DRE.ESA!BP42","v":0},{"$f":"DRE.ESA!BQ42","v":0},{"$f":"DRE.ESA!BR42","v":0},{"$f":"DRE.ESA!BS42","v":0},{"$f":"DRE.ESA!BT42","v":0},{"$f":"DRE.ESA!BU42","v":0},{"$f":"DRE.ESA!BV42","v":0},{"$f":"DRE.ESA!BW42","v":0},{"$f":"DRE.ESA!BX42","v":0},{"$f":"DRE.ESA!BY42","v":0},{"$f":"DRE.ESA!CA42","v":0}]
[null,"Operating Expenses",{"$f":"DRE.ESA!C43","v":-41160},{"$f":"DRE.ESA!D43","v":-10327},{"$f":"DRE.ESA!E43","v":-11501},{"$f":"DRE.ESA!F43","v":-10879},{"$f":"DRE.ESA!G43","v":-12703},{"$f":"DRE.ESA!H43","v":-45410},{"$f":"DRE.ESA!I43","v":-10137},{"$f":"DRE.ESA!J43","v":-11146},{"$f":"DRE.ESA!K43","v":-10687},{"$f":"DRE.ESA!L43","v":-12940},{"$f":"DRE.ESA!M43","v":-44910},{"$f":"DRE.ESA!N43","v":-11442},{"$f":"DRE.ESA!O43","v":-12598},{"$f":"DRE.ESA!P43","v":-12406},{"$f":"DRE.ESA!Q43","v":-13072},{"$f":"DRE.ESA!R43","v":-49518},{"$f":"DRE.ESA!S43","v":-9537},{"$f":"DRE.ESA!T43","v":-9941},{"$f":"DRE.ESA!U43","v":-11441},{"$f":"DRE.ESA!V43","v":-13569},{"$f":"DRE.ESA!W43","v":-44488},{"$f":"DRE.ESA!X43","v":-17902},{"$f":"DRE.ESA!Y43","v":-21275},{"$f":"DRE.ESA!Z43","v":-31167},{"$f":"DRE.ESA!AA43","v":-11618},{"$f":"DRE.ESA!AB43","v":-81962},{"$f":"DRE.ESA!AC43","v":-11481},{"$f":"DRE.ESA!AD43","v":-32748},{"$f":"DRE.ESA!AE43","v":-11871},{"$f":"DRE.ESA!AF43","v":-14440},{"$f":"DRE.ESA!AG43","v":-70540},{"$f":"DRE.ESA!AH43","v":-10902},{"$f":"DRE.ESA!AI43","v":-12335},{"$f":"DRE.ESA!AJ43","v":-11672},{"$f":"DRE.ESA!AK43","v":-16094},{"$f":"DRE.ESA!AL43","v":-51003},{"$f":"DRE.ESA!AM43","v":-15159.48323},{"$f":"DRE.ESA!AN43","v":-26345},{"$f":"DRE.ESA!AO43","v":-27442},{"$f":"DRE.ESA!AP43","v":-40030},{"$f":"DRE.ESA!AQ43","v":-108976.48323},{"$f":"DRE.ESA!AR43","v":-34890},{"$f":"DRE.ESA!AS43","v":-41677},{"$f":"DRE.ESA!AT43","v":-36670},{"$f":"DRE.ESA!AU43","v":-58668},{"$f":"DRE.ESA!AV43","v":-171905},{"$f":"DRE.ESA!AW43","v":-38251},{"$f":"DRE.ESA!AX43","v":-44192},{"$f":"DRE.ESA!AY43","v":-41815},{"$f":"DRE.ESA!AZ43","v":-68116},{"$f":"DRE.ESA!BA43","v":-192374},{"$f":"DRE.ESA!BB43","v":-42561},{"$f":"DRE.ESA!BC43","v":-43278},{"$f":"DRE.ESA!BD43","v":-47290},{"$f":"DRE.ESA!BE43","v":-82000},{"$f":"DRE.ESA!BF43","v":-215129},{"$f":"DRE.ESA!BG43","v":-43697},{"$f":"DRE.ESA!BH43","v":-54873},{"$f":"DRE.ESA!BI43","v":-62584},{"$f":"DRE.ESA!BJ43","v":-88603},{"$f":"DRE.ESA!BK43","v":-249757},{"$f":"DRE.ESA!BL43","v":-49935},{"$f":"DRE.ESA!BM43","v":-67026},{"$f":"DRE.ESA!BN43","v":-71507},{"$f":"DRE.ESA!BO43","v":-93086},{"$f":"DRE.ESA!BP43","v":-281554},{"$f":"DRE.ESA!BQ43","v":-66179},{"$f":"DRE.ESA!BR43","v":-81492},{"$f":"DRE.ESA!BS43","v":-77260},{"$f":"DRE.ESA!BT43","v":-103938},{"$f":"DRE.ESA!BU43","v":-328869},{"$f":"DRE.ESA!BV43","v":-86728},{"$f":"DRE.ESA!BW43","v":-94955},{"$f":"DRE.ESA!BX43","v":-98220},{"$f":"DRE.ESA!BY43","v":-106294},{"$f":"DRE.ESA!CA43","v":-102889}]
[null,"Other Operating Revenues",{"$f":"DRE.ESA!C44","v":10821},{"$f":"DRE.ESA!D44","v":857},{"$f":"DRE.ESA!E44","v":123},{"$f":"DRE.ESA!F44","v":0},{"$f":"DRE.ESA!G44","v":0},{"$f":"DRE.ESA!H44","v":980},{"$f":"DRE.ESA!I44","v":56},{"$f":"DRE.ESA!J44","v":25},{"$f":"DRE.ESA!K44","v":0},{"$f":"DRE.ESA!L44","v":9722},{"$f":"DRE.ESA!M44","v":9803},{"$f":"DRE.ESA!N44","v":7},{"$f":"DRE.ESA!O44","v":1154},{"$f":"DRE.ESA!P44","v":0},{"$f":"DRE.ESA!Q44","v":1658},{"$f":"DRE.ESA!R44","v":2819},{"$f":"DRE.ESA!S44","v":22},{"$f":"DRE.ESA!T44","v":3},{"$f":"DRE.ESA!U44","v":2},{"$f":"DRE.ESA!V44","v":62},{"$f":"DRE.ESA!W44","v":89},{"$f":"DRE.ESA!X44","v":0},{"$f":"DRE.ESA!Y44","v":0},{"$f":"DRE.ESA!Z44","v":305},{"$f":"DRE.ESA!AA44","v":77},{"$f":"DRE.ESA!AB44","v":382},{"$f":"DRE.ESA!AC44","v":491},{"$f":"DRE.ESA!AD44","v":-408},{"$f":"DRE.ESA!AE44","v":-83},{"$f":"DRE.ESA!AF44","v":125},{"$f":"DRE.ESA!AG44","v":125},{"$f":"DRE.ESA!AH44","v":11},{"$f":"DRE.ESA!AI44","v":2},{"$f":"DRE.ESA!AJ44","v":0},{"$f":"DRE.ESA!AK44","v":2},{"$f":"DRE.ESA!AL44","v":15},{"$f":"DRE.ESA!AM44","v":0},{"$f":"DRE.ESA!AN44","v":0},{"$f":"DRE.ESA!AO44","v":0},{"$f":"DRE.ESA!AP44","v":0},{"$f":"DRE.ESA!AQ44","v":0},{"$f":"DRE.ESA!AR44","v":68},{"$f":"DRE.ESA!AS44","v":1491},{"$f":"DRE.ESA!AT44","v":0},{"$f":"DRE.ESA!AU44","v":1169795},{"$f":"DRE.ESA!AV44","v":1171354},{"$f":"DRE.ESA!AW44","v":44},{"$f":"DRE.ESA!AX44","v":44},{"$f":"DRE.ESA!AY44","v":29},{"$f":"DRE.ESA!AZ44","v":4034},{"$f":"DRE.ESA!BA44","v":4151},{"$f":"DRE.ESA!BB44","v":0},{"$f":"DRE.ESA!BC44","v":0},{"$f":"DRE.ESA!BD44","v":586},{"$f":"DRE.ESA!BE44","v":140},{"$f":"DRE.ESA!BF44","v":726},{"$f":"DRE.ESA!BG44","v":65},{"$f":"DRE.ESA!BH44","v":0},{"$f":"DRE.ESA!BI44","v":305},{"$f":"DRE.ESA!BJ44","v":86},{"$f":"DRE.ESA!BK44","v":456},{"$f":"DRE.ESA!BL44","v":81},{"$f":"DRE.ESA!BM44","v":81},{"$f":"DRE.ESA!BN44","v":53},{"$f":"DRE.ESA!BO44","v":19724},{"$f":"DRE.ESA!BP44","v":19939},{"$f":"DRE.ESA!BQ44","v":31},{"$f":"DRE.ESA!BR44","v":67},{"$f":"DRE.ESA!BS44","v":29},{"$f":"DRE.ESA!BT44","v":1092},{"$f":"DRE.ESA!BU44","v":1219},{"$f":"DRE.ESA!BV44","v":15},{"$f":"DRE.ESA!BW44","v":44},{"$f":"DRE.ESA!BX44","v":0},{"$f":"DRE.ESA!BY44","v":763},{"$f":"DRE.ESA!CA44","v":-20}]
[null,"Other Operating Expenses",{"$f":"DRE.ESA!C45","v":-8869},{"$f":"DRE.ESA!D45","v":-1513},{"$f":"DRE.ESA!E45","v":128},{"$f":"DRE.ESA!F45","v":124},{"$f":"DRE.ESA!G45","v":68},{"$f":"DRE.ESA!H45","v":-1193},{"$f":"DRE.ESA!I45","v":0},{"$f":"DRE.ESA!J45","v":0},{"$f":"DRE.ESA!K45","v":0},{"$f":"DRE.ESA!L45","v":-8},{"$f":"DRE.ESA!M45","v":-8},{"$f":"DRE.ESA!N45","v":-1482},{"$f":"DRE.ESA!O45","v":-4},{"$f":"DRE.ESA!P45","v":-46},{"$f":"DRE.ESA!Q45","v":0},{"$f":"DRE.ESA!R45","v":-1532},{"$f":"DRE.ESA!S45","v":-25},{"$f":"DRE.ESA!T45","v":-2},{"$f":"DRE.ESA!U45","v":0},{"$f":"DRE.ESA!V45","v":-6},{"$f":"DRE.ESA!W45","v":-33},{"$f":"DRE.ESA!X45","v":0},{"$f":"DRE.ESA!Y45","v":0},{"$f":"DRE.ESA!Z45","v":-34},{"$f":"DRE.ESA!AA45","v":-79},{"$f":"DRE.ESA!AB45","v":-113},{"$f":"DRE.ESA!AC45","v":0},{"$f":"DRE.ESA!AD45","v":0},{"$f":"DRE.ESA!AE45","v":62},{"$f":"DRE.ESA!AF45","v":-132},{"$f":"DRE.ESA!AG45","v":-70},{"$f":"DRE.ESA!AH45","v":0},{"$f":"DRE.ESA!AI45","v":-35},{"$f":"DRE.ESA!AJ45","v":0},{"$f":"DRE.ESA!AK45","v":-73},{"$f":"DRE.ESA!AL45","v":-108},{"$f":"DRE.ESA!AM45","v":0},{"$f":"DRE.ESA!AN45","v":0},{"$f":"DRE.ESA!AO45","v":0},{"$f":"DRE.ESA!AP45","v":-72},{"$f":"DRE.ESA!AQ45","v":-72},{"$f":"DRE.ESA!AR45","v":0},{"$f":"DRE.ESA!AS45","v":0},{"$f":"DRE.ESA!AT45","v":0},{"$f":"DRE.ESA!AU45","v":0},{"$f":"DRE.ESA!AV45","v":0},{"$f":"DRE.ESA!AW45","v":0},{"$f":"DRE.ESA!AX45","v":0},{"$f":"DRE.ESA!AY45","v":0},{"$f":"DRE.ESA!AZ45","v":-124},{"$f":"DRE.ESA!BA45","v":-124},{"$f":"DRE.ESA!BB45","v":-29},{"$f":"DRE.ESA!BC45","v":0},{"$f":"DRE.ESA!BD45","v":5},{"$f":"DRE.ESA!BE45","v":24},{"$f":"DRE.ESA!BF45","v":0},{"$f":"DRE.ESA!BG45","v":-19},{"$f":"DRE.ESA!BH45","v":-136},{"$f":"DRE.ESA!BI45","v":0},{"$f":"DRE.ESA!BJ45","v":155},{"$f":"DRE.ESA!BK45","v":0},{"$f":"DRE.ESA!BL45","v":-598},{"$f":"DRE.ESA!BM45","v":0},{"$f":"DRE.ESA!BN45","v":-39},{"$f":"DRE.ESA!BO45","v":0},{"$f":"DRE.ESA!BP45","v":-637},{"$f":"DRE.ESA!BQ45","v":0},{"$f":"DRE.ESA!BR45","v":0},{"$f":"DRE.ESA!BS45","v":0},{"$f":"DRE.ESA!BT45","v":0},{"$f":"DRE.ESA!BU45","v":0},{"$f":"DRE.ESA!BV45","v":-92},{"$f":"DRE.ESA!BW45","v":-162},{"$f":"DRE.ESA!BX45","v":136},{"$f":"DRE.ESA!BY45","v":-1109},{"$f":"DRE.ESA!CA45","v":67}]
[null,"Result Before Equity Income",{"$f":"DRE.ESA!C46","v":2560},{"$f":"DRE.ESA!D46","v":-602},{"$f":"DRE.ESA!E46","v":-889},{"$f":"DRE.ESA!F46","v":-397},{"$f":"DRE.ESA!G46","v":-2266},{"$f":"DRE.ESA!H46","v":-4154},{"$f":"DRE.ESA!I46","v":1005},{"$f":"DRE.ESA!J46","v":382},{"$f":"DRE.ESA!K46","v":878},{"$f":"DRE.ESA!L46","v":8416},{"$f":"DRE.ESA!M46","v":10681},{"$f":"DRE.ESA!N46","v":-989},{"$f":"DRE.ESA!O46","v":1171},{"$f":"DRE.ESA!P46","v":-115},{"$f":"DRE.ESA!Q46","v":833},{"$f":"DRE.ESA!R46","v":900},{"$f":"DRE.ESA!S46","v":3207},{"$f":"DRE.ESA!T46","v":3689},{"$f":"DRE.ESA!U46","v":2488},{"$f":"DRE.ESA!V46","v":96},{"$f":"DRE.ESA!W46","v":9480},{"$f":"DRE.ESA!X46","v":-3781},{"$f":"DRE.ESA!Y46","v":-6909},{"$f":"DRE.ESA!Z46","v":-16540},{"$f":"DRE.ESA!AA46","v":2600},{"$f":"DRE.ESA!AB46","v":-24630},{"$f":"DRE.ESA!AC46","v":2861},{"$f":"DRE.ESA!AD46","v":-18812},{"$f":"DRE.ESA!AE46","v":2648},{"$f":"DRE.ESA!AF46","v":412},{"$f":"DRE.ESA!AG46","v":-12891},{"$f":"DRE.ESA!AH46","v":4619},{"$f":"DRE.ESA!AI46","v":5243},{"$f":"DRE.ESA!AJ46","v":5559},{"$f":"DRE.ESA!AK46","v":563.66247999999905},{"$f":"DRE.ESA!AL46","v":15984.662479999999},{"$f":"AM25+AM44+AM45+AM46","v":-1068.9770100000005},{"$f":"AN25+AN44+AN45+AN46","v":6608.8695200000002},{"$f":"AO25+AO44+AO45+AO46","v":15507},{"$f":"AP25+AP44+AP45+AP46","v":-3294.0144500000024},{"$f":"AQ25+AQ44+AQ45+AQ46","v":17752.878060000003},{"$f":"DRE.ESA!AR46","v":312},{"$f":"DRE.ESA!AS46","v":1875},{"$f":"DRE.ESA!AT46","v":7762},{"$f":"DRE.ESA!AU46","v":1157178},{"$f":"DRE.ESA!AV46","v":1167128},{"$f":"DRE.ESA!AW46","v":8828},{"$f":"DRE.ESA!AX46","v":11235},{"$f":"DRE.ESA!AY46","v":12921},{"$f":"DRE.ESA!AZ46","v":-9196},{"$f":"DRE.ESA!BA46","v":23788},{"$f":"DRE.ESA!BB46","v":14122},{"$f":"DRE.ESA!BC46","v":12021},{"$f":"DRE.ESA!BD46","v":7325},{"$f":"DRE.ESA!BE46","v":-29372},{"$f":"DRE.ESA!BF46","v":4096},{"$f":"DRE.ESA!BG46","v":10810},{"$f":"DRE.ESA!BH46","v":4383},{"$f":"DRE.ESA!BI46","v":-1088},{"$f":"DRE.ESA!BJ46","v":-26250},{"$f":"DRE.ESA!BK46","v":-12145},{"$f":"DRE.ESA!BL46","v":8670},{"$f":"DRE.ESA!BM46","v":12111},{"$f":"DRE.ESA!BN46","v":8475},{"$f":"DRE.ESA!BO46","v":8985},{"$f":"DRE.ESA!BP46","v":38241},{"$f":"DRE.ESA!BQ46","v":6663},{"$f":"DRE.ESA!BR46","v":1515},{"$f":"DRE.ESA!BS46","v":5789},{"$f":"DRE.ESA!BT46","v":-21560},{"$f":"DRE.ESA!BU46","v":-7593},{"$f":"DRE.ESA!BV46","v":-3269},{"$f":"DRE.ESA!BW46","v":-4777},{"$f":"DRE.ESA!BX46","v":-1021},{"$f":"DRE.ESA!BY46","v":-8188},{"$f":"DRE.ESA!CA46","v":-12264}]
[null,"Equity Income",{"$f":"DRE.ESA!C47","v":316768},{"$f":"DRE.ESA!D47","v":51726},{"$f":"DRE.ESA!E47","v":78778},{"$f":"DRE.ESA!F47","v":49999},{"$f":"DRE.ESA!G47","v":47714},{"$f":"DRE.ESA!H47","v":228217},{"$f":"DRE.ESA!I47","v":43928},{"$f":"DRE.ESA!J47","v":60007},{"$f":"DRE.ESA!K47","v":50529},{"$f":"DRE.ESA!L47","v":89661},{"$f":"DRE.ESA!M47","v":244125},{"$f":"DRE.ESA!N47","v":81229},{"$f":"DRE.ESA!O47","v":93851},{"$f":"DRE.ESA!P47","v":59596},{"$f":"DRE.ESA!Q47","v":166346},{"$f":"DRE.ESA!R47","v":401022},{"$f":"DRE.ESA!S47","v":90964},{"$f":"DRE.ESA!T47","v":48593},{"$f":"DRE.ESA!U47","v":84172},{"$f":"DRE.ESA!V47","v":3338},{"$f":"DRE.ESA!W47","v":227067},{"$f":"DRE.ESA!X47","v":85181},{"$f":"DRE.ESA!Y47","v":100488},{"$f":"DRE.ESA!Z47","v":60187},{"$f":"DRE.ESA!AA47","v":124710},{"$f":"DRE.ESA!AB47","v":370566},{"$f":"DRE.ESA!AC47","v":52241},{"$f":"DRE.ESA!AD47","v":139760},{"$f":"DRE.ESA!AE47","v":-51918},{"$f":"DRE.ESA!AF47","v":180140},{"$f":"DRE.ESA!AG47","v":320223},{"$f":"DRE.ESA!AH47","v":139456},{"$f":"DRE.ESA!AI47","v":-6626},{"$f":"DRE.ESA!AJ47","v":53713},{"$f":"DRE.ESA!AK47","v":158480},{"$f":"DRE.ESA!AL47","v":345023},{"$f":"DRE.ESA!AM47","v":133848.72008},{"$f":"DRE.ESA!AN47","v":62043},{"$f":"DRE.ESA!AO47","v":74308},{"$f":"DRE.ESA!AP47","v":250134},{"$f":"DRE.ESA!AQ47","v":520333.72008},{"$f":"DRE.ESA!AR47","v":264210},{"$f":"DRE.ESA!AS47","v":140689},{"$f":"DRE.ESA!AT47","v":295801},{"$f":"DRE.ESA!AU47","v":107068},{"$f":"DRE.ESA!AV47","v":807768},{"$f":"DRE.ESA!AW47","v":280473},{"$f":"DRE.ESA!AX47","v":210361},{"$f":"DRE.ESA!AY47","v":230130},{"$f":"DRE.ESA!AZ47","v":341691},{"$f":"DRE.ESA!BA47","v":1062655},{"$f":"DRE.ESA!BB47","v":166093},{"$f":"DRE.ESA!BC47","v":191808},{"$f":"DRE.ESA!BD47","v":677522},{"$f":"DRE.ESA!BE47","v":519045},{"$f":"DRE.ESA!BF47","v":1554468},{"$f":"DRE.ESA!BG47","v":586692},{"$f":"DRE.ESA!BH47","v":631080},{"$f":"DRE.ESA!BI47","v":742922},{"$f":"DRE.ESA!BJ47","v":532545},{"$f":"DRE.ESA!BK47","v":2493239},{"$f":"DRE.ESA!BL47","v":619143},{"$f":"DRE.ESA!BM47","v":558757},{"$f":"DRE.ESA!BN47","v":688237},{"$f":"DRE.ESA!BO47","v":462355},{"$f":"DRE.ESA!BP47","v":2328492},{"$f":"DRE.ESA!BQ47","v":430677},{"$f":"DRE.ESA!BR47","v":479418},{"$f":"DRE.ESA!BS47","v":601925},{"$f":"DRE.ESA!BT47","v":597690},{"$f":"DRE.ESA!BU47","v":2109710},{"$f":"DRE.ESA!BV47","v":969830},{"$f":"DRE.ESA!BW47","v":489969},{"$f":"DRE.ESA!BX47","v":551443},{"$f":"DRE.ESA!BY47","v":1594439},{"$f":"DRE.ESA!CA47","v":810030}]
[null,"EBITDA",{"$f":"DRE.ESA!C48","v":20104},{"$f":"DRE.ESA!D48","v":3442},{"$f":"DRE.ESA!E48","v":4144},{"$f":"DRE.ESA!F48","v":4138},{"$f":"DRE.ESA!G48","v":2272},{"$f":"DRE.ESA!H48","v":13996},{"$f":"DRE.ESA!I48","v":5123},{"$f":"DRE.ESA!J48","v":5825},{"$f":"DRE.ESA!K48","v":5017},{"$f":"DRE.ESA!L48","v":12985},{"$f":"DRE.ESA!M48","v":28950},{"$f":"DRE.ESA!N48","v":3593},{"$f":"DRE.ESA!O48","v":5752},{"$f":"DRE.ESA!P48","v":4456},{"$f":"DRE.ESA!Q48","v":5396},{"$f":"DRE.ESA!R48","v":19197},{"$f":"DRE.ESA!S48","v":7587},{"$f":"DRE.ESA!T48","v":8062},{"$f":"DRE.ESA!U48","v":6860},{"$f":"DRE.ESA!V48","v":4608},{"$f":"DRE.ESA!W48","v":27117},{"$f":"DRE.ESA!X48","v":460},{"$f":"DRE.ESA!Y48","v":-2707},{"$f":"DRE.ESA!Z48","v":-1469},{"$f":"DRE.ESA!AA48","v":2475},{"$f":"DRE.ESA!AB48","v":-1241},{"$f":"DRE.ESA!AC48","v":3570},{"$f":"DRE.ESA!AD48","v":-18103},{"$f":"DRE.ESA!AE48","v":3377},{"$f":"DRE.ESA!AF48","v":1139},{"$f":"DRE.ESA!AG48","v":-10017},{"$f":"DRE.ESA!AH48","v":5533},{"$f":"DRE.ESA!AI48","v":6157},{"$f":"DRE.ESA!AJ48","v":6465},{"$f":"DRE.ESA!AK48","v":1453.6624799999991},{"$f":"DRE.ESA!AL48","v":19608.662479999999},{"$f":"DRE.ESA!AM48","v":41.864389999998821},{"$f":"DRE.ESA!AN48","v":7733.8695200000002},{"$f":"DRE.ESA!AO48","v":16941},{"$f":"DRE.ESA!AP48","v":-1736.0144500000024},{"$f":"DRE.ESA!AQ48","v":22980.719459999993},{"$f":"DRE.ESA!AR48","v":2303},{"$f":"DRE.ESA!AS48","v":3979},{"$f":"DRE.ESA!AT48","v":9936},{"$f":"DRE.ESA!AU48","v":1159786},{"$f":"DRE.ESA!AV48","v":1176005},{"$f":"DRE.ESA!AW48","v":11232},{"$f":"DRE.ESA!AX48","v":13643},{"$f":"DRE.ESA!AY48","v":15375},{"$f":"DRE.ESA!AZ48","v":-6727},{"$f":"DRE.ESA!BA48","v":33523},{"$f":"DRE.ESA!BB48","v":17055},{"$f":"DRE.ESA!BC48","v":15153},{"$f":"DRE.ESA!BD48","v":10401},{"$f":"DRE.ESA!BE48","v":-26165},{"$f":"DRE.ESA!BF48","v":16444},{"$f":"DRE.ESA!BG48","v":14605},{"$f":"DRE.ESA!BH48","v":8812},{"$f":"DRE.ESA!BI48","v":3356},{"$f":"DRE.ESA!BJ48","v":-21591},{"$f":"DRE.ESA!BK48","v":5182},{"$f":"DRE.ESA!BL48","v":13341},{"$f":"DRE.ESA!BM48","v":17249},{"$f":"DRE.ESA!BN48","v":13171},{"$f":"DRE.ESA!BO48","v":13100},{"$f":"DRE.ESA!BP48","v":56861},{"$f":"DRE.ESA!BQ48","v":12325},{"$f":"DRE.ESA!BR48","v":7635},{"$f":"DRE.ESA!BS48","v":11890},{"$f":"DRE.ESA!BT48","v":-25217},{"$f":"DRE.ESA!BU48","v":6633},{"$f":"DRE.ESA!BV48","v":4350},{"$f":"DRE.ESA!BW48","v":3948},{"$f":"DRE.ESA!BX48","v":7412},{"$f":"DRE.ESA!BY48","v":237},{"$f":"DRE.ESA!CA48","v":-3518}]
[null,"Result Before Financial Expenses",{"$f":"DRE.ESA!C49","v":319328},{"$f":"DRE.ESA!D49","v":51124},{"$f":"DRE.ESA!E49","v":77889},{"$f":"DRE.ESA!F49","v":49602},{"$f":"DRE.ESA!G49","v":45448},{"$f":"DRE.ESA!H49","v":224063},{"$f":"DRE.ESA!I49","v":44933},{"$f":"DRE.ESA!J49","v":60389},{"$f":"DRE.ESA!K49","v":51407},{"$f":"DRE.ESA!L49","v":98077},{"$f":"DRE.ESA!M49","v":254806},{"$f":"DRE.ESA!N49","v":80240},{"$f":"DRE.ESA!O49","v":95022},{"$f":"DRE.ESA!P49","v":59481},{"$f":"DRE.ESA!Q49","v":167179},{"$f":"DRE.ESA!R49","v":401922},{"$f":"DRE.ESA!S49","v":94171},{"$f":"DRE.ESA!T49","v":52282},{"$f":"DRE.ESA!U49","v":86660},{"$f":"DRE.ESA!V49","v":3434},{"$f":"DRE.ESA!W49","v":236547},{"$f":"DRE.ESA!X49","v":81400},{"$f":"DRE.ESA!Y49","v":93579},{"$f":"DRE.ESA!Z49","v":43647},{"$f":"DRE.ESA!AA49","v":127310},{"$f":"DRE.ESA!AB49","v":345936},{"$f":"DRE.ESA!AC49","v":55102},{"$f":"DRE.ESA!AD49","v":120948},{"$f":"DRE.ESA!AE49","v":-49270},{"$f":"DRE.ESA!AF49","v":180552},{"$f":"DRE.ESA!AG49","v":307332},{"$f":"DRE.ESA!AH49","v":144075},{"$f":"DRE.ESA!AI49","v":-1383},{"$f":"DRE.ESA!AJ49","v":59272},{"$f":"DRE.ESA!AK49","v":159043.66248},{"$f":"DRE.ESA!AL49","v":361007.66248},{"$f":"DRE.ESA!AM49","v":132779.74307},{"$f":"DRE.ESA!AN49","v":68651.869520000007},{"$f":"DRE.ESA!AO49","v":89815},{"$f":"DRE.ESA!AP49","v":246839.98554999998},{"$f":"DRE.ESA!AQ49","v":538086.59814000002},{"$f":"DRE.ESA!AR49","v":264522},{"$f":"DRE.ESA!AS49","v":142564},{"$f":"DRE.ESA!AT49","v":303563},{"$f":"DRE.ESA!AU49","v":1264246},{"$f":"DRE.ESA!AV49","v":1974896},{"$f":"DRE.ESA!AW49","v":289301},{"$f":"DRE.ESA!AX49","v":221596},{"$f":"DRE.ESA!AY49","v":243051},{"$f":"DRE.ESA!AZ49","v":332495},{"$f":"DRE.ESA!BA49","v":1086443},{"$f":"DRE.ESA!BB49","v":180215},{"$f":"DRE.ESA!BC49","v":203829},{"$f":"DRE.ESA!BD49","v":684847},{"$f":"DRE.ESA!BE49","v":489673},{"$f":"DRE.ESA!BF49","v":1558564},{"$f":"DRE.ESA!BG49","v":597502},{"$f":"DRE.ESA!BH49","v":635463},{"$f":"DRE.ESA!BI49","v":741834},{"$f":"DRE.ESA!BJ49","v":506295},{"$f":"DRE.ESA!BK49","v":2481094},{"$f":"DRE.ESA!BL49","v":627813},{"$f":"DRE.ESA!BM49","v":570868},{"$f":"DRE.ESA!BN49","v":696712},{"$f":"DRE.ESA!BO49","v":471340},{"$f":"DRE.ESA!BP49","v":2366733},{"$f":"DRE.ESA!BQ49","v":437340},{"$f":"DRE.ESA!BR49","v":480933},{"$f":"DRE.ESA!BS49","v":607714},{"$f":"DRE.ESA!BT49","v":576130},{"$f":"DRE.ESA!BU49","v":2102117},{"$f":"DRE.ESA!BV49","v":966561},{"$f":"DRE.ESA!BW49","v":485192},{"$f":"DRE.ESA!BX49","v":550422},{"$f":"DRE.ESA!BY49","v":1586251},{"$f":"DRE.ESA!CA49","v":797766}]
[null,"Financial Revenues",{"$f":"DRE.ESA!C50","v":27933},{"$f":"DRE.ESA!D50","v":4135},{"$f":"DRE.ESA!E50","v":4200},{"$f":"DRE.ESA!F50","v":4892},{"$f":"DRE.ESA!G50","v":15262},{"$f":"DRE.ESA!H50","v":28489},{"$f":"DRE.ESA!I50","v":12096},{"$f":"DRE.ESA!J50","v":14054},{"$f":"DRE.ESA!K50","v":17089},{"$f":"DRE.ESA!L50","v":12625},{"$f":"DRE.ESA!M50","v":55864},{"$f":"DRE.ESA!N50","v":11243},{"$f":"DRE.ESA!O50","v":11797},{"$f":"DRE.ESA!P50","v":15843},{"$f":"DRE.ESA!Q50","v":8065},{"$f":"DRE.ESA!R50","v":46948},{"$f":"DRE.ESA!S50","v":7037},{"$f":"DRE.ESA!T50","v":14690},{"$f":"DRE.ESA!U50","v":12359},{"$f":"DRE.ESA!V50","v":13303},{"$f":"DRE.ESA!W50","v":47389},{"$f":"DRE.ESA!X50","v":15973},{"$f":"DRE.ESA!Y50","v":41260},{"$f":"DRE.ESA!Z50","v":50634},{"$f":"DRE.ESA!AA50","v":40639},{"$f":"DRE.ESA!AB50","v":148506},{"$f":"DRE.ESA!AC50","v":52141},{"$f":"DRE.ESA!AD50","v":25044},{"$f":"DRE.ESA!AE50","v":19653},{"$f":"DRE.ESA!AF50","v":64444},{"$f":"DRE.ESA!AG50","v":161282},{"$f":"DRE.ESA!AH50","v":36085},{"$f":"DRE.ESA!AI50","v":35183},{"$f":"DRE.ESA!AJ50","v":68104},{"$f":"DRE.ESA!AK50","v":65601},{"$f":"DRE.ESA!AL50","v":204973},{"$f":"DRE.ESA!AM50","v":56462},{"$f":"DRE.ESA!AN50","v":49364},{"$f":"DRE.ESA!AO50","v":61574},{"$f":"DRE.ESA!AP50","v":39088},{"$f":"DRE.ESA!AQ50","v":206488},{"$f":"DRE.ESA!AR50","v":52497},{"$f":"DRE.ESA!AS50","v":42516},{"$f":"DRE.ESA!AT50","v":60362},{"$f":"DRE.ESA!AU50","v":157209},{"$f":"DRE.ESA!AV50","v":312584},{"$f":"DRE.ESA!AW50","v":53980},{"$f":"DRE.ESA!AX50","v":53483},{"$f":"DRE.ESA!AY50","v":53852},{"$f":"DRE.ESA!AZ50","v":248159},{"$f":"DRE.ESA!BA50","v":409474},{"$f":"DRE.ESA!BB50","v":57050},{"$f":"DRE.ESA!BC50","v":38560},{"$f":"DRE.ESA!BD50","v":53213},{"$f":"DRE.ESA!BE50","v":79880},{"$f":"DRE.ESA!BF50","v":228703},{"$f":"DRE.ESA!BG50","v":95456},{"$f":"DRE.ESA!BH50","v":93786},{"$f":"DRE.ESA!BI50","v":126873},{"$f":"DRE.ESA!BJ50","v":190745},{"$f":"DRE.ESA!BK50","v":506860},{"$f":"DRE.ESA!BL50","v":184629},{"$f":"DRE.ESA!BM50","v":207977},{"$f":"DRE.ESA!BN50","v":128738},{"$f":"DRE.ESA!BO50","v":186449},{"$f":"DRE.ESA!BP50","v":707793},{"$f":"DRE.ESA!BQ50","v":216740},{"$f":"DRE.ESA!BR50","v":109908},{"$f":"DRE.ESA!BS50","v":111077},{"$f":"DRE.ESA!BT50","v":206200},{"$f":"DRE.ESA!BU50","v":643925},{"$f":"DRE.ESA!BV50","v":244361},{"$f":"DRE.ESA!BW50","v":224097},{"$f":"DRE.ESA!BX50","v":206459},{"$f":"DRE.ESA!BY50","v":217844},{"$f":"DRE.ESA!CA50","v":263268}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.ESA!C51","v":16619},{"$f":"DRE.ESA!D51","v":3937},{"$f":"DRE.ESA!E51","v":3796},{"$f":"DRE.ESA!F51","v":4464},{"$f":"DRE.ESA!G51","v":3583},{"$f":"DRE.ESA!H51","v":15780},{"$f":"DRE.ESA!I51","v":11370},{"$f":"DRE.ESA!J51","v":12468},{"$f":"DRE.ESA!K51","v":12572},{"$f":"DRE.ESA!L51","v":10052},{"$f":"DRE.ESA!M51","v":46462},{"$f":"DRE.ESA!N51","v":10165},{"$f":"DRE.ESA!O51","v":9402},{"$f":"DRE.ESA!P51","v":13632},{"$f":"DRE.ESA!Q51","v":5317},{"$f":"DRE.ESA!R51","v":38516},{"$f":"DRE.ESA!S51","v":4559},{"$f":"DRE.ESA!T51","v":8092},{"$f":"DRE.ESA!U51","v":6740},{"$f":"DRE.ESA!V51","v":7480},{"$f":"DRE.ESA!W51","v":26871},{"$f":"DRE.ESA!X51","v":10835},{"$f":"DRE.ESA!Y51","v":26264},{"$f":"DRE.ESA!Z51","v":8644},{"$f":"DRE.ESA!AA51","v":3919},{"$f":"DRE.ESA!AB51","v":49662},{"$f":"DRE.ESA!AC51","v":1386},{"$f":"DRE.ESA!AD51","v":5454},{"$f":"DRE.ESA!AE51","v":729},{"$f":"DRE.ESA!AF51","v":5543},{"$f":"DRE.ESA!AG51","v":13112},{"$f":"DRE.ESA!AH51","v":8267},{"$f":"DRE.ESA!AI51","v":6503},{"$f":"DRE.ESA!AJ51","v":40659},{"$f":"DRE.ESA!AK51","v":37861},{"$f":"DRE.ESA!AL51","v":93290},{"$f":"DRE.ESA!AM51","v":26545},{"$f":"DRE.ESA!AN51","v":18306},{"$f":"DRE.ESA!AO51","v":24050},{"$f":"DRE.ESA!AP51","v":33481},{"$f":"DRE.ESA!AQ51","v":102382},{"$f":"DRE.ESA!AR51","v":30697},{"$f":"DRE.ESA!AS51","v":28221},{"$f":"DRE.ESA!AT51","v":49988},{"$f":"DRE.ESA!AU51","v":38150},{"$f":"DRE.ESA!AV51","v":147056},{"$f":"DRE.ESA!AW51","v":42903},{"$f":"DRE.ESA!AX51","v":39236},{"$f":"DRE.ESA!AY51","v":39314},{"$f":"DRE.ESA!AZ51","v":42121},{"$f":"DRE.ESA!BA51","v":163574},{"$f":"DRE.ESA!BB51","v":39010},{"$f":"DRE.ESA!BC51","v":14669},{"$f":"DRE.ESA!BD51","v":32878},{"$f":"DRE.ESA!BE51","v":61785},{"$f":"DRE.ESA!BF51","v":148342},{"$f":"DRE.ESA!BG51","v":62872},{"$f":"DRE.ESA!BH51","v":62519},{"$f":"DRE.ESA!BI51","v":90593},{"$f":"DRE.ESA!BJ51","v":135449},{"$f":"DRE.ESA!BK51","v":351433},{"$f":"DRE.ESA!BL51","v":135310},{"$f":"DRE.ESA!BM51","v":149884},{"$f":"DRE.ESA!BN51","v":65878},{"$f":"DRE.ESA!BO51","v":115488},{"$f":"DRE.ESA!BP51","v":466560},{"$f":"DRE.ESA!BQ51","v":114614},{"$f":"DRE.ESA!BR51","v":71330},{"$f":"DRE.ESA!BS51","v":77132},{"$f":"DRE.ESA!BT51","v":129439},{"$f":"DRE.ESA!BU51","v":392515},{"$f":"DRE.ESA!BV51","v":197273},{"$f":"DRE.ESA!BW51","v":201061},{"$f":"DRE.ESA!BX51","v":181009},{"$f":"DRE.ESA!BY51","v":204183},{"$f":"DRE.ESA!CA51","v":254791}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.ESA!C52","v":0},{"$f":"DRE.ESA!D52","v":0},{"$f":"DRE.ESA!E52","v":0},{"$f":"DRE.ESA!F52","v":0},{"$f":"DRE.ESA!G52","v":0},{"$f":"DRE.ESA!H52","v":0},{"$f":"DRE.ESA!I52","v":0},{"$f":"DRE.ESA!J52","v":0},{"$f":"DRE.ESA!K52","v":0},{"$f":"DRE.ESA!L52","v":0},{"$f":"DRE.ESA!M52","v":0},{"$f":"DRE.ESA!N52","v":0},{"$f":"DRE.ESA!O52","v":0},{"$f":"DRE.ESA!P52","v":0},{"$f":"DRE.ESA!Q52","v":0},{"$f":"DRE.ESA!R52","v":0},{"$f":"DRE.ESA!S52","v":0},{"$f":"DRE.ESA!T52","v":0},{"$f":"DRE.ESA!U52","v":0},{"$f":"DRE.ESA!V52","v":0},{"$f":"DRE.ESA!W52","v":0},{"$f":"DRE.ESA!X52","v":4661},{"$f":"DRE.ESA!Y52","v":9404},{"$f":"DRE.ESA!Z52","v":35058},{"$f":"DRE.ESA!AA52","v":-2928},{"$f":"DRE.ESA!AB52","v":46195},{"$f":"DRE.ESA!AC52","v":44979},{"$f":"DRE.ESA!AD52","v":13292},{"$f":"DRE.ESA!AE52","v":12996},{"$f":"DRE.ESA!AF52","v":20008},{"$f":"DRE.ESA!AG52","v":91275},{"$f":"DRE.ESA!AH52","v":21999},{"$f":"DRE.ESA!AI52","v":22782},{"$f":"DRE.ESA!AJ52","v":0},{"$f":"DRE.ESA!AK52","v":-8737},{"$f":"DRE.ESA!AL52","v":36044},{"$f":"DRE.ESA!AM52","v":23798},{"$f":"DRE.ESA!AN52","v":24973},{"$f":"DRE.ESA!AO52","v":0},{"$f":"DRE.ESA!AP52","v":-48771},{"$f":"DRE.ESA!AQ52","v":0},{"$f":"DRE.ESA!AR52","v":13991},{"$f":"DRE.ESA!AS52","v":10782},{"$f":"DRE.ESA!AT52","v":0},{"$f":"DRE.ESA!AU52","v":0},{"$f":"DRE.ESA!AV52","v":24773},{"$f":"DRE.ESA!AW52","v":0},{"$f":"DRE.ESA!AX52","v":0},{"$f":"DRE.ESA!AY52","v":0},{"$f":"DRE.ESA!AZ52","v":0},{"$f":"DRE.ESA!BA52","v":0},{"$f":"DRE.ESA!BB52","v":0},{"$f":"DRE.ESA!BC52","v":0},{"$f":"DRE.ESA!BD52","v":0},{"$f":"DRE.ESA!BE52","v":0},{"$f":"DRE.ESA!BF52","v":0},{"$f":"DRE.ESA!BG52","v":0},{"$f":"DRE.ESA!BH52","v":0},{"$f":"DRE.ESA!BI52","v":0},{"$f":"DRE.ESA!BJ52","v":0},{"$f":"DRE.ESA!BK52","v":0},{"$f":"DRE.ESA!BL52","v":0},{"$f":"DRE.ESA!BM52","v":0},{"$f":"DRE.ESA!BN52","v":0},{"$f":"DRE.ESA!BO52","v":0},{"$f":"DRE.ESA!BP52","v":0},{"$f":"DRE.ESA!BQ52","v":0},{"$f":"DRE.ESA!BR52","v":0},{"$f":"DRE.ESA!BS52","v":0},{"$f":"DRE.ESA!BT52","v":0},{"$f":"DRE.ESA!BU52","v":0},{"$f":"DRE.ESA!BV52","v":0},{"$f":"DRE.ESA!BW52","v":0},{"$f":"DRE.ESA!BX52","v":0},{"$f":"DRE.ESA!BY52","v":0},{"$f":"DRE.ESA!CA52","v":0}]
[null,"Restatement of CVA",{"$f":"DRE.ESA!C53","v":0},{"$f":"DRE.ESA!D53","v":0},{"$f":"DRE.ESA!E53","v":0},{"$f":"DRE.ESA!F53","v":0},{"$f":"DRE.ESA!G53","v":0},{"$f":"DRE.ESA!H53","v":0},{"$f":"DRE.ESA!I53","v":0},{"$f":"DRE.ESA!J53","v":0},{"$f":"DRE.ESA!K53","v":0},{"$f":"DRE.ESA!L53","v":0},{"$f":"DRE.ESA!M53","v":0},{"$f":"DRE.ESA!N53","v":0},{"$f":"DRE.ESA!O53","v":0},{"$f":"DRE.ESA!P53","v":0},{"$f":"DRE.ESA!Q53","v":0},{"$f":"DRE.ESA!R53","v":0},{"$f":"DRE.ESA!S53","v":0},{"$f":"DRE.ESA!T53","v":0},{"$f":"DRE.ESA!U53","v":0},{"$f":"DRE.ESA!V53","v":0},{"$f":"DRE.ESA!W53","v":0},{"$f":"DRE.ESA!X53","v":0},{"$f":"DRE.ESA!Y53","v":0},{"$f":"DRE.ESA!Z53","v":0},{"$f":"DRE.ESA!AA53","v":0},{"$f":"DRE.ESA!AB53","v":0},{"$f":"DRE.ESA!AC53","v":0},{"$f":"DRE.ESA!AD53","v":0},{"$f":"DRE.ESA!AE53","v":0},{"$f":"DRE.ESA!AF53","v":0},{"$f":"DRE.ESA!AG53","v":0},{"$f":"DRE.ESA!AH53","v":0},{"$f":"DRE.ESA!AI53","v":0},{"$f":"DRE.ESA!AJ53","v":0},{"$f":"DRE.ESA!AK53","v":0},{"$f":"DRE.ESA!AL53","v":0},{"$f":"DRE.ESA!AM53","v":0},{"$f":"DRE.ESA!AN53","v":0},{"$f":"DRE.ESA!AO53","v":0},{"$f":"DRE.ESA!AP53","v":0},{"$f":"DRE.ESA!AQ53","v":0},{"$f":"DRE.ESA!AR53","v":0},{"$f":"DRE.ESA!AS53","v":0},{"$f":"DRE.ESA!AT53","v":0},{"$f":"DRE.ESA!AU53","v":0},{"$f":"DRE.ESA!AV53","v":0},{"$f":"DRE.ESA!AW53","v":0},{"$f":"DRE.ESA!AX53","v":0},{"$f":"DRE.ESA!AY53","v":0},{"$f":"DRE.ESA!AZ53","v":0},{"$f":"DRE.ESA!BA53","v":0},{"$f":"DRE.ESA!BB53","v":0},{"$f":"DRE.ESA!BC53","v":0},{"$f":"DRE.ESA!BD53","v":0},{"$f":"DRE.ESA!BE53","v":0},{"$f":"DRE.ESA!BF53","v":0},{"$f":"DRE.ESA!BG53","v":0},{"$f":"DRE.ESA!BH53","v":0},{"$f":"DRE.ESA!BI53","v":0},{"$f":"DRE.ESA!BJ53","v":0},{"$f":"DRE.ESA!BK53","v":0},{"$f":"DRE.ESA!BL53","v":0},{"$f":"DRE.ESA!BM53","v":0},{"$f":"DRE.ESA!BN53","v":0},{"$f":"DRE.ESA!BO53","v":0},{"$f":"DRE.ESA!BP53","v":0},{"$f":"DRE.ESA!BQ53","v":0},{"$f":"DRE.ESA!BR53","v":0},{"$f":"DRE.ESA!BS53","v":0},{"$f":"DRE.ESA!BT53","v":0},{"$f":"DRE.ESA!BU53","v":0},{"$f":"DRE.ESA!BV53","v":0},{"$f":"DRE.ESA!BW53","v":0},{"$f":"DRE.ESA!BX53","v":0},{"$f":"DRE.ESA!BY53","v":0},{"$f":"DRE.ESA!CA53","v":0}]
[null,"Other Financial Revenues",{"$f":"DRE.ESA!C54","v":11314},{"$f":"DRE.ESA!D54","v":198},{"$f":"DRE.ESA!E54","v":404},{"$f":"DRE.ESA!F54","v":428},{"$f":"DRE.ESA!G54","v":11679},{"$f":"DRE.ESA!H54","v":12709},{"$f":"DRE.ESA!I54","v":726},{"$f":"DRE.ESA!J54","v":1586},{"$f":"DRE.ESA!K54","v":4517},{"$f":"DRE.ESA!L54","v":2573},{"$f":"DRE.ESA!M54","v":9402},{"$f":"DRE.ESA!N54","v":1078},{"$f":"DRE.ESA!O54","v":2395},{"$f":"DRE.ESA!P54","v":2211},{"$f":"DRE.ESA!Q54","v":2748},{"$f":"DRE.ESA!R54","v":8432},{"$f":"DRE.ESA!S54","v":2478},{"$f":"DRE.ESA!T54","v":6598},{"$f":"DRE.ESA!U54","v":5619},{"$f":"DRE.ESA!V54","v":5823},{"$f":"DRE.ESA!W54","v":20518},{"$f":"DRE.ESA!X54","v":477},{"$f":"DRE.ESA!Y54","v":5592},{"$f":"DRE.ESA!Z54","v":6932},{"$f":"DRE.ESA!AA54","v":39648},{"$f":"DRE.ESA!AB54","v":52649},{"$f":"DRE.ESA!AC54","v":5776},{"$f":"DRE.ESA!AD54","v":6298},{"$f":"DRE.ESA!AE54","v":5928},{"$f":"DRE.ESA!AF54","v":38893},{"$f":"DRE.ESA!AG54","v":56895},{"$f":"DRE.ESA!AH54","v":5819},{"$f":"DRE.ESA!AI54","v":5898},{"$f":"DRE.ESA!AJ54","v":27445},{"$f":"DRE.ESA!AK54","v":36477},{"$f":"DRE.ESA!AL54","v":75639},{"$f":"DRE.ESA!AM54","v":6119},{"$f":"DRE.ESA!AN54","v":6085},{"$f":"DRE.ESA!AO54","v":37524},{"$f":"DRE.ESA!AP54","v":54378},{"$f":"DRE.ESA!AQ54","v":104106},{"$f":"DRE.ESA!AR54","v":7809},{"$f":"DRE.ESA!AS54","v":3513},{"$f":"DRE.ESA!AT54","v":10374},{"$f":"DRE.ESA!AU54","v":119059},{"$f":"DRE.ESA!AV54","v":140755},{"$f":"DRE.ESA!AW54","v":11077},{"$f":"DRE.ESA!AX54","v":14247},{"$f":"DRE.ESA!AY54","v":14538},{"$f":"DRE.ESA!AZ54","v":206038},{"$f":"DRE.ESA!BA54","v":245900},{"$f":"DRE.ESA!BB54","v":18040},{"$f":"DRE.ESA!BC54","v":23891},{"$f":"DRE.ESA!BD54","v":20335},{"$f":"DRE.ESA!BE54","v":18095},{"$f":"DRE.ESA!BF54","v":80361},{"$f":"DRE.ESA!BG54","v":32584},{"$f":"DRE.ESA!BH54","v":31267},{"$f":"DRE.ESA!BI54","v":36280},{"$f":"DRE.ESA!BJ54","v":55296},{"$f":"DRE.ESA!BK54","v":155427},{"$f":"DRE.ESA!BL54","v":49319},{"$f":"DRE.ESA!BM54","v":58093},{"$f":"DRE.ESA!BN54","v":62860},{"$f":"DRE.ESA!BO54","v":70961},{"$f":"DRE.ESA!BP54","v":241233},{"$f":"DRE.ESA!BQ54","v":102126},{"$f":"DRE.ESA!BR54","v":38578},{"$f":"DRE.ESA!BS54","v":33945},{"$f":"DRE.ESA!BT54","v":76761},{"$f":"DRE.ESA!BU54","v":251410},{"$f":"DRE.ESA!BV54","v":47088},{"$f":"DRE.ESA!BW54","v":23036},{"$f":"DRE.ESA!BX54","v":25450},{"$f":"DRE.ESA!BY54","v":13661},{"$f":"DRE.ESA!CA54","v":8477}]
[null,"Financial Expenses",{"$f":"DRE.ESA!C55","v":-83499},{"$f":"DRE.ESA!D55","v":-8495},{"$f":"DRE.ESA!E55","v":-12683},{"$f":"DRE.ESA!F55","v":-18143},{"$f":"DRE.ESA!G55","v":-27656},{"$f":"DRE.ESA!H55","v":-66977},{"$f":"DRE.ESA!I55","v":-19794},{"$f":"DRE.ESA!J55","v":-13617},{"$f":"DRE.ESA!K55","v":-56057},{"$f":"DRE.ESA!L55","v":-18874},{"$f":"DRE.ESA!M55","v":-108342},{"$f":"DRE.ESA!N55","v":-27701},{"$f":"DRE.ESA!O55","v":-66823},{"$f":"DRE.ESA!P55","v":-36332},{"$f":"DRE.ESA!Q55","v":1368},{"$f":"DRE.ESA!R55","v":-129488},{"$f":"DRE.ESA!S55","v":-21109},{"$f":"DRE.ESA!T55","v":-40107},{"$f":"DRE.ESA!U55","v":-17342},{"$f":"DRE.ESA!V55","v":-33038},{"$f":"DRE.ESA!W55","v":-111596},{"$f":"DRE.ESA!X55","v":-32503},{"$f":"DRE.ESA!Y55","v":-70008},{"$f":"DRE.ESA!Z55","v":-86192},{"$f":"DRE.ESA!AA55","v":-113983},{"$f":"DRE.ESA!AB55","v":-302686},{"$f":"DRE.ESA!AC55","v":-153699},{"$f":"DRE.ESA!AD55","v":-79352},{"$f":"DRE.ESA!AE55","v":-166959},{"$f":"DRE.ESA!AF55","v":-88469},{"$f":"DRE.ESA!AG55","v":-488479},{"$f":"DRE.ESA!AH55","v":-68961},{"$f":"DRE.ESA!AI55","v":-70788},{"$f":"DRE.ESA!AJ55","v":-84386},{"$f":"DRE.ESA!AK55","v":-147921},{"$f":"DRE.ESA!AL55","v":-372056},{"$f":"DRE.ESA!AM55","v":-69485},{"$f":"DRE.ESA!AN55","v":-58404},{"$f":"DRE.ESA!AO55","v":-33849},{"$f":"DRE.ESA!AP55","v":-236001},{"$f":"DRE.ESA!AQ55","v":-397740},{"$f":"DRE.ESA!AR55","v":-185980},{"$f":"DRE.ESA!AS55","v":-81097},{"$f":"DRE.ESA!AT55","v":-121585},{"$f":"DRE.ESA!AU55","v":-277024.73086999997},{"$f":"DRE.ESA!AV55","v":-665686.73086999997},{"$f":"DRE.ESA!AW55","v":-227603},{"$f":"DRE.ESA!AX55","v":-312177},{"$f":"DRE.ESA!AY55","v":-261476},{"$f":"DRE.ESA!AZ55","v":-233376},{"$f":"DRE.ESA!BA55","v":-1034632},{"$f":"DRE.ESA!BB55","v":333575},{"$f":"DRE.ESA!BC55","v":-346258},{"$f":"DRE.ESA!BD55","v":123109},{"$f":"DRE.ESA!BE55","v":-515568},{"$f":"DRE.ESA!BF55","v":-405142},{"$f":"DRE.ESA!BG55","v":152790},{"$f":"DRE.ESA!BH55","v":-17880},{"$f":"DRE.ESA!BI55","v":-82543},{"$f":"DRE.ESA!BJ55","v":-336971},{"$f":"DRE.ESA!BK55","v":-284604},{"$f":"DRE.ESA!BL55","v":-396952},{"$f":"DRE.ESA!BM55","v":140512},{"$f":"DRE.ESA!BN55","v":-406100},{"$f":"DRE.ESA!BO55","v":-461095},{"$f":"DRE.ESA!BP55","v":-1123635},{"$f":"DRE.ESA!BQ55","v":-254591},{"$f":"DRE.ESA!BR55","v":-71421},{"$f":"DRE.ESA!BS55","v":-201165},{"$f":"DRE.ESA!BT55","v":-242940},{"$f":"DRE.ESA!BU55","v":-770117},{"$f":"DRE.ESA!BV55","v":-282229},{"$f":"DRE.ESA!BW55","v":-171288},{"$f":"DRE.ESA!BX55","v":-193768},{"$f":"DRE.ESA!BY55","v":147689},{"$f":"DRE.ESA!CA55","v":-247108}]
[null,"Debt Charges - Interests",{"$f":"DRE.ESA!C56","v":-58635},{"$f":"DRE.ESA!D56","v":-12160},{"$f":"DRE.ESA!E56","v":-14064},{"$f":"DRE.ESA!F56","v":-13769},{"$f":"DRE.ESA!G56","v":-19372},{"$f":"DRE.ESA!H56","v":-59365},{"$f":"DRE.ESA!I56","v":-20327},{"$f":"DRE.ESA!J56","v":-22736},{"$f":"DRE.ESA!K56","v":-25516},{"$f":"DRE.ESA!L56","v":-23747},{"$f":"DRE.ESA!M56","v":-92326},{"$f":"DRE.ESA!N56","v":-22608},{"$f":"DRE.ESA!O56","v":-22356},{"$f":"DRE.ESA!P56","v":-37726},{"$f":"DRE.ESA!Q56","v":-21643},{"$f":"DRE.ESA!R56","v":-104333},{"$f":"DRE.ESA!S56","v":-22119},{"$f":"DRE.ESA!T56","v":-22401},{"$f":"DRE.ESA!U56","v":-11946},{"$f":"DRE.ESA!V56","v":-14724},{"$f":"DRE.ESA!W56","v":-71190},{"$f":"DRE.ESA!X56","v":-25028},{"$f":"DRE.ESA!Y56","v":-65031},{"$f":"DRE.ESA!Z56","v":-71070},{"$f":"DRE.ESA!AA56","v":-79710},{"$f":"DRE.ESA!AB56","v":-240839},{"$f":"DRE.ESA!AC56","v":-87777},{"$f":"DRE.ESA!AD56","v":-52959},{"$f":"DRE.ESA!AE56","v":-53536},{"$f":"DRE.ESA!AF56","v":-67622},{"$f":"DRE.ESA!AG56","v":-261894},{"$f":"DRE.ESA!AH56","v":-79891},{"$f":"DRE.ESA!AI56","v":-68584},{"$f":"DRE.ESA!AJ56","v":-47930},{"$f":"DRE.ESA!AK56","v":-36910},{"$f":"DRE.ESA!AL56","v":-233315},{"$f":"DRE.ESA!AM56","v":-34927},{"$f":"DRE.ESA!AN56","v":-34226},{"$f":"DRE.ESA!AO56","v":-40170},{"$f":"DRE.ESA!AP56","v":-51113},{"$f":"DRE.ESA!AQ56","v":-160436},{"$f":"DRE.ESA!AR56","v":-55476},{"$f":"DRE.ESA!AS56","v":-59807},{"$f":"DRE.ESA!AT56","v":-75502},{"$f":"DRE.ESA!AU56","v":-69060},{"$f":"DRE.ESA!AV56","v":-259845},{"$f":"DRE.ESA!AW56","v":-89843},{"$f":"DRE.ESA!AX56","v":-133527},{"$f":"DRE.ESA!AY56","v":-71849},{"$f":"DRE.ESA!AZ56","v":-15628},{"$f":"DRE.ESA!BA56","v":-310847},{"$f":"DRE.ESA!BB56","v":-67638},{"$f":"DRE.ESA!BC56","v":-63614},{"$f":"DRE.ESA!BD56","v":-56581},{"$f":"DRE.ESA!BE56","v":-58728},{"$f":"DRE.ESA!BF56","v":-246561},{"$f":"DRE.ESA!BG56","v":-63029},{"$f":"DRE.ESA!BH56","v":-70098},{"$f":"DRE.ESA!BI56","v":-80264},{"$f":"DRE.ESA!BJ56","v":-374780},{"$f":"DRE.ESA!BK56","v":-588171},{"$f":"DRE.ESA!BL56","v":-137834},{"$f":"DRE.ESA!BM56","v":-165265},{"$f":"DRE.ESA!BN56","v":-180667},{"$f":"DRE.ESA!BO56","v":-181340},{"$f":"DRE.ESA!BP56","v":-665106},{"$f":"DRE.ESA!BQ56","v":-193752},{"$f":"DRE.ESA!BR56","v":-183995},{"$f":"DRE.ESA!BS56","v":-287223},{"$f":"DRE.ESA!BT56","v":-250708},{"$f":"DRE.ESA!BU56","v":-915678},{"$f":"DRE.ESA!BV56","v":-249673},{"$f":"DRE.ESA!BW56","v":-260629},{"$f":"DRE.ESA!BX56","v":-257437},{"$f":"DRE.ESA!BY56","v":-246604},{"$f":"DRE.ESA!CA56","v":-270932}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.ESA!C57","v":0},{"$f":"DRE.ESA!D57","v":0},{"$f":"DRE.ESA!E57","v":0},{"$f":"DRE.ESA!F57","v":0},{"$f":"DRE.ESA!G57","v":0},{"$f":"DRE.ESA!H57","v":0},{"$f":"DRE.ESA!I57","v":8660},{"$f":"DRE.ESA!J57","v":13520},{"$f":"DRE.ESA!K57","v":-58660},{"$f":"DRE.ESA!L57","v":-4280},{"$f":"DRE.ESA!M57","v":-40760},{"$f":"DRE.ESA!N57","v":10740},{"$f":"DRE.ESA!O57","v":-49837},{"$f":"DRE.ESA!P57","v":-2836},{"$f":"DRE.ESA!Q57","v":-967},{"$f":"DRE.ESA!R57","v":-42900},{"$f":"DRE.ESA!S57","v":2228},{"$f":"DRE.ESA!T57","v":-14078},{"$f":"DRE.ESA!U57","v":154},{"$f":"DRE.ESA!V57","v":-9679},{"$f":"DRE.ESA!W57","v":-21375},{"$f":"DRE.ESA!X57","v":6126},{"$f":"DRE.ESA!Y57","v":5539},{"$f":"DRE.ESA!Z57","v":-27895},{"$f":"DRE.ESA!AA57","v":-35959},{"$f":"DRE.ESA!AB57","v":-52189},{"$f":"DRE.ESA!AC57","v":-99855},{"$f":"DRE.ESA!AD57","v":18783},{"$f":"DRE.ESA!AE57","v":-160329},{"$f":"DRE.ESA!AF57","v":14961},{"$f":"DRE.ESA!AG57","v":-226440},{"$f":"DRE.ESA!AH57","v":37099},{"$f":"DRE.ESA!AI57","v":27264},{"$f":"DRE.ESA!AJ57","v":-20500},{"$f":"DRE.ESA!AK57","v":-13525},{"$f":"DRE.ESA!AL57","v":30338},{"$f":"DRE.ESA!AM57","v":-14417},{"$f":"DRE.ESA!AN57","v":-16983},{"$f":"DRE.ESA!AO57","v":-520},{"$f":"DRE.ESA!AP57","v":-20558},{"$f":"DRE.ESA!AQ57","v":-52478},{"$f":"DRE.ESA!AR57","v":-21247},{"$f":"DRE.ESA!AS57","v":-44989},{"$f":"DRE.ESA!AT57","v":-40725},{"$f":"DRE.ESA!AU57","v":3208},{"$f":"DRE.ESA!AV57","v":-103753},{"$f":"DRE.ESA!AW57","v":-25222},{"$f":"DRE.ESA!AX57","v":25222},{"$f":"DRE.ESA!AY57","v":-36571},{"$f":"DRE.ESA!AZ57","v":-59574},{"$f":"DRE.ESA!BA57","v":-96145},{"$f":"DRE.ESA!BB57","v":-127020},{"$f":"DRE.ESA!BC57","v":-1374},{"$f":"DRE.ESA!BD57","v":-31742},{"$f":"DRE.ESA!BE57","v":-42747},{"$f":"DRE.ESA!BF57","v":-202883},{"$f":"DRE.ESA!BG57","v":-79722},{"$f":"DRE.ESA!BH57","v":-37253},{"$f":"DRE.ESA!BI57","v":-76720},{"$f":"DRE.ESA!BJ57","v":178832},{"$f":"DRE.ESA!BK57","v":-14863},{"$f":"DRE.ESA!BL57","v":-16755},{"$f":"DRE.ESA!BM57","v":-103575},{"$f":"DRE.ESA!BN57","v":11578},{"$f":"DRE.ESA!BO57","v":-16196},{"$f":"DRE.ESA!BP57","v":-124948},{"$f":"DRE.ESA!BQ57","v":-45933},{"$f":"DRE.ESA!BR57","v":-16467},{"$f":"DRE.ESA!BS57","v":-26412},{"$f":"DRE.ESA!BT57","v":-11482},{"$f":"DRE.ESA!BU57","v":-100294},{"$f":"DRE.ESA!BV57","v":-94467},{"$f":"DRE.ESA!BW57","v":-104538},{"$f":"DRE.ESA!BX57","v":-15089},{"$f":"DRE.ESA!BY57","v":-109441},{"$f":"DRE.ESA!CA57","v":-132551}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.ESA!C58","v":-7541},{"$f":"DRE.ESA!D58","v":7541},{"$f":"DRE.ESA!E58","v":0},{"$f":"DRE.ESA!F58","v":215},{"$f":"DRE.ESA!G58","v":2565},{"$f":"DRE.ESA!H58","v":10321},{"$f":"DRE.ESA!I58","v":-7440},{"$f":"DRE.ESA!J58","v":-2913},{"$f":"DRE.ESA!K58","v":29291},{"$f":"DRE.ESA!L58","v":8968},{"$f":"DRE.ESA!M58","v":27906},{"$f":"DRE.ESA!N58","v":-27264},{"$f":"DRE.ESA!O58","v":-4541},{"$f":"DRE.ESA!P58","v":7927},{"$f":"DRE.ESA!Q58","v":22247},{"$f":"DRE.ESA!R58","v":-1631},{"$f":"DRE.ESA!S58","v":795},{"$f":"DRE.ESA!T58","v":-19087},{"$f":"DRE.ESA!U58","v":-6230},{"$f":"DRE.ESA!V58","v":-20205},{"$f":"DRE.ESA!W58","v":-44727},{"$f":"DRE.ESA!X58","v":9128},{"$f":"DRE.ESA!Y58","v":7882},{"$f":"DRE.ESA!Z58","v":-9476},{"$f":"DRE.ESA!AA58","v":-2171},{"$f":"DRE.ESA!AB58","v":5363},{"$f":"DRE.ESA!AC58","v":-41628},{"$f":"DRE.ESA!AD58","v":-3696},{"$f":"DRE.ESA!AE58","v":-17764},{"$f":"DRE.ESA!AF58","v":7812},{"$f":"DRE.ESA!AG58","v":-55276},{"$f":"DRE.ESA!AH58","v":16972},{"$f":"DRE.ESA!AI58","v":26066},{"$f":"DRE.ESA!AJ58","v":8008},{"$f":"DRE.ESA!AK58","v":4589},{"$f":"DRE.ESA!AL58","v":55635},{"$f":"DRE.ESA!AM58","v":6131},{"$f":"DRE.ESA!AN58","v":4007},{"$f":"DRE.ESA!AO58","v":4514},{"$f":"DRE.ESA!AP58","v":-150112},{"$f":"DRE.ESA!AQ58","v":-135460},{"$f":"DRE.ESA!AR58","v":-109214},{"$f":"DRE.ESA!AS58","v":899},{"$f":"DRE.ESA!AT58","v":416},{"$f":"DRE.ESA!AU58","v":-165446},{"$f":"DRE.ESA!AV58","v":-122575},{"$f":"DRE.ESA!AW58","v":-117588},{"$f":"DRE.ESA!AX58","v":-193468},{"$f":"DRE.ESA!AY58","v":-171675},{"$f":"DRE.ESA!AZ58","v":-144150},{"$f":"DRE.ESA!BA58","v":-626881},{"$f":"DRE.ESA!BB58","v":440494},{"$f":"DRE.ESA!BC58","v":-301244},{"$f":"DRE.ESA!BD58","v":209443},{"$f":"DRE.ESA!BE58","v":-393889},{"$f":"DRE.ESA!BF58","v":-45196},{"$f":"DRE.ESA!BG58","v":276877},{"$f":"DRE.ESA!BH58","v":116232},{"$f":"DRE.ESA!BI58","v":64639},{"$f":"DRE.ESA!BJ58","v":-125987},{"$f":"DRE.ESA!BK58","v":331761},{"$f":"DRE.ESA!BL58","v":-178986},{"$f":"DRE.ESA!BM58","v":398197},{"$f":"DRE.ESA!BN58","v":-236244},{"$f":"DRE.ESA!BO58","v":-245582},{"$f":"DRE.ESA!BP58","v":-262615},{"$f":"DRE.ESA!BQ58","v":0},{"$f":"DRE.ESA!BR58","v":149398},{"$f":"DRE.ESA!BS58","v":107179},{"$f":"DRE.ESA!BT58","v":75995},{"$f":"DRE.ESA!BU58","v":332572},{"$f":"DRE.ESA!BV58","v":52813},{"$f":"DRE.ESA!BW58","v":142711},{"$f":"DRE.ESA!BX58","v":98348},{"$f":"DRE.ESA!BY58","v":477098},{"$f":"DRE.ESA!CA58","v":153877}]
[null,"Derivatives",{"$f":"DRE.ESA!C59","v":-6666},{"$f":"DRE.ESA!D59","v":-3863},{"$f":"DRE.ESA!E59","v":1521},{"$f":"DRE.ESA!F59","v":-4245},{"$f":"DRE.ESA!G59","v":-1026},{"$f":"DRE.ESA!H59","v":-7613},{"$f":"DRE.ESA!I59","v":-532},{"$f":"DRE.ESA!J59","v":-1325},{"$f":"DRE.ESA!K59","v":-564},{"$f":"DRE.ESA!L59","v":277},{"$f":"DRE.ESA!M59","v":-2144},{"$f":"DRE.ESA!N59","v":11647},{"$f":"DRE.ESA!O59","v":10045},{"$f":"DRE.ESA!P59","v":-3579},{"$f":"DRE.ESA!Q59","v":2508},{"$f":"DRE.ESA!R59","v":20621},{"$f":"DRE.ESA!S59","v":-1904},{"$f":"DRE.ESA!T59","v":15708},{"$f":"DRE.ESA!U59","v":875},{"$f":"DRE.ESA!V59","v":11837},{"$f":"DRE.ESA!W59","v":26516},{"$f":"DRE.ESA!X59","v":-22178},{"$f":"DRE.ESA!Y59","v":-14745},{"$f":"DRE.ESA!Z59","v":23180},{"$f":"DRE.ESA!AA59","v":29246},{"$f":"DRE.ESA!AB59","v":15503},{"$f":"DRE.ESA!AC59","v":85991},{"$f":"DRE.ESA!AD59","v":-22715},{"$f":"DRE.ESA!AE59","v":62821},{"$f":"DRE.ESA!AF59","v":-32405},{"$f":"DRE.ESA!AG59","v":93692},{"$f":"DRE.ESA!AH59","v":-29700},{"$f":"DRE.ESA!AI59","v":-42390},{"$f":"DRE.ESA!AJ59","v":-10484},{"$f":"DRE.ESA!AK59","v":-7032},{"$f":"DRE.ESA!AL59","v":-89606},{"$f":"DRE.ESA!AM59","v":-11925},{"$f":"DRE.ESA!AN59","v":-68},{"$f":"DRE.ESA!AO59","v":-5938},{"$f":"DRE.ESA!AP59","v":2454},{"$f":"DRE.ESA!AQ59","v":-15477},{"$f":"DRE.ESA!AR59","v":3417},{"$f":"DRE.ESA!AS59","v":28178},{"$f":"DRE.ESA!AT59","v":16036},{"$f":"DRE.ESA!AU59","v":-19505},{"$f":"DRE.ESA!AV59","v":28126},{"$f":"DRE.ESA!AW59","v":8513},{"$f":"DRE.ESA!AX59","v":-7105},{"$f":"DRE.ESA!AY59","v":22162},{"$f":"DRE.ESA!AZ59","v":-10726},{"$f":"DRE.ESA!BA59","v":12844},{"$f":"DRE.ESA!BB59","v":91796},{"$f":"DRE.ESA!BC59","v":26115},{"$f":"DRE.ESA!BD59","v":9997},{"$f":"DRE.ESA!BE59","v":-17036},{"$f":"DRE.ESA!BF59","v":110872},{"$f":"DRE.ESA!BG59","v":21682},{"$f":"DRE.ESA!BH59","v":-15201},{"$f":"DRE.ESA!BI59","v":21227},{"$f":"DRE.ESA!BJ59","v":4333},{"$f":"DRE.ESA!BK59","v":32041},{"$f":"DRE.ESA!BL59","v":-47104},{"$f":"DRE.ESA!BM59","v":17604},{"$f":"DRE.ESA!BN59","v":835},{"$f":"DRE.ESA!BO59","v":-17139},{"$f":"DRE.ESA!BP59","v":-45804},{"$f":"DRE.ESA!BQ59","v":-14398},{"$f":"DRE.ESA!BR59","v":-20278},{"$f":"DRE.ESA!BS59","v":6488},{"$f":"DRE.ESA!BT59","v":-33133},{"$f":"DRE.ESA!BU59","v":-61321},{"$f":"DRE.ESA!BV59","v":11237},{"$f":"DRE.ESA!BW59","v":54738},{"$f":"DRE.ESA!BX59","v":-17251},{"$f":"DRE.ESA!BY59","v":29191},{"$f":"DRE.ESA!CA59","v":5085}]
[null,"Restatement of CVA",{"$f":"DRE.ESA!C60","v":0},{"$f":"DRE.ESA!D60","v":0},{"$f":"DRE.ESA!E60","v":0},{"$f":"DRE.ESA!F60","v":0},{"$f":"DRE.ESA!G60","v":0},{"$f":"DRE.ESA!H60","v":0},{"$f":"DRE.ESA!I60","v":0},{"$f":"DRE.ESA!J60","v":0},{"$f":"DRE.ESA!K60","v":0},{"$f":"DRE.ESA!L60","v":0},{"$f":"DRE.ESA!M60","v":0},{"$f":"DRE.ESA!N60","v":0},{"$f":"DRE.ESA!O60","v":0},{"$f":"DRE.ESA!P60","v":0},{"$f":"DRE.ESA!Q60","v":0},{"$f":"DRE.ESA!R60","v":0},{"$f":"DRE.ESA!S60","v":0},{"$f":"DRE.ESA!T60","v":0},{"$f":"DRE.ESA!U60","v":0},{"$f":"DRE.ESA!V60","v":0},{"$f":"DRE.ESA!W60","v":0},{"$f":"DRE.ESA!X60","v":0},{"$f":"DRE.ESA!Y60","v":0},{"$f":"DRE.ESA!Z60","v":0},{"$f":"DRE.ESA!AA60","v":0},{"$f":"DRE.ESA!AB60","v":0},{"$f":"DRE.ESA!AC60","v":0},{"$f":"DRE.ESA!AD60","v":0},{"$f":"DRE.ESA!AE60","v":0},{"$f":"DRE.ESA!AF60","v":0},{"$f":"DRE.ESA!AG60","v":0},{"$f":"DRE.ESA!AH60","v":0},{"$f":"DRE.ESA!AI60","v":0},{"$f":"DRE.ESA!AJ60","v":0},{"$f":"DRE.ESA!AK60","v":0},{"$f":"DRE.ESA!AL60","v":0},{"$f":"DRE.ESA!AM60","v":0},{"$f":"DRE.ESA!AN60","v":0},{"$f":"DRE.ESA!AO60","v":0},{"$f":"DRE.ESA!AP60","v":0},{"$f":"DRE.ESA!AQ60","v":0},{"$f":"DRE.ESA!AR60","v":0},{"$f":"DRE.ESA!AS60","v":0},{"$f":"DRE.ESA!AT60","v":0},{"$f":"DRE.ESA!AU60","v":0},{"$f":"DRE.ESA!AV60","v":0},{"$f":"DRE.ESA!AW60","v":0},{"$f":"DRE.ESA!AX60","v":0},{"$f":"DRE.ESA!AY60","v":0},{"$f":"DRE.ESA!AZ60","v":0},{"$f":"DRE.ESA!BA60","v":0},{"$f":"DRE.ESA!BB60","v":0},{"$f":"DRE.ESA!BC60","v":0},{"$f":"DRE.ESA!BD60","v":0},{"$f":"DRE.ESA!BE60","v":0},{"$f":"DRE.ESA!BF60","v":0},{"$f":"DRE.ESA!BG60","v":0},{"$f":"DRE.ESA!BH60","v":0},{"$f":"DRE.ESA!BI60","v":0},{"$f":"DRE.ESA!BJ60","v":0},{"$f":"DRE.ESA!BK60","v":0},{"$f":"DRE.ESA!BL60","v":0},{"$f":"DRE.ESA!BM60","v":0},{"$f":"DRE.ESA!BN60","v":0},{"$f":"DRE.ESA!BO60","v":0},{"$f":"DRE.ESA!BP60","v":0},{"$f":"DRE.ESA!BQ60","v":0},{"$f":"DRE.ESA!BR60","v":0},{"$f":"DRE.ESA!BS60","v":0},{"$f":"DRE.ESA!BT60","v":0},{"$f":"DRE.ESA!BU60","v":0},{"$f":"DRE.ESA!BV60","v":0},{"$f":"DRE.ESA!BW60","v":0},{"$f":"DRE.ESA!BX60","v":0},{"$f":"DRE.ESA!BY60","v":0},{"$f":"DRE.ESA!CA60","v":0}]
[null,"Other Financial Expenses",{"$f":"DRE.ESA!C61","v":-10657},{"$f":"DRE.ESA!D61","v":-13},{"$f":"DRE.ESA!E61","v":-140},{"$f":"DRE.ESA!F61","v":-344},{"$f":"DRE.ESA!G61","v":-9823},{"$f":"DRE.ESA!H61","v":-10320},{"$f":"DRE.ESA!I61","v":-155},{"$f":"DRE.ESA!J61","v":-163},{"$f":"DRE.ESA!K61","v":-608},{"$f":"DRE.ESA!L61","v":-92},{"$f":"DRE.ESA!M61","v":-1018},{"$f":"DRE.ESA!N61","v":-216},{"$f":"DRE.ESA!O61","v":-134},{"$f":"DRE.ESA!P61","v":-118},{"$f":"DRE.ESA!Q61","v":-777},{"$f":"DRE.ESA!R61","v":-1245},{"$f":"DRE.ESA!S61","v":-109},{"$f":"DRE.ESA!T61","v":-249},{"$f":"DRE.ESA!U61","v":-195},{"$f":"DRE.ESA!V61","v":-267},{"$f":"DRE.ESA!W61","v":-820},{"$f":"DRE.ESA!X61","v":-551},{"$f":"DRE.ESA!Y61","v":-3653},{"$f":"DRE.ESA!Z61","v":-931},{"$f":"DRE.ESA!AA61","v":-25389},{"$f":"DRE.ESA!AB61","v":-30524},{"$f":"DRE.ESA!AC61","v":-10430},{"$f":"DRE.ESA!AD61","v":-18765},{"$f":"DRE.ESA!AE61","v":1849},{"$f":"DRE.ESA!AF61","v":-11215},{"$f":"DRE.ESA!AG61","v":-38561},{"$f":"DRE.ESA!AH61","v":-13441},{"$f":"DRE.ESA!AI61","v":-13144},{"$f":"DRE.ESA!AJ61","v":-13480},{"$f":"DRE.ESA!AK61","v":-95043},{"$f":"DRE.ESA!AL61","v":-135108},{"$f":"DRE.ESA!AM61","v":-14347},{"$f":"DRE.ESA!AN61","v":-11134},{"$f":"DRE.ESA!AO61","v":8265},{"$f":"DRE.ESA!AP61","v":-16672},{"$f":"DRE.ESA!AQ61","v":-33889},{"$f":"DRE.ESA!AR61","v":-3460},{"$f":"DRE.ESA!AS61","v":-5378},{"$f":"DRE.ESA!AT61","v":-21810},{"$f":"DRE.ESA!AU61","v":-26221.730870000007},{"$f":"DRE.ESA!AV61","v":-207639.73087},{"$f":"DRE.ESA!AW61","v":-3463},{"$f":"DRE.ESA!AX61","v":-3299},{"$f":"DRE.ESA!AY61","v":-3543},{"$f":"DRE.ESA!AZ61","v":-3298},{"$f":"DRE.ESA!BA61","v":-13603},{"$f":"DRE.ESA!BB61","v":-4057},{"$f":"DRE.ESA!BC61","v":-6141},{"$f":"DRE.ESA!BD61","v":-8008},{"$f":"DRE.ESA!BE61","v":-3168},{"$f":"DRE.ESA!BF61","v":-21374},{"$f":"DRE.ESA!BG61","v":-3018},{"$f":"DRE.ESA!BH61","v":-11560},{"$f":"DRE.ESA!BI61","v":-11425},{"$f":"DRE.ESA!BJ61","v":-19369},{"$f":"DRE.ESA!BK61","v":-45372},{"$f":"DRE.ESA!BL61","v":-16273},{"$f":"DRE.ESA!BM61","v":-6449},{"$f":"DRE.ESA!BN61","v":-1602},{"$f":"DRE.ESA!BO61","v":-838},{"$f":"DRE.ESA!BP61","v":-25162},{"$f":"DRE.ESA!BQ61","v":-508},{"$f":"DRE.ESA!BR61","v":-79},{"$f":"DRE.ESA!BS61","v":-1197},{"$f":"DRE.ESA!BT61","v":-23612},{"$f":"DRE.ESA!BU61","v":-25396},{"$f":"DRE.ESA!BV61","v":-2139},{"$f":"DRE.ESA!BW61","v":-3570},{"$f":"DRE.ESA!BX61","v":-2339},{"$f":"DRE.ESA!BY61","v":-2555},{"$f":"DRE.ESA!CA61","v":-2587}]
[null,"Financial Result",{"$f":"DRE.ESA!C62","v":-55566},{"$f":"DRE.ESA!D62","v":-4360},{"$f":"DRE.ESA!E62","v":-8483},{"$f":"DRE.ESA!F62","v":-13251},{"$f":"DRE.ESA!G62","v":-12394},{"$f":"DRE.ESA!H62","v":-38488},{"$f":"DRE.ESA!I62","v":-7698},{"$f":"DRE.ESA!J62","v":437},{"$f":"DRE.ESA!K62","v":-38968},{"$f":"DRE.ESA!L62","v":-6249},{"$f":"DRE.ESA!M62","v":-52478},{"$f":"DRE.ESA!N62","v":-16458},{"$f":"DRE.ESA!O62","v":-55026},{"$f":"DRE.ESA!P62","v":-20489},{"$f":"DRE.ESA!Q62","v":9433},{"$f":"DRE.ESA!R62","v":-82540},{"$f":"DRE.ESA!S62","v":-14072},{"$f":"DRE.ESA!T62","v":-25417},{"$f":"DRE.ESA!U62","v":-4983},{"$f":"DRE.ESA!V62","v":-19735},{"$f":"DRE.ESA!W62","v":-64207},{"$f":"DRE.ESA!X62","v":-16530},{"$f":"DRE.ESA!Y62","v":-28748},{"$f":"DRE.ESA!Z62","v":-35558},{"$f":"DRE.ESA!AA62","v":-73344},{"$f":"DRE.ESA!AB62","v":-154180},{"$f":"DRE.ESA!AC62","v":-101558},{"$f":"DRE.ESA!AD62","v":-54308},{"$f":"DRE.ESA!AE62","v":-147306},{"$f":"DRE.ESA!AF62","v":-24025},{"$f":"DRE.ESA!AG62","v":-327197},{"$f":"DRE.ESA!AH62","v":-32876},{"$f":"DRE.ESA!AI62","v":-35605},{"$f":"DRE.ESA!AJ62","v":-16282},{"$f":"DRE.ESA!AK62","v":-82320},{"$f":"DRE.ESA!AL62","v":-167083},{"$f":"DRE.ESA!AM62","v":-13023},{"$f":"DRE.ESA!AN62","v":-9040},{"$f":"DRE.ESA!AO62","v":27725},{"$f":"DRE.ESA!AP62","v":-196913},{"$f":"DRE.ESA!AQ62","v":-191252},{"$f":"DRE.ESA!AR62","v":-133483},{"$f":"DRE.ESA!AS62","v":-38581},{"$f":"DRE.ESA!AT62","v":-61223},{"$f":"DRE.ESA!AU62","v":-119815.73086999997},{"$f":"DRE.ESA!AV62","v":-353102.73086999997},{"$f":"DRE.ESA!AW62","v":-173623},{"$f":"DRE.ESA!AX62","v":-258694},{"$f":"DRE.ESA!AY62","v":-207624},{"$f":"DRE.ESA!AZ62","v":14783},{"$f":"DRE.ESA!BA62","v":-625158},{"$f":"DRE.ESA!BB62","v":390625},{"$f":"DRE.ESA!BC62","v":-307698},{"$f":"DRE.ESA!BD62","v":176322},{"$f":"DRE.ESA!BE62","v":-435688},{"$f":"DRE.ESA!BF62","v":-176439},{"$f":"DRE.ESA!BG62","v":248246},{"$f":"DRE.ESA!BH62","v":75906},{"$f":"DRE.ESA!BI62","v":44330},{"$f":"DRE.ESA!BJ62","v":-146226},{"$f":"DRE.ESA!BK62","v":222256},{"$f":"DRE.ESA!BL62","v":-212323},{"$f":"DRE.ESA!BM62","v":348489},{"$f":"DRE.ESA!BN62","v":-277362},{"$f":"DRE.ESA!BO62","v":-274646},{"$f":"DRE.ESA!BP62","v":-415842},{"$f":"DRE.ESA!BQ62","v":-37851},{"$f":"DRE.ESA!BR62","v":38487},{"$f":"DRE.ESA!BS62","v":-90088},{"$f":"DRE.ESA!BT62","v":-36740},{"$f":"DRE.ESA!BU62","v":-126192},{"$f":"DRE.ESA!BV62","v":-37868},{"$f":"DRE.ESA!BW62","v":52809},{"$f":"DRE.ESA!BX62","v":12691},{"$f":"DRE.ESA!BY62","v":365533},{"$f":"DRE.ESA!CA62","v":16160}]
[null,"Result Before taxes",{"$f":"DRE.ESA!C63","v":263762},{"$f":"DRE.ESA!D63","v":46764},{"$f":"DRE.ESA!E63","v":69406},{"$f":"DRE.ESA!F63","v":36351},{"$f":"DRE.ESA!G63","v":33054},{"$f":"DRE.ESA!H63","v":185575},{"$f":"DRE.ESA!I63","v":37235},{"$f":"DRE.ESA!J63","v":60826},{"$f":"DRE.ESA!K63","v":12439},{"$f":"DRE.ESA!L63","v":91828},{"$f":"DRE.ESA!M63","v":202328},{"$f":"DRE.ESA!N63","v":63782},{"$f":"DRE.ESA!O63","v":39996},{"$f":"DRE.ESA!P63","v":38992},{"$f":"DRE.ESA!Q63","v":176612},{"$f":"DRE.ESA!R63","v":319382},{"$f":"DRE.ESA!S63","v":80099},{"$f":"DRE.ESA!T63","v":26865},{"$f":"DRE.ESA!U63","v":81677},{"$f":"DRE.ESA!V63","v":-16301},{"$f":"DRE.ESA!W63","v":172340},{"$f":"DRE.ESA!X63","v":64870},{"$f":"DRE.ESA!Y63","v":64831},{"$f":"DRE.ESA!Z63","v":8089},{"$f":"DRE.ESA!AA63","v":53966},{"$f":"DRE.ESA!AB63","v":191756},{"$f":"DRE.ESA!AC63","v":-46456},{"$f":"DRE.ESA!AD63","v":66640},{"$f":"DRE.ESA!AE63","v":-196576},{"$f":"DRE.ESA!AF63","v":156527},{"$f":"DRE.ESA!AG63","v":-19865},{"$f":"DRE.ESA!AH63","v":111199},{"$f":"DRE.ESA!AI63","v":-36988},{"$f":"DRE.ESA!AJ63","v":42990},{"$f":"DRE.ESA!AK63","v":76723.662479999999},{"$f":"DRE.ESA!AL63","v":193924.66248},{"$f":"DRE.ESA!AM63","v":119756.74307},{"$f":"DRE.ESA!AN63","v":59611.869520000007},{"$f":"DRE.ESA!AO63","v":117540},{"$f":"DRE.ESA!AP63","v":49926.985549999983},{"$f":"DRE.ESA!AQ63","v":346834.59814000002},{"$f":"DRE.ESA!AR63","v":131039},{"$f":"DRE.ESA!AS63","v":103983},{"$f":"DRE.ESA!AT63","v":242340},{"$f":"DRE.ESA!AU63","v":1144430.2691299999},{"$f":"DRE.ESA!AV63","v":1621793.2691299999},{"$f":"DRE.ESA!AW63","v":115678},{"$f":"DRE.ESA!AX63","v":-37098},{"$f":"DRE.ESA!AY63","v":35427},{"$f":"DRE.ESA!AZ63","v":347278},{"$f":"DRE.ESA!BA63","v":461285},{"$f":"DRE.ESA!BB63","v":570840},{"$f":"DRE.ESA!BC63","v":-103869},{"$f":"DRE.ESA!BD63","v":861169},{"$f":"DRE.ESA!BE63","v":53985},{"$f":"DRE.ESA!BF63","v":1382125},{"$f":"DRE.ESA!BG63","v":845748},{"$f":"DRE.ESA!BH63","v":711369},{"$f":"DRE.ESA!BI63","v":786164},{"$f":"DRE.ESA!BJ63","v":360069},{"$f":"DRE.ESA!BK63","v":2703350},{"$f":"DRE.ESA!BL63","v":415490},{"$f":"DRE.ESA!BM63","v":919357},{"$f":"DRE.ESA!BN63","v":419350},{"$f":"DRE.ESA!BO63","v":196694},{"$f":"DRE.ESA!BP63","v":1950891},{"$f":"DRE.ESA!BQ63","v":399489},{"$f":"DRE.ESA!BR63","v":519420},{"$f":"DRE.ESA!BS63","v":517626},{"$f":"DRE.ESA!BT63","v":539390},{"$f":"DRE.ESA!BU63","v":1975925},{"$f":"DRE.ESA!BV63","v":928693},{"$f":"DRE.ESA!BW63","v":538001},{"$f":"DRE.ESA!BX63","v":563113},{"$f":"DRE.ESA!BY63","v":1951784},{"$f":"DRE.ESA!CA63","v":813926}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.ESA!C64","v":13093},{"$f":"DRE.ESA!D64","v":435},{"$f":"DRE.ESA!E64","v":1933},{"$f":"DRE.ESA!F64","v":3346},{"$f":"DRE.ESA!G64","v":3359},{"$f":"DRE.ESA!H64","v":9073},{"$f":"DRE.ESA!I64","v":950},{"$f":"DRE.ESA!J64","v":-1585},{"$f":"DRE.ESA!K64","v":11798},{"$f":"DRE.ESA!L64","v":-1437},{"$f":"DRE.ESA!M64","v":9726},{"$f":"DRE.ESA!N64","v":4707},{"$f":"DRE.ESA!O64","v":17060},{"$f":"DRE.ESA!P64","v":-11413},{"$f":"DRE.ESA!Q64","v":-38990},{"$f":"DRE.ESA!R64","v":-28636},{"$f":"DRE.ESA!S64","v":0},{"$f":"DRE.ESA!T64","v":0},{"$f":"DRE.ESA!U64","v":0},{"$f":"DRE.ESA!V64","v":0},{"$f":"DRE.ESA!W64","v":0},{"$f":"DRE.ESA!X64","v":0},{"$f":"DRE.ESA!Y64","v":0},{"$f":"DRE.ESA!Z64","v":0},{"$f":"DRE.ESA!AA64","v":87991},{"$f":"DRE.ESA!AB64","v":87991},{"$f":"DRE.ESA!AC64","v":-12428},{"$f":"DRE.ESA!AD64","v":-8680},{"$f":"DRE.ESA!AE64","v":-5107},{"$f":"DRE.ESA!AF64","v":-1405},{"$f":"DRE.ESA!AG64","v":-27620},{"$f":"DRE.ESA!AH64","v":0},{"$f":"DRE.ESA!AI64","v":5883},{"$f":"DRE.ESA!AJ64","v":0},{"$f":"DRE.ESA!AK64","v":6388},{"$f":"DRE.ESA!AL64","v":12271},{"$f":"DRE.ESA!AM64","v":0},{"$f":"DRE.ESA!AN64","v":0},{"$f":"DRE.ESA!AO64","v":0},{"$f":"DRE.ESA!AP64","v":211777},{"$f":"DRE.ESA!AQ64","v":211777},{"$f":"DRE.ESA!AR64","v":0},{"$f":"DRE.ESA!AS64","v":-2819},{"$f":"DRE.ESA!AT64","v":135},{"$f":"DRE.ESA!AU64","v":-470675},{"$f":"DRE.ESA!AV64","v":-473359},{"$f":"DRE.ESA!AW64","v":-2155},{"$f":"DRE.ESA!AX64","v":6145},{"$f":"DRE.ESA!AY64","v":-959},{"$f":"DRE.ESA!AZ64","v":-8943},{"$f":"DRE.ESA!BA64","v":-5912},{"$f":"DRE.ESA!BB64","v":2183},{"$f":"DRE.ESA!BC64","v":-712},{"$f":"DRE.ESA!BD64","v":-189},{"$f":"DRE.ESA!BE64","v":-2940},{"$f":"DRE.ESA!BF64","v":-1658},{"$f":"DRE.ESA!BG64","v":-25985},{"$f":"DRE.ESA!BH64","v":-80003},{"$f":"DRE.ESA!BI64","v":10286},{"$f":"DRE.ESA!BJ64","v":-64615},{"$f":"DRE.ESA!BK64","v":-160317},{"$f":"DRE.ESA!BL64","v":-702},{"$f":"DRE.ESA!BM64","v":-3485},{"$f":"DRE.ESA!BN64","v":-17232},{"$f":"DRE.ESA!BO64","v":114607},{"$f":"DRE.ESA!BP64","v":93188},{"$f":"DRE.ESA!BQ64","v":545},{"$f":"DRE.ESA!BR64","v":-35161},{"$f":"DRE.ESA!BS64","v":-24236},{"$f":"DRE.ESA!BT64","v":-22853},{"$f":"DRE.ESA!BU64","v":-81705},{"$f":"DRE.ESA!BV64","v":-26733},{"$f":"DRE.ESA!BW64","v":-32103},{"$f":"DRE.ESA!BX64","v":-10234},{"$f":"DRE.ESA!BY64","v":-122845},{"$f":"DRE.ESA!CA64","v":-38191}]
[null,"Discontinued Operations",{"$f":"DRE.ESA!C65","v":0},{"$f":"DRE.ESA!D65","v":0},{"$f":"DRE.ESA!E65","v":0},{"$f":"DRE.ESA!F65","v":0},{"$f":"DRE.ESA!G65","v":0},{"$f":"DRE.ESA!H65","v":0},{"$f":"DRE.ESA!I65","v":0},{"$f":"DRE.ESA!J65","v":0},{"$f":"DRE.ESA!K65","v":0},{"$f":"DRE.ESA!L65","v":0},{"$f":"DRE.ESA!M65","v":0},{"$f":"DRE.ESA!N65","v":0},{"$f":"DRE.ESA!O65","v":0},{"$f":"DRE.ESA!P65","v":0},{"$f":"DRE.ESA!Q65","v":0},{"$f":"DRE.ESA!R65","v":0},{"$f":"DRE.ESA!S65","v":0},{"$f":"DRE.ESA!T65","v":0},{"$f":"DRE.ESA!U65","v":0},{"$f":"DRE.ESA!V65","v":29021},{"$f":"DRE.ESA!W65","v":29021},{"$f":"DRE.ESA!X65","v":10335},{"$f":"DRE.ESA!Y65","v":-4057},{"$f":"DRE.ESA!Z65","v":-7016},{"$f":"DRE.ESA!AA65","v":1469},{"$f":"DRE.ESA!AB65","v":731},{"$f":"DRE.ESA!AC65","v":331341},{"$f":"DRE.ESA!AD65","v":-29710},{"$f":"DRE.ESA!AE65","v":75174},{"$f":"DRE.ESA!AF65","v":-4398},{"$f":"DRE.ESA!AG65","v":372407},{"$f":"DRE.ESA!AH65","v":0},{"$f":"DRE.ESA!AI65","v":0},{"$f":"DRE.ESA!AJ65","v":0},{"$f":"DRE.ESA!AK65","v":-51480},{"$f":"DRE.ESA!AL65","v":-51480},{"$f":"DRE.ESA!AM65","v":0},{"$f":"DRE.ESA!AN65","v":0},{"$f":"DRE.ESA!AO65","v":0},{"$f":"DRE.ESA!AP65","v":0},{"$f":"DRE.ESA!AQ65","v":0},{"$f":"DRE.ESA!AR65","v":0},{"$f":"DRE.ESA!AS65","v":0},{"$f":"DRE.ESA!AT65","v":0},{"$f":"DRE.ESA!AU65","v":0},{"$f":"DRE.ESA!AV65","v":0},{"$f":"DRE.ESA!AW65","v":0},{"$f":"DRE.ESA!AX65","v":0},{"$f":"DRE.ESA!AY65","v":0},{"$f":"DRE.ESA!AZ65","v":0},{"$f":"DRE.ESA!BA65","v":0},{"$f":"DRE.ESA!BB65","v":0},{"$f":"DRE.ESA!BC65","v":0},{"$f":"DRE.ESA!BD65","v":0},{"$f":"DRE.ESA!BE65","v":88477},{"$f":"DRE.ESA!BF65","v":88477},{"$f":"DRE.ESA!BG65","v":0},{"$f":"DRE.ESA!BH65","v":48467},{"$f":"DRE.ESA!BI65","v":0},{"$f":"DRE.ESA!BJ65","v":0},{"$f":"DRE.ESA!BK65","v":48467},{"$f":"DRE.ESA!BL65","v":0},{"$f":"DRE.ESA!BM65","v":0},{"$f":"DRE.ESA!BN65","v":0},{"$f":"DRE.ESA!BO65","v":0},{"$f":"DRE.ESA!BP65","v":0},{"$f":"DRE.ESA!BQ65","v":0},{"$f":"DRE.ESA!BR65","v":0},{"$f":"DRE.ESA!BS65","v":0},{"$f":"DRE.ESA!BT65","v":0},{"$f":"DRE.ESA!BU65","v":0},{"$f":"DRE.ESA!BV65","v":0},{"$f":"DRE.ESA!BW65","v":0},{"$f":"DRE.ESA!BX65","v":0},{"$f":"DRE.ESA!BY65","v":0},{"$f":"DRE.ESA!CA65","v":0}]
[null,"Net Income",{"$f":"DRE.ESA!C66","v":276855},{"$f":"DRE.ESA!D66","v":47199},{"$f":"DRE.ESA!E66","v":71339},{"$f":"DRE.ESA!F66","v":39697},{"$f":"DRE.ESA!G66","v":36413},{"$f":"DRE.ESA!H66","v":194648},{"$f":"DRE.ESA!I66","v":38185},{"$f":"DRE.ESA!J66","v":59241},{"$f":"DRE.ESA!K66","v":24237},{"$f":"DRE.ESA!L66","v":90391},{"$f":"DRE.ESA!M66","v":212054},{"$f":"DRE.ESA!N66","v":68489},{"$f":"DRE.ESA!O66","v":57056},{"$f":"DRE.ESA!P66","v":27579},{"$f":"DRE.ESA!Q66","v":137622},{"$f":"DRE.ESA!R66","v":290746},{"$f":"DRE.ESA!S66","v":80099},{"$f":"DRE.ESA!T66","v":26865},{"$f":"DRE.ESA!U66","v":81677},{"$f":"DRE.ESA!V66","v":12720},{"$f":"DRE.ESA!W66","v":201361},{"$f":"DRE.ESA!X66","v":75205},{"$f":"DRE.ESA!Y66","v":60774},{"$f":"DRE.ESA!Z66","v":1073},{"$f":"DRE.ESA!AA66","v":143426},{"$f":"DRE.ESA!AB66","v":280478},{"$f":"DRE.ESA!AC66","v":272457},{"$f":"DRE.ESA!AD66","v":28250},{"$f":"DRE.ESA!AE66","v":-126509},{"$f":"DRE.ESA!AF66","v":150724},{"$f":"DRE.ESA!AG66","v":324922},{"$f":"DRE.ESA!AH66","v":111199},{"$f":"DRE.ESA!AI66","v":-31105},{"$f":"DRE.ESA!AJ66","v":42990},{"$f":"DRE.ESA!AK66","v":31631.662479999999},{"$f":"DRE.ESA!AL66","v":154715.66248},{"$f":"DRE.ESA!AM66","v":119756.74307},{"$f":"DRE.ESA!AN66","v":59611.869520000007},{"$f":"DRE.ESA!AO66","v":117540},{"$f":"DRE.ESA!AP66","v":261703.98554999998},{"$f":"DRE.ESA!AQ66","v":558611.59814000002},{"$f":"DRE.ESA!AR66","v":131039},{"$f":"DRE.ESA!AS66","v":101164},{"$f":"DRE.ESA!AT66","v":242475},{"$f":"DRE.ESA!AU66","v":673755.26912999991},{"$f":"DRE.ESA!AV66","v":1148434.2691299999},{"$f":"DRE.ESA!AW66","v":113523},{"$f":"DRE.ESA!AX66","v":-30953},{"$f":"DRE.ESA!AY66","v":34468},{"$f":"DRE.ESA!AZ66","v":338335},{"$f":"DRE.ESA!BA66","v":455373},{"$f":"DRE.ESA!BB66","v":573023},{"$f":"DRE.ESA!BC66","v":-104581},{"$f":"DRE.ESA!BD66","v":860980},{"$f":"DRE.ESA!BE66","v":139522},{"$f":"DRE.ESA!BF66","v":1468944},{"$f":"DRE.ESA!BG66","v":819763},{"$f":"DRE.ESA!BH66","v":679833},{"$f":"DRE.ESA!BI66","v":796450},{"$f":"DRE.ESA!BJ66","v":295454},{"$f":"DRE.ESA!BK66","v":2591500},{"$f":"DRE.ESA!BL66","v":414788},{"$f":"DRE.ESA!BM66","v":915872},{"$f":"DRE.ESA!BN66","v":402118},{"$f":"DRE.ESA!BO66","v":311301},{"$f":"DRE.ESA!BP66","v":2044079},{"$f":"DRE.ESA!BQ66","v":400034},{"$f":"DRE.ESA!BR66","v":484259},{"$f":"DRE.ESA!BS66","v":493390},{"$f":"DRE.ESA!BT66","v":516537},{"$f":"DRE.ESA!BU66","v":1894220},{"$f":"DRE.ESA!BV66","v":901960},{"$f":"DRE.ESA!BW66","v":505898},{"$f":"DRE.ESA!BX66","v":552879},{"$f":"DRE.ESA!BY66","v":1828939},{"$f":"DRE.ESA!CA66","v":775735}]
[null,"Controlling Shareholders",{"$f":"DRE.ESA!C67","v":0},{"$f":"DRE.ESA!D67","v":0},{"$f":"DRE.ESA!E67","v":0},{"$f":"DRE.ESA!F67","v":0},{"$f":"DRE.ESA!G67","v":0},{"$f":"DRE.ESA!H67","v":0},{"$f":"DRE.ESA!I67","v":0},{"$f":"DRE.ESA!J67","v":0},{"$f":"DRE.ESA!K67","v":0},{"$f":"DRE.ESA!L67","v":0},{"$f":"DRE.ESA!M67","v":0},{"$f":"DRE.ESA!N67","v":0},{"$f":"DRE.ESA!O67","v":0},{"$f":"DRE.ESA!P67","v":0},{"$f":"DRE.ESA!Q67","v":0},{"$f":"DRE.ESA!R67","v":0},{"$f":"DRE.ESA!S67","v":0},{"$f":"DRE.ESA!T67","v":0},{"$f":"DRE.ESA!U67","v":0},{"$f":"DRE.ESA!V67","v":0},{"$f":"DRE.ESA!W67","v":0},{"$f":"DRE.ESA!X67","v":0},{"$f":"DRE.ESA!Y67","v":0},{"$f":"DRE.ESA!Z67","v":0},{"$f":"DRE.ESA!AA67","v":0},{"$f":"DRE.ESA!AB67","v":0},{"$f":"DRE.ESA!AC67","v":0},{"$f":"DRE.ESA!AD67","v":0},{"$f":"DRE.ESA!AE67","v":0},{"$f":"DRE.ESA!AF67","v":0},{"$f":"DRE.ESA!AG67","v":0},{"$f":"DRE.ESA!AH67","v":0},{"$f":"DRE.ESA!AI67","v":0},{"$f":"DRE.ESA!AJ67","v":0},{"$f":"DRE.ESA!AK67","v":0},{"$f":"DRE.ESA!AL67","v":0},{"$f":"DRE.ESA!AM67","v":0},{"$f":"DRE.ESA!AN67","v":0},{"$f":"DRE.ESA!AO67","v":0},{"$f":"DRE.ESA!AP67","v":0},{"$f":"DRE.ESA!AQ67","v":0},{"$f":"DRE.ESA!AR67","v":0},{"$f":"DRE.ESA!AS67","v":0},{"$f":"DRE.ESA!AT67","v":0},{"$f":"DRE.ESA!AU67","v":0},{"$f":"DRE.ESA!AV67","v":0},{"$f":"DRE.ESA!AW67","v":0},{"$f":"DRE.ESA!AX67","v":0},{"$f":"DRE.ESA!AY67","v":0},{"$f":"DRE.ESA!AZ67","v":0},{"$f":"DRE.ESA!BA67","v":0},{"$f":"DRE.ESA!BB67","v":0},{"$f":"DRE.ESA!BC67","v":0},{"$f":"DRE.ESA!BD67","v":0},{"$f":"DRE.ESA!BE67","v":0},{"$f":"DRE.ESA!BF67","v":0},{"$f":"DRE.ESA!BG67","v":0},{"$f":"DRE.ESA!BH67","v":0},{"$f":"DRE.ESA!BI67","v":0},{"$f":"DRE.ESA!BJ67","v":0},{"$f":"DRE.ESA!BK67","v":0},{"$f":"DRE.ESA!BL67","v":0},{"$f":"DRE.ESA!BM67","v":0},{"$f":"DRE.ESA!BN67","v":0},{"$f":"DRE.ESA!BO67","v":0},{"$f":"DRE.ESA!BP67","v":0},{"$f":"DRE.ESA!BQ67","v":0},{"$f":"DRE.ESA!BR67","v":0},{"$f":"DRE.ESA!BS67","v":0},{"$f":"DRE.ESA!BT67","v":0},{"$f":"DRE.ESA!BU67","v":0},{"$f":"DRE.ESA!BV67","v":0},{"$f":"DRE.ESA!BW67","v":0},{"$f":"DRE.ESA!BX67","v":0},{"$f":"DRE.ESA!BY67","v":0},{"$f":"DRE.ESA!CA67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.ESA!C68","v":0},{"$f":"DRE.ESA!D68","v":0},{"$f":"DRE.ESA!E68","v":0},{"$f":"DRE.ESA!F68","v":0},{"$f":"DRE.ESA!G68","v":0},{"$f":"DRE.ESA!H68","v":0},{"$f":"DRE.ESA!I68","v":0},{"$f":"DRE.ESA!J68","v":0},{"$f":"DRE.ESA!K68","v":0},{"$f":"DRE.ESA!L68","v":0},{"$f":"DRE.ESA!M68","v":0},{"$f":"DRE.ESA!N68","v":0},{"$f":"DRE.ESA!O68","v":0},{"$f":"DRE.ESA!P68","v":0},{"$f":"DRE.ESA!Q68","v":0},{"$f":"DRE.ESA!R68","v":0},{"$f":"DRE.ESA!S68","v":0},{"$f":"DRE.ESA!T68","v":0},{"$f":"DRE.ESA!U68","v":0},{"$f":"DRE.ESA!V68","v":0},{"$f":"DRE.ESA!W68","v":0},{"$f":"DRE.ESA!X68","v":0},{"$f":"DRE.ESA!Y68","v":0},{"$f":"DRE.ESA!Z68","v":0},{"$f":"DRE.ESA!AA68","v":0},{"$f":"DRE.ESA!AB68","v":0},{"$f":"DRE.ESA!AC68","v":0},{"$f":"DRE.ESA!AD68","v":0},{"$f":"DRE.ESA!AE68","v":0},{"$f":"DRE.ESA!AF68","v":0},{"$f":"DRE.ESA!AG68","v":0},{"$f":"DRE.ESA!AH68","v":0},{"$f":"DRE.ESA!AI68","v":0},{"$f":"DRE.ESA!AJ68","v":0},{"$f":"DRE.ESA!AK68","v":0},{"$f":"DRE.ESA!AL68","v":0},{"$f":"DRE.ESA!AM68","v":0},{"$f":"DRE.ESA!AN68","v":0},{"$f":"DRE.ESA!AO68","v":0},{"$f":"DRE.ESA!AP68","v":0},{"$f":"DRE.ESA!AQ68","v":0},{"$f":"DRE.ESA!AR68","v":0},{"$f":"DRE.ESA!AS68","v":0},{"$f":"DRE.ESA!AT68","v":0},{"$f":"DRE.ESA!AU68","v":0},{"$f":"DRE.ESA!AV68","v":0},{"$f":"DRE.ESA!AW68","v":0},{"$f":"DRE.ESA!AX68","v":0},{"$f":"DRE.ESA!AY68","v":0},{"$f":"DRE.ESA!AZ68","v":0},{"$f":"DRE.ESA!BA68","v":0},{"$f":"DRE.ESA!BB68","v":0},{"$f":"DRE.ESA!BC68","v":0},{"$f":"DRE.ESA!BD68","v":0},{"$f":"DRE.ESA!BE68","v":0},{"$f":"DRE.ESA!BF68","v":0},{"$f":"DRE.ESA!BG68","v":0},{"$f":"DRE.ESA!BH68","v":0},{"$f":"DRE.ESA!BI68","v":0},{"$f":"DRE.ESA!BJ68","v":0},{"$f":"DRE.ESA!BK68","v":0},{"$f":"DRE.ESA!BL68","v":0},{"$f":"DRE.ESA!BM68","v":0},{"$f":"DRE.ESA!BN68","v":0},{"$f":"DRE.ESA!BO68","v":0},{"$f":"DRE.ESA!BP68","v":0},{"$f":"DRE.ESA!BQ68","v":0},{"$f":"DRE.ESA!BR68","v":0},{"$f":"DRE.ESA!BS68","v":0},{"$f":"DRE.ESA!BT68","v":0},{"$f":"DRE.ESA!BU68","v":0},{"$f":"DRE.ESA!BV68","v":0},{"$f":"DRE.ESA!BW68","v":0},{"$f":"DRE.ESA!BX68","v":0},{"$f":"DRE.ESA!BY68","v":0},{"$f":"DRE.ESA!CA68","v":0}]
[null,"Number of Shares (thousand)",{"$f":"DRE.ESA!C69","v":0.25266417398970381},{"$f":"DRE.ESA!D69","v":4.291374109827864E-2},{"$f":"DRE.ESA!E69","v":6.4862038945954367E-2},{"$f":"DRE.ESA!F69","v":3.60928574838104E-2},{"$f":"DRE.ESA!G69","v":3.3107016136181278E-2},{"$f":"DRE.ESA!H69","v":0.17697565366422469},{"$f":"DRE.ESA!I69","v":3.4718133940078603E-2},{"$f":"DRE.ESA!J69","v":5.3862432178714059E-2},{"$f":"DRE.ESA!K69","v":2.2036491090891321E-2},{"$f":"DRE.ESA!L69","v":8.218428296392942E-2},{"$f":"DRE.ESA!M69","v":0.19280134017361339},{"$f":"DRE.ESA!N69","v":6.2270794171063071E-2},{"$f":"DRE.ESA!O69","v":5.1875811184630735E-2},{"$f":"DRE.ESA!P69","v":2.5075066542711216E-2},{"$f":"DRE.ESA!Q69","v":0.12512711874038226},{"$f":"DRE.ESA!R69","v":0.2643487906387873},{"$f":"DRE.ESA!S69","v":7.282670709614654E-2},{"$f":"DRE.ESA!T69","v":2.1566345421026839E-2},{"$f":"DRE.ESA!U69","v":6.5567630558466747E-2},{"$f":"DRE.ESA!V69","v":1.0211200958699474E-2},{"$f":"DRE.ESA!W69","v":0.16164604058527396},{"$f":"DRE.ESA!X69","v":6.0372120133568706E-2},{"$f":"DRE.ESA!Y69","v":4.8787384203144803E-2},{"$f":"DRE.ESA!Z69","v":8.6136938904752636E-4},{"$f":"DRE.ESA!AA69","v":0.11513771294830431},{"$f":"DRE.ESA!AB69","v":0.22515858667406535},{"$f":"DRE.ESA!AC69","v":0.2187195895915395},{"$f":"DRE.ESA!AD69","v":2.2678178229816048E-2},{"$f":"DRE.ESA!AE69","v":-0.10155729733365659},{"$f":"DRE.ESA!AF69","v":0.1127667232196128},{"$f":"DRE.ESA!AG69","v":0.24309591864575669},{"$f":"DRE.ESA!AH69","v":8.3195422462897239E-2},{"$f":"DRE.ESA!AI69","v":-2.3271734599307717E-2},{"$f":"DRE.ESA!AJ69","v":2.4852191820385217E-2},{"$f":"DRE.ESA!AK69","v":1.8286023343815815E-2},{"$f":"DRE.ESA!AL69","v":8.9439947000952216E-2},{"$f":"DRE.ESA!AM69","v":6.9230461748318858E-2},{"$f":"DRE.ESA!AN69","v":3.446116808752768E-2},{"$f":"DRE.ESA!AO69","v":6.7948979450292588E-2},{"$f":"DRE.ESA!AP69","v":0.15128908232258478},{"$f":"DRE.ESA!AQ69","v":0.32292911351633452},{"$f":"DRE.ESA!AR69","v":7.5752648614828055E-2},{"$f":"DRE.ESA!AS69","v":5.8482138481448009E-2},{"$f":"DRE.ESA!AT69","v":0.1401729521202118},{"$f":"DRE.ESA!AU69","v":0.38949279340344323},{"$f":"DRE.ESA!AV69","v":0.63289891780545526},{"$f":"DRE.ESA!AW69","v":6.2562208197128974E-2},{"$f":"DRE.ESA!AX69","v":-1.7058111839237274E-2},{"$f":"DRE.ESA!AY69","v":1.8995218520816412E-2},{"$f":"DRE.ESA!AZ69","v":0.1864554734316009},{"$f":"DRE.ESA!BA69","v":0.25095478831030904},{"$f":"DRE.ESA!BB69","v":0.31579137467952251},{"$f":"DRE.ESA!BC69","v":-5.7634296974744724E-2},{"$f":"DRE.ESA!BD69","v":0.4744836730315804},{"$f":"DRE.ESA!BE69","v":7.6890184474334086E-2},{"$f":"DRE.ESA!BF69","v":0.8095309352106923},{"$f":"DRE.ESA!BG69","v":0.45176909946269073},{"$f":"DRE.ESA!BH69","v":0.3746540673280197},{"$f":"DRE.ESA!BI69","v":0.43892137028270367},{"$f":"DRE.ESA!BJ69","v":0.16282387411074886},{"$f":"DRE.ESA!BK69","v":1.428168411184163},{"$f":"DRE.ESA!BL69","v":0.20341853661591036},{"$f":"DRE.ESA!BM69","v":0.4491579842413162},{"$f":"DRE.ESA!BN69","v":0.1972049700254507},{"$f":"DRE.ESA!BO69","v":0.15266688975348736},{"$f":"DRE.ESA!BP69","v":1.0024483806361646},{"$f":"DRE.ESA!BQ69","v":0.19618294376069001},{"$f":"DRE.ESA!BR69","v":0.23748820390918768},{"$f":"DRE.ESA!BS69","v":0.24196618942911563},{"$f":"DRE.ESA!BT69","v":0.25331784103680072},{"$f":"DRE.ESA!BU69","v":0.92895517813579409},{"$f":"DRE.ESA!BV69","v":0.39461820362415506},{"$f":"DRE.ESA!BW69","v":0.22133637852793117},{"$f":"DRE.ESA!BX69","v":0.24189112355483527},{"$f":"DRE.ESA!BY69","v":0.8001825166505816},{"$f":"DRE.ESA!CA69","v":0.33939326820300669}]
[null,"Net Income Per Share",{"$f":"DRE.ESA!C70","v":1.8347367950331418E-2},{"$f":"DRE.ESA!D70","v":3.1294963211143264E-3},{"$f":"DRE.ESA!E70","v":3.7677608235612342E-3},{"$f":"DRE.ESA!F70","v":3.7623055714035682E-3},{"$f":"DRE.ESA!G70","v":2.0657221503694798E-3},{"$f":"DRE.ESA!H70","v":1.2725284866448609E-2},{"$f":"DRE.ESA!I70","v":4.6578761339537171E-3},{"$f":"DRE.ESA!J70","v":5.2961406364006244E-3},{"$f":"DRE.ESA!K70","v":4.5615000125016191E-3},{"$f":"DRE.ESA!L70","v":1.1806074877881908E-2},{"$f":"DRE.ESA!M70","v":2.6321591660737869E-2},{"$f":"DRE.ESA!N70","v":3.2667868337489174E-3},{"$f":"DRE.ESA!O70","v":5.2297684018156902E-3},{"$f":"DRE.ESA!P70","v":4.0514339357598595E-3},{"$f":"DRE.ESA!Q70","v":4.9060901071275144E-3},{"$f":"DRE.ESA!R70","v":1.7454079278451981E-2},{"$f":"DRE.ESA!S70","v":6.8981663533685044E-3},{"$f":"DRE.ESA!T70","v":6.4719105447354685E-3},{"$f":"DRE.ESA!U70","v":5.5069841648332073E-3},{"$f":"DRE.ESA!V70","v":3.6991520454156585E-3},{"$f":"DRE.ESA!W70","v":2.1768642798510505E-2},{"$f":"DRE.ESA!X70","v":3.692729906447923E-4},{"$f":"DRE.ESA!Y70","v":-2.1730912732075059E-3},{"$f":"DRE.ESA!Z70","v":-1.1792652679504345E-3},{"$f":"DRE.ESA!AA70","v":1.9868492431431759E-3},{"$f":"DRE.ESA!AB70","v":-9.9623430736997228E-4},{"$f":"DRE.ESA!AC70","v":2.8658795143519751E-3},{"$f":"DRE.ESA!AD70","v":-1.4532497716614511E-2},{"$f":"DRE.ESA!AE70","v":2.7109454117553557E-3},{"$f":"DRE.ESA!AF70","v":8.521622153548139E-4},{"$f":"DRE.ESA!AG70","v":-7.4943888597095443E-3},{"$f":"DRE.ESA!AH70","v":4.1396080224391446E-3},{"$f":"DRE.ESA!AI70","v":4.6064642317292272E-3},{"$f":"DRE.ESA!AJ70","v":3.7373672974829126E-3},{"$f":"DRE.ESA!AK70","v":8.4035121644700781E-4},{"$f":"DRE.ESA!AL70","v":1.133561854603746E-2},{"$f":"DRE.ESA!AM70","v":2.4201485245949925E-5},{"$f":"DRE.ESA!AN70","v":4.4708911101388818E-3},{"$f":"DRE.ESA!AO70","v":9.7934631688566167E-3},{"$f":"DRE.ESA!AP70","v":-1.0035767414366271E-3},{"$f":"DRE.ESA!AQ70","v":1.3284979022804819E-2},{"$f":"DRE.ESA!AR70","v":1.3313467727924437E-3},{"$f":"DRE.ESA!AS70","v":2.3002296174299318E-3},{"$f":"DRE.ESA!AT70","v":5.7439259810967086E-3},{"$f":"DRE.ESA!AU70","v":0.67046345993480549},{"$f":"DRE.ESA!AV70","v":0.64809307057481447},{"$f":"DRE.ESA!AW70","v":6.1899238257459074E-3},{"$f":"DRE.ESA!AX70","v":7.5186191911192496E-3},{"$f":"DRE.ESA!AY70","v":8.4731195531377607E-3},{"$f":"DRE.ESA!AZ70","v":-3.7072309095257049E-3},{"$f":"DRE.ESA!BA70","v":1.8474431660477211E-2},{"$f":"DRE.ESA!BB70","v":9.398962860407447E-3},{"$f":"DRE.ESA!BC70","v":8.3507759732485524E-3},{"$f":"DRE.ESA!BD70","v":5.7319620469714373E-3},{"$f":"DRE.ESA!BE70","v":-1.4419458413518667E-2},{"$f":"DRE.ESA!BF70","v":9.0622424671087699E-3},{"$f":"DRE.ESA!BG70","v":8.0487747039724878E-3},{"$f":"DRE.ESA!BH70","v":4.8562685855121912E-3},{"$f":"DRE.ESA!BI70","v":1.8494822257125413E-3},{"$f":"DRE.ESA!BJ70","v":-1.1898739790035601E-2},{"$f":"DRE.ESA!BK70","v":2.8557857251616178E-3},{"$f":"DRE.ESA!BL70","v":6.5426355077602538E-3},{"$f":"DRE.ESA!BM70","v":8.459179962023583E-3},{"$f":"DRE.ESA!BN70","v":6.459264843168451E-3},{"$f":"DRE.ESA!BO70","v":6.4244453303095219E-3},{"$f":"DRE.ESA!BP70","v":2.788552564326181E-2},{"$f":"DRE.ESA!BQ70","v":6.0443731829057145E-3},{"$f":"DRE.ESA!BR70","v":3.7443236715200916E-3},{"$f":"DRE.ESA!BS70","v":5.8310423646855125E-3},{"$f":"DRE.ESA!BT70","v":-1.2366812053008795E-2},{"$f":"DRE.ESA!BU70","v":3.2529271661025233E-3},{"$f":"DRE.ESA!BV70","v":1.9031766217626886E-3},{"$f":"DRE.ESA!BW70","v":1.7272968511997918E-3},{"$f":"DRE.ESA!BX70","v":3.2428379587367924E-3},{"$f":"DRE.ESA!BY70","v":1.0369031249603613E-4},{"$f":"DRE.ESA!CA70","v":-1.5391667483588825E-3}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value"]

{"sheet":"DRE.ESA","index":77,"n_rows":72,"n_cols":79,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa | Controladora"]
[]
["ESA","Demonstrações de Resultados - IFRS (R$ mil)",2009,"1T10","2T10","3T10","4T10",2010,"1T11","2T11","3T11","4T11",2011,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21","4t21","1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ESA","Residencial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW5:AZ5)","v":0},0,0,0,0,{"$f":"SUM(BB5:BE5)","v":0},0,0,0,0,{"$f":"SUM(BG5:BJ5)","v":0},0,0,0,0,{"$f":"SUM(BL5:BO5)","v":0},0,0,0,0,{"$f":"SUM(BQ5:BT5)","v":0},0,0,0,0,{"$f":"SUM(BV5:BY5)","v":0},0]
["ESA","Industrial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW6:AZ6)","v":0},0,0,0,0,{"$f":"SUM(BB6:BE6)","v":0},0,0,0,0,{"$f":"SUM(BG6:BJ6)","v":0},0,0,0,0,{"$f":"SUM(BL6:BO6)","v":0},0,0,0,0,{"$f":"SUM(BQ6:BT6)","v":0},0,0,0,0,{"$f":"SUM(BV6:BY6)","v":0},0]
["ESA","Comercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Rural",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Outras Classes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Suprimento de energia elétrica",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Receitas de construção",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Outras receitas operacionais",47063,11697,11674,11672,11683,46726,12491,12962,13030,13118,51601,13440,14218,13901,13799,55358,14363,15361,15675,15356,60755,15903,16201,16178,16024,64306,15609,16162,16384,16704,64859,17476,19897,19415,18848,75636,15851,36768,49023,41552,143194,39798,47647,50197,52220,189863,53206,62848,61898,62474,240426,64066,62672,61099,59261,247098,61482,67366,69118,70168,268134,66811,89251,90448,93090,339600,84729,97726,96817,94133,373405,94670,102293,109985,111491,418439,102836]
["ESA","Receita Bruta",47063,11697,11674,11672,11683,46726,12491,12962,13030,13118,51601,13440,14218,13901,13799,55358,14363,15361,15675,15356,60755,15903,16201,16178,16024,64306,15609,16162,16384,16704,64859,17476,19897,19415,18848,75636,15851,36768,49023,41552,143194,39798,47647,50197,52220,{"$f":"SUM(AV5:AV18)","v":189863},53206,62848,61898,62474,240426,64066,62672,61099,59261,{"$f":"SUM(BF5:BF18)","v":247098},{"$f":"SUM(BG5:BG18)","v":61482},{"$f":"SUM(BH5:BH18)","v":67366},{"$f":"SUM(BI5:BI18)","v":69118},{"$f":"SUM(BJ5:BJ18)","v":70168},268134,{"$f":"SUM(BL5:BL18)","v":66811},89251,90448,93090,339600,84729,97726,96817,{"$f":"SUM(BT5:BT18)","v":94133},373405,{"$f":"SUM(BV5:BV18)","v":94670},{"$f":"SUM(BW5:BW18)","v":102293},{"$f":"SUM(BX5:BX18)","v":109985},{"$f":"SUM(BY5:BY18)","v":111491},418439,{"$f":"SUM(CA5:CA18)","v":102836}]
["ESA","PIS/COFINS/ISS",-5295,-1316,-1313,-1314,-1314,-5257,-1405,-1459,-1465,-1476,-5805,-1512,-1599,-1564,-1552,-6227,-1616,-1732,-1748,-1747,-6843,-1782,-1835,-1822,-1804,-7243,-1758,-1818,-1844,-1845,-7265,-1966,-2286,-2184,-2119.33752,-8555.3375200000009,-1760.4937799999998,-3814.1304799999998,-6074,-4744.0144499999997,-16392.638709999999,-4664,-5586,-5765,-6169,-22184,-6171,-7465,-7191,-7464,-28291,-7354,-7373,-7075,-6797,-28599,-7021,-7974,-7927,-8056,-30978,-7689,-10195,-10480,-10743,{"$f":"SUM(BL20:BO20)","v":-39107},-11918,-14786,-13797,-12847,-53348,-11134,-11997,-12922,-13039,-49092,-12258]
["ESA","RGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,0,0,"-",0,0,0,0,0,0,"-"]
["ESA","ICMS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Outras (CCC, CDE, P&D e PEE)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Receita Líquida",41768,10381,10361,10358,10369,41469,11086,11503,11565,11642,45796,11928,12619,12337,12247,49131,12747,13629,13927,13609,53912,14121,14366,14356,14220,57063,13851,14344,14540,14859,57594,15510,17611,17231,16728.662479999999,67080.662479999999,14090.506219999999,32953.86952,42949,36807.985549999998,126801.36129,35134,42061,44432,46051,{"$f":"SUM(AV19:AV23)","v":167679},47035,55383,54707,55010,212135,56712,55299,54024,52464,{"$f":"SUM(BF19:BF23)","v":218499},{"$f":"SUM(BG19:BG23)","v":54461},59392,61191,{"$f":"SUM(BJ19:BJ23)","v":62112},237156,{"$f":"SUM(BL19:BL23)","v":59122},79056,{"$f":"SUM(BN19:BN23)","v":79968},{"$f":"SUM(BO19:BO23)","v":82347},{"$f":"SUM(BP19:BP23)","v":300493},{"$f":"SUM(BQ19:BQ23)","v":72811},82940,83020,{"$f":"SUM(BT19:BT23)","v":81286},320057,{"$f":"SUM(BV19:BV23)","v":83536},90296,{"$f":"SUM(BX19:BX23)","v":97063},{"$f":"SUM(BY19:BY23)","v":98452},369347,{"$f":"SUM(CA19:CA23)","v":90578}]
["ESA","Despesas não controláveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV26:AV27)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF26:BF27)","v":0},0,{"$f":"SUM(BH26:BH27)","v":0},0,{"$f":"SUM(BJ26:BJ27)","v":0},0,{"$f":"SUM(BL26:BL27)","v":0},0,{"$f":"SUM(BN26:BN27)","v":0},{"$f":"SUM(BO26:BO27)","v":0},{"$f":"SUM(BP26:BP27)","v":0},{"$f":"SUM(BQ26:BQ27)","v":0},0,0,{"$f":"SUM(BT26:BT27)","v":0},0,{"$f":"SUM(BV26:BV27)","v":0},0,{"$f":"SUM(BX26:BX27)","v":0},{"$f":"SUM(BY26:BY27)","v":0},0,{"$f":"SUM(CA26:CA27)","v":0}]
["ESA","Energia Comprada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Transporte de Potência Elétrica",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","PMSO",-23616,-6283,-6468,-6344,-8165,-27260,-6019,-5703,-6548,-8371,-26641,-6860,-8017,-7835,-8509,-31221,-5157,-5568,-7069,-9057,-26851,-13661,-17073,-15960,-11337,-58031,-10772,-32039,-11142,-13713,-67666,-9988,-11421,-10766,-14507,-46682,-14048.64183,-25220,-26008,-38343,-103619.64183000001,-32879,-38751,-36474,-56181,{"$f":"SUM(AV29:AV33)","v":-163293},{"$f":"SUM(AW29:AW33)","v":-35802},{"$f":"SUM(AX29:AX33)","v":-41744},-39216,-64042,-180804,-41889,-40948,-44229,-78793,{"$f":"SUM(BF29:BF33)","v":-205859},-39834,-50452,-55704,{"$f":"SUM(BJ29:BJ33)","v":-81269},-227259,{"$f":"SUM(BL29:BL33)","v":-44837},-61597,-65582,-89164,-261180,-60381,-75213,-70732,{"$f":"SUM(BT29:BT33)","v":-107475},-313801,{"$f":"SUM(BV29:BV33)","v":-79127},-86226,{"$f":"SUM(BX29:BX33)","v":-89678},{"$f":"SUM(BY29:BY33)","v":-97748},-352779,{"$f":"SUM(CA29:CA33)","v":-94143}]
["ESA","Pessoal",-12626,-3063,-3714,-3470,-5307,-15554,-3390,-3808,-3955,-4616,-15769,-3613,-4025,-4482,-5340,-17460,-2491,-4105,-3400,-5172,-15168,-3352,-4368,-4571,-5068,-17359,-4573,-5624,-6103,-8884,-25184,-5854,-6419,-7476,-8908,-28657,-8682.8464199999999,-17524,-17617,-25092,-68915.846420000002,-16649,-18778,-18365,-34472,-88264,-23496,-26703,-26714,-41467,-118380,-29490,-29169,-28201,-48855,-135715,-27885,-34695,-35052,-55421,-153053,-33456,-42923,-39686,-63489,-179554,-44034,-51739,-46631,-77410,-219814,-56783,-67256,-65970,-64944,-254953,-66169]
["ESA","Benefício pós-emprego",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41,-42,-44,-43,-170,-2053,-80,-86,1910,-309,-72,-76,-88,-115,-351,-103.00512000000001,-136,-204,"'",-685.00512000000003,-519,-520,-924,-1152,-3115,-771,-832,-893,-968,-3464,-998,1035,-1026,-824,-1813,-769,-870,-905,-946,-3490,-1008,-1079,-1098,-1042,-4227,-1223,-1290,-1333,-1408,-5254,-1483,-1491,-1641,-1683,-6298,-1614]
["ESA","Material",-466,-131,-92,-111,-119,-453,-94,-159,-163,-140,-556,-123,-129,-107,-142,-501,-106,-122,-160,-118,-506,-100,-157,-157,-184,-598,-115,-176,-170,-227,-688,-157,-132,-218,-165,-672,-235.79029,-332,-507,-430,-1504.7902899999999,-205,-256,-447,-560,-1468,-526,-379,-459,-747,-2111,-616,-638,-484,-533,-2271,-954,-397,-507,-326,-2184,-322,-588,-706,-354,-1970,-780,-514,-1009,-354,-2657,-766,-735,-1477,-1095,-4073,-921]
["ESA","Serviços de terceiros",-9437,-2152,-2901,-2453,-2683,-10189,-1602,-1982,-2162,-3210,-8956,-2873,-3603,-2845,-2602,-11923,-2274,-1445,-3044,-3534,-10297,-9949,-11629,-11171,-5730,-38479,-3490,-26022,-4187,-6029,-39728,-3476,-4555,-2809,-4670,-15510,-4457,-6862,-6742,-11858,-29919,-14461,-19131,-14270,-19043,-66905,-10098,-13229,-9871,-19083,-52281,-8946,-10572,-14225,-26901,-60644,-7819,-13372,-17194,-23150,-61535,-7695,-13513,-21469,-23984,-66661,-11901,-19383,-18790,-24798,-74872,-17602,-14548,-19608,-23887,-75645,-18244]
["ESA","Outras",-1087,-937,239,-310,-56,-1064,-933,246,-268,-405,-1360,-251,-260,-401,-425,-1337,-286,104,-465,-233,-880,-219,-877,-17,-312,-1425,-541,-137,-596,-483,-1757,-429,-239,-175,-649,-1492,-570,-366,-938,-721,-2595,-1045,-66,-2468,-954,-3541,{"$f":"SUM(AW34:AW36)","v":-911},{"$f":"SUM(AX34:AX36)","v":-601},-1279,-1777,-4568,-1839,-1604,-293,-1680,-5416,-2407,-1118,-2046,{"$f":"SUM(BJ34:BJ36)","v":-1426},-6997,{"$f":"SUM(BL34:BL36)","v":-2356},{"$f":"SUM(BM34:BM36)","v":-3494},{"$f":"SUM(BN34:BN36)","v":-2623},{"$f":"SUM(BO34:BO36)","v":-295},-8768,{"$f":"SUM(BQ34:BQ36)","v":-2443},{"$f":"SUM(BR34:BR36)","v":-2287},-2969,{"$f":"SUM(BT34:BT36)","v":-3505},-11204,{"$f":"SUM(BV34:BV36)","v":-2493},-2196,{"$f":"SUM(BX34:BX36)","v":-982},{"$f":"SUM(BY34:BY36)","v":-6139},-11810,{"$f":"SUM(CA34:CA36)","v":-7195}]
["ESA","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-166,0,0,-166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Outros",-1087,-937,239,-310,-56,-1064,-933,246,-268,-405,-1360,-251,-260,-401,-425,-1337,-286,104,-465,-233,-880,-219,-877,-17,-312,-1425,-541,-137,-596,-482,-1757,-429,-239,-175,-649,-1492,-570,-366,-938,-721,-2595,-1045,-66,-1476,-954,-3541,-911,-601,-1279,-1777,-4568,-1839,-1604,-293,-1680,-5416,-2407,-952,-2046,-1426,-6831,-2356,-3494,-2623,-295,-8768,-2443,-2287,-2969,-3505,-11204,-2493,-2196,-982,-6139,-11810,-7195]
["ESA","Provisões/reversões",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-136,-406,-542,0,0,0,0,0,0,0,0,-697,-697,0,0,0,-129,-129,-20,-822,1978,121,265,{"$f":"SUM(AW38:AW39)","v":-45},{"$f":"SUM(AX38:AX39)","v":-40},-145,-1605,-1835,2261,802,15,0,3078,-68,8,-2436,{"$f":"SUM(BJ38:BJ39)","v":-2675},-5171,{"$f":"SUM(BL38:BL39)","v":-427},-291,-1229,193,-1754,{"$f":"SUM(BQ38:BQ39)","v":-136},{"$f":"SUM(BR38:BR39)","v":-159},-427,{"$f":"SUM(BT38:BT39)","v":-120},-842,{"$f":"SUM(BV38:BV39)","v":18},-4,{"$f":"SUM(BX38:BX39)","v":-109},{"$f":"SUM(BY38:BY39)","v":-121},-216,{"$f":"SUM(CA38:CA39)","v":0}]
["ESA","Contingências",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-144,0,-45,-40,-145,-1605,-1835,2261,802,15,0,3078,-68,8,-2436,-2675,-5171,-427,-291,-1229,193,-1754,-136,-159,-427,-120,-842,18,-4,-109,-121,-216,0]
["ESA","Perdas esperadas de crédito de liquidação duvidosa",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265,265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ESA","Depreciação e amortização",-17544,-4044,-5033,-4535,-4538,-18150,-4118,-5443,-4139,-4569,-18269,-4582,-4581,-4571,-4563,-18297,-4380,-4373,-4372,-4512,-17637,-4241,-4202,-15071,125,-23389,-709,-709,-729,-727,-2874,-914,-914,-906,-890,-3624,-1110.8414,-1125,-1434,-1558,-5227.8414000000002,-1991,-2104,-2174,-2608,-8877,-2404,-2408,-2454,-2469,-9735,-2933,-3132,-3076,-3207,-12348,-3795,-4429,-4444,-4659,-17327,-4671,-5138,-4696,-4115,-18620,-5662,-6120,-6101,3657,-14226,-7619,-8725,-8433,-8425,-33202,-8746]
["ESA","Custo de Construção",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Despesas Operacionais",-41160,-10327,-11501,-10879,-12703,-45410,-10137,-11146,-10687,-12940,-44910,-11442,-12598,-12406,-13072,-49518,-9537,-9941,-11441,-13569,-44488,-17902,-21275,-31167,-11618,-81962,-11481,-32748,-11871,-14440,-70540,-10902,-12335,-11672,-16094,-51003,-15159.48323,-26345,-27442,-40030,-108976.48323,-34890,-41677,-36670,-58668,-171905,{"$f":"AW37+AW28+AW25+AW42+AW41","v":-38251},-44192,-41815,-68116,-192374,-42561,-43278,-47290,-82000,-215129,-43697,{"$f":"BH37+BH28+BH25+BH42+BH41","v":-54873},-62584,-88603,-249757,{"$f":"BL37+BL28+BL25+BL42+BL41","v":-49935},-67026,-71507,{"$f":"BO37+BO28+BO25+BO42+BO41","v":-93086},-281554,{"$f":"BQ37+BQ28+BQ25+BQ42+BQ41","v":-66179},-81492,-77260,{"$f":"BT37+BT28+BT25+BT42+BT41","v":-103938},-328869,{"$f":"BV37+BV28+BV25+BV42+BV41","v":-86728},-94955,{"$f":"BX37+BX28+BX25+BX42+BX41","v":-98220},{"$f":"BY37+BY28+BY25+BY42+BY41","v":-106294},-386197,{"$f":"CA37+CA28+CA25+CA42+CA41","v":-102889}]
["ESA","Outras receitas",10821,857,123,0,0,980,56,25,0,9722,9803,7,1154,0,1658,2819,22,3,2,62,89,0,0,305,77,382,491,-408,-83,125,125,11,2,0,2,15,0,0,0,0,0,68,1491,0,1169795,1171354,44,44,29,4034,4151,0,0,586,140,726,65,0,305,86,456,81,81,53,19724,19939,31,67,29,1092,1219,15,44,0,763,822,-20]
["ESA","Outras despesas",-8869,-1513,128,124,68,-1193,0,0,0,-8,-8,-1482,-4,-46,0,-1532,-25,-2,0,-6,-33,0,0,-34,-79,-113,0,0,62,-132,-70,0,-35,0,-73,-108,0,0,0,-72,-72,0,0,0,0,0,0,0,0,-124,-124,-29,0,5,24,0,-19,-136,0,155,0,-598,0,-39,0,-637,0,0,0,0,0,-92,-162,136,-1109,-1227,67]
["ESA","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":2560},{"$f":"D24+D43+D44+D45","v":-602},-889,-397,-2266,-4154,1005,382,878,8416,10681,-989,1171,-115,833,900,3207,3689,2488,96,9480,-3781,-6909,-16540,2600,-24630,2861,-18812,2648,412,-12891,4619,5243,5559,563.66247999999905,15984.662479999999,{"$f":"AM24+AM43+AM44+AM45","v":-1068.9770100000005},{"$f":"AN24+AN43+AN44+AN45","v":6608.8695200000002},{"$f":"AO24+AO43+AO44+AO45","v":15507},{"$f":"AP24+AP43+AP44+AP45","v":-3294.0144500000024},{"$f":"AQ24+AQ43+AQ44+AQ45","v":17752.878060000003},312,1875,7762,1157178,1167128,{"$f":"AW24+AW43+AW44+AW45","v":8828},11235,12921,-9196,23788,14122,12021,7325,-29372,4096,10810,{"$f":"BH24+BH43+BH44+BH45","v":4383},-1088,-26250,-12145,{"$f":"BL24+BL43+BL44+BL45","v":8670},12111,8475,{"$f":"BO24+BO43+BO44+BO45","v":8985},38241,{"$f":"BQ24+BQ43+BQ44+BQ45","v":6663},1515,5789,{"$f":"BT24+BT43+BT44+BT45","v":-21560},-7593,{"$f":"BV24+BV43+BV44+BV45","v":-3269},-4777,{"$f":"BX24+BX43+BX44+BX45","v":-1021},{"$f":"BY24+BY43+BY44+BY45","v":-8188},-17255,{"$f":"CA24+CA43+CA44+CA45","v":-12264}]
["ESA","Resultado de equivalência patrimonial",316768,51726,78778,49999,47714,228217,43928,60007,50529,89661,244125,81229,93851,59596,166346,401022,90964,48593,84172,3338,227067,85181,100488,60187,124710,370566,52241,139760,-51918,180140,320223,139456,-6626,53713,158480,345023,133848.72008,62043,74308,250134,520333.72008,264210,140689,295801,107068,807768,280473,210361,230130,341691,1062655,166093,191808,677522,519045,1554468,586692,631080,742922,532545,2493239,619143,558757,688237,462355,2328492,430677,479418,601925,597690,2109710,969830,489969,551443,1594439,3605681,810030]
["ESA","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":20104},3442,4144,4138,2272,13996,5123,5825,5017,12985,28950,3593,5752,4456,5396,19197,7587,8062,6860,4608,27117,460,-2707,-1469,2475,-1241,3570,-18103,3377,1139,-10017,5533,6157,6465,1453.6624799999991,19608.662479999999,{"$f":"AM24+AM25+AM28+AM37+AM42+AM44+AM45","v":41.864389999998821},7733.8695200000002,16941,-1736.0144500000024,22980.719459999993,2303,3979,{"$f":"AT24+AT25+AT28+AT37+AT42+AT44+AT45","v":9936},1159786,1176005,{"$f":"AW24+AW25+AW28+AW37+AW42+AW44+AW45","v":11232},13643,15375,-6727,33523,17055,15153,10401,-26165,16444,14605,8812,{"$f":"BI24+BI25+BI28+BI37+BI42+BI44+BI45","v":3356},{"$f":"BJ24+BJ25+BJ28+BJ37+BJ42+BJ44+BJ45","v":-21591},5182,{"$f":"BL24+BL25+BL28+BL37+BL42+BL44+BL45","v":13341},17249,13171,13100,56861,12325,7635,11890,-25217,6633,4350,3948,7412,{"$f":"BY24+BY25+BY28+BY37+BY42+BY44+BY45","v":237},{"$f":"BZ24+BZ25+BZ28+BZ37+BZ42+BZ44+BZ45","v":15947},{"$f":"CA24+CA25+CA28+CA37+CA42+CA44+CA45","v":-3518}]
["ESA","Resultado antes das receitas e despesas financeiras",319328,51124,77889,49602,45448,224063,44933,60389,51407,98077,254806,80240,95022,59481,167179,401922,94171,52282,86660,3434,236547,81400,93579,43647,127310,345936,55102,120948,-49270,180552,307332,144075,-1383,59272,159043.66248,361007.66248,132779.74307,68651.869520000007,89815,246839.98554999998,538086.59814000002,264522,142564,303563,1264246,1974896,{"$f":"AW46+AW47","v":289301},221596,243051,332495,1086443,180215,203829,684847,489673,1558564,597502,635463,741834,{"$f":"BJ46+BJ47","v":506295},2481094,{"$f":"BL46+BL47","v":627813},570868,{"$f":"BN46+BN47","v":696712},{"$f":"BO46+BO47","v":471340},2366733,{"$f":"BQ46+BQ47","v":437340},480933,607714,{"$f":"BT46+BT47","v":576130},2102117,{"$f":"BV46+BV47","v":966561},485192,{"$f":"BX46+BX47","v":550422},{"$f":"BY46+BY47","v":1586251},3588426,{"$f":"CA46+CA47","v":797766}]
["ESA","Receitas financeiras",27933,4135,4200,4892,15262,28489,12096,14054,17089,12625,55864,11243,11797,15843,8065,46948,7037,14690,12359,13303,47389,15973,41260,50634,40639,148506,52141,25044,19653,64444,161282,36085,35183,68104,65601,204973,56462,49364,61574,39088,206488,52497,42516,60362,157209,312584,{"$f":"SUM(AW51:AW54)","v":53980},53483,53852,248159,409474,57050,38560,53213,79880,{"$f":"SUM(BF51:BF54)","v":228703},95456,93786,126873,{"$f":"SUM(BJ51:BJ54)","v":190745},506860,{"$f":"SUM(BL51:BL54)","v":184629},{"$f":"SUM(BM51:BM54)","v":207977},{"$f":"SUM(BN51:BN54)","v":128738},{"$f":"SUM(BO51:BO54)","v":186449},707793,{"$f":"SUM(BQ51:BQ54)","v":216740},{"$f":"SUM(BR51:BR54)","v":109908},111077,206200,643925,244361,224097,206459,{"$f":"SUM(BY51:BY54)","v":217844},{"$f":"SUM(BZ51:BZ54)","v":892761},{"$f":"SUM(CA51:CA54)","v":263268}]
["ESA","Receita de aplicações financeiras",16619,3937,3796,4464,3583,15780,11370,12468,12572,10052,46462,10165,9402,13632,5317,38516,4559,8092,6740,7480,26871,10835,26264,8644,3919,49662,1386,5454,729,5543,13112,8267,6503,40659,37861,93290,26545,18306,24050,33481,102382,30697,28221,49988,38150,147056,42903,39236,39314,42121,163574,39010,14669,32878,61785,148342,62872,62519,90593,135449,351433,135310,149884,65878,115488,466560,114614,71330,77132,129439,392515,197273,201061,181009,204183,783526,254791]
["ESA","Receitas de Multas por Atraso",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4661,9404,35058,-2928,46195,44979,13292,12996,20008,91275,21999,22782,0,-8737,36044,23798,24973,0,-48771,0,13991,10782,0,0,24773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Atualização financeira CVA ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Outras receitas financeiras",11314,198,404,428,11679,12709,726,1586,4517,2573,9402,1078,2395,2211,2748,8432,2478,6598,5619,5823,20518,477,5592,6932,39648,52649,5776,6298,5928,38893,56895,5819,5898,27445,36477,75639,6119,6085,37524,54378,104106,7809,3513,10374,119059,140755,11077,14247,14538,206038,245900,18040,23891,20335,18095,80361,32584,31267,36280,55296,155427,49319,58093,62860,70961,241233,102126,38578,33945,76761,251410,47088,23036,25450,13661,109235,8477]
["ESA","Despesas financeiras",-83499,-8495,-12683,-18143,-27656,-66977,-19794,-13617,-56057,-18874,-108342,-27701,-66823,-36332,1368,-129488,-21109,-40107,-17342,-33038,-111596,-32503,-70008,-86192,-113983,-302686,-153699,-79352,-166959,-88469,-488479,-68961,-70788,-84386,-147921,-372056,-69485,-58404,-33849,-236001,-397740,-185980,-81097,-121585,-277024.73086999997,-665686.73086999997,{"$f":"SUM(AW56:AW61)","v":-227603},-312177,-261476,-233376,-1034632,333575,-346258,123109,-515568,{"$f":"SUM(BF56:BF61)","v":-405142},152790,-17880,-82543,{"$f":"SUM(BJ56:BJ61)","v":-336971},-284604,{"$f":"SUM(BL56:BL61)","v":-396952},{"$f":"SUM(BM56:BM61)","v":140512},{"$f":"SUM(BN56:BN61)","v":-406100},{"$f":"SUM(BO56:BO61)","v":-461095},-1123635,{"$f":"SUM(BQ56:BQ61)","v":-254591},-71421,-201165,{"$f":"SUM(BT56:BT61)","v":-242940},-770117,{"$f":"SUM(BV56:BV61)","v":-282229},-171288,{"$f":"SUM(BX56:BX61)","v":-193768},{"$f":"SUM(BY56:BY61)","v":147689},-499596,{"$f":"SUM(CA56:CA61)","v":-247108}]
["ESA","Encargos de dívidas – juros",-58635,-12160,-14064,-13769,-19372,-59365,-20327,-22736,-25516,-23747,-92326,-22608,-22356,-37726,-21643,-104333,-22119,-22401,-11946,-14724,-71190,-25028,-65031,-71070,-79710,-240839,-87777,-52959,-53536,-67622,-261894,-79891,-68584,-47930,-36910,-233315,-34927,-34226,-40170,-51113,-160436,-55476,-59807,-75502,-69060,-259845,-89843,-133527,-71849,-15628,-310847,-67638,-63614,-56581,-58728,-246561,-63029,-70098,-80264,-374780,-588171,-137834,-165265,-180667,-181340,-665106,-193752,-183995,-287223,-250708,-915678,-249673,-260629,-257437,-246604,-1014343,-270932]
["ESA","Encargos de dívidas - Variação monetária/cambial",0,0,0,0,0,0,8660,13520,-58660,-4280,-40760,10740,-49837,-2836,-967,-42900,2228,-14078,154,-9679,-21375,6126,5539,-27895,-35959,-52189,-99855,18783,-160329,14961,-226440,37099,27264,-20500,-13525,30338,-14417,-16983,-520,-20558,-52478,-21247,-44989,-40725,3208,-103753,-25222,25222,-36571,-59574,-96145,-127020,-1374,-31742,-42747,-202883,-79722,-37253,-76720,178832,-14863,-16755,-103575,11578,-16196,-124948,-45933,-16467,-26412,-11482,-100294,-94467,-104538,-15089,-109441,-323535,-132551]
["ESA","Marcação a mercado derivativos e dívida",-7541,7541,0,215,2565,10321,-7440,-2913,29291,8968,27906,-27264,-4541,7927,22247,-1631,795,-19087,-6230,-20205,-44727,9128,7882,-9476,-2171,5363,-41628,-3696,-17764,7812,-55276,16972,26066,8008,4589,55635,6131,4007,4514,-150112,-135460,-109214,899,416,-165446,-122575,-117588,-193468,-171675,-144150,-626881,440494,-301244,209443,-393889,-45196,276877,116232,64639,-125987,331761,-178986,398197,-236244,-245582,-262615,0,149398,107179,75995,332572,52813,142711,98348,477098,770970,153877]
["ESA","Instrumentos financeiros derivativos",-6666,-3863,1521,-4245,-1026,-7613,-532,-1325,-564,277,-2144,11647,10045,-3579,2508,20621,-1904,15708,875,11837,26516,-22178,-14745,23180,29246,15503,85991,-22715,62821,-32405,93692,-29700,-42390,-10484,-7032,-89606,-11925,-68,-5938,2454,-15477,3417,28178,16036,-19505,28126,8513,-7105,22162,-10726,12844,91796,26115,9997,-17036,110872,21682,-15201,21227,4333,32041,-47104,17604,835,-17139,-45804,-14398,-20278,6488,-33133,-61321,11237,54738,-17251,29191,77915,5085]
["ESA","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Outras despesas financeiras",-10657,-13,-140,-344,-9823,-10320,-155,-163,-608,-92,-1018,-216,-134,-118,-777,-1245,-109,-249,-195,-267,-820,-551,-3653,-931,-25389,-30524,-10430,-18765,1849,-11215,-38561,-13441,-13144,-13480,-95043,-135108,-14347,-11134,8265,-16672,-33889,-3460,-5378,-21810,-26221.730870000007,-207639.73087,-3463,-3299,-3543,-3298,-13603,-4057,-6141,-8008,-3168,-21374,-3018,-11560,-11425,-19369,-45372,-16273,-6449,-1602,-838,-25162,-508,-79,-1197,-23612,-25396,-2139,-3570,-2339,-2555,-10603,-2587]
["ESA","Resultado financeiro",-55566,-4360,-8483,-13251,-12394,-38488,-7698,437,-38968,-6249,-52478,-16458,-55026,-20489,9433,-82540,-14072,-25417,-4983,-19735,-64207,-16530,-28748,-35558,-73344,-154180,-101558,-54308,-147306,-24025,-327197,-32876,-35605,-16282,-82320,-167083,-13023,-9040,27725,-196913,-191252,-133483,-38581,-61223,-119815.73086999997,-353102.73086999997,{"$f":"AW55+AW50","v":-173623},-258694,-207624,14783,-625158,390625,-307698,176322,-435688,-176439,248246,75906,44330,{"$f":"BJ55+BJ50","v":-146226},222256,{"$f":"BL55+BL50","v":-212323},{"$f":"BM55+BM50","v":348489},{"$f":"BN55+BN50","v":-277362},{"$f":"BO55+BO50","v":-274646},-415842,{"$f":"BQ55+BQ50","v":-37851},{"$f":"BR55+BR50","v":38487},-90088,-36740,-126192,-37868,52809,12691,{"$f":"BY55+BY50","v":365533},{"$f":"BZ55+BZ50","v":393165},{"$f":"CA55+CA50","v":16160}]
["ESA","Resultado antes dos tributos",263762,46764,69406,36351,33054,185575,37235,60826,12439,91828,202328,63782,39996,38992,176612,319382,80099,26865,81677,-16301,172340,64870,64831,8089,53966,191756,-46456,66640,-196576,156527,-19865,111199,-36988,42990,76723.662479999999,193924.66248,119756.74307,59611.869520000007,117540,49926.985549999983,346834.59814000002,131039,103983,242340,1144430.2691299999,1621793.2691299999,{"$f":"AW49+AW62","v":115678},-37098,35427,347278,461285,570840,-103869,861169,53985,1382125,845748,{"$f":"BH49+BH62","v":711369},786164,360069,2703350,{"$f":"BL49+BL62","v":415490},919357,{"$f":"BN49+BN62","v":419350},{"$f":"BO49+BO62","v":196694},1950891,{"$f":"BQ49+BQ62","v":399489},{"$f":"BR49+BR62","v":519420},517626,539390,1975925,928693,538001,563113,{"$f":"BY49+BY62","v":1951784},{"$f":"BZ49+BZ62","v":3981591},{"$f":"CA49+CA62","v":813926}]
["ESA","Contribuição Social e imposto de renda",13093,435,1933,3346,3359,9073,950,-1585,11798,-1437,9726,4707,17060,-11413,-38990,-28636,0,0,0,0,0,0,0,0,87991,87991,-12428,-8680,-5107,-1405,-27620,0,5883,0,6388,12271,0,0,0,211777,211777,0,-2819,135,-470675,-473359,-2155,6145,-959,-8943,-5912,2183,-712,-189,-2940,-1658,-25985,-80003,10286,-64615,-160317,-702,-3485,-17232,114607,93188,545,-35161,-24236,-22853,-81705,-26733,-32103,-10234,-122845,-191915,-38191]
["ESA","Resultado de operações descontinuadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29021,29021,10335,-4057,-7016,1469,731,331341,-29710,75174,-4398,372407,0,0,0,-51480,-51480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88477,88477,0,48467,0,0,48467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Lucro líquido consolidado do período",276855,47199,71339,39697,36413,194648,38185,59241,24237,90391,212054,68489,57056,27579,137622,290746,80099,26865,81677,12720,201361,75205,60774,1073,143426,280478,272457,28250,-126509,150724,324922,111199,-31105,42990,31631.662479999999,154715.66248,119756.74307,59611.869520000007,117540,261703.98554999998,558611.59814000002,131039,101164,242475,673755.26912999991,1148434.2691299999,{"$f":"AW63+AW64+AW65","v":113523},-30953,34468,338335,455373,573023,-104581,860980,139522,1468944,819763,679833,{"$f":"BI63+BI64+BI65","v":796450},{"$f":"BJ63+BJ64+BJ65","v":295454},2591500,{"$f":"BL63+BL64+BL65","v":414788},{"$f":"BM63+BM64+BM65","v":915872},{"$f":"BN63+BN64+BN65","v":402118},{"$f":"BO63+BO64+BO65","v":311301},2044079,{"$f":"BQ63+BQ64+BQ65","v":400034},{"$f":"BR63+BR64+BR65","v":484259},493390,516537,1894220,901960,505898,552879,{"$f":"BY63+BY64+BY65","v":1828939},{"$f":"BZ63+BZ64+BZ65","v":3789676},{"$f":"CA63+CA64+CA65","v":775735}]
["ESA","Atribuído aos acionistas controladores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Atribuído aos acionistas não controladores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESA","Lucro por ação  ",0.25266417398970381,4.291374109827864E-2,6.4862038945954367E-2,3.60928574838104E-2,3.3107016136181278E-2,0.17697565366422469,3.4718133940078603E-2,5.3862432178714059E-2,2.2036491090891321E-2,8.218428296392942E-2,0.19280134017361339,6.2270794171063071E-2,5.1875811184630735E-2,2.5075066542711216E-2,0.12512711874038226,0.2643487906387873,7.282670709614654E-2,2.1566345421026839E-2,6.5567630558466747E-2,1.0211200958699474E-2,0.16164604058527396,6.0372120133568706E-2,4.8787384203144803E-2,8.6136938904752636E-4,0.11513771294830431,0.22515858667406535,0.2187195895915395,2.2678178229816048E-2,-0.10155729733365659,0.1127667232196128,0.24309591864575669,8.3195422462897239E-2,-2.3271734599307717E-2,2.4852191820385217E-2,1.8286023343815815E-2,8.9439947000952216E-2,6.9230461748318858E-2,3.446116808752768E-2,6.7948979450292588E-2,0.15128908232258478,0.32292911351633452,7.5752648614828055E-2,5.8482138481448009E-2,0.1401729521202118,0.38949279340344323,0.63289891780545526,6.2562208197128974E-2,-1.7058111839237274E-2,1.8995218520816412E-2,0.1864554734316009,0.25095478831030904,0.31579137467952251,-5.7634296974744724E-2,0.4744836730315804,7.6890184474334086E-2,0.8095309352106923,0.45176909946269073,0.3746540673280197,0.43892137028270367,0.16282387411074886,1.428168411184163,0.20341853661591036,0.4491579842413162,0.1972049700254507,0.15266688975348736,1.0024483806361646,0.19618294376069001,0.23748820390918768,0.24196618942911563,0.25331784103680072,0.92895517813579409,{"$f":"BV66/BV71","v":0.39461820362415506},{"$f":"BW66/BW71","v":0.22133637852793117},{"$f":"BX66/BX71","v":0.24189112355483527},{"$f":"BY66/BY71","v":0.8001825166505816},1.6580282223575031,{"$f":"CA66/CA71","v":0.33939326820300669}]
["ESA","EBITDA por ação",1.8347367950331418E-2,3.1294963211143264E-3,3.7677608235612342E-3,3.7623055714035682E-3,2.0657221503694798E-3,1.2725284866448609E-2,4.6578761339537171E-3,5.2961406364006244E-3,4.5615000125016191E-3,1.1806074877881908E-2,2.6321591660737869E-2,3.2667868337489174E-3,5.2297684018156902E-3,4.0514339357598595E-3,4.9060901071275144E-3,1.7454079278451981E-2,6.8981663533685044E-3,6.4719105447354685E-3,5.5069841648332073E-3,3.6991520454156585E-3,2.1768642798510505E-2,3.692729906447923E-4,-2.1730912732075059E-3,-1.1792652679504345E-3,1.9868492431431759E-3,-9.9623430736997228E-4,2.8658795143519751E-3,-1.4532497716614511E-2,2.7109454117553557E-3,8.521622153548139E-4,-7.4943888597095443E-3,4.1396080224391446E-3,4.6064642317292272E-3,3.7373672974829126E-3,8.4035121644700781E-4,1.133561854603746E-2,2.4201485245949925E-5,4.4708911101388818E-3,9.7934631688566167E-3,-1.0035767414366271E-3,1.3284979022804819E-2,1.3313467727924437E-3,2.3002296174299318E-3,5.7439259810967086E-3,0.67046345993480549,0.64809307057481447,6.1899238257459074E-3,7.5186191911192496E-3,8.4731195531377607E-3,-3.7072309095257049E-3,1.8474431660477211E-2,9.398962860407447E-3,8.3507759732485524E-3,5.7319620469714373E-3,-1.4419458413518667E-2,9.0622424671087699E-3,8.0487747039724878E-3,4.8562685855121912E-3,1.8494822257125413E-3,-1.1898739790035601E-2,2.8557857251616178E-3,6.5426355077602538E-3,8.459179962023583E-3,6.459264843168451E-3,6.4244453303095219E-3,2.788552564326181E-2,6.0443731829057145E-3,3.7443236715200916E-3,5.8310423646855125E-3,-1.2366812053008795E-2,{"$f":"SUM(BQ70:BT70)","v":3.2529271661025233E-3},{"$f":"BV48/BV71","v":1.9031766217626886E-3},{"$f":"BW48/BW71","v":1.7272968511997918E-3},{"$f":"BX48/BX71","v":3.2428379587367924E-3},{"$f":"BY48/BY71","v":1.0369031249603613E-4},{"$f":"SUM(BV70:BY70)","v":6.9770017441953087E-3},{"$f":"CA48/CA71","v":-1.5391667483588825E-3}]
["ESA","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2285652.2880000002,{"$f":"BV71","v":2285652.2880000002},{"$f":"BV71","v":2285652.2880000002},{"$f":"BV71","v":2285652.2880000002},null,{"$f":"BV71","v":2285652.2880000002}]
["ESA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP72:BS72)","v":0},2289424.6630000002,2289424.6630000002,null,null,{"$f":"SUM(BU72:BX72)","v":4578849.3260000004}]

{"sheet":"BS.ESGás","index":78,"n_rows":73,"n_cols":11,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ES GÁS"]
[]
[null,"R$ thousand",{"$f":"BP.ESGás!D4","v":45016},{"$f":"BP.ESGás!E4","v":45107},{"$f":"BP.ESGás!F4","v":45199},{"$f":"BP.ESGás!G4","v":45291},{"$f":"BP.ESGás!H4","v":45382},{"$f":"BP.ESGás!I4","v":45473},"30/09/2024","31/12/2024","31/03/2025"]
[]
[null,"Current Assets",{"$f":"BP.ESGás!D6","v":446992.89699999994},{"$f":"BP.ESGás!E6","v":435657.78900000005},{"$f":"BP.ESGás!F6","v":306307.64399999997},{"$f":"BP.ESGás!G6","v":522352},{"$f":"BP.ESGás!H6","v":570915},{"$f":"BP.ESGás!I6","v":610594},{"$f":"BP.ESGás!I6","v":610594},{"$f":"BP.ESGás!J6","v":636627},{"$f":"BP.ESGás!K6","v":602898}]
[null,"Cash and cash equivalents",{"$f":"BP.ESGás!D7","v":1318.7940000000001},{"$f":"BP.ESGás!E7","v":1194.367},{"$f":"BP.ESGás!F7","v":335.70400000000001},{"$f":"BP.ESGás!G7","v":97804},{"$f":"BP.ESGás!H7","v":20262},{"$f":"BP.ESGás!I7","v":21712},{"$f":"BP.ESGás!I7","v":21712},{"$f":"BP.ESGás!J7","v":21808},{"$f":"BP.ESGás!K7","v":22520}]
[null,"Money market and secured funds",{"$f":"BP.ESGás!D8","v":227246.05100000001},{"$f":"BP.ESGás!E8","v":214422.53099999999},{"$f":"BP.ESGás!F8","v":117659.38},{"$f":"BP.ESGás!G8","v":200000},{"$f":"BP.ESGás!H8","v":286812},{"$f":"BP.ESGás!I8","v":256943},{"$f":"BP.ESGás!I8","v":256943},{"$f":"BP.ESGás!J8","v":346063},{"$f":"BP.ESGás!K8","v":281597}]
[null,"Clients, consumers and concessionaires",{"$f":"BP.ESGás!D9","v":121216.004},{"$f":"BP.ESGás!E9","v":122830.70600000001},{"$f":"BP.ESGás!F9","v":96940.047000000006},{"$f":"BP.ESGás!G9","v":132241},{"$f":"BP.ESGás!H9","v":104559},{"$f":"BP.ESGás!I9","v":111404},{"$f":"BP.ESGás!I9","v":111404},{"$f":"BP.ESGás!J9","v":102711},{"$f":"BP.ESGás!K9","v":72366}]
[null,"Credit receivables",{"$f":"BP.ESGás!D10","v":0},{"$f":"BP.ESGás!E10","v":0},{"$f":"BP.ESGás!F10","v":0},{"$f":"BP.ESGás!G10","v":0},{"$f":"BP.ESGás!H10","v":0},{"$f":"BP.ESGás!I10","v":0},{"$f":"BP.ESGás!I10","v":0},{"$f":"BP.ESGás!J10","v":0},{"$f":"BP.ESGás!K10","v":0}]
["j","Inventory",{"$f":"BP.ESGás!D11","v":13330.486000000001},{"$f":"BP.ESGás!E11","v":13919.862999999999},{"$f":"BP.ESGás!F11","v":13410.19},{"$f":"BP.ESGás!G11","v":15195},{"$f":"BP.ESGás!H11","v":15369},{"$f":"BP.ESGás!I11","v":15686},{"$f":"BP.ESGás!I11","v":15686},{"$f":"BP.ESGás!J11","v":15763},{"$f":"BP.ESGás!K11","v":18449}]
[null,"Recoverable taxes",{"$f":"BP.ESGás!D12","v":87510.142000000007},{"$f":"BP.ESGás!E12","v":86755.917000000001},{"$f":"BP.ESGás!F12","v":77470.986999999994},{"$f":"BP.ESGás!G12","v":76031},{"$f":"BP.ESGás!H12","v":80237},{"$f":"BP.ESGás!I12","v":84142},{"$f":"BP.ESGás!I12","v":84142},{"$f":"BP.ESGás!J12","v":79456},{"$f":"BP.ESGás!K12","v":96880}]
[null,"Derivative financial instruments",{"$f":"BP.ESGás!D13","v":0},{"$f":"BP.ESGás!E13","v":0},{"$f":"BP.ESGás!F13","v":0},{"$f":"BP.ESGás!G13","v":0},{"$f":"BP.ESGás!H13","v":54702},{"$f":"BP.ESGás!I13","v":116519},{"$f":"BP.ESGás!I13","v":116519},{"$f":"BP.ESGás!J13","v":51745},{"$f":"BP.ESGás!K13","v":102312}]
[null,"Financial sector assets",{"$f":"BP.ESGás!D14","v":0},{"$f":"BP.ESGás!E14","v":0},{"$f":"BP.ESGás!F14","v":0},{"$f":"BP.ESGás!G14","v":0},{"$f":"BP.ESGás!H14","v":0},{"$f":"BP.ESGás!I14","v":0},{"$f":"BP.ESGás!I14","v":0},{"$f":"BP.ESGás!J14","v":0},{"$f":"BP.ESGás!K14","v":0}]
[null,"Concession financial asset",{"$f":"BP.ESGás!D15","v":0},{"$f":"BP.ESGás!E15","v":0},{"$f":"BP.ESGás!F15","v":0},{"$f":"BP.ESGás!G15","v":0},{"$f":"BP.ESGás!H15","v":"-"},{"$f":"BP.ESGás!I15","v":""},{"$f":"BP.ESGás!I15","v":""},{"$f":"BP.ESGás!J15","v":0},{"$f":"BP.ESGás!K15","v":0}]
[null,"Other Acciunts Receivable",{"$f":"BP.ESGás!D16","v":-3628.5799999999995},{"$f":"BP.ESGás!E16","v":-3465.5949999999998},{"$f":"BP.ESGás!F16","v":491.33599999999967},{"$f":"BP.ESGás!G16","v":1081},{"$f":"BP.ESGás!H16","v":8974},{"$f":"BP.ESGás!I16","v":4188},{"$f":"BP.ESGás!I16","v":4188},{"$f":"BP.ESGás!J16","v":19081},{"$f":"BP.ESGás!K16","v":8774}]
[null,"Non-Current Assets",{"$f":"BP.ESGás!D17","v":639776.26199999999},{"$f":"BP.ESGás!E17","v":645455.86700000009},{"$f":"BP.ESGás!F17","v":648697.00199999998},{"$f":"BP.ESGás!G17","v":1506821},{"$f":"BP.ESGás!H17","v":1445222},{"$f":"BP.ESGás!I17","v":1446025},{"$f":"BP.ESGás!I17","v":1446025},{"$f":"BP.ESGás!J17","v":1467241},{"$f":"BP.ESGás!K17","v":1547525}]
[null,"Long Term",{"$f":"BP.ESGás!D18","v":2550.2620000000002},{"$f":"BP.ESGás!E18","v":4142.1629999999996},{"$f":"BP.ESGás!F18","v":3267.1480000000001},{"$f":"BP.ESGás!G18","v":53307},{"$f":"BP.ESGás!H18","v":609},{"$f":"BP.ESGás!I18","v":623},{"$f":"BP.ESGás!I18","v":623},{"$f":"BP.ESGás!J18","v":17017},{"$f":"BP.ESGás!K18","v":66444}]
[null,"  Related-party credits",{"$f":"BP.ESGás!D19","v":0},{"$f":"BP.ESGás!E19","v":0},{"$f":"BP.ESGás!F19","v":0},{"$f":"BP.ESGás!G19","v":0},{"$f":"BP.ESGás!H19","v":"-"},{"$f":"BP.ESGás!I19","v":""},{"$f":"BP.ESGás!I19","v":""},{"$f":"BP.ESGás!J19","v":0},{"$f":"BP.ESGás!K19","v":0}]
[null,"Concession Accounts Receivable",{"$f":"BP.ESGás!D20","v":0},{"$f":"BP.ESGás!E20","v":0},{"$f":"BP.ESGás!F20","v":0},{"$f":"BP.ESGás!G20","v":0},{"$f":"BP.ESGás!H20","v":"-"},{"$f":"BP.ESGás!I20","v":""},{"$f":"BP.ESGás!I20","v":""},{"$f":"BP.ESGás!J20","v":0},{"$f":"BP.ESGás!K20","v":0}]
[null,"Money market and secured funds",{"$f":"BP.ESGás!D21","v":0},{"$f":"BP.ESGás!E21","v":0},{"$f":"BP.ESGás!F21","v":0},{"$f":"BP.ESGás!G21","v":6242},{"$f":"BP.ESGás!H21","v":0},{"$f":"BP.ESGás!I21","v":0},{"$f":"BP.ESGás!I21","v":0},{"$f":"BP.ESGás!J21","v":0},{"$f":"BP.ESGás!K21","v":6881}]
[null,"  Clients, consumers and concessionaires",{"$f":"BP.ESGás!D22","v":0},{"$f":"BP.ESGás!E22","v":0},{"$f":"BP.ESGás!F22","v":0},{"$f":"BP.ESGás!G22","v":0},{"$f":"BP.ESGás!H22","v":0},{"$f":"BP.ESGás!I22","v":0},{"$f":"BP.ESGás!I22","v":0},{"$f":"BP.ESGás!J22","v":0},{"$f":"BP.ESGás!K22","v":0}]
[null,"  Credit receivables",{"$f":"BP.ESGás!D23","v":0},{"$f":"BP.ESGás!E23","v":0},{"$f":"BP.ESGás!F23","v":0},{"$f":"BP.ESGás!G23","v":0},{"$f":"BP.ESGás!H23","v":0},{"$f":"BP.ESGás!I23","v":0},{"$f":"BP.ESGás!I23","v":0},{"$f":"BP.ESGás!J23","v":0},{"$f":"BP.ESGás!K23","v":0}]
[null,"  Financial sector assets",{"$f":"BP.ESGás!D24","v":0},{"$f":"BP.ESGás!E24","v":0},{"$f":"BP.ESGás!F24","v":0},{"$f":"BP.ESGás!G24","v":0},{"$f":"BP.ESGás!H24","v":0},{"$f":"BP.ESGás!I24","v":0},{"$f":"BP.ESGás!I24","v":0},{"$f":"BP.ESGás!J24","v":0},{"$f":"BP.ESGás!K24","v":0}]
[null,"  Recoverable taxes",{"$f":"BP.ESGás!D25","v":0},{"$f":"BP.ESGás!E25","v":0},{"$f":"BP.ESGás!F25","v":0},{"$f":"BP.ESGás!G25","v":0},{"$f":"BP.ESGás!H25","v":0},{"$f":"BP.ESGás!I25","v":0},{"$f":"BP.ESGás!I25","v":0},{"$f":"BP.ESGás!J25","v":0},{"$f":"BP.ESGás!K25","v":0}]
[null,"  Tax credits",{"$f":"BP.ESGás!D26","v":0},{"$f":"BP.ESGás!E26","v":0},{"$f":"BP.ESGás!F26","v":0},{"$f":"BP.ESGás!G26","v":0},{"$f":"BP.ESGás!H26","v":0},{"$f":"BP.ESGás!I26","v":0},{"$f":"BP.ESGás!I26","v":0},{"$f":"BP.ESGás!J26","v":0},{"$f":"BP.ESGás!K26","v":0}]
[null,"  Restricted deposits and escrows",{"$f":"BP.ESGás!D27","v":485.28399999999999},{"$f":"BP.ESGás!E27","v":485.28399999999999},{"$f":"BP.ESGás!F27","v":485.28399999999999},{"$f":"BP.ESGás!G27","v":506},{"$f":"BP.ESGás!H27","v":525},{"$f":"BP.ESGás!I27","v":539},{"$f":"BP.ESGás!I27","v":539},{"$f":"BP.ESGás!J27","v":540},{"$f":"BP.ESGás!K27","v":541}]
[null,"  Derivative financial instruments",{"$f":"BP.ESGás!D28","v":0},{"$f":"BP.ESGás!E28","v":0},{"$f":"BP.ESGás!F28","v":0},{"$f":"BP.ESGás!G28","v":44133},{"$f":"BP.ESGás!H28","v":0},{"$f":"BP.ESGás!I28","v":0},{"$f":"BP.ESGás!I28","v":0},{"$f":"BP.ESGás!J28","v":16393},{"$f":"BP.ESGás!K28","v":58938}]
[null,"Public service concession - contract asset",{"$f":"BP.ESGás!D29","v":0},{"$f":"BP.ESGás!E29","v":0},{"$f":"BP.ESGás!F29","v":0},{"$f":"BP.ESGás!G29","v":0},{"$f":"BP.ESGás!H29","v":"-"},{"$f":"BP.ESGás!I29","v":""},{"$f":"BP.ESGás!I29","v":""},{"$f":"BP.ESGás!J29","v":0},{"$f":"BP.ESGás!K29","v":0}]
[null,"Other Accounts Receivable",{"$f":"BP.ESGás!D30","v":2064.9780000000001},{"$f":"BP.ESGás!E30","v":3656.8789999999999},{"$f":"BP.ESGás!F30","v":2781.864},{"$f":"BP.ESGás!G30","v":2426},{"$f":"BP.ESGás!H30","v":84},{"$f":"BP.ESGás!I30","v":84},{"$f":"BP.ESGás!I30","v":84},{"$f":"BP.ESGás!J30","v":84},{"$f":"BP.ESGás!K30","v":84}]
[null,"Investments",{"$f":"BP.ESGás!D31","v":0},{"$f":"BP.ESGás!E31","v":0},{"$f":"BP.ESGás!F31","v":0},{"$f":"BP.ESGás!G31","v":0},{"$f":"BP.ESGás!H31","v":0},{"$f":"BP.ESGás!I31","v":0},{"$f":"BP.ESGás!I31","v":0},{"$f":"BP.ESGás!J31","v":0},{"$f":"BP.ESGás!K31","v":0}]
[null,"Property, Plant and Equipment",{"$f":"BP.ESGás!D32","v":1686.6479999999999},{"$f":"BP.ESGás!E32","v":1452.9580000000001},{"$f":"BP.ESGás!F32","v":1233.338},{"$f":"BP.ESGás!G32","v":0},{"$f":"BP.ESGás!H32","v":288},{"$f":"BP.ESGás!I32","v":1702},{"$f":"BP.ESGás!I32","v":1702},{"$f":"BP.ESGás!J32","v":735},{"$f":"BP.ESGás!K32","v":0}]
[null,"Intangible Assets",{"$f":"BP.ESGás!D33","v":635539.35199999996},{"$f":"BP.ESGás!E33","v":639860.74600000004},{"$f":"BP.ESGás!F33","v":644196.51599999995},{"$f":"BP.ESGás!G33","v":1453514},{"$f":"BP.ESGás!H33","v":1444325},{"$f":"BP.ESGás!I33","v":1443700},{"$f":"BP.ESGás!I33","v":1443700},{"$f":"BP.ESGás!J33","v":1449489},{"$f":"BP.ESGás!K33","v":1481081}]
[null,"Total Assets",{"$f":"BP.ESGás!D34","v":1086769.159},{"$f":"BP.ESGás!E34","v":1081113.6560000002},{"$f":"BP.ESGás!F34","v":955004.64599999995},{"$f":"BP.ESGás!G34","v":2029173},{"$f":"BP.ESGás!H34","v":2016137},{"$f":"BP.ESGás!I34","v":2056619},{"$f":"BP.ESGás!I34","v":2056619},{"$f":"BP.ESGás!J34","v":2103868},{"$f":"BP.ESGás!K34","v":2150423}]
[null,"Current Liabilities",{"$f":"BP.ESGás!D35","v":354560.61099999998},{"$f":"BP.ESGás!E35","v":306778.44199999998},{"$f":"BP.ESGás!F35","v":223661.02000000002},{"$f":"BP.ESGás!G35","v":278679},{"$f":"BP.ESGás!H35","v":227488},{"$f":"BP.ESGás!I35","v":1087150},{"$f":"BP.ESGás!I35","v":1087150},{"$f":"BP.ESGás!J35","v":680906},{"$f":"BP.ESGás!K35","v":703452}]
[null,"Trade Payables",{"$f":"BP.ESGás!D36","v":179862.54699999999},{"$f":"BP.ESGás!E36","v":174530.443},{"$f":"BP.ESGás!F36","v":148126.73300000001},{"$f":"BP.ESGás!G36","v":182062},{"$f":"BP.ESGás!H36","v":145010},{"$f":"BP.ESGás!I36","v":125528},{"$f":"BP.ESGás!I36","v":125528},{"$f":"BP.ESGás!J36","v":139853},{"$f":"BP.ESGás!K36","v":103700}]
[null,"Loans and Financing",{"$f":"BP.ESGás!D37","v":242.261},{"$f":"BP.ESGás!E37","v":430.697},{"$f":"BP.ESGás!F37","v":3416.8670000000002},{"$f":"BP.ESGás!G37","v":9891},{"$f":"BP.ESGás!H37","v":26208},{"$f":"BP.ESGás!I37","v":939829},{"$f":"BP.ESGás!I37","v":939829},{"$f":"BP.ESGás!J37","v":480538},{"$f":"BP.ESGás!K37","v":536657}]
[null,"Debentures",{"$f":"BP.ESGás!D38","v":0},{"$f":"BP.ESGás!E38","v":0},{"$f":"BP.ESGás!F38","v":0},{"$f":"BP.ESGás!G38","v":0},{"$f":"BP.ESGás!H38","v":0},{"$f":"BP.ESGás!I38","v":0},{"$f":"BP.ESGás!I38","v":0},{"$f":"BP.ESGás!J38","v":0},{"$f":"BP.ESGás!K38","v":0}]
[null,"Salary, Taxes and Social Contribution",{"$f":"BP.ESGás!D39","v":28779.772000000001},{"$f":"BP.ESGás!E39","v":37554.947999999997},{"$f":"BP.ESGás!F39","v":25159.49},{"$f":"BP.ESGás!G39","v":28842},{"$f":"BP.ESGás!H39","v":9600},{"$f":"BP.ESGás!I39","v":9174},{"$f":"BP.ESGás!I39","v":9174},{"$f":"BP.ESGás!J39","v":12194},{"$f":"BP.ESGás!K39","v":11146}]
[null,"Dividends Payable",{"$f":"BP.ESGás!D40","v":0},{"$f":"BP.ESGás!E40","v":0},{"$f":"BP.ESGás!F40","v":0},{"$f":"BP.ESGás!G40","v":0},{"$f":"BP.ESGás!H40","v":0},{"$f":"BP.ESGás!I40","v":0},{"$f":"BP.ESGás!I40","v":0},{"$f":"BP.ESGás!J40","v":0},{"$f":"BP.ESGás!K40","v":0}]
[null,"Debt charges",{"$f":"BP.ESGás!D41","v":0},{"$f":"BP.ESGás!E41","v":0},{"$f":"BP.ESGás!F41","v":0},{"$f":"BP.ESGás!G41","v":0},{"$f":"BP.ESGás!H41","v":0},{"$f":"BP.ESGás!I41","v":0},{"$f":"BP.ESGás!I41","v":0},{"$f":"BP.ESGás!J41","v":0},{"$f":"BP.ESGás!K41","v":5074}]
[null,"Post-employment benefits",{"$f":"BP.ESGás!D42","v":0},{"$f":"BP.ESGás!E42","v":0},{"$f":"BP.ESGás!F42","v":13.218999999999999},{"$f":"BP.ESGás!G42","v":0},{"$f":"BP.ESGás!H42","v":0},{"$f":"BP.ESGás!I42","v":51},{"$f":"BP.ESGás!I42","v":51},{"$f":"BP.ESGás!J42","v":53},{"$f":"BP.ESGás!K42","v":0}]
[null,"Financial sector liabilities",{"$f":"BP.ESGás!D43","v":0},{"$f":"BP.ESGás!E43","v":0},{"$f":"BP.ESGás!F43","v":0},{"$f":"BP.ESGás!G43","v":4518},{"$f":"BP.ESGás!H43","v":0},{"$f":"BP.ESGás!I43","v":0},{"$f":"BP.ESGás!I43","v":0},{"$f":"BP.ESGás!J43","v":0},{"$f":"BP.ESGás!K43","v":4355}]
[null,"Derivative financial instruments",{"$f":"BP.ESGás!D44","v":0},{"$f":"BP.ESGás!E44","v":0},{"$f":"BP.ESGás!F44","v":0},{"$f":"BP.ESGás!G44","v":46465},{"$f":"BP.ESGás!H44","v":37796},{"$f":"BP.ESGás!I44","v":0},{"$f":"BP.ESGás!I44","v":0},{"$f":"BP.ESGás!J44","v":29749},{"$f":"BP.ESGás!K44","v":32231}]
[null,"Incorporation of grids",{"$f":"BP.ESGás!D45","v":0},{"$f":"BP.ESGás!E45","v":0},{"$f":"BP.ESGás!F45","v":0},{"$f":"BP.ESGás!G45","v":0},{"$f":"BP.ESGás!H45","v":0},{"$f":"BP.ESGás!I45","v":0},{"$f":"BP.ESGás!I45","v":0},{"$f":"BP.ESGás!J45","v":0},{"$f":"BP.ESGás!K45","v":0}]
[null,"Other Accounts Payable",{"$f":"BP.ESGás!D46","v":145676.03099999999},{"$f":"BP.ESGás!E46","v":94262.353999999992},{"$f":"BP.ESGás!F46","v":46944.710999999996},{"$f":"BP.ESGás!G46","v":6901},{"$f":"BP.ESGás!H46","v":8874},{"$f":"BP.ESGás!I46","v":12568},{"$f":"BP.ESGás!I46","v":12568},{"$f":"BP.ESGás!J46","v":18519},{"$f":"BP.ESGás!K46","v":10289}]
[null,"Non-Current Liabilities",{"$f":"BP.ESGás!D47","v":52477.898999999998},{"$f":"BP.ESGás!E47","v":52703.095000000001},{"$f":"BP.ESGás!F47","v":49835.559000000001},{"$f":"BP.ESGás!G47","v":879936},{"$f":"BP.ESGás!H47","v":902996},{"$f":"BP.ESGás!I47","v":68368},{"$f":"BP.ESGás!I47","v":68368},{"$f":"BP.ESGás!J47","v":513052},{"$f":"BP.ESGás!K47","v":571655}]
[null,"Loans and financing ",{"$f":"BP.ESGás!D48","v":45371.485999999997},{"$f":"BP.ESGás!E48","v":45425.716999999997},{"$f":"BP.ESGás!F48","v":42444.444000000003},{"$f":"BP.ESGás!G48","v":845763},{"$f":"BP.ESGás!H48","v":863677},{"$f":"BP.ESGás!I48","v":30265},{"$f":"BP.ESGás!I48","v":30265},{"$f":"BP.ESGás!J48","v":485345},{"$f":"BP.ESGás!K48","v":527761}]
[null,"Debentures",{"$f":"BP.ESGás!D49","v":0},{"$f":"BP.ESGás!E49","v":0},{"$f":"BP.ESGás!F49","v":0},{"$f":"BP.ESGás!G49","v":0},{"$f":"BP.ESGás!H49","v":0},{"$f":"BP.ESGás!I49","v":0},{"$f":"BP.ESGás!I49","v":0},{"$f":"BP.ESGás!J49","v":0},{"$f":"BP.ESGás!K49","v":0}]
[null,"Taxes and Social Contribution",{"$f":"BP.ESGás!D50","v":0},{"$f":"BP.ESGás!E50","v":0},{"$f":"BP.ESGás!F50","v":0},{"$f":"BP.ESGás!G50","v":0},{"$f":"BP.ESGás!H50","v":4655},{"$f":"BP.ESGás!I50","v":13820},{"$f":"BP.ESGás!I50","v":13820},{"$f":"BP.ESGás!J50","v":3794},{"$f":"BP.ESGás!K50","v":18308}]
[null,"Trade payables",{"$f":"BP.ESGás!D51","v":0},{"$f":"BP.ESGás!E51","v":0},{"$f":"BP.ESGás!F51","v":0},{"$f":"BP.ESGás!G51","v":0},{"$f":"BP.ESGás!H51","v":0},{"$f":"BP.ESGás!I51","v":205},{"$f":"BP.ESGás!I51","v":205},{"$f":"BP.ESGás!J51","v":206},{"$f":"BP.ESGás!K51","v":209}]
[null,"Derivative financial instruments",{"$f":"BP.ESGás!D52","v":0},{"$f":"BP.ESGás!E52","v":0},{"$f":"BP.ESGás!F52","v":0},{"$f":"BP.ESGás!G52","v":0},{"$f":"BP.ESGás!H52","v":0},{"$f":"BP.ESGás!I52","v":0},{"$f":"BP.ESGás!I52","v":0},{"$f":"BP.ESGás!J52","v":0},{"$f":"BP.ESGás!K52","v":0}]
[null,"Provision for labor, civil and tax risks",{"$f":"BP.ESGás!D53","v":0},{"$f":"BP.ESGás!E53","v":0},{"$f":"BP.ESGás!F53","v":0},{"$f":"BP.ESGás!G53","v":27180},{"$f":"BP.ESGás!H53","v":27712},{"$f":"BP.ESGás!I53","v":17162},{"$f":"BP.ESGás!I53","v":17162},{"$f":"BP.ESGás!J53","v":16824},{"$f":"BP.ESGás!K53","v":16972}]
[null,"Post-employment benefits",{"$f":"BP.ESGás!D54","v":0},{"$f":"BP.ESGás!E54","v":0},{"$f":"BP.ESGás!F54","v":0},{"$f":"BP.ESGás!G54","v":0},{"$f":"BP.ESGás!H54","v":1},{"$f":"BP.ESGás!I54","v":1},{"$f":"BP.ESGás!I54","v":1},{"$f":"BP.ESGás!J54","v":1},{"$f":"BP.ESGás!K54","v":0}]
[null,"Financial sector liabilities",{"$f":"BP.ESGás!D55","v":0},{"$f":"BP.ESGás!E55","v":0},{"$f":"BP.ESGás!F55","v":0},{"$f":"BP.ESGás!G55","v":0},{"$f":"BP.ESGás!H55","v":0},{"$f":"BP.ESGás!I55","v":0},{"$f":"BP.ESGás!I55","v":0},{"$f":"BP.ESGás!J55","v":0},{"$f":"BP.ESGás!K55","v":0}]
[null,"Incorporation of grids",{"$f":"BP.ESGás!D56","v":0},{"$f":"BP.ESGás!E56","v":0},{"$f":"BP.ESGás!F56","v":0},{"$f":"BP.ESGás!G56","v":0},{"$f":"BP.ESGás!H56","v":"-"},{"$f":"BP.ESGás!I56","v":""},{"$f":"BP.ESGás!I56","v":""},{"$f":"BP.ESGás!J56","v":0},{"$f":"BP.ESGás!K56","v":0}]
[null,"Effects of the exclusion of the ICMS Tax form the Pis and Cofins Tax Basis",{"$f":"BP.ESGás!D57","v":0},{"$f":"BP.ESGás!E57","v":0},{"$f":"BP.ESGás!F57","v":0},{"$f":"BP.ESGás!G57","v":0},{"$f":"BP.ESGás!H57","v":0},{"$f":"BP.ESGás!I57","v":0},{"$f":"BP.ESGás!I57","v":0},{"$f":"BP.ESGás!J57","v":0},{"$f":"BP.ESGás!K57","v":0}]
[null,"Other Accounts Payable",{"$f":"BP.ESGás!D58","v":7106.4129999999996},{"$f":"BP.ESGás!E58","v":7277.3780000000006},{"$f":"BP.ESGás!F58","v":7391.1149999999998},{"$f":"BP.ESGás!G58","v":6993},{"$f":"BP.ESGás!H58","v":6951},{"$f":"BP.ESGás!I58","v":6915},{"$f":"BP.ESGás!I58","v":6915},{"$f":"BP.ESGás!J58","v":6882},{"$f":"BP.ESGás!K58","v":8405}]
[null,"Shareholder's Equity",{"$f":"BP.ESGás!D59","v":679730.64900000009},{"$f":"BP.ESGás!E59","v":721632.11900000006},{"$f":"BP.ESGás!F59","v":681508.06700000004},{"$f":"BP.ESGás!G59","v":870558},{"$f":"BP.ESGás!H59","v":885653},{"$f":"BP.ESGás!I59","v":901101},{"$f":"BP.ESGás!I59","v":901101},{"$f":"BP.ESGás!J59","v":909910},{"$f":"BP.ESGás!K59","v":875316}]
[null,"Capital",{"$f":"BP.ESGás!D60","v":636165.81000000006},{"$f":"BP.ESGás!E60","v":636165.81000000006},{"$f":"BP.ESGás!F60","v":636165.81000000006},{"$f":"BP.ESGás!G60","v":781326},{"$f":"BP.ESGás!H60","v":781326},{"$f":"BP.ESGás!I60","v":781326},{"$f":"BP.ESGás!I60","v":781326},{"$f":"BP.ESGás!J60","v":781326},{"$f":"BP.ESGás!K60","v":781326}]
[null,"Capital Reserve",{"$f":"BP.ESGás!D61","v":0},{"$f":"BP.ESGás!E61","v":0},{"$f":"BP.ESGás!F61","v":0},{"$f":"BP.ESGás!G61","v":29},{"$f":"BP.ESGás!H61","v":93},{"$f":"BP.ESGás!I61","v":158},{"$f":"BP.ESGás!I61","v":158},{"$f":"BP.ESGás!J61","v":354},{"$f":"BP.ESGás!K61","v":505}]
[null,"Retained Earnings / Accumulated Losses",{"$f":"BP.ESGás!D62","v":0},{"$f":"BP.ESGás!E62","v":0},{"$f":"BP.ESGás!F62","v":-68615.275999999998},{"$f":"BP.ESGás!G62","v":0},{"$f":"BP.ESGás!H62","v":15031},{"$f":"BP.ESGás!I62","v":30414},{"$f":"BP.ESGás!I62","v":30414},{"$f":"BP.ESGás!J62","v":39027},{"$f":"BP.ESGás!K62","v":0}]
[null,"Equity Income Adjustment",{"$f":"BP.ESGás!D63","v":0},{"$f":"BP.ESGás!E63","v":0},{"$f":"BP.ESGás!F63","v":0},{"$f":"BP.ESGás!G63","v":0},{"$f":"BP.ESGás!H63","v":"-"},{"$f":"BP.ESGás!I63","v":""},{"$f":"BP.ESGás!I63","v":""},{"$f":"BP.ESGás!J63","v":0},{"$f":"BP.ESGás!K63","v":0}]
[null,"Treasury Stock",{"$f":"BP.ESGás!D64","v":0},{"$f":"BP.ESGás!E64","v":0},{"$f":"BP.ESGás!F64","v":0},{"$f":"BP.ESGás!G64","v":0},{"$f":"BP.ESGás!H64","v":"-"},{"$f":"BP.ESGás!I64","v":""},{"$f":"BP.ESGás!I64","v":""},{"$f":"BP.ESGás!J64","v":0},{"$f":"BP.ESGás!K64","v":0}]
[null,"Profit Reserves",{"$f":"BP.ESGás!D65","v":43564.839},{"$f":"BP.ESGás!E65","v":85466.308999999994},{"$f":"BP.ESGás!F65","v":113957.533},{"$f":"BP.ESGás!G65","v":89203},{"$f":"BP.ESGás!H65","v":89203},{"$f":"BP.ESGás!I65","v":89203},{"$f":"BP.ESGás!I65","v":89203},{"$f":"BP.ESGás!J65","v":89203},{"$f":"BP.ESGás!K65","v":93485}]
[null,"Additional Proposed Dividends",{"$f":"BP.ESGás!D66","v":0},{"$f":"BP.ESGás!E66","v":0},{"$f":"BP.ESGás!F66","v":0},{"$f":"BP.ESGás!G66","v":0},{"$f":"BP.ESGás!H66","v":0},{"$f":"BP.ESGás!I66","v":0},{"$f":"BP.ESGás!I66","v":0},{"$f":"BP.ESGás!J66","v":0},{"$f":"BP.ESGás!K66","v":0}]
[null,"Other Comprehensive Income",{"$f":"BP.ESGás!D67","v":0},{"$f":"BP.ESGás!E67","v":0},{"$f":"BP.ESGás!F67","v":0},{"$f":"BP.ESGás!G67","v":0},{"$f":"BP.ESGás!H67","v":0},{"$f":"BP.ESGás!I67","v":0},{"$f":"BP.ESGás!I67","v":0},{"$f":"BP.ESGás!J67","v":0},{"$f":"BP.ESGás!K67","v":0}]
[null,"Advance forFuture Capital Increase",{"$f":"BP.ESGás!D68","v":0},{"$f":"BP.ESGás!E68","v":0},{"$f":"BP.ESGás!F68","v":0},{"$f":"BP.ESGás!G68","v":0},{"$f":"BP.ESGás!H68","v":"-"},{"$f":"BP.ESGás!I68","v":""},{"$f":"BP.ESGás!I68","v":""},{"$f":"BP.ESGás!J68","v":0},{"$f":"BP.ESGás!K68","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"BP.ESGás!D69","v":0},{"$f":"BP.ESGás!E69","v":0},{"$f":"BP.ESGás!F69","v":0},{"$f":"BP.ESGás!G69","v":0},{"$f":"BP.ESGás!H69","v":"-"},{"$f":"BP.ESGás!I69","v":""},{"$f":"BP.ESGás!I69","v":""},{"$f":"BP.ESGás!J69","v":0},{"$f":"BP.ESGás!K69","v":0}]
[null,"Acquisition of Shares from Controlled Companies",{"$f":"BP.ESGás!D70","v":0},{"$f":"BP.ESGás!E70","v":0},{"$f":"BP.ESGás!F70","v":0},{"$f":"BP.ESGás!G70","v":0},{"$f":"BP.ESGás!H70","v":"-"},{"$f":"BP.ESGás!I70","v":""},{"$f":"BP.ESGás!I70","v":""},{"$f":"BP.ESGás!J70","v":0},{"$f":"BP.ESGás!K70","v":0}]
[null,"Total Liabilities",{"$f":"BP.ESGás!D71","v":1086769.159},{"$f":"BP.ESGás!E71","v":1081113.656},{"$f":"BP.ESGás!F71","v":955004.64600000007},{"$f":"BP.ESGás!G71","v":2029173},{"$f":"BP.ESGás!H71","v":2016137},{"$f":"BP.ESGás!I71","v":2056619},{"$f":"BP.ESGás!I71","v":2056619},{"$f":"BP.ESGás!J71","v":2103868},{"$f":"BP.ESGás!K71","v":2150423}]
[]
[null,null,{"$f":"C71-C34","v":0},{"$f":"D71-D34","v":0},{"$f":"E71-E34","v":0},{"$f":"F71-F34","v":0},{"$f":"G71-G34","v":0},{"$f":"H71-H34","v":0},{"$f":"I71-I34","v":0},{"$f":"J71-J34","v":0},{"$f":"K71-K34","v":0}]

{"sheet":"BP.ESGás","index":79,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"ES GÁS"]
[]
["ES-GAS",null,"Balanço Patrimonial (R$ mil)",45016,45107,45199,45291,45382,45473,"30/09/2024","31/12/2024","31/03/2025"]
["ES-GAS"]
["ES-GAS","AC","Ativo Circulante",446992.89699999994,435657.78900000005,306307.64399999997,{"$f":"SUM(G7:G16)","v":522352},{"$f":"SUM(H7:H16)","v":570915},{"$f":"SUM(I7:I16)","v":610594},{"$f":"SUM(J7:J16)","v":636627},{"$f":"SUM(K7:K16)","v":602898},{"$f":"SUM(L7:L16)","v":486183}]
["ES-GAS","AC","Caixa e equivalentes de caixa",1318.7940000000001,1194.367,335.70400000000001,97804,20262,21712,21808,22520,19326]
["ES-GAS","AC","Aplicações financeiras no mercado aberto e recursos vinculados",227246.05100000001,214422.53099999999,117659.38,200000,286812,256943,346063,281597,228647]
["ES-GAS","AC","Consumidores e concessionárias",121216.004,122830.70600000001,96940.047000000006,132241,104559,111404,102711,72366,47674]
["ES-GAS","AC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0]
["ES-GAS","AC","Estoques",13330.486000000001,13919.862999999999,13410.19,15195,15369,15686,15763,18449,21560]
["ES-GAS","AC","Tributos a recuperar",87510.142000000007,86755.917000000001,77470.986999999994,76031,80237,84142,79456,96880,96731]
["ES-GAS","AC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,54702,116519,51745,102312,63856]
["ES-GAS","AC","Ativos financeiros setoriais",0,0,0,0,0,0,0,0,0]
["ES-GAS","AC","Ativo financeiro indenizável da concessão",0,0,0,0,"-","",0,0,0]
["ES-GAS","AC","Outros créditos",-3628.5799999999995,-3465.5949999999998,491.33599999999967,1081,8974,4188,19081,8774,8389]
["ES-GAS","AC","Ativo Não circulante",639776.26199999999,645455.86700000009,648697.00199999998,{"$f":"SUM(G19:G33)","v":1506821},{"$f":"SUM(H19:H33)","v":1445222},{"$f":"SUM(I19:I33)","v":1446025},{"$f":"SUM(J19:J33)","v":1467241},{"$f":"SUM(K19:K33)","v":1547525},{"$f":"SUM(L19:L33)","v":1531520}]
["ES-GAS","ANC","Realizável a longo prazo",2550.2620000000002,4142.1629999999996,3267.1480000000001,{"$f":"SUM(G19:G30)","v":53307},{"$f":"SUM(H19:H30)","v":609},{"$f":"SUM(I19:I30)","v":623},{"$f":"SUM(J19:J30)","v":17017},{"$f":"SUM(K19:K30)","v":66444},{"$f":"SUM(L19:L30)","v":44936}]
["ES-GAS","ANC","Créditos com partes relacionadas",0,0,0,0,"-","",0,0,0]
["ES-GAS","ANC","Ativo financeiro indenizável da concessão",0,0,0,0,"-","",0,0,0]
["ES-GAS","ANC","Aplicações financeiras no mercado aberto e recursos vinculados",0,0,0,6242,0,0,0,6881,0]
["ES-GAS","ANC","Consumidores e concessionárias",0,0,0,0,0,0,0,0,0]
["ES-GAS","ANC","Títulos de créditos a receber",0,0,0,0,0,0,0,0,0]
["ES-GAS","ANC","Ativos financeiros setoriais",0,0,0,0,0,0,0,0,0]
["ES-GAS","ANC","Tributos a recuperar",0,0,0,0,0,0,0,0,0]
["ES-GAS","ANC","Créditos tributários",0,0,0,0,0,0,0,0,0]
["ES-GAS","ANC","Cauções e depósitos vinculados",485.28399999999999,485.28399999999999,485.28399999999999,506,525,539,540,541,542]
["ES-GAS","ANC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,44133,0,0,16393,58938,44310]
["ES-GAS","ANC","Concessão do servIço público-ativo de contrato",0,0,0,0,"-","",0,0,0]
["ES-GAS","ANC","Outros créditos",2064.9780000000001,3656.8789999999999,2781.864,2426,84,84,84,84,84]
["ES-GAS","ANC","Investimentos",0,0,0,0,0,0,0,0,0]
["ES-GAS","ANC","Imobilizado",1686.6479999999999,1452.9580000000001,1233.338,0,288,1702,735,0,725]
["ES-GAS","ANC","Intangível",635539.35199999996,639860.74600000004,644196.51599999995,1453514,1444325,1443700,1449489,1481081,1485859]
["ES-GAS","ATIVO","Total do ativo",1086769.159,1081113.6560000002,955004.64599999995,{"$f":"G17+G6","v":2029173},2016137,2056619,2103868,2150423,2017703]
["ES-GAS","PC","Passivo circulante",354560.61099999998,306778.44199999998,223661.02000000002,{"$f":"SUM(G36:G46)","v":278679},227488,1087150,680906,703452,614425]
["ES-GAS","PC","Fornecedores",179862.54699999999,174530.443,148126.73300000001,182062,145010,125528,139853,103700,47034]
["ES-GAS","PC","Empréstimos e Financiamentos",242.261,430.697,3416.8670000000002,9891,26208,939829,480538,536657,504868]
["ES-GAS","PC","Debêntures",0,0,0,0,0,0,0,0,0]
["ES-GAS","PC","Impostos e contribuições sociais",28779.772000000001,37554.947999999997,25159.49,28842,9600,9174,12194,11146,7169]
["ES-GAS","PC","Dividendos a pagar",0,0,0,0,0,0,0,0,0]
["ES-GAS","PC","Encargos de dívidas",0,0,0,0,0,0,0,5074,0]
["ES-GAS","PC","Benefícios pós-emprego",0,0,13.218999999999999,0,0,51,53,0,0]
["ES-GAS","PC","Passivos financeiros setoriais",0,0,0,4518,0,0,0,4355,0]
["ES-GAS","PC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,46465,37796,0,29749,32231,39811]
["ES-GAS","PC","Incorporação de redes",0,0,0,0,0,0,0,0,0]
["ES-GAS","PC","Outros passivos",145676.03099999999,94262.353999999992,46944.710999999996,6901,8874,12568,18519,10289,15543]
["ES-GAS","PNC","Não circulante",52477.898999999998,52703.095000000001,49835.559000000001,{"$f":"SUM(G48:G58)","v":879936},902996,68368,513052,571655,527874]
["ES-GAS","PNC","Empréstimos e financiamentos",45371.485999999997,45425.716999999997,42444.444000000003,845763,863677,30265,485345,527761,496630]
["ES-GAS","PNC","Debêntures",0,0,0,0,0,0,0,0,0]
["ES-GAS","PNC","Impostos a Recolher",0,0,0,0,4655,13820,3794,18308,1780]
["ES-GAS","PNC","Fornecedores",0,0,0,0,0,205,206,209,213]
["ES-GAS","PNC","Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0]
["ES-GAS","PNC","Provisões para riscos trabalhistas, cíveis, fiscais e regulatórias",0,0,0,27180,27712,17162,16824,16972,17072]
["ES-GAS","PNC","Benefícios pós-emprego",0,0,0,0,1,1,1,0,1]
["ES-GAS","PNC","Passivos financeiros setoriais",0,0,0,0,0,0,0,0,0]
["ES-GAS","PNC","Incorporação de redes",0,0,0,0,"-","",0,0,0]
["ES-GAS","PNC","Efeitos da Redução do ICMS na base de cálculo do Pis e Cofins",0,0,0,0,0,0,0,0,0]
["ES-GAS","PNC","Outros passivos",7106.4129999999996,7277.3780000000006,7391.1149999999998,6993,6951,6915,6882,8405,12178]
["ES-GAS","PL","Patrimônio líquido",679730.64900000009,721632.11900000006,681508.06700000004,{"$f":"SUM(G60:G70)","v":870558},885653,901101,909910,875316,875404]
["ES-GAS","PL","Capital social",636165.81000000006,636165.81000000006,636165.81000000006,781326,781326,781326,781326,781326,781326]
["ES-GAS","PL","Reservas de Capital",0,0,0,29,93,158,354,505,653]
["ES-GAS","PL","Lucros (Prejuízos) Acumulados",0,0,-68615.275999999998,0,15031,30414,39027,0,-60]
["ES-GAS","PL","Ajuste de Avaliação Patrimonial",0,0,0,0,"-","",0,0,0]
["ES-GAS","PL","Ações em Tesouraria",0,0,0,0,"-","",0,0,0]
["ES-GAS","PL","Reservas de Lucros",43564.839,85466.308999999994,113957.533,89203,89203,89203,89203,93485,93485]
["ES-GAS","PL","Dividendos adicionais propostos",0,0,0,0,0,0,0,0,0]
["ES-GAS","PL","Outros Resultados Abrangentes",0,0,0,0,0,0,0,0,0]
["ES-GAS","PL","Adiantamento para futuro aumento de capital",0,0,0,0,"-","",0,0,0]
["ES-GAS","PL","Participação de acionistas não controladores",0,0,0,0,"-","",0,0,0]
["ES-GAS","PL","Aquisição de ações de controladas",0,0,0,0,"-","",0,0,0]
["ES-GAS","PASSIVO","Total do passivo",1086769.159,1081113.656,955004.64600000007,{"$f":"G35+G47+G59","v":2029173},2016137,2056619,2103868,2150423,2017703]
[null,null,null,{"$f":"D71-D34","v":0},0,0,0,0,0,{"$f":"J71-J34","v":0},{"$f":"K71-K34","v":0},{"$f":"L71-L34","v":0}]

{"sheet":"IS.ESGás","index":80,"n_rows":72,"n_cols":12,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa | Consolidated"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q23","2Q23","3Q23","3Q23","3Q23","1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.ESGás!C5","v":0},{"$f":"DRE.ESGás!D5","v":0},{"$f":"DRE.ESGás!E5","v":0},{"$f":"DRE.ESGás!F5","v":0},{"$f":"DRE.ESGás!G5","v":0},{"$f":"DRE.ESGás!H5","v":0},{"$f":"DRE.ESGás!I5","v":0},{"$f":"DRE.ESGás!J5","v":0},{"$f":"DRE.ESGás!K5","v":0},{"$f":"DRE.ESGás!M5","v":0}]
[null,"Industrial",{"$f":"DRE.ESGás!C6","v":0},{"$f":"DRE.ESGás!D6","v":0},{"$f":"DRE.ESGás!E6","v":0},{"$f":"DRE.ESGás!F6","v":0},{"$f":"DRE.ESGás!G6","v":0},{"$f":"DRE.ESGás!H6","v":0},{"$f":"DRE.ESGás!I6","v":0},{"$f":"DRE.ESGás!J6","v":0},{"$f":"DRE.ESGás!K6","v":0},{"$f":"DRE.ESGás!M6","v":0}]
[null,"Commercial",{"$f":"DRE.ESGás!C7","v":0},{"$f":"DRE.ESGás!D7","v":0},{"$f":"DRE.ESGás!E7","v":0},{"$f":"DRE.ESGás!F7","v":0},{"$f":"DRE.ESGás!G7","v":0},{"$f":"DRE.ESGás!H7","v":0},{"$f":"DRE.ESGás!I7","v":0},{"$f":"DRE.ESGás!J7","v":0},{"$f":"DRE.ESGás!K7","v":0},{"$f":"DRE.ESGás!M7","v":0}]
[null,"Rural",{"$f":"DRE.ESGás!C8","v":0},{"$f":"DRE.ESGás!D8","v":0},{"$f":"DRE.ESGás!E8","v":0},{"$f":"DRE.ESGás!F8","v":0},{"$f":"DRE.ESGás!G8","v":0},{"$f":"DRE.ESGás!H8","v":0},{"$f":"DRE.ESGás!I8","v":0},{"$f":"DRE.ESGás!J8","v":0},{"$f":"DRE.ESGás!K8","v":0},{"$f":"DRE.ESGás!M8","v":0}]
[null,"Other sectors",{"$f":"DRE.ESGás!C9","v":0},{"$f":"DRE.ESGás!D9","v":0},{"$f":"DRE.ESGás!E9","v":0},{"$f":"DRE.ESGás!F9","v":0},{"$f":"DRE.ESGás!G9","v":0},{"$f":"DRE.ESGás!H9","v":0},{"$f":"DRE.ESGás!I9","v":0},{"$f":"DRE.ESGás!J9","v":0},{"$f":"DRE.ESGás!K9","v":0},{"$f":"DRE.ESGás!M9","v":0}]
[null,"Electricity sales to distributors",{"$f":"DRE.ESGás!C10","v":0},{"$f":"DRE.ESGás!D10","v":0},{"$f":"DRE.ESGás!E10","v":0},{"$f":"DRE.ESGás!F10","v":0},{"$f":"DRE.ESGás!G10","v":0},{"$f":"DRE.ESGás!H10","v":0},{"$f":"DRE.ESGás!I10","v":0},{"$f":"DRE.ESGás!J10","v":0},{"$f":"DRE.ESGás!K10","v":0},{"$f":"DRE.ESGás!M10","v":0}]
[null,"Construction revenue",{"$f":"DRE.ESGás!C11","v":0},{"$f":"DRE.ESGás!D11","v":0},{"$f":"DRE.ESGás!E11","v":0},{"$f":"DRE.ESGás!F11","v":0},{"$f":"DRE.ESGás!G11","v":0},{"$f":"DRE.ESGás!H11","v":0},{"$f":"DRE.ESGás!I11","v":21062},{"$f":"DRE.ESGás!J11","v":19907},{"$f":"DRE.ESGás!K11","v":38911},{"$f":"DRE.ESGás!M11","v":17152}]
[null,"Net Unbilled Sales",{"$f":"DRE.ESGás!C12","v":0},{"$f":"DRE.ESGás!D12","v":0},{"$f":"DRE.ESGás!E12","v":0},{"$f":"DRE.ESGás!F12","v":0},{"$f":"DRE.ESGás!G12","v":0},{"$f":"DRE.ESGás!H12","v":0},{"$f":"DRE.ESGás!I12","v":0},{"$f":"DRE.ESGás!J12","v":0},{"$f":"DRE.ESGás!K12","v":0},{"$f":"DRE.ESGás!M12","v":0}]
[null,"Energia comercializada",{"$f":"DRE.ESGás!C13","v":0},{"$f":"DRE.ESGás!D13","v":0},{"$f":"DRE.ESGás!E13","v":0},{"$f":"DRE.ESGás!F13","v":0},{"$f":"DRE.ESGás!G13","v":0},{"$f":"DRE.ESGás!H13","v":0},{"$f":"DRE.ESGás!I13","v":0},{"$f":"DRE.ESGás!J13","v":0},{"$f":"DRE.ESGás!K13","v":0},{"$f":"DRE.ESGás!M13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.ESGás!C14","v":0},{"$f":"DRE.ESGás!D14","v":0},{"$f":"DRE.ESGás!E14","v":0},{"$f":"DRE.ESGás!F14","v":0},{"$f":"DRE.ESGás!G14","v":0},{"$f":"DRE.ESGás!H14","v":0},{"$f":"DRE.ESGás!I14","v":0},{"$f":"DRE.ESGás!J14","v":0},{"$f":"DRE.ESGás!K14","v":0},{"$f":"DRE.ESGás!M14","v":0}]
[null,"Creation and amortization - CVA",{"$f":"DRE.ESGás!C15","v":0},{"$f":"DRE.ESGás!D15","v":0},{"$f":"DRE.ESGás!E15","v":0},{"$f":"DRE.ESGás!F15","v":0},{"$f":"DRE.ESGás!G15","v":0},{"$f":"DRE.ESGás!H15","v":0},{"$f":"DRE.ESGás!I15","v":0},{"$f":"DRE.ESGás!J15","v":0},{"$f":"DRE.ESGás!K15","v":0},{"$f":"DRE.ESGás!M15","v":0}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.ESGás!C16","v":0},{"$f":"DRE.ESGás!D16","v":0},{"$f":"DRE.ESGás!E16","v":0},{"$f":"DRE.ESGás!F16","v":0},{"$f":"DRE.ESGás!G16","v":0},{"$f":"DRE.ESGás!H16","v":0},{"$f":"DRE.ESGás!I16","v":0},{"$f":"DRE.ESGás!J16","v":0},{"$f":"DRE.ESGás!K16","v":0},{"$f":"DRE.ESGás!M16","v":0}]
[null,"Concession financial asset",{"$f":"DRE.ESGás!C17","v":0},{"$f":"DRE.ESGás!D17","v":0},{"$f":"DRE.ESGás!E17","v":0},{"$f":"DRE.ESGás!F17","v":0},{"$f":"DRE.ESGás!G17","v":0},{"$f":"DRE.ESGás!H17","v":0},{"$f":"DRE.ESGás!I17","v":0},{"$f":"DRE.ESGás!J17","v":0},{"$f":"DRE.ESGás!K17","v":0},{"$f":"DRE.ESGás!M17","v":0}]
[]
[null,"Other revenues",{"$f":"DRE.ESGás!C18","v":630344.93999999994},{"$f":"DRE.ESGás!D18","v":640184.41300000006},{"$f":"DRE.ESGás!E18","v":579941.84199999995},{"$f":"DRE.ESGás!F18","v":642949.80899999989},{"$f":"DRE.ESGás!G18","v":2493421.0039999997},{"$f":"DRE.ESGás!H18","v":576447},{"$f":"DRE.ESGás!I18","v":479485},{"$f":"DRE.ESGás!J18","v":530910},{"$f":"DRE.ESGás!K18","v":388865},{"$f":"DRE.ESGás!M18","v":170578}]
[null,"Gross Revenue",{"$f":"DRE.ESGás!C19","v":630344.93999999994},{"$f":"DRE.ESGás!D19","v":640184.41300000006},{"$f":"DRE.ESGás!E19","v":579941.84199999995},{"$f":"DRE.ESGás!F19","v":642949.80899999989},{"$f":"DRE.ESGás!G19","v":2493421.0039999997},{"$f":"DRE.ESGás!H19","v":576447},{"$f":"DRE.ESGás!I19","v":500547},{"$f":"DRE.ESGás!J19","v":550817},{"$f":"DRE.ESGás!K19","v":427776},{"$f":"DRE.ESGás!M19","v":187730}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.ESGás!C20","v":-40570.677000000003},{"$f":"DRE.ESGás!D20","v":-41594.747000000003},{"$f":"DRE.ESGás!E20","v":-39029.599999999999},{"$f":"DRE.ESGás!F20","v":-42768.272999999994},{"$f":"DRE.ESGás!G20","v":-163963.29699999999},{"$f":"DRE.ESGás!H20","v":-39663},{"$f":"DRE.ESGás!I20","v":-34320},{"$f":"DRE.ESGás!J20","v":-42507},{"$f":"DRE.ESGás!K20","v":-32396},{"$f":"DRE.ESGás!M20","v":-15130}]
[null,"RGR",{"$f":"DRE.ESGás!C21","v":0},{"$f":"DRE.ESGás!D21","v":0},{"$f":"DRE.ESGás!E21","v":0},{"$f":"DRE.ESGás!F21","v":0},{"$f":"DRE.ESGás!G21","v":0},{"$f":"DRE.ESGás!H21","v":0},{"$f":"DRE.ESGás!I21","v":0},{"$f":"DRE.ESGás!J21","v":0},{"$f":"DRE.ESGás!K21","v":0},{"$f":"DRE.ESGás!M21","v":"-"}]
[null,"ICMS",{"$f":"DRE.ESGás!C22","v":-103026.386},{"$f":"DRE.ESGás!D22","v":-102397.511},{"$f":"DRE.ESGás!E22","v":-92763.320999999996},{"$f":"DRE.ESGás!F22","v":-103441.10999999999},{"$f":"DRE.ESGás!G22","v":-401628.32799999998},{"$f":"DRE.ESGás!H22","v":-81913},{"$f":"DRE.ESGás!I22","v":-70360},{"$f":"DRE.ESGás!J22","v":-76816},{"$f":"DRE.ESGás!K22","v":-50025},{"$f":"DRE.ESGás!M22","v":-15610}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.ESGás!C23","v":0},{"$f":"DRE.ESGás!D23","v":0},{"$f":"DRE.ESGás!E23","v":0},{"$f":"DRE.ESGás!F23","v":0},{"$f":"DRE.ESGás!G23","v":0},{"$f":"DRE.ESGás!H23","v":0},{"$f":"DRE.ESGás!I23","v":0},{"$f":"DRE.ESGás!J23","v":0},{"$f":"DRE.ESGás!K23","v":0},{"$f":"DRE.ESGás!M23","v":0}]
[null,"Net Revenue",{"$f":"DRE.ESGás!C24","v":486747.87699999992},{"$f":"DRE.ESGás!D24","v":496192.15500000009},{"$f":"DRE.ESGás!E24","v":448148.92099999997},{"$f":"DRE.ESGás!F24","v":496740.42599999986},{"$f":"DRE.ESGás!G24","v":1927829.3789999997},{"$f":"DRE.ESGás!H24","v":454871},{"$f":"DRE.ESGás!I24","v":395867},{"$f":"DRE.ESGás!J24","v":431494},{"$f":"DRE.ESGás!K24","v":345355},{"$f":"DRE.ESGás!M24","v":156990}]
[null,"Non-Manageable Costs",{"$f":"DRE.ESGás!C25","v":-421018.636},{"$f":"DRE.ESGás!D25","v":-412741.69300000003},{"$f":"DRE.ESGás!E25","v":-386327.95},{"$f":"DRE.ESGás!F25","v":-432528.25400000007},{"$f":"DRE.ESGás!G25","v":-1652616.5330000003},{"$f":"DRE.ESGás!H25","v":-391276},{"$f":"DRE.ESGás!I25","v":-311105},{"$f":"DRE.ESGás!J25","v":-343041},{"$f":"DRE.ESGás!K25","v":-253328},{"$f":"DRE.ESGás!M25","v":-82355}]
[null,"Electricity Purchased",{"$f":"DRE.ESGás!C26","v":-421018.636},{"$f":"DRE.ESGás!D26","v":-412741.69300000003},{"$f":"DRE.ESGás!E26","v":-386327.95},{"$f":"DRE.ESGás!F26","v":-432528.25400000007},{"$f":"DRE.ESGás!G26","v":-1652616.5330000003},{"$f":"DRE.ESGás!H26","v":-391276},{"$f":"DRE.ESGás!I26","v":-311105},{"$f":"DRE.ESGás!J26","v":-343041},{"$f":"DRE.ESGás!K26","v":-253328},{"$f":"DRE.ESGás!M26","v":-82355}]
[null,"Energy Transport",{"$f":"DRE.ESGás!C27","v":0},{"$f":"DRE.ESGás!D27","v":0},{"$f":"DRE.ESGás!E27","v":0},{"$f":"DRE.ESGás!F27","v":0},{"$f":"DRE.ESGás!G27","v":0},{"$f":"DRE.ESGás!H27","v":0},{"$f":"DRE.ESGás!I27","v":0},{"$f":"DRE.ESGás!J27","v":0},{"$f":"DRE.ESGás!K27","v":0},{"$f":"DRE.ESGás!M27","v":0}]
[null,"PMSO",{"$f":"DRE.ESGás!C28","v":-14513.468999999999},{"$f":"DRE.ESGás!D28","v":-13734.386},{"$f":"DRE.ESGás!E28","v":-14211.672000000002},{"$f":"DRE.ESGás!F28","v":-16041.428},{"$f":"DRE.ESGás!G28","v":-58500.955000000002},{"$f":"DRE.ESGás!H28","v":-16309},{"$f":"DRE.ESGás!I28","v":-18092},{"$f":"DRE.ESGás!J28","v":-19572},{"$f":"DRE.ESGás!K28","v":-19838},{"$f":"DRE.ESGás!M28","v":-18028}]
[null,"Personnel",{"$f":"DRE.ESGás!C29","v":-2465.2420000000002},{"$f":"DRE.ESGás!D29","v":-4310.3500000000004},{"$f":"DRE.ESGás!E29","v":-3652.0600000000004},{"$f":"DRE.ESGás!F29","v":-3973.8429999999998},{"$f":"DRE.ESGás!G29","v":-14401.495000000003},{"$f":"DRE.ESGás!H29","v":-4565},{"$f":"DRE.ESGás!I29","v":-5499},{"$f":"DRE.ESGás!J29","v":-4587},{"$f":"DRE.ESGás!K29","v":-5297},{"$f":"DRE.ESGás!M29","v":-6541}]
[null,"Pension Fund",{"$f":"DRE.ESGás!C30","v":0},{"$f":"DRE.ESGás!D30","v":0},{"$f":"DRE.ESGás!E30","v":0},{"$f":"DRE.ESGás!F30","v":0},{"$f":"DRE.ESGás!G30","v":0},{"$f":"DRE.ESGás!H30","v":-74},{"$f":"DRE.ESGás!I30","v":80},{"$f":"DRE.ESGás!J30","v":-356},{"$f":"DRE.ESGás!K30","v":-124},{"$f":"DRE.ESGás!M30","v":-146}]
[null,"Material",{"$f":"DRE.ESGás!C31","v":-315.53000000000003},{"$f":"DRE.ESGás!D31","v":-231.589},{"$f":"DRE.ESGás!E31","v":-558.54099999999994},{"$f":"DRE.ESGás!F31","v":-437.57299999999998},{"$f":"DRE.ESGás!G31","v":-1543.2329999999997},{"$f":"DRE.ESGás!H31","v":-146},{"$f":"DRE.ESGás!I31","v":-230},{"$f":"DRE.ESGás!J31","v":-747},{"$f":"DRE.ESGás!K31","v":-407},{"$f":"DRE.ESGás!M31","v":-292}]
[null,"Outsourced Services",{"$f":"DRE.ESGás!C32","v":-8713.9409999999989},{"$f":"DRE.ESGás!D32","v":-6253.5830000000005},{"$f":"DRE.ESGás!E32","v":-7341.6930000000002},{"$f":"DRE.ESGás!F32","v":-8243.7620000000006},{"$f":"DRE.ESGás!G32","v":-30552.978999999999},{"$f":"DRE.ESGás!H32","v":-8861},{"$f":"DRE.ESGás!I32","v":-9478},{"$f":"DRE.ESGás!J32","v":-10406},{"$f":"DRE.ESGás!K32","v":-8843},{"$f":"DRE.ESGás!M32","v":-8368}]
[null,"Other Expenses",{"$f":"DRE.ESGás!C33","v":-3018.7559999999999},{"$f":"DRE.ESGás!D33","v":-2938.8639999999996},{"$f":"DRE.ESGás!E33","v":-2659.3779999999997},{"$f":"DRE.ESGás!F33","v":-3386.25},{"$f":"DRE.ESGás!G33","v":-12003.248},{"$f":"DRE.ESGás!H33","v":-2663},{"$f":"DRE.ESGás!I33","v":-2965},{"$f":"DRE.ESGás!J33","v":-3476},{"$f":"DRE.ESGás!K33","v":-5167},{"$f":"DRE.ESGás!M33","v":-2681}]
[null,"Fines and Compensation",{"$f":"DRE.ESGás!C34","v":0},{"$f":"DRE.ESGás!D34","v":0},{"$f":"DRE.ESGás!E34","v":0},{"$f":"DRE.ESGás!F34","v":0},{"$f":"DRE.ESGás!G34","v":0},{"$f":"DRE.ESGás!H34","v":0},{"$f":"DRE.ESGás!I34","v":0},{"$f":"DRE.ESGás!J34","v":0},{"$f":"DRE.ESGás!K34","v":0},{"$f":"DRE.ESGás!M34","v":0}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.ESGás!C35","v":0},{"$f":"DRE.ESGás!D35","v":0},{"$f":"DRE.ESGás!E35","v":0},{"$f":"DRE.ESGás!F35","v":0},{"$f":"DRE.ESGás!G35","v":0},{"$f":"DRE.ESGás!H35","v":0},{"$f":"DRE.ESGás!I35","v":0},{"$f":"DRE.ESGás!J35","v":0},{"$f":"DRE.ESGás!K35","v":0},{"$f":"DRE.ESGás!M35","v":0}]
[null,"Others",{"$f":"DRE.ESGás!C36","v":-3018.7559999999999},{"$f":"DRE.ESGás!D36","v":-2938.8639999999996},{"$f":"DRE.ESGás!E36","v":-2659.3779999999997},{"$f":"DRE.ESGás!F36","v":-3386.25},{"$f":"DRE.ESGás!G36","v":-12003.248},{"$f":"DRE.ESGás!H36","v":-2663},{"$f":"DRE.ESGás!I36","v":-2965},{"$f":"DRE.ESGás!J36","v":-3476},{"$f":"DRE.ESGás!K36","v":-5167},{"$f":"DRE.ESGás!M36","v":-2681}]
[null,"Provisions/Reversals",{"$f":"DRE.ESGás!C37","v":-335.99599999999998},{"$f":"DRE.ESGás!D37","v":122.29600000000001},{"$f":"DRE.ESGás!E37","v":-32.792000000000002},{"$f":"DRE.ESGás!F37","v":208.048},{"$f":"DRE.ESGás!G37","v":-38.443999999999988},{"$f":"DRE.ESGás!H37","v":-48},{"$f":"DRE.ESGás!I37","v":9580},{"$f":"DRE.ESGás!J37","v":372},{"$f":"DRE.ESGás!K37","v":-255},{"$f":"DRE.ESGás!M37","v":-339}]
[null,"Contingencies",{"$f":"DRE.ESGás!C38","v":0},{"$f":"DRE.ESGás!D38","v":0},{"$f":"DRE.ESGás!E38","v":0},{"$f":"DRE.ESGás!F38","v":0},{"$f":"DRE.ESGás!G38","v":0},{"$f":"DRE.ESGás!H38","v":-24},{"$f":"DRE.ESGás!I38","v":10043},{"$f":"DRE.ESGás!J38","v":408},{"$f":"DRE.ESGás!K38","v":-80},{"$f":"DRE.ESGás!M38","v":-17}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.ESGás!C39","v":-335.99599999999998},{"$f":"DRE.ESGás!D39","v":122.29600000000001},{"$f":"DRE.ESGás!E39","v":-32.792000000000002},{"$f":"DRE.ESGás!F39","v":208.048},{"$f":"DRE.ESGás!G39","v":-38.443999999999988},{"$f":"DRE.ESGás!H39","v":-24},{"$f":"DRE.ESGás!I39","v":-463},{"$f":"DRE.ESGás!J39","v":-36},{"$f":"DRE.ESGás!K39","v":-175},{"$f":"DRE.ESGás!M39","v":-322}]
[null,"Other provisions (*)",{"$f":"DRE.ESGás!C40","v":0},{"$f":"DRE.ESGás!D40","v":0},{"$f":"DRE.ESGás!E40","v":0},{"$f":"DRE.ESGás!F40","v":0},{"$f":"DRE.ESGás!G40","v":0},{"$f":"DRE.ESGás!H40","v":"-"},{"$f":"DRE.ESGás!I40","v":"-"},{"$f":"DRE.ESGás!J40","v":"-"},{"$f":"DRE.ESGás!K40","v":"-"},{"$f":"DRE.ESGás!M40","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"DRE.ESGás!C41","v":-6043.5859999999993},{"$f":"DRE.ESGás!D41","v":-6371.4490000000005},{"$f":"DRE.ESGás!E41","v":-6466.82},{"$f":"DRE.ESGás!F41","v":-11368.956},{"$f":"DRE.ESGás!G41","v":-30250.811000000002},{"$f":"DRE.ESGás!H41","v":-15663},{"$f":"DRE.ESGás!I41","v":-15837},{"$f":"DRE.ESGás!J41","v":-16098},{"$f":"DRE.ESGás!K41","v":-16324},{"$f":"DRE.ESGás!M41","v":-16833}]
[null,"Construction Cost",{"$f":"DRE.ESGás!C42","v":0},{"$f":"DRE.ESGás!D42","v":0},{"$f":"DRE.ESGás!E42","v":0},{"$f":"DRE.ESGás!F42","v":0},{"$f":"DRE.ESGás!G42","v":0},{"$f":"DRE.ESGás!H42","v":0},{"$f":"DRE.ESGás!I42","v":-21062},{"$f":"DRE.ESGás!J42","v":-19908},{"$f":"DRE.ESGás!K42","v":-38910},{"$f":"DRE.ESGás!M42","v":-17152}]
[null,"Operating Expenses",{"$f":"DRE.ESGás!C43","v":-441911.68700000003},{"$f":"DRE.ESGás!D43","v":-432725.23200000008},{"$f":"DRE.ESGás!E43","v":-407039.234},{"$f":"DRE.ESGás!F43","v":-459730.59000000008},{"$f":"DRE.ESGás!G43","v":-1741406.7430000002},{"$f":"DRE.ESGás!H43","v":-423296},{"$f":"DRE.ESGás!I43","v":-356516},{"$f":"DRE.ESGás!J43","v":-398247},{"$f":"DRE.ESGás!K43","v":-328655},{"$f":"DRE.ESGás!M43","v":-134707}]
[null,"Other Operating Revenues",{"$f":"DRE.ESGás!C44","v":0},{"$f":"DRE.ESGás!D44","v":0},{"$f":"DRE.ESGás!E44","v":0},{"$f":"DRE.ESGás!F44","v":0},{"$f":"DRE.ESGás!G44","v":0},{"$f":"DRE.ESGás!H44","v":620},{"$f":"DRE.ESGás!I44","v":2245},{"$f":"DRE.ESGás!J44","v":1308},{"$f":"DRE.ESGás!K44","v":2358},{"$f":"DRE.ESGás!M44","v":1886}]
[null,"Other Operating Expenses",{"$f":"DRE.ESGás!C45","v":-3957.51},{"$f":"DRE.ESGás!D45","v":-4596.2690000000002},{"$f":"DRE.ESGás!E45","v":-1205.6089999999999},{"$f":"DRE.ESGás!F45","v":3345.0970000000002},{"$f":"DRE.ESGás!G45","v":-6414.2910000000011},{"$f":"DRE.ESGás!H45","v":-394},{"$f":"DRE.ESGás!I45","v":-1460},{"$f":"DRE.ESGás!J45","v":-1131},{"$f":"DRE.ESGás!K45","v":-1287},{"$f":"DRE.ESGás!M45","v":-1997}]
[null,"Result Before Equity Income",{"$f":"DRE.ESGás!C46","v":40878.679999999884},{"$f":"DRE.ESGás!D46","v":58870.65400000001},{"$f":"DRE.ESGás!E46","v":39904.07799999998},{"$f":"DRE.ESGás!F46","v":40354.932999999779},{"$f":"DRE.ESGás!G46","v":180008.34499999965},{"$f":"DRE.ESGás!H46","v":31801},{"$f":"DRE.ESGás!I46","v":40136},{"$f":"DRE.ESGás!J46","v":33424},{"$f":"DRE.ESGás!K46","v":17771},{"$f":"DRE.ESGás!M46","v":22172}]
[null,"Equity Income",{"$f":"DRE.ESGás!C47","v":0},{"$f":"DRE.ESGás!D47","v":0},{"$f":"DRE.ESGás!E47","v":0},{"$f":"DRE.ESGás!F47","v":0},{"$f":"DRE.ESGás!G47","v":0},{"$f":"DRE.ESGás!H47","v":0},{"$f":"DRE.ESGás!I47","v":0},{"$f":"DRE.ESGás!J47","v":0},{"$f":"DRE.ESGás!K47","v":0},{"$f":"DRE.ESGás!M47","v":0}]
[null,"EBITDA",{"$f":"DRE.ESGás!C48","v":46922.265999999923},{"$f":"DRE.ESGás!D48","v":65242.103000000061},{"$f":"DRE.ESGás!E48","v":46370.897999999957},{"$f":"DRE.ESGás!F48","v":51723.888999999792},{"$f":"DRE.ESGás!G48","v":210259.15599999973},{"$f":"DRE.ESGás!H48","v":47464},{"$f":"DRE.ESGás!I48","v":55973},{"$f":"DRE.ESGás!J48","v":49522},{"$f":"DRE.ESGás!K48","v":34095},{"$f":"DRE.ESGás!M48","v":39005}]
[null,"Result Before Financial Expenses",{"$f":"DRE.ESGás!C49","v":40878.679999999884},{"$f":"DRE.ESGás!D49","v":58870.65400000001},{"$f":"DRE.ESGás!E49","v":39904.07799999998},{"$f":"DRE.ESGás!F49","v":40354.932999999779},{"$f":"DRE.ESGás!G49","v":180008.34499999965},{"$f":"DRE.ESGás!H49","v":31801},{"$f":"DRE.ESGás!I49","v":40136},{"$f":"DRE.ESGás!J49","v":33424},{"$f":"DRE.ESGás!K49","v":17771},{"$f":"DRE.ESGás!M49","v":22172}]
[null,"Financial Revenues",{"$f":"DRE.ESGás!C50","v":6190.3489999999983},{"$f":"DRE.ESGás!D50","v":5970.9079999999994},{"$f":"DRE.ESGás!E50","v":4978.9229999999998},{"$f":"DRE.ESGás!F50","v":3589.835},{"$f":"DRE.ESGás!G50","v":20730.014999999996},{"$f":"DRE.ESGás!H50","v":8488},{"$f":"DRE.ESGás!I50","v":8285},{"$f":"DRE.ESGás!J50","v":9485},{"$f":"DRE.ESGás!K50","v":9822},{"$f":"DRE.ESGás!M50","v":9643}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.ESGás!C51","v":5562.6299999999992},{"$f":"DRE.ESGás!D51","v":5303.9380000000001},{"$f":"DRE.ESGás!E51","v":3901.348},{"$f":"DRE.ESGás!F51","v":1872.1489999999999},{"$f":"DRE.ESGás!G51","v":16640.064999999999},{"$f":"DRE.ESGás!H51","v":7601},{"$f":"DRE.ESGás!I51","v":7718},{"$f":"DRE.ESGás!J51","v":8335},{"$f":"DRE.ESGás!K51","v":9002},{"$f":"DRE.ESGás!M51","v":8085}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.ESGás!C52","v":100.748},{"$f":"DRE.ESGás!D52","v":141.05199999999999},{"$f":"DRE.ESGás!E52","v":413.89299999999997},{"$f":"DRE.ESGás!F52","v":1448.498},{"$f":"DRE.ESGás!G52","v":2104.1909999999998},{"$f":"DRE.ESGás!H52","v":326},{"$f":"DRE.ESGás!I52","v":173},{"$f":"DRE.ESGás!J52","v":361},{"$f":"DRE.ESGás!K52","v":118},{"$f":"DRE.ESGás!M52","v":108}]
[null,"Restatement of CVA",{"$f":"DRE.ESGás!C53","v":0},{"$f":"DRE.ESGás!D53","v":0},{"$f":"DRE.ESGás!E53","v":0},{"$f":"DRE.ESGás!F53","v":0},{"$f":"DRE.ESGás!G53","v":0},{"$f":"DRE.ESGás!H53","v":0},{"$f":"DRE.ESGás!I53","v":0},{"$f":"DRE.ESGás!J53","v":0},{"$f":"DRE.ESGás!K53","v":0},{"$f":"DRE.ESGás!M53","v":0}]
[null,"Other Financial Revenues",{"$f":"DRE.ESGás!C54","v":526.971},{"$f":"DRE.ESGás!D54","v":525.91800000000001},{"$f":"DRE.ESGás!E54","v":663.68200000000002},{"$f":"DRE.ESGás!F54","v":269.18799999999999},{"$f":"DRE.ESGás!G54","v":1985.759},{"$f":"DRE.ESGás!H54","v":561},{"$f":"DRE.ESGás!I54","v":394},{"$f":"DRE.ESGás!J54","v":789},{"$f":"DRE.ESGás!K54","v":702},{"$f":"DRE.ESGás!M54","v":1450}]
[null,"Financial Expenses",{"$f":"DRE.ESGás!C55","v":-1503.2089999999998},{"$f":"DRE.ESGás!D55","v":-2323.6040000000003},{"$f":"DRE.ESGás!E55","v":-1756.6280000000002},{"$f":"DRE.ESGás!F55","v":-1785.31},{"$f":"DRE.ESGás!G55","v":-7368.7510000000002},{"$f":"DRE.ESGás!H55","v":-17024},{"$f":"DRE.ESGás!I55","v":-25153},{"$f":"DRE.ESGás!J55","v":-29575},{"$f":"DRE.ESGás!K55","v":-29322},{"$f":"DRE.ESGás!M55","v":-31466}]
[null,"Debt Charges - Interests",{"$f":"DRE.ESGás!C56","v":-909.76499999999999},{"$f":"DRE.ESGás!D56","v":-1809.6020000000001},{"$f":"DRE.ESGás!E56","v":-811.88100000000009},{"$f":"DRE.ESGás!F56","v":-1464.7049999999999},{"$f":"DRE.ESGás!G56","v":-4995.9530000000004},{"$f":"DRE.ESGás!H56","v":-15487},{"$f":"DRE.ESGás!I56","v":-35078},{"$f":"DRE.ESGás!J56","v":-21312},{"$f":"DRE.ESGás!K56","v":2856},{"$f":"DRE.ESGás!M56","v":-15146}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.ESGás!C57","v":0},{"$f":"DRE.ESGás!D57","v":0},{"$f":"DRE.ESGás!E57","v":0},{"$f":"DRE.ESGás!F57","v":0},{"$f":"DRE.ESGás!G57","v":0},{"$f":"DRE.ESGás!H57","v":-22089},{"$f":"DRE.ESGás!I57","v":-75056},{"$f":"DRE.ESGás!J57","v":17685},{"$f":"DRE.ESGás!K57","v":-133910},{"$f":"DRE.ESGás!M57","v":68198}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.ESGás!C58","v":0},{"$f":"DRE.ESGás!D58","v":0},{"$f":"DRE.ESGás!E58","v":0},{"$f":"DRE.ESGás!F58","v":0},{"$f":"DRE.ESGás!G58","v":0},{"$f":"DRE.ESGás!H58","v":0},{"$f":"DRE.ESGás!I58","v":0},{"$f":"DRE.ESGás!J58","v":0},{"$f":"DRE.ESGás!K58","v":0},{"$f":"DRE.ESGás!M58","v":0}]
[null,"Derivatives",{"$f":"DRE.ESGás!C59","v":0},{"$f":"DRE.ESGás!D59","v":0},{"$f":"DRE.ESGás!E59","v":0},{"$f":"DRE.ESGás!F59","v":0},{"$f":"DRE.ESGás!G59","v":0},{"$f":"DRE.ESGás!H59","v":21142},{"$f":"DRE.ESGás!I59","v":84396},{"$f":"DRE.ESGás!J59","v":-25795},{"$f":"DRE.ESGás!K59","v":102302},{"$f":"DRE.ESGás!M59","v":-84298}]
[null,"Restatement of CVA",{"$f":"DRE.ESGás!C60","v":0},{"$f":"DRE.ESGás!D60","v":0},{"$f":"DRE.ESGás!E60","v":0},{"$f":"DRE.ESGás!F60","v":0},{"$f":"DRE.ESGás!G60","v":0},{"$f":"DRE.ESGás!H60","v":0},{"$f":"DRE.ESGás!I60","v":0},{"$f":"DRE.ESGás!J60","v":0},{"$f":"DRE.ESGás!K60","v":"-"},{"$f":"DRE.ESGás!M60","v":"-"}]
[null,"Other Financial Expenses",{"$f":"DRE.ESGás!C61","v":-593.44399999999996},{"$f":"DRE.ESGás!D61","v":-514.00199999999995},{"$f":"DRE.ESGás!E61","v":-944.74699999999996},{"$f":"DRE.ESGás!F61","v":-320.60499999999996},{"$f":"DRE.ESGás!G61","v":-2372.7979999999998},{"$f":"DRE.ESGás!H61","v":-590},{"$f":"DRE.ESGás!I61","v":585},{"$f":"DRE.ESGás!J61","v":-153},{"$f":"DRE.ESGás!K61","v":-570},{"$f":"DRE.ESGás!M61","v":-220}]
[null,"Financial Result",{"$f":"DRE.ESGás!C62","v":4687.1399999999985},{"$f":"DRE.ESGás!D62","v":3647.3039999999992},{"$f":"DRE.ESGás!E62","v":3222.2949999999996},{"$f":"DRE.ESGás!F62","v":1804.5250000000001},{"$f":"DRE.ESGás!G62","v":13361.263999999997},{"$f":"DRE.ESGás!H62","v":-8536},{"$f":"DRE.ESGás!I62","v":-16868},{"$f":"DRE.ESGás!J62","v":-20090},{"$f":"DRE.ESGás!K62","v":-19500},{"$f":"DRE.ESGás!M62","v":-21823}]
[null,"Result Before taxes",{"$f":"DRE.ESGás!C63","v":45565.819999999883},{"$f":"DRE.ESGás!D63","v":62517.958000000006},{"$f":"DRE.ESGás!E63","v":43126.372999999978},{"$f":"DRE.ESGás!F63","v":42159.45799999978},{"$f":"DRE.ESGás!G63","v":193369.60899999965},{"$f":"DRE.ESGás!H63","v":23265},{"$f":"DRE.ESGás!I63","v":23268},{"$f":"DRE.ESGás!J63","v":13334},{"$f":"DRE.ESGás!K63","v":-1729},{"$f":"DRE.ESGás!M63","v":349}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.ESGás!C64","v":-15240.683999999999},{"$f":"DRE.ESGás!D64","v":-20616.488000000001},{"$f":"DRE.ESGás!E64","v":-14635.150000000001},{"$f":"DRE.ESGás!F64","v":14940.548999999999},{"$f":"DRE.ESGás!G64","v":-35551.773000000001},{"$f":"DRE.ESGás!H64","v":-8234},{"$f":"DRE.ESGás!I64","v":-7885},{"$f":"DRE.ESGás!J64","v":-4721},{"$f":"DRE.ESGás!K64","v":266},{"$f":"DRE.ESGás!M64","v":-409}]
[null,"Discontinued Operations",{"$f":"DRE.ESGás!C65","v":0},{"$f":"DRE.ESGás!D65","v":0},{"$f":"DRE.ESGás!E65","v":0},{"$f":"DRE.ESGás!F65","v":0},{"$f":"DRE.ESGás!G65","v":0},{"$f":"DRE.ESGás!H65","v":0},{"$f":"DRE.ESGás!I65","v":0},{"$f":"DRE.ESGás!J65","v":0},{"$f":"DRE.ESGás!K65","v":0},{"$f":"DRE.ESGás!M65","v":0}]
[null,"Net Income",{"$f":"DRE.ESGás!C66","v":30325.135999999882},{"$f":"DRE.ESGás!D66","v":41901.47},{"$f":"DRE.ESGás!E66","v":28491.222999999976},{"$f":"DRE.ESGás!F66","v":57100.00699999978},{"$f":"DRE.ESGás!G66","v":157817.83599999963},{"$f":"DRE.ESGás!H66","v":15031},{"$f":"DRE.ESGás!I66","v":15383},{"$f":"DRE.ESGás!J66","v":8613},{"$f":"DRE.ESGás!K66","v":-1463},{"$f":"DRE.ESGás!M66","v":-60}]
[null,"Controlling Shareholders",{"$f":"DRE.ESGás!C67","v":0},{"$f":"DRE.ESGás!D67","v":0},{"$f":"DRE.ESGás!E67","v":0},{"$f":"DRE.ESGás!F67","v":0},{"$f":"DRE.ESGás!G67","v":0},{"$f":"DRE.ESGás!H67","v":0},{"$f":"DRE.ESGás!I67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.ESGás!C68","v":0},{"$f":"DRE.ESGás!D68","v":0},{"$f":"DRE.ESGás!E68","v":0},{"$f":"DRE.ESGás!F68","v":0},{"$f":"DRE.ESGás!G68","v":0},{"$f":"DRE.ESGás!H68","v":0},{"$f":"DRE.ESGás!I68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.ESGás!C69","v":0},{"$f":"DRE.ESGás!D69","v":0},{"$f":"DRE.ESGás!E69","v":0},{"$f":"DRE.ESGás!F69","v":0},{"$f":"DRE.ESGás!G69","v":0},{"$f":"DRE.ESGás!H69","v":0},{"$f":"DRE.ESGás!I69","v":0}]
[null,"EBITDA per Share",{"$f":"DRE.ESGás!C70","v":0},{"$f":"DRE.ESGás!D70","v":0},{"$f":"DRE.ESGás!E70","v":0},{"$f":"DRE.ESGás!F70","v":0},{"$f":"DRE.ESGás!G70","v":0},{"$f":"DRE.ESGás!H70","v":0},{"$f":"DRE.ESGás!I70","v":0}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value"]

{"sheet":"DRE.ESGás","index":81,"n_rows":73,"n_cols":13,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ES GÁS"]
[]
["ES-GAS","Demonstrações de Resultados - IFRS (R$ mil)","1T23","2T23","3T23","4T23",{"$f":"2023","v":2023},"1T24","2T24","3T24","4T24",2024,"1T25"]
["ES-GAS","Residencial",0,0,0,0,{"$f":"SUM(C5:F5)","v":0},0,0,0,0,{"$f":"SUM(H5:K5)","v":0},0]
["ES-GAS","Industrial",0,0,0,0,{"$f":"SUM(C6:F6)","v":0},0,0,0,0,{"$f":"SUM(H6:K6)","v":0},0]
["ES-GAS","Comercial",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Rural",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Outras Classes",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Suprimento de energia elétrica",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Receitas de construção",0,0,0,0,0,0,21062,19907,38911,79880,17152]
["ES-GAS","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Outras receitas operacionais",630344.93999999994,640184.41300000006,579941.84199999995,642949.80899999989,2493421.0039999997,576447,479485,530910,388865,1975707,170578]
["ES-GAS","Receita Bruta",630344.93999999994,640184.41300000006,579941.84199999995,642949.80899999989,2493421.0039999997,{"$f":"SUM(H5:H18)","v":576447},{"$f":"SUM(I5:I18)","v":500547},{"$f":"SUM(J5:J18)","v":550817},{"$f":"SUM(K5:K18)","v":427776},2055587,{"$f":"SUM(M5:M18)","v":187730}]
["ES-GAS","PIS/COFINS/ISS",-40570.677000000003,-41594.747000000003,-39029.599999999999,-42768.272999999994,-163963.29699999999,-39663,-34320,-42507,-32396,-148886,-15130]
["ES-GAS","RGR",0,0,0,0,0,0,0,0,0,0,"-"]
["ES-GAS","ICMS",-103026.386,-102397.511,-92763.320999999996,-103441.10999999999,-401628.32799999998,-81913,-70360,-76816,-50025,-279114,-15610]
["ES-GAS","Outras (CCC, CDE, P&D e PEE)",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Receita Líquida",486747.87699999992,496192.15500000009,448148.92099999997,496740.42599999986,1927829.3789999997,{"$f":"SUM(H19:H23)","v":454871},395867,{"$f":"SUM(J19:J23)","v":431494},{"$f":"SUM(K19:K23)","v":345355},1627587,{"$f":"SUM(M19:M23)","v":156990}]
["ES-GAS","Despesas não controláveis",-421018.636,-412741.69300000003,-386327.95,-432528.25400000007,-1652616.5330000003,{"$f":"SUM(H26:H27)","v":-391276},-311105,{"$f":"SUM(J26:J27)","v":-343041},{"$f":"SUM(K26:K27)","v":-253328},-1298750,{"$f":"SUM(M26:M27)","v":-82355}]
["ES-GAS","Energia Comprada",-421018.636,-412741.69300000003,-386327.95,-432528.25400000007,-1652616.5330000003,-391276,-311105,-343041,-253328,-1298750,-82355]
["ES-GAS","Transporte de Potência Elétrica",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","PMSO",-14513.468999999999,-13734.386,-14211.672000000002,-16041.428,-58500.955000000002,{"$f":"SUM(H29:H33)","v":-16309},-18092,{"$f":"SUM(J29:J33)","v":-19572},{"$f":"SUM(K29:K33)","v":-19838},-73811,{"$f":"SUM(M29:M33)","v":-18028}]
["ES-GAS","Pessoal",-2465.2420000000002,-4310.3500000000004,-3652.0600000000004,-3973.8429999999998,-14401.495000000003,-4565,-5499,-4587,-5297,-19948,-6541]
["ES-GAS","Benefício pós-emprego",0,0,0,0,0,-74,80,-356,-124,-474,-146]
["ES-GAS","Material",-315.53000000000003,-231.589,-558.54099999999994,-437.57299999999998,-1543.2329999999997,-146,-230,-747,-407,-1530,-292]
["ES-GAS","Serviços de terceiros",-8713.9409999999989,-6253.5830000000005,-7341.6930000000002,-8243.7620000000006,-30552.978999999999,-8861,-9478,-10406,-8843,-37588,-8368]
["ES-GAS","Outras",-3018.7559999999999,-2938.8639999999996,-2659.3779999999997,-3386.25,-12003.248,{"$f":"SUM(H34:H36)","v":-2663},-2965,{"$f":"SUM(J34:J36)","v":-3476},{"$f":"SUM(K34:K36)","v":-5167},-14271,{"$f":"SUM(M34:M36)","v":-2681}]
["ES-GAS","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Outros",-3018.7559999999999,-2938.8639999999996,-2659.3779999999997,-3386.25,-12003.248,-2663,-2965,-3476,-5167,-14271,-2681]
["ES-GAS","Provisões/reversões",-335.99599999999998,122.29600000000001,-32.792000000000002,208.048,-38.443999999999988,{"$f":"SUM(H38:H39)","v":-48},9580,{"$f":"SUM(J38:J39)","v":372},{"$f":"SUM(K38:K39)","v":-255},9649,{"$f":"SUM(M38:M39)","v":-339}]
["ES-GAS","Contingências",0,0,0,0,0,-24,10043,408,-80,10347,-17]
["ES-GAS","Perdas esperadas de crédito de liquidação duvidosa",-335.99599999999998,122.29600000000001,-32.792000000000002,208.048,-38.443999999999988,-24,-463,-36,-175,-698,-322]
["ES-GAS","Outras provisões (*)",0,0,0,0,0,"-","-","-","-",0,"-"]
["ES-GAS","Depreciação e amortização",-6043.5859999999993,-6371.4490000000005,-6466.82,-11368.956,-30250.811000000002,-15663,-15837,-16098,-16324,-63922,-16833]
["ES-GAS","Custo de Construção",0,0,0,0,0,0,-21062,-19908,-38910,-79880,-17152]
["ES-GAS","Despesas Operacionais",-441911.68700000003,-432725.23200000008,-407039.234,-459730.59000000008,-1741406.7430000002,{"$f":"H37+H28+H25+H42+H41","v":-423296},-356516,{"$f":"J37+J28+J25+J42+J41","v":-398247},{"$f":"K37+K28+K25+K42+K41","v":-328655},-1506714,{"$f":"M37+M28+M25+M42+M41","v":-134707}]
["ES-GAS","Outras receitas",0,0,0,0,0,620,2245,1308,2358,6531,1886]
["ES-GAS","Outras despesas",-3957.51,-4596.2690000000002,-1205.6089999999999,3345.0970000000002,-6414.2910000000011,-394,-1460,-1131,-1287,-4272,-1997]
["ES-GAS","Resultado antes da Equivalência Patrimonial",40878.679999999884,58870.65400000001,39904.07799999998,40354.932999999779,180008.34499999965,{"$f":"H24+H43+H44+H45","v":31801},40136,{"$f":"J24+J43+J44+J45","v":33424},{"$f":"K24+K43+K44+K45","v":17771},123132,{"$f":"M24+M43+M44+M45","v":22172}]
["ES-GAS","Resultado de equivalência patrimonial",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":46922.265999999923},65242.103000000061,46370.897999999957,51723.888999999792,210259.15599999973,{"$f":"H24+H25+H28+H37+H42+H44+H45","v":47464},55973,{"$f":"J24+J25+J28+J37+J42+J44+J45","v":49522},{"$f":"K24+K25+K28+K37+K42+K44+K45","v":34095},187054,{"$f":"M24+M25+M28+M37+M42+M44+M45","v":39005}]
["ES-GAS","Resultado antes das receitas e despesas financeiras",40878.679999999884,58870.65400000001,39904.07799999998,40354.932999999779,180008.34499999965,{"$f":"H46+H47","v":31801},40136,{"$f":"J46+J47","v":33424},{"$f":"K46+K47","v":17771},123132,{"$f":"M46+M47","v":22172}]
["ES-GAS","Receitas financeiras",6190.3489999999983,5970.9079999999994,4978.9229999999998,3589.835,20730.014999999996,{"$f":"SUM(H51:H54)","v":8488},8285,{"$f":"SUM(J51:J54)","v":9485},{"$f":"SUM(K51:K54)","v":9822},36080,{"$f":"SUM(M51:M54)","v":9643}]
["ES-GAS","Receita de aplicações financeiras",5562.6299999999992,5303.9380000000001,3901.348,1872.1489999999999,16640.064999999999,7601,7718,8335,9002,32656,8085]
["ES-GAS","Receitas de Multas por Atraso",100.748,141.05199999999999,413.89299999999997,1448.498,2104.1909999999998,326,173,361,118,978,108]
["ES-GAS","Atualização financeira CVA ",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Outras receitas financeiras",526.971,525.91800000000001,663.68200000000002,269.18799999999999,1985.759,561,394,789,702,2446,1450]
["ES-GAS","Despesas financeiras",-1503.2089999999998,-2323.6040000000003,-1756.6280000000002,-1785.31,-7368.7510000000002,{"$f":"SUM(H56:H61)","v":-17024},-25153,{"$f":"SUM(J56:J61)","v":-29575},{"$f":"SUM(K56:K61)","v":-29322},-101074,{"$f":"SUM(M56:M61)","v":-31466}]
["ES-GAS","Encargos de dívidas – juros",-909.76499999999999,-1809.6020000000001,-811.88100000000009,-1464.7049999999999,-4995.9530000000004,-15487,-35078,-21312,2856,-69021,-15146]
["ES-GAS","Encargos de dívidas - Variação monetária/cambial",0,0,0,0,0,-22089,-75056,17685,-133910,-213370,68198]
["ES-GAS","Marcação a mercado derivativos e dívida",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Instrumentos financeiros derivativos",0,0,0,0,0,21142,84396,-25795,102302,182045,-84298]
["ES-GAS","Atualização financeira CVA",0,0,0,0,0,0,0,0,"-",0,"-"]
["ES-GAS","Outras despesas financeiras",-593.44399999999996,-514.00199999999995,-944.74699999999996,-320.60499999999996,-2372.7979999999998,-590,585,-153,-570,-728,-220]
["ES-GAS","Resultado financeiro",4687.1399999999985,3647.3039999999992,3222.2949999999996,1804.5250000000001,13361.263999999997,{"$f":"H55+H50","v":-8536},-16868,{"$f":"J55+J50","v":-20090},{"$f":"K55+K50","v":-19500},-64994,{"$f":"M55+M50","v":-21823}]
["ES-GAS","Resultado antes dos tributos",45565.819999999883,62517.958000000006,43126.372999999978,42159.45799999978,193369.60899999965,{"$f":"H49+H62","v":23265},23268,{"$f":"J49+J62","v":13334},{"$f":"K49+K62","v":-1729},58138,{"$f":"M49+M62","v":349}]
["ES-GAS","Contribuição Social e imposto de renda",-15240.683999999999,-20616.488000000001,-14635.150000000001,14940.548999999999,-35551.773000000001,-8234,-7885,-4721,266,-20574,-409]
["ES-GAS","Resultado de operações descontinuadas",0,0,0,0,0,0,0,0,0,0,0]
["ES-GAS","Lucro líquido consolidado do período",30325.135999999882,41901.47,28491.222999999976,57100.00699999978,157817.83599999963,{"$f":"H63+H64+H65","v":15031},15383,{"$f":"J63+J64+J65","v":8613},{"$f":"K63+K64+K65","v":-1463},37564,{"$f":"M63+M64+M65","v":-60}]
["ES-GAS","Atribuído aos acionistas controladores",0,0,0,0,null,0,0]
["ES-GAS","Atribuído aos acionistas não controladores",0,0,0,0,null,0,0]
["ES-GAS","Lucro por ação  "]
["ES-GAS","EBITDA por ação"]
["ES-GAS","EBITDA sem não recorrentes"]
["ES-GAS","Lucro Líquido sem não recorrentes"]
["ES GÁS","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo"]

{"sheet":"IS.EMG","index":82,"n_rows":72,"n_cols":78,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Minas Gerais"]
[]
[null,"DemonsQrações de ResulQados - IFRS (R$ mil)",2009,"1Q10","2Q10","3Q10","4Q10",2010,"1Q11","2Q11","3Q11","4Q11",2011,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.EMG!C5","v":193866},{"$f":"DRE.EMG!D5","v":54476},{"$f":"DRE.EMG!E5","v":49912},{"$f":"DRE.EMG!F5","v":54365},{"$f":"DRE.EMG!G5","v":57311},{"$f":"DRE.EMG!H5","v":216064},{"$f":"DRE.EMG!I5","v":60471},{"$f":"DRE.EMG!J5","v":54476},{"$f":"DRE.EMG!K5","v":55839},{"$f":"DRE.EMG!L5","v":59315},{"$f":"DRE.EMG!M5","v":230101},{"$f":"DRE.EMG!N5","v":64153},{"$f":"DRE.EMG!O5","v":62749},{"$f":"DRE.EMG!P5","v":60820},{"$f":"DRE.EMG!Q5","v":65885},{"$f":"DRE.EMG!R5","v":253607},{"$f":"DRE.EMG!S5","v":61235},{"$f":"DRE.EMG!T5","v":53318},{"$f":"DRE.EMG!U5","v":54327},{"$f":"DRE.EMG!V5","v":57597},{"$f":"DRE.EMG!W5","v":226477},{"$f":"DRE.EMG!X5","v":65101},{"$f":"DRE.EMG!Y5","v":57750},{"$f":"DRE.EMG!Z5","v":61664},{"$f":"DRE.EMG!AA5","v":51004},{"$f":"DRE.EMG!AB5","v":235519},{"$f":"DRE.EMG!AC5","v":81636},{"$f":"DRE.EMG!AD5","v":86678},{"$f":"DRE.EMG!AE5","v":83560},{"$f":"DRE.EMG!AF5","v":94117},{"$f":"DRE.EMG!AG5","v":345991},{"$f":"DRE.EMG!AH5","v":105963},{"$f":"DRE.EMG!AI5","v":89454},{"$f":"DRE.EMG!AJ5","v":80937},{"$f":"DRE.EMG!AK5","v":89360},{"$f":"DRE.EMG!AL5","v":365714},{"$f":"DRE.EMG!AM5","v":101279},{"$f":"DRE.EMG!AN5","v":87458},{"$f":"DRE.EMG!AO5","v":88863},{"$f":"DRE.EMG!AP5","v":101754},{"$f":"DRE.EMG!AQ5","v":379354},{"$f":"DRE.EMG!AR5","v":101168},{"$f":"DRE.EMG!AS5","v":98069},{"$f":"DRE.EMG!AT5","v":104713},{"$f":"DRE.EMG!AU5","v":111040},{"$f":"DRE.EMG!AV5","v":414990},{"$f":"DRE.EMG!AW5","v":121765},{"$f":"DRE.EMG!AX5","v":107334},{"$f":"DRE.EMG!AY5","v":109875},{"$f":"DRE.EMG!AZ5","v":121399},{"$f":"DRE.EMG!BA5","v":460373},{"$f":"DRE.EMG!BB5","v":120839},{"$f":"DRE.EMG!BC5","v":98778},{"$f":"DRE.EMG!BD5","v":115187},{"$f":"DRE.EMG!BE5","v":133798},{"$f":"DRE.EMG!BF5","v":468602},{"$f":"DRE.EMG!BG5","v":136791},{"$f":"DRE.EMG!BH5","v":125554},{"$f":"DRE.EMG!BI5","v":134770},{"$f":"DRE.EMG!BJ5","v":148325},{"$f":"DRE.EMG!BK5","v":545440},{"$f":"DRE.EMG!BL5","v":156808},{"$f":"DRE.EMG!BM5","v":133163},{"$f":"DRE.EMG!BN5","v":110712},{"$f":"DRE.EMG!BO5","v":144974},{"$f":"DRE.EMG!BP5","v":545657},{"$f":"DRE.EMG!BQ5","v":165838},{"$f":"DRE.EMG!BR5","v":167895},{"$f":"DRE.EMG!BS5","v":168095},{"$f":"DRE.EMG!BT5","v":194424},{"$f":"DRE.EMG!BU5","v":696252},{"$f":"DRE.EMG!BV5","v":197913},{"$f":"DRE.EMG!BW5","v":192199},{"$f":"DRE.EMG!BX5","v":176973},{"$f":"DRE.EMG!BY5","v":197282},{"$f":"DRE.EMG!CA5","v":204010}]
[null,"Industrial",{"$f":"DRE.EMG!C6","v":98977},{"$f":"DRE.EMG!D6","v":24861},{"$f":"DRE.EMG!E6","v":26440},{"$f":"DRE.EMG!F6","v":28527},{"$f":"DRE.EMG!G6","v":31164},{"$f":"DRE.EMG!H6","v":110992},{"$f":"DRE.EMG!I6","v":22622},{"$f":"DRE.EMG!J6","v":23862},{"$f":"DRE.EMG!K6","v":24237},{"$f":"DRE.EMG!L6","v":23699},{"$f":"DRE.EMG!M6","v":94420},{"$f":"DRE.EMG!N6","v":21352},{"$f":"DRE.EMG!O6","v":21780},{"$f":"DRE.EMG!P6","v":21746},{"$f":"DRE.EMG!Q6","v":21929},{"$f":"DRE.EMG!R6","v":86807},{"$f":"DRE.EMG!S6","v":17290},{"$f":"DRE.EMG!T6","v":16658},{"$f":"DRE.EMG!U6","v":17265},{"$f":"DRE.EMG!V6","v":17466},{"$f":"DRE.EMG!W6","v":68679},{"$f":"DRE.EMG!X6","v":16659},{"$f":"DRE.EMG!Y6","v":16318},{"$f":"DRE.EMG!Z6","v":17880},{"$f":"DRE.EMG!AA6","v":20661},{"$f":"DRE.EMG!AB6","v":71518},{"$f":"DRE.EMG!AC6","v":22515},{"$f":"DRE.EMG!AD6","v":25855},{"$f":"DRE.EMG!AE6","v":25768},{"$f":"DRE.EMG!AF6","v":23782},{"$f":"DRE.EMG!AG6","v":97920},{"$f":"DRE.EMG!AH6","v":22409},{"$f":"DRE.EMG!AI6","v":20529},{"$f":"DRE.EMG!AJ6","v":20541},{"$f":"DRE.EMG!AK6","v":21195},{"$f":"DRE.EMG!AL6","v":84674},{"$f":"DRE.EMG!AM6","v":20925},{"$f":"DRE.EMG!AN6","v":19481},{"$f":"DRE.EMG!AO6","v":20070},{"$f":"DRE.EMG!AP6","v":21858},{"$f":"DRE.EMG!AQ6","v":82334},{"$f":"DRE.EMG!AR6","v":18935},{"$f":"DRE.EMG!AS6","v":20238},{"$f":"DRE.EMG!AT6","v":23922},{"$f":"DRE.EMG!AU6","v":23257},{"$f":"DRE.EMG!AV6","v":86352},{"$f":"DRE.EMG!AW6","v":21285},{"$f":"DRE.EMG!AX6","v":20812},{"$f":"DRE.EMG!AY6","v":21853},{"$f":"DRE.EMG!AZ6","v":22121},{"$f":"DRE.EMG!BA6","v":86071},{"$f":"DRE.EMG!BB6","v":19888},{"$f":"DRE.EMG!BC6","v":17292},{"$f":"DRE.EMG!BD6","v":22873},{"$f":"DRE.EMG!BE6","v":23521},{"$f":"DRE.EMG!BF6","v":83574},{"$f":"DRE.EMG!BG6","v":19957},{"$f":"DRE.EMG!BH6","v":19907},{"$f":"DRE.EMG!BI6","v":23971},{"$f":"DRE.EMG!BJ6","v":24783},{"$f":"DRE.EMG!BK6","v":88618},{"$f":"DRE.EMG!BL6","v":22238},{"$f":"DRE.EMG!BM6","v":18544},{"$f":"DRE.EMG!BN6","v":19183},{"$f":"DRE.EMG!BO6","v":20900},{"$f":"DRE.EMG!BP6","v":80865},{"$f":"DRE.EMG!BQ6","v":21820},{"$f":"DRE.EMG!BR6","v":22984},{"$f":"DRE.EMG!BS6","v":24298},{"$f":"DRE.EMG!BT6","v":24547},{"$f":"DRE.EMG!BU6","v":93649},{"$f":"DRE.EMG!BV6","v":22172},{"$f":"DRE.EMG!BW6","v":21791},{"$f":"DRE.EMG!BX6","v":19994},{"$f":"DRE.EMG!BY6","v":18723},{"$f":"DRE.EMG!CA6","v":14799}]
[null,"Commercial",{"$f":"DRE.EMG!C7","v":84415},{"$f":"DRE.EMG!D7","v":24274},{"$f":"DRE.EMG!E7","v":21536},{"$f":"DRE.EMG!F7","v":22708},{"$f":"DRE.EMG!G7","v":25652},{"$f":"DRE.EMG!H7","v":94170},{"$f":"DRE.EMG!I7","v":27476},{"$f":"DRE.EMG!J7","v":24644},{"$f":"DRE.EMG!K7","v":24540},{"$f":"DRE.EMG!L7","v":26885},{"$f":"DRE.EMG!M7","v":103545},{"$f":"DRE.EMG!N7","v":28853},{"$f":"DRE.EMG!O7","v":26694},{"$f":"DRE.EMG!P7","v":26381},{"$f":"DRE.EMG!Q7","v":30529},{"$f":"DRE.EMG!R7","v":112457},{"$f":"DRE.EMG!S7","v":31033},{"$f":"DRE.EMG!T7","v":27877},{"$f":"DRE.EMG!U7","v":27983},{"$f":"DRE.EMG!V7","v":28559},{"$f":"DRE.EMG!W7","v":115452},{"$f":"DRE.EMG!X7","v":33264},{"$f":"DRE.EMG!Y7","v":35825},{"$f":"DRE.EMG!Z7","v":27845},{"$f":"DRE.EMG!AA7","v":15257},{"$f":"DRE.EMG!AB7","v":112191},{"$f":"DRE.EMG!AC7","v":37250},{"$f":"DRE.EMG!AD7","v":39309},{"$f":"DRE.EMG!AE7","v":37208},{"$f":"DRE.EMG!AF7","v":44330},{"$f":"DRE.EMG!AG7","v":158097},{"$f":"DRE.EMG!AH7","v":49088},{"$f":"DRE.EMG!AI7","v":41391},{"$f":"DRE.EMG!AJ7","v":36459},{"$f":"DRE.EMG!AK7","v":41304},{"$f":"DRE.EMG!AL7","v":168242},{"$f":"DRE.EMG!AM7","v":45563},{"$f":"DRE.EMG!AN7","v":38311},{"$f":"DRE.EMG!AO7","v":37193},{"$f":"DRE.EMG!AP7","v":44906},{"$f":"DRE.EMG!AQ7","v":165973},{"$f":"DRE.EMG!AR7","v":43857},{"$f":"DRE.EMG!AS7","v":41121},{"$f":"DRE.EMG!AT7","v":42854},{"$f":"DRE.EMG!AU7","v":47658},{"$f":"DRE.EMG!AV7","v":175490},{"$f":"DRE.EMG!AW7","v":50779},{"$f":"DRE.EMG!AX7","v":45044},{"$f":"DRE.EMG!AY7","v":43775},{"$f":"DRE.EMG!AZ7","v":50259},{"$f":"DRE.EMG!BA7","v":189857},{"$f":"DRE.EMG!BB7","v":47992},{"$f":"DRE.EMG!BC7","v":36040},{"$f":"DRE.EMG!BD7","v":38770},{"$f":"DRE.EMG!BE7","v":48921},{"$f":"DRE.EMG!BF7","v":171723},{"$f":"DRE.EMG!BG7","v":48732},{"$f":"DRE.EMG!BH7","v":42978},{"$f":"DRE.EMG!BI7","v":47058},{"$f":"DRE.EMG!BJ7","v":54706},{"$f":"DRE.EMG!BK7","v":193474},{"$f":"DRE.EMG!BL7","v":56066},{"$f":"DRE.EMG!BM7","v":45631},{"$f":"DRE.EMG!BN7","v":37575},{"$f":"DRE.EMG!BO7","v":50751},{"$f":"DRE.EMG!BP7","v":190023},{"$f":"DRE.EMG!BQ7","v":59437},{"$f":"DRE.EMG!BR7","v":57269},{"$f":"DRE.EMG!BS7","v":53342},{"$f":"DRE.EMG!BT7","v":63655},{"$f":"DRE.EMG!BU7","v":233703},{"$f":"DRE.EMG!BV7","v":62656},{"$f":"DRE.EMG!BW7","v":59112},{"$f":"DRE.EMG!BX7","v":49855},{"$f":"DRE.EMG!BY7","v":57092},{"$f":"DRE.EMG!CA7","v":55452}]
[null,"Rural",{"$f":"DRE.EMG!C8","v":39301},{"$f":"DRE.EMG!D8","v":10021},{"$f":"DRE.EMG!E8","v":10434},{"$f":"DRE.EMG!F8","v":11919},{"$f":"DRE.EMG!G8","v":10895},{"$f":"DRE.EMG!H8","v":43269},{"$f":"DRE.EMG!I8","v":11309},{"$f":"DRE.EMG!J8","v":11636},{"$f":"DRE.EMG!K8","v":13082},{"$f":"DRE.EMG!L8","v":11521},{"$f":"DRE.EMG!M8","v":47548},{"$f":"DRE.EMG!N8","v":11526},{"$f":"DRE.EMG!O8","v":12014},{"$f":"DRE.EMG!P8","v":13483},{"$f":"DRE.EMG!Q8","v":12506},{"$f":"DRE.EMG!R8","v":49529},{"$f":"DRE.EMG!S8","v":14719},{"$f":"DRE.EMG!T8","v":16277},{"$f":"DRE.EMG!U8","v":19166},{"$f":"DRE.EMG!V8","v":15994},{"$f":"DRE.EMG!W8","v":66156},{"$f":"DRE.EMG!X8","v":18170},{"$f":"DRE.EMG!Y8","v":24113},{"$f":"DRE.EMG!Z8","v":16991},{"$f":"DRE.EMG!AA8","v":-1721},{"$f":"DRE.EMG!AB8","v":57553},{"$f":"DRE.EMG!AC8","v":17273},{"$f":"DRE.EMG!AD8","v":22330},{"$f":"DRE.EMG!AE8","v":25809},{"$f":"DRE.EMG!AF8","v":23653},{"$f":"DRE.EMG!AG8","v":89065},{"$f":"DRE.EMG!AH8","v":23226},{"$f":"DRE.EMG!AI8","v":21615},{"$f":"DRE.EMG!AJ8","v":22840},{"$f":"DRE.EMG!AK8","v":21690},{"$f":"DRE.EMG!AL8","v":89371},{"$f":"DRE.EMG!AM8","v":22299},{"$f":"DRE.EMG!AN8","v":23730},{"$f":"DRE.EMG!AO8","v":26670},{"$f":"DRE.EMG!AP8","v":25358},{"$f":"DRE.EMG!AQ8","v":98057},{"$f":"DRE.EMG!AR8","v":22711},{"$f":"DRE.EMG!AS8","v":25212},{"$f":"DRE.EMG!AT8","v":34551},{"$f":"DRE.EMG!AU8","v":26893},{"$f":"DRE.EMG!AV8","v":109367},{"$f":"DRE.EMG!AW8","v":26608},{"$f":"DRE.EMG!AX8","v":26718},{"$f":"DRE.EMG!AY8","v":31176},{"$f":"DRE.EMG!AZ8","v":30548},{"$f":"DRE.EMG!BA8","v":115050},{"$f":"DRE.EMG!BB8","v":28380},{"$f":"DRE.EMG!BC8","v":30780},{"$f":"DRE.EMG!BD8","v":43046},{"$f":"DRE.EMG!BE8","v":35658},{"$f":"DRE.EMG!BF8","v":137864},{"$f":"DRE.EMG!BG8","v":33947},{"$f":"DRE.EMG!BH8","v":34883},{"$f":"DRE.EMG!BI8","v":40275},{"$f":"DRE.EMG!BJ8","v":40776},{"$f":"DRE.EMG!BK8","v":149881},{"$f":"DRE.EMG!BL8","v":34626},{"$f":"DRE.EMG!BM8","v":30313},{"$f":"DRE.EMG!BN8","v":36443},{"$f":"DRE.EMG!BO8","v":28588},{"$f":"DRE.EMG!BP8","v":129970},{"$f":"DRE.EMG!BQ8","v":30177},{"$f":"DRE.EMG!BR8","v":33226},{"$f":"DRE.EMG!BS8","v":35749},{"$f":"DRE.EMG!BT8","v":34043},{"$f":"DRE.EMG!BU8","v":133195},{"$f":"DRE.EMG!BV8","v":33955},{"$f":"DRE.EMG!BW8","v":35214},{"$f":"DRE.EMG!BX8","v":34879},{"$f":"DRE.EMG!BY8","v":31398},{"$f":"DRE.EMG!CA8","v":30197}]
[null,"Other sectors",{"$f":"DRE.EMG!C9","v":41832},{"$f":"DRE.EMG!D9","v":11201},{"$f":"DRE.EMG!E9","v":10804},{"$f":"DRE.EMG!F9","v":11970},{"$f":"DRE.EMG!G9","v":12075},{"$f":"DRE.EMG!H9","v":46050},{"$f":"DRE.EMG!I9","v":12262},{"$f":"DRE.EMG!J9","v":12116},{"$f":"DRE.EMG!K9","v":12573},{"$f":"DRE.EMG!L9","v":12697},{"$f":"DRE.EMG!M9","v":49648},{"$f":"DRE.EMG!N9","v":12930},{"$f":"DRE.EMG!O9","v":13132},{"$f":"DRE.EMG!P9","v":13590},{"$f":"DRE.EMG!Q9","v":14263},{"$f":"DRE.EMG!R9","v":53915},{"$f":"DRE.EMG!S9","v":12526},{"$f":"DRE.EMG!T9","v":11599},{"$f":"DRE.EMG!U9","v":12231},{"$f":"DRE.EMG!V9","v":12450},{"$f":"DRE.EMG!W9","v":48806},{"$f":"DRE.EMG!X9","v":12834},{"$f":"DRE.EMG!Y9","v":13038},{"$f":"DRE.EMG!Z9","v":13065},{"$f":"DRE.EMG!AA9","v":13179},{"$f":"DRE.EMG!AB9","v":52116},{"$f":"DRE.EMG!AC9","v":15241},{"$f":"DRE.EMG!AD9","v":18917},{"$f":"DRE.EMG!AE9","v":18785},{"$f":"DRE.EMG!AF9","v":19800},{"$f":"DRE.EMG!AG9","v":72743},{"$f":"DRE.EMG!AH9","v":19184},{"$f":"DRE.EMG!AI9","v":17269},{"$f":"DRE.EMG!AJ9","v":16633},{"$f":"DRE.EMG!AK9","v":17947},{"$f":"DRE.EMG!AL9","v":71033},{"$f":"DRE.EMG!AM9","v":18494.900000000001},{"$f":"DRE.EMG!AN9","v":18145.900000000001},{"$f":"DRE.EMG!AO9","v":18596.900000000001},{"$f":"DRE.EMG!AP9","v":20518.900000000001},{"$f":"DRE.EMG!AQ9","v":75756.899999999994},{"$f":"DRE.EMG!AR9","v":18351},{"$f":"DRE.EMG!AS9","v":19380},{"$f":"DRE.EMG!AT9","v":22643},{"$f":"DRE.EMG!AU9","v":23452},{"$f":"DRE.EMG!AV9","v":83826},{"$f":"DRE.EMG!AW9","v":21390},{"$f":"DRE.EMG!AX9","v":21500},{"$f":"DRE.EMG!AY9","v":23368},{"$f":"DRE.EMG!AZ9","v":24126},{"$f":"DRE.EMG!BA9","v":90384},{"$f":"DRE.EMG!BB9","v":22025},{"$f":"DRE.EMG!BC9","v":20021},{"$f":"DRE.EMG!BD9","v":21296},{"$f":"DRE.EMG!BE9","v":23277},{"$f":"DRE.EMG!BF9","v":86619},{"$f":"DRE.EMG!BG9","v":22614},{"$f":"DRE.EMG!BH9","v":25648},{"$f":"DRE.EMG!BI9","v":28106},{"$f":"DRE.EMG!BJ9","v":31269},{"$f":"DRE.EMG!BK9","v":107637},{"$f":"DRE.EMG!BL9","v":31968},{"$f":"DRE.EMG!BM9","v":27154},{"$f":"DRE.EMG!BN9","v":26899},{"$f":"DRE.EMG!BO9","v":30610},{"$f":"DRE.EMG!BP9","v":116631},{"$f":"DRE.EMG!BQ9","v":34621},{"$f":"DRE.EMG!BR9","v":36085},{"$f":"DRE.EMG!BS9","v":35803},{"$f":"DRE.EMG!BT9","v":39758},{"$f":"DRE.EMG!BU9","v":146267},{"$f":"DRE.EMG!BV9","v":38618},{"$f":"DRE.EMG!BW9","v":39200},{"$f":"DRE.EMG!BX9","v":36668},{"$f":"DRE.EMG!BY9","v":39514},{"$f":"DRE.EMG!CA9","v":37163}]
[null,"Electricity sales to distributors",{"$f":"DRE.EMG!C10","v":3094},{"$f":"DRE.EMG!D10","v":183},{"$f":"DRE.EMG!E10","v":232},{"$f":"DRE.EMG!F10","v":1349},{"$f":"DRE.EMG!G10","v":1047},{"$f":"DRE.EMG!H10","v":2811},{"$f":"DRE.EMG!I10","v":234},{"$f":"DRE.EMG!J10","v":212},{"$f":"DRE.EMG!K10","v":333},{"$f":"DRE.EMG!L10","v":321},{"$f":"DRE.EMG!M10","v":1100},{"$f":"DRE.EMG!N10","v":133},{"$f":"DRE.EMG!O10","v":235},{"$f":"DRE.EMG!P10","v":1129},{"$f":"DRE.EMG!Q10","v":894},{"$f":"DRE.EMG!R10","v":2391},{"$f":"DRE.EMG!S10","v":-541},{"$f":"DRE.EMG!T10","v":-28},{"$f":"DRE.EMG!U10","v":5},{"$f":"DRE.EMG!V10","v":-1},{"$f":"DRE.EMG!W10","v":-565},{"$f":"DRE.EMG!X10","v":0},{"$f":"DRE.EMG!Y10","v":27},{"$f":"DRE.EMG!Z10","v":1773},{"$f":"DRE.EMG!AA10","v":-1502},{"$f":"DRE.EMG!AB10","v":298},{"$f":"DRE.EMG!AC10","v":799},{"$f":"DRE.EMG!AD10","v":1041},{"$f":"DRE.EMG!AE10","v":783},{"$f":"DRE.EMG!AF10","v":5027},{"$f":"DRE.EMG!AG10","v":7650},{"$f":"DRE.EMG!AH10","v":2847},{"$f":"DRE.EMG!AI10","v":-1688},{"$f":"DRE.EMG!AJ10","v":5800},{"$f":"DRE.EMG!AK10","v":8110},{"$f":"DRE.EMG!AL10","v":15069},{"$f":"DRE.EMG!AM10","v":3286},{"$f":"DRE.EMG!AN10","v":11436},{"$f":"DRE.EMG!AO10","v":16046},{"$f":"DRE.EMG!AP10","v":2972},{"$f":"DRE.EMG!AQ10","v":33740},{"$f":"DRE.EMG!AR10","v":1765},{"$f":"DRE.EMG!AS10","v":3063},{"$f":"DRE.EMG!AT10","v":7324},{"$f":"DRE.EMG!AU10","v":3080},{"$f":"DRE.EMG!AV10","v":15232},{"$f":"DRE.EMG!AW10","v":14082},{"$f":"DRE.EMG!AX10","v":1341},{"$f":"DRE.EMG!AY10","v":5218},{"$f":"DRE.EMG!AZ10","v":1710},{"$f":"DRE.EMG!BA10","v":22351},{"$f":"DRE.EMG!BB10","v":10057},{"$f":"DRE.EMG!BC10","v":4081},{"$f":"DRE.EMG!BD10","v":2183},{"$f":"DRE.EMG!BE10","v":7513},{"$f":"DRE.EMG!BF10","v":23834},{"$f":"DRE.EMG!BG10","v":6116},{"$f":"DRE.EMG!BH10","v":8965},{"$f":"DRE.EMG!BI10","v":29747},{"$f":"DRE.EMG!BJ10","v":9339},{"$f":"DRE.EMG!BK10","v":54167},{"$f":"DRE.EMG!BL10","v":3472},{"$f":"DRE.EMG!BM10","v":2578},{"$f":"DRE.EMG!BN10","v":5482},{"$f":"DRE.EMG!BO10","v":3694},{"$f":"DRE.EMG!BP10","v":15226},{"$f":"DRE.EMG!BQ10","v":3490},{"$f":"DRE.EMG!BR10","v":3441},{"$f":"DRE.EMG!BS10","v":4384},{"$f":"DRE.EMG!BT10","v":466},{"$f":"DRE.EMG!BU10","v":11781},{"$f":"DRE.EMG!BV10","v":1722},{"$f":"DRE.EMG!BW10","v":1688},{"$f":"DRE.EMG!BX10","v":2014},{"$f":"DRE.EMG!BY10","v":2150},{"$f":"DRE.EMG!CA10","v":5900}]
[null,"Construction revenue",{"$f":"DRE.EMG!C11","v":24017},{"$f":"DRE.EMG!D11","v":6510},{"$f":"DRE.EMG!E11","v":6563},{"$f":"DRE.EMG!F11","v":4864},{"$f":"DRE.EMG!G11","v":5184},{"$f":"DRE.EMG!H11","v":23121},{"$f":"DRE.EMG!I11","v":9730},{"$f":"DRE.EMG!J11","v":14242},{"$f":"DRE.EMG!K11","v":9426},{"$f":"DRE.EMG!L11","v":11782},{"$f":"DRE.EMG!M11","v":45180},{"$f":"DRE.EMG!N11","v":8683},{"$f":"DRE.EMG!O11","v":9145},{"$f":"DRE.EMG!P11","v":10986},{"$f":"DRE.EMG!Q11","v":7961},{"$f":"DRE.EMG!R11","v":36775},{"$f":"DRE.EMG!S11","v":9940},{"$f":"DRE.EMG!T11","v":26113},{"$f":"DRE.EMG!U11","v":12419},{"$f":"DRE.EMG!V11","v":10360},{"$f":"DRE.EMG!W11","v":58832},{"$f":"DRE.EMG!X11","v":7420},{"$f":"DRE.EMG!Y11","v":10723},{"$f":"DRE.EMG!Z11","v":11708},{"$f":"DRE.EMG!AA11","v":11592},{"$f":"DRE.EMG!AB11","v":41443},{"$f":"DRE.EMG!AC11","v":10042},{"$f":"DRE.EMG!AD11","v":18432},{"$f":"DRE.EMG!AE11","v":19402},{"$f":"DRE.EMG!AF11","v":19090},{"$f":"DRE.EMG!AG11","v":66967},{"$f":"DRE.EMG!AH11","v":7479},{"$f":"DRE.EMG!AI11","v":13391},{"$f":"DRE.EMG!AJ11","v":13384},{"$f":"DRE.EMG!AK11","v":16922},{"$f":"DRE.EMG!AL11","v":51176},{"$f":"DRE.EMG!AM11","v":20151},{"$f":"DRE.EMG!AN11","v":16901},{"$f":"DRE.EMG!AO11","v":20912},{"$f":"DRE.EMG!AP11","v":19923},{"$f":"DRE.EMG!AQ11","v":77887},{"$f":"DRE.EMG!AR11","v":12034},{"$f":"DRE.EMG!AS11","v":13518},{"$f":"DRE.EMG!AT11","v":13006},{"$f":"DRE.EMG!AU11","v":7498},{"$f":"DRE.EMG!AV11","v":46056},{"$f":"DRE.EMG!AW11","v":13399},{"$f":"DRE.EMG!AX11","v":17722},{"$f":"DRE.EMG!AY11","v":17896},{"$f":"DRE.EMG!AZ11","v":8823},{"$f":"DRE.EMG!BA11","v":57840},{"$f":"DRE.EMG!BB11","v":12632},{"$f":"DRE.EMG!BC11","v":26976},{"$f":"DRE.EMG!BD11","v":25784},{"$f":"DRE.EMG!BE11","v":26695},{"$f":"DRE.EMG!BF11","v":92087},{"$f":"DRE.EMG!BG11","v":10305},{"$f":"DRE.EMG!BH11","v":15810},{"$f":"DRE.EMG!BI11","v":19417},{"$f":"DRE.EMG!BJ11","v":14922},{"$f":"DRE.EMG!BK11","v":60454},{"$f":"DRE.EMG!BL11","v":16922},{"$f":"DRE.EMG!BM11","v":29355},{"$f":"DRE.EMG!BN11","v":28465},{"$f":"DRE.EMG!BO11","v":38612},{"$f":"DRE.EMG!BP11","v":113354},{"$f":"DRE.EMG!BQ11","v":28212},{"$f":"DRE.EMG!BR11","v":55835},{"$f":"DRE.EMG!BS11","v":65899},{"$f":"DRE.EMG!BT11","v":62532},{"$f":"DRE.EMG!BU11","v":212478},{"$f":"DRE.EMG!BV11","v":29015},{"$f":"DRE.EMG!BW11","v":53929},{"$f":"DRE.EMG!BX11","v":70478},{"$f":"DRE.EMG!BY11","v":58576},{"$f":"DRE.EMG!CA11","v":45387}]
[null,"Net Unbilled Sales",{"$f":"DRE.EMG!C12","v":0},{"$f":"DRE.EMG!D12","v":0},{"$f":"DRE.EMG!E12","v":0},{"$f":"DRE.EMG!F12","v":0},{"$f":"DRE.EMG!G12","v":0},{"$f":"DRE.EMG!H12","v":0},{"$f":"DRE.EMG!I12","v":0},{"$f":"DRE.EMG!J12","v":0},{"$f":"DRE.EMG!K12","v":0},{"$f":"DRE.EMG!L12","v":0},{"$f":"DRE.EMG!M12","v":0},{"$f":"DRE.EMG!N12","v":0},{"$f":"DRE.EMG!O12","v":0},{"$f":"DRE.EMG!P12","v":0},{"$f":"DRE.EMG!Q12","v":0},{"$f":"DRE.EMG!R12","v":0},{"$f":"DRE.EMG!S12","v":0},{"$f":"DRE.EMG!T12","v":0},{"$f":"DRE.EMG!U12","v":0},{"$f":"DRE.EMG!V12","v":0},{"$f":"DRE.EMG!W12","v":0},{"$f":"DRE.EMG!X12","v":0},{"$f":"DRE.EMG!Y12","v":0},{"$f":"DRE.EMG!Z12","v":0},{"$f":"DRE.EMG!AA12","v":0},{"$f":"DRE.EMG!AB12","v":0},{"$f":"DRE.EMG!AC12","v":0},{"$f":"DRE.EMG!AD12","v":0},{"$f":"DRE.EMG!AE12","v":0},{"$f":"DRE.EMG!AF12","v":0},{"$f":"DRE.EMG!AG12","v":0},{"$f":"DRE.EMG!AH12","v":85},{"$f":"DRE.EMG!AI12","v":-5965},{"$f":"DRE.EMG!AJ12","v":-2432},{"$f":"DRE.EMG!AK12","v":5745},{"$f":"DRE.EMG!AL12","v":-2567},{"$f":"DRE.EMG!AM12","v":1944},{"$f":"DRE.EMG!AN12","v":-2769},{"$f":"DRE.EMG!AO12","v":-1217},{"$f":"DRE.EMG!AP12","v":3114},{"$f":"DRE.EMG!AQ12","v":1072},{"$f":"DRE.EMG!AR12","v":6838},{"$f":"DRE.EMG!AS12","v":-6932},{"$f":"DRE.EMG!AT12","v":4880},{"$f":"DRE.EMG!AU12","v":3872},{"$f":"DRE.EMG!AV12","v":8658},{"$f":"DRE.EMG!AW12","v":2323},{"$f":"DRE.EMG!AX12","v":20},{"$f":"DRE.EMG!AY12","v":-407},{"$f":"DRE.EMG!AZ12","v":3451},{"$f":"DRE.EMG!BA12","v":5387},{"$f":"DRE.EMG!BB12","v":1365},{"$f":"DRE.EMG!BC12","v":-3019},{"$f":"DRE.EMG!BD12","v":5888},{"$f":"DRE.EMG!BE12","v":5057},{"$f":"DRE.EMG!BF12","v":9291},{"$f":"DRE.EMG!BG12","v":8855},{"$f":"DRE.EMG!BH12","v":-2280},{"$f":"DRE.EMG!BI12","v":5240},{"$f":"DRE.EMG!BJ12","v":-4847},{"$f":"DRE.EMG!BK12","v":6968},{"$f":"DRE.EMG!BL12","v":2973},{"$f":"DRE.EMG!BM12","v":-5473},{"$f":"DRE.EMG!BN12","v":5657},{"$f":"DRE.EMG!BO12","v":-5589},{"$f":"DRE.EMG!BP12","v":-2432},{"$f":"DRE.EMG!BQ12","v":14190},{"$f":"DRE.EMG!BR12","v":-16583},{"$f":"DRE.EMG!BS12","v":5054},{"$f":"DRE.EMG!BT12","v":14852},{"$f":"DRE.EMG!BU12","v":17513},{"$f":"DRE.EMG!BV12","v":9509},{"$f":"DRE.EMG!BW12","v":-13332},{"$f":"DRE.EMG!BX12","v":-3019},{"$f":"DRE.EMG!BY12","v":7220},{"$f":"DRE.EMG!CA12","v":-1149}]
[null,"Energia comercializada",{"$f":"DRE.EMG!C13","v":0},{"$f":"DRE.EMG!D13","v":0},{"$f":"DRE.EMG!E13","v":0},{"$f":"DRE.EMG!F13","v":0},{"$f":"DRE.EMG!G13","v":0},{"$f":"DRE.EMG!H13","v":0},{"$f":"DRE.EMG!I13","v":0},{"$f":"DRE.EMG!J13","v":0},{"$f":"DRE.EMG!K13","v":0},{"$f":"DRE.EMG!L13","v":0},{"$f":"DRE.EMG!M13","v":0},{"$f":"DRE.EMG!N13","v":0},{"$f":"DRE.EMG!O13","v":0},{"$f":"DRE.EMG!P13","v":0},{"$f":"DRE.EMG!Q13","v":0},{"$f":"DRE.EMG!R13","v":0},{"$f":"DRE.EMG!S13","v":0},{"$f":"DRE.EMG!T13","v":0},{"$f":"DRE.EMG!U13","v":0},{"$f":"DRE.EMG!V13","v":0},{"$f":"DRE.EMG!W13","v":0},{"$f":"DRE.EMG!X13","v":0},{"$f":"DRE.EMG!Y13","v":0},{"$f":"DRE.EMG!Z13","v":0},{"$f":"DRE.EMG!AA13","v":0},{"$f":"DRE.EMG!AB13","v":0},{"$f":"DRE.EMG!AC13","v":0},{"$f":"DRE.EMG!AD13","v":0},{"$f":"DRE.EMG!AE13","v":0},{"$f":"DRE.EMG!AF13","v":0},{"$f":"DRE.EMG!AG13","v":0},{"$f":"DRE.EMG!AH13","v":0},{"$f":"DRE.EMG!AI13","v":0},{"$f":"DRE.EMG!AJ13","v":0},{"$f":"DRE.EMG!AK13","v":0},{"$f":"DRE.EMG!AL13","v":0},{"$f":"DRE.EMG!AM13","v":0},{"$f":"DRE.EMG!AN13","v":0},{"$f":"DRE.EMG!AO13","v":0},{"$f":"DRE.EMG!AP13","v":0},{"$f":"DRE.EMG!AQ13","v":0},{"$f":"DRE.EMG!AR13","v":0},{"$f":"DRE.EMG!AS13","v":0},{"$f":"DRE.EMG!AT13","v":0},{"$f":"DRE.EMG!AU13","v":0},{"$f":"DRE.EMG!AV13","v":0},{"$f":"DRE.EMG!AW13","v":0},{"$f":"DRE.EMG!AX13","v":0},{"$f":"DRE.EMG!AY13","v":0},{"$f":"DRE.EMG!AZ13","v":0},{"$f":"DRE.EMG!BA13","v":0},{"$f":"DRE.EMG!BB13","v":0},{"$f":"DRE.EMG!BC13","v":0},{"$f":"DRE.EMG!BD13","v":0},{"$f":"DRE.EMG!BE13","v":0},{"$f":"DRE.EMG!BF13","v":0},{"$f":"DRE.EMG!BG13","v":0},{"$f":"DRE.EMG!BH13","v":0},{"$f":"DRE.EMG!BI13","v":0},{"$f":"DRE.EMG!BJ13","v":0},{"$f":"DRE.EMG!BK13","v":0},{"$f":"DRE.EMG!BL13","v":0},{"$f":"DRE.EMG!BM13","v":0},{"$f":"DRE.EMG!BN13","v":0},{"$f":"DRE.EMG!BO13","v":0},{"$f":"DRE.EMG!BP13","v":0},{"$f":"DRE.EMG!BQ13","v":0},{"$f":"DRE.EMG!BR13","v":0},{"$f":"DRE.EMG!BS13","v":0},{"$f":"DRE.EMG!BT13","v":0},{"$f":"DRE.EMG!BU13","v":0},{"$f":"DRE.EMG!BV13","v":0},{"$f":"DRE.EMG!BW13","v":0},{"$f":"DRE.EMG!BX13","v":0},{"$f":"DRE.EMG!BY13","v":0},{"$f":"DRE.EMG!CA13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.EMG!C14","v":0},{"$f":"DRE.EMG!D14","v":0},{"$f":"DRE.EMG!E14","v":0},{"$f":"DRE.EMG!F14","v":0},{"$f":"DRE.EMG!G14","v":0},{"$f":"DRE.EMG!H14","v":0},{"$f":"DRE.EMG!I14","v":0},{"$f":"DRE.EMG!J14","v":0},{"$f":"DRE.EMG!K14","v":0},{"$f":"DRE.EMG!L14","v":0},{"$f":"DRE.EMG!M14","v":0},{"$f":"DRE.EMG!N14","v":0},{"$f":"DRE.EMG!O14","v":0},{"$f":"DRE.EMG!P14","v":0},{"$f":"DRE.EMG!Q14","v":0},{"$f":"DRE.EMG!R14","v":0},{"$f":"DRE.EMG!S14","v":0},{"$f":"DRE.EMG!T14","v":0},{"$f":"DRE.EMG!U14","v":0},{"$f":"DRE.EMG!V14","v":0},{"$f":"DRE.EMG!W14","v":0},{"$f":"DRE.EMG!X14","v":0},{"$f":"DRE.EMG!Y14","v":0},{"$f":"DRE.EMG!Z14","v":0},{"$f":"DRE.EMG!AA14","v":0},{"$f":"DRE.EMG!AB14","v":0},{"$f":"DRE.EMG!AC14","v":0},{"$f":"DRE.EMG!AD14","v":0},{"$f":"DRE.EMG!AE14","v":0},{"$f":"DRE.EMG!AF14","v":0},{"$f":"DRE.EMG!AG14","v":0},{"$f":"DRE.EMG!AH14","v":11855},{"$f":"DRE.EMG!AI14","v":12233},{"$f":"DRE.EMG!AJ14","v":11683},{"$f":"DRE.EMG!AK14","v":12849},{"$f":"DRE.EMG!AL14","v":48620},{"$f":"DRE.EMG!AM14","v":13538},{"$f":"DRE.EMG!AN14","v":13384},{"$f":"DRE.EMG!AO14","v":12312},{"$f":"DRE.EMG!AP14","v":13382},{"$f":"DRE.EMG!AQ14","v":52616},{"$f":"DRE.EMG!AR14","v":12293},{"$f":"DRE.EMG!AS14","v":13885},{"$f":"DRE.EMG!AT14","v":16273},{"$f":"DRE.EMG!AU14","v":15352},{"$f":"DRE.EMG!AV14","v":57803},{"$f":"DRE.EMG!AW14","v":16316},{"$f":"DRE.EMG!AX14","v":17147},{"$f":"DRE.EMG!AY14","v":19637},{"$f":"DRE.EMG!AZ14","v":19940},{"$f":"DRE.EMG!BA14","v":73040},{"$f":"DRE.EMG!BB14","v":19293},{"$f":"DRE.EMG!BC14","v":18327},{"$f":"DRE.EMG!BD14","v":22204},{"$f":"DRE.EMG!BE14","v":21998},{"$f":"DRE.EMG!BF14","v":81822},{"$f":"DRE.EMG!BG14","v":14834},{"$f":"DRE.EMG!BH14","v":24293},{"$f":"DRE.EMG!BI14","v":26214},{"$f":"DRE.EMG!BJ14","v":27753},{"$f":"DRE.EMG!BK14","v":93094},{"$f":"DRE.EMG!BL14","v":28062},{"$f":"DRE.EMG!BM14","v":30277},{"$f":"DRE.EMG!BN14","v":34845},{"$f":"DRE.EMG!BO14","v":36757},{"$f":"DRE.EMG!BP14","v":129941},{"$f":"DRE.EMG!BQ14","v":39622},{"$f":"DRE.EMG!BR14","v":46282},{"$f":"DRE.EMG!BS14","v":42252},{"$f":"DRE.EMG!BT14","v":44213},{"$f":"DRE.EMG!BU14","v":172369},{"$f":"DRE.EMG!BV14","v":44366},{"$f":"DRE.EMG!BW14","v":48695},{"$f":"DRE.EMG!BX14","v":49534},{"$f":"DRE.EMG!BY14","v":52273},{"$f":"DRE.EMG!CA14","v":54879}]
[null,"Creation and amortization - CVA",{"$f":"DRE.EMG!C15","v":0},{"$f":"DRE.EMG!D15","v":0},{"$f":"DRE.EMG!E15","v":0},{"$f":"DRE.EMG!F15","v":0},{"$f":"DRE.EMG!G15","v":0},{"$f":"DRE.EMG!H15","v":0},{"$f":"DRE.EMG!I15","v":0},{"$f":"DRE.EMG!J15","v":0},{"$f":"DRE.EMG!K15","v":0},{"$f":"DRE.EMG!L15","v":0},{"$f":"DRE.EMG!M15","v":0},{"$f":"DRE.EMG!N15","v":0},{"$f":"DRE.EMG!O15","v":0},{"$f":"DRE.EMG!P15","v":0},{"$f":"DRE.EMG!Q15","v":0},{"$f":"DRE.EMG!R15","v":0},{"$f":"DRE.EMG!S15","v":0},{"$f":"DRE.EMG!T15","v":0},{"$f":"DRE.EMG!U15","v":0},{"$f":"DRE.EMG!V15","v":0},{"$f":"DRE.EMG!W15","v":0},{"$f":"DRE.EMG!X15","v":0},{"$f":"DRE.EMG!Y15","v":0},{"$f":"DRE.EMG!Z15","v":0},{"$f":"DRE.EMG!AA15","v":0},{"$f":"DRE.EMG!AB15","v":0},{"$f":"DRE.EMG!AC15","v":0},{"$f":"DRE.EMG!AD15","v":0},{"$f":"DRE.EMG!AE15","v":0},{"$f":"DRE.EMG!AF15","v":0},{"$f":"DRE.EMG!AG15","v":0},{"$f":"DRE.EMG!AH15","v":-12347},{"$f":"DRE.EMG!AI15","v":-19356},{"$f":"DRE.EMG!AJ15","v":9354},{"$f":"DRE.EMG!AK15","v":-1480},{"$f":"DRE.EMG!AL15","v":-23829},{"$f":"DRE.EMG!AM15","v":-11531},{"$f":"DRE.EMG!AN15","v":-8460},{"$f":"DRE.EMG!AO15","v":23486},{"$f":"DRE.EMG!AP15","v":2022},{"$f":"DRE.EMG!AQ15","v":5517},{"$f":"DRE.EMG!AR15","v":9922},{"$f":"DRE.EMG!AS15","v":20400},{"$f":"DRE.EMG!AT15","v":12300},{"$f":"DRE.EMG!AU15","v":-4654},{"$f":"DRE.EMG!AV15","v":37968},{"$f":"DRE.EMG!AW15","v":-9347},{"$f":"DRE.EMG!AX15","v":16209},{"$f":"DRE.EMG!AY15","v":-2942},{"$f":"DRE.EMG!AZ15","v":-13298},{"$f":"DRE.EMG!BA15","v":-9378},{"$f":"DRE.EMG!BB15","v":-6357},{"$f":"DRE.EMG!BC15","v":17201},{"$f":"DRE.EMG!BD15","v":-1486},{"$f":"DRE.EMG!BE15","v":849},{"$f":"DRE.EMG!BF15","v":10207},{"$f":"DRE.EMG!BG15","v":772},{"$f":"DRE.EMG!BH15","v":3429},{"$f":"DRE.EMG!BI15","v":14732},{"$f":"DRE.EMG!BJ15","v":20379},{"$f":"DRE.EMG!BK15","v":39312},{"$f":"DRE.EMG!BL15","v":-6830},{"$f":"DRE.EMG!BM15","v":9369},{"$f":"DRE.EMG!BN15","v":26545},{"$f":"DRE.EMG!BO15","v":25087},{"$f":"DRE.EMG!BP15","v":54171},{"$f":"DRE.EMG!BQ15","v":8955},{"$f":"DRE.EMG!BR15","v":-11199},{"$f":"DRE.EMG!BS15","v":16009},{"$f":"DRE.EMG!BT15","v":-1912},{"$f":"DRE.EMG!BU15","v":11853},{"$f":"DRE.EMG!BV15","v":-68},{"$f":"DRE.EMG!BW15","v":9360},{"$f":"DRE.EMG!BX15","v":32802},{"$f":"DRE.EMG!BY15","v":15986},{"$f":"DRE.EMG!CA15","v":2541}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.EMG!C16","v":0},{"$f":"DRE.EMG!D16","v":0},{"$f":"DRE.EMG!E16","v":0},{"$f":"DRE.EMG!F16","v":0},{"$f":"DRE.EMG!G16","v":0},{"$f":"DRE.EMG!H16","v":0},{"$f":"DRE.EMG!I16","v":0},{"$f":"DRE.EMG!J16","v":0},{"$f":"DRE.EMG!K16","v":0},{"$f":"DRE.EMG!L16","v":0},{"$f":"DRE.EMG!M16","v":0},{"$f":"DRE.EMG!N16","v":0},{"$f":"DRE.EMG!O16","v":0},{"$f":"DRE.EMG!P16","v":0},{"$f":"DRE.EMG!Q16","v":0},{"$f":"DRE.EMG!R16","v":0},{"$f":"DRE.EMG!S16","v":0},{"$f":"DRE.EMG!T16","v":0},{"$f":"DRE.EMG!U16","v":0},{"$f":"DRE.EMG!V16","v":0},{"$f":"DRE.EMG!W16","v":0},{"$f":"DRE.EMG!X16","v":0},{"$f":"DRE.EMG!Y16","v":0},{"$f":"DRE.EMG!Z16","v":0},{"$f":"DRE.EMG!AA16","v":0},{"$f":"DRE.EMG!AB16","v":0},{"$f":"DRE.EMG!AC16","v":0},{"$f":"DRE.EMG!AD16","v":0},{"$f":"DRE.EMG!AE16","v":0},{"$f":"DRE.EMG!AF16","v":0},{"$f":"DRE.EMG!AG16","v":0},{"$f":"DRE.EMG!AH16","v":16228},{"$f":"DRE.EMG!AI16","v":16565},{"$f":"DRE.EMG!AJ16","v":18145},{"$f":"DRE.EMG!AK16","v":17297},{"$f":"DRE.EMG!AL16","v":68235},{"$f":"DRE.EMG!AM16","v":17692},{"$f":"DRE.EMG!AN16","v":18123},{"$f":"DRE.EMG!AO16","v":19972},{"$f":"DRE.EMG!AP16","v":18243},{"$f":"DRE.EMG!AQ16","v":74030},{"$f":"DRE.EMG!AR16","v":19046},{"$f":"DRE.EMG!AS16","v":18192},{"$f":"DRE.EMG!AT16","v":20384},{"$f":"DRE.EMG!AU16","v":18551},{"$f":"DRE.EMG!AV16","v":76173},{"$f":"DRE.EMG!AW16","v":18937},{"$f":"DRE.EMG!AX16","v":17304},{"$f":"DRE.EMG!AY16","v":18503},{"$f":"DRE.EMG!AZ16","v":18449},{"$f":"DRE.EMG!BA16","v":73193},{"$f":"DRE.EMG!BB16","v":19640},{"$f":"DRE.EMG!BC16","v":25739},{"$f":"DRE.EMG!BD16","v":19723},{"$f":"DRE.EMG!BE16","v":18263},{"$f":"DRE.EMG!BF16","v":83365},{"$f":"DRE.EMG!BG16","v":17573},{"$f":"DRE.EMG!BH16","v":21670},{"$f":"DRE.EMG!BI16","v":20461},{"$f":"DRE.EMG!BJ16","v":20518},{"$f":"DRE.EMG!BK16","v":80222},{"$f":"DRE.EMG!BL16","v":21718},{"$f":"DRE.EMG!BM16","v":20874},{"$f":"DRE.EMG!BN16","v":21155},{"$f":"DRE.EMG!BO16","v":19518},{"$f":"DRE.EMG!BP16","v":83265},{"$f":"DRE.EMG!BQ16","v":29417},{"$f":"DRE.EMG!BR16","v":27100},{"$f":"DRE.EMG!BS16","v":25708},{"$f":"DRE.EMG!BT16","v":25997},{"$f":"DRE.EMG!BU16","v":108222},{"$f":"DRE.EMG!BV16","v":28486},{"$f":"DRE.EMG!BW16","v":31104},{"$f":"DRE.EMG!BX16","v":31794},{"$f":"DRE.EMG!BY16","v":35908},{"$f":"DRE.EMG!CA16","v":38290}]
[null,"Concession financial asset",{"$f":"DRE.EMG!C17","v":0},{"$f":"DRE.EMG!D17","v":0},{"$f":"DRE.EMG!E17","v":0},{"$f":"DRE.EMG!F17","v":0},{"$f":"DRE.EMG!G17","v":0},{"$f":"DRE.EMG!H17","v":0},{"$f":"DRE.EMG!I17","v":0},{"$f":"DRE.EMG!J17","v":0},{"$f":"DRE.EMG!K17","v":0},{"$f":"DRE.EMG!L17","v":0},{"$f":"DRE.EMG!M17","v":0},{"$f":"DRE.EMG!N17","v":0},{"$f":"DRE.EMG!O17","v":0},{"$f":"DRE.EMG!P17","v":0},{"$f":"DRE.EMG!Q17","v":0},{"$f":"DRE.EMG!R17","v":0},{"$f":"DRE.EMG!S17","v":0},{"$f":"DRE.EMG!T17","v":0},{"$f":"DRE.EMG!U17","v":0},{"$f":"DRE.EMG!V17","v":0},{"$f":"DRE.EMG!W17","v":0},{"$f":"DRE.EMG!X17","v":0},{"$f":"DRE.EMG!Y17","v":0},{"$f":"DRE.EMG!Z17","v":0},{"$f":"DRE.EMG!AA17","v":0},{"$f":"DRE.EMG!AB17","v":0},{"$f":"DRE.EMG!AC17","v":0},{"$f":"DRE.EMG!AD17","v":0},{"$f":"DRE.EMG!AE17","v":0},{"$f":"DRE.EMG!AF17","v":0},{"$f":"DRE.EMG!AG17","v":0},{"$f":"DRE.EMG!AH17","v":184},{"$f":"DRE.EMG!AI17","v":69},{"$f":"DRE.EMG!AJ17","v":3053},{"$f":"DRE.EMG!AK17","v":89},{"$f":"DRE.EMG!AL17","v":3395},{"$f":"DRE.EMG!AM17","v":116},{"$f":"DRE.EMG!AN17","v":26},{"$f":"DRE.EMG!AO17","v":71},{"$f":"DRE.EMG!AP17","v":140},{"$f":"DRE.EMG!AQ17","v":354},{"$f":"DRE.EMG!AR17","v":157},{"$f":"DRE.EMG!AS17","v":287},{"$f":"DRE.EMG!AT17","v":126},{"$f":"DRE.EMG!AU17","v":76},{"$f":"DRE.EMG!AV17","v":646},{"$f":"DRE.EMG!AW17","v":300},{"$f":"DRE.EMG!AX17","v":198},{"$f":"DRE.EMG!AY17","v":102},{"$f":"DRE.EMG!AZ17","v":475},{"$f":"DRE.EMG!BA17","v":1075},{"$f":"DRE.EMG!BB17","v":166},{"$f":"DRE.EMG!BC17","v":-104},{"$f":"DRE.EMG!BD17","v":289},{"$f":"DRE.EMG!BE17","v":946},{"$f":"DRE.EMG!BF17","v":1297},{"$f":"DRE.EMG!BG17","v":910},{"$f":"DRE.EMG!BH17","v":739},{"$f":"DRE.EMG!BI17","v":1661},{"$f":"DRE.EMG!BJ17","v":1522},{"$f":"DRE.EMG!BK17","v":4832},{"$f":"DRE.EMG!BL17","v":1459},{"$f":"DRE.EMG!BM17","v":1714},{"$f":"DRE.EMG!BN17","v":-814},{"$f":"DRE.EMG!BO17","v":1196},{"$f":"DRE.EMG!BP17","v":3555},{"$f":"DRE.EMG!BQ17","v":1810},{"$f":"DRE.EMG!BR17","v":616},{"$f":"DRE.EMG!BS17","v":759},{"$f":"DRE.EMG!BT17","v":1057},{"$f":"DRE.EMG!BU17","v":4242},{"$f":"DRE.EMG!BV17","v":1662},{"$f":"DRE.EMG!BW17","v":1477},{"$f":"DRE.EMG!BX17","v":1109},{"$f":"DRE.EMG!BY17","v":2114},{"$f":"DRE.EMG!CA17","v":3824}]
[]
[null,"Other revenues",{"$f":"DRE.EMG!C18","v":51679},{"$f":"DRE.EMG!D18","v":12155},{"$f":"DRE.EMG!E18","v":12986},{"$f":"DRE.EMG!F18","v":14697},{"$f":"DRE.EMG!G18","v":16032},{"$f":"DRE.EMG!H18","v":55870},{"$f":"DRE.EMG!I18","v":14957},{"$f":"DRE.EMG!J18","v":13629},{"$f":"DRE.EMG!K18","v":14789},{"$f":"DRE.EMG!L18","v":19981},{"$f":"DRE.EMG!M18","v":63356},{"$f":"DRE.EMG!N18","v":11774},{"$f":"DRE.EMG!O18","v":13780},{"$f":"DRE.EMG!P18","v":15710},{"$f":"DRE.EMG!Q18","v":17865},{"$f":"DRE.EMG!R18","v":59129},{"$f":"DRE.EMG!S18","v":11724},{"$f":"DRE.EMG!T18","v":9373},{"$f":"DRE.EMG!U18","v":12633},{"$f":"DRE.EMG!V18","v":14482},{"$f":"DRE.EMG!W18","v":48212},{"$f":"DRE.EMG!X18","v":11752},{"$f":"DRE.EMG!Y18","v":11681},{"$f":"DRE.EMG!Z18","v":12636},{"$f":"DRE.EMG!AA18","v":77477},{"$f":"DRE.EMG!AB18","v":113546},{"$f":"DRE.EMG!AC18","v":20483},{"$f":"DRE.EMG!AD18","v":40623},{"$f":"DRE.EMG!AE18","v":76943},{"$f":"DRE.EMG!AF18","v":34375},{"$f":"DRE.EMG!AG18","v":172424},{"$f":"DRE.EMG!AH18","v":1401.2},{"$f":"DRE.EMG!AI18","v":1649},{"$f":"DRE.EMG!AJ18","v":2008.2},{"$f":"DRE.EMG!AK18","v":1636.2},{"$f":"DRE.EMG!AL18","v":6694},{"$f":"DRE.EMG!AM18","v":1827.1},{"$f":"DRE.EMG!AN18","v":2242},{"$f":"DRE.EMG!AO18","v":1412.1},{"$f":"DRE.EMG!AP18","v":847.1},{"$f":"DRE.EMG!AQ18","v":6327},{"$f":"DRE.EMG!AR18","v":1768},{"$f":"DRE.EMG!AS18","v":1998},{"$f":"DRE.EMG!AT18","v":1858},{"$f":"DRE.EMG!AU18","v":2396},{"$f":"DRE.EMG!AV18","v":8020},{"$f":"DRE.EMG!AW18","v":1812.9151999999999},{"$f":"DRE.EMG!AX18","v":3725.1383800000003},{"$f":"DRE.EMG!AY18","v":2437.5161899999998},{"$f":"DRE.EMG!AZ18","v":2498.6136200000001},{"$f":"DRE.EMG!BA18","v":10474.18339},{"$f":"DRE.EMG!BB18","v":1719},{"$f":"DRE.EMG!BC18","v":1430},{"$f":"DRE.EMG!BD18","v":1839},{"$f":"DRE.EMG!BE18","v":2040},{"$f":"DRE.EMG!BF18","v":7028},{"$f":"DRE.EMG!BG18","v":2151},{"$f":"DRE.EMG!BH18","v":2371},{"$f":"DRE.EMG!BI18","v":6325},{"$f":"DRE.EMG!BJ18","v":3369},{"$f":"DRE.EMG!BK18","v":14216},{"$f":"DRE.EMG!BL18","v":4181},{"$f":"DRE.EMG!BM18","v":3720},{"$f":"DRE.EMG!BN18","v":5349},{"$f":"DRE.EMG!BO18","v":5377},{"$f":"DRE.EMG!BP18","v":18627},{"$f":"DRE.EMG!BQ18","v":5693},{"$f":"DRE.EMG!BR18","v":5542},{"$f":"DRE.EMG!BS18","v":6548},{"$f":"DRE.EMG!BT18","v":6672},{"$f":"DRE.EMG!BU18","v":24455},{"$f":"DRE.EMG!BV18","v":6477},{"$f":"DRE.EMG!BW18","v":7395},{"$f":"DRE.EMG!BX18","v":7670},{"$f":"DRE.EMG!BY18","v":6687},{"$f":"DRE.EMG!CA18","v":7442}]
[null,"Gross Revenue",{"$f":"DRE.EMG!C19","v":537181},{"$f":"DRE.EMG!D19","v":143681},{"$f":"DRE.EMG!E19","v":138907},{"$f":"DRE.EMG!F19","v":150399},{"$f":"DRE.EMG!G19","v":159360},{"$f":"DRE.EMG!H19","v":592347},{"$f":"DRE.EMG!I19","v":159061},{"$f":"DRE.EMG!J19","v":154817},{"$f":"DRE.EMG!K19","v":154819},{"$f":"DRE.EMG!L19","v":166201},{"$f":"DRE.EMG!M19","v":634898},{"$f":"DRE.EMG!N19","v":159404},{"$f":"DRE.EMG!O19","v":159529},{"$f":"DRE.EMG!P19","v":163845},{"$f":"DRE.EMG!Q19","v":171832},{"$f":"DRE.EMG!R19","v":654610},{"$f":"DRE.EMG!S19","v":157926},{"$f":"DRE.EMG!T19","v":161187},{"$f":"DRE.EMG!U19","v":156029},{"$f":"DRE.EMG!V19","v":156907},{"$f":"DRE.EMG!W19","v":632049},{"$f":"DRE.EMG!X19","v":165200},{"$f":"DRE.EMG!Y19","v":169475},{"$f":"DRE.EMG!Z19","v":163562},{"$f":"DRE.EMG!AA19","v":185947},{"$f":"DRE.EMG!AB19","v":684184},{"$f":"DRE.EMG!AC19","v":205239},{"$f":"DRE.EMG!AD19","v":253185},{"$f":"DRE.EMG!AE19","v":288258},{"$f":"DRE.EMG!AF19","v":264174},{"$f":"DRE.EMG!AG19","v":1010857},{"$f":"DRE.EMG!AH19","v":247602.2},{"$f":"DRE.EMG!AI19","v":207156},{"$f":"DRE.EMG!AJ19","v":238405.2},{"$f":"DRE.EMG!AK19","v":252664.2},{"$f":"DRE.EMG!AL19","v":945827},{"$f":"DRE.EMG!AM19","v":255584},{"$f":"DRE.EMG!AN19","v":238008.9},{"$f":"DRE.EMG!AO19","v":284387},{"$f":"DRE.EMG!AP19","v":275038},{"$f":"DRE.EMG!AQ19","v":1053017.8999999999},{"$f":"DRE.EMG!AR19","v":268845},{"$f":"DRE.EMG!AS19","v":268431},{"$f":"DRE.EMG!AT19","v":304834},{"$f":"DRE.EMG!AU19","v":278471},{"$f":"DRE.EMG!AV19","v":1120581},{"$f":"DRE.EMG!AW19","v":299649.91519999999},{"$f":"DRE.EMG!AX19","v":295074.13838000002},{"$f":"DRE.EMG!AY19","v":290491.51618999999},{"$f":"DRE.EMG!AZ19","v":290501.61362000002},{"$f":"DRE.EMG!BA19","v":1175717.1833899999},{"$f":"DRE.EMG!BB19","v":297639},{"$f":"DRE.EMG!BC19","v":293542},{"$f":"DRE.EMG!BD19","v":317596},{"$f":"DRE.EMG!BE19","v":348536},{"$f":"DRE.EMG!BF19","v":1257313},{"$f":"DRE.EMG!BG19","v":323557},{"$f":"DRE.EMG!BH19","v":323967},{"$f":"DRE.EMG!BI19","v":397977},{"$f":"DRE.EMG!BJ19","v":392814},{"$f":"DRE.EMG!BK19","v":1438315},{"$f":"DRE.EMG!BL19","v":373663},{"$f":"DRE.EMG!BM19","v":347219},{"$f":"DRE.EMG!BN19","v":357496},{"$f":"DRE.EMG!BO19","v":400475},{"$f":"DRE.EMG!BP19","v":1478853},{"$f":"DRE.EMG!BQ19","v":443282},{"$f":"DRE.EMG!BR19","v":428493},{"$f":"DRE.EMG!BS19","v":483900},{"$f":"DRE.EMG!BT19","v":510304},{"$f":"DRE.EMG!BU19","v":1865979},{"$f":"DRE.EMG!BV19","v":476483},{"$f":"DRE.EMG!BW19","v":487832},{"$f":"DRE.EMG!BX19","v":510751},{"$f":"DRE.EMG!BY19","v":524923},{"$f":"DRE.EMG!CA19","v":498735}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.EMG!C20","v":-47384},{"$f":"DRE.EMG!D20","v":-12700},{"$f":"DRE.EMG!E20","v":-12251},{"$f":"DRE.EMG!F20","v":-13408},{"$f":"DRE.EMG!G20","v":-14227},{"$f":"DRE.EMG!H20","v":-52586},{"$f":"DRE.EMG!I20","v":-13726},{"$f":"DRE.EMG!J20","v":-13179},{"$f":"DRE.EMG!K20","v":-13512},{"$f":"DRE.EMG!L20","v":-13892},{"$f":"DRE.EMG!M20","v":-54309},{"$f":"DRE.EMG!N20","v":-13954},{"$f":"DRE.EMG!O20","v":-14114},{"$f":"DRE.EMG!P20","v":-13897},{"$f":"DRE.EMG!Q20","v":-15132},{"$f":"DRE.EMG!R20","v":-57097},{"$f":"DRE.EMG!S20","v":-13750},{"$f":"DRE.EMG!T20","v":-12517},{"$f":"DRE.EMG!U20","v":-13723},{"$f":"DRE.EMG!V20","v":-13000},{"$f":"DRE.EMG!W20","v":-52990},{"$f":"DRE.EMG!X20","v":-14597},{"$f":"DRE.EMG!Y20","v":-14696},{"$f":"DRE.EMG!Z20","v":-13961},{"$f":"DRE.EMG!AA20","v":-16343},{"$f":"DRE.EMG!AB20","v":-59597},{"$f":"DRE.EMG!AC20","v":-18112},{"$f":"DRE.EMG!AD20","v":-19413},{"$f":"DRE.EMG!AE20","v":-22306},{"$f":"DRE.EMG!AF20","v":-23788},{"$f":"DRE.EMG!AG20","v":-83619},{"$f":"DRE.EMG!AH20","v":-22109},{"$f":"DRE.EMG!AI20","v":-18179},{"$f":"DRE.EMG!AJ20","v":-20300},{"$f":"DRE.EMG!AK20","v":-21203},{"$f":"DRE.EMG!AL20","v":-81791},{"$f":"DRE.EMG!AM20","v":-21794.25274},{"$f":"DRE.EMG!AN20","v":-19543},{"$f":"DRE.EMG!AO20","v":-23460},{"$f":"DRE.EMG!AP20","v":-22958},{"$f":"DRE.EMG!AQ20","v":-87754.952739999993},{"$f":"DRE.EMG!AR20","v":-23500},{"$f":"DRE.EMG!AS20","v":-23538},{"$f":"DRE.EMG!AT20","v":-26401},{"$f":"DRE.EMG!AU20","v":-24849},{"$f":"DRE.EMG!AV20","v":-98288},{"$f":"DRE.EMG!AW20","v":-25768},{"$f":"DRE.EMG!AX20","v":-25209},{"$f":"DRE.EMG!AY20","v":-24951},{"$f":"DRE.EMG!AZ20","v":-26013},{"$f":"DRE.EMG!BA20","v":-101941},{"$f":"DRE.EMG!BB20","v":-25746},{"$f":"DRE.EMG!BC20","v":-24428},{"$f":"DRE.EMG!BD20","v":-26931},{"$f":"DRE.EMG!BE20","v":-29723},{"$f":"DRE.EMG!BF20","v":-106828},{"$f":"DRE.EMG!BG20","v":-28888},{"$f":"DRE.EMG!BH20","v":-26529},{"$f":"DRE.EMG!BI20","v":-27841},{"$f":"DRE.EMG!BJ20","v":-27320},{"$f":"DRE.EMG!BK20","v":-110578},{"$f":"DRE.EMG!BL20","v":-25166},{"$f":"DRE.EMG!BM20","v":-22611},{"$f":"DRE.EMG!BN20","v":-26969},{"$f":"DRE.EMG!BO20","v":-30434},{"$f":"DRE.EMG!BP20","v":-105180},{"$f":"DRE.EMG!BQ20","v":-33344},{"$f":"DRE.EMG!BR20","v":-28123},{"$f":"DRE.EMG!BS20","v":-32057},{"$f":"DRE.EMG!BT20","v":-34126},{"$f":"DRE.EMG!BU20","v":-127650},{"$f":"DRE.EMG!BV20","v":-33995},{"$f":"DRE.EMG!BW20","v":-32626},{"$f":"DRE.EMG!BX20","v":-33717},{"$f":"DRE.EMG!BY20","v":-35658},{"$f":"DRE.EMG!CA20","v":-34393}]
[null,"RGR",{"$f":"DRE.EMG!C21","v":-1851},{"$f":"DRE.EMG!D21","v":-690},{"$f":"DRE.EMG!E21","v":-696},{"$f":"DRE.EMG!F21","v":-707},{"$f":"DRE.EMG!G21","v":-873},{"$f":"DRE.EMG!H21","v":-2966},{"$f":"DRE.EMG!I21","v":-722},{"$f":"DRE.EMG!J21","v":-698},{"$f":"DRE.EMG!K21","v":-767},{"$f":"DRE.EMG!L21","v":-989},{"$f":"DRE.EMG!M21","v":-3176},{"$f":"DRE.EMG!N21","v":-978},{"$f":"DRE.EMG!O21","v":-1410},{"$f":"DRE.EMG!P21","v":-617},{"$f":"DRE.EMG!Q21","v":-2289},{"$f":"DRE.EMG!R21","v":-5294},{"$f":"DRE.EMG!S21","v":1160},{"$f":"DRE.EMG!T21","v":0},{"$f":"DRE.EMG!U21","v":0},{"$f":"DRE.EMG!V21","v":0},{"$f":"DRE.EMG!W21","v":1160},{"$f":"DRE.EMG!X21","v":0},{"$f":"DRE.EMG!Y21","v":0},{"$f":"DRE.EMG!Z21","v":0},{"$f":"DRE.EMG!AA21","v":0},{"$f":"DRE.EMG!AB21","v":0},{"$f":"DRE.EMG!AC21","v":0},{"$f":"DRE.EMG!AD21","v":0},{"$f":"DRE.EMG!AE21","v":0},{"$f":"DRE.EMG!AF21","v":0},{"$f":"DRE.EMG!AG21","v":0},{"$f":"DRE.EMG!AH21","v":0},{"$f":"DRE.EMG!AI21","v":0},{"$f":"DRE.EMG!AJ21","v":0},{"$f":"DRE.EMG!AK21","v":0},{"$f":"DRE.EMG!AL21","v":0},{"$f":"DRE.EMG!AM21","v":0},{"$f":"DRE.EMG!AN21","v":0},{"$f":"DRE.EMG!AO21","v":0},{"$f":"DRE.EMG!AP21","v":0},{"$f":"DRE.EMG!AQ21","v":0},{"$f":"DRE.EMG!AR21","v":0},{"$f":"DRE.EMG!AS21","v":0},{"$f":"DRE.EMG!AT21","v":0},{"$f":"DRE.EMG!AU21","v":0},{"$f":"DRE.EMG!AV21","v":0},{"$f":"DRE.EMG!AW21","v":0},{"$f":"DRE.EMG!AX21","v":0},{"$f":"DRE.EMG!AY21","v":0},{"$f":"DRE.EMG!AZ21","v":0},{"$f":"DRE.EMG!BA21","v":0},{"$f":"DRE.EMG!BB21","v":0},{"$f":"DRE.EMG!BC21","v":0},{"$f":"DRE.EMG!BD21","v":0},{"$f":"DRE.EMG!BE21","v":0},{"$f":"DRE.EMG!BF21","v":0},{"$f":"DRE.EMG!BG21","v":0},{"$f":"DRE.EMG!BH21","v":0},{"$f":"DRE.EMG!BI21","v":0},{"$f":"DRE.EMG!BJ21","v":0},{"$f":"DRE.EMG!BK21","v":0},{"$f":"DRE.EMG!BL21","v":0},{"$f":"DRE.EMG!BM21","v":0},{"$f":"DRE.EMG!BN21","v":0},{"$f":"DRE.EMG!BO21","v":0},{"$f":"DRE.EMG!BP21","v":0},{"$f":"DRE.EMG!BQ21","v":0},{"$f":"DRE.EMG!BR21","v":0},{"$f":"DRE.EMG!BS21","v":0},{"$f":"DRE.EMG!BT21","v":"-"},{"$f":"DRE.EMG!BU21","v":0},{"$f":"DRE.EMG!BV21","v":0},{"$f":"DRE.EMG!BW21","v":0},{"$f":"DRE.EMG!BX21","v":0},{"$f":"DRE.EMG!BY21","v":0},{"$f":"DRE.EMG!CA21","v":"-"}]
[null,"ICMS",{"$f":"DRE.EMG!C22","v":-97411},{"$f":"DRE.EMG!D22","v":-26881},{"$f":"DRE.EMG!E22","v":-25487},{"$f":"DRE.EMG!F22","v":-27954},{"$f":"DRE.EMG!G22","v":-29647},{"$f":"DRE.EMG!H22","v":-109969},{"$f":"DRE.EMG!I22","v":-29584},{"$f":"DRE.EMG!J22","v":-27565},{"$f":"DRE.EMG!K22","v":-28729},{"$f":"DRE.EMG!L22","v":-29707},{"$f":"DRE.EMG!M22","v":-115585},{"$f":"DRE.EMG!N22","v":-30023},{"$f":"DRE.EMG!O22","v":-29150},{"$f":"DRE.EMG!P22","v":-29297},{"$f":"DRE.EMG!Q22","v":-31399},{"$f":"DRE.EMG!R22","v":-119869},{"$f":"DRE.EMG!S22","v":-28250},{"$f":"DRE.EMG!T22","v":-24966},{"$f":"DRE.EMG!U22","v":-25869},{"$f":"DRE.EMG!V22","v":-27969},{"$f":"DRE.EMG!W22","v":-107054},{"$f":"DRE.EMG!X22","v":-31358},{"$f":"DRE.EMG!Y22","v":-28042},{"$f":"DRE.EMG!Z22","v":-30367},{"$f":"DRE.EMG!AA22","v":-32494},{"$f":"DRE.EMG!AB22","v":-122261},{"$f":"DRE.EMG!AC22","v":-41473},{"$f":"DRE.EMG!AD22","v":-44949},{"$f":"DRE.EMG!AE22","v":-44232},{"$f":"DRE.EMG!AF22","v":-47805},{"$f":"DRE.EMG!AG22","v":-178459},{"$f":"DRE.EMG!AH22","v":-58349},{"$f":"DRE.EMG!AI22","v":-50528},{"$f":"DRE.EMG!AJ22","v":-46961},{"$f":"DRE.EMG!AK22","v":-50819},{"$f":"DRE.EMG!AL22","v":-206657},{"$f":"DRE.EMG!AM22","v":-55825},{"$f":"DRE.EMG!AN22","v":-49857},{"$f":"DRE.EMG!AO22","v":-50686},{"$f":"DRE.EMG!AP22","v":-56813},{"$f":"DRE.EMG!AQ22","v":-213181},{"$f":"DRE.EMG!AR22","v":-55052},{"$f":"DRE.EMG!AS22","v":-54302},{"$f":"DRE.EMG!AT22","v":-60452},{"$f":"DRE.EMG!AU22","v":-61843},{"$f":"DRE.EMG!AV22","v":-231649},{"$f":"DRE.EMG!AW22","v":-65219},{"$f":"DRE.EMG!AX22","v":-59478},{"$f":"DRE.EMG!AY22","v":-61638},{"$f":"DRE.EMG!AZ22","v":-66755},{"$f":"DRE.EMG!BA22","v":-253090},{"$f":"DRE.EMG!BB22","v":-64915},{"$f":"DRE.EMG!BC22","v":-54603},{"$f":"DRE.EMG!BD22","v":-64465},{"$f":"DRE.EMG!BE22","v":-71563},{"$f":"DRE.EMG!BF22","v":-255546},{"$f":"DRE.EMG!BG22","v":-69856},{"$f":"DRE.EMG!BH22","v":-67239},{"$f":"DRE.EMG!BI22","v":-73004},{"$f":"DRE.EMG!BJ22","v":-80116},{"$f":"DRE.EMG!BK22","v":-290215},{"$f":"DRE.EMG!BL22","v":-81533},{"$f":"DRE.EMG!BM22","v":-69853},{"$f":"DRE.EMG!BN22","v":-35974},{"$f":"DRE.EMG!BO22","v":-29483},{"$f":"DRE.EMG!BP22","v":-216843},{"$f":"DRE.EMG!BQ22","v":-49650},{"$f":"DRE.EMG!BR22","v":-66252},{"$f":"DRE.EMG!BS22","v":-67026},{"$f":"DRE.EMG!BT22","v":-74665},{"$f":"DRE.EMG!BU22","v":-257593},{"$f":"DRE.EMG!BV22","v":-75255},{"$f":"DRE.EMG!BW22","v":-75668},{"$f":"DRE.EMG!BX22","v":-70285},{"$f":"DRE.EMG!BY22","v":-75516},{"$f":"DRE.EMG!CA22","v":-75519}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.EMG!C23","v":-25539},{"$f":"DRE.EMG!D23","v":-6317},{"$f":"DRE.EMG!E23","v":-7438},{"$f":"DRE.EMG!F23","v":-8570},{"$f":"DRE.EMG!G23","v":-8626},{"$f":"DRE.EMG!H23","v":-30951},{"$f":"DRE.EMG!I23","v":-9064},{"$f":"DRE.EMG!J23","v":-9010},{"$f":"DRE.EMG!K23","v":-9421},{"$f":"DRE.EMG!L23","v":-9652},{"$f":"DRE.EMG!M23","v":-37147},{"$f":"DRE.EMG!N23","v":-9939},{"$f":"DRE.EMG!O23","v":-10121},{"$f":"DRE.EMG!P23","v":-8318},{"$f":"DRE.EMG!Q23","v":-8411},{"$f":"DRE.EMG!R23","v":-36789},{"$f":"DRE.EMG!S23","v":-3725},{"$f":"DRE.EMG!T23","v":-2209},{"$f":"DRE.EMG!U23","v":-2654},{"$f":"DRE.EMG!V23","v":-2285},{"$f":"DRE.EMG!W23","v":-10873},{"$f":"DRE.EMG!X23","v":-3331},{"$f":"DRE.EMG!Y23","v":-3399},{"$f":"DRE.EMG!Z23","v":-3352},{"$f":"DRE.EMG!AA23","v":-1112},{"$f":"DRE.EMG!AB23","v":-11194},{"$f":"DRE.EMG!AC23","v":-18080},{"$f":"DRE.EMG!AD23","v":-41102},{"$f":"DRE.EMG!AE23","v":-39334},{"$f":"DRE.EMG!AF23","v":-32270},{"$f":"DRE.EMG!AG23","v":-130786},{"$f":"DRE.EMG!AH23","v":-24933},{"$f":"DRE.EMG!AI23","v":-23040},{"$f":"DRE.EMG!AJ23","v":-19846},{"$f":"DRE.EMG!AK23","v":-22171},{"$f":"DRE.EMG!AL23","v":-89990},{"$f":"DRE.EMG!AM23","v":-18371},{"$f":"DRE.EMG!AN23","v":-21179},{"$f":"DRE.EMG!AO23","v":-21348},{"$f":"DRE.EMG!AP23","v":-21649},{"$f":"DRE.EMG!AQ23","v":-82547},{"$f":"DRE.EMG!AR23","v":-23813},{"$f":"DRE.EMG!AS23","v":-22631},{"$f":"DRE.EMG!AT23","v":-26474},{"$f":"DRE.EMG!AU23","v":-28284},{"$f":"DRE.EMG!AV23","v":-101202},{"$f":"DRE.EMG!AW23","v":-23939},{"$f":"DRE.EMG!AX23","v":-25519},{"$f":"DRE.EMG!AY23","v":-21974},{"$f":"DRE.EMG!AZ23","v":-16651},{"$f":"DRE.EMG!BA23","v":-88083},{"$f":"DRE.EMG!BB23","v":-21718},{"$f":"DRE.EMG!BC23","v":-20986},{"$f":"DRE.EMG!BD23","v":-20865},{"$f":"DRE.EMG!BE23","v":-21016},{"$f":"DRE.EMG!BF23","v":-84585},{"$f":"DRE.EMG!BG23","v":-25009},{"$f":"DRE.EMG!BH23","v":-21783},{"$f":"DRE.EMG!BI23","v":-24935},{"$f":"DRE.EMG!BJ23","v":-24849},{"$f":"DRE.EMG!BK23","v":-96576},{"$f":"DRE.EMG!BL23","v":-37465},{"$f":"DRE.EMG!BM23","v":-36529},{"$f":"DRE.EMG!BN23","v":-36624},{"$f":"DRE.EMG!BO23","v":-41927},{"$f":"DRE.EMG!BP23","v":-152545},{"$f":"DRE.EMG!BQ23","v":-42877},{"$f":"DRE.EMG!BR23","v":-43379},{"$f":"DRE.EMG!BS23","v":-46178},{"$f":"DRE.EMG!BT23","v":-46375},{"$f":"DRE.EMG!BU23","v":-178809},{"$f":"DRE.EMG!BV23","v":-48078},{"$f":"DRE.EMG!BW23","v":-47327},{"$f":"DRE.EMG!BX23","v":-46203},{"$f":"DRE.EMG!BY23","v":-39856},{"$f":"DRE.EMG!CA23","v":-47946}]
[null,"Net Revenue",{"$f":"DRE.EMG!C24","v":364996},{"$f":"DRE.EMG!D24","v":97093},{"$f":"DRE.EMG!E24","v":93035},{"$f":"DRE.EMG!F24","v":99760},{"$f":"DRE.EMG!G24","v":105987},{"$f":"DRE.EMG!H24","v":395875},{"$f":"DRE.EMG!I24","v":105965},{"$f":"DRE.EMG!J24","v":104365},{"$f":"DRE.EMG!K24","v":102390},{"$f":"DRE.EMG!L24","v":111961},{"$f":"DRE.EMG!M24","v":424681},{"$f":"DRE.EMG!N24","v":104510},{"$f":"DRE.EMG!O24","v":104734},{"$f":"DRE.EMG!P24","v":111716},{"$f":"DRE.EMG!Q24","v":114601},{"$f":"DRE.EMG!R24","v":435561},{"$f":"DRE.EMG!S24","v":113361},{"$f":"DRE.EMG!T24","v":121495},{"$f":"DRE.EMG!U24","v":113783},{"$f":"DRE.EMG!V24","v":113653},{"$f":"DRE.EMG!W24","v":462292},{"$f":"DRE.EMG!X24","v":115914},{"$f":"DRE.EMG!Y24","v":123338},{"$f":"DRE.EMG!Z24","v":115882},{"$f":"DRE.EMG!AA24","v":135998},{"$f":"DRE.EMG!AB24","v":491132},{"$f":"DRE.EMG!AC24","v":127574},{"$f":"DRE.EMG!AD24","v":147721},{"$f":"DRE.EMG!AE24","v":182386},{"$f":"DRE.EMG!AF24","v":160312},{"$f":"DRE.EMG!AG24","v":617993},{"$f":"DRE.EMG!AH24","v":142211},{"$f":"DRE.EMG!AI24","v":115409},{"$f":"DRE.EMG!AJ24","v":151298},{"$f":"DRE.EMG!AK24","v":158471},{"$f":"DRE.EMG!AL24","v":567389},{"$f":"DRE.EMG!AM24","v":159592.74726},{"$f":"DRE.EMG!AN24","v":147430},{"$f":"DRE.EMG!AO24","v":188893},{"$f":"DRE.EMG!AP24","v":173618},{"$f":"DRE.EMG!AQ24","v":669535.74725999997},{"$f":"DRE.EMG!AR24","v":166480},{"$f":"DRE.EMG!AS24","v":167960},{"$f":"DRE.EMG!AT24","v":191507},{"$f":"DRE.EMG!AU24","v":163495},{"$f":"DRE.EMG!AV24","v":689442},{"$f":"DRE.EMG!AW24","v":184723.91519999999},{"$f":"DRE.EMG!AX24","v":184868.13838000002},{"$f":"DRE.EMG!AY24","v":181928.51618999999},{"$f":"DRE.EMG!AZ24","v":181082.61362000002},{"$f":"DRE.EMG!BA24","v":732603.1833899999},{"$f":"DRE.EMG!BB24","v":185260},{"$f":"DRE.EMG!BC24","v":193525},{"$f":"DRE.EMG!BD24","v":205335},{"$f":"DRE.EMG!BE24","v":226234},{"$f":"DRE.EMG!BF24","v":810354},{"$f":"DRE.EMG!BG24","v":199804},{"$f":"DRE.EMG!BH24","v":208416},{"$f":"DRE.EMG!BI24","v":272197},{"$f":"DRE.EMG!BJ24","v":260529},{"$f":"DRE.EMG!BK24","v":940946},{"$f":"DRE.EMG!BL24","v":229499},{"$f":"DRE.EMG!BM24","v":218226},{"$f":"DRE.EMG!BN24","v":257929},{"$f":"DRE.EMG!BO24","v":298631},{"$f":"DRE.EMG!BP24","v":1004285},{"$f":"DRE.EMG!BQ24","v":317411},{"$f":"DRE.EMG!BR24","v":290739},{"$f":"DRE.EMG!BS24","v":338639},{"$f":"DRE.EMG!BT24","v":355138},{"$f":"DRE.EMG!BU24","v":1301927},{"$f":"DRE.EMG!BV24","v":319155},{"$f":"DRE.EMG!BW24","v":332211},{"$f":"DRE.EMG!BX24","v":360546},{"$f":"DRE.EMG!BY24","v":373893},{"$f":"DRE.EMG!CA24","v":340877}]
[null,"Non-Manageable Costs",{"$f":"DRE.EMG!C25","v":-193460},{"$f":"DRE.EMG!D25","v":-50440},{"$f":"DRE.EMG!E25","v":-50046},{"$f":"DRE.EMG!F25","v":-52079},{"$f":"DRE.EMG!G25","v":-52145},{"$f":"DRE.EMG!H25","v":-204710},{"$f":"DRE.EMG!I25","v":-49904},{"$f":"DRE.EMG!J25","v":-49053},{"$f":"DRE.EMG!K25","v":-54263},{"$f":"DRE.EMG!L25","v":-55840},{"$f":"DRE.EMG!M25","v":-209060},{"$f":"DRE.EMG!N25","v":-57761},{"$f":"DRE.EMG!O25","v":-54964},{"$f":"DRE.EMG!P25","v":-62378},{"$f":"DRE.EMG!Q25","v":-60513},{"$f":"DRE.EMG!R25","v":-235616},{"$f":"DRE.EMG!S25","v":-58053},{"$f":"DRE.EMG!T25","v":-56376},{"$f":"DRE.EMG!U25","v":-49392},{"$f":"DRE.EMG!V25","v":-62107},{"$f":"DRE.EMG!W25","v":-225928},{"$f":"DRE.EMG!X25","v":-60752},{"$f":"DRE.EMG!Y25","v":-58769},{"$f":"DRE.EMG!Z25","v":-63034},{"$f":"DRE.EMG!AA25","v":-73525},{"$f":"DRE.EMG!AB25","v":-256080},{"$f":"DRE.EMG!AC25","v":-71875},{"$f":"DRE.EMG!AD25","v":-80409},{"$f":"DRE.EMG!AE25","v":-83612},{"$f":"DRE.EMG!AF25","v":-84826},{"$f":"DRE.EMG!AG25","v":-320722},{"$f":"DRE.EMG!AH25","v":-83878},{"$f":"DRE.EMG!AI25","v":-72358},{"$f":"DRE.EMG!AJ25","v":-84513},{"$f":"DRE.EMG!AK25","v":-81772},{"$f":"DRE.EMG!AL25","v":-322521},{"$f":"DRE.EMG!AM25","v":-79551.074589999975},{"$f":"DRE.EMG!AN25","v":-84715},{"$f":"DRE.EMG!AO25","v":-115491},{"$f":"DRE.EMG!AP25","v":-94788},{"$f":"DRE.EMG!AQ25","v":-374545.07458999997},{"$f":"DRE.EMG!AR25","v":-95664},{"$f":"DRE.EMG!AS25","v":-102021},{"$f":"DRE.EMG!AT25","v":-118818},{"$f":"DRE.EMG!AU25","v":-94835},{"$f":"DRE.EMG!AV25","v":-411338},{"$f":"DRE.EMG!AW25","v":-107908},{"$f":"DRE.EMG!AX25","v":-102349},{"$f":"DRE.EMG!AY25","v":-108264},{"$f":"DRE.EMG!AZ25","v":-106998},{"$f":"DRE.EMG!BA25","v":-425519},{"$f":"DRE.EMG!BB25","v":-107462},{"$f":"DRE.EMG!BC25","v":-107128},{"$f":"DRE.EMG!BD25","v":-114421},{"$f":"DRE.EMG!BE25","v":-131056},{"$f":"DRE.EMG!BF25","v":-460067},{"$f":"DRE.EMG!BG25","v":-127864},{"$f":"DRE.EMG!BH25","v":-133755},{"$f":"DRE.EMG!BI25","v":-178048},{"$f":"DRE.EMG!BJ25","v":-180001},{"$f":"DRE.EMG!BK25","v":-619668},{"$f":"DRE.EMG!BL25","v":-134445},{"$f":"DRE.EMG!BM25","v":-121721},{"$f":"DRE.EMG!BN25","v":-147237},{"$f":"DRE.EMG!BO25","v":-170222},{"$f":"DRE.EMG!BP25","v":-573625},{"$f":"DRE.EMG!BQ25","v":-172865},{"$f":"DRE.EMG!BR25","v":-157103},{"$f":"DRE.EMG!BS25","v":-165076},{"$f":"DRE.EMG!BT25","v":-169729},{"$f":"DRE.EMG!BU25","v":-664773},{"$f":"DRE.EMG!BV25","v":-172028},{"$f":"DRE.EMG!BW25","v":-173716},{"$f":"DRE.EMG!BX25","v":-182594},{"$f":"DRE.EMG!BY25","v":-226241},{"$f":"DRE.EMG!CA25","v":-167988}]
[null,"Electricity Purchased",{"$f":"DRE.EMG!C26","v":-155052},{"$f":"DRE.EMG!D26","v":-39582},{"$f":"DRE.EMG!E26","v":-38399},{"$f":"DRE.EMG!F26","v":-39460},{"$f":"DRE.EMG!G26","v":-39997},{"$f":"DRE.EMG!H26","v":-157438},{"$f":"DRE.EMG!I26","v":-38706},{"$f":"DRE.EMG!J26","v":-38098},{"$f":"DRE.EMG!K26","v":-42355},{"$f":"DRE.EMG!L26","v":-42998},{"$f":"DRE.EMG!M26","v":-162157},{"$f":"DRE.EMG!N26","v":-44446},{"$f":"DRE.EMG!O26","v":-41995},{"$f":"DRE.EMG!P26","v":-47704},{"$f":"DRE.EMG!Q26","v":-43251},{"$f":"DRE.EMG!R26","v":-177396},{"$f":"DRE.EMG!S26","v":-48486},{"$f":"DRE.EMG!T26","v":-48102},{"$f":"DRE.EMG!U26","v":-40186},{"$f":"DRE.EMG!V26","v":-53081},{"$f":"DRE.EMG!W26","v":-189855},{"$f":"DRE.EMG!X26","v":-52220},{"$f":"DRE.EMG!Y26","v":-50883},{"$f":"DRE.EMG!Z26","v":-55353},{"$f":"DRE.EMG!AA26","v":-65312},{"$f":"DRE.EMG!AB26","v":-223768},{"$f":"DRE.EMG!AC26","v":-61941},{"$f":"DRE.EMG!AD26","v":-69975},{"$f":"DRE.EMG!AE26","v":-68935},{"$f":"DRE.EMG!AF26","v":-68022},{"$f":"DRE.EMG!AG26","v":-268873},{"$f":"DRE.EMG!AH26","v":-70562},{"$f":"DRE.EMG!AI26","v":-60917},{"$f":"DRE.EMG!AJ26","v":-72523},{"$f":"DRE.EMG!AK26","v":-71291},{"$f":"DRE.EMG!AL26","v":-275293},{"$f":"DRE.EMG!AM26","v":-68938.953799999974},{"$f":"DRE.EMG!AN26","v":-74094},{"$f":"DRE.EMG!AO26","v":-102180},{"$f":"DRE.EMG!AP26","v":-85826},{"$f":"DRE.EMG!AQ26","v":-331038.95379999996},{"$f":"DRE.EMG!AR26","v":-80021},{"$f":"DRE.EMG!AS26","v":-84440},{"$f":"DRE.EMG!AT26","v":-101311},{"$f":"DRE.EMG!AU26","v":-77862},{"$f":"DRE.EMG!AV26","v":-343634},{"$f":"DRE.EMG!AW26","v":-90377},{"$f":"DRE.EMG!AX26","v":-84913},{"$f":"DRE.EMG!AY26","v":-89816},{"$f":"DRE.EMG!AZ26","v":-89136},{"$f":"DRE.EMG!BA26","v":-354242},{"$f":"DRE.EMG!BB26","v":-89646},{"$f":"DRE.EMG!BC26","v":-89033},{"$f":"DRE.EMG!BD26","v":-92730},{"$f":"DRE.EMG!BE26","v":-109928},{"$f":"DRE.EMG!BF26","v":-381337},{"$f":"DRE.EMG!BG26","v":-106330},{"$f":"DRE.EMG!BH26","v":-107753},{"$f":"DRE.EMG!BI26","v":-153498},{"$f":"DRE.EMG!BJ26","v":-155221},{"$f":"DRE.EMG!BK26","v":-522802},{"$f":"DRE.EMG!BL26","v":-108920},{"$f":"DRE.EMG!BM26","v":-94821},{"$f":"DRE.EMG!BN26","v":-118091},{"$f":"DRE.EMG!BO26","v":-133956},{"$f":"DRE.EMG!BP26","v":-455788},{"$f":"DRE.EMG!BQ26","v":-134269},{"$f":"DRE.EMG!BR26","v":-114216},{"$f":"DRE.EMG!BS26","v":-117401},{"$f":"DRE.EMG!BT26","v":-124627},{"$f":"DRE.EMG!BU26","v":-490513},{"$f":"DRE.EMG!BV26","v":-124063},{"$f":"DRE.EMG!BW26","v":-119895},{"$f":"DRE.EMG!BX26","v":-130371},{"$f":"DRE.EMG!BY26","v":-165016},{"$f":"DRE.EMG!CA26","v":-120920}]
[null,"Energy Transport",{"$f":"DRE.EMG!C27","v":-38408},{"$f":"DRE.EMG!D27","v":-10858},{"$f":"DRE.EMG!E27","v":-11647},{"$f":"DRE.EMG!F27","v":-12619},{"$f":"DRE.EMG!G27","v":-12148},{"$f":"DRE.EMG!H27","v":-47272},{"$f":"DRE.EMG!I27","v":-11198},{"$f":"DRE.EMG!J27","v":-10955},{"$f":"DRE.EMG!K27","v":-11908},{"$f":"DRE.EMG!L27","v":-12842},{"$f":"DRE.EMG!M27","v":-46903},{"$f":"DRE.EMG!N27","v":-13315},{"$f":"DRE.EMG!O27","v":-12969},{"$f":"DRE.EMG!P27","v":-14674},{"$f":"DRE.EMG!Q27","v":-17262},{"$f":"DRE.EMG!R27","v":-58220},{"$f":"DRE.EMG!S27","v":-9567},{"$f":"DRE.EMG!T27","v":-8274},{"$f":"DRE.EMG!U27","v":-9206},{"$f":"DRE.EMG!V27","v":-9026},{"$f":"DRE.EMG!W27","v":-36073},{"$f":"DRE.EMG!X27","v":-8532},{"$f":"DRE.EMG!Y27","v":-7886},{"$f":"DRE.EMG!Z27","v":-7681},{"$f":"DRE.EMG!AA27","v":-8213},{"$f":"DRE.EMG!AB27","v":-32312},{"$f":"DRE.EMG!AC27","v":-9934},{"$f":"DRE.EMG!AD27","v":-10434},{"$f":"DRE.EMG!AE27","v":-14677},{"$f":"DRE.EMG!AF27","v":-16804},{"$f":"DRE.EMG!AG27","v":-51849},{"$f":"DRE.EMG!AH27","v":-13316},{"$f":"DRE.EMG!AI27","v":-11441},{"$f":"DRE.EMG!AJ27","v":-11990},{"$f":"DRE.EMG!AK27","v":-10481},{"$f":"DRE.EMG!AL27","v":-47228},{"$f":"DRE.EMG!AM27","v":-10612.120789999999},{"$f":"DRE.EMG!AN27","v":-10621},{"$f":"DRE.EMG!AO27","v":-13311},{"$f":"DRE.EMG!AP27","v":-8962},{"$f":"DRE.EMG!AQ27","v":-43506.120790000001},{"$f":"DRE.EMG!AR27","v":-15643},{"$f":"DRE.EMG!AS27","v":-17581},{"$f":"DRE.EMG!AT27","v":-17507},{"$f":"DRE.EMG!AU27","v":-16973},{"$f":"DRE.EMG!AV27","v":-67704},{"$f":"DRE.EMG!AW27","v":-17531},{"$f":"DRE.EMG!AX27","v":-17436},{"$f":"DRE.EMG!AY27","v":-18448},{"$f":"DRE.EMG!AZ27","v":-17862},{"$f":"DRE.EMG!BA27","v":-71277},{"$f":"DRE.EMG!BB27","v":-17816},{"$f":"DRE.EMG!BC27","v":-18095},{"$f":"DRE.EMG!BD27","v":-21691},{"$f":"DRE.EMG!BE27","v":-21128},{"$f":"DRE.EMG!BF27","v":-78730},{"$f":"DRE.EMG!BG27","v":-21534},{"$f":"DRE.EMG!BH27","v":-26002},{"$f":"DRE.EMG!BI27","v":-24550},{"$f":"DRE.EMG!BJ27","v":-24780},{"$f":"DRE.EMG!BK27","v":-96866},{"$f":"DRE.EMG!BL27","v":-25525},{"$f":"DRE.EMG!BM27","v":-26900},{"$f":"DRE.EMG!BN27","v":-29146},{"$f":"DRE.EMG!BO27","v":-36266},{"$f":"DRE.EMG!BP27","v":-117837},{"$f":"DRE.EMG!BQ27","v":-38596},{"$f":"DRE.EMG!BR27","v":-42887},{"$f":"DRE.EMG!BS27","v":-47675},{"$f":"DRE.EMG!BT27","v":-45102},{"$f":"DRE.EMG!BU27","v":-174260},{"$f":"DRE.EMG!BV27","v":-47965},{"$f":"DRE.EMG!BW27","v":-53821},{"$f":"DRE.EMG!BX27","v":-52223},{"$f":"DRE.EMG!BY27","v":-61225},{"$f":"DRE.EMG!CA27","v":-47068}]
[null,"PMSO",{"$f":"DRE.EMG!C28","v":-67178},{"$f":"DRE.EMG!D28","v":-17672},{"$f":"DRE.EMG!E28","v":-18566},{"$f":"DRE.EMG!F28","v":-19432},{"$f":"DRE.EMG!G28","v":-23176},{"$f":"DRE.EMG!H28","v":-78846},{"$f":"DRE.EMG!I28","v":-19613},{"$f":"DRE.EMG!J28","v":-24897},{"$f":"DRE.EMG!K28","v":-20829},{"$f":"DRE.EMG!L28","v":-23219},{"$f":"DRE.EMG!M28","v":-88558},{"$f":"DRE.EMG!N28","v":-20721},{"$f":"DRE.EMG!O28","v":-22231},{"$f":"DRE.EMG!P28","v":-19674},{"$f":"DRE.EMG!Q28","v":-28643},{"$f":"DRE.EMG!R28","v":-91269},{"$f":"DRE.EMG!S28","v":-22698},{"$f":"DRE.EMG!T28","v":-23068},{"$f":"DRE.EMG!U28","v":-23063},{"$f":"DRE.EMG!V28","v":-28763},{"$f":"DRE.EMG!W28","v":-97592},{"$f":"DRE.EMG!X28","v":-24814},{"$f":"DRE.EMG!Y28","v":-28363},{"$f":"DRE.EMG!Z28","v":-26491},{"$f":"DRE.EMG!AA28","v":-29178},{"$f":"DRE.EMG!AB28","v":-108846},{"$f":"DRE.EMG!AC28","v":-27282},{"$f":"DRE.EMG!AD28","v":-28114},{"$f":"DRE.EMG!AE28","v":-27292},{"$f":"DRE.EMG!AF28","v":-33678},{"$f":"DRE.EMG!AG28","v":-116366},{"$f":"DRE.EMG!AH28","v":-30296},{"$f":"DRE.EMG!AI28","v":-28421},{"$f":"DRE.EMG!AJ28","v":-31754},{"$f":"DRE.EMG!AK28","v":-34474},{"$f":"DRE.EMG!AL28","v":-124945},{"$f":"DRE.EMG!AM28","v":-30514.270410000001},{"$f":"DRE.EMG!AN28","v":-27645},{"$f":"DRE.EMG!AO28","v":-28920},{"$f":"DRE.EMG!AP28","v":-33616},{"$f":"DRE.EMG!AQ28","v":-120695.27041},{"$f":"DRE.EMG!AR28","v":-25749},{"$f":"DRE.EMG!AS28","v":-28458},{"$f":"DRE.EMG!AT28","v":-27657},{"$f":"DRE.EMG!AU28","v":-38118},{"$f":"DRE.EMG!AV28","v":-119982},{"$f":"DRE.EMG!AW28","v":-27618},{"$f":"DRE.EMG!AX28","v":-32169},{"$f":"DRE.EMG!AY28","v":-30208},{"$f":"DRE.EMG!AZ28","v":-40036},{"$f":"DRE.EMG!BA28","v":-130031},{"$f":"DRE.EMG!BB28","v":-28187},{"$f":"DRE.EMG!BC28","v":-25771},{"$f":"DRE.EMG!BD28","v":-29755},{"$f":"DRE.EMG!BE28","v":-42117},{"$f":"DRE.EMG!BF28","v":-125830},{"$f":"DRE.EMG!BG28","v":-23635},{"$f":"DRE.EMG!BH28","v":-32642},{"$f":"DRE.EMG!BI28","v":-33375},{"$f":"DRE.EMG!BJ28","v":-42947},{"$f":"DRE.EMG!BK28","v":-132598},{"$f":"DRE.EMG!BL28","v":-26730},{"$f":"DRE.EMG!BM28","v":-34161},{"$f":"DRE.EMG!BN28","v":-30580},{"$f":"DRE.EMG!BO28","v":-47198},{"$f":"DRE.EMG!BP28","v":-138669},{"$f":"DRE.EMG!BQ28","v":-42147},{"$f":"DRE.EMG!BR28","v":-42531},{"$f":"DRE.EMG!BS28","v":-40429},{"$f":"DRE.EMG!BT28","v":-46124},{"$f":"DRE.EMG!BU28","v":-171231},{"$f":"DRE.EMG!BV28","v":-44950},{"$f":"DRE.EMG!BW28","v":-47635},{"$f":"DRE.EMG!BX28","v":-47457},{"$f":"DRE.EMG!BY28","v":-55467},{"$f":"DRE.EMG!CA28","v":-49766}]
[null,"Personnel",{"$f":"DRE.EMG!C29","v":-18443},{"$f":"DRE.EMG!D29","v":-4862},{"$f":"DRE.EMG!E29","v":-5113},{"$f":"DRE.EMG!F29","v":-5440},{"$f":"DRE.EMG!G29","v":-8171},{"$f":"DRE.EMG!H29","v":-23586},{"$f":"DRE.EMG!I29","v":-5224},{"$f":"DRE.EMG!J29","v":-10373},{"$f":"DRE.EMG!K29","v":-6268},{"$f":"DRE.EMG!L29","v":-7785},{"$f":"DRE.EMG!M29","v":-29650},{"$f":"DRE.EMG!N29","v":-6039},{"$f":"DRE.EMG!O29","v":-6343},{"$f":"DRE.EMG!P29","v":-7551},{"$f":"DRE.EMG!Q29","v":-9088},{"$f":"DRE.EMG!R29","v":-29021},{"$f":"DRE.EMG!S29","v":-7239},{"$f":"DRE.EMG!T29","v":-7212},{"$f":"DRE.EMG!U29","v":-7385},{"$f":"DRE.EMG!V29","v":-11491},{"$f":"DRE.EMG!W29","v":-33327},{"$f":"DRE.EMG!X29","v":-7762},{"$f":"DRE.EMG!Y29","v":-10143},{"$f":"DRE.EMG!Z29","v":-9093},{"$f":"DRE.EMG!AA29","v":-11056},{"$f":"DRE.EMG!AB29","v":-38054},{"$f":"DRE.EMG!AC29","v":-9034},{"$f":"DRE.EMG!AD29","v":-9414},{"$f":"DRE.EMG!AE29","v":-9907},{"$f":"DRE.EMG!AF29","v":-12570},{"$f":"DRE.EMG!AG29","v":-40925},{"$f":"DRE.EMG!AH29","v":-10181},{"$f":"DRE.EMG!AI29","v":-9930},{"$f":"DRE.EMG!AJ29","v":-11898},{"$f":"DRE.EMG!AK29","v":-13987},{"$f":"DRE.EMG!AL29","v":-45996},{"$f":"DRE.EMG!AM29","v":-12186.509459999999},{"$f":"DRE.EMG!AN29","v":-13021},{"$f":"DRE.EMG!AO29","v":-13465},{"$f":"DRE.EMG!AP29","v":-15496},{"$f":"DRE.EMG!AQ29","v":-54168.509460000001},{"$f":"DRE.EMG!AR29","v":-10315},{"$f":"DRE.EMG!AS29","v":-12564},{"$f":"DRE.EMG!AT29","v":-10938},{"$f":"DRE.EMG!AU29","v":-17825},{"$f":"DRE.EMG!AV29","v":-51642},{"$f":"DRE.EMG!AW29","v":-12682},{"$f":"DRE.EMG!AX29","v":-13727},{"$f":"DRE.EMG!AY29","v":-12643},{"$f":"DRE.EMG!AZ29","v":-19812},{"$f":"DRE.EMG!BA29","v":-58864},{"$f":"DRE.EMG!BB29","v":-11171},{"$f":"DRE.EMG!BC29","v":-10837},{"$f":"DRE.EMG!BD29","v":-10405},{"$f":"DRE.EMG!BE29","v":-20068},{"$f":"DRE.EMG!BF29","v":-52481},{"$f":"DRE.EMG!BG29","v":-12371},{"$f":"DRE.EMG!BH29","v":-13372},{"$f":"DRE.EMG!BI29","v":-12956},{"$f":"DRE.EMG!BJ29","v":-20014},{"$f":"DRE.EMG!BK29","v":-58713},{"$f":"DRE.EMG!BL29","v":-10918},{"$f":"DRE.EMG!BM29","v":-13674},{"$f":"DRE.EMG!BN29","v":-11287},{"$f":"DRE.EMG!BO29","v":-21051},{"$f":"DRE.EMG!BP29","v":-56930},{"$f":"DRE.EMG!BQ29","v":-15451},{"$f":"DRE.EMG!BR29","v":-15776},{"$f":"DRE.EMG!BS29","v":-16008},{"$f":"DRE.EMG!BT29","v":-19953},{"$f":"DRE.EMG!BU29","v":-67188},{"$f":"DRE.EMG!BV29","v":-19116},{"$f":"DRE.EMG!BW29","v":-22918},{"$f":"DRE.EMG!BX29","v":-20406},{"$f":"DRE.EMG!BY29","v":-24340},{"$f":"DRE.EMG!CA29","v":-21586}]
[null,"Pension Fund",{"$f":"DRE.EMG!C30","v":-190},{"$f":"DRE.EMG!D30","v":-50},{"$f":"DRE.EMG!E30","v":-53},{"$f":"DRE.EMG!F30","v":-64},{"$f":"DRE.EMG!G30","v":-77},{"$f":"DRE.EMG!H30","v":-244},{"$f":"DRE.EMG!I30","v":-75},{"$f":"DRE.EMG!J30","v":-38},{"$f":"DRE.EMG!K30","v":-58},{"$f":"DRE.EMG!L30","v":-57},{"$f":"DRE.EMG!M30","v":-228},{"$f":"DRE.EMG!N30","v":-65},{"$f":"DRE.EMG!O30","v":-70},{"$f":"DRE.EMG!P30","v":-77},{"$f":"DRE.EMG!Q30","v":-102},{"$f":"DRE.EMG!R30","v":-314},{"$f":"DRE.EMG!S30","v":-93},{"$f":"DRE.EMG!T30","v":-97},{"$f":"DRE.EMG!U30","v":-94},{"$f":"DRE.EMG!V30","v":-113},{"$f":"DRE.EMG!W30","v":-397},{"$f":"DRE.EMG!X30","v":-114},{"$f":"DRE.EMG!Y30","v":-1863},{"$f":"DRE.EMG!Z30","v":-372},{"$f":"DRE.EMG!AA30","v":-116},{"$f":"DRE.EMG!AB30","v":-2465},{"$f":"DRE.EMG!AC30","v":-128},{"$f":"DRE.EMG!AD30","v":-134},{"$f":"DRE.EMG!AE30","v":-139},{"$f":"DRE.EMG!AF30","v":-182},{"$f":"DRE.EMG!AG30","v":-583},{"$f":"DRE.EMG!AH30","v":-131},{"$f":"DRE.EMG!AI30","v":-145},{"$f":"DRE.EMG!AJ30","v":-155},{"$f":"DRE.EMG!AK30","v":-174},{"$f":"DRE.EMG!AL30","v":-605},{"$f":"DRE.EMG!AM30","v":-160.82467000000003},{"$f":"DRE.EMG!AN30","v":-197},{"$f":"DRE.EMG!AO30","v":-177},{"$f":"DRE.EMG!AP30","v":-259},{"$f":"DRE.EMG!AQ30","v":-793.82466999999997},{"$f":"DRE.EMG!AR30","v":-501},{"$f":"DRE.EMG!AS30","v":-514},{"$f":"DRE.EMG!AT30","v":-602},{"$f":"DRE.EMG!AU30","v":-558},{"$f":"DRE.EMG!AV30","v":-2175},{"$f":"DRE.EMG!AW30","v":-399},{"$f":"DRE.EMG!AX30","v":-467},{"$f":"DRE.EMG!AY30","v":-519},{"$f":"DRE.EMG!AZ30","v":-349},{"$f":"DRE.EMG!BA30","v":-1734},{"$f":"DRE.EMG!BB30","v":-662},{"$f":"DRE.EMG!BC30","v":1325},{"$f":"DRE.EMG!BD30","v":-895},{"$f":"DRE.EMG!BE30","v":-134},{"$f":"DRE.EMG!BF30","v":-366},{"$f":"DRE.EMG!BG30","v":-369},{"$f":"DRE.EMG!BH30","v":-524},{"$f":"DRE.EMG!BI30","v":-411},{"$f":"DRE.EMG!BJ30","v":-352},{"$f":"DRE.EMG!BK30","v":-1656},{"$f":"DRE.EMG!BL30","v":-528},{"$f":"DRE.EMG!BM30","v":-676},{"$f":"DRE.EMG!BN30","v":-473},{"$f":"DRE.EMG!BO30","v":-575},{"$f":"DRE.EMG!BP30","v":-2252},{"$f":"DRE.EMG!BQ30","v":-1084},{"$f":"DRE.EMG!BR30","v":-748},{"$f":"DRE.EMG!BS30","v":-782},{"$f":"DRE.EMG!BT30","v":-266},{"$f":"DRE.EMG!BU30","v":-2880},{"$f":"DRE.EMG!BV30","v":-518},{"$f":"DRE.EMG!BW30","v":-1124},{"$f":"DRE.EMG!BX30","v":-1016},{"$f":"DRE.EMG!BY30","v":-1155},{"$f":"DRE.EMG!CA30","v":-1122}]
[null,"Material",{"$f":"DRE.EMG!C31","v":-4218},{"$f":"DRE.EMG!D31","v":-1019},{"$f":"DRE.EMG!E31","v":-1056},{"$f":"DRE.EMG!F31","v":-1132},{"$f":"DRE.EMG!G31","v":-1774},{"$f":"DRE.EMG!H31","v":-4981},{"$f":"DRE.EMG!I31","v":-1147},{"$f":"DRE.EMG!J31","v":-1222},{"$f":"DRE.EMG!K31","v":-1406},{"$f":"DRE.EMG!L31","v":-1284},{"$f":"DRE.EMG!M31","v":-5059},{"$f":"DRE.EMG!N31","v":-1309},{"$f":"DRE.EMG!O31","v":-1256},{"$f":"DRE.EMG!P31","v":-1314},{"$f":"DRE.EMG!Q31","v":-1367},{"$f":"DRE.EMG!R31","v":-5246},{"$f":"DRE.EMG!S31","v":-1141},{"$f":"DRE.EMG!T31","v":-1008},{"$f":"DRE.EMG!U31","v":-972},{"$f":"DRE.EMG!V31","v":-1259},{"$f":"DRE.EMG!W31","v":-4380},{"$f":"DRE.EMG!X31","v":-981},{"$f":"DRE.EMG!Y31","v":-1241},{"$f":"DRE.EMG!Z31","v":-1235},{"$f":"DRE.EMG!AA31","v":-1863},{"$f":"DRE.EMG!AB31","v":-5320},{"$f":"DRE.EMG!AC31","v":-1243},{"$f":"DRE.EMG!AD31","v":-1359},{"$f":"DRE.EMG!AE31","v":-1215},{"$f":"DRE.EMG!AF31","v":-1083},{"$f":"DRE.EMG!AG31","v":-4900},{"$f":"DRE.EMG!AH31","v":-1919},{"$f":"DRE.EMG!AI31","v":-1420},{"$f":"DRE.EMG!AJ31","v":-1045},{"$f":"DRE.EMG!AK31","v":-1706},{"$f":"DRE.EMG!AL31","v":-6090},{"$f":"DRE.EMG!AM31","v":-1710.5949000000001},{"$f":"DRE.EMG!AN31","v":-1669},{"$f":"DRE.EMG!AO31","v":-1882},{"$f":"DRE.EMG!AP31","v":-2092},{"$f":"DRE.EMG!AQ31","v":-7353.5949000000001},{"$f":"DRE.EMG!AR31","v":-1673},{"$f":"DRE.EMG!AS31","v":-1798},{"$f":"DRE.EMG!AT31","v":-1555},{"$f":"DRE.EMG!AU31","v":-2158},{"$f":"DRE.EMG!AV31","v":-7184},{"$f":"DRE.EMG!AW31","v":-1992},{"$f":"DRE.EMG!AX31","v":-2116},{"$f":"DRE.EMG!AY31","v":-1508},{"$f":"DRE.EMG!AZ31","v":-2609},{"$f":"DRE.EMG!BA31","v":-8225},{"$f":"DRE.EMG!BB31","v":-1994},{"$f":"DRE.EMG!BC31","v":-1795},{"$f":"DRE.EMG!BD31","v":-2316},{"$f":"DRE.EMG!BE31","v":-2292},{"$f":"DRE.EMG!BF31","v":-8397},{"$f":"DRE.EMG!BG31","v":-1956},{"$f":"DRE.EMG!BH31","v":-2724},{"$f":"DRE.EMG!BI31","v":-2270},{"$f":"DRE.EMG!BJ31","v":-2813},{"$f":"DRE.EMG!BK31","v":-9763},{"$f":"DRE.EMG!BL31","v":-2307},{"$f":"DRE.EMG!BM31","v":-3067},{"$f":"DRE.EMG!BN31","v":-2809},{"$f":"DRE.EMG!BO31","v":-2963},{"$f":"DRE.EMG!BP31","v":-11146},{"$f":"DRE.EMG!BQ31","v":-3598},{"$f":"DRE.EMG!BR31","v":-3437},{"$f":"DRE.EMG!BS31","v":-3529},{"$f":"DRE.EMG!BT31","v":-3657},{"$f":"DRE.EMG!BU31","v":-14221},{"$f":"DRE.EMG!BV31","v":-3749},{"$f":"DRE.EMG!BW31","v":-3312},{"$f":"DRE.EMG!BX31","v":-3681},{"$f":"DRE.EMG!BY31","v":-4033},{"$f":"DRE.EMG!CA31","v":-3298}]
[null,"Outsourced Services",{"$f":"DRE.EMG!C32","v":-38544},{"$f":"DRE.EMG!D32","v":-10185},{"$f":"DRE.EMG!E32","v":-10784},{"$f":"DRE.EMG!F32","v":-10470},{"$f":"DRE.EMG!G32","v":-12098},{"$f":"DRE.EMG!H32","v":-43537},{"$f":"DRE.EMG!I32","v":-11467},{"$f":"DRE.EMG!J32","v":-11993},{"$f":"DRE.EMG!K32","v":-11506},{"$f":"DRE.EMG!L32","v":-12511},{"$f":"DRE.EMG!M32","v":-47477},{"$f":"DRE.EMG!N32","v":-11679},{"$f":"DRE.EMG!O32","v":-12883},{"$f":"DRE.EMG!P32","v":-12000},{"$f":"DRE.EMG!Q32","v":-13196},{"$f":"DRE.EMG!R32","v":-49758},{"$f":"DRE.EMG!S32","v":-12511},{"$f":"DRE.EMG!T32","v":-12924},{"$f":"DRE.EMG!U32","v":-13203},{"$f":"DRE.EMG!V32","v":-13737},{"$f":"DRE.EMG!W32","v":-52375},{"$f":"DRE.EMG!X32","v":-13036},{"$f":"DRE.EMG!Y32","v":-14063},{"$f":"DRE.EMG!Z32","v":-14235},{"$f":"DRE.EMG!AA32","v":-14814},{"$f":"DRE.EMG!AB32","v":-56148},{"$f":"DRE.EMG!AC32","v":-13805},{"$f":"DRE.EMG!AD32","v":-14939},{"$f":"DRE.EMG!AE32","v":-14677},{"$f":"DRE.EMG!AF32","v":-18252},{"$f":"DRE.EMG!AG32","v":-61673},{"$f":"DRE.EMG!AH32","v":-15973},{"$f":"DRE.EMG!AI32","v":-16623},{"$f":"DRE.EMG!AJ32","v":-16543},{"$f":"DRE.EMG!AK32","v":-16517},{"$f":"DRE.EMG!AL32","v":-65656},{"$f":"DRE.EMG!AM32","v":-13586.989440000001},{"$f":"DRE.EMG!AN32","v":-11197},{"$f":"DRE.EMG!AO32","v":-11475},{"$f":"DRE.EMG!AP32","v":-12448},{"$f":"DRE.EMG!AQ32","v":-48706.989440000005},{"$f":"DRE.EMG!AR32","v":-11381},{"$f":"DRE.EMG!AS32","v":-11335},{"$f":"DRE.EMG!AT32","v":-12834},{"$f":"DRE.EMG!AU32","v":-13760},{"$f":"DRE.EMG!AV32","v":-49310},{"$f":"DRE.EMG!AW32","v":-11323},{"$f":"DRE.EMG!AX32","v":-13574},{"$f":"DRE.EMG!AY32","v":-13783},{"$f":"DRE.EMG!AZ32","v":-13935},{"$f":"DRE.EMG!BA32","v":-52615},{"$f":"DRE.EMG!BB32","v":-12194},{"$f":"DRE.EMG!BC32","v":-12740},{"$f":"DRE.EMG!BD32","v":-13940},{"$f":"DRE.EMG!BE32","v":-16840},{"$f":"DRE.EMG!BF32","v":-55714},{"$f":"DRE.EMG!BG32","v":-13891},{"$f":"DRE.EMG!BH32","v":-14282},{"$f":"DRE.EMG!BI32","v":-14831},{"$f":"DRE.EMG!BJ32","v":-17252},{"$f":"DRE.EMG!BK32","v":-60256},{"$f":"DRE.EMG!BL32","v":-11114},{"$f":"DRE.EMG!BM32","v":-14758},{"$f":"DRE.EMG!BN32","v":-12745},{"$f":"DRE.EMG!BO32","v":-18100},{"$f":"DRE.EMG!BP32","v":-56717},{"$f":"DRE.EMG!BQ32","v":-19288},{"$f":"DRE.EMG!BR32","v":-18796},{"$f":"DRE.EMG!BS32","v":-17408},{"$f":"DRE.EMG!BT32","v":-18750},{"$f":"DRE.EMG!BU32","v":-74242},{"$f":"DRE.EMG!BV32","v":-17636},{"$f":"DRE.EMG!BW32","v":-17452},{"$f":"DRE.EMG!BX32","v":-19301},{"$f":"DRE.EMG!BY32","v":-21299},{"$f":"DRE.EMG!CA32","v":-19095}]
[null,"Other Expenses",{"$f":"DRE.EMG!C33","v":-5783},{"$f":"DRE.EMG!D33","v":-1556},{"$f":"DRE.EMG!E33","v":-1560},{"$f":"DRE.EMG!F33","v":-2326},{"$f":"DRE.EMG!G33","v":-1056},{"$f":"DRE.EMG!H33","v":-6498},{"$f":"DRE.EMG!I33","v":-1700},{"$f":"DRE.EMG!J33","v":-1271},{"$f":"DRE.EMG!K33","v":-1591},{"$f":"DRE.EMG!L33","v":-1582},{"$f":"DRE.EMG!M33","v":-6144},{"$f":"DRE.EMG!N33","v":-1629},{"$f":"DRE.EMG!O33","v":-1679},{"$f":"DRE.EMG!P33","v":1268},{"$f":"DRE.EMG!Q33","v":-4890},{"$f":"DRE.EMG!R33","v":-6930},{"$f":"DRE.EMG!S33","v":-1714},{"$f":"DRE.EMG!T33","v":-1827},{"$f":"DRE.EMG!U33","v":-1409},{"$f":"DRE.EMG!V33","v":-2163},{"$f":"DRE.EMG!W33","v":-7113},{"$f":"DRE.EMG!X33","v":-2921},{"$f":"DRE.EMG!Y33","v":-1053},{"$f":"DRE.EMG!Z33","v":-1556},{"$f":"DRE.EMG!AA33","v":-1329},{"$f":"DRE.EMG!AB33","v":-6859},{"$f":"DRE.EMG!AC33","v":-3072},{"$f":"DRE.EMG!AD33","v":-2268},{"$f":"DRE.EMG!AE33","v":-1354},{"$f":"DRE.EMG!AF33","v":-1591},{"$f":"DRE.EMG!AG33","v":-8285},{"$f":"DRE.EMG!AH33","v":-2092},{"$f":"DRE.EMG!AI33","v":-303},{"$f":"DRE.EMG!AJ33","v":-2113},{"$f":"DRE.EMG!AK33","v":-2090},{"$f":"DRE.EMG!AL33","v":-6598},{"$f":"DRE.EMG!AM33","v":-2869.35194},{"$f":"DRE.EMG!AN33","v":-1561},{"$f":"DRE.EMG!AO33","v":-1921},{"$f":"DRE.EMG!AP33","v":-3321},{"$f":"DRE.EMG!AQ33","v":-9672.3519400000005},{"$f":"DRE.EMG!AR33","v":-1879},{"$f":"DRE.EMG!AS33","v":-2247},{"$f":"DRE.EMG!AT33","v":-1728},{"$f":"DRE.EMG!AU33","v":-3817},{"$f":"DRE.EMG!AV33","v":-9671},{"$f":"DRE.EMG!AW33","v":-1222},{"$f":"DRE.EMG!AX33","v":-2285},{"$f":"DRE.EMG!AY33","v":-1755},{"$f":"DRE.EMG!AZ33","v":-3331},{"$f":"DRE.EMG!BA33","v":-8593},{"$f":"DRE.EMG!BB33","v":-2166},{"$f":"DRE.EMG!BC33","v":-1724},{"$f":"DRE.EMG!BD33","v":-2199},{"$f":"DRE.EMG!BE33","v":-2783},{"$f":"DRE.EMG!BF33","v":-8872},{"$f":"DRE.EMG!BG33","v":4953},{"$f":"DRE.EMG!BH33","v":-1740},{"$f":"DRE.EMG!BI33","v":-2907},{"$f":"DRE.EMG!BJ33","v":-2516},{"$f":"DRE.EMG!BK33","v":-2210},{"$f":"DRE.EMG!BL33","v":-1863},{"$f":"DRE.EMG!BM33","v":-1986},{"$f":"DRE.EMG!BN33","v":-3266},{"$f":"DRE.EMG!BO33","v":-4509},{"$f":"DRE.EMG!BP33","v":-11624},{"$f":"DRE.EMG!BQ33","v":-2726},{"$f":"DRE.EMG!BR33","v":-3774},{"$f":"DRE.EMG!BS33","v":-2702},{"$f":"DRE.EMG!BT33","v":-3498},{"$f":"DRE.EMG!BU33","v":-12700},{"$f":"DRE.EMG!BV33","v":-3931},{"$f":"DRE.EMG!BW33","v":-2829},{"$f":"DRE.EMG!BX33","v":-3053},{"$f":"DRE.EMG!BY33","v":-4640},{"$f":"DRE.EMG!CA33","v":-4665}]
[null,"Fines and Compensation",{"$f":"DRE.EMG!C34","v":0},{"$f":"DRE.EMG!D34","v":0},{"$f":"DRE.EMG!E34","v":0},{"$f":"DRE.EMG!F34","v":0},{"$f":"DRE.EMG!G34","v":0},{"$f":"DRE.EMG!H34","v":0},{"$f":"DRE.EMG!I34","v":0},{"$f":"DRE.EMG!J34","v":0},{"$f":"DRE.EMG!K34","v":0},{"$f":"DRE.EMG!L34","v":0},{"$f":"DRE.EMG!M34","v":0},{"$f":"DRE.EMG!N34","v":0},{"$f":"DRE.EMG!O34","v":0},{"$f":"DRE.EMG!P34","v":0},{"$f":"DRE.EMG!Q34","v":0},{"$f":"DRE.EMG!R34","v":0},{"$f":"DRE.EMG!S34","v":0},{"$f":"DRE.EMG!T34","v":0},{"$f":"DRE.EMG!U34","v":0},{"$f":"DRE.EMG!V34","v":0},{"$f":"DRE.EMG!W34","v":0},{"$f":"DRE.EMG!X34","v":0},{"$f":"DRE.EMG!Y34","v":0},{"$f":"DRE.EMG!Z34","v":0},{"$f":"DRE.EMG!AA34","v":0},{"$f":"DRE.EMG!AB34","v":0},{"$f":"DRE.EMG!AC34","v":-244},{"$f":"DRE.EMG!AD34","v":-214},{"$f":"DRE.EMG!AE34","v":-102},{"$f":"DRE.EMG!AF34","v":-125},{"$f":"DRE.EMG!AG34","v":-685},{"$f":"DRE.EMG!AH34","v":-440},{"$f":"DRE.EMG!AI34","v":1024},{"$f":"DRE.EMG!AJ34","v":-167},{"$f":"DRE.EMG!AK34","v":-234},{"$f":"DRE.EMG!AL34","v":183},{"$f":"DRE.EMG!AM34","v":-443.48051000000004},{"$f":"DRE.EMG!AN34","v":-243.94455000000005},{"$f":"DRE.EMG!AO34","v":-136},{"$f":"DRE.EMG!AP34","v":-314.98215999999996},{"$f":"DRE.EMG!AQ34","v":-1138.4072200000001},{"$f":"DRE.EMG!AR34","v":-369},{"$f":"DRE.EMG!AS34","v":-48},{"$f":"DRE.EMG!AT34","v":-37},{"$f":"DRE.EMG!AU34","v":-100},{"$f":"DRE.EMG!AV34","v":-554},{"$f":"DRE.EMG!AW34","v":97},{"$f":"DRE.EMG!AX34","v":-55},{"$f":"DRE.EMG!AY34","v":-45},{"$f":"DRE.EMG!AZ34","v":-25},{"$f":"DRE.EMG!BA34","v":-28},{"$f":"DRE.EMG!BB34","v":-373},{"$f":"DRE.EMG!BC34","v":-13},{"$f":"DRE.EMG!BD34","v":-60},{"$f":"DRE.EMG!BE34","v":-55},{"$f":"DRE.EMG!BF34","v":-501},{"$f":"DRE.EMG!BG34","v":6582},{"$f":"DRE.EMG!BH34","v":0},{"$f":"DRE.EMG!BI34","v":-642},{"$f":"DRE.EMG!BJ34","v":92},{"$f":"DRE.EMG!BK34","v":6032},{"$f":"DRE.EMG!BL34","v":-42},{"$f":"DRE.EMG!BM34","v":-43},{"$f":"DRE.EMG!BN34","v":-141},{"$f":"DRE.EMG!BO34","v":-137},{"$f":"DRE.EMG!BP34","v":-363},{"$f":"DRE.EMG!BQ34","v":-68},{"$f":"DRE.EMG!BR34","v":-240},{"$f":"DRE.EMG!BS34","v":-171},{"$f":"DRE.EMG!BT34","v":-47},{"$f":"DRE.EMG!BU34","v":-526},{"$f":"DRE.EMG!BV34","v":-29},{"$f":"DRE.EMG!BW34","v":29},{"$f":"DRE.EMG!BX34","v":0},{"$f":"DRE.EMG!BY34","v":0},{"$f":"DRE.EMG!CA34","v":-2}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.EMG!C35","v":0},{"$f":"DRE.EMG!D35","v":0},{"$f":"DRE.EMG!E35","v":0},{"$f":"DRE.EMG!F35","v":0},{"$f":"DRE.EMG!G35","v":0},{"$f":"DRE.EMG!H35","v":0},{"$f":"DRE.EMG!I35","v":0},{"$f":"DRE.EMG!J35","v":0},{"$f":"DRE.EMG!K35","v":0},{"$f":"DRE.EMG!L35","v":0},{"$f":"DRE.EMG!M35","v":0},{"$f":"DRE.EMG!N35","v":0},{"$f":"DRE.EMG!O35","v":0},{"$f":"DRE.EMG!P35","v":0},{"$f":"DRE.EMG!Q35","v":0},{"$f":"DRE.EMG!R35","v":0},{"$f":"DRE.EMG!S35","v":0},{"$f":"DRE.EMG!T35","v":0},{"$f":"DRE.EMG!U35","v":0},{"$f":"DRE.EMG!V35","v":0},{"$f":"DRE.EMG!W35","v":0},{"$f":"DRE.EMG!X35","v":0},{"$f":"DRE.EMG!Y35","v":0},{"$f":"DRE.EMG!Z35","v":0},{"$f":"DRE.EMG!AA35","v":0},{"$f":"DRE.EMG!AB35","v":0},{"$f":"DRE.EMG!AC35","v":-1261},{"$f":"DRE.EMG!AD35","v":-546},{"$f":"DRE.EMG!AE35","v":69},{"$f":"DRE.EMG!AF35","v":-350},{"$f":"DRE.EMG!AG35","v":-2088},{"$f":"DRE.EMG!AH35","v":-370},{"$f":"DRE.EMG!AI35","v":-53},{"$f":"DRE.EMG!AJ35","v":-280},{"$f":"DRE.EMG!AK35","v":-69},{"$f":"DRE.EMG!AL35","v":-772},{"$f":"DRE.EMG!AM35","v":-131.53276},{"$f":"DRE.EMG!AN35","v":-195.54377999999997},{"$f":"DRE.EMG!AO35","v":-530},{"$f":"DRE.EMG!AP35","v":-1078},{"$f":"DRE.EMG!AQ35","v":-1935.07654},{"$f":"DRE.EMG!AR35","v":-194},{"$f":"DRE.EMG!AS35","v":-923},{"$f":"DRE.EMG!AT35","v":-345},{"$f":"DRE.EMG!AU35","v":-1752},{"$f":"DRE.EMG!AV35","v":-3214},{"$f":"DRE.EMG!AW35","v":-106},{"$f":"DRE.EMG!AX35","v":-544},{"$f":"DRE.EMG!AY35","v":-433},{"$f":"DRE.EMG!AZ35","v":-766.42146000000002},{"$f":"DRE.EMG!BA35","v":-1849.42146},{"$f":"DRE.EMG!BB35","v":-425},{"$f":"DRE.EMG!BC35","v":-82},{"$f":"DRE.EMG!BD35","v":-249},{"$f":"DRE.EMG!BE35","v":-313},{"$f":"DRE.EMG!BF35","v":-1069},{"$f":"DRE.EMG!BG35","v":-190},{"$f":"DRE.EMG!BH35","v":-495},{"$f":"DRE.EMG!BI35","v":-568},{"$f":"DRE.EMG!BJ35","v":-952},{"$f":"DRE.EMG!BK35","v":-2205},{"$f":"DRE.EMG!BL35","v":0},{"$f":"DRE.EMG!BM35","v":0},{"$f":"DRE.EMG!BN35","v":0},{"$f":"DRE.EMG!BO35","v":0},{"$f":"DRE.EMG!BP35","v":0},{"$f":"DRE.EMG!BQ35","v":0},{"$f":"DRE.EMG!BR35","v":0},{"$f":"DRE.EMG!BS35","v":0},{"$f":"DRE.EMG!BT35","v":0},{"$f":"DRE.EMG!BU35","v":0},{"$f":"DRE.EMG!BV35","v":0},{"$f":"DRE.EMG!BW35","v":0},{"$f":"DRE.EMG!BX35","v":0},{"$f":"DRE.EMG!BY35","v":0},{"$f":"DRE.EMG!CA35","v":0}]
[null,"Others",{"$f":"DRE.EMG!C36","v":0},{"$f":"DRE.EMG!D36","v":0},{"$f":"DRE.EMG!E36","v":0},{"$f":"DRE.EMG!F36","v":0},{"$f":"DRE.EMG!G36","v":0},{"$f":"DRE.EMG!H36","v":0},{"$f":"DRE.EMG!I36","v":0},{"$f":"DRE.EMG!J36","v":0},{"$f":"DRE.EMG!K36","v":0},{"$f":"DRE.EMG!L36","v":0},{"$f":"DRE.EMG!M36","v":0},{"$f":"DRE.EMG!N36","v":0},{"$f":"DRE.EMG!O36","v":0},{"$f":"DRE.EMG!P36","v":0},{"$f":"DRE.EMG!Q36","v":0},{"$f":"DRE.EMG!R36","v":0},{"$f":"DRE.EMG!S36","v":0},{"$f":"DRE.EMG!T36","v":0},{"$f":"DRE.EMG!U36","v":0},{"$f":"DRE.EMG!V36","v":0},{"$f":"DRE.EMG!W36","v":0},{"$f":"DRE.EMG!X36","v":0},{"$f":"DRE.EMG!Y36","v":0},{"$f":"DRE.EMG!Z36","v":0},{"$f":"DRE.EMG!AA36","v":0},{"$f":"DRE.EMG!AB36","v":0},{"$f":"DRE.EMG!AC36","v":-1567},{"$f":"DRE.EMG!AD36","v":-1508},{"$f":"DRE.EMG!AE36","v":-1321},{"$f":"DRE.EMG!AF36","v":-1116},{"$f":"DRE.EMG!AG36","v":-5512},{"$f":"DRE.EMG!AH36","v":-1282},{"$f":"DRE.EMG!AI36","v":-1274},{"$f":"DRE.EMG!AJ36","v":-1666},{"$f":"DRE.EMG!AK36","v":-1787},{"$f":"DRE.EMG!AL36","v":-6009},{"$f":"DRE.EMG!AM36","v":-2294.3386700000001},{"$f":"DRE.EMG!AN36","v":-1121.5116699999999},{"$f":"DRE.EMG!AO36","v":-1255},{"$f":"DRE.EMG!AP36","v":-1928.01784},{"$f":"DRE.EMG!AQ36","v":-6598.8681799999995},{"$f":"DRE.EMG!AR36","v":-1316},{"$f":"DRE.EMG!AS36","v":-1276},{"$f":"DRE.EMG!AT36","v":-1346},{"$f":"DRE.EMG!AU36","v":-1965},{"$f":"DRE.EMG!AV36","v":-5903},{"$f":"DRE.EMG!AW36","v":-1213},{"$f":"DRE.EMG!AX36","v":-1686},{"$f":"DRE.EMG!AY36","v":-1277},{"$f":"DRE.EMG!AZ36","v":-2539.57854},{"$f":"DRE.EMG!BA36","v":-6715.5785400000004},{"$f":"DRE.EMG!BB36","v":-1368},{"$f":"DRE.EMG!BC36","v":-1629},{"$f":"DRE.EMG!BD36","v":-1890},{"$f":"DRE.EMG!BE36","v":-2415},{"$f":"DRE.EMG!BF36","v":-7302},{"$f":"DRE.EMG!BG36","v":-1440},{"$f":"DRE.EMG!BH36","v":-1244},{"$f":"DRE.EMG!BI36","v":-1697},{"$f":"DRE.EMG!BJ36","v":-1656},{"$f":"DRE.EMG!BK36","v":-6037},{"$f":"DRE.EMG!BL36","v":-1821},{"$f":"DRE.EMG!BM36","v":-1943},{"$f":"DRE.EMG!BN36","v":-3125},{"$f":"DRE.EMG!BO36","v":-4372},{"$f":"DRE.EMG!BP36","v":-11261},{"$f":"DRE.EMG!BQ36","v":-2658},{"$f":"DRE.EMG!BR36","v":-3534},{"$f":"DRE.EMG!BS36","v":-2531},{"$f":"DRE.EMG!BT36","v":-3451},{"$f":"DRE.EMG!BU36","v":-12174},{"$f":"DRE.EMG!BV36","v":-3902},{"$f":"DRE.EMG!BW36","v":-2858},{"$f":"DRE.EMG!BX36","v":-3053},{"$f":"DRE.EMG!BY36","v":-4640},{"$f":"DRE.EMG!CA36","v":-4663}]
[null,"Provisions/Reversals",{"$f":"DRE.EMG!C37","v":-7095},{"$f":"DRE.EMG!D37","v":-1362},{"$f":"DRE.EMG!E37","v":-3152},{"$f":"DRE.EMG!F37","v":183},{"$f":"DRE.EMG!G37","v":18989},{"$f":"DRE.EMG!H37","v":14658},{"$f":"DRE.EMG!I37","v":-638},{"$f":"DRE.EMG!J37","v":6134},{"$f":"DRE.EMG!K37","v":-500},{"$f":"DRE.EMG!L37","v":-756},{"$f":"DRE.EMG!M37","v":4240},{"$f":"DRE.EMG!N37","v":-1697},{"$f":"DRE.EMG!O37","v":-130},{"$f":"DRE.EMG!P37","v":-296},{"$f":"DRE.EMG!Q37","v":1141},{"$f":"DRE.EMG!R37","v":-982},{"$f":"DRE.EMG!S37","v":-673},{"$f":"DRE.EMG!T37","v":1058},{"$f":"DRE.EMG!U37","v":435},{"$f":"DRE.EMG!V37","v":87},{"$f":"DRE.EMG!W37","v":907},{"$f":"DRE.EMG!X37","v":-401},{"$f":"DRE.EMG!Y37","v":-656},{"$f":"DRE.EMG!Z37","v":-907},{"$f":"DRE.EMG!AA37","v":1018},{"$f":"DRE.EMG!AB37","v":-946},{"$f":"DRE.EMG!AC37","v":141},{"$f":"DRE.EMG!AD37","v":-375},{"$f":"DRE.EMG!AE37","v":-6700},{"$f":"DRE.EMG!AF37","v":530.50630000000001},{"$f":"DRE.EMG!AG37","v":-6403.4937},{"$f":"DRE.EMG!AH37","v":-3280},{"$f":"DRE.EMG!AI37","v":2261},{"$f":"DRE.EMG!AJ37","v":-997},{"$f":"DRE.EMG!AK37","v":-201},{"$f":"DRE.EMG!AL37","v":-2217},{"$f":"DRE.EMG!AM37","v":-401.15930000000003},{"$f":"DRE.EMG!AN37","v":544},{"$f":"DRE.EMG!AO37","v":-245},{"$f":"DRE.EMG!AP37","v":2142},{"$f":"DRE.EMG!AQ37","v":2039.8407},{"$f":"DRE.EMG!AR37","v":-531},{"$f":"DRE.EMG!AS37","v":366},{"$f":"DRE.EMG!AT37","v":-811},{"$f":"DRE.EMG!AU37","v":1075},{"$f":"DRE.EMG!AV37","v":99},{"$f":"DRE.EMG!AW37","v":-423},{"$f":"DRE.EMG!AX37","v":-735},{"$f":"DRE.EMG!AY37","v":-87},{"$f":"DRE.EMG!AZ37","v":2215},{"$f":"DRE.EMG!BA37","v":970},{"$f":"DRE.EMG!BB37","v":-2299},{"$f":"DRE.EMG!BC37","v":-2320},{"$f":"DRE.EMG!BD37","v":147},{"$f":"DRE.EMG!BE37","v":787},{"$f":"DRE.EMG!BF37","v":-3685},{"$f":"DRE.EMG!BG37","v":-981},{"$f":"DRE.EMG!BH37","v":-1074},{"$f":"DRE.EMG!BI37","v":-2913},{"$f":"DRE.EMG!BJ37","v":1592},{"$f":"DRE.EMG!BK37","v":-3376},{"$f":"DRE.EMG!BL37","v":-2133},{"$f":"DRE.EMG!BM37","v":-2605},{"$f":"DRE.EMG!BN37","v":250},{"$f":"DRE.EMG!BO37","v":15600},{"$f":"DRE.EMG!BP37","v":11112},{"$f":"DRE.EMG!BQ37","v":-2041},{"$f":"DRE.EMG!BR37","v":-1672},{"$f":"DRE.EMG!BS37","v":-1967},{"$f":"DRE.EMG!BT37","v":-531},{"$f":"DRE.EMG!BU37","v":-6211},{"$f":"DRE.EMG!BV37","v":-1835},{"$f":"DRE.EMG!BW37","v":-2016},{"$f":"DRE.EMG!BX37","v":-1598},{"$f":"DRE.EMG!BY37","v":-2237},{"$f":"DRE.EMG!CA37","v":-541}]
[null,"Contingencies",{"$f":"DRE.EMG!C38","v":-1925},{"$f":"DRE.EMG!D38","v":-241},{"$f":"DRE.EMG!E38","v":-1834},{"$f":"DRE.EMG!F38","v":1808},{"$f":"DRE.EMG!G38","v":-749},{"$f":"DRE.EMG!H38","v":-1016},{"$f":"DRE.EMG!I38","v":-160},{"$f":"DRE.EMG!J38","v":6490},{"$f":"DRE.EMG!K38","v":-104},{"$f":"DRE.EMG!L38","v":-789},{"$f":"DRE.EMG!M38","v":5437},{"$f":"DRE.EMG!N38","v":-435},{"$f":"DRE.EMG!O38","v":-12},{"$f":"DRE.EMG!P38","v":671},{"$f":"DRE.EMG!Q38","v":-449},{"$f":"DRE.EMG!R38","v":-225},{"$f":"DRE.EMG!S38","v":-421},{"$f":"DRE.EMG!T38","v":475},{"$f":"DRE.EMG!U38","v":688},{"$f":"DRE.EMG!V38","v":51},{"$f":"DRE.EMG!W38","v":793},{"$f":"DRE.EMG!X38","v":153},{"$f":"DRE.EMG!Y38","v":-375},{"$f":"DRE.EMG!Z38","v":-36},{"$f":"DRE.EMG!AA38","v":341},{"$f":"DRE.EMG!AB38","v":83},{"$f":"DRE.EMG!AC38","v":-132},{"$f":"DRE.EMG!AD38","v":677},{"$f":"DRE.EMG!AE38","v":-6495},{"$f":"DRE.EMG!AF38","v":1174},{"$f":"DRE.EMG!AG38","v":-4776},{"$f":"DRE.EMG!AH38","v":410},{"$f":"DRE.EMG!AI38","v":854},{"$f":"DRE.EMG!AJ38","v":-710},{"$f":"DRE.EMG!AK38","v":51},{"$f":"DRE.EMG!AL38","v":605},{"$f":"DRE.EMG!AM38","v":154.73111999999995},{"$f":"DRE.EMG!AN38","v":317},{"$f":"DRE.EMG!AO38","v":313},{"$f":"DRE.EMG!AP38","v":2266},{"$f":"DRE.EMG!AQ38","v":3050.7311199999999},{"$f":"DRE.EMG!AR38","v":259},{"$f":"DRE.EMG!AS38","v":811},{"$f":"DRE.EMG!AT38","v":-137},{"$f":"DRE.EMG!AU38","v":1491},{"$f":"DRE.EMG!AV38","v":2424},{"$f":"DRE.EMG!AW38","v":458},{"$f":"DRE.EMG!AX38","v":182},{"$f":"DRE.EMG!AY38","v":283},{"$f":"DRE.EMG!AZ38","v":1668},{"$f":"DRE.EMG!BA38","v":2591},{"$f":"DRE.EMG!BB38","v":70},{"$f":"DRE.EMG!BC38","v":1379},{"$f":"DRE.EMG!BD38","v":-7},{"$f":"DRE.EMG!BE38","v":514},{"$f":"DRE.EMG!BF38","v":1956},{"$f":"DRE.EMG!BG38","v":-260},{"$f":"DRE.EMG!BH38","v":134},{"$f":"DRE.EMG!BI38","v":-118},{"$f":"DRE.EMG!BJ38","v":141},{"$f":"DRE.EMG!BK38","v":-103},{"$f":"DRE.EMG!BL38","v":-348},{"$f":"DRE.EMG!BM38","v":-535},{"$f":"DRE.EMG!BN38","v":931},{"$f":"DRE.EMG!BO38","v":-2200},{"$f":"DRE.EMG!BP38","v":-2152},{"$f":"DRE.EMG!BQ38","v":-190},{"$f":"DRE.EMG!BR38","v":-346},{"$f":"DRE.EMG!BS38","v":-643},{"$f":"DRE.EMG!BT38","v":-347},{"$f":"DRE.EMG!BU38","v":-1526},{"$f":"DRE.EMG!BV38","v":-302},{"$f":"DRE.EMG!BW38","v":-425},{"$f":"DRE.EMG!BX38","v":-695},{"$f":"DRE.EMG!BY38","v":-496},{"$f":"DRE.EMG!CA38","v":412}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.EMG!C39","v":-5170},{"$f":"DRE.EMG!D39","v":-1121},{"$f":"DRE.EMG!E39","v":-1318},{"$f":"DRE.EMG!F39","v":-1625},{"$f":"DRE.EMG!G39","v":19738},{"$f":"DRE.EMG!H39","v":15674},{"$f":"DRE.EMG!I39","v":-478},{"$f":"DRE.EMG!J39","v":-356},{"$f":"DRE.EMG!K39","v":-396},{"$f":"DRE.EMG!L39","v":33},{"$f":"DRE.EMG!M39","v":-1197},{"$f":"DRE.EMG!N39","v":-1262},{"$f":"DRE.EMG!O39","v":-118},{"$f":"DRE.EMG!P39","v":-967},{"$f":"DRE.EMG!Q39","v":1590},{"$f":"DRE.EMG!R39","v":-757},{"$f":"DRE.EMG!S39","v":-252},{"$f":"DRE.EMG!T39","v":583},{"$f":"DRE.EMG!U39","v":-253},{"$f":"DRE.EMG!V39","v":36},{"$f":"DRE.EMG!W39","v":114},{"$f":"DRE.EMG!X39","v":-554},{"$f":"DRE.EMG!Y39","v":-281},{"$f":"DRE.EMG!Z39","v":-871},{"$f":"DRE.EMG!AA39","v":677},{"$f":"DRE.EMG!AB39","v":-1029},{"$f":"DRE.EMG!AC39","v":273},{"$f":"DRE.EMG!AD39","v":-1052},{"$f":"DRE.EMG!AE39","v":-205},{"$f":"DRE.EMG!AF39","v":-643},{"$f":"DRE.EMG!AG39","v":-1627.4937},{"$f":"DRE.EMG!AH39","v":-3690},{"$f":"DRE.EMG!AI39","v":1407},{"$f":"DRE.EMG!AJ39","v":-287},{"$f":"DRE.EMG!AK39","v":-252},{"$f":"DRE.EMG!AL39","v":-2822},{"$f":"DRE.EMG!AM39","v":-555.89041999999995},{"$f":"DRE.EMG!AN39","v":227},{"$f":"DRE.EMG!AO39","v":-558},{"$f":"DRE.EMG!AP39","v":-124},{"$f":"DRE.EMG!AQ39","v":-1010.8904199999999},{"$f":"DRE.EMG!AR39","v":-790},{"$f":"DRE.EMG!AS39","v":-445},{"$f":"DRE.EMG!AT39","v":-674},{"$f":"DRE.EMG!AU39","v":-416},{"$f":"DRE.EMG!AV39","v":-2325},{"$f":"DRE.EMG!AW39","v":-881},{"$f":"DRE.EMG!AX39","v":-917},{"$f":"DRE.EMG!AY39","v":-370},{"$f":"DRE.EMG!AZ39","v":547},{"$f":"DRE.EMG!BA39","v":-1621},{"$f":"DRE.EMG!BB39","v":-2369},{"$f":"DRE.EMG!BC39","v":-3699},{"$f":"DRE.EMG!BD39","v":154},{"$f":"DRE.EMG!BE39","v":273},{"$f":"DRE.EMG!BF39","v":-5641},{"$f":"DRE.EMG!BG39","v":-721},{"$f":"DRE.EMG!BH39","v":-1208},{"$f":"DRE.EMG!BI39","v":-2795},{"$f":"DRE.EMG!BJ39","v":1451},{"$f":"DRE.EMG!BK39","v":-3273},{"$f":"DRE.EMG!BL39","v":-1785},{"$f":"DRE.EMG!BM39","v":-2070},{"$f":"DRE.EMG!BN39","v":-681},{"$f":"DRE.EMG!BO39","v":17800},{"$f":"DRE.EMG!BP39","v":13264},{"$f":"DRE.EMG!BQ39","v":-1851},{"$f":"DRE.EMG!BR39","v":-1326},{"$f":"DRE.EMG!BS39","v":-1324},{"$f":"DRE.EMG!BT39","v":-184},{"$f":"DRE.EMG!BU39","v":-4685},{"$f":"DRE.EMG!BV39","v":-1533},{"$f":"DRE.EMG!BW39","v":-1591},{"$f":"DRE.EMG!BX39","v":-903},{"$f":"DRE.EMG!BY39","v":-1741},{"$f":"DRE.EMG!CA39","v":-953}]
[null,"Other provisions (*)",{"$f":"DRE.EMG!C40","v":0},{"$f":"DRE.EMG!D40","v":0},{"$f":"DRE.EMG!E40","v":0},{"$f":"DRE.EMG!F40","v":0},{"$f":"DRE.EMG!G40","v":0},{"$f":"DRE.EMG!H40","v":0},{"$f":"DRE.EMG!I40","v":0},{"$f":"DRE.EMG!J40","v":0},{"$f":"DRE.EMG!K40","v":0},{"$f":"DRE.EMG!L40","v":0},{"$f":"DRE.EMG!M40","v":0},{"$f":"DRE.EMG!N40","v":0},{"$f":"DRE.EMG!O40","v":0},{"$f":"DRE.EMG!P40","v":0},{"$f":"DRE.EMG!Q40","v":0},{"$f":"DRE.EMG!R40","v":0},{"$f":"DRE.EMG!S40","v":0},{"$f":"DRE.EMG!T40","v":0},{"$f":"DRE.EMG!U40","v":0},{"$f":"DRE.EMG!V40","v":0},{"$f":"DRE.EMG!W40","v":0},{"$f":"DRE.EMG!X40","v":0},{"$f":"DRE.EMG!Y40","v":0},{"$f":"DRE.EMG!Z40","v":0},{"$f":"DRE.EMG!AA40","v":0},{"$f":"DRE.EMG!AB40","v":0},{"$f":"DRE.EMG!AC40","v":0},{"$f":"DRE.EMG!AD40","v":0},{"$f":"DRE.EMG!AE40","v":0},{"$f":"DRE.EMG!AF40","v":0},{"$f":"DRE.EMG!AG40","v":0},{"$f":"DRE.EMG!AH40","v":0},{"$f":"DRE.EMG!AI40","v":0},{"$f":"DRE.EMG!AJ40","v":0},{"$f":"DRE.EMG!AK40","v":0},{"$f":"DRE.EMG!AL40","v":0}]
[null,"Depreciation and Amortization",{"$f":"DRE.EMG!C41","v":-14290},{"$f":"DRE.EMG!D41","v":-4060},{"$f":"DRE.EMG!E41","v":-4124},{"$f":"DRE.EMG!F41","v":-4184},{"$f":"DRE.EMG!G41","v":-3885},{"$f":"DRE.EMG!H41","v":-16253},{"$f":"DRE.EMG!I41","v":-4351},{"$f":"DRE.EMG!J41","v":-4214},{"$f":"DRE.EMG!K41","v":-3046},{"$f":"DRE.EMG!L41","v":-3793},{"$f":"DRE.EMG!M41","v":-15404},{"$f":"DRE.EMG!N41","v":-4118},{"$f":"DRE.EMG!O41","v":-3867},{"$f":"DRE.EMG!P41","v":-3586},{"$f":"DRE.EMG!Q41","v":-3895},{"$f":"DRE.EMG!R41","v":-15466},{"$f":"DRE.EMG!S41","v":-4255},{"$f":"DRE.EMG!T41","v":-4252},{"$f":"DRE.EMG!U41","v":-4315},{"$f":"DRE.EMG!V41","v":-4441},{"$f":"DRE.EMG!W41","v":-17263},{"$f":"DRE.EMG!X41","v":-4664},{"$f":"DRE.EMG!Y41","v":-4887},{"$f":"DRE.EMG!Z41","v":-4970},{"$f":"DRE.EMG!AA41","v":-4836},{"$f":"DRE.EMG!AB41","v":-19357},{"$f":"DRE.EMG!AC41","v":-5019},{"$f":"DRE.EMG!AD41","v":-5109},{"$f":"DRE.EMG!AE41","v":-6587},{"$f":"DRE.EMG!AF41","v":-9117},{"$f":"DRE.EMG!AG41","v":-25832},{"$f":"DRE.EMG!AH41","v":-7615},{"$f":"DRE.EMG!AI41","v":-7805},{"$f":"DRE.EMG!AJ41","v":-7653},{"$f":"DRE.EMG!AK41","v":-8056},{"$f":"DRE.EMG!AL41","v":-31129},{"$f":"DRE.EMG!AM41","v":-7153.58583},{"$f":"DRE.EMG!AN41","v":-8274},{"$f":"DRE.EMG!AO41","v":-8877},{"$f":"DRE.EMG!AP41","v":-8935},{"$f":"DRE.EMG!AQ41","v":-33239.585829999996},{"$f":"DRE.EMG!AR41","v":-8775},{"$f":"DRE.EMG!AS41","v":-8775},{"$f":"DRE.EMG!AT41","v":-8692},{"$f":"DRE.EMG!AU41","v":-8725},{"$f":"DRE.EMG!AV41","v":-34967},{"$f":"DRE.EMG!AW41","v":-9313},{"$f":"DRE.EMG!AX41","v":-9423},{"$f":"DRE.EMG!AY41","v":-9380},{"$f":"DRE.EMG!AZ41","v":-9603},{"$f":"DRE.EMG!BA41","v":-37719},{"$f":"DRE.EMG!BB41","v":-9306},{"$f":"DRE.EMG!BC41","v":-9691},{"$f":"DRE.EMG!BD41","v":-9693},{"$f":"DRE.EMG!BE41","v":-9934},{"$f":"DRE.EMG!BF41","v":-38624},{"$f":"DRE.EMG!BG41","v":-10136},{"$f":"DRE.EMG!BH41","v":-10313},{"$f":"DRE.EMG!BI41","v":-10333},{"$f":"DRE.EMG!BJ41","v":-10466},{"$f":"DRE.EMG!BK41","v":-41248},{"$f":"DRE.EMG!BL41","v":-10529},{"$f":"DRE.EMG!BM41","v":-10598},{"$f":"DRE.EMG!BN41","v":-10723},{"$f":"DRE.EMG!BO41","v":-12902},{"$f":"DRE.EMG!BP41","v":-44752},{"$f":"DRE.EMG!BQ41","v":-13630},{"$f":"DRE.EMG!BR41","v":-13846},{"$f":"DRE.EMG!BS41","v":-14636},{"$f":"DRE.EMG!BT41","v":-15129},{"$f":"DRE.EMG!BU41","v":-57241},{"$f":"DRE.EMG!BV41","v":-15986},{"$f":"DRE.EMG!BW41","v":-16464},{"$f":"DRE.EMG!BX41","v":-16432},{"$f":"DRE.EMG!BY41","v":-17056},{"$f":"DRE.EMG!CA41","v":-17511}]
[null,"Construction Cost",{"$f":"DRE.EMG!C42","v":-24017},{"$f":"DRE.EMG!D42","v":-6510},{"$f":"DRE.EMG!E42","v":-6563},{"$f":"DRE.EMG!F42","v":-4864},{"$f":"DRE.EMG!G42","v":-5184},{"$f":"DRE.EMG!H42","v":-23121},{"$f":"DRE.EMG!I42","v":-9730},{"$f":"DRE.EMG!J42","v":-14242},{"$f":"DRE.EMG!K42","v":-9426},{"$f":"DRE.EMG!L42","v":-11782},{"$f":"DRE.EMG!M42","v":-45180},{"$f":"DRE.EMG!N42","v":-8683},{"$f":"DRE.EMG!O42","v":-9145},{"$f":"DRE.EMG!P42","v":-10986},{"$f":"DRE.EMG!Q42","v":-7961},{"$f":"DRE.EMG!R42","v":-36775},{"$f":"DRE.EMG!S42","v":-9940},{"$f":"DRE.EMG!T42","v":-26113},{"$f":"DRE.EMG!U42","v":-12419},{"$f":"DRE.EMG!V42","v":-10360},{"$f":"DRE.EMG!W42","v":-58832},{"$f":"DRE.EMG!X42","v":-7420},{"$f":"DRE.EMG!Y42","v":-10723},{"$f":"DRE.EMG!Z42","v":-11708},{"$f":"DRE.EMG!AA42","v":-11592},{"$f":"DRE.EMG!AB42","v":-41443},{"$f":"DRE.EMG!AC42","v":-10042},{"$f":"DRE.EMG!AD42","v":-18432},{"$f":"DRE.EMG!AE42","v":-19402},{"$f":"DRE.EMG!AF42","v":-19091},{"$f":"DRE.EMG!AG42","v":-66967},{"$f":"DRE.EMG!AH42","v":-7479},{"$f":"DRE.EMG!AI42","v":-13391},{"$f":"DRE.EMG!AJ42","v":-13384},{"$f":"DRE.EMG!AK42","v":-16922},{"$f":"DRE.EMG!AL42","v":-51176},{"$f":"DRE.EMG!AM42","v":-20150.92151},{"$f":"DRE.EMG!AN42","v":-16901},{"$f":"DRE.EMG!AO42","v":-20912},{"$f":"DRE.EMG!AP42","v":-19923},{"$f":"DRE.EMG!AQ42","v":-77886.92151},{"$f":"DRE.EMG!AR42","v":-12034},{"$f":"DRE.EMG!AS42","v":-13518},{"$f":"DRE.EMG!AT42","v":-13006},{"$f":"DRE.EMG!AU42","v":-7498},{"$f":"DRE.EMG!AV42","v":-46056},{"$f":"DRE.EMG!AW42","v":-13399},{"$f":"DRE.EMG!AX42","v":-17722},{"$f":"DRE.EMG!AY42","v":-17896},{"$f":"DRE.EMG!AZ42","v":-8823},{"$f":"DRE.EMG!BA42","v":-57840},{"$f":"DRE.EMG!BB42","v":-12632},{"$f":"DRE.EMG!BC42","v":-26976},{"$f":"DRE.EMG!BD42","v":-25784},{"$f":"DRE.EMG!BE42","v":-26695},{"$f":"DRE.EMG!BF42","v":-92087},{"$f":"DRE.EMG!BG42","v":-10305},{"$f":"DRE.EMG!BH42","v":-15810},{"$f":"DRE.EMG!BI42","v":-19417},{"$f":"DRE.EMG!BJ42","v":-14922},{"$f":"DRE.EMG!BK42","v":-60454},{"$f":"DRE.EMG!BL42","v":-16922},{"$f":"DRE.EMG!BM42","v":-29355},{"$f":"DRE.EMG!BN42","v":-28465},{"$f":"DRE.EMG!BO42","v":-38612},{"$f":"DRE.EMG!BP42","v":-113354},{"$f":"DRE.EMG!BQ42","v":-28212},{"$f":"DRE.EMG!BR42","v":-55835},{"$f":"DRE.EMG!BS42","v":-65899},{"$f":"DRE.EMG!BT42","v":-62532},{"$f":"DRE.EMG!BU42","v":-212478},{"$f":"DRE.EMG!BV42","v":-29015},{"$f":"DRE.EMG!BW42","v":-53929},{"$f":"DRE.EMG!BX42","v":-70478},{"$f":"DRE.EMG!BY42","v":-58576},{"$f":"DRE.EMG!CA42","v":-45387}]
[null,"Operating Expenses",{"$f":"DRE.EMG!C43","v":-306040},{"$f":"DRE.EMG!D43","v":-80044},{"$f":"DRE.EMG!E43","v":-82451},{"$f":"DRE.EMG!F43","v":-80376},{"$f":"DRE.EMG!G43","v":-65401},{"$f":"DRE.EMG!H43","v":-308272},{"$f":"DRE.EMG!I43","v":-84236},{"$f":"DRE.EMG!J43","v":-86272},{"$f":"DRE.EMG!K43","v":-88064},{"$f":"DRE.EMG!L43","v":-95390},{"$f":"DRE.EMG!M43","v":-353962},{"$f":"DRE.EMG!N43","v":-92980},{"$f":"DRE.EMG!O43","v":-90337},{"$f":"DRE.EMG!P43","v":-96920},{"$f":"DRE.EMG!Q43","v":-99871},{"$f":"DRE.EMG!R43","v":-380108},{"$f":"DRE.EMG!S43","v":-95619},{"$f":"DRE.EMG!T43","v":-108751},{"$f":"DRE.EMG!U43","v":-88754},{"$f":"DRE.EMG!V43","v":-105584},{"$f":"DRE.EMG!W43","v":-398708},{"$f":"DRE.EMG!X43","v":-98051},{"$f":"DRE.EMG!Y43","v":-103398},{"$f":"DRE.EMG!Z43","v":-107110},{"$f":"DRE.EMG!AA43","v":-118113},{"$f":"DRE.EMG!AB43","v":-426672},{"$f":"DRE.EMG!AC43","v":-114077},{"$f":"DRE.EMG!AD43","v":-132439},{"$f":"DRE.EMG!AE43","v":-143593},{"$f":"DRE.EMG!AF43","v":-146181.49369999999},{"$f":"DRE.EMG!AG43","v":-536290.49369999999},{"$f":"DRE.EMG!AH43","v":-132548},{"$f":"DRE.EMG!AI43","v":-119714},{"$f":"DRE.EMG!AJ43","v":-138301},{"$f":"DRE.EMG!AK43","v":-141425},{"$f":"DRE.EMG!AL43","v":-531988},{"$f":"DRE.EMG!AM43","v":-137771.01163999998},{"$f":"DRE.EMG!AN43","v":-136991},{"$f":"DRE.EMG!AO43","v":-174445},{"$f":"DRE.EMG!AP43","v":-155120},{"$f":"DRE.EMG!AQ43","v":-604327.01163999992},{"$f":"DRE.EMG!AR43","v":-142753},{"$f":"DRE.EMG!AS43","v":-152406},{"$f":"DRE.EMG!AT43","v":-168984},{"$f":"DRE.EMG!AU43","v":-148101},{"$f":"DRE.EMG!AV43","v":-612244},{"$f":"DRE.EMG!AW43","v":-158661},{"$f":"DRE.EMG!AX43","v":-162398},{"$f":"DRE.EMG!AY43","v":-165835},{"$f":"DRE.EMG!AZ43","v":-163245},{"$f":"DRE.EMG!BA43","v":-650139},{"$f":"DRE.EMG!BB43","v":-159886},{"$f":"DRE.EMG!BC43","v":-171886},{"$f":"DRE.EMG!BD43","v":-179506},{"$f":"DRE.EMG!BE43","v":-209015},{"$f":"DRE.EMG!BF43","v":-720293},{"$f":"DRE.EMG!BG43","v":-172920},{"$f":"DRE.EMG!BH43","v":-193594},{"$f":"DRE.EMG!BI43","v":-244086},{"$f":"DRE.EMG!BJ43","v":-246744},{"$f":"DRE.EMG!BK43","v":-857344},{"$f":"DRE.EMG!BL43","v":-190759},{"$f":"DRE.EMG!BM43","v":-198440},{"$f":"DRE.EMG!BN43","v":-216755},{"$f":"DRE.EMG!BO43","v":-253334},{"$f":"DRE.EMG!BP43","v":-859288},{"$f":"DRE.EMG!BQ43","v":-258895},{"$f":"DRE.EMG!BR43","v":-270987},{"$f":"DRE.EMG!BS43","v":-288007},{"$f":"DRE.EMG!BT43","v":-294045},{"$f":"DRE.EMG!BU43","v":-1111934},{"$f":"DRE.EMG!BV43","v":-263814},{"$f":"DRE.EMG!BW43","v":-293760},{"$f":"DRE.EMG!BX43","v":-318559},{"$f":"DRE.EMG!BY43","v":-359577},{"$f":"DRE.EMG!CA43","v":-281193}]
[null,"Other Operating Revenues",{"$f":"DRE.EMG!C44","v":1362},{"$f":"DRE.EMG!D44","v":136},{"$f":"DRE.EMG!E44","v":273},{"$f":"DRE.EMG!F44","v":624},{"$f":"DRE.EMG!G44","v":-30},{"$f":"DRE.EMG!H44","v":1003},{"$f":"DRE.EMG!I44","v":972},{"$f":"DRE.EMG!J44","v":1017},{"$f":"DRE.EMG!K44","v":1302},{"$f":"DRE.EMG!L44","v":1001},{"$f":"DRE.EMG!M44","v":4292},{"$f":"DRE.EMG!N44","v":671},{"$f":"DRE.EMG!O44","v":1485},{"$f":"DRE.EMG!P44","v":2406},{"$f":"DRE.EMG!Q44","v":1423},{"$f":"DRE.EMG!R44","v":5985},{"$f":"DRE.EMG!S44","v":560},{"$f":"DRE.EMG!T44","v":855},{"$f":"DRE.EMG!U44","v":1133},{"$f":"DRE.EMG!V44","v":4721},{"$f":"DRE.EMG!W44","v":7269},{"$f":"DRE.EMG!X44","v":1324},{"$f":"DRE.EMG!Y44","v":545},{"$f":"DRE.EMG!Z44","v":-1869},{"$f":"DRE.EMG!AA44","v":4417},{"$f":"DRE.EMG!AB44","v":4417},{"$f":"DRE.EMG!AC44","v":543},{"$f":"DRE.EMG!AD44","v":135},{"$f":"DRE.EMG!AE44","v":506},{"$f":"DRE.EMG!AF44","v":1549},{"$f":"DRE.EMG!AG44","v":2733},{"$f":"DRE.EMG!AH44","v":406},{"$f":"DRE.EMG!AI44","v":461},{"$f":"DRE.EMG!AJ44","v":528},{"$f":"DRE.EMG!AK44","v":891},{"$f":"DRE.EMG!AL44","v":2286},{"$f":"DRE.EMG!AM44","v":912},{"$f":"DRE.EMG!AN44","v":541},{"$f":"DRE.EMG!AO44","v":247},{"$f":"DRE.EMG!AP44","v":718},{"$f":"DRE.EMG!AQ44","v":2418},{"$f":"DRE.EMG!AR44","v":470},{"$f":"DRE.EMG!AS44","v":196},{"$f":"DRE.EMG!AT44","v":640},{"$f":"DRE.EMG!AU44","v":1983},{"$f":"DRE.EMG!AV44","v":3289},{"$f":"DRE.EMG!AW44","v":994},{"$f":"DRE.EMG!AX44","v":1291},{"$f":"DRE.EMG!AY44","v":688},{"$f":"DRE.EMG!AZ44","v":1518},{"$f":"DRE.EMG!BA44","v":4491},{"$f":"DRE.EMG!BB44","v":610},{"$f":"DRE.EMG!BC44","v":-161},{"$f":"DRE.EMG!BD44","v":1672},{"$f":"DRE.EMG!BE44","v":1555},{"$f":"DRE.EMG!BF44","v":3676},{"$f":"DRE.EMG!BG44","v":33984},{"$f":"DRE.EMG!BH44","v":2655},{"$f":"DRE.EMG!BI44","v":1519},{"$f":"DRE.EMG!BJ44","v":2998},{"$f":"DRE.EMG!BK44","v":41156},{"$f":"DRE.EMG!BL44","v":403},{"$f":"DRE.EMG!BM44","v":1568},{"$f":"DRE.EMG!BN44","v":2512},{"$f":"DRE.EMG!BO44","v":-1814},{"$f":"DRE.EMG!BP44","v":2669},{"$f":"DRE.EMG!BQ44","v":-444},{"$f":"DRE.EMG!BR44","v":831},{"$f":"DRE.EMG!BS44","v":1445},{"$f":"DRE.EMG!BT44","v":6137},{"$f":"DRE.EMG!BU44","v":7969},{"$f":"DRE.EMG!BV44","v":384},{"$f":"DRE.EMG!BW44","v":705},{"$f":"DRE.EMG!BX44","v":516},{"$f":"DRE.EMG!BY44","v":878},{"$f":"DRE.EMG!CA44","v":722}]
[null,"Other Operating Expenses",{"$f":"DRE.EMG!C45","v":-810},{"$f":"DRE.EMG!D45","v":-267},{"$f":"DRE.EMG!E45","v":-488},{"$f":"DRE.EMG!F45","v":-601},{"$f":"DRE.EMG!G45","v":-187},{"$f":"DRE.EMG!H45","v":-1543},{"$f":"DRE.EMG!I45","v":-545},{"$f":"DRE.EMG!J45","v":-378},{"$f":"DRE.EMG!K45","v":-931},{"$f":"DRE.EMG!L45","v":-713},{"$f":"DRE.EMG!M45","v":-2567},{"$f":"DRE.EMG!N45","v":-228},{"$f":"DRE.EMG!O45","v":-586},{"$f":"DRE.EMG!P45","v":-3748},{"$f":"DRE.EMG!Q45","v":-2498},{"$f":"DRE.EMG!R45","v":-7060},{"$f":"DRE.EMG!S45","v":-585},{"$f":"DRE.EMG!T45","v":-803},{"$f":"DRE.EMG!U45","v":-1160},{"$f":"DRE.EMG!V45","v":-2335},{"$f":"DRE.EMG!W45","v":-4883},{"$f":"DRE.EMG!X45","v":-1206},{"$f":"DRE.EMG!Y45","v":-541},{"$f":"DRE.EMG!Z45","v":2076},{"$f":"DRE.EMG!AA45","v":-7991},{"$f":"DRE.EMG!AB45","v":-7662},{"$f":"DRE.EMG!AC45","v":-432},{"$f":"DRE.EMG!AD45","v":-847},{"$f":"DRE.EMG!AE45","v":-1512},{"$f":"DRE.EMG!AF45","v":-3111},{"$f":"DRE.EMG!AG45","v":-5902},{"$f":"DRE.EMG!AH45","v":-801},{"$f":"DRE.EMG!AI45","v":-1895},{"$f":"DRE.EMG!AJ45","v":-1479},{"$f":"DRE.EMG!AK45","v":-1616},{"$f":"DRE.EMG!AL45","v":-5791},{"$f":"DRE.EMG!AM45","v":-1558},{"$f":"DRE.EMG!AN45","v":-2001},{"$f":"DRE.EMG!AO45","v":-1796},{"$f":"DRE.EMG!AP45","v":-3274},{"$f":"DRE.EMG!AQ45","v":-8629},{"$f":"DRE.EMG!AR45","v":-1366},{"$f":"DRE.EMG!AS45","v":-2541},{"$f":"DRE.EMG!AT45","v":-1314},{"$f":"DRE.EMG!AU45","v":-1276},{"$f":"DRE.EMG!AV45","v":-6497},{"$f":"DRE.EMG!AW45","v":-1295},{"$f":"DRE.EMG!AX45","v":-1261},{"$f":"DRE.EMG!AY45","v":-232},{"$f":"DRE.EMG!AZ45","v":-2473},{"$f":"DRE.EMG!BA45","v":-5261},{"$f":"DRE.EMG!BB45","v":-853},{"$f":"DRE.EMG!BC45","v":-1677},{"$f":"DRE.EMG!BD45","v":-964},{"$f":"DRE.EMG!BE45","v":-1796},{"$f":"DRE.EMG!BF45","v":-5290},{"$f":"DRE.EMG!BG45","v":-317},{"$f":"DRE.EMG!BH45","v":-2664},{"$f":"DRE.EMG!BI45","v":-2881},{"$f":"DRE.EMG!BJ45","v":-4298},{"$f":"DRE.EMG!BK45","v":-10160},{"$f":"DRE.EMG!BL45","v":-1049},{"$f":"DRE.EMG!BM45","v":-399},{"$f":"DRE.EMG!BN45","v":-3906},{"$f":"DRE.EMG!BO45","v":-14916},{"$f":"DRE.EMG!BP45","v":-20270},{"$f":"DRE.EMG!BQ45","v":-1094},{"$f":"DRE.EMG!BR45","v":-1178},{"$f":"DRE.EMG!BS45","v":-2843},{"$f":"DRE.EMG!BT45","v":-4735},{"$f":"DRE.EMG!BU45","v":-9850},{"$f":"DRE.EMG!BV45","v":-4828},{"$f":"DRE.EMG!BW45","v":-3436},{"$f":"DRE.EMG!BX45","v":-1548},{"$f":"DRE.EMG!BY45","v":-3122},{"$f":"DRE.EMG!CA45","v":-1575}]
[null,"Result Before Equity Income",{"$f":"DRE.EMG!C46","v":59508},{"$f":"DRE.EMG!D46","v":16918},{"$f":"DRE.EMG!E46","v":10369},{"$f":"DRE.EMG!F46","v":19407},{"$f":"DRE.EMG!G46","v":40369},{"$f":"DRE.EMG!H46","v":87063},{"$f":"DRE.EMG!I46","v":22156},{"$f":"DRE.EMG!J46","v":18732},{"$f":"DRE.EMG!K46","v":14697},{"$f":"DRE.EMG!L46","v":16859},{"$f":"DRE.EMG!M46","v":72444},{"$f":"DRE.EMG!N46","v":11973},{"$f":"DRE.EMG!O46","v":15296},{"$f":"DRE.EMG!P46","v":13454},{"$f":"DRE.EMG!Q46","v":13655},{"$f":"DRE.EMG!R46","v":54378},{"$f":"DRE.EMG!S46","v":17717},{"$f":"DRE.EMG!T46","v":12796},{"$f":"DRE.EMG!U46","v":25002},{"$f":"DRE.EMG!V46","v":10455},{"$f":"DRE.EMG!W46","v":65970},{"$f":"DRE.EMG!X46","v":17981},{"$f":"DRE.EMG!Y46","v":19944},{"$f":"DRE.EMG!Z46","v":8979},{"$f":"DRE.EMG!AA46","v":14311},{"$f":"DRE.EMG!AB46","v":61215},{"$f":"DRE.EMG!AC46","v":13608},{"$f":"DRE.EMG!AD46","v":14570},{"$f":"DRE.EMG!AE46","v":37787},{"$f":"DRE.EMG!AF46","v":12568.506300000008},{"$f":"DRE.EMG!AG46","v":78533.506300000008},{"$f":"DRE.EMG!AH46","v":9268},{"$f":"DRE.EMG!AI46","v":-5739},{"$f":"DRE.EMG!AJ46","v":12046},{"$f":"DRE.EMG!AK46","v":16321},{"$f":"DRE.EMG!AL46","v":31896},{"$f":"AM25+AM44+AM45+AM46","v":21175.735620000021},{"$f":"AN25+AN44+AN45+AN46","v":8979},{"$f":"AO25+AO44+AO45+AO46","v":12899},{"$f":"AP25+AP44+AP45+AP46","v":15942},{"$f":"AQ25+AQ44+AQ45+AQ46","v":58997.73562000005},{"$f":"DRE.EMG!AR46","v":22831},{"$f":"DRE.EMG!AS46","v":13209},{"$f":"DRE.EMG!AT46","v":21849},{"$f":"DRE.EMG!AU46","v":16101},{"$f":"DRE.EMG!AV46","v":73990},{"$f":"DRE.EMG!AW46","v":25761.915199999989},{"$f":"DRE.EMG!AX46","v":22500.138380000019},{"$f":"DRE.EMG!AY46","v":16549.516189999995},{"$f":"DRE.EMG!AZ46","v":16882.613620000018},{"$f":"DRE.EMG!BA46","v":81694.183389999904},{"$f":"DRE.EMG!BB46","v":25131},{"$f":"DRE.EMG!BC46","v":19801},{"$f":"DRE.EMG!BD46","v":26537},{"$f":"DRE.EMG!BE46","v":16978},{"$f":"DRE.EMG!BF46","v":88447},{"$f":"DRE.EMG!BG46","v":60551},{"$f":"DRE.EMG!BH46","v":14813},{"$f":"DRE.EMG!BI46","v":26749},{"$f":"DRE.EMG!BJ46","v":12485},{"$f":"DRE.EMG!BK46","v":114598},{"$f":"DRE.EMG!BL46","v":38094},{"$f":"DRE.EMG!BM46","v":20955},{"$f":"DRE.EMG!BN46","v":39780},{"$f":"DRE.EMG!BO46","v":28567},{"$f":"DRE.EMG!BP46","v":127396},{"$f":"DRE.EMG!BQ46","v":56978},{"$f":"DRE.EMG!BR46","v":19405},{"$f":"DRE.EMG!BS46","v":49234},{"$f":"DRE.EMG!BT46","v":62495},{"$f":"DRE.EMG!BU46","v":188112},{"$f":"DRE.EMG!BV46","v":50897},{"$f":"DRE.EMG!BW46","v":35720},{"$f":"DRE.EMG!BX46","v":40955},{"$f":"DRE.EMG!BY46","v":12072},{"$f":"DRE.EMG!CA46","v":58831}]
[null,"Equity Income",{"$f":"DRE.EMG!C47","v":0},{"$f":"DRE.EMG!D47","v":0},{"$f":"DRE.EMG!E47","v":0},{"$f":"DRE.EMG!F47","v":0},{"$f":"DRE.EMG!G47","v":0},{"$f":"DRE.EMG!H47","v":0},{"$f":"DRE.EMG!I47","v":0},{"$f":"DRE.EMG!J47","v":0},{"$f":"DRE.EMG!K47","v":0},{"$f":"DRE.EMG!L47","v":0},{"$f":"DRE.EMG!M47","v":0},{"$f":"DRE.EMG!N47","v":0},{"$f":"DRE.EMG!O47","v":0},{"$f":"DRE.EMG!P47","v":0},{"$f":"DRE.EMG!Q47","v":0},{"$f":"DRE.EMG!R47","v":0},{"$f":"DRE.EMG!S47","v":0},{"$f":"DRE.EMG!T47","v":0},{"$f":"DRE.EMG!U47","v":0},{"$f":"DRE.EMG!V47","v":0},{"$f":"DRE.EMG!W47","v":0},{"$f":"DRE.EMG!X47","v":0},{"$f":"DRE.EMG!Y47","v":0},{"$f":"DRE.EMG!Z47","v":0},{"$f":"DRE.EMG!AA47","v":0},{"$f":"DRE.EMG!AB47","v":0},{"$f":"DRE.EMG!AC47","v":0},{"$f":"DRE.EMG!AD47","v":0},{"$f":"DRE.EMG!AE47","v":0},{"$f":"DRE.EMG!AF47","v":0},{"$f":"DRE.EMG!AG47","v":0},{"$f":"DRE.EMG!AH47","v":0},{"$f":"DRE.EMG!AI47","v":0},{"$f":"DRE.EMG!AJ47","v":0},{"$f":"DRE.EMG!AK47","v":0},{"$f":"DRE.EMG!AL47","v":0},{"$f":"DRE.EMG!AM47","v":0},{"$f":"DRE.EMG!AN47","v":0},{"$f":"DRE.EMG!AO47","v":0},{"$f":"DRE.EMG!AP47","v":0},{"$f":"DRE.EMG!AQ47","v":0},{"$f":"DRE.EMG!AR47","v":0},{"$f":"DRE.EMG!AS47","v":0},{"$f":"DRE.EMG!AT47","v":0},{"$f":"DRE.EMG!AU47","v":0},{"$f":"DRE.EMG!AV47","v":0},{"$f":"DRE.EMG!AW47","v":0},{"$f":"DRE.EMG!AX47","v":0},{"$f":"DRE.EMG!AY47","v":0},{"$f":"DRE.EMG!AZ47","v":0},{"$f":"DRE.EMG!BA47","v":0},{"$f":"DRE.EMG!BB47","v":0},{"$f":"DRE.EMG!BC47","v":0},{"$f":"DRE.EMG!BD47","v":0},{"$f":"DRE.EMG!BE47","v":0},{"$f":"DRE.EMG!BF47","v":0},{"$f":"DRE.EMG!BG47","v":0},{"$f":"DRE.EMG!BH47","v":0},{"$f":"DRE.EMG!BI47","v":0},{"$f":"DRE.EMG!BJ47","v":0},{"$f":"DRE.EMG!BK47","v":0},{"$f":"DRE.EMG!BL47","v":0},{"$f":"DRE.EMG!BM47","v":0},{"$f":"DRE.EMG!BN47","v":0},{"$f":"DRE.EMG!BO47","v":0},{"$f":"DRE.EMG!BP47","v":0},{"$f":"DRE.EMG!BQ47","v":0},{"$f":"DRE.EMG!BR47","v":0},{"$f":"DRE.EMG!BS47","v":0},{"$f":"DRE.EMG!BT47","v":0},{"$f":"DRE.EMG!BU47","v":0},{"$f":"DRE.EMG!BV47","v":0},{"$f":"DRE.EMG!BW47","v":0},{"$f":"DRE.EMG!BX47","v":0},{"$f":"DRE.EMG!BY47","v":0},{"$f":"DRE.EMG!CA47","v":0}]
[null,"EBITDA",{"$f":"DRE.EMG!C48","v":73798},{"$f":"DRE.EMG!D48","v":20978},{"$f":"DRE.EMG!E48","v":14493},{"$f":"DRE.EMG!F48","v":23591},{"$f":"DRE.EMG!G48","v":44254},{"$f":"DRE.EMG!H48","v":103316},{"$f":"DRE.EMG!I48","v":26507},{"$f":"DRE.EMG!J48","v":22946},{"$f":"DRE.EMG!K48","v":17743},{"$f":"DRE.EMG!L48","v":20652},{"$f":"DRE.EMG!M48","v":87848},{"$f":"DRE.EMG!N48","v":16091},{"$f":"DRE.EMG!O48","v":19163},{"$f":"DRE.EMG!P48","v":17040},{"$f":"DRE.EMG!Q48","v":17550},{"$f":"DRE.EMG!R48","v":69844},{"$f":"DRE.EMG!S48","v":21972},{"$f":"DRE.EMG!T48","v":17048},{"$f":"DRE.EMG!U48","v":29317},{"$f":"DRE.EMG!V48","v":14896},{"$f":"DRE.EMG!W48","v":83233},{"$f":"DRE.EMG!X48","v":22645},{"$f":"DRE.EMG!Y48","v":24831},{"$f":"DRE.EMG!Z48","v":13949},{"$f":"DRE.EMG!AA48","v":19147},{"$f":"DRE.EMG!AB48","v":80572},{"$f":"DRE.EMG!AC48","v":18627},{"$f":"DRE.EMG!AD48","v":19679},{"$f":"DRE.EMG!AE48","v":44374},{"$f":"DRE.EMG!AF48","v":21685.506300000001},{"$f":"DRE.EMG!AG48","v":104365.50630000001},{"$f":"DRE.EMG!AH48","v":16883},{"$f":"DRE.EMG!AI48","v":2066},{"$f":"DRE.EMG!AJ48","v":19699},{"$f":"DRE.EMG!AK48","v":24377},{"$f":"DRE.EMG!AL48","v":63025},{"$f":"DRE.EMG!AM48","v":28329.321450000032},{"$f":"DRE.EMG!AN48","v":17253},{"$f":"DRE.EMG!AO48","v":21776},{"$f":"DRE.EMG!AP48","v":24877},{"$f":"DRE.EMG!AQ48","v":92237.321450000003},{"$f":"DRE.EMG!AR48","v":31606},{"$f":"DRE.EMG!AS48","v":21984},{"$f":"DRE.EMG!AT48","v":30541},{"$f":"DRE.EMG!AU48","v":24826},{"$f":"DRE.EMG!AV48","v":108957},{"$f":"DRE.EMG!AW48","v":35074.915199999989},{"$f":"DRE.EMG!AX48","v":31923.138380000019},{"$f":"DRE.EMG!AY48","v":25929.516189999995},{"$f":"DRE.EMG!AZ48","v":26485.613620000018},{"$f":"DRE.EMG!BA48","v":119413.1833899999},{"$f":"DRE.EMG!BB48","v":34437},{"$f":"DRE.EMG!BC48","v":29492},{"$f":"DRE.EMG!BD48","v":36230},{"$f":"DRE.EMG!BE48","v":26912},{"$f":"DRE.EMG!BF48","v":127071},{"$f":"DRE.EMG!BG48","v":70686},{"$f":"DRE.EMG!BH48","v":25126},{"$f":"DRE.EMG!BI48","v":37082},{"$f":"DRE.EMG!BJ48","v":22951},{"$f":"DRE.EMG!BK48","v":155846},{"$f":"DRE.EMG!BL48","v":48623},{"$f":"DRE.EMG!BM48","v":31553},{"$f":"DRE.EMG!BN48","v":50503},{"$f":"DRE.EMG!BO48","v":41469},{"$f":"DRE.EMG!BP48","v":172148},{"$f":"DRE.EMG!BQ48","v":70608},{"$f":"DRE.EMG!BR48","v":33251},{"$f":"DRE.EMG!BS48","v":63870},{"$f":"DRE.EMG!BT48","v":77624},{"$f":"DRE.EMG!BU48","v":245353},{"$f":"DRE.EMG!BV48","v":66883},{"$f":"DRE.EMG!BW48","v":52184},{"$f":"DRE.EMG!BX48","v":57387},{"$f":"DRE.EMG!BY48","v":29128},{"$f":"DRE.EMG!CA48","v":76342}]
[null,"Result Before Financial Expenses",{"$f":"DRE.EMG!C49","v":59508},{"$f":"DRE.EMG!D49","v":16918},{"$f":"DRE.EMG!E49","v":10369},{"$f":"DRE.EMG!F49","v":19407},{"$f":"DRE.EMG!G49","v":40369},{"$f":"DRE.EMG!H49","v":87063},{"$f":"DRE.EMG!I49","v":22156},{"$f":"DRE.EMG!J49","v":18732},{"$f":"DRE.EMG!K49","v":14697},{"$f":"DRE.EMG!L49","v":16859},{"$f":"DRE.EMG!M49","v":72444},{"$f":"DRE.EMG!N49","v":11973},{"$f":"DRE.EMG!O49","v":15296},{"$f":"DRE.EMG!P49","v":13454},{"$f":"DRE.EMG!Q49","v":13655},{"$f":"DRE.EMG!R49","v":54378},{"$f":"DRE.EMG!S49","v":17717},{"$f":"DRE.EMG!T49","v":12796},{"$f":"DRE.EMG!U49","v":25002},{"$f":"DRE.EMG!V49","v":10455},{"$f":"DRE.EMG!W49","v":65970},{"$f":"DRE.EMG!X49","v":17981},{"$f":"DRE.EMG!Y49","v":19944},{"$f":"DRE.EMG!Z49","v":8979},{"$f":"DRE.EMG!AA49","v":14311},{"$f":"DRE.EMG!AB49","v":61215},{"$f":"DRE.EMG!AC49","v":13608},{"$f":"DRE.EMG!AD49","v":14570},{"$f":"DRE.EMG!AE49","v":37787},{"$f":"DRE.EMG!AF49","v":12568.506300000008},{"$f":"DRE.EMG!AG49","v":78533.506300000008},{"$f":"DRE.EMG!AH49","v":9268},{"$f":"DRE.EMG!AI49","v":-5739},{"$f":"DRE.EMG!AJ49","v":12046},{"$f":"DRE.EMG!AK49","v":16321},{"$f":"DRE.EMG!AL49","v":31896},{"$f":"DRE.EMG!AM49","v":21175.735619999999},{"$f":"DRE.EMG!AN49","v":8979},{"$f":"DRE.EMG!AO49","v":12899},{"$f":"DRE.EMG!AP49","v":15942},{"$f":"DRE.EMG!AQ49","v":58997.73562000005},{"$f":"DRE.EMG!AR49","v":22831},{"$f":"DRE.EMG!AS49","v":13209},{"$f":"DRE.EMG!AT49","v":21849},{"$f":"DRE.EMG!AU49","v":16101},{"$f":"DRE.EMG!AV49","v":73990},{"$f":"DRE.EMG!AW49","v":25761.915199999989},{"$f":"DRE.EMG!AX49","v":22500.138380000019},{"$f":"DRE.EMG!AY49","v":16549.516189999995},{"$f":"DRE.EMG!AZ49","v":16882.613620000018},{"$f":"DRE.EMG!BA49","v":81694.183389999904},{"$f":"DRE.EMG!BB49","v":25131},{"$f":"DRE.EMG!BC49","v":19801},{"$f":"DRE.EMG!BD49","v":26537},{"$f":"DRE.EMG!BE49","v":16978},{"$f":"DRE.EMG!BF49","v":88447},{"$f":"DRE.EMG!BG49","v":60551},{"$f":"DRE.EMG!BH49","v":14813},{"$f":"DRE.EMG!BI49","v":26749},{"$f":"DRE.EMG!BJ49","v":12485},{"$f":"DRE.EMG!BK49","v":114598},{"$f":"DRE.EMG!BL49","v":38094},{"$f":"DRE.EMG!BM49","v":20955},{"$f":"DRE.EMG!BN49","v":39780},{"$f":"DRE.EMG!BO49","v":28567},{"$f":"DRE.EMG!BP49","v":127396},{"$f":"DRE.EMG!BQ49","v":56978},{"$f":"DRE.EMG!BR49","v":19405},{"$f":"DRE.EMG!BS49","v":49234},{"$f":"DRE.EMG!BT49","v":62495},{"$f":"DRE.EMG!BU49","v":188112},{"$f":"DRE.EMG!BV49","v":50897},{"$f":"DRE.EMG!BW49","v":35720},{"$f":"DRE.EMG!BX49","v":40955},{"$f":"DRE.EMG!BY49","v":12072},{"$f":"DRE.EMG!CA49","v":58831}]
[null,"Financial Revenues",{"$f":"DRE.EMG!C50","v":16646},{"$f":"DRE.EMG!D50","v":3839},{"$f":"DRE.EMG!E50","v":8157},{"$f":"DRE.EMG!F50","v":3861},{"$f":"DRE.EMG!G50","v":7499},{"$f":"DRE.EMG!H50","v":23356},{"$f":"DRE.EMG!I50","v":3131},{"$f":"DRE.EMG!J50","v":3373},{"$f":"DRE.EMG!K50","v":3025},{"$f":"DRE.EMG!L50","v":3693},{"$f":"DRE.EMG!M50","v":13222},{"$f":"DRE.EMG!N50","v":3897},{"$f":"DRE.EMG!O50","v":3413},{"$f":"DRE.EMG!P50","v":3446},{"$f":"DRE.EMG!Q50","v":61216},{"$f":"DRE.EMG!R50","v":71972},{"$f":"DRE.EMG!S50","v":4370},{"$f":"DRE.EMG!T50","v":5248},{"$f":"DRE.EMG!U50","v":7279},{"$f":"DRE.EMG!V50","v":7406},{"$f":"DRE.EMG!W50","v":24303},{"$f":"DRE.EMG!X50","v":8469},{"$f":"DRE.EMG!Y50","v":2628},{"$f":"DRE.EMG!Z50","v":-150},{"$f":"DRE.EMG!AA50","v":6029},{"$f":"DRE.EMG!AB50","v":16976},{"$f":"DRE.EMG!AC50","v":6968},{"$f":"DRE.EMG!AD50","v":14341},{"$f":"DRE.EMG!AE50","v":-5102},{"$f":"DRE.EMG!AF50","v":-1506},{"$f":"DRE.EMG!AG50","v":14701},{"$f":"DRE.EMG!AH50","v":5054},{"$f":"DRE.EMG!AI50","v":10237},{"$f":"DRE.EMG!AJ50","v":8125},{"$f":"DRE.EMG!AK50","v":13158.488720000001},{"$f":"DRE.EMG!AL50","v":36574.488720000001},{"$f":"DRE.EMG!AM50","v":8230},{"$f":"DRE.EMG!AN50","v":5874},{"$f":"DRE.EMG!AO50","v":9786},{"$f":"DRE.EMG!AP50","v":10211},{"$f":"DRE.EMG!AQ50","v":34101},{"$f":"DRE.EMG!AR50","v":6227},{"$f":"DRE.EMG!AS50","v":3896},{"$f":"DRE.EMG!AT50","v":4472},{"$f":"DRE.EMG!AU50","v":6477},{"$f":"DRE.EMG!AV50","v":21072},{"$f":"DRE.EMG!AW50","v":5606},{"$f":"DRE.EMG!AX50","v":4788},{"$f":"DRE.EMG!AY50","v":5236},{"$f":"DRE.EMG!AZ50","v":6420},{"$f":"DRE.EMG!BA50","v":22050},{"$f":"DRE.EMG!BB50","v":4295},{"$f":"DRE.EMG!BC50","v":4681},{"$f":"DRE.EMG!BD50","v":4636},{"$f":"DRE.EMG!BE50","v":6473},{"$f":"DRE.EMG!BF50","v":20085},{"$f":"DRE.EMG!BG50","v":5373},{"$f":"DRE.EMG!BH50","v":44988},{"$f":"DRE.EMG!BI50","v":7183},{"$f":"DRE.EMG!BJ50","v":8636},{"$f":"DRE.EMG!BK50","v":66180},{"$f":"DRE.EMG!BL50","v":8464},{"$f":"DRE.EMG!BM50","v":15650},{"$f":"DRE.EMG!BN50","v":13923},{"$f":"DRE.EMG!BO50","v":16026},{"$f":"DRE.EMG!BP50","v":54063},{"$f":"DRE.EMG!BQ50","v":17212},{"$f":"DRE.EMG!BR50","v":22817},{"$f":"DRE.EMG!BS50","v":19018},{"$f":"DRE.EMG!BT50","v":20962},{"$f":"DRE.EMG!BU50","v":80009},{"$f":"DRE.EMG!BV50","v":15400},{"$f":"DRE.EMG!BW50","v":18197},{"$f":"DRE.EMG!BX50","v":15972},{"$f":"DRE.EMG!BY50","v":22951},{"$f":"DRE.EMG!CA50","v":20920}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.EMG!C51","v":2027},{"$f":"DRE.EMG!D51","v":1898},{"$f":"DRE.EMG!E51","v":1765},{"$f":"DRE.EMG!F51","v":2110},{"$f":"DRE.EMG!G51","v":905},{"$f":"DRE.EMG!H51","v":6678},{"$f":"DRE.EMG!I51","v":1393},{"$f":"DRE.EMG!J51","v":1649},{"$f":"DRE.EMG!K51","v":1515},{"$f":"DRE.EMG!L51","v":2079},{"$f":"DRE.EMG!M51","v":6636},{"$f":"DRE.EMG!N51","v":2084},{"$f":"DRE.EMG!O51","v":1785},{"$f":"DRE.EMG!P51","v":1824},{"$f":"DRE.EMG!Q51","v":2344},{"$f":"DRE.EMG!R51","v":8037},{"$f":"DRE.EMG!S51","v":908},{"$f":"DRE.EMG!T51","v":649},{"$f":"DRE.EMG!U51","v":1512},{"$f":"DRE.EMG!V51","v":1293},{"$f":"DRE.EMG!W51","v":4362},{"$f":"DRE.EMG!X51","v":814},{"$f":"DRE.EMG!Y51","v":559},{"$f":"DRE.EMG!Z51","v":515},{"$f":"DRE.EMG!AA51","v":594},{"$f":"DRE.EMG!AB51","v":2482},{"$f":"DRE.EMG!AC51","v":367},{"$f":"DRE.EMG!AD51","v":634},{"$f":"DRE.EMG!AE51","v":991},{"$f":"DRE.EMG!AF51","v":1249},{"$f":"DRE.EMG!AG51","v":3241},{"$f":"DRE.EMG!AH51","v":1773},{"$f":"DRE.EMG!AI51","v":2697},{"$f":"DRE.EMG!AJ51","v":2896},{"$f":"DRE.EMG!AK51","v":3858.6192300000002},{"$f":"DRE.EMG!AL51","v":11224.61923},{"$f":"DRE.EMG!AM51","v":3822},{"$f":"DRE.EMG!AN51","v":3299},{"$f":"DRE.EMG!AO51","v":3193},{"$f":"DRE.EMG!AP51","v":997},{"$f":"DRE.EMG!AQ51","v":11311},{"$f":"DRE.EMG!AR51","v":2511},{"$f":"DRE.EMG!AS51","v":1504},{"$f":"DRE.EMG!AT51","v":843},{"$f":"DRE.EMG!AU51","v":1376},{"$f":"DRE.EMG!AV51","v":6234},{"$f":"DRE.EMG!AW51","v":1428},{"$f":"DRE.EMG!AX51","v":1935},{"$f":"DRE.EMG!AY51","v":2086},{"$f":"DRE.EMG!AZ51","v":1541},{"$f":"DRE.EMG!BA51","v":6990},{"$f":"DRE.EMG!BB51","v":655},{"$f":"DRE.EMG!BC51","v":1273},{"$f":"DRE.EMG!BD51","v":778},{"$f":"DRE.EMG!BE51","v":1492},{"$f":"DRE.EMG!BF51","v":4198},{"$f":"DRE.EMG!BG51","v":1492},{"$f":"DRE.EMG!BH51","v":1622},{"$f":"DRE.EMG!BI51","v":1844},{"$f":"DRE.EMG!BJ51","v":2576},{"$f":"DRE.EMG!BK51","v":7534},{"$f":"DRE.EMG!BL51","v":2507},{"$f":"DRE.EMG!BM51","v":2460},{"$f":"DRE.EMG!BN51","v":5429},{"$f":"DRE.EMG!BO51","v":5632},{"$f":"DRE.EMG!BP51","v":16028},{"$f":"DRE.EMG!BQ51","v":5346},{"$f":"DRE.EMG!BR51","v":3952},{"$f":"DRE.EMG!BS51","v":4398},{"$f":"DRE.EMG!BT51","v":4617},{"$f":"DRE.EMG!BU51","v":18313},{"$f":"DRE.EMG!BV51","v":5155},{"$f":"DRE.EMG!BW51","v":6937},{"$f":"DRE.EMG!BX51","v":5908},{"$f":"DRE.EMG!BY51","v":6797},{"$f":"DRE.EMG!CA51","v":9427}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.EMG!C52","v":5378},{"$f":"DRE.EMG!D52","v":1492},{"$f":"DRE.EMG!E52","v":1414},{"$f":"DRE.EMG!F52","v":1373},{"$f":"DRE.EMG!G52","v":1726},{"$f":"DRE.EMG!H52","v":6005},{"$f":"DRE.EMG!I52","v":1431},{"$f":"DRE.EMG!J52","v":1460},{"$f":"DRE.EMG!K52","v":1406},{"$f":"DRE.EMG!L52","v":1506},{"$f":"DRE.EMG!M52","v":5803},{"$f":"DRE.EMG!N52","v":1427},{"$f":"DRE.EMG!O52","v":1431},{"$f":"DRE.EMG!P52","v":1471},{"$f":"DRE.EMG!Q52","v":1582},{"$f":"DRE.EMG!R52","v":5911},{"$f":"DRE.EMG!S52","v":1516},{"$f":"DRE.EMG!T52","v":1421},{"$f":"DRE.EMG!U52","v":1250},{"$f":"DRE.EMG!V52","v":1328},{"$f":"DRE.EMG!W52","v":5515},{"$f":"DRE.EMG!X52","v":1370},{"$f":"DRE.EMG!Y52","v":1498},{"$f":"DRE.EMG!Z52","v":1425},{"$f":"DRE.EMG!AA52","v":1397},{"$f":"DRE.EMG!AB52","v":5690},{"$f":"DRE.EMG!AC52","v":1532},{"$f":"DRE.EMG!AD52","v":1909},{"$f":"DRE.EMG!AE52","v":2243},{"$f":"DRE.EMG!AF52","v":2321},{"$f":"DRE.EMG!AG52","v":8005},{"$f":"DRE.EMG!AH52","v":2421},{"$f":"DRE.EMG!AI52","v":2684},{"$f":"DRE.EMG!AJ52","v":2479},{"$f":"DRE.EMG!AK52","v":2200.3487999999998},{"$f":"DRE.EMG!AL52","v":9784.3487999999998},{"$f":"DRE.EMG!AM52","v":3334},{"$f":"DRE.EMG!AN52","v":2503},{"$f":"DRE.EMG!AO52","v":2428},{"$f":"DRE.EMG!AP52","v":2504},{"$f":"DRE.EMG!AQ52","v":10769},{"$f":"DRE.EMG!AR52","v":2577},{"$f":"DRE.EMG!AS52","v":3000},{"$f":"DRE.EMG!AT52","v":3202},{"$f":"DRE.EMG!AU52","v":3407},{"$f":"DRE.EMG!AV52","v":12186},{"$f":"DRE.EMG!AW52","v":2895},{"$f":"DRE.EMG!AX52","v":3070},{"$f":"DRE.EMG!AY52","v":3204},{"$f":"DRE.EMG!AZ52","v":3188},{"$f":"DRE.EMG!BA52","v":12357},{"$f":"DRE.EMG!BB52","v":2873},{"$f":"DRE.EMG!BC52","v":2876},{"$f":"DRE.EMG!BD52","v":3403},{"$f":"DRE.EMG!BE52","v":3987},{"$f":"DRE.EMG!BF52","v":13139},{"$f":"DRE.EMG!BG52","v":3938},{"$f":"DRE.EMG!BH52","v":3975},{"$f":"DRE.EMG!BI52","v":3767},{"$f":"DRE.EMG!BJ52","v":3591},{"$f":"DRE.EMG!BK52","v":15271},{"$f":"DRE.EMG!BL52","v":3574},{"$f":"DRE.EMG!BM52","v":3732},{"$f":"DRE.EMG!BN52","v":3593},{"$f":"DRE.EMG!BO52","v":3416},{"$f":"DRE.EMG!BP52","v":14315},{"$f":"DRE.EMG!BQ52","v":3689},{"$f":"DRE.EMG!BR52","v":4021},{"$f":"DRE.EMG!BS52","v":4041},{"$f":"DRE.EMG!BT52","v":3847},{"$f":"DRE.EMG!BU52","v":15598},{"$f":"DRE.EMG!BV52","v":4041},{"$f":"DRE.EMG!BW52","v":4415},{"$f":"DRE.EMG!BX52","v":2864},{"$f":"DRE.EMG!BY52","v":3898},{"$f":"DRE.EMG!CA52","v":4008}]
[null,"Restatement of CVA",{"$f":"DRE.EMG!C53","v":0},{"$f":"DRE.EMG!D53","v":0},{"$f":"DRE.EMG!E53","v":0},{"$f":"DRE.EMG!F53","v":0},{"$f":"DRE.EMG!G53","v":0},{"$f":"DRE.EMG!H53","v":0},{"$f":"DRE.EMG!I53","v":0},{"$f":"DRE.EMG!J53","v":0},{"$f":"DRE.EMG!K53","v":0},{"$f":"DRE.EMG!L53","v":0},{"$f":"DRE.EMG!M53","v":0},{"$f":"DRE.EMG!N53","v":0},{"$f":"DRE.EMG!O53","v":0},{"$f":"DRE.EMG!P53","v":0},{"$f":"DRE.EMG!Q53","v":0},{"$f":"DRE.EMG!R53","v":0},{"$f":"DRE.EMG!S53","v":0},{"$f":"DRE.EMG!T53","v":0},{"$f":"DRE.EMG!U53","v":0},{"$f":"DRE.EMG!V53","v":0},{"$f":"DRE.EMG!W53","v":0},{"$f":"DRE.EMG!X53","v":0},{"$f":"DRE.EMG!Y53","v":0},{"$f":"DRE.EMG!Z53","v":0},{"$f":"DRE.EMG!AA53","v":0},{"$f":"DRE.EMG!AB53","v":0},{"$f":"DRE.EMG!AC53","v":394},{"$f":"DRE.EMG!AD53","v":6491},{"$f":"DRE.EMG!AE53","v":646},{"$f":"DRE.EMG!AF53","v":-6699},{"$f":"DRE.EMG!AG53","v":832},{"$f":"DRE.EMG!AH53","v":744},{"$f":"DRE.EMG!AI53","v":4286},{"$f":"DRE.EMG!AJ53","v":-3211},{"$f":"DRE.EMG!AK53","v":2035.5206900000003},{"$f":"DRE.EMG!AL53","v":3854.5206900000003},{"$f":"DRE.EMG!AM53","v":348},{"$f":"DRE.EMG!AN53","v":64},{"$f":"DRE.EMG!AO53","v":260},{"$f":"DRE.EMG!AP53","v":667},{"$f":"DRE.EMG!AQ53","v":1339},{"$f":"DRE.EMG!AR53","v":823},{"$f":"DRE.EMG!AS53","v":-807},{"$f":"DRE.EMG!AT53","v":0},{"$f":"DRE.EMG!AU53","v":0},{"$f":"DRE.EMG!AV53","v":16},{"$f":"DRE.EMG!AW53","v":0},{"$f":"DRE.EMG!AX53","v":0},{"$f":"DRE.EMG!AY53","v":0},{"$f":"DRE.EMG!AZ53","v":0},{"$f":"DRE.EMG!BA53","v":0},{"$f":"DRE.EMG!BB53","v":0},{"$f":"DRE.EMG!BC53","v":0},{"$f":"DRE.EMG!BD53","v":0},{"$f":"DRE.EMG!BE53","v":0},{"$f":"DRE.EMG!BF53","v":0},{"$f":"DRE.EMG!BG53","v":0},{"$f":"DRE.EMG!BH53","v":0},{"$f":"DRE.EMG!BI53","v":0},{"$f":"DRE.EMG!BJ53","v":0},{"$f":"DRE.EMG!BK53","v":0},{"$f":"DRE.EMG!BL53","v":0},{"$f":"DRE.EMG!BM53","v":0},{"$f":"DRE.EMG!BN53","v":0},{"$f":"DRE.EMG!BO53","v":0},{"$f":"DRE.EMG!BP53","v":0},{"$f":"DRE.EMG!BQ53","v":1186},{"$f":"DRE.EMG!BR53","v":8369},{"$f":"DRE.EMG!BS53","v":1056},{"$f":"DRE.EMG!BT53","v":-279},{"$f":"DRE.EMG!BU53","v":10332},{"$f":"DRE.EMG!BV53","v":1359},{"$f":"DRE.EMG!BW53","v":2745},{"$f":"DRE.EMG!BX53","v":1309},{"$f":"DRE.EMG!BY53","v":-600},{"$f":"DRE.EMG!CA53","v":35}]
[null,"Other Financial Revenues",{"$f":"DRE.EMG!C54","v":9241},{"$f":"DRE.EMG!D54","v":449},{"$f":"DRE.EMG!E54","v":4978},{"$f":"DRE.EMG!F54","v":378},{"$f":"DRE.EMG!G54","v":4868},{"$f":"DRE.EMG!H54","v":10673},{"$f":"DRE.EMG!I54","v":307},{"$f":"DRE.EMG!J54","v":264},{"$f":"DRE.EMG!K54","v":104},{"$f":"DRE.EMG!L54","v":108},{"$f":"DRE.EMG!M54","v":783},{"$f":"DRE.EMG!N54","v":386},{"$f":"DRE.EMG!O54","v":197},{"$f":"DRE.EMG!P54","v":151},{"$f":"DRE.EMG!Q54","v":57290},{"$f":"DRE.EMG!R54","v":58024},{"$f":"DRE.EMG!S54","v":1946},{"$f":"DRE.EMG!T54","v":3178},{"$f":"DRE.EMG!U54","v":4517},{"$f":"DRE.EMG!V54","v":4785},{"$f":"DRE.EMG!W54","v":14426},{"$f":"DRE.EMG!X54","v":6285},{"$f":"DRE.EMG!Y54","v":571},{"$f":"DRE.EMG!Z54","v":-2090},{"$f":"DRE.EMG!AA54","v":4038},{"$f":"DRE.EMG!AB54","v":8804},{"$f":"DRE.EMG!AC54","v":4675},{"$f":"DRE.EMG!AD54","v":5307},{"$f":"DRE.EMG!AE54","v":-8982},{"$f":"DRE.EMG!AF54","v":1623},{"$f":"DRE.EMG!AG54","v":2623},{"$f":"DRE.EMG!AH54","v":116},{"$f":"DRE.EMG!AI54","v":570},{"$f":"DRE.EMG!AJ54","v":5961},{"$f":"DRE.EMG!AK54","v":5064},{"$f":"DRE.EMG!AL54","v":11711},{"$f":"DRE.EMG!AM54","v":726},{"$f":"DRE.EMG!AN54","v":8},{"$f":"DRE.EMG!AO54","v":3905},{"$f":"DRE.EMG!AP54","v":6043},{"$f":"DRE.EMG!AQ54","v":10682},{"$f":"DRE.EMG!AR54","v":316},{"$f":"DRE.EMG!AS54","v":199},{"$f":"DRE.EMG!AT54","v":427},{"$f":"DRE.EMG!AU54","v":1694},{"$f":"DRE.EMG!AV54","v":2636},{"$f":"DRE.EMG!AW54","v":1283},{"$f":"DRE.EMG!AX54","v":-217},{"$f":"DRE.EMG!AY54","v":-54},{"$f":"DRE.EMG!AZ54","v":1691},{"$f":"DRE.EMG!BA54","v":2703},{"$f":"DRE.EMG!BB54","v":767},{"$f":"DRE.EMG!BC54","v":532},{"$f":"DRE.EMG!BD54","v":455},{"$f":"DRE.EMG!BE54","v":994},{"$f":"DRE.EMG!BF54","v":2748},{"$f":"DRE.EMG!BG54","v":-57},{"$f":"DRE.EMG!BH54","v":39391},{"$f":"DRE.EMG!BI54","v":1572},{"$f":"DRE.EMG!BJ54","v":2469},{"$f":"DRE.EMG!BK54","v":43375},{"$f":"DRE.EMG!BL54","v":2383},{"$f":"DRE.EMG!BM54","v":9458},{"$f":"DRE.EMG!BN54","v":4901},{"$f":"DRE.EMG!BO54","v":6978},{"$f":"DRE.EMG!BP54","v":23720},{"$f":"DRE.EMG!BQ54","v":6991},{"$f":"DRE.EMG!BR54","v":6475},{"$f":"DRE.EMG!BS54","v":9523},{"$f":"DRE.EMG!BT54","v":12777},{"$f":"DRE.EMG!BU54","v":35766},{"$f":"DRE.EMG!BV54","v":4845},{"$f":"DRE.EMG!BW54","v":4100},{"$f":"DRE.EMG!BX54","v":5891},{"$f":"DRE.EMG!BY54","v":12856},{"$f":"DRE.EMG!CA54","v":7450}]
[null,"Financial Expenses",{"$f":"DRE.EMG!C55","v":-21770},{"$f":"DRE.EMG!D55","v":-7112},{"$f":"DRE.EMG!E55","v":-8270},{"$f":"DRE.EMG!F55","v":-7286},{"$f":"DRE.EMG!G55","v":-7060},{"$f":"DRE.EMG!H55","v":-29728},{"$f":"DRE.EMG!I55","v":-7123},{"$f":"DRE.EMG!J55","v":-6645},{"$f":"DRE.EMG!K55","v":-8834},{"$f":"DRE.EMG!L55","v":-9217},{"$f":"DRE.EMG!M55","v":-31819},{"$f":"DRE.EMG!N55","v":-4211},{"$f":"DRE.EMG!O55","v":-9589},{"$f":"DRE.EMG!P55","v":-5434},{"$f":"DRE.EMG!Q55","v":-6334},{"$f":"DRE.EMG!R55","v":-25568},{"$f":"DRE.EMG!S55","v":-6987},{"$f":"DRE.EMG!T55","v":-13464},{"$f":"DRE.EMG!U55","v":-8040},{"$f":"DRE.EMG!V55","v":-19338},{"$f":"DRE.EMG!W55","v":-47829},{"$f":"DRE.EMG!X55","v":-4416},{"$f":"DRE.EMG!Y55","v":-8806},{"$f":"DRE.EMG!Z55","v":-13448},{"$f":"DRE.EMG!AA55","v":-16348},{"$f":"DRE.EMG!AB55","v":-43018},{"$f":"DRE.EMG!AC55","v":-15030},{"$f":"DRE.EMG!AD55","v":-17322},{"$f":"DRE.EMG!AE55","v":-25479},{"$f":"DRE.EMG!AF55","v":-5313},{"$f":"DRE.EMG!AG55","v":-63144},{"$f":"DRE.EMG!AH55","v":-15341},{"$f":"DRE.EMG!AI55","v":-13456},{"$f":"DRE.EMG!AJ55","v":-13636},{"$f":"DRE.EMG!AK55","v":-19191.802249999997},{"$f":"DRE.EMG!AL55","v":-61624.802249999993},{"$f":"DRE.EMG!AM55","v":-13848},{"$f":"DRE.EMG!AN55","v":-13736},{"$f":"DRE.EMG!AO55","v":-9245},{"$f":"DRE.EMG!AP55","v":-14763},{"$f":"DRE.EMG!AQ55","v":-51592},{"$f":"DRE.EMG!AR55","v":-10826},{"$f":"DRE.EMG!AS55","v":-12039},{"$f":"DRE.EMG!AT55","v":-9626},{"$f":"DRE.EMG!AU55","v":-9657},{"$f":"DRE.EMG!AV55","v":-42148},{"$f":"DRE.EMG!AW55","v":-7043},{"$f":"DRE.EMG!AX55","v":-12033},{"$f":"DRE.EMG!AY55","v":-13809},{"$f":"DRE.EMG!AZ55","v":-11941},{"$f":"DRE.EMG!BA55","v":-44826},{"$f":"DRE.EMG!BB55","v":-14416},{"$f":"DRE.EMG!BC55","v":-10879},{"$f":"DRE.EMG!BD55","v":-7416},{"$f":"DRE.EMG!BE55","v":-7990},{"$f":"DRE.EMG!BF55","v":-40701},{"$f":"DRE.EMG!BG55","v":-10128},{"$f":"DRE.EMG!BH55","v":-49491},{"$f":"DRE.EMG!BI55","v":-15001},{"$f":"DRE.EMG!BJ55","v":-26055},{"$f":"DRE.EMG!BK55","v":-100675},{"$f":"DRE.EMG!BL55","v":-18023},{"$f":"DRE.EMG!BM55","v":-27806},{"$f":"DRE.EMG!BN55","v":-29615},{"$f":"DRE.EMG!BO55","v":-33703},{"$f":"DRE.EMG!BP55","v":-109147},{"$f":"DRE.EMG!BQ55","v":-37339},{"$f":"DRE.EMG!BR55","v":-38352},{"$f":"DRE.EMG!BS55","v":-36718},{"$f":"DRE.EMG!BT55","v":-38784},{"$f":"DRE.EMG!BU55","v":-151193},{"$f":"DRE.EMG!BV55","v":-36761},{"$f":"DRE.EMG!BW55","v":-37911},{"$f":"DRE.EMG!BX55","v":-34696},{"$f":"DRE.EMG!BY55","v":-42034},{"$f":"DRE.EMG!CA55","v":-47215}]
[null,"Debt Charges - Interests",{"$f":"DRE.EMG!C56","v":-18457},{"$f":"DRE.EMG!D56","v":-5540},{"$f":"DRE.EMG!E56","v":-5955},{"$f":"DRE.EMG!F56","v":-6600},{"$f":"DRE.EMG!G56","v":-6232},{"$f":"DRE.EMG!H56","v":-24327},{"$f":"DRE.EMG!I56","v":-5896},{"$f":"DRE.EMG!J56","v":-6251},{"$f":"DRE.EMG!K56","v":-6533},{"$f":"DRE.EMG!L56","v":-6043},{"$f":"DRE.EMG!M56","v":-24723},{"$f":"DRE.EMG!N56","v":-5592},{"$f":"DRE.EMG!O56","v":-5226},{"$f":"DRE.EMG!P56","v":-5071},{"$f":"DRE.EMG!Q56","v":-5103},{"$f":"DRE.EMG!R56","v":-20992},{"$f":"DRE.EMG!S56","v":-4880},{"$f":"DRE.EMG!T56","v":-4440},{"$f":"DRE.EMG!U56","v":-5589},{"$f":"DRE.EMG!V56","v":-5498},{"$f":"DRE.EMG!W56","v":-20407},{"$f":"DRE.EMG!X56","v":-5057},{"$f":"DRE.EMG!Y56","v":-4912},{"$f":"DRE.EMG!Z56","v":-5410},{"$f":"DRE.EMG!AA56","v":-5908},{"$f":"DRE.EMG!AB56","v":-21287},{"$f":"DRE.EMG!AC56","v":-5483},{"$f":"DRE.EMG!AD56","v":-7370},{"$f":"DRE.EMG!AE56","v":-8380},{"$f":"DRE.EMG!AF56","v":-6979},{"$f":"DRE.EMG!AG56","v":-28212},{"$f":"DRE.EMG!AH56","v":-6809},{"$f":"DRE.EMG!AI56","v":-6474},{"$f":"DRE.EMG!AJ56","v":-6153},{"$f":"DRE.EMG!AK56","v":-4815.0392500000016},{"$f":"DRE.EMG!AL56","v":-24251.039250000002},{"$f":"DRE.EMG!AM56","v":-4125},{"$f":"DRE.EMG!AN56","v":-4534},{"$f":"DRE.EMG!AO56","v":-3730},{"$f":"DRE.EMG!AP56","v":-4323},{"$f":"DRE.EMG!AQ56","v":-16712},{"$f":"DRE.EMG!AR56","v":-6991},{"$f":"DRE.EMG!AS56","v":-6097},{"$f":"DRE.EMG!AT56","v":-5574},{"$f":"DRE.EMG!AU56","v":-6141},{"$f":"DRE.EMG!AV56","v":-24803},{"$f":"DRE.EMG!AW56","v":-6218},{"$f":"DRE.EMG!AX56","v":-6501},{"$f":"DRE.EMG!AY56","v":-7482},{"$f":"DRE.EMG!AZ56","v":-6436},{"$f":"DRE.EMG!BA56","v":-26637},{"$f":"DRE.EMG!BB56","v":-4473},{"$f":"DRE.EMG!BC56","v":-8872},{"$f":"DRE.EMG!BD56","v":-6456},{"$f":"DRE.EMG!BE56","v":-6645},{"$f":"DRE.EMG!BF56","v":-26446},{"$f":"DRE.EMG!BG56","v":-6718},{"$f":"DRE.EMG!BH56","v":-6027},{"$f":"DRE.EMG!BI56","v":-6630},{"$f":"DRE.EMG!BJ56","v":-6799},{"$f":"DRE.EMG!BK56","v":-26174},{"$f":"DRE.EMG!BL56","v":-8132},{"$f":"DRE.EMG!BM56","v":-9194},{"$f":"DRE.EMG!BN56","v":-14259},{"$f":"DRE.EMG!BO56","v":-16824},{"$f":"DRE.EMG!BP56","v":-48409},{"$f":"DRE.EMG!BQ56","v":-17577},{"$f":"DRE.EMG!BR56","v":-15280},{"$f":"DRE.EMG!BS56","v":-18098},{"$f":"DRE.EMG!BT56","v":-17529},{"$f":"DRE.EMG!BU56","v":-68484},{"$f":"DRE.EMG!BV56","v":-17962},{"$f":"DRE.EMG!BW56","v":-20228},{"$f":"DRE.EMG!BX56","v":-21231},{"$f":"DRE.EMG!BY56","v":-24243},{"$f":"DRE.EMG!CA56","v":-25858}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.EMG!C57","v":107},{"$f":"DRE.EMG!D57","v":-32},{"$f":"DRE.EMG!E57","v":-11},{"$f":"DRE.EMG!F57","v":66},{"$f":"DRE.EMG!G57","v":24},{"$f":"DRE.EMG!H57","v":47},{"$f":"DRE.EMG!I57","v":27},{"$f":"DRE.EMG!J57","v":69},{"$f":"DRE.EMG!K57","v":-762},{"$f":"DRE.EMG!L57","v":-3928},{"$f":"DRE.EMG!M57","v":-4594},{"$f":"DRE.EMG!N57","v":2547},{"$f":"DRE.EMG!O57","v":-9173},{"$f":"DRE.EMG!P57","v":-1303},{"$f":"DRE.EMG!Q57","v":-974},{"$f":"DRE.EMG!R57","v":-8903},{"$f":"DRE.EMG!S57","v":3193},{"$f":"DRE.EMG!T57","v":-15299},{"$f":"DRE.EMG!U57","v":72},{"$f":"DRE.EMG!V57","v":-9603},{"$f":"DRE.EMG!W57","v":-21637},{"$f":"DRE.EMG!X57","v":5984},{"$f":"DRE.EMG!Y57","v":4580},{"$f":"DRE.EMG!Z57","v":-19503},{"$f":"DRE.EMG!AA57","v":-17072},{"$f":"DRE.EMG!AB57","v":-26011},{"$f":"DRE.EMG!AC57","v":-41743},{"$f":"DRE.EMG!AD57","v":8115},{"$f":"DRE.EMG!AE57","v":-54018},{"$f":"DRE.EMG!AF57","v":3281},{"$f":"DRE.EMG!AG57","v":-84365},{"$f":"DRE.EMG!AH57","v":15931},{"$f":"DRE.EMG!AI57","v":22453},{"$f":"DRE.EMG!AJ57","v":-3228},{"$f":"DRE.EMG!AK57","v":-1538.264519999997},{"$f":"DRE.EMG!AL57","v":33617.735480000003},{"$f":"DRE.EMG!AM57","v":5748},{"$f":"DRE.EMG!AN57","v":-10108},{"$f":"DRE.EMG!AO57","v":10169},{"$f":"DRE.EMG!AP57","v":-6719},{"$f":"DRE.EMG!AQ57","v":-910},{"$f":"DRE.EMG!AR57","v":-1496},{"$f":"DRE.EMG!AS57","v":-27995},{"$f":"DRE.EMG!AT57","v":-6239},{"$f":"DRE.EMG!AU57","v":4985},{"$f":"DRE.EMG!AV57","v":-30745},{"$f":"DRE.EMG!AW57","v":-1765},{"$f":"DRE.EMG!AX57","v":26},{"$f":"DRE.EMG!AY57","v":-14275},{"$f":"DRE.EMG!AZ57","v":5023},{"$f":"DRE.EMG!BA57","v":-10991},{"$f":"DRE.EMG!BB57","v":-44336},{"$f":"DRE.EMG!BC57","v":-3922},{"$f":"DRE.EMG!BD57","v":-3534},{"$f":"DRE.EMG!BE57","v":4123},{"$f":"DRE.EMG!BF57","v":-47669},{"$f":"DRE.EMG!BG57","v":-14762},{"$f":"DRE.EMG!BH57","v":11871},{"$f":"DRE.EMG!BI57","v":-15366},{"$f":"DRE.EMG!BJ57","v":-10845},{"$f":"DRE.EMG!BK57","v":-29102},{"$f":"DRE.EMG!BL57","v":23344},{"$f":"DRE.EMG!BM57","v":-22872},{"$f":"DRE.EMG!BN57","v":-4650},{"$f":"DRE.EMG!BO57","v":4740},{"$f":"DRE.EMG!BP57","v":562},{"$f":"DRE.EMG!BQ57","v":3952},{"$f":"DRE.EMG!BR57","v":12591},{"$f":"DRE.EMG!BS57","v":-11756},{"$f":"DRE.EMG!BT57","v":8259},{"$f":"DRE.EMG!BU57","v":13046},{"$f":"DRE.EMG!BV57","v":-14634},{"$f":"DRE.EMG!BW57","v":-35946},{"$f":"DRE.EMG!BX57","v":1683},{"$f":"DRE.EMG!BY57","v":-44179},{"$f":"DRE.EMG!CA57","v":14656}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.EMG!C58","v":2225},{"$f":"DRE.EMG!D58","v":0},{"$f":"DRE.EMG!E58","v":0},{"$f":"DRE.EMG!F58","v":0},{"$f":"DRE.EMG!G58","v":0},{"$f":"DRE.EMG!H58","v":0},{"$f":"DRE.EMG!I58","v":0},{"$f":"DRE.EMG!J58","v":0},{"$f":"DRE.EMG!K58","v":-711},{"$f":"DRE.EMG!L58","v":-720},{"$f":"DRE.EMG!M58","v":-1431},{"$f":"DRE.EMG!N58","v":3134},{"$f":"DRE.EMG!O58","v":-1754},{"$f":"DRE.EMG!P58","v":1919},{"$f":"DRE.EMG!Q58","v":3256},{"$f":"DRE.EMG!R58","v":6555},{"$f":"DRE.EMG!S58","v":-860},{"$f":"DRE.EMG!T58","v":-4091},{"$f":"DRE.EMG!U58","v":632},{"$f":"DRE.EMG!V58","v":-2873},{"$f":"DRE.EMG!W58","v":-7192},{"$f":"DRE.EMG!X58","v":2901},{"$f":"DRE.EMG!Y58","v":660},{"$f":"DRE.EMG!Z58","v":-3497},{"$f":"DRE.EMG!AA58","v":-2207},{"$f":"DRE.EMG!AB58","v":-2143},{"$f":"DRE.EMG!AC58","v":3060},{"$f":"DRE.EMG!AD58","v":-25},{"$f":"DRE.EMG!AE58","v":-11049},{"$f":"DRE.EMG!AF58","v":6388},{"$f":"DRE.EMG!AG58","v":-1626},{"$f":"DRE.EMG!AH58","v":-446},{"$f":"DRE.EMG!AI58","v":-2557},{"$f":"DRE.EMG!AJ58","v":3843},{"$f":"DRE.EMG!AK58","v":3478},{"$f":"DRE.EMG!AL58","v":4318},{"$f":"DRE.EMG!AM58","v":1170},{"$f":"DRE.EMG!AN58","v":161},{"$f":"DRE.EMG!AO58","v":729},{"$f":"DRE.EMG!AP58","v":1444},{"$f":"DRE.EMG!AQ58","v":3504},{"$f":"DRE.EMG!AR58","v":-1344},{"$f":"DRE.EMG!AS58","v":-2514},{"$f":"DRE.EMG!AT58","v":0},{"$f":"DRE.EMG!AU58","v":6476},{"$f":"DRE.EMG!AV58","v":2618},{"$f":"DRE.EMG!AW58","v":0},{"$f":"DRE.EMG!AX58","v":17},{"$f":"DRE.EMG!AY58","v":5},{"$f":"DRE.EMG!AZ58","v":4},{"$f":"DRE.EMG!BA58","v":26},{"$f":"DRE.EMG!BB58","v":-9},{"$f":"DRE.EMG!BC58","v":13},{"$f":"DRE.EMG!BD58","v":-3},{"$f":"DRE.EMG!BE58","v":4},{"$f":"DRE.EMG!BF58","v":5},{"$f":"DRE.EMG!BG58","v":-12},{"$f":"DRE.EMG!BH58","v":-204},{"$f":"DRE.EMG!BI58","v":-1414},{"$f":"DRE.EMG!BJ58","v":-1299},{"$f":"DRE.EMG!BK58","v":-2929},{"$f":"DRE.EMG!BL58","v":271},{"$f":"DRE.EMG!BM58","v":-723},{"$f":"DRE.EMG!BN58","v":154},{"$f":"DRE.EMG!BO58","v":365},{"$f":"DRE.EMG!BP58","v":67},{"$f":"DRE.EMG!BQ58","v":991},{"$f":"DRE.EMG!BR58","v":361},{"$f":"DRE.EMG!BS58","v":771},{"$f":"DRE.EMG!BT58","v":1378},{"$f":"DRE.EMG!BU58","v":3501},{"$f":"DRE.EMG!BV58","v":94},{"$f":"DRE.EMG!BW58","v":-183},{"$f":"DRE.EMG!BX58","v":-130},{"$f":"DRE.EMG!BY58","v":-296},{"$f":"DRE.EMG!CA58","v":587}]
[null,"Derivatives",{"$f":"DRE.EMG!C59","v":-153},{"$f":"DRE.EMG!D59","v":0},{"$f":"DRE.EMG!E59","v":0},{"$f":"DRE.EMG!F59","v":0},{"$f":"DRE.EMG!G59","v":0},{"$f":"DRE.EMG!H59","v":0},{"$f":"DRE.EMG!I59","v":0},{"$f":"DRE.EMG!J59","v":0},{"$f":"DRE.EMG!K59","v":-4},{"$f":"DRE.EMG!L59","v":3246},{"$f":"DRE.EMG!M59","v":3242},{"$f":"DRE.EMG!N59","v":-3607},{"$f":"DRE.EMG!O59","v":8200},{"$f":"DRE.EMG!P59","v":490},{"$f":"DRE.EMG!Q59","v":-461},{"$f":"DRE.EMG!R59","v":4622},{"$f":"DRE.EMG!S59","v":-3173},{"$f":"DRE.EMG!T59","v":14078},{"$f":"DRE.EMG!U59","v":-836},{"$f":"DRE.EMG!V59","v":6754},{"$f":"DRE.EMG!W59","v":16823},{"$f":"DRE.EMG!X59","v":-6361},{"$f":"DRE.EMG!Y59","v":-6571},{"$f":"DRE.EMG!Z59","v":16517},{"$f":"DRE.EMG!AA59","v":13230},{"$f":"DRE.EMG!AB59","v":16815},{"$f":"DRE.EMG!AC59","v":35382},{"$f":"DRE.EMG!AD59","v":-9777},{"$f":"DRE.EMG!AE59","v":45289},{"$f":"DRE.EMG!AF59","v":-7317},{"$f":"DRE.EMG!AG59","v":63577},{"$f":"DRE.EMG!AH59","v":-20446},{"$f":"DRE.EMG!AI59","v":-25411},{"$f":"DRE.EMG!AJ59","v":-4654},{"$f":"DRE.EMG!AK59","v":-6054.5362299999979},{"$f":"DRE.EMG!AL59","v":-56565.536229999998},{"$f":"DRE.EMG!AM59","v":-12802},{"$f":"DRE.EMG!AN59","v":4446},{"$f":"DRE.EMG!AO59","v":-15605},{"$f":"DRE.EMG!AP59","v":4519},{"$f":"DRE.EMG!AQ59","v":-19442},{"$f":"DRE.EMG!AR59","v":-717},{"$f":"DRE.EMG!AS59","v":26482},{"$f":"DRE.EMG!AT59","v":5524},{"$f":"DRE.EMG!AU59","v":-6241},{"$f":"DRE.EMG!AV59","v":25048},{"$f":"DRE.EMG!AW59","v":3595},{"$f":"DRE.EMG!AX59","v":-2770},{"$f":"DRE.EMG!AY59","v":11459},{"$f":"DRE.EMG!AZ59","v":-5114},{"$f":"DRE.EMG!BA59","v":7170},{"$f":"DRE.EMG!BB59","v":41649},{"$f":"DRE.EMG!BC59","v":5518},{"$f":"DRE.EMG!BD59","v":5223},{"$f":"DRE.EMG!BE59","v":-3596},{"$f":"DRE.EMG!BF59","v":48794},{"$f":"DRE.EMG!BG59","v":14657},{"$f":"DRE.EMG!BH59","v":-14950},{"$f":"DRE.EMG!BI59","v":14416},{"$f":"DRE.EMG!BJ59","v":3972},{"$f":"DRE.EMG!BK59","v":18095},{"$f":"DRE.EMG!BL59","v":-29404},{"$f":"DRE.EMG!BM59","v":12765},{"$f":"DRE.EMG!BN59","v":-4004},{"$f":"DRE.EMG!BO59","v":-12941},{"$f":"DRE.EMG!BP59","v":-33584},{"$f":"DRE.EMG!BQ59","v":-15464},{"$f":"DRE.EMG!BR59","v":-25064},{"$f":"DRE.EMG!BS59","v":1280},{"$f":"DRE.EMG!BT59","v":-17815},{"$f":"DRE.EMG!BU59","v":-57063},{"$f":"DRE.EMG!BV59","v":3904},{"$f":"DRE.EMG!BW59","v":27461},{"$f":"DRE.EMG!BX59","v":-8311},{"$f":"DRE.EMG!BY59","v":34563},{"$f":"DRE.EMG!CA59","v":-31083}]
[null,"Restatement of CVA",{"$f":"DRE.EMG!C60","v":0},{"$f":"DRE.EMG!D60","v":0},{"$f":"DRE.EMG!E60","v":0},{"$f":"DRE.EMG!F60","v":0},{"$f":"DRE.EMG!G60","v":0},{"$f":"DRE.EMG!H60","v":0},{"$f":"DRE.EMG!I60","v":0},{"$f":"DRE.EMG!J60","v":0},{"$f":"DRE.EMG!K60","v":0},{"$f":"DRE.EMG!L60","v":0},{"$f":"DRE.EMG!M60","v":0},{"$f":"DRE.EMG!N60","v":0},{"$f":"DRE.EMG!O60","v":0},{"$f":"DRE.EMG!P60","v":0},{"$f":"DRE.EMG!Q60","v":0},{"$f":"DRE.EMG!R60","v":0},{"$f":"DRE.EMG!S60","v":0},{"$f":"DRE.EMG!T60","v":0},{"$f":"DRE.EMG!U60","v":0},{"$f":"DRE.EMG!V60","v":0},{"$f":"DRE.EMG!W60","v":0},{"$f":"DRE.EMG!X60","v":0},{"$f":"DRE.EMG!Y60","v":0},{"$f":"DRE.EMG!Z60","v":0},{"$f":"DRE.EMG!AA60","v":0},{"$f":"DRE.EMG!AB60","v":0},{"$f":"DRE.EMG!AC60","v":-507},{"$f":"DRE.EMG!AD60","v":-6400},{"$f":"DRE.EMG!AE60","v":-33},{"$f":"DRE.EMG!AF60","v":6818},{"$f":"DRE.EMG!AG60","v":-122},{"$f":"DRE.EMG!AH60","v":-532},{"$f":"DRE.EMG!AI60","v":2630},{"$f":"DRE.EMG!AJ60","v":-80},{"$f":"DRE.EMG!AK60","v":-2017.96225},{"$f":"DRE.EMG!AL60","v":3.7749999999959982E-2},{"$f":"DRE.EMG!AM60","v":-277},{"$f":"DRE.EMG!AN60","v":-811},{"$f":"DRE.EMG!AO60","v":-264},{"$f":"DRE.EMG!AP60","v":-501},{"$f":"DRE.EMG!AQ60","v":-1853},{"$f":"DRE.EMG!AR60","v":-634},{"$f":"DRE.EMG!AS60","v":-121},{"$f":"DRE.EMG!AT60","v":0},{"$f":"DRE.EMG!AU60","v":0},{"$f":"DRE.EMG!AV60","v":-755},{"$f":"DRE.EMG!AW60","v":0},{"$f":"DRE.EMG!AX60","v":0},{"$f":"DRE.EMG!AY60","v":-7},{"$f":"DRE.EMG!AZ60","v":7},{"$f":"DRE.EMG!BA60","v":0},{"$f":"DRE.EMG!BB60","v":0},{"$f":"DRE.EMG!BC60","v":0},{"$f":"DRE.EMG!BD60","v":0},{"$f":"DRE.EMG!BE60","v":0},{"$f":"DRE.EMG!BF60","v":0},{"$f":"DRE.EMG!BG60","v":0},{"$f":"DRE.EMG!BH60","v":0},{"$f":"DRE.EMG!BI60","v":0},{"$f":"DRE.EMG!BJ60","v":0},{"$f":"DRE.EMG!BK60","v":0},{"$f":"DRE.EMG!BL60","v":0},{"$f":"DRE.EMG!BM60","v":0},{"$f":"DRE.EMG!BN60","v":0},{"$f":"DRE.EMG!BO60","v":0},{"$f":"DRE.EMG!BP60","v":0},{"$f":"DRE.EMG!BQ60","v":-62},{"$f":"DRE.EMG!BR60","v":-66},{"$f":"DRE.EMG!BS60","v":-3},{"$f":"DRE.EMG!BT60","v":-16},{"$f":"DRE.EMG!BU60","v":-147},{"$f":"DRE.EMG!BV60","v":-67},{"$f":"DRE.EMG!BW60","v":-197},{"$f":"DRE.EMG!BX60","v":-4},{"$f":"DRE.EMG!BY60","v":-33},{"$f":"DRE.EMG!CA60","v":-87}]
[null,"Other Financial Expenses",{"$f":"DRE.EMG!C61","v":-5492},{"$f":"DRE.EMG!D61","v":-1540},{"$f":"DRE.EMG!E61","v":-2304},{"$f":"DRE.EMG!F61","v":-752},{"$f":"DRE.EMG!G61","v":-852},{"$f":"DRE.EMG!H61","v":-5448},{"$f":"DRE.EMG!I61","v":-1254},{"$f":"DRE.EMG!J61","v":-463},{"$f":"DRE.EMG!K61","v":-824},{"$f":"DRE.EMG!L61","v":-1772},{"$f":"DRE.EMG!M61","v":-4313},{"$f":"DRE.EMG!N61","v":-693},{"$f":"DRE.EMG!O61","v":-1636},{"$f":"DRE.EMG!P61","v":-1469},{"$f":"DRE.EMG!Q61","v":-3052},{"$f":"DRE.EMG!R61","v":-6850},{"$f":"DRE.EMG!S61","v":-1267},{"$f":"DRE.EMG!T61","v":-3712},{"$f":"DRE.EMG!U61","v":-2319},{"$f":"DRE.EMG!V61","v":-8118},{"$f":"DRE.EMG!W61","v":-15416},{"$f":"DRE.EMG!X61","v":-1883},{"$f":"DRE.EMG!Y61","v":-2563},{"$f":"DRE.EMG!Z61","v":-1555},{"$f":"DRE.EMG!AA61","v":-4391},{"$f":"DRE.EMG!AB61","v":-10392},{"$f":"DRE.EMG!AC61","v":-5739},{"$f":"DRE.EMG!AD61","v":-1865},{"$f":"DRE.EMG!AE61","v":2712},{"$f":"DRE.EMG!AF61","v":-7504},{"$f":"DRE.EMG!AG61","v":-12396},{"$f":"DRE.EMG!AH61","v":-3039},{"$f":"DRE.EMG!AI61","v":-4097},{"$f":"DRE.EMG!AJ61","v":-3364},{"$f":"DRE.EMG!AK61","v":-8244},{"$f":"DRE.EMG!AL61","v":-18744},{"$f":"DRE.EMG!AM61","v":-3562},{"$f":"DRE.EMG!AN61","v":-2890},{"$f":"DRE.EMG!AO61","v":-544},{"$f":"DRE.EMG!AP61","v":-9183},{"$f":"DRE.EMG!AQ61","v":-16179},{"$f":"DRE.EMG!AR61","v":356},{"$f":"DRE.EMG!AS61","v":-1794},{"$f":"DRE.EMG!AT61","v":-3337},{"$f":"DRE.EMG!AU61","v":-8736},{"$f":"DRE.EMG!AV61","v":-13511},{"$f":"DRE.EMG!AW61","v":-2655},{"$f":"DRE.EMG!AX61","v":-2805},{"$f":"DRE.EMG!AY61","v":-3509},{"$f":"DRE.EMG!AZ61","v":-5425},{"$f":"DRE.EMG!BA61","v":-14394},{"$f":"DRE.EMG!BB61","v":-7247},{"$f":"DRE.EMG!BC61","v":-3616},{"$f":"DRE.EMG!BD61","v":-2646},{"$f":"DRE.EMG!BE61","v":-1876},{"$f":"DRE.EMG!BF61","v":-15385},{"$f":"DRE.EMG!BG61","v":-3293},{"$f":"DRE.EMG!BH61","v":-40181},{"$f":"DRE.EMG!BI61","v":-6007},{"$f":"DRE.EMG!BJ61","v":-11084},{"$f":"DRE.EMG!BK61","v":-60565},{"$f":"DRE.EMG!BL61","v":-4102},{"$f":"DRE.EMG!BM61","v":-7782},{"$f":"DRE.EMG!BN61","v":-6856},{"$f":"DRE.EMG!BO61","v":-9043},{"$f":"DRE.EMG!BP61","v":-27783},{"$f":"DRE.EMG!BQ61","v":-9179},{"$f":"DRE.EMG!BR61","v":-10894},{"$f":"DRE.EMG!BS61","v":-8912},{"$f":"DRE.EMG!BT61","v":-13061},{"$f":"DRE.EMG!BU61","v":-42046},{"$f":"DRE.EMG!BV61","v":-8096},{"$f":"DRE.EMG!BW61","v":-8818},{"$f":"DRE.EMG!BX61","v":-6703},{"$f":"DRE.EMG!BY61","v":-7846},{"$f":"DRE.EMG!CA61","v":-5430}]
[null,"Financial Result",{"$f":"DRE.EMG!C62","v":-5124},{"$f":"DRE.EMG!D62","v":-3273},{"$f":"DRE.EMG!E62","v":-113},{"$f":"DRE.EMG!F62","v":-3425},{"$f":"DRE.EMG!G62","v":439},{"$f":"DRE.EMG!H62","v":-6372},{"$f":"DRE.EMG!I62","v":-3992},{"$f":"DRE.EMG!J62","v":-3272},{"$f":"DRE.EMG!K62","v":-5809},{"$f":"DRE.EMG!L62","v":-5524},{"$f":"DRE.EMG!M62","v":-18597},{"$f":"DRE.EMG!N62","v":-314},{"$f":"DRE.EMG!O62","v":-6176},{"$f":"DRE.EMG!P62","v":-1988},{"$f":"DRE.EMG!Q62","v":54882},{"$f":"DRE.EMG!R62","v":46404},{"$f":"DRE.EMG!S62","v":-2617},{"$f":"DRE.EMG!T62","v":-8216},{"$f":"DRE.EMG!U62","v":-761},{"$f":"DRE.EMG!V62","v":-11932},{"$f":"DRE.EMG!W62","v":-23526},{"$f":"DRE.EMG!X62","v":4053},{"$f":"DRE.EMG!Y62","v":-6178},{"$f":"DRE.EMG!Z62","v":-13598},{"$f":"DRE.EMG!AA62","v":-10319},{"$f":"DRE.EMG!AB62","v":-26042},{"$f":"DRE.EMG!AC62","v":-8062},{"$f":"DRE.EMG!AD62","v":-2981},{"$f":"DRE.EMG!AE62","v":-30581},{"$f":"DRE.EMG!AF62","v":-6819},{"$f":"DRE.EMG!AG62","v":-48443},{"$f":"DRE.EMG!AH62","v":-10287},{"$f":"DRE.EMG!AI62","v":-3219},{"$f":"DRE.EMG!AJ62","v":-5511},{"$f":"DRE.EMG!AK62","v":-6033.3135299999958},{"$f":"DRE.EMG!AL62","v":-25050.313529999992},{"$f":"DRE.EMG!AM62","v":-5618},{"$f":"DRE.EMG!AN62","v":-7862},{"$f":"DRE.EMG!AO62","v":541},{"$f":"DRE.EMG!AP62","v":-4552},{"$f":"DRE.EMG!AQ62","v":-17491},{"$f":"DRE.EMG!AR62","v":-4599},{"$f":"DRE.EMG!AS62","v":-8143},{"$f":"DRE.EMG!AT62","v":-5154},{"$f":"DRE.EMG!AU62","v":-3180},{"$f":"DRE.EMG!AV62","v":-21076},{"$f":"DRE.EMG!AW62","v":-1437},{"$f":"DRE.EMG!AX62","v":-7245},{"$f":"DRE.EMG!AY62","v":-8573},{"$f":"DRE.EMG!AZ62","v":-5521},{"$f":"DRE.EMG!BA62","v":-22776},{"$f":"DRE.EMG!BB62","v":-10121},{"$f":"DRE.EMG!BC62","v":-6198},{"$f":"DRE.EMG!BD62","v":-2780},{"$f":"DRE.EMG!BE62","v":-1517},{"$f":"DRE.EMG!BF62","v":-20616},{"$f":"DRE.EMG!BG62","v":-4755},{"$f":"DRE.EMG!BH62","v":-4503},{"$f":"DRE.EMG!BI62","v":-7818},{"$f":"DRE.EMG!BJ62","v":-17419},{"$f":"DRE.EMG!BK62","v":-34495},{"$f":"DRE.EMG!BL62","v":-9559},{"$f":"DRE.EMG!BM62","v":-12156},{"$f":"DRE.EMG!BN62","v":-15692},{"$f":"DRE.EMG!BO62","v":-17677},{"$f":"DRE.EMG!BP62","v":-55084},{"$f":"DRE.EMG!BQ62","v":-20127},{"$f":"DRE.EMG!BR62","v":-15535},{"$f":"DRE.EMG!BS62","v":-17700},{"$f":"DRE.EMG!BT62","v":-17822},{"$f":"DRE.EMG!BU62","v":-71184},{"$f":"DRE.EMG!BV62","v":-21361},{"$f":"DRE.EMG!BW62","v":-19714},{"$f":"DRE.EMG!BX62","v":-18724},{"$f":"DRE.EMG!BY62","v":-19083},{"$f":"DRE.EMG!CA62","v":-26295}]
[null,"Result Before taxes",{"$f":"DRE.EMG!C63","v":54384},{"$f":"DRE.EMG!D63","v":13645},{"$f":"DRE.EMG!E63","v":10256},{"$f":"DRE.EMG!F63","v":15982},{"$f":"DRE.EMG!G63","v":40808},{"$f":"DRE.EMG!H63","v":80691},{"$f":"DRE.EMG!I63","v":18164},{"$f":"DRE.EMG!J63","v":15460},{"$f":"DRE.EMG!K63","v":8888},{"$f":"DRE.EMG!L63","v":11335},{"$f":"DRE.EMG!M63","v":53847},{"$f":"DRE.EMG!N63","v":11659},{"$f":"DRE.EMG!O63","v":9120},{"$f":"DRE.EMG!P63","v":11466},{"$f":"DRE.EMG!Q63","v":68537},{"$f":"DRE.EMG!R63","v":100782},{"$f":"DRE.EMG!S63","v":15100},{"$f":"DRE.EMG!T63","v":4580},{"$f":"DRE.EMG!U63","v":24241},{"$f":"DRE.EMG!V63","v":-1477},{"$f":"DRE.EMG!W63","v":42444},{"$f":"DRE.EMG!X63","v":22034},{"$f":"DRE.EMG!Y63","v":13766},{"$f":"DRE.EMG!Z63","v":-4619},{"$f":"DRE.EMG!AA63","v":3992},{"$f":"DRE.EMG!AB63","v":35173},{"$f":"DRE.EMG!AC63","v":5546},{"$f":"DRE.EMG!AD63","v":11589},{"$f":"DRE.EMG!AE63","v":7206},{"$f":"DRE.EMG!AF63","v":5749.5063000000082},{"$f":"DRE.EMG!AG63","v":30090.506300000008},{"$f":"DRE.EMG!AH63","v":-1019},{"$f":"DRE.EMG!AI63","v":-8958},{"$f":"DRE.EMG!AJ63","v":6535},{"$f":"DRE.EMG!AK63","v":10287.686470000004},{"$f":"DRE.EMG!AL63","v":6845.6864700000078},{"$f":"DRE.EMG!AM63","v":15557.735619999999},{"$f":"DRE.EMG!AN63","v":1117},{"$f":"DRE.EMG!AO63","v":13440},{"$f":"DRE.EMG!AP63","v":11390},{"$f":"DRE.EMG!AQ63","v":41506.73562000005},{"$f":"DRE.EMG!AR63","v":18232},{"$f":"DRE.EMG!AS63","v":5066},{"$f":"DRE.EMG!AT63","v":16695},{"$f":"DRE.EMG!AU63","v":12921},{"$f":"DRE.EMG!AV63","v":52914},{"$f":"DRE.EMG!AW63","v":24324.915199999989},{"$f":"DRE.EMG!AX63","v":15255.138380000019},{"$f":"DRE.EMG!AY63","v":7976.5161899999948},{"$f":"DRE.EMG!AZ63","v":11361.613620000018},{"$f":"DRE.EMG!BA63","v":58918.183389999904},{"$f":"DRE.EMG!BB63","v":15010},{"$f":"DRE.EMG!BC63","v":13603},{"$f":"DRE.EMG!BD63","v":23757},{"$f":"DRE.EMG!BE63","v":15461},{"$f":"DRE.EMG!BF63","v":67831},{"$f":"DRE.EMG!BG63","v":55796},{"$f":"DRE.EMG!BH63","v":10310},{"$f":"DRE.EMG!BI63","v":18931},{"$f":"DRE.EMG!BJ63","v":-4934},{"$f":"DRE.EMG!BK63","v":80103},{"$f":"DRE.EMG!BL63","v":28535},{"$f":"DRE.EMG!BM63","v":8799},{"$f":"DRE.EMG!BN63","v":24088},{"$f":"DRE.EMG!BO63","v":10890},{"$f":"DRE.EMG!BP63","v":72312},{"$f":"DRE.EMG!BQ63","v":36851},{"$f":"DRE.EMG!BR63","v":3870},{"$f":"DRE.EMG!BS63","v":31534},{"$f":"DRE.EMG!BT63","v":44673},{"$f":"DRE.EMG!BU63","v":116928},{"$f":"DRE.EMG!BV63","v":29536},{"$f":"DRE.EMG!BW63","v":16006},{"$f":"DRE.EMG!BX63","v":22231},{"$f":"DRE.EMG!BY63","v":-7011},{"$f":"DRE.EMG!CA63","v":32536}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.EMG!C64","v":-18369},{"$f":"DRE.EMG!D64","v":-4603},{"$f":"DRE.EMG!E64","v":-3472},{"$f":"DRE.EMG!F64","v":-5180},{"$f":"DRE.EMG!G64","v":-14119},{"$f":"DRE.EMG!H64","v":-27374},{"$f":"DRE.EMG!I64","v":-6169},{"$f":"DRE.EMG!J64","v":-5340},{"$f":"DRE.EMG!K64","v":-2912},{"$f":"DRE.EMG!L64","v":-3942},{"$f":"DRE.EMG!M64","v":-18363},{"$f":"DRE.EMG!N64","v":-3971},{"$f":"DRE.EMG!O64","v":-2962},{"$f":"DRE.EMG!P64","v":-3853},{"$f":"DRE.EMG!Q64","v":-23381},{"$f":"DRE.EMG!R64","v":-34167},{"$f":"DRE.EMG!S64","v":-5136},{"$f":"DRE.EMG!T64","v":-1424},{"$f":"DRE.EMG!U64","v":-8160},{"$f":"DRE.EMG!V64","v":-208},{"$f":"DRE.EMG!W64","v":-14928},{"$f":"DRE.EMG!X64","v":-7484},{"$f":"DRE.EMG!Y64","v":-4832},{"$f":"DRE.EMG!Z64","v":1677},{"$f":"DRE.EMG!AA64","v":-1504},{"$f":"DRE.EMG!AB64","v":-12143},{"$f":"DRE.EMG!AC64","v":-1911},{"$f":"DRE.EMG!AD64","v":-3967},{"$f":"DRE.EMG!AE64","v":-2489},{"$f":"DRE.EMG!AF64","v":3227},{"$f":"DRE.EMG!AG64","v":-5140},{"$f":"DRE.EMG!AH64","v":466},{"$f":"DRE.EMG!AI64","v":3117},{"$f":"DRE.EMG!AJ64","v":-1674},{"$f":"DRE.EMG!AK64","v":-4366},{"$f":"DRE.EMG!AL64","v":-2457},{"$f":"DRE.EMG!AM64","v":-2982},{"$f":"DRE.EMG!AN64","v":-256},{"$f":"DRE.EMG!AO64","v":-6759},{"$f":"DRE.EMG!AP64","v":-2283},{"$f":"DRE.EMG!AQ64","v":-12280},{"$f":"DRE.EMG!AR64","v":-6188},{"$f":"DRE.EMG!AS64","v":-1914},{"$f":"DRE.EMG!AT64","v":-4302},{"$f":"DRE.EMG!AU64","v":-4282},{"$f":"DRE.EMG!AV64","v":-16686},{"$f":"DRE.EMG!AW64","v":-8272},{"$f":"DRE.EMG!AX64","v":-4635},{"$f":"DRE.EMG!AY64","v":-2335},{"$f":"DRE.EMG!AZ64","v":-3952},{"$f":"DRE.EMG!BA64","v":-19194},{"$f":"DRE.EMG!BB64","v":-5603},{"$f":"DRE.EMG!BC64","v":-4577},{"$f":"DRE.EMG!BD64","v":-6878},{"$f":"DRE.EMG!BE64","v":-5048},{"$f":"DRE.EMG!BF64","v":-22106},{"$f":"DRE.EMG!BG64","v":-18768},{"$f":"DRE.EMG!BH64","v":-1623},{"$f":"DRE.EMG!BI64","v":-4471},{"$f":"DRE.EMG!BJ64","v":2534},{"$f":"DRE.EMG!BK64","v":-22328},{"$f":"DRE.EMG!BL64","v":-9400},{"$f":"DRE.EMG!BM64","v":-3039},{"$f":"DRE.EMG!BN64","v":-6412},{"$f":"DRE.EMG!BO64","v":-321},{"$f":"DRE.EMG!BP64","v":-19172},{"$f":"DRE.EMG!BQ64","v":-14102},{"$f":"DRE.EMG!BR64","v":-822},{"$f":"DRE.EMG!BS64","v":-10108},{"$f":"DRE.EMG!BT64","v":-7263},{"$f":"DRE.EMG!BU64","v":-32295},{"$f":"DRE.EMG!BV64","v":-9818},{"$f":"DRE.EMG!BW64","v":-5485},{"$f":"DRE.EMG!BX64","v":-7719},{"$f":"DRE.EMG!BY64","v":41642},{"$f":"DRE.EMG!CA64","v":-10194}]
[null,"Discontinued Operations",{"$f":"DRE.EMG!C65","v":0},{"$f":"DRE.EMG!D65","v":0},{"$f":"DRE.EMG!E65","v":0},{"$f":"DRE.EMG!F65","v":0},{"$f":"DRE.EMG!G65","v":0},{"$f":"DRE.EMG!H65","v":0},{"$f":"DRE.EMG!I65","v":0},{"$f":"DRE.EMG!J65","v":0},{"$f":"DRE.EMG!K65","v":0},{"$f":"DRE.EMG!L65","v":0},{"$f":"DRE.EMG!M65","v":0},{"$f":"DRE.EMG!N65","v":0},{"$f":"DRE.EMG!O65","v":0},{"$f":"DRE.EMG!P65","v":0},{"$f":"DRE.EMG!Q65","v":0},{"$f":"DRE.EMG!R65","v":0},{"$f":"DRE.EMG!S65","v":0},{"$f":"DRE.EMG!T65","v":0},{"$f":"DRE.EMG!U65","v":0},{"$f":"DRE.EMG!V65","v":0},{"$f":"DRE.EMG!W65","v":0},{"$f":"DRE.EMG!X65","v":0},{"$f":"DRE.EMG!Y65","v":0},{"$f":"DRE.EMG!Z65","v":0},{"$f":"DRE.EMG!AA65","v":0},{"$f":"DRE.EMG!AB65","v":0},{"$f":"DRE.EMG!AC65","v":0},{"$f":"DRE.EMG!AD65","v":0},{"$f":"DRE.EMG!AE65","v":0},{"$f":"DRE.EMG!AF65","v":0},{"$f":"DRE.EMG!AG65","v":0},{"$f":"DRE.EMG!AH65","v":0},{"$f":"DRE.EMG!AI65","v":0},{"$f":"DRE.EMG!AJ65","v":0},{"$f":"DRE.EMG!AK65","v":0},{"$f":"DRE.EMG!AL65","v":0},{"$f":"DRE.EMG!AM65","v":0},{"$f":"DRE.EMG!AN65","v":0},{"$f":"DRE.EMG!AO65","v":0},{"$f":"DRE.EMG!AP65","v":0},{"$f":"DRE.EMG!AQ65","v":0},{"$f":"DRE.EMG!AR65","v":0},{"$f":"DRE.EMG!AS65","v":0},{"$f":"DRE.EMG!AT65","v":0},{"$f":"DRE.EMG!AU65","v":0},{"$f":"DRE.EMG!AV65","v":0},{"$f":"DRE.EMG!AW65","v":0},{"$f":"DRE.EMG!AX65","v":0},{"$f":"DRE.EMG!AY65","v":0},{"$f":"DRE.EMG!AZ65","v":0},{"$f":"DRE.EMG!BA65","v":0},{"$f":"DRE.EMG!BB65","v":0},{"$f":"DRE.EMG!BC65","v":0},{"$f":"DRE.EMG!BD65","v":0},{"$f":"DRE.EMG!BE65","v":0},{"$f":"DRE.EMG!BF65","v":0},{"$f":"DRE.EMG!BG65","v":0},{"$f":"DRE.EMG!BH65","v":0},{"$f":"DRE.EMG!BI65","v":0},{"$f":"DRE.EMG!BJ65","v":0},{"$f":"DRE.EMG!BK65","v":0},{"$f":"DRE.EMG!BL65","v":0},{"$f":"DRE.EMG!BM65","v":0},{"$f":"DRE.EMG!BN65","v":0},{"$f":"DRE.EMG!BO65","v":0},{"$f":"DRE.EMG!BP65","v":0},{"$f":"DRE.EMG!BQ65","v":0},{"$f":"DRE.EMG!BR65","v":0},{"$f":"DRE.EMG!BS65","v":0},{"$f":"DRE.EMG!BT65","v":0},{"$f":"DRE.EMG!BU65","v":0},{"$f":"DRE.EMG!BV65","v":0},{"$f":"DRE.EMG!BW65","v":0},{"$f":"DRE.EMG!BX65","v":0},{"$f":"DRE.EMG!BY65","v":0},{"$f":"DRE.EMG!CA65","v":0}]
[null,"Net Income",{"$f":"DRE.EMG!C66","v":36015},{"$f":"DRE.EMG!D66","v":9042},{"$f":"DRE.EMG!E66","v":6784},{"$f":"DRE.EMG!F66","v":10802},{"$f":"DRE.EMG!G66","v":26689},{"$f":"DRE.EMG!H66","v":53317},{"$f":"DRE.EMG!I66","v":11995},{"$f":"DRE.EMG!J66","v":10120},{"$f":"DRE.EMG!K66","v":5976},{"$f":"DRE.EMG!L66","v":7393},{"$f":"DRE.EMG!M66","v":35484},{"$f":"DRE.EMG!N66","v":7688},{"$f":"DRE.EMG!O66","v":6158},{"$f":"DRE.EMG!P66","v":7613},{"$f":"DRE.EMG!Q66","v":45156},{"$f":"DRE.EMG!R66","v":66615},{"$f":"DRE.EMG!S66","v":9964},{"$f":"DRE.EMG!T66","v":3156},{"$f":"DRE.EMG!U66","v":16081},{"$f":"DRE.EMG!V66","v":-1685},{"$f":"DRE.EMG!W66","v":27516},{"$f":"DRE.EMG!X66","v":14550},{"$f":"DRE.EMG!Y66","v":8934},{"$f":"DRE.EMG!Z66","v":-2942},{"$f":"DRE.EMG!AA66","v":2488},{"$f":"DRE.EMG!AB66","v":23030},{"$f":"DRE.EMG!AC66","v":3635},{"$f":"DRE.EMG!AD66","v":7622},{"$f":"DRE.EMG!AE66","v":4717},{"$f":"DRE.EMG!AF66","v":8976.5063000000082},{"$f":"DRE.EMG!AG66","v":24950.506300000008},{"$f":"DRE.EMG!AH66","v":-553},{"$f":"DRE.EMG!AI66","v":-5841},{"$f":"DRE.EMG!AJ66","v":4861},{"$f":"DRE.EMG!AK66","v":5921.6864700000042},{"$f":"DRE.EMG!AL66","v":4388.6864700000078},{"$f":"DRE.EMG!AM66","v":12575.735619999999},{"$f":"DRE.EMG!AN66","v":861},{"$f":"DRE.EMG!AO66","v":6681},{"$f":"DRE.EMG!AP66","v":9107},{"$f":"DRE.EMG!AQ66","v":29226.73562000005},{"$f":"DRE.EMG!AR66","v":12044},{"$f":"DRE.EMG!AS66","v":3152},{"$f":"DRE.EMG!AT66","v":12393},{"$f":"DRE.EMG!AU66","v":8639},{"$f":"DRE.EMG!AV66","v":36228},{"$f":"DRE.EMG!AW66","v":16052.915199999989},{"$f":"DRE.EMG!AX66","v":10620.138380000019},{"$f":"DRE.EMG!AY66","v":5641.5161899999948},{"$f":"DRE.EMG!AZ66","v":7409.6136200000183},{"$f":"DRE.EMG!BA66","v":39724.183389999904},{"$f":"DRE.EMG!BB66","v":9407},{"$f":"DRE.EMG!BC66","v":9026},{"$f":"DRE.EMG!BD66","v":16879},{"$f":"DRE.EMG!BE66","v":10413},{"$f":"DRE.EMG!BF66","v":45725},{"$f":"DRE.EMG!BG66","v":37028},{"$f":"DRE.EMG!BH66","v":8687},{"$f":"DRE.EMG!BI66","v":14460},{"$f":"DRE.EMG!BJ66","v":-2400},{"$f":"DRE.EMG!BK66","v":57775},{"$f":"DRE.EMG!BL66","v":19135},{"$f":"DRE.EMG!BM66","v":5760},{"$f":"DRE.EMG!BN66","v":17676},{"$f":"DRE.EMG!BO66","v":10569},{"$f":"DRE.EMG!BP66","v":53140},{"$f":"DRE.EMG!BQ66","v":22749},{"$f":"DRE.EMG!BR66","v":3048},{"$f":"DRE.EMG!BS66","v":21426},{"$f":"DRE.EMG!BT66","v":37410},{"$f":"DRE.EMG!BU66","v":84633},{"$f":"DRE.EMG!BV66","v":19718},{"$f":"DRE.EMG!BW66","v":10521},{"$f":"DRE.EMG!BX66","v":14512},{"$f":"DRE.EMG!BY66","v":34631},{"$f":"DRE.EMG!CA66","v":22342}]
[null,"Controlling Shareholders",{"$f":"DRE.EMG!C67","v":0},{"$f":"DRE.EMG!D67","v":0},{"$f":"DRE.EMG!E67","v":0},{"$f":"DRE.EMG!F67","v":0},{"$f":"DRE.EMG!G67","v":0},{"$f":"DRE.EMG!H67","v":0},{"$f":"DRE.EMG!I67","v":0},{"$f":"DRE.EMG!J67","v":0},{"$f":"DRE.EMG!K67","v":0},{"$f":"DRE.EMG!L67","v":0},{"$f":"DRE.EMG!M67","v":0},{"$f":"DRE.EMG!N67","v":0},{"$f":"DRE.EMG!O67","v":0},{"$f":"DRE.EMG!P67","v":0},{"$f":"DRE.EMG!Q67","v":0},{"$f":"DRE.EMG!R67","v":0},{"$f":"DRE.EMG!S67","v":0},{"$f":"DRE.EMG!T67","v":0},{"$f":"DRE.EMG!U67","v":0},{"$f":"DRE.EMG!V67","v":0},{"$f":"DRE.EMG!W67","v":0},{"$f":"DRE.EMG!X67","v":0},{"$f":"DRE.EMG!Y67","v":0},{"$f":"DRE.EMG!Z67","v":0},{"$f":"DRE.EMG!AA67","v":0},{"$f":"DRE.EMG!AB67","v":0},{"$f":"DRE.EMG!AC67","v":0},{"$f":"DRE.EMG!AD67","v":0},{"$f":"DRE.EMG!AE67","v":0},{"$f":"DRE.EMG!AF67","v":0},{"$f":"DRE.EMG!AG67","v":0},{"$f":"DRE.EMG!AH67","v":0},{"$f":"DRE.EMG!AI67","v":0},{"$f":"DRE.EMG!AJ67","v":0},{"$f":"DRE.EMG!AK67","v":0},{"$f":"DRE.EMG!AL67","v":0},{"$f":"DRE.EMG!AM67","v":0},{"$f":"DRE.EMG!AN67","v":0},{"$f":"DRE.EMG!AO67","v":0},{"$f":"DRE.EMG!AP67","v":0},{"$f":"DRE.EMG!AQ67","v":0},{"$f":"DRE.EMG!AR67","v":0},{"$f":"DRE.EMG!AS67","v":0},{"$f":"DRE.EMG!AT67","v":0},{"$f":"DRE.EMG!AU67","v":0},{"$f":"DRE.EMG!AV67","v":0},{"$f":"DRE.EMG!AW67","v":0},{"$f":"DRE.EMG!AX67","v":0},{"$f":"DRE.EMG!AY67","v":0},{"$f":"DRE.EMG!AZ67","v":0},{"$f":"DRE.EMG!BA67","v":0},{"$f":"DRE.EMG!BB67","v":0},{"$f":"DRE.EMG!BC67","v":0},{"$f":"DRE.EMG!BD67","v":0},{"$f":"DRE.EMG!BE67","v":0},{"$f":"DRE.EMG!BF67","v":0},{"$f":"DRE.EMG!BG67","v":0},{"$f":"DRE.EMG!BH67","v":0},{"$f":"DRE.EMG!BI67","v":0},{"$f":"DRE.EMG!BJ67","v":0},{"$f":"DRE.EMG!BK67","v":0},{"$f":"DRE.EMG!BL67","v":0},{"$f":"DRE.EMG!BM67","v":0},{"$f":"DRE.EMG!BN67","v":0},{"$f":"DRE.EMG!BO67","v":0},{"$f":"DRE.EMG!BP67","v":0},{"$f":"DRE.EMG!BQ67","v":0},{"$f":"DRE.EMG!BR67","v":0},{"$f":"DRE.EMG!BS67","v":0},{"$f":"DRE.EMG!BT67","v":0},{"$f":"DRE.EMG!BU67","v":0},{"$f":"DRE.EMG!BV67","v":0},{"$f":"DRE.EMG!BW67","v":0},{"$f":"DRE.EMG!BX67","v":0},{"$f":"DRE.EMG!BY67","v":0},{"$f":"DRE.EMG!CA67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.EMG!C68","v":0},{"$f":"DRE.EMG!D68","v":0},{"$f":"DRE.EMG!E68","v":0},{"$f":"DRE.EMG!F68","v":0},{"$f":"DRE.EMG!G68","v":0},{"$f":"DRE.EMG!H68","v":0},{"$f":"DRE.EMG!I68","v":0},{"$f":"DRE.EMG!J68","v":0},{"$f":"DRE.EMG!K68","v":0},{"$f":"DRE.EMG!L68","v":0},{"$f":"DRE.EMG!M68","v":0},{"$f":"DRE.EMG!N68","v":0},{"$f":"DRE.EMG!O68","v":0},{"$f":"DRE.EMG!P68","v":0},{"$f":"DRE.EMG!Q68","v":0},{"$f":"DRE.EMG!R68","v":0},{"$f":"DRE.EMG!S68","v":0},{"$f":"DRE.EMG!T68","v":0},{"$f":"DRE.EMG!U68","v":0},{"$f":"DRE.EMG!V68","v":0},{"$f":"DRE.EMG!W68","v":0},{"$f":"DRE.EMG!X68","v":0},{"$f":"DRE.EMG!Y68","v":0},{"$f":"DRE.EMG!Z68","v":0},{"$f":"DRE.EMG!AA68","v":0},{"$f":"DRE.EMG!AB68","v":0},{"$f":"DRE.EMG!AC68","v":0},{"$f":"DRE.EMG!AD68","v":0},{"$f":"DRE.EMG!AE68","v":0},{"$f":"DRE.EMG!AF68","v":0},{"$f":"DRE.EMG!AG68","v":0},{"$f":"DRE.EMG!AH68","v":0},{"$f":"DRE.EMG!AI68","v":0},{"$f":"DRE.EMG!AJ68","v":0},{"$f":"DRE.EMG!AK68","v":0},{"$f":"DRE.EMG!AL68","v":0},{"$f":"DRE.EMG!AM68","v":0},{"$f":"DRE.EMG!AN68","v":0},{"$f":"DRE.EMG!AO68","v":0},{"$f":"DRE.EMG!AP68","v":0},{"$f":"DRE.EMG!AQ68","v":0},{"$f":"DRE.EMG!AR68","v":0},{"$f":"DRE.EMG!AS68","v":0},{"$f":"DRE.EMG!AT68","v":0},{"$f":"DRE.EMG!AU68","v":0},{"$f":"DRE.EMG!AV68","v":0},{"$f":"DRE.EMG!AW68","v":0},{"$f":"DRE.EMG!AX68","v":0},{"$f":"DRE.EMG!AY68","v":0},{"$f":"DRE.EMG!AZ68","v":0},{"$f":"DRE.EMG!BA68","v":0},{"$f":"DRE.EMG!BB68","v":0},{"$f":"DRE.EMG!BC68","v":0},{"$f":"DRE.EMG!BD68","v":0},{"$f":"DRE.EMG!BE68","v":0},{"$f":"DRE.EMG!BF68","v":0},{"$f":"DRE.EMG!BG68","v":0},{"$f":"DRE.EMG!BH68","v":0},{"$f":"DRE.EMG!BI68","v":0},{"$f":"DRE.EMG!BJ68","v":0},{"$f":"DRE.EMG!BK68","v":0},{"$f":"DRE.EMG!BL68","v":0},{"$f":"DRE.EMG!BM68","v":0},{"$f":"DRE.EMG!BN68","v":0},{"$f":"DRE.EMG!BO68","v":0},{"$f":"DRE.EMG!BP68","v":0},{"$f":"DRE.EMG!BQ68","v":0},{"$f":"DRE.EMG!BR68","v":0},{"$f":"DRE.EMG!BS68","v":0},{"$f":"DRE.EMG!BT68","v":0},{"$f":"DRE.EMG!BU68","v":0},{"$f":"DRE.EMG!BV68","v":0},{"$f":"DRE.EMG!BW68","v":0},{"$f":"DRE.EMG!BX68","v":0},{"$f":"DRE.EMG!BY68","v":0},{"$f":"DRE.EMG!CA68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.EMG!C69","v":7.990665465016128E-2},{"$f":"DRE.EMG!D69","v":2.0061529122497798E-2},{"$f":"DRE.EMG!E69","v":1.5051693603962073E-2},{"$f":"DRE.EMG!F69","v":2.3966449632959658E-2},{"$f":"DRE.EMG!G69","v":5.9215013354384401E-2},{"$f":"DRE.EMG!H69","v":0.11829468571380393},{"$f":"DRE.EMG!I69","v":2.661336450169886E-2},{"$f":"DRE.EMG!J69","v":2.2453292935155689E-2},{"$f":"DRE.EMG!K69","v":1.3258980096886402E-2},{"$f":"DRE.EMG!L69","v":16.402935799357461},{"$f":"DRE.EMG!M69","v":78.728766928770483},{"$f":"DRE.EMG!N69","v":17.05745575888816},{"$f":"DRE.EMG!O69","v":13.66282681623742},{"$f":"DRE.EMG!P69","v":16.891052379346458},{"$f":"DRE.EMG!Q69","v":100.18814675446849},{"$f":"DRE.EMG!R69","v":147.79948170894053},{"$f":"DRE.EMG!S69","v":22.107243650047039},{"$f":"DRE.EMG!T69","v":7.0022542111148587},{"$f":"DRE.EMG!U69","v":35.679103285468329},{"$f":"DRE.EMG!V69","v":-3.7385292603702589},{"$f":"DRE.EMG!W69","v":61.050071886259964},{"$f":"DRE.EMG!X69","v":32.282255631090365},{"$f":"DRE.EMG!Y69","v":19.82197057100765},{"$f":"DRE.EMG!Z69","v":-6.5274499014891996},{"$f":"DRE.EMG!AA69","v":5.5201547773300916},{"$f":"DRE.EMG!AB69","v":51.096931077938905},{"$f":"DRE.EMG!AC69","v":8.0650171284545351},{"$f":"DRE.EMG!AD69","v":16.911020784891463},{"$f":"DRE.EMG!AE69","v":10.465663217309501},{"$f":"DRE.EMG!AF69","v":19.917375175278227},{"$f":"DRE.EMG!AG69","v":55.359076305933726},{"$f":"DRE.EMG!AH69","v":-1.226947585154156},{"$f":"DRE.EMG!AI69","v":-10.620598615558331},{"$f":"DRE.EMG!AJ69","v":5.9381363706882544},{"$f":"DRE.EMG!AK69","v":7.2338576019994996},{"$f":"DRE.EMG!AL69","v":5.3611641117166213},{"$f":"DRE.EMG!AM69","v":15.362360229023206},{"$f":"DRE.EMG!AN69","v":1.0517867548164137},{"$f":"DRE.EMG!AO69","v":8.1614254459099431},{"$f":"DRE.EMG!AP69","v":11.124996487936214},{"$f":"DRE.EMG!AQ69","v":35.703012092493772},{"$f":"DRE.EMG!AR69","v":14.712798693390113},{"$f":"DRE.EMG!AS69","v":3.8504434973070105},{"$f":"DRE.EMG!AT69","v":15.139132697374931},{"$f":"DRE.EMG!AU69","v":10.553293582879208},{"$f":"DRE.EMG!AV69","v":44.255668470951264},{"$f":"DRE.EMG!AW69","v":19.610039005285795},{"$f":"DRE.EMG!AX69","v":12.973427273404722},{"$f":"DRE.EMG!AY69","v":6.8916051169853114},{"$f":"DRE.EMG!AZ69","v":9.0514906664614632},{"$f":"DRE.EMG!BA69","v":48.526562062137153},{"$f":"DRE.EMG!BB69","v":11.491472709126603},{"$f":"DRE.EMG!BC69","v":11.026047908214808},{"$f":"DRE.EMG!BD69","v":20.6191737915752},{"$f":"DRE.EMG!BE69","v":12.72038963751837},{"$f":"DRE.EMG!BF69","v":55.857084046434984},{"$f":"DRE.EMG!BG69","v":45.232938394125632},{"$f":"DRE.EMG!BH69","v":10.611929778269671},{"$f":"DRE.EMG!BI69","v":17.664153861376704},{"$f":"DRE.EMG!BJ69","v":-2.266787687942673E-3},{"$f":"DRE.EMG!BK69","v":70.577212264248899},{"$f":"DRE.EMG!BL69","v":1.8072909336992935E-2},{"$f":"DRE.EMG!BM69","v":7.0363434468554509},{"$f":"DRE.EMG!BN69","v":21.592778952537664},{"$f":"DRE.EMG!BO69","v":7.659853395506282},{"$f":"DRE.EMG!BP69","v":47.867944505259416},{"$f":"DRE.EMG!BQ69","v":21.487258291956586},{"$f":"DRE.EMG!BR69","v":2.8788203636871943},{"$f":"DRE.EMG!BS69","v":20.236747084108213},{"$f":"DRE.EMG!BT69","v":35.333553085806415},{"$f":"DRE.EMG!BU69","v":79.936378825558407},{"$f":"DRE.EMG!BV69","v":18.623549846189011},{"$f":"DRE.EMG!BW69","v":9.9370305270186918},{"$f":"DRE.EMG!BX69","v":13.706509553093362},{"$f":"DRE.EMG!BY69","v":32.70880184214279},{"$f":"DRE.EMG!CA69","v":21.101904385006332}]
[null,"EBITDA per Share",{"$f":"DRE.EMG!C70","v":0.16373597944946833},{"$f":"DRE.EMG!D70","v":4.654399003890277E-2},{"$f":"DRE.EMG!E70","v":3.2155689180752116E-2},{"$f":"DRE.EMG!F70","v":5.2341465774037338E-2},{"$f":"DRE.EMG!G70","v":9.8186563789760845E-2},{"$f":"DRE.EMG!H70","v":0.22922770878345305},{"$f":"DRE.EMG!I70","v":5.8811209074325278E-2},{"$f":"DRE.EMG!J70","v":5.091040115514648E-2},{"$f":"DRE.EMG!K70","v":3.9366479896093612E-2},{"$f":"DRE.EMG!L70","v":45.820834590603312},{"$f":"DRE.EMG!M70","v":194.90938781306022},{"$f":"DRE.EMG!N70","v":35.701290402740554},{"$f":"DRE.EMG!O70","v":42.517172828768707},{"$f":"DRE.EMG!P70","v":37.806847831874904},{"$f":"DRE.EMG!Q70","v":38.938390812758477},{"$f":"DRE.EMG!R70","v":154.96370187614264},{"$f":"DRE.EMG!S70","v":48.749534070537287},{"$f":"DRE.EMG!T70","v":37.824597525692681},{"$f":"DRE.EMG!U70","v":65.045971706988055},{"$f":"DRE.EMG!V70","v":33.049929888709421},{"$f":"DRE.EMG!W70","v":184.67003319192744},{"$f":"DRE.EMG!X70","v":50.242727062958167},{"$f":"DRE.EMG!Y70","v":55.092830898666996},{"$f":"DRE.EMG!Z70","v":30.948809883029519},{"$f":"DRE.EMG!AA70","v":42.48167344113314},{"$f":"DRE.EMG!AB70","v":178.76604128578782},{"$f":"DRE.EMG!AC70","v":41.327943342977335},{"$f":"DRE.EMG!AD70","v":43.662028080015624},{"$f":"DRE.EMG!AE70","v":98.453114183780329},{"$f":"DRE.EMG!AF70","v":48.114982516551592},{"$f":"DRE.EMG!AG70","v":231.55806812332489},{"$f":"DRE.EMG!AH70","v":37.458510090700933},{"$f":"DRE.EMG!AI70","v":3.7565753706117979},{"$f":"DRE.EMG!AJ70","v":24.064050270764849},{"$f":"DRE.EMG!AK70","v":29.778636146526967},{"$f":"DRE.EMG!AL70","v":76.990546135080692},{"$f":"DRE.EMG!AM70","v":34.606742246279389},{"$f":"DRE.EMG!AN70","v":21.076047480659216},{"$f":"DRE.EMG!AO70","v":26.601287308806302},{"$f":"DRE.EMG!AP70","v":30.389429848510947},{"$f":"DRE.EMG!AQ70","v":112.67595005906377},{"$f":"DRE.EMG!AR70","v":38.609491489811354},{"$f":"DRE.EMG!AS70","v":26.855377488831639},{"$f":"DRE.EMG!AT70","v":37.308500904585472},{"$f":"DRE.EMG!AU70","v":30.327128890908583},{"$f":"DRE.EMG!AV70","v":133.10049877413704},{"$f":"DRE.EMG!AW70","v":42.847074603564337},{"$f":"DRE.EMG!AX70","v":38.996903740134179},{"$f":"DRE.EMG!AY70","v":31.67517036868729},{"$f":"DRE.EMG!AZ70","v":32.354491984554272},{"$f":"DRE.EMG!BA70","v":145.87364069693993},{"$f":"DRE.EMG!BB70","v":42.06780543044465},{"$f":"DRE.EMG!BC70","v":36.027055717823082},{"$f":"DRE.EMG!BD70","v":44.2581116457592},{"$f":"DRE.EMG!BE70","v":32.875360215585744},{"$f":"DRE.EMG!BF70","v":155.22833300961267},{"$f":"DRE.EMG!BG70","v":86.349127236879241},{"$f":"DRE.EMG!BH70","v":30.693605112098968},{"$f":"DRE.EMG!BI70","v":45.298904113939905},{"$f":"DRE.EMG!BJ70","v":2.1677101760821785E-2},{"$f":"DRE.EMG!BK70","v":190.37951055879074},{"$f":"DRE.EMG!BL70","v":4.5924174062848579E-2},{"$f":"DRE.EMG!BM70","v":38.54474735740105},{"$f":"DRE.EMG!BN70","v":61.693828662593894},{"$f":"DRE.EMG!BO70","v":36.84285588802824},{"$f":"DRE.EMG!BP70","v":160.26850100163679},{"$f":"DRE.EMG!BQ70","v":66.688893779273428},{"$f":"DRE.EMG!BR70","v":31.405398921575756},{"$f":"DRE.EMG!BS70","v":60.324887345374378},{"$f":"DRE.EMG!BT70","v":73.315469787025847},{"$f":"DRE.EMG!BU70","v":231.73464983324942},{"$f":"DRE.EMG!BV70","v":63.170650388612408},{"$f":"DRE.EMG!BW70","v":49.287520294833513},{"$f":"DRE.EMG!BX70","v":54.201727103319236},{"$f":"DRE.EMG!BY70","v":27.511246572664238},{"$f":"DRE.EMG!CA70","v":72.104627363716475}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4717-AE67","v":0},null,null,null,null,0,-0.23251999999774853]

{"sheet":"DRE.EMG","index":83,"n_rows":71,"n_cols":79,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Minas Rio"]
[]
["EMR","Demonstrações de Resultados - IFRS (R$ mil)",2009,"1T10","2T10","3T10","4T10",2010,"1T11","2T11","3T11","4T11",2011,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["EMR","Residencial",193866,54476,49912,54365,57311,216064,60471,54476,55839,59315,230101,64153,62749,60820,65885,253607,61235,53318,54327,57597,226477,65101,57750,61664,51004,235519,81636,86678,83560,94117,345991,105963,89454,80937,89360,365714,101279,87458,88863,101754,379354,101168,98069,104713,111040,{"$f":"SUM(AR5:AU5)","v":414990},121765,107334,109875,121399,{"$f":"SUM(AW5:AZ5)","v":460373},120839,98778,115187,133798,{"$f":"SUM(BB5:BE5)","v":468602},136791,125554,134770,148325,{"$f":"SUM(BG5:BJ5)","v":545440},156808,133163,110712,144974,{"$f":"SUM(BL5:BO5)","v":545657},165838,167895,168095,194424,{"$f":"SUM(BQ5:BT5)","v":696252},197913,192199,176973,197282,{"$f":"SUM(BV5:BY5)","v":764367},204010]
["EMR","Industrial",98977,24861,26440,28527,31164,110992,22622,23862,24237,23699,94420,21352,21780,21746,21929,86807,17290,16658,17265,17466,68679,16659,16318,17880,20661,71518,22515,25855,25768,23782,97920,22409,20529,20541,21195,84674,20925,19481,20070,21858,82334,18935,20238,23922,23257,{"$f":"SUM(AR6:AU6)","v":86352},21285,20812,21853,22121,{"$f":"SUM(AW6:AZ6)","v":86071},19888,17292,22873,23521,{"$f":"SUM(BB6:BE6)","v":83574},19957,19907,23971,24783,{"$f":"SUM(BG6:BJ6)","v":88618},22238,18544,19183,20900,{"$f":"SUM(BL6:BO6)","v":80865},21820,22984,24298,24547,{"$f":"SUM(BQ6:BT6)","v":93649},22172,21791,19994,18723,{"$f":"SUM(BV6:BY6)","v":82680},14799]
["EMR","Comercial",84415,24274,21536,22708,25652,94170,27476,24644,24540,26885,103545,28853,26694,26381,30529,112457,31033,27877,27983,28559,115452,33264,35825,27845,15257,112191,37250,39309,37208,44330,158097,49088,41391,36459,41304,168242,45563,38311,37193,44906,165973,43857,41121,42854,47658,175490,50779,45044,43775,50259,189857,47992,36040,38770,48921,171723,48732,42978,47058,54706,193474,56066,45631,37575,50751,190023,59437,57269,53342,63655,233703,62656,59112,49855,57092,228715,55452]
["EMR","Rural",39301,10021,10434,11919,10895,43269,11309,11636,13082,11521,47548,11526,12014,13483,12506,49529,14719,16277,19166,15994,66156,18170,24113,16991,-1721,57553,17273,22330,25809,23653,89065,23226,21615,22840,21690,89371,22299,23730,26670,25358,98057,22711,25212,34551,26893,109367,26608,26718,31176,30548,115050,28380,30780,43046,35658,137864,33947,34883,40275,40776,149881,34626,30313,36443,28588,129970,30177,33226,35749,34043,133195,33955,35214,34879,31398,135446,30197]
["EMR","Outras Classes",41832,11201,10804,11970,12075,46050,12262,12116,12573,12697,49648,12930,13132,13590,14263,53915,12526,11599,12231,12450,48806,12834,13038,13065,13179,52116,15241,18917,18785,19800,72743,19184,17269,16633,17947,71033,18494.900000000001,18145.900000000001,18596.900000000001,20518.900000000001,75756.899999999994,18351,19380,22643,23452,83826,21390,21500,23368,24126,90384,22025,20021,21296,23277,86619,22614,25648,28106,31269,107637,31968,27154,26899,30610,116631,34621,36085,35803,39758,146267,38618,39200,36668,39514,154000,37163]
["EMR","Suprimento de energia elétrica",3094,183,232,1349,1047,2811,234,212,333,321,1100,133,235,1129,894,2391,-541,-28,5,-1,-565,0,27,1773,-1502,298,799,1041,783,5027,7650,2847,-1688,5800,8110,15069,3286,11436,16046,2972,33740,1765,3063,7324,3080,15232,14082,1341,5218,1710,22351,10057,4081,2183,7513,23834,6116,8965,29747,9339,54167,3472,2578,5482,3694,15226,3490,3441,4384,466,11781,1722,1688,2014,2150,7574,5900]
["EMR","Receitas de construção",24017,6510,6563,4864,5184,23121,9730,14242,9426,11782,45180,8683,9145,10986,7961,36775,9940,26113,12419,10360,58832,7420,10723,11708,11592,41443,10042,18432,19402,19090,66967,7479,13391,13384,16922,51176,20151,16901,20912,19923,77887,12034,13518,13006,7498,46056,13399,17722,17896,8823,57840,12632,26976,25784,26695,92087,10305,15810,19417,14922,60454,16922,29355,28465,38612,113354,28212,55835,65899,62532,212478,29015,53929,70478,58576,211998,45387]
["EMR","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85,-5965,-2432,5745,-2567,1944,-2769,-1217,3114,1072,6838,-6932,4880,3872,8658,2323,20,-407,3451,5387,1365,-3019,5888,5057,9291,8855,-2280,5240,-4847,6968,2973,-5473,5657,-5589,-2432,14190,-16583,5054,14852,17513,9509,-13332,-3019,7220,378,-1149]
["EMR","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11855,12233,11683,12849,48620,13538,13384,12312,13382,52616,12293,13885,16273,15352,57803,16316,17147,19637,19940,73040,19293,18327,22204,21998,81822,14834,24293,26214,27753,93094,28062,30277,34845,36757,129941,39622,46282,42252,44213,172369,44366,48695,49534,52273,194868,54879]
["EMR","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12347,-19356,9354,-1480,-23829,-11531,-8460,23486,2022,5517,9922,20400,12300,-4654,37968,-9347,16209,-2942,-13298,-9378,-6357,17201,-1486,849,10207,772,3429,14732,20379,39312,-6830,9369,26545,25087,54171,8955,-11199,16009,-1912,11853,-68,9360,32802,15986,58080,2541]
["EMR","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16228,16565,18145,17297,68235,17692,18123,19972,18243,74030,19046,18192,20384,18551,76173,18937,17304,18503,18449,73193,19640,25739,19723,18263,83365,17573,21670,20461,20518,80222,21718,20874,21155,19518,83265,29417,27100,25708,25997,108222,28486,31104,31794,35908,127292,38290]
["EMR","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184,69,3053,89,3395,116,26,71,140,354,157,287,126,76,646,300,198,102,475,1075,166,-104,289,946,1297,910,739,1661,1522,4832,1459,1714,-814,1196,3555,1810,616,759,1057,4242,1662,1477,1109,2114,6362,3824]
["EMR","Outras receitas operacionais",51679,12155,12986,14697,16032,55870,14957,13629,14789,19981,63356,11774,13780,15710,17865,59129,11724,9373,12633,14482,48212,11752,11681,12636,77477,113546,20483,40623,76943,34375,172424,1401.2,1649,2008.2,1636.2,6694,1827.1,2242,1412.1,847.1,6327,1768,1998,1858,2396,8020,1812.9151999999999,3725.1383800000003,2437.5161899999998,2498.6136200000001,10474.18339,1719,1430,1839,2040,7028,2151,2371,6325,3369,14216,4181,3720,5349,5377,18627,5693,5542,6548,6672,24455,6477,7395,7670,6687,28229,7442]
["EMR","Receita Bruta",{"$f":"SUM(C5:C18)","v":537181},143681,138907,150399,159360,592347,159061,154817,154819,166201,634898,159404,159529,163845,171832,654610,157926,161187,156029,156907,632049,165200,169475,163562,185947,684184,205239,253185,288258,264174,1010857,247602.2,{"$f":"SUM(AI5:AI18)","v":207156},238405.2,252664.2,945827,255584,238008.9,284387,275038,1053017.8999999999,268845,268431,304834,278471,1120581,299649.91519999999,295074.13838000002,290491.51618999999,290501.61362000002,1175717.1833899999,297639,293542,317596,348536,{"$f":"SUM(BF5:BF18)","v":1257313},323557,323967,397977,{"$f":"SUM(BJ5:BJ18)","v":392814},1438315,373663,347219,357496,400475,1478853,443282,428493,483900,{"$f":"SUM(BT5:BT18)","v":510304},1865979,{"$f":"SUM(BV5:BV18)","v":476483},{"$f":"SUM(BW5:BW18)","v":487832},{"$f":"SUM(BX5:BX18)","v":510751},{"$f":"SUM(BY5:BY18)","v":524923},1999989,{"$f":"SUM(CA5:CA18)","v":498735}]
["EMR","PIS/COFINS/ISS",-47384,-12700,-12251,-13408,-14227,-52586,-13726,-13179,-13512,-13892,-54309,-13954,-14114,-13897,-15132,-57097,-13750,-12517,-13723,-13000,-52990,-14597,-14696,-13961,-16343,-59597,-18112,-19413,-22306,-23788,-83619,-22109,-18179,-20300,-21203,-81791,-21794.25274,-19543,-23460,-22958,-87754.952739999993,-23500,-23538,-26401,-24849,-98288,-25768,-25209,-24951,-26013,-101941,-25746,-24428,-26931,-29723,-106828,-28888,-26529,-27841,-27320,-110578,-25166,-22611,-26969,-30434,{"$f":"SUM(BL20:BO20)","v":-105180},-33344,-28123,-32057,-34126,-127650,-33995,-32626,-33717,-35658,-135996,-34393]
["EMR","RGR",-1851,-690,-696,-707,-873,-2966,-722,-698,-767,-989,-3176,-978,-1410,-617,-2289,-5294,1160,0,0,0,1160,null,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL21:BO21)","v":0},0,0,0,"-",0,0,0,0,0,0,"-"]
["EMR","ICMS",-97411,-26881,-25487,-27954,-29647,-109969,-29584,-27565,-28729,-29707,-115585,-30023,-29150,-29297,-31399,-119869,-28250,-24966,-25869,-27969,-107054,-31358,-28042,-30367,-32494,-122261,-41473,-44949,-44232,-47805,-178459,-58349,-50528,-46961,-50819,-206657,-55825,-49857,-50686,-56813,-213181,-55052,-54302,-60452,-61843,-231649,-65219,-59478,-61638,-66755,-253090,-64915,-54603,-64465,-71563,-255546,-69856,-67239,-73004,-80116,-290215,-81533,-69853,-35974,-29483,{"$f":"SUM(BL22:BO22)","v":-216843},-49650,-66252,-67026,-74665,-257593,-75255,-75668,-70285,-75516,-296724,-75519]
["EMR","Outras (CCC, CDE, P&D e PEE)",-25539,-6317,-7438,-8570,-8626,-30951,-9064,-9010,-9421,-9652,-37147,-9939,-10121,-8318,-8411,-36789,-3725,-2209,-2654,-2285,-10873,-3331,-3399,-3352,-1112,-11194,-18080,-41102,-39334,-32270,-130786,-24933,-23040,-19846,-22171,-89990,-18371,-21179,-21348,-21649,-82547,-23813,-22631,-26474,-28284,-101202,-23939,-25519,-21974,-16651,-88083,-21718,-20986,-20865,-21016,-84585,-25009,-21783,-24935,-24849,-96576,-37465,-36529,-36624,-41927,{"$f":"SUM(BL23:BO23)","v":-152545},-42877,-43379,-46178,-46375,-178809,-48078,-47327,-46203,-39856,-181464,-47946]
["EMR","Receita Líquida",364996,97093,93035,99760,105987,395875,105965,104365,102390,111961,424681,104510,104734,111716,114601,435561,113361,121495,113783,113653,462292,115914,123338,115882,135998,491132,127574,147721,182386,160312,617993,142211,115409,151298,158471,567389,159592.74726,147430,188893,173618,669535.74725999997,{"$f":"SUM(AR19:AR23)","v":166480},{"$f":"SUM(AS19:AS23)","v":167960},{"$f":"SUM(AT19:AT23)","v":191507},{"$f":"SUM(AU19:AU23)","v":163495},{"$f":"SUM(AV19:AV23)","v":689442},{"$f":"SUM(AW19:AW23)","v":184723.91519999999},184868.13838000002,181928.51618999999,181082.61362000002,732603.1833899999,185260,193525,205335,226234,{"$f":"SUM(BF19:BF23)","v":810354},199804,208416,272197,{"$f":"SUM(BJ19:BJ23)","v":260529},940946,229499,218226,257929,298631,1004285,317411,290739,338639,{"$f":"SUM(BT19:BT23)","v":355138},1301927,{"$f":"SUM(BV19:BV23)","v":319155},332211,{"$f":"SUM(BX19:BX23)","v":360546},{"$f":"SUM(BY19:BY23)","v":373893},1385805,{"$f":"SUM(CA19:CA23)","v":340877}]
["EMR","Despesas não controláveis",-193460,-50440,-50046,-52079,-52145,-204710,-49904,-49053,-54263,-55840,-209060,-57761,-54964,-62378,-60513,-235616,-58053,-56376,-49392,-62107,-225928,-60752,-58769,-63034,-73525,-256080,-71875,-80409,-83612,-84826,-320722,-83878,-72358,-84513,-81772,-322521,-79551.074589999975,-84715,-115491,-94788,-374545.07458999997,{"$f":"SUM(AR26:AR27)","v":-95664},-102021,-118818,-94835,-411338,-107908,-102349,-108264,-106998,-425519,-107462,-107128,-114421,-131056,{"$f":"SUM(BF26:BF27)","v":-460067},-127864,-133755,-178048,{"$f":"SUM(BJ26:BJ27)","v":-180001},-619668,-134445,-121721,-147237,-170222,-573625,-172865,-157103,-165076,{"$f":"SUM(BT26:BT27)","v":-169729},-664773,{"$f":"SUM(BV26:BV27)","v":-172028},-173716,{"$f":"SUM(BX26:BX27)","v":-182594},{"$f":"SUM(BY26:BY27)","v":-226241},-754579,{"$f":"SUM(CA26:CA27)","v":-167988}]
["EMR","Energia Comprada",-155052,-39582,-38399,-39460,-39997,-157438,-38706,-38098,-42355,-42998,-162157,-44446,-41995,-47704,-43251,-177396,-48486,-48102,-40186,-53081,-189855,-52220,-50883,-55353,-65312,-223768,-61941,-69975,-68935,-68022,-268873,-70562,-60917,-72523,-71291,-275293,-68938.953799999974,-74094,-102180,-85826,-331038.95379999996,-80021,-84440,-101311,-77862,-343634,-90377,-84913,-89816,-89136,-354242,-89646,-89033,-92730,-109928,-381337,-106330,-107753,-153498,-155221,-522802,-108920,-94821,-118091,-133956,-455788,-134269,-114216,-117401,-124627,-490513,-124063,-119895,-130371,-165016,-539345,-120920]
["EMR","Transporte de Potência Elétrica",-38408,-10858,-11647,-12619,-12148,-47272,-11198,-10955,-11908,-12842,-46903,-13315,-12969,-14674,-17262,-58220,-9567,-8274,-9206,-9026,-36073,-8532,-7886,-7681,-8213,-32312,-9934,-10434,-14677,-16804,-51849,-13316,-11441,-11990,-10481,-47228,-10612.120789999999,-10621,-13311,-8962,-43506.120790000001,-15643,-17581,-17507,-16973,-67704,-17531,-17436,-18448,-17862,-71277,-17816,-18095,-21691,-21128,-78730,-21534,-26002,-24550,-24780,-96866,-25525,-26900,-29146,-36266,-117837,-38596,-42887,-47675,-45102,-174260,-47965,-53821,-52223,-61225,-215234,-47068]
["EMR","PMSO",-67178,-17672,-18566,-19432,-23176,-78846,-19613,-24897,-20829,-23219,-88558,-20721,-22231,-19674,-28643,-91269,-22698,-23068,-23063,-28763,-97592,-24814,-28363,-26491,-29178,-108846,-27282,-28114,-27292,-33678,-116366,-30296,-28421,-31754,-34474,-124945,-30514.270410000001,-27645,-28920,-33616,-120695.27041,{"$f":"SUM(AR29:AR33)","v":-25749},-28458,-27657,-38118,-119982,-27618,-32169,-30208,-40036,-130031,-28187,-25771,-29755,-42117,{"$f":"SUM(BF29:BF33)","v":-125830},-23635,-32642,-33375,{"$f":"SUM(BJ29:BJ33)","v":-42947},-132598,-26730,-34161,-30580,-47198,-138669,-42147,-42531,-40429,{"$f":"SUM(BT29:BT33)","v":-46124},-171231,{"$f":"SUM(BV29:BV33)","v":-44950},-47635,{"$f":"SUM(BX29:BX33)","v":-47457},{"$f":"SUM(BY29:BY33)","v":-55467},-195509,{"$f":"SUM(CA29:CA33)","v":-49766}]
["EMR","Pessoal",-18443,-4862,-5113,-5440,-8171,-23586,-5224,-10373,-6268,-7785,-29650,-6039,-6343,-7551,-9088,-29021,-7239,-7212,-7385,-11491,-33327,-7762,-10143,-9093,-11056,-38054,-9034,-9414,-9907,-12570,-40925,-10181,-9930,-11898,-13987,-45996,-12186.509459999999,-13021,-13465,-15496,-54168.509460000001,-10315,-12564,-10938,-17825,-51642,-12682,-13727,-12643,-19812,-58864,-11171,-10837,-10405,-20068,-52481,-12371,-13372,-12956,-20014,-58713,-10918,-13674,-11287,-21051,-56930,-15451,-15776,-16008,-19953,-67188,-19116,-22918,-20406,-24340,-86780,-21586]
["EMR","Benefício pós-emprego",-190,-50,-53,-64,-77,-244,-75,-38,-58,-57,-228,-65,-70,-77,-102,-314,-93,-97,-94,-113,-397,-114,-1863,-372,-116,-2465,-128,-134,-139,-182,-583,-131,-145,-155,-174,-605,-160.82467000000003,-197,-177,-259,-793.82466999999997,-501,-514,-602,-558,-2175,-399,-467,-519,-349,-1734,-662,1325,-895,-134,-366,-369,-524,-411,-352,-1656,-528,-676,-473,-575,-2252,-1084,-748,-782,-266,-2880,-518,-1124,-1016,-1155,-3813,-1122]
["EMR","Material",-4218,-1019,-1056,-1132,-1774,-4981,-1147,-1222,-1406,-1284,-5059,-1309,-1256,-1314,-1367,-5246,-1141,-1008,-972,-1259,-4380,-981,-1241,-1235,-1863,-5320,-1243,-1359,-1215,-1083,-4900,-1919,-1420,-1045,-1706,-6090,-1710.5949000000001,-1669,-1882,-2092,-7353.5949000000001,-1673,-1798,-1555,-2158,-7184,-1992,-2116,-1508,-2609,-8225,-1994,-1795,-2316,-2292,-8397,-1956,-2724,-2270,-2813,-9763,-2307,-3067,-2809,-2963,-11146,-3598,-3437,-3529,-3657,-14221,-3749,-3312,-3681,-4033,-14775,-3298]
["EMR","Serviços de terceiros",-38544,-10185,-10784,-10470,-12098,-43537,-11467,-11993,-11506,-12511,-47477,-11679,-12883,-12000,-13196,-49758,-12511,-12924,-13203,-13737,-52375,-13036,-14063,-14235,-14814,-56148,-13805,-14939,-14677,-18252,-61673,-15973,-16623,-16543,-16517,-65656,-13586.989440000001,-11197,-11475,-12448,-48706.989440000005,-11381,-11335,-12834,-13760,-49310,-11323,-13574,-13783,-13935,-52615,-12194,-12740,-13940,-16840,-55714,-13891,-14282,-14831,-17252,-60256,-11114,-14758,-12745,-18100,-56717,-19288,-18796,-17408,-18750,-74242,-17636,-17452,-19301,-21299,-75688,-19095]
["EMR","Outras",-5783,-1556,-1560,-2326,-1056,-6498,-1700,-1271,-1591,-1582,-6144,-1629,-1679,1268,-4890,-6930,-1714,-1827,-1409,-2163,-7113,-2921,-1053,-1556,-1329,-6859,-3072,-2268,-1354,-1591,-8285,-2092,-303,-2113,-2090,-6598,-2869.35194,-1561,-1921,-3321,-9672.3519400000005,{"$f":"SUM(AR34:AR36)","v":-1879},-2247,-1728,-3817,-9671,-1222,-2285,-1755,-3331,-8593,-2166,-1724,-2199,-2783,{"$f":"SUM(BF34:BF36)","v":-8872},4953,-1740,-2907,{"$f":"SUM(BJ34:BJ36)","v":-2516},-2210,-1863,-1986,-3266,-4509,-11624,-2726,-3774,-2702,{"$f":"SUM(BT34:BT36)","v":-3498},-12700,{"$f":"SUM(BV34:BV36)","v":-3931},-2829,{"$f":"SUM(BX34:BX36)","v":-3053},{"$f":"SUM(BY34:BY36)","v":-4640},-14453,{"$f":"SUM(CA34:CA36)","v":-4665}]
["EMR","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-244,-214,-102,-125,-685,-440,1024,-167,-234,183,-443.48051000000004,-243.94455000000005,-136,-314.98215999999996,-1138.4072200000001,-369,-48,-37,-100,-554,97,-55,-45,-25,-28,-373,-13,-60,-55,-501,6582,0,-642,92,6032,-42,-43,-141,-137,-363,-68,-240,-171,-47,-526,-29,29,0,0,0,-2]
["EMR","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1261,-546,69,-350,-2088,-370,-53,-280,-69,-772,-131.53276,-195.54377999999997,-530,-1078,-1935.07654,-194,-923,-345,-1752,-3214,-106,-544,-433,-766.42146000000002,-1849.42146,-425,-82,-249,-313,-1069,-190,-495,-568,-952,-2205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","Outros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1567,-1508,-1321,-1116,-5512,-1282,-1274,-1666,-1787,-6009,-2294.3386700000001,-1121.5116699999999,-1255,-1928.01784,-6598.8681799999995,-1316,-1276,-1346,-1965,-5903,-1213,-1686,-1277,-2539.57854,-6715.5785400000004,-1368,-1629,-1890,-2415,-7302,-1440,-1244,-1697,-1656,-6037,-1821,-1943,-3125,-4372,-11261,-2658,-3534,-2531,-3451,-12174,-3902,-2858,-3053,-4640,-14453,-4663]
["EMR","Provisões/reversões",-7095,-1362,-3152,183,18989,14658,-638,6134,-500,-756,4240,-1697,-130,-296,1141,-982,-673,1058,435,87,907,-401,-656,-907,1018,-946,141,-375,-6700,530.50630000000001,-6403.4937,-3280,2261,-997,-201,-2217,-401.15930000000003,544,-245,2142,2039.8407,-531,366,-811,1075,99,{"$f":"SUM(AW38:AW39)","v":-423},-735,-87,2215,970,-2299,-2320,147,787,{"$f":"SUM(BF38:BF39)","v":-3685},-981,-1074,-2913,{"$f":"SUM(BJ38:BJ39)","v":1592},-3376,-2133,-2605,250,15600,11112,-2041,-1672,-1967,{"$f":"SUM(BT38:BT39)","v":-531},-6211,{"$f":"SUM(BV38:BV39)","v":-1835},-2016,{"$f":"SUM(BX38:BX39)","v":-1598},{"$f":"SUM(BY38:BY39)","v":-2237},-7686,{"$f":"SUM(CA38:CA39)","v":-541}]
["EMR","Contingências",-1925,-241,-1834,1808,-749,-1016,-160,6490,-104,-789,5437,-435,-12,671,-449,-225,-421,475,688,51,793,153,-375,-36,341,83,-132,677,-6495,1174,-4776,410,854,-710,51,605,154.73111999999995,317,313,2266,3050.7311199999999,259,811,-137,1491,2424,458,182,283,1668,2591,70,1379,-7,514,1956,-260,134,-118,141,-103,-348,-535,931,-2200,-2152,-190,-346,-643,-347,-1526,-302,-425,-695,-496,-1918,412]
["EMR","Perdas esperadas de crédito de liquidação duvidosa",-5170,-1121,-1318,-1625,19738,15674,-478,-356,-396,33,-1197,-1262,-118,-967,1590,-757,-252,583,-253,36,114,-554,-281,-871,677,-1029,273,-1052,-205,-643,-1627.4937,-3690,1407,-287,-252,-2822,-555.89041999999995,227,-558,-124,-1010.8904199999999,-790,-445,-674,-416,-2325,-881,-917,-370,547,-1621,-2369,-3699,154,273,-5641,-721,-1208,-2795,1451,-3273,-1785,-2070,-681,17800,13264,-1851,-1326,-1324,-184,-4685,-1533,-1591,-903,-1741,-5768,-953]
["EMR","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["EMR","Depreciação e amortização",-14290,-4060,-4124,-4184,-3885,-16253,-4351,-4214,-3046,-3793,-15404,-4118,-3867,-3586,-3895,-15466,-4255,-4252,-4315,-4441,-17263,-4664,-4887,-4970,-4836,-19357,-5019,-5109,-6587,-9117,-25832,-7615,-7805,-7653,-8056,-31129,-7153.58583,-8274,-8877,-8935,-33239.585829999996,-8775,-8775,-8692,-8725,-34967,-9313,-9423,-9380,-9603,-37719,-9306,-9691,-9693,-9934,-38624,-10136,-10313,-10333,-10466,-41248,-10529,-10598,-10723,-12902,-44752,-13630,-13846,-14636,-15129,-57241,-15986,-16464,-16432,-17056,-65938,-17511]
["EMR","Custo de Construção",-24017,-6510,-6563,-4864,-5184,-23121,-9730,-14242,-9426,-11782,-45180,-8683,-9145,-10986,-7961,-36775,-9940,-26113,-12419,-10360,-58832,-7420,-10723,-11708,-11592,-41443,-10042,-18432,-19402,-19091,-66967,-7479,-13391,-13384,-16922,-51176,-20150.92151,-16901,-20912,-19923,-77886.92151,-12034,-13518,-13006,-7498,-46056,-13399,-17722,-17896,-8823,-57840,-12632,-26976,-25784,-26695,-92087,-10305,-15810,-19417,-14922,-60454,-16922,-29355,-28465,-38612,-113354,-28212,-55835,-65899,-62532,-212478,-29015,-53929,-70478,-58576,-211998,-45387]
["EMR","Despesas Operacionais",-306040,-80044,-82451,-80376,-65401,-308272,-84236,-86272,-88064,-95390,-353962,-92980,-90337,-96920,-99871,-380108,-95619,-108751,-88754,-105584,-398708,-98051,-103398,-107110,-118113,-426672,-114077,-132439,-143593,-146181.49369999999,-536290.49369999999,-132548,-119714,-138301,-141425,-531988,-137771.01163999998,-136991,-174445,-155120,-604327.01163999992,{"$f":"AR37+AR28+AR25+AR42+AR41","v":-142753},-152406,-168984,-148101,-612244,-158661,-162398,-165835,-163245,-650139,-159886,-171886,-179506,-209015,-720293,-172920,-193594,-244086,{"$f":"BJ37+BJ28+BJ25+BJ42+BJ41","v":-246744},-857344,-190759,-198440,-216755,-253334,-859288,-258895,-270987,-288007,{"$f":"BT37+BT28+BT25+BT42+BT41","v":-294045},-1111934,{"$f":"BV37+BV28+BV25+BV42+BV41","v":-263814},-293760,{"$f":"BX37+BX28+BX25+BX42+BX41","v":-318559},{"$f":"BY37+BY28+BY25+BY42+BY41","v":-359577},-1235710,{"$f":"CA37+CA28+CA25+CA42+CA41","v":-281193}]
["EMR","Outras receitas",1362,136,273,624,-30,1003,972,1017,1302,1001,4292,671,1485,2406,1423,5985,560,855,1133,4721,7269,1324,545,-1869,4417,4417,543,135,506,1549,2733,406,461,528,891,2286,912,541,247,718,2418,470,196,640,1983,3289,994,1291,688,1518,4491,610,-161,1672,1555,3676,33984,2655,1519,2998,41156,403,1568,2512,-1814,2669,-444,831,1445,6137,7969,384,705,516,878,2483,722]
["EMR","Outras despesas",-810,-267,-488,-601,-187,-1543,-545,-378,-931,-713,-2567,-228,-586,-3748,-2498,-7060,-585,-803,-1160,-2335,-4883,-1206,-541,2076,-7991,-7662,-432,-847,-1512,-3111,-5902,-801,-1895,-1479,-1616,-5791,-1558,-2001,-1796,-3274,-8629,-1366,-2541,-1314,-1276,-6497,-1295,-1261,-232,-2473,-5261,-853,-1677,-964,-1796,-5290,-317,-2664,-2881,-4298,-10160,-1049,-399,-3906,-14916,-20270,-1094,-1178,-2843,-4735,-9850,-4828,-3436,-1548,-3122,-12934,-1575]
["EMR","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":59508},{"$f":"D24+D43+D44+D45","v":16918},10369,19407,40369,87063,22156,18732,14697,16859,72444,11973,15296,13454,13655,54378,17717,12796,25002,10455,65970,17981,19944,8979,14311,61215,13608,14570,37787,12568.506300000008,78533.506300000008,9268,-5739,12046,16321,31896,{"$f":"AM24+AM43+AM44+AM45","v":21175.735620000021},8979,12899,15942,58997.73562000005,22831,13209,21849,16101,73990,25761.915199999989,22500.138380000019,16549.516189999995,16882.613620000018,81694.183389999904,25131,19801,26537,16978,88447,60551,14813,26749,{"$f":"BJ24+BJ43+BJ44+BJ45","v":12485},114598,38094,20955,39780,28567,127396,56978,19405,49234,{"$f":"BT24+BT43+BT44+BT45","v":62495},188112,{"$f":"BV24+BV43+BV44+BV45","v":50897},35720,{"$f":"BX24+BX43+BX44+BX45","v":40955},{"$f":"BY24+BY43+BY44+BY45","v":12072},139644,{"$f":"CA24+CA43+CA44+CA45","v":58831}]
["EMR","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":73798},{"$f":"D24+D25+D28+D37+D42+D44+D45","v":20978},14493,23591,44254,103316,26507,22946,17743,20652,87848,16091,19163,17040,17550,69844,21972,17048,29317,14896,83233,22645,24831,13949,19147,80572,18627,19679,44374,21685.506300000001,104365.50630000001,16883,2066,19699,24377,63025,{"$f":"AM24+AM25+AM28+AM37+AM42+AM44+AM45","v":28329.321450000032},17253,21776,24877,92237.321450000003,31606,21984,30541,24826,108957,35074.915199999989,31923.138380000019,25929.516189999995,26485.613620000018,119413.1833899999,34437,29492,36230,26912,127071,70686,25126,37082,{"$f":"BJ24+BJ25+BJ28+BJ37+BJ42+BJ44+BJ45","v":22951},155846,48623,31553,50503,41469,172148,70608,33251,63870,{"$f":"BT24+BT25+BT28+BT37+BT42+BT44+BT45","v":77624},245353,{"$f":"BV24+BV25+BV28+BV37+BV42+BV44+BV45","v":66883},52184,{"$f":"BX24+BX25+BX28+BX37+BX42+BX44+BX45","v":57387},{"$f":"BY24+BY25+BY28+BY37+BY42+BY44+BY45","v":29128},205582,{"$f":"CA24+CA25+CA28+CA37+CA42+CA44+CA45","v":76342}]
["EMR","Resultado antes das receitas e despesas financeiras",59508,16918,10369,19407,40369,87063,22156,18732,14697,16859,72444,11973,15296,13454,13655,54378,17717,12796,25002,10455,65970,17981,19944,8979,14311,61215,13608,14570,37787,12568.506300000008,78533.506300000008,9268,-5739,12046,16321,31896,21175.735619999999,8979,12899,{"$f":"AP24+AP43+AP44+AP45","v":15942},58997.73562000005,{"$f":"AR24+AR43+AR44+AR45","v":22831},{"$f":"AS24+AS43+AS44+AS45","v":13209},{"$f":"AT24+AT43+AT44+AT45","v":21849},{"$f":"AU24+AU43+AU44+AU45","v":16101},{"$f":"AV24+AV43+AV44+AV45","v":73990},{"$f":"AW46+AW47","v":25761.915199999989},22500.138380000019,16549.516189999995,16882.613620000018,81694.183389999904,25131,19801,26537,16978,88447,60551,14813,26749,{"$f":"BJ46+BJ47","v":12485},114598,38094,20955,39780,28567,127396,56978,19405,49234,{"$f":"BT46+BT47","v":62495},188112,{"$f":"BV46+BV47","v":50897},35720,{"$f":"BX46+BX47","v":40955},{"$f":"BY46+BY47","v":12072},139644,{"$f":"CA46+CA47","v":58831}]
["EMR","Receitas financeiras",16646,3839,8157,3861,7499,23356,3131,3373,3025,3693,13222,3897,3413,3446,61216,71972,4370,5248,7279,7406,24303,8469,2628,-150,6029,16976,6968,14341,-5102,-1506,14701,5054,10237,8125,13158.488720000001,36574.488720000001,8230,5874,9786,10211,34101,{"$f":"SUM(AR51:AR54)","v":6227},{"$f":"SUM(AS51:AS54)","v":3896},{"$f":"SUM(AT51:AT54)","v":4472},{"$f":"SUM(AU51:AU54)","v":6477},{"$f":"SUM(AV51:AV54)","v":21072},5606,4788,5236,6420,22050,4295,4681,4636,6473,{"$f":"SUM(BF51:BF54)","v":20085},5373,44988,7183,{"$f":"SUM(BJ51:BJ54)","v":8636},66180,8464,15650,13923,16026,54063,17212,22817,19018,{"$f":"SUM(BT51:BT54)","v":20962},80009,{"$f":"SUM(BV51:BV54)","v":15400},18197,{"$f":"SUM(BX51:BX54)","v":15972},{"$f":"SUM(BY51:BY54)","v":22951},72520,{"$f":"SUM(CA51:CA54)","v":20920}]
["EMR","Receita de aplicações financeiras",2027,1898,1765,2110,905,6678,1393,1649,1515,2079,6636,2084,1785,1824,2344,8037,908,649,1512,1293,4362,814,559,515,594,2482,367,634,991,1249,3241,1773,2697,2896,3858.6192300000002,11224.61923,3822,3299,3193,997,11311,2511,1504,843,1376,6234,1428,1935,2086,1541,6990,655,1273,778,1492,4198,1492,1622,1844,2576,7534,2507,2460,5429,5632,{"$f":"SUM(BL51:BO51)","v":16028},5346,3952,4398,4617,18313,5155,6937,5908,6797,24797,9427]
["EMR","Receitas de Multas por Atraso",5378,1492,1414,1373,1726,6005,1431,1460,1406,1506,5803,1427,1431,1471,1582,5911,1516,1421,1250,1328,5515,1370,1498,1425,1397,5690,1532,1909,2243,2321,8005,2421,2684,2479,2200.3487999999998,9784.3487999999998,3334,2503,2428,2504,10769,2577,3000,3202,3407,12186,2895,3070,3204,3188,12357,2873,2876,3403,3987,13139,3938,3975,3767,3591,15271,3574,3732,3593,3416,{"$f":"SUM(BL52:BO52)","v":14315},3689,4021,4041,3847,15598,4041,4415,2864,3898,15218,4008]
["EMR","Atualização financeira CVA ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,394,6491,646,-6699,832,744,4286,-3211,2035.5206900000003,3854.5206900000003,348,64,260,667,1339,823,-807,0,0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL53:BO53)","v":0},1186,8369,1056,-279,10332,1359,2745,1309,-600,4813,35]
["EMR","Outras receitas financeiras",9241,449,4978,378,4868,10673,307,264,104,108,783,386,197,151,57290,58024,1946,3178,4517,4785,14426,6285,571,-2090,4038,8804,4675,5307,-8982,1623,2623,116,570,5961,5064,11711,726,8,3905,6043,10682,316,199,427,1694,2636,1283,-217,-54,1691,2703,767,532,455,994,2748,-57,39391,1572,2469,43375,2383,9458,4901,6978,{"$f":"SUM(BL54:BO54)","v":23720},6991,6475,9523,12777,35766,4845,4100,5891,12856,27692,7450]
["EMR","Despesas financeiras",-21770,-7112,-8270,-7286,-7060,-29728,-7123,-6645,-8834,-9217,-31819,-4211,-9589,-5434,-6334,-25568,-6987,-13464,-8040,-19338,-47829,-4416,-8806,-13448,-16348,-43018,-15030,-17322,-25479,-5313,-63144,-15341,-13456,-13636,-19191.802249999997,-61624.802249999993,-13848,-13736,-9245,-14763,-51592,{"$f":"SUM(AR56:AR61)","v":-10826},-12039,-9626,-9657,-42148,-7043,-12033,-13809,-11941,-44826,-14416,-10879,-7416,-7990,{"$f":"SUM(BF56:BF61)","v":-40701},-10128,-49491,-15001,{"$f":"SUM(BJ56:BJ61)","v":-26055},-100675,-18023,-27806,-29615,-33703,-109147,-37339,-38352,-36718,{"$f":"SUM(BT56:BT61)","v":-38784},-151193,{"$f":"SUM(BV56:BV61)","v":-36761},-37911,{"$f":"SUM(BX56:BX61)","v":-34696},{"$f":"SUM(BY56:BY61)","v":-42034},-151402,{"$f":"SUM(CA56:CA61)","v":-47215}]
["EMR","Encargos de dívidas – juros",-18457,-5540,-5955,-6600,-6232,-24327,-5896,-6251,-6533,-6043,-24723,-5592,-5226,-5071,-5103,-20992,-4880,-4440,-5589,-5498,-20407,-5057,-4912,-5410,-5908,-21287,-5483,-7370,-8380,-6979,-28212,-6809,-6474,-6153,-4815.0392500000016,-24251.039250000002,-4125,-4534,-3730,-4323,-16712,-6991,-6097,-5574,-6141,-24803,-6218,-6501,-7482,-6436,-26637,-4473,-8872,-6456,-6645,-26446,-6718,-6027,-6630,-6799,-26174,-8132,-9194,-14259,-16824,{"$f":"SUM(BL56:BO56)","v":-48409},-17577,-15280,-18098,-17529,-68484,-17962,-20228,-21231,-24243,-83664,-25858]
["EMR","Encargos de dívidas - Variação monetária/cambial",107,-32,-11,66,24,47,27,69,-762,-3928,-4594,2547,-9173,-1303,-974,-8903,3193,-15299,72,-9603,-21637,5984,4580,-19503,-17072,-26011,-41743,8115,-54018,3281,-84365,15931,22453,-3228,-1538.264519999997,33617.735480000003,5748,-10108,10169,-6719,-910,-1496,-27995,-6239,4985,-30745,-1765,26,-14275,5023,-10991,-44336,-3922,-3534,4123,-47669,-14762,11871,-15366,-10845,-29102,23344,-22872,-4650,4740,562,3952,12591,-11756,8259,13046,-14634,-35946,1683,-44179,-93076,14656]
["EMR","Marcação a mercado derivativos e dívida",2225,0,0,0,0,0,0,0,-711,-720,-1431,3134,-1754,1919,3256,6555,-860,-4091,632,-2873,-7192,2901,660,-3497,-2207,-2143,3060,-25,-11049,6388,-1626,-446,-2557,3843,3478,4318,1170,161,729,1444,3504,-1344,-2514,0,6476,2618,0,17,5,4,26,-9,13,-3,4,5,-12,-204,-1414,-1299,-2929,271,-723,154,365,67,991,361,771,1378,3501,94,-183,-130,-296,-515,587]
["EMR","Instrumentos financeiros derivativos",-153,0,0,0,0,0,0,0,-4,3246,3242,-3607,8200,490,-461,4622,-3173,14078,-836,6754,16823,-6361,-6571,16517,13230,16815,35382,-9777,45289,-7317,63577,-20446,-25411,-4654,-6054.5362299999979,-56565.536229999998,-12802,4446,-15605,4519,-19442,-717,26482,5524,-6241,25048,3595,-2770,11459,-5114,7170,41649,5518,5223,-3596,48794,14657,-14950,14416,3972,18095,-29404,12765,-4004,-12941,-33584,-15464,-25064,1280,-17815,-57063,3904,27461,-8311,34563,57617,-31083]
["EMR","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-507,-6400,-33,6818,-122,-532,2630,-80,-2017.96225,3.7749999999959982E-2,-277,-811,-264,-501,-1853,-634,-121,0,0,-755,0,0,-7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-62,-66,-3,-16,-147,-67,-197,-4,-33,-301,-87]
["EMR","Outras despesas financeiras",-5492,-1540,-2304,-752,-852,-5448,-1254,-463,-824,-1772,-4313,-693,-1636,-1469,-3052,-6850,-1267,-3712,-2319,-8118,-15416,-1883,-2563,-1555,-4391,-10392,-5739,-1865,2712,-7504,-12396,-3039,-4097,-3364,-8244,-18744,-3562,-2890,-544,-9183,-16179,356,-1794,-3337,-8736,-13511,-2655,-2805,-3509,-5425,-14394,-7247,-3616,-2646,-1876,-15385,-3293,-40181,-6007,-11084,-60565,-4102,-7782,-6856,-9043,-27783,-9179,-10894,-8912,-13061,-42046,-8096,-8818,-6703,-7846,-31463,-5430]
["EMR","Resultado financeiro",-5124,-3273,-113,-3425,439,-6372,-3992,-3272,-5809,-5524,-18597,-314,-6176,-1988,54882,46404,-2617,-8216,-761,-11932,-23526,4053,-6178,-13598,-10319,-26042,-8062,-2981,-30581,-6819,-48443,-10287,-3219,-5511,-6033.3135299999958,-25050.313529999992,-5618,-7862,541,-4552,-17491,{"$f":"AR55+AR50","v":-4599},-8143,-5154,-3180,-21076,-1437,-7245,-8573,-5521,-22776,-10121,-6198,-2780,-1517,-20616,-4755,-4503,-7818,{"$f":"BJ55+BJ50","v":-17419},-34495,-9559,-12156,-15692,-17677,-55084,-20127,-15535,-17700,{"$f":"BT55+BT50","v":-17822},-71184,{"$f":"BV55+BV50","v":-21361},-19714,{"$f":"BX55+BX50","v":-18724},{"$f":"BY55+BY50","v":-19083},-78882,{"$f":"CA55+CA50","v":-26295}]
["EMR","Resultado antes dos tributos",54384,13645,10256,15982,40808,80691,18164,15460,8888,11335,53847,11659,9120,11466,68537,100782,15100,4580,24241,-1477,42444,22034,13766,-4619,3992,35173,5546,11589,7206,5749.5063000000082,30090.506300000008,-1019,-8958,6535,10287.686470000004,6845.6864700000078,15557.735619999999,1117,13440,11390,41506.73562000005,{"$f":"AR49+AR62","v":18232},5066,16695,12921,52914,24324.915199999989,15255.138380000019,7976.5161899999948,11361.613620000018,58918.183389999904,15010,13603,23757,15461,67831,55796,10310,18931,{"$f":"BJ49+BJ62","v":-4934},80103,28535,8799,24088,10890,72312,36851,3870,31534,{"$f":"BT49+BT62","v":44673},116928,{"$f":"BV49+BV62","v":29536},16006,{"$f":"BX49+BX62","v":22231},{"$f":"BY49+BY62","v":-7011},60762,{"$f":"CA49+CA62","v":32536}]
["EMR","Contribuição Social e imposto de renda",-18369,-4603,-3472,-5180,-14119,-27374,-6169,-5340,-2912,-3942,-18363,-3971,-2962,-3853,-23381,-34167,-5136,-1424,-8160,-208,-14928,-7484,-4832,1677,-1504,-12143,-1911,-3967,-2489,3227,-5140,466,3117,-1674,-4366,-2457,-2982,-256,-6759,-2283,-12280,-6188,-1914,-4302,-4282,-16686,-8272,-4635,-2335,-3952,-19194,-5603,-4577,-6878,-5048,-22106,-18768,-1623,-4471,2534,-22328,-9400,-3039,-6412,-321,-19172,-14102,-822,-10108,-7263,-32295,-9818,-5485,-7719,41642,18620,-10194]
["EMR","Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","Lucro líquido consolidado do período",36015,9042,6784,10802,26689,53317,11995,10120,5976,7393,35484,7688,6158,7613,45156,66615,9964,3156,16081,-1685,27516,14550,8934,-2942,2488,23030,3635,7622,4717,8976.5063000000082,24950.506300000008,-553,-5841,4861,5921.6864700000042,4388.6864700000078,12575.735619999999,861,6681,9107,29226.73562000005,{"$f":"AR63+AR64+AR65","v":12044},3152,12393,8639,36228,16052.915199999989,10620.138380000019,5641.5161899999948,7409.6136200000183,39724.183389999904,9407,9026,16879,10413,45725,37028,8687,14460,{"$f":"BJ63+BJ64+BJ65","v":-2400},57775,19135,5760,17676,10569,53140,22749,3048,21426,{"$f":"BT63+BT64+BT65","v":37410},84633,{"$f":"BV63+BV64+BV65","v":19718},10521,{"$f":"BX63+BX64+BX65","v":14512},{"$f":"BY63+BY64+BY65","v":34631},79382,{"$f":"CA63+CA64+CA65","v":22342}]
["EMR","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMR","Lucro por ação  ",7.990665465016128E-2,2.0061529122497798E-2,1.5051693603962073E-2,2.3966449632959658E-2,5.9215013354384401E-2,0.11829468571380393,2.661336450169886E-2,2.2453292935155689E-2,1.3258980096886402E-2,16.402935799357461,78.728766928770483,17.05745575888816,13.66282681623742,16.891052379346458,100.18814675446849,147.79948170894053,22.107243650047039,7.0022542111148587,35.679103285468329,-3.7385292603702589,61.050071886259964,32.282255631090365,19.82197057100765,-6.5274499014891996,5.5201547773300916,51.096931077938905,8.0650171284545351,16.911020784891463,10.465663217309501,19.917375175278227,55.359076305933726,-1.226947585154156,-10.620598615558331,5.9381363706882544,7.2338576019994996,5.3611641117166213,15.362360229023206,1.0517867548164137,8.1614254459099431,11.124996487936214,35.703012092493772,14.712798693390113,3.8504434973070105,15.139132697374931,10.553293582879208,44.255668470951264,19.610039005285795,12.973427273404722,6.8916051169853114,9.0514906664614632,48.526562062137153,11.491472709126603,11.026047908214808,20.6191737915752,12.72038963751837,55.857084046434984,45.232938394125632,10.611929778269671,17.664153861376704,-2.266787687942673E-3,70.577212264248899,1.8072909336992935E-2,7.0363434468554509,21.592778952537664,7.659853395506282,47.867944505259416,21.487258291956586,2.8788203636871943,20.236747084108213,35.333553085806415,79.936378825558407,{"$f":"BV66/BV71","v":18.623549846189011},{"$f":"BW66/BW71","v":9.9370305270186918},{"$f":"BX66/BX71","v":13.706509553093362},{"$f":"BY66/BY71","v":32.70880184214279},74.975891768443859,{"$f":"CA66/CA71","v":21.101904385006332}]
["EMR","EBITDA por ação",0.16373597944946833,4.654399003890277E-2,3.2155689180752116E-2,5.2341465774037338E-2,9.8186563789760845E-2,0.22922770878345305,5.8811209074325278E-2,5.091040115514648E-2,3.9366479896093612E-2,45.820834590603312,194.90938781306022,35.701290402740554,42.517172828768707,37.806847831874904,38.938390812758477,154.96370187614264,48.749534070537287,37.824597525692681,65.045971706988055,33.049929888709421,184.67003319192744,50.242727062958167,55.092830898666996,30.948809883029519,42.48167344113314,178.76604128578782,41.327943342977335,43.662028080015624,98.453114183780329,48.114982516551592,231.55806812332489,37.458510090700933,3.7565753706117979,24.064050270764849,29.778636146526967,76.990546135080692,34.606742246279389,21.076047480659216,26.601287308806302,30.389429848510947,112.67595005906377,38.609491489811354,26.855377488831639,37.308500904585472,30.327128890908583,133.10049877413704,42.847074603564337,38.996903740134179,31.67517036868729,32.354491984554272,145.87364069693993,42.06780543044465,36.027055717823082,44.2581116457592,32.875360215585744,155.22833300961267,86.349127236879241,30.693605112098968,45.298904113939905,2.1677101760821785E-2,190.37951055879074,4.5924174062848579E-2,38.54474735740105,61.693828662593894,36.84285588802824,160.26850100163679,66.688893779273428,31.405398921575756,60.324887345374378,73.315469787025847,{"$f":"SUM(BQ70:BT70)","v":231.73464983324942},{"$f":"BV48/BV71","v":63.170650388612408},{"$f":"BW48/BW71","v":49.287520294833513},{"$f":"BX48/BX71","v":54.201727103319236},{"$f":"BY48/BY71","v":27.511246572664238},{"$f":"SUM(BV70:BY70)","v":194.17114435942941},{"$f":"CA48/CA71","v":72.104627363716475}]
["EMR","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4717-AE66","v":0},null,null,null,null,0,-0.23251999999774853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1058.7670000000001,{"$f":"BV71","v":1058.7670000000001},{"$f":"BV71","v":1058.7670000000001},{"$f":"BV71","v":1058.7670000000001},null,{"$f":"BV71","v":1058.7670000000001}]

{"sheet":"IS.ENF","index":84,"n_rows":71,"n_cols":66,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Nova Friburgo"]
[]
[null,"Income Statement - IFRS (R$ thousand)",2009,"1Q10","2Q10","3Q10","4Q10",2010,"1Q11","2Q11","3Q11","4Q11",2011,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22"]
[null,"Residential",{"$f":"DRE.ENF!C5","v":62053},{"$f":"DRE.ENF!D5","v":15946},{"$f":"DRE.ENF!E5","v":16325},{"$f":"DRE.ENF!F5","v":17219},{"$f":"DRE.ENF!G5","v":16786},{"$f":"DRE.ENF!H5","v":66276},{"$f":"DRE.ENF!I5","v":15080},{"$f":"DRE.ENF!J5","v":16428},{"$f":"DRE.ENF!K5","v":19257},{"$f":"DRE.ENF!L5","v":18781},{"$f":"DRE.ENF!M5","v":69546},{"$f":"DRE.ENF!N5","v":17797},{"$f":"DRE.ENF!O5","v":18937},{"$f":"DRE.ENF!P5","v":17691},{"$f":"DRE.ENF!Q5","v":17351},{"$f":"DRE.ENF!R5","v":71776},{"$f":"DRE.ENF!S5","v":15012},{"$f":"DRE.ENF!T5","v":14967},{"$f":"DRE.ENF!U5","v":17259},{"$f":"DRE.ENF!V5","v":17122},{"$f":"DRE.ENF!W5","v":64360},{"$f":"DRE.ENF!X5","v":16830},{"$f":"DRE.ENF!Y5","v":17209},{"$f":"DRE.ENF!Z5","v":20385},{"$f":"DRE.ENF!AA5","v":22053},{"$f":"DRE.ENF!AB5","v":76477},{"$f":"DRE.ENF!AC5","v":22582},{"$f":"DRE.ENF!AD5","v":27588},{"$f":"DRE.ENF!AE5","v":29717},{"$f":"DRE.ENF!AF5","v":29215},{"$f":"DRE.ENF!AG5","v":109102},{"$f":"DRE.ENF!AH5","v":29570},{"$f":"DRE.ENF!AI5","v":27429},{"$f":"DRE.ENF!AJ5","v":29278},{"$f":"DRE.ENF!AK5","v":28339},{"$f":"DRE.ENF!AL5","v":114616},{"$f":"DRE.ENF!AM5","v":28903.640169999999},{"$f":"DRE.ENF!AN5","v":29513},{"$f":"DRE.ENF!AO5","v":29774},{"$f":"DRE.ENF!AP5","v":30083},{"$f":"DRE.ENF!AQ5","v":118273.64017},{"$f":"DRE.ENF!AR5","v":28209},{"$f":"DRE.ENF!AS5","v":29712},{"$f":"DRE.ENF!AT5","v":34418},{"$f":"DRE.ENF!AU5","v":33455},{"$f":"DRE.ENF!AV5","v":125794},{"$f":"DRE.ENF!AW5","v":32470},{"$f":"DRE.ENF!AX5","v":32218},{"$f":"DRE.ENF!AY5","v":37007},{"$f":"DRE.ENF!AZ5","v":36665},{"$f":"DRE.ENF!BA5","v":138360},{"$f":"DRE.ENF!BB5","v":35530},{"$f":"DRE.ENF!BC5","v":35482},{"$f":"DRE.ENF!BD5","v":38019},{"$f":"DRE.ENF!BE5","v":39290},{"$f":"DRE.ENF!BF5","v":148321},{"$f":"DRE.ENF!BG5","v":38899},{"$f":"DRE.ENF!BH5","v":38859},{"$f":"DRE.ENF!BI5","v":43766},{"$f":"DRE.ENF!BJ5","v":43981},{"$f":"DRE.ENF!BK5","v":165505},{"$f":"DRE.ENF!BL5","v":42899},{"$f":"DRE.ENF!BM5","v":38013},{"$f":"DRE.ENF!BN5","v":42108}]
[null,"Industrial",{"$f":"DRE.ENF!C6","v":22832},{"$f":"DRE.ENF!D6","v":6002},{"$f":"DRE.ENF!E6","v":6290},{"$f":"DRE.ENF!F6","v":6420},{"$f":"DRE.ENF!G6","v":5617},{"$f":"DRE.ENF!H6","v":24329},{"$f":"DRE.ENF!I6","v":4837},{"$f":"DRE.ENF!J6","v":5444},{"$f":"DRE.ENF!K6","v":6688},{"$f":"DRE.ENF!L6","v":5850},{"$f":"DRE.ENF!M6","v":22819},{"$f":"DRE.ENF!N6","v":5241},{"$f":"DRE.ENF!O6","v":5737},{"$f":"DRE.ENF!P6","v":5760},{"$f":"DRE.ENF!Q6","v":5242},{"$f":"DRE.ENF!R6","v":21980},{"$f":"DRE.ENF!S6","v":4623},{"$f":"DRE.ENF!T6","v":4987},{"$f":"DRE.ENF!U6","v":5940},{"$f":"DRE.ENF!V6","v":5482},{"$f":"DRE.ENF!W6","v":21032},{"$f":"DRE.ENF!X6","v":5245},{"$f":"DRE.ENF!Y6","v":5313},{"$f":"DRE.ENF!Z6","v":6049},{"$f":"DRE.ENF!AA6","v":6617},{"$f":"DRE.ENF!AB6","v":23224},{"$f":"DRE.ENF!AC6","v":7099},{"$f":"DRE.ENF!AD6","v":8133},{"$f":"DRE.ENF!AE6","v":8416},{"$f":"DRE.ENF!AF6","v":8559},{"$f":"DRE.ENF!AG6","v":32207},{"$f":"DRE.ENF!AH6","v":8012},{"$f":"DRE.ENF!AI6","v":7686},{"$f":"DRE.ENF!AJ6","v":8672},{"$f":"DRE.ENF!AK6","v":7329},{"$f":"DRE.ENF!AL6","v":31699},{"$f":"DRE.ENF!AM6","v":7917.4077600000001},{"$f":"DRE.ENF!AN6","v":7876},{"$f":"DRE.ENF!AO6","v":6964},{"$f":"DRE.ENF!AP6","v":5894},{"$f":"DRE.ENF!AQ6","v":28651.407760000002},{"$f":"DRE.ENF!AR6","v":5007},{"$f":"DRE.ENF!AS6","v":5425},{"$f":"DRE.ENF!AT6","v":6441},{"$f":"DRE.ENF!AU6","v":5690},{"$f":"DRE.ENF!AV6","v":22563},{"$f":"DRE.ENF!AW6","v":5167},{"$f":"DRE.ENF!AX6","v":5095},{"$f":"DRE.ENF!AY6","v":6153},{"$f":"DRE.ENF!AZ6","v":5753},{"$f":"DRE.ENF!BA6","v":22168},{"$f":"DRE.ENF!BB6","v":4809},{"$f":"DRE.ENF!BC6","v":3916},{"$f":"DRE.ENF!BD6","v":5484},{"$f":"DRE.ENF!BE6","v":5843},{"$f":"DRE.ENF!BF6","v":20052},{"$f":"DRE.ENF!BG6","v":5426},{"$f":"DRE.ENF!BH6","v":5418},{"$f":"DRE.ENF!BI6","v":6376},{"$f":"DRE.ENF!BJ6","v":5974},{"$f":"DRE.ENF!BK6","v":23194},{"$f":"DRE.ENF!BL6","v":5333},{"$f":"DRE.ENF!BM6","v":4500},{"$f":"DRE.ENF!BN6","v":4158}]
[null,"Commercial",{"$f":"DRE.ENF!C7","v":25626},{"$f":"DRE.ENF!D7","v":7015},{"$f":"DRE.ENF!E7","v":6632},{"$f":"DRE.ENF!F7","v":6698},{"$f":"DRE.ENF!G7","v":7198},{"$f":"DRE.ENF!H7","v":27543},{"$f":"DRE.ENF!I7","v":6722},{"$f":"DRE.ENF!J7","v":6771},{"$f":"DRE.ENF!K7","v":7572},{"$f":"DRE.ENF!L7","v":8038},{"$f":"DRE.ENF!M7","v":29103},{"$f":"DRE.ENF!N7","v":8074},{"$f":"DRE.ENF!O7","v":8709},{"$f":"DRE.ENF!P7","v":7115},{"$f":"DRE.ENF!Q7","v":8294},{"$f":"DRE.ENF!R7","v":32192},{"$f":"DRE.ENF!S7","v":7310},{"$f":"DRE.ENF!T7","v":6643},{"$f":"DRE.ENF!U7","v":7995},{"$f":"DRE.ENF!V7","v":7795},{"$f":"DRE.ENF!W7","v":29743},{"$f":"DRE.ENF!X7","v":8377},{"$f":"DRE.ENF!Y7","v":8042},{"$f":"DRE.ENF!Z7","v":8734},{"$f":"DRE.ENF!AA7","v":10709},{"$f":"DRE.ENF!AB7","v":35862},{"$f":"DRE.ENF!AC7","v":11546},{"$f":"DRE.ENF!AD7","v":13338},{"$f":"DRE.ENF!AE7","v":13425},{"$f":"DRE.ENF!AF7","v":15623},{"$f":"DRE.ENF!AG7","v":53932},{"$f":"DRE.ENF!AH7","v":14924},{"$f":"DRE.ENF!AI7","v":12760},{"$f":"DRE.ENF!AJ7","v":13431},{"$f":"DRE.ENF!AK7","v":13599},{"$f":"DRE.ENF!AL7","v":54714},{"$f":"DRE.ENF!AM7","v":14255.35411},{"$f":"DRE.ENF!AN7","v":13445},{"$f":"DRE.ENF!AO7","v":12583},{"$f":"DRE.ENF!AP7","v":13951},{"$f":"DRE.ENF!AQ7","v":54234.35411},{"$f":"DRE.ENF!AR7","v":13418},{"$f":"DRE.ENF!AS7","v":13061},{"$f":"DRE.ENF!AT7","v":14813},{"$f":"DRE.ENF!AU7","v":15231},{"$f":"DRE.ENF!AV7","v":56523},{"$f":"DRE.ENF!AW7","v":15913},{"$f":"DRE.ENF!AX7","v":14594},{"$f":"DRE.ENF!AY7","v":15566},{"$f":"DRE.ENF!AZ7","v":16842},{"$f":"DRE.ENF!BA7","v":62915},{"$f":"DRE.ENF!BB7","v":16308},{"$f":"DRE.ENF!BC7","v":11523},{"$f":"DRE.ENF!BD7","v":12907},{"$f":"DRE.ENF!BE7","v":16142},{"$f":"DRE.ENF!BF7","v":56880},{"$f":"DRE.ENF!BG7","v":16213},{"$f":"DRE.ENF!BH7","v":14878},{"$f":"DRE.ENF!BI7","v":16827},{"$f":"DRE.ENF!BJ7","v":19027},{"$f":"DRE.ENF!BK7","v":66945},{"$f":"DRE.ENF!BL7","v":19174},{"$f":"DRE.ENF!BM7","v":16160},{"$f":"DRE.ENF!BN7","v":14463}]
[null,"Rural",{"$f":"DRE.ENF!C8","v":1165},{"$f":"DRE.ENF!D8","v":332},{"$f":"DRE.ENF!E8","v":278},{"$f":"DRE.ENF!F8","v":359},{"$f":"DRE.ENF!G8","v":304},{"$f":"DRE.ENF!H8","v":1273},{"$f":"DRE.ENF!I8","v":279},{"$f":"DRE.ENF!J8","v":289},{"$f":"DRE.ENF!K8","v":399},{"$f":"DRE.ENF!L8","v":377},{"$f":"DRE.ENF!M8","v":1344},{"$f":"DRE.ENF!N8","v":372},{"$f":"DRE.ENF!O8","v":344},{"$f":"DRE.ENF!P8","v":391},{"$f":"DRE.ENF!Q8","v":369},{"$f":"DRE.ENF!R8","v":1476},{"$f":"DRE.ENF!S8","v":323},{"$f":"DRE.ENF!T8","v":537},{"$f":"DRE.ENF!U8","v":384},{"$f":"DRE.ENF!V8","v":715},{"$f":"DRE.ENF!W8","v":1959},{"$f":"DRE.ENF!X8","v":541},{"$f":"DRE.ENF!Y8","v":520},{"$f":"DRE.ENF!Z8","v":432},{"$f":"DRE.ENF!AA8","v":1105},{"$f":"DRE.ENF!AB8","v":2598},{"$f":"DRE.ENF!AC8","v":691},{"$f":"DRE.ENF!AD8","v":743},{"$f":"DRE.ENF!AE8","v":1547},{"$f":"DRE.ENF!AF8","v":165},{"$f":"DRE.ENF!AG8","v":3146},{"$f":"DRE.ENF!AH8","v":836},{"$f":"DRE.ENF!AI8","v":756},{"$f":"DRE.ENF!AJ8","v":918},{"$f":"DRE.ENF!AK8","v":772},{"$f":"DRE.ENF!AL8","v":3282},{"$f":"DRE.ENF!AM8","v":939.70747000000006},{"$f":"DRE.ENF!AN8","v":846},{"$f":"DRE.ENF!AO8","v":884},{"$f":"DRE.ENF!AP8","v":972},{"$f":"DRE.ENF!AQ8","v":3641.7074700000003},{"$f":"DRE.ENF!AR8","v":805},{"$f":"DRE.ENF!AS8","v":835},{"$f":"DRE.ENF!AT8","v":1030},{"$f":"DRE.ENF!AU8","v":876},{"$f":"DRE.ENF!AV8","v":3546},{"$f":"DRE.ENF!AW8","v":976},{"$f":"DRE.ENF!AX8","v":909},{"$f":"DRE.ENF!AY8","v":1198},{"$f":"DRE.ENF!AZ8","v":1107},{"$f":"DRE.ENF!BA8","v":4190},{"$f":"DRE.ENF!BB8","v":970},{"$f":"DRE.ENF!BC8","v":1043},{"$f":"DRE.ENF!BD8","v":1198},{"$f":"DRE.ENF!BE8","v":1134},{"$f":"DRE.ENF!BF8","v":4345},{"$f":"DRE.ENF!BG8","v":1182},{"$f":"DRE.ENF!BH8","v":1157},{"$f":"DRE.ENF!BI8","v":1402},{"$f":"DRE.ENF!BJ8","v":1288},{"$f":"DRE.ENF!BK8","v":5029},{"$f":"DRE.ENF!BL8","v":1201},{"$f":"DRE.ENF!BM8","v":1004},{"$f":"DRE.ENF!BN8","v":1026}]
[null,"Other sectors",{"$f":"DRE.ENF!C9","v":10529},{"$f":"DRE.ENF!D9","v":2691},{"$f":"DRE.ENF!E9","v":2703},{"$f":"DRE.ENF!F9","v":2831},{"$f":"DRE.ENF!G9","v":2899},{"$f":"DRE.ENF!H9","v":11124},{"$f":"DRE.ENF!I9","v":2750},{"$f":"DRE.ENF!J9","v":2808},{"$f":"DRE.ENF!K9","v":3216},{"$f":"DRE.ENF!L9","v":3235},{"$f":"DRE.ENF!M9","v":12009},{"$f":"DRE.ENF!N9","v":3084},{"$f":"DRE.ENF!O9","v":3125},{"$f":"DRE.ENF!P9","v":3038},{"$f":"DRE.ENF!Q9","v":3093},{"$f":"DRE.ENF!R9","v":12340},{"$f":"DRE.ENF!S9","v":2845},{"$f":"DRE.ENF!T9","v":2480},{"$f":"DRE.ENF!U9","v":2842},{"$f":"DRE.ENF!V9","v":3369},{"$f":"DRE.ENF!W9","v":11536},{"$f":"DRE.ENF!X9","v":3073},{"$f":"DRE.ENF!Y9","v":3059},{"$f":"DRE.ENF!Z9","v":4153},{"$f":"DRE.ENF!AA9","v":3923},{"$f":"DRE.ENF!AB9","v":14208},{"$f":"DRE.ENF!AC9","v":4094},{"$f":"DRE.ENF!AD9","v":5373},{"$f":"DRE.ENF!AE9","v":6156},{"$f":"DRE.ENF!AF9","v":5910},{"$f":"DRE.ENF!AG9","v":21533},{"$f":"DRE.ENF!AH9","v":5952.1},{"$f":"DRE.ENF!AI9","v":5284},{"$f":"DRE.ENF!AJ9","v":5912.1},{"$f":"DRE.ENF!AK9","v":5234.1000000000004},{"$f":"DRE.ENF!AL9","v":22382},{"$f":"DRE.ENF!AM9","v":5171.8249999999998},{"$f":"DRE.ENF!AN9","v":5494},{"$f":"DRE.ENF!AO9","v":5376.9},{"$f":"DRE.ENF!AP9","v":5812.9},{"$f":"DRE.ENF!AQ9","v":21855},{"$f":"DRE.ENF!AR9","v":5104},{"$f":"DRE.ENF!AS9","v":5254.9},{"$f":"DRE.ENF!AT9","v":6316.1},{"$f":"DRE.ENF!AU9","v":6335},{"$f":"DRE.ENF!AV9","v":23010},{"$f":"DRE.ENF!AW9","v":5938},{"$f":"DRE.ENF!AX9","v":5752},{"$f":"DRE.ENF!AY9","v":6498},{"$f":"DRE.ENF!AZ9","v":6478},{"$f":"DRE.ENF!BA9","v":24666},{"$f":"DRE.ENF!BB9","v":6041},{"$f":"DRE.ENF!BC9","v":5693},{"$f":"DRE.ENF!BD9","v":5895},{"$f":"DRE.ENF!BE9","v":6189},{"$f":"DRE.ENF!BF9","v":23818},{"$f":"DRE.ENF!BG9","v":5834},{"$f":"DRE.ENF!BH9","v":5914},{"$f":"DRE.ENF!BI9","v":6692},{"$f":"DRE.ENF!BJ9","v":7188},{"$f":"DRE.ENF!BK9","v":25628},{"$f":"DRE.ENF!BL9","v":7153},{"$f":"DRE.ENF!BM9","v":6048},{"$f":"DRE.ENF!BN9","v":5700}]
[null,"Electricity sales to distributors",{"$f":"DRE.ENF!C10","v":0},{"$f":"DRE.ENF!D10","v":0},{"$f":"DRE.ENF!E10","v":0},{"$f":"DRE.ENF!F10","v":0},{"$f":"DRE.ENF!G10","v":0},{"$f":"DRE.ENF!H10","v":0},{"$f":"DRE.ENF!I10","v":0},{"$f":"DRE.ENF!J10","v":0},{"$f":"DRE.ENF!K10","v":0},{"$f":"DRE.ENF!L10","v":0},{"$f":"DRE.ENF!M10","v":0},{"$f":"DRE.ENF!N10","v":0},{"$f":"DRE.ENF!O10","v":0},{"$f":"DRE.ENF!P10","v":0},{"$f":"DRE.ENF!Q10","v":0},{"$f":"DRE.ENF!R10","v":0},{"$f":"DRE.ENF!S10","v":0},{"$f":"DRE.ENF!T10","v":0},{"$f":"DRE.ENF!U10","v":0},{"$f":"DRE.ENF!V10","v":0},{"$f":"DRE.ENF!W10","v":0},{"$f":"DRE.ENF!X10","v":0},{"$f":"DRE.ENF!Y10","v":0},{"$f":"DRE.ENF!Z10","v":0},{"$f":"DRE.ENF!AA10","v":0},{"$f":"DRE.ENF!AB10","v":0},{"$f":"DRE.ENF!AC10","v":0},{"$f":"DRE.ENF!AD10","v":0},{"$f":"DRE.ENF!AE10","v":0},{"$f":"DRE.ENF!AF10","v":0},{"$f":"DRE.ENF!AG10","v":0},{"$f":"DRE.ENF!AH10","v":0},{"$f":"DRE.ENF!AI10","v":0},{"$f":"DRE.ENF!AJ10","v":0},{"$f":"DRE.ENF!AK10","v":0},{"$f":"DRE.ENF!AL10","v":0},{"$f":"DRE.ENF!AM10","v":0},{"$f":"DRE.ENF!AN10","v":0},{"$f":"DRE.ENF!AO10","v":0},{"$f":"DRE.ENF!AP10","v":0},{"$f":"DRE.ENF!AQ10","v":0},{"$f":"DRE.ENF!AR10","v":0},{"$f":"DRE.ENF!AS10","v":0},{"$f":"DRE.ENF!AT10","v":0},{"$f":"DRE.ENF!AU10","v":0},{"$f":"DRE.ENF!AV10","v":0},{"$f":"DRE.ENF!AW10","v":0},{"$f":"DRE.ENF!AX10","v":0},{"$f":"DRE.ENF!AY10","v":0},{"$f":"DRE.ENF!AZ10","v":0},{"$f":"DRE.ENF!BA10","v":0},{"$f":"DRE.ENF!BB10","v":0},{"$f":"DRE.ENF!BC10","v":0},{"$f":"DRE.ENF!BD10","v":0},{"$f":"DRE.ENF!BE10","v":0},{"$f":"DRE.ENF!BF10","v":0},{"$f":"DRE.ENF!BG10","v":0},{"$f":"DRE.ENF!BH10","v":0},{"$f":"DRE.ENF!BI10","v":0},{"$f":"DRE.ENF!BJ10","v":0},{"$f":"DRE.ENF!BK10","v":0},{"$f":"DRE.ENF!BL10","v":0},{"$f":"DRE.ENF!BM10","v":0},{"$f":"DRE.ENF!BN10","v":0}]
[null,"Construction revenue",{"$f":"DRE.ENF!C11","v":7300},{"$f":"DRE.ENF!D11","v":1436},{"$f":"DRE.ENF!E11","v":1140},{"$f":"DRE.ENF!F11","v":2421},{"$f":"DRE.ENF!G11","v":2637},{"$f":"DRE.ENF!H11","v":7634},{"$f":"DRE.ENF!I11","v":2752},{"$f":"DRE.ENF!J11","v":5511},{"$f":"DRE.ENF!K11","v":5280},{"$f":"DRE.ENF!L11","v":5108},{"$f":"DRE.ENF!M11","v":18651},{"$f":"DRE.ENF!N11","v":1944},{"$f":"DRE.ENF!O11","v":2433},{"$f":"DRE.ENF!P11","v":2723},{"$f":"DRE.ENF!Q11","v":3254},{"$f":"DRE.ENF!R11","v":10354},{"$f":"DRE.ENF!S11","v":1623},{"$f":"DRE.ENF!T11","v":2054},{"$f":"DRE.ENF!U11","v":2771},{"$f":"DRE.ENF!V11","v":1817},{"$f":"DRE.ENF!W11","v":8265},{"$f":"DRE.ENF!X11","v":1754},{"$f":"DRE.ENF!Y11","v":1783},{"$f":"DRE.ENF!Z11","v":2295},{"$f":"DRE.ENF!AA11","v":2117},{"$f":"DRE.ENF!AB11","v":7949},{"$f":"DRE.ENF!AC11","v":1483},{"$f":"DRE.ENF!AD11","v":6255},{"$f":"DRE.ENF!AE11","v":7275},{"$f":"DRE.ENF!AF11","v":4401},{"$f":"DRE.ENF!AG11","v":19414},{"$f":"DRE.ENF!AH11","v":1475},{"$f":"DRE.ENF!AI11","v":1693},{"$f":"DRE.ENF!AJ11","v":1706},{"$f":"DRE.ENF!AK11","v":1530},{"$f":"DRE.ENF!AL11","v":6404},{"$f":"DRE.ENF!AM11","v":1300.95255},{"$f":"DRE.ENF!AN11","v":1580},{"$f":"DRE.ENF!AO11","v":2338},{"$f":"DRE.ENF!AP11","v":1163},{"$f":"DRE.ENF!AQ11","v":6381.95255},{"$f":"DRE.ENF!AR11","v":1547},{"$f":"DRE.ENF!AS11","v":1797},{"$f":"DRE.ENF!AT11","v":1006},{"$f":"DRE.ENF!AU11","v":2499},{"$f":"DRE.ENF!AV11","v":6849},{"$f":"DRE.ENF!AW11","v":2017},{"$f":"DRE.ENF!AX11","v":2387},{"$f":"DRE.ENF!AY11","v":2087},{"$f":"DRE.ENF!AZ11","v":1946},{"$f":"DRE.ENF!BA11","v":8437},{"$f":"DRE.ENF!BB11","v":2276},{"$f":"DRE.ENF!BC11","v":4261},{"$f":"DRE.ENF!BD11","v":4262},{"$f":"DRE.ENF!BE11","v":5313},{"$f":"DRE.ENF!BF11","v":16112},{"$f":"DRE.ENF!BG11","v":1280},{"$f":"DRE.ENF!BH11","v":2089},{"$f":"DRE.ENF!BI11","v":2356},{"$f":"DRE.ENF!BJ11","v":2645},{"$f":"DRE.ENF!BK11","v":8370},{"$f":"DRE.ENF!BL11","v":7621},{"$f":"DRE.ENF!BM11","v":4916},{"$f":"DRE.ENF!BN11","v":3752}]
[null,"Net Unbilled Sales",{"$f":"DRE.ENF!C12","v":0},{"$f":"DRE.ENF!D12","v":0},{"$f":"DRE.ENF!E12","v":0},{"$f":"DRE.ENF!F12","v":0},{"$f":"DRE.ENF!G12","v":0},{"$f":"DRE.ENF!H12","v":0},{"$f":"DRE.ENF!I12","v":0},{"$f":"DRE.ENF!J12","v":0},{"$f":"DRE.ENF!K12","v":0},{"$f":"DRE.ENF!L12","v":0},{"$f":"DRE.ENF!M12","v":0},{"$f":"DRE.ENF!N12","v":0},{"$f":"DRE.ENF!O12","v":0},{"$f":"DRE.ENF!P12","v":0},{"$f":"DRE.ENF!Q12","v":0},{"$f":"DRE.ENF!R12","v":0},{"$f":"DRE.ENF!S12","v":0},{"$f":"DRE.ENF!T12","v":0},{"$f":"DRE.ENF!U12","v":0},{"$f":"DRE.ENF!V12","v":0},{"$f":"DRE.ENF!W12","v":0},{"$f":"DRE.ENF!X12","v":0},{"$f":"DRE.ENF!Y12","v":0},{"$f":"DRE.ENF!Z12","v":0},{"$f":"DRE.ENF!AA12","v":0},{"$f":"DRE.ENF!AB12","v":0},{"$f":"DRE.ENF!AC12","v":0},{"$f":"DRE.ENF!AD12","v":0},{"$f":"DRE.ENF!AE12","v":0},{"$f":"DRE.ENF!AF12","v":0},{"$f":"DRE.ENF!AG12","v":0},{"$f":"DRE.ENF!AH12","v":-118},{"$f":"DRE.ENF!AI12","v":-641},{"$f":"DRE.ENF!AJ12","v":-690},{"$f":"DRE.ENF!AK12","v":1033},{"$f":"DRE.ENF!AL12","v":-416},{"$f":"DRE.ENF!AM12","v":257.99200000000002},{"$f":"DRE.ENF!AN12","v":-26},{"$f":"DRE.ENF!AO12","v":-752},{"$f":"DRE.ENF!AP12","v":750},{"$f":"DRE.ENF!AQ12","v":230},{"$f":"DRE.ENF!AR12","v":740},{"$f":"DRE.ENF!AS12","v":-1372},{"$f":"DRE.ENF!AT12","v":1535},{"$f":"DRE.ENF!AU12","v":1381},{"$f":"DRE.ENF!AV12","v":2284},{"$f":"DRE.ENF!AW12","v":640},{"$f":"DRE.ENF!AX12","v":66},{"$f":"DRE.ENF!AY12","v":493},{"$f":"DRE.ENF!AZ12","v":520},{"$f":"DRE.ENF!BA12","v":1719},{"$f":"DRE.ENF!BB12","v":-199},{"$f":"DRE.ENF!BC12","v":-513},{"$f":"DRE.ENF!BD12","v":461},{"$f":"DRE.ENF!BE12","v":889},{"$f":"DRE.ENF!BF12","v":638},{"$f":"DRE.ENF!BG12","v":812},{"$f":"DRE.ENF!BH12","v":-134},{"$f":"DRE.ENF!BI12","v":128},{"$f":"DRE.ENF!BJ12","v":389},{"$f":"DRE.ENF!BK12","v":1195},{"$f":"DRE.ENF!BL12","v":296},{"$f":"DRE.ENF!BM12","v":-1031},{"$f":"DRE.ENF!BN12","v":878}]
[null,"Energia comercializada",{"$f":"DRE.ENF!C13","v":0},{"$f":"DRE.ENF!D13","v":0},{"$f":"DRE.ENF!E13","v":0},{"$f":"DRE.ENF!F13","v":0},{"$f":"DRE.ENF!G13","v":0},{"$f":"DRE.ENF!H13","v":0},{"$f":"DRE.ENF!I13","v":0},{"$f":"DRE.ENF!J13","v":0},{"$f":"DRE.ENF!K13","v":0},{"$f":"DRE.ENF!L13","v":0},{"$f":"DRE.ENF!M13","v":0},{"$f":"DRE.ENF!N13","v":0},{"$f":"DRE.ENF!O13","v":0},{"$f":"DRE.ENF!P13","v":0},{"$f":"DRE.ENF!Q13","v":0},{"$f":"DRE.ENF!R13","v":0},{"$f":"DRE.ENF!S13","v":0},{"$f":"DRE.ENF!T13","v":0},{"$f":"DRE.ENF!U13","v":0},{"$f":"DRE.ENF!V13","v":0},{"$f":"DRE.ENF!W13","v":0},{"$f":"DRE.ENF!X13","v":0},{"$f":"DRE.ENF!Y13","v":0},{"$f":"DRE.ENF!Z13","v":0},{"$f":"DRE.ENF!AA13","v":0},{"$f":"DRE.ENF!AB13","v":0},{"$f":"DRE.ENF!AC13","v":0},{"$f":"DRE.ENF!AD13","v":0},{"$f":"DRE.ENF!AE13","v":0},{"$f":"DRE.ENF!AF13","v":0},{"$f":"DRE.ENF!AG13","v":0},{"$f":"DRE.ENF!AH13","v":0},{"$f":"DRE.ENF!AI13","v":0},{"$f":"DRE.ENF!AJ13","v":0},{"$f":"DRE.ENF!AK13","v":0},{"$f":"DRE.ENF!AL13","v":0},{"$f":"DRE.ENF!AM13","v":0},{"$f":"DRE.ENF!AN13","v":0},{"$f":"DRE.ENF!AO13","v":0},{"$f":"DRE.ENF!AP13","v":0},{"$f":"DRE.ENF!AQ13","v":0},{"$f":"DRE.ENF!AR13","v":0},{"$f":"DRE.ENF!AS13","v":0},{"$f":"DRE.ENF!AT13","v":0},{"$f":"DRE.ENF!AU13","v":0},{"$f":"DRE.ENF!AV13","v":0},{"$f":"DRE.ENF!AW13","v":0},{"$f":"DRE.ENF!AX13","v":0},{"$f":"DRE.ENF!AY13","v":0},{"$f":"DRE.ENF!AZ13","v":0},{"$f":"DRE.ENF!BA13","v":0},{"$f":"DRE.ENF!BB13","v":0},{"$f":"DRE.ENF!BC13","v":0},{"$f":"DRE.ENF!BD13","v":0},{"$f":"DRE.ENF!BE13","v":0},{"$f":"DRE.ENF!BF13","v":0},{"$f":"DRE.ENF!BG13","v":0},{"$f":"DRE.ENF!BH13","v":0},{"$f":"DRE.ENF!BI13","v":0},{"$f":"DRE.ENF!BJ13","v":0},{"$f":"DRE.ENF!BK13","v":0},{"$f":"DRE.ENF!BL13","v":0},{"$f":"DRE.ENF!BM13","v":0},{"$f":"DRE.ENF!BN13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.ENF!C14","v":0},{"$f":"DRE.ENF!D14","v":0},{"$f":"DRE.ENF!E14","v":0},{"$f":"DRE.ENF!F14","v":0},{"$f":"DRE.ENF!G14","v":0},{"$f":"DRE.ENF!H14","v":0},{"$f":"DRE.ENF!I14","v":0},{"$f":"DRE.ENF!J14","v":0},{"$f":"DRE.ENF!K14","v":0},{"$f":"DRE.ENF!L14","v":0},{"$f":"DRE.ENF!M14","v":0},{"$f":"DRE.ENF!N14","v":0},{"$f":"DRE.ENF!O14","v":0},{"$f":"DRE.ENF!P14","v":0},{"$f":"DRE.ENF!Q14","v":0},{"$f":"DRE.ENF!R14","v":0},{"$f":"DRE.ENF!S14","v":0},{"$f":"DRE.ENF!T14","v":0},{"$f":"DRE.ENF!U14","v":0},{"$f":"DRE.ENF!V14","v":0},{"$f":"DRE.ENF!W14","v":0},{"$f":"DRE.ENF!X14","v":0},{"$f":"DRE.ENF!Y14","v":0},{"$f":"DRE.ENF!Z14","v":0},{"$f":"DRE.ENF!AA14","v":0},{"$f":"DRE.ENF!AB14","v":0},{"$f":"DRE.ENF!AC14","v":0},{"$f":"DRE.ENF!AD14","v":0},{"$f":"DRE.ENF!AE14","v":0},{"$f":"DRE.ENF!AF14","v":0},{"$f":"DRE.ENF!AG14","v":0},{"$f":"DRE.ENF!AH14","v":760},{"$f":"DRE.ENF!AI14","v":773},{"$f":"DRE.ENF!AJ14","v":954},{"$f":"DRE.ENF!AK14","v":1346},{"$f":"DRE.ENF!AL14","v":3832},{"$f":"DRE.ENF!AM14","v":1529.596},{"$f":"DRE.ENF!AN14","v":1548},{"$f":"DRE.ENF!AO14","v":2035},{"$f":"DRE.ENF!AP14","v":2320},{"$f":"DRE.ENF!AQ14","v":7433},{"$f":"DRE.ENF!AR14","v":2295},{"$f":"DRE.ENF!AS14","v":3173},{"$f":"DRE.ENF!AT14","v":4435},{"$f":"DRE.ENF!AU14","v":3023},{"$f":"DRE.ENF!AV14","v":12926},{"$f":"DRE.ENF!AW14","v":3776},{"$f":"DRE.ENF!AX14","v":3938},{"$f":"DRE.ENF!AY14","v":3893},{"$f":"DRE.ENF!AZ14","v":4254},{"$f":"DRE.ENF!BA14","v":15861},{"$f":"DRE.ENF!BB14","v":4139},{"$f":"DRE.ENF!BC14","v":4173},{"$f":"DRE.ENF!BD14","v":4692},{"$f":"DRE.ENF!BE14","v":5041},{"$f":"DRE.ENF!BF14","v":18045},{"$f":"DRE.ENF!BG14","v":4554},{"$f":"DRE.ENF!BH14","v":5299},{"$f":"DRE.ENF!BI14","v":5690},{"$f":"DRE.ENF!BJ14","v":5571},{"$f":"DRE.ENF!BK14","v":21114},{"$f":"DRE.ENF!BL14","v":5873},{"$f":"DRE.ENF!BM14","v":6278},{"$f":"DRE.ENF!BN14","v":6012}]
[null,"Creation and amortization - CVA",{"$f":"DRE.ENF!C15","v":0},{"$f":"DRE.ENF!D15","v":0},{"$f":"DRE.ENF!E15","v":0},{"$f":"DRE.ENF!F15","v":0},{"$f":"DRE.ENF!G15","v":0},{"$f":"DRE.ENF!H15","v":0},{"$f":"DRE.ENF!I15","v":0},{"$f":"DRE.ENF!J15","v":0},{"$f":"DRE.ENF!K15","v":0},{"$f":"DRE.ENF!L15","v":0},{"$f":"DRE.ENF!M15","v":0},{"$f":"DRE.ENF!N15","v":0},{"$f":"DRE.ENF!O15","v":0},{"$f":"DRE.ENF!P15","v":0},{"$f":"DRE.ENF!Q15","v":0},{"$f":"DRE.ENF!R15","v":0},{"$f":"DRE.ENF!S15","v":0},{"$f":"DRE.ENF!T15","v":0},{"$f":"DRE.ENF!U15","v":0},{"$f":"DRE.ENF!V15","v":0},{"$f":"DRE.ENF!W15","v":0},{"$f":"DRE.ENF!X15","v":0},{"$f":"DRE.ENF!Y15","v":0},{"$f":"DRE.ENF!Z15","v":0},{"$f":"DRE.ENF!AA15","v":0},{"$f":"DRE.ENF!AB15","v":0},{"$f":"DRE.ENF!AC15","v":0},{"$f":"DRE.ENF!AD15","v":0},{"$f":"DRE.ENF!AE15","v":0},{"$f":"DRE.ENF!AF15","v":0},{"$f":"DRE.ENF!AG15","v":0},{"$f":"DRE.ENF!AH15","v":-2271},{"$f":"DRE.ENF!AI15","v":3960},{"$f":"DRE.ENF!AJ15","v":640},{"$f":"DRE.ENF!AK15","v":1025},{"$f":"DRE.ENF!AL15","v":3354},{"$f":"DRE.ENF!AM15","v":-1354.0740000000001},{"$f":"DRE.ENF!AN15","v":-6687},{"$f":"DRE.ENF!AO15","v":15},{"$f":"DRE.ENF!AP15","v":885},{"$f":"DRE.ENF!AQ15","v":-7141},{"$f":"DRE.ENF!AR15","v":2954},{"$f":"DRE.ENF!AS15","v":2882},{"$f":"DRE.ENF!AT15","v":570},{"$f":"DRE.ENF!AU15","v":2379},{"$f":"DRE.ENF!AV15","v":8785},{"$f":"DRE.ENF!AW15","v":2113},{"$f":"DRE.ENF!AX15","v":3466},{"$f":"DRE.ENF!AY15","v":-444},{"$f":"DRE.ENF!AZ15","v":-4405},{"$f":"DRE.ENF!BA15","v":730},{"$f":"DRE.ENF!BB15","v":-2313},{"$f":"DRE.ENF!BC15","v":2135},{"$f":"DRE.ENF!BD15","v":288},{"$f":"DRE.ENF!BE15","v":11},{"$f":"DRE.ENF!BF15","v":121},{"$f":"DRE.ENF!BG15","v":2215},{"$f":"DRE.ENF!BH15","v":-607},{"$f":"DRE.ENF!BI15","v":-421},{"$f":"DRE.ENF!BJ15","v":263},{"$f":"DRE.ENF!BK15","v":1450},{"$f":"DRE.ENF!BL15","v":5363},{"$f":"DRE.ENF!BM15","v":-4226},{"$f":"DRE.ENF!BN15","v":-468}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.ENF!C16","v":0},{"$f":"DRE.ENF!D16","v":0},{"$f":"DRE.ENF!E16","v":0},{"$f":"DRE.ENF!F16","v":0},{"$f":"DRE.ENF!G16","v":0},{"$f":"DRE.ENF!H16","v":0},{"$f":"DRE.ENF!I16","v":0},{"$f":"DRE.ENF!J16","v":0},{"$f":"DRE.ENF!K16","v":0},{"$f":"DRE.ENF!L16","v":0},{"$f":"DRE.ENF!M16","v":0},{"$f":"DRE.ENF!N16","v":0},{"$f":"DRE.ENF!O16","v":0},{"$f":"DRE.ENF!P16","v":0},{"$f":"DRE.ENF!Q16","v":0},{"$f":"DRE.ENF!R16","v":0},{"$f":"DRE.ENF!S16","v":0},{"$f":"DRE.ENF!T16","v":0},{"$f":"DRE.ENF!U16","v":0},{"$f":"DRE.ENF!V16","v":0},{"$f":"DRE.ENF!W16","v":0},{"$f":"DRE.ENF!X16","v":0},{"$f":"DRE.ENF!Y16","v":0},{"$f":"DRE.ENF!Z16","v":0},{"$f":"DRE.ENF!AA16","v":0},{"$f":"DRE.ENF!AB16","v":0},{"$f":"DRE.ENF!AC16","v":0},{"$f":"DRE.ENF!AD16","v":0},{"$f":"DRE.ENF!AE16","v":0},{"$f":"DRE.ENF!AF16","v":0},{"$f":"DRE.ENF!AG16","v":0},{"$f":"DRE.ENF!AH16","v":804},{"$f":"DRE.ENF!AI16","v":836},{"$f":"DRE.ENF!AJ16","v":889},{"$f":"DRE.ENF!AK16","v":815},{"$f":"DRE.ENF!AL16","v":3343},{"$f":"DRE.ENF!AM16","v":845.41899999999998},{"$f":"DRE.ENF!AN16","v":1268},{"$f":"DRE.ENF!AO16","v":955},{"$f":"DRE.ENF!AP16","v":1286},{"$f":"DRE.ENF!AQ16","v":4355},{"$f":"DRE.ENF!AR16","v":1034},{"$f":"DRE.ENF!AS16","v":1175},{"$f":"DRE.ENF!AT16","v":1013},{"$f":"DRE.ENF!AU16","v":1079},{"$f":"DRE.ENF!AV16","v":4301},{"$f":"DRE.ENF!AW16","v":1885},{"$f":"DRE.ENF!AX16","v":1332},{"$f":"DRE.ENF!AY16","v":1404},{"$f":"DRE.ENF!AZ16","v":1349},{"$f":"DRE.ENF!BA16","v":5970},{"$f":"DRE.ENF!BB16","v":1273},{"$f":"DRE.ENF!BC16","v":2436},{"$f":"DRE.ENF!BD16","v":1480},{"$f":"DRE.ENF!BE16","v":1583},{"$f":"DRE.ENF!BF16","v":6772},{"$f":"DRE.ENF!BG16","v":1650},{"$f":"DRE.ENF!BH16","v":2075},{"$f":"DRE.ENF!BI16","v":1784},{"$f":"DRE.ENF!BJ16","v":1476},{"$f":"DRE.ENF!BK16","v":6985},{"$f":"DRE.ENF!BL16","v":1902},{"$f":"DRE.ENF!BM16","v":1957},{"$f":"DRE.ENF!BN16","v":2270}]
[null,"Concession financial asset",{"$f":"DRE.ENF!C17","v":0},{"$f":"DRE.ENF!D17","v":0},{"$f":"DRE.ENF!E17","v":0},{"$f":"DRE.ENF!F17","v":0},{"$f":"DRE.ENF!G17","v":0},{"$f":"DRE.ENF!H17","v":0},{"$f":"DRE.ENF!I17","v":0},{"$f":"DRE.ENF!J17","v":0},{"$f":"DRE.ENF!K17","v":0},{"$f":"DRE.ENF!L17","v":0},{"$f":"DRE.ENF!M17","v":0},{"$f":"DRE.ENF!N17","v":0},{"$f":"DRE.ENF!O17","v":0},{"$f":"DRE.ENF!P17","v":0},{"$f":"DRE.ENF!Q17","v":0},{"$f":"DRE.ENF!R17","v":0},{"$f":"DRE.ENF!S17","v":0},{"$f":"DRE.ENF!T17","v":0},{"$f":"DRE.ENF!U17","v":0},{"$f":"DRE.ENF!V17","v":0},{"$f":"DRE.ENF!W17","v":0},{"$f":"DRE.ENF!X17","v":0},{"$f":"DRE.ENF!Y17","v":0},{"$f":"DRE.ENF!Z17","v":0},{"$f":"DRE.ENF!AA17","v":0},{"$f":"DRE.ENF!AB17","v":0},{"$f":"DRE.ENF!AC17","v":0},{"$f":"DRE.ENF!AD17","v":0},{"$f":"DRE.ENF!AE17","v":0},{"$f":"DRE.ENF!AF17","v":0},{"$f":"DRE.ENF!AG17","v":0},{"$f":"DRE.ENF!AH17","v":35},{"$f":"DRE.ENF!AI17","v":13},{"$f":"DRE.ENF!AJ17","v":-551},{"$f":"DRE.ENF!AK17","v":8},{"$f":"DRE.ENF!AL17","v":-495},{"$f":"DRE.ENF!AM17","v":29},{"$f":"DRE.ENF!AN17","v":7},{"$f":"DRE.ENF!AO17","v":18},{"$f":"DRE.ENF!AP17","v":35},{"$f":"DRE.ENF!AQ17","v":89},{"$f":"DRE.ENF!AR17","v":23},{"$f":"DRE.ENF!AS17","v":58},{"$f":"DRE.ENF!AT17","v":25},{"$f":"DRE.ENF!AU17","v":11},{"$f":"DRE.ENF!AV17","v":117},{"$f":"DRE.ENF!AW17","v":43},{"$f":"DRE.ENF!AX17","v":28},{"$f":"DRE.ENF!AY17","v":15},{"$f":"DRE.ENF!AZ17","v":63},{"$f":"DRE.ENF!BA17","v":149},{"$f":"DRE.ENF!BB17","v":21},{"$f":"DRE.ENF!BC17","v":-13},{"$f":"DRE.ENF!BD17","v":36},{"$f":"DRE.ENF!BE17","v":117},{"$f":"DRE.ENF!BF17","v":161},{"$f":"DRE.ENF!BG17","v":133},{"$f":"DRE.ENF!BH17","v":109},{"$f":"DRE.ENF!BI17","v":831},{"$f":"DRE.ENF!BJ17","v":240},{"$f":"DRE.ENF!BK17","v":1313},{"$f":"DRE.ENF!BL17","v":229},{"$f":"DRE.ENF!BM17","v":276},{"$f":"DRE.ENF!BN17","v":-144}]
[]
[null,"Gross Revenue",{"$f":"DRE.ENF!C19","v":138141},{"$f":"DRE.ENF!D19","v":35328},{"$f":"DRE.ENF!E19","v":35984},{"$f":"DRE.ENF!F19","v":38573},{"$f":"DRE.ENF!G19","v":38597},{"$f":"DRE.ENF!H19","v":148482},{"$f":"DRE.ENF!I19","v":34387},{"$f":"DRE.ENF!J19","v":39185},{"$f":"DRE.ENF!K19","v":45070},{"$f":"DRE.ENF!L19","v":44620},{"$f":"DRE.ENF!M19","v":163262},{"$f":"DRE.ENF!N19","v":38579},{"$f":"DRE.ENF!O19","v":41949},{"$f":"DRE.ENF!P19","v":39575},{"$f":"DRE.ENF!Q19","v":40445},{"$f":"DRE.ENF!R19","v":160548},{"$f":"DRE.ENF!S19","v":33933},{"$f":"DRE.ENF!T19","v":33753},{"$f":"DRE.ENF!U19","v":40095},{"$f":"DRE.ENF!V19","v":39300},{"$f":"DRE.ENF!W19","v":147081},{"$f":"DRE.ENF!X19","v":38384},{"$f":"DRE.ENF!Y19","v":38448},{"$f":"DRE.ENF!Z19","v":44632},{"$f":"DRE.ENF!AA19","v":47195},{"$f":"DRE.ENF!AB19","v":168659},{"$f":"DRE.ENF!AC19","v":50634},{"$f":"DRE.ENF!AD19","v":65792},{"$f":"DRE.ENF!AE19","v":78492},{"$f":"DRE.ENF!AF19","v":63998},{"$f":"DRE.ENF!AG19","v":258916},{"$f":"DRE.ENF!AH19","v":61047.299999999996},{"$f":"DRE.ENF!AI19","v":61481},{"$f":"DRE.ENF!AJ19","v":62116.299999999996},{"$f":"DRE.ENF!AK19","v":61962.299999999996},{"$f":"DRE.ENF!AL19","v":246606},{"$f":"DRE.ENF!AM19","v":60725.475059999997},{"$f":"DRE.ENF!AN19","v":55581.9},{"$f":"DRE.ENF!AO19","v":61036.9},{"$f":"DRE.ENF!AP19","v":63768.9},{"$f":"DRE.ENF!AQ19","v":241113.96205999999},{"$f":"DRE.ENF!AR19","v":61990.1},{"$f":"DRE.ENF!AS19","v":62959.9},{"$f":"DRE.ENF!AT19","v":72518.200000000012},{"$f":"DRE.ENF!AU19","v":73186.100000000006},{"$f":"DRE.ENF!AV19","v":270654.09999999998},{"$f":"DRE.ENF!AW19","v":71839.221380000003},{"$f":"DRE.ENF!AX19","v":71197.786139999997},{"$f":"DRE.ENF!AY19","v":74890.372359999994},{"$f":"DRE.ENF!AZ19","v":71903.821849999993},{"$f":"DRE.ENF!BA19","v":289831.20172999997},{"$f":"DRE.ENF!BB19","v":69726},{"$f":"DRE.ENF!BC19","v":70964},{"$f":"DRE.ENF!BD19","v":75606},{"$f":"DRE.ENF!BE19","v":82507},{"$f":"DRE.ENF!BF19","v":298803},{"$f":"DRE.ENF!BG19","v":79079},{"$f":"DRE.ENF!BH19","v":76717},{"$f":"DRE.ENF!BI19","v":86548},{"$f":"DRE.ENF!BJ19","v":89376},{"$f":"DRE.ENF!BK19","v":331720},{"$f":"DRE.ENF!BL19","v":98347},{"$f":"DRE.ENF!BM19","v":75277},{"$f":"DRE.ENF!BN19","v":81183}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.ENF!C20","v":-12132},{"$f":"DRE.ENF!D20","v":-3142},{"$f":"DRE.ENF!E20","v":-3235},{"$f":"DRE.ENF!F20","v":-3584},{"$f":"DRE.ENF!G20","v":-3117},{"$f":"DRE.ENF!H20","v":-13078},{"$f":"DRE.ENF!I20","v":-2940},{"$f":"DRE.ENF!J20","v":-3138},{"$f":"DRE.ENF!K20","v":-3816},{"$f":"DRE.ENF!L20","v":-3566},{"$f":"DRE.ENF!M20","v":-13460},{"$f":"DRE.ENF!N20","v":-3412},{"$f":"DRE.ENF!O20","v":-3683},{"$f":"DRE.ENF!P20","v":-3358},{"$f":"DRE.ENF!Q20","v":-3535},{"$f":"DRE.ENF!R20","v":-13988},{"$f":"DRE.ENF!S20","v":-3017},{"$f":"DRE.ENF!T20","v":-2961},{"$f":"DRE.ENF!U20","v":-3574},{"$f":"DRE.ENF!V20","v":-3538},{"$f":"DRE.ENF!W20","v":-13090},{"$f":"DRE.ENF!X20","v":-3401},{"$f":"DRE.ENF!Y20","v":-3418},{"$f":"DRE.ENF!Z20","v":-3943},{"$f":"DRE.ENF!AA20","v":-4252},{"$f":"DRE.ENF!AB20","v":-15014},{"$f":"DRE.ENF!AC20","v":-4642},{"$f":"DRE.ENF!AD20","v":-5479},{"$f":"DRE.ENF!AE20","v":-5703},{"$f":"DRE.ENF!AF20","v":-5532},{"$f":"DRE.ENF!AG20","v":-21356},{"$f":"DRE.ENF!AH20","v":-5546},{"$f":"DRE.ENF!AI20","v":-5581},{"$f":"DRE.ENF!AJ20","v":-5690},{"$f":"DRE.ENF!AK20","v":3185},{"$f":"DRE.ENF!AL20","v":-13632},{"$f":"DRE.ENF!AM20","v":-5512.3571899999997},{"$f":"DRE.ENF!AN20","v":-4798.1386399999992},{"$f":"DRE.ENF!AO20","v":-5252},{"$f":"DRE.ENF!AP20","v":-5504},{"$f":"DRE.ENF!AQ20","v":-21066.49583},{"$f":"DRE.ENF!AR20","v":-5541},{"$f":"DRE.ENF!AS20","v":-5574},{"$f":"DRE.ENF!AT20","v":-6220},{"$f":"DRE.ENF!AU20","v":-6321},{"$f":"DRE.ENF!AV20","v":-23656},{"$f":"DRE.ENF!AW20","v":-6434},{"$f":"DRE.ENF!AX20","v":-6234},{"$f":"DRE.ENF!AY20","v":-6521},{"$f":"DRE.ENF!AZ20","v":-6376},{"$f":"DRE.ENF!BA20","v":-25565},{"$f":"DRE.ENF!BB20","v":-6327},{"$f":"DRE.ENF!BC20","v":-6155},{"$f":"DRE.ENF!BD20","v":-6562},{"$f":"DRE.ENF!BE20","v":-7019},{"$f":"DRE.ENF!BF20","v":-26063},{"$f":"DRE.ENF!BG20","v":-7010},{"$f":"DRE.ENF!BH20","v":-6050},{"$f":"DRE.ENF!BI20","v":-5045},{"$f":"DRE.ENF!BJ20","v":-5079},{"$f":"DRE.ENF!BK20","v":-23184},{"$f":"DRE.ENF!BL20","v":-5518},{"$f":"DRE.ENF!BM20","v":-5566},{"$f":"DRE.ENF!BN20","v":-5851}]
[null,"RGR",{"$f":"DRE.ENF!C21","v":-975},{"$f":"DRE.ENF!D21","v":-247},{"$f":"DRE.ENF!E21","v":-246},{"$f":"DRE.ENF!F21","v":-244},{"$f":"DRE.ENF!G21","v":-151},{"$f":"DRE.ENF!H21","v":-888},{"$f":"DRE.ENF!I21","v":-244},{"$f":"DRE.ENF!J21","v":-237},{"$f":"DRE.ENF!K21","v":-255},{"$f":"DRE.ENF!L21","v":-331},{"$f":"DRE.ENF!M21","v":-1067},{"$f":"DRE.ENF!N21","v":-335},{"$f":"DRE.ENF!O21","v":-550},{"$f":"DRE.ENF!P21","v":-139},{"$f":"DRE.ENF!Q21","v":-682},{"$f":"DRE.ENF!R21","v":-1706},{"$f":"DRE.ENF!S21","v":0},{"$f":"DRE.ENF!T21","v":544},{"$f":"DRE.ENF!U21","v":0},{"$f":"DRE.ENF!V21","v":0},{"$f":"DRE.ENF!W21","v":544},{"$f":"DRE.ENF!X21","v":0},{"$f":"DRE.ENF!Y21","v":0},{"$f":"DRE.ENF!Z21","v":0},{"$f":"DRE.ENF!AA21","v":0},{"$f":"DRE.ENF!AB21","v":0},{"$f":"DRE.ENF!AC21","v":0},{"$f":"DRE.ENF!AD21","v":0},{"$f":"DRE.ENF!AE21","v":0},{"$f":"DRE.ENF!AF21","v":0},{"$f":"DRE.ENF!AG21","v":0},{"$f":"DRE.ENF!AH21","v":0},{"$f":"DRE.ENF!AI21","v":0},{"$f":"DRE.ENF!AJ21","v":0},{"$f":"DRE.ENF!AK21","v":0},{"$f":"DRE.ENF!AL21","v":0},{"$f":"DRE.ENF!AM21","v":0},{"$f":"DRE.ENF!AN21","v":0},{"$f":"DRE.ENF!AO21","v":0},{"$f":"DRE.ENF!AP21","v":0},{"$f":"DRE.ENF!AQ21","v":0},{"$f":"DRE.ENF!AR21","v":0},{"$f":"DRE.ENF!AS21","v":0},{"$f":"DRE.ENF!AT21","v":0},{"$f":"DRE.ENF!AU21","v":0},{"$f":"DRE.ENF!AV21","v":0},{"$f":"DRE.ENF!AW21","v":0},{"$f":"DRE.ENF!AX21","v":0},{"$f":"DRE.ENF!AY21","v":0},{"$f":"DRE.ENF!AZ21","v":0},{"$f":"DRE.ENF!BA21","v":0},{"$f":"DRE.ENF!BB21","v":0},{"$f":"DRE.ENF!BC21","v":0},{"$f":"DRE.ENF!BD21","v":0},{"$f":"DRE.ENF!BE21","v":0},{"$f":"DRE.ENF!BF21","v":0},{"$f":"DRE.ENF!BG21","v":0},{"$f":"DRE.ENF!BH21","v":0},{"$f":"DRE.ENF!BI21","v":0},{"$f":"DRE.ENF!BJ21","v":0},{"$f":"DRE.ENF!BK21","v":0},{"$f":"DRE.ENF!BL21","v":0},{"$f":"DRE.ENF!BM21","v":0},{"$f":"DRE.ENF!BN21","v":0}]
[null,"ICMS",{"$f":"DRE.ENF!C22","v":-31294},{"$f":"DRE.ENF!D22","v":-8245},{"$f":"DRE.ENF!E22","v":-8316},{"$f":"DRE.ENF!F22","v":-8662},{"$f":"DRE.ENF!G22","v":-8437},{"$f":"DRE.ENF!H22","v":-33660},{"$f":"DRE.ENF!I22","v":-7453},{"$f":"DRE.ENF!J22","v":-8038},{"$f":"DRE.ENF!K22","v":-9438},{"$f":"DRE.ENF!L22","v":-9239},{"$f":"DRE.ENF!M22","v":-34168},{"$f":"DRE.ENF!N22","v":-8588},{"$f":"DRE.ENF!O22","v":-8957},{"$f":"DRE.ENF!P22","v":-8650},{"$f":"DRE.ENF!Q22","v":-8572},{"$f":"DRE.ENF!R22","v":-34767},{"$f":"DRE.ENF!S22","v":-7422},{"$f":"DRE.ENF!T22","v":-7393},{"$f":"DRE.ENF!U22","v":-8599},{"$f":"DRE.ENF!V22","v":-8627},{"$f":"DRE.ENF!W22","v":-32041},{"$f":"DRE.ENF!X22","v":-8662},{"$f":"DRE.ENF!Y22","v":-8528},{"$f":"DRE.ENF!Z22","v":-9989},{"$f":"DRE.ENF!AA22","v":-9896},{"$f":"DRE.ENF!AB22","v":-37075},{"$f":"DRE.ENF!AC22","v":-11389},{"$f":"DRE.ENF!AD22","v":-13430},{"$f":"DRE.ENF!AE22","v":-14609},{"$f":"DRE.ENF!AF22","v":-14249},{"$f":"DRE.ENF!AG22","v":-53677},{"$f":"DRE.ENF!AH22","v":-14376},{"$f":"DRE.ENF!AI22","v":-13116},{"$f":"DRE.ENF!AJ22","v":-14179},{"$f":"DRE.ENF!AK22","v":-21932},{"$f":"DRE.ENF!AL22","v":-63603},{"$f":"DRE.ENF!AM22","v":-14207.075720000003},{"$f":"DRE.ENF!AN22","v":-14980.49524},{"$f":"DRE.ENF!AO22","v":-14686},{"$f":"DRE.ENF!AP22","v":-15022},{"$f":"DRE.ENF!AQ22","v":-58895.570960000005},{"$f":"DRE.ENF!AR22","v":-14129},{"$f":"DRE.ENF!AS22","v":-15042},{"$f":"DRE.ENF!AT22","v":-17305},{"$f":"DRE.ENF!AU22","v":-17056},{"$f":"DRE.ENF!AV22","v":-63532},{"$f":"DRE.ENF!AW22","v":-16824},{"$f":"DRE.ENF!AX22","v":-15638},{"$f":"DRE.ENF!AY22","v":-17498},{"$f":"DRE.ENF!AZ22","v":-17762},{"$f":"DRE.ENF!BA22","v":-67722},{"$f":"DRE.ENF!BB22","v":-16958},{"$f":"DRE.ENF!BC22","v":-15988},{"$f":"DRE.ENF!BD22","v":-17616},{"$f":"DRE.ENF!BE22","v":-19331},{"$f":"DRE.ENF!BF22","v":-69893},{"$f":"DRE.ENF!BG22","v":-18914},{"$f":"DRE.ENF!BH22","v":-18593},{"$f":"DRE.ENF!BI22","v":-21050},{"$f":"DRE.ENF!BJ22","v":-21321},{"$f":"DRE.ENF!BK22","v":-79878},{"$f":"DRE.ENF!BL22","v":-21026},{"$f":"DRE.ENF!BM22","v":-18671},{"$f":"DRE.ENF!BN22","v":-13722}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.ENF!C23","v":-6465},{"$f":"DRE.ENF!D23","v":-1577},{"$f":"DRE.ENF!E23","v":-1861},{"$f":"DRE.ENF!F23","v":-2158},{"$f":"DRE.ENF!G23","v":-2158},{"$f":"DRE.ENF!H23","v":-7754},{"$f":"DRE.ENF!I23","v":-2201},{"$f":"DRE.ENF!J23","v":-2219},{"$f":"DRE.ENF!K23","v":-2374},{"$f":"DRE.ENF!L23","v":-2451},{"$f":"DRE.ENF!M23","v":-9245},{"$f":"DRE.ENF!N23","v":-2370},{"$f":"DRE.ENF!O23","v":-2401},{"$f":"DRE.ENF!P23","v":-1974},{"$f":"DRE.ENF!Q23","v":-1901},{"$f":"DRE.ENF!R23","v":-8646},{"$f":"DRE.ENF!S23","v":-495},{"$f":"DRE.ENF!T23","v":-1039},{"$f":"DRE.ENF!U23","v":-382},{"$f":"DRE.ENF!V23","v":-597},{"$f":"DRE.ENF!W23","v":-2513},{"$f":"DRE.ENF!X23","v":-628},{"$f":"DRE.ENF!Y23","v":-773},{"$f":"DRE.ENF!Z23","v":-815},{"$f":"DRE.ENF!AA23","v":-422},{"$f":"DRE.ENF!AB23","v":-2638},{"$f":"DRE.ENF!AC23","v":-4649},{"$f":"DRE.ENF!AD23","v":-11190},{"$f":"DRE.ENF!AE23","v":-12038},{"$f":"DRE.ENF!AF23","v":-5782},{"$f":"DRE.ENF!AG23","v":-33659},{"$f":"DRE.ENF!AH23","v":-5436},{"$f":"DRE.ENF!AI23","v":-5190},{"$f":"DRE.ENF!AJ23","v":-5121},{"$f":"DRE.ENF!AK23","v":-5454},{"$f":"DRE.ENF!AL23","v":-21201},{"$f":"DRE.ENF!AM23","v":-4844},{"$f":"DRE.ENF!AN23","v":-5913.4652299999998},{"$f":"DRE.ENF!AO23","v":-5769},{"$f":"DRE.ENF!AP23","v":-6926},{"$f":"DRE.ENF!AQ23","v":-23452.465230000002},{"$f":"DRE.ENF!AR23","v":-5115},{"$f":"DRE.ENF!AS23","v":-6015},{"$f":"DRE.ENF!AT23","v":-9379},{"$f":"DRE.ENF!AU23","v":-8358},{"$f":"DRE.ENF!AV23","v":-28867},{"$f":"DRE.ENF!AW23","v":-6120},{"$f":"DRE.ENF!AX23","v":-6570},{"$f":"DRE.ENF!AY23","v":-7400},{"$f":"DRE.ENF!AZ23","v":-4802},{"$f":"DRE.ENF!BA23","v":-24892},{"$f":"DRE.ENF!BB23","v":-3585},{"$f":"DRE.ENF!BC23","v":-4694},{"$f":"DRE.ENF!BD23","v":-4871},{"$f":"DRE.ENF!BE23","v":-5825},{"$f":"DRE.ENF!BF23","v":-18975},{"$f":"DRE.ENF!BG23","v":-7439},{"$f":"DRE.ENF!BH23","v":-7287},{"$f":"DRE.ENF!BI23","v":-12646},{"$f":"DRE.ENF!BJ23","v":-15059},{"$f":"DRE.ENF!BK23","v":-42431},{"$f":"DRE.ENF!BL23","v":-17550},{"$f":"DRE.ENF!BM23","v":1255},{"$f":"DRE.ENF!BN23","v":-8023}]
[null,"Net Revenue",{"$f":"DRE.ENF!C24","v":87275},{"$f":"DRE.ENF!D24","v":22117},{"$f":"DRE.ENF!E24","v":22326},{"$f":"DRE.ENF!F24","v":23925},{"$f":"DRE.ENF!G24","v":24734},{"$f":"DRE.ENF!H24","v":93102},{"$f":"DRE.ENF!I24","v":21549},{"$f":"DRE.ENF!J24","v":25553},{"$f":"DRE.ENF!K24","v":29187},{"$f":"DRE.ENF!L24","v":29033},{"$f":"DRE.ENF!M24","v":105322},{"$f":"DRE.ENF!N24","v":23874},{"$f":"DRE.ENF!O24","v":26358},{"$f":"DRE.ENF!P24","v":25454},{"$f":"DRE.ENF!Q24","v":25755},{"$f":"DRE.ENF!R24","v":101441},{"$f":"DRE.ENF!S24","v":22999},{"$f":"DRE.ENF!T24","v":22904},{"$f":"DRE.ENF!U24","v":27540},{"$f":"DRE.ENF!V24","v":26538},{"$f":"DRE.ENF!W24","v":99981},{"$f":"DRE.ENF!X24","v":25693},{"$f":"DRE.ENF!Y24","v":25729},{"$f":"DRE.ENF!Z24","v":29885},{"$f":"DRE.ENF!AA24","v":32625},{"$f":"DRE.ENF!AB24","v":113932},{"$f":"DRE.ENF!AC24","v":29954},{"$f":"DRE.ENF!AD24","v":35693},{"$f":"DRE.ENF!AE24","v":46142},{"$f":"DRE.ENF!AF24","v":38435},{"$f":"DRE.ENF!AG24","v":150224},{"$f":"DRE.ENF!AH24","v":35689},{"$f":"DRE.ENF!AI24","v":37594},{"$f":"DRE.ENF!AJ24","v":37127},{"$f":"DRE.ENF!AK24","v":37762},{"$f":"DRE.ENF!AL24","v":148172},{"$f":"DRE.ENF!AM24","v":36162.143680000008},{"$f":"DRE.ENF!AN24","v":29890.900890000004},{"$f":"DRE.ENF!AO24","v":35330},{"$f":"DRE.ENF!AP24","v":36316},{"$f":"DRE.ENF!AQ24","v":137699.04456999997},{"$f":"DRE.ENF!AR24","v":37205},{"$f":"DRE.ENF!AS24","v":36329},{"$f":"DRE.ENF!AT24","v":39614},{"$f":"DRE.ENF!AU24","v":41451.100000000006},{"$f":"DRE.ENF!AV24","v":154599.09999999998},{"$f":"DRE.ENF!AW24","v":42461.221380000003},{"$f":"DRE.ENF!AX24","v":42755.786139999997},{"$f":"DRE.ENF!AY24","v":43471.372359999994},{"$f":"DRE.ENF!AZ24","v":42963.821849999993},{"$f":"DRE.ENF!BA24","v":171652.20172999997},{"$f":"DRE.ENF!BB24","v":42856},{"$f":"DRE.ENF!BC24","v":44127},{"$f":"DRE.ENF!BD24","v":46557},{"$f":"DRE.ENF!BE24","v":50332},{"$f":"DRE.ENF!BF24","v":183872},{"$f":"DRE.ENF!BG24","v":45716},{"$f":"DRE.ENF!BH24","v":44787},{"$f":"DRE.ENF!BI24","v":47807},{"$f":"DRE.ENF!BJ24","v":47917},{"$f":"DRE.ENF!BK24","v":186227},{"$f":"DRE.ENF!BL24","v":54253},{"$f":"DRE.ENF!BM24","v":52295},{"$f":"DRE.ENF!BN24","v":53587}]
[null,"Non-Manageable Costs",{"$f":"DRE.ENF!C25","v":-40038},{"$f":"DRE.ENF!D25","v":-10810},{"$f":"DRE.ENF!E25","v":-10323},{"$f":"DRE.ENF!F25","v":-9878},{"$f":"DRE.ENF!G25","v":-9653},{"$f":"DRE.ENF!H25","v":-40664},{"$f":"DRE.ENF!I25","v":-9588},{"$f":"DRE.ENF!J25","v":-10750},{"$f":"DRE.ENF!K25","v":-12336},{"$f":"DRE.ENF!L25","v":-12037},{"$f":"DRE.ENF!M25","v":-44711},{"$f":"DRE.ENF!N25","v":-12317},{"$f":"DRE.ENF!O25","v":-12334},{"$f":"DRE.ENF!P25","v":-13401},{"$f":"DRE.ENF!Q25","v":-13107},{"$f":"DRE.ENF!R25","v":-51159},{"$f":"DRE.ENF!S25","v":-11482},{"$f":"DRE.ENF!T25","v":-11107},{"$f":"DRE.ENF!U25","v":-13609},{"$f":"DRE.ENF!V25","v":-13535},{"$f":"DRE.ENF!W25","v":-49733},{"$f":"DRE.ENF!X25","v":-13943},{"$f":"DRE.ENF!Y25","v":-14118},{"$f":"DRE.ENF!Z25","v":-15836},{"$f":"DRE.ENF!AA25","v":-17115},{"$f":"DRE.ENF!AB25","v":-61012},{"$f":"DRE.ENF!AC25","v":-16185},{"$f":"DRE.ENF!AD25","v":-16442},{"$f":"DRE.ENF!AE25","v":-21126},{"$f":"DRE.ENF!AF25","v":-22036},{"$f":"DRE.ENF!AG25","v":-75789},{"$f":"DRE.ENF!AH25","v":-21975},{"$f":"DRE.ENF!AI25","v":-22661},{"$f":"DRE.ENF!AJ25","v":-24224},{"$f":"DRE.ENF!AK25","v":-23965},{"$f":"DRE.ENF!AL25","v":-92825},{"$f":"DRE.ENF!AM25","v":-24072.85629},{"$f":"DRE.ENF!AN25","v":-21472.128099999998},{"$f":"DRE.ENF!AO25","v":-21927},{"$f":"DRE.ENF!AP25","v":-21712.015609999999},{"$f":"DRE.ENF!AQ25","v":-89184},{"$f":"DRE.ENF!AR25","v":-21820},{"$f":"DRE.ENF!AS25","v":-25350},{"$f":"DRE.ENF!AT25","v":-24799},{"$f":"DRE.ENF!AU25","v":-25189},{"$f":"DRE.ENF!AV25","v":-97158},{"$f":"DRE.ENF!AW25","v":-25966},{"$f":"DRE.ENF!AX25","v":-26719},{"$f":"DRE.ENF!AY25","v":-27412},{"$f":"DRE.ENF!AZ25","v":-26953},{"$f":"DRE.ENF!BA25","v":-107050},{"$f":"DRE.ENF!BB25","v":-27156},{"$f":"DRE.ENF!BC25","v":-27161},{"$f":"DRE.ENF!BD25","v":-28693},{"$f":"DRE.ENF!BE25","v":-29457},{"$f":"DRE.ENF!BF25","v":-112467},{"$f":"DRE.ENF!BG25","v":-29749},{"$f":"DRE.ENF!BH25","v":-31850},{"$f":"DRE.ENF!BI25","v":-29874},{"$f":"DRE.ENF!BJ25","v":-29992},{"$f":"DRE.ENF!BK25","v":-121465},{"$f":"DRE.ENF!BL25","v":-31875},{"$f":"DRE.ENF!BM25","v":-35372},{"$f":"DRE.ENF!BN25","v":-33047}]
[null,"Electricity Purchased",{"$f":"DRE.ENF!C26","v":-28681},{"$f":"DRE.ENF!D26","v":-7786},{"$f":"DRE.ENF!E26","v":-7229},{"$f":"DRE.ENF!F26","v":-6357},{"$f":"DRE.ENF!G26","v":-6191},{"$f":"DRE.ENF!H26","v":-27563},{"$f":"DRE.ENF!I26","v":-6202},{"$f":"DRE.ENF!J26","v":-7227},{"$f":"DRE.ENF!K26","v":-9065},{"$f":"DRE.ENF!L26","v":-8732},{"$f":"DRE.ENF!M26","v":-31226},{"$f":"DRE.ENF!N26","v":-8932},{"$f":"DRE.ENF!O26","v":-9039},{"$f":"DRE.ENF!P26","v":-9865},{"$f":"DRE.ENF!Q26","v":-9575},{"$f":"DRE.ENF!R26","v":-37411},{"$f":"DRE.ENF!S26","v":-9066},{"$f":"DRE.ENF!T26","v":-9096},{"$f":"DRE.ENF!U26","v":-11729},{"$f":"DRE.ENF!V26","v":-11571},{"$f":"DRE.ENF!W26","v":-41462},{"$f":"DRE.ENF!X26","v":-11852},{"$f":"DRE.ENF!Y26","v":-12025},{"$f":"DRE.ENF!Z26","v":-13673},{"$f":"DRE.ENF!AA26","v":-14825},{"$f":"DRE.ENF!AB26","v":-52375},{"$f":"DRE.ENF!AC26","v":-13943},{"$f":"DRE.ENF!AD26","v":-14088},{"$f":"DRE.ENF!AE26","v":-17133},{"$f":"DRE.ENF!AF26","v":-18055},{"$f":"DRE.ENF!AG26","v":-63219},{"$f":"DRE.ENF!AH26","v":-18120},{"$f":"DRE.ENF!AI26","v":-18695},{"$f":"DRE.ENF!AJ26","v":-19825},{"$f":"DRE.ENF!AK26","v":-19580},{"$f":"DRE.ENF!AL26","v":-76220},{"$f":"DRE.ENF!AM26","v":-20032.05932},{"$f":"DRE.ENF!AN26","v":-15821.310609999999},{"$f":"DRE.ENF!AO26","v":-16751},{"$f":"DRE.ENF!AP26","v":-16502.630069999999},{"$f":"DRE.ENF!AQ26","v":-69107},{"$f":"DRE.ENF!AR26","v":-16771},{"$f":"DRE.ENF!AS26","v":-17575},{"$f":"DRE.ENF!AT26","v":-17595},{"$f":"DRE.ENF!AU26","v":-17879},{"$f":"DRE.ENF!AV26","v":-69820},{"$f":"DRE.ENF!AW26","v":-18497},{"$f":"DRE.ENF!AX26","v":-19065},{"$f":"DRE.ENF!AY26","v":-19713},{"$f":"DRE.ENF!AZ26","v":-19331},{"$f":"DRE.ENF!BA26","v":-76606},{"$f":"DRE.ENF!BB26","v":-19387},{"$f":"DRE.ENF!BC26","v":-18175},{"$f":"DRE.ENF!BD26","v":-19855},{"$f":"DRE.ENF!BE26","v":-20570},{"$f":"DRE.ENF!BF26","v":-77987},{"$f":"DRE.ENF!BG26","v":-20519},{"$f":"DRE.ENF!BH26","v":-19794},{"$f":"DRE.ENF!BI26","v":-18981},{"$f":"DRE.ENF!BJ26","v":-18996},{"$f":"DRE.ENF!BK26","v":-78290},{"$f":"DRE.ENF!BL26","v":-20621},{"$f":"DRE.ENF!BM26","v":-23317},{"$f":"DRE.ENF!BN26","v":-22168}]
[null,"Energy Transport",{"$f":"DRE.ENF!C27","v":-11357},{"$f":"DRE.ENF!D27","v":-3024},{"$f":"DRE.ENF!E27","v":-3094},{"$f":"DRE.ENF!F27","v":-3521},{"$f":"DRE.ENF!G27","v":-3462},{"$f":"DRE.ENF!H27","v":-13101},{"$f":"DRE.ENF!I27","v":-3386},{"$f":"DRE.ENF!J27","v":-3523},{"$f":"DRE.ENF!K27","v":-3271},{"$f":"DRE.ENF!L27","v":-3305},{"$f":"DRE.ENF!M27","v":-13485},{"$f":"DRE.ENF!N27","v":-3385},{"$f":"DRE.ENF!O27","v":-3295},{"$f":"DRE.ENF!P27","v":-3536},{"$f":"DRE.ENF!Q27","v":-3532},{"$f":"DRE.ENF!R27","v":-13748},{"$f":"DRE.ENF!S27","v":-2416},{"$f":"DRE.ENF!T27","v":-2011},{"$f":"DRE.ENF!U27","v":-1880},{"$f":"DRE.ENF!V27","v":-1964},{"$f":"DRE.ENF!W27","v":-8271},{"$f":"DRE.ENF!X27","v":-2091},{"$f":"DRE.ENF!Y27","v":-2093},{"$f":"DRE.ENF!Z27","v":-2163},{"$f":"DRE.ENF!AA27","v":-2290},{"$f":"DRE.ENF!AB27","v":-8637},{"$f":"DRE.ENF!AC27","v":-2242},{"$f":"DRE.ENF!AD27","v":-2354},{"$f":"DRE.ENF!AE27","v":-3993},{"$f":"DRE.ENF!AF27","v":-3981},{"$f":"DRE.ENF!AG27","v":-12570},{"$f":"DRE.ENF!AH27","v":-3855},{"$f":"DRE.ENF!AI27","v":-3966},{"$f":"DRE.ENF!AJ27","v":-4399},{"$f":"DRE.ENF!AK27","v":-4385},{"$f":"DRE.ENF!AL27","v":-16605},{"$f":"DRE.ENF!AM27","v":-4040.7969699999999},{"$f":"DRE.ENF!AN27","v":-5650.8174900000004},{"$f":"DRE.ENF!AO27","v":-5176},{"$f":"DRE.ENF!AP27","v":-5209.3855399999993},{"$f":"DRE.ENF!AQ27","v":-20077},{"$f":"DRE.ENF!AR27","v":-5049},{"$f":"DRE.ENF!AS27","v":-7775},{"$f":"DRE.ENF!AT27","v":-7204},{"$f":"DRE.ENF!AU27","v":-7310},{"$f":"DRE.ENF!AV27","v":-27338},{"$f":"DRE.ENF!AW27","v":-7469},{"$f":"DRE.ENF!AX27","v":-7654},{"$f":"DRE.ENF!AY27","v":-7699},{"$f":"DRE.ENF!AZ27","v":-7622},{"$f":"DRE.ENF!BA27","v":-30444},{"$f":"DRE.ENF!BB27","v":-7769},{"$f":"DRE.ENF!BC27","v":-8986},{"$f":"DRE.ENF!BD27","v":-8838},{"$f":"DRE.ENF!BE27","v":-8887},{"$f":"DRE.ENF!BF27","v":-34480},{"$f":"DRE.ENF!BG27","v":-9230},{"$f":"DRE.ENF!BH27","v":-12056},{"$f":"DRE.ENF!BI27","v":-10893},{"$f":"DRE.ENF!BJ27","v":-10996},{"$f":"DRE.ENF!BK27","v":-43175},{"$f":"DRE.ENF!BL27","v":-11254},{"$f":"DRE.ENF!BM27","v":-12055},{"$f":"DRE.ENF!BN27","v":-10879}]
[null,"PMSO",{"$f":"DRE.ENF!C28","v":-22941},{"$f":"DRE.ENF!D28","v":-6284},{"$f":"DRE.ENF!E28","v":-6085},{"$f":"DRE.ENF!F28","v":-5820},{"$f":"DRE.ENF!G28","v":-7394},{"$f":"DRE.ENF!H28","v":-25583},{"$f":"DRE.ENF!I28","v":-6100},{"$f":"DRE.ENF!J28","v":-7161},{"$f":"DRE.ENF!K28","v":-6714},{"$f":"DRE.ENF!L28","v":-7826},{"$f":"DRE.ENF!M28","v":-27801},{"$f":"DRE.ENF!N28","v":-6458},{"$f":"DRE.ENF!O28","v":-6827},{"$f":"DRE.ENF!P28","v":-6891},{"$f":"DRE.ENF!Q28","v":-8380},{"$f":"DRE.ENF!R28","v":-28556},{"$f":"DRE.ENF!S28","v":-6613},{"$f":"DRE.ENF!T28","v":-6990},{"$f":"DRE.ENF!U28","v":-6857},{"$f":"DRE.ENF!V28","v":-8869},{"$f":"DRE.ENF!W28","v":-29329},{"$f":"DRE.ENF!X28","v":-7127},{"$f":"DRE.ENF!Y28","v":-8126},{"$f":"DRE.ENF!Z28","v":-7818},{"$f":"DRE.ENF!AA28","v":-9578},{"$f":"DRE.ENF!AB28","v":-32649},{"$f":"DRE.ENF!AC28","v":-7264},{"$f":"DRE.ENF!AD28","v":-8115},{"$f":"DRE.ENF!AE28","v":-7353},{"$f":"DRE.ENF!AF28","v":-10492},{"$f":"DRE.ENF!AG28","v":-33224},{"$f":"DRE.ENF!AH28","v":-9651},{"$f":"DRE.ENF!AI28","v":-7262},{"$f":"DRE.ENF!AJ28","v":-8320},{"$f":"DRE.ENF!AK28","v":-9304},{"$f":"DRE.ENF!AL28","v":-34537},{"$f":"DRE.ENF!AM28","v":-7490.0658399999993},{"$f":"DRE.ENF!AN28","v":-5397.2003999999997},{"$f":"DRE.ENF!AO28","v":-5309},{"$f":"DRE.ENF!AP28","v":-6496.3022199999996},{"$f":"DRE.ENF!AQ28","v":-24692.568460000002},{"$f":"DRE.ENF!AR28","v":-5795},{"$f":"DRE.ENF!AS28","v":-5263},{"$f":"DRE.ENF!AT28","v":-5435},{"$f":"DRE.ENF!AU28","v":-8064},{"$f":"DRE.ENF!AV28","v":-24557},{"$f":"DRE.ENF!AW28","v":-5180},{"$f":"DRE.ENF!AX28","v":-5704},{"$f":"DRE.ENF!AY28","v":-5780},{"$f":"DRE.ENF!AZ28","v":-7431},{"$f":"DRE.ENF!BA28","v":-24095},{"$f":"DRE.ENF!BB28","v":-4887},{"$f":"DRE.ENF!BC28","v":-5171},{"$f":"DRE.ENF!BD28","v":-5182},{"$f":"DRE.ENF!BE28","v":-6519},{"$f":"DRE.ENF!BF28","v":-21759},{"$f":"DRE.ENF!BG28","v":-5437},{"$f":"DRE.ENF!BH28","v":-5766},{"$f":"DRE.ENF!BI28","v":-5414},{"$f":"DRE.ENF!BJ28","v":-6669},{"$f":"DRE.ENF!BK28","v":-23286},{"$f":"DRE.ENF!BL28","v":-5515},{"$f":"DRE.ENF!BM28","v":-5553},{"$f":"DRE.ENF!BN28","v":-6412}]
[null,"Personnel",{"$f":"DRE.ENF!C29","v":-6892},{"$f":"DRE.ENF!D29","v":-1640},{"$f":"DRE.ENF!E29","v":-1747},{"$f":"DRE.ENF!F29","v":-1542},{"$f":"DRE.ENF!G29","v":-2552},{"$f":"DRE.ENF!H29","v":-7481},{"$f":"DRE.ENF!I29","v":-1556},{"$f":"DRE.ENF!J29","v":-1968},{"$f":"DRE.ENF!K29","v":-1668},{"$f":"DRE.ENF!L29","v":-2455},{"$f":"DRE.ENF!M29","v":-7647},{"$f":"DRE.ENF!N29","v":-1704},{"$f":"DRE.ENF!O29","v":-2144},{"$f":"DRE.ENF!P29","v":-1970},{"$f":"DRE.ENF!Q29","v":-3191},{"$f":"DRE.ENF!R29","v":-9009},{"$f":"DRE.ENF!S29","v":-2027},{"$f":"DRE.ENF!T29","v":-1981},{"$f":"DRE.ENF!U29","v":-1910},{"$f":"DRE.ENF!V29","v":-2850},{"$f":"DRE.ENF!W29","v":-8768},{"$f":"DRE.ENF!X29","v":-2072},{"$f":"DRE.ENF!Y29","v":-2689},{"$f":"DRE.ENF!Z29","v":-2155},{"$f":"DRE.ENF!AA29","v":-2959},{"$f":"DRE.ENF!AB29","v":-9875},{"$f":"DRE.ENF!AC29","v":-2017},{"$f":"DRE.ENF!AD29","v":-2178},{"$f":"DRE.ENF!AE29","v":-2025},{"$f":"DRE.ENF!AF29","v":-3143},{"$f":"DRE.ENF!AG29","v":-9363},{"$f":"DRE.ENF!AH29","v":-1978},{"$f":"DRE.ENF!AI29","v":-2106},{"$f":"DRE.ENF!AJ29","v":-2083},{"$f":"DRE.ENF!AK29","v":-3216},{"$f":"DRE.ENF!AL29","v":-9383},{"$f":"DRE.ENF!AM29","v":-2305.5217200000002},{"$f":"DRE.ENF!AN29","v":-2293.1980000000003},{"$f":"DRE.ENF!AO29","v":-2028},{"$f":"DRE.ENF!AP29","v":-3455},{"$f":"DRE.ENF!AQ29","v":-10081.719720000001},{"$f":"DRE.ENF!AR29","v":-2333},{"$f":"DRE.ENF!AS29","v":-2315},{"$f":"DRE.ENF!AT29","v":-2144},{"$f":"DRE.ENF!AU29","v":-2942},{"$f":"DRE.ENF!AV29","v":-9734},{"$f":"DRE.ENF!AW29","v":-2264},{"$f":"DRE.ENF!AX29","v":-2461},{"$f":"DRE.ENF!AY29","v":-2302},{"$f":"DRE.ENF!AZ29","v":-3421},{"$f":"DRE.ENF!BA29","v":-10448},{"$f":"DRE.ENF!BB29","v":-2279},{"$f":"DRE.ENF!BC29","v":-2065},{"$f":"DRE.ENF!BD29","v":-1857},{"$f":"DRE.ENF!BE29","v":-3084},{"$f":"DRE.ENF!BF29","v":-9285},{"$f":"DRE.ENF!BG29","v":-2377},{"$f":"DRE.ENF!BH29","v":-2636},{"$f":"DRE.ENF!BI29","v":-2389},{"$f":"DRE.ENF!BJ29","v":-2943},{"$f":"DRE.ENF!BK29","v":-10345},{"$f":"DRE.ENF!BL29","v":-1889},{"$f":"DRE.ENF!BM29","v":-2228},{"$f":"DRE.ENF!BN29","v":-2519}]
[null,"Pension Fund",{"$f":"DRE.ENF!C30","v":-69},{"$f":"DRE.ENF!D30","v":-16},{"$f":"DRE.ENF!E30","v":-27},{"$f":"DRE.ENF!F30","v":-22},{"$f":"DRE.ENF!G30","v":-374},{"$f":"DRE.ENF!H30","v":-439},{"$f":"DRE.ENF!I30","v":-22},{"$f":"DRE.ENF!J30","v":-64},{"$f":"DRE.ENF!K30","v":-43},{"$f":"DRE.ENF!L30","v":-46},{"$f":"DRE.ENF!M30","v":-175},{"$f":"DRE.ENF!N30","v":-19},{"$f":"DRE.ENF!O30","v":-26},{"$f":"DRE.ENF!P30","v":-32},{"$f":"DRE.ENF!Q30","v":-62},{"$f":"DRE.ENF!R30","v":-139},{"$f":"DRE.ENF!S30","v":-41},{"$f":"DRE.ENF!T30","v":-42},{"$f":"DRE.ENF!U30","v":-43},{"$f":"DRE.ENF!V30","v":-49},{"$f":"DRE.ENF!W30","v":-175},{"$f":"DRE.ENF!X30","v":-43},{"$f":"DRE.ENF!Y30","v":-68},{"$f":"DRE.ENF!Z30","v":-35},{"$f":"DRE.ENF!AA30","v":-32},{"$f":"DRE.ENF!AB30","v":-178},{"$f":"DRE.ENF!AC30","v":-36},{"$f":"DRE.ENF!AD30","v":-40},{"$f":"DRE.ENF!AE30","v":-53},{"$f":"DRE.ENF!AF30","v":-49},{"$f":"DRE.ENF!AG30","v":-178},{"$f":"DRE.ENF!AH30","v":-36},{"$f":"DRE.ENF!AI30","v":-35},{"$f":"DRE.ENF!AJ30","v":-32},{"$f":"DRE.ENF!AK30","v":-25},{"$f":"DRE.ENF!AL30","v":-128},{"$f":"DRE.ENF!AM30","v":-24.897019999999998},{"$f":"DRE.ENF!AN30","v":-24.29419},{"$f":"DRE.ENF!AO30","v":-27},{"$f":"DRE.ENF!AP30","v":-30},{"$f":"DRE.ENF!AQ30","v":-106.19121},{"$f":"DRE.ENF!AR30","v":-63},{"$f":"DRE.ENF!AS30","v":-59},{"$f":"DRE.ENF!AT30","v":-419},{"$f":"DRE.ENF!AU30","v":-602},{"$f":"DRE.ENF!AV30","v":-1143},{"$f":"DRE.ENF!AW30","v":-48},{"$f":"DRE.ENF!AX30","v":-47},{"$f":"DRE.ENF!AY30","v":-48},{"$f":"DRE.ENF!AZ30","v":-35},{"$f":"DRE.ENF!BA30","v":-178},{"$f":"DRE.ENF!BB30","v":-41},{"$f":"DRE.ENF!BC30","v":-39},{"$f":"DRE.ENF!BD30","v":-40},{"$f":"DRE.ENF!BE30","v":-53},{"$f":"DRE.ENF!BF30","v":-173},{"$f":"DRE.ENF!BG30","v":-56},{"$f":"DRE.ENF!BH30","v":-55},{"$f":"DRE.ENF!BI30","v":-58},{"$f":"DRE.ENF!BJ30","v":-62},{"$f":"DRE.ENF!BK30","v":-231},{"$f":"DRE.ENF!BL30","v":-70},{"$f":"DRE.ENF!BM30","v":-67},{"$f":"DRE.ENF!BN30","v":-69}]
[null,"Material",{"$f":"DRE.ENF!C31","v":-819},{"$f":"DRE.ENF!D31","v":-180},{"$f":"DRE.ENF!E31","v":-233},{"$f":"DRE.ENF!F31","v":-280},{"$f":"DRE.ENF!G31","v":-232},{"$f":"DRE.ENF!H31","v":-925},{"$f":"DRE.ENF!I31","v":-284},{"$f":"DRE.ENF!J31","v":-433},{"$f":"DRE.ENF!K31","v":-269},{"$f":"DRE.ENF!L31","v":-315},{"$f":"DRE.ENF!M31","v":-1301},{"$f":"DRE.ENF!N31","v":-200},{"$f":"DRE.ENF!O31","v":-248},{"$f":"DRE.ENF!P31","v":-272},{"$f":"DRE.ENF!Q31","v":-250},{"$f":"DRE.ENF!R31","v":-970},{"$f":"DRE.ENF!S31","v":-195},{"$f":"DRE.ENF!T31","v":-205},{"$f":"DRE.ENF!U31","v":-282},{"$f":"DRE.ENF!V31","v":-281},{"$f":"DRE.ENF!W31","v":-963},{"$f":"DRE.ENF!X31","v":-205},{"$f":"DRE.ENF!Y31","v":-201},{"$f":"DRE.ENF!Z31","v":-367},{"$f":"DRE.ENF!AA31","v":-336},{"$f":"DRE.ENF!AB31","v":-1109},{"$f":"DRE.ENF!AC31","v":-249},{"$f":"DRE.ENF!AD31","v":-274},{"$f":"DRE.ENF!AE31","v":-272},{"$f":"DRE.ENF!AF31","v":-303},{"$f":"DRE.ENF!AG31","v":-1098},{"$f":"DRE.ENF!AH31","v":-313},{"$f":"DRE.ENF!AI31","v":-282},{"$f":"DRE.ENF!AJ31","v":-263},{"$f":"DRE.ENF!AK31","v":-247},{"$f":"DRE.ENF!AL31","v":-1105},{"$f":"DRE.ENF!AM31","v":-361.05823999999996},{"$f":"DRE.ENF!AN31","v":-307.31164999999999},{"$f":"DRE.ENF!AO31","v":-495},{"$f":"DRE.ENF!AP31","v":-382},{"$f":"DRE.ENF!AQ31","v":-1545.3698899999999},{"$f":"DRE.ENF!AR31","v":-302},{"$f":"DRE.ENF!AS31","v":-362},{"$f":"DRE.ENF!AT31","v":-390},{"$f":"DRE.ENF!AU31","v":-521},{"$f":"DRE.ENF!AV31","v":-1575},{"$f":"DRE.ENF!AW31","v":-395},{"$f":"DRE.ENF!AX31","v":-339},{"$f":"DRE.ENF!AY31","v":-453},{"$f":"DRE.ENF!AZ31","v":-496},{"$f":"DRE.ENF!BA31","v":-1683},{"$f":"DRE.ENF!BB31","v":-485},{"$f":"DRE.ENF!BC31","v":-365},{"$f":"DRE.ENF!BD31","v":-422},{"$f":"DRE.ENF!BE31","v":-456},{"$f":"DRE.ENF!BF31","v":-1728},{"$f":"DRE.ENF!BG31","v":-295},{"$f":"DRE.ENF!BH31","v":-584},{"$f":"DRE.ENF!BI31","v":-420},{"$f":"DRE.ENF!BJ31","v":-454},{"$f":"DRE.ENF!BK31","v":-1753},{"$f":"DRE.ENF!BL31","v":-516},{"$f":"DRE.ENF!BM31","v":-509},{"$f":"DRE.ENF!BN31","v":-520}]
[null,"Outsourced Services",{"$f":"DRE.ENF!C32","v":-13231},{"$f":"DRE.ENF!D32","v":-3657},{"$f":"DRE.ENF!E32","v":-3680},{"$f":"DRE.ENF!F32","v":-3435},{"$f":"DRE.ENF!G32","v":-3716},{"$f":"DRE.ENF!H32","v":-14488},{"$f":"DRE.ENF!I32","v":-3702},{"$f":"DRE.ENF!J32","v":-4205},{"$f":"DRE.ENF!K32","v":-3960},{"$f":"DRE.ENF!L32","v":-4432},{"$f":"DRE.ENF!M32","v":-16299},{"$f":"DRE.ENF!N32","v":-3926},{"$f":"DRE.ENF!O32","v":-3871},{"$f":"DRE.ENF!P32","v":-4132},{"$f":"DRE.ENF!Q32","v":-4114},{"$f":"DRE.ENF!R32","v":-16043},{"$f":"DRE.ENF!S32","v":-3794},{"$f":"DRE.ENF!T32","v":-4252},{"$f":"DRE.ENF!U32","v":-4068},{"$f":"DRE.ENF!V32","v":-5124},{"$f":"DRE.ENF!W32","v":-17238},{"$f":"DRE.ENF!X32","v":-4265},{"$f":"DRE.ENF!Y32","v":-4576},{"$f":"DRE.ENF!Z32","v":-4387},{"$f":"DRE.ENF!AA32","v":-5071},{"$f":"DRE.ENF!AB32","v":-18299},{"$f":"DRE.ENF!AC32","v":-4339},{"$f":"DRE.ENF!AD32","v":-4954},{"$f":"DRE.ENF!AE32","v":-4642},{"$f":"DRE.ENF!AF32","v":-6201},{"$f":"DRE.ENF!AG32","v":-20136},{"$f":"DRE.ENF!AH32","v":-5351},{"$f":"DRE.ENF!AI32","v":-5554},{"$f":"DRE.ENF!AJ32","v":-5526},{"$f":"DRE.ENF!AK32","v":-5230},{"$f":"DRE.ENF!AL32","v":-21661},{"$f":"DRE.ENF!AM32","v":-4117.5888599999998},{"$f":"DRE.ENF!AN32","v":-2064.8205799999996},{"$f":"DRE.ENF!AO32","v":-1978},{"$f":"DRE.ENF!AP32","v":-1986},{"$f":"DRE.ENF!AQ32","v":-10146.409439999999},{"$f":"DRE.ENF!AR32","v":-2337},{"$f":"DRE.ENF!AS32","v":-2016},{"$f":"DRE.ENF!AT32","v":-2164},{"$f":"DRE.ENF!AU32","v":-3099},{"$f":"DRE.ENF!AV32","v":-9616},{"$f":"DRE.ENF!AW32","v":-2096},{"$f":"DRE.ENF!AX32","v":-2381},{"$f":"DRE.ENF!AY32","v":-2365},{"$f":"DRE.ENF!AZ32","v":-3240},{"$f":"DRE.ENF!BA32","v":-10082},{"$f":"DRE.ENF!BB32","v":-1687},{"$f":"DRE.ENF!BC32","v":-2434},{"$f":"DRE.ENF!BD32","v":-2433},{"$f":"DRE.ENF!BE32","v":-2751},{"$f":"DRE.ENF!BF32","v":-9305},{"$f":"DRE.ENF!BG32","v":-2551},{"$f":"DRE.ENF!BH32","v":-2055},{"$f":"DRE.ENF!BI32","v":-2260},{"$f":"DRE.ENF!BJ32","v":-2906},{"$f":"DRE.ENF!BK32","v":-9772},{"$f":"DRE.ENF!BL32","v":-2549},{"$f":"DRE.ENF!BM32","v":-2510},{"$f":"DRE.ENF!BN32","v":-2648}]
[null,"Other Expenses",{"$f":"DRE.ENF!C33","v":-1930},{"$f":"DRE.ENF!D33","v":-791},{"$f":"DRE.ENF!E33","v":-398},{"$f":"DRE.ENF!F33","v":-541},{"$f":"DRE.ENF!G33","v":-520},{"$f":"DRE.ENF!H33","v":-2250},{"$f":"DRE.ENF!I33","v":-536},{"$f":"DRE.ENF!J33","v":-491},{"$f":"DRE.ENF!K33","v":-774},{"$f":"DRE.ENF!L33","v":-578},{"$f":"DRE.ENF!M33","v":-2379},{"$f":"DRE.ENF!N33","v":-609},{"$f":"DRE.ENF!O33","v":-538},{"$f":"DRE.ENF!P33","v":-485},{"$f":"DRE.ENF!Q33","v":-763},{"$f":"DRE.ENF!R33","v":-2395},{"$f":"DRE.ENF!S33","v":-556},{"$f":"DRE.ENF!T33","v":-510},{"$f":"DRE.ENF!U33","v":-554},{"$f":"DRE.ENF!V33","v":-565},{"$f":"DRE.ENF!W33","v":-2185},{"$f":"DRE.ENF!X33","v":-542},{"$f":"DRE.ENF!Y33","v":-592},{"$f":"DRE.ENF!Z33","v":-874},{"$f":"DRE.ENF!AA33","v":-1180},{"$f":"DRE.ENF!AB33","v":-3188},{"$f":"DRE.ENF!AC33","v":-623},{"$f":"DRE.ENF!AD33","v":-669},{"$f":"DRE.ENF!AE33","v":-361},{"$f":"DRE.ENF!AF33","v":-796},{"$f":"DRE.ENF!AG33","v":-2449},{"$f":"DRE.ENF!AH33","v":-1973},{"$f":"DRE.ENF!AI33","v":715},{"$f":"DRE.ENF!AJ33","v":-416},{"$f":"DRE.ENF!AK33","v":-586},{"$f":"DRE.ENF!AL33","v":-2260},{"$f":"DRE.ENF!AM33","v":-681},{"$f":"DRE.ENF!AN33","v":-707.57598000000007},{"$f":"DRE.ENF!AO33","v":-781},{"$f":"DRE.ENF!AP33","v":-643.30222000000003},{"$f":"DRE.ENF!AQ33","v":-2812.8782000000001},{"$f":"DRE.ENF!AR33","v":-760},{"$f":"DRE.ENF!AS33","v":-511},{"$f":"DRE.ENF!AT33","v":-318},{"$f":"DRE.ENF!AU33","v":-900},{"$f":"DRE.ENF!AV33","v":-2489},{"$f":"DRE.ENF!AW33","v":-377},{"$f":"DRE.ENF!AX33","v":-476},{"$f":"DRE.ENF!AY33","v":-612},{"$f":"DRE.ENF!AZ33","v":-239},{"$f":"DRE.ENF!BA33","v":-1704},{"$f":"DRE.ENF!BB33","v":-395},{"$f":"DRE.ENF!BC33","v":-268},{"$f":"DRE.ENF!BD33","v":-430},{"$f":"DRE.ENF!BE33","v":-175},{"$f":"DRE.ENF!BF33","v":-1268},{"$f":"DRE.ENF!BG33","v":-158},{"$f":"DRE.ENF!BH33","v":-436},{"$f":"DRE.ENF!BI33","v":-287},{"$f":"DRE.ENF!BJ33","v":-304},{"$f":"DRE.ENF!BK33","v":-1185},{"$f":"DRE.ENF!BL33","v":-491},{"$f":"DRE.ENF!BM33","v":-239},{"$f":"DRE.ENF!BN33","v":-656}]
[null,"Fines and Compensation",{"$f":"DRE.ENF!C34","v":0},{"$f":"DRE.ENF!D34","v":0},{"$f":"DRE.ENF!E34","v":0},{"$f":"DRE.ENF!F34","v":0},{"$f":"DRE.ENF!G34","v":0},{"$f":"DRE.ENF!H34","v":0},{"$f":"DRE.ENF!I34","v":0},{"$f":"DRE.ENF!J34","v":0},{"$f":"DRE.ENF!K34","v":0},{"$f":"DRE.ENF!L34","v":0},{"$f":"DRE.ENF!M34","v":0},{"$f":"DRE.ENF!N34","v":0},{"$f":"DRE.ENF!O34","v":0},{"$f":"DRE.ENF!P34","v":0},{"$f":"DRE.ENF!Q34","v":0},{"$f":"DRE.ENF!R34","v":0},{"$f":"DRE.ENF!S34","v":0},{"$f":"DRE.ENF!T34","v":0},{"$f":"DRE.ENF!U34","v":0},{"$f":"DRE.ENF!V34","v":0},{"$f":"DRE.ENF!W34","v":0},{"$f":"DRE.ENF!X34","v":0},{"$f":"DRE.ENF!Y34","v":0},{"$f":"DRE.ENF!Z34","v":0},{"$f":"DRE.ENF!AA34","v":0},{"$f":"DRE.ENF!AB34","v":0},{"$f":"DRE.ENF!AC34","v":-31},{"$f":"DRE.ENF!AD34","v":-41},{"$f":"DRE.ENF!AE34","v":-17},{"$f":"DRE.ENF!AF34","v":-25.532089999999997},{"$f":"DRE.ENF!AG34","v":-114.53209},{"$f":"DRE.ENF!AH34","v":-67},{"$f":"DRE.ENF!AI34","v":-59},{"$f":"DRE.ENF!AJ34","v":-22},{"$f":"DRE.ENF!AK34","v":-35},{"$f":"DRE.ENF!AL34","v":-183},{"$f":"DRE.ENF!AM34","v":-57},{"$f":"DRE.ENF!AN34","v":-171.34471000000002},{"$f":"DRE.ENF!AO34","v":-117},{"$f":"DRE.ENF!AP34","v":-27.302219999999998},{"$f":"DRE.ENF!AQ34","v":-372.64693},{"$f":"DRE.ENF!AR34","v":-4},{"$f":"DRE.ENF!AS34","v":-9},{"$f":"DRE.ENF!AT34","v":-4},{"$f":"DRE.ENF!AU34","v":-2},{"$f":"DRE.ENF!AV34","v":-19},{"$f":"DRE.ENF!AW34","v":-3},{"$f":"DRE.ENF!AX34","v":-7},{"$f":"DRE.ENF!AY34","v":-7},{"$f":"DRE.ENF!AZ34","v":-3},{"$f":"DRE.ENF!BA34","v":-20},{"$f":"DRE.ENF!BB34","v":-6},{"$f":"DRE.ENF!BC34","v":-3},{"$f":"DRE.ENF!BD34","v":-2},{"$f":"DRE.ENF!BE34","v":-1},{"$f":"DRE.ENF!BF34","v":-12},{"$f":"DRE.ENF!BG34","v":248},{"$f":"DRE.ENF!BH34","v":-3},{"$f":"DRE.ENF!BI34","v":-1},{"$f":"DRE.ENF!BJ34","v":-4},{"$f":"DRE.ENF!BK34","v":240},{"$f":"DRE.ENF!BL34","v":-4},{"$f":"DRE.ENF!BM34","v":-5},{"$f":"DRE.ENF!BN34","v":-21}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.ENF!C35","v":0},{"$f":"DRE.ENF!D35","v":0},{"$f":"DRE.ENF!E35","v":0},{"$f":"DRE.ENF!F35","v":0},{"$f":"DRE.ENF!G35","v":0},{"$f":"DRE.ENF!H35","v":0},{"$f":"DRE.ENF!I35","v":0},{"$f":"DRE.ENF!J35","v":0},{"$f":"DRE.ENF!K35","v":0},{"$f":"DRE.ENF!L35","v":0},{"$f":"DRE.ENF!M35","v":0},{"$f":"DRE.ENF!N35","v":0},{"$f":"DRE.ENF!O35","v":0},{"$f":"DRE.ENF!P35","v":0},{"$f":"DRE.ENF!Q35","v":0},{"$f":"DRE.ENF!R35","v":0},{"$f":"DRE.ENF!S35","v":0},{"$f":"DRE.ENF!T35","v":0},{"$f":"DRE.ENF!U35","v":0},{"$f":"DRE.ENF!V35","v":0},{"$f":"DRE.ENF!W35","v":0},{"$f":"DRE.ENF!X35","v":0},{"$f":"DRE.ENF!Y35","v":0},{"$f":"DRE.ENF!Z35","v":0},{"$f":"DRE.ENF!AA35","v":0},{"$f":"DRE.ENF!AB35","v":0},{"$f":"DRE.ENF!AC35","v":-22},{"$f":"DRE.ENF!AD35","v":-16},{"$f":"DRE.ENF!AE35","v":-22},{"$f":"DRE.ENF!AF35","v":-219},{"$f":"DRE.ENF!AG35","v":-279},{"$f":"DRE.ENF!AH35","v":-1204},{"$f":"DRE.ENF!AI35","v":974},{"$f":"DRE.ENF!AJ35","v":-7},{"$f":"DRE.ENF!AK35","v":-125},{"$f":"DRE.ENF!AL35","v":-362},{"$f":"DRE.ENF!AM35","v":-14},{"$f":"DRE.ENF!AN35","v":-54.231269999999995},{"$f":"DRE.ENF!AO35","v":-29},{"$f":"DRE.ENF!AP35","v":-246},{"$f":"DRE.ENF!AQ35","v":-343.23126999999999},{"$f":"DRE.ENF!AR35","v":-415},{"$f":"DRE.ENF!AS35","v":-100},{"$f":"DRE.ENF!AT35","v":-43},{"$f":"DRE.ENF!AU35","v":-453},{"$f":"DRE.ENF!AV35","v":-1011},{"$f":"DRE.ENF!AW35","v":-46},{"$f":"DRE.ENF!AX35","v":-37},{"$f":"DRE.ENF!AY35","v":-67},{"$f":"DRE.ENF!AZ35","v":-34},{"$f":"DRE.ENF!BA35","v":-184},{"$f":"DRE.ENF!BB35","v":-44},{"$f":"DRE.ENF!BC35","v":-51},{"$f":"DRE.ENF!BD35","v":-15},{"$f":"DRE.ENF!BE35","v":-89},{"$f":"DRE.ENF!BF35","v":-199},{"$f":"DRE.ENF!BG35","v":-40},{"$f":"DRE.ENF!BH35","v":-39},{"$f":"DRE.ENF!BI35","v":-25},{"$f":"DRE.ENF!BJ35","v":-5},{"$f":"DRE.ENF!BK35","v":-109},{"$f":"DRE.ENF!BL35","v":0},{"$f":"DRE.ENF!BM35","v":0},{"$f":"DRE.ENF!BN35","v":0}]
[null,"Others",{"$f":"DRE.ENF!C36","v":0},{"$f":"DRE.ENF!D36","v":0},{"$f":"DRE.ENF!E36","v":0},{"$f":"DRE.ENF!F36","v":0},{"$f":"DRE.ENF!G36","v":0},{"$f":"DRE.ENF!H36","v":0},{"$f":"DRE.ENF!I36","v":0},{"$f":"DRE.ENF!J36","v":0},{"$f":"DRE.ENF!K36","v":0},{"$f":"DRE.ENF!L36","v":0},{"$f":"DRE.ENF!M36","v":0},{"$f":"DRE.ENF!N36","v":0},{"$f":"DRE.ENF!O36","v":0},{"$f":"DRE.ENF!P36","v":0},{"$f":"DRE.ENF!Q36","v":0},{"$f":"DRE.ENF!R36","v":0},{"$f":"DRE.ENF!S36","v":0},{"$f":"DRE.ENF!T36","v":0},{"$f":"DRE.ENF!U36","v":0},{"$f":"DRE.ENF!V36","v":0},{"$f":"DRE.ENF!W36","v":0},{"$f":"DRE.ENF!X36","v":0},{"$f":"DRE.ENF!Y36","v":0},{"$f":"DRE.ENF!Z36","v":0},{"$f":"DRE.ENF!AA36","v":0},{"$f":"DRE.ENF!AB36","v":0},{"$f":"DRE.ENF!AC36","v":-570},{"$f":"DRE.ENF!AD36","v":-612},{"$f":"DRE.ENF!AE36","v":-322},{"$f":"DRE.ENF!AF36","v":-551.46790999999985},{"$f":"DRE.ENF!AG36","v":-2055.4679099999998},{"$f":"DRE.ENF!AH36","v":-702},{"$f":"DRE.ENF!AI36","v":-200},{"$f":"DRE.ENF!AJ36","v":-387},{"$f":"DRE.ENF!AK36","v":-426},{"$f":"DRE.ENF!AL36","v":-1715},{"$f":"DRE.ENF!AM36","v":-610},{"$f":"DRE.ENF!AN36","v":-482},{"$f":"DRE.ENF!AO36","v":-635},{"$f":"DRE.ENF!AP36","v":-370},{"$f":"DRE.ENF!AQ36","v":-2097},{"$f":"DRE.ENF!AR36","v":-341},{"$f":"DRE.ENF!AS36","v":-402},{"$f":"DRE.ENF!AT36","v":-271},{"$f":"DRE.ENF!AU36","v":-445},{"$f":"DRE.ENF!AV36","v":-1459},{"$f":"DRE.ENF!AW36","v":-328},{"$f":"DRE.ENF!AX36","v":-432},{"$f":"DRE.ENF!AY36","v":-538},{"$f":"DRE.ENF!AZ36","v":-202},{"$f":"DRE.ENF!BA36","v":-1500},{"$f":"DRE.ENF!BB36","v":-345},{"$f":"DRE.ENF!BC36","v":-214},{"$f":"DRE.ENF!BD36","v":-413},{"$f":"DRE.ENF!BE36","v":-85},{"$f":"DRE.ENF!BF36","v":-1057},{"$f":"DRE.ENF!BG36","v":-366},{"$f":"DRE.ENF!BH36","v":-394},{"$f":"DRE.ENF!BI36","v":-261},{"$f":"DRE.ENF!BJ36","v":-295},{"$f":"DRE.ENF!BK36","v":-1316},{"$f":"DRE.ENF!BL36","v":-487},{"$f":"DRE.ENF!BM36","v":-234},{"$f":"DRE.ENF!BN36","v":-635}]
[null,"Provisions/Reversals",{"$f":"DRE.ENF!C37","v":202},{"$f":"DRE.ENF!D37","v":713},{"$f":"DRE.ENF!E37","v":-12},{"$f":"DRE.ENF!F37","v":129},{"$f":"DRE.ENF!G37","v":-65},{"$f":"DRE.ENF!H37","v":765},{"$f":"DRE.ENF!I37","v":-138},{"$f":"DRE.ENF!J37","v":361},{"$f":"DRE.ENF!K37","v":118},{"$f":"DRE.ENF!L37","v":-37},{"$f":"DRE.ENF!M37","v":304},{"$f":"DRE.ENF!N37","v":105},{"$f":"DRE.ENF!O37","v":-93},{"$f":"DRE.ENF!P37","v":-83},{"$f":"DRE.ENF!Q37","v":-80},{"$f":"DRE.ENF!R37","v":-151},{"$f":"DRE.ENF!S37","v":-492},{"$f":"DRE.ENF!T37","v":472},{"$f":"DRE.ENF!U37","v":227},{"$f":"DRE.ENF!V37","v":-57},{"$f":"DRE.ENF!W37","v":150},{"$f":"DRE.ENF!X37","v":-66},{"$f":"DRE.ENF!Y37","v":-132},{"$f":"DRE.ENF!Z37","v":-232},{"$f":"DRE.ENF!AA37","v":61},{"$f":"DRE.ENF!AB37","v":-369},{"$f":"DRE.ENF!AC37","v":38},{"$f":"DRE.ENF!AD37","v":-124},{"$f":"DRE.ENF!AE37","v":113},{"$f":"DRE.ENF!AF37","v":144.60325999999998},{"$f":"DRE.ENF!AG37","v":171.60325999999998},{"$f":"DRE.ENF!AH37","v":-115},{"$f":"DRE.ENF!AI37","v":281},{"$f":"DRE.ENF!AJ37","v":204},{"$f":"DRE.ENF!AK37","v":-528.50098000000003},{"$f":"DRE.ENF!AL37","v":-158.50098000000003},{"$f":"DRE.ENF!AM37","v":-131},{"$f":"DRE.ENF!AN37","v":738.14661999999976},{"$f":"DRE.ENF!AO37","v":69},{"$f":"DRE.ENF!AP37","v":-74.4390199999998},{"$f":"DRE.ENF!AQ37","v":601.70759999999996},{"$f":"DRE.ENF!AR37","v":325},{"$f":"DRE.ENF!AS37","v":117},{"$f":"DRE.ENF!AT37","v":-62},{"$f":"DRE.ENF!AU37","v":86},{"$f":"DRE.ENF!AV37","v":465},{"$f":"DRE.ENF!AW37","v":-65},{"$f":"DRE.ENF!AX37","v":-299},{"$f":"DRE.ENF!AY37","v":11},{"$f":"DRE.ENF!AZ37","v":-102},{"$f":"DRE.ENF!BA37","v":-455},{"$f":"DRE.ENF!BB37","v":-348},{"$f":"DRE.ENF!BC37","v":-1312},{"$f":"DRE.ENF!BD37","v":-6},{"$f":"DRE.ENF!BE37","v":-356},{"$f":"DRE.ENF!BF37","v":-2022},{"$f":"DRE.ENF!BG37","v":-294},{"$f":"DRE.ENF!BH37","v":-862},{"$f":"DRE.ENF!BI37","v":416},{"$f":"DRE.ENF!BJ37","v":-149},{"$f":"DRE.ENF!BK37","v":-889},{"$f":"DRE.ENF!BL37","v":-681},{"$f":"DRE.ENF!BM37","v":-271},{"$f":"DRE.ENF!BN37","v":-207}]
[null,"Contingencies",{"$f":"DRE.ENF!C38","v":303},{"$f":"DRE.ENF!D38","v":0},{"$f":"DRE.ENF!E38","v":0},{"$f":"DRE.ENF!F38","v":0},{"$f":"DRE.ENF!G38","v":0},{"$f":"DRE.ENF!H38","v":914},{"$f":"DRE.ENF!I38","v":0},{"$f":"DRE.ENF!J38","v":0},{"$f":"DRE.ENF!K38","v":0},{"$f":"DRE.ENF!L38","v":0},{"$f":"DRE.ENF!M38","v":570},{"$f":"DRE.ENF!N38","v":0},{"$f":"DRE.ENF!O38","v":0},{"$f":"DRE.ENF!P38","v":0},{"$f":"DRE.ENF!Q38","v":0},{"$f":"DRE.ENF!R38","v":37},{"$f":"DRE.ENF!S38","v":0},{"$f":"DRE.ENF!T38","v":0},{"$f":"DRE.ENF!U38","v":0},{"$f":"DRE.ENF!V38","v":0},{"$f":"DRE.ENF!W38","v":277},{"$f":"DRE.ENF!X38","v":-23},{"$f":"DRE.ENF!Y38","v":-164},{"$f":"DRE.ENF!Z38","v":-148},{"$f":"DRE.ENF!AA38","v":184},{"$f":"DRE.ENF!AB38","v":-151},{"$f":"DRE.ENF!AC38","v":70},{"$f":"DRE.ENF!AD38","v":-87},{"$f":"DRE.ENF!AE38","v":-254},{"$f":"DRE.ENF!AF38","v":303},{"$f":"DRE.ENF!AG38","v":32},{"$f":"DRE.ENF!AH38","v":21},{"$f":"DRE.ENF!AI38","v":464},{"$f":"DRE.ENF!AJ38","v":253},{"$f":"DRE.ENF!AK38","v":-177},{"$f":"DRE.ENF!AL38","v":561},{"$f":"DRE.ENF!AM38","v":-1},{"$f":"DRE.ENF!AN38","v":1006.4062299999998},{"$f":"DRE.ENF!AO38","v":88},{"$f":"DRE.ENF!AP38","v":-29.402629999999817},{"$f":"DRE.ENF!AQ38","v":1064.0036},{"$f":"DRE.ENF!AR38","v":558},{"$f":"DRE.ENF!AS38","v":173},{"$f":"DRE.ENF!AT38","v":121},{"$f":"DRE.ENF!AU38","v":86},{"$f":"DRE.ENF!AV38","v":938},{"$f":"DRE.ENF!AW38","v":154},{"$f":"DRE.ENF!AX38","v":-18},{"$f":"DRE.ENF!AY38","v":85},{"$f":"DRE.ENF!AZ38","v":-51},{"$f":"DRE.ENF!BA38","v":170},{"$f":"DRE.ENF!BB38","v":57},{"$f":"DRE.ENF!BC38","v":28},{"$f":"DRE.ENF!BD38","v":-5},{"$f":"DRE.ENF!BE38","v":209},{"$f":"DRE.ENF!BF38","v":289},{"$f":"DRE.ENF!BG38","v":2},{"$f":"DRE.ENF!BH38","v":39},{"$f":"DRE.ENF!BI38","v":-9},{"$f":"DRE.ENF!BJ38","v":-21},{"$f":"DRE.ENF!BK38","v":11},{"$f":"DRE.ENF!BL38","v":-163},{"$f":"DRE.ENF!BM38","v":-45},{"$f":"DRE.ENF!BN38","v":-78}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.ENF!C39","v":-101},{"$f":"DRE.ENF!D39","v":0},{"$f":"DRE.ENF!E39","v":0},{"$f":"DRE.ENF!F39","v":0},{"$f":"DRE.ENF!G39","v":0},{"$f":"DRE.ENF!H39","v":-149},{"$f":"DRE.ENF!I39","v":0},{"$f":"DRE.ENF!J39","v":0},{"$f":"DRE.ENF!K39","v":0},{"$f":"DRE.ENF!L39","v":0},{"$f":"DRE.ENF!M39","v":-266},{"$f":"DRE.ENF!N39","v":0},{"$f":"DRE.ENF!O39","v":0},{"$f":"DRE.ENF!P39","v":0},{"$f":"DRE.ENF!Q39","v":0},{"$f":"DRE.ENF!R39","v":-188},{"$f":"DRE.ENF!S39","v":0},{"$f":"DRE.ENF!T39","v":0},{"$f":"DRE.ENF!U39","v":0},{"$f":"DRE.ENF!V39","v":0},{"$f":"DRE.ENF!W39","v":-127},{"$f":"DRE.ENF!X39","v":-43},{"$f":"DRE.ENF!Y39","v":32},{"$f":"DRE.ENF!Z39","v":-84},{"$f":"DRE.ENF!AA39","v":-123},{"$f":"DRE.ENF!AB39","v":-218},{"$f":"DRE.ENF!AC39","v":-32},{"$f":"DRE.ENF!AD39","v":-37},{"$f":"DRE.ENF!AE39","v":367},{"$f":"DRE.ENF!AF39","v":-158.39674000000002},{"$f":"DRE.ENF!AG39","v":139.60325999999998},{"$f":"DRE.ENF!AH39","v":-136},{"$f":"DRE.ENF!AI39","v":-183},{"$f":"DRE.ENF!AJ39","v":-49},{"$f":"DRE.ENF!AK39","v":-351.50098000000003},{"$f":"DRE.ENF!AL39","v":-719.50098000000003},{"$f":"DRE.ENF!AM39","v":-130},{"$f":"DRE.ENF!AN39","v":-268.25961000000001},{"$f":"DRE.ENF!AO39","v":-19},{"$f":"DRE.ENF!AP39","v":-45.036389999999983},{"$f":"DRE.ENF!AQ39","v":-462.29599999999999},{"$f":"DRE.ENF!AR39","v":-233},{"$f":"DRE.ENF!AS39","v":-56},{"$f":"DRE.ENF!AT39","v":-183},{"$f":"DRE.ENF!AU39","v":0},{"$f":"DRE.ENF!AV39","v":-473},{"$f":"DRE.ENF!AW39","v":-219},{"$f":"DRE.ENF!AX39","v":-281},{"$f":"DRE.ENF!AY39","v":-74},{"$f":"DRE.ENF!AZ39","v":-51},{"$f":"DRE.ENF!BA39","v":-625},{"$f":"DRE.ENF!BB39","v":-405},{"$f":"DRE.ENF!BC39","v":-1340},{"$f":"DRE.ENF!BD39","v":-1},{"$f":"DRE.ENF!BE39","v":-565},{"$f":"DRE.ENF!BF39","v":-2311},{"$f":"DRE.ENF!BG39","v":-296},{"$f":"DRE.ENF!BH39","v":-901},{"$f":"DRE.ENF!BI39","v":425},{"$f":"DRE.ENF!BJ39","v":-128},{"$f":"DRE.ENF!BK39","v":-900},{"$f":"DRE.ENF!BL39","v":-518},{"$f":"DRE.ENF!BM39","v":-226},{"$f":"DRE.ENF!BN39","v":-129}]
[null,"Other provisions (*)",{"$f":"DRE.ENF!C40","v":0},{"$f":"DRE.ENF!D40","v":0},{"$f":"DRE.ENF!E40","v":0},{"$f":"DRE.ENF!F40","v":0},{"$f":"DRE.ENF!G40","v":0},{"$f":"DRE.ENF!H40","v":0},{"$f":"DRE.ENF!I40","v":0},{"$f":"DRE.ENF!J40","v":0},{"$f":"DRE.ENF!K40","v":0},{"$f":"DRE.ENF!L40","v":0},{"$f":"DRE.ENF!M40","v":0},{"$f":"DRE.ENF!N40","v":0},{"$f":"DRE.ENF!O40","v":0},{"$f":"DRE.ENF!P40","v":0},{"$f":"DRE.ENF!Q40","v":0},{"$f":"DRE.ENF!R40","v":0},{"$f":"DRE.ENF!S40","v":0},{"$f":"DRE.ENF!T40","v":0},{"$f":"DRE.ENF!U40","v":0},{"$f":"DRE.ENF!V40","v":0},{"$f":"DRE.ENF!W40","v":0},{"$f":"DRE.ENF!X40","v":0},{"$f":"DRE.ENF!Y40","v":0},{"$f":"DRE.ENF!Z40","v":0},{"$f":"DRE.ENF!AA40","v":0},{"$f":"DRE.ENF!AB40","v":0},{"$f":"DRE.ENF!AC40","v":0},{"$f":"DRE.ENF!AD40","v":0},{"$f":"DRE.ENF!AE40","v":0},{"$f":"DRE.ENF!AF40","v":0},{"$f":"DRE.ENF!AG40","v":0},{"$f":"DRE.ENF!AH40","v":0},{"$f":"DRE.ENF!AI40","v":0},{"$f":"DRE.ENF!AJ40","v":0},{"$f":"DRE.ENF!AK40","v":0},{"$f":"DRE.ENF!AL40","v":0}]
[null,"Depreciation and Amortization",{"$f":"DRE.ENF!C41","v":-5294},{"$f":"DRE.ENF!D41","v":-1390},{"$f":"DRE.ENF!E41","v":-1414},{"$f":"DRE.ENF!F41","v":-1422},{"$f":"DRE.ENF!G41","v":-1613},{"$f":"DRE.ENF!H41","v":-5839},{"$f":"DRE.ENF!I41","v":-1103},{"$f":"DRE.ENF!J41","v":-1089},{"$f":"DRE.ENF!K41","v":-1044},{"$f":"DRE.ENF!L41","v":-1049},{"$f":"DRE.ENF!M41","v":-4285},{"$f":"DRE.ENF!N41","v":-1075},{"$f":"DRE.ENF!O41","v":-1084},{"$f":"DRE.ENF!P41","v":-977},{"$f":"DRE.ENF!Q41","v":-1008},{"$f":"DRE.ENF!R41","v":-4144},{"$f":"DRE.ENF!S41","v":-1151},{"$f":"DRE.ENF!T41","v":-1049},{"$f":"DRE.ENF!U41","v":-1119},{"$f":"DRE.ENF!V41","v":-1142},{"$f":"DRE.ENF!W41","v":-4461},{"$f":"DRE.ENF!X41","v":-1182},{"$f":"DRE.ENF!Y41","v":-1243},{"$f":"DRE.ENF!Z41","v":-1210},{"$f":"DRE.ENF!AA41","v":-1219},{"$f":"DRE.ENF!AB41","v":-4854},{"$f":"DRE.ENF!AC41","v":-1247},{"$f":"DRE.ENF!AD41","v":-1244},{"$f":"DRE.ENF!AE41","v":-1757},{"$f":"DRE.ENF!AF41","v":-1910},{"$f":"DRE.ENF!AG41","v":-6158},{"$f":"DRE.ENF!AH41","v":-1915},{"$f":"DRE.ENF!AI41","v":-1903},{"$f":"DRE.ENF!AJ41","v":-1909},{"$f":"DRE.ENF!AK41","v":-2229},{"$f":"DRE.ENF!AL41","v":-7956},{"$f":"DRE.ENF!AM41","v":-1700},{"$f":"DRE.ENF!AN41","v":-1953.5667499999997},{"$f":"DRE.ENF!AO41","v":-2012},{"$f":"DRE.ENF!AP41","v":-2008.3127500000001},{"$f":"DRE.ENF!AQ41","v":-7673.8795},{"$f":"DRE.ENF!AR41","v":-2014},{"$f":"DRE.ENF!AS41","v":-2012},{"$f":"DRE.ENF!AT41","v":-1999},{"$f":"DRE.ENF!AU41","v":-2014},{"$f":"DRE.ENF!AV41","v":-8039},{"$f":"DRE.ENF!AW41","v":-2076},{"$f":"DRE.ENF!AX41","v":-2093},{"$f":"DRE.ENF!AY41","v":-2097},{"$f":"DRE.ENF!AZ41","v":-2104},{"$f":"DRE.ENF!BA41","v":-8370},{"$f":"DRE.ENF!BB41","v":-2127},{"$f":"DRE.ENF!BC41","v":-2079},{"$f":"DRE.ENF!BD41","v":-2107},{"$f":"DRE.ENF!BE41","v":-2372},{"$f":"DRE.ENF!BF41","v":-8685},{"$f":"DRE.ENF!BG41","v":-2286},{"$f":"DRE.ENF!BH41","v":-2290},{"$f":"DRE.ENF!BI41","v":-2307},{"$f":"DRE.ENF!BJ41","v":-2311},{"$f":"DRE.ENF!BK41","v":-9194},{"$f":"DRE.ENF!BL41","v":-2280},{"$f":"DRE.ENF!BM41","v":-2308},{"$f":"DRE.ENF!BN41","v":-2376}]
[null,"Construction Cost",{"$f":"DRE.ENF!C42","v":-7300},{"$f":"DRE.ENF!D42","v":-1436},{"$f":"DRE.ENF!E42","v":-1140},{"$f":"DRE.ENF!F42","v":-2421},{"$f":"DRE.ENF!G42","v":-2637},{"$f":"DRE.ENF!H42","v":-7634},{"$f":"DRE.ENF!I42","v":-2752},{"$f":"DRE.ENF!J42","v":-5511},{"$f":"DRE.ENF!K42","v":-5280},{"$f":"DRE.ENF!L42","v":-5108},{"$f":"DRE.ENF!M42","v":-18651},{"$f":"DRE.ENF!N42","v":-1944},{"$f":"DRE.ENF!O42","v":-2433},{"$f":"DRE.ENF!P42","v":-2723},{"$f":"DRE.ENF!Q42","v":-3254},{"$f":"DRE.ENF!R42","v":-10354},{"$f":"DRE.ENF!S42","v":-1623},{"$f":"DRE.ENF!T42","v":-2054},{"$f":"DRE.ENF!U42","v":-2771},{"$f":"DRE.ENF!V42","v":-1817},{"$f":"DRE.ENF!W42","v":-8265},{"$f":"DRE.ENF!X42","v":-1754},{"$f":"DRE.ENF!Y42","v":-1783},{"$f":"DRE.ENF!Z42","v":-2295},{"$f":"DRE.ENF!AA42","v":-2117},{"$f":"DRE.ENF!AB42","v":-7949},{"$f":"DRE.ENF!AC42","v":-1483},{"$f":"DRE.ENF!AD42","v":-6255},{"$f":"DRE.ENF!AE42","v":-7275},{"$f":"DRE.ENF!AF42","v":-4401},{"$f":"DRE.ENF!AG42","v":-19414},{"$f":"DRE.ENF!AH42","v":-1475},{"$f":"DRE.ENF!AI42","v":-1693},{"$f":"DRE.ENF!AJ42","v":-1706},{"$f":"DRE.ENF!AK42","v":-1530},{"$f":"DRE.ENF!AL42","v":-6404},{"$f":"DRE.ENF!AM42","v":-1301},{"$f":"DRE.ENF!AN42","v":-1579.6240400000002},{"$f":"DRE.ENF!AO42","v":-2338},{"$f":"DRE.ENF!AP42","v":-1163},{"$f":"DRE.ENF!AQ42","v":-6381.6240400000006},{"$f":"DRE.ENF!AR42","v":-1547},{"$f":"DRE.ENF!AS42","v":-1797},{"$f":"DRE.ENF!AT42","v":-1006},{"$f":"DRE.ENF!AU42","v":-2499},{"$f":"DRE.ENF!AV42","v":-6849},{"$f":"DRE.ENF!AW42","v":-2017},{"$f":"DRE.ENF!AX42","v":-2387},{"$f":"DRE.ENF!AY42","v":-2088},{"$f":"DRE.ENF!AZ42","v":-1946},{"$f":"DRE.ENF!BA42","v":-8438},{"$f":"DRE.ENF!BB42","v":-2276},{"$f":"DRE.ENF!BC42","v":-4261},{"$f":"DRE.ENF!BD42","v":-4262},{"$f":"DRE.ENF!BE42","v":-5313},{"$f":"DRE.ENF!BF42","v":-16112},{"$f":"DRE.ENF!BG42","v":-1280},{"$f":"DRE.ENF!BH42","v":-2089},{"$f":"DRE.ENF!BI42","v":-2356},{"$f":"DRE.ENF!BJ42","v":-2645},{"$f":"DRE.ENF!BK42","v":-8370},{"$f":"DRE.ENF!BL42","v":-7621},{"$f":"DRE.ENF!BM42","v":-4916},{"$f":"DRE.ENF!BN42","v":-3752}]
[null,"Operating Expenses",{"$f":"DRE.ENF!C43","v":-75371},{"$f":"DRE.ENF!D43","v":-19207},{"$f":"DRE.ENF!E43","v":-18974},{"$f":"DRE.ENF!F43","v":-19412},{"$f":"DRE.ENF!G43","v":-21362},{"$f":"DRE.ENF!H43","v":-78955},{"$f":"DRE.ENF!I43","v":-19681},{"$f":"DRE.ENF!J43","v":-24150},{"$f":"DRE.ENF!K43","v":-25256},{"$f":"DRE.ENF!L43","v":-26057},{"$f":"DRE.ENF!M43","v":-95144},{"$f":"DRE.ENF!N43","v":-21689},{"$f":"DRE.ENF!O43","v":-22771},{"$f":"DRE.ENF!P43","v":-24075},{"$f":"DRE.ENF!Q43","v":-25829},{"$f":"DRE.ENF!R43","v":-94364},{"$f":"DRE.ENF!S43","v":-21361},{"$f":"DRE.ENF!T43","v":-20728},{"$f":"DRE.ENF!U43","v":-24129},{"$f":"DRE.ENF!V43","v":-25420},{"$f":"DRE.ENF!W43","v":-91638},{"$f":"DRE.ENF!X43","v":-24072},{"$f":"DRE.ENF!Y43","v":-25402},{"$f":"DRE.ENF!Z43","v":-27391},{"$f":"DRE.ENF!AA43","v":-29968},{"$f":"DRE.ENF!AB43","v":-106833},{"$f":"DRE.ENF!AC43","v":-26141},{"$f":"DRE.ENF!AD43","v":-32180},{"$f":"DRE.ENF!AE43","v":-37398},{"$f":"DRE.ENF!AF43","v":-38694.396739999996},{"$f":"DRE.ENF!AG43","v":-134413.39674},{"$f":"DRE.ENF!AH43","v":-35131},{"$f":"DRE.ENF!AI43","v":-33238},{"$f":"DRE.ENF!AJ43","v":-35955},{"$f":"DRE.ENF!AK43","v":-37556.500979999997},{"$f":"DRE.ENF!AL43","v":-141880.50098000001},{"$f":"DRE.ENF!AM43","v":-34694.922129999999},{"$f":"DRE.ENF!AN43","v":-29664.372669999997},{"$f":"DRE.ENF!AO43","v":-31517},{"$f":"DRE.ENF!AP43","v":-31454.069599999999},{"$f":"DRE.ENF!AQ43","v":-127330.36440000001},{"$f":"DRE.ENF!AR43","v":-30851},{"$f":"DRE.ENF!AS43","v":-34305},{"$f":"DRE.ENF!AT43","v":-33301},{"$f":"DRE.ENF!AU43","v":-37680},{"$f":"DRE.ENF!AV43","v":-136138},{"$f":"DRE.ENF!AW43","v":-35304},{"$f":"DRE.ENF!AX43","v":-37202},{"$f":"DRE.ENF!AY43","v":-37366},{"$f":"DRE.ENF!AZ43","v":-38536},{"$f":"DRE.ENF!BA43","v":-148408},{"$f":"DRE.ENF!BB43","v":-36794},{"$f":"DRE.ENF!BC43","v":-39984},{"$f":"DRE.ENF!BD43","v":-40250},{"$f":"DRE.ENF!BE43","v":-44017},{"$f":"DRE.ENF!BF43","v":-161045},{"$f":"DRE.ENF!BG43","v":-39046},{"$f":"DRE.ENF!BH43","v":-42857},{"$f":"DRE.ENF!BI43","v":-39535},{"$f":"DRE.ENF!BJ43","v":-41766},{"$f":"DRE.ENF!BK43","v":-163204},{"$f":"DRE.ENF!BL43","v":-47972},{"$f":"DRE.ENF!BM43","v":-48420},{"$f":"DRE.ENF!BN43","v":-45794}]
[null,"Other Operating Revenues",{"$f":"DRE.ENF!C44","v":268},{"$f":"DRE.ENF!D44","v":43},{"$f":"DRE.ENF!E44","v":3},{"$f":"DRE.ENF!F44","v":101},{"$f":"DRE.ENF!G44","v":53},{"$f":"DRE.ENF!H44","v":200},{"$f":"DRE.ENF!I44","v":42},{"$f":"DRE.ENF!J44","v":255},{"$f":"DRE.ENF!K44","v":257},{"$f":"DRE.ENF!L44","v":435},{"$f":"DRE.ENF!M44","v":989},{"$f":"DRE.ENF!N44","v":130},{"$f":"DRE.ENF!O44","v":554},{"$f":"DRE.ENF!P44","v":473},{"$f":"DRE.ENF!Q44","v":266},{"$f":"DRE.ENF!R44","v":1423},{"$f":"DRE.ENF!S44","v":461},{"$f":"DRE.ENF!T44","v":258},{"$f":"DRE.ENF!U44","v":2824},{"$f":"DRE.ENF!V44","v":167},{"$f":"DRE.ENF!W44","v":3710},{"$f":"DRE.ENF!X44","v":121},{"$f":"DRE.ENF!Y44","v":94},{"$f":"DRE.ENF!Z44","v":-215},{"$f":"DRE.ENF!AA44","v":441},{"$f":"DRE.ENF!AB44","v":441},{"$f":"DRE.ENF!AC44","v":76},{"$f":"DRE.ENF!AD44","v":145},{"$f":"DRE.ENF!AE44","v":104},{"$f":"DRE.ENF!AF44","v":338},{"$f":"DRE.ENF!AG44","v":663},{"$f":"DRE.ENF!AH44","v":27},{"$f":"DRE.ENF!AI44","v":82},{"$f":"DRE.ENF!AJ44","v":90},{"$f":"DRE.ENF!AK44","v":225},{"$f":"DRE.ENF!AL44","v":424},{"$f":"DRE.ENF!AM44","v":198},{"$f":"DRE.ENF!AN44","v":202},{"$f":"DRE.ENF!AO44","v":34},{"$f":"DRE.ENF!AP44","v":270},{"$f":"DRE.ENF!AQ44","v":704},{"$f":"DRE.ENF!AR44","v":94},{"$f":"DRE.ENF!AS44","v":64},{"$f":"DRE.ENF!AT44","v":143},{"$f":"DRE.ENF!AU44","v":224},{"$f":"DRE.ENF!AV44","v":525},{"$f":"DRE.ENF!AW44","v":102},{"$f":"DRE.ENF!AX44","v":112},{"$f":"DRE.ENF!AY44","v":142},{"$f":"DRE.ENF!AZ44","v":109},{"$f":"DRE.ENF!BA44","v":465},{"$f":"DRE.ENF!BB44","v":26},{"$f":"DRE.ENF!BC44","v":518},{"$f":"DRE.ENF!BD44","v":399},{"$f":"DRE.ENF!BE44","v":216},{"$f":"DRE.ENF!BF44","v":1159},{"$f":"DRE.ENF!BG44","v":438},{"$f":"DRE.ENF!BH44","v":1171},{"$f":"DRE.ENF!BI44","v":569},{"$f":"DRE.ENF!BJ44","v":1231},{"$f":"DRE.ENF!BK44","v":3409},{"$f":"DRE.ENF!BL44","v":571},{"$f":"DRE.ENF!BM44","v":562},{"$f":"DRE.ENF!BN44","v":499}]
[null,"Other Operating Expenses",{"$f":"DRE.ENF!C45","v":-90},{"$f":"DRE.ENF!D45","v":-25},{"$f":"DRE.ENF!E45","v":-79},{"$f":"DRE.ENF!F45","v":-66},{"$f":"DRE.ENF!G45","v":133},{"$f":"DRE.ENF!H45","v":-37},{"$f":"DRE.ENF!I45","v":-21},{"$f":"DRE.ENF!J45","v":-1521},{"$f":"DRE.ENF!K45","v":-394},{"$f":"DRE.ENF!L45","v":798},{"$f":"DRE.ENF!M45","v":-1138},{"$f":"DRE.ENF!N45","v":-62},{"$f":"DRE.ENF!O45","v":-170},{"$f":"DRE.ENF!P45","v":-455},{"$f":"DRE.ENF!Q45","v":-1394},{"$f":"DRE.ENF!R45","v":-2081},{"$f":"DRE.ENF!S45","v":385},{"$f":"DRE.ENF!T45","v":-355},{"$f":"DRE.ENF!U45","v":-759},{"$f":"DRE.ENF!V45","v":-164},{"$f":"DRE.ENF!W45","v":-893},{"$f":"DRE.ENF!X45","v":-148},{"$f":"DRE.ENF!Y45","v":-35},{"$f":"DRE.ENF!Z45","v":168},{"$f":"DRE.ENF!AA45","v":-1059},{"$f":"DRE.ENF!AB45","v":-1074},{"$f":"DRE.ENF!AC45","v":-104},{"$f":"DRE.ENF!AD45","v":-249},{"$f":"DRE.ENF!AE45","v":-244},{"$f":"DRE.ENF!AF45","v":-504},{"$f":"DRE.ENF!AG45","v":-1101},{"$f":"DRE.ENF!AH45","v":-102},{"$f":"DRE.ENF!AI45","v":-289},{"$f":"DRE.ENF!AJ45","v":-183},{"$f":"DRE.ENF!AK45","v":-785},{"$f":"DRE.ENF!AL45","v":-1359},{"$f":"DRE.ENF!AM45","v":-623},{"$f":"DRE.ENF!AN45","v":-595},{"$f":"DRE.ENF!AO45","v":-930},{"$f":"DRE.ENF!AP45","v":-903},{"$f":"DRE.ENF!AQ45","v":-3052},{"$f":"DRE.ENF!AR45","v":-235},{"$f":"DRE.ENF!AS45","v":-465},{"$f":"DRE.ENF!AT45","v":54},{"$f":"DRE.ENF!AU45","v":-1159},{"$f":"DRE.ENF!AV45","v":-1805},{"$f":"DRE.ENF!AW45","v":-178},{"$f":"DRE.ENF!AX45","v":-176},{"$f":"DRE.ENF!AY45","v":-176},{"$f":"DRE.ENF!AZ45","v":-320},{"$f":"DRE.ENF!BA45","v":-850},{"$f":"DRE.ENF!BB45","v":-122},{"$f":"DRE.ENF!BC45","v":-690},{"$f":"DRE.ENF!BD45","v":-578},{"$f":"DRE.ENF!BE45","v":-716},{"$f":"DRE.ENF!BF45","v":-2106},{"$f":"DRE.ENF!BG45","v":-612},{"$f":"DRE.ENF!BH45","v":-688},{"$f":"DRE.ENF!BI45","v":-319},{"$f":"DRE.ENF!BJ45","v":-717},{"$f":"DRE.ENF!BK45","v":-2336},{"$f":"DRE.ENF!BL45","v":-487},{"$f":"DRE.ENF!BM45","v":-534},{"$f":"DRE.ENF!BN45","v":-374}]
[null,"Result Before Equity Income",{"$f":"DRE.ENF!C46","v":12082},{"$f":"DRE.ENF!D46","v":2928},{"$f":"DRE.ENF!E46","v":3276},{"$f":"DRE.ENF!F46","v":4548},{"$f":"DRE.ENF!G46","v":3558},{"$f":"DRE.ENF!H46","v":14310},{"$f":"DRE.ENF!I46","v":1889},{"$f":"DRE.ENF!J46","v":137},{"$f":"DRE.ENF!K46","v":3794},{"$f":"DRE.ENF!L46","v":4209},{"$f":"DRE.ENF!M46","v":10029},{"$f":"DRE.ENF!N46","v":2253},{"$f":"DRE.ENF!O46","v":3971},{"$f":"DRE.ENF!P46","v":1397},{"$f":"DRE.ENF!Q46","v":-1202},{"$f":"DRE.ENF!R46","v":6419},{"$f":"DRE.ENF!S46","v":2484},{"$f":"DRE.ENF!T46","v":2079},{"$f":"DRE.ENF!U46","v":5476},{"$f":"DRE.ENF!V46","v":1121},{"$f":"DRE.ENF!W46","v":11160},{"$f":"DRE.ENF!X46","v":1594},{"$f":"DRE.ENF!Y46","v":386},{"$f":"DRE.ENF!Z46","v":2447},{"$f":"DRE.ENF!AA46","v":2039},{"$f":"DRE.ENF!AB46","v":6466},{"$f":"DRE.ENF!AC46","v":3785},{"$f":"DRE.ENF!AD46","v":3409},{"$f":"DRE.ENF!AE46","v":8604},{"$f":"DRE.ENF!AF46","v":-425.3967399999965},{"$f":"DRE.ENF!AG46","v":15372.603260000004},{"$f":"DRE.ENF!AH46","v":483},{"$f":"DRE.ENF!AI46","v":4149},{"$f":"DRE.ENF!AJ46","v":1079},{"$f":"DRE.ENF!AK46","v":-354.50097999999707},{"$f":"DRE.ENF!AL46","v":5356.4990199999884},{"$f":"AM24+AM43+AM44+AM45","v":1042.2215500000093},{"$f":"AN24+AN43+AN44+AN45","v":-166.47177999999258},{"$f":"AO24+AO43+AO44+AO45","v":2917},{"$f":"AP24+AP43+AP44+AP45","v":4228.9304000000011},{"$f":"AQ24+AQ43+AQ44+AQ45","v":8020.6801699999633},{"$f":"DRE.ENF!AR46","v":6213},{"$f":"DRE.ENF!AS46","v":1623},{"$f":"DRE.ENF!AT46","v":6510},{"$f":"DRE.ENF!AU46","v":2836.1000000000058},{"$f":"DRE.ENF!AV46","v":17181.099999999977},{"$f":"DRE.ENF!AW46","v":7081.2213800000027},{"$f":"DRE.ENF!AX46","v":5489.7861399999965},{"$f":"DRE.ENF!AY46","v":6071.3723599999939},{"$f":"DRE.ENF!AZ46","v":4216.821849999993},{"$f":"DRE.ENF!BA46","v":22859.201729999972},{"$f":"DRE.ENF!BB46","v":5966},{"$f":"DRE.ENF!BC46","v":3971},{"$f":"DRE.ENF!BD46","v":6128},{"$f":"DRE.ENF!BE46","v":5815},{"$f":"DRE.ENF!BF46","v":21880},{"$f":"DRE.ENF!BG46","v":6496},{"$f":"DRE.ENF!BH46","v":2413},{"$f":"DRE.ENF!BI46","v":8522},{"$f":"DRE.ENF!BJ46","v":6665},{"$f":"DRE.ENF!BK46","v":24096},{"$f":"DRE.ENF!BL46","v":6365},{"$f":"DRE.ENF!BM46","v":3903},{"$f":"DRE.ENF!BN46","v":7918}]
[null,"Equity Income",{"$f":"DRE.ENF!C47","v":0},{"$f":"DRE.ENF!D47","v":0},{"$f":"DRE.ENF!E47","v":0},{"$f":"DRE.ENF!F47","v":0},{"$f":"DRE.ENF!G47","v":0},{"$f":"DRE.ENF!H47","v":0},{"$f":"DRE.ENF!I47","v":0},{"$f":"DRE.ENF!J47","v":0},{"$f":"DRE.ENF!K47","v":0},{"$f":"DRE.ENF!L47","v":0},{"$f":"DRE.ENF!M47","v":0},{"$f":"DRE.ENF!N47","v":0},{"$f":"DRE.ENF!O47","v":0},{"$f":"DRE.ENF!P47","v":0},{"$f":"DRE.ENF!Q47","v":0},{"$f":"DRE.ENF!R47","v":0},{"$f":"DRE.ENF!S47","v":0},{"$f":"DRE.ENF!T47","v":0},{"$f":"DRE.ENF!U47","v":0},{"$f":"DRE.ENF!V47","v":0},{"$f":"DRE.ENF!W47","v":0},{"$f":"DRE.ENF!X47","v":0},{"$f":"DRE.ENF!Y47","v":0},{"$f":"DRE.ENF!Z47","v":0},{"$f":"DRE.ENF!AA47","v":0},{"$f":"DRE.ENF!AB47","v":0},{"$f":"DRE.ENF!AC47","v":0},{"$f":"DRE.ENF!AD47","v":0},{"$f":"DRE.ENF!AE47","v":0},{"$f":"DRE.ENF!AF47","v":0},{"$f":"DRE.ENF!AG47","v":0},{"$f":"DRE.ENF!AH47","v":0},{"$f":"DRE.ENF!AI47","v":0},{"$f":"DRE.ENF!AJ47","v":0},{"$f":"DRE.ENF!AK47","v":0},{"$f":"DRE.ENF!AL47","v":0},{"$f":"DRE.ENF!AM47","v":0},{"$f":"DRE.ENF!AN47","v":0},{"$f":"DRE.ENF!AO47","v":0},{"$f":"DRE.ENF!AP47","v":0},{"$f":"DRE.ENF!AQ47","v":0},{"$f":"DRE.ENF!AR47","v":0},{"$f":"DRE.ENF!AS47","v":0},{"$f":"DRE.ENF!AT47","v":0},{"$f":"DRE.ENF!AU47","v":0},{"$f":"DRE.ENF!AV47","v":0},{"$f":"DRE.ENF!AW47","v":0},{"$f":"DRE.ENF!AX47","v":0},{"$f":"DRE.ENF!AY47","v":0},{"$f":"DRE.ENF!AZ47","v":0},{"$f":"DRE.ENF!BA47","v":0},{"$f":"DRE.ENF!BB47","v":0},{"$f":"DRE.ENF!BC47","v":0},{"$f":"DRE.ENF!BD47","v":0},{"$f":"DRE.ENF!BE47","v":0},{"$f":"DRE.ENF!BF47","v":0},{"$f":"DRE.ENF!BG47","v":0},{"$f":"DRE.ENF!BH47","v":0},{"$f":"DRE.ENF!BI47","v":0},{"$f":"DRE.ENF!BJ47","v":0},{"$f":"DRE.ENF!BK47","v":0},{"$f":"DRE.ENF!BL47","v":0},{"$f":"DRE.ENF!BM47","v":0},{"$f":"DRE.ENF!BN47","v":0}]
[null,"EBITDA",{"$f":"DRE.ENF!C48","v":17376},{"$f":"DRE.ENF!D48","v":4318},{"$f":"DRE.ENF!E48","v":4690},{"$f":"DRE.ENF!F48","v":5970},{"$f":"DRE.ENF!G48","v":5171},{"$f":"DRE.ENF!H48","v":20149},{"$f":"DRE.ENF!I48","v":2992},{"$f":"DRE.ENF!J48","v":1226},{"$f":"DRE.ENF!K48","v":4838},{"$f":"DRE.ENF!L48","v":5258},{"$f":"DRE.ENF!M48","v":14314},{"$f":"DRE.ENF!N48","v":3328},{"$f":"DRE.ENF!O48","v":5055},{"$f":"DRE.ENF!P48","v":2374},{"$f":"DRE.ENF!Q48","v":-194},{"$f":"DRE.ENF!R48","v":10563},{"$f":"DRE.ENF!S48","v":3635},{"$f":"DRE.ENF!T48","v":3128},{"$f":"DRE.ENF!U48","v":6595},{"$f":"DRE.ENF!V48","v":2263},{"$f":"DRE.ENF!W48","v":15621},{"$f":"DRE.ENF!X48","v":2776},{"$f":"DRE.ENF!Y48","v":1629},{"$f":"DRE.ENF!Z48","v":3657},{"$f":"DRE.ENF!AA48","v":3258},{"$f":"DRE.ENF!AB48","v":11320},{"$f":"DRE.ENF!AC48","v":5032},{"$f":"DRE.ENF!AD48","v":4653},{"$f":"DRE.ENF!AE48","v":10361},{"$f":"DRE.ENF!AF48","v":1484.6032599999999},{"$f":"DRE.ENF!AG48","v":21530.603260000004},{"$f":"DRE.ENF!AH48","v":2398},{"$f":"DRE.ENF!AI48","v":6052},{"$f":"DRE.ENF!AJ48","v":2988},{"$f":"DRE.ENF!AK48","v":1874.4990200000002},{"$f":"DRE.ENF!AL48","v":13312.499019999999},{"$f":"DRE.ENF!AM48","v":2742.2215500000093},{"$f":"DRE.ENF!AN48","v":1787.094970000006},{"$f":"DRE.ENF!AO48","v":4929},{"$f":"DRE.ENF!AP48","v":6237.2431500000021},{"$f":"DRE.ENF!AQ48","v":15694.559669999966},{"$f":"DRE.ENF!AR48","v":8227},{"$f":"DRE.ENF!AS48","v":3635},{"$f":"DRE.ENF!AT48","v":8509},{"$f":"DRE.ENF!AU48","v":4850.1000000000058},{"$f":"DRE.ENF!AV48","v":25220.099999999977},{"$f":"DRE.ENF!AW48","v":9157.2213800000027},{"$f":"DRE.ENF!AX48","v":7582.7861399999965},{"$f":"DRE.ENF!AY48","v":8168.3723599999939},{"$f":"DRE.ENF!AZ48","v":6320.821849999993},{"$f":"DRE.ENF!BA48","v":31229.201729999972},{"$f":"DRE.ENF!BB48","v":8093},{"$f":"DRE.ENF!BC48","v":6050},{"$f":"DRE.ENF!BD48","v":8235},{"$f":"DRE.ENF!BE48","v":8187},{"$f":"DRE.ENF!BF48","v":30565},{"$f":"DRE.ENF!BG48","v":8782},{"$f":"DRE.ENF!BH48","v":4703},{"$f":"DRE.ENF!BI48","v":10829},{"$f":"DRE.ENF!BJ48","v":8976},{"$f":"DRE.ENF!BK48","v":33290},{"$f":"DRE.ENF!BL48","v":8645},{"$f":"DRE.ENF!BM48","v":6211},{"$f":"DRE.ENF!BN48","v":10294}]
[null,"Result Before Financial Expenses",{"$f":"DRE.ENF!C49","v":12082},{"$f":"DRE.ENF!D49","v":2928},{"$f":"DRE.ENF!E49","v":3276},{"$f":"DRE.ENF!F49","v":4548},{"$f":"DRE.ENF!G49","v":3558},{"$f":"DRE.ENF!H49","v":14310},{"$f":"DRE.ENF!I49","v":1889},{"$f":"DRE.ENF!J49","v":137},{"$f":"DRE.ENF!K49","v":3794},{"$f":"DRE.ENF!L49","v":4209},{"$f":"DRE.ENF!M49","v":10029},{"$f":"DRE.ENF!N49","v":2253},{"$f":"DRE.ENF!O49","v":3971},{"$f":"DRE.ENF!P49","v":1397},{"$f":"DRE.ENF!Q49","v":-1202},{"$f":"DRE.ENF!R49","v":6419},{"$f":"DRE.ENF!S49","v":2484},{"$f":"DRE.ENF!T49","v":2079},{"$f":"DRE.ENF!U49","v":5476},{"$f":"DRE.ENF!V49","v":1121},{"$f":"DRE.ENF!W49","v":11160},{"$f":"DRE.ENF!X49","v":1594},{"$f":"DRE.ENF!Y49","v":386},{"$f":"DRE.ENF!Z49","v":2447},{"$f":"DRE.ENF!AA49","v":2039},{"$f":"DRE.ENF!AB49","v":6466},{"$f":"DRE.ENF!AC49","v":3785},{"$f":"DRE.ENF!AD49","v":3409},{"$f":"DRE.ENF!AE49","v":8604},{"$f":"DRE.ENF!AF49","v":-425.3967399999965},{"$f":"DRE.ENF!AG49","v":15372.603260000004},{"$f":"DRE.ENF!AH49","v":483},{"$f":"DRE.ENF!AI49","v":4149},{"$f":"DRE.ENF!AJ49","v":1079},{"$f":"DRE.ENF!AK49","v":-354.50097999999707},{"$f":"DRE.ENF!AL49","v":5356.4990199999884},{"$f":"DRE.ENF!AM49","v":1042},{"$f":"DRE.ENF!AN49","v":-166.47177999999258},{"$f":"DRE.ENF!AO49","v":2917},{"$f":"DRE.ENF!AP49","v":4228.9304000000011},{"$f":"DRE.ENF!AQ49","v":8020.6801699999633},{"$f":"DRE.ENF!AR49","v":6213},{"$f":"DRE.ENF!AS49","v":1623},{"$f":"DRE.ENF!AT49","v":6510},{"$f":"DRE.ENF!AU49","v":2836.1000000000058},{"$f":"DRE.ENF!AV49","v":17181.099999999977},{"$f":"DRE.ENF!AW49","v":7081.2213800000027},{"$f":"DRE.ENF!AX49","v":5489.7861399999965},{"$f":"DRE.ENF!AY49","v":6071.3723599999939},{"$f":"DRE.ENF!AZ49","v":4216.821849999993},{"$f":"DRE.ENF!BA49","v":22859.201729999972},{"$f":"DRE.ENF!BB49","v":5966},{"$f":"DRE.ENF!BC49","v":3971},{"$f":"DRE.ENF!BD49","v":6128},{"$f":"DRE.ENF!BE49","v":5815},{"$f":"DRE.ENF!BF49","v":21880},{"$f":"DRE.ENF!BG49","v":6496},{"$f":"DRE.ENF!BH49","v":2413},{"$f":"DRE.ENF!BI49","v":8522},{"$f":"DRE.ENF!BJ49","v":6665},{"$f":"DRE.ENF!BK49","v":24096},{"$f":"DRE.ENF!BL49","v":6365},{"$f":"DRE.ENF!BM49","v":3903},{"$f":"DRE.ENF!BN49","v":7918}]
[null,"Financial Revenues",{"$f":"DRE.ENF!C50","v":4597},{"$f":"DRE.ENF!D50","v":758},{"$f":"DRE.ENF!E50","v":1755},{"$f":"DRE.ENF!F50","v":673},{"$f":"DRE.ENF!G50","v":640},{"$f":"DRE.ENF!H50","v":3826},{"$f":"DRE.ENF!I50","v":608},{"$f":"DRE.ENF!J50","v":1153},{"$f":"DRE.ENF!K50","v":589},{"$f":"DRE.ENF!L50","v":745},{"$f":"DRE.ENF!M50","v":3095},{"$f":"DRE.ENF!N50","v":579},{"$f":"DRE.ENF!O50","v":622},{"$f":"DRE.ENF!P50","v":530},{"$f":"DRE.ENF!Q50","v":16790},{"$f":"DRE.ENF!R50","v":18521},{"$f":"DRE.ENF!S50","v":500},{"$f":"DRE.ENF!T50","v":1843},{"$f":"DRE.ENF!U50","v":2640},{"$f":"DRE.ENF!V50","v":1769},{"$f":"DRE.ENF!W50","v":6752},{"$f":"DRE.ENF!X50","v":2411},{"$f":"DRE.ENF!Y50","v":616},{"$f":"DRE.ENF!Z50","v":-19},{"$f":"DRE.ENF!AA50","v":1889},{"$f":"DRE.ENF!AB50","v":4897},{"$f":"DRE.ENF!AC50","v":2370},{"$f":"DRE.ENF!AD50","v":2983},{"$f":"DRE.ENF!AE50","v":-686},{"$f":"DRE.ENF!AF50","v":620},{"$f":"DRE.ENF!AG50","v":5287},{"$f":"DRE.ENF!AH50","v":995.44800999999995},{"$f":"DRE.ENF!AI50","v":2253},{"$f":"DRE.ENF!AJ50","v":1186},{"$f":"DRE.ENF!AK50","v":2412.5519899999999},{"$f":"DRE.ENF!AL50","v":6847},{"$f":"DRE.ENF!AM50","v":1776},{"$f":"DRE.ENF!AN50","v":1738},{"$f":"DRE.ENF!AO50","v":1592},{"$f":"DRE.ENF!AP50","v":3293.1325699999998},{"$f":"DRE.ENF!AQ50","v":8399.1325699999998},{"$f":"DRE.ENF!AR50","v":1564},{"$f":"DRE.ENF!AS50","v":1259},{"$f":"DRE.ENF!AT50","v":1363},{"$f":"DRE.ENF!AU50","v":1363},{"$f":"DRE.ENF!AV50","v":5549},{"$f":"DRE.ENF!AW50","v":1377},{"$f":"DRE.ENF!AX50","v":702},{"$f":"DRE.ENF!AY50","v":1127},{"$f":"DRE.ENF!AZ50","v":1762},{"$f":"DRE.ENF!BA50","v":4968},{"$f":"DRE.ENF!BB50","v":1031},{"$f":"DRE.ENF!BC50","v":810},{"$f":"DRE.ENF!BD50","v":612},{"$f":"DRE.ENF!BE50","v":618},{"$f":"DRE.ENF!BF50","v":3071},{"$f":"DRE.ENF!BG50","v":589},{"$f":"DRE.ENF!BH50","v":12164},{"$f":"DRE.ENF!BI50","v":1510},{"$f":"DRE.ENF!BJ50","v":1901},{"$f":"DRE.ENF!BK50","v":16164},{"$f":"DRE.ENF!BL50","v":2553},{"$f":"DRE.ENF!BM50","v":2917},{"$f":"DRE.ENF!BN50","v":3199}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.ENF!C51","v":2059},{"$f":"DRE.ENF!D51","v":390},{"$f":"DRE.ENF!E51","v":1380},{"$f":"DRE.ENF!F51","v":281},{"$f":"DRE.ENF!G51","v":249},{"$f":"DRE.ENF!H51","v":1470},{"$f":"DRE.ENF!I51","v":305},{"$f":"DRE.ENF!J51","v":843},{"$f":"DRE.ENF!K51","v":197},{"$f":"DRE.ENF!L51","v":331},{"$f":"DRE.ENF!M51","v":1069},{"$f":"DRE.ENF!N51","v":193},{"$f":"DRE.ENF!O51","v":241},{"$f":"DRE.ENF!P51","v":103},{"$f":"DRE.ENF!Q51","v":16378},{"$f":"DRE.ENF!R51","v":537},{"$f":"DRE.ENF!S51","v":129},{"$f":"DRE.ENF!T51","v":1502},{"$f":"DRE.ENF!U51","v":2311},{"$f":"DRE.ENF!V51","v":1423},{"$f":"DRE.ENF!W51","v":637},{"$f":"DRE.ENF!X51","v":236},{"$f":"DRE.ENF!Y51","v":253},{"$f":"DRE.ENF!Z51","v":207},{"$f":"DRE.ENF!AA51","v":268},{"$f":"DRE.ENF!AB51","v":964},{"$f":"DRE.ENF!AC51","v":427},{"$f":"DRE.ENF!AD51","v":639},{"$f":"DRE.ENF!AE51","v":437},{"$f":"DRE.ENF!AF51","v":342},{"$f":"DRE.ENF!AG51","v":1845},{"$f":"DRE.ENF!AH51","v":334.69789000000003},{"$f":"DRE.ENF!AI51","v":440},{"$f":"DRE.ENF!AJ51","v":639.50332000000003},{"$f":"DRE.ENF!AK51","v":1086.3021100000001},{"$f":"DRE.ENF!AL51","v":2500.5033200000003},{"$f":"DRE.ENF!AM51","v":763},{"$f":"DRE.ENF!AN51","v":524},{"$f":"DRE.ENF!AO51","v":532},{"$f":"DRE.ENF!AP51","v":549.13058000000001},{"$f":"DRE.ENF!AQ51","v":2368.13058},{"$f":"DRE.ENF!AR51","v":791},{"$f":"DRE.ENF!AS51","v":478},{"$f":"DRE.ENF!AT51","v":519},{"$f":"DRE.ENF!AU51","v":501},{"$f":"DRE.ENF!AV51","v":2289},{"$f":"DRE.ENF!AW51","v":487},{"$f":"DRE.ENF!AX51","v":450},{"$f":"DRE.ENF!AY51","v":343},{"$f":"DRE.ENF!AZ51","v":407},{"$f":"DRE.ENF!BA51","v":1687},{"$f":"DRE.ENF!BB51","v":247},{"$f":"DRE.ENF!BC51","v":168},{"$f":"DRE.ENF!BD51","v":216},{"$f":"DRE.ENF!BE51","v":398},{"$f":"DRE.ENF!BF51","v":1029},{"$f":"DRE.ENF!BG51","v":375},{"$f":"DRE.ENF!BH51","v":564},{"$f":"DRE.ENF!BI51","v":657},{"$f":"DRE.ENF!BJ51","v":920},{"$f":"DRE.ENF!BK51","v":2516},{"$f":"DRE.ENF!BL51","v":627},{"$f":"DRE.ENF!BM51","v":638},{"$f":"DRE.ENF!BN51","v":972}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.ENF!C52","v":1499},{"$f":"DRE.ENF!D52","v":368},{"$f":"DRE.ENF!E52","v":375},{"$f":"DRE.ENF!F52","v":392},{"$f":"DRE.ENF!G52","v":391},{"$f":"DRE.ENF!H52","v":1526},{"$f":"DRE.ENF!I52","v":303},{"$f":"DRE.ENF!J52","v":310},{"$f":"DRE.ENF!K52","v":392},{"$f":"DRE.ENF!L52","v":414},{"$f":"DRE.ENF!M52","v":1419},{"$f":"DRE.ENF!N52","v":386},{"$f":"DRE.ENF!O52","v":381},{"$f":"DRE.ENF!P52","v":427},{"$f":"DRE.ENF!Q52","v":412},{"$f":"DRE.ENF!R52","v":1606},{"$f":"DRE.ENF!S52","v":371},{"$f":"DRE.ENF!T52","v":341},{"$f":"DRE.ENF!U52","v":329},{"$f":"DRE.ENF!V52","v":346},{"$f":"DRE.ENF!W52","v":1387},{"$f":"DRE.ENF!X52","v":367},{"$f":"DRE.ENF!Y52","v":356},{"$f":"DRE.ENF!Z52","v":372},{"$f":"DRE.ENF!AA52","v":383},{"$f":"DRE.ENF!AB52","v":1478},{"$f":"DRE.ENF!AC52","v":369},{"$f":"DRE.ENF!AD52","v":499},{"$f":"DRE.ENF!AE52","v":1878},{"$f":"DRE.ENF!AF52","v":598},{"$f":"DRE.ENF!AG52","v":3344},{"$f":"DRE.ENF!AH52","v":574.75011999999992},{"$f":"DRE.ENF!AI52","v":644},{"$f":"DRE.ENF!AJ52","v":620.67059999999992},{"$f":"DRE.ENF!AK52","v":583.24988000000008},{"$f":"DRE.ENF!AL52","v":2422.6705999999999},{"$f":"DRE.ENF!AM52","v":551},{"$f":"DRE.ENF!AN52","v":558},{"$f":"DRE.ENF!AO52","v":583},{"$f":"DRE.ENF!AP52","v":683.00198999999998},{"$f":"DRE.ENF!AQ52","v":2375.0019899999998},{"$f":"DRE.ENF!AR52","v":666},{"$f":"DRE.ENF!AS52","v":546},{"$f":"DRE.ENF!AT52","v":759},{"$f":"DRE.ENF!AU52","v":757},{"$f":"DRE.ENF!AV52","v":2728},{"$f":"DRE.ENF!AW52","v":709},{"$f":"DRE.ENF!AX52","v":628},{"$f":"DRE.ENF!AY52","v":679},{"$f":"DRE.ENF!AZ52","v":732},{"$f":"DRE.ENF!BA52","v":2748},{"$f":"DRE.ENF!BB52","v":698},{"$f":"DRE.ENF!BC52","v":613},{"$f":"DRE.ENF!BD52","v":340},{"$f":"DRE.ENF!BE52","v":147},{"$f":"DRE.ENF!BF52","v":1798},{"$f":"DRE.ENF!BG52","v":182},{"$f":"DRE.ENF!BH52","v":158},{"$f":"DRE.ENF!BI52","v":341},{"$f":"DRE.ENF!BJ52","v":858},{"$f":"DRE.ENF!BK52","v":1539},{"$f":"DRE.ENF!BL52","v":863},{"$f":"DRE.ENF!BM52","v":873},{"$f":"DRE.ENF!BN52","v":801}]
[null,"Restatement of CVA",{"$f":"DRE.ENF!C53","v":0},{"$f":"DRE.ENF!D53","v":0},{"$f":"DRE.ENF!E53","v":0},{"$f":"DRE.ENF!F53","v":0},{"$f":"DRE.ENF!G53","v":0},{"$f":"DRE.ENF!H53","v":0},{"$f":"DRE.ENF!I53","v":0},{"$f":"DRE.ENF!J53","v":0},{"$f":"DRE.ENF!K53","v":0},{"$f":"DRE.ENF!L53","v":0},{"$f":"DRE.ENF!M53","v":0},{"$f":"DRE.ENF!N53","v":0},{"$f":"DRE.ENF!O53","v":0},{"$f":"DRE.ENF!P53","v":0},{"$f":"DRE.ENF!Q53","v":0},{"$f":"DRE.ENF!R53","v":0},{"$f":"DRE.ENF!S53","v":0},{"$f":"DRE.ENF!T53","v":0},{"$f":"DRE.ENF!U53","v":0},{"$f":"DRE.ENF!V53","v":0},{"$f":"DRE.ENF!W53","v":0},{"$f":"DRE.ENF!X53","v":0},{"$f":"DRE.ENF!Y53","v":0},{"$f":"DRE.ENF!Z53","v":0},{"$f":"DRE.ENF!AA53","v":0},{"$f":"DRE.ENF!AB53","v":0},{"$f":"DRE.ENF!AC53","v":73},{"$f":"DRE.ENF!AD53","v":138},{"$f":"DRE.ENF!AE53","v":76},{"$f":"DRE.ENF!AF53","v":-105},{"$f":"DRE.ENF!AG53","v":182},{"$f":"DRE.ENF!AH53","v":74},{"$f":"DRE.ENF!AI53","v":0},{"$f":"DRE.ENF!AJ53","v":0},{"$f":"DRE.ENF!AK53","v":989},{"$f":"DRE.ENF!AL53","v":1063},{"$f":"DRE.ENF!AM53","v":144},{"$f":"DRE.ENF!AN53","v":520},{"$f":"DRE.ENF!AO53","v":4},{"$f":"DRE.ENF!AP53","v":536},{"$f":"DRE.ENF!AQ53","v":1204},{"$f":"DRE.ENF!AR53","v":0},{"$f":"DRE.ENF!AS53","v":179},{"$f":"DRE.ENF!AT53","v":44},{"$f":"DRE.ENF!AU53","v":0},{"$f":"DRE.ENF!AV53","v":257},{"$f":"DRE.ENF!AW53","v":0},{"$f":"DRE.ENF!AX53","v":0},{"$f":"DRE.ENF!AY53","v":0},{"$f":"DRE.ENF!AZ53","v":0},{"$f":"DRE.ENF!BA53","v":0},{"$f":"DRE.ENF!BB53","v":0},{"$f":"DRE.ENF!BC53","v":0},{"$f":"DRE.ENF!BD53","v":0},{"$f":"DRE.ENF!BE53","v":0},{"$f":"DRE.ENF!BF53","v":0},{"$f":"DRE.ENF!BG53","v":0},{"$f":"DRE.ENF!BH53","v":0},{"$f":"DRE.ENF!BI53","v":0},{"$f":"DRE.ENF!BJ53","v":0},{"$f":"DRE.ENF!BK53","v":0},{"$f":"DRE.ENF!BL53","v":0},{"$f":"DRE.ENF!BM53","v":0},{"$f":"DRE.ENF!BN53","v":0}]
[null,"Other Financial Revenues",{"$f":"DRE.ENF!C54","v":1039},{"$f":"DRE.ENF!D54","v":0},{"$f":"DRE.ENF!E54","v":0},{"$f":"DRE.ENF!F54","v":0},{"$f":"DRE.ENF!G54","v":0},{"$f":"DRE.ENF!H54","v":830},{"$f":"DRE.ENF!I54","v":0},{"$f":"DRE.ENF!J54","v":0},{"$f":"DRE.ENF!K54","v":0},{"$f":"DRE.ENF!L54","v":0},{"$f":"DRE.ENF!M54","v":607},{"$f":"DRE.ENF!N54","v":0},{"$f":"DRE.ENF!O54","v":0},{"$f":"DRE.ENF!P54","v":0},{"$f":"DRE.ENF!Q54","v":0},{"$f":"DRE.ENF!R54","v":16378},{"$f":"DRE.ENF!S54","v":0},{"$f":"DRE.ENF!T54","v":0},{"$f":"DRE.ENF!U54","v":0},{"$f":"DRE.ENF!V54","v":0},{"$f":"DRE.ENF!W54","v":4728},{"$f":"DRE.ENF!X54","v":1808},{"$f":"DRE.ENF!Y54","v":7},{"$f":"DRE.ENF!Z54","v":-598},{"$f":"DRE.ENF!AA54","v":1238},{"$f":"DRE.ENF!AB54","v":2455},{"$f":"DRE.ENF!AC54","v":1501},{"$f":"DRE.ENF!AD54","v":1707},{"$f":"DRE.ENF!AE54","v":-3077},{"$f":"DRE.ENF!AF54","v":-215},{"$f":"DRE.ENF!AG54","v":-84},{"$f":"DRE.ENF!AH54","v":12},{"$f":"DRE.ENF!AI54","v":1169},{"$f":"DRE.ENF!AJ54","v":-74.173919999999953},{"$f":"DRE.ENF!AK54","v":-246},{"$f":"DRE.ENF!AL54","v":860.82608000000005},{"$f":"DRE.ENF!AM54","v":318},{"$f":"DRE.ENF!AN54","v":136},{"$f":"DRE.ENF!AO54","v":473},{"$f":"DRE.ENF!AP54","v":1525},{"$f":"DRE.ENF!AQ54","v":2452},{"$f":"DRE.ENF!AR54","v":107},{"$f":"DRE.ENF!AS54","v":56},{"$f":"DRE.ENF!AT54","v":41},{"$f":"DRE.ENF!AU54","v":105},{"$f":"DRE.ENF!AV54","v":275},{"$f":"DRE.ENF!AW54","v":181},{"$f":"DRE.ENF!AX54","v":-376},{"$f":"DRE.ENF!AY54","v":105},{"$f":"DRE.ENF!AZ54","v":623},{"$f":"DRE.ENF!BA54","v":533},{"$f":"DRE.ENF!BB54","v":86},{"$f":"DRE.ENF!BC54","v":29},{"$f":"DRE.ENF!BD54","v":56},{"$f":"DRE.ENF!BE54","v":73},{"$f":"DRE.ENF!BF54","v":244},{"$f":"DRE.ENF!BG54","v":32},{"$f":"DRE.ENF!BH54","v":11442},{"$f":"DRE.ENF!BI54","v":512},{"$f":"DRE.ENF!BJ54","v":123},{"$f":"DRE.ENF!BK54","v":12109},{"$f":"DRE.ENF!BL54","v":1063},{"$f":"DRE.ENF!BM54","v":1406},{"$f":"DRE.ENF!BN54","v":1426}]
[null,"Financial Expenses",{"$f":"DRE.ENF!C55","v":-3639},{"$f":"DRE.ENF!D55","v":-1582},{"$f":"DRE.ENF!E55","v":-2397},{"$f":"DRE.ENF!F55","v":-1365},{"$f":"DRE.ENF!G55","v":-1168},{"$f":"DRE.ENF!H55","v":-6512},{"$f":"DRE.ENF!I55","v":-1077},{"$f":"DRE.ENF!J55","v":-844},{"$f":"DRE.ENF!K55","v":-747},{"$f":"DRE.ENF!L55","v":-1471},{"$f":"DRE.ENF!M55","v":-4139},{"$f":"DRE.ENF!N55","v":-1262},{"$f":"DRE.ENF!O55","v":-1713},{"$f":"DRE.ENF!P55","v":-674},{"$f":"DRE.ENF!Q55","v":-221},{"$f":"DRE.ENF!R55","v":-3870},{"$f":"DRE.ENF!S55","v":-690},{"$f":"DRE.ENF!T55","v":-2845},{"$f":"DRE.ENF!U55","v":-1710},{"$f":"DRE.ENF!V55","v":-2604},{"$f":"DRE.ENF!W55","v":-7849},{"$f":"DRE.ENF!X55","v":-1007},{"$f":"DRE.ENF!Y55","v":-1231},{"$f":"DRE.ENF!Z55","v":-2722},{"$f":"DRE.ENF!AA55","v":-3286},{"$f":"DRE.ENF!AB55","v":-8246},{"$f":"DRE.ENF!AC55","v":-3529},{"$f":"DRE.ENF!AD55","v":-2730},{"$f":"DRE.ENF!AE55","v":-3738},{"$f":"DRE.ENF!AF55","v":-1658},{"$f":"DRE.ENF!AG55","v":-11655},{"$f":"DRE.ENF!AH55","v":-1101.0743300000008},{"$f":"DRE.ENF!AI55","v":-6293},{"$f":"DRE.ENF!AJ55","v":-4826},{"$f":"DRE.ENF!AK55","v":-4237.3264999999992},{"$f":"DRE.ENF!AL55","v":-16457.400829999999},{"$f":"DRE.ENF!AM55","v":-2856.8900999999996},{"$f":"DRE.ENF!AN55","v":-3197},{"$f":"DRE.ENF!AO55","v":-4705},{"$f":"DRE.ENF!AP55","v":-716.99739},{"$f":"DRE.ENF!AQ55","v":-11475.887489999999},{"$f":"DRE.ENF!AR55","v":-2915},{"$f":"DRE.ENF!AS55","v":-2404},{"$f":"DRE.ENF!AT55","v":-2391},{"$f":"DRE.ENF!AU55","v":-2339},{"$f":"DRE.ENF!AV55","v":-10049},{"$f":"DRE.ENF!AW55","v":-1049},{"$f":"DRE.ENF!AX55","v":-2726},{"$f":"DRE.ENF!AY55","v":-2783},{"$f":"DRE.ENF!AZ55","v":-2047},{"$f":"DRE.ENF!BA55","v":-8605},{"$f":"DRE.ENF!BB55","v":-2440},{"$f":"DRE.ENF!BC55","v":-2232},{"$f":"DRE.ENF!BD55","v":-1683},{"$f":"DRE.ENF!BE55","v":-2795},{"$f":"DRE.ENF!BF55","v":-9150},{"$f":"DRE.ENF!BG55","v":-2020},{"$f":"DRE.ENF!BH55","v":-13819},{"$f":"DRE.ENF!BI55","v":-3129},{"$f":"DRE.ENF!BJ55","v":-3870},{"$f":"DRE.ENF!BK55","v":-22838},{"$f":"DRE.ENF!BL55","v":-3706},{"$f":"DRE.ENF!BM55","v":-4921},{"$f":"DRE.ENF!BN55","v":-6042}]
[null,"Debt Charges - Interests",{"$f":"DRE.ENF!C56","v":-3005},{"$f":"DRE.ENF!D56","v":0},{"$f":"DRE.ENF!E56","v":0},{"$f":"DRE.ENF!F56","v":0},{"$f":"DRE.ENF!G56","v":0},{"$f":"DRE.ENF!H56","v":-2939},{"$f":"DRE.ENF!I56","v":0},{"$f":"DRE.ENF!J56","v":0},{"$f":"DRE.ENF!K56","v":0},{"$f":"DRE.ENF!L56","v":0},{"$f":"DRE.ENF!M56","v":-3165},{"$f":"DRE.ENF!N56","v":0},{"$f":"DRE.ENF!O56","v":0},{"$f":"DRE.ENF!P56","v":0},{"$f":"DRE.ENF!Q56","v":0},{"$f":"DRE.ENF!R56","v":-2740},{"$f":"DRE.ENF!S56","v":0},{"$f":"DRE.ENF!T56","v":0},{"$f":"DRE.ENF!U56","v":0},{"$f":"DRE.ENF!V56","v":0},{"$f":"DRE.ENF!W56","v":-3154},{"$f":"DRE.ENF!X56","v":-797},{"$f":"DRE.ENF!Y56","v":-725},{"$f":"DRE.ENF!Z56","v":-729},{"$f":"DRE.ENF!AA56","v":-1236},{"$f":"DRE.ENF!AB56","v":-3487},{"$f":"DRE.ENF!AC56","v":-795},{"$f":"DRE.ENF!AD56","v":-810},{"$f":"DRE.ENF!AE56","v":-1158},{"$f":"DRE.ENF!AF56","v":-1204},{"$f":"DRE.ENF!AG56","v":-3967},{"$f":"DRE.ENF!AH56","v":-1078.7156399999999},{"$f":"DRE.ENF!AI56","v":-969},{"$f":"DRE.ENF!AJ56","v":-998.90641000000005},{"$f":"DRE.ENF!AK56","v":-1154.2843600000001},{"$f":"DRE.ENF!AL56","v":-4200.9064099999996},{"$f":"DRE.ENF!AM56","v":-985.53981999999996},{"$f":"DRE.ENF!AN56","v":-1018},{"$f":"DRE.ENF!AO56","v":-963},{"$f":"DRE.ENF!AP56","v":-1033.0700699999998},{"$f":"DRE.ENF!AQ56","v":-3999.6098899999997},{"$f":"DRE.ENF!AR56","v":-1632},{"$f":"DRE.ENF!AS56","v":-1329},{"$f":"DRE.ENF!AT56","v":-1309},{"$f":"DRE.ENF!AU56","v":-1315},{"$f":"DRE.ENF!AV56","v":-5585},{"$f":"DRE.ENF!AW56","v":-1329},{"$f":"DRE.ENF!AX56","v":-1312},{"$f":"DRE.ENF!AY56","v":-1309},{"$f":"DRE.ENF!AZ56","v":-1184},{"$f":"DRE.ENF!BA56","v":-5134},{"$f":"DRE.ENF!BB56","v":-1127},{"$f":"DRE.ENF!BC56","v":-974},{"$f":"DRE.ENF!BD56","v":-1095},{"$f":"DRE.ENF!BE56","v":-1129},{"$f":"DRE.ENF!BF56","v":-4325},{"$f":"DRE.ENF!BG56","v":-1162},{"$f":"DRE.ENF!BH56","v":-1475},{"$f":"DRE.ENF!BI56","v":-1634},{"$f":"DRE.ENF!BJ56","v":-2095},{"$f":"DRE.ENF!BK56","v":-6366},{"$f":"DRE.ENF!BL56","v":-2125},{"$f":"DRE.ENF!BM56","v":-2589},{"$f":"DRE.ENF!BN56","v":-2976}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.ENF!C57","v":24},{"$f":"DRE.ENF!D57","v":0},{"$f":"DRE.ENF!E57","v":0},{"$f":"DRE.ENF!F57","v":0},{"$f":"DRE.ENF!G57","v":0},{"$f":"DRE.ENF!H57","v":-208},{"$f":"DRE.ENF!I57","v":0},{"$f":"DRE.ENF!J57","v":0},{"$f":"DRE.ENF!K57","v":0},{"$f":"DRE.ENF!L57","v":0},{"$f":"DRE.ENF!M57","v":-517},{"$f":"DRE.ENF!N57","v":0},{"$f":"DRE.ENF!O57","v":0},{"$f":"DRE.ENF!P57","v":0},{"$f":"DRE.ENF!Q57","v":0},{"$f":"DRE.ENF!R57","v":-2900},{"$f":"DRE.ENF!S57","v":0},{"$f":"DRE.ENF!T57","v":0},{"$f":"DRE.ENF!U57","v":0},{"$f":"DRE.ENF!V57","v":0},{"$f":"DRE.ENF!W57","v":-5512},{"$f":"DRE.ENF!X57","v":1465},{"$f":"DRE.ENF!Y57","v":1133},{"$f":"DRE.ENF!Z57","v":-4928},{"$f":"DRE.ENF!AA57","v":-2887},{"$f":"DRE.ENF!AB57","v":-5217},{"$f":"DRE.ENF!AC57","v":-11326},{"$f":"DRE.ENF!AD57","v":1762},{"$f":"DRE.ENF!AE57","v":-17877},{"$f":"DRE.ENF!AF57","v":1264},{"$f":"DRE.ENF!AG57","v":-26177},{"$f":"DRE.ENF!AH57","v":5560.7810900000004},{"$f":"DRE.ENF!AI57","v":5619},{"$f":"DRE.ENF!AJ57","v":-754.0693500000001},{"$f":"DRE.ENF!AK57","v":-392.7810900000004},{"$f":"DRE.ENF!AL57","v":10032.93065},{"$f":"DRE.ENF!AM57","v":1489.6497200000003},{"$f":"DRE.ENF!AN57","v":-2375},{"$f":"DRE.ENF!AO57","v":2177},{"$f":"DRE.ENF!AP57","v":-2318.9273200000002},{"$f":"DRE.ENF!AQ57","v":-1027.2775999999999},{"$f":"DRE.ENF!AR57","v":6},{"$f":"DRE.ENF!AS57","v":-6868},{"$f":"DRE.ENF!AT57","v":-1906},{"$f":"DRE.ENF!AU57","v":1690},{"$f":"DRE.ENF!AV57","v":-7078},{"$f":"DRE.ENF!AW57","v":-282},{"$f":"DRE.ENF!AX57","v":826},{"$f":"DRE.ENF!AY57","v":-4251},{"$f":"DRE.ENF!AZ57","v":1707},{"$f":"DRE.ENF!BA57","v":-2000},{"$f":"DRE.ENF!BB57","v":-10503},{"$f":"DRE.ENF!BC57","v":-5},{"$f":"DRE.ENF!BD57","v":-1},{"$f":"DRE.ENF!BE57","v":-179},{"$f":"DRE.ENF!BF57","v":-10688},{"$f":"DRE.ENF!BG57","v":-261},{"$f":"DRE.ENF!BH57","v":-213},{"$f":"DRE.ENF!BI57","v":-259},{"$f":"DRE.ENF!BJ57","v":-379},{"$f":"DRE.ENF!BK57","v":-1112},{"$f":"DRE.ENF!BL57","v":-264},{"$f":"DRE.ENF!BM57","v":-2198},{"$f":"DRE.ENF!BN57","v":-926}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.ENF!C58","v":3676},{"$f":"DRE.ENF!D58","v":0},{"$f":"DRE.ENF!E58","v":0},{"$f":"DRE.ENF!F58","v":0},{"$f":"DRE.ENF!G58","v":0},{"$f":"DRE.ENF!H58","v":0},{"$f":"DRE.ENF!I58","v":0},{"$f":"DRE.ENF!J58","v":0},{"$f":"DRE.ENF!K58","v":0},{"$f":"DRE.ENF!L58","v":0},{"$f":"DRE.ENF!M58","v":-168},{"$f":"DRE.ENF!N58","v":0},{"$f":"DRE.ENF!O58","v":0},{"$f":"DRE.ENF!P58","v":0},{"$f":"DRE.ENF!Q58","v":0},{"$f":"DRE.ENF!R58","v":1351},{"$f":"DRE.ENF!S58","v":0},{"$f":"DRE.ENF!T58","v":0},{"$f":"DRE.ENF!U58","v":0},{"$f":"DRE.ENF!V58","v":0},{"$f":"DRE.ENF!W58","v":-1520},{"$f":"DRE.ENF!X58","v":531},{"$f":"DRE.ENF!Y58","v":89},{"$f":"DRE.ENF!Z58","v":-946},{"$f":"DRE.ENF!AA58","v":-543},{"$f":"DRE.ENF!AB58","v":-869},{"$f":"DRE.ENF!AC58","v":378},{"$f":"DRE.ENF!AD58","v":580},{"$f":"DRE.ENF!AE58","v":-172},{"$f":"DRE.ENF!AF58","v":-901},{"$f":"DRE.ENF!AG58","v":-115},{"$f":"DRE.ENF!AH58","v":-1411.7497099999998},{"$f":"DRE.ENF!AI58","v":-48},{"$f":"DRE.ENF!AJ58","v":222},{"$f":"DRE.ENF!AK58","v":325},{"$f":"DRE.ENF!AL58","v":-912.74970999999982},{"$f":"DRE.ENF!AM58","v":247},{"$f":"DRE.ENF!AN58","v":188},{"$f":"DRE.ENF!AO58","v":-1303},{"$f":"DRE.ENF!AP58","v":1827},{"$f":"DRE.ENF!AQ58","v":959},{"$f":"DRE.ENF!AR58","v":-489},{"$f":"DRE.ENF!AS58","v":-716},{"$f":"DRE.ENF!AT58","v":419},{"$f":"DRE.ENF!AU58","v":842},{"$f":"DRE.ENF!AV58","v":56},{"$f":"DRE.ENF!AW58","v":0},{"$f":"DRE.ENF!AX58","v":0},{"$f":"DRE.ENF!AY58","v":0},{"$f":"DRE.ENF!AZ58","v":0},{"$f":"DRE.ENF!BA58","v":0},{"$f":"DRE.ENF!BB58","v":0},{"$f":"DRE.ENF!BC58","v":0},{"$f":"DRE.ENF!BD58","v":0},{"$f":"DRE.ENF!BE58","v":0},{"$f":"DRE.ENF!BF58","v":0},{"$f":"DRE.ENF!BG58","v":0},{"$f":"DRE.ENF!BH58","v":-58},{"$f":"DRE.ENF!BI58","v":-405},{"$f":"DRE.ENF!BJ58","v":-371},{"$f":"DRE.ENF!BK58","v":-834},{"$f":"DRE.ENF!BL58","v":78},{"$f":"DRE.ENF!BM58","v":-207},{"$f":"DRE.ENF!BN58","v":44}]
[null,"Derivatives",{"$f":"DRE.ENF!C59","v":-253},{"$f":"DRE.ENF!D59","v":0},{"$f":"DRE.ENF!E59","v":0},{"$f":"DRE.ENF!F59","v":0},{"$f":"DRE.ENF!G59","v":0},{"$f":"DRE.ENF!H59","v":0},{"$f":"DRE.ENF!I59","v":0},{"$f":"DRE.ENF!J59","v":0},{"$f":"DRE.ENF!K59","v":0},{"$f":"DRE.ENF!L59","v":0},{"$f":"DRE.ENF!M59","v":165},{"$f":"DRE.ENF!N59","v":0},{"$f":"DRE.ENF!O59","v":0},{"$f":"DRE.ENF!P59","v":0},{"$f":"DRE.ENF!Q59","v":0},{"$f":"DRE.ENF!R59","v":1644},{"$f":"DRE.ENF!S59","v":0},{"$f":"DRE.ENF!T59","v":0},{"$f":"DRE.ENF!U59","v":0},{"$f":"DRE.ENF!V59","v":0},{"$f":"DRE.ENF!W59","v":3974},{"$f":"DRE.ENF!X59","v":-1800},{"$f":"DRE.ENF!Y59","v":-1307},{"$f":"DRE.ENF!Z59","v":4215},{"$f":"DRE.ENF!AA59","v":2263},{"$f":"DRE.ENF!AB59","v":3371},{"$f":"DRE.ENF!AC59","v":9309},{"$f":"DRE.ENF!AD59","v":-3548},{"$f":"DRE.ENF!AE59","v":15859},{"$f":"DRE.ENF!AF59","v":-2465},{"$f":"DRE.ENF!AG59","v":19155},{"$f":"DRE.ENF!AH59","v":-3402.7389500000008},{"$f":"DRE.ENF!AI59","v":-10164},{"$f":"DRE.ENF!AJ59","v":-1258},{"$f":"DRE.ENF!AK59","v":-1577.2610499999992},{"$f":"DRE.ENF!AL59","v":-16402},{"$f":"DRE.ENF!AM59","v":-3027},{"$f":"DRE.ENF!AN59","v":1155},{"$f":"DRE.ENF!AO59","v":-3204},{"$f":"DRE.ENF!AP59","v":1468},{"$f":"DRE.ENF!AQ59","v":-3608},{"$f":"DRE.ENF!AR59","v":-808},{"$f":"DRE.ENF!AS59","v":6493},{"$f":"DRE.ENF!AT59","v":1754},{"$f":"DRE.ENF!AU59","v":-1948},{"$f":"DRE.ENF!AV59","v":5491},{"$f":"DRE.ENF!AW59","v":1027},{"$f":"DRE.ENF!AX59","v":-1545},{"$f":"DRE.ENF!AY59","v":3544},{"$f":"DRE.ENF!AZ59","v":-1765},{"$f":"DRE.ENF!BA59","v":1261},{"$f":"DRE.ENF!BB59","v":9699},{"$f":"DRE.ENF!BC59","v":0},{"$f":"DRE.ENF!BD59","v":0},{"$f":"DRE.ENF!BE59","v":0},{"$f":"DRE.ENF!BF59","v":9699},{"$f":"DRE.ENF!BG59","v":0},{"$f":"DRE.ENF!BH59","v":143},{"$f":"DRE.ENF!BI59","v":273},{"$f":"DRE.ENF!BJ59","v":198},{"$f":"DRE.ENF!BK59","v":614},{"$f":"DRE.ENF!BL59","v":154},{"$f":"DRE.ENF!BM59","v":1723},{"$f":"DRE.ENF!BN59","v":-167}]
[null,"Restatement of CVA",{"$f":"DRE.ENF!C60","v":0},{"$f":"DRE.ENF!D60","v":0},{"$f":"DRE.ENF!E60","v":0},{"$f":"DRE.ENF!F60","v":0},{"$f":"DRE.ENF!G60","v":0},{"$f":"DRE.ENF!H60","v":0},{"$f":"DRE.ENF!I60","v":0},{"$f":"DRE.ENF!J60","v":0},{"$f":"DRE.ENF!K60","v":0},{"$f":"DRE.ENF!L60","v":0},{"$f":"DRE.ENF!M60","v":0},{"$f":"DRE.ENF!N60","v":0},{"$f":"DRE.ENF!O60","v":0},{"$f":"DRE.ENF!P60","v":0},{"$f":"DRE.ENF!Q60","v":0},{"$f":"DRE.ENF!R60","v":0},{"$f":"DRE.ENF!S60","v":0},{"$f":"DRE.ENF!T60","v":0},{"$f":"DRE.ENF!U60","v":0},{"$f":"DRE.ENF!V60","v":0},{"$f":"DRE.ENF!W60","v":0},{"$f":"DRE.ENF!X60","v":0},{"$f":"DRE.ENF!Y60","v":0},{"$f":"DRE.ENF!Z60","v":0},{"$f":"DRE.ENF!AA60","v":0},{"$f":"DRE.ENF!AB60","v":0},{"$f":"DRE.ENF!AC60","v":0},{"$f":"DRE.ENF!AD60","v":-210},{"$f":"DRE.ENF!AE60","v":1},{"$f":"DRE.ENF!AF60","v":209},{"$f":"DRE.ENF!AG60","v":0},{"$f":"DRE.ENF!AH60","v":-41.651119999999999},{"$f":"DRE.ENF!AI60","v":-49},{"$f":"DRE.ENF!AJ60","v":-71},{"$f":"DRE.ENF!AK60","v":-552},{"$f":"DRE.ENF!AL60","v":-713.65111999999999},{"$f":"DRE.ENF!AM60","v":93},{"$f":"DRE.ENF!AN60","v":-592},{"$f":"DRE.ENF!AO60","v":-29},{"$f":"DRE.ENF!AP60","v":-632},{"$f":"DRE.ENF!AQ60","v":-1160},{"$f":"DRE.ENF!AR60","v":0},{"$f":"DRE.ENF!AS60","v":-46},{"$f":"DRE.ENF!AT60","v":-7},{"$f":"DRE.ENF!AU60","v":0},{"$f":"DRE.ENF!AV60","v":-70},{"$f":"DRE.ENF!AW60","v":0},{"$f":"DRE.ENF!AX60","v":0},{"$f":"DRE.ENF!AY60","v":0},{"$f":"DRE.ENF!AZ60","v":0},{"$f":"DRE.ENF!BA60","v":0},{"$f":"DRE.ENF!BB60","v":0},{"$f":"DRE.ENF!BC60","v":0},{"$f":"DRE.ENF!BD60","v":0},{"$f":"DRE.ENF!BE60","v":0},{"$f":"DRE.ENF!BF60","v":0},{"$f":"DRE.ENF!BG60","v":0},{"$f":"DRE.ENF!BH60","v":0},{"$f":"DRE.ENF!BI60","v":0},{"$f":"DRE.ENF!BJ60","v":0},{"$f":"DRE.ENF!BK60","v":0},{"$f":"DRE.ENF!BL60","v":0},{"$f":"DRE.ENF!BM60","v":0},{"$f":"DRE.ENF!BN60","v":0}]
[null,"Other Financial Expenses",{"$f":"DRE.ENF!C61","v":-4081},{"$f":"DRE.ENF!D61","v":-1582},{"$f":"DRE.ENF!E61","v":-2397},{"$f":"DRE.ENF!F61","v":-1365},{"$f":"DRE.ENF!G61","v":-1168},{"$f":"DRE.ENF!H61","v":-3365},{"$f":"DRE.ENF!I61","v":-1077},{"$f":"DRE.ENF!J61","v":-844},{"$f":"DRE.ENF!K61","v":-747},{"$f":"DRE.ENF!L61","v":-1471},{"$f":"DRE.ENF!M61","v":-454},{"$f":"DRE.ENF!N61","v":-1262},{"$f":"DRE.ENF!O61","v":-1713},{"$f":"DRE.ENF!P61","v":-674},{"$f":"DRE.ENF!Q61","v":-221},{"$f":"DRE.ENF!R61","v":-1225},{"$f":"DRE.ENF!S61","v":-690},{"$f":"DRE.ENF!T61","v":-2845},{"$f":"DRE.ENF!U61","v":-1710},{"$f":"DRE.ENF!V61","v":-2604},{"$f":"DRE.ENF!W61","v":-1637},{"$f":"DRE.ENF!X61","v":-406},{"$f":"DRE.ENF!Y61","v":-421},{"$f":"DRE.ENF!Z61","v":-334},{"$f":"DRE.ENF!AA61","v":-883},{"$f":"DRE.ENF!AB61","v":-2044},{"$f":"DRE.ENF!AC61","v":-1095},{"$f":"DRE.ENF!AD61","v":-504},{"$f":"DRE.ENF!AE61","v":-391},{"$f":"DRE.ENF!AF61","v":1439},{"$f":"DRE.ENF!AG61","v":-551},{"$f":"DRE.ENF!AH61","v":-727},{"$f":"DRE.ENF!AI61","v":-682},{"$f":"DRE.ENF!AJ61","v":-1966.0242399999997},{"$f":"DRE.ENF!AK61","v":-886},{"$f":"DRE.ENF!AL61","v":-4261.0242399999997},{"$f":"DRE.ENF!AM61","v":-674},{"$f":"DRE.ENF!AN61","v":-555},{"$f":"DRE.ENF!AO61","v":-1383},{"$f":"DRE.ENF!AP61","v":-28},{"$f":"DRE.ENF!AQ61","v":-2640},{"$f":"DRE.ENF!AR61","v":8},{"$f":"DRE.ENF!AS61","v":62},{"$f":"DRE.ENF!AT61","v":-1342},{"$f":"DRE.ENF!AU61","v":-1608},{"$f":"DRE.ENF!AV61","v":-2863},{"$f":"DRE.ENF!AW61","v":-465},{"$f":"DRE.ENF!AX61","v":-695},{"$f":"DRE.ENF!AY61","v":-767},{"$f":"DRE.ENF!AZ61","v":-805},{"$f":"DRE.ENF!BA61","v":-2732},{"$f":"DRE.ENF!BB61","v":-509},{"$f":"DRE.ENF!BC61","v":-1253},{"$f":"DRE.ENF!BD61","v":-587},{"$f":"DRE.ENF!BE61","v":-1487},{"$f":"DRE.ENF!BF61","v":-3836},{"$f":"DRE.ENF!BG61","v":-597},{"$f":"DRE.ENF!BH61","v":-12216},{"$f":"DRE.ENF!BI61","v":-1104},{"$f":"DRE.ENF!BJ61","v":-1223},{"$f":"DRE.ENF!BK61","v":-15140},{"$f":"DRE.ENF!BL61","v":-1549},{"$f":"DRE.ENF!BM61","v":-1650},{"$f":"DRE.ENF!BN61","v":-2017}]
[null,"Financial Result",{"$f":"DRE.ENF!C62","v":958},{"$f":"DRE.ENF!D62","v":-824},{"$f":"DRE.ENF!E62","v":-642},{"$f":"DRE.ENF!F62","v":-692},{"$f":"DRE.ENF!G62","v":-528},{"$f":"DRE.ENF!H62","v":-2686},{"$f":"DRE.ENF!I62","v":-469},{"$f":"DRE.ENF!J62","v":309},{"$f":"DRE.ENF!K62","v":-158},{"$f":"DRE.ENF!L62","v":-726},{"$f":"DRE.ENF!M62","v":-1044},{"$f":"DRE.ENF!N62","v":-683},{"$f":"DRE.ENF!O62","v":-1091},{"$f":"DRE.ENF!P62","v":-144},{"$f":"DRE.ENF!Q62","v":16569},{"$f":"DRE.ENF!R62","v":14651},{"$f":"DRE.ENF!S62","v":-190},{"$f":"DRE.ENF!T62","v":-1002},{"$f":"DRE.ENF!U62","v":930},{"$f":"DRE.ENF!V62","v":-835},{"$f":"DRE.ENF!W62","v":-1097},{"$f":"DRE.ENF!X62","v":1404},{"$f":"DRE.ENF!Y62","v":-615},{"$f":"DRE.ENF!Z62","v":-2741},{"$f":"DRE.ENF!AA62","v":-1397},{"$f":"DRE.ENF!AB62","v":-3349},{"$f":"DRE.ENF!AC62","v":-1159},{"$f":"DRE.ENF!AD62","v":253},{"$f":"DRE.ENF!AE62","v":-4424},{"$f":"DRE.ENF!AF62","v":-1038},{"$f":"DRE.ENF!AG62","v":-6368},{"$f":"DRE.ENF!AH62","v":-105.62632000000087},{"$f":"DRE.ENF!AI62","v":-4040},{"$f":"DRE.ENF!AJ62","v":-3640},{"$f":"DRE.ENF!AK62","v":-1824.7745099999993},{"$f":"DRE.ENF!AL62","v":-9610.4008299999987},{"$f":"DRE.ENF!AM62","v":-1080.8900999999996},{"$f":"DRE.ENF!AN62","v":-1459},{"$f":"DRE.ENF!AO62","v":-3113},{"$f":"DRE.ENF!AP62","v":2576.1351799999998},{"$f":"DRE.ENF!AQ62","v":-3076.7549199999994},{"$f":"DRE.ENF!AR62","v":-1351},{"$f":"DRE.ENF!AS62","v":-1145},{"$f":"DRE.ENF!AT62","v":-1028},{"$f":"DRE.ENF!AU62","v":-976},{"$f":"DRE.ENF!AV62","v":-4500},{"$f":"DRE.ENF!AW62","v":328},{"$f":"DRE.ENF!AX62","v":-2024},{"$f":"DRE.ENF!AY62","v":-1656},{"$f":"DRE.ENF!AZ62","v":-285},{"$f":"DRE.ENF!BA62","v":-3637},{"$f":"DRE.ENF!BB62","v":-1409},{"$f":"DRE.ENF!BC62","v":-1422},{"$f":"DRE.ENF!BD62","v":-1071},{"$f":"DRE.ENF!BE62","v":-2177},{"$f":"DRE.ENF!BF62","v":-6079},{"$f":"DRE.ENF!BG62","v":-1431},{"$f":"DRE.ENF!BH62","v":-1655},{"$f":"DRE.ENF!BI62","v":-1619},{"$f":"DRE.ENF!BJ62","v":-1969},{"$f":"DRE.ENF!BK62","v":-6674},{"$f":"DRE.ENF!BL62","v":-1153},{"$f":"DRE.ENF!BM62","v":-2004},{"$f":"DRE.ENF!BN62","v":-2843}]
[null,"Result Before taxes",{"$f":"DRE.ENF!C63","v":13040},{"$f":"DRE.ENF!D63","v":2104},{"$f":"DRE.ENF!E63","v":2634},{"$f":"DRE.ENF!F63","v":3856},{"$f":"DRE.ENF!G63","v":3030},{"$f":"DRE.ENF!H63","v":11624},{"$f":"DRE.ENF!I63","v":1420},{"$f":"DRE.ENF!J63","v":446},{"$f":"DRE.ENF!K63","v":3636},{"$f":"DRE.ENF!L63","v":3483},{"$f":"DRE.ENF!M63","v":8985},{"$f":"DRE.ENF!N63","v":1570},{"$f":"DRE.ENF!O63","v":2880},{"$f":"DRE.ENF!P63","v":1253},{"$f":"DRE.ENF!Q63","v":15367},{"$f":"DRE.ENF!R63","v":21070},{"$f":"DRE.ENF!S63","v":2294},{"$f":"DRE.ENF!T63","v":1077},{"$f":"DRE.ENF!U63","v":6406},{"$f":"DRE.ENF!V63","v":286},{"$f":"DRE.ENF!W63","v":10063},{"$f":"DRE.ENF!X63","v":2998},{"$f":"DRE.ENF!Y63","v":-229},{"$f":"DRE.ENF!Z63","v":-294},{"$f":"DRE.ENF!AA63","v":642},{"$f":"DRE.ENF!AB63","v":3117},{"$f":"DRE.ENF!AC63","v":2626},{"$f":"DRE.ENF!AD63","v":3662},{"$f":"DRE.ENF!AE63","v":4180},{"$f":"DRE.ENF!AF63","v":-1463.3967399999965},{"$f":"DRE.ENF!AG63","v":9004.6032600000035},{"$f":"DRE.ENF!AH63","v":377.37367999999913},{"$f":"DRE.ENF!AI63","v":109},{"$f":"DRE.ENF!AJ63","v":-2561},{"$f":"DRE.ENF!AK63","v":-2179.2754899999964},{"$f":"DRE.ENF!AL63","v":-4253.9018100000103},{"$f":"DRE.ENF!AM63","v":-39},{"$f":"DRE.ENF!AN63","v":-1625.4717799999926},{"$f":"DRE.ENF!AO63","v":-196},{"$f":"DRE.ENF!AP63","v":6805.0655800000004},{"$f":"DRE.ENF!AQ63","v":4943.9252499999639},{"$f":"DRE.ENF!AR63","v":4862},{"$f":"DRE.ENF!AS63","v":478},{"$f":"DRE.ENF!AT63","v":5482},{"$f":"DRE.ENF!AU63","v":1860.1000000000058},{"$f":"DRE.ENF!AV63","v":12681.099999999977},{"$f":"DRE.ENF!AW63","v":7409.2213800000027},{"$f":"DRE.ENF!AX63","v":3465.7861399999965},{"$f":"DRE.ENF!AY63","v":4415.3723599999939},{"$f":"DRE.ENF!AZ63","v":3931.821849999993},{"$f":"DRE.ENF!BA63","v":19222.201729999972},{"$f":"DRE.ENF!BB63","v":4557},{"$f":"DRE.ENF!BC63","v":2549},{"$f":"DRE.ENF!BD63","v":5057},{"$f":"DRE.ENF!BE63","v":3638},{"$f":"DRE.ENF!BF63","v":15801},{"$f":"DRE.ENF!BG63","v":5065},{"$f":"DRE.ENF!BH63","v":758},{"$f":"DRE.ENF!BI63","v":6903},{"$f":"DRE.ENF!BJ63","v":4696},{"$f":"DRE.ENF!BK63","v":17422},{"$f":"DRE.ENF!BL63","v":5212},{"$f":"DRE.ENF!BM63","v":1899},{"$f":"DRE.ENF!BN63","v":5075}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.ENF!C64","v":-3156},{"$f":"DRE.ENF!D64","v":-419},{"$f":"DRE.ENF!E64","v":-658},{"$f":"DRE.ENF!F64","v":-40},{"$f":"DRE.ENF!G64","v":-760},{"$f":"DRE.ENF!H64","v":-1877},{"$f":"DRE.ENF!I64","v":-409},{"$f":"DRE.ENF!J64","v":-109},{"$f":"DRE.ENF!K64","v":-1149},{"$f":"DRE.ENF!L64","v":-1183},{"$f":"DRE.ENF!M64","v":-2850},{"$f":"DRE.ENF!N64","v":-455},{"$f":"DRE.ENF!O64","v":-948},{"$f":"DRE.ENF!P64","v":-358},{"$f":"DRE.ENF!Q64","v":-5278},{"$f":"DRE.ENF!R64","v":-7039},{"$f":"DRE.ENF!S64","v":-693},{"$f":"DRE.ENF!T64","v":-203},{"$f":"DRE.ENF!U64","v":-2110},{"$f":"DRE.ENF!V64","v":-190},{"$f":"DRE.ENF!W64","v":-3196},{"$f":"DRE.ENF!X64","v":-886},{"$f":"DRE.ENF!Y64","v":92},{"$f":"DRE.ENF!Z64","v":147},{"$f":"DRE.ENF!AA64","v":-205},{"$f":"DRE.ENF!AB64","v":-852},{"$f":"DRE.ENF!AC64","v":-797},{"$f":"DRE.ENF!AD64","v":-1166},{"$f":"DRE.ENF!AE64","v":-1295},{"$f":"DRE.ENF!AF64","v":68},{"$f":"DRE.ENF!AG64","v":-3190},{"$f":"DRE.ENF!AH64","v":-77},{"$f":"DRE.ENF!AI64","v":-6},{"$f":"DRE.ENF!AJ64","v":854},{"$f":"DRE.ENF!AK64","v":178},{"$f":"DRE.ENF!AL64","v":949},{"$f":"DRE.ENF!AM64","v":-27.4},{"$f":"DRE.ENF!AN64","v":550},{"$f":"DRE.ENF!AO64","v":62},{"$f":"DRE.ENF!AP64","v":-105},{"$f":"DRE.ENF!AQ64","v":479.6},{"$f":"DRE.ENF!AR64","v":-1646},{"$f":"DRE.ENF!AS64","v":-224},{"$f":"DRE.ENF!AT64","v":-1600},{"$f":"DRE.ENF!AU64","v":141},{"$f":"DRE.ENF!AV64","v":-3329},{"$f":"DRE.ENF!AW64","v":-2505},{"$f":"DRE.ENF!AX64","v":-1097},{"$f":"DRE.ENF!AY64","v":-1315},{"$f":"DRE.ENF!AZ64","v":-1274},{"$f":"DRE.ENF!BA64","v":-6191},{"$f":"DRE.ENF!BB64","v":-1569},{"$f":"DRE.ENF!BC64","v":-798},{"$f":"DRE.ENF!BD64","v":-1408},{"$f":"DRE.ENF!BE64","v":-1251},{"$f":"DRE.ENF!BF64","v":-5026},{"$f":"DRE.ENF!BG64","v":-1736},{"$f":"DRE.ENF!BH64","v":99},{"$f":"DRE.ENF!BI64","v":-2020},{"$f":"DRE.ENF!BJ64","v":-2345},{"$f":"DRE.ENF!BK64","v":-6002},{"$f":"DRE.ENF!BL64","v":-1731},{"$f":"DRE.ENF!BM64","v":-661},{"$f":"DRE.ENF!BN64","v":-1275}]
[null,"Discontinued Operations",{"$f":"DRE.ENF!C65","v":0},{"$f":"DRE.ENF!D65","v":0},{"$f":"DRE.ENF!E65","v":0},{"$f":"DRE.ENF!F65","v":0},{"$f":"DRE.ENF!G65","v":0},{"$f":"DRE.ENF!H65","v":0},{"$f":"DRE.ENF!I65","v":0},{"$f":"DRE.ENF!J65","v":0},{"$f":"DRE.ENF!K65","v":0},{"$f":"DRE.ENF!L65","v":0},{"$f":"DRE.ENF!M65","v":0},{"$f":"DRE.ENF!N65","v":0},{"$f":"DRE.ENF!O65","v":0},{"$f":"DRE.ENF!P65","v":0},{"$f":"DRE.ENF!Q65","v":0},{"$f":"DRE.ENF!R65","v":0},{"$f":"DRE.ENF!S65","v":0},{"$f":"DRE.ENF!T65","v":0},{"$f":"DRE.ENF!U65","v":0},{"$f":"DRE.ENF!V65","v":0},{"$f":"DRE.ENF!W65","v":0},{"$f":"DRE.ENF!X65","v":0},{"$f":"DRE.ENF!Y65","v":0},{"$f":"DRE.ENF!Z65","v":0},{"$f":"DRE.ENF!AA65","v":0},{"$f":"DRE.ENF!AB65","v":0},{"$f":"DRE.ENF!AC65","v":0},{"$f":"DRE.ENF!AD65","v":0},{"$f":"DRE.ENF!AE65","v":0},{"$f":"DRE.ENF!AF65","v":0},{"$f":"DRE.ENF!AG65","v":0},{"$f":"DRE.ENF!AH65","v":0},{"$f":"DRE.ENF!AI65","v":0},{"$f":"DRE.ENF!AJ65","v":0},{"$f":"DRE.ENF!AK65","v":0},{"$f":"DRE.ENF!AL65","v":0},{"$f":"DRE.ENF!AM65","v":0},{"$f":"DRE.ENF!AN65","v":0},{"$f":"DRE.ENF!AO65","v":0},{"$f":"DRE.ENF!AP65","v":0},{"$f":"DRE.ENF!AQ65","v":0},{"$f":"DRE.ENF!AR65","v":0},{"$f":"DRE.ENF!AS65","v":0},{"$f":"DRE.ENF!AT65","v":0},{"$f":"DRE.ENF!AU65","v":0},{"$f":"DRE.ENF!AV65","v":0},{"$f":"DRE.ENF!AW65","v":0},{"$f":"DRE.ENF!AX65","v":0},{"$f":"DRE.ENF!AY65","v":0},{"$f":"DRE.ENF!AZ65","v":0},{"$f":"DRE.ENF!BA65","v":0},{"$f":"DRE.ENF!BB65","v":0},{"$f":"DRE.ENF!BC65","v":0},{"$f":"DRE.ENF!BD65","v":0},{"$f":"DRE.ENF!BE65","v":0},{"$f":"DRE.ENF!BF65","v":0},{"$f":"DRE.ENF!BG65","v":0},{"$f":"DRE.ENF!BH65","v":0},{"$f":"DRE.ENF!BI65","v":0},{"$f":"DRE.ENF!BJ65","v":0},{"$f":"DRE.ENF!BK65","v":0},{"$f":"DRE.ENF!BL65","v":0},{"$f":"DRE.ENF!BM65","v":0},{"$f":"DRE.ENF!BN65","v":0}]
[null,"Net Income",{"$f":"DRE.ENF!C66","v":9884},{"$f":"DRE.ENF!D66","v":1685},{"$f":"DRE.ENF!E66","v":1976},{"$f":"DRE.ENF!F66","v":3816},{"$f":"DRE.ENF!G66","v":2270},{"$f":"DRE.ENF!H66","v":9747},{"$f":"DRE.ENF!I66","v":1011},{"$f":"DRE.ENF!J66","v":337},{"$f":"DRE.ENF!K66","v":2487},{"$f":"DRE.ENF!L66","v":2300},{"$f":"DRE.ENF!M66","v":6135},{"$f":"DRE.ENF!N66","v":1115},{"$f":"DRE.ENF!O66","v":1932},{"$f":"DRE.ENF!P66","v":895},{"$f":"DRE.ENF!Q66","v":10089},{"$f":"DRE.ENF!R66","v":14031},{"$f":"DRE.ENF!S66","v":1601},{"$f":"DRE.ENF!T66","v":874},{"$f":"DRE.ENF!U66","v":4296},{"$f":"DRE.ENF!V66","v":96},{"$f":"DRE.ENF!W66","v":6867},{"$f":"DRE.ENF!X66","v":2112},{"$f":"DRE.ENF!Y66","v":-137},{"$f":"DRE.ENF!Z66","v":-147},{"$f":"DRE.ENF!AA66","v":437},{"$f":"DRE.ENF!AB66","v":2265},{"$f":"DRE.ENF!AC66","v":1829},{"$f":"DRE.ENF!AD66","v":2496},{"$f":"DRE.ENF!AE66","v":2885},{"$f":"DRE.ENF!AF66","v":-1395.3967399999965},{"$f":"DRE.ENF!AG66","v":5814.6032600000035},{"$f":"DRE.ENF!AH66","v":300.37367999999913},{"$f":"DRE.ENF!AI66","v":103},{"$f":"DRE.ENF!AJ66","v":-1707},{"$f":"DRE.ENF!AK66","v":-2001.2754899999964},{"$f":"DRE.ENF!AL66","v":-3304.9018100000103},{"$f":"DRE.ENF!AM66","v":-66},{"$f":"DRE.ENF!AN66","v":-1075.4717799999926},{"$f":"DRE.ENF!AO66","v":-134},{"$f":"DRE.ENF!AP66","v":6700.0655800000004},{"$f":"DRE.ENF!AQ66","v":5423.5252499999642},{"$f":"DRE.ENF!AR66","v":3216},{"$f":"DRE.ENF!AS66","v":254},{"$f":"DRE.ENF!AT66","v":3882},{"$f":"DRE.ENF!AU66","v":2001.1000000000058},{"$f":"DRE.ENF!AV66","v":9352.0999999999767},{"$f":"DRE.ENF!AW66","v":4904.2213800000027},{"$f":"DRE.ENF!AX66","v":2368.7861399999965},{"$f":"DRE.ENF!AY66","v":3100.3723599999939},{"$f":"DRE.ENF!AZ66","v":2657.821849999993},{"$f":"DRE.ENF!BA66","v":13031.201729999972},{"$f":"DRE.ENF!BB66","v":2988},{"$f":"DRE.ENF!BC66","v":1751},{"$f":"DRE.ENF!BD66","v":3649},{"$f":"DRE.ENF!BE66","v":2387},{"$f":"DRE.ENF!BF66","v":10775},{"$f":"DRE.ENF!BG66","v":3329},{"$f":"DRE.ENF!BH66","v":857},{"$f":"DRE.ENF!BI66","v":4883},{"$f":"DRE.ENF!BJ66","v":2351},{"$f":"DRE.ENF!BK66","v":11420},{"$f":"DRE.ENF!BL66","v":3481},{"$f":"DRE.ENF!BM66","v":1238},{"$f":"DRE.ENF!BN66","v":3800}]
[null,"Controlling Shareholders",{"$f":"DRE.ENF!C67","v":0},{"$f":"DRE.ENF!D67","v":0},{"$f":"DRE.ENF!E67","v":0},{"$f":"DRE.ENF!F67","v":0},{"$f":"DRE.ENF!G67","v":0},{"$f":"DRE.ENF!H67","v":0},{"$f":"DRE.ENF!I67","v":0},{"$f":"DRE.ENF!J67","v":0},{"$f":"DRE.ENF!K67","v":0},{"$f":"DRE.ENF!L67","v":0},{"$f":"DRE.ENF!M67","v":0},{"$f":"DRE.ENF!N67","v":0},{"$f":"DRE.ENF!O67","v":0},{"$f":"DRE.ENF!P67","v":0},{"$f":"DRE.ENF!Q67","v":0},{"$f":"DRE.ENF!R67","v":0},{"$f":"DRE.ENF!S67","v":0},{"$f":"DRE.ENF!T67","v":0},{"$f":"DRE.ENF!U67","v":0},{"$f":"DRE.ENF!V67","v":0},{"$f":"DRE.ENF!W67","v":0},{"$f":"DRE.ENF!X67","v":0},{"$f":"DRE.ENF!Y67","v":0},{"$f":"DRE.ENF!Z67","v":0},{"$f":"DRE.ENF!AA67","v":0},{"$f":"DRE.ENF!AB67","v":0},{"$f":"DRE.ENF!AC67","v":0},{"$f":"DRE.ENF!AD67","v":0},{"$f":"DRE.ENF!AE67","v":0},{"$f":"DRE.ENF!AF67","v":0},{"$f":"DRE.ENF!AG67","v":0},{"$f":"DRE.ENF!AH67","v":0},{"$f":"DRE.ENF!AI67","v":0},{"$f":"DRE.ENF!AJ67","v":0},{"$f":"DRE.ENF!AK67","v":0},{"$f":"DRE.ENF!AL67","v":0},{"$f":"DRE.ENF!AM67","v":0},{"$f":"DRE.ENF!AN67","v":0},{"$f":"DRE.ENF!AO67","v":0},{"$f":"DRE.ENF!AP67","v":0},{"$f":"DRE.ENF!AQ67","v":0},{"$f":"DRE.ENF!AR67","v":0},{"$f":"DRE.ENF!AS67","v":0},{"$f":"DRE.ENF!AT67","v":0},{"$f":"DRE.ENF!AU67","v":0},{"$f":"DRE.ENF!AV67","v":0},{"$f":"DRE.ENF!AW67","v":0},{"$f":"DRE.ENF!AX67","v":0},{"$f":"DRE.ENF!AY67","v":0},{"$f":"DRE.ENF!AZ67","v":0},{"$f":"DRE.ENF!BA67","v":0},{"$f":"DRE.ENF!BB67","v":0},{"$f":"DRE.ENF!BC67","v":0},{"$f":"DRE.ENF!BD67","v":0},{"$f":"DRE.ENF!BE67","v":0},{"$f":"DRE.ENF!BF67","v":0},{"$f":"DRE.ENF!BG67","v":0},{"$f":"DRE.ENF!BH67","v":0},{"$f":"DRE.ENF!BI67","v":0},{"$f":"DRE.ENF!BJ67","v":0},{"$f":"DRE.ENF!BK67","v":0},{"$f":"DRE.ENF!BL67","v":0},{"$f":"DRE.ENF!BM67","v":0},{"$f":"DRE.ENF!BN67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.ENF!C68","v":0},{"$f":"DRE.ENF!D68","v":0},{"$f":"DRE.ENF!E68","v":0},{"$f":"DRE.ENF!F68","v":0},{"$f":"DRE.ENF!G68","v":0},{"$f":"DRE.ENF!H68","v":0},{"$f":"DRE.ENF!I68","v":0},{"$f":"DRE.ENF!J68","v":0},{"$f":"DRE.ENF!K68","v":0},{"$f":"DRE.ENF!L68","v":0},{"$f":"DRE.ENF!M68","v":0},{"$f":"DRE.ENF!N68","v":0},{"$f":"DRE.ENF!O68","v":0},{"$f":"DRE.ENF!P68","v":0},{"$f":"DRE.ENF!Q68","v":0},{"$f":"DRE.ENF!R68","v":0},{"$f":"DRE.ENF!S68","v":0},{"$f":"DRE.ENF!T68","v":0},{"$f":"DRE.ENF!U68","v":0},{"$f":"DRE.ENF!V68","v":0},{"$f":"DRE.ENF!W68","v":0},{"$f":"DRE.ENF!X68","v":0},{"$f":"DRE.ENF!Y68","v":0},{"$f":"DRE.ENF!Z68","v":0},{"$f":"DRE.ENF!AA68","v":0},{"$f":"DRE.ENF!AB68","v":0},{"$f":"DRE.ENF!AC68","v":0},{"$f":"DRE.ENF!AD68","v":0},{"$f":"DRE.ENF!AE68","v":0},{"$f":"DRE.ENF!AF68","v":0},{"$f":"DRE.ENF!AG68","v":0},{"$f":"DRE.ENF!AH68","v":0},{"$f":"DRE.ENF!AI68","v":0},{"$f":"DRE.ENF!AJ68","v":0},{"$f":"DRE.ENF!AK68","v":0},{"$f":"DRE.ENF!AL68","v":0},{"$f":"DRE.ENF!AM68","v":0},{"$f":"DRE.ENF!AN68","v":0},{"$f":"DRE.ENF!AO68","v":0},{"$f":"DRE.ENF!AP68","v":0},{"$f":"DRE.ENF!AQ68","v":0},{"$f":"DRE.ENF!AR68","v":0},{"$f":"DRE.ENF!AS68","v":0},{"$f":"DRE.ENF!AT68","v":0},{"$f":"DRE.ENF!AU68","v":0},{"$f":"DRE.ENF!AV68","v":0},{"$f":"DRE.ENF!AW68","v":0},{"$f":"DRE.ENF!AX68","v":0},{"$f":"DRE.ENF!AY68","v":0},{"$f":"DRE.ENF!AZ68","v":0},{"$f":"DRE.ENF!BA68","v":0},{"$f":"DRE.ENF!BB68","v":0},{"$f":"DRE.ENF!BC68","v":0},{"$f":"DRE.ENF!BD68","v":0},{"$f":"DRE.ENF!BE68","v":0},{"$f":"DRE.ENF!BF68","v":0},{"$f":"DRE.ENF!BG68","v":0},{"$f":"DRE.ENF!BH68","v":0},{"$f":"DRE.ENF!BI68","v":0},{"$f":"DRE.ENF!BJ68","v":0},{"$f":"DRE.ENF!BK68","v":0},{"$f":"DRE.ENF!BL68","v":0},{"$f":"DRE.ENF!BM68","v":0},{"$f":"DRE.ENF!BN68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.ENF!C69","v":738.32822887876296},{"$f":"DRE.ENF!D69","v":125.86837977142002},{"$f":"DRE.ENF!E69","v":147.60588630761185},{"$f":"DRE.ENF!F69","v":285.05266303129901},{"$f":"DRE.ENF!G69","v":169.56749084933145},{"$f":"DRE.ENF!H69","v":728.09441995966233},{"$f":"DRE.ENF!I69","v":75.521027862852023},{"$f":"DRE.ENF!J69","v":25.173675954284008},{"$f":"DRE.ENF!K69","v":185.7772465825054},{"$f":"DRE.ENF!L69","v":171.80847090460895},{"$f":"DRE.ENF!M69","v":458.28042130425035},{"$f":"DRE.ENF!N69","v":83.289758721147379},{"$f":"DRE.ENF!O69","v":144.31911555987151},{"$f":"DRE.ENF!P69","v":66.855904982445651},{"$f":"DRE.ENF!Q69","v":753.6415925898259},{"$f":"DRE.ENF!R69","v":1048.1063718532905},{"$f":"DRE.ENF!S69","v":119.59363561664301},{"$f":"DRE.ENF!T69","v":65.287218943751398},{"$f":"DRE.ENF!U69","v":320.90834391573912},{"$f":"DRE.ENF!V69","v":5.8913777232279836},{"$f":"DRE.ENF!W69","v":421.41761276465166},{"$f":"DRE.ENF!X69","v":129.61030991101563},{"$f":"DRE.ENF!Y69","v":-8.407486959189935},{"$f":"DRE.ENF!Z69","v":-9.0211721386928492},{"$f":"DRE.ENF!AA69","v":26.818042344277384},{"$f":"DRE.ENF!AB69","v":138.99969315741023},{"$f":"DRE.ENF!AC69","v":112.24301933108315},{"$f":"DRE.ENF!AD69","v":153.17582080392756},{"$f":"DRE.ENF!AE69","v":177.04817428659095},{"$f":"DRE.ENF!AF69","v":-85.633429886468022},{"$f":"DRE.ENF!AG69","v":356.83358453513364},{"$f":"DRE.ENF!AH69","v":18.475888309297275},{"$f":"DRE.ENF!AI69","v":4.0972082747539664},{"$f":"DRE.ENF!AJ69","v":-56.680834108115285},{"$f":"DRE.ENF!AK69","v":-66.365897861601795},{"$f":"DRE.ENF!AL69","v":-109.66299574976753},{"$f":"DRE.ENF!AM69","v":-2.1915260990835437},{"$f":"DRE.ENF!AN69","v":-35.710976889360893},{"$f":"DRE.ENF!AO69","v":-4.449462079957498},{"$f":"DRE.ENF!AP69","v":222.47528157789881},{"$f":"DRE.ENF!AQ69","v":180.08783536990185},{"$f":"DRE.ENF!AR69","v":106.78708991897994},{"$f":"DRE.ENF!AS69","v":8.4340549873821224},{"$f":"DRE.ENF!AT69","v":128.90158055518663},{"$f":"DRE.ENF!AU69","v":66.446407225395333},{"$f":"DRE.ENF!AV69","v":310.53592774604783},{"$f":"DRE.ENF!AW69","v":162.84438105990179},{"$f":"DRE.ENF!AX69","v":78.655403772081172},{"$f":"DRE.ENF!AY69","v":102.94768096692768},{"$f":"DRE.ENF!AZ69","v":88.252817439234732},{"$f":"DRE.ENF!BA69","v":432.70028323814489},{"$f":"DRE.ENF!BB69","v":99.216363394873156},{"$f":"DRE.ENF!BC69","v":58.14185150750432},{"$f":"DRE.ENF!BD69","v":121.16482932660379},{"$f":"DRE.ENF!BE69","v":79.260193916854831},{"$f":"DRE.ENF!BF69","v":357.78323814583609},{"$f":"DRE.ENF!BG69","v":110.53924824013814},{"$f":"DRE.ENF!BH69","v":28.456634347190864},{"$f":"DRE.ENF!BI69","v":162.13972639128701},{"$f":"DRE.ENF!BJ69","v":78.064816044627435},{"$f":"DRE.ENF!BK69","v":379.20042502324344},{"$f":"DRE.ENF!BL69","v":115.58639925620932},{"$f":"DRE.ENF!BM69","v":41.107716828264046},{"$f":"DRE.ENF!BN69","v":126.17877540177979}]
[null,"EBITDA per Share",{"$f":"DRE.ENF!C70","v":1297.9756480167325},{"$f":"DRE.ENF!D70","v":322.55172928960928},{"$f":"DRE.ENF!E70","v":350.33988197505039},{"$f":"DRE.ENF!F70","v":445.9550310002241},{"$f":"DRE.ENF!G70","v":386.27026219466643},{"$f":"DRE.ENF!H70","v":1505.1169044595504},{"$f":"DRE.ENF!I70","v":223.50041084634347},{"$f":"DRE.ENF!J70","v":91.581384925674158},{"$f":"DRE.ENF!K70","v":361.39538358108609},{"$f":"DRE.ENF!L70","v":392.7691043549712},{"$f":"DRE.ENF!M70","v":1069.246283708075},{"$f":"DRE.ENF!N70","v":248.59938746545154},{"$f":"DRE.ENF!O70","v":377.6051393142601},{"$f":"DRE.ENF!P70","v":177.33622170762681},{"$f":"DRE.ENF!Q70","v":-14.491671024127884},{"$f":"DRE.ENF!R70","v":789.04907746321055},{"$f":"DRE.ENF!S70","v":271.53208336445806},{"$f":"DRE.ENF!T70","v":233.65952043026817},{"$f":"DRE.ENF!U70","v":492.64211548517216},{"$f":"DRE.ENF!V70","v":138.87695612150966},{"$f":"DRE.ENF!W70","v":958.6376189015034},{"$f":"DRE.ENF!X70","v":170.35900583000918},{"$f":"DRE.ENF!Y70","v":99.969315741024843},{"$f":"DRE.ENF!Z70","v":224.42467014421598},{"$f":"DRE.ENF!AA70","v":199.93863148204969},{"$f":"DRE.ENF!AB70","v":694.69162319729969},{"$f":"DRE.ENF!AC70","v":308.80638232586682},{"$f":"DRE.ENF!AD70","v":285.54771402270632},{"$f":"DRE.ENF!AE70","v":635.83921448297019},{"$f":"DRE.ENF!AF70","v":91.107901810371487},{"$f":"DRE.ENF!AG70","v":1321.3012126419148},{"$f":"DRE.ENF!AH70","v":147.03896900889842},{"$f":"DRE.ENF!AI70","v":243.10102430206868},{"$f":"DRE.ENF!AJ70","v":99.216363394873156},{"$f":"DRE.ENF!AK70","v":61.063886306282377},{"$f":"DRE.ENF!AL70","v":440.79559038384912},{"$f":"DRE.ENF!AM70","v":91.055304489308313},{"$f":"DRE.ENF!AN70","v":59.340382852968723},{"$f":"DRE.ENF!AO70","v":163.66715367246647},{"$f":"DRE.ENF!AP70","v":207.1072901447736},{"$f":"DRE.ENF!AQ70","v":521.13692621862026},{"$f":"DRE.ENF!AR70","v":273.17704874485321},{"$f":"DRE.ENF!AS70","v":120.69996015407092},{"$f":"DRE.ENF!AT70","v":282.54084207730108},{"$f":"DRE.ENF!AU70","v":161.04728383583497},{"$f":"DRE.ENF!AV70","v":837.43192987116402},{"$f":"DRE.ENF!AW70","v":304.06499468720955},{"$f":"DRE.ENF!AX70","v":251.78596559968113},{"$f":"DRE.ENF!AY70","v":271.23032142382766},{"$f":"DRE.ENF!AZ70","v":209.8825159383714},{"$f":"DRE.ENF!BA70","v":1036.9637976490892},{"$f":"DRE.ENF!BB70","v":268.72758666489574},{"$f":"DRE.ENF!BC70","v":200.88989241599151},{"$f":"DRE.ENF!BD70","v":273.44268827201489},{"$f":"DRE.ENF!BE70","v":271.84885110904503},{"$f":"DRE.ENF!BF70","v":1014.9090184619472},{"$f":"DRE.ENF!BG70","v":291.60579094169213},{"$f":"DRE.ENF!BH70","v":156.16283703015009},{"$f":"DRE.ENF!BI70","v":359.5763049541772},{"$f":"DRE.ENF!BJ70","v":298.04754947536196},{"$f":"DRE.ENF!BK70","v":1105.3924824013814},{"$f":"DRE.ENF!BL70","v":287.05671403904904},{"$f":"DRE.ENF!BM70","v":206.23588790011954},{"$f":"DRE.ENF!BN70","v":341.8116615752424}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE62--4424","v":0},null,null,null,null,0]

{"sheet":"DRE.ENF","index":85,"n_rows":71,"n_cols":66,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Nova Friburgo"]
[]
[null,"Demonstrações de Resultados - IFRS (R$ mil)",2009,"1T10","2T10","3T10","4T10",2010,"1T11","2T11","3T11","4T11",2011,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22"]
[null,"Residencial",62053,15946,16325,17219,16786,{"$f":"SUM(D5:G5)","v":66276},15080,16428,19257,18781,69546,17797,18937,17691,17351,71776,15012,14967,17259,17122,64360,16830,17209,20385,22053,76477,22582,27588,29717,29215,109102,29570,27429,29278,28339,114616,28903.640169999999,29513,29774,30083,118273.64017,28209,29712,34418,33455,125794,32470,32218,37007,36665,{"$f":"SUM(AW5:AZ5)","v":138360},35530,35482,38019,39290,{"$f":"SUM(BB5:BE5)","v":148321},38899,38859,43766,43981,{"$f":"SUM(BG5:BJ5)","v":165505},42899,38013,42108]
[null,"Industrial",22832,6002,6290,6420,5617,24329,4837,5444,6688,5850,22819,5241,5737,5760,5242,21980,4623,4987,5940,5482,21032,5245,5313,6049,6617,23224,7099,8133,8416,8559,32207,8012,7686,8672,7329,31699,7917.4077600000001,7876,6964,5894,28651.407760000002,5007,5425,6441,5690,22563,5167,5095,6153,5753,{"$f":"SUM(AW6:AZ6)","v":22168},4809,3916,5484,5843,{"$f":"SUM(BB6:BE6)","v":20052},5426,5418,6376,5974,{"$f":"SUM(BG6:BJ6)","v":23194},5333,4500,4158]
[null,"Comercial",25626,7015,6632,6698,7198,27543,6722,6771,7572,8038,29103,8074,8709,7115,8294,32192,7310,6643,7995,7795,29743,8377,8042,8734,10709,35862,11546,13338,13425,15623,53932,14924,12760,13431,13599,54714,14255.35411,13445,12583,13951,54234.35411,13418,13061,14813,15231,56523,15913,14594,15566,16842,62915,16308,11523,12907,16142,56880,16213,14878,16827,19027,66945,19174,16160,14463]
[null,"Rural",1165,332,278,359,304,1273,279,289,399,377,1344,372,344,391,369,1476,323,537,384,715,1959,541,520,432,1105,2598,691,743,1547,165,3146,836,756,918,772,3282,939.70747000000006,846,884,972,3641.7074700000003,805,835,1030,876,3546,976,909,1198,1107,4190,970,1043,1198,1134,4345,1182,1157,1402,1288,5029,1201,1004,1026]
[null,"Outras Classes",10529,2691,2703,2831,2899,11124,2750,2808,3216,3235,12009,3084,3125,3038,3093,12340,2845,2480,2842,3369,11536,3073,3059,4153,3923,14208,4094,5373,6156,5910,21533,5952.1,5284,5912.1,5234.1000000000004,22382,5171.8249999999998,5494,5376.9,5812.9,21855,5104,5254.9,6316.1,6335,23010,5938,5752,6498,6478,24666,6041,5693,5895,6189,23818,5834,5914,6692,7188,25628,7153,6048,5700]
[null,"Suprimento de energia elétrica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receitas de construção",7300,1436,1140,2421,2637,7634,2752,5511,5280,5108,18651,1944,2433,2723,3254,10354,1623,2054,2771,1817,8265,1754,1783,2295,2117,7949,1483,6255,7275,4401,19414,1475,1693,1706,1530,6404,1300.95255,1580,2338,1163,6381.95255,1547,1797,1006,2499,6849,2017,2387,2087,1946,8437,2276,4261,4262,5313,16112,1280,2089,2356,2645,8370,7621,4916,3752]
[null,"Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-118,-641,-690,1033,-416,257.99200000000002,-26,-752,750,230,740,-1372,1535,1381,2284,640,66,493,520,1719,-199,-513,461,889,638,812,-134,128,389,1195,296,-1031,878]
[null,"Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,760,773,954,1346,3832,1529.596,1548,2035,2320,7433,2295,3173,4435,3023,12926,3776,3938,3893,4254,15861,4139,4173,4692,5041,18045,4554,5299,5690,5571,21114,5873,6278,6012]
[null,"Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2271,3960,640,1025,3354,-1354.0740000000001,-6687,15,885,-7141,2954,2882,570,2379,8785,2113,3466,-444,-4405,730,-2313,2135,288,11,121,2215,-607,-421,263,1450,5363,-4226,-468]
[null,"Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,804,836,889,815,3343,845.41899999999998,1268,955,1286,4355,1034,1175,1013,1079,4301,1885,1332,1404,1349,5970,1273,2436,1480,1583,6772,1650,2075,1784,1476,6985,1902,1957,2270]
[null,"Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35,13,-551,8,-495,29,7,18,35,89,23,58,25,11,117,43,28,15,63,149,21,-13,36,117,161,133,109,831,240,1313,229,276,-144]
[null,"Outras receitas operacionais",8636,1906,2616,2625,3156,10303,1967,1934,2658,3231,9790,2067,2664,2857,2842,10430,2197,2085,2904,3000,10186,2564,2522,2584,671,8341,3139,4362,11956,125,19582,1068.2,932,957.2,932.2,3891,928.65499999999997,717.9,846,617,3109.9,854.1,959,916.1,1227.0999999999999,3956.1,901.22137999999995,1412.7861399999999,1020.37236,1331.82185,4666.2017299999998,871,828,884,955,3538,881,1660,1117,1334,4992,1303,1382,1428]
[null,"Receita Bruta",{"$f":"SUM(C5:C18)","v":138141},35328,35984,38573,38597,148482,34387,39185,45070,44620,163262,38579,41949,39575,40445,160548,33933,33753,40095,39300,147081,38384,38448,44632,47195,168659,50634,65792,78492,63998,258916,61047.299999999996,{"$f":"SUM(AI5:AI18)","v":61481},62116.299999999996,61962.299999999996,246606,60725.475059999997,55581.9,61036.9,63768.9,241113.96205999999,61990.1,62959.9,72518.200000000012,73186.100000000006,270654.09999999998,71839.221380000003,71197.786139999997,74890.372359999994,71903.821849999993,289831.20172999997,69726,70964,75606,82507,{"$f":"SUM(BF5:BF18)","v":298803},79079,76717,86548,{"$f":"SUM(BJ5:BJ18)","v":89376},331720,{"$f":"SUM(BL5:BL18)","v":98347},{"$f":"SUM(BM5:BM18)","v":75277},{"$f":"SUM(BN5:BN18)","v":81183}]
[null,"PIS/COFINS/ISS",-12132,-3142,-3235,-3584,-3117,-13078,-2940,-3138,-3816,-3566,-13460,-3412,-3683,-3358,-3535,-13988,-3017,-2961,-3574,-3538,-13090,-3401,-3418,-3943,-4252,-15014,-4642,-5479,-5703,-5532,-21356,-5546,-5581,-5690,3185,-13632,-5512.3571899999997,-4798.1386399999992,-5252,-5504,-21066.49583,-5541,-5574,-6220,-6321,-23656,-6434,-6234,-6521,-6376,-25565,-6327,-6155,-6562,-7019,-26063,-7010,-6050,-5045,-5079,-23184,-5518,-5566,-5851]
[null,"RGR",-975,-247,-246,-244,-151,-888,-244,-237,-255,-331,-1067,-335,-550,-139,-682,-1706,null,544,0,0,544,null,null,null,0,0,null,null,null,0,0,null,null,0,null,0,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,0,null,null,null,0,null,null,null,0,0,0,0,0]
[null,"ICMS",-31294,-8245,-8316,-8662,-8437,-33660,-7453,-8038,-9438,-9239,-34168,-8588,-8957,-8650,-8572,-34767,-7422,-7393,-8599,-8627,-32041,-8662,-8528,-9989,-9896,-37075,-11389,-13430,-14609,-14249,-53677,-14376,-13116,-14179,-21932,-63603,-14207.075720000003,-14980.49524,-14686,-15022,-58895.570960000005,-14129,-15042,-17305,-17056,-63532,-16824,-15638,-17498,-17762,-67722,-16958,-15988,-17616,-19331,-69893,-18914,-18593,-21050,-21321,-79878,-21026,-18671,-13722]
[null,"Outras (CCC, CDE, P&D e PEE)",-6465,-1577,-1861,-2158,-2158,-7754,-2201,-2219,-2374,-2451,-9245,-2370,-2401,-1974,-1901,-8646,-495,-1039,-382,-597,-2513,-628,-773,-815,-422,-2638,-4649,-11190,-12038,-5782,-33659,-5436,-5190,-5121,-5454,-21201,-4844,-5913.4652299999998,-5769,-6926,-23452.465230000002,-5115,-6015,-9379,-8358,-28867,-6120,-6570,-7400,-4802,-24892,-3585,-4694,-4871,-5825,-18975,-7439,-7287,-12646,-15059,-42431,-17550,1255,-8023]
[null,"Receita Líquida",87275,22117,22326,23925,24734,93102,21549,25553,29187,29033,105322,23874,26358,25454,25755,101441,22999,22904,27540,26538,99981,25693,25729,29885,32625,113932,29954,35693,46142,38435,150224,35689,37594,37127,37762,148172,36162.143680000008,29890.900890000004,35330,36316,137699.04456999997,37205,36329,39614,41451.100000000006,154599.09999999998,{"$f":"SUM(AW19:AW23)","v":42461.221380000003},42755.786139999997,43471.372359999994,42963.821849999993,171652.20172999997,42856,44127,46557,50332,{"$f":"SUM(BF19:BF23)","v":183872},45716,44787,47807,{"$f":"SUM(BJ19:BJ23)","v":47917},186227,{"$f":"SUM(BL19:BL23)","v":54253},{"$f":"SUM(BM19:BM23)","v":52295},{"$f":"SUM(BN19:BN23)","v":53587}]
[null,"Despesas não controláveis",-40038,-10810,-10323,-9878,-9653,-40664,-9588,-10750,-12336,-12037,-44711,-12317,-12334,-13401,-13107,-51159,-11482,-11107,-13609,-13535,-49733,-13943,-14118,-15836,-17115,-61012,-16185,-16442,-21126,-22036,-75789,-21975,-22661,-24224,-23965,-92825,-24072.85629,-21472.128099999998,-21927,-21712.015609999999,-89184,-21820,-25350,-24799,-25189,-97158,{"$f":"SUM(AW26:AW27)","v":-25966},-26719,-27412,-26953,-107050,-27156,-27161,-28693,-29457,{"$f":"SUM(BF26:BF27)","v":-112467},-29749,-31850,-29874,{"$f":"SUM(BJ26:BJ27)","v":-29992},-121465,{"$f":"SUM(BL26:BL27)","v":-31875},{"$f":"SUM(BM26:BM27)","v":-35372},{"$f":"SUM(BN26:BN27)","v":-33047}]
[null,"Energia Comprada",-28681,-7786,-7229,-6357,-6191,-27563,-6202,-7227,-9065,-8732,-31226,-8932,-9039,-9865,-9575,-37411,-9066,-9096,-11729,-11571,-41462,-11852,-12025,-13673,-14825,-52375,-13943,-14088,-17133,-18055,-63219,-18120,-18695,-19825,-19580,-76220,-20032.05932,-15821.310609999999,-16751,-16502.630069999999,-69107,-16771,-17575,-17595,-17879,-69820,-18497,-19065,-19713,-19331,-76606,-19387,-18175,-19855,-20570,-77987,-20519,-19794,-18981,-18996,-78290,-20621,-23317,-22168]
[null,"Transporte de Potência Elétrica",-11357,-3024,-3094,-3521,-3462,-13101,-3386,-3523,-3271,-3305,-13485,-3385,-3295,-3536,-3532,-13748,-2416,-2011,-1880,-1964,-8271,-2091,-2093,-2163,-2290,-8637,-2242,-2354,-3993,-3981,-12570,-3855,-3966,-4399,-4385,-16605,-4040.7969699999999,-5650.8174900000004,-5176,-5209.3855399999993,-20077,-5049,-7775,-7204,-7310,-27338,-7469,-7654,-7699,-7622,-30444,-7769,-8986,-8838,-8887,-34480,-9230,-12056,-10893,-10996,-43175,-11254,-12055,-10879]
[null,"PMSO",-22941,-6284,-6085,-5820,-7394,-25583,-6100,-7161,-6714,-7826,-27801,-6458,-6827,-6891,-8380,-28556,-6613,-6990,-6857,-8869,-29329,-7127,-8126,-7818,-9578,-32649,-7264,-8115,-7353,-10492,-33224,-9651,-7262,-8320,-9304,-34537,-7490.0658399999993,-5397.2003999999997,-5309,-6496.3022199999996,-24692.568460000002,-5795,-5263,-5435,-8064,-24557,{"$f":"SUM(AW29:AW33)","v":-5180},-5704,-5780,-7431,-24095,-4887,-5171,-5182,-6519,{"$f":"SUM(BF29:BF33)","v":-21759},-5437,-5766,-5414,{"$f":"SUM(BJ29:BJ33)","v":-6669},-23286,{"$f":"SUM(BL29:BL33)","v":-5515},{"$f":"SUM(BM29:BM33)","v":-5553},{"$f":"SUM(BN29:BN33)","v":-6412}]
[null,"Pessoal",-6892,-1640,-1747,-1542,-2552,-7481,-1556,-1968,-1668,-2455,-7647,-1704,-2144,-1970,-3191,-9009,-2027,-1981,-1910,-2850,-8768,-2072,-2689,-2155,-2959,-9875,-2017,-2178,-2025,-3143,-9363,-1978,-2106,-2083,-3216,-9383,-2305.5217200000002,-2293.1980000000003,-2028,-3455,-10081.719720000001,-2333,-2315,-2144,-2942,-9734,-2264,-2461,-2302,-3421,-10448,-2279,-2065,-1857,-3084,-9285,-2377,-2636,-2389,-2943,-10345,-1889,-2228,-2519]
[null,"Benefício pós-emprego",-69,-16,-27,-22,-374,-439,-22,-64,-43,-46,-175,-19,-26,-32,-62,-139,-41,-42,-43,-49,-175,-43,-68,-35,-32,-178,-36,-40,-53,-49,-178,-36,-35,-32,-25,-128,-24.897019999999998,-24.29419,-27,-30,-106.19121,-63,-59,-419,-602,-1143,-48,-47,-48,-35,-178,-41,-39,-40,-53,-173,-56,-55,-58,-62,-231,-70,-67,-69]
[null,"Material",-819,-180,-233,-280,-232,-925,-284,-433,-269,-315,-1301,-200,-248,-272,-250,-970,-195,-205,-282,-281,-963,-205,-201,-367,-336,-1109,-249,-274,-272,-303,-1098,-313,-282,-263,-247,-1105,-361.05823999999996,-307.31164999999999,-495,-382,-1545.3698899999999,-302,-362,-390,-521,-1575,-395,-339,-453,-496,-1683,-485,-365,-422,-456,-1728,-295,-584,-420,-454,-1753,-516,-509,-520]
[null,"Serviços de terceiros",-13231,-3657,-3680,-3435,-3716,-14488,-3702,-4205,-3960,-4432,-16299,-3926,-3871,-4132,-4114,-16043,-3794,-4252,-4068,-5124,-17238,-4265,-4576,-4387,-5071,-18299,-4339,-4954,-4642,-6201,-20136,-5351,-5554,-5526,-5230,-21661,-4117.5888599999998,-2064.8205799999996,-1978,-1986,-10146.409439999999,-2337,-2016,-2164,-3099,-9616,-2096,-2381,-2365,-3240,-10082,-1687,-2434,-2433,-2751,-9305,-2551,-2055,-2260,-2906,-9772,-2549,-2510,-2648]
[null,"Outras",-1930,-791,-398,-541,-520,-2250,-536,-491,-774,-578,-2379,-609,-538,-485,-763,-2395,-556,-510,-554,-565,-2185,-542,-592,-874,-1180,-3188,-623,-669,-361,-796,-2449,-1973,715,-416,-586,-2260,-681,-707.57598000000007,-781,-643.30222000000003,-2812.8782000000001,-760,-511,-318,-900,-2489,{"$f":"SUM(AW34:AW36)","v":-377},-476,-612,-239,-1704,-395,-268,-430,-175,{"$f":"SUM(BF34:BF36)","v":-1268},-158,-436,-287,{"$f":"SUM(BJ34:BJ36)","v":-304},-1185,{"$f":"SUM(BL34:BL36)","v":-491},{"$f":"SUM(BM34:BM36)","v":-239},{"$f":"SUM(BN34:BN36)","v":-656}]
[null,"Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31,-41,-17,-25.532089999999997,-114.53209,-67,-59,-22,-35,-183,-57,-171.34471000000002,-117,-27.302219999999998,-372.64693,-4,-9,-4,-2,-19,-3,-7,-7,-3,-20,-6,-3,-2,-1,-12,248,-3,-1,-4,240,-4,-5,-21]
[null,"Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22,-16,-22,-219,-279,-1204,974,-7,-125,-362,-14,-54.231269999999995,-29,-246,-343.23126999999999,-415,-100,-43,-453,-1011,-46,-37,-67,-34,-184,-44,-51,-15,-89,-199,-40,-39,-25,-5,-109,0,0,0]
[null,"Outros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-570,-612,-322,-551.46790999999985,-2055.4679099999998,-702,-200,-387,-426,-1715,-610,-482,-635,-370,-2097,-341,-402,-271,-445,-1459,-328,-432,-538,-202,-1500,-345,-214,-413,-85,-1057,-366,-394,-261,-295,-1316,-487,-234,-635]
[null,"Provisões/reversões",202,713,-12,129,-65,765,-138,361,118,-37,304,105,-93,-83,-80,-151,-492,472,227,-57,150,-66,-132,-232,61,-369,38,-124,113,144.60325999999998,171.60325999999998,-115,281,204,-528.50098000000003,-158.50098000000003,-131,738.14661999999976,69,-74.4390199999998,601.70759999999996,325,117,-62,86,465,{"$f":"SUM(AW38:AW39)","v":-65},-299,11,-102,-455,-348,-1312,-6,-356,{"$f":"SUM(BF38:BF39)","v":-2022},-294,-862,416,{"$f":"SUM(BJ38:BJ39)","v":-149},-889,{"$f":"SUM(BL38:BL39)","v":-681},{"$f":"SUM(BM38:BM39)","v":-271},{"$f":"SUM(BN38:BN39)","v":-207}]
[null,"Contingências",303,null,null,null,null,914,null,null,null,null,570,null,null,null,null,37,null,null,null,null,277,-23,-164,-148,184,-151,70,-87,-254,303,32,21,464,253,-177,561,-1,1006.4062299999998,88,-29.402629999999817,1064.0036,558,173,121,86,938,154,-18,85,-51,170,57,28,-5,209,289,2,39,-9,-21,11,-163,-45,-78]
[null,"Perdas esperadas de crédito de liquidação duvidosa",-101,null,null,null,null,-149,null,null,null,null,-266,null,null,null,null,-188,null,null,null,null,-127,-43,32,-84,-123,-218,-32,-37,367,-158.39674000000002,139.60325999999998,-136,-183,-49,-351.50098000000003,-719.50098000000003,-130,-268.25961000000001,-19,-45.036389999999983,-462.29599999999999,-233,-56,-183,0,-473,-219,-281,-74,-51,-625,-405,-1340,-1,-565,-2311,-296,-901,425,-128,-900,-518,-226,-129]
[null,"Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciação e amortização",-5294,-1390,-1414,-1422,-1613,-5839,-1103,-1089,-1044,-1049,-4285,-1075,-1084,-977,-1008,-4144,-1151,-1049,-1119,-1142,-4461,-1182,-1243,-1210,-1219,-4854,-1247,-1244,-1757,-1910,-6158,-1915,-1903,-1909,-2229,-7956,-1700,-1953.5667499999997,-2012,-2008.3127500000001,-7673.8795,-2014,-2012,-1999,-2014,-8039,-2076,-2093,-2097,-2104,-8370,-2127,-2079,-2107,-2372,-8685,-2286,-2290,-2307,-2311,-9194,-2280,-2308,-2376]
[null,"Custo de Construção",-7300,-1436,-1140,-2421,-2637,-7634,-2752,-5511,-5280,-5108,-18651,-1944,-2433,-2723,-3254,-10354,-1623,-2054,-2771,-1817,-8265,-1754,-1783,-2295,-2117,-7949,-1483,-6255,-7275,-4401,-19414,-1475,-1693,-1706,-1530,-6404,-1301,-1579.6240400000002,-2338,-1163,-6381.6240400000006,-1547,-1797,-1006,-2499,-6849,-2017,-2387,-2088,-1946,-8438,-2276,-4261,-4262,-5313,-16112,-1280,-2089,-2356,-2645,-8370,-7621,-4916,-3752]
[null,"Despesas Operacionais",-75371,-19207,-18974,-19412,-21362,-78955,-19681,-24150,-25256,-26057,-95144,-21689,-22771,-24075,-25829,-94364,-21361,-20728,-24129,-25420,-91638,-24072,-25402,-27391,-29968,-106833,-26141,-32180,-37398,-38694.396739999996,-134413.39674,-35131,-33238,-35955,-37556.500979999997,-141880.50098000001,-34694.922129999999,-29664.372669999997,-31517,-31454.069599999999,-127330.36440000001,-30851,-34305,-33301,-37680,-136138,{"$f":"AW37+AW28+AW25+AW42+AW41","v":-35304},-37202,-37366,-38536,-148408,-36794,-39984,-40250,-44017,-161045,-39046,-42857,-39535,{"$f":"BJ37+BJ28+BJ25+BJ42+BJ41","v":-41766},-163204,{"$f":"BL37+BL28+BL25+BL42+BL41","v":-47972},{"$f":"BM37+BM28+BM25+BM42+BM41","v":-48420},{"$f":"BN37+BN28+BN25+BN42+BN41","v":-45794}]
[null,"Outras receitas",268,43,3,101,53,200,42,255,257,435,989,130,554,473,266,1423,461,258,2824,167,3710,121,94,-215,441,441,76,145,104,338,663,27,82,90,225,424,198,202,34,270,704,94,64,143,224,525,102,112,142,109,465,26,518,399,216,1159,438,1171,569,1231,3409,571,562,499]
[null,"Outras despesas",-90,-25,-79,-66,133,-37,-21,-1521,-394,798,-1138,-62,-170,-455,-1394,-2081,385,-355,-759,-164,-893,-148,-35,168,-1059,-1074,-104,-249,-244,-504,-1101,-102,-289,-183,-785,-1359,-623,-595,-930,-903,-3052,-235,-465,54,-1159,-1805,-178,-176,-176,-320,-850,-122,-690,-578,-716,-2106,-612,-688,-319,-717,-2336,-487,-534,-374]
[null,"Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":12082},{"$f":"D24+D43+D44+D45","v":2928},3276,4548,3558,14310,1889,137,3794,4209,10029,2253,3971,1397,-1202,6419,2484,2079,5476,1121,11160,1594,386,2447,2039,6466,3785,3409,8604,-425.3967399999965,15372.603260000004,483,4149,1079,-354.50097999999707,5356.4990199999884,{"$f":"AM24+AM43+AM44+AM45","v":1042.2215500000093},-166.47177999999258,2917,4228.9304000000011,8020.6801699999633,6213,1623,6510,2836.1000000000058,17181.099999999977,7081.2213800000027,5489.7861399999965,6071.3723599999939,4216.821849999993,22859.201729999972,5966,3971,6128,5815,21880,6496,2413,8522,{"$f":"BJ24+BJ43+BJ44+BJ45","v":6665},24096,{"$f":"BL24+BL43+BL44+BL45","v":6365},{"$f":"BM24+BM43+BM44+BM45","v":3903},{"$f":"BN24+BN43+BN44+BN45","v":7918}]
[null,"Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":17376},4318,4690,5970,5171,20149,2992,1226,4838,5258,14314,3328,5055,2374,-194,10563,3635,3128,6595,2263,15621,2776,1629,3657,3258,11320,5032,4653,10361,1484.6032599999999,21530.603260000004,2398,6052,2988,1874.4990200000002,13312.499019999999,{"$f":"AM24+AM25+AM28+AM37+AM42+AM44+AM45","v":2742.2215500000093},1787.094970000006,4929,6237.2431500000021,15694.559669999966,8227,3635,{"$f":"AT24+AT25+AT28+AT37+AT42+AT44+AT45","v":8509},4850.1000000000058,25220.099999999977,{"$f":"AW24+AW25+AW28+AW37+AW42+AW44+AW45","v":9157.2213800000027},7582.7861399999965,8168.3723599999939,6320.821849999993,31229.201729999972,8093,6050,8235,8187,30565,8782,4703,10829,{"$f":"BJ24+BJ25+BJ28+BJ37+BJ42+BJ44+BJ45","v":8976},33290,{"$f":"BL24+BL25+BL28+BL37+BL42+BL44+BL45","v":8645},{"$f":"BM24+BM25+BM28+BM37+BM42+BM44+BM45","v":6211},{"$f":"BN24+BN25+BN28+BN37+BN42+BN44+BN45","v":10294}]
[null,"Resultado antes das receitas e despesas financeiras",12082,2928,3276,4548,3558,14310,1889,137,3794,4209,10029,2253,3971,1397,-1202,6419,2484,2079,5476,1121,11160,1594,386,2447,2039,6466,3785,3409,8604,-425.3967399999965,15372.603260000004,483,4149,1079,-354.50097999999707,5356.4990199999884,1042,-166.47177999999258,2917,4228.9304000000011,8020.6801699999633,6213,1623,6510,2836.1000000000058,17181.099999999977,{"$f":"AW46+AW47","v":7081.2213800000027},5489.7861399999965,6071.3723599999939,4216.821849999993,22859.201729999972,5966,3971,6128,5815,21880,6496,2413,8522,{"$f":"BJ46+BJ47","v":6665},24096,{"$f":"BL46+BL47","v":6365},{"$f":"BM46+BM47","v":3903},{"$f":"BN46+BN47","v":7918}]
[null,"Receitas financeiras",4597,758,1755,673,640,3826,608,1153,589,745,3095,579,622,530,16790,18521,500,1843,2640,1769,6752,2411,616,-19,1889,4897,2370,2983,-686,620,5287,995.44800999999995,2253,1186,2412.5519899999999,6847,1776,1738,1592,3293.1325699999998,8399.1325699999998,1564,1259,1363,1363,5549,{"$f":"SUM(AW51:AW54)","v":1377},702,1127,1762,4968,1031,810,612,618,{"$f":"SUM(BF51:BF54)","v":3071},589,12164,1510,{"$f":"SUM(BJ51:BJ54)","v":1901},16164,{"$f":"SUM(BL51:BL54)","v":2553},{"$f":"SUM(BM51:BM54)","v":2917},{"$f":"SUM(BN51:BN54)","v":3199}]
[null,"Receita de aplicações financeiras",2059,390,1380,281,249,1470,305,843,197,331,1069,193,241,103,16378,537,129,1502,2311,1423,637,236,253,207,268,964,427,639,437,342,1845,334.69789000000003,440,639.50332000000003,1086.3021100000001,2500.5033200000003,763,524,532,549.13058000000001,2368.13058,791,478,519,501,2289,487,450,343,407,1687,247,168,216,398,1029,375,564,657,920,2516,627,638,972]
[null,"Receitas de Multas por Atraso",1499,368,375,392,391,1526,303,310,392,414,1419,386,381,427,412,1606,371,341,329,346,1387,367,356,372,383,1478,369,499,1878,598,3344,574.75011999999992,644,620.67059999999992,583.24988000000008,2422.6705999999999,551,558,583,683.00198999999998,2375.0019899999998,666,546,759,757,2728,709,628,679,732,2748,698,613,340,147,1798,182,158,341,858,1539,863,873,801]
[null,"Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73,138,76,-105,182,74,0,0,989,1063,144,520,4,536,1204,0,179,44,0,257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras receitas financeiras",1039,null,null,null,null,830,null,null,null,null,607,null,null,null,null,16378,null,null,null,null,4728,1808,7,-598,1238,2455,1501,1707,-3077,-215,-84,12,1169,-74.173919999999953,-246,860.82608000000005,318,136,473,1525,2452,107,56,41,105,275,181,-376,105,623,533,86,29,56,73,244,32,11442,512,123,12109,1063,1406,1426]
[null,"Despesas financeiras",-3639,-1582,-2397,-1365,-1168,-6512,-1077,-844,-747,-1471,-4139,-1262,-1713,-674,-221,-3870,-690,-2845,-1710,-2604,-7849,-1007,-1231,-2722,-3286,-8246,-3529,-2730,-3738,-1658,-11655,-1101.0743300000008,-6293,-4826,-4237.3264999999992,-16457.400829999999,-2856.8900999999996,-3197,-4705,-716.99739,-11475.887489999999,-2915,-2404,-2391,-2339,-10049,{"$f":"SUM(AW56:AW61)","v":-1049},-2726,-2783,-2047,-8605,-2440,-2232,-1683,-2795,{"$f":"SUM(BF56:BF61)","v":-9150},-2020,-13819,-3129,{"$f":"SUM(BJ56:BJ61)","v":-3870},-22838,{"$f":"SUM(BL56:BL61)","v":-3706},{"$f":"SUM(BM56:BM61)","v":-4921},{"$f":"SUM(BN56:BN61)","v":-6042}]
[null,"Encargos de dívidas – juros",-3005,null,null,null,null,-2939,null,null,null,null,-3165,null,null,null,null,-2740,null,null,null,null,-3154,-797,-725,-729,-1236,-3487,-795,-810,-1158,-1204,-3967,-1078.7156399999999,-969,-998.90641000000005,-1154.2843600000001,-4200.9064099999996,-985.53981999999996,-1018,-963,-1033.0700699999998,-3999.6098899999997,-1632,-1329,-1309,-1315,-5585,-1329,-1312,-1309,-1184,-5134,-1127,-974,-1095,-1129,-4325,-1162,-1475,-1634,-2095,-6366,-2125,-2589,-2976]
[null,"Encargos de dívidas - Variação monetária/cambial",24,null,null,null,null,-208,null,null,null,null,-517,null,null,null,null,-2900,null,null,null,null,-5512,1465,1133,-4928,-2887,-5217,-11326,1762,-17877,1264,-26177,5560.7810900000004,5619,-754.0693500000001,-392.7810900000004,10032.93065,1489.6497200000003,-2375,2177,-2318.9273200000002,-1027.2775999999999,6,-6868,-1906,1690,-7078,-282,826,-4251,1707,-2000,-10503,-5,-1,-179,-10688,-261,-213,-259,-379,-1112,-264,-2198,-926]
[null,"Marcação a mercado derivativos e dívida",3676,null,null,null,null,0,null,null,null,null,-168,null,null,null,null,1351,null,null,null,null,-1520,531,89,-946,-543,-869,378,580,-172,-901,-115,-1411.7497099999998,-48,222,325,-912.74970999999982,247,188,-1303,1827,959,-489,-716,419,842,56,0,0,0,0,0,0,0,0,0,0,0,-58,-405,-371,-834,78,-207,44]
[null,"Instrumentos financeiros e gerenciamento de riscos",-253,null,null,null,null,0,null,null,null,null,165,null,null,null,null,1644,null,null,null,null,3974,-1800,-1307,4215,2263,3371,9309,-3548,15859,-2465,19155,-3402.7389500000008,-10164,-1258,-1577.2610499999992,-16402,-3027,1155,-3204,1468,-3608,-808,6493,1754,-1948,5491,1027,-1545,3544,-1765,1261,9699,0,0,0,9699,0,143,273,198,614,154,1723,-167]
[null,"Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-210,1,209,0,-41.651119999999999,-49,-71,-552,-713.65111999999999,93,-592,-29,-632,-1160,0,-46,-7,0,-70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras despesas financeiras",-4081,-1582,-2397,-1365,-1168,-3365,-1077,-844,-747,-1471,-454,-1262,-1713,-674,-221,-1225,-690,-2845,-1710,-2604,-1637,-406,-421,-334,-883,-2044,-1095,-504,-391,1439,-551,-727,-682,-1966.0242399999997,-886,-4261.0242399999997,-674,-555,-1383,-28,-2640,8,62,-1342,-1608,-2863,-465,-695,-767,-805,-2732,-509,-1253,-587,-1487,-3836,-597,-12216,-1104,-1223,-15140,-1549,-1650,-2017]
[null,"Resultado financeiro",958,-824,-642,-692,-528,-2686,-469,309,-158,-726,-1044,-683,-1091,-144,16569,14651,-190,-1002,930,-835,-1097,1404,-615,-2741,-1397,-3349,-1159,253,-4424,-1038,-6368,-105.62632000000087,-4040,-3640,-1824.7745099999993,-9610.4008299999987,-1080.8900999999996,-1459,-3113,2576.1351799999998,-3076.7549199999994,-1351,-1145,-1028,-976,-4500,{"$f":"AW55+AW50","v":328},-2024,-1656,-285,-3637,-1409,-1422,-1071,-2177,-6079,-1431,-1655,-1619,{"$f":"BJ55+BJ50","v":-1969},-6674,{"$f":"BL55+BL50","v":-1153},{"$f":"BM55+BM50","v":-2004},{"$f":"BN55+BN50","v":-2843}]
[null,"Resultado antes dos tributos",13040,2104,2634,3856,3030,11624,1420,446,3636,3483,8985,1570,2880,1253,15367,21070,2294,1077,6406,286,10063,2998,-229,-294,642,3117,2626,3662,4180,-1463.3967399999965,9004.6032600000035,377.37367999999913,109,-2561,-2179.2754899999964,-4253.9018100000103,-39,-1625.4717799999926,-196,6805.0655800000004,4943.9252499999639,4862,478,5482,1860.1000000000058,12681.099999999977,{"$f":"AW49+AW62","v":7409.2213800000027},3465.7861399999965,4415.3723599999939,3931.821849999993,19222.201729999972,4557,2549,5057,3638,15801,5065,758,6903,{"$f":"BJ49+BJ62","v":4696},17422,{"$f":"BL49+BL62","v":5212},{"$f":"BM49+BM62","v":1899},{"$f":"BN49+BN62","v":5075}]
[null,"Contribuição Social e imposto de renda",-3156,-419,-658,-40,-760,-1877,-409,-109,-1149,-1183,-2850,-455,-948,-358,-5278,-7039,-693,-203,-2110,-190,-3196,-886,92,147,-205,-852,-797,-1166,-1295,68,-3190,-77,-6,854,178,949,-27.4,550,62,-105,479.6,-1646,-224,-1600,141,-3329,-2505,-1097,-1315,-1274,-6191,-1569,-798,-1408,-1251,-5026,-1736,99,-2020,-2345,-6002,-1731,-661,-1275]
[null,"Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido consolidado do período",9884,1685,1976,3816,2270,9747,1011,337,2487,2300,6135,1115,1932,895,10089,14031,1601,874,4296,96,6867,2112,-137,-147,437,2265,1829,2496,2885,-1395.3967399999965,5814.6032600000035,300.37367999999913,103,-1707,-2001.2754899999964,-3304.9018100000103,-66,-1075.4717799999926,-134,6700.0655800000004,5423.5252499999642,3216,254,3882,{"$f":"AU63+AU64+AU65","v":2001.1000000000058},9352.0999999999767,4904.2213800000027,2368.7861399999965,3100.3723599999939,2657.821849999993,13031.201729999972,2988,1751,3649,2387,10775,3329,857,4883,{"$f":"BJ63+BJ64+BJ65","v":2351},11420,{"$f":"BL63+BL64+BL65","v":3481},{"$f":"BM63+BM64+BM65","v":1238},{"$f":"BN63+BN64+BN65","v":3800}]
[null,"Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro por ação  ",738.32822887876296,125.86837977142002,147.60588630761185,285.05266303129901,169.56749084933145,728.09441995966233,75.521027862852023,25.173675954284008,185.7772465825054,171.80847090460895,458.28042130425035,83.289758721147379,144.31911555987151,66.855904982445651,753.6415925898259,1048.1063718532905,119.59363561664301,65.287218943751398,320.90834391573912,5.8913777232279836,421.41761276465166,129.61030991101563,-8.407486959189935,-9.0211721386928492,26.818042344277384,138.99969315741023,112.24301933108315,153.17582080392756,177.04817428659095,-85.633429886468022,356.83358453513364,18.475888309297275,4.0972082747539664,-56.680834108115285,-66.365897861601795,-109.66299574976753,-2.1915260990835437,-35.710976889360893,-4.449462079957498,222.47528157789881,180.08783536990185,106.78708991897994,8.4340549873821224,128.90158055518663,66.446407225395333,310.53592774604783,162.84438105990179,78.655403772081172,102.94768096692768,88.252817439234732,432.70028323814489,99.216363394873156,58.14185150750432,121.16482932660379,79.260193916854831,357.78323814583609,110.53924824013814,28.456634347190864,162.13972639128701,78.064816044627435,379.20042502324344,115.58639925620932,41.107716828264046,126.17877540177979]
[null,"EBITDA por ação",1297.9756480167325,322.55172928960928,350.33988197505039,445.9550310002241,386.27026219466643,1505.1169044595504,223.50041084634347,91.581384925674158,361.39538358108609,392.7691043549712,1069.246283708075,248.59938746545154,377.6051393142601,177.33622170762681,-14.491671024127884,789.04907746321055,271.53208336445806,233.65952043026817,492.64211548517216,138.87695612150966,958.6376189015034,170.35900583000918,99.969315741024843,224.42467014421598,199.93863148204969,694.69162319729969,308.80638232586682,285.54771402270632,635.83921448297019,91.107901810371487,1321.3012126419148,147.03896900889842,243.10102430206868,99.216363394873156,61.063886306282377,440.79559038384912,91.055304489308313,59.340382852968723,163.66715367246647,207.1072901447736,521.13692621862026,273.17704874485321,120.69996015407092,282.54084207730108,161.04728383583497,837.43192987116402,304.06499468720955,251.78596559968113,271.23032142382766,209.8825159383714,1036.9637976490892,268.72758666489574,200.88989241599151,273.44268827201489,271.84885110904503,1014.9090184619472,291.60579094169213,156.16283703015009,359.5763049541772,298.04754947536196,1105.3924824013814,287.05671403904904,206.23588790011954,341.8116615752424]
[null,"(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE62--4424","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"30116/1000","v":30.116},30.116,null,null,null,{"$f":"30116/1000","v":30.116},null,null,null,null,{"$f":"30116/1000","v":30.116}]

{"sheet":"IS.ESE","index":86,"n_rows":72,"n_cols":78,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Sergipe"]
[]
[null,"Income Statement - IFRS (R$ thousand)",2009,"1Q10","2Q10","3Q10","4Q10",2010,"1Q11","2Q11","3Q11","4Q11",2011,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.ESE!C5","v":273979},{"$f":"DRE.ESE!D5","v":76881},{"$f":"DRE.ESE!E5","v":78635},{"$f":"DRE.ESE!F5","v":69898},{"$f":"DRE.ESE!G5","v":76858},{"$f":"DRE.ESE!H5","v":302272},{"$f":"DRE.ESE!I5","v":84274},{"$f":"DRE.ESE!J5","v":85604},{"$f":"DRE.ESE!K5","v":83753},{"$f":"DRE.ESE!L5","v":88043},{"$f":"DRE.ESE!M5","v":341674},{"$f":"DRE.ESE!N5","v":101330},{"$f":"DRE.ESE!O5","v":105153},{"$f":"DRE.ESE!P5","v":95853},{"$f":"DRE.ESE!Q5","v":97698},{"$f":"DRE.ESE!R5","v":400034},{"$f":"DRE.ESE!S5","v":104566},{"$f":"DRE.ESE!T5","v":100434},{"$f":"DRE.ESE!U5","v":88502},{"$f":"DRE.ESE!V5","v":89832},{"$f":"DRE.ESE!W5","v":383334},{"$f":"DRE.ESE!X5","v":112030},{"$f":"DRE.ESE!Y5","v":112085},{"$f":"DRE.ESE!Z5","v":104969},{"$f":"DRE.ESE!AA5","v":72114},{"$f":"DRE.ESE!AB5","v":401198},{"$f":"DRE.ESE!AC5","v":131169},{"$f":"DRE.ESE!AD5","v":161392},{"$f":"DRE.ESE!AE5","v":147042},{"$f":"DRE.ESE!AF5","v":145684},{"$f":"DRE.ESE!AG5","v":585287},{"$f":"DRE.ESE!AH5","v":163098},{"$f":"DRE.ESE!AI5","v":144679},{"$f":"DRE.ESE!AJ5","v":132411},{"$f":"DRE.ESE!AK5","v":143799},{"$f":"DRE.ESE!AL5","v":583987},{"$f":"DRE.ESE!AM5","v":158802},{"$f":"DRE.ESE!AN5","v":160886},{"$f":"DRE.ESE!AO5","v":141408},{"$f":"DRE.ESE!AP5","v":160567},{"$f":"DRE.ESE!AQ5","v":621663},{"$f":"DRE.ESE!AR5","v":169803},{"$f":"DRE.ESE!AS5","v":178257},{"$f":"DRE.ESE!AT5","v":173305},{"$f":"DRE.ESE!AU5","v":187173},{"$f":"DRE.ESE!AV5","v":708538},{"$f":"DRE.ESE!AW5","v":196906},{"$f":"DRE.ESE!AX5","v":202184},{"$f":"DRE.ESE!AY5","v":177512},{"$f":"DRE.ESE!AZ5","v":199585},{"$f":"DRE.ESE!BA5","v":776187},{"$f":"DRE.ESE!BB5","v":216628},{"$f":"DRE.ESE!BC5","v":185028},{"$f":"DRE.ESE!BD5","v":178423},{"$f":"DRE.ESE!BE5","v":206313},{"$f":"DRE.ESE!BF5","v":786392},{"$f":"DRE.ESE!BG5","v":214931},{"$f":"DRE.ESE!BH5","v":229872},{"$f":"DRE.ESE!BI5","v":231903},{"$f":"DRE.ESE!BJ5","v":262556},{"$f":"DRE.ESE!BK5","v":939262},{"$f":"DRE.ESE!BL5","v":285042},{"$f":"DRE.ESE!BM5","v":255088},{"$f":"DRE.ESE!BN5","v":201117},{"$f":"DRE.ESE!BO5","v":224678},{"$f":"DRE.ESE!BP5","v":965925},{"$f":"DRE.ESE!BQ5","v":245557},{"$f":"DRE.ESE!BR5","v":246169},{"$f":"DRE.ESE!BS5","v":225937},{"$f":"DRE.ESE!BT5","v":263908},{"$f":"DRE.ESE!BU5","v":981571},{"$f":"DRE.ESE!BV5","v":294310},{"$f":"DRE.ESE!BW5","v":288468},{"$f":"DRE.ESE!BX5","v":250510},{"$f":"DRE.ESE!BY5","v":296232},{"$f":"DRE.ESE!CA5","v":307239}]
[null,"Industrial",{"$f":"DRE.ESE!C6","v":99361},{"$f":"DRE.ESE!D6","v":23985},{"$f":"DRE.ESE!E6","v":23313},{"$f":"DRE.ESE!F6","v":23850},{"$f":"DRE.ESE!G6","v":23365},{"$f":"DRE.ESE!H6","v":94513},{"$f":"DRE.ESE!I6","v":23547},{"$f":"DRE.ESE!J6","v":26669},{"$f":"DRE.ESE!K6","v":29312},{"$f":"DRE.ESE!L6","v":29088},{"$f":"DRE.ESE!M6","v":108616},{"$f":"DRE.ESE!N6","v":27223},{"$f":"DRE.ESE!O6","v":30810},{"$f":"DRE.ESE!P6","v":23514},{"$f":"DRE.ESE!Q6","v":24513},{"$f":"DRE.ESE!R6","v":106060},{"$f":"DRE.ESE!S6","v":21715},{"$f":"DRE.ESE!T6","v":21678},{"$f":"DRE.ESE!U6","v":21330},{"$f":"DRE.ESE!V6","v":20676},{"$f":"DRE.ESE!W6","v":85399},{"$f":"DRE.ESE!X6","v":23351},{"$f":"DRE.ESE!Y6","v":24525},{"$f":"DRE.ESE!Z6","v":24705},{"$f":"DRE.ESE!AA6","v":25921},{"$f":"DRE.ESE!AB6","v":98502},{"$f":"DRE.ESE!AC6","v":29859},{"$f":"DRE.ESE!AD6","v":35548},{"$f":"DRE.ESE!AE6","v":36795},{"$f":"DRE.ESE!AF6","v":33104},{"$f":"DRE.ESE!AG6","v":135306},{"$f":"DRE.ESE!AH6","v":30137},{"$f":"DRE.ESE!AI6","v":26558},{"$f":"DRE.ESE!AJ6","v":25068},{"$f":"DRE.ESE!AK6","v":24652},{"$f":"DRE.ESE!AL6","v":106415},{"$f":"DRE.ESE!AM6","v":24715},{"$f":"DRE.ESE!AN6","v":25160},{"$f":"DRE.ESE!AO6","v":26362},{"$f":"DRE.ESE!AP6","v":28243},{"$f":"DRE.ESE!AQ6","v":104480},{"$f":"DRE.ESE!AR6","v":25390},{"$f":"DRE.ESE!AS6","v":26933},{"$f":"DRE.ESE!AT6","v":29741},{"$f":"DRE.ESE!AU6","v":28155},{"$f":"DRE.ESE!AV6","v":110219},{"$f":"DRE.ESE!AW6","v":25921},{"$f":"DRE.ESE!AX6","v":26930},{"$f":"DRE.ESE!AY6","v":29097},{"$f":"DRE.ESE!AZ6","v":28425},{"$f":"DRE.ESE!BA6","v":110373},{"$f":"DRE.ESE!BB6","v":25977},{"$f":"DRE.ESE!BC6","v":23894},{"$f":"DRE.ESE!BD6","v":25841},{"$f":"DRE.ESE!BE6","v":26607},{"$f":"DRE.ESE!BF6","v":102319},{"$f":"DRE.ESE!BG6","v":23814},{"$f":"DRE.ESE!BH6","v":27446},{"$f":"DRE.ESE!BI6","v":30896},{"$f":"DRE.ESE!BJ6","v":32421},{"$f":"DRE.ESE!BK6","v":114577},{"$f":"DRE.ESE!BL6","v":31801},{"$f":"DRE.ESE!BM6","v":27979},{"$f":"DRE.ESE!BN6","v":24425},{"$f":"DRE.ESE!BO6","v":25988},{"$f":"DRE.ESE!BP6","v":110193},{"$f":"DRE.ESE!BQ6","v":24148},{"$f":"DRE.ESE!BR6","v":24609},{"$f":"DRE.ESE!BS6","v":19113},{"$f":"DRE.ESE!BT6","v":19677},{"$f":"DRE.ESE!BU6","v":87547},{"$f":"DRE.ESE!BV6","v":19548},{"$f":"DRE.ESE!BW6","v":19753},{"$f":"DRE.ESE!BX6","v":18256},{"$f":"DRE.ESE!BY6","v":18537},{"$f":"DRE.ESE!CA6","v":16310}]
[null,"Commercial",{"$f":"DRE.ESE!C7","v":158887},{"$f":"DRE.ESE!D7","v":43488},{"$f":"DRE.ESE!E7","v":43739},{"$f":"DRE.ESE!F7","v":41179},{"$f":"DRE.ESE!G7","v":45000},{"$f":"DRE.ESE!H7","v":173406},{"$f":"DRE.ESE!I7","v":46573},{"$f":"DRE.ESE!J7","v":48564},{"$f":"DRE.ESE!K7","v":48009},{"$f":"DRE.ESE!L7","v":53617},{"$f":"DRE.ESE!M7","v":196763},{"$f":"DRE.ESE!N7","v":56665},{"$f":"DRE.ESE!O7","v":56740},{"$f":"DRE.ESE!P7","v":54081},{"$f":"DRE.ESE!Q7","v":54226},{"$f":"DRE.ESE!R7","v":221712},{"$f":"DRE.ESE!S7","v":56816},{"$f":"DRE.ESE!T7","v":55696},{"$f":"DRE.ESE!U7","v":49369},{"$f":"DRE.ESE!V7","v":51118},{"$f":"DRE.ESE!W7","v":212999},{"$f":"DRE.ESE!X7","v":60411},{"$f":"DRE.ESE!Y7","v":60664},{"$f":"DRE.ESE!Z7","v":47066},{"$f":"DRE.ESE!AA7","v":61182},{"$f":"DRE.ESE!AB7","v":229323},{"$f":"DRE.ESE!AC7","v":72608},{"$f":"DRE.ESE!AD7","v":86619},{"$f":"DRE.ESE!AE7","v":81962},{"$f":"DRE.ESE!AF7","v":82228},{"$f":"DRE.ESE!AG7","v":323417},{"$f":"DRE.ESE!AH7","v":84685},{"$f":"DRE.ESE!AI7","v":74206},{"$f":"DRE.ESE!AJ7","v":67652},{"$f":"DRE.ESE!AK7","v":74681},{"$f":"DRE.ESE!AL7","v":301224},{"$f":"DRE.ESE!AM7","v":78370},{"$f":"DRE.ESE!AN7","v":78458},{"$f":"DRE.ESE!AO7","v":73511},{"$f":"DRE.ESE!AP7","v":84251},{"$f":"DRE.ESE!AQ7","v":314590},{"$f":"DRE.ESE!AR7","v":84140},{"$f":"DRE.ESE!AS7","v":91414},{"$f":"DRE.ESE!AT7","v":93322},{"$f":"DRE.ESE!AU7","v":97378},{"$f":"DRE.ESE!AV7","v":366254},{"$f":"DRE.ESE!AW7","v":96788},{"$f":"DRE.ESE!AX7","v":99646},{"$f":"DRE.ESE!AY7","v":92421},{"$f":"DRE.ESE!AZ7","v":98797},{"$f":"DRE.ESE!BA7","v":387652},{"$f":"DRE.ESE!BB7","v":95921},{"$f":"DRE.ESE!BC7","v":69617},{"$f":"DRE.ESE!BD7","v":69388},{"$f":"DRE.ESE!BE7","v":84773},{"$f":"DRE.ESE!BF7","v":319699},{"$f":"DRE.ESE!BG7","v":83595},{"$f":"DRE.ESE!BH7","v":85086},{"$f":"DRE.ESE!BI7","v":94613},{"$f":"DRE.ESE!BJ7","v":111973},{"$f":"DRE.ESE!BK7","v":375267},{"$f":"DRE.ESE!BL7","v":114724},{"$f":"DRE.ESE!BM7","v":101887},{"$f":"DRE.ESE!BN7","v":78285},{"$f":"DRE.ESE!BO7","v":84443},{"$f":"DRE.ESE!BP7","v":379339},{"$f":"DRE.ESE!BQ7","v":88478},{"$f":"DRE.ESE!BR7","v":87479},{"$f":"DRE.ESE!BS7","v":79592},{"$f":"DRE.ESE!BT7","v":86483},{"$f":"DRE.ESE!BU7","v":342032},{"$f":"DRE.ESE!BV7","v":92219},{"$f":"DRE.ESE!BW7","v":89262},{"$f":"DRE.ESE!BX7","v":74862},{"$f":"DRE.ESE!BY7","v":81997},{"$f":"DRE.ESE!CA7","v":80340}]
[null,"Rural",{"$f":"DRE.ESE!C8","v":16535},{"$f":"DRE.ESE!D8","v":4890},{"$f":"DRE.ESE!E8","v":3767},{"$f":"DRE.ESE!F8","v":3314},{"$f":"DRE.ESE!G8","v":5037},{"$f":"DRE.ESE!H8","v":17008},{"$f":"DRE.ESE!I8","v":5239},{"$f":"DRE.ESE!J8","v":3789},{"$f":"DRE.ESE!K8","v":3686},{"$f":"DRE.ESE!L8","v":5351},{"$f":"DRE.ESE!M8","v":18065},{"$f":"DRE.ESE!N8","v":6233},{"$f":"DRE.ESE!O8","v":5741},{"$f":"DRE.ESE!P8","v":4493},{"$f":"DRE.ESE!Q8","v":6317},{"$f":"DRE.ESE!R8","v":22784},{"$f":"DRE.ESE!S8","v":8419},{"$f":"DRE.ESE!T8","v":7656},{"$f":"DRE.ESE!U8","v":6086},{"$f":"DRE.ESE!V8","v":7090},{"$f":"DRE.ESE!W8","v":29251},{"$f":"DRE.ESE!X8","v":9186},{"$f":"DRE.ESE!Y8","v":7250},{"$f":"DRE.ESE!Z8","v":-743},{"$f":"DRE.ESE!AA8","v":6313},{"$f":"DRE.ESE!AB8","v":22006},{"$f":"DRE.ESE!AC8","v":8731},{"$f":"DRE.ESE!AD8","v":8424},{"$f":"DRE.ESE!AE8","v":7272},{"$f":"DRE.ESE!AF8","v":11110},{"$f":"DRE.ESE!AG8","v":35537},{"$f":"DRE.ESE!AH8","v":10093},{"$f":"DRE.ESE!AI8","v":7571},{"$f":"DRE.ESE!AJ8","v":6896},{"$f":"DRE.ESE!AK8","v":10381},{"$f":"DRE.ESE!AL8","v":34941},{"$f":"DRE.ESE!AM8","v":11363},{"$f":"DRE.ESE!AN8","v":7642},{"$f":"DRE.ESE!AO8","v":6413},{"$f":"DRE.ESE!AP8","v":10956},{"$f":"DRE.ESE!AQ8","v":36374},{"$f":"DRE.ESE!AR8","v":11131},{"$f":"DRE.ESE!AS8","v":8935},{"$f":"DRE.ESE!AT8","v":10906},{"$f":"DRE.ESE!AU8","v":14013},{"$f":"DRE.ESE!AV8","v":44985},{"$f":"DRE.ESE!AW8","v":12694},{"$f":"DRE.ESE!AX8","v":10904},{"$f":"DRE.ESE!AY8","v":9431},{"$f":"DRE.ESE!AZ8","v":15696},{"$f":"DRE.ESE!BA8","v":48725},{"$f":"DRE.ESE!BB8","v":14842},{"$f":"DRE.ESE!BC8","v":9115},{"$f":"DRE.ESE!BD8","v":9202},{"$f":"DRE.ESE!BE8","v":15966},{"$f":"DRE.ESE!BF8","v":49125},{"$f":"DRE.ESE!BG8","v":16945},{"$f":"DRE.ESE!BH8","v":12163},{"$f":"DRE.ESE!BI8","v":13459},{"$f":"DRE.ESE!BJ8","v":20635},{"$f":"DRE.ESE!BK8","v":63202},{"$f":"DRE.ESE!BL8","v":20056},{"$f":"DRE.ESE!BM8","v":13321},{"$f":"DRE.ESE!BN8","v":11377},{"$f":"DRE.ESE!BO8","v":17036},{"$f":"DRE.ESE!BP8","v":61790},{"$f":"DRE.ESE!BQ8","v":18381},{"$f":"DRE.ESE!BR8","v":13528},{"$f":"DRE.ESE!BS8","v":13190},{"$f":"DRE.ESE!BT8","v":20681},{"$f":"DRE.ESE!BU8","v":65780},{"$f":"DRE.ESE!BV8","v":19482},{"$f":"DRE.ESE!BW8","v":13633},{"$f":"DRE.ESE!BX8","v":13908},{"$f":"DRE.ESE!BY8","v":21810},{"$f":"DRE.ESE!CA8","v":18837}]
[null,"Other sectors",{"$f":"DRE.ESE!C9","v":90940},{"$f":"DRE.ESE!D9","v":23593},{"$f":"DRE.ESE!E9","v":24782},{"$f":"DRE.ESE!F9","v":23753},{"$f":"DRE.ESE!G9","v":25232},{"$f":"DRE.ESE!H9","v":97360},{"$f":"DRE.ESE!I9","v":25394},{"$f":"DRE.ESE!J9","v":27826},{"$f":"DRE.ESE!K9","v":27007},{"$f":"DRE.ESE!L9","v":28042},{"$f":"DRE.ESE!M9","v":108269},{"$f":"DRE.ESE!N9","v":28762},{"$f":"DRE.ESE!O9","v":30251},{"$f":"DRE.ESE!P9","v":30200},{"$f":"DRE.ESE!Q9","v":30396},{"$f":"DRE.ESE!R9","v":119609},{"$f":"DRE.ESE!S9","v":29212},{"$f":"DRE.ESE!T9","v":29282},{"$f":"DRE.ESE!U9","v":26594},{"$f":"DRE.ESE!V9","v":26581},{"$f":"DRE.ESE!W9","v":111669},{"$f":"DRE.ESE!X9","v":30553},{"$f":"DRE.ESE!Y9","v":30753},{"$f":"DRE.ESE!Z9","v":48206},{"$f":"DRE.ESE!AA9","v":9527},{"$f":"DRE.ESE!AB9","v":119039},{"$f":"DRE.ESE!AC9","v":37576},{"$f":"DRE.ESE!AD9","v":46644},{"$f":"DRE.ESE!AE9","v":44838},{"$f":"DRE.ESE!AF9","v":44926},{"$f":"DRE.ESE!AG9","v":173984},{"$f":"DRE.ESE!AH9","v":44355.9},{"$f":"DRE.ESE!AI9","v":40907.1},{"$f":"DRE.ESE!AJ9","v":40408.9},{"$f":"DRE.ESE!AK9","v":43734.9},{"$f":"DRE.ESE!AL9","v":169407.1},{"$f":"DRE.ESE!AM9","v":44583.9},{"$f":"DRE.ESE!AN9","v":46204.9},{"$f":"DRE.ESE!AO9","v":46827.9},{"$f":"DRE.ESE!AP9","v":52019.9},{"$f":"DRE.ESE!AQ9","v":189636.9},{"$f":"DRE.ESE!AR9","v":47956.9},{"$f":"DRE.ESE!AS9","v":54273.1},{"$f":"DRE.ESE!AT9","v":57985},{"$f":"DRE.ESE!AU9","v":58782},{"$f":"DRE.ESE!AV9","v":218997},{"$f":"DRE.ESE!AW9","v":53283},{"$f":"DRE.ESE!AX9","v":57097},{"$f":"DRE.ESE!AY9","v":58209},{"$f":"DRE.ESE!AZ9","v":61053},{"$f":"DRE.ESE!BA9","v":229642},{"$f":"DRE.ESE!BB9","v":57302},{"$f":"DRE.ESE!BC9","v":50390},{"$f":"DRE.ESE!BD9","v":52119},{"$f":"DRE.ESE!BE9","v":57313},{"$f":"DRE.ESE!BF9","v":217124},{"$f":"DRE.ESE!BG9","v":56825},{"$f":"DRE.ESE!BH9","v":61696},{"$f":"DRE.ESE!BI9","v":63162},{"$f":"DRE.ESE!BJ9","v":66416},{"$f":"DRE.ESE!BK9","v":248099},{"$f":"DRE.ESE!BL9","v":67166},{"$f":"DRE.ESE!BM9","v":60338},{"$f":"DRE.ESE!BN9","v":53219},{"$f":"DRE.ESE!BO9","v":56962},{"$f":"DRE.ESE!BP9","v":237685},{"$f":"DRE.ESE!BQ9","v":56014},{"$f":"DRE.ESE!BR9","v":57962},{"$f":"DRE.ESE!BS9","v":55483},{"$f":"DRE.ESE!BT9","v":59953},{"$f":"DRE.ESE!BU9","v":229412},{"$f":"DRE.ESE!BV9","v":60631},{"$f":"DRE.ESE!BW9","v":59633},{"$f":"DRE.ESE!BX9","v":56621},{"$f":"DRE.ESE!BY9","v":63864},{"$f":"DRE.ESE!CA9","v":60320}]
[null,"Electricity sales to distributors",{"$f":"DRE.ESE!C10","v":15202},{"$f":"DRE.ESE!D10","v":5076},{"$f":"DRE.ESE!E10","v":5685},{"$f":"DRE.ESE!F10","v":8204},{"$f":"DRE.ESE!G10","v":4627},{"$f":"DRE.ESE!H10","v":23592},{"$f":"DRE.ESE!I10","v":5994},{"$f":"DRE.ESE!J10","v":4918},{"$f":"DRE.ESE!K10","v":5176},{"$f":"DRE.ESE!L10","v":6765},{"$f":"DRE.ESE!M10","v":22853},{"$f":"DRE.ESE!N10","v":5916},{"$f":"DRE.ESE!O10","v":5928},{"$f":"DRE.ESE!P10","v":5202},{"$f":"DRE.ESE!Q10","v":33138},{"$f":"DRE.ESE!R10","v":50184},{"$f":"DRE.ESE!S10","v":3093},{"$f":"DRE.ESE!T10","v":11181},{"$f":"DRE.ESE!U10","v":7891},{"$f":"DRE.ESE!V10","v":13761},{"$f":"DRE.ESE!W10","v":35926},{"$f":"DRE.ESE!X10","v":7452},{"$f":"DRE.ESE!Y10","v":10908},{"$f":"DRE.ESE!Z10","v":3035},{"$f":"DRE.ESE!AA10","v":11587},{"$f":"DRE.ESE!AB10","v":32982},{"$f":"DRE.ESE!AC10","v":16799},{"$f":"DRE.ESE!AD10","v":17015},{"$f":"DRE.ESE!AE10","v":24290},{"$f":"DRE.ESE!AF10","v":26155},{"$f":"DRE.ESE!AG10","v":84259},{"$f":"DRE.ESE!AH10","v":23862},{"$f":"DRE.ESE!AI10","v":51072},{"$f":"DRE.ESE!AJ10","v":51061},{"$f":"DRE.ESE!AK10","v":34142},{"$f":"DRE.ESE!AL10","v":160137},{"$f":"DRE.ESE!AM10","v":37167},{"$f":"DRE.ESE!AN10","v":6240},{"$f":"DRE.ESE!AO10","v":58901},{"$f":"DRE.ESE!AP10","v":17246},{"$f":"DRE.ESE!AQ10","v":119554},{"$f":"DRE.ESE!AR10","v":60838},{"$f":"DRE.ESE!AS10","v":52967},{"$f":"DRE.ESE!AT10","v":44800},{"$f":"DRE.ESE!AU10","v":25180},{"$f":"DRE.ESE!AV10","v":183785},{"$f":"DRE.ESE!AW10","v":81029},{"$f":"DRE.ESE!AX10","v":59208},{"$f":"DRE.ESE!AY10","v":40395},{"$f":"DRE.ESE!AZ10","v":25647},{"$f":"DRE.ESE!BA10","v":206279},{"$f":"DRE.ESE!BB10","v":31050},{"$f":"DRE.ESE!BC10","v":33981},{"$f":"DRE.ESE!BD10","v":32357},{"$f":"DRE.ESE!BE10","v":94664},{"$f":"DRE.ESE!BF10","v":192052},{"$f":"DRE.ESE!BG10","v":10002},{"$f":"DRE.ESE!BH10","v":32562},{"$f":"DRE.ESE!BI10","v":21945},{"$f":"DRE.ESE!BJ10","v":54996},{"$f":"DRE.ESE!BK10","v":119505},{"$f":"DRE.ESE!BL10","v":13158},{"$f":"DRE.ESE!BM10","v":4817},{"$f":"DRE.ESE!BN10","v":9763},{"$f":"DRE.ESE!BO10","v":6107},{"$f":"DRE.ESE!BP10","v":33845},{"$f":"DRE.ESE!BQ10","v":5188},{"$f":"DRE.ESE!BR10","v":5473},{"$f":"DRE.ESE!BS10","v":11527},{"$f":"DRE.ESE!BT10","v":4882},{"$f":"DRE.ESE!BU10","v":27070},{"$f":"DRE.ESE!BV10","v":7744},{"$f":"DRE.ESE!BW10","v":6140},{"$f":"DRE.ESE!BX10","v":26501},{"$f":"DRE.ESE!BY10","v":14411},{"$f":"DRE.ESE!CA10","v":47073}]
[null,"Construction revenue",{"$f":"DRE.ESE!C11","v":54329},{"$f":"DRE.ESE!D11","v":7805},{"$f":"DRE.ESE!E11","v":9976},{"$f":"DRE.ESE!F11","v":14386},{"$f":"DRE.ESE!G11","v":20148},{"$f":"DRE.ESE!H11","v":52315},{"$f":"DRE.ESE!I11","v":14322},{"$f":"DRE.ESE!J11","v":14241},{"$f":"DRE.ESE!K11","v":17531},{"$f":"DRE.ESE!L11","v":24389},{"$f":"DRE.ESE!M11","v":70483},{"$f":"DRE.ESE!N11","v":15856},{"$f":"DRE.ESE!O11","v":21681},{"$f":"DRE.ESE!P11","v":26580},{"$f":"DRE.ESE!Q11","v":13969},{"$f":"DRE.ESE!R11","v":78086},{"$f":"DRE.ESE!S11","v":9730},{"$f":"DRE.ESE!T11","v":20161},{"$f":"DRE.ESE!U11","v":20850},{"$f":"DRE.ESE!V11","v":17677},{"$f":"DRE.ESE!W11","v":68418},{"$f":"DRE.ESE!X11","v":16485},{"$f":"DRE.ESE!Y11","v":25413},{"$f":"DRE.ESE!Z11","v":29503},{"$f":"DRE.ESE!AA11","v":19587},{"$f":"DRE.ESE!AB11","v":90988},{"$f":"DRE.ESE!AC11","v":14477},{"$f":"DRE.ESE!AD11","v":19638},{"$f":"DRE.ESE!AE11","v":21748},{"$f":"DRE.ESE!AF11","v":16757},{"$f":"DRE.ESE!AG11","v":72620},{"$f":"DRE.ESE!AH11","v":15797},{"$f":"DRE.ESE!AI11","v":17764},{"$f":"DRE.ESE!AJ11","v":20336},{"$f":"DRE.ESE!AK11","v":15599},{"$f":"DRE.ESE!AL11","v":69496},{"$f":"DRE.ESE!AM11","v":21891},{"$f":"DRE.ESE!AN11","v":26651},{"$f":"DRE.ESE!AO11","v":31087},{"$f":"DRE.ESE!AP11","v":15992},{"$f":"DRE.ESE!AQ11","v":95621},{"$f":"DRE.ESE!AR11","v":11465},{"$f":"DRE.ESE!AS11","v":15540},{"$f":"DRE.ESE!AT11","v":10955},{"$f":"DRE.ESE!AU11","v":24017},{"$f":"DRE.ESE!AV11","v":61977},{"$f":"DRE.ESE!AW11","v":14628},{"$f":"DRE.ESE!AX11","v":14466},{"$f":"DRE.ESE!AY11","v":24028},{"$f":"DRE.ESE!AZ11","v":25497},{"$f":"DRE.ESE!BA11","v":78619},{"$f":"DRE.ESE!BB11","v":18793},{"$f":"DRE.ESE!BC11","v":17314},{"$f":"DRE.ESE!BD11","v":21751},{"$f":"DRE.ESE!BE11","v":20601},{"$f":"DRE.ESE!BF11","v":78459},{"$f":"DRE.ESE!BG11","v":17459},{"$f":"DRE.ESE!BH11","v":27230},{"$f":"DRE.ESE!BI11","v":39884},{"$f":"DRE.ESE!BJ11","v":45881},{"$f":"DRE.ESE!BK11","v":130454},{"$f":"DRE.ESE!BL11","v":58018},{"$f":"DRE.ESE!BM11","v":68504},{"$f":"DRE.ESE!BN11","v":81049},{"$f":"DRE.ESE!BO11","v":30183},{"$f":"DRE.ESE!BP11","v":237754},{"$f":"DRE.ESE!BQ11","v":41664},{"$f":"DRE.ESE!BR11","v":46549},{"$f":"DRE.ESE!BS11","v":48089},{"$f":"DRE.ESE!BT11","v":57847},{"$f":"DRE.ESE!BU11","v":194149},{"$f":"DRE.ESE!BV11","v":59949},{"$f":"DRE.ESE!BW11","v":54037},{"$f":"DRE.ESE!BX11","v":63957},{"$f":"DRE.ESE!BY11","v":64538},{"$f":"DRE.ESE!CA11","v":51488}]
[null,"Net Unbilled Sales",{"$f":"DRE.ESE!C12","v":0},{"$f":"DRE.ESE!D12","v":0},{"$f":"DRE.ESE!E12","v":0},{"$f":"DRE.ESE!F12","v":0},{"$f":"DRE.ESE!G12","v":0},{"$f":"DRE.ESE!H12","v":0},{"$f":"DRE.ESE!I12","v":0},{"$f":"DRE.ESE!J12","v":0},{"$f":"DRE.ESE!K12","v":0},{"$f":"DRE.ESE!L12","v":0},{"$f":"DRE.ESE!M12","v":0},{"$f":"DRE.ESE!N12","v":0},{"$f":"DRE.ESE!O12","v":0},{"$f":"DRE.ESE!P12","v":0},{"$f":"DRE.ESE!Q12","v":0},{"$f":"DRE.ESE!R12","v":0},{"$f":"DRE.ESE!S12","v":0},{"$f":"DRE.ESE!T12","v":0},{"$f":"DRE.ESE!U12","v":0},{"$f":"DRE.ESE!V12","v":0},{"$f":"DRE.ESE!W12","v":0},{"$f":"DRE.ESE!X12","v":0},{"$f":"DRE.ESE!Y12","v":0},{"$f":"DRE.ESE!Z12","v":0},{"$f":"DRE.ESE!AA12","v":0},{"$f":"DRE.ESE!AB12","v":0},{"$f":"DRE.ESE!AC12","v":0},{"$f":"DRE.ESE!AD12","v":0},{"$f":"DRE.ESE!AE12","v":0},{"$f":"DRE.ESE!AF12","v":0},{"$f":"DRE.ESE!AG12","v":0},{"$f":"DRE.ESE!AH12","v":-2443},{"$f":"DRE.ESE!AI12","v":-1361},{"$f":"DRE.ESE!AJ12","v":-6738},{"$f":"DRE.ESE!AK12","v":8774},{"$f":"DRE.ESE!AL12","v":-1768},{"$f":"DRE.ESE!AM12","v":3654},{"$f":"DRE.ESE!AN12","v":-3302},{"$f":"DRE.ESE!AO12","v":-5557},{"$f":"DRE.ESE!AP12","v":7365},{"$f":"DRE.ESE!AQ12","v":2160},{"$f":"DRE.ESE!AR12","v":8254},{"$f":"DRE.ESE!AS12","v":-7228},{"$f":"DRE.ESE!AT12","v":1150},{"$f":"DRE.ESE!AU12","v":7037},{"$f":"DRE.ESE!AV12","v":9213},{"$f":"DRE.ESE!AW12","v":6512},{"$f":"DRE.ESE!AX12","v":-1441},{"$f":"DRE.ESE!AY12","v":-4618},{"$f":"DRE.ESE!AZ12","v":4965},{"$f":"DRE.ESE!BA12","v":5418},{"$f":"DRE.ESE!BB12","v":2772},{"$f":"DRE.ESE!BC12","v":-11400},{"$f":"DRE.ESE!BD12","v":2930},{"$f":"DRE.ESE!BE12","v":6512},{"$f":"DRE.ESE!BF12","v":814},{"$f":"DRE.ESE!BG12","v":18946},{"$f":"DRE.ESE!BH12","v":1684},{"$f":"DRE.ESE!BI12","v":4095},{"$f":"DRE.ESE!BJ12","v":22098},{"$f":"DRE.ESE!BK12","v":46823},{"$f":"DRE.ESE!BL12","v":-8203},{"$f":"DRE.ESE!BM12","v":-4001},{"$f":"DRE.ESE!BN12","v":-10364},{"$f":"DRE.ESE!BO12","v":940},{"$f":"DRE.ESE!BP12","v":-21628},{"$f":"DRE.ESE!BQ12","v":3780},{"$f":"DRE.ESE!BR12","v":-15062},{"$f":"DRE.ESE!BS12","v":459},{"$f":"DRE.ESE!BT12","v":21705},{"$f":"DRE.ESE!BU12","v":10882},{"$f":"DRE.ESE!BV12","v":5647},{"$f":"DRE.ESE!BW12","v":-16142},{"$f":"DRE.ESE!BX12","v":-793},{"$f":"DRE.ESE!BY12","v":20854},{"$f":"DRE.ESE!CA12","v":-7127}]
[null,"Energia comercializada",{"$f":"DRE.ESE!C13","v":0},{"$f":"DRE.ESE!D13","v":0},{"$f":"DRE.ESE!E13","v":0},{"$f":"DRE.ESE!F13","v":0},{"$f":"DRE.ESE!G13","v":0},{"$f":"DRE.ESE!H13","v":0},{"$f":"DRE.ESE!I13","v":0},{"$f":"DRE.ESE!J13","v":0},{"$f":"DRE.ESE!K13","v":0},{"$f":"DRE.ESE!L13","v":0},{"$f":"DRE.ESE!M13","v":0},{"$f":"DRE.ESE!N13","v":0},{"$f":"DRE.ESE!O13","v":0},{"$f":"DRE.ESE!P13","v":0},{"$f":"DRE.ESE!Q13","v":0},{"$f":"DRE.ESE!R13","v":0},{"$f":"DRE.ESE!S13","v":0},{"$f":"DRE.ESE!T13","v":0},{"$f":"DRE.ESE!U13","v":0},{"$f":"DRE.ESE!V13","v":0},{"$f":"DRE.ESE!W13","v":0},{"$f":"DRE.ESE!X13","v":0},{"$f":"DRE.ESE!Y13","v":0},{"$f":"DRE.ESE!Z13","v":0},{"$f":"DRE.ESE!AA13","v":0},{"$f":"DRE.ESE!AB13","v":0},{"$f":"DRE.ESE!AC13","v":0},{"$f":"DRE.ESE!AD13","v":0},{"$f":"DRE.ESE!AE13","v":0},{"$f":"DRE.ESE!AF13","v":0},{"$f":"DRE.ESE!AG13","v":0},{"$f":"DRE.ESE!AH13","v":0},{"$f":"DRE.ESE!AI13","v":0},{"$f":"DRE.ESE!AJ13","v":0},{"$f":"DRE.ESE!AK13","v":0},{"$f":"DRE.ESE!AL13","v":0},{"$f":"DRE.ESE!AM13","v":0},{"$f":"DRE.ESE!AN13","v":0},{"$f":"DRE.ESE!AO13","v":0},{"$f":"DRE.ESE!AP13","v":0},{"$f":"DRE.ESE!AQ13","v":0},{"$f":"DRE.ESE!AR13","v":0},{"$f":"DRE.ESE!AS13","v":0},{"$f":"DRE.ESE!AT13","v":0},{"$f":"DRE.ESE!AU13","v":0},{"$f":"DRE.ESE!AV13","v":0},{"$f":"DRE.ESE!AW13","v":0},{"$f":"DRE.ESE!AX13","v":0},{"$f":"DRE.ESE!AY13","v":0},{"$f":"DRE.ESE!AZ13","v":0},{"$f":"DRE.ESE!BA13","v":0},{"$f":"DRE.ESE!BB13","v":0},{"$f":"DRE.ESE!BC13","v":0},{"$f":"DRE.ESE!BD13","v":0},{"$f":"DRE.ESE!BE13","v":0},{"$f":"DRE.ESE!BF13","v":0},{"$f":"DRE.ESE!BG13","v":0},{"$f":"DRE.ESE!BH13","v":0},{"$f":"DRE.ESE!BI13","v":0},{"$f":"DRE.ESE!BJ13","v":0},{"$f":"DRE.ESE!BK13","v":0},{"$f":"DRE.ESE!BL13","v":0},{"$f":"DRE.ESE!BM13","v":0},{"$f":"DRE.ESE!BN13","v":0},{"$f":"DRE.ESE!BO13","v":0},{"$f":"DRE.ESE!BP13","v":0},{"$f":"DRE.ESE!BQ13","v":0},{"$f":"DRE.ESE!BR13","v":0},{"$f":"DRE.ESE!BS13","v":0},{"$f":"DRE.ESE!BT13","v":0},{"$f":"DRE.ESE!BU13","v":0},{"$f":"DRE.ESE!BV13","v":0},{"$f":"DRE.ESE!BW13","v":0},{"$f":"DRE.ESE!BX13","v":0},{"$f":"DRE.ESE!BY13","v":0},{"$f":"DRE.ESE!CA13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.ESE!C14","v":0},{"$f":"DRE.ESE!D14","v":0},{"$f":"DRE.ESE!E14","v":0},{"$f":"DRE.ESE!F14","v":0},{"$f":"DRE.ESE!G14","v":0},{"$f":"DRE.ESE!H14","v":0},{"$f":"DRE.ESE!I14","v":0},{"$f":"DRE.ESE!J14","v":0},{"$f":"DRE.ESE!K14","v":0},{"$f":"DRE.ESE!L14","v":0},{"$f":"DRE.ESE!M14","v":0},{"$f":"DRE.ESE!N14","v":0},{"$f":"DRE.ESE!O14","v":0},{"$f":"DRE.ESE!P14","v":0},{"$f":"DRE.ESE!Q14","v":0},{"$f":"DRE.ESE!R14","v":0},{"$f":"DRE.ESE!S14","v":0},{"$f":"DRE.ESE!T14","v":0},{"$f":"DRE.ESE!U14","v":0},{"$f":"DRE.ESE!V14","v":0},{"$f":"DRE.ESE!W14","v":0},{"$f":"DRE.ESE!X14","v":0},{"$f":"DRE.ESE!Y14","v":0},{"$f":"DRE.ESE!Z14","v":0},{"$f":"DRE.ESE!AA14","v":0},{"$f":"DRE.ESE!AB14","v":0},{"$f":"DRE.ESE!AC14","v":0},{"$f":"DRE.ESE!AD14","v":0},{"$f":"DRE.ESE!AE14","v":0},{"$f":"DRE.ESE!AF14","v":0},{"$f":"DRE.ESE!AG14","v":0},{"$f":"DRE.ESE!AH14","v":13132},{"$f":"DRE.ESE!AI14","v":12185},{"$f":"DRE.ESE!AJ14","v":13068},{"$f":"DRE.ESE!AK14","v":15937},{"$f":"DRE.ESE!AL14","v":54322},{"$f":"DRE.ESE!AM14","v":12610},{"$f":"DRE.ESE!AN14","v":13482},{"$f":"DRE.ESE!AO14","v":10843},{"$f":"DRE.ESE!AP14","v":15064},{"$f":"DRE.ESE!AQ14","v":51999},{"$f":"DRE.ESE!AR14","v":15360},{"$f":"DRE.ESE!AS14","v":15898},{"$f":"DRE.ESE!AT14","v":18569},{"$f":"DRE.ESE!AU14","v":17167},{"$f":"DRE.ESE!AV14","v":66994},{"$f":"DRE.ESE!AW14","v":15968},{"$f":"DRE.ESE!AX14","v":15138},{"$f":"DRE.ESE!AY14","v":14493},{"$f":"DRE.ESE!AZ14","v":15904},{"$f":"DRE.ESE!BA14","v":61503},{"$f":"DRE.ESE!BB14","v":15845},{"$f":"DRE.ESE!BC14","v":14050},{"$f":"DRE.ESE!BD14","v":21390},{"$f":"DRE.ESE!BE14","v":17997},{"$f":"DRE.ESE!BF14","v":69282},{"$f":"DRE.ESE!BG14","v":12726},{"$f":"DRE.ESE!BH14","v":20354},{"$f":"DRE.ESE!BI14","v":24333},{"$f":"DRE.ESE!BJ14","v":24644},{"$f":"DRE.ESE!BK14","v":82057},{"$f":"DRE.ESE!BL14","v":26326},{"$f":"DRE.ESE!BM14","v":28859},{"$f":"DRE.ESE!BN14","v":29268},{"$f":"DRE.ESE!BO14","v":28377},{"$f":"DRE.ESE!BP14","v":112830},{"$f":"DRE.ESE!BQ14","v":30025},{"$f":"DRE.ESE!BR14","v":32713},{"$f":"DRE.ESE!BS14","v":32456},{"$f":"DRE.ESE!BT14","v":33636},{"$f":"DRE.ESE!BU14","v":128830},{"$f":"DRE.ESE!BV14","v":35546},{"$f":"DRE.ESE!BW14","v":38059},{"$f":"DRE.ESE!BX14","v":38939},{"$f":"DRE.ESE!BY14","v":43865},{"$f":"DRE.ESE!CA14","v":48483}]
[null,"Creation and amortization - CVA",{"$f":"DRE.ESE!C15","v":0},{"$f":"DRE.ESE!D15","v":0},{"$f":"DRE.ESE!E15","v":0},{"$f":"DRE.ESE!F15","v":0},{"$f":"DRE.ESE!G15","v":0},{"$f":"DRE.ESE!H15","v":0},{"$f":"DRE.ESE!I15","v":0},{"$f":"DRE.ESE!J15","v":0},{"$f":"DRE.ESE!K15","v":0},{"$f":"DRE.ESE!L15","v":0},{"$f":"DRE.ESE!M15","v":0},{"$f":"DRE.ESE!N15","v":0},{"$f":"DRE.ESE!O15","v":0},{"$f":"DRE.ESE!P15","v":0},{"$f":"DRE.ESE!Q15","v":0},{"$f":"DRE.ESE!R15","v":0},{"$f":"DRE.ESE!S15","v":0},{"$f":"DRE.ESE!T15","v":0},{"$f":"DRE.ESE!U15","v":0},{"$f":"DRE.ESE!V15","v":0},{"$f":"DRE.ESE!W15","v":0},{"$f":"DRE.ESE!X15","v":0},{"$f":"DRE.ESE!Y15","v":0},{"$f":"DRE.ESE!Z15","v":0},{"$f":"DRE.ESE!AA15","v":0},{"$f":"DRE.ESE!AB15","v":0},{"$f":"DRE.ESE!AC15","v":0},{"$f":"DRE.ESE!AD15","v":0},{"$f":"DRE.ESE!AE15","v":0},{"$f":"DRE.ESE!AF15","v":0},{"$f":"DRE.ESE!AG15","v":0},{"$f":"DRE.ESE!AH15","v":-21956},{"$f":"DRE.ESE!AI15","v":-14175},{"$f":"DRE.ESE!AJ15","v":-1831},{"$f":"DRE.ESE!AK15","v":23414},{"$f":"DRE.ESE!AL15","v":-14548},{"$f":"DRE.ESE!AM15","v":-4652},{"$f":"DRE.ESE!AN15","v":12827},{"$f":"DRE.ESE!AO15","v":21251},{"$f":"DRE.ESE!AP15","v":8551},{"$f":"DRE.ESE!AQ15","v":37976},{"$f":"DRE.ESE!AR15","v":21862},{"$f":"DRE.ESE!AS15","v":12695},{"$f":"DRE.ESE!AT15","v":8400},{"$f":"DRE.ESE!AU15","v":-16752},{"$f":"DRE.ESE!AV15","v":26205},{"$f":"DRE.ESE!AW15","v":-6926},{"$f":"DRE.ESE!AX15","v":13678},{"$f":"DRE.ESE!AY15","v":-6677},{"$f":"DRE.ESE!AZ15","v":-21445},{"$f":"DRE.ESE!BA15","v":-21370},{"$f":"DRE.ESE!BB15","v":-17884},{"$f":"DRE.ESE!BC15","v":-12635},{"$f":"DRE.ESE!BD15","v":5474},{"$f":"DRE.ESE!BE15","v":33051},{"$f":"DRE.ESE!BF15","v":8006},{"$f":"DRE.ESE!BG15","v":18798},{"$f":"DRE.ESE!BH15","v":39386},{"$f":"DRE.ESE!BI15","v":86629},{"$f":"DRE.ESE!BJ15","v":51494},{"$f":"DRE.ESE!BK15","v":196307},{"$f":"DRE.ESE!BL15","v":-34136},{"$f":"DRE.ESE!BM15","v":-34460},{"$f":"DRE.ESE!BN15","v":28098},{"$f":"DRE.ESE!BO15","v":11980},{"$f":"DRE.ESE!BP15","v":-28518},{"$f":"DRE.ESE!BQ15","v":15031},{"$f":"DRE.ESE!BR15","v":-8343},{"$f":"DRE.ESE!BS15","v":51116},{"$f":"DRE.ESE!BT15","v":22763},{"$f":"DRE.ESE!BU15","v":80567},{"$f":"DRE.ESE!BV15","v":9935},{"$f":"DRE.ESE!BW15","v":-2743},{"$f":"DRE.ESE!BX15","v":45619},{"$f":"DRE.ESE!BY15","v":-15689},{"$f":"DRE.ESE!CA15","v":3320}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.ESE!C16","v":0},{"$f":"DRE.ESE!D16","v":0},{"$f":"DRE.ESE!E16","v":0},{"$f":"DRE.ESE!F16","v":0},{"$f":"DRE.ESE!G16","v":0},{"$f":"DRE.ESE!H16","v":0},{"$f":"DRE.ESE!I16","v":0},{"$f":"DRE.ESE!J16","v":0},{"$f":"DRE.ESE!K16","v":0},{"$f":"DRE.ESE!L16","v":0},{"$f":"DRE.ESE!M16","v":0},{"$f":"DRE.ESE!N16","v":0},{"$f":"DRE.ESE!O16","v":0},{"$f":"DRE.ESE!P16","v":0},{"$f":"DRE.ESE!Q16","v":0},{"$f":"DRE.ESE!R16","v":0},{"$f":"DRE.ESE!S16","v":0},{"$f":"DRE.ESE!T16","v":0},{"$f":"DRE.ESE!U16","v":0},{"$f":"DRE.ESE!V16","v":0},{"$f":"DRE.ESE!W16","v":0},{"$f":"DRE.ESE!X16","v":0},{"$f":"DRE.ESE!Y16","v":0},{"$f":"DRE.ESE!Z16","v":0},{"$f":"DRE.ESE!AA16","v":0},{"$f":"DRE.ESE!AB16","v":0},{"$f":"DRE.ESE!AC16","v":0},{"$f":"DRE.ESE!AD16","v":0},{"$f":"DRE.ESE!AE16","v":0},{"$f":"DRE.ESE!AF16","v":0},{"$f":"DRE.ESE!AG16","v":0},{"$f":"DRE.ESE!AH16","v":22842},{"$f":"DRE.ESE!AI16","v":16755},{"$f":"DRE.ESE!AJ16","v":16037},{"$f":"DRE.ESE!AK16","v":18790},{"$f":"DRE.ESE!AL16","v":74424},{"$f":"DRE.ESE!AM16","v":19249},{"$f":"DRE.ESE!AN16","v":21440},{"$f":"DRE.ESE!AO16","v":18422},{"$f":"DRE.ESE!AP16","v":21031},{"$f":"DRE.ESE!AQ16","v":80142},{"$f":"DRE.ESE!AR16","v":23341},{"$f":"DRE.ESE!AS16","v":22892},{"$f":"DRE.ESE!AT16","v":21426},{"$f":"DRE.ESE!AU16","v":24109},{"$f":"DRE.ESE!AV16","v":91768},{"$f":"DRE.ESE!AW16","v":22320},{"$f":"DRE.ESE!AX16","v":22720},{"$f":"DRE.ESE!AY16","v":21618},{"$f":"DRE.ESE!AZ16","v":25729},{"$f":"DRE.ESE!BA16","v":92387},{"$f":"DRE.ESE!BB16","v":20494},{"$f":"DRE.ESE!BC16","v":42518},{"$f":"DRE.ESE!BD16","v":19961},{"$f":"DRE.ESE!BE16","v":29689},{"$f":"DRE.ESE!BF16","v":112662},{"$f":"DRE.ESE!BG16","v":22433},{"$f":"DRE.ESE!BH16","v":27473},{"$f":"DRE.ESE!BI16","v":24216},{"$f":"DRE.ESE!BJ16","v":28419},{"$f":"DRE.ESE!BK16","v":102541},{"$f":"DRE.ESE!BL16","v":29590},{"$f":"DRE.ESE!BM16","v":30899},{"$f":"DRE.ESE!BN16","v":29628},{"$f":"DRE.ESE!BO16","v":32674},{"$f":"DRE.ESE!BP16","v":122791},{"$f":"DRE.ESE!BQ16","v":33542},{"$f":"DRE.ESE!BR16","v":35176},{"$f":"DRE.ESE!BS16","v":33207},{"$f":"DRE.ESE!BT16","v":34749},{"$f":"DRE.ESE!BU16","v":136674},{"$f":"DRE.ESE!BV16","v":39228},{"$f":"DRE.ESE!BW16","v":32309},{"$f":"DRE.ESE!BX16","v":37428},{"$f":"DRE.ESE!BY16","v":42683},{"$f":"DRE.ESE!CA16","v":44397}]
[null,"Concession financial asset",{"$f":"DRE.ESE!C17","v":0},{"$f":"DRE.ESE!D17","v":0},{"$f":"DRE.ESE!E17","v":0},{"$f":"DRE.ESE!F17","v":0},{"$f":"DRE.ESE!G17","v":0},{"$f":"DRE.ESE!H17","v":0},{"$f":"DRE.ESE!I17","v":0},{"$f":"DRE.ESE!J17","v":0},{"$f":"DRE.ESE!K17","v":0},{"$f":"DRE.ESE!L17","v":0},{"$f":"DRE.ESE!M17","v":0},{"$f":"DRE.ESE!N17","v":0},{"$f":"DRE.ESE!O17","v":0},{"$f":"DRE.ESE!P17","v":0},{"$f":"DRE.ESE!Q17","v":0},{"$f":"DRE.ESE!R17","v":0},{"$f":"DRE.ESE!S17","v":0},{"$f":"DRE.ESE!T17","v":0},{"$f":"DRE.ESE!U17","v":0},{"$f":"DRE.ESE!V17","v":0},{"$f":"DRE.ESE!W17","v":0},{"$f":"DRE.ESE!X17","v":0},{"$f":"DRE.ESE!Y17","v":0},{"$f":"DRE.ESE!Z17","v":0},{"$f":"DRE.ESE!AA17","v":0},{"$f":"DRE.ESE!AB17","v":0},{"$f":"DRE.ESE!AC17","v":0},{"$f":"DRE.ESE!AD17","v":0},{"$f":"DRE.ESE!AE17","v":0},{"$f":"DRE.ESE!AF17","v":0},{"$f":"DRE.ESE!AG17","v":0},{"$f":"DRE.ESE!AH17","v":7077},{"$f":"DRE.ESE!AI17","v":3004},{"$f":"DRE.ESE!AJ17","v":1864},{"$f":"DRE.ESE!AK17","v":1333},{"$f":"DRE.ESE!AL17","v":13278},{"$f":"DRE.ESE!AM17","v":1750},{"$f":"DRE.ESE!AN17","v":659},{"$f":"DRE.ESE!AO17","v":1250},{"$f":"DRE.ESE!AP17","v":25779},{"$f":"DRE.ESE!AQ17","v":29437},{"$f":"DRE.ESE!AR17","v":-8107},{"$f":"DRE.ESE!AS17","v":4029},{"$f":"DRE.ESE!AT17","v":2936},{"$f":"DRE.ESE!AU17","v":1659},{"$f":"DRE.ESE!AV17","v":517},{"$f":"DRE.ESE!AW17","v":5182},{"$f":"DRE.ESE!AX17","v":3382},{"$f":"DRE.ESE!AY17","v":1773},{"$f":"DRE.ESE!AZ17","v":5005},{"$f":"DRE.ESE!BA17","v":15342},{"$f":"DRE.ESE!BB17","v":2529},{"$f":"DRE.ESE!BC17","v":-1516},{"$f":"DRE.ESE!BD17","v":6601},{"$f":"DRE.ESE!BE17","v":13696},{"$f":"DRE.ESE!BF17","v":21310},{"$f":"DRE.ESE!BG17","v":10685},{"$f":"DRE.ESE!BH17","v":8698},{"$f":"DRE.ESE!BI17","v":18994},{"$f":"DRE.ESE!BJ17","v":22035},{"$f":"DRE.ESE!BK17","v":60412},{"$f":"DRE.ESE!BL17","v":17866},{"$f":"DRE.ESE!BM17","v":20727},{"$f":"DRE.ESE!BN17","v":-10118},{"$f":"DRE.ESE!BO17","v":13311},{"$f":"DRE.ESE!BP17","v":41786},{"$f":"DRE.ESE!BQ17","v":19200},{"$f":"DRE.ESE!BR17","v":-14886},{"$f":"DRE.ESE!BS17","v":7479},{"$f":"DRE.ESE!BT17","v":10209},{"$f":"DRE.ESE!BU17","v":22002},{"$f":"DRE.ESE!BV17","v":15734},{"$f":"DRE.ESE!BW17","v":12652},{"$f":"DRE.ESE!BX17","v":9051},{"$f":"DRE.ESE!BY17","v":16326},{"$f":"DRE.ESE!CA17","v":25682}]
[]
[null,"Other revenues",{"$f":"DRE.ESE!C18","v":34873},{"$f":"DRE.ESE!D18","v":10894},{"$f":"DRE.ESE!E18","v":13388},{"$f":"DRE.ESE!F18","v":14836},{"$f":"DRE.ESE!G18","v":21599},{"$f":"DRE.ESE!H18","v":60717},{"$f":"DRE.ESE!I18","v":16014},{"$f":"DRE.ESE!J18","v":19521},{"$f":"DRE.ESE!K18","v":11635},{"$f":"DRE.ESE!L18","v":28983},{"$f":"DRE.ESE!M18","v":76153},{"$f":"DRE.ESE!N18","v":14165},{"$f":"DRE.ESE!O18","v":16151},{"$f":"DRE.ESE!P18","v":16894},{"$f":"DRE.ESE!Q18","v":32727},{"$f":"DRE.ESE!R18","v":79937},{"$f":"DRE.ESE!S18","v":8973},{"$f":"DRE.ESE!T18","v":14674},{"$f":"DRE.ESE!U18","v":15095},{"$f":"DRE.ESE!V18","v":27689},{"$f":"DRE.ESE!W18","v":66431},{"$f":"DRE.ESE!X18","v":5962},{"$f":"DRE.ESE!Y18","v":14870},{"$f":"DRE.ESE!Z18","v":20440},{"$f":"DRE.ESE!AA18","v":185104},{"$f":"DRE.ESE!AB18","v":226376},{"$f":"DRE.ESE!AC18","v":10388},{"$f":"DRE.ESE!AD18","v":11383},{"$f":"DRE.ESE!AE18","v":17343},{"$f":"DRE.ESE!AF18","v":10258},{"$f":"DRE.ESE!AG18","v":49372},{"$f":"DRE.ESE!AH18","v":886.1},{"$f":"DRE.ESE!AI18","v":1343},{"$f":"DRE.ESE!AJ18","v":1616.29},{"$f":"DRE.ESE!AK18","v":2681.1},{"$f":"DRE.ESE!AL18","v":6526},{"$f":"DRE.ESE!AM18","v":1192.9000000000001},{"$f":"DRE.ESE!AN18","v":1425},{"$f":"DRE.ESE!AO18","v":1778.9},{"$f":"DRE.ESE!AP18","v":1259.9000000000001},{"$f":"DRE.ESE!AQ18","v":5659},{"$f":"DRE.ESE!AR18","v":2097},{"$f":"DRE.ESE!AS18","v":2548},{"$f":"DRE.ESE!AT18","v":2431},{"$f":"DRE.ESE!AU18","v":2852.9},{"$f":"DRE.ESE!AV18","v":9928.9},{"$f":"DRE.ESE!AW18","v":951.04463999999984},{"$f":"DRE.ESE!AX18","v":1293.4384},{"$f":"DRE.ESE!AY18","v":1380.4478599999998},{"$f":"DRE.ESE!AZ18","v":1326.20244},{"$f":"DRE.ESE!BA18","v":4951.1333400000003},{"$f":"DRE.ESE!BB18","v":2119},{"$f":"DRE.ESE!BC18","v":2056},{"$f":"DRE.ESE!BD18","v":2298},{"$f":"DRE.ESE!BE18","v":2809},{"$f":"DRE.ESE!BF18","v":9282},{"$f":"DRE.ESE!BG18","v":2501},{"$f":"DRE.ESE!BH18","v":5515},{"$f":"DRE.ESE!BI18","v":10837},{"$f":"DRE.ESE!BJ18","v":4128},{"$f":"DRE.ESE!BK18","v":22981},{"$f":"DRE.ESE!BL18","v":4424},{"$f":"DRE.ESE!BM18","v":4876},{"$f":"DRE.ESE!BN18","v":4756},{"$f":"DRE.ESE!BO18","v":6160},{"$f":"DRE.ESE!BP18","v":20216},{"$f":"DRE.ESE!BQ18","v":5289},{"$f":"DRE.ESE!BR18","v":5039},{"$f":"DRE.ESE!BS18","v":5322},{"$f":"DRE.ESE!BT18","v":4337},{"$f":"DRE.ESE!BU18","v":19987},{"$f":"DRE.ESE!BV18","v":5947},{"$f":"DRE.ESE!BW18","v":5844},{"$f":"DRE.ESE!BX18","v":5592},{"$f":"DRE.ESE!BY18","v":5693},{"$f":"DRE.ESE!CA18","v":6471}]
[null,"Gross Revenue",{"$f":"DRE.ESE!C19","v":744106},{"$f":"DRE.ESE!D19","v":196612},{"$f":"DRE.ESE!E19","v":203285},{"$f":"DRE.ESE!F19","v":199420},{"$f":"DRE.ESE!G19","v":221866},{"$f":"DRE.ESE!H19","v":821183},{"$f":"DRE.ESE!I19","v":221357},{"$f":"DRE.ESE!J19","v":231132},{"$f":"DRE.ESE!K19","v":226109},{"$f":"DRE.ESE!L19","v":264278},{"$f":"DRE.ESE!M19","v":942876},{"$f":"DRE.ESE!N19","v":256150},{"$f":"DRE.ESE!O19","v":272455},{"$f":"DRE.ESE!P19","v":256817},{"$f":"DRE.ESE!Q19","v":292984},{"$f":"DRE.ESE!R19","v":1078406},{"$f":"DRE.ESE!S19","v":242524},{"$f":"DRE.ESE!T19","v":260762},{"$f":"DRE.ESE!U19","v":235717},{"$f":"DRE.ESE!V19","v":254424},{"$f":"DRE.ESE!W19","v":993427},{"$f":"DRE.ESE!X19","v":265430},{"$f":"DRE.ESE!Y19","v":286468},{"$f":"DRE.ESE!Z19","v":277181},{"$f":"DRE.ESE!AA19","v":391335},{"$f":"DRE.ESE!AB19","v":1220414},{"$f":"DRE.ESE!AC19","v":321607},{"$f":"DRE.ESE!AD19","v":386663},{"$f":"DRE.ESE!AE19","v":381290},{"$f":"DRE.ESE!AF19","v":370222},{"$f":"DRE.ESE!AG19","v":1459782},{"$f":"DRE.ESE!AH19","v":391566},{"$f":"DRE.ESE!AI19","v":380508.1},{"$f":"DRE.ESE!AJ19","v":367849.19},{"$f":"DRE.ESE!AK19","v":417918},{"$f":"DRE.ESE!AL19","v":1557841.1},{"$f":"DRE.ESE!AM19","v":410695.80000000005},{"$f":"DRE.ESE!AN19","v":397772.9},{"$f":"DRE.ESE!AO19","v":432497.80000000005},{"$f":"DRE.ESE!AP19","v":448324.80000000005},{"$f":"DRE.ESE!AQ19","v":1689291.9},{"$f":"DRE.ESE!AR19","v":473530.9},{"$f":"DRE.ESE!AS19","v":479153.1},{"$f":"DRE.ESE!AT19","v":475926},{"$f":"DRE.ESE!AU19","v":470770.9},{"$f":"DRE.ESE!AV19","v":1899380.9},{"$f":"DRE.ESE!AW19","v":525256.04463999998},{"$f":"DRE.ESE!AX19","v":525205.43839999998},{"$f":"DRE.ESE!AY19","v":459062.44786000001},{"$f":"DRE.ESE!AZ19","v":486184.20244000002},{"$f":"DRE.ESE!BA19","v":1995708.1333399999},{"$f":"DRE.ESE!BB19","v":486388},{"$f":"DRE.ESE!BC19","v":422412},{"$f":"DRE.ESE!BD19","v":447735},{"$f":"DRE.ESE!BE19","v":609991},{"$f":"DRE.ESE!BF19","v":1966526},{"$f":"DRE.ESE!BG19","v":509660},{"$f":"DRE.ESE!BH19","v":579165},{"$f":"DRE.ESE!BI19","v":664966},{"$f":"DRE.ESE!BJ19","v":747696},{"$f":"DRE.ESE!BK19","v":2501487},{"$f":"DRE.ESE!BL19","v":625832},{"$f":"DRE.ESE!BM19","v":578834},{"$f":"DRE.ESE!BN19","v":530503},{"$f":"DRE.ESE!BO19","v":538839},{"$f":"DRE.ESE!BP19","v":2274008},{"$f":"DRE.ESE!BQ19","v":586297},{"$f":"DRE.ESE!BR19","v":516406},{"$f":"DRE.ESE!BS19","v":582970},{"$f":"DRE.ESE!BT19","v":640830},{"$f":"DRE.ESE!BU19","v":2326503},{"$f":"DRE.ESE!BV19","v":665920},{"$f":"DRE.ESE!BW19","v":600905},{"$f":"DRE.ESE!BX19","v":640451},{"$f":"DRE.ESE!BY19","v":675121},{"$f":"DRE.ESE!CA19","v":702833}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.ESE!C20","v":-63931},{"$f":"DRE.ESE!D20","v":-17481},{"$f":"DRE.ESE!E20","v":-17864},{"$f":"DRE.ESE!F20","v":-16972},{"$f":"DRE.ESE!G20","v":-18722},{"$f":"DRE.ESE!H20","v":-71039},{"$f":"DRE.ESE!I20","v":-19119},{"$f":"DRE.ESE!J20","v":-20721},{"$f":"DRE.ESE!K20","v":-19509},{"$f":"DRE.ESE!L20","v":-21820},{"$f":"DRE.ESE!M20","v":-81169},{"$f":"DRE.ESE!N20","v":-22261},{"$f":"DRE.ESE!O20","v":-23209},{"$f":"DRE.ESE!P20","v":-21345},{"$f":"DRE.ESE!Q20","v":-24428},{"$f":"DRE.ESE!R20","v":-91243},{"$f":"DRE.ESE!S20","v":-21744},{"$f":"DRE.ESE!T20","v":-22009},{"$f":"DRE.ESE!U20","v":-19823},{"$f":"DRE.ESE!V20","v":-21591},{"$f":"DRE.ESE!W20","v":-85167},{"$f":"DRE.ESE!X20","v":-23059},{"$f":"DRE.ESE!Y20","v":-24511},{"$f":"DRE.ESE!Z20","v":-23158},{"$f":"DRE.ESE!AA20","v":-33359},{"$f":"DRE.ESE!AB20","v":-104087},{"$f":"DRE.ESE!AC20","v":-29091},{"$f":"DRE.ESE!AD20","v":-28846},{"$f":"DRE.ESE!AE20","v":-29492},{"$f":"DRE.ESE!AF20","v":-43508},{"$f":"DRE.ESE!AG20","v":-130937},{"$f":"DRE.ESE!AH20","v":-34063},{"$f":"DRE.ESE!AI20","v":-31711},{"$f":"DRE.ESE!AJ20","v":-30369},{"$f":"DRE.ESE!AK20","v":-35482},{"$f":"DRE.ESE!AL20","v":-131625},{"$f":"DRE.ESE!AM20","v":-34943},{"$f":"DRE.ESE!AN20","v":-35026.329419999995},{"$f":"DRE.ESE!AO20","v":-35329},{"$f":"DRE.ESE!AP20","v":-36542},{"$f":"DRE.ESE!AQ20","v":-141840.32941999999},{"$f":"DRE.ESE!AR20","v":-41209},{"$f":"DRE.ESE!AS20","v":-40946},{"$f":"DRE.ESE!AT20","v":-41235},{"$f":"DRE.ESE!AU20","v":-41351},{"$f":"DRE.ESE!AV20","v":-164741},{"$f":"DRE.ESE!AW20","v":-44089},{"$f":"DRE.ESE!AX20","v":-45338},{"$f":"DRE.ESE!AY20","v":-39979},{"$f":"DRE.ESE!AZ20","v":-42790},{"$f":"DRE.ESE!BA20","v":-172196},{"$f":"DRE.ESE!BB20","v":-42704},{"$f":"DRE.ESE!BC20","v":-37291},{"$f":"DRE.ESE!BD20","v":-36362},{"$f":"DRE.ESE!BE20","v":-45248},{"$f":"DRE.ESE!BF20","v":-161605},{"$f":"DRE.ESE!BG20","v":-36589},{"$f":"DRE.ESE!BH20","v":-41162},{"$f":"DRE.ESE!BI20","v":-46650},{"$f":"DRE.ESE!BJ20","v":-52751},{"$f":"DRE.ESE!BK20","v":-177152},{"$f":"DRE.ESE!BL20","v":-39697},{"$f":"DRE.ESE!BM20","v":-35219},{"$f":"DRE.ESE!BN20","v":-36460},{"$f":"DRE.ESE!BO20","v":-39287},{"$f":"DRE.ESE!BP20","v":-150663},{"$f":"DRE.ESE!BQ20","v":-41660},{"$f":"DRE.ESE!BR20","v":-34597},{"$f":"DRE.ESE!BS20","v":-41394},{"$f":"DRE.ESE!BT20","v":-44676},{"$f":"DRE.ESE!BU20","v":-162327},{"$f":"DRE.ESE!BV20","v":-45464},{"$f":"DRE.ESE!BW20","v":-40627},{"$f":"DRE.ESE!BX20","v":-44778},{"$f":"DRE.ESE!BY20","v":-46063},{"$f":"DRE.ESE!CA20","v":-48789}]
[null,"RGR",{"$f":"DRE.ESE!C21","v":-5124},{"$f":"DRE.ESE!D21","v":-1332},{"$f":"DRE.ESE!E21","v":-1360},{"$f":"DRE.ESE!F21","v":-1361},{"$f":"DRE.ESE!G21","v":-1381},{"$f":"DRE.ESE!H21","v":-5434},{"$f":"DRE.ESE!I21","v":-1424},{"$f":"DRE.ESE!J21","v":-1414},{"$f":"DRE.ESE!K21","v":-1505},{"$f":"DRE.ESE!L21","v":-1474},{"$f":"DRE.ESE!M21","v":-5817},{"$f":"DRE.ESE!N21","v":-1485},{"$f":"DRE.ESE!O21","v":-3221},{"$f":"DRE.ESE!P21","v":-1441},{"$f":"DRE.ESE!Q21","v":-4087},{"$f":"DRE.ESE!R21","v":-10234},{"$f":"DRE.ESE!S21","v":2466},{"$f":"DRE.ESE!T21","v":0},{"$f":"DRE.ESE!U21","v":-1},{"$f":"DRE.ESE!V21","v":1},{"$f":"DRE.ESE!W21","v":2466},{"$f":"DRE.ESE!X21","v":0},{"$f":"DRE.ESE!Y21","v":0},{"$f":"DRE.ESE!Z21","v":0},{"$f":"DRE.ESE!AA21","v":0},{"$f":"DRE.ESE!AB21","v":0},{"$f":"DRE.ESE!AC21","v":0},{"$f":"DRE.ESE!AD21","v":0},{"$f":"DRE.ESE!AE21","v":0},{"$f":"DRE.ESE!AF21","v":0},{"$f":"DRE.ESE!AG21","v":0},{"$f":"DRE.ESE!AH21","v":0},{"$f":"DRE.ESE!AI21","v":0},{"$f":"DRE.ESE!AJ21","v":0},{"$f":"DRE.ESE!AK21","v":0},{"$f":"DRE.ESE!AL21","v":0},{"$f":"DRE.ESE!AM21","v":0},{"$f":"DRE.ESE!AN21","v":0},{"$f":"DRE.ESE!AO21","v":0},{"$f":"DRE.ESE!AP21","v":0},{"$f":"DRE.ESE!AQ21","v":0},{"$f":"DRE.ESE!AR21","v":0},{"$f":"DRE.ESE!AS21","v":0},{"$f":"DRE.ESE!AT21","v":0},{"$f":"DRE.ESE!AU21","v":0},{"$f":"DRE.ESE!AV21","v":0},{"$f":"DRE.ESE!AW21","v":0},{"$f":"DRE.ESE!AX21","v":0},{"$f":"DRE.ESE!AY21","v":0},{"$f":"DRE.ESE!AZ21","v":0},{"$f":"DRE.ESE!BA21","v":0},{"$f":"DRE.ESE!BB21","v":0},{"$f":"DRE.ESE!BC21","v":0},{"$f":"DRE.ESE!BD21","v":0},{"$f":"DRE.ESE!BE21","v":0},{"$f":"DRE.ESE!BF21","v":0},{"$f":"DRE.ESE!BG21","v":0},{"$f":"DRE.ESE!BH21","v":0},{"$f":"DRE.ESE!BI21","v":0},{"$f":"DRE.ESE!BJ21","v":0},{"$f":"DRE.ESE!BK21","v":0},{"$f":"DRE.ESE!BL21","v":0},{"$f":"DRE.ESE!BM21","v":0},{"$f":"DRE.ESE!BN21","v":0},{"$f":"DRE.ESE!BO21","v":0},{"$f":"DRE.ESE!BP21","v":0},{"$f":"DRE.ESE!BQ21","v":0},{"$f":"DRE.ESE!BR21","v":0},{"$f":"DRE.ESE!BS21","v":0},{"$f":"DRE.ESE!BT21","v":"-"},{"$f":"DRE.ESE!BU21","v":0},{"$f":"DRE.ESE!BV21","v":0},{"$f":"DRE.ESE!BW21","v":0},{"$f":"DRE.ESE!BX21","v":0},{"$f":"DRE.ESE!BY21","v":0},{"$f":"DRE.ESE!CA21","v":"-"}]
[null,"ICMS",{"$f":"DRE.ESE!C22","v":-128856},{"$f":"DRE.ESE!D22","v":-35434},{"$f":"DRE.ESE!E22","v":-36445},{"$f":"DRE.ESE!F22","v":-33087},{"$f":"DRE.ESE!G22","v":-36295},{"$f":"DRE.ESE!H22","v":-141261},{"$f":"DRE.ESE!I22","v":-38807},{"$f":"DRE.ESE!J22","v":-40302},{"$f":"DRE.ESE!K22","v":-40110},{"$f":"DRE.ESE!L22","v":-42525},{"$f":"DRE.ESE!M22","v":-161744},{"$f":"DRE.ESE!N22","v":-46349},{"$f":"DRE.ESE!O22","v":-47388},{"$f":"DRE.ESE!P22","v":-43805},{"$f":"DRE.ESE!Q22","v":-45105},{"$f":"DRE.ESE!R22","v":-182647},{"$f":"DRE.ESE!S22","v":-46239},{"$f":"DRE.ESE!T22","v":-44411},{"$f":"DRE.ESE!U22","v":-39177},{"$f":"DRE.ESE!V22","v":-39968},{"$f":"DRE.ESE!W22","v":-169795},{"$f":"DRE.ESE!X22","v":-49698},{"$f":"DRE.ESE!Y22","v":-49270},{"$f":"DRE.ESE!Z22","v":-46524},{"$f":"DRE.ESE!AA22","v":-48861},{"$f":"DRE.ESE!AB22","v":-194353},{"$f":"DRE.ESE!AC22","v":-62503},{"$f":"DRE.ESE!AD22","v":-74880},{"$f":"DRE.ESE!AE22","v":-68754},{"$f":"DRE.ESE!AF22","v":-68605},{"$f":"DRE.ESE!AG22","v":-274742},{"$f":"DRE.ESE!AH22","v":-74104},{"$f":"DRE.ESE!AI22","v":-65538},{"$f":"DRE.ESE!AJ22","v":-60040},{"$f":"DRE.ESE!AK22","v":-65797},{"$f":"DRE.ESE!AL22","v":-265479},{"$f":"DRE.ESE!AM22","v":-71021},{"$f":"DRE.ESE!AN22","v":-71331},{"$f":"DRE.ESE!AO22","v":-64092},{"$f":"DRE.ESE!AP22","v":-73383},{"$f":"DRE.ESE!AQ22","v":-279827},{"$f":"DRE.ESE!AR22","v":-76107},{"$f":"DRE.ESE!AS22","v":-80679},{"$f":"DRE.ESE!AT22","v":-79408},{"$f":"DRE.ESE!AU22","v":-85265},{"$f":"DRE.ESE!AV22","v":-321459},{"$f":"DRE.ESE!AW22","v":-87670},{"$f":"DRE.ESE!AX22","v":-90137},{"$f":"DRE.ESE!AY22","v":-80444},{"$f":"DRE.ESE!AZ22","v":-89621},{"$f":"DRE.ESE!BA22","v":-347872},{"$f":"DRE.ESE!BB22","v":-93806},{"$f":"DRE.ESE!BC22","v":-81245},{"$f":"DRE.ESE!BD22","v":-74982},{"$f":"DRE.ESE!BE22","v":-88985},{"$f":"DRE.ESE!BF22","v":-339018},{"$f":"DRE.ESE!BG22","v":-88927},{"$f":"DRE.ESE!BH22","v":-95803},{"$f":"DRE.ESE!BI22","v":-99074},{"$f":"DRE.ESE!BJ22","v":-113841},{"$f":"DRE.ESE!BK22","v":-397645},{"$f":"DRE.ESE!BL22","v":-122078},{"$f":"DRE.ESE!BM22","v":-109973},{"$f":"DRE.ESE!BN22","v":-65987},{"$f":"DRE.ESE!BO22","v":-70465},{"$f":"DRE.ESE!BP22","v":-368503},{"$f":"DRE.ESE!BQ22","v":-76171},{"$f":"DRE.ESE!BR22","v":-81512},{"$f":"DRE.ESE!BS22","v":-76203},{"$f":"DRE.ESE!BT22","v":-87908},{"$f":"DRE.ESE!BU22","v":-321794},{"$f":"DRE.ESE!BV22","v":-96520},{"$f":"DRE.ESE!BW22","v":-94674},{"$f":"DRE.ESE!BX22","v":-83014},{"$f":"DRE.ESE!BY22","v":-96313},{"$f":"DRE.ESE!CA22","v":-99329}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.ESE!C23","v":-26021},{"$f":"DRE.ESE!D23","v":-6194},{"$f":"DRE.ESE!E23","v":-9288},{"$f":"DRE.ESE!F23","v":-9676},{"$f":"DRE.ESE!G23","v":-9827},{"$f":"DRE.ESE!H23","v":-34985},{"$f":"DRE.ESE!I23","v":-10008},{"$f":"DRE.ESE!J23","v":-10572},{"$f":"DRE.ESE!K23","v":-10637},{"$f":"DRE.ESE!L23","v":-10945},{"$f":"DRE.ESE!M23","v":-42162},{"$f":"DRE.ESE!N23","v":-10998},{"$f":"DRE.ESE!O23","v":-9049},{"$f":"DRE.ESE!P23","v":-7906},{"$f":"DRE.ESE!Q23","v":-8366},{"$f":"DRE.ESE!R23","v":-36319},{"$f":"DRE.ESE!S23","v":-3996},{"$f":"DRE.ESE!T23","v":-2457},{"$f":"DRE.ESE!U23","v":-3119},{"$f":"DRE.ESE!V23","v":-3387},{"$f":"DRE.ESE!W23","v":-12959},{"$f":"DRE.ESE!X23","v":-3648},{"$f":"DRE.ESE!Y23","v":-4015},{"$f":"DRE.ESE!Z23","v":-3827},{"$f":"DRE.ESE!AA23","v":1556},{"$f":"DRE.ESE!AB23","v":-9934},{"$f":"DRE.ESE!AC23","v":-1408},{"$f":"DRE.ESE!AD23","v":-1485},{"$f":"DRE.ESE!AE23","v":-28404},{"$f":"DRE.ESE!AF23","v":-22566},{"$f":"DRE.ESE!AG23","v":-53863},{"$f":"DRE.ESE!AH23","v":-26501},{"$f":"DRE.ESE!AI23","v":-27484},{"$f":"DRE.ESE!AJ23","v":-26978},{"$f":"DRE.ESE!AK23","v":-30339},{"$f":"DRE.ESE!AL23","v":-111302},{"$f":"DRE.ESE!AM23","v":-26954},{"$f":"DRE.ESE!AN23","v":-22282},{"$f":"DRE.ESE!AO23","v":-26087},{"$f":"DRE.ESE!AP23","v":-30400},{"$f":"DRE.ESE!AQ23","v":-105723},{"$f":"DRE.ESE!AR23","v":-28100},{"$f":"DRE.ESE!AS23","v":-28877},{"$f":"DRE.ESE!AT23","v":-33167},{"$f":"DRE.ESE!AU23","v":-30588},{"$f":"DRE.ESE!AV23","v":-120732},{"$f":"DRE.ESE!AW23","v":-23719},{"$f":"DRE.ESE!AX23","v":-26727},{"$f":"DRE.ESE!AY23","v":-14864},{"$f":"DRE.ESE!AZ23","v":-7984},{"$f":"DRE.ESE!BA23","v":-73294},{"$f":"DRE.ESE!BB23","v":-17018},{"$f":"DRE.ESE!BC23","v":-14775},{"$f":"DRE.ESE!BD23","v":-14677},{"$f":"DRE.ESE!BE23","v":-15909},{"$f":"DRE.ESE!BF23","v":-62379},{"$f":"DRE.ESE!BG23","v":-16182},{"$f":"DRE.ESE!BH23","v":-24228},{"$f":"DRE.ESE!BI23","v":-21435},{"$f":"DRE.ESE!BJ23","v":-18474},{"$f":"DRE.ESE!BK23","v":-80319},{"$f":"DRE.ESE!BL23","v":-30605},{"$f":"DRE.ESE!BM23","v":-29755},{"$f":"DRE.ESE!BN23","v":-29624},{"$f":"DRE.ESE!BO23","v":-29892},{"$f":"DRE.ESE!BP23","v":-119876},{"$f":"DRE.ESE!BQ23","v":-31825},{"$f":"DRE.ESE!BR23","v":-41655},{"$f":"DRE.ESE!BS23","v":-42065},{"$f":"DRE.ESE!BT23","v":-42377},{"$f":"DRE.ESE!BU23","v":-157922},{"$f":"DRE.ESE!BV23","v":-47161},{"$f":"DRE.ESE!BW23","v":-45331},{"$f":"DRE.ESE!BX23","v":-45737},{"$f":"DRE.ESE!BY23","v":-30143},{"$f":"DRE.ESE!CA23","v":-44135}]
[null,"Net Revenue",{"$f":"DRE.ESE!C24","v":520174},{"$f":"DRE.ESE!D24","v":136171},{"$f":"DRE.ESE!E24","v":138328},{"$f":"DRE.ESE!F24","v":138324},{"$f":"DRE.ESE!G24","v":155641},{"$f":"DRE.ESE!H24","v":568464},{"$f":"DRE.ESE!I24","v":151999},{"$f":"DRE.ESE!J24","v":158123},{"$f":"DRE.ESE!K24","v":154348},{"$f":"DRE.ESE!L24","v":187514},{"$f":"DRE.ESE!M24","v":651984},{"$f":"DRE.ESE!N24","v":175057},{"$f":"DRE.ESE!O24","v":189588},{"$f":"DRE.ESE!P24","v":182320},{"$f":"DRE.ESE!Q24","v":210998},{"$f":"DRE.ESE!R24","v":757963},{"$f":"DRE.ESE!S24","v":173011},{"$f":"DRE.ESE!T24","v":191885},{"$f":"DRE.ESE!U24","v":173597},{"$f":"DRE.ESE!V24","v":189479},{"$f":"DRE.ESE!W24","v":727972},{"$f":"DRE.ESE!X24","v":189025},{"$f":"DRE.ESE!Y24","v":208672},{"$f":"DRE.ESE!Z24","v":203672},{"$f":"DRE.ESE!AA24","v":310671},{"$f":"DRE.ESE!AB24","v":912040},{"$f":"DRE.ESE!AC24","v":228605},{"$f":"DRE.ESE!AD24","v":281452},{"$f":"DRE.ESE!AE24","v":254640},{"$f":"DRE.ESE!AF24","v":235543},{"$f":"DRE.ESE!AG24","v":1000240},{"$f":"DRE.ESE!AH24","v":256898},{"$f":"DRE.ESE!AI24","v":255775},{"$f":"DRE.ESE!AJ24","v":250462.18972999998},{"$f":"DRE.ESE!AK24","v":286300},{"$f":"DRE.ESE!AL24","v":1049435.18973},{"$f":"DRE.ESE!AM24","v":277779},{"$f":"DRE.ESE!AN24","v":269134.67058000003},{"$f":"DRE.ESE!AO24","v":306990},{"$f":"DRE.ESE!AP24","v":308000},{"$f":"DRE.ESE!AQ24","v":1161903.6705799999},{"$f":"DRE.ESE!AR24","v":328115},{"$f":"DRE.ESE!AS24","v":328651},{"$f":"DRE.ESE!AT24","v":322116},{"$f":"DRE.ESE!AU24","v":313567},{"$f":"DRE.ESE!AV24","v":1292448.8999999999},{"$f":"DRE.ESE!AW24","v":369778.04463999998},{"$f":"DRE.ESE!AX24","v":363003.43839999998},{"$f":"DRE.ESE!AY24","v":323775.44786000001},{"$f":"DRE.ESE!AZ24","v":345789.20244000002},{"$f":"DRE.ESE!BA24","v":1402346.1333399999},{"$f":"DRE.ESE!BB24","v":332860},{"$f":"DRE.ESE!BC24","v":289101},{"$f":"DRE.ESE!BD24","v":321714},{"$f":"DRE.ESE!BE24","v":459849},{"$f":"DRE.ESE!BF24","v":1403524},{"$f":"DRE.ESE!BG24","v":367962},{"$f":"DRE.ESE!BH24","v":417972},{"$f":"DRE.ESE!BI24","v":497807},{"$f":"DRE.ESE!BJ24","v":562630},{"$f":"DRE.ESE!BK24","v":1846371},{"$f":"DRE.ESE!BL24","v":433452},{"$f":"DRE.ESE!BM24","v":403887},{"$f":"DRE.ESE!BN24","v":398432},{"$f":"DRE.ESE!BO24","v":399195},{"$f":"DRE.ESE!BP24","v":1634966},{"$f":"DRE.ESE!BQ24","v":436641},{"$f":"DRE.ESE!BR24","v":358642},{"$f":"DRE.ESE!BS24","v":423308},{"$f":"DRE.ESE!BT24","v":465869},{"$f":"DRE.ESE!BU24","v":1684460},{"$f":"DRE.ESE!BV24","v":476775},{"$f":"DRE.ESE!BW24","v":420273},{"$f":"DRE.ESE!BX24","v":466922},{"$f":"DRE.ESE!BY24","v":502602},{"$f":"DRE.ESE!CA24","v":510580}]
[null,"Non-Manageable Costs",{"$f":"DRE.ESE!C25","v":-237571},{"$f":"DRE.ESE!D25","v":-66040},{"$f":"DRE.ESE!E25","v":-64034},{"$f":"DRE.ESE!F25","v":-67617},{"$f":"DRE.ESE!G25","v":-74045},{"$f":"DRE.ESE!H25","v":-271736},{"$f":"DRE.ESE!I25","v":-73151},{"$f":"DRE.ESE!J25","v":-70036},{"$f":"DRE.ESE!K25","v":-71775},{"$f":"DRE.ESE!L25","v":-80488},{"$f":"DRE.ESE!M25","v":-295450},{"$f":"DRE.ESE!N25","v":-86861},{"$f":"DRE.ESE!O25","v":-84254},{"$f":"DRE.ESE!P25","v":-86593},{"$f":"DRE.ESE!Q25","v":-103862},{"$f":"DRE.ESE!R25","v":-361570},{"$f":"DRE.ESE!S25","v":-87287},{"$f":"DRE.ESE!T25","v":-94253},{"$f":"DRE.ESE!U25","v":-78906},{"$f":"DRE.ESE!V25","v":-91513},{"$f":"DRE.ESE!W25","v":-351959},{"$f":"DRE.ESE!X25","v":-107419},{"$f":"DRE.ESE!Y25","v":-116061},{"$f":"DRE.ESE!Z25","v":-90651},{"$f":"DRE.ESE!AA25","v":-135152},{"$f":"DRE.ESE!AB25","v":-449283},{"$f":"DRE.ESE!AC25","v":-128049},{"$f":"DRE.ESE!AD25","v":-190762},{"$f":"DRE.ESE!AE25","v":-130348},{"$f":"DRE.ESE!AF25","v":-123290},{"$f":"DRE.ESE!AG25","v":-572449},{"$f":"DRE.ESE!AH25","v":-138386},{"$f":"DRE.ESE!AI25","v":-143521},{"$f":"DRE.ESE!AJ25","v":-149445},{"$f":"DRE.ESE!AK25","v":-163104},{"$f":"DRE.ESE!AL25","v":-594456},{"$f":"DRE.ESE!AM25","v":-160962},{"$f":"DRE.ESE!AN25","v":-143782},{"$f":"DRE.ESE!AO25","v":-192471},{"$f":"DRE.ESE!AP25","v":-165650},{"$f":"DRE.ESE!AQ25","v":-662865},{"$f":"DRE.ESE!AR25","v":-207836},{"$f":"DRE.ESE!AS25","v":-215956},{"$f":"DRE.ESE!AT25","v":-208022},{"$f":"DRE.ESE!AU25","v":-181659},{"$f":"DRE.ESE!AV25","v":-813473},{"$f":"DRE.ESE!AW25","v":-245383},{"$f":"DRE.ESE!AX25","v":-227496},{"$f":"DRE.ESE!AY25","v":-190440},{"$f":"DRE.ESE!AZ25","v":-198831},{"$f":"DRE.ESE!BA25","v":-862150},{"$f":"DRE.ESE!BB25","v":-186245},{"$f":"DRE.ESE!BC25","v":-173956},{"$f":"DRE.ESE!BD25","v":-180553},{"$f":"DRE.ESE!BE25","v":-294108},{"$f":"DRE.ESE!BF25","v":-834862},{"$f":"DRE.ESE!BG25","v":-215804},{"$f":"DRE.ESE!BH25","v":-228601},{"$f":"DRE.ESE!BI25","v":-286794},{"$f":"DRE.ESE!BJ25","v":-318585},{"$f":"DRE.ESE!BK25","v":-1049784},{"$f":"DRE.ESE!BL25","v":-196745},{"$f":"DRE.ESE!BM25","v":-162235},{"$f":"DRE.ESE!BN25","v":-169301},{"$f":"DRE.ESE!BO25","v":-182819},{"$f":"DRE.ESE!BP25","v":-711100},{"$f":"DRE.ESE!BQ25","v":-191308},{"$f":"DRE.ESE!BR25","v":-189545},{"$f":"DRE.ESE!BS25","v":-191404},{"$f":"DRE.ESE!BT25","v":-203973},{"$f":"DRE.ESE!BU25","v":-776230},{"$f":"DRE.ESE!BV25","v":-199986},{"$f":"DRE.ESE!BW25","v":-197444},{"$f":"DRE.ESE!BX25","v":-234888},{"$f":"DRE.ESE!BY25","v":-253740},{"$f":"DRE.ESE!CA25","v":-250028}]
[null,"Electricity Purchased",{"$f":"DRE.ESE!C26","v":-217727},{"$f":"DRE.ESE!D26","v":-60678},{"$f":"DRE.ESE!E26","v":-57280},{"$f":"DRE.ESE!F26","v":-58680},{"$f":"DRE.ESE!G26","v":-65395},{"$f":"DRE.ESE!H26","v":-242033},{"$f":"DRE.ESE!I26","v":-65745},{"$f":"DRE.ESE!J26","v":-62948},{"$f":"DRE.ESE!K26","v":-63145},{"$f":"DRE.ESE!L26","v":-71330},{"$f":"DRE.ESE!M26","v":-263168},{"$f":"DRE.ESE!N26","v":-77385},{"$f":"DRE.ESE!O26","v":-75057},{"$f":"DRE.ESE!P26","v":-73596},{"$f":"DRE.ESE!Q26","v":-84923},{"$f":"DRE.ESE!R26","v":-310961},{"$f":"DRE.ESE!S26","v":-93397},{"$f":"DRE.ESE!T26","v":-90529},{"$f":"DRE.ESE!U26","v":-69937},{"$f":"DRE.ESE!V26","v":-80253},{"$f":"DRE.ESE!W26","v":-334116},{"$f":"DRE.ESE!X26","v":-101556},{"$f":"DRE.ESE!Y26","v":-111455},{"$f":"DRE.ESE!Z26","v":-83200},{"$f":"DRE.ESE!AA26","v":-124811},{"$f":"DRE.ESE!AB26","v":-421022},{"$f":"DRE.ESE!AC26","v":-115268},{"$f":"DRE.ESE!AD26","v":-177530},{"$f":"DRE.ESE!AE26","v":-111364},{"$f":"DRE.ESE!AF26","v":-99162},{"$f":"DRE.ESE!AG26","v":-503324},{"$f":"DRE.ESE!AH26","v":-123117},{"$f":"DRE.ESE!AI26","v":-130978},{"$f":"DRE.ESE!AJ26","v":-138430},{"$f":"DRE.ESE!AK26","v":-152557},{"$f":"DRE.ESE!AL26","v":-545082},{"$f":"DRE.ESE!AM26","v":-152320},{"$f":"DRE.ESE!AN26","v":-138513},{"$f":"DRE.ESE!AO26","v":-178384},{"$f":"DRE.ESE!AP26","v":-161276},{"$f":"DRE.ESE!AQ26","v":-630493},{"$f":"DRE.ESE!AR26","v":-189844},{"$f":"DRE.ESE!AS26","v":-197186},{"$f":"DRE.ESE!AT26","v":-191903},{"$f":"DRE.ESE!AU26","v":-165765},{"$f":"DRE.ESE!AV26","v":-744698},{"$f":"DRE.ESE!AW26","v":-229363},{"$f":"DRE.ESE!AX26","v":-210702},{"$f":"DRE.ESE!AY26","v":-173066},{"$f":"DRE.ESE!AZ26","v":-181407},{"$f":"DRE.ESE!BA26","v":-794538},{"$f":"DRE.ESE!BB26","v":-168331},{"$f":"DRE.ESE!BC26","v":-157765},{"$f":"DRE.ESE!BD26","v":-154993},{"$f":"DRE.ESE!BE26","v":-268452},{"$f":"DRE.ESE!BF26","v":-749541},{"$f":"DRE.ESE!BG26","v":-189999},{"$f":"DRE.ESE!BH26","v":-202736},{"$f":"DRE.ESE!BI26","v":-265211},{"$f":"DRE.ESE!BJ26","v":-297094},{"$f":"DRE.ESE!BK26","v":-955040},{"$f":"DRE.ESE!BL26","v":-171646},{"$f":"DRE.ESE!BM26","v":-138580},{"$f":"DRE.ESE!BN26","v":-139520},{"$f":"DRE.ESE!BO26","v":-152733},{"$f":"DRE.ESE!BP26","v":-602479},{"$f":"DRE.ESE!BQ26","v":-162796},{"$f":"DRE.ESE!BR26","v":-159142},{"$f":"DRE.ESE!BS26","v":-156343},{"$f":"DRE.ESE!BT26","v":-171089},{"$f":"DRE.ESE!BU26","v":-649370},{"$f":"DRE.ESE!BV26","v":-169813},{"$f":"DRE.ESE!BW26","v":-164123},{"$f":"DRE.ESE!BX26","v":-203333},{"$f":"DRE.ESE!BY26","v":-218970},{"$f":"DRE.ESE!CA26","v":-199005}]
[null,"Energy Transport",{"$f":"DRE.ESE!C27","v":-19844},{"$f":"DRE.ESE!D27","v":-5362},{"$f":"DRE.ESE!E27","v":-6754},{"$f":"DRE.ESE!F27","v":-8937},{"$f":"DRE.ESE!G27","v":-8650},{"$f":"DRE.ESE!H27","v":-29703},{"$f":"DRE.ESE!I27","v":-7406},{"$f":"DRE.ESE!J27","v":-7088},{"$f":"DRE.ESE!K27","v":-8630},{"$f":"DRE.ESE!L27","v":-9158},{"$f":"DRE.ESE!M27","v":-32282},{"$f":"DRE.ESE!N27","v":-9476},{"$f":"DRE.ESE!O27","v":-9197},{"$f":"DRE.ESE!P27","v":-12997},{"$f":"DRE.ESE!Q27","v":-18939},{"$f":"DRE.ESE!R27","v":-50609},{"$f":"DRE.ESE!S27","v":6110},{"$f":"DRE.ESE!T27","v":-3724},{"$f":"DRE.ESE!U27","v":-8969},{"$f":"DRE.ESE!V27","v":-11260},{"$f":"DRE.ESE!W27","v":-17843},{"$f":"DRE.ESE!X27","v":-5863},{"$f":"DRE.ESE!Y27","v":-4606},{"$f":"DRE.ESE!Z27","v":-7451},{"$f":"DRE.ESE!AA27","v":-10341},{"$f":"DRE.ESE!AB27","v":-28261},{"$f":"DRE.ESE!AC27","v":-12781},{"$f":"DRE.ESE!AD27","v":-13232},{"$f":"DRE.ESE!AE27","v":-18984},{"$f":"DRE.ESE!AF27","v":-24128},{"$f":"DRE.ESE!AG27","v":-69125},{"$f":"DRE.ESE!AH27","v":-15269},{"$f":"DRE.ESE!AI27","v":-12543},{"$f":"DRE.ESE!AJ27","v":-11015},{"$f":"DRE.ESE!AK27","v":-10547},{"$f":"DRE.ESE!AL27","v":-49374},{"$f":"DRE.ESE!AM27","v":-8642},{"$f":"DRE.ESE!AN27","v":-5269},{"$f":"DRE.ESE!AO27","v":-14087},{"$f":"DRE.ESE!AP27","v":-4374},{"$f":"DRE.ESE!AQ27","v":-32372},{"$f":"DRE.ESE!AR27","v":-17992},{"$f":"DRE.ESE!AS27","v":-18770},{"$f":"DRE.ESE!AT27","v":-16119},{"$f":"DRE.ESE!AU27","v":-15894},{"$f":"DRE.ESE!AV27","v":-68775},{"$f":"DRE.ESE!AW27","v":-16020},{"$f":"DRE.ESE!AX27","v":-16794},{"$f":"DRE.ESE!AY27","v":-17374},{"$f":"DRE.ESE!AZ27","v":-17424},{"$f":"DRE.ESE!BA27","v":-67612},{"$f":"DRE.ESE!BB27","v":-17914},{"$f":"DRE.ESE!BC27","v":-16191},{"$f":"DRE.ESE!BD27","v":-25560},{"$f":"DRE.ESE!BE27","v":-25656},{"$f":"DRE.ESE!BF27","v":-85321},{"$f":"DRE.ESE!BG27","v":-25805},{"$f":"DRE.ESE!BH27","v":-25865},{"$f":"DRE.ESE!BI27","v":-21583},{"$f":"DRE.ESE!BJ27","v":-21491},{"$f":"DRE.ESE!BK27","v":-94744},{"$f":"DRE.ESE!BL27","v":-25099},{"$f":"DRE.ESE!BM27","v":-23655},{"$f":"DRE.ESE!BN27","v":-29781},{"$f":"DRE.ESE!BO27","v":-30086},{"$f":"DRE.ESE!BP27","v":-108621},{"$f":"DRE.ESE!BQ27","v":-28512},{"$f":"DRE.ESE!BR27","v":-30403},{"$f":"DRE.ESE!BS27","v":-35061},{"$f":"DRE.ESE!BT27","v":-32884},{"$f":"DRE.ESE!BU27","v":-126860},{"$f":"DRE.ESE!BV27","v":-30173},{"$f":"DRE.ESE!BW27","v":-33321},{"$f":"DRE.ESE!BX27","v":-31555},{"$f":"DRE.ESE!BY27","v":-34770},{"$f":"DRE.ESE!CA27","v":-51023}]
[null,"PMSO",{"$f":"DRE.ESE!C28","v":-100436},{"$f":"DRE.ESE!D28","v":-23083},{"$f":"DRE.ESE!E28","v":-26601},{"$f":"DRE.ESE!F28","v":-27025},{"$f":"DRE.ESE!G28","v":-34878},{"$f":"DRE.ESE!H28","v":-111587},{"$f":"DRE.ESE!I28","v":-28977},{"$f":"DRE.ESE!J28","v":-30094},{"$f":"DRE.ESE!K28","v":-26315},{"$f":"DRE.ESE!L28","v":-40260},{"$f":"DRE.ESE!M28","v":-125646},{"$f":"DRE.ESE!N28","v":-28050},{"$f":"DRE.ESE!O28","v":-33509},{"$f":"DRE.ESE!P28","v":-41007},{"$f":"DRE.ESE!Q28","v":-42778},{"$f":"DRE.ESE!R28","v":-145344},{"$f":"DRE.ESE!S28","v":-33869},{"$f":"DRE.ESE!T28","v":-31549},{"$f":"DRE.ESE!U28","v":-33276},{"$f":"DRE.ESE!V28","v":-46074},{"$f":"DRE.ESE!W28","v":-144768},{"$f":"DRE.ESE!X28","v":-33212},{"$f":"DRE.ESE!Y28","v":-36706},{"$f":"DRE.ESE!Z28","v":-34638},{"$f":"DRE.ESE!AA28","v":-52590},{"$f":"DRE.ESE!AB28","v":-157146},{"$f":"DRE.ESE!AC28","v":-36163},{"$f":"DRE.ESE!AD28","v":-37895},{"$f":"DRE.ESE!AE28","v":-36954},{"$f":"DRE.ESE!AF28","v":-43656.10641},{"$f":"DRE.ESE!AG28","v":-154668.10641000001},{"$f":"DRE.ESE!AH28","v":-37408},{"$f":"DRE.ESE!AI28","v":-38936},{"$f":"DRE.ESE!AJ28","v":-39706},{"$f":"DRE.ESE!AK28","v":-45563},{"$f":"DRE.ESE!AL28","v":-161613},{"$f":"DRE.ESE!AM28","v":-40996},{"$f":"DRE.ESE!AN28","v":-42259.907899999998},{"$f":"DRE.ESE!AO28","v":-43703},{"$f":"DRE.ESE!AP28","v":-81275},{"$f":"DRE.ESE!AQ28","v":-208233.90789999999},{"$f":"DRE.ESE!AR28","v":-43594},{"$f":"DRE.ESE!AS28","v":-44239},{"$f":"DRE.ESE!AT28","v":-44828},{"$f":"DRE.ESE!AU28","v":-54554},{"$f":"DRE.ESE!AV28","v":-187215},{"$f":"DRE.ESE!AW28","v":-39107},{"$f":"DRE.ESE!AX28","v":-45028},{"$f":"DRE.ESE!AY28","v":-41664},{"$f":"DRE.ESE!AZ28","v":-57147},{"$f":"DRE.ESE!BA28","v":-182946},{"$f":"DRE.ESE!BB28","v":-39929},{"$f":"DRE.ESE!BC28","v":-39308},{"$f":"DRE.ESE!BD28","v":-39645},{"$f":"DRE.ESE!BE28","v":-59612},{"$f":"DRE.ESE!BF28","v":-178494},{"$f":"DRE.ESE!BG28","v":-40048},{"$f":"DRE.ESE!BH28","v":-41472},{"$f":"DRE.ESE!BI28","v":-46808},{"$f":"DRE.ESE!BJ28","v":-67296},{"$f":"DRE.ESE!BK28","v":-195624},{"$f":"DRE.ESE!BL28","v":-37712},{"$f":"DRE.ESE!BM28","v":-42265},{"$f":"DRE.ESE!BN28","v":-42211},{"$f":"DRE.ESE!BO28","v":-59424},{"$f":"DRE.ESE!BP28","v":-181612},{"$f":"DRE.ESE!BQ28","v":-49992},{"$f":"DRE.ESE!BR28","v":-51088},{"$f":"DRE.ESE!BS28","v":-46022},{"$f":"DRE.ESE!BT28","v":-73685},{"$f":"DRE.ESE!BU28","v":-220787},{"$f":"DRE.ESE!BV28","v":-50132},{"$f":"DRE.ESE!BW28","v":-53717},{"$f":"DRE.ESE!BX28","v":-48725},{"$f":"DRE.ESE!BY28","v":-63172},{"$f":"DRE.ESE!CA28","v":-54376}]
[null,"Personnel",{"$f":"DRE.ESE!C29","v":-49659},{"$f":"DRE.ESE!D29","v":-11736},{"$f":"DRE.ESE!E29","v":-13914},{"$f":"DRE.ESE!F29","v":-13141},{"$f":"DRE.ESE!G29","v":-18034},{"$f":"DRE.ESE!H29","v":-56825},{"$f":"DRE.ESE!I29","v":-13711},{"$f":"DRE.ESE!J29","v":-14108},{"$f":"DRE.ESE!K29","v":-13488},{"$f":"DRE.ESE!L29","v":-20078},{"$f":"DRE.ESE!M29","v":-61385},{"$f":"DRE.ESE!N29","v":-13103},{"$f":"DRE.ESE!O29","v":-16005},{"$f":"DRE.ESE!P29","v":-16814},{"$f":"DRE.ESE!Q29","v":-23301},{"$f":"DRE.ESE!R29","v":-69223},{"$f":"DRE.ESE!S29","v":-15294},{"$f":"DRE.ESE!T29","v":-14996},{"$f":"DRE.ESE!U29","v":-15101},{"$f":"DRE.ESE!V29","v":-21283},{"$f":"DRE.ESE!W29","v":-66674},{"$f":"DRE.ESE!X29","v":-16059},{"$f":"DRE.ESE!Y29","v":-17943},{"$f":"DRE.ESE!Z29","v":-15909},{"$f":"DRE.ESE!AA29","v":-22000},{"$f":"DRE.ESE!AB29","v":-71911},{"$f":"DRE.ESE!AC29","v":-15746},{"$f":"DRE.ESE!AD29","v":-16115},{"$f":"DRE.ESE!AE29","v":-15714},{"$f":"DRE.ESE!AF29","v":-23817},{"$f":"DRE.ESE!AG29","v":-71392},{"$f":"DRE.ESE!AH29","v":-16089},{"$f":"DRE.ESE!AI29","v":-16634},{"$f":"DRE.ESE!AJ29","v":-16412},{"$f":"DRE.ESE!AK29","v":-21499},{"$f":"DRE.ESE!AL29","v":-70634},{"$f":"DRE.ESE!AM29","v":-16606},{"$f":"DRE.ESE!AN29","v":-17534},{"$f":"DRE.ESE!AO29","v":-16014},{"$f":"DRE.ESE!AP29","v":-23636},{"$f":"DRE.ESE!AQ29","v":-73790},{"$f":"DRE.ESE!AR29","v":-17910},{"$f":"DRE.ESE!AS29","v":-19689},{"$f":"DRE.ESE!AT29","v":-19525},{"$f":"DRE.ESE!AU29","v":-25815},{"$f":"DRE.ESE!AV29","v":-82939},{"$f":"DRE.ESE!AW29","v":-16956},{"$f":"DRE.ESE!AX29","v":-20939},{"$f":"DRE.ESE!AY29","v":-15796},{"$f":"DRE.ESE!AZ29","v":-28117},{"$f":"DRE.ESE!BA29","v":-81808},{"$f":"DRE.ESE!BB29","v":-16180},{"$f":"DRE.ESE!BC29","v":-14891},{"$f":"DRE.ESE!BD29","v":-16308},{"$f":"DRE.ESE!BE29","v":-31838},{"$f":"DRE.ESE!BF29","v":-79217},{"$f":"DRE.ESE!BG29","v":-15711},{"$f":"DRE.ESE!BH29","v":-17608},{"$f":"DRE.ESE!BI29","v":-19970},{"$f":"DRE.ESE!BJ29","v":-39328},{"$f":"DRE.ESE!BK29","v":-92617},{"$f":"DRE.ESE!BL29","v":-10397},{"$f":"DRE.ESE!BM29","v":-14651},{"$f":"DRE.ESE!BN29","v":-12673},{"$f":"DRE.ESE!BO29","v":-25198},{"$f":"DRE.ESE!BP29","v":-62919},{"$f":"DRE.ESE!BQ29","v":-17688},{"$f":"DRE.ESE!BR29","v":-20161},{"$f":"DRE.ESE!BS29","v":-18789},{"$f":"DRE.ESE!BT29","v":-26555},{"$f":"DRE.ESE!BU29","v":-83193},{"$f":"DRE.ESE!BV29","v":-20748},{"$f":"DRE.ESE!BW29","v":-25381},{"$f":"DRE.ESE!BX29","v":-21434},{"$f":"DRE.ESE!BY29","v":-28282},{"$f":"DRE.ESE!CA29","v":-23196}]
[null,"Pension Fund",{"$f":"DRE.ESE!C30","v":-5531},{"$f":"DRE.ESE!D30","v":-298},{"$f":"DRE.ESE!E30","v":-285},{"$f":"DRE.ESE!F30","v":-292},{"$f":"DRE.ESE!G30","v":-439},{"$f":"DRE.ESE!H30","v":-1314},{"$f":"DRE.ESE!I30","v":-344},{"$f":"DRE.ESE!J30","v":-377},{"$f":"DRE.ESE!K30","v":-271},{"$f":"DRE.ESE!L30","v":-348},{"$f":"DRE.ESE!M30","v":-1340},{"$f":"DRE.ESE!N30","v":-338},{"$f":"DRE.ESE!O30","v":-406},{"$f":"DRE.ESE!P30","v":-2651},{"$f":"DRE.ESE!Q30","v":-3595},{"$f":"DRE.ESE!R30","v":-6990},{"$f":"DRE.ESE!S30","v":-3906},{"$f":"DRE.ESE!T30","v":-1969},{"$f":"DRE.ESE!U30","v":-2947},{"$f":"DRE.ESE!V30","v":-2129},{"$f":"DRE.ESE!W30","v":-10951},{"$f":"DRE.ESE!X30","v":-1537},{"$f":"DRE.ESE!Y30","v":-1470},{"$f":"DRE.ESE!Z30","v":-1552},{"$f":"DRE.ESE!AA30","v":-7029},{"$f":"DRE.ESE!AB30","v":-11588},{"$f":"DRE.ESE!AC30","v":-3441},{"$f":"DRE.ESE!AD30","v":-5720},{"$f":"DRE.ESE!AE30","v":-3460},{"$f":"DRE.ESE!AF30","v":-2574},{"$f":"DRE.ESE!AG30","v":-15195},{"$f":"DRE.ESE!AH30","v":-4157},{"$f":"DRE.ESE!AI30","v":-5574},{"$f":"DRE.ESE!AJ30","v":-4113},{"$f":"DRE.ESE!AK30","v":-3694},{"$f":"DRE.ESE!AL30","v":-17538},{"$f":"DRE.ESE!AM30","v":-6403},{"$f":"DRE.ESE!AN30","v":-6403},{"$f":"DRE.ESE!AO30","v":-6407},{"$f":"DRE.ESE!AP30","v":-27623},{"$f":"DRE.ESE!AQ30","v":-46836},{"$f":"DRE.ESE!AR30","v":-6946},{"$f":"DRE.ESE!AS30","v":-5427},{"$f":"DRE.ESE!AT30","v":-4875},{"$f":"DRE.ESE!AU30","v":-4315},{"$f":"DRE.ESE!AV30","v":-21563},{"$f":"DRE.ESE!AW30","v":-2635},{"$f":"DRE.ESE!AX30","v":-2489},{"$f":"DRE.ESE!AY30","v":-2650},{"$f":"DRE.ESE!AZ30","v":-1300},{"$f":"DRE.ESE!BA30","v":-9074},{"$f":"DRE.ESE!BB30","v":-2527},{"$f":"DRE.ESE!BC30","v":-2214},{"$f":"DRE.ESE!BD30","v":-2217},{"$f":"DRE.ESE!BE30","v":-826},{"$f":"DRE.ESE!BF30","v":-7784},{"$f":"DRE.ESE!BG30","v":-1873},{"$f":"DRE.ESE!BH30","v":-2004},{"$f":"DRE.ESE!BI30","v":-2230},{"$f":"DRE.ESE!BJ30","v":3460},{"$f":"DRE.ESE!BK30","v":-2647},{"$f":"DRE.ESE!BL30","v":-2931},{"$f":"DRE.ESE!BM30","v":-2887},{"$f":"DRE.ESE!BN30","v":-2950},{"$f":"DRE.ESE!BO30","v":-537},{"$f":"DRE.ESE!BP30","v":-9305},{"$f":"DRE.ESE!BQ30","v":-3090},{"$f":"DRE.ESE!BR30","v":-2927},{"$f":"DRE.ESE!BS30","v":1073},{"$f":"DRE.ESE!BT30","v":-11905},{"$f":"DRE.ESE!BU30","v":-16849},{"$f":"DRE.ESE!BV30","v":-2638},{"$f":"DRE.ESE!BW30","v":-2584},{"$f":"DRE.ESE!BX30","v":-2619},{"$f":"DRE.ESE!BY30","v":-140},{"$f":"DRE.ESE!CA30","v":-2434}]
[null,"Material",{"$f":"DRE.ESE!C31","v":-6348},{"$f":"DRE.ESE!D31","v":-1304},{"$f":"DRE.ESE!E31","v":-1742},{"$f":"DRE.ESE!F31","v":-2435},{"$f":"DRE.ESE!G31","v":-2709},{"$f":"DRE.ESE!H31","v":-8190},{"$f":"DRE.ESE!I31","v":-2444},{"$f":"DRE.ESE!J31","v":-2968},{"$f":"DRE.ESE!K31","v":-1521},{"$f":"DRE.ESE!L31","v":-4208},{"$f":"DRE.ESE!M31","v":-11141},{"$f":"DRE.ESE!N31","v":-2684},{"$f":"DRE.ESE!O31","v":-2690},{"$f":"DRE.ESE!P31","v":-1716},{"$f":"DRE.ESE!Q31","v":-3067},{"$f":"DRE.ESE!R31","v":-10157},{"$f":"DRE.ESE!S31","v":-1785},{"$f":"DRE.ESE!T31","v":-1867},{"$f":"DRE.ESE!U31","v":-2776},{"$f":"DRE.ESE!V31","v":-2705},{"$f":"DRE.ESE!W31","v":-9133},{"$f":"DRE.ESE!X31","v":-1690},{"$f":"DRE.ESE!Y31","v":-2527},{"$f":"DRE.ESE!Z31","v":-3495},{"$f":"DRE.ESE!AA31","v":-1293},{"$f":"DRE.ESE!AB31","v":-9005},{"$f":"DRE.ESE!AC31","v":-1960},{"$f":"DRE.ESE!AD31","v":-2144},{"$f":"DRE.ESE!AE31","v":-2186},{"$f":"DRE.ESE!AF31","v":-2051},{"$f":"DRE.ESE!AG31","v":-8341},{"$f":"DRE.ESE!AH31","v":-1963},{"$f":"DRE.ESE!AI31","v":-2127},{"$f":"DRE.ESE!AJ31","v":-2318},{"$f":"DRE.ESE!AK31","v":-2694},{"$f":"DRE.ESE!AL31","v":-9102},{"$f":"DRE.ESE!AM31","v":-2085},{"$f":"DRE.ESE!AN31","v":-2271},{"$f":"DRE.ESE!AO31","v":-2585},{"$f":"DRE.ESE!AP31","v":-2872},{"$f":"DRE.ESE!AQ31","v":-9813},{"$f":"DRE.ESE!AR31","v":-2222},{"$f":"DRE.ESE!AS31","v":-2437},{"$f":"DRE.ESE!AT31","v":-1952},{"$f":"DRE.ESE!AU31","v":-2512},{"$f":"DRE.ESE!AV31","v":-9123},{"$f":"DRE.ESE!AW31","v":-2310},{"$f":"DRE.ESE!AX31","v":-3453},{"$f":"DRE.ESE!AY31","v":-3601},{"$f":"DRE.ESE!AZ31","v":-2922},{"$f":"DRE.ESE!BA31","v":-12286},{"$f":"DRE.ESE!BB31","v":-2747},{"$f":"DRE.ESE!BC31","v":-3162},{"$f":"DRE.ESE!BD31","v":-2934},{"$f":"DRE.ESE!BE31","v":-3375},{"$f":"DRE.ESE!BF31","v":-12218},{"$f":"DRE.ESE!BG31","v":-2918},{"$f":"DRE.ESE!BH31","v":-3454},{"$f":"DRE.ESE!BI31","v":-3969},{"$f":"DRE.ESE!BJ31","v":-4068},{"$f":"DRE.ESE!BK31","v":-14409},{"$f":"DRE.ESE!BL31","v":-3825},{"$f":"DRE.ESE!BM31","v":-4462},{"$f":"DRE.ESE!BN31","v":-5063},{"$f":"DRE.ESE!BO31","v":-4468},{"$f":"DRE.ESE!BP31","v":-17818},{"$f":"DRE.ESE!BQ31","v":-4503},{"$f":"DRE.ESE!BR31","v":-5070},{"$f":"DRE.ESE!BS31","v":-4674},{"$f":"DRE.ESE!BT31","v":-7136},{"$f":"DRE.ESE!BU31","v":-21383},{"$f":"DRE.ESE!BV31","v":-4553},{"$f":"DRE.ESE!BW31","v":-5261},{"$f":"DRE.ESE!BX31","v":-4501},{"$f":"DRE.ESE!BY31","v":-5563},{"$f":"DRE.ESE!CA31","v":-4542}]
[null,"Outsourced Services",{"$f":"DRE.ESE!C32","v":-28876},{"$f":"DRE.ESE!D32","v":-7405},{"$f":"DRE.ESE!E32","v":-8950},{"$f":"DRE.ESE!F32","v":-9319},{"$f":"DRE.ESE!G32","v":-11442},{"$f":"DRE.ESE!H32","v":-37116},{"$f":"DRE.ESE!I32","v":-10322},{"$f":"DRE.ESE!J32","v":-10547},{"$f":"DRE.ESE!K32","v":-9347},{"$f":"DRE.ESE!L32","v":-13566},{"$f":"DRE.ESE!M32","v":-43782},{"$f":"DRE.ESE!N32","v":-9967},{"$f":"DRE.ESE!O32","v":-12143},{"$f":"DRE.ESE!P32","v":-10926},{"$f":"DRE.ESE!Q32","v":-17679},{"$f":"DRE.ESE!R32","v":-50715},{"$f":"DRE.ESE!S32","v":-10106},{"$f":"DRE.ESE!T32","v":-10625},{"$f":"DRE.ESE!U32","v":-13079},{"$f":"DRE.ESE!V32","v":-13681},{"$f":"DRE.ESE!W32","v":-47491},{"$f":"DRE.ESE!X32","v":-11268},{"$f":"DRE.ESE!Y32","v":-12415},{"$f":"DRE.ESE!Z32","v":-11497},{"$f":"DRE.ESE!AA32","v":-17830},{"$f":"DRE.ESE!AB32","v":-53010},{"$f":"DRE.ESE!AC32","v":-11609},{"$f":"DRE.ESE!AD32","v":-11130},{"$f":"DRE.ESE!AE32","v":-13139},{"$f":"DRE.ESE!AF32","v":-13921},{"$f":"DRE.ESE!AG32","v":-49799},{"$f":"DRE.ESE!AH32","v":-12790},{"$f":"DRE.ESE!AI32","v":-12563},{"$f":"DRE.ESE!AJ32","v":-13442},{"$f":"DRE.ESE!AK32","v":-16252},{"$f":"DRE.ESE!AL32","v":-55047},{"$f":"DRE.ESE!AM32","v":-12378},{"$f":"DRE.ESE!AN32","v":-13536},{"$f":"DRE.ESE!AO32","v":-15968},{"$f":"DRE.ESE!AP32","v":-22277},{"$f":"DRE.ESE!AQ32","v":-64159},{"$f":"DRE.ESE!AR32","v":-13479},{"$f":"DRE.ESE!AS32","v":-14628},{"$f":"DRE.ESE!AT32","v":-13663},{"$f":"DRE.ESE!AU32","v":-16766},{"$f":"DRE.ESE!AV32","v":-58536},{"$f":"DRE.ESE!AW32","v":-14531},{"$f":"DRE.ESE!AX32","v":-15000},{"$f":"DRE.ESE!AY32","v":-15080},{"$f":"DRE.ESE!AZ32","v":-19651},{"$f":"DRE.ESE!BA32","v":-64262},{"$f":"DRE.ESE!BB32","v":-15704},{"$f":"DRE.ESE!BC32","v":-17252},{"$f":"DRE.ESE!BD32","v":-15427},{"$f":"DRE.ESE!BE32","v":-19344},{"$f":"DRE.ESE!BF32","v":-67727},{"$f":"DRE.ESE!BG32","v":-16376},{"$f":"DRE.ESE!BH32","v":-15878},{"$f":"DRE.ESE!BI32","v":-17547},{"$f":"DRE.ESE!BJ32","v":-21145},{"$f":"DRE.ESE!BK32","v":-70946},{"$f":"DRE.ESE!BL32","v":-17102},{"$f":"DRE.ESE!BM32","v":-18135},{"$f":"DRE.ESE!BN32","v":-17193},{"$f":"DRE.ESE!BO32","v":-22529},{"$f":"DRE.ESE!BP32","v":-74959},{"$f":"DRE.ESE!BQ32","v":-20658},{"$f":"DRE.ESE!BR32","v":-20593},{"$f":"DRE.ESE!BS32","v":-20059},{"$f":"DRE.ESE!BT32","v":-22609},{"$f":"DRE.ESE!BU32","v":-83919},{"$f":"DRE.ESE!BV32","v":-18334},{"$f":"DRE.ESE!BW32","v":-17941},{"$f":"DRE.ESE!BX32","v":-19291},{"$f":"DRE.ESE!BY32","v":-21789},{"$f":"DRE.ESE!CA32","v":-19387}]
[null,"Other Expenses",{"$f":"DRE.ESE!C33","v":-10022},{"$f":"DRE.ESE!D33","v":-2340},{"$f":"DRE.ESE!E33","v":-1710},{"$f":"DRE.ESE!F33","v":-1838},{"$f":"DRE.ESE!G33","v":-2254},{"$f":"DRE.ESE!H33","v":-8142},{"$f":"DRE.ESE!I33","v":-2156},{"$f":"DRE.ESE!J33","v":-2094},{"$f":"DRE.ESE!K33","v":-1688},{"$f":"DRE.ESE!L33","v":-2060},{"$f":"DRE.ESE!M33","v":-7998},{"$f":"DRE.ESE!N33","v":-1958},{"$f":"DRE.ESE!O33","v":-2265},{"$f":"DRE.ESE!P33","v":-8900},{"$f":"DRE.ESE!Q33","v":4864},{"$f":"DRE.ESE!R33","v":-8259},{"$f":"DRE.ESE!S33","v":-2778},{"$f":"DRE.ESE!T33","v":-2092},{"$f":"DRE.ESE!U33","v":627},{"$f":"DRE.ESE!V33","v":-6276},{"$f":"DRE.ESE!W33","v":-10519},{"$f":"DRE.ESE!X33","v":-2658},{"$f":"DRE.ESE!Y33","v":-2351},{"$f":"DRE.ESE!Z33","v":-2185},{"$f":"DRE.ESE!AA33","v":-4438},{"$f":"DRE.ESE!AB33","v":-11632},{"$f":"DRE.ESE!AC33","v":-3407},{"$f":"DRE.ESE!AD33","v":-2786},{"$f":"DRE.ESE!AE33","v":-2455},{"$f":"DRE.ESE!AF33","v":-1293.1064100000003},{"$f":"DRE.ESE!AG33","v":-9941.1064100000003},{"$f":"DRE.ESE!AH33","v":-2409},{"$f":"DRE.ESE!AI33","v":-2038},{"$f":"DRE.ESE!AJ33","v":-3421},{"$f":"DRE.ESE!AK33","v":-1424},{"$f":"DRE.ESE!AL33","v":-9292},{"$f":"DRE.ESE!AM33","v":-3524},{"$f":"DRE.ESE!AN33","v":-2515.9079000000002},{"$f":"DRE.ESE!AO33","v":-2729},{"$f":"DRE.ESE!AP33","v":-4867},{"$f":"DRE.ESE!AQ33","v":-13635.9079},{"$f":"DRE.ESE!AR33","v":-3037},{"$f":"DRE.ESE!AS33","v":-2058},{"$f":"DRE.ESE!AT33","v":-4813},{"$f":"DRE.ESE!AU33","v":-5146},{"$f":"DRE.ESE!AV33","v":-15054},{"$f":"DRE.ESE!AW33","v":-2675},{"$f":"DRE.ESE!AX33","v":-3147},{"$f":"DRE.ESE!AY33","v":-4537},{"$f":"DRE.ESE!AZ33","v":-5157},{"$f":"DRE.ESE!BA33","v":-15516},{"$f":"DRE.ESE!BB33","v":-2771},{"$f":"DRE.ESE!BC33","v":-1789},{"$f":"DRE.ESE!BD33","v":-2759},{"$f":"DRE.ESE!BE33","v":-4229},{"$f":"DRE.ESE!BF33","v":-11548},{"$f":"DRE.ESE!BG33","v":-3170},{"$f":"DRE.ESE!BH33","v":-2528},{"$f":"DRE.ESE!BI33","v":-3092},{"$f":"DRE.ESE!BJ33","v":-6215},{"$f":"DRE.ESE!BK33","v":-15005},{"$f":"DRE.ESE!BL33","v":-3457},{"$f":"DRE.ESE!BM33","v":-2130},{"$f":"DRE.ESE!BN33","v":-4332},{"$f":"DRE.ESE!BO33","v":-6692},{"$f":"DRE.ESE!BP33","v":-16611},{"$f":"DRE.ESE!BQ33","v":-4053},{"$f":"DRE.ESE!BR33","v":-2337},{"$f":"DRE.ESE!BS33","v":-3573},{"$f":"DRE.ESE!BT33","v":-5480},{"$f":"DRE.ESE!BU33","v":-15443},{"$f":"DRE.ESE!BV33","v":-3859},{"$f":"DRE.ESE!BW33","v":-2550},{"$f":"DRE.ESE!BX33","v":-880},{"$f":"DRE.ESE!BY33","v":-7398},{"$f":"DRE.ESE!CA33","v":-4817}]
[null,"Fines and Compensation",{"$f":"DRE.ESE!C34","v":0},{"$f":"DRE.ESE!D34","v":0},{"$f":"DRE.ESE!E34","v":0},{"$f":"DRE.ESE!F34","v":0},{"$f":"DRE.ESE!G34","v":0},{"$f":"DRE.ESE!H34","v":0},{"$f":"DRE.ESE!I34","v":0},{"$f":"DRE.ESE!J34","v":0},{"$f":"DRE.ESE!K34","v":0},{"$f":"DRE.ESE!L34","v":0},{"$f":"DRE.ESE!M34","v":0},{"$f":"DRE.ESE!N34","v":0},{"$f":"DRE.ESE!O34","v":0},{"$f":"DRE.ESE!P34","v":0},{"$f":"DRE.ESE!Q34","v":0},{"$f":"DRE.ESE!R34","v":0},{"$f":"DRE.ESE!S34","v":0},{"$f":"DRE.ESE!T34","v":0},{"$f":"DRE.ESE!U34","v":0},{"$f":"DRE.ESE!V34","v":0},{"$f":"DRE.ESE!W34","v":0},{"$f":"DRE.ESE!X34","v":0},{"$f":"DRE.ESE!Y34","v":0},{"$f":"DRE.ESE!Z34","v":0},{"$f":"DRE.ESE!AA34","v":0},{"$f":"DRE.ESE!AB34","v":0},{"$f":"DRE.ESE!AC34","v":-2113},{"$f":"DRE.ESE!AD34","v":-1277},{"$f":"DRE.ESE!AE34","v":-372},{"$f":"DRE.ESE!AF34","v":-255},{"$f":"DRE.ESE!AG34","v":-4017},{"$f":"DRE.ESE!AH34","v":-706},{"$f":"DRE.ESE!AI34","v":-418},{"$f":"DRE.ESE!AJ34","v":-336},{"$f":"DRE.ESE!AK34","v":-241},{"$f":"DRE.ESE!AL34","v":-1701},{"$f":"DRE.ESE!AM34","v":-730},{"$f":"DRE.ESE!AN34","v":-384.90789999999998},{"$f":"DRE.ESE!AO34","v":-614},{"$f":"DRE.ESE!AP34","v":-474.62291999999997},{"$f":"DRE.ESE!AQ34","v":-2203.5308199999999},{"$f":"DRE.ESE!AR34","v":-97},{"$f":"DRE.ESE!AS34","v":-45},{"$f":"DRE.ESE!AT34","v":-62},{"$f":"DRE.ESE!AU34","v":-464},{"$f":"DRE.ESE!AV34","v":-668},{"$f":"DRE.ESE!AW34","v":-110},{"$f":"DRE.ESE!AX34","v":-163},{"$f":"DRE.ESE!AY34","v":-187},{"$f":"DRE.ESE!AZ34","v":-98},{"$f":"DRE.ESE!BA34","v":-558},{"$f":"DRE.ESE!BB34","v":-87},{"$f":"DRE.ESE!BC34","v":-53},{"$f":"DRE.ESE!BD34","v":-99},{"$f":"DRE.ESE!BE34","v":-88},{"$f":"DRE.ESE!BF34","v":-327},{"$f":"DRE.ESE!BG34","v":-102},{"$f":"DRE.ESE!BH34","v":-59},{"$f":"DRE.ESE!BI34","v":-97},{"$f":"DRE.ESE!BJ34","v":-88},{"$f":"DRE.ESE!BK34","v":-346},{"$f":"DRE.ESE!BL34","v":-183},{"$f":"DRE.ESE!BM34","v":-58},{"$f":"DRE.ESE!BN34","v":-179},{"$f":"DRE.ESE!BO34","v":-127},{"$f":"DRE.ESE!BP34","v":-547},{"$f":"DRE.ESE!BQ34","v":-78},{"$f":"DRE.ESE!BR34","v":-230},{"$f":"DRE.ESE!BS34","v":-655},{"$f":"DRE.ESE!BT34","v":-216},{"$f":"DRE.ESE!BU34","v":-1179},{"$f":"DRE.ESE!BV34","v":-316},{"$f":"DRE.ESE!BW34","v":277},{"$f":"DRE.ESE!BX34","v":0},{"$f":"DRE.ESE!BY34","v":0},{"$f":"DRE.ESE!CA34","v":-10}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.ESE!C35","v":0},{"$f":"DRE.ESE!D35","v":0},{"$f":"DRE.ESE!E35","v":0},{"$f":"DRE.ESE!F35","v":0},{"$f":"DRE.ESE!G35","v":0},{"$f":"DRE.ESE!H35","v":0},{"$f":"DRE.ESE!I35","v":0},{"$f":"DRE.ESE!J35","v":0},{"$f":"DRE.ESE!K35","v":0},{"$f":"DRE.ESE!L35","v":0},{"$f":"DRE.ESE!M35","v":0},{"$f":"DRE.ESE!N35","v":0},{"$f":"DRE.ESE!O35","v":0},{"$f":"DRE.ESE!P35","v":0},{"$f":"DRE.ESE!Q35","v":0},{"$f":"DRE.ESE!R35","v":0},{"$f":"DRE.ESE!S35","v":0},{"$f":"DRE.ESE!T35","v":0},{"$f":"DRE.ESE!U35","v":0},{"$f":"DRE.ESE!V35","v":0},{"$f":"DRE.ESE!W35","v":0},{"$f":"DRE.ESE!X35","v":0},{"$f":"DRE.ESE!Y35","v":0},{"$f":"DRE.ESE!Z35","v":0},{"$f":"DRE.ESE!AA35","v":0},{"$f":"DRE.ESE!AB35","v":0},{"$f":"DRE.ESE!AC35","v":-296},{"$f":"DRE.ESE!AD35","v":-352},{"$f":"DRE.ESE!AE35","v":-301},{"$f":"DRE.ESE!AF35","v":-427},{"$f":"DRE.ESE!AG35","v":-1376},{"$f":"DRE.ESE!AH35","v":-325},{"$f":"DRE.ESE!AI35","v":-574},{"$f":"DRE.ESE!AJ35","v":-586},{"$f":"DRE.ESE!AK35","v":-1207},{"$f":"DRE.ESE!AL35","v":-2692},{"$f":"DRE.ESE!AM35","v":-915},{"$f":"DRE.ESE!AN35","v":-737},{"$f":"DRE.ESE!AO35","v":-733},{"$f":"DRE.ESE!AP35","v":-1849},{"$f":"DRE.ESE!AQ35","v":-4234},{"$f":"DRE.ESE!AR35","v":-906},{"$f":"DRE.ESE!AS35","v":-872},{"$f":"DRE.ESE!AT35","v":-982},{"$f":"DRE.ESE!AU35","v":-2474},{"$f":"DRE.ESE!AV35","v":-5234},{"$f":"DRE.ESE!AW35","v":-583},{"$f":"DRE.ESE!AX35","v":-1581},{"$f":"DRE.ESE!AY35","v":-1276},{"$f":"DRE.ESE!AZ35","v":-964},{"$f":"DRE.ESE!BA35","v":-4404},{"$f":"DRE.ESE!BB35","v":-512},{"$f":"DRE.ESE!BC35","v":-210},{"$f":"DRE.ESE!BD35","v":-1472},{"$f":"DRE.ESE!BE35","v":-926},{"$f":"DRE.ESE!BF35","v":-3120},{"$f":"DRE.ESE!BG35","v":-430},{"$f":"DRE.ESE!BH35","v":-1150},{"$f":"DRE.ESE!BI35","v":-1297},{"$f":"DRE.ESE!BJ35","v":-2550},{"$f":"DRE.ESE!BK35","v":-5427},{"$f":"DRE.ESE!BL35","v":0},{"$f":"DRE.ESE!BM35","v":0},{"$f":"DRE.ESE!BN35","v":0},{"$f":"DRE.ESE!BO35","v":0},{"$f":"DRE.ESE!BP35","v":0},{"$f":"DRE.ESE!BQ35","v":0},{"$f":"DRE.ESE!BR35","v":0},{"$f":"DRE.ESE!BS35","v":0},{"$f":"DRE.ESE!BT35","v":0},{"$f":"DRE.ESE!BU35","v":0},{"$f":"DRE.ESE!BV35","v":0},{"$f":"DRE.ESE!BW35","v":0},{"$f":"DRE.ESE!BX35","v":0},{"$f":"DRE.ESE!BY35","v":0},{"$f":"DRE.ESE!CA35","v":0}]
[null,"Others",{"$f":"DRE.ESE!C36","v":0},{"$f":"DRE.ESE!D36","v":0},{"$f":"DRE.ESE!E36","v":0},{"$f":"DRE.ESE!F36","v":0},{"$f":"DRE.ESE!G36","v":0},{"$f":"DRE.ESE!H36","v":0},{"$f":"DRE.ESE!I36","v":0},{"$f":"DRE.ESE!J36","v":0},{"$f":"DRE.ESE!K36","v":0},{"$f":"DRE.ESE!L36","v":0},{"$f":"DRE.ESE!M36","v":0},{"$f":"DRE.ESE!N36","v":0},{"$f":"DRE.ESE!O36","v":0},{"$f":"DRE.ESE!P36","v":0},{"$f":"DRE.ESE!Q36","v":0},{"$f":"DRE.ESE!R36","v":0},{"$f":"DRE.ESE!S36","v":0},{"$f":"DRE.ESE!T36","v":0},{"$f":"DRE.ESE!U36","v":0},{"$f":"DRE.ESE!V36","v":0},{"$f":"DRE.ESE!W36","v":0},{"$f":"DRE.ESE!X36","v":0},{"$f":"DRE.ESE!Y36","v":0},{"$f":"DRE.ESE!Z36","v":0},{"$f":"DRE.ESE!AA36","v":0},{"$f":"DRE.ESE!AB36","v":0},{"$f":"DRE.ESE!AC36","v":-998},{"$f":"DRE.ESE!AD36","v":-1157},{"$f":"DRE.ESE!AE36","v":-1782},{"$f":"DRE.ESE!AF36","v":-611.10641000000032},{"$f":"DRE.ESE!AG36","v":-4548.1064100000003},{"$f":"DRE.ESE!AH36","v":-1378},{"$f":"DRE.ESE!AI36","v":-1046},{"$f":"DRE.ESE!AJ36","v":-2499},{"$f":"DRE.ESE!AK36","v":24},{"$f":"DRE.ESE!AL36","v":-4899},{"$f":"DRE.ESE!AM36","v":-1879},{"$f":"DRE.ESE!AN36","v":-1394},{"$f":"DRE.ESE!AO36","v":-1382},{"$f":"DRE.ESE!AP36","v":-2543.3770800000002},{"$f":"DRE.ESE!AQ36","v":-7198.3770800000002},{"$f":"DRE.ESE!AR36","v":-2034},{"$f":"DRE.ESE!AS36","v":-1141},{"$f":"DRE.ESE!AT36","v":-3769},{"$f":"DRE.ESE!AU36","v":-2208},{"$f":"DRE.ESE!AV36","v":-9152},{"$f":"DRE.ESE!AW36","v":-1982},{"$f":"DRE.ESE!AX36","v":-1403},{"$f":"DRE.ESE!AY36","v":-3074},{"$f":"DRE.ESE!AZ36","v":-4095},{"$f":"DRE.ESE!BA36","v":-10554},{"$f":"DRE.ESE!BB36","v":-2172},{"$f":"DRE.ESE!BC36","v":-1526},{"$f":"DRE.ESE!BD36","v":-1188},{"$f":"DRE.ESE!BE36","v":-3215},{"$f":"DRE.ESE!BF36","v":-8101},{"$f":"DRE.ESE!BG36","v":-2638},{"$f":"DRE.ESE!BH36","v":-1319},{"$f":"DRE.ESE!BI36","v":-1698},{"$f":"DRE.ESE!BJ36","v":-3577},{"$f":"DRE.ESE!BK36","v":-9232},{"$f":"DRE.ESE!BL36","v":-3274},{"$f":"DRE.ESE!BM36","v":-2072},{"$f":"DRE.ESE!BN36","v":-4153},{"$f":"DRE.ESE!BO36","v":-6565},{"$f":"DRE.ESE!BP36","v":-16064},{"$f":"DRE.ESE!BQ36","v":-3975},{"$f":"DRE.ESE!BR36","v":-2107},{"$f":"DRE.ESE!BS36","v":-2918},{"$f":"DRE.ESE!BT36","v":-5264},{"$f":"DRE.ESE!BU36","v":-14264},{"$f":"DRE.ESE!BV36","v":-3543},{"$f":"DRE.ESE!BW36","v":-2827},{"$f":"DRE.ESE!BX36","v":-880},{"$f":"DRE.ESE!BY36","v":-7398},{"$f":"DRE.ESE!CA36","v":-4807}]
[null,"Provisions/Reversals",{"$f":"DRE.ESE!C37","v":-2958},{"$f":"DRE.ESE!D37","v":-1097},{"$f":"DRE.ESE!E37","v":892},{"$f":"DRE.ESE!F37","v":538},{"$f":"DRE.ESE!G37","v":-642},{"$f":"DRE.ESE!H37","v":-309},{"$f":"DRE.ESE!I37","v":-780},{"$f":"DRE.ESE!J37","v":141},{"$f":"DRE.ESE!K37","v":114},{"$f":"DRE.ESE!L37","v":-1063},{"$f":"DRE.ESE!M37","v":-1588},{"$f":"DRE.ESE!N37","v":-1184},{"$f":"DRE.ESE!O37","v":-5004},{"$f":"DRE.ESE!P37","v":450},{"$f":"DRE.ESE!Q37","v":1399},{"$f":"DRE.ESE!R37","v":-4339},{"$f":"DRE.ESE!S37","v":162},{"$f":"DRE.ESE!T37","v":-316},{"$f":"DRE.ESE!U37","v":108},{"$f":"DRE.ESE!V37","v":-638},{"$f":"DRE.ESE!W37","v":-684},{"$f":"DRE.ESE!X37","v":770},{"$f":"DRE.ESE!Y37","v":9},{"$f":"DRE.ESE!Z37","v":2396},{"$f":"DRE.ESE!AA37","v":746},{"$f":"DRE.ESE!AB37","v":3921},{"$f":"DRE.ESE!AC37","v":-1439},{"$f":"DRE.ESE!AD37","v":-1167},{"$f":"DRE.ESE!AE37","v":-1711},{"$f":"DRE.ESE!AF37","v":-4415},{"$f":"DRE.ESE!AG37","v":-8732},{"$f":"DRE.ESE!AH37","v":-2630},{"$f":"DRE.ESE!AI37","v":-1885},{"$f":"DRE.ESE!AJ37","v":-1162},{"$f":"DRE.ESE!AK37","v":430},{"$f":"DRE.ESE!AL37","v":-5247},{"$f":"DRE.ESE!AM37","v":-2488},{"$f":"DRE.ESE!AN37","v":-4707},{"$f":"DRE.ESE!AO37","v":-3459},{"$f":"DRE.ESE!AP37","v":13064},{"$f":"DRE.ESE!AQ37","v":2410},{"$f":"DRE.ESE!AR37","v":-6502},{"$f":"DRE.ESE!AS37","v":-6108},{"$f":"DRE.ESE!AT37","v":-1620},{"$f":"DRE.ESE!AU37","v":4478},{"$f":"DRE.ESE!AV37","v":-9752},{"$f":"DRE.ESE!AW37","v":-5745},{"$f":"DRE.ESE!AX37","v":-3187},{"$f":"DRE.ESE!AY37","v":-3626},{"$f":"DRE.ESE!AZ37","v":-2572},{"$f":"DRE.ESE!BA37","v":-15130},{"$f":"DRE.ESE!BB37","v":-7216},{"$f":"DRE.ESE!BC37","v":-8617},{"$f":"DRE.ESE!BD37","v":1965},{"$f":"DRE.ESE!BE37","v":3212},{"$f":"DRE.ESE!BF37","v":-10656},{"$f":"DRE.ESE!BG37","v":-2863},{"$f":"DRE.ESE!BH37","v":-4476},{"$f":"DRE.ESE!BI37","v":5299},{"$f":"DRE.ESE!BJ37","v":6304},{"$f":"DRE.ESE!BK37","v":4264},{"$f":"DRE.ESE!BL37","v":-4383},{"$f":"DRE.ESE!BM37","v":-10408},{"$f":"DRE.ESE!BN37","v":-2785},{"$f":"DRE.ESE!BO37","v":-2040},{"$f":"DRE.ESE!BP37","v":-19616},{"$f":"DRE.ESE!BQ37","v":-5474},{"$f":"DRE.ESE!BR37","v":-7749},{"$f":"DRE.ESE!BS37","v":-3504},{"$f":"DRE.ESE!BT37","v":-1893},{"$f":"DRE.ESE!BU37","v":-18620},{"$f":"DRE.ESE!BV37","v":-3624},{"$f":"DRE.ESE!BW37","v":-7239},{"$f":"DRE.ESE!BX37","v":-1579},{"$f":"DRE.ESE!BY37","v":-6899},{"$f":"DRE.ESE!CA37","v":-2368}]
[null,"Contingencies",{"$f":"DRE.ESE!C38","v":-70},{"$f":"DRE.ESE!D38","v":-368},{"$f":"DRE.ESE!E38","v":2068},{"$f":"DRE.ESE!F38","v":-447},{"$f":"DRE.ESE!G38","v":-258},{"$f":"DRE.ESE!H38","v":995},{"$f":"DRE.ESE!I38","v":-56},{"$f":"DRE.ESE!J38","v":760},{"$f":"DRE.ESE!K38","v":249},{"$f":"DRE.ESE!L38","v":1117},{"$f":"DRE.ESE!M38","v":2070},{"$f":"DRE.ESE!N38","v":-801},{"$f":"DRE.ESE!O38","v":366},{"$f":"DRE.ESE!P38","v":1221},{"$f":"DRE.ESE!Q38","v":65},{"$f":"DRE.ESE!R38","v":851},{"$f":"DRE.ESE!S38","v":931},{"$f":"DRE.ESE!T38","v":706},{"$f":"DRE.ESE!U38","v":533},{"$f":"DRE.ESE!V38","v":576},{"$f":"DRE.ESE!W38","v":2746},{"$f":"DRE.ESE!X38","v":286},{"$f":"DRE.ESE!Y38","v":470},{"$f":"DRE.ESE!Z38","v":-2384},{"$f":"DRE.ESE!AA38","v":151},{"$f":"DRE.ESE!AB38","v":-1477},{"$f":"DRE.ESE!AC38","v":-342},{"$f":"DRE.ESE!AD38","v":1070},{"$f":"DRE.ESE!AE38","v":-218},{"$f":"DRE.ESE!AF38","v":-3101},{"$f":"DRE.ESE!AG38","v":-2591},{"$f":"DRE.ESE!AH38","v":-634},{"$f":"DRE.ESE!AI38","v":250},{"$f":"DRE.ESE!AJ38","v":-315},{"$f":"DRE.ESE!AK38","v":1587},{"$f":"DRE.ESE!AL38","v":888},{"$f":"DRE.ESE!AM38","v":-471},{"$f":"DRE.ESE!AN38","v":-1066},{"$f":"DRE.ESE!AO38","v":-737},{"$f":"DRE.ESE!AP38","v":208},{"$f":"DRE.ESE!AQ38","v":-2066},{"$f":"DRE.ESE!AR38","v":-378},{"$f":"DRE.ESE!AS38","v":-1530},{"$f":"DRE.ESE!AT38","v":-50},{"$f":"DRE.ESE!AU38","v":1651},{"$f":"DRE.ESE!AV38","v":-307},{"$f":"DRE.ESE!AW38","v":-2967},{"$f":"DRE.ESE!AX38","v":105},{"$f":"DRE.ESE!AY38","v":-1348},{"$f":"DRE.ESE!AZ38","v":-1059},{"$f":"DRE.ESE!BA38","v":-5269},{"$f":"DRE.ESE!BB38","v":94},{"$f":"DRE.ESE!BC38","v":222},{"$f":"DRE.ESE!BD38","v":727},{"$f":"DRE.ESE!BE38","v":840},{"$f":"DRE.ESE!BF38","v":1883},{"$f":"DRE.ESE!BG38","v":329},{"$f":"DRE.ESE!BH38","v":1142},{"$f":"DRE.ESE!BI38","v":7667},{"$f":"DRE.ESE!BJ38","v":7967},{"$f":"DRE.ESE!BK38","v":17105},{"$f":"DRE.ESE!BL38","v":-568},{"$f":"DRE.ESE!BM38","v":-685},{"$f":"DRE.ESE!BN38","v":243},{"$f":"DRE.ESE!BO38","v":-3258},{"$f":"DRE.ESE!BP38","v":-4268},{"$f":"DRE.ESE!BQ38","v":-714},{"$f":"DRE.ESE!BR38","v":-2022},{"$f":"DRE.ESE!BS38","v":-1562},{"$f":"DRE.ESE!BT38","v":-948},{"$f":"DRE.ESE!BU38","v":-5246},{"$f":"DRE.ESE!BV38","v":-264},{"$f":"DRE.ESE!BW38","v":-1393},{"$f":"DRE.ESE!BX38","v":-946},{"$f":"DRE.ESE!BY38","v":-2061},{"$f":"DRE.ESE!CA38","v":-1015}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.ESE!C39","v":-2888},{"$f":"DRE.ESE!D39","v":-729},{"$f":"DRE.ESE!E39","v":-1176},{"$f":"DRE.ESE!F39","v":985},{"$f":"DRE.ESE!G39","v":-384},{"$f":"DRE.ESE!H39","v":-1304},{"$f":"DRE.ESE!I39","v":-724},{"$f":"DRE.ESE!J39","v":-619},{"$f":"DRE.ESE!K39","v":-135},{"$f":"DRE.ESE!L39","v":-2180},{"$f":"DRE.ESE!M39","v":-3658},{"$f":"DRE.ESE!N39","v":-383},{"$f":"DRE.ESE!O39","v":-5370},{"$f":"DRE.ESE!P39","v":-771},{"$f":"DRE.ESE!Q39","v":1334},{"$f":"DRE.ESE!R39","v":-5190},{"$f":"DRE.ESE!S39","v":-769},{"$f":"DRE.ESE!T39","v":-1022},{"$f":"DRE.ESE!U39","v":-425},{"$f":"DRE.ESE!V39","v":-1214},{"$f":"DRE.ESE!W39","v":-3430},{"$f":"DRE.ESE!X39","v":484},{"$f":"DRE.ESE!Y39","v":-461},{"$f":"DRE.ESE!Z39","v":4780},{"$f":"DRE.ESE!AA39","v":595},{"$f":"DRE.ESE!AB39","v":5398},{"$f":"DRE.ESE!AC39","v":-1097},{"$f":"DRE.ESE!AD39","v":-2237},{"$f":"DRE.ESE!AE39","v":-1493},{"$f":"DRE.ESE!AF39","v":-1314},{"$f":"DRE.ESE!AG39","v":-6141},{"$f":"DRE.ESE!AH39","v":-1996},{"$f":"DRE.ESE!AI39","v":-2135},{"$f":"DRE.ESE!AJ39","v":-847},{"$f":"DRE.ESE!AK39","v":-1157},{"$f":"DRE.ESE!AL39","v":-6135},{"$f":"DRE.ESE!AM39","v":-2017},{"$f":"DRE.ESE!AN39","v":-3641},{"$f":"DRE.ESE!AO39","v":-2722},{"$f":"DRE.ESE!AP39","v":12856},{"$f":"DRE.ESE!AQ39","v":4476},{"$f":"DRE.ESE!AR39","v":-6124},{"$f":"DRE.ESE!AS39","v":-4578},{"$f":"DRE.ESE!AT39","v":-1570},{"$f":"DRE.ESE!AU39","v":2827},{"$f":"DRE.ESE!AV39","v":-9445},{"$f":"DRE.ESE!AW39","v":-2778},{"$f":"DRE.ESE!AX39","v":-3292},{"$f":"DRE.ESE!AY39","v":-2278},{"$f":"DRE.ESE!AZ39","v":-1513},{"$f":"DRE.ESE!BA39","v":-9861},{"$f":"DRE.ESE!BB39","v":-7310},{"$f":"DRE.ESE!BC39","v":-8839},{"$f":"DRE.ESE!BD39","v":1238},{"$f":"DRE.ESE!BE39","v":2372},{"$f":"DRE.ESE!BF39","v":-12539},{"$f":"DRE.ESE!BG39","v":-3192},{"$f":"DRE.ESE!BH39","v":-5618},{"$f":"DRE.ESE!BI39","v":-2368},{"$f":"DRE.ESE!BJ39","v":-1663},{"$f":"DRE.ESE!BK39","v":-12841},{"$f":"DRE.ESE!BL39","v":-3815},{"$f":"DRE.ESE!BM39","v":-9723},{"$f":"DRE.ESE!BN39","v":-3028},{"$f":"DRE.ESE!BO39","v":1218},{"$f":"DRE.ESE!BP39","v":-15348},{"$f":"DRE.ESE!BQ39","v":-4760},{"$f":"DRE.ESE!BR39","v":-5727},{"$f":"DRE.ESE!BS39","v":-1942},{"$f":"DRE.ESE!BT39","v":-945},{"$f":"DRE.ESE!BU39","v":-13374},{"$f":"DRE.ESE!BV39","v":-3360},{"$f":"DRE.ESE!BW39","v":-5846},{"$f":"DRE.ESE!BX39","v":-633},{"$f":"DRE.ESE!BY39","v":-4838},{"$f":"DRE.ESE!CA39","v":-1353}]
[null,"Other provisions (*)",{"$f":"DRE.ESE!C40","v":0},{"$f":"DRE.ESE!D40","v":0},{"$f":"DRE.ESE!E40","v":0},{"$f":"DRE.ESE!F40","v":0},{"$f":"DRE.ESE!G40","v":0},{"$f":"DRE.ESE!H40","v":0},{"$f":"DRE.ESE!I40","v":0},{"$f":"DRE.ESE!J40","v":0},{"$f":"DRE.ESE!K40","v":0},{"$f":"DRE.ESE!L40","v":0},{"$f":"DRE.ESE!M40","v":0},{"$f":"DRE.ESE!N40","v":0},{"$f":"DRE.ESE!O40","v":0},{"$f":"DRE.ESE!P40","v":0},{"$f":"DRE.ESE!Q40","v":0},{"$f":"DRE.ESE!R40","v":0},{"$f":"DRE.ESE!S40","v":0},{"$f":"DRE.ESE!T40","v":0},{"$f":"DRE.ESE!U40","v":0},{"$f":"DRE.ESE!V40","v":0},{"$f":"DRE.ESE!W40","v":0},{"$f":"DRE.ESE!X40","v":0},{"$f":"DRE.ESE!Y40","v":0},{"$f":"DRE.ESE!Z40","v":0},{"$f":"DRE.ESE!AA40","v":0},{"$f":"DRE.ESE!AB40","v":0},{"$f":"DRE.ESE!AC40","v":0},{"$f":"DRE.ESE!AD40","v":0},{"$f":"DRE.ESE!AE40","v":0},{"$f":"DRE.ESE!AF40","v":0},{"$f":"DRE.ESE!AG40","v":0},{"$f":"DRE.ESE!AH40","v":0},{"$f":"DRE.ESE!AI40","v":0},{"$f":"DRE.ESE!AJ40","v":0},{"$f":"DRE.ESE!AK40","v":0},{"$f":"DRE.ESE!AL40","v":0},{"$f":"DRE.ESE!AM40","v":0},{"$f":"DRE.ESE!AN40","v":0},{"$f":"DRE.ESE!AO40","v":0},{"$f":"DRE.ESE!AP40","v":0},{"$f":"DRE.ESE!AQ40","v":0},{"$f":"DRE.ESE!AR40","v":0},{"$f":"DRE.ESE!AS40","v":0},{"$f":"DRE.ESE!AT40","v":0},{"$f":"DRE.ESE!AU40","v":0},{"$f":"DRE.ESE!AV40","v":0},{"$f":"DRE.ESE!AW40","v":0},{"$f":"DRE.ESE!AX40","v":0},{"$f":"DRE.ESE!AY40","v":0},{"$f":"DRE.ESE!AZ40","v":0},{"$f":"DRE.ESE!BA40","v":0},{"$f":"DRE.ESE!BB40","v":0},{"$f":"DRE.ESE!BC40","v":0},{"$f":"DRE.ESE!BD40","v":0},{"$f":"DRE.ESE!BE40","v":0},{"$f":"DRE.ESE!BF40","v":0},{"$f":"DRE.ESE!BG40","v":0},{"$f":"DRE.ESE!BH40","v":0},{"$f":"DRE.ESE!BI40","v":0},{"$f":"DRE.ESE!BJ40","v":0},{"$f":"DRE.ESE!BK40","v":0},{"$f":"DRE.ESE!BL40","v":0},{"$f":"DRE.ESE!BM40","v":0},{"$f":"DRE.ESE!BN40","v":0},{"$f":"DRE.ESE!BO40","v":0},{"$f":"DRE.ESE!BP40","v":0},{"$f":"DRE.ESE!BQ40","v":0},{"$f":"DRE.ESE!BR40","v":0},{"$f":"DRE.ESE!BS40","v":0},{"$f":"DRE.ESE!BT40","v":"-"},{"$f":"DRE.ESE!BU40","v":0},{"$f":"DRE.ESE!BV40","v":"-"},{"$f":"DRE.ESE!BW40","v":"-"},{"$f":"DRE.ESE!BX40","v":"-"},{"$f":"DRE.ESE!BY40","v":"-"},{"$f":"DRE.ESE!CA40","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"DRE.ESE!C41","v":-39382},{"$f":"DRE.ESE!D41","v":-10433},{"$f":"DRE.ESE!E41","v":-10644},{"$f":"DRE.ESE!F41","v":-10739},{"$f":"DRE.ESE!G41","v":-12335},{"$f":"DRE.ESE!H41","v":-44151},{"$f":"DRE.ESE!I41","v":-11309},{"$f":"DRE.ESE!J41","v":-13034},{"$f":"DRE.ESE!K41","v":-11269},{"$f":"DRE.ESE!L41","v":-8891},{"$f":"DRE.ESE!M41","v":-44503},{"$f":"DRE.ESE!N41","v":-9546},{"$f":"DRE.ESE!O41","v":-10342},{"$f":"DRE.ESE!P41","v":-11497},{"$f":"DRE.ESE!Q41","v":-10954},{"$f":"DRE.ESE!R41","v":-42339},{"$f":"DRE.ESE!S41","v":-11372},{"$f":"DRE.ESE!T41","v":-11254},{"$f":"DRE.ESE!U41","v":-11257},{"$f":"DRE.ESE!V41","v":-11394},{"$f":"DRE.ESE!W41","v":-45277},{"$f":"DRE.ESE!X41","v":-11851},{"$f":"DRE.ESE!Y41","v":-12084},{"$f":"DRE.ESE!Z41","v":-12051},{"$f":"DRE.ESE!AA41","v":-12049},{"$f":"DRE.ESE!AB41","v":-48035},{"$f":"DRE.ESE!AC41","v":-12422},{"$f":"DRE.ESE!AD41","v":-12483},{"$f":"DRE.ESE!AE41","v":-12593},{"$f":"DRE.ESE!AF41","v":-12746},{"$f":"DRE.ESE!AG41","v":-50244},{"$f":"DRE.ESE!AH41","v":-13762},{"$f":"DRE.ESE!AI41","v":-13838},{"$f":"DRE.ESE!AJ41","v":-13936},{"$f":"DRE.ESE!AK41","v":-13915},{"$f":"DRE.ESE!AL41","v":-55451},{"$f":"DRE.ESE!AM41","v":-14433},{"$f":"DRE.ESE!AN41","v":-14437},{"$f":"DRE.ESE!AO41","v":-18344},{"$f":"DRE.ESE!AP41","v":-18374},{"$f":"DRE.ESE!AQ41","v":-65588},{"$f":"DRE.ESE!AR41","v":-18361},{"$f":"DRE.ESE!AS41","v":-15844},{"$f":"DRE.ESE!AT41","v":-15915},{"$f":"DRE.ESE!AU41","v":-16028},{"$f":"DRE.ESE!AV41","v":-66148},{"$f":"DRE.ESE!AW41","v":-16254},{"$f":"DRE.ESE!AX41","v":-16398},{"$f":"DRE.ESE!AY41","v":-16431},{"$f":"DRE.ESE!AZ41","v":-4506},{"$f":"DRE.ESE!BA41","v":-53589},{"$f":"DRE.ESE!BB41","v":-16477},{"$f":"DRE.ESE!BC41","v":-16634},{"$f":"DRE.ESE!BD41","v":-16806},{"$f":"DRE.ESE!BE41","v":-17070},{"$f":"DRE.ESE!BF41","v":-66987},{"$f":"DRE.ESE!BG41","v":-17154},{"$f":"DRE.ESE!BH41","v":-17227},{"$f":"DRE.ESE!BI41","v":-17456},{"$f":"DRE.ESE!BJ41","v":-17736},{"$f":"DRE.ESE!BK41","v":-69573},{"$f":"DRE.ESE!BL41","v":-18306},{"$f":"DRE.ESE!BM41","v":-18868},{"$f":"DRE.ESE!BN41","v":-19193},{"$f":"DRE.ESE!BO41","v":-20139},{"$f":"DRE.ESE!BP41","v":-76506},{"$f":"DRE.ESE!BQ41","v":-20511},{"$f":"DRE.ESE!BR41","v":-20955},{"$f":"DRE.ESE!BS41","v":-21710},{"$f":"DRE.ESE!BT41","v":-22156},{"$f":"DRE.ESE!BU41","v":-85332},{"$f":"DRE.ESE!BV41","v":-23087},{"$f":"DRE.ESE!BW41","v":-23849},{"$f":"DRE.ESE!BX41","v":-24015},{"$f":"DRE.ESE!BY41","v":-24489},{"$f":"DRE.ESE!CA41","v":-24924}]
[null,"Construction Cost",{"$f":"DRE.ESE!C42","v":-54329},{"$f":"DRE.ESE!D42","v":-7805},{"$f":"DRE.ESE!E42","v":-9976},{"$f":"DRE.ESE!F42","v":-14386},{"$f":"DRE.ESE!G42","v":-20148},{"$f":"DRE.ESE!H42","v":-52315},{"$f":"DRE.ESE!I42","v":-14322},{"$f":"DRE.ESE!J42","v":-14241},{"$f":"DRE.ESE!K42","v":-17531},{"$f":"DRE.ESE!L42","v":-24389},{"$f":"DRE.ESE!M42","v":-70483},{"$f":"DRE.ESE!N42","v":-15856},{"$f":"DRE.ESE!O42","v":-21681},{"$f":"DRE.ESE!P42","v":-26580},{"$f":"DRE.ESE!Q42","v":-13969},{"$f":"DRE.ESE!R42","v":-78086},{"$f":"DRE.ESE!S42","v":-9730},{"$f":"DRE.ESE!T42","v":-20161},{"$f":"DRE.ESE!U42","v":-20850},{"$f":"DRE.ESE!V42","v":-17677},{"$f":"DRE.ESE!W42","v":-68418},{"$f":"DRE.ESE!X42","v":-16485},{"$f":"DRE.ESE!Y42","v":-25413},{"$f":"DRE.ESE!Z42","v":-29503},{"$f":"DRE.ESE!AA42","v":-19587},{"$f":"DRE.ESE!AB42","v":-90988},{"$f":"DRE.ESE!AC42","v":-14477},{"$f":"DRE.ESE!AD42","v":-19638},{"$f":"DRE.ESE!AE42","v":-21748},{"$f":"DRE.ESE!AF42","v":-16757},{"$f":"DRE.ESE!AG42","v":-72620},{"$f":"DRE.ESE!AH42","v":-15797},{"$f":"DRE.ESE!AI42","v":-17764},{"$f":"DRE.ESE!AJ42","v":-20336},{"$f":"DRE.ESE!AK42","v":-15599},{"$f":"DRE.ESE!AL42","v":-69496},{"$f":"DRE.ESE!AM42","v":-21891},{"$f":"DRE.ESE!AN42","v":-26651},{"$f":"DRE.ESE!AO42","v":-31087},{"$f":"DRE.ESE!AP42","v":-15992},{"$f":"DRE.ESE!AQ42","v":-95621},{"$f":"DRE.ESE!AR42","v":-11465},{"$f":"DRE.ESE!AS42","v":-15540},{"$f":"DRE.ESE!AT42","v":-10955},{"$f":"DRE.ESE!AU42","v":-24017},{"$f":"DRE.ESE!AV42","v":-61977},{"$f":"DRE.ESE!AW42","v":-14628},{"$f":"DRE.ESE!AX42","v":-14466},{"$f":"DRE.ESE!AY42","v":-24028},{"$f":"DRE.ESE!AZ42","v":-25497},{"$f":"DRE.ESE!BA42","v":-78619},{"$f":"DRE.ESE!BB42","v":-18793},{"$f":"DRE.ESE!BC42","v":-17314},{"$f":"DRE.ESE!BD42","v":-21751},{"$f":"DRE.ESE!BE42","v":-20601},{"$f":"DRE.ESE!BF42","v":-78459},{"$f":"DRE.ESE!BG42","v":-17459},{"$f":"DRE.ESE!BH42","v":-27230},{"$f":"DRE.ESE!BI42","v":-39884},{"$f":"DRE.ESE!BJ42","v":-45881},{"$f":"DRE.ESE!BK42","v":-130454},{"$f":"DRE.ESE!BL42","v":-58018},{"$f":"DRE.ESE!BM42","v":-68504},{"$f":"DRE.ESE!BN42","v":-81049},{"$f":"DRE.ESE!BO42","v":-30183},{"$f":"DRE.ESE!BP42","v":-237754},{"$f":"DRE.ESE!BQ42","v":-41664},{"$f":"DRE.ESE!BR42","v":-46549},{"$f":"DRE.ESE!BS42","v":-48089},{"$f":"DRE.ESE!BT42","v":-57847},{"$f":"DRE.ESE!BU42","v":-194149},{"$f":"DRE.ESE!BV42","v":-59949},{"$f":"DRE.ESE!BW42","v":-54037},{"$f":"DRE.ESE!BX42","v":-63957},{"$f":"DRE.ESE!BY42","v":-64538},{"$f":"DRE.ESE!CA42","v":-51488}]
[null,"Operating Expenses",{"$f":"DRE.ESE!C43","v":-434676},{"$f":"DRE.ESE!D43","v":-108458},{"$f":"DRE.ESE!E43","v":-110363},{"$f":"DRE.ESE!F43","v":-119229},{"$f":"DRE.ESE!G43","v":-142048},{"$f":"DRE.ESE!H43","v":-480098},{"$f":"DRE.ESE!I43","v":-128539},{"$f":"DRE.ESE!J43","v":-127264},{"$f":"DRE.ESE!K43","v":-126776},{"$f":"DRE.ESE!L43","v":-155091},{"$f":"DRE.ESE!M43","v":-537670},{"$f":"DRE.ESE!N43","v":-141497},{"$f":"DRE.ESE!O43","v":-154790},{"$f":"DRE.ESE!P43","v":-165227},{"$f":"DRE.ESE!Q43","v":-170164},{"$f":"DRE.ESE!R43","v":-631678},{"$f":"DRE.ESE!S43","v":-142096},{"$f":"DRE.ESE!T43","v":-157533},{"$f":"DRE.ESE!U43","v":-144181},{"$f":"DRE.ESE!V43","v":-167296},{"$f":"DRE.ESE!W43","v":-611106},{"$f":"DRE.ESE!X43","v":-168197},{"$f":"DRE.ESE!Y43","v":-190255},{"$f":"DRE.ESE!Z43","v":-164447},{"$f":"DRE.ESE!AA43","v":-218632},{"$f":"DRE.ESE!AB43","v":-741531},{"$f":"DRE.ESE!AC43","v":-192550},{"$f":"DRE.ESE!AD43","v":-261945},{"$f":"DRE.ESE!AE43","v":-203354},{"$f":"DRE.ESE!AF43","v":-200864.10641000001},{"$f":"DRE.ESE!AG43","v":-858713.10641000001},{"$f":"DRE.ESE!AH43","v":-207983},{"$f":"DRE.ESE!AI43","v":-215944},{"$f":"DRE.ESE!AJ43","v":-224585},{"$f":"DRE.ESE!AK43","v":-237751},{"$f":"DRE.ESE!AL43","v":-886263},{"$f":"DRE.ESE!AM43","v":-240770},{"$f":"DRE.ESE!AN43","v":-231836.90789999999},{"$f":"DRE.ESE!AO43","v":-289064},{"$f":"DRE.ESE!AP43","v":-268227},{"$f":"DRE.ESE!AQ43","v":-1029897.9079},{"$f":"DRE.ESE!AR43","v":-287758},{"$f":"DRE.ESE!AS43","v":-297687},{"$f":"DRE.ESE!AT43","v":-281340},{"$f":"DRE.ESE!AU43","v":-271780},{"$f":"DRE.ESE!AV43","v":-1138565},{"$f":"DRE.ESE!AW43","v":-321117},{"$f":"DRE.ESE!AX43","v":-306575},{"$f":"DRE.ESE!AY43","v":-276189},{"$f":"DRE.ESE!AZ43","v":-288553},{"$f":"DRE.ESE!BA43","v":-1192434},{"$f":"DRE.ESE!BB43","v":-268660},{"$f":"DRE.ESE!BC43","v":-255829},{"$f":"DRE.ESE!BD43","v":-256790},{"$f":"DRE.ESE!BE43","v":-388179},{"$f":"DRE.ESE!BF43","v":-1169458},{"$f":"DRE.ESE!BG43","v":-293328},{"$f":"DRE.ESE!BH43","v":-319006},{"$f":"DRE.ESE!BI43","v":-385643},{"$f":"DRE.ESE!BJ43","v":-443194},{"$f":"DRE.ESE!BK43","v":-1441171},{"$f":"DRE.ESE!BL43","v":-315164},{"$f":"DRE.ESE!BM43","v":-302280},{"$f":"DRE.ESE!BN43","v":-314539},{"$f":"DRE.ESE!BO43","v":-294605},{"$f":"DRE.ESE!BP43","v":-1226588},{"$f":"DRE.ESE!BQ43","v":-308949},{"$f":"DRE.ESE!BR43","v":-315886},{"$f":"DRE.ESE!BS43","v":-310729},{"$f":"DRE.ESE!BT43","v":-359554},{"$f":"DRE.ESE!BU43","v":-1295118},{"$f":"DRE.ESE!BV43","v":-336778},{"$f":"DRE.ESE!BW43","v":-336286},{"$f":"DRE.ESE!BX43","v":-373164},{"$f":"DRE.ESE!BY43","v":-412838},{"$f":"DRE.ESE!CA43","v":-383184}]
[null,"Other Operating Revenues",{"$f":"DRE.ESE!C44","v":1140},{"$f":"DRE.ESE!D44","v":159},{"$f":"DRE.ESE!E44","v":70},{"$f":"DRE.ESE!F44","v":302},{"$f":"DRE.ESE!G44","v":312},{"$f":"DRE.ESE!H44","v":843},{"$f":"DRE.ESE!I44","v":79},{"$f":"DRE.ESE!J44","v":659},{"$f":"DRE.ESE!K44","v":283},{"$f":"DRE.ESE!L44","v":468},{"$f":"DRE.ESE!M44","v":1489},{"$f":"DRE.ESE!N44","v":907},{"$f":"DRE.ESE!O44","v":1168},{"$f":"DRE.ESE!P44","v":52956},{"$f":"DRE.ESE!Q44","v":-50047},{"$f":"DRE.ESE!R44","v":4984},{"$f":"DRE.ESE!S44","v":708},{"$f":"DRE.ESE!T44","v":4353},{"$f":"DRE.ESE!U44","v":917},{"$f":"DRE.ESE!V44","v":1151},{"$f":"DRE.ESE!W44","v":7129},{"$f":"DRE.ESE!X44","v":505},{"$f":"DRE.ESE!Y44","v":486},{"$f":"DRE.ESE!Z44","v":-991},{"$f":"DRE.ESE!AA44","v":2484},{"$f":"DRE.ESE!AB44","v":2484},{"$f":"DRE.ESE!AC44","v":432},{"$f":"DRE.ESE!AD44","v":361},{"$f":"DRE.ESE!AE44","v":493},{"$f":"DRE.ESE!AF44","v":1368},{"$f":"DRE.ESE!AG44","v":2654},{"$f":"DRE.ESE!AH44","v":362},{"$f":"DRE.ESE!AI44","v":393},{"$f":"DRE.ESE!AJ44","v":581},{"$f":"DRE.ESE!AK44","v":4167},{"$f":"DRE.ESE!AL44","v":5503},{"$f":"DRE.ESE!AM44","v":782},{"$f":"DRE.ESE!AN44","v":662},{"$f":"DRE.ESE!AO44","v":10811},{"$f":"DRE.ESE!AP44","v":2190},{"$f":"DRE.ESE!AQ44","v":14445},{"$f":"DRE.ESE!AR44","v":899},{"$f":"DRE.ESE!AS44","v":892},{"$f":"DRE.ESE!AT44","v":748},{"$f":"DRE.ESE!AU44","v":3457},{"$f":"DRE.ESE!AV44","v":5996},{"$f":"DRE.ESE!AW44","v":1432},{"$f":"DRE.ESE!AX44","v":1365},{"$f":"DRE.ESE!AY44","v":3055},{"$f":"DRE.ESE!AZ44","v":647},{"$f":"DRE.ESE!BA44","v":6499},{"$f":"DRE.ESE!BB44","v":591},{"$f":"DRE.ESE!BC44","v":557},{"$f":"DRE.ESE!BD44","v":967},{"$f":"DRE.ESE!BE44","v":1806},{"$f":"DRE.ESE!BF44","v":3921},{"$f":"DRE.ESE!BG44","v":345},{"$f":"DRE.ESE!BH44","v":294},{"$f":"DRE.ESE!BI44","v":852},{"$f":"DRE.ESE!BJ44","v":1151},{"$f":"DRE.ESE!BK44","v":2642},{"$f":"DRE.ESE!BL44","v":1780},{"$f":"DRE.ESE!BM44","v":1169},{"$f":"DRE.ESE!BN44","v":740},{"$f":"DRE.ESE!BO44","v":1753},{"$f":"DRE.ESE!BP44","v":5442},{"$f":"DRE.ESE!BQ44","v":851},{"$f":"DRE.ESE!BR44","v":602},{"$f":"DRE.ESE!BS44","v":1204},{"$f":"DRE.ESE!BT44","v":2225},{"$f":"DRE.ESE!BU44","v":4882},{"$f":"DRE.ESE!BV44","v":1064},{"$f":"DRE.ESE!BW44","v":491},{"$f":"DRE.ESE!BX44","v":918},{"$f":"DRE.ESE!BY44","v":1714},{"$f":"DRE.ESE!CA44","v":1533}]
[null,"Other Operating Expenses",{"$f":"DRE.ESE!C45","v":-946},{"$f":"DRE.ESE!D45","v":-1201},{"$f":"DRE.ESE!E45","v":-655},{"$f":"DRE.ESE!F45","v":-380},{"$f":"DRE.ESE!G45","v":1073},{"$f":"DRE.ESE!H45","v":-1163},{"$f":"DRE.ESE!I45","v":-49},{"$f":"DRE.ESE!J45","v":-733},{"$f":"DRE.ESE!K45","v":-139},{"$f":"DRE.ESE!L45","v":-546},{"$f":"DRE.ESE!M45","v":-1467},{"$f":"DRE.ESE!N45","v":-545},{"$f":"DRE.ESE!O45","v":-1279},{"$f":"DRE.ESE!P45","v":-53207},{"$f":"DRE.ESE!Q45","v":34260},{"$f":"DRE.ESE!R45","v":-20771},{"$f":"DRE.ESE!S45","v":-587},{"$f":"DRE.ESE!T45","v":-1618},{"$f":"DRE.ESE!U45","v":-3773},{"$f":"DRE.ESE!V45","v":892},{"$f":"DRE.ESE!W45","v":-5086},{"$f":"DRE.ESE!X45","v":-812},{"$f":"DRE.ESE!Y45","v":-799},{"$f":"DRE.ESE!Z45","v":962},{"$f":"DRE.ESE!AA45","v":-9826},{"$f":"DRE.ESE!AB45","v":-10475},{"$f":"DRE.ESE!AC45","v":-669},{"$f":"DRE.ESE!AD45","v":-655},{"$f":"DRE.ESE!AE45","v":-1333},{"$f":"DRE.ESE!AF45","v":-3354},{"$f":"DRE.ESE!AG45","v":-6011},{"$f":"DRE.ESE!AH45","v":-1091},{"$f":"DRE.ESE!AI45","v":-1926},{"$f":"DRE.ESE!AJ45","v":-741},{"$f":"DRE.ESE!AK45","v":-2993},{"$f":"DRE.ESE!AL45","v":-6751},{"$f":"DRE.ESE!AM45","v":-1499},{"$f":"DRE.ESE!AN45","v":-608},{"$f":"DRE.ESE!AO45","v":-1233},{"$f":"DRE.ESE!AP45","v":-2393},{"$f":"DRE.ESE!AQ45","v":-5733},{"$f":"DRE.ESE!AR45","v":-1904},{"$f":"DRE.ESE!AS45","v":-3672},{"$f":"DRE.ESE!AT45","v":-1812},{"$f":"DRE.ESE!AU45","v":-3125},{"$f":"DRE.ESE!AV45","v":-10513},{"$f":"DRE.ESE!AW45","v":-1178},{"$f":"DRE.ESE!AX45","v":-739},{"$f":"DRE.ESE!AY45","v":-1270},{"$f":"DRE.ESE!AZ45","v":-1228},{"$f":"DRE.ESE!BA45","v":-4415},{"$f":"DRE.ESE!BB45","v":-1803},{"$f":"DRE.ESE!BC45","v":-1040},{"$f":"DRE.ESE!BD45","v":-1908},{"$f":"DRE.ESE!BE45","v":-1513},{"$f":"DRE.ESE!BF45","v":-6264},{"$f":"DRE.ESE!BG45","v":-2251},{"$f":"DRE.ESE!BH45","v":-1447},{"$f":"DRE.ESE!BI45","v":-1964},{"$f":"DRE.ESE!BJ45","v":-1431},{"$f":"DRE.ESE!BK45","v":-7093},{"$f":"DRE.ESE!BL45","v":-3514},{"$f":"DRE.ESE!BM45","v":-3677},{"$f":"DRE.ESE!BN45","v":-2316},{"$f":"DRE.ESE!BO45","v":-3330},{"$f":"DRE.ESE!BP45","v":-12837},{"$f":"DRE.ESE!BQ45","v":-2314},{"$f":"DRE.ESE!BR45","v":-6771},{"$f":"DRE.ESE!BS45","v":-4110},{"$f":"DRE.ESE!BT45","v":-6740},{"$f":"DRE.ESE!BU45","v":-19935},{"$f":"DRE.ESE!BV45","v":-2903},{"$f":"DRE.ESE!BW45","v":-3359},{"$f":"DRE.ESE!BX45","v":-3649},{"$f":"DRE.ESE!BY45","v":-4052},{"$f":"DRE.ESE!CA45","v":-834}]
[null,"Result Before Equity Income",{"$f":"DRE.ESE!C46","v":85692},{"$f":"DRE.ESE!D46","v":26671},{"$f":"DRE.ESE!E46","v":27380},{"$f":"DRE.ESE!F46","v":19017},{"$f":"DRE.ESE!G46","v":14978},{"$f":"DRE.ESE!H46","v":88046},{"$f":"DRE.ESE!I46","v":23490},{"$f":"DRE.ESE!J46","v":30785},{"$f":"DRE.ESE!K46","v":27716},{"$f":"DRE.ESE!L46","v":32345},{"$f":"DRE.ESE!M46","v":114336},{"$f":"DRE.ESE!N46","v":33922},{"$f":"DRE.ESE!O46","v":34687},{"$f":"DRE.ESE!P46","v":16842},{"$f":"DRE.ESE!Q46","v":25047},{"$f":"DRE.ESE!R46","v":110498},{"$f":"DRE.ESE!S46","v":31036},{"$f":"DRE.ESE!T46","v":37087},{"$f":"DRE.ESE!U46","v":26560},{"$f":"DRE.ESE!V46","v":24226},{"$f":"DRE.ESE!W46","v":118909},{"$f":"DRE.ESE!X46","v":20521},{"$f":"DRE.ESE!Y46","v":18104},{"$f":"DRE.ESE!Z46","v":39196},{"$f":"DRE.ESE!AA46","v":84697},{"$f":"DRE.ESE!AB46","v":162518},{"$f":"DRE.ESE!AC46","v":35818},{"$f":"DRE.ESE!AD46","v":19213},{"$f":"DRE.ESE!AE46","v":50446},{"$f":"DRE.ESE!AF46","v":32692.893589999992},{"$f":"DRE.ESE!AG46","v":138169.89358999999},{"$f":"DRE.ESE!AH46","v":48186},{"$f":"DRE.ESE!AI46","v":38298},{"$f":"DRE.ESE!AJ46","v":25717.189729999984},{"$f":"DRE.ESE!AK46","v":49723},{"$f":"DRE.ESE!AL46","v":161924.18972999998},{"$f":"DRE.ESE!AM46","v":36292},{"$f":"DRE.ESE!AN46","v":37351.762680000043},{"$f":"DRE.ESE!AO46","v":27504},{"$f":"DRE.ESE!AP46","v":39570},{"$f":"DRE.ESE!AQ46","v":140717.76267999993},{"$f":"DRE.ESE!AR46","v":39352},{"$f":"DRE.ESE!AS46","v":28184},{"$f":"DRE.ESE!AT46","v":39712},{"$f":"DRE.ESE!AU46","v":42119},{"$f":"DRE.ESE!AV46","v":149366.89999999991},{"$f":"DRE.ESE!AW46","v":48915.044639999978},{"$f":"DRE.ESE!AX46","v":57054.438399999985},{"$f":"DRE.ESE!AY46","v":49371.447860000015},{"$f":"DRE.ESE!AZ46","v":56655.202440000023},{"$f":"DRE.ESE!BA46","v":211996.13333999994},{"$f":"DRE.ESE!BB46","v":62988},{"$f":"DRE.ESE!BC46","v":32789},{"$f":"DRE.ESE!BD46","v":63983},{"$f":"DRE.ESE!BE46","v":71963},{"$f":"DRE.ESE!BF46","v":231723},{"$f":"DRE.ESE!BG46","v":72728},{"$f":"DRE.ESE!BH46","v":97813},{"$f":"DRE.ESE!BI46","v":111052},{"$f":"DRE.ESE!BJ46","v":119156},{"$f":"DRE.ESE!BK46","v":400749},{"$f":"DRE.ESE!BL46","v":116554},{"$f":"DRE.ESE!BM46","v":99099},{"$f":"DRE.ESE!BN46","v":82317},{"$f":"DRE.ESE!BO46","v":103013},{"$f":"DRE.ESE!BP46","v":400983},{"$f":"DRE.ESE!BQ46","v":126229},{"$f":"DRE.ESE!BR46","v":36587},{"$f":"DRE.ESE!BS46","v":109673},{"$f":"DRE.ESE!BT46","v":101800},{"$f":"DRE.ESE!BU46","v":374289},{"$f":"DRE.ESE!BV46","v":138158},{"$f":"DRE.ESE!BW46","v":81119},{"$f":"DRE.ESE!BX46","v":91027},{"$f":"DRE.ESE!BY46","v":87426},{"$f":"DRE.ESE!CA46","v":128095}]
[null,"Equity Income",{"$f":"DRE.ESE!C47","v":0},{"$f":"DRE.ESE!D47","v":0},{"$f":"DRE.ESE!E47","v":0},{"$f":"DRE.ESE!F47","v":0},{"$f":"DRE.ESE!G47","v":0},{"$f":"DRE.ESE!H47","v":0},{"$f":"DRE.ESE!I47","v":0},{"$f":"DRE.ESE!J47","v":0},{"$f":"DRE.ESE!K47","v":0},{"$f":"DRE.ESE!L47","v":0},{"$f":"DRE.ESE!M47","v":0},{"$f":"DRE.ESE!N47","v":0},{"$f":"DRE.ESE!O47","v":0},{"$f":"DRE.ESE!P47","v":0},{"$f":"DRE.ESE!Q47","v":0},{"$f":"DRE.ESE!R47","v":0},{"$f":"DRE.ESE!S47","v":0},{"$f":"DRE.ESE!T47","v":0},{"$f":"DRE.ESE!U47","v":0},{"$f":"DRE.ESE!V47","v":0},{"$f":"DRE.ESE!W47","v":0},{"$f":"DRE.ESE!X47","v":0},{"$f":"DRE.ESE!Y47","v":0},{"$f":"DRE.ESE!Z47","v":0},{"$f":"DRE.ESE!AA47","v":0},{"$f":"DRE.ESE!AB47","v":0},{"$f":"DRE.ESE!AC47","v":0},{"$f":"DRE.ESE!AD47","v":0},{"$f":"DRE.ESE!AE47","v":0},{"$f":"DRE.ESE!AF47","v":0},{"$f":"DRE.ESE!AG47","v":0},{"$f":"DRE.ESE!AH47","v":0},{"$f":"DRE.ESE!AI47","v":0},{"$f":"DRE.ESE!AJ47","v":0},{"$f":"DRE.ESE!AK47","v":0},{"$f":"DRE.ESE!AL47","v":0},{"$f":"DRE.ESE!AM47","v":0},{"$f":"DRE.ESE!AN47","v":0},{"$f":"DRE.ESE!AO47","v":0},{"$f":"DRE.ESE!AP47","v":0},{"$f":"DRE.ESE!AQ47","v":0},{"$f":"DRE.ESE!AR47","v":0},{"$f":"DRE.ESE!AS47","v":0},{"$f":"DRE.ESE!AT47","v":0},{"$f":"DRE.ESE!AU47","v":0},{"$f":"DRE.ESE!AV47","v":0},{"$f":"DRE.ESE!AW47","v":0},{"$f":"DRE.ESE!AX47","v":0},{"$f":"DRE.ESE!AY47","v":0},{"$f":"DRE.ESE!AZ47","v":0},{"$f":"DRE.ESE!BA47","v":0},{"$f":"DRE.ESE!BB47","v":0},{"$f":"DRE.ESE!BC47","v":0},{"$f":"DRE.ESE!BD47","v":0},{"$f":"DRE.ESE!BE47","v":0},{"$f":"DRE.ESE!BF47","v":0},{"$f":"DRE.ESE!BG47","v":0},{"$f":"DRE.ESE!BH47","v":0},{"$f":"DRE.ESE!BI47","v":0},{"$f":"DRE.ESE!BJ47","v":0},{"$f":"DRE.ESE!BK47","v":0},{"$f":"DRE.ESE!BL47","v":0},{"$f":"DRE.ESE!BM47","v":0},{"$f":"DRE.ESE!BN47","v":0},{"$f":"DRE.ESE!BO47","v":0},{"$f":"DRE.ESE!BP47","v":0},{"$f":"DRE.ESE!BQ47","v":0},{"$f":"DRE.ESE!BR47","v":0},{"$f":"DRE.ESE!BS47","v":0},{"$f":"DRE.ESE!BT47","v":0},{"$f":"DRE.ESE!BU47","v":0},{"$f":"DRE.ESE!BV47","v":0},{"$f":"DRE.ESE!BW47","v":0},{"$f":"DRE.ESE!BX47","v":0},{"$f":"DRE.ESE!BY47","v":0},{"$f":"DRE.ESE!CA47","v":0}]
[null,"EBITDA",{"$f":"DRE.ESE!C48","v":125074},{"$f":"DRE.ESE!D48","v":37104},{"$f":"DRE.ESE!E48","v":38024},{"$f":"DRE.ESE!F48","v":29756},{"$f":"DRE.ESE!G48","v":27313},{"$f":"DRE.ESE!H48","v":132197},{"$f":"DRE.ESE!I48","v":34799},{"$f":"DRE.ESE!J48","v":43819},{"$f":"DRE.ESE!K48","v":38985},{"$f":"DRE.ESE!L48","v":41236},{"$f":"DRE.ESE!M48","v":158839},{"$f":"DRE.ESE!N48","v":43468},{"$f":"DRE.ESE!O48","v":45029},{"$f":"DRE.ESE!P48","v":28339},{"$f":"DRE.ESE!Q48","v":36001},{"$f":"DRE.ESE!R48","v":152837},{"$f":"DRE.ESE!S48","v":42408},{"$f":"DRE.ESE!T48","v":48341},{"$f":"DRE.ESE!U48","v":37817},{"$f":"DRE.ESE!V48","v":35620},{"$f":"DRE.ESE!W48","v":164186},{"$f":"DRE.ESE!X48","v":32372},{"$f":"DRE.ESE!Y48","v":30188},{"$f":"DRE.ESE!Z48","v":51247},{"$f":"DRE.ESE!AA48","v":96746},{"$f":"DRE.ESE!AB48","v":210553},{"$f":"DRE.ESE!AC48","v":48240},{"$f":"DRE.ESE!AD48","v":31696},{"$f":"DRE.ESE!AE48","v":63039},{"$f":"DRE.ESE!AF48","v":45438.893589999992},{"$f":"DRE.ESE!AG48","v":188413.89358999999},{"$f":"DRE.ESE!AH48","v":61948},{"$f":"DRE.ESE!AI48","v":52136},{"$f":"DRE.ESE!AJ48","v":39653.189729999984},{"$f":"DRE.ESE!AK48","v":63638},{"$f":"DRE.ESE!AL48","v":217375.18972999998},{"$f":"DRE.ESE!AM48","v":50725},{"$f":"DRE.ESE!AN48","v":51788.762680000043},{"$f":"DRE.ESE!AO48","v":45848},{"$f":"DRE.ESE!AP48","v":57944},{"$f":"DRE.ESE!AQ48","v":206305.76267999993},{"$f":"DRE.ESE!AR48","v":57713},{"$f":"DRE.ESE!AS48","v":44028},{"$f":"DRE.ESE!AT48","v":55627},{"$f":"DRE.ESE!AU48","v":58147},{"$f":"DRE.ESE!AV48","v":215514.89999999991},{"$f":"DRE.ESE!AW48","v":65169.044639999978},{"$f":"DRE.ESE!AX48","v":73452.438399999985},{"$f":"DRE.ESE!AY48","v":65802.447860000015},{"$f":"DRE.ESE!AZ48","v":61161.202440000023},{"$f":"DRE.ESE!BA48","v":265585.13333999994},{"$f":"DRE.ESE!BB48","v":79465},{"$f":"DRE.ESE!BC48","v":49423},{"$f":"DRE.ESE!BD48","v":80789},{"$f":"DRE.ESE!BE48","v":89033},{"$f":"DRE.ESE!BF48","v":298710},{"$f":"DRE.ESE!BG48","v":89882},{"$f":"DRE.ESE!BH48","v":115040},{"$f":"DRE.ESE!BI48","v":128508},{"$f":"DRE.ESE!BJ48","v":136892},{"$f":"DRE.ESE!BK48","v":470322},{"$f":"DRE.ESE!BL48","v":134860},{"$f":"DRE.ESE!BM48","v":117967},{"$f":"DRE.ESE!BN48","v":101510},{"$f":"DRE.ESE!BO48","v":123152},{"$f":"DRE.ESE!BP48","v":477489},{"$f":"DRE.ESE!BQ48","v":146740},{"$f":"DRE.ESE!BR48","v":57542},{"$f":"DRE.ESE!BS48","v":131383},{"$f":"DRE.ESE!BT48","v":123956},{"$f":"DRE.ESE!BU48","v":459621},{"$f":"DRE.ESE!BV48","v":161245},{"$f":"DRE.ESE!BW48","v":104968},{"$f":"DRE.ESE!BX48","v":115042},{"$f":"DRE.ESE!BY48","v":111915},{"$f":"DRE.ESE!CA48","v":153019}]
[null,"Result Before Financial Expenses",{"$f":"DRE.ESE!C49","v":85692},{"$f":"DRE.ESE!D49","v":26671},{"$f":"DRE.ESE!E49","v":27380},{"$f":"DRE.ESE!F49","v":19017},{"$f":"DRE.ESE!G49","v":14978},{"$f":"DRE.ESE!H49","v":88046},{"$f":"DRE.ESE!I49","v":23490},{"$f":"DRE.ESE!J49","v":30785},{"$f":"DRE.ESE!K49","v":27716},{"$f":"DRE.ESE!L49","v":32345},{"$f":"DRE.ESE!M49","v":114336},{"$f":"DRE.ESE!N49","v":33922},{"$f":"DRE.ESE!O49","v":34687},{"$f":"DRE.ESE!P49","v":16842},{"$f":"DRE.ESE!Q49","v":25047},{"$f":"DRE.ESE!R49","v":110498},{"$f":"DRE.ESE!S49","v":31036},{"$f":"DRE.ESE!T49","v":37087},{"$f":"DRE.ESE!U49","v":26560},{"$f":"DRE.ESE!V49","v":24226},{"$f":"DRE.ESE!W49","v":118909},{"$f":"DRE.ESE!X49","v":20521},{"$f":"DRE.ESE!Y49","v":18104},{"$f":"DRE.ESE!Z49","v":39196},{"$f":"DRE.ESE!AA49","v":84697},{"$f":"DRE.ESE!AB49","v":162518},{"$f":"DRE.ESE!AC49","v":35818},{"$f":"DRE.ESE!AD49","v":19213},{"$f":"DRE.ESE!AE49","v":50446},{"$f":"DRE.ESE!AF49","v":32692.893589999992},{"$f":"DRE.ESE!AG49","v":138169.89358999999},{"$f":"DRE.ESE!AH49","v":48186},{"$f":"DRE.ESE!AI49","v":38298},{"$f":"DRE.ESE!AJ49","v":25717.189729999984},{"$f":"DRE.ESE!AK49","v":49723},{"$f":"DRE.ESE!AL49","v":161924.18972999998},{"$f":"DRE.ESE!AM49","v":36292},{"$f":"DRE.ESE!AN49","v":37351.762680000043},{"$f":"DRE.ESE!AO49","v":27504},{"$f":"DRE.ESE!AP49","v":39570},{"$f":"DRE.ESE!AQ49","v":140717.76267999993},{"$f":"DRE.ESE!AR49","v":39352},{"$f":"DRE.ESE!AS49","v":28184},{"$f":"DRE.ESE!AT49","v":39712},{"$f":"DRE.ESE!AU49","v":42119},{"$f":"DRE.ESE!AV49","v":149366.89999999991},{"$f":"DRE.ESE!AW49","v":48915.044639999978},{"$f":"DRE.ESE!AX49","v":57054.438399999985},{"$f":"DRE.ESE!AY49","v":49371.447860000015},{"$f":"DRE.ESE!AZ49","v":56655.202440000023},{"$f":"DRE.ESE!BA49","v":211996.13333999994},{"$f":"DRE.ESE!BB49","v":62988},{"$f":"DRE.ESE!BC49","v":32789},{"$f":"DRE.ESE!BD49","v":63983},{"$f":"DRE.ESE!BE49","v":71963},{"$f":"DRE.ESE!BF49","v":231723},{"$f":"DRE.ESE!BG49","v":72728},{"$f":"DRE.ESE!BH49","v":97813},{"$f":"DRE.ESE!BI49","v":111052},{"$f":"DRE.ESE!BJ49","v":119156},{"$f":"DRE.ESE!BK49","v":400749},{"$f":"DRE.ESE!BL49","v":116554},{"$f":"DRE.ESE!BM49","v":99099},{"$f":"DRE.ESE!BN49","v":82317},{"$f":"DRE.ESE!BO49","v":103013},{"$f":"DRE.ESE!BP49","v":400983},{"$f":"DRE.ESE!BQ49","v":126229},{"$f":"DRE.ESE!BR49","v":36587},{"$f":"DRE.ESE!BS49","v":109673},{"$f":"DRE.ESE!BT49","v":101800},{"$f":"DRE.ESE!BU49","v":374289},{"$f":"DRE.ESE!BV49","v":138158},{"$f":"DRE.ESE!BW49","v":81119},{"$f":"DRE.ESE!BX49","v":91027},{"$f":"DRE.ESE!BY49","v":87426},{"$f":"DRE.ESE!CA49","v":128095}]
[null,"Financial Revenues",{"$f":"DRE.ESE!C50","v":32378},{"$f":"DRE.ESE!D50","v":4821},{"$f":"DRE.ESE!E50","v":6428},{"$f":"DRE.ESE!F50","v":6608},{"$f":"DRE.ESE!G50","v":5365},{"$f":"DRE.ESE!H50","v":23222},{"$f":"DRE.ESE!I50","v":5450},{"$f":"DRE.ESE!J50","v":7931},{"$f":"DRE.ESE!K50","v":5871},{"$f":"DRE.ESE!L50","v":6351},{"$f":"DRE.ESE!M50","v":25603},{"$f":"DRE.ESE!N50","v":5936},{"$f":"DRE.ESE!O50","v":5129},{"$f":"DRE.ESE!P50","v":4962},{"$f":"DRE.ESE!Q50","v":20071},{"$f":"DRE.ESE!R50","v":36098},{"$f":"DRE.ESE!S50","v":6765},{"$f":"DRE.ESE!T50","v":8773},{"$f":"DRE.ESE!U50","v":13117},{"$f":"DRE.ESE!V50","v":12968},{"$f":"DRE.ESE!W50","v":41623},{"$f":"DRE.ESE!X50","v":9836},{"$f":"DRE.ESE!Y50","v":7495},{"$f":"DRE.ESE!Z50","v":3047},{"$f":"DRE.ESE!AA50","v":7095},{"$f":"DRE.ESE!AB50","v":27473},{"$f":"DRE.ESE!AC50","v":21593},{"$f":"DRE.ESE!AD50","v":24857},{"$f":"DRE.ESE!AE50","v":7760},{"$f":"DRE.ESE!AF50","v":-22476},{"$f":"DRE.ESE!AG50","v":31734},{"$f":"DRE.ESE!AH50","v":16963},{"$f":"DRE.ESE!AI50","v":12311},{"$f":"DRE.ESE!AJ50","v":14134},{"$f":"DRE.ESE!AK50","v":13979},{"$f":"DRE.ESE!AL50","v":57387},{"$f":"DRE.ESE!AM50","v":9168},{"$f":"DRE.ESE!AN50","v":8656},{"$f":"DRE.ESE!AO50","v":8004},{"$f":"DRE.ESE!AP50","v":106718},{"$f":"DRE.ESE!AQ50","v":132546},{"$f":"DRE.ESE!AR50","v":12586},{"$f":"DRE.ESE!AS50","v":8564},{"$f":"DRE.ESE!AT50","v":13618},{"$f":"DRE.ESE!AU50","v":22678},{"$f":"DRE.ESE!AV50","v":57446},{"$f":"DRE.ESE!AW50","v":9675},{"$f":"DRE.ESE!AX50","v":9173},{"$f":"DRE.ESE!AY50","v":10065},{"$f":"DRE.ESE!AZ50","v":9027},{"$f":"DRE.ESE!BA50","v":37940},{"$f":"DRE.ESE!BB50","v":8408},{"$f":"DRE.ESE!BC50","v":63111},{"$f":"DRE.ESE!BD50","v":6619},{"$f":"DRE.ESE!BE50","v":28577},{"$f":"DRE.ESE!BF50","v":106715},{"$f":"DRE.ESE!BG50","v":11833},{"$f":"DRE.ESE!BH50","v":11740},{"$f":"DRE.ESE!BI50","v":14820},{"$f":"DRE.ESE!BJ50","v":19211},{"$f":"DRE.ESE!BK50","v":57604},{"$f":"DRE.ESE!BL50","v":20142},{"$f":"DRE.ESE!BM50","v":18544},{"$f":"DRE.ESE!BN50","v":19886},{"$f":"DRE.ESE!BO50","v":17185},{"$f":"DRE.ESE!BP50","v":75757},{"$f":"DRE.ESE!BQ50","v":17593},{"$f":"DRE.ESE!BR50","v":16763},{"$f":"DRE.ESE!BS50","v":48425},{"$f":"DRE.ESE!BT50","v":20258},{"$f":"DRE.ESE!BU50","v":103039},{"$f":"DRE.ESE!BV50","v":16292},{"$f":"DRE.ESE!BW50","v":11127},{"$f":"DRE.ESE!BX50","v":22520},{"$f":"DRE.ESE!BY50","v":26310},{"$f":"DRE.ESE!CA50","v":16894}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.ESE!C51","v":12462},{"$f":"DRE.ESE!D51","v":2438},{"$f":"DRE.ESE!E51","v":2609},{"$f":"DRE.ESE!F51","v":3108},{"$f":"DRE.ESE!G51","v":2590},{"$f":"DRE.ESE!H51","v":10745},{"$f":"DRE.ESE!I51","v":2675},{"$f":"DRE.ESE!J51","v":3525},{"$f":"DRE.ESE!K51","v":3065},{"$f":"DRE.ESE!L51","v":3041},{"$f":"DRE.ESE!M51","v":12306},{"$f":"DRE.ESE!N51","v":2414},{"$f":"DRE.ESE!O51","v":1733},{"$f":"DRE.ESE!P51","v":1514},{"$f":"DRE.ESE!Q51","v":1723},{"$f":"DRE.ESE!R51","v":7384},{"$f":"DRE.ESE!S51","v":1167},{"$f":"DRE.ESE!T51","v":4654},{"$f":"DRE.ESE!U51","v":3392},{"$f":"DRE.ESE!V51","v":2182},{"$f":"DRE.ESE!W51","v":11395},{"$f":"DRE.ESE!X51","v":1461},{"$f":"DRE.ESE!Y51","v":1608},{"$f":"DRE.ESE!Z51","v":1057},{"$f":"DRE.ESE!AA51","v":946},{"$f":"DRE.ESE!AB51","v":5072},{"$f":"DRE.ESE!AC51","v":958},{"$f":"DRE.ESE!AD51","v":1837},{"$f":"DRE.ESE!AE51","v":5815},{"$f":"DRE.ESE!AF51","v":3222},{"$f":"DRE.ESE!AG51","v":11832},{"$f":"DRE.ESE!AH51","v":4083},{"$f":"DRE.ESE!AI51","v":4985},{"$f":"DRE.ESE!AJ51","v":3297},{"$f":"DRE.ESE!AK51","v":2998},{"$f":"DRE.ESE!AL51","v":15363},{"$f":"DRE.ESE!AM51","v":2677},{"$f":"DRE.ESE!AN51","v":3248},{"$f":"DRE.ESE!AO51","v":2499},{"$f":"DRE.ESE!AP51","v":2367},{"$f":"DRE.ESE!AQ51","v":10791},{"$f":"DRE.ESE!AR51","v":5611},{"$f":"DRE.ESE!AS51","v":2816},{"$f":"DRE.ESE!AT51","v":1704},{"$f":"DRE.ESE!AU51","v":1946},{"$f":"DRE.ESE!AV51","v":12077},{"$f":"DRE.ESE!AW51","v":1280},{"$f":"DRE.ESE!AX51","v":1579},{"$f":"DRE.ESE!AY51","v":1687},{"$f":"DRE.ESE!AZ51","v":1945},{"$f":"DRE.ESE!BA51","v":6491},{"$f":"DRE.ESE!BB51","v":845},{"$f":"DRE.ESE!BC51","v":898},{"$f":"DRE.ESE!BD51","v":1137},{"$f":"DRE.ESE!BE51","v":2246},{"$f":"DRE.ESE!BF51","v":5126},{"$f":"DRE.ESE!BG51","v":1224},{"$f":"DRE.ESE!BH51","v":1756},{"$f":"DRE.ESE!BI51","v":2435},{"$f":"DRE.ESE!BJ51","v":2766},{"$f":"DRE.ESE!BK51","v":8181},{"$f":"DRE.ESE!BL51","v":3378},{"$f":"DRE.ESE!BM51","v":5280},{"$f":"DRE.ESE!BN51","v":6644},{"$f":"DRE.ESE!BO51","v":4819},{"$f":"DRE.ESE!BP51","v":20121},{"$f":"DRE.ESE!BQ51","v":5492},{"$f":"DRE.ESE!BR51","v":4205},{"$f":"DRE.ESE!BS51","v":9537},{"$f":"DRE.ESE!BT51","v":6674},{"$f":"DRE.ESE!BU51","v":25908},{"$f":"DRE.ESE!BV51","v":7193},{"$f":"DRE.ESE!BW51","v":11380},{"$f":"DRE.ESE!BX51","v":13458},{"$f":"DRE.ESE!BY51","v":10929},{"$f":"DRE.ESE!CA51","v":7355}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.ESE!C52","v":7351},{"$f":"DRE.ESE!D52","v":1882},{"$f":"DRE.ESE!E52","v":2063},{"$f":"DRE.ESE!F52","v":2144},{"$f":"DRE.ESE!G52","v":1935},{"$f":"DRE.ESE!H52","v":8024},{"$f":"DRE.ESE!I52","v":1966},{"$f":"DRE.ESE!J52","v":2197},{"$f":"DRE.ESE!K52","v":2495},{"$f":"DRE.ESE!L52","v":2279},{"$f":"DRE.ESE!M52","v":8937},{"$f":"DRE.ESE!N52","v":2867},{"$f":"DRE.ESE!O52","v":2726},{"$f":"DRE.ESE!P52","v":2695},{"$f":"DRE.ESE!Q52","v":4005},{"$f":"DRE.ESE!R52","v":12293},{"$f":"DRE.ESE!S52","v":2961},{"$f":"DRE.ESE!T52","v":2891},{"$f":"DRE.ESE!U52","v":2579},{"$f":"DRE.ESE!V52","v":4281},{"$f":"DRE.ESE!W52","v":12712},{"$f":"DRE.ESE!X52","v":2660},{"$f":"DRE.ESE!Y52","v":2870},{"$f":"DRE.ESE!Z52","v":5060},{"$f":"DRE.ESE!AA52","v":2759},{"$f":"DRE.ESE!AB52","v":13349},{"$f":"DRE.ESE!AC52","v":3164},{"$f":"DRE.ESE!AD52","v":3761},{"$f":"DRE.ESE!AE52","v":4919},{"$f":"DRE.ESE!AF52","v":4154},{"$f":"DRE.ESE!AG52","v":15998},{"$f":"DRE.ESE!AH52","v":4549},{"$f":"DRE.ESE!AI52","v":5127},{"$f":"DRE.ESE!AJ52","v":4772},{"$f":"DRE.ESE!AK52","v":4436},{"$f":"DRE.ESE!AL52","v":18884},{"$f":"DRE.ESE!AM52","v":4832},{"$f":"DRE.ESE!AN52","v":4361},{"$f":"DRE.ESE!AO52","v":4463},{"$f":"DRE.ESE!AP52","v":94306},{"$f":"DRE.ESE!AQ52","v":107962},{"$f":"DRE.ESE!AR52","v":4857},{"$f":"DRE.ESE!AS52","v":4779},{"$f":"DRE.ESE!AT52","v":6180},{"$f":"DRE.ESE!AU52","v":6528},{"$f":"DRE.ESE!AV52","v":22344},{"$f":"DRE.ESE!AW52","v":5423},{"$f":"DRE.ESE!AX52","v":5691},{"$f":"DRE.ESE!AY52","v":6238},{"$f":"DRE.ESE!AZ52","v":6335},{"$f":"DRE.ESE!BA52","v":23687},{"$f":"DRE.ESE!BB52","v":6025},{"$f":"DRE.ESE!BC52","v":5728},{"$f":"DRE.ESE!BD52","v":7089},{"$f":"DRE.ESE!BE52","v":7993},{"$f":"DRE.ESE!BF52","v":26835},{"$f":"DRE.ESE!BG52","v":8795},{"$f":"DRE.ESE!BH52","v":9021},{"$f":"DRE.ESE!BI52","v":9514},{"$f":"DRE.ESE!BJ52","v":7274},{"$f":"DRE.ESE!BK52","v":34604},{"$f":"DRE.ESE!BL52","v":8171},{"$f":"DRE.ESE!BM52","v":8762},{"$f":"DRE.ESE!BN52","v":8656},{"$f":"DRE.ESE!BO52","v":8378},{"$f":"DRE.ESE!BP52","v":33967},{"$f":"DRE.ESE!BQ52","v":8463},{"$f":"DRE.ESE!BR52","v":9256},{"$f":"DRE.ESE!BS52","v":37230},{"$f":"DRE.ESE!BT52","v":6703},{"$f":"DRE.ESE!BU52","v":61652},{"$f":"DRE.ESE!BV52","v":6956},{"$f":"DRE.ESE!BW52","v":-2505},{"$f":"DRE.ESE!BX52","v":7615},{"$f":"DRE.ESE!BY52","v":6967},{"$f":"DRE.ESE!CA52","v":7600}]
[null,"Restatement of CVA",{"$f":"DRE.ESE!C53","v":0},{"$f":"DRE.ESE!D53","v":0},{"$f":"DRE.ESE!E53","v":0},{"$f":"DRE.ESE!F53","v":0},{"$f":"DRE.ESE!G53","v":0},{"$f":"DRE.ESE!H53","v":0},{"$f":"DRE.ESE!I53","v":0},{"$f":"DRE.ESE!J53","v":0},{"$f":"DRE.ESE!K53","v":0},{"$f":"DRE.ESE!L53","v":0},{"$f":"DRE.ESE!M53","v":0},{"$f":"DRE.ESE!N53","v":0},{"$f":"DRE.ESE!O53","v":0},{"$f":"DRE.ESE!P53","v":0},{"$f":"DRE.ESE!Q53","v":0},{"$f":"DRE.ESE!R53","v":0},{"$f":"DRE.ESE!S53","v":0},{"$f":"DRE.ESE!T53","v":0},{"$f":"DRE.ESE!U53","v":0},{"$f":"DRE.ESE!V53","v":0},{"$f":"DRE.ESE!W53","v":0},{"$f":"DRE.ESE!X53","v":0},{"$f":"DRE.ESE!Y53","v":0},{"$f":"DRE.ESE!Z53","v":0},{"$f":"DRE.ESE!AA53","v":0},{"$f":"DRE.ESE!AB53","v":0},{"$f":"DRE.ESE!AC53","v":13105},{"$f":"DRE.ESE!AD53","v":14439},{"$f":"DRE.ESE!AE53","v":2565},{"$f":"DRE.ESE!AF53","v":-30109},{"$f":"DRE.ESE!AG53","v":0},{"$f":"DRE.ESE!AH53","v":8052},{"$f":"DRE.ESE!AI53","v":241},{"$f":"DRE.ESE!AJ53","v":-3729},{"$f":"DRE.ESE!AK53","v":1213},{"$f":"DRE.ESE!AL53","v":5777},{"$f":"DRE.ESE!AM53","v":811},{"$f":"DRE.ESE!AN53","v":453},{"$f":"DRE.ESE!AO53","v":665},{"$f":"DRE.ESE!AP53","v":336},{"$f":"DRE.ESE!AQ53","v":2265},{"$f":"DRE.ESE!AR53","v":2968},{"$f":"DRE.ESE!AS53","v":306},{"$f":"DRE.ESE!AT53","v":787},{"$f":"DRE.ESE!AU53","v":0},{"$f":"DRE.ESE!AV53","v":4061},{"$f":"DRE.ESE!AW53","v":0},{"$f":"DRE.ESE!AX53","v":0},{"$f":"DRE.ESE!AY53","v":0},{"$f":"DRE.ESE!AZ53","v":0},{"$f":"DRE.ESE!BA53","v":0},{"$f":"DRE.ESE!BB53","v":0},{"$f":"DRE.ESE!BC53","v":0},{"$f":"DRE.ESE!BD53","v":0},{"$f":"DRE.ESE!BE53","v":0},{"$f":"DRE.ESE!BF53","v":0},{"$f":"DRE.ESE!BG53","v":0},{"$f":"DRE.ESE!BH53","v":0},{"$f":"DRE.ESE!BI53","v":0},{"$f":"DRE.ESE!BJ53","v":0},{"$f":"DRE.ESE!BK53","v":0},{"$f":"DRE.ESE!BL53","v":0},{"$f":"DRE.ESE!BM53","v":0},{"$f":"DRE.ESE!BN53","v":0},{"$f":"DRE.ESE!BO53","v":0},{"$f":"DRE.ESE!BP53","v":0},{"$f":"DRE.ESE!BQ53","v":0},{"$f":"DRE.ESE!BR53","v":0},{"$f":"DRE.ESE!BS53","v":0},{"$f":"DRE.ESE!BT53","v":0},{"$f":"DRE.ESE!BU53","v":0},{"$f":"DRE.ESE!BV53","v":0},{"$f":"DRE.ESE!BW53","v":0},{"$f":"DRE.ESE!BX53","v":0},{"$f":"DRE.ESE!BY53","v":0},{"$f":"DRE.ESE!CA53","v":0}]
[null,"Other Financial Revenues",{"$f":"DRE.ESE!C54","v":12565},{"$f":"DRE.ESE!D54","v":501},{"$f":"DRE.ESE!E54","v":1756},{"$f":"DRE.ESE!F54","v":1356},{"$f":"DRE.ESE!G54","v":840},{"$f":"DRE.ESE!H54","v":4453},{"$f":"DRE.ESE!I54","v":809},{"$f":"DRE.ESE!J54","v":2209},{"$f":"DRE.ESE!K54","v":311},{"$f":"DRE.ESE!L54","v":1031},{"$f":"DRE.ESE!M54","v":4360},{"$f":"DRE.ESE!N54","v":655},{"$f":"DRE.ESE!O54","v":670},{"$f":"DRE.ESE!P54","v":753},{"$f":"DRE.ESE!Q54","v":14343},{"$f":"DRE.ESE!R54","v":16421},{"$f":"DRE.ESE!S54","v":2637},{"$f":"DRE.ESE!T54","v":1228},{"$f":"DRE.ESE!U54","v":7146},{"$f":"DRE.ESE!V54","v":6505},{"$f":"DRE.ESE!W54","v":17516},{"$f":"DRE.ESE!X54","v":5715},{"$f":"DRE.ESE!Y54","v":3017},{"$f":"DRE.ESE!Z54","v":-3070},{"$f":"DRE.ESE!AA54","v":3390},{"$f":"DRE.ESE!AB54","v":9052},{"$f":"DRE.ESE!AC54","v":4366},{"$f":"DRE.ESE!AD54","v":4820},{"$f":"DRE.ESE!AE54","v":-5539},{"$f":"DRE.ESE!AF54","v":257},{"$f":"DRE.ESE!AG54","v":3904},{"$f":"DRE.ESE!AH54","v":279},{"$f":"DRE.ESE!AI54","v":1958},{"$f":"DRE.ESE!AJ54","v":9794},{"$f":"DRE.ESE!AK54","v":5332},{"$f":"DRE.ESE!AL54","v":17363},{"$f":"DRE.ESE!AM54","v":848},{"$f":"DRE.ESE!AN54","v":594},{"$f":"DRE.ESE!AO54","v":377},{"$f":"DRE.ESE!AP54","v":9709},{"$f":"DRE.ESE!AQ54","v":11528},{"$f":"DRE.ESE!AR54","v":-850},{"$f":"DRE.ESE!AS54","v":663},{"$f":"DRE.ESE!AT54","v":4947},{"$f":"DRE.ESE!AU54","v":14204},{"$f":"DRE.ESE!AV54","v":18964},{"$f":"DRE.ESE!AW54","v":2972},{"$f":"DRE.ESE!AX54","v":1903},{"$f":"DRE.ESE!AY54","v":2140},{"$f":"DRE.ESE!AZ54","v":747},{"$f":"DRE.ESE!BA54","v":7762},{"$f":"DRE.ESE!BB54","v":1538},{"$f":"DRE.ESE!BC54","v":56485},{"$f":"DRE.ESE!BD54","v":-1607},{"$f":"DRE.ESE!BE54","v":18338},{"$f":"DRE.ESE!BF54","v":74754},{"$f":"DRE.ESE!BG54","v":1814},{"$f":"DRE.ESE!BH54","v":963},{"$f":"DRE.ESE!BI54","v":2871},{"$f":"DRE.ESE!BJ54","v":9171},{"$f":"DRE.ESE!BK54","v":14819},{"$f":"DRE.ESE!BL54","v":8593},{"$f":"DRE.ESE!BM54","v":4502},{"$f":"DRE.ESE!BN54","v":4586},{"$f":"DRE.ESE!BO54","v":3988},{"$f":"DRE.ESE!BP54","v":21669},{"$f":"DRE.ESE!BQ54","v":3638},{"$f":"DRE.ESE!BR54","v":3302},{"$f":"DRE.ESE!BS54","v":1658},{"$f":"DRE.ESE!BT54","v":6881},{"$f":"DRE.ESE!BU54","v":15479},{"$f":"DRE.ESE!BV54","v":2143},{"$f":"DRE.ESE!BW54","v":2252},{"$f":"DRE.ESE!BX54","v":1447},{"$f":"DRE.ESE!BY54","v":8414},{"$f":"DRE.ESE!CA54","v":1939}]
[null,"Financial Expenses",{"$f":"DRE.ESE!C55","v":52043},{"$f":"DRE.ESE!D55","v":-14314},{"$f":"DRE.ESE!E55","v":-14405},{"$f":"DRE.ESE!F55","v":-10698},{"$f":"DRE.ESE!G55","v":-22234},{"$f":"DRE.ESE!H55","v":-61651},{"$f":"DRE.ESE!I55","v":-20083},{"$f":"DRE.ESE!J55","v":-21757},{"$f":"DRE.ESE!K55","v":-19862},{"$f":"DRE.ESE!L55","v":-14562},{"$f":"DRE.ESE!M55","v":-76264},{"$f":"DRE.ESE!N55","v":-14390},{"$f":"DRE.ESE!O55","v":-15315},{"$f":"DRE.ESE!P55","v":-19361},{"$f":"DRE.ESE!Q55","v":-21387},{"$f":"DRE.ESE!R55","v":-70453},{"$f":"DRE.ESE!S55","v":-21170},{"$f":"DRE.ESE!T55","v":-42869},{"$f":"DRE.ESE!U55","v":-17519},{"$f":"DRE.ESE!V55","v":-28476},{"$f":"DRE.ESE!W55","v":-110034},{"$f":"DRE.ESE!X55","v":-4229},{"$f":"DRE.ESE!Y55","v":-8151},{"$f":"DRE.ESE!Z55","v":-31008},{"$f":"DRE.ESE!AA55","v":-32618},{"$f":"DRE.ESE!AB55","v":-76006},{"$f":"DRE.ESE!AC55","v":-84615},{"$f":"DRE.ESE!AD55","v":-36234},{"$f":"DRE.ESE!AE55","v":-113305},{"$f":"DRE.ESE!AF55","v":19347},{"$f":"DRE.ESE!AG55","v":-214807},{"$f":"DRE.ESE!AH55","v":38805},{"$f":"DRE.ESE!AI55","v":-50734},{"$f":"DRE.ESE!AJ55","v":-26119},{"$f":"DRE.ESE!AK55","v":-31410},{"$f":"DRE.ESE!AL55","v":-69458},{"$f":"DRE.ESE!AM55","v":-23536},{"$f":"DRE.ESE!AN55","v":-21019},{"$f":"DRE.ESE!AO55","v":-18672},{"$f":"DRE.ESE!AP55","v":-41856},{"$f":"DRE.ESE!AQ55","v":-105083},{"$f":"DRE.ESE!AR55","v":-21183},{"$f":"DRE.ESE!AS55","v":-20571},{"$f":"DRE.ESE!AT55","v":-21385},{"$f":"DRE.ESE!AU55","v":-23850},{"$f":"DRE.ESE!AV55","v":-86989},{"$f":"DRE.ESE!AW55","v":-9938},{"$f":"DRE.ESE!AX55","v":-25718},{"$f":"DRE.ESE!AY55","v":-22078},{"$f":"DRE.ESE!AZ55","v":-19512},{"$f":"DRE.ESE!BA55","v":-77246},{"$f":"DRE.ESE!BB55","v":-24652},{"$f":"DRE.ESE!BC55","v":-65985},{"$f":"DRE.ESE!BD55","v":-9407},{"$f":"DRE.ESE!BE55","v":-43021},{"$f":"DRE.ESE!BF55","v":-143065},{"$f":"DRE.ESE!BG55","v":-16752},{"$f":"DRE.ESE!BH55","v":-19594},{"$f":"DRE.ESE!BI55","v":-19557},{"$f":"DRE.ESE!BJ55","v":-44301},{"$f":"DRE.ESE!BK55","v":-100204},{"$f":"DRE.ESE!BL55","v":-23281},{"$f":"DRE.ESE!BM55","v":-42905},{"$f":"DRE.ESE!BN55","v":-55530},{"$f":"DRE.ESE!BO55","v":-42923},{"$f":"DRE.ESE!BP55","v":-164639},{"$f":"DRE.ESE!BQ55","v":-39059},{"$f":"DRE.ESE!BR55","v":-43892},{"$f":"DRE.ESE!BS55","v":-80931},{"$f":"DRE.ESE!BT55","v":-37047},{"$f":"DRE.ESE!BU55","v":-200929},{"$f":"DRE.ESE!BV55","v":-39386},{"$f":"DRE.ESE!BW55","v":-18826},{"$f":"DRE.ESE!BX55","v":-41101},{"$f":"DRE.ESE!BY55","v":-49700},{"$f":"DRE.ESE!CA55","v":-38254}]
[null,"Debt Charges - Interests",{"$f":"DRE.ESE!C56","v":-44217},{"$f":"DRE.ESE!D56","v":-12500},{"$f":"DRE.ESE!E56","v":-12053},{"$f":"DRE.ESE!F56","v":-13331},{"$f":"DRE.ESE!G56","v":-11523},{"$f":"DRE.ESE!H56","v":-49407},{"$f":"DRE.ESE!I56","v":-12906},{"$f":"DRE.ESE!J56","v":-10671},{"$f":"DRE.ESE!K56","v":-11581},{"$f":"DRE.ESE!L56","v":-14582},{"$f":"DRE.ESE!M56","v":-49740},{"$f":"DRE.ESE!N56","v":-12598},{"$f":"DRE.ESE!O56","v":-12667},{"$f":"DRE.ESE!P56","v":-14327},{"$f":"DRE.ESE!Q56","v":-16336},{"$f":"DRE.ESE!R56","v":-55928},{"$f":"DRE.ESE!S56","v":-12065},{"$f":"DRE.ESE!T56","v":-13355},{"$f":"DRE.ESE!U56","v":-12867},{"$f":"DRE.ESE!V56","v":-10673},{"$f":"DRE.ESE!W56","v":-48960},{"$f":"DRE.ESE!X56","v":-7567},{"$f":"DRE.ESE!Y56","v":-7862},{"$f":"DRE.ESE!Z56","v":-7775},{"$f":"DRE.ESE!AA56","v":-10387},{"$f":"DRE.ESE!AB56","v":-33591},{"$f":"DRE.ESE!AC56","v":-10271},{"$f":"DRE.ESE!AD56","v":-11255},{"$f":"DRE.ESE!AE56","v":-11989},{"$f":"DRE.ESE!AF56","v":-12215},{"$f":"DRE.ESE!AG56","v":-45730},{"$f":"DRE.ESE!AH56","v":-9512},{"$f":"DRE.ESE!AI56","v":-10193},{"$f":"DRE.ESE!AJ56","v":-11409},{"$f":"DRE.ESE!AK56","v":-10532},{"$f":"DRE.ESE!AL56","v":-41646},{"$f":"DRE.ESE!AM56","v":-8454},{"$f":"DRE.ESE!AN56","v":-9639},{"$f":"DRE.ESE!AO56","v":-9685},{"$f":"DRE.ESE!AP56","v":-10765},{"$f":"DRE.ESE!AQ56","v":-38543},{"$f":"DRE.ESE!AR56","v":-12409},{"$f":"DRE.ESE!AS56","v":-11073},{"$f":"DRE.ESE!AT56","v":-10599},{"$f":"DRE.ESE!AU56","v":-11143},{"$f":"DRE.ESE!AV56","v":-45224},{"$f":"DRE.ESE!AW56","v":-11260},{"$f":"DRE.ESE!AX56","v":-12339},{"$f":"DRE.ESE!AY56","v":-13251},{"$f":"DRE.ESE!AZ56","v":-11654},{"$f":"DRE.ESE!BA56","v":-48504},{"$f":"DRE.ESE!BB56","v":-11501},{"$f":"DRE.ESE!BC56","v":-9941},{"$f":"DRE.ESE!BD56","v":-7918},{"$f":"DRE.ESE!BE56","v":-7982},{"$f":"DRE.ESE!BF56","v":-37342},{"$f":"DRE.ESE!BG56","v":-7525},{"$f":"DRE.ESE!BH56","v":-8936},{"$f":"DRE.ESE!BI56","v":-12021},{"$f":"DRE.ESE!BJ56","v":-25187},{"$f":"DRE.ESE!BK56","v":-53669},{"$f":"DRE.ESE!BL56","v":-20009},{"$f":"DRE.ESE!BM56","v":-19697},{"$f":"DRE.ESE!BN56","v":-21971},{"$f":"DRE.ESE!BO56","v":-20604},{"$f":"DRE.ESE!BP56","v":-82281},{"$f":"DRE.ESE!BQ56","v":-18924},{"$f":"DRE.ESE!BR56","v":-15371},{"$f":"DRE.ESE!BS56","v":-22095},{"$f":"DRE.ESE!BT56","v":-19408},{"$f":"DRE.ESE!BU56","v":-75798},{"$f":"DRE.ESE!BV56","v":-20780},{"$f":"DRE.ESE!BW56","v":-22833},{"$f":"DRE.ESE!BX56","v":-23173},{"$f":"DRE.ESE!BY56","v":-25199},{"$f":"DRE.ESE!CA56","v":-47448}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.ESE!C57","v":87680},{"$f":"DRE.ESE!D57","v":-6191},{"$f":"DRE.ESE!E57","v":-3328},{"$f":"DRE.ESE!F57","v":16107},{"$f":"DRE.ESE!G57","v":4101},{"$f":"DRE.ESE!H57","v":10689},{"$f":"DRE.ESE!I57","v":5754},{"$f":"DRE.ESE!J57","v":9251},{"$f":"DRE.ESE!K57","v":-44089},{"$f":"DRE.ESE!L57","v":-3539},{"$f":"DRE.ESE!M57","v":-32623},{"$f":"DRE.ESE!N57","v":5316},{"$f":"DRE.ESE!O57","v":-32401},{"$f":"DRE.ESE!P57","v":-5971},{"$f":"DRE.ESE!Q57","v":-4294},{"$f":"DRE.ESE!R57","v":-37350},{"$f":"DRE.ESE!S57","v":3950},{"$f":"DRE.ESE!T57","v":-58979},{"$f":"DRE.ESE!U57","v":-3406},{"$f":"DRE.ESE!V57","v":-17300},{"$f":"DRE.ESE!W57","v":-75735},{"$f":"DRE.ESE!X57","v":10185},{"$f":"DRE.ESE!Y57","v":7725},{"$f":"DRE.ESE!Z57","v":-32828},{"$f":"DRE.ESE!AA57","v":-27784},{"$f":"DRE.ESE!AB57","v":-42702},{"$f":"DRE.ESE!AC57","v":-63070},{"$f":"DRE.ESE!AD57","v":5581},{"$f":"DRE.ESE!AE57","v":-131944},{"$f":"DRE.ESE!AF57","v":8209},{"$f":"DRE.ESE!AG57","v":-181224},{"$f":"DRE.ESE!AH57","v":41594},{"$f":"DRE.ESE!AI57","v":48791},{"$f":"DRE.ESE!AJ57","v":-6114},{"$f":"DRE.ESE!AK57","v":-252},{"$f":"DRE.ESE!AL57","v":84019},{"$f":"DRE.ESE!AM57","v":12964},{"$f":"DRE.ESE!AN57","v":-17276},{"$f":"DRE.ESE!AO57","v":16141},{"$f":"DRE.ESE!AP57","v":-16026},{"$f":"DRE.ESE!AQ57","v":-4197},{"$f":"DRE.ESE!AR57","v":-12126},{"$f":"DRE.ESE!AS57","v":-78258},{"$f":"DRE.ESE!AT57","v":-18223},{"$f":"DRE.ESE!AU57","v":17922},{"$f":"DRE.ESE!AV57","v":-90685},{"$f":"DRE.ESE!AW57","v":-6310},{"$f":"DRE.ESE!AX57","v":3368},{"$f":"DRE.ESE!AY57","v":-40375},{"$f":"DRE.ESE!AZ57","v":14253},{"$f":"DRE.ESE!BA57","v":-29064},{"$f":"DRE.ESE!BB57","v":-114336},{"$f":"DRE.ESE!BC57","v":-8726},{"$f":"DRE.ESE!BD57","v":-9602},{"$f":"DRE.ESE!BE57","v":10408},{"$f":"DRE.ESE!BF57","v":-122256},{"$f":"DRE.ESE!BG57","v":-13638},{"$f":"DRE.ESE!BH57","v":-2736},{"$f":"DRE.ESE!BI57","v":-8095},{"$f":"DRE.ESE!BJ57","v":-12549},{"$f":"DRE.ESE!BK57","v":-37018},{"$f":"DRE.ESE!BL57","v":121},{"$f":"DRE.ESE!BM57","v":-33012},{"$f":"DRE.ESE!BN57","v":-3219},{"$f":"DRE.ESE!BO57","v":750},{"$f":"DRE.ESE!BP57","v":-35360},{"$f":"DRE.ESE!BQ57","v":-4019},{"$f":"DRE.ESE!BR57","v":18094},{"$f":"DRE.ESE!BS57","v":-18092},{"$f":"DRE.ESE!BT57","v":6720},{"$f":"DRE.ESE!BU57","v":2703},{"$f":"DRE.ESE!BV57","v":-20429},{"$f":"DRE.ESE!BW57","v":-46417},{"$f":"DRE.ESE!BX57","v":3519},{"$f":"DRE.ESE!BY57","v":-63153},{"$f":"DRE.ESE!CA57","v":51133}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.ESE!C58","v":140824},{"$f":"DRE.ESE!D58","v":-1159},{"$f":"DRE.ESE!E58","v":604},{"$f":"DRE.ESE!F58","v":6178},{"$f":"DRE.ESE!G58","v":-4919},{"$f":"DRE.ESE!H58","v":704},{"$f":"DRE.ESE!I58","v":-2016},{"$f":"DRE.ESE!J58","v":-1567},{"$f":"DRE.ESE!K58","v":-4427},{"$f":"DRE.ESE!L58","v":7320},{"$f":"DRE.ESE!M58","v":-690},{"$f":"DRE.ESE!N58","v":6162},{"$f":"DRE.ESE!O58","v":-774},{"$f":"DRE.ESE!P58","v":-428},{"$f":"DRE.ESE!Q58","v":-700},{"$f":"DRE.ESE!R58","v":4260},{"$f":"DRE.ESE!S58","v":-4410},{"$f":"DRE.ESE!T58","v":-22678},{"$f":"DRE.ESE!U58","v":1056},{"$f":"DRE.ESE!V58","v":-8717},{"$f":"DRE.ESE!W58","v":-34749},{"$f":"DRE.ESE!X58","v":10961},{"$f":"DRE.ESE!Y58","v":7247},{"$f":"DRE.ESE!Z58","v":-12462},{"$f":"DRE.ESE!AA58","v":-10062},{"$f":"DRE.ESE!AB58","v":-4316},{"$f":"DRE.ESE!AC58","v":-37486},{"$f":"DRE.ESE!AD58","v":11532},{"$f":"DRE.ESE!AE58","v":-22937},{"$f":"DRE.ESE!AF58","v":4813},{"$f":"DRE.ESE!AG58","v":-44078},{"$f":"DRE.ESE!AH58","v":38193},{"$f":"DRE.ESE!AI58","v":30004},{"$f":"DRE.ESE!AJ58","v":6236},{"$f":"DRE.ESE!AK58","v":1759},{"$f":"DRE.ESE!AL58","v":76192},{"$f":"DRE.ESE!AM58","v":1728},{"$f":"DRE.ESE!AN58","v":394},{"$f":"DRE.ESE!AO58","v":-1688},{"$f":"DRE.ESE!AP58","v":1367},{"$f":"DRE.ESE!AQ58","v":1801},{"$f":"DRE.ESE!AR58","v":-7124},{"$f":"DRE.ESE!AS58","v":-4725},{"$f":"DRE.ESE!AT58","v":2137},{"$f":"DRE.ESE!AU58","v":13496},{"$f":"DRE.ESE!AV58","v":3784},{"$f":"DRE.ESE!AW58","v":1},{"$f":"DRE.ESE!AX58","v":1},{"$f":"DRE.ESE!AY58","v":1},{"$f":"DRE.ESE!AZ58","v":0},{"$f":"DRE.ESE!BA58","v":3},{"$f":"DRE.ESE!BB58","v":1},{"$f":"DRE.ESE!BC58","v":1},{"$f":"DRE.ESE!BD58","v":0},{"$f":"DRE.ESE!BE58","v":0},{"$f":"DRE.ESE!BF58","v":2},{"$f":"DRE.ESE!BG58","v":-1},{"$f":"DRE.ESE!BH58","v":-174},{"$f":"DRE.ESE!BI58","v":-1210},{"$f":"DRE.ESE!BJ58","v":-1456},{"$f":"DRE.ESE!BK58","v":-2841},{"$f":"DRE.ESE!BL58","v":196},{"$f":"DRE.ESE!BM58","v":-2142},{"$f":"DRE.ESE!BN58","v":-250},{"$f":"DRE.ESE!BO58","v":-130},{"$f":"DRE.ESE!BP58","v":-2326},{"$f":"DRE.ESE!BQ58","v":1811},{"$f":"DRE.ESE!BR58","v":2454},{"$f":"DRE.ESE!BS58","v":231},{"$f":"DRE.ESE!BT58","v":3337},{"$f":"DRE.ESE!BU58","v":7833},{"$f":"DRE.ESE!BV58","v":-611},{"$f":"DRE.ESE!BW58","v":-1435},{"$f":"DRE.ESE!BX58","v":-1664},{"$f":"DRE.ESE!BY58","v":-3289},{"$f":"DRE.ESE!CA58","v":1413}]
[null,"Derivatives",{"$f":"DRE.ESE!C59","v":-117469},{"$f":"DRE.ESE!D59","v":6232},{"$f":"DRE.ESE!E59","v":1866},{"$f":"DRE.ESE!F59","v":-18865},{"$f":"DRE.ESE!G59","v":-9295},{"$f":"DRE.ESE!H59","v":-20062},{"$f":"DRE.ESE!I59","v":-9870},{"$f":"DRE.ESE!J59","v":-15635},{"$f":"DRE.ESE!K59","v":40387},{"$f":"DRE.ESE!L59","v":-868},{"$f":"DRE.ESE!M59","v":14014},{"$f":"DRE.ESE!N59","v":-12099},{"$f":"DRE.ESE!O59","v":29342},{"$f":"DRE.ESE!P59","v":1488},{"$f":"DRE.ESE!Q59","v":2035},{"$f":"DRE.ESE!R59","v":20766},{"$f":"DRE.ESE!S59","v":-6239},{"$f":"DRE.ESE!T59","v":56322},{"$f":"DRE.ESE!U59","v":-121},{"$f":"DRE.ESE!V59","v":12769},{"$f":"DRE.ESE!W59","v":62731},{"$f":"DRE.ESE!X59","v":-14601},{"$f":"DRE.ESE!Y59","v":-12398},{"$f":"DRE.ESE!Z59","v":26807},{"$f":"DRE.ESE!AA59","v":22885},{"$f":"DRE.ESE!AB59","v":22693},{"$f":"DRE.ESE!AC59","v":45581},{"$f":"DRE.ESE!AD59","v":-19703},{"$f":"DRE.ESE!AE59","v":50296},{"$f":"DRE.ESE!AF59","v":-1278},{"$f":"DRE.ESE!AG59","v":74896},{"$f":"DRE.ESE!AH59","v":-21768},{"$f":"DRE.ESE!AI59","v":-110785},{"$f":"DRE.ESE!AJ59","v":-5907},{"$f":"DRE.ESE!AK59","v":-10000},{"$f":"DRE.ESE!AL59","v":-148460},{"$f":"DRE.ESE!AM59","v":-23914},{"$f":"DRE.ESE!AN59","v":9454},{"$f":"DRE.ESE!AO59","v":-22579},{"$f":"DRE.ESE!AP59","v":13545},{"$f":"DRE.ESE!AQ59","v":-23494},{"$f":"DRE.ESE!AR59","v":6269},{"$f":"DRE.ESE!AS59","v":73931},{"$f":"DRE.ESE!AT59","v":16025},{"$f":"DRE.ESE!AU59","v":-22831},{"$f":"DRE.ESE!AV59","v":73394},{"$f":"DRE.ESE!AW59","v":10518},{"$f":"DRE.ESE!AX59","v":-13906},{"$f":"DRE.ESE!AY59","v":32292},{"$f":"DRE.ESE!AZ59","v":-16236},{"$f":"DRE.ESE!BA59","v":12668},{"$f":"DRE.ESE!BB59","v":104468},{"$f":"DRE.ESE!BC59","v":10885},{"$f":"DRE.ESE!BD59","v":9794},{"$f":"DRE.ESE!BE59","v":-13498},{"$f":"DRE.ESE!BF59","v":111649},{"$f":"DRE.ESE!BG59","v":11656},{"$f":"DRE.ESE!BH59","v":-255},{"$f":"DRE.ESE!BI59","v":5219},{"$f":"DRE.ESE!BJ59","v":6492},{"$f":"DRE.ESE!BK59","v":23112},{"$f":"DRE.ESE!BL59","v":4336},{"$f":"DRE.ESE!BM59","v":16882},{"$f":"DRE.ESE!BN59","v":-20984},{"$f":"DRE.ESE!BO59","v":-10998},{"$f":"DRE.ESE!BP59","v":-10764},{"$f":"DRE.ESE!BQ59","v":-9963},{"$f":"DRE.ESE!BR59","v":-36145},{"$f":"DRE.ESE!BS59","v":5290},{"$f":"DRE.ESE!BT59","v":-19005},{"$f":"DRE.ESE!BU59","v":-59823},{"$f":"DRE.ESE!BV59","v":8243},{"$f":"DRE.ESE!BW59","v":37799},{"$f":"DRE.ESE!BX59","v":-14913},{"$f":"DRE.ESE!BY59","v":50312},{"$f":"DRE.ESE!CA59","v":-38077}]
[null,"Restatement of CVA",{"$f":"DRE.ESE!C60","v":0},{"$f":"DRE.ESE!D60","v":0},{"$f":"DRE.ESE!E60","v":0},{"$f":"DRE.ESE!F60","v":0},{"$f":"DRE.ESE!G60","v":0},{"$f":"DRE.ESE!H60","v":0},{"$f":"DRE.ESE!I60","v":0},{"$f":"DRE.ESE!J60","v":0},{"$f":"DRE.ESE!K60","v":0},{"$f":"DRE.ESE!L60","v":0},{"$f":"DRE.ESE!M60","v":0},{"$f":"DRE.ESE!N60","v":0},{"$f":"DRE.ESE!O60","v":0},{"$f":"DRE.ESE!P60","v":0},{"$f":"DRE.ESE!Q60","v":0},{"$f":"DRE.ESE!R60","v":0},{"$f":"DRE.ESE!S60","v":0},{"$f":"DRE.ESE!T60","v":0},{"$f":"DRE.ESE!U60","v":0},{"$f":"DRE.ESE!V60","v":0},{"$f":"DRE.ESE!W60","v":0},{"$f":"DRE.ESE!X60","v":0},{"$f":"DRE.ESE!Y60","v":0},{"$f":"DRE.ESE!Z60","v":0},{"$f":"DRE.ESE!AA60","v":-3244},{"$f":"DRE.ESE!AB60","v":-3244},{"$f":"DRE.ESE!AC60","v":-14302},{"$f":"DRE.ESE!AD60","v":-16476},{"$f":"DRE.ESE!AE60","v":-57},{"$f":"DRE.ESE!AF60","v":28540},{"$f":"DRE.ESE!AG60","v":-2295},{"$f":"DRE.ESE!AH60","v":-3625},{"$f":"DRE.ESE!AI60","v":-180},{"$f":"DRE.ESE!AJ60","v":-1298},{"$f":"DRE.ESE!AK60","v":-1055},{"$f":"DRE.ESE!AL60","v":-6158},{"$f":"DRE.ESE!AM60","v":-2493},{"$f":"DRE.ESE!AN60","v":-439},{"$f":"DRE.ESE!AO60","v":-594},{"$f":"DRE.ESE!AP60","v":84},{"$f":"DRE.ESE!AQ60","v":-3442},{"$f":"DRE.ESE!AR60","v":-1742},{"$f":"DRE.ESE!AS60","v":-2119},{"$f":"DRE.ESE!AT60","v":-273},{"$f":"DRE.ESE!AU60","v":0},{"$f":"DRE.ESE!AV60","v":-4134},{"$f":"DRE.ESE!AW60","v":0},{"$f":"DRE.ESE!AX60","v":0},{"$f":"DRE.ESE!AY60","v":0},{"$f":"DRE.ESE!AZ60","v":0},{"$f":"DRE.ESE!BA60","v":0},{"$f":"DRE.ESE!BB60","v":0},{"$f":"DRE.ESE!BC60","v":0},{"$f":"DRE.ESE!BD60","v":0},{"$f":"DRE.ESE!BE60","v":0},{"$f":"DRE.ESE!BF60","v":0},{"$f":"DRE.ESE!BG60","v":0},{"$f":"DRE.ESE!BH60","v":0},{"$f":"DRE.ESE!BI60","v":0},{"$f":"DRE.ESE!BJ60","v":0},{"$f":"DRE.ESE!BK60","v":0},{"$f":"DRE.ESE!BL60","v":0},{"$f":"DRE.ESE!BM60","v":0},{"$f":"DRE.ESE!BN60","v":0},{"$f":"DRE.ESE!BO60","v":0},{"$f":"DRE.ESE!BP60","v":0},{"$f":"DRE.ESE!BQ60","v":-2058},{"$f":"DRE.ESE!BR60","v":-6062},{"$f":"DRE.ESE!BS60","v":-1174},{"$f":"DRE.ESE!BT60","v":-1423},{"$f":"DRE.ESE!BU60","v":-10717},{"$f":"DRE.ESE!BV60","v":-1578},{"$f":"DRE.ESE!BW60","v":-2085},{"$f":"DRE.ESE!BX60","v":-1024},{"$f":"DRE.ESE!BY60","v":-3633},{"$f":"DRE.ESE!CA60","v":-4037}]
[null,"Other Financial Expenses",{"$f":"DRE.ESE!C61","v":-14775},{"$f":"DRE.ESE!D61","v":-696},{"$f":"DRE.ESE!E61","v":-1494},{"$f":"DRE.ESE!F61","v":-787},{"$f":"DRE.ESE!G61","v":-598},{"$f":"DRE.ESE!H61","v":-3575},{"$f":"DRE.ESE!I61","v":-1045},{"$f":"DRE.ESE!J61","v":-3135},{"$f":"DRE.ESE!K61","v":-152},{"$f":"DRE.ESE!L61","v":-2893},{"$f":"DRE.ESE!M61","v":-7225},{"$f":"DRE.ESE!N61","v":-1171},{"$f":"DRE.ESE!O61","v":1185},{"$f":"DRE.ESE!P61","v":-123},{"$f":"DRE.ESE!Q61","v":-2092},{"$f":"DRE.ESE!R61","v":-2201},{"$f":"DRE.ESE!S61","v":-2406},{"$f":"DRE.ESE!T61","v":-4179},{"$f":"DRE.ESE!U61","v":-2181},{"$f":"DRE.ESE!V61","v":-4555},{"$f":"DRE.ESE!W61","v":-13321},{"$f":"DRE.ESE!X61","v":-3207},{"$f":"DRE.ESE!Y61","v":-2863},{"$f":"DRE.ESE!Z61","v":-4750},{"$f":"DRE.ESE!AA61","v":-4026},{"$f":"DRE.ESE!AB61","v":-14846},{"$f":"DRE.ESE!AC61","v":-5067},{"$f":"DRE.ESE!AD61","v":-5913},{"$f":"DRE.ESE!AE61","v":3326},{"$f":"DRE.ESE!AF61","v":-8722},{"$f":"DRE.ESE!AG61","v":-16376},{"$f":"DRE.ESE!AH61","v":-6077},{"$f":"DRE.ESE!AI61","v":-8371},{"$f":"DRE.ESE!AJ61","v":-7627},{"$f":"DRE.ESE!AK61","v":-11330},{"$f":"DRE.ESE!AL61","v":-33405},{"$f":"DRE.ESE!AM61","v":-3367},{"$f":"DRE.ESE!AN61","v":-3513},{"$f":"DRE.ESE!AO61","v":-267},{"$f":"DRE.ESE!AP61","v":-30061},{"$f":"DRE.ESE!AQ61","v":-37208},{"$f":"DRE.ESE!AR61","v":5949},{"$f":"DRE.ESE!AS61","v":1673},{"$f":"DRE.ESE!AT61","v":-10452},{"$f":"DRE.ESE!AU61","v":-21294},{"$f":"DRE.ESE!AV61","v":-24124},{"$f":"DRE.ESE!AW61","v":-2887},{"$f":"DRE.ESE!AX61","v":-2842},{"$f":"DRE.ESE!AY61","v":-745},{"$f":"DRE.ESE!AZ61","v":-5875},{"$f":"DRE.ESE!BA61","v":-12349},{"$f":"DRE.ESE!BB61","v":-3284},{"$f":"DRE.ESE!BC61","v":-58204},{"$f":"DRE.ESE!BD61","v":-1681},{"$f":"DRE.ESE!BE61","v":-31949},{"$f":"DRE.ESE!BF61","v":-95118},{"$f":"DRE.ESE!BG61","v":-7244},{"$f":"DRE.ESE!BH61","v":-7493},{"$f":"DRE.ESE!BI61","v":-3450},{"$f":"DRE.ESE!BJ61","v":-11601},{"$f":"DRE.ESE!BK61","v":-29788},{"$f":"DRE.ESE!BL61","v":-7925},{"$f":"DRE.ESE!BM61","v":-4936},{"$f":"DRE.ESE!BN61","v":-9106},{"$f":"DRE.ESE!BO61","v":-11941},{"$f":"DRE.ESE!BP61","v":-33908},{"$f":"DRE.ESE!BQ61","v":-5906},{"$f":"DRE.ESE!BR61","v":-6862},{"$f":"DRE.ESE!BS61","v":-45091},{"$f":"DRE.ESE!BT61","v":-7268},{"$f":"DRE.ESE!BU61","v":-65127},{"$f":"DRE.ESE!BV61","v":-4231},{"$f":"DRE.ESE!BW61","v":16145},{"$f":"DRE.ESE!BX61","v":-3846},{"$f":"DRE.ESE!BY61","v":-4738},{"$f":"DRE.ESE!CA61","v":-1238}]
[null,"Financial Result",{"$f":"DRE.ESE!C62","v":84421},{"$f":"DRE.ESE!D62","v":-9493},{"$f":"DRE.ESE!E62","v":-7977},{"$f":"DRE.ESE!F62","v":-4090},{"$f":"DRE.ESE!G62","v":-16869},{"$f":"DRE.ESE!H62","v":-38429},{"$f":"DRE.ESE!I62","v":-14633},{"$f":"DRE.ESE!J62","v":-13826},{"$f":"DRE.ESE!K62","v":-13991},{"$f":"DRE.ESE!L62","v":-8211},{"$f":"DRE.ESE!M62","v":-50661},{"$f":"DRE.ESE!N62","v":-8454},{"$f":"DRE.ESE!O62","v":-10186},{"$f":"DRE.ESE!P62","v":-14399},{"$f":"DRE.ESE!Q62","v":-1316},{"$f":"DRE.ESE!R62","v":-34355},{"$f":"DRE.ESE!S62","v":-14405},{"$f":"DRE.ESE!T62","v":-34096},{"$f":"DRE.ESE!U62","v":-4402},{"$f":"DRE.ESE!V62","v":-15508},{"$f":"DRE.ESE!W62","v":-68411},{"$f":"DRE.ESE!X62","v":5607},{"$f":"DRE.ESE!Y62","v":-656},{"$f":"DRE.ESE!Z62","v":-27961},{"$f":"DRE.ESE!AA62","v":-25523},{"$f":"DRE.ESE!AB62","v":-48533},{"$f":"DRE.ESE!AC62","v":-63022},{"$f":"DRE.ESE!AD62","v":-11377},{"$f":"DRE.ESE!AE62","v":-105545},{"$f":"DRE.ESE!AF62","v":-3129},{"$f":"DRE.ESE!AG62","v":-183073},{"$f":"DRE.ESE!AH62","v":55768},{"$f":"DRE.ESE!AI62","v":-38423},{"$f":"DRE.ESE!AJ62","v":-11985},{"$f":"DRE.ESE!AK62","v":-17431},{"$f":"DRE.ESE!AL62","v":-12071},{"$f":"DRE.ESE!AM62","v":-14368},{"$f":"DRE.ESE!AN62","v":-12363},{"$f":"DRE.ESE!AO62","v":-10668},{"$f":"DRE.ESE!AP62","v":64862},{"$f":"DRE.ESE!AQ62","v":27463},{"$f":"DRE.ESE!AR62","v":-8597},{"$f":"DRE.ESE!AS62","v":-12007},{"$f":"DRE.ESE!AT62","v":-7767},{"$f":"DRE.ESE!AU62","v":-1172},{"$f":"DRE.ESE!AV62","v":-29543},{"$f":"DRE.ESE!AW62","v":-263},{"$f":"DRE.ESE!AX62","v":-16545},{"$f":"DRE.ESE!AY62","v":-12013},{"$f":"DRE.ESE!AZ62","v":-10485},{"$f":"DRE.ESE!BA62","v":-39306},{"$f":"DRE.ESE!BB62","v":-16244},{"$f":"DRE.ESE!BC62","v":-2874},{"$f":"DRE.ESE!BD62","v":-2788},{"$f":"DRE.ESE!BE62","v":-14444},{"$f":"DRE.ESE!BF62","v":-36350},{"$f":"DRE.ESE!BG62","v":-4919},{"$f":"DRE.ESE!BH62","v":-7854},{"$f":"DRE.ESE!BI62","v":-4737},{"$f":"DRE.ESE!BJ62","v":-25090},{"$f":"DRE.ESE!BK62","v":-42600},{"$f":"DRE.ESE!BL62","v":-3139},{"$f":"DRE.ESE!BM62","v":-24361},{"$f":"DRE.ESE!BN62","v":-35644},{"$f":"DRE.ESE!BO62","v":-25738},{"$f":"DRE.ESE!BP62","v":-88882},{"$f":"DRE.ESE!BQ62","v":-21466},{"$f":"DRE.ESE!BR62","v":-27129},{"$f":"DRE.ESE!BS62","v":-32506},{"$f":"DRE.ESE!BT62","v":-16789},{"$f":"DRE.ESE!BU62","v":-97890},{"$f":"DRE.ESE!BV62","v":-23094},{"$f":"DRE.ESE!BW62","v":-7699},{"$f":"DRE.ESE!BX62","v":-18581},{"$f":"DRE.ESE!BY62","v":-23390},{"$f":"DRE.ESE!CA62","v":-21360}]
[null,"Result Before taxes",{"$f":"DRE.ESE!C63","v":170113},{"$f":"DRE.ESE!D63","v":17178},{"$f":"DRE.ESE!E63","v":19403},{"$f":"DRE.ESE!F63","v":14927},{"$f":"DRE.ESE!G63","v":-1891},{"$f":"DRE.ESE!H63","v":49617},{"$f":"DRE.ESE!I63","v":8857},{"$f":"DRE.ESE!J63","v":16959},{"$f":"DRE.ESE!K63","v":13725},{"$f":"DRE.ESE!L63","v":24134},{"$f":"DRE.ESE!M63","v":63675},{"$f":"DRE.ESE!N63","v":25468},{"$f":"DRE.ESE!O63","v":24501},{"$f":"DRE.ESE!P63","v":2443},{"$f":"DRE.ESE!Q63","v":23731},{"$f":"DRE.ESE!R63","v":76143},{"$f":"DRE.ESE!S63","v":16631},{"$f":"DRE.ESE!T63","v":2991},{"$f":"DRE.ESE!U63","v":22158},{"$f":"DRE.ESE!V63","v":8718},{"$f":"DRE.ESE!W63","v":50498},{"$f":"DRE.ESE!X63","v":26128},{"$f":"DRE.ESE!Y63","v":17448},{"$f":"DRE.ESE!Z63","v":11235},{"$f":"DRE.ESE!AA63","v":59174},{"$f":"DRE.ESE!AB63","v":113985},{"$f":"DRE.ESE!AC63","v":-27204},{"$f":"DRE.ESE!AD63","v":7836},{"$f":"DRE.ESE!AE63","v":-55099},{"$f":"DRE.ESE!AF63","v":29563.893589999992},{"$f":"DRE.ESE!AG63","v":-44903.106410000008},{"$f":"DRE.ESE!AH63","v":103954},{"$f":"DRE.ESE!AI63","v":-125},{"$f":"DRE.ESE!AJ63","v":13732.189729999984},{"$f":"DRE.ESE!AK63","v":32292},{"$f":"DRE.ESE!AL63","v":149853.18972999998},{"$f":"DRE.ESE!AM63","v":21924},{"$f":"DRE.ESE!AN63","v":24988.762680000043},{"$f":"DRE.ESE!AO63","v":16836},{"$f":"DRE.ESE!AP63","v":104432},{"$f":"DRE.ESE!AQ63","v":168180.76267999993},{"$f":"DRE.ESE!AR63","v":30755},{"$f":"DRE.ESE!AS63","v":16177},{"$f":"DRE.ESE!AT63","v":31945},{"$f":"DRE.ESE!AU63","v":40947},{"$f":"DRE.ESE!AV63","v":119823.89999999991},{"$f":"DRE.ESE!AW63","v":48652.044639999978},{"$f":"DRE.ESE!AX63","v":40509.438399999985},{"$f":"DRE.ESE!AY63","v":37358.447860000015},{"$f":"DRE.ESE!AZ63","v":46170.202440000023},{"$f":"DRE.ESE!BA63","v":172690.13333999994},{"$f":"DRE.ESE!BB63","v":46744},{"$f":"DRE.ESE!BC63","v":29915},{"$f":"DRE.ESE!BD63","v":61195},{"$f":"DRE.ESE!BE63","v":57519},{"$f":"DRE.ESE!BF63","v":195373},{"$f":"DRE.ESE!BG63","v":67809},{"$f":"DRE.ESE!BH63","v":89959},{"$f":"DRE.ESE!BI63","v":106315},{"$f":"DRE.ESE!BJ63","v":94066},{"$f":"DRE.ESE!BK63","v":358149},{"$f":"DRE.ESE!BL63","v":113415},{"$f":"DRE.ESE!BM63","v":74738},{"$f":"DRE.ESE!BN63","v":46673},{"$f":"DRE.ESE!BO63","v":77275},{"$f":"DRE.ESE!BP63","v":312101},{"$f":"DRE.ESE!BQ63","v":104763},{"$f":"DRE.ESE!BR63","v":9458},{"$f":"DRE.ESE!BS63","v":77167},{"$f":"DRE.ESE!BT63","v":85011},{"$f":"DRE.ESE!BU63","v":276399},{"$f":"DRE.ESE!BV63","v":115064},{"$f":"DRE.ESE!BW63","v":73420},{"$f":"DRE.ESE!BX63","v":72446},{"$f":"DRE.ESE!BY63","v":64036},{"$f":"DRE.ESE!CA63","v":106735}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.ESE!C64","v":-53617},{"$f":"DRE.ESE!D64","v":-6089},{"$f":"DRE.ESE!E64","v":-6600},{"$f":"DRE.ESE!F64","v":-3464},{"$f":"DRE.ESE!G64","v":362},{"$f":"DRE.ESE!H64","v":-15791},{"$f":"DRE.ESE!I64","v":-549},{"$f":"DRE.ESE!J64","v":-2431},{"$f":"DRE.ESE!K64","v":-2176},{"$f":"DRE.ESE!L64","v":-5335},{"$f":"DRE.ESE!M64","v":-10491},{"$f":"DRE.ESE!N64","v":-6140},{"$f":"DRE.ESE!O64","v":-2601},{"$f":"DRE.ESE!P64","v":1558},{"$f":"DRE.ESE!Q64","v":211},{"$f":"DRE.ESE!R64","v":-6972},{"$f":"DRE.ESE!S64","v":-5664},{"$f":"DRE.ESE!T64","v":3350},{"$f":"DRE.ESE!U64","v":-6352},{"$f":"DRE.ESE!V64","v":3729},{"$f":"DRE.ESE!W64","v":-4937},{"$f":"DRE.ESE!X64","v":-6617},{"$f":"DRE.ESE!Y64","v":577},{"$f":"DRE.ESE!Z64","v":481},{"$f":"DRE.ESE!AA64","v":-6248},{"$f":"DRE.ESE!AB64","v":-11807},{"$f":"DRE.ESE!AC64","v":23201},{"$f":"DRE.ESE!AD64","v":-2354},{"$f":"DRE.ESE!AE64","v":21200},{"$f":"DRE.ESE!AF64","v":-8256},{"$f":"DRE.ESE!AG64","v":33791},{"$f":"DRE.ESE!AH64","v":-34189},{"$f":"DRE.ESE!AI64","v":-1124},{"$f":"DRE.ESE!AJ64","v":-4695},{"$f":"DRE.ESE!AK64","v":-11416},{"$f":"DRE.ESE!AL64","v":-51424},{"$f":"DRE.ESE!AM64","v":-3085},{"$f":"DRE.ESE!AN64","v":-3689},{"$f":"DRE.ESE!AO64","v":-4613},{"$f":"DRE.ESE!AP64","v":-17797},{"$f":"DRE.ESE!AQ64","v":-29184},{"$f":"DRE.ESE!AR64","v":-2784},{"$f":"DRE.ESE!AS64","v":-7198},{"$f":"DRE.ESE!AT64","v":-12135},{"$f":"DRE.ESE!AU64","v":-5173},{"$f":"DRE.ESE!AV64","v":-27290},{"$f":"DRE.ESE!AW64","v":-9947},{"$f":"DRE.ESE!AX64","v":-6538},{"$f":"DRE.ESE!AY64","v":-6677},{"$f":"DRE.ESE!AZ64","v":-8282},{"$f":"DRE.ESE!BA64","v":-31444},{"$f":"DRE.ESE!BB64","v":-7154},{"$f":"DRE.ESE!BC64","v":-4055},{"$f":"DRE.ESE!BD64","v":-8852},{"$f":"DRE.ESE!BE64","v":-11835},{"$f":"DRE.ESE!BF64","v":-31896},{"$f":"DRE.ESE!BG64","v":-11963},{"$f":"DRE.ESE!BH64","v":-12232},{"$f":"DRE.ESE!BI64","v":-18703},{"$f":"DRE.ESE!BJ64","v":-18870},{"$f":"DRE.ESE!BK64","v":-61768},{"$f":"DRE.ESE!BL64","v":-21246},{"$f":"DRE.ESE!BM64","v":-15655},{"$f":"DRE.ESE!BN64","v":-1424},{"$f":"DRE.ESE!BO64","v":-4187},{"$f":"DRE.ESE!BP64","v":-42512},{"$f":"DRE.ESE!BQ64","v":-19289},{"$f":"DRE.ESE!BR64","v":6336},{"$f":"DRE.ESE!BS64","v":-10737},{"$f":"DRE.ESE!BT64","v":-2977},{"$f":"DRE.ESE!BU64","v":-26667},{"$f":"DRE.ESE!BV64","v":-21091},{"$f":"DRE.ESE!BW64","v":-22025},{"$f":"DRE.ESE!BX64","v":-1830},{"$f":"DRE.ESE!BY64","v":-19216},{"$f":"DRE.ESE!CA64","v":-18582}]
[null,"Discontinued Operations",{"$f":"DRE.ESE!C65","v":0},{"$f":"DRE.ESE!D65","v":0},{"$f":"DRE.ESE!E65","v":0},{"$f":"DRE.ESE!F65","v":0},{"$f":"DRE.ESE!G65","v":0},{"$f":"DRE.ESE!H65","v":0},{"$f":"DRE.ESE!I65","v":0},{"$f":"DRE.ESE!J65","v":0},{"$f":"DRE.ESE!K65","v":0},{"$f":"DRE.ESE!L65","v":0},{"$f":"DRE.ESE!M65","v":0},{"$f":"DRE.ESE!N65","v":0},{"$f":"DRE.ESE!O65","v":0},{"$f":"DRE.ESE!P65","v":0},{"$f":"DRE.ESE!Q65","v":0},{"$f":"DRE.ESE!R65","v":0},{"$f":"DRE.ESE!S65","v":0},{"$f":"DRE.ESE!T65","v":0},{"$f":"DRE.ESE!U65","v":0},{"$f":"DRE.ESE!V65","v":0},{"$f":"DRE.ESE!W65","v":0},{"$f":"DRE.ESE!X65","v":0},{"$f":"DRE.ESE!Y65","v":0},{"$f":"DRE.ESE!Z65","v":0},{"$f":"DRE.ESE!AA65","v":0},{"$f":"DRE.ESE!AB65","v":0},{"$f":"DRE.ESE!AC65","v":0},{"$f":"DRE.ESE!AD65","v":0},{"$f":"DRE.ESE!AE65","v":0},{"$f":"DRE.ESE!AF65","v":0},{"$f":"DRE.ESE!AG65","v":0},{"$f":"DRE.ESE!AH65","v":0},{"$f":"DRE.ESE!AI65","v":0},{"$f":"DRE.ESE!AJ65","v":0},{"$f":"DRE.ESE!AK65","v":0},{"$f":"DRE.ESE!AL65","v":0},{"$f":"DRE.ESE!AM65","v":0},{"$f":"DRE.ESE!AN65","v":0},{"$f":"DRE.ESE!AO65","v":0},{"$f":"DRE.ESE!AP65","v":0},{"$f":"DRE.ESE!AQ65","v":0},{"$f":"DRE.ESE!AR65","v":0},{"$f":"DRE.ESE!AS65","v":0},{"$f":"DRE.ESE!AT65","v":0},{"$f":"DRE.ESE!AU65","v":0},{"$f":"DRE.ESE!AV65","v":0},{"$f":"DRE.ESE!AW65","v":0},{"$f":"DRE.ESE!AX65","v":0},{"$f":"DRE.ESE!AY65","v":0},{"$f":"DRE.ESE!AZ65","v":0},{"$f":"DRE.ESE!BA65","v":0},{"$f":"DRE.ESE!BB65","v":0},{"$f":"DRE.ESE!BC65","v":0},{"$f":"DRE.ESE!BD65","v":0},{"$f":"DRE.ESE!BE65","v":0},{"$f":"DRE.ESE!BF65","v":0},{"$f":"DRE.ESE!BG65","v":0},{"$f":"DRE.ESE!BH65","v":0},{"$f":"DRE.ESE!BI65","v":0},{"$f":"DRE.ESE!BJ65","v":0},{"$f":"DRE.ESE!BK65","v":0},{"$f":"DRE.ESE!BL65","v":0},{"$f":"DRE.ESE!BM65","v":0},{"$f":"DRE.ESE!BN65","v":0},{"$f":"DRE.ESE!BO65","v":0},{"$f":"DRE.ESE!BP65","v":0},{"$f":"DRE.ESE!BQ65","v":0},{"$f":"DRE.ESE!BR65","v":0},{"$f":"DRE.ESE!BS65","v":0},{"$f":"DRE.ESE!BT65","v":0},{"$f":"DRE.ESE!BU65","v":0},{"$f":"DRE.ESE!BV65","v":0},{"$f":"DRE.ESE!BW65","v":0},{"$f":"DRE.ESE!BX65","v":0},{"$f":"DRE.ESE!BY65","v":0},{"$f":"DRE.ESE!CA65","v":0}]
[null,"Net Income",{"$f":"DRE.ESE!C66","v":116496},{"$f":"DRE.ESE!D66","v":11089},{"$f":"DRE.ESE!E66","v":12803},{"$f":"DRE.ESE!F66","v":11463},{"$f":"DRE.ESE!G66","v":-1529},{"$f":"DRE.ESE!H66","v":33826},{"$f":"DRE.ESE!I66","v":8308},{"$f":"DRE.ESE!J66","v":14528},{"$f":"DRE.ESE!K66","v":11549},{"$f":"DRE.ESE!L66","v":18799},{"$f":"DRE.ESE!M66","v":53184},{"$f":"DRE.ESE!N66","v":19328},{"$f":"DRE.ESE!O66","v":21900},{"$f":"DRE.ESE!P66","v":4001},{"$f":"DRE.ESE!Q66","v":23942},{"$f":"DRE.ESE!R66","v":69171},{"$f":"DRE.ESE!S66","v":10967},{"$f":"DRE.ESE!T66","v":6341},{"$f":"DRE.ESE!U66","v":15806},{"$f":"DRE.ESE!V66","v":12447},{"$f":"DRE.ESE!W66","v":45561},{"$f":"DRE.ESE!X66","v":19511},{"$f":"DRE.ESE!Y66","v":18025},{"$f":"DRE.ESE!Z66","v":11716},{"$f":"DRE.ESE!AA66","v":52926},{"$f":"DRE.ESE!AB66","v":102178},{"$f":"DRE.ESE!AC66","v":-4003},{"$f":"DRE.ESE!AD66","v":5482},{"$f":"DRE.ESE!AE66","v":-33899},{"$f":"DRE.ESE!AF66","v":21307.893589999992},{"$f":"DRE.ESE!AG66","v":-11112.106410000008},{"$f":"DRE.ESE!AH66","v":69765},{"$f":"DRE.ESE!AI66","v":-1249},{"$f":"DRE.ESE!AJ66","v":9037.1897299999837},{"$f":"DRE.ESE!AK66","v":20876},{"$f":"DRE.ESE!AL66","v":98429.189729999984},{"$f":"DRE.ESE!AM66","v":18839},{"$f":"DRE.ESE!AN66","v":21299.762680000043},{"$f":"DRE.ESE!AO66","v":12223},{"$f":"DRE.ESE!AP66","v":86635},{"$f":"DRE.ESE!AQ66","v":138996.76267999993},{"$f":"DRE.ESE!AR66","v":27971},{"$f":"DRE.ESE!AS66","v":8979},{"$f":"DRE.ESE!AT66","v":19810},{"$f":"DRE.ESE!AU66","v":35774},{"$f":"DRE.ESE!AV66","v":92533.899999999907},{"$f":"DRE.ESE!AW66","v":38705.044639999978},{"$f":"DRE.ESE!AX66","v":33971.438399999985},{"$f":"DRE.ESE!AY66","v":30681.447860000015},{"$f":"DRE.ESE!AZ66","v":37888.202440000023},{"$f":"DRE.ESE!BA66","v":141246.13333999994},{"$f":"DRE.ESE!BB66","v":39590},{"$f":"DRE.ESE!BC66","v":25860},{"$f":"DRE.ESE!BD66","v":52343},{"$f":"DRE.ESE!BE66","v":45684},{"$f":"DRE.ESE!BF66","v":163477},{"$f":"DRE.ESE!BG66","v":55846},{"$f":"DRE.ESE!BH66","v":77727},{"$f":"DRE.ESE!BI66","v":87612},{"$f":"DRE.ESE!BJ66","v":75196},{"$f":"DRE.ESE!BK66","v":296381},{"$f":"DRE.ESE!BL66","v":92169},{"$f":"DRE.ESE!BM66","v":59083},{"$f":"DRE.ESE!BN66","v":45249},{"$f":"DRE.ESE!BO66","v":73088},{"$f":"DRE.ESE!BP66","v":269589},{"$f":"DRE.ESE!BQ66","v":85474},{"$f":"DRE.ESE!BR66","v":15794},{"$f":"DRE.ESE!BS66","v":66430},{"$f":"DRE.ESE!BT66","v":82034},{"$f":"DRE.ESE!BU66","v":249732},{"$f":"DRE.ESE!BV66","v":93973},{"$f":"DRE.ESE!BW66","v":51395},{"$f":"DRE.ESE!BX66","v":70616},{"$f":"DRE.ESE!BY66","v":44820},{"$f":"DRE.ESE!CA66","v":88153}]
[null,"Controlling Shareholders",{"$f":"DRE.ESE!C67","v":0},{"$f":"DRE.ESE!D67","v":0},{"$f":"DRE.ESE!E67","v":0},{"$f":"DRE.ESE!F67","v":0},{"$f":"DRE.ESE!G67","v":0},{"$f":"DRE.ESE!H67","v":0},{"$f":"DRE.ESE!I67","v":0},{"$f":"DRE.ESE!J67","v":0},{"$f":"DRE.ESE!K67","v":0},{"$f":"DRE.ESE!L67","v":0},{"$f":"DRE.ESE!M67","v":0},{"$f":"DRE.ESE!N67","v":0},{"$f":"DRE.ESE!O67","v":0},{"$f":"DRE.ESE!P67","v":0},{"$f":"DRE.ESE!Q67","v":0},{"$f":"DRE.ESE!R67","v":0},{"$f":"DRE.ESE!S67","v":0},{"$f":"DRE.ESE!T67","v":0},{"$f":"DRE.ESE!U67","v":0},{"$f":"DRE.ESE!V67","v":0},{"$f":"DRE.ESE!W67","v":0},{"$f":"DRE.ESE!X67","v":0},{"$f":"DRE.ESE!Y67","v":0},{"$f":"DRE.ESE!Z67","v":0},{"$f":"DRE.ESE!AA67","v":0},{"$f":"DRE.ESE!AB67","v":0},{"$f":"DRE.ESE!AC67","v":0},{"$f":"DRE.ESE!AD67","v":0},{"$f":"DRE.ESE!AE67","v":0},{"$f":"DRE.ESE!AF67","v":0},{"$f":"DRE.ESE!AG67","v":0},{"$f":"DRE.ESE!AH67","v":0},{"$f":"DRE.ESE!AI67","v":0},{"$f":"DRE.ESE!AJ67","v":0},{"$f":"DRE.ESE!AK67","v":0},{"$f":"DRE.ESE!AL67","v":0},{"$f":"DRE.ESE!AM67","v":0},{"$f":"DRE.ESE!AN67","v":0},{"$f":"DRE.ESE!AO67","v":0},{"$f":"DRE.ESE!AP67","v":0},{"$f":"DRE.ESE!AQ67","v":0},{"$f":"DRE.ESE!AR67","v":0},{"$f":"DRE.ESE!AS67","v":0},{"$f":"DRE.ESE!AT67","v":0},{"$f":"DRE.ESE!AU67","v":0},{"$f":"DRE.ESE!AV67","v":0},{"$f":"DRE.ESE!AW67","v":0},{"$f":"DRE.ESE!AX67","v":0},{"$f":"DRE.ESE!AY67","v":0},{"$f":"DRE.ESE!AZ67","v":0},{"$f":"DRE.ESE!BA67","v":0},{"$f":"DRE.ESE!BB67","v":0},{"$f":"DRE.ESE!BC67","v":0},{"$f":"DRE.ESE!BD67","v":0},{"$f":"DRE.ESE!BE67","v":0},{"$f":"DRE.ESE!BF67","v":0},{"$f":"DRE.ESE!BG67","v":0},{"$f":"DRE.ESE!BH67","v":0},{"$f":"DRE.ESE!BI67","v":0},{"$f":"DRE.ESE!BJ67","v":0},{"$f":"DRE.ESE!BK67","v":0},{"$f":"DRE.ESE!BL67","v":0},{"$f":"DRE.ESE!BM67","v":0},{"$f":"DRE.ESE!BN67","v":0},{"$f":"DRE.ESE!BO67","v":0},{"$f":"DRE.ESE!BP67","v":0},{"$f":"DRE.ESE!BQ67","v":0},{"$f":"DRE.ESE!BR67","v":0},{"$f":"DRE.ESE!BS67","v":0},{"$f":"DRE.ESE!BT67","v":0},{"$f":"DRE.ESE!BU67","v":0},{"$f":"DRE.ESE!BV67","v":0},{"$f":"DRE.ESE!BW67","v":0},{"$f":"DRE.ESE!BX67","v":0},{"$f":"DRE.ESE!BY67","v":0},{"$f":"DRE.ESE!CA67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.ESE!C68","v":0},{"$f":"DRE.ESE!D68","v":0},{"$f":"DRE.ESE!E68","v":0},{"$f":"DRE.ESE!F68","v":0},{"$f":"DRE.ESE!G68","v":0},{"$f":"DRE.ESE!H68","v":0},{"$f":"DRE.ESE!I68","v":0},{"$f":"DRE.ESE!J68","v":0},{"$f":"DRE.ESE!K68","v":0},{"$f":"DRE.ESE!L68","v":0},{"$f":"DRE.ESE!M68","v":0},{"$f":"DRE.ESE!N68","v":0},{"$f":"DRE.ESE!O68","v":0},{"$f":"DRE.ESE!P68","v":0},{"$f":"DRE.ESE!Q68","v":0},{"$f":"DRE.ESE!R68","v":0},{"$f":"DRE.ESE!S68","v":0},{"$f":"DRE.ESE!T68","v":0},{"$f":"DRE.ESE!U68","v":0},{"$f":"DRE.ESE!V68","v":0},{"$f":"DRE.ESE!W68","v":0},{"$f":"DRE.ESE!X68","v":0},{"$f":"DRE.ESE!Y68","v":0},{"$f":"DRE.ESE!Z68","v":0},{"$f":"DRE.ESE!AA68","v":0},{"$f":"DRE.ESE!AB68","v":0},{"$f":"DRE.ESE!AC68","v":0},{"$f":"DRE.ESE!AD68","v":0},{"$f":"DRE.ESE!AE68","v":0},{"$f":"DRE.ESE!AF68","v":0},{"$f":"DRE.ESE!AG68","v":0},{"$f":"DRE.ESE!AH68","v":0},{"$f":"DRE.ESE!AI68","v":0},{"$f":"DRE.ESE!AJ68","v":0},{"$f":"DRE.ESE!AK68","v":0},{"$f":"DRE.ESE!AL68","v":0},{"$f":"DRE.ESE!AM68","v":0},{"$f":"DRE.ESE!AN68","v":0},{"$f":"DRE.ESE!AO68","v":0},{"$f":"DRE.ESE!AP68","v":0},{"$f":"DRE.ESE!AQ68","v":0},{"$f":"DRE.ESE!AR68","v":0},{"$f":"DRE.ESE!AS68","v":0},{"$f":"DRE.ESE!AT68","v":0},{"$f":"DRE.ESE!AU68","v":0},{"$f":"DRE.ESE!AV68","v":0},{"$f":"DRE.ESE!AW68","v":0},{"$f":"DRE.ESE!AX68","v":0},{"$f":"DRE.ESE!AY68","v":0},{"$f":"DRE.ESE!AZ68","v":0},{"$f":"DRE.ESE!BA68","v":0},{"$f":"DRE.ESE!BB68","v":0},{"$f":"DRE.ESE!BC68","v":0},{"$f":"DRE.ESE!BD68","v":0},{"$f":"DRE.ESE!BE68","v":0},{"$f":"DRE.ESE!BF68","v":0},{"$f":"DRE.ESE!BG68","v":0},{"$f":"DRE.ESE!BH68","v":0},{"$f":"DRE.ESE!BI68","v":0},{"$f":"DRE.ESE!BJ68","v":0},{"$f":"DRE.ESE!BK68","v":0},{"$f":"DRE.ESE!BL68","v":0},{"$f":"DRE.ESE!BM68","v":0},{"$f":"DRE.ESE!BN68","v":0},{"$f":"DRE.ESE!BO68","v":0},{"$f":"DRE.ESE!BP68","v":0},{"$f":"DRE.ESE!BQ68","v":0},{"$f":"DRE.ESE!BR68","v":0},{"$f":"DRE.ESE!BS68","v":0},{"$f":"DRE.ESE!BT68","v":0},{"$f":"DRE.ESE!BU68","v":0},{"$f":"DRE.ESE!BV68","v":0},{"$f":"DRE.ESE!BW68","v":0},{"$f":"DRE.ESE!BX68","v":0},{"$f":"DRE.ESE!BY68","v":0},{"$f":"DRE.ESE!CA68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.ESE!C69","v":595.86003713384048},{"$f":"DRE.ESE!D69","v":56.718616534277196},{"$f":"DRE.ESE!E69","v":65.485476371931725},{"$f":"DRE.ESE!F69","v":58.631571948094468},{"$f":"DRE.ESE!G69","v":-7.8206118388411792},{"$f":"DRE.ESE!H69","v":173.01505301546223},{"$f":"DRE.ESE!I69","v":42.494207427791054},{"$f":"DRE.ESE!J69","v":74.308599604110299},{"$f":"DRE.ESE!K69","v":59.071449396191483},{"$f":"DRE.ESE!L69","v":96.15414124157968},{"$f":"DRE.ESE!M69","v":272.02839766967253},{"$f":"DRE.ESE!N69","v":98.859899032781101},{"$f":"DRE.ESE!O69","v":112.01530364331055},{"$f":"DRE.ESE!P69","v":20.464531044606645},{"$f":"DRE.ESE!Q69","v":122.45983560859092},{"$f":"DRE.ESE!R69","v":353.79956932928923},{"$f":"DRE.ESE!S69","v":56.094604340465146},{"$f":"DRE.ESE!T69","v":32.433289516083661},{"$f":"DRE.ESE!U69","v":80.845383076993897},{"$f":"DRE.ESE!V69","v":63.664588330971981},{"$f":"DRE.ESE!W69","v":233.03786526451469},{"$f":"DRE.ESE!X69","v":99.795917323499182},{"$f":"DRE.ESE!Y69","v":92.195244208706512},{"$f":"DRE.ESE!Z69","v":59.925630022147324},{"$f":"DRE.ESE!AA69","v":270.70876532538148},{"$f":"DRE.ESE!AB69","v":522.62555687973452},{"$f":"DRE.ESE!AC69","v":-20.474760752701922},{"$f":"DRE.ESE!AD69","v":28.039629889161116},{"$f":"DRE.ESE!AE69","v":-173.38843736093992},{"$f":"DRE.ESE!AF69","v":108.98676577548856},{"$f":"DRE.ESE!AG69","v":-56.836802448992159},{"$f":"DRE.ESE!AH69","v":356.83779263358724},{"$f":"DRE.ESE!AI69","v":-6.3880932896890341},{"$f":"DRE.ESE!AJ69","v":46.223906469778804},{"$f":"DRE.ESE!AK69","v":106.77168576104745},{"$f":"DRE.ESE!AL69","v":503.45093949639141},{"$f":"DRE.ESE!AM69","v":96.358735403485269},{"$f":"DRE.ESE!AN69","v":108.94517735756433},{"$f":"DRE.ESE!AO69","v":62.518861024300676},{"$f":"DRE.ESE!AP69","v":443.12538041726981},{"$f":"DRE.ESE!AQ69","v":710.94815420261955},{"$f":"DRE.ESE!AR69","v":143.06758256653148},{"$f":"DRE.ESE!AS69","v":45.926274493757326},{"$f":"DRE.ESE!AT69","v":101.32525868374347},{"$f":"DRE.ESE!AU69","v":182.97878870026446},{"$f":"DRE.ESE!AV69","v":473.29739295889146},{"$f":"DRE.ESE!AW69","v":197.97065424098113},{"$f":"DRE.ESE!AX69","v":173.75894920438438},{"$f":"DRE.ESE!AY69","v":156.93112777416906},{"$f":"DRE.ESE!AZ69","v":193.7926256080284},{"$f":"DRE.ESE!BA69","v":722.45335682756263},{"$f":"DRE.ESE!BB69","v":202.49707174605774},{"$f":"DRE.ESE!BC69","v":132.27012567196397},{"$f":"DRE.ESE!BD69","v":267.72680541560749},{"$f":"DRE.ESE!BE69","v":233.66699231237439},{"$f":"DRE.ESE!BF69","v":836.16099514600353},{"$f":"DRE.ESE!BG69","v":285.64413914448954},{"$f":"DRE.ESE!BH69","v":397.56226056089491},{"$f":"DRE.ESE!BI69","v":448.12259282181384},{"$f":"DRE.ESE!BJ69","v":384.61656496631872},{"$f":"DRE.ESE!BK69","v":1515.9455574935171},{"$f":"DRE.ESE!BL69","v":471.4309827169082},{"$f":"DRE.ESE!BM69","v":302.20092169669942},{"$f":"DRE.ESE!BN69","v":231.4420308016511},{"$f":"DRE.ESE!BO69","v":373.8344526338941},{"$f":"DRE.ESE!BP69","v":1378.9083878491529},{"$f":"DRE.ESE!BQ69","v":437.19214972200774},{"$f":"DRE.ESE!BR69","v":80.784004828422226},{"$f":"DRE.ESE!BS69","v":339.77975438470867},{"$f":"DRE.ESE!BT69","v":419.59193694407935},{"$f":"DRE.ESE!BU69","v":1277.3478458792181},{"$f":"DRE.ESE!BV69","v":480.6581794188503},{"$f":"DRE.ESE!BW69","v":262.87792377844499},{"$f":"DRE.ESE!BX69","v":361.19053342812867},{"$f":"DRE.ESE!BY69","v":229.24775841521364},{"$f":"DRE.ESE!CA69","v":450.88972886158695}]
[null,"EBITDA per Share",{"$f":"DRE.ESE!C70","v":639.73525515449421},{"$f":"DRE.ESE!D70","v":189.78154458362533},{"$f":"DRE.ESE!E70","v":194.48721030745389},{"$f":"DRE.ESE!F70","v":152.19759704156843},{"$f":"DRE.ESE!G70","v":139.70200860318451},{"$f":"DRE.ESE!H70","v":676.16836053583211},{"$f":"DRE.ESE!I70","v":177.9918060038157},{"$f":"DRE.ESE!J70","v":224.12778951352624},{"$f":"DRE.ESE!K70","v":199.4025850472357},{"$f":"DRE.ESE!L70","v":210.91612150847277},{"$f":"DRE.ESE!M70","v":812.43830207305041},{"$f":"DRE.ESE!N70","v":222.33247574280469},{"$f":"DRE.ESE!O70","v":230.31676291117034},{"$f":"DRE.ESE!P70","v":144.94984885606291},{"$f":"DRE.ESE!Q70","v":184.13986056907868},{"$f":"DRE.ESE!R70","v":781.73894807911665},{"$f":"DRE.ESE!S70","v":216.91073045230655},{"$f":"DRE.ESE!T70","v":247.25715951695321},{"$f":"DRE.ESE!U70","v":193.42843551959245},{"$f":"DRE.ESE!V70","v":182.19110117692793},{"$f":"DRE.ESE!W70","v":839.78742666578012},{"$f":"DRE.ESE!X70","v":165.57805523019402},{"$f":"DRE.ESE!Y70","v":154.40721399014879},{"$f":"DRE.ESE!Z70","v":262.12092537939429},{"$f":"DRE.ESE!AA70","v":494.84166969295535},{"$f":"DRE.ESE!AB70","v":1076.9478642926924},{"$f":"DRE.ESE!AC70","v":246.74055925814159},{"$f":"DRE.ESE!AD70","v":162.12041389398954},{"$f":"DRE.ESE!AE70","v":322.43528430916228},{"$f":"DRE.ESE!AF70","v":232.41330879908341},{"$f":"DRE.ESE!AG70","v":963.70956626037685},{"$f":"DRE.ESE!AH70","v":316.85497854318731},{"$f":"DRE.ESE!AI70","v":266.65302782324056},{"$f":"DRE.ESE!AJ70","v":202.82027799231741},{"$f":"DRE.ESE!AK70","v":325.48076923076923},{"$f":"DRE.ESE!AL70","v":1111.8423690469492},{"$f":"DRE.ESE!AM70","v":259.45097156652639},{"$f":"DRE.ESE!AN70","v":264.89196241605271},{"$f":"DRE.ESE!AO70","v":234.50582837618731},{"$f":"DRE.ESE!AP70","v":296.37510293643771},{"$f":"DRE.ESE!AQ70","v":1055.2238652952035},{"$f":"DRE.ESE!AR70","v":295.19357165143293},{"$f":"DRE.ESE!AS70","v":225.19679400948294},{"$f":"DRE.ESE!AT70","v":284.52398610805642},{"$f":"DRE.ESE!AU70","v":297.41341830810859},{"$f":"DRE.ESE!AV70","v":1102.3272585916757},{"$f":"DRE.ESE!AW70","v":333.33015175771953},{"$f":"DRE.ESE!AX70","v":375.6985018592494},{"$f":"DRE.ESE!AY70","v":336.56991678132476},{"$f":"DRE.ESE!AZ70","v":312.83062385874831},{"$f":"DRE.ESE!BA70","v":1358.4291942570417},{"$f":"DRE.ESE!BB70","v":406.45187689569281},{"$f":"DRE.ESE!BC70","v":252.79143159649942},{"$f":"DRE.ESE!BD70","v":413.22394365476782},{"$f":"DRE.ESE!BE70","v":455.39080042350997},{"$f":"DRE.ESE!BF70","v":1527.8580525704699},{"$f":"DRE.ESE!BG70","v":459.73331150995608},{"$f":"DRE.ESE!BH70","v":588.41280964047689},{"$f":"DRE.ESE!BI70","v":657.29966395408917},{"$f":"DRE.ESE!BJ70","v":700.18260028950078},{"$f":"DRE.ESE!BK70","v":2405.6283853940231},{"$f":"DRE.ESE!BL70","v":689.78921686469687},{"$f":"DRE.ESE!BM70","v":603.38398743791845},{"$f":"DRE.ESE!BN70","v":519.20883437591112},{"$f":"DRE.ESE!BO70","v":629.90450567493065},{"$f":"DRE.ESE!BP70","v":2442.286544353457},{"$f":"DRE.ESE!BQ70","v":750.55368295065705},{"$f":"DRE.ESE!BR70","v":294.31893160928655},{"$f":"DRE.ESE!BS70","v":672.00486934105345},{"$f":"DRE.ESE!BT70","v":634.01684832923297},{"$f":"DRE.ESE!BU70","v":2350.8943322302302},{"$f":"DRE.ESE!BV70","v":824.74464091167169},{"$f":"DRE.ESE!BW70","v":536.8959996726494},{"$f":"DRE.ESE!BX70","v":588.42303934857227},{"$f":"DRE.ESE!BY70","v":572.42889074160269},{"$f":"DRE.ESE!CA70","v":782.66985151578706}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.10641000000759959,-0.10641000000759959,-0.24907000000530388,0,0,0.24907000000894186,0]

{"sheet":"DRE.ESE","index":87,"n_rows":71,"n_cols":79,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Sergipe"]
[]
["ESE","Demonstrações de Resultados - IFRS (R$ mil)",2009,"1T10","2T10","3T10","4T10",2010,"1T11","2T11","3T11","4T11",2011,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ESE","Residencial",273979,76881,78635,69898,76858,302272,84274,85604,83753,88043,341674,101330,105153,95853,97698,400034,104566,100434,88502,89832,383334,112030,112085,104969,72114,401198,131169,161392,147042,145684,585287,163098,144679,132411,143799,583987,158802,160886,141408,160567,621663,169803,178257,173305,187173,{"$f":"SUM(AR5:AU5)","v":708538},196906,202184,177512,199585,{"$f":"SUM(AW5:AZ5)","v":776187},216628,185028,178423,206313,{"$f":"SUM(BB5:BE5)","v":786392},214931,229872,231903,262556,{"$f":"SUM(BG5:BJ5)","v":939262},285042,255088,201117,224678,{"$f":"SUM(BL5:BO5)","v":965925},245557,246169,225937,263908,{"$f":"SUM(BQ5:BT5)","v":981571},294310,288468,250510,296232,{"$f":"SUM(BV5:BY5)","v":1129520},307239]
["ESE","Industrial",99361,23985,23313,23850,23365,94513,23547,26669,29312,29088,108616,27223,30810,23514,24513,106060,21715,21678,21330,20676,85399,23351,24525,24705,25921,98502,29859,35548,36795,33104,135306,30137,26558,25068,24652,106415,24715,25160,26362,28243,104480,25390,26933,29741,28155,{"$f":"SUM(AR6:AU6)","v":110219},25921,26930,29097,28425,{"$f":"SUM(AW6:AZ6)","v":110373},25977,23894,25841,26607,{"$f":"SUM(BB6:BE6)","v":102319},23814,27446,30896,32421,{"$f":"SUM(BG6:BJ6)","v":114577},31801,27979,24425,25988,{"$f":"SUM(BL6:BO6)","v":110193},24148,24609,19113,19677,{"$f":"SUM(BQ6:BT6)","v":87547},19548,19753,18256,18537,{"$f":"SUM(BV6:BY6)","v":76094},16310]
["ESE","Comercial",158887,43488,43739,41179,45000,173406,46573,48564,48009,53617,196763,56665,56740,54081,54226,221712,56816,55696,49369,51118,212999,60411,60664,47066,61182,229323,72608,86619,81962,82228,323417,84685,74206,67652,74681,301224,78370,78458,73511,84251,314590,84140,91414,93322,97378,366254,96788,99646,92421,98797,387652,95921,69617,69388,84773,319699,83595,85086,94613,111973,375267,114724,101887,78285,84443,379339,88478,87479,79592,86483,342032,92219,89262,74862,81997,338340,80340]
["ESE","Rural",16535,4890,3767,3314,5037,17008,5239,3789,3686,5351,18065,6233,5741,4493,6317,22784,8419,7656,6086,7090,29251,9186,7250,-743,6313,22006,8731,8424,7272,11110,35537,10093,7571,6896,10381,34941,11363,7642,6413,10956,36374,11131,8935,10906,14013,44985,12694,10904,9431,15696,48725,14842,9115,9202,15966,49125,16945,12163,13459,20635,63202,20056,13321,11377,17036,61790,18381,13528,13190,20681,65780,19482,13633,13908,21810,68833,18837]
["ESE","Outras Classes",90940,23593,24782,23753,25232,97360,25394,27826,27007,28042,108269,28762,30251,30200,30396,119609,29212,29282,26594,26581,111669,30553,30753,48206,9527,119039,37576,46644,44838,44926,173984,44355.9,40907.1,40408.9,43734.9,169407.1,44583.9,46204.9,46827.9,52019.9,189636.9,47956.9,54273.1,57985,58782,218997,53283,57097,58209,61053,229642,57302,50390,52119,57313,217124,56825,61696,63162,66416,248099,67166,60338,53219,56962,237685,56014,57962,55483,59953,229412,60631,59633,56621,63864,240749,60320]
["ESE","Suprimento de energia elétrica",15202,5076,5685,8204,4627,23592,5994,4918,5176,6765,22853,5916,5928,5202,33138,50184,3093,11181,7891,13761,35926,7452,10908,3035,11587,32982,16799,17015,24290,26155,84259,23862,51072,51061,34142,160137,37167,6240,58901,17246,119554,60838,52967,44800,25180,183785,81029,59208,40395,25647,206279,31050,33981,32357,94664,192052,10002,32562,21945,54996,119505,13158,4817,9763,6107,33845,5188,5473,11527,4882,27070,7744,6140,26501,14411,54796,47073]
["ESE","Receitas de construção",54329,7805,9976,14386,20148,52315,14322,14241,17531,24389,70483,15856,21681,26580,13969,78086,9730,20161,20850,17677,68418,16485,25413,29503,19587,90988,14477,19638,21748,16757,72620,15797,17764,20336,15599,69496,21891,26651,31087,15992,95621,11465,15540,10955,24017,61977,14628,14466,24028,25497,78619,18793,17314,21751,20601,78459,17459,27230,39884,45881,130454,58018,68504,81049,30183,237754,41664,46549,48089,57847,194149,59949,54037,63957,64538,242481,51488]
["ESE","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2443,-1361,-6738,8774,-1768,3654,-3302,-5557,7365,2160,8254,-7228,1150,7037,9213,6512,-1441,-4618,4965,5418,2772,-11400,2930,6512,814,18946,1684,4095,22098,46823,-8203,-4001,-10364,940,-21628,3780,-15062,459,21705,10882,5647,-16142,-793,20854,9566,-7127]
["ESE","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13132,12185,13068,15937,54322,12610,13482,10843,15064,51999,15360,15898,18569,17167,66994,15968,15138,14493,15904,61503,15845,14050,21390,17997,69282,12726,20354,24333,24644,82057,26326,28859,29268,28377,112830,30025,32713,32456,33636,128830,35546,38059,38939,43865,156409,48483]
["ESE","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-21956,-14175,-1831,23414,-14548,-4652,12827,21251,8551,37976,21862,12695,8400,-16752,26205,-6926,13678,-6677,-21445,-21370,-17884,-12635,5474,33051,8006,18798,39386,86629,51494,196307,-34136,-34460,28098,11980,-28518,15031,-8343,51116,22763,80567,9935,-2743,45619,-15689,37122,3320]
["ESE","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22842,16755,16037,18790,74424,19249,21440,18422,21031,80142,23341,22892,21426,24109,91768,22320,22720,21618,25729,92387,20494,42518,19961,29689,112662,22433,27473,24216,28419,102541,29590,30899,29628,32674,122791,33542,35176,33207,34749,136674,39228,32309,37428,42683,151648,44397]
["ESE","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7077,3004,1864,1333,13278,1750,659,1250,25779,29437,-8107,4029,2936,1659,517,5182,3382,1773,5005,15342,2529,-1516,6601,13696,21310,10685,8698,18994,22035,60412,17866,20727,-10118,13311,41786,19200,-14886,7479,10209,22002,15734,12652,9051,16326,53763,25682]
["ESE","Outras receitas operacionais",34873,10894,13388,14836,21599,60717,16014,19521,11635,28983,76153,14165,16151,16894,32727,79937,8973,14674,15095,27689,66431,5962,14870,20440,185104,226376,10388,11383,17343,10258,49372,886.1,1343,1616.29,2681.1,6526,1192.9000000000001,1425,1778.9,1259.9000000000001,5659,2097,2548,2431,2852.9,9928.9,951.04463999999984,1293.4384,1380.4478599999998,1326.20244,4951.1333400000003,2119,2056,2298,2809,9282,2501,5515,10837,4128,22981,4424,4876,4756,6160,20216,5289,5039,5322,4337,19987,5947,5844,5592,5693,23076,6471]
["ESE","Receita Bruta",{"$f":"SUM(C5:C18)","v":744106},196612,203285,199420,221866,821183,221357,231132,226109,264278,942876,256150,272455,256817,292984,1078406,242524,260762,235717,254424,993427,265430,286468,277181,391335,1220414,321607,386663,381290,370222,1459782,391566,{"$f":"SUM(AI5:AI18)","v":380508.1},367849.19,417918,1557841.1,410695.80000000005,397772.9,432497.80000000005,448324.80000000005,1689291.9,473530.9,479153.1,475926,470770.9,1899380.9,525256.04463999998,525205.43839999998,459062.44786000001,486184.20244000002,1995708.1333399999,486388,422412,447735,609991,{"$f":"SUM(BF5:BF18)","v":1966526},509660,579165,664966,{"$f":"SUM(BJ5:BJ18)","v":747696},2501487,625832,578834,530503,538839,2274008,586297,516406,582970,{"$f":"SUM(BT5:BT18)","v":640830},2326503,{"$f":"SUM(BV5:BV18)","v":665920},{"$f":"SUM(BW5:BW18)","v":600905},{"$f":"SUM(BX5:BX18)","v":640451},{"$f":"SUM(BY5:BY18)","v":675121},2582397,{"$f":"SUM(CA5:CA18)","v":702833}]
["ESE","PIS/COFINS/ISS",-63931,-17481,-17864,-16972,-18722,-71039,-19119,-20721,-19509,-21820,-81169,-22261,-23209,-21345,-24428,-91243,-21744,-22009,-19823,-21591,-85167,-23059,-24511,-23158,-33359,-104087,-29091,-28846,-29492,-43508,-130937,-34063,-31711,-30369,-35482,-131625,-34943,-35026.329419999995,-35329,-36542,-141840.32941999999,-41209,-40946,-41235,-41351,-164741,-44089,-45338,-39979,-42790,-172196,-42704,-37291,-36362,-45248,-161605,-36589,-41162,-46650,-52751,-177152,-39697,-35219,-36460,-39287,{"$f":"SUM(BL20:BO20)","v":-150663},-41660,-34597,-41394,-44676,-162327,-45464,-40627,-44778,-46063,-176932,-48789]
["ESE","RGR",-5124,-1332,-1360,-1361,-1381,-5434,-1424,-1414,-1505,-1474,-5817,-1485,-3221,-1441,-4087,-10234,2466,null,-1,1,2466,null,null,null,0,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,0,0,0,0,{"$f":"SUM(BL21:BO21)","v":0},0,0,0,"-",0,0,0,0,0,0,"-"]
["ESE","ICMS",-128856,-35434,-36445,-33087,-36295,-141261,-38807,-40302,-40110,-42525,-161744,-46349,-47388,-43805,-45105,-182647,-46239,-44411,-39177,-39968,-169795,-49698,-49270,-46524,-48861,-194353,-62503,-74880,-68754,-68605,-274742,-74104,-65538,-60040,-65797,-265479,-71021,-71331,-64092,-73383,-279827,-76107,-80679,-79408,-85265,-321459,-87670,-90137,-80444,-89621,-347872,-93806,-81245,-74982,-88985,-339018,-88927,-95803,-99074,-113841,-397645,-122078,-109973,-65987,-70465,{"$f":"SUM(BL22:BO22)","v":-368503},-76171,-81512,-76203,-87908,-321794,-96520,-94674,-83014,-96313,-370521,-99329]
["ESE","Outras (CCC, CDE, P&D e PEE)",-26021,-6194,-9288,-9676,-9827,-34985,-10008,-10572,-10637,-10945,-42162,-10998,-9049,-7906,-8366,-36319,-3996,-2457,-3119,-3387,-12959,-3648,-4015,-3827,1556,-9934,-1408,-1485,-28404,-22566,-53863,-26501,-27484,-26978,-30339,-111302,-26954,-22282,-26087,-30400,-105723,-28100,-28877,-33167,-30588,-120732,-23719,-26727,-14864,-7984,-73294,-17018,-14775,-14677,-15909,-62379,-16182,-24228,-21435,-18474,-80319,-30605,-29755,-29624,-29892,{"$f":"SUM(BL23:BO23)","v":-119876},-31825,-41655,-42065,-42377,-157922,-47161,-45331,-45737,-30143,-168372,-44135]
["ESE","Receita Líquida",520174,136171,138328,138324,155641,568464,151999,158123,154348,187514,651984,175057,189588,182320,210998,757963,173011,191885,173597,189479,727972,189025,208672,203672,310671,912040,228605,281452,254640,235543,1000240,256898,255775,250462.18972999998,286300,1049435.18973,277779,269134.67058000003,306990,308000,1161903.6705799999,328115,328651,322116,313567,{"$f":"SUM(AV19:AV23)","v":1292448.8999999999},{"$f":"SUM(AW19:AW23)","v":369778.04463999998},363003.43839999998,323775.44786000001,345789.20244000002,1402346.1333399999,332860,289101,321714,459849,{"$f":"SUM(BF19:BF23)","v":1403524},367962,417972,497807,{"$f":"SUM(BJ19:BJ23)","v":562630},1846371,433452,403887,398432,399195,1634966,436641,358642,423308,{"$f":"SUM(BT19:BT23)","v":465869},1684460,{"$f":"SUM(BV19:BV23)","v":476775},420273,{"$f":"SUM(BX19:BX23)","v":466922},{"$f":"SUM(BY19:BY23)","v":502602},1866572,{"$f":"SUM(CA19:CA23)","v":510580}]
["ESE","Despesas não controláveis",-237571,-66040,-64034,-67617,-74045,-271736,-73151,-70036,-71775,-80488,-295450,-86861,-84254,-86593,-103862,-361570,-87287,-94253,-78906,-91513,-351959,-107419,-116061,-90651,-135152,-449283,-128049,-190762,-130348,-123290,-572449,-138386,-143521,-149445,-163104,-594456,-160962,-143782,-192471,-165650,-662865,-207836,-215956,-208022,-181659,{"$f":"SUM(AV26:AV27)","v":-813473},-245383,-227496,-190440,-198831,-862150,-186245,-173956,-180553,-294108,{"$f":"SUM(BF26:BF27)","v":-834862},-215804,-228601,-286794,{"$f":"SUM(BJ26:BJ27)","v":-318585},-1049784,-196745,-162235,-169301,-182819,-711100,-191308,-189545,-191404,{"$f":"SUM(BT26:BT27)","v":-203973},-776230,{"$f":"SUM(BV26:BV27)","v":-199986},-197444,{"$f":"SUM(BX26:BX27)","v":-234888},{"$f":"SUM(BY26:BY27)","v":-253740},-886058,{"$f":"SUM(CA26:CA27)","v":-250028}]
["ESE","Energia Comprada",-217727,-60678,-57280,-58680,-65395,-242033,-65745,-62948,-63145,-71330,-263168,-77385,-75057,-73596,-84923,-310961,-93397,-90529,-69937,-80253,-334116,-101556,-111455,-83200,-124811,-421022,-115268,-177530,-111364,-99162,-503324,-123117,-130978,-138430,-152557,-545082,-152320,-138513,-178384,-161276,-630493,-189844,-197186,-191903,-165765,-744698,-229363,-210702,-173066,-181407,-794538,-168331,-157765,-154993,-268452,-749541,-189999,-202736,-265211,-297094,-955040,-171646,-138580,-139520,-152733,-602479,-162796,-159142,-156343,-171089,-649370,-169813,-164123,-203333,-218970,-756239,-199005]
["ESE","Transporte de Potência Elétrica",-19844,-5362,-6754,-8937,-8650,-29703,-7406,-7088,-8630,-9158,-32282,-9476,-9197,-12997,-18939,-50609,6110,-3724,-8969,-11260,-17843,-5863,-4606,-7451,-10341,-28261,-12781,-13232,-18984,-24128,-69125,-15269,-12543,-11015,-10547,-49374,-8642,-5269,-14087,-4374,-32372,-17992,-18770,-16119,-15894,-68775,-16020,-16794,-17374,-17424,-67612,-17914,-16191,-25560,-25656,-85321,-25805,-25865,-21583,-21491,-94744,-25099,-23655,-29781,-30086,-108621,-28512,-30403,-35061,-32884,-126860,-30173,-33321,-31555,-34770,-129819,-51023]
["ESE","PMSO",-100436,-23083,-26601,-27025,-34878,-111587,-28977,-30094,-26315,-40260,-125646,-28050,-33509,-41007,-42778,-145344,-33869,-31549,-33276,-46074,-144768,-33212,-36706,-34638,-52590,-157146,-36163,-37895,-36954,-43656.10641,-154668.10641000001,-37408,-38936,-39706,-45563,-161613,-40996,-42259.907899999998,-43703,-81275,-208233.90789999999,-43594,-44239,-44828,-54554,{"$f":"SUM(AV29:AV33)","v":-187215},-39107,-45028,-41664,-57147,-182946,-39929,-39308,-39645,-59612,{"$f":"SUM(BF29:BF33)","v":-178494},-40048,-41472,-46808,{"$f":"SUM(BJ29:BJ33)","v":-67296},-195624,-37712,-42265,-42211,-59424,-181612,-49992,-51088,-46022,{"$f":"SUM(BT29:BT33)","v":-73685},-220787,{"$f":"SUM(BV29:BV33)","v":-50132},-53717,{"$f":"SUM(BX29:BX33)","v":-48725},{"$f":"SUM(BY29:BY33)","v":-63172},-215746,{"$f":"SUM(CA29:CA33)","v":-54376}]
["ESE","Pessoal",-49659,-11736,-13914,-13141,-18034,-56825,-13711,-14108,-13488,-20078,-61385,-13103,-16005,-16814,-23301,-69223,-15294,-14996,-15101,-21283,-66674,-16059,-17943,-15909,-22000,-71911,-15746,-16115,-15714,-23817,-71392,-16089,-16634,-16412,-21499,-70634,-16606,-17534,-16014,-23636,-73790,-17910,-19689,-19525,-25815,-82939,-16956,-20939,-15796,-28117,-81808,-16180,-14891,-16308,-31838,-79217,-15711,-17608,-19970,-39328,-92617,-10397,-14651,-12673,-25198,-62919,-17688,-20161,-18789,-26555,-83193,-20748,-25381,-21434,-28282,-95845,-23196]
["ESE","Benefício pós-emprego",-5531,-298,-285,-292,-439,-1314,-344,-377,-271,-348,-1340,-338,-406,-2651,-3595,-6990,-3906,-1969,-2947,-2129,-10951,-1537,-1470,-1552,-7029,-11588,-3441,-5720,-3460,-2574,-15195,-4157,-5574,-4113,-3694,-17538,-6403,-6403,-6407,-27623,-46836,-6946,-5427,-4875,-4315,-21563,-2635,-2489,-2650,-1300,-9074,-2527,-2214,-2217,-826,-7784,-1873,-2004,-2230,3460,-2647,-2931,-2887,-2950,-537,-9305,-3090,-2927,1073,-11905,-16849,-2638,-2584,-2619,-140,-7981,-2434]
["ESE","Material",-6348,-1304,-1742,-2435,-2709,-8190,-2444,-2968,-1521,-4208,-11141,-2684,-2690,-1716,-3067,-10157,-1785,-1867,-2776,-2705,-9133,-1690,-2527,-3495,-1293,-9005,-1960,-2144,-2186,-2051,-8341,-1963,-2127,-2318,-2694,-9102,-2085,-2271,-2585,-2872,-9813,-2222,-2437,-1952,-2512,-9123,-2310,-3453,-3601,-2922,-12286,-2747,-3162,-2934,-3375,-12218,-2918,-3454,-3969,-4068,-14409,-3825,-4462,-5063,-4468,-17818,-4503,-5070,-4674,-7136,-21383,-4553,-5261,-4501,-5563,-19878,-4542]
["ESE","Serviços de terceiros",-28876,-7405,-8950,-9319,-11442,-37116,-10322,-10547,-9347,-13566,-43782,-9967,-12143,-10926,-17679,-50715,-10106,-10625,-13079,-13681,-47491,-11268,-12415,-11497,-17830,-53010,-11609,-11130,-13139,-13921,-49799,-12790,-12563,-13442,-16252,-55047,-12378,-13536,-15968,-22277,-64159,-13479,-14628,-13663,-16766,-58536,-14531,-15000,-15080,-19651,-64262,-15704,-17252,-15427,-19344,-67727,-16376,-15878,-17547,-21145,-70946,-17102,-18135,-17193,-22529,-74959,-20658,-20593,-20059,-22609,-83919,-18334,-17941,-19291,-21789,-77355,-19387]
["ESE","Outras",-10022,-2340,-1710,-1838,-2254,-8142,-2156,-2094,-1688,-2060,-7998,-1958,-2265,-8900,4864,-8259,-2778,-2092,627,-6276,-10519,-2658,-2351,-2185,-4438,-11632,-3407,-2786,-2455,-1293.1064100000003,-9941.1064100000003,-2409,-2038,-3421,-1424,-9292,-3524,-2515.9079000000002,-2729,-4867,-13635.9079,-3037,-2058,-4813,-5146,{"$f":"SUM(AV34:AV36)","v":-15054},-2675,-3147,-4537,-5157,-15516,-2771,-1789,-2759,-4229,{"$f":"SUM(BF34:BF36)","v":-11548},-3170,-2528,-3092,{"$f":"SUM(BJ34:BJ36)","v":-6215},-15005,-3457,-2130,-4332,-6692,-16611,-4053,-2337,-3573,{"$f":"SUM(BT34:BT36)","v":-5480},-15443,{"$f":"SUM(BV34:BV36)","v":-3859},-2550,{"$f":"SUM(BX34:BX36)","v":-880},{"$f":"SUM(BY34:BY36)","v":-7398},-14687,{"$f":"SUM(CA34:CA36)","v":-4817}]
["ESE","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2113,-1277,-372,-255,-4017,-706,-418,-336,-241,-1701,-730,-384.90789999999998,-614,-474.62291999999997,-2203.5308199999999,-97,-45,-62,-464,-668,-110,-163,-187,-98,-558,-87,-53,-99,-88,-327,-102,-59,-97,-88,-346,-183,-58,-179,-127,-547,-78,-230,-655,-216,-1179,-316,277,0,0,-39,-10]
["ESE","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-296,-352,-301,-427,-1376,-325,-574,-586,-1207,-2692,-915,-737,-733,-1849,-4234,-906,-872,-982,-2474,-5234,-583,-1581,-1276,-964,-4404,-512,-210,-1472,-926,-3120,-430,-1150,-1297,-2550,-5427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Outros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-998,-1157,-1782,-611.10641000000032,-4548.1064100000003,-1378,-1046,-2499,24,-4899,-1879,-1394,-1382,-2543.3770800000002,-7198.3770800000002,-2034,-1141,-3769,-2208,-9152,-1982,-1403,-3074,-4095,-10554,-2172,-1526,-1188,-3215,-8101,-2638,-1319,-1698,-3577,-9232,-3274,-2072,-4153,-6565,-16064,-3975,-2107,-2918,-5264,-14264,-3543,-2827,-880,-7398,-14648,-4807]
["ESE","Provisões/reversões",-2958,-1097,892,538,-642,-309,-780,141,114,-1063,-1588,-1184,-5004,450,1399,-4339,162,-316,108,-638,-684,770,9,2396,746,3921,-1439,-1167,-1711,-4415,-8732,-2630,-1885,-1162,430,-5247,-2488,-4707,-3459,13064,2410,-6502,-6108,-1620,4478,{"$f":"SUM(AV38:AV39)","v":-9752},-5745,-3187,-3626,-2572,-15130,-7216,-8617,1965,3212,{"$f":"SUM(BF38:BF39)","v":-10656},-2863,-4476,5299,{"$f":"SUM(BJ38:BJ39)","v":6304},4264,-4383,-10408,-2785,-2040,-19616,-5474,-7749,-3504,{"$f":"SUM(BT38:BT39)","v":-1893},-18620,{"$f":"SUM(BV38:BV39)","v":-3624},-7239,{"$f":"SUM(BX38:BX39)","v":-1579},{"$f":"SUM(BY38:BY39)","v":-6899},-19341,{"$f":"SUM(CA38:CA39)","v":-2368}]
["ESE","Contingências",-70,-368,2068,-447,-258,995,-56,760,249,1117,2070,-801,366,1221,65,851,931,706,533,576,2746,286,470,-2384,151,-1477,-342,1070,-218,-3101,-2591,-634,250,-315,1587,888,-471,-1066,-737,208,-2066,-378,-1530,-50,1651,-307,-2967,105,-1348,-1059,-5269,94,222,727,840,1883,329,1142,7667,7967,17105,-568,-685,243,-3258,-4268,-714,-2022,-1562,-948,-5246,-264,-1393,-946,-2061,-4664,-1015]
["ESE","Perdas esperadas de crédito de liquidação duvidosa",-2888,-729,-1176,985,-384,-1304,-724,-619,-135,-2180,-3658,-383,-5370,-771,1334,-5190,-769,-1022,-425,-1214,-3430,484,-461,4780,595,5398,-1097,-2237,-1493,-1314,-6141,-1996,-2135,-847,-1157,-6135,-2017,-3641,-2722,12856,4476,-6124,-4578,-1570,2827,-9445,-2778,-3292,-2278,-1513,-9861,-7310,-8839,1238,2372,-12539,-3192,-5618,-2368,-1663,-12841,-3815,-9723,-3028,1218,-15348,-4760,-5727,-1942,-945,-13374,-3360,-5846,-633,-4838,-14677,-1353]
["ESE","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ESE","Depreciação e amortização",-39382,-10433,-10644,-10739,-12335,-44151,-11309,-13034,-11269,-8891,-44503,-9546,-10342,-11497,-10954,-42339,-11372,-11254,-11257,-11394,-45277,-11851,-12084,-12051,-12049,-48035,-12422,-12483,-12593,-12746,-50244,-13762,-13838,-13936,-13915,-55451,-14433,-14437,-18344,-18374,-65588,-18361,-15844,-15915,-16028,-66148,-16254,-16398,-16431,-4506,-53589,-16477,-16634,-16806,-17070,-66987,-17154,-17227,-17456,-17736,-69573,-18306,-18868,-19193,-20139,-76506,-20511,-20955,-21710,-22156,-85332,-23087,-23849,-24015,-24489,-95440,-24924]
["ESE","Custo de Construção",-54329,-7805,-9976,-14386,-20148,-52315,-14322,-14241,-17531,-24389,-70483,-15856,-21681,-26580,-13969,-78086,-9730,-20161,-20850,-17677,-68418,-16485,-25413,-29503,-19587,-90988,-14477,-19638,-21748,-16757,-72620,-15797,-17764,-20336,-15599,-69496,-21891,-26651,-31087,-15992,-95621,-11465,-15540,-10955,-24017,-61977,-14628,-14466,-24028,-25497,-78619,-18793,-17314,-21751,-20601,-78459,-17459,-27230,-39884,-45881,-130454,-58018,-68504,-81049,-30183,-237754,-41664,-46549,-48089,-57847,-194149,-59949,-54037,-63957,-64538,-242481,-51488]
["ESE","Despesas Operacionais",-434676,-108458,-110363,-119229,-142048,-480098,-128539,-127264,-126776,-155091,-537670,-141497,-154790,-165227,-170164,-631678,-142096,-157533,-144181,-167296,-611106,-168197,-190255,-164447,-218632,-741531,-192550,-261945,-203354,-200864.10641000001,-858713.10641000001,-207983,-215944,-224585,-237751,-886263,-240770,-231836.90789999999,-289064,-268227,-1029897.9079,-287758,-297687,-281340,-271780,{"$f":"AV37+AV28+AV25+AV42+AV41","v":-1138565},-321117,-306575,-276189,-288553,-1192434,-268660,-255829,-256790,-388179,-1169458,-293328,-319006,-385643,{"$f":"BJ37+BJ28+BJ25+BJ42+BJ41","v":-443194},-1441171,-315164,-302280,-314539,-294605,-1226588,{"$f":"BQ37+BQ28+BQ25+BQ42+BQ41","v":-308949},-315886,-310729,{"$f":"BT37+BT28+BT25+BT42+BT41","v":-359554},-1295118,{"$f":"BV37+BV28+BV25+BV42+BV41","v":-336778},-336286,{"$f":"BX37+BX28+BX25+BX42+BX41","v":-373164},{"$f":"BY37+BY28+BY25+BY42+BY41","v":-412838},-1459066,{"$f":"CA37+CA28+CA25+CA42+CA41","v":-383184}]
["ESE","Outras receitas",1140,159,70,302,312,843,79,659,283,468,1489,907,1168,52956,-50047,4984,708,4353,917,1151,7129,505,486,-991,2484,2484,432,361,493,1368,2654,362,393,581,4167,5503,782,662,10811,2190,14445,899,892,748,3457,5996,1432,1365,3055,647,6499,591,557,967,1806,3921,345,294,852,1151,2642,1780,1169,740,1753,5442,851,602,1204,2225,4882,1064,491,918,1714,4187,1533]
["ESE","Outras despesas",-946,-1201,-655,-380,1073,-1163,-49,-733,-139,-546,-1467,-545,-1279,-53207,34260,-20771,-587,-1618,-3773,892,-5086,-812,-799,962,-9826,-10475,-669,-655,-1333,-3354,-6011,-1091,-1926,-741,-2993,-6751,-1499,-608,-1233,-2393,-5733,-1904,-3672,-1812,-3125,-10513,-1178,-739,-1270,-1228,-4415,-1803,-1040,-1908,-1513,-6264,-2251,-1447,-1964,-1431,-7093,-3514,-3677,-2316,-3330,-12837,-2314,-6771,-4110,-6740,-19935,-2903,-3359,-3649,-4052,-13963,-834]
["ESE","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":85692},{"$f":"D24+D43+D44+D45","v":26671},27380,19017,14978,88046,23490,30785,27716,32345,114336,33922,34687,16842,25047,110498,31036,37087,26560,24226,118909,20521,18104,39196,84697,162518,35818,19213,50446,32692.893589999992,138169.89358999999,48186,38298,25717.189729999984,49723,161924.18972999998,{"$f":"AM24+AM43+AM44+AM45","v":36292},37351.762680000043,27504,39570,140717.76267999993,39352,{"$f":"AS24+AS43+AS44+AS45","v":28184},{"$f":"AT24+AT43+AT44+AT45","v":39712},42119,149366.89999999991,48915.044639999978,57054.438399999985,49371.447860000015,56655.202440000023,211996.13333999994,62988,32789,63983,71963,231723,72728,97813,111052,{"$f":"BJ24+BJ43+BJ44+BJ45","v":119156},400749,116554,99099,82317,103013,400983,{"$f":"BQ24+BQ43+BQ44+BQ45","v":126229},36587,109673,{"$f":"BT24+BT43+BT44+BT45","v":101800},374289,{"$f":"BV24+BV43+BV44+BV45","v":138158},81119,{"$f":"BX24+BX43+BX44+BX45","v":91027},{"$f":"BY24+BY43+BY44+BY45","v":87426},397730,{"$f":"CA24+CA43+CA44+CA45","v":128095}]
["ESE","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":125074},37104,38024,29756,27313,132197,34799,43819,38985,41236,158839,43468,45029,28339,36001,152837,42408,48341,37817,35620,164186,32372,30188,51247,96746,210553,48240,31696,63039,45438.893589999992,188413.89358999999,61948,52136,39653.189729999984,63638,217375.18972999998,{"$f":"AM24+AM25+AM28+AM37+AM42+AM44+AM45","v":50725},51788.762680000043,45848,57944,206305.76267999993,57713,44028,{"$f":"AT24+AT25+AT28+AT37+AT42+AT44+AT45","v":55627},58147,{"$f":"AV24+AV25+AV28+AV37+AV42+AV44+AV45","v":215514.89999999991},65169.044639999978,73452.438399999985,65802.447860000015,61161.202440000023,265585.13333999994,79465,49423,80789,89033,298710,89882,115040,128508,{"$f":"BJ24+BJ25+BJ28+BJ37+BJ42+BJ44+BJ45","v":136892},470322,134860,117967,101510,123152,477489,{"$f":"BQ24+BQ25+BQ28+BQ37+BQ42+BQ44+BQ45","v":146740},57542,131383,{"$f":"BT24+BT25+BT28+BT37+BT42+BT44+BT45","v":123956},459621,{"$f":"BV24+BV25+BV28+BV37+BV42+BV44+BV45","v":161245},104968,{"$f":"BX24+BX25+BX28+BX37+BX42+BX44+BX45","v":115042},{"$f":"BY24+BY25+BY28+BY37+BY42+BY44+BY45","v":111915},493170,{"$f":"CA24+CA25+CA28+CA37+CA42+CA44+CA45","v":153019}]
["ESE","Resultado antes das receitas e despesas financeiras",85692,26671,27380,19017,14978,88046,23490,30785,27716,32345,114336,33922,34687,16842,25047,110498,31036,37087,26560,24226,118909,20521,18104,39196,84697,162518,35818,19213,50446,32692.893589999992,138169.89358999999,48186,38298,25717.189729999984,49723,161924.18972999998,36292,37351.762680000043,27504,39570,140717.76267999993,39352,28184,39712,{"$f":"AU24+AU43+AU44+AU45","v":42119},{"$f":"AV24+AV43+AV44+AV45","v":149366.89999999991},{"$f":"AW46+AW47","v":48915.044639999978},57054.438399999985,49371.447860000015,56655.202440000023,211996.13333999994,62988,32789,63983,71963,231723,72728,97813,111052,{"$f":"BJ46+BJ47","v":119156},400749,116554,99099,82317,103013,400983,{"$f":"BQ46+BQ47","v":126229},36587,109673,{"$f":"BT46+BT47","v":101800},374289,{"$f":"BV46+BV47","v":138158},81119,{"$f":"BX46+BX47","v":91027},{"$f":"BY46+BY47","v":87426},397730,{"$f":"CA46+CA47","v":128095}]
["ESE","Receitas financeiras",32378,4821,6428,6608,5365,23222,5450,7931,5871,6351,25603,5936,5129,4962,20071,36098,6765,8773,13117,12968,41623,9836,7495,3047,7095,27473,21593,24857,7760,-22476,31734,16963,12311,14134,13979,57387,9168,8656,8004,106718,132546,12586,8564,13618,22678,{"$f":"SUM(AV51:AV54)","v":57446},{"$f":"SUM(AW51:AW54)","v":9675},9173,10065,9027,37940,8408,63111,6619,28577,{"$f":"SUM(BF51:BF54)","v":106715},11833,11740,14820,{"$f":"SUM(BJ51:BJ54)","v":19211},57604,20142,18544,19886,17185,75757,{"$f":"SUM(BQ51:BQ54)","v":17593},16763,48425,{"$f":"SUM(BT51:BT54)","v":20258},103039,{"$f":"SUM(BV51:BV54)","v":16292},11127,{"$f":"SUM(BX51:BX54)","v":22520},{"$f":"SUM(BY51:BY54)","v":26310},76249,{"$f":"SUM(CA51:CA54)","v":16894}]
["ESE","Receita de aplicações financeiras",12462,2438,2609,3108,2590,10745,2675,3525,3065,3041,12306,2414,1733,1514,1723,7384,1167,4654,3392,2182,11395,1461,1608,1057,946,5072,958,1837,5815,3222,11832,4083,4985,3297,2998,15363,2677,3248,2499,2367,10791,5611,2816,1704,1946,12077,1280,1579,1687,1945,6491,845,898,1137,2246,5126,1224,1756,2435,2766,8181,3378,5280,6644,4819,20121,5492,4205,9537,6674,25908,7193,11380,13458,10929,42960,7355]
["ESE","Receitas de Multas por Atraso",7351,1882,2063,2144,1935,8024,1966,2197,2495,2279,8937,2867,2726,2695,4005,12293,2961,2891,2579,4281,12712,2660,2870,5060,2759,13349,3164,3761,4919,4154,15998,4549,5127,4772,4436,18884,4832,4361,4463,94306,107962,4857,4779,6180,6528,22344,5423,5691,6238,6335,23687,6025,5728,7089,7993,26835,8795,9021,9514,7274,34604,8171,8762,8656,8378,33967,8463,9256,37230,6703,61652,6956,-2505,7615,6967,19033,7600]
["ESE","Atualização financeira CVA ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13105,14439,2565,-30109,0,8052,241,-3729,1213,5777,811,453,665,336,2265,2968,306,787,0,4061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Outras receitas financeiras",12565,501,1756,1356,840,4453,809,2209,311,1031,4360,655,670,753,14343,16421,2637,1228,7146,6505,17516,5715,3017,-3070,3390,9052,4366,4820,-5539,257,3904,279,1958,9794,5332,17363,848,594,377,9709,11528,-850,663,4947,14204,18964,2972,1903,2140,747,7762,1538,56485,-1607,18338,74754,1814,963,2871,9171,14819,8593,4502,4586,3988,21669,3638,3302,1658,6881,15479,2143,2252,1447,8414,14256,1939]
["ESE","Despesas financeiras",52043,-14314,-14405,-10698,-22234,-61651,-20083,-21757,-19862,-14562,-76264,-14390,-15315,-19361,-21387,-70453,-21170,-42869,-17519,-28476,-110034,-4229,-8151,-31008,-32618,-76006,-84615,-36234,-113305,19347,-214807,38805,-50734,-26119,-31410,-69458,-23536,-21019,-18672,-41856,-105083,-21183,-20571,-21385,-23850,{"$f":"SUM(AV56:AV61)","v":-86989},{"$f":"SUM(AW56:AW61)","v":-9938},-25718,-22078,-19512,-77246,-24652,-65985,-9407,-43021,-143065,-16752,-19594,-19557,{"$f":"SUM(BJ56:BJ61)","v":-44301},-100204,-23281,-42905,-55530,-42923,-164639,{"$f":"SUM(BQ56:BQ61)","v":-39059},-43892,-80931,{"$f":"SUM(BT56:BT61)","v":-37047},-200929,{"$f":"SUM(BV56:BV61)","v":-39386},-18826,{"$f":"SUM(BX56:BX61)","v":-41101},{"$f":"SUM(BY56:BY61)","v":-49700},-149013,{"$f":"SUM(CA56:CA61)","v":-38254}]
["ESE","Encargos de dívidas – juros",-44217,-12500,-12053,-13331,-11523,-49407,-12906,-10671,-11581,-14582,-49740,-12598,-12667,-14327,-16336,-55928,-12065,-13355,-12867,-10673,-48960,-7567,-7862,-7775,-10387,-33591,-10271,-11255,-11989,-12215,-45730,-9512,-10193,-11409,-10532,-41646,-8454,-9639,-9685,-10765,-38543,-12409,-11073,-10599,-11143,-45224,-11260,-12339,-13251,-11654,-48504,-11501,-9941,-7918,-7982,-37342,-7525,-8936,-12021,-25187,-53669,-20009,-19697,-21971,-20604,-82281,-18924,-15371,-22095,-19408,-75798,-20780,-22833,-23173,-25199,-91985,-47448]
["ESE","Encargos de dívidas - Variação monetária/cambial",87680,-6191,-3328,16107,4101,10689,5754,9251,-44089,-3539,-32623,5316,-32401,-5971,-4294,-37350,3950,-58979,-3406,-17300,-75735,10185,7725,-32828,-27784,-42702,-63070,5581,-131944,8209,-181224,41594,48791,-6114,-252,84019,12964,-17276,16141,-16026,-4197,-12126,-78258,-18223,17922,-90685,-6310,3368,-40375,14253,-29064,-114336,-8726,-9602,10408,-122256,-13638,-2736,-8095,-12549,-37018,121,-33012,-3219,750,-35360,-4019,18094,-18092,6720,2703,-20429,-46417,3519,-63153,-126480,51133]
["ESE","Marcação a mercado derivativos e dívida",140824,-1159,604,6178,-4919,704,-2016,-1567,-4427,7320,-690,6162,-774,-428,-700,4260,-4410,-22678,1056,-8717,-34749,10961,7247,-12462,-10062,-4316,-37486,11532,-22937,4813,-44078,38193,30004,6236,1759,76192,1728,394,-1688,1367,1801,-7124,-4725,2137,13496,3784,1,1,1,0,3,1,1,0,0,2,-1,-174,-1210,-1456,-2841,196,-2142,-250,-130,-2326,1811,2454,231,3337,7833,-611,-1435,-1664,-3289,-6999,1413]
["ESE","Instrumentos financeiros derivativos",-117469,6232,1866,-18865,-9295,-20062,-9870,-15635,40387,-868,14014,-12099,29342,1488,2035,20766,-6239,56322,-121,12769,62731,-14601,-12398,26807,22885,22693,45581,-19703,50296,-1278,74896,-21768,-110785,-5907,-10000,-148460,-23914,9454,-22579,13545,-23494,6269,73931,16025,-22831,73394,10518,-13906,32292,-16236,12668,104468,10885,9794,-13498,111649,11656,-255,5219,6492,23112,4336,16882,-20984,-10998,-10764,-9963,-36145,5290,-19005,-59823,8243,37799,-14913,50312,81441,-38077]
["ESE","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3244,-3244,-14302,-16476,-57,28540,-2295,-3625,-180,-1298,-1055,-6158,-2493,-439,-594,84,-3442,-1742,-2119,-273,0,-4134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2058,-6062,-1174,-1423,-10717,-1578,-2085,-1024,-3633,-8320,-4037]
["ESE","Outras despesas financeiras",-14775,-696,-1494,-787,-598,-3575,-1045,-3135,-152,-2893,-7225,-1171,1185,-123,-2092,-2201,-2406,-4179,-2181,-4555,-13321,-3207,-2863,-4750,-4026,-14846,-5067,-5913,3326,-8722,-16376,-6077,-8371,-7627,-11330,-33405,-3367,-3513,-267,-30061,-37208,5949,1673,-10452,-21294,-24124,-2887,-2842,-745,-5875,-12349,-3284,-58204,-1681,-31949,-95118,-7244,-7493,-3450,-11601,-29788,-7925,-4936,-9106,-11941,-33908,-5906,-6862,-45091,-7268,-65127,-4231,16145,-3846,-4738,3330,-1238]
["ESE","Resultado financeiro",84421,-9493,-7977,-4090,-16869,-38429,-14633,-13826,-13991,-8211,-50661,-8454,-10186,-14399,-1316,-34355,-14405,-34096,-4402,-15508,-68411,5607,-656,-27961,-25523,-48533,-63022,-11377,-105545,-3129,-183073,55768,-38423,-11985,-17431,-12071,-14368,-12363,-10668,64862,27463,-8597,-12007,-7767,-1172,{"$f":"AV55+AV50","v":-29543},-263,-16545,-12013,-10485,-39306,-16244,-2874,-2788,-14444,-36350,-4919,-7854,-4737,{"$f":"BJ55+BJ50","v":-25090},-42600,-3139,-24361,-35644,-25738,-88882,{"$f":"BQ55+BQ50","v":-21466},-27129,-32506,{"$f":"BT55+BT50","v":-16789},-97890,{"$f":"BV55+BV50","v":-23094},-7699,{"$f":"BX55+BX50","v":-18581},{"$f":"BY55+BY50","v":-23390},-72764,{"$f":"CA55+CA50","v":-21360}]
["ESE","Resultado antes dos tributos",170113,17178,19403,14927,-1891,49617,8857,16959,13725,24134,63675,25468,24501,2443,23731,76143,16631,2991,22158,8718,50498,26128,17448,11235,59174,113985,-27204,7836,-55099,29563.893589999992,-44903.106410000008,103954,-125,13732.189729999984,32292,149853.18972999998,21924,24988.762680000043,16836,104432,168180.76267999993,30755,16177,31945,40947,{"$f":"AV49+AV62","v":119823.89999999991},48652.044639999978,40509.438399999985,37358.447860000015,46170.202440000023,172690.13333999994,46744,29915,61195,57519,195373,67809,89959,106315,{"$f":"BJ49+BJ62","v":94066},358149,113415,74738,46673,77275,312101,104763,9458,77167,{"$f":"BT49+BT62","v":85011},276399,{"$f":"BV49+BV62","v":115064},73420,{"$f":"BX49+BX62","v":72446},{"$f":"BY49+BY62","v":64036},324966,{"$f":"CA49+CA62","v":106735}]
["ESE","Contribuição Social e imposto de renda",-53617,-6089,-6600,-3464,362,-15791,-549,-2431,-2176,-5335,-10491,-6140,-2601,1558,211,-6972,-5664,3350,-6352,3729,-4937,-6617,577,481,-6248,-11807,23201,-2354,21200,-8256,33791,-34189,-1124,-4695,-11416,-51424,-3085,-3689,-4613,-17797,-29184,-2784,-7198,-12135,-5173,-27290,-9947,-6538,-6677,-8282,-31444,-7154,-4055,-8852,-11835,-31896,-11963,-12232,-18703,-18870,-61768,-21246,-15655,-1424,-4187,-42512,-19289,6336,-10737,-2977,-26667,-21091,-22025,-1830,-19216,-64162,-18582]
["ESE","Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Lucro líquido consolidado do período",116496,11089,12803,11463,-1529,33826,8308,14528,11549,18799,53184,19328,21900,4001,23942,69171,10967,6341,15806,12447,45561,19511,18025,11716,52926,102178,-4003,5482,-33899,21307.893589999992,-11112.106410000008,69765,-1249,9037.1897299999837,20876,98429.189729999984,18839,21299.762680000043,12223,86635,138996.76267999993,27971,8979,19810,35774,{"$f":"AV63+AV64+AV65","v":92533.899999999907},38705.044639999978,33971.438399999985,30681.447860000015,37888.202440000023,141246.13333999994,39590,25860,52343,45684,163477,55846,77727,87612,{"$f":"BJ63+BJ64+BJ65","v":75196},296381,92169,59083,45249,73088,269589,85474,15794,66430,{"$f":"BT63+BT64+BT65","v":82034},249732,{"$f":"BV63+BV64+BV65","v":93973},51395,{"$f":"BX63+BX64+BX65","v":70616},{"$f":"BY63+BY64+BY65","v":44820},260804,{"$f":"CA63+CA64+CA65","v":88153}]
["ESE","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESE","Lucro por ação  ",595.86003713384048,56.718616534277196,65.485476371931725,58.631571948094468,-7.8206118388411792,173.01505301546223,42.494207427791054,74.308599604110299,59.071449396191483,96.15414124157968,272.02839766967253,98.859899032781101,112.01530364331055,20.464531044606645,122.45983560859092,353.79956932928923,56.094604340465146,32.433289516083661,80.845383076993897,63.664588330971981,233.03786526451469,99.795917323499182,92.195244208706512,59.925630022147324,270.70876532538148,522.62555687973452,-20.474760752701922,28.039629889161116,-173.38843736093992,108.98676577548856,-56.836802448992159,356.83779263358724,-6.3880932896890341,46.223906469778804,106.77168576104745,503.45093949639141,96.358735403485269,108.94517735756433,62.518861024300676,443.12538041726981,710.94815420261955,143.06758256653148,45.926274493757326,101.32525868374347,182.97878870026446,473.29739295889146,197.97065424098113,173.75894920438438,156.93112777416906,193.7926256080284,722.45335682756263,202.49707174605774,132.27012567196397,267.72680541560749,233.66699231237439,836.16099514600353,285.64413914448954,397.56226056089491,448.12259282181384,384.61656496631872,1515.9455574935171,471.4309827169082,302.20092169669942,231.4420308016511,373.8344526338941,1378.9083878491529,437.19214972200774,80.784004828422226,339.77975438470867,419.59193694407935,1277.3478458792181,{"$f":"BV66/BV71","v":480.6581794188503},{"$f":"BW66/BW71","v":262.87792377844499},{"$f":"BX66/BX71","v":361.19053342812867},{"$f":"BY66/BY71","v":229.24775841521364},1333.9743950406375,{"$f":"CA66/CA71","v":450.88972886158695}]
["ESE","EBITDA por ação",639.73525515449421,189.78154458362533,194.48721030745389,152.19759704156843,139.70200860318451,676.16836053583211,177.9918060038157,224.12778951352624,199.4025850472357,210.91612150847277,812.43830207305041,222.33247574280469,230.31676291117034,144.94984885606291,184.13986056907868,781.73894807911665,216.91073045230655,247.25715951695321,193.42843551959245,182.19110117692793,839.78742666578012,165.57805523019402,154.40721399014879,262.12092537939429,494.84166969295535,1076.9478642926924,246.74055925814159,162.12041389398954,322.43528430916228,232.41330879908341,963.70956626037685,316.85497854318731,266.65302782324056,202.82027799231741,325.48076923076923,1111.8423690469492,259.45097156652639,264.89196241605271,234.50582837618731,296.37510293643771,1055.2238652952035,295.19357165143293,225.19679400948294,284.52398610805642,297.41341830810859,1102.3272585916757,333.33015175771953,375.6985018592494,336.56991678132476,312.83062385874831,1358.4291942570417,406.45187689569281,252.79143159649942,413.22394365476782,455.39080042350997,1527.8580525704699,459.73331150995608,588.41280964047689,657.29966395408917,700.18260028950078,2405.6283853940231,689.78921686469687,603.38398743791845,519.20883437591112,629.90450567493065,2442.286544353457,750.55368295065705,294.31893160928655,672.00486934105345,634.01684832923297,{"$f":"SUM(BQ70:BT70)","v":2350.8943322302302},{"$f":"BV48/BV71","v":824.74464091167169},{"$f":"BW48/BW71","v":536.8959996726494},{"$f":"BX48/BX71","v":588.42303934857227},{"$f":"BY48/BY71","v":572.42889074160269},{"$f":"SUM(BV70:BY70)","v":2522.4925706744962},{"$f":"CA48/CA71","v":782.66985151578706}]
["ESE","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.10641000000759959,-0.10641000000759959,-0.24907000000530388,0,0,0.24907000000894186,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.50899999999999,{"$f":"BV71","v":195.50899999999999},{"$f":"BV71","v":195.50899999999999},{"$f":"BV71","v":195.50899999999999},null,{"$f":"BV71","v":195.50899999999999}]

{"sheet":"IS.EBO","index":88,"n_rows":72,"n_cols":69,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Borborema"]
[]
[null,"Income Statement - IFRS (R$ thousand)",2009,"1Q10","2Q10","3Q10","4Q10",2010,"1Q11","2Q11","3Q11","4Q11",2011,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","2Q13","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","1Q22","1Q22","1Q22","1Q22","1Q22"]
[null,"Residential",59264,15021,15030,14244,15055,59352,16181,17637,16621,17871,68310,19891,23021,20543,20774,84229,21517,22374,20261,20549,84701,23558,23963,22180,15382,85083,29362,39344,35654,33417,137777,37095,35101,33108,34684,139988,{"$f":"DRE.EBO!AM5","v":36617},{"$f":"DRE.EBO!AN5","v":35177},{"$f":"DRE.EBO!AO5","v":34083},{"$f":"DRE.EBO!AP5","v":37134},{"$f":"DRE.EBO!AQ5","v":143011},{"$f":"DRE.EBO!AR5","v":39718},{"$f":"DRE.EBO!AS5","v":43167},{"$f":"DRE.EBO!AT5","v":42095},{"$f":"DRE.EBO!AU5","v":45043},{"$f":"DRE.EBO!AV5","v":170023},{"$f":"DRE.EBO!AW5","v":44923},{"$f":"DRE.EBO!AX5","v":46314},{"$f":"DRE.EBO!AY5","v":42156},{"$f":"DRE.EBO!AZ5","v":46094},{"$f":"DRE.EBO!BA5","v":179487},{"$f":"DRE.EBO!BB5","v":47513},{"$f":"DRE.EBO!BC5","v":43653},{"$f":"DRE.EBO!BD5","v":42310},{"$f":"DRE.EBO!BE5","v":47583},{"$f":"DRE.EBO!BF5","v":181059},{"$f":"DRE.EBO!BG5","v":48917},{"$f":"DRE.EBO!BH5","v":50640},{"$f":"DRE.EBO!BI5","v":52660},{"$f":"DRE.EBO!BJ5","v":59143},{"$f":"DRE.EBO!BK5","v":211360},{"$f":"DRE.EBO!BL5","v":63919},{"$f":"DRE.EBO!BM5","v":56586},{"$f":"DRE.EBO!BN5","v":42472},{"$f":"DRE.EBO!BO5","v":45852},{"$f":"DRE.EBO!BP5","v":208829},{"$f":"DRE.EBO!BQ5","v":48104}]
[null,"Industrial",48248,13461,13556,14513,13699,55230,13346,14704,15847,15512,59409,15545,16803,17668,16381,66397,14573,14914,14317,13726,57530,14305,14044,14173,14925,57447,20867,23969,21490,16821,83147,16257,14592,15028,10690,56567,{"$f":"DRE.EBO!AM6","v":8044},{"$f":"DRE.EBO!AN6","v":7609},{"$f":"DRE.EBO!AO6","v":8702},{"$f":"DRE.EBO!AP6","v":8960},{"$f":"DRE.EBO!AQ6","v":33315},{"$f":"DRE.EBO!AR6","v":9474},{"$f":"DRE.EBO!AS6","v":10354},{"$f":"DRE.EBO!AT6","v":11849},{"$f":"DRE.EBO!AU6","v":11152},{"$f":"DRE.EBO!AV6","v":42829},{"$f":"DRE.EBO!AW6","v":9136},{"$f":"DRE.EBO!AX6","v":8254},{"$f":"DRE.EBO!AY6","v":9500},{"$f":"DRE.EBO!AZ6","v":9322},{"$f":"DRE.EBO!BA6","v":36212},{"$f":"DRE.EBO!BB6","v":7294},{"$f":"DRE.EBO!BC6","v":6132},{"$f":"DRE.EBO!BD6","v":7520},{"$f":"DRE.EBO!BE6","v":7889},{"$f":"DRE.EBO!BF6","v":28835},{"$f":"DRE.EBO!BG6","v":6493},{"$f":"DRE.EBO!BH6","v":7664},{"$f":"DRE.EBO!BI6","v":9362},{"$f":"DRE.EBO!BJ6","v":9474},{"$f":"DRE.EBO!BK6","v":32993},{"$f":"DRE.EBO!BL6","v":9278},{"$f":"DRE.EBO!BM6","v":8116},{"$f":"DRE.EBO!BN6","v":7079},{"$f":"DRE.EBO!BO6","v":6846},{"$f":"DRE.EBO!BP6","v":31319},{"$f":"DRE.EBO!BQ6","v":6680}]
[null,"Commercial",35733,9632,9796,9044,10109,38581,10654,11380,10993,12411,45438,13053,14289,13006,13717,54065,13870,13531,11932,12266,51599,14265,14102,12810,14393,55570,20099,25655,22801,22034,90589,23092,20985,18973,20416,83466,{"$f":"DRE.EBO!AM7","v":21400},{"$f":"DRE.EBO!AN7","v":20101},{"$f":"DRE.EBO!AO7","v":18812},{"$f":"DRE.EBO!AP7","v":21353},{"$f":"DRE.EBO!AQ7","v":81666},{"$f":"DRE.EBO!AR7","v":22238},{"$f":"DRE.EBO!AS7","v":24613},{"$f":"DRE.EBO!AT7","v":24151},{"$f":"DRE.EBO!AU7","v":25802},{"$f":"DRE.EBO!AV7","v":96804},{"$f":"DRE.EBO!AW7","v":23655},{"$f":"DRE.EBO!AX7","v":24636},{"$f":"DRE.EBO!AY7","v":22122},{"$f":"DRE.EBO!AZ7","v":25170},{"$f":"DRE.EBO!BA7","v":95583},{"$f":"DRE.EBO!BB7","v":23968},{"$f":"DRE.EBO!BC7","v":18131},{"$f":"DRE.EBO!BD7","v":17776},{"$f":"DRE.EBO!BE7","v":21548},{"$f":"DRE.EBO!BF7","v":81423},{"$f":"DRE.EBO!BG7","v":20735},{"$f":"DRE.EBO!BH7","v":21374},{"$f":"DRE.EBO!BI7","v":23325},{"$f":"DRE.EBO!BJ7","v":27766},{"$f":"DRE.EBO!BK7","v":93200},{"$f":"DRE.EBO!BL7","v":28620},{"$f":"DRE.EBO!BM7","v":25374},{"$f":"DRE.EBO!BN7","v":18914},{"$f":"DRE.EBO!BO7","v":20156},{"$f":"DRE.EBO!BP7","v":93064},{"$f":"DRE.EBO!BQ7","v":20463}]
[null,"Rural",3199,849,803,725,922,3299,891,882,832,993,3598,1045,1167,1035,1146,4393,1190,2217,1280,1783,6470,2015,1824,1723,-1035,4527,1640,2162,1966,2217,7985,2430,2315,2318,2363,9426,{"$f":"DRE.EBO!AM8","v":2451},{"$f":"DRE.EBO!AN8","v":2292},{"$f":"DRE.EBO!AO8","v":2287},{"$f":"DRE.EBO!AP8","v":2563},{"$f":"DRE.EBO!AQ8","v":9593},{"$f":"DRE.EBO!AR8","v":2614},{"$f":"DRE.EBO!AS8","v":2727},{"$f":"DRE.EBO!AT8","v":2833},{"$f":"DRE.EBO!AU8","v":3033},{"$f":"DRE.EBO!AV8","v":11207},{"$f":"DRE.EBO!AW8","v":2963},{"$f":"DRE.EBO!AX8","v":3017},{"$f":"DRE.EBO!AY8","v":2798},{"$f":"DRE.EBO!AZ8","v":3235},{"$f":"DRE.EBO!BA8","v":12013},{"$f":"DRE.EBO!BB8","v":3276},{"$f":"DRE.EBO!BC8","v":3112},{"$f":"DRE.EBO!BD8","v":2917},{"$f":"DRE.EBO!BE8","v":3475},{"$f":"DRE.EBO!BF8","v":12780},{"$f":"DRE.EBO!BG8","v":3554},{"$f":"DRE.EBO!BH8","v":3552},{"$f":"DRE.EBO!BI8","v":3986},{"$f":"DRE.EBO!BJ8","v":4554},{"$f":"DRE.EBO!BK8","v":15646},{"$f":"DRE.EBO!BL8","v":3781},{"$f":"DRE.EBO!BM8","v":2613},{"$f":"DRE.EBO!BN8","v":2094},{"$f":"DRE.EBO!BO8","v":2403},{"$f":"DRE.EBO!BP8","v":10891},{"$f":"DRE.EBO!BQ8","v":2549}]
[null,"Other sectors",15131,3802,4035,3779,4243,15859,4343,4749,4596,4817,18505,4760,5309,5159,5351,20579,5477,4957,4864,4857,20155,5204,5246,4894,5091,20435,6778,8989,8094,7979,31840,8312.9,7723.9,7208.9,8649.9,31893.9,{"$f":"DRE.EBO!AM9","v":11780.331},{"$f":"DRE.EBO!AN9","v":7840},{"$f":"DRE.EBO!AO9","v":5931.9},{"$f":"DRE.EBO!AP9","v":9209.9},{"$f":"DRE.EBO!AQ9","v":34762},{"$f":"DRE.EBO!AR9","v":9984.9},{"$f":"DRE.EBO!AS9","v":10023.9},{"$f":"DRE.EBO!AT9","v":10829.1},{"$f":"DRE.EBO!AU9","v":11022},{"$f":"DRE.EBO!AV9","v":41860},{"$f":"DRE.EBO!AW9","v":10022},{"$f":"DRE.EBO!AX9","v":10800},{"$f":"DRE.EBO!AY9","v":10194},{"$f":"DRE.EBO!AZ9","v":11034},{"$f":"DRE.EBO!BA9","v":42050},{"$f":"DRE.EBO!BB9","v":9982},{"$f":"DRE.EBO!BC9","v":8489},{"$f":"DRE.EBO!BD9","v":8263},{"$f":"DRE.EBO!BE9","v":9336},{"$f":"DRE.EBO!BF9","v":36070},{"$f":"DRE.EBO!BG9","v":9314},{"$f":"DRE.EBO!BH9","v":10245},{"$f":"DRE.EBO!BI9","v":11272},{"$f":"DRE.EBO!BJ9","v":12860},{"$f":"DRE.EBO!BK9","v":43691},{"$f":"DRE.EBO!BL9","v":13270},{"$f":"DRE.EBO!BM9","v":11186},{"$f":"DRE.EBO!BN9","v":8947},{"$f":"DRE.EBO!BO9","v":9361},{"$f":"DRE.EBO!BP9","v":42764},{"$f":"DRE.EBO!BQ9","v":9260}]
[null,"Electricity sales to distributors",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2954,2954,949,689,7787,6112,15537,3533,9521,8694,7973,29721,{"$f":"DRE.EBO!AM10","v":8784},{"$f":"DRE.EBO!AN10","v":11163},{"$f":"DRE.EBO!AO10","v":14443},{"$f":"DRE.EBO!AP10","v":5073},{"$f":"DRE.EBO!AQ10","v":39463},{"$f":"DRE.EBO!AR10","v":2115},{"$f":"DRE.EBO!AS10","v":6757},{"$f":"DRE.EBO!AT10","v":3829},{"$f":"DRE.EBO!AU10","v":1368},{"$f":"DRE.EBO!AV10","v":14069},{"$f":"DRE.EBO!AW10","v":12131},{"$f":"DRE.EBO!AX10","v":7229},{"$f":"DRE.EBO!AY10","v":5316},{"$f":"DRE.EBO!AZ10","v":984},{"$f":"DRE.EBO!BA10","v":25660},{"$f":"DRE.EBO!BB10","v":1691},{"$f":"DRE.EBO!BC10","v":3801},{"$f":"DRE.EBO!BD10","v":3494},{"$f":"DRE.EBO!BE10","v":14595},{"$f":"DRE.EBO!BF10","v":23581},{"$f":"DRE.EBO!BG10","v":436},{"$f":"DRE.EBO!BH10","v":3608},{"$f":"DRE.EBO!BI10","v":10436},{"$f":"DRE.EBO!BJ10","v":3107},{"$f":"DRE.EBO!BK10","v":17587},{"$f":"DRE.EBO!BL10","v":1599},{"$f":"DRE.EBO!BM10","v":1390},{"$f":"DRE.EBO!BN10","v":1849},{"$f":"DRE.EBO!BO10","v":1565},{"$f":"DRE.EBO!BP10","v":6403},{"$f":"DRE.EBO!BQ10","v":1204}]
[null,"Construction revenue",8061,1801,2557,3069,3674,11101,4163,5938,4258,4722,19081,5786,8859,7882,-1075,21452,2982,2874,3520,4696,14072,4291,3852,3436,7665,19244,3403,3770,4982,6508,18663,6100,3244,2843,2769,14956,{"$f":"DRE.EBO!AM11","v":2757},{"$f":"DRE.EBO!AN11","v":2903},{"$f":"DRE.EBO!AO11","v":3353},{"$f":"DRE.EBO!AP11","v":3518},{"$f":"DRE.EBO!AQ11","v":12531},{"$f":"DRE.EBO!AR11","v":2643},{"$f":"DRE.EBO!AS11","v":3207},{"$f":"DRE.EBO!AT11","v":1255},{"$f":"DRE.EBO!AU11","v":5268},{"$f":"DRE.EBO!AV11","v":12373},{"$f":"DRE.EBO!AW11","v":2188},{"$f":"DRE.EBO!AX11","v":2791},{"$f":"DRE.EBO!AY11","v":3847},{"$f":"DRE.EBO!AZ11","v":5317},{"$f":"DRE.EBO!BA11","v":14143},{"$f":"DRE.EBO!BB11","v":3403},{"$f":"DRE.EBO!BC11","v":4452},{"$f":"DRE.EBO!BD11","v":4274},{"$f":"DRE.EBO!BE11","v":3415},{"$f":"DRE.EBO!BF11","v":15544},{"$f":"DRE.EBO!BG11","v":2572},{"$f":"DRE.EBO!BH11","v":3428},{"$f":"DRE.EBO!BI11","v":4303},{"$f":"DRE.EBO!BJ11","v":5235},{"$f":"DRE.EBO!BK11","v":15538},{"$f":"DRE.EBO!BL11","v":3886},{"$f":"DRE.EBO!BM11","v":5277},{"$f":"DRE.EBO!BN11","v":6624},{"$f":"DRE.EBO!BO11","v":5968},{"$f":"DRE.EBO!BP11","v":21755},{"$f":"DRE.EBO!BQ11","v":5951}]
[null,"Net Unbilled Sales",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67,-767,-841,961,-580,{"$f":"DRE.EBO!AM12","v":455.952},{"$f":"DRE.EBO!AN12","v":-284},{"$f":"DRE.EBO!AO12","v":-1054},{"$f":"DRE.EBO!AP12","v":1494},{"$f":"DRE.EBO!AQ12","v":612},{"$f":"DRE.EBO!AR12","v":1375},{"$f":"DRE.EBO!AS12","v":-1604},{"$f":"DRE.EBO!AT12","v":1535},{"$f":"DRE.EBO!AU12","v":585},{"$f":"DRE.EBO!AV12","v":1891},{"$f":"DRE.EBO!AW12","v":1128},{"$f":"DRE.EBO!AX12","v":-282},{"$f":"DRE.EBO!AY12","v":-1392},{"$f":"DRE.EBO!AZ12","v":1738},{"$f":"DRE.EBO!BA12","v":1192},{"$f":"DRE.EBO!BB12","v":-447},{"$f":"DRE.EBO!BC12","v":-1921},{"$f":"DRE.EBO!BD12","v":-211},{"$f":"DRE.EBO!BE12","v":350},{"$f":"DRE.EBO!BF12","v":-2229},{"$f":"DRE.EBO!BG12","v":2981},{"$f":"DRE.EBO!BH12","v":-810},{"$f":"DRE.EBO!BI12","v":-760},{"$f":"DRE.EBO!BJ12","v":4819},{"$f":"DRE.EBO!BK12","v":6230},{"$f":"DRE.EBO!BL12","v":-1329},{"$f":"DRE.EBO!BM12","v":-3544},{"$f":"DRE.EBO!BN12","v":-880},{"$f":"DRE.EBO!BO12","v":4462},{"$f":"DRE.EBO!BP12","v":-1291},{"$f":"DRE.EBO!BQ12","v":-56}]
[null,"Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DRE.EBO!AM13","v":0},{"$f":"DRE.EBO!AN13","v":0},{"$f":"DRE.EBO!AO13","v":0},{"$f":"DRE.EBO!AP13","v":0},{"$f":"DRE.EBO!AQ13","v":0},{"$f":"DRE.EBO!AR13","v":0},{"$f":"DRE.EBO!AS13","v":0},{"$f":"DRE.EBO!AT13","v":0},{"$f":"DRE.EBO!AU13","v":0},{"$f":"DRE.EBO!AV13","v":0},{"$f":"DRE.EBO!AW13","v":0},{"$f":"DRE.EBO!AX13","v":0},{"$f":"DRE.EBO!AY13","v":0},{"$f":"DRE.EBO!AZ13","v":0},{"$f":"DRE.EBO!BA13","v":0},{"$f":"DRE.EBO!BB13","v":0},{"$f":"DRE.EBO!BC13","v":0},{"$f":"DRE.EBO!BD13","v":0},{"$f":"DRE.EBO!BE13","v":0},{"$f":"DRE.EBO!BF13","v":0},{"$f":"DRE.EBO!BG13","v":0},{"$f":"DRE.EBO!BH13","v":0},{"$f":"DRE.EBO!BI13","v":0},{"$f":"DRE.EBO!BJ13","v":0},{"$f":"DRE.EBO!BK13","v":0},{"$f":"DRE.EBO!BL13","v":0},{"$f":"DRE.EBO!BM13","v":0},{"$f":"DRE.EBO!BN13","v":0},{"$f":"DRE.EBO!BO13","v":0},{"$f":"DRE.EBO!BP13","v":0},{"$f":"DRE.EBO!BQ13","v":0}]
[null,"Electricity network usage charges",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175,226,331,1556,2289,{"$f":"DRE.EBO!AM14","v":2672.335},{"$f":"DRE.EBO!AN14","v":2749},{"$f":"DRE.EBO!AO14","v":2806},{"$f":"DRE.EBO!AP14","v":2892},{"$f":"DRE.EBO!AQ14","v":11119},{"$f":"DRE.EBO!AR14","v":3353},{"$f":"DRE.EBO!AS14","v":2992},{"$f":"DRE.EBO!AT14","v":3672},{"$f":"DRE.EBO!AU14","v":3689},{"$f":"DRE.EBO!AV14","v":13706},{"$f":"DRE.EBO!AW14","v":4433},{"$f":"DRE.EBO!AX14","v":4894},{"$f":"DRE.EBO!AY14","v":4742},{"$f":"DRE.EBO!AZ14","v":3844},{"$f":"DRE.EBO!BA14","v":17913},{"$f":"DRE.EBO!BB14","v":3884},{"$f":"DRE.EBO!BC14","v":3544},{"$f":"DRE.EBO!BD14","v":4525},{"$f":"DRE.EBO!BE14","v":4705},{"$f":"DRE.EBO!BF14","v":16658},{"$f":"DRE.EBO!BG14","v":3166},{"$f":"DRE.EBO!BH14","v":4898},{"$f":"DRE.EBO!BI14","v":5158},{"$f":"DRE.EBO!BJ14","v":5491},{"$f":"DRE.EBO!BK14","v":18713},{"$f":"DRE.EBO!BL14","v":5406},{"$f":"DRE.EBO!BM14","v":5833},{"$f":"DRE.EBO!BN14","v":5321},{"$f":"DRE.EBO!BO14","v":5058},{"$f":"DRE.EBO!BP14","v":21618},{"$f":"DRE.EBO!BQ14","v":4993}]
[null,"Creation and amortization - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14783,-3705,409,1702,-16377,{"$f":"DRE.EBO!AM15","v":386.09199999999998},{"$f":"DRE.EBO!AN15","v":1107},{"$f":"DRE.EBO!AO15","v":7818},{"$f":"DRE.EBO!AP15","v":4509},{"$f":"DRE.EBO!AQ15","v":13820},{"$f":"DRE.EBO!AR15","v":3774},{"$f":"DRE.EBO!AS15","v":668},{"$f":"DRE.EBO!AT15","v":4922},{"$f":"DRE.EBO!AU15","v":-1293},{"$f":"DRE.EBO!AV15","v":8071},{"$f":"DRE.EBO!AW15","v":-1670},{"$f":"DRE.EBO!AX15","v":-471},{"$f":"DRE.EBO!AY15","v":479},{"$f":"DRE.EBO!AZ15","v":-5197},{"$f":"DRE.EBO!BA15","v":-6859},{"$f":"DRE.EBO!BB15","v":-7809},{"$f":"DRE.EBO!BC15","v":-665},{"$f":"DRE.EBO!BD15","v":1822},{"$f":"DRE.EBO!BE15","v":7641},{"$f":"DRE.EBO!BF15","v":989},{"$f":"DRE.EBO!BG15","v":4995},{"$f":"DRE.EBO!BH15","v":4780},{"$f":"DRE.EBO!BI15","v":11166},{"$f":"DRE.EBO!BJ15","v":14944},{"$f":"DRE.EBO!BK15","v":35885},{"$f":"DRE.EBO!BL15","v":-14202},{"$f":"DRE.EBO!BM15","v":-10564},{"$f":"DRE.EBO!BN15","v":13557},{"$f":"DRE.EBO!BO15","v":6983},{"$f":"DRE.EBO!BP15","v":-4226},{"$f":"DRE.EBO!BQ15","v":4600}]
[null,"Subsidies for services awarded under concession",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3243,3161,3181,3635,13221,{"$f":"DRE.EBO!AM16","v":3927.855},{"$f":"DRE.EBO!AN16","v":4064},{"$f":"DRE.EBO!AO16","v":3874},{"$f":"DRE.EBO!AP16","v":4213},{"$f":"DRE.EBO!AQ16","v":16079},{"$f":"DRE.EBO!AR16","v":4364},{"$f":"DRE.EBO!AS16","v":4087},{"$f":"DRE.EBO!AT16","v":5622},{"$f":"DRE.EBO!AU16","v":4943},{"$f":"DRE.EBO!AV16","v":19016},{"$f":"DRE.EBO!AW16","v":4347},{"$f":"DRE.EBO!AX16","v":4461},{"$f":"DRE.EBO!AY16","v":4664},{"$f":"DRE.EBO!AZ16","v":4386},{"$f":"DRE.EBO!BA16","v":17858},{"$f":"DRE.EBO!BB16","v":4525},{"$f":"DRE.EBO!BC16","v":8562},{"$f":"DRE.EBO!BD16","v":3714},{"$f":"DRE.EBO!BE16","v":5237},{"$f":"DRE.EBO!BF16","v":22038},{"$f":"DRE.EBO!BG16","v":5259},{"$f":"DRE.EBO!BH16","v":4762},{"$f":"DRE.EBO!BI16","v":5000},{"$f":"DRE.EBO!BJ16","v":5353},{"$f":"DRE.EBO!BK16","v":20374},{"$f":"DRE.EBO!BL16","v":5534},{"$f":"DRE.EBO!BM16","v":5174},{"$f":"DRE.EBO!BN16","v":4942},{"$f":"DRE.EBO!BO16","v":5529},{"$f":"DRE.EBO!BP16","v":21179},{"$f":"DRE.EBO!BQ16","v":6283}]
[null,"Concession financial asset",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1053,401,-220,162,1396,{"$f":"DRE.EBO!AM17","v":216},{"$f":"DRE.EBO!AN17","v":50},{"$f":"DRE.EBO!AO17","v":128},{"$f":"DRE.EBO!AP17","v":2140},{"$f":"DRE.EBO!AQ17","v":2534},{"$f":"DRE.EBO!AR17","v":387},{"$f":"DRE.EBO!AS17","v":1025},{"$f":"DRE.EBO!AT17","v":451},{"$f":"DRE.EBO!AU17","v":224},{"$f":"DRE.EBO!AV17","v":2087},{"$f":"DRE.EBO!AW17","v":791},{"$f":"DRE.EBO!AX17","v":529},{"$f":"DRE.EBO!AY17","v":273},{"$f":"DRE.EBO!AZ17","v":1189},{"$f":"DRE.EBO!BA17","v":2782},{"$f":"DRE.EBO!BB17","v":416},{"$f":"DRE.EBO!BC17","v":-250},{"$f":"DRE.EBO!BD17","v":628},{"$f":"DRE.EBO!BE17","v":2182},{"$f":"DRE.EBO!BF17","v":2976},{"$f":"DRE.EBO!BG17","v":1682},{"$f":"DRE.EBO!BH17","v":4674},{"$f":"DRE.EBO!BI17","v":3124},{"$f":"DRE.EBO!BJ17","v":2970},{"$f":"DRE.EBO!BK17","v":12450},{"$f":"DRE.EBO!BL17","v":2736},{"$f":"DRE.EBO!BM17","v":3238},{"$f":"DRE.EBO!BN17","v":-1533},{"$f":"DRE.EBO!BO17","v":1856},{"$f":"DRE.EBO!BP17","v":6297},{"$f":"DRE.EBO!BQ17","v":2582}]
[]
[null,"Other revenues",17099,220,551,-122,1003,1649,1213,268,311,1684,3476,303,998,1107,11031,13439,1440,887,4008,3242,9577,-176,2995,448,16084,19351,9407,-16322,-7466,35722,21341,292.89999999999998,480.1,470.9,395.9,1638.1,{"$f":"DRE.EBO!AM18","v":577.14499999999998},{"$f":"DRE.EBO!AN18","v":291.10000000000002},{"$f":"DRE.EBO!AO18","v":517},{"$f":"DRE.EBO!AP18","v":59},{"$f":"DRE.EBO!AQ18","v":1445.1},{"$f":"DRE.EBO!AR18","v":758},{"$f":"DRE.EBO!AS18","v":775},{"$f":"DRE.EBO!AT18","v":818},{"$f":"DRE.EBO!AU18","v":1258},{"$f":"DRE.EBO!AV18","v":3608.9},{"$f":"DRE.EBO!AW18","v":-314.79181},{"$f":"DRE.EBO!AX18","v":715.11670000000004},{"$f":"DRE.EBO!AY18","v":1428.6494600000001},{"$f":"DRE.EBO!AZ18","v":526.79977000000008},{"$f":"DRE.EBO!BA18","v":2355.77412},{"$f":"DRE.EBO!BB18","v":714},{"$f":"DRE.EBO!BC18","v":575},{"$f":"DRE.EBO!BD18","v":654},{"$f":"DRE.EBO!BE18","v":827},{"$f":"DRE.EBO!BF18","v":2770},{"$f":"DRE.EBO!BG18","v":810},{"$f":"DRE.EBO!BH18","v":1734},{"$f":"DRE.EBO!BI18","v":1057},{"$f":"DRE.EBO!BJ18","v":1150},{"$f":"DRE.EBO!BK18","v":4751},{"$f":"DRE.EBO!BL18","v":1188},{"$f":"DRE.EBO!BM18","v":1214},{"$f":"DRE.EBO!BN18","v":1240},{"$f":"DRE.EBO!BO18","v":1293},{"$f":"DRE.EBO!BP18","v":4935},{"$f":"DRE.EBO!BQ18","v":1288}]
[null,"Gross Revenue",{"$f":"SUM(C5:C19)","v":186735},{"$f":"SUM(D5:D19)","v":44786},46328,45252,48705,185071,50791,55558,53458,58010,217817,60383,70446,66400,67325,264554,61049,61754,60182,61119,244104,63462,66026,59664,75459,264611,92505,88256,95308,130810,406879,86867.799999999988,93278,91503.799999999988,95956.799999999988,367605,{"$f":"SUM(AM5:AM19)","v":100068.71000000002},95062.1,101700.9,103117.9,399950.1,102797.9,108791.9,113861.1,112094,437544.9,113732.20819,112887.1167,106127.64946,{"$f":"SUM(AZ5:AZ19)","v":107642.79977},440389.77412000002,98410,97615,97686,128783,{"$f":"SUM(BF5:BF19)","v":422494},110914,120549,140089,156866,528418,{"$f":"SUM(BL5:BL19)","v":123686},111893,110626,117332,463537,113901]
[null,"PIS/COFINS/ISS",-16483,-3977,-4051,-3904,-4161,-16093,-4485,-4756,-4644,-4491,-18376,-5069,-5696,-5423,-5852,-22040,-5276,-5453,-4999,-5253,-20981,-5483,-5672,-5300,-6365,-22820,-8342,-6489,-7153,-13456,-35440,-7265,-7854,-7818,-7995,-30932,{"$f":"DRE.EBO!AM20","v":-8537},{"$f":"DRE.EBO!AN20","v":-7718},{"$f":"DRE.EBO!AO20","v":-8284},{"$f":"DRE.EBO!AP20","v":-8310},{"$f":"DRE.EBO!AQ20","v":-32849},{"$f":"DRE.EBO!AR20","v":-9091},{"$f":"DRE.EBO!AS20","v":-9435},{"$f":"DRE.EBO!AT20","v":-9950},{"$f":"DRE.EBO!AU20","v":-9542},{"$f":"DRE.EBO!AV20","v":-38018},{"$f":"DRE.EBO!AW20","v":-9608},{"$f":"DRE.EBO!AX20","v":-9907},{"$f":"DRE.EBO!AY20","v":-9357},{"$f":"DRE.EBO!AZ20","v":-9459},{"$f":"DRE.EBO!BA20","v":-38331},{"$f":"DRE.EBO!BB20","v":-8789},{"$f":"DRE.EBO!BC20","v":-8566},{"$f":"DRE.EBO!BD20","v":-8641},{"$f":"DRE.EBO!BE20","v":-10019},{"$f":"DRE.EBO!BF20","v":-36015},{"$f":"DRE.EBO!BG20","v":-7931},{"$f":"DRE.EBO!BH20","v":-8389},{"$f":"DRE.EBO!BI20","v":-9435},{"$f":"DRE.EBO!BJ20","v":-11092},{"$f":"DRE.EBO!BK20","v":-36847},{"$f":"DRE.EBO!BL20","v":-8068},{"$f":"DRE.EBO!BM20","v":-7015},{"$f":"DRE.EBO!BN20","v":-8422},{"$f":"DRE.EBO!BO20","v":-8635},{"$f":"DRE.EBO!BP20","v":-32140},{"$f":"DRE.EBO!BQ20","v":-8203}]
[null,"RGR",-773,-204,-209,-214,-74,-701,-226,-234,-265,-414,-1139,-296,-448,-301,-429,-1474,0,460,0,0,460,null,null,null,0,0,null,null,null,0,0,null,null,0,null,0,{"$f":"DRE.EBO!AM21","v":0},{"$f":"DRE.EBO!AN21","v":0},{"$f":"DRE.EBO!AO21","v":0},{"$f":"DRE.EBO!AP21","v":0},{"$f":"DRE.EBO!AQ21","v":0},{"$f":"DRE.EBO!AR21","v":0},{"$f":"DRE.EBO!AS21","v":0},{"$f":"DRE.EBO!AT21","v":0},{"$f":"DRE.EBO!AU21","v":0},{"$f":"DRE.EBO!AV21","v":0},{"$f":"DRE.EBO!AW21","v":0},{"$f":"DRE.EBO!AX21","v":0},{"$f":"DRE.EBO!AY21","v":0},{"$f":"DRE.EBO!AZ21","v":0},{"$f":"DRE.EBO!BA21","v":0},{"$f":"DRE.EBO!BB21","v":0},{"$f":"DRE.EBO!BC21","v":0},{"$f":"DRE.EBO!BD21","v":0},{"$f":"DRE.EBO!BE21","v":0},{"$f":"DRE.EBO!BF21","v":0},{"$f":"DRE.EBO!BG21","v":0},{"$f":"DRE.EBO!BH21","v":0},{"$f":"DRE.EBO!BI21","v":0},{"$f":"DRE.EBO!BJ21","v":0},{"$f":"DRE.EBO!BK21","v":0},{"$f":"DRE.EBO!BL21","v":0},{"$f":"DRE.EBO!BM21","v":0},{"$f":"DRE.EBO!BN21","v":0},{"$f":"DRE.EBO!BO21","v":0},{"$f":"DRE.EBO!BP21","v":0},{"$f":"DRE.EBO!BQ21","v":0}]
[null,"ICMS",-33512,-8656,-8971,-8647,-9102,-35376,-9480,-10313,-10179,-10690,-40662,-10980,-12183,-11695,-11756,-46614,-11839,-13033,-11838,-12011,-48721,-13468,-13371,-12478,-13450,-52767,-18449,-23246,-21500,-20495,-83690,-21931,-20178,-19115,-19646,-80870,{"$f":"DRE.EBO!AM22","v":-20850},{"$f":"DRE.EBO!AN22","v":-19035},{"$f":"DRE.EBO!AO22","v":-17999},{"$f":"DRE.EBO!AP22","v":-20489},{"$f":"DRE.EBO!AQ22","v":-78373},{"$f":"DRE.EBO!AR22","v":-21893},{"$f":"DRE.EBO!AS22","v":-23433},{"$f":"DRE.EBO!AT22","v":-23672},{"$f":"DRE.EBO!AU22","v":-24951},{"$f":"DRE.EBO!AV22","v":-93949},{"$f":"DRE.EBO!AW22","v":-23967},{"$f":"DRE.EBO!AX22","v":-24552},{"$f":"DRE.EBO!AY22","v":-22713},{"$f":"DRE.EBO!AZ22","v":-24514},{"$f":"DRE.EBO!BA22","v":-95746},{"$f":"DRE.EBO!BB22","v":-24055},{"$f":"DRE.EBO!BC22","v":-21706},{"$f":"DRE.EBO!BD22","v":-20674},{"$f":"DRE.EBO!BE22","v":-23723},{"$f":"DRE.EBO!BF22","v":-90158},{"$f":"DRE.EBO!BG22","v":-23195},{"$f":"DRE.EBO!BH22","v":-24679},{"$f":"DRE.EBO!BI22","v":-26420},{"$f":"DRE.EBO!BJ22","v":-30137},{"$f":"DRE.EBO!BK22","v":-104431},{"$f":"DRE.EBO!BL22","v":31456},{"$f":"DRE.EBO!BM22","v":-27824},{"$f":"DRE.EBO!BN22","v":-15404},{"$f":"DRE.EBO!BO22","v":-15953},{"$f":"DRE.EBO!BP22","v":-27725},{"$f":"DRE.EBO!BQ22","v":-16491}]
[null,"Others (CCC, CDE, P&D and PEE)",-6060,-1620,-2793,-2643,-2624,-9680,-2666,-2507,-2540,-2581,-10294,-2646,-1990,-1641,-1760,-8037,-492,-1353,-969,-781,-3595,-911,-1022,-969,556,-2346,-3923,-24113,-16123,16070,-28089,-7520,-7658,-7618,-8301,-31097,{"$f":"DRE.EBO!AM23","v":-7978},{"$f":"DRE.EBO!AN23","v":-9081},{"$f":"DRE.EBO!AO23","v":-9041},{"$f":"DRE.EBO!AP23","v":-9599},{"$f":"DRE.EBO!AQ23","v":-35699},{"$f":"DRE.EBO!AR23","v":-8648},{"$f":"DRE.EBO!AS23","v":-7893},{"$f":"DRE.EBO!AT23","v":-12194},{"$f":"DRE.EBO!AU23","v":-12796},{"$f":"DRE.EBO!AV23","v":-41531},{"$f":"DRE.EBO!AW23","v":-7962},{"$f":"DRE.EBO!AX23","v":-7256},{"$f":"DRE.EBO!AY23","v":-5665},{"$f":"DRE.EBO!AZ23","v":-3321},{"$f":"DRE.EBO!BA23","v":-24204},{"$f":"DRE.EBO!BB23","v":-3673},{"$f":"DRE.EBO!BC23","v":-3363},{"$f":"DRE.EBO!BD23","v":-3295},{"$f":"DRE.EBO!BE23","v":-3535},{"$f":"DRE.EBO!BF23","v":-13866},{"$f":"DRE.EBO!BG23","v":-5037},{"$f":"DRE.EBO!BH23","v":-4715},{"$f":"DRE.EBO!BI23","v":-4793},{"$f":"DRE.EBO!BJ23","v":-4886},{"$f":"DRE.EBO!BK23","v":-19431},{"$f":"DRE.EBO!BL23","v":-7565},{"$f":"DRE.EBO!BM23","v":-7355},{"$f":"DRE.EBO!BN23","v":-7422},{"$f":"DRE.EBO!BO23","v":-7441},{"$f":"DRE.EBO!BP23","v":-29783},{"$f":"DRE.EBO!BQ23","v":-7856}]
[null,"Net Revenue",129907,30329,30304,29844,32744,123221,33934,37748,35830,39834,147346,41392,50129,47340,47528,186389,43442,42375,42376,43074,171267,43600,45961,40917,56200,186678,61791,34408,50532,112929,259660,50151,57589,56953,60015,224708,{"$f":"DRE.EBO!AM24","v":62704},{"$f":"DRE.EBO!AN24","v":59228},{"$f":"DRE.EBO!AO24","v":66377},{"$f":"DRE.EBO!AP24","v":64720},{"$f":"DRE.EBO!AQ24","v":253029},{"$f":"DRE.EBO!AR24","v":63166},{"$f":"DRE.EBO!AS24","v":68031},{"$f":"DRE.EBO!AT24","v":68045},{"$f":"DRE.EBO!AU24","v":64805},{"$f":"DRE.EBO!AV24","v":264047},{"$f":"DRE.EBO!AW24","v":72195.208190000005},{"$f":"DRE.EBO!AX24","v":71172.116699999999},{"$f":"DRE.EBO!AY24","v":68392.649460000001},{"$f":"DRE.EBO!AZ24","v":70348.799769999998},{"$f":"DRE.EBO!BA24","v":282108.77412000002},{"$f":"DRE.EBO!BB24","v":61893},{"$f":"DRE.EBO!BC24","v":63980},{"$f":"DRE.EBO!BD24","v":65076},{"$f":"DRE.EBO!BE24","v":91506},{"$f":"DRE.EBO!BF24","v":282455},{"$f":"DRE.EBO!BG24","v":74751},{"$f":"DRE.EBO!BH24","v":82766},{"$f":"DRE.EBO!BI24","v":99441},{"$f":"DRE.EBO!BJ24","v":110751},{"$f":"DRE.EBO!BK24","v":367709},{"$f":"DRE.EBO!BL24","v":139509},{"$f":"DRE.EBO!BM24","v":69699},{"$f":"DRE.EBO!BN24","v":79378},{"$f":"DRE.EBO!BO24","v":85303},{"$f":"DRE.EBO!BP24","v":373889},{"$f":"DRE.EBO!BQ24","v":81351}]
[null,"Non-Manageable Costs",-66248,-16730,-17548,-18118,-18246,-70642,-18878,-18568,-18650,-20444,-76540,-21213,-22122,-23563,-28143,-95041,-24126,-26360,-30620,-25630,-106736,-24138,-30693,-25530,-35979,-116340,-30901,-24218,-31641,-53304,-140064,-30230,-35630,-37070,-41141,-144071,{"$f":"DRE.EBO!AM25","v":-36028.121060000005},{"$f":"DRE.EBO!AN25","v":-36384.987849999998},{"$f":"DRE.EBO!AO25","v":-47177},{"$f":"DRE.EBO!AP25","v":-37782.891089999997},{"$f":"DRE.EBO!AQ25","v":-157373},{"$f":"DRE.EBO!AR25","v":-40648},{"$f":"DRE.EBO!AS25","v":-44367},{"$f":"DRE.EBO!AT25","v":-43850},{"$f":"DRE.EBO!AU25","v":-37309},{"$f":"DRE.EBO!AV25","v":-166174},{"$f":"DRE.EBO!AW25","v":-48488},{"$f":"DRE.EBO!AX25","v":-46649},{"$f":"DRE.EBO!AY25","v":-41024},{"$f":"DRE.EBO!AZ25","v":-41238},{"$f":"DRE.EBO!BA25","v":-177399},{"$f":"DRE.EBO!BB25","v":-38420},{"$f":"DRE.EBO!BC25","v":-38003},{"$f":"DRE.EBO!BD25","v":-39318},{"$f":"DRE.EBO!BE25","v":-61534},{"$f":"DRE.EBO!BF25","v":-177275},{"$f":"DRE.EBO!BG25","v":-46862},{"$f":"DRE.EBO!BH25","v":-50906},{"$f":"DRE.EBO!BI25","v":-64753},{"$f":"DRE.EBO!BJ25","v":-63811},{"$f":"DRE.EBO!BK25","v":-226332},{"$f":"DRE.EBO!BL25","v":-46911},{"$f":"DRE.EBO!BM25","v":-38505},{"$f":"DRE.EBO!BN25","v":-40555},{"$f":"DRE.EBO!BO25","v":-42677},{"$f":"DRE.EBO!BP25","v":-168648},{"$f":"DRE.EBO!BQ25","v":-42008}]
[null,"Electricity Purchased",-54724,-14416,-14436,-14746,-15492,-59090,-16377,-15888,-15364,-16989,-64618,-17537,-17908,-18739,-21810,-75994,-21298,-23811,-26684,-22311,-94104,-21792,-28612,-23188,-33281,-106873,-27658,-20955,-26920,-46132,-121665,-26336,-32648,-33841,-35780,-128605,{"$f":"DRE.EBO!AM26","v":-32082.795680000003},{"$f":"DRE.EBO!AN26","v":-32862.332719999999},{"$f":"DRE.EBO!AO26","v":-42200},{"$f":"DRE.EBO!AP26","v":-33600.871599999999},{"$f":"DRE.EBO!AQ26","v":-140746},{"$f":"DRE.EBO!AR26","v":-34165},{"$f":"DRE.EBO!AS26","v":-37929},{"$f":"DRE.EBO!AT26","v":-38113},{"$f":"DRE.EBO!AU26","v":-31305},{"$f":"DRE.EBO!AV26","v":-141512},{"$f":"DRE.EBO!AW26","v":-42472},{"$f":"DRE.EBO!AX26","v":-40630},{"$f":"DRE.EBO!AY26","v":-34569},{"$f":"DRE.EBO!AZ26","v":-34723},{"$f":"DRE.EBO!BA26","v":-152394},{"$f":"DRE.EBO!BB26","v":-31807},{"$f":"DRE.EBO!BC26","v":-31782},{"$f":"DRE.EBO!BD26","v":-31140},{"$f":"DRE.EBO!BE26","v":-52648},{"$f":"DRE.EBO!BF26","v":-147377},{"$f":"DRE.EBO!BG26","v":-37636},{"$f":"DRE.EBO!BH26","v":-41659},{"$f":"DRE.EBO!BI26","v":-56652},{"$f":"DRE.EBO!BJ26","v":-55874},{"$f":"DRE.EBO!BK26","v":-191821},{"$f":"DRE.EBO!BL26","v":-38139},{"$f":"DRE.EBO!BM26","v":-30195},{"$f":"DRE.EBO!BN26","v":-30977},{"$f":"DRE.EBO!BO26","v":-32852},{"$f":"DRE.EBO!BP26","v":-132163},{"$f":"DRE.EBO!BQ26","v":-32853}]
[null,"Energy Transport",-11524,-2314,-3112,-3372,-2754,-11552,-2501,-2680,-3286,-3455,-11922,-3676,-4214,-4824,-6333,-19047,-2828,-2549,-3936,-3319,-12632,-2346,-2081,-2342,-2698,-9467,-3243,-3263,-4721,-7172,-18399,-3894,-2982,-3229,-5361,-15466,{"$f":"DRE.EBO!AM27","v":-3945.3253799999998},{"$f":"DRE.EBO!AN27","v":-3522.6551299999996},{"$f":"DRE.EBO!AO27","v":-4977},{"$f":"DRE.EBO!AP27","v":-4182.0194900000006},{"$f":"DRE.EBO!AQ27","v":-16627},{"$f":"DRE.EBO!AR27","v":-6483},{"$f":"DRE.EBO!AS27","v":-6438},{"$f":"DRE.EBO!AT27","v":-5737},{"$f":"DRE.EBO!AU27","v":-6004},{"$f":"DRE.EBO!AV27","v":-24662},{"$f":"DRE.EBO!AW27","v":-6016},{"$f":"DRE.EBO!AX27","v":-6019},{"$f":"DRE.EBO!AY27","v":-6455},{"$f":"DRE.EBO!AZ27","v":-6515},{"$f":"DRE.EBO!BA27","v":-25005},{"$f":"DRE.EBO!BB27","v":-6613},{"$f":"DRE.EBO!BC27","v":-6221},{"$f":"DRE.EBO!BD27","v":-8178},{"$f":"DRE.EBO!BE27","v":-8886},{"$f":"DRE.EBO!BF27","v":-29898},{"$f":"DRE.EBO!BG27","v":-9226},{"$f":"DRE.EBO!BH27","v":-9247},{"$f":"DRE.EBO!BI27","v":-8101},{"$f":"DRE.EBO!BJ27","v":-7937},{"$f":"DRE.EBO!BK27","v":-34511},{"$f":"DRE.EBO!BL27","v":-8772},{"$f":"DRE.EBO!BM27","v":-8310},{"$f":"DRE.EBO!BN27","v":-9578},{"$f":"DRE.EBO!BO27","v":-9825},{"$f":"DRE.EBO!BP27","v":-36485},{"$f":"DRE.EBO!BQ27","v":-9155}]
[null,"PMSO",-25887,-5997,-6287,-6295,-8793,-27372,-6444,-6731,-6718,-8501,-28394,-6977,-7482,-7131,-9754,-31344,-7220,-7159,-7096,-9684,-31159,-7148,-8288,-7882,-11211,-34529,-7742,-7380,-7559,-13711.83927,-36392.839269999997,-8413,-8313,-8476,-12392,-37594,{"$f":"DRE.EBO!AM28","v":-8094.3925200000012},{"$f":"DRE.EBO!AN28","v":-8136.5394100000003},{"$f":"DRE.EBO!AO28","v":-11120},{"$f":"DRE.EBO!AP28","v":-12066},{"$f":"DRE.EBO!AQ28","v":-39416.931930000006},{"$f":"DRE.EBO!AR28","v":-7523},{"$f":"DRE.EBO!AS28","v":-9088},{"$f":"DRE.EBO!AT28","v":-12631},{"$f":"DRE.EBO!AU28","v":-11584},{"$f":"DRE.EBO!AV28","v":-40826},{"$f":"DRE.EBO!AW28","v":-8586},{"$f":"DRE.EBO!AX28","v":-8932},{"$f":"DRE.EBO!AY28","v":-9515},{"$f":"DRE.EBO!AZ28","v":-12885},{"$f":"DRE.EBO!BA28","v":-39918},{"$f":"DRE.EBO!BB28","v":-8950},{"$f":"DRE.EBO!BC28","v":-9188},{"$f":"DRE.EBO!BD28","v":-8710},{"$f":"DRE.EBO!BE28","v":-11761},{"$f":"DRE.EBO!BF28","v":-38609},{"$f":"DRE.EBO!BG28","v":-9622},{"$f":"DRE.EBO!BH28","v":-9369},{"$f":"DRE.EBO!BI28","v":-9719},{"$f":"DRE.EBO!BJ28","v":-12825},{"$f":"DRE.EBO!BK28","v":-41535},{"$f":"DRE.EBO!BL28","v":-8807},{"$f":"DRE.EBO!BM28","v":-9214},{"$f":"DRE.EBO!BN28","v":-8707},{"$f":"DRE.EBO!BO28","v":-12486},{"$f":"DRE.EBO!BP28","v":-39214},{"$f":"DRE.EBO!BQ28","v":-9124}]
[null,"Personnel",-11698,-2865,-3023,-3001,-4522,-13411,-2960,-3033,-2997,-4660,-13650,-3092,-3696,-3511,-5157,-15456,-3288,-3532,-3358,-4854,-15032,-3440,-4188,-3569,-5307,-16504,-3663,-3926,-3563,-5897,-17049,-3713,-3699,-3681,-6128,-17221,{"$f":"DRE.EBO!AM29","v":-3525.8642800000002},{"$f":"DRE.EBO!AN29","v":-3735.5948699999999},{"$f":"DRE.EBO!AO29","v":-6319},{"$f":"DRE.EBO!AP29","v":-6567},{"$f":"DRE.EBO!AQ29","v":-20147.459150000002},{"$f":"DRE.EBO!AR29","v":-3499},{"$f":"DRE.EBO!AS29","v":-4333},{"$f":"DRE.EBO!AT29","v":-3946},{"$f":"DRE.EBO!AU29","v":-5383},{"$f":"DRE.EBO!AV29","v":-17161},{"$f":"DRE.EBO!AW29","v":-4227},{"$f":"DRE.EBO!AX29","v":-4436},{"$f":"DRE.EBO!AY29","v":-4021},{"$f":"DRE.EBO!AZ29","v":-5845},{"$f":"DRE.EBO!BA29","v":-18529},{"$f":"DRE.EBO!BB29","v":-3957},{"$f":"DRE.EBO!BC29","v":-3780},{"$f":"DRE.EBO!BD29","v":-4114},{"$f":"DRE.EBO!BE29","v":-6218},{"$f":"DRE.EBO!BF29","v":-18069},{"$f":"DRE.EBO!BG29","v":-4240},{"$f":"DRE.EBO!BH29","v":-4693},{"$f":"DRE.EBO!BI29","v":-4086},{"$f":"DRE.EBO!BJ29","v":-6678},{"$f":"DRE.EBO!BK29","v":-19697},{"$f":"DRE.EBO!BL29","v":-3292},{"$f":"DRE.EBO!BM29","v":-3812},{"$f":"DRE.EBO!BN29","v":-3118},{"$f":"DRE.EBO!BO29","v":-6319},{"$f":"DRE.EBO!BP29","v":-16541},{"$f":"DRE.EBO!BQ29","v":-3784}]
[null,"Pension Fund",-88,-29,-29,-26,-34,-118,-27,-26,-27,-35,-115,-17,-13,-14,-16,-60,-15,-14,-15,-22,-66,-18,-21,-21,-112,-172,-22,-23,-27,-152,-224,-30,-37,-39,-122,-228,{"$f":"DRE.EBO!AM30","v":-78.893730000000005},{"$f":"DRE.EBO!AN30","v":-86.194829999999996},{"$f":"DRE.EBO!AO30","v":-90},{"$f":"DRE.EBO!AP30","v":-104},{"$f":"DRE.EBO!AQ30","v":-359.08856000000003},{"$f":"DRE.EBO!AR30","v":-90},{"$f":"DRE.EBO!AS30","v":-98},{"$f":"DRE.EBO!AT30","v":-420},{"$f":"DRE.EBO!AU30","v":-247},{"$f":"DRE.EBO!AV30","v":-855},{"$f":"DRE.EBO!AW30","v":-46},{"$f":"DRE.EBO!AX30","v":-44},{"$f":"DRE.EBO!AY30","v":-61},{"$f":"DRE.EBO!AZ30","v":-63},{"$f":"DRE.EBO!BA30","v":-214},{"$f":"DRE.EBO!BB30","v":-76},{"$f":"DRE.EBO!BC30","v":-69},{"$f":"DRE.EBO!BD30","v":-71},{"$f":"DRE.EBO!BE30","v":-93},{"$f":"DRE.EBO!BF30","v":-309},{"$f":"DRE.EBO!BG30","v":-101},{"$f":"DRE.EBO!BH30","v":-111},{"$f":"DRE.EBO!BI30","v":-110},{"$f":"DRE.EBO!BJ30","v":-108},{"$f":"DRE.EBO!BK30","v":-430},{"$f":"DRE.EBO!BL30","v":-119},{"$f":"DRE.EBO!BM30","v":-114},{"$f":"DRE.EBO!BN30","v":-108},{"$f":"DRE.EBO!BO30","v":-120},{"$f":"DRE.EBO!BP30","v":-461},{"$f":"DRE.EBO!BQ30","v":-126}]
[null,"Material",-1322,-260,-379,-414,-513,-1566,-358,-442,-446,-358,-1604,-290,-370,-399,-465,-1524,-331,-377,-337,-313,-1358,-325,-408,-365,-1200,-2298,-393,-459,-438,-451,-1741,-543,-497,-522,-429,-1991,{"$f":"DRE.EBO!AM31","v":-472.22489000000002},{"$f":"DRE.EBO!AN31","v":-449.22915},{"$f":"DRE.EBO!AO31","v":-539},{"$f":"DRE.EBO!AP31","v":-826},{"$f":"DRE.EBO!AQ31","v":-2286.4540400000001},{"$f":"DRE.EBO!AR31","v":-486},{"$f":"DRE.EBO!AS31","v":-537},{"$f":"DRE.EBO!AT31","v":-573},{"$f":"DRE.EBO!AU31","v":-575},{"$f":"DRE.EBO!AV31","v":-2171},{"$f":"DRE.EBO!AW31","v":-558},{"$f":"DRE.EBO!AX31","v":-496},{"$f":"DRE.EBO!AY31","v":-526},{"$f":"DRE.EBO!AZ31","v":-593},{"$f":"DRE.EBO!BA31","v":-2173},{"$f":"DRE.EBO!BB31","v":-730},{"$f":"DRE.EBO!BC31","v":-514},{"$f":"DRE.EBO!BD31","v":-464},{"$f":"DRE.EBO!BE31","v":-627},{"$f":"DRE.EBO!BF31","v":-2335},{"$f":"DRE.EBO!BG31","v":-508},{"$f":"DRE.EBO!BH31","v":-597},{"$f":"DRE.EBO!BI31","v":-689},{"$f":"DRE.EBO!BJ31","v":-1006},{"$f":"DRE.EBO!BK31","v":-2800},{"$f":"DRE.EBO!BL31","v":-791},{"$f":"DRE.EBO!BM31","v":-739},{"$f":"DRE.EBO!BN31","v":-737},{"$f":"DRE.EBO!BO31","v":-742},{"$f":"DRE.EBO!BP31","v":-3009},{"$f":"DRE.EBO!BQ31","v":-859}]
[null,"Outsourced Services",-10710,-2389,-2541,-2482,-2974,-10386,-2484,-2859,-2800,-3119,-11262,-2994,-3086,-2892,-3546,-12518,-2869,-2833,-3008,-3069,-11779,-2864,-3016,-3417,-3734,-13031,-3071,-3497,-3466,-4718,-14752,-3601,-3732,-3868,-4477,-15678,{"$f":"DRE.EBO!AM32","v":-3579.38969},{"$f":"DRE.EBO!AN32","v":-3132.2790300000001},{"$f":"DRE.EBO!AO32","v":-3366},{"$f":"DRE.EBO!AP32","v":-3439},{"$f":"DRE.EBO!AQ32","v":-13516.66872},{"$f":"DRE.EBO!AR32","v":-3153},{"$f":"DRE.EBO!AS32","v":-3493},{"$f":"DRE.EBO!AT32","v":-4194},{"$f":"DRE.EBO!AU32","v":-4610},{"$f":"DRE.EBO!AV32","v":-15450},{"$f":"DRE.EBO!AW32","v":-3196},{"$f":"DRE.EBO!AX32","v":-3468},{"$f":"DRE.EBO!AY32","v":-4282},{"$f":"DRE.EBO!AZ32","v":-4677},{"$f":"DRE.EBO!BA32","v":-15623},{"$f":"DRE.EBO!BB32","v":-3964},{"$f":"DRE.EBO!BC32","v":-4605},{"$f":"DRE.EBO!BD32","v":-3493},{"$f":"DRE.EBO!BE32","v":-4224},{"$f":"DRE.EBO!BF32","v":-16286},{"$f":"DRE.EBO!BG32","v":-4157},{"$f":"DRE.EBO!BH32","v":-3566},{"$f":"DRE.EBO!BI32","v":-4206},{"$f":"DRE.EBO!BJ32","v":-4218},{"$f":"DRE.EBO!BK32","v":-16147},{"$f":"DRE.EBO!BL32","v":-4175},{"$f":"DRE.EBO!BM32","v":-4223},{"$f":"DRE.EBO!BN32","v":-3987},{"$f":"DRE.EBO!BO32","v":-4171},{"$f":"DRE.EBO!BP32","v":-16556},{"$f":"DRE.EBO!BQ32","v":-3840}]
[null,"Other Expenses",-2069,-454,-315,-372,-750,-1891,-615,-371,-448,-329,-1763,-584,-317,-315,-570,-1786,-717,-403,-378,-1426,-2924,-501,-655,-510,-858,-2524,-593,525,-65,-2493.8392699999999,-2626.8392699999999,-526,-348,-366,-1236,-2476,{"$f":"DRE.EBO!AM33","v":-438.01993000000004},{"$f":"DRE.EBO!AN33","v":-733.2415299999999},{"$f":"DRE.EBO!AO33","v":-806},{"$f":"DRE.EBO!AP33","v":-1130},{"$f":"DRE.EBO!AQ33","v":-3107.2614599999997},{"$f":"DRE.EBO!AR33","v":-295},{"$f":"DRE.EBO!AS33","v":-627},{"$f":"DRE.EBO!AT33","v":-3498},{"$f":"DRE.EBO!AU33","v":-769},{"$f":"DRE.EBO!AV33","v":-5189},{"$f":"DRE.EBO!AW33","v":-559},{"$f":"DRE.EBO!AX33","v":-488},{"$f":"DRE.EBO!AY33","v":-625},{"$f":"DRE.EBO!AZ33","v":-1707},{"$f":"DRE.EBO!BA33","v":-3379},{"$f":"DRE.EBO!BB33","v":-223},{"$f":"DRE.EBO!BC33","v":-220},{"$f":"DRE.EBO!BD33","v":-568},{"$f":"DRE.EBO!BE33","v":-599},{"$f":"DRE.EBO!BF33","v":-1610},{"$f":"DRE.EBO!BG33","v":-616},{"$f":"DRE.EBO!BH33","v":-402},{"$f":"DRE.EBO!BI33","v":-628},{"$f":"DRE.EBO!BJ33","v":-815},{"$f":"DRE.EBO!BK33","v":-2461},{"$f":"DRE.EBO!BL33","v":-430},{"$f":"DRE.EBO!BM33","v":-326},{"$f":"DRE.EBO!BN33","v":-757},{"$f":"DRE.EBO!BO33","v":-1134},{"$f":"DRE.EBO!BP33","v":-2647},{"$f":"DRE.EBO!BQ33","v":-515}]
[null,"Fines and Compensation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-25.307449999999996,-28.15558,-23.069379999999995,-54.368310000000008,-130.90072000000001,-38,-22,-22,-20,-102,{"$f":"DRE.EBO!AM34","v":-15.86767},{"$f":"DRE.EBO!AN34","v":-13.755980000000001},{"$f":"DRE.EBO!AO34","v":-23},{"$f":"DRE.EBO!AP34","v":-694.13935000000004},{"$f":"DRE.EBO!AQ34","v":-746.76300000000003},{"$f":"DRE.EBO!AR34","v":-10},{"$f":"DRE.EBO!AS34","v":-14},{"$f":"DRE.EBO!AT34","v":-18},{"$f":"DRE.EBO!AU34","v":26},{"$f":"DRE.EBO!AV34","v":-16},{"$f":"DRE.EBO!AW34","v":-24},{"$f":"DRE.EBO!AX34","v":-18},{"$f":"DRE.EBO!AY34","v":-6},{"$f":"DRE.EBO!AZ34","v":-10},{"$f":"DRE.EBO!BA34","v":-58},{"$f":"DRE.EBO!BB34","v":-11},{"$f":"DRE.EBO!BC34","v":-4},{"$f":"DRE.EBO!BD34","v":-4},{"$f":"DRE.EBO!BE34","v":-5},{"$f":"DRE.EBO!BF34","v":-24},{"$f":"DRE.EBO!BG34","v":-14},{"$f":"DRE.EBO!BH34","v":-5},{"$f":"DRE.EBO!BI34","v":-2},{"$f":"DRE.EBO!BJ34","v":-4},{"$f":"DRE.EBO!BK34","v":-25},{"$f":"DRE.EBO!BL34","v":-21},{"$f":"DRE.EBO!BM34","v":-10},{"$f":"DRE.EBO!BN34","v":-24},{"$f":"DRE.EBO!BO34","v":-5},{"$f":"DRE.EBO!BP34","v":-60},{"$f":"DRE.EBO!BQ34","v":-17}]
[null,"Contingencies (settlement of civil claims)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-102,-292,-98,-181,-673,-128,-310,-184,-733,-1355,{"$f":"DRE.EBO!AM35","v":-167.15226000000001},{"$f":"DRE.EBO!AN35","v":-465.89778000000001},{"$f":"DRE.EBO!AO35","v":-393},{"$f":"DRE.EBO!AP35","v":-265},{"$f":"DRE.EBO!AQ35","v":-1291.0500400000001},{"$f":"DRE.EBO!AR35","v":-56},{"$f":"DRE.EBO!AS35","v":-287},{"$f":"DRE.EBO!AT35","v":-261},{"$f":"DRE.EBO!AU35","v":-489},{"$f":"DRE.EBO!AV35","v":-1093},{"$f":"DRE.EBO!AW35","v":-234},{"$f":"DRE.EBO!AX35","v":-146},{"$f":"DRE.EBO!AY35","v":-357},{"$f":"DRE.EBO!AZ35","v":-187},{"$f":"DRE.EBO!BA35","v":-924},{"$f":"DRE.EBO!BB35","v":-70},{"$f":"DRE.EBO!BC35","v":-62},{"$f":"DRE.EBO!BD35","v":-309},{"$f":"DRE.EBO!BE35","v":-285},{"$f":"DRE.EBO!BF35","v":-726},{"$f":"DRE.EBO!BG35","v":-227},{"$f":"DRE.EBO!BH35","v":-87},{"$f":"DRE.EBO!BI35","v":-190},{"$f":"DRE.EBO!BJ35","v":-223},{"$f":"DRE.EBO!BK35","v":-727},{"$f":"DRE.EBO!BL35","v":0},{"$f":"DRE.EBO!BM35","v":0},{"$f":"DRE.EBO!BN35","v":0},{"$f":"DRE.EBO!BO35","v":0},{"$f":"DRE.EBO!BP35","v":0},{"$f":"DRE.EBO!BQ35","v":0}]
[null,"Others",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-465.69254999999998,845.15557999999999,56.069379999999995,-2258.4709599999996,-1822.9385499999999,-360,-16,-160,-483,-1019,{"$f":"DRE.EBO!AM36","v":-255},{"$f":"DRE.EBO!AN36","v":-253.58776999999986},{"$f":"DRE.EBO!AO36","v":-390},{"$f":"DRE.EBO!AP36","v":-170.86064999999996},{"$f":"DRE.EBO!AQ36","v":-1069.4484199999997},{"$f":"DRE.EBO!AR36","v":-229},{"$f":"DRE.EBO!AS36","v":-326},{"$f":"DRE.EBO!AT36","v":-3219},{"$f":"DRE.EBO!AU36","v":-306},{"$f":"DRE.EBO!AV36","v":-4080},{"$f":"DRE.EBO!AW36","v":-301},{"$f":"DRE.EBO!AX36","v":-324},{"$f":"DRE.EBO!AY36","v":-262},{"$f":"DRE.EBO!AZ36","v":-1510},{"$f":"DRE.EBO!BA36","v":-2397},{"$f":"DRE.EBO!BB36","v":-142},{"$f":"DRE.EBO!BC36","v":-154},{"$f":"DRE.EBO!BD36","v":-255},{"$f":"DRE.EBO!BE36","v":-309},{"$f":"DRE.EBO!BF36","v":-860},{"$f":"DRE.EBO!BG36","v":-375},{"$f":"DRE.EBO!BH36","v":-310},{"$f":"DRE.EBO!BI36","v":-436},{"$f":"DRE.EBO!BJ36","v":-588},{"$f":"DRE.EBO!BK36","v":-1709},{"$f":"DRE.EBO!BL36","v":-409},{"$f":"DRE.EBO!BM36","v":-316},{"$f":"DRE.EBO!BN36","v":-733},{"$f":"DRE.EBO!BO36","v":-1129},{"$f":"DRE.EBO!BP36","v":-2587},{"$f":"DRE.EBO!BQ36","v":-498}]
[null,"Provisions/Reversals",-870,-223,-374,1129,-96,436,-235,-314,-250,1773,974,-399,-142,-199,611,-129,-131,-1732,-556,1770,-649,-1097,-57,334,-3022,-3842,-152,-1381,-730,1104.8392699999999,-1158.1607300000001,457.52173999999997,-2277,-2779,5006,407.52174000000014,{"$f":"DRE.EBO!AM37","v":-388.29306000000008},{"$f":"DRE.EBO!AN37","v":-2926.0617400000001},{"$f":"DRE.EBO!AO37","v":4571},{"$f":"DRE.EBO!AP37","v":173.76821000000018},{"$f":"DRE.EBO!AQ37","v":1430.4134100000001},{"$f":"DRE.EBO!AR37","v":114},{"$f":"DRE.EBO!AS37","v":-2516},{"$f":"DRE.EBO!AT37","v":1619},{"$f":"DRE.EBO!AU37","v":934},{"$f":"DRE.EBO!AV37","v":151},{"$f":"DRE.EBO!AW37","v":-215},{"$f":"DRE.EBO!AX37","v":-2834},{"$f":"DRE.EBO!AY37","v":227},{"$f":"DRE.EBO!AZ37","v":917},{"$f":"DRE.EBO!BA37","v":-1905},{"$f":"DRE.EBO!BB37","v":-453},{"$f":"DRE.EBO!BC37","v":-2694},{"$f":"DRE.EBO!BD37","v":712},{"$f":"DRE.EBO!BE37","v":476},{"$f":"DRE.EBO!BF37","v":-1959},{"$f":"DRE.EBO!BG37","v":-234},{"$f":"DRE.EBO!BH37","v":-365},{"$f":"DRE.EBO!BI37","v":-172},{"$f":"DRE.EBO!BJ37","v":-168},{"$f":"DRE.EBO!BK37","v":-939},{"$f":"DRE.EBO!BL37","v":-2605},{"$f":"DRE.EBO!BM37","v":1871},{"$f":"DRE.EBO!BN37","v":-139},{"$f":"DRE.EBO!BO37","v":-177},{"$f":"DRE.EBO!BP37","v":-1050},{"$f":"DRE.EBO!BQ37","v":-265}]
[null,"Contingencies",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-847,-16,-44,-2460,-3367,-28,92,-111,124,77,866,555,136,518,2075,{"$f":"DRE.EBO!AM38","v":-160.05892000000003},{"$f":"DRE.EBO!AN38","v":160.93826000000001},{"$f":"DRE.EBO!AO38","v":2076},{"$f":"DRE.EBO!AP38","v":257.12066000000004},{"$f":"DRE.EBO!AQ38","v":2334},{"$f":"DRE.EBO!AR38","v":310},{"$f":"DRE.EBO!AS38","v":725},{"$f":"DRE.EBO!AT38","v":68},{"$f":"DRE.EBO!AU38","v":244},{"$f":"DRE.EBO!AV38","v":1347},{"$f":"DRE.EBO!AW38","v":114},{"$f":"DRE.EBO!AX38","v":84},{"$f":"DRE.EBO!AY38","v":272},{"$f":"DRE.EBO!AZ38","v":833},{"$f":"DRE.EBO!BA38","v":1303},{"$f":"DRE.EBO!BB38","v":20},{"$f":"DRE.EBO!BC38","v":-74},{"$f":"DRE.EBO!BD38","v":143},{"$f":"DRE.EBO!BE38","v":321},{"$f":"DRE.EBO!BF38","v":410},{"$f":"DRE.EBO!BG38","v":253},{"$f":"DRE.EBO!BH38","v":66},{"$f":"DRE.EBO!BI38","v":43},{"$f":"DRE.EBO!BJ38","v":-67},{"$f":"DRE.EBO!BK38","v":295},{"$f":"DRE.EBO!BL38","v":-63},{"$f":"DRE.EBO!BM38","v":-173},{"$f":"DRE.EBO!BN38","v":-191},{"$f":"DRE.EBO!BO38","v":-110},{"$f":"DRE.EBO!BP38","v":-537},{"$f":"DRE.EBO!BQ38","v":-162}]
[null,"Provision for Doubtful Accounts",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-250,-41,378,-562,-475,-124,-1473,-619,980.83926999999994,-1235.1607300000001,-408.47826000000003,-2832,-2915,4488,-1667.4782599999999,{"$f":"DRE.EBO!AM39","v":-228.23414000000002},{"$f":"DRE.EBO!AN39","v":-3087},{"$f":"DRE.EBO!AO39","v":2495},{"$f":"DRE.EBO!AP39","v":-83.352449999999862},{"$f":"DRE.EBO!AQ39","v":-903.58658999999989},{"$f":"DRE.EBO!AR39","v":-196},{"$f":"DRE.EBO!AS39","v":-3241},{"$f":"DRE.EBO!AT39","v":1551},{"$f":"DRE.EBO!AU39","v":690},{"$f":"DRE.EBO!AV39","v":-1196},{"$f":"DRE.EBO!AW39","v":-329},{"$f":"DRE.EBO!AX39","v":-2918},{"$f":"DRE.EBO!AY39","v":-45},{"$f":"DRE.EBO!AZ39","v":84},{"$f":"DRE.EBO!BA39","v":-3208},{"$f":"DRE.EBO!BB39","v":-473},{"$f":"DRE.EBO!BC39","v":-2620},{"$f":"DRE.EBO!BD39","v":569},{"$f":"DRE.EBO!BE39","v":155},{"$f":"DRE.EBO!BF39","v":-2369},{"$f":"DRE.EBO!BG39","v":-487},{"$f":"DRE.EBO!BH39","v":-431},{"$f":"DRE.EBO!BI39","v":-215},{"$f":"DRE.EBO!BJ39","v":-101},{"$f":"DRE.EBO!BK39","v":-1234},{"$f":"DRE.EBO!BL39","v":-2542},{"$f":"DRE.EBO!BM39","v":2044},{"$f":"DRE.EBO!BN39","v":52},{"$f":"DRE.EBO!BO39","v":-67},{"$f":"DRE.EBO!BP39","v":-513},{"$f":"DRE.EBO!BQ39","v":-103}]
[null,"Other provisions (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation and Amortization",-5596,-1415,-1434,-547,-2575,-5971,-1171,-1165,-1180,-1145,-4661,-1055,-1128,-1240,-1268,-4691,-1325,-1346,-1360,-1217,-5248,-1414,-1476,-1450,-1478,-5818,-1523,-1548,-1639,-1212,-5922,-1606,-1611,-2289,-1687,-7193,{"$f":"DRE.EBO!AM41","v":-1708},{"$f":"DRE.EBO!AN41","v":-1730},{"$f":"DRE.EBO!AO41","v":-1746},{"$f":"DRE.EBO!AP41","v":429.32418999999936},{"$f":"DRE.EBO!AQ41","v":-4754.6758100000006},{"$f":"DRE.EBO!AR41","v":-1708},{"$f":"DRE.EBO!AS41","v":-1784},{"$f":"DRE.EBO!AT41","v":-1775},{"$f":"DRE.EBO!AU41","v":-1762},{"$f":"DRE.EBO!AV41","v":-7029},{"$f":"DRE.EBO!AW41","v":-1876},{"$f":"DRE.EBO!AX41","v":-1906},{"$f":"DRE.EBO!AY41","v":-1927},{"$f":"DRE.EBO!AZ41","v":-1476},{"$f":"DRE.EBO!BA41","v":-7185},{"$f":"DRE.EBO!BB41","v":-1999},{"$f":"DRE.EBO!BC41","v":-2030},{"$f":"DRE.EBO!BD41","v":-2505},{"$f":"DRE.EBO!BE41","v":-2134},{"$f":"DRE.EBO!BF41","v":-8668},{"$f":"DRE.EBO!BG41","v":-2102},{"$f":"DRE.EBO!BH41","v":-2359},{"$f":"DRE.EBO!BI41","v":-2133},{"$f":"DRE.EBO!BJ41","v":-2550},{"$f":"DRE.EBO!BK41","v":-9144},{"$f":"DRE.EBO!BL41","v":-2536},{"$f":"DRE.EBO!BM41","v":-2610},{"$f":"DRE.EBO!BN41","v":-2684},{"$f":"DRE.EBO!BO41","v":-2751},{"$f":"DRE.EBO!BP41","v":-10581},{"$f":"DRE.EBO!BQ41","v":-2761}]
[null,"Construction Cost",-8061,-1801,-2557,-3069,-3674,-11101,-4163,-5938,-4258,-4722,-19081,-5786,-8859,-7882,1075,-21452,-2982,-2874,-3520,-4696,-14072,-4291,-3852,-3436,-7665,-19244,-3403,-3770,-4981,-6509,-18663,-6100,-3244,-2843,-2769,-14956,{"$f":"DRE.EBO!AM42","v":-2757},{"$f":"DRE.EBO!AN42","v":-2903},{"$f":"DRE.EBO!AO42","v":-3353},{"$f":"DRE.EBO!AP42","v":-3518},{"$f":"DRE.EBO!AQ42","v":-12531},{"$f":"DRE.EBO!AR42","v":-2643},{"$f":"DRE.EBO!AS42","v":-3207},{"$f":"DRE.EBO!AT42","v":-1255},{"$f":"DRE.EBO!AU42","v":-5268},{"$f":"DRE.EBO!AV42","v":-12373},{"$f":"DRE.EBO!AW42","v":-2188},{"$f":"DRE.EBO!AX42","v":-2791},{"$f":"DRE.EBO!AY42","v":-3848},{"$f":"DRE.EBO!AZ42","v":-5316},{"$f":"DRE.EBO!BA42","v":-14143},{"$f":"DRE.EBO!BB42","v":-3403},{"$f":"DRE.EBO!BC42","v":-4452},{"$f":"DRE.EBO!BD42","v":-4274},{"$f":"DRE.EBO!BE42","v":-3415},{"$f":"DRE.EBO!BF42","v":-15544},{"$f":"DRE.EBO!BG42","v":-2572},{"$f":"DRE.EBO!BH42","v":-3428},{"$f":"DRE.EBO!BI42","v":-4303},{"$f":"DRE.EBO!BJ42","v":-5235},{"$f":"DRE.EBO!BK42","v":-15538},{"$f":"DRE.EBO!BL42","v":-3886},{"$f":"DRE.EBO!BM42","v":-5277},{"$f":"DRE.EBO!BN42","v":-6624},{"$f":"DRE.EBO!BO42","v":-5968},{"$f":"DRE.EBO!BP42","v":-21755},{"$f":"DRE.EBO!BQ42","v":-5951}]
[null,"Operating Expenses",-106662,-26166,-28200,-26900,-33384,-114650,-30891,-32716,-31056,-33039,-127702,-35430,-39733,-40015,-37479,-152657,-35784,-39471,-43152,-39457,-157864,-38088,-44366,-37964,-59355,-179773,-43721,-38297,-46550,-73632,-202200,-45891.478260000004,-51075,-53457,-52983,-203406.47826,{"$f":"DRE.EBO!AM43","v":-48975.80664000001},{"$f":"DRE.EBO!AN43","v":-52080.589},{"$f":"DRE.EBO!AO43","v":-58825},{"$f":"DRE.EBO!AP43","v":-52763.798689999996},{"$f":"DRE.EBO!AQ43","v":-212645.19433},{"$f":"DRE.EBO!AR43","v":-52408},{"$f":"DRE.EBO!AS43","v":-60962},{"$f":"DRE.EBO!AT43","v":-57892},{"$f":"DRE.EBO!AU43","v":-54989},{"$f":"DRE.EBO!AV43","v":-226251},{"$f":"DRE.EBO!AW43","v":-61353},{"$f":"DRE.EBO!AX43","v":-63112},{"$f":"DRE.EBO!AY43","v":-56087},{"$f":"DRE.EBO!AZ43","v":-59998},{"$f":"DRE.EBO!BA43","v":-240550},{"$f":"DRE.EBO!BB43","v":-53225},{"$f":"DRE.EBO!BC43","v":-56367},{"$f":"DRE.EBO!BD43","v":-54095},{"$f":"DRE.EBO!BE43","v":-78368},{"$f":"DRE.EBO!BF43","v":-242055},{"$f":"DRE.EBO!BG43","v":-61392},{"$f":"DRE.EBO!BH43","v":-66427},{"$f":"DRE.EBO!BI43","v":-81080},{"$f":"DRE.EBO!BJ43","v":-84589},{"$f":"DRE.EBO!BK43","v":-293488},{"$f":"DRE.EBO!BL43","v":-64745},{"$f":"DRE.EBO!BM43","v":-53735},{"$f":"DRE.EBO!BN43","v":-58709},{"$f":"DRE.EBO!BO43","v":-64059},{"$f":"DRE.EBO!BP43","v":-241248},{"$f":"DRE.EBO!BQ43","v":-60109}]
[null,"Other Operating Revenues",556,94,3668,116,-31,3847,98,103,289,282,772,319,299,5923,-4748,1793,470,111,175,581,1337,164,132,45,569,910,71,114,102,105,392,105,135,478,257,975,{"$f":"DRE.EBO!AM44","v":85},{"$f":"DRE.EBO!AN44","v":95},{"$f":"DRE.EBO!AO44","v":91},{"$f":"DRE.EBO!AP44","v":190},{"$f":"DRE.EBO!AQ44","v":461},{"$f":"DRE.EBO!AR44","v":102},{"$f":"DRE.EBO!AS44","v":166},{"$f":"DRE.EBO!AT44","v":44},{"$f":"DRE.EBO!AU44","v":679},{"$f":"DRE.EBO!AV44","v":991},{"$f":"DRE.EBO!AW44","v":349},{"$f":"DRE.EBO!AX44","v":593},{"$f":"DRE.EBO!AY44","v":140},{"$f":"DRE.EBO!AZ44","v":466},{"$f":"DRE.EBO!BA44","v":1548},{"$f":"DRE.EBO!BB44","v":81},{"$f":"DRE.EBO!BC44","v":66},{"$f":"DRE.EBO!BD44","v":147},{"$f":"DRE.EBO!BE44","v":634},{"$f":"DRE.EBO!BF44","v":928},{"$f":"DRE.EBO!BG44","v":199},{"$f":"DRE.EBO!BH44","v":144},{"$f":"DRE.EBO!BI44","v":414},{"$f":"DRE.EBO!BJ44","v":143},{"$f":"DRE.EBO!BK44","v":900},{"$f":"DRE.EBO!BL44","v":125},{"$f":"DRE.EBO!BM44","v":26},{"$f":"DRE.EBO!BN44","v":318},{"$f":"DRE.EBO!BO44","v":171},{"$f":"DRE.EBO!BP44","v":640},{"$f":"DRE.EBO!BQ44","v":119}]
[null,"Other Operating Expenses",-20,-335,-70,-938,1216,-127,-42,-54,-57,-386,-539,-256,-451,-6448,2781,-4374,-308,-156,-272,-188,-924,-416,0,0,-1670,-2086,-380,-351,-309,-402,-1442,-158,-689,-914,-511,-2272,{"$f":"DRE.EBO!AM45","v":-143},{"$f":"DRE.EBO!AN45","v":-165},{"$f":"DRE.EBO!AO45","v":-255},{"$f":"DRE.EBO!AP45","v":-1280},{"$f":"DRE.EBO!AQ45","v":-1843},{"$f":"DRE.EBO!AR45","v":-248},{"$f":"DRE.EBO!AS45","v":-215},{"$f":"DRE.EBO!AT45","v":-143},{"$f":"DRE.EBO!AU45","v":-346},{"$f":"DRE.EBO!AV45","v":-952},{"$f":"DRE.EBO!AW45","v":-157},{"$f":"DRE.EBO!AX45","v":-454},{"$f":"DRE.EBO!AY45","v":-113},{"$f":"DRE.EBO!AZ45","v":-284},{"$f":"DRE.EBO!BA45","v":-1008},{"$f":"DRE.EBO!BB45","v":-40},{"$f":"DRE.EBO!BC45","v":-131},{"$f":"DRE.EBO!BD45","v":-512},{"$f":"DRE.EBO!BE45","v":-557},{"$f":"DRE.EBO!BF45","v":-1240},{"$f":"DRE.EBO!BG45","v":-144},{"$f":"DRE.EBO!BH45","v":-1251},{"$f":"DRE.EBO!BI45","v":-317},{"$f":"DRE.EBO!BJ45","v":460},{"$f":"DRE.EBO!BK45","v":-1252},{"$f":"DRE.EBO!BL45","v":-252},{"$f":"DRE.EBO!BM45","v":-560},{"$f":"DRE.EBO!BN45","v":-342},{"$f":"DRE.EBO!BO45","v":-475},{"$f":"DRE.EBO!BP45","v":-1629},{"$f":"DRE.EBO!BQ45","v":-384}]
[null,"Result Before Equity Income",{"$f":"C25+C44+C45+C46","v":23781},{"$f":"D25+D44+D45+D46","v":3922},5702,2122,545,12291,3099,5081,5006,6691,19877,6025,10244,6800,8082,31151,7820,2859,-873,4010,13816,5260,1727,2998,-4256,5729,17761,-4126,3775,39000,56410,4206.5217399999965,5960,3060,6778,20004.521739999996,{"$f":"AM25+AM44+AM45+AM46","v":13670.19335999999},{"$f":"AN25+AN44+AN45+AN46","v":7077.4110000000001},{"$f":"AO25+AO44+AO45+AO46","v":7388},{"$f":"AP25+AP44+AP45+AP46","v":10866.201310000004},{"$f":"AQ25+AQ44+AQ45+AQ46","v":39001.805670000002},{"$f":"DRE.EBO!AR46","v":10612},{"$f":"DRE.EBO!AS46","v":7020},{"$f":"DRE.EBO!AT46","v":10054},{"$f":"DRE.EBO!AU46","v":10149},{"$f":"DRE.EBO!AV46","v":37835},{"$f":"DRE.EBO!AW46","v":11034.208190000005},{"$f":"DRE.EBO!AX46","v":8199.1166999999987},{"$f":"DRE.EBO!AY46","v":12332.649460000001},{"$f":"DRE.EBO!AZ46","v":10532.799769999998},{"$f":"DRE.EBO!BA46","v":42098.774120000016},{"$f":"DRE.EBO!BB46","v":8709},{"$f":"DRE.EBO!BC46","v":7548},{"$f":"DRE.EBO!BD46","v":10616},{"$f":"DRE.EBO!BE46","v":13215},{"$f":"DRE.EBO!BF46","v":40088},{"$f":"DRE.EBO!BG46","v":13414},{"$f":"DRE.EBO!BH46","v":15232},{"$f":"DRE.EBO!BI46","v":18458},{"$f":"DRE.EBO!BJ46","v":26765},{"$f":"DRE.EBO!BK46","v":73869},{"$f":"DRE.EBO!BL46","v":74637},{"$f":"DRE.EBO!BM46","v":15430},{"$f":"DRE.EBO!BN46","v":20645},{"$f":"DRE.EBO!BO46","v":20940},{"$f":"DRE.EBO!BP46","v":131652},{"$f":"DRE.EBO!BQ46","v":20977}]
[null,"Equity Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE.EBO!AM47","v":0},{"$f":"DRE.EBO!AN47","v":0},{"$f":"DRE.EBO!AO47","v":0},{"$f":"DRE.EBO!AP47","v":0},{"$f":"DRE.EBO!AQ47","v":0},{"$f":"DRE.EBO!AR47","v":0},{"$f":"DRE.EBO!AS47","v":0},{"$f":"DRE.EBO!AT47","v":0},{"$f":"DRE.EBO!AU47","v":0},{"$f":"DRE.EBO!AV47","v":0},{"$f":"DRE.EBO!AW47","v":0},{"$f":"DRE.EBO!AX47","v":0},{"$f":"DRE.EBO!AY47","v":0},{"$f":"DRE.EBO!AZ47","v":0},{"$f":"DRE.EBO!BA47","v":0},{"$f":"DRE.EBO!BB47","v":0},{"$f":"DRE.EBO!BC47","v":0},{"$f":"DRE.EBO!BD47","v":0},{"$f":"DRE.EBO!BE47","v":0},{"$f":"DRE.EBO!BF47","v":0},{"$f":"DRE.EBO!BG47","v":0},{"$f":"DRE.EBO!BH47","v":0},{"$f":"DRE.EBO!BI47","v":0},{"$f":"DRE.EBO!BJ47","v":0},{"$f":"DRE.EBO!BK47","v":0},{"$f":"DRE.EBO!BL47","v":0},{"$f":"DRE.EBO!BM47","v":0},{"$f":"DRE.EBO!BN47","v":0},{"$f":"DRE.EBO!BO47","v":0},{"$f":"DRE.EBO!BP47","v":0},{"$f":"DRE.EBO!BQ47","v":0}]
[null,"EBITDA",{"$f":"C25+C26+C29+C38+C43+C45+C46","v":29377},5337,7136,2669,3120,18262,4270,6246,6186,7836,24538,7080,11372,8040,9350,35842,9145,4205,487,5227,19064,6674,3203,4448,-2778,11547,19284,-2578,5414,40212,62332,5812.5217400000001,7571,5349,8465,27197.521739999996,{"$f":"DRE.EBO!AM48","v":15378.193359999994},{"$f":"DRE.EBO!AN48","v":8807.4110000000001},{"$f":"DRE.EBO!AO48","v":9134},{"$f":"DRE.EBO!AP48","v":10436.877120000003},{"$f":"DRE.EBO!AQ48","v":43756.481479999995},{"$f":"DRE.EBO!AR48","v":12320},{"$f":"DRE.EBO!AS48","v":8804},{"$f":"DRE.EBO!AT48","v":11829},{"$f":"DRE.EBO!AU48","v":11911},{"$f":"DRE.EBO!AV48","v":44864},{"$f":"DRE.EBO!AW48","v":12910.208190000005},{"$f":"DRE.EBO!AX48","v":10105.116699999999},{"$f":"DRE.EBO!AY48","v":14259.649460000001},{"$f":"DRE.EBO!AZ48","v":12008.799769999998},{"$f":"DRE.EBO!BA48","v":49283.774120000016},{"$f":"DRE.EBO!BB48","v":10708},{"$f":"DRE.EBO!BC48","v":9578},{"$f":"DRE.EBO!BD48","v":13121},{"$f":"DRE.EBO!BE48","v":15349},{"$f":"DRE.EBO!BF48","v":48756},{"$f":"DRE.EBO!BG48","v":15516},{"$f":"DRE.EBO!BH48","v":17591},{"$f":"DRE.EBO!BI48","v":20591},{"$f":"DRE.EBO!BJ48","v":29315},{"$f":"DRE.EBO!BK48","v":83013},{"$f":"DRE.EBO!BL48","v":77173},{"$f":"DRE.EBO!BM48","v":18040},{"$f":"DRE.EBO!BN48","v":23329},{"$f":"DRE.EBO!BO48","v":23691},{"$f":"DRE.EBO!BP48","v":142233},{"$f":"DRE.EBO!BQ48","v":23738}]
[null,"Result Before Financial Expenses",23781,3922,5702,2122,545,12291,3099,5081,5006,6691,19877,6025,10244,6800,8082,31151,7820,2859,-873,4010,13816,5260,1727,2998,-4256,5729,17761,-4126,3775,39000,56410,4206.5217399999965,5960,3060,6778,20004.521739999996,{"$f":"DRE.EBO!AM49","v":13670.19335999999},{"$f":"DRE.EBO!AN49","v":7077.4110000000001},{"$f":"DRE.EBO!AO49","v":7388},{"$f":"DRE.EBO!AP49","v":10866.201310000004},{"$f":"DRE.EBO!AQ49","v":39001.805670000002},{"$f":"DRE.EBO!AR49","v":10612},{"$f":"DRE.EBO!AS49","v":7020},{"$f":"DRE.EBO!AT49","v":10054},{"$f":"DRE.EBO!AU49","v":10149},{"$f":"DRE.EBO!AV49","v":37835},{"$f":"DRE.EBO!AW49","v":11034.208190000005},{"$f":"DRE.EBO!AX49","v":8199.1166999999987},{"$f":"DRE.EBO!AY49","v":12332.649460000001},{"$f":"DRE.EBO!AZ49","v":10532.799769999998},{"$f":"DRE.EBO!BA49","v":42098.774120000016},{"$f":"DRE.EBO!BB49","v":8709},{"$f":"DRE.EBO!BC49","v":7548},{"$f":"DRE.EBO!BD49","v":10616},{"$f":"DRE.EBO!BE49","v":13215},{"$f":"DRE.EBO!BF49","v":40088},{"$f":"DRE.EBO!BG49","v":13414},{"$f":"DRE.EBO!BH49","v":15232},{"$f":"DRE.EBO!BI49","v":18458},{"$f":"DRE.EBO!BJ49","v":26765},{"$f":"DRE.EBO!BK49","v":73869},{"$f":"DRE.EBO!BL49","v":74637},{"$f":"DRE.EBO!BM49","v":15430},{"$f":"DRE.EBO!BN49","v":20645},{"$f":"DRE.EBO!BO49","v":20940},{"$f":"DRE.EBO!BP49","v":131652},{"$f":"DRE.EBO!BQ49","v":20977}]
[null,"Financial Revenues",7100,1047,3053,1446,1981,7527,987,1167,1112,1368,4634,984,1659,902,2182,5727,896,2004,566,1857,5323,1827,1759,169,1824,5579,1800,2534,2172,2263,8769,3556,2185,-670,7996.7483099999999,13067.748309999999,{"$f":"DRE.EBO!AM50","v":1774},{"$f":"DRE.EBO!AN50","v":2171},{"$f":"DRE.EBO!AO50","v":2570},{"$f":"DRE.EBO!AP50","v":6534.50702},{"$f":"DRE.EBO!AQ50","v":13049.507020000001},{"$f":"DRE.EBO!AR50","v":2382},{"$f":"DRE.EBO!AS50","v":2323},{"$f":"DRE.EBO!AT50","v":6503},{"$f":"DRE.EBO!AU50","v":3068},{"$f":"DRE.EBO!AV50","v":14277},{"$f":"DRE.EBO!AW50","v":1834},{"$f":"DRE.EBO!AX50","v":14522},{"$f":"DRE.EBO!AY50","v":2555},{"$f":"DRE.EBO!AZ50","v":2533},{"$f":"DRE.EBO!BA50","v":21444},{"$f":"DRE.EBO!BB50","v":2620},{"$f":"DRE.EBO!BC50","v":1862},{"$f":"DRE.EBO!BD50","v":2607},{"$f":"DRE.EBO!BE50","v":2640},{"$f":"DRE.EBO!BF50","v":9729},{"$f":"DRE.EBO!BG50","v":3150},{"$f":"DRE.EBO!BH50","v":3304},{"$f":"DRE.EBO!BI50","v":3541},{"$f":"DRE.EBO!BJ50","v":7665},{"$f":"DRE.EBO!BK50","v":17660},{"$f":"DRE.EBO!BL50","v":4200},{"$f":"DRE.EBO!BM50","v":4526},{"$f":"DRE.EBO!BN50","v":4940},{"$f":"DRE.EBO!BO50","v":4703},{"$f":"DRE.EBO!BP50","v":18369},{"$f":"DRE.EBO!BQ50","v":4298}]
[null,"Revenue on Short Term Investments",5268,627,2606,670,1516,5419,534,664,542,838,2578,398,1058,264,1480,3200,224,1373,-76,1122,2643,392,524,321,330,1567,186,594,1154,1078,3012,1128,766,0,2172,4066,{"$f":"DRE.EBO!AM51","v":607},{"$f":"DRE.EBO!AN51","v":777},{"$f":"DRE.EBO!AO51","v":629},{"$f":"DRE.EBO!AP51","v":542},{"$f":"DRE.EBO!AQ51","v":2555},{"$f":"DRE.EBO!AR51","v":939},{"$f":"DRE.EBO!AS51","v":628},{"$f":"DRE.EBO!AT51","v":445},{"$f":"DRE.EBO!AU51","v":545},{"$f":"DRE.EBO!AV51","v":2557},{"$f":"DRE.EBO!AW51","v":524},{"$f":"DRE.EBO!AX51","v":433},{"$f":"DRE.EBO!AY51","v":542},{"$f":"DRE.EBO!AZ51","v":322},{"$f":"DRE.EBO!BA51","v":1821},{"$f":"DRE.EBO!BB51","v":222},{"$f":"DRE.EBO!BC51","v":229},{"$f":"DRE.EBO!BD51","v":334},{"$f":"DRE.EBO!BE51","v":708},{"$f":"DRE.EBO!BF51","v":1493},{"$f":"DRE.EBO!BG51","v":556},{"$f":"DRE.EBO!BH51","v":896},{"$f":"DRE.EBO!BI51","v":1316},{"$f":"DRE.EBO!BJ51","v":1608},{"$f":"DRE.EBO!BK51","v":4376},{"$f":"DRE.EBO!BL51","v":1505},{"$f":"DRE.EBO!BM51","v":1544},{"$f":"DRE.EBO!BN51","v":1892},{"$f":"DRE.EBO!BO51","v":1931},{"$f":"DRE.EBO!BP51","v":6872},{"$f":"DRE.EBO!BQ51","v":1369}]
[null,"Revenues from Past Due Bills ",1832,420,447,776,465,2108,453,503,570,530,2056,586,601,638,702,2527,672,631,642,735,2680,607,639,715,604,2565,634,919,1044,1065,3662,1020,1199,1088,1147.7483099999999,4454.7483099999999,{"$f":"DRE.EBO!AM52","v":944},{"$f":"DRE.EBO!AN52","v":1010},{"$f":"DRE.EBO!AO52","v":988},{"$f":"DRE.EBO!AP52","v":1069.50702},{"$f":"DRE.EBO!AQ52","v":4011.50702},{"$f":"DRE.EBO!AR52","v":974},{"$f":"DRE.EBO!AS52","v":1095},{"$f":"DRE.EBO!AT52","v":1447},{"$f":"DRE.EBO!AU52","v":1541},{"$f":"DRE.EBO!AV52","v":5057},{"$f":"DRE.EBO!AW52","v":1126},{"$f":"DRE.EBO!AX52","v":1272},{"$f":"DRE.EBO!AY52","v":1339},{"$f":"DRE.EBO!AZ52","v":1381},{"$f":"DRE.EBO!BA52","v":5118},{"$f":"DRE.EBO!BB52","v":1205},{"$f":"DRE.EBO!BC52","v":1114},{"$f":"DRE.EBO!BD52","v":1589},{"$f":"DRE.EBO!BE52","v":1754},{"$f":"DRE.EBO!BF52","v":5662},{"$f":"DRE.EBO!BG52","v":1549},{"$f":"DRE.EBO!BH52","v":1749},{"$f":"DRE.EBO!BI52","v":1597},{"$f":"DRE.EBO!BJ52","v":1690},{"$f":"DRE.EBO!BK52","v":6585},{"$f":"DRE.EBO!BL52","v":1524},{"$f":"DRE.EBO!BM52","v":1635},{"$f":"DRE.EBO!BN52","v":1526},{"$f":"DRE.EBO!BO52","v":1228},{"$f":"DRE.EBO!BP52","v":5913},{"$f":"DRE.EBO!BQ52","v":1246}]
[null,"Restatement of CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,313,456,826,686,2281,1110,0,0,-430,680,{"$f":"DRE.EBO!AM53","v":-355},{"$f":"DRE.EBO!AN53","v":88},{"$f":"DRE.EBO!AO53","v":519},{"$f":"DRE.EBO!AP53","v":693},{"$f":"DRE.EBO!AQ53","v":945},{"$f":"DRE.EBO!AR53","v":40},{"$f":"DRE.EBO!AS53","v":188},{"$f":"DRE.EBO!AT53","v":461},{"$f":"DRE.EBO!AU53","v":0},{"$f":"DRE.EBO!AV53","v":689},{"$f":"DRE.EBO!AW53","v":0},{"$f":"DRE.EBO!AX53","v":0},{"$f":"DRE.EBO!AY53","v":0},{"$f":"DRE.EBO!AZ53","v":0},{"$f":"DRE.EBO!BA53","v":0},{"$f":"DRE.EBO!BB53","v":0},{"$f":"DRE.EBO!BC53","v":0},{"$f":"DRE.EBO!BD53","v":0},{"$f":"DRE.EBO!BE53","v":0},{"$f":"DRE.EBO!BF53","v":0},{"$f":"DRE.EBO!BG53","v":0},{"$f":"DRE.EBO!BH53","v":0},{"$f":"DRE.EBO!BI53","v":0},{"$f":"DRE.EBO!BJ53","v":0},{"$f":"DRE.EBO!BK53","v":0},{"$f":"DRE.EBO!BL53","v":0},{"$f":"DRE.EBO!BM53","v":0},{"$f":"DRE.EBO!BN53","v":0},{"$f":"DRE.EBO!BO53","v":0},{"$f":"DRE.EBO!BP53","v":0},{"$f":"DRE.EBO!BQ53","v":0}]
[null,"Other Financial Revenues",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,828,596,-867,890,1447,667,565,-852,-566,-186,298,220,-1758,5107,3867,{"$f":"DRE.EBO!AM54","v":578},{"$f":"DRE.EBO!AN54","v":296},{"$f":"DRE.EBO!AO54","v":434},{"$f":"DRE.EBO!AP54","v":4230},{"$f":"DRE.EBO!AQ54","v":5538},{"$f":"DRE.EBO!AR54","v":429},{"$f":"DRE.EBO!AS54","v":412},{"$f":"DRE.EBO!AT54","v":4151},{"$f":"DRE.EBO!AU54","v":982},{"$f":"DRE.EBO!AV54","v":5974},{"$f":"DRE.EBO!AW54","v":184},{"$f":"DRE.EBO!AX54","v":12817},{"$f":"DRE.EBO!AY54","v":674},{"$f":"DRE.EBO!AZ54","v":830},{"$f":"DRE.EBO!BA54","v":14505},{"$f":"DRE.EBO!BB54","v":1193},{"$f":"DRE.EBO!BC54","v":519},{"$f":"DRE.EBO!BD54","v":684},{"$f":"DRE.EBO!BE54","v":178},{"$f":"DRE.EBO!BF54","v":2574},{"$f":"DRE.EBO!BG54","v":1045},{"$f":"DRE.EBO!BH54","v":659},{"$f":"DRE.EBO!BI54","v":628},{"$f":"DRE.EBO!BJ54","v":4367},{"$f":"DRE.EBO!BK54","v":6699},{"$f":"DRE.EBO!BL54","v":1171},{"$f":"DRE.EBO!BM54","v":1347},{"$f":"DRE.EBO!BN54","v":1522},{"$f":"DRE.EBO!BO54","v":1544},{"$f":"DRE.EBO!BP54","v":5584},{"$f":"DRE.EBO!BQ54","v":1683}]
[null,"Financial Expenses",-7301,-857,-1330,-1605,-893,-4685,-1151,-994,-764,-1953,-4862,85,-1407,-467,-1035,-2824,-715,-1450,-1339,-4051,-7555,-979,-509,-2969,-4118,-8575,-2663,-2980,-4858,-335,-10836,-2249,-1899,0,-10378.4056,-14526.4056,{"$f":"DRE.EBO!AM55","v":-2935},{"$f":"DRE.EBO!AN55","v":-1838},{"$f":"DRE.EBO!AO55","v":-3542},{"$f":"DRE.EBO!AP55","v":-5492},{"$f":"DRE.EBO!AQ55","v":-13807},{"$f":"DRE.EBO!AR55","v":-3455},{"$f":"DRE.EBO!AS55","v":-2417},{"$f":"DRE.EBO!AT55","v":-4135},{"$f":"DRE.EBO!AU55","v":-4897},{"$f":"DRE.EBO!AV55","v":-14904},{"$f":"DRE.EBO!AW55","v":-469},{"$f":"DRE.EBO!AX55","v":-15391},{"$f":"DRE.EBO!AY55","v":-3105},{"$f":"DRE.EBO!AZ55","v":-2646},{"$f":"DRE.EBO!BA55","v":-21611},{"$f":"DRE.EBO!BB55","v":-1814},{"$f":"DRE.EBO!BC55","v":-1871},{"$f":"DRE.EBO!BD55","v":-2470},{"$f":"DRE.EBO!BE55","v":-2715},{"$f":"DRE.EBO!BF55","v":-8870},{"$f":"DRE.EBO!BG55","v":-3257},{"$f":"DRE.EBO!BH55","v":-4064},{"$f":"DRE.EBO!BI55","v":-3090},{"$f":"DRE.EBO!BJ55","v":-6077},{"$f":"DRE.EBO!BK55","v":-16488},{"$f":"DRE.EBO!BL55","v":-3645},{"$f":"DRE.EBO!BM55","v":-5766},{"$f":"DRE.EBO!BN55","v":-5730},{"$f":"DRE.EBO!BO55","v":-6275},{"$f":"DRE.EBO!BP55","v":-21416},{"$f":"DRE.EBO!BQ55","v":-4559}]
[null,"Debt Charges - Interests",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-861,-855,-890,-1118,-3724,-1373,-1300,-1434,-1066,-5173,-1210,-1028,0,-2704,-4942,{"$f":"DRE.EBO!AM56","v":-1197},{"$f":"DRE.EBO!AN56","v":-1431},{"$f":"DRE.EBO!AO56","v":-1378},{"$f":"DRE.EBO!AP56","v":-1389},{"$f":"DRE.EBO!AQ56","v":-5395},{"$f":"DRE.EBO!AR56","v":-1764},{"$f":"DRE.EBO!AS56","v":-1721},{"$f":"DRE.EBO!AT56","v":-1411},{"$f":"DRE.EBO!AU56","v":-1639},{"$f":"DRE.EBO!AV56","v":-6535},{"$f":"DRE.EBO!AW56","v":-1609},{"$f":"DRE.EBO!AX56","v":-1450},{"$f":"DRE.EBO!AY56","v":-1654},{"$f":"DRE.EBO!AZ56","v":-1268},{"$f":"DRE.EBO!BA56","v":-5981},{"$f":"DRE.EBO!BB56","v":-1084},{"$f":"DRE.EBO!BC56","v":-1119},{"$f":"DRE.EBO!BD56","v":-1301},{"$f":"DRE.EBO!BE56","v":-1379},{"$f":"DRE.EBO!BF56","v":-4883},{"$f":"DRE.EBO!BG56","v":-1430},{"$f":"DRE.EBO!BH56","v":-1782},{"$f":"DRE.EBO!BI56","v":-1662},{"$f":"DRE.EBO!BJ56","v":-1949},{"$f":"DRE.EBO!BK56","v":-6823},{"$f":"DRE.EBO!BL56","v":-1763},{"$f":"DRE.EBO!BM56","v":-2008},{"$f":"DRE.EBO!BN56","v":-2080},{"$f":"DRE.EBO!BO56","v":-1967},{"$f":"DRE.EBO!BP56","v":-7818},{"$f":"DRE.EBO!BQ56","v":-1616}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,951,651,-2846,-2125,-3369,-5946,1272,-9090,634,-13130,150,1308,0,-1020,438,{"$f":"DRE.EBO!AM57","v":485},{"$f":"DRE.EBO!AN57","v":-1154},{"$f":"DRE.EBO!AO57","v":808},{"$f":"DRE.EBO!AP57","v":-1365},{"$f":"DRE.EBO!AQ57","v":-1226},{"$f":"DRE.EBO!AR57","v":-543},{"$f":"DRE.EBO!AS57","v":-6529},{"$f":"DRE.EBO!AT57","v":-910},{"$f":"DRE.EBO!AU57","v":792},{"$f":"DRE.EBO!AV57","v":-7190},{"$f":"DRE.EBO!AW57","v":-134},{"$f":"DRE.EBO!AX57","v":396},{"$f":"DRE.EBO!AY57","v":-2038},{"$f":"DRE.EBO!AZ57","v":820},{"$f":"DRE.EBO!BA57","v":-956},{"$f":"DRE.EBO!BB57","v":-5026},{"$f":"DRE.EBO!BC57","v":0},{"$f":"DRE.EBO!BD57","v":0},{"$f":"DRE.EBO!BE57","v":-270},{"$f":"DRE.EBO!BF57","v":-5296},{"$f":"DRE.EBO!BG57","v":-391},{"$f":"DRE.EBO!BH57","v":156},{"$f":"DRE.EBO!BI57","v":-3847},{"$f":"DRE.EBO!BJ57","v":-1692},{"$f":"DRE.EBO!BK57","v":-5774},{"$f":"DRE.EBO!BL57","v":6260},{"$f":"DRE.EBO!BM57","v":-4448},{"$f":"DRE.EBO!BN57","v":-1175},{"$f":"DRE.EBO!BO57","v":1267},{"$f":"DRE.EBO!BP57","v":1904},{"$f":"DRE.EBO!BQ57","v":1109}]
[null,"Mark-to-Market of Derivatives",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420,186,-390,-360,-144,598,60,-295,100,463,39,-1322,0,368,-915,{"$f":"DRE.EBO!AM58","v":137},{"$f":"DRE.EBO!AN58","v":150},{"$f":"DRE.EBO!AO58","v":157},{"$f":"DRE.EBO!AP58","v":-127},{"$f":"DRE.EBO!AQ58","v":317},{"$f":"DRE.EBO!AR58","v":-483},{"$f":"DRE.EBO!AS58","v":-73},{"$f":"DRE.EBO!AT58","v":91},{"$f":"DRE.EBO!AU58","v":291},{"$f":"DRE.EBO!AV58","v":-174},{"$f":"DRE.EBO!AW58","v":0},{"$f":"DRE.EBO!AX58","v":0},{"$f":"DRE.EBO!AY58","v":0},{"$f":"DRE.EBO!AZ58","v":3},{"$f":"DRE.EBO!BA58","v":3},{"$f":"DRE.EBO!BB58","v":1},{"$f":"DRE.EBO!BC58","v":-1},{"$f":"DRE.EBO!BD58","v":0},{"$f":"DRE.EBO!BE58","v":0},{"$f":"DRE.EBO!BF58","v":0},{"$f":"DRE.EBO!BG58","v":0},{"$f":"DRE.EBO!BH58","v":-87},{"$f":"DRE.EBO!BI58","v":-605},{"$f":"DRE.EBO!BJ58","v":-556},{"$f":"DRE.EBO!BK58","v":-1248},{"$f":"DRE.EBO!BL58","v":116},{"$f":"DRE.EBO!BM58","v":-309},{"$f":"DRE.EBO!BN58","v":66},{"$f":"DRE.EBO!BO58","v":184},{"$f":"DRE.EBO!BP58","v":57},{"$f":"DRE.EBO!BQ58","v":330}]
[null,"Derivatives",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1207,-977,2310,1456,1582,4856,-2022,7800,-967,9667,-361,-1218,0,-1037,-2616,{"$f":"DRE.EBO!AM59","v":-1038},{"$f":"DRE.EBO!AN59","v":449},{"$f":"DRE.EBO!AO59","v":-1197},{"$f":"DRE.EBO!AP59","v":782},{"$f":"DRE.EBO!AQ59","v":-1004},{"$f":"DRE.EBO!AR59","v":-217},{"$f":"DRE.EBO!AS59","v":6197},{"$f":"DRE.EBO!AT59","v":855},{"$f":"DRE.EBO!AU59","v":-947},{"$f":"DRE.EBO!AV59","v":5888},{"$f":"DRE.EBO!AW59","v":468},{"$f":"DRE.EBO!AX59","v":-740},{"$f":"DRE.EBO!AY59","v":1701},{"$f":"DRE.EBO!AZ59","v":-841},{"$f":"DRE.EBO!BA59","v":588},{"$f":"DRE.EBO!BB59","v":4911},{"$f":"DRE.EBO!BC59","v":0},{"$f":"DRE.EBO!BD59","v":0},{"$f":"DRE.EBO!BE59","v":0},{"$f":"DRE.EBO!BF59","v":4911},{"$f":"DRE.EBO!BG59","v":0},{"$f":"DRE.EBO!BH59","v":-764},{"$f":"DRE.EBO!BI59","v":3679},{"$f":"DRE.EBO!BJ59","v":892},{"$f":"DRE.EBO!BK59","v":3807},{"$f":"DRE.EBO!BL59","v":-7307},{"$f":"DRE.EBO!BM59","v":2811},{"$f":"DRE.EBO!BN59","v":-634},{"$f":"DRE.EBO!BO59","v":-2930},{"$f":"DRE.EBO!BP59","v":-8060},{"$f":"DRE.EBO!BQ59","v":-2911}]
[null,"Restatement of CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,-40,-1346,1426,0,-644,0,0,-1190.4056,-1834.4056,{"$f":"DRE.EBO!AM60","v":-894},{"$f":"DRE.EBO!AN60","v":-179},{"$f":"DRE.EBO!AO60","v":-533},{"$f":"DRE.EBO!AP60","v":-765},{"$f":"DRE.EBO!AQ60","v":-2371},{"$f":"DRE.EBO!AR60","v":-570},{"$f":"DRE.EBO!AS60","v":-230},{"$f":"DRE.EBO!AT60","v":-273},{"$f":"DRE.EBO!AU60","v":0},{"$f":"DRE.EBO!AV60","v":-1073},{"$f":"DRE.EBO!AW60","v":0},{"$f":"DRE.EBO!AX60","v":0},{"$f":"DRE.EBO!AY60","v":0},{"$f":"DRE.EBO!AZ60","v":0},{"$f":"DRE.EBO!BA60","v":0},{"$f":"DRE.EBO!BB60","v":0},{"$f":"DRE.EBO!BC60","v":0},{"$f":"DRE.EBO!BD60","v":0},{"$f":"DRE.EBO!BE60","v":0},{"$f":"DRE.EBO!BF60","v":0},{"$f":"DRE.EBO!BG60","v":0},{"$f":"DRE.EBO!BH60","v":0},{"$f":"DRE.EBO!BI60","v":0},{"$f":"DRE.EBO!BJ60","v":0},{"$f":"DRE.EBO!BK60","v":0},{"$f":"DRE.EBO!BL60","v":0},{"$f":"DRE.EBO!BM60","v":0},{"$f":"DRE.EBO!BN60","v":0},{"$f":"DRE.EBO!BO60","v":0},{"$f":"DRE.EBO!BP60","v":0},{"$f":"DRE.EBO!BQ60","v":0}]
[null,"Other Financial Expenses",-7301,-857,-1330,-1605,-893,-4685,-1151,-994,-764,-1953,-4862,85,-1407,-467,-1035,-2824,-715,-1450,-1339,-4051,-7555,-282,486,-1153,-1971,-2920,-758,-950,-493,-462,-2663,-223,361,0,-4795,-4657,{"$f":"DRE.EBO!AM61","v":-428},{"$f":"DRE.EBO!AN61","v":327},{"$f":"DRE.EBO!AO61","v":-1399},{"$f":"DRE.EBO!AP61","v":-2628},{"$f":"DRE.EBO!AQ61","v":-4128},{"$f":"DRE.EBO!AR61","v":122},{"$f":"DRE.EBO!AS61","v":-61},{"$f":"DRE.EBO!AT61","v":-2487},{"$f":"DRE.EBO!AU61","v":-3394},{"$f":"DRE.EBO!AV61","v":-5820},{"$f":"DRE.EBO!AW61","v":806},{"$f":"DRE.EBO!AX61","v":-13597},{"$f":"DRE.EBO!AY61","v":-1114},{"$f":"DRE.EBO!AZ61","v":-1360},{"$f":"DRE.EBO!BA61","v":-15265},{"$f":"DRE.EBO!BB61","v":-616},{"$f":"DRE.EBO!BC61","v":-751},{"$f":"DRE.EBO!BD61","v":-1169},{"$f":"DRE.EBO!BE61","v":-1066},{"$f":"DRE.EBO!BF61","v":-3602},{"$f":"DRE.EBO!BG61","v":-1436},{"$f":"DRE.EBO!BH61","v":-1587},{"$f":"DRE.EBO!BI61","v":-655},{"$f":"DRE.EBO!BJ61","v":-2772},{"$f":"DRE.EBO!BK61","v":-6450},{"$f":"DRE.EBO!BL61","v":-951},{"$f":"DRE.EBO!BM61","v":-1812},{"$f":"DRE.EBO!BN61","v":-1907},{"$f":"DRE.EBO!BO61","v":-2829},{"$f":"DRE.EBO!BP61","v":-7499},{"$f":"DRE.EBO!BQ61","v":-1471}]
[null,"Financial Result",-201,190,1723,-159,1088,2842,-164,173,348,-585,-228,1069,252,435,1147,2903,181,554,-773,-2194,-2232,848,1250,-2800,-2294,-2996,-863,-446,-2686,1928,-2067,1307,286,-670,-2381.6572900000001,-1458.657290000001,{"$f":"DRE.EBO!AM62","v":-1161},{"$f":"DRE.EBO!AN62","v":333},{"$f":"DRE.EBO!AO62","v":-972},{"$f":"DRE.EBO!AP62","v":1042.50702},{"$f":"DRE.EBO!AQ62","v":-757.49297999999908},{"$f":"DRE.EBO!AR62","v":-1073},{"$f":"DRE.EBO!AS62","v":-94},{"$f":"DRE.EBO!AT62","v":2368},{"$f":"DRE.EBO!AU62","v":-1829},{"$f":"DRE.EBO!AV62","v":-627},{"$f":"DRE.EBO!AW62","v":1365},{"$f":"DRE.EBO!AX62","v":-869},{"$f":"DRE.EBO!AY62","v":-550},{"$f":"DRE.EBO!AZ62","v":-113},{"$f":"DRE.EBO!BA62","v":-167},{"$f":"DRE.EBO!BB62","v":806},{"$f":"DRE.EBO!BC62","v":-9},{"$f":"DRE.EBO!BD62","v":137},{"$f":"DRE.EBO!BE62","v":-75},{"$f":"DRE.EBO!BF62","v":859},{"$f":"DRE.EBO!BG62","v":-107},{"$f":"DRE.EBO!BH62","v":-760},{"$f":"DRE.EBO!BI62","v":451},{"$f":"DRE.EBO!BJ62","v":1588},{"$f":"DRE.EBO!BK62","v":1172},{"$f":"DRE.EBO!BL62","v":555},{"$f":"DRE.EBO!BM62","v":-1240},{"$f":"DRE.EBO!BN62","v":-790},{"$f":"DRE.EBO!BO62","v":-1572},{"$f":"DRE.EBO!BP62","v":-3047},{"$f":"DRE.EBO!BQ62","v":-261}]
[null,"Result Before taxes",23580,4112,7425,1963,1633,15133,2935,5254,5354,6106,19649,7094,10496,7235,9229,34054,8001,3413,-1646,1816,11584,6108,2977,198,-6550,2733,16898,-4572,1089,40928,54343,5513.5217399999965,6246,2390,4396.3427099999999,18545.864449999994,{"$f":"DRE.EBO!AM63","v":12509.19335999999},{"$f":"DRE.EBO!AN63","v":7410.4110000000001},{"$f":"DRE.EBO!AO63","v":6416},{"$f":"DRE.EBO!AP63","v":11908.708330000005},{"$f":"DRE.EBO!AQ63","v":38244.312690000006},{"$f":"DRE.EBO!AR63","v":9539},{"$f":"DRE.EBO!AS63","v":6926},{"$f":"DRE.EBO!AT63","v":12422},{"$f":"DRE.EBO!AU63","v":8320},{"$f":"DRE.EBO!AV63","v":37208},{"$f":"DRE.EBO!AW63","v":12399.208190000005},{"$f":"DRE.EBO!AX63","v":7330.1166999999987},{"$f":"DRE.EBO!AY63","v":11782.649460000001},{"$f":"DRE.EBO!AZ63","v":10419.799769999998},{"$f":"DRE.EBO!BA63","v":41931.774120000016},{"$f":"DRE.EBO!BB63","v":9515},{"$f":"DRE.EBO!BC63","v":7539},{"$f":"DRE.EBO!BD63","v":10753},{"$f":"DRE.EBO!BE63","v":13140},{"$f":"DRE.EBO!BF63","v":40947},{"$f":"DRE.EBO!BG63","v":13307},{"$f":"DRE.EBO!BH63","v":14472},{"$f":"DRE.EBO!BI63","v":18909},{"$f":"DRE.EBO!BJ63","v":28353},{"$f":"DRE.EBO!BK63","v":75041},{"$f":"DRE.EBO!BL63","v":75192},{"$f":"DRE.EBO!BM63","v":14190},{"$f":"DRE.EBO!BN63","v":19855},{"$f":"DRE.EBO!BO63","v":19368},{"$f":"DRE.EBO!BP63","v":128605},{"$f":"DRE.EBO!BQ63","v":20716}]
[null,"Income Tax and Social Contribution",-4891,-647,-1636,676,-898,-2505,183,-969,-1057,85,-1758,-2381,-864,-596,-1252,-5093,-1880,-246,-166,241,-2051,-1991,654,3066,-1888,-159,-4471,3283,1284,-10386,-10290,-99,-127,10,-1396,-1612,{"$f":"DRE.EBO!AM64","v":-2057},{"$f":"DRE.EBO!AN64","v":-1090},{"$f":"DRE.EBO!AO64","v":-1147},{"$f":"DRE.EBO!AP64","v":-3211},{"$f":"DRE.EBO!AQ64","v":-7505},{"$f":"DRE.EBO!AR64","v":-1488},{"$f":"DRE.EBO!AS64","v":-1930},{"$f":"DRE.EBO!AT64","v":-1694},{"$f":"DRE.EBO!AU64","v":-1138},{"$f":"DRE.EBO!AV64","v":-6250},{"$f":"DRE.EBO!AW64","v":-6286},{"$f":"DRE.EBO!AX64","v":2810},{"$f":"DRE.EBO!AY64","v":-1386},{"$f":"DRE.EBO!AZ64","v":-1755},{"$f":"DRE.EBO!BA64","v":-6617},{"$f":"DRE.EBO!BB64","v":-1638},{"$f":"DRE.EBO!BC64","v":-1063},{"$f":"DRE.EBO!BD64","v":-1287},{"$f":"DRE.EBO!BE64","v":-2590},{"$f":"DRE.EBO!BF64","v":-6578},{"$f":"DRE.EBO!BG64","v":-2443},{"$f":"DRE.EBO!BH64","v":-2775},{"$f":"DRE.EBO!BI64","v":-3298},{"$f":"DRE.EBO!BJ64","v":-5194},{"$f":"DRE.EBO!BK64","v":-13710},{"$f":"DRE.EBO!BL64","v":-2331},{"$f":"DRE.EBO!BM64","v":-2705},{"$f":"DRE.EBO!BN64","v":-2305},{"$f":"DRE.EBO!BO64","v":-2399},{"$f":"DRE.EBO!BP64","v":-9740},{"$f":"DRE.EBO!BQ64","v":-3450}]
[null,"Discontinued Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE.EBO!AM65","v":0},{"$f":"DRE.EBO!AN65","v":0},{"$f":"DRE.EBO!AO65","v":0},{"$f":"DRE.EBO!AP65","v":0},{"$f":"DRE.EBO!AQ65","v":0},{"$f":"DRE.EBO!AR65","v":0},{"$f":"DRE.EBO!AS65","v":0},{"$f":"DRE.EBO!AT65","v":0},{"$f":"DRE.EBO!AU65","v":0},{"$f":"DRE.EBO!AV65","v":0},{"$f":"DRE.EBO!AW65","v":0},{"$f":"DRE.EBO!AX65","v":0},{"$f":"DRE.EBO!AY65","v":0},{"$f":"DRE.EBO!AZ65","v":0},{"$f":"DRE.EBO!BA65","v":0},{"$f":"DRE.EBO!BB65","v":0},{"$f":"DRE.EBO!BC65","v":0},{"$f":"DRE.EBO!BD65","v":0},{"$f":"DRE.EBO!BE65","v":0},{"$f":"DRE.EBO!BF65","v":0},{"$f":"DRE.EBO!BG65","v":0},{"$f":"DRE.EBO!BH65","v":0},{"$f":"DRE.EBO!BI65","v":0},{"$f":"DRE.EBO!BJ65","v":0},{"$f":"DRE.EBO!BK65","v":0},{"$f":"DRE.EBO!BL65","v":0},{"$f":"DRE.EBO!BM65","v":0},{"$f":"DRE.EBO!BN65","v":0},{"$f":"DRE.EBO!BO65","v":0},{"$f":"DRE.EBO!BP65","v":0},{"$f":"DRE.EBO!BQ65","v":0}]
[null,"Net Income",18689,3465,5789,2639,735,12628,3118,4285,4297,6191,17891,4713,9632,6639,7977,28961,6121,3167,-1812,2057,9533,4117,3631,3264,-8438,2574,12427,-1289,2373,30542,44053,5414.5217399999965,6119,2400,3000.3427099999999,16933.864449999994,{"$f":"DRE.EBO!AM66","v":10452.19335999999},{"$f":"DRE.EBO!AN66","v":6320.4110000000001},{"$f":"DRE.EBO!AO66","v":5269},{"$f":"DRE.EBO!AP66","v":8697.7083300000049},{"$f":"DRE.EBO!AQ66","v":30739.312690000006},{"$f":"DRE.EBO!AR66","v":8051},{"$f":"DRE.EBO!AS66","v":4996},{"$f":"DRE.EBO!AT66","v":10728},{"$f":"DRE.EBO!AU66","v":7182},{"$f":"DRE.EBO!AV66","v":30958},{"$f":"DRE.EBO!AW66","v":6113.2081900000048},{"$f":"DRE.EBO!AX66","v":10140.116699999999},{"$f":"DRE.EBO!AY66","v":10396.649460000001},{"$f":"DRE.EBO!AZ66","v":8664.7997699999978},{"$f":"DRE.EBO!BA66","v":35314.774120000016},{"$f":"DRE.EBO!BB66","v":7877},{"$f":"DRE.EBO!BC66","v":6476},{"$f":"DRE.EBO!BD66","v":9466},{"$f":"DRE.EBO!BE66","v":10550},{"$f":"DRE.EBO!BF66","v":34369},{"$f":"DRE.EBO!BG66","v":10864},{"$f":"DRE.EBO!BH66","v":11697},{"$f":"DRE.EBO!BI66","v":15611},{"$f":"DRE.EBO!BJ66","v":23159},{"$f":"DRE.EBO!BK66","v":61331},{"$f":"DRE.EBO!BL66","v":72861},{"$f":"DRE.EBO!BM66","v":11485},{"$f":"DRE.EBO!BN66","v":17550},{"$f":"DRE.EBO!BO66","v":16969},{"$f":"DRE.EBO!BP66","v":118865},{"$f":"DRE.EBO!BQ66","v":17266}]
[null,"Controlling Shareholders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE.EBO!AM67","v":0},{"$f":"DRE.EBO!AN67","v":0},{"$f":"DRE.EBO!AO67","v":0},{"$f":"DRE.EBO!AP67","v":0},{"$f":"DRE.EBO!AQ67","v":0},{"$f":"DRE.EBO!AR67","v":0},{"$f":"DRE.EBO!AS67","v":0},{"$f":"DRE.EBO!AT67","v":0},{"$f":"DRE.EBO!AU67","v":0},{"$f":"DRE.EBO!AV67","v":0},{"$f":"DRE.EBO!AW67","v":0},{"$f":"DRE.EBO!AX67","v":0},{"$f":"DRE.EBO!AY67","v":0},{"$f":"DRE.EBO!AZ67","v":0},{"$f":"DRE.EBO!BA67","v":0},{"$f":"DRE.EBO!BB67","v":0},{"$f":"DRE.EBO!BC67","v":0},{"$f":"DRE.EBO!BD67","v":0},{"$f":"DRE.EBO!BE67","v":0},{"$f":"DRE.EBO!BF67","v":0},{"$f":"DRE.EBO!BG67","v":0},{"$f":"DRE.EBO!BH67","v":0},{"$f":"DRE.EBO!BI67","v":"               -"},{"$f":"DRE.EBO!BJ67","v":"               -"},{"$f":"DRE.EBO!BK67","v":0},{"$f":"DRE.EBO!BL67","v":0},{"$f":"DRE.EBO!BM67","v":0},{"$f":"DRE.EBO!BN67","v":0},{"$f":"DRE.EBO!BO67","v":0},{"$f":"DRE.EBO!BP67","v":0},{"$f":"DRE.EBO!BQ67","v":0}]
[null,"Non-Controlling Shareholders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE.EBO!AM68","v":0},{"$f":"DRE.EBO!AN68","v":0},{"$f":"DRE.EBO!AO68","v":0},{"$f":"DRE.EBO!AP68","v":0},{"$f":"DRE.EBO!AQ68","v":0},{"$f":"DRE.EBO!AR68","v":0},{"$f":"DRE.EBO!AS68","v":0},{"$f":"DRE.EBO!AT68","v":0},{"$f":"DRE.EBO!AU68","v":0},{"$f":"DRE.EBO!AV68","v":0},{"$f":"DRE.EBO!AW68","v":0},{"$f":"DRE.EBO!AX68","v":0},{"$f":"DRE.EBO!AY68","v":0},{"$f":"DRE.EBO!AZ68","v":0},{"$f":"DRE.EBO!BA68","v":0},{"$f":"DRE.EBO!BB68","v":0},{"$f":"DRE.EBO!BC68","v":0},{"$f":"DRE.EBO!BD68","v":0},{"$f":"DRE.EBO!BE68","v":0},{"$f":"DRE.EBO!BF68","v":0},{"$f":"DRE.EBO!BG68","v":0},{"$f":"DRE.EBO!BH68","v":0},{"$f":"DRE.EBO!BI68","v":"               -"},{"$f":"DRE.EBO!BJ68","v":"               -"},{"$f":"DRE.EBO!BK68","v":0},{"$f":"DRE.EBO!BL68","v":0},{"$f":"DRE.EBO!BM68","v":0},{"$f":"DRE.EBO!BN68","v":0},{"$f":"DRE.EBO!BO68","v":0},{"$f":"DRE.EBO!BP68","v":0},{"$f":"DRE.EBO!BQ68","v":0}]
[null,"Net Income Per Share",63.752997642820837,11.82000839169427,19.747771595820527,9.0023094215530097,2.5072745073290874,43.077363916396891,10.636301923608292,14.617239814836925,14.658174908834134,21.119097244727048,61.0308138920064,16.077258167404068,32.857235448426898,22.647340753956207,27.211603734645077,98.793438104432255,20.880309196409993,10.811862665105371,-6.1860104670574465,7.0224191670734921,32.544833213277393,14.055080073330853,12.395918325543922,11.143012232050499,-28.806598411164863,8.7874122197604123,42.424697612650597,-4.4005339360027858,8.1012156944411267,104.26773271791861,150.39311208900756,18.484706488824546,20.896561848155976,8.1968052601572445,10.223836145828711,57.801909742966465,{"$f":"DRE.EBO!AM69","v":35.682879430832386},{"$f":"DRE.EBO!AN69","v":21.577333665620873},{"$f":"DRE.EBO!AO69","v":17.987907919936912},{"$f":"DRE.EBO!AP69","v":29.69322007107769},{"$f":"DRE.EBO!AQ69","v":104.94134108746789},{"$f":"DRE.EBO!AR69","v":27.485414056445642},{"$f":"DRE.EBO!AS69","v":17.055909654204747},{"$f":"DRE.EBO!AT69","v":36.627873234580207},{"$f":"DRE.EBO!AU69","v":24.518723606184647},{"$f":"DRE.EBO!AV69","v":105.68792055141525},{"$f":"DRE.EBO!AW69","v":22.043636636749408},{"$f":"DRE.EBO!AX69","v":35.876812361096412},{"$f":"DRE.EBO!AY69","v":36.55618106029312},{"$f":"DRE.EBO!AZ69","v":30.742287116916284},{"$f":"DRE.EBO!BA69","v":120.56156862477347},{"$f":"DRE.EBO!BB69","v":26.891393183781183},{"$f":"DRE.EBO!BC69","v":22.10850098491392},{"$f":"DRE.EBO!BD69","v":32.316101038170963},{"$f":"DRE.EBO!BE69","v":36.016782796609306},{"$f":"DRE.EBO!BF69","v":117.33277800347537},{"$f":"DRE.EBO!BG69","v":5.9871200536773094E-3},{"$f":"DRE.EBO!BH69","v":6.4461840268651956E-3},{"$f":"DRE.EBO!BI69","v":53.29},{"$f":"DRE.EBO!BJ69","v":79.06281258641468},{"$f":"DRE.EBO!BK69","v":209.37870196197585},{"$f":"DRE.EBO!BL69","v":4.0153493577962301E-2},{"$f":"DRE.EBO!BM69","v":39.208791508915439},{"$f":"DRE.EBO!BN69","v":59.914174225639172},{"$f":"DRE.EBO!BO69","v":57.930690737029693},{"$f":"DRE.EBO!BP69","v":405.79477603023366},{"$f":"DRE.EBO!BQ69","v":58.944622916232817}]
[null,"EBITDA per Share",100.21252136300218,18.205883055258965,24.342735897007305,9.104647156546033,10.643124439274494,62.296390548086798,14.566070947340414,21.306716425547592,21.102040955561545,26.730616380177864,83.705444708627411,24.151705458353661,38.792824078022292,27.426512978130425,31.895260739492475,122.26630325399886,31.195952883706809,14.355504422724371,1.6625756608482209,17.844523571362732,65.082838600432211,22.784455771049334,10.934763535311811,15.185085296617837,-9.4838504842635682,39.420454118715412,65.833899473916006,-8.8010678720055715,18.482925313823959,137.28027202059272,212.79602893632713,19.840029974156668,25.853563613149028,18.264434877901401,25.293681871097473,89.251710336304569,{"$f":"DRE.EBO!AM70","v":52.499815170746828},{"$f":"DRE.EBO!AN70","v":30.067735449049056},{"$f":"DRE.EBO!AO70","v":31.18268190182269},{"$f":"DRE.EBO!AP70","v":35.630591119046578},{"$f":"DRE.EBO!AQ70","v":149.38082364066517},{"$f":"DRE.EBO!AR70","v":42.059408915092568},{"$f":"DRE.EBO!AS70","v":30.056090591596995},{"$f":"DRE.EBO!AT70","v":40.383177601999186},{"$f":"DRE.EBO!AU70","v":40.663118473024966},{"$f":"DRE.EBO!AV70","v":51.05393186057124},{"$f":"DRE.EBO!AW70","v":45.248003714337415},{"$f":"DRE.EBO!AX70","v":35.764153230073845},{"$f":"DRE.EBO!AY70","v":49.74412721605632},{"$f":"DRE.EBO!AZ70","v":42.15841239386998},{"$f":"DRE.EBO!BA70","v":168.25052017793323},{"$f":"DRE.EBO!BB70","v":36.55618106029312},{"$f":"DRE.EBO!BC70","v":32.698459301035442},{"$f":"DRE.EBO!BD70","v":44.793953277185842},{"$f":"DRE.EBO!BE70","v":52.400151577739926},{"$f":"DRE.EBO!BF70","v":166.44874521625434},{"$f":"DRE.EBO!BG70","v":8.5508242592836087E-3},{"$f":"DRE.EBO!BH70","v":9.6943509632030148E-3},{"$f":"DRE.EBO!BI70","v":70.3},{"$f":"DRE.EBO!BJ70","v":100.0788613917158},{"$f":"DRE.EBO!BK70","v":283.39916495686521},{"$f":"DRE.EBO!BL70","v":4.2529824733287827E-2},{"$f":"DRE.EBO!BM70","v":61.586991625671267},{"$f":"DRE.EBO!BN70","v":79.643177806833975},{"$f":"DRE.EBO!BO70","v":80.879014335020955},{"$f":"DRE.EBO!BP70","v":485.57109644645794},{"$f":"DRE.EBO!BQ70","v":81.039468248901585}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value"]

{"sheet":"DRE.EBO","index":89,"n_rows":71,"n_cols":69,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Borborema"]
[]
[null,"Demonstrações de Resultados - IFRS (R$ mil)",2009,"1T10","2T10","3T10","4T10",2010,"1T11","2T11","3T11","4T11",2011,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23"]
[null,"Residencial",59264,15021,15030,14244,15055,59352,16181,17637,16621,17871,68310,19891,23021,20543,20774,84229,21517,22374,20261,20549,84701,23558,23963,22180,15382,85083,29362,39344,35654,33417,137777,37095,35101,33108,34684,139988,36617,35177,34083,37134,143011,39718,43167,42095,45043,170023,44923,46314,42156,46094,{"$f":"SUM(AW5:AZ5)","v":179487},47513,43653,42310,47583,{"$f":"SUM(BB5:BE5)","v":181059},48917,50640,52660,59143,{"$f":"SUM(BG5:BJ5)","v":211360},63919,56586,42472,45852,{"$f":"SUM(BL5:BO5)","v":208829},48104]
[null,"Industrial",48248,13461,13556,14513,13699,55230,13346,14704,15847,15512,59409,15545,16803,17668,16381,66397,14573,14914,14317,13726,57530,14305,14044,14173,14925,57447,20867,23969,21490,16821,83147,16257,14592,15028,10690,56567,8044,7609,8702,8960,33315,9474,10354,11849,11152,42829,9136,8254,9500,9322,{"$f":"SUM(AW6:AZ6)","v":36212},7294,6132,7520,7889,{"$f":"SUM(BB6:BE6)","v":28835},6493,7664,9362,9474,{"$f":"SUM(BG6:BJ6)","v":32993},9278,8116,7079,6846,{"$f":"SUM(BL6:BO6)","v":31319},6680]
[null,"Comercial",35733,9632,9796,9044,10109,38581,10654,11380,10993,12411,45438,13053,14289,13006,13717,54065,13870,13531,11932,12266,51599,14265,14102,12810,14393,55570,20099,25655,22801,22034,90589,23092,20985,18973,20416,83466,21400,20101,18812,21353,81666,22238,24613,24151,25802,96804,23655,24636,22122,25170,95583,23968,18131,17776,21548,81423,20735,21374,23325,27766,93200,28620,25374,18914,20156,93064,20463]
[null,"Rural",3199,849,803,725,922,3299,891,882,832,993,3598,1045,1167,1035,1146,4393,1190,2217,1280,1783,6470,2015,1824,1723,-1035,4527,1640,2162,1966,2217,7985,2430,2315,2318,2363,9426,2451,2292,2287,2563,9593,2614,2727,2833,3033,11207,2963,3017,2798,3235,12013,3276,3112,2917,3475,12780,3554,3552,3986,4554,15646,3781,2613,2094,2403,10891,2549]
[null,"Outras Classes",15131,3802,4035,3779,4243,15859,4343,4749,4596,4817,18505,4760,5309,5159,5351,20579,5477,4957,4864,4857,20155,5204,5246,4894,5091,20435,6778,8989,8094,7979,31840,8312.9,7723.9,7208.9,8649.9,31893.9,11780.331,7840,5931.9,9209.9,34762,9984.9,10023.9,10829.1,11022,41860,10022,10800,10194,11034,42050,9982,8489,8263,9336,36070,9314,10245,11272,12860,43691,13270,11186,8947,9361,42764,9260]
[null,"Suprimento de energia elétrica",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2954,2954,949,689,7787,6112,15537,3533,9521,8694,7973,29721,8784,11163,14443,5073,39463,2115,6757,3829,1368,14069,12131,7229,5316,984,25660,1691,3801,3494,14595,23581,436,3608,10436,3107,17587,1599,1390,1849,1565,6403,1204]
[null,"Receitas de construção",8061,1801,2557,3069,3674,11101,4163,5938,4258,4722,19081,5786,8859,7882,-1075,21452,2982,2874,3520,4696,14072,4291,3852,3436,7665,19244,3403,3770,4982,6508,18663,6100,3244,2843,2769,14956,2757,2903,3353,3518,12531,2643,3207,1255,5268,12373,2188,2791,3847,5317,14143,3403,4452,4274,3415,15544,2572,3428,4303,5235,15538,3886,5277,6624,5968,21755,5951]
[null,"Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67,-767,-841,961,-580,455.952,-284,-1054,1494,612,1375,-1604,1535,585,1891,1128,-282,-1392,1738,1192,-447,-1921,-211,350,-2229,2981,-810,-760,4819,6230,-1329,-3544,-880,4462,-1291,-56]
[null,"Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175,226,331,1556,2289,2672.335,2749,2806,2892,11119,3353,2992,3672,3689,13706,4433,4894,4742,3844,17913,3884,3544,4525,4705,16658,3166,4898,5158,5491,18713,5406,5833,5321,5058,21618,4993]
[null,"Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14783,-3705,409,1702,-16377,386.09199999999998,1107,7818,4509,13820,3774,668,4922,-1293,8071,-1670,-471,479,-5197,-6859,-7809,-665,1822,7641,989,4995,4780,11166,14944,35885,-14202,-10564,13557,6983,-4226,4600]
[null,"Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3243,3161,3181,3635,13221,3927.855,4064,3874,4213,16079,4364,4087,5622,4943,19016,4347,4461,4664,4386,17858,4525,8562,3714,5237,22038,5259,4762,5000,5353,20374,5534,5174,4942,5529,21179,6283]
[null,"Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1053,401,-220,162,1396,216,50,128,2140,2534,387,1025,451,224,2087,791,529,273,1189,2782,416,-250,628,2182,2976,1682,4674,3124,2970,12450,2736,3238,-1533,1856,6297,2582]
[null,"Outras receitas operacionais",17099,220,551,-122,1003,1649,1213,268,311,1684,3476,303,998,1107,11031,13439,1440,887,4008,3242,9577,-176,2995,448,16084,19351,9407,-16322,-7466,35722,21341,292.89999999999998,480.1,470.9,395.9,1638.1,577.14499999999998,291.10000000000002,517,59,1445.1,758,775,818,1258,3608.9,-314.79181,715.11670000000004,1428.6494600000001,526.79977000000008,2355.77412,714,575,654,827,2770,810,1734,1057,1150,4751,1188,1214,1240,1293,4935,1288]
[null,"Receita Bruta",{"$f":"SUM(C5:C18)","v":186735},44786,46328,45252,48705,185071,50791,55558,53458,58010,217817,60383,70446,66400,67325,264554,61049,61754,60182,61119,244104,63462,66026,59664,75459,264611,92505,88256,95308,130810,406879,86867.799999999988,{"$f":"SUM(AI5:AI18)","v":93278},91503.799999999988,95956.799999999988,367605,100068.71000000002,95062.1,101700.9,103117.9,399950.1,102797.9,108791.9,113861.1,112094,437544.9,113732.20819,112887.1167,106127.64946,107642.79977,440389.77412000002,98410,97615,97686,128783,{"$f":"SUM(BF5:BF18)","v":422494},110914,120549,140089,156866,{"$f":"SUM(BK5:BK18)","v":528418},123686,111893,110626,117332,463537,113901]
[null,"PIS/COFINS/ISS",-16483,-3977,-4051,-3904,-4161,-16093,-4485,-4756,-4644,-4491,-18376,-5069,-5696,-5423,-5852,-22040,-5276,-5453,-4999,-5253,-20981,-5483,-5672,-5300,-6365,-22820,-8342,-6489,-7153,-13456,-35440,-7265,-7854,-7818,-7995,-30932,-8537,-7718,-8284,-8310,-32849,-9091,-9435,-9950,-9542,-38018,-9608,-9907,-9357,-9459,-38331,-8789,-8566,-8641,-10019,-36015,-7931,-8389,-9435,-11092,-36847,-8068,-7015,-8422,-8635,{"$f":"SUM(BL20:BO20)","v":-32140},-8203]
[null,"RGR",-773,-204,-209,-214,-74,-701,-226,-234,-265,-414,-1139,-296,-448,-301,-429,-1474,0,460,0,0,460,null,null,null,0,0,null,null,null,0,0,null,null,0,null,0,null,null,0,0,0,null,null,0,0,0,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL21:BO21)","v":0},0]
[null,"ICMS",-33512,-8656,-8971,-8647,-9102,-35376,-9480,-10313,-10179,-10690,-40662,-10980,-12183,-11695,-11756,-46614,-11839,-13033,-11838,-12011,-48721,-13468,-13371,-12478,-13450,-52767,-18449,-23246,-21500,-20495,-83690,-21931,-20178,-19115,-19646,-80870,-20850,-19035,-17999,-20489,-78373,-21893,-23433,-23672,-24951,-93949,-23967,-24552,-22713,-24514,-95746,-24055,-21706,-20674,-23723,-90158,-23195,-24679,-26420,-30137,-104431,31456,-27824,-15404,-15953,{"$f":"SUM(BL22:BO22)","v":-27725},-16491]
[null,"Outras (CCC, CDE, P&D e PEE)",-6060,-1620,-2793,-2643,-2624,-9680,-2666,-2507,-2540,-2581,-10294,-2646,-1990,-1641,-1760,-8037,-492,-1353,-969,-781,-3595,-911,-1022,-969,556,-2346,-3923,-24113,-16123,16070,-28089,-7520,-7658,-7618,-8301,-31097,-7978,-9081,-9041,-9599,-35699,-8648,-7893,-12194,-12796,-41531,-7962,-7256,-5665,-3321,-24204,-3673,-3363,-3295,-3535,-13866,-5037,-4715,-4793,-4886,-19431,-7565,-7355,-7422,-7441,{"$f":"SUM(BL23:BO23)","v":-29783},-7856]
[null,"Receita Líquida",129907,30329,30304,29844,32744,123221,33934,37748,35830,39834,147346,41392,50129,47340,47528,186389,43442,42375,42376,43074,171267,43600,45961,40917,56200,186678,61791,34408,50532,112929,259660,50151,57589,56953,60015,224708,62704,59228,66377,64720,253029,63166,68031,68045,64805,264047,{"$f":"SUM(AW19:AW23)","v":72195.208190000005},71172.116699999999,68392.649460000001,70348.799769999998,282108.77412000002,61893,63980,65076,91506,{"$f":"SUM(BF19:BF23)","v":282455},74751,82766,99441,110751,{"$f":"SUM(BK19:BK23)","v":367709},139509,69699,79378,85303,373889,81351]
[null,"Despesas não controláveis",-66248,-16730,-17548,-18118,-18246,-70642,-18878,-18568,-18650,-20444,-76540,-21213,-22122,-23563,-28143,-95041,-24126,-26360,-30620,-25630,-106736,-24138,-30693,-25530,-35979,-116340,-30901,-24218,-31641,-53304,-140064,-30230,-35630,-37070,-41141,-144071,-36028.121060000005,-36384.987849999998,-47177,-37782.891089999997,-157373,-40648,-44367,-43850,-37309,-166174,{"$f":"SUM(AW26:AW27)","v":-48488},-46649,-41024,-41238,-177399,-38420,-38003,-39318,-61534,{"$f":"SUM(BF26:BF27)","v":-177275},-46862,-50906,-64753,-63811,{"$f":"SUM(BK26:BK27)","v":-226332},-46911,-38505,-40555,-42677,-168648,-42008]
[null,"Energia Comprada",-54724,-14416,-14436,-14746,-15492,-59090,-16377,-15888,-15364,-16989,-64618,-17537,-17908,-18739,-21810,-75994,-21298,-23811,-26684,-22311,-94104,-21792,-28612,-23188,-33281,-106873,-27658,-20955,-26920,-46132,-121665,-26336,-32648,-33841,-35780,-128605,-32082.795680000003,-32862.332719999999,-42200,-33600.871599999999,-140746,-34165,-37929,-38113,-31305,-141512,-42472,-40630,-34569,-34723,-152394,-31807,-31782,-31140,-52648,-147377,-37636,-41659,-56652,-55874,-191821,-38139,-30195,-30977,-32852,-132163,-32853]
[null,"Transporte de Potência Elétrica",-11524,-2314,-3112,-3372,-2754,-11552,-2501,-2680,-3286,-3455,-11922,-3676,-4214,-4824,-6333,-19047,-2828,-2549,-3936,-3319,-12632,-2346,-2081,-2342,-2698,-9467,-3243,-3263,-4721,-7172,-18399,-3894,-2982,-3229,-5361,-15466,-3945.3253799999998,-3522.6551299999996,-4977,-4182.0194900000006,-16627,-6483,-6438,-5737,-6004,-24662,-6016,-6019,-6455,-6515,-25005,-6613,-6221,-8178,-8886,-29898,-9226,-9247,-8101,-7937,-34511,-8772,-8310,-9578,-9825,-36485,-9155]
[null,"PMSO",-25887,-5997,-6287,-6295,-8793,-27372,-6444,-6731,-6718,-8501,-28394,-6977,-7482,-7131,-9754,-31344,-7220,-7159,-7096,-9684,-31159,-7148,-8288,-7882,-11211,-34529,-7742,-7380,-7559,-13711.83927,-36392.839269999997,-8413,-8313,-8476,-12392,-37594,-8094.3925200000012,-8136.5394100000003,-11120,-12066,-39416.931930000006,-7523,-9088,-12631,-11584,-40826,{"$f":"SUM(AW29:AW33)","v":-8586},-8932,-9515,-12885,-39918,-8950,-9188,-8710,-11761,{"$f":"SUM(BF29:BF33)","v":-38609},-9622,-9369,-9719,-12825,{"$f":"SUM(BK29:BK33)","v":-41535},-8807,-9214,-8707,-12486,-39214,-9124]
[null,"Pessoal",-11698,-2865,-3023,-3001,-4522,-13411,-2960,-3033,-2997,-4660,-13650,-3092,-3696,-3511,-5157,-15456,-3288,-3532,-3358,-4854,-15032,-3440,-4188,-3569,-5307,-16504,-3663,-3926,-3563,-5897,-17049,-3713,-3699,-3681,-6128,-17221,-3525.8642800000002,-3735.5948699999999,-6319,-6567,-20147.459150000002,-3499,-4333,-3946,-5383,-17161,-4227,-4436,-4021,-5845,-18529,-3957,-3780,-4114,-6218,-18069,-4240,-4693,-4086,-6678,-19697,-3292,-3812,-3118,-6319,-16541,-3784]
[null,"Benefício pós-emprego",-88,-29,-29,-26,-34,-118,-27,-26,-27,-35,-115,-17,-13,-14,-16,-60,-15,-14,-15,-22,-66,-18,-21,-21,-112,-172,-22,-23,-27,-152,-224,-30,-37,-39,-122,-228,-78.893730000000005,-86.194829999999996,-90,-104,-359.08856000000003,-90,-98,-420,-247,-855,-46,-44,-61,-63,-214,-76,-69,-71,-93,-309,-101,-111,-110,-108,-430,-119,-114,-108,-120,-461,-126]
[null,"Material",-1322,-260,-379,-414,-513,-1566,-358,-442,-446,-358,-1604,-290,-370,-399,-465,-1524,-331,-377,-337,-313,-1358,-325,-408,-365,-1200,-2298,-393,-459,-438,-451,-1741,-543,-497,-522,-429,-1991,-472.22489000000002,-449.22915,-539,-826,-2286.4540400000001,-486,-537,-573,-575,-2171,-558,-496,-526,-593,-2173,-730,-514,-464,-627,-2335,-508,-597,-689,-1006,-2800,-791,-739,-737,-742,-3009,-859]
[null,"Serviços de terceiros",-10710,-2389,-2541,-2482,-2974,-10386,-2484,-2859,-2800,-3119,-11262,-2994,-3086,-2892,-3546,-12518,-2869,-2833,-3008,-3069,-11779,-2864,-3016,-3417,-3734,-13031,-3071,-3497,-3466,-4718,-14752,-3601,-3732,-3868,-4477,-15678,-3579.38969,-3132.2790300000001,-3366,-3439,-13516.66872,-3153,-3493,-4194,-4610,-15450,-3196,-3468,-4282,-4677,-15623,-3964,-4605,-3493,-4224,-16286,-4157,-3566,-4206,-4218,-16147,-4175,-4223,-3987,-4171,-16556,-3840]
[null,"Outras",-2069,-454,-315,-372,-750,-1891,-615,-371,-448,-329,-1763,-584,-317,-315,-570,-1786,-717,-403,-378,-1426,-2924,-501,-655,-510,-858,-2524,-593,525,-65,-2493.8392699999999,-2626.8392699999999,-526,-348,-366,-1236,-2476,-438.01993000000004,-733.2415299999999,-806,-1130,-3107.2614599999997,-295,-627,-3498,-769,-5189,{"$f":"SUM(AW34:AW36)","v":-559},-488,-625,-1707,-3379,-223,-220,-568,-599,{"$f":"SUM(BF34:BF36)","v":-1610},-616,-402,-628,-815,{"$f":"SUM(BK34:BK36)","v":-2461},-430,-326,-757,-1134,-2647,-515]
[null,"Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-25.307449999999996,-28.15558,-23.069379999999995,-54.368310000000008,-130.90072000000001,-38,-22,-22,-20,-102,-15.86767,-13.755980000000001,-23,-694.13935000000004,-746.76300000000003,-10,-14,-18,26,-16,-24,-18,-6,-10,-58,-11,-4,-4,-5,-24,-14,-5,-2,-4,-25,-21,-10,-24,-5,-60,-17]
[null,"Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-102,-292,-98,-181,-673,-128,-310,-184,-733,-1355,-167.15226000000001,-465.89778000000001,-393,-265,-1291.0500400000001,-56,-287,-261,-489,-1093,-234,-146,-357,-187,-924,-70,-62,-309,-285,-726,-227,-87,-190,-223,-727,0,0,0,0,0,0]
[null,"Outros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-465.69254999999998,845.15557999999999,56.069379999999995,-2258.4709599999996,-1822.9385499999999,-360,-16,-160,-483,-1019,-255,-253.58776999999986,-390,-170.86064999999996,-1069.4484199999997,-229,-326,-3219,-306,-4080,-301,-324,-262,-1510,-2397,-142,-154,-255,-309,-860,-375,-310,-436,-588,-1709,-409,-316,-733,-1129,-2587,-498]
[null,"Provisões/reversões",-870,-223,-374,1129,-96,436,-235,-314,-250,1773,974,-399,-142,-199,611,-129,-131,-1732,-556,1770,-649,-1097,-57,334,-3022,-3842,-152,-1381,-730,1104.8392699999999,-1158.1607300000001,457.52173999999997,-2277,-2779,5006,407.52174000000014,-388.29306000000008,-2926.0617400000001,4571,173.76821000000018,1430.4134100000001,114,-2516,1619,934,151,{"$f":"SUM(AW38:AW39)","v":-215},-2834,227,917,-1905,-453,-2694,712,476,{"$f":"SUM(BF38:BF39)","v":-1959},-234,-365,-172,-168,{"$f":"SUM(BK38:BK39)","v":-939},-2605,1871,-139,-177,-1050,-265]
[null,"Contingências",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-847,-16,-44,-2460,-3367,-28,92,-111,124,77,866,555,136,518,2075,-160.05892000000003,160.93826000000001,2076,257.12066000000004,2334,310,725,68,244,1347,114,84,272,833,1303,20,-74,143,321,410,253,66,43,-67,295,-63,-173,-191,-110,-537,-162]
[null,"Perdas esperadas de crédito de liquidação duvidosa",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-250,-41,378,-562,-475,-124,-1473,-619,980.83926999999994,-1235.1607300000001,-408.47826000000003,-2832,-2915,4488,-1667.4782599999999,-228.23414000000002,-3087,2495,-83.352449999999862,-903.58658999999989,-196,-3241,1551,690,-1196,-329,-2918,-45,84,-3208,-473,-2620,569,155,-2369,-487,-431,-215,-101,-1234,-2542,2044,52,-67,-513,-103]
[null,"Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciação e amortização",-5596,-1415,-1434,-547,-2575,-5971,-1171,-1165,-1180,-1145,-4661,-1055,-1128,-1240,-1268,-4691,-1325,-1346,-1360,-1217,-5248,-1414,-1476,-1450,-1478,-5818,-1523,-1548,-1639,-1212,-5922,-1606,-1611,-2289,-1687,-7193,-1708,-1730,-1746,429.32418999999936,-4754.6758100000006,-1708,-1784,-1775,-1762,-7029,-1876,-1906,-1927,-1476,-7185,-1999,-2030,-2505,-2134,-8668,-2102,-2359,-2133,-2550,-9144,-2536,-2610,-2684,-2751,-10581,-2761]
[null,"Custo de Construção",-8061,-1801,-2557,-3069,-3674,-11101,-4163,-5938,-4258,-4722,-19081,-5786,-8859,-7882,1075,-21452,-2982,-2874,-3520,-4696,-14072,-4291,-3852,-3436,-7665,-19244,-3403,-3770,-4981,-6509,-18663,-6100,-3244,-2843,-2769,-14956,-2757,-2903,-3353,-3518,-12531,-2643,-3207,-1255,-5268,-12373,-2188,-2791,-3848,-5316,-14143,-3403,-4452,-4274,-3415,-15544,-2572,-3428,-4303,-5235,-15538,-3886,-5277,-6624,-5968,-21755,-5951]
[null,"Despesas Operacionais",-106662,-26166,-28200,-26900,-33384,-114650,-30891,-32716,-31056,-33039,-127702,-35430,-39733,-40015,-37479,-152657,-35784,-39471,-43152,-39457,-157864,-38088,-44366,-37964,-59355,-179773,-43721,-38297,-46550,-73632,-202200,-45891.478260000004,-51075,-53457,-52983,-203406.47826,-48975.80664000001,-52080.589,-58825,-52763.798689999996,-212645.19433,-52408,-60962,-57892,-54989,-226251,{"$f":"AW37+AW28+AW25+AW42+AW41","v":-61353},-63112,-56087,-59998,-240550,-53225,-56367,-54095,-78368,-242055,-61392,-66427,-81080,-84589,{"$f":"BK37+BK28+BK25+BK42+BK41","v":-293488},-64745,-53735,-58709,-64059,-241248,-60109]
[null,"Outras receitas",556,94,3668,116,-31,3847,98,103,289,282,772,319,299,5923,-4748,1793,470,111,175,581,1337,164,132,45,569,910,71,114,102,105,392,105,135,478,257,975,85,95,91,190,461,102,166,44,679,991,349,593,140,466,1548,81,66,147,634,928,199,144,414,143,900,125,26,318,171,640,119]
[null,"Outras despesas",-20,-335,-70,-938,1216,-127,-42,-54,-57,-386,-539,-256,-451,-6448,2781,-4374,-308,-156,-272,-188,-924,-416,0,0,-1670,-2086,-380,-351,-309,-402,-1442,-158,-689,-914,-511,-2272,-143,-165,-255,-1280,-1843,-248,-215,-143,-346,-952,-157,-454,-113,-284,-1008,-40,-131,-512,-557,-1240,-144,-1251,-317,460,-1252,-252,-560,-342,-475,-1629,-384]
[null,"Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":23781},{"$f":"D24+D43+D44+D45","v":3922},5702,2122,545,12291,3099,5081,5006,6691,19877,6025,10244,6800,8082,31151,7820,2859,-873,4010,13816,5260,1727,2998,-4256,5729,17761,-4126,3775,39000,56410,4206.5217399999965,5960,3060,6778,20004.521739999996,{"$f":"AM24+AM43+AM44+AM45","v":13670.19335999999},7077.4110000000001,7388,10866.201310000004,39001.805670000002,10612,7020,10054,10149,37835,11034.208190000005,8199.1166999999987,12332.649460000001,10532.799769999998,42098.774120000016,8709,7548,10616,13215,40088,13414,15232,18458,26765,{"$f":"BK24+BK43+BK44+BK45","v":73869},74637,15430,20645,20940,131652,20977]
[null,"Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":29377},5337,7136,2669,3120,18262,4270,6246,6186,7836,24538,7080,11372,8040,9350,35842,9145,4205,487,5227,19064,6674,3203,4448,-2778,11547,19284,-2578,5414,40212,62332,5812.5217400000001,7571,5349,8465,27197.521739999996,{"$f":"AM24+AM25+AM28+AM37+AM42+AM44+AM45","v":15378.193359999994},8807.4110000000001,9134,10436.877120000003,43756.481479999995,12320,8804,{"$f":"AT24+AT25+AT28+AT37+AT42+AT44+AT45","v":11829},11911,44864,{"$f":"AW24+AW25+AW28+AW37+AW42+AW44+AW45","v":12910.208190000005},10105.116699999999,14259.649460000001,12008.799769999998,49283.774120000016,10708,9578,13121,15349,48756,15516,17591,20591,29315,{"$f":"BK24+BK25+BK28+BK37+BK42+BK44+BK45","v":83013},77173,18040,23329,23691,142233,23738]
[null,"Resultado antes das receitas e despesas financeiras",23781,3922,5702,2122,545,12291,3099,5081,5006,6691,19877,6025,10244,6800,8082,31151,7820,2859,-873,4010,13816,5260,1727,2998,-4256,5729,17761,-4126,3775,39000,56410,4206.5217399999965,5960,3060,6778,20004.521739999996,13670.19335999999,7077.4110000000001,7388,10866.201310000004,39001.805670000002,10612,7020,10054,10149,37835,{"$f":"AW46+AW47","v":11034.208190000005},8199.1166999999987,12332.649460000001,10532.799769999998,42098.774120000016,8709,7548,10616,13215,40088,13414,15232,18458,26765,{"$f":"BK46+BK47","v":73869},74637,15430,20645,20940,131652,20977]
[null,"Receitas financeiras",7100,1047,3053,1446,1981,7527,987,1167,1112,1368,4634,984,1659,902,2182,5727,896,2004,566,1857,5323,1827,1759,169,1824,5579,1800,2534,2172,2263,8769,3556,2185,-670,7996.7483099999999,13067.748309999999,1774,2171,2570,6534.50702,13049.507020000001,2382,2323,6503,3068,14277,{"$f":"SUM(AW51:AW54)","v":1834},14522,2555,2533,21444,2620,1862,2607,2640,{"$f":"SUM(BF51:BF54)","v":9729},3150,3304,3541,7665,{"$f":"SUM(BK51:BK54)","v":17660},4200,4526,4940,4703,18369,4298]
[null,"Receita de aplicações financeiras",5268,627,2606,670,1516,5419,534,664,542,838,2578,398,1058,264,1480,3200,224,1373,-76,1122,2643,392,524,321,330,1567,186,594,1154,1078,3012,1128,766,0,2172,4066,607,777,629,542,2555,939,628,445,545,2557,524,433,542,322,1821,222,229,334,708,1493,556,896,1316,1608,4376,1505,1544,1892,1931,{"$f":"SUM(BL51:BO51)","v":6872},1369]
[null,"Receitas de Multas por Atraso",1832,420,447,776,465,2108,453,503,570,530,2056,586,601,638,702,2527,672,631,642,735,2680,607,639,715,604,2565,634,919,1044,1065,3662,1020,1199,1088,1147.7483099999999,4454.7483099999999,944,1010,988,1069.50702,4011.50702,974,1095,1447,1541,5057,1126,1272,1339,1381,5118,1205,1114,1589,1754,5662,1549,1749,1597,1690,6585,1524,1635,1526,1228,{"$f":"SUM(BL52:BO52)","v":5913},1246]
[null,"Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,313,456,826,686,2281,1110,0,0,-430,680,-355,88,519,693,945,40,188,461,0,689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL53:BO53)","v":0},0]
[null,"Outras receitas financeiras",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,828,596,-867,890,1447,667,565,-852,-566,-186,298,220,-1758,5107,3867,578,296,434,4230,5538,429,412,4151,982,5974,184,12817,674,830,14505,1193,519,684,178,2574,1045,659,628,4367,6699,1171,1347,1522,1544,{"$f":"SUM(BL54:BO54)","v":5584},1683]
[null,"Despesas financeiras",-7301,-857,-1330,-1605,-893,-4685,-1151,-994,-764,-1953,-4862,85,-1407,-467,-1035,-2824,-715,-1450,-1339,-4051,-7555,-979,-509,-2969,-4118,-8575,-2663,-2980,-4858,-335,-10836,-2249,-1899,0,-10378.4056,-14526.4056,-2935,-1838,-3542,-5492,-13807,-3455,-2417,-4135,-4897,-14904,{"$f":"SUM(AW56:AW61)","v":-469},-15391,-3105,-2646,-21611,-1814,-1871,-2470,-2715,{"$f":"SUM(BF56:BF61)","v":-8870},-3257,-4064,-3090,-6077,{"$f":"SUM(BK56:BK61)","v":-16488},-3645,-5766,-5730,-6275,-21416,-4559]
[null,"Encargos de dívidas – juros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-861,-855,-890,-1118,-3724,-1373,-1300,-1434,-1066,-5173,-1210,-1028,0,-2704,-4942,-1197,-1431,-1378,-1389,-5395,-1764,-1721,-1411,-1639,-6535,-1609,-1450,-1654,-1268,-5981,-1084,-1119,-1301,-1379,-4883,-1430,-1782,-1662,-1949,-6823,-1763,-2008,-2080,-1967,{"$f":"SUM(BL56:BO56)","v":-7818},-1616]
[null,"Encargos de dívidas - Variação monetária/cambial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,951,651,-2846,-2125,-3369,-5946,1272,-9090,634,-13130,150,1308,0,-1020,438,485,-1154,808,-1365,-1226,-543,-6529,-910,792,-7190,-134,396,-2038,820,-956,-5026,0,0,-270,-5296,-391,156,-3847,-1692,-5774,6260,-4448,-1175,1267,1904,1109]
[null,"Marcação a mercado derivativos e dívida",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420,186,-390,-360,-144,598,60,-295,100,463,39,-1322,0,368,-915,137,150,157,-127,317,-483,-73,91,291,-174,0,0,0,3,3,1,-1,0,0,0,0,-87,-605,-556,-1248,116,-309,66,184,57,330]
[null,"Instrumentos financeiros e gerenciamento de riscos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1207,-977,2310,1456,1582,4856,-2022,7800,-967,9667,-361,-1218,0,-1037,-2616,-1038,449,-1197,782,-1004,-217,6197,855,-947,5888,468,-740,1701,-841,588,4911,0,0,0,4911,0,-764,3679,892,3807,-7307,2811,-634,-2930,-8060,-2911]
[null,"Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40,-40,-1346,1426,0,-644,0,0,-1190.4056,-1834.4056,-894,-179,-533,-765,-2371,-570,-230,-273,0,-1073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outras despesas financeiras",-7301,-857,-1330,-1605,-893,-4685,-1151,-994,-764,-1953,-4862,85,-1407,-467,-1035,-2824,-715,-1450,-1339,-4051,-7555,-282,486,-1153,-1971,-2920,-758,-950,-493,-462,-2663,-223,361,0,-4795,-4657,-428,327,-1399,-2628,-4128,122,-61,-2487,-3394,-5820,806,-13597,-1114,-1360,-15265,-616,-751,-1169,-1066,-3602,-1436,-1587,-655,-2772,-6450,-951,-1812,-1907,-2829,-7499,-1471]
[null,"Resultado financeiro",-201,190,1723,-159,1088,2842,-164,173,348,-585,-228,1069,252,435,1147,2903,181,554,-773,-2194,-2232,848,1250,-2800,-2294,-2996,-863,-446,-2686,1928,-2067,1307,286,-670,-2381.6572900000001,-1458.657290000001,-1161,333,-972,1042.50702,-757.49297999999908,-1073,-94,2368,-1829,-627,{"$f":"AW55+AW50","v":1365},-869,-550,-113,-167,806,-9,137,-75,859,-107,-760,451,1588,{"$f":"BK55+BK50","v":1172},555,-1240,-790,-1572,-3047,-261]
[null,"Resultado antes dos tributos",23580,4112,7425,1963,1633,15133,2935,5254,5354,6106,19649,7094,10496,7235,9229,34054,8001,3413,-1646,1816,11584,6108,2977,198,-6550,2733,16898,-4572,1089,40928,54343,5513.5217399999965,6246,2390,4396.3427099999999,18545.864449999994,12509.19335999999,7410.4110000000001,6416,11908.708330000005,38244.312690000006,9539,6926,12422,8320,37208,{"$f":"AW49+AW62","v":12399.208190000005},7330.1166999999987,11782.649460000001,10419.799769999998,41931.774120000016,9515,7539,10753,13140,40947,13307,14472,18909,28353,{"$f":"BK49+BK62","v":75041},75192,14190,19855,19368,128605,20716]
[null,"Contribuição Social e imposto de renda",-4891,-647,-1636,676,-898,-2505,183,-969,-1057,85,-1758,-2381,-864,-596,-1252,-5093,-1880,-246,-166,241,-2051,-1991,654,3066,-1888,-159,-4471,3283,1284,-10386,-10290,-99,-127,10,-1396,-1612,-2057,-1090,-1147,-3211,-7505,-1488,-1930,-1694,-1138,-6250,-6286,2810,-1386,-1755,-6617,-1638,-1063,-1287,-2590,-6578,-2443,-2775,-3298,-5194,-13710,-2331,-2705,-2305,-2399,-9740,-3450]
[null,"Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro líquido consolidado do período",18689,3465,5789,2639,735,12628,3118,4285,4297,6191,17891,4713,9632,6639,7977,28961,6121,3167,-1812,2057,9533,4117,3631,3264,-8438,2574,12427,-1289,2373,30542,44053,5414.5217399999965,6119,2400,3000.3427099999999,16933.864449999994,10452.19335999999,6320.4110000000001,5269,8697.7083300000049,30739.312690000006,8051,4996,10728,7182,30958,{"$f":"AW63+AW64+AW65","v":6113.2081900000048},10140.116699999999,10396.649460000001,8664.7997699999978,35314.774120000016,7877,6476,9466,10550,34369,10864,11697,15611,23159,{"$f":"BK63+BK64+BK65","v":61331},72861,11485,17550,16969,118865,17266]
[null,"Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"               -","               -",0,0,0,0,0,0,0]
[null,"Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"               -","               -",0,0,0,0,0,0,0]
[null,"Lucro por ação  ",63.752997642820837,11.82000839169427,19.747771595820527,9.0023094215530097,2.5072745073290874,43.077363916396891,10.636301923608292,14.617239814836925,14.658174908834134,21.119097244727048,61.0308138920064,16.077258167404068,32.857235448426898,22.647340753956207,27.211603734645077,98.793438104432255,20.880309196409993,10.811862665105371,-6.1860104670574465,7.0224191670734921,32.544833213277393,14.055080073330853,12.395918325543922,11.143012232050499,-28.806598411164863,8.7874122197604123,42.424697612650597,-4.4005339360027858,8.1012156944411267,104.26773271791861,150.39311208900756,18.484706488824546,20.896561848155976,8.1968052601572445,10.223836145828711,57.801909742966465,35.682879430832386,21.577333665620873,17.987907919936912,29.69322007107769,104.94134108746789,27.485414056445642,17.055909654204747,36.627873234580207,24.518723606184647,105.68792055141525,22.043636636749408,35.876812361096412,36.55618106029312,30.742287116916284,120.56156862477347,26.891393183781183,22.10850098491392,32.316101038170963,36.016782796609306,117.33277800347537,5.9871200536773094E-3,6.4461840268651956E-3,53.29,79.06281258641468,209.37870196197585,4.0153493577962301E-2,39.208791508915439,59.914174225639172,57.930690737029693,405.79477603023366,58.944622916232817]
[null,"EBITDA por ação",100.21252136300218,18.205883055258965,24.342735897007305,9.104647156546033,10.643124439274494,62.296390548086798,14.566070947340414,21.306716425547592,21.102040955561545,26.730616380177864,83.705444708627411,24.151705458353661,38.792824078022292,27.426512978130425,31.895260739492475,122.26630325399886,31.195952883706809,14.355504422724371,1.6625756608482209,17.844523571362732,65.082838600432211,22.784455771049334,10.934763535311811,15.185085296617837,-9.4838504842635682,39.420454118715412,65.833899473916006,-8.8010678720055715,18.482925313823959,137.28027202059272,212.79602893632713,19.840029974156668,25.853563613149028,18.264434877901401,25.293681871097473,89.251710336304569,52.499815170746828,30.067735449049056,31.18268190182269,35.630591119046578,149.38082364066517,42.059408915092568,30.056090591596995,40.383177601999186,40.663118473024966,51.05393186057124,45.248003714337415,35.764153230073845,49.74412721605632,42.15841239386998,168.25052017793323,36.55618106029312,32.698459301035442,44.793953277185842,52.400151577739926,166.44874521625434,8.5508242592836087E-3,9.6943509632030148E-3,70.3,100.0788613917158,283.39916495686521,4.2529824733287827E-2,61.586991625671267,79.643177806833975,80.879014335020955,485.57109644645794,81.039468248901585]
[null,"(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo"]

{"sheet":"IS.EPB","index":90,"n_rows":72,"n_cols":78,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Paraíba"]
[]
[null,"Income Statement - IFRS (R$ thousand)",2009,"1Q10","2Q10","3Q10","4Q10",2010,"1Q11","2Q11","3Q11","4Q11",2011,"1Q12","2Q12","3Q12","4Q12",2012,"1Q13","4Q12","3Q13","4Q13",2013,"1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.EPB!C5","v":470844},{"$f":"DRE.EPB!D5","v":119112},{"$f":"DRE.EPB!E5","v":123543},{"$f":"DRE.EPB!F5","v":112845},{"$f":"DRE.EPB!G5","v":131396},{"$f":"DRE.EPB!H5","v":486896},{"$f":"DRE.EPB!I5","v":134953},{"$f":"DRE.EPB!J5","v":130990},{"$f":"DRE.EPB!K5","v":124662},{"$f":"DRE.EPB!L5","v":149270},{"$f":"DRE.EPB!M5","v":539875},{"$f":"DRE.EPB!N5","v":161011},{"$f":"DRE.EPB!O5","v":159762},{"$f":"DRE.EPB!P5","v":151481},{"$f":"DRE.EPB!Q5","v":167801},{"$f":"DRE.EPB!R5","v":640055},{"$f":"DRE.EPB!S5","v":174434},{"$f":"DRE.EPB!T5","v":164215},{"$f":"DRE.EPB!U5","v":145971},{"$f":"DRE.EPB!V5","v":146298},{"$f":"DRE.EPB!W5","v":630918},{"$f":"DRE.EPB!X5","v":176896},{"$f":"DRE.EPB!Y5","v":165338},{"$f":"DRE.EPB!Z5","v":155546},{"$f":"DRE.EPB!AA5","v":122456},{"$f":"DRE.EPB!AB5","v":620236},{"$f":"DRE.EPB!AC5","v":220213},{"$f":"DRE.EPB!AD5","v":241452},{"$f":"DRE.EPB!AE5","v":219652},{"$f":"DRE.EPB!AF5","v":244854},{"$f":"DRE.EPB!AG5","v":926171},{"$f":"DRE.EPB!AH5","v":259141},{"$f":"DRE.EPB!AI5","v":226534},{"$f":"DRE.EPB!AJ5","v":218074},{"$f":"DRE.EPB!AK5","v":241995},{"$f":"DRE.EPB!AL5","v":945744},{"$f":"DRE.EPB!AM5","v":262115.40672000003},{"$f":"DRE.EPB!AN5","v":254640},{"$f":"DRE.EPB!AO5","v":234754},{"$f":"DRE.EPB!AP5","v":299918},{"$f":"DRE.EPB!AQ5","v":1051427.4067200001},{"$f":"DRE.EPB!AR5","v":296550},{"$f":"DRE.EPB!AS5","v":283078},{"$f":"DRE.EPB!AT5","v":293619},{"$f":"DRE.EPB!AU5","v":349210},{"$f":"DRE.EPB!AV5","v":1222457},{"$f":"DRE.EPB!AW5","v":356220},{"$f":"DRE.EPB!AX5","v":346148},{"$f":"DRE.EPB!AY5","v":316706},{"$f":"DRE.EPB!AZ5","v":342118},{"$f":"DRE.EPB!BA5","v":1361192},{"$f":"DRE.EPB!BB5","v":365582},{"$f":"DRE.EPB!BC5","v":310594},{"$f":"DRE.EPB!BD5","v":311066},{"$f":"DRE.EPB!BE5","v":374920},{"$f":"DRE.EPB!BF5","v":1362162},{"$f":"DRE.EPB!BG5","v":381806},{"$f":"DRE.EPB!BH5","v":373447},{"$f":"DRE.EPB!BI5","v":389601},{"$f":"DRE.EPB!BJ5","v":476948},{"$f":"DRE.EPB!BK5","v":1621802},{"$f":"DRE.EPB!BL5","v":471230},{"$f":"DRE.EPB!BM5","v":396732},{"$f":"DRE.EPB!BN5","v":309513},{"$f":"DRE.EPB!BO5","v":350820},{"$f":"DRE.EPB!BP5","v":1528295},{"$f":"DRE.EPB!BQ5","v":378959},{"$f":"DRE.EPB!BR5","v":425477},{"$f":"DRE.EPB!BS5","v":373544},{"$f":"DRE.EPB!BT5","v":451124},{"$f":"DRE.EPB!BU5","v":1629104},{"$f":"DRE.EPB!BV5","v":513619},{"$f":"DRE.EPB!BW5","v":508633},{"$f":"DRE.EPB!BX5","v":447366},{"$f":"DRE.EPB!BY5","v":524657},{"$f":"DRE.EPB!CA5","v":531300}]
[null,"Industrial",{"$f":"DRE.EPB!C6","v":153142},{"$f":"DRE.EPB!D6","v":39235},{"$f":"DRE.EPB!E6","v":41862},{"$f":"DRE.EPB!F6","v":45318},{"$f":"DRE.EPB!G6","v":47546},{"$f":"DRE.EPB!H6","v":173961},{"$f":"DRE.EPB!I6","v":45363},{"$f":"DRE.EPB!J6","v":44377},{"$f":"DRE.EPB!K6","v":47464},{"$f":"DRE.EPB!L6","v":51812},{"$f":"DRE.EPB!M6","v":189016},{"$f":"DRE.EPB!N6","v":48783},{"$f":"DRE.EPB!O6","v":52022},{"$f":"DRE.EPB!P6","v":53081},{"$f":"DRE.EPB!Q6","v":48138},{"$f":"DRE.EPB!R6","v":202024},{"$f":"DRE.EPB!S6","v":38225},{"$f":"DRE.EPB!T6","v":35444},{"$f":"DRE.EPB!U6","v":35471},{"$f":"DRE.EPB!V6","v":34184},{"$f":"DRE.EPB!W6","v":143324},{"$f":"DRE.EPB!X6","v":43282},{"$f":"DRE.EPB!Y6","v":42163},{"$f":"DRE.EPB!Z6","v":45499},{"$f":"DRE.EPB!AA6","v":57204},{"$f":"DRE.EPB!AB6","v":188148},{"$f":"DRE.EPB!AC6","v":56479},{"$f":"DRE.EPB!AD6","v":60212},{"$f":"DRE.EPB!AE6","v":60222},{"$f":"DRE.EPB!AF6","v":61105},{"$f":"DRE.EPB!AG6","v":238018},{"$f":"DRE.EPB!AH6","v":56993},{"$f":"DRE.EPB!AI6","v":50381},{"$f":"DRE.EPB!AJ6","v":46931},{"$f":"DRE.EPB!AK6","v":44557},{"$f":"DRE.EPB!AL6","v":198862},{"$f":"DRE.EPB!AM6","v":42428.126499999998},{"$f":"DRE.EPB!AN6","v":40725},{"$f":"DRE.EPB!AO6","v":42099},{"$f":"DRE.EPB!AP6","v":48574},{"$f":"DRE.EPB!AQ6","v":173826.12650000001},{"$f":"DRE.EPB!AR6","v":42361},{"$f":"DRE.EPB!AS6","v":42477},{"$f":"DRE.EPB!AT6","v":50200},{"$f":"DRE.EPB!AU6","v":48654},{"$f":"DRE.EPB!AV6","v":183692},{"$f":"DRE.EPB!AW6","v":44222},{"$f":"DRE.EPB!AX6","v":40424},{"$f":"DRE.EPB!AY6","v":36033},{"$f":"DRE.EPB!AZ6","v":34847},{"$f":"DRE.EPB!BA6","v":155526},{"$f":"DRE.EPB!BB6","v":30337},{"$f":"DRE.EPB!BC6","v":24954},{"$f":"DRE.EPB!BD6","v":29495},{"$f":"DRE.EPB!BE6","v":32802},{"$f":"DRE.EPB!BF6","v":117588},{"$f":"DRE.EPB!BG6","v":28157},{"$f":"DRE.EPB!BH6","v":30468},{"$f":"DRE.EPB!BI6","v":35525},{"$f":"DRE.EPB!BJ6","v":38275},{"$f":"DRE.EPB!BK6","v":132425},{"$f":"DRE.EPB!BL6","v":36755},{"$f":"DRE.EPB!BM6","v":32149},{"$f":"DRE.EPB!BN6","v":27693},{"$f":"DRE.EPB!BO6","v":27819},{"$f":"DRE.EPB!BP6","v":124416},{"$f":"DRE.EPB!BQ6","v":27632},{"$f":"DRE.EPB!BR6","v":33770},{"$f":"DRE.EPB!BS6","v":32344},{"$f":"DRE.EPB!BT6","v":30429},{"$f":"DRE.EPB!BU6","v":124175},{"$f":"DRE.EPB!BV6","v":31182},{"$f":"DRE.EPB!BW6","v":29441},{"$f":"DRE.EPB!BX6","v":28355},{"$f":"DRE.EPB!BY6","v":28471},{"$f":"DRE.EPB!CA6","v":24618}]
[null,"Commercial",{"$f":"DRE.EPB!C7","v":222197},{"$f":"DRE.EPB!D7","v":56242},{"$f":"DRE.EPB!E7","v":58506},{"$f":"DRE.EPB!F7","v":55438},{"$f":"DRE.EPB!G7","v":64314},{"$f":"DRE.EPB!H7","v":234500},{"$f":"DRE.EPB!I7","v":62010},{"$f":"DRE.EPB!J7","v":60270},{"$f":"DRE.EPB!K7","v":60445},{"$f":"DRE.EPB!L7","v":73761},{"$f":"DRE.EPB!M7","v":256486},{"$f":"DRE.EPB!N7","v":74716},{"$f":"DRE.EPB!O7","v":74571},{"$f":"DRE.EPB!P7","v":70638},{"$f":"DRE.EPB!Q7","v":76697},{"$f":"DRE.EPB!R7","v":296622},{"$f":"DRE.EPB!S7","v":74148},{"$f":"DRE.EPB!T7","v":70108},{"$f":"DRE.EPB!U7","v":62853},{"$f":"DRE.EPB!V7","v":60705},{"$f":"DRE.EPB!W7","v":267814},{"$f":"DRE.EPB!X7","v":74694},{"$f":"DRE.EPB!Y7","v":71157},{"$f":"DRE.EPB!Z7","v":66721},{"$f":"DRE.EPB!AA7","v":83215},{"$f":"DRE.EPB!AB7","v":295787},{"$f":"DRE.EPB!AC7","v":101062},{"$f":"DRE.EPB!AD7","v":110238},{"$f":"DRE.EPB!AE7","v":102040},{"$f":"DRE.EPB!AF7","v":112615},{"$f":"DRE.EPB!AG7","v":425955},{"$f":"DRE.EPB!AH7","v":111890},{"$f":"DRE.EPB!AI7","v":98338},{"$f":"DRE.EPB!AJ7","v":95516},{"$f":"DRE.EPB!AK7","v":105516},{"$f":"DRE.EPB!AL7","v":411260},{"$f":"DRE.EPB!AM7","v":110578.55003},{"$f":"DRE.EPB!AN7","v":107213},{"$f":"DRE.EPB!AO7","v":102050},{"$f":"DRE.EPB!AP7","v":128056},{"$f":"DRE.EPB!AQ7","v":447897.55002999998},{"$f":"DRE.EPB!AR7","v":120920},{"$f":"DRE.EPB!AS7","v":118444},{"$f":"DRE.EPB!AT7","v":125881},{"$f":"DRE.EPB!AU7","v":149376},{"$f":"DRE.EPB!AV7","v":514621},{"$f":"DRE.EPB!AW7","v":144936},{"$f":"DRE.EPB!AX7","v":143796},{"$f":"DRE.EPB!AY7","v":135965},{"$f":"DRE.EPB!AZ7","v":140969},{"$f":"DRE.EPB!BA7","v":565666},{"$f":"DRE.EPB!BB7","v":138637},{"$f":"DRE.EPB!BC7","v":101897},{"$f":"DRE.EPB!BD7","v":102868},{"$f":"DRE.EPB!BE7","v":127252},{"$f":"DRE.EPB!BF7","v":470654},{"$f":"DRE.EPB!BG7","v":123149},{"$f":"DRE.EPB!BH7","v":122688},{"$f":"DRE.EPB!BI7","v":136867},{"$f":"DRE.EPB!BJ7","v":169398},{"$f":"DRE.EPB!BK7","v":552102},{"$f":"DRE.EPB!BL7","v":166160},{"$f":"DRE.EPB!BM7","v":141956},{"$f":"DRE.EPB!BN7","v":111280},{"$f":"DRE.EPB!BO7","v":122413},{"$f":"DRE.EPB!BP7","v":541809},{"$f":"DRE.EPB!BQ7","v":125798},{"$f":"DRE.EPB!BR7","v":146578},{"$f":"DRE.EPB!BS7","v":131005},{"$f":"DRE.EPB!BT7","v":147532},{"$f":"DRE.EPB!BU7","v":550913},{"$f":"DRE.EPB!BV7","v":159581},{"$f":"DRE.EPB!BW7","v":159815},{"$f":"DRE.EPB!BX7","v":142202},{"$f":"DRE.EPB!BY7","v":156884},{"$f":"DRE.EPB!CA7","v":146877}]
[null,"Rural",{"$f":"DRE.EPB!C8","v":37477},{"$f":"DRE.EPB!D8","v":9522},{"$f":"DRE.EPB!E8","v":9209},{"$f":"DRE.EPB!F8","v":10036},{"$f":"DRE.EPB!G8","v":12836},{"$f":"DRE.EPB!H8","v":41603},{"$f":"DRE.EPB!I8","v":10101},{"$f":"DRE.EPB!J8","v":8812},{"$f":"DRE.EPB!K8","v":9669},{"$f":"DRE.EPB!L8","v":13789},{"$f":"DRE.EPB!M8","v":42371},{"$f":"DRE.EPB!N8","v":13163},{"$f":"DRE.EPB!O8","v":13817},{"$f":"DRE.EPB!P8","v":13264},{"$f":"DRE.EPB!Q8","v":15231},{"$f":"DRE.EPB!R8","v":55475},{"$f":"DRE.EPB!S8","v":22626},{"$f":"DRE.EPB!T8","v":17083},{"$f":"DRE.EPB!U8","v":16102},{"$f":"DRE.EPB!V8","v":21125},{"$f":"DRE.EPB!W8","v":76936},{"$f":"DRE.EPB!X8","v":20847},{"$f":"DRE.EPB!Y8","v":17826},{"$f":"DRE.EPB!Z8","v":16823},{"$f":"DRE.EPB!AA8","v":-2829},{"$f":"DRE.EPB!AB8","v":52667},{"$f":"DRE.EPB!AC8","v":18960},{"$f":"DRE.EPB!AD8","v":19912},{"$f":"DRE.EPB!AE8","v":19444},{"$f":"DRE.EPB!AF8","v":26778},{"$f":"DRE.EPB!AG8","v":85094},{"$f":"DRE.EPB!AH8","v":22742},{"$f":"DRE.EPB!AI8","v":19143},{"$f":"DRE.EPB!AJ8","v":21705},{"$f":"DRE.EPB!AK8","v":26164},{"$f":"DRE.EPB!AL8","v":89754},{"$f":"DRE.EPB!AM8","v":23898.700100000002},{"$f":"DRE.EPB!AN8","v":21794},{"$f":"DRE.EPB!AO8","v":22806},{"$f":"DRE.EPB!AP8","v":32798},{"$f":"DRE.EPB!AQ8","v":101296.7001},{"$f":"DRE.EPB!AR8","v":27819},{"$f":"DRE.EPB!AS8","v":24543},{"$f":"DRE.EPB!AT8","v":31305},{"$f":"DRE.EPB!AU8","v":39641},{"$f":"DRE.EPB!AV8","v":123308},{"$f":"DRE.EPB!AW8","v":33804},{"$f":"DRE.EPB!AX8","v":30182},{"$f":"DRE.EPB!AY8","v":32668},{"$f":"DRE.EPB!AZ8","v":41681},{"$f":"DRE.EPB!BA8","v":138335},{"$f":"DRE.EPB!BB8","v":38377},{"$f":"DRE.EPB!BC8","v":32236},{"$f":"DRE.EPB!BD8","v":33924},{"$f":"DRE.EPB!BE8","v":48490},{"$f":"DRE.EPB!BF8","v":153027},{"$f":"DRE.EPB!BG8","v":44215},{"$f":"DRE.EPB!BH8","v":39316},{"$f":"DRE.EPB!BI8","v":48386},{"$f":"DRE.EPB!BJ8","v":65144},{"$f":"DRE.EPB!BK8","v":197061},{"$f":"DRE.EPB!BL8","v":49366},{"$f":"DRE.EPB!BM8","v":36528},{"$f":"DRE.EPB!BN8","v":32962},{"$f":"DRE.EPB!BO8","v":44193},{"$f":"DRE.EPB!BP8","v":163049},{"$f":"DRE.EPB!BQ8","v":42048},{"$f":"DRE.EPB!BR8","v":38658},{"$f":"DRE.EPB!BS8","v":39089},{"$f":"DRE.EPB!BT8","v":52480},{"$f":"DRE.EPB!BU8","v":172275},{"$f":"DRE.EPB!BV8","v":46361},{"$f":"DRE.EPB!BW8","v":39360},{"$f":"DRE.EPB!BX8","v":42094},{"$f":"DRE.EPB!BY8","v":57481},{"$f":"DRE.EPB!CA8","v":45167}]
[null,"Other sectors",{"$f":"DRE.EPB!C9","v":182112},{"$f":"DRE.EPB!D9","v":43826},{"$f":"DRE.EPB!E9","v":47298},{"$f":"DRE.EPB!F9","v":46429},{"$f":"DRE.EPB!G9","v":50713},{"$f":"DRE.EPB!H9","v":188266},{"$f":"DRE.EPB!I9","v":48697},{"$f":"DRE.EPB!J9","v":49366},{"$f":"DRE.EPB!K9","v":50096},{"$f":"DRE.EPB!L9","v":56574},{"$f":"DRE.EPB!M9","v":204733},{"$f":"DRE.EPB!N9","v":51045},{"$f":"DRE.EPB!O9","v":53732},{"$f":"DRE.EPB!P9","v":52898},{"$f":"DRE.EPB!Q9","v":56490},{"$f":"DRE.EPB!R9","v":214165},{"$f":"DRE.EPB!S9","v":51370},{"$f":"DRE.EPB!T9","v":49435},{"$f":"DRE.EPB!U9","v":45985},{"$f":"DRE.EPB!V9","v":45031},{"$f":"DRE.EPB!W9","v":191821},{"$f":"DRE.EPB!X9","v":48385},{"$f":"DRE.EPB!Y9","v":47239},{"$f":"DRE.EPB!Z9","v":47865},{"$f":"DRE.EPB!AA9","v":56047},{"$f":"DRE.EPB!AB9","v":199536},{"$f":"DRE.EPB!AC9","v":64635},{"$f":"DRE.EPB!AD9","v":74352},{"$f":"DRE.EPB!AE9","v":76640},{"$f":"DRE.EPB!AF9","v":80331},{"$f":"DRE.EPB!AG9","v":295958},{"$f":"DRE.EPB!AH9","v":74634.899999999994},{"$f":"DRE.EPB!AI9","v":65463.9},{"$f":"DRE.EPB!AJ9","v":63593.9},{"$f":"DRE.EPB!AK9","v":70156.899999999994},{"$f":"DRE.EPB!AL9","v":273849.90000000002},{"$f":"DRE.EPB!AM9","v":74309.899999999994},{"$f":"DRE.EPB!AN9","v":73545},{"$f":"DRE.EPB!AO9","v":74181.899999999994},{"$f":"DRE.EPB!AP9","v":92655.9},{"$f":"DRE.EPB!AQ9","v":314693},{"$f":"DRE.EPB!AR9","v":85308},{"$f":"DRE.EPB!AS9","v":84956},{"$f":"DRE.EPB!AT9","v":97620},{"$f":"DRE.EPB!AU9","v":109036},{"$f":"DRE.EPB!AV9","v":376920},{"$f":"DRE.EPB!AW9","v":99613},{"$f":"DRE.EPB!AX9","v":106821},{"$f":"DRE.EPB!AY9","v":104125},{"$f":"DRE.EPB!AZ9","v":108063},{"$f":"DRE.EPB!BA9","v":418622},{"$f":"DRE.EPB!BB9","v":98784},{"$f":"DRE.EPB!BC9","v":84077},{"$f":"DRE.EPB!BD9","v":92011},{"$f":"DRE.EPB!BE9","v":96987},{"$f":"DRE.EPB!BF9","v":371859},{"$f":"DRE.EPB!BG9","v":94756},{"$f":"DRE.EPB!BH9","v":96270},{"$f":"DRE.EPB!BI9","v":112101},{"$f":"DRE.EPB!BJ9","v":137421},{"$f":"DRE.EPB!BK9","v":440548},{"$f":"DRE.EPB!BL9","v":131414},{"$f":"DRE.EPB!BM9","v":110076},{"$f":"DRE.EPB!BN9","v":95629},{"$f":"DRE.EPB!BO9","v":106400},{"$f":"DRE.EPB!BP9","v":443519},{"$f":"DRE.EPB!BQ9","v":99139},{"$f":"DRE.EPB!BR9","v":108086},{"$f":"DRE.EPB!BS9","v":93788},{"$f":"DRE.EPB!BT9","v":101475},{"$f":"DRE.EPB!BU9","v":402488},{"$f":"DRE.EPB!BV9","v":101030},{"$f":"DRE.EPB!BW9","v":105712},{"$f":"DRE.EPB!BX9","v":102863},{"$f":"DRE.EPB!BY9","v":115930},{"$f":"DRE.EPB!CA9","v":103960}]
[null,"Electricity sales to distributors",{"$f":"DRE.EPB!C10","v":1418},{"$f":"DRE.EPB!D10","v":1474},{"$f":"DRE.EPB!E10","v":-1381},{"$f":"DRE.EPB!F10","v":1325},{"$f":"DRE.EPB!G10","v":-1085},{"$f":"DRE.EPB!H10","v":333},{"$f":"DRE.EPB!I10","v":732},{"$f":"DRE.EPB!J10","v":336},{"$f":"DRE.EPB!K10","v":437},{"$f":"DRE.EPB!L10","v":4},{"$f":"DRE.EPB!M10","v":1509},{"$f":"DRE.EPB!N10","v":18},{"$f":"DRE.EPB!O10","v":1},{"$f":"DRE.EPB!P10","v":1999},{"$f":"DRE.EPB!Q10","v":41339},{"$f":"DRE.EPB!R10","v":43357},{"$f":"DRE.EPB!S10","v":-5472},{"$f":"DRE.EPB!T10","v":1957},{"$f":"DRE.EPB!U10","v":7777},{"$f":"DRE.EPB!V10","v":6839},{"$f":"DRE.EPB!W10","v":11101},{"$f":"DRE.EPB!X10","v":1893},{"$f":"DRE.EPB!Y10","v":10133},{"$f":"DRE.EPB!Z10","v":-6663},{"$f":"DRE.EPB!AA10","v":1288},{"$f":"DRE.EPB!AB10","v":6651},{"$f":"DRE.EPB!AC10","v":1273},{"$f":"DRE.EPB!AD10","v":1306},{"$f":"DRE.EPB!AE10","v":28692},{"$f":"DRE.EPB!AF10","v":9382},{"$f":"DRE.EPB!AG10","v":40653},{"$f":"DRE.EPB!AH10","v":6025},{"$f":"DRE.EPB!AI10","v":50187},{"$f":"DRE.EPB!AJ10","v":45849},{"$f":"DRE.EPB!AK10","v":26575},{"$f":"DRE.EPB!AL10","v":128636},{"$f":"DRE.EPB!AM10","v":29820.57732},{"$f":"DRE.EPB!AN10","v":-12893},{"$f":"DRE.EPB!AO10","v":35150},{"$f":"DRE.EPB!AP10","v":-20361},{"$f":"DRE.EPB!AQ10","v":31716.577319999997},{"$f":"DRE.EPB!AR10","v":62820},{"$f":"DRE.EPB!AS10","v":47480},{"$f":"DRE.EPB!AT10","v":30145},{"$f":"DRE.EPB!AU10","v":5707},{"$f":"DRE.EPB!AV10","v":146152},{"$f":"DRE.EPB!AW10","v":84960},{"$f":"DRE.EPB!AX10","v":42585},{"$f":"DRE.EPB!AY10","v":20683},{"$f":"DRE.EPB!AZ10","v":1554},{"$f":"DRE.EPB!BA10","v":149782},{"$f":"DRE.EPB!BB10","v":7570},{"$f":"DRE.EPB!BC10","v":20091},{"$f":"DRE.EPB!BD10","v":21628},{"$f":"DRE.EPB!BE10","v":122838},{"$f":"DRE.EPB!BF10","v":172127},{"$f":"DRE.EPB!BG10","v":-403},{"$f":"DRE.EPB!BH10","v":16182},{"$f":"DRE.EPB!BI10","v":151300},{"$f":"DRE.EPB!BJ10","v":34546},{"$f":"DRE.EPB!BK10","v":201625},{"$f":"DRE.EPB!BL10","v":6868},{"$f":"DRE.EPB!BM10","v":5641},{"$f":"DRE.EPB!BN10","v":9386},{"$f":"DRE.EPB!BO10","v":6287},{"$f":"DRE.EPB!BP10","v":28182},{"$f":"DRE.EPB!BQ10","v":5421},{"$f":"DRE.EPB!BR10","v":4834},{"$f":"DRE.EPB!BS10","v":6724},{"$f":"DRE.EPB!BT10","v":4078},{"$f":"DRE.EPB!BU10","v":21057},{"$f":"DRE.EPB!BV10","v":1264},{"$f":"DRE.EPB!BW10","v":1615},{"$f":"DRE.EPB!BX10","v":63949},{"$f":"DRE.EPB!BY10","v":34218},{"$f":"DRE.EPB!CA10","v":70556}]
[null,"Construction revenue",{"$f":"DRE.EPB!C11","v":122082},{"$f":"DRE.EPB!D11","v":24198},{"$f":"DRE.EPB!E11","v":20175},{"$f":"DRE.EPB!F11","v":36298},{"$f":"DRE.EPB!G11","v":25299},{"$f":"DRE.EPB!H11","v":105970},{"$f":"DRE.EPB!I11","v":27304},{"$f":"DRE.EPB!J11","v":29051},{"$f":"DRE.EPB!K11","v":30318},{"$f":"DRE.EPB!L11","v":24998},{"$f":"DRE.EPB!M11","v":111671},{"$f":"DRE.EPB!N11","v":31639},{"$f":"DRE.EPB!O11","v":30070},{"$f":"DRE.EPB!P11","v":32000},{"$f":"DRE.EPB!Q11","v":101961},{"$f":"DRE.EPB!R11","v":195670},{"$f":"DRE.EPB!S11","v":23398},{"$f":"DRE.EPB!T11","v":31063},{"$f":"DRE.EPB!U11","v":39561},{"$f":"DRE.EPB!V11","v":39683},{"$f":"DRE.EPB!W11","v":133705},{"$f":"DRE.EPB!X11","v":31365},{"$f":"DRE.EPB!Y11","v":34471},{"$f":"DRE.EPB!Z11","v":57734},{"$f":"DRE.EPB!AA11","v":44156},{"$f":"DRE.EPB!AB11","v":167726},{"$f":"DRE.EPB!AC11","v":33489},{"$f":"DRE.EPB!AD11","v":34565},{"$f":"DRE.EPB!AE11","v":26839},{"$f":"DRE.EPB!AF11","v":39266},{"$f":"DRE.EPB!AG11","v":134159},{"$f":"DRE.EPB!AH11","v":31350},{"$f":"DRE.EPB!AI11","v":36141},{"$f":"DRE.EPB!AJ11","v":36887},{"$f":"DRE.EPB!AK11","v":39985},{"$f":"DRE.EPB!AL11","v":144363},{"$f":"DRE.EPB!AM11","v":28664.422039999998},{"$f":"DRE.EPB!AN11","v":30708},{"$f":"DRE.EPB!AO11","v":31189},{"$f":"DRE.EPB!AP11","v":31969},{"$f":"DRE.EPB!AQ11","v":122530.42204},{"$f":"DRE.EPB!AR11","v":25788},{"$f":"DRE.EPB!AS11","v":35125},{"$f":"DRE.EPB!AT11","v":26084},{"$f":"DRE.EPB!AU11","v":38981},{"$f":"DRE.EPB!AV11","v":125978},{"$f":"DRE.EPB!AW11","v":28826},{"$f":"DRE.EPB!AX11","v":35159},{"$f":"DRE.EPB!AY11","v":36919},{"$f":"DRE.EPB!AZ11","v":55708},{"$f":"DRE.EPB!BA11","v":156612},{"$f":"DRE.EPB!BB11","v":38675},{"$f":"DRE.EPB!BC11","v":42035},{"$f":"DRE.EPB!BD11","v":43405},{"$f":"DRE.EPB!BE11","v":59105},{"$f":"DRE.EPB!BF11","v":183220},{"$f":"DRE.EPB!BG11","v":34848},{"$f":"DRE.EPB!BH11","v":40002},{"$f":"DRE.EPB!BI11","v":39726},{"$f":"DRE.EPB!BJ11","v":48464},{"$f":"DRE.EPB!BK11","v":163040},{"$f":"DRE.EPB!BL11","v":60463},{"$f":"DRE.EPB!BM11","v":63391},{"$f":"DRE.EPB!BN11","v":88967},{"$f":"DRE.EPB!BO11","v":65517},{"$f":"DRE.EPB!BP11","v":278338},{"$f":"DRE.EPB!BQ11","v":74660},{"$f":"DRE.EPB!BR11","v":77640},{"$f":"DRE.EPB!BS11","v":81004},{"$f":"DRE.EPB!BT11","v":99478},{"$f":"DRE.EPB!BU11","v":332782},{"$f":"DRE.EPB!BV11","v":70911},{"$f":"DRE.EPB!BW11","v":121387},{"$f":"DRE.EPB!BX11","v":122427},{"$f":"DRE.EPB!BY11","v":132219},{"$f":"DRE.EPB!CA11","v":85720}]
[null,"Net Unbilled Sales",{"$f":"DRE.EPB!C12","v":0},{"$f":"DRE.EPB!D12","v":0},{"$f":"DRE.EPB!E12","v":0},{"$f":"DRE.EPB!F12","v":0},{"$f":"DRE.EPB!G12","v":0},{"$f":"DRE.EPB!H12","v":0},{"$f":"DRE.EPB!I12","v":0},{"$f":"DRE.EPB!J12","v":0},{"$f":"DRE.EPB!K12","v":0},{"$f":"DRE.EPB!L12","v":0},{"$f":"DRE.EPB!M12","v":0},{"$f":"DRE.EPB!N12","v":0},{"$f":"DRE.EPB!O12","v":0},{"$f":"DRE.EPB!P12","v":0},{"$f":"DRE.EPB!Q12","v":0},{"$f":"DRE.EPB!R12","v":0},{"$f":"DRE.EPB!S12","v":0},{"$f":"DRE.EPB!T12","v":0},{"$f":"DRE.EPB!U12","v":0},{"$f":"DRE.EPB!V12","v":0},{"$f":"DRE.EPB!W12","v":0},{"$f":"DRE.EPB!X12","v":0},{"$f":"DRE.EPB!Y12","v":0},{"$f":"DRE.EPB!Z12","v":0},{"$f":"DRE.EPB!AA12","v":0},{"$f":"DRE.EPB!AB12","v":0},{"$f":"DRE.EPB!AC12","v":0},{"$f":"DRE.EPB!AD12","v":0},{"$f":"DRE.EPB!AE12","v":0},{"$f":"DRE.EPB!AF12","v":0},{"$f":"DRE.EPB!AG12","v":0},{"$f":"DRE.EPB!AH12","v":-5955},{"$f":"DRE.EPB!AI12","v":-4961},{"$f":"DRE.EPB!AJ12","v":-9126},{"$f":"DRE.EPB!AK12","v":14514},{"$f":"DRE.EPB!AL12","v":-5528},{"$f":"DRE.EPB!AM12","v":2293},{"$f":"DRE.EPB!AN12","v":-3732},{"$f":"DRE.EPB!AO12","v":-5268},{"$f":"DRE.EPB!AP12","v":16255},{"$f":"DRE.EPB!AQ12","v":9548},{"$f":"DRE.EPB!AR12","v":4660},{"$f":"DRE.EPB!AS12","v":-9173},{"$f":"DRE.EPB!AT12","v":8186},{"$f":"DRE.EPB!AU12","v":17308},{"$f":"DRE.EPB!AV12","v":20981},{"$f":"DRE.EPB!AW12","v":659},{"$f":"DRE.EPB!AX12","v":1381},{"$f":"DRE.EPB!AY12","v":-11644},{"$f":"DRE.EPB!AZ12","v":15884},{"$f":"DRE.EPB!BA12","v":6280},{"$f":"DRE.EPB!BB12","v":1646},{"$f":"DRE.EPB!BC12","v":-20973},{"$f":"DRE.EPB!BD12","v":8723},{"$f":"DRE.EPB!BE12","v":10666},{"$f":"DRE.EPB!BF12","v":62},{"$f":"DRE.EPB!BG12","v":18057},{"$f":"DRE.EPB!BH12","v":-151},{"$f":"DRE.EPB!BI12","v":4813},{"$f":"DRE.EPB!BJ12","v":25648},{"$f":"DRE.EPB!BK12","v":48367},{"$f":"DRE.EPB!BL12","v":2406},{"$f":"DRE.EPB!BM12","v":-22344},{"$f":"DRE.EPB!BN12","v":-5244},{"$f":"DRE.EPB!BO12","v":-1084},{"$f":"DRE.EPB!BP12","v":-26266},{"$f":"DRE.EPB!BQ12","v":-6063},{"$f":"DRE.EPB!BR12","v":-23200},{"$f":"DRE.EPB!BS12","v":17370},{"$f":"DRE.EPB!BT12","v":25456},{"$f":"DRE.EPB!BU12","v":13563},{"$f":"DRE.EPB!BV12","v":17109},{"$f":"DRE.EPB!BW12","v":-28908},{"$f":"DRE.EPB!BX12","v":2089},{"$f":"DRE.EPB!BY12","v":27441},{"$f":"DRE.EPB!CA12","v":-19594}]
[null,"Energia comercializada",{"$f":"DRE.EPB!C13","v":0},{"$f":"DRE.EPB!D13","v":0},{"$f":"DRE.EPB!E13","v":0},{"$f":"DRE.EPB!F13","v":0},{"$f":"DRE.EPB!G13","v":0},{"$f":"DRE.EPB!H13","v":0},{"$f":"DRE.EPB!I13","v":0},{"$f":"DRE.EPB!J13","v":0},{"$f":"DRE.EPB!K13","v":0},{"$f":"DRE.EPB!L13","v":0},{"$f":"DRE.EPB!M13","v":0},{"$f":"DRE.EPB!N13","v":0},{"$f":"DRE.EPB!O13","v":0},{"$f":"DRE.EPB!P13","v":0},{"$f":"DRE.EPB!Q13","v":0},{"$f":"DRE.EPB!R13","v":0},{"$f":"DRE.EPB!S13","v":0},{"$f":"DRE.EPB!T13","v":0},{"$f":"DRE.EPB!U13","v":0},{"$f":"DRE.EPB!V13","v":0},{"$f":"DRE.EPB!W13","v":0},{"$f":"DRE.EPB!X13","v":0},{"$f":"DRE.EPB!Y13","v":0},{"$f":"DRE.EPB!Z13","v":0},{"$f":"DRE.EPB!AA13","v":0},{"$f":"DRE.EPB!AB13","v":0},{"$f":"DRE.EPB!AC13","v":0},{"$f":"DRE.EPB!AD13","v":0},{"$f":"DRE.EPB!AE13","v":0},{"$f":"DRE.EPB!AF13","v":0},{"$f":"DRE.EPB!AG13","v":0},{"$f":"DRE.EPB!AH13","v":0},{"$f":"DRE.EPB!AI13","v":0},{"$f":"DRE.EPB!AJ13","v":0},{"$f":"DRE.EPB!AK13","v":0},{"$f":"DRE.EPB!AL13","v":0},{"$f":"DRE.EPB!AM13","v":0},{"$f":"DRE.EPB!AN13","v":0},{"$f":"DRE.EPB!AO13","v":0},{"$f":"DRE.EPB!AP13","v":0},{"$f":"DRE.EPB!AQ13","v":0},{"$f":"DRE.EPB!AR13","v":0},{"$f":"DRE.EPB!AS13","v":0},{"$f":"DRE.EPB!AT13","v":0},{"$f":"DRE.EPB!AU13","v":0},{"$f":"DRE.EPB!AV13","v":0},{"$f":"DRE.EPB!AW13","v":0},{"$f":"DRE.EPB!AX13","v":0},{"$f":"DRE.EPB!AY13","v":0},{"$f":"DRE.EPB!AZ13","v":0},{"$f":"DRE.EPB!BA13","v":0},{"$f":"DRE.EPB!BB13","v":0},{"$f":"DRE.EPB!BC13","v":0},{"$f":"DRE.EPB!BD13","v":0},{"$f":"DRE.EPB!BE13","v":0},{"$f":"DRE.EPB!BF13","v":0},{"$f":"DRE.EPB!BG13","v":0},{"$f":"DRE.EPB!BH13","v":0},{"$f":"DRE.EPB!BI13","v":0},{"$f":"DRE.EPB!BJ13","v":0},{"$f":"DRE.EPB!BK13","v":0},{"$f":"DRE.EPB!BL13","v":0},{"$f":"DRE.EPB!BM13","v":0},{"$f":"DRE.EPB!BN13","v":0},{"$f":"DRE.EPB!BO13","v":0},{"$f":"DRE.EPB!BP13","v":0},{"$f":"DRE.EPB!BQ13","v":0},{"$f":"DRE.EPB!BR13","v":0},{"$f":"DRE.EPB!BS13","v":0},{"$f":"DRE.EPB!BT13","v":0},{"$f":"DRE.EPB!BU13","v":0},{"$f":"DRE.EPB!BV13","v":0},{"$f":"DRE.EPB!BW13","v":0},{"$f":"DRE.EPB!BX13","v":0},{"$f":"DRE.EPB!BY13","v":0},{"$f":"DRE.EPB!CA13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.EPB!C14","v":0},{"$f":"DRE.EPB!D14","v":0},{"$f":"DRE.EPB!E14","v":0},{"$f":"DRE.EPB!F14","v":0},{"$f":"DRE.EPB!G14","v":0},{"$f":"DRE.EPB!H14","v":0},{"$f":"DRE.EPB!I14","v":0},{"$f":"DRE.EPB!J14","v":0},{"$f":"DRE.EPB!K14","v":0},{"$f":"DRE.EPB!L14","v":0},{"$f":"DRE.EPB!M14","v":0},{"$f":"DRE.EPB!N14","v":0},{"$f":"DRE.EPB!O14","v":0},{"$f":"DRE.EPB!P14","v":0},{"$f":"DRE.EPB!Q14","v":0},{"$f":"DRE.EPB!R14","v":0},{"$f":"DRE.EPB!S14","v":0},{"$f":"DRE.EPB!T14","v":0},{"$f":"DRE.EPB!U14","v":0},{"$f":"DRE.EPB!V14","v":0},{"$f":"DRE.EPB!W14","v":0},{"$f":"DRE.EPB!X14","v":0},{"$f":"DRE.EPB!Y14","v":0},{"$f":"DRE.EPB!Z14","v":0},{"$f":"DRE.EPB!AA14","v":0},{"$f":"DRE.EPB!AB14","v":0},{"$f":"DRE.EPB!AC14","v":0},{"$f":"DRE.EPB!AD14","v":0},{"$f":"DRE.EPB!AE14","v":0},{"$f":"DRE.EPB!AF14","v":0},{"$f":"DRE.EPB!AG14","v":0},{"$f":"DRE.EPB!AH14","v":10730},{"$f":"DRE.EPB!AI14","v":10157},{"$f":"DRE.EPB!AJ14","v":11615},{"$f":"DRE.EPB!AK14","v":12942},{"$f":"DRE.EPB!AL14","v":45444},{"$f":"DRE.EPB!AM14","v":14273},{"$f":"DRE.EPB!AN14","v":14009},{"$f":"DRE.EPB!AO14","v":14801},{"$f":"DRE.EPB!AP14","v":18017},{"$f":"DRE.EPB!AQ14","v":61100},{"$f":"DRE.EPB!AR14","v":18639},{"$f":"DRE.EPB!AS14","v":17969},{"$f":"DRE.EPB!AT14","v":20320},{"$f":"DRE.EPB!AU14","v":23322},{"$f":"DRE.EPB!AV14","v":80250},{"$f":"DRE.EPB!AW14","v":24135},{"$f":"DRE.EPB!AX14","v":25372},{"$f":"DRE.EPB!AY14","v":28868},{"$f":"DRE.EPB!AZ14","v":30079},{"$f":"DRE.EPB!BA14","v":108454},{"$f":"DRE.EPB!BB14","v":28876},{"$f":"DRE.EPB!BC14","v":25191},{"$f":"DRE.EPB!BD14","v":31465},{"$f":"DRE.EPB!BE14","v":33664},{"$f":"DRE.EPB!BF14","v":119196},{"$f":"DRE.EPB!BG14","v":21339},{"$f":"DRE.EPB!BH14","v":33043},{"$f":"DRE.EPB!BI14","v":34010},{"$f":"DRE.EPB!BJ14","v":38098},{"$f":"DRE.EPB!BK14","v":126490},{"$f":"DRE.EPB!BL14","v":37475},{"$f":"DRE.EPB!BM14","v":38276},{"$f":"DRE.EPB!BN14","v":36649},{"$f":"DRE.EPB!BO14","v":40606},{"$f":"DRE.EPB!BP14","v":153006},{"$f":"DRE.EPB!BQ14","v":41234},{"$f":"DRE.EPB!BR14","v":49976},{"$f":"DRE.EPB!BS14","v":51025},{"$f":"DRE.EPB!BT14","v":48351},{"$f":"DRE.EPB!BU14","v":190586},{"$f":"DRE.EPB!BV14","v":51019},{"$f":"DRE.EPB!BW14","v":55277},{"$f":"DRE.EPB!BX14","v":56308},{"$f":"DRE.EPB!BY14","v":61227},{"$f":"DRE.EPB!CA14","v":64419}]
[null,"Creation and amortization - CVA",{"$f":"DRE.EPB!C15","v":0},{"$f":"DRE.EPB!D15","v":0},{"$f":"DRE.EPB!E15","v":0},{"$f":"DRE.EPB!F15","v":0},{"$f":"DRE.EPB!G15","v":0},{"$f":"DRE.EPB!H15","v":0},{"$f":"DRE.EPB!I15","v":0},{"$f":"DRE.EPB!J15","v":0},{"$f":"DRE.EPB!K15","v":0},{"$f":"DRE.EPB!L15","v":0},{"$f":"DRE.EPB!M15","v":0},{"$f":"DRE.EPB!N15","v":0},{"$f":"DRE.EPB!O15","v":0},{"$f":"DRE.EPB!P15","v":0},{"$f":"DRE.EPB!Q15","v":0},{"$f":"DRE.EPB!R15","v":0},{"$f":"DRE.EPB!S15","v":0},{"$f":"DRE.EPB!T15","v":0},{"$f":"DRE.EPB!U15","v":0},{"$f":"DRE.EPB!V15","v":0},{"$f":"DRE.EPB!W15","v":0},{"$f":"DRE.EPB!X15","v":0},{"$f":"DRE.EPB!Y15","v":0},{"$f":"DRE.EPB!Z15","v":0},{"$f":"DRE.EPB!AA15","v":0},{"$f":"DRE.EPB!AB15","v":0},{"$f":"DRE.EPB!AC15","v":0},{"$f":"DRE.EPB!AD15","v":0},{"$f":"DRE.EPB!AE15","v":0},{"$f":"DRE.EPB!AF15","v":0},{"$f":"DRE.EPB!AG15","v":0},{"$f":"DRE.EPB!AH15","v":-34132},{"$f":"DRE.EPB!AI15","v":-10837},{"$f":"DRE.EPB!AJ15","v":36318},{"$f":"DRE.EPB!AK15","v":37560},{"$f":"DRE.EPB!AL15","v":28909},{"$f":"DRE.EPB!AM15","v":592},{"$f":"DRE.EPB!AN15","v":-4621},{"$f":"DRE.EPB!AO15","v":28726},{"$f":"DRE.EPB!AP15","v":2674},{"$f":"DRE.EPB!AQ15","v":27370},{"$f":"DRE.EPB!AR15","v":14794},{"$f":"DRE.EPB!AS15","v":36092},{"$f":"DRE.EPB!AT15","v":19305},{"$f":"DRE.EPB!AU15","v":-51690},{"$f":"DRE.EPB!AV15","v":18501},{"$f":"DRE.EPB!AW15","v":-22976},{"$f":"DRE.EPB!AX15","v":-6915},{"$f":"DRE.EPB!AY15","v":-1406},{"$f":"DRE.EPB!AZ15","v":-7708},{"$f":"DRE.EPB!BA15","v":-39005},{"$f":"DRE.EPB!BB15","v":-13793},{"$f":"DRE.EPB!BC15","v":-14139},{"$f":"DRE.EPB!BD15","v":10520},{"$f":"DRE.EPB!BE15","v":48259},{"$f":"DRE.EPB!BF15","v":30847},{"$f":"DRE.EPB!BG15","v":43941},{"$f":"DRE.EPB!BH15","v":37546},{"$f":"DRE.EPB!BI15","v":3818},{"$f":"DRE.EPB!BJ15","v":69838},{"$f":"DRE.EPB!BK15","v":155143},{"$f":"DRE.EPB!BL15","v":-80916},{"$f":"DRE.EPB!BM15","v":-64345},{"$f":"DRE.EPB!BN15","v":48169},{"$f":"DRE.EPB!BO15","v":17232},{"$f":"DRE.EPB!BP15","v":-79860},{"$f":"DRE.EPB!BQ15","v":13457},{"$f":"DRE.EPB!BR15","v":26062},{"$f":"DRE.EPB!BS15","v":19882},{"$f":"DRE.EPB!BT15","v":38588},{"$f":"DRE.EPB!BU15","v":97989},{"$f":"DRE.EPB!BV15","v":-2985},{"$f":"DRE.EPB!BW15","v":28757},{"$f":"DRE.EPB!BX15","v":138120},{"$f":"DRE.EPB!BY15","v":22667},{"$f":"DRE.EPB!CA15","v":48794}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.EPB!C16","v":0},{"$f":"DRE.EPB!D16","v":0},{"$f":"DRE.EPB!E16","v":0},{"$f":"DRE.EPB!F16","v":0},{"$f":"DRE.EPB!G16","v":0},{"$f":"DRE.EPB!H16","v":0},{"$f":"DRE.EPB!I16","v":0},{"$f":"DRE.EPB!J16","v":0},{"$f":"DRE.EPB!K16","v":0},{"$f":"DRE.EPB!L16","v":0},{"$f":"DRE.EPB!M16","v":0},{"$f":"DRE.EPB!N16","v":0},{"$f":"DRE.EPB!O16","v":0},{"$f":"DRE.EPB!P16","v":0},{"$f":"DRE.EPB!Q16","v":0},{"$f":"DRE.EPB!R16","v":0},{"$f":"DRE.EPB!S16","v":0},{"$f":"DRE.EPB!T16","v":0},{"$f":"DRE.EPB!U16","v":0},{"$f":"DRE.EPB!V16","v":0},{"$f":"DRE.EPB!W16","v":0},{"$f":"DRE.EPB!X16","v":0},{"$f":"DRE.EPB!Y16","v":0},{"$f":"DRE.EPB!Z16","v":0},{"$f":"DRE.EPB!AA16","v":0},{"$f":"DRE.EPB!AB16","v":0},{"$f":"DRE.EPB!AC16","v":0},{"$f":"DRE.EPB!AD16","v":0},{"$f":"DRE.EPB!AE16","v":0},{"$f":"DRE.EPB!AF16","v":0},{"$f":"DRE.EPB!AG16","v":0},{"$f":"DRE.EPB!AH16","v":29713},{"$f":"DRE.EPB!AI16","v":29593},{"$f":"DRE.EPB!AJ16","v":31396},{"$f":"DRE.EPB!AK16","v":38724},{"$f":"DRE.EPB!AL16","v":129426},{"$f":"DRE.EPB!AM16","v":32578},{"$f":"DRE.EPB!AN16","v":31701},{"$f":"DRE.EPB!AO16","v":33505},{"$f":"DRE.EPB!AP16","v":42529},{"$f":"DRE.EPB!AQ16","v":140313},{"$f":"DRE.EPB!AR16","v":42874},{"$f":"DRE.EPB!AS16","v":38568},{"$f":"DRE.EPB!AT16","v":43850},{"$f":"DRE.EPB!AU16","v":52286},{"$f":"DRE.EPB!AV16","v":177578},{"$f":"DRE.EPB!AW16","v":46348},{"$f":"DRE.EPB!AX16","v":44131},{"$f":"DRE.EPB!AY16","v":46345},{"$f":"DRE.EPB!AZ16","v":48253},{"$f":"DRE.EPB!BA16","v":185077},{"$f":"DRE.EPB!BB16","v":50175},{"$f":"DRE.EPB!BC16","v":86205},{"$f":"DRE.EPB!BD16","v":45064},{"$f":"DRE.EPB!BE16","v":55405},{"$f":"DRE.EPB!BF16","v":236849},{"$f":"DRE.EPB!BG16","v":51380},{"$f":"DRE.EPB!BH16","v":48606},{"$f":"DRE.EPB!BI16","v":54294},{"$f":"DRE.EPB!BJ16","v":58192},{"$f":"DRE.EPB!BK16","v":212472},{"$f":"DRE.EPB!BL16","v":54495},{"$f":"DRE.EPB!BM16","v":50793},{"$f":"DRE.EPB!BN16","v":50643},{"$f":"DRE.EPB!BO16","v":58422},{"$f":"DRE.EPB!BP16","v":214353},{"$f":"DRE.EPB!BQ16","v":58488},{"$f":"DRE.EPB!BR16","v":61866},{"$f":"DRE.EPB!BS16","v":65762},{"$f":"DRE.EPB!BT16","v":72773},{"$f":"DRE.EPB!BU16","v":258889},{"$f":"DRE.EPB!BV16","v":72038},{"$f":"DRE.EPB!BW16","v":69740},{"$f":"DRE.EPB!BX16","v":71581},{"$f":"DRE.EPB!BY16","v":88653},{"$f":"DRE.EPB!CA16","v":83728}]
[null,"Concession financial asset",{"$f":"DRE.EPB!C17","v":0},{"$f":"DRE.EPB!D17","v":0},{"$f":"DRE.EPB!E17","v":0},{"$f":"DRE.EPB!F17","v":0},{"$f":"DRE.EPB!G17","v":0},{"$f":"DRE.EPB!H17","v":0},{"$f":"DRE.EPB!I17","v":0},{"$f":"DRE.EPB!J17","v":0},{"$f":"DRE.EPB!K17","v":0},{"$f":"DRE.EPB!L17","v":0},{"$f":"DRE.EPB!M17","v":0},{"$f":"DRE.EPB!N17","v":0},{"$f":"DRE.EPB!O17","v":0},{"$f":"DRE.EPB!P17","v":0},{"$f":"DRE.EPB!Q17","v":0},{"$f":"DRE.EPB!R17","v":0},{"$f":"DRE.EPB!S17","v":0},{"$f":"DRE.EPB!T17","v":0},{"$f":"DRE.EPB!U17","v":0},{"$f":"DRE.EPB!V17","v":0},{"$f":"DRE.EPB!W17","v":0},{"$f":"DRE.EPB!X17","v":0},{"$f":"DRE.EPB!Y17","v":0},{"$f":"DRE.EPB!Z17","v":0},{"$f":"DRE.EPB!AA17","v":0},{"$f":"DRE.EPB!AB17","v":0},{"$f":"DRE.EPB!AC17","v":0},{"$f":"DRE.EPB!AD17","v":0},{"$f":"DRE.EPB!AE17","v":0},{"$f":"DRE.EPB!AF17","v":0},{"$f":"DRE.EPB!AG17","v":0},{"$f":"DRE.EPB!AH17","v":9286},{"$f":"DRE.EPB!AI17","v":3898},{"$f":"DRE.EPB!AJ17","v":2425},{"$f":"DRE.EPB!AK17","v":1692},{"$f":"DRE.EPB!AL17","v":17300},{"$f":"DRE.EPB!AM17","v":-2659},{"$f":"DRE.EPB!AN17","v":474},{"$f":"DRE.EPB!AO17","v":1236},{"$f":"DRE.EPB!AP17","v":20900},{"$f":"DRE.EPB!AQ17","v":19951},{"$f":"DRE.EPB!AR17","v":3247},{"$f":"DRE.EPB!AS17","v":8632},{"$f":"DRE.EPB!AT17","v":3905},{"$f":"DRE.EPB!AU17","v":2181},{"$f":"DRE.EPB!AV17","v":17965},{"$f":"DRE.EPB!AW17","v":6910},{"$f":"DRE.EPB!AX17","v":4451},{"$f":"DRE.EPB!AY17","v":2388},{"$f":"DRE.EPB!AZ17","v":10547},{"$f":"DRE.EPB!BA17","v":24296},{"$f":"DRE.EPB!BB17","v":3637},{"$f":"DRE.EPB!BC17","v":-2173},{"$f":"DRE.EPB!BD17","v":5773},{"$f":"DRE.EPB!BE17","v":19211},{"$f":"DRE.EPB!BF17","v":26448},{"$f":"DRE.EPB!BG17","v":15324},{"$f":"DRE.EPB!BH17","v":11792},{"$f":"DRE.EPB!BI17","v":27848},{"$f":"DRE.EPB!BJ17","v":25358},{"$f":"DRE.EPB!BK17","v":80322},{"$f":"DRE.EPB!BL17","v":24491},{"$f":"DRE.EPB!BM17","v":28984},{"$f":"DRE.EPB!BN17","v":-13763},{"$f":"DRE.EPB!BO17","v":16819},{"$f":"DRE.EPB!BP17","v":56531},{"$f":"DRE.EPB!BQ17","v":24291},{"$f":"DRE.EPB!BR17","v":6820},{"$f":"DRE.EPB!BS17","v":10714},{"$f":"DRE.EPB!BT17","v":14024},{"$f":"DRE.EPB!BU17","v":55849},{"$f":"DRE.EPB!BV17","v":22375},{"$f":"DRE.EPB!BW17","v":18153},{"$f":"DRE.EPB!BX17","v":13079},{"$f":"DRE.EPB!BY17","v":24002},{"$f":"DRE.EPB!CA17","v":38556}]
[]
[null,"Other revenues",{"$f":"DRE.EPB!C18","v":41901},{"$f":"DRE.EPB!D18","v":12512},{"$f":"DRE.EPB!E18","v":16399},{"$f":"DRE.EPB!F18","v":6883},{"$f":"DRE.EPB!G18","v":20029},{"$f":"DRE.EPB!H18","v":55823},{"$f":"DRE.EPB!I18","v":16159},{"$f":"DRE.EPB!J18","v":13292},{"$f":"DRE.EPB!K18","v":15149},{"$f":"DRE.EPB!L18","v":27948},{"$f":"DRE.EPB!M18","v":72548},{"$f":"DRE.EPB!N18","v":10512},{"$f":"DRE.EPB!O18","v":18288},{"$f":"DRE.EPB!P18","v":17214},{"$f":"DRE.EPB!Q18","v":37709},{"$f":"DRE.EPB!R18","v":83723},{"$f":"DRE.EPB!S18","v":7196},{"$f":"DRE.EPB!T18","v":16840},{"$f":"DRE.EPB!U18","v":14534},{"$f":"DRE.EPB!V18","v":31727},{"$f":"DRE.EPB!W18","v":70297},{"$f":"DRE.EPB!X18","v":2400},{"$f":"DRE.EPB!Y18","v":12809},{"$f":"DRE.EPB!Z18","v":14707},{"$f":"DRE.EPB!AA18","v":236470},{"$f":"DRE.EPB!AB18","v":266386},{"$f":"DRE.EPB!AC18","v":22103},{"$f":"DRE.EPB!AD18","v":32825},{"$f":"DRE.EPB!AE18","v":46591},{"$f":"DRE.EPB!AF18","v":26506},{"$f":"DRE.EPB!AG18","v":128025},{"$f":"DRE.EPB!AH18","v":2920},{"$f":"DRE.EPB!AI18","v":947.1},{"$f":"DRE.EPB!AJ18","v":1944},{"$f":"DRE.EPB!AK18","v":1720},{"$f":"DRE.EPB!AL18","v":7531.1},{"$f":"DRE.EPB!AM18","v":1716},{"$f":"DRE.EPB!AN18","v":3799.1},{"$f":"DRE.EPB!AO18","v":2227},{"$f":"DRE.EPB!AP18","v":-155},{"$f":"DRE.EPB!AQ18","v":7588.1},{"$f":"DRE.EPB!AR18","v":2643},{"$f":"DRE.EPB!AS18","v":4828},{"$f":"DRE.EPB!AT18","v":2357},{"$f":"DRE.EPB!AU18","v":2905},{"$f":"DRE.EPB!AV18","v":12733},{"$f":"DRE.EPB!AW18","v":-1093},{"$f":"DRE.EPB!AX18","v":647},{"$f":"DRE.EPB!AY18","v":2007},{"$f":"DRE.EPB!AZ18","v":1311},{"$f":"DRE.EPB!BA18","v":2872},{"$f":"DRE.EPB!BB18","v":2934},{"$f":"DRE.EPB!BC18","v":1716},{"$f":"DRE.EPB!BD18","v":1688},{"$f":"DRE.EPB!BE18","v":3350},{"$f":"DRE.EPB!BF18","v":9688},{"$f":"DRE.EPB!BG18","v":2931},{"$f":"DRE.EPB!BH18","v":4406},{"$f":"DRE.EPB!BI18","v":14857},{"$f":"DRE.EPB!BJ18","v":6735},{"$f":"DRE.EPB!BK18","v":28929},{"$f":"DRE.EPB!BL18","v":5784},{"$f":"DRE.EPB!BM18","v":5886},{"$f":"DRE.EPB!BN18","v":7032},{"$f":"DRE.EPB!BO18","v":7635},{"$f":"DRE.EPB!BP18","v":26337},{"$f":"DRE.EPB!BQ18","v":6606},{"$f":"DRE.EPB!BR18","v":6772},{"$f":"DRE.EPB!BS18","v":7335},{"$f":"DRE.EPB!BT18","v":6763},{"$f":"DRE.EPB!BU18","v":27476},{"$f":"DRE.EPB!BV18","v":6880},{"$f":"DRE.EPB!BW18","v":5591},{"$f":"DRE.EPB!BX18","v":7018},{"$f":"DRE.EPB!BY18","v":6907},{"$f":"DRE.EPB!CA18","v":5617}]
[null,"Gross Revenue",{"$f":"DRE.EPB!C19","v":1231173},{"$f":"DRE.EPB!D19","v":306121},{"$f":"DRE.EPB!E19","v":315611},{"$f":"DRE.EPB!F19","v":314572},{"$f":"DRE.EPB!G19","v":351048},{"$f":"DRE.EPB!H19","v":1287352},{"$f":"DRE.EPB!I19","v":345319},{"$f":"DRE.EPB!J19","v":336494},{"$f":"DRE.EPB!K19","v":338240},{"$f":"DRE.EPB!L19","v":398156},{"$f":"DRE.EPB!M19","v":1418209},{"$f":"DRE.EPB!N19","v":390887},{"$f":"DRE.EPB!O19","v":402263},{"$f":"DRE.EPB!P19","v":392575},{"$f":"DRE.EPB!Q19","v":545366},{"$f":"DRE.EPB!R19","v":1731091},{"$f":"DRE.EPB!S19","v":385925},{"$f":"DRE.EPB!T19","v":386145},{"$f":"DRE.EPB!U19","v":368254},{"$f":"DRE.EPB!V19","v":385592},{"$f":"DRE.EPB!W19","v":1525916},{"$f":"DRE.EPB!X19","v":399762},{"$f":"DRE.EPB!Y19","v":401136},{"$f":"DRE.EPB!Z19","v":398232},{"$f":"DRE.EPB!AA19","v":598007},{"$f":"DRE.EPB!AB19","v":1797137},{"$f":"DRE.EPB!AC19","v":518214},{"$f":"DRE.EPB!AD19","v":574862},{"$f":"DRE.EPB!AE19","v":580120},{"$f":"DRE.EPB!AF19","v":600837},{"$f":"DRE.EPB!AG19","v":2274033},{"$f":"DRE.EPB!AH19","v":575337.9},{"$f":"DRE.EPB!AI19","v":574985},{"$f":"DRE.EPB!AJ19","v":603127.9},{"$f":"DRE.EPB!AK19","v":662100.9},{"$f":"DRE.EPB!AL19","v":2415551},{"$f":"SUM(AM5:AM19)","v":620608.68271000008},557362.1,617456.9,713829.9,2509257.8827100005,748423,733019,752777,786917,3021136,846564,814182,749657,{"$f":"SUM(AZ5:AZ19)","v":823306},3233709,791437,691711,737630,1032949,{"$f":"SUM(BF5:BF19)","v":3253727},859500,853615,1053146,1194065,3960326,{"$f":"SUM(BL5:BL19)","v":965991},823723,798916,863079,3451709,891670,963339,929586,{"$f":"SUM(BT5:BT19)","v":1092551},{"$f":"SUM(BU5:BU19)","v":3877146},{"$f":"SUM(BV5:BV19)","v":1090384},1114573,{"$f":"SUM(BX5:BX19)","v":1237451},{"$f":"SUM(BY5:BY19)","v":1280757},{"$f":"SUM(BZ5:BZ19)","v":1229718}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.EPB!C20","v":-102484},{"$f":"DRE.EPB!D20","v":-26090},{"$f":"DRE.EPB!E20","v":-27339},{"$f":"DRE.EPB!F20","v":-25753},{"$f":"DRE.EPB!G20","v":-30143},{"$f":"DRE.EPB!H20","v":-109325},{"$f":"DRE.EPB!I20","v":-29436},{"$f":"DRE.EPB!J20","v":-28355},{"$f":"DRE.EPB!K20","v":-29339},{"$f":"DRE.EPB!L20","v":-33775},{"$f":"DRE.EPB!M20","v":-120905},{"$f":"DRE.EPB!N20","v":-33457},{"$f":"DRE.EPB!O20","v":-34464},{"$f":"DRE.EPB!P20","v":-33279},{"$f":"DRE.EPB!Q20","v":-38742},{"$f":"DRE.EPB!R20","v":-139942},{"$f":"DRE.EPB!S20","v":-34049},{"$f":"DRE.EPB!T20","v":-32778},{"$f":"DRE.EPB!U20","v":-32119},{"$f":"DRE.EPB!V20","v":-29769},{"$f":"DRE.EPB!W20","v":-128715},{"$f":"DRE.EPB!X20","v":-34125},{"$f":"DRE.EPB!Y20","v":-33503},{"$f":"DRE.EPB!Z20","v":-32011},{"$f":"DRE.EPB!AA20","v":-51856},{"$f":"DRE.EPB!AB20","v":-151495},{"$f":"DRE.EPB!AC20","v":-45123},{"$f":"DRE.EPB!AD20","v":-43084},{"$f":"DRE.EPB!AE20","v":-44541},{"$f":"DRE.EPB!AF20","v":-62975},{"$f":"DRE.EPB!AG20","v":-195723},{"$f":"DRE.EPB!AH20","v":-49497.076219999995},{"$f":"DRE.EPB!AI20","v":-47034.923780000005},{"$f":"DRE.EPB!AJ20","v":-49950},{"$f":"DRE.EPB!AK20","v":-55784.923780000012},{"$f":"DRE.EPB!AL20","v":-202266.92378000001},{"$f":"DRE.EPB!AM20","v":-54023},{"$f":"DRE.EPB!AN20","v":-52089},{"$f":"DRE.EPB!AO20","v":-53691},{"$f":"DRE.EPB!AP20","v":-61122},{"$f":"DRE.EPB!AQ20","v":-220925},{"$f":"DRE.EPB!AR20","v":-63744},{"$f":"DRE.EPB!AS20","v":-61855},{"$f":"DRE.EPB!AT20","v":-64411},{"$f":"DRE.EPB!AU20","v":-69152},{"$f":"DRE.EPB!AV20","v":-259162},{"$f":"DRE.EPB!AW20","v":-70559},{"$f":"DRE.EPB!AX20","v":-70281},{"$f":"DRE.EPB!AY20","v":-64965},{"$f":"DRE.EPB!AZ20","v":-70254},{"$f":"DRE.EPB!BA20","v":-276059},{"$f":"DRE.EPB!BB20","v":-69734},{"$f":"DRE.EPB!BC20","v":-60092},{"$f":"DRE.EPB!BD20","v":-64311},{"$f":"DRE.EPB!BE20","v":-78391},{"$f":"DRE.EPB!BF20","v":-272528},{"$f":"DRE.EPB!BG20","v":-61314},{"$f":"DRE.EPB!BH20","v":-60603},{"$f":"DRE.EPB!BI20","v":-72214},{"$f":"DRE.EPB!BJ20","v":-80952},{"$f":"DRE.EPB!BK20","v":-275083},{"$f":"DRE.EPB!BL20","v":-62128},{"$f":"DRE.EPB!BM20","v":-51257},{"$f":"DRE.EPB!BN20","v":-57965},{"$f":"DRE.EPB!BO20","v":-61217},{"$f":"DRE.EPB!BP20","v":-232567},{"$f":"DRE.EPB!BQ20","v":-62103},{"$f":"DRE.EPB!BR20","v":-68434},{"$f":"DRE.EPB!BS20","v":-65981},{"$f":"DRE.EPB!BT20","v":-77162},{"$f":"DRE.EPB!BU20","v":-273680},{"$f":"DRE.EPB!BV20","v":-76007},{"$f":"DRE.EPB!BW20","v":-74093},{"$f":"DRE.EPB!BX20","v":-87194},{"$f":"DRE.EPB!BY20","v":-86876},{"$f":"DRE.EPB!CA20","v":-85517}]
[null,"RGR",{"$f":"DRE.EPB!C21","v":-8549},{"$f":"DRE.EPB!D21","v":-2297},{"$f":"DRE.EPB!E21","v":-2370},{"$f":"DRE.EPB!F21","v":-2438},{"$f":"DRE.EPB!G21","v":-1555},{"$f":"DRE.EPB!H21","v":-8660},{"$f":"DRE.EPB!I21","v":-2688},{"$f":"DRE.EPB!J21","v":-2728},{"$f":"DRE.EPB!K21","v":-2797},{"$f":"DRE.EPB!L21","v":-3178},{"$f":"DRE.EPB!M21","v":-11391},{"$f":"DRE.EPB!N21","v":-3072},{"$f":"DRE.EPB!O21","v":-4290},{"$f":"DRE.EPB!P21","v":-1988},{"$f":"DRE.EPB!Q21","v":-2285},{"$f":"DRE.EPB!R21","v":-11635},{"$f":"DRE.EPB!S21","v":-1774},{"$f":"DRE.EPB!T21","v":3548},{"$f":"DRE.EPB!U21","v":0},{"$f":"DRE.EPB!V21","v":0},{"$f":"DRE.EPB!W21","v":1774},{"$f":"DRE.EPB!X21","v":0},{"$f":"DRE.EPB!Y21","v":0},{"$f":"DRE.EPB!Z21","v":0},{"$f":"DRE.EPB!AA21","v":0},{"$f":"DRE.EPB!AB21","v":0},{"$f":"DRE.EPB!AC21","v":0},{"$f":"DRE.EPB!AD21","v":0},{"$f":"DRE.EPB!AE21","v":0},{"$f":"DRE.EPB!AF21","v":0},{"$f":"DRE.EPB!AG21","v":0},{"$f":"DRE.EPB!AH21","v":0},{"$f":"DRE.EPB!AI21","v":0},{"$f":"DRE.EPB!AJ21","v":0},{"$f":"DRE.EPB!AK21","v":0},{"$f":"DRE.EPB!AL21","v":0},{"$f":"DRE.EPB!AM21","v":0},{"$f":"DRE.EPB!AN21","v":0},{"$f":"DRE.EPB!AO21","v":0},{"$f":"DRE.EPB!AP21","v":0},{"$f":"DRE.EPB!AQ21","v":0},{"$f":"DRE.EPB!AR21","v":0},{"$f":"DRE.EPB!AS21","v":0},{"$f":"DRE.EPB!AT21","v":0},{"$f":"DRE.EPB!AU21","v":0},{"$f":"DRE.EPB!AV21","v":0},{"$f":"DRE.EPB!AW21","v":0},{"$f":"DRE.EPB!AX21","v":0},{"$f":"DRE.EPB!AY21","v":0},{"$f":"DRE.EPB!AZ21","v":0},{"$f":"DRE.EPB!BA21","v":0},{"$f":"DRE.EPB!BB21","v":0},{"$f":"DRE.EPB!BC21","v":0},{"$f":"DRE.EPB!BD21","v":0},{"$f":"DRE.EPB!BE21","v":0},{"$f":"DRE.EPB!BF21","v":0},{"$f":"DRE.EPB!BG21","v":0},{"$f":"DRE.EPB!BH21","v":0},{"$f":"DRE.EPB!BI21","v":0},{"$f":"DRE.EPB!BJ21","v":0},{"$f":"DRE.EPB!BK21","v":0},{"$f":"DRE.EPB!BL21","v":0},{"$f":"DRE.EPB!BM21","v":0},{"$f":"DRE.EPB!BN21","v":0},{"$f":"DRE.EPB!BO21","v":0},{"$f":"DRE.EPB!BP21","v":0},{"$f":"DRE.EPB!BQ21","v":0},{"$f":"DRE.EPB!BR21","v":0},{"$f":"DRE.EPB!BS21","v":0},{"$f":"DRE.EPB!BT21","v":"-"},{"$f":"DRE.EPB!BU21","v":0},{"$f":"DRE.EPB!BV21","v":0},{"$f":"DRE.EPB!BW21","v":0},{"$f":"DRE.EPB!BX21","v":0},{"$f":"DRE.EPB!BY21","v":0},{"$f":"DRE.EPB!CA21","v":"-"}]
[null,"ICMS",{"$f":"DRE.EPB!C22","v":-224127},{"$f":"DRE.EPB!D22","v":-58040},{"$f":"DRE.EPB!E22","v":-61511},{"$f":"DRE.EPB!F22","v":-58312},{"$f":"DRE.EPB!G22","v":-67035},{"$f":"DRE.EPB!H22","v":-244898},{"$f":"DRE.EPB!I22","v":-66030},{"$f":"DRE.EPB!J22","v":-64385},{"$f":"DRE.EPB!K22","v":-63424},{"$f":"DRE.EPB!L22","v":-73778},{"$f":"DRE.EPB!M22","v":-267617},{"$f":"DRE.EPB!N22","v":-70825},{"$f":"DRE.EPB!O22","v":-73847},{"$f":"DRE.EPB!P22","v":-69632},{"$f":"DRE.EPB!Q22","v":-74835},{"$f":"DRE.EPB!R22","v":-289139},{"$f":"DRE.EPB!S22","v":-74415},{"$f":"DRE.EPB!T22","v":-75192},{"$f":"DRE.EPB!U22","v":-68690},{"$f":"DRE.EPB!V22","v":-69429},{"$f":"DRE.EPB!W22","v":-287726},{"$f":"DRE.EPB!X22","v":-82351},{"$f":"DRE.EPB!Y22","v":-77823},{"$f":"DRE.EPB!Z22","v":-74903},{"$f":"DRE.EPB!AA22","v":-96269},{"$f":"DRE.EPB!AB22","v":-331346},{"$f":"DRE.EPB!AC22","v":-112767},{"$f":"DRE.EPB!AD22","v":-121722},{"$f":"DRE.EPB!AE22","v":-114199},{"$f":"DRE.EPB!AF22","v":-127963},{"$f":"DRE.EPB!AG22","v":-476651},{"$f":"DRE.EPB!AH22","v":-130502.03001000002},{"$f":"DRE.EPB!AI22","v":-113777.84975000002},{"$f":"DRE.EPB!AJ22","v":-109256},{"$f":"DRE.EPB!AK22","v":-120025.96999000001},{"$f":"DRE.EPB!AL22","v":-473561.84975000005},{"$f":"DRE.EPB!AM22","v":-127592},{"$f":"DRE.EPB!AN22","v":-123634},{"$f":"DRE.EPB!AO22","v":-116502},{"$f":"DRE.EPB!AP22","v":-147823},{"$f":"DRE.EPB!AQ22","v":-515551},{"$f":"DRE.EPB!AR22","v":-142863},{"$f":"DRE.EPB!AS22","v":-137415},{"$f":"DRE.EPB!AT22","v":-145937},{"$f":"DRE.EPB!AU22","v":-171747},{"$f":"DRE.EPB!AV22","v":-597962},{"$f":"DRE.EPB!AW22","v":-169480},{"$f":"DRE.EPB!AX22","v":-166787},{"$f":"DRE.EPB!AY22","v":-155321},{"$f":"DRE.EPB!AZ22","v":-166924},{"$f":"DRE.EPB!BA22","v":-658512},{"$f":"DRE.EPB!BB22","v":-169588},{"$f":"DRE.EPB!BC22","v":-149143},{"$f":"DRE.EPB!BD22","v":-143679},{"$f":"DRE.EPB!BE22","v":-172496},{"$f":"DRE.EPB!BF22","v":-634906},{"$f":"DRE.EPB!BG22","v":-167371},{"$f":"DRE.EPB!BH22","v":-168129},{"$f":"DRE.EPB!BI22","v":-182260},{"$f":"DRE.EPB!BJ22","v":-224414},{"$f":"DRE.EPB!BK22","v":-742174},{"$f":"DRE.EPB!BL22","v":-217922},{"$f":"DRE.EPB!BM22","v":-186051},{"$f":"DRE.EPB!BN22","v":-105421},{"$f":"DRE.EPB!BO22","v":-119764},{"$f":"DRE.EPB!BP22","v":-629158},{"$f":"DRE.EPB!BQ22","v":-123353},{"$f":"DRE.EPB!BR22","v":-140210},{"$f":"DRE.EPB!BS22","v":-125387},{"$f":"DRE.EPB!BT22","v":-146437},{"$f":"DRE.EPB!BU22","v":-535387},{"$f":"DRE.EPB!BV22","v":-177893},{"$f":"DRE.EPB!BW22","v":-178008},{"$f":"DRE.EPB!BX22","v":-160802},{"$f":"DRE.EPB!BY22","v":-187022},{"$f":"DRE.EPB!CA22","v":-183713}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.EPB!C23","v":-38411},{"$f":"DRE.EPB!D23","v":-8371},{"$f":"DRE.EPB!E23","v":-9818},{"$f":"DRE.EPB!F23","v":-11267},{"$f":"DRE.EPB!G23","v":-14720},{"$f":"DRE.EPB!H23","v":-44176},{"$f":"DRE.EPB!I23","v":-13782},{"$f":"DRE.EPB!J23","v":-13674},{"$f":"DRE.EPB!K23","v":-14558},{"$f":"DRE.EPB!L23","v":-16588},{"$f":"DRE.EPB!M23","v":-58602},{"$f":"DRE.EPB!N23","v":-16662},{"$f":"DRE.EPB!O23","v":-16761},{"$f":"DRE.EPB!P23","v":-15033},{"$f":"DRE.EPB!Q23","v":-12622},{"$f":"DRE.EPB!R23","v":-61078},{"$f":"DRE.EPB!S23","v":-2441},{"$f":"DRE.EPB!T23","v":-5854},{"$f":"DRE.EPB!U23","v":-3207},{"$f":"DRE.EPB!V23","v":-4633},{"$f":"DRE.EPB!W23","v":-16135},{"$f":"DRE.EPB!X23","v":-4788},{"$f":"DRE.EPB!Y23","v":-5264},{"$f":"DRE.EPB!Z23","v":-5130},{"$f":"DRE.EPB!AA23","v":278},{"$f":"DRE.EPB!AB23","v":-14904},{"$f":"DRE.EPB!AC23","v":-16183},{"$f":"DRE.EPB!AD23","v":-13880},{"$f":"DRE.EPB!AE23","v":-48231},{"$f":"DRE.EPB!AF23","v":-32357},{"$f":"DRE.EPB!AG23","v":-110651},{"$f":"DRE.EPB!AH23","v":-39761},{"$f":"DRE.EPB!AI23","v":-39416},{"$f":"DRE.EPB!AJ23","v":-40286},{"$f":"DRE.EPB!AK23","v":-39694},{"$f":"DRE.EPB!AL23","v":-159157},{"$f":"DRE.EPB!AM23","v":-37015},{"$f":"DRE.EPB!AN23","v":-8089},{"$f":"DRE.EPB!AO23","v":-38743},{"$f":"DRE.EPB!AP23","v":-38177},{"$f":"DRE.EPB!AQ23","v":-122024},{"$f":"DRE.EPB!AR23","v":-38588},{"$f":"DRE.EPB!AS23","v":-42556},{"$f":"DRE.EPB!AT23","v":-59717},{"$f":"DRE.EPB!AU23","v":-50839},{"$f":"DRE.EPB!AV23","v":-191700},{"$f":"DRE.EPB!AW23","v":-50906},{"$f":"DRE.EPB!AX23","v":-44681},{"$f":"DRE.EPB!AY23","v":-41880},{"$f":"DRE.EPB!AZ23","v":-27566},{"$f":"DRE.EPB!BA23","v":-165033},{"$f":"DRE.EPB!BB23","v":-23387},{"$f":"DRE.EPB!BC23","v":-21462},{"$f":"DRE.EPB!BD23","v":-21412},{"$f":"DRE.EPB!BE23","v":-23377},{"$f":"DRE.EPB!BF23","v":-89638},{"$f":"DRE.EPB!BG23","v":-27917},{"$f":"DRE.EPB!BH23","v":-21715},{"$f":"DRE.EPB!BI23","v":-29207},{"$f":"DRE.EPB!BJ23","v":-63029},{"$f":"DRE.EPB!BK23","v":-141868},{"$f":"DRE.EPB!BL23","v":-49480},{"$f":"DRE.EPB!BM23","v":-47619},{"$f":"DRE.EPB!BN23","v":-47936},{"$f":"DRE.EPB!BO23","v":-48274},{"$f":"DRE.EPB!BP23","v":-193309},{"$f":"DRE.EPB!BQ23","v":-51183},{"$f":"DRE.EPB!BR23","v":-58643},{"$f":"DRE.EPB!BS23","v":-63220},{"$f":"DRE.EPB!BT23","v":-66709},{"$f":"DRE.EPB!BU23","v":-239755},{"$f":"DRE.EPB!BV23","v":-74144},{"$f":"DRE.EPB!BW23","v":-73786},{"$f":"DRE.EPB!BX23","v":-73536},{"$f":"DRE.EPB!BY23","v":-58797},{"$f":"DRE.EPB!CA23","v":-77721}]
[null,"Net Revenue",{"$f":"DRE.EPB!C24","v":857602},{"$f":"DRE.EPB!D24","v":211323},{"$f":"DRE.EPB!E24","v":214573},{"$f":"DRE.EPB!F24","v":216802},{"$f":"DRE.EPB!G24","v":237595},{"$f":"DRE.EPB!H24","v":880293},{"$f":"DRE.EPB!I24","v":233383},{"$f":"DRE.EPB!J24","v":227352},{"$f":"DRE.EPB!K24","v":228122},{"$f":"DRE.EPB!L24","v":270837},{"$f":"DRE.EPB!M24","v":959694},{"$f":"DRE.EPB!N24","v":266871},{"$f":"DRE.EPB!O24","v":272901},{"$f":"DRE.EPB!P24","v":272643},{"$f":"DRE.EPB!Q24","v":416882},{"$f":"DRE.EPB!R24","v":1229297},{"$f":"DRE.EPB!S24","v":273246},{"$f":"DRE.EPB!T24","v":275869},{"$f":"DRE.EPB!U24","v":264238},{"$f":"DRE.EPB!V24","v":281761},{"$f":"DRE.EPB!W24","v":1095114},{"$f":"DRE.EPB!X24","v":278498},{"$f":"DRE.EPB!Y24","v":284546},{"$f":"DRE.EPB!Z24","v":286188},{"$f":"DRE.EPB!AA24","v":450160},{"$f":"DRE.EPB!AB24","v":1299392},{"$f":"DRE.EPB!AC24","v":344141},{"$f":"DRE.EPB!AD24","v":396176},{"$f":"DRE.EPB!AE24","v":373149},{"$f":"DRE.EPB!AF24","v":377542},{"$f":"DRE.EPB!AG24","v":1491008},{"$f":"DRE.EPB!AH24","v":355577.89376999997},{"$f":"DRE.EPB!AI24","v":374754.22646999999},{"$f":"DRE.EPB!AJ24","v":403636},{"$f":"DRE.EPB!AK24","v":446597.10622999992},{"$f":"DRE.EPB!AL24","v":1580565.2264700001},{"$f":"DRE.EPB!AM24","v":401980.41526000004},{"$f":"DRE.EPB!AN24","v":373550},{"$f":"DRE.EPB!AO24","v":408521},{"$f":"DRE.EPB!AP24","v":466707},{"$f":"DRE.EPB!AQ24","v":1650758.4152600002},{"$f":"DRE.EPB!AR24","v":503228},{"$f":"DRE.EPB!AS24","v":491193},{"$f":"DRE.EPB!AT24","v":482712},{"$f":"DRE.EPB!AU24","v":495179},{"$f":"DRE.EPB!AV24","v":1972312},{"$f":"DRE.EPB!AW24","v":555619},{"$f":"DRE.EPB!AX24","v":532433},{"$f":"DRE.EPB!AY24","v":487491},{"$f":"DRE.EPB!AZ24","v":558562},{"$f":"DRE.EPB!BA24","v":2134105},{"$f":"DRE.EPB!BB24","v":528728},{"$f":"DRE.EPB!BC24","v":461014},{"$f":"DRE.EPB!BD24","v":508228},{"$f":"DRE.EPB!BE24","v":758685},{"$f":"DRE.EPB!BF24","v":2256655},{"$f":"DRE.EPB!BG24","v":602898},{"$f":"DRE.EPB!BH24","v":603168},{"$f":"DRE.EPB!BI24","v":769465},{"$f":"DRE.EPB!BJ24","v":825670},{"$f":"DRE.EPB!BK24","v":2801201},{"$f":"DRE.EPB!BL24","v":636461},{"$f":"DRE.EPB!BM24","v":538796},{"$f":"DRE.EPB!BN24","v":587594},{"$f":"DRE.EPB!BO24","v":633824},{"$f":"DRE.EPB!BP24","v":2396675},{"$f":"DRE.EPB!BQ24","v":655031},{"$f":"DRE.EPB!BR24","v":696052},{"$f":"DRE.EPB!BS24","v":674998},{"$f":"DRE.EPB!BT24","v":802243},{"$f":"DRE.EPB!BU24","v":2828324},{"$f":"DRE.EPB!BV24","v":762340},{"$f":"DRE.EPB!BW24","v":788686},{"$f":"DRE.EPB!BX24","v":915919},{"$f":"DRE.EPB!BY24","v":948062},{"$f":"DRE.EPB!CA24","v":882767}]
[null,"Non-Manageable Costs",{"$f":"DRE.EPB!C25","v":-328254},{"$f":"DRE.EPB!D25","v":-90914},{"$f":"DRE.EPB!E25","v":-90144},{"$f":"DRE.EPB!F25","v":-94797},{"$f":"DRE.EPB!G25","v":-107868},{"$f":"DRE.EPB!H25","v":-383723},{"$f":"DRE.EPB!I25","v":-113275},{"$f":"DRE.EPB!J25","v":-95976},{"$f":"DRE.EPB!K25","v":-96722},{"$f":"DRE.EPB!L25","v":-111682},{"$f":"DRE.EPB!M25","v":-417655},{"$f":"DRE.EPB!N25","v":-115991},{"$f":"DRE.EPB!O25","v":-115672},{"$f":"DRE.EPB!P25","v":-125828},{"$f":"DRE.EPB!Q25","v":-154813},{"$f":"DRE.EPB!R25","v":-512304},{"$f":"DRE.EPB!S25","v":-114015},{"$f":"DRE.EPB!T25","v":-127493},{"$f":"DRE.EPB!U25","v":-109298},{"$f":"DRE.EPB!V25","v":-140656},{"$f":"DRE.EPB!W25","v":-491462},{"$f":"DRE.EPB!X25","v":-141304},{"$f":"DRE.EPB!Y25","v":-167787},{"$f":"DRE.EPB!Z25","v":-133688},{"$f":"DRE.EPB!AA25","v":-197910},{"$f":"DRE.EPB!AB25","v":-640689},{"$f":"DRE.EPB!AC25","v":-177797},{"$f":"DRE.EPB!AD25","v":-227613},{"$f":"DRE.EPB!AE25","v":-188533},{"$f":"DRE.EPB!AF25","v":-181768},{"$f":"DRE.EPB!AG25","v":-775711},{"$f":"DRE.EPB!AH25","v":-194358},{"$f":"DRE.EPB!AI25","v":-198446},{"$f":"DRE.EPB!AJ25","v":-220923},{"$f":"DRE.EPB!AK25","v":-231728},{"$f":"DRE.EPB!AL25","v":-845455},{"$f":"DRE.EPB!AM25","v":-219620},{"$f":"DRE.EPB!AN25","v":-193926},{"$f":"DRE.EPB!AO25","v":-267015},{"$f":"DRE.EPB!AP25","v":-239375},{"$f":"DRE.EPB!AQ25","v":-919936},{"$f":"DRE.EPB!AR25","v":-294927},{"$f":"DRE.EPB!AS25","v":-296752},{"$f":"DRE.EPB!AT25","v":-296300},{"$f":"DRE.EPB!AU25","v":-262104},{"$f":"DRE.EPB!AV25","v":-1150083},{"$f":"DRE.EPB!AW25","v":-337445},{"$f":"DRE.EPB!AX25","v":-305928},{"$f":"DRE.EPB!AY25","v":-269318},{"$f":"DRE.EPB!AZ25","v":-291070},{"$f":"DRE.EPB!BA25","v":-1203761},{"$f":"DRE.EPB!BB25","v":-275696},{"$f":"DRE.EPB!BC25","v":-247462},{"$f":"DRE.EPB!BD25","v":-267105},{"$f":"DRE.EPB!BE25","v":-454770},{"$f":"DRE.EPB!BF25","v":-1245033},{"$f":"DRE.EPB!BG25","v":-334855},{"$f":"DRE.EPB!BH25","v":-333564},{"$f":"DRE.EPB!BI25","v":-459512},{"$f":"DRE.EPB!BJ25","v":-501518},{"$f":"DRE.EPB!BK25","v":-1629449},{"$f":"DRE.EPB!BL25","v":-332215},{"$f":"DRE.EPB!BM25","v":-263452},{"$f":"DRE.EPB!BN25","v":-284176},{"$f":"DRE.EPB!BO25","v":-312785},{"$f":"DRE.EPB!BP25","v":-1192628},{"$f":"DRE.EPB!BQ25","v":-305473},{"$f":"DRE.EPB!BR25","v":-340054},{"$f":"DRE.EPB!BS25","v":-355111},{"$f":"DRE.EPB!BT25","v":-401308},{"$f":"DRE.EPB!BU25","v":-1401946},{"$f":"DRE.EPB!BV25","v":-356190},{"$f":"DRE.EPB!BW25","v":-359981},{"$f":"DRE.EPB!BX25","v":-504830},{"$f":"DRE.EPB!BY25","v":-503953},{"$f":"DRE.EPB!CA25","v":-452707}]
[null,"Electricity Purchased",{"$f":"DRE.EPB!C26","v":-272790},{"$f":"DRE.EPB!D26","v":-76526},{"$f":"DRE.EPB!E26","v":-74738},{"$f":"DRE.EPB!F26","v":-79384},{"$f":"DRE.EPB!G26","v":-91471},{"$f":"DRE.EPB!H26","v":-322119},{"$f":"DRE.EPB!I26","v":-97937},{"$f":"DRE.EPB!J26","v":-81600},{"$f":"DRE.EPB!K26","v":-81746},{"$f":"DRE.EPB!L26","v":-95700},{"$f":"DRE.EPB!M26","v":-356983},{"$f":"DRE.EPB!N26","v":-99290},{"$f":"DRE.EPB!O26","v":-99056},{"$f":"DRE.EPB!P26","v":-105729},{"$f":"DRE.EPB!Q26","v":-125540},{"$f":"DRE.EPB!R26","v":-429615},{"$f":"DRE.EPB!S26","v":-99614},{"$f":"DRE.EPB!T26","v":-118570},{"$f":"DRE.EPB!U26","v":-95431},{"$f":"DRE.EPB!V26","v":-121485},{"$f":"DRE.EPB!W26","v":-435100},{"$f":"DRE.EPB!X26","v":-130151},{"$f":"DRE.EPB!Y26","v":-157943},{"$f":"DRE.EPB!Z26","v":-120890},{"$f":"DRE.EPB!AA26","v":-181521},{"$f":"DRE.EPB!AB26","v":-590505},{"$f":"DRE.EPB!AC26","v":-157907},{"$f":"DRE.EPB!AD26","v":-207205},{"$f":"DRE.EPB!AE26","v":-158237},{"$f":"DRE.EPB!AF26","v":-145955},{"$f":"DRE.EPB!AG26","v":-669304},{"$f":"DRE.EPB!AH26","v":-169169},{"$f":"DRE.EPB!AI26","v":-178261},{"$f":"DRE.EPB!AJ26","v":-201345},{"$f":"DRE.EPB!AK26","v":-214156},{"$f":"DRE.EPB!AL26","v":-762931},{"$f":"DRE.EPB!AM26","v":-203937},{"$f":"DRE.EPB!AN26","v":-183306},{"$f":"DRE.EPB!AO26","v":-251000},{"$f":"DRE.EPB!AP26","v":-224277},{"$f":"DRE.EPB!AQ26","v":-862520},{"$f":"DRE.EPB!AR26","v":-259738},{"$f":"DRE.EPB!AS26","v":-261058},{"$f":"DRE.EPB!AT26","v":-265381},{"$f":"DRE.EPB!AU26","v":-231666},{"$f":"DRE.EPB!AV26","v":-1017843},{"$f":"DRE.EPB!AW26","v":-306560},{"$f":"DRE.EPB!AX26","v":-274735},{"$f":"DRE.EPB!AY26","v":-232985},{"$f":"DRE.EPB!AZ26","v":-254528},{"$f":"DRE.EPB!BA26","v":-1068808},{"$f":"DRE.EPB!BB26","v":-235767},{"$f":"DRE.EPB!BC26","v":-213203},{"$f":"DRE.EPB!BD26","v":-215951},{"$f":"DRE.EPB!BE26","v":-402023},{"$f":"DRE.EPB!BF26","v":-1066944},{"$f":"DRE.EPB!BG26","v":-279124},{"$f":"DRE.EPB!BH26","v":-278135},{"$f":"DRE.EPB!BI26","v":-410854},{"$f":"DRE.EPB!BJ26","v":-452635},{"$f":"DRE.EPB!BK26","v":-1420748},{"$f":"DRE.EPB!BL26","v":-277008},{"$f":"DRE.EPB!BM26","v":-211422},{"$f":"DRE.EPB!BN26","v":-224993},{"$f":"DRE.EPB!BO26","v":-249135},{"$f":"DRE.EPB!BP26","v":-962558},{"$f":"DRE.EPB!BQ26","v":-248109},{"$f":"DRE.EPB!BR26","v":-271458},{"$f":"DRE.EPB!BS26","v":-278619},{"$f":"DRE.EPB!BT26","v":-324039},{"$f":"DRE.EPB!BU26","v":-1122225},{"$f":"DRE.EPB!BV26","v":-278814},{"$f":"DRE.EPB!BW26","v":-281605},{"$f":"DRE.EPB!BX26","v":-432522},{"$f":"DRE.EPB!BY26","v":-434043},{"$f":"DRE.EPB!CA26","v":-350807}]
[null,"Energy Transport",{"$f":"DRE.EPB!C27","v":-55464},{"$f":"DRE.EPB!D27","v":-14388},{"$f":"DRE.EPB!E27","v":-15406},{"$f":"DRE.EPB!F27","v":-15413},{"$f":"DRE.EPB!G27","v":-16397},{"$f":"DRE.EPB!H27","v":-61604},{"$f":"DRE.EPB!I27","v":-15338},{"$f":"DRE.EPB!J27","v":-14376},{"$f":"DRE.EPB!K27","v":-14976},{"$f":"DRE.EPB!L27","v":-15982},{"$f":"DRE.EPB!M27","v":-60672},{"$f":"DRE.EPB!N27","v":-16701},{"$f":"DRE.EPB!O27","v":-16616},{"$f":"DRE.EPB!P27","v":-20099},{"$f":"DRE.EPB!Q27","v":-29273},{"$f":"DRE.EPB!R27","v":-82689},{"$f":"DRE.EPB!S27","v":-14401},{"$f":"DRE.EPB!T27","v":-8923},{"$f":"DRE.EPB!U27","v":-13867},{"$f":"DRE.EPB!V27","v":-19171},{"$f":"DRE.EPB!W27","v":-56362},{"$f":"DRE.EPB!X27","v":-11153},{"$f":"DRE.EPB!Y27","v":-9844},{"$f":"DRE.EPB!Z27","v":-12798},{"$f":"DRE.EPB!AA27","v":-16389},{"$f":"DRE.EPB!AB27","v":-50184},{"$f":"DRE.EPB!AC27","v":-19890},{"$f":"DRE.EPB!AD27","v":-20408},{"$f":"DRE.EPB!AE27","v":-30296},{"$f":"DRE.EPB!AF27","v":-35813},{"$f":"DRE.EPB!AG27","v":-106407},{"$f":"DRE.EPB!AH27","v":-25189},{"$f":"DRE.EPB!AI27","v":-20185},{"$f":"DRE.EPB!AJ27","v":-19578},{"$f":"DRE.EPB!AK27","v":-17572},{"$f":"DRE.EPB!AL27","v":-82524},{"$f":"DRE.EPB!AM27","v":-15683},{"$f":"DRE.EPB!AN27","v":-10620},{"$f":"DRE.EPB!AO27","v":-16015},{"$f":"DRE.EPB!AP27","v":-15098},{"$f":"DRE.EPB!AQ27","v":-57416},{"$f":"DRE.EPB!AR27","v":-35189},{"$f":"DRE.EPB!AS27","v":-35694},{"$f":"DRE.EPB!AT27","v":-30919},{"$f":"DRE.EPB!AU27","v":-30438},{"$f":"DRE.EPB!AV27","v":-132240},{"$f":"DRE.EPB!AW27","v":-30885},{"$f":"DRE.EPB!AX27","v":-31193},{"$f":"DRE.EPB!AY27","v":-36333},{"$f":"DRE.EPB!AZ27","v":-36542},{"$f":"DRE.EPB!BA27","v":-134953},{"$f":"DRE.EPB!BB27","v":-39929},{"$f":"DRE.EPB!BC27","v":-34259},{"$f":"DRE.EPB!BD27","v":-51154},{"$f":"DRE.EPB!BE27","v":-52747},{"$f":"DRE.EPB!BF27","v":-178089},{"$f":"DRE.EPB!BG27","v":-55731},{"$f":"DRE.EPB!BH27","v":-55429},{"$f":"DRE.EPB!BI27","v":-48658},{"$f":"DRE.EPB!BJ27","v":-48883},{"$f":"DRE.EPB!BK27","v":-208701},{"$f":"DRE.EPB!BL27","v":-55207},{"$f":"DRE.EPB!BM27","v":-52030},{"$f":"DRE.EPB!BN27","v":-59183},{"$f":"DRE.EPB!BO27","v":-63650},{"$f":"DRE.EPB!BP27","v":-230070},{"$f":"DRE.EPB!BQ27","v":-57364},{"$f":"DRE.EPB!BR27","v":-68596},{"$f":"DRE.EPB!BS27","v":-76492},{"$f":"DRE.EPB!BT27","v":-77269},{"$f":"DRE.EPB!BU27","v":-279721},{"$f":"DRE.EPB!BV27","v":-77376},{"$f":"DRE.EPB!BW27","v":-78376},{"$f":"DRE.EPB!BX27","v":-72308},{"$f":"DRE.EPB!BY27","v":-69910},{"$f":"DRE.EPB!CA27","v":-101900}]
[null,"PMSO",{"$f":"DRE.EPB!C28","v":-166004},{"$f":"DRE.EPB!D28","v":-39871},{"$f":"DRE.EPB!E28","v":-39416},{"$f":"DRE.EPB!F28","v":-44818},{"$f":"DRE.EPB!G28","v":-69055},{"$f":"DRE.EPB!H28","v":-193160},{"$f":"DRE.EPB!I28","v":-44232},{"$f":"DRE.EPB!J28","v":-47742},{"$f":"DRE.EPB!K28","v":-48114},{"$f":"DRE.EPB!L28","v":-58165},{"$f":"DRE.EPB!M28","v":-198253},{"$f":"DRE.EPB!N28","v":-48354},{"$f":"DRE.EPB!O28","v":-48975},{"$f":"DRE.EPB!P28","v":-52445},{"$f":"DRE.EPB!Q28","v":-72655},{"$f":"DRE.EPB!R28","v":-222429},{"$f":"DRE.EPB!S28","v":-49721},{"$f":"DRE.EPB!T28","v":-53920},{"$f":"DRE.EPB!U28","v":-57877},{"$f":"DRE.EPB!V28","v":-65209},{"$f":"DRE.EPB!W28","v":-226727},{"$f":"DRE.EPB!X28","v":-50134},{"$f":"DRE.EPB!Y28","v":-54121},{"$f":"DRE.EPB!Z28","v":-54178},{"$f":"DRE.EPB!AA28","v":-74016},{"$f":"DRE.EPB!AB28","v":-232449},{"$f":"DRE.EPB!AC28","v":-56983},{"$f":"DRE.EPB!AD28","v":-58007},{"$f":"DRE.EPB!AE28","v":-59371},{"$f":"DRE.EPB!AF28","v":-74009.153340000004},{"$f":"DRE.EPB!AG28","v":-248370},{"$f":"DRE.EPB!AH28","v":-60438},{"$f":"DRE.EPB!AI28","v":-63490.437720000002},{"$f":"DRE.EPB!AJ28","v":-65374},{"$f":"DRE.EPB!AK28","v":-81857},{"$f":"DRE.EPB!AL28","v":-271159.43771999999},{"$f":"DRE.EPB!AM28","v":-64690},{"$f":"DRE.EPB!AN28","v":-67979},{"$f":"DRE.EPB!AO28","v":-67103},{"$f":"DRE.EPB!AP28","v":-86147},{"$f":"DRE.EPB!AQ28","v":-285919},{"$f":"DRE.EPB!AR28","v":-58366},{"$f":"DRE.EPB!AS28","v":-66057},{"$f":"DRE.EPB!AT28","v":-69136},{"$f":"DRE.EPB!AU28","v":-91905},{"$f":"DRE.EPB!AV28","v":-285464},{"$f":"DRE.EPB!AW28","v":-67459},{"$f":"DRE.EPB!AX28","v":-70879},{"$f":"DRE.EPB!AY28","v":-69781},{"$f":"DRE.EPB!AZ28","v":-97500},{"$f":"DRE.EPB!BA28","v":-305619},{"$f":"DRE.EPB!BB28","v":-68481},{"$f":"DRE.EPB!BC28","v":-60240},{"$f":"DRE.EPB!BD28","v":-61359},{"$f":"DRE.EPB!BE28","v":-94435},{"$f":"DRE.EPB!BF28","v":-284515},{"$f":"DRE.EPB!BG28","v":-64312},{"$f":"DRE.EPB!BH28","v":-69036},{"$f":"DRE.EPB!BI28","v":-73469},{"$f":"DRE.EPB!BJ28","v":-102156},{"$f":"DRE.EPB!BK28","v":-308973},{"$f":"DRE.EPB!BL28","v":-61903},{"$f":"DRE.EPB!BM28","v":-74139},{"$f":"DRE.EPB!BN28","v":-74858},{"$f":"DRE.EPB!BO28","v":-86212},{"$f":"DRE.EPB!BP28","v":-297112},{"$f":"DRE.EPB!BQ28","v":-79715},{"$f":"DRE.EPB!BR28","v":-88092},{"$f":"DRE.EPB!BS28","v":-87327},{"$f":"DRE.EPB!BT28","v":-94541},{"$f":"DRE.EPB!BU28","v":-349675},{"$f":"DRE.EPB!BV28","v":-91937},{"$f":"DRE.EPB!BW28","v":-92912},{"$f":"DRE.EPB!BX28","v":-94015},{"$f":"DRE.EPB!BY28","v":-97751},{"$f":"DRE.EPB!CA28","v":-103408}]
[null,"Personnel",{"$f":"DRE.EPB!C29","v":-75028},{"$f":"DRE.EPB!D29","v":-17475},{"$f":"DRE.EPB!E29","v":-19564},{"$f":"DRE.EPB!F29","v":-19912},{"$f":"DRE.EPB!G29","v":-28898},{"$f":"DRE.EPB!H29","v":-85849},{"$f":"DRE.EPB!I29","v":-19611},{"$f":"DRE.EPB!J29","v":-20716},{"$f":"DRE.EPB!K29","v":-20555},{"$f":"DRE.EPB!L29","v":-29493},{"$f":"DRE.EPB!M29","v":-90375},{"$f":"DRE.EPB!N29","v":-20808},{"$f":"DRE.EPB!O29","v":-21685},{"$f":"DRE.EPB!P29","v":-22055},{"$f":"DRE.EPB!Q29","v":-30899},{"$f":"DRE.EPB!R29","v":-95447},{"$f":"DRE.EPB!S29","v":-22803},{"$f":"DRE.EPB!T29","v":-22193},{"$f":"DRE.EPB!U29","v":-21867},{"$f":"DRE.EPB!V29","v":-35106},{"$f":"DRE.EPB!W29","v":-101969},{"$f":"DRE.EPB!X29","v":-22184},{"$f":"DRE.EPB!Y29","v":-24411},{"$f":"DRE.EPB!Z29","v":-23175},{"$f":"DRE.EPB!AA29","v":-35565},{"$f":"DRE.EPB!AB29","v":-105335},{"$f":"DRE.EPB!AC29","v":-24418},{"$f":"DRE.EPB!AD29","v":-25496},{"$f":"DRE.EPB!AE29","v":-23419},{"$f":"DRE.EPB!AF29","v":-37798},{"$f":"DRE.EPB!AG29","v":-111131},{"$f":"DRE.EPB!AH29","v":-25324},{"$f":"DRE.EPB!AI29","v":-25495},{"$f":"DRE.EPB!AJ29","v":-25446},{"$f":"DRE.EPB!AK29","v":-39750},{"$f":"DRE.EPB!AL29","v":-116015},{"$f":"DRE.EPB!AM29","v":-24980},{"$f":"DRE.EPB!AN29","v":-26061},{"$f":"DRE.EPB!AO29","v":-25256},{"$f":"DRE.EPB!AP29","v":-47064},{"$f":"DRE.EPB!AQ29","v":-123361},{"$f":"DRE.EPB!AR29","v":-20923},{"$f":"DRE.EPB!AS29","v":-26136},{"$f":"DRE.EPB!AT29","v":-22354},{"$f":"DRE.EPB!AU29","v":-37422},{"$f":"DRE.EPB!AV29","v":-106835},{"$f":"DRE.EPB!AW29","v":-25258},{"$f":"DRE.EPB!AX29","v":-25976},{"$f":"DRE.EPB!AY29","v":-23947},{"$f":"DRE.EPB!AZ29","v":-37943},{"$f":"DRE.EPB!BA29","v":-113124},{"$f":"DRE.EPB!BB29","v":-24253},{"$f":"DRE.EPB!BC29","v":-23552},{"$f":"DRE.EPB!BD29","v":-24053},{"$f":"DRE.EPB!BE29","v":-47100},{"$f":"DRE.EPB!BF29","v":-118958},{"$f":"DRE.EPB!BG29","v":-25844},{"$f":"DRE.EPB!BH29","v":-27740},{"$f":"DRE.EPB!BI29","v":-27379},{"$f":"DRE.EPB!BJ29","v":-50684},{"$f":"DRE.EPB!BK29","v":-131647},{"$f":"DRE.EPB!BL29","v":-21516},{"$f":"DRE.EPB!BM29","v":-27091},{"$f":"DRE.EPB!BN29","v":-22604},{"$f":"DRE.EPB!BO29","v":-40267},{"$f":"DRE.EPB!BP29","v":-111478},{"$f":"DRE.EPB!BQ29","v":-27701},{"$f":"DRE.EPB!BR29","v":-32675},{"$f":"DRE.EPB!BS29","v":-32655},{"$f":"DRE.EPB!BT29","v":-48646},{"$f":"DRE.EPB!BU29","v":-141677},{"$f":"DRE.EPB!BV29","v":-38825},{"$f":"DRE.EPB!BW29","v":-40600},{"$f":"DRE.EPB!BX29","v":-40140},{"$f":"DRE.EPB!BY29","v":-45746},{"$f":"DRE.EPB!CA29","v":-43529}]
[null,"Pension Fund",{"$f":"DRE.EPB!C30","v":-7175},{"$f":"DRE.EPB!D30","v":-1771},{"$f":"DRE.EPB!E30","v":-1623},{"$f":"DRE.EPB!F30","v":-1729},{"$f":"DRE.EPB!G30","v":-2715},{"$f":"DRE.EPB!H30","v":-7838},{"$f":"DRE.EPB!I30","v":-1557},{"$f":"DRE.EPB!J30","v":-1546},{"$f":"DRE.EPB!K30","v":-1643},{"$f":"DRE.EPB!L30","v":-3868},{"$f":"DRE.EPB!M30","v":-8614},{"$f":"DRE.EPB!N30","v":-2072},{"$f":"DRE.EPB!O30","v":-2110},{"$f":"DRE.EPB!P30","v":-2162},{"$f":"DRE.EPB!Q30","v":-7049},{"$f":"DRE.EPB!R30","v":-13393},{"$f":"DRE.EPB!S30","v":-1797},{"$f":"DRE.EPB!T30","v":-4382},{"$f":"DRE.EPB!U30","v":-3797},{"$f":"DRE.EPB!V30","v":1695},{"$f":"DRE.EPB!W30","v":-8281},{"$f":"DRE.EPB!X30","v":-1885},{"$f":"DRE.EPB!Y30","v":-2410},{"$f":"DRE.EPB!Z30","v":-2124},{"$f":"DRE.EPB!AA30","v":-839},{"$f":"DRE.EPB!AB30","v":-7258},{"$f":"DRE.EPB!AC30","v":-2876},{"$f":"DRE.EPB!AD30","v":-2841},{"$f":"DRE.EPB!AE30","v":-2696},{"$f":"DRE.EPB!AF30","v":-8052},{"$f":"DRE.EPB!AG30","v":-16465},{"$f":"DRE.EPB!AH30","v":-5634},{"$f":"DRE.EPB!AI30","v":-5570},{"$f":"DRE.EPB!AJ30","v":-5523},{"$f":"DRE.EPB!AK30","v":-1896},{"$f":"DRE.EPB!AL30","v":-18623},{"$f":"DRE.EPB!AM30","v":-7996},{"$f":"DRE.EPB!AN30","v":-7992},{"$f":"DRE.EPB!AO30","v":-7969},{"$f":"DRE.EPB!AP30","v":1190},{"$f":"DRE.EPB!AQ30","v":-22767},{"$f":"DRE.EPB!AR30","v":-4793},{"$f":"DRE.EPB!AS30","v":-5380},{"$f":"DRE.EPB!AT30","v":-6837},{"$f":"DRE.EPB!AU30","v":-9150},{"$f":"DRE.EPB!AV30","v":-26160},{"$f":"DRE.EPB!AW30","v":-4615},{"$f":"DRE.EPB!AX30","v":-6303},{"$f":"DRE.EPB!AY30","v":-5642},{"$f":"DRE.EPB!AZ30","v":-5530},{"$f":"DRE.EPB!BA30","v":-22090},{"$f":"DRE.EPB!BB30","v":-2705},{"$f":"DRE.EPB!BC30","v":-2001},{"$f":"DRE.EPB!BD30","v":-2689},{"$f":"DRE.EPB!BE30","v":3229},{"$f":"DRE.EPB!BF30","v":-4166},{"$f":"DRE.EPB!BG30","v":-3498},{"$f":"DRE.EPB!BH30","v":-2182},{"$f":"DRE.EPB!BI30","v":-3157},{"$f":"DRE.EPB!BJ30","v":-4089},{"$f":"DRE.EPB!BK30","v":-12926},{"$f":"DRE.EPB!BL30","v":-2338},{"$f":"DRE.EPB!BM30","v":-2379},{"$f":"DRE.EPB!BN30","v":-2406},{"$f":"DRE.EPB!BO30","v":-1557},{"$f":"DRE.EPB!BP30","v":-8680},{"$f":"DRE.EPB!BQ30","v":-3184},{"$f":"DRE.EPB!BR30","v":-3329},{"$f":"DRE.EPB!BS30","v":-3371},{"$f":"DRE.EPB!BT30","v":6770},{"$f":"DRE.EPB!BU30","v":-3114},{"$f":"DRE.EPB!BV30","v":-2658},{"$f":"DRE.EPB!BW30","v":-2643},{"$f":"DRE.EPB!BX30","v":-2765},{"$f":"DRE.EPB!BY30","v":6228},{"$f":"DRE.EPB!CA30","v":-2764}]
[null,"Material",{"$f":"DRE.EPB!C31","v":-8782},{"$f":"DRE.EPB!D31","v":-1425},{"$f":"DRE.EPB!E31","v":-2661},{"$f":"DRE.EPB!F31","v":-2970},{"$f":"DRE.EPB!G31","v":-2941},{"$f":"DRE.EPB!H31","v":-9997},{"$f":"DRE.EPB!I31","v":-2841},{"$f":"DRE.EPB!J31","v":-3341},{"$f":"DRE.EPB!K31","v":-2682},{"$f":"DRE.EPB!L31","v":-3021},{"$f":"DRE.EPB!M31","v":-11885},{"$f":"DRE.EPB!N31","v":-3045},{"$f":"DRE.EPB!O31","v":-3144},{"$f":"DRE.EPB!P31","v":-2957},{"$f":"DRE.EPB!Q31","v":-3630},{"$f":"DRE.EPB!R31","v":-12776},{"$f":"DRE.EPB!S31","v":-2964},{"$f":"DRE.EPB!T31","v":-3454},{"$f":"DRE.EPB!U31","v":-2920},{"$f":"DRE.EPB!V31","v":-3302},{"$f":"DRE.EPB!W31","v":-12640},{"$f":"DRE.EPB!X31","v":-2865},{"$f":"DRE.EPB!Y31","v":-3029},{"$f":"DRE.EPB!Z31","v":-3324},{"$f":"DRE.EPB!AA31","v":-5269},{"$f":"DRE.EPB!AB31","v":-14487},{"$f":"DRE.EPB!AC31","v":-3243},{"$f":"DRE.EPB!AD31","v":-3809},{"$f":"DRE.EPB!AE31","v":-4010},{"$f":"DRE.EPB!AF31","v":-3586},{"$f":"DRE.EPB!AG31","v":-14648},{"$f":"DRE.EPB!AH31","v":-3776},{"$f":"DRE.EPB!AI31","v":-3875},{"$f":"DRE.EPB!AJ31","v":-3772},{"$f":"DRE.EPB!AK31","v":-3530},{"$f":"DRE.EPB!AL31","v":-14953},{"$f":"DRE.EPB!AM31","v":-4365},{"$f":"DRE.EPB!AN31","v":-3797},{"$f":"DRE.EPB!AO31","v":-4011},{"$f":"DRE.EPB!AP31","v":-3988},{"$f":"DRE.EPB!AQ31","v":-16161},{"$f":"DRE.EPB!AR31","v":-4061},{"$f":"DRE.EPB!AS31","v":-4666},{"$f":"DRE.EPB!AT31","v":-4092},{"$f":"DRE.EPB!AU31","v":-4674},{"$f":"DRE.EPB!AV31","v":-17493},{"$f":"DRE.EPB!AW31","v":-4493},{"$f":"DRE.EPB!AX31","v":-5002},{"$f":"DRE.EPB!AY31","v":-4841},{"$f":"DRE.EPB!AZ31","v":-5005},{"$f":"DRE.EPB!BA31","v":-19341},{"$f":"DRE.EPB!BB31","v":-4862},{"$f":"DRE.EPB!BC31","v":-4749},{"$f":"DRE.EPB!BD31","v":-4514},{"$f":"DRE.EPB!BE31","v":-6584},{"$f":"DRE.EPB!BF31","v":-20709},{"$f":"DRE.EPB!BG31","v":-4909},{"$f":"DRE.EPB!BH31","v":-5760},{"$f":"DRE.EPB!BI31","v":-5883},{"$f":"DRE.EPB!BJ31","v":-6616},{"$f":"DRE.EPB!BK31","v":-23168},{"$f":"DRE.EPB!BL31","v":-5866},{"$f":"DRE.EPB!BM31","v":-6805},{"$f":"DRE.EPB!BN31","v":-6995},{"$f":"DRE.EPB!BO31","v":-6010},{"$f":"DRE.EPB!BP31","v":-25676},{"$f":"DRE.EPB!BQ31","v":-7351},{"$f":"DRE.EPB!BR31","v":-7176},{"$f":"DRE.EPB!BS31","v":-7733},{"$f":"DRE.EPB!BT31","v":-7466},{"$f":"DRE.EPB!BU31","v":-29726},{"$f":"DRE.EPB!BV31","v":-7693},{"$f":"DRE.EPB!BW31","v":-8365},{"$f":"DRE.EPB!BX31","v":-7613},{"$f":"DRE.EPB!BY31","v":-8303},{"$f":"DRE.EPB!CA31","v":-8924}]
[null,"Outsourced Services",{"$f":"DRE.EPB!C32","v":-57844},{"$f":"DRE.EPB!D32","v":-14037},{"$f":"DRE.EPB!E32","v":-15062},{"$f":"DRE.EPB!F32","v":-16431},{"$f":"DRE.EPB!G32","v":-18151},{"$f":"DRE.EPB!H32","v":-63681},{"$f":"DRE.EPB!I32","v":-16762},{"$f":"DRE.EPB!J32","v":-19194},{"$f":"DRE.EPB!K32","v":-18758},{"$f":"DRE.EPB!L32","v":-21128},{"$f":"DRE.EPB!M32","v":-75842},{"$f":"DRE.EPB!N32","v":-19193},{"$f":"DRE.EPB!O32","v":-18987},{"$f":"DRE.EPB!P32","v":-18430},{"$f":"DRE.EPB!Q32","v":-27098},{"$f":"DRE.EPB!R32","v":-83708},{"$f":"DRE.EPB!S32","v":-18359},{"$f":"DRE.EPB!T32","v":-20348},{"$f":"DRE.EPB!U32","v":-19609},{"$f":"DRE.EPB!V32","v":-21708},{"$f":"DRE.EPB!W32","v":-80024},{"$f":"DRE.EPB!X32","v":-18272},{"$f":"DRE.EPB!Y32","v":-19560},{"$f":"DRE.EPB!Z32","v":-22698},{"$f":"DRE.EPB!AA32","v":-25975},{"$f":"DRE.EPB!AB32","v":-86505},{"$f":"DRE.EPB!AC32","v":-21227},{"$f":"DRE.EPB!AD32","v":-20849},{"$f":"DRE.EPB!AE32","v":-22728},{"$f":"DRE.EPB!AF32","v":-23161},{"$f":"DRE.EPB!AG32","v":-87965},{"$f":"DRE.EPB!AH32","v":-22075},{"$f":"DRE.EPB!AI32","v":-22325},{"$f":"DRE.EPB!AJ32","v":-23799},{"$f":"DRE.EPB!AK32","v":-27168},{"$f":"DRE.EPB!AL32","v":-95367},{"$f":"DRE.EPB!AM32","v":-22375},{"$f":"DRE.EPB!AN32","v":-23110},{"$f":"DRE.EPB!AO32","v":-23548},{"$f":"DRE.EPB!AP32","v":-30045},{"$f":"DRE.EPB!AQ32","v":-99078},{"$f":"DRE.EPB!AR32","v":-24225},{"$f":"DRE.EPB!AS32","v":-25141},{"$f":"DRE.EPB!AT32","v":-26807},{"$f":"DRE.EPB!AU32","v":-34232},{"$f":"DRE.EPB!AV32","v":-110405},{"$f":"DRE.EPB!AW32","v":-28875},{"$f":"DRE.EPB!AX32","v":-28763},{"$f":"DRE.EPB!AY32","v":-31626},{"$f":"DRE.EPB!AZ32","v":-37992},{"$f":"DRE.EPB!BA32","v":-127256},{"$f":"DRE.EPB!BB32","v":-30690},{"$f":"DRE.EPB!BC32","v":-26629},{"$f":"DRE.EPB!BD32","v":-26779},{"$f":"DRE.EPB!BE32","v":-37071},{"$f":"DRE.EPB!BF32","v":-121169},{"$f":"DRE.EPB!BG32","v":-26498},{"$f":"DRE.EPB!BH32","v":-29899},{"$f":"DRE.EPB!BI32","v":-32439},{"$f":"DRE.EPB!BJ32","v":-35111},{"$f":"DRE.EPB!BK32","v":-123947},{"$f":"DRE.EPB!BL32","v":-29137},{"$f":"DRE.EPB!BM32","v":-34753},{"$f":"DRE.EPB!BN32","v":-35257},{"$f":"DRE.EPB!BO32","v":-32293},{"$f":"DRE.EPB!BP32","v":-131440},{"$f":"DRE.EPB!BQ32","v":-36824},{"$f":"DRE.EPB!BR32","v":-39726},{"$f":"DRE.EPB!BS32","v":-38143},{"$f":"DRE.EPB!BT32","v":-36964},{"$f":"DRE.EPB!BU32","v":-151657},{"$f":"DRE.EPB!BV32","v":-37073},{"$f":"DRE.EPB!BW32","v":-36306},{"$f":"DRE.EPB!BX32","v":-38394},{"$f":"DRE.EPB!BY32","v":-41994},{"$f":"DRE.EPB!CA32","v":-37269}]
[null,"Other Expenses",{"$f":"DRE.EPB!C33","v":-17175},{"$f":"DRE.EPB!D33","v":-5163},{"$f":"DRE.EPB!E33","v":-506},{"$f":"DRE.EPB!F33","v":-3776},{"$f":"DRE.EPB!G33","v":-16350},{"$f":"DRE.EPB!H33","v":-25795},{"$f":"DRE.EPB!I33","v":-3461},{"$f":"DRE.EPB!J33","v":-2945},{"$f":"DRE.EPB!K33","v":-4476},{"$f":"DRE.EPB!L33","v":-655},{"$f":"DRE.EPB!M33","v":-11537},{"$f":"DRE.EPB!N33","v":-3236},{"$f":"DRE.EPB!O33","v":-3049},{"$f":"DRE.EPB!P33","v":-6841},{"$f":"DRE.EPB!Q33","v":-3979},{"$f":"DRE.EPB!R33","v":-17105},{"$f":"DRE.EPB!S33","v":-3798},{"$f":"DRE.EPB!T33","v":-3543},{"$f":"DRE.EPB!U33","v":-9684},{"$f":"DRE.EPB!V33","v":-6788},{"$f":"DRE.EPB!W33","v":-23813},{"$f":"DRE.EPB!X33","v":-4928},{"$f":"DRE.EPB!Y33","v":-4711},{"$f":"DRE.EPB!Z33","v":-2857},{"$f":"DRE.EPB!AA33","v":-6368},{"$f":"DRE.EPB!AB33","v":-18864},{"$f":"DRE.EPB!AC33","v":-5219},{"$f":"DRE.EPB!AD33","v":-5012},{"$f":"DRE.EPB!AE33","v":-6518},{"$f":"DRE.EPB!AF33","v":-1412.1533400000008},{"$f":"DRE.EPB!AG33","v":-18161},{"$f":"DRE.EPB!AH33","v":-3629},{"$f":"DRE.EPB!AI33","v":-6225.4377199999999},{"$f":"DRE.EPB!AJ33","v":-6834},{"$f":"DRE.EPB!AK33","v":-9513},{"$f":"DRE.EPB!AL33","v":-26201.437720000002},{"$f":"DRE.EPB!AM33","v":-4974},{"$f":"DRE.EPB!AN33","v":-7019},{"$f":"DRE.EPB!AO33","v":-6319},{"$f":"DRE.EPB!AP33","v":-6240},{"$f":"DRE.EPB!AQ33","v":-24552},{"$f":"DRE.EPB!AR33","v":-4364},{"$f":"DRE.EPB!AS33","v":-4734},{"$f":"DRE.EPB!AT33","v":-9046},{"$f":"DRE.EPB!AU33","v":-6427},{"$f":"DRE.EPB!AV33","v":-24571},{"$f":"DRE.EPB!AW33","v":-4218},{"$f":"DRE.EPB!AX33","v":-4835},{"$f":"DRE.EPB!AY33","v":-3725},{"$f":"DRE.EPB!AZ33","v":-11030},{"$f":"DRE.EPB!BA33","v":-23808},{"$f":"DRE.EPB!BB33","v":-5971},{"$f":"DRE.EPB!BC33","v":-3309},{"$f":"DRE.EPB!BD33","v":-3324},{"$f":"DRE.EPB!BE33","v":-6909},{"$f":"DRE.EPB!BF33","v":-19513},{"$f":"DRE.EPB!BG33","v":-3563},{"$f":"DRE.EPB!BH33","v":-3455},{"$f":"DRE.EPB!BI33","v":-4611},{"$f":"DRE.EPB!BJ33","v":-5656},{"$f":"DRE.EPB!BK33","v":-17285},{"$f":"DRE.EPB!BL33","v":-3046},{"$f":"DRE.EPB!BM33","v":-3111},{"$f":"DRE.EPB!BN33","v":-7596},{"$f":"DRE.EPB!BO33","v":-6085},{"$f":"DRE.EPB!BP33","v":-19838},{"$f":"DRE.EPB!BQ33","v":-4655},{"$f":"DRE.EPB!BR33","v":-5186},{"$f":"DRE.EPB!BS33","v":-5425},{"$f":"DRE.EPB!BT33","v":-8235},{"$f":"DRE.EPB!BU33","v":-23501},{"$f":"DRE.EPB!BV33","v":-5688},{"$f":"DRE.EPB!BW33","v":-4998},{"$f":"DRE.EPB!BX33","v":-5103},{"$f":"DRE.EPB!BY33","v":-7936},{"$f":"DRE.EPB!CA33","v":-10922}]
[null,"Fines and Compensation",{"$f":"DRE.EPB!C34","v":0},{"$f":"DRE.EPB!D34","v":0},{"$f":"DRE.EPB!E34","v":0},{"$f":"DRE.EPB!F34","v":0},{"$f":"DRE.EPB!G34","v":0},{"$f":"DRE.EPB!H34","v":0},{"$f":"DRE.EPB!I34","v":0},{"$f":"DRE.EPB!J34","v":0},{"$f":"DRE.EPB!K34","v":0},{"$f":"DRE.EPB!L34","v":0},{"$f":"DRE.EPB!M34","v":0},{"$f":"DRE.EPB!N34","v":0},{"$f":"DRE.EPB!O34","v":0},{"$f":"DRE.EPB!P34","v":0},{"$f":"DRE.EPB!Q34","v":0},{"$f":"DRE.EPB!R34","v":0},{"$f":"DRE.EPB!S34","v":0},{"$f":"DRE.EPB!T34","v":0},{"$f":"DRE.EPB!U34","v":0},{"$f":"DRE.EPB!V34","v":0},{"$f":"DRE.EPB!W34","v":0},{"$f":"DRE.EPB!X34","v":0},{"$f":"DRE.EPB!Y34","v":0},{"$f":"DRE.EPB!Z34","v":0},{"$f":"DRE.EPB!AA34","v":0},{"$f":"DRE.EPB!AB34","v":0},{"$f":"DRE.EPB!AC34","v":-1236},{"$f":"DRE.EPB!AD34","v":-2314},{"$f":"DRE.EPB!AE34","v":-1509},{"$f":"DRE.EPB!AF34","v":-648},{"$f":"DRE.EPB!AG34","v":-5707},{"$f":"DRE.EPB!AH34","v":-1389},{"$f":"DRE.EPB!AI34","v":-1154.5124900000001},{"$f":"DRE.EPB!AJ34","v":-1395},{"$f":"DRE.EPB!AK34","v":-747},{"$f":"DRE.EPB!AL34","v":-4685.5124900000001},{"$f":"DRE.EPB!AM34","v":-1464},{"$f":"DRE.EPB!AN34","v":-1155},{"$f":"DRE.EPB!AO34","v":-1269},{"$f":"DRE.EPB!AP34","v":-997.30790000000002},{"$f":"DRE.EPB!AQ34","v":-4885.3078999999998},{"$f":"DRE.EPB!AR34","v":-262},{"$f":"DRE.EPB!AS34","v":-350},{"$f":"DRE.EPB!AT34","v":-198},{"$f":"DRE.EPB!AU34","v":501},{"$f":"DRE.EPB!AV34","v":-309},{"$f":"DRE.EPB!AW34","v":-636},{"$f":"DRE.EPB!AX34","v":-410},{"$f":"DRE.EPB!AY34","v":-366},{"$f":"DRE.EPB!AZ34","v":-178},{"$f":"DRE.EPB!BA34","v":-1590},{"$f":"DRE.EPB!BB34","v":-197},{"$f":"DRE.EPB!BC34","v":-71},{"$f":"DRE.EPB!BD34","v":-299},{"$f":"DRE.EPB!BE34","v":-207},{"$f":"DRE.EPB!BF34","v":-774},{"$f":"DRE.EPB!BG34","v":-322},{"$f":"DRE.EPB!BH34","v":-142},{"$f":"DRE.EPB!BI34","v":-87},{"$f":"DRE.EPB!BJ34","v":-251},{"$f":"DRE.EPB!BK34","v":-802},{"$f":"DRE.EPB!BL34","v":-301},{"$f":"DRE.EPB!BM34","v":-237},{"$f":"DRE.EPB!BN34","v":-282},{"$f":"DRE.EPB!BO34","v":-174},{"$f":"DRE.EPB!BP34","v":-994},{"$f":"DRE.EPB!BQ34","v":-110},{"$f":"DRE.EPB!BR34","v":-341},{"$f":"DRE.EPB!BS34","v":-1175},{"$f":"DRE.EPB!BT34","v":-433},{"$f":"DRE.EPB!BU34","v":-2059},{"$f":"DRE.EPB!BV34","v":-822},{"$f":"DRE.EPB!BW34","v":816},{"$f":"DRE.EPB!BX34","v":-1},{"$f":"DRE.EPB!BY34","v":-35},{"$f":"DRE.EPB!CA34","v":-35}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.EPB!C35","v":0},{"$f":"DRE.EPB!D35","v":0},{"$f":"DRE.EPB!E35","v":0},{"$f":"DRE.EPB!F35","v":0},{"$f":"DRE.EPB!G35","v":0},{"$f":"DRE.EPB!H35","v":0},{"$f":"DRE.EPB!I35","v":0},{"$f":"DRE.EPB!J35","v":0},{"$f":"DRE.EPB!K35","v":0},{"$f":"DRE.EPB!L35","v":0},{"$f":"DRE.EPB!M35","v":0},{"$f":"DRE.EPB!N35","v":0},{"$f":"DRE.EPB!O35","v":0},{"$f":"DRE.EPB!P35","v":0},{"$f":"DRE.EPB!Q35","v":0},{"$f":"DRE.EPB!R35","v":0},{"$f":"DRE.EPB!S35","v":0},{"$f":"DRE.EPB!T35","v":0},{"$f":"DRE.EPB!U35","v":0},{"$f":"DRE.EPB!V35","v":0},{"$f":"DRE.EPB!W35","v":0},{"$f":"DRE.EPB!X35","v":0},{"$f":"DRE.EPB!Y35","v":0},{"$f":"DRE.EPB!Z35","v":0},{"$f":"DRE.EPB!AA35","v":0},{"$f":"DRE.EPB!AB35","v":0},{"$f":"DRE.EPB!AC35","v":-1461},{"$f":"DRE.EPB!AD35","v":-1269},{"$f":"DRE.EPB!AE35","v":-1313},{"$f":"DRE.EPB!AF35","v":-2389},{"$f":"DRE.EPB!AG35","v":-6432},{"$f":"DRE.EPB!AH35","v":-1121},{"$f":"DRE.EPB!AI35","v":-3271.9252299999998},{"$f":"DRE.EPB!AJ35","v":-4217},{"$f":"DRE.EPB!AK35","v":-3535},{"$f":"DRE.EPB!AL35","v":-12144.925230000001},{"$f":"DRE.EPB!AM35","v":-865},{"$f":"DRE.EPB!AN35","v":-3272},{"$f":"DRE.EPB!AO35","v":-2109},{"$f":"DRE.EPB!AP35","v":-2690},{"$f":"DRE.EPB!AQ35","v":-8936},{"$f":"DRE.EPB!AR35","v":-825},{"$f":"DRE.EPB!AS35","v":-1645},{"$f":"DRE.EPB!AT35","v":-1760},{"$f":"DRE.EPB!AU35","v":-2110},{"$f":"DRE.EPB!AV35","v":-6340},{"$f":"DRE.EPB!AW35","v":-1581},{"$f":"DRE.EPB!AX35","v":-1738},{"$f":"DRE.EPB!AY35","v":-1163},{"$f":"DRE.EPB!AZ35","v":-1204},{"$f":"DRE.EPB!BA35","v":-5686},{"$f":"DRE.EPB!BB35","v":-3169},{"$f":"DRE.EPB!BC35","v":-618},{"$f":"DRE.EPB!BD35","v":-1301},{"$f":"DRE.EPB!BE35","v":-2349},{"$f":"DRE.EPB!BF35","v":-7437},{"$f":"DRE.EPB!BG35","v":-1158},{"$f":"DRE.EPB!BH35","v":-924},{"$f":"DRE.EPB!BI35","v":-1819},{"$f":"DRE.EPB!BJ35","v":-1189},{"$f":"DRE.EPB!BK35","v":-5090},{"$f":"DRE.EPB!BL35","v":0},{"$f":"DRE.EPB!BM35","v":0},{"$f":"DRE.EPB!BN35","v":0},{"$f":"DRE.EPB!BO35","v":0},{"$f":"DRE.EPB!BP35","v":0},{"$f":"DRE.EPB!BQ35","v":0},{"$f":"DRE.EPB!BR35","v":0},{"$f":"DRE.EPB!BS35","v":0},{"$f":"DRE.EPB!BT35","v":0},{"$f":"DRE.EPB!BU35","v":0},{"$f":"DRE.EPB!BV35","v":0},{"$f":"DRE.EPB!BW35","v":0},{"$f":"DRE.EPB!BX35","v":0},{"$f":"DRE.EPB!BY35","v":0},{"$f":"DRE.EPB!CA35","v":0}]
[null,"Others",{"$f":"DRE.EPB!C36","v":0},{"$f":"DRE.EPB!D36","v":0},{"$f":"DRE.EPB!E36","v":0},{"$f":"DRE.EPB!F36","v":0},{"$f":"DRE.EPB!G36","v":0},{"$f":"DRE.EPB!H36","v":0},{"$f":"DRE.EPB!I36","v":0},{"$f":"DRE.EPB!J36","v":0},{"$f":"DRE.EPB!K36","v":0},{"$f":"DRE.EPB!L36","v":0},{"$f":"DRE.EPB!M36","v":0},{"$f":"DRE.EPB!N36","v":0},{"$f":"DRE.EPB!O36","v":0},{"$f":"DRE.EPB!P36","v":0},{"$f":"DRE.EPB!Q36","v":0},{"$f":"DRE.EPB!R36","v":0},{"$f":"DRE.EPB!S36","v":0},{"$f":"DRE.EPB!T36","v":0},{"$f":"DRE.EPB!U36","v":0},{"$f":"DRE.EPB!V36","v":0},{"$f":"DRE.EPB!W36","v":0},{"$f":"DRE.EPB!X36","v":0},{"$f":"DRE.EPB!Y36","v":0},{"$f":"DRE.EPB!Z36","v":0},{"$f":"DRE.EPB!AA36","v":0},{"$f":"DRE.EPB!AB36","v":0},{"$f":"DRE.EPB!AC36","v":-2522},{"$f":"DRE.EPB!AD36","v":-1429},{"$f":"DRE.EPB!AE36","v":-3696},{"$f":"DRE.EPB!AF36","v":1624.8466599999992},{"$f":"DRE.EPB!AG36","v":-6022},{"$f":"DRE.EPB!AH36","v":-1119},{"$f":"DRE.EPB!AI36","v":-1799},{"$f":"DRE.EPB!AJ36","v":-1222},{"$f":"DRE.EPB!AK36","v":-5231},{"$f":"DRE.EPB!AL36","v":-9371},{"$f":"DRE.EPB!AM36","v":-2645},{"$f":"DRE.EPB!AN36","v":-2592},{"$f":"DRE.EPB!AO36","v":-2941},{"$f":"DRE.EPB!AP36","v":-2552.6921000000002},{"$f":"DRE.EPB!AQ36","v":-10730.6921},{"$f":"DRE.EPB!AR36","v":-3277},{"$f":"DRE.EPB!AS36","v":-2739},{"$f":"DRE.EPB!AT36","v":-7088},{"$f":"DRE.EPB!AU36","v":-4818},{"$f":"DRE.EPB!AV36","v":-17922},{"$f":"DRE.EPB!AW36","v":-2001},{"$f":"DRE.EPB!AX36","v":-2687},{"$f":"DRE.EPB!AY36","v":-2196},{"$f":"DRE.EPB!AZ36","v":-9648},{"$f":"DRE.EPB!BA36","v":-16532},{"$f":"DRE.EPB!BB36","v":-2605},{"$f":"DRE.EPB!BC36","v":-2620},{"$f":"DRE.EPB!BD36","v":-1724},{"$f":"DRE.EPB!BE36","v":-4353},{"$f":"DRE.EPB!BF36","v":-11302},{"$f":"DRE.EPB!BG36","v":-2083},{"$f":"DRE.EPB!BH36","v":-2389},{"$f":"DRE.EPB!BI36","v":-2705},{"$f":"DRE.EPB!BJ36","v":-4216},{"$f":"DRE.EPB!BK36","v":-11393},{"$f":"DRE.EPB!BL36","v":-2745},{"$f":"DRE.EPB!BM36","v":-2874},{"$f":"DRE.EPB!BN36","v":-7314},{"$f":"DRE.EPB!BO36","v":-5911},{"$f":"DRE.EPB!BP36","v":-18844},{"$f":"DRE.EPB!BQ36","v":-4545},{"$f":"DRE.EPB!BR36","v":-4845},{"$f":"DRE.EPB!BS36","v":-4250},{"$f":"DRE.EPB!BT36","v":-7802},{"$f":"DRE.EPB!BU36","v":-21442},{"$f":"DRE.EPB!BV36","v":-4866},{"$f":"DRE.EPB!BW36","v":-5814},{"$f":"DRE.EPB!BX36","v":-5102},{"$f":"DRE.EPB!BY36","v":-7901},{"$f":"DRE.EPB!CA36","v":-10887}]
[null,"Provisions/Reversals",{"$f":"DRE.EPB!C37","v":13522},{"$f":"DRE.EPB!D37","v":-6754},{"$f":"DRE.EPB!E37","v":4118},{"$f":"DRE.EPB!F37","v":2224},{"$f":"DRE.EPB!G37","v":125},{"$f":"DRE.EPB!H37","v":-287},{"$f":"DRE.EPB!I37","v":-3169},{"$f":"DRE.EPB!J37","v":-2438},{"$f":"DRE.EPB!K37","v":-2219},{"$f":"DRE.EPB!L37","v":-1448},{"$f":"DRE.EPB!M37","v":-9274},{"$f":"DRE.EPB!N37","v":-2073},{"$f":"DRE.EPB!O37","v":-5068},{"$f":"DRE.EPB!P37","v":-2275},{"$f":"DRE.EPB!Q37","v":26458},{"$f":"DRE.EPB!R37","v":17042},{"$f":"DRE.EPB!S37","v":138},{"$f":"DRE.EPB!T37","v":-1661},{"$f":"DRE.EPB!U37","v":-9624},{"$f":"DRE.EPB!V37","v":3670},{"$f":"DRE.EPB!W37","v":-7477},{"$f":"DRE.EPB!X37","v":-3693},{"$f":"DRE.EPB!Y37","v":-10056},{"$f":"DRE.EPB!Z37","v":-1725},{"$f":"DRE.EPB!AA37","v":-5384},{"$f":"DRE.EPB!AB37","v":-20858},{"$f":"DRE.EPB!AC37","v":8239},{"$f":"DRE.EPB!AD37","v":-2514},{"$f":"DRE.EPB!AE37","v":-3985},{"$f":"DRE.EPB!AF37","v":-1468.8466600000002},{"$f":"DRE.EPB!AG37","v":271.15333999999984},{"$f":"DRE.EPB!AH37","v":-3081.4943499999999},{"$f":"DRE.EPB!AI37","v":-5966},{"$f":"DRE.EPB!AJ37","v":-2279},{"$f":"DRE.EPB!AK37","v":2793},{"$f":"DRE.EPB!AL37","v":-8533.4943500000008},{"$f":"DRE.EPB!AM37","v":-3465.9950299999991},{"$f":"DRE.EPB!AN37","v":-5716},{"$f":"DRE.EPB!AO37","v":-3077},{"$f":"DRE.EPB!AP37","v":14296},{"$f":"DRE.EPB!AQ37","v":2037.00497},{"$f":"DRE.EPB!AR37","v":-8278},{"$f":"DRE.EPB!AS37","v":-2572},{"$f":"DRE.EPB!AT37","v":-2871},{"$f":"DRE.EPB!AU37","v":539},{"$f":"DRE.EPB!AV37","v":-13182},{"$f":"DRE.EPB!AW37","v":-5985},{"$f":"DRE.EPB!AX37","v":-11562},{"$f":"DRE.EPB!AY37","v":-5869},{"$f":"DRE.EPB!AZ37","v":-2329},{"$f":"DRE.EPB!BA37","v":-25745},{"$f":"DRE.EPB!BB37","v":-8104},{"$f":"DRE.EPB!BC37","v":-30315},{"$f":"DRE.EPB!BD37","v":4477},{"$f":"DRE.EPB!BE37","v":-1984},{"$f":"DRE.EPB!BF37","v":-35926},{"$f":"DRE.EPB!BG37","v":-5388},{"$f":"DRE.EPB!BH37","v":-11811},{"$f":"DRE.EPB!BI37","v":-6912},{"$f":"DRE.EPB!BJ37","v":-2285},{"$f":"DRE.EPB!BK37","v":-26396},{"$f":"DRE.EPB!BL37","v":-12533},{"$f":"DRE.EPB!BM37","v":-13574},{"$f":"DRE.EPB!BN37","v":-8347},{"$f":"DRE.EPB!BO37","v":-5589},{"$f":"DRE.EPB!BP37","v":-40043},{"$f":"DRE.EPB!BQ37","v":-5880},{"$f":"DRE.EPB!BR37","v":-9329},{"$f":"DRE.EPB!BS37","v":-3773},{"$f":"DRE.EPB!BT37","v":-7895},{"$f":"DRE.EPB!BU37","v":-26877},{"$f":"DRE.EPB!BV37","v":-8453},{"$f":"DRE.EPB!BW37","v":-11249},{"$f":"DRE.EPB!BX37","v":-6609},{"$f":"DRE.EPB!BY37","v":-8144},{"$f":"DRE.EPB!CA37","v":-14354}]
[null,"Contingencies",{"$f":"DRE.EPB!C38","v":7978},{"$f":"DRE.EPB!D38","v":1326},{"$f":"DRE.EPB!E38","v":1300},{"$f":"DRE.EPB!F38","v":3491},{"$f":"DRE.EPB!G38","v":1212},{"$f":"DRE.EPB!H38","v":7329},{"$f":"DRE.EPB!I38","v":1029},{"$f":"DRE.EPB!J38","v":1266},{"$f":"DRE.EPB!K38","v":1083},{"$f":"DRE.EPB!L38","v":725},{"$f":"DRE.EPB!M38","v":4103},{"$f":"DRE.EPB!N38","v":733},{"$f":"DRE.EPB!O38","v":849},{"$f":"DRE.EPB!P38","v":563},{"$f":"DRE.EPB!Q38","v":1135},{"$f":"DRE.EPB!R38","v":3280},{"$f":"DRE.EPB!S38","v":1848},{"$f":"DRE.EPB!T38","v":-248},{"$f":"DRE.EPB!U38","v":-6584},{"$f":"DRE.EPB!V38","v":6269},{"$f":"DRE.EPB!W38","v":1285},{"$f":"DRE.EPB!X38","v":-995},{"$f":"DRE.EPB!Y38","v":-1444},{"$f":"DRE.EPB!Z38","v":-779},{"$f":"DRE.EPB!AA38","v":-7868},{"$f":"DRE.EPB!AB38","v":-11086},{"$f":"DRE.EPB!AC38","v":1960},{"$f":"DRE.EPB!AD38","v":1195},{"$f":"DRE.EPB!AE38","v":322},{"$f":"DRE.EPB!AF38","v":-965},{"$f":"DRE.EPB!AG38","v":2512},{"$f":"DRE.EPB!AH38","v":1844},{"$f":"DRE.EPB!AI38","v":1084},{"$f":"DRE.EPB!AJ38","v":1467},{"$f":"DRE.EPB!AK38","v":2647},{"$f":"DRE.EPB!AL38","v":7042},{"$f":"DRE.EPB!AM38","v":579.68540000000007},{"$f":"DRE.EPB!AN38","v":-656},{"$f":"DRE.EPB!AO38","v":-107},{"$f":"DRE.EPB!AP38","v":14705},{"$f":"DRE.EPB!AQ38","v":14521.6854},{"$f":"DRE.EPB!AR38","v":947},{"$f":"DRE.EPB!AS38","v":5307},{"$f":"DRE.EPB!AT38","v":2567},{"$f":"DRE.EPB!AU38","v":1693},{"$f":"DRE.EPB!AV38","v":10514},{"$f":"DRE.EPB!AW38","v":241},{"$f":"DRE.EPB!AX38","v":-573},{"$f":"DRE.EPB!AY38","v":1389},{"$f":"DRE.EPB!AZ38","v":281},{"$f":"DRE.EPB!BA38","v":1338},{"$f":"DRE.EPB!BB38","v":3327},{"$f":"DRE.EPB!BC38","v":138},{"$f":"DRE.EPB!BD38","v":-912},{"$f":"DRE.EPB!BE38","v":-988},{"$f":"DRE.EPB!BF38","v":1565},{"$f":"DRE.EPB!BG38","v":1288},{"$f":"DRE.EPB!BH38","v":532},{"$f":"DRE.EPB!BI38","v":675},{"$f":"DRE.EPB!BJ38","v":822},{"$f":"DRE.EPB!BK38","v":3317},{"$f":"DRE.EPB!BL38","v":-397},{"$f":"DRE.EPB!BM38","v":-1012},{"$f":"DRE.EPB!BN38","v":-931},{"$f":"DRE.EPB!BO38","v":-1734},{"$f":"DRE.EPB!BP38","v":-4074},{"$f":"DRE.EPB!BQ38","v":-97},{"$f":"DRE.EPB!BR38","v":-1488},{"$f":"DRE.EPB!BS38","v":-1402},{"$f":"DRE.EPB!BT38","v":-5190},{"$f":"DRE.EPB!BU38","v":-8177},{"$f":"DRE.EPB!BV38","v":-2329},{"$f":"DRE.EPB!BW38","v":-2157},{"$f":"DRE.EPB!BX38","v":-1396},{"$f":"DRE.EPB!BY38","v":-2168},{"$f":"DRE.EPB!CA38","v":-3536}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.EPB!C39","v":5544},{"$f":"DRE.EPB!D39","v":-8080},{"$f":"DRE.EPB!E39","v":2818},{"$f":"DRE.EPB!F39","v":-1267},{"$f":"DRE.EPB!G39","v":-1087},{"$f":"DRE.EPB!H39","v":-7616},{"$f":"DRE.EPB!I39","v":-4198},{"$f":"DRE.EPB!J39","v":-3704},{"$f":"DRE.EPB!K39","v":-3302},{"$f":"DRE.EPB!L39","v":-2173},{"$f":"DRE.EPB!M39","v":-13377},{"$f":"DRE.EPB!N39","v":-2806},{"$f":"DRE.EPB!O39","v":-5917},{"$f":"DRE.EPB!P39","v":-2838},{"$f":"DRE.EPB!Q39","v":25323},{"$f":"DRE.EPB!R39","v":13762},{"$f":"DRE.EPB!S39","v":-1710},{"$f":"DRE.EPB!T39","v":-1413},{"$f":"DRE.EPB!U39","v":-3040},{"$f":"DRE.EPB!V39","v":-2599},{"$f":"DRE.EPB!W39","v":-8762},{"$f":"DRE.EPB!X39","v":-2698},{"$f":"DRE.EPB!Y39","v":-8612},{"$f":"DRE.EPB!Z39","v":-946},{"$f":"DRE.EPB!AA39","v":2484},{"$f":"DRE.EPB!AB39","v":-9772},{"$f":"DRE.EPB!AC39","v":6279},{"$f":"DRE.EPB!AD39","v":-3709},{"$f":"DRE.EPB!AE39","v":-4307},{"$f":"DRE.EPB!AF39","v":-503.84666000000016},{"$f":"DRE.EPB!AG39","v":-2240.8466600000002},{"$f":"DRE.EPB!AH39","v":-4925.4943499999999},{"$f":"DRE.EPB!AI39","v":-7050},{"$f":"DRE.EPB!AJ39","v":-3746},{"$f":"DRE.EPB!AK39","v":146},{"$f":"DRE.EPB!AL39","v":-15575.494350000001},{"$f":"DRE.EPB!AM39","v":-4045.6804299999994},{"$f":"DRE.EPB!AN39","v":-5060},{"$f":"DRE.EPB!AO39","v":-2970},{"$f":"DRE.EPB!AP39","v":-409},{"$f":"DRE.EPB!AQ39","v":-12484.68043},{"$f":"DRE.EPB!AR39","v":-9225},{"$f":"DRE.EPB!AS39","v":-7879},{"$f":"DRE.EPB!AT39","v":-5438},{"$f":"DRE.EPB!AU39","v":-1154},{"$f":"DRE.EPB!AV39","v":-23696},{"$f":"DRE.EPB!AW39","v":-6226},{"$f":"DRE.EPB!AX39","v":-10989},{"$f":"DRE.EPB!AY39","v":-7258},{"$f":"DRE.EPB!AZ39","v":-2610},{"$f":"DRE.EPB!BA39","v":-27083},{"$f":"DRE.EPB!BB39","v":-11431},{"$f":"DRE.EPB!BC39","v":-30453},{"$f":"DRE.EPB!BD39","v":5389},{"$f":"DRE.EPB!BE39","v":-996},{"$f":"DRE.EPB!BF39","v":-37491},{"$f":"DRE.EPB!BG39","v":-6676},{"$f":"DRE.EPB!BH39","v":-12343},{"$f":"DRE.EPB!BI39","v":-7587},{"$f":"DRE.EPB!BJ39","v":-3107},{"$f":"DRE.EPB!BK39","v":-29713},{"$f":"DRE.EPB!BL39","v":-12136},{"$f":"DRE.EPB!BM39","v":-12562},{"$f":"DRE.EPB!BN39","v":-7416},{"$f":"DRE.EPB!BO39","v":-3855},{"$f":"DRE.EPB!BP39","v":-35969},{"$f":"DRE.EPB!BQ39","v":-5783},{"$f":"DRE.EPB!BR39","v":-7841},{"$f":"DRE.EPB!BS39","v":-2371},{"$f":"DRE.EPB!BT39","v":-2705},{"$f":"DRE.EPB!BU39","v":-18700},{"$f":"DRE.EPB!BV39","v":-6124},{"$f":"DRE.EPB!BW39","v":-9092},{"$f":"DRE.EPB!BX39","v":-5213},{"$f":"DRE.EPB!BY39","v":-5976},{"$f":"DRE.EPB!CA39","v":-10818}]
[null,"Other provisions (*)",{"$f":"DRE.EPB!C40","v":0},{"$f":"DRE.EPB!D40","v":0},{"$f":"DRE.EPB!E40","v":0},{"$f":"DRE.EPB!F40","v":0},{"$f":"DRE.EPB!G40","v":0},{"$f":"DRE.EPB!H40","v":0},{"$f":"DRE.EPB!I40","v":0},{"$f":"DRE.EPB!J40","v":0},{"$f":"DRE.EPB!K40","v":0},{"$f":"DRE.EPB!L40","v":0},{"$f":"DRE.EPB!M40","v":0},{"$f":"DRE.EPB!N40","v":0},{"$f":"DRE.EPB!O40","v":0},{"$f":"DRE.EPB!P40","v":0},{"$f":"DRE.EPB!Q40","v":0},{"$f":"DRE.EPB!R40","v":0},{"$f":"DRE.EPB!S40","v":0},{"$f":"DRE.EPB!T40","v":0},{"$f":"DRE.EPB!U40","v":0},{"$f":"DRE.EPB!V40","v":0},{"$f":"DRE.EPB!W40","v":0},{"$f":"DRE.EPB!X40","v":0},{"$f":"DRE.EPB!Y40","v":0},{"$f":"DRE.EPB!Z40","v":0},{"$f":"DRE.EPB!AA40","v":0},{"$f":"DRE.EPB!AB40","v":0},{"$f":"DRE.EPB!AC40","v":0},{"$f":"DRE.EPB!AD40","v":0},{"$f":"DRE.EPB!AE40","v":0},{"$f":"DRE.EPB!AF40","v":0},{"$f":"DRE.EPB!AG40","v":0},{"$f":"DRE.EPB!AH40","v":0},{"$f":"DRE.EPB!AI40","v":0},{"$f":"DRE.EPB!AJ40","v":0},{"$f":"DRE.EPB!AK40","v":0},{"$f":"DRE.EPB!AL40","v":0}]
[null,"Depreciation and Amortization",{"$f":"DRE.EPB!C41","v":-48328},{"$f":"DRE.EPB!D41","v":-11106},{"$f":"DRE.EPB!E41","v":-11244},{"$f":"DRE.EPB!F41","v":-11269},{"$f":"DRE.EPB!G41","v":-6610},{"$f":"DRE.EPB!H41","v":-40229},{"$f":"DRE.EPB!I41","v":-10701},{"$f":"DRE.EPB!J41","v":-10541},{"$f":"DRE.EPB!K41","v":-10682},{"$f":"DRE.EPB!L41","v":-8148},{"$f":"DRE.EPB!M41","v":-40072},{"$f":"DRE.EPB!N41","v":-9386},{"$f":"DRE.EPB!O41","v":-11126},{"$f":"DRE.EPB!P41","v":-9689},{"$f":"DRE.EPB!Q41","v":-10162},{"$f":"DRE.EPB!R41","v":-40363},{"$f":"DRE.EPB!S41","v":-11527},{"$f":"DRE.EPB!T41","v":-11840},{"$f":"DRE.EPB!U41","v":-11349},{"$f":"DRE.EPB!V41","v":-12069},{"$f":"DRE.EPB!W41","v":-46785},{"$f":"DRE.EPB!X41","v":-13127},{"$f":"DRE.EPB!Y41","v":-13494},{"$f":"DRE.EPB!Z41","v":-13490},{"$f":"DRE.EPB!AA41","v":-13561},{"$f":"DRE.EPB!AB41","v":-53672},{"$f":"DRE.EPB!AC41","v":-14091},{"$f":"DRE.EPB!AD41","v":-14338},{"$f":"DRE.EPB!AE41","v":-14685},{"$f":"DRE.EPB!AF41","v":-14909},{"$f":"DRE.EPB!AG41","v":-58023},{"$f":"DRE.EPB!AH41","v":-15210},{"$f":"DRE.EPB!AI41","v":-15509},{"$f":"DRE.EPB!AJ41","v":-15611},{"$f":"DRE.EPB!AK41","v":-16530},{"$f":"DRE.EPB!AL41","v":-62860},{"$f":"DRE.EPB!AM41","v":-17626.321640000002},{"$f":"DRE.EPB!AN41","v":-17927},{"$f":"DRE.EPB!AO41","v":-19867},{"$f":"DRE.EPB!AP41","v":-19903},{"$f":"DRE.EPB!AQ41","v":-75323.321640000009},{"$f":"DRE.EPB!AR41","v":-17227},{"$f":"DRE.EPB!AS41","v":-18059},{"$f":"DRE.EPB!AT41","v":-17928},{"$f":"DRE.EPB!AU41","v":-18123},{"$f":"DRE.EPB!AV41","v":-71337},{"$f":"DRE.EPB!AW41","v":-18570},{"$f":"DRE.EPB!AX41","v":-18946},{"$f":"DRE.EPB!AY41","v":-19204},{"$f":"DRE.EPB!AZ41","v":-19576},{"$f":"DRE.EPB!BA41","v":-76296},{"$f":"DRE.EPB!BB41","v":-19897},{"$f":"DRE.EPB!BC41","v":-20168},{"$f":"DRE.EPB!BD41","v":-19843},{"$f":"DRE.EPB!BE41","v":-21307},{"$f":"DRE.EPB!BF41","v":-81215},{"$f":"DRE.EPB!BG41","v":-21805},{"$f":"DRE.EPB!BH41","v":-21921},{"$f":"DRE.EPB!BI41","v":-22242},{"$f":"DRE.EPB!BJ41","v":-22644},{"$f":"DRE.EPB!BK41","v":-88612},{"$f":"DRE.EPB!BL41","v":-22831},{"$f":"DRE.EPB!BM41","v":-23347},{"$f":"DRE.EPB!BN41","v":-23974},{"$f":"DRE.EPB!BO41","v":-24560},{"$f":"DRE.EPB!BP41","v":-94712},{"$f":"DRE.EPB!BQ41","v":-25370},{"$f":"DRE.EPB!BR41","v":-29472},{"$f":"DRE.EPB!BS41","v":-30820},{"$f":"DRE.EPB!BT41","v":-31478},{"$f":"DRE.EPB!BU41","v":-117140},{"$f":"DRE.EPB!BV41","v":-33079},{"$f":"DRE.EPB!BW41","v":-34497},{"$f":"DRE.EPB!BX41","v":-35030},{"$f":"DRE.EPB!BY41","v":-36456},{"$f":"DRE.EPB!CA41","v":-38618}]
[null,"Construction Cost",{"$f":"DRE.EPB!C42","v":-122082},{"$f":"DRE.EPB!D42","v":-24198},{"$f":"DRE.EPB!E42","v":-20175},{"$f":"DRE.EPB!F42","v":-36298},{"$f":"DRE.EPB!G42","v":-25299},{"$f":"DRE.EPB!H42","v":-105970},{"$f":"DRE.EPB!I42","v":-27304},{"$f":"DRE.EPB!J42","v":-29051},{"$f":"DRE.EPB!K42","v":-30318},{"$f":"DRE.EPB!L42","v":-24998},{"$f":"DRE.EPB!M42","v":-111671},{"$f":"DRE.EPB!N42","v":-31639},{"$f":"DRE.EPB!O42","v":-30070},{"$f":"DRE.EPB!P42","v":-32000},{"$f":"DRE.EPB!Q42","v":-101961},{"$f":"DRE.EPB!R42","v":-195670},{"$f":"DRE.EPB!S42","v":-23398},{"$f":"DRE.EPB!T42","v":-31063},{"$f":"DRE.EPB!U42","v":-39561},{"$f":"DRE.EPB!V42","v":-39683},{"$f":"DRE.EPB!W42","v":-133705},{"$f":"DRE.EPB!X42","v":-31365},{"$f":"DRE.EPB!Y42","v":-34471},{"$f":"DRE.EPB!Z42","v":-57734},{"$f":"DRE.EPB!AA42","v":-44156},{"$f":"DRE.EPB!AB42","v":-167726},{"$f":"DRE.EPB!AC42","v":-33489},{"$f":"DRE.EPB!AD42","v":-34565},{"$f":"DRE.EPB!AE42","v":-26839},{"$f":"DRE.EPB!AF42","v":-39266},{"$f":"DRE.EPB!AG42","v":-134159},{"$f":"DRE.EPB!AH42","v":-31350},{"$f":"DRE.EPB!AI42","v":-36141},{"$f":"DRE.EPB!AJ42","v":-36887},{"$f":"DRE.EPB!AK42","v":-39985},{"$f":"DRE.EPB!AL42","v":-144363},{"$f":"DRE.EPB!AM42","v":-28664.422039999998},{"$f":"DRE.EPB!AN42","v":-30708},{"$f":"DRE.EPB!AO42","v":-31189},{"$f":"DRE.EPB!AP42","v":-31969},{"$f":"DRE.EPB!AQ42","v":-122530.42204},{"$f":"DRE.EPB!AR42","v":-25788},{"$f":"DRE.EPB!AS42","v":-35125},{"$f":"DRE.EPB!AT42","v":-26084},{"$f":"DRE.EPB!AU42","v":-38981},{"$f":"DRE.EPB!AV42","v":-125978},{"$f":"DRE.EPB!AW42","v":-28826},{"$f":"DRE.EPB!AX42","v":-35159},{"$f":"DRE.EPB!AY42","v":-36919},{"$f":"DRE.EPB!AZ42","v":-55708},{"$f":"DRE.EPB!BA42","v":-156612},{"$f":"DRE.EPB!BB42","v":-38675},{"$f":"DRE.EPB!BC42","v":-42035},{"$f":"DRE.EPB!BD42","v":-43405},{"$f":"DRE.EPB!BE42","v":-59105},{"$f":"DRE.EPB!BF42","v":-183220},{"$f":"DRE.EPB!BG42","v":-34848},{"$f":"DRE.EPB!BH42","v":-40002},{"$f":"DRE.EPB!BI42","v":-39726},{"$f":"DRE.EPB!BJ42","v":-48464},{"$f":"DRE.EPB!BK42","v":-163040},{"$f":"DRE.EPB!BL42","v":-60463},{"$f":"DRE.EPB!BM42","v":-63391},{"$f":"DRE.EPB!BN42","v":-88967},{"$f":"DRE.EPB!BO42","v":-65517},{"$f":"DRE.EPB!BP42","v":-278338},{"$f":"DRE.EPB!BQ42","v":-74660},{"$f":"DRE.EPB!BR42","v":-77640},{"$f":"DRE.EPB!BS42","v":-81004},{"$f":"DRE.EPB!BT42","v":-99478},{"$f":"DRE.EPB!BU42","v":-332782},{"$f":"DRE.EPB!BV42","v":-70911},{"$f":"DRE.EPB!BW42","v":-121387},{"$f":"DRE.EPB!BX42","v":-122427},{"$f":"DRE.EPB!BY42","v":-132219},{"$f":"DRE.EPB!CA42","v":-85720}]
[null,"Operating Expenses",{"$f":"DRE.EPB!C43","v":-651146},{"$f":"DRE.EPB!D43","v":-172843},{"$f":"DRE.EPB!E43","v":-156861},{"$f":"DRE.EPB!F43","v":-184958},{"$f":"DRE.EPB!G43","v":-208707},{"$f":"DRE.EPB!H43","v":-723369},{"$f":"DRE.EPB!I43","v":-198681},{"$f":"DRE.EPB!J43","v":-185748},{"$f":"DRE.EPB!K43","v":-188055},{"$f":"DRE.EPB!L43","v":-204441},{"$f":"DRE.EPB!M43","v":-776925},{"$f":"DRE.EPB!N43","v":-207443},{"$f":"DRE.EPB!O43","v":-210911},{"$f":"DRE.EPB!P43","v":-222237},{"$f":"DRE.EPB!Q43","v":-313133},{"$f":"DRE.EPB!R43","v":-953724},{"$f":"DRE.EPB!S43","v":-198523},{"$f":"DRE.EPB!T43","v":-225977},{"$f":"DRE.EPB!U43","v":-227709},{"$f":"DRE.EPB!V43","v":-253947},{"$f":"DRE.EPB!W43","v":-906156},{"$f":"DRE.EPB!X43","v":-239623},{"$f":"DRE.EPB!Y43","v":-279929},{"$f":"DRE.EPB!Z43","v":-260815},{"$f":"DRE.EPB!AA43","v":-335027},{"$f":"DRE.EPB!AB43","v":-1115394},{"$f":"DRE.EPB!AC43","v":-274121},{"$f":"DRE.EPB!AD43","v":-337037},{"$f":"DRE.EPB!AE43","v":-293413},{"$f":"DRE.EPB!AF43","v":-311421},{"$f":"DRE.EPB!AG43","v":-1215991.84666},{"$f":"DRE.EPB!AH43","v":-304437.49434999999},{"$f":"DRE.EPB!AI43","v":-319552.43771999999},{"$f":"DRE.EPB!AJ43","v":-341074},{"$f":"DRE.EPB!AK43","v":-367307},{"$f":"DRE.EPB!AL43","v":-1332370.9320700001},{"$f":"DRE.EPB!AM43","v":-334066.73870999995},{"$f":"DRE.EPB!AN43","v":-316256},{"$f":"DRE.EPB!AO43","v":-388251},{"$f":"DRE.EPB!AP43","v":-363098},{"$f":"DRE.EPB!AQ43","v":-1401671.7387100002},{"$f":"DRE.EPB!AR43","v":-404586},{"$f":"DRE.EPB!AS43","v":-418565},{"$f":"DRE.EPB!AT43","v":-412319},{"$f":"DRE.EPB!AU43","v":-410574},{"$f":"DRE.EPB!AV43","v":-1646044},{"$f":"DRE.EPB!AW43","v":-458285},{"$f":"DRE.EPB!AX43","v":-442474},{"$f":"DRE.EPB!AY43","v":-401091},{"$f":"DRE.EPB!AZ43","v":-466183},{"$f":"DRE.EPB!BA43","v":-1768033},{"$f":"DRE.EPB!BB43","v":-410853},{"$f":"DRE.EPB!BC43","v":-400220},{"$f":"DRE.EPB!BD43","v":-387235},{"$f":"DRE.EPB!BE43","v":-631601},{"$f":"DRE.EPB!BF43","v":-1829909},{"$f":"DRE.EPB!BG43","v":-461208},{"$f":"DRE.EPB!BH43","v":-476334},{"$f":"DRE.EPB!BI43","v":-601861},{"$f":"DRE.EPB!BJ43","v":-677067},{"$f":"DRE.EPB!BK43","v":-2216470},{"$f":"DRE.EPB!BL43","v":-489945},{"$f":"DRE.EPB!BM43","v":-437903},{"$f":"DRE.EPB!BN43","v":-480322},{"$f":"DRE.EPB!BO43","v":-494663},{"$f":"DRE.EPB!BP43","v":-1902833},{"$f":"DRE.EPB!BQ43","v":-491098},{"$f":"DRE.EPB!BR43","v":-544587},{"$f":"DRE.EPB!BS43","v":-558035},{"$f":"DRE.EPB!BT43","v":-634700},{"$f":"DRE.EPB!BU43","v":-2228420},{"$f":"DRE.EPB!BV43","v":-560570},{"$f":"DRE.EPB!BW43","v":-620026},{"$f":"DRE.EPB!BX43","v":-762911},{"$f":"DRE.EPB!BY43","v":-778523},{"$f":"DRE.EPB!CA43","v":-694807}]
[null,"Other Operating Revenues",{"$f":"DRE.EPB!C44","v":2739},{"$f":"DRE.EPB!D44","v":273},{"$f":"DRE.EPB!E44","v":177},{"$f":"DRE.EPB!F44","v":688},{"$f":"DRE.EPB!G44","v":421},{"$f":"DRE.EPB!H44","v":1559},{"$f":"DRE.EPB!I44","v":1003},{"$f":"DRE.EPB!J44","v":1013},{"$f":"DRE.EPB!K44","v":1295},{"$f":"DRE.EPB!L44","v":2177},{"$f":"DRE.EPB!M44","v":5488},{"$f":"DRE.EPB!N44","v":686},{"$f":"DRE.EPB!O44","v":1211},{"$f":"DRE.EPB!P44","v":2749},{"$f":"DRE.EPB!Q44","v":1483},{"$f":"DRE.EPB!R44","v":6129},{"$f":"DRE.EPB!S44","v":2262},{"$f":"DRE.EPB!T44","v":1088},{"$f":"DRE.EPB!U44","v":1311},{"$f":"DRE.EPB!V44","v":2931},{"$f":"DRE.EPB!W44","v":7592},{"$f":"DRE.EPB!X44","v":1455},{"$f":"DRE.EPB!Y44","v":1376},{"$f":"DRE.EPB!Z44","v":-2698},{"$f":"DRE.EPB!AA44","v":7221},{"$f":"DRE.EPB!AB44","v":7354},{"$f":"DRE.EPB!AC44","v":314},{"$f":"DRE.EPB!AD44","v":977},{"$f":"DRE.EPB!AE44","v":667},{"$f":"DRE.EPB!AF44","v":1323},{"$f":"DRE.EPB!AG44","v":3281},{"$f":"DRE.EPB!AH44","v":0},{"$f":"DRE.EPB!AI44","v":1899},{"$f":"DRE.EPB!AJ44","v":1860},{"$f":"DRE.EPB!AK44","v":10271},{"$f":"DRE.EPB!AL44","v":14030},{"$f":"DRE.EPB!AM44","v":9491},{"$f":"DRE.EPB!AN44","v":1355},{"$f":"DRE.EPB!AO44","v":2429},{"$f":"DRE.EPB!AP44","v":1290},{"$f":"DRE.EPB!AQ44","v":14565},{"$f":"DRE.EPB!AR44","v":2864},{"$f":"DRE.EPB!AS44","v":1533},{"$f":"DRE.EPB!AT44","v":1990},{"$f":"DRE.EPB!AU44","v":2642},{"$f":"DRE.EPB!AV44","v":9029},{"$f":"DRE.EPB!AW44","v":1880},{"$f":"DRE.EPB!AX44","v":3108},{"$f":"DRE.EPB!AY44","v":1876},{"$f":"DRE.EPB!AZ44","v":3638},{"$f":"DRE.EPB!BA44","v":10502},{"$f":"DRE.EPB!BB44","v":974},{"$f":"DRE.EPB!BC44","v":1253},{"$f":"DRE.EPB!BD44","v":1904},{"$f":"DRE.EPB!BE44","v":3327},{"$f":"DRE.EPB!BF44","v":7458},{"$f":"DRE.EPB!BG44","v":1994},{"$f":"DRE.EPB!BH44","v":739},{"$f":"DRE.EPB!BI44","v":2496},{"$f":"DRE.EPB!BJ44","v":1673},{"$f":"DRE.EPB!BK44","v":6902},{"$f":"DRE.EPB!BL44","v":1624},{"$f":"DRE.EPB!BM44","v":1256},{"$f":"DRE.EPB!BN44","v":1259},{"$f":"DRE.EPB!BO44","v":1854},{"$f":"DRE.EPB!BP44","v":5993},{"$f":"DRE.EPB!BQ44","v":445},{"$f":"DRE.EPB!BR44","v":394},{"$f":"DRE.EPB!BS44","v":1530},{"$f":"DRE.EPB!BT44","v":-339},{"$f":"DRE.EPB!BU44","v":2030},{"$f":"DRE.EPB!BV44","v":1492},{"$f":"DRE.EPB!BW44","v":1042},{"$f":"DRE.EPB!BX44","v":739},{"$f":"DRE.EPB!BY44","v":1597},{"$f":"DRE.EPB!CA44","v":909}]
[null,"Other Operating Expenses",{"$f":"DRE.EPB!C45","v":-1988},{"$f":"DRE.EPB!D45","v":-1855},{"$f":"DRE.EPB!E45","v":-1980},{"$f":"DRE.EPB!F45","v":-3881},{"$f":"DRE.EPB!G45","v":3208},{"$f":"DRE.EPB!H45","v":-4508},{"$f":"DRE.EPB!I45","v":-1921},{"$f":"DRE.EPB!J45","v":-772},{"$f":"DRE.EPB!K45","v":-2171},{"$f":"DRE.EPB!L45","v":-3767},{"$f":"DRE.EPB!M45","v":-8631},{"$f":"DRE.EPB!N45","v":-1554},{"$f":"DRE.EPB!O45","v":-2873},{"$f":"DRE.EPB!P45","v":-220},{"$f":"DRE.EPB!Q45","v":-8457},{"$f":"DRE.EPB!R45","v":-13104},{"$f":"DRE.EPB!S45","v":-3222},{"$f":"DRE.EPB!T45","v":-2072},{"$f":"DRE.EPB!U45","v":633},{"$f":"DRE.EPB!V45","v":-9160},{"$f":"DRE.EPB!W45","v":-13821},{"$f":"DRE.EPB!X45","v":-1494},{"$f":"DRE.EPB!Y45","v":-1985},{"$f":"DRE.EPB!Z45","v":3479},{"$f":"DRE.EPB!AA45","v":-14917},{"$f":"DRE.EPB!AB45","v":-14917},{"$f":"DRE.EPB!AC45","v":-2127},{"$f":"DRE.EPB!AD45","v":-2832},{"$f":"DRE.EPB!AE45","v":-1737},{"$f":"DRE.EPB!AF45","v":-1586},{"$f":"DRE.EPB!AG45","v":-8282},{"$f":"DRE.EPB!AH45","v":-955},{"$f":"DRE.EPB!AI45","v":-1879},{"$f":"DRE.EPB!AJ45","v":-2083},{"$f":"DRE.EPB!AK45","v":-5051},{"$f":"DRE.EPB!AL45","v":-9968},{"$f":"DRE.EPB!AM45","v":-3906},{"$f":"DRE.EPB!AN45","v":-2080},{"$f":"DRE.EPB!AO45","v":-4164},{"$f":"DRE.EPB!AP45","v":-11108},{"$f":"DRE.EPB!AQ45","v":-21258},{"$f":"DRE.EPB!AR45","v":-3116},{"$f":"DRE.EPB!AS45","v":-2718},{"$f":"DRE.EPB!AT45","v":-2167},{"$f":"DRE.EPB!AU45","v":-2200},{"$f":"DRE.EPB!AV45","v":-10201},{"$f":"DRE.EPB!AW45","v":-2048},{"$f":"DRE.EPB!AX45","v":-1722},{"$f":"DRE.EPB!AY45","v":-925},{"$f":"DRE.EPB!AZ45","v":-3261},{"$f":"DRE.EPB!BA45","v":-7956},{"$f":"DRE.EPB!BB45","v":-124},{"$f":"DRE.EPB!BC45","v":-1706},{"$f":"DRE.EPB!BD45","v":-2108},{"$f":"DRE.EPB!BE45","v":-1830},{"$f":"DRE.EPB!BF45","v":-5768},{"$f":"DRE.EPB!BG45","v":-4436},{"$f":"DRE.EPB!BH45","v":-2656},{"$f":"DRE.EPB!BI45","v":-3032},{"$f":"DRE.EPB!BJ45","v":-4566},{"$f":"DRE.EPB!BK45","v":-14690},{"$f":"DRE.EPB!BL45","v":-2914},{"$f":"DRE.EPB!BM45","v":-3134},{"$f":"DRE.EPB!BN45","v":-3052},{"$f":"DRE.EPB!BO45","v":-4153},{"$f":"DRE.EPB!BP45","v":-13253},{"$f":"DRE.EPB!BQ45","v":-3449},{"$f":"DRE.EPB!BR45","v":-3244},{"$f":"DRE.EPB!BS45","v":-5133},{"$f":"DRE.EPB!BT45","v":-11596},{"$f":"DRE.EPB!BU45","v":-23422},{"$f":"DRE.EPB!BV45","v":-4660},{"$f":"DRE.EPB!BW45","v":-5664},{"$f":"DRE.EPB!BX45","v":-3102},{"$f":"DRE.EPB!BY45","v":-6985},{"$f":"DRE.EPB!CA45","v":-4516}]
[null,"Result Before Equity Income",{"$f":"DRE.EPB!C46","v":207207},{"$f":"DRE.EPB!D46","v":36898},{"$f":"DRE.EPB!E46","v":55909},{"$f":"DRE.EPB!F46","v":28651},{"$f":"DRE.EPB!G46","v":32517},{"$f":"DRE.EPB!H46","v":153975},{"$f":"DRE.EPB!I46","v":33784},{"$f":"DRE.EPB!J46","v":41845},{"$f":"DRE.EPB!K46","v":39191},{"$f":"DRE.EPB!L46","v":64806},{"$f":"DRE.EPB!M46","v":179626},{"$f":"DRE.EPB!N46","v":58560},{"$f":"DRE.EPB!O46","v":60328},{"$f":"DRE.EPB!P46","v":52935},{"$f":"DRE.EPB!Q46","v":96775},{"$f":"DRE.EPB!R46","v":268598},{"$f":"DRE.EPB!S46","v":73763},{"$f":"DRE.EPB!T46","v":48908},{"$f":"DRE.EPB!U46","v":38473},{"$f":"DRE.EPB!V46","v":21585},{"$f":"DRE.EPB!W46","v":182729},{"$f":"DRE.EPB!X46","v":38836},{"$f":"DRE.EPB!Y46","v":4008},{"$f":"DRE.EPB!Z46","v":26154},{"$f":"DRE.EPB!AA46","v":107437},{"$f":"DRE.EPB!AB46","v":176435},{"$f":"DRE.EPB!AC46","v":68207},{"$f":"DRE.EPB!AD46","v":57284},{"$f":"DRE.EPB!AE46","v":78666},{"$f":"DRE.EPB!AF46","v":65858},{"$f":"DRE.EPB!AG46","v":270015.15333999996},{"$f":"DRE.EPB!AH46","v":50185.399419999972},{"$f":"DRE.EPB!AI46","v":55221.788750000007},{"$f":"DRE.EPB!AJ46","v":62339},{"$f":"DRE.EPB!AK46","v":84510.106229999918},{"$f":"DRE.EPB!AL46","v":252256.29440000001},{"$f":"AM25+AM44+AM45+AM46","v":73498.676550000091},{"$f":"AN25+AN44+AN45+AN46","v":56569},{"$f":"AO25+AO44+AO45+AO46","v":18535},{"$f":"AP25+AP44+AP45+AP46","v":93791},{"$f":"AQ25+AQ44+AQ45+AQ46","v":242393.67654999997},{"$f":"DRE.EPB!AR46","v":98390},{"$f":"DRE.EPB!AS46","v":71443},{"$f":"DRE.EPB!AT46","v":70216},{"$f":"DRE.EPB!AU46","v":85047},{"$f":"DRE.EPB!AV46","v":325096},{"$f":"DRE.EPB!AW46","v":97166},{"$f":"DRE.EPB!AX46","v":91345},{"$f":"DRE.EPB!AY46","v":87351},{"$f":"DRE.EPB!AZ46","v":92756},{"$f":"DRE.EPB!BA46","v":368618},{"$f":"DRE.EPB!BB46","v":118725},{"$f":"DRE.EPB!BC46","v":60341},{"$f":"DRE.EPB!BD46","v":120789},{"$f":"DRE.EPB!BE46","v":128581},{"$f":"DRE.EPB!BF46","v":428436},{"$f":"DRE.EPB!BG46","v":139248},{"$f":"DRE.EPB!BH46","v":124917},{"$f":"DRE.EPB!BI46","v":167068},{"$f":"DRE.EPB!BJ46","v":145710},{"$f":"DRE.EPB!BK46","v":576943},{"$f":"DRE.EPB!BL46","v":145226},{"$f":"DRE.EPB!BM46","v":99015},{"$f":"DRE.EPB!BN46","v":105479},{"$f":"DRE.EPB!BO46","v":136862},{"$f":"DRE.EPB!BP46","v":486582},{"$f":"DRE.EPB!BQ46","v":160929},{"$f":"DRE.EPB!BR46","v":148615},{"$f":"DRE.EPB!BS46","v":113360},{"$f":"DRE.EPB!BT46","v":155608},{"$f":"DRE.EPB!BU46","v":578512},{"$f":"DRE.EPB!BV46","v":198602},{"$f":"DRE.EPB!BW46","v":164038},{"$f":"DRE.EPB!BX46","v":150645},{"$f":"DRE.EPB!BY46","v":164151},{"$f":"DRE.EPB!CA46","v":184353}]
[null,"Equity Income",{"$f":"DRE.EPB!C47","v":0},{"$f":"DRE.EPB!D47","v":0},{"$f":"DRE.EPB!E47","v":0},{"$f":"DRE.EPB!F47","v":0},{"$f":"DRE.EPB!G47","v":0},{"$f":"DRE.EPB!H47","v":0},{"$f":"DRE.EPB!I47","v":0},{"$f":"DRE.EPB!J47","v":0},{"$f":"DRE.EPB!K47","v":0},{"$f":"DRE.EPB!L47","v":0},{"$f":"DRE.EPB!M47","v":0},{"$f":"DRE.EPB!N47","v":0},{"$f":"DRE.EPB!O47","v":0},{"$f":"DRE.EPB!P47","v":0},{"$f":"DRE.EPB!Q47","v":0},{"$f":"DRE.EPB!R47","v":0},{"$f":"DRE.EPB!S47","v":0},{"$f":"DRE.EPB!T47","v":0},{"$f":"DRE.EPB!U47","v":0},{"$f":"DRE.EPB!V47","v":0},{"$f":"DRE.EPB!W47","v":0},{"$f":"DRE.EPB!X47","v":0},{"$f":"DRE.EPB!Y47","v":0},{"$f":"DRE.EPB!Z47","v":0},{"$f":"DRE.EPB!AA47","v":0},{"$f":"DRE.EPB!AB47","v":0},{"$f":"DRE.EPB!AC47","v":0},{"$f":"DRE.EPB!AD47","v":0},{"$f":"DRE.EPB!AE47","v":0},{"$f":"DRE.EPB!AF47","v":0},{"$f":"DRE.EPB!AG47","v":0},{"$f":"DRE.EPB!AH47","v":0},{"$f":"DRE.EPB!AI47","v":0},{"$f":"DRE.EPB!AJ47","v":0},{"$f":"DRE.EPB!AK47","v":0},{"$f":"DRE.EPB!AL47","v":0},{"$f":"DRE.EPB!AM47","v":0},{"$f":"DRE.EPB!AN47","v":0},{"$f":"DRE.EPB!AO47","v":0},{"$f":"DRE.EPB!AP47","v":0},{"$f":"DRE.EPB!AQ47","v":0},{"$f":"DRE.EPB!AR47","v":0},{"$f":"DRE.EPB!AS47","v":0},{"$f":"DRE.EPB!AT47","v":0},{"$f":"DRE.EPB!AU47","v":0},{"$f":"DRE.EPB!AV47","v":0},{"$f":"DRE.EPB!AW47","v":0},{"$f":"DRE.EPB!AX47","v":0},{"$f":"DRE.EPB!AY47","v":0},{"$f":"DRE.EPB!AZ47","v":0},{"$f":"DRE.EPB!BA47","v":0},{"$f":"DRE.EPB!BB47","v":0},{"$f":"DRE.EPB!BC47","v":0},{"$f":"DRE.EPB!BD47","v":0},{"$f":"DRE.EPB!BE47","v":0},{"$f":"DRE.EPB!BF47","v":0},{"$f":"DRE.EPB!BG47","v":0},{"$f":"DRE.EPB!BH47","v":0},{"$f":"DRE.EPB!BI47","v":0},{"$f":"DRE.EPB!BJ47","v":0},{"$f":"DRE.EPB!BK47","v":0},{"$f":"DRE.EPB!BL47","v":0},{"$f":"DRE.EPB!BM47","v":0},{"$f":"DRE.EPB!BN47","v":0},{"$f":"DRE.EPB!BO47","v":0},{"$f":"DRE.EPB!BP47","v":0},{"$f":"DRE.EPB!BQ47","v":0},{"$f":"DRE.EPB!BR47","v":0},{"$f":"DRE.EPB!BS47","v":0},{"$f":"DRE.EPB!BT47","v":0},{"$f":"DRE.EPB!BU47","v":0},{"$f":"DRE.EPB!BV47","v":0},{"$f":"DRE.EPB!BW47","v":0},{"$f":"DRE.EPB!BX47","v":0},{"$f":"DRE.EPB!BY47","v":0},{"$f":"DRE.EPB!CA47","v":0}]
[null,"EBITDA",{"$f":"DRE.EPB!C48","v":255535},{"$f":"DRE.EPB!D48","v":48004},{"$f":"DRE.EPB!E48","v":67153},{"$f":"DRE.EPB!F48","v":39920},{"$f":"DRE.EPB!G48","v":39127},{"$f":"DRE.EPB!H48","v":194204},{"$f":"DRE.EPB!I48","v":44485},{"$f":"DRE.EPB!J48","v":52386},{"$f":"DRE.EPB!K48","v":49873},{"$f":"DRE.EPB!L48","v":72954},{"$f":"DRE.EPB!M48","v":219698},{"$f":"DRE.EPB!N48","v":67946},{"$f":"DRE.EPB!O48","v":71454},{"$f":"DRE.EPB!P48","v":62624},{"$f":"DRE.EPB!Q48","v":106937},{"$f":"DRE.EPB!R48","v":308961},{"$f":"DRE.EPB!S48","v":85290},{"$f":"DRE.EPB!T48","v":60748},{"$f":"DRE.EPB!U48","v":49822},{"$f":"DRE.EPB!V48","v":33654},{"$f":"DRE.EPB!W48","v":229514},{"$f":"DRE.EPB!X48","v":51963},{"$f":"DRE.EPB!Y48","v":17502},{"$f":"DRE.EPB!Z48","v":39644},{"$f":"DRE.EPB!AA48","v":120998},{"$f":"DRE.EPB!AB48","v":230107},{"$f":"DRE.EPB!AC48","v":82298},{"$f":"DRE.EPB!AD48","v":71622},{"$f":"DRE.EPB!AE48","v":93351},{"$f":"DRE.EPB!AF48","v":80767},{"$f":"DRE.EPB!AG48","v":328038.15334000002},{"$f":"DRE.EPB!AH48","v":65395.399419999972},{"$f":"DRE.EPB!AI48","v":70730.788749999992},{"$f":"DRE.EPB!AJ48","v":77950},{"$f":"DRE.EPB!AK48","v":101040.10622999992},{"$f":"DRE.EPB!AL48","v":315116.29440000013},{"$f":"DRE.EPB!AM48","v":91124.998190000042},{"$f":"DRE.EPB!AN48","v":74496},{"$f":"DRE.EPB!AO48","v":38402},{"$f":"DRE.EPB!AP48","v":113694},{"$f":"DRE.EPB!AQ48","v":317716.99819000019},{"$f":"DRE.EPB!AR48","v":115617},{"$f":"DRE.EPB!AS48","v":89502},{"$f":"DRE.EPB!AT48","v":88144},{"$f":"DRE.EPB!AU48","v":103170},{"$f":"DRE.EPB!AV48","v":396433},{"$f":"DRE.EPB!AW48","v":115736},{"$f":"DRE.EPB!AX48","v":110291},{"$f":"DRE.EPB!AY48","v":106555},{"$f":"DRE.EPB!AZ48","v":112332},{"$f":"DRE.EPB!BA48","v":444914},{"$f":"DRE.EPB!BB48","v":138622},{"$f":"DRE.EPB!BC48","v":80509},{"$f":"DRE.EPB!BD48","v":140632},{"$f":"DRE.EPB!BE48","v":149888},{"$f":"DRE.EPB!BF48","v":509651},{"$f":"DRE.EPB!BG48","v":161053},{"$f":"DRE.EPB!BH48","v":146838},{"$f":"DRE.EPB!BI48","v":189310},{"$f":"DRE.EPB!BJ48","v":168354},{"$f":"DRE.EPB!BK48","v":665555},{"$f":"DRE.EPB!BL48","v":168057},{"$f":"DRE.EPB!BM48","v":122362},{"$f":"DRE.EPB!BN48","v":129453},{"$f":"DRE.EPB!BO48","v":161422},{"$f":"DRE.EPB!BP48","v":581294},{"$f":"DRE.EPB!BQ48","v":186299},{"$f":"DRE.EPB!BR48","v":178087},{"$f":"DRE.EPB!BS48","v":144180},{"$f":"DRE.EPB!BT48","v":187086},{"$f":"DRE.EPB!BU48","v":695652},{"$f":"DRE.EPB!BV48","v":231681},{"$f":"DRE.EPB!BW48","v":198535},{"$f":"DRE.EPB!BX48","v":185675},{"$f":"DRE.EPB!BY48","v":200607},{"$f":"DRE.EPB!CA48","v":222971}]
[null,"Result Before Financial Expenses",{"$f":"DRE.EPB!C49","v":207207},{"$f":"DRE.EPB!D49","v":36898},{"$f":"DRE.EPB!E49","v":55909},{"$f":"DRE.EPB!F49","v":28651},{"$f":"DRE.EPB!G49","v":32517},{"$f":"DRE.EPB!H49","v":153975},{"$f":"DRE.EPB!I49","v":33784},{"$f":"DRE.EPB!J49","v":41845},{"$f":"DRE.EPB!K49","v":39191},{"$f":"DRE.EPB!L49","v":64806},{"$f":"DRE.EPB!M49","v":179626},{"$f":"DRE.EPB!N49","v":58560},{"$f":"DRE.EPB!O49","v":60328},{"$f":"DRE.EPB!P49","v":52935},{"$f":"DRE.EPB!Q49","v":96775},{"$f":"DRE.EPB!R49","v":268598},{"$f":"DRE.EPB!S49","v":73763},{"$f":"DRE.EPB!T49","v":48908},{"$f":"DRE.EPB!U49","v":38473},{"$f":"DRE.EPB!V49","v":21585},{"$f":"DRE.EPB!W49","v":182729},{"$f":"DRE.EPB!X49","v":38836},{"$f":"DRE.EPB!Y49","v":4008},{"$f":"DRE.EPB!Z49","v":26154},{"$f":"DRE.EPB!AA49","v":107437},{"$f":"DRE.EPB!AB49","v":176435},{"$f":"DRE.EPB!AC49","v":68207},{"$f":"DRE.EPB!AD49","v":57284},{"$f":"DRE.EPB!AE49","v":78666},{"$f":"DRE.EPB!AF49","v":65858.153339999961},{"$f":"DRE.EPB!AG49","v":270015.15333999996},{"$f":"DRE.EPB!AH49","v":50185.399419999972},{"$f":"DRE.EPB!AI49","v":55221.788750000007},{"$f":"DRE.EPB!AJ49","v":62339},{"$f":"DRE.EPB!AK49","v":84510.106229999918},{"$f":"DRE.EPB!AL49","v":252256.29440000001},{"$f":"DRE.EPB!AM49","v":73498.676550000091},{"$f":"DRE.EPB!AN49","v":56569},{"$f":"DRE.EPB!AO49","v":18535},{"$f":"DRE.EPB!AP49","v":93791},{"$f":"DRE.EPB!AQ49","v":242393.67654999997},{"$f":"DRE.EPB!AR49","v":98390},{"$f":"DRE.EPB!AS49","v":71443},{"$f":"DRE.EPB!AT49","v":70216},{"$f":"DRE.EPB!AU49","v":85047},{"$f":"DRE.EPB!AV49","v":325096},{"$f":"DRE.EPB!AW49","v":97166},{"$f":"DRE.EPB!AX49","v":91345},{"$f":"DRE.EPB!AY49","v":87351},{"$f":"DRE.EPB!AZ49","v":92756},{"$f":"DRE.EPB!BA49","v":368618},{"$f":"DRE.EPB!BB49","v":118725},{"$f":"DRE.EPB!BC49","v":60341},{"$f":"DRE.EPB!BD49","v":120789},{"$f":"DRE.EPB!BE49","v":128581},{"$f":"DRE.EPB!BF49","v":428436},{"$f":"DRE.EPB!BG49","v":139248},{"$f":"DRE.EPB!BH49","v":124917},{"$f":"DRE.EPB!BI49","v":167068},{"$f":"DRE.EPB!BJ49","v":145710},{"$f":"DRE.EPB!BK49","v":576943},{"$f":"DRE.EPB!BL49","v":145226},{"$f":"DRE.EPB!BM49","v":99015},{"$f":"DRE.EPB!BN49","v":105479},{"$f":"DRE.EPB!BO49","v":136862},{"$f":"DRE.EPB!BP49","v":486582},{"$f":"DRE.EPB!BQ49","v":160929},{"$f":"DRE.EPB!BR49","v":148615},{"$f":"DRE.EPB!BS49","v":113360},{"$f":"DRE.EPB!BT49","v":155608},{"$f":"DRE.EPB!BU49","v":578512},{"$f":"DRE.EPB!BV49","v":198602},{"$f":"DRE.EPB!BW49","v":164038},{"$f":"DRE.EPB!BX49","v":150645},{"$f":"DRE.EPB!BY49","v":164151},{"$f":"DRE.EPB!CA49","v":184353}]
[null,"Financial Revenues",{"$f":"DRE.EPB!C50","v":63094},{"$f":"DRE.EPB!D50","v":8401},{"$f":"DRE.EPB!E50","v":16794},{"$f":"DRE.EPB!F50","v":10178},{"$f":"DRE.EPB!G50","v":9066},{"$f":"DRE.EPB!H50","v":44439},{"$f":"DRE.EPB!I50","v":9941},{"$f":"DRE.EPB!J50","v":9605},{"$f":"DRE.EPB!K50","v":8385},{"$f":"DRE.EPB!L50","v":8982},{"$f":"DRE.EPB!M50","v":36913},{"$f":"DRE.EPB!N50","v":8041},{"$f":"DRE.EPB!O50","v":9002},{"$f":"DRE.EPB!P50","v":8831},{"$f":"DRE.EPB!Q50","v":25518},{"$f":"DRE.EPB!R50","v":51392},{"$f":"DRE.EPB!S50","v":9328},{"$f":"DRE.EPB!T50","v":12107},{"$f":"DRE.EPB!U50","v":14302},{"$f":"DRE.EPB!V50","v":22112},{"$f":"DRE.EPB!W50","v":57849},{"$f":"DRE.EPB!X50","v":16109},{"$f":"DRE.EPB!Y50","v":15958},{"$f":"DRE.EPB!Z50","v":3736},{"$f":"DRE.EPB!AA50","v":10668},{"$f":"DRE.EPB!AB50","v":46471},{"$f":"DRE.EPB!AC50","v":21742},{"$f":"DRE.EPB!AD50","v":23050},{"$f":"DRE.EPB!AE50","v":9618},{"$f":"DRE.EPB!AF50","v":-1926},{"$f":"DRE.EPB!AG50","v":52484},{"$f":"DRE.EPB!AH50","v":16508},{"$f":"DRE.EPB!AI50","v":18224},{"$f":"DRE.EPB!AJ50","v":24298},{"$f":"DRE.EPB!AK50","v":20738},{"$f":"DRE.EPB!AL50","v":79768},{"$f":"DRE.EPB!AM50","v":14623},{"$f":"DRE.EPB!AN50","v":14657},{"$f":"DRE.EPB!AO50","v":15956},{"$f":"DRE.EPB!AP50","v":25861},{"$f":"DRE.EPB!AQ50","v":71097},{"$f":"DRE.EPB!AR50","v":13587},{"$f":"DRE.EPB!AS50","v":16545},{"$f":"DRE.EPB!AT50","v":27067},{"$f":"DRE.EPB!AU50","v":9264},{"$f":"DRE.EPB!AV50","v":66463},{"$f":"DRE.EPB!AW50","v":16087},{"$f":"DRE.EPB!AX50","v":91412},{"$f":"DRE.EPB!AY50","v":21251},{"$f":"DRE.EPB!AZ50","v":18502},{"$f":"DRE.EPB!BA50","v":147252},{"$f":"DRE.EPB!BB50","v":17561},{"$f":"DRE.EPB!BC50","v":21725},{"$f":"DRE.EPB!BD50","v":12674},{"$f":"DRE.EPB!BE50","v":20211},{"$f":"DRE.EPB!BF50","v":72171},{"$f":"DRE.EPB!BG50","v":22190},{"$f":"DRE.EPB!BH50","v":25382},{"$f":"DRE.EPB!BI50","v":15695},{"$f":"DRE.EPB!BJ50","v":29402},{"$f":"DRE.EPB!BK50","v":92669},{"$f":"DRE.EPB!BL50","v":29736},{"$f":"DRE.EPB!BM50","v":38189},{"$f":"DRE.EPB!BN50","v":30049},{"$f":"DRE.EPB!BO50","v":27478},{"$f":"DRE.EPB!BP50","v":125452},{"$f":"DRE.EPB!BQ50","v":28314},{"$f":"DRE.EPB!BR50","v":30898},{"$f":"DRE.EPB!BS50","v":31567},{"$f":"DRE.EPB!BT50","v":31531},{"$f":"DRE.EPB!BU50","v":122310},{"$f":"DRE.EPB!BV50","v":28020},{"$f":"DRE.EPB!BW50","v":36721},{"$f":"DRE.EPB!BX50","v":38106},{"$f":"DRE.EPB!BY50","v":42066},{"$f":"DRE.EPB!CA50","v":31584}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.EPB!C51","v":24235},{"$f":"DRE.EPB!D51","v":3664},{"$f":"DRE.EPB!E51","v":4171},{"$f":"DRE.EPB!F51","v":5156},{"$f":"DRE.EPB!G51","v":3255},{"$f":"DRE.EPB!H51","v":16246},{"$f":"DRE.EPB!I51","v":4106},{"$f":"DRE.EPB!J51","v":4027},{"$f":"DRE.EPB!K51","v":3216},{"$f":"DRE.EPB!L51","v":3121},{"$f":"DRE.EPB!M51","v":14470},{"$f":"DRE.EPB!N51","v":2330},{"$f":"DRE.EPB!O51","v":2594},{"$f":"DRE.EPB!P51","v":2828},{"$f":"DRE.EPB!Q51","v":3257},{"$f":"DRE.EPB!R51","v":11009},{"$f":"DRE.EPB!S51","v":2110},{"$f":"DRE.EPB!T51","v":4446},{"$f":"DRE.EPB!U51","v":4788},{"$f":"DRE.EPB!V51","v":4764},{"$f":"DRE.EPB!W51","v":16108},{"$f":"DRE.EPB!X51","v":4253},{"$f":"DRE.EPB!Y51","v":4672},{"$f":"DRE.EPB!Z51","v":3666},{"$f":"DRE.EPB!AA51","v":2825},{"$f":"DRE.EPB!AB51","v":15416},{"$f":"DRE.EPB!AC51","v":2058},{"$f":"DRE.EPB!AD51","v":2558},{"$f":"DRE.EPB!AE51","v":5180},{"$f":"DRE.EPB!AF51","v":4639},{"$f":"DRE.EPB!AG51","v":14435},{"$f":"DRE.EPB!AH51","v":8183},{"$f":"DRE.EPB!AI51","v":6422},{"$f":"DRE.EPB!AJ51","v":5486},{"$f":"DRE.EPB!AK51","v":4485},{"$f":"DRE.EPB!AL51","v":24576},{"$f":"DRE.EPB!AM51","v":5053},{"$f":"DRE.EPB!AN51","v":4576},{"$f":"DRE.EPB!AO51","v":4714},{"$f":"DRE.EPB!AP51","v":3670},{"$f":"DRE.EPB!AQ51","v":18013},{"$f":"DRE.EPB!AR51","v":5125},{"$f":"DRE.EPB!AS51","v":3925},{"$f":"DRE.EPB!AT51","v":2573},{"$f":"DRE.EPB!AU51","v":3100},{"$f":"DRE.EPB!AV51","v":14723},{"$f":"DRE.EPB!AW51","v":3920},{"$f":"DRE.EPB!AX51","v":3001},{"$f":"DRE.EPB!AY51","v":3450},{"$f":"DRE.EPB!AZ51","v":1811},{"$f":"DRE.EPB!BA51","v":12182},{"$f":"DRE.EPB!BB51","v":1090},{"$f":"DRE.EPB!BC51","v":2016},{"$f":"DRE.EPB!BD51","v":1264},{"$f":"DRE.EPB!BE51","v":2997},{"$f":"DRE.EPB!BF51","v":7367},{"$f":"DRE.EPB!BG51","v":1981},{"$f":"DRE.EPB!BH51","v":1835},{"$f":"DRE.EPB!BI51","v":2600},{"$f":"DRE.EPB!BJ51","v":4978},{"$f":"DRE.EPB!BK51","v":11394},{"$f":"DRE.EPB!BL51","v":7702},{"$f":"DRE.EPB!BM51","v":8780},{"$f":"DRE.EPB!BN51","v":10566},{"$f":"DRE.EPB!BO51","v":7829},{"$f":"DRE.EPB!BP51","v":34877},{"$f":"DRE.EPB!BQ51","v":6203},{"$f":"DRE.EPB!BR51","v":7975},{"$f":"DRE.EPB!BS51","v":8954},{"$f":"DRE.EPB!BT51","v":8537},{"$f":"DRE.EPB!BU51","v":31669},{"$f":"DRE.EPB!BV51","v":9174},{"$f":"DRE.EPB!BW51","v":13565},{"$f":"DRE.EPB!BX51","v":16434},{"$f":"DRE.EPB!BY51","v":12427},{"$f":"DRE.EPB!CA51","v":12280}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.EPB!C52","v":22447},{"$f":"DRE.EPB!D52","v":3624},{"$f":"DRE.EPB!E52","v":3823},{"$f":"DRE.EPB!F52","v":4381},{"$f":"DRE.EPB!G52","v":4613},{"$f":"DRE.EPB!H52","v":16441},{"$f":"DRE.EPB!I52","v":4758},{"$f":"DRE.EPB!J52","v":4544},{"$f":"DRE.EPB!K52","v":4412},{"$f":"DRE.EPB!L52","v":4135},{"$f":"DRE.EPB!M52","v":17849},{"$f":"DRE.EPB!N52","v":4724},{"$f":"DRE.EPB!O52","v":5135},{"$f":"DRE.EPB!P52","v":5294},{"$f":"DRE.EPB!Q52","v":5706},{"$f":"DRE.EPB!R52","v":20859},{"$f":"DRE.EPB!S52","v":6267},{"$f":"DRE.EPB!T52","v":4490},{"$f":"DRE.EPB!U52","v":4972},{"$f":"DRE.EPB!V52","v":4686},{"$f":"DRE.EPB!W52","v":20415},{"$f":"DRE.EPB!X52","v":4817},{"$f":"DRE.EPB!Y52","v":6454},{"$f":"DRE.EPB!Z52","v":5000},{"$f":"DRE.EPB!AA52","v":3468},{"$f":"DRE.EPB!AB52","v":19739},{"$f":"DRE.EPB!AC52","v":10143},{"$f":"DRE.EPB!AD52","v":6771},{"$f":"DRE.EPB!AE52","v":7473},{"$f":"DRE.EPB!AF52","v":8820},{"$f":"DRE.EPB!AG52","v":33207},{"$f":"DRE.EPB!AH52","v":8389},{"$f":"DRE.EPB!AI52","v":8750},{"$f":"DRE.EPB!AJ52","v":8050},{"$f":"DRE.EPB!AK52","v":9271},{"$f":"DRE.EPB!AL52","v":34460},{"$f":"DRE.EPB!AM52","v":7881},{"$f":"DRE.EPB!AN52","v":8028},{"$f":"DRE.EPB!AO52","v":8814},{"$f":"DRE.EPB!AP52","v":9739},{"$f":"DRE.EPB!AQ52","v":34462},{"$f":"DRE.EPB!AR52","v":9574},{"$f":"DRE.EPB!AS52","v":9428},{"$f":"DRE.EPB!AT52","v":11454},{"$f":"DRE.EPB!AU52","v":12324},{"$f":"DRE.EPB!AV52","v":42780},{"$f":"DRE.EPB!AW52","v":10835},{"$f":"DRE.EPB!AX52","v":11058},{"$f":"DRE.EPB!AY52","v":11507},{"$f":"DRE.EPB!AZ52","v":11939},{"$f":"DRE.EPB!BA52","v":45339},{"$f":"DRE.EPB!BB52","v":11385},{"$f":"DRE.EPB!BC52","v":9642},{"$f":"DRE.EPB!BD52","v":13513},{"$f":"DRE.EPB!BE52","v":15282},{"$f":"DRE.EPB!BF52","v":49822},{"$f":"DRE.EPB!BG52","v":15831},{"$f":"DRE.EPB!BH52","v":15400},{"$f":"DRE.EPB!BI52","v":15957},{"$f":"DRE.EPB!BJ52","v":15312},{"$f":"DRE.EPB!BK52","v":62500},{"$f":"DRE.EPB!BL52","v":14780},{"$f":"DRE.EPB!BM52","v":14596},{"$f":"DRE.EPB!BN52","v":13028},{"$f":"DRE.EPB!BO52","v":12108},{"$f":"DRE.EPB!BP52","v":54512},{"$f":"DRE.EPB!BQ52","v":11726},{"$f":"DRE.EPB!BR52","v":12956},{"$f":"DRE.EPB!BS52","v":13757},{"$f":"DRE.EPB!BT52","v":11846},{"$f":"DRE.EPB!BU52","v":50285},{"$f":"DRE.EPB!BV52","v":12487},{"$f":"DRE.EPB!BW52","v":14247},{"$f":"DRE.EPB!BX52","v":13636},{"$f":"DRE.EPB!BY52","v":12670},{"$f":"DRE.EPB!CA52","v":13357}]
[null,"Restatement of CVA",{"$f":"DRE.EPB!C53","v":0},{"$f":"DRE.EPB!D53","v":0},{"$f":"DRE.EPB!E53","v":0},{"$f":"DRE.EPB!F53","v":0},{"$f":"DRE.EPB!G53","v":0},{"$f":"DRE.EPB!H53","v":0},{"$f":"DRE.EPB!I53","v":0},{"$f":"DRE.EPB!J53","v":0},{"$f":"DRE.EPB!K53","v":0},{"$f":"DRE.EPB!L53","v":0},{"$f":"DRE.EPB!M53","v":0},{"$f":"DRE.EPB!N53","v":0},{"$f":"DRE.EPB!O53","v":0},{"$f":"DRE.EPB!P53","v":0},{"$f":"DRE.EPB!Q53","v":0},{"$f":"DRE.EPB!R53","v":0},{"$f":"DRE.EPB!S53","v":0},{"$f":"DRE.EPB!T53","v":0},{"$f":"DRE.EPB!U53","v":0},{"$f":"DRE.EPB!V53","v":0},{"$f":"DRE.EPB!W53","v":0},{"$f":"DRE.EPB!X53","v":0},{"$f":"DRE.EPB!Y53","v":0},{"$f":"DRE.EPB!Z53","v":0},{"$f":"DRE.EPB!AA53","v":0},{"$f":"DRE.EPB!AB53","v":0},{"$f":"DRE.EPB!AC53","v":5041},{"$f":"DRE.EPB!AD53","v":7748},{"$f":"DRE.EPB!AE53","v":3888},{"$f":"DRE.EPB!AF53","v":-16677},{"$f":"DRE.EPB!AG53","v":0},{"$f":"DRE.EPB!AH53","v":0},{"$f":"DRE.EPB!AI53","v":1480},{"$f":"DRE.EPB!AJ53","v":6732},{"$f":"DRE.EPB!AK53","v":2150},{"$f":"DRE.EPB!AL53","v":10362},{"$f":"DRE.EPB!AM53","v":1302},{"$f":"DRE.EPB!AN53","v":1517},{"$f":"DRE.EPB!AO53","v":2458},{"$f":"DRE.EPB!AP53","v":-1274},{"$f":"DRE.EPB!AQ53","v":4003},{"$f":"DRE.EPB!AR53","v":0},{"$f":"DRE.EPB!AS53","v":0},{"$f":"DRE.EPB!AT53","v":0},{"$f":"DRE.EPB!AU53","v":0},{"$f":"DRE.EPB!AV53","v":0},{"$f":"DRE.EPB!AW53","v":0},{"$f":"DRE.EPB!AX53","v":0},{"$f":"DRE.EPB!AY53","v":0},{"$f":"DRE.EPB!AZ53","v":0},{"$f":"DRE.EPB!BA53","v":0},{"$f":"DRE.EPB!BB53","v":0},{"$f":"DRE.EPB!BC53","v":0},{"$f":"DRE.EPB!BD53","v":0},{"$f":"DRE.EPB!BE53","v":0},{"$f":"DRE.EPB!BF53","v":0},{"$f":"DRE.EPB!BG53","v":0},{"$f":"DRE.EPB!BH53","v":0},{"$f":"DRE.EPB!BI53","v":0},{"$f":"DRE.EPB!BJ53","v":0},{"$f":"DRE.EPB!BK53","v":0},{"$f":"DRE.EPB!BL53","v":0},{"$f":"DRE.EPB!BM53","v":0},{"$f":"DRE.EPB!BN53","v":0},{"$f":"DRE.EPB!BO53","v":0},{"$f":"DRE.EPB!BP53","v":0},{"$f":"DRE.EPB!BQ53","v":0},{"$f":"DRE.EPB!BR53","v":0},{"$f":"DRE.EPB!BS53","v":0},{"$f":"DRE.EPB!BT53","v":40356},{"$f":"DRE.EPB!BU53","v":40356},{"$f":"DRE.EPB!BV53","v":6360},{"$f":"DRE.EPB!BW53","v":-6360},{"$f":"DRE.EPB!BX53","v":0},{"$f":"DRE.EPB!BY53","v":0},{"$f":"DRE.EPB!CA53","v":0}]
[null,"Other Financial Revenues",{"$f":"DRE.EPB!C54","v":16412},{"$f":"DRE.EPB!D54","v":1113},{"$f":"DRE.EPB!E54","v":8800},{"$f":"DRE.EPB!F54","v":641},{"$f":"DRE.EPB!G54","v":1198},{"$f":"DRE.EPB!H54","v":11752},{"$f":"DRE.EPB!I54","v":1077},{"$f":"DRE.EPB!J54","v":1034},{"$f":"DRE.EPB!K54","v":757},{"$f":"DRE.EPB!L54","v":1726},{"$f":"DRE.EPB!M54","v":4594},{"$f":"DRE.EPB!N54","v":987},{"$f":"DRE.EPB!O54","v":1273},{"$f":"DRE.EPB!P54","v":709},{"$f":"DRE.EPB!Q54","v":16555},{"$f":"DRE.EPB!R54","v":19524},{"$f":"DRE.EPB!S54","v":951},{"$f":"DRE.EPB!T54","v":3171},{"$f":"DRE.EPB!U54","v":4542},{"$f":"DRE.EPB!V54","v":12662},{"$f":"DRE.EPB!W54","v":21326},{"$f":"DRE.EPB!X54","v":7039},{"$f":"DRE.EPB!Y54","v":4832},{"$f":"DRE.EPB!Z54","v":-4930},{"$f":"DRE.EPB!AA54","v":4375},{"$f":"DRE.EPB!AB54","v":11316},{"$f":"DRE.EPB!AC54","v":4500},{"$f":"DRE.EPB!AD54","v":5973},{"$f":"DRE.EPB!AE54","v":-6923},{"$f":"DRE.EPB!AF54","v":1292},{"$f":"DRE.EPB!AG54","v":4842},{"$f":"DRE.EPB!AH54","v":-64},{"$f":"DRE.EPB!AI54","v":1572},{"$f":"DRE.EPB!AJ54","v":4030},{"$f":"DRE.EPB!AK54","v":4832},{"$f":"DRE.EPB!AL54","v":10370},{"$f":"DRE.EPB!AM54","v":387},{"$f":"DRE.EPB!AN54","v":536},{"$f":"DRE.EPB!AO54","v":-30},{"$f":"DRE.EPB!AP54","v":13726},{"$f":"DRE.EPB!AQ54","v":14619},{"$f":"DRE.EPB!AR54","v":-1112},{"$f":"DRE.EPB!AS54","v":3192},{"$f":"DRE.EPB!AT54","v":13040},{"$f":"DRE.EPB!AU54","v":-6160},{"$f":"DRE.EPB!AV54","v":8960},{"$f":"DRE.EPB!AW54","v":1332},{"$f":"DRE.EPB!AX54","v":77353},{"$f":"DRE.EPB!AY54","v":6294},{"$f":"DRE.EPB!AZ54","v":4752},{"$f":"DRE.EPB!BA54","v":89731},{"$f":"DRE.EPB!BB54","v":5086},{"$f":"DRE.EPB!BC54","v":10067},{"$f":"DRE.EPB!BD54","v":-2103},{"$f":"DRE.EPB!BE54","v":1932},{"$f":"DRE.EPB!BF54","v":14982},{"$f":"DRE.EPB!BG54","v":4378},{"$f":"DRE.EPB!BH54","v":8147},{"$f":"DRE.EPB!BI54","v":-2862},{"$f":"DRE.EPB!BJ54","v":9112},{"$f":"DRE.EPB!BK54","v":18775},{"$f":"DRE.EPB!BL54","v":7254},{"$f":"DRE.EPB!BM54","v":14813},{"$f":"DRE.EPB!BN54","v":6455},{"$f":"DRE.EPB!BO54","v":7541},{"$f":"DRE.EPB!BP54","v":36063},{"$f":"DRE.EPB!BQ54","v":10385},{"$f":"DRE.EPB!BR54","v":9967},{"$f":"DRE.EPB!BS54","v":8856},{"$f":"DRE.EPB!BT54","v":-29208},{"$f":"DRE.EPB!BU54","v":0},{"$f":"DRE.EPB!BV54","v":-1},{"$f":"DRE.EPB!BW54","v":15269},{"$f":"DRE.EPB!BX54","v":8036},{"$f":"DRE.EPB!BY54","v":16969},{"$f":"DRE.EPB!CA54","v":5947}]
[null,"Financial Expenses",{"$f":"DRE.EPB!C55","v":-91952},{"$f":"DRE.EPB!D55","v":-10203},{"$f":"DRE.EPB!E55","v":-18298},{"$f":"DRE.EPB!F55","v":-13584},{"$f":"DRE.EPB!G55","v":-20820},{"$f":"DRE.EPB!H55","v":-62905},{"$f":"DRE.EPB!I55","v":-19993},{"$f":"DRE.EPB!J55","v":-17212},{"$f":"DRE.EPB!K55","v":-17781},{"$f":"DRE.EPB!L55","v":-11709},{"$f":"DRE.EPB!M55","v":-66695},{"$f":"DRE.EPB!N55","v":-9089},{"$f":"DRE.EPB!O55","v":-9284},{"$f":"DRE.EPB!P55","v":-14393},{"$f":"DRE.EPB!Q55","v":-34139},{"$f":"DRE.EPB!R55","v":-66905},{"$f":"DRE.EPB!S55","v":-15418},{"$f":"DRE.EPB!T55","v":-34984},{"$f":"DRE.EPB!U55","v":-14958},{"$f":"DRE.EPB!V55","v":-29395},{"$f":"DRE.EPB!W55","v":-94755},{"$f":"DRE.EPB!X55","v":-5030},{"$f":"DRE.EPB!Y55","v":-12703},{"$f":"DRE.EPB!Z55","v":-28609},{"$f":"DRE.EPB!AA55","v":-37718},{"$f":"DRE.EPB!AB55","v":-84060},{"$f":"DRE.EPB!AC55","v":-79015},{"$f":"DRE.EPB!AD55","v":-9798},{"$f":"DRE.EPB!AE55","v":-120077},{"$f":"DRE.EPB!AF55","v":-13926},{"$f":"DRE.EPB!AG55","v":-222816},{"$f":"DRE.EPB!AH55","v":28516},{"$f":"DRE.EPB!AI55","v":-52454},{"$f":"DRE.EPB!AJ55","v":-32831},{"$f":"DRE.EPB!AK55","v":-30060},{"$f":"DRE.EPB!AL55","v":-86829},{"$f":"DRE.EPB!AM55","v":-24200},{"$f":"DRE.EPB!AN55","v":-24062},{"$f":"DRE.EPB!AO55","v":-16821},{"$f":"DRE.EPB!AP55","v":-14006},{"$f":"DRE.EPB!AQ55","v":-79089},{"$f":"DRE.EPB!AR55","v":-20124},{"$f":"DRE.EPB!AS55","v":-22331},{"$f":"DRE.EPB!AT55","v":-26144},{"$f":"DRE.EPB!AU55","v":-33121},{"$f":"DRE.EPB!AV55","v":-101720},{"$f":"DRE.EPB!AW55","v":-12260},{"$f":"DRE.EPB!AX55","v":-101761},{"$f":"DRE.EPB!AY55","v":-26753},{"$f":"DRE.EPB!AZ55","v":-15888},{"$f":"DRE.EPB!BA55","v":-156662},{"$f":"DRE.EPB!BB55","v":-22024},{"$f":"DRE.EPB!BC55","v":-18455},{"$f":"DRE.EPB!BD55","v":-6996},{"$f":"DRE.EPB!BE55","v":-14667},{"$f":"DRE.EPB!BF55","v":-62142},{"$f":"DRE.EPB!BG55","v":-20418},{"$f":"DRE.EPB!BH55","v":-32778},{"$f":"DRE.EPB!BI55","v":-22414},{"$f":"DRE.EPB!BJ55","v":-53447},{"$f":"DRE.EPB!BK55","v":-129057},{"$f":"DRE.EPB!BL55","v":-41293},{"$f":"DRE.EPB!BM55","v":-56596},{"$f":"DRE.EPB!BN55","v":-53850},{"$f":"DRE.EPB!BO55","v":-46832},{"$f":"DRE.EPB!BP55","v":-198571},{"$f":"DRE.EPB!BQ55","v":-43365},{"$f":"DRE.EPB!BR55","v":-55614},{"$f":"DRE.EPB!BS55","v":-52713},{"$f":"DRE.EPB!BT55","v":-45136},{"$f":"DRE.EPB!BU55","v":-196828},{"$f":"DRE.EPB!BV55","v":-55592},{"$f":"DRE.EPB!BW55","v":-51903},{"$f":"DRE.EPB!BX55","v":-52653},{"$f":"DRE.EPB!BY55","v":-64632},{"$f":"DRE.EPB!CA55","v":-63916}]
[null,"Debt Charges - Interests",{"$f":"DRE.EPB!C56","v":-33710},{"$f":"DRE.EPB!D56","v":-10733},{"$f":"DRE.EPB!E56","v":-11076},{"$f":"DRE.EPB!F56","v":-11466},{"$f":"DRE.EPB!G56","v":-10280},{"$f":"DRE.EPB!H56","v":-43555},{"$f":"DRE.EPB!I56","v":-11037},{"$f":"DRE.EPB!J56","v":-10973},{"$f":"DRE.EPB!K56","v":-11793},{"$f":"DRE.EPB!L56","v":-12077},{"$f":"DRE.EPB!M56","v":-45880},{"$f":"DRE.EPB!N56","v":-10810},{"$f":"DRE.EPB!O56","v":-10741},{"$f":"DRE.EPB!P56","v":-11330},{"$f":"DRE.EPB!Q56","v":-12895},{"$f":"DRE.EPB!R56","v":-45776},{"$f":"DRE.EPB!S56","v":-10754},{"$f":"DRE.EPB!T56","v":-11517},{"$f":"DRE.EPB!U56","v":-10868},{"$f":"DRE.EPB!V56","v":-11640},{"$f":"DRE.EPB!W56","v":-44779},{"$f":"DRE.EPB!X56","v":-9656},{"$f":"DRE.EPB!Y56","v":-9617},{"$f":"DRE.EPB!Z56","v":-10839},{"$f":"DRE.EPB!AA56","v":-16238},{"$f":"DRE.EPB!AB56","v":-46350},{"$f":"DRE.EPB!AC56","v":-9696},{"$f":"DRE.EPB!AD56","v":-10421},{"$f":"DRE.EPB!AE56","v":-10787},{"$f":"DRE.EPB!AF56","v":-19366},{"$f":"DRE.EPB!AG56","v":-50270},{"$f":"DRE.EPB!AH56","v":-9467},{"$f":"DRE.EPB!AI56","v":-10882},{"$f":"DRE.EPB!AJ56","v":-10223},{"$f":"DRE.EPB!AK56","v":-10043},{"$f":"DRE.EPB!AL56","v":-40615},{"$f":"DRE.EPB!AM56","v":-9741},{"$f":"DRE.EPB!AN56","v":-10544},{"$f":"DRE.EPB!AO56","v":-11121},{"$f":"DRE.EPB!AP56","v":-10376},{"$f":"DRE.EPB!AQ56","v":-41782},{"$f":"DRE.EPB!AR56","v":-13552},{"$f":"DRE.EPB!AS56","v":-14228},{"$f":"DRE.EPB!AT56","v":-13684},{"$f":"DRE.EPB!AU56","v":-14357},{"$f":"DRE.EPB!AV56","v":-55821},{"$f":"DRE.EPB!AW56","v":-15786},{"$f":"DRE.EPB!AX56","v":-12982},{"$f":"DRE.EPB!AY56","v":-14565},{"$f":"DRE.EPB!AZ56","v":-11562},{"$f":"DRE.EPB!BA56","v":-54895},{"$f":"DRE.EPB!BB56","v":-11130},{"$f":"DRE.EPB!BC56","v":-12063},{"$f":"DRE.EPB!BD56","v":-8778},{"$f":"DRE.EPB!BE56","v":-10199},{"$f":"DRE.EPB!BF56","v":-42170},{"$f":"DRE.EPB!BG56","v":-9919},{"$f":"DRE.EPB!BH56","v":-13100},{"$f":"DRE.EPB!BI56","v":-15604},{"$f":"DRE.EPB!BJ56","v":-19237},{"$f":"DRE.EPB!BK56","v":-57860},{"$f":"DRE.EPB!BL56","v":-23172},{"$f":"DRE.EPB!BM56","v":-26262},{"$f":"DRE.EPB!BN56","v":-28526},{"$f":"DRE.EPB!BO56","v":-25817},{"$f":"DRE.EPB!BP56","v":-103777},{"$f":"DRE.EPB!BQ56","v":-24840},{"$f":"DRE.EPB!BR56","v":-25935},{"$f":"DRE.EPB!BS56","v":-28054},{"$f":"DRE.EPB!BT56","v":-26138},{"$f":"DRE.EPB!BU56","v":-104967},{"$f":"DRE.EPB!BV56","v":-25684},{"$f":"DRE.EPB!BW56","v":-26689},{"$f":"DRE.EPB!BX56","v":-29280},{"$f":"DRE.EPB!BY56","v":-29919},{"$f":"DRE.EPB!CA56","v":-36647}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.EPB!C57","v":33661},{"$f":"DRE.EPB!D57","v":-2558},{"$f":"DRE.EPB!E57","v":-1463},{"$f":"DRE.EPB!F57","v":5904},{"$f":"DRE.EPB!G57","v":1329},{"$f":"DRE.EPB!H57","v":3212},{"$f":"DRE.EPB!I57","v":1870},{"$f":"DRE.EPB!J57","v":2005},{"$f":"DRE.EPB!K57","v":-17257},{"$f":"DRE.EPB!L57","v":-1448},{"$f":"DRE.EPB!M57","v":-14830},{"$f":"DRE.EPB!N57","v":2895},{"$f":"DRE.EPB!O57","v":-11679},{"$f":"DRE.EPB!P57","v":-1147},{"$f":"DRE.EPB!Q57","v":-1634},{"$f":"DRE.EPB!R57","v":-11565},{"$f":"DRE.EPB!S57","v":3967},{"$f":"DRE.EPB!T57","v":-37155},{"$f":"DRE.EPB!U57","v":-987},{"$f":"DRE.EPB!V57","v":-15747},{"$f":"DRE.EPB!W57","v":-49922},{"$f":"DRE.EPB!X57","v":9134},{"$f":"DRE.EPB!Y57","v":6048},{"$f":"DRE.EPB!Z57","v":-29186},{"$f":"DRE.EPB!AA57","v":-18638},{"$f":"DRE.EPB!AB57","v":-32642},{"$f":"DRE.EPB!AC57","v":-66947},{"$f":"DRE.EPB!AD57","v":13935},{"$f":"DRE.EPB!AE57","v":-116727},{"$f":"DRE.EPB!AF57","v":8789},{"$f":"DRE.EPB!AG57","v":-160950},{"$f":"DRE.EPB!AH57","v":45902},{"$f":"DRE.EPB!AI57","v":47249},{"$f":"DRE.EPB!AJ57","v":-6052},{"$f":"DRE.EPB!AK57","v":-720},{"$f":"DRE.EPB!AL57","v":86379},{"$f":"DRE.EPB!AM57","v":11246},{"$f":"DRE.EPB!AN57","v":-14558},{"$f":"DRE.EPB!AO57","v":17656},{"$f":"DRE.EPB!AP57","v":-16571},{"$f":"DRE.EPB!AQ57","v":-2227},{"$f":"DRE.EPB!AR57","v":-5192},{"$f":"DRE.EPB!AS57","v":-53895},{"$f":"DRE.EPB!AT57","v":-13852},{"$f":"DRE.EPB!AU57","v":10268},{"$f":"DRE.EPB!AV57","v":-62671},{"$f":"DRE.EPB!AW57","v":-3447},{"$f":"DRE.EPB!AX57","v":-1175},{"$f":"DRE.EPB!AY57","v":-20891},{"$f":"DRE.EPB!AZ57","v":4388},{"$f":"DRE.EPB!BA57","v":-21125},{"$f":"DRE.EPB!BB57","v":-47849},{"$f":"DRE.EPB!BC57","v":1055},{"$f":"DRE.EPB!BD57","v":-3087},{"$f":"DRE.EPB!BE57","v":-6605},{"$f":"DRE.EPB!BF57","v":-56486},{"$f":"DRE.EPB!BG57","v":-6798},{"$f":"DRE.EPB!BH57","v":-10890},{"$f":"DRE.EPB!BI57","v":-11617},{"$f":"DRE.EPB!BJ57","v":-20540},{"$f":"DRE.EPB!BK57","v":-49845},{"$f":"DRE.EPB!BL57","v":-15245},{"$f":"DRE.EPB!BM57","v":-20862},{"$f":"DRE.EPB!BN57","v":3578},{"$f":"DRE.EPB!BO57","v":-6123},{"$f":"DRE.EPB!BP57","v":-38652},{"$f":"DRE.EPB!BQ57","v":-12158},{"$f":"DRE.EPB!BR57","v":-1115},{"$f":"DRE.EPB!BS57","v":-8218},{"$f":"DRE.EPB!BT57","v":1626},{"$f":"DRE.EPB!BU57","v":-19865},{"$f":"DRE.EPB!BV57","v":-21451},{"$f":"DRE.EPB!BW57","v":-33963},{"$f":"DRE.EPB!BX57","v":2328},{"$f":"DRE.EPB!BY57","v":-66094},{"$f":"DRE.EPB!CA57","v":14687}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.EPB!C58","v":29400},{"$f":"DRE.EPB!D58","v":119},{"$f":"DRE.EPB!E58","v":255},{"$f":"DRE.EPB!F58","v":2187},{"$f":"DRE.EPB!G58","v":-2025},{"$f":"DRE.EPB!H58","v":536},{"$f":"DRE.EPB!I58","v":-929},{"$f":"DRE.EPB!J58","v":-731},{"$f":"DRE.EPB!K58","v":-1214},{"$f":"DRE.EPB!L58","v":2681},{"$f":"DRE.EPB!M58","v":-193},{"$f":"DRE.EPB!N58","v":2130},{"$f":"DRE.EPB!O58","v":-198},{"$f":"DRE.EPB!P58","v":-4053},{"$f":"DRE.EPB!Q58","v":3276},{"$f":"DRE.EPB!R58","v":1155},{"$f":"DRE.EPB!S58","v":-2264},{"$f":"DRE.EPB!T58","v":-16896},{"$f":"DRE.EPB!U58","v":1547},{"$f":"DRE.EPB!V58","v":-8058},{"$f":"DRE.EPB!W58","v":-25671},{"$f":"DRE.EPB!X58","v":10133},{"$f":"DRE.EPB!Y58","v":6592},{"$f":"DRE.EPB!Z58","v":-10634},{"$f":"DRE.EPB!AA58","v":-9602},{"$f":"DRE.EPB!AB58","v":-3511},{"$f":"DRE.EPB!AC58","v":-32757},{"$f":"DRE.EPB!AD58","v":10415},{"$f":"DRE.EPB!AE58","v":-16490},{"$f":"DRE.EPB!AF58","v":11280},{"$f":"DRE.EPB!AG58","v":-27552},{"$f":"DRE.EPB!AH58","v":48055},{"$f":"DRE.EPB!AI58","v":-2714},{"$f":"DRE.EPB!AJ58","v":2971},{"$f":"DRE.EPB!AK58","v":-5393},{"$f":"DRE.EPB!AL58","v":42919},{"$f":"DRE.EPB!AM58","v":831},{"$f":"DRE.EPB!AN58","v":-3622},{"$f":"DRE.EPB!AO58","v":6201},{"$f":"DRE.EPB!AP58","v":2845},{"$f":"DRE.EPB!AQ58","v":6255},{"$f":"DRE.EPB!AR58","v":-3498},{"$f":"DRE.EPB!AS58","v":-4490},{"$f":"DRE.EPB!AT58","v":-92},{"$f":"DRE.EPB!AU58","v":15746},{"$f":"DRE.EPB!AV58","v":7666},{"$f":"DRE.EPB!AW58","v":1},{"$f":"DRE.EPB!AX58","v":2},{"$f":"DRE.EPB!AY58","v":1},{"$f":"DRE.EPB!AZ58","v":1},{"$f":"DRE.EPB!BA58","v":5},{"$f":"DRE.EPB!BB58","v":1},{"$f":"DRE.EPB!BC58","v":2},{"$f":"DRE.EPB!BD58","v":-1},{"$f":"DRE.EPB!BE58","v":0},{"$f":"DRE.EPB!BF58","v":2},{"$f":"DRE.EPB!BG58","v":-1},{"$f":"DRE.EPB!BH58","v":-406},{"$f":"DRE.EPB!BI58","v":-2817},{"$f":"DRE.EPB!BJ58","v":-2835},{"$f":"DRE.EPB!BK58","v":-6059},{"$f":"DRE.EPB!BL58","v":481},{"$f":"DRE.EPB!BM58","v":-2773},{"$f":"DRE.EPB!BN58","v":26},{"$f":"DRE.EPB!BO58","v":404},{"$f":"DRE.EPB!BP58","v":-1862},{"$f":"DRE.EPB!BQ58","v":2526},{"$f":"DRE.EPB!BR58","v":2602},{"$f":"DRE.EPB!BS58","v":1198},{"$f":"DRE.EPB!BT58","v":4668},{"$f":"DRE.EPB!BU58","v":10994},{"$f":"DRE.EPB!BV58","v":-404},{"$f":"DRE.EPB!BW58","v":-1501},{"$f":"DRE.EPB!BX58","v":-1584},{"$f":"DRE.EPB!BY58","v":-3225},{"$f":"DRE.EPB!CA58","v":1990}]
[null,"Derivatives",{"$f":"DRE.EPB!C59","v":-45311},{"$f":"DRE.EPB!D59","v":2139},{"$f":"DRE.EPB!E59","v":1043},{"$f":"DRE.EPB!F59","v":-7276},{"$f":"DRE.EPB!G59","v":-3645},{"$f":"DRE.EPB!H59","v":-7739},{"$f":"DRE.EPB!I59","v":-3746},{"$f":"DRE.EPB!J59","v":-6094},{"$f":"DRE.EPB!K59","v":15566},{"$f":"DRE.EPB!L59","v":-255},{"$f":"DRE.EPB!M59","v":5471},{"$f":"DRE.EPB!N59","v":-4736},{"$f":"DRE.EPB!O59","v":11392},{"$f":"DRE.EPB!P59","v":932},{"$f":"DRE.EPB!Q59","v":435},{"$f":"DRE.EPB!R59","v":8023},{"$f":"DRE.EPB!S59","v":-4587},{"$f":"DRE.EPB!T59","v":35004},{"$f":"DRE.EPB!U59","v":-433},{"$f":"DRE.EPB!V59","v":9949},{"$f":"DRE.EPB!W59","v":39933},{"$f":"DRE.EPB!X59","v":-11630},{"$f":"DRE.EPB!Y59","v":-10999},{"$f":"DRE.EPB!Z59","v":25052},{"$f":"DRE.EPB!AA59","v":18776},{"$f":"DRE.EPB!AB59","v":21199},{"$f":"DRE.EPB!AC59","v":45702},{"$f":"DRE.EPB!AD59","v":-16318},{"$f":"DRE.EPB!AE59","v":35298},{"$f":"DRE.EPB!AF59","v":-14103},{"$f":"DRE.EPB!AG59","v":50579},{"$f":"DRE.EPB!AH59","v":-50478},{"$f":"DRE.EPB!AI59","v":-81505},{"$f":"DRE.EPB!AJ59","v":-5483},{"$f":"DRE.EPB!AK59","v":-9742},{"$f":"DRE.EPB!AL59","v":-147208},{"$f":"DRE.EPB!AM59","v":-21215},{"$f":"DRE.EPB!AN59","v":7488},{"$f":"DRE.EPB!AO59","v":-24711},{"$f":"DRE.EPB!AP59","v":12471},{"$f":"DRE.EPB!AQ59","v":-25967},{"$f":"DRE.EPB!AR59","v":741},{"$f":"DRE.EPB!AS59","v":51708},{"$f":"DRE.EPB!AT59","v":12965},{"$f":"DRE.EPB!AU59","v":-13293},{"$f":"DRE.EPB!AV59","v":52121},{"$f":"DRE.EPB!AW59","v":7695},{"$f":"DRE.EPB!AX59","v":-4936},{"$f":"DRE.EPB!AY59","v":16856},{"$f":"DRE.EPB!AZ59","v":-3935},{"$f":"DRE.EPB!BA59","v":15680},{"$f":"DRE.EPB!BB59","v":45529},{"$f":"DRE.EPB!BC59","v":2323},{"$f":"DRE.EPB!BD59","v":3641},{"$f":"DRE.EPB!BE59","v":7648},{"$f":"DRE.EPB!BF59","v":59141},{"$f":"DRE.EPB!BG59","v":6332},{"$f":"DRE.EPB!BH59","v":5517},{"$f":"DRE.EPB!BI59","v":8712},{"$f":"DRE.EPB!BJ59","v":9515},{"$f":"DRE.EPB!BK59","v":30076},{"$f":"DRE.EPB!BL59","v":8735},{"$f":"DRE.EPB!BM59","v":6095},{"$f":"DRE.EPB!BN59","v":-14867},{"$f":"DRE.EPB!BO59","v":-1204},{"$f":"DRE.EPB!BP59","v":-1241},{"$f":"DRE.EPB!BQ59","v":988},{"$f":"DRE.EPB!BR59","v":-16233},{"$f":"DRE.EPB!BS59","v":-2009},{"$f":"DRE.EPB!BT59","v":-13339},{"$f":"DRE.EPB!BU59","v":-30593},{"$f":"DRE.EPB!BV59","v":5252},{"$f":"DRE.EPB!BW59","v":21602},{"$f":"DRE.EPB!BX59","v":-14618},{"$f":"DRE.EPB!BY59","v":46041},{"$f":"DRE.EPB!CA59","v":-34738}]
[null,"Restatement of CVA",{"$f":"DRE.EPB!C60","v":0},{"$f":"DRE.EPB!D60","v":0},{"$f":"DRE.EPB!E60","v":0},{"$f":"DRE.EPB!F60","v":0},{"$f":"DRE.EPB!G60","v":0},{"$f":"DRE.EPB!H60","v":0},{"$f":"DRE.EPB!I60","v":0},{"$f":"DRE.EPB!J60","v":0},{"$f":"DRE.EPB!K60","v":0},{"$f":"DRE.EPB!L60","v":0},{"$f":"DRE.EPB!M60","v":0},{"$f":"DRE.EPB!N60","v":0},{"$f":"DRE.EPB!O60","v":0},{"$f":"DRE.EPB!P60","v":0},{"$f":"DRE.EPB!Q60","v":0},{"$f":"DRE.EPB!R60","v":0},{"$f":"DRE.EPB!S60","v":0},{"$f":"DRE.EPB!T60","v":0},{"$f":"DRE.EPB!U60","v":0},{"$f":"DRE.EPB!V60","v":0},{"$f":"DRE.EPB!W60","v":0},{"$f":"DRE.EPB!X60","v":0},{"$f":"DRE.EPB!Y60","v":0},{"$f":"DRE.EPB!Z60","v":0},{"$f":"DRE.EPB!AA60","v":-3936},{"$f":"DRE.EPB!AB60","v":-3936},{"$f":"DRE.EPB!AC60","v":-517},{"$f":"DRE.EPB!AD60","v":-842},{"$f":"DRE.EPB!AE60","v":-15902},{"$f":"DRE.EPB!AF60","v":14837},{"$f":"DRE.EPB!AG60","v":-2424},{"$f":"DRE.EPB!AH60","v":-1178},{"$f":"DRE.EPB!AI60","v":-663},{"$f":"DRE.EPB!AJ60","v":-4460},{"$f":"DRE.EPB!AK60","v":-120},{"$f":"DRE.EPB!AL60","v":-6421},{"$f":"DRE.EPB!AM60","v":-441},{"$f":"DRE.EPB!AN60","v":-610},{"$f":"DRE.EPB!AO60","v":-921},{"$f":"DRE.EPB!AP60","v":1727},{"$f":"DRE.EPB!AQ60","v":-245},{"$f":"DRE.EPB!AR60","v":0},{"$f":"DRE.EPB!AS60","v":0},{"$f":"DRE.EPB!AT60","v":0},{"$f":"DRE.EPB!AU60","v":0},{"$f":"DRE.EPB!AV60","v":0},{"$f":"DRE.EPB!AW60","v":0},{"$f":"DRE.EPB!AX60","v":0},{"$f":"DRE.EPB!AY60","v":0},{"$f":"DRE.EPB!AZ60","v":0},{"$f":"DRE.EPB!BA60","v":0},{"$f":"DRE.EPB!BB60","v":0},{"$f":"DRE.EPB!BC60","v":0},{"$f":"DRE.EPB!BD60","v":0},{"$f":"DRE.EPB!BE60","v":0},{"$f":"DRE.EPB!BF60","v":0},{"$f":"DRE.EPB!BG60","v":0},{"$f":"DRE.EPB!BH60","v":0},{"$f":"DRE.EPB!BI60","v":0},{"$f":"DRE.EPB!BJ60","v":0},{"$f":"DRE.EPB!BK60","v":0},{"$f":"DRE.EPB!BL60","v":0},{"$f":"DRE.EPB!BM60","v":0},{"$f":"DRE.EPB!BN60","v":0},{"$f":"DRE.EPB!BO60","v":0},{"$f":"DRE.EPB!BP60","v":0},{"$f":"DRE.EPB!BQ60","v":-1608},{"$f":"DRE.EPB!BR60","v":-3960},{"$f":"DRE.EPB!BS60","v":-4173},{"$f":"DRE.EPB!BT60","v":-2852},{"$f":"DRE.EPB!BU60","v":-12593},{"$f":"DRE.EPB!BV60","v":-5000},{"$f":"DRE.EPB!BW60","v":-2558},{"$f":"DRE.EPB!BX60","v":-1864},{"$f":"DRE.EPB!BY60","v":-3381},{"$f":"DRE.EPB!CA60","v":-4532}]
[null,"Other Financial Expenses",{"$f":"DRE.EPB!C61","v":-75992},{"$f":"DRE.EPB!D61","v":830},{"$f":"DRE.EPB!E61","v":-7057},{"$f":"DRE.EPB!F61","v":-2933},{"$f":"DRE.EPB!G61","v":-6199},{"$f":"DRE.EPB!H61","v":-15359},{"$f":"DRE.EPB!I61","v":-6151},{"$f":"DRE.EPB!J61","v":-1419},{"$f":"DRE.EPB!K61","v":-3083},{"$f":"DRE.EPB!L61","v":-610},{"$f":"DRE.EPB!M61","v":-11263},{"$f":"DRE.EPB!N61","v":1432},{"$f":"DRE.EPB!O61","v":1942},{"$f":"DRE.EPB!P61","v":1205},{"$f":"DRE.EPB!Q61","v":-23321},{"$f":"DRE.EPB!R61","v":-18742},{"$f":"DRE.EPB!S61","v":-1780},{"$f":"DRE.EPB!T61","v":-4420},{"$f":"DRE.EPB!U61","v":-4217},{"$f":"DRE.EPB!V61","v":-3899},{"$f":"DRE.EPB!W61","v":-14316},{"$f":"DRE.EPB!X61","v":-3011},{"$f":"DRE.EPB!Y61","v":-4727},{"$f":"DRE.EPB!Z61","v":-3002},{"$f":"DRE.EPB!AA61","v":-8080},{"$f":"DRE.EPB!AB61","v":-18820},{"$f":"DRE.EPB!AC61","v":-14800},{"$f":"DRE.EPB!AD61","v":-6567},{"$f":"DRE.EPB!AE61","v":4531},{"$f":"DRE.EPB!AF61","v":-15363},{"$f":"DRE.EPB!AG61","v":-32199},{"$f":"DRE.EPB!AH61","v":-4318},{"$f":"DRE.EPB!AI61","v":-3939},{"$f":"DRE.EPB!AJ61","v":-9584},{"$f":"DRE.EPB!AK61","v":-4042},{"$f":"DRE.EPB!AL61","v":-21883},{"$f":"DRE.EPB!AM61","v":-4880},{"$f":"DRE.EPB!AN61","v":-2216},{"$f":"DRE.EPB!AO61","v":-3925},{"$f":"DRE.EPB!AP61","v":-4102},{"$f":"DRE.EPB!AQ61","v":-15123},{"$f":"DRE.EPB!AR61","v":1377},{"$f":"DRE.EPB!AS61","v":-1426},{"$f":"DRE.EPB!AT61","v":-11481},{"$f":"DRE.EPB!AU61","v":-31485},{"$f":"DRE.EPB!AV61","v":-43015},{"$f":"DRE.EPB!AW61","v":-723},{"$f":"DRE.EPB!AX61","v":-82670},{"$f":"DRE.EPB!AY61","v":-8154},{"$f":"DRE.EPB!AZ61","v":-4780},{"$f":"DRE.EPB!BA61","v":-96327},{"$f":"DRE.EPB!BB61","v":-8575},{"$f":"DRE.EPB!BC61","v":-9772},{"$f":"DRE.EPB!BD61","v":1229},{"$f":"DRE.EPB!BE61","v":-5511},{"$f":"DRE.EPB!BF61","v":-22629},{"$f":"DRE.EPB!BG61","v":-10032},{"$f":"DRE.EPB!BH61","v":-13899},{"$f":"DRE.EPB!BI61","v":-1088},{"$f":"DRE.EPB!BJ61","v":-20350},{"$f":"DRE.EPB!BK61","v":-45369},{"$f":"DRE.EPB!BL61","v":-12092},{"$f":"DRE.EPB!BM61","v":-12794},{"$f":"DRE.EPB!BN61","v":-14061},{"$f":"DRE.EPB!BO61","v":-14092},{"$f":"DRE.EPB!BP61","v":-53039},{"$f":"DRE.EPB!BQ61","v":-8273},{"$f":"DRE.EPB!BR61","v":-10973},{"$f":"DRE.EPB!BS61","v":-11457},{"$f":"DRE.EPB!BT61","v":-9101},{"$f":"DRE.EPB!BU61","v":-39804},{"$f":"DRE.EPB!BV61","v":-8305},{"$f":"DRE.EPB!BW61","v":-8794},{"$f":"DRE.EPB!BX61","v":-7635},{"$f":"DRE.EPB!BY61","v":-8054},{"$f":"DRE.EPB!CA61","v":-4676}]
[null,"Financial Result",{"$f":"DRE.EPB!C62","v":-28858},{"$f":"DRE.EPB!D62","v":-1802},{"$f":"DRE.EPB!E62","v":-1504},{"$f":"DRE.EPB!F62","v":-3406},{"$f":"DRE.EPB!G62","v":-11754},{"$f":"DRE.EPB!H62","v":-18466},{"$f":"DRE.EPB!I62","v":-10052},{"$f":"DRE.EPB!J62","v":-7607},{"$f":"DRE.EPB!K62","v":-9396},{"$f":"DRE.EPB!L62","v":-2727},{"$f":"DRE.EPB!M62","v":-29782},{"$f":"DRE.EPB!N62","v":-1048},{"$f":"DRE.EPB!O62","v":-282},{"$f":"DRE.EPB!P62","v":-5562},{"$f":"DRE.EPB!Q62","v":-8621},{"$f":"DRE.EPB!R62","v":-15513},{"$f":"DRE.EPB!S62","v":-6090},{"$f":"DRE.EPB!T62","v":-22877},{"$f":"DRE.EPB!U62","v":-656},{"$f":"DRE.EPB!V62","v":-7283},{"$f":"DRE.EPB!W62","v":-36906},{"$f":"DRE.EPB!X62","v":11079},{"$f":"DRE.EPB!Y62","v":3255},{"$f":"DRE.EPB!Z62","v":-24873},{"$f":"DRE.EPB!AA62","v":-27050},{"$f":"DRE.EPB!AB62","v":-37589},{"$f":"DRE.EPB!AC62","v":-57273},{"$f":"DRE.EPB!AD62","v":13252},{"$f":"DRE.EPB!AE62","v":-110459},{"$f":"DRE.EPB!AF62","v":-15852},{"$f":"DRE.EPB!AG62","v":-170332},{"$f":"DRE.EPB!AH62","v":45024},{"$f":"DRE.EPB!AI62","v":-34230},{"$f":"DRE.EPB!AJ62","v":-8533},{"$f":"DRE.EPB!AK62","v":-9322},{"$f":"DRE.EPB!AL62","v":-7061},{"$f":"DRE.EPB!AM62","v":-9577},{"$f":"DRE.EPB!AN62","v":-9405},{"$f":"DRE.EPB!AO62","v":-865},{"$f":"DRE.EPB!AP62","v":11855},{"$f":"DRE.EPB!AQ62","v":-7992},{"$f":"DRE.EPB!AR62","v":-6537},{"$f":"DRE.EPB!AS62","v":-5786},{"$f":"DRE.EPB!AT62","v":923},{"$f":"DRE.EPB!AU62","v":-23857},{"$f":"DRE.EPB!AV62","v":-35257},{"$f":"DRE.EPB!AW62","v":3827},{"$f":"DRE.EPB!AX62","v":-10349},{"$f":"DRE.EPB!AY62","v":-5502},{"$f":"DRE.EPB!AZ62","v":2614},{"$f":"DRE.EPB!BA62","v":-9410},{"$f":"DRE.EPB!BB62","v":-4463},{"$f":"DRE.EPB!BC62","v":3270},{"$f":"DRE.EPB!BD62","v":5678},{"$f":"DRE.EPB!BE62","v":5544},{"$f":"DRE.EPB!BF62","v":10029},{"$f":"DRE.EPB!BG62","v":1772},{"$f":"DRE.EPB!BH62","v":-7396},{"$f":"DRE.EPB!BI62","v":-6719},{"$f":"DRE.EPB!BJ62","v":-24045},{"$f":"DRE.EPB!BK62","v":-36388},{"$f":"DRE.EPB!BL62","v":-11557},{"$f":"DRE.EPB!BM62","v":-18407},{"$f":"DRE.EPB!BN62","v":-23801},{"$f":"DRE.EPB!BO62","v":-19354},{"$f":"DRE.EPB!BP62","v":-73119},{"$f":"DRE.EPB!BQ62","v":-15051},{"$f":"DRE.EPB!BR62","v":-24716},{"$f":"DRE.EPB!BS62","v":-21146},{"$f":"DRE.EPB!BT62","v":-13605},{"$f":"DRE.EPB!BU62","v":-74518},{"$f":"DRE.EPB!BV62","v":-27572},{"$f":"DRE.EPB!BW62","v":-15182},{"$f":"DRE.EPB!BX62","v":-14547},{"$f":"DRE.EPB!BY62","v":-22566},{"$f":"DRE.EPB!CA62","v":-32332}]
[null,"Result Before taxes",{"$f":"DRE.EPB!C63","v":178349},{"$f":"DRE.EPB!D63","v":35096},{"$f":"DRE.EPB!E63","v":54405},{"$f":"DRE.EPB!F63","v":25245},{"$f":"DRE.EPB!G63","v":20763},{"$f":"DRE.EPB!H63","v":135509},{"$f":"DRE.EPB!I63","v":23732},{"$f":"DRE.EPB!J63","v":34238},{"$f":"DRE.EPB!K63","v":29795},{"$f":"DRE.EPB!L63","v":62079},{"$f":"DRE.EPB!M63","v":149844},{"$f":"DRE.EPB!N63","v":57512},{"$f":"DRE.EPB!O63","v":60046},{"$f":"DRE.EPB!P63","v":47373},{"$f":"DRE.EPB!Q63","v":88154},{"$f":"DRE.EPB!R63","v":253085},{"$f":"DRE.EPB!S63","v":67673},{"$f":"DRE.EPB!T63","v":26031},{"$f":"DRE.EPB!U63","v":37817},{"$f":"DRE.EPB!V63","v":14302},{"$f":"DRE.EPB!W63","v":145823},{"$f":"DRE.EPB!X63","v":49915},{"$f":"DRE.EPB!Y63","v":7263},{"$f":"DRE.EPB!Z63","v":1281},{"$f":"DRE.EPB!AA63","v":80387},{"$f":"DRE.EPB!AB63","v":138846},{"$f":"DRE.EPB!AC63","v":10934},{"$f":"DRE.EPB!AD63","v":70536},{"$f":"DRE.EPB!AE63","v":-31793},{"$f":"DRE.EPB!AF63","v":50006.153339999961},{"$f":"DRE.EPB!AG63","v":99683.153339999961},{"$f":"DRE.EPB!AH63","v":95209.399419999972},{"$f":"DRE.EPB!AI63","v":20991.788750000007},{"$f":"DRE.EPB!AJ63","v":53806},{"$f":"DRE.EPB!AK63","v":75188.106229999918},{"$f":"DRE.EPB!AL63","v":245195.29440000001},{"$f":"DRE.EPB!AM63","v":63921.676550000091},{"$f":"DRE.EPB!AN63","v":47164},{"$f":"DRE.EPB!AO63","v":17670},{"$f":"DRE.EPB!AP63","v":105646},{"$f":"DRE.EPB!AQ63","v":234401.67654999997},{"$f":"DRE.EPB!AR63","v":91853},{"$f":"DRE.EPB!AS63","v":65657},{"$f":"DRE.EPB!AT63","v":71139},{"$f":"DRE.EPB!AU63","v":61190},{"$f":"DRE.EPB!AV63","v":289839},{"$f":"DRE.EPB!AW63","v":100993},{"$f":"DRE.EPB!AX63","v":80996},{"$f":"DRE.EPB!AY63","v":81849},{"$f":"DRE.EPB!AZ63","v":95370},{"$f":"DRE.EPB!BA63","v":359208},{"$f":"DRE.EPB!BB63","v":114262},{"$f":"DRE.EPB!BC63","v":63611},{"$f":"DRE.EPB!BD63","v":126467},{"$f":"DRE.EPB!BE63","v":134125},{"$f":"DRE.EPB!BF63","v":438465},{"$f":"DRE.EPB!BG63","v":141020},{"$f":"DRE.EPB!BH63","v":117521},{"$f":"DRE.EPB!BI63","v":160349},{"$f":"DRE.EPB!BJ63","v":121665},{"$f":"DRE.EPB!BK63","v":540555},{"$f":"DRE.EPB!BL63","v":133669},{"$f":"DRE.EPB!BM63","v":80608},{"$f":"DRE.EPB!BN63","v":81678},{"$f":"DRE.EPB!BO63","v":117508},{"$f":"DRE.EPB!BP63","v":413463},{"$f":"DRE.EPB!BQ63","v":145878},{"$f":"DRE.EPB!BR63","v":123899},{"$f":"DRE.EPB!BS63","v":92214},{"$f":"DRE.EPB!BT63","v":142003},{"$f":"DRE.EPB!BU63","v":503994},{"$f":"DRE.EPB!BV63","v":171030},{"$f":"DRE.EPB!BW63","v":148856},{"$f":"DRE.EPB!BX63","v":136098},{"$f":"DRE.EPB!BY63","v":141585},{"$f":"DRE.EPB!CA63","v":152021}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.EPB!C64","v":-33599},{"$f":"DRE.EPB!D64","v":-10986},{"$f":"DRE.EPB!E64","v":-6853},{"$f":"DRE.EPB!F64","v":-6796},{"$f":"DRE.EPB!G64","v":-2393},{"$f":"DRE.EPB!H64","v":-27028},{"$f":"DRE.EPB!I64","v":-4358},{"$f":"DRE.EPB!J64","v":-7517},{"$f":"DRE.EPB!K64","v":-5940},{"$f":"DRE.EPB!L64","v":-9171},{"$f":"DRE.EPB!M64","v":-26986},{"$f":"DRE.EPB!N64","v":-13780},{"$f":"DRE.EPB!O64","v":-12184},{"$f":"DRE.EPB!P64","v":-7359},{"$f":"DRE.EPB!Q64","v":-10233},{"$f":"DRE.EPB!R64","v":-43556},{"$f":"DRE.EPB!S64","v":-9348},{"$f":"DRE.EPB!T64","v":706},{"$f":"DRE.EPB!U64","v":-1014},{"$f":"DRE.EPB!V64","v":-2223},{"$f":"DRE.EPB!W64","v":-11879},{"$f":"DRE.EPB!X64","v":-10464},{"$f":"DRE.EPB!Y64","v":965},{"$f":"DRE.EPB!Z64","v":5757},{"$f":"DRE.EPB!AA64","v":-15740},{"$f":"DRE.EPB!AB64","v":-19482},{"$f":"DRE.EPB!AC64","v":13718},{"$f":"DRE.EPB!AD64","v":-19160},{"$f":"DRE.EPB!AE64","v":20572},{"$f":"DRE.EPB!AF64","v":-7849},{"$f":"DRE.EPB!AG64","v":7281},{"$f":"DRE.EPB!AH64","v":-32971},{"$f":"DRE.EPB!AI64","v":-5807},{"$f":"DRE.EPB!AJ64","v":-18413},{"$f":"DRE.EPB!AK64","v":-24140},{"$f":"DRE.EPB!AL64","v":-81331},{"$f":"DRE.EPB!AM64","v":-10279},{"$f":"DRE.EPB!AN64","v":-6579},{"$f":"DRE.EPB!AO64","v":-2724},{"$f":"DRE.EPB!AP64","v":17750},{"$f":"DRE.EPB!AQ64","v":-1832},{"$f":"DRE.EPB!AR64","v":-14392},{"$f":"DRE.EPB!AS64","v":-11782},{"$f":"DRE.EPB!AT64","v":-12323},{"$f":"DRE.EPB!AU64","v":-13127},{"$f":"DRE.EPB!AV64","v":-51624},{"$f":"DRE.EPB!AW64","v":-17229},{"$f":"DRE.EPB!AX64","v":-13359},{"$f":"DRE.EPB!AY64","v":-11478},{"$f":"DRE.EPB!AZ64","v":-12583},{"$f":"DRE.EPB!BA64","v":-54649},{"$f":"DRE.EPB!BB64","v":-18331},{"$f":"DRE.EPB!BC64","v":-7371},{"$f":"DRE.EPB!BD64","v":-19740},{"$f":"DRE.EPB!BE64","v":-26088},{"$f":"DRE.EPB!BF64","v":-71530},{"$f":"DRE.EPB!BG64","v":-24790},{"$f":"DRE.EPB!BH64","v":-16817},{"$f":"DRE.EPB!BI64","v":-30451},{"$f":"DRE.EPB!BJ64","v":-24269},{"$f":"DRE.EPB!BK64","v":-96327},{"$f":"DRE.EPB!BL64","v":-27020},{"$f":"DRE.EPB!BM64","v":-16745},{"$f":"DRE.EPB!BN64","v":-5419},{"$f":"DRE.EPB!BO64","v":-9322},{"$f":"DRE.EPB!BP64","v":-58506},{"$f":"DRE.EPB!BQ64","v":-27161},{"$f":"DRE.EPB!BR64","v":-14870},{"$f":"DRE.EPB!BS64","v":-13395},{"$f":"DRE.EPB!BT64","v":-10779},{"$f":"DRE.EPB!BU64","v":-66205},{"$f":"DRE.EPB!BV64","v":-27520},{"$f":"DRE.EPB!BW64","v":-24692},{"$f":"DRE.EPB!BX64","v":-11382},{"$f":"DRE.EPB!BY64","v":21673},{"$f":"DRE.EPB!CA64","v":-24906}]
[null,"Discontinued Operations",{"$f":"DRE.EPB!C65","v":0},{"$f":"DRE.EPB!D65","v":0},{"$f":"DRE.EPB!E65","v":0},{"$f":"DRE.EPB!F65","v":0},{"$f":"DRE.EPB!G65","v":0},{"$f":"DRE.EPB!H65","v":0},{"$f":"DRE.EPB!I65","v":0},{"$f":"DRE.EPB!J65","v":0},{"$f":"DRE.EPB!K65","v":0},{"$f":"DRE.EPB!L65","v":0},{"$f":"DRE.EPB!M65","v":0},{"$f":"DRE.EPB!N65","v":0},{"$f":"DRE.EPB!O65","v":0},{"$f":"DRE.EPB!P65","v":0},{"$f":"DRE.EPB!Q65","v":0},{"$f":"DRE.EPB!R65","v":0},{"$f":"DRE.EPB!S65","v":0},{"$f":"DRE.EPB!T65","v":0},{"$f":"DRE.EPB!U65","v":0},{"$f":"DRE.EPB!V65","v":0},{"$f":"DRE.EPB!W65","v":0},{"$f":"DRE.EPB!X65","v":0},{"$f":"DRE.EPB!Y65","v":0},{"$f":"DRE.EPB!Z65","v":0},{"$f":"DRE.EPB!AA65","v":0},{"$f":"DRE.EPB!AB65","v":0},{"$f":"DRE.EPB!AC65","v":0},{"$f":"DRE.EPB!AD65","v":0},{"$f":"DRE.EPB!AE65","v":0},{"$f":"DRE.EPB!AF65","v":0},{"$f":"DRE.EPB!AG65","v":0},{"$f":"DRE.EPB!AH65","v":0},{"$f":"DRE.EPB!AI65","v":0},{"$f":"DRE.EPB!AJ65","v":0},{"$f":"DRE.EPB!AK65","v":0},{"$f":"DRE.EPB!AL65","v":0},{"$f":"DRE.EPB!AM65","v":0},{"$f":"DRE.EPB!AN65","v":0},{"$f":"DRE.EPB!AO65","v":0},{"$f":"DRE.EPB!AP65","v":0},{"$f":"DRE.EPB!AQ65","v":0},{"$f":"DRE.EPB!AR65","v":0},{"$f":"DRE.EPB!AS65","v":0},{"$f":"DRE.EPB!AT65","v":0},{"$f":"DRE.EPB!AU65","v":0},{"$f":"DRE.EPB!AV65","v":0},{"$f":"DRE.EPB!AW65","v":0},{"$f":"DRE.EPB!AX65","v":0},{"$f":"DRE.EPB!AY65","v":0},{"$f":"DRE.EPB!AZ65","v":0},{"$f":"DRE.EPB!BA65","v":0},{"$f":"DRE.EPB!BB65","v":0},{"$f":"DRE.EPB!BC65","v":0},{"$f":"DRE.EPB!BD65","v":0},{"$f":"DRE.EPB!BE65","v":0},{"$f":"DRE.EPB!BF65","v":0},{"$f":"DRE.EPB!BG65","v":0},{"$f":"DRE.EPB!BH65","v":0},{"$f":"DRE.EPB!BI65","v":0},{"$f":"DRE.EPB!BJ65","v":0},{"$f":"DRE.EPB!BK65","v":0},{"$f":"DRE.EPB!BL65","v":0},{"$f":"DRE.EPB!BM65","v":0},{"$f":"DRE.EPB!BN65","v":0},{"$f":"DRE.EPB!BO65","v":0},{"$f":"DRE.EPB!BP65","v":0},{"$f":"DRE.EPB!BQ65","v":0},{"$f":"DRE.EPB!BR65","v":0},{"$f":"DRE.EPB!BS65","v":0},{"$f":"DRE.EPB!BT65","v":0},{"$f":"DRE.EPB!BU65","v":0},{"$f":"DRE.EPB!BV65","v":0},{"$f":"DRE.EPB!BW65","v":0},{"$f":"DRE.EPB!BX65","v":0},{"$f":"DRE.EPB!BY65","v":0},{"$f":"DRE.EPB!CA65","v":0}]
[null,"Net Income",{"$f":"DRE.EPB!C66","v":144750},{"$f":"DRE.EPB!D66","v":24110},{"$f":"DRE.EPB!E66","v":47552},{"$f":"DRE.EPB!F66","v":18449},{"$f":"DRE.EPB!G66","v":18370},{"$f":"DRE.EPB!H66","v":108481},{"$f":"DRE.EPB!I66","v":19374},{"$f":"DRE.EPB!J66","v":26721},{"$f":"DRE.EPB!K66","v":23855},{"$f":"DRE.EPB!L66","v":52908},{"$f":"DRE.EPB!M66","v":122858},{"$f":"DRE.EPB!N66","v":43732},{"$f":"DRE.EPB!O66","v":47862},{"$f":"DRE.EPB!P66","v":40014},{"$f":"DRE.EPB!Q66","v":77921},{"$f":"DRE.EPB!R66","v":209529},{"$f":"DRE.EPB!S66","v":58325},{"$f":"DRE.EPB!T66","v":26737},{"$f":"DRE.EPB!U66","v":36803},{"$f":"DRE.EPB!V66","v":12079},{"$f":"DRE.EPB!W66","v":133944},{"$f":"DRE.EPB!X66","v":39451},{"$f":"DRE.EPB!Y66","v":8228},{"$f":"DRE.EPB!Z66","v":7038},{"$f":"DRE.EPB!AA66","v":64647},{"$f":"DRE.EPB!AB66","v":119364},{"$f":"DRE.EPB!AC66","v":24652},{"$f":"DRE.EPB!AD66","v":51376},{"$f":"DRE.EPB!AE66","v":-11221},{"$f":"DRE.EPB!AF66","v":42157.153339999961},{"$f":"DRE.EPB!AG66","v":106964.15333999996},{"$f":"DRE.EPB!AH66","v":62238.399419999972},{"$f":"DRE.EPB!AI66","v":15184.788750000007},{"$f":"DRE.EPB!AJ66","v":35393},{"$f":"DRE.EPB!AK66","v":51048.106229999918},{"$f":"DRE.EPB!AL66","v":163864.29440000001},{"$f":"DRE.EPB!AM66","v":53642.676550000091},{"$f":"DRE.EPB!AN66","v":40585},{"$f":"DRE.EPB!AO66","v":14946},{"$f":"DRE.EPB!AP66","v":123396},{"$f":"DRE.EPB!AQ66","v":232569.67654999997},{"$f":"DRE.EPB!AR66","v":77461},{"$f":"DRE.EPB!AS66","v":53875},{"$f":"DRE.EPB!AT66","v":58816},{"$f":"DRE.EPB!AU66","v":48062},{"$f":"DRE.EPB!AV66","v":238215},{"$f":"DRE.EPB!AW66","v":83764},{"$f":"DRE.EPB!AX66","v":67637},{"$f":"DRE.EPB!AY66","v":70371},{"$f":"DRE.EPB!AZ66","v":82787},{"$f":"DRE.EPB!BA66","v":304559},{"$f":"DRE.EPB!BB66","v":95931},{"$f":"DRE.EPB!BC66","v":56240},{"$f":"DRE.EPB!BD66","v":106727},{"$f":"DRE.EPB!BE66","v":108037},{"$f":"DRE.EPB!BF66","v":366935},{"$f":"DRE.EPB!BG66","v":116230},{"$f":"DRE.EPB!BH66","v":100704},{"$f":"DRE.EPB!BI66","v":129898},{"$f":"DRE.EPB!BJ66","v":97396},{"$f":"DRE.EPB!BK66","v":444228},{"$f":"DRE.EPB!BL66","v":106649},{"$f":"DRE.EPB!BM66","v":63863},{"$f":"DRE.EPB!BN66","v":76259},{"$f":"DRE.EPB!BO66","v":108186},{"$f":"DRE.EPB!BP66","v":354957},{"$f":"DRE.EPB!BQ66","v":118717},{"$f":"DRE.EPB!BR66","v":109029},{"$f":"DRE.EPB!BS66","v":78819},{"$f":"DRE.EPB!BT66","v":131224},{"$f":"DRE.EPB!BU66","v":437789},{"$f":"DRE.EPB!BV66","v":143510},{"$f":"DRE.EPB!BW66","v":124164},{"$f":"DRE.EPB!BX66","v":124716},{"$f":"DRE.EPB!BY66","v":163258},{"$f":"DRE.EPB!CA66","v":127115}]
[null,"Controlling Shareholders",{"$f":"DRE.EPB!C67","v":0},{"$f":"DRE.EPB!D67","v":0},{"$f":"DRE.EPB!E67","v":0},{"$f":"DRE.EPB!F67","v":0},{"$f":"DRE.EPB!G67","v":0},{"$f":"DRE.EPB!H67","v":0},{"$f":"DRE.EPB!I67","v":0},{"$f":"DRE.EPB!J67","v":0},{"$f":"DRE.EPB!K67","v":0},{"$f":"DRE.EPB!L67","v":0},{"$f":"DRE.EPB!M67","v":0},{"$f":"DRE.EPB!N67","v":0},{"$f":"DRE.EPB!O67","v":0},{"$f":"DRE.EPB!P67","v":0},{"$f":"DRE.EPB!Q67","v":0},{"$f":"DRE.EPB!R67","v":0},{"$f":"DRE.EPB!S67","v":0},{"$f":"DRE.EPB!T67","v":0},{"$f":"DRE.EPB!U67","v":0},{"$f":"DRE.EPB!V67","v":0},{"$f":"DRE.EPB!W67","v":0},{"$f":"DRE.EPB!X67","v":0},{"$f":"DRE.EPB!Y67","v":0},{"$f":"DRE.EPB!Z67","v":0},{"$f":"DRE.EPB!AA67","v":0},{"$f":"DRE.EPB!AB67","v":0},{"$f":"DRE.EPB!AC67","v":0},{"$f":"DRE.EPB!AD67","v":0},{"$f":"DRE.EPB!AE67","v":0},{"$f":"DRE.EPB!AF67","v":0},{"$f":"DRE.EPB!AG67","v":0},{"$f":"DRE.EPB!AH67","v":0},{"$f":"DRE.EPB!AI67","v":0},{"$f":"DRE.EPB!AJ67","v":0},{"$f":"DRE.EPB!AK67","v":0},{"$f":"DRE.EPB!AL67","v":0},{"$f":"DRE.EPB!AM67","v":0},{"$f":"DRE.EPB!AN67","v":0},{"$f":"DRE.EPB!AO67","v":0},{"$f":"DRE.EPB!AP67","v":0},{"$f":"DRE.EPB!AQ67","v":0},{"$f":"DRE.EPB!AR67","v":0},{"$f":"DRE.EPB!AS67","v":0},{"$f":"DRE.EPB!AT67","v":0},{"$f":"DRE.EPB!AU67","v":0},{"$f":"DRE.EPB!AV67","v":0},{"$f":"DRE.EPB!AW67","v":0},{"$f":"DRE.EPB!AX67","v":0},{"$f":"DRE.EPB!AY67","v":0},{"$f":"DRE.EPB!AZ67","v":0},{"$f":"DRE.EPB!BA67","v":0},{"$f":"DRE.EPB!BB67","v":0},{"$f":"DRE.EPB!BC67","v":0},{"$f":"DRE.EPB!BD67","v":0},{"$f":"DRE.EPB!BE67","v":0},{"$f":"DRE.EPB!BF67","v":0},{"$f":"DRE.EPB!BG67","v":0},{"$f":"DRE.EPB!BH67","v":0},{"$f":"DRE.EPB!BI67","v":0},{"$f":"DRE.EPB!BJ67","v":0},{"$f":"DRE.EPB!BK67","v":0},{"$f":"DRE.EPB!BL67","v":0},{"$f":"DRE.EPB!BM67","v":0},{"$f":"DRE.EPB!BN67","v":0},{"$f":"DRE.EPB!BO67","v":0},{"$f":"DRE.EPB!BP67","v":0},{"$f":"DRE.EPB!BQ67","v":0},{"$f":"DRE.EPB!BR67","v":0},{"$f":"DRE.EPB!BS67","v":0},{"$f":"DRE.EPB!BT67","v":0},{"$f":"DRE.EPB!BU67","v":0},{"$f":"DRE.EPB!BV67","v":0},{"$f":"DRE.EPB!BW67","v":0},{"$f":"DRE.EPB!BX67","v":0},{"$f":"DRE.EPB!BY67","v":0},{"$f":"DRE.EPB!CA67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.EPB!C68","v":0},{"$f":"DRE.EPB!D68","v":0},{"$f":"DRE.EPB!E68","v":0},{"$f":"DRE.EPB!F68","v":0},{"$f":"DRE.EPB!G68","v":0},{"$f":"DRE.EPB!H68","v":0},{"$f":"DRE.EPB!I68","v":0},{"$f":"DRE.EPB!J68","v":0},{"$f":"DRE.EPB!K68","v":0},{"$f":"DRE.EPB!L68","v":0},{"$f":"DRE.EPB!M68","v":0},{"$f":"DRE.EPB!N68","v":0},{"$f":"DRE.EPB!O68","v":0},{"$f":"DRE.EPB!P68","v":0},{"$f":"DRE.EPB!Q68","v":0},{"$f":"DRE.EPB!R68","v":0},{"$f":"DRE.EPB!S68","v":0},{"$f":"DRE.EPB!T68","v":0},{"$f":"DRE.EPB!U68","v":0},{"$f":"DRE.EPB!V68","v":0},{"$f":"DRE.EPB!W68","v":0},{"$f":"DRE.EPB!X68","v":0},{"$f":"DRE.EPB!Y68","v":0},{"$f":"DRE.EPB!Z68","v":0},{"$f":"DRE.EPB!AA68","v":0},{"$f":"DRE.EPB!AB68","v":0},{"$f":"DRE.EPB!AC68","v":0},{"$f":"DRE.EPB!AD68","v":0},{"$f":"DRE.EPB!AE68","v":0},{"$f":"DRE.EPB!AF68","v":0},{"$f":"DRE.EPB!AG68","v":0},{"$f":"DRE.EPB!AH68","v":0},{"$f":"DRE.EPB!AI68","v":0},{"$f":"DRE.EPB!AJ68","v":0},{"$f":"DRE.EPB!AK68","v":0},{"$f":"DRE.EPB!AL68","v":0},{"$f":"DRE.EPB!AM68","v":0},{"$f":"DRE.EPB!AN68","v":0},{"$f":"DRE.EPB!AO68","v":0},{"$f":"DRE.EPB!AP68","v":0},{"$f":"DRE.EPB!AQ68","v":0},{"$f":"DRE.EPB!AR68","v":0},{"$f":"DRE.EPB!AS68","v":0},{"$f":"DRE.EPB!AT68","v":0},{"$f":"DRE.EPB!AU68","v":0},{"$f":"DRE.EPB!AV68","v":0},{"$f":"DRE.EPB!AW68","v":0},{"$f":"DRE.EPB!AX68","v":0},{"$f":"DRE.EPB!AY68","v":0},{"$f":"DRE.EPB!AZ68","v":0},{"$f":"DRE.EPB!BA68","v":0},{"$f":"DRE.EPB!BB68","v":0},{"$f":"DRE.EPB!BC68","v":0},{"$f":"DRE.EPB!BD68","v":0},{"$f":"DRE.EPB!BE68","v":0},{"$f":"DRE.EPB!BF68","v":0},{"$f":"DRE.EPB!BG68","v":0},{"$f":"DRE.EPB!BH68","v":0},{"$f":"DRE.EPB!BI68","v":0},{"$f":"DRE.EPB!BJ68","v":0},{"$f":"DRE.EPB!BK68","v":0},{"$f":"DRE.EPB!BL68","v":0},{"$f":"DRE.EPB!BM68","v":0},{"$f":"DRE.EPB!BN68","v":0},{"$f":"DRE.EPB!BO68","v":0},{"$f":"DRE.EPB!BP68","v":0},{"$f":"DRE.EPB!BQ68","v":0},{"$f":"DRE.EPB!BR68","v":0},{"$f":"DRE.EPB!BS68","v":0},{"$f":"DRE.EPB!BT68","v":0},{"$f":"DRE.EPB!BU68","v":0},{"$f":"DRE.EPB!BV68","v":0},{"$f":"DRE.EPB!BW68","v":0},{"$f":"DRE.EPB!BX68","v":0},{"$f":"DRE.EPB!BY68","v":0},{"$f":"DRE.EPB!CA68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.EPB!C69","v":157.51878799222581},{"$f":"DRE.EPB!D69","v":26.236808141572119},{"$f":"DRE.EPB!E69","v":51.746690201079943},{"$f":"DRE.EPB!F69","v":20.076436059886522},{"$f":"DRE.EPB!G69","v":19.990467256768138},{"$f":"DRE.EPB!H69","v":118.05040165930673},{"$f":"DRE.EPB!I69","v":21.083032805259986},{"$f":"DRE.EPB!J69","v":29.078131495269538},{"$f":"DRE.EPB!K69","v":25.959313903658355},{"$f":"DRE.EPB!L69","v":57.575157409966721},{"$f":"DRE.EPB!M69","v":133.69563561415461},{"$f":"DRE.EPB!N69","v":47.589717695861964},{"$f":"DRE.EPB!O69","v":52.084036137367264},{"$f":"DRE.EPB!P69","v":43.543742885809486},{"$f":"DRE.EPB!Q69","v":84.794621617562882},{"$f":"DRE.EPB!R69","v":228.01211833660159},{"$f":"DRE.EPB!S69","v":63.470005593413269},{"$f":"DRE.EPB!T69","v":29.120196915570272},{"$f":"DRE.EPB!U69","v":40.083427725015248},{"$f":"DRE.EPB!V69","v":13.155659144375708},{"$f":"DRE.EPB!W69","v":145.8830704888037},{"$f":"DRE.EPB!X69","v":42.96745665243531},{"$f":"DRE.EPB!Y69","v":8.9614010629955558},{"$f":"DRE.EPB!Z69","v":7.6653306613226455},{"$f":"DRE.EPB!AA69","v":70.409296854578727},{"$f":"DRE.EPB!AB69","v":130.00348523133223},{"$f":"DRE.EPB!AC69","v":26.849350875664374},{"$f":"DRE.EPB!AD69","v":55.955389038947459},{"$f":"DRE.EPB!AE69","v":-12.221181493421627},{"$f":"DRE.EPB!AF69","v":45.914655397752028},{"$f":"DRE.EPB!AG69","v":116.49821381894223},{"$f":"DRE.EPB!AH69","v":67.786006164502894},{"$f":"DRE.EPB!AI69","v":16.538281726496479},{"$f":"DRE.EPB!AJ69","v":43.23564298863802},{"$f":"DRE.EPB!AK69","v":55.598268526182714},{"$f":"DRE.EPB!AL69","v":178.47030408643377},{"$f":"DRE.EPB!AM69","v":58.424105330225771},{"$f":"DRE.EPB!AN69","v":44.202535505794195},{"$f":"DRE.EPB!AO69","v":16.278208591095236},{"$f":"DRE.EPB!AP69","v":134.39487670994163},{"$f":"DRE.EPB!AQ69","v":253.29972613705669},{"$f":"DRE.EPB!AR69","v":84.365470070575938},{"$f":"DRE.EPB!AS69","v":58.677136882460573},{"$f":"DRE.EPB!AT69","v":64.058551886381466},{"$f":"DRE.EPB!AU69","v":52.345996340507106},{"$f":"DRE.EPB!AV69","v":259.44824431471642},{"$f":"DRE.EPB!AW69","v":91.230286660277073},{"$f":"DRE.EPB!AX69","v":73.665809880630832},{"$f":"DRE.EPB!AY69","v":76.643504400104561},{"$f":"DRE.EPB!AZ69","v":90.166201969155708},{"$f":"DRE.EPB!BA69","v":331.70580291016819},{"$f":"DRE.EPB!BB69","v":104.4817896662891},{"$f":"DRE.EPB!BC69","v":61.25294066393657},{"$f":"DRE.EPB!BD69","v":116.24008887339897},{"$f":"DRE.EPB!BE69","v":117.6668554500305},{"$f":"DRE.EPB!BF69","v":399.64167465365517},{"$f":"DRE.EPB!BG69","v":126.5901367953298},{"$f":"DRE.EPB!BH69","v":109.68023002526793},{"$f":"DRE.EPB!BI69","v":141.47643112311579},{"$f":"DRE.EPB!BJ69","v":106.0773721355755},{"$f":"DRE.EPB!BK69","v":483.82417007928905},{"$f":"DRE.EPB!BL69","v":116.15513635967588},{"$f":"DRE.EPB!BM69","v":69.555415178182457},{"$f":"DRE.EPB!BN69","v":83.056330051407159},{"$f":"DRE.EPB!BO69","v":117.82913653393744},{"$f":"DRE.EPB!BP69","v":386.59601812320295},{"$f":"DRE.EPB!BQ69","v":129.29881502134705},{"$f":"DRE.EPB!BR69","v":104.08605722828592},{"$f":"DRE.EPB!BS69","v":75.245658904293975},{"$f":"DRE.EPB!BT69","v":125.2748238883654},{"$f":"DRE.EPB!BU69","v":433.90535504229234},{"$f":"DRE.EPB!BV69","v":137.00382533849998},{"$f":"DRE.EPB!BW69","v":118.53489630917365},{"$f":"DRE.EPB!BX69","v":119.06187081678185},{"$f":"DRE.EPB!BY69","v":155.85652928097574},{"$f":"DRE.EPB!CA69","v":121.35210966415876}]
[null,"EBITDA per Share",{"$f":"DRE.EPB!C70","v":278.07643170703574},{"$f":"DRE.EPB!D70","v":52.238562340440815},{"$f":"DRE.EPB!E70","v":73.076747288718067},{"$f":"DRE.EPB!F70","v":43.441450892225589},{"$f":"DRE.EPB!G70","v":42.578498222948667},{"$f":"DRE.EPB!H70","v":211.33525874433315},{"$f":"DRE.EPB!I70","v":48.40914185723085},{"$f":"DRE.EPB!J70","v":57.007110381766779},{"$f":"DRE.EPB!K70","v":54.272431872444059},{"$f":"DRE.EPB!L70","v":79.389469148081815},{"$f":"DRE.EPB!M70","v":239.0781532595235},{"$f":"DRE.EPB!N70","v":73.939699957994989},{"$f":"DRE.EPB!O70","v":77.757150101530243},{"$f":"DRE.EPB!P70","v":68.148231980830047},{"$f":"DRE.EPB!Q70","v":116.37020125405631},{"$f":"DRE.EPB!R70","v":336.21528329441162},{"$f":"DRE.EPB!S70","v":92.81366098692186},{"$f":"DRE.EPB!T70","v":66.162760303215123},{"$f":"DRE.EPB!U70","v":54.262873573233428},{"$f":"DRE.EPB!V70","v":36.653742267142981},{"$f":"DRE.EPB!W70","v":249.97168249542565},{"$f":"DRE.EPB!X70","v":56.594711161453347},{"$f":"DRE.EPB!Y70","v":19.06203711771369},{"$f":"DRE.EPB!Z70","v":43.177659667160412},{"$f":"DRE.EPB!AA70","v":131.78313148035201},{"$f":"DRE.EPB!AB70","v":250.61753942667946},{"$f":"DRE.EPB!AC70","v":89.633615056199361},{"$f":"DRE.EPB!AD70","v":78.006012024048104},{"$f":"DRE.EPB!AE70","v":101.67182190467892},{"$f":"DRE.EPB!AF70","v":87.966149690685725},{"$f":"DRE.EPB!AG70","v":357.27759867561213},{"$f":"DRE.EPB!AH70","v":71.224404700705733},{"$f":"DRE.EPB!AI70","v":77.035362845255733},{"$f":"DRE.EPB!AJ70","v":24.064050270764849},{"$f":"DRE.EPB!AK70","v":110.04629501394083},{"$f":"DRE.EPB!AL70","v":343.20411954343473},{"$f":"DRE.EPB!AM70","v":99.247405887862726},{"$f":"DRE.EPB!AN70","v":81.13618541430688},{"$f":"DRE.EPB!AO70","v":41.824954256338764},{"$f":"DRE.EPB!AP70","v":123.82809096453778},{"$f":"DRE.EPB!AQ70","v":346.0366365230463},{"$f":"DRE.EPB!AR70","v":125.92249716824955},{"$f":"DRE.EPB!AS70","v":97.479742092881423},{"$f":"DRE.EPB!AT70","v":96.000697046266453},{"$f":"DRE.EPB!AU70","v":112.36603642066743},{"$f":"DRE.EPB!AV70","v":431.76897272806485},{"$f":"DRE.EPB!AW70","v":126.05210420841684},{"$f":"DRE.EPB!AX70","v":120.12176526966978},{"$f":"DRE.EPB!AY70","v":116.05275768929162},{"$f":"DRE.EPB!AZ70","v":122.34468937875752},{"$f":"DRE.EPB!BA70","v":484.57131654613579},{"$f":"DRE.EPB!BB70","v":150.97804304260697},{"$f":"DRE.EPB!BC70","v":87.685152914524707},{"$f":"DRE.EPB!BD70","v":153.16720397316374},{"$f":"DRE.EPB!BE70","v":163.24823560163807},{"$f":"DRE.EPB!BF70","v":555.0786355319334},{"$f":"DRE.EPB!BG70","v":175.40842554674566},{"$f":"DRE.EPB!BH70","v":159.92637448810666},{"$f":"DRE.EPB!BI70","v":206.18410734512503},{"$f":"DRE.EPB!BJ70","v":183.36019865818594},{"$f":"DRE.EPB!BK70","v":724.87910603816329},{"$f":"DRE.EPB!BL70","v":183.03672562516337},{"$f":"DRE.EPB!BM70","v":133.26871133571493},{"$f":"DRE.EPB!BN70","v":140.9917661409776},{"$f":"DRE.EPB!BO70","v":175.81031628474341},{"$f":"DRE.EPB!BP70","v":633.10751938659928},{"$f":"DRE.EPB!BQ70","v":202.90472248845518},{"$f":"DRE.EPB!BR70","v":170.01324118916762},{"$f":"DRE.EPB!BS70","v":137.64345019374906},{"$f":"DRE.EPB!BT70","v":178.60426219272946},{"$f":"DRE.EPB!BU70","v":689.16567606410126},{"$f":"DRE.EPB!BV70","v":221.17750162531539},{"$f":"DRE.EPB!BW70","v":189.53420990578419},{"$f":"DRE.EPB!BX70","v":177.25723134085416},{"$f":"DRE.EPB!BY70","v":191.51227363724107},{"$f":"DRE.EPB!CA70","v":212.86237850707738}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value"]

{"sheet":"DRE.EPB","index":91,"n_rows":71,"n_cols":79,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Paraíba"]
[]
["EPB","Demonstrações de Resultados - IFRS (R$ mil)",2009,"1T10","2T10","3T10","4T10",2010,"1T11","2T11","3T11","4T11",2011,"1T12","2T12","3T12","4T12",2012,"1T13","2T13","3T13","4T13",2013,"1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["EPB","Residencial",470844,119112,123543,112845,131396,486896,134953,130990,124662,149270,539875,161011,159762,151481,167801,640055,174434,164215,145971,146298,630918,176896,165338,155546,122456,620236,220213,241452,219652,244854,926171,259141,226534,218074,241995,945744,262115.40672000003,254640,234754,299918,1051427.4067200001,296550,283078,293619,349210,{"$f":"SUM(AR5:AU5)","v":1222457},356220,346148,316706,342118,{"$f":"SUM(AW5:AZ5)","v":1361192},365582,310594,311066,374920,{"$f":"SUM(BB5:BE5)","v":1362162},381806,373447,389601,476948,{"$f":"SUM(BG5:BJ5)","v":1621802},471230,396732,309513,350820,{"$f":"SUM(BL5:BO5)","v":1528295},378959,425477,373544,451124,{"$f":"SUM(BQ5:BT5)","v":1629104},513619,508633,447366,524657,{"$f":"SUM(BV5:BY5)","v":1994275},531300]
["EPB","Industrial",153142,39235,41862,45318,47546,173961,45363,44377,47464,51812,189016,48783,52022,53081,48138,202024,38225,35444,35471,34184,143324,43282,42163,45499,57204,188148,56479,60212,60222,61105,238018,56993,50381,46931,44557,198862,42428.126499999998,40725,42099,48574,173826.12650000001,42361,42477,50200,48654,{"$f":"SUM(AR6:AU6)","v":183692},44222,40424,36033,34847,{"$f":"SUM(AW6:AZ6)","v":155526},30337,24954,29495,32802,{"$f":"SUM(BB6:BE6)","v":117588},28157,30468,35525,38275,{"$f":"SUM(BG6:BJ6)","v":132425},36755,32149,27693,27819,{"$f":"SUM(BL6:BO6)","v":124416},27632,33770,32344,30429,{"$f":"SUM(BQ6:BT6)","v":124175},31182,29441,28355,28471,{"$f":"SUM(BV6:BY6)","v":117449},24618]
["EPB","Comercial",222197,56242,58506,55438,64314,234500,62010,60270,60445,73761,256486,74716,74571,70638,76697,296622,74148,70108,62853,60705,267814,74694,71157,66721,83215,295787,101062,110238,102040,112615,425955,111890,98338,95516,105516,411260,110578.55003,107213,102050,128056,447897.55002999998,120920,118444,125881,149376,514621,144936,143796,135965,140969,565666,138637,101897,102868,127252,470654,123149,122688,136867,169398,552102,166160,141956,111280,122413,541809,125798,146578,131005,147532,550913,159581,159815,142202,156884,618482,146877]
["EPB","Rural",37477,9522,9209,10036,12836,41603,10101,8812,9669,13789,42371,13163,13817,13264,15231,55475,22626,17083,16102,21125,76936,20847,17826,16823,-2829,52667,18960,19912,19444,26778,85094,22742,19143,21705,26164,89754,23898.700100000002,21794,22806,32798,101296.7001,27819,24543,31305,39641,123308,33804,30182,32668,41681,138335,38377,32236,33924,48490,153027,44215,39316,48386,65144,197061,49366,36528,32962,44193,163049,42048,38658,39089,52480,172275,46361,39360,42094,57481,185296,45167]
["EPB","Outras Classes",182112,43826,47298,46429,50713,188266,48697,49366,50096,56574,204733,51045,53732,52898,56490,214165,51370,49435,45985,45031,191821,48385,47239,47865,56047,199536,64635,74352,76640,80331,295958,74634.899999999994,65463.9,63593.9,70156.899999999994,273849.90000000002,74309.899999999994,73545,74181.899999999994,92655.9,314693,85308,84956,97620,109036,376920,99613,106821,104125,108063,418622,98784,84077,92011,96987,371859,94756,96270,112101,137421,440548,131414,110076,95629,106400,443519,99139,108086,93788,101475,402488,101030,105712,102863,115930,425535,103960]
["EPB","Suprimento de energia elétrica",1418,1474,-1381,1325,-1085,333,732,336,437,4,1509,18,1,1999,41339,43357,-5472,1957,7777,6839,11101,1893,10133,-6663,1288,6651,1273,1306,28692,9382,40653,6025,50187,45849,26575,128636,29820.57732,-12893,35150,-20361,31716.577319999997,62820,47480,30145,5707,146152,84960,42585,20683,1554,149782,7570,20091,21628,122838,172127,-403,16182,151300,34546,201625,6868,5641,9386,6287,28182,5421,4834,6724,4078,21057,1264,1615,63949,34218,101046,70556]
["EPB","Receitas de construção",122082,24198,20175,36298,25299,105970,27304,29051,30318,24998,111671,31639,30070,32000,101961,195670,23398,31063,39561,39683,133705,31365,34471,57734,44156,167726,33489,34565,26839,39266,134159,31350,36141,36887,39985,144363,28664.422039999998,30708,31189,31969,122530.42204,25788,35125,26084,38981,125978,28826,35159,36919,55708,156612,38675,42035,43405,59105,183220,34848,40002,39726,48464,163040,60463,63391,88967,65517,278338,74660,77640,81004,99478,332782,70911,121387,122427,132219,446944,85720]
["EPB","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5955,-4961,-9126,14514,-5528,2293,-3732,-5268,16255,9548,4660,-9173,8186,17308,20981,659,1381,-11644,15884,6280,1646,-20973,8723,10666,62,18057,-151,4813,25648,48367,2406,-22344,-5244,-1084,-26266,-6063,-23200,17370,25456,13563,17109,-28908,2089,27441,17731,-19594]
["EPB","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10730,10157,11615,12942,45444,14273,14009,14801,18017,61100,18639,17969,20320,23322,80250,24135,25372,28868,30079,108454,28876,25191,31465,33664,119196,21339,33043,34010,38098,126490,37475,38276,36649,40606,153006,41234,49976,51025,48351,190586,51019,55277,56308,61227,223831,64419]
["EPB","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-34132,-10837,36318,37560,28909,592,-4621,28726,2674,27370,14794,36092,19305,-51690,18501,-22976,-6915,-1406,-7708,-39005,-13793,-14139,10520,48259,30847,43941,37546,3818,69838,155143,-80916,-64345,48169,17232,-79860,13457,26062,19882,38588,97989,-2985,28757,138120,22667,186559,48794]
["EPB","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29713,29593,31396,38724,129426,32578,31701,33505,42529,140313,42874,38568,43850,52286,177578,46348,44131,46345,48253,185077,50175,86205,45064,55405,236849,51380,48606,54294,58192,212472,54495,50793,50643,58422,214353,58488,61866,65762,72773,258889,72038,69740,71581,88653,302012,83728]
["EPB","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9286,3898,2425,1692,17300,-2659,474,1236,20900,19951,3247,8632,3905,2181,17965,6910,4451,2388,10547,24296,3637,-2173,5773,19211,26448,15324,11792,27848,25358,80322,24491,28984,-13763,16819,56531,24291,6820,10714,14024,55849,22375,18153,13079,24002,77609,38556]
["EPB","Outras receitas operacionais",41901,12512,16399,6883,20029,55823,16159,13292,15149,27948,72548,10512,18288,17214,37709,83723,7196,16840,14534,31727,70297,2400,12809,14707,236470,266386,22103,32825,46591,26506,128025,2920,947.1,1944,1720,7531.1,1716,3799.1,2227,-155,7588.1,2643,4828,2357,2905,12733,-1093,647,2007,1311,2872,2934,1716,1688,3350,9688,2931,4406,14857,6735,28929,5784,5886,7032,7635,26337,6606,6772,7335,6763,27476,6880,5591,7018,6907,26396,5617]
["EPB","Receita Bruta",{"$f":"SUM(C5:C18)","v":1231173},306121,315611,314572,351048,1287352,345319,336494,338240,398156,1418209,390887,402263,392575,545366,1731091,385925,386145,368254,385592,1525916,399762,401136,398232,598007,1797137,518214,574862,580120,600837,2274033,575337.9,{"$f":"SUM(AI5:AI18)","v":574985},603127.9,662100.9,2415551,620608.68271000008,557362.1,617456.9,713829.9,2509257.8827100005,748423,733019,752777,786917,3021136,846564,814182,749657,823306,3233709,791437,691711,737630,1032949,{"$f":"SUM(BF5:BF18)","v":3253727},859500,853615,1053146,{"$f":"SUM(BJ5:BJ18)","v":1194065},3960326,965991,823723,798916,863079,3451709,891670,963339,929586,{"$f":"SUM(BT5:BT18)","v":1092551},3877146,{"$f":"SUM(BV5:BV18)","v":1090384},{"$f":"SUM(BW5:BW18)","v":1114573},{"$f":"SUM(BX5:BX18)","v":1237451},{"$f":"SUM(BY5:BY18)","v":1280757},4723165,{"$f":"SUM(CA5:CA18)","v":1229718}]
["EPB","PIS/COFINS/ISS",-102484,-26090,-27339,-25753,-30143,-109325,-29436,-28355,-29339,-33775,-120905,-33457,-34464,-33279,-38742,-139942,-34049,-32778,-32119,-29769,-128715,-34125,-33503,-32011,-51856,-151495,-45123,-43084,-44541,-62975,-195723,-49497.076219999995,-47034.923780000005,-49950,-55784.923780000012,-202266.92378000001,-54023,-52089,-53691,-61122,-220925,-63744,-61855,-64411,-69152,-259162,-70559,-70281,-64965,-70254,-276059,-69734,-60092,-64311,-78391,-272528,-61314,-60603,-72214,-80952,{"$f":"SUM(BG20:BJ20)","v":-275083},-62128,-51257,-57965,-61217,{"$f":"SUM(BL20:BO20)","v":-232567},-62103,-68434,-65981,-77162,-273680,-76007,-74093,-87194,-86876,-324170,-85517]
["EPB","RGR",-8549,-2297,-2370,-2438,-1555,-8660,-2688,-2728,-2797,-3178,-11391,-3072,-4290,-1988,-2285,-11635,-1774,3548,0,0,1774,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0,0,0,0,{"$f":"SUM(BG21:BJ21)","v":0},0,0,0,0,{"$f":"SUM(BL21:BO21)","v":0},0,0,0,"-",0,0,0,0,0,0,"-"]
["EPB","ICMS",-224127,-58040,-61511,-58312,-67035,-244898,-66030,-64385,-63424,-73778,-267617,-70825,-73847,-69632,-74835,-289139,-74415,-75192,-68690,-69429,-287726,-82351,-77823,-74903,-96269,-331346,-112767,-121722,-114199,-127963,-476651,-130502.03001000002,-113777.84975000002,-109256,-120025.96999000001,-473561.84975000005,-127592,-123634,-116502,-147823,-515551,-142863,-137415,-145937,-171747,-597962,-169480,-166787,-155321,-166924,-658512,-169588,-149143,-143679,-172496,-634906,-167371,-168129,-182260,-224414,{"$f":"SUM(BG22:BJ22)","v":-742174},-217922,-186051,-105421,-119764,{"$f":"SUM(BL22:BO22)","v":-629158},-123353,-140210,-125387,-146437,-535387,-177893,-178008,-160802,-187022,-703725,-183713]
["EPB","Outras (CCC, CDE, P&D e PEE)",-38411,-8371,-9818,-11267,-14720,-44176,-13782,-13674,-14558,-16588,-58602,-16662,-16761,-15033,-12622,-61078,-2441,-5854,-3207,-4633,-16135,-4788,-5264,-5130,278,-14904,-16183,-13880,-48231,-32357,-110651,-39761,-39416,-40286,-39694,-159157,-37015,-8089,-38743,-38177,-122024,-38588,-42556,-59717,-50839,-191700,-50906,-44681,-41880,-27566,-165033,-23387,-21462,-21412,-23377,-89638,-27917,-21715,-29207,-63029,{"$f":"SUM(BG23:BJ23)","v":-141868},-49480,-47619,-47936,-48274,{"$f":"SUM(BL23:BO23)","v":-193309},-51183,-58643,-63220,-66709,-239755,-74144,-73786,-73536,-58797,-280263,-77721]
["EPB","Receita Líquida",857602,211323,214573,216802,237595,880293,233383,227352,228122,270837,959694,266871,272901,272643,416882,1229297,273246,275869,264238,281761,1095114,278498,284546,286188,450160,1299392,344141,396176,373149,377542,1491008,355577.89376999997,374754.22646999999,403636,446597.10622999992,1580565.2264700001,401980.41526000004,373550,408521,466707,1650758.4152600002,503228,491193,482712,495179,{"$f":"SUM(AV19:AV23)","v":1972312},{"$f":"SUM(AW19:AW23)","v":555619},532433,487491,558562,2134105,528728,461014,508228,758685,{"$f":"SUM(BF19:BF23)","v":2256655},602898,603168,769465,{"$f":"SUM(BJ19:BJ23)","v":825670},2801201,636461,538796,587594,633824,2396675,655031,696052,674998,{"$f":"SUM(BT19:BT23)","v":802243},2828324,{"$f":"SUM(BV19:BV23)","v":762340},788686,{"$f":"SUM(BX19:BX23)","v":915919},{"$f":"SUM(BY19:BY23)","v":948062},3415007,{"$f":"SUM(CA19:CA23)","v":882767}]
["EPB","Despesas não controláveis",-328254,-90914,-90144,-94797,-107868,-383723,-113275,-95976,-96722,-111682,-417655,-115991,-115672,-125828,-154813,-512304,-114015,-127493,-109298,-140656,-491462,-141304,-167787,-133688,-197910,-640689,-177797,-227613,-188533,-181768,-775711,-194358,-198446,-220923,-231728,-845455,-219620,-193926,-267015,-239375,-919936,-294927,-296752,-296300,-262104,{"$f":"SUM(AV26:AV27)","v":-1150083},-337445,-305928,-269318,-291070,-1203761,-275696,-247462,-267105,-454770,{"$f":"SUM(BF26:BF27)","v":-1245033},-334855,-333564,-459512,{"$f":"SUM(BJ26:BJ27)","v":-501518},-1629449,-332215,-263452,-284176,-312785,-1192628,-305473,-340054,-355111,{"$f":"SUM(BT26:BT27)","v":-401308},-1401946,{"$f":"SUM(BV26:BV27)","v":-356190},-359981,{"$f":"SUM(BX26:BX27)","v":-504830},{"$f":"SUM(BY26:BY27)","v":-503953},-1724954,{"$f":"SUM(CA26:CA27)","v":-452707}]
["EPB","Energia Comprada",-272790,-76526,-74738,-79384,-91471,-322119,-97937,-81600,-81746,-95700,-356983,-99290,-99056,-105729,-125540,-429615,-99614,-118570,-95431,-121485,-435100,-130151,-157943,-120890,-181521,-590505,-157907,-207205,-158237,-145955,-669304,-169169,-178261,-201345,-214156,-762931,-203937,-183306,-251000,-224277,-862520,-259738,-261058,-265381,-231666,-1017843,-306560,-274735,-232985,-254528,-1068808,-235767,-213203,-215951,-402023,-1066944,-279124,-278135,-410854,-452635,-1420748,-277008,-211422,-224993,-249135,-962558,-248109,-271458,-278619,-324039,-1122225,-278814,-281605,-432522,-434043,-1426984,-350807]
["EPB","Transporte de Potência Elétrica",-55464,-14388,-15406,-15413,-16397,-61604,-15338,-14376,-14976,-15982,-60672,-16701,-16616,-20099,-29273,-82689,-14401,-8923,-13867,-19171,-56362,-11153,-9844,-12798,-16389,-50184,-19890,-20408,-30296,-35813,-106407,-25189,-20185,-19578,-17572,-82524,-15683,-10620,-16015,-15098,-57416,-35189,-35694,-30919,-30438,-132240,-30885,-31193,-36333,-36542,-134953,-39929,-34259,-51154,-52747,-178089,-55731,-55429,-48658,-48883,-208701,-55207,-52030,-59183,-63650,-230070,-57364,-68596,-76492,-77269,-279721,-77376,-78376,-72308,-69910,-297970,-101900]
["EPB","PMSO",-166004,-39871,-39416,-44818,-69055,-193160,-44232,-47742,-48114,-58165,-198253,-48354,-48975,-52445,-72655,-222429,-49721,-53920,-57877,-65209,-226727,-50134,-54121,-54178,-74016,-232449,-56983,-58007,-59371,-74009.153340000004,-248370,-60438,-63490.437720000002,-65374,-81857,-271159.43771999999,-64690,-67979,-67103,-86147,-285919,-58366,-66057,-69136,-91905,{"$f":"SUM(AV29:AV33)","v":-285464},-67459,-70879,-69781,-97500,-305619,-68481,-60240,-61359,-94435,{"$f":"SUM(BF29:BF33)","v":-284515},-64312,-69036,-73469,{"$f":"SUM(BJ29:BJ33)","v":-102156},-308973,-61903,-74139,-74858,-86212,-297112,-79715,-88092,-87327,{"$f":"SUM(BT29:BT33)","v":-94541},-349675,{"$f":"SUM(BV29:BV33)","v":-91937},-92912,{"$f":"SUM(BX29:BX33)","v":-94015},{"$f":"SUM(BY29:BY33)","v":-97751},-376615,{"$f":"SUM(CA29:CA33)","v":-103408}]
["EPB","Pessoal",-75028,-17475,-19564,-19912,-28898,-85849,-19611,-20716,-20555,-29493,-90375,-20808,-21685,-22055,-30899,-95447,-22803,-22193,-21867,-35106,-101969,-22184,-24411,-23175,-35565,-105335,-24418,-25496,-23419,-37798,-111131,-25324,-25495,-25446,-39750,-116015,-24980,-26061,-25256,-47064,-123361,-20923,-26136,-22354,-37422,-106835,-25258,-25976,-23947,-37943,-113124,-24253,-23552,-24053,-47100,-118958,-25844,-27740,-27379,-50684,-131647,-21516,-27091,-22604,-40267,-111478,-27701,-32675,-32655,-48646,-141677,-38825,-40600,-40140,-45746,-165311,-43529]
["EPB","Benefício pós-emprego",-7175,-1771,-1623,-1729,-2715,-7838,-1557,-1546,-1643,-3868,-8614,-2072,-2110,-2162,-7049,-13393,-1797,-4382,-3797,1695,-8281,-1885,-2410,-2124,-839,-7258,-2876,-2841,-2696,-8052,-16465,-5634,-5570,-5523,-1896,-18623,-7996,-7992,-7969,1190,-22767,-4793,-5380,-6837,-9150,-26160,-4615,-6303,-5642,-5530,-22090,-2705,-2001,-2689,3229,-4166,-3498,-2182,-3157,-4089,-12926,-2338,-2379,-2406,-1557,-8680,-3184,-3329,-3371,6770,-3114,-2658,-2643,-2765,6228,-1838,-2764]
["EPB","Material",-8782,-1425,-2661,-2970,-2941,-9997,-2841,-3341,-2682,-3021,-11885,-3045,-3144,-2957,-3630,-12776,-2964,-3454,-2920,-3302,-12640,-2865,-3029,-3324,-5269,-14487,-3243,-3809,-4010,-3586,-14648,-3776,-3875,-3772,-3530,-14953,-4365,-3797,-4011,-3988,-16161,-4061,-4666,-4092,-4674,-17493,-4493,-5002,-4841,-5005,-19341,-4862,-4749,-4514,-6584,-20709,-4909,-5760,-5883,-6616,-23168,-5866,-6805,-6995,-6010,-25676,-7351,-7176,-7733,-7466,-29726,-7693,-8365,-7613,-8303,-31974,-8924]
["EPB","Serviços de terceiros",-57844,-14037,-15062,-16431,-18151,-63681,-16762,-19194,-18758,-21128,-75842,-19193,-18987,-18430,-27098,-83708,-18359,-20348,-19609,-21708,-80024,-18272,-19560,-22698,-25975,-86505,-21227,-20849,-22728,-23161,-87965,-22075,-22325,-23799,-27168,-95367,-22375,-23110,-23548,-30045,-99078,-24225,-25141,-26807,-34232,-110405,-28875,-28763,-31626,-37992,-127256,-30690,-26629,-26779,-37071,-121169,-26498,-29899,-32439,-35111,-123947,-29137,-34753,-35257,-32293,-131440,-36824,-39726,-38143,-36964,-151657,-37073,-36306,-38394,-41994,-153767,-37269]
["EPB","Outras",-17175,-5163,-506,-3776,-16350,-25795,-3461,-2945,-4476,-655,-11537,-3236,-3049,-6841,-3979,-17105,-3798,-3543,-9684,-6788,-23813,-4928,-4711,-2857,-6368,-18864,-5219,-5012,-6518,-1412.1533400000008,-18161,-3629,-6225.4377199999999,-6834,-9513,-26201.437720000002,-4974,-7019,-6319,-6240,-24552,-4364,-4734,-9046,-6427,{"$f":"SUM(AV34:AV36)","v":-24571},-4218,-4835,-3725,-11030,-23808,-5971,-3309,-3324,-6909,{"$f":"SUM(BF34:BF36)","v":-19513},-3563,-3455,-4611,{"$f":"SUM(BJ34:BJ36)","v":-5656},-17285,-3046,-3111,-7596,-6085,-19838,-4655,-5186,-5425,{"$f":"SUM(BT34:BT36)","v":-8235},-23501,{"$f":"SUM(BV34:BV36)","v":-5688},-4998,{"$f":"SUM(BX34:BX36)","v":-5103},{"$f":"SUM(BY34:BY36)","v":-7936},-23725,{"$f":"SUM(CA34:CA36)","v":-10922}]
["EPB","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1236,-2314,-1509,-648,-5707,-1389,-1154.5124900000001,-1395,-747,-4685.5124900000001,-1464,-1155,-1269,-997.30790000000002,-4885.3078999999998,-262,-350,-198,501,-309,-636,-410,-366,-178,-1590,-197,-71,-299,-207,-774,-322,-142,-87,-251,-802,-301,-237,-282,-174,-994,-110,-341,-1175,-433,-2059,-822,816,-1,-35,-42,-35]
["EPB","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1461,-1269,-1313,-2389,-6432,-1121,-3271.9252299999998,-4217,-3535,-12144.925230000001,-865,-3272,-2109,-2690,-8936,-825,-1645,-1760,-2110,-6340,-1581,-1738,-1163,-1204,-5686,-3169,-618,-1301,-2349,-7437,-1158,-924,-1819,-1189,-5090,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Outros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2522,-1429,-3696,1624.8466599999992,-6022,-1119,-1799,-1222,-5231,-9371,-2645,-2592,-2941,-2552.6921000000002,-10730.6921,-3277,-2739,-7088,-4818,-17922,-2001,-2687,-2196,-9648,-16532,-2605,-2620,-1724,-4353,-11302,-2083,-2389,-2705,-4216,-11393,-2745,-2874,-7314,-5911,-18844,-4545,-4845,-4250,-7802,-21442,-4866,-5814,-5102,-7901,-23683,-10887]
["EPB","Provisões/reversões",13522,-6754,4118,2224,125,-287,-3169,-2438,-2219,-1448,-9274,-2073,-5068,-2275,26458,17042,138,-1661,-9624,3670,-7477,-3693,-10056,-1725,-5384,-20858,8239,-2514,-3985,-1468.8466600000002,271.15333999999984,-3081.4943499999999,-5966,-2279,2793,-8533.4943500000008,-3465.9950299999991,-5716,-3077,14296,2037.00497,-8278,-2572,-2871,539,-13182,{"$f":"SUM(AW38:AW39)","v":-5985},-11562,-5869,-2329,-25745,-8104,-30315,4477,-1984,{"$f":"SUM(BF38:BF39)","v":-35926},-5388,-11811,-6912,{"$f":"SUM(BJ38:BJ39)","v":-2285},-26396,-12533,-13574,-8347,-5589,-40043,-5880,-9329,-3773,{"$f":"SUM(BT38:BT39)","v":-7895},-26877,{"$f":"SUM(BV38:BV39)","v":-8453},-11249,{"$f":"SUM(BX38:BX39)","v":-6609},{"$f":"SUM(BY38:BY39)","v":-8144},-34455,{"$f":"SUM(CA38:CA39)","v":-14354}]
["EPB","Contingências",7978,1326,1300,3491,1212,7329,1029,1266,1083,725,4103,733,849,563,1135,3280,1848,-248,-6584,6269,1285,-995,-1444,-779,-7868,-11086,1960,1195,322,-965,2512,1844,1084,1467,2647,7042,579.68540000000007,-656,-107,14705,14521.6854,947,5307,2567,1693,10514,241,-573,1389,281,1338,3327,138,-912,-988,1565,1288,532,675,822,3317,-397,-1012,-931,-1734,-4074,-97,-1488,-1402,-5190,-8177,-2329,-2157,-1396,-2168,-8050,-3536]
["EPB","Perdas esperadas de crédito de liquidação duvidosa",5544,-8080,2818,-1267,-1087,-7616,-4198,-3704,-3302,-2173,-13377,-2806,-5917,-2838,25323,13762,-1710,-1413,-3040,-2599,-8762,-2698,-8612,-946,2484,-9772,6279,-3709,-4307,-503.84666000000016,-2240.8466600000002,-4925.4943499999999,-7050,-3746,146,-15575.494350000001,-4045.6804299999994,-5060,-2970,-409,-12484.68043,-9225,-7879,-5438,-1154,-23696,-6226,-10989,-7258,-2610,-27083,-11431,-30453,5389,-996,-37491,-6676,-12343,-7587,-3107,-29713,-12136,-12562,-7416,-3855,-35969,-5783,-7841,-2371,-2705,-18700,-6124,-9092,-5213,-5976,-26405,-10818]
["EPB","Outras provisões (*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["EPB","Depreciação e amortização",-48328,-11106,-11244,-11269,-6610,-40229,-10701,-10541,-10682,-8148,-40072,-9386,-11126,-9689,-10162,-40363,-11527,-11840,-11349,-12069,-46785,-13127,-13494,-13490,-13561,-53672,-14091,-14338,-14685,-14909,-58023,-15210,-15509,-15611,-16530,-62860,-17626.321640000002,-17927,-19867,-19903,-75323.321640000009,-17227,-18059,-17928,-18123,-71337,-18570,-18946,-19204,-19576,-76296,-19897,-20168,-19843,-21307,-81215,-21805,-21921,-22242,-22644,-88612,-22831,-23347,-23974,-24560,-94712,-25370,-29472,-30820,-31478,-117140,-33079,-34497,-35030,-36456,-139062,-38618]
["EPB","Custo de Construção",-122082,-24198,-20175,-36298,-25299,-105970,-27304,-29051,-30318,-24998,-111671,-31639,-30070,-32000,-101961,-195670,-23398,-31063,-39561,-39683,-133705,-31365,-34471,-57734,-44156,-167726,-33489,-34565,-26839,-39266,-134159,-31350,-36141,-36887,-39985,-144363,-28664.422039999998,-30708,-31189,-31969,-122530.42204,-25788,-35125,-26084,-38981,-125978,-28826,-35159,-36919,-55708,-156612,-38675,-42035,-43405,-59105,-183220,-34848,-40002,-39726,-48464,-163040,-60463,-63391,-88967,-65517,-278338,-74660,-77640,-81004,-99478,-332782,-70911,-121387,-122427,-132219,-446944,-85720]
["EPB","Despesas Operacionais",-651146,-172843,-156861,-184958,-208707,-723369,-198681,-185748,-188055,-204441,-776925,-207443,-210911,-222237,-313133,-953724,-198523,-225977,-227709,-253947,-906156,-239623,-279929,-260815,-335027,-1115394,-274121,-337037,-293413,-311421,-1215991.84666,-304437.49434999999,-319552.43771999999,-341074,-367307,-1332370.9320700001,-334066.73870999995,-316256,-388251,-363098,-1401671.7387100002,-404586,-418565,-412319,-410574,{"$f":"AV37+AV28+AV25+AV42+AV41","v":-1646044},-458285,-442474,-401091,-466183,-1768033,-410853,-400220,-387235,-631601,-1829909,-461208,-476334,-601861,{"$f":"BJ37+BJ28+BJ25+BJ42+BJ41","v":-677067},-2216470,-489945,-437903,-480322,-494663,-1902833,-491098,-544587,-558035,{"$f":"BT37+BT28+BT25+BT42+BT41","v":-634700},-2228420,{"$f":"BV37+BV28+BV25+BV42+BV41","v":-560570},-620026,{"$f":"BX37+BX28+BX25+BX42+BX41","v":-762911},{"$f":"BY37+BY28+BY25+BY42+BY41","v":-778523},-2722030,{"$f":"CA37+CA28+CA25+CA42+CA41","v":-694807}]
["EPB","Outras receitas",2739,273,177,688,421,1559,1003,1013,1295,2177,5488,686,1211,2749,1483,6129,2262,1088,1311,2931,7592,1455,1376,-2698,7221,7354,314,977,667,1323,3281,0,1899,1860,10271,14030,9491,1355,2429,1290,14565,2864,1533,1990,2642,9029,1880,3108,1876,3638,10502,974,1253,1904,3327,7458,1994,739,2496,1673,6902,1624,1256,1259,1854,5993,445,394,1530,-339,2030,1492,1042,739,1597,4870,909]
["EPB","Outras despesas",-1988,-1855,-1980,-3881,3208,-4508,-1921,-772,-2171,-3767,-8631,-1554,-2873,-220,-8457,-13104,-3222,-2072,633,-9160,-13821,-1494,-1985,3479,-14917,-14917,-2127,-2832,-1737,-1586,-8282,-955,-1879,-2083,-5051,-9968,-3906,-2080,-4164,-11108,-21258,-3116,-2718,-2167,-2200,-10201,-2048,-1722,-925,-3261,-7956,-124,-1706,-2108,-1830,-5768,-4436,-2656,-3032,-4566,-14690,-2914,-3134,-3052,-4153,-13253,-3449,-3244,-5133,-11596,-23422,-4660,-5664,-3102,-6985,-20411,-4516]
["EPB","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":207207},{"$f":"D24+D43+D44+D45","v":36898},55909,28651,32517,153975,33784,41845,39191,64806,179626,58560,60328,52935,96775,268598,73763,48908,38473,21585,182729,38836,4008,26154,107437,176435,68207,57284,78666,65858,270015.15333999996,50185.399419999972,55221.788750000007,62339,84510.106229999918,252256.29440000001,{"$f":"AM24+AM43+AM44+AM45","v":73498.676550000091},56569,18535,93791,242393.67654999997,98390,71443,70216,85047,325096,97166,91345,87351,92756,368618,118725,60341,120789,128581,428436,139248,124917,167068,{"$f":"BJ24+BJ43+BJ44+BJ45","v":145710},576943,145226,99015,105479,136862,486582,160929,148615,113360,{"$f":"BT24+BT43+BT44+BT45","v":155608},578512,{"$f":"BV24+BV43+BV44+BV45","v":198602},164038,{"$f":"BX24+BX43+BX44+BX45","v":150645},{"$f":"BY24+BY43+BY44+BY45","v":164151},677436,{"$f":"CA24+CA43+CA44+CA45","v":184353}]
["EPB","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":255535},48004,67153,39920,39127,194204,44485,52386,49873,72954,219698,67946,71454,62624,106937,308961,85290,60748,49822,33654,229514,51963,17502,39644,120998,230107,82298,71622,93351,80767,328038.15334000002,65395.399419999972,70730.788749999992,77950,101040.10622999992,315116.29440000013,{"$f":"AM24+AM25+AM28+AM37+AM42+AM44+AM45","v":91124.998190000042},74496,38402,113694,317716.99819000019,115617,89502,{"$f":"AT24+AT25+AT28+AT37+AT42+AT44+AT45","v":88144},103170,{"$f":"AV24+AV25+AV28+AV37+AV42+AV44+AV45","v":396433},115736,110291,106555,112332,444914,138622,80509,140632,149888,509651,161053,146838,189310,{"$f":"BJ24+BJ25+BJ28+BJ37+BJ42+BJ44+BJ45","v":168354},665555,168057,122362,129453,161422,581294,186299,178087,144180,{"$f":"BT24+BT25+BT28+BT37+BT42+BT44+BT45","v":187086},695652,{"$f":"BV24+BV25+BV28+BV37+BV42+BV44+BV45","v":231681},198535,{"$f":"BX24+BX25+BX28+BX37+BX42+BX44+BX45","v":185675},{"$f":"BY24+BY25+BY28+BY37+BY42+BY44+BY45","v":200607},816498,{"$f":"CA24+CA25+CA28+CA37+CA42+CA44+CA45","v":222971}]
["EPB","Resultado antes das receitas e despesas financeiras",207207,36898,55909,28651,32517,153975,33784,41845,39191,64806,179626,58560,60328,52935,96775,268598,73763,48908,38473,21585,182729,38836,4008,26154,107437,176435,68207,57284,78666,65858.153339999961,270015.15333999996,50185.399419999972,55221.788750000007,62339,84510.106229999918,252256.29440000001,73498.676550000091,56569,18535,93791,242393.67654999997,98390,71443,70216,{"$f":"AU24+AU43+AU44+AU45","v":85047},{"$f":"AV24+AV43+AV44+AV45","v":325096},{"$f":"AW46+AW47","v":97166},91345,87351,92756,368618,118725,60341,120789,128581,428436,139248,124917,167068,{"$f":"BJ46+BJ47","v":145710},576943,145226,99015,105479,136862,486582,160929,148615,113360,{"$f":"BT46+BT47","v":155608},578512,{"$f":"BV46+BV47","v":198602},164038,{"$f":"BX46+BX47","v":150645},{"$f":"BY46+BY47","v":164151},677436,{"$f":"CA46+CA47","v":184353}]
["EPB","Receitas financeiras",63094,8401,16794,10178,9066,44439,9941,9605,8385,8982,36913,8041,9002,8831,25518,51392,9328,12107,14302,22112,57849,16109,15958,3736,10668,46471,21742,23050,9618,-1926,52484,16508,18224,24298,20738,79768,14623,14657,15956,25861,71097,13587,16545,27067,9264,{"$f":"SUM(AV51:AV54)","v":66463},{"$f":"SUM(AW51:AW54)","v":16087},91412,21251,18502,147252,17561,21725,12674,20211,{"$f":"SUM(BF51:BF54)","v":72171},22190,25382,15695,{"$f":"SUM(BJ51:BJ54)","v":29402},92669,29736,38189,30049,27478,125452,28314,30898,31567,{"$f":"SUM(BT51:BT54)","v":31531},122310,{"$f":"SUM(BV51:BV54)","v":28020},36721,{"$f":"SUM(BX51:BX54)","v":38106},{"$f":"SUM(BY51:BY54)","v":42066},144913,{"$f":"SUM(CA51:CA54)","v":31584}]
["EPB","Receita de aplicações financeiras",24235,3664,4171,5156,3255,16246,4106,4027,3216,3121,14470,2330,2594,2828,3257,11009,2110,4446,4788,4764,16108,4253,4672,3666,2825,15416,2058,2558,5180,4639,14435,8183,6422,5486,4485,24576,5053,4576,4714,3670,18013,5125,3925,2573,3100,14723,3920,3001,3450,1811,12182,1090,2016,1264,2997,7367,1981,1835,2600,4978,11394,7702,8780,10566,7829,{"$f":"SUM(BL51:BO51)","v":34877},6203,7975,8954,8537,31669,9174,13565,16434,12427,51600,12280]
["EPB","Receitas de Multas por Atraso",22447,3624,3823,4381,4613,16441,4758,4544,4412,4135,17849,4724,5135,5294,5706,20859,6267,4490,4972,4686,20415,4817,6454,5000,3468,19739,10143,6771,7473,8820,33207,8389,8750,8050,9271,34460,7881,8028,8814,9739,34462,9574,9428,11454,12324,42780,10835,11058,11507,11939,45339,11385,9642,13513,15282,49822,15831,15400,15957,15312,62500,14780,14596,13028,12108,{"$f":"SUM(BL52:BO52)","v":54512},11726,12956,13757,11846,50285,12487,14247,13636,12670,53040,13357]
["EPB","Atualização financeira CVA ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5041,7748,3888,-16677,0,0,1480,6732,2150,10362,1302,1517,2458,-1274,4003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL53:BO53)","v":0},0,0,0,40356,40356,6360,-6360,0,0,0,0]
["EPB","Outras receitas financeiras",16412,1113,8800,641,1198,11752,1077,1034,757,1726,4594,987,1273,709,16555,19524,951,3171,4542,12662,21326,7039,4832,-4930,4375,11316,4500,5973,-6923,1292,4842,-64,1572,4030,4832,10370,387,536,-30,13726,14619,-1112,3192,13040,-6160,8960,1332,77353,6294,4752,89731,5086,10067,-2103,1932,14982,4378,8147,-2862,9112,18775,7254,14813,6455,7541,{"$f":"SUM(BL54:BO54)","v":36063},10385,9967,8856,-29208,0,-1,15269,8036,16969,40273,5947]
["EPB","Despesas financeiras",-91952,-10203,-18298,-13584,-20820,-62905,-19993,-17212,-17781,-11709,-66695,-9089,-9284,-14393,-34139,-66905,-15418,-34984,-14958,-29395,-94755,-5030,-12703,-28609,-37718,-84060,-79015,-9798,-120077,-13926,-222816,28516,-52454,-32831,-30060,-86829,-24200,-24062,-16821,-14006,-79089,-20124,-22331,-26144,-33121,{"$f":"SUM(AV56:AV61)","v":-101720},{"$f":"SUM(AW56:AW61)","v":-12260},-101761,-26753,-15888,-156662,-22024,-18455,-6996,-14667,-62142,-20418,-32778,-22414,{"$f":"SUM(BJ56:BJ61)","v":-53447},-129057,-41293,-56596,-53850,-46832,-198571,-43365,-55614,-52713,{"$f":"SUM(BT56:BT61)","v":-45136},-196828,{"$f":"SUM(BV56:BV61)","v":-55592},-51903,{"$f":"SUM(BX56:BX61)","v":-52653},{"$f":"SUM(BY56:BY61)","v":-64632},-224780,{"$f":"SUM(CA56:CA61)","v":-63916}]
["EPB","Encargos de dívidas – juros",-33710,-10733,-11076,-11466,-10280,-43555,-11037,-10973,-11793,-12077,-45880,-10810,-10741,-11330,-12895,-45776,-10754,-11517,-10868,-11640,-44779,-9656,-9617,-10839,-16238,-46350,-9696,-10421,-10787,-19366,-50270,-9467,-10882,-10223,-10043,-40615,-9741,-10544,-11121,-10376,-41782,-13552,-14228,-13684,-14357,-55821,-15786,-12982,-14565,-11562,-54895,-11130,-12063,-8778,-10199,-42170,-9919,-13100,-15604,-19237,-57860,-23172,-26262,-28526,-25817,{"$f":"SUM(BL56:BO56)","v":-103777},-24840,-25935,-28054,-26138,-104967,-25684,-26689,-29280,-29919,-111572,-36647]
["EPB","Encargos de dívidas - Variação monetária/cambial",33661,-2558,-1463,5904,1329,3212,1870,2005,-17257,-1448,-14830,2895,-11679,-1147,-1634,-11565,3967,-37155,-987,-15747,-49922,9134,6048,-29186,-18638,-32642,-66947,13935,-116727,8789,-160950,45902,47249,-6052,-720,86379,11246,-14558,17656,-16571,-2227,-5192,-53895,-13852,10268,-62671,-3447,-1175,-20891,4388,-21125,-47849,1055,-3087,-6605,-56486,-6798,-10890,-11617,-20540,-49845,-15245,-20862,3578,-6123,-38652,-12158,-1115,-8218,1626,-19865,-21451,-33963,2328,-66094,-119180,14687]
["EPB","Marcação a mercado derivativos e dívida",29400,119,255,2187,-2025,536,-929,-731,-1214,2681,-193,2130,-198,-4053,3276,1155,-2264,-16896,1547,-8058,-25671,10133,6592,-10634,-9602,-3511,-32757,10415,-16490,11280,-27552,48055,-2714,2971,-5393,42919,831,-3622,6201,2845,6255,-3498,-4490,-92,15746,7666,1,2,1,1,5,1,2,-1,0,2,-1,-406,-2817,-2835,-6059,481,-2773,26,404,-1862,2526,2602,1198,4668,10994,-404,-1501,-1584,-3225,-6714,1990]
["EPB","Instrumentos financeiros derivativos",-45311,2139,1043,-7276,-3645,-7739,-3746,-6094,15566,-255,5471,-4736,11392,932,435,8023,-4587,35004,-433,9949,39933,-11630,-10999,25052,18776,21199,45702,-16318,35298,-14103,50579,-50478,-81505,-5483,-9742,-147208,-21215,7488,-24711,12471,-25967,741,51708,12965,-13293,52121,7695,-4936,16856,-3935,15680,45529,2323,3641,7648,59141,6332,5517,8712,9515,30076,8735,6095,-14867,-1204,-1241,988,-16233,-2009,-13339,-30593,5252,21602,-14618,46041,58277,-34738]
["EPB","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3936,-3936,-517,-842,-15902,14837,-2424,-1178,-663,-4460,-120,-6421,-441,-610,-921,1727,-245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1608,-3960,-4173,-2852,-12593,-5000,-2558,-1864,-3381,-12803,-4532]
["EPB","Outras despesas financeiras",-75992,830,-7057,-2933,-6199,-15359,-6151,-1419,-3083,-610,-11263,1432,1942,1205,-23321,-18742,-1780,-4420,-4217,-3899,-14316,-3011,-4727,-3002,-8080,-18820,-14800,-6567,4531,-15363,-32199,-4318,-3939,-9584,-4042,-21883,-4880,-2216,-3925,-4102,-15123,1377,-1426,-11481,-31485,-43015,-723,-82670,-8154,-4780,-96327,-8575,-9772,1229,-5511,-22629,-10032,-13899,-1088,-20350,-45369,-12092,-12794,-14061,-14092,-53039,-8273,-10973,-11457,-9101,-39804,-8305,-8794,-7635,-8054,-32788,-4676]
["EPB","Resultado financeiro",-28858,-1802,-1504,-3406,-11754,-18466,-10052,-7607,-9396,-2727,-29782,-1048,-282,-5562,-8621,-15513,-6090,-22877,-656,-7283,-36906,11079,3255,-24873,-27050,-37589,-57273,13252,-110459,-15852,-170332,45024,-34230,-8533,-9322,-7061,-9577,-9405,-865,11855,-7992,-6537,-5786,923,-23857,{"$f":"AV55+AV50","v":-35257},3827,-10349,-5502,2614,-9410,-4463,3270,5678,5544,10029,1772,-7396,-6719,{"$f":"BJ55+BJ50","v":-24045},-36388,-11557,-18407,-23801,-19354,-73119,-15051,-24716,-21146,{"$f":"BT55+BT50","v":-13605},-74518,{"$f":"BV55+BV50","v":-27572},-15182,{"$f":"BX55+BX50","v":-14547},{"$f":"BY55+BY50","v":-22566},-79867,{"$f":"CA55+CA50","v":-32332}]
["EPB","Resultado antes dos tributos",178349,35096,54405,25245,20763,135509,23732,34238,29795,62079,149844,57512,60046,47373,88154,253085,67673,26031,37817,14302,145823,49915,7263,1281,80387,138846,10934,70536,-31793,50006.153339999961,99683.153339999961,95209.399419999972,20991.788750000007,53806,75188.106229999918,245195.29440000001,63921.676550000091,47164,17670,105646,234401.67654999997,91853,65657,71139,61190,{"$f":"AV49+AV62","v":289839},100993,80996,81849,95370,359208,114262,63611,126467,134125,438465,141020,117521,160349,{"$f":"BJ49+BJ62","v":121665},540555,133669,80608,81678,117508,413463,145878,123899,92214,{"$f":"BT49+BT62","v":142003},503994,{"$f":"BV49+BV62","v":171030},148856,{"$f":"BX49+BX62","v":136098},{"$f":"BY49+BY62","v":141585},597569,{"$f":"CA49+CA62","v":152021}]
["EPB","Contribuição Social e imposto de renda",-33599,-10986,-6853,-6796,-2393,-27028,-4358,-7517,-5940,-9171,-26986,-13780,-12184,-7359,-10233,-43556,-9348,706,-1014,-2223,-11879,-10464,965,5757,-15740,-19482,13718,-19160,20572,-7849,7281,-32971,-5807,-18413,-24140,-81331,-10279,-6579,-2724,17750,-1832,-14392,-11782,-12323,-13127,-51624,-17229,-13359,-11478,-12583,-54649,-18331,-7371,-19740,-26088,-71530,-24790,-16817,-30451,-24269,-96327,-27020,-16745,-5419,-9322,-58506,-27161,-14870,-13395,-10779,-66205,-27520,-24692,-11382,21673,-41921,-24906]
["EPB","Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Lucro líquido consolidado do período",144750,24110,47552,18449,18370,108481,19374,26721,23855,52908,122858,43732,47862,40014,77921,209529,58325,26737,36803,12079,133944,39451,8228,7038,64647,119364,24652,51376,-11221,42157.153339999961,106964.15333999996,62238.399419999972,15184.788750000007,35393,51048.106229999918,163864.29440000001,53642.676550000091,40585,14946,123396,232569.67654999997,77461,53875,58816,48062,{"$f":"AV63+AV64+AV65","v":238215},83764,67637,70371,82787,304559,95931,56240,106727,108037,366935,116230,100704,129898,{"$f":"BJ63+BJ64+BJ65","v":97396},444228,106649,63863,76259,108186,354957,118717,109029,78819,{"$f":"BT63+BT64+BT65","v":131224},437789,{"$f":"BV63+BV64+BV65","v":143510},124164,{"$f":"BX63+BX64+BX65","v":124716},{"$f":"BY63+BY64+BY65","v":163258},555648,{"$f":"CA63+CA64+CA65","v":127115}]
["EPB","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EPB","Lucro por ação  ",157.51878799222581,26.236808141572119,51.746690201079943,20.076436059886522,19.990467256768138,118.05040165930673,21.083032805259986,29.078131495269538,25.959313903658355,57.575157409966721,133.69563561415461,47.589717695861964,52.084036137367264,43.543742885809486,84.794621617562882,228.01211833660159,63.470005593413269,29.120196915570272,40.083427725015248,13.155659144375708,145.8830704888037,42.96745665243531,8.9614010629955558,7.6653306613226455,70.409296854578727,130.00348523133223,26.849350875664374,55.955389038947459,-12.221181493421627,45.914655397752028,116.49821381894223,67.786006164502894,16.538281726496479,43.23564298863802,55.598268526182714,178.47030408643377,58.424105330225771,44.202535505794195,16.278208591095236,134.39487670994163,253.29972613705669,84.365470070575938,58.677136882460573,64.058551886381466,52.345996340507106,259.44824431471642,91.230286660277073,73.665809880630832,76.643504400104561,90.166201969155708,331.70580291016819,104.4817896662891,61.25294066393657,116.24008887339897,117.6668554500305,399.64167465365517,126.5901367953298,109.68023002526793,141.47643112311579,106.0773721355755,483.82417007928905,116.15513635967588,69.555415178182457,83.056330051407159,117.82913653393744,386.59601812320295,129.29881502134705,104.08605722828592,75.245658904293975,125.2748238883654,433.90535504229234,{"$f":"BV66/BV71","v":137.00382533849998},{"$f":"BW66/BW71","v":118.53489630917365},{"$f":"BX66/BX71","v":119.06187081678185},{"$f":"BY66/BY71","v":155.85652928097574},530.45712174543121,{"$f":"CA66/CA71","v":121.35210966415876}]
["EPB","EBITDA por ação",278.07643170703574,52.238562340440815,73.076747288718067,43.441450892225589,42.578498222948667,211.33525874433315,48.40914185723085,57.007110381766779,54.272431872444059,79.389469148081815,239.0781532595235,73.939699957994989,77.757150101530243,68.148231980830047,116.37020125405631,336.21528329441162,92.81366098692186,66.162760303215123,54.262873573233428,36.653742267142981,249.97168249542565,56.594711161453347,19.06203711771369,43.177659667160412,131.78313148035201,250.61753942667946,89.633615056199361,78.006012024048104,101.67182190467892,87.966149690685725,357.27759867561213,71.224404700705733,77.035362845255733,24.064050270764849,110.04629501394083,343.20411954343473,99.247405887862726,81.13618541430688,41.824954256338764,123.82809096453778,346.0366365230463,125.92249716824955,97.479742092881423,96.000697046266453,112.36603642066743,431.76897272806485,126.05210420841684,120.12176526966978,116.05275768929162,122.34468937875752,484.57131654613579,150.97804304260697,87.685152914524707,153.16720397316374,163.24823560163807,555.0786355319334,175.40842554674566,159.92637448810666,206.18410734512503,183.36019865818594,724.87910603816329,183.03672562516337,133.26871133571493,140.9917661409776,175.81031628474341,633.10751938659928,202.90472248845518,170.01324118916762,137.64345019374906,178.60426219272946,{"$f":"SUM(BQ70:BT70)","v":689.16567606410126},{"$f":"BV48/BV71","v":221.17750162531539},{"$f":"BW48/BW71","v":189.53420990578419},{"$f":"BX48/BX71","v":177.25723134085416},{"$f":"BY48/BY71","v":191.51227363724107},{"$f":"SUM(BV70:BY70)","v":779.48121650919472},{"$f":"CA48/CA71","v":212.86237850707738}]
["EPB","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1047.489,{"$f":"BV71","v":1047.489},{"$f":"BV71","v":1047.489},{"$f":"BV71","v":1047.489},null,{"$f":"BV71","v":1047.489}]

{"sheet":"IS.Rede-C","index":92,"n_rows":72,"n_cols":57,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Rede Energia | Consolidated"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"'DRE.Rede-C'!C5","v":0},{"$f":"'DRE.Rede-C'!D5","v":620298},{"$f":"'DRE.Rede-C'!E5","v":706548},{"$f":"'DRE.Rede-C'!F5","v":789560},{"$f":"'DRE.Rede-C'!G5","v":2116406},{"$f":"'DRE.Rede-C'!H5","v":882205},{"$f":"'DRE.Rede-C'!I5","v":1034667},{"$f":"'DRE.Rede-C'!J5","v":1000485},{"$f":"'DRE.Rede-C'!K5","v":1167347},{"$f":"'DRE.Rede-C'!L5","v":4084704},{"$f":"'DRE.Rede-C'!M5","v":1131438},{"$f":"'DRE.Rede-C'!N5","v":1027822},{"$f":"'DRE.Rede-C'!O5","v":968053},{"$f":"'DRE.Rede-C'!P5","v":1110347},{"$f":"'DRE.Rede-C'!Q5","v":4237660},{"$f":"'DRE.Rede-C'!R5","v":1127466},{"$f":"'DRE.Rede-C'!S5","v":1099112},{"$f":"'DRE.Rede-C'!T5","v":1089266},{"$f":"'DRE.Rede-C'!U5","v":1279840},{"$f":"'DRE.Rede-C'!V5","v":4595684},{"$f":"'DRE.Rede-C'!W5","v":1134221},{"$f":"'DRE.Rede-C'!X5","v":1222920},{"$f":"'DRE.Rede-C'!Y5","v":1276777},{"$f":"'DRE.Rede-C'!Z5","v":1431686},{"$f":"'DRE.Rede-C'!AA5","v":5065604},{"$f":"'DRE.Rede-C'!AB5","v":1431001},{"$f":"'DRE.Rede-C'!AC5","v":1394495},{"$f":"'DRE.Rede-C'!AD5","v":1442596},{"$f":"'DRE.Rede-C'!AE5","v":1689367},{"$f":"'DRE.Rede-C'!AF5","v":5957459},{"$f":"'DRE.Rede-C'!AG5","v":1587717},{"$f":"'DRE.Rede-C'!AH5","v":1376459},{"$f":"'DRE.Rede-C'!AI5","v":1505664},{"$f":"'DRE.Rede-C'!AJ5","v":1911871},{"$f":"'DRE.Rede-C'!AK5","v":6381711},{"$f":"'DRE.Rede-C'!AL5","v":1677760},{"$f":"'DRE.Rede-C'!AM5","v":1713972},{"$f":"'DRE.Rede-C'!AN5","v":1797270},{"$f":"'DRE.Rede-C'!AO5","v":2127591},{"$f":"'DRE.Rede-C'!AP5","v":7316593},{"$f":"'DRE.Rede-C'!AQ5","v":1997319},{"$f":"'DRE.Rede-C'!AR5","v":1799489},{"$f":"'DRE.Rede-C'!AS5","v":1727996},{"$f":"'DRE.Rede-C'!AT5","v":1906946},{"$f":"'DRE.Rede-C'!AU5","v":7431750},{"$f":"'DRE.Rede-C'!AV5","v":1870213},{"$f":"'DRE.Rede-C'!AW5","v":1938309},{"$f":"'DRE.Rede-C'!AX5","v":2019763},{"$f":"'DRE.Rede-C'!AY5","v":2592918},{"$f":"'DRE.Rede-C'!AZ5","v":8421203},{"$f":"'DRE.Rede-C'!BA5","v":2405678},{"$f":"'DRE.Rede-C'!BB5","v":2218018},{"$f":"'DRE.Rede-C'!BC5","v":2017203},{"$f":"'DRE.Rede-C'!BD5","v":2504272},{"$f":"'DRE.Rede-C'!BF5","v":2230847}]
[null,"Industrial",{"$f":"'DRE.Rede-C'!C6","v":0},{"$f":"'DRE.Rede-C'!D6","v":271997},{"$f":"'DRE.Rede-C'!E6","v":326445},{"$f":"'DRE.Rede-C'!F6","v":289269},{"$f":"'DRE.Rede-C'!G6","v":887711},{"$f":"'DRE.Rede-C'!H6","v":334106},{"$f":"'DRE.Rede-C'!I6","v":451486},{"$f":"'DRE.Rede-C'!J6","v":427355},{"$f":"'DRE.Rede-C'!K6","v":393339},{"$f":"'DRE.Rede-C'!L6","v":1606286},{"$f":"'DRE.Rede-C'!M6","v":337627},{"$f":"'DRE.Rede-C'!N6","v":326511},{"$f":"'DRE.Rede-C'!O6","v":300970},{"$f":"'DRE.Rede-C'!P6","v":277707},{"$f":"'DRE.Rede-C'!Q6","v":1242815},{"$f":"'DRE.Rede-C'!R6","v":264994},{"$f":"'DRE.Rede-C'!S6","v":262455},{"$f":"'DRE.Rede-C'!T6","v":260738},{"$f":"'DRE.Rede-C'!U6","v":258606},{"$f":"'DRE.Rede-C'!V6","v":1046793},{"$f":"'DRE.Rede-C'!W6","v":225060},{"$f":"'DRE.Rede-C'!X6","v":253805},{"$f":"'DRE.Rede-C'!Y6","v":272311},{"$f":"'DRE.Rede-C'!Z6","v":252570},{"$f":"'DRE.Rede-C'!AA6","v":1003746},{"$f":"'DRE.Rede-C'!AB6","v":240057},{"$f":"'DRE.Rede-C'!AC6","v":253008},{"$f":"'DRE.Rede-C'!AD6","v":274025},{"$f":"'DRE.Rede-C'!AE6","v":268120},{"$f":"'DRE.Rede-C'!AF6","v":1035210},{"$f":"'DRE.Rede-C'!AG6","v":243188},{"$f":"'DRE.Rede-C'!AH6","v":228315},{"$f":"'DRE.Rede-C'!AI6","v":259888},{"$f":"'DRE.Rede-C'!AJ6","v":262471},{"$f":"'DRE.Rede-C'!AK6","v":993862},{"$f":"'DRE.Rede-C'!AL6","v":226213},{"$f":"'DRE.Rede-C'!AM6","v":244055},{"$f":"'DRE.Rede-C'!AN6","v":291743},{"$f":"'DRE.Rede-C'!AO6","v":292553},{"$f":"'DRE.Rede-C'!AP6","v":1054564},{"$f":"'DRE.Rede-C'!AQ6","v":254412},{"$f":"'DRE.Rede-C'!AR6","v":264582},{"$f":"'DRE.Rede-C'!AS6","v":276200},{"$f":"'DRE.Rede-C'!AT6","v":251876},{"$f":"'DRE.Rede-C'!AU6","v":1047070},{"$f":"'DRE.Rede-C'!AV6","v":241655},{"$f":"'DRE.Rede-C'!AW6","v":284759},{"$f":"'DRE.Rede-C'!AX6","v":296558},{"$f":"'DRE.Rede-C'!AY6","v":278562},{"$f":"'DRE.Rede-C'!AZ6","v":1101534},{"$f":"'DRE.Rede-C'!BA6","v":238578},{"$f":"'DRE.Rede-C'!BB6","v":234519},{"$f":"'DRE.Rede-C'!BC6","v":219212},{"$f":"'DRE.Rede-C'!BD6","v":210892},{"$f":"'DRE.Rede-C'!BF6","v":168705}]
[null,"Commercial",{"$f":"'DRE.Rede-C'!C7","v":0},{"$f":"'DRE.Rede-C'!D7","v":397698},{"$f":"'DRE.Rede-C'!E7","v":450243},{"$f":"'DRE.Rede-C'!F7","v":506817},{"$f":"'DRE.Rede-C'!G7","v":1354758},{"$f":"'DRE.Rede-C'!H7","v":536563},{"$f":"'DRE.Rede-C'!I7","v":662512},{"$f":"'DRE.Rede-C'!J7","v":640952},{"$f":"'DRE.Rede-C'!K7","v":693978},{"$f":"'DRE.Rede-C'!L7","v":2534005},{"$f":"'DRE.Rede-C'!M7","v":665855},{"$f":"'DRE.Rede-C'!N7","v":612569},{"$f":"'DRE.Rede-C'!O7","v":577379},{"$f":"'DRE.Rede-C'!P7","v":618116},{"$f":"'DRE.Rede-C'!Q7","v":2473919},{"$f":"'DRE.Rede-C'!R7","v":642695},{"$f":"'DRE.Rede-C'!S7","v":616867},{"$f":"'DRE.Rede-C'!T7","v":612257},{"$f":"'DRE.Rede-C'!U7","v":678489},{"$f":"'DRE.Rede-C'!V7","v":2550308},{"$f":"'DRE.Rede-C'!W7","v":612947},{"$f":"'DRE.Rede-C'!X7","v":667124},{"$f":"'DRE.Rede-C'!Y7","v":703599},{"$f":"'DRE.Rede-C'!Z7","v":733086},{"$f":"'DRE.Rede-C'!AA7","v":2716756},{"$f":"'DRE.Rede-C'!AB7","v":726610},{"$f":"'DRE.Rede-C'!AC7","v":734604},{"$f":"'DRE.Rede-C'!AD7","v":753254},{"$f":"'DRE.Rede-C'!AE7","v":818612},{"$f":"'DRE.Rede-C'!AF7","v":3033080},{"$f":"'DRE.Rede-C'!AG7","v":772022},{"$f":"'DRE.Rede-C'!AH7","v":611068},{"$f":"'DRE.Rede-C'!AI7","v":641858},{"$f":"'DRE.Rede-C'!AJ7","v":775899},{"$f":"'DRE.Rede-C'!AK7","v":2800847},{"$f":"'DRE.Rede-C'!AL7","v":716170},{"$f":"'DRE.Rede-C'!AM7","v":714142},{"$f":"'DRE.Rede-C'!AN7","v":783885},{"$f":"'DRE.Rede-C'!AO7","v":908002},{"$f":"'DRE.Rede-C'!AP7","v":3122199},{"$f":"'DRE.Rede-C'!AQ7","v":849336},{"$f":"'DRE.Rede-C'!AR7","v":766810},{"$f":"'DRE.Rede-C'!AS7","v":730990},{"$f":"'DRE.Rede-C'!AT7","v":746804},{"$f":"'DRE.Rede-C'!AU7","v":3093940},{"$f":"'DRE.Rede-C'!AV7","v":748781},{"$f":"'DRE.Rede-C'!AW7","v":771754},{"$f":"'DRE.Rede-C'!AX7","v":769260},{"$f":"'DRE.Rede-C'!AY7","v":879934},{"$f":"'DRE.Rede-C'!AZ7","v":3169729},{"$f":"'DRE.Rede-C'!BA7","v":827266},{"$f":"'DRE.Rede-C'!BB7","v":784369},{"$f":"'DRE.Rede-C'!BC7","v":688200},{"$f":"'DRE.Rede-C'!BD7","v":782202},{"$f":"'DRE.Rede-C'!BF7","v":676084}]
[null,"Rural",{"$f":"'DRE.Rede-C'!C8","v":0},{"$f":"'DRE.Rede-C'!D8","v":131382},{"$f":"'DRE.Rede-C'!E8","v":175283},{"$f":"'DRE.Rede-C'!F8","v":78129},{"$f":"'DRE.Rede-C'!G8","v":384794},{"$f":"'DRE.Rede-C'!H8","v":175195},{"$f":"'DRE.Rede-C'!I8","v":217608},{"$f":"'DRE.Rede-C'!J8","v":263627},{"$f":"'DRE.Rede-C'!K8","v":247689},{"$f":"'DRE.Rede-C'!L8","v":904119},{"$f":"'DRE.Rede-C'!M8","v":220308},{"$f":"'DRE.Rede-C'!N8","v":222869},{"$f":"'DRE.Rede-C'!O8","v":261712},{"$f":"'DRE.Rede-C'!P8","v":230272},{"$f":"'DRE.Rede-C'!Q8","v":935161},{"$f":"'DRE.Rede-C'!R8","v":238299},{"$f":"'DRE.Rede-C'!S8","v":246258},{"$f":"'DRE.Rede-C'!T8","v":293300},{"$f":"'DRE.Rede-C'!U8","v":285514},{"$f":"'DRE.Rede-C'!V8","v":1063371},{"$f":"'DRE.Rede-C'!W8","v":239249},{"$f":"'DRE.Rede-C'!X8","v":282710},{"$f":"'DRE.Rede-C'!Y8","v":368679},{"$f":"'DRE.Rede-C'!Z8","v":306147},{"$f":"'DRE.Rede-C'!AA8","v":1196785},{"$f":"'DRE.Rede-C'!AB8","v":293070},{"$f":"'DRE.Rede-C'!AC8","v":318331},{"$f":"'DRE.Rede-C'!AD8","v":398579},{"$f":"'DRE.Rede-C'!AE8","v":376209},{"$f":"'DRE.Rede-C'!AF8","v":1386189},{"$f":"'DRE.Rede-C'!AG8","v":355433},{"$f":"'DRE.Rede-C'!AH8","v":355932},{"$f":"'DRE.Rede-C'!AI8","v":443246},{"$f":"'DRE.Rede-C'!AJ8","v":456393},{"$f":"'DRE.Rede-C'!AK8","v":1611004},{"$f":"'DRE.Rede-C'!AL8","v":395225},{"$f":"'DRE.Rede-C'!AM8","v":433993},{"$f":"'DRE.Rede-C'!AN8","v":564093},{"$f":"'DRE.Rede-C'!AO8","v":539160},{"$f":"'DRE.Rede-C'!AP8","v":1932471},{"$f":"'DRE.Rede-C'!AQ8","v":487307},{"$f":"'DRE.Rede-C'!AR8","v":470108},{"$f":"'DRE.Rede-C'!AS8","v":538465},{"$f":"'DRE.Rede-C'!AT8","v":490356},{"$f":"'DRE.Rede-C'!AU8","v":1986236},{"$f":"'DRE.Rede-C'!AV8","v":444324},{"$f":"'DRE.Rede-C'!AW8","v":499398},{"$f":"'DRE.Rede-C'!AX8","v":606045},{"$f":"'DRE.Rede-C'!AY8","v":641672},{"$f":"'DRE.Rede-C'!AZ8","v":2191439},{"$f":"'DRE.Rede-C'!BA8","v":578630},{"$f":"'DRE.Rede-C'!BB8","v":550007},{"$f":"'DRE.Rede-C'!BC8","v":589679},{"$f":"'DRE.Rede-C'!BD8","v":582715},{"$f":"'DRE.Rede-C'!BF8","v":492286}]
[null,"Other sectors",{"$f":"'DRE.Rede-C'!C9","v":0},{"$f":"'DRE.Rede-C'!D9","v":171004},{"$f":"'DRE.Rede-C'!E9","v":190691},{"$f":"'DRE.Rede-C'!F9","v":219327},{"$f":"'DRE.Rede-C'!G9","v":581022},{"$f":"'DRE.Rede-C'!H9","v":211811},{"$f":"'DRE.Rede-C'!I9","v":296285},{"$f":"'DRE.Rede-C'!J9","v":290224},{"$f":"'DRE.Rede-C'!K9","v":310138},{"$f":"'DRE.Rede-C'!L9","v":1108458},{"$f":"'DRE.Rede-C'!M9","v":279655.09999999998},{"$f":"'DRE.Rede-C'!N9","v":277897.90000000002},{"$f":"'DRE.Rede-C'!O9","v":269021.09999999998},{"$f":"'DRE.Rede-C'!P9","v":291117.09999999998},{"$f":"'DRE.Rede-C'!Q9","v":1117690.8999999999},{"$f":"'DRE.Rede-C'!R9","v":276373},{"$f":"'DRE.Rede-C'!S9","v":295108},{"$f":"'DRE.Rede-C'!T9","v":293279},{"$f":"'DRE.Rede-C'!U9","v":328957},{"$f":"'DRE.Rede-C'!V9","v":1193717},{"$f":"'DRE.Rede-C'!W9","v":264221},{"$f":"'DRE.Rede-C'!X9","v":312684.09999999998},{"$f":"'DRE.Rede-C'!Y9","v":346136},{"$f":"'DRE.Rede-C'!Z9","v":362499},{"$f":"'DRE.Rede-C'!AA9","v":1285540.1000000001},{"$f":"'DRE.Rede-C'!AB9","v":314113},{"$f":"'DRE.Rede-C'!AC9","v":353965},{"$f":"'DRE.Rede-C'!AD9","v":369964},{"$f":"'DRE.Rede-C'!AE9","v":399689},{"$f":"'DRE.Rede-C'!AF9","v":1437731},{"$f":"'DRE.Rede-C'!AG9","v":353184},{"$f":"'DRE.Rede-C'!AH9","v":318468},{"$f":"'DRE.Rede-C'!AI9","v":327183},{"$f":"'DRE.Rede-C'!AJ9","v":369587},{"$f":"'DRE.Rede-C'!AK9","v":1368422},{"$f":"'DRE.Rede-C'!AL9","v":364678},{"$f":"'DRE.Rede-C'!AM9","v":369221},{"$f":"'DRE.Rede-C'!AN9","v":427733},{"$f":"'DRE.Rede-C'!AO9","v":500577},{"$f":"'DRE.Rede-C'!AP9","v":1662209},{"$f":"'DRE.Rede-C'!AQ9","v":449426},{"$f":"'DRE.Rede-C'!AR9","v":436176},{"$f":"'DRE.Rede-C'!AS9","v":414526},{"$f":"'DRE.Rede-C'!AT9","v":444228},{"$f":"'DRE.Rede-C'!AU9","v":1744356},{"$f":"'DRE.Rede-C'!AV9","v":404756},{"$f":"'DRE.Rede-C'!AW9","v":460603},{"$f":"'DRE.Rede-C'!AX9","v":472690},{"$f":"'DRE.Rede-C'!AY9","v":548649},{"$f":"'DRE.Rede-C'!AZ9","v":1886698},{"$f":"'DRE.Rede-C'!BA9","v":486132},{"$f":"'DRE.Rede-C'!BB9","v":499689},{"$f":"'DRE.Rede-C'!BC9","v":468193},{"$f":"'DRE.Rede-C'!BD9","v":544679},{"$f":"'DRE.Rede-C'!BF9","v":439107}]
[null,"Electricity sales to distributors",{"$f":"'DRE.Rede-C'!C10","v":1873},{"$f":"'DRE.Rede-C'!D10","v":67901},{"$f":"'DRE.Rede-C'!E10","v":50682},{"$f":"'DRE.Rede-C'!F10","v":21786},{"$f":"'DRE.Rede-C'!G10","v":142242},{"$f":"'DRE.Rede-C'!H10","v":106820},{"$f":"'DRE.Rede-C'!I10","v":95583},{"$f":"'DRE.Rede-C'!J10","v":43436},{"$f":"'DRE.Rede-C'!K10","v":46248},{"$f":"'DRE.Rede-C'!L10","v":292087},{"$f":"'DRE.Rede-C'!M10","v":67641},{"$f":"'DRE.Rede-C'!N10","v":6997},{"$f":"'DRE.Rede-C'!O10","v":97235},{"$f":"'DRE.Rede-C'!P10","v":122733},{"$f":"'DRE.Rede-C'!Q10","v":294606},{"$f":"'DRE.Rede-C'!R10","v":101143},{"$f":"'DRE.Rede-C'!S10","v":83460},{"$f":"'DRE.Rede-C'!T10","v":97957},{"$f":"'DRE.Rede-C'!U10","v":31208},{"$f":"'DRE.Rede-C'!V10","v":313768},{"$f":"'DRE.Rede-C'!W10","v":130153},{"$f":"'DRE.Rede-C'!X10","v":162152},{"$f":"'DRE.Rede-C'!Y10","v":106833},{"$f":"'DRE.Rede-C'!Z10","v":43497},{"$f":"'DRE.Rede-C'!AA10","v":442635},{"$f":"'DRE.Rede-C'!AB10","v":313089},{"$f":"'DRE.Rede-C'!AC10","v":49351},{"$f":"'DRE.Rede-C'!AD10","v":72529},{"$f":"'DRE.Rede-C'!AE10","v":71526},{"$f":"'DRE.Rede-C'!AF10","v":506495},{"$f":"'DRE.Rede-C'!AG10","v":69598},{"$f":"'DRE.Rede-C'!AH10","v":51059},{"$f":"'DRE.Rede-C'!AI10","v":44655},{"$f":"'DRE.Rede-C'!AJ10","v":134050},{"$f":"'DRE.Rede-C'!AK10","v":299362},{"$f":"'DRE.Rede-C'!AL10","v":117681},{"$f":"'DRE.Rede-C'!AM10","v":124502},{"$f":"'DRE.Rede-C'!AN10","v":354952},{"$f":"'DRE.Rede-C'!AO10","v":119718},{"$f":"'DRE.Rede-C'!AP10","v":716853},{"$f":"'DRE.Rede-C'!AQ10","v":49567},{"$f":"'DRE.Rede-C'!AR10","v":60007},{"$f":"'DRE.Rede-C'!AS10","v":68457},{"$f":"'DRE.Rede-C'!AT10","v":72368},{"$f":"'DRE.Rede-C'!AU10","v":250399},{"$f":"'DRE.Rede-C'!AV10","v":32652},{"$f":"'DRE.Rede-C'!AW10","v":44302},{"$f":"'DRE.Rede-C'!AX10","v":29291},{"$f":"'DRE.Rede-C'!AY10","v":-1644},{"$f":"'DRE.Rede-C'!AZ10","v":104601},{"$f":"'DRE.Rede-C'!BA10","v":10578},{"$f":"'DRE.Rede-C'!BB10","v":21052},{"$f":"'DRE.Rede-C'!BC10","v":57999},{"$f":"'DRE.Rede-C'!BD10","v":45394},{"$f":"'DRE.Rede-C'!BF10","v":114696}]
[null,"Construction revenue",{"$f":"'DRE.Rede-C'!C11","v":0},{"$f":"'DRE.Rede-C'!D11","v":114923},{"$f":"'DRE.Rede-C'!E11","v":56575},{"$f":"'DRE.Rede-C'!F11","v":354170},{"$f":"'DRE.Rede-C'!G11","v":525668},{"$f":"'DRE.Rede-C'!H11","v":147057},{"$f":"'DRE.Rede-C'!I11","v":237009},{"$f":"'DRE.Rede-C'!J11","v":297659},{"$f":"'DRE.Rede-C'!K11","v":387993},{"$f":"'DRE.Rede-C'!L11","v":1069718},{"$f":"'DRE.Rede-C'!M11","v":197004},{"$f":"'DRE.Rede-C'!N11","v":290379},{"$f":"'DRE.Rede-C'!O11","v":339665},{"$f":"'DRE.Rede-C'!P11","v":313581},{"$f":"'DRE.Rede-C'!Q11","v":1140629},{"$f":"'DRE.Rede-C'!R11","v":213172},{"$f":"'DRE.Rede-C'!S11","v":306299},{"$f":"'DRE.Rede-C'!T11","v":287007},{"$f":"'DRE.Rede-C'!U11","v":254542},{"$f":"'DRE.Rede-C'!V11","v":1061020},{"$f":"'DRE.Rede-C'!W11","v":175388},{"$f":"'DRE.Rede-C'!X11","v":295392},{"$f":"'DRE.Rede-C'!Y11","v":284022},{"$f":"'DRE.Rede-C'!Z11","v":295486},{"$f":"'DRE.Rede-C'!AA11","v":1050288},{"$f":"'DRE.Rede-C'!AB11","v":146160},{"$f":"'DRE.Rede-C'!AC11","v":338952},{"$f":"'DRE.Rede-C'!AD11","v":434826},{"$f":"'DRE.Rede-C'!AE11","v":392859},{"$f":"'DRE.Rede-C'!AF11","v":1312797},{"$f":"'DRE.Rede-C'!AG11","v":197967},{"$f":"'DRE.Rede-C'!AH11","v":180734},{"$f":"'DRE.Rede-C'!AI11","v":201054},{"$f":"'DRE.Rede-C'!AJ11","v":257209},{"$f":"'DRE.Rede-C'!AK11","v":836964},{"$f":"'DRE.Rede-C'!AL11","v":246611},{"$f":"'DRE.Rede-C'!AM11","v":277848},{"$f":"'DRE.Rede-C'!AN11","v":408863},{"$f":"'DRE.Rede-C'!AO11","v":435314},{"$f":"'DRE.Rede-C'!AP11","v":1368636},{"$f":"'DRE.Rede-C'!AQ11","v":447684},{"$f":"'DRE.Rede-C'!AR11","v":535241},{"$f":"'DRE.Rede-C'!AS11","v":638986},{"$f":"'DRE.Rede-C'!AT11","v":506046},{"$f":"'DRE.Rede-C'!AU11","v":2127957},{"$f":"'DRE.Rede-C'!AV11","v":474774},{"$f":"'DRE.Rede-C'!AW11","v":526674},{"$f":"'DRE.Rede-C'!AX11","v":534386},{"$f":"'DRE.Rede-C'!AY11","v":620234},{"$f":"'DRE.Rede-C'!AZ11","v":2156068},{"$f":"'DRE.Rede-C'!BA11","v":569865},{"$f":"'DRE.Rede-C'!BB11","v":715824},{"$f":"'DRE.Rede-C'!BC11","v":741720},{"$f":"'DRE.Rede-C'!BD11","v":861064},{"$f":"'DRE.Rede-C'!BF11","v":721206}]
[null,"Net Unbilled Sales",{"$f":"'DRE.Rede-C'!C12","v":0},{"$f":"'DRE.Rede-C'!D12","v":0},{"$f":"'DRE.Rede-C'!E12","v":0},{"$f":"'DRE.Rede-C'!F12","v":0},{"$f":"'DRE.Rede-C'!G12","v":0},{"$f":"'DRE.Rede-C'!H12","v":0},{"$f":"'DRE.Rede-C'!I12","v":0},{"$f":"'DRE.Rede-C'!J12","v":0},{"$f":"'DRE.Rede-C'!K12","v":0},{"$f":"'DRE.Rede-C'!L12","v":0},{"$f":"'DRE.Rede-C'!M12","v":-32527},{"$f":"'DRE.Rede-C'!N12","v":-47366},{"$f":"'DRE.Rede-C'!O12","v":-19119},{"$f":"'DRE.Rede-C'!P12","v":72024},{"$f":"'DRE.Rede-C'!Q12","v":-26988},{"$f":"'DRE.Rede-C'!R12","v":2152},{"$f":"'DRE.Rede-C'!S12","v":-34875},{"$f":"'DRE.Rede-C'!T12","v":14789},{"$f":"'DRE.Rede-C'!U12","v":32441},{"$f":"'DRE.Rede-C'!V12","v":14507},{"$f":"'DRE.Rede-C'!W12","v":59995},{"$f":"'DRE.Rede-C'!X12","v":-39931},{"$f":"'DRE.Rede-C'!Y12","v":46867},{"$f":"'DRE.Rede-C'!Z12","v":109719},{"$f":"'DRE.Rede-C'!AA12","v":176650},{"$f":"'DRE.Rede-C'!AB12","v":28800},{"$f":"'DRE.Rede-C'!AC12","v":43286},{"$f":"'DRE.Rede-C'!AD12","v":76458},{"$f":"'DRE.Rede-C'!AE12","v":37514},{"$f":"'DRE.Rede-C'!AF12","v":186058},{"$f":"'DRE.Rede-C'!AG12","v":34693},{"$f":"'DRE.Rede-C'!AH12","v":-86533},{"$f":"'DRE.Rede-C'!AI12","v":157500},{"$f":"'DRE.Rede-C'!AJ12","v":79069},{"$f":"'DRE.Rede-C'!AK12","v":184729},{"$f":"'DRE.Rede-C'!AL12","v":74612},{"$f":"'DRE.Rede-C'!AM12","v":51739},{"$f":"'DRE.Rede-C'!AN12","v":247449},{"$f":"'DRE.Rede-C'!AO12","v":-183933},{"$f":"'DRE.Rede-C'!AP12","v":189867},{"$f":"'DRE.Rede-C'!AQ12","v":43343},{"$f":"'DRE.Rede-C'!AR12","v":-108621},{"$f":"'DRE.Rede-C'!AS12","v":89420},{"$f":"'DRE.Rede-C'!AT12","v":77833},{"$f":"'DRE.Rede-C'!AU12","v":101975},{"$f":"'DRE.Rede-C'!AV12","v":19926},{"$f":"'DRE.Rede-C'!AW12","v":-69865},{"$f":"'DRE.Rede-C'!AX12","v":178342},{"$f":"'DRE.Rede-C'!AY12","v":65990},{"$f":"'DRE.Rede-C'!AZ12","v":194393},{"$f":"'DRE.Rede-C'!BA12","v":87295},{"$f":"'DRE.Rede-C'!BB12","v":-239900},{"$f":"'DRE.Rede-C'!BC12","v":28247},{"$f":"'DRE.Rede-C'!BD12","v":39928},{"$f":"'DRE.Rede-C'!BF12","v":-52007}]
[null,"Energia comercializada",{"$f":"'DRE.Rede-C'!C13","v":0},{"$f":"'DRE.Rede-C'!D13","v":0},{"$f":"'DRE.Rede-C'!E13","v":0},{"$f":"'DRE.Rede-C'!F13","v":0},{"$f":"'DRE.Rede-C'!G13","v":0},{"$f":"'DRE.Rede-C'!H13","v":0},{"$f":"'DRE.Rede-C'!I13","v":0},{"$f":"'DRE.Rede-C'!J13","v":0},{"$f":"'DRE.Rede-C'!K13","v":0},{"$f":"'DRE.Rede-C'!L13","v":0},{"$f":"'DRE.Rede-C'!M13","v":0},{"$f":"'DRE.Rede-C'!N13","v":0},{"$f":"'DRE.Rede-C'!O13","v":0},{"$f":"'DRE.Rede-C'!P13","v":0},{"$f":"'DRE.Rede-C'!Q13","v":0},{"$f":"'DRE.Rede-C'!R13","v":0},{"$f":"'DRE.Rede-C'!S13","v":0},{"$f":"'DRE.Rede-C'!T13","v":0},{"$f":"'DRE.Rede-C'!U13","v":0},{"$f":"'DRE.Rede-C'!V13","v":0},{"$f":"'DRE.Rede-C'!W13","v":0},{"$f":"'DRE.Rede-C'!X13","v":0},{"$f":"'DRE.Rede-C'!Y13","v":0},{"$f":"'DRE.Rede-C'!Z13","v":0},{"$f":"'DRE.Rede-C'!AA13","v":0},{"$f":"'DRE.Rede-C'!AB13","v":0},{"$f":"'DRE.Rede-C'!AC13","v":0},{"$f":"'DRE.Rede-C'!AD13","v":0},{"$f":"'DRE.Rede-C'!AE13","v":0},{"$f":"'DRE.Rede-C'!AF13","v":0},{"$f":"'DRE.Rede-C'!AG13","v":0},{"$f":"'DRE.Rede-C'!AH13","v":0},{"$f":"'DRE.Rede-C'!AI13","v":0},{"$f":"'DRE.Rede-C'!AJ13","v":0},{"$f":"'DRE.Rede-C'!AK13","v":0},{"$f":"'DRE.Rede-C'!AL13","v":0},{"$f":"'DRE.Rede-C'!AM13","v":0},{"$f":"'DRE.Rede-C'!AN13","v":0},{"$f":"'DRE.Rede-C'!AO13","v":0},{"$f":"'DRE.Rede-C'!AP13","v":0},{"$f":"'DRE.Rede-C'!AQ13","v":0},{"$f":"'DRE.Rede-C'!AR13","v":0},{"$f":"'DRE.Rede-C'!AS13","v":0},{"$f":"'DRE.Rede-C'!AT13","v":0},{"$f":"'DRE.Rede-C'!AU13","v":0},{"$f":"'DRE.Rede-C'!AV13","v":0},{"$f":"'DRE.Rede-C'!AW13","v":0},{"$f":"'DRE.Rede-C'!AX13","v":0},{"$f":"'DRE.Rede-C'!AY13","v":0},{"$f":"'DRE.Rede-C'!AZ13","v":0},{"$f":"'DRE.Rede-C'!BA13","v":0},{"$f":"'DRE.Rede-C'!BB13","v":0},{"$f":"'DRE.Rede-C'!BC13","v":0},{"$f":"'DRE.Rede-C'!BD13","v":0},{"$f":"'DRE.Rede-C'!BF13","v":0}]
[null,"Electricity network usage charges",{"$f":"'DRE.Rede-C'!C14","v":0},{"$f":"'DRE.Rede-C'!D14","v":0},{"$f":"'DRE.Rede-C'!E14","v":0},{"$f":"'DRE.Rede-C'!F14","v":0},{"$f":"'DRE.Rede-C'!G14","v":0},{"$f":"'DRE.Rede-C'!H14","v":0},{"$f":"'DRE.Rede-C'!I14","v":0},{"$f":"'DRE.Rede-C'!J14","v":0},{"$f":"'DRE.Rede-C'!K14","v":0},{"$f":"'DRE.Rede-C'!L14","v":0},{"$f":"'DRE.Rede-C'!M14","v":127626},{"$f":"'DRE.Rede-C'!N14","v":134743},{"$f":"'DRE.Rede-C'!O14","v":140439},{"$f":"'DRE.Rede-C'!P14","v":152334},{"$f":"'DRE.Rede-C'!Q14","v":555142},{"$f":"'DRE.Rede-C'!R14","v":156996},{"$f":"'DRE.Rede-C'!S14","v":179326},{"$f":"'DRE.Rede-C'!T14","v":191241},{"$f":"'DRE.Rede-C'!U14","v":200012},{"$f":"'DRE.Rede-C'!V14","v":727575},{"$f":"'DRE.Rede-C'!W14","v":182148},{"$f":"'DRE.Rede-C'!X14","v":202509},{"$f":"'DRE.Rede-C'!Y14","v":278985},{"$f":"'DRE.Rede-C'!Z14","v":193184},{"$f":"'DRE.Rede-C'!AA14","v":856826},{"$f":"'DRE.Rede-C'!AB14","v":244863},{"$f":"'DRE.Rede-C'!AC14","v":266690},{"$f":"'DRE.Rede-C'!AD14","v":287393},{"$f":"'DRE.Rede-C'!AE14","v":306720},{"$f":"'DRE.Rede-C'!AF14","v":1105666},{"$f":"'DRE.Rede-C'!AG14","v":293555},{"$f":"'DRE.Rede-C'!AH14","v":301137},{"$f":"'DRE.Rede-C'!AI14","v":334061},{"$f":"'DRE.Rede-C'!AJ14","v":363021},{"$f":"'DRE.Rede-C'!AK14","v":1291774},{"$f":"'DRE.Rede-C'!AL14","v":341268},{"$f":"'DRE.Rede-C'!AM14","v":386716},{"$f":"'DRE.Rede-C'!AN14","v":419208},{"$f":"'DRE.Rede-C'!AO14","v":414409},{"$f":"'DRE.Rede-C'!AP14","v":1561601},{"$f":"'DRE.Rede-C'!AQ14","v":401266},{"$f":"'DRE.Rede-C'!AR14","v":434106},{"$f":"'DRE.Rede-C'!AS14","v":484100},{"$f":"'DRE.Rede-C'!AT14","v":475240},{"$f":"'DRE.Rede-C'!AU14","v":1794712},{"$f":"'DRE.Rede-C'!AV14","v":476970},{"$f":"'DRE.Rede-C'!AW14","v":512377},{"$f":"'DRE.Rede-C'!AX14","v":527919},{"$f":"'DRE.Rede-C'!AY14","v":562532},{"$f":"'DRE.Rede-C'!AZ14","v":2079798},{"$f":"'DRE.Rede-C'!BA14","v":564631},{"$f":"'DRE.Rede-C'!BB14","v":582608},{"$f":"'DRE.Rede-C'!BC14","v":626481},{"$f":"'DRE.Rede-C'!BD14","v":648680},{"$f":"'DRE.Rede-C'!BF14","v":652674}]
[null,"Creation and amortization - CVA",{"$f":"'DRE.Rede-C'!C15","v":0},{"$f":"'DRE.Rede-C'!D15","v":0},{"$f":"'DRE.Rede-C'!E15","v":0},{"$f":"'DRE.Rede-C'!F15","v":0},{"$f":"'DRE.Rede-C'!G15","v":0},{"$f":"'DRE.Rede-C'!H15","v":0},{"$f":"'DRE.Rede-C'!I15","v":0},{"$f":"'DRE.Rede-C'!J15","v":0},{"$f":"'DRE.Rede-C'!K15","v":0},{"$f":"'DRE.Rede-C'!L15","v":0},{"$f":"'DRE.Rede-C'!M15","v":-127616},{"$f":"'DRE.Rede-C'!N15","v":-193859},{"$f":"'DRE.Rede-C'!O15","v":-60389},{"$f":"'DRE.Rede-C'!P15","v":-118443},{"$f":"'DRE.Rede-C'!Q15","v":-500316},{"$f":"'DRE.Rede-C'!R15","v":-130878},{"$f":"'DRE.Rede-C'!S15","v":-63297},{"$f":"'DRE.Rede-C'!T15","v":328097},{"$f":"'DRE.Rede-C'!U15","v":28561},{"$f":"'DRE.Rede-C'!V15","v":162483},{"$f":"'DRE.Rede-C'!W15","v":178209},{"$f":"'DRE.Rede-C'!X15","v":102198},{"$f":"'DRE.Rede-C'!Y15","v":191444},{"$f":"'DRE.Rede-C'!Z15","v":-59832},{"$f":"'DRE.Rede-C'!AA15","v":412019},{"$f":"'DRE.Rede-C'!AB15","v":110124},{"$f":"'DRE.Rede-C'!AC15","v":70903},{"$f":"'DRE.Rede-C'!AD15","v":-67120},{"$f":"'DRE.Rede-C'!AE15","v":-233765},{"$f":"'DRE.Rede-C'!AF15","v":-119858},{"$f":"'DRE.Rede-C'!AG15","v":-115239},{"$f":"'DRE.Rede-C'!AH15","v":144454},{"$f":"'DRE.Rede-C'!AI15","v":65254},{"$f":"'DRE.Rede-C'!AJ15","v":204777},{"$f":"'DRE.Rede-C'!AK15","v":299246},{"$f":"'DRE.Rede-C'!AL15","v":291883},{"$f":"'DRE.Rede-C'!AM15","v":485436},{"$f":"'DRE.Rede-C'!AN15","v":471557},{"$f":"'DRE.Rede-C'!AO15","v":422522},{"$f":"'DRE.Rede-C'!AP15","v":1671398},{"$f":"'DRE.Rede-C'!AQ15","v":71150},{"$f":"'DRE.Rede-C'!AR15","v":251183},{"$f":"'DRE.Rede-C'!AS15","v":231711},{"$f":"'DRE.Rede-C'!AT15","v":131490},{"$f":"'DRE.Rede-C'!AU15","v":685534},{"$f":"'DRE.Rede-C'!AV15","v":119433},{"$f":"'DRE.Rede-C'!AW15","v":144034},{"$f":"'DRE.Rede-C'!AX15","v":134079},{"$f":"'DRE.Rede-C'!AY15","v":-42957},{"$f":"'DRE.Rede-C'!AZ15","v":354589},{"$f":"'DRE.Rede-C'!BA15","v":85031},{"$f":"'DRE.Rede-C'!BB15","v":27884},{"$f":"'DRE.Rede-C'!BC15","v":326301},{"$f":"'DRE.Rede-C'!BD15","v":-29615},{"$f":"'DRE.Rede-C'!BF15","v":228566}]
[null,"Subsidies for services awarded under concession",{"$f":"'DRE.Rede-C'!C16","v":0},{"$f":"'DRE.Rede-C'!D16","v":0},{"$f":"'DRE.Rede-C'!E16","v":0},{"$f":"'DRE.Rede-C'!F16","v":0},{"$f":"'DRE.Rede-C'!G16","v":0},{"$f":"'DRE.Rede-C'!H16","v":0},{"$f":"'DRE.Rede-C'!I16","v":0},{"$f":"'DRE.Rede-C'!J16","v":0},{"$f":"'DRE.Rede-C'!K16","v":0},{"$f":"'DRE.Rede-C'!L16","v":0},{"$f":"'DRE.Rede-C'!M16","v":107370},{"$f":"'DRE.Rede-C'!N16","v":145316},{"$f":"'DRE.Rede-C'!O16","v":133489},{"$f":"'DRE.Rede-C'!P16","v":157675},{"$f":"'DRE.Rede-C'!Q16","v":543850},{"$f":"'DRE.Rede-C'!R16","v":150034},{"$f":"'DRE.Rede-C'!S16","v":148132},{"$f":"'DRE.Rede-C'!T16","v":166537},{"$f":"'DRE.Rede-C'!U16","v":169670},{"$f":"'DRE.Rede-C'!V16","v":634373},{"$f":"'DRE.Rede-C'!W16","v":163627},{"$f":"'DRE.Rede-C'!X16","v":182730},{"$f":"'DRE.Rede-C'!Y16","v":207610},{"$f":"'DRE.Rede-C'!Z16","v":182404},{"$f":"'DRE.Rede-C'!AA16","v":736371},{"$f":"'DRE.Rede-C'!AB16","v":190268},{"$f":"'DRE.Rede-C'!AC16","v":178404},{"$f":"'DRE.Rede-C'!AD16","v":216722},{"$f":"'DRE.Rede-C'!AE16","v":191850},{"$f":"'DRE.Rede-C'!AF16","v":777244},{"$f":"'DRE.Rede-C'!AG16","v":184873},{"$f":"'DRE.Rede-C'!AH16","v":266059},{"$f":"'DRE.Rede-C'!AI16","v":217313},{"$f":"'DRE.Rede-C'!AJ16","v":217092},{"$f":"'DRE.Rede-C'!AK16","v":885337},{"$f":"'DRE.Rede-C'!AL16","v":201337},{"$f":"'DRE.Rede-C'!AM16","v":213604},{"$f":"'DRE.Rede-C'!AN16","v":236108},{"$f":"'DRE.Rede-C'!AO16","v":218229},{"$f":"'DRE.Rede-C'!AP16","v":869278},{"$f":"'DRE.Rede-C'!AQ16","v":211182},{"$f":"'DRE.Rede-C'!AR16","v":235117},{"$f":"'DRE.Rede-C'!AS16","v":262581},{"$f":"'DRE.Rede-C'!AT16","v":248988},{"$f":"'DRE.Rede-C'!AU16","v":957868},{"$f":"'DRE.Rede-C'!AV16","v":230437},{"$f":"'DRE.Rede-C'!AW16","v":280401},{"$f":"'DRE.Rede-C'!AX16","v":282631},{"$f":"'DRE.Rede-C'!AY16","v":280936},{"$f":"'DRE.Rede-C'!AZ16","v":1074405},{"$f":"'DRE.Rede-C'!BA16","v":317157},{"$f":"'DRE.Rede-C'!BB16","v":367676},{"$f":"'DRE.Rede-C'!BC16","v":415206},{"$f":"'DRE.Rede-C'!BD16","v":462390},{"$f":"'DRE.Rede-C'!BF16","v":441029}]
[null,"Concession financial asset",{"$f":"'DRE.Rede-C'!C17","v":0},{"$f":"'DRE.Rede-C'!D17","v":0},{"$f":"'DRE.Rede-C'!E17","v":0},{"$f":"'DRE.Rede-C'!F17","v":0},{"$f":"'DRE.Rede-C'!G17","v":0},{"$f":"'DRE.Rede-C'!H17","v":0},{"$f":"'DRE.Rede-C'!I17","v":0},{"$f":"'DRE.Rede-C'!J17","v":0},{"$f":"'DRE.Rede-C'!K17","v":0},{"$f":"'DRE.Rede-C'!L17","v":0},{"$f":"'DRE.Rede-C'!M17","v":33421},{"$f":"'DRE.Rede-C'!N17","v":20971},{"$f":"'DRE.Rede-C'!O17","v":13953},{"$f":"'DRE.Rede-C'!P17","v":21876},{"$f":"'DRE.Rede-C'!Q17","v":90221},{"$f":"'DRE.Rede-C'!R17","v":18985},{"$f":"'DRE.Rede-C'!S17","v":1799},{"$f":"'DRE.Rede-C'!T17","v":7970},{"$f":"'DRE.Rede-C'!U17","v":129994},{"$f":"'DRE.Rede-C'!V17","v":158748},{"$f":"'DRE.Rede-C'!W17","v":136479},{"$f":"'DRE.Rede-C'!X17","v":89746},{"$f":"'DRE.Rede-C'!Y17","v":27516},{"$f":"'DRE.Rede-C'!Z17","v":16391},{"$f":"'DRE.Rede-C'!AA17","v":270132},{"$f":"'DRE.Rede-C'!AB17","v":52422},{"$f":"'DRE.Rede-C'!AC17","v":37879},{"$f":"'DRE.Rede-C'!AD17","v":20796},{"$f":"'DRE.Rede-C'!AE17","v":71111},{"$f":"'DRE.Rede-C'!AF17","v":182208},{"$f":"'DRE.Rede-C'!AG17","v":20187},{"$f":"'DRE.Rede-C'!AH17","v":-13239},{"$f":"'DRE.Rede-C'!AI17","v":39586},{"$f":"'DRE.Rede-C'!AJ17","v":119337},{"$f":"'DRE.Rede-C'!AK17","v":165871},{"$f":"'DRE.Rede-C'!AL17","v":89758},{"$f":"'DRE.Rede-C'!AM17","v":72956},{"$f":"'DRE.Rede-C'!AN17","v":162666},{"$f":"'DRE.Rede-C'!AO17","v":184235},{"$f":"'DRE.Rede-C'!AP17","v":509615},{"$f":"'DRE.Rede-C'!AQ17","v":148769},{"$f":"'DRE.Rede-C'!AR17","v":172013},{"$f":"'DRE.Rede-C'!AS17","v":-84824},{"$f":"'DRE.Rede-C'!AT17","v":111703},{"$f":"'DRE.Rede-C'!AU17","v":347661},{"$f":"'DRE.Rede-C'!AV17","v":146809},{"$f":"'DRE.Rede-C'!AW17","v":187798},{"$f":"'DRE.Rede-C'!AX17","v":60665},{"$f":"'DRE.Rede-C'!AY17","v":84711},{"$f":"'DRE.Rede-C'!AZ17","v":479983},{"$f":"'DRE.Rede-C'!BA17","v":128955},{"$f":"'DRE.Rede-C'!BB17","v":105148},{"$f":"'DRE.Rede-C'!BC17","v":79940},{"$f":"'DRE.Rede-C'!BD17","v":139035},{"$f":"'DRE.Rede-C'!BF17","v":219650}]
[]
[null,"Other revenues",{"$f":"'DRE.Rede-C'!C18","v":2764},{"$f":"'DRE.Rede-C'!D18","v":159523},{"$f":"'DRE.Rede-C'!E18","v":370481},{"$f":"'DRE.Rede-C'!F18","v":248368},{"$f":"'DRE.Rede-C'!G18","v":781136},{"$f":"'DRE.Rede-C'!H18","v":359106},{"$f":"'DRE.Rede-C'!I18","v":249491},{"$f":"'DRE.Rede-C'!J18","v":449614},{"$f":"'DRE.Rede-C'!K18","v":277349},{"$f":"'DRE.Rede-C'!L18","v":1335560},{"$f":"'DRE.Rede-C'!M18","v":9712},{"$f":"'DRE.Rede-C'!N18","v":-4103.8999999999996},{"$f":"'DRE.Rede-C'!O18","v":-11390},{"$f":"'DRE.Rede-C'!P18","v":15518},{"$f":"'DRE.Rede-C'!Q18","v":9747.1},{"$f":"'DRE.Rede-C'!R18","v":6334.1949999999997},{"$f":"'DRE.Rede-C'!S18","v":9929.9},{"$f":"'DRE.Rede-C'!T18","v":7826},{"$f":"'DRE.Rede-C'!U18","v":-2995},{"$f":"'DRE.Rede-C'!V18","v":21095.095000000001},{"$f":"'DRE.Rede-C'!W18","v":12835.1},{"$f":"'DRE.Rede-C'!X18","v":19111},{"$f":"'DRE.Rede-C'!Y18","v":16204.1},{"$f":"'DRE.Rede-C'!Z18","v":16519},{"$f":"'DRE.Rede-C'!AA18","v":64669.2},{"$f":"'DRE.Rede-C'!AB18","v":-11121.723450000001},{"$f":"'DRE.Rede-C'!AC18","v":-4057.9040800000002},{"$f":"'DRE.Rede-C'!AD18","v":17972.810519999995},{"$f":"'DRE.Rede-C'!AE18","v":4956.5042600000015},{"$f":"'DRE.Rede-C'!AF18","v":7749.6872499999954},{"$f":"'DRE.Rede-C'!AG18","v":6415},{"$f":"'DRE.Rede-C'!AH18","v":19749},{"$f":"'DRE.Rede-C'!AI18","v":-1018},{"$f":"'DRE.Rede-C'!AJ18","v":18229},{"$f":"'DRE.Rede-C'!AK18","v":43375},{"$f":"'DRE.Rede-C'!AL18","v":13349},{"$f":"'DRE.Rede-C'!AM18","v":28661},{"$f":"'DRE.Rede-C'!AN18","v":57670},{"$f":"'DRE.Rede-C'!AO18","v":37447},{"$f":"'DRE.Rede-C'!AP18","v":137127},{"$f":"'DRE.Rede-C'!AQ18","v":31265},{"$f":"'DRE.Rede-C'!AR18","v":29760},{"$f":"'DRE.Rede-C'!AS18","v":48557},{"$f":"'DRE.Rede-C'!AT18","v":25713},{"$f":"'DRE.Rede-C'!AU18","v":135295},{"$f":"'DRE.Rede-C'!AV18","v":45697},{"$f":"'DRE.Rede-C'!AW18","v":26216},{"$f":"'DRE.Rede-C'!AX18","v":54917},{"$f":"'DRE.Rede-C'!AY18","v":15304},{"$f":"'DRE.Rede-C'!AZ18","v":142134},{"$f":"'DRE.Rede-C'!BA18","v":28389},{"$f":"'DRE.Rede-C'!BB18","v":51696},{"$f":"'DRE.Rede-C'!BC18","v":55501},{"$f":"'DRE.Rede-C'!BD18","v":35799},{"$f":"'DRE.Rede-C'!BF18","v":38238}]
[null,"Gross Revenue",{"$f":"'DRE.Rede-C'!C19","v":4637},{"$f":"'DRE.Rede-C'!D19","v":1934726},{"$f":"'DRE.Rede-C'!E19","v":2326948},{"$f":"'DRE.Rede-C'!F19","v":2507426},{"$f":"'DRE.Rede-C'!G19","v":6773737},{"$f":"'DRE.Rede-C'!H19","v":2752863},{"$f":"'DRE.Rede-C'!I19","v":3244641},{"$f":"'DRE.Rede-C'!J19","v":3413352},{"$f":"'DRE.Rede-C'!K19","v":3524081},{"$f":"'DRE.Rede-C'!L19","v":12934937},{"$f":"'DRE.Rede-C'!M19","v":3017514.1},{"$f":"'DRE.Rede-C'!N19","v":2820746},{"$f":"'DRE.Rede-C'!O19","v":3011018.1},{"$f":"'DRE.Rede-C'!P19","v":3264857.1},{"$f":"'DRE.Rede-C'!Q19","v":12114137},{"$f":"'DRE.Rede-C'!R19","v":3067765.1949999998},{"$f":"'DRE.Rede-C'!S19","v":3150573.9},{"$f":"'DRE.Rede-C'!T19","v":3650264},{"$f":"'DRE.Rede-C'!U19","v":3674839},{"$f":"'DRE.Rede-C'!V19","v":13543442.095000001},{"$f":"'DRE.Rede-C'!W19","v":3514532.1},{"$f":"'DRE.Rede-C'!X19","v":3753150.1},{"$f":"'DRE.Rede-C'!Y19","v":4126983.1},{"$f":"'DRE.Rede-C'!Z19","v":3883356},{"$f":"'DRE.Rede-C'!AA19","v":15278021.299999999},{"$f":"'DRE.Rede-C'!AB19","v":4079455.2765500001},{"$f":"'DRE.Rede-C'!AC19","v":4035810.0959200002},{"$f":"'DRE.Rede-C'!AD19","v":4297994.8105199998},{"$f":"'DRE.Rede-C'!AE19","v":4394768.5042599998},{"$f":"'DRE.Rede-C'!AF19","v":16808028.687249999},{"$f":"'DRE.Rede-C'!AG19","v":4003593},{"$f":"'DRE.Rede-C'!AH19","v":3753662},{"$f":"'DRE.Rede-C'!AI19","v":4236244},{"$f":"'DRE.Rede-C'!AJ19","v":5169001},{"$f":"'DRE.Rede-C'!AK19","v":17162504},{"$f":"'DRE.Rede-C'!AL19","v":4756545},{"$f":"'DRE.Rede-C'!AM19","v":5116845},{"$f":"'DRE.Rede-C'!AN19","v":6223197},{"$f":"'DRE.Rede-C'!AO19","v":6015824},{"$f":"'DRE.Rede-C'!AP19","v":22112411},{"$f":"'DRE.Rede-C'!AQ19","v":5442026},{"$f":"'DRE.Rede-C'!AR19","v":5345971},{"$f":"'DRE.Rede-C'!AS19","v":5427165},{"$f":"'DRE.Rede-C'!AT19","v":5489591},{"$f":"'DRE.Rede-C'!AU19","v":21704753},{"$f":"'DRE.Rede-C'!AV19","v":5256427},{"$f":"'DRE.Rede-C'!AW19","v":5606760},{"$f":"'DRE.Rede-C'!AX19","v":5966546},{"$f":"'DRE.Rede-C'!AY19","v":6526841},{"$f":"'DRE.Rede-C'!AZ19","v":23356574},{"$f":"'DRE.Rede-C'!BA19","v":6328185},{"$f":"'DRE.Rede-C'!BB19","v":5918590},{"$f":"'DRE.Rede-C'!BC19","v":6313882},{"$f":"'DRE.Rede-C'!BD19","v":6827435},{"$f":"'DRE.Rede-C'!BF19","v":6371081}]
[null,"PIS/COFINS/ISS",{"$f":"'DRE.Rede-C'!C20","v":-313},{"$f":"'DRE.Rede-C'!D20","v":-165126},{"$f":"'DRE.Rede-C'!E20","v":-197081},{"$f":"'DRE.Rede-C'!F20","v":-219306},{"$f":"'DRE.Rede-C'!G20","v":-581826},{"$f":"'DRE.Rede-C'!H20","v":-240892},{"$f":"'DRE.Rede-C'!I20","v":-272455},{"$f":"'DRE.Rede-C'!J20","v":-255658},{"$f":"'DRE.Rede-C'!K20","v":-296281},{"$f":"'DRE.Rede-C'!L20","v":-1065286},{"$f":"'DRE.Rede-C'!M20","v":-255855},{"$f":"'DRE.Rede-C'!N20","v":-242701.10240999999},{"$f":"'DRE.Rede-C'!O20","v":-244789},{"$f":"'DRE.Rede-C'!P20","v":-267711},{"$f":"'DRE.Rede-C'!Q20","v":-1011056.1024100001},{"$f":"'DRE.Rede-C'!R20","v":-267222},{"$f":"'DRE.Rede-C'!S20","v":-256918.27085999999},{"$f":"'DRE.Rede-C'!T20","v":-308725},{"$f":"'DRE.Rede-C'!U20","v":-309126},{"$f":"'DRE.Rede-C'!V20","v":-1141991.27086},{"$f":"'DRE.Rede-C'!W20","v":-297989},{"$f":"'DRE.Rede-C'!X20","v":-310750},{"$f":"'DRE.Rede-C'!Y20","v":-349225},{"$f":"'DRE.Rede-C'!Z20","v":-330328},{"$f":"'DRE.Rede-C'!AA20","v":-1288292},{"$f":"'DRE.Rede-C'!AB20","v":-362401},{"$f":"'DRE.Rede-C'!AC20","v":-342472},{"$f":"'DRE.Rede-C'!AD20","v":-358393},{"$f":"'DRE.Rede-C'!AE20","v":-366548},{"$f":"'DRE.Rede-C'!AF20","v":-1429814},{"$f":"'DRE.Rede-C'!AG20","v":-352786},{"$f":"'DRE.Rede-C'!AH20","v":-333481},{"$f":"'DRE.Rede-C'!AI20","v":-371386},{"$f":"'DRE.Rede-C'!AJ20","v":-442740},{"$f":"'DRE.Rede-C'!AK20","v":-1500393},{"$f":"'DRE.Rede-C'!AL20","v":-404079},{"$f":"'DRE.Rede-C'!AM20","v":-408360},{"$f":"'DRE.Rede-C'!AN20","v":-433529},{"$f":"'DRE.Rede-C'!AO20","v":-404734},{"$f":"'DRE.Rede-C'!AP20","v":-1650702},{"$f":"'DRE.Rede-C'!AQ20","v":-375056},{"$f":"'DRE.Rede-C'!AR20","v":-360123},{"$f":"'DRE.Rede-C'!AS20","v":-386490},{"$f":"'DRE.Rede-C'!AT20","v":-386610},{"$f":"'DRE.Rede-C'!AU20","v":-1508279},{"$f":"'DRE.Rede-C'!AV20","v":-362453},{"$f":"'DRE.Rede-C'!AW20","v":-355868},{"$f":"'DRE.Rede-C'!AX20","v":-417814},{"$f":"'DRE.Rede-C'!AY20","v":-448516},{"$f":"'DRE.Rede-C'!AZ20","v":-1584651},{"$f":"'DRE.Rede-C'!BA20","v":-439030},{"$f":"'DRE.Rede-C'!BB20","v":-393844},{"$f":"'DRE.Rede-C'!BC20","v":-432988},{"$f":"'DRE.Rede-C'!BD20","v":-455094},{"$f":"'DRE.Rede-C'!BF20","v":-427995}]
[null,"RGR",{"$f":"'DRE.Rede-C'!C21","v":0},{"$f":"'DRE.Rede-C'!D21","v":0},{"$f":"'DRE.Rede-C'!E21","v":0},{"$f":"'DRE.Rede-C'!F21","v":0},{"$f":"'DRE.Rede-C'!G21","v":0},{"$f":"'DRE.Rede-C'!H21","v":0},{"$f":"'DRE.Rede-C'!I21","v":0},{"$f":"'DRE.Rede-C'!J21","v":0},{"$f":"'DRE.Rede-C'!K21","v":0},{"$f":"'DRE.Rede-C'!L21","v":0},{"$f":"'DRE.Rede-C'!M21","v":0},{"$f":"'DRE.Rede-C'!N21","v":0},{"$f":"'DRE.Rede-C'!O21","v":0},{"$f":"'DRE.Rede-C'!P21","v":0},{"$f":"'DRE.Rede-C'!Q21","v":0},{"$f":"'DRE.Rede-C'!R21","v":0},{"$f":"'DRE.Rede-C'!S21","v":0},{"$f":"'DRE.Rede-C'!T21","v":0},{"$f":"'DRE.Rede-C'!U21","v":0},{"$f":"'DRE.Rede-C'!V21","v":0},{"$f":"'DRE.Rede-C'!W21","v":0},{"$f":"'DRE.Rede-C'!X21","v":0},{"$f":"'DRE.Rede-C'!Y21","v":0},{"$f":"'DRE.Rede-C'!Z21","v":0},{"$f":"'DRE.Rede-C'!AA21","v":0},{"$f":"'DRE.Rede-C'!AB21","v":0},{"$f":"'DRE.Rede-C'!AC21","v":0},{"$f":"'DRE.Rede-C'!AD21","v":0},{"$f":"'DRE.Rede-C'!AE21","v":0},{"$f":"'DRE.Rede-C'!AF21","v":0},{"$f":"'DRE.Rede-C'!AG21","v":0},{"$f":"'DRE.Rede-C'!AH21","v":0},{"$f":"'DRE.Rede-C'!AI21","v":0},{"$f":"'DRE.Rede-C'!AJ21","v":0},{"$f":"'DRE.Rede-C'!AK21","v":0},{"$f":"'DRE.Rede-C'!AL21","v":0},{"$f":"'DRE.Rede-C'!AM21","v":0},{"$f":"'DRE.Rede-C'!AN21","v":0},{"$f":"'DRE.Rede-C'!AO21","v":0},{"$f":"'DRE.Rede-C'!AP21","v":0},{"$f":"'DRE.Rede-C'!AQ21","v":0},{"$f":"'DRE.Rede-C'!AR21","v":0},{"$f":"'DRE.Rede-C'!AS21","v":0},{"$f":"'DRE.Rede-C'!AT21","v":0},{"$f":"'DRE.Rede-C'!AU21","v":0},{"$f":"'DRE.Rede-C'!AV21","v":0},{"$f":"'DRE.Rede-C'!AW21","v":-440},{"$f":"'DRE.Rede-C'!AX21","v":0},{"$f":"'DRE.Rede-C'!AY21","v":"-"},{"$f":"'DRE.Rede-C'!AZ21","v":-440},{"$f":"'DRE.Rede-C'!BA21","v":0},{"$f":"'DRE.Rede-C'!BB21","v":0},{"$f":"'DRE.Rede-C'!BC21","v":0},{"$f":"'DRE.Rede-C'!BD21","v":0},{"$f":"'DRE.Rede-C'!BF21","v":"-"}]
[null,"ICMS",{"$f":"'DRE.Rede-C'!C22","v":0},{"$f":"'DRE.Rede-C'!D22","v":-337942},{"$f":"'DRE.Rede-C'!E22","v":-410946},{"$f":"'DRE.Rede-C'!F22","v":-453948},{"$f":"'DRE.Rede-C'!G22","v":-1202836},{"$f":"'DRE.Rede-C'!H22","v":-466754},{"$f":"'DRE.Rede-C'!I22","v":-574403},{"$f":"'DRE.Rede-C'!J22","v":-559530},{"$f":"'DRE.Rede-C'!K22","v":-616819},{"$f":"'DRE.Rede-C'!L22","v":-2217506},{"$f":"'DRE.Rede-C'!M22","v":-583207.76346999989},{"$f":"'DRE.Rede-C'!N22","v":-552597.23653000011},{"$f":"'DRE.Rede-C'!O22","v":-531634},{"$f":"'DRE.Rede-C'!P22","v":-573159},{"$f":"'DRE.Rede-C'!Q22","v":-2240598},{"$f":"'DRE.Rede-C'!R22","v":-576130},{"$f":"'DRE.Rede-C'!S22","v":-579688.20317999995},{"$f":"'DRE.Rede-C'!T22","v":-593941},{"$f":"'DRE.Rede-C'!U22","v":-661012},{"$f":"'DRE.Rede-C'!V22","v":-2410771.2031800002},{"$f":"'DRE.Rede-C'!W22","v":-579794},{"$f":"'DRE.Rede-C'!X22","v":-636931},{"$f":"'DRE.Rede-C'!Y22","v":-685357},{"$f":"'DRE.Rede-C'!Z22","v":-724340},{"$f":"'DRE.Rede-C'!AA22","v":-2626422},{"$f":"'DRE.Rede-C'!AB22","v":-706470},{"$f":"'DRE.Rede-C'!AC22","v":-717385},{"$f":"'DRE.Rede-C'!AD22","v":-759142},{"$f":"'DRE.Rede-C'!AE22","v":-843720},{"$f":"'DRE.Rede-C'!AF22","v":-3026717},{"$f":"'DRE.Rede-C'!AG22","v":-801355},{"$f":"'DRE.Rede-C'!AH22","v":-717638},{"$f":"'DRE.Rede-C'!AI22","v":-783766},{"$f":"'DRE.Rede-C'!AJ22","v":-940740},{"$f":"'DRE.Rede-C'!AK22","v":-3243499},{"$f":"'DRE.Rede-C'!AL22","v":-829282},{"$f":"'DRE.Rede-C'!AM22","v":-866573},{"$f":"'DRE.Rede-C'!AN22","v":-959383},{"$f":"'DRE.Rede-C'!AO22","v":-1041910},{"$f":"'DRE.Rede-C'!AP22","v":-3697148},{"$f":"'DRE.Rede-C'!AQ22","v":-813196},{"$f":"'DRE.Rede-C'!AR22","v":-753352},{"$f":"'DRE.Rede-C'!AS22","v":-697736},{"$f":"'DRE.Rede-C'!AT22","v":-714995},{"$f":"'DRE.Rede-C'!AU22","v":-2979279},{"$f":"'DRE.Rede-C'!AV22","v":-713537},{"$f":"'DRE.Rede-C'!AW22","v":-773458},{"$f":"'DRE.Rede-C'!AX22","v":-821587},{"$f":"'DRE.Rede-C'!AY22","v":-982995},{"$f":"'DRE.Rede-C'!AZ22","v":-3291577},{"$f":"'DRE.Rede-C'!BA22","v":-881952},{"$f":"'DRE.Rede-C'!BB22","v":-843652},{"$f":"'DRE.Rede-C'!BC22","v":-808880},{"$f":"'DRE.Rede-C'!BD22","v":-932243},{"$f":"'DRE.Rede-C'!BF22","v":-820708}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"'DRE.Rede-C'!C23","v":0},{"$f":"'DRE.Rede-C'!D23","v":-40723},{"$f":"'DRE.Rede-C'!E23","v":-44919},{"$f":"'DRE.Rede-C'!F23","v":-14018},{"$f":"'DRE.Rede-C'!G23","v":-99660},{"$f":"'DRE.Rede-C'!H23","v":-174067},{"$f":"'DRE.Rede-C'!I23","v":-460408},{"$f":"'DRE.Rede-C'!J23","v":-480573},{"$f":"'DRE.Rede-C'!K23","v":-324545},{"$f":"'DRE.Rede-C'!L23","v":-1439593},{"$f":"'DRE.Rede-C'!M23","v":-289897},{"$f":"'DRE.Rede-C'!N23","v":-283278.51614000002},{"$f":"'DRE.Rede-C'!O23","v":-265241},{"$f":"'DRE.Rede-C'!P23","v":-284233},{"$f":"'DRE.Rede-C'!Q23","v":-1122649.51614},{"$f":"'DRE.Rede-C'!R23","v":-252011},{"$f":"'DRE.Rede-C'!S23","v":-280594},{"$f":"'DRE.Rede-C'!T23","v":-259901},{"$f":"'DRE.Rede-C'!U23","v":-221022},{"$f":"'DRE.Rede-C'!V23","v":-1013528},{"$f":"'DRE.Rede-C'!W23","v":-270910},{"$f":"'DRE.Rede-C'!X23","v":-282612},{"$f":"'DRE.Rede-C'!Y23","v":-362207},{"$f":"'DRE.Rede-C'!Z23","v":-378039},{"$f":"'DRE.Rede-C'!AA23","v":-1293768},{"$f":"'DRE.Rede-C'!AB23","v":-340817},{"$f":"'DRE.Rede-C'!AC23","v":-332180},{"$f":"'DRE.Rede-C'!AD23","v":-303717},{"$f":"'DRE.Rede-C'!AE23","v":-242811},{"$f":"'DRE.Rede-C'!AF23","v":-1219525},{"$f":"'DRE.Rede-C'!AG23","v":-284779},{"$f":"'DRE.Rede-C'!AH23","v":-276996},{"$f":"'DRE.Rede-C'!AI23","v":-277454},{"$f":"'DRE.Rede-C'!AJ23","v":-281458},{"$f":"'DRE.Rede-C'!AK23","v":-1120687},{"$f":"'DRE.Rede-C'!AL23","v":-345926},{"$f":"'DRE.Rede-C'!AM23","v":-362870},{"$f":"'DRE.Rede-C'!AN23","v":-359266},{"$f":"'DRE.Rede-C'!AO23","v":-351851},{"$f":"'DRE.Rede-C'!AP23","v":-1419913},{"$f":"'DRE.Rede-C'!AQ23","v":-533412},{"$f":"'DRE.Rede-C'!AR23","v":-522728},{"$f":"'DRE.Rede-C'!AS23","v":-520618},{"$f":"'DRE.Rede-C'!AT23","v":-520665},{"$f":"'DRE.Rede-C'!AU23","v":-2097423},{"$f":"'DRE.Rede-C'!AV23","v":-505364},{"$f":"'DRE.Rede-C'!AW23","v":-601276},{"$f":"'DRE.Rede-C'!AX23","v":-619757},{"$f":"'DRE.Rede-C'!AY23","v":-622069},{"$f":"'DRE.Rede-C'!AZ23","v":-2348466},{"$f":"'DRE.Rede-C'!BA23","v":-643957},{"$f":"'DRE.Rede-C'!BB23","v":-616004},{"$f":"'DRE.Rede-C'!BC23","v":-616159},{"$f":"'DRE.Rede-C'!BD23","v":-439335},{"$f":"'DRE.Rede-C'!BF23","v":-574043}]
[null,"Net Revenue",{"$f":"'DRE.Rede-C'!C24","v":4324},{"$f":"'DRE.Rede-C'!D24","v":1390935},{"$f":"'DRE.Rede-C'!E24","v":1674002},{"$f":"'DRE.Rede-C'!F24","v":1820154},{"$f":"'DRE.Rede-C'!G24","v":4889415},{"$f":"'DRE.Rede-C'!H24","v":1871150},{"$f":"'DRE.Rede-C'!I24","v":1937375},{"$f":"'DRE.Rede-C'!J24","v":2117591},{"$f":"'DRE.Rede-C'!K24","v":2286436},{"$f":"'DRE.Rede-C'!L24","v":8212552},{"$f":"'DRE.Rede-C'!M24","v":1888556.2365300003},{"$f":"'DRE.Rede-C'!N24","v":1742169.1449200001},{"$f":"'DRE.Rede-C'!O24","v":1969354},{"$f":"'DRE.Rede-C'!P24","v":2139754},{"$f":"'DRE.Rede-C'!Q24","v":7739833.3814500002},{"$f":"'DRE.Rede-C'!R24","v":1972405},{"$f":"'DRE.Rede-C'!S24","v":2033373.5259600002},{"$f":"'DRE.Rede-C'!T24","v":2487697},{"$f":"'DRE.Rede-C'!U24","v":2483676},{"$f":"'DRE.Rede-C'!V24","v":8977151.6209600009},{"$f":"'DRE.Rede-C'!W24","v":2365839},{"$f":"'DRE.Rede-C'!X24","v":2522857},{"$f":"'DRE.Rede-C'!Y24","v":2730194},{"$f":"'DRE.Rede-C'!Z24","v":2450649},{"$f":"'DRE.Rede-C'!AA24","v":10069539.299999999},{"$f":"'DRE.Rede-C'!AB24","v":2669767.2765500001},{"$f":"'DRE.Rede-C'!AC24","v":2643773.0959200002},{"$f":"'DRE.Rede-C'!AD24","v":2876742.8105199998},{"$f":"'DRE.Rede-C'!AE24","v":2941689.5042599998},{"$f":"'DRE.Rede-C'!AF24","v":11131972.687249999},{"$f":"'DRE.Rede-C'!AG24","v":2564673},{"$f":"'DRE.Rede-C'!AH24","v":2425547},{"$f":"'DRE.Rede-C'!AI24","v":2803638},{"$f":"'DRE.Rede-C'!AJ24","v":3504063},{"$f":"'DRE.Rede-C'!AK24","v":11297925},{"$f":"'DRE.Rede-C'!AL24","v":3177258},{"$f":"'DRE.Rede-C'!AM24","v":3479042},{"$f":"'DRE.Rede-C'!AN24","v":4471019},{"$f":"'DRE.Rede-C'!AO24","v":4217329},{"$f":"'DRE.Rede-C'!AP24","v":15344648},{"$f":"'DRE.Rede-C'!AQ24","v":3720362},{"$f":"'DRE.Rede-C'!AR24","v":3709768},{"$f":"'DRE.Rede-C'!AS24","v":3822321},{"$f":"'DRE.Rede-C'!AT24","v":3867321},{"$f":"'DRE.Rede-C'!AU24","v":15119772},{"$f":"'DRE.Rede-C'!AV24","v":3675073},{"$f":"'DRE.Rede-C'!AW24","v":3875718},{"$f":"'DRE.Rede-C'!AX24","v":4107388},{"$f":"'DRE.Rede-C'!AY24","v":4473261},{"$f":"'DRE.Rede-C'!AZ24","v":16131440},{"$f":"'DRE.Rede-C'!BA24","v":4363246},{"$f":"'DRE.Rede-C'!BB24","v":4065090},{"$f":"'DRE.Rede-C'!BC24","v":4455855},{"$f":"'DRE.Rede-C'!BD24","v":5000763},{"$f":"'DRE.Rede-C'!BF24","v":4548335}]
[null,"Non-Manageable Costs",{"$f":"'DRE.Rede-C'!C25","v":0},{"$f":"'DRE.Rede-C'!D25","v":-712794},{"$f":"'DRE.Rede-C'!E25","v":-948427},{"$f":"'DRE.Rede-C'!F25","v":-805698},{"$f":"'DRE.Rede-C'!G25","v":-2466919},{"$f":"'DRE.Rede-C'!H25","v":-1142302},{"$f":"'DRE.Rede-C'!I25","v":-1204377},{"$f":"'DRE.Rede-C'!J25","v":-1139755},{"$f":"'DRE.Rede-C'!K25","v":-1184721},{"$f":"'DRE.Rede-C'!L25","v":-4671155},{"$f":"'DRE.Rede-C'!M25","v":-1093911},{"$f":"'DRE.Rede-C'!N25","v":-947296},{"$f":"'DRE.Rede-C'!O25","v":-1043903},{"$f":"'DRE.Rede-C'!P25","v":-1156586},{"$f":"'DRE.Rede-C'!Q25","v":-4241696},{"$f":"'DRE.Rede-C'!R25","v":-1116171.1503900003},{"$f":"'DRE.Rede-C'!S25","v":-1090349},{"$f":"'DRE.Rede-C'!T25","v":-1550375},{"$f":"'DRE.Rede-C'!U25","v":-1305448},{"$f":"'DRE.Rede-C'!V25","v":-5062343.1503900001},{"$f":"'DRE.Rede-C'!W25","v":-1343390},{"$f":"'DRE.Rede-C'!X25","v":-1430387},{"$f":"'DRE.Rede-C'!Y25","v":-1563674},{"$f":"'DRE.Rede-C'!Z25","v":-1277413},{"$f":"'DRE.Rede-C'!AA25","v":-5614864},{"$f":"'DRE.Rede-C'!AB25","v":-1590137},{"$f":"'DRE.Rede-C'!AC25","v":-1366319},{"$f":"'DRE.Rede-C'!AD25","v":-1475702},{"$f":"'DRE.Rede-C'!AE25","v":-1516371},{"$f":"'DRE.Rede-C'!AF25","v":-5948529},{"$f":"'DRE.Rede-C'!AG25","v":-1455728},{"$f":"'DRE.Rede-C'!AH25","v":-1386523},{"$f":"'DRE.Rede-C'!AI25","v":-1516703},{"$f":"'DRE.Rede-C'!AJ25","v":-1968159},{"$f":"'DRE.Rede-C'!AK25","v":-6327113},{"$f":"'DRE.Rede-C'!AL25","v":-1809359},{"$f":"'DRE.Rede-C'!AM25","v":-1891486},{"$f":"'DRE.Rede-C'!AN25","v":-2477868},{"$f":"'DRE.Rede-C'!AO25","v":-2476310},{"$f":"'DRE.Rede-C'!AP25","v":-8655023},{"$f":"'DRE.Rede-C'!AQ25","v":-1785387},{"$f":"'DRE.Rede-C'!AR25","v":-1569521},{"$f":"'DRE.Rede-C'!AS25","v":-1754233},{"$f":"'DRE.Rede-C'!AT25","v":-1748207},{"$f":"'DRE.Rede-C'!AU25","v":-6857348},{"$f":"'DRE.Rede-C'!AV25","v":-1679253},{"$f":"'DRE.Rede-C'!AW25","v":-1698045},{"$f":"'DRE.Rede-C'!AX25","v":-1735078},{"$f":"'DRE.Rede-C'!AY25","v":-1823646},{"$f":"'DRE.Rede-C'!AZ25","v":-6936022},{"$f":"'DRE.Rede-C'!BA25","v":-1782691},{"$f":"'DRE.Rede-C'!BB25","v":-1803890},{"$f":"'DRE.Rede-C'!BC25","v":-2024512},{"$f":"'DRE.Rede-C'!BD25","v":-2464822},{"$f":"'DRE.Rede-C'!BF25","v":-1986647}]
[null,"Electricity Purchased",{"$f":"'DRE.Rede-C'!C26","v":0},{"$f":"'DRE.Rede-C'!D26","v":-667675},{"$f":"'DRE.Rede-C'!E26","v":-861835},{"$f":"'DRE.Rede-C'!F26","v":-799218},{"$f":"'DRE.Rede-C'!G26","v":-2328728},{"$f":"'DRE.Rede-C'!H26","v":-1042278},{"$f":"'DRE.Rede-C'!I26","v":-1067459},{"$f":"'DRE.Rede-C'!J26","v":-999646},{"$f":"'DRE.Rede-C'!K26","v":-1017269},{"$f":"'DRE.Rede-C'!L26","v":-4126652},{"$f":"'DRE.Rede-C'!M26","v":-948091},{"$f":"'DRE.Rede-C'!N26","v":-840581},{"$f":"'DRE.Rede-C'!O26","v":-924095},{"$f":"'DRE.Rede-C'!P26","v":-1051953},{"$f":"'DRE.Rede-C'!Q26","v":-3764720},{"$f":"'DRE.Rede-C'!R26","v":-1021364.4321900003},{"$f":"'DRE.Rede-C'!S26","v":-1018106},{"$f":"'DRE.Rede-C'!T26","v":-1403839},{"$f":"'DRE.Rede-C'!U26","v":-1213010},{"$f":"'DRE.Rede-C'!V26","v":-4656319.4321900001},{"$f":"'DRE.Rede-C'!W26","v":-1165434},{"$f":"'DRE.Rede-C'!X26","v":-1238736},{"$f":"'DRE.Rede-C'!Y26","v":-1387608},{"$f":"'DRE.Rede-C'!Z26","v":-1099538},{"$f":"'DRE.Rede-C'!AA26","v":-4891316},{"$f":"'DRE.Rede-C'!AB26","v":-1408859},{"$f":"'DRE.Rede-C'!AC26","v":-1190769},{"$f":"'DRE.Rede-C'!AD26","v":-1274551},{"$f":"'DRE.Rede-C'!AE26","v":-1311861},{"$f":"'DRE.Rede-C'!AF26","v":-5186040},{"$f":"'DRE.Rede-C'!AG26","v":-1249284},{"$f":"'DRE.Rede-C'!AH26","v":-1187332},{"$f":"'DRE.Rede-C'!AI26","v":-1241755},{"$f":"'DRE.Rede-C'!AJ26","v":-1690007},{"$f":"'DRE.Rede-C'!AK26","v":-5368378},{"$f":"'DRE.Rede-C'!AL26","v":-1517031},{"$f":"'DRE.Rede-C'!AM26","v":-1593650},{"$f":"'DRE.Rede-C'!AN26","v":-2208204},{"$f":"'DRE.Rede-C'!AO26","v":-2190109},{"$f":"'DRE.Rede-C'!AP26","v":-7508994},{"$f":"'DRE.Rede-C'!AQ26","v":-1484580},{"$f":"'DRE.Rede-C'!AR26","v":-1280655},{"$f":"'DRE.Rede-C'!AS26","v":-1405487},{"$f":"'DRE.Rede-C'!AT26","v":-1401586},{"$f":"'DRE.Rede-C'!AU26","v":-5572308},{"$f":"'DRE.Rede-C'!AV26","v":-1342355},{"$f":"'DRE.Rede-C'!AW26","v":-1337490},{"$f":"'DRE.Rede-C'!AX26","v":-1325819},{"$f":"'DRE.Rede-C'!AY26","v":-1430904},{"$f":"'DRE.Rede-C'!AZ26","v":-5436568},{"$f":"'DRE.Rede-C'!BA26","v":-1375175},{"$f":"'DRE.Rede-C'!BB26","v":-1380030},{"$f":"'DRE.Rede-C'!BC26","v":-1623565},{"$f":"'DRE.Rede-C'!BD26","v":-2061652},{"$f":"'DRE.Rede-C'!BF26","v":-1446298}]
[null,"Energy Transport",{"$f":"'DRE.Rede-C'!C27","v":0},{"$f":"'DRE.Rede-C'!D27","v":-45119},{"$f":"'DRE.Rede-C'!E27","v":-86592},{"$f":"'DRE.Rede-C'!F27","v":-6480},{"$f":"'DRE.Rede-C'!G27","v":-138191},{"$f":"'DRE.Rede-C'!H27","v":-100024},{"$f":"'DRE.Rede-C'!I27","v":-136918},{"$f":"'DRE.Rede-C'!J27","v":-140109},{"$f":"'DRE.Rede-C'!K27","v":-167452},{"$f":"'DRE.Rede-C'!L27","v":-544503},{"$f":"'DRE.Rede-C'!M27","v":-145820},{"$f":"'DRE.Rede-C'!N27","v":-106715},{"$f":"'DRE.Rede-C'!O27","v":-119808},{"$f":"'DRE.Rede-C'!P27","v":-104633},{"$f":"'DRE.Rede-C'!Q27","v":-476976},{"$f":"'DRE.Rede-C'!R27","v":-94806.718200000018},{"$f":"'DRE.Rede-C'!S27","v":-72243},{"$f":"'DRE.Rede-C'!T27","v":-146536},{"$f":"'DRE.Rede-C'!U27","v":-92438},{"$f":"'DRE.Rede-C'!V27","v":-406023.7182},{"$f":"'DRE.Rede-C'!W27","v":-177956},{"$f":"'DRE.Rede-C'!X27","v":-191651},{"$f":"'DRE.Rede-C'!Y27","v":-176066},{"$f":"'DRE.Rede-C'!Z27","v":-177875},{"$f":"'DRE.Rede-C'!AA27","v":-723548},{"$f":"'DRE.Rede-C'!AB27","v":-181278},{"$f":"'DRE.Rede-C'!AC27","v":-175550},{"$f":"'DRE.Rede-C'!AD27","v":-201151},{"$f":"'DRE.Rede-C'!AE27","v":-204510},{"$f":"'DRE.Rede-C'!AF27","v":-762489},{"$f":"'DRE.Rede-C'!AG27","v":-206444},{"$f":"'DRE.Rede-C'!AH27","v":-199191},{"$f":"'DRE.Rede-C'!AI27","v":-274948},{"$f":"'DRE.Rede-C'!AJ27","v":-278152},{"$f":"'DRE.Rede-C'!AK27","v":-958735},{"$f":"'DRE.Rede-C'!AL27","v":-292328},{"$f":"'DRE.Rede-C'!AM27","v":-297836},{"$f":"'DRE.Rede-C'!AN27","v":-269664},{"$f":"'DRE.Rede-C'!AO27","v":-286201},{"$f":"'DRE.Rede-C'!AP27","v":-1146029},{"$f":"'DRE.Rede-C'!AQ27","v":-300807},{"$f":"'DRE.Rede-C'!AR27","v":-288866},{"$f":"'DRE.Rede-C'!AS27","v":-348746},{"$f":"'DRE.Rede-C'!AT27","v":-346621},{"$f":"'DRE.Rede-C'!AU27","v":-1285040},{"$f":"'DRE.Rede-C'!AV27","v":-336898},{"$f":"'DRE.Rede-C'!AW27","v":-360555},{"$f":"'DRE.Rede-C'!AX27","v":-409259},{"$f":"'DRE.Rede-C'!AY27","v":-392742},{"$f":"'DRE.Rede-C'!AZ27","v":-1499454},{"$f":"'DRE.Rede-C'!BA27","v":-407516},{"$f":"'DRE.Rede-C'!BB27","v":-423860},{"$f":"'DRE.Rede-C'!BC27","v":-400947},{"$f":"'DRE.Rede-C'!BD27","v":-403170},{"$f":"'DRE.Rede-C'!BF27","v":-540349}]
[null,"PMSO",{"$f":"'DRE.Rede-C'!C28","v":-4613},{"$f":"'DRE.Rede-C'!D28","v":-299178},{"$f":"'DRE.Rede-C'!E28","v":-397446},{"$f":"'DRE.Rede-C'!F28","v":-316711},{"$f":"'DRE.Rede-C'!G28","v":-1017948},{"$f":"'DRE.Rede-C'!H28","v":-262582},{"$f":"'DRE.Rede-C'!I28","v":-314642},{"$f":"'DRE.Rede-C'!J28","v":-312225},{"$f":"'DRE.Rede-C'!K28","v":-401275},{"$f":"'DRE.Rede-C'!L28","v":-1290724},{"$f":"'DRE.Rede-C'!M28","v":-308072.7978},{"$f":"'DRE.Rede-C'!N28","v":-319002},{"$f":"'DRE.Rede-C'!O28","v":-293148},{"$f":"'DRE.Rede-C'!P28","v":-315466.25107},{"$f":"'DRE.Rede-C'!Q28","v":-1235689.0488700001},{"$f":"'DRE.Rede-C'!R28","v":-284472.58929999999},{"$f":"'DRE.Rede-C'!S28","v":-315366},{"$f":"'DRE.Rede-C'!T28","v":-312005},{"$f":"'DRE.Rede-C'!U28","v":-495782},{"$f":"'DRE.Rede-C'!V28","v":-1407626.5893000001},{"$f":"'DRE.Rede-C'!W28","v":-329447},{"$f":"'DRE.Rede-C'!X28","v":-357845},{"$f":"'DRE.Rede-C'!Y28","v":-379430},{"$f":"'DRE.Rede-C'!Z28","v":-448150},{"$f":"'DRE.Rede-C'!AA28","v":-1514872},{"$f":"'DRE.Rede-C'!AB28","v":-349148},{"$f":"'DRE.Rede-C'!AC28","v":-354711},{"$f":"'DRE.Rede-C'!AD28","v":-360224},{"$f":"'DRE.Rede-C'!AE28","v":-455361},{"$f":"'DRE.Rede-C'!AF28","v":-1519444},{"$f":"'DRE.Rede-C'!AG28","v":-356173},{"$f":"'DRE.Rede-C'!AH28","v":-294686},{"$f":"'DRE.Rede-C'!AI28","v":-303348},{"$f":"'DRE.Rede-C'!AJ28","v":-430306},{"$f":"'DRE.Rede-C'!AK28","v":-1384513},{"$f":"'DRE.Rede-C'!AL28","v":-347064},{"$f":"'DRE.Rede-C'!AM28","v":-363971},{"$f":"'DRE.Rede-C'!AN28","v":-363391},{"$f":"'DRE.Rede-C'!AO28","v":-491453},{"$f":"'DRE.Rede-C'!AP28","v":-1565879},{"$f":"'DRE.Rede-C'!AQ28","v":-352403},{"$f":"'DRE.Rede-C'!AR28","v":-376633},{"$f":"'DRE.Rede-C'!AS28","v":-375267},{"$f":"'DRE.Rede-C'!AT28","v":-500294},{"$f":"'DRE.Rede-C'!AU28","v":-1604597},{"$f":"'DRE.Rede-C'!AV28","v":-404229},{"$f":"'DRE.Rede-C'!AW28","v":-431030},{"$f":"'DRE.Rede-C'!AX28","v":-421136},{"$f":"'DRE.Rede-C'!AY28","v":-558817},{"$f":"'DRE.Rede-C'!AZ28","v":-1815212},{"$f":"'DRE.Rede-C'!BA28","v":-468595},{"$f":"'DRE.Rede-C'!BB28","v":-470768},{"$f":"'DRE.Rede-C'!BC28","v":-470722},{"$f":"'DRE.Rede-C'!BD28","v":-528318},{"$f":"'DRE.Rede-C'!BF28","v":-464722}]
[null,"Personnel",{"$f":"'DRE.Rede-C'!C29","v":-1404},{"$f":"'DRE.Rede-C'!D29","v":-126739},{"$f":"'DRE.Rede-C'!E29","v":-103465},{"$f":"'DRE.Rede-C'!F29","v":-130892},{"$f":"'DRE.Rede-C'!G29","v":-362500},{"$f":"'DRE.Rede-C'!H29","v":-104957},{"$f":"'DRE.Rede-C'!I29","v":-100480},{"$f":"'DRE.Rede-C'!J29","v":-107713},{"$f":"'DRE.Rede-C'!K29","v":-148430},{"$f":"'DRE.Rede-C'!L29","v":-461580},{"$f":"'DRE.Rede-C'!M29","v":-130704},{"$f":"'DRE.Rede-C'!N29","v":-134428},{"$f":"'DRE.Rede-C'!O29","v":-129346},{"$f":"'DRE.Rede-C'!P29","v":-169618},{"$f":"'DRE.Rede-C'!Q29","v":-564096},{"$f":"'DRE.Rede-C'!R29","v":-125233.51775000001},{"$f":"'DRE.Rede-C'!S29","v":-121180},{"$f":"'DRE.Rede-C'!T29","v":-126462},{"$f":"'DRE.Rede-C'!U29","v":-191563},{"$f":"'DRE.Rede-C'!V29","v":-564438.51775},{"$f":"'DRE.Rede-C'!W29","v":-130590},{"$f":"'DRE.Rede-C'!X29","v":-157368},{"$f":"'DRE.Rede-C'!Y29","v":-145338},{"$f":"'DRE.Rede-C'!Z29","v":-208090},{"$f":"'DRE.Rede-C'!AA29","v":-641386},{"$f":"'DRE.Rede-C'!AB29","v":-140242},{"$f":"'DRE.Rede-C'!AC29","v":-148565},{"$f":"'DRE.Rede-C'!AD29","v":-147977},{"$f":"'DRE.Rede-C'!AE29","v":-212836},{"$f":"'DRE.Rede-C'!AF29","v":-649620},{"$f":"'DRE.Rede-C'!AG29","v":-140272},{"$f":"'DRE.Rede-C'!AH29","v":-122626},{"$f":"'DRE.Rede-C'!AI29","v":-126351},{"$f":"'DRE.Rede-C'!AJ29","v":-230322},{"$f":"'DRE.Rede-C'!AK29","v":-619571},{"$f":"'DRE.Rede-C'!AL29","v":-140075},{"$f":"'DRE.Rede-C'!AM29","v":-153624},{"$f":"'DRE.Rede-C'!AN29","v":-143965},{"$f":"'DRE.Rede-C'!AO29","v":-222015},{"$f":"'DRE.Rede-C'!AP29","v":-659679},{"$f":"'DRE.Rede-C'!AQ29","v":-136630},{"$f":"'DRE.Rede-C'!AR29","v":-147568},{"$f":"'DRE.Rede-C'!AS29","v":-131577},{"$f":"'DRE.Rede-C'!AT29","v":-229466},{"$f":"'DRE.Rede-C'!AU29","v":-645241},{"$f":"'DRE.Rede-C'!AV29","v":-144860},{"$f":"'DRE.Rede-C'!AW29","v":-172522},{"$f":"'DRE.Rede-C'!AX29","v":-154929},{"$f":"'DRE.Rede-C'!AY29","v":-249912},{"$f":"'DRE.Rede-C'!AZ29","v":-722223},{"$f":"'DRE.Rede-C'!BA29","v":-185515},{"$f":"'DRE.Rede-C'!BB29","v":-203058},{"$f":"'DRE.Rede-C'!BC29","v":-196907},{"$f":"'DRE.Rede-C'!BD29","v":-234203},{"$f":"'DRE.Rede-C'!BF29","v":-207211}]
[null,"Pension Fund",{"$f":"'DRE.Rede-C'!C30","v":0},{"$f":"'DRE.Rede-C'!D30","v":-1865},{"$f":"'DRE.Rede-C'!E30","v":-2084},{"$f":"'DRE.Rede-C'!F30","v":-2149},{"$f":"'DRE.Rede-C'!G30","v":-6098},{"$f":"'DRE.Rede-C'!H30","v":-2139},{"$f":"'DRE.Rede-C'!I30","v":-3062},{"$f":"'DRE.Rede-C'!J30","v":-734},{"$f":"'DRE.Rede-C'!K30","v":-7520},{"$f":"'DRE.Rede-C'!L30","v":-13455},{"$f":"'DRE.Rede-C'!M30","v":-3682},{"$f":"'DRE.Rede-C'!N30","v":-3969},{"$f":"'DRE.Rede-C'!O30","v":-3945},{"$f":"'DRE.Rede-C'!P30","v":-1197},{"$f":"'DRE.Rede-C'!Q30","v":-12793},{"$f":"'DRE.Rede-C'!R30","v":-4603.7351100000005},{"$f":"'DRE.Rede-C'!S30","v":-3729},{"$f":"'DRE.Rede-C'!T30","v":-3974},{"$f":"'DRE.Rede-C'!U30","v":-23831},{"$f":"'DRE.Rede-C'!V30","v":-36137.735110000001},{"$f":"'DRE.Rede-C'!W30","v":-5318},{"$f":"'DRE.Rede-C'!X30","v":-2597},{"$f":"'DRE.Rede-C'!Y30","v":-6563},{"$f":"'DRE.Rede-C'!Z30","v":-3924},{"$f":"'DRE.Rede-C'!AA30","v":-18402},{"$f":"'DRE.Rede-C'!AB30","v":-5896},{"$f":"'DRE.Rede-C'!AC30","v":-5715},{"$f":"'DRE.Rede-C'!AD30","v":-5750},{"$f":"'DRE.Rede-C'!AE30","v":-2406},{"$f":"'DRE.Rede-C'!AF30","v":-19767},{"$f":"'DRE.Rede-C'!AG30","v":-5927},{"$f":"'DRE.Rede-C'!AH30","v":-5168},{"$f":"'DRE.Rede-C'!AI30","v":-5659},{"$f":"'DRE.Rede-C'!AJ30","v":25729},{"$f":"'DRE.Rede-C'!AK30","v":8975},{"$f":"'DRE.Rede-C'!AL30","v":-5530},{"$f":"'DRE.Rede-C'!AM30","v":-5538},{"$f":"'DRE.Rede-C'!AN30","v":-5762},{"$f":"'DRE.Rede-C'!AO30","v":-23352},{"$f":"'DRE.Rede-C'!AP30","v":-40182},{"$f":"'DRE.Rede-C'!AQ30","v":-5121},{"$f":"'DRE.Rede-C'!AR30","v":-5339},{"$f":"'DRE.Rede-C'!AS30","v":-5038},{"$f":"'DRE.Rede-C'!AT30","v":-8911},{"$f":"'DRE.Rede-C'!AU30","v":-24409},{"$f":"'DRE.Rede-C'!AV30","v":-5472},{"$f":"'DRE.Rede-C'!AW30","v":-5296},{"$f":"'DRE.Rede-C'!AX30","v":788},{"$f":"'DRE.Rede-C'!AY30","v":-2701},{"$f":"'DRE.Rede-C'!AZ30","v":-12681},{"$f":"'DRE.Rede-C'!BA30","v":-5901},{"$f":"'DRE.Rede-C'!BB30","v":-6188},{"$f":"'DRE.Rede-C'!BC30","v":-6328},{"$f":"'DRE.Rede-C'!BD30","v":-6102},{"$f":"'DRE.Rede-C'!BF30","v":-6068}]
[null,"Material",{"$f":"'DRE.Rede-C'!C31","v":-27},{"$f":"'DRE.Rede-C'!D31","v":-17418},{"$f":"'DRE.Rede-C'!E31","v":-17980},{"$f":"'DRE.Rede-C'!F31","v":-21719},{"$f":"'DRE.Rede-C'!G31","v":-57144},{"$f":"'DRE.Rede-C'!H31","v":-19499},{"$f":"'DRE.Rede-C'!I31","v":-22460},{"$f":"'DRE.Rede-C'!J31","v":-26107},{"$f":"'DRE.Rede-C'!K31","v":-26383},{"$f":"'DRE.Rede-C'!L31","v":-94449},{"$f":"'DRE.Rede-C'!M31","v":-21033},{"$f":"'DRE.Rede-C'!N31","v":-21012},{"$f":"'DRE.Rede-C'!O31","v":-20517},{"$f":"'DRE.Rede-C'!P31","v":-20559},{"$f":"'DRE.Rede-C'!Q31","v":-83121},{"$f":"'DRE.Rede-C'!R31","v":-20545.086149999992},{"$f":"'DRE.Rede-C'!S31","v":-22730},{"$f":"'DRE.Rede-C'!T31","v":-22165},{"$f":"'DRE.Rede-C'!U31","v":-27024},{"$f":"'DRE.Rede-C'!V31","v":-92464.086149999988},{"$f":"'DRE.Rede-C'!W31","v":-24290},{"$f":"'DRE.Rede-C'!X31","v":-24348},{"$f":"'DRE.Rede-C'!Y31","v":-23429},{"$f":"'DRE.Rede-C'!Z31","v":-28737},{"$f":"'DRE.Rede-C'!AA31","v":-100804},{"$f":"'DRE.Rede-C'!AB31","v":-24239},{"$f":"'DRE.Rede-C'!AC31","v":-26159},{"$f":"'DRE.Rede-C'!AD31","v":-27856},{"$f":"'DRE.Rede-C'!AE31","v":-32877},{"$f":"'DRE.Rede-C'!AF31","v":-111131},{"$f":"'DRE.Rede-C'!AG31","v":-27142},{"$f":"'DRE.Rede-C'!AH31","v":-21550},{"$f":"'DRE.Rede-C'!AI31","v":-24317},{"$f":"'DRE.Rede-C'!AJ31","v":-29486},{"$f":"'DRE.Rede-C'!AK31","v":-102495},{"$f":"'DRE.Rede-C'!AL31","v":-27263},{"$f":"'DRE.Rede-C'!AM31","v":-30620},{"$f":"'DRE.Rede-C'!AN31","v":-31573},{"$f":"'DRE.Rede-C'!AO31","v":-33864},{"$f":"'DRE.Rede-C'!AP31","v":-123320},{"$f":"'DRE.Rede-C'!AQ31","v":-35076},{"$f":"'DRE.Rede-C'!AR31","v":-39171},{"$f":"'DRE.Rede-C'!AS31","v":-35615},{"$f":"'DRE.Rede-C'!AT31","v":-33080},{"$f":"'DRE.Rede-C'!AU31","v":-142942},{"$f":"'DRE.Rede-C'!AV31","v":-36365},{"$f":"'DRE.Rede-C'!AW31","v":-32014},{"$f":"'DRE.Rede-C'!AX31","v":-34093},{"$f":"'DRE.Rede-C'!AY31","v":-37983},{"$f":"'DRE.Rede-C'!AZ31","v":-140455},{"$f":"'DRE.Rede-C'!BA31","v":-39235},{"$f":"'DRE.Rede-C'!BB31","v":-36467},{"$f":"'DRE.Rede-C'!BC31","v":-37601},{"$f":"'DRE.Rede-C'!BD31","v":-38282},{"$f":"'DRE.Rede-C'!BF31","v":-40632}]
[null,"Outsourced Services",{"$f":"'DRE.Rede-C'!C32","v":-2909},{"$f":"'DRE.Rede-C'!D32","v":-115969},{"$f":"'DRE.Rede-C'!E32","v":-231447},{"$f":"'DRE.Rede-C'!F32","v":-44874},{"$f":"'DRE.Rede-C'!G32","v":-395199},{"$f":"'DRE.Rede-C'!H32","v":-114162},{"$f":"'DRE.Rede-C'!I32","v":-140088},{"$f":"'DRE.Rede-C'!J32","v":-134001},{"$f":"'DRE.Rede-C'!K32","v":-150615},{"$f":"'DRE.Rede-C'!L32","v":-538866},{"$f":"'DRE.Rede-C'!M32","v":-114062},{"$f":"'DRE.Rede-C'!N32","v":-126598},{"$f":"'DRE.Rede-C'!O32","v":-111798},{"$f":"'DRE.Rede-C'!P32","v":-124926},{"$f":"'DRE.Rede-C'!Q32","v":-477384},{"$f":"'DRE.Rede-C'!R32","v":-106257.66503999999},{"$f":"'DRE.Rede-C'!S32","v":-135061},{"$f":"'DRE.Rede-C'!T32","v":-136513},{"$f":"'DRE.Rede-C'!U32","v":-197405},{"$f":"'DRE.Rede-C'!V32","v":-575236.66503999999},{"$f":"'DRE.Rede-C'!W32","v":-144300},{"$f":"'DRE.Rede-C'!X32","v":-148101},{"$f":"'DRE.Rede-C'!Y32","v":-164633},{"$f":"'DRE.Rede-C'!Z32","v":-169784},{"$f":"'DRE.Rede-C'!AA32","v":-626818},{"$f":"'DRE.Rede-C'!AB32","v":-143602},{"$f":"'DRE.Rede-C'!AC32","v":-145474},{"$f":"'DRE.Rede-C'!AD32","v":-150665},{"$f":"'DRE.Rede-C'!AE32","v":-179712},{"$f":"'DRE.Rede-C'!AF32","v":-619453},{"$f":"'DRE.Rede-C'!AG32","v":-147303},{"$f":"'DRE.Rede-C'!AH32","v":-128060},{"$f":"'DRE.Rede-C'!AI32","v":-130363},{"$f":"'DRE.Rede-C'!AJ32","v":-164474},{"$f":"'DRE.Rede-C'!AK32","v":-570200},{"$f":"'DRE.Rede-C'!AL32","v":-143960},{"$f":"'DRE.Rede-C'!AM32","v":-147125},{"$f":"'DRE.Rede-C'!AN32","v":-150511},{"$f":"'DRE.Rede-C'!AO32","v":-166745},{"$f":"'DRE.Rede-C'!AP32","v":-608341},{"$f":"'DRE.Rede-C'!AQ32","v":-150864},{"$f":"'DRE.Rede-C'!AR32","v":-172022},{"$f":"'DRE.Rede-C'!AS32","v":-163302},{"$f":"'DRE.Rede-C'!AT32","v":-188847},{"$f":"'DRE.Rede-C'!AU32","v":-675035},{"$f":"'DRE.Rede-C'!AV32","v":-185467},{"$f":"'DRE.Rede-C'!AW32","v":-194437},{"$f":"'DRE.Rede-C'!AX32","v":-205358},{"$f":"'DRE.Rede-C'!AY32","v":-228399},{"$f":"'DRE.Rede-C'!AZ32","v":-813661},{"$f":"'DRE.Rede-C'!BA32","v":-205204},{"$f":"'DRE.Rede-C'!BB32","v":-192833},{"$f":"'DRE.Rede-C'!BC32","v":-202809},{"$f":"'DRE.Rede-C'!BD32","v":-216262},{"$f":"'DRE.Rede-C'!BF32","v":-184880}]
[null,"Other Expenses",{"$f":"'DRE.Rede-C'!C33","v":-273},{"$f":"'DRE.Rede-C'!D33","v":-37187},{"$f":"'DRE.Rede-C'!E33","v":-42470},{"$f":"'DRE.Rede-C'!F33","v":-117077},{"$f":"'DRE.Rede-C'!G33","v":-197007},{"$f":"'DRE.Rede-C'!H33","v":-21825},{"$f":"'DRE.Rede-C'!I33","v":-48552},{"$f":"'DRE.Rede-C'!J33","v":-43670},{"$f":"'DRE.Rede-C'!K33","v":-68327},{"$f":"'DRE.Rede-C'!L33","v":-182374},{"$f":"'DRE.Rede-C'!M33","v":-38591.7978},{"$f":"'DRE.Rede-C'!N33","v":-32995},{"$f":"'DRE.Rede-C'!O33","v":-27542},{"$f":"'DRE.Rede-C'!P33","v":833.74893000000156},{"$f":"'DRE.Rede-C'!Q33","v":-98295.048869999999},{"$f":"'DRE.Rede-C'!R33","v":-27832.58525},{"$f":"'DRE.Rede-C'!S33","v":-32666},{"$f":"'DRE.Rede-C'!T33","v":-22891},{"$f":"'DRE.Rede-C'!U33","v":-55959},{"$f":"'DRE.Rede-C'!V33","v":-139349.58525},{"$f":"'DRE.Rede-C'!W33","v":-24949},{"$f":"'DRE.Rede-C'!X33","v":-25431},{"$f":"'DRE.Rede-C'!Y33","v":-39467},{"$f":"'DRE.Rede-C'!Z33","v":-37615},{"$f":"'DRE.Rede-C'!AA33","v":-127462},{"$f":"'DRE.Rede-C'!AB33","v":-35169},{"$f":"'DRE.Rede-C'!AC33","v":-28798},{"$f":"'DRE.Rede-C'!AD33","v":-27976},{"$f":"'DRE.Rede-C'!AE33","v":-27530},{"$f":"'DRE.Rede-C'!AF33","v":-119473},{"$f":"'DRE.Rede-C'!AG33","v":-35529},{"$f":"'DRE.Rede-C'!AH33","v":-17282},{"$f":"'DRE.Rede-C'!AI33","v":-16658},{"$f":"'DRE.Rede-C'!AJ33","v":-31753},{"$f":"'DRE.Rede-C'!AK33","v":-101222},{"$f":"'DRE.Rede-C'!AL33","v":-30236},{"$f":"'DRE.Rede-C'!AM33","v":-27064},{"$f":"'DRE.Rede-C'!AN33","v":-31580},{"$f":"'DRE.Rede-C'!AO33","v":-45477},{"$f":"'DRE.Rede-C'!AP33","v":-134357},{"$f":"'DRE.Rede-C'!AQ33","v":-24712},{"$f":"'DRE.Rede-C'!AR33","v":-12533},{"$f":"'DRE.Rede-C'!AS33","v":-39735},{"$f":"'DRE.Rede-C'!AT33","v":-39990},{"$f":"'DRE.Rede-C'!AU33","v":-116970},{"$f":"'DRE.Rede-C'!AV33","v":-32065},{"$f":"'DRE.Rede-C'!AW33","v":-26761},{"$f":"'DRE.Rede-C'!AX33","v":-27544},{"$f":"'DRE.Rede-C'!AY33","v":-39822},{"$f":"'DRE.Rede-C'!AZ33","v":-126192},{"$f":"'DRE.Rede-C'!BA33","v":-32740},{"$f":"'DRE.Rede-C'!BB33","v":-32222},{"$f":"'DRE.Rede-C'!BC33","v":-27077},{"$f":"'DRE.Rede-C'!BD33","v":-33469},{"$f":"'DRE.Rede-C'!BF33","v":-25931}]
[null,"Fines and Compensation",{"$f":"'DRE.Rede-C'!C34","v":0},{"$f":"'DRE.Rede-C'!D34","v":0},{"$f":"'DRE.Rede-C'!E34","v":0},{"$f":"'DRE.Rede-C'!F34","v":0},{"$f":"'DRE.Rede-C'!G34","v":0},{"$f":"'DRE.Rede-C'!H34","v":-13198},{"$f":"'DRE.Rede-C'!I34","v":-5737},{"$f":"'DRE.Rede-C'!J34","v":-11898},{"$f":"'DRE.Rede-C'!K34","v":-47736},{"$f":"'DRE.Rede-C'!L34","v":-78569},{"$f":"'DRE.Rede-C'!M34","v":-12417},{"$f":"'DRE.Rede-C'!N34","v":-14751},{"$f":"'DRE.Rede-C'!O34","v":-8702},{"$f":"'DRE.Rede-C'!P34","v":-18740.7219},{"$f":"'DRE.Rede-C'!Q34","v":-54610.721900000004},{"$f":"'DRE.Rede-C'!R34","v":-16799.316360000001},{"$f":"'DRE.Rede-C'!S34","v":-7400.2492999999995},{"$f":"'DRE.Rede-C'!T34","v":-4792},{"$f":"'DRE.Rede-C'!U34","v":-25855.650240000003},{"$f":"'DRE.Rede-C'!V34","v":-54847.215900000003},{"$f":"'DRE.Rede-C'!W34","v":-6103},{"$f":"'DRE.Rede-C'!X34","v":-1839},{"$f":"'DRE.Rede-C'!Y34","v":-2286},{"$f":"'DRE.Rede-C'!Z34","v":-820},{"$f":"'DRE.Rede-C'!AA34","v":-11048},{"$f":"'DRE.Rede-C'!AB34","v":-1990},{"$f":"'DRE.Rede-C'!AC34","v":-1692},{"$f":"'DRE.Rede-C'!AD34","v":8041},{"$f":"'DRE.Rede-C'!AE34","v":-15846},{"$f":"'DRE.Rede-C'!AF34","v":-11487},{"$f":"'DRE.Rede-C'!AG34","v":-5807},{"$f":"'DRE.Rede-C'!AH34","v":-3478},{"$f":"'DRE.Rede-C'!AI34","v":-491},{"$f":"'DRE.Rede-C'!AJ34","v":-1463},{"$f":"'DRE.Rede-C'!AK34","v":-11239},{"$f":"'DRE.Rede-C'!AL34","v":-2191},{"$f":"'DRE.Rede-C'!AM34","v":-2204},{"$f":"'DRE.Rede-C'!AN34","v":-25},{"$f":"'DRE.Rede-C'!AO34","v":-11058},{"$f":"'DRE.Rede-C'!AP34","v":-15478},{"$f":"'DRE.Rede-C'!AQ34","v":-2543},{"$f":"'DRE.Rede-C'!AR34","v":-4474},{"$f":"'DRE.Rede-C'!AS34","v":-10136},{"$f":"'DRE.Rede-C'!AT34","v":-2008},{"$f":"'DRE.Rede-C'!AU34","v":-19161},{"$f":"'DRE.Rede-C'!AV34","v":-3517},{"$f":"'DRE.Rede-C'!AW34","v":-4364},{"$f":"'DRE.Rede-C'!AX34","v":-4689},{"$f":"'DRE.Rede-C'!AY34","v":-3767},{"$f":"'DRE.Rede-C'!AZ34","v":-16337},{"$f":"'DRE.Rede-C'!BA34","v":-8577},{"$f":"'DRE.Rede-C'!BB34","v":7862},{"$f":"'DRE.Rede-C'!BC34","v":-780},{"$f":"'DRE.Rede-C'!BD34","v":-183},{"$f":"'DRE.Rede-C'!BF34","v":-175}]
[null,"Contingencies (settlement of civil claims)",{"$f":"'DRE.Rede-C'!C35","v":0},{"$f":"'DRE.Rede-C'!D35","v":0},{"$f":"'DRE.Rede-C'!E35","v":0},{"$f":"'DRE.Rede-C'!F35","v":0},{"$f":"'DRE.Rede-C'!G35","v":0},{"$f":"'DRE.Rede-C'!H35","v":-6667},{"$f":"'DRE.Rede-C'!I35","v":-8165},{"$f":"'DRE.Rede-C'!J35","v":-18912},{"$f":"'DRE.Rede-C'!K35","v":-17940},{"$f":"'DRE.Rede-C'!L35","v":-51684},{"$f":"'DRE.Rede-C'!M35","v":-8743},{"$f":"'DRE.Rede-C'!N35","v":-17713},{"$f":"'DRE.Rede-C'!O35","v":-12348},{"$f":"'DRE.Rede-C'!P35","v":-17100.529170000002},{"$f":"'DRE.Rede-C'!Q35","v":-55904.529170000002},{"$f":"'DRE.Rede-C'!R35","v":-10856.268889999999},{"$f":"'DRE.Rede-C'!S35","v":-11046},{"$f":"'DRE.Rede-C'!T35","v":-6964},{"$f":"'DRE.Rede-C'!U35","v":-15847},{"$f":"'DRE.Rede-C'!V35","v":-44713.268889999999},{"$f":"'DRE.Rede-C'!W35","v":-6434},{"$f":"'DRE.Rede-C'!X35","v":-14749},{"$f":"'DRE.Rede-C'!Y35","v":-13994},{"$f":"'DRE.Rede-C'!Z35","v":-13322},{"$f":"'DRE.Rede-C'!AA35","v":-48499},{"$f":"'DRE.Rede-C'!AB35","v":-10575},{"$f":"'DRE.Rede-C'!AC35","v":-12848},{"$f":"'DRE.Rede-C'!AD35","v":37364},{"$f":"'DRE.Rede-C'!AE35","v":-63902},{"$f":"'DRE.Rede-C'!AF35","v":-49961},{"$f":"'DRE.Rede-C'!AG35","v":-14911},{"$f":"'DRE.Rede-C'!AH35","v":-5542},{"$f":"'DRE.Rede-C'!AI35","v":-15007},{"$f":"'DRE.Rede-C'!AJ35","v":-11098},{"$f":"'DRE.Rede-C'!AK35","v":-46558},{"$f":"'DRE.Rede-C'!AL35","v":-14454},{"$f":"'DRE.Rede-C'!AM35","v":-14881},{"$f":"'DRE.Rede-C'!AN35","v":-23826},{"$f":"'DRE.Rede-C'!AO35","v":-16273},{"$f":"'DRE.Rede-C'!AP35","v":-69434},{"$f":"'DRE.Rede-C'!AQ35","v":0},{"$f":"'DRE.Rede-C'!AR35","v":0},{"$f":"'DRE.Rede-C'!AS35","v":0},{"$f":"'DRE.Rede-C'!AT35","v":0},{"$f":"'DRE.Rede-C'!AU35","v":0},{"$f":"'DRE.Rede-C'!AV35","v":0},{"$f":"'DRE.Rede-C'!AW35","v":0},{"$f":"'DRE.Rede-C'!AX35","v":0},{"$f":"'DRE.Rede-C'!AY35","v":0},{"$f":"'DRE.Rede-C'!AZ35","v":0},{"$f":"'DRE.Rede-C'!BA35","v":0},{"$f":"'DRE.Rede-C'!BB35","v":0},{"$f":"'DRE.Rede-C'!BC35","v":0},{"$f":"'DRE.Rede-C'!BD35","v":0},{"$f":"'DRE.Rede-C'!BF35","v":0}]
[null,"Others",{"$f":"'DRE.Rede-C'!C36","v":0},{"$f":"'DRE.Rede-C'!D36","v":0},{"$f":"'DRE.Rede-C'!E36","v":0},{"$f":"'DRE.Rede-C'!F36","v":0},{"$f":"'DRE.Rede-C'!G36","v":0},{"$f":"'DRE.Rede-C'!H36","v":-1960},{"$f":"'DRE.Rede-C'!I36","v":-34650},{"$f":"'DRE.Rede-C'!J36","v":-12860},{"$f":"'DRE.Rede-C'!K36","v":-2651},{"$f":"'DRE.Rede-C'!L36","v":-52121},{"$f":"'DRE.Rede-C'!M36","v":-17431.7978},{"$f":"'DRE.Rede-C'!N36","v":-531},{"$f":"'DRE.Rede-C'!O36","v":-6492},{"$f":"'DRE.Rede-C'!P36","v":36675},{"$f":"'DRE.Rede-C'!Q36","v":12220.2022},{"$f":"'DRE.Rede-C'!R36","v":-177},{"$f":"'DRE.Rede-C'!S36","v":-14219.750700000001},{"$f":"'DRE.Rede-C'!T36","v":-11135},{"$f":"'DRE.Rede-C'!U36","v":-14257.349759999999},{"$f":"'DRE.Rede-C'!V36","v":-39789.100460000001},{"$f":"'DRE.Rede-C'!W36","v":-12412},{"$f":"'DRE.Rede-C'!X36","v":-8843},{"$f":"'DRE.Rede-C'!Y36","v":-23187},{"$f":"'DRE.Rede-C'!Z36","v":-23473},{"$f":"'DRE.Rede-C'!AA36","v":-67915},{"$f":"'DRE.Rede-C'!AB36","v":-22604},{"$f":"'DRE.Rede-C'!AC36","v":-14258},{"$f":"'DRE.Rede-C'!AD36","v":-73381},{"$f":"'DRE.Rede-C'!AE36","v":52218},{"$f":"'DRE.Rede-C'!AF36","v":-58025},{"$f":"'DRE.Rede-C'!AG36","v":-14811},{"$f":"'DRE.Rede-C'!AH36","v":-8262},{"$f":"'DRE.Rede-C'!AI36","v":-1160},{"$f":"'DRE.Rede-C'!AJ36","v":-19192},{"$f":"'DRE.Rede-C'!AK36","v":-43425},{"$f":"'DRE.Rede-C'!AL36","v":-13591},{"$f":"'DRE.Rede-C'!AM36","v":-9979},{"$f":"'DRE.Rede-C'!AN36","v":-7729},{"$f":"'DRE.Rede-C'!AO36","v":-18146},{"$f":"'DRE.Rede-C'!AP36","v":-49445},{"$f":"'DRE.Rede-C'!AQ36","v":-22169},{"$f":"'DRE.Rede-C'!AR36","v":-8059},{"$f":"'DRE.Rede-C'!AS36","v":-29599},{"$f":"'DRE.Rede-C'!AT36","v":-37982},{"$f":"'DRE.Rede-C'!AU36","v":-97809},{"$f":"'DRE.Rede-C'!AV36","v":-28548},{"$f":"'DRE.Rede-C'!AW36","v":-22397},{"$f":"'DRE.Rede-C'!AX36","v":-22855},{"$f":"'DRE.Rede-C'!AY36","v":-36055},{"$f":"'DRE.Rede-C'!AZ36","v":-109855},{"$f":"'DRE.Rede-C'!BA36","v":-24163},{"$f":"'DRE.Rede-C'!BB36","v":-40084},{"$f":"'DRE.Rede-C'!BC36","v":-26297},{"$f":"'DRE.Rede-C'!BD36","v":-33286},{"$f":"'DRE.Rede-C'!BF36","v":-25756}]
[null,"Provisions/Reversals",{"$f":"'DRE.Rede-C'!C37","v":0},{"$f":"'DRE.Rede-C'!D37","v":9225},{"$f":"'DRE.Rede-C'!E37","v":96650},{"$f":"'DRE.Rede-C'!F37","v":-10994},{"$f":"'DRE.Rede-C'!G37","v":94881},{"$f":"'DRE.Rede-C'!H37","v":-18203},{"$f":"'DRE.Rede-C'!I37","v":31766},{"$f":"'DRE.Rede-C'!J37","v":-24721},{"$f":"'DRE.Rede-C'!K37","v":11760},{"$f":"'DRE.Rede-C'!L37","v":602},{"$f":"'DRE.Rede-C'!M37","v":-38125.2022},{"$f":"'DRE.Rede-C'!N37","v":46996},{"$f":"'DRE.Rede-C'!O37","v":52455},{"$f":"'DRE.Rede-C'!P37","v":7635.2021999999997},{"$f":"'DRE.Rede-C'!Q37","v":68961},{"$f":"'DRE.Rede-C'!R37","v":-35794.028749999983},{"$f":"'DRE.Rede-C'!S37","v":-46991},{"$f":"'DRE.Rede-C'!T37","v":-22596},{"$f":"'DRE.Rede-C'!U37","v":18800},{"$f":"'DRE.Rede-C'!V37","v":-86581.028749999998},{"$f":"'DRE.Rede-C'!W37","v":-5801},{"$f":"'DRE.Rede-C'!X37","v":10424},{"$f":"'DRE.Rede-C'!Y37","v":-4489},{"$f":"'DRE.Rede-C'!Z37","v":-15474},{"$f":"'DRE.Rede-C'!AA37","v":-15340},{"$f":"'DRE.Rede-C'!AB37","v":-41304},{"$f":"'DRE.Rede-C'!AC37","v":-29524},{"$f":"'DRE.Rede-C'!AD37","v":9267},{"$f":"'DRE.Rede-C'!AE37","v":-11611},{"$f":"'DRE.Rede-C'!AF37","v":-73172},{"$f":"'DRE.Rede-C'!AG37","v":-72146},{"$f":"'DRE.Rede-C'!AH37","v":-137469},{"$f":"'DRE.Rede-C'!AI37","v":20346},{"$f":"'DRE.Rede-C'!AJ37","v":-38803},{"$f":"'DRE.Rede-C'!AK37","v":-228072},{"$f":"'DRE.Rede-C'!AL37","v":33656},{"$f":"'DRE.Rede-C'!AM37","v":-41630},{"$f":"'DRE.Rede-C'!AN37","v":-23846},{"$f":"'DRE.Rede-C'!AO37","v":-8285},{"$f":"'DRE.Rede-C'!AP37","v":-40105},{"$f":"'DRE.Rede-C'!AQ37","v":-96187},{"$f":"'DRE.Rede-C'!AR37","v":-80242},{"$f":"'DRE.Rede-C'!AS37","v":-56129},{"$f":"'DRE.Rede-C'!AT37","v":-57254},{"$f":"'DRE.Rede-C'!AU37","v":-289812},{"$f":"'DRE.Rede-C'!AV37","v":-63455},{"$f":"'DRE.Rede-C'!AW37","v":-70073},{"$f":"'DRE.Rede-C'!AX37","v":-48324},{"$f":"'DRE.Rede-C'!AY37","v":-58635},{"$f":"'DRE.Rede-C'!AZ37","v":-240487},{"$f":"'DRE.Rede-C'!BA37","v":-85237},{"$f":"'DRE.Rede-C'!BB37","v":-86018},{"$f":"'DRE.Rede-C'!BC37","v":-118658},{"$f":"'DRE.Rede-C'!BD37","v":-155728},{"$f":"'DRE.Rede-C'!BF37","v":-99020}]
[null,"Contingencies",{"$f":"'DRE.Rede-C'!C38","v":0},{"$f":"'DRE.Rede-C'!D38","v":-844},{"$f":"'DRE.Rede-C'!E38","v":81755},{"$f":"'DRE.Rede-C'!F38","v":-30344},{"$f":"'DRE.Rede-C'!G38","v":50567},{"$f":"'DRE.Rede-C'!H38","v":10912},{"$f":"'DRE.Rede-C'!I38","v":63994},{"$f":"'DRE.Rede-C'!J38","v":12483},{"$f":"'DRE.Rede-C'!K38","v":18741},{"$f":"'DRE.Rede-C'!L38","v":106130},{"$f":"'DRE.Rede-C'!M38","v":3099},{"$f":"'DRE.Rede-C'!N38","v":11724},{"$f":"'DRE.Rede-C'!O38","v":8777},{"$f":"'DRE.Rede-C'!P38","v":71071},{"$f":"'DRE.Rede-C'!Q38","v":94671},{"$f":"'DRE.Rede-C'!R38","v":-15132.599669999992},{"$f":"'DRE.Rede-C'!S38","v":-22371},{"$f":"'DRE.Rede-C'!T38","v":-811},{"$f":"'DRE.Rede-C'!U38","v":49430},{"$f":"'DRE.Rede-C'!V38","v":11115.400330000004},{"$f":"'DRE.Rede-C'!W38","v":8495},{"$f":"'DRE.Rede-C'!X38","v":18850},{"$f":"'DRE.Rede-C'!Y38","v":29596},{"$f":"'DRE.Rede-C'!Z38","v":6880},{"$f":"'DRE.Rede-C'!AA38","v":63821},{"$f":"'DRE.Rede-C'!AB38","v":6009},{"$f":"'DRE.Rede-C'!AC38","v":27270},{"$f":"'DRE.Rede-C'!AD38","v":13683},{"$f":"'DRE.Rede-C'!AE38","v":17902},{"$f":"'DRE.Rede-C'!AF38","v":64864},{"$f":"'DRE.Rede-C'!AG38","v":549},{"$f":"'DRE.Rede-C'!AH38","v":1259},{"$f":"'DRE.Rede-C'!AI38","v":-843},{"$f":"'DRE.Rede-C'!AJ38","v":-1351},{"$f":"'DRE.Rede-C'!AK38","v":-386},{"$f":"'DRE.Rede-C'!AL38","v":9937},{"$f":"'DRE.Rede-C'!AM38","v":13186},{"$f":"'DRE.Rede-C'!AN38","v":22091},{"$f":"'DRE.Rede-C'!AO38","v":46671},{"$f":"'DRE.Rede-C'!AP38","v":91885},{"$f":"'DRE.Rede-C'!AQ38","v":-17459},{"$f":"'DRE.Rede-C'!AR38","v":-16860},{"$f":"'DRE.Rede-C'!AS38","v":-13433},{"$f":"'DRE.Rede-C'!AT38","v":-7953},{"$f":"'DRE.Rede-C'!AU38","v":-55705},{"$f":"'DRE.Rede-C'!AV38","v":-14751},{"$f":"'DRE.Rede-C'!AW38","v":-15134},{"$f":"'DRE.Rede-C'!AX38","v":-16017},{"$f":"'DRE.Rede-C'!AY38","v":-11421},{"$f":"'DRE.Rede-C'!AZ38","v":-57323},{"$f":"'DRE.Rede-C'!BA38","v":-17526},{"$f":"'DRE.Rede-C'!BB38","v":-20733},{"$f":"'DRE.Rede-C'!BC38","v":-65862},{"$f":"'DRE.Rede-C'!BD38","v":-86942},{"$f":"'DRE.Rede-C'!BF38","v":-23058}]
[null,"Provision for Doubtful Accounts",{"$f":"'DRE.Rede-C'!C39","v":0},{"$f":"'DRE.Rede-C'!D39","v":10069},{"$f":"'DRE.Rede-C'!E39","v":14895},{"$f":"'DRE.Rede-C'!F39","v":19350},{"$f":"'DRE.Rede-C'!G39","v":44314},{"$f":"'DRE.Rede-C'!H39","v":-29115},{"$f":"'DRE.Rede-C'!I39","v":-32228},{"$f":"'DRE.Rede-C'!J39","v":-37204},{"$f":"'DRE.Rede-C'!K39","v":-6981},{"$f":"'DRE.Rede-C'!L39","v":-105528},{"$f":"'DRE.Rede-C'!M39","v":-41224.2022},{"$f":"'DRE.Rede-C'!N39","v":35272},{"$f":"'DRE.Rede-C'!O39","v":43678},{"$f":"'DRE.Rede-C'!P39","v":-63435.7978},{"$f":"'DRE.Rede-C'!Q39","v":-25710},{"$f":"'DRE.Rede-C'!R39","v":-20661.429079999994},{"$f":"'DRE.Rede-C'!S39","v":-24620},{"$f":"'DRE.Rede-C'!T39","v":-21785},{"$f":"'DRE.Rede-C'!U39","v":-30630},{"$f":"'DRE.Rede-C'!V39","v":-97696.429080000002},{"$f":"'DRE.Rede-C'!W39","v":-14296},{"$f":"'DRE.Rede-C'!X39","v":-8426},{"$f":"'DRE.Rede-C'!Y39","v":-34085},{"$f":"'DRE.Rede-C'!Z39","v":-22354},{"$f":"'DRE.Rede-C'!AA39","v":-79161},{"$f":"'DRE.Rede-C'!AB39","v":-47313},{"$f":"'DRE.Rede-C'!AC39","v":-56794},{"$f":"'DRE.Rede-C'!AD39","v":-4416},{"$f":"'DRE.Rede-C'!AE39","v":-29513},{"$f":"'DRE.Rede-C'!AF39","v":-138036},{"$f":"'DRE.Rede-C'!AG39","v":-72695},{"$f":"'DRE.Rede-C'!AH39","v":-138728},{"$f":"'DRE.Rede-C'!AI39","v":21189},{"$f":"'DRE.Rede-C'!AJ39","v":-37452},{"$f":"'DRE.Rede-C'!AK39","v":-227686},{"$f":"'DRE.Rede-C'!AL39","v":23719},{"$f":"'DRE.Rede-C'!AM39","v":-54816},{"$f":"'DRE.Rede-C'!AN39","v":-45937},{"$f":"'DRE.Rede-C'!AO39","v":-54956},{"$f":"'DRE.Rede-C'!AP39","v":-131990},{"$f":"'DRE.Rede-C'!AQ39","v":-78728},{"$f":"'DRE.Rede-C'!AR39","v":-63382},{"$f":"'DRE.Rede-C'!AS39","v":-42696},{"$f":"'DRE.Rede-C'!AT39","v":-49301},{"$f":"'DRE.Rede-C'!AU39","v":-234107},{"$f":"'DRE.Rede-C'!AV39","v":-48704},{"$f":"'DRE.Rede-C'!AW39","v":-54939},{"$f":"'DRE.Rede-C'!AX39","v":-32307},{"$f":"'DRE.Rede-C'!AY39","v":-47214},{"$f":"'DRE.Rede-C'!AZ39","v":-183164},{"$f":"'DRE.Rede-C'!BA39","v":-67711},{"$f":"'DRE.Rede-C'!BB39","v":-65285},{"$f":"'DRE.Rede-C'!BC39","v":-52796},{"$f":"'DRE.Rede-C'!BD39","v":-68786},{"$f":"'DRE.Rede-C'!BF39","v":-75962}]
[null,"Other provisions (*)",{"$f":"'DRE.Rede-C'!C40","v":0},{"$f":"'DRE.Rede-C'!D40","v":0},{"$f":"'DRE.Rede-C'!E40","v":0},{"$f":"'DRE.Rede-C'!F40","v":0},{"$f":"'DRE.Rede-C'!G40","v":0},{"$f":"'DRE.Rede-C'!H40","v":0},{"$f":"'DRE.Rede-C'!I40","v":0},{"$f":"'DRE.Rede-C'!J40","v":0},{"$f":"'DRE.Rede-C'!K40","v":0},{"$f":"'DRE.Rede-C'!L40","v":0},{"$f":"'DRE.Rede-C'!M40","v":0},{"$f":"'DRE.Rede-C'!N40","v":0},{"$f":"'DRE.Rede-C'!O40","v":0},{"$f":"'DRE.Rede-C'!P40","v":0},{"$f":"'DRE.Rede-C'!Q40","v":0}]
[null,"Depreciation and Amortization",{"$f":"'DRE.Rede-C'!C41","v":-288},{"$f":"'DRE.Rede-C'!D41","v":-72572},{"$f":"'DRE.Rede-C'!E41","v":-75983},{"$f":"'DRE.Rede-C'!F41","v":-282048},{"$f":"'DRE.Rede-C'!G41","v":-430891},{"$f":"'DRE.Rede-C'!H41","v":-135410},{"$f":"'DRE.Rede-C'!I41","v":-149474},{"$f":"'DRE.Rede-C'!J41","v":-116154},{"$f":"'DRE.Rede-C'!K41","v":-121816},{"$f":"'DRE.Rede-C'!L41","v":-522854},{"$f":"'DRE.Rede-C'!M41","v":-128535},{"$f":"'DRE.Rede-C'!N41","v":-121234},{"$f":"'DRE.Rede-C'!O41","v":-124339},{"$f":"'DRE.Rede-C'!P41","v":-136847},{"$f":"'DRE.Rede-C'!Q41","v":-510955},{"$f":"'DRE.Rede-C'!R41","v":-138969.60414926006},{"$f":"'DRE.Rede-C'!S41","v":-133018},{"$f":"'DRE.Rede-C'!T41","v":-154363},{"$f":"'DRE.Rede-C'!U41","v":-163347},{"$f":"'DRE.Rede-C'!V41","v":-589697.60414926009},{"$f":"'DRE.Rede-C'!W41","v":-159804},{"$f":"'DRE.Rede-C'!X41","v":-144754},{"$f":"'DRE.Rede-C'!Y41","v":-146921},{"$f":"'DRE.Rede-C'!Z41","v":-159697},{"$f":"'DRE.Rede-C'!AA41","v":-611176},{"$f":"'DRE.Rede-C'!AB41","v":-152760},{"$f":"'DRE.Rede-C'!AC41","v":-155840},{"$f":"'DRE.Rede-C'!AD41","v":-159433},{"$f":"'DRE.Rede-C'!AE41","v":-160342},{"$f":"'DRE.Rede-C'!AF41","v":-628375},{"$f":"'DRE.Rede-C'!AG41","v":-161273},{"$f":"'DRE.Rede-C'!AH41","v":-151415},{"$f":"'DRE.Rede-C'!AI41","v":-154407},{"$f":"'DRE.Rede-C'!AJ41","v":-172988},{"$f":"'DRE.Rede-C'!AK41","v":-640083},{"$f":"'DRE.Rede-C'!AL41","v":-157234},{"$f":"'DRE.Rede-C'!AM41","v":-156831},{"$f":"'DRE.Rede-C'!AN41","v":-159125},{"$f":"'DRE.Rede-C'!AO41","v":-162144},{"$f":"'DRE.Rede-C'!AP41","v":-635334},{"$f":"'DRE.Rede-C'!AQ41","v":-166067},{"$f":"'DRE.Rede-C'!AR41","v":-166420},{"$f":"'DRE.Rede-C'!AS41","v":-178212},{"$f":"'DRE.Rede-C'!AT41","v":-177774},{"$f":"'DRE.Rede-C'!AU41","v":-688473},{"$f":"'DRE.Rede-C'!AV41","v":-187042},{"$f":"'DRE.Rede-C'!AW41","v":-193026},{"$f":"'DRE.Rede-C'!AX41","v":-198261},{"$f":"'DRE.Rede-C'!AY41","v":-203048},{"$f":"'DRE.Rede-C'!AZ41","v":-781377},{"$f":"'DRE.Rede-C'!BA41","v":-209052},{"$f":"'DRE.Rede-C'!BB41","v":-215773},{"$f":"'DRE.Rede-C'!BC41","v":-223117},{"$f":"'DRE.Rede-C'!BD41","v":-228127},{"$f":"'DRE.Rede-C'!BF41","v":-241595}]
[null,"Construction Cost",{"$f":"'DRE.Rede-C'!C42","v":0},{"$f":"'DRE.Rede-C'!D42","v":-114923},{"$f":"'DRE.Rede-C'!E42","v":-56575},{"$f":"'DRE.Rede-C'!F42","v":-354170},{"$f":"'DRE.Rede-C'!G42","v":-525668},{"$f":"'DRE.Rede-C'!H42","v":-147057},{"$f":"'DRE.Rede-C'!I42","v":-237009},{"$f":"'DRE.Rede-C'!J42","v":-297659},{"$f":"'DRE.Rede-C'!K42","v":-387993},{"$f":"'DRE.Rede-C'!L42","v":-1069718},{"$f":"'DRE.Rede-C'!M42","v":-197006},{"$f":"'DRE.Rede-C'!N42","v":-290379},{"$f":"'DRE.Rede-C'!O42","v":-339665},{"$f":"'DRE.Rede-C'!P42","v":-313579},{"$f":"'DRE.Rede-C'!Q42","v":-1140629},{"$f":"'DRE.Rede-C'!R42","v":-213172.22912999999},{"$f":"'DRE.Rede-C'!S42","v":-306299},{"$f":"'DRE.Rede-C'!T42","v":-287007},{"$f":"'DRE.Rede-C'!U42","v":-254542},{"$f":"'DRE.Rede-C'!V42","v":-1061020.2291299999},{"$f":"'DRE.Rede-C'!W42","v":-175388},{"$f":"'DRE.Rede-C'!X42","v":-295392},{"$f":"'DRE.Rede-C'!Y42","v":-284022},{"$f":"'DRE.Rede-C'!Z42","v":-295486},{"$f":"'DRE.Rede-C'!AA42","v":-1050288},{"$f":"'DRE.Rede-C'!AB42","v":-146160},{"$f":"'DRE.Rede-C'!AC42","v":-338952},{"$f":"'DRE.Rede-C'!AD42","v":-434826},{"$f":"'DRE.Rede-C'!AE42","v":-392859},{"$f":"'DRE.Rede-C'!AF42","v":-1312797},{"$f":"'DRE.Rede-C'!AG42","v":-197967},{"$f":"'DRE.Rede-C'!AH42","v":-180734},{"$f":"'DRE.Rede-C'!AI42","v":-201054},{"$f":"'DRE.Rede-C'!AJ42","v":-257209},{"$f":"'DRE.Rede-C'!AK42","v":-836964},{"$f":"'DRE.Rede-C'!AL42","v":-246611},{"$f":"'DRE.Rede-C'!AM42","v":-277848},{"$f":"'DRE.Rede-C'!AN42","v":-408863},{"$f":"'DRE.Rede-C'!AO42","v":-435314},{"$f":"'DRE.Rede-C'!AP42","v":-1368636},{"$f":"'DRE.Rede-C'!AQ42","v":-447684},{"$f":"'DRE.Rede-C'!AR42","v":-535241},{"$f":"'DRE.Rede-C'!AS42","v":-638985},{"$f":"'DRE.Rede-C'!AT42","v":-506047},{"$f":"'DRE.Rede-C'!AU42","v":-2127957},{"$f":"'DRE.Rede-C'!AV42","v":-474775},{"$f":"'DRE.Rede-C'!AW42","v":-526672},{"$f":"'DRE.Rede-C'!AX42","v":-534387},{"$f":"'DRE.Rede-C'!AY42","v":-620235},{"$f":"'DRE.Rede-C'!AZ42","v":-2156069},{"$f":"'DRE.Rede-C'!BA42","v":-569864},{"$f":"'DRE.Rede-C'!BB42","v":-715825},{"$f":"'DRE.Rede-C'!BC42","v":-741720},{"$f":"'DRE.Rede-C'!BD42","v":-861063},{"$f":"'DRE.Rede-C'!BF42","v":-721206}]
[null,"Operating Expenses",{"$f":"'DRE.Rede-C'!C43","v":-4901},{"$f":"'DRE.Rede-C'!D43","v":-1190242},{"$f":"'DRE.Rede-C'!E43","v":-1381781},{"$f":"'DRE.Rede-C'!F43","v":-1769621},{"$f":"'DRE.Rede-C'!G43","v":-4346545},{"$f":"'DRE.Rede-C'!H43","v":-1705554},{"$f":"'DRE.Rede-C'!I43","v":-1873736},{"$f":"'DRE.Rede-C'!J43","v":-1890514},{"$f":"'DRE.Rede-C'!K43","v":-2084045},{"$f":"'DRE.Rede-C'!L43","v":-7553849},{"$f":"'DRE.Rede-C'!M43","v":-1765650},{"$f":"'DRE.Rede-C'!N43","v":-1630915},{"$f":"'DRE.Rede-C'!O43","v":-1748600},{"$f":"'DRE.Rede-C'!P43","v":-1914843.0488700001},{"$f":"'DRE.Rede-C'!Q43","v":-7060008.0488700001},{"$f":"'DRE.Rede-C'!R43","v":-1788579.6017192602},{"$f":"'DRE.Rede-C'!S43","v":-1892023},{"$f":"'DRE.Rede-C'!T43","v":-2326346},{"$f":"'DRE.Rede-C'!U43","v":-2200319},{"$f":"'DRE.Rede-C'!V43","v":-8207268.6017192602},{"$f":"'DRE.Rede-C'!W43","v":-2013830},{"$f":"'DRE.Rede-C'!X43","v":-2217954},{"$f":"'DRE.Rede-C'!Y43","v":-2378536},{"$f":"'DRE.Rede-C'!Z43","v":-2196220},{"$f":"'DRE.Rede-C'!AA43","v":-8806540},{"$f":"'DRE.Rede-C'!AB43","v":-2279509},{"$f":"'DRE.Rede-C'!AC43","v":-2245346},{"$f":"'DRE.Rede-C'!AD43","v":-2420918},{"$f":"'DRE.Rede-C'!AE43","v":-2536544},{"$f":"'DRE.Rede-C'!AF43","v":-9482317},{"$f":"'DRE.Rede-C'!AG43","v":-2243287},{"$f":"'DRE.Rede-C'!AH43","v":-2150827},{"$f":"'DRE.Rede-C'!AI43","v":-2155166},{"$f":"'DRE.Rede-C'!AJ43","v":-2867465},{"$f":"'DRE.Rede-C'!AK43","v":-9416745},{"$f":"'DRE.Rede-C'!AL43","v":-2526612},{"$f":"'DRE.Rede-C'!AM43","v":-2731766},{"$f":"'DRE.Rede-C'!AN43","v":-3433093},{"$f":"'DRE.Rede-C'!AO43","v":-3573506},{"$f":"'DRE.Rede-C'!AP43","v":-12264977},{"$f":"'DRE.Rede-C'!AQ43","v":-2847728},{"$f":"'DRE.Rede-C'!AR43","v":-2728057},{"$f":"'DRE.Rede-C'!AS43","v":-3002826},{"$f":"'DRE.Rede-C'!AT43","v":-2989576},{"$f":"'DRE.Rede-C'!AU43","v":-11568187},{"$f":"'DRE.Rede-C'!AV43","v":-2808754},{"$f":"'DRE.Rede-C'!AW43","v":-2918846},{"$f":"'DRE.Rede-C'!AX43","v":-2937186},{"$f":"'DRE.Rede-C'!AY43","v":-3264381},{"$f":"'DRE.Rede-C'!AZ43","v":-11929167},{"$f":"'DRE.Rede-C'!BA43","v":-3115439},{"$f":"'DRE.Rede-C'!BB43","v":-3292274},{"$f":"'DRE.Rede-C'!BC43","v":-3578729},{"$f":"'DRE.Rede-C'!BD43","v":-4238058},{"$f":"'DRE.Rede-C'!BF43","v":-3513190}]
[null,"Other Operating Revenues",{"$f":"'DRE.Rede-C'!C44","v":1722},{"$f":"'DRE.Rede-C'!D44","v":3204},{"$f":"'DRE.Rede-C'!E44","v":696},{"$f":"'DRE.Rede-C'!F44","v":471090},{"$f":"'DRE.Rede-C'!G44","v":476712},{"$f":"'DRE.Rede-C'!H44","v":7618},{"$f":"'DRE.Rede-C'!I44","v":4083},{"$f":"'DRE.Rede-C'!J44","v":3976},{"$f":"'DRE.Rede-C'!K44","v":12063},{"$f":"'DRE.Rede-C'!L44","v":27740},{"$f":"'DRE.Rede-C'!M44","v":5434},{"$f":"'DRE.Rede-C'!N44","v":12277},{"$f":"'DRE.Rede-C'!O44","v":30863},{"$f":"'DRE.Rede-C'!P44","v":26508},{"$f":"'DRE.Rede-C'!Q44","v":75082},{"$f":"'DRE.Rede-C'!R44","v":30758},{"$f":"'DRE.Rede-C'!S44","v":11298},{"$f":"'DRE.Rede-C'!T44","v":13705},{"$f":"'DRE.Rede-C'!U44","v":9913},{"$f":"'DRE.Rede-C'!V44","v":65674},{"$f":"'DRE.Rede-C'!W44","v":8890},{"$f":"'DRE.Rede-C'!X44","v":9916},{"$f":"'DRE.Rede-C'!Y44","v":12652},{"$f":"'DRE.Rede-C'!Z44","v":37596},{"$f":"'DRE.Rede-C'!AA44","v":69054},{"$f":"'DRE.Rede-C'!AB44","v":45771},{"$f":"'DRE.Rede-C'!AC44","v":12344},{"$f":"'DRE.Rede-C'!AD44","v":5840},{"$f":"'DRE.Rede-C'!AE44","v":15900},{"$f":"'DRE.Rede-C'!AF44","v":79855},{"$f":"'DRE.Rede-C'!AG44","v":2858},{"$f":"'DRE.Rede-C'!AH44","v":2926},{"$f":"'DRE.Rede-C'!AI44","v":27613},{"$f":"'DRE.Rede-C'!AJ44","v":19806},{"$f":"'DRE.Rede-C'!AK44","v":53203},{"$f":"'DRE.Rede-C'!AL44","v":78963},{"$f":"'DRE.Rede-C'!AM44","v":3722},{"$f":"'DRE.Rede-C'!AN44","v":7738},{"$f":"'DRE.Rede-C'!AO44","v":508},{"$f":"'DRE.Rede-C'!AP44","v":90931},{"$f":"'DRE.Rede-C'!AQ44","v":5278},{"$f":"'DRE.Rede-C'!AR44","v":2224},{"$f":"'DRE.Rede-C'!AS44","v":10769},{"$f":"'DRE.Rede-C'!AT44","v":2994},{"$f":"'DRE.Rede-C'!AU44","v":21265},{"$f":"'DRE.Rede-C'!AV44","v":2350},{"$f":"'DRE.Rede-C'!AW44","v":3720},{"$f":"'DRE.Rede-C'!AX44","v":6069},{"$f":"'DRE.Rede-C'!AY44","v":2171},{"$f":"'DRE.Rede-C'!AZ44","v":14310},{"$f":"'DRE.Rede-C'!BA44","v":1488},{"$f":"'DRE.Rede-C'!BB44","v":2543},{"$f":"'DRE.Rede-C'!BC44","v":5325},{"$f":"'DRE.Rede-C'!BD44","v":5584},{"$f":"'DRE.Rede-C'!BF44","v":8113}]
[null,"Other Operating Expenses",{"$f":"'DRE.Rede-C'!C45","v":-5558},{"$f":"'DRE.Rede-C'!D45","v":48331},{"$f":"'DRE.Rede-C'!E45","v":-93719},{"$f":"'DRE.Rede-C'!F45","v":6055},{"$f":"'DRE.Rede-C'!G45","v":-44891},{"$f":"'DRE.Rede-C'!H45","v":-21720},{"$f":"'DRE.Rede-C'!I45","v":-18533},{"$f":"'DRE.Rede-C'!J45","v":-16624},{"$f":"'DRE.Rede-C'!K45","v":-20583},{"$f":"'DRE.Rede-C'!L45","v":-77460},{"$f":"'DRE.Rede-C'!M45","v":-14965},{"$f":"'DRE.Rede-C'!N45","v":-14682},{"$f":"'DRE.Rede-C'!O45","v":-20173},{"$f":"'DRE.Rede-C'!P45","v":-75200},{"$f":"'DRE.Rede-C'!Q45","v":-125020},{"$f":"'DRE.Rede-C'!R45","v":-19669},{"$f":"'DRE.Rede-C'!S45","v":-36556},{"$f":"'DRE.Rede-C'!T45","v":-20118},{"$f":"'DRE.Rede-C'!U45","v":-32191},{"$f":"'DRE.Rede-C'!V45","v":-108534},{"$f":"'DRE.Rede-C'!W45","v":-28883},{"$f":"'DRE.Rede-C'!X45","v":-40019},{"$f":"'DRE.Rede-C'!Y45","v":-38954},{"$f":"'DRE.Rede-C'!Z45","v":-42331},{"$f":"'DRE.Rede-C'!AA45","v":-150187},{"$f":"'DRE.Rede-C'!AB45","v":-52513},{"$f":"'DRE.Rede-C'!AC45","v":-27490},{"$f":"'DRE.Rede-C'!AD45","v":-19026},{"$f":"'DRE.Rede-C'!AE45","v":-34393},{"$f":"'DRE.Rede-C'!AF45","v":-133422},{"$f":"'DRE.Rede-C'!AG45","v":-27021},{"$f":"'DRE.Rede-C'!AH45","v":-12373},{"$f":"'DRE.Rede-C'!AI45","v":-31315},{"$f":"'DRE.Rede-C'!AJ45","v":-33402},{"$f":"'DRE.Rede-C'!AK45","v":-104111},{"$f":"'DRE.Rede-C'!AL45","v":-26528},{"$f":"'DRE.Rede-C'!AM45","v":-30629},{"$f":"'DRE.Rede-C'!AN45","v":-120463},{"$f":"'DRE.Rede-C'!AO45","v":-75418},{"$f":"'DRE.Rede-C'!AP45","v":-253038},{"$f":"'DRE.Rede-C'!AQ45","v":-26460},{"$f":"'DRE.Rede-C'!AR45","v":-31643},{"$f":"'DRE.Rede-C'!AS45","v":-36050},{"$f":"'DRE.Rede-C'!AT45","v":-27154},{"$f":"'DRE.Rede-C'!AU45","v":-121307},{"$f":"'DRE.Rede-C'!AV45","v":-37547},{"$f":"'DRE.Rede-C'!AW45","v":-49646},{"$f":"'DRE.Rede-C'!AX45","v":-41749},{"$f":"'DRE.Rede-C'!AY45","v":-63347},{"$f":"'DRE.Rede-C'!AZ45","v":-192289},{"$f":"'DRE.Rede-C'!BA45","v":-45043},{"$f":"'DRE.Rede-C'!BB45","v":-45701},{"$f":"'DRE.Rede-C'!BC45","v":-49619},{"$f":"'DRE.Rede-C'!BD45","v":-96988},{"$f":"'DRE.Rede-C'!BF45","v":-48423}]
[null,"Result Before Equity Income",{"$f":"'DRE.Rede-C'!C46","v":-4413},{"$f":"'DRE.Rede-C'!D46","v":252228},{"$f":"'DRE.Rede-C'!E46","v":199198},{"$f":"'DRE.Rede-C'!F46","v":527678},{"$f":"'DRE.Rede-C'!G46","v":974691},{"$f":"'DRE.Rede-C'!H46","v":151494},{"$f":"'DRE.Rede-C'!I46","v":49189},{"$f":"'DRE.Rede-C'!J46","v":214429},{"$f":"'DRE.Rede-C'!K46","v":193871},{"$f":"'DRE.Rede-C'!L46","v":608983},{"$f":"'DRE.Rede-C'!M46","v":113375.23653000034},{"$f":"'DRE.Rede-C'!N46","v":108849.14492000011},{"$f":"'DRE.Rede-C'!O46","v":231444},{"$f":"'DRE.Rede-C'!P46","v":176218.95112999994},{"$f":"'DRE.Rede-C'!Q46","v":629887.33258000016},{"$f":"R25+R44+R45+R46","v":194914.39828073978},116092.52596000023,154938,261079,727023.01924074069,332016,274800,325356,249694,1181866.2999999989,383516.27655000007,383281.09592000023,442638.81051999982,386652.50425999984,1596088.6872499995,297223,265273,{"$f":"AI25+AI44+AI45+AI46","v":644770},{"$f":"AJ25+AJ44+AJ45+AJ46","v":623002},{"$f":"AK25+AK44+AK45+AK46","v":1830272},703081,720369,925201,568913,2917564,{"$f":"AQ25+AQ44+AQ45+AQ46","v":851452},952292,794214,853585,3451543,831122,910946,{"$f":"AX25+AX44+AX45+AX46","v":1134522},{"$f":"AY25+AY44+AY45+AY46","v":1147704},{"$f":"AZ25+AZ44+AZ45+AZ46","v":4024294},{"$f":"BA25+BA44+BA45+BA46","v":1204252},729658,{"$f":"BC25+BC44+BC45+BC46","v":832832},{"$f":"BD25+BD44+BD45+BD46","v":671301},{"$f":"BE25+BE44+BE45+BE46","v":994835}]
[null,"Equity Income",{"$f":"'DRE.Rede-C'!C47","v":0},{"$f":"'DRE.Rede-C'!D47","v":0},{"$f":"'DRE.Rede-C'!E47","v":0},{"$f":"'DRE.Rede-C'!F47","v":0},{"$f":"'DRE.Rede-C'!G47","v":0},{"$f":"'DRE.Rede-C'!H47","v":0},{"$f":"'DRE.Rede-C'!I47","v":0},{"$f":"'DRE.Rede-C'!J47","v":0},{"$f":"'DRE.Rede-C'!K47","v":0},{"$f":"'DRE.Rede-C'!L47","v":0},{"$f":"'DRE.Rede-C'!M47","v":0},{"$f":"'DRE.Rede-C'!N47","v":0},{"$f":"'DRE.Rede-C'!O47","v":0},{"$f":"'DRE.Rede-C'!P47","v":0},{"$f":"'DRE.Rede-C'!Q47","v":0},{"$f":"'DRE.Rede-C'!R47","v":0},{"$f":"'DRE.Rede-C'!S47","v":0},{"$f":"'DRE.Rede-C'!T47","v":0},{"$f":"'DRE.Rede-C'!U47","v":0},{"$f":"'DRE.Rede-C'!V47","v":0},{"$f":"'DRE.Rede-C'!W47","v":0},{"$f":"'DRE.Rede-C'!X47","v":0},{"$f":"'DRE.Rede-C'!Y47","v":0},{"$f":"'DRE.Rede-C'!Z47","v":0},{"$f":"'DRE.Rede-C'!AA47","v":0},{"$f":"'DRE.Rede-C'!AB47","v":0},{"$f":"'DRE.Rede-C'!AC47","v":0},{"$f":"'DRE.Rede-C'!AD47","v":0},{"$f":"'DRE.Rede-C'!AE47","v":0},{"$f":"'DRE.Rede-C'!AF47","v":0},{"$f":"'DRE.Rede-C'!AG47","v":0},{"$f":"'DRE.Rede-C'!AH47","v":0},{"$f":"'DRE.Rede-C'!AI47","v":0},{"$f":"'DRE.Rede-C'!AJ47","v":0},{"$f":"'DRE.Rede-C'!AK47","v":0},{"$f":"'DRE.Rede-C'!AL47","v":0},{"$f":"'DRE.Rede-C'!AM47","v":0},{"$f":"'DRE.Rede-C'!AN47","v":0},{"$f":"'DRE.Rede-C'!AO47","v":0},{"$f":"'DRE.Rede-C'!AP47","v":0},{"$f":"'DRE.Rede-C'!AQ47","v":0},{"$f":"'DRE.Rede-C'!AR47","v":0},{"$f":"'DRE.Rede-C'!AS47","v":0},{"$f":"'DRE.Rede-C'!AT47","v":0},{"$f":"'DRE.Rede-C'!AU47","v":0},{"$f":"'DRE.Rede-C'!AV47","v":0},{"$f":"'DRE.Rede-C'!AW47","v":0},{"$f":"'DRE.Rede-C'!AX47","v":0},{"$f":"'DRE.Rede-C'!AY47","v":0},{"$f":"'DRE.Rede-C'!AZ47","v":0},{"$f":"'DRE.Rede-C'!BA47","v":0},{"$f":"'DRE.Rede-C'!BB47","v":0},{"$f":"'DRE.Rede-C'!BC47","v":0},{"$f":"'DRE.Rede-C'!BD47","v":0},{"$f":"'DRE.Rede-C'!BF47","v":0}]
[null,"EBITDA",{"$f":"'DRE.Rede-C'!C48","v":-4125},{"$f":"'DRE.Rede-C'!D48","v":324800},{"$f":"'DRE.Rede-C'!E48","v":275181},{"$f":"'DRE.Rede-C'!F48","v":809726},{"$f":"'DRE.Rede-C'!G48","v":1405582},{"$f":"'DRE.Rede-C'!H48","v":286904},{"$f":"'DRE.Rede-C'!I48","v":198663},{"$f":"'DRE.Rede-C'!J48","v":330583},{"$f":"'DRE.Rede-C'!K48","v":315687},{"$f":"'DRE.Rede-C'!L48","v":1131837},{"$f":"'DRE.Rede-C'!M48","v":241910.23653000034},{"$f":"'DRE.Rede-C'!N48","v":230083.14492000011},{"$f":"'DRE.Rede-C'!O48","v":355783},{"$f":"'DRE.Rede-C'!P48","v":313065.95112999994},{"$f":"'DRE.Rede-C'!Q48","v":1140842.3325800002},{"$f":"'DRE.Rede-C'!R48","v":333884.00242999976},{"$f":"'DRE.Rede-C'!S48","v":249110.52596000023},{"$f":"'DRE.Rede-C'!T48","v":309301},{"$f":"'DRE.Rede-C'!U48","v":424426},{"$f":"'DRE.Rede-C'!V48","v":1316720.6233900008},{"$f":"'DRE.Rede-C'!W48","v":491820},{"$f":"'DRE.Rede-C'!X48","v":419554},{"$f":"'DRE.Rede-C'!Y48","v":472277},{"$f":"'DRE.Rede-C'!Z48","v":409391},{"$f":"'DRE.Rede-C'!AA48","v":1793042.2999999989},{"$f":"'DRE.Rede-C'!AB48","v":536276.27655000007},{"$f":"'DRE.Rede-C'!AC48","v":539121.09592000023},{"$f":"'DRE.Rede-C'!AD48","v":602071.81051999982},{"$f":"'DRE.Rede-C'!AE48","v":546994.50425999984},{"$f":"'DRE.Rede-C'!AF48","v":2224463.6872499995},{"$f":"'DRE.Rede-C'!AG48","v":458496},{"$f":"'DRE.Rede-C'!AH48","v":416688},{"$f":"'DRE.Rede-C'!AI48","v":799177},{"$f":"'DRE.Rede-C'!AJ48","v":795990},{"$f":"'DRE.Rede-C'!AK48","v":2470355},{"$f":"'DRE.Rede-C'!AL48","v":860315},{"$f":"'DRE.Rede-C'!AM48","v":877200},{"$f":"'DRE.Rede-C'!AN48","v":1084326},{"$f":"'DRE.Rede-C'!AO48","v":731057},{"$f":"'DRE.Rede-C'!AP48","v":3552898},{"$f":"'DRE.Rede-C'!AQ48","v":1017519},{"$f":"'DRE.Rede-C'!AR48","v":1118712},{"$f":"'DRE.Rede-C'!AS48","v":972426},{"$f":"'DRE.Rede-C'!AT48","v":1031359},{"$f":"'DRE.Rede-C'!AU48","v":4140016},{"$f":"'DRE.Rede-C'!AV48","v":1018164},{"$f":"'DRE.Rede-C'!AW48","v":1103972},{"$f":"'DRE.Rede-C'!AX48","v":1332783},{"$f":"'DRE.Rede-C'!AY48","v":1350752},{"$f":"'DRE.Rede-C'!AZ48","v":4805671},{"$f":"'DRE.Rede-C'!BA48","v":1413304},{"$f":"'DRE.Rede-C'!BB48","v":945431},{"$f":"'DRE.Rede-C'!BC48","v":1055949},{"$f":"'DRE.Rede-C'!BD48","v":899428},{"$f":"'DRE.Rede-C'!BF48","v":1236430}]
[null,"Result Before Financial Expenses",{"$f":"'DRE.Rede-C'!C49","v":-4413},{"$f":"'DRE.Rede-C'!D49","v":252228},{"$f":"'DRE.Rede-C'!E49","v":199198},{"$f":"'DRE.Rede-C'!F49","v":527678},{"$f":"'DRE.Rede-C'!G49","v":974691},{"$f":"'DRE.Rede-C'!H49","v":151494},{"$f":"'DRE.Rede-C'!I49","v":49189},{"$f":"'DRE.Rede-C'!J49","v":214429},{"$f":"'DRE.Rede-C'!K49","v":193871},{"$f":"'DRE.Rede-C'!L49","v":608983},{"$f":"'DRE.Rede-C'!M49","v":113375.23653000034},{"$f":"'DRE.Rede-C'!N49","v":108849.14492000011},{"$f":"'DRE.Rede-C'!O49","v":231444},{"$f":"'DRE.Rede-C'!P49","v":176218.95112999994},{"$f":"'DRE.Rede-C'!Q49","v":629887.33258000016},{"$f":"'DRE.Rede-C'!R49","v":194914.39828073978},{"$f":"'DRE.Rede-C'!S49","v":116092.52596000023},{"$f":"'DRE.Rede-C'!T49","v":154938},{"$f":"'DRE.Rede-C'!U49","v":261077},{"$f":"'DRE.Rede-C'!V49","v":727023.01924074069},{"$f":"'DRE.Rede-C'!W49","v":332016},{"$f":"'DRE.Rede-C'!X49","v":274800},{"$f":"'DRE.Rede-C'!Y49","v":325356},{"$f":"'DRE.Rede-C'!Z49","v":249694},{"$f":"'DRE.Rede-C'!AA49","v":1181866.2999999989},{"$f":"'DRE.Rede-C'!AB49","v":383516.27655000007},{"$f":"'DRE.Rede-C'!AC49","v":383281.09592000023},{"$f":"'DRE.Rede-C'!AD49","v":442638.81051999982},{"$f":"'DRE.Rede-C'!AE49","v":386652.50425999984},{"$f":"'DRE.Rede-C'!AF49","v":1596088.6872499995},{"$f":"'DRE.Rede-C'!AG49","v":297223},{"$f":"'DRE.Rede-C'!AH49","v":265273},{"$f":"'DRE.Rede-C'!AI49","v":644770},{"$f":"'DRE.Rede-C'!AJ49","v":623002},{"$f":"'DRE.Rede-C'!AK49","v":1830272},{"$f":"'DRE.Rede-C'!AL49","v":703081},{"$f":"'DRE.Rede-C'!AM49","v":720369},{"$f":"'DRE.Rede-C'!AN49","v":925201},{"$f":"'DRE.Rede-C'!AO49","v":568913},{"$f":"'DRE.Rede-C'!AP49","v":2917564},{"$f":"'DRE.Rede-C'!AQ49","v":851452},{"$f":"'DRE.Rede-C'!AR49","v":952292},{"$f":"'DRE.Rede-C'!AS49","v":794214},{"$f":"'DRE.Rede-C'!AT49","v":853585},{"$f":"'DRE.Rede-C'!AU49","v":3451543},{"$f":"'DRE.Rede-C'!AV49","v":831122},{"$f":"'DRE.Rede-C'!AW49","v":910946},{"$f":"'DRE.Rede-C'!AX49","v":1134522},{"$f":"'DRE.Rede-C'!AY49","v":1147704},{"$f":"'DRE.Rede-C'!AZ49","v":4024294},{"$f":"'DRE.Rede-C'!BA49","v":1204252},{"$f":"'DRE.Rede-C'!BB49","v":729658},{"$f":"'DRE.Rede-C'!BC49","v":832832},{"$f":"'DRE.Rede-C'!BD49","v":671301},{"$f":"'DRE.Rede-C'!BF49","v":994835}]
[null,"Financial Revenues",{"$f":"'DRE.Rede-C'!C50","v":107193},{"$f":"'DRE.Rede-C'!D50","v":1577300},{"$f":"'DRE.Rede-C'!E50","v":265161},{"$f":"'DRE.Rede-C'!F50","v":293165},{"$f":"'DRE.Rede-C'!G50","v":2242819},{"$f":"'DRE.Rede-C'!H50","v":154785},{"$f":"'DRE.Rede-C'!I50","v":212598},{"$f":"'DRE.Rede-C'!J50","v":7364},{"$f":"'DRE.Rede-C'!K50","v":84187},{"$f":"'DRE.Rede-C'!L50","v":458934},{"$f":"'DRE.Rede-C'!M50","v":160127},{"$f":"'DRE.Rede-C'!N50","v":126615},{"$f":"'DRE.Rede-C'!O50","v":108122},{"$f":"'DRE.Rede-C'!P50","v":86382},{"$f":"'DRE.Rede-C'!Q50","v":481246},{"$f":"'DRE.Rede-C'!R50","v":100806},{"$f":"'DRE.Rede-C'!S50","v":90658},{"$f":"'DRE.Rede-C'!T50","v":101434},{"$f":"'DRE.Rede-C'!U50","v":193762},{"$f":"'DRE.Rede-C'!V50","v":486660},{"$f":"'DRE.Rede-C'!W50","v":75127},{"$f":"'DRE.Rede-C'!X50","v":68474},{"$f":"'DRE.Rede-C'!Y50","v":78097},{"$f":"'DRE.Rede-C'!Z50","v":106158},{"$f":"'DRE.Rede-C'!AA50","v":327856},{"$f":"'DRE.Rede-C'!AB50","v":86067},{"$f":"'DRE.Rede-C'!AC50","v":85777},{"$f":"'DRE.Rede-C'!AD50","v":176555},{"$f":"'DRE.Rede-C'!AE50","v":90198},{"$f":"'DRE.Rede-C'!AF50","v":438597},{"$f":"'DRE.Rede-C'!AG50","v":90369},{"$f":"'DRE.Rede-C'!AH50","v":85231},{"$f":"'DRE.Rede-C'!AI50","v":112696},{"$f":"'DRE.Rede-C'!AJ50","v":109260},{"$f":"'DRE.Rede-C'!AK50","v":397556},{"$f":"'DRE.Rede-C'!AL50","v":92317},{"$f":"'DRE.Rede-C'!AM50","v":538637},{"$f":"'DRE.Rede-C'!AN50","v":128356},{"$f":"'DRE.Rede-C'!AO50","v":154694},{"$f":"'DRE.Rede-C'!AP50","v":914004},{"$f":"'DRE.Rede-C'!AQ50","v":164410},{"$f":"'DRE.Rede-C'!AR50","v":226084},{"$f":"'DRE.Rede-C'!AS50","v":194237},{"$f":"'DRE.Rede-C'!AT50","v":181205},{"$f":"'DRE.Rede-C'!AU50","v":765936},{"$f":"'DRE.Rede-C'!AV50","v":196532},{"$f":"'DRE.Rede-C'!AW50","v":211602},{"$f":"'DRE.Rede-C'!AX50","v":151181},{"$f":"'DRE.Rede-C'!AY50","v":184838},{"$f":"'DRE.Rede-C'!AZ50","v":744153},{"$f":"'DRE.Rede-C'!BA50","v":176925},{"$f":"'DRE.Rede-C'!BB50","v":192007},{"$f":"'DRE.Rede-C'!BC50","v":187263},{"$f":"'DRE.Rede-C'!BD50","v":234890},{"$f":"'DRE.Rede-C'!BF50","v":198630}]
[null,"Revenue on Short Term Investments",{"$f":"'DRE.Rede-C'!C51","v":362},{"$f":"'DRE.Rede-C'!D51","v":12367},{"$f":"'DRE.Rede-C'!E51","v":38196},{"$f":"'DRE.Rede-C'!F51","v":27617},{"$f":"'DRE.Rede-C'!G51","v":78542},{"$f":"'DRE.Rede-C'!H51","v":26362},{"$f":"'DRE.Rede-C'!I51","v":33018},{"$f":"'DRE.Rede-C'!J51","v":26189},{"$f":"'DRE.Rede-C'!K51","v":19749},{"$f":"'DRE.Rede-C'!L51","v":105318},{"$f":"'DRE.Rede-C'!M51","v":42100},{"$f":"'DRE.Rede-C'!N51","v":39946},{"$f":"'DRE.Rede-C'!O51","v":25917},{"$f":"'DRE.Rede-C'!P51","v":42381},{"$f":"'DRE.Rede-C'!Q51","v":150344},{"$f":"'DRE.Rede-C'!R51","v":35877},{"$f":"'DRE.Rede-C'!S51","v":29247},{"$f":"'DRE.Rede-C'!T51","v":25793},{"$f":"'DRE.Rede-C'!U51","v":20576},{"$f":"'DRE.Rede-C'!V51","v":111493},{"$f":"'DRE.Rede-C'!W51","v":16022},{"$f":"'DRE.Rede-C'!X51","v":15670},{"$f":"'DRE.Rede-C'!Y51","v":13334},{"$f":"'DRE.Rede-C'!Z51","v":16505},{"$f":"'DRE.Rede-C'!AA51","v":61531},{"$f":"'DRE.Rede-C'!AB51","v":17547},{"$f":"'DRE.Rede-C'!AC51","v":16216},{"$f":"'DRE.Rede-C'!AD51","v":18216},{"$f":"'DRE.Rede-C'!AE51","v":10595},{"$f":"'DRE.Rede-C'!AF51","v":62574},{"$f":"'DRE.Rede-C'!AG51","v":7335},{"$f":"'DRE.Rede-C'!AH51","v":12264},{"$f":"'DRE.Rede-C'!AI51","v":12360},{"$f":"'DRE.Rede-C'!AJ51","v":21781},{"$f":"'DRE.Rede-C'!AK51","v":53740},{"$f":"'DRE.Rede-C'!AL51","v":13972},{"$f":"'DRE.Rede-C'!AM51","v":13599},{"$f":"'DRE.Rede-C'!AN51","v":20859},{"$f":"'DRE.Rede-C'!AO51","v":26230},{"$f":"'DRE.Rede-C'!AP51","v":74660},{"$f":"'DRE.Rede-C'!AQ51","v":28454},{"$f":"'DRE.Rede-C'!AR51","v":56105},{"$f":"'DRE.Rede-C'!AS51","v":65145},{"$f":"'DRE.Rede-C'!AT51","v":58260},{"$f":"'DRE.Rede-C'!AU51","v":207964},{"$f":"'DRE.Rede-C'!AV51","v":50003},{"$f":"'DRE.Rede-C'!AW51","v":46248},{"$f":"'DRE.Rede-C'!AX51","v":68090},{"$f":"'DRE.Rede-C'!AY51","v":54785},{"$f":"'DRE.Rede-C'!AZ51","v":219126},{"$f":"'DRE.Rede-C'!BA51","v":73375},{"$f":"'DRE.Rede-C'!BB51","v":78276},{"$f":"'DRE.Rede-C'!BC51","v":76365},{"$f":"'DRE.Rede-C'!BD51","v":74537},{"$f":"'DRE.Rede-C'!BF51","v":90878}]
[null,"Revenues from Past Due Bills ",{"$f":"'DRE.Rede-C'!C52","v":106033},{"$f":"'DRE.Rede-C'!D52","v":-65559},{"$f":"'DRE.Rede-C'!E52","v":40885},{"$f":"'DRE.Rede-C'!F52","v":-9429},{"$f":"'DRE.Rede-C'!G52","v":71930},{"$f":"'DRE.Rede-C'!H52","v":36334},{"$f":"'DRE.Rede-C'!I52","v":10361},{"$f":"'DRE.Rede-C'!J52","v":44916},{"$f":"'DRE.Rede-C'!K52","v":12534},{"$f":"'DRE.Rede-C'!L52","v":104145},{"$f":"'DRE.Rede-C'!M52","v":21662},{"$f":"'DRE.Rede-C'!N52","v":13968},{"$f":"'DRE.Rede-C'!O52","v":64327},{"$f":"'DRE.Rede-C'!P52","v":61486},{"$f":"'DRE.Rede-C'!Q52","v":161443},{"$f":"'DRE.Rede-C'!R52","v":28534},{"$f":"'DRE.Rede-C'!S52","v":47980},{"$f":"'DRE.Rede-C'!T52","v":34809},{"$f":"'DRE.Rede-C'!U52","v":49309},{"$f":"'DRE.Rede-C'!V52","v":160632},{"$f":"'DRE.Rede-C'!W52","v":42236},{"$f":"'DRE.Rede-C'!X52","v":41895},{"$f":"'DRE.Rede-C'!Y52","v":45252},{"$f":"'DRE.Rede-C'!Z52","v":47477},{"$f":"'DRE.Rede-C'!AA52","v":176860},{"$f":"'DRE.Rede-C'!AB52","v":43965},{"$f":"'DRE.Rede-C'!AC52","v":41441},{"$f":"'DRE.Rede-C'!AD52","v":49563},{"$f":"'DRE.Rede-C'!AE52","v":45088},{"$f":"'DRE.Rede-C'!AF52","v":180057},{"$f":"'DRE.Rede-C'!AG52","v":50151},{"$f":"'DRE.Rede-C'!AH52","v":42389},{"$f":"'DRE.Rede-C'!AI52","v":67435},{"$f":"'DRE.Rede-C'!AJ52","v":69027},{"$f":"'DRE.Rede-C'!AK52","v":229002},{"$f":"'DRE.Rede-C'!AL52","v":71392},{"$f":"'DRE.Rede-C'!AM52","v":68220},{"$f":"'DRE.Rede-C'!AN52","v":67925},{"$f":"'DRE.Rede-C'!AO52","v":64658},{"$f":"'DRE.Rede-C'!AP52","v":272195},{"$f":"'DRE.Rede-C'!AQ52","v":61011},{"$f":"'DRE.Rede-C'!AR52","v":59632},{"$f":"'DRE.Rede-C'!AS52","v":59559},{"$f":"'DRE.Rede-C'!AT52","v":55166},{"$f":"'DRE.Rede-C'!AU52","v":235368},{"$f":"'DRE.Rede-C'!AV52","v":56397},{"$f":"'DRE.Rede-C'!AW52","v":61662},{"$f":"'DRE.Rede-C'!AX52","v":62494},{"$f":"'DRE.Rede-C'!AY52","v":62246},{"$f":"'DRE.Rede-C'!AZ52","v":242799},{"$f":"'DRE.Rede-C'!BA52","v":65759},{"$f":"'DRE.Rede-C'!BB52","v":71012},{"$f":"'DRE.Rede-C'!BC52","v":65936},{"$f":"'DRE.Rede-C'!BD52","v":59705},{"$f":"'DRE.Rede-C'!BF52","v":66265}]
[null,"Restatement of CVA",{"$f":"'DRE.Rede-C'!C53","v":0},{"$f":"'DRE.Rede-C'!D53","v":0},{"$f":"'DRE.Rede-C'!E53","v":0},{"$f":"'DRE.Rede-C'!F53","v":0},{"$f":"'DRE.Rede-C'!G53","v":0},{"$f":"'DRE.Rede-C'!H53","v":43750},{"$f":"'DRE.Rede-C'!I53","v":47400},{"$f":"'DRE.Rede-C'!J53","v":12364},{"$f":"'DRE.Rede-C'!K53","v":-22550},{"$f":"'DRE.Rede-C'!L53","v":80964},{"$f":"'DRE.Rede-C'!M53","v":61782},{"$f":"'DRE.Rede-C'!N53","v":21504},{"$f":"'DRE.Rede-C'!O53","v":2876},{"$f":"'DRE.Rede-C'!P53","v":-37082},{"$f":"'DRE.Rede-C'!Q53","v":49080},{"$f":"'DRE.Rede-C'!R53","v":2766},{"$f":"'DRE.Rede-C'!S53","v":9372},{"$f":"'DRE.Rede-C'!T53","v":3258},{"$f":"'DRE.Rede-C'!U53","v":-4065},{"$f":"'DRE.Rede-C'!V53","v":11331},{"$f":"'DRE.Rede-C'!W53","v":5533},{"$f":"'DRE.Rede-C'!X53","v":4995},{"$f":"'DRE.Rede-C'!Y53","v":5340},{"$f":"'DRE.Rede-C'!Z53","v":11614},{"$f":"'DRE.Rede-C'!AA53","v":27482},{"$f":"'DRE.Rede-C'!AB53","v":13241},{"$f":"'DRE.Rede-C'!AC53","v":6959},{"$f":"'DRE.Rede-C'!AD53","v":3163},{"$f":"'DRE.Rede-C'!AE53","v":6145},{"$f":"'DRE.Rede-C'!AF53","v":29508},{"$f":"'DRE.Rede-C'!AG53","v":893},{"$f":"'DRE.Rede-C'!AH53","v":892},{"$f":"'DRE.Rede-C'!AI53","v":1536},{"$f":"'DRE.Rede-C'!AJ53","v":-5251},{"$f":"'DRE.Rede-C'!AK53","v":-1930},{"$f":"'DRE.Rede-C'!AL53","v":-1410},{"$f":"'DRE.Rede-C'!AM53","v":8288},{"$f":"'DRE.Rede-C'!AN53","v":6469},{"$f":"'DRE.Rede-C'!AO53","v":28136},{"$f":"'DRE.Rede-C'!AP53","v":41483},{"$f":"'DRE.Rede-C'!AQ53","v":24315},{"$f":"'DRE.Rede-C'!AR53","v":51087},{"$f":"'DRE.Rede-C'!AS53","v":10154},{"$f":"'DRE.Rede-C'!AT53","v":12300},{"$f":"'DRE.Rede-C'!AU53","v":97856},{"$f":"'DRE.Rede-C'!AV53","v":35953},{"$f":"'DRE.Rede-C'!AW53","v":44317},{"$f":"'DRE.Rede-C'!AX53","v":-34042},{"$f":"'DRE.Rede-C'!AY53","v":-7486},{"$f":"'DRE.Rede-C'!AZ53","v":38742},{"$f":"'DRE.Rede-C'!BA53","v":-1330},{"$f":"'DRE.Rede-C'!BB53","v":11747},{"$f":"'DRE.Rede-C'!BC53","v":4390},{"$f":"'DRE.Rede-C'!BD53","v":-6172},{"$f":"'DRE.Rede-C'!BF53","v":-8940}]
[null,"Other Financial Revenues",{"$f":"'DRE.Rede-C'!C54","v":798},{"$f":"'DRE.Rede-C'!D54","v":1630492},{"$f":"'DRE.Rede-C'!E54","v":186080},{"$f":"'DRE.Rede-C'!F54","v":274977},{"$f":"'DRE.Rede-C'!G54","v":2092347},{"$f":"'DRE.Rede-C'!H54","v":48339},{"$f":"'DRE.Rede-C'!I54","v":121819},{"$f":"'DRE.Rede-C'!J54","v":-76105},{"$f":"'DRE.Rede-C'!K54","v":74454},{"$f":"'DRE.Rede-C'!L54","v":168507},{"$f":"'DRE.Rede-C'!M54","v":34583},{"$f":"'DRE.Rede-C'!N54","v":51197},{"$f":"'DRE.Rede-C'!O54","v":15002},{"$f":"'DRE.Rede-C'!P54","v":19597},{"$f":"'DRE.Rede-C'!Q54","v":120379},{"$f":"'DRE.Rede-C'!R54","v":33629},{"$f":"'DRE.Rede-C'!S54","v":4059},{"$f":"'DRE.Rede-C'!T54","v":37574},{"$f":"'DRE.Rede-C'!U54","v":127942},{"$f":"'DRE.Rede-C'!V54","v":203204},{"$f":"'DRE.Rede-C'!W54","v":11336},{"$f":"'DRE.Rede-C'!X54","v":5914},{"$f":"'DRE.Rede-C'!Y54","v":14171},{"$f":"'DRE.Rede-C'!Z54","v":30562},{"$f":"'DRE.Rede-C'!AA54","v":61983},{"$f":"'DRE.Rede-C'!AB54","v":11314},{"$f":"'DRE.Rede-C'!AC54","v":21161},{"$f":"'DRE.Rede-C'!AD54","v":105613},{"$f":"'DRE.Rede-C'!AE54","v":28370},{"$f":"'DRE.Rede-C'!AF54","v":166458},{"$f":"'DRE.Rede-C'!AG54","v":31990},{"$f":"'DRE.Rede-C'!AH54","v":29686},{"$f":"'DRE.Rede-C'!AI54","v":31365},{"$f":"'DRE.Rede-C'!AJ54","v":23703},{"$f":"'DRE.Rede-C'!AK54","v":116744},{"$f":"'DRE.Rede-C'!AL54","v":8363},{"$f":"'DRE.Rede-C'!AM54","v":448530},{"$f":"'DRE.Rede-C'!AN54","v":33103},{"$f":"'DRE.Rede-C'!AO54","v":35670},{"$f":"'DRE.Rede-C'!AP54","v":525666},{"$f":"'DRE.Rede-C'!AQ54","v":50630},{"$f":"'DRE.Rede-C'!AR54","v":59260},{"$f":"'DRE.Rede-C'!AS54","v":59379},{"$f":"'DRE.Rede-C'!AT54","v":55479},{"$f":"'DRE.Rede-C'!AU54","v":224748},{"$f":"'DRE.Rede-C'!AV54","v":54179},{"$f":"'DRE.Rede-C'!AW54","v":59375},{"$f":"'DRE.Rede-C'!AX54","v":54639},{"$f":"'DRE.Rede-C'!AY54","v":75293},{"$f":"'DRE.Rede-C'!AZ54","v":243486},{"$f":"'DRE.Rede-C'!BA54","v":39121},{"$f":"'DRE.Rede-C'!BB54","v":30972},{"$f":"'DRE.Rede-C'!BC54","v":40572},{"$f":"'DRE.Rede-C'!BD54","v":106820},{"$f":"'DRE.Rede-C'!BF54","v":50427}]
[null,"Financial Expenses",{"$f":"'DRE.Rede-C'!C55","v":-145940},{"$f":"'DRE.Rede-C'!D55","v":-213475},{"$f":"'DRE.Rede-C'!E55","v":-287546},{"$f":"'DRE.Rede-C'!F55","v":-190717},{"$f":"'DRE.Rede-C'!G55","v":-837678},{"$f":"'DRE.Rede-C'!H55","v":-259317},{"$f":"'DRE.Rede-C'!I55","v":-254874},{"$f":"'DRE.Rede-C'!J55","v":-247827},{"$f":"'DRE.Rede-C'!K55","v":-144344},{"$f":"'DRE.Rede-C'!L55","v":-906362},{"$f":"'DRE.Rede-C'!M55","v":-211972},{"$f":"'DRE.Rede-C'!N55","v":-269588},{"$f":"'DRE.Rede-C'!O55","v":-250035},{"$f":"'DRE.Rede-C'!P55","v":-209985},{"$f":"'DRE.Rede-C'!Q55","v":-941580},{"$f":"'DRE.Rede-C'!R55","v":-183994},{"$f":"'DRE.Rede-C'!S55","v":-181424},{"$f":"'DRE.Rede-C'!T55","v":-196236},{"$f":"'DRE.Rede-C'!U55","v":-359587},{"$f":"'DRE.Rede-C'!V55","v":-921241},{"$f":"'DRE.Rede-C'!W55","v":-173172},{"$f":"'DRE.Rede-C'!X55","v":-196784},{"$f":"'DRE.Rede-C'!Y55","v":-158831},{"$f":"'DRE.Rede-C'!Z55","v":-246543},{"$f":"'DRE.Rede-C'!AA55","v":-775330},{"$f":"'DRE.Rede-C'!AB55","v":-104649},{"$f":"'DRE.Rede-C'!AC55","v":-168583},{"$f":"'DRE.Rede-C'!AD55","v":-260973},{"$f":"'DRE.Rede-C'!AE55","v":-319088},{"$f":"'DRE.Rede-C'!AF55","v":-853293},{"$f":"'DRE.Rede-C'!AG55","v":-200624},{"$f":"'DRE.Rede-C'!AH55","v":-159471},{"$f":"'DRE.Rede-C'!AI55","v":-126650},{"$f":"'DRE.Rede-C'!AJ55","v":-134076},{"$f":"'DRE.Rede-C'!AK55","v":-620821},{"$f":"'DRE.Rede-C'!AL55","v":-129862},{"$f":"'DRE.Rede-C'!AM55","v":-595816},{"$f":"'DRE.Rede-C'!AN55","v":-368440},{"$f":"'DRE.Rede-C'!AO55","v":-362231},{"$f":"'DRE.Rede-C'!AP55","v":-1456349},{"$f":"'DRE.Rede-C'!AQ55","v":-298448},{"$f":"'DRE.Rede-C'!AR55","v":-444891},{"$f":"'DRE.Rede-C'!AS55","v":-498678},{"$f":"'DRE.Rede-C'!AT55","v":-447597},{"$f":"'DRE.Rede-C'!AU55","v":-1689614},{"$f":"'DRE.Rede-C'!AV55","v":-478584},{"$f":"'DRE.Rede-C'!AW55","v":-476555},{"$f":"'DRE.Rede-C'!AX55","v":-457600},{"$f":"'DRE.Rede-C'!AY55","v":-414558},{"$f":"'DRE.Rede-C'!AZ55","v":-1827297},{"$f":"'DRE.Rede-C'!BA55","v":-465095},{"$f":"'DRE.Rede-C'!BB55","v":-476755},{"$f":"'DRE.Rede-C'!BC55","v":-492179},{"$f":"'DRE.Rede-C'!BD55","v":-521178},{"$f":"'DRE.Rede-C'!BF55","v":-568064}]
[null,"Debt Charges - Interests",{"$f":"'DRE.Rede-C'!C56","v":-47994},{"$f":"'DRE.Rede-C'!D56","v":-27358},{"$f":"'DRE.Rede-C'!E56","v":-64847},{"$f":"'DRE.Rede-C'!F56","v":-60273},{"$f":"'DRE.Rede-C'!G56","v":-200472},{"$f":"'DRE.Rede-C'!H56","v":-58961},{"$f":"'DRE.Rede-C'!I56","v":-81522},{"$f":"'DRE.Rede-C'!J56","v":-85128},{"$f":"'DRE.Rede-C'!K56","v":17627},{"$f":"'DRE.Rede-C'!L56","v":-207984},{"$f":"'DRE.Rede-C'!M56","v":-80154},{"$f":"'DRE.Rede-C'!N56","v":-125179},{"$f":"'DRE.Rede-C'!O56","v":-105109},{"$f":"'DRE.Rede-C'!P56","v":-69975},{"$f":"'DRE.Rede-C'!Q56","v":-380417},{"$f":"'DRE.Rede-C'!R56","v":-91620},{"$f":"'DRE.Rede-C'!S56","v":-82129},{"$f":"'DRE.Rede-C'!T56","v":-85559},{"$f":"'DRE.Rede-C'!U56","v":-74728},{"$f":"'DRE.Rede-C'!V56","v":-334036},{"$f":"'DRE.Rede-C'!W56","v":-86583},{"$f":"'DRE.Rede-C'!X56","v":-87911},{"$f":"'DRE.Rede-C'!Y56","v":-94617},{"$f":"'DRE.Rede-C'!Z56","v":-97680},{"$f":"'DRE.Rede-C'!AA56","v":-366791},{"$f":"'DRE.Rede-C'!AB56","v":-105488},{"$f":"'DRE.Rede-C'!AC56","v":-105658},{"$f":"'DRE.Rede-C'!AD56","v":-120807},{"$f":"'DRE.Rede-C'!AE56","v":-100971},{"$f":"'DRE.Rede-C'!AF56","v":-432924},{"$f":"'DRE.Rede-C'!AG56","v":-97411},{"$f":"'DRE.Rede-C'!AH56","v":-93675},{"$f":"'DRE.Rede-C'!AI56","v":-83091},{"$f":"'DRE.Rede-C'!AJ56","v":-84014},{"$f":"'DRE.Rede-C'!AK56","v":-358191},{"$f":"'DRE.Rede-C'!AL56","v":-83814},{"$f":"'DRE.Rede-C'!AM56","v":-89660},{"$f":"'DRE.Rede-C'!AN56","v":-107171},{"$f":"'DRE.Rede-C'!AO56","v":-139597},{"$f":"'DRE.Rede-C'!AP56","v":-420242},{"$f":"'DRE.Rede-C'!AQ56","v":-160736},{"$f":"'DRE.Rede-C'!AR56","v":-176192},{"$f":"'DRE.Rede-C'!AS56","v":-212448},{"$f":"'DRE.Rede-C'!AT56","v":-215819},{"$f":"'DRE.Rede-C'!AU56","v":-765195},{"$f":"'DRE.Rede-C'!AV56","v":-226655},{"$f":"'DRE.Rede-C'!AW56","v":-233908},{"$f":"'DRE.Rede-C'!AX56","v":-273321},{"$f":"'DRE.Rede-C'!AY56","v":-252134},{"$f":"'DRE.Rede-C'!AZ56","v":-986018},{"$f":"'DRE.Rede-C'!BA56","v":-252189},{"$f":"'DRE.Rede-C'!BB56","v":-273092},{"$f":"'DRE.Rede-C'!BC56","v":-287733},{"$f":"'DRE.Rede-C'!BD56","v":-311794},{"$f":"'DRE.Rede-C'!BF56","v":-319932}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"'DRE.Rede-C'!C57","v":-41565},{"$f":"'DRE.Rede-C'!D57","v":26719},{"$f":"'DRE.Rede-C'!E57","v":-72943},{"$f":"'DRE.Rede-C'!F57","v":-127148},{"$f":"'DRE.Rede-C'!G57","v":-214937},{"$f":"'DRE.Rede-C'!H57","v":-67771},{"$f":"'DRE.Rede-C'!I57","v":-35003},{"$f":"'DRE.Rede-C'!J57","v":-212724},{"$f":"'DRE.Rede-C'!K57","v":-50687},{"$f":"'DRE.Rede-C'!L57","v":-366185},{"$f":"'DRE.Rede-C'!M57","v":68723},{"$f":"'DRE.Rede-C'!N57","v":90267},{"$f":"'DRE.Rede-C'!O57","v":-34068},{"$f":"'DRE.Rede-C'!P57","v":-57529},{"$f":"'DRE.Rede-C'!Q57","v":67393},{"$f":"'DRE.Rede-C'!R57","v":-3083},{"$f":"'DRE.Rede-C'!S57","v":-57252},{"$f":"'DRE.Rede-C'!T57","v":19475},{"$f":"'DRE.Rede-C'!U57","v":-40191},{"$f":"'DRE.Rede-C'!V57","v":-81051},{"$f":"'DRE.Rede-C'!W57","v":-16786},{"$f":"'DRE.Rede-C'!X57","v":-140447},{"$f":"'DRE.Rede-C'!Y57","v":-43781},{"$f":"'DRE.Rede-C'!Z57","v":31299},{"$f":"'DRE.Rede-C'!AA57","v":-169715},{"$f":"'DRE.Rede-C'!AB57","v":-24849},{"$f":"'DRE.Rede-C'!AC57","v":12028},{"$f":"'DRE.Rede-C'!AD57","v":-140101},{"$f":"'DRE.Rede-C'!AE57","v":44186},{"$f":"'DRE.Rede-C'!AF57","v":-108736},{"$f":"'DRE.Rede-C'!AG57","v":-565381},{"$f":"'DRE.Rede-C'!AH57","v":-109051},{"$f":"'DRE.Rede-C'!AI57","v":-106508},{"$f":"'DRE.Rede-C'!AJ57","v":124752},{"$f":"'DRE.Rede-C'!AK57","v":-656188},{"$f":"'DRE.Rede-C'!AL57","v":-215153},{"$f":"'DRE.Rede-C'!AM57","v":197765},{"$f":"'DRE.Rede-C'!AN57","v":-188784},{"$f":"'DRE.Rede-C'!AO57","v":-144540},{"$f":"'DRE.Rede-C'!AP57","v":-350712},{"$f":"'DRE.Rede-C'!AQ57","v":293750},{"$f":"'DRE.Rede-C'!AR57","v":-330762},{"$f":"'DRE.Rede-C'!AS57","v":-26019},{"$f":"'DRE.Rede-C'!AT57","v":18079},{"$f":"'DRE.Rede-C'!AU57","v":-44952},{"$f":"'DRE.Rede-C'!AV57","v":-10420},{"$f":"'DRE.Rede-C'!AW57","v":97321},{"$f":"'DRE.Rede-C'!AX57","v":-114914},{"$f":"'DRE.Rede-C'!AY57","v":59946},{"$f":"'DRE.Rede-C'!AZ57","v":31933},{"$f":"'DRE.Rede-C'!BA57","v":-172630},{"$f":"'DRE.Rede-C'!BB57","v":-309357},{"$f":"'DRE.Rede-C'!BC57","v":13544},{"$f":"'DRE.Rede-C'!BD57","v":-498706},{"$f":"'DRE.Rede-C'!BF57","v":109637}]
[null,"Mark-to-Market of Derivatives",{"$f":"'DRE.Rede-C'!C58","v":0},{"$f":"'DRE.Rede-C'!D58","v":-23489},{"$f":"'DRE.Rede-C'!E58","v":-47},{"$f":"'DRE.Rede-C'!F58","v":0},{"$f":"'DRE.Rede-C'!G58","v":-23536},{"$f":"'DRE.Rede-C'!H58","v":-1037},{"$f":"'DRE.Rede-C'!I58","v":-7511},{"$f":"'DRE.Rede-C'!J58","v":-36608},{"$f":"'DRE.Rede-C'!K58","v":19983},{"$f":"'DRE.Rede-C'!L58","v":-25173},{"$f":"'DRE.Rede-C'!M58","v":-662},{"$f":"'DRE.Rede-C'!N58","v":13314},{"$f":"'DRE.Rede-C'!O58","v":7016},{"$f":"'DRE.Rede-C'!P58","v":190},{"$f":"'DRE.Rede-C'!Q58","v":19858},{"$f":"'DRE.Rede-C'!R58","v":1556},{"$f":"'DRE.Rede-C'!S58","v":-17710},{"$f":"'DRE.Rede-C'!T58","v":24898},{"$f":"'DRE.Rede-C'!U58","v":10502},{"$f":"'DRE.Rede-C'!V58","v":19246},{"$f":"'DRE.Rede-C'!W58","v":1503},{"$f":"'DRE.Rede-C'!X58","v":-34194},{"$f":"'DRE.Rede-C'!Y58","v":5796},{"$f":"'DRE.Rede-C'!Z58","v":103400},{"$f":"'DRE.Rede-C'!AA58","v":76505},{"$f":"'DRE.Rede-C'!AB58","v":9},{"$f":"'DRE.Rede-C'!AC58","v":280},{"$f":"'DRE.Rede-C'!AD58","v":99},{"$f":"'DRE.Rede-C'!AE58","v":55},{"$f":"'DRE.Rede-C'!AF58","v":443},{"$f":"'DRE.Rede-C'!AG58","v":-144},{"$f":"'DRE.Rede-C'!AH58","v":208},{"$f":"'DRE.Rede-C'!AI58","v":-51},{"$f":"'DRE.Rede-C'!AJ58","v":80},{"$f":"'DRE.Rede-C'!AK58","v":93},{"$f":"'DRE.Rede-C'!AL58","v":-202},{"$f":"'DRE.Rede-C'!AM58","v":-1617},{"$f":"'DRE.Rede-C'!AN58","v":-13660},{"$f":"'DRE.Rede-C'!AO58","v":-13659},{"$f":"'DRE.Rede-C'!AP58","v":-29138},{"$f":"'DRE.Rede-C'!AQ58","v":1834},{"$f":"'DRE.Rede-C'!AR58","v":-15748},{"$f":"'DRE.Rede-C'!AS58","v":-868},{"$f":"'DRE.Rede-C'!AT58","v":4891},{"$f":"'DRE.Rede-C'!AU58","v":-9891},{"$f":"'DRE.Rede-C'!AV58","v":8982},{"$f":"'DRE.Rede-C'!AW58","v":17113},{"$f":"'DRE.Rede-C'!AX58","v":2916},{"$f":"'DRE.Rede-C'!AY58","v":6011},{"$f":"'DRE.Rede-C'!AZ58","v":35022},{"$f":"'DRE.Rede-C'!BA58","v":-3519},{"$f":"'DRE.Rede-C'!BB58","v":-10852},{"$f":"'DRE.Rede-C'!BC58","v":-10631},{"$f":"'DRE.Rede-C'!BD58","v":-23979},{"$f":"'DRE.Rede-C'!BF58","v":15809}]
[null,"Derivatives",{"$f":"'DRE.Rede-C'!C59","v":0},{"$f":"'DRE.Rede-C'!D59","v":118},{"$f":"'DRE.Rede-C'!E59","v":0},{"$f":"'DRE.Rede-C'!F59","v":5885},{"$f":"'DRE.Rede-C'!G59","v":6003},{"$f":"'DRE.Rede-C'!H59","v":29746},{"$f":"'DRE.Rede-C'!I59","v":-17753},{"$f":"'DRE.Rede-C'!J59","v":161500},{"$f":"'DRE.Rede-C'!K59","v":-35516},{"$f":"'DRE.Rede-C'!L59","v":137977},{"$f":"'DRE.Rede-C'!M59","v":-93341},{"$f":"'DRE.Rede-C'!N59","v":-98614},{"$f":"'DRE.Rede-C'!O59","v":-15074},{"$f":"'DRE.Rede-C'!P59","v":-12283},{"$f":"'DRE.Rede-C'!Q59","v":-219312},{"$f":"'DRE.Rede-C'!R59","v":-28281},{"$f":"'DRE.Rede-C'!S59","v":29417},{"$f":"'DRE.Rede-C'!T59","v":-48075},{"$f":"'DRE.Rede-C'!U59","v":21551},{"$f":"'DRE.Rede-C'!V59","v":-25388},{"$f":"'DRE.Rede-C'!W59","v":1932},{"$f":"'DRE.Rede-C'!X59","v":128112},{"$f":"'DRE.Rede-C'!Y59","v":35909},{"$f":"'DRE.Rede-C'!Z59","v":-46252},{"$f":"'DRE.Rede-C'!AA59","v":119701},{"$f":"'DRE.Rede-C'!AB59","v":40906},{"$f":"'DRE.Rede-C'!AC59","v":-38110},{"$f":"'DRE.Rede-C'!AD59","v":110165},{"$f":"'DRE.Rede-C'!AE59","v":-44695},{"$f":"'DRE.Rede-C'!AF59","v":68266},{"$f":"'DRE.Rede-C'!AG59","v":536421},{"$f":"'DRE.Rede-C'!AH59","v":123814},{"$f":"'DRE.Rede-C'!AI59","v":134027},{"$f":"'DRE.Rede-C'!AJ59","v":-118759},{"$f":"'DRE.Rede-C'!AK59","v":675503},{"$f":"'DRE.Rede-C'!AL59","v":216465},{"$f":"'DRE.Rede-C'!AM59","v":-231393},{"$f":"'DRE.Rede-C'!AN59","v":179270},{"$f":"'DRE.Rede-C'!AO59","v":85689},{"$f":"'DRE.Rede-C'!AP59","v":250031},{"$f":"'DRE.Rede-C'!AQ59","v":-347985},{"$f":"'DRE.Rede-C'!AR59","v":212341},{"$f":"'DRE.Rede-C'!AS59","v":-158456},{"$f":"'DRE.Rede-C'!AT59","v":-130210},{"$f":"'DRE.Rede-C'!AU59","v":-424310},{"$f":"'DRE.Rede-C'!AV59","v":-124114},{"$f":"'DRE.Rede-C'!AW59","v":-252126},{"$f":"'DRE.Rede-C'!AX59","v":334},{"$f":"'DRE.Rede-C'!AY59","v":-165417},{"$f":"'DRE.Rede-C'!AZ59","v":-541323},{"$f":"'DRE.Rede-C'!BA59","v":54878},{"$f":"'DRE.Rede-C'!BB59","v":219049},{"$f":"'DRE.Rede-C'!BC59","v":-110712},{"$f":"'DRE.Rede-C'!BD59","v":388213},{"$f":"'DRE.Rede-C'!BF59","v":-301707}]
[null,"Restatement of CVA",{"$f":"'DRE.Rede-C'!C60","v":0},{"$f":"'DRE.Rede-C'!D60","v":0},{"$f":"'DRE.Rede-C'!E60","v":0},{"$f":"'DRE.Rede-C'!F60","v":0},{"$f":"'DRE.Rede-C'!G60","v":0},{"$f":"'DRE.Rede-C'!H60","v":-28040},{"$f":"'DRE.Rede-C'!I60","v":-21727},{"$f":"'DRE.Rede-C'!J60","v":-3322},{"$f":"'DRE.Rede-C'!K60","v":21372},{"$f":"'DRE.Rede-C'!L60","v":-31717},{"$f":"'DRE.Rede-C'!M60","v":-16172},{"$f":"'DRE.Rede-C'!N60","v":-55095},{"$f":"'DRE.Rede-C'!O60","v":-21869},{"$f":"'DRE.Rede-C'!P60","v":29113},{"$f":"'DRE.Rede-C'!Q60","v":-64023},{"$f":"'DRE.Rede-C'!R60","v":-7990},{"$f":"'DRE.Rede-C'!S60","v":-16047},{"$f":"'DRE.Rede-C'!T60","v":-3984},{"$f":"'DRE.Rede-C'!U60","v":3702},{"$f":"'DRE.Rede-C'!V60","v":-24319},{"$f":"'DRE.Rede-C'!W60","v":-24528},{"$f":"'DRE.Rede-C'!X60","v":-3077},{"$f":"'DRE.Rede-C'!Y60","v":-3124},{"$f":"'DRE.Rede-C'!Z60","v":-6236},{"$f":"'DRE.Rede-C'!AA60","v":-36965},{"$f":"'DRE.Rede-C'!AB60","v":-7441},{"$f":"'DRE.Rede-C'!AC60","v":-2618},{"$f":"'DRE.Rede-C'!AD60","v":-3951},{"$f":"'DRE.Rede-C'!AE60","v":-4015},{"$f":"'DRE.Rede-C'!AF60","v":-18025},{"$f":"'DRE.Rede-C'!AG60","v":-3823},{"$f":"'DRE.Rede-C'!AH60","v":-2706},{"$f":"'DRE.Rede-C'!AI60","v":2634},{"$f":"'DRE.Rede-C'!AJ60","v":444},{"$f":"'DRE.Rede-C'!AK60","v":-3451},{"$f":"'DRE.Rede-C'!AL60","v":-159},{"$f":"'DRE.Rede-C'!AM60","v":3831},{"$f":"'DRE.Rede-C'!AN60","v":138},{"$f":"'DRE.Rede-C'!AO60","v":-47600},{"$f":"'DRE.Rede-C'!AP60","v":-43790},{"$f":"'DRE.Rede-C'!AQ60","v":13663},{"$f":"'DRE.Rede-C'!AR60","v":-29514},{"$f":"'DRE.Rede-C'!AS60","v":-10536},{"$f":"'DRE.Rede-C'!AT60","v":-9484},{"$f":"'DRE.Rede-C'!AU60","v":-35871},{"$f":"'DRE.Rede-C'!AV60","v":-515},{"$f":"'DRE.Rede-C'!AW60","v":-19492},{"$f":"'DRE.Rede-C'!AX60","v":1064},{"$f":"'DRE.Rede-C'!AY60","v":-7028},{"$f":"'DRE.Rede-C'!AZ60","v":-25971},{"$f":"'DRE.Rede-C'!BA60","v":-4350},{"$f":"'DRE.Rede-C'!BB60","v":-27451},{"$f":"'DRE.Rede-C'!BC60","v":-20882},{"$f":"'DRE.Rede-C'!BD60","v":-22301},{"$f":"'DRE.Rede-C'!BF60","v":-24316}]
[null,"Other Financial Expenses",{"$f":"'DRE.Rede-C'!C61","v":-56381},{"$f":"'DRE.Rede-C'!D61","v":-189465},{"$f":"'DRE.Rede-C'!E61","v":-149709},{"$f":"'DRE.Rede-C'!F61","v":-9181},{"$f":"'DRE.Rede-C'!G61","v":-404736},{"$f":"'DRE.Rede-C'!H61","v":-133254},{"$f":"'DRE.Rede-C'!I61","v":-91358},{"$f":"'DRE.Rede-C'!J61","v":-71545},{"$f":"'DRE.Rede-C'!K61","v":-117123},{"$f":"'DRE.Rede-C'!L61","v":-413280},{"$f":"'DRE.Rede-C'!M61","v":-90366},{"$f":"'DRE.Rede-C'!N61","v":-94281},{"$f":"'DRE.Rede-C'!O61","v":-80931},{"$f":"'DRE.Rede-C'!P61","v":-99501},{"$f":"'DRE.Rede-C'!Q61","v":-365079},{"$f":"'DRE.Rede-C'!R61","v":-54576},{"$f":"'DRE.Rede-C'!S61","v":-37703},{"$f":"'DRE.Rede-C'!T61","v":-102991},{"$f":"'DRE.Rede-C'!U61","v":-280423},{"$f":"'DRE.Rede-C'!V61","v":-475693},{"$f":"'DRE.Rede-C'!W61","v":-48710},{"$f":"'DRE.Rede-C'!X61","v":-59267},{"$f":"'DRE.Rede-C'!Y61","v":-59014},{"$f":"'DRE.Rede-C'!Z61","v":-231074},{"$f":"'DRE.Rede-C'!AA61","v":-398065},{"$f":"'DRE.Rede-C'!AB61","v":-7786},{"$f":"'DRE.Rede-C'!AC61","v":-34505},{"$f":"'DRE.Rede-C'!AD61","v":-106378},{"$f":"'DRE.Rede-C'!AE61","v":-213648},{"$f":"'DRE.Rede-C'!AF61","v":-362317},{"$f":"'DRE.Rede-C'!AG61","v":-70286},{"$f":"'DRE.Rede-C'!AH61","v":-78061},{"$f":"'DRE.Rede-C'!AI61","v":-73661},{"$f":"'DRE.Rede-C'!AJ61","v":-56579},{"$f":"'DRE.Rede-C'!AK61","v":-278587},{"$f":"'DRE.Rede-C'!AL61","v":-46999},{"$f":"'DRE.Rede-C'!AM61","v":-474742},{"$f":"'DRE.Rede-C'!AN61","v":-238233},{"$f":"'DRE.Rede-C'!AO61","v":-102524},{"$f":"'DRE.Rede-C'!AP61","v":-862498},{"$f":"'DRE.Rede-C'!AQ61","v":-98974},{"$f":"'DRE.Rede-C'!AR61","v":-105016},{"$f":"'DRE.Rede-C'!AS61","v":-90351},{"$f":"'DRE.Rede-C'!AT61","v":-115054},{"$f":"'DRE.Rede-C'!AU61","v":-409395},{"$f":"'DRE.Rede-C'!AV61","v":-125862},{"$f":"'DRE.Rede-C'!AW61","v":-85463},{"$f":"'DRE.Rede-C'!AX61","v":-73679},{"$f":"'DRE.Rede-C'!AY61","v":-55936},{"$f":"'DRE.Rede-C'!AZ61","v":-340940},{"$f":"'DRE.Rede-C'!BA61","v":-87285},{"$f":"'DRE.Rede-C'!BB61","v":-75052},{"$f":"'DRE.Rede-C'!BC61","v":-75765},{"$f":"'DRE.Rede-C'!BD61","v":-52611},{"$f":"'DRE.Rede-C'!BF61","v":-47555}]
[null,"Financial Result",{"$f":"'DRE.Rede-C'!C62","v":-38747},{"$f":"'DRE.Rede-C'!D62","v":1363825},{"$f":"'DRE.Rede-C'!E62","v":-22385},{"$f":"'DRE.Rede-C'!F62","v":102448},{"$f":"'DRE.Rede-C'!G62","v":1405141},{"$f":"'DRE.Rede-C'!H62","v":-104532},{"$f":"'DRE.Rede-C'!I62","v":-42276},{"$f":"'DRE.Rede-C'!J62","v":-240463},{"$f":"'DRE.Rede-C'!K62","v":-60157},{"$f":"'DRE.Rede-C'!L62","v":-447428},{"$f":"'DRE.Rede-C'!M62","v":-51845},{"$f":"'DRE.Rede-C'!N62","v":-142973},{"$f":"'DRE.Rede-C'!O62","v":-141913},{"$f":"'DRE.Rede-C'!P62","v":-123603},{"$f":"'DRE.Rede-C'!Q62","v":-460334},{"$f":"'DRE.Rede-C'!R62","v":-83188},{"$f":"'DRE.Rede-C'!S62","v":-90766},{"$f":"'DRE.Rede-C'!T62","v":-94802},{"$f":"'DRE.Rede-C'!U62","v":-165825},{"$f":"'DRE.Rede-C'!V62","v":-434581},{"$f":"'DRE.Rede-C'!W62","v":-98045},{"$f":"'DRE.Rede-C'!X62","v":-128310},{"$f":"'DRE.Rede-C'!Y62","v":-80734},{"$f":"'DRE.Rede-C'!Z62","v":-140385},{"$f":"'DRE.Rede-C'!AA62","v":-447474},{"$f":"'DRE.Rede-C'!AB62","v":-18582},{"$f":"'DRE.Rede-C'!AC62","v":-82806},{"$f":"'DRE.Rede-C'!AD62","v":-84418},{"$f":"'DRE.Rede-C'!AE62","v":-228890},{"$f":"'DRE.Rede-C'!AF62","v":-414696},{"$f":"'DRE.Rede-C'!AG62","v":-110255},{"$f":"'DRE.Rede-C'!AH62","v":-74240},{"$f":"'DRE.Rede-C'!AI62","v":-13954},{"$f":"'DRE.Rede-C'!AJ62","v":-24816},{"$f":"'DRE.Rede-C'!AK62","v":-223265},{"$f":"'DRE.Rede-C'!AL62","v":-37545},{"$f":"'DRE.Rede-C'!AM62","v":-57179},{"$f":"'DRE.Rede-C'!AN62","v":-240084},{"$f":"'DRE.Rede-C'!AO62","v":-207537},{"$f":"'DRE.Rede-C'!AP62","v":-542345},{"$f":"'DRE.Rede-C'!AQ62","v":-134038},{"$f":"'DRE.Rede-C'!AR62","v":-218807},{"$f":"'DRE.Rede-C'!AS62","v":-304441},{"$f":"'DRE.Rede-C'!AT62","v":-266392},{"$f":"'DRE.Rede-C'!AU62","v":-923678},{"$f":"'DRE.Rede-C'!AV62","v":-282052},{"$f":"'DRE.Rede-C'!AW62","v":-264953},{"$f":"'DRE.Rede-C'!AX62","v":-306419},{"$f":"'DRE.Rede-C'!AY62","v":-229720},{"$f":"'DRE.Rede-C'!AZ62","v":-1083144},{"$f":"'DRE.Rede-C'!BA62","v":-288170},{"$f":"'DRE.Rede-C'!BB62","v":-284748},{"$f":"'DRE.Rede-C'!BC62","v":-304916},{"$f":"'DRE.Rede-C'!BD62","v":-286288},{"$f":"'DRE.Rede-C'!BF62","v":-369434}]
[null,"Result Before taxes",{"$f":"'DRE.Rede-C'!C63","v":-43160},{"$f":"'DRE.Rede-C'!D63","v":1616053},{"$f":"'DRE.Rede-C'!E63","v":176813},{"$f":"'DRE.Rede-C'!F63","v":630126},{"$f":"'DRE.Rede-C'!G63","v":2379832},{"$f":"'DRE.Rede-C'!H63","v":46962},{"$f":"'DRE.Rede-C'!I63","v":6913},{"$f":"'DRE.Rede-C'!J63","v":-26034},{"$f":"'DRE.Rede-C'!K63","v":133714},{"$f":"'DRE.Rede-C'!L63","v":161555},{"$f":"'DRE.Rede-C'!M63","v":61530.236530000344},{"$f":"'DRE.Rede-C'!N63","v":-34123.855079999892},{"$f":"'DRE.Rede-C'!O63","v":89531},{"$f":"'DRE.Rede-C'!P63","v":52615.951129999943},{"$f":"'DRE.Rede-C'!Q63","v":169553.33258000016},{"$f":"'DRE.Rede-C'!R63","v":111726.39828073978},{"$f":"'DRE.Rede-C'!S63","v":25326.525960000232},{"$f":"'DRE.Rede-C'!T63","v":60136},{"$f":"'DRE.Rede-C'!U63","v":95252},{"$f":"'DRE.Rede-C'!V63","v":292442.01924074069},{"$f":"'DRE.Rede-C'!W63","v":233971},{"$f":"'DRE.Rede-C'!X63","v":146490},{"$f":"'DRE.Rede-C'!Y63","v":244622},{"$f":"'DRE.Rede-C'!Z63","v":109309},{"$f":"'DRE.Rede-C'!AA63","v":734392.29999999888},{"$f":"'DRE.Rede-C'!AB63","v":364934.27655000007},{"$f":"'DRE.Rede-C'!AC63","v":300475.09592000023},{"$f":"'DRE.Rede-C'!AD63","v":358220.81051999982},{"$f":"'DRE.Rede-C'!AE63","v":157762.50425999984},{"$f":"'DRE.Rede-C'!AF63","v":1181392.6872499995},{"$f":"'DRE.Rede-C'!AG63","v":186968},{"$f":"'DRE.Rede-C'!AH63","v":191033},{"$f":"'DRE.Rede-C'!AI63","v":630816},{"$f":"'DRE.Rede-C'!AJ63","v":598186},{"$f":"'DRE.Rede-C'!AK63","v":1607007},{"$f":"'DRE.Rede-C'!AL63","v":665536},{"$f":"'DRE.Rede-C'!AM63","v":663190},{"$f":"'DRE.Rede-C'!AN63","v":685117},{"$f":"'DRE.Rede-C'!AO63","v":361376},{"$f":"'DRE.Rede-C'!AP63","v":2375219},{"$f":"'DRE.Rede-C'!AQ63","v":717414},{"$f":"'DRE.Rede-C'!AR63","v":733485},{"$f":"'DRE.Rede-C'!AS63","v":489773},{"$f":"'DRE.Rede-C'!AT63","v":587193},{"$f":"'DRE.Rede-C'!AU63","v":2527865},{"$f":"'DRE.Rede-C'!AV63","v":549070},{"$f":"'DRE.Rede-C'!AW63","v":645993},{"$f":"'DRE.Rede-C'!AX63","v":828103},{"$f":"'DRE.Rede-C'!AY63","v":917984},{"$f":"'DRE.Rede-C'!AZ63","v":2941150},{"$f":"'DRE.Rede-C'!BA63","v":916082},{"$f":"'DRE.Rede-C'!BB63","v":444910},{"$f":"'DRE.Rede-C'!BC63","v":527916},{"$f":"'DRE.Rede-C'!BD63","v":385013},{"$f":"'DRE.Rede-C'!BF63","v":625401}]
[null,"Income Tax and Social Contribution",{"$f":"'DRE.Rede-C'!C64","v":-3850},{"$f":"'DRE.Rede-C'!D64","v":-531346},{"$f":"'DRE.Rede-C'!E64","v":-38362},{"$f":"'DRE.Rede-C'!F64","v":41216},{"$f":"'DRE.Rede-C'!G64","v":-532342},{"$f":"'DRE.Rede-C'!H64","v":-11824},{"$f":"'DRE.Rede-C'!I64","v":11799},{"$f":"'DRE.Rede-C'!J64","v":26910},{"$f":"'DRE.Rede-C'!K64","v":-2898},{"$f":"'DRE.Rede-C'!L64","v":23987},{"$f":"'DRE.Rede-C'!M64","v":-17261},{"$f":"'DRE.Rede-C'!N64","v":29145},{"$f":"'DRE.Rede-C'!O64","v":-26599},{"$f":"'DRE.Rede-C'!P64","v":50064},{"$f":"'DRE.Rede-C'!Q64","v":35349},{"$f":"'DRE.Rede-C'!R64","v":-38032},{"$f":"'DRE.Rede-C'!S64","v":3855},{"$f":"'DRE.Rede-C'!T64","v":-12372},{"$f":"'DRE.Rede-C'!U64","v":-128896},{"$f":"'DRE.Rede-C'!V64","v":-175445},{"$f":"'DRE.Rede-C'!W64","v":-65660},{"$f":"'DRE.Rede-C'!X64","v":-51495},{"$f":"'DRE.Rede-C'!Y64","v":-31437},{"$f":"'DRE.Rede-C'!Z64","v":-8209},{"$f":"'DRE.Rede-C'!AA64","v":-156801},{"$f":"'DRE.Rede-C'!AB64","v":-99767},{"$f":"'DRE.Rede-C'!AC64","v":-62244},{"$f":"'DRE.Rede-C'!AD64","v":-57824},{"$f":"'DRE.Rede-C'!AE64","v":-43761},{"$f":"'DRE.Rede-C'!AF64","v":-263596},{"$f":"'DRE.Rede-C'!AG64","v":-66125},{"$f":"'DRE.Rede-C'!AH64","v":-54430},{"$f":"'DRE.Rede-C'!AI64","v":-118969},{"$f":"'DRE.Rede-C'!AJ64","v":-139632},{"$f":"'DRE.Rede-C'!AK64","v":-379156},{"$f":"'DRE.Rede-C'!AL64","v":-177544},{"$f":"'DRE.Rede-C'!AM64","v":-111024},{"$f":"'DRE.Rede-C'!AN64","v":-151142},{"$f":"'DRE.Rede-C'!AO64","v":-103640},{"$f":"'DRE.Rede-C'!AP64","v":-543350},{"$f":"'DRE.Rede-C'!AQ64","v":-185459},{"$f":"'DRE.Rede-C'!AR64","v":-162882},{"$f":"'DRE.Rede-C'!AS64","v":-68257},{"$f":"'DRE.Rede-C'!AT64","v":-56943},{"$f":"'DRE.Rede-C'!AU64","v":-473541},{"$f":"'DRE.Rede-C'!AV64","v":-129891},{"$f":"'DRE.Rede-C'!AW64","v":-140232},{"$f":"'DRE.Rede-C'!AX64","v":-180386},{"$f":"'DRE.Rede-C'!AY64","v":-193424},{"$f":"'DRE.Rede-C'!AZ64","v":-643933},{"$f":"'DRE.Rede-C'!BA64","v":-224031},{"$f":"'DRE.Rede-C'!BB64","v":-97744},{"$f":"'DRE.Rede-C'!BC64","v":-121052},{"$f":"'DRE.Rede-C'!BD64","v":176912},{"$f":"'DRE.Rede-C'!BF64","v":-123065}]
[null,"Discontinued Operations",{"$f":"'DRE.Rede-C'!C65","v":-15830},{"$f":"'DRE.Rede-C'!D65","v":-7295},{"$f":"'DRE.Rede-C'!E65","v":-93260},{"$f":"'DRE.Rede-C'!F65","v":-13120},{"$f":"'DRE.Rede-C'!G65","v":-129505},{"$f":"'DRE.Rede-C'!H65","v":-4282},{"$f":"'DRE.Rede-C'!I65","v":243376},{"$f":"'DRE.Rede-C'!J65","v":0},{"$f":"'DRE.Rede-C'!K65","v":252},{"$f":"'DRE.Rede-C'!L65","v":239346},{"$f":"'DRE.Rede-C'!M65","v":0},{"$f":"'DRE.Rede-C'!N65","v":0},{"$f":"'DRE.Rede-C'!O65","v":0},{"$f":"'DRE.Rede-C'!P65","v":0},{"$f":"'DRE.Rede-C'!Q65","v":0},{"$f":"'DRE.Rede-C'!R65","v":0},{"$f":"'DRE.Rede-C'!S65","v":0},{"$f":"'DRE.Rede-C'!T65","v":0},{"$f":"'DRE.Rede-C'!U65","v":0},{"$f":"'DRE.Rede-C'!V65","v":0},{"$f":"'DRE.Rede-C'!W65","v":0},{"$f":"'DRE.Rede-C'!X65","v":0},{"$f":"'DRE.Rede-C'!Y65","v":0},{"$f":"'DRE.Rede-C'!Z65","v":0},{"$f":"'DRE.Rede-C'!AA65","v":0},{"$f":"'DRE.Rede-C'!AB65","v":0},{"$f":"'DRE.Rede-C'!AC65","v":0},{"$f":"'DRE.Rede-C'!AD65","v":0},{"$f":"'DRE.Rede-C'!AE65","v":0},{"$f":"'DRE.Rede-C'!AF65","v":0},{"$f":"'DRE.Rede-C'!AG65","v":0},{"$f":"'DRE.Rede-C'!AH65","v":0},{"$f":"'DRE.Rede-C'!AI65","v":0},{"$f":"'DRE.Rede-C'!AJ65","v":0},{"$f":"'DRE.Rede-C'!AK65","v":0},{"$f":"'DRE.Rede-C'!AL65","v":0},{"$f":"'DRE.Rede-C'!AM65","v":0},{"$f":"'DRE.Rede-C'!AN65","v":0},{"$f":"'DRE.Rede-C'!AO65","v":0},{"$f":"'DRE.Rede-C'!AP65","v":0},{"$f":"'DRE.Rede-C'!AQ65","v":0},{"$f":"'DRE.Rede-C'!AR65","v":0},{"$f":"'DRE.Rede-C'!AS65","v":0},{"$f":"'DRE.Rede-C'!AT65","v":0},{"$f":"'DRE.Rede-C'!AU65","v":0},{"$f":"'DRE.Rede-C'!AV65","v":0},{"$f":"'DRE.Rede-C'!AW65","v":0},{"$f":"'DRE.Rede-C'!AX65","v":0},{"$f":"'DRE.Rede-C'!AY65","v":0},{"$f":"'DRE.Rede-C'!AZ65","v":0},{"$f":"'DRE.Rede-C'!BA65","v":0},{"$f":"'DRE.Rede-C'!BB65","v":0},{"$f":"'DRE.Rede-C'!BC65","v":0},{"$f":"'DRE.Rede-C'!BD65","v":0},{"$f":"'DRE.Rede-C'!BF65","v":0}]
[null,"Net Income",{"$f":"'DRE.Rede-C'!C66","v":-62840},{"$f":"'DRE.Rede-C'!D66","v":1077412},{"$f":"'DRE.Rede-C'!E66","v":45191},{"$f":"'DRE.Rede-C'!F66","v":658222},{"$f":"'DRE.Rede-C'!G66","v":1717985},{"$f":"'DRE.Rede-C'!H66","v":30856},{"$f":"'DRE.Rede-C'!I66","v":262088},{"$f":"'DRE.Rede-C'!J66","v":876},{"$f":"'DRE.Rede-C'!K66","v":131068},{"$f":"'DRE.Rede-C'!L66","v":424888},{"$f":"'DRE.Rede-C'!M66","v":44269.236530000344},{"$f":"'DRE.Rede-C'!N66","v":-4978.855079999892},{"$f":"'DRE.Rede-C'!O66","v":62932},{"$f":"'DRE.Rede-C'!P66","v":102679.95112999994},{"$f":"'DRE.Rede-C'!Q66","v":204902.33258000016},{"$f":"'DRE.Rede-C'!R66","v":73694.398280739784},{"$f":"'DRE.Rede-C'!S66","v":29181.525960000232},{"$f":"'DRE.Rede-C'!T66","v":47764},{"$f":"'DRE.Rede-C'!U66","v":-33644},{"$f":"'DRE.Rede-C'!V66","v":116997.01924074069},{"$f":"'DRE.Rede-C'!W66","v":168311},{"$f":"'DRE.Rede-C'!X66","v":94995},{"$f":"'DRE.Rede-C'!Y66","v":213185},{"$f":"'DRE.Rede-C'!Z66","v":101101},{"$f":"'DRE.Rede-C'!AA66","v":577591.29999999888},{"$f":"'DRE.Rede-C'!AB66","v":265167.27655000007},{"$f":"'DRE.Rede-C'!AC66","v":238231.09592000023},{"$f":"'DRE.Rede-C'!AD66","v":300396.81051999982},{"$f":"'DRE.Rede-C'!AE66","v":114001.50425999984},{"$f":"'DRE.Rede-C'!AF66","v":917796.68724999949},{"$f":"'DRE.Rede-C'!AG66","v":120843},{"$f":"'DRE.Rede-C'!AH66","v":136603},{"$f":"'DRE.Rede-C'!AI66","v":511847},{"$f":"'DRE.Rede-C'!AJ66","v":458554},{"$f":"'DRE.Rede-C'!AK66","v":1227851},{"$f":"'DRE.Rede-C'!AL66","v":487992},{"$f":"'DRE.Rede-C'!AM66","v":552166},{"$f":"'DRE.Rede-C'!AN66","v":533975},{"$f":"'DRE.Rede-C'!AO66","v":257736},{"$f":"'DRE.Rede-C'!AP66","v":1831869},{"$f":"'DRE.Rede-C'!AQ66","v":531955},{"$f":"'DRE.Rede-C'!AR66","v":570603},{"$f":"'DRE.Rede-C'!AS66","v":421516},{"$f":"'DRE.Rede-C'!AT66","v":530250},{"$f":"'DRE.Rede-C'!AU66","v":2054324},{"$f":"'DRE.Rede-C'!AV66","v":419179},{"$f":"'DRE.Rede-C'!AW66","v":505761},{"$f":"'DRE.Rede-C'!AX66","v":647717},{"$f":"'DRE.Rede-C'!AY66","v":724560},{"$f":"'DRE.Rede-C'!AZ66","v":2297217},{"$f":"'DRE.Rede-C'!BA66","v":692051},{"$f":"'DRE.Rede-C'!BB66","v":347166},{"$f":"'DRE.Rede-C'!BC66","v":406864},{"$f":"'DRE.Rede-C'!BD66","v":561925},{"$f":"'DRE.Rede-C'!BF66","v":502336}]
[null,"Controlling Shareholders",{"$f":"'DRE.Rede-C'!C67","v":-62840},{"$f":"'DRE.Rede-C'!D67","v":1056442},{"$f":"'DRE.Rede-C'!E67","v":27100},{"$f":"'DRE.Rede-C'!F67","v":679453},{"$f":"'DRE.Rede-C'!G67","v":1700155},{"$f":"'DRE.Rede-C'!H67","v":36281},{"$f":"'DRE.Rede-C'!I67","v":237440},{"$f":"'DRE.Rede-C'!J67","v":7696},{"$f":"'DRE.Rede-C'!K67","v":127698},{"$f":"'DRE.Rede-C'!L67","v":409115},{"$f":"'DRE.Rede-C'!M67","v":36585.236530000344},{"$f":"'DRE.Rede-C'!N67","v":-18384.855079999892},{"$f":"'DRE.Rede-C'!O67","v":40896},{"$f":"'DRE.Rede-C'!P67","v":100618.95112999994},{"$f":"'DRE.Rede-C'!Q67","v":159715.33258000016},{"$f":"'DRE.Rede-C'!R67","v":62348.398280739784},{"$f":"'DRE.Rede-C'!S67","v":9466.5259600002319},{"$f":"'DRE.Rede-C'!T67","v":32247},{"$f":"'DRE.Rede-C'!U67","v":7166},{"$f":"'DRE.Rede-C'!V67","v":111227.92424074002},{"$f":"'DRE.Rede-C'!W67","v":73694},{"$f":"'DRE.Rede-C'!X67","v":75675},{"$f":"'DRE.Rede-C'!Y67","v":150203},{"$f":"'DRE.Rede-C'!Z67","v":343014},{"$f":"'DRE.Rede-C'!AA67","v":642586},{"$f":"'DRE.Rede-C'!AB67","v":224440},{"$f":"'DRE.Rede-C'!AC67","v":191179},{"$f":"'DRE.Rede-C'!AD67","v":196948},{"$f":"'DRE.Rede-C'!AE67","v":98937},{"$f":"'DRE.Rede-C'!AF67","v":711504},{"$f":"'DRE.Rede-C'!AG67","v":107119},{"$f":"'DRE.Rede-C'!AH67","v":100522},{"$f":"'DRE.Rede-C'!AI67","v":371990},{"$f":"'DRE.Rede-C'!AJ67","v":330236},{"$f":"'DRE.Rede-C'!AK67","v":909867},{"$f":"'DRE.Rede-C'!AL67","v":359445},{"$f":"'DRE.Rede-C'!AM67","v":394370},{"$f":"'DRE.Rede-C'!AN67","v":406027},{"$f":"'DRE.Rede-C'!AO67","v":0},{"$f":"'DRE.Rede-C'!AP67","v":1159842},{"$f":"'DRE.Rede-C'!AQ67","v":0},{"$f":"'DRE.Rede-C'!AR67","v":0},{"$f":"'DRE.Rede-C'!AS67","v":0},{"$f":"'DRE.Rede-C'!AT67","v":0},{"$f":"'DRE.Rede-C'!AU67","v":0},{"$f":"'DRE.Rede-C'!AV67","v":0},{"$f":"'DRE.Rede-C'!AW67","v":679773},{"$f":"'DRE.Rede-C'!AX67","v":0},{"$f":"'DRE.Rede-C'!AY67","v":1657927},{"$f":"'DRE.Rede-C'!AZ67","v":2337700},{"$f":"'DRE.Rede-C'!BA67","v":518237},{"$f":"'DRE.Rede-C'!BB67","v":800896},{"$f":"'DRE.Rede-C'!BC67","v":527544},{"$f":"'DRE.Rede-C'!BD67","v":693205},{"$f":"'DRE.Rede-C'!BF67","v":635092}]
[null,"Non-Controlling Shareholders",{"$f":"'DRE.Rede-C'!C68","v":0},{"$f":"'DRE.Rede-C'!D68","v":20970},{"$f":"'DRE.Rede-C'!E68","v":18091},{"$f":"'DRE.Rede-C'!F68","v":-21231},{"$f":"'DRE.Rede-C'!G68","v":17830},{"$f":"'DRE.Rede-C'!H68","v":-5425},{"$f":"'DRE.Rede-C'!I68","v":24648},{"$f":"'DRE.Rede-C'!J68","v":-6820},{"$f":"'DRE.Rede-C'!K68","v":3370},{"$f":"'DRE.Rede-C'!L68","v":15773},{"$f":"'DRE.Rede-C'!M68","v":7684},{"$f":"'DRE.Rede-C'!N68","v":13406},{"$f":"'DRE.Rede-C'!O68","v":22036},{"$f":"'DRE.Rede-C'!P68","v":2061},{"$f":"'DRE.Rede-C'!Q68","v":45187},{"$f":"'DRE.Rede-C'!R68","v":11346},{"$f":"'DRE.Rede-C'!S68","v":19715},{"$f":"'DRE.Rede-C'!T68","v":15517},{"$f":"'DRE.Rede-C'!U68","v":-40810},{"$f":"'DRE.Rede-C'!V68","v":5768},{"$f":"'DRE.Rede-C'!W68","v":94617},{"$f":"'DRE.Rede-C'!X68","v":19320},{"$f":"'DRE.Rede-C'!Y68","v":62982},{"$f":"'DRE.Rede-C'!Z68","v":133477},{"$f":"'DRE.Rede-C'!AA68","v":310396},{"$f":"'DRE.Rede-C'!AB68","v":58698},{"$f":"'DRE.Rede-C'!AC68","v":62752},{"$f":"'DRE.Rede-C'!AD68","v":78076},{"$f":"'DRE.Rede-C'!AE68","v":73405},{"$f":"'DRE.Rede-C'!AF68","v":272931},{"$f":"'DRE.Rede-C'!AG68","v":13724},{"$f":"'DRE.Rede-C'!AH68","v":36081},{"$f":"'DRE.Rede-C'!AI68","v":139861},{"$f":"'DRE.Rede-C'!AJ68","v":128318},{"$f":"'DRE.Rede-C'!AK68","v":317984},{"$f":"'DRE.Rede-C'!AL68","v":128547},{"$f":"'DRE.Rede-C'!AM68","v":157796},{"$f":"'DRE.Rede-C'!AN68","v":127950},{"$f":"'DRE.Rede-C'!AO68","v":0},{"$f":"'DRE.Rede-C'!AP68","v":414293},{"$f":"'DRE.Rede-C'!AQ68","v":0},{"$f":"'DRE.Rede-C'!AR68","v":0},{"$f":"'DRE.Rede-C'!AS68","v":0},{"$f":"'DRE.Rede-C'!AT68","v":0},{"$f":"'DRE.Rede-C'!AU68","v":0},{"$f":"'DRE.Rede-C'!AV68","v":0},{"$f":"'DRE.Rede-C'!AW68","v":245167},{"$f":"'DRE.Rede-C'!AX68","v":0},{"$f":"'DRE.Rede-C'!AY68","v":639290},{"$f":"'DRE.Rede-C'!AZ68","v":884457},{"$f":"'DRE.Rede-C'!BA68","v":173814},{"$f":"'DRE.Rede-C'!BB68","v":-453730},{"$f":"'DRE.Rede-C'!BC68","v":-120680},{"$f":"'DRE.Rede-C'!BD68","v":-131280},{"$f":"'DRE.Rede-C'!BF68","v":-132756}]
[null,"Net Income Per Share",{"$f":"'DRE.Rede-C'!C69","v":-3.6643631665757813E-2},{"$f":"'DRE.Rede-C'!D69","v":0.628266844052633},{"$f":"'DRE.Rede-C'!E69","v":2.6352042625831656E-2},{"$f":"'DRE.Rede-C'!F69","v":0.38382629729946593},{"$f":"'DRE.Rede-C'!G69","v":1.0018015523121726},{"$f":"'DRE.Rede-C'!H69","v":1.799293282429381E-2},{"$f":"'DRE.Rede-C'!I69","v":0.15283030133696901},{"$f":"'DRE.Rede-C'!J69","v":5.1081828993004201E-4},{"$f":"'DRE.Rede-C'!K69","v":7.6429145690126432E-2},{"$f":"'DRE.Rede-C'!L69","v":0.24776319814131931},{"$f":"'DRE.Rede-C'!M69","v":2.5814538471191008E-2},{"$f":"'DRE.Rede-C'!N69","v":-2.9032993581906935E-3},{"$f":"'DRE.Rede-C'!O69","v":3.6697279248718503E-2},{"$f":"'DRE.Rede-C'!P69","v":4.9896115940746083E-2},{"$f":"'DRE.Rede-C'!Q69","v":9.9569881271144384E-2},{"$f":"'DRE.Rede-C'!R69","v":3.5810927063491614E-2},{"$f":"'DRE.Rede-C'!S69","v":1.4180419708075332E-2},{"$f":"'DRE.Rede-C'!T69","v":2.3210354656055993E-2},{"$f":"'DRE.Rede-C'!U69","v":-1.6348906541502967E-2},{"$f":"'DRE.Rede-C'!V69","v":5.6853326988505946E-2},{"$f":"'DRE.Rede-C'!W69","v":8.178875308842308E-2},{"$f":"'DRE.Rede-C'!X69","v":4.616170422393516E-2},{"$f":"'DRE.Rede-C'!Y69","v":0.1035947461969537},{"$f":"'DRE.Rede-C'!Z69","v":4.9128843189052779E-2},{"$f":"'DRE.Rede-C'!AA69","v":0.28067370654158796},{"$f":"'DRE.Rede-C'!AB69","v":0.12885492278506785},{"$f":"'DRE.Rede-C'!AC69","v":0.11576560226120297},{"$f":"'DRE.Rede-C'!AD69","v":0.14597430093202513},{"$f":"'DRE.Rede-C'!AE69","v":5.5397691675707107E-2},{"$f":"'DRE.Rede-C'!AF69","v":0.44599251765400283},{"$f":"'DRE.Rede-C'!AG69","v":5.8722236154881799E-2},{"$f":"'DRE.Rede-C'!AH69","v":6.4730837786759032E-2},{"$f":"'DRE.Rede-C'!AI69","v":0.24254434477016792},{"$f":"'DRE.Rede-C'!AJ69","v":0.21729086909123152},{"$f":"'DRE.Rede-C'!AK69","v":0.58183073510325445},{"$f":"'DRE.Rede-C'!AL69","v":0.23124038998584301},{"$f":"'DRE.Rede-C'!AM69","v":0.26164994749283388},{"$f":"'DRE.Rede-C'!AN69","v":0.25303088928398515},{"$f":"'DRE.Rede-C'!AO69","v":8558.1086465666085},{"$f":"'DRE.Rede-C'!AP69","v":0.86805132453600931},{"$f":"'DRE.Rede-C'!AQ69","v":0.25207274228864229},{"$f":"'DRE.Rede-C'!AR69","v":0.27038652323622514},{"$f":"'DRE.Rede-C'!AS69","v":0.19974000439612249},{"$f":"'DRE.Rede-C'!AT69","v":0.19872688952171935},{"$f":"'DRE.Rede-C'!AU69","v":0.92092615944270928},{"$f":"'DRE.Rede-C'!AV69","v":0.19863259117746948},{"$f":"'DRE.Rede-C'!AW69","v":0.23966042656361158},{"$f":"'DRE.Rede-C'!AX69","v":0.30692784242458948},{"$f":"'DRE.Rede-C'!AY69","v":0.34334074527480452},{"$f":"'DRE.Rede-C'!AZ69","v":1.088561605440475},{"$f":"'DRE.Rede-C'!BA69","v":0.32793599716817623},{"$f":"'DRE.Rede-C'!BB69","v":0.16450843708467594},{"$f":"'DRE.Rede-C'!BC69","v":0.19279699263758429},{"$f":"'DRE.Rede-C'!BD69","v":0.26627435724928861},{"$f":"'DRE.Rede-C'!BF69","v":0.23803745254825578}]
[null,"EBITDA per Share",{"$f":"'DRE.Rede-C'!C70","v":-2.4053943447048215E-3},{"$f":"'DRE.Rede-C'!D70","v":0.18939929288730326},{"$f":"'DRE.Rede-C'!E70","v":0.16046516876853756},{"$f":"'DRE.Rede-C'!F70","v":0.47217220391768633},{"$f":"'DRE.Rede-C'!G70","v":0.81963127122882229},{"$f":"'DRE.Rede-C'!H70","v":0.16730115371471321},{"$f":"'DRE.Rede-C'!I70","v":0.11584554101868944},{"$f":"'DRE.Rede-C'!J70","v":0.19277150997710399},{"$f":"'DRE.Rede-C'!K70","v":0.18408526654468629},{"$f":"'DRE.Rede-C'!L70","v":0.66000347125519288},{"$f":"'DRE.Rede-C'!M70","v":0.14106412481829539},{"$f":"'DRE.Rede-C'!N70","v":0.13416744135817407},{"$f":"'DRE.Rede-C'!O70","v":0.20746628270111889},{"$f":"'DRE.Rede-C'!P70","v":0.15213072097108266},{"$f":"'DRE.Rede-C'!Q70","v":0.55437892860363425},{"$f":"'DRE.Rede-C'!R70","v":0.16224700842441495},{"$f":"'DRE.Rede-C'!S70","v":0.12105233347475607},{"$f":"'DRE.Rede-C'!T70","v":0.15030118720108815},{"$f":"'DRE.Rede-C'!U70","v":0.20624482843252703},{"$f":"'DRE.Rede-C'!V70","v":0.6398449177586687},{"$f":"'DRE.Rede-C'!W70","v":0.23899415097021728},{"$f":"'DRE.Rede-C'!X70","v":0.20387733727005519},{"$f":"'DRE.Rede-C'!Y70","v":0.2294974597164843},{"$f":"'DRE.Rede-C'!Z70","v":0.19893874681763293},{"$f":"'DRE.Rede-C'!AA70","v":0.87130784055586463},{"$f":"'DRE.Rede-C'!AB70","v":0.26059715627574459},{"$f":"'DRE.Rede-C'!AC70","v":0.26197956282691537},{"$f":"'DRE.Rede-C'!AD70","v":0.29256972302535256},{"$f":"'DRE.Rede-C'!AE70","v":0.26580555311088117},{"$f":"'DRE.Rede-C'!AF70","v":1.0809519952388935},{"$f":"'DRE.Rede-C'!AG70","v":0.22280074466927074},{"$f":"'DRE.Rede-C'!AH70","v":0.19745220336075378},{"$f":"'DRE.Rede-C'!AI70","v":0.37869883348029487},{"$f":"'DRE.Rede-C'!AJ70","v":0.37718863838921779},{"$f":"'DRE.Rede-C'!AK70","v":1.1706049558260734},{"$f":"'DRE.Rede-C'!AL70","v":0.40766974891119223},{"$f":"'DRE.Rede-C'!AM70","v":0.41567089234163979},{"$f":"'DRE.Rede-C'!AN70","v":0.51381983129188435},{"$f":"'DRE.Rede-C'!AO70","v":24274.704476026032},{"$f":"'DRE.Rede-C'!AP70","v":1.68357989290792},{"$f":"'DRE.Rede-C'!AQ70","v":0.48216259770243158},{"$f":"'DRE.Rede-C'!AR70","v":0.53011401654503021},{"$f":"'DRE.Rede-C'!AS70","v":0.46079478243982153},{"$f":"'DRE.Rede-C'!AT70","v":0.43618291459060532},{"$f":"'DRE.Rede-C'!AU70","v":1.9092543112778886},{"$f":"'DRE.Rede-C'!AV70","v":0.4824682380644475},{"$f":"'DRE.Rede-C'!AW70","v":0.5231293050161705},{"$f":"'DRE.Rede-C'!AX70","v":0.63155392032349267},{"$f":"'DRE.Rede-C'!AY70","v":0.64006872910653745},{"$f":"'DRE.Rede-C'!AZ70","v":2.2772201925106481},{"$f":"'DRE.Rede-C'!BA70","v":0.66970968402873787},{"$f":"'DRE.Rede-C'!BB70","v":0.44800290403265947},{"$f":"'DRE.Rede-C'!BC70","v":0.50037307694626332},{"$f":"'DRE.Rede-C'!BD70","v":0.42620387523604242},{"$f":"'DRE.Rede-C'!BF70","v":0.58589598884857919}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value"]

{"sheet":"DRE.Rede-C","index":93,"n_rows":71,"n_cols":58,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Rede Energia | Consolidada"]
[]
["REDE-CONSOL","Demonstrações de Resultados - IFRS (R$ mil)","1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["REDE-CONSOL","Residencial",0,620298,706548,789560,2116406,882205,1034667,1000485,1167347,4084704,1131438,1027822,968053,1110347,4237660,1127466,1099112,1089266,1279840,{"$f":"SUM(R5:U5)","v":4595684},1134221,1222920,1276777,1431686,{"$f":"SUM(W5:Z5)","v":5065604},1431001,1394495,1442596,1689367,{"$f":"SUM(AB5:AE5)","v":5957459},1587717,1376459,1505664,1911871,{"$f":"SUM(AG5:AJ5)","v":6381711},1677760,1713972,1797270,2127591,{"$f":"SUM(AL5:AO5)","v":7316593},1997319,1799489,1727996,1906946,{"$f":"SUM(AQ5:AT5)","v":7431750},1870213,1938309,2019763,2592918,{"$f":"SUM(AV5:AY5)","v":8421203},2405678,2218018,2017203,2504272,{"$f":"SUM(BA5:BD5)","v":9145171},2230847]
["REDE-CONSOL","Industrial",0,271997,326445,289269,887711,334106,451486,427355,393339,1606286,337627,326511,300970,277707,1242815,264994,262455,260738,258606,{"$f":"SUM(R6:U6)","v":1046793},225060,253805,272311,252570,{"$f":"SUM(W6:Z6)","v":1003746},240057,253008,274025,268120,{"$f":"SUM(AB6:AE6)","v":1035210},243188,228315,259888,262471,{"$f":"SUM(AG6:AJ6)","v":993862},226213,244055,291743,292553,{"$f":"SUM(AL6:AO6)","v":1054564},254412,264582,276200,251876,{"$f":"SUM(AQ6:AT6)","v":1047070},241655,284759,296558,278562,{"$f":"SUM(AV6:AY6)","v":1101534},238578,234519,219212,210892,{"$f":"SUM(BA6:BD6)","v":903201},168705]
["REDE-CONSOL","Comercial",0,397698,450243,506817,1354758,536563,662512,640952,693978,2534005,665855,612569,577379,618116,2473919,642695,616867,612257,678489,2550308,612947,667124,703599,733086,2716756,726610,734604,753254,818612,3033080,772022,611068,641858,775899,2800847,716170,714142,783885,908002,3122199,849336,766810,730990,746804,3093940,748781,771754,769260,879934,3169729,827266,784369,688200,782202,3082037,676084]
["REDE-CONSOL","Rural",0,131382,175283,78129,384794,175195,217608,263627,247689,904119,220308,222869,261712,230272,935161,238299,246258,293300,285514,1063371,239249,282710,368679,306147,1196785,293070,318331,398579,376209,1386189,355433,355932,443246,456393,1611004,395225,433993,564093,539160,1932471,487307,470108,538465,490356,1986236,444324,499398,606045,641672,2191439,578630,550007,589679,582715,2301031,492286]
["REDE-CONSOL","Outras Classes",0,171004,190691,219327,581022,211811,296285,290224,310138,1108458,279655.09999999998,277897.90000000002,269021.09999999998,291117.09999999998,1117690.8999999999,276373,295108,293279,328957,1193717,264221,312684.09999999998,346136,362499,1285540.1000000001,314113,353965,369964,399689,1437731,353184,318468,327183,369587,1368422,364678,369221,427733,500577,1662209,449426,436176,414526,444228,1744356,404756,460603,472690,548649,1886698,486132,499689,468193,544679,1998693,439107]
["REDE-CONSOL","Suprimento de energia elétrica",1873,67901,50682,21786,142242,106820,95583,43436,46248,292087,67641,6997,97235,122733,294606,101143,83460,97957,31208,313768,130153,162152,106833,43497,442635,313089,49351,72529,71526,506495,69598,51059,44655,134050,299362,117681,124502,354952,119718,716853,49567,60007,68457,72368,250399,32652,44302,29291,-1644,104601,10578,21052,57999,45394,135023,114696]
["REDE-CONSOL","Receitas de construção",0,114923,56575,354170,525668,147057,237009,297659,387993,1069718,197004,290379,339665,313581,1140629,213172,306299,287007,254542,1061020,175388,295392,284022,295486,1050288,146160,338952,434826,392859,1312797,197967,180734,201054,257209,836964,246611,277848,408863,435314,1368636,447684,535241,638986,506046,2127957,474774,526674,534386,620234,2156068,569865,715824,741720,861064,2888473,721206]
["REDE-CONSOL","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,-32527,-47366,-19119,72024,-26988,2152,-34875,14789,32441,14507,59995,-39931,46867,109719,176650,28800,43286,76458,37514,186058,34693,-86533,157500,79069,184729,74612,51739,247449,-183933,189867,43343,-108621,89420,77833,101975,19926,-69865,178342,65990,194393,87295,-239900,28247,39928,-84430,-52007]
["REDE-CONSOL","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE-CONSOL","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,127626,134743,140439,152334,555142,156996,179326,191241,200012,727575,182148,202509,278985,193184,856826,244863,266690,287393,306720,1105666,293555,301137,334061,363021,1291774,341268,386716,419208,414409,1561601,401266,434106,484100,475240,1794712,476970,512377,527919,562532,2079798,564631,582608,626481,648680,2422400,652674]
["REDE-CONSOL","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,-127616,-193859,-60389,-118443,-500316,-130878,-63297,328097,28561,162483,178209,102198,191444,-59832,412019,110124,70903,-67120,-233765,-119858,-115239,144454,65254,204777,299246,291883,485436,471557,422522,1671398,71150,251183,231711,131490,685534,119433,144034,134079,-42957,354589,85031,27884,326301,-29615,409601,228566]
["REDE-CONSOL","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,107370,145316,133489,157675,543850,150034,148132,166537,169670,634373,163627,182730,207610,182404,736371,190268,178404,216722,191850,777244,184873,266059,217313,217092,885337,201337,213604,236108,218229,869278,211182,235117,262581,248988,957868,230437,280401,282631,280936,1074405,317157,367676,415206,462390,1562429,441029]
["REDE-CONSOL","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,33421,20971,13953,21876,90221,18985,1799,7970,129994,158748,136479,89746,27516,16391,270132,52422,37879,20796,71111,182208,20187,-13239,39586,119337,165871,89758,72956,162666,184235,509615,148769,172013,-84824,111703,347661,146809,187798,60665,84711,479983,128955,105148,79940,139035,453078,219650]
["REDE-CONSOL","Outras receitas operacionais",2764,159523,370481,248368,781136,359106,249491,449614,277349,1335560,9712,-4103.8999999999996,-11390,15518,9747.1,6334.1949999999997,9929.9,7826,-2995,21095.095000000001,12835.1,19111,16204.1,16519,64669.2,-11121.723450000001,-4057.9040800000002,17972.810519999995,4956.5042600000015,7749.6872499999954,6415,19749,-1018,18229,43375,13349,28661,57670,37447,137127,31265,29760,48557,25713,135295,45697,26216,54917,15304,142134,28389,51696,55501,35799,171385,38238]
["REDE-CONSOL","Receita Bruta",{"$f":"SUM(C5:C18)","v":4637},1934726,2326948,2507426,6773737,2752863,3244641,3413352,3524081,12934937,3017514.1,2820746,3011018.1,3264857.1,12114137,3067765.1949999998,3150573.9,3650264,3674839,13543442.095000001,3514532.1,3753150.1,4126983.1,3883356,15278021.299999999,4079455.2765500001,4035810.0959200002,4297994.8105199998,4394768.5042599998,16808028.687249999,4003593,3753662,4236244,5169001,{"$f":"SUM(AK5:AK18)","v":17162504},4756545,5116845,6223197,{"$f":"SUM(AO5:AO18)","v":6015824},22112411,{"$f":"SUM(AQ5:AQ18)","v":5442026},{"$f":"SUM(AR5:AR18)","v":5345971},{"$f":"SUM(AS5:AS18)","v":5427165},{"$f":"SUM(AT5:AT18)","v":5489591},21704753,{"$f":"SUM(AV5:AV18)","v":5256427},{"$f":"SUM(AW5:AW18)","v":5606760},5966546,{"$f":"SUM(AY5:AY18)","v":6526841},23356574,{"$f":"SUM(BA5:BA18)","v":6328185},{"$f":"SUM(BB5:BB18)","v":5918590},{"$f":"SUM(BC5:BC18)","v":6313882},{"$f":"SUM(BD5:BD18)","v":6827435},25388092,{"$f":"SUM(BF5:BF18)","v":6371081}]
["REDE-CONSOL","PIS/COFINS/ISS",-313,-165126,-197081,-219306,-581826,-240892,-272455,-255658,-296281,-1065286,-255855,-242701.10240999999,-244789,-267711,-1011056.1024100001,-267222,-256918.27085999999,-308725,-309126,-1141991.27086,-297989,-310750,-349225,-330328,-1288292,-362401,-342472,-358393,-366548,-1429814,-352786,-333481,-371386,-442740,-1500393,-404079,-408360,-433529,-404734,-1650702,-375056,-360123,-386490,-386610,-1508279,-362453,-355868,-417814,-448516,-1584651,-439030,-393844,-432988,-455094,-1720956,-427995]
["REDE-CONSOL","RGR",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,-440,0,"-",-440,0,0,0,0,0,"-"]
["REDE-CONSOL","ICMS",0,-337942,-410946,-453948,-1202836,-466754,-574403,-559530,-616819,-2217506,-583207.76346999989,-552597.23653000011,-531634,-573159,-2240598,-576130,-579688.20317999995,-593941,-661012,-2410771.2031800002,-579794,-636931,-685357,-724340,-2626422,-706470,-717385,-759142,-843720,-3026717,-801355,-717638,-783766,-940740,-3243499,-829282,-866573,-959383,-1041910,-3697148,-813196,-753352,-697736,-714995,-2979279,-713537,-773458,-821587,-982995,-3291577,-881952,-843652,-808880,-932243,-3466727,-820708]
["REDE-CONSOL","Outras (CCC, CDE, P&D e PEE)",0,-40723,-44919,-14018,-99660,-174067,-460408,-480573,-324545,-1439593,-289897,-283278.51614000002,-265241,-284233,-1122649.51614,-252011,-280594,-259901,-221022,-1013528,-270910,-282612,-362207,-378039,-1293768,-340817,-332180,-303717,-242811,-1219525,-284779,-276996,-277454,-281458,-1120687,-345926,-362870,-359266,-351851,-1419913,-533412,-522728,-520618,-520665,-2097423,-505364,-601276,-619757,-622069,-2348466,-643957,-616004,-616159,-439335,-2315455,-574043]
["REDE-CONSOL","Receita Líquida",4324,1390935,1674002,1820154,4889415,1871150,1937375,2117591,2286436,8212552,1888556.2365300003,1742169.1449200001,1969354,2139754,7739833.3814500002,1972405,2033373.5259600002,2487697,2483676,{"$f":"SUM(V19:V23)","v":8977151.6209600009},2365839,2522857,2730194,2450649,{"$f":"SUM(AA19:AA23)","v":10069539.299999999},2669767.2765500001,2643773.0959200002,2876742.8105199998,2941689.5042599998,11131972.687249999,2564673,2425547,2803638,3504063,{"$f":"SUM(AK19:AK23)","v":11297925},3177258,3479042,4471019,{"$f":"SUM(AO19:AO23)","v":4217329},15344648,{"$f":"SUM(AQ19:AQ23)","v":3720362},{"$f":"SUM(AR19:AR23)","v":3709768},{"$f":"SUM(AS19:AS23)","v":3822321},{"$f":"SUM(AT19:AT23)","v":3867321},15119772,{"$f":"SUM(AV19:AV23)","v":3675073},{"$f":"SUM(AW19:AW23)","v":3875718},4107388,{"$f":"SUM(AY19:AY23)","v":4473261},16131440,{"$f":"SUM(BA19:BA23)","v":4363246},4065090,{"$f":"SUM(BC19:BC23)","v":4455855},{"$f":"SUM(BD19:BD23)","v":5000763},17884954,{"$f":"SUM(BF19:BF23)","v":4548335}]
["REDE-CONSOL","Despesas não controláveis",0,-712794,-948427,-805698,-2466919,-1142302,-1204377,-1139755,-1184721,-4671155,-1093911,-947296,-1043903,-1156586,-4241696,-1116171.1503900003,-1090349,-1550375,-1305448,{"$f":"SUM(V26:V27)","v":-5062343.1503900001},-1343390,-1430387,-1563674,-1277413,{"$f":"SUM(AA26:AA27)","v":-5614864},-1590137,-1366319,-1475702,-1516371,-5948529,-1455728,-1386523,-1516703,-1968159,{"$f":"SUM(AK26:AK27)","v":-6327113},-1809359,-1891486,-2477868,{"$f":"SUM(AO26:AO27)","v":-2476310},-8655023,{"$f":"SUM(AQ26:AQ27)","v":-1785387},{"$f":"SUM(AR26:AR27)","v":-1569521},{"$f":"SUM(AS26:AS27)","v":-1754233},{"$f":"SUM(AT26:AT27)","v":-1748207},-6857348,{"$f":"SUM(AV26:AV27)","v":-1679253},{"$f":"SUM(AW26:AW27)","v":-1698045},-1735078,{"$f":"SUM(AY26:AY27)","v":-1823646},-6936022,{"$f":"SUM(BA26:BA27)","v":-1782691},-1803890,{"$f":"SUM(BC26:BC27)","v":-2024512},{"$f":"SUM(BD26:BD27)","v":-2464822},-8075915,{"$f":"SUM(BF26:BF27)","v":-1986647}]
["REDE-CONSOL","Energia Comprada",0,-667675,-861835,-799218,-2328728,-1042278,-1067459,-999646,-1017269,-4126652,-948091,-840581,-924095,-1051953,-3764720,-1021364.4321900003,-1018106,-1403839,-1213010,-4656319.4321900001,-1165434,-1238736,-1387608,-1099538,-4891316,-1408859,-1190769,-1274551,-1311861,-5186040,-1249284,-1187332,-1241755,-1690007,-5368378,-1517031,-1593650,-2208204,-2190109,-7508994,-1484580,-1280655,-1405487,-1401586,-5572308,-1342355,-1337490,-1325819,-1430904,-5436568,-1375175,-1380030,-1623565,-2061652,-6440422,-1446298]
["REDE-CONSOL","Transporte de Potência Elétrica",0,-45119,-86592,-6480,-138191,-100024,-136918,-140109,-167452,-544503,-145820,-106715,-119808,-104633,-476976,-94806.718200000018,-72243,-146536,-92438,-406023.7182,-177956,-191651,-176066,-177875,-723548,-181278,-175550,-201151,-204510,-762489,-206444,-199191,-274948,-278152,-958735,-292328,-297836,-269664,-286201,-1146029,-300807,-288866,-348746,-346621,-1285040,-336898,-360555,-409259,-392742,-1499454,-407516,-423860,-400947,-403170,-1635493,-540349]
["REDE-CONSOL","PMSO",-4613,-299178,-397446,-316711,-1017948,-262582,-314642,-312225,-401275,-1290724,-308072.7978,-319002,-293148,-315466.25107,-1235689.0488700001,-284472.58929999999,-315366,-312005,-495782,{"$f":"SUM(V29:V33)","v":-1407626.5893000001},-329447,-357845,-379430,-448150,{"$f":"SUM(AA29:AA33)","v":-1514872},-349148,-354711,-360224,-455361,-1519444,-356173,-294686,-303348,-430306,{"$f":"SUM(AK29:AK33)","v":-1384513},-347064,-363971,-363391,{"$f":"SUM(AO29:AO33)","v":-491453},-1565879,{"$f":"SUM(AQ29:AQ33)","v":-352403},{"$f":"SUM(AR29:AR33)","v":-376633},{"$f":"SUM(AS29:AS33)","v":-375267},{"$f":"SUM(AT29:AT33)","v":-500294},-1604597,{"$f":"SUM(AV29:AV33)","v":-404229},{"$f":"SUM(AW29:AW33)","v":-431030},-421136,{"$f":"SUM(AY29:AY33)","v":-558817},-1815212,{"$f":"SUM(BA29:BA33)","v":-468595},-470768,{"$f":"SUM(BC29:BC33)","v":-470722},{"$f":"SUM(BD29:BD33)","v":-528318},-1938403,{"$f":"SUM(BF29:BF33)","v":-464722}]
["REDE-CONSOL","Pessoal",-1404,-126739,-103465,-130892,-362500,-104957,-100480,-107713,-148430,-461580,-130704,-134428,-129346,-169618,-564096,-125233.51775000001,-121180,-126462,-191563,-564438.51775,-130590,-157368,-145338,-208090,-641386,-140242,-148565,-147977,-212836,-649620,-140272,-122626,-126351,-230322,-619571,-140075,-153624,-143965,-222015,-659679,-136630,-147568,-131577,-229466,-645241,-144860,-172522,-154929,-249912,-722223,-185515,-203058,-196907,-234203,-819683,-207211]
["REDE-CONSOL","Benefício pós-emprego",0,-1865,-2084,-2149,-6098,-2139,-3062,-734,-7520,-13455,-3682,-3969,-3945,-1197,-12793,-4603.7351100000005,-3729,-3974,-23831,-36137.735110000001,-5318,-2597,-6563,-3924,-18402,-5896,-5715,-5750,-2406,-19767,-5927,-5168,-5659,25729,8975,-5530,-5538,-5762,-23352,-40182,-5121,-5339,-5038,-8911,-24409,-5472,-5296,788,-2701,-12681,-5901,-6188,-6328,-6102,-24519,-6068]
["REDE-CONSOL","Material",-27,-17418,-17980,-21719,-57144,-19499,-22460,-26107,-26383,-94449,-21033,-21012,-20517,-20559,-83121,-20545.086149999992,-22730,-22165,-27024,-92464.086149999988,-24290,-24348,-23429,-28737,-100804,-24239,-26159,-27856,-32877,-111131,-27142,-21550,-24317,-29486,-102495,-27263,-30620,-31573,-33864,-123320,-35076,-39171,-35615,-33080,-142942,-36365,-32014,-34093,-37983,-140455,-39235,-36467,-37601,-38282,-151585,-40632]
["REDE-CONSOL","Serviços de terceiros",-2909,-115969,-231447,-44874,-395199,-114162,-140088,-134001,-150615,-538866,-114062,-126598,-111798,-124926,-477384,-106257.66503999999,-135061,-136513,-197405,-575236.66503999999,-144300,-148101,-164633,-169784,-626818,-143602,-145474,-150665,-179712,-619453,-147303,-128060,-130363,-164474,-570200,-143960,-147125,-150511,-166745,-608341,-150864,-172022,-163302,-188847,-675035,-185467,-194437,-205358,-228399,-813661,-205204,-192833,-202809,-216262,-817108,-184880]
["REDE-CONSOL","Outras",-273,-37187,-42470,-117077,-197007,-21825,-48552,-43670,-68327,-182374,-38591.7978,-32995,-27542,833.74893000000156,-98295.048869999999,-27832.58525,-32666,-22891,-55959,{"$f":"SUM(V34:V36)","v":-139349.58525},-24949,-25431,-39467,-37615,{"$f":"SUM(AA34:AA36)","v":-127462},-35169,-28798,-27976,-27530,-119473,-35529,-17282,-16658,-31753,-101222,-30236,-27064,-31580,{"$f":"SUM(AO34:AO36)","v":-45477},-134357,{"$f":"SUM(AQ34:AQ36)","v":-24712},{"$f":"SUM(AR34:AR36)","v":-12533},{"$f":"SUM(AS34:AS36)","v":-39735},{"$f":"SUM(AT34:AT36)","v":-39990},-116970,{"$f":"SUM(AV34:AV36)","v":-32065},{"$f":"SUM(AW34:AW36)","v":-26761},-27544,{"$f":"SUM(AY34:AY36)","v":-39822},-126192,{"$f":"SUM(BA34:BA36)","v":-32740},-32222,{"$f":"SUM(BC34:BC36)","v":-27077},{"$f":"SUM(BD34:BD36)","v":-33469},-125508,{"$f":"SUM(BF34:BF36)","v":-25931}]
["REDE-CONSOL","Multas e compensações",0,0,0,0,0,-13198,-5737,-11898,-47736,-78569,-12417,-14751,-8702,-18740.7219,-54610.721900000004,-16799.316360000001,-7400.2492999999995,-4792,-25855.650240000003,-54847.215900000003,-6103,-1839,-2286,-820,-11048,-1990,-1692,8041,-15846,-11487,-5807,-3478,-491,-1463,-11239,-2191,-2204,-25,-11058,-15478,-2543,-4474,-10136,-2008,-19161,-3517,-4364,-4689,-3767,-16337,-8577,7862,-780,-183,-1678,-175]
["REDE-CONSOL","Contingências (liquidação de ações cíveis)",0,0,0,0,0,-6667,-8165,-18912,-17940,-51684,-8743,-17713,-12348,-17100.529170000002,-55904.529170000002,-10856.268889999999,-11046,-6964,-15847,-44713.268889999999,-6434,-14749,-13994,-13322,-48499,-10575,-12848,37364,-63902,-49961,-14911,-5542,-15007,-11098,-46558,-14454,-14881,-23826,-16273,-69434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE-CONSOL","Outros",0,0,0,0,0,-1960,-34650,-12860,-2651,-52121,-17431.7978,-531,-6492,36675,12220.2022,-177,-14219.750700000001,-11135,-14257.349759999999,-39789.100460000001,-12412,-8843,-23187,-23473,-67915,-22604,-14258,-73381,52218,-58025,-14811,-8262,-1160,-19192,-43425,-13591,-9979,-7729,-18146,-49445,-22169,-8059,-29599,-37982,-97809,-28548,-22397,-22855,-36055,-109855,-24163,-40084,-26297,-33286,-123830,-25756]
["REDE-CONSOL","Provisões/reversões",0,9225,96650,-10994,94881,-18203,31766,-24721,11760,602,-38125.2022,46996,52455,7635.2021999999997,68961,-35794.028749999983,-46991,-22596,18800,{"$f":"SUM(V38:V39)","v":-86581.028749999998},-5801,10424,-4489,-15474,{"$f":"SUM(AA38:AA39)","v":-15340},-41304,-29524,9267,-11611,-73172,-72146,-137469,{"$f":"SUM(AI38:AI39)","v":20346},-38803,{"$f":"SUM(AK38:AK39)","v":-228072},33656,-41630,-23846,{"$f":"SUM(AO38:AO39)","v":-8285},-40105,{"$f":"SUM(AQ38:AQ39)","v":-96187},{"$f":"SUM(AR38:AR39)","v":-80242},{"$f":"SUM(AS38:AS39)","v":-56129},{"$f":"SUM(AT38:AT39)","v":-57254},-289812,{"$f":"SUM(AV38:AV39)","v":-63455},{"$f":"SUM(AW38:AW39)","v":-70073},-48324,{"$f":"SUM(AY38:AY39)","v":-58635},-240487,{"$f":"SUM(BA38:BA39)","v":-85237},-86018,{"$f":"SUM(BC38:BC39)","v":-118658},{"$f":"SUM(BD38:BD39)","v":-155728},-445641,{"$f":"SUM(BF38:BF39)","v":-99020}]
["REDE-CONSOL","Contingências",0,-844,81755,-30344,50567,10912,63994,12483,18741,106130,3099,11724,8777,71071,94671,-15132.599669999992,-22371,-811,49430,11115.400330000004,8495,18850,29596,6880,63821,6009,27270,13683,17902,64864,549,1259,-843,-1351,-386,9937,13186,22091,46671,91885,-17459,-16860,-13433,-7953,-55705,-14751,-15134,-16017,-11421,-57323,-17526,-20733,-65862,-86942,-191063,-23058]
["REDE-CONSOL","Perdas esperadas de crédito de liquidação duvidosa",0,10069,14895,19350,44314,-29115,-32228,-37204,-6981,-105528,-41224.2022,35272,43678,-63435.7978,-25710,-20661.429079999994,-24620,-21785,-30630,-97696.429080000002,-14296,-8426,-34085,-22354,-79161,-47313,-56794,-4416,-29513,-138036,-72695,-138728,21189,-37452,-227686,23719,-54816,-45937,-54956,-131990,-78728,-63382,-42696,-49301,-234107,-48704,-54939,-32307,-47214,-183164,-67711,-65285,-52796,-68786,-254578,-75962]
["REDE-CONSOL","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["REDE-CONSOL","Depreciação e amortização",-288,-72572,-75983,-282048,-430891,-135410,-149474,-116154,-121816,-522854,-128535,-121234,-124339,-136847,-510955,-138969.60414926006,-133018,-154363,-163347,-589697.60414926009,-159804,-144754,-146921,-159697,-611176,-152760,-155840,-159433,-160342,-628375,-161273,-151415,-154407,-172988,-640083,-157234,-156831,-159125,-162144,-635334,-166067,-166420,-178212,-177774,-688473,-187042,-193026,-198261,-203048,-781377,-209052,-215773,-223117,-228127,-876069,-241595]
["REDE-CONSOL","Custo de Construção",0,-114923,-56575,-354170,-525668,-147057,-237009,-297659,-387993,-1069718,-197006,-290379,-339665,-313579,-1140629,-213172.22912999999,-306299,-287007,-254542,-1061020.2291299999,-175388,-295392,-284022,-295486,-1050288,-146160,-338952,-434826,-392859,-1312797,-197967,-180734,-201054,-257209,-836964,-246611,-277848,-408863,-435314,-1368636,-447684,-535241,-638985,-506047,-2127957,-474775,-526672,-534387,-620235,-2156069,-569864,-715825,-741720,-861063,-2888472,-721206]
["REDE-CONSOL","Despesas Operacionais",-4901,-1190242,-1381781,-1769621,-4346545,-1705554,-1873736,-1890514,-2084045,-7553849,-1765650,-1630915,-1748600,-1914843.0488700001,-7060008.0488700001,-1788579.6017192602,-1892023,-2326346,-2200319,{"$f":"V37+V28+V25+V42+V41","v":-8207268.6017192602},-2013830,-2217954,-2378536,-2196220,{"$f":"AA37+AA28+AA25+AA42+AA41","v":-8806540},-2279509,-2245346,-2420918,-2536544,-9482317,-2243287,-2150827,-2155166,-2867465,-9416745,-2526612,-2731766,-3433093,{"$f":"AO37+AO28+AO25+AO42+AO41","v":-3573506},-12264977,{"$f":"AQ37+AQ28+AQ25+AQ42+AQ41","v":-2847728},{"$f":"AR37+AR28+AR25+AR42+AR41","v":-2728057},{"$f":"AS37+AS28+AS25+AS42+AS41","v":-3002826},{"$f":"AT37+AT28+AT25+AT42+AT41","v":-2989576},-11568187,{"$f":"AV37+AV28+AV25+AV42+AV41","v":-2808754},{"$f":"AW37+AW28+AW25+AW42+AW41","v":-2918846},-2937186,{"$f":"AY37+AY28+AY25+AY42+AY41","v":-3264381},-11929167,{"$f":"BA37+BA28+BA25+BA42+BA41","v":-3115439},-3292274,{"$f":"BC37+BC28+BC25+BC42+BC41","v":-3578729},{"$f":"BD37+BD28+BD25+BD42+BD41","v":-4238058},-14224500,{"$f":"BF37+BF28+BF25+BF42+BF41","v":-3513190}]
["REDE-CONSOL","Outras receitas",1722,3204,696,471090,476712,7618,4083,3976,12063,27740,5434,12277,30863,26508,75082,30758,11298,13705,9913,65674,8890,9916,12652,37596,69054,45771,12344,5840,15900,79855,2858,2926,27613,19806,53203,78963,3722,7738,508,90931,5278,2224,10769,2994,21265,2350,3720,6069,2171,14310,1488,2543,5325,5584,14940,8113]
["REDE-CONSOL","Outras despesas",-5558,48331,-93719,6055,-44891,-21720,-18533,-16624,-20583,-77460,-14965,-14682,-20173,-75200,-125020,-19669,-36556,-20118,-32191,-108534,-28883,-40019,-38954,-42331,-150187,-52513,-27490,-19026,-34393,-133422,-27021,-12373,-31315,-33402,-104111,-26528,-30629,-120463,-75418,-253038,-26460,-31643,-36050,-27154,-121307,-37547,-49646,-41749,-63347,-192289,-45043,-45701,-49619,-96988,-237351,-48423]
["REDE-CONSOL","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":-4413},{"$f":"D24+D43+D44+D45","v":252228},199198,527678,974691,151494,49189,214429,193871,608983,113375.23653000034,108849.14492000011,231444,176218.95112999994,629887.33258000016,{"$f":"R24+R43+R44+R45","v":194914.39828073978},116092.52596000023,154938,261079,727023.01924074069,332016,274800,325356,249694,1181866.2999999989,383516.27655000007,383281.09592000023,442638.81051999982,386652.50425999984,1596088.6872499995,297223,265273,644770,623002,1830272,703081,720369,925201,{"$f":"AO24+AO43+AO44+AO45","v":568913},2917564,{"$f":"AQ24+AQ43+AQ44+AQ45","v":851452},{"$f":"AR24+AR43+AR44+AR45","v":952292},{"$f":"AS24+AS43+AS44+AS45","v":794214},{"$f":"AT24+AT43+AT44+AT45","v":853585},3451543,{"$f":"AV24+AV43+AV44+AV45","v":831122},{"$f":"AW24+AW43+AW44+AW45","v":910946},1134522,{"$f":"AY24+AY43+AY44+AY45","v":1147704},4024294,{"$f":"BA24+BA43+BA44+BA45","v":1204252},729658,{"$f":"BC24+BC43+BC44+BC45","v":832832},{"$f":"BD24+BD43+BD44+BD45","v":671301},3438043,{"$f":"BF24+BF43+BF44+BF45","v":994835}]
["REDE-CONSOL","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE-CONSOL","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":-4125},324800,275181,809726,1405582,286904,198663,330583,315687,1131837,241910.23653000034,230083.14492000011,355783,313065.95112999994,1140842.3325800002,{"$f":"R24+R25+R28+R37+R42+R44+R45","v":333884.00242999976},249110.52596000023,309301,424426,1316720.6233900008,491820,419554,{"$f":"Y24+Y25+Y28+Y37+Y42+Y44+Y45","v":472277},409391,{"$f":"AA24+AA25+AA28+AA37+AA42+AA44+AA45","v":1793042.2999999989},536276.27655000007,539121.09592000023,602071.81051999982,546994.50425999984,2224463.6872499995,458496,416688,799177,795990,2470355,860315,877200,1084326,{"$f":"AO24+AO25+AO28+AO37+AO42+AO44+AO45","v":731057},3552898,{"$f":"AQ24+AQ25+AQ28+AQ37+AQ42+AQ44+AQ45","v":1017519},{"$f":"AR24+AR25+AR28+AR37+AR42+AR44+AR45","v":1118712},{"$f":"AS24+AS25+AS28+AS37+AS42+AS44+AS45","v":972426},{"$f":"AT24+AT25+AT28+AT37+AT42+AT44+AT45","v":1031359},4140016,{"$f":"AV24+AV25+AV28+AV37+AV42+AV44+AV45","v":1018164},{"$f":"AW24+AW25+AW28+AW37+AW42+AW44+AW45","v":1103972},1332783,{"$f":"AY24+AY25+AY28+AY37+AY42+AY44+AY45","v":1350752},4805671,{"$f":"BA24+BA25+BA28+BA37+BA42+BA44+BA45","v":1413304},945431,{"$f":"BC24+BC25+BC28+BC37+BC42+BC44+BC45","v":1055949},{"$f":"BD24+BD25+BD28+BD37+BD42+BD44+BD45","v":899428},4314112,{"$f":"BF24+BF25+BF28+BF37+BF42+BF44+BF45","v":1236430}]
["REDE-CONSOL","Resultado antes das receitas e despesas financeiras",-4413,252228,199198,527678,974691,151494,49189,214429,193871,608983,113375.23653000034,108849.14492000011,231444,176218.95112999994,629887.33258000016,194914.39828073978,116092.52596000023,154938,261077,{"$f":"V46+V47","v":727023.01924074069},332016,274800,325356,249694,{"$f":"AA46+AA47","v":1181866.2999999989},383516.27655000007,383281.09592000023,442638.81051999982,386652.50425999984,1596088.6872499995,297223,265273,644770,623002,1830272,703081,720369,925201,{"$f":"AO46+AO47","v":568913},2917564,{"$f":"AQ46+AQ47","v":851452},{"$f":"AR46+AR47","v":952292},{"$f":"AS46+AS47","v":794214},{"$f":"AT46+AT47","v":853585},3451543,{"$f":"AV46+AV47","v":831122},{"$f":"AW46+AW47","v":910946},1134522,{"$f":"AY46+AY47","v":1147704},4024294,{"$f":"BA46+BA47","v":1204252},729658,{"$f":"BC46+BC47","v":832832},{"$f":"BD46+BD47","v":671301},3438043,{"$f":"BF46+BF47","v":994835}]
["REDE-CONSOL","Receitas financeiras",107193,1577300,265161,293165,2242819,154785,212598,7364,84187,458934,160127,126615,108122,86382,481246,100806,90658,101434,193762,{"$f":"SUM(V51:V54)","v":486660},75127,68474,78097,106158,{"$f":"SUM(AA51:AA54)","v":327856},86067,85777,176555,90198,438597,90369,85231,112696,109260,{"$f":"SUM(AK51:AK54)","v":397556},{"$f":"SUM(AL51:AL54)","v":92317},{"$f":"SUM(AM51:AM54)","v":538637},{"$f":"SUM(AN51:AN54)","v":128356},{"$f":"SUM(AO51:AO54)","v":154694},914004,{"$f":"SUM(AQ51:AQ54)","v":164410},{"$f":"SUM(AR51:AR54)","v":226084},{"$f":"SUM(AS51:AS54)","v":194237},{"$f":"SUM(AT51:AT54)","v":181205},765936,{"$f":"SUM(AV51:AV54)","v":196532},{"$f":"SUM(AW51:AW54)","v":211602},151181,{"$f":"SUM(AY51:AY54)","v":184838},744153,{"$f":"SUM(BA51:BA54)","v":176925},192007,{"$f":"SUM(BC51:BC54)","v":187263},{"$f":"SUM(BD51:BD54)","v":234890},791085,{"$f":"SUM(BF51:BF54)","v":198630}]
["REDE-CONSOL","Receita de aplicações financeiras",362,12367,38196,27617,78542,26362,33018,26189,19749,105318,42100,39946,25917,42381,150344,35877,29247,25793,20576,111493,16022,15670,13334,16505,61531,17547,16216,18216,10595,62574,7335,12264,12360,21781,53740,13972,13599,20859,26230,74660,28454,56105,65145,58260,207964,50003,46248,68090,54785,219126,73375,78276,76365,74537,302553,90878]
["REDE-CONSOL","Receitas de Multas por Atraso",106033,-65559,40885,-9429,71930,36334,10361,44916,12534,104145,21662,13968,64327,61486,161443,28534,47980,34809,49309,160632,42236,41895,45252,47477,176860,43965,41441,49563,45088,180057,50151,42389,67435,69027,229002,71392,68220,67925,64658,272195,61011,59632,59559,55166,235368,56397,61662,62494,62246,242799,65759,71012,65936,59705,262412,66265]
["REDE-CONSOL","Atualização financeira CVA ",0,0,0,0,0,43750,47400,12364,-22550,80964,61782,21504,2876,-37082,49080,2766,9372,3258,-4065,11331,5533,4995,5340,11614,27482,13241,6959,3163,6145,29508,893,892,1536,-5251,-1930,-1410,8288,6469,28136,41483,24315,51087,10154,12300,97856,35953,44317,-34042,-7486,38742,-1330,11747,4390,-6172,8635,-8940]
["REDE-CONSOL","Outras receitas financeiras",798,1630492,186080,274977,2092347,48339,121819,-76105,74454,168507,34583,51197,15002,19597,120379,33629,4059,37574,127942,203204,11336,5914,14171,30562,61983,11314,21161,105613,28370,166458,31990,29686,31365,23703,116744,8363,448530,33103,35670,525666,50630,59260,59379,55479,224748,54179,59375,54639,75293,243486,39121,30972,40572,106820,217485,50427]
["REDE-CONSOL","Despesas financeiras",-145940,-213475,-287546,-190717,-837678,-259317,-254874,-247827,-144344,-906362,-211972,-269588,-250035,-209985,-941580,-183994,-181424,-196236,-359587,{"$f":"SUM(V56:V61)","v":-921241},-173172,-196784,-158831,-246543,{"$f":"SUM(AA56:AA61)","v":-775330},-104649,-168583,-260973,-319088,-853293,-200624,-159471,-126650,-134076,-620821,-129862,-595816,-368440,-362231,-1456349,{"$f":"SUM(AQ56:AQ61)","v":-298448},{"$f":"SUM(AR56:AR61)","v":-444891},{"$f":"SUM(AS56:AS61)","v":-498678},{"$f":"SUM(AT56:AT61)","v":-447597},-1689614,{"$f":"SUM(AV56:AV61)","v":-478584},{"$f":"SUM(AW56:AW61)","v":-476555},-457600,{"$f":"SUM(AY56:AY61)","v":-414558},-1827297,{"$f":"SUM(BA56:BA61)","v":-465095},-476755,{"$f":"SUM(BC56:BC61)","v":-492179},{"$f":"SUM(BD56:BD61)","v":-521178},-1955207,{"$f":"SUM(BF56:BF61)","v":-568064}]
["REDE-CONSOL","Encargos de dívidas – juros",-47994,-27358,-64847,-60273,-200472,-58961,-81522,-85128,17627,-207984,-80154,-125179,-105109,-69975,-380417,-91620,-82129,-85559,-74728,-334036,-86583,-87911,-94617,-97680,-366791,-105488,-105658,-120807,-100971,-432924,-97411,-93675,-83091,-84014,-358191,-83814,-89660,-107171,-139597,-420242,-160736,-176192,-212448,-215819,-765195,-226655,-233908,-273321,-252134,-986018,-252189,-273092,-287733,-311794,-1124808,-319932]
["REDE-CONSOL","Encargos de dívidas - Variação monetária/cambial",-41565,26719,-72943,-127148,-214937,-67771,-35003,-212724,-50687,-366185,68723,90267,-34068,-57529,67393,-3083,-57252,19475,-40191,-81051,-16786,-140447,-43781,31299,-169715,-24849,12028,-140101,44186,-108736,-565381,-109051,-106508,124752,-656188,-215153,197765,-188784,-144540,-350712,293750,-330762,-26019,18079,-44952,-10420,97321,-114914,59946,31933,-172630,-309357,13544,-498706,-967149,109637]
["REDE-CONSOL","Marcação a mercado derivativos e dívida",0,-23489,-47,0,-23536,-1037,-7511,-36608,19983,-25173,-662,13314,7016,190,19858,1556,-17710,24898,10502,19246,1503,-34194,5796,103400,76505,9,280,99,55,443,-144,208,-51,80,93,-202,-1617,-13660,-13659,-29138,1834,-15748,-868,4891,-9891,8982,17113,2916,6011,35022,-3519,-10852,-10631,-23979,-48981,15809]
["REDE-CONSOL","Instrumentos financeiros derivativos",0,118,0,5885,6003,29746,-17753,161500,-35516,137977,-93341,-98614,-15074,-12283,-219312,-28281,29417,-48075,21551,-25388,1932,128112,35909,-46252,119701,40906,-38110,110165,-44695,68266,536421,123814,134027,-118759,675503,216465,-231393,179270,85689,250031,-347985,212341,-158456,-130210,-424310,-124114,-252126,334,-165417,-541323,54878,219049,-110712,388213,551428,-301707]
["REDE-CONSOL","Atualização financeira CVA",0,0,0,0,0,-28040,-21727,-3322,21372,-31717,-16172,-55095,-21869,29113,-64023,-7990,-16047,-3984,3702,-24319,-24528,-3077,-3124,-6236,-36965,-7441,-2618,-3951,-4015,-18025,-3823,-2706,2634,444,-3451,-159,3831,138,-47600,-43790,13663,-29514,-10536,-9484,-35871,-515,-19492,1064,-7028,-25971,-4350,-27451,-20882,-22301,-74984,-24316]
["REDE-CONSOL","Outras despesas financeiras",-56381,-189465,-149709,-9181,-404736,-133254,-91358,-71545,-117123,-413280,-90366,-94281,-80931,-99501,-365079,-54576,-37703,-102991,-280423,-475693,-48710,-59267,-59014,-231074,-398065,-7786,-34505,-106378,-213648,-362317,-70286,-78061,-73661,-56579,-278587,-46999,-474742,-238233,-102524,-862498,-98974,-105016,-90351,-115054,-409395,-125862,-85463,-73679,-55936,-340940,-87285,-75052,-75765,-52611,-290713,-47555]
["REDE-CONSOL","Resultado financeiro",-38747,1363825,-22385,102448,1405141,-104532,-42276,-240463,-60157,-447428,-51845,-142973,-141913,-123603,-460334,-83188,-90766,-94802,-165825,{"$f":"V55+V50","v":-434581},-98045,-128310,-80734,-140385,{"$f":"AA55+AA50","v":-447474},-18582,-82806,-84418,-228890,-414696,-110255,-74240,-13954,-24816,-223265,-37545,-57179,-240084,-207537,-542345,{"$f":"AQ55+AQ50","v":-134038},{"$f":"AR55+AR50","v":-218807},{"$f":"AS55+AS50","v":-304441},{"$f":"AT55+AT50","v":-266392},-923678,{"$f":"AV55+AV50","v":-282052},{"$f":"AW55+AW50","v":-264953},-306419,{"$f":"AY55+AY50","v":-229720},-1083144,{"$f":"BA55+BA50","v":-288170},-284748,{"$f":"BC55+BC50","v":-304916},{"$f":"BD55+BD50","v":-286288},-1164122,{"$f":"BF55+BF50","v":-369434}]
["REDE-CONSOL","Resultado antes dos tributos",-43160,1616053,176813,630126,2379832,46962,6913,-26034,133714,161555,61530.236530000344,-34123.855079999892,89531,52615.951129999943,169553.33258000016,111726.39828073978,25326.525960000232,60136,95252,{"$f":"V49+V62","v":292442.01924074069},233971,146490,244622,109309,{"$f":"AA49+AA62","v":734392.29999999888},364934.27655000007,300475.09592000023,358220.81051999982,157762.50425999984,1181392.6872499995,186968,191033,630816,598186,1607007,665536,663190,685117,361376,2375219,{"$f":"AQ49+AQ62","v":717414},{"$f":"AR49+AR62","v":733485},{"$f":"AS49+AS62","v":489773},{"$f":"AT49+AT62","v":587193},2527865,{"$f":"AV49+AV62","v":549070},{"$f":"AW49+AW62","v":645993},828103,{"$f":"AY49+AY62","v":917984},2941150,{"$f":"BA49+BA62","v":916082},444910,{"$f":"BC49+BC62","v":527916},{"$f":"BD49+BD62","v":385013},2273921,{"$f":"BF49+BF62","v":625401}]
["REDE-CONSOL","Contribuição Social e imposto de renda",-3850,-531346,-38362,41216,-532342,-11824,11799,26910,-2898,23987,-17261,29145,-26599,50064,35349,-38032,3855,-12372,-128896,-175445,-65660,-51495,-31437,-8209,-156801,-99767,-62244,-57824,-43761,-263596,-66125,-54430,-118969,-139632,-379156,-177544,-111024,-151142,-103640,-543350,-185459,-162882,-68257,-56943,-473541,-129891,-140232,-180386,-193424,-643933,-224031,-97744,-121052,176912,-265915,-123065]
["REDE-CONSOL","Resultado de operações descontinuadas",-15830,-7295,-93260,-13120,-129505,-4282,243376,0,252,239346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE-CONSOL","Lucro líquido consolidado do período",-62840,1077412,45191,658222,1717985,30856,262088,876,131068,424888,44269.236530000344,-4978.855079999892,62932,102679.95112999994,204902.33258000016,73694.398280739784,29181.525960000232,47764,-33644,{"$f":"V63+V64+V65","v":116997.01924074069},168311,94995,213185,101101,{"$f":"AA63+AA64+AA65","v":577591.29999999888},265167.27655000007,238231.09592000023,300396.81051999982,114001.50425999984,917796.68724999949,120843,136603,511847,458554,1227851,487992,{"$f":"AM63+AM64+AM65","v":552166},{"$f":"AN63+AN64+AN65","v":533975},{"$f":"AO63+AO64+AO65","v":257736},1831869,{"$f":"AQ63+AQ64+AQ65","v":531955},{"$f":"AR63+AR64+AR65","v":570603},{"$f":"AS63+AS64+AS65","v":421516},{"$f":"AT63+AT64+AT65","v":530250},2054324,{"$f":"AV63+AV64+AV65","v":419179},{"$f":"AW63+AW64+AW65","v":505761},647717,{"$f":"AY63+AY64+AY65","v":724560},2297217,{"$f":"BA63+BA64+BA65","v":692051},347166,{"$f":"BC63+BC64+BC65","v":406864},{"$f":"BD63+BD64+BD65","v":561925},2008006,{"$f":"BF63+BF64+BF65","v":502336}]
["REDE-CONSOL","Atribuído aos acionistas controladores",-62840,1056442,27100,679453,1700155,36281,237440,7696,127698,409115,36585.236530000344,-18384.855079999892,40896,100618.95112999994,159715.33258000016,62348.398280739784,9466.5259600002319,32247,7166,111227.92424074002,73694,75675,150203,343014,{"$f":"SUM(W67:Z67)","v":642586},224440,191179,196948,98937,711504,107119,100522,371990,330236,909867,359445,394370,406027,0,1159842,0,0,0,0,0,0,679773,0,1657927,2337700,518237,800896,527544,693205,2539882,635092]
["REDE-CONSOL","Atribuído aos acionistas não controladores",0,20970,18091,-21231,17830,-5425,24648,-6820,3370,15773,7684,13406,22036,2061,45187,11346,19715,15517,-40810,5768,94617,19320,62982,133477,{"$f":"SUM(W68:Z68)","v":310396},58698,62752,78076,73405,272931,13724,36081,139861,128318,317984,128547,157796,127950,0,414293,0,0,0,0,0,0,245167,0,639290,884457,173814,-453730,-120680,-131280,-531876,-132756]
["REDE-CONSOL","Lucro por ação  ",-3.6643631665757813E-2,0.628266844052633,2.6352042625831656E-2,0.38382629729946593,1.0018015523121726,1.799293282429381E-2,0.15283030133696901,5.1081828993004201E-4,7.6429145690126432E-2,0.24776319814131931,2.5814538471191008E-2,-2.9032993581906935E-3,3.6697279248718503E-2,4.9896115940746083E-2,9.9569881271144384E-2,3.5810927063491614E-2,1.4180419708075332E-2,2.3210354656055993E-2,-1.6348906541502967E-2,5.6853326988505946E-2,8.178875308842308E-2,4.616170422393516E-2,0.1035947461969537,4.9128843189052779E-2,0.28067370654158796,0.12885492278506785,0.11576560226120297,0.14597430093202513,5.5397691675707107E-2,0.44599251765400283,5.8722236154881799E-2,6.4730837786759032E-2,0.24254434477016792,0.21729086909123152,0.58183073510325445,0.23124038998584301,0.26164994749283388,0.25303088928398515,8558.1086465666085,0.86805132453600931,0.25207274228864229,0.27038652323622514,0.19974000439612249,0.19872688952171935,0.92092615944270928,0.19863259117746948,0.23966042656361158,0.30692784242458948,0.34334074527480452,1.088561605440475,{"$f":"BA66/BA71","v":0.32793599716817623},{"$f":"BB66/BB71","v":0.16450843708467594},{"$f":"BC66/BC71","v":0.19279699263758429},{"$f":"BD66/BD71","v":0.26627435724928861},0.95151578413972504,{"$f":"BF66/BF71","v":0.23803745254825578}]
["REDE-CONSOL","EBITDA por ação",-2.4053943447048215E-3,0.18939929288730326,0.16046516876853756,0.47217220391768633,0.81963127122882229,0.16730115371471321,0.11584554101868944,0.19277150997710399,0.18408526654468629,0.66000347125519288,0.14106412481829539,0.13416744135817407,0.20746628270111889,0.15213072097108266,0.55437892860363425,0.16224700842441495,0.12105233347475607,0.15030118720108815,0.20624482843252703,0.6398449177586687,0.23899415097021728,0.20387733727005519,0.2294974597164843,0.19893874681763293,0.87130784055586463,0.26059715627574459,0.26197956282691537,0.29256972302535256,0.26580555311088117,1.0809519952388935,0.22280074466927074,0.19745220336075378,0.37869883348029487,0.37718863838921779,1.1706049558260734,0.40766974891119223,0.41567089234163979,0.51381983129188435,24274.704476026032,1.68357989290792,0.48216259770243158,0.53011401654503021,0.46079478243982153,0.43618291459060532,1.9092543112778886,0.4824682380644475,0.5231293050161705,0.63155392032349267,0.64006872910653745,{"$f":"SUM(AV70:AY70)","v":2.2772201925106481},{"$f":"BA48/BA71","v":0.66970968402873787},{"$f":"BB48/BB71","v":0.44800290403265947},{"$f":"BC48/BC71","v":0.50037307694626332},{"$f":"BD48/BD71","v":0.42620387523604242},{"$f":"SUM(BA70:BD70)","v":2.0442895402437031},{"$f":"BF48/BF71","v":0.58589598884857919}]
["REDE-CONSOL","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2110323.3739999998,{"$f":"BA71","v":2110323.3739999998},{"$f":"BA71","v":2110323.3739999998},{"$f":"BA71","v":2110323.3739999998},null,{"$f":"BA71","v":2110323.3739999998}]

{"sheet":"IS.ETE-C","index":94,"n_rows":72,"n_cols":27,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Transmissão | Consolidated"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"'DRE.ETE-C'!C5","v":0},{"$f":"'DRE.ETE-C'!D5","v":0},{"$f":"'DRE.ETE-C'!E5","v":0},{"$f":"'DRE.ETE-C'!F5","v":0},{"$f":"'DRE.ETE-C'!G5","v":0},{"$f":"'DRE.ETE-C'!H5","v":0},{"$f":"'DRE.ETE-C'!I5","v":0},{"$f":"'DRE.ETE-C'!J5","v":0},{"$f":"'DRE.ETE-C'!K5","v":0},{"$f":"'DRE.ETE-C'!L5","v":0},{"$f":"'DRE.ETE-C'!M5","v":0},{"$f":"'DRE.ETE-C'!N5","v":0},{"$f":"'DRE.ETE-C'!O5","v":0},{"$f":"'DRE.ETE-C'!P5","v":0},{"$f":"'DRE.ETE-C'!Q5","v":0},{"$f":"'DRE.ETE-C'!R5","v":0},{"$f":"'DRE.ETE-C'!S5","v":0},{"$f":"'DRE.ETE-C'!T5","v":0},{"$f":"'DRE.ETE-C'!U5","v":0},{"$f":"'DRE.ETE-C'!V5","v":0},{"$f":"'DRE.ETE-C'!W5","v":"-"},{"$f":"'DRE.ETE-C'!X5","v":"-"},{"$f":"'DRE.ETE-C'!Y5","v":"-"},{"$f":"'DRE.ETE-C'!Z5","v":"-"},{"$f":"'DRE.ETE-C'!AB5","v":"-"}]
[null,"Industrial",{"$f":"'DRE.ETE-C'!C6","v":0},{"$f":"'DRE.ETE-C'!D6","v":0},{"$f":"'DRE.ETE-C'!E6","v":0},{"$f":"'DRE.ETE-C'!F6","v":0},{"$f":"'DRE.ETE-C'!G6","v":0},{"$f":"'DRE.ETE-C'!H6","v":0},{"$f":"'DRE.ETE-C'!I6","v":0},{"$f":"'DRE.ETE-C'!J6","v":0},{"$f":"'DRE.ETE-C'!K6","v":0},{"$f":"'DRE.ETE-C'!L6","v":0},{"$f":"'DRE.ETE-C'!M6","v":0},{"$f":"'DRE.ETE-C'!N6","v":0},{"$f":"'DRE.ETE-C'!O6","v":0},{"$f":"'DRE.ETE-C'!P6","v":0},{"$f":"'DRE.ETE-C'!Q6","v":0},{"$f":"'DRE.ETE-C'!R6","v":0},{"$f":"'DRE.ETE-C'!S6","v":0},{"$f":"'DRE.ETE-C'!T6","v":0},{"$f":"'DRE.ETE-C'!U6","v":0},{"$f":"'DRE.ETE-C'!V6","v":0},{"$f":"'DRE.ETE-C'!W6","v":"-"},{"$f":"'DRE.ETE-C'!X6","v":"-"},{"$f":"'DRE.ETE-C'!Y6","v":"-"},{"$f":"'DRE.ETE-C'!Z6","v":"-"},{"$f":"'DRE.ETE-C'!AB6","v":"-"}]
[null,"Commercial",{"$f":"'DRE.ETE-C'!C7","v":0},{"$f":"'DRE.ETE-C'!D7","v":0},{"$f":"'DRE.ETE-C'!E7","v":0},{"$f":"'DRE.ETE-C'!F7","v":0},{"$f":"'DRE.ETE-C'!G7","v":0},{"$f":"'DRE.ETE-C'!H7","v":0},{"$f":"'DRE.ETE-C'!I7","v":0},{"$f":"'DRE.ETE-C'!J7","v":0},{"$f":"'DRE.ETE-C'!K7","v":0},{"$f":"'DRE.ETE-C'!L7","v":0},{"$f":"'DRE.ETE-C'!M7","v":0},{"$f":"'DRE.ETE-C'!N7","v":0},{"$f":"'DRE.ETE-C'!O7","v":0},{"$f":"'DRE.ETE-C'!P7","v":0},{"$f":"'DRE.ETE-C'!Q7","v":0},{"$f":"'DRE.ETE-C'!R7","v":0},{"$f":"'DRE.ETE-C'!S7","v":0},{"$f":"'DRE.ETE-C'!T7","v":0},{"$f":"'DRE.ETE-C'!U7","v":0},{"$f":"'DRE.ETE-C'!V7","v":0},{"$f":"'DRE.ETE-C'!W7","v":"-"},{"$f":"'DRE.ETE-C'!X7","v":"-"},{"$f":"'DRE.ETE-C'!Y7","v":"-"},{"$f":"'DRE.ETE-C'!Z7","v":"-"},{"$f":"'DRE.ETE-C'!AB7","v":"-"}]
[null,"Rural",{"$f":"'DRE.ETE-C'!C8","v":0},{"$f":"'DRE.ETE-C'!D8","v":0},{"$f":"'DRE.ETE-C'!E8","v":0},{"$f":"'DRE.ETE-C'!F8","v":0},{"$f":"'DRE.ETE-C'!G8","v":0},{"$f":"'DRE.ETE-C'!H8","v":0},{"$f":"'DRE.ETE-C'!I8","v":0},{"$f":"'DRE.ETE-C'!J8","v":0},{"$f":"'DRE.ETE-C'!K8","v":0},{"$f":"'DRE.ETE-C'!L8","v":0},{"$f":"'DRE.ETE-C'!M8","v":0},{"$f":"'DRE.ETE-C'!N8","v":0},{"$f":"'DRE.ETE-C'!O8","v":0},{"$f":"'DRE.ETE-C'!P8","v":0},{"$f":"'DRE.ETE-C'!Q8","v":0},{"$f":"'DRE.ETE-C'!R8","v":0},{"$f":"'DRE.ETE-C'!S8","v":0},{"$f":"'DRE.ETE-C'!T8","v":0},{"$f":"'DRE.ETE-C'!U8","v":0},{"$f":"'DRE.ETE-C'!V8","v":0},{"$f":"'DRE.ETE-C'!W8","v":"-"},{"$f":"'DRE.ETE-C'!X8","v":"-"},{"$f":"'DRE.ETE-C'!Y8","v":"-"},{"$f":"'DRE.ETE-C'!Z8","v":"-"},{"$f":"'DRE.ETE-C'!AB8","v":"-"}]
[null,"Other sectors",{"$f":"'DRE.ETE-C'!C9","v":0},{"$f":"'DRE.ETE-C'!D9","v":0},{"$f":"'DRE.ETE-C'!E9","v":0},{"$f":"'DRE.ETE-C'!F9","v":0},{"$f":"'DRE.ETE-C'!G9","v":0},{"$f":"'DRE.ETE-C'!H9","v":0},{"$f":"'DRE.ETE-C'!I9","v":0},{"$f":"'DRE.ETE-C'!J9","v":0},{"$f":"'DRE.ETE-C'!K9","v":0},{"$f":"'DRE.ETE-C'!L9","v":0},{"$f":"'DRE.ETE-C'!M9","v":0},{"$f":"'DRE.ETE-C'!N9","v":0},{"$f":"'DRE.ETE-C'!O9","v":0},{"$f":"'DRE.ETE-C'!P9","v":0},{"$f":"'DRE.ETE-C'!Q9","v":0},{"$f":"'DRE.ETE-C'!R9","v":0},{"$f":"'DRE.ETE-C'!S9","v":0},{"$f":"'DRE.ETE-C'!T9","v":0},{"$f":"'DRE.ETE-C'!U9","v":0},{"$f":"'DRE.ETE-C'!V9","v":0},{"$f":"'DRE.ETE-C'!W9","v":"-"},{"$f":"'DRE.ETE-C'!X9","v":"-"},{"$f":"'DRE.ETE-C'!Y9","v":"-"},{"$f":"'DRE.ETE-C'!Z9","v":"-"},{"$f":"'DRE.ETE-C'!AB9","v":"-"}]
[null,"Electricity sales to distributors",{"$f":"'DRE.ETE-C'!C10","v":0},{"$f":"'DRE.ETE-C'!D10","v":0},{"$f":"'DRE.ETE-C'!E10","v":0},{"$f":"'DRE.ETE-C'!F10","v":0},{"$f":"'DRE.ETE-C'!G10","v":0},{"$f":"'DRE.ETE-C'!H10","v":0},{"$f":"'DRE.ETE-C'!I10","v":0},{"$f":"'DRE.ETE-C'!J10","v":0},{"$f":"'DRE.ETE-C'!K10","v":0},{"$f":"'DRE.ETE-C'!L10","v":0},{"$f":"'DRE.ETE-C'!M10","v":0},{"$f":"'DRE.ETE-C'!N10","v":0},{"$f":"'DRE.ETE-C'!O10","v":0},{"$f":"'DRE.ETE-C'!P10","v":0},{"$f":"'DRE.ETE-C'!Q10","v":0},{"$f":"'DRE.ETE-C'!R10","v":0},{"$f":"'DRE.ETE-C'!S10","v":0},{"$f":"'DRE.ETE-C'!T10","v":0},{"$f":"'DRE.ETE-C'!U10","v":0},{"$f":"'DRE.ETE-C'!V10","v":0},{"$f":"'DRE.ETE-C'!W10","v":"-"},{"$f":"'DRE.ETE-C'!X10","v":"-"},{"$f":"'DRE.ETE-C'!Y10","v":"-"},{"$f":"'DRE.ETE-C'!Z10","v":"-"},{"$f":"'DRE.ETE-C'!AB10","v":"-"}]
[null,"Construction revenue",{"$f":"'DRE.ETE-C'!C11","v":121387},{"$f":"'DRE.ETE-C'!D11","v":71583},{"$f":"'DRE.ETE-C'!E11","v":97545},{"$f":"'DRE.ETE-C'!F11","v":120564},{"$f":"'DRE.ETE-C'!G11","v":411079},{"$f":"'DRE.ETE-C'!H11","v":114141},{"$f":"'DRE.ETE-C'!I11","v":133614},{"$f":"'DRE.ETE-C'!J11","v":244764},{"$f":"'DRE.ETE-C'!K11","v":135672},{"$f":"'DRE.ETE-C'!L11","v":628191},{"$f":"'DRE.ETE-C'!M11","v":142852},{"$f":"'DRE.ETE-C'!N11","v":158862},{"$f":"'DRE.ETE-C'!O11","v":93549},{"$f":"'DRE.ETE-C'!P11","v":41106},{"$f":"'DRE.ETE-C'!Q11","v":436369},{"$f":"'DRE.ETE-C'!R11","v":105074},{"$f":"'DRE.ETE-C'!S11","v":112814},{"$f":"'DRE.ETE-C'!T11","v":57917},{"$f":"'DRE.ETE-C'!U11","v":138937},{"$f":"'DRE.ETE-C'!V11","v":414742},{"$f":"'DRE.ETE-C'!W11","v":83528},{"$f":"'DRE.ETE-C'!X11","v":119411},{"$f":"'DRE.ETE-C'!Y11","v":141165},{"$f":"'DRE.ETE-C'!Z11","v":71743},{"$f":"'DRE.ETE-C'!AB11","v":44069}]
[null,"Net Unbilled Sales",{"$f":"'DRE.ETE-C'!C12","v":0},{"$f":"'DRE.ETE-C'!D12","v":0},{"$f":"'DRE.ETE-C'!E12","v":0},{"$f":"'DRE.ETE-C'!F12","v":0},{"$f":"'DRE.ETE-C'!G12","v":0},{"$f":"'DRE.ETE-C'!H12","v":0},{"$f":"'DRE.ETE-C'!I12","v":0},{"$f":"'DRE.ETE-C'!J12","v":0},{"$f":"'DRE.ETE-C'!K12","v":0},{"$f":"'DRE.ETE-C'!L12","v":0},{"$f":"'DRE.ETE-C'!M12","v":0},{"$f":"'DRE.ETE-C'!N12","v":0},{"$f":"'DRE.ETE-C'!O12","v":0},{"$f":"'DRE.ETE-C'!P12","v":0},{"$f":"'DRE.ETE-C'!Q12","v":0},{"$f":"'DRE.ETE-C'!R12","v":0},{"$f":"'DRE.ETE-C'!S12","v":0},{"$f":"'DRE.ETE-C'!T12","v":0},{"$f":"'DRE.ETE-C'!U12","v":"-"},{"$f":"'DRE.ETE-C'!V12","v":0},{"$f":"'DRE.ETE-C'!W12","v":"-"},{"$f":"'DRE.ETE-C'!X12","v":"-"},{"$f":"'DRE.ETE-C'!Y12","v":"-"},{"$f":"'DRE.ETE-C'!Z12","v":"-"},{"$f":"'DRE.ETE-C'!AB12","v":"-"}]
[null,"Energia comercializada",{"$f":"'DRE.ETE-C'!C13","v":0},{"$f":"'DRE.ETE-C'!D13","v":0},{"$f":"'DRE.ETE-C'!E13","v":0},{"$f":"'DRE.ETE-C'!F13","v":0},{"$f":"'DRE.ETE-C'!G13","v":0},{"$f":"'DRE.ETE-C'!H13","v":0},{"$f":"'DRE.ETE-C'!I13","v":0},{"$f":"'DRE.ETE-C'!J13","v":0},{"$f":"'DRE.ETE-C'!K13","v":0},{"$f":"'DRE.ETE-C'!L13","v":0},{"$f":"'DRE.ETE-C'!M13","v":0},{"$f":"'DRE.ETE-C'!N13","v":0},{"$f":"'DRE.ETE-C'!O13","v":0},{"$f":"'DRE.ETE-C'!P13","v":0},{"$f":"'DRE.ETE-C'!Q13","v":0},{"$f":"'DRE.ETE-C'!R13","v":0},{"$f":"'DRE.ETE-C'!S13","v":0},{"$f":"'DRE.ETE-C'!T13","v":0},{"$f":"'DRE.ETE-C'!U13","v":"-"},{"$f":"'DRE.ETE-C'!V13","v":0},{"$f":"'DRE.ETE-C'!W13","v":"-"},{"$f":"'DRE.ETE-C'!X13","v":"-"},{"$f":"'DRE.ETE-C'!Y13","v":"-"},{"$f":"'DRE.ETE-C'!Z13","v":"-"},{"$f":"'DRE.ETE-C'!AB13","v":"-"}]
[null,"Electricity network usage charges",{"$f":"'DRE.ETE-C'!C14","v":0},{"$f":"'DRE.ETE-C'!D14","v":0},{"$f":"'DRE.ETE-C'!E14","v":0},{"$f":"'DRE.ETE-C'!F14","v":0},{"$f":"'DRE.ETE-C'!G14","v":0},{"$f":"'DRE.ETE-C'!H14","v":0},{"$f":"'DRE.ETE-C'!I14","v":0},{"$f":"'DRE.ETE-C'!J14","v":0},{"$f":"'DRE.ETE-C'!K14","v":0},{"$f":"'DRE.ETE-C'!L14","v":0},{"$f":"'DRE.ETE-C'!M14","v":0},{"$f":"'DRE.ETE-C'!N14","v":0},{"$f":"'DRE.ETE-C'!O14","v":0},{"$f":"'DRE.ETE-C'!P14","v":0},{"$f":"'DRE.ETE-C'!Q14","v":0},{"$f":"'DRE.ETE-C'!R14","v":0},{"$f":"'DRE.ETE-C'!S14","v":0},{"$f":"'DRE.ETE-C'!T14","v":0},{"$f":"'DRE.ETE-C'!U14","v":"-"},{"$f":"'DRE.ETE-C'!V14","v":0},{"$f":"'DRE.ETE-C'!W14","v":"-"},{"$f":"'DRE.ETE-C'!X14","v":"-"},{"$f":"'DRE.ETE-C'!Y14","v":"-"},{"$f":"'DRE.ETE-C'!Z14","v":"-"},{"$f":"'DRE.ETE-C'!AB14","v":"-"}]
[null,"Creation and amortization - CVA",{"$f":"'DRE.ETE-C'!C15","v":0},{"$f":"'DRE.ETE-C'!D15","v":0},{"$f":"'DRE.ETE-C'!E15","v":0},{"$f":"'DRE.ETE-C'!F15","v":0},{"$f":"'DRE.ETE-C'!G15","v":0},{"$f":"'DRE.ETE-C'!H15","v":0},{"$f":"'DRE.ETE-C'!I15","v":0},{"$f":"'DRE.ETE-C'!J15","v":0},{"$f":"'DRE.ETE-C'!K15","v":0},{"$f":"'DRE.ETE-C'!L15","v":0},{"$f":"'DRE.ETE-C'!M15","v":0},{"$f":"'DRE.ETE-C'!N15","v":0},{"$f":"'DRE.ETE-C'!O15","v":0},{"$f":"'DRE.ETE-C'!P15","v":0},{"$f":"'DRE.ETE-C'!Q15","v":0},{"$f":"'DRE.ETE-C'!R15","v":0},{"$f":"'DRE.ETE-C'!S15","v":0},{"$f":"'DRE.ETE-C'!T15","v":0},{"$f":"'DRE.ETE-C'!U15","v":"-"},{"$f":"'DRE.ETE-C'!V15","v":0},{"$f":"'DRE.ETE-C'!W15","v":"-"},{"$f":"'DRE.ETE-C'!X15","v":"-"},{"$f":"'DRE.ETE-C'!Y15","v":"-"},{"$f":"'DRE.ETE-C'!Z15","v":"-"},{"$f":"'DRE.ETE-C'!AB15","v":"-"}]
[null,"Subsidies for services awarded under concession",{"$f":"'DRE.ETE-C'!C16","v":0},{"$f":"'DRE.ETE-C'!D16","v":420},{"$f":"'DRE.ETE-C'!E16","v":353},{"$f":"'DRE.ETE-C'!F16","v":93},{"$f":"'DRE.ETE-C'!G16","v":866},{"$f":"'DRE.ETE-C'!H16","v":882},{"$f":"'DRE.ETE-C'!I16","v":1110},{"$f":"'DRE.ETE-C'!J16","v":1277},{"$f":"'DRE.ETE-C'!K16","v":1116},{"$f":"'DRE.ETE-C'!L16","v":4385},{"$f":"'DRE.ETE-C'!M16","v":1488},{"$f":"'DRE.ETE-C'!N16","v":1666},{"$f":"'DRE.ETE-C'!O16","v":1777},{"$f":"'DRE.ETE-C'!P16","v":1905},{"$f":"'DRE.ETE-C'!Q16","v":6836},{"$f":"'DRE.ETE-C'!R16","v":8711},{"$f":"'DRE.ETE-C'!S16","v":-8711},{"$f":"'DRE.ETE-C'!T16","v":0},{"$f":"'DRE.ETE-C'!U16","v":"-"},{"$f":"'DRE.ETE-C'!V16","v":0},{"$f":"'DRE.ETE-C'!W16","v":0},{"$f":"'DRE.ETE-C'!X16","v":0},{"$f":"'DRE.ETE-C'!Y16","v":0},{"$f":"'DRE.ETE-C'!Z16","v":0},{"$f":"'DRE.ETE-C'!AB16","v":0}]
[null,"Concession financial asset",{"$f":"'DRE.ETE-C'!C17","v":0},{"$f":"'DRE.ETE-C'!D17","v":0},{"$f":"'DRE.ETE-C'!E17","v":0},{"$f":"'DRE.ETE-C'!F17","v":0},{"$f":"'DRE.ETE-C'!G17","v":0},{"$f":"'DRE.ETE-C'!H17","v":36154},{"$f":"'DRE.ETE-C'!I17","v":43438},{"$f":"'DRE.ETE-C'!J17","v":50118},{"$f":"'DRE.ETE-C'!K17","v":55716},{"$f":"'DRE.ETE-C'!L17","v":185426},{"$f":"'DRE.ETE-C'!M17","v":62641},{"$f":"'DRE.ETE-C'!N17","v":111079},{"$f":"'DRE.ETE-C'!O17","v":462418},{"$f":"'DRE.ETE-C'!P17","v":374949},{"$f":"'DRE.ETE-C'!Q17","v":1011087},{"$f":"'DRE.ETE-C'!R17","v":175138},{"$f":"'DRE.ETE-C'!S17","v":72214},{"$f":"'DRE.ETE-C'!T17","v":0},{"$f":"'DRE.ETE-C'!U17","v":"-"},{"$f":"'DRE.ETE-C'!V17","v":247352},{"$f":"'DRE.ETE-C'!W17","v":"-"},{"$f":"'DRE.ETE-C'!X17","v":"-"},{"$f":"'DRE.ETE-C'!Y17","v":"-"},{"$f":"'DRE.ETE-C'!Z17","v":"-"},{"$f":"'DRE.ETE-C'!AB17","v":"-"}]
[]
[null,"Other revenues",{"$f":"'DRE.ETE-C'!C18","v":296},{"$f":"'DRE.ETE-C'!D18","v":57252},{"$f":"'DRE.ETE-C'!E18","v":28906},{"$f":"'DRE.ETE-C'!F18","v":30792},{"$f":"'DRE.ETE-C'!G18","v":117246},{"$f":"'DRE.ETE-C'!H18","v":30077},{"$f":"'DRE.ETE-C'!I18","v":51880},{"$f":"'DRE.ETE-C'!J18","v":85181},{"$f":"'DRE.ETE-C'!K18","v":56475},{"$f":"'DRE.ETE-C'!L18","v":223613},{"$f":"'DRE.ETE-C'!M18","v":51639},{"$f":"'DRE.ETE-C'!N18","v":71061},{"$f":"'DRE.ETE-C'!O18","v":111185},{"$f":"'DRE.ETE-C'!P18","v":-21927},{"$f":"'DRE.ETE-C'!Q18","v":211958},{"$f":"'DRE.ETE-C'!R18","v":39702},{"$f":"'DRE.ETE-C'!S18","v":212244},{"$f":"'DRE.ETE-C'!T18","v":215755},{"$f":"'DRE.ETE-C'!U18","v":260743},{"$f":"'DRE.ETE-C'!V18","v":728444},{"$f":"'DRE.ETE-C'!W18","v":338188},{"$f":"'DRE.ETE-C'!X18","v":309356},{"$f":"'DRE.ETE-C'!Y18","v":218752},{"$f":"'DRE.ETE-C'!Z18","v":435563},{"$f":"'DRE.ETE-C'!AB18","v":358754}]
[null,"Gross Revenue",{"$f":"'DRE.ETE-C'!C19","v":121683},{"$f":"'DRE.ETE-C'!D19","v":129255},{"$f":"'DRE.ETE-C'!E19","v":126804},{"$f":"'DRE.ETE-C'!F19","v":151449},{"$f":"'DRE.ETE-C'!G19","v":529191},{"$f":"'DRE.ETE-C'!H19","v":181254},{"$f":"'DRE.ETE-C'!I19","v":230042},{"$f":"'DRE.ETE-C'!J19","v":381340},{"$f":"'DRE.ETE-C'!K19","v":248979},{"$f":"'DRE.ETE-C'!L19","v":1041615},{"$f":"'DRE.ETE-C'!M19","v":258620},{"$f":"'DRE.ETE-C'!N19","v":342668},{"$f":"'DRE.ETE-C'!O19","v":668929},{"$f":"'DRE.ETE-C'!P19","v":396033},{"$f":"'DRE.ETE-C'!Q19","v":1666250},{"$f":"'DRE.ETE-C'!R19","v":328625},{"$f":"'DRE.ETE-C'!S19","v":388561},{"$f":"'DRE.ETE-C'!T19","v":273672},{"$f":"'DRE.ETE-C'!U19","v":399680},{"$f":"'DRE.ETE-C'!V19","v":1390538},{"$f":"'DRE.ETE-C'!W19","v":421716},{"$f":"'DRE.ETE-C'!X19","v":428767},{"$f":"'DRE.ETE-C'!Y19","v":359917},{"$f":"'DRE.ETE-C'!Z19","v":507306},{"$f":"'DRE.ETE-C'!AB19","v":402823}]
[null,"PIS/COFINS/ISS",{"$f":"'DRE.ETE-C'!C20","v":-5032},{"$f":"'DRE.ETE-C'!D20","v":-5383},{"$f":"'DRE.ETE-C'!E20","v":-5275},{"$f":"'DRE.ETE-C'!F20","v":-6916},{"$f":"'DRE.ETE-C'!G20","v":-22606},{"$f":"'DRE.ETE-C'!H20","v":-8139},{"$f":"'DRE.ETE-C'!I20","v":-11380},{"$f":"'DRE.ETE-C'!J20","v":-22403},{"$f":"'DRE.ETE-C'!K20","v":-26997},{"$f":"'DRE.ETE-C'!L20","v":-68919},{"$f":"'DRE.ETE-C'!M20","v":-14956},{"$f":"'DRE.ETE-C'!N20","v":-24644},{"$f":"'DRE.ETE-C'!O20","v":-47449},{"$f":"'DRE.ETE-C'!P20","v":-31081},{"$f":"'DRE.ETE-C'!Q20","v":-118130},{"$f":"'DRE.ETE-C'!R20","v":-23207},{"$f":"'DRE.ETE-C'!S20","v":-12495},{"$f":"'DRE.ETE-C'!T20","v":-46694},{"$f":"'DRE.ETE-C'!U20","v":-24283},{"$f":"'DRE.ETE-C'!V20","v":-106679},{"$f":"'DRE.ETE-C'!W20","v":-27298},{"$f":"'DRE.ETE-C'!X20","v":-26051},{"$f":"'DRE.ETE-C'!Y20","v":-19654},{"$f":"'DRE.ETE-C'!Z20","v":-31467},{"$f":"'DRE.ETE-C'!AB20","v":-27643}]
[null,"RGR",{"$f":"'DRE.ETE-C'!C21","v":0},{"$f":"'DRE.ETE-C'!D21","v":0},{"$f":"'DRE.ETE-C'!E21","v":0},{"$f":"'DRE.ETE-C'!F21","v":0},{"$f":"'DRE.ETE-C'!G21","v":0},{"$f":"'DRE.ETE-C'!H21","v":0},{"$f":"'DRE.ETE-C'!I21","v":0},{"$f":"'DRE.ETE-C'!J21","v":0},{"$f":"'DRE.ETE-C'!K21","v":0},{"$f":"'DRE.ETE-C'!L21","v":0},{"$f":"'DRE.ETE-C'!M21","v":0},{"$f":"'DRE.ETE-C'!N21","v":0},{"$f":"'DRE.ETE-C'!O21","v":0},{"$f":"'DRE.ETE-C'!P21","v":0},{"$f":"'DRE.ETE-C'!Q21","v":0},{"$f":"'DRE.ETE-C'!R21","v":0},{"$f":"'DRE.ETE-C'!S21","v":0},{"$f":"'DRE.ETE-C'!T21","v":0},{"$f":"'DRE.ETE-C'!U21","v":"-"},{"$f":"'DRE.ETE-C'!V21","v":0},{"$f":"'DRE.ETE-C'!W21","v":0},{"$f":"'DRE.ETE-C'!X21","v":0},{"$f":"'DRE.ETE-C'!Y21","v":0},{"$f":"'DRE.ETE-C'!Z21","v":0},{"$f":"'DRE.ETE-C'!AB21","v":0}]
[null,"ICMS",{"$f":"'DRE.ETE-C'!C22","v":0},{"$f":"'DRE.ETE-C'!D22","v":0},{"$f":"'DRE.ETE-C'!E22","v":0},{"$f":"'DRE.ETE-C'!F22","v":0},{"$f":"'DRE.ETE-C'!G22","v":0},{"$f":"'DRE.ETE-C'!H22","v":0},{"$f":"'DRE.ETE-C'!I22","v":0},{"$f":"'DRE.ETE-C'!J22","v":0},{"$f":"'DRE.ETE-C'!K22","v":0},{"$f":"'DRE.ETE-C'!L22","v":0},{"$f":"'DRE.ETE-C'!M22","v":0},{"$f":"'DRE.ETE-C'!N22","v":0},{"$f":"'DRE.ETE-C'!O22","v":0},{"$f":"'DRE.ETE-C'!P22","v":0},{"$f":"'DRE.ETE-C'!Q22","v":0},{"$f":"'DRE.ETE-C'!R22","v":0},{"$f":"'DRE.ETE-C'!S22","v":0},{"$f":"'DRE.ETE-C'!T22","v":0},{"$f":"'DRE.ETE-C'!U22","v":"-"},{"$f":"'DRE.ETE-C'!V22","v":0},{"$f":"'DRE.ETE-C'!W22","v":0},{"$f":"'DRE.ETE-C'!X22","v":0},{"$f":"'DRE.ETE-C'!Y22","v":0},{"$f":"'DRE.ETE-C'!Z22","v":0},{"$f":"'DRE.ETE-C'!AB22","v":0}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"'DRE.ETE-C'!C23","v":-19},{"$f":"'DRE.ETE-C'!D23","v":-91},{"$f":"'DRE.ETE-C'!E23","v":-164},{"$f":"'DRE.ETE-C'!F23","v":-227},{"$f":"'DRE.ETE-C'!G23","v":-501},{"$f":"'DRE.ETE-C'!H23","v":-289},{"$f":"'DRE.ETE-C'!I23","v":-505},{"$f":"'DRE.ETE-C'!J23","v":-482},{"$f":"'DRE.ETE-C'!K23","v":-339},{"$f":"'DRE.ETE-C'!L23","v":-1615},{"$f":"'DRE.ETE-C'!M23","v":-703},{"$f":"'DRE.ETE-C'!N23","v":-1411},{"$f":"'DRE.ETE-C'!O23","v":-3970},{"$f":"'DRE.ETE-C'!P23","v":-3992},{"$f":"'DRE.ETE-C'!Q23","v":-10076},{"$f":"'DRE.ETE-C'!R23","v":-4304},{"$f":"'DRE.ETE-C'!S23","v":-4324},{"$f":"'DRE.ETE-C'!T23","v":-5426},{"$f":"'DRE.ETE-C'!U23","v":-5625},{"$f":"'DRE.ETE-C'!V23","v":-19679},{"$f":"'DRE.ETE-C'!W23","v":-5589},{"$f":"'DRE.ETE-C'!X23","v":-6080},{"$f":"'DRE.ETE-C'!Y23","v":-5962},{"$f":"'DRE.ETE-C'!Z23","v":-6059},{"$f":"'DRE.ETE-C'!AB23","v":-6275}]
[null,"Net Revenue",{"$f":"'DRE.ETE-C'!C24","v":116632},{"$f":"'DRE.ETE-C'!D24","v":123781},{"$f":"'DRE.ETE-C'!E24","v":121365},{"$f":"'DRE.ETE-C'!F24","v":144306},{"$f":"'DRE.ETE-C'!G24","v":506084},{"$f":"'DRE.ETE-C'!H24","v":172826},{"$f":"'DRE.ETE-C'!I24","v":218157},{"$f":"'DRE.ETE-C'!J24","v":358455},{"$f":"'DRE.ETE-C'!K24","v":221643},{"$f":"'DRE.ETE-C'!L24","v":971081},{"$f":"'DRE.ETE-C'!M24","v":242961},{"$f":"'DRE.ETE-C'!N24","v":316613},{"$f":"'DRE.ETE-C'!O24","v":617510},{"$f":"'DRE.ETE-C'!P24","v":360960},{"$f":"'DRE.ETE-C'!Q24","v":1538044},{"$f":"'DRE.ETE-C'!R24","v":301114},{"$f":"'DRE.ETE-C'!S24","v":371742},{"$f":"'DRE.ETE-C'!T24","v":221552},{"$f":"'DRE.ETE-C'!U24","v":369772},{"$f":"'DRE.ETE-C'!V24","v":1264180},{"$f":"'DRE.ETE-C'!W24","v":388829},{"$f":"'DRE.ETE-C'!X24","v":396636},{"$f":"'DRE.ETE-C'!Y24","v":334301},{"$f":"'DRE.ETE-C'!Z24","v":469780},{"$f":"'DRE.ETE-C'!AB24","v":368905}]
[null,"Non-Manageable Costs",{"$f":"'DRE.ETE-C'!C25","v":0},{"$f":"'DRE.ETE-C'!D25","v":0},{"$f":"'DRE.ETE-C'!E25","v":0},{"$f":"'DRE.ETE-C'!F25","v":0},{"$f":"'DRE.ETE-C'!G25","v":0},{"$f":"'DRE.ETE-C'!H25","v":0},{"$f":"'DRE.ETE-C'!I25","v":0},{"$f":"'DRE.ETE-C'!J25","v":0},{"$f":"'DRE.ETE-C'!K25","v":0},{"$f":"'DRE.ETE-C'!L25","v":0},{"$f":"'DRE.ETE-C'!M25","v":0},{"$f":"'DRE.ETE-C'!N25","v":0},{"$f":"'DRE.ETE-C'!O25","v":0},{"$f":"'DRE.ETE-C'!P25","v":0},{"$f":"'DRE.ETE-C'!Q25","v":0},{"$f":"'DRE.ETE-C'!R25","v":0},{"$f":"'DRE.ETE-C'!S25","v":0},{"$f":"'DRE.ETE-C'!T25","v":0},{"$f":"'DRE.ETE-C'!U25","v":0},{"$f":"'DRE.ETE-C'!V25","v":0},{"$f":"'DRE.ETE-C'!W25","v":0},{"$f":"'DRE.ETE-C'!X25","v":0},{"$f":"'DRE.ETE-C'!Y25","v":0},{"$f":"'DRE.ETE-C'!Z25","v":0},{"$f":"'DRE.ETE-C'!AB25","v":0}]
[null,"Electricity Purchased",{"$f":"'DRE.ETE-C'!C26","v":0},{"$f":"'DRE.ETE-C'!D26","v":0},{"$f":"'DRE.ETE-C'!E26","v":0},{"$f":"'DRE.ETE-C'!F26","v":0},{"$f":"'DRE.ETE-C'!G26","v":0},{"$f":"'DRE.ETE-C'!H26","v":0},{"$f":"'DRE.ETE-C'!I26","v":0},{"$f":"'DRE.ETE-C'!J26","v":0},{"$f":"'DRE.ETE-C'!K26","v":0},{"$f":"'DRE.ETE-C'!L26","v":0},{"$f":"'DRE.ETE-C'!M26","v":0},{"$f":"'DRE.ETE-C'!N26","v":0},{"$f":"'DRE.ETE-C'!O26","v":0},{"$f":"'DRE.ETE-C'!P26","v":0},{"$f":"'DRE.ETE-C'!Q26","v":0},{"$f":"'DRE.ETE-C'!R26","v":0},{"$f":"'DRE.ETE-C'!S26","v":0},{"$f":"'DRE.ETE-C'!T26","v":0},{"$f":"'DRE.ETE-C'!U26","v":0},{"$f":"'DRE.ETE-C'!V26","v":0},{"$f":"'DRE.ETE-C'!W26","v":0},{"$f":"'DRE.ETE-C'!X26","v":0},{"$f":"'DRE.ETE-C'!Y26","v":0},{"$f":"'DRE.ETE-C'!Z26","v":0},{"$f":"'DRE.ETE-C'!AB26","v":0}]
[null,"Energy Transport",{"$f":"'DRE.ETE-C'!C27","v":0},{"$f":"'DRE.ETE-C'!D27","v":0},{"$f":"'DRE.ETE-C'!E27","v":0},{"$f":"'DRE.ETE-C'!F27","v":0},{"$f":"'DRE.ETE-C'!G27","v":0},{"$f":"'DRE.ETE-C'!H27","v":0},{"$f":"'DRE.ETE-C'!I27","v":0},{"$f":"'DRE.ETE-C'!J27","v":0},{"$f":"'DRE.ETE-C'!K27","v":0},{"$f":"'DRE.ETE-C'!L27","v":0},{"$f":"'DRE.ETE-C'!M27","v":0},{"$f":"'DRE.ETE-C'!N27","v":0},{"$f":"'DRE.ETE-C'!O27","v":0},{"$f":"'DRE.ETE-C'!P27","v":0},{"$f":"'DRE.ETE-C'!Q27","v":0},{"$f":"'DRE.ETE-C'!R27","v":0},{"$f":"'DRE.ETE-C'!S27","v":0},{"$f":"'DRE.ETE-C'!T27","v":0},{"$f":"'DRE.ETE-C'!U27","v":0},{"$f":"'DRE.ETE-C'!V27","v":0},{"$f":"'DRE.ETE-C'!W27","v":0},{"$f":"'DRE.ETE-C'!X27","v":0},{"$f":"'DRE.ETE-C'!Y27","v":0},{"$f":"'DRE.ETE-C'!Z27","v":0},{"$f":"'DRE.ETE-C'!AB27","v":0}]
[null,"PMSO",{"$f":"'DRE.ETE-C'!C28","v":-155},{"$f":"'DRE.ETE-C'!D28","v":-1199},{"$f":"'DRE.ETE-C'!E28","v":-2092},{"$f":"'DRE.ETE-C'!F28","v":-2435},{"$f":"'DRE.ETE-C'!G28","v":-5881},{"$f":"'DRE.ETE-C'!H28","v":-3499},{"$f":"'DRE.ETE-C'!I28","v":-17279},{"$f":"'DRE.ETE-C'!J28","v":-9236},{"$f":"'DRE.ETE-C'!K28","v":-8902},{"$f":"'DRE.ETE-C'!L28","v":-38916},{"$f":"'DRE.ETE-C'!M28","v":-7729},{"$f":"'DRE.ETE-C'!N28","v":-31009},{"$f":"'DRE.ETE-C'!O28","v":-10885},{"$f":"'DRE.ETE-C'!P28","v":-54219},{"$f":"'DRE.ETE-C'!Q28","v":-103842},{"$f":"'DRE.ETE-C'!R28","v":-26340},{"$f":"'DRE.ETE-C'!S28","v":-39633},{"$f":"'DRE.ETE-C'!T28","v":-39686},{"$f":"'DRE.ETE-C'!U28","v":-45238},{"$f":"'DRE.ETE-C'!V28","v":-150897},{"$f":"'DRE.ETE-C'!W28","v":-40729},{"$f":"'DRE.ETE-C'!X28","v":-63811},{"$f":"'DRE.ETE-C'!Y28","v":-62336},{"$f":"'DRE.ETE-C'!Z28","v":-73082},{"$f":"'DRE.ETE-C'!AB28","v":-31117}]
[null,"Personnel",{"$f":"'DRE.ETE-C'!C29","v":70},{"$f":"'DRE.ETE-C'!D29","v":-615},{"$f":"'DRE.ETE-C'!E29","v":-422},{"$f":"'DRE.ETE-C'!F29","v":-986},{"$f":"'DRE.ETE-C'!G29","v":-1953},{"$f":"'DRE.ETE-C'!H29","v":-528},{"$f":"'DRE.ETE-C'!I29","v":-711},{"$f":"'DRE.ETE-C'!J29","v":-651},{"$f":"'DRE.ETE-C'!K29","v":-1572},{"$f":"'DRE.ETE-C'!L29","v":-3462},{"$f":"'DRE.ETE-C'!M29","v":-533},{"$f":"'DRE.ETE-C'!N29","v":-3428},{"$f":"'DRE.ETE-C'!O29","v":-7584},{"$f":"'DRE.ETE-C'!P29","v":-8731},{"$f":"'DRE.ETE-C'!Q29","v":-20276},{"$f":"'DRE.ETE-C'!R29","v":-2583},{"$f":"'DRE.ETE-C'!S29","v":-3649},{"$f":"'DRE.ETE-C'!T29","v":-3749},{"$f":"'DRE.ETE-C'!U29","v":-6617},{"$f":"'DRE.ETE-C'!V29","v":-16598},{"$f":"'DRE.ETE-C'!W29","v":-6452},{"$f":"'DRE.ETE-C'!X29","v":-14404},{"$f":"'DRE.ETE-C'!Y29","v":-7123},{"$f":"'DRE.ETE-C'!Z29","v":-19740},{"$f":"'DRE.ETE-C'!AB29","v":-14237}]
[null,"Pension Fund",{"$f":"'DRE.ETE-C'!C30","v":-19},{"$f":"'DRE.ETE-C'!D30","v":-34},{"$f":"'DRE.ETE-C'!E30","v":-37},{"$f":"'DRE.ETE-C'!F30","v":-36},{"$f":"'DRE.ETE-C'!G30","v":-126},{"$f":"'DRE.ETE-C'!H30","v":-39},{"$f":"'DRE.ETE-C'!I30","v":-44},{"$f":"'DRE.ETE-C'!J30","v":-46},{"$f":"'DRE.ETE-C'!K30","v":-47},{"$f":"'DRE.ETE-C'!L30","v":-176},{"$f":"'DRE.ETE-C'!M30","v":-47},{"$f":"'DRE.ETE-C'!N30","v":-57},{"$f":"'DRE.ETE-C'!O30","v":-82},{"$f":"'DRE.ETE-C'!P30","v":-106},{"$f":"'DRE.ETE-C'!Q30","v":-292},{"$f":"'DRE.ETE-C'!R30","v":-98},{"$f":"'DRE.ETE-C'!S30","v":-113},{"$f":"'DRE.ETE-C'!T30","v":-119},{"$f":"'DRE.ETE-C'!U30","v":-118},{"$f":"'DRE.ETE-C'!V30","v":-448},{"$f":"'DRE.ETE-C'!W30","v":-155},{"$f":"'DRE.ETE-C'!X30","v":-161},{"$f":"'DRE.ETE-C'!Y30","v":-172},{"$f":"'DRE.ETE-C'!Z30","v":-274},{"$f":"'DRE.ETE-C'!AB30","v":-284}]
[null,"Material",{"$f":"'DRE.ETE-C'!C31","v":-3},{"$f":"'DRE.ETE-C'!D31","v":-7},{"$f":"'DRE.ETE-C'!E31","v":-10},{"$f":"'DRE.ETE-C'!F31","v":-8},{"$f":"'DRE.ETE-C'!G31","v":-28},{"$f":"'DRE.ETE-C'!H31","v":-1},{"$f":"'DRE.ETE-C'!I31","v":-1723},{"$f":"'DRE.ETE-C'!J31","v":-1096},{"$f":"'DRE.ETE-C'!K31","v":-374},{"$f":"'DRE.ETE-C'!L31","v":-3194},{"$f":"'DRE.ETE-C'!M31","v":-54},{"$f":"'DRE.ETE-C'!N31","v":18},{"$f":"'DRE.ETE-C'!O31","v":-516},{"$f":"'DRE.ETE-C'!P31","v":1303},{"$f":"'DRE.ETE-C'!Q31","v":751},{"$f":"'DRE.ETE-C'!R31","v":-244},{"$f":"'DRE.ETE-C'!S31","v":-2145},{"$f":"'DRE.ETE-C'!T31","v":-4475},{"$f":"'DRE.ETE-C'!U31","v":-244},{"$f":"'DRE.ETE-C'!V31","v":-7108},{"$f":"'DRE.ETE-C'!W31","v":-706},{"$f":"'DRE.ETE-C'!X31","v":-10826},{"$f":"'DRE.ETE-C'!Y31","v":-7279},{"$f":"'DRE.ETE-C'!Z31","v":-14041},{"$f":"'DRE.ETE-C'!AB31","v":-4362}]
[null,"Outsourced Services",{"$f":"'DRE.ETE-C'!C32","v":-164},{"$f":"'DRE.ETE-C'!D32","v":-492},{"$f":"'DRE.ETE-C'!E32","v":-1573},{"$f":"'DRE.ETE-C'!F32","v":-1317},{"$f":"'DRE.ETE-C'!G32","v":-3546},{"$f":"'DRE.ETE-C'!H32","v":-2786},{"$f":"'DRE.ETE-C'!I32","v":-14166},{"$f":"'DRE.ETE-C'!J32","v":-7324},{"$f":"'DRE.ETE-C'!K32","v":-7382},{"$f":"'DRE.ETE-C'!L32","v":-31658},{"$f":"'DRE.ETE-C'!M32","v":-6940},{"$f":"'DRE.ETE-C'!N32","v":-28167},{"$f":"'DRE.ETE-C'!O32","v":-18292},{"$f":"'DRE.ETE-C'!P32","v":-48828},{"$f":"'DRE.ETE-C'!Q32","v":-102227},{"$f":"'DRE.ETE-C'!R32","v":-22523},{"$f":"'DRE.ETE-C'!S32","v":-29315},{"$f":"'DRE.ETE-C'!T32","v":-27228},{"$f":"'DRE.ETE-C'!U32","v":-35768},{"$f":"'DRE.ETE-C'!V32","v":-114834},{"$f":"'DRE.ETE-C'!W32","v":-29873},{"$f":"'DRE.ETE-C'!X32","v":-33302},{"$f":"'DRE.ETE-C'!Y32","v":-41351},{"$f":"'DRE.ETE-C'!Z32","v":-33899},{"$f":"'DRE.ETE-C'!AB32","v":-5937}]
[null,"Other Expenses",{"$f":"'DRE.ETE-C'!C33","v":-39},{"$f":"'DRE.ETE-C'!D33","v":-51},{"$f":"'DRE.ETE-C'!E33","v":-50},{"$f":"'DRE.ETE-C'!F33","v":-88},{"$f":"'DRE.ETE-C'!G33","v":-228},{"$f":"'DRE.ETE-C'!H33","v":-145},{"$f":"'DRE.ETE-C'!I33","v":-635},{"$f":"'DRE.ETE-C'!J33","v":-119},{"$f":"'DRE.ETE-C'!K33","v":473},{"$f":"'DRE.ETE-C'!L33","v":-426},{"$f":"'DRE.ETE-C'!M33","v":-155},{"$f":"'DRE.ETE-C'!N33","v":625},{"$f":"'DRE.ETE-C'!O33","v":15589},{"$f":"'DRE.ETE-C'!P33","v":2143},{"$f":"'DRE.ETE-C'!Q33","v":18202},{"$f":"'DRE.ETE-C'!R33","v":-892},{"$f":"'DRE.ETE-C'!S33","v":-4411},{"$f":"'DRE.ETE-C'!T33","v":-4115},{"$f":"'DRE.ETE-C'!U33","v":-2491},{"$f":"'DRE.ETE-C'!V33","v":-11909},{"$f":"'DRE.ETE-C'!W33","v":-3543},{"$f":"'DRE.ETE-C'!X33","v":-5118},{"$f":"'DRE.ETE-C'!Y33","v":-6411},{"$f":"'DRE.ETE-C'!Z33","v":-5128},{"$f":"'DRE.ETE-C'!AB33","v":-6297}]
[null,"Fines and Compensation",{"$f":"'DRE.ETE-C'!C34","v":0},{"$f":"'DRE.ETE-C'!D34","v":0},{"$f":"'DRE.ETE-C'!E34","v":0},{"$f":"'DRE.ETE-C'!F34","v":0},{"$f":"'DRE.ETE-C'!G34","v":0},{"$f":"'DRE.ETE-C'!H34","v":0},{"$f":"'DRE.ETE-C'!I34","v":0},{"$f":"'DRE.ETE-C'!J34","v":0},{"$f":"'DRE.ETE-C'!K34","v":0},{"$f":"'DRE.ETE-C'!L34","v":0},{"$f":"'DRE.ETE-C'!M34","v":0},{"$f":"'DRE.ETE-C'!N34","v":0},{"$f":"'DRE.ETE-C'!O34","v":0},{"$f":"'DRE.ETE-C'!P34","v":0},{"$f":"'DRE.ETE-C'!Q34","v":0},{"$f":"'DRE.ETE-C'!R34","v":0},{"$f":"'DRE.ETE-C'!S34","v":0},{"$f":"'DRE.ETE-C'!T34","v":0},{"$f":"'DRE.ETE-C'!U34","v":0},{"$f":"'DRE.ETE-C'!V34","v":0},{"$f":"'DRE.ETE-C'!W34","v":0},{"$f":"'DRE.ETE-C'!X34","v":0},{"$f":"'DRE.ETE-C'!Y34","v":0},{"$f":"'DRE.ETE-C'!Z34","v":0},{"$f":"'DRE.ETE-C'!AB34","v":-800}]
[null,"Contingencies (settlement of civil claims)",{"$f":"'DRE.ETE-C'!C35","v":0},{"$f":"'DRE.ETE-C'!D35","v":0},{"$f":"'DRE.ETE-C'!E35","v":0},{"$f":"'DRE.ETE-C'!F35","v":0},{"$f":"'DRE.ETE-C'!G35","v":0},{"$f":"'DRE.ETE-C'!H35","v":0},{"$f":"'DRE.ETE-C'!I35","v":0},{"$f":"'DRE.ETE-C'!J35","v":0},{"$f":"'DRE.ETE-C'!K35","v":0},{"$f":"'DRE.ETE-C'!L35","v":0},{"$f":"'DRE.ETE-C'!M35","v":0},{"$f":"'DRE.ETE-C'!N35","v":0},{"$f":"'DRE.ETE-C'!O35","v":0},{"$f":"'DRE.ETE-C'!P35","v":0},{"$f":"'DRE.ETE-C'!Q35","v":0},{"$f":"'DRE.ETE-C'!R35","v":0},{"$f":"'DRE.ETE-C'!S35","v":0},{"$f":"'DRE.ETE-C'!T35","v":0},{"$f":"'DRE.ETE-C'!U35","v":0},{"$f":"'DRE.ETE-C'!V35","v":0},{"$f":"'DRE.ETE-C'!W35","v":0},{"$f":"'DRE.ETE-C'!X35","v":0},{"$f":"'DRE.ETE-C'!Y35","v":0},{"$f":"'DRE.ETE-C'!Z35","v":0},{"$f":"'DRE.ETE-C'!AB35","v":0}]
[null,"Others",{"$f":"'DRE.ETE-C'!C36","v":-39},{"$f":"'DRE.ETE-C'!D36","v":-51},{"$f":"'DRE.ETE-C'!E36","v":-50},{"$f":"'DRE.ETE-C'!F36","v":-88},{"$f":"'DRE.ETE-C'!G36","v":-228},{"$f":"'DRE.ETE-C'!H36","v":-145},{"$f":"'DRE.ETE-C'!I36","v":-635},{"$f":"'DRE.ETE-C'!J36","v":-119},{"$f":"'DRE.ETE-C'!K36","v":473},{"$f":"'DRE.ETE-C'!L36","v":-426},{"$f":"'DRE.ETE-C'!M36","v":-155},{"$f":"'DRE.ETE-C'!N36","v":625},{"$f":"'DRE.ETE-C'!O36","v":15589},{"$f":"'DRE.ETE-C'!P36","v":2143},{"$f":"'DRE.ETE-C'!Q36","v":18202},{"$f":"'DRE.ETE-C'!R36","v":-892},{"$f":"'DRE.ETE-C'!S36","v":-4411},{"$f":"'DRE.ETE-C'!T36","v":-4115},{"$f":"'DRE.ETE-C'!U36","v":-2491},{"$f":"'DRE.ETE-C'!V36","v":-11909},{"$f":"'DRE.ETE-C'!W36","v":-3543},{"$f":"'DRE.ETE-C'!X36","v":-5118},{"$f":"'DRE.ETE-C'!Y36","v":-6411},{"$f":"'DRE.ETE-C'!Z36","v":-5128},{"$f":"'DRE.ETE-C'!AB36","v":-5497}]
[null,"Provisions/Reversals",{"$f":"'DRE.ETE-C'!C37","v":0},{"$f":"'DRE.ETE-C'!D37","v":0},{"$f":"'DRE.ETE-C'!E37","v":0},{"$f":"'DRE.ETE-C'!F37","v":0},{"$f":"'DRE.ETE-C'!G37","v":0},{"$f":"'DRE.ETE-C'!H37","v":0},{"$f":"'DRE.ETE-C'!I37","v":0},{"$f":"'DRE.ETE-C'!J37","v":0},{"$f":"'DRE.ETE-C'!K37","v":0},{"$f":"'DRE.ETE-C'!L37","v":0},{"$f":"'DRE.ETE-C'!M37","v":0},{"$f":"'DRE.ETE-C'!N37","v":16519},{"$f":"'DRE.ETE-C'!O37","v":7431},{"$f":"'DRE.ETE-C'!P37","v":-52},{"$f":"'DRE.ETE-C'!Q37","v":23898},{"$f":"'DRE.ETE-C'!R37","v":6868},{"$f":"'DRE.ETE-C'!S37","v":1822},{"$f":"'DRE.ETE-C'!T37","v":-7727},{"$f":"'DRE.ETE-C'!U37","v":11788},{"$f":"'DRE.ETE-C'!V37","v":12751},{"$f":"'DRE.ETE-C'!W37","v":633},{"$f":"'DRE.ETE-C'!X37","v":3101},{"$f":"'DRE.ETE-C'!Y37","v":6838},{"$f":"'DRE.ETE-C'!Z37","v":-1347},{"$f":"'DRE.ETE-C'!AB37","v":257}]
[null,"Contingencies",{"$f":"'DRE.ETE-C'!C38","v":0},{"$f":"'DRE.ETE-C'!D38","v":0},{"$f":"'DRE.ETE-C'!E38","v":0},{"$f":"'DRE.ETE-C'!F38","v":0},{"$f":"'DRE.ETE-C'!G38","v":0},{"$f":"'DRE.ETE-C'!H38","v":0},{"$f":"'DRE.ETE-C'!I38","v":0},{"$f":"'DRE.ETE-C'!J38","v":0},{"$f":"'DRE.ETE-C'!K38","v":0},{"$f":"'DRE.ETE-C'!L38","v":0},{"$f":"'DRE.ETE-C'!M38","v":0},{"$f":"'DRE.ETE-C'!N38","v":16519},{"$f":"'DRE.ETE-C'!O38","v":7431},{"$f":"'DRE.ETE-C'!P38","v":-52},{"$f":"'DRE.ETE-C'!Q38","v":23898},{"$f":"'DRE.ETE-C'!R38","v":6868},{"$f":"'DRE.ETE-C'!S38","v":1822},{"$f":"'DRE.ETE-C'!T38","v":-7727},{"$f":"'DRE.ETE-C'!U38","v":11788},{"$f":"'DRE.ETE-C'!V38","v":12751},{"$f":"'DRE.ETE-C'!W38","v":633},{"$f":"'DRE.ETE-C'!X38","v":3101},{"$f":"'DRE.ETE-C'!Y38","v":6838},{"$f":"'DRE.ETE-C'!Z38","v":10878},{"$f":"'DRE.ETE-C'!AB38","v":257}]
[null,"Provision for Doubtful Accounts",{"$f":"'DRE.ETE-C'!C39","v":0},{"$f":"'DRE.ETE-C'!D39","v":0},{"$f":"'DRE.ETE-C'!E39","v":0},{"$f":"'DRE.ETE-C'!F39","v":0},{"$f":"'DRE.ETE-C'!G39","v":0},{"$f":"'DRE.ETE-C'!H39","v":0},{"$f":"'DRE.ETE-C'!I39","v":0},{"$f":"'DRE.ETE-C'!J39","v":0},{"$f":"'DRE.ETE-C'!K39","v":0},{"$f":"'DRE.ETE-C'!L39","v":0},{"$f":"'DRE.ETE-C'!M39","v":0},{"$f":"'DRE.ETE-C'!N39","v":0},{"$f":"'DRE.ETE-C'!O39","v":0},{"$f":"'DRE.ETE-C'!P39","v":0},{"$f":"'DRE.ETE-C'!Q39","v":0},{"$f":"'DRE.ETE-C'!R39","v":0},{"$f":"'DRE.ETE-C'!S39","v":0},{"$f":"'DRE.ETE-C'!T39","v":0},{"$f":"'DRE.ETE-C'!U39","v":0},{"$f":"'DRE.ETE-C'!V39","v":0},{"$f":"'DRE.ETE-C'!W39","v":0},{"$f":"'DRE.ETE-C'!X39","v":0},{"$f":"'DRE.ETE-C'!Y39","v":0},{"$f":"'DRE.ETE-C'!Z39","v":-12225},{"$f":"'DRE.ETE-C'!AB39","v":0}]
[null,"Other provisions (*)",{"$f":"'DRE.ETE-C'!C40","v":0},{"$f":"'DRE.ETE-C'!D40","v":1},{"$f":"'DRE.ETE-C'!E40","v":2},{"$f":"'DRE.ETE-C'!F40","v":3},{"$f":"'DRE.ETE-C'!G40","v":6},{"$f":"'DRE.ETE-C'!H40","v":3},{"$f":"'DRE.ETE-C'!I40","v":3},{"$f":"'DRE.ETE-C'!J40","v":3},{"$f":"'DRE.ETE-C'!K40","v":0},{"$f":"'DRE.ETE-C'!L40","v":9},{"$f":"'DRE.ETE-C'!M40","v":0},{"$f":"'DRE.ETE-C'!N40","v":0},{"$f":"'DRE.ETE-C'!O40","v":0},{"$f":"'DRE.ETE-C'!P40","v":0},{"$f":"'DRE.ETE-C'!Q40","v":0},{"$f":"'DRE.ETE-C'!R40","v":0},{"$f":"'DRE.ETE-C'!S40","v":0},{"$f":"'DRE.ETE-C'!T40","v":0},{"$f":"'DRE.ETE-C'!U40","v":"-"},{"$f":"'DRE.ETE-C'!V40","v":0},{"$f":"'DRE.ETE-C'!W40","v":"-"},{"$f":"'DRE.ETE-C'!X40","v":"-"},{"$f":"'DRE.ETE-C'!Y40","v":"-"},{"$f":"'DRE.ETE-C'!Z40","v":"-"},{"$f":"'DRE.ETE-C'!AB40","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"'DRE.ETE-C'!C41","v":-8},{"$f":"'DRE.ETE-C'!D41","v":-7},{"$f":"'DRE.ETE-C'!E41","v":-9},{"$f":"'DRE.ETE-C'!F41","v":-12},{"$f":"'DRE.ETE-C'!G41","v":-36},{"$f":"'DRE.ETE-C'!H41","v":-12},{"$f":"'DRE.ETE-C'!I41","v":-16},{"$f":"'DRE.ETE-C'!J41","v":-60},{"$f":"'DRE.ETE-C'!K41","v":-64},{"$f":"'DRE.ETE-C'!L41","v":-152},{"$f":"'DRE.ETE-C'!M41","v":-66},{"$f":"'DRE.ETE-C'!N41","v":-139},{"$f":"'DRE.ETE-C'!O41","v":119},{"$f":"'DRE.ETE-C'!P41","v":-220},{"$f":"'DRE.ETE-C'!Q41","v":-306},{"$f":"'DRE.ETE-C'!R41","v":-209},{"$f":"'DRE.ETE-C'!S41","v":-333},{"$f":"'DRE.ETE-C'!T41","v":-225},{"$f":"'DRE.ETE-C'!U41","v":-201},{"$f":"'DRE.ETE-C'!V41","v":-968},{"$f":"'DRE.ETE-C'!W41","v":-445},{"$f":"'DRE.ETE-C'!X41","v":-459},{"$f":"'DRE.ETE-C'!Y41","v":-448},{"$f":"'DRE.ETE-C'!Z41","v":-1256},{"$f":"'DRE.ETE-C'!AB41","v":-400}]
[null,"Construction Cost",{"$f":"'DRE.ETE-C'!C42","v":-69406},{"$f":"'DRE.ETE-C'!D42","v":-74640},{"$f":"'DRE.ETE-C'!E42","v":-70830},{"$f":"'DRE.ETE-C'!F42","v":-67167},{"$f":"'DRE.ETE-C'!G42","v":-282043},{"$f":"'DRE.ETE-C'!H42","v":-107990},{"$f":"'DRE.ETE-C'!I42","v":-123597},{"$f":"'DRE.ETE-C'!J42","v":-225180},{"$f":"'DRE.ETE-C'!K42","v":-125259},{"$f":"'DRE.ETE-C'!L42","v":-582026},{"$f":"'DRE.ETE-C'!M42","v":-133175},{"$f":"'DRE.ETE-C'!N42","v":-148902},{"$f":"'DRE.ETE-C'!O42","v":-88684},{"$f":"'DRE.ETE-C'!P42","v":-99578},{"$f":"'DRE.ETE-C'!Q42","v":-470339},{"$f":"'DRE.ETE-C'!R42","v":-132031},{"$f":"'DRE.ETE-C'!S42","v":-108607},{"$f":"'DRE.ETE-C'!T42","v":-173302},{"$f":"'DRE.ETE-C'!U42","v":-133230},{"$f":"'DRE.ETE-C'!V42","v":-547170},{"$f":"'DRE.ETE-C'!W42","v":-80316},{"$f":"'DRE.ETE-C'!X42","v":-115220},{"$f":"'DRE.ETE-C'!Y42","v":-135150},{"$f":"'DRE.ETE-C'!Z42","v":-146983},{"$f":"'DRE.ETE-C'!AB42","v":-42063}]
[null,"Operating Expenses",{"$f":"'DRE.ETE-C'!C43","v":-69569},{"$f":"'DRE.ETE-C'!D43","v":-75846},{"$f":"'DRE.ETE-C'!E43","v":-72931},{"$f":"'DRE.ETE-C'!F43","v":-69614},{"$f":"'DRE.ETE-C'!G43","v":-287960},{"$f":"'DRE.ETE-C'!H43","v":-111501},{"$f":"'DRE.ETE-C'!I43","v":-140892},{"$f":"'DRE.ETE-C'!J43","v":-234476},{"$f":"'DRE.ETE-C'!K43","v":-134225},{"$f":"'DRE.ETE-C'!L43","v":-621094},{"$f":"'DRE.ETE-C'!M43","v":-140970},{"$f":"'DRE.ETE-C'!N43","v":-163531},{"$f":"'DRE.ETE-C'!O43","v":-92019},{"$f":"'DRE.ETE-C'!P43","v":-154069},{"$f":"'DRE.ETE-C'!Q43","v":-550589},{"$f":"'DRE.ETE-C'!R43","v":-151712},{"$f":"'DRE.ETE-C'!S43","v":-146751},{"$f":"'DRE.ETE-C'!T43","v":-220940},{"$f":"'DRE.ETE-C'!U43","v":-166881},{"$f":"'DRE.ETE-C'!V43","v":-686284},{"$f":"'DRE.ETE-C'!W43","v":-120857},{"$f":"'DRE.ETE-C'!X43","v":-176389},{"$f":"'DRE.ETE-C'!Y43","v":-191096},{"$f":"'DRE.ETE-C'!Z43","v":-222668},{"$f":"'DRE.ETE-C'!AB43","v":-73323}]
[null,"Other Operating Revenues",{"$f":"'DRE.ETE-C'!C44","v":0},{"$f":"'DRE.ETE-C'!D44","v":0},{"$f":"'DRE.ETE-C'!E44","v":0},{"$f":"'DRE.ETE-C'!F44","v":0},{"$f":"'DRE.ETE-C'!G44","v":0},{"$f":"'DRE.ETE-C'!H44","v":2561},{"$f":"'DRE.ETE-C'!I44","v":0},{"$f":"'DRE.ETE-C'!J44","v":64},{"$f":"'DRE.ETE-C'!K44","v":6},{"$f":"'DRE.ETE-C'!L44","v":2631},{"$f":"'DRE.ETE-C'!M44","v":24},{"$f":"'DRE.ETE-C'!N44","v":156},{"$f":"'DRE.ETE-C'!O44","v":-61},{"$f":"'DRE.ETE-C'!P44","v":2303},{"$f":"'DRE.ETE-C'!Q44","v":2422},{"$f":"'DRE.ETE-C'!R44","v":140},{"$f":"'DRE.ETE-C'!S44","v":151},{"$f":"'DRE.ETE-C'!T44","v":-133},{"$f":"'DRE.ETE-C'!U44","v":0},{"$f":"'DRE.ETE-C'!V44","v":158},{"$f":"'DRE.ETE-C'!W44","v":0},{"$f":"'DRE.ETE-C'!X44","v":0},{"$f":"'DRE.ETE-C'!Y44","v":0},{"$f":"'DRE.ETE-C'!Z44","v":0},{"$f":"'DRE.ETE-C'!AB44","v":0}]
[null,"Other Operating Expenses",{"$f":"'DRE.ETE-C'!C45","v":0},{"$f":"'DRE.ETE-C'!D45","v":0},{"$f":"'DRE.ETE-C'!E45","v":0},{"$f":"'DRE.ETE-C'!F45","v":-2479},{"$f":"'DRE.ETE-C'!G45","v":-2479},{"$f":"'DRE.ETE-C'!H45","v":0},{"$f":"'DRE.ETE-C'!I45","v":0},{"$f":"'DRE.ETE-C'!J45","v":0},{"$f":"'DRE.ETE-C'!K45","v":-8},{"$f":"'DRE.ETE-C'!L45","v":-8},{"$f":"'DRE.ETE-C'!M45","v":0},{"$f":"'DRE.ETE-C'!N45","v":0},{"$f":"'DRE.ETE-C'!O45","v":0},{"$f":"'DRE.ETE-C'!P45","v":-2245},{"$f":"'DRE.ETE-C'!Q45","v":-2245},{"$f":"'DRE.ETE-C'!R45","v":-3},{"$f":"'DRE.ETE-C'!S45","v":489},{"$f":"'DRE.ETE-C'!T45","v":-35},{"$f":"'DRE.ETE-C'!U45","v":-6359},{"$f":"'DRE.ETE-C'!V45","v":-5908},{"$f":"'DRE.ETE-C'!W45","v":-6316},{"$f":"'DRE.ETE-C'!X45","v":5876},{"$f":"'DRE.ETE-C'!Y45","v":-1945},{"$f":"'DRE.ETE-C'!Z45","v":1984},{"$f":"'DRE.ETE-C'!AB45","v":-91}]
[null,"Result Before Equity Income",{"$f":"'DRE.ETE-C'!C46","v":47063},{"$f":"'DRE.ETE-C'!D46","v":47935},{"$f":"'DRE.ETE-C'!E46","v":48434},{"$f":"'DRE.ETE-C'!F46","v":72213},{"$f":"'DRE.ETE-C'!G46","v":215645},{"$f":"'DRE.ETE-C'!H46","v":63886},{"$f":"'DRE.ETE-C'!I46","v":77265},{"$f":"'DRE.ETE-C'!J46","v":124043},{"$f":"'DRE.ETE-C'!K46","v":87416},{"$f":"'DRE.ETE-C'!L46","v":352610},{"$f":"'DRE.ETE-C'!M46","v":102015},{"$f":"'DRE.ETE-C'!N46","v":153238},{"$f":"'DRE.ETE-C'!O46","v":525430},{"$f":"'DRE.ETE-C'!P46","v":206949},{"$f":"'DRE.ETE-C'!Q46","v":987632},{"$f":"'DRE.ETE-C'!R46","v":149539},{"$f":"'DRE.ETE-C'!S46","v":225631},{"$f":"'DRE.ETE-C'!T46","v":444},{"$f":"'DRE.ETE-C'!U46","v":196532},{"$f":"'DRE.ETE-C'!V46","v":572146},{"$f":"'DRE.ETE-C'!W46","v":261656},{"$f":"'DRE.ETE-C'!X46","v":226123},{"$f":"'DRE.ETE-C'!Y46","v":141260},{"$f":"'DRE.ETE-C'!Z46","v":249096},{"$f":"'DRE.ETE-C'!AB46","v":295491}]
[null,"Equity Income",{"$f":"'DRE.ETE-C'!C47","v":0},{"$f":"'DRE.ETE-C'!D47","v":0},{"$f":"'DRE.ETE-C'!E47","v":0},{"$f":"'DRE.ETE-C'!F47","v":0},{"$f":"'DRE.ETE-C'!G47","v":0},{"$f":"'DRE.ETE-C'!H47","v":0},{"$f":"'DRE.ETE-C'!I47","v":0},{"$f":"'DRE.ETE-C'!J47","v":0},{"$f":"'DRE.ETE-C'!K47","v":0},{"$f":"'DRE.ETE-C'!L47","v":0},{"$f":"'DRE.ETE-C'!M47","v":0},{"$f":"'DRE.ETE-C'!N47","v":0},{"$f":"'DRE.ETE-C'!O47","v":0},{"$f":"'DRE.ETE-C'!P47","v":0},{"$f":"'DRE.ETE-C'!Q47","v":0},{"$f":"'DRE.ETE-C'!R47","v":0},{"$f":"'DRE.ETE-C'!S47","v":0},{"$f":"'DRE.ETE-C'!T47","v":0},{"$f":"'DRE.ETE-C'!U47","v":0},{"$f":"'DRE.ETE-C'!V47","v":0},{"$f":"'DRE.ETE-C'!W47","v":0},{"$f":"'DRE.ETE-C'!X47","v":0},{"$f":"'DRE.ETE-C'!Y47","v":0},{"$f":"'DRE.ETE-C'!Z47","v":0},{"$f":"'DRE.ETE-C'!AB47","v":0}]
[null,"EBITDA",{"$f":"'DRE.ETE-C'!C48","v":47071},{"$f":"'DRE.ETE-C'!D48","v":47942},{"$f":"'DRE.ETE-C'!E48","v":48443},{"$f":"'DRE.ETE-C'!F48","v":72225},{"$f":"'DRE.ETE-C'!G48","v":215681},{"$f":"'DRE.ETE-C'!H48","v":63898},{"$f":"'DRE.ETE-C'!I48","v":77281},{"$f":"'DRE.ETE-C'!J48","v":124103},{"$f":"'DRE.ETE-C'!K48","v":87480},{"$f":"'DRE.ETE-C'!L48","v":352762},{"$f":"'DRE.ETE-C'!M48","v":102081},{"$f":"'DRE.ETE-C'!N48","v":153377},{"$f":"'DRE.ETE-C'!O48","v":525311},{"$f":"'DRE.ETE-C'!P48","v":207169},{"$f":"'DRE.ETE-C'!Q48","v":987938},{"$f":"'DRE.ETE-C'!R48","v":149748},{"$f":"'DRE.ETE-C'!S48","v":225964},{"$f":"'DRE.ETE-C'!T48","v":669},{"$f":"'DRE.ETE-C'!U48","v":196733},{"$f":"'DRE.ETE-C'!V48","v":573114},{"$f":"'DRE.ETE-C'!W48","v":262101},{"$f":"'DRE.ETE-C'!X48","v":226582},{"$f":"'DRE.ETE-C'!Y48","v":141708},{"$f":"'DRE.ETE-C'!Z48","v":250352},{"$f":"'DRE.ETE-C'!AB48","v":295891}]
[null,"Result Before Financial Expenses",{"$f":"'DRE.ETE-C'!C49","v":47063},{"$f":"'DRE.ETE-C'!D49","v":47935},{"$f":"'DRE.ETE-C'!E49","v":48434},{"$f":"'DRE.ETE-C'!F49","v":72213},{"$f":"'DRE.ETE-C'!G49","v":215645},{"$f":"'DRE.ETE-C'!H49","v":63886},{"$f":"'DRE.ETE-C'!I49","v":77265},{"$f":"'DRE.ETE-C'!J49","v":124043},{"$f":"'DRE.ETE-C'!K49","v":87416},{"$f":"'DRE.ETE-C'!L49","v":352610},{"$f":"'DRE.ETE-C'!M49","v":102015},{"$f":"'DRE.ETE-C'!N49","v":153238},{"$f":"'DRE.ETE-C'!O49","v":525430},{"$f":"'DRE.ETE-C'!P49","v":206949},{"$f":"'DRE.ETE-C'!Q49","v":987632},{"$f":"'DRE.ETE-C'!R49","v":149539},{"$f":"'DRE.ETE-C'!S49","v":225631},{"$f":"'DRE.ETE-C'!T49","v":444},{"$f":"'DRE.ETE-C'!U49","v":196532},{"$f":"'DRE.ETE-C'!V49","v":572146},{"$f":"'DRE.ETE-C'!W49","v":261656},{"$f":"'DRE.ETE-C'!X49","v":226123},{"$f":"'DRE.ETE-C'!Y49","v":141260},{"$f":"'DRE.ETE-C'!Z49","v":249096},{"$f":"'DRE.ETE-C'!AB49","v":295491}]
[null,"Financial Revenues",{"$f":"'DRE.ETE-C'!C50","v":241},{"$f":"'DRE.ETE-C'!D50","v":428},{"$f":"'DRE.ETE-C'!E50","v":325},{"$f":"'DRE.ETE-C'!F50","v":1380},{"$f":"'DRE.ETE-C'!G50","v":2374},{"$f":"'DRE.ETE-C'!H50","v":1068},{"$f":"'DRE.ETE-C'!I50","v":1690},{"$f":"'DRE.ETE-C'!J50","v":1024},{"$f":"'DRE.ETE-C'!K50","v":1183},{"$f":"'DRE.ETE-C'!L50","v":4965},{"$f":"'DRE.ETE-C'!M50","v":2828},{"$f":"'DRE.ETE-C'!N50","v":6331},{"$f":"'DRE.ETE-C'!O50","v":12232},{"$f":"'DRE.ETE-C'!P50","v":9762},{"$f":"'DRE.ETE-C'!Q50","v":31153},{"$f":"'DRE.ETE-C'!R50","v":7461},{"$f":"'DRE.ETE-C'!S50","v":13104},{"$f":"'DRE.ETE-C'!T50","v":16099},{"$f":"'DRE.ETE-C'!U50","v":15290},{"$f":"'DRE.ETE-C'!V50","v":51954},{"$f":"'DRE.ETE-C'!W50","v":23688},{"$f":"'DRE.ETE-C'!X50","v":13993},{"$f":"'DRE.ETE-C'!Y50","v":19567},{"$f":"'DRE.ETE-C'!Z50","v":13931},{"$f":"'DRE.ETE-C'!AB50","v":20013}]
[null,"Revenue on Short Term Investments",{"$f":"'DRE.ETE-C'!C51","v":216},{"$f":"'DRE.ETE-C'!D51","v":430},{"$f":"'DRE.ETE-C'!E51","v":270},{"$f":"'DRE.ETE-C'!F51","v":1339},{"$f":"'DRE.ETE-C'!G51","v":2255},{"$f":"'DRE.ETE-C'!H51","v":981},{"$f":"'DRE.ETE-C'!I51","v":1607},{"$f":"'DRE.ETE-C'!J51","v":817},{"$f":"'DRE.ETE-C'!K51","v":1179},{"$f":"'DRE.ETE-C'!L51","v":4584},{"$f":"'DRE.ETE-C'!M51","v":2815},{"$f":"'DRE.ETE-C'!N51","v":6069},{"$f":"'DRE.ETE-C'!O51","v":11278},{"$f":"'DRE.ETE-C'!P51","v":8620},{"$f":"'DRE.ETE-C'!Q51","v":28782},{"$f":"'DRE.ETE-C'!R51","v":7505},{"$f":"'DRE.ETE-C'!S51","v":12736},{"$f":"'DRE.ETE-C'!T51","v":15968},{"$f":"'DRE.ETE-C'!U51","v":14701},{"$f":"'DRE.ETE-C'!V51","v":50910},{"$f":"'DRE.ETE-C'!W51","v":19437},{"$f":"'DRE.ETE-C'!X51","v":16084},{"$f":"'DRE.ETE-C'!Y51","v":14149},{"$f":"'DRE.ETE-C'!Z51","v":13081},{"$f":"'DRE.ETE-C'!AB51","v":20215}]
[null,"Revenues from Past Due Bills ",{"$f":"'DRE.ETE-C'!C52","v":0},{"$f":"'DRE.ETE-C'!D52","v":0},{"$f":"'DRE.ETE-C'!E52","v":0},{"$f":"'DRE.ETE-C'!F52","v":0},{"$f":"'DRE.ETE-C'!G52","v":0},{"$f":"'DRE.ETE-C'!H52","v":0},{"$f":"'DRE.ETE-C'!I52","v":0},{"$f":"'DRE.ETE-C'!J52","v":0},{"$f":"'DRE.ETE-C'!K52","v":0},{"$f":"'DRE.ETE-C'!L52","v":0},{"$f":"'DRE.ETE-C'!M52","v":0},{"$f":"'DRE.ETE-C'!N52","v":0},{"$f":"'DRE.ETE-C'!O52","v":0},{"$f":"'DRE.ETE-C'!P52","v":240},{"$f":"'DRE.ETE-C'!Q52","v":240},{"$f":"'DRE.ETE-C'!R52","v":0},{"$f":"'DRE.ETE-C'!S52","v":0},{"$f":"'DRE.ETE-C'!T52","v":0},{"$f":"'DRE.ETE-C'!U52","v":0},{"$f":"'DRE.ETE-C'!V52","v":0},{"$f":"'DRE.ETE-C'!W52","v":0},{"$f":"'DRE.ETE-C'!X52","v":0},{"$f":"'DRE.ETE-C'!Y52","v":0},{"$f":"'DRE.ETE-C'!Z52","v":0},{"$f":"'DRE.ETE-C'!AB52","v":0}]
[null,"Restatement of CVA",{"$f":"'DRE.ETE-C'!C53","v":0},{"$f":"'DRE.ETE-C'!D53","v":0},{"$f":"'DRE.ETE-C'!E53","v":0},{"$f":"'DRE.ETE-C'!F53","v":0},{"$f":"'DRE.ETE-C'!G53","v":0},{"$f":"'DRE.ETE-C'!H53","v":0},{"$f":"'DRE.ETE-C'!I53","v":0},{"$f":"'DRE.ETE-C'!J53","v":0},{"$f":"'DRE.ETE-C'!K53","v":0},{"$f":"'DRE.ETE-C'!L53","v":0},{"$f":"'DRE.ETE-C'!M53","v":0},{"$f":"'DRE.ETE-C'!N53","v":0},{"$f":"'DRE.ETE-C'!O53","v":0},{"$f":"'DRE.ETE-C'!P53","v":0},{"$f":"'DRE.ETE-C'!Q53","v":0},{"$f":"'DRE.ETE-C'!R53","v":0},{"$f":"'DRE.ETE-C'!S53","v":0},{"$f":"'DRE.ETE-C'!T53","v":0},{"$f":"'DRE.ETE-C'!U53","v":0},{"$f":"'DRE.ETE-C'!V53","v":0},{"$f":"'DRE.ETE-C'!W53","v":0},{"$f":"'DRE.ETE-C'!X53","v":0},{"$f":"'DRE.ETE-C'!Y53","v":0},{"$f":"'DRE.ETE-C'!Z53","v":0},{"$f":"'DRE.ETE-C'!AB53","v":0}]
[null,"Other Financial Revenues",{"$f":"'DRE.ETE-C'!C54","v":25},{"$f":"'DRE.ETE-C'!D54","v":-2},{"$f":"'DRE.ETE-C'!E54","v":55},{"$f":"'DRE.ETE-C'!F54","v":41},{"$f":"'DRE.ETE-C'!G54","v":119},{"$f":"'DRE.ETE-C'!H54","v":87},{"$f":"'DRE.ETE-C'!I54","v":83},{"$f":"'DRE.ETE-C'!J54","v":207},{"$f":"'DRE.ETE-C'!K54","v":4},{"$f":"'DRE.ETE-C'!L54","v":381},{"$f":"'DRE.ETE-C'!M54","v":13},{"$f":"'DRE.ETE-C'!N54","v":262},{"$f":"'DRE.ETE-C'!O54","v":954},{"$f":"'DRE.ETE-C'!P54","v":902},{"$f":"'DRE.ETE-C'!Q54","v":2131},{"$f":"'DRE.ETE-C'!R54","v":-44},{"$f":"'DRE.ETE-C'!S54","v":368},{"$f":"'DRE.ETE-C'!T54","v":131},{"$f":"'DRE.ETE-C'!U54","v":589},{"$f":"'DRE.ETE-C'!V54","v":1044},{"$f":"'DRE.ETE-C'!W54","v":4251},{"$f":"'DRE.ETE-C'!X54","v":-2091},{"$f":"'DRE.ETE-C'!Y54","v":5418},{"$f":"'DRE.ETE-C'!Z54","v":850},{"$f":"'DRE.ETE-C'!AB54","v":-202}]
[null,"Financial Expenses",{"$f":"'DRE.ETE-C'!C55","v":-7051},{"$f":"'DRE.ETE-C'!D55","v":-2572},{"$f":"'DRE.ETE-C'!E55","v":-2534},{"$f":"'DRE.ETE-C'!F55","v":-8972},{"$f":"'DRE.ETE-C'!G55","v":-21129},{"$f":"'DRE.ETE-C'!H55","v":-12276},{"$f":"'DRE.ETE-C'!I55","v":-19768},{"$f":"'DRE.ETE-C'!J55","v":-22145},{"$f":"'DRE.ETE-C'!K55","v":-42676},{"$f":"'DRE.ETE-C'!L55","v":-96865},{"$f":"'DRE.ETE-C'!M55","v":-33292},{"$f":"'DRE.ETE-C'!N55","v":-88418},{"$f":"'DRE.ETE-C'!O55","v":-144828},{"$f":"'DRE.ETE-C'!P55","v":-115038},{"$f":"'DRE.ETE-C'!Q55","v":-381576},{"$f":"'DRE.ETE-C'!R55","v":-154565},{"$f":"'DRE.ETE-C'!S55","v":-137936},{"$f":"'DRE.ETE-C'!T55","v":-106605},{"$f":"'DRE.ETE-C'!U55","v":-120288},{"$f":"'DRE.ETE-C'!V55","v":-519394},{"$f":"'DRE.ETE-C'!W55","v":-123414},{"$f":"'DRE.ETE-C'!X55","v":-98058},{"$f":"'DRE.ETE-C'!Y55","v":-85836},{"$f":"'DRE.ETE-C'!Z55","v":-119685},{"$f":"'DRE.ETE-C'!AB55","v":-125758}]
[null,"Debt Charges - Interests",{"$f":"'DRE.ETE-C'!C56","v":-7179},{"$f":"'DRE.ETE-C'!D56","v":-4491},{"$f":"'DRE.ETE-C'!E56","v":-6430},{"$f":"'DRE.ETE-C'!F56","v":-12328},{"$f":"'DRE.ETE-C'!G56","v":-30428},{"$f":"'DRE.ETE-C'!H56","v":-14231},{"$f":"'DRE.ETE-C'!I56","v":-18156},{"$f":"'DRE.ETE-C'!J56","v":-21860},{"$f":"'DRE.ETE-C'!K56","v":-76700},{"$f":"'DRE.ETE-C'!L56","v":-130947},{"$f":"'DRE.ETE-C'!M56","v":-27827},{"$f":"'DRE.ETE-C'!N56","v":-59374},{"$f":"'DRE.ETE-C'!O56","v":-89457},{"$f":"'DRE.ETE-C'!P56","v":-100711},{"$f":"'DRE.ETE-C'!Q56","v":-277369},{"$f":"'DRE.ETE-C'!R56","v":-82861},{"$f":"'DRE.ETE-C'!S56","v":-82026},{"$f":"'DRE.ETE-C'!T56","v":-69880},{"$f":"'DRE.ETE-C'!U56","v":-66078},{"$f":"'DRE.ETE-C'!V56","v":-300845},{"$f":"'DRE.ETE-C'!W56","v":-74086},{"$f":"'DRE.ETE-C'!X56","v":-66943},{"$f":"'DRE.ETE-C'!Y56","v":-55209},{"$f":"'DRE.ETE-C'!Z56","v":-59329},{"$f":"'DRE.ETE-C'!AB56","v":-62518}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"'DRE.ETE-C'!C57","v":-31631},{"$f":"'DRE.ETE-C'!D57","v":-6220},{"$f":"'DRE.ETE-C'!E57","v":-8231},{"$f":"'DRE.ETE-C'!F57","v":3992},{"$f":"'DRE.ETE-C'!G57","v":-42090},{"$f":"'DRE.ETE-C'!H57","v":-25921},{"$f":"'DRE.ETE-C'!I57","v":13180},{"$f":"'DRE.ETE-C'!J57","v":-24140},{"$f":"'DRE.ETE-C'!K57","v":27871},{"$f":"'DRE.ETE-C'!L57","v":-9010},{"$f":"'DRE.ETE-C'!M57","v":14334},{"$f":"'DRE.ETE-C'!N57","v":-32632},{"$f":"'DRE.ETE-C'!O57","v":85},{"$f":"'DRE.ETE-C'!P57","v":-381},{"$f":"'DRE.ETE-C'!Q57","v":-18594},{"$f":"'DRE.ETE-C'!R57","v":-48730},{"$f":"'DRE.ETE-C'!S57","v":-35645},{"$f":"'DRE.ETE-C'!T57","v":-40892},{"$f":"'DRE.ETE-C'!U57","v":-11685},{"$f":"'DRE.ETE-C'!V57","v":-136952},{"$f":"'DRE.ETE-C'!W57","v":-59770},{"$f":"'DRE.ETE-C'!X57","v":-82814},{"$f":"'DRE.ETE-C'!Y57","v":-14660},{"$f":"'DRE.ETE-C'!Z57","v":-44552},{"$f":"'DRE.ETE-C'!AB57","v":-36753}]
[null,"Mark-to-Market of Derivatives",{"$f":"'DRE.ETE-C'!C58","v":0},{"$f":"'DRE.ETE-C'!D58","v":0},{"$f":"'DRE.ETE-C'!E58","v":0},{"$f":"'DRE.ETE-C'!F58","v":0},{"$f":"'DRE.ETE-C'!G58","v":0},{"$f":"'DRE.ETE-C'!H58","v":0},{"$f":"'DRE.ETE-C'!I58","v":-5436},{"$f":"'DRE.ETE-C'!J58","v":-12698},{"$f":"'DRE.ETE-C'!K58","v":-14486},{"$f":"'DRE.ETE-C'!L58","v":-32620},{"$f":"'DRE.ETE-C'!M58","v":5399},{"$f":"'DRE.ETE-C'!N58","v":-8281},{"$f":"'DRE.ETE-C'!O58","v":-3457},{"$f":"'DRE.ETE-C'!P58","v":8298},{"$f":"'DRE.ETE-C'!Q58","v":1959},{"$f":"'DRE.ETE-C'!R58","v":6954},{"$f":"'DRE.ETE-C'!S58","v":1778},{"$f":"'DRE.ETE-C'!T58","v":4071},{"$f":"'DRE.ETE-C'!U58","v":6758},{"$f":"'DRE.ETE-C'!V58","v":19561},{"$f":"'DRE.ETE-C'!W58","v":6893},{"$f":"'DRE.ETE-C'!X58","v":1034},{"$f":"'DRE.ETE-C'!Y58","v":-5011},{"$f":"'DRE.ETE-C'!Z58","v":-18353},{"$f":"'DRE.ETE-C'!AB58","v":10735}]
[null,"Derivatives",{"$f":"'DRE.ETE-C'!C59","v":29624},{"$f":"'DRE.ETE-C'!D59","v":8423},{"$f":"'DRE.ETE-C'!E59","v":11315},{"$f":"'DRE.ETE-C'!F59","v":-3909},{"$f":"'DRE.ETE-C'!G59","v":45453},{"$f":"'DRE.ETE-C'!H59","v":25729},{"$f":"'DRE.ETE-C'!I59","v":-10743},{"$f":"'DRE.ETE-C'!J59","v":35504},{"$f":"'DRE.ETE-C'!K59","v":19343},{"$f":"'DRE.ETE-C'!L59","v":69833},{"$f":"'DRE.ETE-C'!M59","v":-17068},{"$f":"'DRE.ETE-C'!N59","v":21405},{"$f":"'DRE.ETE-C'!O59","v":-28822},{"$f":"'DRE.ETE-C'!P59","v":-19037},{"$f":"'DRE.ETE-C'!Q59","v":-43522},{"$f":"'DRE.ETE-C'!R59","v":-1359},{"$f":"'DRE.ETE-C'!S59","v":-12766},{"$f":"'DRE.ETE-C'!T59","v":2059},{"$f":"'DRE.ETE-C'!U59","v":-31551},{"$f":"'DRE.ETE-C'!V59","v":-43617},{"$f":"'DRE.ETE-C'!W59","v":8663},{"$f":"'DRE.ETE-C'!X59","v":54493},{"$f":"'DRE.ETE-C'!Y59","v":-10975},{"$f":"'DRE.ETE-C'!Z59","v":8305},{"$f":"'DRE.ETE-C'!AB59","v":-34587}]
[null,"Restatement of CVA",{"$f":"'DRE.ETE-C'!C60","v":0},{"$f":"'DRE.ETE-C'!D60","v":0},{"$f":"'DRE.ETE-C'!E60","v":0},{"$f":"'DRE.ETE-C'!F60","v":0},{"$f":"'DRE.ETE-C'!G60","v":0},{"$f":"'DRE.ETE-C'!H60","v":0},{"$f":"'DRE.ETE-C'!I60","v":0},{"$f":"'DRE.ETE-C'!J60","v":0},{"$f":"'DRE.ETE-C'!K60","v":0},{"$f":"'DRE.ETE-C'!L60","v":0},{"$f":"'DRE.ETE-C'!M60","v":0},{"$f":"'DRE.ETE-C'!N60","v":0},{"$f":"'DRE.ETE-C'!O60","v":0},{"$f":"'DRE.ETE-C'!P60","v":0},{"$f":"'DRE.ETE-C'!Q60","v":0},{"$f":"'DRE.ETE-C'!R60","v":0},{"$f":"'DRE.ETE-C'!S60","v":0},{"$f":"'DRE.ETE-C'!T60","v":0},{"$f":"'DRE.ETE-C'!U60","v":0},{"$f":"'DRE.ETE-C'!V60","v":0},{"$f":"'DRE.ETE-C'!W60","v":0},{"$f":"'DRE.ETE-C'!X60","v":0},{"$f":"'DRE.ETE-C'!Y60","v":0},{"$f":"'DRE.ETE-C'!Z60","v":0},{"$f":"'DRE.ETE-C'!AB60","v":0}]
[null,"Other Financial Expenses",{"$f":"'DRE.ETE-C'!C61","v":2135},{"$f":"'DRE.ETE-C'!D61","v":-284},{"$f":"'DRE.ETE-C'!E61","v":812},{"$f":"'DRE.ETE-C'!F61","v":3273},{"$f":"'DRE.ETE-C'!G61","v":5936},{"$f":"'DRE.ETE-C'!H61","v":2147},{"$f":"'DRE.ETE-C'!I61","v":1387},{"$f":"'DRE.ETE-C'!J61","v":1049},{"$f":"'DRE.ETE-C'!K61","v":1296},{"$f":"'DRE.ETE-C'!L61","v":5879},{"$f":"'DRE.ETE-C'!M61","v":-8130},{"$f":"'DRE.ETE-C'!N61","v":-9536},{"$f":"'DRE.ETE-C'!O61","v":-23177},{"$f":"'DRE.ETE-C'!P61","v":-3207},{"$f":"'DRE.ETE-C'!Q61","v":-44050},{"$f":"'DRE.ETE-C'!R61","v":-28569},{"$f":"'DRE.ETE-C'!S61","v":-9277},{"$f":"'DRE.ETE-C'!T61","v":-1963},{"$f":"'DRE.ETE-C'!U61","v":-17732},{"$f":"'DRE.ETE-C'!V61","v":-57541},{"$f":"'DRE.ETE-C'!W61","v":-5114},{"$f":"'DRE.ETE-C'!X61","v":-3828},{"$f":"'DRE.ETE-C'!Y61","v":19},{"$f":"'DRE.ETE-C'!Z61","v":-5756},{"$f":"'DRE.ETE-C'!AB61","v":-2635}]
[null,"Financial Result",{"$f":"'DRE.ETE-C'!C62","v":-6810},{"$f":"'DRE.ETE-C'!D62","v":-2144},{"$f":"'DRE.ETE-C'!E62","v":-2209},{"$f":"'DRE.ETE-C'!F62","v":-7592},{"$f":"'DRE.ETE-C'!G62","v":-18755},{"$f":"'DRE.ETE-C'!H62","v":-11208},{"$f":"'DRE.ETE-C'!I62","v":-18078},{"$f":"'DRE.ETE-C'!J62","v":-21121},{"$f":"'DRE.ETE-C'!K62","v":-41493},{"$f":"'DRE.ETE-C'!L62","v":-91900},{"$f":"'DRE.ETE-C'!M62","v":-30464},{"$f":"'DRE.ETE-C'!N62","v":-82087},{"$f":"'DRE.ETE-C'!O62","v":-132596},{"$f":"'DRE.ETE-C'!P62","v":-105276},{"$f":"'DRE.ETE-C'!Q62","v":-350423},{"$f":"'DRE.ETE-C'!R62","v":-147104},{"$f":"'DRE.ETE-C'!S62","v":-124832},{"$f":"'DRE.ETE-C'!T62","v":-90506},{"$f":"'DRE.ETE-C'!U62","v":-104998},{"$f":"'DRE.ETE-C'!V62","v":-467440},{"$f":"'DRE.ETE-C'!W62","v":-99726},{"$f":"'DRE.ETE-C'!X62","v":-84065},{"$f":"'DRE.ETE-C'!Y62","v":-66269},{"$f":"'DRE.ETE-C'!Z62","v":-105754},{"$f":"'DRE.ETE-C'!AB62","v":-105745}]
[null,"Result Before taxes",{"$f":"'DRE.ETE-C'!C63","v":40253},{"$f":"'DRE.ETE-C'!D63","v":45791},{"$f":"'DRE.ETE-C'!E63","v":46225},{"$f":"'DRE.ETE-C'!F63","v":64621},{"$f":"'DRE.ETE-C'!G63","v":196890},{"$f":"'DRE.ETE-C'!H63","v":52678},{"$f":"'DRE.ETE-C'!I63","v":59187},{"$f":"'DRE.ETE-C'!J63","v":102922},{"$f":"'DRE.ETE-C'!K63","v":45923},{"$f":"'DRE.ETE-C'!L63","v":260710},{"$f":"'DRE.ETE-C'!M63","v":71551},{"$f":"'DRE.ETE-C'!N63","v":71151},{"$f":"'DRE.ETE-C'!O63","v":392834},{"$f":"'DRE.ETE-C'!P63","v":101673},{"$f":"'DRE.ETE-C'!Q63","v":637209},{"$f":"'DRE.ETE-C'!R63","v":2435},{"$f":"'DRE.ETE-C'!S63","v":100799},{"$f":"'DRE.ETE-C'!T63","v":-90062},{"$f":"'DRE.ETE-C'!U63","v":91534},{"$f":"'DRE.ETE-C'!V63","v":104706},{"$f":"'DRE.ETE-C'!W63","v":161930},{"$f":"'DRE.ETE-C'!X63","v":142058},{"$f":"'DRE.ETE-C'!Y63","v":74991},{"$f":"'DRE.ETE-C'!Z63","v":143342},{"$f":"'DRE.ETE-C'!AB63","v":189746}]
[null,"Income Tax and Social Contribution",{"$f":"'DRE.ETE-C'!C64","v":-6097},{"$f":"'DRE.ETE-C'!D64","v":-4653},{"$f":"'DRE.ETE-C'!E64","v":-4860},{"$f":"'DRE.ETE-C'!F64","v":-5748},{"$f":"'DRE.ETE-C'!G64","v":-21358},{"$f":"'DRE.ETE-C'!H64","v":-9111},{"$f":"'DRE.ETE-C'!I64","v":-19544},{"$f":"'DRE.ETE-C'!J64","v":-32057},{"$f":"'DRE.ETE-C'!K64","v":-18776},{"$f":"'DRE.ETE-C'!L64","v":-79488},{"$f":"'DRE.ETE-C'!M64","v":-21290},{"$f":"'DRE.ETE-C'!N64","v":-38957},{"$f":"'DRE.ETE-C'!O64","v":-117000},{"$f":"'DRE.ETE-C'!P64","v":-64749},{"$f":"'DRE.ETE-C'!Q64","v":-241996},{"$f":"'DRE.ETE-C'!R64","v":-9772},{"$f":"'DRE.ETE-C'!S64","v":-42425},{"$f":"'DRE.ETE-C'!T64","v":23687},{"$f":"'DRE.ETE-C'!U64","v":-36603},{"$f":"'DRE.ETE-C'!V64","v":-65113},{"$f":"'DRE.ETE-C'!W64","v":-43632},{"$f":"'DRE.ETE-C'!X64","v":-39071},{"$f":"'DRE.ETE-C'!Y64","v":-13101},{"$f":"'DRE.ETE-C'!Z64","v":-87683},{"$f":"'DRE.ETE-C'!AB64","v":-32812}]
[null,"Discontinued Operations",{"$f":"'DRE.ETE-C'!C65","v":0},{"$f":"'DRE.ETE-C'!D65","v":0},{"$f":"'DRE.ETE-C'!E65","v":0},{"$f":"'DRE.ETE-C'!F65","v":0},{"$f":"'DRE.ETE-C'!G65","v":0},{"$f":"'DRE.ETE-C'!H65","v":0},{"$f":"'DRE.ETE-C'!I65","v":0},{"$f":"'DRE.ETE-C'!J65","v":0},{"$f":"'DRE.ETE-C'!K65","v":0},{"$f":"'DRE.ETE-C'!L65","v":0},{"$f":"'DRE.ETE-C'!M65","v":0},{"$f":"'DRE.ETE-C'!N65","v":0},{"$f":"'DRE.ETE-C'!O65","v":0},{"$f":"'DRE.ETE-C'!P65","v":0},{"$f":"'DRE.ETE-C'!Q65","v":0},{"$f":"'DRE.ETE-C'!R65","v":0},{"$f":"'DRE.ETE-C'!S65","v":0},{"$f":"'DRE.ETE-C'!T65","v":0},{"$f":"'DRE.ETE-C'!U65","v":0},{"$f":"'DRE.ETE-C'!V65","v":0},{"$f":"'DRE.ETE-C'!W65","v":0},{"$f":"'DRE.ETE-C'!X65","v":0},{"$f":"'DRE.ETE-C'!Y65","v":0},{"$f":"'DRE.ETE-C'!Z65","v":0},{"$f":"'DRE.ETE-C'!AB65","v":0}]
[null,"Net Income",{"$f":"'DRE.ETE-C'!C66","v":34156},{"$f":"'DRE.ETE-C'!D66","v":41138},{"$f":"'DRE.ETE-C'!E66","v":41365},{"$f":"'DRE.ETE-C'!F66","v":58873},{"$f":"'DRE.ETE-C'!G66","v":175532},{"$f":"'DRE.ETE-C'!H66","v":43567},{"$f":"'DRE.ETE-C'!I66","v":39643},{"$f":"'DRE.ETE-C'!J66","v":70865},{"$f":"'DRE.ETE-C'!K66","v":27147},{"$f":"'DRE.ETE-C'!L66","v":181222},{"$f":"'DRE.ETE-C'!M66","v":50261},{"$f":"'DRE.ETE-C'!N66","v":32194},{"$f":"'DRE.ETE-C'!O66","v":275834},{"$f":"'DRE.ETE-C'!P66","v":36924},{"$f":"'DRE.ETE-C'!Q66","v":395213},{"$f":"'DRE.ETE-C'!R66","v":-7337},{"$f":"'DRE.ETE-C'!S66","v":58374},{"$f":"'DRE.ETE-C'!T66","v":-66375},{"$f":"'DRE.ETE-C'!U66","v":54931},{"$f":"'DRE.ETE-C'!V66","v":39593},{"$f":"'DRE.ETE-C'!W66","v":118298},{"$f":"'DRE.ETE-C'!X66","v":102987},{"$f":"'DRE.ETE-C'!Y66","v":61890},{"$f":"'DRE.ETE-C'!Z66","v":55659},{"$f":"'DRE.ETE-C'!AB66","v":156934}]
[null,"Controlling Shareholders",{"$f":"'DRE.ETE-C'!C67","v":0},{"$f":"'DRE.ETE-C'!D67","v":0},{"$f":"'DRE.ETE-C'!E67","v":0},{"$f":"'DRE.ETE-C'!F67","v":175531},{"$f":"'DRE.ETE-C'!G67","v":175531},{"$f":"'DRE.ETE-C'!H67","v":43567},{"$f":"'DRE.ETE-C'!I67","v":-43567},{"$f":"'DRE.ETE-C'!J67","v":154077},{"$f":"'DRE.ETE-C'!K67","v":0},{"$f":"'DRE.ETE-C'!L67","v":154077},{"$f":"'DRE.ETE-C'!M67","v":0},{"$f":"'DRE.ETE-C'!N67","v":0},{"$f":"'DRE.ETE-C'!O67","v":0},{"$f":"'DRE.ETE-C'!P67","v":0},{"$f":"'DRE.ETE-C'!Q67","v":0},{"$f":"'DRE.ETE-C'!R67","v":0},{"$f":"'DRE.ETE-C'!S67","v":56452},{"$f":"'DRE.ETE-C'!T67","v":0},{"$f":"'DRE.ETE-C'!U67","v":0},{"$f":"'DRE.ETE-C'!V67","v":56452},{"$f":"'DRE.ETE-C'!W67","v":111062},{"$f":"'DRE.ETE-C'!X67","v":97246},{"$f":"'DRE.ETE-C'!Y67","v":208308},{"$f":"'DRE.ETE-C'!Z67","v":49460},{"$f":"'DRE.ETE-C'!AB67","v":147770}]
[null,"Non-Controlling Shareholders",{"$f":"'DRE.ETE-C'!C68","v":0},{"$f":"'DRE.ETE-C'!D68","v":0},{"$f":"'DRE.ETE-C'!E68","v":0},{"$f":"'DRE.ETE-C'!F68","v":2},{"$f":"'DRE.ETE-C'!G68","v":2},{"$f":"'DRE.ETE-C'!H68","v":0},{"$f":"'DRE.ETE-C'!I68","v":0},{"$f":"'DRE.ETE-C'!J68","v":0},{"$f":"'DRE.ETE-C'!K68","v":0},{"$f":"'DRE.ETE-C'!L68","v":27145},{"$f":"'DRE.ETE-C'!M68","v":0},{"$f":"'DRE.ETE-C'!N68","v":0},{"$f":"'DRE.ETE-C'!O68","v":0},{"$f":"'DRE.ETE-C'!P68","v":0},{"$f":"'DRE.ETE-C'!Q68","v":0},{"$f":"'DRE.ETE-C'!R68","v":0},{"$f":"'DRE.ETE-C'!S68","v":1921},{"$f":"'DRE.ETE-C'!T68","v":0},{"$f":"'DRE.ETE-C'!U68","v":0},{"$f":"'DRE.ETE-C'!V68","v":1921},{"$f":"'DRE.ETE-C'!W68","v":7236},{"$f":"'DRE.ETE-C'!X68","v":5741},{"$f":"'DRE.ETE-C'!Y68","v":12977},{"$f":"'DRE.ETE-C'!Z68","v":6199},{"$f":"'DRE.ETE-C'!AB68","v":9164}]
[null,"Net Income Per Share",{"$f":"'DRE.ETE-C'!C69","v":0.53955306568219774},{"$f":"'DRE.ETE-C'!D69","v":0.64984582550750225},{"$f":"'DRE.ETE-C'!E69","v":0.65343168292376475},{"$f":"'DRE.ETE-C'!F69","v":0.93000080910844429},{"$f":"'DRE.ETE-C'!G69","v":2.7728313832219089},{"$f":"'DRE.ETE-C'!H69","v":0.68821607953438069},{"$f":"'DRE.ETE-C'!I69","v":0.6262297160920296},{"$f":"'DRE.ETE-C'!J69","v":1.119435179750818},{"$f":"'DRE.ETE-C'!K69","v":0.42883379418183104},{"$f":"'DRE.ETE-C'!L69","v":2.8627147695590591},{"$f":"'DRE.ETE-C'!M69","v":2.7698696706358175E-2},{"$f":"'DRE.ETE-C'!N69","v":0.50855988396102214},{"$f":"'DRE.ETE-C'!O69","v":4.3572748658913021},{"$f":"'DRE.ETE-C'!P69","v":0.58327841074041065},{"$f":"'DRE.ETE-C'!Q69","v":6.2430725420850921},{"$f":"'DRE.ETE-C'!R69","v":-0.11590059851593525},{"$f":"'DRE.ETE-C'!S69","v":0.92210244475544345},{"$f":"'DRE.ETE-C'!T69","v":-6.297564400957173E-2},{"$f":"'DRE.ETE-C'!U69","v":5.2117741636004293E-2},{"$f":"'DRE.ETE-C'!V69","v":0.79534394386594076},{"$f":"'DRE.ETE-C'!W69","v":6.6007269345565708E-2},{"$f":"'DRE.ETE-C'!X69","v":5.7464121524385667E-2},{"$f":"'DRE.ETE-C'!Y69","v":3.4533042822339023E-2},{"$f":"'DRE.ETE-C'!Z69","v":3.105630361041473E-2},{"$f":"'DRE.ETE-C'!AB69","v":8.756517276265878E-2}]
[null,"EBITDA per Share",{"$f":"'DRE.ETE-C'!C70","v":0.74356781692021101},{"$f":"'DRE.ETE-C'!D70","v":0.75732676762313855},{"$f":"'DRE.ETE-C'!E70","v":0.7652409287048455},{"$f":"'DRE.ETE-C'!F70","v":1.1409187307909805},{"$f":"'DRE.ETE-C'!G70","v":3.4070542440391756},{"$f":"'DRE.ETE-C'!H70","v":1.0093793708561034},{"$f":"'DRE.ETE-C'!I70","v":1.2207869911285256},{"$f":"'DRE.ETE-C'!J70","v":1.9604214226009422},{"$f":"'DRE.ETE-C'!K70","v":1.381897827201038},{"$f":"'DRE.ETE-C'!L70","v":5.5724856117866093},{"$f":"'DRE.ETE-C'!M70","v":5.6256553957974353E-2},{"$f":"'DRE.ETE-C'!N70","v":2.4228548587404388},{"$f":"'DRE.ETE-C'!O70","v":8.2981953532785155},{"$f":"'DRE.ETE-C'!P70","v":3.2725924892936882},{"$f":"'DRE.ETE-C'!Q70","v":15.606188564350012},{"$f":"'DRE.ETE-C'!R70","v":2.3655285302663587},{"$f":"'DRE.ETE-C'!S70","v":3.5694920053229922},{"$f":"'DRE.ETE-C'!T70","v":6.3473756448065527E-4},{"$f":"'DRE.ETE-C'!U70","v":0.18665743688037778},{"$f":"'DRE.ETE-C'!V70","v":6.1223127100342083},{"$f":"'DRE.ETE-C'!W70","v":0.14624567873287897},{"$f":"'DRE.ETE-C'!X70","v":0.12642698188352269},{"$f":"'DRE.ETE-C'!Y70","v":7.9069452775375956E-2},{"$f":"'DRE.ETE-C'!Z70","v":0.13969003613925057},{"$f":"'DRE.ETE-C'!AB70","v":0.1650996376433142}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value"]

{"sheet":"DRE.ETE-C","index":95,"n_rows":71,"n_cols":28,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Transmissão | Consolidada"]
[]
["ETE-Consol-RB","Demonstrações de Resultados - IFRS (R$ mil)","1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ETE-Consol-RB","Residencial",0,0,0,0,{"$f":"SUM(C5:F5)","v":0},0,0,0,0,{"$f":"SUM(H5:K5)","v":0},0,0,0,0,{"$f":"SUM(M5:P5)","v":0},0,0,0,0,{"$f":"SUM(R5:U5)","v":0},"-","-","-","-",{"$f":"SUM(W5:Z5)","v":0},"-"]
["ETE-Consol-RB","Industrial",0,0,0,0,{"$f":"SUM(C6:F6)","v":0},0,0,0,0,{"$f":"SUM(H6:K6)","v":0},0,0,0,0,{"$f":"SUM(M6:P6)","v":0},0,0,0,0,{"$f":"SUM(R6:U6)","v":0},"-","-","-","-",{"$f":"SUM(W6:Z6)","v":0},"-"]
["ETE-Consol-RB","Comercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Rural",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Outras Classes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Suprimento de energia elétrica",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Receita de construção",121387,71583,97545,120564,411079,114141,133614,244764,135672,628191,142852,158862,93549,41106,436369,105074,112814,57917,138937,414742,83528,119411,141165,71743,415847,44069]
["ETE-Consol-RB","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Subvenções vinculadas aos serviços concedidos",0,420,353,93,866,882,1110,1277,1116,4385,1488,1666,1777,1905,6836,8711,-8711,0,"-",0,0,0,0,0,0,0]
["ETE-Consol-RB","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,36154,43438,50118,55716,185426,62641,111079,462418,374949,1011087,175138,72214,0,"-",247352,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Outras receitas operacionais",296,57252,28906,30792,117246,30077,51880,85181,56475,223613,51639,71061,111185,-21927,211958,39702,212244,215755,260743,728444,338188,309356,218752,435563,1301859,358754]
["ETE-Consol-RB","Receita Bruta",{"$f":"SUM(C5:C18)","v":121683},129255,126804,151449,529191,181254,230042,381340,{"$f":"SUM(K5:K18)","v":248979},1041615,{"$f":"SUM(M5:M18)","v":258620},342668,668929,396033,1666250,328625,388561,273672,{"$f":"SUM(U5:U18)","v":399680},1390538,{"$f":"SUM(W5:W18)","v":421716},{"$f":"SUM(X5:X18)","v":428767},{"$f":"SUM(Y5:Y18)","v":359917},{"$f":"SUM(Z5:Z18)","v":507306},1717706,{"$f":"SUM(AB5:AB18)","v":402823}]
["ETE-Consol-RB","PIS/COFINS/ISS",-5032,-5383,-5275,-6916,{"$f":"SUM(C20:F20)","v":-22606},-8139,-11380,-22403,-26997,-68919,-14956,-24644,-47449,-31081,-118130,-23207,-12495,-46694,-24283,-106679,-27298,-26051,-19654,-31467,-104470,-27643]
["ETE-Consol-RB","RGR",null,null,null,null,{"$f":"SUM(C21:F21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0]
["ETE-Consol-RB","ICMS",0,0,0,0,{"$f":"SUM(C22:F22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,0]
["ETE-Consol-RB","Outras (CCC, CDE, P&D e PEE)",-19,-91,-164,-227,{"$f":"SUM(C23:F23)","v":-501},-289,-505,-482,-339,-1615,-703,-1411,-3970,-3992,-10076,-4304,-4324,-5426,-5625,-19679,-5589,-6080,-5962,-6059,-23690,-6275]
["ETE-Consol-RB","Receita Líquida",{"$f":"SUM(C19:C23)","v":116632},123781,121365,144306,506084,172826,218157,358455,221643,971081,242961,316613,617510,360960,1538044,301114,371742,221552,{"$f":"SUM(U19:U23)","v":369772},1264180,{"$f":"SUM(W19:W23)","v":388829},396636,{"$f":"SUM(Y19:Y23)","v":334301},{"$f":"SUM(Z19:Z23)","v":469780},1589546,{"$f":"SUM(AB19:AB23)","v":368905}]
["ETE-Consol-RB","Despesas não controláveis",{"$f":"SUM(C26:C27)","v":0},{"$f":"SUM(D26:D27)","v":0},0,0,{"$f":"SUM(C25:F25)","v":0},0,0,0,{"$f":"SUM(K26:K27)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U26:U27)","v":0},0,{"$f":"SUM(W26:W27)","v":0},0,{"$f":"SUM(Y26:Y27)","v":0},{"$f":"SUM(Z26:Z27)","v":0},0,{"$f":"SUM(AB26:AB27)","v":0}]
["ETE-Consol-RB","Energia Comprada",0,0,0,0,{"$f":"SUM(C26:F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","Transporte de Potência Elétrica",0,0,0,0,{"$f":"SUM(C27:F27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","PMSO",{"$f":"SUM(C29:C33)","v":-155},-1199,-2092,-2435,-5881,-3499,-17279,-9236,-8902,-38916,-7729,-31009,-10885,-54219,-103842,-26340,-39633,-39686,{"$f":"SUM(U29:U33)","v":-45238},-150897,{"$f":"SUM(W29:W33)","v":-40729},-63811,{"$f":"SUM(Y29:Y33)","v":-62336},{"$f":"SUM(Z29:Z33)","v":-73082},-239958,{"$f":"SUM(AB29:AB33)","v":-31117}]
["ETE-Consol-RB","Pessoal",70,-615,-422,-986,{"$f":"SUM(C29:F29)","v":-1953},-528,-711,-651,-1572,-3462,-533,-3428,-7584,-8731,-20276,-2583,-3649,-3749,-6617,-16598,-6452,-14404,-7123,-19740,-47719,-14237]
["ETE-Consol-RB","Benefício pós-emprego",-19,-34,-37,-36,-126,-39,-44,-46,-47,-176,-47,-57,-82,-106,-292,-98,-113,-119,-118,-448,-155,-161,-172,-274,-762,-284]
["ETE-Consol-RB","Material",-3,-7,-10,-8,-28,-1,-1723,-1096,-374,-3194,-54,18,-516,1303,751,-244,-2145,-4475,-244,-7108,-706,-10826,-7279,-14041,-32852,-4362]
["ETE-Consol-RB","Serviços de terceiros",-164,-492,-1573,-1317,-3546,-2786,-14166,-7324,-7382,-31658,-6940,-28167,-18292,-48828,-102227,-22523,-29315,-27228,-35768,-114834,-29873,-33302,-41351,-33899,-138425,-5937]
["ETE-Consol-RB","Outras",{"$f":"SUM(C34:C36)","v":-39},{"$f":"SUM(D34:D36)","v":-51},{"$f":"SUM(E34:E36)","v":-50},{"$f":"SUM(F34:F36)","v":-88},-228,{"$f":"SUM(H34:H36)","v":-145},-635,-119,473,-426,-155,625,15589,2143,18202,-892,-4411,-4115,{"$f":"SUM(U34:U36)","v":-2491},-11909,{"$f":"SUM(W34:W36)","v":-3543},-5118,{"$f":"SUM(Y34:Y36)","v":-6411},{"$f":"SUM(Z34:Z36)","v":-5128},-20200,{"$f":"SUM(AB34:AB36)","v":-6297}]
["ETE-Consol-RB","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-800]
["ETE-Consol-RB","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","Outros",-39,-51,-50,-88,-228,-145,-635,-119,473,-426,-155,625,15589,2143,18202,-892,-4411,-4115,-2491,-11909,-3543,-5118,-6411,-5128,-20200,-5497]
["ETE-Consol-RB","Provisões/reversões",{"$f":"SUM(C38:C39)","v":0},{"$f":"SUM(D38:D39)","v":0},{"$f":"SUM(E38:E39)","v":0},{"$f":"SUM(F38:F39)","v":0},0,{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,16519,7431,-52,23898,6868,1822,-7727,{"$f":"SUM(U38:U39)","v":11788},12751,{"$f":"SUM(W38:W39)","v":633},3101,{"$f":"SUM(Y38:Y39)","v":6838},{"$f":"SUM(Z38:Z39)","v":-1347},9225,{"$f":"SUM(AB38:AB39)","v":257}]
["ETE-Consol-RB","Contingências",0,0,0,0,0,0,0,0,0,0,0,16519,7431,-52,23898,6868,1822,-7727,11788,12751,633,3101,6838,10878,21450,257]
["ETE-Consol-RB","Perdas esperadas de crédito de liquidação duvidosa",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12225,-12225,0]
["ETE-Consol-RB","Outras provisões (*)",0,1,2,3,6,3,3,3,0,9,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ETE-Consol-RB","Depreciação e amortização",-8,-7,-9,-12,-36,-12,-16,-60,-64,-152,-66,-139,119,-220,-306,-209,-333,-225,-201,-968,-445,-459,-448,-1256,-2608,-400]
["ETE-Consol-RB","Custo de Construção",-69406,-74640,-70830,-67167,-282043,-107990,-123597,-225180,-125259,-582026,-133175,-148902,-88684,-99578,-470339,-132031,-108607,-173302,-133230,-547170,-80316,-115220,-135150,-146983,-477669,-42063]
["ETE-Consol-RB","Despesas Operacionais",{"$f":"C37+C28+C25+C42+C41","v":-69569},-75846,-72931,-69614,-287960,-111501,-140892,-234476,-134225,-621094,-140970,-163531,-92019,-154069,-550589,-151712,-146751,-220940,{"$f":"U37+U28+U25+U42+U41","v":-166881},-686284,{"$f":"W37+W28+W25+W42+W41","v":-120857},-176389,{"$f":"Y37+Y28+Y25+Y42+Y41","v":-191096},{"$f":"Z37+Z28+Z25+Z42+Z41","v":-222668},-711010,{"$f":"AB37+AB28+AB25+AB42+AB41","v":-73323}]
["ETE-Consol-RB","Outras receitas",0,0,0,0,{"$f":"SUM(C44:F44)","v":0},2561,0,64,6,2631,24,156,-61,2303,2422,140,151,-133,0,158,null,null,null,null,0]
["ETE-Consol-RB","Outras despesas",0,0,0,-2479,{"$f":"SUM(C45:F45)","v":-2479},0,0,0,-8,-8,0,0,0,-2245,-2245,-3,489,-35,-6359,-5908,-6316,5876,-1945,1984,-401,-91]
["ETE-Consol-RB","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":47063},47935,48434,72213,215645,63886,77265,124043,87416,352610,102015,153238,525430,206949,987632,149539,225631,444,{"$f":"U24+U43+U44+U45","v":196532},572146,{"$f":"W24+W43+W44+W45","v":261656},226123,{"$f":"Y24+Y43+Y44+Y45","v":141260},{"$f":"Z24+Z43+Z44+Z45","v":249096},878135,{"$f":"AB24+AB43+AB44+AB45","v":295491}]
["ETE-Consol-RB","Resultado de equivalência patrimonial",0,0,0,0,{"$f":"SUM(C47:F47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":47071},47942,48443,72225,215681,63898,77281,124103,87480,352762,102081,153377,525311,207169,987938,149748,225964,669,{"$f":"U24+U25+U28+U37+U42+U44+U45","v":196733},573114,{"$f":"W24+W25+W28+W37+W42+W44+W45","v":262101},226582,{"$f":"Y24+Y25+Y28+Y37+Y42+Y44+Y45","v":141708},{"$f":"Z24+Z25+Z28+Z37+Z42+Z44+Z45","v":250352},880743,{"$f":"AB24+AB25+AB28+AB37+AB42+AB44+AB45","v":295891}]
["ETE-Consol-RB","Resultado antes das receitas e despesas financeiras",{"$f":"C46+C47","v":47063},47935,48434,72213,215645,63886,77265,124043,87416,352610,102015,153238,525430,206949,987632,149539,225631,444,{"$f":"U46+U47","v":196532},572146,{"$f":"W46+W47","v":261656},{"$f":"X46+X47","v":226123},141260,{"$f":"Z46+Z47","v":249096},878135,{"$f":"AB46+AB47","v":295491}]
["ETE-Consol-RB","Receitas financeiras",{"$f":"SUM(C51:C54)","v":241},428,325,1380,2374,1068,1690,1024,1183,4965,2828,6331,12232,9762,31153,7461,13104,16099,{"$f":"SUM(U51:U54)","v":15290},51954,{"$f":"SUM(W51:W54)","v":23688},{"$f":"SUM(X51:X54)","v":13993},19567,{"$f":"SUM(Z51:Z54)","v":13931},71179,{"$f":"SUM(AB51:AB54)","v":20013}]
["ETE-Consol-RB","Receita de aplicações financeiras",216,430,270,1339,{"$f":"SUM(C51:F51)","v":2255},981,1607,817,1179,4584,2815,6069,11278,8620,28782,7505,12736,15968,14701,50910,19437,16084,14149,13081,62751,20215]
["ETE-Consol-RB","Receitas de Multas por Atraso",0,0,0,0,{"$f":"SUM(C52:F52)","v":0},0,0,0,0,0,0,0,0,240,240,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","Atualização financeira CVA ",0,0,0,0,{"$f":"SUM(C53:F53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","Outras receitas financeiras",25,-2,55,41,{"$f":"SUM(C54:F54)","v":119},87,83,207,4,381,13,262,954,902,2131,-44,368,131,589,1044,4251,-2091,5418,850,8428,-202]
["ETE-Consol-RB","Despesas financeiras",{"$f":"SUM(C56:C61)","v":-7051},-2572,-2534,-8972,-21129,-12276,-19768,-22145,-42676,-96865,-33292,-88418,-144828,-115038,-381576,-154565,-137936,-106605,{"$f":"SUM(U56:U61)","v":-120288},-519394,{"$f":"SUM(W56:W61)","v":-123414},-98058,-85836,{"$f":"SUM(Z56:Z61)","v":-119685},-426993,{"$f":"SUM(AB56:AB61)","v":-125758}]
["ETE-Consol-RB","Encargos de dívidas – juros",-7179,-4491,-6430,-12328,{"$f":"SUM(C56:F56)","v":-30428},-14231,-18156,-21860,-76700,-130947,-27827,-59374,-89457,-100711,-277369,-82861,-82026,-69880,-66078,-300845,-74086,-66943,-55209,-59329,-255567,-62518]
["ETE-Consol-RB","Encargos de dívidas - Variação monetária/cambial",-31631,-6220,-8231,3992,-42090,-25921,13180,-24140,27871,-9010,14334,-32632,85,-381,-18594,-48730,-35645,-40892,-11685,-136952,-59770,-82814,-14660,-44552,-201796,-36753]
["ETE-Consol-RB","Marcação a mercado derivativos e dívida",0,0,0,0,0,0,-5436,-12698,-14486,-32620,5399,-8281,-3457,8298,1959,6954,1778,4071,6758,19561,6893,1034,-5011,-18353,-15437,10735]
["ETE-Consol-RB","Instrumentos financeiros derivativos",29624,8423,11315,-3909,45453,25729,-10743,35504,19343,69833,-17068,21405,-28822,-19037,-43522,-1359,-12766,2059,-31551,-43617,8663,54493,-10975,8305,60486,-34587]
["ETE-Consol-RB","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","Outras despesas financeiras",2135,-284,812,3273,5936,2147,1387,1049,1296,5879,-8130,-9536,-23177,-3207,-44050,-28569,-9277,-1963,-17732,-57541,-5114,-3828,19,-5756,-14679,-2635]
["ETE-Consol-RB","Resultado financeiro",{"$f":"C55+C50","v":-6810},-2144,-2209,-7592,-18755,-11208,-18078,-21121,-41493,-91900,-30464,-82087,-132596,-105276,-350423,-147104,-124832,-90506,{"$f":"U55+U50","v":-104998},-467440,{"$f":"W55+W50","v":-99726},-84065,-66269,{"$f":"Z55+Z50","v":-105754},-355814,{"$f":"AB55+AB50","v":-105745}]
["ETE-Consol-RB","Resultado antes dos tributos",{"$f":"C49+C62","v":40253},45791,46225,64621,196890,52678,59187,102922,45923,260710,71551,71151,392834,101673,637209,2435,100799,-90062,{"$f":"U49+U62","v":91534},104706,{"$f":"W49+W62","v":161930},142058,74991,{"$f":"Z49+Z62","v":143342},522321,{"$f":"AB49+AB62","v":189746}]
["ETE-Consol-RB","Contribuição Social e imposto de renda",-6097,-4653,-4860,-5748,{"$f":"SUM(C64:F64)","v":-21358},-9111,-19544,-32057,-18776,-79488,-21290,-38957,-117000,-64749,-241996,-9772,-42425,23687,-36603,-65113,-43632,-39071,-13101,-87683,-183487,-32812]
["ETE-Consol-RB","Resultado de operações descontinuadas",0,0,0,0,{"$f":"SUM(C65:F65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETE-Consol-RB","Lucro líquido consolidado do período",{"$f":"C63+C64+C65","v":34156},41138,41365,58873,175532,43567,39643,70865,27147,181222,50261,32194,275834,36924,395213,-7337,58374,-66375,{"$f":"U63+U64+U65","v":54931},39593,{"$f":"W63+W64+W65","v":118298},102987,61890,{"$f":"Z63+Z64+Z65","v":55659},338834,{"$f":"AB63+AB64+AB65","v":156934}]
["ETE-Consol-RB","Atribuído aos acionistas controladores",0,0,0,175531,{"$f":"SUM(C67:F67)","v":175531},43567,-43567,154077,0,154077,0,0,0,0,0,0,56452,0,0,56452,111062,97246,208308,49460,466076,147770]
["ETE-Consol-RB","Atribuído aos acionistas não controladores",0,0,0,2,{"$f":"SUM(C68:F68)","v":2},0,0,0,0,27145,0,0,0,0,0,0,1921,0,0,1921,7236,5741,12977,6199,32153,9164]
["ETE-Consol-RB","Lucro por ação  ",0.53955306568219774,0.64984582550750225,0.65343168292376475,0.93000080910844429,2.7728313832219089,0.68821607953438069,0.6262297160920296,1.119435179750818,0.42883379418183104,2.8627147695590591,2.7698696706358175E-2,0.50855988396102214,4.3572748658913021,0.58327841074041065,6.2430725420850921,-0.11590059851593525,0.92210244475544345,-6.297564400957173E-2,5.2117741636004293E-2,0.79534394386594076,{"$f":"W66/W71","v":6.6007269345565708E-2},5.7464121524385667E-2,3.4533042822339023E-2,3.105630361041473E-2,0.18906073730270512,8.756517276265878E-2]
["ETE-Consol-RB","EBITDA por ação",0.74356781692021101,0.75732676762313855,0.7652409287048455,1.1409187307909805,3.4070542440391756,1.0093793708561034,1.2207869911285256,1.9604214226009422,1.381897827201038,5.5724856117866093,5.6256553957974353E-2,2.4228548587404388,8.2981953532785155,3.2725924892936882,15.606188564350012,2.3655285302663587,3.5694920053229922,6.3473756448065527E-4,0.18665743688037778,{"$f":"SUM(R70:U70)","v":6.1223127100342083},{"$f":"W48/W71","v":0.14624567873287897},0.12642698188352269,7.9069452775375956E-2,0.13969003613925057,0.49143214953102821,0.1650996376433142]
["ETE","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1792196.544,{"$f":"W71","v":1792196.544},{"$f":"W71","v":1792196.544},{"$f":"W71","v":1792196.544},{"$f":"X71","v":1792196.544},{"$f":"W71","v":1792196.544}]

{"sheet":"IS.Rede","index":96,"n_rows":72,"n_cols":57,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Rede Energia | Parent Company"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.Rede!C5","v":0},{"$f":"DRE.Rede!D5","v":0},{"$f":"DRE.Rede!E5","v":0},{"$f":"DRE.Rede!F5","v":0},{"$f":"DRE.Rede!G5","v":0},{"$f":"DRE.Rede!H5","v":0},{"$f":"DRE.Rede!I5","v":0},{"$f":"DRE.Rede!J5","v":0},{"$f":"DRE.Rede!K5","v":0},{"$f":"DRE.Rede!L5","v":0},{"$f":"DRE.Rede!M5","v":0},{"$f":"DRE.Rede!N5","v":0},{"$f":"DRE.Rede!O5","v":0},{"$f":"DRE.Rede!P5","v":0},{"$f":"DRE.Rede!Q5","v":0},{"$f":"DRE.Rede!R5","v":0},{"$f":"DRE.Rede!S5","v":0},{"$f":"DRE.Rede!T5","v":0},{"$f":"DRE.Rede!U5","v":0},{"$f":"DRE.Rede!V5","v":0},{"$f":"DRE.Rede!W5","v":0},{"$f":"DRE.Rede!X5","v":0},{"$f":"DRE.Rede!Y5","v":0},{"$f":"DRE.Rede!Z5","v":0},{"$f":"DRE.Rede!AA5","v":0},{"$f":"DRE.Rede!AB5","v":0},{"$f":"DRE.Rede!AC5","v":0},{"$f":"DRE.Rede!AD5","v":0},{"$f":"DRE.Rede!AE5","v":0},{"$f":"DRE.Rede!AF5","v":0},{"$f":"DRE.Rede!AG5","v":0},{"$f":"DRE.Rede!AH5","v":0},{"$f":"DRE.Rede!AI5","v":0},{"$f":"DRE.Rede!AJ5","v":0},{"$f":"DRE.Rede!AK5","v":0},{"$f":"DRE.Rede!AL5","v":0},{"$f":"DRE.Rede!AM5","v":0},{"$f":"DRE.Rede!AN5","v":0},{"$f":"DRE.Rede!AO5","v":0},{"$f":"DRE.Rede!AP5","v":0},{"$f":"DRE.Rede!AQ5","v":0},{"$f":"DRE.Rede!AR5","v":0},{"$f":"DRE.Rede!AS5","v":0},{"$f":"DRE.Rede!AT5","v":0},{"$f":"DRE.Rede!AU5","v":0},{"$f":"DRE.Rede!AV5","v":0},{"$f":"DRE.Rede!AW5","v":0},{"$f":"DRE.Rede!AX5","v":0},{"$f":"DRE.Rede!AY5","v":0},{"$f":"DRE.Rede!AZ5","v":0},{"$f":"DRE.Rede!BA5","v":0},{"$f":"DRE.Rede!BB5","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Industrial",{"$f":"DRE.Rede!C6","v":0},{"$f":"DRE.Rede!D6","v":0},{"$f":"DRE.Rede!E6","v":0},{"$f":"DRE.Rede!F6","v":0},{"$f":"DRE.Rede!G6","v":0},{"$f":"DRE.Rede!H6","v":0},{"$f":"DRE.Rede!I6","v":0},{"$f":"DRE.Rede!J6","v":0},{"$f":"DRE.Rede!K6","v":0},{"$f":"DRE.Rede!L6","v":0},{"$f":"DRE.Rede!M6","v":0},{"$f":"DRE.Rede!N6","v":0},{"$f":"DRE.Rede!O6","v":0},{"$f":"DRE.Rede!P6","v":0},{"$f":"DRE.Rede!Q6","v":0},{"$f":"DRE.Rede!R6","v":0},{"$f":"DRE.Rede!S6","v":0},{"$f":"DRE.Rede!T6","v":0},{"$f":"DRE.Rede!U6","v":0},{"$f":"DRE.Rede!V6","v":0},{"$f":"DRE.Rede!W6","v":0},{"$f":"DRE.Rede!X6","v":0},{"$f":"DRE.Rede!Y6","v":0},{"$f":"DRE.Rede!Z6","v":0},{"$f":"DRE.Rede!AA6","v":0},{"$f":"DRE.Rede!AB6","v":0},{"$f":"DRE.Rede!AC6","v":0},{"$f":"DRE.Rede!AD6","v":0},{"$f":"DRE.Rede!AE6","v":0},{"$f":"DRE.Rede!AF6","v":0},{"$f":"DRE.Rede!AG6","v":0},{"$f":"DRE.Rede!AH6","v":0},{"$f":"DRE.Rede!AI6","v":0},{"$f":"DRE.Rede!AJ6","v":0},{"$f":"DRE.Rede!AK6","v":0},{"$f":"DRE.Rede!AL6","v":0},{"$f":"DRE.Rede!AM6","v":0},{"$f":"DRE.Rede!AN6","v":0},{"$f":"DRE.Rede!AO6","v":0},{"$f":"DRE.Rede!AP6","v":0},{"$f":"DRE.Rede!AQ6","v":0},{"$f":"DRE.Rede!AR6","v":0},{"$f":"DRE.Rede!AS6","v":0},{"$f":"DRE.Rede!AT6","v":0},{"$f":"DRE.Rede!AU6","v":0},{"$f":"DRE.Rede!AV6","v":0},{"$f":"DRE.Rede!AW6","v":0},{"$f":"DRE.Rede!AX6","v":0},{"$f":"DRE.Rede!AY6","v":0},{"$f":"DRE.Rede!AZ6","v":0},{"$f":"DRE.Rede!BA6","v":0},{"$f":"DRE.Rede!BB6","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"DRE.Rede!C7","v":0},{"$f":"DRE.Rede!D7","v":0},{"$f":"DRE.Rede!E7","v":0},{"$f":"DRE.Rede!F7","v":0},{"$f":"DRE.Rede!G7","v":0},{"$f":"DRE.Rede!H7","v":0},{"$f":"DRE.Rede!I7","v":0},{"$f":"DRE.Rede!J7","v":0},{"$f":"DRE.Rede!K7","v":0},{"$f":"DRE.Rede!L7","v":0},{"$f":"DRE.Rede!M7","v":0},{"$f":"DRE.Rede!N7","v":0},{"$f":"DRE.Rede!O7","v":0},{"$f":"DRE.Rede!P7","v":0},{"$f":"DRE.Rede!Q7","v":0},{"$f":"DRE.Rede!R7","v":0},{"$f":"DRE.Rede!S7","v":0},{"$f":"DRE.Rede!T7","v":0},{"$f":"DRE.Rede!U7","v":0},{"$f":"DRE.Rede!V7","v":0},{"$f":"DRE.Rede!W7","v":0},{"$f":"DRE.Rede!X7","v":0},{"$f":"DRE.Rede!Y7","v":0},{"$f":"DRE.Rede!Z7","v":0},{"$f":"DRE.Rede!AA7","v":0},{"$f":"DRE.Rede!AB7","v":0},{"$f":"DRE.Rede!AC7","v":0},{"$f":"DRE.Rede!AD7","v":0},{"$f":"DRE.Rede!AE7","v":0},{"$f":"DRE.Rede!AF7","v":0},{"$f":"DRE.Rede!AG7","v":0},{"$f":"DRE.Rede!AH7","v":0},{"$f":"DRE.Rede!AI7","v":0},{"$f":"DRE.Rede!AJ7","v":0},{"$f":"DRE.Rede!AK7","v":0},{"$f":"DRE.Rede!AL7","v":0},{"$f":"DRE.Rede!AM7","v":0},{"$f":"DRE.Rede!AN7","v":0},{"$f":"DRE.Rede!AO7","v":0},{"$f":"DRE.Rede!AP7","v":0},{"$f":"DRE.Rede!AQ7","v":0},{"$f":"DRE.Rede!AR7","v":0},{"$f":"DRE.Rede!AS7","v":0},{"$f":"DRE.Rede!AT7","v":0},{"$f":"DRE.Rede!AU7","v":0},{"$f":"DRE.Rede!AV7","v":0},{"$f":"DRE.Rede!AW7","v":0},{"$f":"DRE.Rede!AX7","v":0},{"$f":"DRE.Rede!AY7","v":0},{"$f":"DRE.Rede!AZ7","v":0},{"$f":"DRE.Rede!BA7","v":0},{"$f":"DRE.Rede!BB7","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Rural",{"$f":"DRE.Rede!C8","v":0},{"$f":"DRE.Rede!D8","v":0},{"$f":"DRE.Rede!E8","v":0},{"$f":"DRE.Rede!F8","v":0},{"$f":"DRE.Rede!G8","v":0},{"$f":"DRE.Rede!H8","v":0},{"$f":"DRE.Rede!I8","v":0},{"$f":"DRE.Rede!J8","v":0},{"$f":"DRE.Rede!K8","v":0},{"$f":"DRE.Rede!L8","v":0},{"$f":"DRE.Rede!M8","v":0},{"$f":"DRE.Rede!N8","v":0},{"$f":"DRE.Rede!O8","v":0},{"$f":"DRE.Rede!P8","v":0},{"$f":"DRE.Rede!Q8","v":0},{"$f":"DRE.Rede!R8","v":0},{"$f":"DRE.Rede!S8","v":0},{"$f":"DRE.Rede!T8","v":0},{"$f":"DRE.Rede!U8","v":0},{"$f":"DRE.Rede!V8","v":0},{"$f":"DRE.Rede!W8","v":0},{"$f":"DRE.Rede!X8","v":0},{"$f":"DRE.Rede!Y8","v":0},{"$f":"DRE.Rede!Z8","v":0},{"$f":"DRE.Rede!AA8","v":0},{"$f":"DRE.Rede!AB8","v":0},{"$f":"DRE.Rede!AC8","v":0},{"$f":"DRE.Rede!AD8","v":0},{"$f":"DRE.Rede!AE8","v":0},{"$f":"DRE.Rede!AF8","v":0},{"$f":"DRE.Rede!AG8","v":0},{"$f":"DRE.Rede!AH8","v":0},{"$f":"DRE.Rede!AI8","v":0},{"$f":"DRE.Rede!AJ8","v":0},{"$f":"DRE.Rede!AK8","v":0},{"$f":"DRE.Rede!AL8","v":0},{"$f":"DRE.Rede!AM8","v":0},{"$f":"DRE.Rede!AN8","v":0},{"$f":"DRE.Rede!AO8","v":0},{"$f":"DRE.Rede!AP8","v":0},{"$f":"DRE.Rede!AQ8","v":0},{"$f":"DRE.Rede!AR8","v":0},{"$f":"DRE.Rede!AS8","v":0},{"$f":"DRE.Rede!AT8","v":0},{"$f":"DRE.Rede!AU8","v":0},{"$f":"DRE.Rede!AV8","v":0},{"$f":"DRE.Rede!AW8","v":0},{"$f":"DRE.Rede!AX8","v":0},{"$f":"DRE.Rede!AY8","v":0},{"$f":"DRE.Rede!AZ8","v":0},{"$f":"DRE.Rede!BA8","v":0},{"$f":"DRE.Rede!BB8","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Other sectors",{"$f":"DRE.Rede!C9","v":0},{"$f":"DRE.Rede!D9","v":0},{"$f":"DRE.Rede!E9","v":0},{"$f":"DRE.Rede!F9","v":0},{"$f":"DRE.Rede!G9","v":0},{"$f":"DRE.Rede!H9","v":0},{"$f":"DRE.Rede!I9","v":0},{"$f":"DRE.Rede!J9","v":0},{"$f":"DRE.Rede!K9","v":0},{"$f":"DRE.Rede!L9","v":0},{"$f":"DRE.Rede!M9","v":0},{"$f":"DRE.Rede!N9","v":0},{"$f":"DRE.Rede!O9","v":0},{"$f":"DRE.Rede!P9","v":0},{"$f":"DRE.Rede!Q9","v":0},{"$f":"DRE.Rede!R9","v":0},{"$f":"DRE.Rede!S9","v":0},{"$f":"DRE.Rede!T9","v":0},{"$f":"DRE.Rede!U9","v":0},{"$f":"DRE.Rede!V9","v":0},{"$f":"DRE.Rede!W9","v":0},{"$f":"DRE.Rede!X9","v":0},{"$f":"DRE.Rede!Y9","v":0},{"$f":"DRE.Rede!Z9","v":0},{"$f":"DRE.Rede!AA9","v":0},{"$f":"DRE.Rede!AB9","v":0},{"$f":"DRE.Rede!AC9","v":0},{"$f":"DRE.Rede!AD9","v":0},{"$f":"DRE.Rede!AE9","v":0},{"$f":"DRE.Rede!AF9","v":0},{"$f":"DRE.Rede!AG9","v":0},{"$f":"DRE.Rede!AH9","v":0},{"$f":"DRE.Rede!AI9","v":0},{"$f":"DRE.Rede!AJ9","v":0},{"$f":"DRE.Rede!AK9","v":0},{"$f":"DRE.Rede!AL9","v":0},{"$f":"DRE.Rede!AM9","v":0},{"$f":"DRE.Rede!AN9","v":0},{"$f":"DRE.Rede!AO9","v":0},{"$f":"DRE.Rede!AP9","v":0},{"$f":"DRE.Rede!AQ9","v":0},{"$f":"DRE.Rede!AR9","v":0},{"$f":"DRE.Rede!AS9","v":0},{"$f":"DRE.Rede!AT9","v":0},{"$f":"DRE.Rede!AU9","v":0},{"$f":"DRE.Rede!AV9","v":0},{"$f":"DRE.Rede!AW9","v":0},{"$f":"DRE.Rede!AX9","v":0},{"$f":"DRE.Rede!AY9","v":0},{"$f":"DRE.Rede!AZ9","v":0},{"$f":"DRE.Rede!BA9","v":0},{"$f":"DRE.Rede!BB9","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Electricity sales to distributors",{"$f":"DRE.Rede!C10","v":0},{"$f":"DRE.Rede!D10","v":0},{"$f":"DRE.Rede!E10","v":0},{"$f":"DRE.Rede!F10","v":0},{"$f":"DRE.Rede!G10","v":0},{"$f":"DRE.Rede!H10","v":0},{"$f":"DRE.Rede!I10","v":0},{"$f":"DRE.Rede!J10","v":0},{"$f":"DRE.Rede!K10","v":0},{"$f":"DRE.Rede!L10","v":0},{"$f":"DRE.Rede!M10","v":0},{"$f":"DRE.Rede!N10","v":0},{"$f":"DRE.Rede!O10","v":0},{"$f":"DRE.Rede!P10","v":0},{"$f":"DRE.Rede!Q10","v":0},{"$f":"DRE.Rede!R10","v":0},{"$f":"DRE.Rede!S10","v":0},{"$f":"DRE.Rede!T10","v":0},{"$f":"DRE.Rede!U10","v":0},{"$f":"DRE.Rede!V10","v":0},{"$f":"DRE.Rede!W10","v":0},{"$f":"DRE.Rede!X10","v":0},{"$f":"DRE.Rede!Y10","v":0},{"$f":"DRE.Rede!Z10","v":0},{"$f":"DRE.Rede!AA10","v":0},{"$f":"DRE.Rede!AB10","v":0},{"$f":"DRE.Rede!AC10","v":0},{"$f":"DRE.Rede!AD10","v":0},{"$f":"DRE.Rede!AE10","v":0},{"$f":"DRE.Rede!AF10","v":0},{"$f":"DRE.Rede!AG10","v":0},{"$f":"DRE.Rede!AH10","v":0},{"$f":"DRE.Rede!AI10","v":0},{"$f":"DRE.Rede!AJ10","v":0},{"$f":"DRE.Rede!AK10","v":0},{"$f":"DRE.Rede!AL10","v":0},{"$f":"DRE.Rede!AM10","v":0},{"$f":"DRE.Rede!AN10","v":0},{"$f":"DRE.Rede!AO10","v":0},{"$f":"DRE.Rede!AP10","v":0},{"$f":"DRE.Rede!AQ10","v":0},{"$f":"DRE.Rede!AR10","v":0},{"$f":"DRE.Rede!AS10","v":0},{"$f":"DRE.Rede!AT10","v":0},{"$f":"DRE.Rede!AU10","v":0},{"$f":"DRE.Rede!AV10","v":0},{"$f":"DRE.Rede!AW10","v":0},{"$f":"DRE.Rede!AX10","v":0},{"$f":"DRE.Rede!AY10","v":0},{"$f":"DRE.Rede!AZ10","v":0},{"$f":"DRE.Rede!BA10","v":0},{"$f":"DRE.Rede!BB10","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Construction revenue",{"$f":"DRE.Rede!C11","v":0},{"$f":"DRE.Rede!D11","v":0},{"$f":"DRE.Rede!E11","v":0},{"$f":"DRE.Rede!F11","v":0},{"$f":"DRE.Rede!G11","v":0},{"$f":"DRE.Rede!H11","v":0},{"$f":"DRE.Rede!I11","v":0},{"$f":"DRE.Rede!J11","v":0},{"$f":"DRE.Rede!K11","v":0},{"$f":"DRE.Rede!L11","v":0},{"$f":"DRE.Rede!M11","v":0},{"$f":"DRE.Rede!N11","v":0},{"$f":"DRE.Rede!O11","v":0},{"$f":"DRE.Rede!P11","v":0},{"$f":"DRE.Rede!Q11","v":0},{"$f":"DRE.Rede!R11","v":0},{"$f":"DRE.Rede!S11","v":0},{"$f":"DRE.Rede!T11","v":0},{"$f":"DRE.Rede!U11","v":0},{"$f":"DRE.Rede!V11","v":0},{"$f":"DRE.Rede!W11","v":0},{"$f":"DRE.Rede!X11","v":0},{"$f":"DRE.Rede!Y11","v":0},{"$f":"DRE.Rede!Z11","v":0},{"$f":"DRE.Rede!AA11","v":0},{"$f":"DRE.Rede!AB11","v":0},{"$f":"DRE.Rede!AC11","v":0},{"$f":"DRE.Rede!AD11","v":0},{"$f":"DRE.Rede!AE11","v":0},{"$f":"DRE.Rede!AF11","v":0},{"$f":"DRE.Rede!AG11","v":0},{"$f":"DRE.Rede!AH11","v":0},{"$f":"DRE.Rede!AI11","v":0},{"$f":"DRE.Rede!AJ11","v":0},{"$f":"DRE.Rede!AK11","v":0},{"$f":"DRE.Rede!AL11","v":0},{"$f":"DRE.Rede!AM11","v":0},{"$f":"DRE.Rede!AN11","v":0},{"$f":"DRE.Rede!AO11","v":0},{"$f":"DRE.Rede!AP11","v":0},{"$f":"DRE.Rede!AQ11","v":0},{"$f":"DRE.Rede!AR11","v":0},{"$f":"DRE.Rede!AS11","v":0},{"$f":"DRE.Rede!AT11","v":0},{"$f":"DRE.Rede!AU11","v":0},{"$f":"DRE.Rede!AV11","v":0},{"$f":"DRE.Rede!AW11","v":0},{"$f":"DRE.Rede!AX11","v":0},{"$f":"DRE.Rede!AY11","v":0},{"$f":"DRE.Rede!AZ11","v":0},{"$f":"DRE.Rede!BA11","v":0},{"$f":"DRE.Rede!BB11","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Net Unbilled Sales",{"$f":"DRE.Rede!C12","v":0},{"$f":"DRE.Rede!D12","v":0},{"$f":"DRE.Rede!E12","v":0},{"$f":"DRE.Rede!F12","v":0},{"$f":"DRE.Rede!G12","v":0},{"$f":"DRE.Rede!H12","v":0},{"$f":"DRE.Rede!I12","v":0},{"$f":"DRE.Rede!J12","v":0},{"$f":"DRE.Rede!K12","v":0},{"$f":"DRE.Rede!L12","v":0},{"$f":"DRE.Rede!M12","v":0},{"$f":"DRE.Rede!N12","v":0},{"$f":"DRE.Rede!O12","v":0},{"$f":"DRE.Rede!P12","v":0},{"$f":"DRE.Rede!Q12","v":0},{"$f":"DRE.Rede!R12","v":0},{"$f":"DRE.Rede!S12","v":0},{"$f":"DRE.Rede!T12","v":0},{"$f":"DRE.Rede!U12","v":0},{"$f":"DRE.Rede!V12","v":0},{"$f":"DRE.Rede!W12","v":0},{"$f":"DRE.Rede!X12","v":0},{"$f":"DRE.Rede!Y12","v":0},{"$f":"DRE.Rede!Z12","v":0},{"$f":"DRE.Rede!AA12","v":0},{"$f":"DRE.Rede!AB12","v":0},{"$f":"DRE.Rede!AC12","v":0},{"$f":"DRE.Rede!AD12","v":0},{"$f":"DRE.Rede!AE12","v":0},{"$f":"DRE.Rede!AF12","v":0},{"$f":"DRE.Rede!AG12","v":0},{"$f":"DRE.Rede!AH12","v":0},{"$f":"DRE.Rede!AI12","v":0},{"$f":"DRE.Rede!AJ12","v":0},{"$f":"DRE.Rede!AK12","v":0},{"$f":"DRE.Rede!AL12","v":0},{"$f":"DRE.Rede!AM12","v":0},{"$f":"DRE.Rede!AN12","v":0},{"$f":"DRE.Rede!AO12","v":0},{"$f":"DRE.Rede!AP12","v":0},{"$f":"DRE.Rede!AQ12","v":0},{"$f":"DRE.Rede!AR12","v":0},{"$f":"DRE.Rede!AS12","v":0},{"$f":"DRE.Rede!AT12","v":0},{"$f":"DRE.Rede!AU12","v":0},{"$f":"DRE.Rede!AV12","v":0},{"$f":"DRE.Rede!AW12","v":0},{"$f":"DRE.Rede!AX12","v":0},{"$f":"DRE.Rede!AY12","v":0},{"$f":"DRE.Rede!AZ12","v":0},{"$f":"DRE.Rede!BA12","v":0},{"$f":"DRE.Rede!BB12","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Energia comercializada",{"$f":"DRE.Rede!C13","v":0},{"$f":"DRE.Rede!D13","v":0},{"$f":"DRE.Rede!E13","v":0},{"$f":"DRE.Rede!F13","v":0},{"$f":"DRE.Rede!G13","v":0},{"$f":"DRE.Rede!H13","v":0},{"$f":"DRE.Rede!I13","v":0},{"$f":"DRE.Rede!J13","v":0},{"$f":"DRE.Rede!K13","v":0},{"$f":"DRE.Rede!L13","v":0},{"$f":"DRE.Rede!M13","v":0},{"$f":"DRE.Rede!N13","v":0},{"$f":"DRE.Rede!O13","v":0},{"$f":"DRE.Rede!P13","v":0},{"$f":"DRE.Rede!Q13","v":0},{"$f":"DRE.Rede!R13","v":0},{"$f":"DRE.Rede!S13","v":0},{"$f":"DRE.Rede!T13","v":0},{"$f":"DRE.Rede!U13","v":0},{"$f":"DRE.Rede!V13","v":0},{"$f":"DRE.Rede!W13","v":0},{"$f":"DRE.Rede!X13","v":0},{"$f":"DRE.Rede!Y13","v":0},{"$f":"DRE.Rede!Z13","v":0},{"$f":"DRE.Rede!AA13","v":0},{"$f":"DRE.Rede!AB13","v":0},{"$f":"DRE.Rede!AC13","v":0},{"$f":"DRE.Rede!AD13","v":0},{"$f":"DRE.Rede!AE13","v":0},{"$f":"DRE.Rede!AF13","v":0},{"$f":"DRE.Rede!AG13","v":0},{"$f":"DRE.Rede!AH13","v":0},{"$f":"DRE.Rede!AI13","v":0},{"$f":"DRE.Rede!AJ13","v":0},{"$f":"DRE.Rede!AK13","v":0},{"$f":"DRE.Rede!AL13","v":0},{"$f":"DRE.Rede!AM13","v":0},{"$f":"DRE.Rede!AN13","v":0},{"$f":"DRE.Rede!AO13","v":0},{"$f":"DRE.Rede!AP13","v":0},{"$f":"DRE.Rede!AQ13","v":0},{"$f":"DRE.Rede!AR13","v":0},{"$f":"DRE.Rede!AS13","v":0},{"$f":"DRE.Rede!AT13","v":0},{"$f":"DRE.Rede!AU13","v":0},{"$f":"DRE.Rede!AV13","v":0},{"$f":"DRE.Rede!AW13","v":0},{"$f":"DRE.Rede!AX13","v":0},{"$f":"DRE.Rede!AY13","v":0},{"$f":"DRE.Rede!AZ13","v":0},{"$f":"DRE.Rede!BA13","v":0},{"$f":"DRE.Rede!BB13","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Electricity network usage charges",{"$f":"DRE.Rede!C14","v":0},{"$f":"DRE.Rede!D14","v":0},{"$f":"DRE.Rede!E14","v":0},{"$f":"DRE.Rede!F14","v":0},{"$f":"DRE.Rede!G14","v":0},{"$f":"DRE.Rede!H14","v":0},{"$f":"DRE.Rede!I14","v":0},{"$f":"DRE.Rede!J14","v":0},{"$f":"DRE.Rede!K14","v":0},{"$f":"DRE.Rede!L14","v":0},{"$f":"DRE.Rede!M14","v":0},{"$f":"DRE.Rede!N14","v":0},{"$f":"DRE.Rede!O14","v":0},{"$f":"DRE.Rede!P14","v":0},{"$f":"DRE.Rede!Q14","v":0},{"$f":"DRE.Rede!R14","v":0},{"$f":"DRE.Rede!S14","v":0},{"$f":"DRE.Rede!T14","v":0},{"$f":"DRE.Rede!U14","v":0},{"$f":"DRE.Rede!V14","v":0},{"$f":"DRE.Rede!W14","v":0},{"$f":"DRE.Rede!X14","v":0},{"$f":"DRE.Rede!Y14","v":0},{"$f":"DRE.Rede!Z14","v":0},{"$f":"DRE.Rede!AA14","v":0},{"$f":"DRE.Rede!AB14","v":0},{"$f":"DRE.Rede!AC14","v":0},{"$f":"DRE.Rede!AD14","v":0},{"$f":"DRE.Rede!AE14","v":0},{"$f":"DRE.Rede!AF14","v":0},{"$f":"DRE.Rede!AG14","v":0},{"$f":"DRE.Rede!AH14","v":0},{"$f":"DRE.Rede!AI14","v":0},{"$f":"DRE.Rede!AJ14","v":0},{"$f":"DRE.Rede!AK14","v":0},{"$f":"DRE.Rede!AL14","v":0},{"$f":"DRE.Rede!AM14","v":0},{"$f":"DRE.Rede!AN14","v":0},{"$f":"DRE.Rede!AO14","v":0},{"$f":"DRE.Rede!AP14","v":0},{"$f":"DRE.Rede!AQ14","v":0},{"$f":"DRE.Rede!AR14","v":0},{"$f":"DRE.Rede!AS14","v":0},{"$f":"DRE.Rede!AT14","v":0},{"$f":"DRE.Rede!AU14","v":0},{"$f":"DRE.Rede!AV14","v":0},{"$f":"DRE.Rede!AW14","v":0},{"$f":"DRE.Rede!AX14","v":0},{"$f":"DRE.Rede!AY14","v":0},{"$f":"DRE.Rede!AZ14","v":0},{"$f":"DRE.Rede!BA14","v":0},{"$f":"DRE.Rede!BB14","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Creation and amortization - CVA",{"$f":"DRE.Rede!C15","v":0},{"$f":"DRE.Rede!D15","v":0},{"$f":"DRE.Rede!E15","v":0},{"$f":"DRE.Rede!F15","v":0},{"$f":"DRE.Rede!G15","v":0},{"$f":"DRE.Rede!H15","v":0},{"$f":"DRE.Rede!I15","v":0},{"$f":"DRE.Rede!J15","v":0},{"$f":"DRE.Rede!K15","v":0},{"$f":"DRE.Rede!L15","v":0},{"$f":"DRE.Rede!M15","v":0},{"$f":"DRE.Rede!N15","v":0},{"$f":"DRE.Rede!O15","v":0},{"$f":"DRE.Rede!P15","v":0},{"$f":"DRE.Rede!Q15","v":0},{"$f":"DRE.Rede!R15","v":0},{"$f":"DRE.Rede!S15","v":0},{"$f":"DRE.Rede!T15","v":0},{"$f":"DRE.Rede!U15","v":0},{"$f":"DRE.Rede!V15","v":0},{"$f":"DRE.Rede!W15","v":0},{"$f":"DRE.Rede!X15","v":0},{"$f":"DRE.Rede!Y15","v":0},{"$f":"DRE.Rede!Z15","v":0},{"$f":"DRE.Rede!AA15","v":0},{"$f":"DRE.Rede!AB15","v":0},{"$f":"DRE.Rede!AC15","v":0},{"$f":"DRE.Rede!AD15","v":0},{"$f":"DRE.Rede!AE15","v":0},{"$f":"DRE.Rede!AF15","v":0},{"$f":"DRE.Rede!AG15","v":0},{"$f":"DRE.Rede!AH15","v":0},{"$f":"DRE.Rede!AI15","v":0},{"$f":"DRE.Rede!AJ15","v":0},{"$f":"DRE.Rede!AK15","v":0},{"$f":"DRE.Rede!AL15","v":0},{"$f":"DRE.Rede!AM15","v":0},{"$f":"DRE.Rede!AN15","v":0},{"$f":"DRE.Rede!AO15","v":0},{"$f":"DRE.Rede!AP15","v":0},{"$f":"DRE.Rede!AQ15","v":0},{"$f":"DRE.Rede!AR15","v":0},{"$f":"DRE.Rede!AS15","v":0},{"$f":"DRE.Rede!AT15","v":0},{"$f":"DRE.Rede!AU15","v":0},{"$f":"DRE.Rede!AV15","v":0},{"$f":"DRE.Rede!AW15","v":0},{"$f":"DRE.Rede!AX15","v":0},{"$f":"DRE.Rede!AY15","v":0},{"$f":"DRE.Rede!AZ15","v":0},{"$f":"DRE.Rede!BA15","v":0},{"$f":"DRE.Rede!BB15","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.Rede!C16","v":0},{"$f":"DRE.Rede!D16","v":0},{"$f":"DRE.Rede!E16","v":0},{"$f":"DRE.Rede!F16","v":0},{"$f":"DRE.Rede!G16","v":0},{"$f":"DRE.Rede!H16","v":0},{"$f":"DRE.Rede!I16","v":0},{"$f":"DRE.Rede!J16","v":0},{"$f":"DRE.Rede!K16","v":0},{"$f":"DRE.Rede!L16","v":0},{"$f":"DRE.Rede!M16","v":0},{"$f":"DRE.Rede!N16","v":0},{"$f":"DRE.Rede!O16","v":0},{"$f":"DRE.Rede!P16","v":0},{"$f":"DRE.Rede!Q16","v":0},{"$f":"DRE.Rede!R16","v":0},{"$f":"DRE.Rede!S16","v":0},{"$f":"DRE.Rede!T16","v":0},{"$f":"DRE.Rede!U16","v":0},{"$f":"DRE.Rede!V16","v":0},{"$f":"DRE.Rede!W16","v":0},{"$f":"DRE.Rede!X16","v":0},{"$f":"DRE.Rede!Y16","v":0},{"$f":"DRE.Rede!Z16","v":0},{"$f":"DRE.Rede!AA16","v":0},{"$f":"DRE.Rede!AB16","v":0},{"$f":"DRE.Rede!AC16","v":0},{"$f":"DRE.Rede!AD16","v":0},{"$f":"DRE.Rede!AE16","v":0},{"$f":"DRE.Rede!AF16","v":0},{"$f":"DRE.Rede!AG16","v":0},{"$f":"DRE.Rede!AH16","v":0},{"$f":"DRE.Rede!AI16","v":0},{"$f":"DRE.Rede!AJ16","v":0},{"$f":"DRE.Rede!AK16","v":0},{"$f":"DRE.Rede!AL16","v":0},{"$f":"DRE.Rede!AM16","v":0},{"$f":"DRE.Rede!AN16","v":0},{"$f":"DRE.Rede!AO16","v":0},{"$f":"DRE.Rede!AP16","v":0},{"$f":"DRE.Rede!AQ16","v":0},{"$f":"DRE.Rede!AR16","v":0},{"$f":"DRE.Rede!AS16","v":0},{"$f":"DRE.Rede!AT16","v":0},{"$f":"DRE.Rede!AU16","v":0},{"$f":"DRE.Rede!AV16","v":0},{"$f":"DRE.Rede!AW16","v":0},{"$f":"DRE.Rede!AX16","v":0},{"$f":"DRE.Rede!AY16","v":0},{"$f":"DRE.Rede!AZ16","v":0},{"$f":"DRE.Rede!BA16","v":0},{"$f":"DRE.Rede!BB16","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Concession financial asset",{"$f":"DRE.Rede!C17","v":0},{"$f":"DRE.Rede!D17","v":0},{"$f":"DRE.Rede!E17","v":0},{"$f":"DRE.Rede!F17","v":0},{"$f":"DRE.Rede!G17","v":0},{"$f":"DRE.Rede!H17","v":0},{"$f":"DRE.Rede!I17","v":0},{"$f":"DRE.Rede!J17","v":0},{"$f":"DRE.Rede!K17","v":0},{"$f":"DRE.Rede!L17","v":0},{"$f":"DRE.Rede!M17","v":0},{"$f":"DRE.Rede!N17","v":0},{"$f":"DRE.Rede!O17","v":0},{"$f":"DRE.Rede!P17","v":0},{"$f":"DRE.Rede!Q17","v":0},{"$f":"DRE.Rede!R17","v":0},{"$f":"DRE.Rede!S17","v":0},{"$f":"DRE.Rede!T17","v":0},{"$f":"DRE.Rede!U17","v":0},{"$f":"DRE.Rede!V17","v":0},{"$f":"DRE.Rede!W17","v":0},{"$f":"DRE.Rede!X17","v":0},{"$f":"DRE.Rede!Y17","v":0},{"$f":"DRE.Rede!Z17","v":0},{"$f":"DRE.Rede!AA17","v":0},{"$f":"DRE.Rede!AB17","v":0},{"$f":"DRE.Rede!AC17","v":0},{"$f":"DRE.Rede!AD17","v":0},{"$f":"DRE.Rede!AE17","v":0},{"$f":"DRE.Rede!AF17","v":0},{"$f":"DRE.Rede!AG17","v":0},{"$f":"DRE.Rede!AH17","v":0},{"$f":"DRE.Rede!AI17","v":0},{"$f":"DRE.Rede!AJ17","v":0},{"$f":"DRE.Rede!AK17","v":0},{"$f":"DRE.Rede!AL17","v":0},{"$f":"DRE.Rede!AM17","v":0},{"$f":"DRE.Rede!AN17","v":0},{"$f":"DRE.Rede!AO17","v":0},{"$f":"DRE.Rede!AP17","v":0},{"$f":"DRE.Rede!AQ17","v":0},{"$f":"DRE.Rede!AR17","v":0},{"$f":"DRE.Rede!AS17","v":0},{"$f":"DRE.Rede!AT17","v":0},{"$f":"DRE.Rede!AU17","v":0},{"$f":"DRE.Rede!AV17","v":0},{"$f":"DRE.Rede!AW17","v":0},{"$f":"DRE.Rede!AX17","v":0},{"$f":"DRE.Rede!AY17","v":0},{"$f":"DRE.Rede!AZ17","v":0},{"$f":"DRE.Rede!BA17","v":0},{"$f":"DRE.Rede!BB17","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Other revenues",{"$f":"DRE.Rede!C18","v":0},{"$f":"DRE.Rede!D18","v":0},{"$f":"DRE.Rede!E18","v":0},{"$f":"DRE.Rede!F18","v":0},{"$f":"DRE.Rede!G18","v":0},{"$f":"DRE.Rede!H18","v":0},{"$f":"DRE.Rede!I18","v":0},{"$f":"DRE.Rede!J18","v":0},{"$f":"DRE.Rede!K18","v":0},{"$f":"DRE.Rede!L18","v":0},{"$f":"DRE.Rede!M18","v":0},{"$f":"DRE.Rede!N18","v":0},{"$f":"DRE.Rede!O18","v":0},{"$f":"DRE.Rede!P18","v":0},{"$f":"DRE.Rede!Q18","v":0},{"$f":"DRE.Rede!R18","v":0},{"$f":"DRE.Rede!S18","v":0},{"$f":"DRE.Rede!T18","v":0},{"$f":"DRE.Rede!U18","v":0},{"$f":"DRE.Rede!V18","v":0},{"$f":"DRE.Rede!W18","v":0},{"$f":"DRE.Rede!X18","v":0},{"$f":"DRE.Rede!Y18","v":0},{"$f":"DRE.Rede!Z18","v":0},{"$f":"DRE.Rede!AA18","v":0},{"$f":"DRE.Rede!AB18","v":0},{"$f":"DRE.Rede!AC18","v":0},{"$f":"DRE.Rede!AD18","v":0},{"$f":"DRE.Rede!AE18","v":0},{"$f":"DRE.Rede!AF18","v":0},{"$f":"DRE.Rede!AG18","v":0},{"$f":"DRE.Rede!AH18","v":0},{"$f":"DRE.Rede!AI18","v":0},{"$f":"DRE.Rede!AJ18","v":0},{"$f":"DRE.Rede!AK18","v":0},{"$f":"DRE.Rede!AL18","v":0},{"$f":"DRE.Rede!AM18","v":0},{"$f":"DRE.Rede!AN18","v":0},{"$f":"DRE.Rede!AO18","v":0},{"$f":"DRE.Rede!AP18","v":0},{"$f":"DRE.Rede!AQ18","v":0},{"$f":"DRE.Rede!AR18","v":0},{"$f":"DRE.Rede!AS18","v":0},{"$f":"DRE.Rede!AT18","v":0},{"$f":"DRE.Rede!AU18","v":0},{"$f":"DRE.Rede!AV18","v":0},{"$f":"DRE.Rede!AW18","v":0},{"$f":"DRE.Rede!AX18","v":0},{"$f":"DRE.Rede!AY18","v":0},{"$f":"DRE.Rede!AZ18","v":0},{"$f":"DRE.Rede!BA18","v":0},{"$f":"DRE.Rede!BB18","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Gross Revenue",{"$f":"DRE.Rede!C19","v":0},{"$f":"DRE.Rede!D19","v":0},{"$f":"DRE.Rede!E19","v":0},{"$f":"DRE.Rede!F19","v":0},{"$f":"DRE.Rede!G19","v":0},{"$f":"DRE.Rede!H19","v":0},{"$f":"DRE.Rede!I19","v":0},{"$f":"DRE.Rede!J19","v":0},{"$f":"DRE.Rede!K19","v":0},{"$f":"DRE.Rede!L19","v":0},{"$f":"DRE.Rede!M19","v":0},{"$f":"DRE.Rede!N19","v":0},{"$f":"DRE.Rede!O19","v":0},{"$f":"DRE.Rede!P19","v":0},{"$f":"DRE.Rede!Q19","v":0},{"$f":"DRE.Rede!R19","v":0},{"$f":"DRE.Rede!S19","v":0},{"$f":"DRE.Rede!T19","v":0},{"$f":"DRE.Rede!U19","v":0},{"$f":"DRE.Rede!V19","v":0},{"$f":"DRE.Rede!W19","v":0},{"$f":"DRE.Rede!X19","v":0},{"$f":"DRE.Rede!Y19","v":0},{"$f":"DRE.Rede!Z19","v":0},{"$f":"DRE.Rede!AA19","v":0},{"$f":"DRE.Rede!AB19","v":0},{"$f":"DRE.Rede!AC19","v":0},{"$f":"DRE.Rede!AD19","v":0},{"$f":"DRE.Rede!AE19","v":0},{"$f":"DRE.Rede!AF19","v":0},{"$f":"DRE.Rede!AG19","v":0},{"$f":"DRE.Rede!AH19","v":0},{"$f":"DRE.Rede!AI19","v":0},{"$f":"DRE.Rede!AJ19","v":0},{"$f":"DRE.Rede!AK19","v":0},{"$f":"DRE.Rede!AL19","v":0},{"$f":"DRE.Rede!AM19","v":0},{"$f":"DRE.Rede!AN19","v":0},{"$f":"DRE.Rede!AO19","v":0},{"$f":"DRE.Rede!AP19","v":0},{"$f":"DRE.Rede!AQ19","v":0},{"$f":"DRE.Rede!AR19","v":0},{"$f":"DRE.Rede!AS19","v":0},{"$f":"DRE.Rede!AT19","v":0},{"$f":"DRE.Rede!AU19","v":0},{"$f":"DRE.Rede!AV19","v":0},{"$f":"DRE.Rede!AW19","v":0},{"$f":"DRE.Rede!AX19","v":0},{"$f":"DRE.Rede!AY19","v":0},{"$f":"DRE.Rede!AZ19","v":0},{"$f":"DRE.Rede!BA19","v":0},{"$f":"DRE.Rede!BB19","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.Rede!C20","v":0},{"$f":"DRE.Rede!D20","v":0},{"$f":"DRE.Rede!E20","v":0},{"$f":"DRE.Rede!F20","v":0},{"$f":"DRE.Rede!G20","v":0},{"$f":"DRE.Rede!H20","v":0},{"$f":"DRE.Rede!I20","v":0},{"$f":"DRE.Rede!J20","v":0},{"$f":"DRE.Rede!K20","v":0},{"$f":"DRE.Rede!L20","v":0},{"$f":"DRE.Rede!M20","v":0},{"$f":"DRE.Rede!N20","v":0},{"$f":"DRE.Rede!O20","v":0},{"$f":"DRE.Rede!P20","v":0},{"$f":"DRE.Rede!Q20","v":0},{"$f":"DRE.Rede!R20","v":0},{"$f":"DRE.Rede!S20","v":0},{"$f":"DRE.Rede!T20","v":0},{"$f":"DRE.Rede!U20","v":0},{"$f":"DRE.Rede!V20","v":0},{"$f":"DRE.Rede!W20","v":0},{"$f":"DRE.Rede!X20","v":0},{"$f":"DRE.Rede!Y20","v":0},{"$f":"DRE.Rede!Z20","v":0},{"$f":"DRE.Rede!AA20","v":0},{"$f":"DRE.Rede!AB20","v":0},{"$f":"DRE.Rede!AC20","v":0},{"$f":"DRE.Rede!AD20","v":0},{"$f":"DRE.Rede!AE20","v":0},{"$f":"DRE.Rede!AF20","v":0},{"$f":"DRE.Rede!AG20","v":0},{"$f":"DRE.Rede!AH20","v":0},{"$f":"DRE.Rede!AI20","v":0},{"$f":"DRE.Rede!AJ20","v":0},{"$f":"DRE.Rede!AK20","v":0},{"$f":"DRE.Rede!AL20","v":0},{"$f":"DRE.Rede!AM20","v":0},{"$f":"DRE.Rede!AN20","v":0},{"$f":"DRE.Rede!AO20","v":0},{"$f":"DRE.Rede!AP20","v":0},{"$f":"DRE.Rede!AQ20","v":0},{"$f":"DRE.Rede!AR20","v":0},{"$f":"DRE.Rede!AS20","v":0},{"$f":"DRE.Rede!AT20","v":0},{"$f":"DRE.Rede!AU20","v":0},{"$f":"DRE.Rede!AV20","v":0},{"$f":"DRE.Rede!AW20","v":0},{"$f":"DRE.Rede!AX20","v":0},{"$f":"DRE.Rede!AY20","v":0},{"$f":"DRE.Rede!AZ20","v":0},{"$f":"DRE.Rede!BA20","v":0},{"$f":"DRE.Rede!BB20","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"RGR",{"$f":"DRE.Rede!C21","v":0},{"$f":"DRE.Rede!D21","v":0},{"$f":"DRE.Rede!E21","v":0},{"$f":"DRE.Rede!F21","v":0},{"$f":"DRE.Rede!G21","v":0},{"$f":"DRE.Rede!H21","v":0},{"$f":"DRE.Rede!I21","v":0},{"$f":"DRE.Rede!J21","v":0},{"$f":"DRE.Rede!K21","v":0},{"$f":"DRE.Rede!L21","v":0},{"$f":"DRE.Rede!M21","v":0},{"$f":"DRE.Rede!N21","v":0},{"$f":"DRE.Rede!O21","v":0},{"$f":"DRE.Rede!P21","v":0},{"$f":"DRE.Rede!Q21","v":0},{"$f":"DRE.Rede!R21","v":0},{"$f":"DRE.Rede!S21","v":0},{"$f":"DRE.Rede!T21","v":0},{"$f":"DRE.Rede!U21","v":0},{"$f":"DRE.Rede!V21","v":0},{"$f":"DRE.Rede!W21","v":0},{"$f":"DRE.Rede!X21","v":0},{"$f":"DRE.Rede!Y21","v":0},{"$f":"DRE.Rede!Z21","v":0},{"$f":"DRE.Rede!AA21","v":0},{"$f":"DRE.Rede!AB21","v":0},{"$f":"DRE.Rede!AC21","v":0},{"$f":"DRE.Rede!AD21","v":0},{"$f":"DRE.Rede!AE21","v":0},{"$f":"DRE.Rede!AF21","v":0},{"$f":"DRE.Rede!AG21","v":0},{"$f":"DRE.Rede!AH21","v":0},{"$f":"DRE.Rede!AI21","v":0},{"$f":"DRE.Rede!AJ21","v":0},{"$f":"DRE.Rede!AK21","v":0},{"$f":"DRE.Rede!AL21","v":0},{"$f":"DRE.Rede!AM21","v":0},{"$f":"DRE.Rede!AN21","v":0},{"$f":"DRE.Rede!AO21","v":0},{"$f":"DRE.Rede!AP21","v":0},{"$f":"DRE.Rede!AQ21","v":0},{"$f":"DRE.Rede!AR21","v":0},{"$f":"DRE.Rede!AS21","v":0},{"$f":"DRE.Rede!AT21","v":0},{"$f":"DRE.Rede!AU21","v":0},{"$f":"DRE.Rede!AV21","v":0},{"$f":"DRE.Rede!AW21","v":0},{"$f":"DRE.Rede!AX21","v":0},{"$f":"DRE.Rede!AY21","v":"-"},{"$f":"DRE.Rede!AZ21","v":0},{"$f":"DRE.Rede!BA21","v":0},{"$f":"DRE.Rede!BB21","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"ICMS",{"$f":"DRE.Rede!C22","v":0},{"$f":"DRE.Rede!D22","v":0},{"$f":"DRE.Rede!E22","v":0},{"$f":"DRE.Rede!F22","v":0},{"$f":"DRE.Rede!G22","v":0},{"$f":"DRE.Rede!H22","v":0},{"$f":"DRE.Rede!I22","v":0},{"$f":"DRE.Rede!J22","v":0},{"$f":"DRE.Rede!K22","v":0},{"$f":"DRE.Rede!L22","v":0},{"$f":"DRE.Rede!M22","v":0},{"$f":"DRE.Rede!N22","v":0},{"$f":"DRE.Rede!O22","v":0},{"$f":"DRE.Rede!P22","v":0},{"$f":"DRE.Rede!Q22","v":0},{"$f":"DRE.Rede!R22","v":0},{"$f":"DRE.Rede!S22","v":0},{"$f":"DRE.Rede!T22","v":0},{"$f":"DRE.Rede!U22","v":0},{"$f":"DRE.Rede!V22","v":0},{"$f":"DRE.Rede!W22","v":0},{"$f":"DRE.Rede!X22","v":0},{"$f":"DRE.Rede!Y22","v":0},{"$f":"DRE.Rede!Z22","v":0},{"$f":"DRE.Rede!AA22","v":0},{"$f":"DRE.Rede!AB22","v":0},{"$f":"DRE.Rede!AC22","v":0},{"$f":"DRE.Rede!AD22","v":0},{"$f":"DRE.Rede!AE22","v":0},{"$f":"DRE.Rede!AF22","v":0},{"$f":"DRE.Rede!AG22","v":0},{"$f":"DRE.Rede!AH22","v":0},{"$f":"DRE.Rede!AI22","v":0},{"$f":"DRE.Rede!AJ22","v":0},{"$f":"DRE.Rede!AK22","v":0},{"$f":"DRE.Rede!AL22","v":0},{"$f":"DRE.Rede!AM22","v":0},{"$f":"DRE.Rede!AN22","v":0},{"$f":"DRE.Rede!AO22","v":0},{"$f":"DRE.Rede!AP22","v":0},{"$f":"DRE.Rede!AQ22","v":0},{"$f":"DRE.Rede!AR22","v":0},{"$f":"DRE.Rede!AS22","v":0},{"$f":"DRE.Rede!AT22","v":0},{"$f":"DRE.Rede!AU22","v":0},{"$f":"DRE.Rede!AV22","v":0},{"$f":"DRE.Rede!AW22","v":0},{"$f":"DRE.Rede!AX22","v":0},{"$f":"DRE.Rede!AY22","v":0},{"$f":"DRE.Rede!AZ22","v":0},{"$f":"DRE.Rede!BA22","v":0},{"$f":"DRE.Rede!BB22","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.Rede!C23","v":0},{"$f":"DRE.Rede!D23","v":0},{"$f":"DRE.Rede!E23","v":0},{"$f":"DRE.Rede!F23","v":0},{"$f":"DRE.Rede!G23","v":0},{"$f":"DRE.Rede!H23","v":0},{"$f":"DRE.Rede!I23","v":0},{"$f":"DRE.Rede!J23","v":0},{"$f":"DRE.Rede!K23","v":0},{"$f":"DRE.Rede!L23","v":0},{"$f":"DRE.Rede!M23","v":0},{"$f":"DRE.Rede!N23","v":0},{"$f":"DRE.Rede!O23","v":0},{"$f":"DRE.Rede!P23","v":0},{"$f":"DRE.Rede!Q23","v":0},{"$f":"DRE.Rede!R23","v":0},{"$f":"DRE.Rede!S23","v":0},{"$f":"DRE.Rede!T23","v":0},{"$f":"DRE.Rede!U23","v":0},{"$f":"DRE.Rede!V23","v":0},{"$f":"DRE.Rede!W23","v":0},{"$f":"DRE.Rede!X23","v":0},{"$f":"DRE.Rede!Y23","v":0},{"$f":"DRE.Rede!Z23","v":0},{"$f":"DRE.Rede!AA23","v":0},{"$f":"DRE.Rede!AB23","v":0},{"$f":"DRE.Rede!AC23","v":0},{"$f":"DRE.Rede!AD23","v":0},{"$f":"DRE.Rede!AE23","v":0},{"$f":"DRE.Rede!AF23","v":0},{"$f":"DRE.Rede!AG23","v":0},{"$f":"DRE.Rede!AH23","v":0},{"$f":"DRE.Rede!AI23","v":0},{"$f":"DRE.Rede!AJ23","v":0},{"$f":"DRE.Rede!AK23","v":0},{"$f":"DRE.Rede!AL23","v":0},{"$f":"DRE.Rede!AM23","v":0},{"$f":"DRE.Rede!AN23","v":0},{"$f":"DRE.Rede!AO23","v":0},{"$f":"DRE.Rede!AP23","v":0},{"$f":"DRE.Rede!AQ23","v":0},{"$f":"DRE.Rede!AR23","v":0},{"$f":"DRE.Rede!AS23","v":0},{"$f":"DRE.Rede!AT23","v":0},{"$f":"DRE.Rede!AU23","v":0},{"$f":"DRE.Rede!AV23","v":0},{"$f":"DRE.Rede!AW23","v":0},{"$f":"DRE.Rede!AX23","v":0},{"$f":"DRE.Rede!AY23","v":0},{"$f":"DRE.Rede!AZ23","v":0},{"$f":"DRE.Rede!BA23","v":0},{"$f":"DRE.Rede!BB23","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Net Revenue",{"$f":"DRE.Rede!C24","v":0},{"$f":"DRE.Rede!D24","v":0},{"$f":"DRE.Rede!E24","v":0},{"$f":"DRE.Rede!F24","v":0},{"$f":"DRE.Rede!G24","v":0},{"$f":"DRE.Rede!H24","v":0},{"$f":"DRE.Rede!I24","v":0},{"$f":"DRE.Rede!J24","v":0},{"$f":"DRE.Rede!K24","v":0},{"$f":"DRE.Rede!L24","v":0},{"$f":"DRE.Rede!M24","v":0},{"$f":"DRE.Rede!N24","v":0},{"$f":"DRE.Rede!O24","v":0},{"$f":"DRE.Rede!P24","v":0},{"$f":"DRE.Rede!Q24","v":0},{"$f":"DRE.Rede!R24","v":0},{"$f":"DRE.Rede!S24","v":0},{"$f":"DRE.Rede!T24","v":0},{"$f":"DRE.Rede!U24","v":0},{"$f":"DRE.Rede!V24","v":0},{"$f":"DRE.Rede!W24","v":0},{"$f":"DRE.Rede!X24","v":0},{"$f":"DRE.Rede!Y24","v":0},{"$f":"DRE.Rede!Z24","v":0},{"$f":"DRE.Rede!AA24","v":0},{"$f":"DRE.Rede!AB24","v":0},{"$f":"DRE.Rede!AC24","v":0},{"$f":"DRE.Rede!AD24","v":0},{"$f":"DRE.Rede!AE24","v":0},{"$f":"DRE.Rede!AF24","v":0},{"$f":"DRE.Rede!AG24","v":0},{"$f":"DRE.Rede!AH24","v":0},{"$f":"DRE.Rede!AI24","v":0},{"$f":"DRE.Rede!AJ24","v":0},{"$f":"DRE.Rede!AK24","v":0},{"$f":"DRE.Rede!AL24","v":0},{"$f":"DRE.Rede!AM24","v":0},{"$f":"DRE.Rede!AN24","v":0},{"$f":"DRE.Rede!AO24","v":0},{"$f":"DRE.Rede!AP24","v":0},{"$f":"DRE.Rede!AQ24","v":0},{"$f":"DRE.Rede!AR24","v":0},{"$f":"DRE.Rede!AS24","v":0},{"$f":"DRE.Rede!AT24","v":0},{"$f":"DRE.Rede!AU24","v":0},{"$f":"DRE.Rede!AV24","v":0},{"$f":"DRE.Rede!AW24","v":0},{"$f":"DRE.Rede!AX24","v":0},{"$f":"DRE.Rede!AY24","v":0},{"$f":"DRE.Rede!AZ24","v":0},{"$f":"DRE.Rede!BA24","v":0},{"$f":"DRE.Rede!BB24","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Non-Manageable Costs",{"$f":"DRE.Rede!C25","v":0},{"$f":"DRE.Rede!D25","v":0},{"$f":"DRE.Rede!E25","v":0},{"$f":"DRE.Rede!F25","v":0},{"$f":"DRE.Rede!G25","v":0},{"$f":"DRE.Rede!H25","v":0},{"$f":"DRE.Rede!I25","v":0},{"$f":"DRE.Rede!J25","v":0},{"$f":"DRE.Rede!K25","v":0},{"$f":"DRE.Rede!L25","v":0},{"$f":"DRE.Rede!M25","v":0},{"$f":"DRE.Rede!N25","v":0},{"$f":"DRE.Rede!O25","v":0},{"$f":"DRE.Rede!P25","v":0},{"$f":"DRE.Rede!Q25","v":0},{"$f":"DRE.Rede!R25","v":0},{"$f":"DRE.Rede!S25","v":0},{"$f":"DRE.Rede!T25","v":0},{"$f":"DRE.Rede!U25","v":0},{"$f":"DRE.Rede!V25","v":0},{"$f":"DRE.Rede!W25","v":0},{"$f":"DRE.Rede!X25","v":0},{"$f":"DRE.Rede!Y25","v":0},{"$f":"DRE.Rede!Z25","v":0},{"$f":"DRE.Rede!AA25","v":0},{"$f":"DRE.Rede!AB25","v":0},{"$f":"DRE.Rede!AC25","v":0},{"$f":"DRE.Rede!AD25","v":0},{"$f":"DRE.Rede!AE25","v":0},{"$f":"DRE.Rede!AF25","v":0},{"$f":"DRE.Rede!AG25","v":0},{"$f":"DRE.Rede!AH25","v":0},{"$f":"DRE.Rede!AI25","v":0},{"$f":"DRE.Rede!AJ25","v":0},{"$f":"DRE.Rede!AK25","v":0},{"$f":"DRE.Rede!AL25","v":0},{"$f":"DRE.Rede!AM25","v":0},{"$f":"DRE.Rede!AN25","v":0},{"$f":"DRE.Rede!AO25","v":0},{"$f":"DRE.Rede!AP25","v":0},{"$f":"DRE.Rede!AQ25","v":0},{"$f":"DRE.Rede!AR25","v":0},{"$f":"DRE.Rede!AS25","v":0},{"$f":"DRE.Rede!AT25","v":0},{"$f":"DRE.Rede!AU25","v":0},{"$f":"DRE.Rede!AV25","v":0},{"$f":"DRE.Rede!AW25","v":0},{"$f":"DRE.Rede!AX25","v":0},{"$f":"DRE.Rede!AY25","v":0},{"$f":"DRE.Rede!AZ25","v":0},{"$f":"DRE.Rede!BA25","v":0},{"$f":"DRE.Rede!BB25","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Electricity Purchased",{"$f":"DRE.Rede!C26","v":0},{"$f":"DRE.Rede!D26","v":0},{"$f":"DRE.Rede!E26","v":0},{"$f":"DRE.Rede!F26","v":0},{"$f":"DRE.Rede!G26","v":0},{"$f":"DRE.Rede!H26","v":0},{"$f":"DRE.Rede!I26","v":0},{"$f":"DRE.Rede!J26","v":0},{"$f":"DRE.Rede!K26","v":0},{"$f":"DRE.Rede!L26","v":0},{"$f":"DRE.Rede!M26","v":0},{"$f":"DRE.Rede!N26","v":0},{"$f":"DRE.Rede!O26","v":0},{"$f":"DRE.Rede!P26","v":0},{"$f":"DRE.Rede!Q26","v":0},{"$f":"DRE.Rede!R26","v":0},{"$f":"DRE.Rede!S26","v":0},{"$f":"DRE.Rede!T26","v":0},{"$f":"DRE.Rede!U26","v":0},{"$f":"DRE.Rede!V26","v":0},{"$f":"DRE.Rede!W26","v":0},{"$f":"DRE.Rede!X26","v":0},{"$f":"DRE.Rede!Y26","v":0},{"$f":"DRE.Rede!Z26","v":0},{"$f":"DRE.Rede!AA26","v":0},{"$f":"DRE.Rede!AB26","v":0},{"$f":"DRE.Rede!AC26","v":0},{"$f":"DRE.Rede!AD26","v":0},{"$f":"DRE.Rede!AE26","v":0},{"$f":"DRE.Rede!AF26","v":0},{"$f":"DRE.Rede!AG26","v":0},{"$f":"DRE.Rede!AH26","v":0},{"$f":"DRE.Rede!AI26","v":0},{"$f":"DRE.Rede!AJ26","v":0},{"$f":"DRE.Rede!AK26","v":0},{"$f":"DRE.Rede!AL26","v":0},{"$f":"DRE.Rede!AM26","v":0},{"$f":"DRE.Rede!AN26","v":0},{"$f":"DRE.Rede!AO26","v":0},{"$f":"DRE.Rede!AP26","v":0},{"$f":"DRE.Rede!AQ26","v":0},{"$f":"DRE.Rede!AR26","v":0},{"$f":"DRE.Rede!AS26","v":0},{"$f":"DRE.Rede!AT26","v":0},{"$f":"DRE.Rede!AU26","v":0},{"$f":"DRE.Rede!AV26","v":0},{"$f":"DRE.Rede!AW26","v":0},{"$f":"DRE.Rede!AX26","v":0},{"$f":"DRE.Rede!AY26","v":0},{"$f":"DRE.Rede!AZ26","v":0},{"$f":"DRE.Rede!BA26","v":0},{"$f":"DRE.Rede!BB26","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Energy Transport",{"$f":"DRE.Rede!C27","v":0},{"$f":"DRE.Rede!D27","v":0},{"$f":"DRE.Rede!E27","v":0},{"$f":"DRE.Rede!F27","v":0},{"$f":"DRE.Rede!G27","v":0},{"$f":"DRE.Rede!H27","v":0},{"$f":"DRE.Rede!I27","v":0},{"$f":"DRE.Rede!J27","v":0},{"$f":"DRE.Rede!K27","v":0},{"$f":"DRE.Rede!L27","v":0},{"$f":"DRE.Rede!M27","v":0},{"$f":"DRE.Rede!N27","v":0},{"$f":"DRE.Rede!O27","v":0},{"$f":"DRE.Rede!P27","v":0},{"$f":"DRE.Rede!Q27","v":0},{"$f":"DRE.Rede!R27","v":0},{"$f":"DRE.Rede!S27","v":0},{"$f":"DRE.Rede!T27","v":0},{"$f":"DRE.Rede!U27","v":0},{"$f":"DRE.Rede!V27","v":0},{"$f":"DRE.Rede!W27","v":0},{"$f":"DRE.Rede!X27","v":0},{"$f":"DRE.Rede!Y27","v":0},{"$f":"DRE.Rede!Z27","v":0},{"$f":"DRE.Rede!AA27","v":0},{"$f":"DRE.Rede!AB27","v":0},{"$f":"DRE.Rede!AC27","v":0},{"$f":"DRE.Rede!AD27","v":0},{"$f":"DRE.Rede!AE27","v":0},{"$f":"DRE.Rede!AF27","v":0},{"$f":"DRE.Rede!AG27","v":0},{"$f":"DRE.Rede!AH27","v":0},{"$f":"DRE.Rede!AI27","v":0},{"$f":"DRE.Rede!AJ27","v":0},{"$f":"DRE.Rede!AK27","v":0},{"$f":"DRE.Rede!AL27","v":0},{"$f":"DRE.Rede!AM27","v":0},{"$f":"DRE.Rede!AN27","v":0},{"$f":"DRE.Rede!AO27","v":0},{"$f":"DRE.Rede!AP27","v":0},{"$f":"DRE.Rede!AQ27","v":0},{"$f":"DRE.Rede!AR27","v":0},{"$f":"DRE.Rede!AS27","v":0},{"$f":"DRE.Rede!AT27","v":0},{"$f":"DRE.Rede!AU27","v":0},{"$f":"DRE.Rede!AV27","v":0},{"$f":"DRE.Rede!AW27","v":0},{"$f":"DRE.Rede!AX27","v":0},{"$f":"DRE.Rede!AY27","v":0},{"$f":"DRE.Rede!AZ27","v":0},{"$f":"DRE.Rede!BA27","v":0},{"$f":"DRE.Rede!BB27","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"PMSO",{"$f":"DRE.Rede!C28","v":-3249},{"$f":"DRE.Rede!D28","v":-22199},{"$f":"DRE.Rede!E28","v":-2501},{"$f":"DRE.Rede!F28","v":-2240},{"$f":"DRE.Rede!G28","v":-30189},{"$f":"DRE.Rede!H28","v":-1084},{"$f":"DRE.Rede!I28","v":-2403},{"$f":"DRE.Rede!J28","v":-730},{"$f":"DRE.Rede!K28","v":-1194},{"$f":"DRE.Rede!L28","v":-5411},{"$f":"DRE.Rede!M28","v":-1179},{"$f":"DRE.Rede!N28","v":-1801},{"$f":"DRE.Rede!O28","v":-440},{"$f":"DRE.Rede!P28","v":-556},{"$f":"DRE.Rede!Q28","v":-3976},{"$f":"DRE.Rede!R28","v":-566},{"$f":"DRE.Rede!S28","v":-557},{"$f":"DRE.Rede!T28","v":-1626},{"$f":"DRE.Rede!U28","v":-176},{"$f":"DRE.Rede!V28","v":-2925},{"$f":"DRE.Rede!W28","v":-455},{"$f":"DRE.Rede!X28","v":-6523},{"$f":"DRE.Rede!Y28","v":-112},{"$f":"DRE.Rede!Z28","v":-87},{"$f":"DRE.Rede!AA28","v":-7177},{"$f":"DRE.Rede!AB28","v":-277},{"$f":"DRE.Rede!AC28","v":-370},{"$f":"DRE.Rede!AD28","v":-187},{"$f":"DRE.Rede!AE28","v":-357},{"$f":"DRE.Rede!AF28","v":-1191},{"$f":"DRE.Rede!AG28","v":-291},{"$f":"DRE.Rede!AH28","v":-172},{"$f":"DRE.Rede!AI28","v":-367},{"$f":"DRE.Rede!AJ28","v":-308},{"$f":"DRE.Rede!AK28","v":-1138},{"$f":"DRE.Rede!AL28","v":-532},{"$f":"DRE.Rede!AM28","v":-138},{"$f":"DRE.Rede!AN28","v":-1454},{"$f":"DRE.Rede!AO28","v":-108},{"$f":"DRE.Rede!AP28","v":-2232},{"$f":"DRE.Rede!AQ28","v":-433},{"$f":"DRE.Rede!AR28","v":-128},{"$f":"DRE.Rede!AS28","v":-165},{"$f":"DRE.Rede!AT28","v":-249},{"$f":"DRE.Rede!AU28","v":-975},{"$f":"DRE.Rede!AV28","v":-265},{"$f":"DRE.Rede!AW28","v":-346},{"$f":"DRE.Rede!AX28","v":-76},{"$f":"DRE.Rede!AY28","v":-309},{"$f":"DRE.Rede!AZ28","v":-996},{"$f":"DRE.Rede!BA28","v":-355},{"$f":"DRE.Rede!BB28","v":-310},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Personnel",{"$f":"DRE.Rede!C29","v":-139},{"$f":"DRE.Rede!D29","v":-74},{"$f":"DRE.Rede!E29","v":-53},{"$f":"DRE.Rede!F29","v":-44},{"$f":"DRE.Rede!G29","v":-310},{"$f":"DRE.Rede!H29","v":-43},{"$f":"DRE.Rede!I29","v":-15},{"$f":"DRE.Rede!J29","v":0},{"$f":"DRE.Rede!K29","v":-8},{"$f":"DRE.Rede!L29","v":-66},{"$f":"DRE.Rede!M29","v":0},{"$f":"DRE.Rede!N29","v":0},{"$f":"DRE.Rede!O29","v":0},{"$f":"DRE.Rede!P29","v":0},{"$f":"DRE.Rede!Q29","v":0},{"$f":"DRE.Rede!R29","v":0},{"$f":"DRE.Rede!S29","v":0},{"$f":"DRE.Rede!T29","v":0},{"$f":"DRE.Rede!U29","v":0},{"$f":"DRE.Rede!V29","v":0},{"$f":"DRE.Rede!W29","v":0},{"$f":"DRE.Rede!X29","v":-11},{"$f":"DRE.Rede!Y29","v":-16},{"$f":"DRE.Rede!Z29","v":-17},{"$f":"DRE.Rede!AA29","v":-44},{"$f":"DRE.Rede!AB29","v":-16},{"$f":"DRE.Rede!AC29","v":-6},{"$f":"DRE.Rede!AD29","v":0},{"$f":"DRE.Rede!AE29","v":0},{"$f":"DRE.Rede!AF29","v":-22},{"$f":"DRE.Rede!AG29","v":0},{"$f":"DRE.Rede!AH29","v":0},{"$f":"DRE.Rede!AI29","v":0},{"$f":"DRE.Rede!AJ29","v":0},{"$f":"DRE.Rede!AK29","v":0},{"$f":"DRE.Rede!AL29","v":-6},{"$f":"DRE.Rede!AM29","v":0},{"$f":"DRE.Rede!AN29","v":0},{"$f":"DRE.Rede!AO29","v":0},{"$f":"DRE.Rede!AP29","v":-6},{"$f":"DRE.Rede!AQ29","v":0},{"$f":"DRE.Rede!AR29","v":0},{"$f":"DRE.Rede!AS29","v":0},{"$f":"DRE.Rede!AT29","v":0},{"$f":"DRE.Rede!AU29","v":0},{"$f":"DRE.Rede!AV29","v":0},{"$f":"DRE.Rede!AW29","v":0},{"$f":"DRE.Rede!AX29","v":0},{"$f":"DRE.Rede!AY29","v":0},{"$f":"DRE.Rede!AZ29","v":0},{"$f":"DRE.Rede!BA29","v":0},{"$f":"DRE.Rede!BB29","v":-80},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Pension Fund",{"$f":"DRE.Rede!C30","v":0},{"$f":"DRE.Rede!D30","v":0},{"$f":"DRE.Rede!E30","v":0},{"$f":"DRE.Rede!F30","v":0},{"$f":"DRE.Rede!G30","v":0},{"$f":"DRE.Rede!H30","v":0},{"$f":"DRE.Rede!I30","v":0},{"$f":"DRE.Rede!J30","v":0},{"$f":"DRE.Rede!K30","v":0},{"$f":"DRE.Rede!L30","v":0},{"$f":"DRE.Rede!M30","v":0},{"$f":"DRE.Rede!N30","v":0},{"$f":"DRE.Rede!O30","v":0},{"$f":"DRE.Rede!P30","v":0},{"$f":"DRE.Rede!Q30","v":0},{"$f":"DRE.Rede!R30","v":0},{"$f":"DRE.Rede!S30","v":0},{"$f":"DRE.Rede!T30","v":0},{"$f":"DRE.Rede!U30","v":0},{"$f":"DRE.Rede!V30","v":0},{"$f":"DRE.Rede!W30","v":0},{"$f":"DRE.Rede!X30","v":0},{"$f":"DRE.Rede!Y30","v":0},{"$f":"DRE.Rede!Z30","v":0},{"$f":"DRE.Rede!AA30","v":0},{"$f":"DRE.Rede!AB30","v":0},{"$f":"DRE.Rede!AC30","v":0},{"$f":"DRE.Rede!AD30","v":0},{"$f":"DRE.Rede!AE30","v":0},{"$f":"DRE.Rede!AF30","v":0},{"$f":"DRE.Rede!AG30","v":0},{"$f":"DRE.Rede!AH30","v":0},{"$f":"DRE.Rede!AI30","v":0},{"$f":"DRE.Rede!AJ30","v":0},{"$f":"DRE.Rede!AK30","v":0},{"$f":"DRE.Rede!AL30","v":0},{"$f":"DRE.Rede!AM30","v":0},{"$f":"DRE.Rede!AN30","v":0},{"$f":"DRE.Rede!AO30","v":0},{"$f":"DRE.Rede!AP30","v":0},{"$f":"DRE.Rede!AQ30","v":0},{"$f":"DRE.Rede!AR30","v":0},{"$f":"DRE.Rede!AS30","v":0},{"$f":"DRE.Rede!AT30","v":0},{"$f":"DRE.Rede!AU30","v":0},{"$f":"DRE.Rede!AV30","v":0},{"$f":"DRE.Rede!AW30","v":0},{"$f":"DRE.Rede!AX30","v":0},{"$f":"DRE.Rede!AY30","v":0},{"$f":"DRE.Rede!AZ30","v":0},{"$f":"DRE.Rede!BA30","v":0},{"$f":"DRE.Rede!BB30","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Material",{"$f":"DRE.Rede!C31","v":0},{"$f":"DRE.Rede!D31","v":0},{"$f":"DRE.Rede!E31","v":0},{"$f":"DRE.Rede!F31","v":0},{"$f":"DRE.Rede!G31","v":0},{"$f":"DRE.Rede!H31","v":0},{"$f":"DRE.Rede!I31","v":0},{"$f":"DRE.Rede!J31","v":0},{"$f":"DRE.Rede!K31","v":0},{"$f":"DRE.Rede!L31","v":0},{"$f":"DRE.Rede!M31","v":0},{"$f":"DRE.Rede!N31","v":0},{"$f":"DRE.Rede!O31","v":0},{"$f":"DRE.Rede!P31","v":0},{"$f":"DRE.Rede!Q31","v":0},{"$f":"DRE.Rede!R31","v":0},{"$f":"DRE.Rede!S31","v":0},{"$f":"DRE.Rede!T31","v":0},{"$f":"DRE.Rede!U31","v":0},{"$f":"DRE.Rede!V31","v":0},{"$f":"DRE.Rede!W31","v":0},{"$f":"DRE.Rede!X31","v":0},{"$f":"DRE.Rede!Y31","v":0},{"$f":"DRE.Rede!Z31","v":0},{"$f":"DRE.Rede!AA31","v":0},{"$f":"DRE.Rede!AB31","v":0},{"$f":"DRE.Rede!AC31","v":0},{"$f":"DRE.Rede!AD31","v":0},{"$f":"DRE.Rede!AE31","v":0},{"$f":"DRE.Rede!AF31","v":0},{"$f":"DRE.Rede!AG31","v":0},{"$f":"DRE.Rede!AH31","v":0},{"$f":"DRE.Rede!AI31","v":0},{"$f":"DRE.Rede!AJ31","v":0},{"$f":"DRE.Rede!AK31","v":0},{"$f":"DRE.Rede!AL31","v":0},{"$f":"DRE.Rede!AM31","v":0},{"$f":"DRE.Rede!AN31","v":0},{"$f":"DRE.Rede!AO31","v":0},{"$f":"DRE.Rede!AP31","v":0},{"$f":"DRE.Rede!AQ31","v":0},{"$f":"DRE.Rede!AR31","v":0},{"$f":"DRE.Rede!AS31","v":0},{"$f":"DRE.Rede!AT31","v":0},{"$f":"DRE.Rede!AU31","v":0},{"$f":"DRE.Rede!AV31","v":0},{"$f":"DRE.Rede!AW31","v":0},{"$f":"DRE.Rede!AX31","v":0},{"$f":"DRE.Rede!AY31","v":0},{"$f":"DRE.Rede!AZ31","v":0},{"$f":"DRE.Rede!BA31","v":0},{"$f":"DRE.Rede!BB31","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Outsourced Services",{"$f":"DRE.Rede!C32","v":-2219},{"$f":"DRE.Rede!D32","v":-22096},{"$f":"DRE.Rede!E32","v":-2358},{"$f":"DRE.Rede!F32","v":-2144},{"$f":"DRE.Rede!G32","v":-28817},{"$f":"DRE.Rede!H32","v":-997},{"$f":"DRE.Rede!I32","v":-2323},{"$f":"DRE.Rede!J32","v":-683},{"$f":"DRE.Rede!K32","v":-1110},{"$f":"DRE.Rede!L32","v":-5113},{"$f":"DRE.Rede!M32","v":-975},{"$f":"DRE.Rede!N32","v":-1786},{"$f":"DRE.Rede!O32","v":-423},{"$f":"DRE.Rede!P32","v":-495},{"$f":"DRE.Rede!Q32","v":-3679},{"$f":"DRE.Rede!R32","v":-294},{"$f":"DRE.Rede!S32","v":-520},{"$f":"DRE.Rede!T32","v":-100},{"$f":"DRE.Rede!U32","v":-163},{"$f":"DRE.Rede!V32","v":-1077},{"$f":"DRE.Rede!W32","v":-264},{"$f":"DRE.Rede!X32","v":-6499},{"$f":"DRE.Rede!Y32","v":-82},{"$f":"DRE.Rede!Z32","v":-57},{"$f":"DRE.Rede!AA32","v":-6902},{"$f":"DRE.Rede!AB32","v":-60},{"$f":"DRE.Rede!AC32","v":-351},{"$f":"DRE.Rede!AD32","v":-173},{"$f":"DRE.Rede!AE32","v":-343},{"$f":"DRE.Rede!AF32","v":-927},{"$f":"DRE.Rede!AG32","v":-95},{"$f":"DRE.Rede!AH32","v":-157},{"$f":"DRE.Rede!AI32","v":-367},{"$f":"DRE.Rede!AJ32","v":-271},{"$f":"DRE.Rede!AK32","v":-890},{"$f":"DRE.Rede!AL32","v":-307},{"$f":"DRE.Rede!AM32","v":-125},{"$f":"DRE.Rede!AN32","v":-34},{"$f":"DRE.Rede!AO32","v":-107},{"$f":"DRE.Rede!AP32","v":-573},{"$f":"DRE.Rede!AQ32","v":-132},{"$f":"DRE.Rede!AR32","v":-128},{"$f":"DRE.Rede!AS32","v":-73},{"$f":"DRE.Rede!AT32","v":-248},{"$f":"DRE.Rede!AU32","v":-581},{"$f":"DRE.Rede!AV32","v":-45},{"$f":"DRE.Rede!AW32","v":-171},{"$f":"DRE.Rede!AX32","v":-76},{"$f":"DRE.Rede!AY32","v":-309},{"$f":"DRE.Rede!AZ32","v":-601},{"$f":"DRE.Rede!BA32","v":-134},{"$f":"DRE.Rede!BB32","v":-52},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Other Expenses",{"$f":"DRE.Rede!C33","v":-891},{"$f":"DRE.Rede!D33","v":-29},{"$f":"DRE.Rede!E33","v":-90},{"$f":"DRE.Rede!F33","v":-52},{"$f":"DRE.Rede!G33","v":-1062},{"$f":"DRE.Rede!H33","v":-44},{"$f":"DRE.Rede!I33","v":-65},{"$f":"DRE.Rede!J33","v":-47},{"$f":"DRE.Rede!K33","v":-76},{"$f":"DRE.Rede!L33","v":-232},{"$f":"DRE.Rede!M33","v":-204},{"$f":"DRE.Rede!N33","v":-15},{"$f":"DRE.Rede!O33","v":-17},{"$f":"DRE.Rede!P33","v":-61},{"$f":"DRE.Rede!Q33","v":-297},{"$f":"DRE.Rede!R33","v":-272},{"$f":"DRE.Rede!S33","v":-37},{"$f":"DRE.Rede!T33","v":-1526},{"$f":"DRE.Rede!U33","v":-13},{"$f":"DRE.Rede!V33","v":-1848},{"$f":"DRE.Rede!W33","v":-191},{"$f":"DRE.Rede!X33","v":-13},{"$f":"DRE.Rede!Y33","v":-14},{"$f":"DRE.Rede!Z33","v":-13},{"$f":"DRE.Rede!AA33","v":-231},{"$f":"DRE.Rede!AB33","v":-201},{"$f":"DRE.Rede!AC33","v":-13},{"$f":"DRE.Rede!AD33","v":-14},{"$f":"DRE.Rede!AE33","v":-14},{"$f":"DRE.Rede!AF33","v":-242},{"$f":"DRE.Rede!AG33","v":-196},{"$f":"DRE.Rede!AH33","v":-15},{"$f":"DRE.Rede!AI33","v":0},{"$f":"DRE.Rede!AJ33","v":-37},{"$f":"DRE.Rede!AK33","v":-248},{"$f":"DRE.Rede!AL33","v":-219},{"$f":"DRE.Rede!AM33","v":-13},{"$f":"DRE.Rede!AN33","v":-1420},{"$f":"DRE.Rede!AO33","v":-1},{"$f":"DRE.Rede!AP33","v":-1653},{"$f":"DRE.Rede!AQ33","v":-301},{"$f":"DRE.Rede!AR33","v":0},{"$f":"DRE.Rede!AS33","v":-92},{"$f":"DRE.Rede!AT33","v":-1},{"$f":"DRE.Rede!AU33","v":-394},{"$f":"DRE.Rede!AV33","v":-220},{"$f":"DRE.Rede!AW33","v":-175},{"$f":"DRE.Rede!AX33","v":0},{"$f":"DRE.Rede!AY33","v":0},{"$f":"DRE.Rede!AZ33","v":-395},{"$f":"DRE.Rede!BA33","v":-221},{"$f":"DRE.Rede!BB33","v":-178},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Fines and Compensation",{"$f":"DRE.Rede!C34","v":0},{"$f":"DRE.Rede!D34","v":0},{"$f":"DRE.Rede!E34","v":0},{"$f":"DRE.Rede!F34","v":0},{"$f":"DRE.Rede!G34","v":0},{"$f":"DRE.Rede!H34","v":0},{"$f":"DRE.Rede!I34","v":0},{"$f":"DRE.Rede!J34","v":0},{"$f":"DRE.Rede!K34","v":0},{"$f":"DRE.Rede!L34","v":0},{"$f":"DRE.Rede!M34","v":0},{"$f":"DRE.Rede!N34","v":0},{"$f":"DRE.Rede!O34","v":0},{"$f":"DRE.Rede!P34","v":0},{"$f":"DRE.Rede!Q34","v":0},{"$f":"DRE.Rede!R34","v":0},{"$f":"DRE.Rede!S34","v":0},{"$f":"DRE.Rede!T34","v":0},{"$f":"DRE.Rede!U34","v":0},{"$f":"DRE.Rede!V34","v":0},{"$f":"DRE.Rede!W34","v":0},{"$f":"DRE.Rede!X34","v":0},{"$f":"DRE.Rede!Y34","v":0},{"$f":"DRE.Rede!Z34","v":0},{"$f":"DRE.Rede!AA34","v":0},{"$f":"DRE.Rede!AB34","v":0},{"$f":"DRE.Rede!AC34","v":0},{"$f":"DRE.Rede!AD34","v":0},{"$f":"DRE.Rede!AE34","v":0},{"$f":"DRE.Rede!AF34","v":0},{"$f":"DRE.Rede!AG34","v":0},{"$f":"DRE.Rede!AH34","v":0},{"$f":"DRE.Rede!AI34","v":0},{"$f":"DRE.Rede!AJ34","v":0},{"$f":"DRE.Rede!AK34","v":0},{"$f":"DRE.Rede!AL34","v":0},{"$f":"DRE.Rede!AM34","v":0},{"$f":"DRE.Rede!AN34","v":0},{"$f":"DRE.Rede!AO34","v":0},{"$f":"DRE.Rede!AP34","v":0},{"$f":"DRE.Rede!AQ34","v":0},{"$f":"DRE.Rede!AR34","v":0},{"$f":"DRE.Rede!AS34","v":0},{"$f":"DRE.Rede!AT34","v":0},{"$f":"DRE.Rede!AU34","v":0},{"$f":"DRE.Rede!AV34","v":0},{"$f":"DRE.Rede!AW34","v":0},{"$f":"DRE.Rede!AX34","v":0},{"$f":"DRE.Rede!AY34","v":0},{"$f":"DRE.Rede!AZ34","v":0},{"$f":"DRE.Rede!BA34","v":0},{"$f":"DRE.Rede!BB34","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.Rede!C35","v":0},{"$f":"DRE.Rede!D35","v":0},{"$f":"DRE.Rede!E35","v":0},{"$f":"DRE.Rede!F35","v":0},{"$f":"DRE.Rede!G35","v":0},{"$f":"DRE.Rede!H35","v":0},{"$f":"DRE.Rede!I35","v":-20},{"$f":"DRE.Rede!J35","v":0},{"$f":"DRE.Rede!K35","v":0},{"$f":"DRE.Rede!L35","v":-20},{"$f":"DRE.Rede!M35","v":0},{"$f":"DRE.Rede!N35","v":0},{"$f":"DRE.Rede!O35","v":0},{"$f":"DRE.Rede!P35","v":0},{"$f":"DRE.Rede!Q35","v":0},{"$f":"DRE.Rede!R35","v":0},{"$f":"DRE.Rede!S35","v":0},{"$f":"DRE.Rede!T35","v":0},{"$f":"DRE.Rede!U35","v":0},{"$f":"DRE.Rede!V35","v":0},{"$f":"DRE.Rede!W35","v":0},{"$f":"DRE.Rede!X35","v":0},{"$f":"DRE.Rede!Y35","v":0},{"$f":"DRE.Rede!Z35","v":0},{"$f":"DRE.Rede!AA35","v":0},{"$f":"DRE.Rede!AB35","v":0},{"$f":"DRE.Rede!AC35","v":0},{"$f":"DRE.Rede!AD35","v":0},{"$f":"DRE.Rede!AE35","v":-7},{"$f":"DRE.Rede!AF35","v":-7},{"$f":"DRE.Rede!AG35","v":0},{"$f":"DRE.Rede!AH35","v":0},{"$f":"DRE.Rede!AI35","v":0},{"$f":"DRE.Rede!AJ35","v":0},{"$f":"DRE.Rede!AK35","v":0},{"$f":"DRE.Rede!AL35","v":0},{"$f":"DRE.Rede!AM35","v":0},{"$f":"DRE.Rede!AN35","v":-1407},{"$f":"DRE.Rede!AO35","v":0},{"$f":"DRE.Rede!AP35","v":-1407},{"$f":"DRE.Rede!AQ35","v":0},{"$f":"DRE.Rede!AR35","v":0},{"$f":"DRE.Rede!AS35","v":0},{"$f":"DRE.Rede!AT35","v":0},{"$f":"DRE.Rede!AU35","v":0},{"$f":"DRE.Rede!AV35","v":0},{"$f":"DRE.Rede!AW35","v":0},{"$f":"DRE.Rede!AX35","v":0},{"$f":"DRE.Rede!AY35","v":0},{"$f":"DRE.Rede!AZ35","v":0},{"$f":"DRE.Rede!BA35","v":0},{"$f":"DRE.Rede!BB35","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Others",{"$f":"DRE.Rede!C36","v":-891},{"$f":"DRE.Rede!D36","v":-29},{"$f":"DRE.Rede!E36","v":-90},{"$f":"DRE.Rede!F36","v":-52},{"$f":"DRE.Rede!G36","v":-1062},{"$f":"DRE.Rede!H36","v":-44},{"$f":"DRE.Rede!I36","v":-45},{"$f":"DRE.Rede!J36","v":-47},{"$f":"DRE.Rede!K36","v":-76},{"$f":"DRE.Rede!L36","v":-212},{"$f":"DRE.Rede!M36","v":-204},{"$f":"DRE.Rede!N36","v":-15},{"$f":"DRE.Rede!O36","v":-17},{"$f":"DRE.Rede!P36","v":-61},{"$f":"DRE.Rede!Q36","v":-297},{"$f":"DRE.Rede!R36","v":-272},{"$f":"DRE.Rede!S36","v":-37},{"$f":"DRE.Rede!T36","v":-1526},{"$f":"DRE.Rede!U36","v":-13},{"$f":"DRE.Rede!V36","v":-1848},{"$f":"DRE.Rede!W36","v":-191},{"$f":"DRE.Rede!X36","v":-13},{"$f":"DRE.Rede!Y36","v":-14},{"$f":"DRE.Rede!Z36","v":-13},{"$f":"DRE.Rede!AA36","v":-231},{"$f":"DRE.Rede!AB36","v":-201},{"$f":"DRE.Rede!AC36","v":-13},{"$f":"DRE.Rede!AD36","v":-14},{"$f":"DRE.Rede!AE36","v":-7},{"$f":"DRE.Rede!AF36","v":-235},{"$f":"DRE.Rede!AG36","v":-196},{"$f":"DRE.Rede!AH36","v":-15},{"$f":"DRE.Rede!AI36","v":0},{"$f":"DRE.Rede!AJ36","v":-37},{"$f":"DRE.Rede!AK36","v":-248},{"$f":"DRE.Rede!AL36","v":-219},{"$f":"DRE.Rede!AM36","v":-13},{"$f":"DRE.Rede!AN36","v":-13},{"$f":"DRE.Rede!AO36","v":-1},{"$f":"DRE.Rede!AP36","v":-246},{"$f":"DRE.Rede!AQ36","v":-301},{"$f":"DRE.Rede!AR36","v":0},{"$f":"DRE.Rede!AS36","v":-92},{"$f":"DRE.Rede!AT36","v":-1},{"$f":"DRE.Rede!AU36","v":-394},{"$f":"DRE.Rede!AV36","v":-220},{"$f":"DRE.Rede!AW36","v":-175},{"$f":"DRE.Rede!AX36","v":0},{"$f":"DRE.Rede!AY36","v":0},{"$f":"DRE.Rede!AZ36","v":-395},{"$f":"DRE.Rede!BA36","v":-221},{"$f":"DRE.Rede!BB36","v":-178},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Provisions/Reversals",{"$f":"DRE.Rede!C37","v":0},{"$f":"DRE.Rede!D37","v":0},{"$f":"DRE.Rede!E37","v":0},{"$f":"DRE.Rede!F37","v":0},{"$f":"DRE.Rede!G37","v":0},{"$f":"DRE.Rede!H37","v":0},{"$f":"DRE.Rede!I37","v":0},{"$f":"DRE.Rede!J37","v":0},{"$f":"DRE.Rede!K37","v":-667},{"$f":"DRE.Rede!L37","v":-667},{"$f":"DRE.Rede!M37","v":0},{"$f":"DRE.Rede!N37","v":0},{"$f":"DRE.Rede!O37","v":73},{"$f":"DRE.Rede!P37","v":0},{"$f":"DRE.Rede!Q37","v":73},{"$f":"DRE.Rede!R37","v":35},{"$f":"DRE.Rede!S37","v":0},{"$f":"DRE.Rede!T37","v":0},{"$f":"DRE.Rede!U37","v":162},{"$f":"DRE.Rede!V37","v":197},{"$f":"DRE.Rede!W37","v":0},{"$f":"DRE.Rede!X37","v":0},{"$f":"DRE.Rede!Y37","v":0},{"$f":"DRE.Rede!Z37","v":0},{"$f":"DRE.Rede!AA37","v":0},{"$f":"DRE.Rede!AB37","v":0},{"$f":"DRE.Rede!AC37","v":0},{"$f":"DRE.Rede!AD37","v":0},{"$f":"DRE.Rede!AE37","v":0},{"$f":"DRE.Rede!AF37","v":0},{"$f":"DRE.Rede!AG37","v":622},{"$f":"DRE.Rede!AH37","v":0},{"$f":"DRE.Rede!AI37","v":0},{"$f":"DRE.Rede!AJ37","v":0},{"$f":"DRE.Rede!AK37","v":622},{"$f":"DRE.Rede!AL37","v":0},{"$f":"DRE.Rede!AM37","v":0},{"$f":"DRE.Rede!AN37","v":0},{"$f":"DRE.Rede!AO37","v":0},{"$f":"DRE.Rede!AP37","v":0},{"$f":"DRE.Rede!AQ37","v":0},{"$f":"DRE.Rede!AR37","v":0},{"$f":"DRE.Rede!AS37","v":0},{"$f":"DRE.Rede!AT37","v":-2},{"$f":"DRE.Rede!AU37","v":-2},{"$f":"DRE.Rede!AV37","v":0},{"$f":"DRE.Rede!AW37","v":0},{"$f":"DRE.Rede!AX37","v":0},{"$f":"DRE.Rede!AY37","v":0},{"$f":"DRE.Rede!AZ37","v":0},{"$f":"DRE.Rede!BA37","v":0},{"$f":"DRE.Rede!BB37","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Contingencies",{"$f":"DRE.Rede!C38","v":0},{"$f":"DRE.Rede!D38","v":0},{"$f":"DRE.Rede!E38","v":0},{"$f":"DRE.Rede!F38","v":0},{"$f":"DRE.Rede!G38","v":0},{"$f":"DRE.Rede!H38","v":0},{"$f":"DRE.Rede!I38","v":0},{"$f":"DRE.Rede!J38","v":0},{"$f":"DRE.Rede!K38","v":0},{"$f":"DRE.Rede!L38","v":0},{"$f":"DRE.Rede!M38","v":0},{"$f":"DRE.Rede!N38","v":0},{"$f":"DRE.Rede!O38","v":0},{"$f":"DRE.Rede!P38","v":0},{"$f":"DRE.Rede!Q38","v":0},{"$f":"DRE.Rede!R38","v":0},{"$f":"DRE.Rede!S38","v":0},{"$f":"DRE.Rede!T38","v":0},{"$f":"DRE.Rede!U38","v":0},{"$f":"DRE.Rede!V38","v":0},{"$f":"DRE.Rede!W38","v":0},{"$f":"DRE.Rede!X38","v":0},{"$f":"DRE.Rede!Y38","v":0},{"$f":"DRE.Rede!Z38","v":0},{"$f":"DRE.Rede!AA38","v":0},{"$f":"DRE.Rede!AB38","v":0},{"$f":"DRE.Rede!AC38","v":0},{"$f":"DRE.Rede!AD38","v":0},{"$f":"DRE.Rede!AE38","v":0},{"$f":"DRE.Rede!AF38","v":0},{"$f":"DRE.Rede!AG38","v":622},{"$f":"DRE.Rede!AH38","v":0},{"$f":"DRE.Rede!AI38","v":0},{"$f":"DRE.Rede!AJ38","v":0},{"$f":"DRE.Rede!AK38","v":622},{"$f":"DRE.Rede!AL38","v":0},{"$f":"DRE.Rede!AM38","v":0},{"$f":"DRE.Rede!AN38","v":0},{"$f":"DRE.Rede!AO38","v":0},{"$f":"DRE.Rede!AP38","v":0},{"$f":"DRE.Rede!AQ38","v":0},{"$f":"DRE.Rede!AR38","v":0},{"$f":"DRE.Rede!AS38","v":0},{"$f":"DRE.Rede!AT38","v":-2},{"$f":"DRE.Rede!AU38","v":-2},{"$f":"DRE.Rede!AV38","v":0},{"$f":"DRE.Rede!AW38","v":0},{"$f":"DRE.Rede!AX38","v":0},{"$f":"DRE.Rede!AY38","v":0},{"$f":"DRE.Rede!AZ38","v":0},{"$f":"DRE.Rede!BA38","v":0},{"$f":"DRE.Rede!BB38","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.Rede!C39","v":0},{"$f":"DRE.Rede!D39","v":0},{"$f":"DRE.Rede!E39","v":0},{"$f":"DRE.Rede!F39","v":0},{"$f":"DRE.Rede!G39","v":0},{"$f":"DRE.Rede!H39","v":0},{"$f":"DRE.Rede!I39","v":0},{"$f":"DRE.Rede!J39","v":0},{"$f":"DRE.Rede!K39","v":0},{"$f":"DRE.Rede!L39","v":0},{"$f":"DRE.Rede!M39","v":0},{"$f":"DRE.Rede!N39","v":0},{"$f":"DRE.Rede!O39","v":0},{"$f":"DRE.Rede!P39","v":0},{"$f":"DRE.Rede!Q39","v":0},{"$f":"DRE.Rede!R39","v":0},{"$f":"DRE.Rede!S39","v":0},{"$f":"DRE.Rede!T39","v":0},{"$f":"DRE.Rede!U39","v":0},{"$f":"DRE.Rede!V39","v":0},{"$f":"DRE.Rede!W39","v":0},{"$f":"DRE.Rede!X39","v":0},{"$f":"DRE.Rede!Y39","v":0},{"$f":"DRE.Rede!Z39","v":0},{"$f":"DRE.Rede!AA39","v":0},{"$f":"DRE.Rede!AB39","v":0},{"$f":"DRE.Rede!AC39","v":0},{"$f":"DRE.Rede!AD39","v":0},{"$f":"DRE.Rede!AE39","v":0},{"$f":"DRE.Rede!AF39","v":0},{"$f":"DRE.Rede!AG39","v":0},{"$f":"DRE.Rede!AH39","v":0},{"$f":"DRE.Rede!AI39","v":0},{"$f":"DRE.Rede!AJ39","v":0},{"$f":"DRE.Rede!AK39","v":0},{"$f":"DRE.Rede!AL39","v":0},{"$f":"DRE.Rede!AM39","v":0},{"$f":"DRE.Rede!AN39","v":0},{"$f":"DRE.Rede!AO39","v":0},{"$f":"DRE.Rede!AP39","v":0},{"$f":"DRE.Rede!AQ39","v":0},{"$f":"DRE.Rede!AR39","v":0},{"$f":"DRE.Rede!AS39","v":0},{"$f":"DRE.Rede!AT39","v":0},{"$f":"DRE.Rede!AU39","v":0},{"$f":"DRE.Rede!AV39","v":0},{"$f":"DRE.Rede!AW39","v":0},{"$f":"DRE.Rede!AX39","v":0},{"$f":"DRE.Rede!AY39","v":0},{"$f":"DRE.Rede!AZ39","v":0},{"$f":"DRE.Rede!BA39","v":0},{"$f":"DRE.Rede!BB39","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Other provisions (*)",{"$f":"DRE.Rede!C40","v":0},{"$f":"DRE.Rede!D40","v":0},{"$f":"DRE.Rede!E40","v":0},{"$f":"DRE.Rede!F40","v":0},{"$f":"DRE.Rede!G40","v":0},{"$f":"DRE.Rede!H40","v":0},{"$f":"DRE.Rede!I40","v":0},{"$f":"DRE.Rede!J40","v":0},{"$f":"DRE.Rede!K40","v":0},{"$f":"DRE.Rede!L40","v":0},{"$f":"DRE.Rede!M40","v":0},{"$f":"DRE.Rede!N40","v":0},{"$f":"DRE.Rede!O40","v":0},{"$f":"DRE.Rede!P40","v":0},{"$f":"DRE.Rede!Q40","v":0}]
[null,"Depreciation and Amortization",{"$f":"DRE.Rede!C41","v":0},{"$f":"DRE.Rede!D41","v":0},{"$f":"DRE.Rede!E41","v":0},{"$f":"DRE.Rede!F41","v":0},{"$f":"DRE.Rede!G41","v":0},{"$f":"DRE.Rede!H41","v":0},{"$f":"DRE.Rede!I41","v":0},{"$f":"DRE.Rede!J41","v":0},{"$f":"DRE.Rede!K41","v":0},{"$f":"DRE.Rede!L41","v":0},{"$f":"DRE.Rede!M41","v":0},{"$f":"DRE.Rede!N41","v":0},{"$f":"DRE.Rede!O41","v":0},{"$f":"DRE.Rede!P41","v":0},{"$f":"DRE.Rede!Q41","v":0},{"$f":"DRE.Rede!R41","v":0},{"$f":"DRE.Rede!S41","v":0},{"$f":"DRE.Rede!T41","v":0},{"$f":"DRE.Rede!U41","v":0},{"$f":"DRE.Rede!V41","v":0},{"$f":"DRE.Rede!W41","v":0},{"$f":"DRE.Rede!X41","v":0},{"$f":"DRE.Rede!Y41","v":0},{"$f":"DRE.Rede!Z41","v":0},{"$f":"DRE.Rede!AA41","v":0},{"$f":"DRE.Rede!AB41","v":0},{"$f":"DRE.Rede!AC41","v":0},{"$f":"DRE.Rede!AD41","v":0},{"$f":"DRE.Rede!AE41","v":0},{"$f":"DRE.Rede!AF41","v":0},{"$f":"DRE.Rede!AG41","v":0},{"$f":"DRE.Rede!AH41","v":0},{"$f":"DRE.Rede!AI41","v":0},{"$f":"DRE.Rede!AJ41","v":0},{"$f":"DRE.Rede!AK41","v":0},{"$f":"DRE.Rede!AL41","v":0},{"$f":"DRE.Rede!AM41","v":0},{"$f":"DRE.Rede!AN41","v":0},{"$f":"DRE.Rede!AO41","v":0},{"$f":"DRE.Rede!AP41","v":0},{"$f":"DRE.Rede!AQ41","v":0},{"$f":"DRE.Rede!AR41","v":0},{"$f":"DRE.Rede!AS41","v":0},{"$f":"DRE.Rede!AT41","v":0},{"$f":"DRE.Rede!AU41","v":0},{"$f":"DRE.Rede!AV41","v":0},{"$f":"DRE.Rede!AW41","v":0},{"$f":"DRE.Rede!AX41","v":0},{"$f":"DRE.Rede!AY41","v":0},{"$f":"DRE.Rede!AZ41","v":0},{"$f":"DRE.Rede!BA41","v":0},{"$f":"DRE.Rede!BB41","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Construction Cost",{"$f":"DRE.Rede!C42","v":0},{"$f":"DRE.Rede!D42","v":0},{"$f":"DRE.Rede!E42","v":0},{"$f":"DRE.Rede!F42","v":0},{"$f":"DRE.Rede!G42","v":0},{"$f":"DRE.Rede!H42","v":0},{"$f":"DRE.Rede!I42","v":0},{"$f":"DRE.Rede!J42","v":0},{"$f":"DRE.Rede!K42","v":0},{"$f":"DRE.Rede!L42","v":0},{"$f":"DRE.Rede!M42","v":0},{"$f":"DRE.Rede!N42","v":0},{"$f":"DRE.Rede!O42","v":0},{"$f":"DRE.Rede!P42","v":0},{"$f":"DRE.Rede!Q42","v":0},{"$f":"DRE.Rede!R42","v":0},{"$f":"DRE.Rede!S42","v":0},{"$f":"DRE.Rede!T42","v":0},{"$f":"DRE.Rede!U42","v":0},{"$f":"DRE.Rede!V42","v":0},{"$f":"DRE.Rede!W42","v":0},{"$f":"DRE.Rede!X42","v":0},{"$f":"DRE.Rede!Y42","v":0},{"$f":"DRE.Rede!Z42","v":0},{"$f":"DRE.Rede!AA42","v":0},{"$f":"DRE.Rede!AB42","v":0},{"$f":"DRE.Rede!AC42","v":0},{"$f":"DRE.Rede!AD42","v":0},{"$f":"DRE.Rede!AE42","v":0},{"$f":"DRE.Rede!AF42","v":0},{"$f":"DRE.Rede!AG42","v":0},{"$f":"DRE.Rede!AH42","v":0},{"$f":"DRE.Rede!AI42","v":0},{"$f":"DRE.Rede!AJ42","v":0},{"$f":"DRE.Rede!AK42","v":0},{"$f":"DRE.Rede!AL42","v":0},{"$f":"DRE.Rede!AM42","v":0},{"$f":"DRE.Rede!AN42","v":0},{"$f":"DRE.Rede!AO42","v":0},{"$f":"DRE.Rede!AP42","v":0},{"$f":"DRE.Rede!AQ42","v":0},{"$f":"DRE.Rede!AR42","v":0},{"$f":"DRE.Rede!AS42","v":0},{"$f":"DRE.Rede!AT42","v":0},{"$f":"DRE.Rede!AU42","v":0},{"$f":"DRE.Rede!AV42","v":0},{"$f":"DRE.Rede!AW42","v":0},{"$f":"DRE.Rede!AX42","v":0},{"$f":"DRE.Rede!AY42","v":0},{"$f":"DRE.Rede!AZ42","v":0},{"$f":"DRE.Rede!BA42","v":0},{"$f":"DRE.Rede!BB42","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Operating Expenses",{"$f":"DRE.Rede!C43","v":-3249},{"$f":"DRE.Rede!D43","v":-22199},{"$f":"DRE.Rede!E43","v":-2501},{"$f":"DRE.Rede!F43","v":-2240},{"$f":"DRE.Rede!G43","v":-30189},{"$f":"DRE.Rede!H43","v":-1084},{"$f":"DRE.Rede!I43","v":-2403},{"$f":"DRE.Rede!J43","v":-730},{"$f":"DRE.Rede!K43","v":-1861},{"$f":"DRE.Rede!L43","v":-6078},{"$f":"DRE.Rede!M43","v":-1179},{"$f":"DRE.Rede!N43","v":-1801},{"$f":"DRE.Rede!O43","v":-367},{"$f":"DRE.Rede!P43","v":-556},{"$f":"DRE.Rede!Q43","v":-3903},{"$f":"DRE.Rede!R43","v":-531},{"$f":"DRE.Rede!S43","v":-557},{"$f":"DRE.Rede!T43","v":-1626},{"$f":"DRE.Rede!U43","v":-14},{"$f":"DRE.Rede!V43","v":-2728},{"$f":"DRE.Rede!W43","v":-455},{"$f":"DRE.Rede!X43","v":-6523},{"$f":"DRE.Rede!Y43","v":-112},{"$f":"DRE.Rede!Z43","v":-87},{"$f":"DRE.Rede!AA43","v":-7177},{"$f":"DRE.Rede!AB43","v":-277},{"$f":"DRE.Rede!AC43","v":-370},{"$f":"DRE.Rede!AD43","v":-187},{"$f":"DRE.Rede!AE43","v":-357},{"$f":"DRE.Rede!AF43","v":-1191},{"$f":"DRE.Rede!AG43","v":331},{"$f":"DRE.Rede!AH43","v":-172},{"$f":"DRE.Rede!AI43","v":-367},{"$f":"DRE.Rede!AJ43","v":-308},{"$f":"DRE.Rede!AK43","v":-516},{"$f":"DRE.Rede!AL43","v":-532},{"$f":"DRE.Rede!AM43","v":-138},{"$f":"DRE.Rede!AN43","v":-1454},{"$f":"DRE.Rede!AO43","v":-108},{"$f":"DRE.Rede!AP43","v":-2232},{"$f":"DRE.Rede!AQ43","v":-433},{"$f":"DRE.Rede!AR43","v":-128},{"$f":"DRE.Rede!AS43","v":-165},{"$f":"DRE.Rede!AT43","v":-251},{"$f":"DRE.Rede!AU43","v":-977},{"$f":"DRE.Rede!AV43","v":-265},{"$f":"DRE.Rede!AW43","v":-346},{"$f":"DRE.Rede!AX43","v":-76},{"$f":"DRE.Rede!AY43","v":-309},{"$f":"DRE.Rede!AZ43","v":-996},{"$f":"DRE.Rede!BA43","v":-355},{"$f":"DRE.Rede!BB43","v":-310},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Other Operating Revenues",{"$f":"DRE.Rede!C44","v":3595},{"$f":"DRE.Rede!D44","v":345380},{"$f":"DRE.Rede!E44","v":0},{"$f":"DRE.Rede!F44","v":-76810},{"$f":"DRE.Rede!G44","v":272165},{"$f":"DRE.Rede!H44","v":5878},{"$f":"DRE.Rede!I44","v":0},{"$f":"DRE.Rede!J44","v":0},{"$f":"DRE.Rede!K44","v":5437},{"$f":"DRE.Rede!L44","v":11315},{"$f":"DRE.Rede!M44","v":6323},{"$f":"DRE.Rede!N44","v":256},{"$f":"DRE.Rede!O44","v":15782},{"$f":"DRE.Rede!P44","v":1343},{"$f":"DRE.Rede!Q44","v":23704},{"$f":"DRE.Rede!R44","v":0},{"$f":"DRE.Rede!S44","v":0},{"$f":"DRE.Rede!T44","v":0},{"$f":"DRE.Rede!U44","v":0},{"$f":"DRE.Rede!V44","v":0},{"$f":"DRE.Rede!W44","v":0},{"$f":"DRE.Rede!X44","v":0},{"$f":"DRE.Rede!Y44","v":0},{"$f":"DRE.Rede!Z44","v":0},{"$f":"DRE.Rede!AA44","v":0},{"$f":"DRE.Rede!AB44","v":0},{"$f":"DRE.Rede!AC44","v":0},{"$f":"DRE.Rede!AD44","v":0},{"$f":"DRE.Rede!AE44","v":0},{"$f":"DRE.Rede!AF44","v":0},{"$f":"DRE.Rede!AG44","v":0},{"$f":"DRE.Rede!AH44","v":0},{"$f":"DRE.Rede!AI44","v":0},{"$f":"DRE.Rede!AJ44","v":0},{"$f":"DRE.Rede!AK44","v":0},{"$f":"DRE.Rede!AL44","v":0},{"$f":"DRE.Rede!AM44","v":0},{"$f":"DRE.Rede!AN44","v":0},{"$f":"DRE.Rede!AO44","v":0},{"$f":"DRE.Rede!AP44","v":0},{"$f":"DRE.Rede!AQ44","v":0},{"$f":"DRE.Rede!AR44","v":0},{"$f":"DRE.Rede!AS44","v":0},{"$f":"DRE.Rede!AT44","v":0},{"$f":"DRE.Rede!AU44","v":0},{"$f":"DRE.Rede!AV44","v":0},{"$f":"DRE.Rede!AW44","v":0},{"$f":"DRE.Rede!AX44","v":0},{"$f":"DRE.Rede!AY44","v":0},{"$f":"DRE.Rede!AZ44","v":0},{"$f":"DRE.Rede!BA44","v":0},{"$f":"DRE.Rede!BB44","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Other Operating Expenses",{"$f":"DRE.Rede!C45","v":0},{"$f":"DRE.Rede!D45","v":0},{"$f":"DRE.Rede!E45","v":0},{"$f":"DRE.Rede!F45","v":0},{"$f":"DRE.Rede!G45","v":0},{"$f":"DRE.Rede!H45","v":0},{"$f":"DRE.Rede!I45","v":0},{"$f":"DRE.Rede!J45","v":0},{"$f":"DRE.Rede!K45","v":0},{"$f":"DRE.Rede!L45","v":0},{"$f":"DRE.Rede!M45","v":0},{"$f":"DRE.Rede!N45","v":0},{"$f":"DRE.Rede!O45","v":-1460},{"$f":"DRE.Rede!P45","v":-1375},{"$f":"DRE.Rede!Q45","v":-2835},{"$f":"DRE.Rede!R45","v":0},{"$f":"DRE.Rede!S45","v":0},{"$f":"DRE.Rede!T45","v":0},{"$f":"DRE.Rede!U45","v":0},{"$f":"DRE.Rede!V45","v":0},{"$f":"DRE.Rede!W45","v":0},{"$f":"DRE.Rede!X45","v":-11},{"$f":"DRE.Rede!Y45","v":-4},{"$f":"DRE.Rede!Z45","v":2},{"$f":"DRE.Rede!AA45","v":-13},{"$f":"DRE.Rede!AB45","v":0},{"$f":"DRE.Rede!AC45","v":0},{"$f":"DRE.Rede!AD45","v":0},{"$f":"DRE.Rede!AE45","v":0},{"$f":"DRE.Rede!AF45","v":0},{"$f":"DRE.Rede!AG45","v":-230},{"$f":"DRE.Rede!AH45","v":0},{"$f":"DRE.Rede!AI45","v":0},{"$f":"DRE.Rede!AJ45","v":0},{"$f":"DRE.Rede!AK45","v":-230},{"$f":"DRE.Rede!AL45","v":0},{"$f":"DRE.Rede!AM45","v":0},{"$f":"DRE.Rede!AN45","v":0},{"$f":"DRE.Rede!AO45","v":0},{"$f":"DRE.Rede!AP45","v":0},{"$f":"DRE.Rede!AQ45","v":0},{"$f":"DRE.Rede!AR45","v":0},{"$f":"DRE.Rede!AS45","v":0},{"$f":"DRE.Rede!AT45","v":0},{"$f":"DRE.Rede!AU45","v":0},{"$f":"DRE.Rede!AV45","v":-88},{"$f":"DRE.Rede!AW45","v":0},{"$f":"DRE.Rede!AX45","v":0},{"$f":"DRE.Rede!AY45","v":0},{"$f":"DRE.Rede!AZ45","v":-88},{"$f":"DRE.Rede!BA45","v":0},{"$f":"DRE.Rede!BB45","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Result Before Equity Income",{"$f":"DRE.Rede!C46","v":346},{"$f":"DRE.Rede!D46","v":323181},{"$f":"DRE.Rede!E46","v":-2501},{"$f":"DRE.Rede!F46","v":-79050},{"$f":"DRE.Rede!G46","v":241976},{"$f":"DRE.Rede!H46","v":4794},{"$f":"DRE.Rede!I46","v":-2403},{"$f":"DRE.Rede!J46","v":-730},{"$f":"DRE.Rede!K46","v":3576},{"$f":"DRE.Rede!L46","v":5237},{"$f":"DRE.Rede!M46","v":5144},{"$f":"DRE.Rede!N46","v":-1545},{"$f":"DRE.Rede!O46","v":13955},{"$f":"DRE.Rede!P46","v":-588},{"$f":"DRE.Rede!Q46","v":16966},{"$f":"R25+R44+R45+R46","v":-531},-557,-1626,-14,-2728,-455,-6534,-116,-85,-7190,-277,-370,-187,-357,-1191,101,-172,{"$f":"AI25+AI44+AI45+AI46","v":-367},{"$f":"AJ25+AJ44+AJ45+AJ46","v":-308},{"$f":"AK25+AK44+AK45+AK46","v":-746},-532,-138,-1454,-108,-2232,{"$f":"AQ25+AQ44+AQ45+AQ46","v":-433},-128,-165,-251,-977,-353,-346,{"$f":"AX25+AX44+AX45+AX46","v":-76},{"$f":"AY25+AY44+AY45+AY46","v":-309},{"$f":"AZ25+AZ44+AZ45+AZ46","v":-1084},{"$f":"BA25+BA44+BA45+BA46","v":-355},-310,{"$f":"BC25+BC44+BC45+BC46","v":{"$error":"#REF!"}},{"$f":"BD25+BD44+BD45+BD46","v":{"$error":"#REF!"}},{"$f":"BE25+BE44+BE45+BE46","v":{"$error":"#REF!"}}]
[null,"Equity Income",{"$f":"DRE.Rede!C47","v":-26595},{"$f":"DRE.Rede!D47","v":24080},{"$f":"DRE.Rede!E47","v":159903},{"$f":"DRE.Rede!F47","v":692953},{"$f":"DRE.Rede!G47","v":850341},{"$f":"DRE.Rede!H47","v":71628},{"$f":"DRE.Rede!I47","v":15944},{"$f":"DRE.Rede!J47","v":23815},{"$f":"DRE.Rede!K47","v":142607},{"$f":"DRE.Rede!L47","v":253994},{"$f":"DRE.Rede!M47","v":51312},{"$f":"DRE.Rede!N47","v":2286},{"$f":"DRE.Rede!O47","v":41008},{"$f":"DRE.Rede!P47","v":73644},{"$f":"DRE.Rede!Q47","v":168250},{"$f":"DRE.Rede!R47","v":76590},{"$f":"DRE.Rede!S47","v":26555},{"$f":"DRE.Rede!T47","v":47682},{"$f":"DRE.Rede!U47","v":60883},{"$f":"DRE.Rede!V47","v":211710},{"$f":"DRE.Rede!W47","v":126844},{"$f":"DRE.Rede!X47","v":87556},{"$f":"DRE.Rede!Y47","v":152864},{"$f":"DRE.Rede!Z47","v":60000},{"$f":"DRE.Rede!AA47","v":427264},{"$f":"DRE.Rede!AB47","v":225806},{"$f":"DRE.Rede!AC47","v":186375},{"$f":"DRE.Rede!AD47","v":205224},{"$f":"DRE.Rede!AE47","v":236519},{"$f":"DRE.Rede!AF47","v":853924},{"$f":"DRE.Rede!AG47","v":116716},{"$f":"DRE.Rede!AH47","v":97666},{"$f":"DRE.Rede!AI47","v":376954},{"$f":"DRE.Rede!AJ47","v":335518},{"$f":"DRE.Rede!AK47","v":926854},{"$f":"DRE.Rede!AL47","v":365700},{"$f":"DRE.Rede!AM47","v":398587},{"$f":"DRE.Rede!AN47","v":415912},{"$f":"DRE.Rede!AO47","v":215836},{"$f":"DRE.Rede!AP47","v":1396035},{"$f":"DRE.Rede!AQ47","v":410742},{"$f":"DRE.Rede!AR47","v":399745},{"$f":"DRE.Rede!AS47","v":316865},{"$f":"DRE.Rede!AT47","v":315043},{"$f":"DRE.Rede!AU47","v":1442395},{"$f":"DRE.Rede!AV47","v":322159},{"$f":"DRE.Rede!AW47","v":376150},{"$f":"DRE.Rede!AX47","v":477600},{"$f":"DRE.Rede!AY47","v":532623},{"$f":"DRE.Rede!AZ47","v":1708532},{"$f":"DRE.Rede!BA47","v":535714},{"$f":"DRE.Rede!BB47","v":258822},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"DRE.Rede!C48","v":346},{"$f":"DRE.Rede!D48","v":323181},{"$f":"DRE.Rede!E48","v":-2501},{"$f":"DRE.Rede!F48","v":-79050},{"$f":"DRE.Rede!G48","v":241976},{"$f":"DRE.Rede!H48","v":4794},{"$f":"DRE.Rede!I48","v":-2403},{"$f":"DRE.Rede!J48","v":-730},{"$f":"DRE.Rede!K48","v":3576},{"$f":"DRE.Rede!L48","v":5237},{"$f":"DRE.Rede!M48","v":5144},{"$f":"DRE.Rede!N48","v":-1545},{"$f":"DRE.Rede!O48","v":13955},{"$f":"DRE.Rede!P48","v":-588},{"$f":"DRE.Rede!Q48","v":16966}]
[null,"Result Before Financial Expenses",{"$f":"DRE.Rede!C49","v":-26249},{"$f":"DRE.Rede!D49","v":347261},{"$f":"DRE.Rede!E49","v":157402},{"$f":"DRE.Rede!F49","v":613903},{"$f":"DRE.Rede!G49","v":1092317},{"$f":"DRE.Rede!H49","v":76422},{"$f":"DRE.Rede!I49","v":13541},{"$f":"DRE.Rede!J49","v":23085},{"$f":"DRE.Rede!K49","v":146183},{"$f":"DRE.Rede!L49","v":259231},{"$f":"DRE.Rede!M49","v":56456},{"$f":"DRE.Rede!N49","v":741},{"$f":"DRE.Rede!O49","v":54963},{"$f":"DRE.Rede!P49","v":73056},{"$f":"DRE.Rede!Q49","v":185216},{"$f":"DRE.Rede!R49","v":76059},{"$f":"DRE.Rede!S49","v":25998},{"$f":"DRE.Rede!T49","v":46056},{"$f":"DRE.Rede!U49","v":60869},{"$f":"DRE.Rede!V49","v":208982},{"$f":"DRE.Rede!W49","v":126389},{"$f":"DRE.Rede!X49","v":81022},{"$f":"DRE.Rede!Y49","v":152748},{"$f":"DRE.Rede!Z49","v":59915},{"$f":"DRE.Rede!AA49","v":420074},{"$f":"DRE.Rede!AB49","v":225529},{"$f":"DRE.Rede!AC49","v":186005},{"$f":"DRE.Rede!AD49","v":205037},{"$f":"DRE.Rede!AE49","v":236162},{"$f":"DRE.Rede!AF49","v":852733},{"$f":"DRE.Rede!AG49","v":116817},{"$f":"DRE.Rede!AH49","v":97494},{"$f":"DRE.Rede!AI49","v":376587},{"$f":"DRE.Rede!AJ49","v":335210},{"$f":"DRE.Rede!AK49","v":926108},{"$f":"DRE.Rede!AL49","v":365168},{"$f":"DRE.Rede!AM49","v":398449},{"$f":"DRE.Rede!AN49","v":414458},{"$f":"DRE.Rede!AO49","v":215728},{"$f":"DRE.Rede!AP49","v":1393803},{"$f":"DRE.Rede!AQ49","v":410309},{"$f":"DRE.Rede!AR49","v":399617},{"$f":"DRE.Rede!AS49","v":316700},{"$f":"DRE.Rede!AT49","v":314792},{"$f":"DRE.Rede!AU49","v":1441418},{"$f":"DRE.Rede!AV49","v":321806},{"$f":"DRE.Rede!AW49","v":375804},{"$f":"DRE.Rede!AX49","v":477524},{"$f":"DRE.Rede!AY49","v":532314},{"$f":"DRE.Rede!AZ49","v":1707448},{"$f":"DRE.Rede!BA49","v":535359},{"$f":"DRE.Rede!BB49","v":258512},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Financial Revenues",{"$f":"DRE.Rede!C50","v":106802},{"$f":"DRE.Rede!D50","v":1008998},{"$f":"DRE.Rede!E50","v":71949},{"$f":"DRE.Rede!F50","v":278072},{"$f":"DRE.Rede!G50","v":1465821},{"$f":"DRE.Rede!H50","v":3660},{"$f":"DRE.Rede!I50","v":5691},{"$f":"DRE.Rede!J50","v":8693},{"$f":"DRE.Rede!K50","v":9838},{"$f":"DRE.Rede!L50","v":27882},{"$f":"DRE.Rede!M50","v":7241},{"$f":"DRE.Rede!N50","v":5389},{"$f":"DRE.Rede!O50","v":7308},{"$f":"DRE.Rede!P50","v":9867},{"$f":"DRE.Rede!Q50","v":29805},{"$f":"DRE.Rede!R50","v":10629},{"$f":"DRE.Rede!S50","v":7902},{"$f":"DRE.Rede!T50","v":11089},{"$f":"DRE.Rede!U50","v":8068.1542900000004},{"$f":"DRE.Rede!V50","v":37688.154289999999},{"$f":"DRE.Rede!W50","v":1102},{"$f":"DRE.Rede!X50","v":3017},{"$f":"DRE.Rede!Y50","v":3429},{"$f":"DRE.Rede!Z50","v":6547},{"$f":"DRE.Rede!AA50","v":14095},{"$f":"DRE.Rede!AB50","v":5999},{"$f":"DRE.Rede!AC50","v":14381},{"$f":"DRE.Rede!AD50","v":16700},{"$f":"DRE.Rede!AE50","v":15632},{"$f":"DRE.Rede!AF50","v":52712},{"$f":"DRE.Rede!AG50","v":9191},{"$f":"DRE.Rede!AH50","v":20530},{"$f":"DRE.Rede!AI50","v":13004},{"$f":"DRE.Rede!AJ50","v":4493},{"$f":"DRE.Rede!AK50","v":47218},{"$f":"DRE.Rede!AL50","v":4081},{"$f":"DRE.Rede!AM50","v":7045},{"$f":"DRE.Rede!AN50","v":3413},{"$f":"DRE.Rede!AO50","v":5173},{"$f":"DRE.Rede!AP50","v":19712},{"$f":"DRE.Rede!AQ50","v":6383},{"$f":"DRE.Rede!AR50","v":9930},{"$f":"DRE.Rede!AS50","v":11669},{"$f":"DRE.Rede!AT50","v":10983},{"$f":"DRE.Rede!AU50","v":38965},{"$f":"DRE.Rede!AV50","v":10497},{"$f":"DRE.Rede!AW50","v":6756},{"$f":"DRE.Rede!AX50","v":2592},{"$f":"DRE.Rede!AY50","v":1959},{"$f":"DRE.Rede!AZ50","v":21804},{"$f":"DRE.Rede!BA50","v":1103},{"$f":"DRE.Rede!BB50","v":1864},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.Rede!C51","v":0},{"$f":"DRE.Rede!D51","v":94},{"$f":"DRE.Rede!E51","v":1686},{"$f":"DRE.Rede!F51","v":353},{"$f":"DRE.Rede!G51","v":2133},{"$f":"DRE.Rede!H51","v":49},{"$f":"DRE.Rede!I51","v":1351},{"$f":"DRE.Rede!J51","v":852},{"$f":"DRE.Rede!K51","v":94},{"$f":"DRE.Rede!L51","v":2346},{"$f":"DRE.Rede!M51","v":1},{"$f":"DRE.Rede!N51","v":332},{"$f":"DRE.Rede!O51","v":192},{"$f":"DRE.Rede!P51","v":1214},{"$f":"DRE.Rede!Q51","v":1739},{"$f":"DRE.Rede!R51","v":1014},{"$f":"DRE.Rede!S51","v":657},{"$f":"DRE.Rede!T51","v":32},{"$f":"DRE.Rede!U51","v":5.1883500000001277},{"$f":"DRE.Rede!V51","v":1708.1883500000001},{"$f":"DRE.Rede!W51","v":107},{"$f":"DRE.Rede!X51","v":331},{"$f":"DRE.Rede!Y51","v":538},{"$f":"DRE.Rede!Z51","v":2274},{"$f":"DRE.Rede!AA51","v":3250},{"$f":"DRE.Rede!AB51","v":3844},{"$f":"DRE.Rede!AC51","v":3654},{"$f":"DRE.Rede!AD51","v":1563},{"$f":"DRE.Rede!AE51","v":872},{"$f":"DRE.Rede!AF51","v":9933},{"$f":"DRE.Rede!AG51","v":625},{"$f":"DRE.Rede!AH51","v":1669},{"$f":"DRE.Rede!AI51","v":720},{"$f":"DRE.Rede!AJ51","v":4208},{"$f":"DRE.Rede!AK51","v":7222},{"$f":"DRE.Rede!AL51","v":3714},{"$f":"DRE.Rede!AM51","v":6414},{"$f":"DRE.Rede!AN51","v":2855},{"$f":"DRE.Rede!AO51","v":4563},{"$f":"DRE.Rede!AP51","v":17546},{"$f":"DRE.Rede!AQ51","v":5836},{"$f":"DRE.Rede!AR51","v":9508},{"$f":"DRE.Rede!AS51","v":9935},{"$f":"DRE.Rede!AT51","v":10189},{"$f":"DRE.Rede!AU51","v":35468},{"$f":"DRE.Rede!AV51","v":9595},{"$f":"DRE.Rede!AW51","v":6327},{"$f":"DRE.Rede!AX51","v":1950},{"$f":"DRE.Rede!AY51","v":1369},{"$f":"DRE.Rede!AZ51","v":19241},{"$f":"DRE.Rede!BA51","v":513},{"$f":"DRE.Rede!BB51","v":1266},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.Rede!C52","v":106802},{"$f":"DRE.Rede!D52","v":-25121},{"$f":"DRE.Rede!E52","v":0},{"$f":"DRE.Rede!F52","v":-587},{"$f":"DRE.Rede!G52","v":81094},{"$f":"DRE.Rede!H52","v":0},{"$f":"DRE.Rede!I52","v":0},{"$f":"DRE.Rede!J52","v":0},{"$f":"DRE.Rede!K52","v":0},{"$f":"DRE.Rede!L52","v":0},{"$f":"DRE.Rede!M52","v":0},{"$f":"DRE.Rede!N52","v":0},{"$f":"DRE.Rede!O52","v":0},{"$f":"DRE.Rede!P52","v":0},{"$f":"DRE.Rede!Q52","v":0},{"$f":"DRE.Rede!R52","v":0},{"$f":"DRE.Rede!S52","v":0},{"$f":"DRE.Rede!T52","v":0},{"$f":"DRE.Rede!U52","v":0},{"$f":"DRE.Rede!V52","v":0},{"$f":"DRE.Rede!W52","v":0},{"$f":"DRE.Rede!X52","v":0},{"$f":"DRE.Rede!Y52","v":0},{"$f":"DRE.Rede!Z52","v":0},{"$f":"DRE.Rede!AA52","v":0},{"$f":"DRE.Rede!AB52","v":0},{"$f":"DRE.Rede!AC52","v":0},{"$f":"DRE.Rede!AD52","v":0},{"$f":"DRE.Rede!AE52","v":0},{"$f":"DRE.Rede!AF52","v":0},{"$f":"DRE.Rede!AG52","v":0},{"$f":"DRE.Rede!AH52","v":0},{"$f":"DRE.Rede!AI52","v":0},{"$f":"DRE.Rede!AJ52","v":0},{"$f":"DRE.Rede!AK52","v":0},{"$f":"DRE.Rede!AL52","v":0},{"$f":"DRE.Rede!AM52","v":0},{"$f":"DRE.Rede!AN52","v":0},{"$f":"DRE.Rede!AO52","v":0},{"$f":"DRE.Rede!AP52","v":0},{"$f":"DRE.Rede!AQ52","v":0},{"$f":"DRE.Rede!AR52","v":0},{"$f":"DRE.Rede!AS52","v":0},{"$f":"DRE.Rede!AT52","v":0},{"$f":"DRE.Rede!AU52","v":0},{"$f":"DRE.Rede!AV52","v":0},{"$f":"DRE.Rede!AW52","v":0},{"$f":"DRE.Rede!AX52","v":0},{"$f":"DRE.Rede!AY52","v":0},{"$f":"DRE.Rede!AZ52","v":0},{"$f":"DRE.Rede!BA52","v":0},{"$f":"DRE.Rede!BB52","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Restatement of CVA",{"$f":"DRE.Rede!C53","v":0},{"$f":"DRE.Rede!D53","v":0},{"$f":"DRE.Rede!E53","v":0},{"$f":"DRE.Rede!F53","v":0},{"$f":"DRE.Rede!G53","v":0},{"$f":"DRE.Rede!H53","v":0},{"$f":"DRE.Rede!I53","v":0},{"$f":"DRE.Rede!J53","v":0},{"$f":"DRE.Rede!K53","v":0},{"$f":"DRE.Rede!L53","v":0},{"$f":"DRE.Rede!M53","v":0},{"$f":"DRE.Rede!N53","v":0},{"$f":"DRE.Rede!O53","v":0},{"$f":"DRE.Rede!P53","v":0},{"$f":"DRE.Rede!Q53","v":0},{"$f":"DRE.Rede!R53","v":0},{"$f":"DRE.Rede!S53","v":0},{"$f":"DRE.Rede!T53","v":0},{"$f":"DRE.Rede!U53","v":0},{"$f":"DRE.Rede!V53","v":0},{"$f":"DRE.Rede!W53","v":0},{"$f":"DRE.Rede!X53","v":0},{"$f":"DRE.Rede!Y53","v":0},{"$f":"DRE.Rede!Z53","v":0},{"$f":"DRE.Rede!AA53","v":0},{"$f":"DRE.Rede!AB53","v":0},{"$f":"DRE.Rede!AC53","v":0},{"$f":"DRE.Rede!AD53","v":0},{"$f":"DRE.Rede!AE53","v":0},{"$f":"DRE.Rede!AF53","v":0},{"$f":"DRE.Rede!AG53","v":0},{"$f":"DRE.Rede!AH53","v":0},{"$f":"DRE.Rede!AI53","v":0},{"$f":"DRE.Rede!AJ53","v":0},{"$f":"DRE.Rede!AK53","v":0},{"$f":"DRE.Rede!AL53","v":0},{"$f":"DRE.Rede!AM53","v":0},{"$f":"DRE.Rede!AN53","v":0},{"$f":"DRE.Rede!AO53","v":0},{"$f":"DRE.Rede!AP53","v":0},{"$f":"DRE.Rede!AQ53","v":0},{"$f":"DRE.Rede!AR53","v":0},{"$f":"DRE.Rede!AS53","v":0},{"$f":"DRE.Rede!AT53","v":0},{"$f":"DRE.Rede!AU53","v":0},{"$f":"DRE.Rede!AV53","v":0},{"$f":"DRE.Rede!AW53","v":0},{"$f":"DRE.Rede!AX53","v":0},{"$f":"DRE.Rede!AY53","v":0},{"$f":"DRE.Rede!AZ53","v":0},{"$f":"DRE.Rede!BA53","v":0},{"$f":"DRE.Rede!BB53","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Other Financial Revenues",{"$f":"DRE.Rede!C54","v":0},{"$f":"DRE.Rede!D54","v":1034025},{"$f":"DRE.Rede!E54","v":70263},{"$f":"DRE.Rede!F54","v":278306},{"$f":"DRE.Rede!G54","v":1382594},{"$f":"DRE.Rede!H54","v":3611},{"$f":"DRE.Rede!I54","v":4340},{"$f":"DRE.Rede!J54","v":7841},{"$f":"DRE.Rede!K54","v":9744},{"$f":"DRE.Rede!L54","v":25536},{"$f":"DRE.Rede!M54","v":7240},{"$f":"DRE.Rede!N54","v":5057},{"$f":"DRE.Rede!O54","v":7116},{"$f":"DRE.Rede!P54","v":8653},{"$f":"DRE.Rede!Q54","v":28066},{"$f":"DRE.Rede!R54","v":9615},{"$f":"DRE.Rede!S54","v":7245},{"$f":"DRE.Rede!T54","v":11057},{"$f":"DRE.Rede!U54","v":8062.96594},{"$f":"DRE.Rede!V54","v":35979.965940000002},{"$f":"DRE.Rede!W54","v":995},{"$f":"DRE.Rede!X54","v":2686},{"$f":"DRE.Rede!Y54","v":2891},{"$f":"DRE.Rede!Z54","v":4273},{"$f":"DRE.Rede!AA54","v":10845},{"$f":"DRE.Rede!AB54","v":2155},{"$f":"DRE.Rede!AC54","v":10727},{"$f":"DRE.Rede!AD54","v":15137},{"$f":"DRE.Rede!AE54","v":14760},{"$f":"DRE.Rede!AF54","v":42779},{"$f":"DRE.Rede!AG54","v":8566},{"$f":"DRE.Rede!AH54","v":18861},{"$f":"DRE.Rede!AI54","v":12284},{"$f":"DRE.Rede!AJ54","v":285},{"$f":"DRE.Rede!AK54","v":39996},{"$f":"DRE.Rede!AL54","v":367},{"$f":"DRE.Rede!AM54","v":631},{"$f":"DRE.Rede!AN54","v":558},{"$f":"DRE.Rede!AO54","v":610},{"$f":"DRE.Rede!AP54","v":2166},{"$f":"DRE.Rede!AQ54","v":547},{"$f":"DRE.Rede!AR54","v":422},{"$f":"DRE.Rede!AS54","v":1734},{"$f":"DRE.Rede!AT54","v":794},{"$f":"DRE.Rede!AU54","v":3497},{"$f":"DRE.Rede!AV54","v":902},{"$f":"DRE.Rede!AW54","v":429},{"$f":"DRE.Rede!AX54","v":642},{"$f":"DRE.Rede!AY54","v":590},{"$f":"DRE.Rede!AZ54","v":2563},{"$f":"DRE.Rede!BA54","v":590},{"$f":"DRE.Rede!BB54","v":598},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Financial Expenses",{"$f":"DRE.Rede!C55","v":-123800},{"$f":"DRE.Rede!D55","v":10442},{"$f":"DRE.Rede!E55","v":-120077},{"$f":"DRE.Rede!F55","v":-183787},{"$f":"DRE.Rede!G55","v":-417222},{"$f":"DRE.Rede!H55","v":-37355},{"$f":"DRE.Rede!I55","v":-25473},{"$f":"DRE.Rede!J55","v":-24569},{"$f":"DRE.Rede!K55","v":-28376},{"$f":"DRE.Rede!L55","v":-115773},{"$f":"DRE.Rede!M55","v":-28257},{"$f":"DRE.Rede!N55","v":-25067},{"$f":"DRE.Rede!O55","v":-11834},{"$f":"DRE.Rede!P55","v":-27806},{"$f":"DRE.Rede!Q55","v":-92964},{"$f":"DRE.Rede!R55","v":-24640},{"$f":"DRE.Rede!S55","v":-25363},{"$f":"DRE.Rede!T55","v":-25677},{"$f":"DRE.Rede!U55","v":-32117.688619999994},{"$f":"DRE.Rede!V55","v":-107796.68862},{"$f":"DRE.Rede!W55","v":-11240},{"$f":"DRE.Rede!X55","v":-9292},{"$f":"DRE.Rede!Y55","v":-6946},{"$f":"DRE.Rede!Z55","v":-23931},{"$f":"DRE.Rede!AA55","v":-51409},{"$f":"DRE.Rede!AB55","v":-7520},{"$f":"DRE.Rede!AC55","v":-7711},{"$f":"DRE.Rede!AD55","v":-27379},{"$f":"DRE.Rede!AE55","v":-195834},{"$f":"DRE.Rede!AF55","v":-238444},{"$f":"DRE.Rede!AG55","v":-20443},{"$f":"DRE.Rede!AH55","v":-18262},{"$f":"DRE.Rede!AI55","v":-19160},{"$f":"DRE.Rede!AJ55","v":-11124},{"$f":"DRE.Rede!AK55","v":-68989},{"$f":"DRE.Rede!AL55","v":-11580},{"$f":"DRE.Rede!AM55","v":-12636},{"$f":"DRE.Rede!AN55","v":-14073},{"$f":"DRE.Rede!AO55","v":-15656},{"$f":"DRE.Rede!AP55","v":-53945},{"$f":"DRE.Rede!AQ55","v":-16630},{"$f":"DRE.Rede!AR55","v":-18051},{"$f":"DRE.Rede!AS55","v":-19507},{"$f":"DRE.Rede!AT55","v":-19183},{"$f":"DRE.Rede!AU55","v":-73371},{"$f":"DRE.Rede!AV55","v":-20001},{"$f":"DRE.Rede!AW55","v":-19886},{"$f":"DRE.Rede!AX55","v":-20648},{"$f":"DRE.Rede!AY55","v":-20706},{"$f":"DRE.Rede!AZ55","v":-81241},{"$f":"DRE.Rede!BA55","v":-20961},{"$f":"DRE.Rede!BB55","v":-21295},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Debt Charges - Interests",{"$f":"DRE.Rede!C56","v":0},{"$f":"DRE.Rede!D56","v":-11842},{"$f":"DRE.Rede!E56","v":-1125},{"$f":"DRE.Rede!F56","v":-1285},{"$f":"DRE.Rede!G56","v":-14252},{"$f":"DRE.Rede!H56","v":-1099},{"$f":"DRE.Rede!I56","v":-1141},{"$f":"DRE.Rede!J56","v":-913},{"$f":"DRE.Rede!K56","v":-2280},{"$f":"DRE.Rede!L56","v":-5433},{"$f":"DRE.Rede!M56","v":-1111},{"$f":"DRE.Rede!N56","v":-1111},{"$f":"DRE.Rede!O56","v":-1098},{"$f":"DRE.Rede!P56","v":-1123},{"$f":"DRE.Rede!Q56","v":-4443},{"$f":"DRE.Rede!R56","v":-1099},{"$f":"DRE.Rede!S56","v":-1112},{"$f":"DRE.Rede!T56","v":-1135},{"$f":"DRE.Rede!U56","v":-1122.9876999999997},{"$f":"DRE.Rede!V56","v":-4468.9876999999997},{"$f":"DRE.Rede!W56","v":-1099},{"$f":"DRE.Rede!X56","v":-1111},{"$f":"DRE.Rede!Y56","v":-1123},{"$f":"DRE.Rede!Z56","v":-1122},{"$f":"DRE.Rede!AA56","v":-4455},{"$f":"DRE.Rede!AB56","v":-1099},{"$f":"DRE.Rede!AC56","v":-1111},{"$f":"DRE.Rede!AD56","v":-1123},{"$f":"DRE.Rede!AE56","v":-1123},{"$f":"DRE.Rede!AF56","v":-4456},{"$f":"DRE.Rede!AG56","v":-1111},{"$f":"DRE.Rede!AH56","v":-1111},{"$f":"DRE.Rede!AI56","v":-1123},{"$f":"DRE.Rede!AJ56","v":-1123},{"$f":"DRE.Rede!AK56","v":-4468},{"$f":"DRE.Rede!AL56","v":-1099},{"$f":"DRE.Rede!AM56","v":-1111},{"$f":"DRE.Rede!AN56","v":-1123},{"$f":"DRE.Rede!AO56","v":-1123},{"$f":"DRE.Rede!AP56","v":-4456},{"$f":"DRE.Rede!AQ56","v":-1099},{"$f":"DRE.Rede!AR56","v":-1111},{"$f":"DRE.Rede!AS56","v":-1098},{"$f":"DRE.Rede!AT56","v":-1123},{"$f":"DRE.Rede!AU56","v":-4431},{"$f":"DRE.Rede!AV56","v":-1099},{"$f":"DRE.Rede!AW56","v":-1111},{"$f":"DRE.Rede!AX56","v":-1135},{"$f":"DRE.Rede!AY56","v":-1123},{"$f":"DRE.Rede!AZ56","v":-4468},{"$f":"DRE.Rede!BA56","v":-1111},{"$f":"DRE.Rede!BB56","v":-1111},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.Rede!C57","v":-90222},{"$f":"DRE.Rede!D57","v":74517},{"$f":"DRE.Rede!E57","v":0},{"$f":"DRE.Rede!F57","v":-67055},{"$f":"DRE.Rede!G57","v":-82760},{"$f":"DRE.Rede!H57","v":0},{"$f":"DRE.Rede!I57","v":0},{"$f":"DRE.Rede!J57","v":0},{"$f":"DRE.Rede!K57","v":0},{"$f":"DRE.Rede!L57","v":0},{"$f":"DRE.Rede!M57","v":0},{"$f":"DRE.Rede!N57","v":0},{"$f":"DRE.Rede!O57","v":0},{"$f":"DRE.Rede!P57","v":0},{"$f":"DRE.Rede!Q57","v":0},{"$f":"DRE.Rede!R57","v":0},{"$f":"DRE.Rede!S57","v":0},{"$f":"DRE.Rede!T57","v":0},{"$f":"DRE.Rede!U57","v":0},{"$f":"DRE.Rede!V57","v":0},{"$f":"DRE.Rede!W57","v":0},{"$f":"DRE.Rede!X57","v":0},{"$f":"DRE.Rede!Y57","v":0},{"$f":"DRE.Rede!Z57","v":0},{"$f":"DRE.Rede!AA57","v":0},{"$f":"DRE.Rede!AB57","v":0},{"$f":"DRE.Rede!AC57","v":0},{"$f":"DRE.Rede!AD57","v":0},{"$f":"DRE.Rede!AE57","v":0},{"$f":"DRE.Rede!AF57","v":0},{"$f":"DRE.Rede!AG57","v":0},{"$f":"DRE.Rede!AH57","v":0},{"$f":"DRE.Rede!AI57","v":0},{"$f":"DRE.Rede!AJ57","v":0},{"$f":"DRE.Rede!AK57","v":0},{"$f":"DRE.Rede!AL57","v":0},{"$f":"DRE.Rede!AM57","v":0},{"$f":"DRE.Rede!AN57","v":0},{"$f":"DRE.Rede!AO57","v":0},{"$f":"DRE.Rede!AP57","v":0},{"$f":"DRE.Rede!AQ57","v":0},{"$f":"DRE.Rede!AR57","v":0},{"$f":"DRE.Rede!AS57","v":0},{"$f":"DRE.Rede!AT57","v":0},{"$f":"DRE.Rede!AU57","v":0},{"$f":"DRE.Rede!AV57","v":0},{"$f":"DRE.Rede!AW57","v":0},{"$f":"DRE.Rede!AX57","v":0},{"$f":"DRE.Rede!AY57","v":0},{"$f":"DRE.Rede!AZ57","v":0},{"$f":"DRE.Rede!BA57","v":0},{"$f":"DRE.Rede!BB57","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.Rede!C58","v":0},{"$f":"DRE.Rede!D58","v":7506},{"$f":"DRE.Rede!E58","v":0},{"$f":"DRE.Rede!F58","v":-31042},{"$f":"DRE.Rede!G58","v":-23536},{"$f":"DRE.Rede!H58","v":-857},{"$f":"DRE.Rede!I58","v":-856},{"$f":"DRE.Rede!J58","v":-857},{"$f":"DRE.Rede!K58","v":-857},{"$f":"DRE.Rede!L58","v":-3427},{"$f":"DRE.Rede!M58","v":0},{"$f":"DRE.Rede!N58","v":0},{"$f":"DRE.Rede!O58","v":0},{"$f":"DRE.Rede!P58","v":0},{"$f":"DRE.Rede!Q58","v":0},{"$f":"DRE.Rede!R58","v":0},{"$f":"DRE.Rede!S58","v":0},{"$f":"DRE.Rede!T58","v":0},{"$f":"DRE.Rede!U58","v":0},{"$f":"DRE.Rede!V58","v":0},{"$f":"DRE.Rede!W58","v":0},{"$f":"DRE.Rede!X58","v":0},{"$f":"DRE.Rede!Y58","v":0},{"$f":"DRE.Rede!Z58","v":0},{"$f":"DRE.Rede!AA58","v":0},{"$f":"DRE.Rede!AB58","v":0},{"$f":"DRE.Rede!AC58","v":0},{"$f":"DRE.Rede!AD58","v":0},{"$f":"DRE.Rede!AE58","v":0},{"$f":"DRE.Rede!AF58","v":0},{"$f":"DRE.Rede!AG58","v":0},{"$f":"DRE.Rede!AH58","v":0},{"$f":"DRE.Rede!AI58","v":0},{"$f":"DRE.Rede!AJ58","v":0},{"$f":"DRE.Rede!AK58","v":0},{"$f":"DRE.Rede!AL58","v":0},{"$f":"DRE.Rede!AM58","v":0},{"$f":"DRE.Rede!AN58","v":0},{"$f":"DRE.Rede!AO58","v":0},{"$f":"DRE.Rede!AP58","v":0},{"$f":"DRE.Rede!AQ58","v":0},{"$f":"DRE.Rede!AR58","v":0},{"$f":"DRE.Rede!AS58","v":0},{"$f":"DRE.Rede!AT58","v":0},{"$f":"DRE.Rede!AU58","v":0},{"$f":"DRE.Rede!AV58","v":0},{"$f":"DRE.Rede!AW58","v":0},{"$f":"DRE.Rede!AX58","v":0},{"$f":"DRE.Rede!AY58","v":0},{"$f":"DRE.Rede!AZ58","v":0},{"$f":"DRE.Rede!BA58","v":0},{"$f":"DRE.Rede!BB58","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Derivatives",{"$f":"DRE.Rede!C59","v":0},{"$f":"DRE.Rede!D59","v":-8388},{"$f":"DRE.Rede!E59","v":0},{"$f":"DRE.Rede!F59","v":8388},{"$f":"DRE.Rede!G59","v":0},{"$f":"DRE.Rede!H59","v":0},{"$f":"DRE.Rede!I59","v":0},{"$f":"DRE.Rede!J59","v":0},{"$f":"DRE.Rede!K59","v":0},{"$f":"DRE.Rede!L59","v":0},{"$f":"DRE.Rede!M59","v":0},{"$f":"DRE.Rede!N59","v":0},{"$f":"DRE.Rede!O59","v":0},{"$f":"DRE.Rede!P59","v":0},{"$f":"DRE.Rede!Q59","v":0},{"$f":"DRE.Rede!R59","v":0},{"$f":"DRE.Rede!S59","v":0},{"$f":"DRE.Rede!T59","v":0},{"$f":"DRE.Rede!U59","v":0},{"$f":"DRE.Rede!V59","v":0},{"$f":"DRE.Rede!W59","v":0},{"$f":"DRE.Rede!X59","v":0},{"$f":"DRE.Rede!Y59","v":0},{"$f":"DRE.Rede!Z59","v":0},{"$f":"DRE.Rede!AA59","v":0},{"$f":"DRE.Rede!AB59","v":0},{"$f":"DRE.Rede!AC59","v":0},{"$f":"DRE.Rede!AD59","v":0},{"$f":"DRE.Rede!AE59","v":0},{"$f":"DRE.Rede!AF59","v":0},{"$f":"DRE.Rede!AG59","v":0},{"$f":"DRE.Rede!AH59","v":0},{"$f":"DRE.Rede!AI59","v":0},{"$f":"DRE.Rede!AJ59","v":0},{"$f":"DRE.Rede!AK59","v":0},{"$f":"DRE.Rede!AL59","v":0},{"$f":"DRE.Rede!AM59","v":0},{"$f":"DRE.Rede!AN59","v":0},{"$f":"DRE.Rede!AO59","v":0},{"$f":"DRE.Rede!AP59","v":0},{"$f":"DRE.Rede!AQ59","v":0},{"$f":"DRE.Rede!AR59","v":0},{"$f":"DRE.Rede!AS59","v":0},{"$f":"DRE.Rede!AT59","v":0},{"$f":"DRE.Rede!AU59","v":0},{"$f":"DRE.Rede!AV59","v":0},{"$f":"DRE.Rede!AW59","v":0},{"$f":"DRE.Rede!AX59","v":0},{"$f":"DRE.Rede!AY59","v":0},{"$f":"DRE.Rede!AZ59","v":0},{"$f":"DRE.Rede!BA59","v":0},{"$f":"DRE.Rede!BB59","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Restatement of CVA",{"$f":"DRE.Rede!C60","v":0},{"$f":"DRE.Rede!D60","v":0},{"$f":"DRE.Rede!E60","v":0},{"$f":"DRE.Rede!F60","v":0},{"$f":"DRE.Rede!G60","v":0},{"$f":"DRE.Rede!H60","v":0},{"$f":"DRE.Rede!I60","v":0},{"$f":"DRE.Rede!J60","v":0},{"$f":"DRE.Rede!K60","v":0},{"$f":"DRE.Rede!L60","v":0},{"$f":"DRE.Rede!M60","v":0},{"$f":"DRE.Rede!N60","v":0},{"$f":"DRE.Rede!O60","v":0},{"$f":"DRE.Rede!P60","v":0},{"$f":"DRE.Rede!Q60","v":0},{"$f":"DRE.Rede!R60","v":0},{"$f":"DRE.Rede!S60","v":0},{"$f":"DRE.Rede!T60","v":0},{"$f":"DRE.Rede!U60","v":0},{"$f":"DRE.Rede!V60","v":0},{"$f":"DRE.Rede!W60","v":0},{"$f":"DRE.Rede!X60","v":0},{"$f":"DRE.Rede!Y60","v":0},{"$f":"DRE.Rede!Z60","v":0},{"$f":"DRE.Rede!AA60","v":0},{"$f":"DRE.Rede!AB60","v":0},{"$f":"DRE.Rede!AC60","v":0},{"$f":"DRE.Rede!AD60","v":0},{"$f":"DRE.Rede!AE60","v":0},{"$f":"DRE.Rede!AF60","v":0},{"$f":"DRE.Rede!AG60","v":0},{"$f":"DRE.Rede!AH60","v":0},{"$f":"DRE.Rede!AI60","v":0},{"$f":"DRE.Rede!AJ60","v":0},{"$f":"DRE.Rede!AK60","v":0},{"$f":"DRE.Rede!AL60","v":0},{"$f":"DRE.Rede!AM60","v":0},{"$f":"DRE.Rede!AN60","v":0},{"$f":"DRE.Rede!AO60","v":0},{"$f":"DRE.Rede!AP60","v":0},{"$f":"DRE.Rede!AQ60","v":0},{"$f":"DRE.Rede!AR60","v":0},{"$f":"DRE.Rede!AS60","v":0},{"$f":"DRE.Rede!AT60","v":0},{"$f":"DRE.Rede!AU60","v":0},{"$f":"DRE.Rede!AV60","v":0},{"$f":"DRE.Rede!AW60","v":0},{"$f":"DRE.Rede!AX60","v":0},{"$f":"DRE.Rede!AY60","v":0},{"$f":"DRE.Rede!AZ60","v":0},{"$f":"DRE.Rede!BA60","v":0},{"$f":"DRE.Rede!BB60","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Other Financial Expenses",{"$f":"DRE.Rede!C61","v":-33578},{"$f":"DRE.Rede!D61","v":-51351},{"$f":"DRE.Rede!E61","v":-118952},{"$f":"DRE.Rede!F61","v":-92793},{"$f":"DRE.Rede!G61","v":-296674},{"$f":"DRE.Rede!H61","v":-35399},{"$f":"DRE.Rede!I61","v":-23476},{"$f":"DRE.Rede!J61","v":-22799},{"$f":"DRE.Rede!K61","v":-25239},{"$f":"DRE.Rede!L61","v":-106913},{"$f":"DRE.Rede!M61","v":-27146},{"$f":"DRE.Rede!N61","v":-23956},{"$f":"DRE.Rede!O61","v":-10736},{"$f":"DRE.Rede!P61","v":-26683},{"$f":"DRE.Rede!Q61","v":-88521},{"$f":"DRE.Rede!R61","v":-23541},{"$f":"DRE.Rede!S61","v":-24251},{"$f":"DRE.Rede!T61","v":-24542},{"$f":"DRE.Rede!U61","v":-30994.700919999996},{"$f":"DRE.Rede!V61","v":-103327.70092},{"$f":"DRE.Rede!W61","v":-10141},{"$f":"DRE.Rede!X61","v":-8181},{"$f":"DRE.Rede!Y61","v":-5823},{"$f":"DRE.Rede!Z61","v":-22809},{"$f":"DRE.Rede!AA61","v":-46954},{"$f":"DRE.Rede!AB61","v":-6421},{"$f":"DRE.Rede!AC61","v":-6600},{"$f":"DRE.Rede!AD61","v":-26256},{"$f":"DRE.Rede!AE61","v":-194711},{"$f":"DRE.Rede!AF61","v":-233988},{"$f":"DRE.Rede!AG61","v":-19332},{"$f":"DRE.Rede!AH61","v":-17151},{"$f":"DRE.Rede!AI61","v":-18037},{"$f":"DRE.Rede!AJ61","v":-10001},{"$f":"DRE.Rede!AK61","v":-64521},{"$f":"DRE.Rede!AL61","v":-10481},{"$f":"DRE.Rede!AM61","v":-11525},{"$f":"DRE.Rede!AN61","v":-12950},{"$f":"DRE.Rede!AO61","v":-14533},{"$f":"DRE.Rede!AP61","v":-49489},{"$f":"DRE.Rede!AQ61","v":-15531},{"$f":"DRE.Rede!AR61","v":-16940},{"$f":"DRE.Rede!AS61","v":-18409},{"$f":"DRE.Rede!AT61","v":-18060},{"$f":"DRE.Rede!AU61","v":-68940},{"$f":"DRE.Rede!AV61","v":-18902},{"$f":"DRE.Rede!AW61","v":-18775},{"$f":"DRE.Rede!AX61","v":-19513},{"$f":"DRE.Rede!AY61","v":-19583},{"$f":"DRE.Rede!AZ61","v":-76773},{"$f":"DRE.Rede!BA61","v":-19850},{"$f":"DRE.Rede!BB61","v":-20184},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Financial Result",{"$f":"DRE.Rede!C62","v":-16998},{"$f":"DRE.Rede!D62","v":1019440},{"$f":"DRE.Rede!E62","v":-48128},{"$f":"DRE.Rede!F62","v":94285},{"$f":"DRE.Rede!G62","v":1048599},{"$f":"DRE.Rede!H62","v":-33695},{"$f":"DRE.Rede!I62","v":-19782},{"$f":"DRE.Rede!J62","v":-15876},{"$f":"DRE.Rede!K62","v":-18538},{"$f":"DRE.Rede!L62","v":-87891},{"$f":"DRE.Rede!M62","v":-21016},{"$f":"DRE.Rede!N62","v":-19678},{"$f":"DRE.Rede!O62","v":-4526},{"$f":"DRE.Rede!P62","v":-17939},{"$f":"DRE.Rede!Q62","v":-63159},{"$f":"DRE.Rede!R62","v":-14011},{"$f":"DRE.Rede!S62","v":-17461},{"$f":"DRE.Rede!T62","v":-14588},{"$f":"DRE.Rede!U62","v":-24049.534329999995},{"$f":"DRE.Rede!V62","v":-70108.534329999995},{"$f":"DRE.Rede!W62","v":-10138},{"$f":"DRE.Rede!X62","v":-6275},{"$f":"DRE.Rede!Y62","v":-3517},{"$f":"DRE.Rede!Z62","v":-17384},{"$f":"DRE.Rede!AA62","v":-37314},{"$f":"DRE.Rede!AB62","v":-1521},{"$f":"DRE.Rede!AC62","v":6670},{"$f":"DRE.Rede!AD62","v":-10679},{"$f":"DRE.Rede!AE62","v":-180202},{"$f":"DRE.Rede!AF62","v":-185732},{"$f":"DRE.Rede!AG62","v":-11252},{"$f":"DRE.Rede!AH62","v":2268},{"$f":"DRE.Rede!AI62","v":-6156},{"$f":"DRE.Rede!AJ62","v":-6631},{"$f":"DRE.Rede!AK62","v":-21771},{"$f":"DRE.Rede!AL62","v":-7499},{"$f":"DRE.Rede!AM62","v":-5591},{"$f":"DRE.Rede!AN62","v":-10660},{"$f":"DRE.Rede!AO62","v":-10483},{"$f":"DRE.Rede!AP62","v":-34233},{"$f":"DRE.Rede!AQ62","v":-10247},{"$f":"DRE.Rede!AR62","v":-8121},{"$f":"DRE.Rede!AS62","v":-7838},{"$f":"DRE.Rede!AT62","v":-8200},{"$f":"DRE.Rede!AU62","v":-34406},{"$f":"DRE.Rede!AV62","v":-9504},{"$f":"DRE.Rede!AW62","v":-13130},{"$f":"DRE.Rede!AX62","v":-18056},{"$f":"DRE.Rede!AY62","v":-18747},{"$f":"DRE.Rede!AZ62","v":-59437},{"$f":"DRE.Rede!BA62","v":-19858},{"$f":"DRE.Rede!BB62","v":-19431},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Result Before taxes",{"$f":"DRE.Rede!C63","v":-43247},{"$f":"DRE.Rede!D63","v":1366701},{"$f":"DRE.Rede!E63","v":109274},{"$f":"DRE.Rede!F63","v":708188},{"$f":"DRE.Rede!G63","v":2140916},{"$f":"DRE.Rede!H63","v":42727},{"$f":"DRE.Rede!I63","v":-6241},{"$f":"DRE.Rede!J63","v":7209},{"$f":"DRE.Rede!K63","v":127645},{"$f":"DRE.Rede!L63","v":171340},{"$f":"DRE.Rede!M63","v":35440},{"$f":"DRE.Rede!N63","v":-18937},{"$f":"DRE.Rede!O63","v":50437},{"$f":"DRE.Rede!P63","v":55117},{"$f":"DRE.Rede!Q63","v":122057},{"$f":"DRE.Rede!R63","v":62048},{"$f":"DRE.Rede!S63","v":8537},{"$f":"DRE.Rede!T63","v":31468},{"$f":"DRE.Rede!U63","v":36819.465670000005},{"$f":"DRE.Rede!V63","v":138873.46567000001},{"$f":"DRE.Rede!W63","v":116251},{"$f":"DRE.Rede!X63","v":74747},{"$f":"DRE.Rede!Y63","v":149231},{"$f":"DRE.Rede!Z63","v":42531},{"$f":"DRE.Rede!AA63","v":382760},{"$f":"DRE.Rede!AB63","v":224008},{"$f":"DRE.Rede!AC63","v":192675},{"$f":"DRE.Rede!AD63","v":194358},{"$f":"DRE.Rede!AE63","v":55960},{"$f":"DRE.Rede!AF63","v":667001},{"$f":"DRE.Rede!AG63","v":105565},{"$f":"DRE.Rede!AH63","v":99762},{"$f":"DRE.Rede!AI63","v":370431},{"$f":"DRE.Rede!AJ63","v":328579},{"$f":"DRE.Rede!AK63","v":904337},{"$f":"DRE.Rede!AL63","v":357669},{"$f":"DRE.Rede!AM63","v":392858},{"$f":"DRE.Rede!AN63","v":403798},{"$f":"DRE.Rede!AO63","v":205245},{"$f":"DRE.Rede!AP63","v":1359570},{"$f":"DRE.Rede!AQ63","v":400062},{"$f":"DRE.Rede!AR63","v":391496},{"$f":"DRE.Rede!AS63","v":308862},{"$f":"DRE.Rede!AT63","v":306592},{"$f":"DRE.Rede!AU63","v":1407012},{"$f":"DRE.Rede!AV63","v":312302},{"$f":"DRE.Rede!AW63","v":362674},{"$f":"DRE.Rede!AX63","v":459468},{"$f":"DRE.Rede!AY63","v":513567},{"$f":"DRE.Rede!AZ63","v":1648011},{"$f":"DRE.Rede!BA63","v":515501},{"$f":"DRE.Rede!BB63","v":239081},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.Rede!C64","v":-3763},{"$f":"DRE.Rede!D64","v":-302964},{"$f":"DRE.Rede!E64","v":11086},{"$f":"DRE.Rede!F64","v":-15615},{"$f":"DRE.Rede!G64","v":-311256},{"$f":"DRE.Rede!H64","v":-2164},{"$f":"DRE.Rede!I64","v":305},{"$f":"DRE.Rede!J64","v":487},{"$f":"DRE.Rede!K64","v":-199},{"$f":"DRE.Rede!L64","v":-1571},{"$f":"DRE.Rede!M64","v":1145},{"$f":"DRE.Rede!N64","v":552},{"$f":"DRE.Rede!O64","v":-9541},{"$f":"DRE.Rede!P64","v":45503},{"$f":"DRE.Rede!Q64","v":37659},{"$f":"DRE.Rede!R64","v":300},{"$f":"DRE.Rede!S64","v":929},{"$f":"DRE.Rede!T64","v":779},{"$f":"DRE.Rede!U64","v":-29652.253000000001},{"$f":"DRE.Rede!V64","v":-27644.253000000001},{"$f":"DRE.Rede!W64","v":885},{"$f":"DRE.Rede!X64","v":928},{"$f":"DRE.Rede!Y64","v":972},{"$f":"DRE.Rede!Z64","v":14019},{"$f":"DRE.Rede!AA64","v":16804},{"$f":"DRE.Rede!AB64","v":432},{"$f":"DRE.Rede!AC64","v":-1496},{"$f":"DRE.Rede!AD64","v":2590},{"$f":"DRE.Rede!AE64","v":42977},{"$f":"DRE.Rede!AF64","v":44503},{"$f":"DRE.Rede!AG64","v":1554},{"$f":"DRE.Rede!AH64","v":760},{"$f":"DRE.Rede!AI64","v":1559},{"$f":"DRE.Rede!AJ64","v":1657},{"$f":"DRE.Rede!AK64","v":5530},{"$f":"DRE.Rede!AL64","v":1776},{"$f":"DRE.Rede!AM64","v":1512},{"$f":"DRE.Rede!AN64","v":2229},{"$f":"DRE.Rede!AO64","v":1955},{"$f":"DRE.Rede!AP64","v":7472},{"$f":"DRE.Rede!AQ64","v":2046},{"$f":"DRE.Rede!AR64","v":2117},{"$f":"DRE.Rede!AS64","v":2192},{"$f":"DRE.Rede!AT64","v":5779},{"$f":"DRE.Rede!AU64","v":12134},{"$f":"DRE.Rede!AV64","v":3355},{"$f":"DRE.Rede!AW64","v":1442},{"$f":"DRE.Rede!AX64","v":2525},{"$f":"DRE.Rede!AY64","v":2594},{"$f":"DRE.Rede!AZ64","v":9916},{"$f":"DRE.Rede!BA64","v":2737},{"$f":"DRE.Rede!BB64","v":1982},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Discontinued Operations",{"$f":"DRE.Rede!C65","v":-15830},{"$f":"DRE.Rede!D65","v":-7295},{"$f":"DRE.Rede!E65","v":-93260},{"$f":"DRE.Rede!F65","v":-13120},{"$f":"DRE.Rede!G65","v":-129505},{"$f":"DRE.Rede!H65","v":-4282},{"$f":"DRE.Rede!I65","v":243376},{"$f":"DRE.Rede!J65","v":0},{"$f":"DRE.Rede!K65","v":252},{"$f":"DRE.Rede!L65","v":239346},{"$f":"DRE.Rede!M65","v":0},{"$f":"DRE.Rede!N65","v":0},{"$f":"DRE.Rede!O65","v":0},{"$f":"DRE.Rede!P65","v":0},{"$f":"DRE.Rede!Q65","v":0},{"$f":"DRE.Rede!R65","v":0},{"$f":"DRE.Rede!S65","v":0},{"$f":"DRE.Rede!T65","v":0},{"$f":"DRE.Rede!U65","v":0},{"$f":"DRE.Rede!V65","v":0},{"$f":"DRE.Rede!W65","v":0},{"$f":"DRE.Rede!X65","v":0},{"$f":"DRE.Rede!Y65","v":0},{"$f":"DRE.Rede!Z65","v":0},{"$f":"DRE.Rede!AA65","v":0},{"$f":"DRE.Rede!AB65","v":0},{"$f":"DRE.Rede!AC65","v":0},{"$f":"DRE.Rede!AD65","v":0},{"$f":"DRE.Rede!AE65","v":0},{"$f":"DRE.Rede!AF65","v":0},{"$f":"DRE.Rede!AG65","v":0},{"$f":"DRE.Rede!AH65","v":0},{"$f":"DRE.Rede!AI65","v":0},{"$f":"DRE.Rede!AJ65","v":0},{"$f":"DRE.Rede!AK65","v":0},{"$f":"DRE.Rede!AL65","v":0},{"$f":"DRE.Rede!AM65","v":0},{"$f":"DRE.Rede!AN65","v":0},{"$f":"DRE.Rede!AO65","v":0},{"$f":"DRE.Rede!AP65","v":0},{"$f":"DRE.Rede!AQ65","v":0},{"$f":"DRE.Rede!AR65","v":0},{"$f":"DRE.Rede!AS65","v":0},{"$f":"DRE.Rede!AT65","v":0},{"$f":"DRE.Rede!AU65","v":0},{"$f":"DRE.Rede!AV65","v":0},{"$f":"DRE.Rede!AW65","v":0},{"$f":"DRE.Rede!AX65","v":0},{"$f":"DRE.Rede!AY65","v":0},{"$f":"DRE.Rede!AZ65","v":0},{"$f":"DRE.Rede!BA65","v":0},{"$f":"DRE.Rede!BB65","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Net Income",{"$f":"DRE.Rede!C66","v":-62840},{"$f":"DRE.Rede!D66","v":1056442},{"$f":"DRE.Rede!E66","v":27100},{"$f":"DRE.Rede!F66","v":679453},{"$f":"DRE.Rede!G66","v":1700155},{"$f":"DRE.Rede!H66","v":36281},{"$f":"DRE.Rede!I66","v":237440},{"$f":"DRE.Rede!J66","v":7696},{"$f":"DRE.Rede!K66","v":127698},{"$f":"DRE.Rede!L66","v":409115},{"$f":"DRE.Rede!M66","v":36585},{"$f":"DRE.Rede!N66","v":-18385},{"$f":"DRE.Rede!O66","v":40896},{"$f":"DRE.Rede!P66","v":100620},{"$f":"DRE.Rede!Q66","v":159716},{"$f":"DRE.Rede!R66","v":62348},{"$f":"DRE.Rede!S66","v":9466},{"$f":"DRE.Rede!T66","v":32247},{"$f":"DRE.Rede!U66","v":7167.2126700000044},{"$f":"DRE.Rede!V66","v":111229.21267000001},{"$f":"DRE.Rede!W66","v":117136},{"$f":"DRE.Rede!X66","v":75675},{"$f":"DRE.Rede!Y66","v":150203},{"$f":"DRE.Rede!Z66","v":56550},{"$f":"DRE.Rede!AA66","v":399564},{"$f":"DRE.Rede!AB66","v":224440},{"$f":"DRE.Rede!AC66","v":191179},{"$f":"DRE.Rede!AD66","v":196948},{"$f":"DRE.Rede!AE66","v":98937},{"$f":"DRE.Rede!AF66","v":711504},{"$f":"DRE.Rede!AG66","v":107119},{"$f":"DRE.Rede!AH66","v":100522},{"$f":"DRE.Rede!AI66","v":371990},{"$f":"DRE.Rede!AJ66","v":330236},{"$f":"DRE.Rede!AK66","v":909867},{"$f":"DRE.Rede!AL66","v":359445},{"$f":"DRE.Rede!AM66","v":394370},{"$f":"DRE.Rede!AN66","v":406027},{"$f":"DRE.Rede!AO66","v":207200},{"$f":"DRE.Rede!AP66","v":1367042},{"$f":"DRE.Rede!AQ66","v":402108},{"$f":"DRE.Rede!AR66","v":393613},{"$f":"DRE.Rede!AS66","v":311054},{"$f":"DRE.Rede!AT66","v":312371},{"$f":"DRE.Rede!AU66","v":1419146},{"$f":"DRE.Rede!AV66","v":315657},{"$f":"DRE.Rede!AW66","v":364116},{"$f":"DRE.Rede!AX66","v":461993},{"$f":"DRE.Rede!AY66","v":516161},{"$f":"DRE.Rede!AZ66","v":1657927},{"$f":"DRE.Rede!BA66","v":518238},{"$f":"DRE.Rede!BB66","v":241063},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Controlling Shareholders",{"$f":"DRE.Rede!C67","v":0},{"$f":"DRE.Rede!D67","v":0},{"$f":"DRE.Rede!E67","v":0},{"$f":"DRE.Rede!F67","v":0},{"$f":"DRE.Rede!G67","v":0},{"$f":"DRE.Rede!H67","v":0},{"$f":"DRE.Rede!I67","v":0},{"$f":"DRE.Rede!J67","v":0},{"$f":"DRE.Rede!K67","v":0},{"$f":"DRE.Rede!L67","v":0},{"$f":"DRE.Rede!M67","v":0},{"$f":"DRE.Rede!N67","v":0},{"$f":"DRE.Rede!O67","v":0},{"$f":"DRE.Rede!P67","v":0},{"$f":"DRE.Rede!Q67","v":0},{"$f":"DRE.Rede!R67","v":0},{"$f":"DRE.Rede!S67","v":0},{"$f":"DRE.Rede!T67","v":0},{"$f":"DRE.Rede!U67","v":0},{"$f":"DRE.Rede!V67","v":0},{"$f":"DRE.Rede!W67","v":0},{"$f":"DRE.Rede!X67","v":0},{"$f":"DRE.Rede!Y67","v":0},{"$f":"DRE.Rede!Z67","v":0},{"$f":"DRE.Rede!AA67","v":0},{"$f":"DRE.Rede!AB67","v":0},{"$f":"DRE.Rede!AC67","v":0},{"$f":"DRE.Rede!AD67","v":0},{"$f":"DRE.Rede!AE67","v":0},{"$f":"DRE.Rede!AF67","v":0},{"$f":"DRE.Rede!AG67","v":0},{"$f":"DRE.Rede!AH67","v":0},{"$f":"DRE.Rede!AI67","v":0},{"$f":"DRE.Rede!AJ67","v":0},{"$f":"DRE.Rede!AK67","v":0},{"$f":"DRE.Rede!AL67","v":0},{"$f":"DRE.Rede!AM67","v":0},{"$f":"DRE.Rede!AN67","v":0},{"$f":"DRE.Rede!AO67","v":0},{"$f":"DRE.Rede!AP67","v":0},{"$f":"DRE.Rede!AQ67","v":0},{"$f":"DRE.Rede!AR67","v":0},{"$f":"DRE.Rede!AS67","v":0},{"$f":"DRE.Rede!AT67","v":0},{"$f":"DRE.Rede!AU67","v":0},{"$f":"DRE.Rede!AV67","v":0},{"$f":"DRE.Rede!AW67","v":0},{"$f":"DRE.Rede!AX67","v":0},{"$f":"DRE.Rede!AY67","v":0},{"$f":"DRE.Rede!AZ67","v":0},{"$f":"DRE.Rede!BA67","v":0},{"$f":"DRE.Rede!BB67","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.Rede!C68","v":0},{"$f":"DRE.Rede!D68","v":0},{"$f":"DRE.Rede!E68","v":0},{"$f":"DRE.Rede!F68","v":0},{"$f":"DRE.Rede!G68","v":0},{"$f":"DRE.Rede!H68","v":0},{"$f":"DRE.Rede!I68","v":0},{"$f":"DRE.Rede!J68","v":0},{"$f":"DRE.Rede!K68","v":0},{"$f":"DRE.Rede!L68","v":0},{"$f":"DRE.Rede!M68","v":0},{"$f":"DRE.Rede!N68","v":0},{"$f":"DRE.Rede!O68","v":0},{"$f":"DRE.Rede!P68","v":0},{"$f":"DRE.Rede!Q68","v":0},{"$f":"DRE.Rede!R68","v":0},{"$f":"DRE.Rede!S68","v":0},{"$f":"DRE.Rede!T68","v":0},{"$f":"DRE.Rede!U68","v":0},{"$f":"DRE.Rede!V68","v":0},{"$f":"DRE.Rede!W68","v":0},{"$f":"DRE.Rede!X68","v":0},{"$f":"DRE.Rede!Y68","v":0},{"$f":"DRE.Rede!Z68","v":0},{"$f":"DRE.Rede!AA68","v":0},{"$f":"DRE.Rede!AB68","v":0},{"$f":"DRE.Rede!AC68","v":0},{"$f":"DRE.Rede!AD68","v":0},{"$f":"DRE.Rede!AE68","v":0},{"$f":"DRE.Rede!AF68","v":0},{"$f":"DRE.Rede!AG68","v":0},{"$f":"DRE.Rede!AH68","v":0},{"$f":"DRE.Rede!AI68","v":0},{"$f":"DRE.Rede!AJ68","v":0},{"$f":"DRE.Rede!AK68","v":0},{"$f":"DRE.Rede!AL68","v":0},{"$f":"DRE.Rede!AM68","v":0},{"$f":"DRE.Rede!AN68","v":0},{"$f":"DRE.Rede!AO68","v":0},{"$f":"DRE.Rede!AP68","v":0},{"$f":"DRE.Rede!AQ68","v":0},{"$f":"DRE.Rede!AR68","v":0},{"$f":"DRE.Rede!AS68","v":0},{"$f":"DRE.Rede!AT68","v":0},{"$f":"DRE.Rede!AU68","v":0},{"$f":"DRE.Rede!AV68","v":0},{"$f":"DRE.Rede!AW68","v":0},{"$f":"DRE.Rede!AX68","v":0},{"$f":"DRE.Rede!AY68","v":0},{"$f":"DRE.Rede!AZ68","v":0},{"$f":"DRE.Rede!BA68","v":0},{"$f":"DRE.Rede!BB68","v":0},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"Net Income Per Share",{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!D69","v":2.4764711540884141},{"$f":"DRE.Rede!E69","v":1.5802711937333493E-2},{"$f":"DRE.Rede!F69","v":0.39620664331944849},{"$f":"DRE.Rede!G69","v":0.99140441748403041},{"$f":"DRE.Rede!H69","v":2.1156390841269242E-2},{"$f":"DRE.Rede!I69","v":0.13845741411071824},{"$f":"DRE.Rede!J69","v":4.4877369398420132E-3},{"$f":"DRE.Rede!K69","v":7.4464011401240301E-2},{"$f":"DRE.Rede!L69","v":0.2385655532930698},{"$f":"DRE.Rede!M69","v":2.1333661115400214E-2},{"$f":"DRE.Rede!N69","v":-1.072076970361167E-2},{"$f":"DRE.Rede!O69","v":2.3847516877829909E-2},{"$f":"DRE.Rede!P69","v":4.8895106889966372E-2},{"$f":"DRE.Rede!Q69","v":7.7612113814727393E-2},{"$f":"DRE.Rede!R69","v":3.0297278119415856E-2},{"$f":"DRE.Rede!S69","v":4.5998914909602638E-3},{"$f":"DRE.Rede!T69","v":1.5670050803823748E-2},{"$f":"DRE.Rede!U69","v":3.4828227947005718E-3},{"$f":"DRE.Rede!V69","v":5.4050529147152186E-2},{"$f":"DRE.Rede!W69","v":5.6920863055685764E-2},{"$f":"DRE.Rede!X69","v":3.6773377200339949E-2},{"$f":"DRE.Rede!Y69","v":7.29893832259354E-2},{"$f":"DRE.Rede!Z69","v":2.7479808135833814E-2},{"$f":"DRE.Rede!AA69","v":0.19416343161779492},{"$f":"DRE.Rede!AB69","v":0.10906398122027483},{"$f":"DRE.Rede!AC69","v":9.2901189029187856E-2},{"$f":"DRE.Rede!AD69","v":9.5704566803469462E-2},{"$f":"DRE.Rede!AE69","v":4.8077272812289837E-2},{"$f":"DRE.Rede!AF69","v":0.345747009865222},{"$f":"DRE.Rede!AG69","v":5.2053219588017376E-2},{"$f":"DRE.Rede!AH69","v":4.7633458093896852E-2},{"$f":"DRE.Rede!AI69","v":0.1762715632035643},{"$f":"DRE.Rede!AJ69","v":0.15648596990804123},{"$f":"DRE.Rede!AK69","v":0.43115051049043635},{"$f":"DRE.Rede!AL69","v":0.1703269766276114},{"$f":"DRE.Rede!AM69","v":0.18687657297397683},{"$f":"DRE.Rede!AN69","v":0.19240037095850318},{"$f":"DRE.Rede!AO69","v":9.8184004666196728E-2},{"$f":"DRE.Rede!AP69","v":0.64778792522628814},{"$f":"DRE.Rede!AQ69","v":0.19054330959611501},{"$f":"DRE.Rede!AR69","v":0.18651786017700622},{"$f":"DRE.Rede!AS69","v":0.14739636769999592},{"$f":"DRE.Rede!AT69","v":0.14802044267174005},{"$f":"DRE.Rede!AU69","v":0.67247798014485727},{"$f":"DRE.Rede!AV69","v":0.14957755000442885},{"$f":"DRE.Rede!AW69","v":0.17254038148183826},{"$f":"DRE.Rede!AX69","v":0.21892047716095667},{"$f":"DRE.Rede!AY69","v":0.24458858123797667},{"$f":"DRE.Rede!AZ69","v":0.78562698988520041},{"$f":"DRE.Rede!BA69","v":0.24557279058977055},{"$f":"DRE.Rede!BB69","v":0.11423036060254528},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"EBITDA per Share",{"$f":"DRE.Rede!C69","v":-0.14730713784847244},{"$f":"DRE.Rede!D70","v":0.75758860784543558},{"$f":"DRE.Rede!E70","v":-1.458397880268305E-3},{"$f":"DRE.Rede!F70","v":-4.6096102533070574E-2},{"$f":"DRE.Rede!G70","v":0.14110247320104094},{"$f":"DRE.Rede!H70","v":2.7955055729733122E-3},{"$f":"DRE.Rede!I70","v":-1.4012515418971359E-3},{"$f":"DRE.Rede!J70","v":-4.2568190827503506E-4},{"$f":"DRE.Rede!K70","v":2.0852582246459251E-3},{"$f":"DRE.Rede!L70","v":3.0538303474470663E-3},{"$f":"DRE.Rede!M70","v":2.9995996385846304E-3},{"$f":"DRE.Rede!N70","v":-9.0092951819853309E-4},{"$f":"DRE.Rede!O70","v":8.1375219588741294E-3},{"$f":"DRE.Rede!P70","v":-2.8573169202246299E-4},{"$f":"DRE.Rede!Q70","v":8.2444283790018835E-3},{"$f":"DRE.Rede!R70","v":-2.5803321167334673E-4},{"$f":"DRE.Rede!S70","v":-2.7066760621855765E-4},{"$f":"DRE.Rede!T70","v":-7.9013559732742328E-4},{"$f":"DRE.Rede!U70","v":-6.8031355243443577E-6},{"$f":"DRE.Rede!V70","v":-1.325639550743672E-3},{"$f":"DRE.Rede!W70","v":-2.2110190454119162E-4},{"$f":"DRE.Rede!X70","v":-3.1751205368618592E-3},{"$f":"DRE.Rede!Y70","v":-5.6368837201710389E-5},{"$f":"DRE.Rede!Z70","v":-4.130475139780503E-5},{"$f":"DRE.Rede!AA70","v":-3.4938960300025666E-3},{"$f":"DRE.Rede!AB70","v":-1.346048957316705E-4},{"$f":"DRE.Rede!AC70","v":-1.797971531433866E-4},{"$f":"DRE.Rede!AD70","v":-9.0870453075171065E-5},{"$f":"DRE.Rede!AE70","v":-1.7347995587078111E-4},{"$f":"DRE.Rede!AF70","v":-5.7875245782100927E-4},{"$f":"DRE.Rede!AG70","v":4.9079763425627154E-5},{"$f":"DRE.Rede!AH70","v":-8.1504096537576433E-5},{"$f":"DRE.Rede!AI70","v":-1.7390699668192179E-4},{"$f":"DRE.Rede!AJ70","v":-1.4594919612542757E-4},{"$f":"DRE.Rede!AK70","v":-3.535003256804187E-4},{"$f":"DRE.Rede!AL70","v":-2.5209406603482942E-4},{"$f":"DRE.Rede!AM70","v":-6.5392821640613646E-5},{"$f":"DRE.Rede!AN70","v":-6.8899393235834965E-4},{"$f":"DRE.Rede!AO70","v":-5.1176990849175901E-5},{"$f":"DRE.Rede!AP70","v":-1.0576578108829687E-3},{"$f":"DRE.Rede!AQ70","v":-2.0518182442308487E-4},{"$f":"DRE.Rede!AR70","v":-6.0654211376801065E-5},{"$f":"DRE.Rede!AS70","v":-7.8187069352907628E-5},{"$f":"DRE.Rede!AT70","v":-1.1893911762169584E-4},{"$f":"DRE.Rede!AU70","v":-4.6296222277448937E-4},{"$f":"DRE.Rede!AV70","v":-1.6727294231258418E-4},{"$f":"DRE.Rede!AW70","v":-1.6395591512791539E-4},{"$f":"DRE.Rede!AX70","v":-3.6013438004975635E-5},{"$f":"DRE.Rede!AY70","v":-1.4642305715180883E-4},{"$f":"DRE.Rede!AZ70","v":-5.1366535259728412E-4},{"$f":"DRE.Rede!BA70","v":-1.6822066436534671E-4},{"$f":"DRE.Rede!BB70","v":-1.4689691817819009E-4},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}},{"$f":"DRE.Rede!#REF!","v":{"$error":"#REF!"}}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",{"$f":"DRE.Rede!C71","v":0},{"$f":"DRE.Rede!D71","v":0},{"$f":"DRE.Rede!E71","v":0},{"$f":"DRE.Rede!F71","v":0},{"$f":"DRE.Rede!G71","v":0},{"$f":"DRE.Rede!H71","v":0},{"$f":"DRE.Rede!I71","v":0},{"$f":"DRE.Rede!J71","v":0},{"$f":"DRE.Rede!K71","v":0},{"$f":"DRE.Rede!L71","v":0},{"$f":"DRE.Rede!M71","v":0},{"$f":"DRE.Rede!N71","v":0},{"$f":"DRE.Rede!O71","v":0},{"$f":"DRE.Rede!P71","v":0},{"$f":"DRE.Rede!Q71","v":0}]

{"sheet":"DRE.Rede","index":97,"n_rows":71,"n_cols":58,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Rede Energia | Controladora"]
[]
["REDE","Demonstrações de Resultados - IFRS (R$ mil)","1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["REDE","Residencial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB5:AE5)","v":0},0,0,0,0,{"$f":"SUM(AG5:AJ5)","v":0},0,0,0,0,{"$f":"SUM(AL5:AO5)","v":0},0,0,0,0,{"$f":"SUM(AQ5:AT5)","v":0},0,0,0,0,{"$f":"SUM(AV5:AY5)","v":0},0,0,0,0,{"$f":"SUM(BA5:BD5)","v":0},0]
["REDE","Industrial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB6:AE6)","v":0},0,0,0,0,{"$f":"SUM(AG6:AJ6)","v":0},0,0,0,0,{"$f":"SUM(AL6:AO6)","v":0},0,0,0,0,{"$f":"SUM(AQ6:AT6)","v":0},0,0,0,0,{"$f":"SUM(AV6:AY6)","v":0},0,0,0,0,{"$f":"SUM(BA6:BD6)","v":0},0]
["REDE","Comercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Rural",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Outras Classes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Suprimento de energia elétrica",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Receitas de construção",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Outras receitas operacionais",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Receita Bruta",{"$f":"SUM(C5:C18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK5:AK18)","v":0},0,0,0,{"$f":"SUM(AO5:AO18)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY5:AY18)","v":0},0,{"$f":"SUM(BA5:BA18)","v":0},{"$f":"SUM(BB5:BB18)","v":0},{"$f":"SUM(BC5:BC18)","v":0},{"$f":"SUM(BD5:BD18)","v":0},0,{"$f":"SUM(BF5:BF18)","v":0}]
["REDE","PIS/COFINS/ISS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","RGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,0,0,"-",0,0,0,0,0,0,"-"]
["REDE","ICMS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Outras (CCC, CDE, P&D e PEE)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Receita Líquida",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK19:AK23)","v":0},0,0,0,{"$f":"SUM(AO19:AO23)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY19:AY23)","v":0},0,{"$f":"SUM(BA19:BA23)","v":0},0,{"$f":"SUM(BC19:BC23)","v":0},{"$f":"SUM(BD19:BD23)","v":0},0,{"$f":"SUM(BF19:BF23)","v":0}]
["REDE","Despesas não controláveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK26:AK27)","v":0},0,0,0,{"$f":"SUM(AO26:AO27)","v":0},0,{"$f":"SUM(AQ26:AQ27)","v":0},0,0,0,0,{"$f":"SUM(AV26:AV27)","v":0},{"$f":"SUM(AW26:AW27)","v":0},0,{"$f":"SUM(AY26:AY27)","v":0},0,{"$f":"SUM(BA26:BA27)","v":0},0,{"$f":"SUM(BC26:BC27)","v":0},{"$f":"SUM(BD26:BD27)","v":0},0,{"$f":"SUM(BF26:BF27)","v":0}]
["REDE","Energia Comprada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Transporte de Potência Elétrica",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","PMSO",-3249,-22199,-2501,-2240,-30189,-1084,-2403,-730,-1194,-5411,-1179,-1801,-440,-556,-3976,-566,-557,-1626,-176,-2925,-455,-6523,-112,-87,-7177,-277,-370,-187,-357,{"$f":"SUM(AF29:AF33)","v":-1191},-291,-172,-367,-308,{"$f":"SUM(AK29:AK33)","v":-1138},-532,-138,-1454,{"$f":"SUM(AO29:AO33)","v":-108},-2232,-433,-128,-165,-249,-975,-265,-346,-76,{"$f":"SUM(AY29:AY33)","v":-309},-996,{"$f":"SUM(BA29:BA33)","v":-355},-310,{"$f":"SUM(BC29:BC33)","v":-262},{"$f":"SUM(BD29:BD33)","v":-350},-1277,{"$f":"SUM(BF29:BF33)","v":-450}]
["REDE","Pessoal",-139,-74,-53,-44,-310,-43,-15,0,-8,-66,0,0,0,0,0,0,0,0,0,0,0,-11,-16,-17,-44,-16,-6,0,0,-22,0,0,0,0,0,-6,0,0,0,-6,0,0,0,0,0,0,0,0,0,0,0,-80,-144,-137,-361,-139]
["REDE","Benefício pós-emprego",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3,-3,0]
["REDE","Material",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Serviços de terceiros",-2219,-22096,-2358,-2144,-28817,-997,-2323,-683,-1110,-5113,-975,-1786,-423,-495,-3679,-294,-520,-100,-163,-1077,-264,-6499,-82,-57,-6902,-60,-351,-173,-343,-927,-95,-157,-367,-271,-890,-307,-125,-34,-107,-573,-132,-128,-73,-248,-581,-45,-171,-76,-309,-601,-134,-52,-118,-104,-408,-71]
["REDE","Outras",-891,-29,-90,-52,-1062,-44,-65,-47,-76,-232,-204,-15,-17,-61,-297,-272,-37,-1526,-13,-1848,-191,-13,-14,-13,-231,-201,-13,-14,-14,-242,-196,-15,0,-37,{"$f":"SUM(AK34:AK36)","v":-248},-219,-13,-1420,{"$f":"SUM(AO34:AO36)","v":-1},-1653,-301,0,-92,-1,-394,-220,-175,0,{"$f":"SUM(AY34:AY36)","v":0},-395,{"$f":"SUM(BA34:BA36)","v":-221},-178,{"$f":"SUM(BC34:BC36)","v":0},{"$f":"SUM(BD34:BD36)","v":-106},-505,{"$f":"SUM(BF34:BF36)","v":-240}]
["REDE","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,-20,0,0,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7,-7,0,0,0,0,0,0,0,-1407,0,-1407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Outros",-891,-29,-90,-52,-1062,-44,-45,-47,-76,-212,-204,-15,-17,-61,-297,-272,-37,-1526,-13,-1848,-191,-13,-14,-13,-231,-201,-13,-14,-7,-235,-196,-15,0,-37,-248,-219,-13,-13,-1,-246,-301,0,-92,-1,-394,-220,-175,0,0,-395,-221,-178,0,-106,-505,-240]
["REDE","Provisões/reversões",0,0,0,0,0,0,0,0,-667,-667,0,0,73,0,73,35,0,0,162,197,0,0,0,0,0,0,0,0,0,0,622,0,0,0,{"$f":"SUM(AK38:AK39)","v":622},0,0,0,{"$f":"SUM(AO38:AO39)","v":0},0,0,0,0,-2,-2,0,0,0,{"$f":"SUM(AY38:AY39)","v":0},0,{"$f":"SUM(BA38:BA39)","v":0},0,{"$f":"SUM(BC38:BC39)","v":-30314},{"$f":"SUM(BD38:BD39)","v":-9886},-40200,{"$f":"SUM(BF38:BF39)","v":0}]
["REDE","Contingências",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,622,0,0,0,622,0,0,0,0,0,0,0,0,-2,-2,0,0,0,0,0,0,0,-30314,-9886,-40200,0]
["REDE","Perdas esperadas de crédito de liquidação duvidosa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["REDE","Depreciação e amortização",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Custo de Construção",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Despesas Operacionais",-3249,-22199,-2501,-2240,-30189,-1084,-2403,-730,-1861,-6078,-1179,-1801,-367,-556,-3903,-531,-557,-1626,-14,-2728,-455,-6523,-112,-87,-7177,{"$f":"AB37+AB28+AB25+AB42+AB41","v":-277},-370,-187,-357,-1191,331,-172,-367,-308,-516,-532,-138,-1454,{"$f":"AO37+AO28+AO25+AO42+AO41","v":-108},-2232,-433,-128,-165,-251,-977,-265,-346,-76,{"$f":"AY37+AY28+AY25+AY42+AY41","v":-309},-996,{"$f":"BA37+BA28+BA25+BA42+BA41","v":-355},-310,{"$f":"BC37+BC28+BC25+BC42+BC41","v":-30576},{"$f":"BD37+BD28+BD25+BD42+BD41","v":-10236},-41477,{"$f":"BF37+BF28+BF25+BF42+BF41","v":-450}]
["REDE","Outras receitas",3595,345380,0,-76810,272165,5878,0,0,5437,11315,6323,256,15782,1343,23704,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Outras despesas",0,0,0,0,0,0,0,0,0,0,0,0,-1460,-1375,-2835,0,0,0,0,0,0,-11,-4,2,-13,0,0,0,0,0,-230,0,0,0,-230,0,0,0,0,0,0,0,0,0,0,-88,0,0,0,-88,0,0,0,-787,-787,0]
["REDE","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":346},{"$f":"D24+D43+D44+D45","v":323181},-2501,-79050,241976,4794,-2403,-730,3576,5237,5144,-1545,13955,-588,16966,{"$f":"R24+R43+R44+R45","v":-531},-557,-1626,-14,-2728,-455,-6534,-116,-85,-7190,-277,-370,-187,-357,-1191,101,-172,-367,-308,-746,-532,-138,-1454,{"$f":"AO24+AO43+AO44+AO45","v":-108},-2232,-433,-128,-165,-251,-977,-353,-346,-76,{"$f":"AY24+AY43+AY44+AY45","v":-309},-1084,{"$f":"BA24+BA43+BA44+BA45","v":-355},-310,{"$f":"BC24+BC43+BC44+BC45","v":-30576},{"$f":"BD24+BD43+BD44+BD45","v":-11023},-42264,{"$f":"BF24+BF43+BF44+BF45","v":-450}]
["REDE","Resultado de equivalência patrimonial",-26595,24080,159903,692953,850341,71628,15944,23815,142607,253994,51312,2286,41008,73644,168250,76590,26555,47682,60883,211710,126844,87556,152864,60000,427264,225806,186375,205224,236519,853924,116716,97666,376954,335518,926854,365700,398587,415912,215836,1396035,410742,399745,316865,315043,1442395,322159,376150,477600,532623,1708532,535714,258822,355696,452418,1602650,390869]
["REDE","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":346},323181,-2501,-79050,241976,4794,-2403,-730,3576,5237,5144,-1545,13955,-588,16966,{"$f":"R24+R25+R28+R37+R42+R44+R45","v":-531},-557,-1626,-14,-2728,-455,-6534,{"$f":"Y24+Y25+Y28+Y37+Y42+Y44+Y45","v":-116},-85,-7190,{"$f":"AB24+AB25+AB28+AB37+AB42+AB44+AB45","v":-277},-370,-187,-357,-1191,101,-172,-367,-308,-746,-532,-138,-1454,{"$f":"AO24+AO25+AO28+AO37+AO42+AO44+AO45","v":-108},-2232,-433,-128,-165,-251,-977,-353,-346,-76,{"$f":"AY24+AY25+AY28+AY37+AY42+AY44+AY45","v":-309},-1084,{"$f":"BA24+BA25+BA28+BA37+BA42+BA44+BA45","v":-355},-310,{"$f":"BC24+BC25+BC28+BC37+BC42+BC44+BC45","v":-30576},{"$f":"BD24+BD25+BD28+BD37+BD42+BD44+BD45","v":-11023},-42264,{"$f":"BF24+BF25+BF28+BF37+BF42+BF44+BF45","v":-450}]
["REDE","Resultado antes das receitas e despesas financeiras",-26249,347261,157402,613903,1092317,76422,13541,23085,146183,259231,56456,741,54963,73056,185216,76059,25998,46056,60869,208982,126389,81022,152748,59915,420074,{"$f":"AB46+AB47","v":225529},186005,205037,236162,852733,116817,97494,376587,335210,926108,365168,398449,414458,{"$f":"AO46+AO47","v":215728},1393803,410309,399617,316700,314792,1441418,321806,375804,477524,{"$f":"AY46+AY47","v":532314},1707448,{"$f":"BA46+BA47","v":535359},258512,{"$f":"BC46+BC47","v":325120},{"$f":"BD46+BD47","v":441395},1560386,{"$f":"BF46+BF47","v":390419}]
["REDE","Receitas financeiras",106802,1008998,71949,278072,1465821,3660,5691,8693,9838,27882,7241,5389,7308,9867,29805,10629,7902,11089,8068.1542900000004,37688.154289999999,1102,3017,3429,6547,14095,{"$f":"SUM(AB51:AB54)","v":5999},14381,16700,15632,52712,9191,20530,13004,4493,{"$f":"SUM(AK51:AK54)","v":47218},4081,7045,3413,{"$f":"SUM(AO51:AO54)","v":5173},19712,6383,9930,11669,10983,38965,10497,6756,2592,{"$f":"SUM(AY51:AY54)","v":1959},21804,{"$f":"SUM(BA51:BA54)","v":1103},1864,{"$f":"SUM(BC51:BC54)","v":1453},{"$f":"SUM(BD51:BD54)","v":-298},4122,{"$f":"SUM(BF51:BF54)","v":779}]
["REDE","Receita de aplicações financeiras",0,94,1686,353,2133,49,1351,852,94,2346,1,332,192,1214,1739,1014,657,32,5.1883500000001277,1708.1883500000001,107,331,538,2274,3250,3844,3654,1563,872,9933,625,1669,720,4208,7222,3714,6414,2855,4563,17546,5836,9508,9935,10189,35468,9595,6327,1950,1369,19241,513,1266,832,462,3073,568]
["REDE","Receitas de Multas por Atraso",106802,-25121,0,-587,81094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Atualização financeira CVA ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Outras receitas financeiras",0,1034025,70263,278306,1382594,3611,4340,7841,9744,25536,7240,5057,7116,8653,28066,9615,7245,11057,8062.96594,35979.965940000002,995,2686,2891,4273,10845,2155,10727,15137,14760,42779,8566,18861,12284,285,39996,367,631,558,610,2166,547,422,1734,794,3497,902,429,642,590,2563,590,598,621,-760,1049,211]
["REDE","Despesas financeiras",-123800,10442,-120077,-183787,-417222,-37355,-25473,-24569,-28376,-115773,-28257,-25067,-11834,-27806,-92964,-24640,-25363,-25677,-32117.688619999994,-107796.68862,-11240,-9292,-6946,-23931,-51409,{"$f":"SUM(AB56:AB61)","v":-7520},-7711,-27379,-195834,-238444,-20443,-18262,-19160,-11124,{"$f":"SUM(AK56:AK61)","v":-68989},-11580,-12636,-14073,{"$f":"SUM(AO56:AO61)","v":-15656},-53945,-16630,-18051,-19507,-19183,-73371,-20001,-19886,-20648,{"$f":"SUM(AY56:AY61)","v":-20706},-81241,{"$f":"SUM(BA56:BA61)","v":-20961},-21295,{"$f":"SUM(BC56:BC61)","v":-32258},{"$f":"SUM(BD56:BD61)","v":-13049},-87563,{"$f":"SUM(BF56:BF61)","v":-24310}]
["REDE","Encargos de dívidas – juros",0,-11842,-1125,-1285,-14252,-1099,-1141,-913,-2280,-5433,-1111,-1111,-1098,-1123,-4443,-1099,-1112,-1135,-1122.9876999999997,-4468.9876999999997,-1099,-1111,-1123,-1122,-4455,-1099,-1111,-1123,-1123,-4456,-1111,-1111,-1123,-1123,-4468,-1099,-1111,-1123,-1123,-4456,-1099,-1111,-1098,-1123,-4431,-1099,-1111,-1135,-1123,-4468,-1111,-1111,-1123,-1123,-4468,-1099]
["REDE","Encargos de dívidas - Variação monetária/cambial",-90222,74517,0,-67055,-82760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Marcação a mercado derivativos e dívida",0,7506,0,-31042,-23536,-857,-856,-857,-857,-3427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Instrumentos financeiros derivativos",0,-8388,0,8388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Outras despesas financeiras",-33578,-51351,-118952,-92793,-296674,-35399,-23476,-22799,-25239,-106913,-27146,-23956,-10736,-26683,-88521,-23541,-24251,-24542,-30994.700919999996,-103327.70092,-10141,-8181,-5823,-22809,-46954,-6421,-6600,-26256,-194711,-233988,-19332,-17151,-18037,-10001,-64521,-10481,-11525,-12950,-14533,-49489,-15531,-16940,-18409,-18060,-68940,-18902,-18775,-19513,-19583,-76773,-19850,-20184,-31135,-11926,-83095,-23211]
["REDE","Resultado financeiro",-16998,1019440,-48128,94285,1048599,-33695,-19782,-15876,-18538,-87891,-21016,-19678,-4526,-17939,-63159,-14011,-17461,-14588,-24049.534329999995,-70108.534329999995,-10138,-6275,-3517,-17384,-37314,{"$f":"AB55+AB50","v":-1521},6670,-10679,-180202,-185732,-11252,2268,-6156,-6631,-21771,-7499,-5591,-10660,{"$f":"AO55+AO50","v":-10483},-34233,-10247,-8121,-7838,-8200,-34406,-9504,-13130,-18056,{"$f":"AY55+AY50","v":-18747},-59437,{"$f":"BA55+BA50","v":-19858},-19431,{"$f":"BC55+BC50","v":-30805},{"$f":"BD55+BD50","v":-13347},-83441,{"$f":"BF55+BF50","v":-23531}]
["REDE","Resultado antes dos tributos",-43247,1366701,109274,708188,2140916,42727,-6241,7209,127645,171340,35440,-18937,50437,55117,122057,62048,8537,31468,36819.465670000005,138873.46567000001,116251,74747,149231,42531,382760,{"$f":"AB49+AB62","v":224008},192675,194358,55960,667001,105565,99762,370431,328579,904337,357669,392858,403798,{"$f":"AO49+AO62","v":205245},1359570,400062,391496,308862,306592,1407012,312302,362674,459468,{"$f":"AY49+AY62","v":513567},1648011,{"$f":"BA49+BA62","v":515501},239081,{"$f":"BC49+BC62","v":294315},{"$f":"BD49+BD62","v":428048},1476945,{"$f":"BF49+BF62","v":366888}]
["REDE","Contribuição Social e imposto de renda",-3763,-302964,11086,-15615,-311256,-2164,305,487,-199,-1571,1145,552,-9541,45503,37659,300,929,779,-29652.253000000001,-27644.253000000001,885,928,972,14019,16804,432,-1496,2590,42977,44503,1554,760,1559,1657,5530,1776,1512,2229,1955,7472,2046,2117,2192,5779,12134,3355,1442,2525,2594,9916,2737,1982,-8131,2595,-817,2693]
["REDE","Resultado de operações descontinuadas",-15830,-7295,-93260,-13120,-129505,-4282,243376,0,252,239346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Lucro líquido consolidado do período",-62840,1056442,27100,679453,1700155,36281,237440,7696,127698,409115,36585,-18385,40896,100620,159716,62348,9466,32247,7167.2126700000044,111229.21267000001,117136,75675,150203,56550,399564,{"$f":"AB63+AB64+AB65","v":224440},191179,196948,98937,711504,107119,100522,371990,330236,909867,359445,394370,406027,{"$f":"AO63+AO64+AO65","v":207200},1367042,402108,393613,311054,312371,1419146,315657,364116,461993,{"$f":"AY63+AY64+AY65","v":516161},1657927,{"$f":"BA63+BA64+BA65","v":518238},241063,{"$f":"BC63+BC64+BC65","v":286184},{"$f":"BD63+BD64+BD65","v":430643},1476128,{"$f":"BF63+BF64+BF65","v":369581}]
["REDE","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["REDE","Lucro por ação  ",-0.14730713784847244,2.4764711540884141,1.5802711937333493E-2,0.39620664331944849,0.99140441748403041,2.1156390841269242E-2,0.13845741411071824,4.4877369398420132E-3,7.4464011401240301E-2,0.2385655532930698,2.1333661115400214E-2,-1.072076970361167E-2,2.3847516877829909E-2,4.8895106889966372E-2,7.7612113814727393E-2,3.0297278119415856E-2,4.5998914909602638E-3,1.5670050803823748E-2,3.4828227947005718E-3,5.4050529147152186E-2,5.6920863055685764E-2,3.6773377200339949E-2,7.29893832259354E-2,2.7479808135833814E-2,0.19416343161779492,0.10906398122027483,9.2901189029187856E-2,9.5704566803469462E-2,4.8077272812289837E-2,0.345747009865222,5.2053219588017376E-2,4.7633458093896852E-2,0.1762715632035643,0.15648596990804123,0.43115051049043635,0.1703269766276114,0.18687657297397683,0.19240037095850318,9.8184004666196728E-2,0.64778792522628814,0.19054330959611501,0.18651786017700622,0.14739636769999592,0.14802044267174005,0.67247798014485727,0.14957755000442885,0.17254038148183826,0.21892047716095667,0.24458858123797667,0.78562698988520041,{"$f":"BA66/BA71","v":0.24557279058977055},{"$f":"BB66/BB71","v":0.11423036060254528},{"$f":"BC66/BC71","v":0.13561144397389402},{"$f":"BD66/BD71","v":0.20406493398390424},0.69947952915011413,{"$f":"BF66/BF71","v":0.17513003199101182}]
["REDE","EBITDA por ação",8.1108003971310416E-4,0.75758860784543558,-1.458397880268305E-3,-4.6096102533070574E-2,0.14110247320104094,2.7955055729733122E-3,-1.4012515418971359E-3,-4.2568190827503506E-4,2.0852582246459251E-3,3.0538303474470663E-3,2.9995996385846304E-3,-9.0092951819853309E-4,8.1375219588741294E-3,-2.8573169202246299E-4,8.2444283790018835E-3,-2.5803321167334673E-4,-2.7066760621855765E-4,-7.9013559732742328E-4,-6.8031355243443577E-6,-1.325639550743672E-3,-2.2110190454119162E-4,-3.1751205368618592E-3,-5.6368837201710389E-5,-4.130475139780503E-5,-3.4938960300025666E-3,-1.346048957316705E-4,-1.797971531433866E-4,-9.0870453075171065E-5,-1.7347995587078111E-4,-5.7875245782100927E-4,4.9079763425627154E-5,-8.1504096537576433E-5,-1.7390699668192179E-4,-1.4594919612542757E-4,-3.535003256804187E-4,-2.5209406603482942E-4,-6.5392821640613646E-5,-6.8899393235834965E-4,-5.1176990849175901E-5,-1.0576578108829687E-3,-2.0518182442308487E-4,-6.0654211376801065E-5,-7.8187069352907628E-5,-1.1893911762169584E-4,-4.6296222277448937E-4,-1.6727294231258418E-4,-1.6395591512791539E-4,-3.6013438004975635E-5,-1.4642305715180883E-4,{"$f":"SUM(AV70:AY70)","v":-5.1366535259728412E-4},{"$f":"BA48/BA71","v":-1.6822066436534671E-4},{"$f":"BB48/BB71","v":-1.4689691817819009E-4},{"$f":"BC48/BC71","v":-1.4488774742633355E-2},{"$f":"BD48/BD71","v":-5.2233700938006103E-3},{"$f":"SUM(BA70:BD70)","v":-2.0027262418977503E-2},{"$f":"BF48/BF71","v":-2.1323746187156624E-4}]
["REDE","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2110323.3739999998,{"$f":"BA71","v":2110323.3739999998},{"$f":"BA71","v":2110323.3739999998},{"$f":"BA71","v":2110323.3739999998},null,{"$f":"BA71","v":2110323.3739999998}]

{"sheet":"IS.EMT","index":98,"n_rows":72,"n_cols":57,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Mato Grosso"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.EMT!C5","v":243160},{"$f":"DRE.EMT!D5","v":280758},{"$f":"DRE.EMT!E5","v":300688},{"$f":"DRE.EMT!F5","v":336826},{"$f":"DRE.EMT!G5","v":1161432},{"$f":"DRE.EMT!H5","v":336667},{"$f":"DRE.EMT!I5","v":430641},{"$f":"DRE.EMT!J5","v":412931},{"$f":"DRE.EMT!K5","v":487977},{"$f":"DRE.EMT!L5","v":1668216},{"$f":"DRE.EMT!M5","v":440550},{"$f":"DRE.EMT!N5","v":418903},{"$f":"DRE.EMT!O5","v":397629},{"$f":"DRE.EMT!P5","v":458631},{"$f":"DRE.EMT!Q5","v":1715713},{"$f":"DRE.EMT!R5","v":434864},{"$f":"DRE.EMT!S5","v":456382},{"$f":"DRE.EMT!T5","v":464006},{"$f":"DRE.EMT!U5","v":528989},{"$f":"DRE.EMT!V5","v":1884241},{"$f":"DRE.EMT!W5","v":452536},{"$f":"DRE.EMT!X5","v":509269},{"$f":"DRE.EMT!Y5","v":535352},{"$f":"DRE.EMT!Z5","v":614967},{"$f":"DRE.EMT!AA5","v":2112124},{"$f":"DRE.EMT!AB5","v":570360},{"$f":"DRE.EMT!AC5","v":606989},{"$f":"DRE.EMT!AD5","v":639593},{"$f":"DRE.EMT!AE5","v":742003},{"$f":"DRE.EMT!AF5","v":2558945},{"$f":"DRE.EMT!AG5","v":678810},{"$f":"DRE.EMT!AH5","v":612604},{"$f":"DRE.EMT!AI5","v":654335},{"$f":"DRE.EMT!AJ5","v":862412},{"$f":"DRE.EMT!AK5","v":2808161},{"$f":"DRE.EMT!AL5","v":705299},{"$f":"DRE.EMT!AM5","v":749224},{"$f":"DRE.EMT!AN5","v":785423},{"$f":"DRE.EMT!AO5","v":952053},{"$f":"DRE.EMT!AP5","v":3191999},{"$f":"DRE.EMT!AQ5","v":790152},{"$f":"DRE.EMT!AR5","v":803469},{"$f":"DRE.EMT!AS5","v":795724},{"$f":"DRE.EMT!AT5","v":883605},{"$f":"DRE.EMT!AU5","v":3272950},{"$f":"DRE.EMT!AV5","v":813872},{"$f":"DRE.EMT!AW5","v":875689},{"$f":"DRE.EMT!AX5","v":937874},{"$f":"DRE.EMT!AY5","v":1192216},{"$f":"DRE.EMT!AZ5","v":3819651},{"$f":"DRE.EMT!BA5","v":1057982},{"$f":"DRE.EMT!BB5","v":946777},{"$f":"DRE.EMT!BC5","v":886228},{"$f":"DRE.EMT!BD5","v":1104325},{"$f":"DRE.EMT!BF5","v":924013}]
[null,"Industrial",{"$f":"DRE.EMT!C6","v":116242},{"$f":"DRE.EMT!D6","v":142849},{"$f":"DRE.EMT!E6","v":163868},{"$f":"DRE.EMT!F6","v":138090},{"$f":"DRE.EMT!G6","v":561049},{"$f":"DRE.EMT!H6","v":137508},{"$f":"DRE.EMT!I6","v":209904},{"$f":"DRE.EMT!J6","v":199379},{"$f":"DRE.EMT!K6","v":171972},{"$f":"DRE.EMT!L6","v":718763},{"$f":"DRE.EMT!M6","v":120894},{"$f":"DRE.EMT!N6","v":133445},{"$f":"DRE.EMT!O6","v":131487},{"$f":"DRE.EMT!P6","v":115943},{"$f":"DRE.EMT!Q6","v":501769},{"$f":"DRE.EMT!R6","v":105664},{"$f":"DRE.EMT!S6","v":113647},{"$f":"DRE.EMT!T6","v":126848},{"$f":"DRE.EMT!U6","v":120094},{"$f":"DRE.EMT!V6","v":466253},{"$f":"DRE.EMT!W6","v":98527},{"$f":"DRE.EMT!X6","v":124025},{"$f":"DRE.EMT!Y6","v":135085},{"$f":"DRE.EMT!Z6","v":121144},{"$f":"DRE.EMT!AA6","v":478781},{"$f":"DRE.EMT!AB6","v":106835},{"$f":"DRE.EMT!AC6","v":126562},{"$f":"DRE.EMT!AD6","v":151301},{"$f":"DRE.EMT!AE6","v":143962},{"$f":"DRE.EMT!AF6","v":528660},{"$f":"DRE.EMT!AG6","v":120453},{"$f":"DRE.EMT!AH6","v":122518},{"$f":"DRE.EMT!AI6","v":139343},{"$f":"DRE.EMT!AJ6","v":140474},{"$f":"DRE.EMT!AK6","v":522788},{"$f":"DRE.EMT!AL6","v":117163},{"$f":"DRE.EMT!AM6","v":122672},{"$f":"DRE.EMT!AN6","v":161448},{"$f":"DRE.EMT!AO6","v":158175},{"$f":"DRE.EMT!AP6","v":559458},{"$f":"DRE.EMT!AQ6","v":122710},{"$f":"DRE.EMT!AR6","v":142670},{"$f":"DRE.EMT!AS6","v":154417},{"$f":"DRE.EMT!AT6","v":135302},{"$f":"DRE.EMT!AU6","v":555099},{"$f":"DRE.EMT!AV6","v":121928},{"$f":"DRE.EMT!AW6","v":156853},{"$f":"DRE.EMT!AX6","v":160414},{"$f":"DRE.EMT!AY6","v":147918},{"$f":"DRE.EMT!AZ6","v":587113},{"$f":"DRE.EMT!BA6","v":119257},{"$f":"DRE.EMT!BB6","v":118420},{"$f":"DRE.EMT!BC6","v":116756},{"$f":"DRE.EMT!BD6","v":112412},{"$f":"DRE.EMT!BF6","v":84236}]
[null,"Commercial",{"$f":"DRE.EMT!C7","v":174060},{"$f":"DRE.EMT!D7","v":197783},{"$f":"DRE.EMT!E7","v":207056},{"$f":"DRE.EMT!F7","v":223975},{"$f":"DRE.EMT!G7","v":802874},{"$f":"DRE.EMT!H7","v":227501},{"$f":"DRE.EMT!I7","v":301692},{"$f":"DRE.EMT!J7","v":289257},{"$f":"DRE.EMT!K7","v":307057},{"$f":"DRE.EMT!L7","v":1125507},{"$f":"DRE.EMT!M7","v":281271},{"$f":"DRE.EMT!N7","v":275123},{"$f":"DRE.EMT!O7","v":257687},{"$f":"DRE.EMT!P7","v":268438},{"$f":"DRE.EMT!Q7","v":1082519},{"$f":"DRE.EMT!R7","v":273013},{"$f":"DRE.EMT!S7","v":275059},{"$f":"DRE.EMT!T7","v":276784},{"$f":"DRE.EMT!U7","v":297715},{"$f":"DRE.EMT!V7","v":1122571},{"$f":"DRE.EMT!W7","v":267415},{"$f":"DRE.EMT!X7","v":304189},{"$f":"DRE.EMT!Y7","v":322109},{"$f":"DRE.EMT!Z7","v":329398},{"$f":"DRE.EMT!AA7","v":1223111},{"$f":"DRE.EMT!AB7","v":319728},{"$f":"DRE.EMT!AC7","v":345163},{"$f":"DRE.EMT!AD7","v":357509},{"$f":"DRE.EMT!AE7","v":375715},{"$f":"DRE.EMT!AF7","v":1398115},{"$f":"DRE.EMT!AG7","v":357266},{"$f":"DRE.EMT!AH7","v":286757},{"$f":"DRE.EMT!AI7","v":293747},{"$f":"DRE.EMT!AJ7","v":355295},{"$f":"DRE.EMT!AK7","v":1293065},{"$f":"DRE.EMT!AL7","v":327956},{"$f":"DRE.EMT!AM7","v":326468},{"$f":"DRE.EMT!AN7","v":369898},{"$f":"DRE.EMT!AO7","v":414654},{"$f":"DRE.EMT!AP7","v":1438976},{"$f":"DRE.EMT!AQ7","v":344493},{"$f":"DRE.EMT!AR7","v":337364},{"$f":"DRE.EMT!AS7","v":326267},{"$f":"DRE.EMT!AT7","v":322157},{"$f":"DRE.EMT!AU7","v":1330281},{"$f":"DRE.EMT!AV7","v":318695},{"$f":"DRE.EMT!AW7","v":347115},{"$f":"DRE.EMT!AX7","v":354962},{"$f":"DRE.EMT!AY7","v":388788},{"$f":"DRE.EMT!AZ7","v":1409560},{"$f":"DRE.EMT!BA7","v":359731},{"$f":"DRE.EMT!BB7","v":333830},{"$f":"DRE.EMT!BC7","v":301511},{"$f":"DRE.EMT!BD7","v":335188},{"$f":"DRE.EMT!BF7","v":279816}]
[null,"Rural",{"$f":"DRE.EMT!C8","v":70906},{"$f":"DRE.EMT!D8","v":70989},{"$f":"DRE.EMT!E8","v":113015},{"$f":"DRE.EMT!F8","v":56238},{"$f":"DRE.EMT!G8","v":311148},{"$f":"DRE.EMT!H8","v":87271},{"$f":"DRE.EMT!I8","v":105815},{"$f":"DRE.EMT!J8","v":147863},{"$f":"DRE.EMT!K8","v":131217},{"$f":"DRE.EMT!L8","v":472166},{"$f":"DRE.EMT!M8","v":108825},{"$f":"DRE.EMT!N8","v":119262},{"$f":"DRE.EMT!O8","v":150010},{"$f":"DRE.EMT!P8","v":113312},{"$f":"DRE.EMT!Q8","v":491409},{"$f":"DRE.EMT!R8","v":119400},{"$f":"DRE.EMT!S8","v":127684},{"$f":"DRE.EMT!T8","v":165135},{"$f":"DRE.EMT!U8","v":151881},{"$f":"DRE.EMT!V8","v":564100},{"$f":"DRE.EMT!W8","v":120356},{"$f":"DRE.EMT!X8","v":147396},{"$f":"DRE.EMT!Y8","v":210148},{"$f":"DRE.EMT!Z8","v":168865},{"$f":"DRE.EMT!AA8","v":646765},{"$f":"DRE.EMT!AB8","v":149285},{"$f":"DRE.EMT!AC8","v":170452},{"$f":"DRE.EMT!AD8","v":230680},{"$f":"DRE.EMT!AE8","v":204697},{"$f":"DRE.EMT!AF8","v":755114},{"$f":"DRE.EMT!AG8","v":189715},{"$f":"DRE.EMT!AH8","v":188549},{"$f":"DRE.EMT!AI8","v":255479},{"$f":"DRE.EMT!AJ8","v":257599},{"$f":"DRE.EMT!AK8","v":891342},{"$f":"DRE.EMT!AL8","v":208218},{"$f":"DRE.EMT!AM8","v":216423},{"$f":"DRE.EMT!AN8","v":321885},{"$f":"DRE.EMT!AO8","v":295702},{"$f":"DRE.EMT!AP8","v":1042228},{"$f":"DRE.EMT!AQ8","v":244536},{"$f":"DRE.EMT!AR8","v":252796},{"$f":"DRE.EMT!AS8","v":321697},{"$f":"DRE.EMT!AT8","v":285661},{"$f":"DRE.EMT!AU8","v":1104690},{"$f":"DRE.EMT!AV8","v":241339},{"$f":"DRE.EMT!AW8","v":276870},{"$f":"DRE.EMT!AX8","v":379484},{"$f":"DRE.EMT!AY8","v":392519},{"$f":"DRE.EMT!AZ8","v":1290212},{"$f":"DRE.EMT!BA8","v":328069},{"$f":"DRE.EMT!BB8","v":294439},{"$f":"DRE.EMT!BC8","v":347493},{"$f":"DRE.EMT!BD8","v":341318},{"$f":"DRE.EMT!BF8","v":260563}]
[null,"Other sectors",{"$f":"DRE.EMT!C9","v":64205},{"$f":"DRE.EMT!D9","v":73185},{"$f":"DRE.EMT!E9","v":80647},{"$f":"DRE.EMT!F9","v":86150},{"$f":"DRE.EMT!G9","v":304187},{"$f":"DRE.EMT!H9","v":79473},{"$f":"DRE.EMT!I9","v":119099},{"$f":"DRE.EMT!J9","v":116097},{"$f":"DRE.EMT!K9","v":123297},{"$f":"DRE.EMT!L9","v":437966},{"$f":"DRE.EMT!M9","v":106517.1},{"$f":"DRE.EMT!N9","v":112238},{"$f":"DRE.EMT!O9","v":108416.1},{"$f":"DRE.EMT!P9","v":118106.1},{"$f":"DRE.EMT!Q9","v":445277},{"$f":"DRE.EMT!R9","v":109680},{"$f":"DRE.EMT!S9","v":120047.9},{"$f":"DRE.EMT!T9","v":120004},{"$f":"DRE.EMT!U9","v":133940},{"$f":"DRE.EMT!V9","v":483671.9},{"$f":"DRE.EMT!W9","v":101432.1},{"$f":"DRE.EMT!X9","v":128561.9},{"$f":"DRE.EMT!Y9","v":142679.1},{"$f":"DRE.EMT!Z9","v":153749},{"$f":"DRE.EMT!AA9","v":526422},{"$f":"DRE.EMT!AB9","v":123262},{"$f":"DRE.EMT!AC9","v":148904},{"$f":"DRE.EMT!AD9","v":158648},{"$f":"DRE.EMT!AE9","v":169316},{"$f":"DRE.EMT!AF9","v":600130},{"$f":"DRE.EMT!AG9","v":150195},{"$f":"DRE.EMT!AH9","v":135507},{"$f":"DRE.EMT!AI9","v":138651},{"$f":"DRE.EMT!AJ9","v":158942},{"$f":"DRE.EMT!AK9","v":583295},{"$f":"DRE.EMT!AL9","v":163549},{"$f":"DRE.EMT!AM9","v":162739},{"$f":"DRE.EMT!AN9","v":189357},{"$f":"DRE.EMT!AO9","v":225267},{"$f":"DRE.EMT!AP9","v":740912},{"$f":"DRE.EMT!AQ9","v":183249},{"$f":"DRE.EMT!AR9","v":195035},{"$f":"DRE.EMT!AS9","v":185798},{"$f":"DRE.EMT!AT9","v":203257},{"$f":"DRE.EMT!AU9","v":767339},{"$f":"DRE.EMT!AV9","v":172601},{"$f":"DRE.EMT!AW9","v":209904},{"$f":"DRE.EMT!AX9","v":218895},{"$f":"DRE.EMT!AY9","v":251399},{"$f":"DRE.EMT!AZ9","v":852799},{"$f":"DRE.EMT!BA9","v":213810},{"$f":"DRE.EMT!BB9","v":218288},{"$f":"DRE.EMT!BC9","v":212869},{"$f":"DRE.EMT!BD9","v":248731},{"$f":"DRE.EMT!BF9","v":190298}]
[null,"Electricity sales to distributors",{"$f":"DRE.EMT!C10","v":62786},{"$f":"DRE.EMT!D10","v":59436},{"$f":"DRE.EMT!E10","v":30960},{"$f":"DRE.EMT!F10","v":-14352},{"$f":"DRE.EMT!G10","v":138830},{"$f":"DRE.EMT!H10","v":104552},{"$f":"DRE.EMT!I10","v":89163},{"$f":"DRE.EMT!J10","v":25686},{"$f":"DRE.EMT!K10","v":1489},{"$f":"DRE.EMT!L10","v":220890},{"$f":"DRE.EMT!M10","v":0},{"$f":"DRE.EMT!N10","v":19407},{"$f":"DRE.EMT!O10","v":14489},{"$f":"DRE.EMT!P10","v":23987},{"$f":"DRE.EMT!Q10","v":57883},{"$f":"DRE.EMT!R10","v":42319},{"$f":"DRE.EMT!S10","v":39284},{"$f":"DRE.EMT!T10","v":10530},{"$f":"DRE.EMT!U10","v":3456},{"$f":"DRE.EMT!V10","v":95589},{"$f":"DRE.EMT!W10","v":21672},{"$f":"DRE.EMT!X10","v":54364},{"$f":"DRE.EMT!Y10","v":-6368},{"$f":"DRE.EMT!Z10","v":735},{"$f":"DRE.EMT!AA10","v":70403},{"$f":"DRE.EMT!AB10","v":108729},{"$f":"DRE.EMT!AC10","v":9718},{"$f":"DRE.EMT!AD10","v":18299},{"$f":"DRE.EMT!AE10","v":51815},{"$f":"DRE.EMT!AF10","v":188561},{"$f":"DRE.EMT!AG10","v":48593},{"$f":"DRE.EMT!AH10","v":25247},{"$f":"DRE.EMT!AI10","v":19120},{"$f":"DRE.EMT!AJ10","v":57449},{"$f":"DRE.EMT!AK10","v":150409},{"$f":"DRE.EMT!AL10","v":82697},{"$f":"DRE.EMT!AM10","v":70657},{"$f":"DRE.EMT!AN10","v":182316},{"$f":"DRE.EMT!AO10","v":56483},{"$f":"DRE.EMT!AP10","v":392153},{"$f":"DRE.EMT!AQ10","v":20500},{"$f":"DRE.EMT!AR10","v":35607},{"$f":"DRE.EMT!AS10","v":38729},{"$f":"DRE.EMT!AT10","v":37618},{"$f":"DRE.EMT!AU10","v":132454},{"$f":"DRE.EMT!AV10","v":14553},{"$f":"DRE.EMT!AW10","v":22759},{"$f":"DRE.EMT!AX10","v":6751},{"$f":"DRE.EMT!AY10","v":-35},{"$f":"DRE.EMT!AZ10","v":44028},{"$f":"DRE.EMT!BA10","v":8354},{"$f":"DRE.EMT!BB10","v":12166},{"$f":"DRE.EMT!BC10","v":15053},{"$f":"DRE.EMT!BD10","v":23118},{"$f":"DRE.EMT!BF10","v":29449}]
[null,"Construction revenue",{"$f":"DRE.EMT!C11","v":57643},{"$f":"DRE.EMT!D11","v":70692},{"$f":"DRE.EMT!E11","v":90757},{"$f":"DRE.EMT!F11","v":-38766},{"$f":"DRE.EMT!G11","v":180326},{"$f":"DRE.EMT!H11","v":74199},{"$f":"DRE.EMT!I11","v":122927},{"$f":"DRE.EMT!J11","v":128017},{"$f":"DRE.EMT!K11","v":197038},{"$f":"DRE.EMT!L11","v":522181},{"$f":"DRE.EMT!M11","v":96039},{"$f":"DRE.EMT!N11","v":152784},{"$f":"DRE.EMT!O11","v":184412},{"$f":"DRE.EMT!P11","v":160032},{"$f":"DRE.EMT!Q11","v":593267},{"$f":"DRE.EMT!R11","v":101451},{"$f":"DRE.EMT!S11","v":168415},{"$f":"DRE.EMT!T11","v":148154},{"$f":"DRE.EMT!U11","v":95903},{"$f":"DRE.EMT!V11","v":513923},{"$f":"DRE.EMT!W11","v":46722},{"$f":"DRE.EMT!X11","v":135895},{"$f":"DRE.EMT!Y11","v":145426},{"$f":"DRE.EMT!Z11","v":102533},{"$f":"DRE.EMT!AA11","v":430576},{"$f":"DRE.EMT!AB11","v":31552},{"$f":"DRE.EMT!AC11","v":181496},{"$f":"DRE.EMT!AD11","v":228466},{"$f":"DRE.EMT!AE11","v":193778},{"$f":"DRE.EMT!AF11","v":635292},{"$f":"DRE.EMT!AG11","v":72622},{"$f":"DRE.EMT!AH11","v":61300},{"$f":"DRE.EMT!AI11","v":82514},{"$f":"DRE.EMT!AJ11","v":101727},{"$f":"DRE.EMT!AK11","v":318163},{"$f":"DRE.EMT!AL11","v":75424},{"$f":"DRE.EMT!AM11","v":120394},{"$f":"DRE.EMT!AN11","v":189013},{"$f":"DRE.EMT!AO11","v":172253},{"$f":"DRE.EMT!AP11","v":557084},{"$f":"DRE.EMT!AQ11","v":196593},{"$f":"DRE.EMT!AR11","v":252013},{"$f":"DRE.EMT!AS11","v":253729},{"$f":"DRE.EMT!AT11","v":248328},{"$f":"DRE.EMT!AU11","v":950663},{"$f":"DRE.EMT!AV11","v":198667},{"$f":"DRE.EMT!AW11","v":233127},{"$f":"DRE.EMT!AX11","v":217246},{"$f":"DRE.EMT!AY11","v":290269},{"$f":"DRE.EMT!AZ11","v":939309},{"$f":"DRE.EMT!BA11","v":235019},{"$f":"DRE.EMT!BB11","v":320306},{"$f":"DRE.EMT!BC11","v":301271},{"$f":"DRE.EMT!BD11","v":454789},{"$f":"DRE.EMT!BF11","v":339866}]
[null,"Net Unbilled Sales",{"$f":"DRE.EMT!C12","v":0},{"$f":"DRE.EMT!D12","v":0},{"$f":"DRE.EMT!E12","v":0},{"$f":"DRE.EMT!F12","v":0},{"$f":"DRE.EMT!G12","v":0},{"$f":"DRE.EMT!H12","v":0},{"$f":"DRE.EMT!I12","v":0},{"$f":"DRE.EMT!J12","v":0},{"$f":"DRE.EMT!K12","v":0},{"$f":"DRE.EMT!L12","v":0},{"$f":"DRE.EMT!M12","v":-14031},{"$f":"DRE.EMT!N12","v":-5077},{"$f":"DRE.EMT!O12","v":-19941},{"$f":"DRE.EMT!P12","v":26430},{"$f":"DRE.EMT!Q12","v":-12619},{"$f":"DRE.EMT!R12","v":2794},{"$f":"DRE.EMT!S12","v":1664},{"$f":"DRE.EMT!T12","v":4275},{"$f":"DRE.EMT!U12","v":1103},{"$f":"DRE.EMT!V12","v":9836},{"$f":"DRE.EMT!W12","v":47274},{"$f":"DRE.EMT!X12","v":-11730},{"$f":"DRE.EMT!Y12","v":18614},{"$f":"DRE.EMT!Z12","v":46223},{"$f":"DRE.EMT!AA12","v":100381},{"$f":"DRE.EMT!AB12","v":26253},{"$f":"DRE.EMT!AC12","v":24583},{"$f":"DRE.EMT!AD12","v":50073},{"$f":"DRE.EMT!AE12","v":-2119},{"$f":"DRE.EMT!AF12","v":98790},{"$f":"DRE.EMT!AG12","v":15149},{"$f":"DRE.EMT!AH12","v":-21826},{"$f":"DRE.EMT!AI12","v":81369},{"$f":"DRE.EMT!AJ12","v":16011},{"$f":"DRE.EMT!AK12","v":90703},{"$f":"DRE.EMT!AL12","v":20647},{"$f":"DRE.EMT!AM12","v":62891},{"$f":"DRE.EMT!AN12","v":141383},{"$f":"DRE.EMT!AO12","v":-137831},{"$f":"DRE.EMT!AP12","v":87090},{"$f":"DRE.EMT!AQ12","v":39458},{"$f":"DRE.EMT!AR12","v":-22337},{"$f":"DRE.EMT!AS12","v":42557},{"$f":"DRE.EMT!AT12","v":32936},{"$f":"DRE.EMT!AU12","v":92614},{"$f":"DRE.EMT!AV12","v":8066},{"$f":"DRE.EMT!AW12","v":-18286},{"$f":"DRE.EMT!AX12","v":105329},{"$f":"DRE.EMT!AY12","v":1257},{"$f":"DRE.EMT!AZ12","v":96366},{"$f":"DRE.EMT!BA12","v":16343},{"$f":"DRE.EMT!BB12","v":-68869},{"$f":"DRE.EMT!BC12","v":10201},{"$f":"DRE.EMT!BD12","v":-23795},{"$f":"DRE.EMT!BF12","v":-31281}]
[null,"Energia comercializada",{"$f":"DRE.EMT!C13","v":0},{"$f":"DRE.EMT!D13","v":0},{"$f":"DRE.EMT!E13","v":0},{"$f":"DRE.EMT!F13","v":0},{"$f":"DRE.EMT!G13","v":0},{"$f":"DRE.EMT!H13","v":0},{"$f":"DRE.EMT!I13","v":0},{"$f":"DRE.EMT!J13","v":0},{"$f":"DRE.EMT!K13","v":0},{"$f":"DRE.EMT!L13","v":0},{"$f":"DRE.EMT!M13","v":0},{"$f":"DRE.EMT!N13","v":0},{"$f":"DRE.EMT!O13","v":0},{"$f":"DRE.EMT!P13","v":0},{"$f":"DRE.EMT!Q13","v":0},{"$f":"DRE.EMT!R13","v":0},{"$f":"DRE.EMT!S13","v":0},{"$f":"DRE.EMT!T13","v":0},{"$f":"DRE.EMT!U13","v":0},{"$f":"DRE.EMT!V13","v":0},{"$f":"DRE.EMT!W13","v":0},{"$f":"DRE.EMT!X13","v":0},{"$f":"DRE.EMT!Y13","v":0},{"$f":"DRE.EMT!Z13","v":0},{"$f":"DRE.EMT!AA13","v":0},{"$f":"DRE.EMT!AB13","v":0},{"$f":"DRE.EMT!AC13","v":0},{"$f":"DRE.EMT!AD13","v":0},{"$f":"DRE.EMT!AE13","v":0},{"$f":"DRE.EMT!AF13","v":0},{"$f":"DRE.EMT!AG13","v":0},{"$f":"DRE.EMT!AH13","v":0},{"$f":"DRE.EMT!AI13","v":0},{"$f":"DRE.EMT!AJ13","v":0},{"$f":"DRE.EMT!AK13","v":0},{"$f":"DRE.EMT!AL13","v":0},{"$f":"DRE.EMT!AM13","v":0},{"$f":"DRE.EMT!AN13","v":0},{"$f":"DRE.EMT!AO13","v":0},{"$f":"DRE.EMT!AP13","v":0},{"$f":"DRE.EMT!AQ13","v":0},{"$f":"DRE.EMT!AR13","v":0},{"$f":"DRE.EMT!AS13","v":0},{"$f":"DRE.EMT!AT13","v":0},{"$f":"DRE.EMT!AU13","v":0},{"$f":"DRE.EMT!AV13","v":0},{"$f":"DRE.EMT!AW13","v":0},{"$f":"DRE.EMT!AX13","v":0},{"$f":"DRE.EMT!AY13","v":0},{"$f":"DRE.EMT!AZ13","v":0},{"$f":"DRE.EMT!BA13","v":0},{"$f":"DRE.EMT!BB13","v":0},{"$f":"DRE.EMT!BC13","v":0},{"$f":"DRE.EMT!BD13","v":0},{"$f":"DRE.EMT!BF13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.EMT!C14","v":0},{"$f":"DRE.EMT!D14","v":0},{"$f":"DRE.EMT!E14","v":0},{"$f":"DRE.EMT!F14","v":0},{"$f":"DRE.EMT!G14","v":0},{"$f":"DRE.EMT!H14","v":0},{"$f":"DRE.EMT!I14","v":0},{"$f":"DRE.EMT!J14","v":0},{"$f":"DRE.EMT!K14","v":0},{"$f":"DRE.EMT!L14","v":0},{"$f":"DRE.EMT!M14","v":86531},{"$f":"DRE.EMT!N14","v":88491},{"$f":"DRE.EMT!O14","v":92905},{"$f":"DRE.EMT!P14","v":101449},{"$f":"DRE.EMT!Q14","v":369376},{"$f":"DRE.EMT!R14","v":99091},{"$f":"DRE.EMT!S14","v":117892},{"$f":"DRE.EMT!T14","v":112055},{"$f":"DRE.EMT!U14","v":121129},{"$f":"DRE.EMT!V14","v":450167},{"$f":"DRE.EMT!W14","v":104025},{"$f":"DRE.EMT!X14","v":117878},{"$f":"DRE.EMT!Y14","v":162320},{"$f":"DRE.EMT!Z14","v":98686},{"$f":"DRE.EMT!AA14","v":482909},{"$f":"DRE.EMT!AB14","v":127426},{"$f":"DRE.EMT!AC14","v":144377},{"$f":"DRE.EMT!AD14","v":153034},{"$f":"DRE.EMT!AE14","v":167357},{"$f":"DRE.EMT!AF14","v":592194},{"$f":"DRE.EMT!AG14","v":154613},{"$f":"DRE.EMT!AH14","v":162558},{"$f":"DRE.EMT!AI14","v":179602},{"$f":"DRE.EMT!AJ14","v":199587},{"$f":"DRE.EMT!AK14","v":696360},{"$f":"DRE.EMT!AL14","v":186298},{"$f":"DRE.EMT!AM14","v":202378},{"$f":"DRE.EMT!AN14","v":226998},{"$f":"DRE.EMT!AO14","v":221317},{"$f":"DRE.EMT!AP14","v":836991},{"$f":"DRE.EMT!AQ14","v":204467},{"$f":"DRE.EMT!AR14","v":221161},{"$f":"DRE.EMT!AS14","v":247245},{"$f":"DRE.EMT!AT14","v":237621},{"$f":"DRE.EMT!AU14","v":910494},{"$f":"DRE.EMT!AV14","v":226673},{"$f":"DRE.EMT!AW14","v":240183},{"$f":"DRE.EMT!AX14","v":256359},{"$f":"DRE.EMT!AY14","v":279257},{"$f":"DRE.EMT!AZ14","v":1002472},{"$f":"DRE.EMT!BA14","v":274408},{"$f":"DRE.EMT!BB14","v":282644},{"$f":"DRE.EMT!BC14","v":312990},{"$f":"DRE.EMT!BD14","v":338440},{"$f":"DRE.EMT!BF14","v":328505}]
[null,"Creation and amortization - CVA",{"$f":"DRE.EMT!C15","v":0},{"$f":"DRE.EMT!D15","v":0},{"$f":"DRE.EMT!E15","v":0},{"$f":"DRE.EMT!F15","v":0},{"$f":"DRE.EMT!G15","v":0},{"$f":"DRE.EMT!H15","v":0},{"$f":"DRE.EMT!I15","v":0},{"$f":"DRE.EMT!J15","v":0},{"$f":"DRE.EMT!K15","v":0},{"$f":"DRE.EMT!L15","v":0},{"$f":"DRE.EMT!M15","v":-67417},{"$f":"DRE.EMT!N15","v":-59939},{"$f":"DRE.EMT!O15","v":-63189},{"$f":"DRE.EMT!P15","v":-25685},{"$f":"DRE.EMT!Q15","v":-216230},{"$f":"DRE.EMT!R15","v":-57795},{"$f":"DRE.EMT!S15","v":1273},{"$f":"DRE.EMT!T15","v":153807},{"$f":"DRE.EMT!U15","v":-41172},{"$f":"DRE.EMT!V15","v":56113},{"$f":"DRE.EMT!W15","v":94108},{"$f":"DRE.EMT!X15","v":13290},{"$f":"DRE.EMT!Y15","v":100508},{"$f":"DRE.EMT!Z15","v":-14216},{"$f":"DRE.EMT!AA15","v":193690},{"$f":"DRE.EMT!AB15","v":68807},{"$f":"DRE.EMT!AC15","v":782},{"$f":"DRE.EMT!AD15","v":-59676},{"$f":"DRE.EMT!AE15","v":-143887},{"$f":"DRE.EMT!AF15","v":-133974},{"$f":"DRE.EMT!AG15","v":-69567},{"$f":"DRE.EMT!AH15","v":83357},{"$f":"DRE.EMT!AI15","v":24486},{"$f":"DRE.EMT!AJ15","v":116528},{"$f":"DRE.EMT!AK15","v":154804},{"$f":"DRE.EMT!AL15","v":170126},{"$f":"DRE.EMT!AM15","v":310182},{"$f":"DRE.EMT!AN15","v":241413},{"$f":"DRE.EMT!AO15","v":263548},{"$f":"DRE.EMT!AP15","v":985269},{"$f":"DRE.EMT!AQ15","v":152461},{"$f":"DRE.EMT!AR15","v":168882},{"$f":"DRE.EMT!AS15","v":69396},{"$f":"DRE.EMT!AT15","v":-2665},{"$f":"DRE.EMT!AU15","v":388074},{"$f":"DRE.EMT!AV15","v":84798},{"$f":"DRE.EMT!AW15","v":48037},{"$f":"DRE.EMT!AX15","v":36971},{"$f":"DRE.EMT!AY15","v":-29479},{"$f":"DRE.EMT!AZ15","v":140327},{"$f":"DRE.EMT!BA15","v":92393},{"$f":"DRE.EMT!BB15","v":41081},{"$f":"DRE.EMT!BC15","v":131791},{"$f":"DRE.EMT!BD15","v":-34074},{"$f":"DRE.EMT!BF15","v":141453}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.EMT!C16","v":0},{"$f":"DRE.EMT!D16","v":0},{"$f":"DRE.EMT!E16","v":0},{"$f":"DRE.EMT!F16","v":0},{"$f":"DRE.EMT!G16","v":0},{"$f":"DRE.EMT!H16","v":0},{"$f":"DRE.EMT!I16","v":0},{"$f":"DRE.EMT!J16","v":0},{"$f":"DRE.EMT!K16","v":0},{"$f":"DRE.EMT!L16","v":0},{"$f":"DRE.EMT!M16","v":49988},{"$f":"DRE.EMT!N16","v":61579},{"$f":"DRE.EMT!O16","v":72233},{"$f":"DRE.EMT!P16","v":70352},{"$f":"DRE.EMT!Q16","v":254152},{"$f":"DRE.EMT!R16","v":60390},{"$f":"DRE.EMT!S16","v":65987},{"$f":"DRE.EMT!T16","v":79083},{"$f":"DRE.EMT!U16","v":75620},{"$f":"DRE.EMT!V16","v":281080},{"$f":"DRE.EMT!W16","v":70864},{"$f":"DRE.EMT!X16","v":81320},{"$f":"DRE.EMT!Y16","v":95532},{"$f":"DRE.EMT!Z16","v":79425},{"$f":"DRE.EMT!AA16","v":327141},{"$f":"DRE.EMT!AB16","v":76014},{"$f":"DRE.EMT!AC16","v":76854},{"$f":"DRE.EMT!AD16","v":96878},{"$f":"DRE.EMT!AE16","v":77708},{"$f":"DRE.EMT!AF16","v":327454},{"$f":"DRE.EMT!AG16","v":88833},{"$f":"DRE.EMT!AH16","v":107327},{"$f":"DRE.EMT!AI16","v":103808},{"$f":"DRE.EMT!AJ16","v":95335},{"$f":"DRE.EMT!AK16","v":395303},{"$f":"DRE.EMT!AL16","v":89066},{"$f":"DRE.EMT!AM16","v":92462},{"$f":"DRE.EMT!AN16","v":110007},{"$f":"DRE.EMT!AO16","v":96275},{"$f":"DRE.EMT!AP16","v":387810},{"$f":"DRE.EMT!AQ16","v":89128},{"$f":"DRE.EMT!AR16","v":110442},{"$f":"DRE.EMT!AS16","v":126422},{"$f":"DRE.EMT!AT16","v":119963},{"$f":"DRE.EMT!AU16","v":445955},{"$f":"DRE.EMT!AV16","v":105978},{"$f":"DRE.EMT!AW16","v":135022},{"$f":"DRE.EMT!AX16","v":135279},{"$f":"DRE.EMT!AY16","v":124449},{"$f":"DRE.EMT!AZ16","v":500728},{"$f":"DRE.EMT!BA16","v":135380},{"$f":"DRE.EMT!BB16","v":167908},{"$f":"DRE.EMT!BC16","v":182822},{"$f":"DRE.EMT!BD16","v":215314},{"$f":"DRE.EMT!BF16","v":184138}]
[null,"Concession financial asset",{"$f":"DRE.EMT!C17","v":0},{"$f":"DRE.EMT!D17","v":0},{"$f":"DRE.EMT!E17","v":0},{"$f":"DRE.EMT!F17","v":0},{"$f":"DRE.EMT!G17","v":0},{"$f":"DRE.EMT!H17","v":0},{"$f":"DRE.EMT!I17","v":0},{"$f":"DRE.EMT!J17","v":0},{"$f":"DRE.EMT!K17","v":0},{"$f":"DRE.EMT!L17","v":0},{"$f":"DRE.EMT!M17","v":19639},{"$f":"DRE.EMT!N17","v":11643},{"$f":"DRE.EMT!O17","v":6406},{"$f":"DRE.EMT!P17","v":28531},{"$f":"DRE.EMT!Q17","v":66219},{"$f":"DRE.EMT!R17","v":15897},{"$f":"DRE.EMT!S17","v":1599},{"$f":"DRE.EMT!T17","v":8064},{"$f":"DRE.EMT!U17","v":21155},{"$f":"DRE.EMT!V17","v":46715},{"$f":"DRE.EMT!W17","v":98341},{"$f":"DRE.EMT!X17","v":33270},{"$f":"DRE.EMT!Y17","v":14799},{"$f":"DRE.EMT!Z17","v":8490},{"$f":"DRE.EMT!AA17","v":154900},{"$f":"DRE.EMT!AB17","v":26637},{"$f":"DRE.EMT!AC17","v":17685},{"$f":"DRE.EMT!AD17","v":9505},{"$f":"DRE.EMT!AE17","v":44185},{"$f":"DRE.EMT!AF17","v":98012},{"$f":"DRE.EMT!AG17","v":14049},{"$f":"DRE.EMT!AH17","v":-9206},{"$f":"DRE.EMT!AI17","v":24910},{"$f":"DRE.EMT!AJ17","v":84006},{"$f":"DRE.EMT!AK17","v":113759},{"$f":"DRE.EMT!AL17","v":62171},{"$f":"DRE.EMT!AM17","v":50294},{"$f":"DRE.EMT!AN17","v":112831},{"$f":"DRE.EMT!AO17","v":127718},{"$f":"DRE.EMT!AP17","v":353014},{"$f":"DRE.EMT!AQ17","v":102299},{"$f":"DRE.EMT!AR17","v":118564},{"$f":"DRE.EMT!AS17","v":-57702},{"$f":"DRE.EMT!AT17","v":77624},{"$f":"DRE.EMT!AU17","v":240785},{"$f":"DRE.EMT!AV17","v":97893},{"$f":"DRE.EMT!AW17","v":119501},{"$f":"DRE.EMT!AX17","v":40034},{"$f":"DRE.EMT!AY17","v":55649},{"$f":"DRE.EMT!AZ17","v":313077},{"$f":"DRE.EMT!BA17","v":84672},{"$f":"DRE.EMT!BB17","v":69219},{"$f":"DRE.EMT!BC17","v":52242},{"$f":"DRE.EMT!BD17","v":90915},{"$f":"DRE.EMT!BF17","v":142676}]
[]
[null,"Other revenues",{"$f":"DRE.EMT!C18","v":61978},{"$f":"DRE.EMT!D18","v":108957},{"$f":"DRE.EMT!E18","v":66739},{"$f":"DRE.EMT!F18","v":116436},{"$f":"DRE.EMT!G18","v":354110},{"$f":"DRE.EMT!H18","v":121950},{"$f":"DRE.EMT!I18","v":182675},{"$f":"DRE.EMT!J18","v":234058},{"$f":"DRE.EMT!K18","v":139447},{"$f":"DRE.EMT!L18","v":678130},{"$f":"DRE.EMT!M18","v":4691.1000000000004},{"$f":"DRE.EMT!N18","v":-6169.2},{"$f":"DRE.EMT!O18","v":-15924.9},{"$f":"DRE.EMT!P18","v":9011.1},{"$f":"DRE.EMT!Q18","v":-8392.2000000000007},{"$f":"DRE.EMT!R18","v":1765},{"$f":"DRE.EMT!S18","v":1706.1},{"$f":"DRE.EMT!T18","v":497},{"$f":"DRE.EMT!U18","v":-10419},{"$f":"DRE.EMT!V18","v":-6450.9},{"$f":"DRE.EMT!W18","v":8301},{"$f":"DRE.EMT!X18","v":5672.9},{"$f":"DRE.EMT!Y18","v":5060},{"$f":"DRE.EMT!Z18","v":4293},{"$f":"DRE.EMT!AA18","v":23328},{"$f":"DRE.EMT!AB18","v":-11388.312290000002},{"$f":"DRE.EMT!AC18","v":-8218.0298700000003},{"$f":"DRE.EMT!AD18","v":-457.31876000000193},{"$f":"DRE.EMT!AE18","v":-7209.2295300000005},{"$f":"DRE.EMT!AF18","v":-27272.890450000003},{"$f":"DRE.EMT!AG18","v":-5110},{"$f":"DRE.EMT!AH18","v":4254},{"$f":"DRE.EMT!AI18","v":4403},{"$f":"DRE.EMT!AJ18","v":-272},{"$f":"DRE.EMT!AK18","v":3275},{"$f":"DRE.EMT!AL18","v":-5192},{"$f":"DRE.EMT!AM18","v":555},{"$f":"DRE.EMT!AN18","v":16635},{"$f":"DRE.EMT!AO18","v":-55},{"$f":"DRE.EMT!AP18","v":11943},{"$f":"DRE.EMT!AQ18","v":-9912},{"$f":"DRE.EMT!AR18","v":3892},{"$f":"DRE.EMT!AS18","v":9806},{"$f":"DRE.EMT!AT18","v":-10249},{"$f":"DRE.EMT!AU18","v":-6463},{"$f":"DRE.EMT!AV18","v":2466},{"$f":"DRE.EMT!AW18","v":-4635},{"$f":"DRE.EMT!AX18","v":17393},{"$f":"DRE.EMT!AY18","v":-7640},{"$f":"DRE.EMT!AZ18","v":7584},{"$f":"DRE.EMT!BA18","v":-4885},{"$f":"DRE.EMT!BB18","v":7925},{"$f":"DRE.EMT!BC18","v":13931},{"$f":"DRE.EMT!BD18","v":-5183},{"$f":"DRE.EMT!BF18","v":-5630}]
[null,"Gross Revenue",{"$f":"DRE.EMT!C19","v":850980},{"$f":"DRE.EMT!D19","v":1004649},{"$f":"DRE.EMT!E19","v":1053730},{"$f":"DRE.EMT!F19","v":904597},{"$f":"DRE.EMT!G19","v":3813956},{"$f":"DRE.EMT!H19","v":1169121},{"$f":"DRE.EMT!I19","v":1561916},{"$f":"DRE.EMT!J19","v":1553288},{"$f":"DRE.EMT!K19","v":1559494},{"$f":"DRE.EMT!L19","v":5843819},{"$f":"DRE.EMT!M19","v":1233497.2000000002},{"$f":"DRE.EMT!N19","v":1321689.8},{"$f":"DRE.EMT!O19","v":1316619.2000000002},{"$f":"DRE.EMT!P19","v":1468537.2000000002},{"$f":"DRE.EMT!Q19","v":5340342.8},{"$f":"SUM(R5:R19)","v":1308533},1490640,1669242,1499394,5967809,1531573.1,1643400.7999999998,1881264.1,1714292,6770531,1723499.68771,1845346.97013,2033852.6812400001,{"$f":"SUM(AE5:AE19)","v":2017320.7704700001},7620020.1095500002,1815621,1758946,2001767,2445093,{"$f":"SUM(AK5:AK19)","v":8021427},2203422,2487339,3048607,2845559,10584927,{"$f":"SUM(AQ5:AQ19)","v":2480134},2619558,2514085,2571158,10184935,2407529,2642139,{"$f":"SUM(AX5:AX19)","v":2866991},{"$f":"SUM(AY5:AY19)","v":3086567},{"$f":"SUM(AZ5:AZ19)","v":11003226},{"$f":"SUM(BA5:BA19)","v":2920533},{"$f":"SUM(BB5:BB19)","v":2744134},{"$f":"SUM(BC5:BC19)","v":2885158},{"$f":"SUM(BD5:BD19)","v":3201498},{"$f":"SUM(BE5:BE19)","v":2868102}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.EMT!C20","v":-73968},{"$f":"DRE.EMT!D20","v":-85797},{"$f":"DRE.EMT!E20","v":-88012},{"$f":"DRE.EMT!F20","v":-92571},{"$f":"DRE.EMT!G20","v":-340348},{"$f":"DRE.EMT!H20","v":-100535},{"$f":"DRE.EMT!I20","v":-132418},{"$f":"DRE.EMT!J20","v":-127101},{"$f":"DRE.EMT!K20","v":-122188},{"$f":"DRE.EMT!L20","v":-482242},{"$f":"DRE.EMT!M20","v":-103673.10234},{"$f":"DRE.EMT!N20","v":-108501.89766000002},{"$f":"DRE.EMT!O20","v":-106327},{"$f":"DRE.EMT!P20","v":-116992},{"$f":"DRE.EMT!Q20","v":-435494},{"$f":"DRE.EMT!R20","v":-110198},{"$f":"DRE.EMT!S20","v":-118609.95254000001},{"$f":"DRE.EMT!T20","v":-140728},{"$f":"DRE.EMT!U20","v":-130353.04745999997},{"$f":"DRE.EMT!V20","v":-499889},{"$f":"DRE.EMT!W20","v":-129827},{"$f":"DRE.EMT!X20","v":-136871},{"$f":"DRE.EMT!Y20","v":-158489},{"$f":"DRE.EMT!Z20","v":-149539},{"$f":"DRE.EMT!AA20","v":-574726},{"$f":"DRE.EMT!AB20","v":-156775},{"$f":"DRE.EMT!AC20","v":-154161},{"$f":"DRE.EMT!AD20","v":-166886},{"$f":"DRE.EMT!AE20","v":-165156},{"$f":"DRE.EMT!AF20","v":-642978},{"$f":"DRE.EMT!AG20","v":-161318},{"$f":"DRE.EMT!AH20","v":-158940},{"$f":"DRE.EMT!AI20","v":-176532},{"$f":"DRE.EMT!AJ20","v":-210821},{"$f":"DRE.EMT!AK20","v":-707611},{"$f":"DRE.EMT!AL20","v":-193282},{"$f":"DRE.EMT!AM20","v":-201222},{"$f":"DRE.EMT!AN20","v":-206782},{"$f":"DRE.EMT!AO20","v":-185125},{"$f":"DRE.EMT!AP20","v":-786411},{"$f":"DRE.EMT!AQ20","v":-173036},{"$f":"DRE.EMT!AR20","v":-179284},{"$f":"DRE.EMT!AS20","v":-183880},{"$f":"DRE.EMT!AT20","v":-178025},{"$f":"DRE.EMT!AU20","v":-714225},{"$f":"DRE.EMT!AV20","v":-167112},{"$f":"DRE.EMT!AW20","v":-162313},{"$f":"DRE.EMT!AX20","v":-202994},{"$f":"DRE.EMT!AY20","v":-211908},{"$f":"DRE.EMT!AZ20","v":-744327},{"$f":"DRE.EMT!BA20","v":-203969},{"$f":"DRE.EMT!BB20","v":-183836},{"$f":"DRE.EMT!BC20","v":-199508},{"$f":"DRE.EMT!BD20","v":-208029},{"$f":"DRE.EMT!BF20","v":-190109}]
[null,"RGR",{"$f":"DRE.EMT!C21","v":0},{"$f":"DRE.EMT!D21","v":0},{"$f":"DRE.EMT!E21","v":0},{"$f":"DRE.EMT!F21","v":0},{"$f":"DRE.EMT!G21","v":0},{"$f":"DRE.EMT!H21","v":0},{"$f":"DRE.EMT!I21","v":0},{"$f":"DRE.EMT!J21","v":0},{"$f":"DRE.EMT!K21","v":0},{"$f":"DRE.EMT!L21","v":0},{"$f":"DRE.EMT!M21","v":0},{"$f":"DRE.EMT!N21","v":0},{"$f":"DRE.EMT!O21","v":0},{"$f":"DRE.EMT!P21","v":0},{"$f":"DRE.EMT!Q21","v":0},{"$f":"DRE.EMT!R21","v":0},{"$f":"DRE.EMT!S21","v":0},{"$f":"DRE.EMT!T21","v":0},{"$f":"DRE.EMT!U21","v":0},{"$f":"DRE.EMT!V21","v":0},{"$f":"DRE.EMT!W21","v":0},{"$f":"DRE.EMT!X21","v":0},{"$f":"DRE.EMT!Y21","v":0},{"$f":"DRE.EMT!Z21","v":0},{"$f":"DRE.EMT!AA21","v":0},{"$f":"DRE.EMT!AB21","v":0},{"$f":"DRE.EMT!AC21","v":0},{"$f":"DRE.EMT!AD21","v":0},{"$f":"DRE.EMT!AE21","v":0},{"$f":"DRE.EMT!AF21","v":0},{"$f":"DRE.EMT!AG21","v":0},{"$f":"DRE.EMT!AH21","v":0},{"$f":"DRE.EMT!AI21","v":0},{"$f":"DRE.EMT!AJ21","v":0},{"$f":"DRE.EMT!AK21","v":0},{"$f":"DRE.EMT!AL21","v":0},{"$f":"DRE.EMT!AM21","v":0},{"$f":"DRE.EMT!AN21","v":0},{"$f":"DRE.EMT!AO21","v":0},{"$f":"DRE.EMT!AP21","v":0},{"$f":"DRE.EMT!AQ21","v":0},{"$f":"DRE.EMT!AR21","v":0},{"$f":"DRE.EMT!AS21","v":0},{"$f":"DRE.EMT!AT21","v":0},{"$f":"DRE.EMT!AU21","v":0},{"$f":"DRE.EMT!AV21","v":0},{"$f":"DRE.EMT!AW21","v":0},{"$f":"DRE.EMT!AX21","v":0},{"$f":"DRE.EMT!AY21","v":"-"},{"$f":"DRE.EMT!AZ21","v":0},{"$f":"DRE.EMT!BA21","v":0},{"$f":"DRE.EMT!BB21","v":0},{"$f":"DRE.EMT!BC21","v":0},{"$f":"DRE.EMT!BD21","v":0},{"$f":"DRE.EMT!BF21","v":"-"}]
[null,"ICMS",{"$f":"DRE.EMT!C22","v":-158328},{"$f":"DRE.EMT!D22","v":-191226},{"$f":"DRE.EMT!E22","v":-205930},{"$f":"DRE.EMT!F22","v":-222732},{"$f":"DRE.EMT!G22","v":-778216},{"$f":"DRE.EMT!H22","v":-212528},{"$f":"DRE.EMT!I22","v":-282737},{"$f":"DRE.EMT!J22","v":-281271},{"$f":"DRE.EMT!K22","v":-302262},{"$f":"DRE.EMT!L22","v":-1078798},{"$f":"DRE.EMT!M22","v":-269716.85700000002},{"$f":"DRE.EMT!N22","v":-271988.14299999987},{"$f":"DRE.EMT!O22","v":-267702},{"$f":"DRE.EMT!P22","v":-280092},{"$f":"DRE.EMT!Q22","v":-1089499},{"$f":"DRE.EMT!R22","v":-268717},{"$f":"DRE.EMT!S22","v":-289253.43017999997},{"$f":"DRE.EMT!T22","v":-304958},{"$f":"DRE.EMT!U22","v":-328435.56982000009},{"$f":"DRE.EMT!V22","v":-1191364},{"$f":"DRE.EMT!W22","v":-277430},{"$f":"DRE.EMT!X22","v":-317356},{"$f":"DRE.EMT!Y22","v":-346970},{"$f":"DRE.EMT!Z22","v":-364704},{"$f":"DRE.EMT!AA22","v":-1306460},{"$f":"DRE.EMT!AB22","v":-333368},{"$f":"DRE.EMT!AC22","v":-365368},{"$f":"DRE.EMT!AD22","v":-397329},{"$f":"DRE.EMT!AE22","v":-431487},{"$f":"DRE.EMT!AF22","v":-1527552},{"$f":"DRE.EMT!AG22","v":-407295},{"$f":"DRE.EMT!AH22","v":-376591},{"$f":"DRE.EMT!AI22","v":-413039},{"$f":"DRE.EMT!AJ22","v":-498418},{"$f":"DRE.EMT!AK22","v":-1695343},{"$f":"DRE.EMT!AL22","v":-418924},{"$f":"DRE.EMT!AM22","v":-448802},{"$f":"DRE.EMT!AN22","v":-517698},{"$f":"DRE.EMT!AO22","v":-569651},{"$f":"DRE.EMT!AP22","v":-1955075},{"$f":"DRE.EMT!AQ22","v":-336622},{"$f":"DRE.EMT!AR22","v":-325807},{"$f":"DRE.EMT!AS22","v":-344289},{"$f":"DRE.EMT!AT22","v":-352502},{"$f":"DRE.EMT!AU22","v":-1359220},{"$f":"DRE.EMT!AV22","v":-320381},{"$f":"DRE.EMT!AW22","v":-356860},{"$f":"DRE.EMT!AX22","v":-399037},{"$f":"DRE.EMT!AY22","v":-460978},{"$f":"DRE.EMT!AZ22","v":-1537256},{"$f":"DRE.EMT!BA22","v":-404328},{"$f":"DRE.EMT!BB22","v":-379161},{"$f":"DRE.EMT!BC22","v":-384801},{"$f":"DRE.EMT!BD22","v":-437795},{"$f":"DRE.EMT!BF22","v":-360736}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.EMT!C23","v":-14723},{"$f":"DRE.EMT!D23","v":-18586},{"$f":"DRE.EMT!E23","v":-19041},{"$f":"DRE.EMT!F23","v":-5172},{"$f":"DRE.EMT!G23","v":-57522},{"$f":"DRE.EMT!H23","v":-103068},{"$f":"DRE.EMT!I23","v":-254925},{"$f":"DRE.EMT!J23","v":-227580},{"$f":"DRE.EMT!K23","v":-132784},{"$f":"DRE.EMT!L23","v":-718357},{"$f":"DRE.EMT!M23","v":-119710.40053},{"$f":"DRE.EMT!N23","v":-118736.59946999997},{"$f":"DRE.EMT!O23","v":-106291},{"$f":"DRE.EMT!P23","v":-121001},{"$f":"DRE.EMT!Q23","v":-465739},{"$f":"DRE.EMT!R23","v":-104893},{"$f":"DRE.EMT!S23","v":-138506.55779999998},{"$f":"DRE.EMT!T23","v":-99373},{"$f":"DRE.EMT!U23","v":-82496.442200000005},{"$f":"DRE.EMT!V23","v":-425268.99999999994},{"$f":"DRE.EMT!W23","v":-105439},{"$f":"DRE.EMT!X23","v":-116475},{"$f":"DRE.EMT!Y23","v":-145807},{"$f":"DRE.EMT!Z23","v":-148203},{"$f":"DRE.EMT!AA23","v":-515924},{"$f":"DRE.EMT!AB23","v":-142090},{"$f":"DRE.EMT!AC23","v":-144442},{"$f":"DRE.EMT!AD23","v":-146715},{"$f":"DRE.EMT!AE23","v":-124396},{"$f":"DRE.EMT!AF23","v":-557643},{"$f":"DRE.EMT!AG23","v":-135490},{"$f":"DRE.EMT!AH23","v":-128561},{"$f":"DRE.EMT!AI23","v":-128429},{"$f":"DRE.EMT!AJ23","v":-130095},{"$f":"DRE.EMT!AK23","v":-522575},{"$f":"DRE.EMT!AL23","v":-160198},{"$f":"DRE.EMT!AM23","v":-169929},{"$f":"DRE.EMT!AN23","v":-166974},{"$f":"DRE.EMT!AO23","v":-162599},{"$f":"DRE.EMT!AP23","v":-659700},{"$f":"DRE.EMT!AQ23","v":-248727},{"$f":"DRE.EMT!AR23","v":-244988},{"$f":"DRE.EMT!AS23","v":-243237},{"$f":"DRE.EMT!AT23","v":-242681},{"$f":"DRE.EMT!AU23","v":-979633},{"$f":"DRE.EMT!AV23","v":-234313},{"$f":"DRE.EMT!AW23","v":-305340},{"$f":"DRE.EMT!AX23","v":-308390},{"$f":"DRE.EMT!AY23","v":-308343},{"$f":"DRE.EMT!AZ23","v":-1156386},{"$f":"DRE.EMT!BA23","v":-320991},{"$f":"DRE.EMT!BB23","v":-306482},{"$f":"DRE.EMT!BC23","v":-307965},{"$f":"DRE.EMT!BD23","v":-199979},{"$f":"DRE.EMT!BF23","v":-264888}]
[null,"Net Revenue",{"$f":"DRE.EMT!C24","v":603961},{"$f":"DRE.EMT!D24","v":709040},{"$f":"DRE.EMT!E24","v":740747},{"$f":"DRE.EMT!F24","v":584122},{"$f":"DRE.EMT!G24","v":2637870},{"$f":"DRE.EMT!H24","v":752990},{"$f":"DRE.EMT!I24","v":891836},{"$f":"DRE.EMT!J24","v":917336},{"$f":"DRE.EMT!K24","v":1002260},{"$f":"DRE.EMT!L24","v":3564422},{"$f":"DRE.EMT!M24","v":740396.64012999996},{"$f":"DRE.EMT!N24","v":822463.35987000004},{"$f":"DRE.EMT!O24","v":836299},{"$f":"DRE.EMT!P24","v":950452},{"$f":"DRE.EMT!Q24","v":3349611},{"$f":"DRE.EMT!R24","v":824725},{"$f":"DRE.EMT!S24","v":944271.05948000017},{"$f":"DRE.EMT!T24","v":1124183},{"$f":"DRE.EMT!U24","v":958107.94051999971},{"$f":"DRE.EMT!V24","v":3851287},{"$f":"DRE.EMT!W24","v":1018877},{"$f":"DRE.EMT!X24","v":1072699},{"$f":"DRE.EMT!Y24","v":1229998},{"$f":"DRE.EMT!Z24","v":1051846},{"$f":"DRE.EMT!AA24","v":4373420},{"$f":"DRE.EMT!AB24","v":1091266.68771},{"$f":"DRE.EMT!AC24","v":1181375.97013},{"$f":"DRE.EMT!AD24","v":1322922.6812400001},{"$f":"DRE.EMT!AE24","v":1296281.7704700001},{"$f":"DRE.EMT!AF24","v":4891847.1095500002},{"$f":"DRE.EMT!AG24","v":1111518},{"$f":"DRE.EMT!AH24","v":1094854},{"$f":"DRE.EMT!AI24","v":1283767},{"$f":"DRE.EMT!AJ24","v":1605757},{"$f":"DRE.EMT!AK24","v":5095898},{"$f":"DRE.EMT!AL24","v":1431018},{"$f":"DRE.EMT!AM24","v":1667386},{"$f":"DRE.EMT!AN24","v":2157153},{"$f":"DRE.EMT!AO24","v":1928184},{"$f":"DRE.EMT!AP24","v":7183741},{"$f":"DRE.EMT!AQ24","v":1721749},{"$f":"DRE.EMT!AR24","v":1869479},{"$f":"DRE.EMT!AS24","v":1742679},{"$f":"DRE.EMT!AT24","v":1797950},{"$f":"DRE.EMT!AU24","v":7131857},{"$f":"DRE.EMT!AV24","v":1685723},{"$f":"DRE.EMT!AW24","v":1817626},{"$f":"DRE.EMT!AX24","v":1956570},{"$f":"DRE.EMT!AY24","v":2105338},{"$f":"DRE.EMT!AZ24","v":7565257},{"$f":"DRE.EMT!BA24","v":1991245},{"$f":"DRE.EMT!BB24","v":1874655},{"$f":"DRE.EMT!BC24","v":1992884},{"$f":"DRE.EMT!BD24","v":2355695},{"$f":"DRE.EMT!BF24","v":2052369}]
[null,"Non-Manageable Costs",{"$f":"DRE.EMT!C25","v":-387263},{"$f":"DRE.EMT!D25","v":-347995},{"$f":"DRE.EMT!E25","v":-425633},{"$f":"DRE.EMT!F25","v":-296094},{"$f":"DRE.EMT!G25","v":-1456985},{"$f":"DRE.EMT!H25","v":-485514},{"$f":"DRE.EMT!I25","v":-554256},{"$f":"DRE.EMT!J25","v":-548369},{"$f":"DRE.EMT!K25","v":-530105},{"$f":"DRE.EMT!L25","v":-2118244},{"$f":"DRE.EMT!M25","v":-427528},{"$f":"DRE.EMT!N25","v":-436077},{"$f":"DRE.EMT!O25","v":-426234},{"$f":"DRE.EMT!P25","v":-479563},{"$f":"DRE.EMT!Q25","v":-1769402},{"$f":"DRE.EMT!R25","v":-476910},{"$f":"DRE.EMT!S25","v":-502283},{"$f":"DRE.EMT!T25","v":-695909},{"$f":"DRE.EMT!U25","v":-554227},{"$f":"DRE.EMT!V25","v":-2229329},{"$f":"DRE.EMT!W25","v":-534692},{"$f":"DRE.EMT!X25","v":-608117},{"$f":"DRE.EMT!Y25","v":-666335},{"$f":"DRE.EMT!Z25","v":-560670},{"$f":"DRE.EMT!AA25","v":-2369814},{"$f":"DRE.EMT!AB25","v":-651974},{"$f":"DRE.EMT!AC25","v":-574134},{"$f":"DRE.EMT!AD25","v":-653195},{"$f":"DRE.EMT!AE25","v":-664893},{"$f":"DRE.EMT!AF25","v":-2544196},{"$f":"DRE.EMT!AG25","v":-673134},{"$f":"DRE.EMT!AH25","v":-641120},{"$f":"DRE.EMT!AI25","v":-701102},{"$f":"DRE.EMT!AJ25","v":-891280},{"$f":"DRE.EMT!AK25","v":-2906636},{"$f":"DRE.EMT!AL25","v":-829163},{"$f":"DRE.EMT!AM25","v":-893427},{"$f":"DRE.EMT!AN25","v":-1151910},{"$f":"DRE.EMT!AO25","v":-1177825},{"$f":"DRE.EMT!AP25","v":-4052325},{"$f":"DRE.EMT!AQ25","v":-822899},{"$f":"DRE.EMT!AR25","v":-748602},{"$f":"DRE.EMT!AS25","v":-819429},{"$f":"DRE.EMT!AT25","v":-793037},{"$f":"DRE.EMT!AU25","v":-3183967},{"$f":"DRE.EMT!AV25","v":-779391},{"$f":"DRE.EMT!AW25","v":-783761},{"$f":"DRE.EMT!AX25","v":-797961},{"$f":"DRE.EMT!AY25","v":-828063},{"$f":"DRE.EMT!AZ25","v":-3189176},{"$f":"DRE.EMT!BA25","v":-812094},{"$f":"DRE.EMT!BB25","v":-822569},{"$f":"DRE.EMT!BC25","v":-923220},{"$f":"DRE.EMT!BD25","v":-1121607},{"$f":"DRE.EMT!BF25","v":-878870}]
[null,"Electricity Purchased",{"$f":"DRE.EMT!C26","v":-357965},{"$f":"DRE.EMT!D26","v":-327860},{"$f":"DRE.EMT!E26","v":-388417},{"$f":"DRE.EMT!F26","v":-294990},{"$f":"DRE.EMT!G26","v":-1369232},{"$f":"DRE.EMT!H26","v":-456979},{"$f":"DRE.EMT!I26","v":-487096},{"$f":"DRE.EMT!J26","v":-491192},{"$f":"DRE.EMT!K26","v":-467770},{"$f":"DRE.EMT!L26","v":-1903037},{"$f":"DRE.EMT!M26","v":-382700},{"$f":"DRE.EMT!N26","v":-394345},{"$f":"DRE.EMT!O26","v":-379265},{"$f":"DRE.EMT!P26","v":-442639},{"$f":"DRE.EMT!Q26","v":-1598949},{"$f":"DRE.EMT!R26","v":-434506},{"$f":"DRE.EMT!S26","v":-471933},{"$f":"DRE.EMT!T26","v":-643915},{"$f":"DRE.EMT!U26","v":-525573},{"$f":"DRE.EMT!V26","v":-2075927},{"$f":"DRE.EMT!W26","v":-470906},{"$f":"DRE.EMT!X26","v":-543015},{"$f":"DRE.EMT!Y26","v":-602939},{"$f":"DRE.EMT!Z26","v":-498771},{"$f":"DRE.EMT!AA26","v":-2115631},{"$f":"DRE.EMT!AB26","v":-591210},{"$f":"DRE.EMT!AC26","v":-511889},{"$f":"DRE.EMT!AD26","v":-575646},{"$f":"DRE.EMT!AE26","v":-586987},{"$f":"DRE.EMT!AF26","v":-2265732},{"$f":"DRE.EMT!AG26","v":-594573},{"$f":"DRE.EMT!AH26","v":-566864},{"$f":"DRE.EMT!AI26","v":-595762},{"$f":"DRE.EMT!AJ26","v":-783603},{"$f":"DRE.EMT!AK26","v":-2540802},{"$f":"DRE.EMT!AL26","v":-711125},{"$f":"DRE.EMT!AM26","v":-778855},{"$f":"DRE.EMT!AN26","v":-1043570},{"$f":"DRE.EMT!AO26","v":-1057229},{"$f":"DRE.EMT!AP26","v":-3590779},{"$f":"DRE.EMT!AQ26","v":-698894},{"$f":"DRE.EMT!AR26","v":-629464},{"$f":"DRE.EMT!AS26","v":-681530},{"$f":"DRE.EMT!AT26","v":-655562},{"$f":"DRE.EMT!AU26","v":-2665450},{"$f":"DRE.EMT!AV26","v":-649424},{"$f":"DRE.EMT!AW26","v":-643732},{"$f":"DRE.EMT!AX26","v":-641690},{"$f":"DRE.EMT!AY26","v":-680568},{"$f":"DRE.EMT!AZ26","v":-2615414},{"$f":"DRE.EMT!BA26","v":-660161},{"$f":"DRE.EMT!BB26","v":-668595},{"$f":"DRE.EMT!BC26","v":-762931},{"$f":"DRE.EMT!BD26","v":-959383},{"$f":"DRE.EMT!BF26","v":-658425}]
[null,"Energy Transport",{"$f":"DRE.EMT!C27","v":-29298},{"$f":"DRE.EMT!D27","v":-20135},{"$f":"DRE.EMT!E27","v":-37216},{"$f":"DRE.EMT!F27","v":-1104},{"$f":"DRE.EMT!G27","v":-87753},{"$f":"DRE.EMT!H27","v":-28535},{"$f":"DRE.EMT!I27","v":-67160},{"$f":"DRE.EMT!J27","v":-57177},{"$f":"DRE.EMT!K27","v":-62335},{"$f":"DRE.EMT!L27","v":-215207},{"$f":"DRE.EMT!M27","v":-44828},{"$f":"DRE.EMT!N27","v":-41732},{"$f":"DRE.EMT!O27","v":-46969},{"$f":"DRE.EMT!P27","v":-36924},{"$f":"DRE.EMT!Q27","v":-170453},{"$f":"DRE.EMT!R27","v":-42404},{"$f":"DRE.EMT!S27","v":-30350},{"$f":"DRE.EMT!T27","v":-51994},{"$f":"DRE.EMT!U27","v":-28654},{"$f":"DRE.EMT!V27","v":-153402},{"$f":"DRE.EMT!W27","v":-63786},{"$f":"DRE.EMT!X27","v":-65102},{"$f":"DRE.EMT!Y27","v":-63396},{"$f":"DRE.EMT!Z27","v":-61899},{"$f":"DRE.EMT!AA27","v":-254183},{"$f":"DRE.EMT!AB27","v":-60764},{"$f":"DRE.EMT!AC27","v":-62245},{"$f":"DRE.EMT!AD27","v":-77549},{"$f":"DRE.EMT!AE27","v":-77906},{"$f":"DRE.EMT!AF27","v":-278464},{"$f":"DRE.EMT!AG27","v":-78561},{"$f":"DRE.EMT!AH27","v":-74256},{"$f":"DRE.EMT!AI27","v":-105340},{"$f":"DRE.EMT!AJ27","v":-107677},{"$f":"DRE.EMT!AK27","v":-365834},{"$f":"DRE.EMT!AL27","v":-118038},{"$f":"DRE.EMT!AM27","v":-114572},{"$f":"DRE.EMT!AN27","v":-108340},{"$f":"DRE.EMT!AO27","v":-120596},{"$f":"DRE.EMT!AP27","v":-461546},{"$f":"DRE.EMT!AQ27","v":-124005},{"$f":"DRE.EMT!AR27","v":-119138},{"$f":"DRE.EMT!AS27","v":-137899},{"$f":"DRE.EMT!AT27","v":-137475},{"$f":"DRE.EMT!AU27","v":-518517},{"$f":"DRE.EMT!AV27","v":-129967},{"$f":"DRE.EMT!AW27","v":-140029},{"$f":"DRE.EMT!AX27","v":-156271},{"$f":"DRE.EMT!AY27","v":-147495},{"$f":"DRE.EMT!AZ27","v":-573762},{"$f":"DRE.EMT!BA27","v":-151933},{"$f":"DRE.EMT!BB27","v":-153974},{"$f":"DRE.EMT!BC27","v":-160289},{"$f":"DRE.EMT!BD27","v":-162224},{"$f":"DRE.EMT!BF27","v":-220445}]
[null,"PMSO",{"$f":"DRE.EMT!C28","v":-101456},{"$f":"DRE.EMT!D28","v":-123935},{"$f":"DRE.EMT!E28","v":-126248},{"$f":"DRE.EMT!F28","v":-170704},{"$f":"DRE.EMT!G28","v":-522343},{"$f":"DRE.EMT!H28","v":-102570},{"$f":"DRE.EMT!I28","v":-132788},{"$f":"DRE.EMT!J28","v":-106252},{"$f":"DRE.EMT!K28","v":-179669.47792},{"$f":"DRE.EMT!L28","v":-521279.47791999998},{"$f":"DRE.EMT!M28","v":-129063.15799000001},{"$f":"DRE.EMT!N28","v":-126955},{"$f":"DRE.EMT!O28","v":-105295},{"$f":"DRE.EMT!P28","v":-133054.27217000001},{"$f":"DRE.EMT!Q28","v":-494367.43015999999},{"$f":"DRE.EMT!R28","v":-111478},{"$f":"DRE.EMT!S28","v":-113297},{"$f":"DRE.EMT!T28","v":-119249},{"$f":"DRE.EMT!U28","v":-177283},{"$f":"DRE.EMT!V28","v":-521307},{"$f":"DRE.EMT!W28","v":-132653},{"$f":"DRE.EMT!X28","v":-121354},{"$f":"DRE.EMT!Y28","v":-149752},{"$f":"DRE.EMT!Z28","v":-189855},{"$f":"DRE.EMT!AA28","v":-593614},{"$f":"DRE.EMT!AB28","v":-143664},{"$f":"DRE.EMT!AC28","v":-133382},{"$f":"DRE.EMT!AD28","v":-138967},{"$f":"DRE.EMT!AE28","v":-160791},{"$f":"DRE.EMT!AF28","v":-576804},{"$f":"DRE.EMT!AG28","v":-139942},{"$f":"DRE.EMT!AH28","v":-118532},{"$f":"DRE.EMT!AI28","v":-109916},{"$f":"DRE.EMT!AJ28","v":-155493},{"$f":"DRE.EMT!AK28","v":-523886},{"$f":"DRE.EMT!AL28","v":-141622},{"$f":"DRE.EMT!AM28","v":-148762},{"$f":"DRE.EMT!AN28","v":-139424},{"$f":"DRE.EMT!AO28","v":-179396},{"$f":"DRE.EMT!AP28","v":-609204},{"$f":"DRE.EMT!AQ28","v":-147618},{"$f":"DRE.EMT!AR28","v":-151977},{"$f":"DRE.EMT!AS28","v":-156137},{"$f":"DRE.EMT!AT28","v":-194441},{"$f":"DRE.EMT!AU28","v":-650173},{"$f":"DRE.EMT!AV28","v":-163460},{"$f":"DRE.EMT!AW28","v":-177678},{"$f":"DRE.EMT!AX28","v":-185243},{"$f":"DRE.EMT!AY28","v":-246517},{"$f":"DRE.EMT!AZ28","v":-772898},{"$f":"DRE.EMT!BA28","v":-201927},{"$f":"DRE.EMT!BB28","v":-199178},{"$f":"DRE.EMT!BC28","v":-208408},{"$f":"DRE.EMT!BD28","v":-202885},{"$f":"DRE.EMT!BF28","v":-198044}]
[null,"Personnel",{"$f":"DRE.EMT!C29","v":-29451},{"$f":"DRE.EMT!D29","v":-48236},{"$f":"DRE.EMT!E29","v":-27682},{"$f":"DRE.EMT!F29","v":-44742},{"$f":"DRE.EMT!G29","v":-150111},{"$f":"DRE.EMT!H29","v":-36824},{"$f":"DRE.EMT!I29","v":-30998},{"$f":"DRE.EMT!J29","v":-40936},{"$f":"DRE.EMT!K29","v":-40980},{"$f":"DRE.EMT!L29","v":-149738},{"$f":"DRE.EMT!M29","v":-44184},{"$f":"DRE.EMT!N29","v":-48449},{"$f":"DRE.EMT!O29","v":-36556},{"$f":"DRE.EMT!P29","v":-59289},{"$f":"DRE.EMT!Q29","v":-188478},{"$f":"DRE.EMT!R29","v":-41242},{"$f":"DRE.EMT!S29","v":-38016},{"$f":"DRE.EMT!T29","v":-40930},{"$f":"DRE.EMT!U29","v":-54215},{"$f":"DRE.EMT!V29","v":-174403},{"$f":"DRE.EMT!W29","v":-40297},{"$f":"DRE.EMT!X29","v":-45948},{"$f":"DRE.EMT!Y29","v":-42886},{"$f":"DRE.EMT!Z29","v":-71591},{"$f":"DRE.EMT!AA29","v":-200722},{"$f":"DRE.EMT!AB29","v":-48460},{"$f":"DRE.EMT!AC29","v":-44904},{"$f":"DRE.EMT!AD29","v":-47273},{"$f":"DRE.EMT!AE29","v":-66595},{"$f":"DRE.EMT!AF29","v":-207232},{"$f":"DRE.EMT!AG29","v":-46074},{"$f":"DRE.EMT!AH29","v":-41588},{"$f":"DRE.EMT!AI29","v":-39926},{"$f":"DRE.EMT!AJ29","v":-71746},{"$f":"DRE.EMT!AK29","v":-199334},{"$f":"DRE.EMT!AL29","v":-50157},{"$f":"DRE.EMT!AM29","v":-54472},{"$f":"DRE.EMT!AN29","v":-45122},{"$f":"DRE.EMT!AO29","v":-65316},{"$f":"DRE.EMT!AP29","v":-215067},{"$f":"DRE.EMT!AQ29","v":-47323},{"$f":"DRE.EMT!AR29","v":-51850},{"$f":"DRE.EMT!AS29","v":-39857},{"$f":"DRE.EMT!AT29","v":-78343},{"$f":"DRE.EMT!AU29","v":-217373},{"$f":"DRE.EMT!AV29","v":-49679},{"$f":"DRE.EMT!AW29","v":-64387},{"$f":"DRE.EMT!AX29","v":-62249},{"$f":"DRE.EMT!AY29","v":-108041},{"$f":"DRE.EMT!AZ29","v":-284356},{"$f":"DRE.EMT!BA29","v":-75940},{"$f":"DRE.EMT!BB29","v":-75748},{"$f":"DRE.EMT!BC29","v":-81609},{"$f":"DRE.EMT!BD29","v":-88247},{"$f":"DRE.EMT!BF29","v":-83472}]
[null,"Pension Fund",{"$f":"DRE.EMT!C30","v":-808},{"$f":"DRE.EMT!D30","v":-655},{"$f":"DRE.EMT!E30","v":-749},{"$f":"DRE.EMT!F30","v":-715},{"$f":"DRE.EMT!G30","v":-2927},{"$f":"DRE.EMT!H30","v":-818},{"$f":"DRE.EMT!I30","v":-906},{"$f":"DRE.EMT!J30","v":-922},{"$f":"DRE.EMT!K30","v":-2609},{"$f":"DRE.EMT!L30","v":-5255},{"$f":"DRE.EMT!M30","v":-1471},{"$f":"DRE.EMT!N30","v":-1358},{"$f":"DRE.EMT!O30","v":-1381},{"$f":"DRE.EMT!P30","v":-685},{"$f":"DRE.EMT!Q30","v":-4895},{"$f":"DRE.EMT!R30","v":-1910},{"$f":"DRE.EMT!S30","v":-1603},{"$f":"DRE.EMT!T30","v":-1635},{"$f":"DRE.EMT!U30","v":-2847},{"$f":"DRE.EMT!V30","v":-7995},{"$f":"DRE.EMT!W30","v":-2463},{"$f":"DRE.EMT!X30","v":-812},{"$f":"DRE.EMT!Y30","v":-2509},{"$f":"DRE.EMT!Z30","v":-988},{"$f":"DRE.EMT!AA30","v":-6772},{"$f":"DRE.EMT!AB30","v":-2722},{"$f":"DRE.EMT!AC30","v":-2603},{"$f":"DRE.EMT!AD30","v":-2725},{"$f":"DRE.EMT!AE30","v":-914},{"$f":"DRE.EMT!AF30","v":-8964},{"$f":"DRE.EMT!AG30","v":-2553},{"$f":"DRE.EMT!AH30","v":-2465},{"$f":"DRE.EMT!AI30","v":-2871},{"$f":"DRE.EMT!AJ30","v":11804},{"$f":"DRE.EMT!AK30","v":3915},{"$f":"DRE.EMT!AL30","v":-2670},{"$f":"DRE.EMT!AM30","v":-2507},{"$f":"DRE.EMT!AN30","v":-2629},{"$f":"DRE.EMT!AO30","v":-9217},{"$f":"DRE.EMT!AP30","v":-17023},{"$f":"DRE.EMT!AQ30","v":-2119},{"$f":"DRE.EMT!AR30","v":-2171},{"$f":"DRE.EMT!AS30","v":-2251},{"$f":"DRE.EMT!AT30","v":-4035},{"$f":"DRE.EMT!AU30","v":-10576},{"$f":"DRE.EMT!AV30","v":-2126},{"$f":"DRE.EMT!AW30","v":-2012},{"$f":"DRE.EMT!AX30","v":-2045},{"$f":"DRE.EMT!AY30","v":-1626},{"$f":"DRE.EMT!AZ30","v":-7809},{"$f":"DRE.EMT!BA30","v":-2331},{"$f":"DRE.EMT!BB30","v":-2478},{"$f":"DRE.EMT!BC30","v":-2561},{"$f":"DRE.EMT!BD30","v":-2558},{"$f":"DRE.EMT!BF30","v":-2381}]
[null,"Material",{"$f":"DRE.EMT!C31","v":-8611},{"$f":"DRE.EMT!D31","v":-9653},{"$f":"DRE.EMT!E31","v":-9763},{"$f":"DRE.EMT!F31","v":-10684},{"$f":"DRE.EMT!G31","v":-38711},{"$f":"DRE.EMT!H31","v":-10200},{"$f":"DRE.EMT!I31","v":-11477},{"$f":"DRE.EMT!J31","v":-12143},{"$f":"DRE.EMT!K31","v":-10944},{"$f":"DRE.EMT!L31","v":-44764},{"$f":"DRE.EMT!M31","v":-9086},{"$f":"DRE.EMT!N31","v":-7820},{"$f":"DRE.EMT!O31","v":-7984},{"$f":"DRE.EMT!P31","v":-8098},{"$f":"DRE.EMT!Q31","v":-32988},{"$f":"DRE.EMT!R31","v":-9362},{"$f":"DRE.EMT!S31","v":-9362},{"$f":"DRE.EMT!T31","v":-8762},{"$f":"DRE.EMT!U31","v":-10597},{"$f":"DRE.EMT!V31","v":-38083},{"$f":"DRE.EMT!W31","v":-11473},{"$f":"DRE.EMT!X31","v":-8275},{"$f":"DRE.EMT!Y31","v":-9172},{"$f":"DRE.EMT!Z31","v":-14828},{"$f":"DRE.EMT!AA31","v":-43748},{"$f":"DRE.EMT!AB31","v":-10515},{"$f":"DRE.EMT!AC31","v":-9722},{"$f":"DRE.EMT!AD31","v":-12150},{"$f":"DRE.EMT!AE31","v":-15282},{"$f":"DRE.EMT!AF31","v":-47669},{"$f":"DRE.EMT!AG31","v":-10675},{"$f":"DRE.EMT!AH31","v":-9149},{"$f":"DRE.EMT!AI31","v":-9720},{"$f":"DRE.EMT!AJ31","v":-12239},{"$f":"DRE.EMT!AK31","v":-41783},{"$f":"DRE.EMT!AL31","v":-11175},{"$f":"DRE.EMT!AM31","v":-13400},{"$f":"DRE.EMT!AN31","v":-13656},{"$f":"DRE.EMT!AO31","v":-13740},{"$f":"DRE.EMT!AP31","v":-51971},{"$f":"DRE.EMT!AQ31","v":-15694},{"$f":"DRE.EMT!AR31","v":-17035},{"$f":"DRE.EMT!AS31","v":-15292},{"$f":"DRE.EMT!AT31","v":-11922},{"$f":"DRE.EMT!AU31","v":-59943},{"$f":"DRE.EMT!AV31","v":-12571},{"$f":"DRE.EMT!AW31","v":-11716},{"$f":"DRE.EMT!AX31","v":-12565},{"$f":"DRE.EMT!AY31","v":-14225},{"$f":"DRE.EMT!AZ31","v":-51077},{"$f":"DRE.EMT!BA31","v":-15949},{"$f":"DRE.EMT!BB31","v":-15607},{"$f":"DRE.EMT!BC31","v":-16365},{"$f":"DRE.EMT!BD31","v":-13793},{"$f":"DRE.EMT!BF31","v":-16654}]
[null,"Outsourced Services",{"$f":"DRE.EMT!C32","v":-53396},{"$f":"DRE.EMT!D32","v":-56780},{"$f":"DRE.EMT!E32","v":-59831},{"$f":"DRE.EMT!F32","v":-60594},{"$f":"DRE.EMT!G32","v":-230601},{"$f":"DRE.EMT!H32","v":-51083},{"$f":"DRE.EMT!I32","v":-62603},{"$f":"DRE.EMT!J32","v":-62342},{"$f":"DRE.EMT!K32","v":-70173},{"$f":"DRE.EMT!L32","v":-246201},{"$f":"DRE.EMT!M32","v":-54206},{"$f":"DRE.EMT!N32","v":-54451},{"$f":"DRE.EMT!O32","v":-46186},{"$f":"DRE.EMT!P32","v":-54404},{"$f":"DRE.EMT!Q32","v":-209247},{"$f":"DRE.EMT!R32","v":-46756},{"$f":"DRE.EMT!S32","v":-51393},{"$f":"DRE.EMT!T32","v":-57334},{"$f":"DRE.EMT!U32","v":-78081},{"$f":"DRE.EMT!V32","v":-233564},{"$f":"DRE.EMT!W32","v":-64856},{"$f":"DRE.EMT!X32","v":-51028},{"$f":"DRE.EMT!Y32","v":-79631},{"$f":"DRE.EMT!Z32","v":-74263},{"$f":"DRE.EMT!AA32","v":-269778},{"$f":"DRE.EMT!AB32","v":-60958},{"$f":"DRE.EMT!AC32","v":-57573},{"$f":"DRE.EMT!AD32","v":-61867},{"$f":"DRE.EMT!AE32","v":-80710},{"$f":"DRE.EMT!AF32","v":-261108},{"$f":"DRE.EMT!AG32","v":-63142},{"$f":"DRE.EMT!AH32","v":-55627},{"$f":"DRE.EMT!AI32","v":-53216},{"$f":"DRE.EMT!AJ32","v":-71815},{"$f":"DRE.EMT!AK32","v":-243800},{"$f":"DRE.EMT!AL32","v":-63172},{"$f":"DRE.EMT!AM32","v":-63148},{"$f":"DRE.EMT!AN32","v":-64040},{"$f":"DRE.EMT!AO32","v":-64266},{"$f":"DRE.EMT!AP32","v":-254626},{"$f":"DRE.EMT!AQ32","v":-68061},{"$f":"DRE.EMT!AR32","v":-77425},{"$f":"DRE.EMT!AS32","v":-80118},{"$f":"DRE.EMT!AT32","v":-81130},{"$f":"DRE.EMT!AU32","v":-306734},{"$f":"DRE.EMT!AV32","v":-87047},{"$f":"DRE.EMT!AW32","v":-88096},{"$f":"DRE.EMT!AX32","v":-93831},{"$f":"DRE.EMT!AY32","v":-107115},{"$f":"DRE.EMT!AZ32","v":-376089},{"$f":"DRE.EMT!BA32","v":-95344},{"$f":"DRE.EMT!BB32","v":-91315},{"$f":"DRE.EMT!BC32","v":-94301},{"$f":"DRE.EMT!BD32","v":-87928},{"$f":"DRE.EMT!BF32","v":-80831}]
[null,"Other Expenses",{"$f":"DRE.EMT!C33","v":-9190},{"$f":"DRE.EMT!D33","v":-8611},{"$f":"DRE.EMT!E33","v":-28223},{"$f":"DRE.EMT!F33","v":-53969},{"$f":"DRE.EMT!G33","v":-99993},{"$f":"DRE.EMT!H33","v":-3645},{"$f":"DRE.EMT!I33","v":-26804},{"$f":"DRE.EMT!J33","v":10091},{"$f":"DRE.EMT!K33","v":-54963.477920000005},{"$f":"DRE.EMT!L33","v":-75321.477920000005},{"$f":"DRE.EMT!M33","v":-20116.15799},{"$f":"DRE.EMT!N33","v":-14877},{"$f":"DRE.EMT!O33","v":-13188},{"$f":"DRE.EMT!P33","v":-10578.27217},{"$f":"DRE.EMT!Q33","v":-58759.430159999996},{"$f":"DRE.EMT!R33","v":-12208},{"$f":"DRE.EMT!S33","v":-12923},{"$f":"DRE.EMT!T33","v":-10588},{"$f":"DRE.EMT!U33","v":-31543},{"$f":"DRE.EMT!V33","v":-67262},{"$f":"DRE.EMT!W33","v":-13564},{"$f":"DRE.EMT!X33","v":-15291},{"$f":"DRE.EMT!Y33","v":-15554},{"$f":"DRE.EMT!Z33","v":-28185},{"$f":"DRE.EMT!AA33","v":-72594},{"$f":"DRE.EMT!AB33","v":-21009},{"$f":"DRE.EMT!AC33","v":-18580},{"$f":"DRE.EMT!AD33","v":-14952},{"$f":"DRE.EMT!AE33","v":2710},{"$f":"DRE.EMT!AF33","v":-51831},{"$f":"DRE.EMT!AG33","v":-17498},{"$f":"DRE.EMT!AH33","v":-9703},{"$f":"DRE.EMT!AI33","v":-4183},{"$f":"DRE.EMT!AJ33","v":-11500},{"$f":"DRE.EMT!AK33","v":-42884},{"$f":"DRE.EMT!AL33","v":-14448},{"$f":"DRE.EMT!AM33","v":-15235},{"$f":"DRE.EMT!AN33","v":-13977},{"$f":"DRE.EMT!AO33","v":-26857},{"$f":"DRE.EMT!AP33","v":-70517},{"$f":"DRE.EMT!AQ33","v":-14421},{"$f":"DRE.EMT!AR33","v":-3496},{"$f":"DRE.EMT!AS33","v":-18619},{"$f":"DRE.EMT!AT33","v":-19011},{"$f":"DRE.EMT!AU33","v":-55547},{"$f":"DRE.EMT!AV33","v":-12037},{"$f":"DRE.EMT!AW33","v":-11467},{"$f":"DRE.EMT!AX33","v":-14553},{"$f":"DRE.EMT!AY33","v":-15510},{"$f":"DRE.EMT!AZ33","v":-53567},{"$f":"DRE.EMT!BA33","v":-12363},{"$f":"DRE.EMT!BB33","v":-14030},{"$f":"DRE.EMT!BC33","v":-13572},{"$f":"DRE.EMT!BD33","v":-10359},{"$f":"DRE.EMT!BF33","v":-14706}]
[null,"Fines and Compensation",{"$f":"DRE.EMT!C34","v":0},{"$f":"DRE.EMT!D34","v":0},{"$f":"DRE.EMT!E34","v":0},{"$f":"DRE.EMT!F34","v":0},{"$f":"DRE.EMT!G34","v":0},{"$f":"DRE.EMT!H34","v":-8209},{"$f":"DRE.EMT!I34","v":-2680},{"$f":"DRE.EMT!J34","v":-7132},{"$f":"DRE.EMT!K34","v":-34008},{"$f":"DRE.EMT!L34","v":-52029},{"$f":"DRE.EMT!M34","v":-4697},{"$f":"DRE.EMT!N34","v":-7002.4282899999998},{"$f":"DRE.EMT!O34","v":-6569},{"$f":"DRE.EMT!P34","v":444},{"$f":"DRE.EMT!Q34","v":-17824.42829},{"$f":"DRE.EMT!R34","v":-4929},{"$f":"DRE.EMT!S34","v":-3382.25614},{"$f":"DRE.EMT!T34","v":-2743},{"$f":"DRE.EMT!U34","v":-18328.743860000002},{"$f":"DRE.EMT!V34","v":-29383},{"$f":"DRE.EMT!W34","v":-5167},{"$f":"DRE.EMT!X34","v":-1284},{"$f":"DRE.EMT!Y34","v":-240},{"$f":"DRE.EMT!Z34","v":-1043},{"$f":"DRE.EMT!AA34","v":-7734},{"$f":"DRE.EMT!AB34","v":-1263},{"$f":"DRE.EMT!AC34","v":-649},{"$f":"DRE.EMT!AD34","v":-2010},{"$f":"DRE.EMT!AE34","v":-1117},{"$f":"DRE.EMT!AF34","v":-5039},{"$f":"DRE.EMT!AG34","v":-3975},{"$f":"DRE.EMT!AH34","v":-3247},{"$f":"DRE.EMT!AI34","v":-172},{"$f":"DRE.EMT!AJ34","v":-776},{"$f":"DRE.EMT!AK34","v":-8170},{"$f":"DRE.EMT!AL34","v":-1746},{"$f":"DRE.EMT!AM34","v":-2008},{"$f":"DRE.EMT!AN34","v":663},{"$f":"DRE.EMT!AO34","v":-10457},{"$f":"DRE.EMT!AP34","v":-13548},{"$f":"DRE.EMT!AQ34","v":-4147},{"$f":"DRE.EMT!AR34","v":-580},{"$f":"DRE.EMT!AS34","v":-9049},{"$f":"DRE.EMT!AT34","v":-1069},{"$f":"DRE.EMT!AU34","v":-14845},{"$f":"DRE.EMT!AV34","v":-2537},{"$f":"DRE.EMT!AW34","v":-2991},{"$f":"DRE.EMT!AX34","v":-2604},{"$f":"DRE.EMT!AY34","v":-1781},{"$f":"DRE.EMT!AZ34","v":-9913},{"$f":"DRE.EMT!BA34","v":-4890},{"$f":"DRE.EMT!BB34","v":4511},{"$f":"DRE.EMT!BC34","v":-618},{"$f":"DRE.EMT!BD34","v":0},{"$f":"DRE.EMT!BF34","v":-5}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.EMT!C35","v":0},{"$f":"DRE.EMT!D35","v":0},{"$f":"DRE.EMT!E35","v":0},{"$f":"DRE.EMT!F35","v":0},{"$f":"DRE.EMT!G35","v":0},{"$f":"DRE.EMT!H35","v":-576},{"$f":"DRE.EMT!I35","v":-1925},{"$f":"DRE.EMT!J35","v":-9824},{"$f":"DRE.EMT!K35","v":-6081},{"$f":"DRE.EMT!L35","v":-18406},{"$f":"DRE.EMT!M35","v":-5286},{"$f":"DRE.EMT!N35","v":-12581.72783},{"$f":"DRE.EMT!O35","v":-9488},{"$f":"DRE.EMT!P35","v":-5729.2721700000002},{"$f":"DRE.EMT!Q35","v":-33085},{"$f":"DRE.EMT!R35","v":-5923},{"$f":"DRE.EMT!S35","v":-6977.4486499999994},{"$f":"DRE.EMT!T35","v":-5335},{"$f":"DRE.EMT!U35","v":-5417.5513500000015},{"$f":"DRE.EMT!V35","v":-23653},{"$f":"DRE.EMT!W35","v":-3946},{"$f":"DRE.EMT!X35","v":-10157},{"$f":"DRE.EMT!Y35","v":-9518},{"$f":"DRE.EMT!Z35","v":-10544},{"$f":"DRE.EMT!AA35","v":-34165},{"$f":"DRE.EMT!AB35","v":-7865},{"$f":"DRE.EMT!AC35","v":-8977},{"$f":"DRE.EMT!AD35","v":-9120},{"$f":"DRE.EMT!AE35","v":-4787},{"$f":"DRE.EMT!AF35","v":-30749},{"$f":"DRE.EMT!AG35","v":-8491},{"$f":"DRE.EMT!AH35","v":-3876},{"$f":"DRE.EMT!AI35","v":-8253},{"$f":"DRE.EMT!AJ35","v":-8073},{"$f":"DRE.EMT!AK35","v":-28693},{"$f":"DRE.EMT!AL35","v":-8714},{"$f":"DRE.EMT!AM35","v":-9902},{"$f":"DRE.EMT!AN35","v":-12659},{"$f":"DRE.EMT!AO35","v":-9566},{"$f":"DRE.EMT!AP35","v":-40841},{"$f":"DRE.EMT!AQ35","v":0},{"$f":"DRE.EMT!AR35","v":0},{"$f":"DRE.EMT!AS35","v":0},{"$f":"DRE.EMT!AT35","v":0},{"$f":"DRE.EMT!AU35","v":0},{"$f":"DRE.EMT!AV35","v":0},{"$f":"DRE.EMT!AW35","v":0},{"$f":"DRE.EMT!AX35","v":0},{"$f":"DRE.EMT!AY35","v":0},{"$f":"DRE.EMT!AZ35","v":0},{"$f":"DRE.EMT!BA35","v":0},{"$f":"DRE.EMT!BB35","v":0},{"$f":"DRE.EMT!BC35","v":0},{"$f":"DRE.EMT!BD35","v":0},{"$f":"DRE.EMT!BF35","v":0}]
[null,"Others",{"$f":"DRE.EMT!C36","v":0},{"$f":"DRE.EMT!D36","v":0},{"$f":"DRE.EMT!E36","v":0},{"$f":"DRE.EMT!F36","v":0},{"$f":"DRE.EMT!G36","v":0},{"$f":"DRE.EMT!H36","v":5140},{"$f":"DRE.EMT!I36","v":-22199},{"$f":"DRE.EMT!J36","v":27047},{"$f":"DRE.EMT!K36","v":-14874.477920000005},{"$f":"DRE.EMT!L36","v":-4886.4779200000048},{"$f":"DRE.EMT!M36","v":-10133.15799},{"$f":"DRE.EMT!N36","v":4707.1561199999996},{"$f":"DRE.EMT!O36","v":2869},{"$f":"DRE.EMT!P36","v":-5293},{"$f":"DRE.EMT!Q36","v":-7850.0018700000001},{"$f":"DRE.EMT!R36","v":-1356},{"$f":"DRE.EMT!S36","v":-2563.2952100000011},{"$f":"DRE.EMT!T36","v":-2510},{"$f":"DRE.EMT!U36","v":-7796.7047899999989},{"$f":"DRE.EMT!V36","v":-14226},{"$f":"DRE.EMT!W36","v":-4451},{"$f":"DRE.EMT!X36","v":-3850},{"$f":"DRE.EMT!Y36","v":-5796},{"$f":"DRE.EMT!Z36","v":-16598},{"$f":"DRE.EMT!AA36","v":-30695},{"$f":"DRE.EMT!AB36","v":-11881},{"$f":"DRE.EMT!AC36","v":-8954},{"$f":"DRE.EMT!AD36","v":-3822},{"$f":"DRE.EMT!AE36","v":8614},{"$f":"DRE.EMT!AF36","v":-16043},{"$f":"DRE.EMT!AG36","v":-5032},{"$f":"DRE.EMT!AH36","v":-2580},{"$f":"DRE.EMT!AI36","v":4242},{"$f":"DRE.EMT!AJ36","v":-2651},{"$f":"DRE.EMT!AK36","v":-6021},{"$f":"DRE.EMT!AL36","v":-3988},{"$f":"DRE.EMT!AM36","v":-3325},{"$f":"DRE.EMT!AN36","v":-1981},{"$f":"DRE.EMT!AO36","v":-6834},{"$f":"DRE.EMT!AP36","v":-16128},{"$f":"DRE.EMT!AQ36","v":-10274},{"$f":"DRE.EMT!AR36","v":-2916},{"$f":"DRE.EMT!AS36","v":-9570},{"$f":"DRE.EMT!AT36","v":-17942},{"$f":"DRE.EMT!AU36","v":-40702},{"$f":"DRE.EMT!AV36","v":-9500},{"$f":"DRE.EMT!AW36","v":-8476},{"$f":"DRE.EMT!AX36","v":-11949},{"$f":"DRE.EMT!AY36","v":-13729},{"$f":"DRE.EMT!AZ36","v":-43654},{"$f":"DRE.EMT!BA36","v":-7473},{"$f":"DRE.EMT!BB36","v":-18541},{"$f":"DRE.EMT!BC36","v":-12954},{"$f":"DRE.EMT!BD36","v":-10359},{"$f":"DRE.EMT!BF36","v":-14701}]
[null,"Provisions/Reversals",{"$f":"DRE.EMT!C37","v":-23340},{"$f":"DRE.EMT!D37","v":-46338},{"$f":"DRE.EMT!E37","v":33916},{"$f":"DRE.EMT!F37","v":-55610},{"$f":"DRE.EMT!G37","v":-91372},{"$f":"DRE.EMT!H37","v":-9166},{"$f":"DRE.EMT!I37","v":34005},{"$f":"DRE.EMT!J37","v":-23372},{"$f":"DRE.EMT!K37","v":-139.52208000000246},{"$f":"DRE.EMT!L37","v":1327.4779199999975},{"$f":"DRE.EMT!M37","v":-10020.84201},{"$f":"DRE.EMT!N37","v":31302},{"$f":"DRE.EMT!O37","v":56912},{"$f":"DRE.EMT!P37","v":856},{"$f":"DRE.EMT!Q37","v":79049.157990000007},{"$f":"DRE.EMT!R37","v":-12441},{"$f":"DRE.EMT!S37","v":-20495},{"$f":"DRE.EMT!T37","v":-21260},{"$f":"DRE.EMT!U37","v":-11814},{"$f":"DRE.EMT!V37","v":-66010},{"$f":"DRE.EMT!W37","v":-7467},{"$f":"DRE.EMT!X37","v":-6799},{"$f":"DRE.EMT!Y37","v":-4414},{"$f":"DRE.EMT!Z37","v":-8067},{"$f":"DRE.EMT!AA37","v":-26747},{"$f":"DRE.EMT!AB37","v":-30496},{"$f":"DRE.EMT!AC37","v":-43334},{"$f":"DRE.EMT!AD37","v":860},{"$f":"DRE.EMT!AE37","v":-22680},{"$f":"DRE.EMT!AF37","v":-95650},{"$f":"DRE.EMT!AG37","v":-41992},{"$f":"DRE.EMT!AH37","v":-84659},{"$f":"DRE.EMT!AI37","v":3318},{"$f":"DRE.EMT!AJ37","v":-20460},{"$f":"DRE.EMT!AK37","v":-143793},{"$f":"DRE.EMT!AL37","v":44564},{"$f":"DRE.EMT!AM37","v":-29369},{"$f":"DRE.EMT!AN37","v":-23067},{"$f":"DRE.EMT!AO37","v":-48951},{"$f":"DRE.EMT!AP37","v":-56823},{"$f":"DRE.EMT!AQ37","v":-60118},{"$f":"DRE.EMT!AR37","v":-45985},{"$f":"DRE.EMT!AS37","v":-31418},{"$f":"DRE.EMT!AT37","v":-44451},{"$f":"DRE.EMT!AU37","v":-181972},{"$f":"DRE.EMT!AV37","v":-39890},{"$f":"DRE.EMT!AW37","v":-43860},{"$f":"DRE.EMT!AX37","v":-26102},{"$f":"DRE.EMT!AY37","v":-40017},{"$f":"DRE.EMT!AZ37","v":-149869},{"$f":"DRE.EMT!BA37","v":-57497},{"$f":"DRE.EMT!BB37","v":-52879},{"$f":"DRE.EMT!BC37","v":-60671},{"$f":"DRE.EMT!BD37","v":-71470},{"$f":"DRE.EMT!BF37","v":-57035}]
[null,"Contingencies",{"$f":"DRE.EMT!C38","v":-19007},{"$f":"DRE.EMT!D38","v":-24761},{"$f":"DRE.EMT!E38","v":13314},{"$f":"DRE.EMT!F38","v":310},{"$f":"DRE.EMT!G38","v":-30144},{"$f":"DRE.EMT!H38","v":782},{"$f":"DRE.EMT!I38","v":50560},{"$f":"DRE.EMT!J38","v":16420},{"$f":"DRE.EMT!K38","v":-6121},{"$f":"DRE.EMT!L38","v":61641},{"$f":"DRE.EMT!M38","v":7623},{"$f":"DRE.EMT!N38","v":11937},{"$f":"DRE.EMT!O38","v":2092},{"$f":"DRE.EMT!P38","v":21873},{"$f":"DRE.EMT!Q38","v":43525},{"$f":"DRE.EMT!R38","v":641},{"$f":"DRE.EMT!S38","v":-2382},{"$f":"DRE.EMT!T38","v":-3205},{"$f":"DRE.EMT!U38","v":9549},{"$f":"DRE.EMT!V38","v":4603},{"$f":"DRE.EMT!W38","v":773},{"$f":"DRE.EMT!X38","v":5676},{"$f":"DRE.EMT!Y38","v":13565},{"$f":"DRE.EMT!Z38","v":369},{"$f":"DRE.EMT!AA38","v":20383},{"$f":"DRE.EMT!AB38","v":1995},{"$f":"DRE.EMT!AC38","v":832},{"$f":"DRE.EMT!AD38","v":2579},{"$f":"DRE.EMT!AE38","v":917},{"$f":"DRE.EMT!AF38","v":6323},{"$f":"DRE.EMT!AG38","v":1532},{"$f":"DRE.EMT!AH38","v":-1201},{"$f":"DRE.EMT!AI38","v":1448},{"$f":"DRE.EMT!AJ38","v":2014},{"$f":"DRE.EMT!AK38","v":3793},{"$f":"DRE.EMT!AL38","v":3235},{"$f":"DRE.EMT!AM38","v":2545},{"$f":"DRE.EMT!AN38","v":8117},{"$f":"DRE.EMT!AO38","v":6377},{"$f":"DRE.EMT!AP38","v":20274},{"$f":"DRE.EMT!AQ38","v":-7813},{"$f":"DRE.EMT!AR38","v":-10946},{"$f":"DRE.EMT!AS38","v":-4662},{"$f":"DRE.EMT!AT38","v":-5038},{"$f":"DRE.EMT!AU38","v":-28459},{"$f":"DRE.EMT!AV38","v":-6717},{"$f":"DRE.EMT!AW38","v":-8212},{"$f":"DRE.EMT!AX38","v":-8153},{"$f":"DRE.EMT!AY38","v":-3628},{"$f":"DRE.EMT!AZ38","v":-26710},{"$f":"DRE.EMT!BA38","v":-8640},{"$f":"DRE.EMT!BB38","v":-10689},{"$f":"DRE.EMT!BC38","v":-21096},{"$f":"DRE.EMT!BD38","v":-28862},{"$f":"DRE.EMT!BF38","v":-6632}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.EMT!C39","v":-4333},{"$f":"DRE.EMT!D39","v":-21577},{"$f":"DRE.EMT!E39","v":20602},{"$f":"DRE.EMT!F39","v":-55920},{"$f":"DRE.EMT!G39","v":-61228},{"$f":"DRE.EMT!H39","v":-9948},{"$f":"DRE.EMT!I39","v":-16555},{"$f":"DRE.EMT!J39","v":-39792},{"$f":"DRE.EMT!K39","v":5981.4779199999975},{"$f":"DRE.EMT!L39","v":-60313.522080000002},{"$f":"DRE.EMT!M39","v":-17643.84201},{"$f":"DRE.EMT!N39","v":19365},{"$f":"DRE.EMT!O39","v":54820},{"$f":"DRE.EMT!P39","v":-21017},{"$f":"DRE.EMT!Q39","v":35524.15799},{"$f":"DRE.EMT!R39","v":-13082},{"$f":"DRE.EMT!S39","v":-18113},{"$f":"DRE.EMT!T39","v":-18055},{"$f":"DRE.EMT!U39","v":-21363},{"$f":"DRE.EMT!V39","v":-70613},{"$f":"DRE.EMT!W39","v":-8240},{"$f":"DRE.EMT!X39","v":-12475},{"$f":"DRE.EMT!Y39","v":-17979},{"$f":"DRE.EMT!Z39","v":-8436},{"$f":"DRE.EMT!AA39","v":-47130},{"$f":"DRE.EMT!AB39","v":-32491},{"$f":"DRE.EMT!AC39","v":-44166},{"$f":"DRE.EMT!AD39","v":-1719},{"$f":"DRE.EMT!AE39","v":-23597},{"$f":"DRE.EMT!AF39","v":-101973},{"$f":"DRE.EMT!AG39","v":-43524},{"$f":"DRE.EMT!AH39","v":-83458},{"$f":"DRE.EMT!AI39","v":1870},{"$f":"DRE.EMT!AJ39","v":-22474},{"$f":"DRE.EMT!AK39","v":-147586},{"$f":"DRE.EMT!AL39","v":41329},{"$f":"DRE.EMT!AM39","v":-31914},{"$f":"DRE.EMT!AN39","v":-31184},{"$f":"DRE.EMT!AO39","v":-55328},{"$f":"DRE.EMT!AP39","v":-77097},{"$f":"DRE.EMT!AQ39","v":-52305},{"$f":"DRE.EMT!AR39","v":-35039},{"$f":"DRE.EMT!AS39","v":-26756},{"$f":"DRE.EMT!AT39","v":-39413},{"$f":"DRE.EMT!AU39","v":-153513},{"$f":"DRE.EMT!AV39","v":-33173},{"$f":"DRE.EMT!AW39","v":-35648},{"$f":"DRE.EMT!AX39","v":-17949},{"$f":"DRE.EMT!AY39","v":-36389},{"$f":"DRE.EMT!AZ39","v":-123159},{"$f":"DRE.EMT!BA39","v":-48857},{"$f":"DRE.EMT!BB39","v":-42190},{"$f":"DRE.EMT!BC39","v":-39575},{"$f":"DRE.EMT!BD39","v":-42608},{"$f":"DRE.EMT!BF39","v":-50403}]
[null,"Other provisions (*)",{"$f":"DRE.EMT!C40","v":0},{"$f":"DRE.EMT!D40","v":0},{"$f":"DRE.EMT!E40","v":0},{"$f":"DRE.EMT!F40","v":0},{"$f":"DRE.EMT!G40","v":0},{"$f":"DRE.EMT!H40","v":0},{"$f":"DRE.EMT!I40","v":0},{"$f":"DRE.EMT!J40","v":0},{"$f":"DRE.EMT!K40","v":0},{"$f":"DRE.EMT!L40","v":0},{"$f":"DRE.EMT!M40","v":0},{"$f":"DRE.EMT!N40","v":0},{"$f":"DRE.EMT!O40","v":0},{"$f":"DRE.EMT!P40","v":0},{"$f":"DRE.EMT!Q40","v":0}]
[null,"Depreciation and Amortization",{"$f":"DRE.EMT!C41","v":-28386},{"$f":"DRE.EMT!D41","v":-28666},{"$f":"DRE.EMT!E41","v":-29163},{"$f":"DRE.EMT!F41","v":-31131},{"$f":"DRE.EMT!G41","v":-117346},{"$f":"DRE.EMT!H41","v":-28411},{"$f":"DRE.EMT!I41","v":-26490},{"$f":"DRE.EMT!J41","v":-30724},{"$f":"DRE.EMT!K41","v":-32976},{"$f":"DRE.EMT!L41","v":-118601},{"$f":"DRE.EMT!M41","v":-33538},{"$f":"DRE.EMT!N41","v":-31825},{"$f":"DRE.EMT!O41","v":-34679},{"$f":"DRE.EMT!P41","v":-41123},{"$f":"DRE.EMT!Q41","v":-141165},{"$f":"DRE.EMT!R41","v":-40675},{"$f":"DRE.EMT!S41","v":-38154},{"$f":"DRE.EMT!T41","v":-54002},{"$f":"DRE.EMT!U41","v":-61546},{"$f":"DRE.EMT!V41","v":-194377},{"$f":"DRE.EMT!W41","v":-62827},{"$f":"DRE.EMT!X41","v":-45453},{"$f":"DRE.EMT!Y41","v":-46119},{"$f":"DRE.EMT!Z41","v":-54417},{"$f":"DRE.EMT!AA41","v":-208816},{"$f":"DRE.EMT!AB41","v":-48645},{"$f":"DRE.EMT!AC41","v":-49040},{"$f":"DRE.EMT!AD41","v":-49818},{"$f":"DRE.EMT!AE41","v":-50760},{"$f":"DRE.EMT!AF41","v":-198263},{"$f":"DRE.EMT!AG41","v":-54323},{"$f":"DRE.EMT!AH41","v":-55121},{"$f":"DRE.EMT!AI41","v":-56575},{"$f":"DRE.EMT!AJ41","v":-76079},{"$f":"DRE.EMT!AK41","v":-242098},{"$f":"DRE.EMT!AL41","v":-57686},{"$f":"DRE.EMT!AM41","v":-57484},{"$f":"DRE.EMT!AN41","v":-58325},{"$f":"DRE.EMT!AO41","v":-58896},{"$f":"DRE.EMT!AP41","v":-232391},{"$f":"DRE.EMT!AQ41","v":-59966},{"$f":"DRE.EMT!AR41","v":-57312},{"$f":"DRE.EMT!AS41","v":-63124},{"$f":"DRE.EMT!AT41","v":-61675},{"$f":"DRE.EMT!AU41","v":-242077},{"$f":"DRE.EMT!AV41","v":-68052},{"$f":"DRE.EMT!AW41","v":-68043},{"$f":"DRE.EMT!AX41","v":-70330},{"$f":"DRE.EMT!AY41","v":-72102},{"$f":"DRE.EMT!AZ41","v":-278527},{"$f":"DRE.EMT!BA41","v":-77056},{"$f":"DRE.EMT!BB41","v":-79493},{"$f":"DRE.EMT!BC41","v":-83662},{"$f":"DRE.EMT!BD41","v":-87496},{"$f":"DRE.EMT!BF41","v":-92185}]
[null,"Construction Cost",{"$f":"DRE.EMT!C42","v":-57643},{"$f":"DRE.EMT!D42","v":-70692},{"$f":"DRE.EMT!E42","v":-90757},{"$f":"DRE.EMT!F42","v":38766},{"$f":"DRE.EMT!G42","v":-180326},{"$f":"DRE.EMT!H42","v":-74199},{"$f":"DRE.EMT!I42","v":-122927},{"$f":"DRE.EMT!J42","v":-128017},{"$f":"DRE.EMT!K42","v":-197038},{"$f":"DRE.EMT!L42","v":-522181},{"$f":"DRE.EMT!M42","v":-96039},{"$f":"DRE.EMT!N42","v":-152784},{"$f":"DRE.EMT!O42","v":-184412},{"$f":"DRE.EMT!P42","v":-160032},{"$f":"DRE.EMT!Q42","v":-593267},{"$f":"DRE.EMT!R42","v":-101451},{"$f":"DRE.EMT!S42","v":-168415},{"$f":"DRE.EMT!T42","v":-148154},{"$f":"DRE.EMT!U42","v":-95903},{"$f":"DRE.EMT!V42","v":-513923},{"$f":"DRE.EMT!W42","v":-46722},{"$f":"DRE.EMT!X42","v":-135895},{"$f":"DRE.EMT!Y42","v":-145426},{"$f":"DRE.EMT!Z42","v":-102533},{"$f":"DRE.EMT!AA42","v":-430576},{"$f":"DRE.EMT!AB42","v":-31552},{"$f":"DRE.EMT!AC42","v":-181495},{"$f":"DRE.EMT!AD42","v":-228466},{"$f":"DRE.EMT!AE42","v":-193778},{"$f":"DRE.EMT!AF42","v":-635291},{"$f":"DRE.EMT!AG42","v":-72622},{"$f":"DRE.EMT!AH42","v":-61300},{"$f":"DRE.EMT!AI42","v":-82514},{"$f":"DRE.EMT!AJ42","v":-101727},{"$f":"DRE.EMT!AK42","v":-318163},{"$f":"DRE.EMT!AL42","v":-75424},{"$f":"DRE.EMT!AM42","v":-120394},{"$f":"DRE.EMT!AN42","v":-189013},{"$f":"DRE.EMT!AO42","v":-172253},{"$f":"DRE.EMT!AP42","v":-557084},{"$f":"DRE.EMT!AQ42","v":-196593},{"$f":"DRE.EMT!AR42","v":-252013},{"$f":"DRE.EMT!AS42","v":-253729},{"$f":"DRE.EMT!AT42","v":-248328},{"$f":"DRE.EMT!AU42","v":-950663},{"$f":"DRE.EMT!AV42","v":-198667},{"$f":"DRE.EMT!AW42","v":-233127},{"$f":"DRE.EMT!AX42","v":-217246},{"$f":"DRE.EMT!AY42","v":-290269},{"$f":"DRE.EMT!AZ42","v":-939309},{"$f":"DRE.EMT!BA42","v":-235019},{"$f":"DRE.EMT!BB42","v":-320306},{"$f":"DRE.EMT!BC42","v":-301271},{"$f":"DRE.EMT!BD42","v":-454789},{"$f":"DRE.EMT!BF42","v":-339866}]
[null,"Operating Expenses",{"$f":"DRE.EMT!C43","v":-598088},{"$f":"DRE.EMT!D43","v":-617626},{"$f":"DRE.EMT!E43","v":-637885},{"$f":"DRE.EMT!F43","v":-514773},{"$f":"DRE.EMT!G43","v":-2368372},{"$f":"DRE.EMT!H43","v":-699860},{"$f":"DRE.EMT!I43","v":-802456},{"$f":"DRE.EMT!J43","v":-836734},{"$f":"DRE.EMT!K43","v":-939928},{"$f":"DRE.EMT!L43","v":-3278978},{"$f":"DRE.EMT!M43","v":-696189},{"$f":"DRE.EMT!N43","v":-716339},{"$f":"DRE.EMT!O43","v":-693708},{"$f":"DRE.EMT!P43","v":-812916.27217000001},{"$f":"DRE.EMT!Q43","v":-2919152.2721699998},{"$f":"DRE.EMT!R43","v":-742955},{"$f":"DRE.EMT!S43","v":-842644},{"$f":"DRE.EMT!T43","v":-1038574},{"$f":"DRE.EMT!U43","v":-900773},{"$f":"DRE.EMT!V43","v":-3524946},{"$f":"DRE.EMT!W43","v":-784361},{"$f":"DRE.EMT!X43","v":-917618},{"$f":"DRE.EMT!Y43","v":-1012046},{"$f":"DRE.EMT!Z43","v":-915542},{"$f":"DRE.EMT!AA43","v":-3629567},{"$f":"DRE.EMT!AB43","v":-906331},{"$f":"DRE.EMT!AC43","v":-981385},{"$f":"DRE.EMT!AD43","v":-1069586},{"$f":"DRE.EMT!AE43","v":-1092902},{"$f":"DRE.EMT!AF43","v":-4050204},{"$f":"DRE.EMT!AG43","v":-982013},{"$f":"DRE.EMT!AH43","v":-960732},{"$f":"DRE.EMT!AI43","v":-946789},{"$f":"DRE.EMT!AJ43","v":-1245039},{"$f":"DRE.EMT!AK43","v":-4134576},{"$f":"DRE.EMT!AL43","v":-1059331},{"$f":"DRE.EMT!AM43","v":-1249436},{"$f":"DRE.EMT!AN43","v":-1561739},{"$f":"DRE.EMT!AO43","v":-1637321},{"$f":"DRE.EMT!AP43","v":-5507827},{"$f":"DRE.EMT!AQ43","v":-1287194},{"$f":"DRE.EMT!AR43","v":-1255889},{"$f":"DRE.EMT!AS43","v":-1323837},{"$f":"DRE.EMT!AT43","v":-1341932},{"$f":"DRE.EMT!AU43","v":-5208852},{"$f":"DRE.EMT!AV43","v":-1249460},{"$f":"DRE.EMT!AW43","v":-1306469},{"$f":"DRE.EMT!AX43","v":-1296882},{"$f":"DRE.EMT!AY43","v":-1476968},{"$f":"DRE.EMT!AZ43","v":-5329779},{"$f":"DRE.EMT!BA43","v":-1383593},{"$f":"DRE.EMT!BB43","v":-1474425},{"$f":"DRE.EMT!BC43","v":-1577232},{"$f":"DRE.EMT!BD43","v":-1938247},{"$f":"DRE.EMT!BF43","v":-1566000}]
[null,"Other Operating Revenues",{"$f":"DRE.EMT!C44","v":797},{"$f":"DRE.EMT!D44","v":498},{"$f":"DRE.EMT!E44","v":19},{"$f":"DRE.EMT!F44","v":-640},{"$f":"DRE.EMT!G44","v":674},{"$f":"DRE.EMT!H44","v":1188},{"$f":"DRE.EMT!I44","v":3231},{"$f":"DRE.EMT!J44","v":-1404},{"$f":"DRE.EMT!K44","v":5879},{"$f":"DRE.EMT!L44","v":8894},{"$f":"DRE.EMT!M44","v":2729},{"$f":"DRE.EMT!N44","v":3390},{"$f":"DRE.EMT!O44","v":4068},{"$f":"DRE.EMT!P44","v":15319},{"$f":"DRE.EMT!Q44","v":25506},{"$f":"DRE.EMT!R44","v":28578},{"$f":"DRE.EMT!S44","v":9798},{"$f":"DRE.EMT!T44","v":12163},{"$f":"DRE.EMT!U44","v":3939},{"$f":"DRE.EMT!V44","v":54478},{"$f":"DRE.EMT!W44","v":5245},{"$f":"DRE.EMT!X44","v":4734},{"$f":"DRE.EMT!Y44","v":7521},{"$f":"DRE.EMT!Z44","v":19130},{"$f":"DRE.EMT!AA44","v":36630},{"$f":"DRE.EMT!AB44","v":6953},{"$f":"DRE.EMT!AC44","v":3182},{"$f":"DRE.EMT!AD44","v":1398},{"$f":"DRE.EMT!AE44","v":12634},{"$f":"DRE.EMT!AF44","v":24167},{"$f":"DRE.EMT!AG44","v":1405},{"$f":"DRE.EMT!AH44","v":1126},{"$f":"DRE.EMT!AI44","v":7446},{"$f":"DRE.EMT!AJ44","v":3517},{"$f":"DRE.EMT!AK44","v":13494},{"$f":"DRE.EMT!AL44","v":39099},{"$f":"DRE.EMT!AM44","v":-3106},{"$f":"DRE.EMT!AN44","v":3156},{"$f":"DRE.EMT!AO44","v":-4219},{"$f":"DRE.EMT!AP44","v":34930},{"$f":"DRE.EMT!AQ44","v":5920},{"$f":"DRE.EMT!AR44","v":-832},{"$f":"DRE.EMT!AS44","v":4907},{"$f":"DRE.EMT!AT44","v":4935},{"$f":"DRE.EMT!AU44","v":14930},{"$f":"DRE.EMT!AV44","v":407},{"$f":"DRE.EMT!AW44","v":2142},{"$f":"DRE.EMT!AX44","v":3611},{"$f":"DRE.EMT!AY44","v":4698},{"$f":"DRE.EMT!AZ44","v":10858},{"$f":"DRE.EMT!BA44","v":336},{"$f":"DRE.EMT!BB44","v":923},{"$f":"DRE.EMT!BC44","v":1672},{"$f":"DRE.EMT!BD44","v":1566},{"$f":"DRE.EMT!BF44","v":2086}]
[null,"Other Operating Expenses",{"$f":"DRE.EMT!C45","v":-23404},{"$f":"DRE.EMT!D45","v":-15906},{"$f":"DRE.EMT!E45","v":1836},{"$f":"DRE.EMT!F45","v":-9888},{"$f":"DRE.EMT!G45","v":-47362},{"$f":"DRE.EMT!H45","v":-9828},{"$f":"DRE.EMT!I45","v":-9741},{"$f":"DRE.EMT!J45","v":-3638},{"$f":"DRE.EMT!K45","v":2763},{"$f":"DRE.EMT!L45","v":-20444},{"$f":"DRE.EMT!M45","v":-5270},{"$f":"DRE.EMT!N45","v":-2251},{"$f":"DRE.EMT!O45","v":-10387},{"$f":"DRE.EMT!P45","v":-47855},{"$f":"DRE.EMT!Q45","v":-65763},{"$f":"DRE.EMT!R45","v":-12117},{"$f":"DRE.EMT!S45","v":-25584},{"$f":"DRE.EMT!T45","v":-9986},{"$f":"DRE.EMT!U45","v":-12248},{"$f":"DRE.EMT!V45","v":-59935},{"$f":"DRE.EMT!W45","v":-14419},{"$f":"DRE.EMT!X45","v":-18504},{"$f":"DRE.EMT!Y45","v":-17333},{"$f":"DRE.EMT!Z45","v":-18248},{"$f":"DRE.EMT!AA45","v":-68504},{"$f":"DRE.EMT!AB45","v":-14071},{"$f":"DRE.EMT!AC45","v":-12950},{"$f":"DRE.EMT!AD45","v":-5184},{"$f":"DRE.EMT!AE45","v":-17074},{"$f":"DRE.EMT!AF45","v":-49279},{"$f":"DRE.EMT!AG45","v":-9707},{"$f":"DRE.EMT!AH45","v":-5776},{"$f":"DRE.EMT!AI45","v":-17230},{"$f":"DRE.EMT!AJ45","v":-10712},{"$f":"DRE.EMT!AK45","v":-43425},{"$f":"DRE.EMT!AL45","v":-11282},{"$f":"DRE.EMT!AM45","v":-11787},{"$f":"DRE.EMT!AN45","v":-102443},{"$f":"DRE.EMT!AO45","v":-42732},{"$f":"DRE.EMT!AP45","v":-168244},{"$f":"DRE.EMT!AQ45","v":-15749},{"$f":"DRE.EMT!AR45","v":-13247},{"$f":"DRE.EMT!AS45","v":-15186},{"$f":"DRE.EMT!AT45","v":-15280},{"$f":"DRE.EMT!AU45","v":-59462},{"$f":"DRE.EMT!AV45","v":-17446},{"$f":"DRE.EMT!AW45","v":-23219},{"$f":"DRE.EMT!AX45","v":-17450},{"$f":"DRE.EMT!AY45","v":-28122},{"$f":"DRE.EMT!AZ45","v":-86237},{"$f":"DRE.EMT!BA45","v":-21083},{"$f":"DRE.EMT!BB45","v":-18551},{"$f":"DRE.EMT!BC45","v":-22075},{"$f":"DRE.EMT!BD45","v":-57075},{"$f":"DRE.EMT!BF45","v":-21362}]
[null,"Result Before Equity Income",{"$f":"DRE.EMT!C46","v":-16734},{"$f":"DRE.EMT!D46","v":76006},{"$f":"DRE.EMT!E46","v":104717},{"$f":"DRE.EMT!F46","v":58821},{"$f":"DRE.EMT!G46","v":222810},{"$f":"DRE.EMT!H46","v":44490},{"$f":"DRE.EMT!I46","v":82870},{"$f":"DRE.EMT!J46","v":75560},{"$f":"DRE.EMT!K46","v":70974},{"$f":"DRE.EMT!L46","v":273894},{"$f":"DRE.EMT!M46","v":41666.640129999956},{"$f":"DRE.EMT!N46","v":107263.35987000004},{"$f":"DRE.EMT!O46","v":136272},{"$f":"DRE.EMT!P46","v":104999.72782999999},{"$f":"DRE.EMT!Q46","v":390201.72783000022},{"$f":"R25+R44+R45+R46","v":98231},85841.059480000171,87786,49025.940519999713,320884,225342,141311,208140,137186,711979,177817.68770999997,190222.97013000003,249550.68124000006,198939.7704700001,816531.10955000017,121203,129472,{"$f":"AI25+AI44+AI45+AI46","v":327194},{"$f":"AJ25+AJ44+AJ45+AJ46","v":353523},{"$f":"AK25+AK44+AK45+AK46","v":931391},399504,403057,496127,243912,1542600,{"$f":"AQ25+AQ44+AQ45+AQ46","v":424726},599511,408563,445673,1878473,419224,490080,{"$f":"AX25+AX44+AX45+AX46","v":645849},{"$f":"AY25+AY44+AY45+AY46","v":604946},{"$f":"AZ25+AZ44+AZ45+AZ46","v":2160099},{"$f":"BA25+BA44+BA45+BA46","v":586905},{"$f":"BB25+BB44+BB45+BB46","v":382602},{"$f":"BC25+BC44+BC45+BC46","v":395249},{"$f":"BD25+BD44+BD45+BD46","v":361939},{"$f":"BE25+BE44+BE45+BE46","v":467093}]
[null,"Equity Income",{"$f":"DRE.EMT!C47","v":0},{"$f":"DRE.EMT!D47","v":0},{"$f":"DRE.EMT!E47","v":0},{"$f":"DRE.EMT!F47","v":0},{"$f":"DRE.EMT!G47","v":0},{"$f":"DRE.EMT!H47","v":0},{"$f":"DRE.EMT!I47","v":0},{"$f":"DRE.EMT!J47","v":0},{"$f":"DRE.EMT!K47","v":0},{"$f":"DRE.EMT!L47","v":0},{"$f":"DRE.EMT!M47","v":0},{"$f":"DRE.EMT!N47","v":0},{"$f":"DRE.EMT!O47","v":0},{"$f":"DRE.EMT!P47","v":0},{"$f":"DRE.EMT!Q47","v":0},{"$f":"DRE.EMT!R47","v":0},{"$f":"DRE.EMT!S47","v":0},{"$f":"DRE.EMT!T47","v":0},{"$f":"DRE.EMT!U47","v":0},{"$f":"DRE.EMT!V47","v":0},{"$f":"DRE.EMT!W47","v":0},{"$f":"DRE.EMT!X47","v":0},{"$f":"DRE.EMT!Y47","v":0},{"$f":"DRE.EMT!Z47","v":0},{"$f":"DRE.EMT!AA47","v":0},{"$f":"DRE.EMT!AB47","v":0},{"$f":"DRE.EMT!AC47","v":0},{"$f":"DRE.EMT!AD47","v":0},{"$f":"DRE.EMT!AE47","v":0},{"$f":"DRE.EMT!AF47","v":0},{"$f":"DRE.EMT!AG47","v":0},{"$f":"DRE.EMT!AH47","v":0},{"$f":"DRE.EMT!AI47","v":0},{"$f":"DRE.EMT!AJ47","v":0},{"$f":"DRE.EMT!AK47","v":0},{"$f":"DRE.EMT!AL47","v":0},{"$f":"DRE.EMT!AM47","v":0},{"$f":"DRE.EMT!AN47","v":0},{"$f":"DRE.EMT!AO47","v":0},{"$f":"DRE.EMT!AP47","v":0},{"$f":"DRE.EMT!AQ47","v":0},{"$f":"DRE.EMT!AR47","v":0},{"$f":"DRE.EMT!AS47","v":0},{"$f":"DRE.EMT!AT47","v":0},{"$f":"DRE.EMT!AU47","v":0},{"$f":"DRE.EMT!AV47","v":0},{"$f":"DRE.EMT!AW47","v":0},{"$f":"DRE.EMT!AX47","v":0},{"$f":"DRE.EMT!AY47","v":0},{"$f":"DRE.EMT!AZ47","v":0},{"$f":"DRE.EMT!BA47","v":0},{"$f":"DRE.EMT!BB47","v":0},{"$f":"DRE.EMT!BC47","v":0},{"$f":"DRE.EMT!BD47","v":0},{"$f":"DRE.EMT!BF47","v":0}]
[null,"EBITDA",{"$f":"DRE.EMT!C48","v":11652},{"$f":"DRE.EMT!D48","v":104672},{"$f":"DRE.EMT!E48","v":133880},{"$f":"DRE.EMT!F48","v":89952},{"$f":"DRE.EMT!G48","v":340156},{"$f":"DRE.EMT!H48","v":72901},{"$f":"DRE.EMT!I48","v":109360},{"$f":"DRE.EMT!J48","v":106284},{"$f":"DRE.EMT!K48","v":103950},{"$f":"DRE.EMT!L48","v":392495},{"$f":"DRE.EMT!M48","v":75204.640129999956},{"$f":"DRE.EMT!N48","v":139088.35987000004},{"$f":"DRE.EMT!O48","v":170951},{"$f":"DRE.EMT!P48","v":146122.72782999999},{"$f":"DRE.EMT!Q48","v":531366.72782999999},{"$f":"DRE.EMT!R48","v":138906},{"$f":"DRE.EMT!S48","v":123995.05948000017},{"$f":"DRE.EMT!T48","v":141788},{"$f":"DRE.EMT!U48","v":110570.94051999983},{"$f":"DRE.EMT!V48","v":515261},{"$f":"DRE.EMT!W48","v":288169},{"$f":"DRE.EMT!X48","v":186764},{"$f":"DRE.EMT!Y48","v":254259},{"$f":"DRE.EMT!Z48","v":191603},{"$f":"DRE.EMT!AA48","v":920795},{"$f":"DRE.EMT!AB48","v":226462.68770999997},{"$f":"DRE.EMT!AC48","v":239262.97013000003},{"$f":"DRE.EMT!AD48","v":299368.68124000006},{"$f":"DRE.EMT!AE48","v":249699.7704700001},{"$f":"DRE.EMT!AF48","v":1014794.1095500002},{"$f":"DRE.EMT!AG48","v":175526},{"$f":"DRE.EMT!AH48","v":184593},{"$f":"DRE.EMT!AI48","v":383769},{"$f":"DRE.EMT!AJ48","v":429602},{"$f":"DRE.EMT!AK48","v":1173489},{"$f":"DRE.EMT!AL48","v":457190},{"$f":"DRE.EMT!AM48","v":460541},{"$f":"DRE.EMT!AN48","v":554452},{"$f":"DRE.EMT!AO48","v":302808},{"$f":"DRE.EMT!AP48","v":1774991},{"$f":"DRE.EMT!AQ48","v":484692},{"$f":"DRE.EMT!AR48","v":656823},{"$f":"DRE.EMT!AS48","v":471687},{"$f":"DRE.EMT!AT48","v":507348},{"$f":"DRE.EMT!AU48","v":2120550},{"$f":"DRE.EMT!AV48","v":487276},{"$f":"DRE.EMT!AW48","v":558123},{"$f":"DRE.EMT!AX48","v":716179},{"$f":"DRE.EMT!AY48","v":677048},{"$f":"DRE.EMT!AZ48","v":2438626},{"$f":"DRE.EMT!BA48","v":663961},{"$f":"DRE.EMT!BB48","v":462095},{"$f":"DRE.EMT!BC48","v":478911},{"$f":"DRE.EMT!BD48","v":449435},{"$f":"DRE.EMT!BF48","v":559278}]
[null,"Result Before Financial Expenses",{"$f":"DRE.EMT!C49","v":-16734},{"$f":"DRE.EMT!D49","v":76006},{"$f":"DRE.EMT!E49","v":104717},{"$f":"DRE.EMT!F49","v":58821},{"$f":"DRE.EMT!G49","v":222810},{"$f":"DRE.EMT!H49","v":44490},{"$f":"DRE.EMT!I49","v":82870},{"$f":"DRE.EMT!J49","v":75560},{"$f":"DRE.EMT!K49","v":70974},{"$f":"DRE.EMT!L49","v":273894},{"$f":"DRE.EMT!M49","v":41666.640129999956},{"$f":"DRE.EMT!N49","v":107263.35987000004},{"$f":"DRE.EMT!O49","v":136272},{"$f":"DRE.EMT!P49","v":104999.72782999999},{"$f":"DRE.EMT!Q49","v":390201.72783000022},{"$f":"DRE.EMT!R49","v":98231},{"$f":"DRE.EMT!S49","v":85841.059480000171},{"$f":"DRE.EMT!T49","v":87786},{"$f":"DRE.EMT!U49","v":49024.940519999829},{"$f":"DRE.EMT!V49","v":320884},{"$f":"DRE.EMT!W49","v":225342},{"$f":"DRE.EMT!X49","v":141311},{"$f":"DRE.EMT!Y49","v":208140},{"$f":"DRE.EMT!Z49","v":137186},{"$f":"DRE.EMT!AA49","v":711979},{"$f":"DRE.EMT!AB49","v":177817.68770999997},{"$f":"DRE.EMT!AC49","v":190222.97013000003},{"$f":"DRE.EMT!AD49","v":249550.68124000006},{"$f":"DRE.EMT!AE49","v":198939.7704700001},{"$f":"DRE.EMT!AF49","v":816531.10955000017},{"$f":"DRE.EMT!AG49","v":121203},{"$f":"DRE.EMT!AH49","v":129472},{"$f":"DRE.EMT!AI49","v":327194},{"$f":"DRE.EMT!AJ49","v":353523},{"$f":"DRE.EMT!AK49","v":931391},{"$f":"DRE.EMT!AL49","v":399504},{"$f":"DRE.EMT!AM49","v":403057},{"$f":"DRE.EMT!AN49","v":496127},{"$f":"DRE.EMT!AO49","v":243912},{"$f":"DRE.EMT!AP49","v":1542600},{"$f":"DRE.EMT!AQ49","v":424726},{"$f":"DRE.EMT!AR49","v":599511},{"$f":"DRE.EMT!AS49","v":408563},{"$f":"DRE.EMT!AT49","v":445673},{"$f":"DRE.EMT!AU49","v":1878473},{"$f":"DRE.EMT!AV49","v":419224},{"$f":"DRE.EMT!AW49","v":490080},{"$f":"DRE.EMT!AX49","v":645849},{"$f":"DRE.EMT!AY49","v":604946},{"$f":"DRE.EMT!AZ49","v":2160099},{"$f":"DRE.EMT!BA49","v":586905},{"$f":"DRE.EMT!BB49","v":382602},{"$f":"DRE.EMT!BC49","v":395249},{"$f":"DRE.EMT!BD49","v":361939},{"$f":"DRE.EMT!BF49","v":467093}]
[null,"Financial Revenues",{"$f":"DRE.EMT!C50","v":88381},{"$f":"DRE.EMT!D50","v":40325},{"$f":"DRE.EMT!E50","v":61622},{"$f":"DRE.EMT!F50","v":-28309},{"$f":"DRE.EMT!G50","v":162019},{"$f":"DRE.EMT!H50","v":75469},{"$f":"DRE.EMT!I50","v":72332},{"$f":"DRE.EMT!J50","v":22208},{"$f":"DRE.EMT!K50","v":-18927},{"$f":"DRE.EMT!L50","v":151082},{"$f":"DRE.EMT!M50","v":62476},{"$f":"DRE.EMT!N50","v":38256},{"$f":"DRE.EMT!O50","v":61272},{"$f":"DRE.EMT!P50","v":11668},{"$f":"DRE.EMT!Q50","v":173672},{"$f":"DRE.EMT!R50","v":36398},{"$f":"DRE.EMT!S50","v":26439},{"$f":"DRE.EMT!T50","v":36359},{"$f":"DRE.EMT!U50","v":38882},{"$f":"DRE.EMT!V50","v":138078},{"$f":"DRE.EMT!W50","v":28053},{"$f":"DRE.EMT!X50","v":30234},{"$f":"DRE.EMT!Y50","v":30154},{"$f":"DRE.EMT!Z50","v":42819},{"$f":"DRE.EMT!AA50","v":131260},{"$f":"DRE.EMT!AB50","v":37378},{"$f":"DRE.EMT!AC50","v":26931},{"$f":"DRE.EMT!AD50","v":34235},{"$f":"DRE.EMT!AE50","v":58153},{"$f":"DRE.EMT!AF50","v":156697},{"$f":"DRE.EMT!AG50","v":26730},{"$f":"DRE.EMT!AH50","v":31217},{"$f":"DRE.EMT!AI50","v":47905},{"$f":"DRE.EMT!AJ50","v":54103},{"$f":"DRE.EMT!AK50","v":159955},{"$f":"DRE.EMT!AL50","v":44877},{"$f":"DRE.EMT!AM50","v":298626},{"$f":"DRE.EMT!AN50","v":66011},{"$f":"DRE.EMT!AO50","v":76089},{"$f":"DRE.EMT!AP50","v":485603},{"$f":"DRE.EMT!AQ50","v":89519},{"$f":"DRE.EMT!AR50","v":93818},{"$f":"DRE.EMT!AS50","v":84901},{"$f":"DRE.EMT!AT50","v":76356},{"$f":"DRE.EMT!AU50","v":344594},{"$f":"DRE.EMT!AV50","v":93326},{"$f":"DRE.EMT!AW50","v":94437},{"$f":"DRE.EMT!AX50","v":52986},{"$f":"DRE.EMT!AY50","v":87780},{"$f":"DRE.EMT!AZ50","v":328529},{"$f":"DRE.EMT!BA50","v":82407},{"$f":"DRE.EMT!BB50","v":93680},{"$f":"DRE.EMT!BC50","v":79248},{"$f":"DRE.EMT!BD50","v":98134},{"$f":"DRE.EMT!BF50","v":98346}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.EMT!C51","v":1676},{"$f":"DRE.EMT!D51","v":5603},{"$f":"DRE.EMT!E51","v":20964},{"$f":"DRE.EMT!F51","v":8936},{"$f":"DRE.EMT!G51","v":37179},{"$f":"DRE.EMT!H51","v":20963},{"$f":"DRE.EMT!I51","v":13022},{"$f":"DRE.EMT!J51","v":10922},{"$f":"DRE.EMT!K51","v":6125},{"$f":"DRE.EMT!L51","v":51032},{"$f":"DRE.EMT!M51","v":6941},{"$f":"DRE.EMT!N51","v":11922},{"$f":"DRE.EMT!O51","v":12280},{"$f":"DRE.EMT!P51","v":16284},{"$f":"DRE.EMT!Q51","v":47427},{"$f":"DRE.EMT!R51","v":14618},{"$f":"DRE.EMT!S51","v":9489},{"$f":"DRE.EMT!T51","v":8113},{"$f":"DRE.EMT!U51","v":5602},{"$f":"DRE.EMT!V51","v":37822},{"$f":"DRE.EMT!W51","v":4902},{"$f":"DRE.EMT!X51","v":6620},{"$f":"DRE.EMT!Y51","v":3702},{"$f":"DRE.EMT!Z51","v":3229},{"$f":"DRE.EMT!AA51","v":18453},{"$f":"DRE.EMT!AB51","v":3260},{"$f":"DRE.EMT!AC51","v":4318},{"$f":"DRE.EMT!AD51","v":2462},{"$f":"DRE.EMT!AE51","v":4020},{"$f":"DRE.EMT!AF51","v":14060},{"$f":"DRE.EMT!AG51","v":3107},{"$f":"DRE.EMT!AH51","v":6543},{"$f":"DRE.EMT!AI51","v":7070},{"$f":"DRE.EMT!AJ51","v":9484},{"$f":"DRE.EMT!AK51","v":26204},{"$f":"DRE.EMT!AL51","v":5885},{"$f":"DRE.EMT!AM51","v":199},{"$f":"DRE.EMT!AN51","v":7249},{"$f":"DRE.EMT!AO51","v":6897},{"$f":"DRE.EMT!AP51","v":20230},{"$f":"DRE.EMT!AQ51","v":5211},{"$f":"DRE.EMT!AR51","v":21697},{"$f":"DRE.EMT!AS51","v":22541},{"$f":"DRE.EMT!AT51","v":20058},{"$f":"DRE.EMT!AU51","v":69507},{"$f":"DRE.EMT!AV51","v":17347},{"$f":"DRE.EMT!AW51","v":10834},{"$f":"DRE.EMT!AX51","v":26475},{"$f":"DRE.EMT!AY51","v":22261},{"$f":"DRE.EMT!AZ51","v":76917},{"$f":"DRE.EMT!BA51","v":30238},{"$f":"DRE.EMT!BB51","v":32962},{"$f":"DRE.EMT!BC51","v":27215},{"$f":"DRE.EMT!BD51","v":25639},{"$f":"DRE.EMT!BF51","v":40133}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.EMT!C52","v":8090},{"$f":"DRE.EMT!D52","v":8548},{"$f":"DRE.EMT!E52","v":12511},{"$f":"DRE.EMT!F52","v":10983},{"$f":"DRE.EMT!G52","v":40132},{"$f":"DRE.EMT!H52","v":10639},{"$f":"DRE.EMT!I52","v":13338},{"$f":"DRE.EMT!J52","v":14426},{"$f":"DRE.EMT!K52","v":16276},{"$f":"DRE.EMT!L52","v":54679},{"$f":"DRE.EMT!M52","v":6812},{"$f":"DRE.EMT!N52","v":1867},{"$f":"DRE.EMT!O52","v":27002},{"$f":"DRE.EMT!P52","v":42489},{"$f":"DRE.EMT!Q52","v":78170},{"$f":"DRE.EMT!R52","v":16158},{"$f":"DRE.EMT!S52","v":15464},{"$f":"DRE.EMT!T52","v":15872},{"$f":"DRE.EMT!U52","v":17522},{"$f":"DRE.EMT!V52","v":65016},{"$f":"DRE.EMT!W52","v":19827},{"$f":"DRE.EMT!X52","v":19128},{"$f":"DRE.EMT!Y52","v":21557},{"$f":"DRE.EMT!Z52","v":21528},{"$f":"DRE.EMT!AA52","v":82040},{"$f":"DRE.EMT!AB52","v":22355},{"$f":"DRE.EMT!AC52","v":18519},{"$f":"DRE.EMT!AD52","v":26726},{"$f":"DRE.EMT!AE52","v":21567},{"$f":"DRE.EMT!AF52","v":89167},{"$f":"DRE.EMT!AG52","v":24832},{"$f":"DRE.EMT!AH52","v":20326},{"$f":"DRE.EMT!AI52","v":36354},{"$f":"DRE.EMT!AJ52","v":34287},{"$f":"DRE.EMT!AK52","v":115799},{"$f":"DRE.EMT!AL52","v":36638},{"$f":"DRE.EMT!AM52","v":34248},{"$f":"DRE.EMT!AN52","v":35945},{"$f":"DRE.EMT!AO52","v":32769},{"$f":"DRE.EMT!AP52","v":139600},{"$f":"DRE.EMT!AQ52","v":32519},{"$f":"DRE.EMT!AR52","v":30577},{"$f":"DRE.EMT!AS52","v":31499},{"$f":"DRE.EMT!AT52","v":29666},{"$f":"DRE.EMT!AU52","v":124261},{"$f":"DRE.EMT!AV52","v":29898},{"$f":"DRE.EMT!AW52","v":32355},{"$f":"DRE.EMT!AX52","v":33407},{"$f":"DRE.EMT!AY52","v":32179},{"$f":"DRE.EMT!AZ52","v":127839},{"$f":"DRE.EMT!BA52","v":35323},{"$f":"DRE.EMT!BB52","v":36989},{"$f":"DRE.EMT!BC52","v":33573},{"$f":"DRE.EMT!BD52","v":28954},{"$f":"DRE.EMT!BF52","v":34727}]
[null,"Restatement of CVA",{"$f":"DRE.EMT!C53","v":0},{"$f":"DRE.EMT!D53","v":0},{"$f":"DRE.EMT!E53","v":0},{"$f":"DRE.EMT!F53","v":0},{"$f":"DRE.EMT!G53","v":0},{"$f":"DRE.EMT!H53","v":16232},{"$f":"DRE.EMT!I53","v":23566},{"$f":"DRE.EMT!J53","v":2136},{"$f":"DRE.EMT!K53","v":-25250},{"$f":"DRE.EMT!L53","v":16684},{"$f":"DRE.EMT!M53","v":37489},{"$f":"DRE.EMT!N53","v":368},{"$f":"DRE.EMT!O53","v":11306},{"$f":"DRE.EMT!P53","v":-30201},{"$f":"DRE.EMT!Q53","v":18962},{"$f":"DRE.EMT!R53","v":1604},{"$f":"DRE.EMT!S53","v":369},{"$f":"DRE.EMT!T53","v":0},{"$f":"DRE.EMT!U53","v":-1973},{"$f":"DRE.EMT!V53","v":0},{"$f":"DRE.EMT!W53","v":-563},{"$f":"DRE.EMT!X53","v":1853},{"$f":"DRE.EMT!Y53","v":2043},{"$f":"DRE.EMT!Z53","v":0},{"$f":"DRE.EMT!AA53","v":3333},{"$f":"DRE.EMT!AB53","v":0},{"$f":"DRE.EMT!AC53","v":0},{"$f":"DRE.EMT!AD53","v":0},{"$f":"DRE.EMT!AE53","v":0},{"$f":"DRE.EMT!AF53","v":0},{"$f":"DRE.EMT!AG53","v":0},{"$f":"DRE.EMT!AH53","v":0},{"$f":"DRE.EMT!AI53","v":0},{"$f":"DRE.EMT!AJ53","v":0},{"$f":"DRE.EMT!AK53","v":0},{"$f":"DRE.EMT!AL53","v":0},{"$f":"DRE.EMT!AM53","v":0},{"$f":"DRE.EMT!AN53","v":0},{"$f":"DRE.EMT!AO53","v":0},{"$f":"DRE.EMT!AP53","v":0},{"$f":"DRE.EMT!AQ53","v":0},{"$f":"DRE.EMT!AR53","v":0},{"$f":"DRE.EMT!AS53","v":0},{"$f":"DRE.EMT!AT53","v":0},{"$f":"DRE.EMT!AU53","v":0},{"$f":"DRE.EMT!AV53","v":20711},{"$f":"DRE.EMT!AW53","v":21711},{"$f":"DRE.EMT!AX53","v":-27113},{"$f":"DRE.EMT!AY53","v":-5446},{"$f":"DRE.EMT!AZ53","v":9863},{"$f":"DRE.EMT!BA53","v":0},{"$f":"DRE.EMT!BB53","v":9824},{"$f":"DRE.EMT!BC53","v":2923},{"$f":"DRE.EMT!BD53","v":-4422},{"$f":"DRE.EMT!BF53","v":-6271}]
[null,"Other Financial Revenues",{"$f":"DRE.EMT!C54","v":78615},{"$f":"DRE.EMT!D54","v":26174},{"$f":"DRE.EMT!E54","v":28147},{"$f":"DRE.EMT!F54","v":-48228},{"$f":"DRE.EMT!G54","v":84708},{"$f":"DRE.EMT!H54","v":27635},{"$f":"DRE.EMT!I54","v":22406},{"$f":"DRE.EMT!J54","v":-5276},{"$f":"DRE.EMT!K54","v":-16078},{"$f":"DRE.EMT!L54","v":28687},{"$f":"DRE.EMT!M54","v":11234},{"$f":"DRE.EMT!N54","v":24099},{"$f":"DRE.EMT!O54","v":10684},{"$f":"DRE.EMT!P54","v":-16904},{"$f":"DRE.EMT!Q54","v":29113},{"$f":"DRE.EMT!R54","v":4018},{"$f":"DRE.EMT!S54","v":1117},{"$f":"DRE.EMT!T54","v":12374},{"$f":"DRE.EMT!U54","v":17731},{"$f":"DRE.EMT!V54","v":35240},{"$f":"DRE.EMT!W54","v":3887},{"$f":"DRE.EMT!X54","v":2633},{"$f":"DRE.EMT!Y54","v":2852},{"$f":"DRE.EMT!Z54","v":18062},{"$f":"DRE.EMT!AA54","v":27434},{"$f":"DRE.EMT!AB54","v":11763},{"$f":"DRE.EMT!AC54","v":4094},{"$f":"DRE.EMT!AD54","v":5047},{"$f":"DRE.EMT!AE54","v":32566},{"$f":"DRE.EMT!AF54","v":53470},{"$f":"DRE.EMT!AG54","v":-1209},{"$f":"DRE.EMT!AH54","v":4348},{"$f":"DRE.EMT!AI54","v":4481},{"$f":"DRE.EMT!AJ54","v":10332},{"$f":"DRE.EMT!AK54","v":17952},{"$f":"DRE.EMT!AL54","v":2354},{"$f":"DRE.EMT!AM54","v":264179},{"$f":"DRE.EMT!AN54","v":22817},{"$f":"DRE.EMT!AO54","v":36423},{"$f":"DRE.EMT!AP54","v":325773},{"$f":"DRE.EMT!AQ54","v":51789},{"$f":"DRE.EMT!AR54","v":41544},{"$f":"DRE.EMT!AS54","v":30861},{"$f":"DRE.EMT!AT54","v":26632},{"$f":"DRE.EMT!AU54","v":150826},{"$f":"DRE.EMT!AV54","v":25370},{"$f":"DRE.EMT!AW54","v":29537},{"$f":"DRE.EMT!AX54","v":20217},{"$f":"DRE.EMT!AY54","v":38786},{"$f":"DRE.EMT!AZ54","v":113910},{"$f":"DRE.EMT!BA54","v":16846},{"$f":"DRE.EMT!BB54","v":13905},{"$f":"DRE.EMT!BC54","v":15537},{"$f":"DRE.EMT!BD54","v":47963},{"$f":"DRE.EMT!BF54","v":29757}]
[null,"Financial Expenses",{"$f":"DRE.EMT!C55","v":-105829},{"$f":"DRE.EMT!D55","v":-106234},{"$f":"DRE.EMT!E55","v":-138252},{"$f":"DRE.EMT!F55","v":-70335},{"$f":"DRE.EMT!G55","v":-420650},{"$f":"DRE.EMT!H55","v":-126709},{"$f":"DRE.EMT!I55","v":-69490},{"$f":"DRE.EMT!J55","v":-131723},{"$f":"DRE.EMT!K55","v":-27375},{"$f":"DRE.EMT!L55","v":-355297},{"$f":"DRE.EMT!M55","v":-72151},{"$f":"DRE.EMT!N55","v":-136403},{"$f":"DRE.EMT!O55","v":-148616},{"$f":"DRE.EMT!P55","v":-74964},{"$f":"DRE.EMT!Q55","v":-432134},{"$f":"DRE.EMT!R55","v":-78876},{"$f":"DRE.EMT!S55","v":-55590},{"$f":"DRE.EMT!T55","v":-59060},{"$f":"DRE.EMT!U55","v":-229893},{"$f":"DRE.EMT!V55","v":-423419},{"$f":"DRE.EMT!W55","v":-84302},{"$f":"DRE.EMT!X55","v":-96728},{"$f":"DRE.EMT!Y55","v":-77700},{"$f":"DRE.EMT!Z55","v":-51515},{"$f":"DRE.EMT!AA55","v":-310245},{"$f":"DRE.EMT!AB55","v":-79486},{"$f":"DRE.EMT!AC55","v":-78426},{"$f":"DRE.EMT!AD55","v":-92552},{"$f":"DRE.EMT!AE55","v":-65323},{"$f":"DRE.EMT!AF55","v":-315787},{"$f":"DRE.EMT!AG55","v":-91799},{"$f":"DRE.EMT!AH55","v":-65630},{"$f":"DRE.EMT!AI55","v":-52278},{"$f":"DRE.EMT!AJ55","v":-59143},{"$f":"DRE.EMT!AK55","v":-268850},{"$f":"DRE.EMT!AL55","v":-69289},{"$f":"DRE.EMT!AM55","v":-315215},{"$f":"DRE.EMT!AN55","v":-257605},{"$f":"DRE.EMT!AO55","v":-146652},{"$f":"DRE.EMT!AP55","v":-788761},{"$f":"DRE.EMT!AQ55","v":-155785},{"$f":"DRE.EMT!AR55","v":-193679},{"$f":"DRE.EMT!AS55","v":-255849},{"$f":"DRE.EMT!AT55","v":-216776},{"$f":"DRE.EMT!AU55","v":-822089},{"$f":"DRE.EMT!AV55","v":-241239},{"$f":"DRE.EMT!AW55","v":-214236},{"$f":"DRE.EMT!AX55","v":-209636},{"$f":"DRE.EMT!AY55","v":-151702},{"$f":"DRE.EMT!AZ55","v":-816813},{"$f":"DRE.EMT!BA55","v":-215286},{"$f":"DRE.EMT!BB55","v":-207055},{"$f":"DRE.EMT!BC55","v":-208251},{"$f":"DRE.EMT!BD55","v":-232553},{"$f":"DRE.EMT!BF55","v":-242788}]
[null,"Debt Charges - Interests",{"$f":"DRE.EMT!C56","v":-30266},{"$f":"DRE.EMT!D56","v":-35621},{"$f":"DRE.EMT!E56","v":-36123},{"$f":"DRE.EMT!F56","v":-27495},{"$f":"DRE.EMT!G56","v":-129505},{"$f":"DRE.EMT!H56","v":-33716},{"$f":"DRE.EMT!I56","v":-36486},{"$f":"DRE.EMT!J56","v":-38452},{"$f":"DRE.EMT!K56","v":-37373},{"$f":"DRE.EMT!L56","v":-146027},{"$f":"DRE.EMT!M56","v":-38701},{"$f":"DRE.EMT!N56","v":-75194},{"$f":"DRE.EMT!O56","v":-54206},{"$f":"DRE.EMT!P56","v":-22848},{"$f":"DRE.EMT!Q56","v":-190949},{"$f":"DRE.EMT!R56","v":-44981},{"$f":"DRE.EMT!S56","v":-38520},{"$f":"DRE.EMT!T56","v":-38876},{"$f":"DRE.EMT!U56","v":-32774},{"$f":"DRE.EMT!V56","v":-155151},{"$f":"DRE.EMT!W56","v":-43547},{"$f":"DRE.EMT!X56","v":-42771},{"$f":"DRE.EMT!Y56","v":-47599},{"$f":"DRE.EMT!Z56","v":-48672},{"$f":"DRE.EMT!AA56","v":-182589},{"$f":"DRE.EMT!AB56","v":-52748},{"$f":"DRE.EMT!AC56","v":-55039},{"$f":"DRE.EMT!AD56","v":-59245},{"$f":"DRE.EMT!AE56","v":-51114},{"$f":"DRE.EMT!AF56","v":-218146},{"$f":"DRE.EMT!AG56","v":-49340},{"$f":"DRE.EMT!AH56","v":-49683},{"$f":"DRE.EMT!AI56","v":-44632},{"$f":"DRE.EMT!AJ56","v":-44708},{"$f":"DRE.EMT!AK56","v":-188363},{"$f":"DRE.EMT!AL56","v":-43472},{"$f":"DRE.EMT!AM56","v":-42977},{"$f":"DRE.EMT!AN56","v":-51433},{"$f":"DRE.EMT!AO56","v":-68292},{"$f":"DRE.EMT!AP56","v":-206174},{"$f":"DRE.EMT!AQ56","v":-77019},{"$f":"DRE.EMT!AR56","v":-80923},{"$f":"DRE.EMT!AS56","v":-86722},{"$f":"DRE.EMT!AT56","v":-87399},{"$f":"DRE.EMT!AU56","v":-332063},{"$f":"DRE.EMT!AV56","v":-89936},{"$f":"DRE.EMT!AW56","v":-87882},{"$f":"DRE.EMT!AX56","v":-109513},{"$f":"DRE.EMT!AY56","v":-100600},{"$f":"DRE.EMT!AZ56","v":-387931},{"$f":"DRE.EMT!BA56","v":-101913},{"$f":"DRE.EMT!BB56","v":-114721},{"$f":"DRE.EMT!BC56","v":-117970},{"$f":"DRE.EMT!BD56","v":-132187},{"$f":"DRE.EMT!BF56","v":-141970}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.EMT!C57","v":-24872},{"$f":"DRE.EMT!D57","v":5083},{"$f":"DRE.EMT!E57","v":-18723},{"$f":"DRE.EMT!F57","v":-2767},{"$f":"DRE.EMT!G57","v":-41279},{"$f":"DRE.EMT!H57","v":-24225},{"$f":"DRE.EMT!I57","v":15845},{"$f":"DRE.EMT!J57","v":-25698},{"$f":"DRE.EMT!K57","v":-44607},{"$f":"DRE.EMT!L57","v":-78685},{"$f":"DRE.EMT!M57","v":1857},{"$f":"DRE.EMT!N57","v":1110},{"$f":"DRE.EMT!O57","v":-18381},{"$f":"DRE.EMT!P57","v":-43157},{"$f":"DRE.EMT!Q57","v":-58571},{"$f":"DRE.EMT!R57","v":-12409},{"$f":"DRE.EMT!S57","v":-20024},{"$f":"DRE.EMT!T57","v":-2457},{"$f":"DRE.EMT!U57","v":-16464},{"$f":"DRE.EMT!V57","v":-51354},{"$f":"DRE.EMT!W57","v":-9088},{"$f":"DRE.EMT!X57","v":-48566},{"$f":"DRE.EMT!Y57","v":-13888},{"$f":"DRE.EMT!Z57","v":5027},{"$f":"DRE.EMT!AA57","v":-66515},{"$f":"DRE.EMT!AB57","v":-11548},{"$f":"DRE.EMT!AC57","v":2011},{"$f":"DRE.EMT!AD57","v":-54816},{"$f":"DRE.EMT!AE57","v":18032},{"$f":"DRE.EMT!AF57","v":-46321},{"$f":"DRE.EMT!AG57","v":-241814},{"$f":"DRE.EMT!AH57","v":-38847},{"$f":"DRE.EMT!AI57","v":-37931},{"$f":"DRE.EMT!AJ57","v":53592},{"$f":"DRE.EMT!AK57","v":-265000},{"$f":"DRE.EMT!AL57","v":-84815},{"$f":"DRE.EMT!AM57","v":71491},{"$f":"DRE.EMT!AN57","v":-87250},{"$f":"DRE.EMT!AO57","v":-68840},{"$f":"DRE.EMT!AP57","v":-169414},{"$f":"DRE.EMT!AQ57","v":165179},{"$f":"DRE.EMT!AR57","v":-186860},{"$f":"DRE.EMT!AS57","v":-24420},{"$f":"DRE.EMT!AT57","v":24498},{"$f":"DRE.EMT!AU57","v":-21603},{"$f":"DRE.EMT!AV57","v":11087},{"$f":"DRE.EMT!AW57","v":80670},{"$f":"DRE.EMT!AX57","v":-77118},{"$f":"DRE.EMT!AY57","v":49386},{"$f":"DRE.EMT!AZ57","v":64025},{"$f":"DRE.EMT!BA57","v":-98589},{"$f":"DRE.EMT!BB57","v":-196986},{"$f":"DRE.EMT!BC57","v":14298},{"$f":"DRE.EMT!BD57","v":-257939},{"$f":"DRE.EMT!BF57","v":64289}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.EMT!C58","v":0},{"$f":"DRE.EMT!D58","v":0},{"$f":"DRE.EMT!E58","v":-123},{"$f":"DRE.EMT!F58","v":-136},{"$f":"DRE.EMT!G58","v":-259},{"$f":"DRE.EMT!H58","v":-92},{"$f":"DRE.EMT!I58","v":310},{"$f":"DRE.EMT!J58","v":12},{"$f":"DRE.EMT!K58","v":-624},{"$f":"DRE.EMT!L58","v":-394},{"$f":"DRE.EMT!M58","v":118},{"$f":"DRE.EMT!N58","v":96},{"$f":"DRE.EMT!O58","v":53},{"$f":"DRE.EMT!P58","v":9},{"$f":"DRE.EMT!Q58","v":276},{"$f":"DRE.EMT!R58","v":14},{"$f":"DRE.EMT!S58","v":-4265},{"$f":"DRE.EMT!T58","v":8490},{"$f":"DRE.EMT!U58","v":3630},{"$f":"DRE.EMT!V58","v":7869},{"$f":"DRE.EMT!W58","v":1729},{"$f":"DRE.EMT!X58","v":-13707},{"$f":"DRE.EMT!Y58","v":1696},{"$f":"DRE.EMT!Z58","v":42842},{"$f":"DRE.EMT!AA58","v":32560},{"$f":"DRE.EMT!AB58","v":5},{"$f":"DRE.EMT!AC58","v":127},{"$f":"DRE.EMT!AD58","v":46},{"$f":"DRE.EMT!AE58","v":25},{"$f":"DRE.EMT!AF58","v":203},{"$f":"DRE.EMT!AG58","v":-65},{"$f":"DRE.EMT!AH58","v":95},{"$f":"DRE.EMT!AI58","v":-23},{"$f":"DRE.EMT!AJ58","v":37},{"$f":"DRE.EMT!AK58","v":44},{"$f":"DRE.EMT!AL58","v":-92},{"$f":"DRE.EMT!AM58","v":-466},{"$f":"DRE.EMT!AN58","v":-5740},{"$f":"DRE.EMT!AO58","v":-5513},{"$f":"DRE.EMT!AP58","v":-11811},{"$f":"DRE.EMT!AQ58","v":407},{"$f":"DRE.EMT!AR58","v":-7864},{"$f":"DRE.EMT!AS58","v":-756},{"$f":"DRE.EMT!AT58","v":3748},{"$f":"DRE.EMT!AU58","v":-4465},{"$f":"DRE.EMT!AV58","v":1774},{"$f":"DRE.EMT!AW58","v":9963},{"$f":"DRE.EMT!AX58","v":287},{"$f":"DRE.EMT!AY58","v":-6075},{"$f":"DRE.EMT!AZ58","v":5949},{"$f":"DRE.EMT!BA58","v":-2244},{"$f":"DRE.EMT!BB58","v":-6744},{"$f":"DRE.EMT!BC58","v":-6089},{"$f":"DRE.EMT!BD58","v":-14925},{"$f":"DRE.EMT!BF58","v":10682}]
[null,"Derivatives",{"$f":"DRE.EMT!C59","v":0},{"$f":"DRE.EMT!D59","v":0},{"$f":"DRE.EMT!E59","v":1425},{"$f":"DRE.EMT!F59","v":1315},{"$f":"DRE.EMT!G59","v":2740},{"$f":"DRE.EMT!H59","v":3942},{"$f":"DRE.EMT!I59","v":-1337},{"$f":"DRE.EMT!J59","v":5026},{"$f":"DRE.EMT!K59","v":-527},{"$f":"DRE.EMT!L59","v":7104},{"$f":"DRE.EMT!M59","v":-1711},{"$f":"DRE.EMT!N59","v":-1405},{"$f":"DRE.EMT!O59","v":-71},{"$f":"DRE.EMT!P59","v":-50},{"$f":"DRE.EMT!Q59","v":-3237},{"$f":"DRE.EMT!R59","v":-189},{"$f":"DRE.EMT!S59","v":7781},{"$f":"DRE.EMT!T59","v":-11713},{"$f":"DRE.EMT!U59","v":6545},{"$f":"DRE.EMT!V59","v":2424},{"$f":"DRE.EMT!W59","v":1339},{"$f":"DRE.EMT!X59","v":43505},{"$f":"DRE.EMT!Y59","v":10224},{"$f":"DRE.EMT!Z59","v":-11073},{"$f":"DRE.EMT!AA59","v":43995},{"$f":"DRE.EMT!AB59","v":17171},{"$f":"DRE.EMT!AC59","v":-13549},{"$f":"DRE.EMT!AD59","v":43531},{"$f":"DRE.EMT!AE59","v":-17160},{"$f":"DRE.EMT!AF59","v":29993},{"$f":"DRE.EMT!AG59","v":228555},{"$f":"DRE.EMT!AH59","v":45232},{"$f":"DRE.EMT!AI59","v":49587},{"$f":"DRE.EMT!AJ59","v":-51485},{"$f":"DRE.EMT!AK59","v":271889},{"$f":"DRE.EMT!AL59","v":85801},{"$f":"DRE.EMT!AM59","v":-86404},{"$f":"DRE.EMT!AN59","v":83815},{"$f":"DRE.EMT!AO59","v":45589},{"$f":"DRE.EMT!AP59","v":128801},{"$f":"DRE.EMT!AQ59","v":-189497},{"$f":"DRE.EMT!AR59","v":146438},{"$f":"DRE.EMT!AS59","v":-91694},{"$f":"DRE.EMT!AT59","v":-88642},{"$f":"DRE.EMT!AU59","v":-223395},{"$f":"DRE.EMT!AV59","v":-86984},{"$f":"DRE.EMT!AW59","v":-167843},{"$f":"DRE.EMT!AX59","v":7454},{"$f":"DRE.EMT!AY59","v":-112083},{"$f":"DRE.EMT!AZ59","v":-359456},{"$f":"DRE.EMT!BA59","v":34635},{"$f":"DRE.EMT!BB59","v":149561},{"$f":"DRE.EMT!BC59","v":-59809},{"$f":"DRE.EMT!BD59","v":211010},{"$f":"DRE.EMT!BF59","v":-148860}]
[null,"Restatement of CVA",{"$f":"DRE.EMT!C60","v":0},{"$f":"DRE.EMT!D60","v":0},{"$f":"DRE.EMT!E60","v":0},{"$f":"DRE.EMT!F60","v":0},{"$f":"DRE.EMT!G60","v":0},{"$f":"DRE.EMT!H60","v":-14707},{"$f":"DRE.EMT!I60","v":-18270},{"$f":"DRE.EMT!J60","v":0},{"$f":"DRE.EMT!K60","v":23242},{"$f":"DRE.EMT!L60","v":-9735},{"$f":"DRE.EMT!M60","v":-7708},{"$f":"DRE.EMT!N60","v":-29064},{"$f":"DRE.EMT!O60","v":-16297},{"$f":"DRE.EMT!P60","v":26521},{"$f":"DRE.EMT!Q60","v":-26548},{"$f":"DRE.EMT!R60","v":-5028},{"$f":"DRE.EMT!S60","v":-2489},{"$f":"DRE.EMT!T60","v":0},{"$f":"DRE.EMT!U60","v":7517},{"$f":"DRE.EMT!V60","v":0},{"$f":"DRE.EMT!W60","v":-4325},{"$f":"DRE.EMT!X60","v":-584},{"$f":"DRE.EMT!Y60","v":-1198},{"$f":"DRE.EMT!Z60","v":0},{"$f":"DRE.EMT!AA60","v":-6107},{"$f":"DRE.EMT!AB60","v":0},{"$f":"DRE.EMT!AC60","v":0},{"$f":"DRE.EMT!AD60","v":0},{"$f":"DRE.EMT!AE60","v":0},{"$f":"DRE.EMT!AF60","v":0},{"$f":"DRE.EMT!AG60","v":0},{"$f":"DRE.EMT!AH60","v":0},{"$f":"DRE.EMT!AI60","v":0},{"$f":"DRE.EMT!AJ60","v":0},{"$f":"DRE.EMT!AK60","v":0},{"$f":"DRE.EMT!AL60","v":0},{"$f":"DRE.EMT!AM60","v":0},{"$f":"DRE.EMT!AN60","v":0},{"$f":"DRE.EMT!AO60","v":0},{"$f":"DRE.EMT!AP60","v":0},{"$f":"DRE.EMT!AQ60","v":0},{"$f":"DRE.EMT!AR60","v":0},{"$f":"DRE.EMT!AS60","v":0},{"$f":"DRE.EMT!AT60","v":0},{"$f":"DRE.EMT!AU60","v":0},{"$f":"DRE.EMT!AV60","v":-2616},{"$f":"DRE.EMT!AW60","v":-7718},{"$f":"DRE.EMT!AX60","v":-1670},{"$f":"DRE.EMT!AY60","v":-4566},{"$f":"DRE.EMT!AZ60","v":-16570},{"$f":"DRE.EMT!BA60","v":-10058},{"$f":"DRE.EMT!BB60","v":-13613},{"$f":"DRE.EMT!BC60","v":-15108},{"$f":"DRE.EMT!BD60","v":-15734},{"$f":"DRE.EMT!BF60","v":-17121}]
[null,"Other Financial Expenses",{"$f":"DRE.EMT!C61","v":-50691},{"$f":"DRE.EMT!D61","v":-75696},{"$f":"DRE.EMT!E61","v":-84708},{"$f":"DRE.EMT!F61","v":-41252},{"$f":"DRE.EMT!G61","v":-252347},{"$f":"DRE.EMT!H61","v":-57911},{"$f":"DRE.EMT!I61","v":-29552},{"$f":"DRE.EMT!J61","v":-72611},{"$f":"DRE.EMT!K61","v":32514},{"$f":"DRE.EMT!L61","v":-127560},{"$f":"DRE.EMT!M61","v":-26006},{"$f":"DRE.EMT!N61","v":-31946},{"$f":"DRE.EMT!O61","v":-59714},{"$f":"DRE.EMT!P61","v":-35439},{"$f":"DRE.EMT!Q61","v":-153105},{"$f":"DRE.EMT!R61","v":-16283},{"$f":"DRE.EMT!S61","v":1927},{"$f":"DRE.EMT!T61","v":-14504},{"$f":"DRE.EMT!U61","v":-198347},{"$f":"DRE.EMT!V61","v":-227207},{"$f":"DRE.EMT!W61","v":-30410},{"$f":"DRE.EMT!X61","v":-34605},{"$f":"DRE.EMT!Y61","v":-26935},{"$f":"DRE.EMT!Z61","v":-39639},{"$f":"DRE.EMT!AA61","v":-131589},{"$f":"DRE.EMT!AB61","v":-32366},{"$f":"DRE.EMT!AC61","v":-11976},{"$f":"DRE.EMT!AD61","v":-22068},{"$f":"DRE.EMT!AE61","v":-15106},{"$f":"DRE.EMT!AF61","v":-81516},{"$f":"DRE.EMT!AG61","v":-29135},{"$f":"DRE.EMT!AH61","v":-22427},{"$f":"DRE.EMT!AI61","v":-19279},{"$f":"DRE.EMT!AJ61","v":-16579},{"$f":"DRE.EMT!AK61","v":-87420},{"$f":"DRE.EMT!AL61","v":-26711},{"$f":"DRE.EMT!AM61","v":-256859},{"$f":"DRE.EMT!AN61","v":-196997},{"$f":"DRE.EMT!AO61","v":-49596},{"$f":"DRE.EMT!AP61","v":-530163},{"$f":"DRE.EMT!AQ61","v":-54855},{"$f":"DRE.EMT!AR61","v":-64470},{"$f":"DRE.EMT!AS61","v":-52257},{"$f":"DRE.EMT!AT61","v":-68981},{"$f":"DRE.EMT!AU61","v":-240563},{"$f":"DRE.EMT!AV61","v":-74564},{"$f":"DRE.EMT!AW61","v":-41426},{"$f":"DRE.EMT!AX61","v":-29076},{"$f":"DRE.EMT!AY61","v":22236},{"$f":"DRE.EMT!AZ61","v":-122830},{"$f":"DRE.EMT!BA61","v":-37117},{"$f":"DRE.EMT!BB61","v":-24552},{"$f":"DRE.EMT!BC61","v":-23573},{"$f":"DRE.EMT!BD61","v":-22778},{"$f":"DRE.EMT!BF61","v":-9808}]
[null,"Financial Result",{"$f":"DRE.EMT!C62","v":-17448},{"$f":"DRE.EMT!D62","v":-65909},{"$f":"DRE.EMT!E62","v":-76630},{"$f":"DRE.EMT!F62","v":-98644},{"$f":"DRE.EMT!G62","v":-258631},{"$f":"DRE.EMT!H62","v":-51240},{"$f":"DRE.EMT!I62","v":2842},{"$f":"DRE.EMT!J62","v":-109515},{"$f":"DRE.EMT!K62","v":-46302},{"$f":"DRE.EMT!L62","v":-204215},{"$f":"DRE.EMT!M62","v":-9675},{"$f":"DRE.EMT!N62","v":-98147},{"$f":"DRE.EMT!O62","v":-87344},{"$f":"DRE.EMT!P62","v":-63296},{"$f":"DRE.EMT!Q62","v":-258462},{"$f":"DRE.EMT!R62","v":-42478},{"$f":"DRE.EMT!S62","v":-29151},{"$f":"DRE.EMT!T62","v":-22701},{"$f":"DRE.EMT!U62","v":-191011},{"$f":"DRE.EMT!V62","v":-285341},{"$f":"DRE.EMT!W62","v":-56249},{"$f":"DRE.EMT!X62","v":-66494},{"$f":"DRE.EMT!Y62","v":-47546},{"$f":"DRE.EMT!Z62","v":-8696},{"$f":"DRE.EMT!AA62","v":-178985},{"$f":"DRE.EMT!AB62","v":-42108},{"$f":"DRE.EMT!AC62","v":-51495},{"$f":"DRE.EMT!AD62","v":-58317},{"$f":"DRE.EMT!AE62","v":-7170},{"$f":"DRE.EMT!AF62","v":-159090},{"$f":"DRE.EMT!AG62","v":-65069},{"$f":"DRE.EMT!AH62","v":-34413},{"$f":"DRE.EMT!AI62","v":-4373},{"$f":"DRE.EMT!AJ62","v":-5040},{"$f":"DRE.EMT!AK62","v":-108895},{"$f":"DRE.EMT!AL62","v":-24412},{"$f":"DRE.EMT!AM62","v":-16589},{"$f":"DRE.EMT!AN62","v":-191594},{"$f":"DRE.EMT!AO62","v":-70563},{"$f":"DRE.EMT!AP62","v":-303158},{"$f":"DRE.EMT!AQ62","v":-66266},{"$f":"DRE.EMT!AR62","v":-99861},{"$f":"DRE.EMT!AS62","v":-170948},{"$f":"DRE.EMT!AT62","v":-140420},{"$f":"DRE.EMT!AU62","v":-477495},{"$f":"DRE.EMT!AV62","v":-147913},{"$f":"DRE.EMT!AW62","v":-119799},{"$f":"DRE.EMT!AX62","v":-156650},{"$f":"DRE.EMT!AY62","v":-63922},{"$f":"DRE.EMT!AZ62","v":-488284},{"$f":"DRE.EMT!BA62","v":-132879},{"$f":"DRE.EMT!BB62","v":-113375},{"$f":"DRE.EMT!BC62","v":-129003},{"$f":"DRE.EMT!BD62","v":-134419},{"$f":"DRE.EMT!BF62","v":-144442}]
[null,"Result Before taxes",{"$f":"DRE.EMT!C63","v":-34182},{"$f":"DRE.EMT!D63","v":10097},{"$f":"DRE.EMT!E63","v":28087},{"$f":"DRE.EMT!F63","v":-39823},{"$f":"DRE.EMT!G63","v":-35821},{"$f":"DRE.EMT!H63","v":-6750},{"$f":"DRE.EMT!I63","v":85712},{"$f":"DRE.EMT!J63","v":-33955},{"$f":"DRE.EMT!K63","v":24672},{"$f":"DRE.EMT!L63","v":69679},{"$f":"DRE.EMT!M63","v":31991.640129999956},{"$f":"DRE.EMT!N63","v":9116.3598700000439},{"$f":"DRE.EMT!O63","v":48928},{"$f":"DRE.EMT!P63","v":41703.727829999989},{"$f":"DRE.EMT!Q63","v":131739.72783000022},{"$f":"DRE.EMT!R63","v":55753},{"$f":"DRE.EMT!S63","v":56690.059480000171},{"$f":"DRE.EMT!T63","v":65085},{"$f":"DRE.EMT!U63","v":-141986.05948000017},{"$f":"DRE.EMT!V63","v":35543},{"$f":"DRE.EMT!W63","v":169093},{"$f":"DRE.EMT!X63","v":74817},{"$f":"DRE.EMT!Y63","v":160594},{"$f":"DRE.EMT!Z63","v":128490},{"$f":"DRE.EMT!AA63","v":532994},{"$f":"DRE.EMT!AB63","v":135709.68770999997},{"$f":"DRE.EMT!AC63","v":138727.97013000003},{"$f":"DRE.EMT!AD63","v":191233.68124000006},{"$f":"DRE.EMT!AE63","v":191769.7704700001},{"$f":"DRE.EMT!AF63","v":657441.10955000017},{"$f":"DRE.EMT!AG63","v":56134},{"$f":"DRE.EMT!AH63","v":95059},{"$f":"DRE.EMT!AI63","v":322821},{"$f":"DRE.EMT!AJ63","v":348483},{"$f":"DRE.EMT!AK63","v":822496},{"$f":"DRE.EMT!AL63","v":375092},{"$f":"DRE.EMT!AM63","v":386468},{"$f":"DRE.EMT!AN63","v":304533},{"$f":"DRE.EMT!AO63","v":173349},{"$f":"DRE.EMT!AP63","v":1239442},{"$f":"DRE.EMT!AQ63","v":358460},{"$f":"DRE.EMT!AR63","v":499650},{"$f":"DRE.EMT!AS63","v":237615},{"$f":"DRE.EMT!AT63","v":305253},{"$f":"DRE.EMT!AU63","v":1400978},{"$f":"DRE.EMT!AV63","v":271311},{"$f":"DRE.EMT!AW63","v":370281},{"$f":"DRE.EMT!AX63","v":489199},{"$f":"DRE.EMT!AY63","v":541024},{"$f":"DRE.EMT!AZ63","v":1671815},{"$f":"DRE.EMT!BA63","v":454026},{"$f":"DRE.EMT!BB63","v":269227},{"$f":"DRE.EMT!BC63","v":266246},{"$f":"DRE.EMT!BD63","v":227520},{"$f":"DRE.EMT!BF63","v":322651}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.EMT!C64","v":-1569},{"$f":"DRE.EMT!D64","v":9624},{"$f":"DRE.EMT!E64","v":-12982},{"$f":"DRE.EMT!F64","v":145522},{"$f":"DRE.EMT!G64","v":140595},{"$f":"DRE.EMT!H64","v":2548},{"$f":"DRE.EMT!I64","v":-29560},{"$f":"DRE.EMT!J64","v":11457},{"$f":"DRE.EMT!K64","v":-8878},{"$f":"DRE.EMT!L64","v":-24433},{"$f":"DRE.EMT!M64","v":-10614},{"$f":"DRE.EMT!N64","v":23440},{"$f":"DRE.EMT!O64","v":-7459},{"$f":"DRE.EMT!P64","v":-6062},{"$f":"DRE.EMT!Q64","v":-695},{"$f":"DRE.EMT!R64","v":-15106},{"$f":"DRE.EMT!S64","v":-7188},{"$f":"DRE.EMT!T64","v":-14747},{"$f":"DRE.EMT!U64","v":6270},{"$f":"DRE.EMT!V64","v":-30771},{"$f":"DRE.EMT!W64","v":-44060},{"$f":"DRE.EMT!X64","v":-20068},{"$f":"DRE.EMT!Y64","v":-20395},{"$f":"DRE.EMT!Z64","v":-21503},{"$f":"DRE.EMT!AA64","v":-106026},{"$f":"DRE.EMT!AB64","v":-27119},{"$f":"DRE.EMT!AC64","v":-19972},{"$f":"DRE.EMT!AD64","v":-25915},{"$f":"DRE.EMT!AE64","v":-31392},{"$f":"DRE.EMT!AF64","v":-104398},{"$f":"DRE.EMT!AG64","v":-19253},{"$f":"DRE.EMT!AH64","v":-20128},{"$f":"DRE.EMT!AI64","v":-25389},{"$f":"DRE.EMT!AJ64","v":-79762},{"$f":"DRE.EMT!AK64","v":-144532},{"$f":"DRE.EMT!AL64","v":-91095},{"$f":"DRE.EMT!AM64","v":-47505},{"$f":"DRE.EMT!AN64","v":-42229},{"$f":"DRE.EMT!AO64","v":-43068},{"$f":"DRE.EMT!AP64","v":-223897},{"$f":"DRE.EMT!AQ64","v":-77898},{"$f":"DRE.EMT!AR64","v":-96536},{"$f":"DRE.EMT!AS64","v":-13770},{"$f":"DRE.EMT!AT64","v":-19022},{"$f":"DRE.EMT!AU64","v":-207226},{"$f":"DRE.EMT!AV64","v":-53289},{"$f":"DRE.EMT!AW64","v":-64898},{"$f":"DRE.EMT!AX64","v":-86605},{"$f":"DRE.EMT!AY64","v":-87979},{"$f":"DRE.EMT!AZ64","v":-292771},{"$f":"DRE.EMT!BA64","v":-87102},{"$f":"DRE.EMT!BB64","v":-62925},{"$f":"DRE.EMT!BC64","v":-30149},{"$f":"DRE.EMT!BD64","v":51238},{"$f":"DRE.EMT!BF64","v":-38582}]
[null,"Discontinued Operations",{"$f":"DRE.EMT!C65","v":0},{"$f":"DRE.EMT!D65","v":0},{"$f":"DRE.EMT!E65","v":0},{"$f":"DRE.EMT!F65","v":0},{"$f":"DRE.EMT!G65","v":0},{"$f":"DRE.EMT!H65","v":0},{"$f":"DRE.EMT!I65","v":0},{"$f":"DRE.EMT!J65","v":0},{"$f":"DRE.EMT!K65","v":0},{"$f":"DRE.EMT!L65","v":0},{"$f":"DRE.EMT!M65","v":0},{"$f":"DRE.EMT!N65","v":0},{"$f":"DRE.EMT!O65","v":0},{"$f":"DRE.EMT!P65","v":0},{"$f":"DRE.EMT!Q65","v":0},{"$f":"DRE.EMT!R65","v":25390314.056159999},{"$f":"DRE.EMT!S65","v":0},{"$f":"DRE.EMT!T65","v":0},{"$f":"DRE.EMT!U65","v":-25390314.056159999},{"$f":"DRE.EMT!V65","v":0},{"$f":"DRE.EMT!W65","v":0},{"$f":"DRE.EMT!X65","v":0},{"$f":"DRE.EMT!Y65","v":0},{"$f":"DRE.EMT!Z65","v":0},{"$f":"DRE.EMT!AA65","v":0},{"$f":"DRE.EMT!AB65","v":0},{"$f":"DRE.EMT!AC65","v":0},{"$f":"DRE.EMT!AD65","v":0},{"$f":"DRE.EMT!AE65","v":0},{"$f":"DRE.EMT!AF65","v":0},{"$f":"DRE.EMT!AG65","v":0},{"$f":"DRE.EMT!AH65","v":0},{"$f":"DRE.EMT!AI65","v":0},{"$f":"DRE.EMT!AJ65","v":0},{"$f":"DRE.EMT!AK65","v":0},{"$f":"DRE.EMT!AL65","v":0},{"$f":"DRE.EMT!AM65","v":0},{"$f":"DRE.EMT!AN65","v":0},{"$f":"DRE.EMT!AO65","v":0},{"$f":"DRE.EMT!AP65","v":0},{"$f":"DRE.EMT!AQ65","v":0},{"$f":"DRE.EMT!AR65","v":0},{"$f":"DRE.EMT!AS65","v":0},{"$f":"DRE.EMT!AT65","v":0},{"$f":"DRE.EMT!AU65","v":0},{"$f":"DRE.EMT!AV65","v":0},{"$f":"DRE.EMT!AW65","v":0},{"$f":"DRE.EMT!AX65","v":0},{"$f":"DRE.EMT!AY65","v":0},{"$f":"DRE.EMT!AZ65","v":0},{"$f":"DRE.EMT!BA65","v":0},{"$f":"DRE.EMT!BB65","v":0},{"$f":"DRE.EMT!BC65","v":0},{"$f":"DRE.EMT!BD65","v":0},{"$f":"DRE.EMT!BF65","v":0}]
[null,"Net Income",{"$f":"DRE.EMT!C66","v":-35751},{"$f":"DRE.EMT!D66","v":19721},{"$f":"DRE.EMT!E66","v":15105},{"$f":"DRE.EMT!F66","v":105699},{"$f":"DRE.EMT!G66","v":104774},{"$f":"DRE.EMT!H66","v":-4202},{"$f":"DRE.EMT!I66","v":56152},{"$f":"DRE.EMT!J66","v":-22498},{"$f":"DRE.EMT!K66","v":15794},{"$f":"DRE.EMT!L66","v":45246},{"$f":"DRE.EMT!M66","v":21377.640129999956},{"$f":"DRE.EMT!N66","v":32556.359870000044},{"$f":"DRE.EMT!O66","v":41469},{"$f":"DRE.EMT!P66","v":35641.727829999989},{"$f":"DRE.EMT!Q66","v":131044.72783000022},{"$f":"DRE.EMT!R66","v":40647},{"$f":"DRE.EMT!S66","v":49502.059480000171},{"$f":"DRE.EMT!T66","v":50338},{"$f":"DRE.EMT!U66","v":-135716.05948000017},{"$f":"DRE.EMT!V66","v":4772},{"$f":"DRE.EMT!W66","v":125033},{"$f":"DRE.EMT!X66","v":54749},{"$f":"DRE.EMT!Y66","v":140199},{"$f":"DRE.EMT!Z66","v":106987},{"$f":"DRE.EMT!AA66","v":426968},{"$f":"DRE.EMT!AB66","v":108590.68770999997},{"$f":"DRE.EMT!AC66","v":118755.97013000003},{"$f":"DRE.EMT!AD66","v":165318.68124000006},{"$f":"DRE.EMT!AE66","v":160377.7704700001},{"$f":"DRE.EMT!AF66","v":553043.10955000017},{"$f":"DRE.EMT!AG66","v":36881},{"$f":"DRE.EMT!AH66","v":74931},{"$f":"DRE.EMT!AI66","v":297432},{"$f":"DRE.EMT!AJ66","v":268721},{"$f":"DRE.EMT!AK66","v":677964},{"$f":"DRE.EMT!AL66","v":283997},{"$f":"DRE.EMT!AM66","v":338963},{"$f":"DRE.EMT!AN66","v":262304},{"$f":"DRE.EMT!AO66","v":130281},{"$f":"DRE.EMT!AP66","v":1015545},{"$f":"DRE.EMT!AQ66","v":280562},{"$f":"DRE.EMT!AR66","v":403114},{"$f":"DRE.EMT!AS66","v":223845},{"$f":"DRE.EMT!AT66","v":286231},{"$f":"DRE.EMT!AU66","v":1193752},{"$f":"DRE.EMT!AV66","v":218022},{"$f":"DRE.EMT!AW66","v":305383},{"$f":"DRE.EMT!AX66","v":402594},{"$f":"DRE.EMT!AY66","v":453045},{"$f":"DRE.EMT!AZ66","v":1379044},{"$f":"DRE.EMT!BA66","v":366924},{"$f":"DRE.EMT!BB66","v":206302},{"$f":"DRE.EMT!BC66","v":236097},{"$f":"DRE.EMT!BD66","v":278758},{"$f":"DRE.EMT!BF66","v":284069}]
[null,"Controlling Shareholders",{"$f":"DRE.EMT!C67","v":0},{"$f":"DRE.EMT!D67","v":0},{"$f":"DRE.EMT!E67","v":0},{"$f":"DRE.EMT!F67","v":0},{"$f":"DRE.EMT!G67","v":0},{"$f":"DRE.EMT!H67","v":0},{"$f":"DRE.EMT!I67","v":0},{"$f":"DRE.EMT!J67","v":0},{"$f":"DRE.EMT!K67","v":0},{"$f":"DRE.EMT!L67","v":0},{"$f":"DRE.EMT!M67","v":0},{"$f":"DRE.EMT!N67","v":0},{"$f":"DRE.EMT!O67","v":0},{"$f":"DRE.EMT!P67","v":0},{"$f":"DRE.EMT!Q67","v":0},{"$f":"DRE.EMT!R67","v":0},{"$f":"DRE.EMT!S67","v":0},{"$f":"DRE.EMT!T67","v":0},{"$f":"DRE.EMT!U67","v":0},{"$f":"DRE.EMT!V67","v":0},{"$f":"DRE.EMT!W67","v":0},{"$f":"DRE.EMT!X67","v":0},{"$f":"DRE.EMT!Y67","v":0},{"$f":"DRE.EMT!Z67","v":0},{"$f":"DRE.EMT!AA67","v":0},{"$f":"DRE.EMT!AB67","v":0},{"$f":"DRE.EMT!AC67","v":0},{"$f":"DRE.EMT!AD67","v":0},{"$f":"DRE.EMT!AE67","v":0},{"$f":"DRE.EMT!AF67","v":0},{"$f":"DRE.EMT!AG67","v":0},{"$f":"DRE.EMT!AH67","v":0},{"$f":"DRE.EMT!AI67","v":0},{"$f":"DRE.EMT!AJ67","v":0},{"$f":"DRE.EMT!AK67","v":0},{"$f":"DRE.EMT!AL67","v":0},{"$f":"DRE.EMT!AM67","v":0},{"$f":"DRE.EMT!AN67","v":0},{"$f":"DRE.EMT!AO67","v":0},{"$f":"DRE.EMT!AP67","v":0},{"$f":"DRE.EMT!AQ67","v":0},{"$f":"DRE.EMT!AR67","v":0},{"$f":"DRE.EMT!AS67","v":0},{"$f":"DRE.EMT!AT67","v":0},{"$f":"DRE.EMT!AU67","v":0},{"$f":"DRE.EMT!AV67","v":0},{"$f":"DRE.EMT!AW67","v":0},{"$f":"DRE.EMT!AX67","v":0},{"$f":"DRE.EMT!AY67","v":0},{"$f":"DRE.EMT!AZ67","v":0},{"$f":"DRE.EMT!BA67","v":0},{"$f":"DRE.EMT!BB67","v":0},{"$f":"DRE.EMT!BC67","v":0},{"$f":"DRE.EMT!BD67","v":0},{"$f":"DRE.EMT!BF67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.EMT!C68","v":0},{"$f":"DRE.EMT!D68","v":0},{"$f":"DRE.EMT!E68","v":0},{"$f":"DRE.EMT!F68","v":0},{"$f":"DRE.EMT!G68","v":0},{"$f":"DRE.EMT!H68","v":0},{"$f":"DRE.EMT!I68","v":0},{"$f":"DRE.EMT!J68","v":0},{"$f":"DRE.EMT!K68","v":0},{"$f":"DRE.EMT!L68","v":0},{"$f":"DRE.EMT!M68","v":0},{"$f":"DRE.EMT!N68","v":0},{"$f":"DRE.EMT!O68","v":0},{"$f":"DRE.EMT!P68","v":0},{"$f":"DRE.EMT!Q68","v":0},{"$f":"DRE.EMT!R68","v":0},{"$f":"DRE.EMT!S68","v":0},{"$f":"DRE.EMT!T68","v":0},{"$f":"DRE.EMT!U68","v":0},{"$f":"DRE.EMT!V68","v":0},{"$f":"DRE.EMT!W68","v":0},{"$f":"DRE.EMT!X68","v":0},{"$f":"DRE.EMT!Y68","v":0},{"$f":"DRE.EMT!Z68","v":0},{"$f":"DRE.EMT!AA68","v":0},{"$f":"DRE.EMT!AB68","v":0},{"$f":"DRE.EMT!AC68","v":0},{"$f":"DRE.EMT!AD68","v":0},{"$f":"DRE.EMT!AE68","v":0},{"$f":"DRE.EMT!AF68","v":0},{"$f":"DRE.EMT!AG68","v":0},{"$f":"DRE.EMT!AH68","v":0},{"$f":"DRE.EMT!AI68","v":0},{"$f":"DRE.EMT!AJ68","v":0},{"$f":"DRE.EMT!AK68","v":0},{"$f":"DRE.EMT!AL68","v":0},{"$f":"DRE.EMT!AM68","v":0},{"$f":"DRE.EMT!AN68","v":0},{"$f":"DRE.EMT!AO68","v":0},{"$f":"DRE.EMT!AP68","v":0},{"$f":"DRE.EMT!AQ68","v":0},{"$f":"DRE.EMT!AR68","v":0},{"$f":"DRE.EMT!AS68","v":0},{"$f":"DRE.EMT!AT68","v":0},{"$f":"DRE.EMT!AU68","v":0},{"$f":"DRE.EMT!AV68","v":0},{"$f":"DRE.EMT!AW68","v":0},{"$f":"DRE.EMT!AX68","v":0},{"$f":"DRE.EMT!AY68","v":0},{"$f":"DRE.EMT!AZ68","v":0},{"$f":"DRE.EMT!BA68","v":0},{"$f":"DRE.EMT!BB68","v":0},{"$f":"DRE.EMT!BC68","v":0},{"$f":"DRE.EMT!BD68","v":0},{"$f":"DRE.EMT!BF68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.EMT!C69","v":-0.30079937617216451},{"$f":"DRE.EMT!D69","v":0.11578213881824616},{"$f":"DRE.EMT!E69","v":8.8681568219137377E-2},{"$f":"DRE.EMT!F69","v":0.62055962126412456},{"$f":"DRE.EMT!G69","v":0.61512893933081092},{"$f":"DRE.EMT!H69","v":-2.4669973495982475E-2},{"$f":"DRE.EMT!I69","v":0.32966881288586575},{"$f":"DRE.EMT!J69","v":-0.13208592663317795},{"$f":"DRE.EMT!K69","v":9.2726692383519077E-2},{"$f":"DRE.EMT!L69","v":0.26563960514022444},{"$f":"DRE.EMT!M69","v":0.1255082854387792},{"$f":"DRE.EMT!N69","v":0.19113863282212482},{"$f":"DRE.EMT!O69","v":0.24346480982981847},{"$f":"DRE.EMT!P69","v":0.20925285124158036},{"$f":"DRE.EMT!Q69","v":0.76936457933230418},{"$f":"DRE.EMT!R69","v":0.190911073558999},{"$f":"DRE.EMT!S69","v":0.23250157007179514},{"$f":"DRE.EMT!T69","v":0.23642782052335701},{"$f":"DRE.EMT!U69","v":-0.63743200271911327},{"$f":"DRE.EMT!V69","v":2.2413158241039764E-2},{"$f":"DRE.EMT!W69","v":0.58725574483485432},{"$f":"DRE.EMT!X69","v":0.25714543179771293},{"$f":"DRE.EMT!Y69","v":0.65848750465958383},{"$f":"DRE.EMT!Z69","v":0.50249718372466912},{"$f":"DRE.EMT!AA69","v":2.0053858650168204},{"$f":"DRE.EMT!AB69","v":0.51002939378616119},{"$f":"DRE.EMT!AC69","v":0.55777375326736844},{"$f":"DRE.EMT!AD69","v":0.77646977427328856},{"$f":"DRE.EMT!AE69","v":0.75326327491392842},{"$f":"DRE.EMT!AF69","v":2.5975361962407466},{"$f":"DRE.EMT!AG69","v":0.17322290215586494},{"$f":"DRE.EMT!AH69","v":0.3422414195390861},{"$f":"DRE.EMT!AI69","v":1.3584971493287086},{"$f":"DRE.EMT!AJ69","v":1.2273619263050373},{"$f":"DRE.EMT!AK69","v":3.0965469799735352},{"$f":"DRE.EMT!AL69","v":1.2971338488054589},{"$f":"DRE.EMT!AM69","v":1.5481867089886328},{"$f":"DRE.EMT!AN69","v":1.1980527860402295},{"$f":"DRE.EMT!AO69","v":0.59504816936877492},{"$f":"DRE.EMT!AP69","v":4.6384215132030961},{"$f":"DRE.EMT!AQ69","v":1.2814447578268684},{"$f":"DRE.EMT!AR69","v":1.8411913306385761},{"$f":"DRE.EMT!AS69","v":1.0223943435524245},{"$f":"DRE.EMT!AT69","v":1.0383346426835107},{"$f":"DRE.EMT!AU69","v":5.1833650747013795},{"$f":"DRE.EMT!AV69","v":0.99579825133456956},{"$f":"DRE.EMT!AW69","v":1.3948127133376671},{"$f":"DRE.EMT!AX69","v":1.8388162717422538},{"$f":"DRE.EMT!AY69","v":2.0692472263160142},{"$f":"DRE.EMT!AZ69","v":6.2986744627305047},{"$f":"DRE.EMT!BA69","v":1.6758963662964543},{"$f":"DRE.EMT!BB69","v":0.94226807774822885},{"$f":"DRE.EMT!BC69","v":1.0783543850865411},{"$f":"DRE.EMT!BD69","v":1.2732051304250118},{"$f":"DRE.EMT!BF69","v":1.2974627031141803}]
[null,"EBITDA per Share",{"$f":"DRE.EMT!C70","v":9.8036819422059829E-2},{"$f":"DRE.EMT!D70","v":0.61453009656627255},{"$f":"DRE.EMT!E70","v":0.7860104834940822},{"$f":"DRE.EMT!F70","v":0.52810886623289277},{"$f":"DRE.EMT!G70","v":1.9970584256305126},{"$f":"DRE.EMT!H70","v":0.42800231742756267},{"$f":"DRE.EMT!I70","v":0.64205337970505549},{"$f":"DRE.EMT!J70","v":0.62399416064897695},{"$f":"DRE.EMT!K70","v":0.61029122915454026},{"$f":"DRE.EMT!L70","v":2.3043410869361356},{"$f":"DRE.EMT!M70","v":0.44152700589766752},{"$f":"DRE.EMT!N70","v":0.81658880332997941},{"$f":"DRE.EMT!O70","v":1.0036546023588053},{"$f":"DRE.EMT!P70","v":0.85788763034906246},{"$f":"DRE.EMT!Q70","v":3.1196580419355158},{"$f":"DRE.EMT!R70","v":0.65241453449913445},{"$f":"DRE.EMT!S70","v":0.58238073957090974},{"$f":"DRE.EMT!T70","v":0.66595072939659383},{"$f":"DRE.EMT!U70","v":0.5193302570694367},{"$f":"DRE.EMT!V70","v":2.4200809573420767},{"$f":"DRE.EMT!W70","v":1.3534738887598885},{"$f":"DRE.EMT!X70","v":0.87719427613779344},{"$f":"DRE.EMT!Y70","v":1.1942051972356515},{"$f":"DRE.EMT!Z70","v":0.8999221203809602},{"$f":"DRE.EMT!AA70","v":4.3247954825142934},{"$f":"DRE.EMT!AB70","v":1.0636513108414503},{"$f":"DRE.EMT!AC70","v":1.1237717541376491},{"$f":"DRE.EMT!AD70","v":1.4060766188272242},{"$f":"DRE.EMT!AE70","v":1.1727913806151342},{"$f":"DRE.EMT!AF70","v":4.7662910644214573},{"$f":"DRE.EMT!AG70","v":0.82441157028850498},{"$f":"DRE.EMT!AH70","v":0.84311393624772812},{"$f":"DRE.EMT!AI70","v":1.752834572274433},{"$f":"DRE.EMT!AJ70","v":1.9621731768804695},{"$f":"DRE.EMT!AK70","v":5.3598182484352614},{"$f":"DRE.EMT!AL70","v":2.0881791861722756},{"$f":"DRE.EMT!AM70","v":2.1034846137906906},{"$f":"DRE.EMT!AN70","v":2.53241568304554},{"$f":"DRE.EMT!AO70","v":1.3830516043799173},{"$f":"DRE.EMT!AP70","v":8.1071310873884244},{"$f":"DRE.EMT!AQ70","v":2.2137923972619973},{"$f":"DRE.EMT!AR70","v":2.9999871335751709},{"$f":"DRE.EMT!AS70","v":2.1543930877491677},{"$f":"DRE.EMT!AT70","v":2.0482690618721522},{"$f":"DRE.EMT!AU70","v":9.4164416804584885},{"$f":"DRE.EMT!AV70","v":2.2255946130083371},{"$f":"DRE.EMT!AW70","v":2.5491826853693844},{"$f":"DRE.EMT!AX70","v":3.2710909717484506},{"$f":"DRE.EMT!AY70","v":3.0923632223792445},{"$f":"DRE.EMT!AZ70","v":11.138231492505415},{"$f":"DRE.EMT!BA70","v":3.0325893843481491},{"$f":"DRE.EMT!BB70","v":2.110582385953931},{"$f":"DRE.EMT!BC70","v":2.1873881367242296},{"$f":"DRE.EMT!BD70","v":2.0527588366703924},{"$f":"DRE.EMT!BF70","v":2.5544580565717925}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",null,null,null,null,null,0,0,0,0,0,0.44152700589766752,0.81658880332997941,1.1873114588322284,0.6368399250490745,3.0822671931089496,0.79187696720215039,0.72557468154319793]

{"sheet":"DRE.EMT","index":99,"n_rows":74,"n_cols":58,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Mato Grosso"]
[]
["EMT","Demonstrações de Resultados - IFRS (R$ mil)","1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["EMT","Residencial",243160,280758,300688,336826,1161432,336667,430641,412931,487977,1668216,440550,418903,397629,458631,1715713,434864,456382,464006,528989,{"$f":"SUM(R5:U5)","v":1884241},452536,509269,535352,614967,2112124,570360,606989,639593,742003,{"$f":"SUM(AB5:AE5)","v":2558945},678810,612604,654335,862412,{"$f":"SUM(AG5:AJ5)","v":2808161},705299,749224,785423,952053,{"$f":"SUM(AL5:AO5)","v":3191999},790152,803469,795724,883605,{"$f":"SUM(AQ5:AT5)","v":3272950},813872,875689,937874,1192216,{"$f":"SUM(AV5:AY5)","v":3819651},1057982,946777,886228,1104325,{"$f":"SUM(BA5:BD5)","v":3995312},924013]
["EMT","Industrial",116242,142849,163868,138090,561049,137508,209904,199379,171972,718763,120894,133445,131487,115943,501769,105664,113647,126848,120094,{"$f":"SUM(R6:U6)","v":466253},98527,124025,135085,121144,478781,106835,126562,151301,143962,{"$f":"SUM(AB6:AE6)","v":528660},120453,122518,139343,140474,{"$f":"SUM(AG6:AJ6)","v":522788},117163,122672,161448,158175,{"$f":"SUM(AL6:AO6)","v":559458},122710,142670,154417,135302,{"$f":"SUM(AQ6:AT6)","v":555099},121928,156853,160414,147918,{"$f":"SUM(AV6:AY6)","v":587113},119257,118420,116756,112412,{"$f":"SUM(BA6:BD6)","v":466845},84236]
["EMT","Comercial",174060,197783,207056,223975,802874,227501,301692,289257,307057,1125507,281271,275123,257687,268438,1082519,273013,275059,276784,297715,1122571,267415,304189,322109,329398,1223111,319728,345163,357509,375715,1398115,357266,286757,293747,355295,1293065,327956,326468,369898,414654,1438976,344493,337364,326267,322157,1330281,318695,347115,354962,388788,1409560,359731,333830,301511,335188,1330260,279816]
["EMT","Rural",70906,70989,113015,56238,311148,87271,105815,147863,131217,472166,108825,119262,150010,113312,491409,119400,127684,165135,151881,564100,120356,147396,210148,168865,646765,149285,170452,230680,204697,755114,189715,188549,255479,257599,891342,208218,216423,321885,295702,1042228,244536,252796,321697,285661,1104690,241339,276870,379484,392519,1290212,328069,294439,347493,341318,1311319,260563]
["EMT","Outras Classes",64205,73185,80647,86150,304187,79473,119099,116097,123297,437966,106517.1,112238,108416.1,118106.1,445277,109680,120047.9,120004,133940,483671.9,101432.1,128561.9,142679.1,153749,526422,123262,148904,158648,169316,600130,150195,135507,138651,158942,583295,163549,162739,189357,225267,740912,183249,195035,185798,203257,767339,172601,209904,218895,251399,852799,213810,218288,212869,248731,893698,190298]
["EMT","Suprimento de energia elétrica",62786,59436,30960,-14352,138830,104552,89163,25686,1489,220890,0,19407,14489,23987,57883,42319,39284,10530,3456,95589,21672,54364,-6368,735,70403,108729,9718,18299,51815,188561,48593,25247,19120,57449,150409,82697,70657,182316,56483,392153,20500,35607,38729,37618,132454,14553,22759,6751,-35,44028,8354,12166,15053,23118,58691,29449]
["EMT","Receitas de construção",57643,70692,90757,-38766,180326,74199,122927,128017,197038,522181,96039,152784,184412,160032,593267,101451,168415,148154,95903,513923,46722,135895,145426,102533,430576,31552,181496,228466,193778,635292,72622,61300,82514,101727,318163,75424,120394,189013,172253,557084,196593,252013,253729,248328,950663,198667,233127,217246,290269,939309,235019,320306,301271,454789,1311385,339866]
["EMT","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,-14031,-5077,-19941,26430,-12619,2794,1664,4275,1103,9836,47274,-11730,18614,46223,100381,26253,24583,50073,-2119,98790,15149,-21826,81369,16011,90703,20647,62891,141383,-137831,87090,39458,-22337,42557,32936,92614,8066,-18286,105329,1257,96366,16343,-68869,10201,-23795,-66120,-31281]
["EMT","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,86531,88491,92905,101449,369376,99091,117892,112055,121129,450167,104025,117878,162320,98686,482909,127426,144377,153034,167357,592194,154613,162558,179602,199587,696360,186298,202378,226998,221317,836991,204467,221161,247245,237621,910494,226673,240183,256359,279257,1002472,274408,282644,312990,338440,1208482,328505]
["EMT","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,-67417,-59939,-63189,-25685,-216230,-57795,1273,153807,-41172,56113,94108,13290,100508,-14216,193690,68807,782,-59676,-143887,-133974,-69567,83357,24486,116528,154804,170126,310182,241413,263548,985269,152461,168882,69396,-2665,388074,84798,48037,36971,-29479,140327,92393,41081,131791,-34074,231191,141453]
["EMT","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,49988,61579,72233,70352,254152,60390,65987,79083,75620,281080,70864,81320,95532,79425,327141,76014,76854,96878,77708,327454,88833,107327,103808,95335,395303,89066,92462,110007,96275,387810,89128,110442,126422,119963,445955,105978,135022,135279,124449,500728,135380,167908,182822,215314,701424,184138]
["EMT","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,19639,11643,6406,28531,66219,15897,1599,8064,21155,46715,98341,33270,14799,8490,154900,26637,17685,9505,44185,98012,14049,-9206,24910,84006,113759,62171,50294,112831,127718,353014,102299,118564,-57702,77624,240785,97893,119501,40034,55649,313077,84672,69219,52242,90915,297048,142676]
["EMT","Outras receitas operacionais",61978,108957,66739,116436,354110,121950,182675,234058,139447,678130,4691.1000000000004,-6169.2,-15924.9,9011.1,-8392.2000000000007,1765,1706.1,497,-10419,-6450.9,8301,5672.9,5060,4293,23328,-11388.312290000002,-8218.0298700000003,-457.31876000000193,-7209.2295300000005,-27272.890450000003,-5110,4254,4403,-272,3275,-5192,555,16635,-55,11943,-9912,3892,9806,-10249,-6463,2466,-4635,17393,-7640,7584,-4885,7925,13931,-5183,11788,-5630]
["EMT","Receita Bruta",{"$f":"SUM(C5:C18)","v":850980},1004649,1053730,904597,3813956,1169121,1561916,1553288,1559494,5843819,1233497.2000000002,1321689.8,1316619.2000000002,1468537.2000000002,5340342.8,1308533,1490640,1669242,1499394,5967809,1531573.1,1643400.7999999998,1881264.1,1714292,6770531,1723499.68771,1845346.97013,2033852.6812400001,2017320.7704700001,7620020.1095500002,1815621,1758946,2001767,2445091,{"$f":"SUM(AK5:AK18)","v":8021427},2203422,2487339,3048607,{"$f":"SUM(AO5:AO18)","v":2845559},10584927,2480134,2619558,2514085,2571158,10184935,2407529,2642139,2866991,{"$f":"SUM(AY5:AY18)","v":3086567},11003226,{"$f":"SUM(BA5:BA18)","v":2920533},{"$f":"SUM(BB5:BB18)","v":2744134},{"$f":"SUM(BC5:BC18)","v":2885158},{"$f":"SUM(BD5:BD18)","v":3201498},11751323,{"$f":"SUM(BF5:BF18)","v":2868102}]
["EMT","PIS/COFINS/ISS",-73968,-85797,-88012,-92571,-340348,-100535,-132418,-127101,-122188,-482242,-103673.10234,-108501.89766000002,-106327,-116992,-435494,-110198,-118609.95254000001,-140728,-130353.04745999997,-499889,-129827,-136871,-158489,-149539,-574726,-156775,-154161,-166886,-165156,-642978,-161318,-158940,-176532,-210821,-707611,-193282,-201222,-206782,-185125,-786411,-173036,-179284,-183880,{"$f":"-171961-6064","v":-178025},{"$f":"SUM(AQ20:AT20)","v":-714225},-167112,-162313,-202994,-211908,-744327,-203969,-183836,-199508,-208029,-795342,-190109]
["EMT","RGR",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AQ21:AT21)","v":0},0,0,0,"-",0,0,0,0,0,0,"-"]
["EMT","ICMS",-158328,-191226,-205930,-222732,-778216,-212528,-282737,-281271,-302262,-1078798,-269716.85700000002,-271988.14299999987,-267702,-280092,-1089499,-268717,-289253.43017999997,-304958,-328435.56982000009,-1191364,-277430,-317356,-346970,-364704,-1306460,-333368,-365368,-397329,-431487,-1527552,-407295,-376591,-413039,-498418,-1695343,-418924,-448802,-517698,-569651,-1955075,-336622,-325807,-344289,-352502,{"$f":"SUM(AQ22:AT22)","v":-1359220},-320381,-356860,-399037,-460978,-1537256,-404328,-379161,-384801,-437795,-1606085,-360736]
["EMT","Outras (CCC, CDE, P&D e PEE)",-14723,-18586,-19041,-5172,-57522,-103068,-254925,-227580,-132784,-718357,-119710.40053,-118736.59946999997,-106291,-121001,-465739,-104893,-138506.55779999998,-99373,-82496.442200000005,-425268.99999999994,-105439,-116475,-145807,-148203,-515924,-142090,-144442,-146715,-124396,-557643,-135490,-128561,-128429,-130095,-522575,-160198,-169929,-166974,-162599,-659700,-248727,-244988,-243237,-242681,{"$f":"SUM(AQ23:AT23)","v":-979633},-234313,-305340,-308390,-308343,-1156386,-320991,-306482,-307965,-199979,-1135417,-264888]
["EMT","Receita Líquida",603961,709040,740747,584122,2637870,752990,891836,917336,1002260,3564422,740396.64012999996,822463.35987000004,836299,950452,3349611,824725,944271.05948000017,1124183,958107.94051999971,{"$f":"SUM(V19:V23)","v":3851287},1018877,1072699,1229998,1051846,4373420,{"$f":"SUM(AB19:AB23)","v":1091266.68771},1181375.97013,1322922.6812400001,1296281.7704700001,4891847.1095500002,1111518,1094854,1283767,1605757,{"$f":"SUM(AK19:AK23)","v":5095898},1431018,1667386,2157153,{"$f":"SUM(AO19:AO23)","v":1928184},7183741,1721749,1869479,1742679,1797950,7131857,1685723,1817626,1956570,{"$f":"SUM(AY19:AY23)","v":2105338},7565257,{"$f":"SUM(BA19:BA23)","v":1991245},1874655,{"$f":"SUM(BC19:BC23)","v":1992884},{"$f":"SUM(BD19:BD23)","v":2355695},8214479,{"$f":"SUM(BF19:BF23)","v":2052369}]
["EMT","Despesas não controláveis",-387263,-347995,-425633,-296094,-1456985,-485514,-554256,-548369,-530105,-2118244,-427528,-436077,-426234,-479563,-1769402,-476910,-502283,-695909,-554227,{"$f":"SUM(V26:V27)","v":-2229329},-534692,-608117,-666335,-560670,-2369814,{"$f":"SUM(AB26:AB27)","v":-651974},-574134,-653195,-664893,-2544196,-673134,-641120,-701102,-891280,{"$f":"SUM(AK26:AK27)","v":-2906636},-829163,-893427,-1151910,{"$f":"SUM(AO26:AO27)","v":-1177825},-4052325,-822899,-748602,-819429,-793037,-3183967,-779391,-783761,-797961,{"$f":"SUM(AY26:AY27)","v":-828063},-3189176,{"$f":"SUM(BA26:BA27)","v":-812094},-822569,{"$f":"SUM(BC26:BC27)","v":-923220},{"$f":"SUM(BD26:BD27)","v":-1121607},-3679490,{"$f":"SUM(BF26:BF27)","v":-878870}]
["EMT","Energia Comprada",-357965,-327860,-388417,-294990,-1369232,-456979,-487096,-491192,-467770,-1903037,-382700,-394345,-379265,-442639,-1598949,-434506,-471933,-643915,-525573,-2075927,-470906,-543015,-602939,-498771,-2115631,-591210,-511889,-575646,-586987,-2265732,-594573,-566864,-595762,-783603,-2540802,-711125,-778855,-1043570,-1057229,-3590779,-698894,-629464,-681530,-655562,-2665450,-649424,-643732,-641690,-680568,-2615414,-660161,-668595,-762931,-959383,-3051070,-658425]
["EMT","Transporte de Potência Elétrica",-29298,-20135,-37216,-1104,-87753,-28535,-67160,-57177,-62335,-215207,-44828,-41732,-46969,-36924,-170453,-42404,-30350,-51994,-28654,-153402,-63786,-65102,-63396,-61899,-254183,-60764,-62245,-77549,-77906,-278464,-78561,-74256,-105340,-107677,-365834,-118038,-114572,-108340,-120596,-461546,-124005,-119138,-137899,-137475,-518517,-129967,-140029,-156271,-147495,-573762,-151933,-153974,-160289,-162224,-628420,-220445]
["EMT","PMSO",-101456,-123935,-126248,-170704,-522343,-102570,-132788,-106252,-179669.47792,-521279.47791999998,-129063.15799000001,-126955,-105295,-133054.27217000001,-494367.43015999999,-111478,-113297,-119249,-177283,{"$f":"SUM(V29:V33)","v":-521307},-132653,-121354,-149752,-189855,-593614,{"$f":"SUM(AB29:AB33)","v":-143664},-133382,-138967,-160791,-576804,-139942,-118532,-109916,-155493,{"$f":"SUM(AK29:AK33)","v":-523886},-141622,-148762,-139424,{"$f":"SUM(AO29:AO33)","v":-179396},-609204,-147618,-151977,-156137,-194441,-650173,-163460,-177678,-185243,{"$f":"SUM(AY29:AY33)","v":-246517},-772898,{"$f":"SUM(BA29:BA33)","v":-201927},-199178,{"$f":"SUM(BC29:BC33)","v":-208408},{"$f":"SUM(BD29:BD33)","v":-202885},-812398,{"$f":"SUM(BF29:BF33)","v":-198044}]
["EMT","Pessoal",-29451,-48236,-27682,-44742,-150111,-36824,-30998,-40936,-40980,-149738,-44184,-48449,-36556,-59289,-188478,-41242,-38016,-40930,-54215,-174403,-40297,-45948,-42886,-71591,-200722,-48460,-44904,-47273,-66595,-207232,-46074,-41588,-39926,-71746,-199334,-50157,-54472,-45122,-65316,-215067,-47323,-51850,-39857,-78343,-217373,-49679,-64387,-62249,-108041,-284356,-75940,-75748,-81609,-88247,-321544,-83472]
["EMT","Benefício pós-emprego",-808,-655,-749,-715,-2927,-818,-906,-922,-2609,-5255,-1471,-1358,-1381,-685,-4895,-1910,-1603,-1635,-2847,-7995,-2463,-812,-2509,-988,-6772,-2722,-2603,-2725,-914,-8964,-2553,-2465,-2871,11804,3915,-2670,-2507,-2629,-9217,-17023,-2119,-2171,-2251,-4035,-10576,-2126,-2012,-2045,-1626,-7809,-2331,-2478,-2561,-2558,-9928,-2381]
["EMT","Material",-8611,-9653,-9763,-10684,-38711,-10200,-11477,-12143,-10944,-44764,-9086,-7820,-7984,-8098,-32988,-9362,-9362,-8762,-10597,-38083,-11473,-8275,-9172,-14828,-43748,-10515,-9722,-12150,-15282,-47669,-10675,-9149,-9720,-12239,-41783,-11175,-13400,-13656,-13740,-51971,-15694,-17035,-15292,-11922,-59943,-12571,-11716,-12565,-14225,-51077,-15949,-15607,-16365,-13793,-61714,-16654]
["EMT","Serviços de terceiros",-53396,-56780,-59831,-60594,-230601,-51083,-62603,-62342,-70173,-246201,-54206,-54451,-46186,-54404,-209247,-46756,-51393,-57334,-78081,-233564,-64856,-51028,-79631,-74263,-269778,-60958,-57573,-61867,-80710,-261108,-63142,-55627,-53216,-71815,-243800,-63172,-63148,-64040,-64266,-254626,-68061,-77425,-80118,-81130,-306734,-87047,-88096,-93831,-107115,-376089,-95344,-91315,-94301,-87928,-368888,-80831]
["EMT","Outras",-9190,-8611,-28223,-53969,-99993,-3645,-26804,10091,-54963.477920000005,-75321.477920000005,-20116.15799,-14877,-13188,-10578.27217,-58759.430159999996,-12208,-12923,-10588,-31543,{"$f":"SUM(V34:V36)","v":-67262},-13564,-15291,-15554,-28185,-72594,{"$f":"SUM(AB34:AB36)","v":-21009},-18580,-14952,2710,-51831,-17498,-9703,-4183,-11500,-42884,-14448,-15235,-13977,{"$f":"SUM(AO34:AO36)","v":-26857},-70517,-14421,-3496,-18619,-19011,-55547,-12037,-11467,-14553,{"$f":"SUM(AY34:AY36)","v":-15510},-53567,{"$f":"SUM(BA34:BA36)","v":-12363},-14030,{"$f":"SUM(BC34:BC36)","v":-13572},{"$f":"SUM(BD34:BD36)","v":-10359},-50324,{"$f":"SUM(BF34:BF36)","v":-14706}]
["EMT","Multas e compensações",0,0,0,0,0,-8209,-2680,-7132,-34008,-52029,-4697,-7002.4282899999998,-6569,444,-17824.42829,-4929,-3382.25614,-2743,-18328.743860000002,-29383,-5167,-1284,-240,-1043,-7734,-1263,-649,-2010,-1117,-5039,-3975,-3247,-172,-776,-8170,-1746,-2008,663,-10457,-13548,-4147,-580,-9049,-1069,-14845,-2537,-2991,-2604,-1781,-9913,-4890,4511,-618,0,-997,-5]
["EMT","Contingências (liquidação de ações cíveis)",0,0,0,0,0,-576,-1925,-9824,-6081,-18406,-5286,-12581.72783,-9488,-5729.2721700000002,-33085,-5923,-6977.4486499999994,-5335,-5417.5513500000015,-23653,-3946,-10157,-9518,-10544,-34165,-7865,-8977,-9120,-4787,-30749,-8491,-3876,-8253,-8073,-28693,-8714,-9902,-12659,-9566,-40841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Outros",0,0,0,0,0,5140,-22199,27047,-14874.477920000005,-4886.4779200000048,-10133.15799,4707.1561199999996,2869,-5293,-7850.0018700000001,-1356,-2563.2952100000011,-2510,-7796.7047899999989,-14226,-4451,-3850,-5796,-16598,-30695,-11881,-8954,-3822,8614,-16043,-5032,-2580,{"$f":"--4242","v":4242},-2651,-6021,-3988,-3325,-1981,-6834,-16128,-10274,-2916,-9570,-17942,-40702,-9500,-8476,-11949,-13729,-43654,-7473,-18541,-12954,-10359,-49327,-14701]
["EMT","Provisões/reversões",-23340,-46338,33916,-55610,-91372,-9166,34005,-23372,-139.52208000000246,1327.4779199999975,-10020.84201,31302,56912,856,79049.157990000007,-12441,-20495,-21260,-11814,{"$f":"SUM(V38:V39)","v":-66010},-7467,-6799,-4414,-8067,-26747,{"$f":"SUM(AB38:AB39)","v":-30496},-43334,860,-22680,-95650,-41992,-84659,3318,-20460,{"$f":"SUM(AK38:AK39)","v":-143793},44564,-29369,-23067,{"$f":"SUM(AO38:AO39)","v":-48951},-56823,-60118,-45985,-31418,-44451,-181972,-39890,-43860,-26102,{"$f":"SUM(AY38:AY39)","v":-40017},-149869,{"$f":"SUM(BA38:BA39)","v":-57497},-52879,{"$f":"SUM(BC38:BC39)","v":-60671},{"$f":"SUM(BD38:BD39)","v":-71470},-242517,{"$f":"SUM(BF38:BF39)","v":-57035}]
["EMT","Contingências",-19007,-24761,13314,310,-30144,782,50560,16420,-6121,61641,7623,11937,2092,21873,43525,641,-2382,-3205,9549,4603,773,5676,13565,369,20383,1995,832,2579,917,6323,1532,-1201,1448,2014,3793,3235,2545,8117,6377,20274,-7813,-10946,-4662,-5038,-28459,-6717,-8212,-8153,-3628,-26710,-8640,-10689,-21096,-28862,-69287,-6632]
["EMT","Perdas esperadas de crédito de liquidação duvidosa",-4333,-21577,20602,-55920,-61228,-9948,-16555,-39792,5981.4779199999975,-60313.522080000002,-17643.84201,19365,54820,-21017,35524.15799,-13082,-18113,-18055,-21363,-70613,-8240,-12475,-17979,-8436,-47130,-32491,-44166,-1719,-23597,-101973,-43524,-83458,1870,-22474,-147586,41329,-31914,-31184,-55328,-77097,-52305,-35039,-26756,-39413,-153513,-33173,-35648,-17949,-36389,-123159,-48857,-42190,-39575,-42608,-173230,-50403]
["EMT","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["EMT","Depreciação e amortização",-28386,-28666,-29163,-31131,-117346,-28411,-26490,-30724,-32976,-118601,-33538,-31825,-34679,-41123,-141165,-40675,-38154,-54002,-61546,-194377,-62827,-45453,-46119,-54417,-208816,-48645,-49040,-49818,-50760,-198263,-54323,-55121,-56575,-76079,-242098,-57686,-57484,-58325,-58896,-232391,-59966,-57312,-63124,-61675,-242077,-68052,-68043,-70330,-72102,-278527,-77056,-79493,-83662,-87496,-327707,-92185]
["EMT","Custo de Construção",-57643,-70692,-90757,38766,-180326,-74199,-122927,-128017,-197038,-522181,-96039,-152784,-184412,-160032,-593267,-101451,-168415,-148154,-95903,-513923,-46722,-135895,-145426,-102533,-430576,-31552,-181495,-228466,-193778,-635291,-72622,-61300,-82514,-101727,-318163,-75424,-120394,-189013,-172253,-557084,-196593,-252013,-253729,-248328,-950663,-198667,-233127,-217246,-290269,-939309,-235019,-320306,-301271,-454789,-1311385,-339866]
["EMT","Despesas Operacionais",-598088,-617626,-637885,-514773,-2368372,-699860,-802456,-836734,-939928,-3278978,-696189,-716339,-693708,-812916.27217000001,-2919152.2721699998,-742955,-842644,-1038574,-900773,{"$f":"V37+V28+V25+V42+V41","v":-3524946},-784361,-917618,-1012046,-915542,-3629567,{"$f":"AB37+AB28+AB25+AB42+AB41","v":-906331},-981385,-1069586,-1092902,-4050204,-982013,-960732,-946789,-1245039,-4134576,-1059331,-1249436,-1561739,{"$f":"AO37+AO28+AO25+AO42+AO41","v":-1637321},-5507827,-1287194,-1255889,-1323837,-1341932,-5208852,-1249460,-1306469,-1296882,{"$f":"AY37+AY28+AY25+AY42+AY41","v":-1476968},-5329779,{"$f":"BA37+BA28+BA25+BA42+BA41","v":-1383593},-1474425,{"$f":"BC37+BC28+BC25+BC42+BC41","v":-1577232},{"$f":"BD37+BD28+BD25+BD42+BD41","v":-1938247},-6373497,{"$f":"BF37+BF28+BF25+BF42+BF41","v":-1566000}]
["EMT","Outras receitas",797,498,19,-640,674,1188,3231,-1404,5879,8894,2729,3390,4068,15319,25506,28578,9798,12163,3939,54478,5245,4734,7521,19130,36630,6953,3182,1398,12634,24167,1405,1126,7446,3517,13494,39099,-3106,3156,-4219,34930,5920,-832,4907,4935,14930,407,2142,3611,4698,10858,336,923,1672,1566,4497,2086]
["EMT","Outras despesas",-23404,-15906,1836,-9888,-47362,-9828,-9741,-3638,2763,-20444,-5270,-2251,-10387,-47855,-65763,-12117,-25584,-9986,-12248,-59935,-14419,-18504,-17333,-18248,-68504,-14071,-12950,-5184,-17074,-49279,-9707,-5776,-17230,-10712,-43425,-11282,-11787,-102443,-42732,-168244,-15749,-13247,-15186,-15280,-59462,-17446,-23219,-17450,-28122,-86237,-21083,-18551,-22075,-57075,-118784,-21362]
["EMT","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":-16734},{"$f":"D24+D43+D44+D45","v":76006},104717,58821,222810,44490,82870,75560,70974,273894,41666.640129999956,107263.35987000004,136272,104999.72782999999,390201.72783000022,{"$f":"R24+R43+R44+R45","v":98231},{"$f":"S24+S43+S44+S45","v":85841.059480000171},{"$f":"T24+T43+T44+T45","v":87786},{"$f":"U24+U43+U44+U45","v":49025.940519999713},320883.99999999988,{"$f":"W24+W43+W44+W45","v":225342},141311,208140,137186,711979,177817.68770999997,190222.97013000003,249550.68124000006,198939.7704700001,816531.10955000017,121203,129472,327194,353523,931391,399504,403057,496127,{"$f":"AO24+AO43+AO44+AO45","v":243912},1542600,424726,599511,408563,445673,1878473,419224,490080,645849,{"$f":"AY24+AY43+AY44+AY45","v":604946},2160099,{"$f":"BA24+BA43+BA44+BA45","v":586905},382602,{"$f":"BC24+BC43+BC44+BC45","v":395249},{"$f":"BD24+BD43+BD44+BD45","v":361939},1726695,{"$f":"BF24+BF43+BF44+BF45","v":467093}]
["EMT","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":11652},104672,133880,89952,340156,72901,109360,106284,103950,392495,75204.640129999956,139088.35987000004,170951,146122.72782999999,531366.72782999999,{"$f":"R24+R25+R28+R37+R42+R44+R45","v":138906},123995.05948000017,141788,110570.94051999983,{"$f":"V24+V25+V28+V37+V42+V44+V45","v":515261},288169,186764,{"$f":"Y24+Y25+Y28+Y37+Y42+Y44+Y45","v":254259},191603,920795,{"$f":"AB24+AB25+AB28+AB37+AB42+AB44+AB45","v":226462.68770999997},239262.97013000003,299368.68124000006,249699.7704700001,1014794.1095500002,175526,184593,383769,429602,1173489,457190,460541,554452,{"$f":"AO24+AO25+AO28+AO37+AO42+AO44+AO45","v":302808},1774991,484692,656823,471687,507348,2120550,487276,558123,716179,677048,2438626,{"$f":"BA24+BA25+BA28+BA37+BA42+BA44+BA45","v":663961},462095,{"$f":"BC24+BC25+BC28+BC37+BC42+BC44+BC45","v":478911},{"$f":"BD24+BD25+BD28+BD37+BD42+BD44+BD45","v":449435},2054402,{"$f":"BF24+BF25+BF28+BF37+BF42+BF44+BF45","v":559278}]
["EMT","Resultado antes das receitas e despesas financeiras",-16734,76006,104717,58821,222810,44490,82870,75560,70974,273894,41666.640129999956,107263.35987000004,136272,104999.72782999999,390201.72783000022,98231,85841.059480000171,87786,49024.940519999829,{"$f":"V24+V43+V44+V45","v":320884},225342,141311,208140,137186,711979,{"$f":"AB46+AB47","v":177817.68770999997},190222.97013000003,249550.68124000006,198939.7704700001,816531.10955000017,121203,129472,327194,353523,931391,399504,403057,496127,{"$f":"AO46+AO47","v":243912},1542600,424726,599511,408563,445673,1878473,419224,490080,645849,{"$f":"AY46+AY47","v":604946},2160099,{"$f":"BA46+BA47","v":586905},382602,{"$f":"BC46+BC47","v":395249},{"$f":"BD46+BD47","v":361939},1726695,{"$f":"BF46+BF47","v":467093}]
["EMT","Receitas financeiras",88381,40325,61622,-28309,162019,75469,72332,22208,-18927,151082,62476,38256,61272,11668,173672,36398,26439,36359,38882,{"$f":"SUM(V51:V54)","v":138078},28053,30234,30154,42819,131260,{"$f":"SUM(AB51:AB54)","v":37378},26931,34235,58153,156697,26730,31217,47905,54103,{"$f":"SUM(AK51:AK54)","v":159955},44877,298626,66011,{"$f":"SUM(AO51:AO54)","v":76089},485603,89519,93818,84901,76356,344594,93326,94437,52986,{"$f":"SUM(AY51:AY54)","v":87780},328529,{"$f":"SUM(BA51:BA54)","v":82407},93680,{"$f":"SUM(BC51:BC54)","v":79248},{"$f":"SUM(BD51:BD54)","v":98134},353469,{"$f":"SUM(BF51:BF54)","v":98346}]
["EMT","Receita de aplicações financeiras",1676,5603,20964,8936,37179,20963,13022,10922,6125,51032,6941,11922,12280,16284,47427,14618,9489,8113,5602,37822,4902,6620,3702,3229,18453,3260,4318,2462,4020,14060,3107,6543,7070,9484,26204,5885,199,7249,6897,20230,5211,21697,22541,20058,{"$f":"SUM(AQ51:AT51)","v":69507},17347,10834,26475,22261,76917,30238,32962,27215,25639,116054,40133]
["EMT","Receitas de Multas por Atraso",8090,8548,12511,10983,40132,10639,13338,14426,16276,54679,6812,1867,27002,42489,78170,16158,15464,15872,17522,65016,19827,19128,21557,21528,82040,22355,18519,26726,21567,89167,24832,20326,36354,34287,115799,36638,34248,35945,32769,139600,32519,30577,31499,29666,{"$f":"SUM(AQ52:AT52)","v":124261},29898,32355,33407,32179,127839,35323,36989,33573,28954,134839,34727]
["EMT","Atualização financeira CVA ",0,0,0,0,0,16232,23566,2136,-25250,16684,37489,368,11306,-30201,18962,1604,369,0,-1973,0,-563,1853,2043,0,3333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ53:AT53)","v":0},20711,21711,-27113,-5446,9863,0,9824,2923,-4422,8325,-6271]
["EMT","Outras receitas financeiras",78615,26174,28147,-48228,84708,27635,22406,-5276,-16078,28687,11234,24099,10684,-16904,29113,4018,1117,12374,17731,35240,3887,2633,2852,18062,27434,11763,4094,5047,32566,53470,-1209,4348,4481,10332,17952,2354,264179,22817,36423,325773,51789,41544,30861,26632,{"$f":"SUM(AQ54:AT54)","v":150826},25370,29537,20217,38786,113910,16846,13905,15537,47963,94251,29757]
["EMT","Despesas financeiras",-105829,-106234,-138252,-70335,-420650,-126709,-69490,-131723,-27375,-355297,-72151,-136403,-148616,-74964,-432134,-78876,-55590,-59060,-229893,{"$f":"SUM(V56:V61)","v":-423419},-84302,-96728,-77700,-51515,-310245,{"$f":"SUM(AB56:AB61)","v":-79486},-78426,-92552,-65323,-315787,-91799,-65630,-52278,-59143,-268850,-69289,-315215,-257605,{"$f":"SUM(AO56:AO61)","v":-146652},-788761,-155785,-193679,-255849,-216776,-822089,-241239,-214236,-209636,{"$f":"SUM(AY56:AY61)","v":-151702},-816813,{"$f":"SUM(BA56:BA61)","v":-215286},-207055,{"$f":"SUM(BC56:BC61)","v":-208251},{"$f":"SUM(BD56:BD61)","v":-232553},-863145,{"$f":"SUM(BF56:BF61)","v":-242788}]
["EMT","Encargos de dívidas – juros",-30266,-35621,-36123,-27495,-129505,-33716,-36486,-38452,-37373,-146027,-38701,-75194,-54206,-22848,-190949,-44981,-38520,-38876,-32774,-155151,-43547,-42771,-47599,-48672,-182589,-52748,-55039,-59245,-51114,-218146,-49340,-49683,-44632,-44708,-188363,-43472,-42977,-51433,-68292,-206174,-77019,-80923,-86722,-87399,{"$f":"SUM(AQ56:AT56)","v":-332063},-89936,-87882,-109513,-100600,-387931,-101913,-114721,-117970,-132187,-466791,-141970]
["EMT","Encargos de dívidas - Variação monetária/cambial",-24872,5083,-18723,-2767,-41279,-24225,15845,-25698,-44607,-78685,1857,1110,-18381,-43157,-58571,-12409,-20024,-2457,-16464,-51354,-9088,-48566,-13888,5027,-66515,-11548,2011,-54816,18032,-46321,-241814,-38847,-37931,53592,-265000,-84815,71491,-87250,-68840,-169414,165179,-186860,-24420,24498,-21603,11087,80670,-77118,49386,64025,-98589,-196986,14298,-257939,-539216,64289]
["EMT","Marcação a mercado derivativos e dívida",0,0,-123,-136,-259,-92,310,12,-624,-394,118,96,53,9,276,14,-4265,8490,3630,7869,1729,-13707,1696,42842,32560,5,127,46,25,203,-65,95,-23,37,44,-92,-466,-5740,-5513,-11811,407,-7864,-756,3748,-4465,1774,9963,287,-6075,5949,-2244,-6744,-6089,-14925,-30002,10682]
["EMT","Instrumentos financeiros derivativos",0,0,1425,1315,2740,3942,-1337,5026,-527,7104,-1711,-1405,-71,-50,-3237,-189,7781,-11713,6545,2424,1339,43505,10224,-11073,43995,17171,-13549,43531,-17160,29993,228555,45232,49587,-51485,271889,85801,-86404,83815,45589,128801,-189497,146438,-91694,-88642,-223395,-86984,-167843,7454,-112083,-359456,34635,149561,-59809,211010,335397,-148860]
["EMT","Atualização financeira CVA",0,0,0,0,0,-14707,-18270,0,23242,-9735,-7708,-29064,-16297,26521,-26548,-5028,-2489,0,7517,0,-4325,-584,-1198,0,-6107,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG60:AJ60)","v":0},0,0,0,0,{"$f":"SUM(AL60:AO60)","v":0},0,0,0,0,0,-2616,-7718,-1670,-4566,-16570,-10058,-13613,-15108,-15734,-54513,-17121]
["EMT","Outras despesas financeiras",-50691,-75696,-84708,-41252,-252347,-57911,-29552,-72611,32514,-127560,-26006,-31946,-59714,-35439,-153105,-16283,1927,-14504,-198347,-227207,-30410,-34605,-26935,-39639,-131589,-32366,-11976,-22068,-15106,-81516,-29135,-22427,-19279,-16579,-87420,-26711,-256859,-196997,-49596,-530163,-54855,-64470,-52257,-68981,-240563,-74564,-41426,-29076,22236,-122830,-37117,-24552,-23573,-22778,-108020,-9808]
["EMT","Resultado financeiro",-17448,-65909,-76630,-98644,-258631,-51240,2842,-109515,-46302,-204215,-9675,-98147,-87344,-63296,-258462,-42478,-29151,-22701,-191011,{"$f":"V55+V50","v":-285341},-56249,-66494,-47546,-8696,-178985,{"$f":"AB55+AB50","v":-42108},-51495,-58317,-7170,-159090,-65069,-34413,-4373,-5040,-108895,-24412,-16589,-191594,{"$f":"AO55+AO50","v":-70563},-303158,-66266,-99861,-170948,-140420,-477495,-147913,-119799,-156650,{"$f":"AY55+AY50","v":-63922},-488284,{"$f":"BA55+BA50","v":-132879},-113375,{"$f":"BC55+BC50","v":-129003},{"$f":"BD55+BD50","v":-134419},-509676,{"$f":"BF55+BF50","v":-144442}]
["EMT","Resultado antes dos tributos",-34182,10097,28087,-39823,-35821,-6750,85712,-33955,24672,69679,31991.640129999956,9116.3598700000439,48928,41703.727829999989,131739.72783000022,55753,56690.059480000171,65085,-141986.05948000017,{"$f":"V49+V62","v":35543},169093,74817,160594,128490,532994,{"$f":"AB49+AB62","v":135709.68770999997},138727.97013000003,191233.68124000006,191769.7704700001,657441.10955000017,56134,95059,322821,348483,822496,375092,386468,304533,{"$f":"AO49+AO62","v":173349},1239442,358460,499650,237615,305253,1400978,271311,370281,489199,{"$f":"AY49+AY62","v":541024},1671815,{"$f":"BA49+BA62","v":454026},269227,{"$f":"BC49+BC62","v":266246},{"$f":"BD49+BD62","v":227520},1217019,{"$f":"BF49+BF62","v":322651}]
["EMT","Contribuição Social e imposto de renda",-1569,9624,-12982,145522,140595,2548,-29560,11457,-8878,-24433,-10614,23440,-7459,-6062,-695,-15106,-7188,-14747,6270,-30771,-44060,-20068,-20395,-21503,-106026,-27119,-19972,-25915,-31392,-104398,-19253,-20128,-25389,-79762,-144532,-91095,-47505,-42229,-43068,-223897,-77898,-96536,-13770,-19022,-207226,-53289,-64898,-86605,-87979,-292771,-87102,-62925,-30149,51238,-128938,-38582]
["EMT","Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25390314.056159999,null,0,-25390314.056159999,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Lucro líquido consolidado do período",-35751,19721,15105,105699,104774,-4202,56152,-22498,15794,45246,21377.640129999956,32556.359870000044,41469,35641.727829999989,131044.72783000022,40647,49502.059480000171,50338,-135716.05948000017,{"$f":"V63+V64+V65","v":4772},125033,54749,140199,106987,426968,{"$f":"AB63+AB64+AB65","v":108590.68770999997},118755.97013000003,165318.68124000006,160377.7704700001,553043.10955000017,36881,74931,297432,268721,677964,283997,338963,262304,{"$f":"AO63+AO64+AO65","v":130281},1015545,280562,403114,223845,286231,1193752,218022,305383,402594,{"$f":"AY63+AY64+AY65","v":453045},1379044,{"$f":"BA63+BA64+BA65","v":366924},206302,{"$f":"BC63+BC64+BC65","v":236097},{"$f":"BD63+BD64+BD65","v":278758},1088081,{"$f":"BF63+BF64+BF65","v":284069}]
["EMT","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMT","Lucro por ação  ",-0.30079937617216451,0.11578213881824616,8.8681568219137377E-2,0.62055962126412456,0.61512893933081092,-2.4669973495982475E-2,0.32966881288586575,-0.13208592663317795,9.2726692383519077E-2,0.26563960514022444,0.1255082854387792,0.19113863282212482,0.24346480982981847,0.20925285124158036,0.76936457933230418,0.190911073558999,0.23250157007179514,0.23642782052335701,-0.63743200271911327,2.2413158241039764E-2,0.58725574483485432,0.25714543179771293,0.65848750465958383,0.50249718372466912,2.0053858650168204,0.51002939378616119,0.55777375326736844,0.77646977427328856,0.75326327491392842,2.5975361962407466,0.17322290215586494,0.3422414195390861,1.3584971493287086,1.2273619263050373,3.0965469799735352,1.2971338488054589,1.5481867089886328,1.1980527860402295,0.59504816936877492,4.6384215132030961,1.2814447578268684,1.8411913306385761,1.0223943435524245,1.0383346426835107,5.1833650747013795,0.99579825133456956,1.3948127133376671,1.8388162717422538,2.0692472263160142,6.2986744627305047,{"$f":"BA66/BA71","v":1.6758963662964543},{"$f":"BB66/BB71","v":0.94226807774822885},{"$f":"BC66/BC71","v":1.0783543850865411},{"$f":"BD66/BD71","v":1.2732051304250118},4.9697239595562364,{"$f":"BF66/BF71","v":1.2974627031141803}]
["EMT","EBITDA por ação",9.8036819422059829E-2,0.61453009656627255,0.7860104834940822,0.52810886623289277,1.9970584256305126,0.42800231742756267,0.64205337970505549,0.62399416064897695,0.61029122915454026,2.3043410869361356,0.44152700589766752,0.81658880332997941,1.0036546023588053,0.85788763034906246,3.1196580419355158,0.65241453449913445,0.58238073957090974,0.66595072939659383,0.5193302570694367,2.4200809573420767,1.3534738887598885,0.87719427613779344,1.1942051972356515,0.8999221203809602,4.3247954825142934,1.0636513108414503,1.1237717541376491,1.4060766188272242,1.1727913806151342,4.7662910644214573,0.82441157028850498,0.84311393624772812,1.752834572274433,1.9621731768804695,5.3598182484352614,2.0881791861722756,2.1034846137906906,2.53241568304554,1.3830516043799173,8.1071310873884244,2.2137923972619973,2.9999871335751709,2.1543930877491677,2.0482690618721522,9.4164416804584885,2.2255946130083371,2.5491826853693844,3.2710909717484506,3.0923632223792445,{"$f":"SUM(AV70:AY70)","v":11.138231492505415},{"$f":"BA48/BA71","v":3.0325893843481491},{"$f":"BB48/BB71","v":2.110582385953931},{"$f":"BC48/BC71","v":2.1873881367242296},{"$f":"BD48/BD71","v":2.0527588366703924},{"$f":"SUM(BA70:BD70)","v":9.3833187436967016},{"$f":"BF48/BF71","v":2.5544580565717925}]
["EMT","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,0,0,0,0,0,0.44152700589766752,0.81658880332997941,1.1873114588322284,0.6368399250490745,3.0822671931089496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AU71:AX71)","v":0},218941.93900000001,{"$f":"BA71","v":218941.93900000001},{"$f":"BA71","v":218941.93900000001},{"$f":"BA71","v":218941.93900000001},{"$f":"SUM(AZ71:BC71)","v":656825.81700000004},{"$f":"BA71","v":218941.93900000001}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1814561.91]

{"sheet":"DRE.EMS","index":100,"n_rows":74,"n_cols":58,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Mato Grosso do Sul"]
[]
["EMS","Demonstrações de Resultados - IFRS (R$ mil)","1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16",2017,2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["EMS","Residencial",179773,172517,169380,201544,723214,248271,265260,244055,296761,1054347,313054,261596,234590,284031,1093271,319686,270783,261631,326750,1178850,313941,322048,299694,353498,{"$f":"SUM(W5:Z5)","v":1289181},399813,348599,346163,446785,{"$f":"SUM(AB5:AE5)","v":1541360},444637,346992,374892,478183,{"$f":"SUM(AG5:AJ5)","v":1644704},467030,447602,442208,523602,{"$f":"SUM(AL5:AO5)","v":1880442},577245,458483,411385,455178,{"$f":"SUM(AQ5:AT5)","v":1902291},519625,504970,482711,668543,{"$f":"SUM(AV5:AY5)","v":2175849},655046,582414,482222,632353,{"$f":"SUM(BA5:BD5)","v":2352035},627549]
["EMS","Industrial",53972,61389,68571,67216,251148,83689,100682,89092,75055,348518,81292,78115,66413,64166,289986,62322,58926,56843,57920,236011,52625,56949,54815,50579,{"$f":"SUM(W6:Z6)","v":214968},48951,51879,52456,52866,{"$f":"SUM(AB6:AE6)","v":206152},48158,47704,54365,56331,{"$f":"SUM(AG6:AJ6)","v":206558},50201,54709,59747,61756,{"$f":"SUM(AL6:AO6)","v":226413},59893,57926,58099,54072,{"$f":"SUM(AQ6:AT6)","v":229990},56588,64390,68907,64167,{"$f":"SUM(AV6:AY6)","v":254052},56775,52945,46833,44738,{"$f":"SUM(BA6:BD6)","v":201291},40798]
["EMS","Comercial",112491,108430,111152,136964,469037,152598,176095,165952,178711,673356,187121,161059,150089,164233,662502,181547,160778,158132,180034,680491,170262,179152,173814,187118,710346,197953,187069,188540,218559,792121,209609,160568,169121,204595,743893,195949,192339,193982,233913,816183,249185,211634,198928,204352,864099,218445,211464,194909,236710,861528,228841,211907,169977,202238,812963,185963]
["EMS","Rural",38043,37505,40053,44572,160173,83041,61320,59779,27766,231906,61626,56099,60299,66128,244152,66252,63396,67524,73456,270628,67370,75622,82289,73540,298821,79891,84112,91158,97911,353072,95877,94728,100483,108803,399891,107743,123670,130723,134352,496488,142206,129614,121523,114001,507344,119705,132066,125913,146409,524093,150568,150732,133362,140689,575351,142117]
["EMS","Outras Classes",46629,49341,44522,63707,204199,64057,81706,76571,80592,302926,79625.100000000006,75357.899999999994,71532.100000000006,76937.100000000006,303451.90000000002,76331.899999999994,76709,73985.899999999994,85886.9,312914,73639,82681,84420,90106,330846,85479,91886,92322,106676,376363,94047,83306,83091,97940,358384,90771,94171,106227,126347,417516,123587,115998,106549,112213,458347,111951,119258,117438,143492,492139,134764,134364,116934,141681,527743,122182]
["EMS","Suprimento de energia elétrica",2788,34882,34418,-20086,52002,0,0,203,19525,19728,39421,-35625,41711,42704,88211,332,24778,23414,-3856,44668,22676,47056,57373,32963,160068,66090,-3707,28042,5432,95857,979,10317,16515,39796,67607,12817,28322,139851,41982,222972,2281,14084,19697,20406,56468,8299,14654,10170,-87,33036,465,6263,24145,5386,36259,22912]
["EMS","Receitas de construção",37179,30504,44005,51468,163156,32109,43874,53867,46632,176482,39928,64472,65032,57074,226506,62313,64424,53629,41973,222339,42627,55599,54223,62985,215434,42832,56241,62896,43705,205674,41252,38722,44205,70254,194433,107666,76078,111693,153539,448976,149924,151242,231373,125646,658185,130922,127974,141729,135220,535845,134784,141622,188353,157247,622006,167648]
["EMS","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,-11359,-24851,-5063,36204,-5069,-1164,-24583,6041,20077,371,-1410,-16686,9451,39963,31318,-421,5409,14225,30786,49999,15540,-57346,43373,44065,45632,18993,-9566,48120,16632,74179,-1360,-63037,15348,59115,10066,1691,-44874,47187,55608,59612,44948,-140175,4765,72612,-17850,-22322]
["EMS","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,23251,25104,25941,27158,101453,31261,32041,31802,32246,127351,32184,33891,46095,48138,160308,54196,58411,62602,63246,238455,64421,65093,70998,74926,275438,74679,85785,95410,91107,346981,92478,109397,127702,119422,448999,123226,134931,136304,140454,534915,147948,144441,157112,158774,608275,163945]
["EMS","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,-23280,-46818,-15989,-50596,-136683,-55055,-2297,71622,24348,38617,25006,6367,72271,6683,110327,77422,33081,-16116,-55317,39070,-28293,42219,10211,41924,66061,58510,124884,101834,102421,387649,-14480,90528,111771,78227,266046,-12418,50707,82393,14671,135353,-492,-16252,87066,-20637,49685,7032]
["EMS","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,21863,44011,23110,40907,129825,47857,38178,38189,44288,168512,42784,49200,51617,45860,189461,52611,49136,50990,51542,204279,51613,71550,51377,54064,228604,52369,58129,55855,56252,222605,58418,64272,65832,64697,253219,57267,77643,71036,72256,278202,96705,107896,129471,134281,468353,153409]
["EMS","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,5340,3581,2135,13573,24629,5208,804,3057,7894,16962,31987,39183,5765,3695,80630,11508,7672,4023,18185,41388,5659,-3711,10029,32152,44129,24606,20214,43631,51530,139981,41731,47805,-24504,30908,95940,43916,66440,18560,26027,154943,39389,31983,24775,42425,138572,67340]
["EMS","Outras receitas operacionais",26499,31681,66206,90811,215197,121428,40673,77267,138432,377800,210.9,-4277.8999999999996,-1104.0999999999999,5321.9,3734.1,505,1361.9,1513,1374.1,4757.8999999999996,2088,3708,1985.9,3772.9,11554.8,-4247.6710899999998,-2386.4251699999995,-583.46890000000076,-78.247219999999288,-7295.8123799999994,-4861.6602199999998,-2113.9963299999999,-1197.7100099999998,-631.60200999999961,-8804.9685699999991,3712,7997,20162,15127,46998,11526,13457,11904,8975,45862,9191,8035,10883,7385,35494,5774,9577,12807,11187,39345,12157]
["EMS","Receita Bruta",{"$f":"SUM(C5:C18)","v":497374},526249,578307,636196,2238126,785193,769610,766786,863474,3185063,818093,657823,718696,827841,3025969,797395.9,765298.9,847382.9,892391,3302471.9,875779,934770,993812.9,998900.9,3803262.8,1112077.3289099999,967401.57483000006,976717.53110000002,1080297.75278,4136494.18762,1038637.33978,898028.00367000001,1027462.28999,1307696,{"$f":"SUM(AK5:AK18)","v":4266529.0314300004},1265046,1304334,1549443,{"$f":"SUM(AO5:AO18)","v":1608560},5727383,1492634,1401403,1455607,1447212,5796856,1388408,1467658,1508140,{"$f":"SUM(AY5:AY18)","v":1710855},6075061,{"$f":"SUM(BA5:BA18)","v":1695515},{"$f":"SUM(BB5:BB18)","v":1417717},{"$f":"SUM(BC5:BC18)","v":1577822},{"$f":"SUM(BD5:BD18)","v":1722974},6414028,{"$f":"SUM(BF5:BF18)","v":1690730}]
["EMS","PIS/COFINS/ISS",-42439,-43810,-46802,-55965,-189016,-69472,-65901,-65516,-75036,-275925,-68182.516440000007,-59094.483560000008,-57436,-66262,-250975,-67755,-62900,-72169,-79988,-282812,-73549,-75790,-83591,-84259,-317189,-97630,-84581,-86370,-96255,-364836,-92929,-80657,-90800,-111874,-376260,-105265,-105351,-110476,-112766,-433858,-102180,-93759,-99633,-102899,{"$f":"SUM(AQ20:AT20)","v":-398471},-92853,-90484,-105000,-118873,-407210,-118971,-95424,-108777,-120397,-443569,-114271]
["EMS","RGR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AQ21:AT21)","v":0},0,0,0,"-",0,0,0,0,0,0,"-"]
["EMS","ICMS",-84556,-80945,-85006,-99660,-350167,-110398,-127710,-117909,-135151,-491168,-137292.08958999999,-119348.91041000003,-108891,-125660,-491192,-137149,-120314,-118110,-139507,-515080,-132855,-138868,-135371,-149944,-557038,-165011,-151551,-152951,-185196,-654709,-181580,-147615,-158410,-193272,-680877,-186634,-186221,-188245,-184768,-745868,-194944,-186281,-168581,-173984,{"$f":"SUM(AQ22:AT22)","v":-723790},-207634,-208206,-201032,-259086,-875958,-229630,-212104,-185138,-220766,-847638,-218106]
["EMS","Outras (CCC, CDE, P&D e PEE)",-7228,-9219,-9370,-9601,-35418,-30155,-114583,-106871,-109753,-361362,-79821,-78336,-72657,-77378,-308129,-69296,-76991,-65552,-58249,-270088,-74660,-76928,-111199,-123123,-385910,-104971,-91031,-67308,-52551,-315861,-75823,-75901,-76448,-77634,-305806,-95067,-118811,-106186,-105555,-425619,-151685,-148547,-147814,-148136,{"$f":"SUM(AQ23:AT23)","v":-596182},-142813,-168635,-169284,-170594,-651326,-171573,-158301,-159595,-111253,-600722,-146505]
["EMS","Receita Líquida",363151,392275,437129,470970,1663525,575168,461416,476490,543534,2056608,532797.39396999998,{"$f":"SUM(N19:N23)","v":401043.60603000002},479712,558541,1975675,523196,505094,591552,614650,2234492,594715,643184,663652,641575,{"$f":"SUM(AA19:AA23)","v":2543125.7999999998},744465.32890999992,640238.57483000006,670088.53110000002,746295.75277999998,2801088.18762,688305.33978000004,593855.00367000001,701804.28998999996,924916,{"$f":"SUM(AK19:AK23)","v":2903586.0314300004},878080,893951,1144536,{"$f":"SUM(AO19:AO23)","v":1205471},4122038,1043825,972816,1039579,1022193,4078413,945108,1000333,1032824,{"$f":"SUM(AY19:AY23)","v":1162302},4140567,{"$f":"SUM(BA19:BA23)","v":1175341},951888,{"$f":"SUM(BC19:BC23)","v":1124312},{"$f":"SUM(BD19:BD23)","v":1270558},4522099,{"$f":"SUM(BF19:BF23)","v":1211848}]
["EMS","Despesas não controláveis",-234538,-212562,-244893,-214216,-906209,-333821,-286657,-254891,-310566,-1185935,-306102,-188305,-275549,-302509,-1072465,-269350,-278365,-374640,-343379,-1265734,-348452,-358960,-408302,-330868,{"$f":"SUM(AA26:AA27)","v":-1446582},-420972,-348685,-371576,-393945,-1535178,-368021,-347542,-381710,-515755,{"$f":"SUM(AK26:AK27)","v":-1613028},-472376,-465341,-619148,{"$f":"SUM(AO26:AO27)","v":-621282},-2178147,-464941,-382178,-427044,-435848,-1710011,-407304,-408483,-415305,{"$f":"SUM(AY26:AY27)","v":-451039},-1682131,{"$f":"SUM(BA26:BA27)","v":-434835},-436496,{"$f":"SUM(BC26:BC27)","v":-479604},{"$f":"SUM(BD26:BD27)","v":-652331},-2003266,{"$f":"SUM(BF26:BF27)","v":-502984}]
["EMS","Energia Comprada",-214452,-199396,-226733,-231123,-871704,-302259,-255501,-211719,-262448,-1031927,-268829,-157105,-241407,-267806,-935147,-242237,-255219,-328537,-312831,-1138824,-296061,-300983,-357808,-277659,-1232511,-366595,-297898,-319546,-342155,-1326194,-314867,-294452,-308960,-443091,-1361370,-398183,-387250,-548563,-547916,-1881912,-383776,-308205,-338823,-348166,-1378970,-320837,-314391,-307657,-347625,-1290510,-330249,-325623,-377530,-549650,-1583052,-360852]
["EMS","Transporte de Potência Elétrica",-20086,-13166,-18160,16907,-34505,-31562,-31156,-43172,-48118,-154008,-37273,-31200,-34142,-34703,-137318,-27113,-23146,-46103,-30548,-126910,-52391,-57977,-50494,-53209,-214071,-54377,-50787,-52030,-51790,-208984,-53154,-53090,-72750,-72664,-251658,-74193,-78091,-70585,-73366,-296235,-81165,-73973,-88221,-87682,-331041,-86467,-94092,-107648,-103414,-391621,-104586,-110873,-102074,-102681,-420214,-142132]
["EMS","PMSO",-76097,-91662,-80533,-158601,-406893,-75699,-86501,-85736,-105065,-353001,-106012,-69029,-83695,-98162,-356898,-86783,-90358,-82265,-157912,-417318,-98242,-112144,-119416,-111199,{"$f":"SUM(AA29:AA33)","v":-441001},-94132,-106102,-100828,-137447,-438509,-99707,-80669,-88487,-135979,{"$f":"SUM(AK29:AK33)","v":-404842},-90264,-97699,-107150,{"$f":"SUM(AO29:AO33)","v":-143775},-438888,-88853,-99442,-92674,-137065,-418034,-107390,-111770,-99258,{"$f":"SUM(AY29:AY33)","v":-136583},-455001,{"$f":"SUM(BA29:BA33)","v":-115630},-117005,{"$f":"SUM(BC29:BC33)","v":-111218},{"$f":"SUM(BD29:BD33)","v":-139128},-482981,{"$f":"SUM(BF29:BF33)","v":-124723}]
["EMS","Pessoal",-31796,-35498,-32030,-34134,-133458,-33273,-37962,-40053,-42546,-153834,-43111,-34974,-42357,-43017,-163459,-38455,-38912,-38949,-70704,-187020,-46655,-58375,-52590,-60010,-217630,-41847,-50520,-49367,-67885,-209619,-41747,-32825,-37887,-72646,-185105,-37564,-43684,-43377,-71891,-196516,-33273,-36578,-30964,-57911,-158726,-34588,-38172,-27994,-47667,-148421,-36211,-44788,-38739,-49877,-169615,-42323]
["EMS","Benefício pós-emprego",-833,-1261,-985,-1016,-4095,-199,-150,-169,-3487,-4005,-197,-226,-307,-3475,-4205,-414,-278,-320,-4107,-5119,-330,-1641,-2203,-2655,-6829,-1111,-1031,-817,-768,-3727,-867,-711,-954,-913,-3445,-937,-976,-1032,-1521,-4466,-1186,-1151,-711,-1182,-4230,-1218,-1128,4986,-1102,1538,-1212,-1225,-1247,-1266,-4950,-1410]
["EMS","Material",-3995,-4018,-3949,-4800,-16762,-4841,-3954,-8098,-7068,-23961,-4781,-6188,-6039,-5598,-22606,-4414,-6243,-6400,-8065,-25122,-6501,-6521,-6405,-6019,-25446,-5910,-6000,-5731,-7772,-25413,-6519,-4949,-5202,-8323,-24993,-6752,-7015,-6383,-8508,-28658,-7572,-8367,-7562,-8299,-31800,-9426,-7813,-9248,-9762,-36249,-8569,-8201,-7678,-9227,-33675,-10222]
["EMS","Serviços de terceiros",-30479,-30890,-33412,-35450,-130231,-30449,-30681,-33354,-37783,-132267,-29783,-35688,-30522,-35926,-131919,-31480,-41199,-33506,-62447,-168632,-40813,-41936,-41986,-44644,-169379,-38070,-43450,-39880,-48445,-169845,-41537,-39272,-38259,-49220,-168288,-37573,-41493,-44704,-52094,-175864,-40993,-48972,-45860,-59614,-195439,-54779,-59112,-61495,-68377,-243763,-61513,-52245,-58036,-67774,-239568,-57989]
["EMS","Outras",-8994,-19995,-10157,-83201,-122347,-6937,-13754,-4062,-14181,-38934,-28140,8047,-4470,-10146,-34709,-12020,-3726,-3090,-12589,-31425,-3943,-3671,-16232,2129,{"$f":"SUM(AA34:AA36)","v":-21717},-7194,-5101,-5033,-12577,-29905,-9037,-2912,-6185,-4877,{"$f":"SUM(AK34:AK36)","v":-23011},-7438,-4531,-11654,{"$f":"SUM(AO34:AO36)","v":-9761},-33384,-5829,-4374,-7577,-10059,-27839,-7379,-5545,-5507,{"$f":"SUM(AY34:AY36)","v":-9675},-28106,{"$f":"SUM(BA34:BA36)","v":-8125},-10546,{"$f":"SUM(BC34:BC36)","v":-5518},{"$f":"SUM(BD34:BD36)","v":-10984},-35173,{"$f":"SUM(BF34:BF36)","v":-12779}]
["EMS","Multas e compensações",0,0,0,0,0,-2906,-1900,-1056,-1917,-7779,-4519,-5436,-1239,-1832,-13026,-3814,-1762,-963,-2133,-8672,0,-213,-1844,767,-1290,-501,-779,-321,-179,-1780,-377,-161,-228,-508,-1274,-316,-125,-270,-379,-1090,-862,-865,-873,-738,-3338,-608,-896,-1544,-869,-3917,-2414,2097,-164,-165,-646,-170]
["EMS","Contingências (liquidação de ações cíveis)",0,0,0,0,0,-5165,-4748,-3079,-2075,-15067,-2992,-4095,-493,-13621,-21201,-3628,-2883,336,-8428,-14603,-1089,-2584,-2749,-382,-6804,-1529,-2496,-2267,-5257,-11549,-4970,-637,0,-5573,-11180,-3667,-2039,-7109,-4989,-17804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Outros",0,0,0,0,0,1134,-7106,73,-10189,-16088,-20629,17578,-2738,5307,-482,-4578,919,-2463,-2028,-8150,-2854,-874,-11639,1744,-13623,-5164,-1826,-2445,-7141,-16576,-3690,-2114,-5957,1204,-10557,-3455,-2367,-4275,-4393,-14490,-4967,-3509,-6704,-9321,-24501,-6771,-4649,-3963,-8806,-24189,-5711,-12643,-5354,-10819,-34527,-12609]
["EMS","Provisões/reversões",-6109,-45205,-8777,59911,-180,-23087,-6898,-8938,11412,-27511,-6236,-26866,-7453,47039,6484,-9613,-28028,-2683,29287,-11037,1455,16689,-3108,-9892,{"$f":"SUM(AA38:AA39)","v":5144},-8111,6519,10338,9614,18360,-22686,-37737,17076,-20809,{"$f":"SUM(AK38:AK39)","v":-64156},-13268,-9152,1376,{"$f":"SUM(AO38:AO39)","v":19328},-1716,-24513,-25612,-20191,-11103,-81419,-15093,-19831,-13573,{"$f":"SUM(AY38:AY39)","v":-8782},-57279,{"$f":"SUM(BA38:BA39)","v":-16126},-25771,{"$f":"SUM(BC38:BC39)","v":-17196},{"$f":"SUM(BD38:BD39)","v":-20766},-79859,{"$f":"SUM(BF38:BF39)","v":-26268}]
["EMS","Contingências",-2909,-45978,-3011,14246,-37652,-5648,6705,5172,-1068,5161,-7501,2511,281,45413,40704,-14945,-13664,-190,38674,9875,4781,10895,12571,1073,29320,2515,15808,11403,15145,44871,-2655,1604,-1223,-6317,-8591,4656,8265,12849,21300,47070,-4746,-2468,-7227,-915,-15356,-4354,-4595,-3446,-1486,-13881,-3286,-7404,-6615,-4473,-21778,-5911]
["EMS","Perdas esperadas de crédito de liquidação duvidosa",-3200,773,-5766,45665,37472,-17439,-13603,-14110,12480,-32672,1265,-29377,-7734,1626,-34220,5332,-14364,-2493,-9387,-20912,-3326,5794,-15679,-10965,-24176,-10626,-9289,-1065,-5531,-26511,-20031,-39341,18299,-14492,-55565,-17924,-17417,-11473,-1972,-48786,-19767,-23144,-12964,-10188,-66063,-10739,-15236,-10127,-7296,-43398,-12840,-18367,-10581,-16293,-58081,-20357]
["EMS","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["EMS","Depreciação e amortização",-16757,-16753,-16965,-17610,-68085,-17403,-17724,-18120,-15959,-69206,-18996,-18463,-18737,-20365,-76561,-24232,-20943,-24114,-28262,-97551,-21138,-20843,-23688,-25917,-91586,-23575,-24111,-23636,-24206,-95528,-24756,-24861,-24939,-26442,-100998,-25425,-25847,-26307,-28008,-105587,-30392,-32575,-35465,-38295,-136727,-39901,-43406,-45246,-46340,-174893,-46813,-47731,-49970,-48826,-193340,-52578]
["EMS","Custo de Construção",-37179,-30504,-44005,-51468,-163156,-32109,-43874,-53867,-46632,-176482,-39928,-64473,-65032,-57074,-226507,-62313,-64424,-53629,-41973,-222339,-42627,-55599,-54224,-62984,-215434,-42832,-56241,-62896,-43705,-205674,-41252,-38722,-44205,-70254,-194433,-107666,-76078,-111693,-153539,-448976,-149924,-151242,-231373,-125646,-658185,-130922,-127974,-141729,-135220,-535845,-134784,-141622,-188353,-157247,-622006,-167648]
["EMS","Despesas Operacionais",-370680,-396686,-395173,-381984,-1544523,-482119,-441654,-421552,-466810,-1812135,-477274,-367136,-450466,-431071,-1725947,-452291,-482118,-537331,-542239,-2013979,-509004,-530857,-608738,-540860,{"$f":"AA37+AA28+AA25+AA42+AA41","v":-2189459},-589622,-528620,-548598,-589689,-2256529,-556422,-529531,-522265,-769239,-2377457,-708999,-674117,-862922,{"$f":"AO37+AO28+AO25+AO42+AO41","v":-927276},-3173314,{"$f":"AQ37+AQ28+AQ25+AQ42+AQ41","v":-758623},-691049,-806747,-747957,-3004376,-700610,-711464,-715111,{"$f":"AY37+AY28+AY25+AY42+AY41","v":-777964},-2905149,{"$f":"BA37+BA28+BA25+BA42+BA41","v":-748188},-768625,{"$f":"BC37+BC28+BC25+BC42+BC41","v":-846341},{"$f":"BD37+BD28+BD25+BD42+BD41","v":-1018298},-3381452,{"$f":"BF37+BF28+BF25+BF42+BF41","v":-874201}]
["EMS","Outras receitas",640,877,557,-686,1388,546,1472,1218,-1248,1988,795,1561,810,-1474,1692,972,437,1055,-1496,968,1557,-259,2208,6839,10345,3043,3065,1700,1304,9112,1551,1642,20647,3691,27531,26763,2399,2987,-1562,30587,849,181,1180,4600,6810,2195,2479,2170,2601,9445,517,739,2094,1377,4727,3469]
["EMS","Outras despesas",-3794,-3160,-4528,404,-11078,-5824,-2514,-3930,-7435,-19703,-4277,-4702,-5461,-2436,-16876,-2666,-5542,-6590,-6707,-21505,-4236,-10119,-14362,-14229,-42946,-4164,-7245,-9835,-10464,-31708,-6733,-4942,-7807,-7192,-26674,-7097,-9937,-8696,-6286,-32016,-8705,-7203,-7680,-8895,-32483,-9211,-17891,-14027,-17401,-58530,-10321,-9251,-11226,-4618,-35416,-10582]
["EMS","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":-10683},{"$f":"D24+D43+D44+D45","v":-6694},37985,88704,109312,87771,18720,52226,68041,226758,52041.393969999976,30766.606030000024,24595,123560,234544,{"$f":"R24+R43+R44+R45","v":69211},17871,48686,64208,199976,83032,101949,42760,93325,321065.79999999981,153722.32890999992,107438.57483000006,113355.53110000002,147446.75277999998,521963.18761999998,126701.33978000004,61024.003670000006,192379.28998999996,152176,526986.03143000044,188747,212296,275905,{"$f":"AO24+AO43+AO44+AO45","v":270347},947295,{"$f":"AQ24+AQ43+AQ44+AQ45","v":277346},274745,226332,269941,1048364,237482,273457,305856,{"$f":"AY24+AY43+AY44+AY45","v":369538},1186333,{"$f":"BA24+BA43+BA44+BA45","v":417349},174751,{"$f":"BC24+BC43+BC44+BC45","v":268839},{"$f":"BD24+BD43+BD44+BD45","v":249019},1109958,{"$f":"BF24+BF43+BF44+BF45","v":330534}]
["EMS","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":6074},10059,54950,106314,177397,105174,36444,70346,84000,295964,71037.393969999976,49229.606030000024,43332,143925,311105,{"$f":"R24+R25+R28+R37+R42+R44+R45","v":93443},38814,72800,92470,297527,104170,122792,{"$f":"Y24+Y25+Y28+Y37+Y42+Y44+Y45","v":66448},119242,{"$f":"AA24+AA25+AA28+AA37+AA42+AA44+AA45","v":412651.79999999981},177297.32890999992,131549.57483000006,136991.53110000002,171652.75277999998,617491.18761999998,151457.33978000004,85885.003670000006,217318.28998999996,178618,627984.03143000044,214172,238143,302212,{"$f":"AO24+AO25+AO28+AO37+AO42+AO44+AO45","v":298355},1052882,{"$f":"AQ24+AQ25+AQ28+AQ37+AQ42+AQ44+AQ45","v":307738},307320,261797,308236,1185091,277383,316863,351102,{"$f":"AY24+AY25+AY28+AY37+AY42+AY44+AY45","v":415878},1361226,{"$f":"BA24+BA25+BA28+BA37+BA42+BA44+BA45","v":464162},222482,{"$f":"BC24+BC25+BC28+BC37+BC42+BC44+BC45","v":318809},{"$f":"BD24+BD25+BD28+BD37+BD42+BD44+BD45","v":297845},1303298,{"$f":"BF24+BF25+BF28+BF37+BF42+BF44+BF45","v":383112}]
["EMS","Resultado antes das receitas e despesas financeiras",-10683,-6694,37985,88704,109312,87771,18720,52226,68041,226758,52041.393969999976,34347.606030000024,24595,123560,234544,69211,17871,48686,64208,199976,83032,101949,42760,93325,{"$f":"AA46+AA47","v":321065.79999999981},153722.32890999992,107438.57483000006,113355.53110000002,147446.75277999998,521963.18761999998,126701.33978000004,61024.003670000006,192379.28998999996,152176,526986.03143000044,188747,212296,275905,{"$f":"AO46+AO47","v":270347},947295,{"$f":"AQ46+AQ47","v":277346},274745,226332,269941,1048364,237482,273457,305856,{"$f":"AY46+AY47","v":369538},1186333,{"$f":"BA46+BA47","v":417349},174751,{"$f":"BC46+BC47","v":268839},{"$f":"BD46+BD47","v":249019},1109958,{"$f":"BF46+BF47","v":330534}]
["EMS","Receitas financeiras",39007,10947,16647,-4312,62289,66784,16029,10855,26329,119997,44869,20115,27546,29242,121772,24901,21152,22703,40720,109476,20603,8525,19616,21099,{"$f":"SUM(AA51:AA54)","v":69843},{"$f":"SUM(AB51:AB54)","v":19342},17777,14896,22388,74403,31083,17681,19679,17200,{"$f":"SUM(AK51:AK54)","v":85643},{"$f":"SUM(AL51:AL54)","v":17571},{"$f":"SUM(AM51:AM54)","v":125210},{"$f":"SUM(AN51:AN54)","v":27783},{"$f":"SUM(AO51:AO54)","v":34211},204775,{"$f":"SUM(AQ51:AQ54)","v":28865},55257,46864,43849,174835,48127,55942,42215,{"$f":"SUM(AY51:AY54)","v":39861},186145,{"$f":"SUM(BA51:BA54)","v":42691},48952,{"$f":"SUM(BC51:BC54)","v":51627},{"$f":"SUM(BD51:BD54)","v":59711},202981,{"$f":"SUM(BF51:BF54)","v":48710}]
["EMS","Receita de aplicações financeiras",1531,1528,1578,9205,13842,6476,3806,3267,5926,19475,11361,15435,14610,11076,52482,10734,8905,5446,5330,30415,4498,2813,2689,3218,13218,3023,2104,2669,1365,9161,1765,1510,2412,2992,8679,574,375,3719,6826,11494,5597,11430,17244,9696,{"$f":"SUM(AQ51:AT51)","v":43967},10255,10151,15997,11850,48253,18285,21016,23897,26550,89748,27021]
["EMS","Receitas de Multas por Atraso",1261,1330,1283,1390,5264,1562,1848,20159,11819,35388,2435,2531,27450,9688,42104,11716,9800,9098,10786,41400,10981,12519,11454,12674,47628,10529,11948,11029,11726,45232,13683,11549,17168,18032,60432,18091,17839,16981,16095,69006,15037,15617,14707,12953,{"$f":"SUM(AQ52:AT52)","v":58314},13467,15331,14882,15406,59086,15408,17552,16757,14592,64309,15530]
["EMS","Atualização financeira CVA ",0,0,0,2349,2349,22789,1750,5423,1529,31491,19683,-10173,-1053,1709,10166,926,723,0,-1649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ53:AT53)","v":0},13026,18550,-7769,-1030,22777,-1330,1924,4049,-678,3965,-1813]
["EMS","Outras receitas financeiras",36215,8089,13786,-17256,40834,35957,8625,-17994,7055,33643,11390,12322,-13461,6769,17020,1525,1724,8159,26253,37661,5124,-6807,5473,5207,8997,5790,3725,1198,9297,20010,15635,4622,99,-3824,16532,-1094,106996,7083,11290,124275,8231,28210,14913,21200,{"$f":"SUM(AQ54:AT54)","v":72554},11379,11910,19105,13635,56029,10328,8460,6924,19247,44959,7972]
["EMS","Despesas financeiras",-49487,-32317,-23601,-14800,-120205,-59681,-40219,-37014,-44490,-181404,-53244,-47330,-47841,-39246,-187661,-40149,-39972,-35621,-34986,-150728,-45768,-31984,-30829,-32471,{"$f":"SUM(AA56:AA61)","v":-141052},{"$f":"SUM(AB56:AB61)","v":-31075},-31948,-36881,-24646,-124550,-35720,-32851,-27595,-22940,-119106,-26146,-137938,-50832,-107080,-321996,{"$f":"SUM(AQ56:AQ61)","v":-59671},-117028,-123195,-115532,-415426,-110441,-127623,-124056,{"$f":"SUM(AY56:AY61)","v":-116846},-478966,{"$f":"SUM(BA56:BA61)","v":-125136},-127683,{"$f":"SUM(BC56:BC61)","v":-131183},{"$f":"SUM(BD56:BD61)","v":-142606},-526608,{"$f":"SUM(BF56:BF61)","v":-153982}]
["EMS","Encargos de dívidas – juros",-17760,-19352,-17784,-23005,-77901,-21427,-23249,-25317,-15819,-85812,-25980,-31957,-34068,-30954,-122959,-29548,-26355,-27640,-21874,-105417,-22614,-20522,-21469,-22378,-86983,-25992,-23224,-26525,-23181,-98922,-21833,-19490,-16028,-17337,-74688,-17528,-22299,-28884,-38565,-107276,-45792,-52116,-73288,-73697,{"$f":"SUM(AQ56:AT56)","v":-244893},-77610,-79284,-89739,-81474,-328107,-82439,-85747,-91500,-98325,-358011,-98041]
["EMS","Encargos de dívidas - Variação monetária/cambial",-1239,-409,-1825,-262,-3735,0,0,-34622,-2627,-37249,15033,15154,-3346,-2233,24608,1738,-8563,4062,-4050,-6813,-458,-15441,-2707,4028,-14578,-3091,1378,-17898,4909,-14702,-63924,-11145,-13864,9114,-79819,-28071,26900,-35280,-33466,-69917,42874,-68189,-5305,2754,-27866,-2417,20310,-24565,11340,4668,-42353,-64572,-385,-125669,-232979,17604]
["EMS","Marcação a mercado derivativos e dívida",-173,11,-188,-98,-448,-147,-1361,-8412,5546,-4374,-235,986,1166,2258,4175,66,-2778,603,2006,-103,-302,-2958,1029,15028,12797,0,47,15,8,70,-29,35,-9,13,10,-34,-443,-3041,-3663,-7181,492,-5394,-639,-329,-5870,4552,6176,569,8392,19689,-1527,-3610,-4193,-8259,-17589,3552]
["EMS","Instrumentos financeiros derivativos",0,0,100,343,443,12,-3452,30769,-8120,19209,-21281,-21581,-2691,-2394,-47947,-5420,6431,-5710,2947,-1752,-383,14857,2673,-7061,10086,4912,-4582,13551,-5528,8353,59863,12987,15164,-8737,79277,26923,-32993,30472,21532,45934,-52945,33584,-28394,-24488,-72243,-26256,-54904,-710,-34542,-116412,13711,41115,-27154,93295,120967,-69580]
["EMS","Atualização financeira CVA",0,0,0,-431,-431,-10623,166,174,-355,-10638,-8608,-2688,-1625,-2941,-15862,-2451,-1262,0,3713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4565,-9061,-703,-910,-6109,-1122,-4402,-4913,-5172,-15609,-5759]
["EMS","Outras despesas financeiras",-30315,-12567,-3904,8653,-38133,-27496,-12323,394,-23115,-62540,-12173,-7244,-7277,-2982,-29676,-4534,-7445,-6936,-17728,-36643,-22011,-7920,-10355,-22088,-62374,-6904,-5567,-6024,-854,-19349,-9797,-15238,-12858,-5993,-43886,-7436,-109103,-14099,-52918,-183556,-4300,-24913,-15569,-19772,-64554,-13275,-10860,-8908,-19652,-52695,-11406,-10467,-3038,1524,-23387,-1758]
["EMS","Resultado financeiro",-10480,-21370,-6954,-19112,-57916,7103,-24190,-26159,-18161,-61407,-8375,-27215,-20295,-10004,-65889,-15248,-18820,-12918,5734,-41252,-25165,-23459,-11213,-11372,{"$f":"AA55+AA50","v":-71209},-11733,-14171,-21985,-2258,-50147,-4637,-15170,-7916,-5740,-33463,-8575,-12728,-23049,{"$f":"AO55+AO50","v":-72869},-117221,{"$f":"AQ55+AQ50","v":-30806},-61771,-76331,-71683,-240591,-62314,-71681,-81841,{"$f":"AY55+AY50","v":-76985},-292821,{"$f":"BA55+BA50","v":-82445},-78731,{"$f":"BC55+BC50","v":-79556},{"$f":"BD55+BD50","v":-82895},-323627,{"$f":"BF55+BF50","v":-105272}]
["EMS","Resultado antes dos tributos",-21163,-28064,31031,69592,51396,94874,-5470,26067,49880,165351,43666.393969999976,7132.6060300000245,4300,113556,168655,53963,-949,35768,69942,158724,57867,78490,31547,81953,{"$f":"AA49+AA62","v":249856.79999999981},141989.32890999992,93267.574830000056,91370.531100000022,145188.75277999998,471816.18761999998,122064.33978000004,45854.003670000006,184463.28998999996,146436,493523.03143000044,180172,199568,252856,{"$f":"AO49+AO62","v":197478},830074,{"$f":"AQ49+AQ62","v":246540},212974,150001,198258,807773,175168,201776,224015,{"$f":"AY49+AY62","v":292553},893512,{"$f":"BA49+BA62","v":334904},96020,{"$f":"BC49+BC62","v":189283},{"$f":"BD49+BD62","v":166124},786331,{"$f":"BF49+BF62","v":225262}]
["EMS","Contribuição Social e imposto de renda",5707,9695,-7828,-25522,-17948,-32125,2103,-8993,-16776,-55791,-14787,-2361,-1654,-34488,-53290,-18317,368,-12153,-41585,-71687,-19596,-26733,-6091,-26822,-79242,-48417,-31816,-28480,-48404,-157117,-41750,-18317,-60457,-49166,-169690,-59973,-60812,-84120,-64352,-269257,-81647,-69936,-43776,-45642,-241001,-56585,-64590,-72208,-91086,-284469,-110641,-28126,-61590,17684,-182673,-73331]
["EMS","Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Lucro líquido consolidado do período",-15456,-18369,23203,44070,33448,62749,-3367,17074,33104,109560,28879.393969999976,4771.6060300000245,2646,79068,115365,35646,-581,23615,28357,87037,38271,51757,25456,55131,{"$f":"AA63+AA64+AA65","v":170614.79999999981},93572.328909999924,61451.574830000056,62890.531100000022,96784.752779999981,314699.18761999998,80314.339780000038,27537.003670000006,124006.28998999996,97270,323833.03143000044,120199,138756,168736,{"$f":"AO63+AO64+AO65","v":133126},560817,{"$f":"AQ63+AQ64+AQ65","v":164893},143038,106225,152616,566772,118583,137186,151807,{"$f":"AY63+AY64+AY65","v":201467},609043,{"$f":"BA63+BA64+BA65","v":224263},67894,{"$f":"BC63+BC64+BC65","v":127693},{"$f":"BD63+BD64+BD65","v":183808},603658,{"$f":"BF63+BF64+BF65","v":151931}]
["EMS","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMS","Lucro por ação  ",-2.6447155277860426E-4,-2.9103392105769518E-4,3.6762262890204699E-4,6.9823424797281432E-4,5.299418907691103E-4,9.9417973283517404E-4,-5.3345920420341857E-5,2.7051625935756369E-4,5.2449163932135343E-4,1.7358417110937493E-3,4.5755801975388158E-4,7.3747997032526671,4.0895471211101357,122.20427656236718,178.30332714545384,55.09296926647464,-0.89796934140778117,36.498357998872208,43.827395205336401,134.52075312927548,59.150059664401361,79.993458181140326,39.343730731284815,85.208171705942135,263.69511117111898,144.62148462186732,94.976988259149962,97.20097898907504,149.58647282645697,486.3859246965493,124.13049018562374,42.560043115135208,191.65894415274113,150.33645066907894,500.50281232234556,185.77455571062632,214.45548009703629,260.79131633697654,205.75398716738772,866.77533931202686,9.087207170572649E-2,221.07356050995904,164.17692476943469,189.94138074407792,830.04360201788347,183.27693358375026,212.02908742455739,234.6267088089148,311.37917977172089,941.31190958894331,{"$f":"BA66/BA71","v":346.61174779564618},{"$f":"BB66/BB71","v":104.93419781612482},{"$f":"BC66/BC71","v":197.35709373043903},{"$f":"BD66/BD71","v":284.08614947103234},932.98918881324244,{"$f":"BF66/BF71","v":234.81835815243852}]
["EMS","EBITDA por ação",1.0393376110101204E-4,1.5937232358426454E-4,8.7061429376233599E-4,1.6844128849326475E-3,2.8106344653422584E-3,1.6663510051348484E-3,5.7740977837806315E-4,1.114544733557876E-3,1.3308753535220422E-3,4.6891808705928299E-3,1.1254990096798607E-3,81.621919167252727,66.972129951604089,222.44461102138283,480.8308983798068,144.42159925846349,59.989297792429632,112.51664036916776,142.91777108429866,459.84530850435954,161.00080257220063,189.78218824465449,102.69925438530851,184.29545646841075,637.7773925589247,274.02334883764439,203.31753024538514,211.72839063736762,265.29932765006754,954.36859737046473,234.08614053979548,132.74027570112696,335.87807528087001,276.06452293214295,970.58589865370197,331.01530083990929,368.06387757465274,467.08624889075446,461.12503073273416,1627.2904580380507,0.16959355219795175,474.98096041555817,404.62251234515128,430.46115511564227,1785.6916316390846,428.71158318023157,489.73053174965031,542.64893395052661,642.76407811256308,{"$f":"SUM(AV70:AY70)","v":2103.8551269929712},{"$f":"BA48/BA71","v":717.38985958594469},{"$f":"BB48/BB71","v":343.85910682132561},{"$f":"BC48/BC71","v":492.73818999559518},{"$f":"BD48/BD71","v":460.33708646631067},{"$f":"SUM(BA70:BD70)","v":2014.324242869176},{"$f":"BF48/BF71","v":592.12228464564191}]
["EMS","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647.01499999999999,{"$f":"BA71","v":647.01499999999999},{"$f":"BA71","v":647.01499999999999},{"$f":"BA71","v":647.01499999999999},null,{"$f":"BA71","v":647.01499999999999}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1814561.91]

{"sheet":"IS.EMS","index":101,"n_rows":72,"n_cols":57,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Mato Grosso do Sul"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16",2017,2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",179773,172517,169380,201544,723214,248271,265260,244055,296761,1054347,313054,261596,234590,284031,1093271,{"$f":"DRE.EMS!R5","v":319686},{"$f":"DRE.EMS!S5","v":270783},{"$f":"DRE.EMS!T5","v":261631},{"$f":"DRE.EMS!U5","v":326750},{"$f":"DRE.EMS!V5","v":1178850},{"$f":"DRE.EMS!W5","v":313941},{"$f":"DRE.EMS!X5","v":322048},{"$f":"DRE.EMS!Y5","v":299694},{"$f":"DRE.EMS!Z5","v":353498},{"$f":"DRE.EMS!AA5","v":1289181},{"$f":"DRE.EMS!AB5","v":399813},{"$f":"DRE.EMS!AC5","v":348599},{"$f":"DRE.EMS!AD5","v":346163},{"$f":"DRE.EMS!AE5","v":446785},{"$f":"DRE.EMS!AF5","v":1541360},{"$f":"DRE.EMS!AG5","v":444637},{"$f":"DRE.EMS!AH5","v":346992},{"$f":"DRE.EMS!AI5","v":374892},{"$f":"DRE.EMS!AJ5","v":478183},{"$f":"DRE.EMS!AK5","v":1644704},{"$f":"DRE.EMS!AL5","v":467030},{"$f":"DRE.EMS!AM5","v":447602},{"$f":"DRE.EMS!AN5","v":442208},{"$f":"DRE.EMS!AO5","v":523602},{"$f":"DRE.EMS!AP5","v":1880442},{"$f":"DRE.EMS!AQ5","v":577245},{"$f":"DRE.EMS!AR5","v":458483},{"$f":"DRE.EMS!AS5","v":411385},{"$f":"DRE.EMS!AT5","v":455178},{"$f":"DRE.EMS!AU5","v":1902291},{"$f":"DRE.EMS!AV5","v":519625},{"$f":"DRE.EMS!AW5","v":504970},{"$f":"DRE.EMS!AX5","v":482711},{"$f":"DRE.EMS!AY5","v":668543},{"$f":"DRE.EMS!AZ5","v":2175849},{"$f":"DRE.EMS!BA5","v":655046},{"$f":"DRE.EMS!BB5","v":582414},{"$f":"DRE.EMS!BC5","v":482222},{"$f":"DRE.EMS!BD5","v":632353},{"$f":"DRE.EMS!BF5","v":627549}]
[null,"Industrial",53972,61389,68571,67216,251148,83689,100682,89092,75055,348518,81292,78115,66413,64166,289986,{"$f":"DRE.EMS!R6","v":62322},{"$f":"DRE.EMS!S6","v":58926},{"$f":"DRE.EMS!T6","v":56843},{"$f":"DRE.EMS!U6","v":57920},{"$f":"DRE.EMS!V6","v":236011},{"$f":"DRE.EMS!W6","v":52625},{"$f":"DRE.EMS!X6","v":56949},{"$f":"DRE.EMS!Y6","v":54815},{"$f":"DRE.EMS!Z6","v":50579},{"$f":"DRE.EMS!AA6","v":214968},{"$f":"DRE.EMS!AB6","v":48951},{"$f":"DRE.EMS!AC6","v":51879},{"$f":"DRE.EMS!AD6","v":52456},{"$f":"DRE.EMS!AE6","v":52866},{"$f":"DRE.EMS!AF6","v":206152},{"$f":"DRE.EMS!AG6","v":48158},{"$f":"DRE.EMS!AH6","v":47704},{"$f":"DRE.EMS!AI6","v":54365},{"$f":"DRE.EMS!AJ6","v":56331},{"$f":"DRE.EMS!AK6","v":206558},{"$f":"DRE.EMS!AL6","v":50201},{"$f":"DRE.EMS!AM6","v":54709},{"$f":"DRE.EMS!AN6","v":59747},{"$f":"DRE.EMS!AO6","v":61756},{"$f":"DRE.EMS!AP6","v":226413},{"$f":"DRE.EMS!AQ6","v":59893},{"$f":"DRE.EMS!AR6","v":57926},{"$f":"DRE.EMS!AS6","v":58099},{"$f":"DRE.EMS!AT6","v":54072},{"$f":"DRE.EMS!AU6","v":229990},{"$f":"DRE.EMS!AV6","v":56588},{"$f":"DRE.EMS!AW6","v":64390},{"$f":"DRE.EMS!AX6","v":68907},{"$f":"DRE.EMS!AY6","v":64167},{"$f":"DRE.EMS!AZ6","v":254052},{"$f":"DRE.EMS!BA6","v":56775},{"$f":"DRE.EMS!BB6","v":52945},{"$f":"DRE.EMS!BC6","v":46833},{"$f":"DRE.EMS!BD6","v":44738},{"$f":"DRE.EMS!BF6","v":40798}]
[null,"Commercial",112491,108430,111152,136964,469037,152598,176095,165952,178711,673356,187121,161059,150089,164233,662502,{"$f":"DRE.EMS!R7","v":181547},{"$f":"DRE.EMS!S7","v":160778},{"$f":"DRE.EMS!T7","v":158132},{"$f":"DRE.EMS!U7","v":180034},{"$f":"DRE.EMS!V7","v":680491},{"$f":"DRE.EMS!W7","v":170262},{"$f":"DRE.EMS!X7","v":179152},{"$f":"DRE.EMS!Y7","v":173814},{"$f":"DRE.EMS!Z7","v":187118},{"$f":"DRE.EMS!AA7","v":710346},{"$f":"DRE.EMS!AB7","v":197953},{"$f":"DRE.EMS!AC7","v":187069},{"$f":"DRE.EMS!AD7","v":188540},{"$f":"DRE.EMS!AE7","v":218559},{"$f":"DRE.EMS!AF7","v":792121},{"$f":"DRE.EMS!AG7","v":209609},{"$f":"DRE.EMS!AH7","v":160568},{"$f":"DRE.EMS!AI7","v":169121},{"$f":"DRE.EMS!AJ7","v":204595},{"$f":"DRE.EMS!AK7","v":743893},{"$f":"DRE.EMS!AL7","v":195949},{"$f":"DRE.EMS!AM7","v":192339},{"$f":"DRE.EMS!AN7","v":193982},{"$f":"DRE.EMS!AO7","v":233913},{"$f":"DRE.EMS!AP7","v":816183},{"$f":"DRE.EMS!AQ7","v":249185},{"$f":"DRE.EMS!AR7","v":211634},{"$f":"DRE.EMS!AS7","v":198928},{"$f":"DRE.EMS!AT7","v":204352},{"$f":"DRE.EMS!AU7","v":864099},{"$f":"DRE.EMS!AV7","v":218445},{"$f":"DRE.EMS!AW7","v":211464},{"$f":"DRE.EMS!AX7","v":194909},{"$f":"DRE.EMS!AY7","v":236710},{"$f":"DRE.EMS!AZ7","v":861528},{"$f":"DRE.EMS!BA7","v":228841},{"$f":"DRE.EMS!BB7","v":211907},{"$f":"DRE.EMS!BC7","v":169977},{"$f":"DRE.EMS!BD7","v":202238},{"$f":"DRE.EMS!BF7","v":185963}]
[null,"Rural",38043,37505,40053,44572,160173,83041,61320,59779,27766,231906,61626,56099,60299,66128,244152,{"$f":"DRE.EMS!R8","v":66252},{"$f":"DRE.EMS!S8","v":63396},{"$f":"DRE.EMS!T8","v":67524},{"$f":"DRE.EMS!U8","v":73456},{"$f":"DRE.EMS!V8","v":270628},{"$f":"DRE.EMS!W8","v":67370},{"$f":"DRE.EMS!X8","v":75622},{"$f":"DRE.EMS!Y8","v":82289},{"$f":"DRE.EMS!Z8","v":73540},{"$f":"DRE.EMS!AA8","v":298821},{"$f":"DRE.EMS!AB8","v":79891},{"$f":"DRE.EMS!AC8","v":84112},{"$f":"DRE.EMS!AD8","v":91158},{"$f":"DRE.EMS!AE8","v":97911},{"$f":"DRE.EMS!AF8","v":353072},{"$f":"DRE.EMS!AG8","v":95877},{"$f":"DRE.EMS!AH8","v":94728},{"$f":"DRE.EMS!AI8","v":100483},{"$f":"DRE.EMS!AJ8","v":108803},{"$f":"DRE.EMS!AK8","v":399891},{"$f":"DRE.EMS!AL8","v":107743},{"$f":"DRE.EMS!AM8","v":123670},{"$f":"DRE.EMS!AN8","v":130723},{"$f":"DRE.EMS!AO8","v":134352},{"$f":"DRE.EMS!AP8","v":496488},{"$f":"DRE.EMS!AQ8","v":142206},{"$f":"DRE.EMS!AR8","v":129614},{"$f":"DRE.EMS!AS8","v":121523},{"$f":"DRE.EMS!AT8","v":114001},{"$f":"DRE.EMS!AU8","v":507344},{"$f":"DRE.EMS!AV8","v":119705},{"$f":"DRE.EMS!AW8","v":132066},{"$f":"DRE.EMS!AX8","v":125913},{"$f":"DRE.EMS!AY8","v":146409},{"$f":"DRE.EMS!AZ8","v":524093},{"$f":"DRE.EMS!BA8","v":150568},{"$f":"DRE.EMS!BB8","v":150732},{"$f":"DRE.EMS!BC8","v":133362},{"$f":"DRE.EMS!BD8","v":140689},{"$f":"DRE.EMS!BF8","v":142117}]
[null,"Other sectors",46629,49341,44522,63707,204199,64057,81706,76571,80592,302926,79625.100000000006,75357.899999999994,71532.100000000006,76937.100000000006,303451.90000000002,{"$f":"DRE.EMS!R9","v":76331.899999999994},{"$f":"DRE.EMS!S9","v":76709},{"$f":"DRE.EMS!T9","v":73985.899999999994},{"$f":"DRE.EMS!U9","v":85886.9},{"$f":"DRE.EMS!V9","v":312914},{"$f":"DRE.EMS!W9","v":73639},{"$f":"DRE.EMS!X9","v":82681},{"$f":"DRE.EMS!Y9","v":84420},{"$f":"DRE.EMS!Z9","v":90106},{"$f":"DRE.EMS!AA9","v":330846},{"$f":"DRE.EMS!AB9","v":85479},{"$f":"DRE.EMS!AC9","v":91886},{"$f":"DRE.EMS!AD9","v":92322},{"$f":"DRE.EMS!AE9","v":106676},{"$f":"DRE.EMS!AF9","v":376363},{"$f":"DRE.EMS!AG9","v":94047},{"$f":"DRE.EMS!AH9","v":83306},{"$f":"DRE.EMS!AI9","v":83091},{"$f":"DRE.EMS!AJ9","v":97940},{"$f":"DRE.EMS!AK9","v":358384},{"$f":"DRE.EMS!AL9","v":90771},{"$f":"DRE.EMS!AM9","v":94171},{"$f":"DRE.EMS!AN9","v":106227},{"$f":"DRE.EMS!AO9","v":126347},{"$f":"DRE.EMS!AP9","v":417516},{"$f":"DRE.EMS!AQ9","v":123587},{"$f":"DRE.EMS!AR9","v":115998},{"$f":"DRE.EMS!AS9","v":106549},{"$f":"DRE.EMS!AT9","v":112213},{"$f":"DRE.EMS!AU9","v":458347},{"$f":"DRE.EMS!AV9","v":111951},{"$f":"DRE.EMS!AW9","v":119258},{"$f":"DRE.EMS!AX9","v":117438},{"$f":"DRE.EMS!AY9","v":143492},{"$f":"DRE.EMS!AZ9","v":492139},{"$f":"DRE.EMS!BA9","v":134764},{"$f":"DRE.EMS!BB9","v":134364},{"$f":"DRE.EMS!BC9","v":116934},{"$f":"DRE.EMS!BD9","v":141681},{"$f":"DRE.EMS!BF9","v":122182}]
[null,"Electricity sales to distributors",2788,34882,34418,-20086,52002,0,0,203,19525,19728,39421,-35625,41711,42704,88211,{"$f":"DRE.EMS!R10","v":332},{"$f":"DRE.EMS!S10","v":24778},{"$f":"DRE.EMS!T10","v":23414},{"$f":"DRE.EMS!U10","v":-3856},{"$f":"DRE.EMS!V10","v":44668},{"$f":"DRE.EMS!W10","v":22676},{"$f":"DRE.EMS!X10","v":47056},{"$f":"DRE.EMS!Y10","v":57373},{"$f":"DRE.EMS!Z10","v":32963},{"$f":"DRE.EMS!AA10","v":160068},{"$f":"DRE.EMS!AB10","v":66090},{"$f":"DRE.EMS!AC10","v":-3707},{"$f":"DRE.EMS!AD10","v":28042},{"$f":"DRE.EMS!AE10","v":5432},{"$f":"DRE.EMS!AF10","v":95857},{"$f":"DRE.EMS!AG10","v":979},{"$f":"DRE.EMS!AH10","v":10317},{"$f":"DRE.EMS!AI10","v":16515},{"$f":"DRE.EMS!AJ10","v":39796},{"$f":"DRE.EMS!AK10","v":67607},{"$f":"DRE.EMS!AL10","v":12817},{"$f":"DRE.EMS!AM10","v":28322},{"$f":"DRE.EMS!AN10","v":139851},{"$f":"DRE.EMS!AO10","v":41982},{"$f":"DRE.EMS!AP10","v":222972},{"$f":"DRE.EMS!AQ10","v":2281},{"$f":"DRE.EMS!AR10","v":14084},{"$f":"DRE.EMS!AS10","v":19697},{"$f":"DRE.EMS!AT10","v":20406},{"$f":"DRE.EMS!AU10","v":56468},{"$f":"DRE.EMS!AV10","v":8299},{"$f":"DRE.EMS!AW10","v":14654},{"$f":"DRE.EMS!AX10","v":10170},{"$f":"DRE.EMS!AY10","v":-87},{"$f":"DRE.EMS!AZ10","v":33036},{"$f":"DRE.EMS!BA10","v":465},{"$f":"DRE.EMS!BB10","v":6263},{"$f":"DRE.EMS!BC10","v":24145},{"$f":"DRE.EMS!BD10","v":5386},{"$f":"DRE.EMS!BF10","v":22912}]
[null,"Construction revenue",37179,30504,44005,51468,163156,32109,43874,53867,46632,176482,39928,64472,65032,57074,226506,{"$f":"DRE.EMS!R11","v":62313},{"$f":"DRE.EMS!S11","v":64424},{"$f":"DRE.EMS!T11","v":53629},{"$f":"DRE.EMS!U11","v":41973},{"$f":"DRE.EMS!V11","v":222339},{"$f":"DRE.EMS!W11","v":42627},{"$f":"DRE.EMS!X11","v":55599},{"$f":"DRE.EMS!Y11","v":54223},{"$f":"DRE.EMS!Z11","v":62985},{"$f":"DRE.EMS!AA11","v":215434},{"$f":"DRE.EMS!AB11","v":42832},{"$f":"DRE.EMS!AC11","v":56241},{"$f":"DRE.EMS!AD11","v":62896},{"$f":"DRE.EMS!AE11","v":43705},{"$f":"DRE.EMS!AF11","v":205674},{"$f":"DRE.EMS!AG11","v":41252},{"$f":"DRE.EMS!AH11","v":38722},{"$f":"DRE.EMS!AI11","v":44205},{"$f":"DRE.EMS!AJ11","v":70254},{"$f":"DRE.EMS!AK11","v":194433},{"$f":"DRE.EMS!AL11","v":107666},{"$f":"DRE.EMS!AM11","v":76078},{"$f":"DRE.EMS!AN11","v":111693},{"$f":"DRE.EMS!AO11","v":153539},{"$f":"DRE.EMS!AP11","v":448976},{"$f":"DRE.EMS!AQ11","v":149924},{"$f":"DRE.EMS!AR11","v":151242},{"$f":"DRE.EMS!AS11","v":231373},{"$f":"DRE.EMS!AT11","v":125646},{"$f":"DRE.EMS!AU11","v":658185},{"$f":"DRE.EMS!AV11","v":130922},{"$f":"DRE.EMS!AW11","v":127974},{"$f":"DRE.EMS!AX11","v":141729},{"$f":"DRE.EMS!AY11","v":135220},{"$f":"DRE.EMS!AZ11","v":535845},{"$f":"DRE.EMS!BA11","v":134784},{"$f":"DRE.EMS!BB11","v":141622},{"$f":"DRE.EMS!BC11","v":188353},{"$f":"DRE.EMS!BD11","v":157247},{"$f":"DRE.EMS!BF11","v":167648}]
[null,"Net Unbilled Sales",0,0,0,0,0,0,0,0,0,0,-11359,-24851,-5063,36204,-5069,{"$f":"DRE.EMS!R12","v":-1164},{"$f":"DRE.EMS!S12","v":-24583},{"$f":"DRE.EMS!T12","v":6041},{"$f":"DRE.EMS!U12","v":20077},{"$f":"DRE.EMS!V12","v":371},{"$f":"DRE.EMS!W12","v":-1410},{"$f":"DRE.EMS!X12","v":-16686},{"$f":"DRE.EMS!Y12","v":9451},{"$f":"DRE.EMS!Z12","v":39963},{"$f":"DRE.EMS!AA12","v":31318},{"$f":"DRE.EMS!AB12","v":-421},{"$f":"DRE.EMS!AC12","v":5409},{"$f":"DRE.EMS!AD12","v":14225},{"$f":"DRE.EMS!AE12","v":30786},{"$f":"DRE.EMS!AF12","v":49999},{"$f":"DRE.EMS!AG12","v":15540},{"$f":"DRE.EMS!AH12","v":-57346},{"$f":"DRE.EMS!AI12","v":43373},{"$f":"DRE.EMS!AJ12","v":44065},{"$f":"DRE.EMS!AK12","v":45632},{"$f":"DRE.EMS!AL12","v":18993},{"$f":"DRE.EMS!AM12","v":-9566},{"$f":"DRE.EMS!AN12","v":48120},{"$f":"DRE.EMS!AO12","v":16632},{"$f":"DRE.EMS!AP12","v":74179},{"$f":"DRE.EMS!AQ12","v":-1360},{"$f":"DRE.EMS!AR12","v":-63037},{"$f":"DRE.EMS!AS12","v":15348},{"$f":"DRE.EMS!AT12","v":59115},{"$f":"DRE.EMS!AU12","v":10066},{"$f":"DRE.EMS!AV12","v":1691},{"$f":"DRE.EMS!AW12","v":-44874},{"$f":"DRE.EMS!AX12","v":47187},{"$f":"DRE.EMS!AY12","v":55608},{"$f":"DRE.EMS!AZ12","v":59612},{"$f":"DRE.EMS!BA12","v":44948},{"$f":"DRE.EMS!BB12","v":-140175},{"$f":"DRE.EMS!BC12","v":4765},{"$f":"DRE.EMS!BD12","v":72612},{"$f":"DRE.EMS!BF12","v":-22322}]
[null,"Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DRE.EMS!R13","v":0},{"$f":"DRE.EMS!S13","v":0},{"$f":"DRE.EMS!T13","v":0},{"$f":"DRE.EMS!U13","v":0},{"$f":"DRE.EMS!V13","v":0},{"$f":"DRE.EMS!W13","v":0},{"$f":"DRE.EMS!X13","v":0},{"$f":"DRE.EMS!Y13","v":0},{"$f":"DRE.EMS!Z13","v":0},{"$f":"DRE.EMS!AA13","v":0},{"$f":"DRE.EMS!AB13","v":0},{"$f":"DRE.EMS!AC13","v":0},{"$f":"DRE.EMS!AD13","v":0},{"$f":"DRE.EMS!AE13","v":0},{"$f":"DRE.EMS!AF13","v":0},{"$f":"DRE.EMS!AG13","v":0},{"$f":"DRE.EMS!AH13","v":0},{"$f":"DRE.EMS!AI13","v":0},{"$f":"DRE.EMS!AJ13","v":0},{"$f":"DRE.EMS!AK13","v":0},{"$f":"DRE.EMS!AL13","v":0},{"$f":"DRE.EMS!AM13","v":0},{"$f":"DRE.EMS!AN13","v":0},{"$f":"DRE.EMS!AO13","v":0},{"$f":"DRE.EMS!AP13","v":0},{"$f":"DRE.EMS!AQ13","v":0},{"$f":"DRE.EMS!AR13","v":0},{"$f":"DRE.EMS!AS13","v":0},{"$f":"DRE.EMS!AT13","v":0},{"$f":"DRE.EMS!AU13","v":0},{"$f":"DRE.EMS!AV13","v":0},{"$f":"DRE.EMS!AW13","v":0},{"$f":"DRE.EMS!AX13","v":0},{"$f":"DRE.EMS!AY13","v":0},{"$f":"DRE.EMS!AZ13","v":0},{"$f":"DRE.EMS!BA13","v":0},{"$f":"DRE.EMS!BB13","v":0},{"$f":"DRE.EMS!BC13","v":0},{"$f":"DRE.EMS!BD13","v":0},{"$f":"DRE.EMS!BF13","v":0}]
[null,"Electricity network usage charges",0,0,0,0,0,0,0,0,0,0,23251,25104,25941,27158,101453,{"$f":"DRE.EMS!R14","v":31261},{"$f":"DRE.EMS!S14","v":32041},{"$f":"DRE.EMS!T14","v":31802},{"$f":"DRE.EMS!U14","v":32246},{"$f":"DRE.EMS!V14","v":127351},{"$f":"DRE.EMS!W14","v":32184},{"$f":"DRE.EMS!X14","v":33891},{"$f":"DRE.EMS!Y14","v":46095},{"$f":"DRE.EMS!Z14","v":48138},{"$f":"DRE.EMS!AA14","v":160308},{"$f":"DRE.EMS!AB14","v":54196},{"$f":"DRE.EMS!AC14","v":58411},{"$f":"DRE.EMS!AD14","v":62602},{"$f":"DRE.EMS!AE14","v":63246},{"$f":"DRE.EMS!AF14","v":238455},{"$f":"DRE.EMS!AG14","v":64421},{"$f":"DRE.EMS!AH14","v":65093},{"$f":"DRE.EMS!AI14","v":70998},{"$f":"DRE.EMS!AJ14","v":74926},{"$f":"DRE.EMS!AK14","v":275438},{"$f":"DRE.EMS!AL14","v":74679},{"$f":"DRE.EMS!AM14","v":85785},{"$f":"DRE.EMS!AN14","v":95410},{"$f":"DRE.EMS!AO14","v":91107},{"$f":"DRE.EMS!AP14","v":346981},{"$f":"DRE.EMS!AQ14","v":92478},{"$f":"DRE.EMS!AR14","v":109397},{"$f":"DRE.EMS!AS14","v":127702},{"$f":"DRE.EMS!AT14","v":119422},{"$f":"DRE.EMS!AU14","v":448999},{"$f":"DRE.EMS!AV14","v":123226},{"$f":"DRE.EMS!AW14","v":134931},{"$f":"DRE.EMS!AX14","v":136304},{"$f":"DRE.EMS!AY14","v":140454},{"$f":"DRE.EMS!AZ14","v":534915},{"$f":"DRE.EMS!BA14","v":147948},{"$f":"DRE.EMS!BB14","v":144441},{"$f":"DRE.EMS!BC14","v":157112},{"$f":"DRE.EMS!BD14","v":158774},{"$f":"DRE.EMS!BF14","v":163945}]
[null,"Creation and amortization - CVA",0,0,0,0,0,0,0,0,0,0,-23280,-46818,-15989,-50596,-136683,{"$f":"DRE.EMS!R15","v":-55055},{"$f":"DRE.EMS!S15","v":-2297},{"$f":"DRE.EMS!T15","v":71622},{"$f":"DRE.EMS!U15","v":24348},{"$f":"DRE.EMS!V15","v":38617},{"$f":"DRE.EMS!W15","v":25006},{"$f":"DRE.EMS!X15","v":6367},{"$f":"DRE.EMS!Y15","v":72271},{"$f":"DRE.EMS!Z15","v":6683},{"$f":"DRE.EMS!AA15","v":110327},{"$f":"DRE.EMS!AB15","v":77422},{"$f":"DRE.EMS!AC15","v":33081},{"$f":"DRE.EMS!AD15","v":-16116},{"$f":"DRE.EMS!AE15","v":-55317},{"$f":"DRE.EMS!AF15","v":39070},{"$f":"DRE.EMS!AG15","v":-28293},{"$f":"DRE.EMS!AH15","v":42219},{"$f":"DRE.EMS!AI15","v":10211},{"$f":"DRE.EMS!AJ15","v":41924},{"$f":"DRE.EMS!AK15","v":66061},{"$f":"DRE.EMS!AL15","v":58510},{"$f":"DRE.EMS!AM15","v":124884},{"$f":"DRE.EMS!AN15","v":101834},{"$f":"DRE.EMS!AO15","v":102421},{"$f":"DRE.EMS!AP15","v":387649},{"$f":"DRE.EMS!AQ15","v":-14480},{"$f":"DRE.EMS!AR15","v":90528},{"$f":"DRE.EMS!AS15","v":111771},{"$f":"DRE.EMS!AT15","v":78227},{"$f":"DRE.EMS!AU15","v":266046},{"$f":"DRE.EMS!AV15","v":-12418},{"$f":"DRE.EMS!AW15","v":50707},{"$f":"DRE.EMS!AX15","v":82393},{"$f":"DRE.EMS!AY15","v":14671},{"$f":"DRE.EMS!AZ15","v":135353},{"$f":"DRE.EMS!BA15","v":-492},{"$f":"DRE.EMS!BB15","v":-16252},{"$f":"DRE.EMS!BC15","v":87066},{"$f":"DRE.EMS!BD15","v":-20637},{"$f":"DRE.EMS!BF15","v":7032}]
[null,"Subsidies for services awarded under concession",0,0,0,0,0,0,0,0,0,0,21863,44011,23110,40907,129825,{"$f":"DRE.EMS!R16","v":47857},{"$f":"DRE.EMS!S16","v":38178},{"$f":"DRE.EMS!T16","v":38189},{"$f":"DRE.EMS!U16","v":44288},{"$f":"DRE.EMS!V16","v":168512},{"$f":"DRE.EMS!W16","v":42784},{"$f":"DRE.EMS!X16","v":49200},{"$f":"DRE.EMS!Y16","v":51617},{"$f":"DRE.EMS!Z16","v":45860},{"$f":"DRE.EMS!AA16","v":189461},{"$f":"DRE.EMS!AB16","v":52611},{"$f":"DRE.EMS!AC16","v":49136},{"$f":"DRE.EMS!AD16","v":50990},{"$f":"DRE.EMS!AE16","v":51542},{"$f":"DRE.EMS!AF16","v":204279},{"$f":"DRE.EMS!AG16","v":51613},{"$f":"DRE.EMS!AH16","v":71550},{"$f":"DRE.EMS!AI16","v":51377},{"$f":"DRE.EMS!AJ16","v":54064},{"$f":"DRE.EMS!AK16","v":228604},{"$f":"DRE.EMS!AL16","v":52369},{"$f":"DRE.EMS!AM16","v":58129},{"$f":"DRE.EMS!AN16","v":55855},{"$f":"DRE.EMS!AO16","v":56252},{"$f":"DRE.EMS!AP16","v":222605},{"$f":"DRE.EMS!AQ16","v":58418},{"$f":"DRE.EMS!AR16","v":64272},{"$f":"DRE.EMS!AS16","v":65832},{"$f":"DRE.EMS!AT16","v":64697},{"$f":"DRE.EMS!AU16","v":253219},{"$f":"DRE.EMS!AV16","v":57267},{"$f":"DRE.EMS!AW16","v":77643},{"$f":"DRE.EMS!AX16","v":71036},{"$f":"DRE.EMS!AY16","v":72256},{"$f":"DRE.EMS!AZ16","v":278202},{"$f":"DRE.EMS!BA16","v":96705},{"$f":"DRE.EMS!BB16","v":107896},{"$f":"DRE.EMS!BC16","v":129471},{"$f":"DRE.EMS!BD16","v":134281},{"$f":"DRE.EMS!BF16","v":153409}]
[null,"Concession financial asset",0,0,0,0,0,0,0,0,0,0,5340,3581,2135,13573,24629,{"$f":"DRE.EMS!R17","v":5208},{"$f":"DRE.EMS!S17","v":804},{"$f":"DRE.EMS!T17","v":3057},{"$f":"DRE.EMS!U17","v":7894},{"$f":"DRE.EMS!V17","v":16962},{"$f":"DRE.EMS!W17","v":31987},{"$f":"DRE.EMS!X17","v":39183},{"$f":"DRE.EMS!Y17","v":5765},{"$f":"DRE.EMS!Z17","v":3695},{"$f":"DRE.EMS!AA17","v":80630},{"$f":"DRE.EMS!AB17","v":11508},{"$f":"DRE.EMS!AC17","v":7672},{"$f":"DRE.EMS!AD17","v":4023},{"$f":"DRE.EMS!AE17","v":18185},{"$f":"DRE.EMS!AF17","v":41388},{"$f":"DRE.EMS!AG17","v":5659},{"$f":"DRE.EMS!AH17","v":-3711},{"$f":"DRE.EMS!AI17","v":10029},{"$f":"DRE.EMS!AJ17","v":32152},{"$f":"DRE.EMS!AK17","v":44129},{"$f":"DRE.EMS!AL17","v":24606},{"$f":"DRE.EMS!AM17","v":20214},{"$f":"DRE.EMS!AN17","v":43631},{"$f":"DRE.EMS!AO17","v":51530},{"$f":"DRE.EMS!AP17","v":139981},{"$f":"DRE.EMS!AQ17","v":41731},{"$f":"DRE.EMS!AR17","v":47805},{"$f":"DRE.EMS!AS17","v":-24504},{"$f":"DRE.EMS!AT17","v":30908},{"$f":"DRE.EMS!AU17","v":95940},{"$f":"DRE.EMS!AV17","v":43916},{"$f":"DRE.EMS!AW17","v":66440},{"$f":"DRE.EMS!AX17","v":18560},{"$f":"DRE.EMS!AY17","v":26027},{"$f":"DRE.EMS!AZ17","v":154943},{"$f":"DRE.EMS!BA17","v":39389},{"$f":"DRE.EMS!BB17","v":31983},{"$f":"DRE.EMS!BC17","v":24775},{"$f":"DRE.EMS!BD17","v":42425},{"$f":"DRE.EMS!BF17","v":67340}]
[]
[null,"Other revenues",26499,31681,66206,90811,215197,121428,40673,77267,138432,377800,210.9,-4277.8999999999996,-1104.0999999999999,5321.9,3734.1,{"$f":"DRE.EMS!R18","v":505},{"$f":"DRE.EMS!S18","v":1361.9},{"$f":"DRE.EMS!T18","v":1513},{"$f":"DRE.EMS!U18","v":1374.1},{"$f":"DRE.EMS!V18","v":4757.8999999999996},{"$f":"DRE.EMS!W18","v":2088},{"$f":"DRE.EMS!X18","v":3708},{"$f":"DRE.EMS!Y18","v":1985.9},{"$f":"DRE.EMS!Z18","v":3772.9},{"$f":"DRE.EMS!AA18","v":11554.8},{"$f":"DRE.EMS!AB18","v":-4247.6710899999998},{"$f":"DRE.EMS!AC18","v":-2386.4251699999995},{"$f":"DRE.EMS!AD18","v":-583.46890000000076},{"$f":"DRE.EMS!AE18","v":-78.247219999999288},{"$f":"DRE.EMS!AF18","v":-7295.8123799999994},{"$f":"DRE.EMS!AG18","v":-4861.6602199999998},{"$f":"DRE.EMS!AH18","v":-2113.9963299999999},{"$f":"DRE.EMS!AI18","v":-1197.7100099999998},{"$f":"DRE.EMS!AJ18","v":-631.60200999999961},{"$f":"DRE.EMS!AK18","v":-8804.9685699999991},{"$f":"DRE.EMS!AL18","v":3712},{"$f":"DRE.EMS!AM18","v":7997},{"$f":"DRE.EMS!AN18","v":20162},{"$f":"DRE.EMS!AO18","v":15127},{"$f":"DRE.EMS!AP18","v":46998},{"$f":"DRE.EMS!AQ18","v":11526},{"$f":"DRE.EMS!AR18","v":13457},{"$f":"DRE.EMS!AS18","v":11904},{"$f":"DRE.EMS!AT18","v":8975},{"$f":"DRE.EMS!AU18","v":45862},{"$f":"DRE.EMS!AV18","v":9191},{"$f":"DRE.EMS!AW18","v":8035},{"$f":"DRE.EMS!AX18","v":10883},{"$f":"DRE.EMS!AY18","v":7385},{"$f":"DRE.EMS!AZ18","v":35494},{"$f":"DRE.EMS!BA18","v":5774},{"$f":"DRE.EMS!BB18","v":9577},{"$f":"DRE.EMS!BC18","v":12807},{"$f":"DRE.EMS!BD18","v":11187},{"$f":"DRE.EMS!BF18","v":12157}]
[null,"Gross Revenue",{"$f":"SUM(C5:C19)","v":497374},{"$f":"SUM(D5:D19)","v":526249},578307,636196,2238126,785193,769610,766786,863474,3185063,818093,657823,718696,827841,3025969,{"$f":"DRE.EMS!R19","v":797395.9},{"$f":"DRE.EMS!S19","v":765298.9},{"$f":"DRE.EMS!T19","v":847382.9},{"$f":"DRE.EMS!U19","v":892391},{"$f":"DRE.EMS!V19","v":3302471.9},{"$f":"DRE.EMS!W19","v":875779},{"$f":"DRE.EMS!X19","v":934770},{"$f":"DRE.EMS!Y19","v":993812.9},{"$f":"DRE.EMS!Z19","v":998900.9},{"$f":"DRE.EMS!AA19","v":3803262.8},{"$f":"DRE.EMS!AB19","v":1112077.3289099999},{"$f":"DRE.EMS!AC19","v":967401.57483000006},{"$f":"DRE.EMS!AD19","v":976717.53110000002},{"$f":"DRE.EMS!AE19","v":1080297.75278},{"$f":"DRE.EMS!AF19","v":4136494.18762},{"$f":"DRE.EMS!AG19","v":1038637.33978},{"$f":"DRE.EMS!AH19","v":898028.00367000001},{"$f":"DRE.EMS!AI19","v":1027462.28999},{"$f":"DRE.EMS!AJ19","v":1307696},{"$f":"DRE.EMS!AK19","v":4266529.0314300004},{"$f":"DRE.EMS!AL19","v":1265046},{"$f":"DRE.EMS!AM19","v":1304334},{"$f":"DRE.EMS!AN19","v":1549443},{"$f":"DRE.EMS!AO19","v":1608560},{"$f":"DRE.EMS!AP19","v":5727383},{"$f":"DRE.EMS!AQ19","v":1492634},{"$f":"DRE.EMS!AR19","v":1401403},{"$f":"DRE.EMS!AS19","v":1455607},{"$f":"DRE.EMS!AT19","v":1447212},{"$f":"DRE.EMS!AU19","v":5796856},{"$f":"DRE.EMS!AV19","v":1388408},{"$f":"DRE.EMS!AW19","v":1467658},{"$f":"DRE.EMS!AX19","v":1508140},{"$f":"DRE.EMS!AY19","v":1710855},{"$f":"DRE.EMS!AZ19","v":6075061},{"$f":"DRE.EMS!BA19","v":1695515},{"$f":"DRE.EMS!BB19","v":1417717},{"$f":"DRE.EMS!BC19","v":1577822},{"$f":"DRE.EMS!BD19","v":1722974},{"$f":"DRE.EMS!BF19","v":1690730}]
[null,"PIS/COFINS/ISS",-42439,-43810,-46802,-55965,-189016,-69472,-65901,-65516,-75036,-275925,-68182.516440000007,-59094.483560000008,-57436,-66262,-250975,{"$f":"DRE.EMS!R20","v":-67755},{"$f":"DRE.EMS!S20","v":-62900},{"$f":"DRE.EMS!T20","v":-72169},{"$f":"DRE.EMS!U20","v":-79988},{"$f":"DRE.EMS!V20","v":-282812},{"$f":"DRE.EMS!W20","v":-73549},{"$f":"DRE.EMS!X20","v":-75790},{"$f":"DRE.EMS!Y20","v":-83591},{"$f":"DRE.EMS!Z20","v":-84259},{"$f":"DRE.EMS!AA20","v":-317189},{"$f":"DRE.EMS!AB20","v":-97630},{"$f":"DRE.EMS!AC20","v":-84581},{"$f":"DRE.EMS!AD20","v":-86370},{"$f":"DRE.EMS!AE20","v":-96255},{"$f":"DRE.EMS!AF20","v":-364836},{"$f":"DRE.EMS!AG20","v":-92929},{"$f":"DRE.EMS!AH20","v":-80657},{"$f":"DRE.EMS!AI20","v":-90800},{"$f":"DRE.EMS!AJ20","v":-111874},{"$f":"DRE.EMS!AK20","v":-376260},{"$f":"DRE.EMS!AL20","v":-105265},{"$f":"DRE.EMS!AM20","v":-105351},{"$f":"DRE.EMS!AN20","v":-110476},{"$f":"DRE.EMS!AO20","v":-112766},{"$f":"DRE.EMS!AP20","v":-433858},{"$f":"DRE.EMS!AQ20","v":-102180},{"$f":"DRE.EMS!AR20","v":-93759},{"$f":"DRE.EMS!AS20","v":-99633},{"$f":"DRE.EMS!AT20","v":-102899},{"$f":"DRE.EMS!AU20","v":-398471},{"$f":"DRE.EMS!AV20","v":-92853},{"$f":"DRE.EMS!AW20","v":-90484},{"$f":"DRE.EMS!AX20","v":-105000},{"$f":"DRE.EMS!AY20","v":-118873},{"$f":"DRE.EMS!AZ20","v":-407210},{"$f":"DRE.EMS!BA20","v":-118971},{"$f":"DRE.EMS!BB20","v":-95424},{"$f":"DRE.EMS!BC20","v":-108777},{"$f":"DRE.EMS!BD20","v":-120397},{"$f":"DRE.EMS!BF20","v":-114271}]
[null,"RGR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE.EMS!R21","v":0},{"$f":"DRE.EMS!S21","v":0},{"$f":"DRE.EMS!T21","v":0},{"$f":"DRE.EMS!U21","v":0},{"$f":"DRE.EMS!V21","v":0},{"$f":"DRE.EMS!W21","v":0},{"$f":"DRE.EMS!X21","v":0},{"$f":"DRE.EMS!Y21","v":0},{"$f":"DRE.EMS!Z21","v":0},{"$f":"DRE.EMS!AA21","v":0},{"$f":"DRE.EMS!AB21","v":0},{"$f":"DRE.EMS!AC21","v":0},{"$f":"DRE.EMS!AD21","v":0},{"$f":"DRE.EMS!AE21","v":0},{"$f":"DRE.EMS!AF21","v":0},{"$f":"DRE.EMS!AG21","v":0},{"$f":"DRE.EMS!AH21","v":0},{"$f":"DRE.EMS!AI21","v":0},{"$f":"DRE.EMS!AJ21","v":0},{"$f":"DRE.EMS!AK21","v":0},{"$f":"DRE.EMS!AL21","v":0},{"$f":"DRE.EMS!AM21","v":0},{"$f":"DRE.EMS!AN21","v":0},{"$f":"DRE.EMS!AO21","v":0},{"$f":"DRE.EMS!AP21","v":0},{"$f":"DRE.EMS!AQ21","v":0},{"$f":"DRE.EMS!AR21","v":0},{"$f":"DRE.EMS!AS21","v":0},{"$f":"DRE.EMS!AT21","v":0},{"$f":"DRE.EMS!AU21","v":0},{"$f":"DRE.EMS!AV21","v":0},{"$f":"DRE.EMS!AW21","v":0},{"$f":"DRE.EMS!AX21","v":0},{"$f":"DRE.EMS!AY21","v":"-"},{"$f":"DRE.EMS!AZ21","v":0},{"$f":"DRE.EMS!BA21","v":0},{"$f":"DRE.EMS!BB21","v":0},{"$f":"DRE.EMS!BC21","v":0},{"$f":"DRE.EMS!BD21","v":0},{"$f":"DRE.EMS!BF21","v":"-"}]
[null,"ICMS",-84556,-80945,-85006,-99660,-350167,-110398,-127710,-117909,-135151,-491168,-137292.08958999999,-119348.91041000003,-108891,-125660,-491192,{"$f":"DRE.EMS!R22","v":-137149},{"$f":"DRE.EMS!S22","v":-120314},{"$f":"DRE.EMS!T22","v":-118110},{"$f":"DRE.EMS!U22","v":-139507},{"$f":"DRE.EMS!V22","v":-515080},{"$f":"DRE.EMS!W22","v":-132855},{"$f":"DRE.EMS!X22","v":-138868},{"$f":"DRE.EMS!Y22","v":-135371},{"$f":"DRE.EMS!Z22","v":-149944},{"$f":"DRE.EMS!AA22","v":-557038},{"$f":"DRE.EMS!AB22","v":-165011},{"$f":"DRE.EMS!AC22","v":-151551},{"$f":"DRE.EMS!AD22","v":-152951},{"$f":"DRE.EMS!AE22","v":-185196},{"$f":"DRE.EMS!AF22","v":-654709},{"$f":"DRE.EMS!AG22","v":-181580},{"$f":"DRE.EMS!AH22","v":-147615},{"$f":"DRE.EMS!AI22","v":-158410},{"$f":"DRE.EMS!AJ22","v":-193272},{"$f":"DRE.EMS!AK22","v":-680877},{"$f":"DRE.EMS!AL22","v":-186634},{"$f":"DRE.EMS!AM22","v":-186221},{"$f":"DRE.EMS!AN22","v":-188245},{"$f":"DRE.EMS!AO22","v":-184768},{"$f":"DRE.EMS!AP22","v":-745868},{"$f":"DRE.EMS!AQ22","v":-194944},{"$f":"DRE.EMS!AR22","v":-186281},{"$f":"DRE.EMS!AS22","v":-168581},{"$f":"DRE.EMS!AT22","v":-173984},{"$f":"DRE.EMS!AU22","v":-723790},{"$f":"DRE.EMS!AV22","v":-207634},{"$f":"DRE.EMS!AW22","v":-208206},{"$f":"DRE.EMS!AX22","v":-201032},{"$f":"DRE.EMS!AY22","v":-259086},{"$f":"DRE.EMS!AZ22","v":-875958},{"$f":"DRE.EMS!BA22","v":-229630},{"$f":"DRE.EMS!BB22","v":-212104},{"$f":"DRE.EMS!BC22","v":-185138},{"$f":"DRE.EMS!BD22","v":-220766},{"$f":"DRE.EMS!BF22","v":-218106}]
[null,"Others (CCC, CDE, P&D and PEE)",-7228,-9219,-9370,-9601,-35418,-30155,-114583,-106871,-109753,-361362,-79821,-78336,-72657,-77378,-308129,{"$f":"DRE.EMS!R23","v":-69296},{"$f":"DRE.EMS!S23","v":-76991},{"$f":"DRE.EMS!T23","v":-65552},{"$f":"DRE.EMS!U23","v":-58249},{"$f":"DRE.EMS!V23","v":-270088},{"$f":"DRE.EMS!W23","v":-74660},{"$f":"DRE.EMS!X23","v":-76928},{"$f":"DRE.EMS!Y23","v":-111199},{"$f":"DRE.EMS!Z23","v":-123123},{"$f":"DRE.EMS!AA23","v":-385910},{"$f":"DRE.EMS!AB23","v":-104971},{"$f":"DRE.EMS!AC23","v":-91031},{"$f":"DRE.EMS!AD23","v":-67308},{"$f":"DRE.EMS!AE23","v":-52551},{"$f":"DRE.EMS!AF23","v":-315861},{"$f":"DRE.EMS!AG23","v":-75823},{"$f":"DRE.EMS!AH23","v":-75901},{"$f":"DRE.EMS!AI23","v":-76448},{"$f":"DRE.EMS!AJ23","v":-77634},{"$f":"DRE.EMS!AK23","v":-305806},{"$f":"DRE.EMS!AL23","v":-95067},{"$f":"DRE.EMS!AM23","v":-118811},{"$f":"DRE.EMS!AN23","v":-106186},{"$f":"DRE.EMS!AO23","v":-105555},{"$f":"DRE.EMS!AP23","v":-425619},{"$f":"DRE.EMS!AQ23","v":-151685},{"$f":"DRE.EMS!AR23","v":-148547},{"$f":"DRE.EMS!AS23","v":-147814},{"$f":"DRE.EMS!AT23","v":-148136},{"$f":"DRE.EMS!AU23","v":-596182},{"$f":"DRE.EMS!AV23","v":-142813},{"$f":"DRE.EMS!AW23","v":-168635},{"$f":"DRE.EMS!AX23","v":-169284},{"$f":"DRE.EMS!AY23","v":-170594},{"$f":"DRE.EMS!AZ23","v":-651326},{"$f":"DRE.EMS!BA23","v":-171573},{"$f":"DRE.EMS!BB23","v":-158301},{"$f":"DRE.EMS!BC23","v":-159595},{"$f":"DRE.EMS!BD23","v":-111253},{"$f":"DRE.EMS!BF23","v":-146505}]
[null,"Net Revenue",363151,392275,437129,470970,1663525,575168,461416,476490,543534,2056608,532797.39396999998,{"$f":"SUM(N20:N24)","v":401043.60603000002},479712,558541,1975675,{"$f":"DRE.EMS!R24","v":523196},{"$f":"DRE.EMS!S24","v":505094},{"$f":"DRE.EMS!T24","v":591552},{"$f":"DRE.EMS!U24","v":614650},{"$f":"DRE.EMS!V24","v":2234492},{"$f":"DRE.EMS!W24","v":594715},{"$f":"DRE.EMS!X24","v":643184},{"$f":"DRE.EMS!Y24","v":663652},{"$f":"DRE.EMS!Z24","v":641575},{"$f":"DRE.EMS!AA24","v":2543125.7999999998},{"$f":"DRE.EMS!AB24","v":744465.32890999992},{"$f":"DRE.EMS!AC24","v":640238.57483000006},{"$f":"DRE.EMS!AD24","v":670088.53110000002},{"$f":"DRE.EMS!AE24","v":746295.75277999998},{"$f":"DRE.EMS!AF24","v":2801088.18762},{"$f":"DRE.EMS!AG24","v":688305.33978000004},{"$f":"DRE.EMS!AH24","v":593855.00367000001},{"$f":"DRE.EMS!AI24","v":701804.28998999996},{"$f":"DRE.EMS!AJ24","v":924916},{"$f":"DRE.EMS!AK24","v":2903586.0314300004},{"$f":"DRE.EMS!AL24","v":878080},{"$f":"DRE.EMS!AM24","v":893951},{"$f":"DRE.EMS!AN24","v":1144536},{"$f":"DRE.EMS!AO24","v":1205471},{"$f":"DRE.EMS!AP24","v":4122038},{"$f":"DRE.EMS!AQ24","v":1043825},{"$f":"DRE.EMS!AR24","v":972816},{"$f":"DRE.EMS!AS24","v":1039579},{"$f":"DRE.EMS!AT24","v":1022193},{"$f":"DRE.EMS!AU24","v":4078413},{"$f":"DRE.EMS!AV24","v":945108},{"$f":"DRE.EMS!AW24","v":1000333},{"$f":"DRE.EMS!AX24","v":1032824},{"$f":"DRE.EMS!AY24","v":1162302},{"$f":"DRE.EMS!AZ24","v":4140567},{"$f":"DRE.EMS!BA24","v":1175341},{"$f":"DRE.EMS!BB24","v":951888},{"$f":"DRE.EMS!BC24","v":1124312},{"$f":"DRE.EMS!BD24","v":1270558},{"$f":"DRE.EMS!BF24","v":1211848}]
[null,"Non-Manageable Costs",-234538,-212562,-244893,-214216,-906209,-333821,-286657,-254891,-310566,-1185935,-306102,-188305,-275549,-302509,-1072465,{"$f":"DRE.EMS!R25","v":-269350},{"$f":"DRE.EMS!S25","v":-278365},{"$f":"DRE.EMS!T25","v":-374640},{"$f":"DRE.EMS!U25","v":-343379},{"$f":"DRE.EMS!V25","v":-1265734},{"$f":"DRE.EMS!W25","v":-348452},{"$f":"DRE.EMS!X25","v":-358960},{"$f":"DRE.EMS!Y25","v":-408302},{"$f":"DRE.EMS!Z25","v":-330868},{"$f":"DRE.EMS!AA25","v":-1446582},{"$f":"DRE.EMS!AB25","v":-420972},{"$f":"DRE.EMS!AC25","v":-348685},{"$f":"DRE.EMS!AD25","v":-371576},{"$f":"DRE.EMS!AE25","v":-393945},{"$f":"DRE.EMS!AF25","v":-1535178},{"$f":"DRE.EMS!AG25","v":-368021},{"$f":"DRE.EMS!AH25","v":-347542},{"$f":"DRE.EMS!AI25","v":-381710},{"$f":"DRE.EMS!AJ25","v":-515755},{"$f":"DRE.EMS!AK25","v":-1613028},{"$f":"DRE.EMS!AL25","v":-472376},{"$f":"DRE.EMS!AM25","v":-465341},{"$f":"DRE.EMS!AN25","v":-619148},{"$f":"DRE.EMS!AO25","v":-621282},{"$f":"DRE.EMS!AP25","v":-2178147},{"$f":"DRE.EMS!AQ25","v":-464941},{"$f":"DRE.EMS!AR25","v":-382178},{"$f":"DRE.EMS!AS25","v":-427044},{"$f":"DRE.EMS!AT25","v":-435848},{"$f":"DRE.EMS!AU25","v":-1710011},{"$f":"DRE.EMS!AV25","v":-407304},{"$f":"DRE.EMS!AW25","v":-408483},{"$f":"DRE.EMS!AX25","v":-415305},{"$f":"DRE.EMS!AY25","v":-451039},{"$f":"DRE.EMS!AZ25","v":-1682131},{"$f":"DRE.EMS!BA25","v":-434835},{"$f":"DRE.EMS!BB25","v":-436496},{"$f":"DRE.EMS!BC25","v":-479604},{"$f":"DRE.EMS!BD25","v":-652331},{"$f":"DRE.EMS!BF25","v":-502984}]
[null,"Electricity Purchased",-214452,-199396,-226733,-231123,-871704,-302259,-255501,-211719,-262448,-1031927,-268829,-157105,-241407,-267806,-935147,{"$f":"DRE.EMS!R26","v":-242237},{"$f":"DRE.EMS!S26","v":-255219},{"$f":"DRE.EMS!T26","v":-328537},{"$f":"DRE.EMS!U26","v":-312831},{"$f":"DRE.EMS!V26","v":-1138824},{"$f":"DRE.EMS!W26","v":-296061},{"$f":"DRE.EMS!X26","v":-300983},{"$f":"DRE.EMS!Y26","v":-357808},{"$f":"DRE.EMS!Z26","v":-277659},{"$f":"DRE.EMS!AA26","v":-1232511},{"$f":"DRE.EMS!AB26","v":-366595},{"$f":"DRE.EMS!AC26","v":-297898},{"$f":"DRE.EMS!AD26","v":-319546},{"$f":"DRE.EMS!AE26","v":-342155},{"$f":"DRE.EMS!AF26","v":-1326194},{"$f":"DRE.EMS!AG26","v":-314867},{"$f":"DRE.EMS!AH26","v":-294452},{"$f":"DRE.EMS!AI26","v":-308960},{"$f":"DRE.EMS!AJ26","v":-443091},{"$f":"DRE.EMS!AK26","v":-1361370},{"$f":"DRE.EMS!AL26","v":-398183},{"$f":"DRE.EMS!AM26","v":-387250},{"$f":"DRE.EMS!AN26","v":-548563},{"$f":"DRE.EMS!AO26","v":-547916},{"$f":"DRE.EMS!AP26","v":-1881912},{"$f":"DRE.EMS!AQ26","v":-383776},{"$f":"DRE.EMS!AR26","v":-308205},{"$f":"DRE.EMS!AS26","v":-338823},{"$f":"DRE.EMS!AT26","v":-348166},{"$f":"DRE.EMS!AU26","v":-1378970},{"$f":"DRE.EMS!AV26","v":-320837},{"$f":"DRE.EMS!AW26","v":-314391},{"$f":"DRE.EMS!AX26","v":-307657},{"$f":"DRE.EMS!AY26","v":-347625},{"$f":"DRE.EMS!AZ26","v":-1290510},{"$f":"DRE.EMS!BA26","v":-330249},{"$f":"DRE.EMS!BB26","v":-325623},{"$f":"DRE.EMS!BC26","v":-377530},{"$f":"DRE.EMS!BD26","v":-549650},{"$f":"DRE.EMS!BF26","v":-360852}]
[null,"Energy Transport",-20086,-13166,-18160,16907,-34505,-31562,-31156,-43172,-48118,-154008,-37273,-31200,-34142,-34703,-137318,{"$f":"DRE.EMS!R27","v":-27113},{"$f":"DRE.EMS!S27","v":-23146},{"$f":"DRE.EMS!T27","v":-46103},{"$f":"DRE.EMS!U27","v":-30548},{"$f":"DRE.EMS!V27","v":-126910},{"$f":"DRE.EMS!W27","v":-52391},{"$f":"DRE.EMS!X27","v":-57977},{"$f":"DRE.EMS!Y27","v":-50494},{"$f":"DRE.EMS!Z27","v":-53209},{"$f":"DRE.EMS!AA27","v":-214071},{"$f":"DRE.EMS!AB27","v":-54377},{"$f":"DRE.EMS!AC27","v":-50787},{"$f":"DRE.EMS!AD27","v":-52030},{"$f":"DRE.EMS!AE27","v":-51790},{"$f":"DRE.EMS!AF27","v":-208984},{"$f":"DRE.EMS!AG27","v":-53154},{"$f":"DRE.EMS!AH27","v":-53090},{"$f":"DRE.EMS!AI27","v":-72750},{"$f":"DRE.EMS!AJ27","v":-72664},{"$f":"DRE.EMS!AK27","v":-251658},{"$f":"DRE.EMS!AL27","v":-74193},{"$f":"DRE.EMS!AM27","v":-78091},{"$f":"DRE.EMS!AN27","v":-70585},{"$f":"DRE.EMS!AO27","v":-73366},{"$f":"DRE.EMS!AP27","v":-296235},{"$f":"DRE.EMS!AQ27","v":-81165},{"$f":"DRE.EMS!AR27","v":-73973},{"$f":"DRE.EMS!AS27","v":-88221},{"$f":"DRE.EMS!AT27","v":-87682},{"$f":"DRE.EMS!AU27","v":-331041},{"$f":"DRE.EMS!AV27","v":-86467},{"$f":"DRE.EMS!AW27","v":-94092},{"$f":"DRE.EMS!AX27","v":-107648},{"$f":"DRE.EMS!AY27","v":-103414},{"$f":"DRE.EMS!AZ27","v":-391621},{"$f":"DRE.EMS!BA27","v":-104586},{"$f":"DRE.EMS!BB27","v":-110873},{"$f":"DRE.EMS!BC27","v":-102074},{"$f":"DRE.EMS!BD27","v":-102681},{"$f":"DRE.EMS!BF27","v":-142132}]
[null,"PMSO",-76097,-91662,-80533,-158601,-406893,-75699,-86501,-85736,-105065,-353001,-106012,-69029,-83695,-98162,-356898,{"$f":"DRE.EMS!R28","v":-86783},{"$f":"DRE.EMS!S28","v":-90358},{"$f":"DRE.EMS!T28","v":-82265},{"$f":"DRE.EMS!U28","v":-157912},{"$f":"DRE.EMS!V28","v":-417318},{"$f":"DRE.EMS!W28","v":-98242},{"$f":"DRE.EMS!X28","v":-112144},{"$f":"DRE.EMS!Y28","v":-119416},{"$f":"DRE.EMS!Z28","v":-111199},{"$f":"DRE.EMS!AA28","v":-441001},{"$f":"DRE.EMS!AB28","v":-94132},{"$f":"DRE.EMS!AC28","v":-106102},{"$f":"DRE.EMS!AD28","v":-100828},{"$f":"DRE.EMS!AE28","v":-137447},{"$f":"DRE.EMS!AF28","v":-438509},{"$f":"DRE.EMS!AG28","v":-99707},{"$f":"DRE.EMS!AH28","v":-80669},{"$f":"DRE.EMS!AI28","v":-88487},{"$f":"DRE.EMS!AJ28","v":-135979},{"$f":"DRE.EMS!AK28","v":-404842},{"$f":"DRE.EMS!AL28","v":-90264},{"$f":"DRE.EMS!AM28","v":-97699},{"$f":"DRE.EMS!AN28","v":-107150},{"$f":"DRE.EMS!AO28","v":-143775},{"$f":"DRE.EMS!AP28","v":-438888},{"$f":"DRE.EMS!AQ28","v":-88853},{"$f":"DRE.EMS!AR28","v":-99442},{"$f":"DRE.EMS!AS28","v":-92674},{"$f":"DRE.EMS!AT28","v":-137065},{"$f":"DRE.EMS!AU28","v":-418034},{"$f":"DRE.EMS!AV28","v":-107390},{"$f":"DRE.EMS!AW28","v":-111770},{"$f":"DRE.EMS!AX28","v":-99258},{"$f":"DRE.EMS!AY28","v":-136583},{"$f":"DRE.EMS!AZ28","v":-455001},{"$f":"DRE.EMS!BA28","v":-115630},{"$f":"DRE.EMS!BB28","v":-117005},{"$f":"DRE.EMS!BC28","v":-111218},{"$f":"DRE.EMS!BD28","v":-139128},{"$f":"DRE.EMS!BF28","v":-124723}]
[null,"Personnel",-31796,-35498,-32030,-34134,-133458,-33273,-37962,-40053,-42546,-153834,-43111,-34974,-42357,-43017,-163459,{"$f":"DRE.EMS!R29","v":-38455},{"$f":"DRE.EMS!S29","v":-38912},{"$f":"DRE.EMS!T29","v":-38949},{"$f":"DRE.EMS!U29","v":-70704},{"$f":"DRE.EMS!V29","v":-187020},{"$f":"DRE.EMS!W29","v":-46655},{"$f":"DRE.EMS!X29","v":-58375},{"$f":"DRE.EMS!Y29","v":-52590},{"$f":"DRE.EMS!Z29","v":-60010},{"$f":"DRE.EMS!AA29","v":-217630},{"$f":"DRE.EMS!AB29","v":-41847},{"$f":"DRE.EMS!AC29","v":-50520},{"$f":"DRE.EMS!AD29","v":-49367},{"$f":"DRE.EMS!AE29","v":-67885},{"$f":"DRE.EMS!AF29","v":-209619},{"$f":"DRE.EMS!AG29","v":-41747},{"$f":"DRE.EMS!AH29","v":-32825},{"$f":"DRE.EMS!AI29","v":-37887},{"$f":"DRE.EMS!AJ29","v":-72646},{"$f":"DRE.EMS!AK29","v":-185105},{"$f":"DRE.EMS!AL29","v":-37564},{"$f":"DRE.EMS!AM29","v":-43684},{"$f":"DRE.EMS!AN29","v":-43377},{"$f":"DRE.EMS!AO29","v":-71891},{"$f":"DRE.EMS!AP29","v":-196516},{"$f":"DRE.EMS!AQ29","v":-33273},{"$f":"DRE.EMS!AR29","v":-36578},{"$f":"DRE.EMS!AS29","v":-30964},{"$f":"DRE.EMS!AT29","v":-57911},{"$f":"DRE.EMS!AU29","v":-158726},{"$f":"DRE.EMS!AV29","v":-34588},{"$f":"DRE.EMS!AW29","v":-38172},{"$f":"DRE.EMS!AX29","v":-27994},{"$f":"DRE.EMS!AY29","v":-47667},{"$f":"DRE.EMS!AZ29","v":-148421},{"$f":"DRE.EMS!BA29","v":-36211},{"$f":"DRE.EMS!BB29","v":-44788},{"$f":"DRE.EMS!BC29","v":-38739},{"$f":"DRE.EMS!BD29","v":-49877},{"$f":"DRE.EMS!BF29","v":-42323}]
[null,"Pension Fund",-833,-1261,-985,-1016,-4095,-199,-150,-169,-3487,-4005,-197,-226,-307,-3475,-4205,{"$f":"DRE.EMS!R30","v":-414},{"$f":"DRE.EMS!S30","v":-278},{"$f":"DRE.EMS!T30","v":-320},{"$f":"DRE.EMS!U30","v":-4107},{"$f":"DRE.EMS!V30","v":-5119},{"$f":"DRE.EMS!W30","v":-330},{"$f":"DRE.EMS!X30","v":-1641},{"$f":"DRE.EMS!Y30","v":-2203},{"$f":"DRE.EMS!Z30","v":-2655},{"$f":"DRE.EMS!AA30","v":-6829},{"$f":"DRE.EMS!AB30","v":-1111},{"$f":"DRE.EMS!AC30","v":-1031},{"$f":"DRE.EMS!AD30","v":-817},{"$f":"DRE.EMS!AE30","v":-768},{"$f":"DRE.EMS!AF30","v":-3727},{"$f":"DRE.EMS!AG30","v":-867},{"$f":"DRE.EMS!AH30","v":-711},{"$f":"DRE.EMS!AI30","v":-954},{"$f":"DRE.EMS!AJ30","v":-913},{"$f":"DRE.EMS!AK30","v":-3445},{"$f":"DRE.EMS!AL30","v":-937},{"$f":"DRE.EMS!AM30","v":-976},{"$f":"DRE.EMS!AN30","v":-1032},{"$f":"DRE.EMS!AO30","v":-1521},{"$f":"DRE.EMS!AP30","v":-4466},{"$f":"DRE.EMS!AQ30","v":-1186},{"$f":"DRE.EMS!AR30","v":-1151},{"$f":"DRE.EMS!AS30","v":-711},{"$f":"DRE.EMS!AT30","v":-1182},{"$f":"DRE.EMS!AU30","v":-4230},{"$f":"DRE.EMS!AV30","v":-1218},{"$f":"DRE.EMS!AW30","v":-1128},{"$f":"DRE.EMS!AX30","v":4986},{"$f":"DRE.EMS!AY30","v":-1102},{"$f":"DRE.EMS!AZ30","v":1538},{"$f":"DRE.EMS!BA30","v":-1212},{"$f":"DRE.EMS!BB30","v":-1225},{"$f":"DRE.EMS!BC30","v":-1247},{"$f":"DRE.EMS!BD30","v":-1266},{"$f":"DRE.EMS!BF30","v":-1410}]
[null,"Material",-3995,-4018,-3949,-4800,-16762,-4841,-3954,-8098,-7068,-23961,-4781,-6188,-6039,-5598,-22606,{"$f":"DRE.EMS!R31","v":-4414},{"$f":"DRE.EMS!S31","v":-6243},{"$f":"DRE.EMS!T31","v":-6400},{"$f":"DRE.EMS!U31","v":-8065},{"$f":"DRE.EMS!V31","v":-25122},{"$f":"DRE.EMS!W31","v":-6501},{"$f":"DRE.EMS!X31","v":-6521},{"$f":"DRE.EMS!Y31","v":-6405},{"$f":"DRE.EMS!Z31","v":-6019},{"$f":"DRE.EMS!AA31","v":-25446},{"$f":"DRE.EMS!AB31","v":-5910},{"$f":"DRE.EMS!AC31","v":-6000},{"$f":"DRE.EMS!AD31","v":-5731},{"$f":"DRE.EMS!AE31","v":-7772},{"$f":"DRE.EMS!AF31","v":-25413},{"$f":"DRE.EMS!AG31","v":-6519},{"$f":"DRE.EMS!AH31","v":-4949},{"$f":"DRE.EMS!AI31","v":-5202},{"$f":"DRE.EMS!AJ31","v":-8323},{"$f":"DRE.EMS!AK31","v":-24993},{"$f":"DRE.EMS!AL31","v":-6752},{"$f":"DRE.EMS!AM31","v":-7015},{"$f":"DRE.EMS!AN31","v":-6383},{"$f":"DRE.EMS!AO31","v":-8508},{"$f":"DRE.EMS!AP31","v":-28658},{"$f":"DRE.EMS!AQ31","v":-7572},{"$f":"DRE.EMS!AR31","v":-8367},{"$f":"DRE.EMS!AS31","v":-7562},{"$f":"DRE.EMS!AT31","v":-8299},{"$f":"DRE.EMS!AU31","v":-31800},{"$f":"DRE.EMS!AV31","v":-9426},{"$f":"DRE.EMS!AW31","v":-7813},{"$f":"DRE.EMS!AX31","v":-9248},{"$f":"DRE.EMS!AY31","v":-9762},{"$f":"DRE.EMS!AZ31","v":-36249},{"$f":"DRE.EMS!BA31","v":-8569},{"$f":"DRE.EMS!BB31","v":-8201},{"$f":"DRE.EMS!BC31","v":-7678},{"$f":"DRE.EMS!BD31","v":-9227},{"$f":"DRE.EMS!BF31","v":-10222}]
[null,"Outsourced Services",-30479,-30890,-33412,-35450,-130231,-30449,-30681,-33354,-37783,-132267,-29783,-35688,-30522,-35926,-131919,{"$f":"DRE.EMS!R32","v":-31480},{"$f":"DRE.EMS!S32","v":-41199},{"$f":"DRE.EMS!T32","v":-33506},{"$f":"DRE.EMS!U32","v":-62447},{"$f":"DRE.EMS!V32","v":-168632},{"$f":"DRE.EMS!W32","v":-40813},{"$f":"DRE.EMS!X32","v":-41936},{"$f":"DRE.EMS!Y32","v":-41986},{"$f":"DRE.EMS!Z32","v":-44644},{"$f":"DRE.EMS!AA32","v":-169379},{"$f":"DRE.EMS!AB32","v":-38070},{"$f":"DRE.EMS!AC32","v":-43450},{"$f":"DRE.EMS!AD32","v":-39880},{"$f":"DRE.EMS!AE32","v":-48445},{"$f":"DRE.EMS!AF32","v":-169845},{"$f":"DRE.EMS!AG32","v":-41537},{"$f":"DRE.EMS!AH32","v":-39272},{"$f":"DRE.EMS!AI32","v":-38259},{"$f":"DRE.EMS!AJ32","v":-49220},{"$f":"DRE.EMS!AK32","v":-168288},{"$f":"DRE.EMS!AL32","v":-37573},{"$f":"DRE.EMS!AM32","v":-41493},{"$f":"DRE.EMS!AN32","v":-44704},{"$f":"DRE.EMS!AO32","v":-52094},{"$f":"DRE.EMS!AP32","v":-175864},{"$f":"DRE.EMS!AQ32","v":-40993},{"$f":"DRE.EMS!AR32","v":-48972},{"$f":"DRE.EMS!AS32","v":-45860},{"$f":"DRE.EMS!AT32","v":-59614},{"$f":"DRE.EMS!AU32","v":-195439},{"$f":"DRE.EMS!AV32","v":-54779},{"$f":"DRE.EMS!AW32","v":-59112},{"$f":"DRE.EMS!AX32","v":-61495},{"$f":"DRE.EMS!AY32","v":-68377},{"$f":"DRE.EMS!AZ32","v":-243763},{"$f":"DRE.EMS!BA32","v":-61513},{"$f":"DRE.EMS!BB32","v":-52245},{"$f":"DRE.EMS!BC32","v":-58036},{"$f":"DRE.EMS!BD32","v":-67774},{"$f":"DRE.EMS!BF32","v":-57989}]
[null,"Other Expenses",-8994,-19995,-10157,-83201,-122347,-6937,-13754,-4062,-14181,-38934,-28140,8047,-4470,-10146,-34709,{"$f":"DRE.EMS!R33","v":-12020},{"$f":"DRE.EMS!S33","v":-3726},{"$f":"DRE.EMS!T33","v":-3090},{"$f":"DRE.EMS!U33","v":-12589},{"$f":"DRE.EMS!V33","v":-31425},{"$f":"DRE.EMS!W33","v":-3943},{"$f":"DRE.EMS!X33","v":-3671},{"$f":"DRE.EMS!Y33","v":-16232},{"$f":"DRE.EMS!Z33","v":2129},{"$f":"DRE.EMS!AA33","v":-21717},{"$f":"DRE.EMS!AB33","v":-7194},{"$f":"DRE.EMS!AC33","v":-5101},{"$f":"DRE.EMS!AD33","v":-5033},{"$f":"DRE.EMS!AE33","v":-12577},{"$f":"DRE.EMS!AF33","v":-29905},{"$f":"DRE.EMS!AG33","v":-9037},{"$f":"DRE.EMS!AH33","v":-2912},{"$f":"DRE.EMS!AI33","v":-6185},{"$f":"DRE.EMS!AJ33","v":-4877},{"$f":"DRE.EMS!AK33","v":-23011},{"$f":"DRE.EMS!AL33","v":-7438},{"$f":"DRE.EMS!AM33","v":-4531},{"$f":"DRE.EMS!AN33","v":-11654},{"$f":"DRE.EMS!AO33","v":-9761},{"$f":"DRE.EMS!AP33","v":-33384},{"$f":"DRE.EMS!AQ33","v":-5829},{"$f":"DRE.EMS!AR33","v":-4374},{"$f":"DRE.EMS!AS33","v":-7577},{"$f":"DRE.EMS!AT33","v":-10059},{"$f":"DRE.EMS!AU33","v":-27839},{"$f":"DRE.EMS!AV33","v":-7379},{"$f":"DRE.EMS!AW33","v":-5545},{"$f":"DRE.EMS!AX33","v":-5507},{"$f":"DRE.EMS!AY33","v":-9675},{"$f":"DRE.EMS!AZ33","v":-28106},{"$f":"DRE.EMS!BA33","v":-8125},{"$f":"DRE.EMS!BB33","v":-10546},{"$f":"DRE.EMS!BC33","v":-5518},{"$f":"DRE.EMS!BD33","v":-10984},{"$f":"DRE.EMS!BF33","v":-12779}]
[null,"Fines and Compensation",0,0,0,0,0,-2906,-1900,-1056,-1917,-7779,-4519,-5436,-1239,-1832,-13026,{"$f":"DRE.EMS!R34","v":-3814},{"$f":"DRE.EMS!S34","v":-1762},{"$f":"DRE.EMS!T34","v":-963},{"$f":"DRE.EMS!U34","v":-2133},{"$f":"DRE.EMS!V34","v":-8672},{"$f":"DRE.EMS!W34","v":0},{"$f":"DRE.EMS!X34","v":-213},{"$f":"DRE.EMS!Y34","v":-1844},{"$f":"DRE.EMS!Z34","v":767},{"$f":"DRE.EMS!AA34","v":-1290},{"$f":"DRE.EMS!AB34","v":-501},{"$f":"DRE.EMS!AC34","v":-779},{"$f":"DRE.EMS!AD34","v":-321},{"$f":"DRE.EMS!AE34","v":-179},{"$f":"DRE.EMS!AF34","v":-1780},{"$f":"DRE.EMS!AG34","v":-377},{"$f":"DRE.EMS!AH34","v":-161},{"$f":"DRE.EMS!AI34","v":-228},{"$f":"DRE.EMS!AJ34","v":-508},{"$f":"DRE.EMS!AK34","v":-1274},{"$f":"DRE.EMS!AL34","v":-316},{"$f":"DRE.EMS!AM34","v":-125},{"$f":"DRE.EMS!AN34","v":-270},{"$f":"DRE.EMS!AO34","v":-379},{"$f":"DRE.EMS!AP34","v":-1090},{"$f":"DRE.EMS!AQ34","v":-862},{"$f":"DRE.EMS!AR34","v":-865},{"$f":"DRE.EMS!AS34","v":-873},{"$f":"DRE.EMS!AT34","v":-738},{"$f":"DRE.EMS!AU34","v":-3338},{"$f":"DRE.EMS!AV34","v":-608},{"$f":"DRE.EMS!AW34","v":-896},{"$f":"DRE.EMS!AX34","v":-1544},{"$f":"DRE.EMS!AY34","v":-869},{"$f":"DRE.EMS!AZ34","v":-3917},{"$f":"DRE.EMS!BA34","v":-2414},{"$f":"DRE.EMS!BB34","v":2097},{"$f":"DRE.EMS!BC34","v":-164},{"$f":"DRE.EMS!BD34","v":-165},{"$f":"DRE.EMS!BF34","v":-170}]
[null,"Contingencies (settlement of civil claims)",0,0,0,0,0,-5165,-4748,-3079,-2075,-15067,-2992,-4095,-493,-13621,-21201,{"$f":"DRE.EMS!R35","v":-3628},{"$f":"DRE.EMS!S35","v":-2883},{"$f":"DRE.EMS!T35","v":336},{"$f":"DRE.EMS!U35","v":-8428},{"$f":"DRE.EMS!V35","v":-14603},{"$f":"DRE.EMS!W35","v":-1089},{"$f":"DRE.EMS!X35","v":-2584},{"$f":"DRE.EMS!Y35","v":-2749},{"$f":"DRE.EMS!Z35","v":-382},{"$f":"DRE.EMS!AA35","v":-6804},{"$f":"DRE.EMS!AB35","v":-1529},{"$f":"DRE.EMS!AC35","v":-2496},{"$f":"DRE.EMS!AD35","v":-2267},{"$f":"DRE.EMS!AE35","v":-5257},{"$f":"DRE.EMS!AF35","v":-11549},{"$f":"DRE.EMS!AG35","v":-4970},{"$f":"DRE.EMS!AH35","v":-637},{"$f":"DRE.EMS!AI35","v":0},{"$f":"DRE.EMS!AJ35","v":-5573},{"$f":"DRE.EMS!AK35","v":-11180},{"$f":"DRE.EMS!AL35","v":-3667},{"$f":"DRE.EMS!AM35","v":-2039},{"$f":"DRE.EMS!AN35","v":-7109},{"$f":"DRE.EMS!AO35","v":-4989},{"$f":"DRE.EMS!AP35","v":-17804},{"$f":"DRE.EMS!AQ35","v":0},{"$f":"DRE.EMS!AR35","v":0},{"$f":"DRE.EMS!AS35","v":0},{"$f":"DRE.EMS!AT35","v":0},{"$f":"DRE.EMS!AU35","v":0},{"$f":"DRE.EMS!AV35","v":0},{"$f":"DRE.EMS!AW35","v":0},{"$f":"DRE.EMS!AX35","v":0},{"$f":"DRE.EMS!AY35","v":0},{"$f":"DRE.EMS!AZ35","v":0},{"$f":"DRE.EMS!BA35","v":0},{"$f":"DRE.EMS!BB35","v":0},{"$f":"DRE.EMS!BC35","v":0},{"$f":"DRE.EMS!BD35","v":0},{"$f":"DRE.EMS!BF35","v":0}]
[null,"Others",0,0,0,0,0,1134,-7106,73,-10189,-16088,-20629,17578,-2738,5307,-482,{"$f":"DRE.EMS!R36","v":-4578},{"$f":"DRE.EMS!S36","v":919},{"$f":"DRE.EMS!T36","v":-2463},{"$f":"DRE.EMS!U36","v":-2028},{"$f":"DRE.EMS!V36","v":-8150},{"$f":"DRE.EMS!W36","v":-2854},{"$f":"DRE.EMS!X36","v":-874},{"$f":"DRE.EMS!Y36","v":-11639},{"$f":"DRE.EMS!Z36","v":1744},{"$f":"DRE.EMS!AA36","v":-13623},{"$f":"DRE.EMS!AB36","v":-5164},{"$f":"DRE.EMS!AC36","v":-1826},{"$f":"DRE.EMS!AD36","v":-2445},{"$f":"DRE.EMS!AE36","v":-7141},{"$f":"DRE.EMS!AF36","v":-16576},{"$f":"DRE.EMS!AG36","v":-3690},{"$f":"DRE.EMS!AH36","v":-2114},{"$f":"DRE.EMS!AI36","v":-5957},{"$f":"DRE.EMS!AJ36","v":1204},{"$f":"DRE.EMS!AK36","v":-10557},{"$f":"DRE.EMS!AL36","v":-3455},{"$f":"DRE.EMS!AM36","v":-2367},{"$f":"DRE.EMS!AN36","v":-4275},{"$f":"DRE.EMS!AO36","v":-4393},{"$f":"DRE.EMS!AP36","v":-14490},{"$f":"DRE.EMS!AQ36","v":-4967},{"$f":"DRE.EMS!AR36","v":-3509},{"$f":"DRE.EMS!AS36","v":-6704},{"$f":"DRE.EMS!AT36","v":-9321},{"$f":"DRE.EMS!AU36","v":-24501},{"$f":"DRE.EMS!AV36","v":-6771},{"$f":"DRE.EMS!AW36","v":-4649},{"$f":"DRE.EMS!AX36","v":-3963},{"$f":"DRE.EMS!AY36","v":-8806},{"$f":"DRE.EMS!AZ36","v":-24189},{"$f":"DRE.EMS!BA36","v":-5711},{"$f":"DRE.EMS!BB36","v":-12643},{"$f":"DRE.EMS!BC36","v":-5354},{"$f":"DRE.EMS!BD36","v":-10819},{"$f":"DRE.EMS!BF36","v":-12609}]
[null,"Provisions/Reversals",-6109,-45205,-8777,59911,-180,-23087,-6898,-8938,11412,-27511,-6236,-26866,-7453,47039,6484,{"$f":"DRE.EMS!R37","v":-9613},{"$f":"DRE.EMS!S37","v":-28028},{"$f":"DRE.EMS!T37","v":-2683},{"$f":"DRE.EMS!U37","v":29287},{"$f":"DRE.EMS!V37","v":-11037},{"$f":"DRE.EMS!W37","v":1455},{"$f":"DRE.EMS!X37","v":16689},{"$f":"DRE.EMS!Y37","v":-3108},{"$f":"DRE.EMS!Z37","v":-9892},{"$f":"DRE.EMS!AA37","v":5144},{"$f":"DRE.EMS!AB37","v":-8111},{"$f":"DRE.EMS!AC37","v":6519},{"$f":"DRE.EMS!AD37","v":10338},{"$f":"DRE.EMS!AE37","v":9614},{"$f":"DRE.EMS!AF37","v":18360},{"$f":"DRE.EMS!AG37","v":-22686},{"$f":"DRE.EMS!AH37","v":-37737},{"$f":"DRE.EMS!AI37","v":17076},{"$f":"DRE.EMS!AJ37","v":-20809},{"$f":"DRE.EMS!AK37","v":-64156},{"$f":"DRE.EMS!AL37","v":-13268},{"$f":"DRE.EMS!AM37","v":-9152},{"$f":"DRE.EMS!AN37","v":1376},{"$f":"DRE.EMS!AO37","v":19328},{"$f":"DRE.EMS!AP37","v":-1716},{"$f":"DRE.EMS!AQ37","v":-24513},{"$f":"DRE.EMS!AR37","v":-25612},{"$f":"DRE.EMS!AS37","v":-20191},{"$f":"DRE.EMS!AT37","v":-11103},{"$f":"DRE.EMS!AU37","v":-81419},{"$f":"DRE.EMS!AV37","v":-15093},{"$f":"DRE.EMS!AW37","v":-19831},{"$f":"DRE.EMS!AX37","v":-13573},{"$f":"DRE.EMS!AY37","v":-8782},{"$f":"DRE.EMS!AZ37","v":-57279},{"$f":"DRE.EMS!BA37","v":-16126},{"$f":"DRE.EMS!BB37","v":-25771},{"$f":"DRE.EMS!BC37","v":-17196},{"$f":"DRE.EMS!BD37","v":-20766},{"$f":"DRE.EMS!BF37","v":-26268}]
[null,"Contingencies",-2909,-45978,-3011,14246,-37652,-5648,6705,5172,-1068,5161,-7501,2511,281,45413,40704,{"$f":"DRE.EMS!R38","v":-14945},{"$f":"DRE.EMS!S38","v":-13664},{"$f":"DRE.EMS!T38","v":-190},{"$f":"DRE.EMS!U38","v":38674},{"$f":"DRE.EMS!V38","v":9875},{"$f":"DRE.EMS!W38","v":4781},{"$f":"DRE.EMS!X38","v":10895},{"$f":"DRE.EMS!Y38","v":12571},{"$f":"DRE.EMS!Z38","v":1073},{"$f":"DRE.EMS!AA38","v":29320},{"$f":"DRE.EMS!AB38","v":2515},{"$f":"DRE.EMS!AC38","v":15808},{"$f":"DRE.EMS!AD38","v":11403},{"$f":"DRE.EMS!AE38","v":15145},{"$f":"DRE.EMS!AF38","v":44871},{"$f":"DRE.EMS!AG38","v":-2655},{"$f":"DRE.EMS!AH38","v":1604},{"$f":"DRE.EMS!AI38","v":-1223},{"$f":"DRE.EMS!AJ38","v":-6317},{"$f":"DRE.EMS!AK38","v":-8591},{"$f":"DRE.EMS!AL38","v":4656},{"$f":"DRE.EMS!AM38","v":8265},{"$f":"DRE.EMS!AN38","v":12849},{"$f":"DRE.EMS!AO38","v":21300},{"$f":"DRE.EMS!AP38","v":47070},{"$f":"DRE.EMS!AQ38","v":-4746},{"$f":"DRE.EMS!AR38","v":-2468},{"$f":"DRE.EMS!AS38","v":-7227},{"$f":"DRE.EMS!AT38","v":-915},{"$f":"DRE.EMS!AU38","v":-15356},{"$f":"DRE.EMS!AV38","v":-4354},{"$f":"DRE.EMS!AW38","v":-4595},{"$f":"DRE.EMS!AX38","v":-3446},{"$f":"DRE.EMS!AY38","v":-1486},{"$f":"DRE.EMS!AZ38","v":-13881},{"$f":"DRE.EMS!BA38","v":-3286},{"$f":"DRE.EMS!BB38","v":-7404},{"$f":"DRE.EMS!BC38","v":-6615},{"$f":"DRE.EMS!BD38","v":-4473},{"$f":"DRE.EMS!BF38","v":-5911}]
[null,"Provision for Doubtful Accounts",-3200,773,-5766,45665,37472,-17439,-13603,-14110,12480,-32672,1265,-29377,-7734,1626,-34220,{"$f":"DRE.EMS!R39","v":5332},{"$f":"DRE.EMS!S39","v":-14364},{"$f":"DRE.EMS!T39","v":-2493},{"$f":"DRE.EMS!U39","v":-9387},{"$f":"DRE.EMS!V39","v":-20912},{"$f":"DRE.EMS!W39","v":-3326},{"$f":"DRE.EMS!X39","v":5794},{"$f":"DRE.EMS!Y39","v":-15679},{"$f":"DRE.EMS!Z39","v":-10965},{"$f":"DRE.EMS!AA39","v":-24176},{"$f":"DRE.EMS!AB39","v":-10626},{"$f":"DRE.EMS!AC39","v":-9289},{"$f":"DRE.EMS!AD39","v":-1065},{"$f":"DRE.EMS!AE39","v":-5531},{"$f":"DRE.EMS!AF39","v":-26511},{"$f":"DRE.EMS!AG39","v":-20031},{"$f":"DRE.EMS!AH39","v":-39341},{"$f":"DRE.EMS!AI39","v":18299},{"$f":"DRE.EMS!AJ39","v":-14492},{"$f":"DRE.EMS!AK39","v":-55565},{"$f":"DRE.EMS!AL39","v":-17924},{"$f":"DRE.EMS!AM39","v":-17417},{"$f":"DRE.EMS!AN39","v":-11473},{"$f":"DRE.EMS!AO39","v":-1972},{"$f":"DRE.EMS!AP39","v":-48786},{"$f":"DRE.EMS!AQ39","v":-19767},{"$f":"DRE.EMS!AR39","v":-23144},{"$f":"DRE.EMS!AS39","v":-12964},{"$f":"DRE.EMS!AT39","v":-10188},{"$f":"DRE.EMS!AU39","v":-66063},{"$f":"DRE.EMS!AV39","v":-10739},{"$f":"DRE.EMS!AW39","v":-15236},{"$f":"DRE.EMS!AX39","v":-10127},{"$f":"DRE.EMS!AY39","v":-7296},{"$f":"DRE.EMS!AZ39","v":-43398},{"$f":"DRE.EMS!BA39","v":-12840},{"$f":"DRE.EMS!BB39","v":-18367},{"$f":"DRE.EMS!BC39","v":-10581},{"$f":"DRE.EMS!BD39","v":-16293},{"$f":"DRE.EMS!BF39","v":-20357}]
[null,"Other provisions (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DRE.EMS!R40","v":0},{"$f":"DRE.EMS!S40","v":0},{"$f":"DRE.EMS!T40","v":0},{"$f":"DRE.EMS!U40","v":0},{"$f":"DRE.EMS!V40","v":0},{"$f":"DRE.EMS!W40","v":0},{"$f":"DRE.EMS!X40","v":0},{"$f":"DRE.EMS!Y40","v":0},{"$f":"DRE.EMS!Z40","v":0},{"$f":"DRE.EMS!AA40","v":0},{"$f":"DRE.EMS!AB40","v":0},{"$f":"DRE.EMS!AC40","v":0},{"$f":"DRE.EMS!AD40","v":0},{"$f":"DRE.EMS!AE40","v":0},{"$f":"DRE.EMS!AF40","v":0},{"$f":"DRE.EMS!AG40","v":0},{"$f":"DRE.EMS!AH40","v":0},{"$f":"DRE.EMS!AI40","v":0},{"$f":"DRE.EMS!AJ40","v":0},{"$f":"DRE.EMS!AK40","v":0},{"$f":"DRE.EMS!AL40","v":0},{"$f":"DRE.EMS!AM40","v":0},{"$f":"DRE.EMS!AN40","v":0},{"$f":"DRE.EMS!AO40","v":0},{"$f":"DRE.EMS!AP40","v":0},{"$f":"DRE.EMS!AQ40","v":0},{"$f":"DRE.EMS!AR40","v":0},{"$f":"DRE.EMS!AS40","v":0},{"$f":"DRE.EMS!AT40","v":0},{"$f":"DRE.EMS!AU40","v":0},{"$f":"DRE.EMS!AV40","v":0},{"$f":"DRE.EMS!AW40","v":0},{"$f":"DRE.EMS!AX40","v":0},{"$f":"DRE.EMS!AY40","v":"-"},{"$f":"DRE.EMS!AZ40","v":0},{"$f":"DRE.EMS!BA40","v":"-"},{"$f":"DRE.EMS!BB40","v":"-"},{"$f":"DRE.EMS!BC40","v":"-"},{"$f":"DRE.EMS!BD40","v":"-"},{"$f":"DRE.EMS!BF40","v":"-"}]
[null,"Depreciation and Amortization",-16757,-16753,-16965,-17610,-68085,-17403,-17724,-18120,-15959,-69206,-18996,-18463,-18737,-20365,-76561,{"$f":"DRE.EMS!R41","v":-24232},{"$f":"DRE.EMS!S41","v":-20943},{"$f":"DRE.EMS!T41","v":-24114},{"$f":"DRE.EMS!U41","v":-28262},{"$f":"DRE.EMS!V41","v":-97551},{"$f":"DRE.EMS!W41","v":-21138},{"$f":"DRE.EMS!X41","v":-20843},{"$f":"DRE.EMS!Y41","v":-23688},{"$f":"DRE.EMS!Z41","v":-25917},{"$f":"DRE.EMS!AA41","v":-91586},{"$f":"DRE.EMS!AB41","v":-23575},{"$f":"DRE.EMS!AC41","v":-24111},{"$f":"DRE.EMS!AD41","v":-23636},{"$f":"DRE.EMS!AE41","v":-24206},{"$f":"DRE.EMS!AF41","v":-95528},{"$f":"DRE.EMS!AG41","v":-24756},{"$f":"DRE.EMS!AH41","v":-24861},{"$f":"DRE.EMS!AI41","v":-24939},{"$f":"DRE.EMS!AJ41","v":-26442},{"$f":"DRE.EMS!AK41","v":-100998},{"$f":"DRE.EMS!AL41","v":-25425},{"$f":"DRE.EMS!AM41","v":-25847},{"$f":"DRE.EMS!AN41","v":-26307},{"$f":"DRE.EMS!AO41","v":-28008},{"$f":"DRE.EMS!AP41","v":-105587},{"$f":"DRE.EMS!AQ41","v":-30392},{"$f":"DRE.EMS!AR41","v":-32575},{"$f":"DRE.EMS!AS41","v":-35465},{"$f":"DRE.EMS!AT41","v":-38295},{"$f":"DRE.EMS!AU41","v":-136727},{"$f":"DRE.EMS!AV41","v":-39901},{"$f":"DRE.EMS!AW41","v":-43406},{"$f":"DRE.EMS!AX41","v":-45246},{"$f":"DRE.EMS!AY41","v":-46340},{"$f":"DRE.EMS!AZ41","v":-174893},{"$f":"DRE.EMS!BA41","v":-46813},{"$f":"DRE.EMS!BB41","v":-47731},{"$f":"DRE.EMS!BC41","v":-49970},{"$f":"DRE.EMS!BD41","v":-48826},{"$f":"DRE.EMS!BF41","v":-52578}]
[null,"Construction Cost",-37179,-30504,-44005,-51468,-163156,-32109,-43874,-53867,-46632,-176482,-39928,-64473,-65032,-57074,-226507,{"$f":"DRE.EMS!R42","v":-62313},{"$f":"DRE.EMS!S42","v":-64424},{"$f":"DRE.EMS!T42","v":-53629},{"$f":"DRE.EMS!U42","v":-41973},{"$f":"DRE.EMS!V42","v":-222339},{"$f":"DRE.EMS!W42","v":-42627},{"$f":"DRE.EMS!X42","v":-55599},{"$f":"DRE.EMS!Y42","v":-54224},{"$f":"DRE.EMS!Z42","v":-62984},{"$f":"DRE.EMS!AA42","v":-215434},{"$f":"DRE.EMS!AB42","v":-42832},{"$f":"DRE.EMS!AC42","v":-56241},{"$f":"DRE.EMS!AD42","v":-62896},{"$f":"DRE.EMS!AE42","v":-43705},{"$f":"DRE.EMS!AF42","v":-205674},{"$f":"DRE.EMS!AG42","v":-41252},{"$f":"DRE.EMS!AH42","v":-38722},{"$f":"DRE.EMS!AI42","v":-44205},{"$f":"DRE.EMS!AJ42","v":-70254},{"$f":"DRE.EMS!AK42","v":-194433},{"$f":"DRE.EMS!AL42","v":-107666},{"$f":"DRE.EMS!AM42","v":-76078},{"$f":"DRE.EMS!AN42","v":-111693},{"$f":"DRE.EMS!AO42","v":-153539},{"$f":"DRE.EMS!AP42","v":-448976},{"$f":"DRE.EMS!AQ42","v":-149924},{"$f":"DRE.EMS!AR42","v":-151242},{"$f":"DRE.EMS!AS42","v":-231373},{"$f":"DRE.EMS!AT42","v":-125646},{"$f":"DRE.EMS!AU42","v":-658185},{"$f":"DRE.EMS!AV42","v":-130922},{"$f":"DRE.EMS!AW42","v":-127974},{"$f":"DRE.EMS!AX42","v":-141729},{"$f":"DRE.EMS!AY42","v":-135220},{"$f":"DRE.EMS!AZ42","v":-535845},{"$f":"DRE.EMS!BA42","v":-134784},{"$f":"DRE.EMS!BB42","v":-141622},{"$f":"DRE.EMS!BC42","v":-188353},{"$f":"DRE.EMS!BD42","v":-157247},{"$f":"DRE.EMS!BF42","v":-167648}]
[null,"Operating Expenses",-370680,-396686,-395173,-381984,-1544523,-482119,-441654,-421552,-466810,-1812135,-477274,-367136,-450466,-431071,-1725947,{"$f":"DRE.EMS!R43","v":-452291},{"$f":"DRE.EMS!S43","v":-482118},{"$f":"DRE.EMS!T43","v":-537331},{"$f":"DRE.EMS!U43","v":-542239},{"$f":"DRE.EMS!V43","v":-2013979},{"$f":"DRE.EMS!W43","v":-509004},{"$f":"DRE.EMS!X43","v":-530857},{"$f":"DRE.EMS!Y43","v":-608738},{"$f":"DRE.EMS!Z43","v":-540860},{"$f":"DRE.EMS!AA43","v":-2189459},{"$f":"DRE.EMS!AB43","v":-589622},{"$f":"DRE.EMS!AC43","v":-528620},{"$f":"DRE.EMS!AD43","v":-548598},{"$f":"DRE.EMS!AE43","v":-589689},{"$f":"DRE.EMS!AF43","v":-2256529},{"$f":"DRE.EMS!AG43","v":-556422},{"$f":"DRE.EMS!AH43","v":-529531},{"$f":"DRE.EMS!AI43","v":-522265},{"$f":"DRE.EMS!AJ43","v":-769239},{"$f":"DRE.EMS!AK43","v":-2377457},{"$f":"DRE.EMS!AL43","v":-708999},{"$f":"DRE.EMS!AM43","v":-674117},{"$f":"DRE.EMS!AN43","v":-862922},{"$f":"DRE.EMS!AO43","v":-927276},{"$f":"DRE.EMS!AP43","v":-3173314},{"$f":"DRE.EMS!AQ43","v":-758623},{"$f":"DRE.EMS!AR43","v":-691049},{"$f":"DRE.EMS!AS43","v":-806747},{"$f":"DRE.EMS!AT43","v":-747957},{"$f":"DRE.EMS!AU43","v":-3004376},{"$f":"DRE.EMS!AV43","v":-700610},{"$f":"DRE.EMS!AW43","v":-711464},{"$f":"DRE.EMS!AX43","v":-715111},{"$f":"DRE.EMS!AY43","v":-777964},{"$f":"DRE.EMS!AZ43","v":-2905149},{"$f":"DRE.EMS!BA43","v":-748188},{"$f":"DRE.EMS!BB43","v":-768625},{"$f":"DRE.EMS!BC43","v":-846341},{"$f":"DRE.EMS!BD43","v":-1018298},{"$f":"DRE.EMS!BF43","v":-874201}]
[null,"Other Operating Revenues",640,877,557,-686,1388,546,1472,1218,-1248,1988,795,1561,810,-1474,1692,{"$f":"DRE.EMS!R44","v":972},{"$f":"DRE.EMS!S44","v":437},{"$f":"DRE.EMS!T44","v":1055},{"$f":"DRE.EMS!U44","v":-1496},{"$f":"DRE.EMS!V44","v":968},{"$f":"DRE.EMS!W44","v":1557},{"$f":"DRE.EMS!X44","v":-259},{"$f":"DRE.EMS!Y44","v":2208},{"$f":"DRE.EMS!Z44","v":6839},{"$f":"DRE.EMS!AA44","v":10345},{"$f":"DRE.EMS!AB44","v":3043},{"$f":"DRE.EMS!AC44","v":3065},{"$f":"DRE.EMS!AD44","v":1700},{"$f":"DRE.EMS!AE44","v":1304},{"$f":"DRE.EMS!AF44","v":9112},{"$f":"DRE.EMS!AG44","v":1551},{"$f":"DRE.EMS!AH44","v":1642},{"$f":"DRE.EMS!AI44","v":20647},{"$f":"DRE.EMS!AJ44","v":3691},{"$f":"DRE.EMS!AK44","v":27531},{"$f":"DRE.EMS!AL44","v":26763},{"$f":"DRE.EMS!AM44","v":2399},{"$f":"DRE.EMS!AN44","v":2987},{"$f":"DRE.EMS!AO44","v":-1562},{"$f":"DRE.EMS!AP44","v":30587},{"$f":"DRE.EMS!AQ44","v":849},{"$f":"DRE.EMS!AR44","v":181},{"$f":"DRE.EMS!AS44","v":1180},{"$f":"DRE.EMS!AT44","v":4600},{"$f":"DRE.EMS!AU44","v":6810},{"$f":"DRE.EMS!AV44","v":2195},{"$f":"DRE.EMS!AW44","v":2479},{"$f":"DRE.EMS!AX44","v":2170},{"$f":"DRE.EMS!AY44","v":2601},{"$f":"DRE.EMS!AZ44","v":9445},{"$f":"DRE.EMS!BA44","v":517},{"$f":"DRE.EMS!BB44","v":739},{"$f":"DRE.EMS!BC44","v":2094},{"$f":"DRE.EMS!BD44","v":1377},{"$f":"DRE.EMS!BF44","v":3469}]
[null,"Other Operating Expenses",-3794,-3160,-4528,404,-11078,-5824,-2514,-3930,-7435,-19703,-4277,-4702,-5461,-2436,-16876,{"$f":"DRE.EMS!R45","v":-2666},{"$f":"DRE.EMS!S45","v":-5542},{"$f":"DRE.EMS!T45","v":-6590},{"$f":"DRE.EMS!U45","v":-6707},{"$f":"DRE.EMS!V45","v":-21505},{"$f":"DRE.EMS!W45","v":-4236},{"$f":"DRE.EMS!X45","v":-10119},{"$f":"DRE.EMS!Y45","v":-14362},{"$f":"DRE.EMS!Z45","v":-14229},{"$f":"DRE.EMS!AA45","v":-42946},{"$f":"DRE.EMS!AB45","v":-4164},{"$f":"DRE.EMS!AC45","v":-7245},{"$f":"DRE.EMS!AD45","v":-9835},{"$f":"DRE.EMS!AE45","v":-10464},{"$f":"DRE.EMS!AF45","v":-31708},{"$f":"DRE.EMS!AG45","v":-6733},{"$f":"DRE.EMS!AH45","v":-4942},{"$f":"DRE.EMS!AI45","v":-7807},{"$f":"DRE.EMS!AJ45","v":-7192},{"$f":"DRE.EMS!AK45","v":-26674},{"$f":"DRE.EMS!AL45","v":-7097},{"$f":"DRE.EMS!AM45","v":-9937},{"$f":"DRE.EMS!AN45","v":-8696},{"$f":"DRE.EMS!AO45","v":-6286},{"$f":"DRE.EMS!AP45","v":-32016},{"$f":"DRE.EMS!AQ45","v":-8705},{"$f":"DRE.EMS!AR45","v":-7203},{"$f":"DRE.EMS!AS45","v":-7680},{"$f":"DRE.EMS!AT45","v":-8895},{"$f":"DRE.EMS!AU45","v":-32483},{"$f":"DRE.EMS!AV45","v":-9211},{"$f":"DRE.EMS!AW45","v":-17891},{"$f":"DRE.EMS!AX45","v":-14027},{"$f":"DRE.EMS!AY45","v":-17401},{"$f":"DRE.EMS!AZ45","v":-58530},{"$f":"DRE.EMS!BA45","v":-10321},{"$f":"DRE.EMS!BB45","v":-9251},{"$f":"DRE.EMS!BC45","v":-11226},{"$f":"DRE.EMS!BD45","v":-4618},{"$f":"DRE.EMS!BF45","v":-10582}]
[null,"Result Before Equity Income",{"$f":"C25+C44+C45+C46","v":-10683},{"$f":"D25+D44+D45+D46","v":-6694},37985,88704,109312,87771,18720,52226,68041,226758,52041.393969999976,30766.606030000024,24595,123560,234544,{"$f":"DRE.EMS!R46","v":69211},{"$f":"DRE.EMS!S46","v":17871},{"$f":"DRE.EMS!T46","v":48686},{"$f":"DRE.EMS!U46","v":64208},{"$f":"DRE.EMS!V46","v":199976},{"$f":"DRE.EMS!W46","v":83032},{"$f":"DRE.EMS!X46","v":101949},{"$f":"DRE.EMS!Y46","v":42760},{"$f":"DRE.EMS!Z46","v":93325},{"$f":"DRE.EMS!AA46","v":321065.79999999981},{"$f":"DRE.EMS!AB46","v":153722.32890999992},{"$f":"DRE.EMS!AC46","v":107438.57483000006},{"$f":"DRE.EMS!AD46","v":113355.53110000002},{"$f":"DRE.EMS!AE46","v":147446.75277999998},{"$f":"DRE.EMS!AF46","v":521963.18761999998},{"$f":"DRE.EMS!AG46","v":126701.33978000004},{"$f":"DRE.EMS!AH46","v":61024.003670000006},{"$f":"DRE.EMS!AI46","v":192379.28998999996},{"$f":"DRE.EMS!AJ46","v":152176},{"$f":"DRE.EMS!AK46","v":526986.03143000044},{"$f":"DRE.EMS!AL46","v":188747},{"$f":"DRE.EMS!AM46","v":212296},{"$f":"DRE.EMS!AN46","v":275905},{"$f":"DRE.EMS!AO46","v":270347},{"$f":"DRE.EMS!AP46","v":947295},{"$f":"DRE.EMS!AQ46","v":277346},{"$f":"DRE.EMS!AR46","v":274745},{"$f":"DRE.EMS!AS46","v":226332},{"$f":"DRE.EMS!AT46","v":269941},{"$f":"DRE.EMS!AU46","v":1048364},{"$f":"DRE.EMS!AV46","v":237482},{"$f":"DRE.EMS!AW46","v":273457},{"$f":"DRE.EMS!AX46","v":305856},{"$f":"DRE.EMS!AY46","v":369538},{"$f":"DRE.EMS!AZ46","v":1186333},{"$f":"DRE.EMS!BA46","v":417349},{"$f":"DRE.EMS!BB46","v":174751},{"$f":"DRE.EMS!BC46","v":268839},{"$f":"DRE.EMS!BD46","v":249019},{"$f":"DRE.EMS!BF46","v":330534}]
[null,"Equity Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE.EMS!R47","v":0},{"$f":"DRE.EMS!S47","v":0},{"$f":"DRE.EMS!T47","v":0},{"$f":"DRE.EMS!U47","v":0},{"$f":"DRE.EMS!V47","v":0},{"$f":"DRE.EMS!W47","v":0},{"$f":"DRE.EMS!X47","v":0},{"$f":"DRE.EMS!Y47","v":0},{"$f":"DRE.EMS!Z47","v":0},{"$f":"DRE.EMS!AA47","v":0},{"$f":"DRE.EMS!AB47","v":0},{"$f":"DRE.EMS!AC47","v":0},{"$f":"DRE.EMS!AD47","v":0},{"$f":"DRE.EMS!AE47","v":0},{"$f":"DRE.EMS!AF47","v":0},{"$f":"DRE.EMS!AG47","v":0},{"$f":"DRE.EMS!AH47","v":0},{"$f":"DRE.EMS!AI47","v":0},{"$f":"DRE.EMS!AJ47","v":0},{"$f":"DRE.EMS!AK47","v":0},{"$f":"DRE.EMS!AL47","v":0},{"$f":"DRE.EMS!AM47","v":0},{"$f":"DRE.EMS!AN47","v":0},{"$f":"DRE.EMS!AO47","v":0},{"$f":"DRE.EMS!AP47","v":0},{"$f":"DRE.EMS!AQ47","v":0},{"$f":"DRE.EMS!AR47","v":0},{"$f":"DRE.EMS!AS47","v":0},{"$f":"DRE.EMS!AT47","v":0},{"$f":"DRE.EMS!AU47","v":0},{"$f":"DRE.EMS!AV47","v":0},{"$f":"DRE.EMS!AW47","v":0},{"$f":"DRE.EMS!AX47","v":0},{"$f":"DRE.EMS!AY47","v":0},{"$f":"DRE.EMS!AZ47","v":0},{"$f":"DRE.EMS!BA47","v":0},{"$f":"DRE.EMS!BB47","v":0},{"$f":"DRE.EMS!BC47","v":0},{"$f":"DRE.EMS!BD47","v":0},{"$f":"DRE.EMS!BF47","v":0}]
[null,"EBITDA",{"$f":"C25+C26+C29+C38+C43+C45+C46","v":6074},10059,54950,106314,177397,105174,36444,70346,84000,295964,71037.393969999976,49229.606030000024,43332,143925,311105,{"$f":"DRE.EMS!R48","v":93443},{"$f":"DRE.EMS!S48","v":38814},{"$f":"DRE.EMS!T48","v":72800},{"$f":"DRE.EMS!U48","v":92470},{"$f":"DRE.EMS!V48","v":297527},{"$f":"DRE.EMS!W48","v":104170},{"$f":"DRE.EMS!X48","v":122792},{"$f":"DRE.EMS!Y48","v":66448},{"$f":"DRE.EMS!Z48","v":119242},{"$f":"DRE.EMS!AA48","v":412651.79999999981},{"$f":"DRE.EMS!AB48","v":177297.32890999992},{"$f":"DRE.EMS!AC48","v":131549.57483000006},{"$f":"DRE.EMS!AD48","v":136991.53110000002},{"$f":"DRE.EMS!AE48","v":171652.75277999998},{"$f":"DRE.EMS!AF48","v":617491.18761999998},{"$f":"DRE.EMS!AG48","v":151457.33978000004},{"$f":"DRE.EMS!AH48","v":85885.003670000006},{"$f":"DRE.EMS!AI48","v":217318.28998999996},{"$f":"DRE.EMS!AJ48","v":178618},{"$f":"DRE.EMS!AK48","v":627984.03143000044},{"$f":"DRE.EMS!AL48","v":214172},{"$f":"DRE.EMS!AM48","v":238143},{"$f":"DRE.EMS!AN48","v":302212},{"$f":"DRE.EMS!AO48","v":298355},{"$f":"DRE.EMS!AP48","v":1052882},{"$f":"DRE.EMS!AQ48","v":307738},{"$f":"DRE.EMS!AR48","v":307320},{"$f":"DRE.EMS!AS48","v":261797},{"$f":"DRE.EMS!AT48","v":308236},{"$f":"DRE.EMS!AU48","v":1185091},{"$f":"DRE.EMS!AV48","v":277383},{"$f":"DRE.EMS!AW48","v":316863},{"$f":"DRE.EMS!AX48","v":351102},{"$f":"DRE.EMS!AY48","v":415878},{"$f":"DRE.EMS!AZ48","v":1361226},{"$f":"DRE.EMS!BA48","v":464162},{"$f":"DRE.EMS!BB48","v":222482},{"$f":"DRE.EMS!BC48","v":318809},{"$f":"DRE.EMS!BD48","v":297845},{"$f":"DRE.EMS!BF48","v":383112}]
[null,"Result Before Financial Expenses",-10683,-6694,37985,88704,109312,87771,18720,52226,68041,226758,52041.393969999976,34347.606030000024,24595,123560,234544,{"$f":"DRE.EMS!R49","v":69211},{"$f":"DRE.EMS!S49","v":17871},{"$f":"DRE.EMS!T49","v":48686},{"$f":"DRE.EMS!U49","v":64208},{"$f":"DRE.EMS!V49","v":199976},{"$f":"DRE.EMS!W49","v":83032},{"$f":"DRE.EMS!X49","v":101949},{"$f":"DRE.EMS!Y49","v":42760},{"$f":"DRE.EMS!Z49","v":93325},{"$f":"DRE.EMS!AA49","v":321065.79999999981},{"$f":"DRE.EMS!AB49","v":153722.32890999992},{"$f":"DRE.EMS!AC49","v":107438.57483000006},{"$f":"DRE.EMS!AD49","v":113355.53110000002},{"$f":"DRE.EMS!AE49","v":147446.75277999998},{"$f":"DRE.EMS!AF49","v":521963.18761999998},{"$f":"DRE.EMS!AG49","v":126701.33978000004},{"$f":"DRE.EMS!AH49","v":61024.003670000006},{"$f":"DRE.EMS!AI49","v":192379.28998999996},{"$f":"DRE.EMS!AJ49","v":152176},{"$f":"DRE.EMS!AK49","v":526986.03143000044},{"$f":"DRE.EMS!AL49","v":188747},{"$f":"DRE.EMS!AM49","v":212296},{"$f":"DRE.EMS!AN49","v":275905},{"$f":"DRE.EMS!AO49","v":270347},{"$f":"DRE.EMS!AP49","v":947295},{"$f":"DRE.EMS!AQ49","v":277346},{"$f":"DRE.EMS!AR49","v":274745},{"$f":"DRE.EMS!AS49","v":226332},{"$f":"DRE.EMS!AT49","v":269941},{"$f":"DRE.EMS!AU49","v":1048364},{"$f":"DRE.EMS!AV49","v":237482},{"$f":"DRE.EMS!AW49","v":273457},{"$f":"DRE.EMS!AX49","v":305856},{"$f":"DRE.EMS!AY49","v":369538},{"$f":"DRE.EMS!AZ49","v":1186333},{"$f":"DRE.EMS!BA49","v":417349},{"$f":"DRE.EMS!BB49","v":174751},{"$f":"DRE.EMS!BC49","v":268839},{"$f":"DRE.EMS!BD49","v":249019},{"$f":"DRE.EMS!BF49","v":330534}]
[null,"Financial Revenues",39007,10947,16647,-4312,62289,66784,16029,10855,26329,119997,44869,20115,27546,29242,121772,{"$f":"DRE.EMS!R50","v":24901},{"$f":"DRE.EMS!S50","v":21152},{"$f":"DRE.EMS!T50","v":22703},{"$f":"DRE.EMS!U50","v":40720},{"$f":"DRE.EMS!V50","v":109476},{"$f":"DRE.EMS!W50","v":20603},{"$f":"DRE.EMS!X50","v":8525},{"$f":"DRE.EMS!Y50","v":19616},{"$f":"DRE.EMS!Z50","v":21099},{"$f":"DRE.EMS!AA50","v":69843},{"$f":"DRE.EMS!AB50","v":19342},{"$f":"DRE.EMS!AC50","v":17777},{"$f":"DRE.EMS!AD50","v":14896},{"$f":"DRE.EMS!AE50","v":22388},{"$f":"DRE.EMS!AF50","v":74403},{"$f":"DRE.EMS!AG50","v":31083},{"$f":"DRE.EMS!AH50","v":17681},{"$f":"DRE.EMS!AI50","v":19679},{"$f":"DRE.EMS!AJ50","v":17200},{"$f":"DRE.EMS!AK50","v":85643},{"$f":"DRE.EMS!AL50","v":17571},{"$f":"DRE.EMS!AM50","v":125210},{"$f":"DRE.EMS!AN50","v":27783},{"$f":"DRE.EMS!AO50","v":34211},{"$f":"DRE.EMS!AP50","v":204775},{"$f":"DRE.EMS!AQ50","v":28865},{"$f":"DRE.EMS!AR50","v":55257},{"$f":"DRE.EMS!AS50","v":46864},{"$f":"DRE.EMS!AT50","v":43849},{"$f":"DRE.EMS!AU50","v":174835},{"$f":"DRE.EMS!AV50","v":48127},{"$f":"DRE.EMS!AW50","v":55942},{"$f":"DRE.EMS!AX50","v":42215},{"$f":"DRE.EMS!AY50","v":39861},{"$f":"DRE.EMS!AZ50","v":186145},{"$f":"DRE.EMS!BA50","v":42691},{"$f":"DRE.EMS!BB50","v":48952},{"$f":"DRE.EMS!BC50","v":51627},{"$f":"DRE.EMS!BD50","v":59711},{"$f":"DRE.EMS!BF50","v":48710}]
[null,"Revenue on Short Term Investments",1531,1528,1578,9205,13842,6476,3806,3267,5926,19475,11361,15435,14610,11076,52482,{"$f":"DRE.EMS!R51","v":10734},{"$f":"DRE.EMS!S51","v":8905},{"$f":"DRE.EMS!T51","v":5446},{"$f":"DRE.EMS!U51","v":5330},{"$f":"DRE.EMS!V51","v":30415},{"$f":"DRE.EMS!W51","v":4498},{"$f":"DRE.EMS!X51","v":2813},{"$f":"DRE.EMS!Y51","v":2689},{"$f":"DRE.EMS!Z51","v":3218},{"$f":"DRE.EMS!AA51","v":13218},{"$f":"DRE.EMS!AB51","v":3023},{"$f":"DRE.EMS!AC51","v":2104},{"$f":"DRE.EMS!AD51","v":2669},{"$f":"DRE.EMS!AE51","v":1365},{"$f":"DRE.EMS!AF51","v":9161},{"$f":"DRE.EMS!AG51","v":1765},{"$f":"DRE.EMS!AH51","v":1510},{"$f":"DRE.EMS!AI51","v":2412},{"$f":"DRE.EMS!AJ51","v":2992},{"$f":"DRE.EMS!AK51","v":8679},{"$f":"DRE.EMS!AL51","v":574},{"$f":"DRE.EMS!AM51","v":375},{"$f":"DRE.EMS!AN51","v":3719},{"$f":"DRE.EMS!AO51","v":6826},{"$f":"DRE.EMS!AP51","v":11494},{"$f":"DRE.EMS!AQ51","v":5597},{"$f":"DRE.EMS!AR51","v":11430},{"$f":"DRE.EMS!AS51","v":17244},{"$f":"DRE.EMS!AT51","v":9696},{"$f":"DRE.EMS!AU51","v":43967},{"$f":"DRE.EMS!AV51","v":10255},{"$f":"DRE.EMS!AW51","v":10151},{"$f":"DRE.EMS!AX51","v":15997},{"$f":"DRE.EMS!AY51","v":11850},{"$f":"DRE.EMS!AZ51","v":48253},{"$f":"DRE.EMS!BA51","v":18285},{"$f":"DRE.EMS!BB51","v":21016},{"$f":"DRE.EMS!BC51","v":23897},{"$f":"DRE.EMS!BD51","v":26550},{"$f":"DRE.EMS!BF51","v":27021}]
[null,"Revenues from Past Due Bills ",1261,1330,1283,1390,5264,1562,1848,20159,11819,35388,2435,2531,27450,9688,42104,{"$f":"DRE.EMS!R52","v":11716},{"$f":"DRE.EMS!S52","v":9800},{"$f":"DRE.EMS!T52","v":9098},{"$f":"DRE.EMS!U52","v":10786},{"$f":"DRE.EMS!V52","v":41400},{"$f":"DRE.EMS!W52","v":10981},{"$f":"DRE.EMS!X52","v":12519},{"$f":"DRE.EMS!Y52","v":11454},{"$f":"DRE.EMS!Z52","v":12674},{"$f":"DRE.EMS!AA52","v":47628},{"$f":"DRE.EMS!AB52","v":10529},{"$f":"DRE.EMS!AC52","v":11948},{"$f":"DRE.EMS!AD52","v":11029},{"$f":"DRE.EMS!AE52","v":11726},{"$f":"DRE.EMS!AF52","v":45232},{"$f":"DRE.EMS!AG52","v":13683},{"$f":"DRE.EMS!AH52","v":11549},{"$f":"DRE.EMS!AI52","v":17168},{"$f":"DRE.EMS!AJ52","v":18032},{"$f":"DRE.EMS!AK52","v":60432},{"$f":"DRE.EMS!AL52","v":18091},{"$f":"DRE.EMS!AM52","v":17839},{"$f":"DRE.EMS!AN52","v":16981},{"$f":"DRE.EMS!AO52","v":16095},{"$f":"DRE.EMS!AP52","v":69006},{"$f":"DRE.EMS!AQ52","v":15037},{"$f":"DRE.EMS!AR52","v":15617},{"$f":"DRE.EMS!AS52","v":14707},{"$f":"DRE.EMS!AT52","v":12953},{"$f":"DRE.EMS!AU52","v":58314},{"$f":"DRE.EMS!AV52","v":13467},{"$f":"DRE.EMS!AW52","v":15331},{"$f":"DRE.EMS!AX52","v":14882},{"$f":"DRE.EMS!AY52","v":15406},{"$f":"DRE.EMS!AZ52","v":59086},{"$f":"DRE.EMS!BA52","v":15408},{"$f":"DRE.EMS!BB52","v":17552},{"$f":"DRE.EMS!BC52","v":16757},{"$f":"DRE.EMS!BD52","v":14592},{"$f":"DRE.EMS!BF52","v":15530}]
[null,"Restatement of CVA",0,0,0,2349,2349,22789,1750,5423,1529,31491,19683,-10173,-1053,1709,10166,{"$f":"DRE.EMS!R53","v":926},{"$f":"DRE.EMS!S53","v":723},{"$f":"DRE.EMS!T53","v":0},{"$f":"DRE.EMS!U53","v":-1649},{"$f":"DRE.EMS!V53","v":0},{"$f":"DRE.EMS!W53","v":0},{"$f":"DRE.EMS!X53","v":0},{"$f":"DRE.EMS!Y53","v":0},{"$f":"DRE.EMS!Z53","v":0},{"$f":"DRE.EMS!AA53","v":0},{"$f":"DRE.EMS!AB53","v":0},{"$f":"DRE.EMS!AC53","v":0},{"$f":"DRE.EMS!AD53","v":0},{"$f":"DRE.EMS!AE53","v":0},{"$f":"DRE.EMS!AF53","v":0},{"$f":"DRE.EMS!AG53","v":0},{"$f":"DRE.EMS!AH53","v":0},{"$f":"DRE.EMS!AI53","v":0},{"$f":"DRE.EMS!AJ53","v":0},{"$f":"DRE.EMS!AK53","v":0},{"$f":"DRE.EMS!AL53","v":0},{"$f":"DRE.EMS!AM53","v":0},{"$f":"DRE.EMS!AN53","v":0},{"$f":"DRE.EMS!AO53","v":0},{"$f":"DRE.EMS!AP53","v":0},{"$f":"DRE.EMS!AQ53","v":0},{"$f":"DRE.EMS!AR53","v":0},{"$f":"DRE.EMS!AS53","v":0},{"$f":"DRE.EMS!AT53","v":0},{"$f":"DRE.EMS!AU53","v":0},{"$f":"DRE.EMS!AV53","v":13026},{"$f":"DRE.EMS!AW53","v":18550},{"$f":"DRE.EMS!AX53","v":-7769},{"$f":"DRE.EMS!AY53","v":-1030},{"$f":"DRE.EMS!AZ53","v":22777},{"$f":"DRE.EMS!BA53","v":-1330},{"$f":"DRE.EMS!BB53","v":1924},{"$f":"DRE.EMS!BC53","v":4049},{"$f":"DRE.EMS!BD53","v":-678},{"$f":"DRE.EMS!BF53","v":-1813}]
[null,"Other Financial Revenues",36215,8089,13786,-17256,40834,35957,8625,-17994,7055,33643,11390,12322,-13461,6769,17020,{"$f":"DRE.EMS!R54","v":1525},{"$f":"DRE.EMS!S54","v":1724},{"$f":"DRE.EMS!T54","v":8159},{"$f":"DRE.EMS!U54","v":26253},{"$f":"DRE.EMS!V54","v":37661},{"$f":"DRE.EMS!W54","v":5124},{"$f":"DRE.EMS!X54","v":-6807},{"$f":"DRE.EMS!Y54","v":5473},{"$f":"DRE.EMS!Z54","v":5207},{"$f":"DRE.EMS!AA54","v":8997},{"$f":"DRE.EMS!AB54","v":5790},{"$f":"DRE.EMS!AC54","v":3725},{"$f":"DRE.EMS!AD54","v":1198},{"$f":"DRE.EMS!AE54","v":9297},{"$f":"DRE.EMS!AF54","v":20010},{"$f":"DRE.EMS!AG54","v":15635},{"$f":"DRE.EMS!AH54","v":4622},{"$f":"DRE.EMS!AI54","v":99},{"$f":"DRE.EMS!AJ54","v":-3824},{"$f":"DRE.EMS!AK54","v":16532},{"$f":"DRE.EMS!AL54","v":-1094},{"$f":"DRE.EMS!AM54","v":106996},{"$f":"DRE.EMS!AN54","v":7083},{"$f":"DRE.EMS!AO54","v":11290},{"$f":"DRE.EMS!AP54","v":124275},{"$f":"DRE.EMS!AQ54","v":8231},{"$f":"DRE.EMS!AR54","v":28210},{"$f":"DRE.EMS!AS54","v":14913},{"$f":"DRE.EMS!AT54","v":21200},{"$f":"DRE.EMS!AU54","v":72554},{"$f":"DRE.EMS!AV54","v":11379},{"$f":"DRE.EMS!AW54","v":11910},{"$f":"DRE.EMS!AX54","v":19105},{"$f":"DRE.EMS!AY54","v":13635},{"$f":"DRE.EMS!AZ54","v":56029},{"$f":"DRE.EMS!BA54","v":10328},{"$f":"DRE.EMS!BB54","v":8460},{"$f":"DRE.EMS!BC54","v":6924},{"$f":"DRE.EMS!BD54","v":19247},{"$f":"DRE.EMS!BF54","v":7972}]
[null,"Financial Expenses",-49487,-32317,-23601,-14800,-120205,-59681,-40219,-37014,-44490,-181404,-53244,-47330,-47841,-39246,-187661,{"$f":"DRE.EMS!R55","v":-40149},{"$f":"DRE.EMS!S55","v":-39972},{"$f":"DRE.EMS!T55","v":-35621},{"$f":"DRE.EMS!U55","v":-34986},{"$f":"DRE.EMS!V55","v":-150728},{"$f":"DRE.EMS!W55","v":-45768},{"$f":"DRE.EMS!X55","v":-31984},{"$f":"DRE.EMS!Y55","v":-30829},{"$f":"DRE.EMS!Z55","v":-32471},{"$f":"DRE.EMS!AA55","v":-141052},{"$f":"DRE.EMS!AB55","v":-31075},{"$f":"DRE.EMS!AC55","v":-31948},{"$f":"DRE.EMS!AD55","v":-36881},{"$f":"DRE.EMS!AE55","v":-24646},{"$f":"DRE.EMS!AF55","v":-124550},{"$f":"DRE.EMS!AG55","v":-35720},{"$f":"DRE.EMS!AH55","v":-32851},{"$f":"DRE.EMS!AI55","v":-27595},{"$f":"DRE.EMS!AJ55","v":-22940},{"$f":"DRE.EMS!AK55","v":-119106},{"$f":"DRE.EMS!AL55","v":-26146},{"$f":"DRE.EMS!AM55","v":-137938},{"$f":"DRE.EMS!AN55","v":-50832},{"$f":"DRE.EMS!AO55","v":-107080},{"$f":"DRE.EMS!AP55","v":-321996},{"$f":"DRE.EMS!AQ55","v":-59671},{"$f":"DRE.EMS!AR55","v":-117028},{"$f":"DRE.EMS!AS55","v":-123195},{"$f":"DRE.EMS!AT55","v":-115532},{"$f":"DRE.EMS!AU55","v":-415426},{"$f":"DRE.EMS!AV55","v":-110441},{"$f":"DRE.EMS!AW55","v":-127623},{"$f":"DRE.EMS!AX55","v":-124056},{"$f":"DRE.EMS!AY55","v":-116846},{"$f":"DRE.EMS!AZ55","v":-478966},{"$f":"DRE.EMS!BA55","v":-125136},{"$f":"DRE.EMS!BB55","v":-127683},{"$f":"DRE.EMS!BC55","v":-131183},{"$f":"DRE.EMS!BD55","v":-142606},{"$f":"DRE.EMS!BF55","v":-153982}]
[null,"Debt Charges - Interests",-17760,-19352,-17784,-23005,-77901,-21427,-23249,-25317,-15819,-85812,-25980,-31957,-34068,-30954,-122959,{"$f":"DRE.EMS!R56","v":-29548},{"$f":"DRE.EMS!S56","v":-26355},{"$f":"DRE.EMS!T56","v":-27640},{"$f":"DRE.EMS!U56","v":-21874},{"$f":"DRE.EMS!V56","v":-105417},{"$f":"DRE.EMS!W56","v":-22614},{"$f":"DRE.EMS!X56","v":-20522},{"$f":"DRE.EMS!Y56","v":-21469},{"$f":"DRE.EMS!Z56","v":-22378},{"$f":"DRE.EMS!AA56","v":-86983},{"$f":"DRE.EMS!AB56","v":-25992},{"$f":"DRE.EMS!AC56","v":-23224},{"$f":"DRE.EMS!AD56","v":-26525},{"$f":"DRE.EMS!AE56","v":-23181},{"$f":"DRE.EMS!AF56","v":-98922},{"$f":"DRE.EMS!AG56","v":-21833},{"$f":"DRE.EMS!AH56","v":-19490},{"$f":"DRE.EMS!AI56","v":-16028},{"$f":"DRE.EMS!AJ56","v":-17337},{"$f":"DRE.EMS!AK56","v":-74688},{"$f":"DRE.EMS!AL56","v":-17528},{"$f":"DRE.EMS!AM56","v":-22299},{"$f":"DRE.EMS!AN56","v":-28884},{"$f":"DRE.EMS!AO56","v":-38565},{"$f":"DRE.EMS!AP56","v":-107276},{"$f":"DRE.EMS!AQ56","v":-45792},{"$f":"DRE.EMS!AR56","v":-52116},{"$f":"DRE.EMS!AS56","v":-73288},{"$f":"DRE.EMS!AT56","v":-73697},{"$f":"DRE.EMS!AU56","v":-244893},{"$f":"DRE.EMS!AV56","v":-77610},{"$f":"DRE.EMS!AW56","v":-79284},{"$f":"DRE.EMS!AX56","v":-89739},{"$f":"DRE.EMS!AY56","v":-81474},{"$f":"DRE.EMS!AZ56","v":-328107},{"$f":"DRE.EMS!BA56","v":-82439},{"$f":"DRE.EMS!BB56","v":-85747},{"$f":"DRE.EMS!BC56","v":-91500},{"$f":"DRE.EMS!BD56","v":-98325},{"$f":"DRE.EMS!BF56","v":-98041}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",-1239,-409,-1825,-262,-3735,0,0,-34622,-2627,-37249,15033,15154,-3346,-2233,24608,{"$f":"DRE.EMS!R57","v":1738},{"$f":"DRE.EMS!S57","v":-8563},{"$f":"DRE.EMS!T57","v":4062},{"$f":"DRE.EMS!U57","v":-4050},{"$f":"DRE.EMS!V57","v":-6813},{"$f":"DRE.EMS!W57","v":-458},{"$f":"DRE.EMS!X57","v":-15441},{"$f":"DRE.EMS!Y57","v":-2707},{"$f":"DRE.EMS!Z57","v":4028},{"$f":"DRE.EMS!AA57","v":-14578},{"$f":"DRE.EMS!AB57","v":-3091},{"$f":"DRE.EMS!AC57","v":1378},{"$f":"DRE.EMS!AD57","v":-17898},{"$f":"DRE.EMS!AE57","v":4909},{"$f":"DRE.EMS!AF57","v":-14702},{"$f":"DRE.EMS!AG57","v":-63924},{"$f":"DRE.EMS!AH57","v":-11145},{"$f":"DRE.EMS!AI57","v":-13864},{"$f":"DRE.EMS!AJ57","v":9114},{"$f":"DRE.EMS!AK57","v":-79819},{"$f":"DRE.EMS!AL57","v":-28071},{"$f":"DRE.EMS!AM57","v":26900},{"$f":"DRE.EMS!AN57","v":-35280},{"$f":"DRE.EMS!AO57","v":-33466},{"$f":"DRE.EMS!AP57","v":-69917},{"$f":"DRE.EMS!AQ57","v":42874},{"$f":"DRE.EMS!AR57","v":-68189},{"$f":"DRE.EMS!AS57","v":-5305},{"$f":"DRE.EMS!AT57","v":2754},{"$f":"DRE.EMS!AU57","v":-27866},{"$f":"DRE.EMS!AV57","v":-2417},{"$f":"DRE.EMS!AW57","v":20310},{"$f":"DRE.EMS!AX57","v":-24565},{"$f":"DRE.EMS!AY57","v":11340},{"$f":"DRE.EMS!AZ57","v":4668},{"$f":"DRE.EMS!BA57","v":-42353},{"$f":"DRE.EMS!BB57","v":-64572},{"$f":"DRE.EMS!BC57","v":-385},{"$f":"DRE.EMS!BD57","v":-125669},{"$f":"DRE.EMS!BF57","v":17604}]
[null,"Mark-to-Market of Derivatives",-173,11,-188,-98,-448,-147,-1361,-8412,5546,-4374,-235,986,1166,2258,4175,{"$f":"DRE.EMS!R58","v":66},{"$f":"DRE.EMS!S58","v":-2778},{"$f":"DRE.EMS!T58","v":603},{"$f":"DRE.EMS!U58","v":2006},{"$f":"DRE.EMS!V58","v":-103},{"$f":"DRE.EMS!W58","v":-302},{"$f":"DRE.EMS!X58","v":-2958},{"$f":"DRE.EMS!Y58","v":1029},{"$f":"DRE.EMS!Z58","v":15028},{"$f":"DRE.EMS!AA58","v":12797},{"$f":"DRE.EMS!AB58","v":0},{"$f":"DRE.EMS!AC58","v":47},{"$f":"DRE.EMS!AD58","v":15},{"$f":"DRE.EMS!AE58","v":8},{"$f":"DRE.EMS!AF58","v":70},{"$f":"DRE.EMS!AG58","v":-29},{"$f":"DRE.EMS!AH58","v":35},{"$f":"DRE.EMS!AI58","v":-9},{"$f":"DRE.EMS!AJ58","v":13},{"$f":"DRE.EMS!AK58","v":10},{"$f":"DRE.EMS!AL58","v":-34},{"$f":"DRE.EMS!AM58","v":-443},{"$f":"DRE.EMS!AN58","v":-3041},{"$f":"DRE.EMS!AO58","v":-3663},{"$f":"DRE.EMS!AP58","v":-7181},{"$f":"DRE.EMS!AQ58","v":492},{"$f":"DRE.EMS!AR58","v":-5394},{"$f":"DRE.EMS!AS58","v":-639},{"$f":"DRE.EMS!AT58","v":-329},{"$f":"DRE.EMS!AU58","v":-5870},{"$f":"DRE.EMS!AV58","v":4552},{"$f":"DRE.EMS!AW58","v":6176},{"$f":"DRE.EMS!AX58","v":569},{"$f":"DRE.EMS!AY58","v":8392},{"$f":"DRE.EMS!AZ58","v":19689},{"$f":"DRE.EMS!BA58","v":-1527},{"$f":"DRE.EMS!BB58","v":-3610},{"$f":"DRE.EMS!BC58","v":-4193},{"$f":"DRE.EMS!BD58","v":-8259},{"$f":"DRE.EMS!BF58","v":3552}]
[null,"Derivatives",0,0,100,343,443,12,-3452,30769,-8120,19209,-21281,-21581,-2691,-2394,-47947,{"$f":"DRE.EMS!R59","v":-5420},{"$f":"DRE.EMS!S59","v":6431},{"$f":"DRE.EMS!T59","v":-5710},{"$f":"DRE.EMS!U59","v":2947},{"$f":"DRE.EMS!V59","v":-1752},{"$f":"DRE.EMS!W59","v":-383},{"$f":"DRE.EMS!X59","v":14857},{"$f":"DRE.EMS!Y59","v":2673},{"$f":"DRE.EMS!Z59","v":-7061},{"$f":"DRE.EMS!AA59","v":10086},{"$f":"DRE.EMS!AB59","v":4912},{"$f":"DRE.EMS!AC59","v":-4582},{"$f":"DRE.EMS!AD59","v":13551},{"$f":"DRE.EMS!AE59","v":-5528},{"$f":"DRE.EMS!AF59","v":8353},{"$f":"DRE.EMS!AG59","v":59863},{"$f":"DRE.EMS!AH59","v":12987},{"$f":"DRE.EMS!AI59","v":15164},{"$f":"DRE.EMS!AJ59","v":-8737},{"$f":"DRE.EMS!AK59","v":79277},{"$f":"DRE.EMS!AL59","v":26923},{"$f":"DRE.EMS!AM59","v":-32993},{"$f":"DRE.EMS!AN59","v":30472},{"$f":"DRE.EMS!AO59","v":21532},{"$f":"DRE.EMS!AP59","v":45934},{"$f":"DRE.EMS!AQ59","v":-52945},{"$f":"DRE.EMS!AR59","v":33584},{"$f":"DRE.EMS!AS59","v":-28394},{"$f":"DRE.EMS!AT59","v":-24488},{"$f":"DRE.EMS!AU59","v":-72243},{"$f":"DRE.EMS!AV59","v":-26256},{"$f":"DRE.EMS!AW59","v":-54904},{"$f":"DRE.EMS!AX59","v":-710},{"$f":"DRE.EMS!AY59","v":-34542},{"$f":"DRE.EMS!AZ59","v":-116412},{"$f":"DRE.EMS!BA59","v":13711},{"$f":"DRE.EMS!BB59","v":41115},{"$f":"DRE.EMS!BC59","v":-27154},{"$f":"DRE.EMS!BD59","v":93295},{"$f":"DRE.EMS!BF59","v":-69580}]
[null,"Restatement of CVA",0,0,0,-431,-431,-10623,166,174,-355,-10638,-8608,-2688,-1625,-2941,-15862,{"$f":"DRE.EMS!R60","v":-2451},{"$f":"DRE.EMS!S60","v":-1262},{"$f":"DRE.EMS!T60","v":0},{"$f":"DRE.EMS!U60","v":3713},{"$f":"DRE.EMS!V60","v":0},{"$f":"DRE.EMS!W60","v":0},{"$f":"DRE.EMS!X60","v":0},{"$f":"DRE.EMS!Y60","v":0},{"$f":"DRE.EMS!Z60","v":0},{"$f":"DRE.EMS!AA60","v":0},{"$f":"DRE.EMS!AB60","v":0},{"$f":"DRE.EMS!AC60","v":0},{"$f":"DRE.EMS!AD60","v":0},{"$f":"DRE.EMS!AE60","v":0},{"$f":"DRE.EMS!AF60","v":0},{"$f":"DRE.EMS!AG60","v":0},{"$f":"DRE.EMS!AH60","v":0},{"$f":"DRE.EMS!AI60","v":0},{"$f":"DRE.EMS!AJ60","v":0},{"$f":"DRE.EMS!AK60","v":0},{"$f":"DRE.EMS!AL60","v":0},{"$f":"DRE.EMS!AM60","v":0},{"$f":"DRE.EMS!AN60","v":0},{"$f":"DRE.EMS!AO60","v":0},{"$f":"DRE.EMS!AP60","v":0},{"$f":"DRE.EMS!AQ60","v":0},{"$f":"DRE.EMS!AR60","v":0},{"$f":"DRE.EMS!AS60","v":0},{"$f":"DRE.EMS!AT60","v":0},{"$f":"DRE.EMS!AU60","v":0},{"$f":"DRE.EMS!AV60","v":4565},{"$f":"DRE.EMS!AW60","v":-9061},{"$f":"DRE.EMS!AX60","v":-703},{"$f":"DRE.EMS!AY60","v":-910},{"$f":"DRE.EMS!AZ60","v":-6109},{"$f":"DRE.EMS!BA60","v":-1122},{"$f":"DRE.EMS!BB60","v":-4402},{"$f":"DRE.EMS!BC60","v":-4913},{"$f":"DRE.EMS!BD60","v":-5172},{"$f":"DRE.EMS!BF60","v":-5759}]
[null,"Other Financial Expenses",-30315,-12567,-3904,8653,-38133,-27496,-12323,394,-23115,-62540,-12173,-7244,-7277,-2982,-29676,{"$f":"DRE.EMS!R61","v":-4534},{"$f":"DRE.EMS!S61","v":-7445},{"$f":"DRE.EMS!T61","v":-6936},{"$f":"DRE.EMS!U61","v":-17728},{"$f":"DRE.EMS!V61","v":-36643},{"$f":"DRE.EMS!W61","v":-22011},{"$f":"DRE.EMS!X61","v":-7920},{"$f":"DRE.EMS!Y61","v":-10355},{"$f":"DRE.EMS!Z61","v":-22088},{"$f":"DRE.EMS!AA61","v":-62374},{"$f":"DRE.EMS!AB61","v":-6904},{"$f":"DRE.EMS!AC61","v":-5567},{"$f":"DRE.EMS!AD61","v":-6024},{"$f":"DRE.EMS!AE61","v":-854},{"$f":"DRE.EMS!AF61","v":-19349},{"$f":"DRE.EMS!AG61","v":-9797},{"$f":"DRE.EMS!AH61","v":-15238},{"$f":"DRE.EMS!AI61","v":-12858},{"$f":"DRE.EMS!AJ61","v":-5993},{"$f":"DRE.EMS!AK61","v":-43886},{"$f":"DRE.EMS!AL61","v":-7436},{"$f":"DRE.EMS!AM61","v":-109103},{"$f":"DRE.EMS!AN61","v":-14099},{"$f":"DRE.EMS!AO61","v":-52918},{"$f":"DRE.EMS!AP61","v":-183556},{"$f":"DRE.EMS!AQ61","v":-4300},{"$f":"DRE.EMS!AR61","v":-24913},{"$f":"DRE.EMS!AS61","v":-15569},{"$f":"DRE.EMS!AT61","v":-19772},{"$f":"DRE.EMS!AU61","v":-64554},{"$f":"DRE.EMS!AV61","v":-13275},{"$f":"DRE.EMS!AW61","v":-10860},{"$f":"DRE.EMS!AX61","v":-8908},{"$f":"DRE.EMS!AY61","v":-19652},{"$f":"DRE.EMS!AZ61","v":-52695},{"$f":"DRE.EMS!BA61","v":-11406},{"$f":"DRE.EMS!BB61","v":-10467},{"$f":"DRE.EMS!BC61","v":-3038},{"$f":"DRE.EMS!BD61","v":1524},{"$f":"DRE.EMS!BF61","v":-1758}]
[null,"Financial Result",-10480,-21370,-6954,-19112,-57916,7103,-24190,-26159,-18161,-61407,-8375,-27215,-20295,-10004,-65889,{"$f":"DRE.EMS!R62","v":-15248},{"$f":"DRE.EMS!S62","v":-18820},{"$f":"DRE.EMS!T62","v":-12918},{"$f":"DRE.EMS!U62","v":5734},{"$f":"DRE.EMS!V62","v":-41252},{"$f":"DRE.EMS!W62","v":-25165},{"$f":"DRE.EMS!X62","v":-23459},{"$f":"DRE.EMS!Y62","v":-11213},{"$f":"DRE.EMS!Z62","v":-11372},{"$f":"DRE.EMS!AA62","v":-71209},{"$f":"DRE.EMS!AB62","v":-11733},{"$f":"DRE.EMS!AC62","v":-14171},{"$f":"DRE.EMS!AD62","v":-21985},{"$f":"DRE.EMS!AE62","v":-2258},{"$f":"DRE.EMS!AF62","v":-50147},{"$f":"DRE.EMS!AG62","v":-4637},{"$f":"DRE.EMS!AH62","v":-15170},{"$f":"DRE.EMS!AI62","v":-7916},{"$f":"DRE.EMS!AJ62","v":-5740},{"$f":"DRE.EMS!AK62","v":-33463},{"$f":"DRE.EMS!AL62","v":-8575},{"$f":"DRE.EMS!AM62","v":-12728},{"$f":"DRE.EMS!AN62","v":-23049},{"$f":"DRE.EMS!AO62","v":-72869},{"$f":"DRE.EMS!AP62","v":-117221},{"$f":"DRE.EMS!AQ62","v":-30806},{"$f":"DRE.EMS!AR62","v":-61771},{"$f":"DRE.EMS!AS62","v":-76331},{"$f":"DRE.EMS!AT62","v":-71683},{"$f":"DRE.EMS!AU62","v":-240591},{"$f":"DRE.EMS!AV62","v":-62314},{"$f":"DRE.EMS!AW62","v":-71681},{"$f":"DRE.EMS!AX62","v":-81841},{"$f":"DRE.EMS!AY62","v":-76985},{"$f":"DRE.EMS!AZ62","v":-292821},{"$f":"DRE.EMS!BA62","v":-82445},{"$f":"DRE.EMS!BB62","v":-78731},{"$f":"DRE.EMS!BC62","v":-79556},{"$f":"DRE.EMS!BD62","v":-82895},{"$f":"DRE.EMS!BF62","v":-105272}]
[null,"Result Before taxes",-21163,-28064,31031,69592,51396,94874,-5470,26067,49880,165351,43666.393969999976,7132.6060300000245,4300,113556,168655,{"$f":"DRE.EMS!R63","v":53963},{"$f":"DRE.EMS!S63","v":-949},{"$f":"DRE.EMS!T63","v":35768},{"$f":"DRE.EMS!U63","v":69942},{"$f":"DRE.EMS!V63","v":158724},{"$f":"DRE.EMS!W63","v":57867},{"$f":"DRE.EMS!X63","v":78490},{"$f":"DRE.EMS!Y63","v":31547},{"$f":"DRE.EMS!Z63","v":81953},{"$f":"DRE.EMS!AA63","v":249856.79999999981},{"$f":"DRE.EMS!AB63","v":141989.32890999992},{"$f":"DRE.EMS!AC63","v":93267.574830000056},{"$f":"DRE.EMS!AD63","v":91370.531100000022},{"$f":"DRE.EMS!AE63","v":145188.75277999998},{"$f":"DRE.EMS!AF63","v":471816.18761999998},{"$f":"DRE.EMS!AG63","v":122064.33978000004},{"$f":"DRE.EMS!AH63","v":45854.003670000006},{"$f":"DRE.EMS!AI63","v":184463.28998999996},{"$f":"DRE.EMS!AJ63","v":146436},{"$f":"DRE.EMS!AK63","v":493523.03143000044},{"$f":"DRE.EMS!AL63","v":180172},{"$f":"DRE.EMS!AM63","v":199568},{"$f":"DRE.EMS!AN63","v":252856},{"$f":"DRE.EMS!AO63","v":197478},{"$f":"DRE.EMS!AP63","v":830074},{"$f":"DRE.EMS!AQ63","v":246540},{"$f":"DRE.EMS!AR63","v":212974},{"$f":"DRE.EMS!AS63","v":150001},{"$f":"DRE.EMS!AT63","v":198258},{"$f":"DRE.EMS!AU63","v":807773},{"$f":"DRE.EMS!AV63","v":175168},{"$f":"DRE.EMS!AW63","v":201776},{"$f":"DRE.EMS!AX63","v":224015},{"$f":"DRE.EMS!AY63","v":292553},{"$f":"DRE.EMS!AZ63","v":893512},{"$f":"DRE.EMS!BA63","v":334904},{"$f":"DRE.EMS!BB63","v":96020},{"$f":"DRE.EMS!BC63","v":189283},{"$f":"DRE.EMS!BD63","v":166124},{"$f":"DRE.EMS!BF63","v":225262}]
[null,"Income Tax and Social Contribution",5707,9695,-7828,-25522,-17948,-32125,2103,-8993,-16776,-55791,-14787,-2361,-1654,-34488,-53290,{"$f":"DRE.EMS!R64","v":-18317},{"$f":"DRE.EMS!S64","v":368},{"$f":"DRE.EMS!T64","v":-12153},{"$f":"DRE.EMS!U64","v":-41585},{"$f":"DRE.EMS!V64","v":-71687},{"$f":"DRE.EMS!W64","v":-19596},{"$f":"DRE.EMS!X64","v":-26733},{"$f":"DRE.EMS!Y64","v":-6091},{"$f":"DRE.EMS!Z64","v":-26822},{"$f":"DRE.EMS!AA64","v":-79242},{"$f":"DRE.EMS!AB64","v":-48417},{"$f":"DRE.EMS!AC64","v":-31816},{"$f":"DRE.EMS!AD64","v":-28480},{"$f":"DRE.EMS!AE64","v":-48404},{"$f":"DRE.EMS!AF64","v":-157117},{"$f":"DRE.EMS!AG64","v":-41750},{"$f":"DRE.EMS!AH64","v":-18317},{"$f":"DRE.EMS!AI64","v":-60457},{"$f":"DRE.EMS!AJ64","v":-49166},{"$f":"DRE.EMS!AK64","v":-169690},{"$f":"DRE.EMS!AL64","v":-59973},{"$f":"DRE.EMS!AM64","v":-60812},{"$f":"DRE.EMS!AN64","v":-84120},{"$f":"DRE.EMS!AO64","v":-64352},{"$f":"DRE.EMS!AP64","v":-269257},{"$f":"DRE.EMS!AQ64","v":-81647},{"$f":"DRE.EMS!AR64","v":-69936},{"$f":"DRE.EMS!AS64","v":-43776},{"$f":"DRE.EMS!AT64","v":-45642},{"$f":"DRE.EMS!AU64","v":-241001},{"$f":"DRE.EMS!AV64","v":-56585},{"$f":"DRE.EMS!AW64","v":-64590},{"$f":"DRE.EMS!AX64","v":-72208},{"$f":"DRE.EMS!AY64","v":-91086},{"$f":"DRE.EMS!AZ64","v":-284469},{"$f":"DRE.EMS!BA64","v":-110641},{"$f":"DRE.EMS!BB64","v":-28126},{"$f":"DRE.EMS!BC64","v":-61590},{"$f":"DRE.EMS!BD64","v":17684},{"$f":"DRE.EMS!BF64","v":-73331}]
[null,"Discontinued Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DRE.EMS!R65","v":0},{"$f":"DRE.EMS!S65","v":0},{"$f":"DRE.EMS!T65","v":0},{"$f":"DRE.EMS!U65","v":0},{"$f":"DRE.EMS!V65","v":0},{"$f":"DRE.EMS!W65","v":0},{"$f":"DRE.EMS!X65","v":0},{"$f":"DRE.EMS!Y65","v":0},{"$f":"DRE.EMS!Z65","v":0},{"$f":"DRE.EMS!AA65","v":0},{"$f":"DRE.EMS!AB65","v":0},{"$f":"DRE.EMS!AC65","v":0},{"$f":"DRE.EMS!AD65","v":0},{"$f":"DRE.EMS!AE65","v":0},{"$f":"DRE.EMS!AF65","v":0},{"$f":"DRE.EMS!AG65","v":0},{"$f":"DRE.EMS!AH65","v":0},{"$f":"DRE.EMS!AI65","v":0},{"$f":"DRE.EMS!AJ65","v":0},{"$f":"DRE.EMS!AK65","v":0},{"$f":"DRE.EMS!AL65","v":0},{"$f":"DRE.EMS!AM65","v":0},{"$f":"DRE.EMS!AN65","v":0},{"$f":"DRE.EMS!AO65","v":0},{"$f":"DRE.EMS!AP65","v":0},{"$f":"DRE.EMS!AQ65","v":0},{"$f":"DRE.EMS!AR65","v":0},{"$f":"DRE.EMS!AS65","v":0},{"$f":"DRE.EMS!AT65","v":0},{"$f":"DRE.EMS!AU65","v":0},{"$f":"DRE.EMS!AV65","v":0},{"$f":"DRE.EMS!AW65","v":0},{"$f":"DRE.EMS!AX65","v":0},{"$f":"DRE.EMS!AY65","v":0},{"$f":"DRE.EMS!AZ65","v":0},{"$f":"DRE.EMS!BA65","v":0},{"$f":"DRE.EMS!BB65","v":0},{"$f":"DRE.EMS!BC65","v":0},{"$f":"DRE.EMS!BD65","v":0},{"$f":"DRE.EMS!BF65","v":0}]
[null,"Net Income",-15456,-18369,23203,44070,33448,62749,-3367,17074,33104,109560,28879.393969999976,4771.6060300000245,2646,79068,115365,{"$f":"DRE.EMS!R66","v":35646},{"$f":"DRE.EMS!S66","v":-581},{"$f":"DRE.EMS!T66","v":23615},{"$f":"DRE.EMS!U66","v":28357},{"$f":"DRE.EMS!V66","v":87037},{"$f":"DRE.EMS!W66","v":38271},{"$f":"DRE.EMS!X66","v":51757},{"$f":"DRE.EMS!Y66","v":25456},{"$f":"DRE.EMS!Z66","v":55131},{"$f":"DRE.EMS!AA66","v":170614.79999999981},{"$f":"DRE.EMS!AB66","v":93572.328909999924},{"$f":"DRE.EMS!AC66","v":61451.574830000056},{"$f":"DRE.EMS!AD66","v":62890.531100000022},{"$f":"DRE.EMS!AE66","v":96784.752779999981},{"$f":"DRE.EMS!AF66","v":314699.18761999998},{"$f":"DRE.EMS!AG66","v":80314.339780000038},{"$f":"DRE.EMS!AH66","v":27537.003670000006},{"$f":"DRE.EMS!AI66","v":124006.28998999996},{"$f":"DRE.EMS!AJ66","v":97270},{"$f":"DRE.EMS!AK66","v":323833.03143000044},{"$f":"DRE.EMS!AL66","v":120199},{"$f":"DRE.EMS!AM66","v":138756},{"$f":"DRE.EMS!AN66","v":168736},{"$f":"DRE.EMS!AO66","v":133126},{"$f":"DRE.EMS!AP66","v":560817},{"$f":"DRE.EMS!AQ66","v":164893},{"$f":"DRE.EMS!AR66","v":143038},{"$f":"DRE.EMS!AS66","v":106225},{"$f":"DRE.EMS!AT66","v":152616},{"$f":"DRE.EMS!AU66","v":566772},{"$f":"DRE.EMS!AV66","v":118583},{"$f":"DRE.EMS!AW66","v":137186},{"$f":"DRE.EMS!AX66","v":151807},{"$f":"DRE.EMS!AY66","v":201467},{"$f":"DRE.EMS!AZ66","v":609043},{"$f":"DRE.EMS!BA66","v":224263},{"$f":"DRE.EMS!BB66","v":67894},{"$f":"DRE.EMS!BC66","v":127693},{"$f":"DRE.EMS!BD66","v":183808},{"$f":"DRE.EMS!BF66","v":151931}]
[null,"Controlling Shareholders",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DRE.EMS!R67","v":0},{"$f":"DRE.EMS!S67","v":0},{"$f":"DRE.EMS!T67","v":0},{"$f":"DRE.EMS!U67","v":0},{"$f":"DRE.EMS!V67","v":0},{"$f":"DRE.EMS!W67","v":0},{"$f":"DRE.EMS!X67","v":0},{"$f":"DRE.EMS!Y67","v":0},{"$f":"DRE.EMS!Z67","v":0},{"$f":"DRE.EMS!AA67","v":0},{"$f":"DRE.EMS!AB67","v":0},{"$f":"DRE.EMS!AC67","v":0},{"$f":"DRE.EMS!AD67","v":0},{"$f":"DRE.EMS!AE67","v":0},{"$f":"DRE.EMS!AF67","v":0},{"$f":"DRE.EMS!AG67","v":0},{"$f":"DRE.EMS!AH67","v":0},{"$f":"DRE.EMS!AI67","v":0},{"$f":"DRE.EMS!AJ67","v":0},{"$f":"DRE.EMS!AK67","v":0},{"$f":"DRE.EMS!AL67","v":0},{"$f":"DRE.EMS!AM67","v":0},{"$f":"DRE.EMS!AN67","v":0},{"$f":"DRE.EMS!AO67","v":0},{"$f":"DRE.EMS!AP67","v":0},{"$f":"DRE.EMS!AQ67","v":0},{"$f":"DRE.EMS!AR67","v":0},{"$f":"DRE.EMS!AS67","v":0},{"$f":"DRE.EMS!AT67","v":0},{"$f":"DRE.EMS!AU67","v":0},{"$f":"DRE.EMS!AV67","v":0},{"$f":"DRE.EMS!AW67","v":0},{"$f":"DRE.EMS!AX67","v":0},{"$f":"DRE.EMS!AY67","v":0},{"$f":"DRE.EMS!AZ67","v":0},{"$f":"DRE.EMS!BA67","v":0},{"$f":"DRE.EMS!BB67","v":0},{"$f":"DRE.EMS!BC67","v":0},{"$f":"DRE.EMS!BD67","v":0},{"$f":"DRE.EMS!BF67","v":0}]
[null,"Non-Controlling Shareholders",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DRE.EMS!R68","v":0},{"$f":"DRE.EMS!S68","v":0},{"$f":"DRE.EMS!T68","v":0},{"$f":"DRE.EMS!U68","v":0},{"$f":"DRE.EMS!V68","v":0},{"$f":"DRE.EMS!W68","v":0},{"$f":"DRE.EMS!X68","v":0},{"$f":"DRE.EMS!Y68","v":0},{"$f":"DRE.EMS!Z68","v":0},{"$f":"DRE.EMS!AA68","v":0},{"$f":"DRE.EMS!AB68","v":0},{"$f":"DRE.EMS!AC68","v":0},{"$f":"DRE.EMS!AD68","v":0},{"$f":"DRE.EMS!AE68","v":0},{"$f":"DRE.EMS!AF68","v":0},{"$f":"DRE.EMS!AG68","v":0},{"$f":"DRE.EMS!AH68","v":0},{"$f":"DRE.EMS!AI68","v":0},{"$f":"DRE.EMS!AJ68","v":0},{"$f":"DRE.EMS!AK68","v":0},{"$f":"DRE.EMS!AL68","v":0},{"$f":"DRE.EMS!AM68","v":0},{"$f":"DRE.EMS!AN68","v":0},{"$f":"DRE.EMS!AO68","v":0},{"$f":"DRE.EMS!AP68","v":0},{"$f":"DRE.EMS!AQ68","v":0},{"$f":"DRE.EMS!AR68","v":0},{"$f":"DRE.EMS!AS68","v":0},{"$f":"DRE.EMS!AT68","v":0},{"$f":"DRE.EMS!AU68","v":0},{"$f":"DRE.EMS!AV68","v":0},{"$f":"DRE.EMS!AW68","v":0},{"$f":"DRE.EMS!AX68","v":0},{"$f":"DRE.EMS!AY68","v":0},{"$f":"DRE.EMS!AZ68","v":0},{"$f":"DRE.EMS!BA68","v":0},{"$f":"DRE.EMS!BB68","v":0},{"$f":"DRE.EMS!BC68","v":0},{"$f":"DRE.EMS!BD68","v":0},{"$f":"DRE.EMS!BF68","v":0}]
[null,"Net Income Per Share",-2.6447155277860426E-4,-2.9103392105769518E-4,3.6762262890204699E-4,6.9823424797281432E-4,5.299418907691103E-4,9.9417973283517404E-4,-5.3345920420341857E-5,2.7051625935756369E-4,5.2449163932135343E-4,1.7358417110937493E-3,4.5755801975388158E-4,7.3747997032526671,4.0895471211101357,122.20427656236718,178.30332714545384,{"$f":"DRE.EMS!R69","v":55.09296926647464},{"$f":"DRE.EMS!S69","v":-0.89796934140778117},{"$f":"DRE.EMS!T69","v":36.498357998872208},{"$f":"DRE.EMS!U69","v":43.827395205336401},{"$f":"DRE.EMS!V69","v":134.52075312927548},{"$f":"DRE.EMS!W69","v":59.150059664401361},{"$f":"DRE.EMS!X69","v":79.993458181140326},{"$f":"DRE.EMS!Y69","v":39.343730731284815},{"$f":"DRE.EMS!Z69","v":85.208171705942135},{"$f":"DRE.EMS!AA69","v":263.69511117111898},{"$f":"DRE.EMS!AB69","v":144.62148462186732},{"$f":"DRE.EMS!AC69","v":94.976988259149962},{"$f":"DRE.EMS!AD69","v":97.20097898907504},{"$f":"DRE.EMS!AE69","v":149.58647282645697},{"$f":"DRE.EMS!AF69","v":486.3859246965493},{"$f":"DRE.EMS!AG69","v":124.13049018562374},{"$f":"DRE.EMS!AH69","v":42.560043115135208},{"$f":"DRE.EMS!AI69","v":191.65894415274113},{"$f":"DRE.EMS!AJ69","v":150.33645066907894},{"$f":"DRE.EMS!AK69","v":500.50281232234556},{"$f":"DRE.EMS!AL69","v":185.77455571062632},{"$f":"DRE.EMS!AM69","v":214.45548009703629},{"$f":"DRE.EMS!AN69","v":260.79131633697654},{"$f":"DRE.EMS!AO69","v":205.75398716738772},{"$f":"DRE.EMS!AP69","v":866.77533931202686},{"$f":"DRE.EMS!AQ69","v":9.087207170572649E-2},{"$f":"DRE.EMS!AR69","v":221.07356050995904},{"$f":"DRE.EMS!AS69","v":164.17692476943469},{"$f":"DRE.EMS!AT69","v":189.94138074407792},{"$f":"DRE.EMS!AU69","v":830.04360201788347},{"$f":"DRE.EMS!AV69","v":183.27693358375026},{"$f":"DRE.EMS!AW69","v":212.02908742455739},{"$f":"DRE.EMS!AX69","v":234.6267088089148},{"$f":"DRE.EMS!AY69","v":311.37917977172089},{"$f":"DRE.EMS!AZ69","v":941.31190958894331},{"$f":"DRE.EMS!BA69","v":346.61174779564618},{"$f":"DRE.EMS!BB69","v":104.93419781612482},{"$f":"DRE.EMS!BC69","v":197.35709373043903},{"$f":"DRE.EMS!BD69","v":284.08614947103234},{"$f":"DRE.EMS!BF69","v":234.81835815243852}]
[null,"EBITDA per Share",1.0393376110101204E-4,1.5937232358426454E-4,8.7061429376233599E-4,1.6844128849326475E-3,2.8106344653422584E-3,1.6663510051348484E-3,5.7740977837806315E-4,1.114544733557876E-3,1.3308753535220422E-3,4.6891808705928299E-3,1.1254990096798607E-3,81.621919167252727,66.972129951604089,222.44461102138283,480.8308983798068,{"$f":"DRE.EMS!R70","v":144.42159925846349},{"$f":"DRE.EMS!S70","v":59.989297792429632},{"$f":"DRE.EMS!T70","v":112.51664036916776},{"$f":"DRE.EMS!U70","v":142.91777108429866},{"$f":"DRE.EMS!V70","v":459.84530850435954},{"$f":"DRE.EMS!W70","v":161.00080257220063},{"$f":"DRE.EMS!X70","v":189.78218824465449},{"$f":"DRE.EMS!Y70","v":102.69925438530851},{"$f":"DRE.EMS!Z70","v":184.29545646841075},{"$f":"DRE.EMS!AA70","v":637.7773925589247},{"$f":"DRE.EMS!AB70","v":274.02334883764439},{"$f":"DRE.EMS!AC70","v":203.31753024538514},{"$f":"DRE.EMS!AD70","v":211.72839063736762},{"$f":"DRE.EMS!AE70","v":265.29932765006754},{"$f":"DRE.EMS!AF70","v":954.36859737046473},{"$f":"DRE.EMS!AG70","v":234.08614053979548},{"$f":"DRE.EMS!AH70","v":132.74027570112696},{"$f":"DRE.EMS!AI70","v":335.87807528087001},{"$f":"DRE.EMS!AJ70","v":276.06452293214295},{"$f":"DRE.EMS!AK70","v":970.58589865370197},{"$f":"DRE.EMS!AL70","v":331.01530083990929},{"$f":"DRE.EMS!AM70","v":368.06387757465274},{"$f":"DRE.EMS!AN70","v":467.08624889075446},{"$f":"DRE.EMS!AO70","v":461.12503073273416},{"$f":"DRE.EMS!AP70","v":1627.2904580380507},{"$f":"DRE.EMS!AQ70","v":0.16959355219795175},{"$f":"DRE.EMS!AR70","v":474.98096041555817},{"$f":"DRE.EMS!AS70","v":404.62251234515128},{"$f":"DRE.EMS!AT70","v":430.46115511564227},{"$f":"DRE.EMS!AU70","v":1785.6916316390846},{"$f":"DRE.EMS!AV70","v":428.71158318023157},{"$f":"DRE.EMS!AW70","v":489.73053174965031},{"$f":"DRE.EMS!AX70","v":542.64893395052661},{"$f":"DRE.EMS!AY70","v":642.76407811256308},{"$f":"DRE.EMS!AZ70","v":2103.8551269929712},{"$f":"DRE.EMS!BA70","v":717.38985958594469},{"$f":"DRE.EMS!BB70","v":343.85910682132561},{"$f":"DRE.EMS!BC70","v":492.73818999559518},{"$f":"DRE.EMS!BD70","v":460.33708646631067},{"$f":"DRE.EMS!BF70","v":592.12228464564191}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,null,null,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029,0.34771000019100029]

{"sheet":"DRE.ETO","index":102,"n_rows":71,"n_cols":58,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Tocantins"]
[]
["ETO","Demonstrações de Resultados - IFRS (R$ mil)","1T14","2T14","3T14","4T14",2014,"1T15","2T15","3T15","4T15",2015,"1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ETO","Residencial",79782,90622,108958,113750,393112,106349,131337,151423,149759,538868,139789,140923,159398,163911,604021,147163,174206,178148,201352,700869,153205,182682,213844,210277,{"$f":"SUM(W5:Z5)","v":760008},188112,207020,224624,225469,{"$f":"SUM(AB5:AE5)","v":845225},198095,194951,235874,269753,{"$f":"SUM(AG5:AJ5)","v":898673},215732,244004,273974,292460,{"$f":"SUM(AL5:AO5)","v":1026170},252924,256886,272192,290115,{"$f":"SUM(AQ5:AT5)","v":1072117},246479,286111,310545,355163,{"$f":"SUM(AV5:AY5)","v":1198298},303926,340046,356824,419016,{"$f":"SUM(BA5:BD5)","v":1419812},319416]
["ETO","Industrial",20410,23853,27061,25724,97048,26114,33089,37964,31071,128238,29202,29642,30079,25740,114663,24321,24993,26839,25792,101945,22640,26686,27296,22866,{"$f":"SUM(W6:Z6)","v":99488},23888,24493,21493,16516,{"$f":"SUM(AB6:AE6)","v":86390},17577,18815,17650,15500,{"$f":"SUM(AG6:AJ6)","v":69542},12810,18717,19069,17540,{"$f":"SUM(AL6:AO6)","v":68136},17986,18075,19470,19429,{"$f":"SUM(AQ6:AT6)","v":74960},18290,21138,22419,19562,{"$f":"SUM(AV6:AY6)","v":81409},16765,19719,20643,20299,{"$f":"SUM(BA6:BD6)","v":77426},17368]
["ETO","Comercial",44062,49486,58127,60841,212516,56069,69443,76454,73843,275809,68636,68284,74473,75109,286502,68561,78367,79757,85605,312290,67819,79022,92161,86335,325337,76367,84414,91376,89652,341809,78817,72336,78621,87939,317713,73034,82908,95911,102026,353879,93247,94841,95194,96929,380211,84991,94801,99966,106203,385961,91996,104417,105337,117110,418860,93695]
["ETO","Rural",14461,14829,19671,16992,65953,18507,21903,35421,14879,90710,21250,21970,25673,23127,92020,24991,28182,31304,29561,114038,24798,28849,38228,30131,122006,29658,31143,38697,33233,132731,33457,35958,45290,43185,157890,38419,46053,54676,48345,187493,44020,41770,48193,43929,177912,39311,46972,51429,47977,185689,45214,48655,55900,51875,201644,47204]
["ETO","Outras Classes",25095,31924,39817,24031,120867,30842,39395,43517,43398,157152,37811.1,39346,42317.1,45297.1,164770,39547.399000000005,47643,48838.9,53949.9,189980,41580.1,49857,58772.9,56819,207029,48291,55745,60040,60038,224114,51164,48233,50753,55114,205264,51050,52146,61669,66242,231107,60473,59364,59222,62174,241233,54329,64912,65840,70782,255863,60243,70517,71487,79708,281955,60450]
["ETO","Suprimento de energia elétrica",9162,1915,0,-1355,9722,0,2087,0,13135,15222,7805,10849,17998,28419,65071,36900,-24619,9448,-5536,16193,72026,40482,15905,4112,132525,81979,36731,8689,11975,139374,18670,8761,4447,19287,51165,14354,11773,6244,11449,43820,3271,491,1302,945,6009,1685,252,53,69,2059,31,148,10847,11489,22515,36737]
["ETO","Receitas de construção",13957,16939,4072,-2491,32477,34844,48430,75468,105175,263917,49700,56188,72030,51833,229751,29816,41844,46187,72775,190622,68437,74542,61511,85848,290338,50373,64636,101354,117636,333999,46766,39599,26349,33715,146429,42348,58760,72377,76967,250452,71668,81846,92413,80754,326681,90809,102975,111468,120312,425564,144224,183347,174298,189371,691240,120858]
["ETO","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,-1882,-4830,6376,-490,-826,-5543.8729999999996,3937,3216,1629,3238,5413,-123,10881,-2535,13636,3570,13618,1890,-422,18656,2601,-901,21255,1264,24219,2978,20527,28832,-41010,11327,6093,8131,17759,-21071,10912,4606,8187,594,-7978,5409,17193,-2170,18074,-24086,9011,-1668]
["ETO","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,3196,4580,4466,5074,17316,6030.2629999999999,7225,7882,8144,29282,8051,8627,9765,9477,35920,10495,11875,13137,12878,48385,12184,13938,17423,16858,60403,10117,17599,21184,22855,71755,20396,24878,29654,30346,105274,29748,33332,34025,35477,132582,34033,41499,48976,49955,174463,51169]
["ETO","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,12734,-20577,16036,-15532,-7339,9832.5120000000006,-25804,39853,24980,48861,10919,25601,-10544,-27608,-1632,-4574,8774,-6675,-9554,-12029,-8876,-16218,8772,24204,7882,22308,11660,50357,18175,102500,1519,-6373,-3653,8129,-378,38199,11066,-7942,15222,56545,46929,38651,35302,3953,124835,45976]
["ETO","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,15969,17765,18020,22453,74207,19894.993999999999,20355,24176,22981,87407,22658,23994,29495,26129,102276,30732,23999,32701,26396,113828,28057,48106,31114,33766,141043,28641,33206,40232,34352,136431,33876,33516,38190,34618,140200,35374,38502,39618,42261,155755,40845,45543,54502,59807,200697,49789]
["ETO","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,7868,5355,3245,12985,29453,5533,1093,3311,12020,21957,5864,16572,6637,4026,33099,13709,12145,7071,7814,40739,162,-113,4078,1049,5176,792,639,1376,1300,4107,1214,1403,-656,797,2758,1543,534,617,950,3644,1453,1214,927,1921,5515,3639]
["ETO","Outras receitas operacionais",21509,35788,21478,41073,119848,4584,19234,-3211,50077,70684,878.9,65.8,253.9,2500.9,3701.8,851.82399999999996,823,1426.9,1579.9,4682,-2059,2163,2470,1634,4208,-2247.9467,-1750.5910400000002,1429.79656,427.73802000000001,-2141.0031600000002,514,1912,-20947,380,-18141,1242,5907,5067,4834,17050,13193,-6948,7421,5083,18749,5333,4123,7005,945,17406,6772,11004,8240,6620,32636,4706]
["ETO","Receita Bruta",{"$f":"SUM(C5:C18)","v":228438},265356,279184,278565,1051543,277309,364918,417036,481337,1540600,392957,369560.8,470365,440427,1673310.8,407898.11899999995,378245,500386.80000000005,534832.80000000005,1821364,501351.1,558954,556421.9,507511,2124238,550352.05330000003,572842.40896000003,595826.79656000005,592058.73802000005,2311079.9968400002,479188,465377,520679,602014,2067258,513825,603899,730968,{"$f":"SUM(AO5:AO18)","v":655535},2504227,{"$f":"SUM(AQ5:AQ18)","v":619880},607880,676701,652177,2556638,650697,712905,735637,{"$f":"SUM(AY5:AY18)","v":806945},2906184,{"$f":"SUM(BA5:BA18)","v":809624},{"$f":"SUM(BB5:BB18)","v":902590},{"$f":"SUM(BC5:BC18)","v":961357},{"$f":"SUM(BD5:BD18)","v":987038},3660609,{"$f":"SUM(BF5:BF18)","v":849339}]
["ETO","PIS/COFINS/ISS",-19911,-22994,-25372,-29399,-97676,-22642,-30045,-29112,-32761,-114560,-30779,-30403,-36472,-35081,-132735,-34986,-32726,-41025,-42271,-151008,-40367,-43466,-44973,-38916,-167722,-45638,-46528,-45175,-43155,-180496,-40197,-39627,-45322,-49420,-174566,-35990,-40977,-49884,-41896,-168747,-40416,-38003,-45229,-44402,-168050,-44250,-46831,-47123,-52297,-190501,-51172,-54743,-60398,-60084,-226397,-56354]
["ETO","RGR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,"-"]
["ETO","ICMS",-38826,-43955,-51863,-52758,-187402,-49157,-60828,-66752,-68770,-245507,-61135,-62913,-70311,-71208,-265567,-65093,-76855,-79270,-86750,-307968,-67425,-80316,-92634,-88101,-328476,-79616,-88464,-96475,-95190,-359745,-85622,-90084,-99621,-110379,-385706,-89626,-102970,-117027,-123606,-433229,-109046,-112162,-90927,-88686,-400821,-77135,-99750,-109044,-120908,-406837,-104391,-118639,-125547,-143086,-491663,-112154]
["ETO","Outras (CCC, CDE, P&D e PEE)",-2232,-10436,-3388,7782,-8274,-2673,-54923,-52190,54734,-55052,-22033,-21164,-22302,-21063,-86562,-20091,-1753,-28113,-14236,-64193,-18268,-24204,-29009,-25488,-96969,-21768,-23588,-22122,-15079,-82557,-14838,-12804,-12911,-13445,-53998,-16973,-15235,-18511,-16935,-67654,-28280,-27567,-28105,-28043,-111995,-29922,-30051,-34009,-34253,-128235,-39524,-39844,-39763,-33917,-153048,-45548]
["ETO","Receita Líquida",167469,187971,198561,204190,758191,202837,219122,268982,434540,1125481,279010,255084,341280,313075,1188449,287727,266911,351978,391578,1298194,375291,410968,389807,355006,{"$f":"SUM(AA19:AA23)","v":1531071},{"$f":"SUM(AB19:AB23)","v":403330.05330000003},414262.40896000003,432054.79656000005,438634.73802000005,1688281.9968400002,338531,322862,362825,428770,{"$f":"SUM(AK19:AK23)","v":1452988},371236,{"$f":"SUM(AM19:AM23)","v":444717},545546,473098,1834597,442138,430148,512440,491046,1875772,499390,536273,545461,{"$f":"SUM(AY19:AY23)","v":599487},2180611,{"$f":"SUM(BA19:BA23)","v":614537},689364,{"$f":"SUM(BC19:BC23)","v":735649},{"$f":"SUM(BD19:BD23)","v":749951},2789501,{"$f":"SUM(BF19:BF23)","v":635283}]
["ETO","Despesas não controláveis",-95198,-98318,-85600,-109761,-388877,-81831,-81134,-83053,-193439,-439457,-140002,-122789,-146553,-156452,-565796,-161754.81114999999,-101668.75031,-182008,-153389.43853999997,-598821,-202657,-197571,-184139,-143748,{"$f":"SUM(AA26:AA27)","v":-728115},-216064,-183003,-170009,-165821,-734897,-151809,-139403,-150242,-204243,{"$f":"SUM(AK26:AK27)","v":-645697},-178427,-190840,-266239,{"$f":"SUM(AO26:AO27)","v":-250993},-886499,-177188,-160514,-181267,-181484,-700453,-182831,-190358,-191767,{"$f":"SUM(AY26:AY27)","v":-201982},-766938,{"$f":"SUM(BA26:BA27)","v":-197417},-213787,{"$f":"SUM(BC26:BC27)","v":-261219},{"$f":"SUM(BD26:BD27)","v":-282217},-954640,{"$f":"SUM(BF26:BF27)","v":-246348}]
["ETO","Energia Comprada",-85566,-94515,-76033,-112166,-368280,-69228,-69201,-72346,-184544,-395319,-130574,-113911,-133334,-148179,-525998,-154898.55601999999,-96803.886939999997,-172307,-149999.55703999999,-574009,-189018,-183967,-172318,-131543,-676846,-203461,-170558,-154892,-150765,-679676,-136265,-123430,-125756,-179660,-565111,-153584,-166039,-240643,-226612,-786878,-149484,-133593,-148595,-149372,-581044,-149934,-155394,-154592,-164135,-624055,-152496,-163635,-219118,-240324,-775573,-186812]
["ETO","Transporte de Potência Elétrica",-9632,-3803,-9567,2405,-20597,-12603,-11933,-10707,-8895,-44138,-9428,-8878,-13219,-8273,-39798,-6856.2551300000014,-4864.8633700000009,-9701,-3389.8814999999959,-24812,-13639,-13604,-11821,-12205,-51269,-12603,-12445,-15117,-15056,-55221,-15544,-15973,-24486,-24583,-80586,-24843,-24801,-25596,-24381,-99621,-27704,-26921,-32672,-32112,-119409,-32897,-34964,-37175,-37847,-142883,-44921,-50152,-42101,-41893,-179067,-59536]
["ETO","PMSO",-49091,-60292,-55296,-60135,-224814,-46299,-57938,-56612,-82615,-243464,-48144,-55592,-52361,-65885.28254,-221982.28253999999,-55189.605949999997,-53856.31581,-62365,-78831.26556,-250242.18732,-54287,-68320,-63565,-80853,{"$f":"SUM(AA29:AA33)","v":-267025},-65968,-61004,-67715,-85930,-280617,-68577,-50063,-56382,-86059,{"$f":"SUM(AK29:AK33)","v":-261081},-65107,-65594,-64668,{"$f":"SUM(AO29:AO33)","v":-87777},-283146,-66761,-68369,-74451,-99299,-308880,-75340,-84305,-80619,{"$f":"SUM(AY29:AY33)","v":-103108},-343372,{"$f":"SUM(BA29:BA33)","v":-86416},-92322,{"$f":"SUM(BC29:BC33)","v":-90576},{"$f":"SUM(BD29:BD33)","v":-106230},-375544,{"$f":"SUM(BF29:BF33)","v":-77602}]
["ETO","Pessoal",-15911,-24872,-22946,-20856,-84585,-13047,-13550,-17187,-24300,-68084,-19493,-23760,-22644,-29307,-95204,-20859.293369999999,-18798.279709999999,-26754,-29865,-96276.573080000002,-20155,-24793,-26422,-38731,-110101,-25629,-26816,-26321,-39487,-118253,-27141,-23561,-24338,-46171,-121211,-26638,-28716,-28838,-44291,-128483,-29627,-30874,-35004,-52186,-147691,-32366,-40348,-35123,-52644,-160481,-39985,-46788,-42761,-53836,-183370,-44547]
["ETO","Benefício pós-emprego",-326,-371,-348,-406,-1451,-342,-289,-702,18,-1315,-540,-913,-841,390,-1904,-786.68205999999986,-614.72228999999993,-640,-1705,-3746.4043499999998,-905,-927,-408,13,-2227,-946,-955,-1066,-396,-3363,-1104,-910,-917,2447,-484,-1042,-1096,-1168,-3022,-6328,-1009,-1191,-1252,-2604,-6056,-1290,-1335,-1330,-488,-4443,-1498,-1592,-1587,-1388,-6065,-1378]
["ETO","Material",-2552,-2579,-1764,-3031,-9926,-2338,-4566,-3319,-4799,-15022,-4167,-3084,-2535,-3313,-13099,-3794.1554700000006,-4747.9680200000003,-3944,-4727,-17213.123490000002,-4050,-5537,-5083,-3259,-17929,-4678,-6627,-6414,-4859,-22578,-6247,-4022,-4959,-5166,-20394,-5949,-5974,-7394,-6071,-25388,-6885,-7758,-8360,-7851,-30854,-8287,-7443,-7400,-8229,-31359,-8645,-7767,-8434,-8703,-33549,-8508]
["ETO","Serviços de terceiros",-23742,-27025,-26221,-27138,-104126,-25975,-31821,-25784,-29232,-112812,-19787,-23850,-21207,-22862,-87706,-20053.475050000001,-24697.345789999999,-27063,-34953,-106766.82084,-24314,-33371,-28491,-30576,-116752,-30471,-24263,-28627,-29019,-112380,-27860,-18835,-23756,-25881,-96332,-26535,-27093,-24085,-29379,-107092,-25440,-25875,-22680,-30225,-104220,-26163,-30337,-32263,-32936,-121699,-29598,-31897,-32807,-35258,-129560,-30168]
["ETO","Outras",-6560,-5445,-4017,-8704,-24726,-4597,-7712,-9620,-24302,-46231,-4157,-3985,-5134,-10793.28254,-24069.28254,-9696,-4998,-3964,-7581.2655599999998,-26239.26556,-4863,-3692,-3161,-8300,{"$f":"SUM(AA34:AA36)","v":-20016},-4244,-2343,-5287,-12169,-24043,-6225,-2735,-2412,-11288,{"$f":"SUM(AK34:AK36)","v":-22660},-4943,-2715,-3183,{"$f":"SUM(AO34:AO36)","v":-5014},-15855,-3800,-2671,-7155,-6433,-20059,-7234,-4842,-4503,{"$f":"SUM(AY34:AY36)","v":-8811},-25390,{"$f":"SUM(BA34:BA36)","v":-6690},-4278,{"$f":"SUM(BC34:BC36)","v":-4987},{"$f":"SUM(BD34:BD36)","v":-7045},-23000,{"$f":"SUM(BF34:BF36)","v":6999}]
["ETO","Multas e compensações",0,0,0,0,0,-1456,-946,-1177,-9829.1452899999986,-13408.145289999999,-1608,-1485,-571.83077000000003,-1243.0833800000005,-4907.9141500000005,-7236,-2119,-616,-3964.2655600000003,-13935.26556,-718,-254,-186,-239,-1397,-141,-183,-2000,-2101,-4425,-1409,-44,-58,-100,-1611,-85,-48,-44,-155,-332,-211,-103,-169,-156,-639,-269,-252,-455,-592,-1568,-423,423,0,-17,-17,0]
["ETO","Contingências (liquidação de ações cíveis)",0,0,0,0,0,-743.90868999999998,-1239.8491100000001,-5368,-6868.9999999999991,-14220.757799999999,-278,-603,-1671,-939.19916000000012,-3491.1991600000001,-768,-801,-1385,-1727,-4681,-869,-1221,-608,-1165,-3863,-526,-727,-1455,-1746,-4454,-876,-509,-1171,-1153,-3709,-1160,-1689,-1649,-989,-5487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Outros",0,0,0,0,0,-2397.0913099999998,-5526.1508899999999,-3075,-7603.8547099999996,-18602.09691,-2271,-1897,-2891.1692299999995,-8611,-15670.16923,-1692,-2078,-1963,-1890,-7623,-3276,-2217,-2367,-6896,-14756,-3577,-1433,-1832,-8322,-15164,-3940,-2182,-1183,-10035,-17340,-3698,-978,-1490,-3870,-10036,-3589,-2568,-6986,-6277,-19420,-6965,-4590,-4048,-8219,-23822,-6267,-4701,-4987,-7028,-22983,6999]
["ETO","Provisões/reversões",-5634,-12809,-2007,3501,-16949,2743,4519,4510,656,12428,-3822,-6033,-1448,-3950.6398100000006,-15253.639810000001,-5240.0319199999994,-5069.6938399999999,-2128,158.72575999999935,-12279,-1470,-415,1126,3684,{"$f":"SUM(AA38:AA39)","v":2925},-2612,9071,660,807,7926,-4616,-9746,-275,1155,{"$f":"SUM(AK38:AK39)","v":-13482},1406,-2805,-2359,{"$f":"SUM(AO38:AO39)","v":17323},13565,-4772,-4589,-2373,-2796,-14530,-5751,-3788,-4567,{"$f":"SUM(AY38:AY39)","v":-6353},-20459,{"$f":"SUM(BA38:BA39)","v":-5300},-5134,{"$f":"SUM(BC38:BC39)","v":-8407},{"$f":"SUM(BD38:BD39)","v":-46865},-65706,{"$f":"SUM(BF38:BF39)","v":-6108}]
["ETO","Contingências",-6097,2109,-3040,2741,-4287,4113,6224,5865,4610,20812,345,-3825,2213,-1722,-2989,-1927.7435799999998,-4836.8002900000001,-71,444.54386999999952,-6391,1673,1096,2816,5064,10649,914,11879,1478,983,15254,1537,295,-614,2022,3240,965,854,788,17350,19957,-1417,-2322,-421,-1383,-5543,-2544,-1693,-2279,-3770,-10286,-1928,-2600,-6167,-40929,-51624,-2972]
["ETO","Perdas esperadas de crédito de liquidação duvidosa",463,-14918,1033,760,-12662,-1370,-1705,-1355,-3954,-8384,-4167,-2208,-3661,-2228.6398100000006,-12264.639810000001,-3312.2883400000001,-232.89355,-2057,-285.81811000000016,-5888,-3143,-1511,-1690,-1380,-7724,-3526,-2808,-818,-176,-7328,-6153,-10041,339,-867,-16722,441,-3659,-3147,-27,-6392,-3355,-2267,-1952,-1413,-8987,-3207,-2095,-2288,-2583,-10173,-3372,-2534,-2240,-5936,-14082,-3136]
["ETO","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ETO","Depreciação e amortização",-10273,-10384,-10309,-12945,-43911,-10184,-10250,-9640,-11765,-41839,-12092,-8369,-9044,-13839,-43344,-13075.552840000002,-12802.881219999999,-13891,-12805.56594,-52575,-14414,-17003,-15904,-17522,-64843,-17105,-18974,-22242,-21313,-79634,-28384,-22730,-24020,-21051,-96185,-23483,-22925,-23989,-24723,-95120,-25005,-25180,-26683,-26060,-102928,-27364,-28629,-29287,-30723,-116003,-31353,-33377,-34122,-35998,-134850,-40475]
["ETO","Custo de Construção",-13957,-16939,-4072,2491,-32477,-34844,-48430,-75468,-105175,-263917,-49700,-56188,-72030,-51832,-229750,-29816.032630000002,-41844,-46187,-72775,-190622.03263,-68437,-74542,-61511,-85848,-290338,-50373,-64636,-101354,-117636,-333999,-46766,-39599,-26349,-33715,-146429,-42348,-58760,-72377,-76967,-250452,-71668,-81846,-92413,-80754,-326681,-90809,-102975,-111468,-120312,-425564,-144224,-183347,-174298,-189371,-691240,-120858]
["ETO","Despesas Operacionais",-174153,-198742,-157284,-176849,-707028,-170415,-193233,-220263,-392338,-976249,-253760,-248971,-281436,-291958.92235000001,-1076125.9223500001,-265076.03448999999,-215241.64118000001,-306579,-317642.54427999997,-1104539.2199500001,-341265,-357851,-323993,-324287,{"$f":"AA37+AA28+AA25+AA42+AA41","v":-1347396},-352122,-318546,-360660,-389893,-1421221,-300152,-261541,-257268,-343913,-1162874,-307959,-340924,-429632,{"$f":"AO37+AO28+AO25+AO42+AO41","v":-423137},-1501652,-345394,-340498,-377187,-390393,-1453472,{"$f":"AV37+AV28+AV25+AV42+AV41","v":-382095},{"$f":"AW37+AW28+AW25+AW42+AW41","v":-410055},-417708,{"$f":"AY37+AY28+AY25+AY42+AY41","v":-462478},-1672336,{"$f":"BA37+BA28+BA25+BA42+BA41","v":-464710},-527967,{"$f":"BC37+BC28+BC25+BC42+BC41","v":-568622},{"$f":"BD37+BD28+BD25+BD42+BD41","v":-660681},-2221980,{"$f":"BF37+BF28+BF25+BF42+BF41","v":-491391}]
["ETO","Outras receitas",397,0,0,59,456,1,6,1103,1445,2555,180,4457,252,4838,9727,2222,2184,1639,2508,8553,1904,2031,3052,3905,10892,3520,4084,1701,4208,13513,990,1545,2980,8603,14118,9728,643,2188,4125,16684,576,0,1836,564,2976,644,330,704,1323,3001,0,-4119,5144,849,1874,1112]
["ETO","Outras despesas",-3957,-4442,-2132,-6148,-16679,-2544,-7542,-5113,-13624,-28823,-7082,-5220,-2444,-15767,-30513,-5714,-7958,-3783,-9051,-26506,-6379,-9286,-6557,-3565,-25787,-6428,-4992,-3348,-9105,-23873,-8140,-3262,-9212,-9925,-30539,-8343,-6662,-7643,-23245,-45893,-2518,-6842,-10700,-8658,-28718,-7360,-7513,-7097,-14466,-36436,-7821,-8221,-13888,-21988,-51918,-12364]
["ETO","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":-10244},{"$f":"D24+D43+D44+D45","v":-15213},39145,21252,34940,29879,18353,44709,30023,122964,18348,5350,57652,10187.077649999992,91537.077649999876,{"$f":"R24+R43+R44+R45","v":19158.965510000009},45895.358819999994,43255,67392.455720000027,175701.78004999994,29551,45862,62309,31059,168780,48300.053300000029,94808.40896000003,69747.796560000046,43844.738020000048,256700.99684000015,31229,59604,99325,83535,273693,64662,{"$f":"AM24+AM43+AM44+AM45","v":97774},110459,{"$f":"AO24+AO43+AO44+AO45","v":30841},303736,94802,82808,{"$f":"AS24+AS43+AS44+AS45","v":126389},{"$f":"AT24+AT43+AT44+AT45","v":92559},396558,{"$f":"AV24+AV43+AV44+AV45","v":110579},{"$f":"AW24+AW43+AW44+AW45","v":119035},121360,{"$f":"AY24+AY43+AY44+AY45","v":123866},474840,{"$f":"BA24+BA43+BA44+BA45","v":142006},149057,{"$f":"BC24+BC43+BC44+BC45","v":158283},{"$f":"BD24+BD43+BD44+BD45","v":68131},517477,{"$f":"BF24+BF43+BF44+BF45","v":132640}]
["ETO","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":29},-4829,49454,34197,78851,40063,28603,54349,41788,164803,30440,{"$f":"N24+N25+N28+N37+N42+N44+N45","v":13719},66696,24026.077649999992,134881.07764999999,{"$f":"R24+R25+R28+R37+R42+R44+R45","v":32234.518350000013},58698.240040000004,57146,80198.021660000028,228276.78004999997,43965,62865,{"$f":"Y24+Y25+Y28+Y37+Y42+Y44+Y45","v":78213},48581,{"$f":"AA24+AA25+AA28+AA37+AA42+AA44+AA45","v":233623},65405.053300000029,113782.40896000003,91989.796560000046,65157.738020000048,336334.99684000015,59613,82334,123345,104586,369878,88145,120699,{"$f":"AN24+AN25+AN28+AN37+AN42+AN44+AN45","v":134448},55564,398856,119807,107988,153072,118619,499486,{"$f":"AV24+AV25+AV28+AV37+AV42+AV44+AV45","v":137943},{"$f":"AW24+AW25+AW28+AW37+AW42+AW44+AW45","v":147664},150647,{"$f":"AY24+AY25+AY28+AY37+AY42+AY44+AY45","v":154589},590843,{"$f":"BA24+BA25+BA28+BA37+BA42+BA44+BA45","v":173359},182434,{"$f":"BC24+BC25+BC28+BC37+BC42+BC44+BC45","v":192405},{"$f":"BD24+BD25+BD28+BD37+BD42+BD44+BD45","v":104129},652327,{"$f":"BF24+BF25+BF28+BF37+BF42+BF44+BF45","v":173115}]
["ETO","Resultado antes das receitas e despesas financeiras",-10244,-15213,39145,21252,34940,29879,18353,44709,30023,122964,18348,5350,57652,10187.077649999992,91537.077649999876,19158.965510000009,45895.358819999994,43255,67392.455720000027,175701.78004999994,29551,45862,62309,31059,{"$f":"AA46+AA47","v":168780},48300.053300000029,94808.40896000003,69747.796560000046,43844.738020000048,256700.99684000015,31229,59604,99325,83535,273693,64662,97774,{"$f":"AN46+AN47","v":110459},30841,303736,94802,82808,126389,92559,396558,{"$f":"AV46+AV47","v":110579},{"$f":"AW46+AW47","v":119035},121360,{"$f":"AY46+AY47","v":123866},474840,{"$f":"BA46+BA47","v":142006},149057,{"$f":"BC46+BC47","v":158283},{"$f":"BD46+BD47","v":68131},517477,{"$f":"BF46+BF47","v":132640}]
["ETO","Receitas financeiras",36651,13886,18921,55496,124954,11790,51334,15693,-15643,63174,15143,24216.30255,16094,17901.22982,73354.532370000001,13615,13422,14992,32799,74828,14497,12383,13083,14825,{"$f":"SUM(AA51:AA54)","v":54788},{"$f":"SUM(AB51:AB54)","v":12197},11335,56461,13276,93269,15341,8847,10849,13140,{"$f":"SUM(AK51:AK54)","v":48177},13380,17411,13825,{"$f":"SUM(AO51:AO54)","v":16680},61296,8907,29838,17850,20689,77284,{"$f":"SUM(AV51:AV54)","v":18962},{"$f":"SUM(AW51:AW54)","v":22520},24108,{"$f":"SUM(AY51:AY54)","v":31705},97295,{"$f":"SUM(BA51:BA54)","v":24682},25001,{"$f":"SUM(BC51:BC54)","v":25195},{"$f":"SUM(BD51:BD54)","v":34223},109101,{"$f":"SUM(BF51:BF54)","v":25393}]
["ETO","Receita de aplicações financeiras",354,1619,4770,4336,11079,2400,4965,7583,4068,19016,6083,3578,4560,6323.4116599999998,20544.411659999998,3680,4041,4991,5008.9204200000004,17720.920420000002,4372,4402,4604,4794,18172,4348,3451,8592,2530,18921,646,1221,1235,2973,6075,2412,4223,3805,4657,15097,4830,5574,5309,8814,24527,7161,10158,11382,11494,40195,9521,12590,12556,11088,45755,12023]
["ETO","Receitas de Multas por Atraso",3104,3571,3383,5330,15388,4030,6071,5115,6311,21527,5824,3966.3025500000003,4934,4875.0411399999994,19599.343690000002,5393,8773,5394,16129.43304,35689.433040000004,6099,5289,6884,7139,25411,5777,5525,6572,6750,24624,5929,5413,7943,10182,29467,9496,8792,8055,8074,34417,6479,6017,6949,6964,26409,7122,7460,8207,8387,31176,7982,8530,8696,9689,34897,9166]
["ETO","Atualização financeira CVA ",0,0,0,1016,1016,2704,9399,1781,-380,13504,371,0,0,7798.7770199999995,8169.7770199999995,708,196,347,886.91792999999984,2137.9179299999996,1094,882,424,0,2400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Outras receitas financeiras",33193,8696,10768,44814,97471,2656,30899,1214,-25642,9127,2865,16672,6600,-1096,25041,3834,412,4260,10773.728609999998,19279.728609999998,2932,1810,1171,2892,8805,2072,2359,41297,3996,49724,8766,2213,1671,-15,12635,1472,4396,1965,3949,11782,-2402,18247,5592,4911,26348,4679,4902,4519,11824,25924,7179,3881,3943,13446,28449,4204]
["ETO","Despesas financeiras",-34153,-27333,-22553,-36130,-120169,-24578,-53548,-31114,9867,-99373,-22553,-35249,-29040,-35897.845110000002,-122739.84511000001,-34588,-28453,-24307,-7393.8549500000227,-94741.854950000023,-21047,-35994,-25011,-19650,{"$f":"SUM(AA56:AA61)","v":-101702},{"$f":"SUM(AB56:AB61)","v":-15241},-28641,-76168,-20600,-140650,-25638,-13692,-4422,-14901,{"$f":"SUM(AK56:AK61)","v":-58653},-15514,-26771,-20327,{"$f":"SUM(AO56:AO61)","v":-54391},-117003,-26781,-60300,-48697,-42164,-177942,{"$f":"SUM(AV56:AV61)","v":-51860},{"$f":"SUM(AW56:AW61)","v":-59775},-50936,{"$f":"SUM(AY56:AY61)","v":-51961},-214532,{"$f":"SUM(BA56:BA61)","v":-53172},-59049,{"$f":"SUM(BC56:BC61)","v":-62003},{"$f":"SUM(BD56:BD61)","v":-63963},-238187,{"$f":"SUM(BF56:BF61)","v":-81561}]
["ETO","Encargos de dívidas – juros",-7519,-12691,-8050,-7161,-35421,-7569,-14476,-16773,-8487,-47305,-6400,-12376,-12307,-11923.75157,-43006.75157,-12847,-12310,-12568,-14169.33051,-51894.33051,-13675,-18010,-17799,-17847,-67331,-17665,-18243,-25473,-17889,-79270,-17675,-16118,-14674,-14070,-62537,-14646,-15001,-15984,-19756,-65387,-22717,-25913,-28214,-29080,-105924,-31720,-36119,-40847,-39585,-148271,-38449,-42152,-44557,-44705,-169863,-46643]
["ETO","Encargos de dívidas - Variação monetária/cambial",-10423,1670,-1135,-1462,-11350,-3236,-16598,-49854,23863,-45825,19372,43604,-6336,-7659.3288599999942,48980.671140000006,3595,-14587,9239,-12688.780070000001,-14441.780070000001,-6130,-52828,-16844,12731,-63071,-6425,2271,-36082,11311,-28925,-128219,-26140,-21588,35764,-140183,-57084,36350,-25447,-26983,-73164,5390,-35161,2269,-4512,-32014,-15111,-6794,-4985,-3303,-30193,-16941,-21605,-4625,-57424,-100595,9927]
["ETO","Marcação a mercado derivativos e dívida",0,0,0,0,0,0,-6165,-7069,379,-12855,10853,-10175,1892,6636.3323700000001,9206.3323700000001,1077,-2862,4816,4966.5089600000001,7997.5089600000001,-1887,-10474,1220,31318,20177,2,78,28,15,123,-41,58,-14,22,25,-57,-358,-2451,-2254,-5120,470,-1253,260,739,216,1332,491,1030,1853,4706,125,-254,-175,-400,-704,791]
["ETO","Instrumentos financeiros derivativos",0,0,0,0,0,0,-3062,51327,-9311,38954,-34372,-40193,-7125,-4267.9240200000058,-85957.924020000006,-11458,7727,-16257,7862.0934500000003,-12125.90655,1466,45494,15305,-15907,46358,11292,-8968,29259,-10221,21362,124449,32036,31125,-32235,155375,60305,-40019,25442,15109,60837,-13615,17009,-19169,-6587,-22362,-428,-11298,-4956,-6583,-23265,3892,11303,-7176,39098,47117,-42142]
["ETO","Atualização financeira CVA",0,0,0,-252,-252,-867,-3354,0,-147,-4368,-17,0,0,-12301.17303,-12318.17303,-924,-1717,-526,-723.34678000000031,-3890.3467800000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2273,-2501,3474,-1110,-2410,-604,-1350,-258,-758,-2970,-1093]
["ETO","Outras despesas financeiras",-16211,-16312,-13368,-27255,-73146,-12906,-9893,-8745,3570,-27974,-11989,-16109,-5164,-6382,-39644,-14031,-4704,-9011,7359,-20387,-821,-176,-6893,-29945,-37835,-2445,-3779,-43900,-3816,-53940,-4152,-3528,729,-4382,-11333,-4032,-7743,-1887,-20507,-34169,3691,-14982,-3843,-2724,-17858,-3660,-3554,-4652,-3233,-15099,-1195,-4991,-5212,226,-11172,-2401]
["ETO","Resultado financeiro",2498,-13447,-3632,19366,4785,-12788,-2214,-15421,-5776,-36199,-7410,-11032.69745,-12946,-17996.615290000002,-49385.312740000008,-11687,-15032,-9315,16120.145049999999,-19913.854950000023,-6550,-23611,-11928,-4825,{"$f":"AA55+AA50","v":-46914},-3044,-17306,-19707,-7324,-47381,-10297,-4845,6427,-1761,-10476,-2134,-9360,-6502,{"$f":"AO55+AO50","v":-37711},-55707,-17874,-30462,-30847,-21475,-100658,{"$f":"AV55+AV50","v":-32898},{"$f":"AW55+AW50","v":-37255},-26828,{"$f":"AY55+AY50","v":-20256},-117237,{"$f":"BA55+BA50","v":-28490},-34048,{"$f":"BC55+BC50","v":-36808},{"$f":"BD55+BD50","v":-29740},-129086,{"$f":"BF55+BF50","v":-56168}]
["ETO","Resultado antes dos tributos",-7746,-28660,35513,40618,39725,17091,16139,29288,24247,86765,10938,-5682.6974499999997,44706,-7809.5376400000096,42151.764909999867,7471.9655100000091,30863.358819999994,33940,83512.600770000019,155787.92509999993,23001,22251,50381,26234,{"$f":"AA49+AA62","v":121866},45256.053300000029,77502.40896000003,50040.796560000046,36520.738020000048,209319.99684000015,20932,54759,105752,81774,263217,62528,88414,{"$f":"AN49+AN62","v":103957},-6870,248029,76928,52346,95542,{"$f":"AT49+AT62","v":71084},295900,{"$f":"AV49+AV62","v":77681},{"$f":"AW49+AW62","v":81780},94532,{"$f":"AY49+AY62","v":103610},357603,{"$f":"BA49+BA62","v":113516},115009,{"$f":"BC49+BC62","v":121475},{"$f":"BD49+BD62","v":38391},388391,{"$f":"BF49+BF62","v":76472}]
["ETO","Contribuição Social e imposto de renda",-4403,1085,-5942,36364,27104,-5147,16368,-596,-28979,-18354,4329,-1651,-10670,4289,-3703,-1264.4341899999997,-6225.1757699999998,-2351,-38074.390039999998,-47915,-4486.6603299999988,-10895.339670000001,-6798,-812,-22992,-10013,-14254,-9281,-5412,-38960,-7193,-18734,-28933,-1763,-56623,-9564,-8965,-14403,5038,-27894,-12919,-6420,-10331,1713,-27957,-12069,-10630,-11495,-14234,-48428,-17094,-15919,-14521,35333,-12201,-5432]
["ETO","Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Lucro líquido consolidado do período",-12149,-27575,29571,76982,66829,11944,32507,28692,-4732,68411,15267,-7333.6974499999997,34036,-3520.5376400000096,38448.764909999867,6207.5313200000091,24638.183049999992,31589,45438.210730000021,107872.92509999993,18514.339670000001,11355.660329999999,43583,25422,{"$f":"AA63+AA64+AA65","v":98874},35243.053300000029,63248.40896000003,40759.796560000046,31108.738020000048,170359.99684000015,13739,36025,76819,80011,206594,52964,{"$f":"AM63+AM64+AM65","v":79449},89554,{"$f":"AO63+AO64+AO65","v":-1832},220135,64009,45926,{"$f":"AS63+AS64+AS65","v":85211},{"$f":"AT63+AT64+AT65","v":72797},267943,{"$f":"AV63+AV64+AV65","v":65612},{"$f":"AW63+AW64+AW65","v":71150},83037,{"$f":"AY63+AY64+AY65","v":89376},309175,{"$f":"BA63+BA64+BA65","v":96422},99090,{"$f":"BC63+BC64+BC65","v":106954},{"$f":"BD63+BD64+BD65","v":73724},376190,{"$f":"BF63+BF64+BF65","v":71040}]
["ETO","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETO","Lucro por ação  ",-22.839428422107378,-51.839430302050452,55.591796680396513,144.72177782456745,125.63471578080615,22.454040091666023,61.111309549546839,53.939326717187001,-8.8958906324316498,128.6087857259682,28.701090930966608,-13.786933737646422,52.233297269092944,-6.6184103577343851,59.005340438755809,9.5263787972959637,37.810951328621947,48.478012323227674,69.731683171811611,165.54702562095707,28.413004105184811,17.42694739992173,66.884586757517852,39.013834856471995,151.73683847056927,54.085699838094627,97.06407765321552,62.551961756558775,47.740978982988494,261.44271823085739,21.084536114116464,55.285713189536764,117.89016520491394,122.78876330348442,317.0491778120516,81.281124590440669,121.92629083124237,137.43391419780085,-2.8114761016858112,337.82985351779809,111.27736470154923,70.480268256562539,130.76893564451402,98.67176169977671,411.1983303024025,100.69135916146804,109.19024270466456,127.4326097465528,137.16074675997331,474.47495837265876,{"$f":"BA66/BA71","v":147.97388028206839},{"$f":"BB66/BB71","v":152.06832255242742},{"$f":"BC66/BC71","v":164.13679856970757},{"$f":"BD66/BD71","v":113.14042801347421},577.31942941767761,{"$f":"BF66/BF71","v":109.02143136668124}]
["ETO","EBITDA por ação",5.4518349184386694E-2,-9.0782451107380453,92.97070484705722,64.288413346843853,148.23539143234743,75.31615942669255,53.772011783483194,102.17302620076663,78.559061231625904,309.82025864256826,57.225467212852791,25.790939050365552,102.35491816486729,45.167658305306496,206.99504715207581,49.468656108284819,90.081167621985387,87.699024730861012,123.07577581854319,350.32462427967431,67.470822494878107,96.475679657466443,120.02946525172072,74.554760096069003,358.52919285160715,100.37376871312053,174.61600632275199,141.1720058009715,99.994226682934013,516.15600751977797,91.485002647268715,126.35375183198667,189.29122257774912,160.50275085748487,567.63272791448935,135.27159442308724,185.23054257498677,206.33042517437443,85.271210760955469,612.10377293340389,196.90768321785103,165.72362514675078,234.91171934347736,168.99242650951865,766.53545421759782,211.69402177666259,226.61234010880656,231.19019666520876,237.23978115912004,{"$f":"SUM(AV70:AY70)","v":906.73633970979802},{"$f":"BA48/BA71","v":266.04513401318263},{"$f":"BB48/BB71","v":279.97206939680638},{"$f":"BC48/BC71","v":295.27404986073066},{"$f":"BD48/BD71","v":159.80141648059052},{"$f":"SUM(BA70:BD70)","v":1001.0926697513102},{"$f":"BF48/BF71","v":265.67067977256511}]
["ETO","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,0,0,0,0,0,0,-2.3025500000003376,-2,null,-1.840619999988121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651.61500000000001,{"$f":"BA71","v":651.61500000000001},{"$f":"BA71","v":651.61500000000001},{"$f":"BA71","v":651.61500000000001},null,{"$f":"BA71","v":651.61500000000001}]

{"sheet":"IS.ETO","index":103,"n_rows":72,"n_cols":57,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Tocantins"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q14","2Q14","3Q14","4Q14",2014,"1Q15","2Q15","3Q15","4Q15",2015,"1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.ETO!C5","v":79782},{"$f":"DRE.ETO!D5","v":90622},{"$f":"DRE.ETO!E5","v":108958},{"$f":"DRE.ETO!F5","v":113750},{"$f":"DRE.ETO!G5","v":393112},{"$f":"DRE.ETO!H5","v":106349},{"$f":"DRE.ETO!I5","v":131337},{"$f":"DRE.ETO!J5","v":151423},{"$f":"DRE.ETO!K5","v":149759},{"$f":"DRE.ETO!L5","v":538868},{"$f":"DRE.ETO!M5","v":139789},{"$f":"DRE.ETO!N5","v":140923},{"$f":"DRE.ETO!O5","v":159398},{"$f":"DRE.ETO!P5","v":163911},{"$f":"DRE.ETO!Q5","v":604021},{"$f":"DRE.ETO!R5","v":147163},{"$f":"DRE.ETO!S5","v":174206},{"$f":"DRE.ETO!T5","v":178148},{"$f":"DRE.ETO!U5","v":201352},{"$f":"DRE.ETO!V5","v":700869},{"$f":"DRE.ETO!W5","v":153205},{"$f":"DRE.ETO!X5","v":182682},{"$f":"DRE.ETO!Y5","v":213844},{"$f":"DRE.ETO!Z5","v":210277},{"$f":"DRE.ETO!AA5","v":760008},{"$f":"DRE.ETO!AB5","v":188112},{"$f":"DRE.ETO!AC5","v":207020},{"$f":"DRE.ETO!AD5","v":224624},{"$f":"DRE.ETO!AE5","v":225469},{"$f":"DRE.ETO!AF5","v":845225},{"$f":"DRE.ETO!AG5","v":198095},{"$f":"DRE.ETO!AH5","v":194951},{"$f":"DRE.ETO!AI5","v":235874},{"$f":"DRE.ETO!AJ5","v":269753},{"$f":"DRE.ETO!AK5","v":898673},{"$f":"DRE.ETO!AL5","v":215732},{"$f":"DRE.ETO!AM5","v":244004},{"$f":"DRE.ETO!AN5","v":273974},{"$f":"DRE.ETO!AO5","v":292460},{"$f":"DRE.ETO!AP5","v":1026170},{"$f":"DRE.ETO!AQ5","v":252924},{"$f":"DRE.ETO!AR5","v":256886},{"$f":"DRE.ETO!AS5","v":272192},{"$f":"DRE.ETO!AT5","v":290115},{"$f":"DRE.ETO!AU5","v":1072117},{"$f":"DRE.ETO!AV5","v":246479},{"$f":"DRE.ETO!AW5","v":286111},{"$f":"DRE.ETO!AX5","v":310545},{"$f":"DRE.ETO!AY5","v":355163},{"$f":"DRE.ETO!AZ5","v":1198298},{"$f":"DRE.ETO!BA5","v":303926},{"$f":"DRE.ETO!BB5","v":340046},{"$f":"DRE.ETO!BC5","v":356824},{"$f":"DRE.ETO!BD5","v":419016},{"$f":"DRE.ETO!BF5","v":319416}]
[null,"Industrial",{"$f":"DRE.ETO!C6","v":20410},{"$f":"DRE.ETO!D6","v":23853},{"$f":"DRE.ETO!E6","v":27061},{"$f":"DRE.ETO!F6","v":25724},{"$f":"DRE.ETO!G6","v":97048},{"$f":"DRE.ETO!H6","v":26114},{"$f":"DRE.ETO!I6","v":33089},{"$f":"DRE.ETO!J6","v":37964},{"$f":"DRE.ETO!K6","v":31071},{"$f":"DRE.ETO!L6","v":128238},{"$f":"DRE.ETO!M6","v":29202},{"$f":"DRE.ETO!N6","v":29642},{"$f":"DRE.ETO!O6","v":30079},{"$f":"DRE.ETO!P6","v":25740},{"$f":"DRE.ETO!Q6","v":114663},{"$f":"DRE.ETO!R6","v":24321},{"$f":"DRE.ETO!S6","v":24993},{"$f":"DRE.ETO!T6","v":26839},{"$f":"DRE.ETO!U6","v":25792},{"$f":"DRE.ETO!V6","v":101945},{"$f":"DRE.ETO!W6","v":22640},{"$f":"DRE.ETO!X6","v":26686},{"$f":"DRE.ETO!Y6","v":27296},{"$f":"DRE.ETO!Z6","v":22866},{"$f":"DRE.ETO!AA6","v":99488},{"$f":"DRE.ETO!AB6","v":23888},{"$f":"DRE.ETO!AC6","v":24493},{"$f":"DRE.ETO!AD6","v":21493},{"$f":"DRE.ETO!AE6","v":16516},{"$f":"DRE.ETO!AF6","v":86390},{"$f":"DRE.ETO!AG6","v":17577},{"$f":"DRE.ETO!AH6","v":18815},{"$f":"DRE.ETO!AI6","v":17650},{"$f":"DRE.ETO!AJ6","v":15500},{"$f":"DRE.ETO!AK6","v":69542},{"$f":"DRE.ETO!AL6","v":12810},{"$f":"DRE.ETO!AM6","v":18717},{"$f":"DRE.ETO!AN6","v":19069},{"$f":"DRE.ETO!AO6","v":17540},{"$f":"DRE.ETO!AP6","v":68136},{"$f":"DRE.ETO!AQ6","v":17986},{"$f":"DRE.ETO!AR6","v":18075},{"$f":"DRE.ETO!AS6","v":19470},{"$f":"DRE.ETO!AT6","v":19429},{"$f":"DRE.ETO!AU6","v":74960},{"$f":"DRE.ETO!AV6","v":18290},{"$f":"DRE.ETO!AW6","v":21138},{"$f":"DRE.ETO!AX6","v":22419},{"$f":"DRE.ETO!AY6","v":19562},{"$f":"DRE.ETO!AZ6","v":81409},{"$f":"DRE.ETO!BA6","v":16765},{"$f":"DRE.ETO!BB6","v":19719},{"$f":"DRE.ETO!BC6","v":20643},{"$f":"DRE.ETO!BD6","v":20299},{"$f":"DRE.ETO!BF6","v":17368}]
[null,"Commercial",{"$f":"DRE.ETO!C7","v":44062},{"$f":"DRE.ETO!D7","v":49486},{"$f":"DRE.ETO!E7","v":58127},{"$f":"DRE.ETO!F7","v":60841},{"$f":"DRE.ETO!G7","v":212516},{"$f":"DRE.ETO!H7","v":56069},{"$f":"DRE.ETO!I7","v":69443},{"$f":"DRE.ETO!J7","v":76454},{"$f":"DRE.ETO!K7","v":73843},{"$f":"DRE.ETO!L7","v":275809},{"$f":"DRE.ETO!M7","v":68636},{"$f":"DRE.ETO!N7","v":68284},{"$f":"DRE.ETO!O7","v":74473},{"$f":"DRE.ETO!P7","v":75109},{"$f":"DRE.ETO!Q7","v":286502},{"$f":"DRE.ETO!R7","v":68561},{"$f":"DRE.ETO!S7","v":78367},{"$f":"DRE.ETO!T7","v":79757},{"$f":"DRE.ETO!U7","v":85605},{"$f":"DRE.ETO!V7","v":312290},{"$f":"DRE.ETO!W7","v":67819},{"$f":"DRE.ETO!X7","v":79022},{"$f":"DRE.ETO!Y7","v":92161},{"$f":"DRE.ETO!Z7","v":86335},{"$f":"DRE.ETO!AA7","v":325337},{"$f":"DRE.ETO!AB7","v":76367},{"$f":"DRE.ETO!AC7","v":84414},{"$f":"DRE.ETO!AD7","v":91376},{"$f":"DRE.ETO!AE7","v":89652},{"$f":"DRE.ETO!AF7","v":341809},{"$f":"DRE.ETO!AG7","v":78817},{"$f":"DRE.ETO!AH7","v":72336},{"$f":"DRE.ETO!AI7","v":78621},{"$f":"DRE.ETO!AJ7","v":87939},{"$f":"DRE.ETO!AK7","v":317713},{"$f":"DRE.ETO!AL7","v":73034},{"$f":"DRE.ETO!AM7","v":82908},{"$f":"DRE.ETO!AN7","v":95911},{"$f":"DRE.ETO!AO7","v":102026},{"$f":"DRE.ETO!AP7","v":353879},{"$f":"DRE.ETO!AQ7","v":93247},{"$f":"DRE.ETO!AR7","v":94841},{"$f":"DRE.ETO!AS7","v":95194},{"$f":"DRE.ETO!AT7","v":96929},{"$f":"DRE.ETO!AU7","v":380211},{"$f":"DRE.ETO!AV7","v":84991},{"$f":"DRE.ETO!AW7","v":94801},{"$f":"DRE.ETO!AX7","v":99966},{"$f":"DRE.ETO!AY7","v":106203},{"$f":"DRE.ETO!AZ7","v":385961},{"$f":"DRE.ETO!BA7","v":91996},{"$f":"DRE.ETO!BB7","v":104417},{"$f":"DRE.ETO!BC7","v":105337},{"$f":"DRE.ETO!BD7","v":117110},{"$f":"DRE.ETO!BF7","v":93695}]
[null,"Rural",{"$f":"DRE.ETO!C8","v":14461},{"$f":"DRE.ETO!D8","v":14829},{"$f":"DRE.ETO!E8","v":19671},{"$f":"DRE.ETO!F8","v":16992},{"$f":"DRE.ETO!G8","v":65953},{"$f":"DRE.ETO!H8","v":18507},{"$f":"DRE.ETO!I8","v":21903},{"$f":"DRE.ETO!J8","v":35421},{"$f":"DRE.ETO!K8","v":14879},{"$f":"DRE.ETO!L8","v":90710},{"$f":"DRE.ETO!M8","v":21250},{"$f":"DRE.ETO!N8","v":21970},{"$f":"DRE.ETO!O8","v":25673},{"$f":"DRE.ETO!P8","v":23127},{"$f":"DRE.ETO!Q8","v":92020},{"$f":"DRE.ETO!R8","v":24991},{"$f":"DRE.ETO!S8","v":28182},{"$f":"DRE.ETO!T8","v":31304},{"$f":"DRE.ETO!U8","v":29561},{"$f":"DRE.ETO!V8","v":114038},{"$f":"DRE.ETO!W8","v":24798},{"$f":"DRE.ETO!X8","v":28849},{"$f":"DRE.ETO!Y8","v":38228},{"$f":"DRE.ETO!Z8","v":30131},{"$f":"DRE.ETO!AA8","v":122006},{"$f":"DRE.ETO!AB8","v":29658},{"$f":"DRE.ETO!AC8","v":31143},{"$f":"DRE.ETO!AD8","v":38697},{"$f":"DRE.ETO!AE8","v":33233},{"$f":"DRE.ETO!AF8","v":132731},{"$f":"DRE.ETO!AG8","v":33457},{"$f":"DRE.ETO!AH8","v":35958},{"$f":"DRE.ETO!AI8","v":45290},{"$f":"DRE.ETO!AJ8","v":43185},{"$f":"DRE.ETO!AK8","v":157890},{"$f":"DRE.ETO!AL8","v":38419},{"$f":"DRE.ETO!AM8","v":46053},{"$f":"DRE.ETO!AN8","v":54676},{"$f":"DRE.ETO!AO8","v":48345},{"$f":"DRE.ETO!AP8","v":187493},{"$f":"DRE.ETO!AQ8","v":44020},{"$f":"DRE.ETO!AR8","v":41770},{"$f":"DRE.ETO!AS8","v":48193},{"$f":"DRE.ETO!AT8","v":43929},{"$f":"DRE.ETO!AU8","v":177912},{"$f":"DRE.ETO!AV8","v":39311},{"$f":"DRE.ETO!AW8","v":46972},{"$f":"DRE.ETO!AX8","v":51429},{"$f":"DRE.ETO!AY8","v":47977},{"$f":"DRE.ETO!AZ8","v":185689},{"$f":"DRE.ETO!BA8","v":45214},{"$f":"DRE.ETO!BB8","v":48655},{"$f":"DRE.ETO!BC8","v":55900},{"$f":"DRE.ETO!BD8","v":51875},{"$f":"DRE.ETO!BF8","v":47204}]
[null,"Other sectors",{"$f":"DRE.ETO!C9","v":25095},{"$f":"DRE.ETO!D9","v":31924},{"$f":"DRE.ETO!E9","v":39817},{"$f":"DRE.ETO!F9","v":24031},{"$f":"DRE.ETO!G9","v":120867},{"$f":"DRE.ETO!H9","v":30842},{"$f":"DRE.ETO!I9","v":39395},{"$f":"DRE.ETO!J9","v":43517},{"$f":"DRE.ETO!K9","v":43398},{"$f":"DRE.ETO!L9","v":157152},{"$f":"DRE.ETO!M9","v":37811.1},{"$f":"DRE.ETO!N9","v":39346},{"$f":"DRE.ETO!O9","v":42317.1},{"$f":"DRE.ETO!P9","v":45297.1},{"$f":"DRE.ETO!Q9","v":164770},{"$f":"DRE.ETO!R9","v":39547.399000000005},{"$f":"DRE.ETO!S9","v":47643},{"$f":"DRE.ETO!T9","v":48838.9},{"$f":"DRE.ETO!U9","v":53949.9},{"$f":"DRE.ETO!V9","v":189980},{"$f":"DRE.ETO!W9","v":41580.1},{"$f":"DRE.ETO!X9","v":49857},{"$f":"DRE.ETO!Y9","v":58772.9},{"$f":"DRE.ETO!Z9","v":56819},{"$f":"DRE.ETO!AA9","v":207029},{"$f":"DRE.ETO!AB9","v":48291},{"$f":"DRE.ETO!AC9","v":55745},{"$f":"DRE.ETO!AD9","v":60040},{"$f":"DRE.ETO!AE9","v":60038},{"$f":"DRE.ETO!AF9","v":224114},{"$f":"DRE.ETO!AG9","v":51164},{"$f":"DRE.ETO!AH9","v":48233},{"$f":"DRE.ETO!AI9","v":50753},{"$f":"DRE.ETO!AJ9","v":55114},{"$f":"DRE.ETO!AK9","v":205264},{"$f":"DRE.ETO!AL9","v":51050},{"$f":"DRE.ETO!AM9","v":52146},{"$f":"DRE.ETO!AN9","v":61669},{"$f":"DRE.ETO!AO9","v":66242},{"$f":"DRE.ETO!AP9","v":231107},{"$f":"DRE.ETO!AQ9","v":60473},{"$f":"DRE.ETO!AR9","v":59364},{"$f":"DRE.ETO!AS9","v":59222},{"$f":"DRE.ETO!AT9","v":62174},{"$f":"DRE.ETO!AU9","v":241233},{"$f":"DRE.ETO!AV9","v":54329},{"$f":"DRE.ETO!AW9","v":64912},{"$f":"DRE.ETO!AX9","v":65840},{"$f":"DRE.ETO!AY9","v":70782},{"$f":"DRE.ETO!AZ9","v":255863},{"$f":"DRE.ETO!BA9","v":60243},{"$f":"DRE.ETO!BB9","v":70517},{"$f":"DRE.ETO!BC9","v":71487},{"$f":"DRE.ETO!BD9","v":79708},{"$f":"DRE.ETO!BF9","v":60450}]
[null,"Electricity sales to distributors",{"$f":"DRE.ETO!C10","v":9162},{"$f":"DRE.ETO!D10","v":1915},{"$f":"DRE.ETO!E10","v":0},{"$f":"DRE.ETO!F10","v":-1355},{"$f":"DRE.ETO!G10","v":9722},{"$f":"DRE.ETO!H10","v":0},{"$f":"DRE.ETO!I10","v":2087},{"$f":"DRE.ETO!J10","v":0},{"$f":"DRE.ETO!K10","v":13135},{"$f":"DRE.ETO!L10","v":15222},{"$f":"DRE.ETO!M10","v":7805},{"$f":"DRE.ETO!N10","v":10849},{"$f":"DRE.ETO!O10","v":17998},{"$f":"DRE.ETO!P10","v":28419},{"$f":"DRE.ETO!Q10","v":65071},{"$f":"DRE.ETO!R10","v":36900},{"$f":"DRE.ETO!S10","v":-24619},{"$f":"DRE.ETO!T10","v":9448},{"$f":"DRE.ETO!U10","v":-5536},{"$f":"DRE.ETO!V10","v":16193},{"$f":"DRE.ETO!W10","v":72026},{"$f":"DRE.ETO!X10","v":40482},{"$f":"DRE.ETO!Y10","v":15905},{"$f":"DRE.ETO!Z10","v":4112},{"$f":"DRE.ETO!AA10","v":132525},{"$f":"DRE.ETO!AB10","v":81979},{"$f":"DRE.ETO!AC10","v":36731},{"$f":"DRE.ETO!AD10","v":8689},{"$f":"DRE.ETO!AE10","v":11975},{"$f":"DRE.ETO!AF10","v":139374},{"$f":"DRE.ETO!AG10","v":18670},{"$f":"DRE.ETO!AH10","v":8761},{"$f":"DRE.ETO!AI10","v":4447},{"$f":"DRE.ETO!AJ10","v":19287},{"$f":"DRE.ETO!AK10","v":51165},{"$f":"DRE.ETO!AL10","v":14354},{"$f":"DRE.ETO!AM10","v":11773},{"$f":"DRE.ETO!AN10","v":6244},{"$f":"DRE.ETO!AO10","v":11449},{"$f":"DRE.ETO!AP10","v":43820},{"$f":"DRE.ETO!AQ10","v":3271},{"$f":"DRE.ETO!AR10","v":491},{"$f":"DRE.ETO!AS10","v":1302},{"$f":"DRE.ETO!AT10","v":945},{"$f":"DRE.ETO!AU10","v":6009},{"$f":"DRE.ETO!AV10","v":1685},{"$f":"DRE.ETO!AW10","v":252},{"$f":"DRE.ETO!AX10","v":53},{"$f":"DRE.ETO!AY10","v":69},{"$f":"DRE.ETO!AZ10","v":2059},{"$f":"DRE.ETO!BA10","v":31},{"$f":"DRE.ETO!BB10","v":148},{"$f":"DRE.ETO!BC10","v":10847},{"$f":"DRE.ETO!BD10","v":11489},{"$f":"DRE.ETO!BF10","v":36737}]
[null,"Construction revenue",{"$f":"DRE.ETO!C11","v":13957},{"$f":"DRE.ETO!D11","v":16939},{"$f":"DRE.ETO!E11","v":4072},{"$f":"DRE.ETO!F11","v":-2491},{"$f":"DRE.ETO!G11","v":32477},{"$f":"DRE.ETO!H11","v":34844},{"$f":"DRE.ETO!I11","v":48430},{"$f":"DRE.ETO!J11","v":75468},{"$f":"DRE.ETO!K11","v":105175},{"$f":"DRE.ETO!L11","v":263917},{"$f":"DRE.ETO!M11","v":49700},{"$f":"DRE.ETO!N11","v":56188},{"$f":"DRE.ETO!O11","v":72030},{"$f":"DRE.ETO!P11","v":51833},{"$f":"DRE.ETO!Q11","v":229751},{"$f":"DRE.ETO!R11","v":29816},{"$f":"DRE.ETO!S11","v":41844},{"$f":"DRE.ETO!T11","v":46187},{"$f":"DRE.ETO!U11","v":72775},{"$f":"DRE.ETO!V11","v":190622},{"$f":"DRE.ETO!W11","v":68437},{"$f":"DRE.ETO!X11","v":74542},{"$f":"DRE.ETO!Y11","v":61511},{"$f":"DRE.ETO!Z11","v":85848},{"$f":"DRE.ETO!AA11","v":290338},{"$f":"DRE.ETO!AB11","v":50373},{"$f":"DRE.ETO!AC11","v":64636},{"$f":"DRE.ETO!AD11","v":101354},{"$f":"DRE.ETO!AE11","v":117636},{"$f":"DRE.ETO!AF11","v":333999},{"$f":"DRE.ETO!AG11","v":46766},{"$f":"DRE.ETO!AH11","v":39599},{"$f":"DRE.ETO!AI11","v":26349},{"$f":"DRE.ETO!AJ11","v":33715},{"$f":"DRE.ETO!AK11","v":146429},{"$f":"DRE.ETO!AL11","v":42348},{"$f":"DRE.ETO!AM11","v":58760},{"$f":"DRE.ETO!AN11","v":72377},{"$f":"DRE.ETO!AO11","v":76967},{"$f":"DRE.ETO!AP11","v":250452},{"$f":"DRE.ETO!AQ11","v":71668},{"$f":"DRE.ETO!AR11","v":81846},{"$f":"DRE.ETO!AS11","v":92413},{"$f":"DRE.ETO!AT11","v":80754},{"$f":"DRE.ETO!AU11","v":326681},{"$f":"DRE.ETO!AV11","v":90809},{"$f":"DRE.ETO!AW11","v":102975},{"$f":"DRE.ETO!AX11","v":111468},{"$f":"DRE.ETO!AY11","v":120312},{"$f":"DRE.ETO!AZ11","v":425564},{"$f":"DRE.ETO!BA11","v":144224},{"$f":"DRE.ETO!BB11","v":183347},{"$f":"DRE.ETO!BC11","v":174298},{"$f":"DRE.ETO!BD11","v":189371},{"$f":"DRE.ETO!BF11","v":120858}]
[null,"Net Unbilled Sales",{"$f":"DRE.ETO!C12","v":0},{"$f":"DRE.ETO!D12","v":0},{"$f":"DRE.ETO!E12","v":0},{"$f":"DRE.ETO!F12","v":0},{"$f":"DRE.ETO!G12","v":0},{"$f":"DRE.ETO!H12","v":0},{"$f":"DRE.ETO!I12","v":0},{"$f":"DRE.ETO!J12","v":0},{"$f":"DRE.ETO!K12","v":0},{"$f":"DRE.ETO!L12","v":0},{"$f":"DRE.ETO!M12","v":-1882},{"$f":"DRE.ETO!N12","v":-4830},{"$f":"DRE.ETO!O12","v":6376},{"$f":"DRE.ETO!P12","v":-490},{"$f":"DRE.ETO!Q12","v":-826},{"$f":"DRE.ETO!R12","v":-5543.8729999999996},{"$f":"DRE.ETO!S12","v":3937},{"$f":"DRE.ETO!T12","v":3216},{"$f":"DRE.ETO!U12","v":1629},{"$f":"DRE.ETO!V12","v":3238},{"$f":"DRE.ETO!W12","v":5413},{"$f":"DRE.ETO!X12","v":-123},{"$f":"DRE.ETO!Y12","v":10881},{"$f":"DRE.ETO!Z12","v":-2535},{"$f":"DRE.ETO!AA12","v":13636},{"$f":"DRE.ETO!AB12","v":3570},{"$f":"DRE.ETO!AC12","v":13618},{"$f":"DRE.ETO!AD12","v":1890},{"$f":"DRE.ETO!AE12","v":-422},{"$f":"DRE.ETO!AF12","v":18656},{"$f":"DRE.ETO!AG12","v":2601},{"$f":"DRE.ETO!AH12","v":-901},{"$f":"DRE.ETO!AI12","v":21255},{"$f":"DRE.ETO!AJ12","v":1264},{"$f":"DRE.ETO!AK12","v":24219},{"$f":"DRE.ETO!AL12","v":2978},{"$f":"DRE.ETO!AM12","v":20527},{"$f":"DRE.ETO!AN12","v":28832},{"$f":"DRE.ETO!AO12","v":-41010},{"$f":"DRE.ETO!AP12","v":11327},{"$f":"DRE.ETO!AQ12","v":6093},{"$f":"DRE.ETO!AR12","v":8131},{"$f":"DRE.ETO!AS12","v":17759},{"$f":"DRE.ETO!AT12","v":-21071},{"$f":"DRE.ETO!AU12","v":10912},{"$f":"DRE.ETO!AV12","v":4606},{"$f":"DRE.ETO!AW12","v":8187},{"$f":"DRE.ETO!AX12","v":594},{"$f":"DRE.ETO!AY12","v":-7978},{"$f":"DRE.ETO!AZ12","v":5409},{"$f":"DRE.ETO!BA12","v":17193},{"$f":"DRE.ETO!BB12","v":-2170},{"$f":"DRE.ETO!BC12","v":18074},{"$f":"DRE.ETO!BD12","v":-24086},{"$f":"DRE.ETO!BF12","v":-1668}]
[null,"Energia comercializada",{"$f":"DRE.ETO!C13","v":0},{"$f":"DRE.ETO!D13","v":0},{"$f":"DRE.ETO!E13","v":0},{"$f":"DRE.ETO!F13","v":0},{"$f":"DRE.ETO!G13","v":0},{"$f":"DRE.ETO!H13","v":0},{"$f":"DRE.ETO!I13","v":0},{"$f":"DRE.ETO!J13","v":0},{"$f":"DRE.ETO!K13","v":0},{"$f":"DRE.ETO!L13","v":0},{"$f":"DRE.ETO!M13","v":0},{"$f":"DRE.ETO!N13","v":0},{"$f":"DRE.ETO!O13","v":0},{"$f":"DRE.ETO!P13","v":0},{"$f":"DRE.ETO!Q13","v":0},{"$f":"DRE.ETO!R13","v":0},{"$f":"DRE.ETO!S13","v":0},{"$f":"DRE.ETO!T13","v":0},{"$f":"DRE.ETO!U13","v":0},{"$f":"DRE.ETO!V13","v":0},{"$f":"DRE.ETO!W13","v":0},{"$f":"DRE.ETO!X13","v":0},{"$f":"DRE.ETO!Y13","v":0},{"$f":"DRE.ETO!Z13","v":0},{"$f":"DRE.ETO!AA13","v":0},{"$f":"DRE.ETO!AB13","v":0},{"$f":"DRE.ETO!AC13","v":0},{"$f":"DRE.ETO!AD13","v":0},{"$f":"DRE.ETO!AE13","v":0},{"$f":"DRE.ETO!AF13","v":0},{"$f":"DRE.ETO!AG13","v":0},{"$f":"DRE.ETO!AH13","v":0},{"$f":"DRE.ETO!AI13","v":0},{"$f":"DRE.ETO!AJ13","v":0},{"$f":"DRE.ETO!AK13","v":0},{"$f":"DRE.ETO!AL13","v":0},{"$f":"DRE.ETO!AM13","v":0},{"$f":"DRE.ETO!AN13","v":0},{"$f":"DRE.ETO!AO13","v":0},{"$f":"DRE.ETO!AP13","v":0},{"$f":"DRE.ETO!AQ13","v":0},{"$f":"DRE.ETO!AR13","v":0},{"$f":"DRE.ETO!AS13","v":0},{"$f":"DRE.ETO!AT13","v":0},{"$f":"DRE.ETO!AU13","v":0},{"$f":"DRE.ETO!AV13","v":0},{"$f":"DRE.ETO!AW13","v":0},{"$f":"DRE.ETO!AX13","v":0},{"$f":"DRE.ETO!AY13","v":0},{"$f":"DRE.ETO!AZ13","v":0},{"$f":"DRE.ETO!BA13","v":0},{"$f":"DRE.ETO!BB13","v":0},{"$f":"DRE.ETO!BC13","v":0},{"$f":"DRE.ETO!BD13","v":0},{"$f":"DRE.ETO!BF13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.ETO!C14","v":0},{"$f":"DRE.ETO!D14","v":0},{"$f":"DRE.ETO!E14","v":0},{"$f":"DRE.ETO!F14","v":0},{"$f":"DRE.ETO!G14","v":0},{"$f":"DRE.ETO!H14","v":0},{"$f":"DRE.ETO!I14","v":0},{"$f":"DRE.ETO!J14","v":0},{"$f":"DRE.ETO!K14","v":0},{"$f":"DRE.ETO!L14","v":0},{"$f":"DRE.ETO!M14","v":3196},{"$f":"DRE.ETO!N14","v":4580},{"$f":"DRE.ETO!O14","v":4466},{"$f":"DRE.ETO!P14","v":5074},{"$f":"DRE.ETO!Q14","v":17316},{"$f":"DRE.ETO!R14","v":6030.2629999999999},{"$f":"DRE.ETO!S14","v":7225},{"$f":"DRE.ETO!T14","v":7882},{"$f":"DRE.ETO!U14","v":8144},{"$f":"DRE.ETO!V14","v":29282},{"$f":"DRE.ETO!W14","v":8051},{"$f":"DRE.ETO!X14","v":8627},{"$f":"DRE.ETO!Y14","v":9765},{"$f":"DRE.ETO!Z14","v":9477},{"$f":"DRE.ETO!AA14","v":35920},{"$f":"DRE.ETO!AB14","v":10495},{"$f":"DRE.ETO!AC14","v":11875},{"$f":"DRE.ETO!AD14","v":13137},{"$f":"DRE.ETO!AE14","v":12878},{"$f":"DRE.ETO!AF14","v":48385},{"$f":"DRE.ETO!AG14","v":12184},{"$f":"DRE.ETO!AH14","v":13938},{"$f":"DRE.ETO!AI14","v":17423},{"$f":"DRE.ETO!AJ14","v":16858},{"$f":"DRE.ETO!AK14","v":60403},{"$f":"DRE.ETO!AL14","v":10117},{"$f":"DRE.ETO!AM14","v":17599},{"$f":"DRE.ETO!AN14","v":21184},{"$f":"DRE.ETO!AO14","v":22855},{"$f":"DRE.ETO!AP14","v":71755},{"$f":"DRE.ETO!AQ14","v":20396},{"$f":"DRE.ETO!AR14","v":24878},{"$f":"DRE.ETO!AS14","v":29654},{"$f":"DRE.ETO!AT14","v":30346},{"$f":"DRE.ETO!AU14","v":105274},{"$f":"DRE.ETO!AV14","v":29748},{"$f":"DRE.ETO!AW14","v":33332},{"$f":"DRE.ETO!AX14","v":34025},{"$f":"DRE.ETO!AY14","v":35477},{"$f":"DRE.ETO!AZ14","v":132582},{"$f":"DRE.ETO!BA14","v":34033},{"$f":"DRE.ETO!BB14","v":41499},{"$f":"DRE.ETO!BC14","v":48976},{"$f":"DRE.ETO!BD14","v":49955},{"$f":"DRE.ETO!BF14","v":51169}]
[null,"Creation and amortization - CVA",{"$f":"DRE.ETO!C15","v":0},{"$f":"DRE.ETO!D15","v":0},{"$f":"DRE.ETO!E15","v":0},{"$f":"DRE.ETO!F15","v":0},{"$f":"DRE.ETO!G15","v":0},{"$f":"DRE.ETO!H15","v":0},{"$f":"DRE.ETO!I15","v":0},{"$f":"DRE.ETO!J15","v":0},{"$f":"DRE.ETO!K15","v":0},{"$f":"DRE.ETO!L15","v":0},{"$f":"DRE.ETO!M15","v":12734},{"$f":"DRE.ETO!N15","v":-20577},{"$f":"DRE.ETO!O15","v":16036},{"$f":"DRE.ETO!P15","v":-15532},{"$f":"DRE.ETO!Q15","v":-7339},{"$f":"DRE.ETO!R15","v":9832.5120000000006},{"$f":"DRE.ETO!S15","v":-25804},{"$f":"DRE.ETO!T15","v":39853},{"$f":"DRE.ETO!U15","v":24980},{"$f":"DRE.ETO!V15","v":48861},{"$f":"DRE.ETO!W15","v":10919},{"$f":"DRE.ETO!X15","v":25601},{"$f":"DRE.ETO!Y15","v":-10544},{"$f":"DRE.ETO!Z15","v":-27608},{"$f":"DRE.ETO!AA15","v":-1632},{"$f":"DRE.ETO!AB15","v":-4574},{"$f":"DRE.ETO!AC15","v":8774},{"$f":"DRE.ETO!AD15","v":-6675},{"$f":"DRE.ETO!AE15","v":-9554},{"$f":"DRE.ETO!AF15","v":-12029},{"$f":"DRE.ETO!AG15","v":-8876},{"$f":"DRE.ETO!AH15","v":-16218},{"$f":"DRE.ETO!AI15","v":8772},{"$f":"DRE.ETO!AJ15","v":24204},{"$f":"DRE.ETO!AK15","v":7882},{"$f":"DRE.ETO!AL15","v":22308},{"$f":"DRE.ETO!AM15","v":11660},{"$f":"DRE.ETO!AN15","v":50357},{"$f":"DRE.ETO!AO15","v":18175},{"$f":"DRE.ETO!AP15","v":102500},{"$f":"DRE.ETO!AQ15","v":1519},{"$f":"DRE.ETO!AR15","v":-6373},{"$f":"DRE.ETO!AS15","v":-3653},{"$f":"DRE.ETO!AT15","v":8129},{"$f":"DRE.ETO!AU15","v":-378},{"$f":"DRE.ETO!AV15","v":38199},{"$f":"DRE.ETO!AW15","v":11066},{"$f":"DRE.ETO!AX15","v":-7942},{"$f":"DRE.ETO!AY15","v":15222},{"$f":"DRE.ETO!AZ15","v":56545},{"$f":"DRE.ETO!BA15","v":46929},{"$f":"DRE.ETO!BB15","v":38651},{"$f":"DRE.ETO!BC15","v":35302},{"$f":"DRE.ETO!BD15","v":3953},{"$f":"DRE.ETO!BF15","v":45976}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.ETO!C16","v":0},{"$f":"DRE.ETO!D16","v":0},{"$f":"DRE.ETO!E16","v":0},{"$f":"DRE.ETO!F16","v":0},{"$f":"DRE.ETO!G16","v":0},{"$f":"DRE.ETO!H16","v":0},{"$f":"DRE.ETO!I16","v":0},{"$f":"DRE.ETO!J16","v":0},{"$f":"DRE.ETO!K16","v":0},{"$f":"DRE.ETO!L16","v":0},{"$f":"DRE.ETO!M16","v":15969},{"$f":"DRE.ETO!N16","v":17765},{"$f":"DRE.ETO!O16","v":18020},{"$f":"DRE.ETO!P16","v":22453},{"$f":"DRE.ETO!Q16","v":74207},{"$f":"DRE.ETO!R16","v":19894.993999999999},{"$f":"DRE.ETO!S16","v":20355},{"$f":"DRE.ETO!T16","v":24176},{"$f":"DRE.ETO!U16","v":22981},{"$f":"DRE.ETO!V16","v":87407},{"$f":"DRE.ETO!W16","v":22658},{"$f":"DRE.ETO!X16","v":23994},{"$f":"DRE.ETO!Y16","v":29495},{"$f":"DRE.ETO!Z16","v":26129},{"$f":"DRE.ETO!AA16","v":102276},{"$f":"DRE.ETO!AB16","v":30732},{"$f":"DRE.ETO!AC16","v":23999},{"$f":"DRE.ETO!AD16","v":32701},{"$f":"DRE.ETO!AE16","v":26396},{"$f":"DRE.ETO!AF16","v":113828},{"$f":"DRE.ETO!AG16","v":28057},{"$f":"DRE.ETO!AH16","v":48106},{"$f":"DRE.ETO!AI16","v":31114},{"$f":"DRE.ETO!AM11AJ16","v":{"$error":"#NAME?"}},{"$f":"DRE.ETO!AK16","v":141043},{"$f":"DRE.ETO!AL16","v":28641},{"$f":"DRE.ETO!AM16","v":33206},{"$f":"DRE.ETO!AN16","v":40232},{"$f":"DRE.ETO!AO16","v":34352},{"$f":"DRE.ETO!AP16","v":136431},{"$f":"DRE.ETO!AQ16","v":33876},{"$f":"DRE.ETO!AR16","v":33516},{"$f":"DRE.ETO!AS16","v":38190},{"$f":"DRE.ETO!AT16","v":34618},{"$f":"DRE.ETO!AU16","v":140200},{"$f":"DRE.ETO!AV16","v":35374},{"$f":"DRE.ETO!AW16","v":38502},{"$f":"DRE.ETO!AX16","v":39618},{"$f":"DRE.ETO!AY16","v":42261},{"$f":"DRE.ETO!AZ16","v":155755},{"$f":"DRE.ETO!BA16","v":40845},{"$f":"DRE.ETO!BB16","v":45543},{"$f":"DRE.ETO!BC16","v":54502},{"$f":"DRE.ETO!BD16","v":59807},{"$f":"DRE.ETO!BF16","v":49789}]
[null,"Concession financial asset",{"$f":"DRE.ETO!C17","v":0},{"$f":"DRE.ETO!D17","v":0},{"$f":"DRE.ETO!E17","v":0},{"$f":"DRE.ETO!F17","v":0},{"$f":"DRE.ETO!G17","v":0},{"$f":"DRE.ETO!H17","v":0},{"$f":"DRE.ETO!I17","v":0},{"$f":"DRE.ETO!J17","v":0},{"$f":"DRE.ETO!K17","v":0},{"$f":"DRE.ETO!L17","v":0},{"$f":"DRE.ETO!M17","v":7868},{"$f":"DRE.ETO!N17","v":5355},{"$f":"DRE.ETO!O17","v":3245},{"$f":"DRE.ETO!P17","v":12985},{"$f":"DRE.ETO!Q17","v":29453},{"$f":"DRE.ETO!R17","v":5533},{"$f":"DRE.ETO!S17","v":1093},{"$f":"DRE.ETO!T17","v":3311},{"$f":"DRE.ETO!U17","v":12020},{"$f":"DRE.ETO!V17","v":21957},{"$f":"DRE.ETO!W17","v":5864},{"$f":"DRE.ETO!X17","v":16572},{"$f":"DRE.ETO!Y17","v":6637},{"$f":"DRE.ETO!Z17","v":4026},{"$f":"DRE.ETO!AA17","v":33099},{"$f":"DRE.ETO!AB17","v":13709},{"$f":"DRE.ETO!AC17","v":12145},{"$f":"DRE.ETO!AD17","v":7071},{"$f":"DRE.ETO!AE17","v":7814},{"$f":"DRE.ETO!AF17","v":40739},{"$f":"DRE.ETO!AG17","v":162},{"$f":"DRE.ETO!AH17","v":-113},{"$f":"DRE.ETO!AI17","v":4078},{"$f":"DRE.ETO!AJ17","v":1049},{"$f":"DRE.ETO!AK17","v":5176},{"$f":"DRE.ETO!AL17","v":792},{"$f":"DRE.ETO!AM17","v":639},{"$f":"DRE.ETO!AN17","v":1376},{"$f":"DRE.ETO!AO17","v":1300},{"$f":"DRE.ETO!AP17","v":4107},{"$f":"DRE.ETO!AQ17","v":1214},{"$f":"DRE.ETO!AR17","v":1403},{"$f":"DRE.ETO!AS17","v":-656},{"$f":"DRE.ETO!AT17","v":797},{"$f":"DRE.ETO!AU17","v":2758},{"$f":"DRE.ETO!AV17","v":1543},{"$f":"DRE.ETO!AW17","v":534},{"$f":"DRE.ETO!AX17","v":617},{"$f":"DRE.ETO!AY17","v":950},{"$f":"DRE.ETO!AZ17","v":3644},{"$f":"DRE.ETO!BA17","v":1453},{"$f":"DRE.ETO!BB17","v":1214},{"$f":"DRE.ETO!BC17","v":927},{"$f":"DRE.ETO!BD17","v":1921},{"$f":"DRE.ETO!BF17","v":3639}]
[]
[null,"Other revenues",{"$f":"DRE.ETO!C18","v":21509},{"$f":"DRE.ETO!D18","v":35788},{"$f":"DRE.ETO!E18","v":21478},{"$f":"DRE.ETO!F18","v":41073},{"$f":"DRE.ETO!G18","v":119848},{"$f":"DRE.ETO!H18","v":4584},{"$f":"DRE.ETO!I18","v":19234},{"$f":"DRE.ETO!J18","v":-3211},{"$f":"DRE.ETO!K18","v":50077},{"$f":"DRE.ETO!L18","v":70684},{"$f":"DRE.ETO!M18","v":878.9},{"$f":"DRE.ETO!N18","v":65.8},{"$f":"DRE.ETO!O18","v":253.9},{"$f":"DRE.ETO!P18","v":2500.9},{"$f":"DRE.ETO!Q18","v":3701.8},{"$f":"DRE.ETO!R18","v":851.82399999999996},{"$f":"DRE.ETO!S18","v":823},{"$f":"DRE.ETO!T18","v":1426.9},{"$f":"DRE.ETO!U18","v":1579.9},{"$f":"DRE.ETO!V18","v":4682},{"$f":"DRE.ETO!W18","v":-2059},{"$f":"DRE.ETO!X18","v":2163},{"$f":"DRE.ETO!Y18","v":2470},{"$f":"DRE.ETO!Z18","v":1634},{"$f":"DRE.ETO!AA18","v":4208},{"$f":"DRE.ETO!AB18","v":-2247.9467},{"$f":"DRE.ETO!AC18","v":-1750.5910400000002},{"$f":"DRE.ETO!AD18","v":1429.79656},{"$f":"DRE.ETO!AE18","v":427.73802000000001},{"$f":"DRE.ETO!AF18","v":-2141.0031600000002},{"$f":"DRE.ETO!AG18","v":514},{"$f":"DRE.ETO!AH18","v":1912},{"$f":"DRE.ETO!AI18","v":-20947},{"$f":"DRE.ETO!AJ18","v":380},{"$f":"DRE.ETO!AK18","v":-18141},"",{"$f":"DRE.ETO!AM18","v":5907},{"$f":"DRE.ETO!AN18","v":5067},{"$f":"DRE.ETO!AO18","v":4834},{"$f":"DRE.ETO!AP18","v":17050},{"$f":"DRE.ETO!AQ18","v":13193},{"$f":"DRE.ETO!AR18","v":-6948},{"$f":"DRE.ETO!AS18","v":7421},{"$f":"DRE.ETO!AT18","v":5083},{"$f":"DRE.ETO!AU18","v":18749},{"$f":"DRE.ETO!AV18","v":5333},{"$f":"DRE.ETO!AW18","v":4123},{"$f":"DRE.ETO!AX18","v":7005},{"$f":"DRE.ETO!AY18","v":945},{"$f":"DRE.ETO!AZ18","v":17406},{"$f":"DRE.ETO!BA18","v":6772},{"$f":"DRE.ETO!BB18","v":11004},{"$f":"DRE.ETO!BC18","v":8240},{"$f":"DRE.ETO!BD18","v":6620},{"$f":"DRE.ETO!BF18","v":4706}]
[null,"Gross Revenue",{"$f":"DRE.ETO!C19","v":228438},{"$f":"DRE.ETO!D19","v":265356},{"$f":"DRE.ETO!E19","v":279184},{"$f":"DRE.ETO!F19","v":278565},{"$f":"DRE.ETO!G19","v":1051543},{"$f":"DRE.ETO!H19","v":277309},{"$f":"DRE.ETO!I19","v":364918},{"$f":"DRE.ETO!J19","v":417036},{"$f":"DRE.ETO!K19","v":481337},{"$f":"DRE.ETO!L19","v":1540600},{"$f":"DRE.ETO!M19","v":392957},{"$f":"DRE.ETO!N19","v":369560.8},{"$f":"DRE.ETO!O19","v":470365},{"$f":"DRE.ETO!P19","v":440427},{"$f":"DRE.ETO!Q19","v":1673310.8},{"$f":"DRE.ETO!R19","v":407898.11899999995},{"$f":"DRE.ETO!S19","v":378245},{"$f":"DRE.ETO!T19","v":500386.80000000005},{"$f":"DRE.ETO!U19","v":534832.80000000005},{"$f":"DRE.ETO!V19","v":1821364},{"$f":"DRE.ETO!W19","v":501351.1},{"$f":"DRE.ETO!X19","v":558954},{"$f":"DRE.ETO!Y19","v":556421.9},{"$f":"DRE.ETO!Z19","v":507511},{"$f":"DRE.ETO!AA19","v":2124238},{"$f":"DRE.ETO!AB19","v":550352.05330000003},{"$f":"DRE.ETO!AC19","v":572842.40896000003},{"$f":"DRE.ETO!AD19","v":595826.79656000005},{"$f":"DRE.ETO!AE19","v":592058.73802000005},{"$f":"DRE.ETO!AF19","v":2311079.9968400002},{"$f":"DRE.ETO!AG19","v":479188},{"$f":"DRE.ETO!AH19","v":465377},{"$f":"DRE.ETO!AI19","v":520679},{"$f":"DRE.ETO!AJ19","v":602014},{"$f":"DRE.ETO!AK19","v":2067258},{"$f":"DRE.ETO!AL19","v":513825},{"$f":"DRE.ETO!AM19","v":603899},{"$f":"DRE.ETO!AN19","v":730968},{"$f":"DRE.ETO!AO19","v":655535},{"$f":"DRE.ETO!AP19","v":2504227},{"$f":"DRE.ETO!AQ19","v":619880},{"$f":"DRE.ETO!AR19","v":607880},{"$f":"DRE.ETO!AS19","v":676701},{"$f":"DRE.ETO!AT19","v":652177},{"$f":"DRE.ETO!AU19","v":2556638},{"$f":"DRE.ETO!AV19","v":650697},{"$f":"DRE.ETO!AW19","v":712905},{"$f":"DRE.ETO!AX19","v":735637},{"$f":"DRE.ETO!AY19","v":806945},{"$f":"DRE.ETO!AZ19","v":2906184},{"$f":"DRE.ETO!BA19","v":809624},{"$f":"DRE.ETO!BB19","v":902590},{"$f":"DRE.ETO!BC19","v":961357},{"$f":"DRE.ETO!BD19","v":987038},{"$f":"DRE.ETO!BF19","v":849339}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.ETO!C20","v":-19911},{"$f":"DRE.ETO!D20","v":-22994},{"$f":"DRE.ETO!E20","v":-25372},{"$f":"DRE.ETO!F20","v":-29399},{"$f":"DRE.ETO!G20","v":-97676},{"$f":"DRE.ETO!H20","v":-22642},{"$f":"DRE.ETO!I20","v":-30045},{"$f":"DRE.ETO!J20","v":-29112},{"$f":"DRE.ETO!K20","v":-32761},{"$f":"DRE.ETO!L20","v":-114560},{"$f":"DRE.ETO!M20","v":-30779},{"$f":"DRE.ETO!N20","v":-30403},{"$f":"DRE.ETO!O20","v":-36472},{"$f":"DRE.ETO!P20","v":-35081},{"$f":"DRE.ETO!Q20","v":-132735},{"$f":"DRE.ETO!R20","v":-34986},{"$f":"DRE.ETO!S20","v":-32726},{"$f":"DRE.ETO!T20","v":-41025},{"$f":"DRE.ETO!U20","v":-42271},{"$f":"DRE.ETO!V20","v":-151008},{"$f":"DRE.ETO!W20","v":-40367},{"$f":"DRE.ETO!X20","v":-43466},{"$f":"DRE.ETO!Y20","v":-44973},{"$f":"DRE.ETO!Z20","v":-38916},{"$f":"DRE.ETO!AA20","v":-167722},{"$f":"DRE.ETO!AB20","v":-45638},{"$f":"DRE.ETO!AC20","v":-46528},{"$f":"DRE.ETO!AD20","v":-45175},{"$f":"DRE.ETO!AE20","v":-43155},{"$f":"DRE.ETO!AF20","v":-180496},{"$f":"DRE.ETO!AG20","v":-40197},{"$f":"DRE.ETO!AH20","v":-39627},{"$f":"DRE.ETO!AI20","v":-45322},{"$f":"DRE.ETO!AJ20","v":-49420},{"$f":"DRE.ETO!AK20","v":-174566},{"$f":"DRE.ETO!AL20","v":-35990},{"$f":"DRE.ETO!AM20","v":-40977},{"$f":"DRE.ETO!AN20","v":-49884},{"$f":"DRE.ETO!AO20","v":-41896},{"$f":"DRE.ETO!AP20","v":-168747},{"$f":"DRE.ETO!AQ20","v":-40416},{"$f":"DRE.ETO!AR20","v":-38003},{"$f":"DRE.ETO!AS20","v":-45229},{"$f":"DRE.ETO!AT20","v":-44402},{"$f":"DRE.ETO!AU20","v":-168050},{"$f":"DRE.ETO!AV20","v":-44250},{"$f":"DRE.ETO!AW20","v":-46831},{"$f":"DRE.ETO!AX20","v":-47123},{"$f":"DRE.ETO!AY20","v":-52297},{"$f":"DRE.ETO!AZ20","v":-190501},{"$f":"DRE.ETO!BA20","v":-51172},{"$f":"DRE.ETO!BB20","v":-54743},{"$f":"DRE.ETO!BC20","v":-60398},{"$f":"DRE.ETO!BD20","v":-60084},{"$f":"DRE.ETO!BF20","v":-56354}]
[null,"RGR",{"$f":"DRE.ETO!C21","v":0},{"$f":"DRE.ETO!D21","v":0},{"$f":"DRE.ETO!E21","v":0},{"$f":"DRE.ETO!F21","v":0},{"$f":"DRE.ETO!G21","v":0},{"$f":"DRE.ETO!H21","v":0},{"$f":"DRE.ETO!I21","v":0},{"$f":"DRE.ETO!J21","v":0},{"$f":"DRE.ETO!K21","v":0},{"$f":"DRE.ETO!L21","v":0},{"$f":"DRE.ETO!M21","v":0},{"$f":"DRE.ETO!N21","v":0},{"$f":"DRE.ETO!O21","v":0},{"$f":"DRE.ETO!P21","v":0},{"$f":"DRE.ETO!Q21","v":0},{"$f":"DRE.ETO!R21","v":0},{"$f":"DRE.ETO!S21","v":0},{"$f":"DRE.ETO!T21","v":0},{"$f":"DRE.ETO!U21","v":0},{"$f":"DRE.ETO!V21","v":0},{"$f":"DRE.ETO!W21","v":0},{"$f":"DRE.ETO!X21","v":0},{"$f":"DRE.ETO!Y21","v":0},{"$f":"DRE.ETO!Z21","v":0},{"$f":"DRE.ETO!AA21","v":0},{"$f":"DRE.ETO!AB21","v":0},{"$f":"DRE.ETO!AC21","v":0},{"$f":"DRE.ETO!AD21","v":0},{"$f":"DRE.ETO!AE21","v":0},{"$f":"DRE.ETO!AF21","v":0},{"$f":"DRE.ETO!AG21","v":0},{"$f":"DRE.ETO!AH21","v":0},{"$f":"DRE.ETO!AI21","v":0},{"$f":"DRE.ETO!AJ21","v":0},{"$f":"DRE.ETO!AK21","v":0},{"$f":"DRE.ETO!AL21","v":0},{"$f":"DRE.ETO!AM21","v":0},{"$f":"DRE.ETO!AN21","v":0},{"$f":"DRE.ETO!AO21","v":0},{"$f":"DRE.ETO!AP21","v":0},{"$f":"DRE.ETO!AQ21","v":0},{"$f":"DRE.ETO!AR21","v":0},{"$f":"DRE.ETO!AS21","v":0},{"$f":"DRE.ETO!AT21","v":0},{"$f":"DRE.ETO!AU21","v":0},{"$f":"DRE.ETO!AV21","v":0},{"$f":"DRE.ETO!AW21","v":0},{"$f":"DRE.ETO!AX21","v":0},{"$f":"DRE.ETO!AY21","v":"-"},{"$f":"DRE.ETO!AZ21","v":0},{"$f":"DRE.ETO!BA21","v":0},{"$f":"DRE.ETO!BB21","v":0},{"$f":"DRE.ETO!BC21","v":0},{"$f":"DRE.ETO!BD21","v":0},{"$f":"DRE.ETO!BF21","v":"-"}]
[null,"ICMS",{"$f":"DRE.ETO!C22","v":-38826},{"$f":"DRE.ETO!D22","v":-43955},{"$f":"DRE.ETO!E22","v":-51863},{"$f":"DRE.ETO!F22","v":-52758},{"$f":"DRE.ETO!G22","v":-187402},{"$f":"DRE.ETO!H22","v":-49157},{"$f":"DRE.ETO!I22","v":-60828},{"$f":"DRE.ETO!J22","v":-66752},{"$f":"DRE.ETO!K22","v":-68770},{"$f":"DRE.ETO!L22","v":-245507},{"$f":"DRE.ETO!M22","v":-61135},{"$f":"DRE.ETO!N22","v":-62913},{"$f":"DRE.ETO!O22","v":-70311},{"$f":"DRE.ETO!P22","v":-71208},{"$f":"DRE.ETO!Q22","v":-265567},{"$f":"DRE.ETO!R22","v":-65093},{"$f":"DRE.ETO!S22","v":-76855},{"$f":"DRE.ETO!T22","v":-79270},{"$f":"DRE.ETO!U22","v":-86750},{"$f":"DRE.ETO!V22","v":-307968},{"$f":"DRE.ETO!W22","v":-67425},{"$f":"DRE.ETO!X22","v":-80316},{"$f":"DRE.ETO!Y22","v":-92634},{"$f":"DRE.ETO!Z22","v":-88101},{"$f":"DRE.ETO!AA22","v":-328476},{"$f":"DRE.ETO!AB22","v":-79616},{"$f":"DRE.ETO!AC22","v":-88464},{"$f":"DRE.ETO!AD22","v":-96475},{"$f":"DRE.ETO!AE22","v":-95190},{"$f":"DRE.ETO!AF22","v":-359745},{"$f":"DRE.ETO!AG22","v":-85622},{"$f":"DRE.ETO!AH22","v":-90084},{"$f":"DRE.ETO!AI22","v":-99621},{"$f":"DRE.ETO!AJ22","v":-110379},{"$f":"DRE.ETO!AK22","v":-385706},{"$f":"DRE.ETO!AL22","v":-89626},{"$f":"DRE.ETO!AM22","v":-102970},{"$f":"DRE.ETO!AN22","v":-117027},{"$f":"DRE.ETO!AO22","v":-123606},{"$f":"DRE.ETO!AP22","v":-433229},{"$f":"DRE.ETO!AQ22","v":-109046},{"$f":"DRE.ETO!AR22","v":-112162},{"$f":"DRE.ETO!AS22","v":-90927},{"$f":"DRE.ETO!AT22","v":-88686},{"$f":"DRE.ETO!AU22","v":-400821},{"$f":"DRE.ETO!AV22","v":-77135},{"$f":"DRE.ETO!AW22","v":-99750},{"$f":"DRE.ETO!AX22","v":-109044},{"$f":"DRE.ETO!AY22","v":-120908},{"$f":"DRE.ETO!AZ22","v":-406837},{"$f":"DRE.ETO!BA22","v":-104391},{"$f":"DRE.ETO!BB22","v":-118639},{"$f":"DRE.ETO!BC22","v":-125547},{"$f":"DRE.ETO!BD22","v":-143086},{"$f":"DRE.ETO!BF22","v":-112154}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.ETO!C23","v":-2232},{"$f":"DRE.ETO!D23","v":-10436},{"$f":"DRE.ETO!E23","v":-3388},{"$f":"DRE.ETO!F23","v":7782},{"$f":"DRE.ETO!G23","v":-8274},{"$f":"DRE.ETO!H23","v":-2673},{"$f":"DRE.ETO!I23","v":-54923},{"$f":"DRE.ETO!J23","v":-52190},{"$f":"DRE.ETO!K23","v":54734},{"$f":"DRE.ETO!L23","v":-55052},{"$f":"DRE.ETO!M23","v":-22033},{"$f":"DRE.ETO!N23","v":-21164},{"$f":"DRE.ETO!O23","v":-22302},{"$f":"DRE.ETO!P23","v":-21063},{"$f":"DRE.ETO!Q23","v":-86562},{"$f":"DRE.ETO!R23","v":-20091},{"$f":"DRE.ETO!S23","v":-1753},{"$f":"DRE.ETO!T23","v":-28113},{"$f":"DRE.ETO!U23","v":-14236},{"$f":"DRE.ETO!V23","v":-64193},{"$f":"DRE.ETO!W23","v":-18268},{"$f":"DRE.ETO!X23","v":-24204},{"$f":"DRE.ETO!Y23","v":-29009},{"$f":"DRE.ETO!Z23","v":-25488},{"$f":"DRE.ETO!AA23","v":-96969},{"$f":"DRE.ETO!AB23","v":-21768},{"$f":"DRE.ETO!AC23","v":-23588},{"$f":"DRE.ETO!AD23","v":-22122},{"$f":"DRE.ETO!AE23","v":-15079},{"$f":"DRE.ETO!AF23","v":-82557},{"$f":"DRE.ETO!AG23","v":-14838},{"$f":"DRE.ETO!AH23","v":-12804},{"$f":"DRE.ETO!AI23","v":-12911},{"$f":"DRE.ETO!AJ23","v":-13445},{"$f":"DRE.ETO!AK23","v":-53998},{"$f":"DRE.ETO!AL23","v":-16973},{"$f":"DRE.ETO!AM23","v":-15235},{"$f":"DRE.ETO!AN23","v":-18511},{"$f":"DRE.ETO!AO23","v":-16935},{"$f":"DRE.ETO!AP23","v":-67654},{"$f":"DRE.ETO!AQ23","v":-28280},{"$f":"DRE.ETO!AR23","v":-27567},{"$f":"DRE.ETO!AS23","v":-28105},{"$f":"DRE.ETO!AT23","v":-28043},{"$f":"DRE.ETO!AU23","v":-111995},{"$f":"DRE.ETO!AV23","v":-29922},{"$f":"DRE.ETO!AW23","v":-30051},{"$f":"DRE.ETO!AX23","v":-34009},{"$f":"DRE.ETO!AY23","v":-34253},{"$f":"DRE.ETO!AZ23","v":-128235},{"$f":"DRE.ETO!BA23","v":-39524},{"$f":"DRE.ETO!BB23","v":-39844},{"$f":"DRE.ETO!BC23","v":-39763},{"$f":"DRE.ETO!BD23","v":-33917},{"$f":"DRE.ETO!BF23","v":-45548}]
[null,"Net Revenue",{"$f":"DRE.ETO!C24","v":167469},{"$f":"DRE.ETO!D24","v":187971},{"$f":"DRE.ETO!E24","v":198561},{"$f":"DRE.ETO!F24","v":204190},{"$f":"DRE.ETO!G24","v":758191},{"$f":"DRE.ETO!H24","v":202837},{"$f":"DRE.ETO!I24","v":219122},{"$f":"DRE.ETO!J24","v":268982},{"$f":"DRE.ETO!K24","v":434540},{"$f":"DRE.ETO!L24","v":1125481},{"$f":"DRE.ETO!M24","v":279010},{"$f":"DRE.ETO!N24","v":255084},{"$f":"DRE.ETO!O24","v":341280},{"$f":"DRE.ETO!P24","v":313075},{"$f":"DRE.ETO!Q24","v":1188449},{"$f":"DRE.ETO!R24","v":287727},{"$f":"DRE.ETO!S24","v":266911},{"$f":"DRE.ETO!T24","v":351978},{"$f":"DRE.ETO!U24","v":391578},{"$f":"DRE.ETO!V24","v":1298194},{"$f":"DRE.ETO!W24","v":375291},{"$f":"DRE.ETO!X24","v":410968},{"$f":"DRE.ETO!Y24","v":389807},{"$f":"DRE.ETO!Z24","v":355006},{"$f":"DRE.ETO!AA24","v":1531071},{"$f":"DRE.ETO!AB24","v":403330.05330000003},{"$f":"DRE.ETO!AC24","v":414262.40896000003},{"$f":"DRE.ETO!AD24","v":432054.79656000005},{"$f":"DRE.ETO!AE24","v":438634.73802000005},{"$f":"DRE.ETO!AF24","v":1688281.9968400002},{"$f":"DRE.ETO!AG24","v":338531},{"$f":"DRE.ETO!AH24","v":322862},{"$f":"DRE.ETO!AI24","v":362825},{"$f":"DRE.ETO!AJ24","v":428770},{"$f":"DRE.ETO!AK24","v":1452988},{"$f":"DRE.ETO!AL24","v":371236},{"$f":"DRE.ETO!AM24","v":444717},{"$f":"DRE.ETO!AN24","v":545546},{"$f":"DRE.ETO!AO24","v":473098},{"$f":"DRE.ETO!AP24","v":1834597},{"$f":"DRE.ETO!AQ24","v":442138},{"$f":"DRE.ETO!AR24","v":430148},{"$f":"DRE.ETO!AS24","v":512440},{"$f":"DRE.ETO!AT24","v":491046},{"$f":"DRE.ETO!AU24","v":1875772},{"$f":"DRE.ETO!AV24","v":499390},{"$f":"DRE.ETO!AW24","v":536273},{"$f":"DRE.ETO!AX24","v":545461},{"$f":"DRE.ETO!AY24","v":599487},{"$f":"DRE.ETO!AZ24","v":2180611},{"$f":"DRE.ETO!BA24","v":614537},{"$f":"DRE.ETO!BB24","v":689364},{"$f":"DRE.ETO!BC24","v":735649},{"$f":"DRE.ETO!BD24","v":749951},{"$f":"DRE.ETO!BF24","v":635283}]
[null,"Non-Manageable Costs",{"$f":"DRE.ETO!C25","v":-95198},{"$f":"DRE.ETO!D25","v":-98318},{"$f":"DRE.ETO!E25","v":-85600},{"$f":"DRE.ETO!F25","v":-109761},{"$f":"DRE.ETO!G25","v":-388877},{"$f":"DRE.ETO!H25","v":-81831},{"$f":"DRE.ETO!I25","v":-81134},{"$f":"DRE.ETO!J25","v":-83053},{"$f":"DRE.ETO!K25","v":-193439},{"$f":"DRE.ETO!L25","v":-439457},{"$f":"DRE.ETO!M25","v":-140002},{"$f":"DRE.ETO!N25","v":-122789},{"$f":"DRE.ETO!O25","v":-146553},{"$f":"DRE.ETO!P25","v":-156452},{"$f":"DRE.ETO!Q25","v":-565796},{"$f":"DRE.ETO!R25","v":-161754.81114999999},{"$f":"DRE.ETO!S25","v":-101668.75031},{"$f":"DRE.ETO!T25","v":-182008},{"$f":"DRE.ETO!U25","v":-153389.43853999997},{"$f":"DRE.ETO!V25","v":-598821},{"$f":"DRE.ETO!W25","v":-202657},{"$f":"DRE.ETO!X25","v":-197571},{"$f":"DRE.ETO!Y25","v":-184139},{"$f":"DRE.ETO!Z25","v":-143748},{"$f":"DRE.ETO!AA25","v":-728115},{"$f":"DRE.ETO!AB25","v":-216064},{"$f":"DRE.ETO!AC25","v":-183003},{"$f":"DRE.ETO!AD25","v":-170009},{"$f":"DRE.ETO!AE25","v":-165821},{"$f":"DRE.ETO!AF25","v":-734897},{"$f":"DRE.ETO!AG25","v":-151809},{"$f":"DRE.ETO!AH25","v":-139403},{"$f":"DRE.ETO!AI25","v":-150242},{"$f":"DRE.ETO!AJ25","v":-204243},{"$f":"DRE.ETO!AK25","v":-645697},{"$f":"DRE.ETO!AL25","v":-178427},{"$f":"DRE.ETO!AM25","v":-190840},{"$f":"DRE.ETO!AN25","v":-266239},{"$f":"DRE.ETO!AO25","v":-250993},{"$f":"DRE.ETO!AP25","v":-886499},{"$f":"DRE.ETO!AQ25","v":-177188},{"$f":"DRE.ETO!AR25","v":-160514},{"$f":"DRE.ETO!AS25","v":-181267},{"$f":"DRE.ETO!AT25","v":-181484},{"$f":"DRE.ETO!AU25","v":-700453},{"$f":"DRE.ETO!AV25","v":-182831},{"$f":"DRE.ETO!AW25","v":-190358},{"$f":"DRE.ETO!AX25","v":-191767},{"$f":"DRE.ETO!AY25","v":-201982},{"$f":"DRE.ETO!AZ25","v":-766938},{"$f":"DRE.ETO!BA25","v":-197417},{"$f":"DRE.ETO!BB25","v":-213787},{"$f":"DRE.ETO!BC25","v":-261219},{"$f":"DRE.ETO!BD25","v":-282217},{"$f":"DRE.ETO!BF25","v":-246348}]
[null,"Electricity Purchased",{"$f":"DRE.ETO!C26","v":-85566},{"$f":"DRE.ETO!D26","v":-94515},{"$f":"DRE.ETO!E26","v":-76033},{"$f":"DRE.ETO!F26","v":-112166},{"$f":"DRE.ETO!G26","v":-368280},{"$f":"DRE.ETO!H26","v":-69228},{"$f":"DRE.ETO!I26","v":-69201},{"$f":"DRE.ETO!J26","v":-72346},{"$f":"DRE.ETO!K26","v":-184544},{"$f":"DRE.ETO!L26","v":-395319},{"$f":"DRE.ETO!M26","v":-130574},{"$f":"DRE.ETO!N26","v":-113911},{"$f":"DRE.ETO!O26","v":-133334},{"$f":"DRE.ETO!P26","v":-148179},{"$f":"DRE.ETO!Q26","v":-525998},{"$f":"DRE.ETO!R26","v":-154898.55601999999},{"$f":"DRE.ETO!S26","v":-96803.886939999997},{"$f":"DRE.ETO!T26","v":-172307},{"$f":"DRE.ETO!U26","v":-149999.55703999999},{"$f":"DRE.ETO!V26","v":-574009},{"$f":"DRE.ETO!W26","v":-189018},{"$f":"DRE.ETO!X26","v":-183967},{"$f":"DRE.ETO!Y26","v":-172318},{"$f":"DRE.ETO!Z26","v":-131543},{"$f":"DRE.ETO!AA26","v":-676846},{"$f":"DRE.ETO!AB26","v":-203461},{"$f":"DRE.ETO!AC26","v":-170558},{"$f":"DRE.ETO!AD26","v":-154892},{"$f":"DRE.ETO!AE26","v":-150765},{"$f":"DRE.ETO!AF26","v":-679676},{"$f":"DRE.ETO!AG26","v":-136265},{"$f":"DRE.ETO!AH26","v":-123430},{"$f":"DRE.ETO!AI26","v":-125756},{"$f":"DRE.ETO!AJ26","v":-179660},{"$f":"DRE.ETO!AK26","v":-565111},{"$f":"DRE.ETO!AL26","v":-153584},{"$f":"DRE.ETO!AM26","v":-166039},{"$f":"DRE.ETO!AN26","v":-240643},{"$f":"DRE.ETO!AO26","v":-226612},{"$f":"DRE.ETO!AP26","v":-786878},{"$f":"DRE.ETO!AQ26","v":-149484},{"$f":"DRE.ETO!AR26","v":-133593},{"$f":"DRE.ETO!AS26","v":-148595},{"$f":"DRE.ETO!AT26","v":-149372},{"$f":"DRE.ETO!AU26","v":-581044},{"$f":"DRE.ETO!AV26","v":-149934},{"$f":"DRE.ETO!AW26","v":-155394},{"$f":"DRE.ETO!AX26","v":-154592},{"$f":"DRE.ETO!AY26","v":-164135},{"$f":"DRE.ETO!AZ26","v":-624055},{"$f":"DRE.ETO!BA26","v":-152496},{"$f":"DRE.ETO!BB26","v":-163635},{"$f":"DRE.ETO!BC26","v":-219118},{"$f":"DRE.ETO!BD26","v":-240324},{"$f":"DRE.ETO!BF26","v":-186812}]
[null,"Energy Transport",{"$f":"DRE.ETO!C27","v":-9632},{"$f":"DRE.ETO!D27","v":-3803},{"$f":"DRE.ETO!E27","v":-9567},{"$f":"DRE.ETO!F27","v":2405},{"$f":"DRE.ETO!G27","v":-20597},{"$f":"DRE.ETO!H27","v":-12603},{"$f":"DRE.ETO!I27","v":-11933},{"$f":"DRE.ETO!J27","v":-10707},{"$f":"DRE.ETO!K27","v":-8895},{"$f":"DRE.ETO!L27","v":-44138},{"$f":"DRE.ETO!M27","v":-9428},{"$f":"DRE.ETO!N27","v":-8878},{"$f":"DRE.ETO!O27","v":-13219},{"$f":"DRE.ETO!P27","v":-8273},{"$f":"DRE.ETO!Q27","v":-39798},{"$f":"DRE.ETO!R27","v":-6856.2551300000014},{"$f":"DRE.ETO!S27","v":-4864.8633700000009},{"$f":"DRE.ETO!T27","v":-9701},{"$f":"DRE.ETO!U27","v":-3389.8814999999959},{"$f":"DRE.ETO!V27","v":-24812},{"$f":"DRE.ETO!W27","v":-13639},{"$f":"DRE.ETO!X27","v":-13604},{"$f":"DRE.ETO!Y27","v":-11821},{"$f":"DRE.ETO!Z27","v":-12205},{"$f":"DRE.ETO!AA27","v":-51269},{"$f":"DRE.ETO!AB27","v":-12603},{"$f":"DRE.ETO!AC27","v":-12445},{"$f":"DRE.ETO!AD27","v":-15117},{"$f":"DRE.ETO!AE27","v":-15056},{"$f":"DRE.ETO!AF27","v":-55221},{"$f":"DRE.ETO!AG27","v":-15544},{"$f":"DRE.ETO!AH27","v":-15973},{"$f":"DRE.ETO!AI27","v":-24486},{"$f":"DRE.ETO!AJ27","v":-24583},{"$f":"DRE.ETO!AK27","v":-80586},{"$f":"DRE.ETO!AL27","v":-24843},{"$f":"DRE.ETO!AM27","v":-24801},{"$f":"DRE.ETO!AN27","v":-25596},{"$f":"DRE.ETO!AO27","v":-24381},{"$f":"DRE.ETO!AP27","v":-99621},{"$f":"DRE.ETO!AQ27","v":-27704},{"$f":"DRE.ETO!AR27","v":-26921},{"$f":"DRE.ETO!AS27","v":-32672},{"$f":"DRE.ETO!AT27","v":-32112},{"$f":"DRE.ETO!AU27","v":-119409},{"$f":"DRE.ETO!AV27","v":-32897},{"$f":"DRE.ETO!AW27","v":-34964},{"$f":"DRE.ETO!AX27","v":-37175},{"$f":"DRE.ETO!AY27","v":-37847},{"$f":"DRE.ETO!AZ27","v":-142883},{"$f":"DRE.ETO!BA27","v":-44921},{"$f":"DRE.ETO!BB27","v":-50152},{"$f":"DRE.ETO!BC27","v":-42101},{"$f":"DRE.ETO!BD27","v":-41893},{"$f":"DRE.ETO!BF27","v":-59536}]
[null,"PMSO",{"$f":"DRE.ETO!C28","v":-49091},{"$f":"DRE.ETO!D28","v":-60292},{"$f":"DRE.ETO!E28","v":-55296},{"$f":"DRE.ETO!F28","v":-60135},{"$f":"DRE.ETO!G28","v":-224814},{"$f":"DRE.ETO!H28","v":-46299},{"$f":"DRE.ETO!I28","v":-57938},{"$f":"DRE.ETO!J28","v":-56612},{"$f":"DRE.ETO!K28","v":-82615},{"$f":"DRE.ETO!L28","v":-243464},{"$f":"DRE.ETO!M28","v":-48144},{"$f":"DRE.ETO!N28","v":-55592},{"$f":"DRE.ETO!O28","v":-52361},{"$f":"DRE.ETO!P28","v":-65885.28254},{"$f":"DRE.ETO!Q28","v":-221982.28253999999},{"$f":"DRE.ETO!R28","v":-55189.605949999997},{"$f":"DRE.ETO!S28","v":-53856.31581},{"$f":"DRE.ETO!T28","v":-62365},{"$f":"DRE.ETO!U28","v":-78831.26556},{"$f":"DRE.ETO!V28","v":-250242.18732},{"$f":"DRE.ETO!W28","v":-54287},{"$f":"DRE.ETO!X28","v":-68320},{"$f":"DRE.ETO!Y28","v":-63565},{"$f":"DRE.ETO!Z28","v":-80853},{"$f":"DRE.ETO!AA28","v":-267025},{"$f":"DRE.ETO!AB28","v":-65968},{"$f":"DRE.ETO!AC28","v":-61004},{"$f":"DRE.ETO!AD28","v":-67715},{"$f":"DRE.ETO!AE28","v":-85930},{"$f":"DRE.ETO!AF28","v":-280617},{"$f":"DRE.ETO!AG28","v":-68577},{"$f":"DRE.ETO!AH28","v":-50063},{"$f":"DRE.ETO!AI28","v":-56382},{"$f":"DRE.ETO!AJ28","v":-86059},{"$f":"DRE.ETO!AK28","v":-261081},{"$f":"DRE.ETO!AL28","v":-65107},{"$f":"DRE.ETO!AM28","v":-65594},{"$f":"DRE.ETO!AN28","v":-64668},{"$f":"DRE.ETO!AO28","v":-87777},{"$f":"DRE.ETO!AP28","v":-283146},{"$f":"DRE.ETO!AQ28","v":-66761},{"$f":"DRE.ETO!AR28","v":-68369},{"$f":"DRE.ETO!AS28","v":-74451},{"$f":"DRE.ETO!AT28","v":-99299},{"$f":"DRE.ETO!AU28","v":-308880},{"$f":"DRE.ETO!AV28","v":-75340},{"$f":"DRE.ETO!AW28","v":-84305},{"$f":"DRE.ETO!AX28","v":-80619},{"$f":"DRE.ETO!AY28","v":-103108},{"$f":"DRE.ETO!AZ28","v":-343372},{"$f":"DRE.ETO!BA28","v":-86416},{"$f":"DRE.ETO!BB28","v":-92322},{"$f":"DRE.ETO!BC28","v":-90576},{"$f":"DRE.ETO!BD28","v":-106230},{"$f":"DRE.ETO!BF28","v":-77602}]
[null,"Personnel",{"$f":"DRE.ETO!C29","v":-15911},{"$f":"DRE.ETO!D29","v":-24872},{"$f":"DRE.ETO!E29","v":-22946},{"$f":"DRE.ETO!F29","v":-20856},{"$f":"DRE.ETO!G29","v":-84585},{"$f":"DRE.ETO!H29","v":-13047},{"$f":"DRE.ETO!I29","v":-13550},{"$f":"DRE.ETO!J29","v":-17187},{"$f":"DRE.ETO!K29","v":-24300},{"$f":"DRE.ETO!L29","v":-68084},{"$f":"DRE.ETO!M29","v":-19493},{"$f":"DRE.ETO!N29","v":-23760},{"$f":"DRE.ETO!O29","v":-22644},{"$f":"DRE.ETO!P29","v":-29307},{"$f":"DRE.ETO!Q29","v":-95204},{"$f":"DRE.ETO!R29","v":-20859.293369999999},{"$f":"DRE.ETO!S29","v":-18798.279709999999},{"$f":"DRE.ETO!T29","v":-26754},{"$f":"DRE.ETO!U29","v":-29865},{"$f":"DRE.ETO!V29","v":-96276.573080000002},{"$f":"DRE.ETO!W29","v":-20155},{"$f":"DRE.ETO!X29","v":-24793},{"$f":"DRE.ETO!Y29","v":-26422},{"$f":"DRE.ETO!Z29","v":-38731},{"$f":"DRE.ETO!AA29","v":-110101},{"$f":"DRE.ETO!AB29","v":-25629},{"$f":"DRE.ETO!AC29","v":-26816},{"$f":"DRE.ETO!AD29","v":-26321},{"$f":"DRE.ETO!AE29","v":-39487},{"$f":"DRE.ETO!AF29","v":-118253},{"$f":"DRE.ETO!AG29","v":-27141},{"$f":"DRE.ETO!AH29","v":-23561},{"$f":"DRE.ETO!AI29","v":-24338},{"$f":"DRE.ETO!AJ29","v":-46171},{"$f":"DRE.ETO!AK29","v":-121211},{"$f":"DRE.ETO!AL29","v":-26638},{"$f":"DRE.ETO!AM29","v":-28716},{"$f":"DRE.ETO!AN29","v":-28838},{"$f":"DRE.ETO!AO29","v":-44291},{"$f":"DRE.ETO!AP29","v":-128483},{"$f":"DRE.ETO!AQ29","v":-29627},{"$f":"DRE.ETO!AR29","v":-30874},{"$f":"DRE.ETO!AS29","v":-35004},{"$f":"DRE.ETO!AT29","v":-52186},{"$f":"DRE.ETO!AU29","v":-147691},{"$f":"DRE.ETO!AV29","v":-32366},{"$f":"DRE.ETO!AW29","v":-40348},{"$f":"DRE.ETO!AX29","v":-35123},{"$f":"DRE.ETO!AY29","v":-52644},{"$f":"DRE.ETO!AZ29","v":-160481},{"$f":"DRE.ETO!BA29","v":-39985},{"$f":"DRE.ETO!BB29","v":-46788},{"$f":"DRE.ETO!BC29","v":-42761},{"$f":"DRE.ETO!BD29","v":-53836},{"$f":"DRE.ETO!BF29","v":-44547}]
[null,"Pension Fund",{"$f":"DRE.ETO!C30","v":-326},{"$f":"DRE.ETO!D30","v":-371},{"$f":"DRE.ETO!E30","v":-348},{"$f":"DRE.ETO!F30","v":-406},{"$f":"DRE.ETO!G30","v":-1451},{"$f":"DRE.ETO!H30","v":-342},{"$f":"DRE.ETO!I30","v":-289},{"$f":"DRE.ETO!J30","v":-702},{"$f":"DRE.ETO!K30","v":18},{"$f":"DRE.ETO!L30","v":-1315},{"$f":"DRE.ETO!M30","v":-540},{"$f":"DRE.ETO!N30","v":-913},{"$f":"DRE.ETO!O30","v":-841},{"$f":"DRE.ETO!P30","v":390},{"$f":"DRE.ETO!Q30","v":-1904},{"$f":"DRE.ETO!R30","v":-786.68205999999986},{"$f":"DRE.ETO!S30","v":-614.72228999999993},{"$f":"DRE.ETO!T30","v":-640},{"$f":"DRE.ETO!U30","v":-1705},{"$f":"DRE.ETO!V30","v":-3746.4043499999998},{"$f":"DRE.ETO!W30","v":-905},{"$f":"DRE.ETO!X30","v":-927},{"$f":"DRE.ETO!Y30","v":-408},{"$f":"DRE.ETO!Z30","v":13},{"$f":"DRE.ETO!AA30","v":-2227},{"$f":"DRE.ETO!AB30","v":-946},{"$f":"DRE.ETO!AC30","v":-955},{"$f":"DRE.ETO!AD30","v":-1066},{"$f":"DRE.ETO!AE30","v":-396},{"$f":"DRE.ETO!AF30","v":-3363},{"$f":"DRE.ETO!AG30","v":-1104},{"$f":"DRE.ETO!AH30","v":-910},{"$f":"DRE.ETO!AI30","v":-917},{"$f":"DRE.ETO!AJ30","v":2447},{"$f":"DRE.ETO!AK30","v":-484},{"$f":"DRE.ETO!AL30","v":-1042},{"$f":"DRE.ETO!AM30","v":-1096},{"$f":"DRE.ETO!AN30","v":-1168},{"$f":"DRE.ETO!AO30","v":-3022},{"$f":"DRE.ETO!AP30","v":-6328},{"$f":"DRE.ETO!AQ30","v":-1009},{"$f":"DRE.ETO!AR30","v":-1191},{"$f":"DRE.ETO!AS30","v":-1252},{"$f":"DRE.ETO!AT30","v":-2604},{"$f":"DRE.ETO!AU30","v":-6056},{"$f":"DRE.ETO!AV30","v":-1290},{"$f":"DRE.ETO!AW30","v":-1335},{"$f":"DRE.ETO!AX30","v":-1330},{"$f":"DRE.ETO!AY30","v":-488},{"$f":"DRE.ETO!AZ30","v":-4443},{"$f":"DRE.ETO!BA30","v":-1498},{"$f":"DRE.ETO!BB30","v":-1592},{"$f":"DRE.ETO!BC30","v":-1587},{"$f":"DRE.ETO!BD30","v":-1388},{"$f":"DRE.ETO!BF30","v":-1378}]
[null,"Material",{"$f":"DRE.ETO!C31","v":-2552},{"$f":"DRE.ETO!D31","v":-2579},{"$f":"DRE.ETO!E31","v":-1764},{"$f":"DRE.ETO!F31","v":-3031},{"$f":"DRE.ETO!G31","v":-9926},{"$f":"DRE.ETO!H31","v":-2338},{"$f":"DRE.ETO!I31","v":-4566},{"$f":"DRE.ETO!J31","v":-3319},{"$f":"DRE.ETO!K31","v":-4799},{"$f":"DRE.ETO!L31","v":-15022},{"$f":"DRE.ETO!M31","v":-4167},{"$f":"DRE.ETO!N31","v":-3084},{"$f":"DRE.ETO!O31","v":-2535},{"$f":"DRE.ETO!P31","v":-3313},{"$f":"DRE.ETO!Q31","v":-13099},{"$f":"DRE.ETO!R31","v":-3794.1554700000006},{"$f":"DRE.ETO!S31","v":-4747.9680200000003},{"$f":"DRE.ETO!T31","v":-3944},{"$f":"DRE.ETO!U31","v":-4727},{"$f":"DRE.ETO!V31","v":-17213.123490000002},{"$f":"DRE.ETO!W31","v":-4050},{"$f":"DRE.ETO!X31","v":-5537},{"$f":"DRE.ETO!Y31","v":-5083},{"$f":"DRE.ETO!Z31","v":-3259},{"$f":"DRE.ETO!AA31","v":-17929},{"$f":"DRE.ETO!AB31","v":-4678},{"$f":"DRE.ETO!AC31","v":-6627},{"$f":"DRE.ETO!AD31","v":-6414},{"$f":"DRE.ETO!AE31","v":-4859},{"$f":"DRE.ETO!AF31","v":-22578},{"$f":"DRE.ETO!AG31","v":-6247},{"$f":"DRE.ETO!AH31","v":-4022},{"$f":"DRE.ETO!AI31","v":-4959},{"$f":"DRE.ETO!AJ31","v":-5166},{"$f":"DRE.ETO!AK31","v":-20394},{"$f":"DRE.ETO!AL31","v":-5949},{"$f":"DRE.ETO!AM31","v":-5974},{"$f":"DRE.ETO!AN31","v":-7394},{"$f":"DRE.ETO!AO31","v":-6071},{"$f":"DRE.ETO!AP31","v":-25388},{"$f":"DRE.ETO!AQ31","v":-6885},{"$f":"DRE.ETO!AR31","v":-7758},{"$f":"DRE.ETO!AS31","v":-8360},{"$f":"DRE.ETO!AT31","v":-7851},{"$f":"DRE.ETO!AU31","v":-30854},{"$f":"DRE.ETO!AV31","v":-8287},{"$f":"DRE.ETO!AW31","v":-7443},{"$f":"DRE.ETO!AX31","v":-7400},{"$f":"DRE.ETO!AY31","v":-8229},{"$f":"DRE.ETO!AZ31","v":-31359},{"$f":"DRE.ETO!BA31","v":-8645},{"$f":"DRE.ETO!BB31","v":-7767},{"$f":"DRE.ETO!BC31","v":-8434},{"$f":"DRE.ETO!BD31","v":-8703},{"$f":"DRE.ETO!BF31","v":-8508}]
[null,"Outsourced Services",{"$f":"DRE.ETO!C32","v":-23742},{"$f":"DRE.ETO!D32","v":-27025},{"$f":"DRE.ETO!E32","v":-26221},{"$f":"DRE.ETO!F32","v":-27138},{"$f":"DRE.ETO!G32","v":-104126},{"$f":"DRE.ETO!H32","v":-25975},{"$f":"DRE.ETO!I32","v":-31821},{"$f":"DRE.ETO!J32","v":-25784},{"$f":"DRE.ETO!K32","v":-29232},{"$f":"DRE.ETO!L32","v":-112812},{"$f":"DRE.ETO!M32","v":-19787},{"$f":"DRE.ETO!N32","v":-23850},{"$f":"DRE.ETO!O32","v":-21207},{"$f":"DRE.ETO!P32","v":-22862},{"$f":"DRE.ETO!Q32","v":-87706},{"$f":"DRE.ETO!R32","v":-20053.475050000001},{"$f":"DRE.ETO!S32","v":-24697.345789999999},{"$f":"DRE.ETO!T32","v":-27063},{"$f":"DRE.ETO!U32","v":-34953},{"$f":"DRE.ETO!V32","v":-106766.82084},{"$f":"DRE.ETO!W32","v":-24314},{"$f":"DRE.ETO!X32","v":-33371},{"$f":"DRE.ETO!Y32","v":-28491},{"$f":"DRE.ETO!Z32","v":-30576},{"$f":"DRE.ETO!AA32","v":-116752},{"$f":"DRE.ETO!AB32","v":-30471},{"$f":"DRE.ETO!AC32","v":-24263},{"$f":"DRE.ETO!AD32","v":-28627},{"$f":"DRE.ETO!AE32","v":-29019},{"$f":"DRE.ETO!AF32","v":-112380},{"$f":"DRE.ETO!AG32","v":-27860},{"$f":"DRE.ETO!AH32","v":-18835},{"$f":"DRE.ETO!AI32","v":-23756},{"$f":"DRE.ETO!AJ32","v":-25881},{"$f":"DRE.ETO!AK32","v":-96332},{"$f":"DRE.ETO!AL32","v":-26535},{"$f":"DRE.ETO!AM32","v":-27093},{"$f":"DRE.ETO!AN32","v":-24085},{"$f":"DRE.ETO!AO32","v":-29379},{"$f":"DRE.ETO!AP32","v":-107092},{"$f":"DRE.ETO!AQ32","v":-25440},{"$f":"DRE.ETO!AR32","v":-25875},{"$f":"DRE.ETO!AS32","v":-22680},{"$f":"DRE.ETO!AT32","v":-30225},{"$f":"DRE.ETO!AU32","v":-104220},{"$f":"DRE.ETO!AV32","v":-26163},{"$f":"DRE.ETO!AW32","v":-30337},{"$f":"DRE.ETO!AX32","v":-32263},{"$f":"DRE.ETO!AY32","v":-32936},{"$f":"DRE.ETO!AZ32","v":-121699},{"$f":"DRE.ETO!BA32","v":-29598},{"$f":"DRE.ETO!BB32","v":-31897},{"$f":"DRE.ETO!BC32","v":-32807},{"$f":"DRE.ETO!BD32","v":-35258},{"$f":"DRE.ETO!BF32","v":-30168}]
[null,"Other Expenses",{"$f":"DRE.ETO!C33","v":-6560},{"$f":"DRE.ETO!D33","v":-5445},{"$f":"DRE.ETO!E33","v":-4017},{"$f":"DRE.ETO!F33","v":-8704},{"$f":"DRE.ETO!G33","v":-24726},{"$f":"DRE.ETO!H33","v":-4597},{"$f":"DRE.ETO!I33","v":-7712},{"$f":"DRE.ETO!J33","v":-9620},{"$f":"DRE.ETO!K33","v":-24302},{"$f":"DRE.ETO!L33","v":-46231},{"$f":"DRE.ETO!M33","v":-4157},{"$f":"DRE.ETO!N33","v":-3985},{"$f":"DRE.ETO!O33","v":-5134},{"$f":"DRE.ETO!P33","v":-10793.28254},{"$f":"DRE.ETO!Q33","v":-24069.28254},{"$f":"DRE.ETO!R33","v":-9696},{"$f":"DRE.ETO!S33","v":-4998},{"$f":"DRE.ETO!T33","v":-3964},{"$f":"DRE.ETO!U33","v":-7581.2655599999998},{"$f":"DRE.ETO!V33","v":-26239.26556},{"$f":"DRE.ETO!W33","v":-4863},{"$f":"DRE.ETO!X33","v":-3692},{"$f":"DRE.ETO!Y33","v":-3161},{"$f":"DRE.ETO!Z33","v":-8300},{"$f":"DRE.ETO!AA33","v":-20016},{"$f":"DRE.ETO!AB33","v":-4244},{"$f":"DRE.ETO!AC33","v":-2343},{"$f":"DRE.ETO!AD33","v":-5287},{"$f":"DRE.ETO!AE33","v":-12169},{"$f":"DRE.ETO!AF33","v":-24043},{"$f":"DRE.ETO!AG33","v":-6225},{"$f":"DRE.ETO!AH33","v":-2735},{"$f":"DRE.ETO!AI33","v":-2412},{"$f":"DRE.ETO!AJ33","v":-11288},{"$f":"DRE.ETO!AK33","v":-22660},{"$f":"DRE.ETO!AL33","v":-4943},{"$f":"DRE.ETO!AM33","v":-2715},{"$f":"DRE.ETO!AN33","v":-3183},{"$f":"DRE.ETO!AO33","v":-5014},{"$f":"DRE.ETO!AP33","v":-15855},{"$f":"DRE.ETO!AQ33","v":-3800},{"$f":"DRE.ETO!AR33","v":-2671},{"$f":"DRE.ETO!AS33","v":-7155},{"$f":"DRE.ETO!AT33","v":-6433},{"$f":"DRE.ETO!AU33","v":-20059},{"$f":"DRE.ETO!AV33","v":-7234},{"$f":"DRE.ETO!AW33","v":-4842},{"$f":"DRE.ETO!AX33","v":-4503},{"$f":"DRE.ETO!AY33","v":-8811},{"$f":"DRE.ETO!AZ33","v":-25390},{"$f":"DRE.ETO!BA33","v":-6690},{"$f":"DRE.ETO!BB33","v":-4278},{"$f":"DRE.ETO!BC33","v":-4987},{"$f":"DRE.ETO!BD33","v":-7045},{"$f":"DRE.ETO!BF33","v":6999}]
[null,"Fines and Compensation",{"$f":"DRE.ETO!C34","v":0},{"$f":"DRE.ETO!D34","v":0},{"$f":"DRE.ETO!E34","v":0},{"$f":"DRE.ETO!F34","v":0},{"$f":"DRE.ETO!G34","v":0},{"$f":"DRE.ETO!H34","v":-1456},{"$f":"DRE.ETO!I34","v":-946},{"$f":"DRE.ETO!J34","v":-1177},{"$f":"DRE.ETO!K34","v":-9829.1452899999986},{"$f":"DRE.ETO!L34","v":-13408.145289999999},{"$f":"DRE.ETO!M34","v":-1608},{"$f":"DRE.ETO!N34","v":-1485},{"$f":"DRE.ETO!O34","v":-571.83077000000003},{"$f":"DRE.ETO!P34","v":-1243.0833800000005},{"$f":"DRE.ETO!Q34","v":-4907.9141500000005},{"$f":"DRE.ETO!R34","v":-7236},{"$f":"DRE.ETO!S34","v":-2119},{"$f":"DRE.ETO!T34","v":-616},{"$f":"DRE.ETO!U34","v":-3964.2655600000003},{"$f":"DRE.ETO!V34","v":-13935.26556},{"$f":"DRE.ETO!W34","v":-718},{"$f":"DRE.ETO!X34","v":-254},{"$f":"DRE.ETO!Y34","v":-186},{"$f":"DRE.ETO!Z34","v":-239},{"$f":"DRE.ETO!AA34","v":-1397},{"$f":"DRE.ETO!AB34","v":-141},{"$f":"DRE.ETO!AC34","v":-183},{"$f":"DRE.ETO!AD34","v":-2000},{"$f":"DRE.ETO!AE34","v":-2101},{"$f":"DRE.ETO!AF34","v":-4425},{"$f":"DRE.ETO!AG34","v":-1409},{"$f":"DRE.ETO!AH34","v":-44},{"$f":"DRE.ETO!AI34","v":-58},{"$f":"DRE.ETO!AJ34","v":-100},{"$f":"DRE.ETO!AK34","v":-1611},{"$f":"DRE.ETO!AL34","v":-85},{"$f":"DRE.ETO!AM34","v":-48},{"$f":"DRE.ETO!AN34","v":-44},{"$f":"DRE.ETO!AO34","v":-155},{"$f":"DRE.ETO!AP34","v":-332},{"$f":"DRE.ETO!AQ34","v":-211},{"$f":"DRE.ETO!AR34","v":-103},{"$f":"DRE.ETO!AS34","v":-169},{"$f":"DRE.ETO!AT34","v":-156},{"$f":"DRE.ETO!AU34","v":-639},{"$f":"DRE.ETO!AV34","v":-269},{"$f":"DRE.ETO!AW34","v":-252},{"$f":"DRE.ETO!AX34","v":-455},{"$f":"DRE.ETO!AY34","v":-592},{"$f":"DRE.ETO!AZ34","v":-1568},{"$f":"DRE.ETO!BA34","v":-423},{"$f":"DRE.ETO!BB34","v":423},{"$f":"DRE.ETO!BC34","v":0},{"$f":"DRE.ETO!BD34","v":-17},{"$f":"DRE.ETO!BF34","v":0}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.ETO!C35","v":0},{"$f":"DRE.ETO!D35","v":0},{"$f":"DRE.ETO!E35","v":0},{"$f":"DRE.ETO!F35","v":0},{"$f":"DRE.ETO!G35","v":0},{"$f":"DRE.ETO!H35","v":-743.90868999999998},{"$f":"DRE.ETO!I35","v":-1239.8491100000001},{"$f":"DRE.ETO!J35","v":-5368},{"$f":"DRE.ETO!K35","v":-6868.9999999999991},{"$f":"DRE.ETO!L35","v":-14220.757799999999},{"$f":"DRE.ETO!M35","v":-278},{"$f":"DRE.ETO!N35","v":-603},{"$f":"DRE.ETO!O35","v":-1671},{"$f":"DRE.ETO!P35","v":-939.19916000000012},{"$f":"DRE.ETO!Q35","v":-3491.1991600000001},{"$f":"DRE.ETO!R35","v":-768},{"$f":"DRE.ETO!S35","v":-801},{"$f":"DRE.ETO!T35","v":-1385},{"$f":"DRE.ETO!U35","v":-1727},{"$f":"DRE.ETO!V35","v":-4681},{"$f":"DRE.ETO!W35","v":-869},{"$f":"DRE.ETO!X35","v":-1221},{"$f":"DRE.ETO!Y35","v":-608},{"$f":"DRE.ETO!Z35","v":-1165},{"$f":"DRE.ETO!AA35","v":-3863},{"$f":"DRE.ETO!AB35","v":-526},{"$f":"DRE.ETO!AC35","v":-727},{"$f":"DRE.ETO!AD35","v":-1455},{"$f":"DRE.ETO!AE35","v":-1746},{"$f":"DRE.ETO!AF35","v":-4454},{"$f":"DRE.ETO!AG35","v":-876},{"$f":"DRE.ETO!AH35","v":-509},{"$f":"DRE.ETO!AI35","v":-1171},{"$f":"DRE.ETO!AJ35","v":-1153},{"$f":"DRE.ETO!AK35","v":-3709},{"$f":"DRE.ETO!AL35","v":-1160},{"$f":"DRE.ETO!AM35","v":-1689},{"$f":"DRE.ETO!AN35","v":-1649},{"$f":"DRE.ETO!AO35","v":-989},{"$f":"DRE.ETO!AP35","v":-5487},{"$f":"DRE.ETO!AQ35","v":0},{"$f":"DRE.ETO!AR35","v":0},{"$f":"DRE.ETO!AS35","v":0},{"$f":"DRE.ETO!AT35","v":0},{"$f":"DRE.ETO!AU35","v":0},{"$f":"DRE.ETO!AV35","v":0},{"$f":"DRE.ETO!AW35","v":0},{"$f":"DRE.ETO!AX35","v":0},{"$f":"DRE.ETO!AY35","v":0},{"$f":"DRE.ETO!AZ35","v":0},{"$f":"DRE.ETO!BA35","v":0},{"$f":"DRE.ETO!BB35","v":0},{"$f":"DRE.ETO!BC35","v":0},{"$f":"DRE.ETO!BD35","v":0},{"$f":"DRE.ETO!BF35","v":0}]
[null,"Others",{"$f":"DRE.ETO!C36","v":0},{"$f":"DRE.ETO!D36","v":0},{"$f":"DRE.ETO!E36","v":0},{"$f":"DRE.ETO!F36","v":0},{"$f":"DRE.ETO!G36","v":0},{"$f":"DRE.ETO!H36","v":-2397.0913099999998},{"$f":"DRE.ETO!I36","v":-5526.1508899999999},{"$f":"DRE.ETO!J36","v":-3075},{"$f":"DRE.ETO!K36","v":-7603.8547099999996},{"$f":"DRE.ETO!L36","v":-18602.09691},{"$f":"DRE.ETO!M36","v":-2271},{"$f":"DRE.ETO!N36","v":-1897},{"$f":"DRE.ETO!O36","v":-2891.1692299999995},{"$f":"DRE.ETO!P36","v":-8611},{"$f":"DRE.ETO!Q36","v":-15670.16923},{"$f":"DRE.ETO!R36","v":-1692},{"$f":"DRE.ETO!S36","v":-2078},{"$f":"DRE.ETO!T36","v":-1963},{"$f":"DRE.ETO!U36","v":-1890},{"$f":"DRE.ETO!V36","v":-7623},{"$f":"DRE.ETO!W36","v":-3276},{"$f":"DRE.ETO!X36","v":-2217},{"$f":"DRE.ETO!Y36","v":-2367},{"$f":"DRE.ETO!Z36","v":-6896},{"$f":"DRE.ETO!AA36","v":-14756},{"$f":"DRE.ETO!AB36","v":-3577},{"$f":"DRE.ETO!AC36","v":-1433},{"$f":"DRE.ETO!AD36","v":-1832},{"$f":"DRE.ETO!AE36","v":-8322},{"$f":"DRE.ETO!AF36","v":-15164},{"$f":"DRE.ETO!AG36","v":-3940},{"$f":"DRE.ETO!AH36","v":-2182},{"$f":"DRE.ETO!AI36","v":-1183},{"$f":"DRE.ETO!AJ36","v":-10035},{"$f":"DRE.ETO!AK36","v":-17340},{"$f":"DRE.ETO!AL36","v":-3698},{"$f":"DRE.ETO!AM36","v":-978},{"$f":"DRE.ETO!AN36","v":-1490},{"$f":"DRE.ETO!AO36","v":-3870},{"$f":"DRE.ETO!AP36","v":-10036},{"$f":"DRE.ETO!AQ36","v":-3589},{"$f":"DRE.ETO!AR36","v":-2568},{"$f":"DRE.ETO!AS36","v":-6986},{"$f":"DRE.ETO!AT36","v":-6277},{"$f":"DRE.ETO!AU36","v":-19420},{"$f":"DRE.ETO!AV36","v":-6965},{"$f":"DRE.ETO!AW36","v":-4590},{"$f":"DRE.ETO!AX36","v":-4048},{"$f":"DRE.ETO!AY36","v":-8219},{"$f":"DRE.ETO!AZ36","v":-23822},{"$f":"DRE.ETO!BA36","v":-6267},{"$f":"DRE.ETO!BB36","v":-4701},{"$f":"DRE.ETO!BC36","v":-4987},{"$f":"DRE.ETO!BD36","v":-7028},{"$f":"DRE.ETO!BF36","v":6999}]
[null,"Provisions/Reversals",{"$f":"DRE.ETO!C37","v":-5634},{"$f":"DRE.ETO!D37","v":-12809},{"$f":"DRE.ETO!E37","v":-2007},{"$f":"DRE.ETO!F37","v":3501},{"$f":"DRE.ETO!G37","v":-16949},{"$f":"DRE.ETO!H37","v":2743},{"$f":"DRE.ETO!I37","v":4519},{"$f":"DRE.ETO!J37","v":4510},{"$f":"DRE.ETO!K37","v":656},{"$f":"DRE.ETO!L37","v":12428},{"$f":"DRE.ETO!M37","v":-3822},{"$f":"DRE.ETO!N37","v":-6033},{"$f":"DRE.ETO!O37","v":-1448},{"$f":"DRE.ETO!P37","v":-3950.6398100000006},{"$f":"DRE.ETO!Q37","v":-15253.639810000001},{"$f":"DRE.ETO!R37","v":-5240.0319199999994},{"$f":"DRE.ETO!S37","v":-5069.6938399999999},{"$f":"DRE.ETO!T37","v":-2128},{"$f":"DRE.ETO!U37","v":158.72575999999935},{"$f":"DRE.ETO!V37","v":-12279},{"$f":"DRE.ETO!W37","v":-1470},{"$f":"DRE.ETO!X37","v":-415},{"$f":"DRE.ETO!Y37","v":1126},{"$f":"DRE.ETO!Z37","v":3684},{"$f":"DRE.ETO!AA37","v":2925},{"$f":"DRE.ETO!AB37","v":-2612},{"$f":"DRE.ETO!AC37","v":9071},{"$f":"DRE.ETO!AD37","v":660},{"$f":"DRE.ETO!AE37","v":807},{"$f":"DRE.ETO!AF37","v":7926},{"$f":"DRE.ETO!AG37","v":-4616},{"$f":"DRE.ETO!AH37","v":-9746},{"$f":"DRE.ETO!AI37","v":-275},{"$f":"DRE.ETO!AJ37","v":1155},{"$f":"DRE.ETO!AK37","v":-13482},{"$f":"DRE.ETO!AL37","v":1406},{"$f":"DRE.ETO!AM37","v":-2805},{"$f":"DRE.ETO!AN37","v":-2359},{"$f":"DRE.ETO!AO37","v":17323},{"$f":"DRE.ETO!AP37","v":13565},{"$f":"DRE.ETO!AQ37","v":-4772},{"$f":"DRE.ETO!AR37","v":-4589},{"$f":"DRE.ETO!AS37","v":-2373},{"$f":"DRE.ETO!AT37","v":-2796},{"$f":"DRE.ETO!AU37","v":-14530},{"$f":"DRE.ETO!AV37","v":-5751},{"$f":"DRE.ETO!AW37","v":-3788},{"$f":"DRE.ETO!AX37","v":-4567},{"$f":"DRE.ETO!AY37","v":-6353},{"$f":"DRE.ETO!AZ37","v":-20459},{"$f":"DRE.ETO!BA37","v":-5300},{"$f":"DRE.ETO!BB37","v":-5134},{"$f":"DRE.ETO!BC37","v":-8407},{"$f":"DRE.ETO!BD37","v":-46865},{"$f":"DRE.ETO!BF37","v":-6108}]
[null,"Contingencies",{"$f":"DRE.ETO!C38","v":-6097},{"$f":"DRE.ETO!D38","v":2109},{"$f":"DRE.ETO!E38","v":-3040},{"$f":"DRE.ETO!F38","v":2741},{"$f":"DRE.ETO!G38","v":-4287},{"$f":"DRE.ETO!H38","v":4113},{"$f":"DRE.ETO!I38","v":6224},{"$f":"DRE.ETO!J38","v":5865},{"$f":"DRE.ETO!K38","v":4610},{"$f":"DRE.ETO!L38","v":20812},{"$f":"DRE.ETO!M38","v":345},{"$f":"DRE.ETO!N38","v":-3825},{"$f":"DRE.ETO!O38","v":2213},{"$f":"DRE.ETO!P38","v":-1722},{"$f":"DRE.ETO!Q38","v":-2989},{"$f":"DRE.ETO!R38","v":-1927.7435799999998},{"$f":"DRE.ETO!S38","v":-4836.8002900000001},{"$f":"DRE.ETO!T38","v":-71},{"$f":"DRE.ETO!U38","v":444.54386999999952},{"$f":"DRE.ETO!V38","v":-6391},{"$f":"DRE.ETO!W38","v":1673},{"$f":"DRE.ETO!X38","v":1096},{"$f":"DRE.ETO!Y38","v":2816},{"$f":"DRE.ETO!Z38","v":5064},{"$f":"DRE.ETO!AA38","v":10649},{"$f":"DRE.ETO!AB38","v":914},{"$f":"DRE.ETO!AC38","v":11879},{"$f":"DRE.ETO!AD38","v":1478},{"$f":"DRE.ETO!AE38","v":983},{"$f":"DRE.ETO!AF38","v":15254},{"$f":"DRE.ETO!AG38","v":1537},{"$f":"DRE.ETO!AH38","v":295},{"$f":"DRE.ETO!AI38","v":-614},{"$f":"DRE.ETO!AJ38","v":2022},{"$f":"DRE.ETO!AK38","v":3240},{"$f":"DRE.ETO!AL38","v":965},{"$f":"DRE.ETO!AM38","v":854},{"$f":"DRE.ETO!AN38","v":788},{"$f":"DRE.ETO!AO38","v":17350},{"$f":"DRE.ETO!AP38","v":19957},{"$f":"DRE.ETO!AQ38","v":-1417},{"$f":"DRE.ETO!AR38","v":-2322},{"$f":"DRE.ETO!AS38","v":-421},{"$f":"DRE.ETO!AT38","v":-1383},{"$f":"DRE.ETO!AU38","v":-5543},{"$f":"DRE.ETO!AV38","v":-2544},{"$f":"DRE.ETO!AW38","v":-1693},{"$f":"DRE.ETO!AX38","v":-2279},{"$f":"DRE.ETO!AY38","v":-3770},{"$f":"DRE.ETO!AZ38","v":-10286},{"$f":"DRE.ETO!BA38","v":-1928},{"$f":"DRE.ETO!BB38","v":-2600},{"$f":"DRE.ETO!BC38","v":-6167},{"$f":"DRE.ETO!BD38","v":-40929},{"$f":"DRE.ETO!BF38","v":-2972}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.ETO!C39","v":463},{"$f":"DRE.ETO!D39","v":-14918},{"$f":"DRE.ETO!E39","v":1033},{"$f":"DRE.ETO!F39","v":760},{"$f":"DRE.ETO!G39","v":-12662},{"$f":"DRE.ETO!H39","v":-1370},{"$f":"DRE.ETO!I39","v":-1705},{"$f":"DRE.ETO!J39","v":-1355},{"$f":"DRE.ETO!K39","v":-3954},{"$f":"DRE.ETO!L39","v":-8384},{"$f":"DRE.ETO!M39","v":-4167},{"$f":"DRE.ETO!N39","v":-2208},{"$f":"DRE.ETO!O39","v":-3661},{"$f":"DRE.ETO!P39","v":-2228.6398100000006},{"$f":"DRE.ETO!Q39","v":-12264.639810000001},{"$f":"DRE.ETO!R39","v":-3312.2883400000001},{"$f":"DRE.ETO!S39","v":-232.89355},{"$f":"DRE.ETO!T39","v":-2057},{"$f":"DRE.ETO!U39","v":-285.81811000000016},{"$f":"DRE.ETO!V39","v":-5888},{"$f":"DRE.ETO!W39","v":-3143},{"$f":"DRE.ETO!X39","v":-1511},{"$f":"DRE.ETO!Y39","v":-1690},{"$f":"DRE.ETO!Z39","v":-1380},{"$f":"DRE.ETO!AA39","v":-7724},{"$f":"DRE.ETO!AB39","v":-3526},{"$f":"DRE.ETO!AC39","v":-2808},{"$f":"DRE.ETO!AD39","v":-818},{"$f":"DRE.ETO!AE39","v":-176},{"$f":"DRE.ETO!AF39","v":-7328},{"$f":"DRE.ETO!AG39","v":-6153},{"$f":"DRE.ETO!AH39","v":-10041},{"$f":"DRE.ETO!AI39","v":339},{"$f":"DRE.ETO!AJ39","v":-867},{"$f":"DRE.ETO!AK39","v":-16722},{"$f":"DRE.ETO!AL39","v":441},{"$f":"DRE.ETO!AM39","v":-3659},{"$f":"DRE.ETO!AN39","v":-3147},{"$f":"DRE.ETO!AO39","v":-27},{"$f":"DRE.ETO!AP39","v":-6392},{"$f":"DRE.ETO!AQ39","v":-3355},{"$f":"DRE.ETO!AR39","v":-2267},{"$f":"DRE.ETO!AS39","v":-1952},{"$f":"DRE.ETO!AT39","v":-1413},{"$f":"DRE.ETO!AU39","v":-8987},{"$f":"DRE.ETO!AV39","v":-3207},{"$f":"DRE.ETO!AW39","v":-2095},{"$f":"DRE.ETO!AX39","v":-2288},{"$f":"DRE.ETO!AY39","v":-2583},{"$f":"DRE.ETO!AZ39","v":-10173},{"$f":"DRE.ETO!BA39","v":-3372},{"$f":"DRE.ETO!BB39","v":-2534},{"$f":"DRE.ETO!BC39","v":-2240},{"$f":"DRE.ETO!BD39","v":-5936},{"$f":"DRE.ETO!BF39","v":-3136}]
[null,"Other provisions (*)",{"$f":"DRE.ETO!C40","v":0},{"$f":"DRE.ETO!D40","v":0},{"$f":"DRE.ETO!E40","v":0},{"$f":"DRE.ETO!F40","v":0},{"$f":"DRE.ETO!G40","v":0},{"$f":"DRE.ETO!H40","v":0},{"$f":"DRE.ETO!I40","v":0},{"$f":"DRE.ETO!J40","v":0},{"$f":"DRE.ETO!K40","v":0},{"$f":"DRE.ETO!L40","v":0},{"$f":"DRE.ETO!M40","v":0},{"$f":"DRE.ETO!N40","v":0},{"$f":"DRE.ETO!O40","v":0},{"$f":"DRE.ETO!P40","v":0},{"$f":"DRE.ETO!Q40","v":0},{"$f":"DRE.ETO!R40","v":0},{"$f":"DRE.ETO!S40","v":0},{"$f":"DRE.ETO!T40","v":0},{"$f":"DRE.ETO!U40","v":0},{"$f":"DRE.ETO!V40","v":0},{"$f":"DRE.ETO!W40","v":0},{"$f":"DRE.ETO!X40","v":0},{"$f":"DRE.ETO!Y40","v":0},{"$f":"DRE.ETO!Z40","v":0},{"$f":"DRE.ETO!AA40","v":0},{"$f":"DRE.ETO!AB40","v":0},{"$f":"DRE.ETO!AC40","v":0},{"$f":"DRE.ETO!AD40","v":0},{"$f":"DRE.ETO!AE40","v":0},{"$f":"DRE.ETO!AF40","v":0},{"$f":"DRE.ETO!AG40","v":0},{"$f":"DRE.ETO!AH40","v":0},{"$f":"DRE.ETO!AI40","v":0},{"$f":"DRE.ETO!AJ40","v":0},{"$f":"DRE.ETO!AK40","v":0},{"$f":"DRE.ETO!AL40","v":0},{"$f":"DRE.ETO!AM40","v":0},{"$f":"DRE.ETO!AN40","v":0},{"$f":"DRE.ETO!AO40","v":0},{"$f":"DRE.ETO!AP40","v":0},{"$f":"DRE.ETO!AQ40","v":0},{"$f":"DRE.ETO!AR40","v":0},{"$f":"DRE.ETO!AS40","v":0},{"$f":"DRE.ETO!AT40","v":0},{"$f":"DRE.ETO!AU40","v":0},{"$f":"DRE.ETO!AV40","v":0},{"$f":"DRE.ETO!AW40","v":0},{"$f":"DRE.ETO!AX40","v":0},{"$f":"DRE.ETO!AY40","v":"-"},{"$f":"DRE.ETO!AZ40","v":0},{"$f":"DRE.ETO!BA40","v":"-"},{"$f":"DRE.ETO!BB40","v":"-"},{"$f":"DRE.ETO!BC40","v":"-"},{"$f":"DRE.ETO!BD40","v":"-"},{"$f":"DRE.ETO!BF40","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"DRE.ETO!C41","v":-10273},{"$f":"DRE.ETO!D41","v":-10384},{"$f":"DRE.ETO!E41","v":-10309},{"$f":"DRE.ETO!F41","v":-12945},{"$f":"DRE.ETO!G41","v":-43911},{"$f":"DRE.ETO!H41","v":-10184},{"$f":"DRE.ETO!I41","v":-10250},{"$f":"DRE.ETO!J41","v":-9640},{"$f":"DRE.ETO!K41","v":-11765},{"$f":"DRE.ETO!L41","v":-41839},{"$f":"DRE.ETO!M41","v":-12092},{"$f":"DRE.ETO!N41","v":-8369},{"$f":"DRE.ETO!O41","v":-9044},{"$f":"DRE.ETO!P41","v":-13839},{"$f":"DRE.ETO!Q41","v":-43344},{"$f":"DRE.ETO!R41","v":-13075.552840000002},{"$f":"DRE.ETO!S41","v":-12802.881219999999},{"$f":"DRE.ETO!T41","v":-13891},{"$f":"DRE.ETO!U41","v":-12805.56594},{"$f":"DRE.ETO!V41","v":-52575},{"$f":"DRE.ETO!W41","v":-14414},{"$f":"DRE.ETO!X41","v":-17003},{"$f":"DRE.ETO!Y41","v":-15904},{"$f":"DRE.ETO!Z41","v":-17522},{"$f":"DRE.ETO!AA41","v":-64843},{"$f":"DRE.ETO!AB41","v":-17105},{"$f":"DRE.ETO!AC41","v":-18974},{"$f":"DRE.ETO!AD41","v":-22242},{"$f":"DRE.ETO!AE41","v":-21313},{"$f":"DRE.ETO!AF41","v":-79634},{"$f":"DRE.ETO!AG41","v":-28384},{"$f":"DRE.ETO!AH41","v":-22730},{"$f":"DRE.ETO!AI41","v":-24020},{"$f":"DRE.ETO!AJ41","v":-21051},{"$f":"DRE.ETO!AK41","v":-96185},{"$f":"DRE.ETO!AL41","v":-23483},{"$f":"DRE.ETO!AM41","v":-22925},{"$f":"DRE.ETO!AN41","v":-23989},{"$f":"DRE.ETO!AO41","v":-24723},{"$f":"DRE.ETO!AP41","v":-95120},{"$f":"DRE.ETO!AQ41","v":-25005},{"$f":"DRE.ETO!AR41","v":-25180},{"$f":"DRE.ETO!AS41","v":-26683},{"$f":"DRE.ETO!AT41","v":-26060},{"$f":"DRE.ETO!AU41","v":-102928},{"$f":"DRE.ETO!AV41","v":-27364},{"$f":"DRE.ETO!AW41","v":-28629},{"$f":"DRE.ETO!AX41","v":-29287},{"$f":"DRE.ETO!AY41","v":-30723},{"$f":"DRE.ETO!AZ41","v":-116003},{"$f":"DRE.ETO!BA41","v":-31353},{"$f":"DRE.ETO!BB41","v":-33377},{"$f":"DRE.ETO!BC41","v":-34122},{"$f":"DRE.ETO!BD41","v":-35998},{"$f":"DRE.ETO!BF41","v":-40475}]
[null,"Construction Cost",{"$f":"DRE.ETO!C42","v":-13957},{"$f":"DRE.ETO!D42","v":-16939},{"$f":"DRE.ETO!E42","v":-4072},{"$f":"DRE.ETO!F42","v":2491},{"$f":"DRE.ETO!G42","v":-32477},{"$f":"DRE.ETO!H42","v":-34844},{"$f":"DRE.ETO!I42","v":-48430},{"$f":"DRE.ETO!J42","v":-75468},{"$f":"DRE.ETO!K42","v":-105175},{"$f":"DRE.ETO!L42","v":-263917},{"$f":"DRE.ETO!M42","v":-49700},{"$f":"DRE.ETO!N42","v":-56188},{"$f":"DRE.ETO!O42","v":-72030},{"$f":"DRE.ETO!P42","v":-51832},{"$f":"DRE.ETO!Q42","v":-229750},{"$f":"DRE.ETO!R42","v":-29816.032630000002},{"$f":"DRE.ETO!S42","v":-41844},{"$f":"DRE.ETO!T42","v":-46187},{"$f":"DRE.ETO!U42","v":-72775},{"$f":"DRE.ETO!V42","v":-190622.03263},{"$f":"DRE.ETO!W42","v":-68437},{"$f":"DRE.ETO!X42","v":-74542},{"$f":"DRE.ETO!Y42","v":-61511},{"$f":"DRE.ETO!Z42","v":-85848},{"$f":"DRE.ETO!AA42","v":-290338},{"$f":"DRE.ETO!AB42","v":-50373},{"$f":"DRE.ETO!AC42","v":-64636},{"$f":"DRE.ETO!AD42","v":-101354},{"$f":"DRE.ETO!AE42","v":-117636},{"$f":"DRE.ETO!AF42","v":-333999},{"$f":"DRE.ETO!AG42","v":-46766},{"$f":"DRE.ETO!AH42","v":-39599},{"$f":"DRE.ETO!AI42","v":-26349},{"$f":"DRE.ETO!AJ42","v":-33715},{"$f":"DRE.ETO!AK42","v":-146429},{"$f":"DRE.ETO!AL42","v":-42348},{"$f":"DRE.ETO!AM42","v":-58760},{"$f":"DRE.ETO!AN42","v":-72377},{"$f":"DRE.ETO!AO42","v":-76967},{"$f":"DRE.ETO!AP42","v":-250452},{"$f":"DRE.ETO!AQ42","v":-71668},{"$f":"DRE.ETO!AR42","v":-81846},{"$f":"DRE.ETO!AS42","v":-92413},{"$f":"DRE.ETO!AT42","v":-80754},{"$f":"DRE.ETO!AU42","v":-326681},{"$f":"DRE.ETO!AV42","v":-90809},{"$f":"DRE.ETO!AW42","v":-102975},{"$f":"DRE.ETO!AX42","v":-111468},{"$f":"DRE.ETO!AY42","v":-120312},{"$f":"DRE.ETO!AZ42","v":-425564},{"$f":"DRE.ETO!BA42","v":-144224},{"$f":"DRE.ETO!BB42","v":-183347},{"$f":"DRE.ETO!BC42","v":-174298},{"$f":"DRE.ETO!BD42","v":-189371},{"$f":"DRE.ETO!BF42","v":-120858}]
[null,"Operating Expenses",{"$f":"DRE.ETO!C43","v":-174153},{"$f":"DRE.ETO!D43","v":-198742},{"$f":"DRE.ETO!E43","v":-157284},{"$f":"DRE.ETO!F43","v":-176849},{"$f":"DRE.ETO!G43","v":-707028},{"$f":"DRE.ETO!H43","v":-170415},{"$f":"DRE.ETO!I43","v":-193233},{"$f":"DRE.ETO!J43","v":-220263},{"$f":"DRE.ETO!K43","v":-392338},{"$f":"DRE.ETO!L43","v":-976249},{"$f":"DRE.ETO!M43","v":-253760},{"$f":"DRE.ETO!N43","v":-248971},{"$f":"DRE.ETO!O43","v":-281436},{"$f":"DRE.ETO!P43","v":-291958.92235000001},{"$f":"DRE.ETO!Q43","v":-1076125.9223500001},{"$f":"DRE.ETO!R43","v":-265076.03448999999},{"$f":"DRE.ETO!S43","v":-215241.64118000001},{"$f":"DRE.ETO!T43","v":-306579},{"$f":"DRE.ETO!U43","v":-317642.54427999997},{"$f":"DRE.ETO!V43","v":-1104539.2199500001},{"$f":"DRE.ETO!W43","v":-341265},{"$f":"DRE.ETO!X43","v":-357851},{"$f":"DRE.ETO!Y43","v":-323993},{"$f":"DRE.ETO!Z43","v":-324287},{"$f":"DRE.ETO!AA43","v":-1347396},{"$f":"DRE.ETO!AB43","v":-352122},{"$f":"DRE.ETO!AC43","v":-318546},{"$f":"DRE.ETO!AD43","v":-360660},{"$f":"DRE.ETO!AE43","v":-389893},{"$f":"DRE.ETO!AF43","v":-1421221},{"$f":"DRE.ETO!AG43","v":-300152},{"$f":"DRE.ETO!AH43","v":-261541},{"$f":"DRE.ETO!AI43","v":-257268},{"$f":"DRE.ETO!AJ43","v":-343913},{"$f":"DRE.ETO!AK43","v":-1162874},{"$f":"DRE.ETO!AL43","v":-307959},{"$f":"DRE.ETO!AM43","v":-340924},{"$f":"DRE.ETO!AN43","v":-429632},{"$f":"DRE.ETO!AO43","v":-423137},{"$f":"DRE.ETO!AP43","v":-1501652},{"$f":"DRE.ETO!AQ43","v":-345394},{"$f":"DRE.ETO!AR43","v":-340498},{"$f":"DRE.ETO!AS43","v":-377187},{"$f":"DRE.ETO!AT43","v":-390393},{"$f":"DRE.ETO!AU43","v":-1453472},{"$f":"DRE.ETO!AV43","v":-382095},{"$f":"DRE.ETO!AW43","v":-410055},{"$f":"DRE.ETO!AX43","v":-417708},{"$f":"DRE.ETO!AY43","v":-462478},{"$f":"DRE.ETO!AZ43","v":-1672336},{"$f":"DRE.ETO!BA43","v":-464710},{"$f":"DRE.ETO!BB43","v":-527967},{"$f":"DRE.ETO!BC43","v":-568622},{"$f":"DRE.ETO!BD43","v":-660681},{"$f":"DRE.ETO!BF43","v":-491391}]
[null,"Other Operating Revenues",{"$f":"DRE.ETO!C44","v":397},{"$f":"DRE.ETO!D44","v":0},{"$f":"DRE.ETO!E44","v":0},{"$f":"DRE.ETO!F44","v":59},{"$f":"DRE.ETO!G44","v":456},{"$f":"DRE.ETO!H44","v":1},{"$f":"DRE.ETO!I44","v":6},{"$f":"DRE.ETO!J44","v":1103},{"$f":"DRE.ETO!K44","v":1445},{"$f":"DRE.ETO!L44","v":2555},{"$f":"DRE.ETO!M44","v":180},{"$f":"DRE.ETO!N44","v":4457},{"$f":"DRE.ETO!O44","v":252},{"$f":"DRE.ETO!P44","v":4838},{"$f":"DRE.ETO!Q44","v":9727},{"$f":"DRE.ETO!R44","v":2222},{"$f":"DRE.ETO!S44","v":2184},{"$f":"DRE.ETO!T44","v":1639},{"$f":"DRE.ETO!U44","v":2508},{"$f":"DRE.ETO!V44","v":8553},{"$f":"DRE.ETO!W44","v":1904},{"$f":"DRE.ETO!X44","v":2031},{"$f":"DRE.ETO!Y44","v":3052},{"$f":"DRE.ETO!Z44","v":3905},{"$f":"DRE.ETO!AA44","v":10892},{"$f":"DRE.ETO!AB44","v":3520},{"$f":"DRE.ETO!AC44","v":4084},{"$f":"DRE.ETO!AD44","v":1701},{"$f":"DRE.ETO!AE44","v":4208},{"$f":"DRE.ETO!AF44","v":13513},{"$f":"DRE.ETO!AG44","v":990},{"$f":"DRE.ETO!AH44","v":1545},{"$f":"DRE.ETO!AI44","v":2980},{"$f":"DRE.ETO!AJ44","v":8603},{"$f":"DRE.ETO!AK44","v":14118},{"$f":"DRE.ETO!AL44","v":9728},{"$f":"DRE.ETO!AM44","v":643},{"$f":"DRE.ETO!AN44","v":2188},{"$f":"DRE.ETO!AO44","v":4125},{"$f":"DRE.ETO!AP44","v":16684},{"$f":"DRE.ETO!AQ44","v":576},{"$f":"DRE.ETO!AR44","v":0},{"$f":"DRE.ETO!AS44","v":1836},{"$f":"DRE.ETO!AT44","v":564},{"$f":"DRE.ETO!AU44","v":2976},{"$f":"DRE.ETO!AV44","v":644},{"$f":"DRE.ETO!AW44","v":330},{"$f":"DRE.ETO!AX44","v":704},{"$f":"DRE.ETO!AY44","v":1323},{"$f":"DRE.ETO!AZ44","v":3001},{"$f":"DRE.ETO!BA44","v":0},{"$f":"DRE.ETO!BB44","v":-4119},{"$f":"DRE.ETO!BC44","v":5144},{"$f":"DRE.ETO!BD44","v":849},{"$f":"DRE.ETO!BF44","v":1112}]
[null,"Other Operating Expenses",{"$f":"DRE.ETO!C45","v":-3957},{"$f":"DRE.ETO!D45","v":-4442},{"$f":"DRE.ETO!E45","v":-2132},{"$f":"DRE.ETO!F45","v":-6148},{"$f":"DRE.ETO!G45","v":-16679},{"$f":"DRE.ETO!H45","v":-2544},{"$f":"DRE.ETO!I45","v":-7542},{"$f":"DRE.ETO!J45","v":-5113},{"$f":"DRE.ETO!K45","v":-13624},{"$f":"DRE.ETO!L45","v":-28823},{"$f":"DRE.ETO!M45","v":-7082},{"$f":"DRE.ETO!N45","v":-5220},{"$f":"DRE.ETO!O45","v":-2444},{"$f":"DRE.ETO!P45","v":-15767},{"$f":"DRE.ETO!Q45","v":-30513},{"$f":"DRE.ETO!R45","v":-5714},{"$f":"DRE.ETO!S45","v":-7958},{"$f":"DRE.ETO!T45","v":-3783},{"$f":"DRE.ETO!U45","v":-9051},{"$f":"DRE.ETO!V45","v":-26506},{"$f":"DRE.ETO!W45","v":-6379},{"$f":"DRE.ETO!X45","v":-9286},{"$f":"DRE.ETO!Y45","v":-6557},{"$f":"DRE.ETO!Z45","v":-3565},{"$f":"DRE.ETO!AA45","v":-25787},{"$f":"DRE.ETO!AB45","v":-6428},{"$f":"DRE.ETO!AC45","v":-4992},{"$f":"DRE.ETO!AD45","v":-3348},{"$f":"DRE.ETO!AE45","v":-9105},{"$f":"DRE.ETO!AF45","v":-23873},{"$f":"DRE.ETO!AG45","v":-8140},{"$f":"DRE.ETO!AH45","v":-3262},{"$f":"DRE.ETO!AI45","v":-9212},{"$f":"DRE.ETO!AJ45","v":-9925},{"$f":"DRE.ETO!AK45","v":-30539},{"$f":"DRE.ETO!AL45","v":-8343},{"$f":"DRE.ETO!AM45","v":-6662},{"$f":"DRE.ETO!AN45","v":-7643},{"$f":"DRE.ETO!AO45","v":-23245},{"$f":"DRE.ETO!AP45","v":-45893},{"$f":"DRE.ETO!AQ45","v":-2518},{"$f":"DRE.ETO!AR45","v":-6842},{"$f":"DRE.ETO!AS45","v":-10700},{"$f":"DRE.ETO!AT45","v":-8658},{"$f":"DRE.ETO!AU45","v":-28718},{"$f":"DRE.ETO!AV45","v":-7360},{"$f":"DRE.ETO!AW45","v":-7513},{"$f":"DRE.ETO!AX45","v":-7097},{"$f":"DRE.ETO!AY45","v":-14466},{"$f":"DRE.ETO!AZ45","v":-36436},{"$f":"DRE.ETO!BA45","v":-7821},{"$f":"DRE.ETO!BB45","v":-8221},{"$f":"DRE.ETO!BC45","v":-13888},{"$f":"DRE.ETO!BD45","v":-21988},{"$f":"DRE.ETO!BF45","v":-12364}]
[null,"Result Before Equity Income",{"$f":"DRE.ETO!C46","v":-10244},{"$f":"DRE.ETO!D46","v":-15213},{"$f":"DRE.ETO!E46","v":39145},{"$f":"DRE.ETO!F46","v":21252},{"$f":"DRE.ETO!G46","v":34940},{"$f":"DRE.ETO!H46","v":29879},{"$f":"DRE.ETO!I46","v":18353},{"$f":"DRE.ETO!J46","v":44709},{"$f":"DRE.ETO!K46","v":30023},{"$f":"DRE.ETO!L46","v":122964},{"$f":"DRE.ETO!M46","v":18348},{"$f":"DRE.ETO!N46","v":5350},{"$f":"DRE.ETO!O46","v":57652},{"$f":"DRE.ETO!P46","v":10187.077649999992},{"$f":"DRE.ETO!Q46","v":91537.077649999876},{"$f":"DRE.ETO!R46","v":19158.965510000009},{"$f":"DRE.ETO!S46","v":45895.358819999994},{"$f":"DRE.ETO!T46","v":43255},{"$f":"DRE.ETO!U46","v":67392.455720000027},{"$f":"DRE.ETO!V46","v":175701.78004999994},{"$f":"DRE.ETO!W46","v":29551},{"$f":"DRE.ETO!X46","v":45862},{"$f":"DRE.ETO!Y46","v":62309},{"$f":"DRE.ETO!Z46","v":31059},{"$f":"DRE.ETO!AA46","v":168780},{"$f":"DRE.ETO!AB46","v":48300.053300000029},{"$f":"DRE.ETO!AC46","v":94808.40896000003},{"$f":"DRE.ETO!AD46","v":69747.796560000046},{"$f":"DRE.ETO!AE46","v":43844.738020000048},{"$f":"DRE.ETO!AF46","v":256700.99684000015},{"$f":"DRE.ETO!AG46","v":31229},{"$f":"DRE.ETO!AH46","v":59604},{"$f":"DRE.ETO!AI46","v":99325},{"$f":"DRE.ETO!AJ46","v":83535},{"$f":"DRE.ETO!AK46","v":273693},{"$f":"DRE.ETO!AL46","v":64662},{"$f":"DRE.ETO!AM46","v":97774},{"$f":"DRE.ETO!AN46","v":110459},{"$f":"DRE.ETO!AO46","v":30841},{"$f":"DRE.ETO!AP46","v":303736},{"$f":"DRE.ETO!AQ46","v":94802},{"$f":"DRE.ETO!AR46","v":82808},{"$f":"DRE.ETO!AS46","v":126389},{"$f":"DRE.ETO!AT46","v":92559},{"$f":"DRE.ETO!AU46","v":396558},{"$f":"DRE.ETO!AV46","v":110579},{"$f":"DRE.ETO!AW46","v":119035},{"$f":"DRE.ETO!AX46","v":121360},{"$f":"DRE.ETO!AY46","v":123866},{"$f":"DRE.ETO!AZ46","v":474840},{"$f":"DRE.ETO!BA46","v":142006},{"$f":"DRE.ETO!BB46","v":149057},{"$f":"DRE.ETO!BC46","v":158283},{"$f":"DRE.ETO!BD46","v":68131},{"$f":"DRE.ETO!BF46","v":132640}]
[null,"Equity Income",{"$f":"DRE.ETO!C47","v":0},{"$f":"DRE.ETO!D47","v":0},{"$f":"DRE.ETO!E47","v":0},{"$f":"DRE.ETO!F47","v":0},{"$f":"DRE.ETO!G47","v":0},{"$f":"DRE.ETO!H47","v":0},{"$f":"DRE.ETO!I47","v":0},{"$f":"DRE.ETO!J47","v":0},{"$f":"DRE.ETO!K47","v":0},{"$f":"DRE.ETO!L47","v":0},{"$f":"DRE.ETO!M47","v":0},{"$f":"DRE.ETO!N47","v":0},{"$f":"DRE.ETO!O47","v":0},{"$f":"DRE.ETO!P47","v":0},{"$f":"DRE.ETO!Q47","v":0},{"$f":"DRE.ETO!R47","v":0},{"$f":"DRE.ETO!S47","v":0},{"$f":"DRE.ETO!T47","v":0},{"$f":"DRE.ETO!U47","v":0},{"$f":"DRE.ETO!V47","v":0},{"$f":"DRE.ETO!W47","v":0},{"$f":"DRE.ETO!X47","v":0},{"$f":"DRE.ETO!Y47","v":0},{"$f":"DRE.ETO!Z47","v":0},{"$f":"DRE.ETO!AA47","v":0},{"$f":"DRE.ETO!AB47","v":0},{"$f":"DRE.ETO!AC47","v":0},{"$f":"DRE.ETO!AD47","v":0},{"$f":"DRE.ETO!AE47","v":0},{"$f":"DRE.ETO!AF47","v":0},{"$f":"DRE.ETO!AG47","v":0},{"$f":"DRE.ETO!AH47","v":0},{"$f":"DRE.ETO!AI47","v":0},{"$f":"DRE.ETO!AJ47","v":0},{"$f":"DRE.ETO!AK47","v":0},{"$f":"DRE.ETO!AL47","v":0},{"$f":"DRE.ETO!AM47","v":0},{"$f":"DRE.ETO!AN47","v":0},{"$f":"DRE.ETO!AO47","v":0},{"$f":"DRE.ETO!AP47","v":0},{"$f":"DRE.ETO!AQ47","v":0},{"$f":"DRE.ETO!AR47","v":0},{"$f":"DRE.ETO!AS47","v":0},{"$f":"DRE.ETO!AT47","v":0},{"$f":"DRE.ETO!AU47","v":0},{"$f":"DRE.ETO!AV47","v":0},{"$f":"DRE.ETO!AW47","v":0},{"$f":"DRE.ETO!AX47","v":0},{"$f":"DRE.ETO!AY47","v":0},{"$f":"DRE.ETO!AZ47","v":0},{"$f":"DRE.ETO!BA47","v":0},{"$f":"DRE.ETO!BB47","v":0},{"$f":"DRE.ETO!BC47","v":0},{"$f":"DRE.ETO!BD47","v":0},{"$f":"DRE.ETO!BF47","v":0}]
[null,"EBITDA",{"$f":"DRE.ETO!C48","v":29},{"$f":"DRE.ETO!D48","v":-4829},{"$f":"DRE.ETO!E48","v":49454},{"$f":"DRE.ETO!F48","v":34197},{"$f":"DRE.ETO!G48","v":78851},{"$f":"DRE.ETO!H48","v":40063},{"$f":"DRE.ETO!I48","v":28603},{"$f":"DRE.ETO!J48","v":54349},{"$f":"DRE.ETO!K48","v":41788},{"$f":"DRE.ETO!L48","v":164803},{"$f":"DRE.ETO!M48","v":30440},{"$f":"DRE.ETO!N48","v":13719},{"$f":"DRE.ETO!O48","v":66696},{"$f":"DRE.ETO!P48","v":24026.077649999992},{"$f":"DRE.ETO!Q48","v":134881.07764999999},{"$f":"DRE.ETO!R48","v":32234.518350000013},{"$f":"DRE.ETO!S48","v":58698.240040000004},{"$f":"DRE.ETO!T48","v":57146},{"$f":"DRE.ETO!U48","v":80198.021660000028},{"$f":"DRE.ETO!V48","v":228276.78004999997},{"$f":"DRE.ETO!W48","v":43965},{"$f":"DRE.ETO!X48","v":62865},{"$f":"DRE.ETO!Y48","v":78213},{"$f":"DRE.ETO!Z48","v":48581},{"$f":"DRE.ETO!AA48","v":233623},{"$f":"DRE.ETO!AB48","v":65405.053300000029},{"$f":"DRE.ETO!AC48","v":113782.40896000003},{"$f":"DRE.ETO!AD48","v":91989.796560000046},{"$f":"DRE.ETO!AE48","v":65157.738020000048},{"$f":"DRE.ETO!AF48","v":336334.99684000015},{"$f":"DRE.ETO!AG48","v":59613},{"$f":"DRE.ETO!AH48","v":82334},{"$f":"DRE.ETO!AI48","v":123345},{"$f":"DRE.ETO!AJ48","v":104586},{"$f":"DRE.ETO!AK48","v":369878},{"$f":"DRE.ETO!AL48","v":88145},{"$f":"DRE.ETO!AM48","v":120699},{"$f":"DRE.ETO!AN48","v":134448},{"$f":"DRE.ETO!AO48","v":55564},{"$f":"DRE.ETO!AP48","v":398856},{"$f":"DRE.ETO!AQ48","v":119807},{"$f":"DRE.ETO!AR48","v":107988},{"$f":"DRE.ETO!AS48","v":153072},{"$f":"DRE.ETO!AT48","v":118619},{"$f":"DRE.ETO!AU48","v":499486},{"$f":"DRE.ETO!AV48","v":137943},{"$f":"DRE.ETO!AW48","v":147664},{"$f":"DRE.ETO!AX48","v":150647},{"$f":"DRE.ETO!AY48","v":154589},{"$f":"DRE.ETO!AZ48","v":590843},{"$f":"DRE.ETO!BA48","v":173359},{"$f":"DRE.ETO!BB48","v":182434},{"$f":"DRE.ETO!BC48","v":192405},{"$f":"DRE.ETO!BD48","v":104129},{"$f":"DRE.ETO!BF48","v":173115}]
[null,"Result Before Financial Expenses",{"$f":"DRE.ETO!C49","v":-10244},{"$f":"DRE.ETO!D49","v":-15213},{"$f":"DRE.ETO!E49","v":39145},{"$f":"DRE.ETO!F49","v":21252},{"$f":"DRE.ETO!G49","v":34940},{"$f":"DRE.ETO!H49","v":29879},{"$f":"DRE.ETO!I49","v":18353},{"$f":"DRE.ETO!J49","v":44709},{"$f":"DRE.ETO!K49","v":30023},{"$f":"DRE.ETO!L49","v":122964},{"$f":"DRE.ETO!M49","v":18348},{"$f":"DRE.ETO!N49","v":5350},{"$f":"DRE.ETO!O49","v":57652},{"$f":"DRE.ETO!P49","v":10187.077649999992},{"$f":"DRE.ETO!Q49","v":91537.077649999876},{"$f":"DRE.ETO!R49","v":19158.965510000009},{"$f":"DRE.ETO!S49","v":45895.358819999994},{"$f":"DRE.ETO!T49","v":43255},{"$f":"DRE.ETO!U49","v":67392.455720000027},{"$f":"DRE.ETO!V49","v":175701.78004999994},{"$f":"DRE.ETO!W49","v":29551},{"$f":"DRE.ETO!X49","v":45862},{"$f":"DRE.ETO!Y49","v":62309},{"$f":"DRE.ETO!Z49","v":31059},{"$f":"DRE.ETO!AA49","v":168780},{"$f":"DRE.ETO!AB49","v":48300.053300000029},{"$f":"DRE.ETO!AC49","v":94808.40896000003},{"$f":"DRE.ETO!AD49","v":69747.796560000046},{"$f":"DRE.ETO!AE49","v":43844.738020000048},{"$f":"DRE.ETO!AF49","v":256700.99684000015},{"$f":"DRE.ETO!AG49","v":31229},{"$f":"DRE.ETO!AH49","v":59604},{"$f":"DRE.ETO!AI49","v":99325},{"$f":"DRE.ETO!AJ49","v":83535},{"$f":"DRE.ETO!AK49","v":273693},{"$f":"DRE.ETO!AL49","v":64662},{"$f":"DRE.ETO!AM49","v":97774},{"$f":"DRE.ETO!AN49","v":110459},{"$f":"DRE.ETO!AO49","v":30841},{"$f":"DRE.ETO!AP49","v":303736},{"$f":"DRE.ETO!AQ49","v":94802},{"$f":"DRE.ETO!AR49","v":82808},{"$f":"DRE.ETO!AS49","v":126389},{"$f":"DRE.ETO!AT49","v":92559},{"$f":"DRE.ETO!AU49","v":396558},{"$f":"DRE.ETO!AV49","v":110579},{"$f":"DRE.ETO!AW49","v":119035},{"$f":"DRE.ETO!AX49","v":121360},{"$f":"DRE.ETO!AY49","v":123866},{"$f":"DRE.ETO!AZ49","v":474840},{"$f":"DRE.ETO!BA49","v":142006},{"$f":"DRE.ETO!BB49","v":149057},{"$f":"DRE.ETO!BC49","v":158283},{"$f":"DRE.ETO!BD49","v":68131},{"$f":"DRE.ETO!BF49","v":132640}]
[null,"Financial Revenues",{"$f":"DRE.ETO!C50","v":36651},{"$f":"DRE.ETO!D50","v":13886},{"$f":"DRE.ETO!E50","v":18921},{"$f":"DRE.ETO!F50","v":55496},{"$f":"DRE.ETO!G50","v":124954},{"$f":"DRE.ETO!H50","v":11790},{"$f":"DRE.ETO!I50","v":51334},{"$f":"DRE.ETO!J50","v":15693},{"$f":"DRE.ETO!K50","v":-15643},{"$f":"DRE.ETO!L50","v":63174},{"$f":"DRE.ETO!M50","v":15143},{"$f":"DRE.ETO!N50","v":24216.30255},{"$f":"DRE.ETO!O50","v":16094},{"$f":"DRE.ETO!P50","v":17901.22982},{"$f":"DRE.ETO!Q50","v":73354.532370000001},{"$f":"DRE.ETO!R50","v":13615},{"$f":"DRE.ETO!S50","v":13422},{"$f":"DRE.ETO!T50","v":14992},{"$f":"DRE.ETO!U50","v":32799},{"$f":"DRE.ETO!V50","v":74828},{"$f":"DRE.ETO!W50","v":14497},{"$f":"DRE.ETO!X50","v":12383},{"$f":"DRE.ETO!Y50","v":13083},{"$f":"DRE.ETO!Z50","v":14825},{"$f":"DRE.ETO!AA50","v":54788},{"$f":"DRE.ETO!AB50","v":12197},{"$f":"DRE.ETO!AC50","v":11335},{"$f":"DRE.ETO!AD50","v":56461},{"$f":"DRE.ETO!AE50","v":13276},{"$f":"DRE.ETO!AF50","v":93269},{"$f":"DRE.ETO!AG50","v":15341},{"$f":"DRE.ETO!AH50","v":8847},{"$f":"DRE.ETO!AI50","v":10849},{"$f":"DRE.ETO!AJ50","v":13140},{"$f":"DRE.ETO!AK50","v":48177},{"$f":"DRE.ETO!AL50","v":13380},{"$f":"DRE.ETO!AM50","v":17411},{"$f":"DRE.ETO!AN50","v":13825},{"$f":"DRE.ETO!AO50","v":16680},{"$f":"DRE.ETO!AP50","v":61296},{"$f":"DRE.ETO!AQ50","v":8907},{"$f":"DRE.ETO!AR50","v":29838},{"$f":"DRE.ETO!AS50","v":17850},{"$f":"DRE.ETO!AT50","v":20689},{"$f":"DRE.ETO!AU50","v":77284},{"$f":"DRE.ETO!AV50","v":18962},{"$f":"DRE.ETO!AW50","v":22520},{"$f":"DRE.ETO!AX50","v":24108},{"$f":"DRE.ETO!AY50","v":31705},{"$f":"DRE.ETO!AZ50","v":97295},{"$f":"DRE.ETO!BA50","v":24682},{"$f":"DRE.ETO!BB50","v":25001},{"$f":"DRE.ETO!BC50","v":25195},{"$f":"DRE.ETO!BD50","v":34223},{"$f":"DRE.ETO!BF50","v":25393}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.ETO!C51","v":354},{"$f":"DRE.ETO!D51","v":1619},{"$f":"DRE.ETO!E51","v":4770},{"$f":"DRE.ETO!F51","v":4336},{"$f":"DRE.ETO!G51","v":11079},{"$f":"DRE.ETO!H51","v":2400},{"$f":"DRE.ETO!I51","v":4965},{"$f":"DRE.ETO!J51","v":7583},{"$f":"DRE.ETO!K51","v":4068},{"$f":"DRE.ETO!L51","v":19016},{"$f":"DRE.ETO!M51","v":6083},{"$f":"DRE.ETO!N51","v":3578},{"$f":"DRE.ETO!O51","v":4560},{"$f":"DRE.ETO!P51","v":6323.4116599999998},{"$f":"DRE.ETO!Q51","v":20544.411659999998},{"$f":"DRE.ETO!R51","v":3680},{"$f":"DRE.ETO!S51","v":4041},{"$f":"DRE.ETO!T51","v":4991},{"$f":"DRE.ETO!U51","v":5008.9204200000004},{"$f":"DRE.ETO!V51","v":17720.920420000002},{"$f":"DRE.ETO!W51","v":4372},{"$f":"DRE.ETO!X51","v":4402},{"$f":"DRE.ETO!Y51","v":4604},{"$f":"DRE.ETO!Z51","v":4794},{"$f":"DRE.ETO!AA51","v":18172},{"$f":"DRE.ETO!AB51","v":4348},{"$f":"DRE.ETO!AC51","v":3451},{"$f":"DRE.ETO!AD51","v":8592},{"$f":"DRE.ETO!AE51","v":2530},{"$f":"DRE.ETO!AF51","v":18921},{"$f":"DRE.ETO!AG51","v":646},{"$f":"DRE.ETO!AH51","v":1221},{"$f":"DRE.ETO!AI51","v":1235},{"$f":"DRE.ETO!AJ51","v":2973},{"$f":"DRE.ETO!AK51","v":6075},{"$f":"DRE.ETO!AL51","v":2412},{"$f":"DRE.ETO!AM51","v":4223},{"$f":"DRE.ETO!AN51","v":3805},{"$f":"DRE.ETO!AO51","v":4657},{"$f":"DRE.ETO!AP51","v":15097},{"$f":"DRE.ETO!AQ51","v":4830},{"$f":"DRE.ETO!AR51","v":5574},{"$f":"DRE.ETO!AS51","v":5309},{"$f":"DRE.ETO!AT51","v":8814},{"$f":"DRE.ETO!AU51","v":24527},{"$f":"DRE.ETO!AV51","v":7161},{"$f":"DRE.ETO!AW51","v":10158},{"$f":"DRE.ETO!AX51","v":11382},{"$f":"DRE.ETO!AY51","v":11494},{"$f":"DRE.ETO!AZ51","v":40195},{"$f":"DRE.ETO!BA51","v":9521},{"$f":"DRE.ETO!BB51","v":12590},{"$f":"DRE.ETO!BC51","v":12556},{"$f":"DRE.ETO!BD51","v":11088},{"$f":"DRE.ETO!BF51","v":12023}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.ETO!C52","v":3104},{"$f":"DRE.ETO!D52","v":3571},{"$f":"DRE.ETO!E52","v":3383},{"$f":"DRE.ETO!F52","v":5330},{"$f":"DRE.ETO!G52","v":15388},{"$f":"DRE.ETO!H52","v":4030},{"$f":"DRE.ETO!I52","v":6071},{"$f":"DRE.ETO!J52","v":5115},{"$f":"DRE.ETO!K52","v":6311},{"$f":"DRE.ETO!L52","v":21527},{"$f":"DRE.ETO!M52","v":5824},{"$f":"DRE.ETO!N52","v":3966.3025500000003},{"$f":"DRE.ETO!O52","v":4934},{"$f":"DRE.ETO!P52","v":4875.0411399999994},{"$f":"DRE.ETO!Q52","v":19599.343690000002},{"$f":"DRE.ETO!R52","v":5393},{"$f":"DRE.ETO!S52","v":8773},{"$f":"DRE.ETO!T52","v":5394},{"$f":"DRE.ETO!U52","v":16129.43304},{"$f":"DRE.ETO!V52","v":35689.433040000004},{"$f":"DRE.ETO!W52","v":6099},{"$f":"DRE.ETO!X52","v":5289},{"$f":"DRE.ETO!Y52","v":6884},{"$f":"DRE.ETO!Z52","v":7139},{"$f":"DRE.ETO!AA52","v":25411},{"$f":"DRE.ETO!AB52","v":5777},{"$f":"DRE.ETO!AC52","v":5525},{"$f":"DRE.ETO!AD52","v":6572},{"$f":"DRE.ETO!AE52","v":6750},{"$f":"DRE.ETO!AF52","v":24624},{"$f":"DRE.ETO!AG52","v":5929},{"$f":"DRE.ETO!AH52","v":5413},{"$f":"DRE.ETO!AI52","v":7943},{"$f":"DRE.ETO!AJ52","v":10182},{"$f":"DRE.ETO!AK52","v":29467},{"$f":"DRE.ETO!AL52","v":9496},{"$f":"DRE.ETO!AM52","v":8792},{"$f":"DRE.ETO!AN52","v":8055},{"$f":"DRE.ETO!AO52","v":8074},{"$f":"DRE.ETO!AP52","v":34417},{"$f":"DRE.ETO!AQ52","v":6479},{"$f":"DRE.ETO!AR52","v":6017},{"$f":"DRE.ETO!AS52","v":6949},{"$f":"DRE.ETO!AT52","v":6964},{"$f":"DRE.ETO!AU52","v":26409},{"$f":"DRE.ETO!AV52","v":7122},{"$f":"DRE.ETO!AW52","v":7460},{"$f":"DRE.ETO!AX52","v":8207},{"$f":"DRE.ETO!AY52","v":8387},{"$f":"DRE.ETO!AZ52","v":31176},{"$f":"DRE.ETO!BA52","v":7982},{"$f":"DRE.ETO!BB52","v":8530},{"$f":"DRE.ETO!BC52","v":8696},{"$f":"DRE.ETO!BD52","v":9689},{"$f":"DRE.ETO!BF52","v":9166}]
[null,"Restatement of CVA",{"$f":"DRE.ETO!C53","v":0},{"$f":"DRE.ETO!D53","v":0},{"$f":"DRE.ETO!E53","v":0},{"$f":"DRE.ETO!F53","v":1016},{"$f":"DRE.ETO!G53","v":1016},{"$f":"DRE.ETO!H53","v":2704},{"$f":"DRE.ETO!I53","v":9399},{"$f":"DRE.ETO!J53","v":1781},{"$f":"DRE.ETO!K53","v":-380},{"$f":"DRE.ETO!L53","v":13504},{"$f":"DRE.ETO!M53","v":371},{"$f":"DRE.ETO!N53","v":0},{"$f":"DRE.ETO!O53","v":0},{"$f":"DRE.ETO!P53","v":7798.7770199999995},{"$f":"DRE.ETO!Q53","v":8169.7770199999995},{"$f":"DRE.ETO!R53","v":708},{"$f":"DRE.ETO!S53","v":196},{"$f":"DRE.ETO!T53","v":347},{"$f":"DRE.ETO!U53","v":886.91792999999984},{"$f":"DRE.ETO!V53","v":2137.9179299999996},{"$f":"DRE.ETO!W53","v":1094},{"$f":"DRE.ETO!X53","v":882},{"$f":"DRE.ETO!Y53","v":424},{"$f":"DRE.ETO!Z53","v":0},{"$f":"DRE.ETO!AA53","v":2400},{"$f":"DRE.ETO!AB53","v":0},{"$f":"DRE.ETO!AC53","v":0},{"$f":"DRE.ETO!AD53","v":0},{"$f":"DRE.ETO!AE53","v":0},{"$f":"DRE.ETO!AF53","v":0},{"$f":"DRE.ETO!AG53","v":0},{"$f":"DRE.ETO!AH53","v":0},{"$f":"DRE.ETO!AI53","v":0},{"$f":"DRE.ETO!AJ53","v":0},{"$f":"DRE.ETO!AK53","v":0},{"$f":"DRE.ETO!AL53","v":0},{"$f":"DRE.ETO!AM53","v":0},{"$f":"DRE.ETO!AN53","v":0},{"$f":"DRE.ETO!AO53","v":0},{"$f":"DRE.ETO!AP53","v":0},{"$f":"DRE.ETO!AQ53","v":0},{"$f":"DRE.ETO!AR53","v":0},{"$f":"DRE.ETO!AS53","v":0},{"$f":"DRE.ETO!AT53","v":0},{"$f":"DRE.ETO!AU53","v":0},{"$f":"DRE.ETO!AV53","v":0},{"$f":"DRE.ETO!AW53","v":0},{"$f":"DRE.ETO!AX53","v":0},{"$f":"DRE.ETO!AY53","v":0},{"$f":"DRE.ETO!AZ53","v":0},{"$f":"DRE.ETO!BA53","v":0},{"$f":"DRE.ETO!BB53","v":0},{"$f":"DRE.ETO!BC53","v":0},{"$f":"DRE.ETO!BD53","v":0},{"$f":"DRE.ETO!BF53","v":0}]
[null,"Other Financial Revenues",{"$f":"DRE.ETO!C54","v":33193},{"$f":"DRE.ETO!D54","v":8696},{"$f":"DRE.ETO!E54","v":10768},{"$f":"DRE.ETO!F54","v":44814},{"$f":"DRE.ETO!G54","v":97471},{"$f":"DRE.ETO!H54","v":2656},{"$f":"DRE.ETO!I54","v":30899},{"$f":"DRE.ETO!J54","v":1214},{"$f":"DRE.ETO!K54","v":-25642},{"$f":"DRE.ETO!L54","v":9127},{"$f":"DRE.ETO!M54","v":2865},{"$f":"DRE.ETO!N54","v":16672},{"$f":"DRE.ETO!O54","v":6600},{"$f":"DRE.ETO!P54","v":-1096},{"$f":"DRE.ETO!Q54","v":25041},{"$f":"DRE.ETO!R54","v":3834},{"$f":"DRE.ETO!S54","v":412},{"$f":"DRE.ETO!T54","v":4260},{"$f":"DRE.ETO!U54","v":10773.728609999998},{"$f":"DRE.ETO!V54","v":19279.728609999998},{"$f":"DRE.ETO!W54","v":2932},{"$f":"DRE.ETO!X54","v":1810},{"$f":"DRE.ETO!Y54","v":1171},{"$f":"DRE.ETO!Z54","v":2892},{"$f":"DRE.ETO!AA54","v":8805},{"$f":"DRE.ETO!AB54","v":2072},{"$f":"DRE.ETO!AC54","v":2359},{"$f":"DRE.ETO!AD54","v":41297},{"$f":"DRE.ETO!AE54","v":3996},{"$f":"DRE.ETO!AF54","v":49724},{"$f":"DRE.ETO!AG54","v":8766},{"$f":"DRE.ETO!AH54","v":2213},{"$f":"DRE.ETO!AI54","v":1671},{"$f":"DRE.ETO!AJ54","v":-15},{"$f":"DRE.ETO!AK54","v":12635},{"$f":"DRE.ETO!AL54","v":1472},{"$f":"DRE.ETO!AM54","v":4396},{"$f":"DRE.ETO!AN54","v":1965},{"$f":"DRE.ETO!AO54","v":3949},{"$f":"DRE.ETO!AP54","v":11782},{"$f":"DRE.ETO!AQ54","v":-2402},{"$f":"DRE.ETO!AR54","v":18247},{"$f":"DRE.ETO!AS54","v":5592},{"$f":"DRE.ETO!AT54","v":4911},{"$f":"DRE.ETO!AU54","v":26348},{"$f":"DRE.ETO!AV54","v":4679},{"$f":"DRE.ETO!AW54","v":4902},{"$f":"DRE.ETO!AX54","v":4519},{"$f":"DRE.ETO!AY54","v":11824},{"$f":"DRE.ETO!AZ54","v":25924},{"$f":"DRE.ETO!BA54","v":7179},{"$f":"DRE.ETO!BB54","v":3881},{"$f":"DRE.ETO!BC54","v":3943},{"$f":"DRE.ETO!BD54","v":13446},{"$f":"DRE.ETO!BF54","v":4204}]
[null,"Financial Expenses",{"$f":"DRE.ETO!C55","v":-34153},{"$f":"DRE.ETO!D55","v":-27333},{"$f":"DRE.ETO!E55","v":-22553},{"$f":"DRE.ETO!F55","v":-36130},{"$f":"DRE.ETO!G55","v":-120169},{"$f":"DRE.ETO!H55","v":-24578},{"$f":"DRE.ETO!I55","v":-53548},{"$f":"DRE.ETO!J55","v":-31114},{"$f":"DRE.ETO!K55","v":9867},{"$f":"DRE.ETO!L55","v":-99373},{"$f":"DRE.ETO!M55","v":-22553},{"$f":"DRE.ETO!N55","v":-35249},{"$f":"DRE.ETO!O55","v":-29040},{"$f":"DRE.ETO!P55","v":-35897.845110000002},{"$f":"DRE.ETO!Q55","v":-122739.84511000001},{"$f":"DRE.ETO!R55","v":-34588},{"$f":"DRE.ETO!S55","v":-28453},{"$f":"DRE.ETO!T55","v":-24307},{"$f":"DRE.ETO!U55","v":-7393.8549500000227},{"$f":"DRE.ETO!V55","v":-94741.854950000023},{"$f":"DRE.ETO!W55","v":-21047},{"$f":"DRE.ETO!X55","v":-35994},{"$f":"DRE.ETO!Y55","v":-25011},{"$f":"DRE.ETO!Z55","v":-19650},{"$f":"DRE.ETO!AA55","v":-101702},{"$f":"DRE.ETO!AB55","v":-15241},{"$f":"DRE.ETO!AC55","v":-28641},{"$f":"DRE.ETO!AD55","v":-76168},{"$f":"DRE.ETO!AE55","v":-20600},{"$f":"DRE.ETO!AF55","v":-140650},{"$f":"DRE.ETO!AG55","v":-25638},{"$f":"DRE.ETO!AH55","v":-13692},{"$f":"DRE.ETO!AI55","v":-4422},{"$f":"DRE.ETO!AJ55","v":-14901},{"$f":"DRE.ETO!AK55","v":-58653},{"$f":"DRE.ETO!AL55","v":-15514},{"$f":"DRE.ETO!AM55","v":-26771},{"$f":"DRE.ETO!AN55","v":-20327},{"$f":"DRE.ETO!AO55","v":-54391},{"$f":"DRE.ETO!AP55","v":-117003},{"$f":"DRE.ETO!AQ55","v":-26781},{"$f":"DRE.ETO!AR55","v":-60300},{"$f":"DRE.ETO!AS55","v":-48697},{"$f":"DRE.ETO!AT55","v":-42164},{"$f":"DRE.ETO!AU55","v":-177942},{"$f":"DRE.ETO!AV55","v":-51860},{"$f":"DRE.ETO!AW55","v":-59775},{"$f":"DRE.ETO!AX55","v":-50936},{"$f":"DRE.ETO!AY55","v":-51961},{"$f":"DRE.ETO!AZ55","v":-214532},{"$f":"DRE.ETO!BA55","v":-53172},{"$f":"DRE.ETO!BB55","v":-59049},{"$f":"DRE.ETO!BC55","v":-62003},{"$f":"DRE.ETO!BD55","v":-63963},{"$f":"DRE.ETO!BF55","v":-81561}]
[null,"Debt Charges - Interests",{"$f":"DRE.ETO!C56","v":-7519},{"$f":"DRE.ETO!D56","v":-12691},{"$f":"DRE.ETO!E56","v":-8050},{"$f":"DRE.ETO!F56","v":-7161},{"$f":"DRE.ETO!G56","v":-35421},{"$f":"DRE.ETO!H56","v":-7569},{"$f":"DRE.ETO!I56","v":-14476},{"$f":"DRE.ETO!J56","v":-16773},{"$f":"DRE.ETO!K56","v":-8487},{"$f":"DRE.ETO!L56","v":-47305},{"$f":"DRE.ETO!M56","v":-6400},{"$f":"DRE.ETO!N56","v":-12376},{"$f":"DRE.ETO!O56","v":-12307},{"$f":"DRE.ETO!P56","v":-11923.75157},{"$f":"DRE.ETO!Q56","v":-43006.75157},{"$f":"DRE.ETO!R56","v":-12847},{"$f":"DRE.ETO!S56","v":-12310},{"$f":"DRE.ETO!T56","v":-12568},{"$f":"DRE.ETO!U56","v":-14169.33051},{"$f":"DRE.ETO!V56","v":-51894.33051},{"$f":"DRE.ETO!W56","v":-13675},{"$f":"DRE.ETO!X56","v":-18010},{"$f":"DRE.ETO!Y56","v":-17799},{"$f":"DRE.ETO!Z56","v":-17847},{"$f":"DRE.ETO!AA56","v":-67331},{"$f":"DRE.ETO!AB56","v":-17665},{"$f":"DRE.ETO!AC56","v":-18243},{"$f":"DRE.ETO!AD56","v":-25473},{"$f":"DRE.ETO!AE56","v":-17889},{"$f":"DRE.ETO!AF56","v":-79270},{"$f":"DRE.ETO!AG56","v":-17675},{"$f":"DRE.ETO!AH56","v":-16118},{"$f":"DRE.ETO!AI56","v":-14674},{"$f":"DRE.ETO!AJ56","v":-14070},{"$f":"DRE.ETO!AK56","v":-62537},{"$f":"DRE.ETO!AL56","v":-14646},{"$f":"DRE.ETO!AM56","v":-15001},{"$f":"DRE.ETO!AN56","v":-15984},{"$f":"DRE.ETO!AO56","v":-19756},{"$f":"DRE.ETO!AP56","v":-65387},{"$f":"DRE.ETO!AQ56","v":-22717},{"$f":"DRE.ETO!AR56","v":-25913},{"$f":"DRE.ETO!AS56","v":-28214},{"$f":"DRE.ETO!AT56","v":-29080},{"$f":"DRE.ETO!AU56","v":-105924},{"$f":"DRE.ETO!AV56","v":-31720},{"$f":"DRE.ETO!AW56","v":-36119},{"$f":"DRE.ETO!AX56","v":-40847},{"$f":"DRE.ETO!AY56","v":-39585},{"$f":"DRE.ETO!AZ56","v":-148271},{"$f":"DRE.ETO!BA56","v":-38449},{"$f":"DRE.ETO!BB56","v":-42152},{"$f":"DRE.ETO!BC56","v":-44557},{"$f":"DRE.ETO!BD56","v":-44705},{"$f":"DRE.ETO!BF56","v":-46643}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.ETO!C57","v":-10423},{"$f":"DRE.ETO!D57","v":1670},{"$f":"DRE.ETO!E57","v":-1135},{"$f":"DRE.ETO!F57","v":-1462},{"$f":"DRE.ETO!G57","v":-11350},{"$f":"DRE.ETO!H57","v":-3236},{"$f":"DRE.ETO!I57","v":-16598},{"$f":"DRE.ETO!J57","v":-49854},{"$f":"DRE.ETO!K57","v":23863},{"$f":"DRE.ETO!L57","v":-45825},{"$f":"DRE.ETO!M57","v":19372},{"$f":"DRE.ETO!N57","v":43604},{"$f":"DRE.ETO!O57","v":-6336},{"$f":"DRE.ETO!P57","v":-7659.3288599999942},{"$f":"DRE.ETO!Q57","v":48980.671140000006},{"$f":"DRE.ETO!R57","v":3595},{"$f":"DRE.ETO!S57","v":-14587},{"$f":"DRE.ETO!T57","v":9239},{"$f":"DRE.ETO!U57","v":-12688.780070000001},{"$f":"DRE.ETO!V57","v":-14441.780070000001},{"$f":"DRE.ETO!W57","v":-6130},{"$f":"DRE.ETO!X57","v":-52828},{"$f":"DRE.ETO!Y57","v":-16844},{"$f":"DRE.ETO!Z57","v":12731},{"$f":"DRE.ETO!AA57","v":-63071},{"$f":"DRE.ETO!AB57","v":-6425},{"$f":"DRE.ETO!AC57","v":2271},{"$f":"DRE.ETO!AD57","v":-36082},{"$f":"DRE.ETO!AE57","v":11311},{"$f":"DRE.ETO!AF57","v":-28925},{"$f":"DRE.ETO!AG57","v":-128219},{"$f":"DRE.ETO!AH57","v":-26140},{"$f":"DRE.ETO!AI57","v":-21588},{"$f":"DRE.ETO!AJ57","v":35764},{"$f":"DRE.ETO!AK57","v":-140183},{"$f":"DRE.ETO!AL57","v":-57084},{"$f":"DRE.ETO!AM57","v":36350},{"$f":"DRE.ETO!AN57","v":-25447},{"$f":"DRE.ETO!AO57","v":-26983},{"$f":"DRE.ETO!AP57","v":-73164},{"$f":"DRE.ETO!AQ57","v":5390},{"$f":"DRE.ETO!AR57","v":-35161},{"$f":"DRE.ETO!AS57","v":2269},{"$f":"DRE.ETO!AT57","v":-4512},{"$f":"DRE.ETO!AU57","v":-32014},{"$f":"DRE.ETO!AV57","v":-15111},{"$f":"DRE.ETO!AW57","v":-6794},{"$f":"DRE.ETO!AX57","v":-4985},{"$f":"DRE.ETO!AY57","v":-3303},{"$f":"DRE.ETO!AZ57","v":-30193},{"$f":"DRE.ETO!BA57","v":-16941},{"$f":"DRE.ETO!BB57","v":-21605},{"$f":"DRE.ETO!BC57","v":-4625},{"$f":"DRE.ETO!BD57","v":-57424},{"$f":"DRE.ETO!BF57","v":9927}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.ETO!C58","v":0},{"$f":"DRE.ETO!D58","v":0},{"$f":"DRE.ETO!E58","v":0},{"$f":"DRE.ETO!F58","v":0},{"$f":"DRE.ETO!G58","v":0},{"$f":"DRE.ETO!H58","v":0},{"$f":"DRE.ETO!I58","v":-6165},{"$f":"DRE.ETO!J58","v":-7069},{"$f":"DRE.ETO!K58","v":379},{"$f":"DRE.ETO!L58","v":-12855},{"$f":"DRE.ETO!M58","v":10853},{"$f":"DRE.ETO!N58","v":-10175},{"$f":"DRE.ETO!O58","v":1892},{"$f":"DRE.ETO!P58","v":6636.3323700000001},{"$f":"DRE.ETO!Q58","v":9206.3323700000001},{"$f":"DRE.ETO!R58","v":1077},{"$f":"DRE.ETO!S58","v":-2862},{"$f":"DRE.ETO!T58","v":4816},{"$f":"DRE.ETO!U58","v":4966.5089600000001},{"$f":"DRE.ETO!V58","v":7997.5089600000001},{"$f":"DRE.ETO!W58","v":-1887},{"$f":"DRE.ETO!X58","v":-10474},{"$f":"DRE.ETO!Y58","v":1220},{"$f":"DRE.ETO!Z58","v":31318},{"$f":"DRE.ETO!AA58","v":20177},{"$f":"DRE.ETO!AB58","v":2},{"$f":"DRE.ETO!AC58","v":78},{"$f":"DRE.ETO!AD58","v":28},{"$f":"DRE.ETO!AE58","v":15},{"$f":"DRE.ETO!AF58","v":123},{"$f":"DRE.ETO!AG58","v":-41},{"$f":"DRE.ETO!AH58","v":58},{"$f":"DRE.ETO!AI58","v":-14},{"$f":"DRE.ETO!AJ58","v":22},{"$f":"DRE.ETO!AK58","v":25},{"$f":"DRE.ETO!AL58","v":-57},{"$f":"DRE.ETO!AM58","v":-358},{"$f":"DRE.ETO!AN58","v":-2451},{"$f":"DRE.ETO!AO58","v":-2254},{"$f":"DRE.ETO!AP58","v":-5120},{"$f":"DRE.ETO!AQ58","v":470},{"$f":"DRE.ETO!AR58","v":-1253},{"$f":"DRE.ETO!AS58","v":260},{"$f":"DRE.ETO!AT58","v":739},{"$f":"DRE.ETO!AU58","v":216},{"$f":"DRE.ETO!AV58","v":1332},{"$f":"DRE.ETO!AW58","v":491},{"$f":"DRE.ETO!AX58","v":1030},{"$f":"DRE.ETO!AY58","v":1853},{"$f":"DRE.ETO!AZ58","v":4706},{"$f":"DRE.ETO!BA58","v":125},{"$f":"DRE.ETO!BB58","v":-254},{"$f":"DRE.ETO!BC58","v":-175},{"$f":"DRE.ETO!BD58","v":-400},{"$f":"DRE.ETO!BF58","v":791}]
[null,"Derivatives",{"$f":"DRE.ETO!C59","v":0},{"$f":"DRE.ETO!D59","v":0},{"$f":"DRE.ETO!E59","v":0},{"$f":"DRE.ETO!F59","v":0},{"$f":"DRE.ETO!G59","v":0},{"$f":"DRE.ETO!H59","v":0},{"$f":"DRE.ETO!I59","v":-3062},{"$f":"DRE.ETO!J59","v":51327},{"$f":"DRE.ETO!K59","v":-9311},{"$f":"DRE.ETO!L59","v":38954},{"$f":"DRE.ETO!M59","v":-34372},{"$f":"DRE.ETO!N59","v":-40193},{"$f":"DRE.ETO!O59","v":-7125},{"$f":"DRE.ETO!P59","v":-4267.9240200000058},{"$f":"DRE.ETO!Q59","v":-85957.924020000006},{"$f":"DRE.ETO!R59","v":-11458},{"$f":"DRE.ETO!S59","v":7727},{"$f":"DRE.ETO!T59","v":-16257},{"$f":"DRE.ETO!U59","v":7862.0934500000003},{"$f":"DRE.ETO!V59","v":-12125.90655},{"$f":"DRE.ETO!W59","v":1466},{"$f":"DRE.ETO!X59","v":45494},{"$f":"DRE.ETO!Y59","v":15305},{"$f":"DRE.ETO!Z59","v":-15907},{"$f":"DRE.ETO!AA59","v":46358},{"$f":"DRE.ETO!AB59","v":11292},{"$f":"DRE.ETO!AC59","v":-8968},{"$f":"DRE.ETO!AD59","v":29259},{"$f":"DRE.ETO!AE59","v":-10221},{"$f":"DRE.ETO!AF59","v":21362},{"$f":"DRE.ETO!AG59","v":124449},{"$f":"DRE.ETO!AH59","v":32036},{"$f":"DRE.ETO!AI59","v":31125},{"$f":"DRE.ETO!AJ59","v":-32235},{"$f":"DRE.ETO!AK59","v":155375},{"$f":"DRE.ETO!AL59","v":60305},{"$f":"DRE.ETO!AM59","v":-40019},{"$f":"DRE.ETO!AN59","v":25442},{"$f":"DRE.ETO!AO59","v":15109},{"$f":"DRE.ETO!AP59","v":60837},{"$f":"DRE.ETO!AQ59","v":-13615},{"$f":"DRE.ETO!AR59","v":17009},{"$f":"DRE.ETO!AS59","v":-19169},{"$f":"DRE.ETO!AT59","v":-6587},{"$f":"DRE.ETO!AU59","v":-22362},{"$f":"DRE.ETO!AV59","v":-428},{"$f":"DRE.ETO!AW59","v":-11298},{"$f":"DRE.ETO!AX59","v":-4956},{"$f":"DRE.ETO!AY59","v":-6583},{"$f":"DRE.ETO!AZ59","v":-23265},{"$f":"DRE.ETO!BA59","v":3892},{"$f":"DRE.ETO!BB59","v":11303},{"$f":"DRE.ETO!BC59","v":-7176},{"$f":"DRE.ETO!BD59","v":39098},{"$f":"DRE.ETO!BF59","v":-42142}]
[null,"Restatement of CVA",{"$f":"DRE.ETO!C60","v":0},{"$f":"DRE.ETO!D60","v":0},{"$f":"DRE.ETO!E60","v":0},{"$f":"DRE.ETO!F60","v":-252},{"$f":"DRE.ETO!G60","v":-252},{"$f":"DRE.ETO!H60","v":-867},{"$f":"DRE.ETO!I60","v":-3354},{"$f":"DRE.ETO!J60","v":0},{"$f":"DRE.ETO!K60","v":-147},{"$f":"DRE.ETO!L60","v":-4368},{"$f":"DRE.ETO!M60","v":-17},{"$f":"DRE.ETO!N60","v":0},{"$f":"DRE.ETO!O60","v":0},{"$f":"DRE.ETO!P60","v":-12301.17303},{"$f":"DRE.ETO!Q60","v":-12318.17303},{"$f":"DRE.ETO!R60","v":-924},{"$f":"DRE.ETO!S60","v":-1717},{"$f":"DRE.ETO!T60","v":-526},{"$f":"DRE.ETO!U60","v":-723.34678000000031},{"$f":"DRE.ETO!V60","v":-3890.3467800000003},{"$f":"DRE.ETO!W60","v":0},{"$f":"DRE.ETO!X60","v":0},{"$f":"DRE.ETO!Y60","v":0},{"$f":"DRE.ETO!Z60","v":0},{"$f":"DRE.ETO!AA60","v":0},{"$f":"DRE.ETO!AB60","v":0},{"$f":"DRE.ETO!AC60","v":0},{"$f":"DRE.ETO!AD60","v":0},{"$f":"DRE.ETO!AE60","v":0},{"$f":"DRE.ETO!AF60","v":0},{"$f":"DRE.ETO!AG60","v":0},{"$f":"DRE.ETO!AH60","v":0},{"$f":"DRE.ETO!AI60","v":0},{"$f":"DRE.ETO!AJ60","v":0},{"$f":"DRE.ETO!AK60","v":0},{"$f":"DRE.ETO!AL60","v":0},{"$f":"DRE.ETO!AM60","v":0},{"$f":"DRE.ETO!AN60","v":0},{"$f":"DRE.ETO!AO60","v":0},{"$f":"DRE.ETO!AP60","v":0},{"$f":"DRE.ETO!AQ60","v":0},{"$f":"DRE.ETO!AR60","v":0},{"$f":"DRE.ETO!AS60","v":0},{"$f":"DRE.ETO!AT60","v":0},{"$f":"DRE.ETO!AU60","v":0},{"$f":"DRE.ETO!AV60","v":-2273},{"$f":"DRE.ETO!AW60","v":-2501},{"$f":"DRE.ETO!AX60","v":3474},{"$f":"DRE.ETO!AY60","v":-1110},{"$f":"DRE.ETO!AZ60","v":-2410},{"$f":"DRE.ETO!BA60","v":-604},{"$f":"DRE.ETO!BB60","v":-1350},{"$f":"DRE.ETO!BC60","v":-258},{"$f":"DRE.ETO!BD60","v":-758},{"$f":"DRE.ETO!BF60","v":-1093}]
[null,"Other Financial Expenses",{"$f":"DRE.ETO!C61","v":-16211},{"$f":"DRE.ETO!D61","v":-16312},{"$f":"DRE.ETO!E61","v":-13368},{"$f":"DRE.ETO!F61","v":-27255},{"$f":"DRE.ETO!G61","v":-73146},{"$f":"DRE.ETO!H61","v":-12906},{"$f":"DRE.ETO!I61","v":-9893},{"$f":"DRE.ETO!J61","v":-8745},{"$f":"DRE.ETO!K61","v":3570},{"$f":"DRE.ETO!L61","v":-27974},{"$f":"DRE.ETO!M61","v":-11989},{"$f":"DRE.ETO!N61","v":-16109},{"$f":"DRE.ETO!O61","v":-5164},{"$f":"DRE.ETO!P61","v":-6382},{"$f":"DRE.ETO!Q61","v":-39644},{"$f":"DRE.ETO!R61","v":-14031},{"$f":"DRE.ETO!S61","v":-4704},{"$f":"DRE.ETO!T61","v":-9011},{"$f":"DRE.ETO!U61","v":7359},{"$f":"DRE.ETO!V61","v":-20387},{"$f":"DRE.ETO!W61","v":-821},{"$f":"DRE.ETO!X61","v":-176},{"$f":"DRE.ETO!Y61","v":-6893},{"$f":"DRE.ETO!Z61","v":-29945},{"$f":"DRE.ETO!AA61","v":-37835},{"$f":"DRE.ETO!AB61","v":-2445},{"$f":"DRE.ETO!AC61","v":-3779},{"$f":"DRE.ETO!AD61","v":-43900},{"$f":"DRE.ETO!AE61","v":-3816},{"$f":"DRE.ETO!AF61","v":-53940},{"$f":"DRE.ETO!AG61","v":-4152},{"$f":"DRE.ETO!AH61","v":-3528},{"$f":"DRE.ETO!AI61","v":729},{"$f":"DRE.ETO!AJ61","v":-4382},{"$f":"DRE.ETO!AK61","v":-11333},{"$f":"DRE.ETO!AL61","v":-4032},{"$f":"DRE.ETO!AM61","v":-7743},{"$f":"DRE.ETO!AN61","v":-1887},{"$f":"DRE.ETO!AO61","v":-20507},{"$f":"DRE.ETO!AP61","v":-34169},{"$f":"DRE.ETO!AQ61","v":3691},{"$f":"DRE.ETO!AR61","v":-14982},{"$f":"DRE.ETO!AS61","v":-3843},{"$f":"DRE.ETO!AT61","v":-2724},{"$f":"DRE.ETO!AU61","v":-17858},{"$f":"DRE.ETO!AV61","v":-3660},{"$f":"DRE.ETO!AW61","v":-3554},{"$f":"DRE.ETO!AX61","v":-4652},{"$f":"DRE.ETO!AY61","v":-3233},{"$f":"DRE.ETO!AZ61","v":-15099},{"$f":"DRE.ETO!BA61","v":-1195},{"$f":"DRE.ETO!BB61","v":-4991},{"$f":"DRE.ETO!BC61","v":-5212},{"$f":"DRE.ETO!BD61","v":226},{"$f":"DRE.ETO!BF61","v":-2401}]
[null,"Financial Result",{"$f":"DRE.ETO!C62","v":2498},{"$f":"DRE.ETO!D62","v":-13447},{"$f":"DRE.ETO!E62","v":-3632},{"$f":"DRE.ETO!F62","v":19366},{"$f":"DRE.ETO!G62","v":4785},{"$f":"DRE.ETO!H62","v":-12788},{"$f":"DRE.ETO!I62","v":-2214},{"$f":"DRE.ETO!J62","v":-15421},{"$f":"DRE.ETO!K62","v":-5776},{"$f":"DRE.ETO!L62","v":-36199},{"$f":"DRE.ETO!M62","v":-7410},{"$f":"DRE.ETO!N62","v":-11032.69745},{"$f":"DRE.ETO!O62","v":-12946},{"$f":"DRE.ETO!P62","v":-17996.615290000002},{"$f":"DRE.ETO!Q62","v":-49385.312740000008},{"$f":"DRE.ETO!R62","v":-11687},{"$f":"DRE.ETO!S62","v":-15032},{"$f":"DRE.ETO!T62","v":-9315},{"$f":"DRE.ETO!U62","v":16120.145049999999},{"$f":"DRE.ETO!V62","v":-19913.854950000023},{"$f":"DRE.ETO!W62","v":-6550},{"$f":"DRE.ETO!X62","v":-23611},{"$f":"DRE.ETO!Y62","v":-11928},{"$f":"DRE.ETO!Z62","v":-4825},{"$f":"DRE.ETO!AA62","v":-46914},{"$f":"DRE.ETO!AB62","v":-3044},{"$f":"DRE.ETO!AC62","v":-17306},{"$f":"DRE.ETO!AD62","v":-19707},{"$f":"DRE.ETO!AE62","v":-7324},{"$f":"DRE.ETO!AF62","v":-47381},{"$f":"DRE.ETO!AG62","v":-10297},{"$f":"DRE.ETO!AH62","v":-4845},{"$f":"DRE.ETO!AI62","v":6427},{"$f":"DRE.ETO!AJ62","v":-1761},{"$f":"DRE.ETO!AK62","v":-10476},{"$f":"DRE.ETO!AL62","v":-2134},{"$f":"DRE.ETO!AM62","v":-9360},{"$f":"DRE.ETO!AN62","v":-6502},{"$f":"DRE.ETO!AO62","v":-37711},{"$f":"DRE.ETO!AP62","v":-55707},{"$f":"DRE.ETO!AQ62","v":-17874},{"$f":"DRE.ETO!AR62","v":-30462},{"$f":"DRE.ETO!AS62","v":-30847},{"$f":"DRE.ETO!AT62","v":-21475},{"$f":"DRE.ETO!AU62","v":-100658},{"$f":"DRE.ETO!AV62","v":-32898},{"$f":"DRE.ETO!AW62","v":-37255},{"$f":"DRE.ETO!AX62","v":-26828},{"$f":"DRE.ETO!AY62","v":-20256},{"$f":"DRE.ETO!AZ62","v":-117237},{"$f":"DRE.ETO!BA62","v":-28490},{"$f":"DRE.ETO!BB62","v":-34048},{"$f":"DRE.ETO!BC62","v":-36808},{"$f":"DRE.ETO!BD62","v":-29740},{"$f":"DRE.ETO!BF62","v":-56168}]
[null,"Result Before taxes",{"$f":"DRE.ETO!C63","v":-7746},{"$f":"DRE.ETO!D63","v":-28660},{"$f":"DRE.ETO!E63","v":35513},{"$f":"DRE.ETO!F63","v":40618},{"$f":"DRE.ETO!G63","v":39725},{"$f":"DRE.ETO!H63","v":17091},{"$f":"DRE.ETO!I63","v":16139},{"$f":"DRE.ETO!J63","v":29288},{"$f":"DRE.ETO!K63","v":24247},{"$f":"DRE.ETO!L63","v":86765},{"$f":"DRE.ETO!M63","v":10938},{"$f":"DRE.ETO!N63","v":-5682.6974499999997},{"$f":"DRE.ETO!O63","v":44706},{"$f":"DRE.ETO!P63","v":-7809.5376400000096},{"$f":"DRE.ETO!Q63","v":42151.764909999867},{"$f":"DRE.ETO!R63","v":7471.9655100000091},{"$f":"DRE.ETO!S63","v":30863.358819999994},{"$f":"DRE.ETO!T63","v":33940},{"$f":"DRE.ETO!U63","v":83512.600770000019},{"$f":"DRE.ETO!V63","v":155787.92509999993},{"$f":"DRE.ETO!W63","v":23001},{"$f":"DRE.ETO!X63","v":22251},{"$f":"DRE.ETO!Y63","v":50381},{"$f":"DRE.ETO!Z63","v":26234},{"$f":"DRE.ETO!AA63","v":121866},{"$f":"DRE.ETO!AB63","v":45256.053300000029},{"$f":"DRE.ETO!AC63","v":77502.40896000003},{"$f":"DRE.ETO!AD63","v":50040.796560000046},{"$f":"DRE.ETO!AE63","v":36520.738020000048},{"$f":"DRE.ETO!AF63","v":209319.99684000015},{"$f":"DRE.ETO!AG63","v":20932},{"$f":"DRE.ETO!AH63","v":54759},{"$f":"DRE.ETO!AI63","v":105752},{"$f":"DRE.ETO!AJ63","v":81774},{"$f":"DRE.ETO!AK63","v":263217},{"$f":"DRE.ETO!AL63","v":62528},{"$f":"DRE.ETO!AM63","v":88414},{"$f":"DRE.ETO!AN63","v":103957},{"$f":"DRE.ETO!AO63","v":-6870},{"$f":"DRE.ETO!AP63","v":248029},{"$f":"DRE.ETO!AQ63","v":76928},{"$f":"DRE.ETO!AR63","v":52346},{"$f":"DRE.ETO!AS63","v":95542},{"$f":"DRE.ETO!AT63","v":71084},{"$f":"DRE.ETO!AU63","v":295900},{"$f":"DRE.ETO!AV63","v":77681},{"$f":"DRE.ETO!AW63","v":81780},{"$f":"DRE.ETO!AX63","v":94532},{"$f":"DRE.ETO!AY63","v":103610},{"$f":"DRE.ETO!AZ63","v":357603},{"$f":"DRE.ETO!BA63","v":113516},{"$f":"DRE.ETO!BB63","v":115009},{"$f":"DRE.ETO!BC63","v":121475},{"$f":"DRE.ETO!BD63","v":38391},{"$f":"DRE.ETO!BF63","v":76472}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.ETO!C64","v":-4403},{"$f":"DRE.ETO!D64","v":1085},{"$f":"DRE.ETO!E64","v":-5942},{"$f":"DRE.ETO!F64","v":36364},{"$f":"DRE.ETO!G64","v":27104},{"$f":"DRE.ETO!H64","v":-5147},{"$f":"DRE.ETO!I64","v":16368},{"$f":"DRE.ETO!J64","v":-596},{"$f":"DRE.ETO!K64","v":-28979},{"$f":"DRE.ETO!L64","v":-18354},{"$f":"DRE.ETO!M64","v":4329},{"$f":"DRE.ETO!N64","v":-1651},{"$f":"DRE.ETO!O64","v":-10670},{"$f":"DRE.ETO!P64","v":4289},{"$f":"DRE.ETO!Q64","v":-3703},{"$f":"DRE.ETO!R64","v":-1264.4341899999997},{"$f":"DRE.ETO!S64","v":-6225.1757699999998},{"$f":"DRE.ETO!T64","v":-2351},{"$f":"DRE.ETO!U64","v":-38074.390039999998},{"$f":"DRE.ETO!V64","v":-47915},{"$f":"DRE.ETO!W64","v":-4486.6603299999988},{"$f":"DRE.ETO!X64","v":-10895.339670000001},{"$f":"DRE.ETO!Y64","v":-6798},{"$f":"DRE.ETO!Z64","v":-812},{"$f":"DRE.ETO!AA64","v":-22992},{"$f":"DRE.ETO!AB64","v":-10013},{"$f":"DRE.ETO!AC64","v":-14254},{"$f":"DRE.ETO!AD64","v":-9281},{"$f":"DRE.ETO!AE64","v":-5412},{"$f":"DRE.ETO!AF64","v":-38960},{"$f":"DRE.ETO!AG64","v":-7193},{"$f":"DRE.ETO!AH64","v":-18734},{"$f":"DRE.ETO!AI64","v":-28933},{"$f":"DRE.ETO!AJ64","v":-1763},{"$f":"DRE.ETO!AK64","v":-56623},{"$f":"DRE.ETO!AL64","v":-9564},{"$f":"DRE.ETO!AM64","v":-8965},{"$f":"DRE.ETO!AN64","v":-14403},{"$f":"DRE.ETO!AO64","v":5038},{"$f":"DRE.ETO!AP64","v":-27894},{"$f":"DRE.ETO!AQ64","v":-12919},{"$f":"DRE.ETO!AR64","v":-6420},{"$f":"DRE.ETO!AS64","v":-10331},{"$f":"DRE.ETO!AT64","v":1713},{"$f":"DRE.ETO!AU64","v":-27957},{"$f":"DRE.ETO!AV64","v":-12069},{"$f":"DRE.ETO!AW64","v":-10630},{"$f":"DRE.ETO!AX64","v":-11495},{"$f":"DRE.ETO!AY64","v":-14234},{"$f":"DRE.ETO!AZ64","v":-48428},{"$f":"DRE.ETO!BA64","v":-17094},{"$f":"DRE.ETO!BB64","v":-15919},{"$f":"DRE.ETO!BC64","v":-14521},{"$f":"DRE.ETO!BD64","v":35333},{"$f":"DRE.ETO!BF64","v":-5432}]
[null,"Discontinued Operations",{"$f":"DRE.ETO!C65","v":0},{"$f":"DRE.ETO!D65","v":0},{"$f":"DRE.ETO!E65","v":0},{"$f":"DRE.ETO!F65","v":0},{"$f":"DRE.ETO!G65","v":0},{"$f":"DRE.ETO!H65","v":0},{"$f":"DRE.ETO!I65","v":0},{"$f":"DRE.ETO!J65","v":0},{"$f":"DRE.ETO!K65","v":0},{"$f":"DRE.ETO!L65","v":0},{"$f":"DRE.ETO!M65","v":0},{"$f":"DRE.ETO!N65","v":0},{"$f":"DRE.ETO!O65","v":0},{"$f":"DRE.ETO!P65","v":0},{"$f":"DRE.ETO!Q65","v":0},{"$f":"DRE.ETO!R65","v":0},{"$f":"DRE.ETO!S65","v":0},{"$f":"DRE.ETO!T65","v":0},{"$f":"DRE.ETO!U65","v":0},{"$f":"DRE.ETO!V65","v":0},{"$f":"DRE.ETO!W65","v":0},{"$f":"DRE.ETO!X65","v":0},{"$f":"DRE.ETO!Y65","v":0},{"$f":"DRE.ETO!Z65","v":0},{"$f":"DRE.ETO!AA65","v":0},{"$f":"DRE.ETO!AB65","v":0},{"$f":"DRE.ETO!AC65","v":0},{"$f":"DRE.ETO!AD65","v":0},{"$f":"DRE.ETO!AE65","v":0},{"$f":"DRE.ETO!AF65","v":0},{"$f":"DRE.ETO!AG65","v":0},{"$f":"DRE.ETO!AH65","v":0},{"$f":"DRE.ETO!AI65","v":0},{"$f":"DRE.ETO!AJ65","v":0},{"$f":"DRE.ETO!AK65","v":0},{"$f":"DRE.ETO!AL65","v":0},{"$f":"DRE.ETO!AM65","v":0},{"$f":"DRE.ETO!AN65","v":0},{"$f":"DRE.ETO!AO65","v":0},{"$f":"DRE.ETO!AP65","v":0},{"$f":"DRE.ETO!AQ65","v":0},{"$f":"DRE.ETO!AR65","v":0},{"$f":"DRE.ETO!AS65","v":0},{"$f":"DRE.ETO!AT65","v":0},{"$f":"DRE.ETO!AU65","v":0},{"$f":"DRE.ETO!AV65","v":0},{"$f":"DRE.ETO!AW65","v":0},{"$f":"DRE.ETO!AX65","v":0},{"$f":"DRE.ETO!AY65","v":0},{"$f":"DRE.ETO!AZ65","v":0},{"$f":"DRE.ETO!BA65","v":0},{"$f":"DRE.ETO!BB65","v":0},{"$f":"DRE.ETO!BC65","v":0},{"$f":"DRE.ETO!BD65","v":0},{"$f":"DRE.ETO!BF65","v":0}]
[null,"Net Income",{"$f":"DRE.ETO!C66","v":-12149},{"$f":"DRE.ETO!D66","v":-27575},{"$f":"DRE.ETO!E66","v":29571},{"$f":"DRE.ETO!F66","v":76982},{"$f":"DRE.ETO!G66","v":66829},{"$f":"DRE.ETO!H66","v":11944},{"$f":"DRE.ETO!I66","v":32507},{"$f":"DRE.ETO!J66","v":28692},{"$f":"DRE.ETO!K66","v":-4732},{"$f":"DRE.ETO!L66","v":68411},{"$f":"DRE.ETO!M66","v":15267},{"$f":"DRE.ETO!N66","v":-7333.6974499999997},{"$f":"DRE.ETO!O66","v":34036},{"$f":"DRE.ETO!P66","v":-3520.5376400000096},{"$f":"DRE.ETO!Q66","v":38448.764909999867},{"$f":"DRE.ETO!R66","v":6207.5313200000091},{"$f":"DRE.ETO!S66","v":24638.183049999992},{"$f":"DRE.ETO!T66","v":31589},{"$f":"DRE.ETO!U66","v":45438.210730000021},{"$f":"DRE.ETO!V66","v":107872.92509999993},{"$f":"DRE.ETO!W66","v":18514.339670000001},{"$f":"DRE.ETO!X66","v":11355.660329999999},{"$f":"DRE.ETO!Y66","v":43583},{"$f":"DRE.ETO!Z66","v":25422},{"$f":"DRE.ETO!AA66","v":98874},{"$f":"DRE.ETO!AB66","v":35243.053300000029},{"$f":"DRE.ETO!AC66","v":63248.40896000003},{"$f":"DRE.ETO!AD66","v":40759.796560000046},{"$f":"DRE.ETO!AE66","v":31108.738020000048},{"$f":"DRE.ETO!AF66","v":170359.99684000015},{"$f":"DRE.ETO!AG66","v":13739},{"$f":"DRE.ETO!AH66","v":36025},{"$f":"DRE.ETO!AI66","v":76819},{"$f":"DRE.ETO!AJ66","v":80011},{"$f":"DRE.ETO!AK66","v":206594},{"$f":"DRE.ETO!AL66","v":52964},{"$f":"DRE.ETO!AM66","v":79449},{"$f":"DRE.ETO!AN66","v":89554},{"$f":"DRE.ETO!AO66","v":-1832},{"$f":"DRE.ETO!AP66","v":220135},{"$f":"DRE.ETO!AQ66","v":64009},{"$f":"DRE.ETO!AR66","v":45926},{"$f":"DRE.ETO!AS66","v":85211},{"$f":"DRE.ETO!AT66","v":72797},{"$f":"DRE.ETO!AU66","v":267943},{"$f":"DRE.ETO!AV66","v":65612},{"$f":"DRE.ETO!AW66","v":71150},{"$f":"DRE.ETO!AX66","v":83037},{"$f":"DRE.ETO!AY66","v":89376},{"$f":"DRE.ETO!AZ66","v":309175},{"$f":"DRE.ETO!BA66","v":96422},{"$f":"DRE.ETO!BB66","v":99090},{"$f":"DRE.ETO!BC66","v":106954},{"$f":"DRE.ETO!BD66","v":73724},{"$f":"DRE.ETO!BF66","v":71040}]
[null,"Controlling Shareholders",{"$f":"DRE.ETO!C67","v":0},{"$f":"DRE.ETO!D67","v":0},{"$f":"DRE.ETO!E67","v":0},{"$f":"DRE.ETO!F67","v":0},{"$f":"DRE.ETO!G67","v":0},{"$f":"DRE.ETO!H67","v":0},{"$f":"DRE.ETO!I67","v":0},{"$f":"DRE.ETO!J67","v":0},{"$f":"DRE.ETO!K67","v":0},{"$f":"DRE.ETO!L67","v":0},{"$f":"DRE.ETO!M67","v":0},{"$f":"DRE.ETO!N67","v":0},{"$f":"DRE.ETO!O67","v":0},{"$f":"DRE.ETO!P67","v":0},{"$f":"DRE.ETO!Q67","v":0},{"$f":"DRE.ETO!R67","v":0},{"$f":"DRE.ETO!S67","v":0},{"$f":"DRE.ETO!T67","v":0},{"$f":"DRE.ETO!U67","v":0},{"$f":"DRE.ETO!V67","v":0},{"$f":"DRE.ETO!W67","v":0},{"$f":"DRE.ETO!X67","v":0},{"$f":"DRE.ETO!Y67","v":0},{"$f":"DRE.ETO!Z67","v":0},{"$f":"DRE.ETO!AA67","v":0},{"$f":"DRE.ETO!AB67","v":0},{"$f":"DRE.ETO!AC67","v":0},{"$f":"DRE.ETO!AD67","v":0},{"$f":"DRE.ETO!AE67","v":0},{"$f":"DRE.ETO!AF67","v":0},{"$f":"DRE.ETO!AG67","v":0},{"$f":"DRE.ETO!AH67","v":0},{"$f":"DRE.ETO!AI67","v":0},{"$f":"DRE.ETO!AJ67","v":0},{"$f":"DRE.ETO!AK67","v":0},{"$f":"DRE.ETO!AL67","v":0},{"$f":"DRE.ETO!AM67","v":0},{"$f":"DRE.ETO!AN67","v":0},{"$f":"DRE.ETO!AO67","v":0},{"$f":"DRE.ETO!AP67","v":0},{"$f":"DRE.ETO!AQ67","v":0},{"$f":"DRE.ETO!AR67","v":0},{"$f":"DRE.ETO!AS67","v":0},{"$f":"DRE.ETO!AT67","v":0},{"$f":"DRE.ETO!AU67","v":0},{"$f":"DRE.ETO!AV67","v":0},{"$f":"DRE.ETO!AW67","v":0},{"$f":"DRE.ETO!AX67","v":0},{"$f":"DRE.ETO!AY67","v":0},{"$f":"DRE.ETO!AZ67","v":0},{"$f":"DRE.ETO!BA67","v":0},{"$f":"DRE.ETO!BB67","v":0},{"$f":"DRE.ETO!BC67","v":0},{"$f":"DRE.ETO!BD67","v":0},{"$f":"DRE.ETO!BF67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.ETO!C68","v":0},{"$f":"DRE.ETO!D68","v":0},{"$f":"DRE.ETO!E68","v":0},{"$f":"DRE.ETO!F68","v":0},{"$f":"DRE.ETO!G68","v":0},{"$f":"DRE.ETO!H68","v":0},{"$f":"DRE.ETO!I68","v":0},{"$f":"DRE.ETO!J68","v":0},{"$f":"DRE.ETO!K68","v":0},{"$f":"DRE.ETO!L68","v":0},{"$f":"DRE.ETO!M68","v":0},{"$f":"DRE.ETO!N68","v":0},{"$f":"DRE.ETO!O68","v":0},{"$f":"DRE.ETO!P68","v":0},{"$f":"DRE.ETO!Q68","v":0},{"$f":"DRE.ETO!R68","v":0},{"$f":"DRE.ETO!S68","v":0},{"$f":"DRE.ETO!T68","v":0},{"$f":"DRE.ETO!U68","v":0},{"$f":"DRE.ETO!V68","v":0},{"$f":"DRE.ETO!W68","v":0},{"$f":"DRE.ETO!X68","v":0},{"$f":"DRE.ETO!Y68","v":0},{"$f":"DRE.ETO!Z68","v":0},{"$f":"DRE.ETO!AA68","v":0},{"$f":"DRE.ETO!AB68","v":0},{"$f":"DRE.ETO!AC68","v":0},{"$f":"DRE.ETO!AD68","v":0},{"$f":"DRE.ETO!AE68","v":0},{"$f":"DRE.ETO!AF68","v":0},{"$f":"DRE.ETO!AG68","v":0},{"$f":"DRE.ETO!AH68","v":0},{"$f":"DRE.ETO!AI68","v":0},{"$f":"DRE.ETO!AJ68","v":0},{"$f":"DRE.ETO!AK68","v":0},{"$f":"DRE.ETO!AL68","v":0},{"$f":"DRE.ETO!AM68","v":0},{"$f":"DRE.ETO!AN68","v":0},{"$f":"DRE.ETO!AO68","v":0},{"$f":"DRE.ETO!AP68","v":0},{"$f":"DRE.ETO!AQ68","v":0},{"$f":"DRE.ETO!AR68","v":0},{"$f":"DRE.ETO!AS68","v":0},{"$f":"DRE.ETO!AT68","v":0},{"$f":"DRE.ETO!AU68","v":0},{"$f":"DRE.ETO!AV68","v":0},{"$f":"DRE.ETO!AW68","v":0},{"$f":"DRE.ETO!AX68","v":0},{"$f":"DRE.ETO!AY68","v":0},{"$f":"DRE.ETO!AZ68","v":0},{"$f":"DRE.ETO!BA68","v":0},{"$f":"DRE.ETO!BB68","v":0},{"$f":"DRE.ETO!BC68","v":0},{"$f":"DRE.ETO!BD68","v":0},{"$f":"DRE.ETO!BF68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.ETO!C69","v":-22.839428422107378},{"$f":"DRE.ETO!D69","v":-51.839430302050452},{"$f":"DRE.ETO!E69","v":55.591796680396513},{"$f":"DRE.ETO!F69","v":144.72177782456745},{"$f":"DRE.ETO!G69","v":125.63471578080615},{"$f":"DRE.ETO!H69","v":22.454040091666023},{"$f":"DRE.ETO!I69","v":61.111309549546839},{"$f":"DRE.ETO!J69","v":53.939326717187001},{"$f":"DRE.ETO!K69","v":-8.8958906324316498},{"$f":"DRE.ETO!L69","v":128.6087857259682},{"$f":"DRE.ETO!M69","v":28.701090930966608},{"$f":"DRE.ETO!N69","v":-13.786933737646422},{"$f":"DRE.ETO!O69","v":52.233297269092944},{"$f":"DRE.ETO!P69","v":-6.6184103577343851},{"$f":"DRE.ETO!Q69","v":59.005340438755809},{"$f":"DRE.ETO!R69","v":9.5263787972959637},{"$f":"DRE.ETO!S69","v":37.810951328621947},{"$f":"DRE.ETO!T69","v":48.478012323227674},{"$f":"DRE.ETO!U69","v":69.731683171811611},{"$f":"DRE.ETO!V69","v":165.54702562095707},{"$f":"DRE.ETO!W69","v":28.413004105184811},{"$f":"DRE.ETO!X69","v":17.42694739992173},{"$f":"DRE.ETO!Y69","v":66.884586757517852},{"$f":"DRE.ETO!Z69","v":39.013834856471995},{"$f":"DRE.ETO!AA69","v":151.73683847056927},{"$f":"DRE.ETO!AB69","v":54.085699838094627},{"$f":"DRE.ETO!AC69","v":97.06407765321552},{"$f":"DRE.ETO!AD69","v":62.551961756558775},{"$f":"DRE.ETO!AE69","v":47.740978982988494},{"$f":"DRE.ETO!AF69","v":261.44271823085739},{"$f":"DRE.ETO!AG69","v":21.084536114116464},{"$f":"DRE.ETO!AH69","v":55.285713189536764},{"$f":"DRE.ETO!AI69","v":117.89016520491394},{"$f":"DRE.ETO!AJ69","v":122.78876330348442},{"$f":"DRE.ETO!AK69","v":317.0491778120516},{"$f":"DRE.ETO!AL69","v":81.281124590440669},{"$f":"DRE.ETO!AM69","v":121.92629083124237},{"$f":"DRE.ETO!AN69","v":137.43391419780085},{"$f":"DRE.ETO!AO69","v":-2.8114761016858112},{"$f":"DRE.ETO!AP69","v":337.82985351779809},{"$f":"DRE.ETO!AQ69","v":111.27736470154923},{"$f":"DRE.ETO!AR69","v":70.480268256562539},{"$f":"DRE.ETO!AS69","v":130.76893564451402},{"$f":"DRE.ETO!AT69","v":98.67176169977671},{"$f":"DRE.ETO!AU69","v":411.1983303024025},{"$f":"DRE.ETO!AV69","v":100.69135916146804},{"$f":"DRE.ETO!AW69","v":109.19024270466456},{"$f":"DRE.ETO!AX69","v":127.4326097465528},{"$f":"DRE.ETO!AY69","v":137.16074675997331},{"$f":"DRE.ETO!AZ69","v":474.47495837265876},{"$f":"DRE.ETO!BA69","v":147.97388028206839},{"$f":"DRE.ETO!BB69","v":152.06832255242742},{"$f":"DRE.ETO!BC69","v":164.13679856970757},{"$f":"DRE.ETO!BD69","v":113.14042801347421},{"$f":"DRE.ETO!BF69","v":109.02143136668124}]
[null,"EBITDA per Share",{"$f":"DRE.ETO!C70","v":5.4518349184386694E-2},{"$f":"DRE.ETO!D70","v":-9.0782451107380453},{"$f":"DRE.ETO!E70","v":92.97070484705722},{"$f":"DRE.ETO!F70","v":64.288413346843853},{"$f":"DRE.ETO!G70","v":148.23539143234743},{"$f":"DRE.ETO!H70","v":75.31615942669255},{"$f":"DRE.ETO!I70","v":53.772011783483194},{"$f":"DRE.ETO!J70","v":102.17302620076663},{"$f":"DRE.ETO!K70","v":78.559061231625904},{"$f":"DRE.ETO!L70","v":309.82025864256826},{"$f":"DRE.ETO!M70","v":57.225467212852791},{"$f":"DRE.ETO!N70","v":25.790939050365552},{"$f":"DRE.ETO!O70","v":102.35491816486729},{"$f":"DRE.ETO!P70","v":45.167658305306496},{"$f":"DRE.ETO!Q70","v":206.99504715207581},{"$f":"DRE.ETO!R70","v":49.468656108284819},{"$f":"DRE.ETO!S70","v":90.081167621985387},{"$f":"DRE.ETO!T70","v":87.699024730861012},{"$f":"DRE.ETO!U70","v":123.07577581854319},{"$f":"DRE.ETO!V70","v":350.32462427967431},{"$f":"DRE.ETO!W70","v":67.470822494878107},{"$f":"DRE.ETO!X70","v":96.475679657466443},{"$f":"DRE.ETO!Y70","v":120.02946525172072},{"$f":"DRE.ETO!Z70","v":74.554760096069003},{"$f":"DRE.ETO!AA70","v":358.52919285160715},{"$f":"DRE.ETO!AB70","v":100.37376871312053},{"$f":"DRE.ETO!AC70","v":174.61600632275199},{"$f":"DRE.ETO!AD70","v":141.1720058009715},{"$f":"DRE.ETO!AE70","v":99.994226682934013},{"$f":"DRE.ETO!AF70","v":516.15600751977797},{"$f":"DRE.ETO!AG70","v":91.485002647268715},{"$f":"DRE.ETO!AH70","v":126.35375183198667},{"$f":"DRE.ETO!AI70","v":189.29122257774912},{"$f":"DRE.ETO!AJ70","v":160.50275085748487},{"$f":"DRE.ETO!AK70","v":567.63272791448935},{"$f":"DRE.ETO!AL70","v":135.27159442308724},{"$f":"DRE.ETO!AM70","v":185.23054257498677},{"$f":"DRE.ETO!AN70","v":206.33042517437443},{"$f":"DRE.ETO!AO70","v":85.271210760955469},{"$f":"DRE.ETO!AP70","v":612.10377293340389},{"$f":"DRE.ETO!AQ70","v":196.90768321785103},{"$f":"DRE.ETO!AR70","v":165.72362514675078},{"$f":"DRE.ETO!AS70","v":234.91171934347736},{"$f":"DRE.ETO!AT70","v":168.99242650951865},{"$f":"DRE.ETO!AU70","v":766.53545421759782},{"$f":"DRE.ETO!AV70","v":211.69402177666259},{"$f":"DRE.ETO!AW70","v":226.61234010880656},{"$f":"DRE.ETO!AX70","v":231.19019666520876},{"$f":"DRE.ETO!AY70","v":237.23978115912004},{"$f":"DRE.ETO!AZ70","v":906.73633970979802},{"$f":"DRE.ETO!BA70","v":266.04513401318263},{"$f":"DRE.ETO!BB70","v":279.97206939680638},{"$f":"DRE.ETO!BC70","v":295.27404986073066},{"$f":"DRE.ETO!BD70","v":159.80141648059052},{"$f":"DRE.ETO!BF70","v":265.67067977256511}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",null,null,null,null,null,0,0,0,0,0,0,-2.3025500000003376,-2,null,-1.840619999988121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,null,null,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11]

{"sheet":"DRE.ESS","index":104,"n_rows":71,"n_cols":39,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Sul-Sudeste"]
[]
["ESS","Demonstrações de Resultados - IFRS (R$ mil)",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ESS","Residencial",595667,214538,208921,227887,252945,{"$f":"SUM(D5:G5)","v":904291},272715,231888,232216,275110,{"$f":"SUM(I5:L5)","v":1011929},266174,221914,240562,301523,{"$f":"SUM(N5:Q5)","v":1030173},289698,273143,295666,359475,{"$f":"SUM(S5:V5)","v":1217982},376998,280651,248695,278048,{"$f":"SUM(X5:AA5)","v":1184392},290237,271539,288633,376996,{"$f":"SUM(AC5:AF5)","v":1227405},388724,348781,291929,348578,{"$f":"SUM(AH5:AK5)","v":1378012},359869]
["ESS","Industrial",148758,51269,46145,55115,57981,210510,60382,50074,48774,54777,214007,57000,39278,48530,50166,{"$f":"SUM(N6:Q6)","v":194974},46039,47957,51478,55083,{"$f":"SUM(S6:V6)","v":200557},53823,45911,44214,43073,{"$f":"SUM(X6:AA6)","v":187021},44849,42378,44818,46915,{"$f":"SUM(AC6:AF6)","v":178960},45781,43435,34980,33443,{"$f":"SUM(AH6:AK6)","v":157639},26303]
["ESS","Comercial",314074,107451,104760,115515,130236,457962,132562,117959,115827,134688,501036,126330,91406,100370,128070,446176,119231,112427,124094,157408,513160,162411,122971,110601,123366,519349,126665,118631,121212,148308,514816,146748,135484,111176,126734,520142,117356]
["ESS","Rural",78223,26725,30843,38013,33612,129193,34235,32623,38045,40368,145271,36385,36696,41994,46805,161880,40845,47847,56809,60762,206263,56545,45928,47052,46765,196290,43969,43490,49219,54767,191445,54779,56181,52924,48833,212717,42402]
["ESS","Outras Classes",154247,47571,51583,60265,61824,221243,57083,57430,58955,63656,237124,57778,51422,54687,57592,221479,59307,60167,70479,82722,272675,82117,65779,62957,66584,277437,65875,66529,70517,82976,285897,77315,76520,66903,74559,295297,66177]
["ESS","Suprimento de energia elétrica",115786,13779,20250,39923,5687,79639,56291,6609,17501,2303,82704,1357,6733,4573,17518,30181,7812,13752,26541,9804,57909,23515,9825,8729,13399,55468,8115,6637,12317,-1591,25478,1728,2475,10636,2719,17558,25802]
["ESS","Receitas de construção",106582,17603,29356,22860,44120,113939,21403,36579,42111,37740,137833,37326,41115,47985,51513,177939,21173,22616,35780,32555,112124,29499,50140,61471,51318,192428,54376,62598,63943,74433,255350,55838,70549,77797,59658,263842,92834]
["ESS","Fornecimento não faturado líquido",3179,8718,-11392,7921,26067,31314,-601,-323,10269,9269,18614,1401,-6458,11503,17729,24175,31994,-22114,29115,-21725,{"$f":"SUM(S12:V12)","v":17270},-849,-31378,13756,6853,{"$f":"SUM(X12:AA12)","v":-11618},5562,-14892,25232,17103,33005,8811,-28686,-4793,15197,-9471,3264]
["ESS","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","Disponibilidade do sistema elétrico",90288,39562,43741,62354,38518,184175,52746,55727,60509,65172,234154,64247,61448,68188,73993,267876,72508,83304,77690,81057,314559,85898,80731,81935,90623,339187,100075,106643,102727,111026,420471,111777,116755,108264,109438,446234,111994]
["ESS","Constituição e amortização - CVA",52799,48176,56940,29209,-24691,109634,-31531,28265,15349,-25006,-12923,-8503,35096,21786,22120,70499,40938,38711,77953,38378,195980,-68350,-1854,54197,47799,31792,8854,34224,22657,-43370,22365,-53799,-35597,72143,21143,3890,34105]
["ESS","Subvenções vinculadas aos serviços concedidos",66967,27320,28216,30968,30989,117493,30911,28415,36153,36204,131683,16371,39075,31014,33927,120387,31261,29808,30013,31351,122433,29760,26887,32137,29710,118494,31818,29234,36698,41970,139720,44227,46329,48411,52988,191955,53693]
["ESS","Valor justo ativo indenizável concessão (VNR)",739,287,721,315,180,1503,568,377,197,927,2069,316,-208,569,2130,2807,2189,1809,4828,3686,12512,3525,4241,-1962,2374,8178,3457,1323,1454,2085,8319,3441,2732,1997,3773,11943,5995]
["ESS","Outras receitas operacionais",9287.9,2567,5660,4967,5153,18347,4557.2066299999997,5519.1419999999998,14238.80162,8303.2429900000006,32618.393239999998,7958,7704,8489,9280,33431,9694,10335,11808,13361,45198,13390,14763,15052,17222,60427,24107,13635,13940,8646,60328,13711,16032,12972,15272,57987,19075]
["ESS","Receita Bruta",{"$f":"SUM(C5:C18)","v":1736596.9},605566,615744,695312,662621,2579243,691321.20663000003,651142.14199999999,690144.80162000004,703511.24299000006,2736119.3932400001,664140,625221,680250,812366,2781977,772689,719762,892254,{"$f":"SUM(V5:V18)","v":903917},3288622,{"$f":"SUM(X5:X18)","v":848282},714595,778834,817134,3158845,807959,781969,853367,{"$f":"SUM(AF5:AF18)","v":920264},3363559,{"$f":"SUM(AH5:AH18)","v":899081},{"$f":"SUM(AI5:AI18)","v":850990},{"$f":"SUM(AJ5:AJ18)","v":885339},{"$f":"SUM(AK5:AK18)","v":912335},3547745,{"$f":"SUM(AM5:AM18)","v":958869}]
["ESS","PIS/COFINS/ISS",-144960,-53659,-54054,-61576,-57003,{"$f":"SUM(D20:G20)","v":-226292},-61678,-56568,-59292,-61165,{"$f":"SUM(I20:L20)","v":-238703},-57584,-53512,-57941,-69758,-238795,-68756,-60043,-65533,-64096,-258428,-58241,-47831,-56539,-60014,{"$f":"SUM(X20:AA20)","v":-222625},-57333,-55238,-61210,-64355,-238136,-63369,-58311,-62784,-64972,-249436,-65737]
["ESS","RGR",null,0,0,0,0,{"$f":"SUM(D21:G21)","v":0},null,null,null,null,{"$f":"SUM(I21:L21)","v":0},null,null,null,null,0,null,null,null,0,0,0,0,0,0,{"$f":"SUM(X21:AA21)","v":0},0,0,0,"-",0,0,0,0,0,0,"-"]
["ESS","ICMS",-277583,-102084,-100392,-110383,-121589,{"$f":"SUM(D22:G22)","v":-434448},-128474,-112002,-112389,-131847,{"$f":"SUM(I22:L22)","v":-484712},-126858,-103347,-112697,-138670,-481572,-134099,-128579,-136414,-163886,-562978,-172584,-129102,-93938,-99824,{"$f":"SUM(X22:AA22)","v":-495448},-108387,-108642,-112474,-142023,-471526,-143603,-133748,-113394,-130596,-521341,-129712]
["ESS","Outras (CCC, CDE, P&D e PEE)",-184547,-72277,-64746,-75917,-80943,{"$f":"SUM(D23:G23)","v":-293883},-71675,-72824,-67247,-50416,{"$f":"SUM(I23:L23)","v":-262162},-58291,-59392,-59304,-59887,-236874,-73334,-58553,-67236,-66350,-265473,-104717,-101626,-101466,-101805,{"$f":"SUM(X23:AA23)","v":-409614},-97895,-97250,-108073,-108356,-411574,-111869,-111377,-108836,-94186,-426268,-117102]
["ESS","Receita Líquida",1129507,377546,396552,447436,403086,{"$f":"SUM(H19:H23)","v":1624620},{"$f":"SUM(I19:I23)","v":429494.20663000003},409748.14199999999,451216.80162000004,460083.24299000006,1750542.3932400001,421407,408970,450308,544051,{"$f":"SUM(R19:R23)","v":1824736},496500,472587,623071,{"$f":"SUM(V19:V23)","v":609585},2201743,512740,436036,526891,555491,2031158,544344,520839,571610,{"$f":"SUM(AF19:AF23)","v":605530},2242323,{"$f":"SUM(AH19:AH23)","v":580240},547554,{"$f":"SUM(AJ19:AJ23)","v":600325},{"$f":"SUM(AK19:AK23)","v":622581},2350700,{"$f":"SUM(AM19:AM23)","v":646318}]
["ESS","Despesas não controláveis",-724786,-259265,-267366,-306447,-243762,{"$f":"SUM(H26:H27)","v":-1076840},{"$f":"SUM(I26:I27)","v":-301128},-264196,-282811,-293647,-1141782,-264675,-260357,-285798,-359225,{"$f":"SUM(R26:R27)","v":-1170055},-331726,-344230,-442644,{"$f":"SUM(V26:V27)","v":-428139},-1546739,-322332,-280288,-328929,-340611,-1272160,-312480,-318370,-333290,{"$f":"SUM(AF26:AF27)","v":-346244},-1310384,{"$f":"SUM(AH26:AH27)","v":-341881},-334990,{"$f":"SUM(AJ26:AJ27)","v":-363771},{"$f":"SUM(AK26:AK27)","v":-412927},-1453569,{"$f":"SUM(AM26:AM27)","v":-362284}]
["ESS","Energia Comprada",-640657,-209449,-210771,-254543,-191565,{"$f":"SUM(D26:G26)","v":-866328},-247594,-210424,-224467,-231954,{"$f":"SUM(I26:L26)","v":-914439},-203579,-202586,-211276,-283653,-901094,-254139,-261506,-375427,-358353,-1249425,-252427,-209392,-236539,-248487,-946845,-222160,-223973,-221880,-238576,-906589,-232269,-222178,-263986,-312294,-1030727,-240209]
["ESS","Transporte de Potência Elétrica",-84129,-49816,-56595,-51904,-52197,{"$f":"SUM(D27:G27)","v":-210512},-53534,-53772,-58344,-61693,{"$f":"SUM(I27:L27)","v":-227343},-61096,-57771,-74522,-75572,-268961,-77587,-82724,-67217,-69786,{"$f":"SUM(S27:V27)","v":-297314},-69905,-70896,-92390,-92124,{"$f":"SUM(X27:AA27)","v":-325315},-90320,-94397,-111410,-107668,-403795,-109612,-112812,-99785,-100633,-422842,-122075]
["ESS","PMSO",-157752,-47220,-48352,-48421,-67510,{"$f":"SUM(H29:H33)","v":-211503},{"$f":"SUM(I29:I33)","v":-47967},-54309,-53254,-71900,-227430,-48234,-45168,-48862,-52486,{"$f":"SUM(R29:R33)","v":-194750},-50302,-52535,-51815,{"$f":"SUM(V29:V33)","v":-80606},-235258,-49161,-57258,-52610,-69236,-228265,-57999,-58807,-57363,{"$f":"SUM(AF29:AF33)","v":-72130},-246299,{"$f":"SUM(AH29:AH33)","v":-63002},-62425,{"$f":"SUM(AJ29:AJ33)","v":-60726},{"$f":"SUM(AK29:AK33)","v":-78060},-264213,{"$f":"SUM(AM29:AM33)","v":-64871}]
["ESS","Pessoal",-65024,-21128,-20690,-20456,-32404,{"$f":"SUM(D29:G29)","v":-94678},-20071,-21280,-19622,-32496,{"$f":"SUM(I29:L29)","v":-93469},-19486,-18731,-18084,-32986,-89287,-20257,-21418,-21550,-33923,-97148,-20222,-22507,-19932,-33877,-96538,-21964,-23539,-22550,-32783,-100836,-24953,-28160,-26310,-33819,-113242,-28947]
["ESS","Benefício pós-emprego",-6658,-949,-931,-395,-287,{"$f":"SUM(D30:G30)","v":-2562},-1068,-1075,-1095,-266,{"$f":"SUM(I30:L30)","v":-3504},-1402,-1081,-918,12394,8993,-881,-958,-934,-9591,-12364,-802,-824,-820,-1084,-3530,-835,-819,-819,524,-1949,-854,-882,-927,-877,-3540,-878]
["ESS","Material",-8941,-2847,-3283,-2663,-4559,{"$f":"SUM(D31:G31)","v":-13352},-3056,-3666,-3485,-4796,{"$f":"SUM(I31:L31)","v":-15003},-3536,-3267,-4194,-3694,-14691,-3334,-4150,-4019,-5397,-16900,-4717,-5905,-4295,-4879,-19796,-5994,-4954,-4810,-5607,-21365,-5937,-4671,-4958,-6429,-21995,-5171]
["ESS","Serviços de terceiros",-69097,-20021,-21011,-20959,-26928,{"$f":"SUM(D32:G32)","v":-88919},-21356,-25559,-26507,-28920,{"$f":"SUM(I32:L32)","v":-102342},-21359,-20286,-21858,-24564,-88067,-22691,-21448,-23966,-28539,-96644,-23170,-26224,-21445,-25215,-96054,-24380,-25170,-26241,-28785,-104576,-26335,-25344,-25656,-31924,-109259,-24825]
["ESS","Outras",-8032,-2275,-2437,-3948,-3332,{"$f":"SUM(H34:H36)","v":-11992},{"$f":"SUM(I34:I36)","v":-2416},-2729,-2545,-5422,-13112,-2451,-1803,-3808,-3636,-11698,-3139,-4561,-1346,{"$f":"SUM(V34:V36)","v":-3156},-12202,-250,-1798,-6118,-4181,-12347,-4826,-4325,-2943,{"$f":"SUM(AF34:AF36)","v":-5479},-17573,{"$f":"SUM(AH34:AH36)","v":-4923},-3368,{"$f":"SUM(AJ34:AJ36)","v":-2875},{"$f":"SUM(AK34:AK36)","v":-5011},-16177,{"$f":"SUM(AM34:AM36)","v":-5050}]
["ESS","Multas e compensações",-2856,-218,-89,-17,-302,{"$f":"SUM(D34:G34)","v":-626},-85,-81,-29,-49,{"$f":"SUM(I34:L34)","v":-244},-46,-26,-33,-78,-183,-44,-23,-374,-67,-508,2677,-2926,-45,-45,-339,-103,-225,-86,-525,-939,-850,832,0,0,-18,0]
["ESS","Contingências (liquidação de ações cíveis)",-1716,-530,-787,-1119,-1231,{"$f":"SUM(D35:G35)","v":-3667},-648,-647,-1099,-809,{"$f":"SUM(I35:L35)","v":-3203},-568,-520,-1184,-698,-2970,-913,-1251,-1002,-729,-3895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","Outros",-3460,-1527,-1561,-2812,-1799,{"$f":"SUM(D36:G36)","v":-7699},-1683,-2001,-1417,-4564,{"$f":"SUM(I36:L36)","v":-9665},-1837,-1257,-2591,-2860,-8545,-2182,-3287,30,-2360,-7799,-2927,1128,-6073,-4136,-12008,-4723,-4100,-2857,-4954,-16634,-4073,-4200,-2875,-5011,-16159,-5050]
["ESS","Provisões/reversões",-912,{"$f":"SUM(D38:D39)","v":-519},{"$f":"SUM(E38:E39)","v":226},{"$f":"SUM(F38:F39)","v":1469},{"$f":"SUM(G38:G39)","v":-1817},{"$f":"SUM(H38:H39)","v":-641},{"$f":"SUM(I38:I39)","v":-571},-2591,-2659,-540,-6361,-3753,-7006,-656,1106,{"$f":"SUM(R38:R39)","v":-10309},799,-422,14,{"$f":"SUM(V38:V39)","v":4158},4549,-6841,-4084,-2125,997,-12053,-2721,-2558,-4076,{"$f":"SUM(AF38:AF39)","v":-3407},-12762,{"$f":"SUM(AH38:AH39)","v":-6406},-3332,{"$f":"SUM(AJ38:AJ39)","v":-2070},{"$f":"SUM(AK38:AK39)","v":-6741},-18549,{"$f":"SUM(AM38:AM39)","v":-6908}]
["ESS","Contingências",-151,-932,461,205,-244,{"$f":"SUM(D38:G38)","v":-510},99,-2061,-1844,-329,{"$f":"SUM(I38:L38)","v":-4135},-765,-1118,-1338,725,-2496,926,1404,147,1788,4265,-3541,-1150,-1102,-716,-6509,-1136,-598,-2133,-2461,-6328,-3765,-1137,-1669,-2793,-9364,-4842]
["ESS","Perdas esperadas de crédito de liquidação duvidosa",-761,413,-235,1264,-1573,{"$f":"SUM(D39:G39)","v":-131},-670,-530,-815,-211,{"$f":"SUM(I39:L39)","v":-2226},-2988,-5888,682,381,-7813,-127,-1826,-133,2370,284,-3300,-2934,-1023,1713,-5544,-1585,-1960,-1943,-946,-6434,-2641,-2195,-401,-3948,-9185,-2066]
["ESS","Outras provisões (*)",0,0,0,0,0,{"$f":"SUM(D40:G40)","v":0},0,0,0,0,{"$f":"SUM(I40:L40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ESS","Depreciação e amortização",-31745,-11202,-11338,-11209,-12180,{"$f":"SUM(D41:G41)","v":-45929},-13288,-13543,-13512,-13790,{"$f":"SUM(I41:L41)","v":-54133},-14211,-14394,-14569,-15353,-58527,-16386,-16306,-16220,-16324,-65236,-16592,-17252,-18836,-17643,-70323,-17630,-18813,-19296,-19791,-75530,-19731,-20783,-21108,-21555,-83177,-21985]
["ESS","Custo de Construção",-106582,-17603,-29356,-22860,-44120,{"$f":"SUM(D42:G42)","v":-113939},-21403,-36579,-42111,-37740,{"$f":"SUM(I42:L42)","v":-137833},-37326,-41115,-47985,-51513,-177939,-21173,-22616,-35780,-32555,-112124,-29499,-50140,-61471,-51318,-192428,-54376,-62598,-63943,-74433,-255350,-55838,-70549,-77797,-59658,-263842,-92834]
["ESS","Despesas Operacionais",-1021777,{"$f":"D37+D28+D25+D42+D41","v":-335809},{"$f":"E37+E28+E25+E42+E41","v":-356186},{"$f":"F37+F28+F25+F42+F41","v":-387468},{"$f":"G37+G28+G25+G42+G41","v":-369389},{"$f":"H37+H28+H25+H42+H41","v":-1448852},{"$f":"I37+I28+I25+I42+I41","v":-384357},-371218,-394347,-417617,-1567539,-368199,-368040,-397870,-477471,-1611580,-418788,-436109,-546445,{"$f":"V37+V28+V25+V42+V41","v":-553466},-1954808,-424425,-409022,-463971,-477811,-1775229,-445206,-461146,-477968,{"$f":"AF37+AF28+AF25+AF42+AF41","v":-516005},-1900325,{"$f":"AH37+AH28+AH25+AH42+AH41","v":-486858},-492079,{"$f":"AJ37+AJ28+AJ25+AJ42+AJ41","v":-525472},{"$f":"AK37+AK28+AK25+AK42+AK41","v":-578941},-2083350,{"$f":"AM37+AM28+AM25+AM42+AM41","v":-548882}]
["ESS","Outras receitas",6071,1399,3499,2287,4835,{"$f":"SUM(D44:G44)","v":12020},3166,2040,1909,1186,{"$f":"SUM(I44:L44)","v":8301},1295,681,1606,1187,4769,5504,2443,176,608,8731,168,0,1441,1100,2709,-1249,80,2332,-1165,-2,937,632,1683,2519,5771,1586]
["ESS","Outras despesas",-3627,-3219,-2635,-3116,-3057,{"$f":"SUM(D45:G45)","v":-12027},-2874,-2329,-1522,-1182,{"$f":"SUM(I45:L45)","v":-7907},-1390,-456,-2143,-2766,-6755,-1936,-901,-2450,-1599,-6886,-2341,-1477,-848,-1489,-6155,-3048,-1339,-5489,-8119,-17995,-6746,-5313,-7683,-12574,-32316,-4791]
["ESS","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":110174},39917,41230,59139,35475,175761,{"$f":"I24+I43+I44+I45","v":45429.20663000003},38241.141999999993,57256.801620000042,42470.242990000057,183397.39324000012,53113,41155,51901,65001,211170,81280,38020,74352,{"$f":"V24+V43+V44+V45","v":55128},248780,86142,25537,63513,77291,252483,94841,58434,90485,{"$f":"AF24+AF43+AF44+AF45","v":80241},324001,{"$f":"AH24+AH43+AH44+AH45","v":87573},50794,{"$f":"AJ24+AJ43+AJ44+AJ45","v":68853},{"$f":"AK24+AK43+AK44+AK45","v":33585},240805,{"$f":"AM24+AM43+AM44+AM45","v":94231}]
["ESS","Resultado de equivalência patrimonial",null,null,null,null,0,{"$f":"SUM(D47:G47)","v":0},0,0,0,0,{"$f":"SUM(I47:L47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":141919},51119,52568,70348,47655,221690,{"$f":"I24+I25+I28+I37+I42+I44+I45","v":58717.20663000003},51784.141999999993,70768.801620000042,56260.242990000057,237530.39324000012,67324,55549,66470,80354,269697,97666,54326,90572,{"$f":"V24+V25+V28+V37+V42+V44+V45","v":71452},314016,102734,42789,82349,94934,322806,112471,77247,109781,{"$f":"AF24+AF25+AF28+AF37+AF42+AF44+AF45","v":100032},399531,{"$f":"AH24+AH25+AH28+AH37+AH42+AH44+AH45","v":107304},71577,{"$f":"AJ24+AJ25+AJ28+AJ37+AJ42+AJ44+AJ45","v":89961},{"$f":"AK24+AK25+AK28+AK37+AK42+AK44+AK45","v":55140},323982,{"$f":"AM24+AM25+AM28+AM37+AM42+AM44+AM45","v":116216}]
["ESS","Resultado antes das receitas e despesas financeiras",110174,{"$f":"D46+D47","v":39917},{"$f":"E46+E47","v":41230},{"$f":"F46+F47","v":59139},{"$f":"G46+G47","v":35475},{"$f":"H46+H47","v":175761},{"$f":"I46+I47","v":45429.20663000003},38241.141999999993,57256.801620000042,42470.242990000057,183397.39324000012,53113,41155,51901,65001,211170,81280,38020,74352,{"$f":"V46+V47","v":55128},248780,86142,25537,63513,77291,252483,94841,58434,90485,{"$f":"AF46+AF47","v":80241},324001,{"$f":"AH46+AH47","v":87573},50794,{"$f":"AJ46+AJ47","v":68853},{"$f":"AK46+AK47","v":33585},240805,{"$f":"AM46+AM47","v":94231}]
["ESS","Receitas financeiras",73261,{"$f":"SUM(D51:D54)","v":11030},{"$f":"SUM(E51:E54)","v":10080},{"$f":"SUM(F51:F54)","v":8533},{"$f":"SUM(G51:G54)","v":17012},{"$f":"SUM(H51:H54)","v":46655},{"$f":"SUM(I51:I54)","v":10904},12126,8152,22969,54151,9809,18466,11544,15923,{"$f":"SUM(R51:R54)","v":55742},11773,89870,16446,{"$f":"SUM(V51:V54)","v":21510},139599,27670,37460,31171,26770,123071,23876,31599,27783,{"$f":"SUM(AF51:AF54)","v":18646},101904,{"$f":"SUM(AH51:AH54)","v":20192},22539,{"$f":"SUM(AJ51:AJ54)","v":27247},{"$f":"SUM(AK51:AK54)","v":36409},106387,{"$f":"SUM(AM51:AM54)","v":25173}]
["ESS","Receita de aplicações financeiras",17475,1902,1030,1141,2036,{"$f":"SUM(D51:G51)","v":6109},1780,1918,2152,1323,{"$f":"SUM(I51:L51)","v":7173},942,969,763,1861,4535,1184,1846,2291,2106,7427,5594,6128,7936,7434,27092,3781,6533,10700,4295,25309,5057,7517,9271,9858,31703,9839]
["ESS","Receitas de Multas por Atraso",13122,5329,4958,5358,6136,{"$f":"SUM(D52:G52)","v":21781},5304,5450,5235,5044,{"$f":"SUM(I52:L52)","v":21033},5708,5100,5971,6526,23305,7168,7339,6945,7721,29173,6976,7422,6404,5583,26385,5911,6515,5998,6274,24698,7045,7942,6910,6471,28368,6841]
["ESS","Atualização financeira CVA ",-2513,0,0,0,0,{"$f":"SUM(D53:G53)","v":0},0,0,0,0,{"$f":"SUM(I53:L53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2216,4056,840,-1010,6102,0,0,-2582,-1073,-3655,-856]
["ESS","Outras receitas financeiras",45177,3799,4092,2034,8840,{"$f":"SUM(D54:G54)","v":18765},3820,4758,765,16602,{"$f":"SUM(I54:L54)","v":25945},3159,12397,4810,7536,27902,3421,80685,7210,11683,102999,15100,23910,16831,13753,69594,11968,14495,10245,9087,45795,8090,7080,13648,21153,49971,9349]
["ESS","Despesas financeiras",-78972,-10410,-18104,-14925,-14864,{"$f":"SUM(H56:H61)","v":-58305},{"$f":"SUM(I56:I61)","v":-9799},-18086,-21654,-14214,-63753,-26790,-24785,-9581,-18369,-79525,-18316,-100478,-23108,{"$f":"SUM(V56:V61)","v":-35580},-177482,-34878,-54598,-48429,-50016,-187921,-51474,-53214,-48577,{"$f":"SUM(AF56:AF61)","v":-63463},-216728,{"$f":"SUM(AH56:AH61)","v":-39447},-56895,{"$f":"SUM(AJ56:AJ61)","v":-52879},{"$f":"SUM(AK56:AK61)","v":-58854},-208075,{"$f":"SUM(AM56:AM61)","v":-61781}]
["ESS","Encargos de dívidas – juros",-21309,-5583,-5431,-6557,-7592,{"$f":"SUM(D56:G56)","v":-25163},-7918,-7975,-8372,-7596,{"$f":"SUM(I56:L56)","v":-31861},-7385,-7205,-6567,-6708,-27865,-7003,-8205,-9680,-11793,-36681,-14110,-16129,-23124,-24521,-77884,-26290,-29512,-32088,-29351,-117241,-28277,-29361,-32583,-35458,-125679,-32181]
["ESS","Encargos de dívidas - Variação monetária/cambial",0,-1110,-23612,-10342,9513,-25551,-3785,6368,-31304,9934,-18787,-131425,-32918,-33123,26281,-171185,-45183,63024,-40807,-15250,-38216,80373,-40485,1504,-4594,36798,-3912,3202,-8178,2590,-6298,-14681,-26126,4323,-57605,-94089,17883]
["ESS","Marcação a mercado derivativos e dívida",3249,1963,-7054,1850,14212,10971,3,27,11,5,46,-10,21,-6,9,14,-19,-351,-2427,-2230,-5027,466,-1239,267,734,228,1324,483,1030,1841,4678,127,-244,-174,-395,-686,785]
["ESS","Instrumentos financeiros derivativos",-10179,-490,24256,7706,-12210,19262,7532,-11013,23824,-11786,8557,123555,33558,38150,-26301,168962,43435,-71975,39539,3460,14459,-91928,15311,-19201,-10492,-106310,-10447,-18080,-1454,-12210,-42191,2640,17070,-16573,44810,47947,-41124]
["ESS","Atualização financeira CVA",861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-191,-212,-36,-442,-881,7433,-8086,-602,-638,-1893,-343]
["ESS","Outras despesas financeiras",-51594,-5190,-6263,-7584,-18787,-37824,-5631,-5493,-5813,-4771,-21708,-11525,-18241,-8035,-11650,-49451,-9546,-82971,-9733,-9767,-112017,-9679,-12056,-7875,-11143,-40753,-11958,-9095,-7851,-25891,-54795,-6689,-10148,-7270,-9568,-33675,-6801]
["ESS","Resultado financeiro",-5711,{"$f":"D55+D50","v":620},{"$f":"E55+E50","v":-8024},{"$f":"F55+F50","v":-6392},{"$f":"G55+G50","v":2148},{"$f":"H55+H50","v":-11650},{"$f":"I55+I50","v":1105},-5960,-13502,8755,-9602,-16981,-6319,1963,-2446,-23783,-6543,-10608,-6662,{"$f":"V55+V50","v":-14070},-37883,-7208,-17138,-17258,-23246,-64850,-27598,-21615,-20794,{"$f":"AF55+AF50","v":-44817},-114824,{"$f":"AH55+AH50","v":-19255},-34356,{"$f":"AJ55+AJ50","v":-25632},{"$f":"AK55+AK50","v":-22445},-101688,{"$f":"AM55+AM50","v":-36608}]
["ESS","Resultado antes dos tributos",104463,{"$f":"D49+D62","v":40537},{"$f":"E49+E62","v":33206},{"$f":"F49+F62","v":52747},{"$f":"G49+G62","v":37623},{"$f":"H49+H62","v":164111},{"$f":"I49+I62","v":46534.20663000003},32281.141999999993,43754.801620000042,51225.242990000057,173795.39324000012,36132,34836,53864,62555,187387,74737,27412,67690,{"$f":"V49+V62","v":41058},210897,78934,8399,46255,54045,187633,67243,36819,69691,{"$f":"AF49+AF62","v":35424},209177,{"$f":"AH49+AH62","v":68318},16438,{"$f":"AJ49+AJ62","v":43221},{"$f":"AK49+AK62","v":11140},139117,{"$f":"AM49+AM62","v":57623}]
["ESS","Contribuição Social e imposto de renda",-36580,-13601,-11240,-15064,-13050,{"$f":"SUM(D64:G64)","v":-52955},-15692,-10933,-13020,-17131,{"$f":"SUM(I64:L64)","v":-56776},-12270,-11937,-17333,-21540,-63080,-25401,-5989,-23113,-13933,-68436,-26447,-2426,-12996,-10628,-52497,-21963,-11745,-22771,-14070,-70549,-22161,-2685,-16877,50420,8697,-17867]
["ESS","Resultado de operações descontinuadas",null,null,null,0,0,null,0,0,0,0,{"$f":"SUM(I65:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","Lucro líquido consolidado do período",67883,{"$f":"D63+D64+D65","v":26936},{"$f":"E63+E64+E65","v":21966},{"$f":"F63+F64+F65","v":37683},{"$f":"G63+G64+G65","v":24573},{"$f":"H63+H64+H65","v":111156},{"$f":"I63+I64+I65","v":30842.20663000003},21348.141999999993,30734.801620000042,34094.242990000057,117019.39324000012,23862,22899,36531,41015,124307,49336,21423,44577,{"$f":"V63+V64+V65","v":27125},142461,52487,5973,33259,43417,135136,45280,25074,46920,{"$f":"AF63+AF64+AF65","v":21354},138628,{"$f":"AH63+AH64+AH65","v":46157},13753,{"$f":"AJ63+AJ64+AJ65","v":26344},{"$f":"AK63+AK64+AK65","v":61560},147814,{"$f":"AM63+AM64+AM65","v":39756}]
["ESS","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESS","Lucro por ação  ",699.0176291292529,277.37045885163525,226.1924375978252,388.03649394513553,253.03772963176539,1144.6165252491969,317.59418640332842,219.83011368316988,316.48819527967754,351.08166848587257,1204.9941638520484,245.71628634978171,235.79990114506961,376.17390229837713,422.34739270121099,1280.0374824944395,508.03196309415932,220.60095559766046,459.02669083120526,279.31666529368152,1466.9762748167066,540.47903451684658,61.506302001812344,342.480846857237,305.48232968119288,1249.9485130570888,466.27605239311299,258.19672131147541,483.15347227942999,219.89043578548481,1427.5166817695033,{"$f":"AH66/AH71","v":475.29656479116898},{"$f":"AI66/AI71","v":141.61998517176045},{"$f":"AJ66/AJ71","v":271.27440481093998},{"$f":"AK66/AK71","v":633.90724112365103},1522.0981958975203,{"$f":"AM66/AM71","v":409.38298047615126}]
["ESS","EBITDA por ação",1461.395090205124,526.39220693632103,541.31312299200931,724.40069198451272,490.7220528873878,2282.8280748002308,604.63389313370158,533.24143257269952,728.73384978169588,579.33358380014886,2445.9427592882457,693.26138891177197,572.00963835571304,684.46741906252578,827.43636213856166,2777.1748084685723,1005.7047532745696,559.41593211961447,932.65507867204883,735.76900897932285,3233.5447730455558,1057.8919186094406,440.6149600461323,847.97965236016148,835.97289727325153,3182.4594282889861,1158.1575912348628,795.44237581349375,1130.4576159485955,1030.0683746601862,{"$f":"SUM(AC70:AF70)","v":4114.1259576571383},{"$f":"AH48/AH71","v":1104.9509844303486},{"$f":"AI48/AI71","v":737.05618255210481},{"$f":"AJ48/AJ71","v":926.36337424829071},{"$f":"AK48/AK71","v":567.79800642557052},{"$f":"SUM(AH70:AK70)","v":3336.1685476563143},{"$f":"AM48/AM71","v":1196.7213114754099}]
["ESS","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,null,97.111999999999995,97.111999999999995,97.111999999999995,97.111999999999995,97.111999999999995,97.111999999999995,97.111999999999995,null,null,null,null,97.111999999999995,null,null,null,null,97.111999999999995,null,null,null,null,null,97.111999999999995,{"$f":"AH71","v":97.111999999999995},{"$f":"AH71","v":97.111999999999995},{"$f":"AH71","v":97.111999999999995},null,{"$f":"AH71","v":97.111999999999995}]

{"sheet":"IS.ESS","index":105,"n_rows":72,"n_cols":38,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Sul-Sudeste"]
[]
[null,"Income Statement - IFRS (R$ thousand)",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.ESS!C5","v":595667},{"$f":"DRE.ESS!D5","v":214538},{"$f":"DRE.ESS!E5","v":208921},{"$f":"DRE.ESS!F5","v":227887},{"$f":"DRE.ESS!G5","v":252945},{"$f":"DRE.ESS!H5","v":904291},{"$f":"DRE.ESS!I5","v":272715},{"$f":"DRE.ESS!J5","v":231888},{"$f":"DRE.ESS!K5","v":232216},{"$f":"DRE.ESS!L5","v":275110},{"$f":"DRE.ESS!M5","v":1011929},{"$f":"DRE.ESS!N5","v":266174},{"$f":"DRE.ESS!O5","v":221914},{"$f":"DRE.ESS!P5","v":240562},{"$f":"DRE.ESS!Q5","v":301523},{"$f":"DRE.ESS!R5","v":1030173},{"$f":"DRE.ESS!S5","v":289698},{"$f":"DRE.ESS!T5","v":273143},{"$f":"DRE.ESS!U5","v":295666},{"$f":"DRE.ESS!V5","v":359475},{"$f":"DRE.ESS!W5","v":1217982},{"$f":"DRE.ESS!X5","v":376998},{"$f":"DRE.ESS!Y5","v":280651},{"$f":"DRE.ESS!Z5","v":248695},{"$f":"DRE.ESS!AA5","v":278048},{"$f":"DRE.ESS!AB5","v":1184392},{"$f":"DRE.ESS!AC5","v":290237},{"$f":"DRE.ESS!AD5","v":271539},{"$f":"DRE.ESS!AE5","v":288633},{"$f":"DRE.ESS!AF5","v":376996},{"$f":"DRE.ESS!AG5","v":1227405},{"$f":"DRE.ESS!AH5","v":388724},{"$f":"DRE.ESS!AI5","v":348781},{"$f":"DRE.ESS!AJ5","v":291929},{"$f":"DRE.ESS!AK5","v":348578},{"$f":"DRE.ESS!AM5","v":359869}]
[null,"Industrial",{"$f":"DRE.ESS!C6","v":148758},{"$f":"DRE.ESS!D6","v":51269},{"$f":"DRE.ESS!E6","v":46145},{"$f":"DRE.ESS!F6","v":55115},{"$f":"DRE.ESS!G6","v":57981},{"$f":"DRE.ESS!H6","v":210510},{"$f":"DRE.ESS!I6","v":60382},{"$f":"DRE.ESS!J6","v":50074},{"$f":"DRE.ESS!K6","v":48774},{"$f":"DRE.ESS!L6","v":54777},{"$f":"DRE.ESS!M6","v":214007},{"$f":"DRE.ESS!N6","v":57000},{"$f":"DRE.ESS!O6","v":39278},{"$f":"DRE.ESS!P6","v":48530},{"$f":"DRE.ESS!Q6","v":50166},{"$f":"DRE.ESS!R6","v":194974},{"$f":"DRE.ESS!S6","v":46039},{"$f":"DRE.ESS!T6","v":47957},{"$f":"DRE.ESS!U6","v":51478},{"$f":"DRE.ESS!V6","v":55083},{"$f":"DRE.ESS!W6","v":200557},{"$f":"DRE.ESS!X6","v":53823},{"$f":"DRE.ESS!Y6","v":45911},{"$f":"DRE.ESS!Z6","v":44214},{"$f":"DRE.ESS!AA6","v":43073},{"$f":"DRE.ESS!AB6","v":187021},{"$f":"DRE.ESS!AC6","v":44849},{"$f":"DRE.ESS!AD6","v":42378},{"$f":"DRE.ESS!AE6","v":44818},{"$f":"DRE.ESS!AF6","v":46915},{"$f":"DRE.ESS!AG6","v":178960},{"$f":"DRE.ESS!AH6","v":45781},{"$f":"DRE.ESS!AI6","v":43435},{"$f":"DRE.ESS!AJ6","v":34980},{"$f":"DRE.ESS!AK6","v":33443},{"$f":"DRE.ESS!AM6","v":26303}]
[null,"Commercial",{"$f":"DRE.ESS!C7","v":314074},{"$f":"DRE.ESS!D7","v":107451},{"$f":"DRE.ESS!E7","v":104760},{"$f":"DRE.ESS!F7","v":115515},{"$f":"DRE.ESS!G7","v":130236},{"$f":"DRE.ESS!H7","v":457962},{"$f":"DRE.ESS!I7","v":132562},{"$f":"DRE.ESS!J7","v":117959},{"$f":"DRE.ESS!K7","v":115827},{"$f":"DRE.ESS!L7","v":134688},{"$f":"DRE.ESS!M7","v":501036},{"$f":"DRE.ESS!N7","v":126330},{"$f":"DRE.ESS!O7","v":91406},{"$f":"DRE.ESS!P7","v":100370},{"$f":"DRE.ESS!Q7","v":128070},{"$f":"DRE.ESS!R7","v":446176},{"$f":"DRE.ESS!S7","v":119231},{"$f":"DRE.ESS!T7","v":112427},{"$f":"DRE.ESS!U7","v":124094},{"$f":"DRE.ESS!V7","v":157408},{"$f":"DRE.ESS!W7","v":513160},{"$f":"DRE.ESS!X7","v":162411},{"$f":"DRE.ESS!Y7","v":122971},{"$f":"DRE.ESS!Z7","v":110601},{"$f":"DRE.ESS!AA7","v":123366},{"$f":"DRE.ESS!AB7","v":519349},{"$f":"DRE.ESS!AC7","v":126665},{"$f":"DRE.ESS!AD7","v":118631},{"$f":"DRE.ESS!AE7","v":121212},{"$f":"DRE.ESS!AF7","v":148308},{"$f":"DRE.ESS!AG7","v":514816},{"$f":"DRE.ESS!AH7","v":146748},{"$f":"DRE.ESS!AI7","v":135484},{"$f":"DRE.ESS!AJ7","v":111176},{"$f":"DRE.ESS!AK7","v":126734},{"$f":"DRE.ESS!AM7","v":117356}]
[null,"Rural",{"$f":"DRE.ESS!C8","v":78223},{"$f":"DRE.ESS!D8","v":26725},{"$f":"DRE.ESS!E8","v":30843},{"$f":"DRE.ESS!F8","v":38013},{"$f":"DRE.ESS!G8","v":33612},{"$f":"DRE.ESS!H8","v":129193},{"$f":"DRE.ESS!I8","v":34235},{"$f":"DRE.ESS!J8","v":32623},{"$f":"DRE.ESS!K8","v":38045},{"$f":"DRE.ESS!L8","v":40368},{"$f":"DRE.ESS!M8","v":145271},{"$f":"DRE.ESS!N8","v":36385},{"$f":"DRE.ESS!O8","v":36696},{"$f":"DRE.ESS!P8","v":41994},{"$f":"DRE.ESS!Q8","v":46805},{"$f":"DRE.ESS!R8","v":161880},{"$f":"DRE.ESS!S8","v":40845},{"$f":"DRE.ESS!T8","v":47847},{"$f":"DRE.ESS!U8","v":56809},{"$f":"DRE.ESS!V8","v":60762},{"$f":"DRE.ESS!W8","v":206263},{"$f":"DRE.ESS!X8","v":56545},{"$f":"DRE.ESS!Y8","v":45928},{"$f":"DRE.ESS!Z8","v":47052},{"$f":"DRE.ESS!AA8","v":46765},{"$f":"DRE.ESS!AB8","v":196290},{"$f":"DRE.ESS!AC8","v":43969},{"$f":"DRE.ESS!AD8","v":43490},{"$f":"DRE.ESS!AE8","v":49219},{"$f":"DRE.ESS!AF8","v":54767},{"$f":"DRE.ESS!AG8","v":191445},{"$f":"DRE.ESS!AH8","v":54779},{"$f":"DRE.ESS!AI8","v":56181},{"$f":"DRE.ESS!AJ8","v":52924},{"$f":"DRE.ESS!AK8","v":48833},{"$f":"DRE.ESS!AM8","v":42402}]
[null,"Other sectors",{"$f":"DRE.ESS!C9","v":154247},{"$f":"DRE.ESS!D9","v":47571},{"$f":"DRE.ESS!E9","v":51583},{"$f":"DRE.ESS!F9","v":60265},{"$f":"DRE.ESS!G9","v":61824},{"$f":"DRE.ESS!H9","v":221243},{"$f":"DRE.ESS!I9","v":57083},{"$f":"DRE.ESS!J9","v":57430},{"$f":"DRE.ESS!K9","v":58955},{"$f":"DRE.ESS!L9","v":63656},{"$f":"DRE.ESS!M9","v":237124},{"$f":"DRE.ESS!N9","v":57778},{"$f":"DRE.ESS!O9","v":51422},{"$f":"DRE.ESS!P9","v":54687},{"$f":"DRE.ESS!Q9","v":57592},{"$f":"DRE.ESS!R9","v":221479},{"$f":"DRE.ESS!S9","v":59307},{"$f":"DRE.ESS!T9","v":60167},{"$f":"DRE.ESS!U9","v":70479},{"$f":"DRE.ESS!V9","v":82722},{"$f":"DRE.ESS!W9","v":272675},{"$f":"DRE.ESS!X9","v":82117},{"$f":"DRE.ESS!Y9","v":65779},{"$f":"DRE.ESS!Z9","v":62957},{"$f":"DRE.ESS!AA9","v":66584},{"$f":"DRE.ESS!AB9","v":277437},{"$f":"DRE.ESS!AC9","v":65875},{"$f":"DRE.ESS!AD9","v":66529},{"$f":"DRE.ESS!AE9","v":70517},{"$f":"DRE.ESS!AF9","v":82976},{"$f":"DRE.ESS!AG9","v":285897},{"$f":"DRE.ESS!AH9","v":77315},{"$f":"DRE.ESS!AI9","v":76520},{"$f":"DRE.ESS!AJ9","v":66903},{"$f":"DRE.ESS!AK9","v":74559},{"$f":"DRE.ESS!AM9","v":66177}]
[null,"Electricity sales to distributors",{"$f":"DRE.ESS!C10","v":115786},{"$f":"DRE.ESS!D10","v":13779},{"$f":"DRE.ESS!E10","v":20250},{"$f":"DRE.ESS!F10","v":39923},{"$f":"DRE.ESS!G10","v":5687},{"$f":"DRE.ESS!H10","v":79639},{"$f":"DRE.ESS!I10","v":56291},{"$f":"DRE.ESS!J10","v":6609},{"$f":"DRE.ESS!K10","v":17501},{"$f":"DRE.ESS!L10","v":2303},{"$f":"DRE.ESS!M10","v":82704},{"$f":"DRE.ESS!N10","v":1357},{"$f":"DRE.ESS!O10","v":6733},{"$f":"DRE.ESS!P10","v":4573},{"$f":"DRE.ESS!Q10","v":17518},{"$f":"DRE.ESS!R10","v":30181},{"$f":"DRE.ESS!S10","v":7812},{"$f":"DRE.ESS!T10","v":13752},{"$f":"DRE.ESS!U10","v":26541},{"$f":"DRE.ESS!V10","v":9804},{"$f":"DRE.ESS!W10","v":57909},{"$f":"DRE.ESS!X10","v":23515},{"$f":"DRE.ESS!Y10","v":9825},{"$f":"DRE.ESS!Z10","v":8729},{"$f":"DRE.ESS!AA10","v":13399},{"$f":"DRE.ESS!AB10","v":55468},{"$f":"DRE.ESS!AC10","v":8115},{"$f":"DRE.ESS!AD10","v":6637},{"$f":"DRE.ESS!AE10","v":12317},{"$f":"DRE.ESS!AF10","v":-1591},{"$f":"DRE.ESS!AG10","v":25478},{"$f":"DRE.ESS!AH10","v":1728},{"$f":"DRE.ESS!AI10","v":2475},{"$f":"DRE.ESS!AJ10","v":10636},{"$f":"DRE.ESS!AK10","v":2719},{"$f":"DRE.ESS!AM10","v":25802}]
[null,"Construction revenue",{"$f":"DRE.ESS!C11","v":106582},{"$f":"DRE.ESS!D11","v":17603},{"$f":"DRE.ESS!E11","v":29356},{"$f":"DRE.ESS!F11","v":22860},{"$f":"DRE.ESS!G11","v":44120},{"$f":"DRE.ESS!H11","v":113939},{"$f":"DRE.ESS!I11","v":21403},{"$f":"DRE.ESS!J11","v":36579},{"$f":"DRE.ESS!K11","v":42111},{"$f":"DRE.ESS!L11","v":37740},{"$f":"DRE.ESS!M11","v":137833},{"$f":"DRE.ESS!N11","v":37326},{"$f":"DRE.ESS!O11","v":41115},{"$f":"DRE.ESS!P11","v":47985},{"$f":"DRE.ESS!Q11","v":51513},{"$f":"DRE.ESS!R11","v":177939},{"$f":"DRE.ESS!S11","v":21173},{"$f":"DRE.ESS!T11","v":22616},{"$f":"DRE.ESS!U11","v":35780},{"$f":"DRE.ESS!V11","v":32555},{"$f":"DRE.ESS!W11","v":112124},{"$f":"DRE.ESS!X11","v":29499},{"$f":"DRE.ESS!Y11","v":50140},{"$f":"DRE.ESS!Z11","v":61471},{"$f":"DRE.ESS!AA11","v":51318},{"$f":"DRE.ESS!AB11","v":192428},{"$f":"DRE.ESS!AC11","v":54376},{"$f":"DRE.ESS!AD11","v":62598},{"$f":"DRE.ESS!AE11","v":63943},{"$f":"DRE.ESS!AF11","v":74433},{"$f":"DRE.ESS!AG11","v":255350},{"$f":"DRE.ESS!AH11","v":55838},{"$f":"DRE.ESS!AI11","v":70549},{"$f":"DRE.ESS!AJ11","v":77797},{"$f":"DRE.ESS!AK11","v":59658},{"$f":"DRE.ESS!AM11","v":92834}]
[null,"Net Unbilled Sales",{"$f":"DRE.ESS!C12","v":3179},{"$f":"DRE.ESS!D12","v":8718},{"$f":"DRE.ESS!E12","v":-11392},{"$f":"DRE.ESS!F12","v":7921},{"$f":"DRE.ESS!G12","v":26067},{"$f":"DRE.ESS!H12","v":31314},{"$f":"DRE.ESS!I12","v":-601},{"$f":"DRE.ESS!J12","v":-323},{"$f":"DRE.ESS!K12","v":10269},{"$f":"DRE.ESS!L12","v":9269},{"$f":"DRE.ESS!M12","v":18614},{"$f":"DRE.ESS!N12","v":1401},{"$f":"DRE.ESS!O12","v":-6458},{"$f":"DRE.ESS!P12","v":11503},{"$f":"DRE.ESS!Q12","v":17729},{"$f":"DRE.ESS!R12","v":24175},{"$f":"DRE.ESS!S12","v":31994},{"$f":"DRE.ESS!T12","v":-22114},{"$f":"DRE.ESS!U12","v":29115},{"$f":"DRE.ESS!V12","v":-21725},{"$f":"DRE.ESS!W12","v":17270},{"$f":"DRE.ESS!X12","v":-849},{"$f":"DRE.ESS!Y12","v":-31378},{"$f":"DRE.ESS!Z12","v":13756},{"$f":"DRE.ESS!AA12","v":6853},{"$f":"DRE.ESS!AB12","v":-11618},{"$f":"DRE.ESS!AC12","v":5562},{"$f":"DRE.ESS!AD12","v":-14892},{"$f":"DRE.ESS!AE12","v":25232},{"$f":"DRE.ESS!AF12","v":17103},{"$f":"DRE.ESS!AG12","v":33005},{"$f":"DRE.ESS!AH12","v":8811},{"$f":"DRE.ESS!AI12","v":-28686},{"$f":"DRE.ESS!AJ12","v":-4793},{"$f":"DRE.ESS!AK12","v":15197},{"$f":"DRE.ESS!AM12","v":3264}]
[null,"Energia comercializada",{"$f":"DRE.ESS!C13","v":0},{"$f":"DRE.ESS!D13","v":0},{"$f":"DRE.ESS!E13","v":0},{"$f":"DRE.ESS!F13","v":0},{"$f":"DRE.ESS!G13","v":0},{"$f":"DRE.ESS!H13","v":0},{"$f":"DRE.ESS!I13","v":0},{"$f":"DRE.ESS!J13","v":0},{"$f":"DRE.ESS!K13","v":0},{"$f":"DRE.ESS!L13","v":0},{"$f":"DRE.ESS!M13","v":0},{"$f":"DRE.ESS!N13","v":0},{"$f":"DRE.ESS!O13","v":0},{"$f":"DRE.ESS!P13","v":0},{"$f":"DRE.ESS!Q13","v":0},{"$f":"DRE.ESS!R13","v":0},{"$f":"DRE.ESS!S13","v":0},{"$f":"DRE.ESS!T13","v":0},{"$f":"DRE.ESS!U13","v":0},{"$f":"DRE.ESS!V13","v":0},{"$f":"DRE.ESS!W13","v":0},{"$f":"DRE.ESS!X13","v":0},{"$f":"DRE.ESS!Y13","v":0},{"$f":"DRE.ESS!Z13","v":0},{"$f":"DRE.ESS!AA13","v":0},{"$f":"DRE.ESS!AB13","v":0},{"$f":"DRE.ESS!AC13","v":0},{"$f":"DRE.ESS!AD13","v":0},{"$f":"DRE.ESS!AE13","v":0},{"$f":"DRE.ESS!AF13","v":0},{"$f":"DRE.ESS!AG13","v":0},{"$f":"DRE.ESS!AH13","v":0},{"$f":"DRE.ESS!AI13","v":0},{"$f":"DRE.ESS!AJ13","v":0},{"$f":"DRE.ESS!AK13","v":0},{"$f":"DRE.ESS!AM13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.ESS!C14","v":90288},{"$f":"DRE.ESS!D14","v":39562},{"$f":"DRE.ESS!E14","v":43741},{"$f":"DRE.ESS!F14","v":62354},{"$f":"DRE.ESS!G14","v":38518},{"$f":"DRE.ESS!H14","v":184175},{"$f":"DRE.ESS!I14","v":52746},{"$f":"DRE.ESS!J14","v":55727},{"$f":"DRE.ESS!K14","v":60509},{"$f":"DRE.ESS!L14","v":65172},{"$f":"DRE.ESS!M14","v":234154},{"$f":"DRE.ESS!N14","v":64247},{"$f":"DRE.ESS!O14","v":61448},{"$f":"DRE.ESS!P14","v":68188},{"$f":"DRE.ESS!Q14","v":73993},{"$f":"DRE.ESS!R14","v":267876},{"$f":"DRE.ESS!S14","v":72508},{"$f":"DRE.ESS!T14","v":83304},{"$f":"DRE.ESS!U14","v":77690},{"$f":"DRE.ESS!V14","v":81057},{"$f":"DRE.ESS!W14","v":314559},{"$f":"DRE.ESS!X14","v":85898},{"$f":"DRE.ESS!Y14","v":80731},{"$f":"DRE.ESS!Z14","v":81935},{"$f":"DRE.ESS!AA14","v":90623},{"$f":"DRE.ESS!AB14","v":339187},{"$f":"DRE.ESS!AC14","v":100075},{"$f":"DRE.ESS!AD14","v":106643},{"$f":"DRE.ESS!AE14","v":102727},{"$f":"DRE.ESS!AF14","v":111026},{"$f":"DRE.ESS!AG14","v":420471},{"$f":"DRE.ESS!AH14","v":111777},{"$f":"DRE.ESS!AI14","v":116755},{"$f":"DRE.ESS!AJ14","v":108264},{"$f":"DRE.ESS!AK14","v":109438},{"$f":"DRE.ESS!AM14","v":111994}]
[null,"Creation and amortization - CVA",{"$f":"DRE.ESS!C15","v":52799},{"$f":"DRE.ESS!D15","v":48176},{"$f":"DRE.ESS!E15","v":56940},{"$f":"DRE.ESS!F15","v":29209},{"$f":"DRE.ESS!G15","v":-24691},{"$f":"DRE.ESS!H15","v":109634},{"$f":"DRE.ESS!I15","v":-31531},{"$f":"DRE.ESS!J15","v":28265},{"$f":"DRE.ESS!K15","v":15349},{"$f":"DRE.ESS!L15","v":-25006},{"$f":"DRE.ESS!M15","v":-12923},{"$f":"DRE.ESS!N15","v":-8503},{"$f":"DRE.ESS!O15","v":35096},{"$f":"DRE.ESS!P15","v":21786},{"$f":"DRE.ESS!Q15","v":22120},{"$f":"DRE.ESS!R15","v":70499},{"$f":"DRE.ESS!S15","v":40938},{"$f":"DRE.ESS!T15","v":38711},{"$f":"DRE.ESS!U15","v":77953},{"$f":"DRE.ESS!V15","v":38378},{"$f":"DRE.ESS!W15","v":195980},{"$f":"DRE.ESS!X15","v":-68350},{"$f":"DRE.ESS!Y15","v":-1854},{"$f":"DRE.ESS!Z15","v":54197},{"$f":"DRE.ESS!AA15","v":47799},{"$f":"DRE.ESS!AB15","v":31792},{"$f":"DRE.ESS!AC15","v":8854},{"$f":"DRE.ESS!AD15","v":34224},{"$f":"DRE.ESS!AE15","v":22657},{"$f":"DRE.ESS!AF15","v":-43370},{"$f":"DRE.ESS!AG15","v":22365},{"$f":"DRE.ESS!AH15","v":-53799},{"$f":"DRE.ESS!AI15","v":-35597},{"$f":"DRE.ESS!AJ15","v":72143},{"$f":"DRE.ESS!AK15","v":21143},{"$f":"DRE.ESS!AM15","v":34105}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.ESS!C16","v":66967},{"$f":"DRE.ESS!D16","v":27320},{"$f":"DRE.ESS!E16","v":28216},{"$f":"DRE.ESS!F16","v":30968},{"$f":"DRE.ESS!G16","v":30989},{"$f":"DRE.ESS!H16","v":117493},{"$f":"DRE.ESS!I16","v":30911},{"$f":"DRE.ESS!J16","v":28415},{"$f":"DRE.ESS!K16","v":36153},{"$f":"DRE.ESS!L16","v":36204},{"$f":"DRE.ESS!M16","v":131683},{"$f":"DRE.ESS!N16","v":16371},{"$f":"DRE.ESS!O16","v":39075},{"$f":"DRE.ESS!P16","v":31014},{"$f":"DRE.ESS!Q16","v":33927},{"$f":"DRE.ESS!R16","v":120387},{"$f":"DRE.ESS!S16","v":31261},{"$f":"DRE.ESS!T16","v":29808},{"$f":"DRE.ESS!U16","v":30013},{"$f":"DRE.ESS!V16","v":31351},{"$f":"DRE.ESS!W16","v":122433},{"$f":"DRE.ESS!X16","v":29760},{"$f":"DRE.ESS!Y16","v":26887},{"$f":"DRE.ESS!Z16","v":32137},{"$f":"DRE.ESS!AA16","v":29710},{"$f":"DRE.ESS!AB16","v":118494},{"$f":"DRE.ESS!AC16","v":31818},{"$f":"DRE.ESS!AD16","v":29234},{"$f":"DRE.ESS!AE16","v":36698},{"$f":"DRE.ESS!AF16","v":41970},{"$f":"DRE.ESS!AG16","v":139720},{"$f":"DRE.ESS!AH16","v":44227},{"$f":"DRE.ESS!AI16","v":46329},{"$f":"DRE.ESS!AJ16","v":48411},{"$f":"DRE.ESS!AK16","v":52988},{"$f":"DRE.ESS!AM16","v":53693}]
[null,"Concession financial asset",{"$f":"DRE.ESS!C17","v":739},{"$f":"DRE.ESS!D17","v":287},{"$f":"DRE.ESS!E17","v":721},{"$f":"DRE.ESS!F17","v":315},{"$f":"DRE.ESS!G17","v":180},{"$f":"DRE.ESS!H17","v":1503},{"$f":"DRE.ESS!I17","v":568},{"$f":"DRE.ESS!J17","v":377},{"$f":"DRE.ESS!K17","v":197},{"$f":"DRE.ESS!L17","v":927},{"$f":"DRE.ESS!M17","v":2069},{"$f":"DRE.ESS!N17","v":316},{"$f":"DRE.ESS!O17","v":-208},{"$f":"DRE.ESS!P17","v":569},{"$f":"DRE.ESS!Q17","v":2130},{"$f":"DRE.ESS!R17","v":2807},{"$f":"DRE.ESS!S17","v":2189},{"$f":"DRE.ESS!T17","v":1809},{"$f":"DRE.ESS!U17","v":4828},{"$f":"DRE.ESS!V17","v":3686},{"$f":"DRE.ESS!W17","v":12512},{"$f":"DRE.ESS!X17","v":3525},{"$f":"DRE.ESS!Y17","v":4241},{"$f":"DRE.ESS!Z17","v":-1962},{"$f":"DRE.ESS!AA17","v":2374},{"$f":"DRE.ESS!AB17","v":8178},{"$f":"DRE.ESS!AC17","v":3457},{"$f":"DRE.ESS!AD17","v":1323},{"$f":"DRE.ESS!AE17","v":1454},{"$f":"DRE.ESS!AF17","v":2085},{"$f":"DRE.ESS!AG17","v":8319},{"$f":"DRE.ESS!AH17","v":3441},{"$f":"DRE.ESS!AI17","v":2732},{"$f":"DRE.ESS!AJ17","v":1997},{"$f":"DRE.ESS!AK17","v":3773},{"$f":"DRE.ESS!AM17","v":5995}]
[]
[null,"Other revenues",{"$f":"DRE.ESS!C18","v":9287.9},{"$f":"DRE.ESS!D18","v":2567},{"$f":"DRE.ESS!E18","v":5660},{"$f":"DRE.ESS!F18","v":4967},{"$f":"DRE.ESS!G18","v":5153},{"$f":"DRE.ESS!H18","v":18347},{"$f":"DRE.ESS!I18","v":4557.2066299999997},{"$f":"DRE.ESS!J18","v":5519.1419999999998},{"$f":"DRE.ESS!K18","v":14238.80162},{"$f":"DRE.ESS!L18","v":8303.2429900000006},{"$f":"DRE.ESS!M18","v":32618.393239999998},{"$f":"DRE.ESS!N18","v":7958},{"$f":"DRE.ESS!O18","v":7704},{"$f":"DRE.ESS!P18","v":8489},{"$f":"DRE.ESS!Q18","v":9280},{"$f":"DRE.ESS!R18","v":33431},{"$f":"DRE.ESS!S18","v":9694},{"$f":"DRE.ESS!T18","v":10335},{"$f":"DRE.ESS!U18","v":11808},{"$f":"DRE.ESS!V18","v":13361},{"$f":"DRE.ESS!W18","v":45198},{"$f":"DRE.ESS!X18","v":13390},{"$f":"DRE.ESS!Y18","v":14763},{"$f":"DRE.ESS!Z18","v":15052},{"$f":"DRE.ESS!AA18","v":17222},{"$f":"DRE.ESS!AB18","v":60427},{"$f":"DRE.ESS!AC18","v":24107},{"$f":"DRE.ESS!AD18","v":13635},{"$f":"DRE.ESS!AE18","v":13940},{"$f":"DRE.ESS!AF18","v":8646},{"$f":"DRE.ESS!AG18","v":60328},{"$f":"DRE.ESS!AH18","v":13711},{"$f":"DRE.ESS!AI18","v":16032},{"$f":"DRE.ESS!AJ18","v":12972},{"$f":"DRE.ESS!AK18","v":15272},{"$f":"DRE.ESS!AM18","v":19075}]
[null,"Gross Revenue",{"$f":"DRE.ESS!C19","v":1736596.9},{"$f":"DRE.ESS!D19","v":605566},{"$f":"DRE.ESS!E19","v":615744},{"$f":"DRE.ESS!F19","v":695312},{"$f":"DRE.ESS!G19","v":662621},{"$f":"DRE.ESS!H19","v":2579243},{"$f":"DRE.ESS!I19","v":691321.20663000003},{"$f":"DRE.ESS!J19","v":651142.14199999999},{"$f":"DRE.ESS!K19","v":690144.80162000004},{"$f":"DRE.ESS!L19","v":703511.24299000006},{"$f":"DRE.ESS!M19","v":2736119.3932400001},{"$f":"DRE.ESS!N19","v":664140},{"$f":"DRE.ESS!O19","v":625221},{"$f":"DRE.ESS!P19","v":680250},{"$f":"DRE.ESS!Q19","v":812366},{"$f":"DRE.ESS!R19","v":2781977},{"$f":"DRE.ESS!S19","v":772689},{"$f":"DRE.ESS!T19","v":719762},{"$f":"DRE.ESS!U19","v":892254},{"$f":"DRE.ESS!V19","v":903917},{"$f":"DRE.ESS!W19","v":3288622},{"$f":"DRE.ESS!X19","v":848282},{"$f":"DRE.ESS!Y19","v":714595},{"$f":"DRE.ESS!Z19","v":778834},{"$f":"DRE.ESS!AA19","v":817134},{"$f":"DRE.ESS!AB19","v":3158845},{"$f":"DRE.ESS!AC19","v":807959},{"$f":"DRE.ESS!AD19","v":781969},{"$f":"DRE.ESS!AE19","v":853367},{"$f":"DRE.ESS!AF19","v":920264},{"$f":"DRE.ESS!AG19","v":3363559},{"$f":"DRE.ESS!AH19","v":899081},{"$f":"DRE.ESS!AI19","v":850990},{"$f":"DRE.ESS!AJ19","v":885339},{"$f":"DRE.ESS!AK19","v":912335},{"$f":"DRE.ESS!AM19","v":958869}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.ESS!C20","v":-144960},{"$f":"DRE.ESS!D20","v":-53659},{"$f":"DRE.ESS!E20","v":-54054},{"$f":"DRE.ESS!F20","v":-61576},{"$f":"DRE.ESS!G20","v":-57003},{"$f":"DRE.ESS!H20","v":-226292},{"$f":"DRE.ESS!I20","v":-61678},{"$f":"DRE.ESS!J20","v":-56568},{"$f":"DRE.ESS!K20","v":-59292},{"$f":"DRE.ESS!L20","v":-61165},{"$f":"DRE.ESS!M20","v":-238703},{"$f":"DRE.ESS!N20","v":-57584},{"$f":"DRE.ESS!O20","v":-53512},{"$f":"DRE.ESS!P20","v":-57941},{"$f":"DRE.ESS!Q20","v":-69758},{"$f":"DRE.ESS!R20","v":-238795},{"$f":"DRE.ESS!S20","v":-68756},{"$f":"DRE.ESS!T20","v":-60043},{"$f":"DRE.ESS!U20","v":-65533},{"$f":"DRE.ESS!V20","v":-64096},{"$f":"DRE.ESS!W20","v":-258428},{"$f":"DRE.ESS!X20","v":-58241},{"$f":"DRE.ESS!Y20","v":-47831},{"$f":"DRE.ESS!Z20","v":-56539},{"$f":"DRE.ESS!AA20","v":-60014},{"$f":"DRE.ESS!AB20","v":-222625},{"$f":"DRE.ESS!AC20","v":-57333},{"$f":"DRE.ESS!AD20","v":-55238},{"$f":"DRE.ESS!AE20","v":-61210},{"$f":"DRE.ESS!AF20","v":-64355},{"$f":"DRE.ESS!AG20","v":-238136},{"$f":"DRE.ESS!AH20","v":-63369},{"$f":"DRE.ESS!AI20","v":-58311},{"$f":"DRE.ESS!AJ20","v":-62784},{"$f":"DRE.ESS!AK20","v":-64972},{"$f":"DRE.ESS!AM20","v":-65737}]
[null,"RGR",{"$f":"DRE.ESS!C21","v":0},{"$f":"DRE.ESS!D21","v":0},{"$f":"DRE.ESS!E21","v":0},{"$f":"DRE.ESS!F21","v":0},{"$f":"DRE.ESS!G21","v":0},{"$f":"DRE.ESS!H21","v":0},{"$f":"DRE.ESS!I21","v":0},{"$f":"DRE.ESS!J21","v":0},{"$f":"DRE.ESS!K21","v":0},{"$f":"DRE.ESS!L21","v":0},{"$f":"DRE.ESS!M21","v":0},{"$f":"DRE.ESS!N21","v":0},{"$f":"DRE.ESS!O21","v":0},{"$f":"DRE.ESS!P21","v":0},{"$f":"DRE.ESS!Q21","v":0},{"$f":"DRE.ESS!R21","v":0},{"$f":"DRE.ESS!S21","v":0},{"$f":"DRE.ESS!T21","v":0},{"$f":"DRE.ESS!U21","v":0},{"$f":"DRE.ESS!V21","v":0},{"$f":"DRE.ESS!W21","v":0},{"$f":"DRE.ESS!X21","v":0},{"$f":"DRE.ESS!Y21","v":0},{"$f":"DRE.ESS!Z21","v":0},{"$f":"DRE.ESS!AA21","v":0},{"$f":"DRE.ESS!AB21","v":0},{"$f":"DRE.ESS!AC21","v":0},{"$f":"DRE.ESS!AD21","v":0},{"$f":"DRE.ESS!AE21","v":0},{"$f":"DRE.ESS!AF21","v":"-"},{"$f":"DRE.ESS!AG21","v":0},{"$f":"DRE.ESS!AH21","v":0},{"$f":"DRE.ESS!AI21","v":0},{"$f":"DRE.ESS!AJ21","v":0},{"$f":"DRE.ESS!AK21","v":0},{"$f":"DRE.ESS!AM21","v":"-"}]
[null,"ICMS",{"$f":"DRE.ESS!C22","v":-277583},{"$f":"DRE.ESS!D22","v":-102084},{"$f":"DRE.ESS!E22","v":-100392},{"$f":"DRE.ESS!F22","v":-110383},{"$f":"DRE.ESS!G22","v":-121589},{"$f":"DRE.ESS!H22","v":-434448},{"$f":"DRE.ESS!I22","v":-128474},{"$f":"DRE.ESS!J22","v":-112002},{"$f":"DRE.ESS!K22","v":-112389},{"$f":"DRE.ESS!L22","v":-131847},{"$f":"DRE.ESS!M22","v":-484712},{"$f":"DRE.ESS!N22","v":-126858},{"$f":"DRE.ESS!O22","v":-103347},{"$f":"DRE.ESS!P22","v":-112697},{"$f":"DRE.ESS!Q22","v":-138670},{"$f":"DRE.ESS!R22","v":-481572},{"$f":"DRE.ESS!S22","v":-134099},{"$f":"DRE.ESS!T22","v":-128579},{"$f":"DRE.ESS!U22","v":-136414},{"$f":"DRE.ESS!V22","v":-163886},{"$f":"DRE.ESS!W22","v":-562978},{"$f":"DRE.ESS!X22","v":-172584},{"$f":"DRE.ESS!Y22","v":-129102},{"$f":"DRE.ESS!Z22","v":-93938},{"$f":"DRE.ESS!AA22","v":-99824},{"$f":"DRE.ESS!AB22","v":-495448},{"$f":"DRE.ESS!AC22","v":-108387},{"$f":"DRE.ESS!AD22","v":-108642},{"$f":"DRE.ESS!AE22","v":-112474},{"$f":"DRE.ESS!AF22","v":-142023},{"$f":"DRE.ESS!AG22","v":-471526},{"$f":"DRE.ESS!AH22","v":-143603},{"$f":"DRE.ESS!AI22","v":-133748},{"$f":"DRE.ESS!AJ22","v":-113394},{"$f":"DRE.ESS!AK22","v":-130596},{"$f":"DRE.ESS!AM22","v":-129712}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.ESS!C23","v":-184547},{"$f":"DRE.ESS!D23","v":-72277},{"$f":"DRE.ESS!E23","v":-64746},{"$f":"DRE.ESS!F23","v":-75917},{"$f":"DRE.ESS!G23","v":-80943},{"$f":"DRE.ESS!H23","v":-293883},{"$f":"DRE.ESS!I23","v":-71675},{"$f":"DRE.ESS!J23","v":-72824},{"$f":"DRE.ESS!K23","v":-67247},{"$f":"DRE.ESS!L23","v":-50416},{"$f":"DRE.ESS!M23","v":-262162},{"$f":"DRE.ESS!N23","v":-58291},{"$f":"DRE.ESS!O23","v":-59392},{"$f":"DRE.ESS!P23","v":-59304},{"$f":"DRE.ESS!Q23","v":-59887},{"$f":"DRE.ESS!R23","v":-236874},{"$f":"DRE.ESS!S23","v":-73334},{"$f":"DRE.ESS!T23","v":-58553},{"$f":"DRE.ESS!U23","v":-67236},{"$f":"DRE.ESS!V23","v":-66350},{"$f":"DRE.ESS!W23","v":-265473},{"$f":"DRE.ESS!X23","v":-104717},{"$f":"DRE.ESS!Y23","v":-101626},{"$f":"DRE.ESS!Z23","v":-101466},{"$f":"DRE.ESS!AA23","v":-101805},{"$f":"DRE.ESS!AB23","v":-409614},{"$f":"DRE.ESS!AC23","v":-97895},{"$f":"DRE.ESS!AD23","v":-97250},{"$f":"DRE.ESS!AE23","v":-108073},{"$f":"DRE.ESS!AF23","v":-108356},{"$f":"DRE.ESS!AG23","v":-411574},{"$f":"DRE.ESS!AH23","v":-111869},{"$f":"DRE.ESS!AI23","v":-111377},{"$f":"DRE.ESS!AJ23","v":-108836},{"$f":"DRE.ESS!AK23","v":-94186},{"$f":"DRE.ESS!AM23","v":-117102}]
[null,"Net Revenue",{"$f":"DRE.ESS!C24","v":1129507},{"$f":"DRE.ESS!D24","v":377546},{"$f":"DRE.ESS!E24","v":396552},{"$f":"DRE.ESS!F24","v":447436},{"$f":"DRE.ESS!G24","v":403086},{"$f":"DRE.ESS!H24","v":1624620},{"$f":"DRE.ESS!I24","v":429494.20663000003},{"$f":"DRE.ESS!J24","v":409748.14199999999},{"$f":"DRE.ESS!K24","v":451216.80162000004},{"$f":"DRE.ESS!L24","v":460083.24299000006},{"$f":"DRE.ESS!M24","v":1750542.3932400001},{"$f":"DRE.ESS!N24","v":421407},{"$f":"DRE.ESS!O24","v":408970},{"$f":"DRE.ESS!P24","v":450308},{"$f":"DRE.ESS!Q24","v":544051},{"$f":"DRE.ESS!R24","v":1824736},{"$f":"DRE.ESS!S24","v":496500},{"$f":"DRE.ESS!T24","v":472587},{"$f":"DRE.ESS!U24","v":623071},{"$f":"DRE.ESS!V24","v":609585},{"$f":"DRE.ESS!W24","v":2201743},{"$f":"DRE.ESS!X24","v":512740},{"$f":"DRE.ESS!Y24","v":436036},{"$f":"DRE.ESS!Z24","v":526891},{"$f":"DRE.ESS!AA24","v":555491},{"$f":"DRE.ESS!AB24","v":2031158},{"$f":"DRE.ESS!AC24","v":544344},{"$f":"DRE.ESS!AD24","v":520839},{"$f":"DRE.ESS!AE24","v":571610},{"$f":"DRE.ESS!AF24","v":605530},{"$f":"DRE.ESS!AG24","v":2242323},{"$f":"DRE.ESS!AH24","v":580240},{"$f":"DRE.ESS!AI24","v":547554},{"$f":"DRE.ESS!AJ24","v":600325},{"$f":"DRE.ESS!AK24","v":622581},{"$f":"DRE.ESS!AM24","v":646318}]
[null,"Non-Manageable Costs",{"$f":"DRE.ESS!C25","v":-724786},{"$f":"DRE.ESS!D25","v":-259265},{"$f":"DRE.ESS!E25","v":-267366},{"$f":"DRE.ESS!F25","v":-306447},{"$f":"DRE.ESS!G25","v":-243762},{"$f":"DRE.ESS!H25","v":-1076840},{"$f":"DRE.ESS!I25","v":-301128},{"$f":"DRE.ESS!J25","v":-264196},{"$f":"DRE.ESS!K25","v":-282811},{"$f":"DRE.ESS!L25","v":-293647},{"$f":"DRE.ESS!M25","v":-1141782},{"$f":"DRE.ESS!N25","v":-264675},{"$f":"DRE.ESS!O25","v":-260357},{"$f":"DRE.ESS!P25","v":-285798},{"$f":"DRE.ESS!Q25","v":-359225},{"$f":"DRE.ESS!R25","v":-1170055},{"$f":"DRE.ESS!S25","v":-331726},{"$f":"DRE.ESS!T25","v":-344230},{"$f":"DRE.ESS!U25","v":-442644},{"$f":"DRE.ESS!V25","v":-428139},{"$f":"DRE.ESS!W25","v":-1546739},{"$f":"DRE.ESS!X25","v":-322332},{"$f":"DRE.ESS!Y25","v":-280288},{"$f":"DRE.ESS!Z25","v":-328929},{"$f":"DRE.ESS!AA25","v":-340611},{"$f":"DRE.ESS!AB25","v":-1272160},{"$f":"DRE.ESS!AC25","v":-312480},{"$f":"DRE.ESS!AD25","v":-318370},{"$f":"DRE.ESS!AE25","v":-333290},{"$f":"DRE.ESS!AF25","v":-346244},{"$f":"DRE.ESS!AG25","v":-1310384},{"$f":"DRE.ESS!AH25","v":-341881},{"$f":"DRE.ESS!AI25","v":-334990},{"$f":"DRE.ESS!AJ25","v":-363771},{"$f":"DRE.ESS!AK25","v":-412927},{"$f":"DRE.ESS!AM25","v":-362284}]
[null,"Electricity Purchased",{"$f":"DRE.ESS!C26","v":-640657},{"$f":"DRE.ESS!D26","v":-209449},{"$f":"DRE.ESS!E26","v":-210771},{"$f":"DRE.ESS!F26","v":-254543},{"$f":"DRE.ESS!G26","v":-191565},{"$f":"DRE.ESS!H26","v":-866328},{"$f":"DRE.ESS!I26","v":-247594},{"$f":"DRE.ESS!J26","v":-210424},{"$f":"DRE.ESS!K26","v":-224467},{"$f":"DRE.ESS!L26","v":-231954},{"$f":"DRE.ESS!M26","v":-914439},{"$f":"DRE.ESS!N26","v":-203579},{"$f":"DRE.ESS!O26","v":-202586},{"$f":"DRE.ESS!P26","v":-211276},{"$f":"DRE.ESS!Q26","v":-283653},{"$f":"DRE.ESS!R26","v":-901094},{"$f":"DRE.ESS!S26","v":-254139},{"$f":"DRE.ESS!T26","v":-261506},{"$f":"DRE.ESS!U26","v":-375427},{"$f":"DRE.ESS!V26","v":-358353},{"$f":"DRE.ESS!W26","v":-1249425},{"$f":"DRE.ESS!X26","v":-252427},{"$f":"DRE.ESS!Y26","v":-209392},{"$f":"DRE.ESS!Z26","v":-236539},{"$f":"DRE.ESS!AA26","v":-248487},{"$f":"DRE.ESS!AB26","v":-946845},{"$f":"DRE.ESS!AC26","v":-222160},{"$f":"DRE.ESS!AD26","v":-223973},{"$f":"DRE.ESS!AE26","v":-221880},{"$f":"DRE.ESS!AF26","v":-238576},{"$f":"DRE.ESS!AG26","v":-906589},{"$f":"DRE.ESS!AH26","v":-232269},{"$f":"DRE.ESS!AI26","v":-222178},{"$f":"DRE.ESS!AJ26","v":-263986},{"$f":"DRE.ESS!AK26","v":-312294},{"$f":"DRE.ESS!AM26","v":-240209}]
[null,"Energy Transport",{"$f":"DRE.ESS!C27","v":-84129},{"$f":"DRE.ESS!D27","v":-49816},{"$f":"DRE.ESS!E27","v":-56595},{"$f":"DRE.ESS!F27","v":-51904},{"$f":"DRE.ESS!G27","v":-52197},{"$f":"DRE.ESS!H27","v":-210512},{"$f":"DRE.ESS!I27","v":-53534},{"$f":"DRE.ESS!J27","v":-53772},{"$f":"DRE.ESS!K27","v":-58344},{"$f":"DRE.ESS!L27","v":-61693},{"$f":"DRE.ESS!M27","v":-227343},{"$f":"DRE.ESS!N27","v":-61096},{"$f":"DRE.ESS!O27","v":-57771},{"$f":"DRE.ESS!P27","v":-74522},{"$f":"DRE.ESS!Q27","v":-75572},{"$f":"DRE.ESS!R27","v":-268961},{"$f":"DRE.ESS!S27","v":-77587},{"$f":"DRE.ESS!T27","v":-82724},{"$f":"DRE.ESS!U27","v":-67217},{"$f":"DRE.ESS!V27","v":-69786},{"$f":"DRE.ESS!W27","v":-297314},{"$f":"DRE.ESS!X27","v":-69905},{"$f":"DRE.ESS!Y27","v":-70896},{"$f":"DRE.ESS!Z27","v":-92390},{"$f":"DRE.ESS!AA27","v":-92124},{"$f":"DRE.ESS!AB27","v":-325315},{"$f":"DRE.ESS!AC27","v":-90320},{"$f":"DRE.ESS!AD27","v":-94397},{"$f":"DRE.ESS!AE27","v":-111410},{"$f":"DRE.ESS!AF27","v":-107668},{"$f":"DRE.ESS!AG27","v":-403795},{"$f":"DRE.ESS!AH27","v":-109612},{"$f":"DRE.ESS!AI27","v":-112812},{"$f":"DRE.ESS!AJ27","v":-99785},{"$f":"DRE.ESS!AK27","v":-100633},{"$f":"DRE.ESS!AM27","v":-122075}]
[null,"PMSO",{"$f":"DRE.ESS!C28","v":-157752},{"$f":"DRE.ESS!D28","v":-47220},{"$f":"DRE.ESS!E28","v":-48352},{"$f":"DRE.ESS!F28","v":-48421},{"$f":"DRE.ESS!G28","v":-67510},{"$f":"DRE.ESS!H28","v":-211503},{"$f":"DRE.ESS!I28","v":-47967},{"$f":"DRE.ESS!J28","v":-54309},{"$f":"DRE.ESS!K28","v":-53254},{"$f":"DRE.ESS!L28","v":-71900},{"$f":"DRE.ESS!M28","v":-227430},{"$f":"DRE.ESS!N28","v":-48234},{"$f":"DRE.ESS!O28","v":-45168},{"$f":"DRE.ESS!P28","v":-48862},{"$f":"DRE.ESS!Q28","v":-52486},{"$f":"DRE.ESS!R28","v":-194750},{"$f":"DRE.ESS!S28","v":-50302},{"$f":"DRE.ESS!T28","v":-52535},{"$f":"DRE.ESS!U28","v":-51815},{"$f":"DRE.ESS!V28","v":-80606},{"$f":"DRE.ESS!W28","v":-235258},{"$f":"DRE.ESS!X28","v":-49161},{"$f":"DRE.ESS!Y28","v":-57258},{"$f":"DRE.ESS!Z28","v":-52610},{"$f":"DRE.ESS!AA28","v":-69236},{"$f":"DRE.ESS!AB28","v":-228265},{"$f":"DRE.ESS!AC28","v":-57999},{"$f":"DRE.ESS!AD28","v":-58807},{"$f":"DRE.ESS!AE28","v":-57363},{"$f":"DRE.ESS!AF28","v":-72130},{"$f":"DRE.ESS!AG28","v":-246299},{"$f":"DRE.ESS!AH28","v":-63002},{"$f":"DRE.ESS!AI28","v":-62425},{"$f":"DRE.ESS!AJ28","v":-60726},{"$f":"DRE.ESS!AK28","v":-78060},{"$f":"DRE.ESS!AM28","v":-64871}]
[null,"Personnel",{"$f":"DRE.ESS!C29","v":-65024},{"$f":"DRE.ESS!D29","v":-21128},{"$f":"DRE.ESS!E29","v":-20690},{"$f":"DRE.ESS!F29","v":-20456},{"$f":"DRE.ESS!G29","v":-32404},{"$f":"DRE.ESS!H29","v":-94678},{"$f":"DRE.ESS!I29","v":-20071},{"$f":"DRE.ESS!J29","v":-21280},{"$f":"DRE.ESS!K29","v":-19622},{"$f":"DRE.ESS!L29","v":-32496},{"$f":"DRE.ESS!M29","v":-93469},{"$f":"DRE.ESS!N29","v":-19486},{"$f":"DRE.ESS!O29","v":-18731},{"$f":"DRE.ESS!P29","v":-18084},{"$f":"DRE.ESS!Q29","v":-32986},{"$f":"DRE.ESS!R29","v":-89287},{"$f":"DRE.ESS!S29","v":-20257},{"$f":"DRE.ESS!T29","v":-21418},{"$f":"DRE.ESS!U29","v":-21550},{"$f":"DRE.ESS!V29","v":-33923},{"$f":"DRE.ESS!W29","v":-97148},{"$f":"DRE.ESS!X29","v":-20222},{"$f":"DRE.ESS!Y29","v":-22507},{"$f":"DRE.ESS!Z29","v":-19932},{"$f":"DRE.ESS!AA29","v":-33877},{"$f":"DRE.ESS!AB29","v":-96538},{"$f":"DRE.ESS!AC29","v":-21964},{"$f":"DRE.ESS!AD29","v":-23539},{"$f":"DRE.ESS!AE29","v":-22550},{"$f":"DRE.ESS!AF29","v":-32783},{"$f":"DRE.ESS!AG29","v":-100836},{"$f":"DRE.ESS!AH29","v":-24953},{"$f":"DRE.ESS!AI29","v":-28160},{"$f":"DRE.ESS!AJ29","v":-26310},{"$f":"DRE.ESS!AK29","v":-33819},{"$f":"DRE.ESS!AM29","v":-28947}]
[null,"Pension Fund",{"$f":"DRE.ESS!C30","v":-6658},{"$f":"DRE.ESS!D30","v":-949},{"$f":"DRE.ESS!E30","v":-931},{"$f":"DRE.ESS!F30","v":-395},{"$f":"DRE.ESS!G30","v":-287},{"$f":"DRE.ESS!H30","v":-2562},{"$f":"DRE.ESS!I30","v":-1068},{"$f":"DRE.ESS!J30","v":-1075},{"$f":"DRE.ESS!K30","v":-1095},{"$f":"DRE.ESS!L30","v":-266},{"$f":"DRE.ESS!M30","v":-3504},{"$f":"DRE.ESS!N30","v":-1402},{"$f":"DRE.ESS!O30","v":-1081},{"$f":"DRE.ESS!P30","v":-918},{"$f":"DRE.ESS!Q30","v":12394},{"$f":"DRE.ESS!R30","v":8993},{"$f":"DRE.ESS!S30","v":-881},{"$f":"DRE.ESS!T30","v":-958},{"$f":"DRE.ESS!U30","v":-934},{"$f":"DRE.ESS!V30","v":-9591},{"$f":"DRE.ESS!W30","v":-12364},{"$f":"DRE.ESS!X30","v":-802},{"$f":"DRE.ESS!Y30","v":-824},{"$f":"DRE.ESS!Z30","v":-820},{"$f":"DRE.ESS!AA30","v":-1084},{"$f":"DRE.ESS!AB30","v":-3530},{"$f":"DRE.ESS!AC30","v":-835},{"$f":"DRE.ESS!AD30","v":-819},{"$f":"DRE.ESS!AE30","v":-819},{"$f":"DRE.ESS!AF30","v":524},{"$f":"DRE.ESS!AG30","v":-1949},{"$f":"DRE.ESS!AH30","v":-854},{"$f":"DRE.ESS!AI30","v":-882},{"$f":"DRE.ESS!AJ30","v":-927},{"$f":"DRE.ESS!AK30","v":-877},{"$f":"DRE.ESS!AM30","v":-878}]
[null,"Material",{"$f":"DRE.ESS!C31","v":-8941},{"$f":"DRE.ESS!D31","v":-2847},{"$f":"DRE.ESS!E31","v":-3283},{"$f":"DRE.ESS!F31","v":-2663},{"$f":"DRE.ESS!G31","v":-4559},{"$f":"DRE.ESS!H31","v":-13352},{"$f":"DRE.ESS!I31","v":-3056},{"$f":"DRE.ESS!J31","v":-3666},{"$f":"DRE.ESS!K31","v":-3485},{"$f":"DRE.ESS!L31","v":-4796},{"$f":"DRE.ESS!M31","v":-15003},{"$f":"DRE.ESS!N31","v":-3536},{"$f":"DRE.ESS!O31","v":-3267},{"$f":"DRE.ESS!P31","v":-4194},{"$f":"DRE.ESS!Q31","v":-3694},{"$f":"DRE.ESS!R31","v":-14691},{"$f":"DRE.ESS!S31","v":-3334},{"$f":"DRE.ESS!T31","v":-4150},{"$f":"DRE.ESS!U31","v":-4019},{"$f":"DRE.ESS!V31","v":-5397},{"$f":"DRE.ESS!W31","v":-16900},{"$f":"DRE.ESS!X31","v":-4717},{"$f":"DRE.ESS!Y31","v":-5905},{"$f":"DRE.ESS!Z31","v":-4295},{"$f":"DRE.ESS!AA31","v":-4879},{"$f":"DRE.ESS!AB31","v":-19796},{"$f":"DRE.ESS!AC31","v":-5994},{"$f":"DRE.ESS!AD31","v":-4954},{"$f":"DRE.ESS!AE31","v":-4810},{"$f":"DRE.ESS!AF31","v":-5607},{"$f":"DRE.ESS!AG31","v":-21365},{"$f":"DRE.ESS!AH31","v":-5937},{"$f":"DRE.ESS!AI31","v":-4671},{"$f":"DRE.ESS!AJ31","v":-4958},{"$f":"DRE.ESS!AK31","v":-6429},{"$f":"DRE.ESS!AM31","v":-5171}]
[null,"Outsourced Services",{"$f":"DRE.ESS!C32","v":-69097},{"$f":"DRE.ESS!D32","v":-20021},{"$f":"DRE.ESS!E32","v":-21011},{"$f":"DRE.ESS!F32","v":-20959},{"$f":"DRE.ESS!G32","v":-26928},{"$f":"DRE.ESS!H32","v":-88919},{"$f":"DRE.ESS!I32","v":-21356},{"$f":"DRE.ESS!J32","v":-25559},{"$f":"DRE.ESS!K32","v":-26507},{"$f":"DRE.ESS!L32","v":-28920},{"$f":"DRE.ESS!M32","v":-102342},{"$f":"DRE.ESS!N32","v":-21359},{"$f":"DRE.ESS!O32","v":-20286},{"$f":"DRE.ESS!P32","v":-21858},{"$f":"DRE.ESS!Q32","v":-24564},{"$f":"DRE.ESS!R32","v":-88067},{"$f":"DRE.ESS!S32","v":-22691},{"$f":"DRE.ESS!T32","v":-21448},{"$f":"DRE.ESS!U32","v":-23966},{"$f":"DRE.ESS!V32","v":-28539},{"$f":"DRE.ESS!W32","v":-96644},{"$f":"DRE.ESS!X32","v":-23170},{"$f":"DRE.ESS!Y32","v":-26224},{"$f":"DRE.ESS!Z32","v":-21445},{"$f":"DRE.ESS!AA32","v":-25215},{"$f":"DRE.ESS!AB32","v":-96054},{"$f":"DRE.ESS!AC32","v":-24380},{"$f":"DRE.ESS!AD32","v":-25170},{"$f":"DRE.ESS!AE32","v":-26241},{"$f":"DRE.ESS!AF32","v":-28785},{"$f":"DRE.ESS!AG32","v":-104576},{"$f":"DRE.ESS!AH32","v":-26335},{"$f":"DRE.ESS!AI32","v":-25344},{"$f":"DRE.ESS!AJ32","v":-25656},{"$f":"DRE.ESS!AK32","v":-31924},{"$f":"DRE.ESS!AM32","v":-24825}]
[null,"Other Expenses",{"$f":"DRE.ESS!C33","v":-8032},{"$f":"DRE.ESS!D33","v":-2275},{"$f":"DRE.ESS!E33","v":-2437},{"$f":"DRE.ESS!F33","v":-3948},{"$f":"DRE.ESS!G33","v":-3332},{"$f":"DRE.ESS!H33","v":-11992},{"$f":"DRE.ESS!I33","v":-2416},{"$f":"DRE.ESS!J33","v":-2729},{"$f":"DRE.ESS!K33","v":-2545},{"$f":"DRE.ESS!L33","v":-5422},{"$f":"DRE.ESS!M33","v":-13112},{"$f":"DRE.ESS!N33","v":-2451},{"$f":"DRE.ESS!O33","v":-1803},{"$f":"DRE.ESS!P33","v":-3808},{"$f":"DRE.ESS!Q33","v":-3636},{"$f":"DRE.ESS!R33","v":-11698},{"$f":"DRE.ESS!S33","v":-3139},{"$f":"DRE.ESS!T33","v":-4561},{"$f":"DRE.ESS!U33","v":-1346},{"$f":"DRE.ESS!V33","v":-3156},{"$f":"DRE.ESS!W33","v":-12202},{"$f":"DRE.ESS!X33","v":-250},{"$f":"DRE.ESS!Y33","v":-1798},{"$f":"DRE.ESS!Z33","v":-6118},{"$f":"DRE.ESS!AA33","v":-4181},{"$f":"DRE.ESS!AB33","v":-12347},{"$f":"DRE.ESS!AC33","v":-4826},{"$f":"DRE.ESS!AD33","v":-4325},{"$f":"DRE.ESS!AE33","v":-2943},{"$f":"DRE.ESS!AF33","v":-5479},{"$f":"DRE.ESS!AG33","v":-17573},{"$f":"DRE.ESS!AH33","v":-4923},{"$f":"DRE.ESS!AI33","v":-3368},{"$f":"DRE.ESS!AJ33","v":-2875},{"$f":"DRE.ESS!AK33","v":-5011},{"$f":"DRE.ESS!AM33","v":-5050}]
[null,"Fines and Compensation",{"$f":"DRE.ESS!C34","v":-2856},{"$f":"DRE.ESS!D34","v":-218},{"$f":"DRE.ESS!E34","v":-89},{"$f":"DRE.ESS!F34","v":-17},{"$f":"DRE.ESS!G34","v":-302},{"$f":"DRE.ESS!H34","v":-626},{"$f":"DRE.ESS!I34","v":-85},{"$f":"DRE.ESS!J34","v":-81},{"$f":"DRE.ESS!K34","v":-29},{"$f":"DRE.ESS!L34","v":-49},{"$f":"DRE.ESS!M34","v":-244},{"$f":"DRE.ESS!N34","v":-46},{"$f":"DRE.ESS!O34","v":-26},{"$f":"DRE.ESS!P34","v":-33},{"$f":"DRE.ESS!Q34","v":-78},{"$f":"DRE.ESS!R34","v":-183},{"$f":"DRE.ESS!S34","v":-44},{"$f":"DRE.ESS!T34","v":-23},{"$f":"DRE.ESS!U34","v":-374},{"$f":"DRE.ESS!V34","v":-67},{"$f":"DRE.ESS!W34","v":-508},{"$f":"DRE.ESS!X34","v":2677},{"$f":"DRE.ESS!Y34","v":-2926},{"$f":"DRE.ESS!Z34","v":-45},{"$f":"DRE.ESS!AA34","v":-45},{"$f":"DRE.ESS!AB34","v":-339},{"$f":"DRE.ESS!AC34","v":-103},{"$f":"DRE.ESS!AD34","v":-225},{"$f":"DRE.ESS!AE34","v":-86},{"$f":"DRE.ESS!AF34","v":-525},{"$f":"DRE.ESS!AG34","v":-939},{"$f":"DRE.ESS!AH34","v":-850},{"$f":"DRE.ESS!AI34","v":832},{"$f":"DRE.ESS!AJ34","v":0},{"$f":"DRE.ESS!AK34","v":0},{"$f":"DRE.ESS!AM34","v":0}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.ESS!C35","v":-1716},{"$f":"DRE.ESS!D35","v":-530},{"$f":"DRE.ESS!E35","v":-787},{"$f":"DRE.ESS!F35","v":-1119},{"$f":"DRE.ESS!G35","v":-1231},{"$f":"DRE.ESS!H35","v":-3667},{"$f":"DRE.ESS!I35","v":-648},{"$f":"DRE.ESS!J35","v":-647},{"$f":"DRE.ESS!K35","v":-1099},{"$f":"DRE.ESS!L35","v":-809},{"$f":"DRE.ESS!M35","v":-3203},{"$f":"DRE.ESS!N35","v":-568},{"$f":"DRE.ESS!O35","v":-520},{"$f":"DRE.ESS!P35","v":-1184},{"$f":"DRE.ESS!Q35","v":-698},{"$f":"DRE.ESS!R35","v":-2970},{"$f":"DRE.ESS!S35","v":-913},{"$f":"DRE.ESS!T35","v":-1251},{"$f":"DRE.ESS!U35","v":-1002},{"$f":"DRE.ESS!V35","v":-729},{"$f":"DRE.ESS!W35","v":-3895},{"$f":"DRE.ESS!X35","v":0},{"$f":"DRE.ESS!Y35","v":0},{"$f":"DRE.ESS!Z35","v":0},{"$f":"DRE.ESS!AA35","v":0},{"$f":"DRE.ESS!AB35","v":0},{"$f":"DRE.ESS!AC35","v":0},{"$f":"DRE.ESS!AD35","v":0},{"$f":"DRE.ESS!AE35","v":0},{"$f":"DRE.ESS!AF35","v":0},{"$f":"DRE.ESS!AG35","v":0},{"$f":"DRE.ESS!AH35","v":0},{"$f":"DRE.ESS!AI35","v":0},{"$f":"DRE.ESS!AJ35","v":0},{"$f":"DRE.ESS!AK35","v":0},{"$f":"DRE.ESS!AM35","v":0}]
[null,"Others",{"$f":"DRE.ESS!C36","v":-3460},{"$f":"DRE.ESS!D36","v":-1527},{"$f":"DRE.ESS!E36","v":-1561},{"$f":"DRE.ESS!F36","v":-2812},{"$f":"DRE.ESS!G36","v":-1799},{"$f":"DRE.ESS!H36","v":-7699},{"$f":"DRE.ESS!I36","v":-1683},{"$f":"DRE.ESS!J36","v":-2001},{"$f":"DRE.ESS!K36","v":-1417},{"$f":"DRE.ESS!L36","v":-4564},{"$f":"DRE.ESS!M36","v":-9665},{"$f":"DRE.ESS!N36","v":-1837},{"$f":"DRE.ESS!O36","v":-1257},{"$f":"DRE.ESS!P36","v":-2591},{"$f":"DRE.ESS!Q36","v":-2860},{"$f":"DRE.ESS!R36","v":-8545},{"$f":"DRE.ESS!S36","v":-2182},{"$f":"DRE.ESS!T36","v":-3287},{"$f":"DRE.ESS!U36","v":30},{"$f":"DRE.ESS!V36","v":-2360},{"$f":"DRE.ESS!W36","v":-7799},{"$f":"DRE.ESS!X36","v":-2927},{"$f":"DRE.ESS!Y36","v":1128},{"$f":"DRE.ESS!Z36","v":-6073},{"$f":"DRE.ESS!AA36","v":-4136},{"$f":"DRE.ESS!AB36","v":-12008},{"$f":"DRE.ESS!AC36","v":-4723},{"$f":"DRE.ESS!AD36","v":-4100},{"$f":"DRE.ESS!AE36","v":-2857},{"$f":"DRE.ESS!AF36","v":-4954},{"$f":"DRE.ESS!AG36","v":-16634},{"$f":"DRE.ESS!AH36","v":-4073},{"$f":"DRE.ESS!AI36","v":-4200},{"$f":"DRE.ESS!AJ36","v":-2875},{"$f":"DRE.ESS!AK36","v":-5011},{"$f":"DRE.ESS!AM36","v":-5050}]
[null,"Provisions/Reversals",{"$f":"DRE.ESS!C37","v":-912},{"$f":"DRE.ESS!D37","v":-519},{"$f":"DRE.ESS!E37","v":226},{"$f":"DRE.ESS!F37","v":1469},{"$f":"DRE.ESS!G37","v":-1817},{"$f":"DRE.ESS!H37","v":-641},{"$f":"DRE.ESS!I37","v":-571},{"$f":"DRE.ESS!J37","v":-2591},{"$f":"DRE.ESS!K37","v":-2659},{"$f":"DRE.ESS!L37","v":-540},{"$f":"DRE.ESS!M37","v":-6361},{"$f":"DRE.ESS!N37","v":-3753},{"$f":"DRE.ESS!O37","v":-7006},{"$f":"DRE.ESS!P37","v":-656},{"$f":"DRE.ESS!Q37","v":1106},{"$f":"DRE.ESS!R37","v":-10309},{"$f":"DRE.ESS!S37","v":799},{"$f":"DRE.ESS!T37","v":-422},{"$f":"DRE.ESS!U37","v":14},{"$f":"DRE.ESS!V37","v":4158},{"$f":"DRE.ESS!W37","v":4549},{"$f":"DRE.ESS!X37","v":-6841},{"$f":"DRE.ESS!Y37","v":-4084},{"$f":"DRE.ESS!Z37","v":-2125},{"$f":"DRE.ESS!AA37","v":997},{"$f":"DRE.ESS!AB37","v":-12053},{"$f":"DRE.ESS!AC37","v":-2721},{"$f":"DRE.ESS!AD37","v":-2558},{"$f":"DRE.ESS!AE37","v":-4076},{"$f":"DRE.ESS!AF37","v":-3407},{"$f":"DRE.ESS!AG37","v":-12762},{"$f":"DRE.ESS!AH37","v":-6406},{"$f":"DRE.ESS!AI37","v":-3332},{"$f":"DRE.ESS!AJ37","v":-2070},{"$f":"DRE.ESS!AK37","v":-6741},{"$f":"DRE.ESS!AM37","v":-6908}]
[null,"Contingencies",{"$f":"DRE.ESS!C38","v":-151},{"$f":"DRE.ESS!D38","v":-932},{"$f":"DRE.ESS!E38","v":461},{"$f":"DRE.ESS!F38","v":205},{"$f":"DRE.ESS!G38","v":-244},{"$f":"DRE.ESS!H38","v":-510},{"$f":"DRE.ESS!I38","v":99},{"$f":"DRE.ESS!J38","v":-2061},{"$f":"DRE.ESS!K38","v":-1844},{"$f":"DRE.ESS!L38","v":-329},{"$f":"DRE.ESS!M38","v":-4135},{"$f":"DRE.ESS!N38","v":-765},{"$f":"DRE.ESS!O38","v":-1118},{"$f":"DRE.ESS!P38","v":-1338},{"$f":"DRE.ESS!Q38","v":725},{"$f":"DRE.ESS!R38","v":-2496},{"$f":"DRE.ESS!S38","v":926},{"$f":"DRE.ESS!T38","v":1404},{"$f":"DRE.ESS!U38","v":147},{"$f":"DRE.ESS!V38","v":1788},{"$f":"DRE.ESS!W38","v":4265},{"$f":"DRE.ESS!X38","v":-3541},{"$f":"DRE.ESS!Y38","v":-1150},{"$f":"DRE.ESS!Z38","v":-1102},{"$f":"DRE.ESS!AA38","v":-716},{"$f":"DRE.ESS!AB38","v":-6509},{"$f":"DRE.ESS!AC38","v":-1136},{"$f":"DRE.ESS!AD38","v":-598},{"$f":"DRE.ESS!AE38","v":-2133},{"$f":"DRE.ESS!AF38","v":-2461},{"$f":"DRE.ESS!AG38","v":-6328},{"$f":"DRE.ESS!AH38","v":-3765},{"$f":"DRE.ESS!AI38","v":-1137},{"$f":"DRE.ESS!AJ38","v":-1669},{"$f":"DRE.ESS!AK38","v":-2793},{"$f":"DRE.ESS!AM38","v":-4842}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.ESS!C39","v":-761},{"$f":"DRE.ESS!D39","v":413},{"$f":"DRE.ESS!E39","v":-235},{"$f":"DRE.ESS!F39","v":1264},{"$f":"DRE.ESS!G39","v":-1573},{"$f":"DRE.ESS!H39","v":-131},{"$f":"DRE.ESS!I39","v":-670},{"$f":"DRE.ESS!J39","v":-530},{"$f":"DRE.ESS!K39","v":-815},{"$f":"DRE.ESS!L39","v":-211},{"$f":"DRE.ESS!M39","v":-2226},{"$f":"DRE.ESS!N39","v":-2988},{"$f":"DRE.ESS!O39","v":-5888},{"$f":"DRE.ESS!P39","v":682},{"$f":"DRE.ESS!Q39","v":381},{"$f":"DRE.ESS!R39","v":-7813},{"$f":"DRE.ESS!S39","v":-127},{"$f":"DRE.ESS!T39","v":-1826},{"$f":"DRE.ESS!U39","v":-133},{"$f":"DRE.ESS!V39","v":2370},{"$f":"DRE.ESS!W39","v":284},{"$f":"DRE.ESS!X39","v":-3300},{"$f":"DRE.ESS!Y39","v":-2934},{"$f":"DRE.ESS!Z39","v":-1023},{"$f":"DRE.ESS!AA39","v":1713},{"$f":"DRE.ESS!AB39","v":-5544},{"$f":"DRE.ESS!AC39","v":-1585},{"$f":"DRE.ESS!AD39","v":-1960},{"$f":"DRE.ESS!AE39","v":-1943},{"$f":"DRE.ESS!AF39","v":-946},{"$f":"DRE.ESS!AG39","v":-6434},{"$f":"DRE.ESS!AH39","v":-2641},{"$f":"DRE.ESS!AI39","v":-2195},{"$f":"DRE.ESS!AJ39","v":-401},{"$f":"DRE.ESS!AK39","v":-3948},{"$f":"DRE.ESS!AM39","v":-2066}]
[null,"Other provisions (*)",{"$f":"DRE.ESS!C40","v":0},{"$f":"DRE.ESS!D40","v":0},{"$f":"DRE.ESS!E40","v":0},{"$f":"DRE.ESS!F40","v":0},{"$f":"DRE.ESS!G40","v":0},{"$f":"DRE.ESS!H40","v":0},{"$f":"DRE.ESS!I40","v":0},{"$f":"DRE.ESS!J40","v":0},{"$f":"DRE.ESS!K40","v":0},{"$f":"DRE.ESS!L40","v":0},{"$f":"DRE.ESS!M40","v":0},{"$f":"DRE.ESS!N40","v":0},{"$f":"DRE.ESS!O40","v":0},{"$f":"DRE.ESS!P40","v":0},{"$f":"DRE.ESS!Q40","v":0},{"$f":"DRE.ESS!R40","v":0},{"$f":"DRE.ESS!S40","v":0},{"$f":"DRE.ESS!T40","v":0},{"$f":"DRE.ESS!U40","v":0},{"$f":"DRE.ESS!V40","v":0},{"$f":"DRE.ESS!W40","v":0},{"$f":"DRE.ESS!X40","v":0},{"$f":"DRE.ESS!Y40","v":0},{"$f":"DRE.ESS!Z40","v":0},{"$f":"DRE.ESS!AA40","v":0},{"$f":"DRE.ESS!AB40","v":0},{"$f":"DRE.ESS!AC40","v":0},{"$f":"DRE.ESS!AD40","v":0},{"$f":"DRE.ESS!AE40","v":0},{"$f":"DRE.ESS!AF40","v":"-"},{"$f":"DRE.ESS!AG40","v":0},{"$f":"DRE.ESS!AH40","v":"-"},{"$f":"DRE.ESS!AI40","v":"-"},{"$f":"DRE.ESS!AJ40","v":"-"},{"$f":"DRE.ESS!AK40","v":"-"},{"$f":"DRE.ESS!AM40","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"DRE.ESS!C41","v":-31745},{"$f":"DRE.ESS!D41","v":-11202},{"$f":"DRE.ESS!E41","v":-11338},{"$f":"DRE.ESS!F41","v":-11209},{"$f":"DRE.ESS!G41","v":-12180},{"$f":"DRE.ESS!H41","v":-45929},{"$f":"DRE.ESS!I41","v":-13288},{"$f":"DRE.ESS!J41","v":-13543},{"$f":"DRE.ESS!K41","v":-13512},{"$f":"DRE.ESS!L41","v":-13790},{"$f":"DRE.ESS!M41","v":-54133},{"$f":"DRE.ESS!N41","v":-14211},{"$f":"DRE.ESS!O41","v":-14394},{"$f":"DRE.ESS!P41","v":-14569},{"$f":"DRE.ESS!Q41","v":-15353},{"$f":"DRE.ESS!R41","v":-58527},{"$f":"DRE.ESS!S41","v":-16386},{"$f":"DRE.ESS!T41","v":-16306},{"$f":"DRE.ESS!U41","v":-16220},{"$f":"DRE.ESS!V41","v":-16324},{"$f":"DRE.ESS!W41","v":-65236},{"$f":"DRE.ESS!X41","v":-16592},{"$f":"DRE.ESS!Y41","v":-17252},{"$f":"DRE.ESS!Z41","v":-18836},{"$f":"DRE.ESS!AA41","v":-17643},{"$f":"DRE.ESS!AB41","v":-70323},{"$f":"DRE.ESS!AC41","v":-17630},{"$f":"DRE.ESS!AD41","v":-18813},{"$f":"DRE.ESS!AE41","v":-19296},{"$f":"DRE.ESS!AF41","v":-19791},{"$f":"DRE.ESS!AG41","v":-75530},{"$f":"DRE.ESS!AH41","v":-19731},{"$f":"DRE.ESS!AI41","v":-20783},{"$f":"DRE.ESS!AJ41","v":-21108},{"$f":"DRE.ESS!AK41","v":-21555},{"$f":"DRE.ESS!AM41","v":-21985}]
[null,"Construction Cost",{"$f":"DRE.ESS!C42","v":-106582},{"$f":"DRE.ESS!D42","v":-17603},{"$f":"DRE.ESS!E42","v":-29356},{"$f":"DRE.ESS!F42","v":-22860},{"$f":"DRE.ESS!G42","v":-44120},{"$f":"DRE.ESS!H42","v":-113939},{"$f":"DRE.ESS!I42","v":-21403},{"$f":"DRE.ESS!J42","v":-36579},{"$f":"DRE.ESS!K42","v":-42111},{"$f":"DRE.ESS!L42","v":-37740},{"$f":"DRE.ESS!M42","v":-137833},{"$f":"DRE.ESS!N42","v":-37326},{"$f":"DRE.ESS!O42","v":-41115},{"$f":"DRE.ESS!P42","v":-47985},{"$f":"DRE.ESS!Q42","v":-51513},{"$f":"DRE.ESS!R42","v":-177939},{"$f":"DRE.ESS!S42","v":-21173},{"$f":"DRE.ESS!T42","v":-22616},{"$f":"DRE.ESS!U42","v":-35780},{"$f":"DRE.ESS!V42","v":-32555},{"$f":"DRE.ESS!W42","v":-112124},{"$f":"DRE.ESS!X42","v":-29499},{"$f":"DRE.ESS!Y42","v":-50140},{"$f":"DRE.ESS!Z42","v":-61471},{"$f":"DRE.ESS!AA42","v":-51318},{"$f":"DRE.ESS!AB42","v":-192428},{"$f":"DRE.ESS!AC42","v":-54376},{"$f":"DRE.ESS!AD42","v":-62598},{"$f":"DRE.ESS!AE42","v":-63943},{"$f":"DRE.ESS!AF42","v":-74433},{"$f":"DRE.ESS!AG42","v":-255350},{"$f":"DRE.ESS!AH42","v":-55838},{"$f":"DRE.ESS!AI42","v":-70549},{"$f":"DRE.ESS!AJ42","v":-77797},{"$f":"DRE.ESS!AK42","v":-59658},{"$f":"DRE.ESS!AM42","v":-92834}]
[null,"Operating Expenses",{"$f":"DRE.ESS!C43","v":-1021777},{"$f":"DRE.ESS!D43","v":-335809},{"$f":"DRE.ESS!E43","v":-356186},{"$f":"DRE.ESS!F43","v":-387468},{"$f":"DRE.ESS!G43","v":-369389},{"$f":"DRE.ESS!H43","v":-1448852},{"$f":"DRE.ESS!I43","v":-384357},{"$f":"DRE.ESS!J43","v":-371218},{"$f":"DRE.ESS!K43","v":-394347},{"$f":"DRE.ESS!L43","v":-417617},{"$f":"DRE.ESS!M43","v":-1567539},{"$f":"DRE.ESS!N43","v":-368199},{"$f":"DRE.ESS!O43","v":-368040},{"$f":"DRE.ESS!P43","v":-397870},{"$f":"DRE.ESS!Q43","v":-477471},{"$f":"DRE.ESS!R43","v":-1611580},{"$f":"DRE.ESS!S43","v":-418788},{"$f":"DRE.ESS!T43","v":-436109},{"$f":"DRE.ESS!U43","v":-546445},{"$f":"DRE.ESS!V43","v":-553466},{"$f":"DRE.ESS!W43","v":-1954808},{"$f":"DRE.ESS!X43","v":-424425},{"$f":"DRE.ESS!Y43","v":-409022},{"$f":"DRE.ESS!Z43","v":-463971},{"$f":"DRE.ESS!AA43","v":-477811},{"$f":"DRE.ESS!AB43","v":-1775229},{"$f":"DRE.ESS!AC43","v":-445206},{"$f":"DRE.ESS!AD43","v":-461146},{"$f":"DRE.ESS!AE43","v":-477968},{"$f":"DRE.ESS!AF43","v":-516005},{"$f":"DRE.ESS!AG43","v":-1900325},{"$f":"DRE.ESS!AH43","v":-486858},{"$f":"DRE.ESS!AI43","v":-492079},{"$f":"DRE.ESS!AJ43","v":-525472},{"$f":"DRE.ESS!AK43","v":-578941},{"$f":"DRE.ESS!AM43","v":-548882}]
[null,"Other Operating Revenues",{"$f":"DRE.ESS!C44","v":6071},{"$f":"DRE.ESS!D44","v":1399},{"$f":"DRE.ESS!E44","v":3499},{"$f":"DRE.ESS!F44","v":2287},{"$f":"DRE.ESS!G44","v":4835},{"$f":"DRE.ESS!H44","v":12020},{"$f":"DRE.ESS!I44","v":3166},{"$f":"DRE.ESS!J44","v":2040},{"$f":"DRE.ESS!K44","v":1909},{"$f":"DRE.ESS!L44","v":1186},{"$f":"DRE.ESS!M44","v":8301},{"$f":"DRE.ESS!N44","v":1295},{"$f":"DRE.ESS!O44","v":681},{"$f":"DRE.ESS!P44","v":1606},{"$f":"DRE.ESS!Q44","v":1187},{"$f":"DRE.ESS!R44","v":4769},{"$f":"DRE.ESS!S44","v":5504},{"$f":"DRE.ESS!T44","v":2443},{"$f":"DRE.ESS!U44","v":176},{"$f":"DRE.ESS!V44","v":608},{"$f":"DRE.ESS!W44","v":8731},{"$f":"DRE.ESS!X44","v":168},{"$f":"DRE.ESS!Y44","v":0},{"$f":"DRE.ESS!Z44","v":1441},{"$f":"DRE.ESS!AA44","v":1100},{"$f":"DRE.ESS!AB44","v":2709},{"$f":"DRE.ESS!AC44","v":-1249},{"$f":"DRE.ESS!AD44","v":80},{"$f":"DRE.ESS!AE44","v":2332},{"$f":"DRE.ESS!AF44","v":-1165},{"$f":"DRE.ESS!AG44","v":-2},{"$f":"DRE.ESS!AH44","v":937},{"$f":"DRE.ESS!AI44","v":632},{"$f":"DRE.ESS!AJ44","v":1683},{"$f":"DRE.ESS!AK44","v":2519},{"$f":"DRE.ESS!AM44","v":1586}]
[null,"Other Operating Expenses",{"$f":"DRE.ESS!C45","v":-3627},{"$f":"DRE.ESS!D45","v":-3219},{"$f":"DRE.ESS!E45","v":-2635},{"$f":"DRE.ESS!F45","v":-3116},{"$f":"DRE.ESS!G45","v":-3057},{"$f":"DRE.ESS!H45","v":-12027},{"$f":"DRE.ESS!I45","v":-2874},{"$f":"DRE.ESS!J45","v":-2329},{"$f":"DRE.ESS!K45","v":-1522},{"$f":"DRE.ESS!L45","v":-1182},{"$f":"DRE.ESS!M45","v":-7907},{"$f":"DRE.ESS!N45","v":-1390},{"$f":"DRE.ESS!O45","v":-456},{"$f":"DRE.ESS!P45","v":-2143},{"$f":"DRE.ESS!Q45","v":-2766},{"$f":"DRE.ESS!R45","v":-6755},{"$f":"DRE.ESS!S45","v":-1936},{"$f":"DRE.ESS!T45","v":-901},{"$f":"DRE.ESS!U45","v":-2450},{"$f":"DRE.ESS!V45","v":-1599},{"$f":"DRE.ESS!W45","v":-6886},{"$f":"DRE.ESS!X45","v":-2341},{"$f":"DRE.ESS!Y45","v":-1477},{"$f":"DRE.ESS!Z45","v":-848},{"$f":"DRE.ESS!AA45","v":-1489},{"$f":"DRE.ESS!AB45","v":-6155},{"$f":"DRE.ESS!AC45","v":-3048},{"$f":"DRE.ESS!AD45","v":-1339},{"$f":"DRE.ESS!AE45","v":-5489},{"$f":"DRE.ESS!AF45","v":-8119},{"$f":"DRE.ESS!AG45","v":-17995},{"$f":"DRE.ESS!AH45","v":-6746},{"$f":"DRE.ESS!AI45","v":-5313},{"$f":"DRE.ESS!AJ45","v":-7683},{"$f":"DRE.ESS!AK45","v":-12574},{"$f":"DRE.ESS!AM45","v":-4791}]
[null,"Result Before Equity Income",{"$f":"DRE.ESS!C46","v":110174},{"$f":"DRE.ESS!D46","v":39917},{"$f":"DRE.ESS!E46","v":41230},{"$f":"DRE.ESS!F46","v":59139},{"$f":"DRE.ESS!G46","v":35475},{"$f":"DRE.ESS!H46","v":175761},{"$f":"DRE.ESS!I46","v":45429.20663000003},{"$f":"DRE.ESS!J46","v":38241.141999999993},{"$f":"DRE.ESS!K46","v":57256.801620000042},{"$f":"DRE.ESS!L46","v":42470.242990000057},{"$f":"DRE.ESS!M46","v":183397.39324000012},{"$f":"DRE.ESS!N46","v":53113},{"$f":"DRE.ESS!O46","v":41155},{"$f":"DRE.ESS!P46","v":51901},{"$f":"DRE.ESS!Q46","v":65001},{"$f":"DRE.ESS!R46","v":211170},{"$f":"DRE.ESS!S46","v":81280},{"$f":"DRE.ESS!T46","v":38020},{"$f":"DRE.ESS!U46","v":74352},{"$f":"DRE.ESS!V46","v":55128},{"$f":"DRE.ESS!W46","v":248780},{"$f":"DRE.ESS!X46","v":86142},{"$f":"DRE.ESS!Y46","v":25537},{"$f":"DRE.ESS!Z46","v":63513},{"$f":"DRE.ESS!AA46","v":77291},{"$f":"DRE.ESS!AB46","v":252483},{"$f":"DRE.ESS!AC46","v":94841},{"$f":"DRE.ESS!AD46","v":58434},{"$f":"DRE.ESS!AE46","v":90485},{"$f":"DRE.ESS!AF46","v":80241},{"$f":"DRE.ESS!AG46","v":324001},{"$f":"DRE.ESS!AH46","v":87573},{"$f":"DRE.ESS!AI46","v":50794},{"$f":"DRE.ESS!AJ46","v":68853},{"$f":"DRE.ESS!AK46","v":33585},{"$f":"DRE.ESS!AM46","v":94231}]
[null,"Equity Income",{"$f":"DRE.ESS!C47","v":0},{"$f":"DRE.ESS!D47","v":0},{"$f":"DRE.ESS!E47","v":0},{"$f":"DRE.ESS!F47","v":0},{"$f":"DRE.ESS!G47","v":0},{"$f":"DRE.ESS!H47","v":0},{"$f":"DRE.ESS!I47","v":0},{"$f":"DRE.ESS!J47","v":0},{"$f":"DRE.ESS!K47","v":0},{"$f":"DRE.ESS!L47","v":0},{"$f":"DRE.ESS!M47","v":0},{"$f":"DRE.ESS!N47","v":0},{"$f":"DRE.ESS!O47","v":0},{"$f":"DRE.ESS!P47","v":0},{"$f":"DRE.ESS!Q47","v":0},{"$f":"DRE.ESS!R47","v":0},{"$f":"DRE.ESS!S47","v":0},{"$f":"DRE.ESS!T47","v":0},{"$f":"DRE.ESS!U47","v":0},{"$f":"DRE.ESS!V47","v":0},{"$f":"DRE.ESS!W47","v":0},{"$f":"DRE.ESS!X47","v":0},{"$f":"DRE.ESS!Y47","v":0},{"$f":"DRE.ESS!Z47","v":0},{"$f":"DRE.ESS!AA47","v":0},{"$f":"DRE.ESS!AB47","v":0},{"$f":"DRE.ESS!AC47","v":0},{"$f":"DRE.ESS!AD47","v":0},{"$f":"DRE.ESS!AE47","v":0},{"$f":"DRE.ESS!AF47","v":0},{"$f":"DRE.ESS!AG47","v":0},{"$f":"DRE.ESS!AH47","v":0},{"$f":"DRE.ESS!AI47","v":0},{"$f":"DRE.ESS!AJ47","v":0},{"$f":"DRE.ESS!AK47","v":0},{"$f":"DRE.ESS!AM47","v":0}]
[null,"EBITDA",{"$f":"DRE.ESS!C48","v":141919},{"$f":"DRE.ESS!D48","v":51119},{"$f":"DRE.ESS!E48","v":52568},{"$f":"DRE.ESS!F48","v":70348},{"$f":"DRE.ESS!G48","v":47655},{"$f":"DRE.ESS!H48","v":221690},{"$f":"DRE.ESS!I48","v":58717.20663000003},{"$f":"DRE.ESS!J48","v":51784.141999999993},{"$f":"DRE.ESS!K48","v":70768.801620000042},{"$f":"DRE.ESS!L48","v":56260.242990000057},{"$f":"DRE.ESS!M48","v":237530.39324000012},{"$f":"DRE.ESS!N48","v":67324},{"$f":"DRE.ESS!O48","v":55549},{"$f":"DRE.ESS!P48","v":66470},{"$f":"DRE.ESS!Q48","v":80354},{"$f":"DRE.ESS!R48","v":269697},{"$f":"DRE.ESS!S48","v":97666},{"$f":"DRE.ESS!T48","v":54326},{"$f":"DRE.ESS!U48","v":90572},{"$f":"DRE.ESS!V48","v":71452},{"$f":"DRE.ESS!W48","v":314016},{"$f":"DRE.ESS!X48","v":102734},{"$f":"DRE.ESS!Y48","v":42789},{"$f":"DRE.ESS!Z48","v":82349},{"$f":"DRE.ESS!AA48","v":94934},{"$f":"DRE.ESS!AB48","v":322806},{"$f":"DRE.ESS!AC48","v":112471},{"$f":"DRE.ESS!AD48","v":77247},{"$f":"DRE.ESS!AE48","v":109781},{"$f":"DRE.ESS!AF48","v":100032},{"$f":"DRE.ESS!AG48","v":399531},{"$f":"DRE.ESS!AH48","v":107304},{"$f":"DRE.ESS!AI48","v":71577},{"$f":"DRE.ESS!AJ48","v":89961},{"$f":"DRE.ESS!AK48","v":55140},{"$f":"DRE.ESS!AM48","v":116216}]
[null,"Result Before Financial Expenses",{"$f":"DRE.ESS!C49","v":110174},{"$f":"DRE.ESS!D49","v":39917},{"$f":"DRE.ESS!E49","v":41230},{"$f":"DRE.ESS!F49","v":59139},{"$f":"DRE.ESS!G49","v":35475},{"$f":"DRE.ESS!H49","v":175761},{"$f":"DRE.ESS!I49","v":45429.20663000003},{"$f":"DRE.ESS!J49","v":38241.141999999993},{"$f":"DRE.ESS!K49","v":57256.801620000042},{"$f":"DRE.ESS!L49","v":42470.242990000057},{"$f":"DRE.ESS!M49","v":183397.39324000012},{"$f":"DRE.ESS!N49","v":53113},{"$f":"DRE.ESS!O49","v":41155},{"$f":"DRE.ESS!P49","v":51901},{"$f":"DRE.ESS!Q49","v":65001},{"$f":"DRE.ESS!R49","v":211170},{"$f":"DRE.ESS!S49","v":81280},{"$f":"DRE.ESS!T49","v":38020},{"$f":"DRE.ESS!U49","v":74352},{"$f":"DRE.ESS!V49","v":55128},{"$f":"DRE.ESS!W49","v":248780},{"$f":"DRE.ESS!X49","v":86142},{"$f":"DRE.ESS!Y49","v":25537},{"$f":"DRE.ESS!Z49","v":63513},{"$f":"DRE.ESS!AA49","v":77291},{"$f":"DRE.ESS!AB49","v":252483},{"$f":"DRE.ESS!AC49","v":94841},{"$f":"DRE.ESS!AD49","v":58434},{"$f":"DRE.ESS!AE49","v":90485},{"$f":"DRE.ESS!AF49","v":80241},{"$f":"DRE.ESS!AG49","v":324001},{"$f":"DRE.ESS!AH49","v":87573},{"$f":"DRE.ESS!AI49","v":50794},{"$f":"DRE.ESS!AJ49","v":68853},{"$f":"DRE.ESS!AK49","v":33585},{"$f":"DRE.ESS!AM49","v":94231}]
[null,"Financial Revenues",{"$f":"DRE.ESS!C50","v":73261},{"$f":"DRE.ESS!D50","v":11030},{"$f":"DRE.ESS!E50","v":10080},{"$f":"DRE.ESS!F50","v":8533},{"$f":"DRE.ESS!G50","v":17012},{"$f":"DRE.ESS!H50","v":46655},{"$f":"DRE.ESS!I50","v":10904},{"$f":"DRE.ESS!J50","v":12126},{"$f":"DRE.ESS!K50","v":8152},{"$f":"DRE.ESS!L50","v":22969},{"$f":"DRE.ESS!M50","v":54151},{"$f":"DRE.ESS!N50","v":9809},{"$f":"DRE.ESS!O50","v":18466},{"$f":"DRE.ESS!P50","v":11544},{"$f":"DRE.ESS!Q50","v":15923},{"$f":"DRE.ESS!R50","v":55742},{"$f":"DRE.ESS!S50","v":11773},{"$f":"DRE.ESS!T50","v":89870},{"$f":"DRE.ESS!U50","v":16446},{"$f":"DRE.ESS!V50","v":21510},{"$f":"DRE.ESS!W50","v":139599},{"$f":"DRE.ESS!X50","v":27670},{"$f":"DRE.ESS!Y50","v":37460},{"$f":"DRE.ESS!Z50","v":31171},{"$f":"DRE.ESS!AA50","v":26770},{"$f":"DRE.ESS!AB50","v":123071},{"$f":"DRE.ESS!AC50","v":23876},{"$f":"DRE.ESS!AD50","v":31599},{"$f":"DRE.ESS!AE50","v":27783},{"$f":"DRE.ESS!AF50","v":18646},{"$f":"DRE.ESS!AG50","v":101904},{"$f":"DRE.ESS!AH50","v":20192},{"$f":"DRE.ESS!AI50","v":22539},{"$f":"DRE.ESS!AJ50","v":27247},{"$f":"DRE.ESS!AK50","v":36409},{"$f":"DRE.ESS!AM50","v":25173}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.ESS!C51","v":17475},{"$f":"DRE.ESS!D51","v":1902},{"$f":"DRE.ESS!E51","v":1030},{"$f":"DRE.ESS!F51","v":1141},{"$f":"DRE.ESS!G51","v":2036},{"$f":"DRE.ESS!H51","v":6109},{"$f":"DRE.ESS!I51","v":1780},{"$f":"DRE.ESS!J51","v":1918},{"$f":"DRE.ESS!K51","v":2152},{"$f":"DRE.ESS!L51","v":1323},{"$f":"DRE.ESS!M51","v":7173},{"$f":"DRE.ESS!N51","v":942},{"$f":"DRE.ESS!O51","v":969},{"$f":"DRE.ESS!P51","v":763},{"$f":"DRE.ESS!Q51","v":1861},{"$f":"DRE.ESS!R51","v":4535},{"$f":"DRE.ESS!S51","v":1184},{"$f":"DRE.ESS!T51","v":1846},{"$f":"DRE.ESS!U51","v":2291},{"$f":"DRE.ESS!V51","v":2106},{"$f":"DRE.ESS!W51","v":7427},{"$f":"DRE.ESS!X51","v":5594},{"$f":"DRE.ESS!Y51","v":6128},{"$f":"DRE.ESS!Z51","v":7936},{"$f":"DRE.ESS!AA51","v":7434},{"$f":"DRE.ESS!AB51","v":27092},{"$f":"DRE.ESS!AC51","v":3781},{"$f":"DRE.ESS!AD51","v":6533},{"$f":"DRE.ESS!AE51","v":10700},{"$f":"DRE.ESS!AF51","v":4295},{"$f":"DRE.ESS!AG51","v":25309},{"$f":"DRE.ESS!AH51","v":5057},{"$f":"DRE.ESS!AI51","v":7517},{"$f":"DRE.ESS!AJ51","v":9271},{"$f":"DRE.ESS!AK51","v":9858},{"$f":"DRE.ESS!AM51","v":9839}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.ESS!C52","v":13122},{"$f":"DRE.ESS!D52","v":5329},{"$f":"DRE.ESS!E52","v":4958},{"$f":"DRE.ESS!F52","v":5358},{"$f":"DRE.ESS!G52","v":6136},{"$f":"DRE.ESS!H52","v":21781},{"$f":"DRE.ESS!I52","v":5304},{"$f":"DRE.ESS!J52","v":5450},{"$f":"DRE.ESS!K52","v":5235},{"$f":"DRE.ESS!L52","v":5044},{"$f":"DRE.ESS!M52","v":21033},{"$f":"DRE.ESS!N52","v":5708},{"$f":"DRE.ESS!O52","v":5100},{"$f":"DRE.ESS!P52","v":5971},{"$f":"DRE.ESS!Q52","v":6526},{"$f":"DRE.ESS!R52","v":23305},{"$f":"DRE.ESS!S52","v":7168},{"$f":"DRE.ESS!T52","v":7339},{"$f":"DRE.ESS!U52","v":6945},{"$f":"DRE.ESS!V52","v":7721},{"$f":"DRE.ESS!W52","v":29173},{"$f":"DRE.ESS!X52","v":6976},{"$f":"DRE.ESS!Y52","v":7422},{"$f":"DRE.ESS!Z52","v":6404},{"$f":"DRE.ESS!AA52","v":5583},{"$f":"DRE.ESS!AB52","v":26385},{"$f":"DRE.ESS!AC52","v":5911},{"$f":"DRE.ESS!AD52","v":6515},{"$f":"DRE.ESS!AE52","v":5998},{"$f":"DRE.ESS!AF52","v":6274},{"$f":"DRE.ESS!AG52","v":24698},{"$f":"DRE.ESS!AH52","v":7045},{"$f":"DRE.ESS!AI52","v":7942},{"$f":"DRE.ESS!AJ52","v":6910},{"$f":"DRE.ESS!AK52","v":6471},{"$f":"DRE.ESS!AM52","v":6841}]
[null,"Restatement of CVA",{"$f":"DRE.ESS!C53","v":-2513},{"$f":"DRE.ESS!D53","v":0},{"$f":"DRE.ESS!E53","v":0},{"$f":"DRE.ESS!F53","v":0},{"$f":"DRE.ESS!G53","v":0},{"$f":"DRE.ESS!H53","v":0},{"$f":"DRE.ESS!I53","v":0},{"$f":"DRE.ESS!J53","v":0},{"$f":"DRE.ESS!K53","v":0},{"$f":"DRE.ESS!L53","v":0},{"$f":"DRE.ESS!M53","v":0},{"$f":"DRE.ESS!N53","v":0},{"$f":"DRE.ESS!O53","v":0},{"$f":"DRE.ESS!P53","v":0},{"$f":"DRE.ESS!Q53","v":0},{"$f":"DRE.ESS!R53","v":0},{"$f":"DRE.ESS!S53","v":0},{"$f":"DRE.ESS!T53","v":0},{"$f":"DRE.ESS!U53","v":0},{"$f":"DRE.ESS!V53","v":0},{"$f":"DRE.ESS!W53","v":0},{"$f":"DRE.ESS!X53","v":0},{"$f":"DRE.ESS!Y53","v":0},{"$f":"DRE.ESS!Z53","v":0},{"$f":"DRE.ESS!AA53","v":0},{"$f":"DRE.ESS!AB53","v":0},{"$f":"DRE.ESS!AC53","v":2216},{"$f":"DRE.ESS!AD53","v":4056},{"$f":"DRE.ESS!AE53","v":840},{"$f":"DRE.ESS!AF53","v":-1010},{"$f":"DRE.ESS!AG53","v":6102},{"$f":"DRE.ESS!AH53","v":0},{"$f":"DRE.ESS!AI53","v":0},{"$f":"DRE.ESS!AJ53","v":-2582},{"$f":"DRE.ESS!AK53","v":-1073},{"$f":"DRE.ESS!AM53","v":-856}]
[null,"Other Financial Revenues",{"$f":"DRE.ESS!C54","v":45177},{"$f":"DRE.ESS!D54","v":3799},{"$f":"DRE.ESS!E54","v":4092},{"$f":"DRE.ESS!F54","v":2034},{"$f":"DRE.ESS!G54","v":8840},{"$f":"DRE.ESS!H54","v":18765},{"$f":"DRE.ESS!I54","v":3820},{"$f":"DRE.ESS!J54","v":4758},{"$f":"DRE.ESS!K54","v":765},{"$f":"DRE.ESS!L54","v":16602},{"$f":"DRE.ESS!M54","v":25945},{"$f":"DRE.ESS!N54","v":3159},{"$f":"DRE.ESS!O54","v":12397},{"$f":"DRE.ESS!P54","v":4810},{"$f":"DRE.ESS!Q54","v":7536},{"$f":"DRE.ESS!R54","v":27902},{"$f":"DRE.ESS!S54","v":3421},{"$f":"DRE.ESS!T54","v":80685},{"$f":"DRE.ESS!U54","v":7210},{"$f":"DRE.ESS!V54","v":11683},{"$f":"DRE.ESS!W54","v":102999},{"$f":"DRE.ESS!X54","v":15100},{"$f":"DRE.ESS!Y54","v":23910},{"$f":"DRE.ESS!Z54","v":16831},{"$f":"DRE.ESS!AA54","v":13753},{"$f":"DRE.ESS!AB54","v":69594},{"$f":"DRE.ESS!AC54","v":11968},{"$f":"DRE.ESS!AD54","v":14495},{"$f":"DRE.ESS!AE54","v":10245},{"$f":"DRE.ESS!AF54","v":9087},{"$f":"DRE.ESS!AG54","v":45795},{"$f":"DRE.ESS!AH54","v":8090},{"$f":"DRE.ESS!AI54","v":7080},{"$f":"DRE.ESS!AJ54","v":13648},{"$f":"DRE.ESS!AK54","v":21153},{"$f":"DRE.ESS!AM54","v":9349}]
[null,"Financial Expenses",{"$f":"DRE.ESS!C55","v":-78972},{"$f":"DRE.ESS!D55","v":-10410},{"$f":"DRE.ESS!E55","v":-18104},{"$f":"DRE.ESS!F55","v":-14925},{"$f":"DRE.ESS!G55","v":-14864},{"$f":"DRE.ESS!H55","v":-58305},{"$f":"DRE.ESS!I55","v":-9799},{"$f":"DRE.ESS!J55","v":-18086},{"$f":"DRE.ESS!K55","v":-21654},{"$f":"DRE.ESS!L55","v":-14214},{"$f":"DRE.ESS!M55","v":-63753},{"$f":"DRE.ESS!N55","v":-26790},{"$f":"DRE.ESS!O55","v":-24785},{"$f":"DRE.ESS!P55","v":-9581},{"$f":"DRE.ESS!Q55","v":-18369},{"$f":"DRE.ESS!R55","v":-79525},{"$f":"DRE.ESS!S55","v":-18316},{"$f":"DRE.ESS!T55","v":-100478},{"$f":"DRE.ESS!U55","v":-23108},{"$f":"DRE.ESS!V55","v":-35580},{"$f":"DRE.ESS!W55","v":-177482},{"$f":"DRE.ESS!X55","v":-34878},{"$f":"DRE.ESS!Y55","v":-54598},{"$f":"DRE.ESS!Z55","v":-48429},{"$f":"DRE.ESS!AA55","v":-50016},{"$f":"DRE.ESS!AB55","v":-187921},{"$f":"DRE.ESS!AC55","v":-51474},{"$f":"DRE.ESS!AD55","v":-53214},{"$f":"DRE.ESS!AE55","v":-48577},{"$f":"DRE.ESS!AF55","v":-63463},{"$f":"DRE.ESS!AG55","v":-216728},{"$f":"DRE.ESS!AH55","v":-39447},{"$f":"DRE.ESS!AI55","v":-56895},{"$f":"DRE.ESS!AJ55","v":-52879},{"$f":"DRE.ESS!AK55","v":-58854},{"$f":"DRE.ESS!AM55","v":-61781}]
[null,"Debt Charges - Interests",{"$f":"DRE.ESS!C56","v":-21309},{"$f":"DRE.ESS!D56","v":-5583},{"$f":"DRE.ESS!E56","v":-5431},{"$f":"DRE.ESS!F56","v":-6557},{"$f":"DRE.ESS!G56","v":-7592},{"$f":"DRE.ESS!H56","v":-25163},{"$f":"DRE.ESS!I56","v":-7918},{"$f":"DRE.ESS!J56","v":-7975},{"$f":"DRE.ESS!K56","v":-8372},{"$f":"DRE.ESS!L56","v":-7596},{"$f":"DRE.ESS!M56","v":-31861},{"$f":"DRE.ESS!N56","v":-7385},{"$f":"DRE.ESS!O56","v":-7205},{"$f":"DRE.ESS!P56","v":-6567},{"$f":"DRE.ESS!Q56","v":-6708},{"$f":"DRE.ESS!R56","v":-27865},{"$f":"DRE.ESS!S56","v":-7003},{"$f":"DRE.ESS!T56","v":-8205},{"$f":"DRE.ESS!U56","v":-9680},{"$f":"DRE.ESS!V56","v":-11793},{"$f":"DRE.ESS!W56","v":-36681},{"$f":"DRE.ESS!X56","v":-14110},{"$f":"DRE.ESS!Y56","v":-16129},{"$f":"DRE.ESS!Z56","v":-23124},{"$f":"DRE.ESS!AA56","v":-24521},{"$f":"DRE.ESS!AB56","v":-77884},{"$f":"DRE.ESS!AC56","v":-26290},{"$f":"DRE.ESS!AD56","v":-29512},{"$f":"DRE.ESS!AE56","v":-32088},{"$f":"DRE.ESS!AF56","v":-29351},{"$f":"DRE.ESS!AG56","v":-117241},{"$f":"DRE.ESS!AH56","v":-28277},{"$f":"DRE.ESS!AI56","v":-29361},{"$f":"DRE.ESS!AJ56","v":-32583},{"$f":"DRE.ESS!AK56","v":-35458},{"$f":"DRE.ESS!AM56","v":-32181}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.ESS!C57","v":0},{"$f":"DRE.ESS!D57","v":-1110},{"$f":"DRE.ESS!E57","v":-23612},{"$f":"DRE.ESS!F57","v":-10342},{"$f":"DRE.ESS!G57","v":9513},{"$f":"DRE.ESS!H57","v":-25551},{"$f":"DRE.ESS!I57","v":-3785},{"$f":"DRE.ESS!J57","v":6368},{"$f":"DRE.ESS!K57","v":-31304},{"$f":"DRE.ESS!L57","v":9934},{"$f":"DRE.ESS!M57","v":-18787},{"$f":"DRE.ESS!N57","v":-131425},{"$f":"DRE.ESS!O57","v":-32918},{"$f":"DRE.ESS!P57","v":-33123},{"$f":"DRE.ESS!Q57","v":26281},{"$f":"DRE.ESS!R57","v":-171185},{"$f":"DRE.ESS!S57","v":-45183},{"$f":"DRE.ESS!T57","v":63024},{"$f":"DRE.ESS!U57","v":-40807},{"$f":"DRE.ESS!V57","v":-15250},{"$f":"DRE.ESS!W57","v":-38216},{"$f":"DRE.ESS!X57","v":80373},{"$f":"DRE.ESS!Y57","v":-40485},{"$f":"DRE.ESS!Z57","v":1504},{"$f":"DRE.ESS!AA57","v":-4594},{"$f":"DRE.ESS!AB57","v":36798},{"$f":"DRE.ESS!AC57","v":-3912},{"$f":"DRE.ESS!AD57","v":3202},{"$f":"DRE.ESS!AE57","v":-8178},{"$f":"DRE.ESS!AF57","v":2590},{"$f":"DRE.ESS!AG57","v":-6298},{"$f":"DRE.ESS!AH57","v":-14681},{"$f":"DRE.ESS!AI57","v":-26126},{"$f":"DRE.ESS!AJ57","v":4323},{"$f":"DRE.ESS!AK57","v":-57605},{"$f":"DRE.ESS!AM57","v":17883}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.ESS!C58","v":3249},{"$f":"DRE.ESS!D58","v":1963},{"$f":"DRE.ESS!E58","v":-7054},{"$f":"DRE.ESS!F58","v":1850},{"$f":"DRE.ESS!G58","v":14212},{"$f":"DRE.ESS!H58","v":10971},{"$f":"DRE.ESS!I58","v":3},{"$f":"DRE.ESS!J58","v":27},{"$f":"DRE.ESS!K58","v":11},{"$f":"DRE.ESS!L58","v":5},{"$f":"DRE.ESS!M58","v":46},{"$f":"DRE.ESS!N58","v":-10},{"$f":"DRE.ESS!O58","v":21},{"$f":"DRE.ESS!P58","v":-6},{"$f":"DRE.ESS!Q58","v":9},{"$f":"DRE.ESS!R58","v":14},{"$f":"DRE.ESS!S58","v":-19},{"$f":"DRE.ESS!T58","v":-351},{"$f":"DRE.ESS!U58","v":-2427},{"$f":"DRE.ESS!V58","v":-2230},{"$f":"DRE.ESS!W58","v":-5027},{"$f":"DRE.ESS!X58","v":466},{"$f":"DRE.ESS!Y58","v":-1239},{"$f":"DRE.ESS!Z58","v":267},{"$f":"DRE.ESS!AA58","v":734},{"$f":"DRE.ESS!AB58","v":228},{"$f":"DRE.ESS!AC58","v":1324},{"$f":"DRE.ESS!AD58","v":483},{"$f":"DRE.ESS!AE58","v":1030},{"$f":"DRE.ESS!AF58","v":1841},{"$f":"DRE.ESS!AG58","v":4678},{"$f":"DRE.ESS!AH58","v":127},{"$f":"DRE.ESS!AI58","v":-244},{"$f":"DRE.ESS!AJ58","v":-174},{"$f":"DRE.ESS!AK58","v":-395},{"$f":"DRE.ESS!AM58","v":785}]
[null,"Derivatives",{"$f":"DRE.ESS!C59","v":-10179},{"$f":"DRE.ESS!D59","v":-490},{"$f":"DRE.ESS!E59","v":24256},{"$f":"DRE.ESS!F59","v":7706},{"$f":"DRE.ESS!G59","v":-12210},{"$f":"DRE.ESS!H59","v":19262},{"$f":"DRE.ESS!I59","v":7532},{"$f":"DRE.ESS!J59","v":-11013},{"$f":"DRE.ESS!K59","v":23824},{"$f":"DRE.ESS!L59","v":-11786},{"$f":"DRE.ESS!M59","v":8557},{"$f":"DRE.ESS!N59","v":123555},{"$f":"DRE.ESS!O59","v":33558},{"$f":"DRE.ESS!P59","v":38150},{"$f":"DRE.ESS!Q59","v":-26301},{"$f":"DRE.ESS!R59","v":168962},{"$f":"DRE.ESS!S59","v":43435},{"$f":"DRE.ESS!T59","v":-71975},{"$f":"DRE.ESS!U59","v":39539},{"$f":"DRE.ESS!V59","v":3460},{"$f":"DRE.ESS!W59","v":14459},{"$f":"DRE.ESS!X59","v":-91928},{"$f":"DRE.ESS!Y59","v":15311},{"$f":"DRE.ESS!Z59","v":-19201},{"$f":"DRE.ESS!AA59","v":-10492},{"$f":"DRE.ESS!AB59","v":-106310},{"$f":"DRE.ESS!AC59","v":-10447},{"$f":"DRE.ESS!AD59","v":-18080},{"$f":"DRE.ESS!AE59","v":-1454},{"$f":"DRE.ESS!AF59","v":-12210},{"$f":"DRE.ESS!AG59","v":-42191},{"$f":"DRE.ESS!AH59","v":2640},{"$f":"DRE.ESS!AI59","v":17070},{"$f":"DRE.ESS!AJ59","v":-16573},{"$f":"DRE.ESS!AK59","v":44810},{"$f":"DRE.ESS!AM59","v":-41124}]
[null,"Restatement of CVA",{"$f":"DRE.ESS!C60","v":861},{"$f":"DRE.ESS!D60","v":0},{"$f":"DRE.ESS!E60","v":0},{"$f":"DRE.ESS!F60","v":0},{"$f":"DRE.ESS!G60","v":0},{"$f":"DRE.ESS!H60","v":0},{"$f":"DRE.ESS!I60","v":0},{"$f":"DRE.ESS!J60","v":0},{"$f":"DRE.ESS!K60","v":0},{"$f":"DRE.ESS!L60","v":0},{"$f":"DRE.ESS!M60","v":0},{"$f":"DRE.ESS!N60","v":0},{"$f":"DRE.ESS!O60","v":0},{"$f":"DRE.ESS!P60","v":0},{"$f":"DRE.ESS!Q60","v":0},{"$f":"DRE.ESS!R60","v":0},{"$f":"DRE.ESS!S60","v":0},{"$f":"DRE.ESS!T60","v":0},{"$f":"DRE.ESS!U60","v":0},{"$f":"DRE.ESS!V60","v":0},{"$f":"DRE.ESS!W60","v":0},{"$f":"DRE.ESS!X60","v":0},{"$f":"DRE.ESS!Y60","v":0},{"$f":"DRE.ESS!Z60","v":0},{"$f":"DRE.ESS!AA60","v":0},{"$f":"DRE.ESS!AB60","v":0},{"$f":"DRE.ESS!AC60","v":-191},{"$f":"DRE.ESS!AD60","v":-212},{"$f":"DRE.ESS!AE60","v":-36},{"$f":"DRE.ESS!AF60","v":-442},{"$f":"DRE.ESS!AG60","v":-881},{"$f":"DRE.ESS!AH60","v":7433},{"$f":"DRE.ESS!AI60","v":-8086},{"$f":"DRE.ESS!AJ60","v":-602},{"$f":"DRE.ESS!AK60","v":-638},{"$f":"DRE.ESS!AM60","v":-343}]
[null,"Other Financial Expenses",{"$f":"DRE.ESS!C61","v":-51594},{"$f":"DRE.ESS!D61","v":-5190},{"$f":"DRE.ESS!E61","v":-6263},{"$f":"DRE.ESS!F61","v":-7584},{"$f":"DRE.ESS!G61","v":-18787},{"$f":"DRE.ESS!H61","v":-37824},{"$f":"DRE.ESS!I61","v":-5631},{"$f":"DRE.ESS!J61","v":-5493},{"$f":"DRE.ESS!K61","v":-5813},{"$f":"DRE.ESS!L61","v":-4771},{"$f":"DRE.ESS!M61","v":-21708},{"$f":"DRE.ESS!N61","v":-11525},{"$f":"DRE.ESS!O61","v":-18241},{"$f":"DRE.ESS!P61","v":-8035},{"$f":"DRE.ESS!Q61","v":-11650},{"$f":"DRE.ESS!R61","v":-49451},{"$f":"DRE.ESS!S61","v":-9546},{"$f":"DRE.ESS!T61","v":-82971},{"$f":"DRE.ESS!U61","v":-9733},{"$f":"DRE.ESS!V61","v":-9767},{"$f":"DRE.ESS!W61","v":-112017},{"$f":"DRE.ESS!X61","v":-9679},{"$f":"DRE.ESS!Y61","v":-12056},{"$f":"DRE.ESS!Z61","v":-7875},{"$f":"DRE.ESS!AA61","v":-11143},{"$f":"DRE.ESS!AB61","v":-40753},{"$f":"DRE.ESS!AC61","v":-11958},{"$f":"DRE.ESS!AD61","v":-9095},{"$f":"DRE.ESS!AE61","v":-7851},{"$f":"DRE.ESS!AF61","v":-25891},{"$f":"DRE.ESS!AG61","v":-54795},{"$f":"DRE.ESS!AH61","v":-6689},{"$f":"DRE.ESS!AI61","v":-10148},{"$f":"DRE.ESS!AJ61","v":-7270},{"$f":"DRE.ESS!AK61","v":-9568},{"$f":"DRE.ESS!AM61","v":-6801}]
[null,"Financial Result",{"$f":"DRE.ESS!C62","v":-5711},{"$f":"DRE.ESS!D62","v":620},{"$f":"DRE.ESS!E62","v":-8024},{"$f":"DRE.ESS!F62","v":-6392},{"$f":"DRE.ESS!G62","v":2148},{"$f":"DRE.ESS!H62","v":-11650},{"$f":"DRE.ESS!I62","v":1105},{"$f":"DRE.ESS!J62","v":-5960},{"$f":"DRE.ESS!K62","v":-13502},{"$f":"DRE.ESS!L62","v":8755},{"$f":"DRE.ESS!M62","v":-9602},{"$f":"DRE.ESS!N62","v":-16981},{"$f":"DRE.ESS!O62","v":-6319},{"$f":"DRE.ESS!P62","v":1963},{"$f":"DRE.ESS!Q62","v":-2446},{"$f":"DRE.ESS!R62","v":-23783},{"$f":"DRE.ESS!S62","v":-6543},{"$f":"DRE.ESS!T62","v":-10608},{"$f":"DRE.ESS!U62","v":-6662},{"$f":"DRE.ESS!V62","v":-14070},{"$f":"DRE.ESS!W62","v":-37883},{"$f":"DRE.ESS!X62","v":-7208},{"$f":"DRE.ESS!Y62","v":-17138},{"$f":"DRE.ESS!Z62","v":-17258},{"$f":"DRE.ESS!AA62","v":-23246},{"$f":"DRE.ESS!AB62","v":-64850},{"$f":"DRE.ESS!AC62","v":-27598},{"$f":"DRE.ESS!AD62","v":-21615},{"$f":"DRE.ESS!AE62","v":-20794},{"$f":"DRE.ESS!AF62","v":-44817},{"$f":"DRE.ESS!AG62","v":-114824},{"$f":"DRE.ESS!AH62","v":-19255},{"$f":"DRE.ESS!AI62","v":-34356},{"$f":"DRE.ESS!AJ62","v":-25632},{"$f":"DRE.ESS!AK62","v":-22445},{"$f":"DRE.ESS!AM62","v":-36608}]
[null,"Result Before taxes",{"$f":"DRE.ESS!C63","v":104463},{"$f":"DRE.ESS!D63","v":40537},{"$f":"DRE.ESS!E63","v":33206},{"$f":"DRE.ESS!F63","v":52747},{"$f":"DRE.ESS!G63","v":37623},{"$f":"DRE.ESS!H63","v":164111},{"$f":"DRE.ESS!I63","v":46534.20663000003},{"$f":"DRE.ESS!J63","v":32281.141999999993},{"$f":"DRE.ESS!K63","v":43754.801620000042},{"$f":"DRE.ESS!L63","v":51225.242990000057},{"$f":"DRE.ESS!M63","v":173795.39324000012},{"$f":"DRE.ESS!N63","v":36132},{"$f":"DRE.ESS!O63","v":34836},{"$f":"DRE.ESS!P63","v":53864},{"$f":"DRE.ESS!Q63","v":62555},{"$f":"DRE.ESS!R63","v":187387},{"$f":"DRE.ESS!S63","v":74737},{"$f":"DRE.ESS!T63","v":27412},{"$f":"DRE.ESS!U63","v":67690},{"$f":"DRE.ESS!V63","v":41058},{"$f":"DRE.ESS!W63","v":210897},{"$f":"DRE.ESS!X63","v":78934},{"$f":"DRE.ESS!Y63","v":8399},{"$f":"DRE.ESS!Z63","v":46255},{"$f":"DRE.ESS!AA63","v":54045},{"$f":"DRE.ESS!AB63","v":187633},{"$f":"DRE.ESS!AC63","v":67243},{"$f":"DRE.ESS!AD63","v":36819},{"$f":"DRE.ESS!AE63","v":69691},{"$f":"DRE.ESS!AF63","v":35424},{"$f":"DRE.ESS!AG63","v":209177},{"$f":"DRE.ESS!AH63","v":68318},{"$f":"DRE.ESS!AI63","v":16438},{"$f":"DRE.ESS!AJ63","v":43221},{"$f":"DRE.ESS!AK63","v":11140},{"$f":"DRE.ESS!AM63","v":57623}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.ESS!C64","v":-36580},{"$f":"DRE.ESS!D64","v":-13601},{"$f":"DRE.ESS!E64","v":-11240},{"$f":"DRE.ESS!F64","v":-15064},{"$f":"DRE.ESS!G64","v":-13050},{"$f":"DRE.ESS!H64","v":-52955},{"$f":"DRE.ESS!I64","v":-15692},{"$f":"DRE.ESS!J64","v":-10933},{"$f":"DRE.ESS!K64","v":-13020},{"$f":"DRE.ESS!L64","v":-17131},{"$f":"DRE.ESS!M64","v":-56776},{"$f":"DRE.ESS!N64","v":-12270},{"$f":"DRE.ESS!O64","v":-11937},{"$f":"DRE.ESS!P64","v":-17333},{"$f":"DRE.ESS!Q64","v":-21540},{"$f":"DRE.ESS!R64","v":-63080},{"$f":"DRE.ESS!S64","v":-25401},{"$f":"DRE.ESS!T64","v":-5989},{"$f":"DRE.ESS!U64","v":-23113},{"$f":"DRE.ESS!V64","v":-13933},{"$f":"DRE.ESS!W64","v":-68436},{"$f":"DRE.ESS!X64","v":-26447},{"$f":"DRE.ESS!Y64","v":-2426},{"$f":"DRE.ESS!Z64","v":-12996},{"$f":"DRE.ESS!AA64","v":-10628},{"$f":"DRE.ESS!AB64","v":-52497},{"$f":"DRE.ESS!AC64","v":-21963},{"$f":"DRE.ESS!AD64","v":-11745},{"$f":"DRE.ESS!AE64","v":-22771},{"$f":"DRE.ESS!AF64","v":-14070},{"$f":"DRE.ESS!AG64","v":-70549},{"$f":"DRE.ESS!AH64","v":-22161},{"$f":"DRE.ESS!AI64","v":-2685},{"$f":"DRE.ESS!AJ64","v":-16877},{"$f":"DRE.ESS!AK64","v":50420},{"$f":"DRE.ESS!AM64","v":-17867}]
[null,"Discontinued Operations",{"$f":"DRE.ESS!C65","v":0},{"$f":"DRE.ESS!D65","v":0},{"$f":"DRE.ESS!E65","v":0},{"$f":"DRE.ESS!F65","v":0},{"$f":"DRE.ESS!G65","v":0},{"$f":"DRE.ESS!H65","v":0},{"$f":"DRE.ESS!I65","v":0},{"$f":"DRE.ESS!J65","v":0},{"$f":"DRE.ESS!K65","v":0},{"$f":"DRE.ESS!L65","v":0},{"$f":"DRE.ESS!M65","v":0},{"$f":"DRE.ESS!N65","v":0},{"$f":"DRE.ESS!O65","v":0},{"$f":"DRE.ESS!P65","v":0},{"$f":"DRE.ESS!Q65","v":0},{"$f":"DRE.ESS!R65","v":0},{"$f":"DRE.ESS!S65","v":0},{"$f":"DRE.ESS!T65","v":0},{"$f":"DRE.ESS!U65","v":0},{"$f":"DRE.ESS!V65","v":0},{"$f":"DRE.ESS!W65","v":0},{"$f":"DRE.ESS!X65","v":0},{"$f":"DRE.ESS!Y65","v":0},{"$f":"DRE.ESS!Z65","v":0},{"$f":"DRE.ESS!AA65","v":0},{"$f":"DRE.ESS!AB65","v":0},{"$f":"DRE.ESS!AC65","v":0},{"$f":"DRE.ESS!AD65","v":0},{"$f":"DRE.ESS!AE65","v":0},{"$f":"DRE.ESS!AF65","v":0},{"$f":"DRE.ESS!AG65","v":0},{"$f":"DRE.ESS!AH65","v":0},{"$f":"DRE.ESS!AI65","v":0},{"$f":"DRE.ESS!AJ65","v":0},{"$f":"DRE.ESS!AK65","v":0},{"$f":"DRE.ESS!AM65","v":0}]
[null,"Net Income",{"$f":"DRE.ESS!C66","v":67883},{"$f":"DRE.ESS!D66","v":26936},{"$f":"DRE.ESS!E66","v":21966},{"$f":"DRE.ESS!F66","v":37683},{"$f":"DRE.ESS!G66","v":24573},{"$f":"DRE.ESS!H66","v":111156},{"$f":"DRE.ESS!I66","v":30842.20663000003},{"$f":"DRE.ESS!J66","v":21348.141999999993},{"$f":"DRE.ESS!K66","v":30734.801620000042},{"$f":"DRE.ESS!L66","v":34094.242990000057},{"$f":"DRE.ESS!M66","v":117019.39324000012},{"$f":"DRE.ESS!N66","v":23862},{"$f":"DRE.ESS!O66","v":22899},{"$f":"DRE.ESS!P66","v":36531},{"$f":"DRE.ESS!Q66","v":41015},{"$f":"DRE.ESS!R66","v":124307},{"$f":"DRE.ESS!S66","v":49336},{"$f":"DRE.ESS!T66","v":21423},{"$f":"DRE.ESS!U66","v":44577},{"$f":"DRE.ESS!V66","v":27125},{"$f":"DRE.ESS!W66","v":142461},{"$f":"DRE.ESS!X66","v":52487},{"$f":"DRE.ESS!Y66","v":5973},{"$f":"DRE.ESS!Z66","v":33259},{"$f":"DRE.ESS!AA66","v":43417},{"$f":"DRE.ESS!AB66","v":135136},{"$f":"DRE.ESS!AC66","v":45280},{"$f":"DRE.ESS!AD66","v":25074},{"$f":"DRE.ESS!AE66","v":46920},{"$f":"DRE.ESS!AF66","v":21354},{"$f":"DRE.ESS!AG66","v":138628},{"$f":"DRE.ESS!AH66","v":46157},{"$f":"DRE.ESS!AI66","v":13753},{"$f":"DRE.ESS!AJ66","v":26344},{"$f":"DRE.ESS!AK66","v":61560},{"$f":"DRE.ESS!AM66","v":39756}]
[null,"Controlling Shareholders",{"$f":"DRE.ESS!C67","v":0},{"$f":"DRE.ESS!D67","v":0},{"$f":"DRE.ESS!E67","v":0},{"$f":"DRE.ESS!F67","v":0},{"$f":"DRE.ESS!G67","v":0},{"$f":"DRE.ESS!H67","v":0},{"$f":"DRE.ESS!I67","v":0},{"$f":"DRE.ESS!J67","v":0},{"$f":"DRE.ESS!K67","v":0},{"$f":"DRE.ESS!L67","v":0},{"$f":"DRE.ESS!M67","v":0},{"$f":"DRE.ESS!N67","v":0},{"$f":"DRE.ESS!O67","v":0},{"$f":"DRE.ESS!P67","v":0},{"$f":"DRE.ESS!Q67","v":0},{"$f":"DRE.ESS!R67","v":0},{"$f":"DRE.ESS!S67","v":0},{"$f":"DRE.ESS!T67","v":0},{"$f":"DRE.ESS!U67","v":0},{"$f":"DRE.ESS!V67","v":0},{"$f":"DRE.ESS!W67","v":0},{"$f":"DRE.ESS!X67","v":0},{"$f":"DRE.ESS!Y67","v":0},{"$f":"DRE.ESS!Z67","v":0},{"$f":"DRE.ESS!AA67","v":0},{"$f":"DRE.ESS!AB67","v":0},{"$f":"DRE.ESS!AC67","v":0},{"$f":"DRE.ESS!AD67","v":0},{"$f":"DRE.ESS!AE67","v":0},{"$f":"DRE.ESS!AF67","v":0},{"$f":"DRE.ESS!AG67","v":0},{"$f":"DRE.ESS!AH67","v":0},{"$f":"DRE.ESS!AI67","v":0},{"$f":"DRE.ESS!AJ67","v":0},{"$f":"DRE.ESS!AK67","v":0},{"$f":"DRE.ESS!AM67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.ESS!C68","v":0},{"$f":"DRE.ESS!D68","v":0},{"$f":"DRE.ESS!E68","v":0},{"$f":"DRE.ESS!F68","v":0},{"$f":"DRE.ESS!G68","v":0},{"$f":"DRE.ESS!H68","v":0},{"$f":"DRE.ESS!I68","v":0},{"$f":"DRE.ESS!J68","v":0},{"$f":"DRE.ESS!K68","v":0},{"$f":"DRE.ESS!L68","v":0},{"$f":"DRE.ESS!M68","v":0},{"$f":"DRE.ESS!N68","v":0},{"$f":"DRE.ESS!O68","v":0},{"$f":"DRE.ESS!P68","v":0},{"$f":"DRE.ESS!Q68","v":0},{"$f":"DRE.ESS!R68","v":0},{"$f":"DRE.ESS!S68","v":0},{"$f":"DRE.ESS!T68","v":0},{"$f":"DRE.ESS!U68","v":0},{"$f":"DRE.ESS!V68","v":0},{"$f":"DRE.ESS!W68","v":0},{"$f":"DRE.ESS!X68","v":0},{"$f":"DRE.ESS!Y68","v":0},{"$f":"DRE.ESS!Z68","v":0},{"$f":"DRE.ESS!AA68","v":0},{"$f":"DRE.ESS!AB68","v":0},{"$f":"DRE.ESS!AC68","v":0},{"$f":"DRE.ESS!AD68","v":0},{"$f":"DRE.ESS!AE68","v":0},{"$f":"DRE.ESS!AF68","v":0},{"$f":"DRE.ESS!AG68","v":0},{"$f":"DRE.ESS!AH68","v":0},{"$f":"DRE.ESS!AI68","v":0},{"$f":"DRE.ESS!AJ68","v":0},{"$f":"DRE.ESS!AK68","v":0},{"$f":"DRE.ESS!AM68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.ESS!C69","v":699.0176291292529},{"$f":"DRE.ESS!D69","v":277.37045885163525},{"$f":"DRE.ESS!E69","v":226.1924375978252},{"$f":"DRE.ESS!F69","v":388.03649394513553},{"$f":"DRE.ESS!G69","v":253.03772963176539},{"$f":"DRE.ESS!H69","v":1144.6165252491969},{"$f":"DRE.ESS!I69","v":317.59418640332842},{"$f":"DRE.ESS!J69","v":219.83011368316988},{"$f":"DRE.ESS!K69","v":316.48819527967754},{"$f":"DRE.ESS!L69","v":351.08166848587257},{"$f":"DRE.ESS!M69","v":1204.9941638520484},{"$f":"DRE.ESS!N69","v":245.71628634978171},{"$f":"DRE.ESS!O69","v":235.79990114506961},{"$f":"DRE.ESS!P69","v":376.17390229837713},{"$f":"DRE.ESS!Q69","v":422.34739270121099},{"$f":"DRE.ESS!R69","v":1280.0374824944395},{"$f":"DRE.ESS!S69","v":508.03196309415932},{"$f":"DRE.ESS!T69","v":220.60095559766046},{"$f":"DRE.ESS!U69","v":459.02669083120526},{"$f":"DRE.ESS!V69","v":279.31666529368152},{"$f":"DRE.ESS!W69","v":1466.9762748167066},{"$f":"DRE.ESS!X69","v":540.47903451684658},{"$f":"DRE.ESS!Y69","v":61.506302001812344},{"$f":"DRE.ESS!Z69","v":342.480846857237},{"$f":"DRE.ESS!AA69","v":305.48232968119288},{"$f":"DRE.ESS!AB69","v":1249.9485130570888},{"$f":"DRE.ESS!AC69","v":466.27605239311299},{"$f":"DRE.ESS!AD69","v":258.19672131147541},{"$f":"DRE.ESS!AE69","v":483.15347227942999},{"$f":"DRE.ESS!AF69","v":219.89043578548481},{"$f":"DRE.ESS!AG69","v":1427.5166817695033},{"$f":"DRE.ESS!AH69","v":475.29656479116898},{"$f":"DRE.ESS!AI69","v":141.61998517176045},{"$f":"DRE.ESS!AJ69","v":271.27440481093998},{"$f":"DRE.ESS!AK69","v":633.90724112365103},{"$f":"DRE.ESS!AM69","v":409.38298047615126}]
[null,"EBITDA per Share",{"$f":"DRE.ESS!C70","v":1461.395090205124},{"$f":"DRE.ESS!D70","v":526.39220693632103},{"$f":"DRE.ESS!E70","v":541.31312299200931},{"$f":"DRE.ESS!F70","v":724.40069198451272},{"$f":"DRE.ESS!G70","v":490.7220528873878},{"$f":"DRE.ESS!H70","v":2282.8280748002308},{"$f":"DRE.ESS!I70","v":604.63389313370158},{"$f":"DRE.ESS!J70","v":533.24143257269952},{"$f":"DRE.ESS!K70","v":728.73384978169588},{"$f":"DRE.ESS!L70","v":579.33358380014886},{"$f":"DRE.ESS!M70","v":2445.9427592882457},{"$f":"DRE.ESS!N70","v":693.26138891177197},{"$f":"DRE.ESS!O70","v":572.00963835571304},{"$f":"DRE.ESS!P70","v":684.46741906252578},{"$f":"DRE.ESS!Q70","v":827.43636213856166},{"$f":"DRE.ESS!R70","v":2777.1748084685723},{"$f":"DRE.ESS!S70","v":1005.7047532745696},{"$f":"DRE.ESS!T70","v":559.41593211961447},{"$f":"DRE.ESS!U70","v":932.65507867204883},{"$f":"DRE.ESS!V70","v":735.76900897932285},{"$f":"DRE.ESS!W70","v":3233.5447730455558},{"$f":"DRE.ESS!X70","v":1057.8919186094406},{"$f":"DRE.ESS!Y70","v":440.6149600461323},{"$f":"DRE.ESS!Z70","v":847.97965236016148},{"$f":"DRE.ESS!AA70","v":835.97289727325153},{"$f":"DRE.ESS!AB70","v":3182.4594282889861},{"$f":"DRE.ESS!AC70","v":1158.1575912348628},{"$f":"DRE.ESS!AD70","v":795.44237581349375},{"$f":"DRE.ESS!AE70","v":1130.4576159485955},{"$f":"DRE.ESS!AF70","v":1030.0683746601862},{"$f":"DRE.ESS!AG70","v":4114.1259576571383},{"$f":"DRE.ESS!AH70","v":1104.9509844303486},{"$f":"DRE.ESS!AI70","v":737.05618255210481},{"$f":"DRE.ESS!AJ70","v":926.36337424829071},{"$f":"DRE.ESS!AK70","v":567.79800642557052},{"$f":"DRE.ESS!AM70","v":1196.7213114754099}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",null,null,null,null,null,null,null,null,null,97.111999999999995,97.111999999999995,97.111999999999995,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,97.111999999999995,97.111999999999995,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2,3.6970000073779374E-2]

{"sheet":"IS.EAC","index":106,"n_rows":71,"n_cols":75,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW2-AW19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income Statement - IFRS (R$ thousand)","1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.EAC!C5","v":75068},{"$f":"DRE.EAC!D5","v":65628},{"$f":"DRE.EAC!E5","v":68103},{"$f":"DRE.EAC!F5","v":67338},{"$f":"DRE.EAC!G5","v":276137},{"$f":"DRE.EAC!H5","v":70135},{"$f":"DRE.EAC!I5","v":70494},{"$f":"DRE.EAC!J5","v":81707},{"$f":"DRE.EAC!K5","v":90209},{"$f":"DRE.EAC!L5","v":312545},{"$f":"DRE.EAC!M5","v":75036},{"$f":"DRE.EAC!N5","v":72354},{"$f":"DRE.EAC!O5","v":79351},{"$f":"DRE.EAC!P5","v":87844},{"$f":"DRE.EAC!Q5","v":314585},{"$f":"DRE.EAC!R5","v":92571},{"$f":"DRE.EAC!S5","v":92213},{"$f":"DRE.EAC!T5","v":98765},{"$f":"DRE.EAC!U5","v":102710},{"$f":"DRE.EAC!V5","v":386259},{"$f":"DRE.EAC!W5","v":96875},{"$f":"DRE.EAC!X5","v":81712},{"$f":"DRE.EAC!Y5","v":103872},{"$f":"DRE.EAC!Z5","v":117208},{"$f":"DRE.EAC!AA5","v":399667},{"$f":"DRE.EAC!AB5","v":108576},{"$f":"DRE.EAC!AC5","v":101083},{"$f":"DRE.EAC!AD5","v":115212},{"$f":"DRE.EAC!AE5","v":129637},{"$f":"DRE.EAC!AF5","v":454508},{"$f":"DRE.EAC!AG5","v":125908},{"$f":"DRE.EAC!AH5","v":114052},{"$f":"DRE.EAC!AI5","v":110941},{"$f":"DRE.EAC!AJ5","v":118107},{"$f":"DRE.EAC!AK5","v":469008},{"$f":"DRE.EAC!AL5","v":121490},{"$f":"DRE.EAC!AM5","v":125313},{"$f":"DRE.EAC!AN5","v":145887},{"$f":"DRE.EAC!AO5","v":159974},{"$f":"DRE.EAC!AP5","v":552664},{"$f":"DRE.EAC!AQ5","v":159815},{"$f":"DRE.EAC!AR5","v":163510},{"$f":"DRE.EAC!AS5","v":157248},{"$f":"DRE.EAC!AT5","v":176151},{"$f":"DRE.EAC!AV5","v":150635}]
[null,"Industrial",{"$f":"DRE.EAC!C6","v":6076},{"$f":"DRE.EAC!D6","v":5847},{"$f":"DRE.EAC!E6","v":5264},{"$f":"DRE.EAC!F6","v":4589},{"$f":"DRE.EAC!G6","v":21776},{"$f":"DRE.EAC!H6","v":4889},{"$f":"DRE.EAC!I6","v":4910},{"$f":"DRE.EAC!J6","v":5755},{"$f":"DRE.EAC!K6","v":6410},{"$f":"DRE.EAC!L6","v":21964},{"$f":"DRE.EAC!M6","v":5209},{"$f":"DRE.EAC!N6","v":5572},{"$f":"DRE.EAC!O6","v":6117},{"$f":"DRE.EAC!P6","v":5992},{"$f":"DRE.EAC!Q6","v":22890},{"$f":"DRE.EAC!R6","v":5443},{"$f":"DRE.EAC!S6","v":5616},{"$f":"DRE.EAC!T6","v":6969},{"$f":"DRE.EAC!U6","v":6808},{"$f":"DRE.EAC!V6","v":24836},{"$f":"DRE.EAC!W6","v":5736},{"$f":"DRE.EAC!X6","v":5350},{"$f":"DRE.EAC!Y6","v":5813},{"$f":"DRE.EAC!Z6","v":5765},{"$f":"DRE.EAC!AA6","v":22664},{"$f":"DRE.EAC!AB6","v":5147},{"$f":"DRE.EAC!AC6","v":5563},{"$f":"DRE.EAC!AD6","v":6972},{"$f":"DRE.EAC!AE6","v":7281},{"$f":"DRE.EAC!AF6","v":24963},{"$f":"DRE.EAC!AG6","v":7008},{"$f":"DRE.EAC!AH6","v":6320},{"$f":"DRE.EAC!AI6","v":5980},{"$f":"DRE.EAC!AJ6","v":6267},{"$f":"DRE.EAC!AK6","v":25575},{"$f":"DRE.EAC!AL6","v":6054},{"$f":"DRE.EAC!AM6","v":6825},{"$f":"DRE.EAC!AN6","v":6721},{"$f":"DRE.EAC!AO6","v":5766},{"$f":"DRE.EAC!AP6","v":25366},{"$f":"DRE.EAC!AQ6","v":5732},{"$f":"DRE.EAC!AR6","v":6090},{"$f":"DRE.EAC!AS6","v":6034},{"$f":"DRE.EAC!AT6","v":5849},{"$f":"DRE.EAC!AV6","v":5096}]
[null,"Commercial",{"$f":"DRE.EAC!C7","v":35000},{"$f":"DRE.EAC!D7","v":30961},{"$f":"DRE.EAC!E7","v":32410},{"$f":"DRE.EAC!F7","v":30357},{"$f":"DRE.EAC!G7","v":128728},{"$f":"DRE.EAC!H7","v":31592},{"$f":"DRE.EAC!I7","v":31773},{"$f":"DRE.EAC!J7","v":35452},{"$f":"DRE.EAC!K7","v":37604},{"$f":"DRE.EAC!L7","v":136421},{"$f":"DRE.EAC!M7","v":31906},{"$f":"DRE.EAC!N7","v":33447},{"$f":"DRE.EAC!O7","v":34807},{"$f":"DRE.EAC!P7","v":37813},{"$f":"DRE.EAC!Q7","v":137973},{"$f":"DRE.EAC!R7","v":37721},{"$f":"DRE.EAC!S7","v":41446},{"$f":"DRE.EAC!T7","v":49665},{"$f":"DRE.EAC!U7","v":44605},{"$f":"DRE.EAC!V7","v":173437},{"$f":"DRE.EAC!W7","v":43508},{"$f":"DRE.EAC!X7","v":34474},{"$f":"DRE.EAC!Y7","v":40248},{"$f":"DRE.EAC!Z7","v":47980},{"$f":"DRE.EAC!AA7","v":166210},{"$f":"DRE.EAC!AB7","v":41305},{"$f":"DRE.EAC!AC7","v":40256},{"$f":"DRE.EAC!AD7","v":47656},{"$f":"DRE.EAC!AE7","v":52781},{"$f":"DRE.EAC!AF7","v":181998},{"$f":"DRE.EAC!AG7","v":51759},{"$f":"DRE.EAC!AH7","v":47830},{"$f":"DRE.EAC!AI7","v":44110},{"$f":"DRE.EAC!AJ7","v":44436},{"$f":"DRE.EAC!AK7","v":188135},{"$f":"DRE.EAC!AL7","v":46635},{"$f":"DRE.EAC!AM7","v":47416},{"$f":"DRE.EAC!AN7","v":51563},{"$f":"DRE.EAC!AO7","v":53947},{"$f":"DRE.EAC!AP7","v":199561},{"$f":"DRE.EAC!AQ7","v":54401},{"$f":"DRE.EAC!AR7","v":56014},{"$f":"DRE.EAC!AS7","v":54401},{"$f":"DRE.EAC!AT7","v":58412},{"$f":"DRE.EAC!AV7","v":47937}]
[null,"Rural",{"$f":"DRE.EAC!C8","v":5481},{"$f":"DRE.EAC!D8","v":4889},{"$f":"DRE.EAC!E8","v":5104},{"$f":"DRE.EAC!F8","v":5067},{"$f":"DRE.EAC!G8","v":20541},{"$f":"DRE.EAC!H8","v":5416},{"$f":"DRE.EAC!I8","v":5332},{"$f":"DRE.EAC!J8","v":6161},{"$f":"DRE.EAC!K8","v":6960},{"$f":"DRE.EAC!L8","v":23869},{"$f":"DRE.EAC!M8","v":5760},{"$f":"DRE.EAC!N8","v":5762},{"$f":"DRE.EAC!O8","v":6497},{"$f":"DRE.EAC!P8","v":6727},{"$f":"DRE.EAC!Q8","v":24746},{"$f":"DRE.EAC!R8","v":6523},{"$f":"DRE.EAC!S8","v":7264},{"$f":"DRE.EAC!T8","v":8017},{"$f":"DRE.EAC!U8","v":8186},{"$f":"DRE.EAC!V8","v":29990},{"$f":"DRE.EAC!W8","v":8086},{"$f":"DRE.EAC!X8","v":8056},{"$f":"DRE.EAC!Y8","v":8697},{"$f":"DRE.EAC!Z8","v":9559},{"$f":"DRE.EAC!AA8","v":34398},{"$f":"DRE.EAC!AB8","v":10033},{"$f":"DRE.EAC!AC8","v":9627},{"$f":"DRE.EAC!AD8","v":11173},{"$f":"DRE.EAC!AE8","v":12007},{"$f":"DRE.EAC!AF8","v":42840},{"$f":"DRE.EAC!AG8","v":11749},{"$f":"DRE.EAC!AH8","v":8932},{"$f":"DRE.EAC!AI8","v":8255},{"$f":"DRE.EAC!AJ8","v":8200},{"$f":"DRE.EAC!AK8","v":37136},{"$f":"DRE.EAC!AL8","v":9347},{"$f":"DRE.EAC!AM8","v":9617},{"$f":"DRE.EAC!AN8","v":10435},{"$f":"DRE.EAC!AO8","v":10912},{"$f":"DRE.EAC!AP8","v":40311},{"$f":"DRE.EAC!AQ8","v":11801},{"$f":"DRE.EAC!AR8","v":11749},{"$f":"DRE.EAC!AS8","v":11434},{"$f":"DRE.EAC!AT8","v":11629},{"$f":"DRE.EAC!AV8","v":10271}]
[null,"Other sectors",{"$f":"DRE.EAC!C9","v":24954},{"$f":"DRE.EAC!D9","v":25623},{"$f":"DRE.EAC!E9","v":25848},{"$f":"DRE.EAC!F9","v":33375},{"$f":"DRE.EAC!G9","v":109800},{"$f":"DRE.EAC!H9","v":25816},{"$f":"DRE.EAC!I9","v":31166},{"$f":"DRE.EAC!J9","v":34819},{"$f":"DRE.EAC!K9","v":20661},{"$f":"DRE.EAC!L9","v":112462},{"$f":"DRE.EAC!M9","v":26392},{"$f":"DRE.EAC!N9","v":26809},{"$f":"DRE.EAC!O9","v":28358},{"$f":"DRE.EAC!P9","v":30438},{"$f":"DRE.EAC!Q9","v":111997},{"$f":"DRE.EAC!R9","v":27753},{"$f":"DRE.EAC!S9","v":34072},{"$f":"DRE.EAC!T9","v":34442},{"$f":"DRE.EAC!U9","v":34461},{"$f":"DRE.EAC!V9","v":130728},{"$f":"DRE.EAC!W9","v":29002},{"$f":"DRE.EAC!X9","v":25318},{"$f":"DRE.EAC!Y9","v":26196},{"$f":"DRE.EAC!Z9","v":28560},{"$f":"DRE.EAC!AA9","v":109076},{"$f":"DRE.EAC!AB9","v":24547},{"$f":"DRE.EAC!AC9","v":27011},{"$f":"DRE.EAC!AD9","v":31806},{"$f":"DRE.EAC!AE9","v":36799},{"$f":"DRE.EAC!AF9","v":120163},{"$f":"DRE.EAC!AG9","v":36409},{"$f":"DRE.EAC!AH9","v":32787},{"$f":"DRE.EAC!AI9","v":31997},{"$f":"DRE.EAC!AJ9","v":32894},{"$f":"DRE.EAC!AK9","v":134087},{"$f":"DRE.EAC!AL9","v":33229},{"$f":"DRE.EAC!AM9","v":36637},{"$f":"DRE.EAC!AN9","v":41293},{"$f":"DRE.EAC!AO9","v":42887},{"$f":"DRE.EAC!AP9","v":154046},{"$f":"DRE.EAC!AQ9","v":42723},{"$f":"DRE.EAC!AR9","v":47015},{"$f":"DRE.EAC!AS9","v":45972},{"$f":"DRE.EAC!AT9","v":48239},{"$f":"DRE.EAC!AV9","v":38114}]
[null,"Electricity sales to distributors",{"$f":"DRE.EAC!C10","v":1011},{"$f":"DRE.EAC!D10","v":953},{"$f":"DRE.EAC!E10","v":931},{"$f":"DRE.EAC!F10","v":980},{"$f":"DRE.EAC!G10","v":3875},{"$f":"DRE.EAC!H10","v":946},{"$f":"DRE.EAC!I10","v":714},{"$f":"DRE.EAC!J10","v":761},{"$f":"DRE.EAC!K10","v":144124},{"$f":"DRE.EAC!L10","v":146545},{"$f":"DRE.EAC!M10","v":4626},{"$f":"DRE.EAC!N10","v":3078},{"$f":"DRE.EAC!O10","v":12697},{"$f":"DRE.EAC!P10","v":11974},{"$f":"DRE.EAC!Q10","v":32375},{"$f":"DRE.EAC!R10","v":53343},{"$f":"DRE.EAC!S10","v":4845},{"$f":"DRE.EAC!T10","v":20070},{"$f":"DRE.EAC!U10","v":5143},{"$f":"DRE.EAC!V10","v":83401},{"$f":"DRE.EAC!W10","v":15665},{"$f":"DRE.EAC!X10","v":3925},{"$f":"DRE.EAC!Y10","v":4594},{"$f":"DRE.EAC!Z10","v":26752},{"$f":"DRE.EAC!AA10","v":50936},{"$f":"DRE.EAC!AB10","v":11464},{"$f":"DRE.EAC!AC10","v":7189},{"$f":"DRE.EAC!AD10","v":15991},{"$f":"DRE.EAC!AE10","v":6214},{"$f":"DRE.EAC!AF10","v":40858},{"$f":"DRE.EAC!AG10","v":7406},{"$f":"DRE.EAC!AH10","v":8080},{"$f":"DRE.EAC!AI10","v":7449},{"$f":"DRE.EAC!AJ10","v":6474},{"$f":"DRE.EAC!AK10","v":29409},{"$f":"DRE.EAC!AL10","v":8292},{"$f":"DRE.EAC!AM10","v":8583},{"$f":"DRE.EAC!AN10","v":22447},{"$f":"DRE.EAC!AO10","v":8071},{"$f":"DRE.EAC!AP10","v":47393},{"$f":"DRE.EAC!AQ10","v":5310},{"$f":"DRE.EAC!AR10","v":4931},{"$f":"DRE.EAC!AS10","v":11717},{"$f":"DRE.EAC!AT10","v":14290},{"$f":"DRE.EAC!AV10","v":18352}]
[null,"Construction revenue",{"$f":"DRE.EAC!C11","v":13009},{"$f":"DRE.EAC!D11","v":18807},{"$f":"DRE.EAC!E11","v":17598},{"$f":"DRE.EAC!F11","v":10378},{"$f":"DRE.EAC!G11","v":59792},{"$f":"DRE.EAC!H11","v":-2094},{"$f":"DRE.EAC!I11","v":10835},{"$f":"DRE.EAC!J11","v":6348},{"$f":"DRE.EAC!K11","v":6647},{"$f":"DRE.EAC!L11","v":21736},{"$f":"DRE.EAC!M11","v":3457},{"$f":"DRE.EAC!N11","v":12072},{"$f":"DRE.EAC!O11","v":4853},{"$f":"DRE.EAC!P11","v":22147},{"$f":"DRE.EAC!Q11","v":42529},{"$f":"DRE.EAC!R11","v":18553},{"$f":"DRE.EAC!S11","v":40262},{"$f":"DRE.EAC!T11","v":49545},{"$f":"DRE.EAC!U11","v":97227},{"$f":"DRE.EAC!V11","v":205587},{"$f":"DRE.EAC!W11","v":40646},{"$f":"DRE.EAC!X11","v":30544},{"$f":"DRE.EAC!Y11","v":13367},{"$f":"DRE.EAC!Z11","v":31457},{"$f":"DRE.EAC!AA11","v":116014},{"$f":"DRE.EAC!AB11","v":10256},{"$f":"DRE.EAC!AC11","v":-15000},{"$f":"DRE.EAC!AD11","v":32568},{"$f":"DRE.EAC!AE11","v":52070},{"$f":"DRE.EAC!AF11","v":79894},{"$f":"DRE.EAC!AG11","v":50645},{"$f":"DRE.EAC!AH11","v":111757},{"$f":"DRE.EAC!AI11","v":126974},{"$f":"DRE.EAC!AJ11","v":67295},{"$f":"DRE.EAC!AK11","v":356671},{"$f":"DRE.EAC!AL11","v":130300},{"$f":"DRE.EAC!AM11","v":58311},{"$f":"DRE.EAC!AN11","v":58382},{"$f":"DRE.EAC!AO11","v":130948},{"$f":"DRE.EAC!AP11","v":377941},{"$f":"DRE.EAC!AQ11","v":96067},{"$f":"DRE.EAC!AR11","v":100631},{"$f":"DRE.EAC!AS11","v":167811},{"$f":"DRE.EAC!AT11","v":192359},{"$f":"DRE.EAC!AV11","v":50512}]
[null,"Net Unbilled Sales",{"$f":"DRE.EAC!C12","v":0},{"$f":"DRE.EAC!D12","v":0},{"$f":"DRE.EAC!E12","v":0},{"$f":"DRE.EAC!F12","v":0},{"$f":"DRE.EAC!G12","v":0},{"$f":"DRE.EAC!H12","v":0},{"$f":"DRE.EAC!I12","v":0},{"$f":"DRE.EAC!J12","v":0},{"$f":"DRE.EAC!K12","v":0},{"$f":"DRE.EAC!L12","v":-679},{"$f":"DRE.EAC!M12","v":-877},{"$f":"DRE.EAC!N12","v":1313},{"$f":"DRE.EAC!O12","v":1656},{"$f":"DRE.EAC!P12","v":213},{"$f":"DRE.EAC!Q12","v":2305},{"$f":"DRE.EAC!R12","v":1322},{"$f":"DRE.EAC!S12","v":3501},{"$f":"DRE.EAC!T12","v":11169},{"$f":"DRE.EAC!U12","v":-2511},{"$f":"DRE.EAC!V12","v":13481},{"$f":"DRE.EAC!W12","v":4633},{"$f":"DRE.EAC!X12","v":10703},{"$f":"DRE.EAC!Y12","v":6866},{"$f":"DRE.EAC!Z12","v":5971},{"$f":"DRE.EAC!AA12","v":28173},{"$f":"DRE.EAC!AB12","v":-2086},{"$f":"DRE.EAC!AC12","v":8756},{"$f":"DRE.EAC!AD12","v":10555},{"$f":"DRE.EAC!AE12","v":-11336},{"$f":"DRE.EAC!AF12","v":5889},{"$f":"DRE.EAC!AG12","v":1132},{"$f":"DRE.EAC!AH12","v":27},{"$f":"DRE.EAC!AI12","v":872},{"$f":"DRE.EAC!AJ12","v":-7287},{"$f":"DRE.EAC!AK12","v":-5256},{"$f":"DRE.EAC!AL12","v":494},{"$f":"DRE.EAC!AM12","v":209},{"$f":"DRE.EAC!AN12","v":6109},{"$f":"DRE.EAC!AO12","v":-7738},{"$f":"DRE.EAC!AP12","v":-926},{"$f":"DRE.EAC!AQ12","v":6312},{"$f":"DRE.EAC!AR12","v":-10320},{"$f":"DRE.EAC!AS12","v":9191},{"$f":"DRE.EAC!AT12","v":3404},{"$f":"DRE.EAC!AV12","v":-9135}]
[null,"Energia comercializada",{"$f":"DRE.EAC!C13","v":0},{"$f":"DRE.EAC!D13","v":0},{"$f":"DRE.EAC!E13","v":0},{"$f":"DRE.EAC!F13","v":0},{"$f":"DRE.EAC!G13","v":0},{"$f":"DRE.EAC!H13","v":0},{"$f":"DRE.EAC!I13","v":0},{"$f":"DRE.EAC!J13","v":0},{"$f":"DRE.EAC!K13","v":0},{"$f":"DRE.EAC!L13","v":0},{"$f":"DRE.EAC!M13","v":0},{"$f":"DRE.EAC!N13","v":0},{"$f":"DRE.EAC!O13","v":0},{"$f":"DRE.EAC!P13","v":0},{"$f":"DRE.EAC!Q13","v":0},{"$f":"DRE.EAC!R13","v":0},{"$f":"DRE.EAC!S13","v":0},{"$f":"DRE.EAC!T13","v":0},{"$f":"DRE.EAC!U13","v":0},{"$f":"DRE.EAC!V13","v":0},{"$f":"DRE.EAC!W13","v":0},{"$f":"DRE.EAC!X13","v":0},{"$f":"DRE.EAC!Y13","v":0},{"$f":"DRE.EAC!Z13","v":0},{"$f":"DRE.EAC!AA13","v":0},{"$f":"DRE.EAC!AB13","v":0},{"$f":"DRE.EAC!AC13","v":0},{"$f":"DRE.EAC!AD13","v":0},{"$f":"DRE.EAC!AE13","v":0},{"$f":"DRE.EAC!AF13","v":0},{"$f":"DRE.EAC!AG13","v":0},{"$f":"DRE.EAC!AH13","v":0},{"$f":"DRE.EAC!AI13","v":0},{"$f":"DRE.EAC!AJ13","v":0},{"$f":"DRE.EAC!AK13","v":0},{"$f":"DRE.EAC!AL13","v":0},{"$f":"DRE.EAC!AM13","v":0},{"$f":"DRE.EAC!AN13","v":0},{"$f":"DRE.EAC!AO13","v":0},{"$f":"DRE.EAC!AP13","v":0},{"$f":"DRE.EAC!AQ13","v":0},{"$f":"DRE.EAC!AR13","v":0},{"$f":"DRE.EAC!AS13","v":0},{"$f":"DRE.EAC!AT13","v":0},{"$f":"DRE.EAC!AV13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.EAC!C14","v":0},{"$f":"DRE.EAC!D14","v":0},{"$f":"DRE.EAC!E14","v":0},{"$f":"DRE.EAC!F14","v":0},{"$f":"DRE.EAC!G14","v":0},{"$f":"DRE.EAC!H14","v":0},{"$f":"DRE.EAC!I14","v":0},{"$f":"DRE.EAC!J14","v":0},{"$f":"DRE.EAC!K14","v":0},{"$f":"DRE.EAC!L14","v":2315},{"$f":"DRE.EAC!M14","v":556},{"$f":"DRE.EAC!N14","v":566},{"$f":"DRE.EAC!O14","v":0},{"$f":"DRE.EAC!P14","v":1222},{"$f":"DRE.EAC!Q14","v":2344},{"$f":"DRE.EAC!R14","v":1475},{"$f":"DRE.EAC!S14","v":1516},{"$f":"DRE.EAC!T14","v":20070},{"$f":"DRE.EAC!U14","v":3507},{"$f":"DRE.EAC!V14","v":26568},{"$f":"DRE.EAC!W14","v":0},{"$f":"DRE.EAC!X14","v":0},{"$f":"DRE.EAC!Y14","v":0},{"$f":"DRE.EAC!Z14","v":0},{"$f":"DRE.EAC!AA14","v":0},{"$f":"DRE.EAC!AB14","v":0},{"$f":"DRE.EAC!AC14","v":3958},{"$f":"DRE.EAC!AD14","v":4020},{"$f":"DRE.EAC!AE14","v":3978},{"$f":"DRE.EAC!AF14","v":11956},{"$f":"DRE.EAC!AG14","v":4471},{"$f":"DRE.EAC!AH14","v":5050},{"$f":"DRE.EAC!AI14","v":4708},{"$f":"DRE.EAC!AJ14","v":4618},{"$f":"DRE.EAC!AK14","v":18847},{"$f":"DRE.EAC!AL14","v":6355},{"$f":"DRE.EAC!AM14","v":8813},{"$f":"DRE.EAC!AN14","v":9675},{"$f":"DRE.EAC!AO14","v":7699},{"$f":"DRE.EAC!AP14","v":32542},{"$f":"DRE.EAC!AQ14","v":15113},{"$f":"DRE.EAC!AR14","v":13321},{"$f":"DRE.EAC!AS14","v":13917},{"$f":"DRE.EAC!AT14","v":15650},{"$f":"DRE.EAC!AV14","v":15164}]
[null,"Creation and amortization - CVA",{"$f":"DRE.EAC!C15","v":0},{"$f":"DRE.EAC!D15","v":0},{"$f":"DRE.EAC!E15","v":0},{"$f":"DRE.EAC!F15","v":0},{"$f":"DRE.EAC!G15","v":0},{"$f":"DRE.EAC!H15","v":0},{"$f":"DRE.EAC!I15","v":0},{"$f":"DRE.EAC!J15","v":0},{"$f":"DRE.EAC!K15","v":0},{"$f":"DRE.EAC!L15","v":-25013},{"$f":"DRE.EAC!M15","v":22504},{"$f":"DRE.EAC!N15","v":179574},{"$f":"DRE.EAC!O15","v":26331},{"$f":"DRE.EAC!P15","v":-56570},{"$f":"DRE.EAC!Q15","v":171839},{"$f":"DRE.EAC!R15","v":-5570},{"$f":"DRE.EAC!S15","v":-9679},{"$f":"DRE.EAC!T15","v":-11590},{"$f":"DRE.EAC!U15","v":-22735},{"$f":"DRE.EAC!V15","v":-49574},{"$f":"DRE.EAC!W15","v":1506},{"$f":"DRE.EAC!X15","v":13366},{"$f":"DRE.EAC!Y15","v":10167},{"$f":"DRE.EAC!Z15","v":-919},{"$f":"DRE.EAC!AA15","v":24120},{"$f":"DRE.EAC!AB15","v":12681},{"$f":"DRE.EAC!AC15","v":11364},{"$f":"DRE.EAC!AD15","v":3481},{"$f":"DRE.EAC!AE15","v":94890},{"$f":"DRE.EAC!AF15","v":122416},{"$f":"DRE.EAC!AG15","v":8798},{"$f":"DRE.EAC!AH15","v":25501},{"$f":"DRE.EAC!AI15","v":34188},{"$f":"DRE.EAC!AJ15","v":-39013},{"$f":"DRE.EAC!AK15","v":29474},{"$f":"DRE.EAC!AL15","v":17553},{"$f":"DRE.EAC!AM15","v":20535},{"$f":"DRE.EAC!AN15","v":2573},{"$f":"DRE.EAC!AO15","v":-37466},{"$f":"DRE.EAC!AP15","v":3195},{"$f":"DRE.EAC!AQ15","v":-7524},{"$f":"DRE.EAC!AR15","v":-1257},{"$f":"DRE.EAC!AS15","v":13912},{"$f":"DRE.EAC!AT15","v":-14632},{"$f":"DRE.EAC!AV15","v":21332}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.EAC!C16","v":0},{"$f":"DRE.EAC!D16","v":0},{"$f":"DRE.EAC!E16","v":0},{"$f":"DRE.EAC!F16","v":0},{"$f":"DRE.EAC!G16","v":0},{"$f":"DRE.EAC!H16","v":0},{"$f":"DRE.EAC!I16","v":0},{"$f":"DRE.EAC!J16","v":0},{"$f":"DRE.EAC!K16","v":0},{"$f":"DRE.EAC!L16","v":20831},{"$f":"DRE.EAC!M16","v":6379},{"$f":"DRE.EAC!N16","v":5123},{"$f":"DRE.EAC!O16","v":5654},{"$f":"DRE.EAC!P16","v":2124},{"$f":"DRE.EAC!Q16","v":19280},{"$f":"DRE.EAC!R16","v":4949},{"$f":"DRE.EAC!S16","v":9559},{"$f":"DRE.EAC!T16","v":7405},{"$f":"DRE.EAC!U16","v":7978},{"$f":"DRE.EAC!V16","v":29891},{"$f":"DRE.EAC!W16","v":6766},{"$f":"DRE.EAC!X16","v":15973},{"$f":"DRE.EAC!Y16","v":7687},{"$f":"DRE.EAC!Z16","v":8340},{"$f":"DRE.EAC!AA16","v":38766},{"$f":"DRE.EAC!AB16","v":8107},{"$f":"DRE.EAC!AC16","v":7575},{"$f":"DRE.EAC!AD16","v":8215},{"$f":"DRE.EAC!AE16","v":4749},{"$f":"DRE.EAC!AF16","v":28646},{"$f":"DRE.EAC!AG16","v":7667},{"$f":"DRE.EAC!AH16","v":7669},{"$f":"DRE.EAC!AI16","v":8233},{"$f":"DRE.EAC!AJ16","v":8372},{"$f":"DRE.EAC!AK16","v":31941},{"$f":"DRE.EAC!AL16","v":9263},{"$f":"DRE.EAC!AM16","v":9622},{"$f":"DRE.EAC!AN16","v":10380},{"$f":"DRE.EAC!AO16","v":11375},{"$f":"DRE.EAC!AP16","v":40640},{"$f":"DRE.EAC!AQ16","v":12994},{"$f":"DRE.EAC!AR16","v":14589},{"$f":"DRE.EAC!AS16","v":15033},{"$f":"DRE.EAC!AT16","v":17830},{"$f":"DRE.EAC!AV16","v":18129}]
[null,"Concession financial asset",{"$f":"DRE.EAC!C17","v":0},{"$f":"DRE.EAC!D17","v":0},{"$f":"DRE.EAC!E17","v":0},{"$f":"DRE.EAC!F17","v":0},{"$f":"DRE.EAC!G17","v":0},{"$f":"DRE.EAC!H17","v":0},{"$f":"DRE.EAC!I17","v":0},{"$f":"DRE.EAC!J17","v":0},{"$f":"DRE.EAC!K17","v":0},{"$f":"DRE.EAC!L17","v":20005},{"$f":"DRE.EAC!M17","v":1207},{"$f":"DRE.EAC!N17","v":143},{"$f":"DRE.EAC!O17","v":0},{"$f":"DRE.EAC!P17","v":24589},{"$f":"DRE.EAC!Q17","v":25939},{"$f":"DRE.EAC!R17","v":5225},{"$f":"DRE.EAC!S17","v":6},{"$f":"DRE.EAC!T17","v":30},{"$f":"DRE.EAC!U17","v":124},{"$f":"DRE.EAC!V17","v":5385},{"$f":"DRE.EAC!W17","v":132},{"$f":"DRE.EAC!X17","v":-33},{"$f":"DRE.EAC!Y17","v":90},{"$f":"DRE.EAC!Z17","v":1705},{"$f":"DRE.EAC!AA17","v":1894},{"$f":"DRE.EAC!AB17","v":1684},{"$f":"DRE.EAC!AC17","v":177},{"$f":"DRE.EAC!AD17","v":-468},{"$f":"DRE.EAC!AE17","v":997},{"$f":"DRE.EAC!AF17","v":2390},{"$f":"DRE.EAC!AG17","v":1017},{"$f":"DRE.EAC!AH17","v":1218},{"$f":"DRE.EAC!AI17","v":-572},{"$f":"DRE.EAC!AJ17","v":717},{"$f":"DRE.EAC!AK17","v":2380},{"$f":"DRE.EAC!AL17","v":1038},{"$f":"DRE.EAC!AM17","v":281},{"$f":"DRE.EAC!AN17","v":994},{"$f":"DRE.EAC!AO17","v":-6654},{"$f":"DRE.EAC!AP17","v":-4341},{"$f":"DRE.EAC!AQ17","v":1971},{"$f":"DRE.EAC!AR17","v":1650},{"$f":"DRE.EAC!AS17","v":1288},{"$f":"DRE.EAC!AT17","v":2487},{"$f":"DRE.EAC!AV17","v":3971}]
[]
[null,"Gross Revenue",{"$f":"DRE.EAC!C19","v":165808},{"$f":"DRE.EAC!D19","v":182117},{"$f":"DRE.EAC!E19","v":166235},{"$f":"DRE.EAC!F19","v":153651},{"$f":"DRE.EAC!G19","v":667811},{"$f":"SUM(H5:H18)","v":136700},155224,171003,312615,793001,182155,345813,206321,174513,908802,249308,230621,294557,{"$f":"SUM(U5:U18)","v":285503},{"$f":"SUM(V5:V18)","v":1059989},{"$f":"SUM(W5:W18)","v":252555},{"$f":"SUM(X5:X18)","v":229388},{"$f":"SUM(Y5:Y18)","v":227597},282378,991918,231714,207559,287181,{"$f":"SUM(AE5:AE18)","v":390067},{"$f":"SUM(AF5:AF18)","v":1116521},{"$f":"SUM(AG5:AG18)","v":313969},{"$f":"SUM(AH5:AH18)","v":369223},383135,251080,1317407,390050,332162,{"$f":"SUM(AN5:AN18)","v":366459},{"$f":"SUM(AO5:AO18)","v":379721},{"$f":"SUM(AP5:AP18)","v":1468392},{"$f":"SUM(AQ5:AQ18)","v":404715},407923,{"$f":"SUM(AS5:AS18)","v":507958},{"$f":"SUM(AT5:AT18)","v":531668},{"$f":"SUM(AU5:AU18)","v":370378},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PIS/COFINS/ISS",{"$f":"DRE.EAC!C20","v":-15237},{"$f":"DRE.EAC!D20","v":-12216},{"$f":"DRE.EAC!E20","v":-13164},{"$f":"DRE.EAC!F20","v":-14711},{"$f":"DRE.EAC!G20","v":-55328},{"$f":"DRE.EAC!H20","v":-15037},{"$f":"DRE.EAC!I20","v":-21339},{"$f":"DRE.EAC!J20","v":-21892},{"$f":"DRE.EAC!K20","v":-18012},{"$f":"DRE.EAC!L20","v":-76280},{"$f":"DRE.EAC!M20","v":-17046},{"$f":"DRE.EAC!N20","v":-31082},{"$f":"DRE.EAC!O20","v":-17722},{"$f":"DRE.EAC!P20","v":-32},{"$f":"DRE.EAC!Q20","v":-65882},{"$f":"DRE.EAC!R20","v":-19361},{"$f":"DRE.EAC!S20","v":-17888},{"$f":"DRE.EAC!T20","v":-21247},{"$f":"DRE.EAC!U20","v":-17612},{"$f":"DRE.EAC!V20","v":-76108},{"$f":"DRE.EAC!W20","v":-86904},{"$f":"DRE.EAC!X20","v":-19711},{"$f":"DRE.EAC!Y20","v":-18481},{"$f":"DRE.EAC!Z20","v":-58174},{"$f":"DRE.EAC!AA20","v":-183270},{"$f":"DRE.EAC!AB20","v":-20035},{"$f":"DRE.EAC!AC20","v":-19251},{"$f":"DRE.EAC!AD20","v":-19102},{"$f":"DRE.EAC!AE20","v":-26313},{"$f":"DRE.EAC!AF20","v":-84701},{"$f":"DRE.EAC!AG20","v":-19421},{"$f":"DRE.EAC!AH20","v":-19333},{"$f":"DRE.EAC!AI20","v":-20764},{"$f":"DRE.EAC!AJ20","v":-13911},{"$f":"DRE.EAC!AK20","v":-73429},{"$f":"DRE.EAC!AL20","v":-20764},{"$f":"DRE.EAC!AM20","v":-21714},{"$f":"DRE.EAC!AN20","v":-24201},{"$f":"DRE.EAC!AO20","v":-19152},{"$f":"DRE.EAC!AP20","v":-85831},{"$f":"DRE.EAC!AQ20","v":-23961},{"$f":"DRE.EAC!AR20","v":-23728},{"$f":"DRE.EAC!AS20","v":-26950},{"$f":"DRE.EAC!AT20","v":-26279},{"$f":"DRE.EAC!AV20","v":-25057}]
[null,"RGR",{"$f":"DRE.EAC!C21","v":0},{"$f":"DRE.EAC!D21","v":0},{"$f":"DRE.EAC!E21","v":0},{"$f":"DRE.EAC!F21","v":0},{"$f":"DRE.EAC!G21","v":0},{"$f":"DRE.EAC!H21","v":0},{"$f":"DRE.EAC!I21","v":0},{"$f":"DRE.EAC!J21","v":0},{"$f":"DRE.EAC!K21","v":0},{"$f":"DRE.EAC!L21","v":0},{"$f":"DRE.EAC!M21","v":0},{"$f":"DRE.EAC!N21","v":0},{"$f":"DRE.EAC!O21","v":0},{"$f":"DRE.EAC!P21","v":0},{"$f":"DRE.EAC!Q21","v":0},{"$f":"DRE.EAC!R21","v":0},{"$f":"DRE.EAC!S21","v":0},{"$f":"DRE.EAC!T21","v":0},{"$f":"DRE.EAC!U21","v":0},{"$f":"DRE.EAC!V21","v":0},{"$f":"DRE.EAC!W21","v":0},{"$f":"DRE.EAC!X21","v":0},{"$f":"DRE.EAC!Y21","v":0},{"$f":"DRE.EAC!Z21","v":0},{"$f":"DRE.EAC!AA21","v":0},{"$f":"DRE.EAC!AB21","v":0},{"$f":"DRE.EAC!AC21","v":0},{"$f":"DRE.EAC!AD21","v":0},{"$f":"DRE.EAC!AE21","v":0},{"$f":"DRE.EAC!AF21","v":0},{"$f":"DRE.EAC!AG21","v":0},{"$f":"DRE.EAC!AH21","v":0},{"$f":"DRE.EAC!AI21","v":0},{"$f":"DRE.EAC!AJ21","v":0},{"$f":"DRE.EAC!AK21","v":0},{"$f":"DRE.EAC!AL21","v":0},{"$f":"DRE.EAC!AM21","v":0},{"$f":"DRE.EAC!AN21","v":0},{"$f":"DRE.EAC!AO21","v":"-"},{"$f":"DRE.EAC!AP21","v":0},{"$f":"DRE.EAC!AQ21","v":0},{"$f":"DRE.EAC!AR21","v":0},{"$f":"DRE.EAC!AS21","v":0},{"$f":"DRE.EAC!AT21","v":0},{"$f":"DRE.EAC!AV21","v":"-"}]
[null,"ICMS",{"$f":"DRE.EAC!C22","v":-31691},{"$f":"DRE.EAC!D22","v":-28454},{"$f":"DRE.EAC!E22","v":-28943},{"$f":"DRE.EAC!F22","v":-30116},{"$f":"DRE.EAC!G22","v":-119204},{"$f":"DRE.EAC!H22","v":-29253},{"$f":"DRE.EAC!I22","v":-30448},{"$f":"DRE.EAC!J22","v":-34396},{"$f":"DRE.EAC!K22","v":-37413},{"$f":"DRE.EAC!L22","v":-131510},{"$f":"DRE.EAC!M22","v":-31963},{"$f":"DRE.EAC!N22","v":-30658},{"$f":"DRE.EAC!O22","v":-33551},{"$f":"DRE.EAC!P22","v":-37420},{"$f":"DRE.EAC!Q22","v":-133592},{"$f":"DRE.EAC!R22","v":-36178},{"$f":"DRE.EAC!S22","v":-42978},{"$f":"DRE.EAC!T22","v":-43210},{"$f":"DRE.EAC!U22","v":-44961},{"$f":"DRE.EAC!V22","v":-167327},{"$f":"DRE.EAC!W22","v":-39970},{"$f":"DRE.EAC!X22","v":-35253},{"$f":"DRE.EAC!Y22","v":-41397},{"$f":"DRE.EAC!Z22","v":-46296},{"$f":"DRE.EAC!AA22","v":-162916},{"$f":"DRE.EAC!AB22","v":-41524},{"$f":"DRE.EAC!AC22","v":-41237},{"$f":"DRE.EAC!AD22","v":-47941},{"$f":"DRE.EAC!AE22","v":-53790},{"$f":"DRE.EAC!AF22","v":-184492},{"$f":"DRE.EAC!AG22","v":-53071},{"$f":"DRE.EAC!AH22","v":-47846},{"$f":"DRE.EAC!AI22","v":-32955},{"$f":"DRE.EAC!AJ22","v":-33467},{"$f":"DRE.EAC!AK22","v":-167339},{"$f":"DRE.EAC!AL22","v":-34536},{"$f":"DRE.EAC!AM22","v":-39787},{"$f":"DRE.EAC!AN22","v":-46055},{"$f":"DRE.EAC!AO22","v":-49270},{"$f":"DRE.EAC!AP22","v":-169648},{"$f":"DRE.EAC!AQ22","v":-48308},{"$f":"DRE.EAC!AR22","v":-49900},{"$f":"DRE.EAC!AS22","v":-48320},{"$f":"DRE.EAC!AT22","v":-53343},{"$f":"DRE.EAC!AV22","v":-45070}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.EAC!C23","v":-24417},{"$f":"DRE.EAC!D23","v":-7776},{"$f":"DRE.EAC!E23","v":-15320},{"$f":"DRE.EAC!F23","v":-16267},{"$f":"DRE.EAC!G23","v":-63780},{"$f":"DRE.EAC!H23","v":-14896},{"$f":"DRE.EAC!I23","v":-13506},{"$f":"DRE.EAC!J23","v":-20338},{"$f":"DRE.EAC!K23","v":-24530},{"$f":"DRE.EAC!L23","v":-73270},{"$f":"DRE.EAC!M23","v":-19595},{"$f":"DRE.EAC!N23","v":-17300},{"$f":"DRE.EAC!O23","v":-19762},{"$f":"DRE.EAC!P23","v":-23123},{"$f":"DRE.EAC!Q23","v":-79780},{"$f":"DRE.EAC!R23","v":-19915},{"$f":"DRE.EAC!S23","v":-20694},{"$f":"DRE.EAC!T23","v":-42074},{"$f":"DRE.EAC!U23","v":-14876},{"$f":"DRE.EAC!V23","v":-97559},{"$f":"DRE.EAC!W23","v":-37965},{"$f":"DRE.EAC!X23","v":-15383},{"$f":"DRE.EAC!Y23","v":-14954},{"$f":"DRE.EAC!Z23","v":-45240},{"$f":"DRE.EAC!AA23","v":-113542},{"$f":"DRE.EAC!AB23","v":-12687},{"$f":"DRE.EAC!AC23","v":-7504},{"$f":"DRE.EAC!AD23","v":-8188},{"$f":"DRE.EAC!AE23","v":-9372},{"$f":"DRE.EAC!AF23","v":-37751},{"$f":"DRE.EAC!AG23","v":-17642},{"$f":"DRE.EAC!AH23","v":-17428},{"$f":"DRE.EAC!AI23","v":-17462},{"$f":"DRE.EAC!AJ23","v":-16804},{"$f":"DRE.EAC!AK23","v":-69336},{"$f":"DRE.EAC!AL23","v":-18611},{"$f":"DRE.EAC!AM23","v":-18653},{"$f":"DRE.EAC!AN23","v":-18892},{"$f":"DRE.EAC!AO23","v":-20630},{"$f":"DRE.EAC!AP23","v":-76786},{"$f":"DRE.EAC!AQ23","v":-27639},{"$f":"DRE.EAC!AR23","v":-27615},{"$f":"DRE.EAC!AS23","v":-27927},{"$f":"DRE.EAC!AT23","v":-11336},{"$f":"DRE.EAC!AV23","v":-19727}]
[null,"Net Revenue",{"$f":"DRE.EAC!C24","v":94463},{"$f":"DRE.EAC!D24","v":133671},{"$f":"DRE.EAC!E24","v":108808},{"$f":"DRE.EAC!F24","v":92557},{"$f":"DRE.EAC!G24","v":429499},{"$f":"DRE.EAC!H24","v":96355},{"$f":"DRE.EAC!I24","v":138784},{"$f":"DRE.EAC!J24","v":151663},{"$f":"DRE.EAC!K24","v":131794},{"$f":"DRE.EAC!L24","v":518596.1},{"$f":"DRE.EAC!M24","v":114982},{"$f":"DRE.EAC!N24","v":268540},{"$f":"DRE.EAC!O24","v":149697},{"$f":"DRE.EAC!P24","v":94818},{"$f":"DRE.EAC!Q24","v":628037},{"$f":"DRE.EAC!R24","v":172820.73418},{"$f":"DRE.EAC!S24","v":153445},{"$f":"DRE.EAC!T24","v":190156},{"$f":"DRE.EAC!U24","v":209583},{"$f":"DRE.EAC!V24","v":726004.73417999991},{"$f":"DRE.EAC!W24","v":87216},{"$f":"DRE.EAC!X24","v":158785},{"$f":"DRE.EAC!Y24","v":157332},{"$f":"DRE.EAC!Z24","v":143593},{"$f":"DRE.EAC!AA24","v":546926},{"$f":"DRE.EAC!AB24","v":162991},{"$f":"DRE.EAC!AC24","v":142238},{"$f":"DRE.EAC!AD24","v":204068},{"$f":"DRE.EAC!AE24","v":301202},{"$f":"DRE.EAC!AF24","v":810499},{"$f":"DRE.EAC!AG24","v":223889},{"$f":"DRE.EAC!AH24","v":284486},{"$f":"DRE.EAC!AI24","v":312135},{"$f":"DRE.EAC!AJ24","v":187292},{"$f":"DRE.EAC!AK24","v":1007802},{"$f":"DRE.EAC!AL24","v":316848},{"$f":"DRE.EAC!AM24","v":252266},{"$f":"DRE.EAC!AN24","v":277313},{"$f":"DRE.EAC!AO24","v":290523},{"$f":"DRE.EAC!AP24","v":1136950},{"$f":"DRE.EAC!AQ24","v":303708},{"$f":"DRE.EAC!AR24","v":304775},{"$f":"DRE.EAC!AS24","v":405545},{"$f":"DRE.EAC!AT24","v":442569},{"$f":"DRE.EAC!AV24","v":281019}]
[null,"Non-Manageable Costs",{"$f":"DRE.EAC!C25","v":-75980},{"$f":"DRE.EAC!D25","v":-58207},{"$f":"DRE.EAC!E25","v":-56485},{"$f":"DRE.EAC!F25","v":-63655},{"$f":"DRE.EAC!G25","v":-254327},{"$f":"DRE.EAC!H25","v":-124809},{"$f":"DRE.EAC!I25","v":-139662},{"$f":"DRE.EAC!J25","v":-137290},{"$f":"DRE.EAC!K25","v":80419},{"$f":"DRE.EAC!L25","v":-321342},{"$f":"DRE.EAC!M25","v":-92311.356910000017},{"$f":"DRE.EAC!N25","v":-64478},{"$f":"DRE.EAC!O25","v":-82220},{"$f":"DRE.EAC!P25","v":-83319.643089999983},{"$f":"DRE.EAC!Q25","v":-322329},{"$f":"DRE.EAC!R25","v":-97725},{"$f":"DRE.EAC!S25","v":-68269},{"$f":"DRE.EAC!T25","v":-74707},{"$f":"DRE.EAC!U25","v":-71387},{"$f":"DRE.EAC!V25","v":-312088},{"$f":"DRE.EAC!W25","v":-45131},{"$f":"DRE.EAC!X25","v":-69985},{"$f":"DRE.EAC!Y25","v":-67667},{"$f":"DRE.EAC!Z25","v":-85058},{"$f":"DRE.EAC!AA25","v":-267841},{"$f":"DRE.EAC!AB25","v":-74737},{"$f":"DRE.EAC!AC25","v":-75643},{"$f":"DRE.EAC!AD25","v":-95625},{"$f":"DRE.EAC!AE25","v":-106838},{"$f":"DRE.EAC!AF25","v":-352843},{"$f":"DRE.EAC!AG25","v":-94018},{"$f":"DRE.EAC!AH25","v":-85607},{"$f":"DRE.EAC!AI25","v":-89949},{"$f":"DRE.EAC!AJ25","v":-97257},{"$f":"DRE.EAC!AK25","v":-366831},{"$f":"DRE.EAC!AL25","v":-102925},{"$f":"DRE.EAC!AM25","v":-99850},{"$f":"DRE.EAC!AN25","v":-115916},{"$f":"DRE.EAC!AO25","v":-108390},{"$f":"DRE.EAC!AP25","v":-427081},{"$f":"DRE.EAC!AQ25","v":-97629},{"$f":"DRE.EAC!AR25","v":-98367},{"$f":"DRE.EAC!AS25","v":-111046},{"$f":"DRE.EAC!AT25","v":-135113},{"$f":"DRE.EAC!AV25","v":-121068}]
[null,"Electricity Purchased",{"$f":"DRE.EAC!C26","v":-74909},{"$f":"DRE.EAC!D26","v":-56753},{"$f":"DRE.EAC!E26","v":-55562},{"$f":"DRE.EAC!F26","v":-62462},{"$f":"DRE.EAC!G26","v":-249686},{"$f":"DRE.EAC!H26","v":-122588},{"$f":"DRE.EAC!I26","v":-137961},{"$f":"DRE.EAC!J26","v":-135216},{"$f":"DRE.EAC!K26","v":84555},{"$f":"DRE.EAC!L26","v":-311210},{"$f":"DRE.EAC!M26","v":-90339.306730000011},{"$f":"DRE.EAC!N26","v":-61731},{"$f":"DRE.EAC!O26","v":-78418},{"$f":"DRE.EAC!P26","v":-82264.693269999989},{"$f":"DRE.EAC!Q26","v":-312753},{"$f":"DRE.EAC!R26","v":-97343},{"$f":"DRE.EAC!S26","v":-64457},{"$f":"DRE.EAC!T26","v":-71712},{"$f":"DRE.EAC!U26","v":-67705},{"$f":"DRE.EAC!V26","v":-301217},{"$f":"DRE.EAC!W26","v":-41746},{"$f":"DRE.EAC!X26","v":-66815},{"$f":"DRE.EAC!Y26","v":-61206},{"$f":"DRE.EAC!Z26","v":-78302},{"$f":"DRE.EAC!AA26","v":-248069},{"$f":"DRE.EAC!AB26","v":-67548},{"$f":"DRE.EAC!AC26","v":-68539},{"$f":"DRE.EAC!AD26","v":-89487},{"$f":"DRE.EAC!AE26","v":-100289},{"$f":"DRE.EAC!AF26","v":-325863},{"$f":"DRE.EAC!AG26","v":-86020},{"$f":"DRE.EAC!AH26","v":-78437},{"$f":"DRE.EAC!AI26","v":-79721},{"$f":"DRE.EAC!AJ26","v":-87111},{"$f":"DRE.EAC!AK26","v":-331289},{"$f":"DRE.EAC!AL26","v":-93421},{"$f":"DRE.EAC!AM26","v":-89644},{"$f":"DRE.EAC!AN26","v":-105366},{"$f":"DRE.EAC!AO26","v":-98285},{"$f":"DRE.EAC!AP26","v":-386716},{"$f":"DRE.EAC!AQ26","v":-88641},{"$f":"DRE.EAC!AR26","v":-88897},{"$f":"DRE.EAC!AS26","v":-96883},{"$f":"DRE.EAC!AT26","v":-105825},{"$f":"DRE.EAC!AV26","v":-83590}]
[null,"Energy Transport",{"$f":"DRE.EAC!C27","v":-1071},{"$f":"DRE.EAC!D27","v":-1454},{"$f":"DRE.EAC!E27","v":-923},{"$f":"DRE.EAC!F27","v":-1193},{"$f":"DRE.EAC!G27","v":-4641},{"$f":"DRE.EAC!H27","v":-2221},{"$f":"DRE.EAC!I27","v":-1701},{"$f":"DRE.EAC!J27","v":-2074},{"$f":"DRE.EAC!K27","v":-4136},{"$f":"DRE.EAC!L27","v":-10132},{"$f":"DRE.EAC!M27","v":-1972.0501800000002},{"$f":"DRE.EAC!N27","v":-2747},{"$f":"DRE.EAC!O27","v":-3802},{"$f":"DRE.EAC!P27","v":-1054.9498199999998},{"$f":"DRE.EAC!Q27","v":-9576},{"$f":"DRE.EAC!R27","v":-382},{"$f":"DRE.EAC!S27","v":-3812},{"$f":"DRE.EAC!T27","v":-2995},{"$f":"DRE.EAC!U27","v":-3682},{"$f":"DRE.EAC!V27","v":-10871},{"$f":"DRE.EAC!W27","v":-3385},{"$f":"DRE.EAC!X27","v":-3170},{"$f":"DRE.EAC!Y27","v":-6461},{"$f":"DRE.EAC!Z27","v":-6756},{"$f":"DRE.EAC!AA27","v":-19772},{"$f":"DRE.EAC!AB27","v":-7189},{"$f":"DRE.EAC!AC27","v":-7104},{"$f":"DRE.EAC!AD27","v":-6138},{"$f":"DRE.EAC!AE27","v":-6549},{"$f":"DRE.EAC!AF27","v":-26980},{"$f":"DRE.EAC!AG27","v":-7998},{"$f":"DRE.EAC!AH27","v":-7170},{"$f":"DRE.EAC!AI27","v":-10228},{"$f":"DRE.EAC!AJ27","v":-10146},{"$f":"DRE.EAC!AK27","v":-35542},{"$f":"DRE.EAC!AL27","v":-9504},{"$f":"DRE.EAC!AM27","v":-10206},{"$f":"DRE.EAC!AN27","v":-10550},{"$f":"DRE.EAC!AO27","v":-10105},{"$f":"DRE.EAC!AP27","v":-40365},{"$f":"DRE.EAC!AQ27","v":-8988},{"$f":"DRE.EAC!AR27","v":-9470},{"$f":"DRE.EAC!AS27","v":-14163},{"$f":"DRE.EAC!AT27","v":-29288},{"$f":"DRE.EAC!AV27","v":-37478}]
[null,"PMSO",{"$f":"DRE.EAC!C28","v":-73883},{"$f":"DRE.EAC!D28","v":-89014},{"$f":"DRE.EAC!E28","v":-67849},{"$f":"DRE.EAC!F28","v":-57317},{"$f":"DRE.EAC!G28","v":-288063},{"$f":"DRE.EAC!H28","v":-38602},{"$f":"DRE.EAC!I28","v":-38190},{"$f":"DRE.EAC!J28","v":-42682},{"$f":"DRE.EAC!K28","v":-55254},{"$f":"DRE.EAC!L28","v":-174728},{"$f":"DRE.EAC!M28","v":-37996.184509999999},{"$f":"DRE.EAC!N28","v":-47624},{"$f":"DRE.EAC!O28","v":-45368},{"$f":"DRE.EAC!P28","v":-32489.815490000005},{"$f":"DRE.EAC!Q28","v":-163478},{"$f":"DRE.EAC!R28","v":-44830},{"$f":"DRE.EAC!S28","v":-40244},{"$f":"DRE.EAC!T28","v":-52062},{"$f":"DRE.EAC!U28","v":-60507},{"$f":"DRE.EAC!V28","v":-197643},{"$f":"DRE.EAC!W28","v":-43972},{"$f":"DRE.EAC!X28","v":-36438},{"$f":"DRE.EAC!Y28","v":-33818},{"$f":"DRE.EAC!Z28","v":-54435},{"$f":"DRE.EAC!AA28","v":-168663},{"$f":"DRE.EAC!AB28","v":-39390},{"$f":"DRE.EAC!AC28","v":-38645},{"$f":"DRE.EAC!AD28","v":-38362},{"$f":"DRE.EAC!AE28","v":-50707},{"$f":"DRE.EAC!AF28","v":-167104},{"$f":"DRE.EAC!AG28","v":-29641},{"$f":"DRE.EAC!AH28","v":-37391},{"$f":"DRE.EAC!AI28","v":-32672},{"$f":"DRE.EAC!AJ28","v":-46085},{"$f":"DRE.EAC!AK28","v":-145789},{"$f":"DRE.EAC!AL28","v":-31672},{"$f":"DRE.EAC!AM28","v":-36832},{"$f":"DRE.EAC!AN28","v":-37293},{"$f":"DRE.EAC!AO28","v":-50754},{"$f":"DRE.EAC!AP28","v":-156551},{"$f":"DRE.EAC!AQ28","v":-38947},{"$f":"DRE.EAC!AR28","v":-40194},{"$f":"DRE.EAC!AS28","v":-37261},{"$f":"DRE.EAC!AT28","v":-38664},{"$f":"DRE.EAC!AV28","v":-26577}]
[null,"Personnel",{"$f":"DRE.EAC!C29","v":-11181},{"$f":"DRE.EAC!D29","v":-10085},{"$f":"DRE.EAC!E29","v":-10577},{"$f":"DRE.EAC!F29","v":-13826},{"$f":"DRE.EAC!G29","v":-45669},{"$f":"DRE.EAC!H29","v":-10858},{"$f":"DRE.EAC!I29","v":-11984},{"$f":"DRE.EAC!J29","v":-12287},{"$f":"DRE.EAC!K29","v":-8716},{"$f":"DRE.EAC!L29","v":-43845},{"$f":"DRE.EAC!M29","v":-13637.490469999999},{"$f":"DRE.EAC!N29","v":-12701},{"$f":"DRE.EAC!O29","v":-13083},{"$f":"DRE.EAC!P29","v":-12551.509530000003},{"$f":"DRE.EAC!Q29","v":-51973},{"$f":"DRE.EAC!R29","v":-23478},{"$f":"DRE.EAC!S29","v":-16069},{"$f":"DRE.EAC!T29","v":-16300},{"$f":"DRE.EAC!U29","v":-13971},{"$f":"DRE.EAC!V29","v":-69818},{"$f":"DRE.EAC!W29","v":-16252},{"$f":"DRE.EAC!X29","v":-13796},{"$f":"DRE.EAC!Y29","v":-11846},{"$f":"DRE.EAC!Z29","v":-22789},{"$f":"DRE.EAC!AA29","v":-64683},{"$f":"DRE.EAC!AB29","v":-14250},{"$f":"DRE.EAC!AC29","v":-12241},{"$f":"DRE.EAC!AD29","v":-15015},{"$f":"DRE.EAC!AE29","v":-23228},{"$f":"DRE.EAC!AF29","v":-64734},{"$f":"DRE.EAC!AG29","v":-11176},{"$f":"DRE.EAC!AH29","v":-16781},{"$f":"DRE.EAC!AI29","v":-13667},{"$f":"DRE.EAC!AJ29","v":-22188},{"$f":"DRE.EAC!AK29","v":-63812},{"$f":"DRE.EAC!AL29","v":-12379},{"$f":"DRE.EAC!AM29","v":-12190},{"$f":"DRE.EAC!AN29","v":-12717},{"$f":"DRE.EAC!AO29","v":-19363},{"$f":"DRE.EAC!AP29","v":-56649},{"$f":"DRE.EAC!AQ29","v":-16751},{"$f":"DRE.EAC!AR29","v":-18435},{"$f":"DRE.EAC!AS29","v":-18261},{"$f":"DRE.EAC!AT29","v":-19087},{"$f":"DRE.EAC!AV29","v":-18898}]
[null,"Pension Fund",{"$f":"DRE.EAC!C30","v":0},{"$f":"DRE.EAC!D30","v":0},{"$f":"DRE.EAC!E30","v":0},{"$f":"DRE.EAC!F30","v":0},{"$f":"DRE.EAC!G30","v":0},{"$f":"DRE.EAC!H30","v":0},{"$f":"DRE.EAC!I30","v":0},{"$f":"DRE.EAC!J30","v":0},{"$f":"DRE.EAC!K30","v":-952},{"$f":"DRE.EAC!L30","v":-952},{"$f":"DRE.EAC!M30","v":-292.74523999999997},{"$f":"DRE.EAC!N30","v":-234},{"$f":"DRE.EAC!O30","v":-332},{"$f":"DRE.EAC!P30","v":-331.25476000000003},{"$f":"DRE.EAC!Q30","v":-1190},{"$f":"DRE.EAC!R30","v":-220},{"$f":"DRE.EAC!S30","v":-155},{"$f":"DRE.EAC!T30","v":-135},{"$f":"DRE.EAC!U30","v":-151},{"$f":"DRE.EAC!V30","v":-661},{"$f":"DRE.EAC!W30","v":-123},{"$f":"DRE.EAC!X30","v":-131},{"$f":"DRE.EAC!Y30","v":-112},{"$f":"DRE.EAC!Z30","v":-127},{"$f":"DRE.EAC!AA30","v":-493},{"$f":"DRE.EAC!AB30","v":-119},{"$f":"DRE.EAC!AC30","v":-186},{"$f":"DRE.EAC!AD30","v":-282},{"$f":"DRE.EAC!AE30","v":-289},{"$f":"DRE.EAC!AF30","v":-876},{"$f":"DRE.EAC!AG30","v":-222},{"$f":"DRE.EAC!AH30","v":-214},{"$f":"DRE.EAC!AI30","v":-234},{"$f":"DRE.EAC!AJ30","v":-287},{"$f":"DRE.EAC!AK30","v":-957},{"$f":"DRE.EAC!AL30","v":-305},{"$f":"DRE.EAC!AM30","v":-321},{"$f":"DRE.EAC!AN30","v":573},{"$f":"DRE.EAC!AO30","v":-370},{"$f":"DRE.EAC!AP30","v":-423},{"$f":"DRE.EAC!AQ30","v":-350},{"$f":"DRE.EAC!AR30","v":-385},{"$f":"DRE.EAC!AS30","v":-411},{"$f":"DRE.EAC!AT30","v":-459},{"$f":"DRE.EAC!AV30","v":-440}]
[null,"Material",{"$f":"DRE.EAC!C31","v":-40843},{"$f":"DRE.EAC!D31","v":-39718},{"$f":"DRE.EAC!E31","v":-37984},{"$f":"DRE.EAC!F31","v":-14357},{"$f":"DRE.EAC!G31","v":-132902},{"$f":"DRE.EAC!H31","v":-322},{"$f":"DRE.EAC!I31","v":-553},{"$f":"DRE.EAC!J31","v":-540},{"$f":"DRE.EAC!K31","v":-640},{"$f":"DRE.EAC!L31","v":-2055},{"$f":"DRE.EAC!M31","v":-416.61489999999998},{"$f":"DRE.EAC!N31","v":-374},{"$f":"DRE.EAC!O31","v":-433},{"$f":"DRE.EAC!P31","v":-469.38509999999997},{"$f":"DRE.EAC!Q31","v":-1693},{"$f":"DRE.EAC!R31","v":-443},{"$f":"DRE.EAC!S31","v":-859},{"$f":"DRE.EAC!T31","v":-1656},{"$f":"DRE.EAC!U31","v":-2599},{"$f":"DRE.EAC!V31","v":-5557},{"$f":"DRE.EAC!W31","v":-1259},{"$f":"DRE.EAC!X31","v":-1184},{"$f":"DRE.EAC!Y31","v":-1086},{"$f":"DRE.EAC!Z31","v":-1533},{"$f":"DRE.EAC!AA31","v":-5062},{"$f":"DRE.EAC!AB31","v":-1355},{"$f":"DRE.EAC!AC31","v":-2090},{"$f":"DRE.EAC!AD31","v":-2558},{"$f":"DRE.EAC!AE31","v":-3183},{"$f":"DRE.EAC!AF31","v":-9186},{"$f":"DRE.EAC!AG31","v":-2877},{"$f":"DRE.EAC!AH31","v":-2989},{"$f":"DRE.EAC!AI31","v":-2615},{"$f":"DRE.EAC!AJ31","v":-2324},{"$f":"DRE.EAC!AK31","v":-10805},{"$f":"DRE.EAC!AL31","v":-2853},{"$f":"DRE.EAC!AM31","v":-2996},{"$f":"DRE.EAC!AN31","v":-3435},{"$f":"DRE.EAC!AO31","v":-3963},{"$f":"DRE.EAC!AP31","v":-13247},{"$f":"DRE.EAC!AQ31","v":-3500},{"$f":"DRE.EAC!AR31","v":-3309},{"$f":"DRE.EAC!AS31","v":-3400},{"$f":"DRE.EAC!AT31","v":-4136},{"$f":"DRE.EAC!AV31","v":-3724}]
[null,"Outsourced Services",{"$f":"DRE.EAC!C32","v":-10962},{"$f":"DRE.EAC!D32","v":-12403},{"$f":"DRE.EAC!E32","v":-13028},{"$f":"DRE.EAC!F32","v":-17497},{"$f":"DRE.EAC!G32","v":-53890},{"$f":"DRE.EAC!H32","v":-12241},{"$f":"DRE.EAC!I32","v":-15452},{"$f":"DRE.EAC!J32","v":-17613},{"$f":"DRE.EAC!K32","v":-20464},{"$f":"DRE.EAC!L32","v":-65770},{"$f":"DRE.EAC!M32","v":-16131.559029999997},{"$f":"DRE.EAC!N32","v":-15733},{"$f":"DRE.EAC!O32","v":-17290},{"$f":"DRE.EAC!P32","v":-18477.440970000003},{"$f":"DRE.EAC!Q32","v":-67632},{"$f":"DRE.EAC!R32","v":-14949},{"$f":"DRE.EAC!S32","v":-19639},{"$f":"DRE.EAC!T32","v":-26465},{"$f":"DRE.EAC!U32","v":-29410},{"$f":"DRE.EAC!V32","v":-90463},{"$f":"DRE.EAC!W32","v":-22752},{"$f":"DRE.EAC!X32","v":-17380},{"$f":"DRE.EAC!Y32","v":-16400},{"$f":"DRE.EAC!Z32","v":-24368},{"$f":"DRE.EAC!AA32","v":-80900},{"$f":"DRE.EAC!AB32","v":-20473},{"$f":"DRE.EAC!AC32","v":-21684},{"$f":"DRE.EAC!AD32","v":-20149},{"$f":"DRE.EAC!AE32","v":-18770},{"$f":"DRE.EAC!AF32","v":-81076},{"$f":"DRE.EAC!AG32","v":-13981},{"$f":"DRE.EAC!AH32","v":-16660},{"$f":"DRE.EAC!AI32","v":-13030},{"$f":"DRE.EAC!AJ32","v":-19269},{"$f":"DRE.EAC!AK32","v":-62940},{"$f":"DRE.EAC!AL32","v":-16856},{"$f":"DRE.EAC!AM32","v":-24369},{"$f":"DRE.EAC!AN32","v":-25807},{"$f":"DRE.EAC!AO32","v":-27376},{"$f":"DRE.EAC!AP32","v":-94408},{"$f":"DRE.EAC!AQ32","v":-20822},{"$f":"DRE.EAC!AR32","v":-22680},{"$f":"DRE.EAC!AS32","v":-23466},{"$f":"DRE.EAC!AT32","v":-26698},{"$f":"DRE.EAC!AV32","v":-23221}]
[null,"Other Expenses",{"$f":"DRE.EAC!C33","v":-10897},{"$f":"DRE.EAC!D33","v":-26808},{"$f":"DRE.EAC!E33","v":-6260},{"$f":"DRE.EAC!F33","v":-11637},{"$f":"DRE.EAC!G33","v":-55602},{"$f":"DRE.EAC!H33","v":-15181},{"$f":"DRE.EAC!I33","v":-10201},{"$f":"DRE.EAC!J33","v":-12242},{"$f":"DRE.EAC!K33","v":-24482},{"$f":"DRE.EAC!L33","v":-62106},{"$f":"DRE.EAC!M33","v":-7517.7748699999993},{"$f":"DRE.EAC!N33","v":-18582},{"$f":"DRE.EAC!O33","v":-14230},{"$f":"DRE.EAC!P33","v":-660.2251299999989},{"$f":"DRE.EAC!Q33","v":-40990},{"$f":"DRE.EAC!R33","v":-5740},{"$f":"DRE.EAC!S33","v":-3522},{"$f":"DRE.EAC!T33","v":-7506},{"$f":"DRE.EAC!U33","v":-14376},{"$f":"DRE.EAC!V33","v":-31144},{"$f":"DRE.EAC!W33","v":-3586},{"$f":"DRE.EAC!X33","v":-3947},{"$f":"DRE.EAC!Y33","v":-4374},{"$f":"DRE.EAC!Z33","v":-5618},{"$f":"DRE.EAC!AA33","v":-17525},{"$f":"DRE.EAC!AB33","v":-3193},{"$f":"DRE.EAC!AC33","v":-2444},{"$f":"DRE.EAC!AD33","v":-358},{"$f":"DRE.EAC!AE33","v":-5237},{"$f":"DRE.EAC!AF33","v":-11232},{"$f":"DRE.EAC!AG33","v":-1385},{"$f":"DRE.EAC!AH33","v":-747},{"$f":"DRE.EAC!AI33","v":-3126},{"$f":"DRE.EAC!AJ33","v":-2017},{"$f":"DRE.EAC!AK33","v":-7275},{"$f":"DRE.EAC!AL33","v":721},{"$f":"DRE.EAC!AM33","v":3044},{"$f":"DRE.EAC!AN33","v":4093},{"$f":"DRE.EAC!AO33","v":318},{"$f":"DRE.EAC!AP33","v":8176},{"$f":"DRE.EAC!AQ33","v":2476},{"$f":"DRE.EAC!AR33","v":4615},{"$f":"DRE.EAC!AS33","v":8277},{"$f":"DRE.EAC!AT33","v":11716},{"$f":"DRE.EAC!AV33","v":19706}]
[null,"Fines and Compensation",{"$f":"DRE.EAC!C34","v":-5558},{"$f":"DRE.EAC!D34","v":-4365},{"$f":"DRE.EAC!E34","v":402},{"$f":"DRE.EAC!F34","v":-2528},{"$f":"DRE.EAC!G34","v":-12049},{"$f":"DRE.EAC!H34","v":-4886},{"$f":"DRE.EAC!I34","v":-1870},{"$f":"DRE.EAC!J34","v":-2243},{"$f":"DRE.EAC!K34","v":-1872},{"$f":"DRE.EAC!L34","v":-10871},{"$f":"DRE.EAC!M34","v":-534},{"$f":"DRE.EAC!N34","v":-7534},{"$f":"DRE.EAC!O34","v":0},{"$f":"DRE.EAC!P34","v":5916},{"$f":"DRE.EAC!Q34","v":-2152},{"$f":"DRE.EAC!R34","v":-481},{"$f":"DRE.EAC!S34","v":-323},{"$f":"DRE.EAC!T34","v":-641},{"$f":"DRE.EAC!U34","v":-456},{"$f":"DRE.EAC!V34","v":-1901},{"$f":"DRE.EAC!W34","v":-2255},{"$f":"DRE.EAC!X34","v":-1245},{"$f":"DRE.EAC!Y34","v":-536},{"$f":"DRE.EAC!Z34","v":-422},{"$f":"DRE.EAC!AA34","v":-4458},{"$f":"DRE.EAC!AB34","v":-411},{"$f":"DRE.EAC!AC34","v":-370},{"$f":"DRE.EAC!AD34","v":-385},{"$f":"DRE.EAC!AE34","v":551},{"$f":"DRE.EAC!AF34","v":-615},{"$f":"DRE.EAC!AG34","v":-264},{"$f":"DRE.EAC!AH34","v":-159},{"$f":"DRE.EAC!AI34","v":-232},{"$f":"DRE.EAC!AJ34","v":-177},{"$f":"DRE.EAC!AK34","v":-832},{"$f":"DRE.EAC!AL34","v":-165},{"$f":"DRE.EAC!AM34","v":-242},{"$f":"DRE.EAC!AN34","v":-865},{"$f":"DRE.EAC!AO34","v":-692},{"$f":"DRE.EAC!AP34","v":-1964},{"$f":"DRE.EAC!AQ34","v":-155},{"$f":"DRE.EAC!AR34","v":155},{"$f":"DRE.EAC!AS34","v":0},{"$f":"DRE.EAC!AT34","v":0},{"$f":"DRE.EAC!AV34","v":-6}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.EAC!C35","v":0},{"$f":"DRE.EAC!D35","v":0},{"$f":"DRE.EAC!E35","v":0},{"$f":"DRE.EAC!F35","v":0},{"$f":"DRE.EAC!G35","v":0},{"$f":"DRE.EAC!H35","v":0},{"$f":"DRE.EAC!I35","v":0},{"$f":"DRE.EAC!J35","v":0},{"$f":"DRE.EAC!K35","v":-16414},{"$f":"DRE.EAC!L35","v":-16414},{"$f":"DRE.EAC!M35","v":-297},{"$f":"DRE.EAC!N35","v":-1393},{"$f":"DRE.EAC!O35","v":0},{"$f":"DRE.EAC!P35","v":-18287},{"$f":"DRE.EAC!Q35","v":-19977},{"$f":"DRE.EAC!R35","v":-3328},{"$f":"DRE.EAC!S35","v":-761},{"$f":"DRE.EAC!T35","v":-6011},{"$f":"DRE.EAC!U35","v":-7560},{"$f":"DRE.EAC!V35","v":-17660},{"$f":"DRE.EAC!W35","v":-682},{"$f":"DRE.EAC!X35","v":-919},{"$f":"DRE.EAC!Y35","v":-1803},{"$f":"DRE.EAC!Z35","v":-607},{"$f":"DRE.EAC!AA35","v":-4011},{"$f":"DRE.EAC!AB35","v":-539},{"$f":"DRE.EAC!AC35","v":-994},{"$f":"DRE.EAC!AD35","v":-1978},{"$f":"DRE.EAC!AE35","v":-1094},{"$f":"DRE.EAC!AF35","v":-4605},{"$f":"DRE.EAC!AG35","v":0},{"$f":"DRE.EAC!AH35","v":0},{"$f":"DRE.EAC!AI35","v":0},{"$f":"DRE.EAC!AJ35","v":0},{"$f":"DRE.EAC!AK35","v":0},{"$f":"DRE.EAC!AL35","v":0},{"$f":"DRE.EAC!AM35","v":0},{"$f":"DRE.EAC!AN35","v":0},{"$f":"DRE.EAC!AO35","v":0},{"$f":"DRE.EAC!AP35","v":0},{"$f":"DRE.EAC!AQ35","v":0},{"$f":"DRE.EAC!AR35","v":0},{"$f":"DRE.EAC!AS35","v":0},{"$f":"DRE.EAC!AT35","v":0},{"$f":"DRE.EAC!AV35","v":0}]
[null,"Others",{"$f":"DRE.EAC!C36","v":-5339},{"$f":"DRE.EAC!D36","v":-22443},{"$f":"DRE.EAC!E36","v":-6662},{"$f":"DRE.EAC!F36","v":-9109},{"$f":"DRE.EAC!G36","v":-43553},{"$f":"DRE.EAC!H36","v":-10295},{"$f":"DRE.EAC!I36","v":-8331},{"$f":"DRE.EAC!J36","v":-9999},{"$f":"DRE.EAC!K36","v":-6196},{"$f":"DRE.EAC!L36","v":-34821},{"$f":"DRE.EAC!M36","v":-6686.7748699999993},{"$f":"DRE.EAC!N36","v":-9655},{"$f":"DRE.EAC!O36","v":-14230},{"$f":"DRE.EAC!P36","v":11710.774870000001},{"$f":"DRE.EAC!Q36","v":-18861},{"$f":"DRE.EAC!R36","v":-1931},{"$f":"DRE.EAC!S36","v":-2438},{"$f":"DRE.EAC!T36","v":-854},{"$f":"DRE.EAC!U36","v":-6360},{"$f":"DRE.EAC!V36","v":-11583},{"$f":"DRE.EAC!W36","v":-649},{"$f":"DRE.EAC!X36","v":-1783},{"$f":"DRE.EAC!Y36","v":-2035},{"$f":"DRE.EAC!Z36","v":-4589},{"$f":"DRE.EAC!AA36","v":-9056},{"$f":"DRE.EAC!AB36","v":-2243},{"$f":"DRE.EAC!AC36","v":-1080},{"$f":"DRE.EAC!AD36","v":2005},{"$f":"DRE.EAC!AE36","v":-4694},{"$f":"DRE.EAC!AF36","v":-6012},{"$f":"DRE.EAC!AG36","v":-1121},{"$f":"DRE.EAC!AH36","v":-588},{"$f":"DRE.EAC!AI36","v":-2894},{"$f":"DRE.EAC!AJ36","v":-1840},{"$f":"DRE.EAC!AK36","v":-6443},{"$f":"DRE.EAC!AL36","v":886},{"$f":"DRE.EAC!AM36","v":3286},{"$f":"DRE.EAC!AN36","v":4958},{"$f":"DRE.EAC!AO36","v":1010},{"$f":"DRE.EAC!AP36","v":10140},{"$f":"DRE.EAC!AQ36","v":2631},{"$f":"DRE.EAC!AR36","v":4460},{"$f":"DRE.EAC!AS36","v":8277},{"$f":"DRE.EAC!AT36","v":11716},{"$f":"DRE.EAC!AV36","v":19712}]
[null,"Provisions/Reversals",{"$f":"DRE.EAC!C37","v":-9811},{"$f":"DRE.EAC!D37","v":5215},{"$f":"DRE.EAC!E37","v":-879},{"$f":"DRE.EAC!F37","v":47707},{"$f":"DRE.EAC!G37","v":42232},{"$f":"DRE.EAC!H37","v":-3956},{"$f":"DRE.EAC!I37","v":-21556},{"$f":"DRE.EAC!J37","v":15103},{"$f":"DRE.EAC!K37","v":-44989},{"$f":"DRE.EAC!L37","v":-55398},{"$f":"DRE.EAC!M37","v":2673.578510000003},{"$f":"DRE.EAC!N37","v":20832},{"$f":"DRE.EAC!O37","v":-9876},{"$f":"DRE.EAC!P37","v":11839.421489999997},{"$f":"DRE.EAC!Q37","v":25469},{"$f":"DRE.EAC!R37","v":139},{"$f":"DRE.EAC!S37","v":-18173},{"$f":"DRE.EAC!T37","v":-15154},{"$f":"DRE.EAC!U37","v":34428},{"$f":"DRE.EAC!V37","v":1240},{"$f":"DRE.EAC!W37","v":4215},{"$f":"DRE.EAC!X37","v":-15219},{"$f":"DRE.EAC!Y37","v":6343},{"$f":"DRE.EAC!Z37","v":12329},{"$f":"DRE.EAC!AA37","v":7668},{"$f":"DRE.EAC!AB37","v":-17014},{"$f":"DRE.EAC!AC37","v":2350},{"$f":"DRE.EAC!AD37","v":7185},{"$f":"DRE.EAC!AE37","v":6874},{"$f":"DRE.EAC!AF37","v":-605},{"$f":"DRE.EAC!AG37","v":-8941},{"$f":"DRE.EAC!AH37","v":-2080},{"$f":"DRE.EAC!AI37","v":-3295},{"$f":"DRE.EAC!AJ37","v":-3437},{"$f":"DRE.EAC!AK37","v":-17753},{"$f":"DRE.EAC!AL37","v":-6509},{"$f":"DRE.EAC!AM37","v":-7537},{"$f":"DRE.EAC!AN37","v":-1793},{"$f":"DRE.EAC!AO37","v":429},{"$f":"DRE.EAC!AP37","v":-15410},{"$f":"DRE.EAC!AQ37","v":-11667},{"$f":"DRE.EAC!AR37","v":-16355},{"$f":"DRE.EAC!AS37","v":-7349},{"$f":"DRE.EAC!AT37","v":-3480},{"$f":"DRE.EAC!AV37","v":-9450}]
[null,"Contingencies",{"$f":"DRE.EAC!C38","v":-1568},{"$f":"DRE.EAC!D38","v":1111},{"$f":"DRE.EAC!E38","v":506},{"$f":"DRE.EAC!F38","v":46795},{"$f":"DRE.EAC!G38","v":46844},{"$f":"DRE.EAC!H38","v":-289},{"$f":"DRE.EAC!I38","v":-24867},{"$f":"DRE.EAC!J38","v":12556},{"$f":"DRE.EAC!K38","v":-35561},{"$f":"DRE.EAC!L38","v":-48161},{"$f":"DRE.EAC!M38","v":1787.9834499999999},{"$f":"DRE.EAC!N38","v":3222},{"$f":"DRE.EAC!O38","v":-3200},{"$f":"DRE.EAC!P38","v":14036.01655},{"$f":"DRE.EAC!Q38","v":15846},{"$f":"DRE.EAC!R38","v":-1290},{"$f":"DRE.EAC!S38","v":-10218},{"$f":"DRE.EAC!T38","v":-19903},{"$f":"DRE.EAC!U38","v":24385},{"$f":"DRE.EAC!V38","v":-7026},{"$f":"DRE.EAC!W38","v":10684},{"$f":"DRE.EAC!X38","v":-825},{"$f":"DRE.EAC!Y38","v":4702},{"$f":"DRE.EAC!Z38","v":11969},{"$f":"DRE.EAC!AA38","v":26530},{"$f":"DRE.EAC!AB38","v":704},{"$f":"DRE.EAC!AC38","v":2559},{"$f":"DRE.EAC!AD38","v":6583},{"$f":"DRE.EAC!AE38","v":5881},{"$f":"DRE.EAC!AF38","v":15727},{"$f":"DRE.EAC!AG38","v":594},{"$f":"DRE.EAC!AH38","v":-73},{"$f":"DRE.EAC!AI38","v":-1074},{"$f":"DRE.EAC!AJ38","v":-2343},{"$f":"DRE.EAC!AK38","v":-2896},{"$f":"DRE.EAC!AL38","v":-994},{"$f":"DRE.EAC!AM38","v":-851},{"$f":"DRE.EAC!AN38","v":-1140},{"$f":"DRE.EAC!AO38","v":-1626},{"$f":"DRE.EAC!AP38","v":-4611},{"$f":"DRE.EAC!AQ38","v":-455},{"$f":"DRE.EAC!AR38","v":-1741},{"$f":"DRE.EAC!AS38","v":-461},{"$f":"DRE.EAC!AT38","v":420},{"$f":"DRE.EAC!AV38","v":-392}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.EAC!C39","v":-8243},{"$f":"DRE.EAC!D39","v":4104},{"$f":"DRE.EAC!E39","v":-1385},{"$f":"DRE.EAC!F39","v":912},{"$f":"DRE.EAC!G39","v":-4612},{"$f":"DRE.EAC!H39","v":-3667},{"$f":"DRE.EAC!I39","v":3311},{"$f":"DRE.EAC!J39","v":2547},{"$f":"DRE.EAC!K39","v":-9428},{"$f":"DRE.EAC!L39","v":-7237},{"$f":"DRE.EAC!M39","v":885.59506000000329},{"$f":"DRE.EAC!N39","v":17610},{"$f":"DRE.EAC!O39","v":-6676},{"$f":"DRE.EAC!P39","v":-2196.5950600000033},{"$f":"DRE.EAC!Q39","v":9623},{"$f":"DRE.EAC!R39","v":1429},{"$f":"DRE.EAC!S39","v":-7955},{"$f":"DRE.EAC!T39","v":4749},{"$f":"DRE.EAC!U39","v":10043},{"$f":"DRE.EAC!V39","v":8266},{"$f":"DRE.EAC!W39","v":-6469},{"$f":"DRE.EAC!X39","v":-14394},{"$f":"DRE.EAC!Y39","v":1641},{"$f":"DRE.EAC!Z39","v":360},{"$f":"DRE.EAC!AA39","v":-18862},{"$f":"DRE.EAC!AB39","v":-17718},{"$f":"DRE.EAC!AC39","v":-209},{"$f":"DRE.EAC!AD39","v":602},{"$f":"DRE.EAC!AE39","v":993},{"$f":"DRE.EAC!AF39","v":-16332},{"$f":"DRE.EAC!AG39","v":-9535},{"$f":"DRE.EAC!AH39","v":-2007},{"$f":"DRE.EAC!AI39","v":-2221},{"$f":"DRE.EAC!AJ39","v":-1094},{"$f":"DRE.EAC!AK39","v":-14857},{"$f":"DRE.EAC!AL39","v":-5515},{"$f":"DRE.EAC!AM39","v":-6686},{"$f":"DRE.EAC!AN39","v":-653},{"$f":"DRE.EAC!AO39","v":2055},{"$f":"DRE.EAC!AP39","v":-10799},{"$f":"DRE.EAC!AQ39","v":-11212},{"$f":"DRE.EAC!AR39","v":-14614},{"$f":"DRE.EAC!AS39","v":-6888},{"$f":"DRE.EAC!AT39","v":-3900},{"$f":"DRE.EAC!AV39","v":-9058}]
[null,"Other provisions (*)",{"$f":"DRE.EAC!C40","v":0},{"$f":"DRE.EAC!D40","v":0},{"$f":"DRE.EAC!E40","v":0},{"$f":"DRE.EAC!F40","v":0},{"$f":"DRE.EAC!G40","v":0},{"$f":"DRE.EAC!H40","v":0},{"$f":"DRE.EAC!I40","v":0},{"$f":"DRE.EAC!J40","v":0},{"$f":"DRE.EAC!K40","v":0},{"$f":"DRE.EAC!L40","v":0},{"$f":"DRE.EAC!M40","v":0},{"$f":"DRE.EAC!N40","v":0},{"$f":"DRE.EAC!O40","v":0},{"$f":"DRE.EAC!P40","v":0},{"$f":"DRE.EAC!Q40","v":0},{"$f":"DRE.EAC!R40","v":0},{"$f":"DRE.EAC!S40","v":0},{"$f":"DRE.EAC!T40","v":0},{"$f":"DRE.EAC!U40","v":0},{"$f":"DRE.EAC!V40","v":0},{"$f":"DRE.EAC!W40","v":0},{"$f":"DRE.EAC!X40","v":0},{"$f":"DRE.EAC!Y40","v":0},{"$f":"DRE.EAC!Z40","v":0},{"$f":"DRE.EAC!AA40","v":0},{"$f":"DRE.EAC!AB40","v":0},{"$f":"DRE.EAC!AC40","v":0},{"$f":"DRE.EAC!AD40","v":0},{"$f":"DRE.EAC!AE40","v":0},{"$f":"DRE.EAC!AF40","v":0},{"$f":"DRE.EAC!AG40","v":0},{"$f":"DRE.EAC!AH40","v":0},{"$f":"DRE.EAC!AI40","v":0},{"$f":"DRE.EAC!AJ40","v":0},{"$f":"DRE.EAC!AK40","v":0},{"$f":"DRE.EAC!AL40","v":0},{"$f":"DRE.EAC!AM40","v":0},{"$f":"DRE.EAC!AN40","v":0},{"$f":"DRE.EAC!AO40","v":"-"},{"$f":"DRE.EAC!AP40","v":0},{"$f":"DRE.EAC!AQ40","v":"-"},{"$f":"DRE.EAC!AR40","v":"-"},{"$f":"DRE.EAC!AS40","v":"-"},{"$f":"DRE.EAC!AT40","v":"-"},{"$f":"DRE.EAC!AV40","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"DRE.EAC!C41","v":-4077},{"$f":"DRE.EAC!D41","v":-4347},{"$f":"DRE.EAC!E41","v":-4155},{"$f":"DRE.EAC!F41","v":-4728},{"$f":"DRE.EAC!G41","v":-17307},{"$f":"DRE.EAC!H41","v":-6872},{"$f":"DRE.EAC!I41","v":-5750},{"$f":"DRE.EAC!J41","v":-6646},{"$f":"DRE.EAC!K41","v":-3012},{"$f":"DRE.EAC!L41","v":-22280},{"$f":"DRE.EAC!M41","v":-6044.5793900000008},{"$f":"DRE.EAC!N41","v":-5877},{"$f":"DRE.EAC!O41","v":-7773},{"$f":"DRE.EAC!P41","v":-20162.420610000001},{"$f":"DRE.EAC!Q41","v":-39857},{"$f":"DRE.EAC!R41","v":-12839},{"$f":"DRE.EAC!S41","v":4840},{"$f":"DRE.EAC!T41","v":-8614},{"$f":"DRE.EAC!U41","v":-9110},{"$f":"DRE.EAC!V41","v":-25723},{"$f":"DRE.EAC!W41","v":-8503},{"$f":"DRE.EAC!X41","v":-10408},{"$f":"DRE.EAC!Y41","v":-13888},{"$f":"DRE.EAC!Z41","v":-13354},{"$f":"DRE.EAC!AA41","v":-46153},{"$f":"DRE.EAC!AB41","v":-8681},{"$f":"DRE.EAC!AC41","v":-8112},{"$f":"DRE.EAC!AD41","v":-8889},{"$f":"DRE.EAC!AE41","v":-5842},{"$f":"DRE.EAC!AF41","v":-31524},{"$f":"DRE.EAC!AG41","v":-9466},{"$f":"DRE.EAC!AH41","v":-9641},{"$f":"DRE.EAC!AI41","v":-10280},{"$f":"DRE.EAC!AJ41","v":-10697},{"$f":"DRE.EAC!AK41","v":-40084},{"$f":"DRE.EAC!AL41","v":-12289},{"$f":"DRE.EAC!AM41","v":-15209},{"$f":"DRE.EAC!AN41","v":-15788},{"$f":"DRE.EAC!AO41","v":-16216},{"$f":"DRE.EAC!AP41","v":-59502},{"$f":"DRE.EAC!AQ41","v":-17150},{"$f":"DRE.EAC!AR41","v":-20109},{"$f":"DRE.EAC!AS41","v":-22858},{"$f":"DRE.EAC!AT41","v":-25362},{"$f":"DRE.EAC!AV41","v":-29657}]
[null,"Construction Cost",{"$f":"DRE.EAC!C42","v":-13009},{"$f":"DRE.EAC!D42","v":-18807},{"$f":"DRE.EAC!E42","v":-17598},{"$f":"DRE.EAC!F42","v":-10378},{"$f":"DRE.EAC!G42","v":-59792},{"$f":"DRE.EAC!H42","v":2094},{"$f":"DRE.EAC!I42","v":-10835},{"$f":"DRE.EAC!J42","v":-6348},{"$f":"DRE.EAC!K42","v":-6647},{"$f":"DRE.EAC!L42","v":-21736},{"$f":"DRE.EAC!M42","v":-3457.0387599999995},{"$f":"DRE.EAC!N42","v":-12072},{"$f":"DRE.EAC!O42","v":-4853},{"$f":"DRE.EAC!P42","v":-22146.961240000001},{"$f":"DRE.EAC!Q42","v":-42529},{"$f":"DRE.EAC!R42","v":-18553},{"$f":"DRE.EAC!S42","v":-40262},{"$f":"DRE.EAC!T42","v":-49545},{"$f":"DRE.EAC!U42","v":-97227},{"$f":"DRE.EAC!V42","v":-205587},{"$f":"DRE.EAC!W42","v":-40646},{"$f":"DRE.EAC!X42","v":-30544},{"$f":"DRE.EAC!Y42","v":-13367},{"$f":"DRE.EAC!Z42","v":-31457},{"$f":"DRE.EAC!AA42","v":-116014},{"$f":"DRE.EAC!AB42","v":-10256},{"$f":"DRE.EAC!AC42","v":15000},{"$f":"DRE.EAC!AD42","v":-32568},{"$f":"DRE.EAC!AE42","v":-52070},{"$f":"DRE.EAC!AF42","v":-79894},{"$f":"DRE.EAC!AG42","v":-50645},{"$f":"DRE.EAC!AH42","v":-111757},{"$f":"DRE.EAC!AI42","v":-126974},{"$f":"DRE.EAC!AJ42","v":-67295},{"$f":"DRE.EAC!AK42","v":-356671},{"$f":"DRE.EAC!AL42","v":-130300},{"$f":"DRE.EAC!AM42","v":-58311},{"$f":"DRE.EAC!AN42","v":-58382},{"$f":"DRE.EAC!AO42","v":-130948},{"$f":"DRE.EAC!AP42","v":-377941},{"$f":"DRE.EAC!AQ42","v":-96067},{"$f":"DRE.EAC!AR42","v":-100631},{"$f":"DRE.EAC!AS42","v":-167811},{"$f":"DRE.EAC!AT42","v":-192359},{"$f":"DRE.EAC!AV42","v":-50512}]
[null,"Operating Expenses",{"$f":"DRE.EAC!C43","v":-176760},{"$f":"DRE.EAC!D43","v":-165160},{"$f":"DRE.EAC!E43","v":-146966},{"$f":"DRE.EAC!F43","v":-88371},{"$f":"DRE.EAC!G43","v":-577257},{"$f":"DRE.EAC!H43","v":-172145},{"$f":"DRE.EAC!I43","v":-215993},{"$f":"DRE.EAC!J43","v":-177863},{"$f":"DRE.EAC!K43","v":-29483},{"$f":"DRE.EAC!L43","v":-595484},{"$f":"DRE.EAC!M43","v":-137135.58106000003},{"$f":"DRE.EAC!N43","v":-109219},{"$f":"DRE.EAC!O43","v":-150090},{"$f":"DRE.EAC!P43","v":-146279.41894},{"$f":"DRE.EAC!Q43","v":-542724},{"$f":"DRE.EAC!R43","v":-173808},{"$f":"DRE.EAC!S43","v":-162108},{"$f":"DRE.EAC!T43","v":-200082},{"$f":"DRE.EAC!U43","v":-203803},{"$f":"DRE.EAC!V43","v":-739801},{"$f":"DRE.EAC!W43","v":-134037},{"$f":"DRE.EAC!X43","v":-162594},{"$f":"DRE.EAC!Y43","v":-122397},{"$f":"DRE.EAC!Z43","v":-171975},{"$f":"DRE.EAC!AA43","v":-591003},{"$f":"DRE.EAC!AB43","v":-150078},{"$f":"DRE.EAC!AC43","v":-105050},{"$f":"DRE.EAC!AD43","v":-168259},{"$f":"DRE.EAC!AE43","v":-208583},{"$f":"DRE.EAC!AF43","v":-631970},{"$f":"DRE.EAC!AG43","v":-192711},{"$f":"DRE.EAC!AH43","v":-246476},{"$f":"DRE.EAC!AI43","v":-263170},{"$f":"DRE.EAC!AJ43","v":-224771},{"$f":"DRE.EAC!AK43","v":-927128},{"$f":"DRE.EAC!AL43","v":-283695},{"$f":"DRE.EAC!AM43","v":-217739},{"$f":"DRE.EAC!AN43","v":-229172},{"$f":"DRE.EAC!AO43","v":-305879},{"$f":"DRE.EAC!AP43","v":-1036485},{"$f":"DRE.EAC!AQ43","v":-261460},{"$f":"DRE.EAC!AR43","v":-275656},{"$f":"DRE.EAC!AS43","v":-346325},{"$f":"DRE.EAC!AT43","v":-394978},{"$f":"DRE.EAC!AV43","v":-237264}]
[null,"Other Operating Revenues",{"$f":"DRE.EAC!C44","v":37756},{"$f":"DRE.EAC!D44","v":19573},{"$f":"DRE.EAC!E44","v":42882},{"$f":"DRE.EAC!F44","v":42281},{"$f":"DRE.EAC!G44","v":142492},{"$f":"DRE.EAC!H44","v":50016},{"$f":"DRE.EAC!I44","v":49320},{"$f":"DRE.EAC!J44","v":51246},{"$f":"DRE.EAC!K44","v":-150582},{"$f":"DRE.EAC!L44","v":0},{"$f":"DRE.EAC!M44","v":0},{"$f":"DRE.EAC!N44","v":0},{"$f":"DRE.EAC!O44","v":0},{"$f":"DRE.EAC!P44","v":0},{"$f":"DRE.EAC!Q44","v":0},{"$f":"DRE.EAC!R44","v":47},{"$f":"DRE.EAC!S44","v":49},{"$f":"DRE.EAC!T44","v":13},{"$f":"DRE.EAC!U44","v":422},{"$f":"DRE.EAC!V44","v":531},{"$f":"DRE.EAC!W44","v":386},{"$f":"DRE.EAC!X44","v":-368},{"$f":"DRE.EAC!Y44","v":-4},{"$f":"DRE.EAC!Z44","v":43277},{"$f":"DRE.EAC!AA44","v":43291},{"$f":"DRE.EAC!AB44","v":26466},{"$f":"DRE.EAC!AC44","v":1044},{"$f":"DRE.EAC!AD44","v":-379},{"$f":"DRE.EAC!AE44","v":7176},{"$f":"DRE.EAC!AF44","v":34307},{"$f":"DRE.EAC!AG44","v":1401},{"$f":"DRE.EAC!AH44","v":1447},{"$f":"DRE.EAC!AI44","v":2570},{"$f":"DRE.EAC!AJ44","v":3151},{"$f":"DRE.EAC!AK44","v":8569},{"$f":"DRE.EAC!AL44","v":2138},{"$f":"DRE.EAC!AM44","v":213},{"$f":"DRE.EAC!AN44","v":235},{"$f":"DRE.EAC!AO44","v":278},{"$f":"DRE.EAC!AP44","v":2864},{"$f":"DRE.EAC!AQ44","v":234},{"$f":"DRE.EAC!AR44","v":-119},{"$f":"DRE.EAC!AS44","v":250},{"$f":"DRE.EAC!AT44","v":1899},{"$f":"DRE.EAC!AV44","v":91}]
[null,"Other Operating Expenses",{"$f":"DRE.EAC!C45","v":0},{"$f":"DRE.EAC!D45","v":0},{"$f":"DRE.EAC!E45","v":0},{"$f":"DRE.EAC!F45","v":0},{"$f":"DRE.EAC!G45","v":0},{"$f":"DRE.EAC!H45","v":0},{"$f":"DRE.EAC!I45","v":0},{"$f":"DRE.EAC!J45","v":0},{"$f":"DRE.EAC!K45","v":0},{"$f":"DRE.EAC!L45","v":0},{"$f":"DRE.EAC!M45","v":0},{"$f":"DRE.EAC!N45","v":0},{"$f":"DRE.EAC!O45","v":0},{"$f":"DRE.EAC!P45","v":-20138},{"$f":"DRE.EAC!Q45","v":-20138},{"$f":"DRE.EAC!R45","v":0},{"$f":"DRE.EAC!S45","v":0},{"$f":"DRE.EAC!T45","v":0},{"$f":"DRE.EAC!U45","v":-2},{"$f":"DRE.EAC!V45","v":-2},{"$f":"DRE.EAC!W45","v":0},{"$f":"DRE.EAC!X45","v":-2176},{"$f":"DRE.EAC!Y45","v":-3593},{"$f":"DRE.EAC!Z45","v":-72657},{"$f":"DRE.EAC!AA45","v":-78426},{"$f":"DRE.EAC!AB45","v":-10006},{"$f":"DRE.EAC!AC45","v":-3384},{"$f":"DRE.EAC!AD45","v":8319},{"$f":"DRE.EAC!AE45","v":-8242},{"$f":"DRE.EAC!AF45","v":-13313},{"$f":"DRE.EAC!AG45","v":-2474},{"$f":"DRE.EAC!AH45","v":-1910},{"$f":"DRE.EAC!AI45","v":-2864},{"$f":"DRE.EAC!AJ45","v":-2636},{"$f":"DRE.EAC!AK45","v":-9884},{"$f":"DRE.EAC!AL45","v":-5827},{"$f":"DRE.EAC!AM45","v":-2332},{"$f":"DRE.EAC!AN45","v":-3323},{"$f":"DRE.EAC!AO45","v":-21148},{"$f":"DRE.EAC!AP45","v":-32630},{"$f":"DRE.EAC!AQ45","v":-3438},{"$f":"DRE.EAC!AR45","v":-2538},{"$f":"DRE.EAC!AS45","v":-3804},{"$f":"DRE.EAC!AT45","v":-7428},{"$f":"DRE.EAC!AV45","v":-4862}]
[null,"Result Before Equity Income",{"$f":"DRE.EAC!C46","v":-44541},{"$f":"DRE.EAC!D46","v":-11916},{"$f":"DRE.EAC!E46","v":4724},{"$f":"DRE.EAC!F46","v":46467},{"$f":"DRE.EAC!G46","v":-5266},{"$f":"H24+H43+H44+H45","v":-25774},-27889,25046,-48271,-76887.900000000023,-22153.581060000026,159321,-393,-71599.418940000003,65175,-940.26582000000053,-8614,-9913,6200,-13267.265820000088,-46435,-6353,{"$f":"Y24+Y43+Y44+Y45","v":31338},-57762,-79212,29373,34848,43749,{"$f":"AE24+AE43+AE44+AE45","v":91553},{"$f":"AF24+AF43+AF44+AF45","v":199523},{"$f":"AG24+AG43+AG44+AG45","v":30105},{"$f":"AH24+AH43+AH44+AH45","v":37547},48671,-36964,79359,29464,32408,{"$f":"AN24+AN43+AN44+AN45","v":45053},{"$f":"AO24+AO43+AO44+AO45","v":-36226},{"$f":"AP24+AP43+AP44+AP45","v":70699},{"$f":"AQ24+AQ43+AQ44+AQ45","v":39044},26462,{"$f":"AS24+AS43+AS44+AS45","v":55666},{"$f":"AT24+AT43+AT44+AT45","v":42062},{"$f":"AU24+AU43+AU44+AU45","v":38984}]
[null,"Equity Income",{"$f":"DRE.EAC!C47","v":0},{"$f":"DRE.EAC!D47","v":0},{"$f":"DRE.EAC!E47","v":0},{"$f":"DRE.EAC!F47","v":0},{"$f":"DRE.EAC!G47","v":0},{"$f":"DRE.EAC!H47","v":0},{"$f":"DRE.EAC!I47","v":0},{"$f":"DRE.EAC!J47","v":0},{"$f":"DRE.EAC!K47","v":0},{"$f":"DRE.EAC!L47","v":0},{"$f":"DRE.EAC!M47","v":0},{"$f":"DRE.EAC!N47","v":0},{"$f":"DRE.EAC!O47","v":0},{"$f":"DRE.EAC!P47","v":0},{"$f":"DRE.EAC!Q47","v":0},{"$f":"DRE.EAC!R47","v":0},{"$f":"DRE.EAC!S47","v":0},{"$f":"DRE.EAC!T47","v":0},{"$f":"DRE.EAC!U47","v":0},{"$f":"DRE.EAC!V47","v":0},{"$f":"DRE.EAC!W47","v":0},{"$f":"DRE.EAC!X47","v":0},{"$f":"DRE.EAC!Y47","v":0},{"$f":"DRE.EAC!Z47","v":0},{"$f":"DRE.EAC!AA47","v":0},{"$f":"DRE.EAC!AB47","v":0},{"$f":"DRE.EAC!AC47","v":0},{"$f":"DRE.EAC!AD47","v":0},{"$f":"DRE.EAC!AE47","v":0},{"$f":"DRE.EAC!AF47","v":0},{"$f":"DRE.EAC!AG47","v":0},{"$f":"DRE.EAC!AH47","v":0},{"$f":"DRE.EAC!AI47","v":0},{"$f":"DRE.EAC!AJ47","v":0},{"$f":"DRE.EAC!AK47","v":0},{"$f":"DRE.EAC!AL47","v":0},{"$f":"DRE.EAC!AM47","v":0},{"$f":"DRE.EAC!AN47","v":0},{"$f":"DRE.EAC!AO47","v":0},{"$f":"DRE.EAC!AP47","v":0},{"$f":"DRE.EAC!AQ47","v":0},{"$f":"DRE.EAC!AR47","v":0},{"$f":"DRE.EAC!AS47","v":0},{"$f":"DRE.EAC!AT47","v":0},{"$f":"DRE.EAC!AV47","v":0}]
[null,"EBITDA",{"$f":"DRE.EAC!C48","v":-40464},{"$f":"DRE.EAC!D48","v":-7569},{"$f":"DRE.EAC!E48","v":8879},{"$f":"DRE.EAC!F48","v":51195},{"$f":"DRE.EAC!G48","v":12041},{"$f":"DRE.EAC!H48","v":-18902},{"$f":"DRE.EAC!I48","v":-22139},{"$f":"DRE.EAC!J48","v":31692},{"$f":"DRE.EAC!K48","v":-45259},{"$f":"DRE.EAC!L48","v":-54607.900000000023},{"$f":"DRE.EAC!M48","v":-16109.001670000012},{"$f":"DRE.EAC!N48","v":165198},{"$f":"DRE.EAC!O48","v":7380},{"$f":"DRE.EAC!P48","v":-51436.998329999988},{"$f":"DRE.EAC!Q48","v":105032},{"$f":"DRE.EAC!R48","v":11898.734179999999},{"$f":"DRE.EAC!S48","v":-13454},{"$f":"DRE.EAC!T48","v":-1299},{"$f":"DRE.EAC!U48","v":15310},{"$f":"DRE.EAC!V48","v":12455.734179999912},{"$f":"DRE.EAC!W48","v":-37932},{"$f":"DRE.EAC!X48","v":4055},{"$f":"DRE.EAC!Y48","v":45226},{"$f":"DRE.EAC!Z48","v":-44408},{"$f":"DRE.EAC!AA48","v":-33059},{"$f":"DRE.EAC!AB48","v":38054},{"$f":"DRE.EAC!AC48","v":42960},{"$f":"DRE.EAC!AD48","v":52638},{"$f":"DRE.EAC!AE48","v":97395},{"$f":"DRE.EAC!AF48","v":231047},{"$f":"DRE.EAC!AG48","v":39571},{"$f":"DRE.EAC!AH48","v":47188},{"$f":"DRE.EAC!AI48","v":58951},{"$f":"DRE.EAC!AJ48","v":-26267},{"$f":"DRE.EAC!AK48","v":119443},{"$f":"DRE.EAC!AL48","v":41753},{"$f":"DRE.EAC!AM48","v":47617},{"$f":"DRE.EAC!AN48","v":60841},{"$f":"DRE.EAC!AO48","v":-20010},{"$f":"DRE.EAC!AP48","v":130201},{"$f":"DRE.EAC!AQ48","v":56194},{"$f":"DRE.EAC!AR48","v":46571},{"$f":"DRE.EAC!AS48","v":78524},{"$f":"DRE.EAC!AT48","v":67424},{"$f":"DRE.EAC!AV48","v":68641}]
[null,"Result Before Financial Expenses",{"$f":"DRE.EAC!C49","v":-44541},{"$f":"DRE.EAC!D49","v":-11916},{"$f":"DRE.EAC!E49","v":4724},{"$f":"DRE.EAC!F49","v":46467},{"$f":"DRE.EAC!G49","v":-5266},{"$f":"DRE.EAC!H49","v":-25774},{"$f":"DRE.EAC!I49","v":-27889},{"$f":"DRE.EAC!J49","v":25046},{"$f":"DRE.EAC!K49","v":-48271},{"$f":"DRE.EAC!L49","v":-76887.900000000023},{"$f":"DRE.EAC!M49","v":-22153.581060000026},{"$f":"DRE.EAC!N49","v":159321},{"$f":"DRE.EAC!O49","v":-393},{"$f":"DRE.EAC!P49","v":-71599.418940000003},{"$f":"DRE.EAC!Q49","v":65175},{"$f":"DRE.EAC!R49","v":-940.26582000000053},{"$f":"DRE.EAC!S49","v":-8614},{"$f":"DRE.EAC!T49","v":-9913},{"$f":"DRE.EAC!U49","v":6200},{"$f":"DRE.EAC!V49","v":-13267.265820000088},{"$f":"DRE.EAC!W49","v":-46435},{"$f":"DRE.EAC!X49","v":-6353},{"$f":"DRE.EAC!Y49","v":31338},{"$f":"DRE.EAC!Z49","v":-57762},{"$f":"DRE.EAC!AA49","v":-79212},{"$f":"DRE.EAC!AB49","v":29373},{"$f":"DRE.EAC!AC49","v":34848},{"$f":"DRE.EAC!AD49","v":43749},{"$f":"DRE.EAC!AE49","v":91553},{"$f":"DRE.EAC!AF49","v":199523},{"$f":"DRE.EAC!AG49","v":30105},{"$f":"DRE.EAC!AH49","v":37547},{"$f":"DRE.EAC!AI49","v":48671},{"$f":"DRE.EAC!AJ49","v":-36964},{"$f":"DRE.EAC!AK49","v":79359},{"$f":"DRE.EAC!AL49","v":29464},{"$f":"DRE.EAC!AM49","v":32408},{"$f":"DRE.EAC!AN49","v":45053},{"$f":"DRE.EAC!AO49","v":-36226},{"$f":"DRE.EAC!AP49","v":70699},{"$f":"DRE.EAC!AQ49","v":39044},{"$f":"DRE.EAC!AR49","v":26462},{"$f":"DRE.EAC!AS49","v":55666},{"$f":"DRE.EAC!AT49","v":42062},{"$f":"DRE.EAC!AV49","v":38984}]
[null,"Financial Revenues",{"$f":"DRE.EAC!C50","v":7900},{"$f":"DRE.EAC!D50","v":16226},{"$f":"DRE.EAC!E50","v":10020},{"$f":"DRE.EAC!F50","v":8483},{"$f":"DRE.EAC!G50","v":42629},{"$f":"DRE.EAC!H50","v":8652},{"$f":"DRE.EAC!I50","v":7374},{"$f":"DRE.EAC!J50","v":12790},{"$f":"DRE.EAC!K50","v":12447},{"$f":"DRE.EAC!L50","v":41263},{"$f":"DRE.EAC!M50","v":7639},{"$f":"DRE.EAC!N50","v":26129},{"$f":"DRE.EAC!O50","v":10683},{"$f":"DRE.EAC!P50","v":18081},{"$f":"DRE.EAC!Q50","v":62532},{"$f":"DRE.EAC!R50","v":10345},{"$f":"DRE.EAC!S50","v":49302},{"$f":"DRE.EAC!T50","v":11280},{"$f":"DRE.EAC!U50","v":55631},{"$f":"DRE.EAC!V50","v":126558},{"$f":"DRE.EAC!W50","v":34110},{"$f":"DRE.EAC!X50","v":10805},{"$f":"DRE.EAC!Y50","v":9174},{"$f":"DRE.EAC!Z50","v":24842},{"$f":"DRE.EAC!AA50","v":78931},{"$f":"DRE.EAC!AB50","v":7607},{"$f":"DRE.EAC!AC50","v":13832},{"$f":"DRE.EAC!AD50","v":14692},{"$f":"DRE.EAC!AE50","v":25214},{"$f":"DRE.EAC!AF50","v":61345},{"$f":"DRE.EAC!AG50","v":25847},{"$f":"DRE.EAC!AH50","v":18157},{"$f":"DRE.EAC!AI50","v":19771},{"$f":"DRE.EAC!AJ50","v":8453},{"$f":"DRE.EAC!AK50","v":72228},{"$f":"DRE.EAC!AL50","v":11950},{"$f":"DRE.EAC!AM50","v":17204},{"$f":"DRE.EAC!AN50","v":17965},{"$f":"DRE.EAC!AO50","v":22038},{"$f":"DRE.EAC!AP50","v":69157},{"$f":"DRE.EAC!AQ50","v":9633},{"$f":"DRE.EAC!AR50","v":10622},{"$f":"DRE.EAC!AS50","v":10872},{"$f":"DRE.EAC!AT50","v":15232},{"$f":"DRE.EAC!AV50","v":11291}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.EAC!C51","v":96},{"$f":"DRE.EAC!D51","v":233},{"$f":"DRE.EAC!E51","v":123},{"$f":"DRE.EAC!F51","v":90},{"$f":"DRE.EAC!G51","v":542},{"$f":"DRE.EAC!H51","v":192},{"$f":"DRE.EAC!I51","v":522},{"$f":"DRE.EAC!J51","v":233},{"$f":"DRE.EAC!K51","v":1944},{"$f":"DRE.EAC!L51","v":2891},{"$f":"DRE.EAC!M51","v":85},{"$f":"DRE.EAC!N51","v":473},{"$f":"DRE.EAC!O51","v":-3},{"$f":"DRE.EAC!P51","v":482},{"$f":"DRE.EAC!Q51","v":1037},{"$f":"DRE.EAC!R51","v":2507},{"$f":"DRE.EAC!S51","v":2454},{"$f":"DRE.EAC!T51","v":796},{"$f":"DRE.EAC!U51","v":62},{"$f":"DRE.EAC!V51","v":5819},{"$f":"DRE.EAC!W51","v":93},{"$f":"DRE.EAC!X51","v":362},{"$f":"DRE.EAC!Y51","v":241},{"$f":"DRE.EAC!Z51","v":1511},{"$f":"DRE.EAC!AA51","v":2207},{"$f":"DRE.EAC!AB51","v":2057},{"$f":"DRE.EAC!AC51","v":2993},{"$f":"DRE.EAC!AD51","v":6485},{"$f":"DRE.EAC!AE51","v":6146},{"$f":"DRE.EAC!AF51","v":17681},{"$f":"DRE.EAC!AG51","v":4034},{"$f":"DRE.EAC!AH51","v":2290},{"$f":"DRE.EAC!AI51","v":3140},{"$f":"DRE.EAC!AJ51","v":1257},{"$f":"DRE.EAC!AK51","v":10721},{"$f":"DRE.EAC!AL51","v":887},{"$f":"DRE.EAC!AM51","v":900},{"$f":"DRE.EAC!AN51","v":5430},{"$f":"DRE.EAC!AO51","v":2744},{"$f":"DRE.EAC!AP51","v":9961},{"$f":"DRE.EAC!AQ51","v":833},{"$f":"DRE.EAC!AR51","v":2562},{"$f":"DRE.EAC!AS51","v":836},{"$f":"DRE.EAC!AT51","v":3800},{"$f":"DRE.EAC!AV51","v":3053}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.EAC!C52","v":7769},{"$f":"DRE.EAC!D52","v":15969},{"$f":"DRE.EAC!E52","v":8064},{"$f":"DRE.EAC!F52","v":7711},{"$f":"DRE.EAC!G52","v":39513},{"$f":"DRE.EAC!H52","v":7816},{"$f":"DRE.EAC!I52","v":7067},{"$f":"DRE.EAC!J52","v":12209},{"$f":"DRE.EAC!K52","v":-7637},{"$f":"DRE.EAC!L52","v":19455},{"$f":"DRE.EAC!M52","v":4249},{"$f":"DRE.EAC!N52","v":5291},{"$f":"DRE.EAC!O52","v":4275},{"$f":"DRE.EAC!P52","v":8891},{"$f":"DRE.EAC!Q52","v":22706},{"$f":"DRE.EAC!R52","v":2380},{"$f":"DRE.EAC!S52","v":2287},{"$f":"DRE.EAC!T52","v":-707},{"$f":"DRE.EAC!U52","v":-2097},{"$f":"DRE.EAC!V52","v":1863},{"$f":"DRE.EAC!W52","v":2799},{"$f":"DRE.EAC!X52","v":2275},{"$f":"DRE.EAC!Y52","v":1975},{"$f":"DRE.EAC!Z52","v":4551},{"$f":"DRE.EAC!AA52","v":11600},{"$f":"DRE.EAC!AB52","v":1445},{"$f":"DRE.EAC!AC52","v":4134},{"$f":"DRE.EAC!AD52","v":4185},{"$f":"DRE.EAC!AE52","v":4700},{"$f":"DRE.EAC!AF52","v":14464},{"$f":"DRE.EAC!AG52","v":5427},{"$f":"DRE.EAC!AH52","v":4544},{"$f":"DRE.EAC!AI52","v":4532},{"$f":"DRE.EAC!AJ52","v":4794},{"$f":"DRE.EAC!AK52","v":19297},{"$f":"DRE.EAC!AL52","v":4636},{"$f":"DRE.EAC!AM52","v":5086},{"$f":"DRE.EAC!AN52","v":5031},{"$f":"DRE.EAC!AO52","v":14762},{"$f":"DRE.EAC!AP52","v":29515},{"$f":"DRE.EAC!AQ52","v":5770},{"$f":"DRE.EAC!AR52","v":5993},{"$f":"DRE.EAC!AS52","v":5569},{"$f":"DRE.EAC!AT52","v":6355},{"$f":"DRE.EAC!AV52","v":5473}]
[null,"Restatement of CVA",{"$f":"DRE.EAC!C53","v":0},{"$f":"DRE.EAC!D53","v":0},{"$f":"DRE.EAC!E53","v":0},{"$f":"DRE.EAC!F53","v":0},{"$f":"DRE.EAC!G53","v":0},{"$f":"DRE.EAC!H53","v":0},{"$f":"DRE.EAC!I53","v":0},{"$f":"DRE.EAC!J53","v":0},{"$f":"DRE.EAC!K53","v":0},{"$f":"DRE.EAC!L53","v":0},{"$f":"DRE.EAC!M53","v":0},{"$f":"DRE.EAC!N53","v":0},{"$f":"DRE.EAC!O53","v":0},{"$f":"DRE.EAC!P53","v":0},{"$f":"DRE.EAC!Q53","v":0},{"$f":"DRE.EAC!R53","v":2532},{"$f":"DRE.EAC!S53","v":1117},{"$f":"DRE.EAC!T53","v":2675},{"$f":"DRE.EAC!U53","v":1685},{"$f":"DRE.EAC!V53","v":8009},{"$f":"DRE.EAC!W53","v":2018},{"$f":"DRE.EAC!X53","v":2064},{"$f":"DRE.EAC!Y53","v":2149},{"$f":"DRE.EAC!Z53","v":1054},{"$f":"DRE.EAC!AA53","v":7285},{"$f":"DRE.EAC!AB53","v":0},{"$f":"DRE.EAC!AC53","v":0},{"$f":"DRE.EAC!AD53","v":0},{"$f":"DRE.EAC!AE53","v":0},{"$f":"DRE.EAC!AF53","v":0},{"$f":"DRE.EAC!AG53","v":0},{"$f":"DRE.EAC!AH53","v":0},{"$f":"DRE.EAC!AI53","v":0},{"$f":"DRE.EAC!AJ53","v":0},{"$f":"DRE.EAC!AK53","v":0},{"$f":"DRE.EAC!AL53","v":0},{"$f":"DRE.EAC!AM53","v":4990},{"$f":"DRE.EAC!AN53","v":42192},{"$f":"DRE.EAC!AO53","v":-42570},{"$f":"DRE.EAC!AP53","v":4612},{"$f":"DRE.EAC!AQ53","v":0},{"$f":"DRE.EAC!AR53","v":0},{"$f":"DRE.EAC!AS53","v":0},{"$f":"DRE.EAC!AT53","v":0},{"$f":"DRE.EAC!AV53","v":0}]
[null,"Other Financial Revenues",{"$f":"DRE.EAC!C54","v":35},{"$f":"DRE.EAC!D54","v":24},{"$f":"DRE.EAC!E54","v":1833},{"$f":"DRE.EAC!F54","v":682},{"$f":"DRE.EAC!G54","v":2574},{"$f":"DRE.EAC!H54","v":644},{"$f":"DRE.EAC!I54","v":-215},{"$f":"DRE.EAC!J54","v":348},{"$f":"DRE.EAC!K54","v":18140},{"$f":"DRE.EAC!L54","v":18917},{"$f":"DRE.EAC!M54","v":3305},{"$f":"DRE.EAC!N54","v":20365},{"$f":"DRE.EAC!O54","v":6411},{"$f":"DRE.EAC!P54","v":8708},{"$f":"DRE.EAC!Q54","v":38789},{"$f":"DRE.EAC!R54","v":2926},{"$f":"DRE.EAC!S54","v":43444},{"$f":"DRE.EAC!T54","v":8516},{"$f":"DRE.EAC!U54","v":55981},{"$f":"DRE.EAC!V54","v":110867},{"$f":"DRE.EAC!W54","v":29200},{"$f":"DRE.EAC!X54","v":6104},{"$f":"DRE.EAC!Y54","v":4809},{"$f":"DRE.EAC!Z54","v":17726},{"$f":"DRE.EAC!AA54","v":57839},{"$f":"DRE.EAC!AB54","v":4105},{"$f":"DRE.EAC!AC54","v":6705},{"$f":"DRE.EAC!AD54","v":4022},{"$f":"DRE.EAC!AE54","v":14368},{"$f":"DRE.EAC!AF54","v":29200},{"$f":"DRE.EAC!AG54","v":16386},{"$f":"DRE.EAC!AH54","v":11323},{"$f":"DRE.EAC!AI54","v":12099},{"$f":"DRE.EAC!AJ54","v":2402},{"$f":"DRE.EAC!AK54","v":42210},{"$f":"DRE.EAC!AL54","v":6427},{"$f":"DRE.EAC!AM54","v":6228},{"$f":"DRE.EAC!AN54","v":-34688},{"$f":"DRE.EAC!AO54","v":47102},{"$f":"DRE.EAC!AP54","v":25069},{"$f":"DRE.EAC!AQ54","v":3030},{"$f":"DRE.EAC!AR54","v":2067},{"$f":"DRE.EAC!AS54","v":4467},{"$f":"DRE.EAC!AT54","v":5077},{"$f":"DRE.EAC!AV54","v":2765}]
[null,"Financial Expenses",{"$f":"DRE.EAC!C55","v":-19618},{"$f":"DRE.EAC!D55","v":-63584},{"$f":"DRE.EAC!E55","v":-20553},{"$f":"DRE.EAC!F55","v":-77537},{"$f":"DRE.EAC!G55","v":-181292},{"$f":"DRE.EAC!H55","v":-39574},{"$f":"DRE.EAC!I55","v":-90231},{"$f":"DRE.EAC!J55","v":-805},{"$f":"DRE.EAC!K55","v":-87123},{"$f":"DRE.EAC!L55","v":-217733},{"$f":"DRE.EAC!M55","v":-30309},{"$f":"DRE.EAC!N55","v":-45578},{"$f":"DRE.EAC!O55","v":-33040},{"$f":"DRE.EAC!P55","v":35525},{"$f":"DRE.EAC!Q55","v":-73402},{"$f":"DRE.EAC!R55","v":-18235},{"$f":"DRE.EAC!S55","v":-50488},{"$f":"DRE.EAC!T55","v":-29308},{"$f":"DRE.EAC!U55","v":-63665},{"$f":"DRE.EAC!V55","v":-161696},{"$f":"DRE.EAC!W55","v":-75288},{"$f":"DRE.EAC!X55","v":-16176},{"$f":"DRE.EAC!Y55","v":-13690},{"$f":"DRE.EAC!Z55","v":-29253},{"$f":"DRE.EAC!AA55","v":-134407},{"$f":"DRE.EAC!AB55","v":-24497},{"$f":"DRE.EAC!AC55","v":-31614},{"$f":"DRE.EAC!AD55","v":-30272},{"$f":"DRE.EAC!AE55","v":-49410},{"$f":"DRE.EAC!AF55","v":-135793},{"$f":"DRE.EAC!AG55","v":-38784},{"$f":"DRE.EAC!AH55","v":-52373},{"$f":"DRE.EAC!AI55","v":-50327},{"$f":"DRE.EAC!AJ55","v":-49596},{"$f":"DRE.EAC!AK55","v":-191080},{"$f":"DRE.EAC!AL55","v":-44388},{"$f":"DRE.EAC!AM55","v":-39716},{"$f":"DRE.EAC!AN55","v":-41993},{"$f":"DRE.EAC!AO55","v":-37851},{"$f":"DRE.EAC!AP55","v":-163948},{"$f":"DRE.EAC!AQ55","v":-32270},{"$f":"DRE.EAC!AR55","v":-28825},{"$f":"DRE.EAC!AS55","v":-23688},{"$f":"DRE.EAC!AT55","v":-15811},{"$f":"DRE.EAC!AV55","v":-50715}]
[null,"Debt Charges - Interests",{"$f":"DRE.EAC!C56","v":-7643},{"$f":"DRE.EAC!D56","v":-12931},{"$f":"DRE.EAC!E56","v":-5618},{"$f":"DRE.EAC!F56","v":-10838},{"$f":"DRE.EAC!G56","v":-37030},{"$f":"DRE.EAC!H56","v":-13365},{"$f":"DRE.EAC!I56","v":-4327},{"$f":"DRE.EAC!J56","v":-11815},{"$f":"DRE.EAC!K56","v":-9184},{"$f":"DRE.EAC!L56","v":-38691},{"$f":"DRE.EAC!M56","v":-14914},{"$f":"DRE.EAC!N56","v":-8538},{"$f":"DRE.EAC!O56","v":-10031},{"$f":"DRE.EAC!P56","v":-7435},{"$f":"DRE.EAC!Q56","v":-40918},{"$f":"DRE.EAC!R56","v":-4871},{"$f":"DRE.EAC!S56","v":-3970},{"$f":"DRE.EAC!T56","v":-6461},{"$f":"DRE.EAC!U56","v":-6428},{"$f":"DRE.EAC!V56","v":-21730},{"$f":"DRE.EAC!W56","v":-7052},{"$f":"DRE.EAC!X56","v":-7839},{"$f":"DRE.EAC!Y56","v":-8578},{"$f":"DRE.EAC!Z56","v":-9203},{"$f":"DRE.EAC!AA56","v":-32672},{"$f":"DRE.EAC!AB56","v":-8013},{"$f":"DRE.EAC!AC56","v":-9805},{"$f":"DRE.EAC!AD56","v":-15846},{"$f":"DRE.EAC!AE56","v":-20633},{"$f":"DRE.EAC!AF56","v":-54297},{"$f":"DRE.EAC!AG56","v":-24332},{"$f":"DRE.EAC!AH56","v":-27486},{"$f":"DRE.EAC!AI56","v":-33454},{"$f":"DRE.EAC!AJ56","v":-32410},{"$f":"DRE.EAC!AK56","v":-117682},{"$f":"DRE.EAC!AL56","v":-33121},{"$f":"DRE.EAC!AM56","v":-28891},{"$f":"DRE.EAC!AN56","v":-34240},{"$f":"DRE.EAC!AO56","v":-29763},{"$f":"DRE.EAC!AP56","v":-126015},{"$f":"DRE.EAC!AQ56","v":-25576},{"$f":"DRE.EAC!AR56","v":-25462},{"$f":"DRE.EAC!AS56","v":-19321},{"$f":"DRE.EAC!AT56","v":-19931},{"$f":"DRE.EAC!AV56","v":-19064}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.EAC!C57","v":-9375},{"$f":"DRE.EAC!D57","v":-47696},{"$f":"DRE.EAC!E57","v":-11576},{"$f":"DRE.EAC!F57","v":-54347},{"$f":"DRE.EAC!G57","v":-122994},{"$f":"DRE.EAC!H57","v":-20394},{"$f":"DRE.EAC!I57","v":-10683},{"$f":"DRE.EAC!J57","v":-13399},{"$f":"DRE.EAC!K57","v":27996},{"$f":"DRE.EAC!L57","v":-16480},{"$f":"DRE.EAC!M57","v":-8992},{"$f":"DRE.EAC!N57","v":-13855},{"$f":"DRE.EAC!O57","v":-13655},{"$f":"DRE.EAC!P57","v":13151},{"$f":"DRE.EAC!Q57","v":-23351},{"$f":"DRE.EAC!R57","v":-1242},{"$f":"DRE.EAC!S57","v":725},{"$f":"DRE.EAC!T57","v":-15093},{"$f":"DRE.EAC!U57","v":548},{"$f":"DRE.EAC!V57","v":-15062},{"$f":"DRE.EAC!W57","v":-104992},{"$f":"DRE.EAC!X57","v":-34872},{"$f":"DRE.EAC!Y57","v":-41458},{"$f":"DRE.EAC!Z57","v":14828},{"$f":"DRE.EAC!AA57","v":-166494},{"$f":"DRE.EAC!AB57","v":-31386},{"$f":"DRE.EAC!AC57","v":50094},{"$f":"DRE.EAC!AD57","v":-32545},{"$f":"DRE.EAC!AE57","v":-13213},{"$f":"DRE.EAC!AF57","v":-27050},{"$f":"DRE.EAC!AG57","v":41837},{"$f":"DRE.EAC!AH57","v":-19639},{"$f":"DRE.EAC!AI57","v":9626},{"$f":"DRE.EAC!AJ57","v":-10721},{"$f":"DRE.EAC!AK57","v":21103},{"$f":"DRE.EAC!AL57","v":-7031},{"$f":"DRE.EAC!AM57","v":-788},{"$f":"DRE.EAC!AN57","v":-1750},{"$f":"DRE.EAC!AO57","v":-3616},{"$f":"DRE.EAC!AP57","v":-13185},{"$f":"DRE.EAC!AQ57","v":-9503},{"$f":"DRE.EAC!AR57","v":-5408},{"$f":"DRE.EAC!AS57","v":-3445},{"$f":"DRE.EAC!AT57","v":-9455},{"$f":"DRE.EAC!AV57","v":-14894}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.EAC!C58","v":0},{"$f":"DRE.EAC!D58","v":0},{"$f":"DRE.EAC!E58","v":0},{"$f":"DRE.EAC!F58","v":0},{"$f":"DRE.EAC!G58","v":0},{"$f":"DRE.EAC!H58","v":0},{"$f":"DRE.EAC!I58","v":0},{"$f":"DRE.EAC!J58","v":0},{"$f":"DRE.EAC!K58","v":0},{"$f":"DRE.EAC!L58","v":0},{"$f":"DRE.EAC!M58","v":0},{"$f":"DRE.EAC!N58","v":0},{"$f":"DRE.EAC!O58","v":0},{"$f":"DRE.EAC!P58","v":0},{"$f":"DRE.EAC!Q58","v":0},{"$f":"DRE.EAC!R58","v":0},{"$f":"DRE.EAC!S58","v":13},{"$f":"DRE.EAC!T58","v":7},{"$f":"DRE.EAC!U58","v":3},{"$f":"DRE.EAC!V58","v":23},{"$f":"DRE.EAC!W58","v":-3485},{"$f":"DRE.EAC!X58","v":18},{"$f":"DRE.EAC!Y58","v":68},{"$f":"DRE.EAC!Z58","v":65},{"$f":"DRE.EAC!AA58","v":-3334},{"$f":"DRE.EAC!AB58","v":-72},{"$f":"DRE.EAC!AC58","v":-242},{"$f":"DRE.EAC!AD58","v":-1657},{"$f":"DRE.EAC!AE58","v":-1514},{"$f":"DRE.EAC!AF58","v":-3485},{"$f":"DRE.EAC!AG58","v":308},{"$f":"DRE.EAC!AH58","v":-850},{"$f":"DRE.EAC!AI58","v":173},{"$f":"DRE.EAC!AJ58","v":482},{"$f":"DRE.EAC!AK58","v":113},{"$f":"DRE.EAC!AL58","v":901},{"$f":"DRE.EAC!AM58","v":359},{"$f":"DRE.EAC!AN58","v":691},{"$f":"DRE.EAC!AO58","v":1259},{"$f":"DRE.EAC!AP58","v":3210},{"$f":"DRE.EAC!AQ58","v":79},{"$f":"DRE.EAC!AR58","v":-192},{"$f":"DRE.EAC!AS58","v":-142},{"$f":"DRE.EAC!AT58","v":-307},{"$f":"DRE.EAC!AV58","v":594}]
[null,"Derivatives",{"$f":"DRE.EAC!C59","v":0},{"$f":"DRE.EAC!D59","v":0},{"$f":"DRE.EAC!E59","v":0},{"$f":"DRE.EAC!F59","v":0},{"$f":"DRE.EAC!G59","v":0},{"$f":"DRE.EAC!H59","v":0},{"$f":"DRE.EAC!I59","v":0},{"$f":"DRE.EAC!J59","v":0},{"$f":"DRE.EAC!K59","v":0},{"$f":"DRE.EAC!L59","v":0},{"$f":"DRE.EAC!M59","v":0},{"$f":"DRE.EAC!N59","v":0},{"$f":"DRE.EAC!O59","v":0},{"$f":"DRE.EAC!P59","v":655},{"$f":"DRE.EAC!Q59","v":655},{"$f":"DRE.EAC!R59","v":-3712},{"$f":"DRE.EAC!S59","v":-10287},{"$f":"DRE.EAC!T59","v":6632},{"$f":"DRE.EAC!U59","v":-6735},{"$f":"DRE.EAC!V59","v":-14102},{"$f":"DRE.EAC!W59","v":99809},{"$f":"DRE.EAC!X59","v":34111},{"$f":"DRE.EAC!Y59","v":45436},{"$f":"DRE.EAC!Z59","v":-14471},{"$f":"DRE.EAC!AA59","v":164885},{"$f":"DRE.EAC!AB59","v":29353},{"$f":"DRE.EAC!AC59","v":-55990},{"$f":"DRE.EAC!AD59","v":31740},{"$f":"DRE.EAC!AE59","v":3386},{"$f":"DRE.EAC!AF59","v":8489},{"$f":"DRE.EAC!AG59","v":-48222},{"$f":"DRE.EAC!AH59","v":4634},{"$f":"DRE.EAC!AI59","v":-20822},{"$f":"DRE.EAC!AJ59","v":2613},{"$f":"DRE.EAC!AK59","v":-61797},{"$f":"DRE.EAC!AL59","v":-2604},{"$f":"DRE.EAC!AM59","v":-8672},{"$f":"DRE.EAC!AN59","v":-2969},{"$f":"DRE.EAC!AO59","v":-1479},{"$f":"DRE.EAC!AP59","v":-15724},{"$f":"DRE.EAC!AQ59","v":1115},{"$f":"DRE.EAC!AR59","v":314},{"$f":"DRE.EAC!AS59","v":-347},{"$f":"DRE.EAC!AT59","v":1249},{"$f":"DRE.EAC!AV59","v":-12907}]
[null,"Restatement of CVA",{"$f":"DRE.EAC!C60","v":0},{"$f":"DRE.EAC!D60","v":0},{"$f":"DRE.EAC!E60","v":0},{"$f":"DRE.EAC!F60","v":0},{"$f":"DRE.EAC!G60","v":0},{"$f":"DRE.EAC!H60","v":0},{"$f":"DRE.EAC!I60","v":0},{"$f":"DRE.EAC!J60","v":0},{"$f":"DRE.EAC!K60","v":0},{"$f":"DRE.EAC!L60","v":0},{"$f":"DRE.EAC!M60","v":0},{"$f":"DRE.EAC!N60","v":0},{"$f":"DRE.EAC!O60","v":0},{"$f":"DRE.EAC!P60","v":0},{"$f":"DRE.EAC!Q60","v":0},{"$f":"DRE.EAC!R60","v":-121},{"$f":"DRE.EAC!S60","v":-206},{"$f":"DRE.EAC!T60","v":-241},{"$f":"DRE.EAC!U60","v":1770},{"$f":"DRE.EAC!V60","v":1202},{"$f":"DRE.EAC!W60","v":-118},{"$f":"DRE.EAC!X60","v":-98},{"$f":"DRE.EAC!Y60","v":-280},{"$f":"DRE.EAC!Z60","v":168},{"$f":"DRE.EAC!AA60","v":-328},{"$f":"DRE.EAC!AB60","v":-95},{"$f":"DRE.EAC!AC60","v":-159},{"$f":"DRE.EAC!AD60","v":-766},{"$f":"DRE.EAC!AE60","v":1020},{"$f":"DRE.EAC!AF60","v":0},{"$f":"DRE.EAC!AG60","v":0},{"$f":"DRE.EAC!AH60","v":0},{"$f":"DRE.EAC!AI60","v":0},{"$f":"DRE.EAC!AJ60","v":0},{"$f":"DRE.EAC!AK60","v":0},{"$f":"DRE.EAC!AL60","v":1069},{"$f":"DRE.EAC!AM60","v":-36},{"$f":"DRE.EAC!AN60","v":-16},{"$f":"DRE.EAC!AO60","v":-244},{"$f":"DRE.EAC!AP60","v":773},{"$f":"DRE.EAC!AQ60","v":-1466},{"$f":"DRE.EAC!AR60","v":-2253},{"$f":"DRE.EAC!AS60","v":-2374},{"$f":"DRE.EAC!AT60","v":-1645},{"$f":"DRE.EAC!AV60","v":-266}]
[null,"Other Financial Expenses",{"$f":"DRE.EAC!C61","v":-2600},{"$f":"DRE.EAC!D61","v":-2957},{"$f":"DRE.EAC!E61","v":-3359},{"$f":"DRE.EAC!F61","v":-12352},{"$f":"DRE.EAC!G61","v":-21268},{"$f":"DRE.EAC!H61","v":-5815},{"$f":"DRE.EAC!I61","v":-75221},{"$f":"DRE.EAC!J61","v":24409},{"$f":"DRE.EAC!K61","v":-105935},{"$f":"DRE.EAC!L61","v":-162562},{"$f":"DRE.EAC!M61","v":-6403},{"$f":"DRE.EAC!N61","v":-23185},{"$f":"DRE.EAC!O61","v":-9354},{"$f":"DRE.EAC!P61","v":29154},{"$f":"DRE.EAC!Q61","v":-9788},{"$f":"DRE.EAC!R61","v":-8289},{"$f":"DRE.EAC!S61","v":-36763},{"$f":"DRE.EAC!T61","v":-14152},{"$f":"DRE.EAC!U61","v":-52823},{"$f":"DRE.EAC!V61","v":-112027},{"$f":"DRE.EAC!W61","v":-59450},{"$f":"DRE.EAC!X61","v":-7496},{"$f":"DRE.EAC!Y61","v":-8878},{"$f":"DRE.EAC!Z61","v":-20640},{"$f":"DRE.EAC!AA61","v":-96464},{"$f":"DRE.EAC!AB61","v":-14284},{"$f":"DRE.EAC!AC61","v":-15512},{"$f":"DRE.EAC!AD61","v":-11198},{"$f":"DRE.EAC!AE61","v":-18456},{"$f":"DRE.EAC!AF61","v":-59450},{"$f":"DRE.EAC!AG61","v":-8375},{"$f":"DRE.EAC!AH61","v":-9032},{"$f":"DRE.EAC!AI61","v":-5850},{"$f":"DRE.EAC!AJ61","v":-9560},{"$f":"DRE.EAC!AK61","v":-32817},{"$f":"DRE.EAC!AL61","v":-3602},{"$f":"DRE.EAC!AM61","v":-1688},{"$f":"DRE.EAC!AN61","v":-3709},{"$f":"DRE.EAC!AO61","v":-4008},{"$f":"DRE.EAC!AP61","v":-13007},{"$f":"DRE.EAC!AQ61","v":3081},{"$f":"DRE.EAC!AR61","v":4176},{"$f":"DRE.EAC!AS61","v":1941},{"$f":"DRE.EAC!AT61","v":14278},{"$f":"DRE.EAC!AV61","v":-4178}]
[null,"Financial Result",{"$f":"DRE.EAC!C62","v":-11718},{"$f":"DRE.EAC!D62","v":-47358},{"$f":"DRE.EAC!E62","v":-10533},{"$f":"DRE.EAC!F62","v":-69054},{"$f":"DRE.EAC!G62","v":-138663},{"$f":"DRE.EAC!H62","v":-30922},{"$f":"DRE.EAC!I62","v":-82857},{"$f":"DRE.EAC!J62","v":11985},{"$f":"DRE.EAC!K62","v":-74676},{"$f":"DRE.EAC!L62","v":-176470},{"$f":"DRE.EAC!M62","v":-22670},{"$f":"DRE.EAC!N62","v":-19449},{"$f":"DRE.EAC!O62","v":-22357},{"$f":"DRE.EAC!P62","v":53606},{"$f":"DRE.EAC!Q62","v":-10870},{"$f":"DRE.EAC!R62","v":-7890},{"$f":"DRE.EAC!S62","v":-1186},{"$f":"DRE.EAC!T62","v":-18028},{"$f":"DRE.EAC!U62","v":-8034},{"$f":"DRE.EAC!V62","v":-35138},{"$f":"DRE.EAC!W62","v":-41178},{"$f":"DRE.EAC!X62","v":-5371},{"$f":"DRE.EAC!Y62","v":-4516},{"$f":"DRE.EAC!Z62","v":-4411},{"$f":"DRE.EAC!AA62","v":-55476},{"$f":"DRE.EAC!AB62","v":-16890},{"$f":"DRE.EAC!AC62","v":-17782},{"$f":"DRE.EAC!AD62","v":-15580},{"$f":"DRE.EAC!AE62","v":-24196},{"$f":"DRE.EAC!AF62","v":-74448},{"$f":"DRE.EAC!AG62","v":-12937},{"$f":"DRE.EAC!AH62","v":-34216},{"$f":"DRE.EAC!AI62","v":-30556},{"$f":"DRE.EAC!AJ62","v":-41143},{"$f":"DRE.EAC!AK62","v":-118852},{"$f":"DRE.EAC!AL62","v":-32438},{"$f":"DRE.EAC!AM62","v":-22512},{"$f":"DRE.EAC!AN62","v":-24028},{"$f":"DRE.EAC!AO62","v":-15813},{"$f":"DRE.EAC!AP62","v":-94791},{"$f":"DRE.EAC!AQ62","v":-22637},{"$f":"DRE.EAC!AR62","v":-18203},{"$f":"DRE.EAC!AS62","v":-12816},{"$f":"DRE.EAC!AT62","v":-579},{"$f":"DRE.EAC!AV62","v":-39424}]
[null,"Result Before taxes",{"$f":"DRE.EAC!C63","v":-56259},{"$f":"DRE.EAC!D63","v":-59274},{"$f":"DRE.EAC!E63","v":-5809},{"$f":"DRE.EAC!F63","v":-22587},{"$f":"DRE.EAC!G63","v":-143929},{"$f":"DRE.EAC!H63","v":-56696},{"$f":"DRE.EAC!I63","v":-110746},{"$f":"DRE.EAC!J63","v":37031},{"$f":"DRE.EAC!K63","v":-122947},{"$f":"DRE.EAC!L63","v":-253357.90000000002},{"$f":"DRE.EAC!M63","v":-44823.581060000026},{"$f":"DRE.EAC!N63","v":139872},{"$f":"DRE.EAC!O63","v":-22750},{"$f":"DRE.EAC!P63","v":-17993.418940000003},{"$f":"DRE.EAC!Q63","v":54305},{"$f":"DRE.EAC!R63","v":-8830.2658200000005},{"$f":"DRE.EAC!S63","v":-9800},{"$f":"DRE.EAC!T63","v":-27941},{"$f":"DRE.EAC!U63","v":-1834},{"$f":"DRE.EAC!V63","v":-48405.265820000088},{"$f":"DRE.EAC!W63","v":-87613},{"$f":"DRE.EAC!X63","v":-11724},{"$f":"DRE.EAC!Y63","v":26822},{"$f":"DRE.EAC!Z63","v":-62173},{"$f":"DRE.EAC!AA63","v":-134688},{"$f":"DRE.EAC!AB63","v":12483},{"$f":"DRE.EAC!AC63","v":17066},{"$f":"DRE.EAC!AD63","v":28169},{"$f":"DRE.EAC!AE63","v":67357},{"$f":"DRE.EAC!AF63","v":125075},{"$f":"DRE.EAC!AG63","v":17168},{"$f":"DRE.EAC!AH63","v":3331},{"$f":"DRE.EAC!AI63","v":18115},{"$f":"DRE.EAC!AJ63","v":-78107},{"$f":"DRE.EAC!AK63","v":-39493},{"$f":"DRE.EAC!AL63","v":-2974},{"$f":"DRE.EAC!AM63","v":9896},{"$f":"DRE.EAC!AN63","v":21025},{"$f":"DRE.EAC!AO63","v":-52039},{"$f":"DRE.EAC!AP63","v":-24092},{"$f":"DRE.EAC!AQ63","v":16407},{"$f":"DRE.EAC!AR63","v":8259},{"$f":"DRE.EAC!AS63","v":42850},{"$f":"DRE.EAC!AT63","v":41483},{"$f":"DRE.EAC!AV63","v":-440}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.EAC!C64","v":0},{"$f":"DRE.EAC!D64","v":0},{"$f":"DRE.EAC!E64","v":0},{"$f":"DRE.EAC!F64","v":0},{"$f":"DRE.EAC!G64","v":0},{"$f":"DRE.EAC!H64","v":0},{"$f":"DRE.EAC!I64","v":33848},{"$f":"DRE.EAC!J64","v":0},{"$f":"DRE.EAC!K64","v":-3064},{"$f":"DRE.EAC!L64","v":30784},{"$f":"DRE.EAC!M64","v":0},{"$f":"DRE.EAC!N64","v":-14933},{"$f":"DRE.EAC!O64","v":921},{"$f":"DRE.EAC!P64","v":14933},{"$f":"DRE.EAC!Q64","v":921},{"$f":"DRE.EAC!R64","v":-1833},{"$f":"DRE.EAC!S64","v":-50},{"$f":"DRE.EAC!T64","v":630},{"$f":"DRE.EAC!U64","v":-29},{"$f":"DRE.EAC!V64","v":-1282},{"$f":"DRE.EAC!W64","v":-7634},{"$f":"DRE.EAC!X64","v":-47},{"$f":"DRE.EAC!Y64","v":-5623},{"$f":"DRE.EAC!Z64","v":457},{"$f":"DRE.EAC!AA64","v":-12847},{"$f":"DRE.EAC!AB64","v":7946},{"$f":"DRE.EAC!AC64","v":-20829},{"$f":"DRE.EAC!AD64","v":-246},{"$f":"DRE.EAC!AE64","v":179722},{"$f":"DRE.EAC!AF64","v":166593},{"$f":"DRE.EAC!AG64","v":1812},{"$f":"DRE.EAC!AH64","v":-641},{"$f":"DRE.EAC!AI64","v":-1566},{"$f":"DRE.EAC!AJ64","v":86636},{"$f":"DRE.EAC!AK64","v":86241},{"$f":"DRE.EAC!AL64","v":1382},{"$f":"DRE.EAC!AM64","v":-1220},{"$f":"DRE.EAC!AN64","v":-3076},{"$f":"DRE.EAC!AO64","v":10907},{"$f":"DRE.EAC!AP64","v":7993},{"$f":"DRE.EAC!AQ64","v":-2461},{"$f":"DRE.EAC!AR64","v":-1003},{"$f":"DRE.EAC!AS64","v":-6580},{"$f":"DRE.EAC!AT64","v":-21005},{"$f":"DRE.EAC!AV64","v":3966}]
[null,"Discontinued Operations",{"$f":"DRE.EAC!C65","v":0},{"$f":"DRE.EAC!D65","v":0},{"$f":"DRE.EAC!E65","v":0},{"$f":"DRE.EAC!F65","v":0},{"$f":"DRE.EAC!G65","v":0},{"$f":"DRE.EAC!H65","v":0},{"$f":"DRE.EAC!I65","v":0},{"$f":"DRE.EAC!J65","v":0},{"$f":"DRE.EAC!K65","v":0},{"$f":"DRE.EAC!L65","v":0},{"$f":"DRE.EAC!M65","v":0},{"$f":"DRE.EAC!N65","v":0},{"$f":"DRE.EAC!O65","v":0},{"$f":"DRE.EAC!P65","v":0},{"$f":"DRE.EAC!Q65","v":0},{"$f":"DRE.EAC!R65","v":0},{"$f":"DRE.EAC!S65","v":0},{"$f":"DRE.EAC!T65","v":0},{"$f":"DRE.EAC!U65","v":0},{"$f":"DRE.EAC!V65","v":0},{"$f":"DRE.EAC!W65","v":0},{"$f":"DRE.EAC!X65","v":0},{"$f":"DRE.EAC!Y65","v":0},{"$f":"DRE.EAC!Z65","v":0},{"$f":"DRE.EAC!AA65","v":0},{"$f":"DRE.EAC!AB65","v":0},{"$f":"DRE.EAC!AC65","v":0},{"$f":"DRE.EAC!AD65","v":0},{"$f":"DRE.EAC!AE65","v":0},{"$f":"DRE.EAC!AF65","v":0},{"$f":"DRE.EAC!AG65","v":0},{"$f":"DRE.EAC!AH65","v":0},{"$f":"DRE.EAC!AI65","v":0},{"$f":"DRE.EAC!AJ65","v":0},{"$f":"DRE.EAC!AK65","v":0},{"$f":"DRE.EAC!AL65","v":0},{"$f":"DRE.EAC!AM65","v":0},{"$f":"DRE.EAC!AN65","v":0},{"$f":"DRE.EAC!AO65","v":0},{"$f":"DRE.EAC!AP65","v":0},{"$f":"DRE.EAC!AQ65","v":0},{"$f":"DRE.EAC!AR65","v":0},{"$f":"DRE.EAC!AS65","v":0},{"$f":"DRE.EAC!AT65","v":0},{"$f":"DRE.EAC!AV65","v":0}]
[null,"Net Income",{"$f":"DRE.EAC!C66","v":-56259},{"$f":"DRE.EAC!D66","v":-59274},{"$f":"DRE.EAC!E66","v":-5809},{"$f":"DRE.EAC!F66","v":-22587},{"$f":"DRE.EAC!G66","v":-143929},{"$f":"DRE.EAC!H66","v":-56696},{"$f":"DRE.EAC!I66","v":-76898},{"$f":"DRE.EAC!J66","v":37031},{"$f":"DRE.EAC!K66","v":-126011},{"$f":"DRE.EAC!L66","v":-222573.90000000002},{"$f":"DRE.EAC!M66","v":-44823.581060000026},{"$f":"DRE.EAC!N66","v":124939},{"$f":"DRE.EAC!O66","v":-21829},{"$f":"DRE.EAC!P66","v":-3060.4189400000032},{"$f":"DRE.EAC!Q66","v":55226},{"$f":"DRE.EAC!R66","v":-10663.265820000001},{"$f":"DRE.EAC!S66","v":-9850},{"$f":"DRE.EAC!T66","v":-27311},{"$f":"DRE.EAC!U66","v":-1863},{"$f":"DRE.EAC!V66","v":-49687.265820000088},{"$f":"DRE.EAC!W66","v":-95247},{"$f":"DRE.EAC!X66","v":-11771},{"$f":"DRE.EAC!Y66","v":21199},{"$f":"DRE.EAC!Z66","v":-61716},{"$f":"DRE.EAC!AA66","v":-147535},{"$f":"DRE.EAC!AB66","v":20429},{"$f":"DRE.EAC!AC66","v":-3763},{"$f":"DRE.EAC!AD66","v":27923},{"$f":"DRE.EAC!AE66","v":247079},{"$f":"DRE.EAC!AF66","v":291668},{"$f":"DRE.EAC!AG66","v":18980},{"$f":"DRE.EAC!AH66","v":2690},{"$f":"DRE.EAC!AI66","v":16549},{"$f":"DRE.EAC!AJ66","v":8529},{"$f":"DRE.EAC!AK66","v":46748},{"$f":"DRE.EAC!AL66","v":-1592},{"$f":"DRE.EAC!AM66","v":8676},{"$f":"DRE.EAC!AN66","v":17949},{"$f":"DRE.EAC!AO66","v":-41132},{"$f":"DRE.EAC!AP66","v":-16099},{"$f":"DRE.EAC!AQ66","v":13946},{"$f":"DRE.EAC!AR66","v":7256},{"$f":"DRE.EAC!AS66","v":36270},{"$f":"DRE.EAC!AT66","v":20478},{"$f":"DRE.EAC!AV66","v":3526}]
[null,"Controlling Shareholders",{"$f":"DRE.EAC!C67","v":0},{"$f":"DRE.EAC!D67","v":0},{"$f":"DRE.EAC!E67","v":0},{"$f":"DRE.EAC!F67","v":0},{"$f":"DRE.EAC!G67","v":0},{"$f":"DRE.EAC!H67","v":0},{"$f":"DRE.EAC!I67","v":0},{"$f":"DRE.EAC!J67","v":0},{"$f":"DRE.EAC!K67","v":0},{"$f":"DRE.EAC!L67","v":0},{"$f":"DRE.EAC!M67","v":0},{"$f":"DRE.EAC!N67","v":0},{"$f":"DRE.EAC!O67","v":0},{"$f":"DRE.EAC!P67","v":0},{"$f":"DRE.EAC!Q67","v":0},{"$f":"DRE.EAC!R67","v":0},{"$f":"DRE.EAC!S67","v":0},{"$f":"DRE.EAC!T67","v":0},{"$f":"DRE.EAC!U67","v":0},{"$f":"DRE.EAC!V67","v":0},{"$f":"DRE.EAC!W67","v":0},{"$f":"DRE.EAC!X67","v":0},{"$f":"DRE.EAC!Y67","v":0},{"$f":"DRE.EAC!Z67","v":0},{"$f":"DRE.EAC!AA67","v":0},{"$f":"DRE.EAC!AB67","v":0},{"$f":"DRE.EAC!AC67","v":0},{"$f":"DRE.EAC!AD67","v":0},{"$f":"DRE.EAC!AE67","v":0},{"$f":"DRE.EAC!AF67","v":0},{"$f":"DRE.EAC!AG67","v":0},{"$f":"DRE.EAC!AH67","v":0},{"$f":"DRE.EAC!AI67","v":0},{"$f":"DRE.EAC!AJ67","v":0},{"$f":"DRE.EAC!AK67","v":0},{"$f":"DRE.EAC!AL67","v":0},{"$f":"DRE.EAC!AM67","v":0},{"$f":"DRE.EAC!AN67","v":0},{"$f":"DRE.EAC!AO67","v":0},{"$f":"DRE.EAC!AP67","v":0},{"$f":"DRE.EAC!AQ67","v":0},{"$f":"DRE.EAC!AR67","v":0},{"$f":"DRE.EAC!AS67","v":0},{"$f":"DRE.EAC!AT67","v":0},{"$f":"DRE.EAC!AV67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.EAC!C68","v":0},{"$f":"DRE.EAC!D68","v":0},{"$f":"DRE.EAC!E68","v":0},{"$f":"DRE.EAC!F68","v":0},{"$f":"DRE.EAC!G68","v":0},{"$f":"DRE.EAC!H68","v":0},{"$f":"DRE.EAC!I68","v":0},{"$f":"DRE.EAC!J68","v":0},{"$f":"DRE.EAC!K68","v":0},{"$f":"DRE.EAC!L68","v":0},{"$f":"DRE.EAC!M68","v":0},{"$f":"DRE.EAC!N68","v":0},{"$f":"DRE.EAC!O68","v":0},{"$f":"DRE.EAC!P68","v":0},{"$f":"DRE.EAC!Q68","v":0},{"$f":"DRE.EAC!R68","v":0},{"$f":"DRE.EAC!S68","v":0},{"$f":"DRE.EAC!T68","v":0},{"$f":"DRE.EAC!U68","v":0},{"$f":"DRE.EAC!V68","v":0},{"$f":"DRE.EAC!W68","v":0},{"$f":"DRE.EAC!X68","v":0},{"$f":"DRE.EAC!Y68","v":0},{"$f":"DRE.EAC!Z68","v":0},{"$f":"DRE.EAC!AA68","v":0},{"$f":"DRE.EAC!AB68","v":0},{"$f":"DRE.EAC!AC68","v":0},{"$f":"DRE.EAC!AD68","v":0},{"$f":"DRE.EAC!AE68","v":0},{"$f":"DRE.EAC!AF68","v":0},{"$f":"DRE.EAC!AG68","v":0},{"$f":"DRE.EAC!AH68","v":0},{"$f":"DRE.EAC!AI68","v":0},{"$f":"DRE.EAC!AJ68","v":0},{"$f":"DRE.EAC!AK68","v":0},{"$f":"DRE.EAC!AL68","v":0},{"$f":"DRE.EAC!AM68","v":0},{"$f":"DRE.EAC!AN68","v":0},{"$f":"DRE.EAC!AO68","v":0},{"$f":"DRE.EAC!AP68","v":0},{"$f":"DRE.EAC!AQ68","v":0},{"$f":"DRE.EAC!AR68","v":0},{"$f":"DRE.EAC!AS68","v":0},{"$f":"DRE.EAC!AT68","v":0},{"$f":"DRE.EAC!AV68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.EAC!C69","v":0},{"$f":"DRE.EAC!D69","v":0},{"$f":"DRE.EAC!E69","v":0},{"$f":"DRE.EAC!F69","v":0},{"$f":"DRE.EAC!G69","v":0},{"$f":"DRE.EAC!H69","v":0},{"$f":"DRE.EAC!I69","v":0},{"$f":"DRE.EAC!J69","v":0},{"$f":"DRE.EAC!K69","v":0},{"$f":"DRE.EAC!L69","v":0},{"$f":"DRE.EAC!M69","v":0},{"$f":"DRE.EAC!N69","v":0},{"$f":"DRE.EAC!O69","v":0},{"$f":"DRE.EAC!P69","v":0},{"$f":"DRE.EAC!Q69","v":4.1163242834811511E-4},{"$f":"DRE.EAC!R69","v":-4.4067244172768244E-5},{"$f":"DRE.EAC!S69","v":-4.0706324162682008E-5},{"$f":"DRE.EAC!T69","v":-1.1286603240680288E-4},{"$f":"DRE.EAC!U69","v":-7.6990743060991463E-6},{"$f":"DRE.EAC!V69","v":-2.0533867504835264E-4},{"$f":"DRE.EAC!W69","v":-3.9361982309877902E-4},{"$f":"DRE.EAC!X69","v":-4.8645090529840602E-5},{"$f":"DRE.EAC!Y69","v":8.7607448317228017E-5},{"$f":"DRE.EAC!Z69","v":-2.5504888345422163E-4},{"$f":"DRE.EAC!AA69","v":-6.0970634876561329E-4},{"$f":"DRE.EAC!AB69","v":8.4425329575576728E-5},{"$f":"DRE.EAC!AC69","v":-1.5551055616667251E-5},{"$f":"DRE.EAC!AD69","v":1.153951969131543E-4},{"$f":"DRE.EAC!AE69","v":5.8936630936257131E-2},{"$f":"DRE.EAC!AF69","v":1.2053535183635673E-3},{"$f":"DRE.EAC!AG69","v":7.8437160670832956E-5},{"$f":"DRE.EAC!AH69","v":1.1116752487067472E-5},{"$f":"DRE.EAC!AI69","v":6.8390757215048179E-5},{"$f":"DRE.EAC!AJ69","v":4.5582817818719043E-6},{"$f":"DRE.EAC!AK69","v":1.6250295215482051E-4},{"$f":"DRE.EAC!AL69","v":-6.5791338139075899E-6},{"$f":"DRE.EAC!AM69","v":1.5256798748955162E-2},{"$f":"DRE.EAC!AN69","v":3.1563425627592921E-2},{"$f":"DRE.EAC!AO69","v":-7.2330872077227257E-2},{"$f":"DRE.EAC!AP69","v":-2.5517226834493083E-2},{"$f":"DRE.EAC!AQ69","v":1.6683803015546075E-2},{"$f":"DRE.EAC!AR69","v":8.6804585315360897E-3},{"$f":"DRE.EAC!AS69","v":4.3390329511964441E-2},{"$f":"DRE.EAC!AT69","v":2.4498129797243116E-2},{"$f":"DRE.EAC!AV69","v":4.2182051794647539E-3}]
[null,"EBITDA per Share",{"$f":"DRE.EAC!C70","v":0},{"$f":"DRE.EAC!D70","v":0},{"$f":"DRE.EAC!E70","v":0},{"$f":"DRE.EAC!F70","v":0},{"$f":"DRE.EAC!G70","v":0},{"$f":"DRE.EAC!H70","v":0},{"$f":"DRE.EAC!I70","v":0},{"$f":"DRE.EAC!J70","v":0},{"$f":"DRE.EAC!K70","v":0},{"$f":"DRE.EAC!L70","v":0},{"$f":"DRE.EAC!M70","v":0},{"$f":"DRE.EAC!N70","v":0},{"$f":"DRE.EAC!O70","v":0},{"$f":"DRE.EAC!P70","v":0},{"$f":"DRE.EAC!Q70","v":7.8286635306303596E-4},{"$f":"DRE.EAC!R70","v":4.9172967579356782E-5},{"$f":"DRE.EAC!S70","v":-5.5600292922306985E-5},{"$f":"DRE.EAC!T70","v":-5.3682756433831407E-6},{"$f":"DRE.EAC!U70","v":6.3270438876209296E-5},{"$f":"DRE.EAC!V70","v":5.1474837889875594E-5},{"$f":"DRE.EAC!W70","v":-1.5675860793287858E-4},{"$f":"DRE.EAC!X70","v":1.6757781165449294E-5},{"$f":"DRE.EAC!Y70","v":1.8690195092197528E-4},{"$f":"DRE.EAC!Z70","v":-1.8352146633668861E-4},{"$f":"DRE.EAC!AA70","v":-1.366203421821426E-4},{"$f":"DRE.EAC!AB70","v":1.5726278778545192E-4},{"$f":"DRE.EAC!AC70","v":1.7753743005368723E-4},{"$f":"DRE.EAC!AD70","v":2.175329432766757E-4},{"$f":"DRE.EAC!AE70","v":2.3231975076946094E-2},{"$f":"DRE.EAC!AF70","v":9.5482985571727821E-4},{"$f":"DRE.EAC!AG70","v":1.6353197496867919E-4},{"$f":"DRE.EAC!AH70","v":1.9501015478057246E-4},{"$f":"DRE.EAC!AI70","v":2.4362218433647383E-4},{"$f":"DRE.EAC!AJ70","v":-1.3924042436682689E-4},{"$f":"DRE.EAC!AK70","v":4.6292388971889856E-4},{"$f":"DRE.EAC!AL70","v":1.7254935561060528E-4},{"$f":"DRE.EAC!AM70","v":8.3734784005186483E-2},{"$f":"DRE.EAC!AN70","v":0.10698926840539201},{"$f":"DRE.EAC!AO70","v":-3.5187706658205718E-2},{"$f":"DRE.EAC!AP70","v":0.15570889510798339},{"$f":"DRE.EAC!AQ70","v":6.7225701036540658E-2},{"$f":"DRE.EAC!AR70","v":5.5713565914025258E-2},{"$f":"DRE.EAC!AS70","v":9.393940542038863E-2},{"$f":"DRE.EAC!AT70","v":8.0660313675618711E-2},{"$f":"DRE.EAC!AV70","v":8.2116228509256997E-2}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",{"$f":"DRE.EAC!C71","v":0},{"$f":"DRE.EAC!D71","v":0},{"$f":"DRE.EAC!E71","v":0},{"$f":"DRE.EAC!F71","v":0},{"$f":"DRE.EAC!G71","v":0}]

{"sheet":"DRE.EAC","index":107,"n_rows":71,"n_cols":48,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Acre"]
[]
["EAC","Demonstrações de Resultados - IFRS (R$ mil)","1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["EAC","Residencial",75068,65628,68103,67338,{"$f":"SUM(C5:F5)","v":276137},70135,70494,81707,90209,312545,75036,72354,79351,87844,{"$f":"SUM(M5:P5)","v":314585},92571,92213,98765,102710,{"$f":"SUM(R5:U5)","v":386259},96875,81712,103872,117208,{"$f":"SUM(W5:Z5)","v":399667},108576,101083,115212,129637,{"$f":"SUM(AB5:AE5)","v":454508},125908,114052,110941,118107,{"$f":"SUM(AG5:AJ5)","v":469008},121490,125313,145887,159974,{"$f":"SUM(AL5:AO5)","v":552664},159815,163510,157248,176151,{"$f":"SUM(AQ5:AT5)","v":656724},150635]
["EAC","Industrial",6076,5847,5264,4589,{"$f":"SUM(C6:F6)","v":21776},4889,4910,5755,6410,21964,5209,5572,6117,5992,{"$f":"SUM(M6:P6)","v":22890},5443,5616,6969,6808,{"$f":"SUM(R6:U6)","v":24836},5736,5350,5813,5765,{"$f":"SUM(W6:Z6)","v":22664},5147,5563,6972,7281,{"$f":"SUM(AB6:AE6)","v":24963},7008,6320,5980,6267,{"$f":"SUM(AG6:AJ6)","v":25575},6054,6825,6721,5766,{"$f":"SUM(AL6:AO6)","v":25366},5732,6090,6034,5849,{"$f":"SUM(AQ6:AT6)","v":23705},5096]
["EAC","Comercial",35000,30961,32410,30357,128728,31592,31773,35452,37604,136421,31906,33447,34807,37813,137973,37721,41446,49665,44605,173437,43508,34474,40248,47980,166210,41305,40256,47656,52781,181998,51759,47830,44110,44436,188135,46635,47416,51563,53947,199561,54401,56014,54401,58412,223228,47937]
["EAC","Rural",5481,4889,5104,5067,20541,5416,5332,6161,6960,23869,5760,5762,6497,6727,24746,6523,7264,8017,8186,29990,8086,8056,8697,9559,34398,10033,9627,11173,12007,42840,11749,8932,8255,8200,37136,9347,9617,10435,10912,40311,11801,11749,11434,11629,46613,10271]
["EAC","Outras Classes",24954,25623,25848,33375,109800,25816,31166,34819,20661,112462,26392,26809,28358,30438,111997,27753,34072,34442,34461,130728,29002,25318,26196,28560,109076,24547,27011,31806,36799,120163,36409,32787,31997,32894,134087,33229,36637,41293,42887,154046,42723,47015,45972,48239,183949,38114]
["EAC","Suprimento de energia elétrica",1011,953,931,980,3875,946,714,761,144124,146545,4626,3078,12697,11974,32375,53343,4845,20070,5143,83401,15665,3925,4594,26752,50936,11464,7189,15991,6214,40858,7406,8080,7449,6474,29409,8292,8583,22447,8071,47393,5310,4931,11717,14290,36248,18352]
["EAC","Receitas de construção",13009,18807,17598,10378,59792,-2094,10835,6348,6647,21736,3457,12072,4853,22147,42529,18553,40262,49545,97227,205587,40646,30544,13367,31457,116014,10256,-15000,32568,52070,79894,50645,111757,126974,67295,356671,130300,58311,58382,130948,377941,96067,100631,167811,192359,556868,50512]
["EAC","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,-679,-877,1313,1656,213,2305,1322,3501,11169,-2511,13481,4633,10703,6866,5971,28173,-2086,8756,10555,-11336,5889,1132,27,872,-7287,-5256,494,209,6109,-7738,-926,6312,-10320,9191,3404,8587,-9135]
["EAC","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,2315,556,566,0,1222,2344,1475,1516,20070,3507,26568,0,0,0,0,0,0,3958,4020,3978,11956,4471,5050,4708,4618,18847,6355,8813,9675,7699,32542,15113,13321,13917,15650,58001,15164]
["EAC","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,-25013,22504,179574,26331,-56570,171839,-5570,-9679,-11590,-22735,-49574,1506,13366,10167,-919,24120,12681,11364,3481,94890,122416,8798,25501,34188,-39013,29474,17553,20535,2573,-37466,3195,-7524,-1257,13912,-14632,-9501,21332]
["EAC","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,20831,6379,5123,5654,2124,19280,4949,9559,7405,7978,29891,6766,15973,7687,8340,38766,8107,7575,8215,4749,28646,7667,7669,8233,8372,31941,9263,9622,10380,11375,40640,12994,14589,15033,17830,60446,18129]
["EAC","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,20005,1207,143,0,24589,25939,5225,6,30,124,5385,132,-33,90,1705,1894,1684,177,-468,997,2390,1017,1218,-572,717,2380,1038,281,994,-6654,-4341,1971,1650,1288,2487,7396,3971]
["EAC","Outras receitas operacionais",5209,29409,10977,1567,47162,18841,48853,57286,-100866,6655.1,1431,1767,14411,-19120,-1511,-1033.2658200000001,4384,2130,1529,7009.7341799999995,-500,-256,4567,10925,14736,5523,2671,-7882,610,922,54,-130,181,394,499,709,258,2,-146,823,-1099,-1905,784,1859,-361,495]
["EAC","Receita Bruta",{"$f":"SUM(C5:C18)","v":165808},182117,166235,153651,667811,155541,204077,228289,211749,799656.1,183586,347580,220732,155393,{"$f":"SUM(Q5:Q18)","v":907291},248274.73418,235005,296687,287032,1066998.7341799999,252055,229132,232164,293303,1006654,237237,210230,279299,{"$f":"SUM(AE5:AE18)","v":390677},1117443,314023,{"$f":"SUM(AH5:AH18)","v":369093},383316,251474,1317906,390759,332420,366461,{"$f":"SUM(AO5:AO18)","v":379575},1469215,{"$f":"SUM(AQ5:AQ18)","v":403616},{"$f":"SUM(AR5:AR18)","v":406018},{"$f":"SUM(AS5:AS18)","v":508742},{"$f":"SUM(AT5:AT18)","v":533527},1851903,{"$f":"SUM(AV5:AV18)","v":370873}]
["EAC","PIS/COFINS/ISS",-15237,-12216,-13164,-14711,-55328,-15037,-21339,-21892,-18012,-76280,-17046,-31082,-17722,-32,-65882,-19361,-17888,-21247,-17612,-76108,-86904,-19711,-18481,-58174,-183270,-20035,-19251,-19102,-26313,-84701,-19421,-19333,-20764,-13911,{"$f":"SUM(AG20:AJ20)","v":-73429},-20764,-21714,-24201,-19152,-85831,-23961,-23728,-26950,-26279,-100918,-25057]
["EAC","RGR",null,null,null,0,0,null,null,null,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,0,0,0,0,0,0,{"$f":"SUM(AG21:AJ21)","v":0},0,0,0,"-",0,0,0,0,0,0,"-"]
["EAC","ICMS",-31691,-28454,-28943,-30116,-119204,-29253,-30448,-34396,-37413,-131510,-31963,-30658,-33551,-37420,-133592,-36178,-42978,-43210,-44961,-167327,-39970,-35253,-41397,-46296,-162916,-41524,-41237,-47941,-53790,-184492,-53071,-47846,-32955,-33467,{"$f":"SUM(AG22:AJ22)","v":-167339},-34536,-39787,-46055,-49270,-169648,-48308,-49900,-48320,-53343,-199871,-45070]
["EAC","Outras (CCC, CDE, P&D e PEE)",-24417,-7776,-15320,-16267,-63780,-14896,-13506,-20338,-24530,-73270,-19595,-17300,-19762,-23123,-79780,-19915,-20694,-42074,-14876,-97559,-37965,-15383,-14954,-45240,-113542,-12687,-7504,-8188,-9372,-37751,-17642,-17428,-17462,-16804,{"$f":"SUM(AG23:AJ23)","v":-69336},-18611,-18653,-18892,-20630,-76786,-27639,-27615,-27927,-11336,-94517,-19727]
["EAC","Receita Líquida",{"$f":"SUM(C19:C23)","v":94463},133671,108808,92557,429499,96355,138784,151663,131794,518596.1,114982,268540,149697,94818,{"$f":"SUM(Q19:Q23)","v":628037},{"$f":"SUM(R19:R23)","v":172820.73418},153445,190156,209583,726004.73417999991,87216,158785,157332,143593,546926,162991,142238,204068,{"$f":"SUM(AE19:AE23)","v":301202},810499,223889,284486,312135,187292,1007802,316848,252266,277313,{"$f":"SUM(AO19:AO23)","v":290523},1136950,{"$f":"SUM(AQ19:AQ23)","v":303708},304775,{"$f":"SUM(AS19:AS23)","v":405545},{"$f":"SUM(AT19:AT23)","v":442569},1456597,{"$f":"SUM(AV19:AV23)","v":281019}]
["EAC","Despesas não controláveis",{"$f":"SUM(C26:C27)","v":-75980},-58207,-56485,-63655,-254327,-124809,-139662,-137290,80419,-321342,-92311.356910000017,-64478,-82220,-83319.643089999983,{"$f":"SUM(Q26:Q27)","v":-322329},{"$f":"SUM(R26:R27)","v":-97725},-68269,-74707,-71387,-312088,-45131,-69985,-67667,-85058,-267841,-74737,-75643,-95625,{"$f":"SUM(AE26:AE27)","v":-106838},-352843,-94018,-85607,-89949,-97257,-366831,-102925,-99850,-115916,{"$f":"SUM(AO26:AO27)","v":-108390},-427081,{"$f":"SUM(AQ26:AQ27)","v":-97629},-98367,{"$f":"SUM(AS26:AS27)","v":-111046},{"$f":"SUM(AT26:AT27)","v":-135113},-442155,{"$f":"SUM(AV26:AV27)","v":-121068}]
["EAC","Energia Comprada",-74909,-56753,-55562,-62462,{"$f":"SUM(C26:F26)","v":-249686},-122588,-137961,-135216,84555,{"$f":"SUM(H26:K26)","v":-311210},-90339.306730000011,-61731,-78418,-82264.693269999989,-312753,-97343,-64457,-71712,-67705,-301217,-41746,-66815,-61206,-78302,-248069,-67548,-68539,-89487,-100289,-325863,-86020,-78437,-79721,-87111,-331289,-93421,-89644,-105366,-98285,-386716,-88641,-88897,-96883,-105825,-380246,-83590]
["EAC","Transporte de Potência Elétrica",-1071,-1454,-923,-1193,{"$f":"SUM(C27:F27)","v":-4641},-2221,-1701,-2074,-4136,{"$f":"SUM(H27:K27)","v":-10132},-1972.0501800000002,-2747,-3802,-1054.9498199999998,-9576,-382,-3812,-2995,-3682,-10871,-3385,-3170,-6461,-6756,-19772,-7189,-7104,-6138,-6549,-26980,-7998,-7170,-10228,-10146,-35542,-9504,-10206,-10550,-10105,-40365,-8988,-9470,-14163,-29288,-61909,-37478]
["EAC","PMSO",{"$f":"SUM(C29:C33)","v":-73883},-89014,-67849,-57317,-288063,-38602,-38190,-42682,-55254,-174728,-37996.184509999999,-47624,-45368,-32489.815490000005,{"$f":"SUM(Q29:Q33)","v":-163478},{"$f":"SUM(R29:R33)","v":-44830},-40244,-52062,-60507,-197643,-43972,-36438,-33818,-54435,-168663,-39390,-38645,-38362,{"$f":"SUM(AE29:AE33)","v":-50707},-167104,-29641,-37391,-32672,-46085,-145789,-31672,-36832,-37293,{"$f":"SUM(AO29:AO33)","v":-50754},-156551,{"$f":"SUM(AQ29:AQ33)","v":-38947},-40194,{"$f":"SUM(AS29:AS33)","v":-37261},{"$f":"SUM(AT29:AT33)","v":-38664},-155066,{"$f":"SUM(AV29:AV33)","v":-26577}]
["EAC","Pessoal",-11181,-10085,-10577,-13826,{"$f":"SUM(C29:F29)","v":-45669},-10858,-11984,-12287,-8716,{"$f":"SUM(H29:K29)","v":-43845},-13637.490469999999,-12701,-13083,-12551.509530000003,-51973,-23478,-16069,-16300,-13971,-69818,-16252,-13796,-11846,-22789,-64683,-14250,-12241,-15015,-23228,-64734,-11176,-16781,-13667,-22188,-63812,-12379,-12190,-12717,-19363,-56649,-16751,-18435,-18261,-19087,-72534,-18898]
["EAC","Benefício pós-emprego",0,0,0,0,{"$f":"SUM(C30:F30)","v":0},0,0,0,-952,{"$f":"SUM(H30:K30)","v":-952},-292.74523999999997,-234,-332,-331.25476000000003,-1190,-220,-155,-135,-151,-661,-123,-131,-112,-127,-493,-119,-186,-282,-289,-876,-222,-214,-234,-287,-957,-305,-321,573,-370,-423,-350,-385,-411,-459,-1605,-440]
["EAC","Material",-40843,-39718,-37984,-14357,{"$f":"SUM(C31:F31)","v":-132902},-322,-553,-540,-640,{"$f":"SUM(H31:K31)","v":-2055},-416.61489999999998,-374,-433,-469.38509999999997,-1693,-443,-859,-1656,-2599,-5557,-1259,-1184,-1086,-1533,-5062,-1355,-2090,-2558,-3183,-9186,-2877,-2989,-2615,-2324,-10805,-2853,-2996,-3435,-3963,-13247,-3500,-3309,-3400,-4136,-14345,-3724]
["EAC","Serviços de terceiros",-10962,-12403,-13028,-17497,{"$f":"SUM(C32:F32)","v":-53890},-12241,-15452,-17613,-20464,{"$f":"SUM(H32:K32)","v":-65770},-16131.559029999997,-15733,-17290,-18477.440970000003,-67632,-14949,-19639,-26465,-29410,-90463,-22752,-17380,-16400,-24368,-80900,-20473,-21684,-20149,-18770,-81076,-13981,-16660,-13030,-19269,-62940,-16856,-24369,-25807,-27376,-94408,-20822,-22680,-23466,-26698,-93666,-23221]
["EAC","Outras",{"$f":"SUM(C34:C36)","v":-10897},-26808,-6260,-11637,-55602,-15181,-10201,-12242,-24482,-62106,-7517.7748699999993,-18582,-14230,-660.2251299999989,{"$f":"SUM(Q34:Q36)","v":-40990},{"$f":"SUM(R34:R36)","v":-5740},-3522,-7506,{"$f":"SUM(U34:U36)","v":-14376},-31144,-3586,-3947,-4374,-5618,{"$f":"SUM(AA34:AA36)","v":-17525},-3193,-2444,-358,{"$f":"SUM(AE34:AE36)","v":-5237},-11232,-1385,-747,-3126,-2017,-7275,721,3044,4093,{"$f":"SUM(AO34:AO36)","v":318},8176,{"$f":"SUM(AQ34:AQ36)","v":2476},4615,{"$f":"SUM(AS34:AS36)","v":8277},{"$f":"SUM(AT34:AT36)","v":11716},27084,{"$f":"SUM(AV34:AV36)","v":19706}]
["EAC","Multas e compensações",-5558,-4365,402,-2528,{"$f":"SUM(C34:F34)","v":-12049},-4886,-1870,-2243,-1872,{"$f":"SUM(H34:K34)","v":-10871},-534,-7534,0,5916,-2152,-481,-323,-641,-456,-1901,-2255,-1245,-536,-422,-4458,-411,-370,-385,551,-615,-264,-159,-232,-177,-832,-165,-242,-865,-692,-1964,-155,155,0,0,0,-6]
["EAC","Contingências (liquidação de ações cíveis)",0,0,0,0,{"$f":"SUM(C35:F35)","v":0},0,0,0,-16414,{"$f":"SUM(H35:K35)","v":-16414},-297,-1393,0,-18287,-19977,-3328,-761,-6011,-7560,-17660,-682,-919,-1803,-607,-4011,-539,-994,-1978,-1094,-4605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","Outros",-5339,-22443,-6662,-9109,{"$f":"SUM(C36:F36)","v":-43553},-10295,-8331,-9999,-6196,{"$f":"SUM(H36:K36)","v":-34821},-6686.7748699999993,-9655,-14230,11710.774870000001,-18861,-1931,-2438,-854,-6360,-11583,-649,-1783,-2035,-4589,-9056,-2243,-1080,2005,-4694,-6012,-1121,-588,-2894,-1840,-6443,886,3286,4958,1010,10140,2631,4460,8277,11716,27084,19712]
["EAC","Provisões/reversões",{"$f":"SUM(C38:C39)","v":-9811},5215,-879,47707,42232,-3956,-21556,15103,-44989,-55398,2673.578510000003,20832,-9876,11839.421489999997,{"$f":"SUM(Q38:Q39)","v":25469},{"$f":"SUM(R38:R39)","v":139},-18173,-15154,34428,1240,4215,-15219,6343,12329,{"$f":"SUM(AA38:AA39)","v":7668},-17014,2350,7185,{"$f":"SUM(AE38:AE39)","v":6874},-605,-8941,-2080,-3295,-3437,-17753,-6509,-7537,-1793,{"$f":"SUM(AO38:AO39)","v":429},-15410,{"$f":"SUM(AQ38:AQ39)","v":-11667},-16355,{"$f":"SUM(AS38:AS39)","v":-7349},{"$f":"SUM(AT38:AT39)","v":-3480},-38851,{"$f":"SUM(AV38:AV39)","v":-9450}]
["EAC","Contingências",-1568,1111,506,46795,{"$f":"SUM(C38:F38)","v":46844},-289,-24867,12556,-35561,{"$f":"SUM(H38:K38)","v":-48161},1787.9834499999999,3222,-3200,14036.01655,15846,-1290,-10218,-19903,24385,-7026,10684,-825,4702,11969,26530,704,2559,6583,5881,15727,594,-73,-1074,-2343,-2896,-994,-851,-1140,-1626,-4611,-455,-1741,-461,420,-2237,-392]
["EAC","Perdas esperadas de crédito de liquidação duvidosa",-8243,4104,-1385,912,{"$f":"SUM(C39:F39)","v":-4612},-3667,3311,2547,-9428,{"$f":"SUM(H39:K39)","v":-7237},885.59506000000329,17610,-6676,-2196.5950600000033,9623,1429,-7955,4749,10043,8266,-6469,-14394,1641,360,-18862,-17718,-209,602,993,-16332,-9535,-2007,-2221,-1094,-14857,-5515,-6686,-653,2055,-10799,-11212,-14614,-6888,-3900,-36614,-9058]
["EAC","Outras provisões (*)",null,null,null,null,{"$f":"SUM(C40:F40)","v":0},null,null,null,0,{"$f":"SUM(H40:K40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["EAC","Depreciação e amortização",-4077,-4347,-4155,-4728,{"$f":"SUM(C41:F41)","v":-17307},-6872,-5750,-6646,-3012,{"$f":"SUM(H41:K41)","v":-22280},-6044.5793900000008,-5877,-7773,-20162.420610000001,-39857,-12839,4840,-8614,-9110,-25723,-8503,-10408,-13888,-13354,-46153,-8681,-8112,-8889,-5842,-31524,-9466,-9641,-10280,-10697,-40084,-12289,-15209,-15788,-16216,-59502,-17150,-20109,-22858,-25362,-85479,-29657]
["EAC","Custo de Construção",-13009,-18807,-17598,-10378,{"$f":"SUM(C42:F42)","v":-59792},2094,-10835,-6348,-6647,{"$f":"SUM(H42:K42)","v":-21736},-3457.0387599999995,-12072,-4853,-22146.961240000001,-42529,-18553,-40262,-49545,-97227,-205587,-40646,-30544,-13367,-31457,-116014,-10256,15000,-32568,-52070,-79894,-50645,-111757,-126974,-67295,-356671,-130300,-58311,-58382,-130948,-377941,-96067,-100631,-167811,-192359,-556868,-50512]
["EAC","Despesas Operacionais",{"$f":"C25+C28+C37+C40+C41+C42","v":-176760},-165160,-146966,-88371,-577257,-172145,-215993,-177863,-29483,-595484,-137135.58106000003,-109219,-150090,-146279.41894,{"$f":"Q25+Q28+Q37+Q40+Q41+Q42","v":-542724},{"$f":"R37+R28+R25+R42+R41","v":-173808},-162108,-200082,-203803,-739801,-134037,-162594,-122397,-171975,-591003,-150078,-105050,-168259,{"$f":"AE37+AE28+AE25+AE42+AE41","v":-208583},-631970,-192711,-246476,-263170,-224771,-927128,-283695,-217739,-229172,{"$f":"AO37+AO28+AO25+AO42+AO41","v":-305879},-1036485,{"$f":"AQ37+AQ28+AQ25+AQ42+AQ41","v":-261460},-275656,{"$f":"AS37+AS28+AS25+AS42+AS41","v":-346325},{"$f":"AT37+AT28+AT25+AT42+AT41","v":-394978},-1278419,{"$f":"AV37+AV28+AV25+AV42+AV41","v":-237264}]
["EAC","Outras receitas",37756,19573,42882,42281,{"$f":"SUM(C44:F44)","v":142492},50016,49320,51246,-150582,0,0,0,0,0,0,47,49,13,422,531,386,-368,-4,43277,43291,26466,1044,-379,7176,34307,1401,1447,2570,3151,8569,2138,213,235,278,2864,234,-119,250,1899,2264,91]
["EAC","Outras despesas",0,0,0,0,{"$f":"SUM(C45:F45)","v":0},0,0,0,0,0,0,0,0,-20138,-20138,0,0,0,-2,-2,0,-2176,-3593,-72657,-78426,-10006,-3384,8319,-8242,-13313,-2474,-1910,-2864,-2636,-9884,-5827,-2332,-3323,-21148,-32630,-3438,-2538,-3804,-7428,-17208,-4862]
["EAC","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":-44541},-11916,4724,46467,-5266,-25774,-27889,25046,-48271,-76887.900000000023,-22153.581060000026,159321,-393,-71599.418940000003,{"$f":"Q24+Q43+Q44+Q45","v":65175},-940.26582000000053,-8614,-9913,6200,-13267.265820000088,-46435,-6353,31338,-57762,-79212,29373,34848,43749,{"$f":"AE24+AE43+AE44+AE45","v":91553},199523,30105,37547,48671,-36964,79359,29464,32408,45053,{"$f":"AO24+AO43+AO44+AO45","v":-36226},70699,{"$f":"AQ24+AQ43+AQ44+AQ45","v":39044},26462,{"$f":"AS24+AS43+AS44+AS45","v":55666},{"$f":"AT24+AT43+AT44+AT45","v":42062},163234,{"$f":"AV24+AV43+AV44+AV45","v":38984}]
["EAC","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":-40464},-7569,8879,51195,12041,-18902,-22139,31692,-45259,-54607.900000000023,-16109.001670000012,165198,7380,-51436.998329999988,{"$f":"Q24+Q25+Q28+Q37+Q42+Q44+Q45","v":105032},11898.734179999999,-13454,-1299,15310,12455.734179999912,-37932,4055,45226,-44408,-33059,38054,42960,52638,{"$f":"AE24+AE25+AE28+AE37+AE42+AE44+AE45","v":97395},231047,39571,47188,58951,-26267,119443,41753,47617,60841,{"$f":"AO24+AO25+AO28+AO37+AO42+AO44+AO45","v":-20010},130201,{"$f":"AQ24+AQ25+AQ28+AQ37+AQ42+AQ44+AQ45","v":56194},46571,{"$f":"AS24+AS25+AS28+AS37+AS42+AS44+AS45","v":78524},{"$f":"AT24+AT25+AT28+AT37+AT42+AT44+AT45","v":67424},248713,{"$f":"AV24+AV25+AV28+AV37+AV42+AV44+AV45","v":68641}]
["EAC","Resultado antes das receitas e despesas financeiras",{"$f":"C24+C43+C44+C45","v":-44541},-11916,4724,46467,-5266,-25774,-27889,25046,-48271,-76887.900000000023,-22153.581060000026,159321,-393,-71599.418940000003,{"$f":"Q24+Q43+Q44+Q45","v":65175},{"$f":"R46+R47","v":-940.26582000000053},-8614,-9913,6200,-13267.265820000088,-46435,-6353,31338,-57762,-79212,29373,34848,43749,{"$f":"AE46+AE47","v":91553},199523,30105,37547,48671,-36964,79359,29464,32408,45053,{"$f":"AO46+AO47","v":-36226},70699,{"$f":"AQ46+AQ47","v":39044},26462,{"$f":"AS46+AS47","v":55666},{"$f":"AT46+AT47","v":42062},163234,{"$f":"AV46+AV47","v":38984}]
["EAC","Receitas financeiras",{"$f":"SUM(C51:C54)","v":7900},16226,10020,8483,42629,8652,7374,12790,12447,41263,7639,26129,10683,18081,{"$f":"SUM(Q51:Q54)","v":62532},{"$f":"SUM(R51:R54)","v":10345},49302,11280,55631,126558,34110,10805,9174,24842,78931,7607,13832,14692,{"$f":"SUM(AE51:AE54)","v":25214},61345,25847,18157,19771,8453,72228,11950,17204,17965,{"$f":"SUM(AO51:AO54)","v":22038},69157,{"$f":"SUM(AQ51:AQ54)","v":9633},10622,{"$f":"SUM(AS51:AS54)","v":10872},{"$f":"SUM(AT51:AT54)","v":15232},46359,{"$f":"SUM(AV51:AV54)","v":11291}]
["EAC","Receita de aplicações financeiras",96,233,123,90,{"$f":"SUM(C51:F51)","v":542},192,522,233,1944,{"$f":"SUM(H51:K51)","v":2891},85,473,-3,482,1037,2507,2454,796,62,5819,93,362,241,1511,2207,2057,2993,6485,6146,17681,4034,2290,3140,1257,10721,887,900,5430,2744,9961,833,2562,836,3800,8031,3053]
["EAC","Receitas de Multas por Atraso",7769,15969,8064,7711,{"$f":"SUM(C52:F52)","v":39513},7816,7067,12209,-7637,{"$f":"SUM(H52:K52)","v":19455},4249,5291,4275,8891,22706,2380,2287,-707,-2097,1863,2799,2275,1975,4551,11600,1445,4134,4185,4700,14464,5427,4544,4532,4794,19297,4636,5086,5031,14762,29515,5770,5993,5569,6355,23687,5473]
["EAC","Atualização financeira CVA ",0,0,0,0,{"$f":"SUM(C53:F53)","v":0},0,0,0,0,{"$f":"SUM(H53:K53)","v":0},0,0,0,0,0,2532,1117,2675,1685,8009,2018,2064,2149,1054,7285,0,0,0,0,0,0,0,0,0,0,0,4990,42192,-42570,4612,0,0,0,0,0,0]
["EAC","Outras receitas financeiras",35,24,1833,682,{"$f":"SUM(C54:F54)","v":2574},644,-215,348,18140,{"$f":"SUM(H54:K54)","v":18917},3305,20365,6411,8708,38789,2926,43444,8516,55981,110867,29200,6104,4809,17726,57839,4105,6705,4022,14368,29200,16386,11323,12099,2402,42210,6427,6228,-34688,47102,25069,3030,2067,4467,5077,14641,2765]
["EAC","Despesas financeiras",{"$f":"SUM(C56:C61)","v":-19618},-63584,-20553,-77537,-181292,-39574,-90231,-805,-87123,-217733,-30309,-45578,-33040,35525,{"$f":"SUM(Q56:Q61)","v":-73402},{"$f":"SUM(R56:R61)","v":-18235},-50488,-29308,-63665,-161696,-75288,-16176,-13690,-29253,-134407,-24497,-31614,-30272,{"$f":"SUM(AE56:AE61)","v":-49410},-135793,-38784,-52373,-50327,-49596,-191080,-44388,-39716,-41993,{"$f":"SUM(AO56:AO61)","v":-37851},-163948,{"$f":"SUM(AQ56:AQ61)","v":-32270},-28825,{"$f":"SUM(AS56:AS61)","v":-23688},{"$f":"SUM(AT56:AT61)","v":-15811},-100594,{"$f":"SUM(AV56:AV61)","v":-50715}]
["EAC","Encargos de dívidas – juros",-7643,-12931,-5618,-10838,{"$f":"SUM(C56:F56)","v":-37030},-13365,-4327,-11815,-9184,{"$f":"SUM(H56:K56)","v":-38691},-14914,-8538,-10031,-7435,-40918,-4871,-3970,-6461,-6428,-21730,-7052,-7839,-8578,-9203,-32672,-8013,-9805,-15846,-20633,-54297,-24332,-27486,-33454,-32410,-117682,-33121,-28891,-34240,-29763,-126015,-25576,-25462,-19321,-19931,-90290,-19064]
["EAC","Encargos de dívidas - Variação monetária/cambial",-9375,-47696,-11576,-54347,-122994,-20394,-10683,-13399,27996,-16480,-8992,-13855,-13655,13151,-23351,-1242,725,-15093,548,-15062,-104992,-34872,-41458,14828,-166494,-31386,50094,-32545,-13213,-27050,41837,-19639,9626,-10721,21103,-7031,-788,-1750,-3616,-13185,-9503,-5408,-3445,-9455,-27811,-14894]
["EAC","Marcação a mercado derivativos e dívida",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13,7,3,23,-3485,18,68,65,-3334,-72,-242,-1657,-1514,-3485,308,-850,173,482,113,901,359,691,1259,3210,79,-192,-142,-307,-562,594]
["EAC","Instrumentos financeiros derivativos",0,0,0,0,0,0,0,0,0,0,0,0,0,655,655,-3712,-10287,6632,-6735,-14102,99809,34111,45436,-14471,164885,29353,-55990,31740,3386,8489,-48222,4634,-20822,2613,-61797,-2604,-8672,-2969,-1479,-15724,1115,314,-347,1249,2331,-12907]
["EAC","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-121,-206,-241,1770,1202,-118,-98,-280,168,-328,-95,-159,-766,1020,0,0,0,0,0,0,1069,-36,-16,-244,773,-1466,-2253,-2374,-1645,-7738,-266]
["EAC","Outras despesas financeiras",-2600,-2957,-3359,-12352,-21268,-5815,-75221,24409,-105935,-162562,-6403,-23185,-9354,29154,-9788,-8289,-36763,-14152,-52823,-112027,-59450,-7496,-8878,-20640,-96464,-14284,-15512,-11198,-18456,-59450,-8375,-9032,-5850,-9560,-32817,-3602,-1688,-3709,-4008,-13007,3081,4176,1941,14278,23476,-4178]
["EAC","Resultado financeiro",{"$f":"C50+C55","v":-11718},-47358,-10533,-69054,-138663,-30922,-82857,11985,-74676,-176470,-22670,-19449,-22357,53606,{"$f":"Q50+Q55","v":-10870},{"$f":"R55+R50","v":-7890},-1186,-18028,-8034,-35138,-41178,-5371,-4516,-4411,-55476,-16890,-17782,-15580,{"$f":"AE55+AE50","v":-24196},-74448,-12937,-34216,-30556,-41143,-118852,-32438,-22512,-24028,{"$f":"AO55+AO50","v":-15813},-94791,{"$f":"AQ55+AQ50","v":-22637},-18203,{"$f":"AS55+AS50","v":-12816},{"$f":"AT55+AT50","v":-579},-54235,{"$f":"AV55+AV50","v":-39424}]
["EAC","Resultado antes dos tributos",{"$f":"C49+C62","v":-56259},-59274,-5809,-22587,-143929,-56696,-110746,37031,-122947,-253357.90000000002,-44823.581060000026,139872,-22750,-17993.418940000003,{"$f":"Q49+Q62","v":54305},-8830.2658200000005,-9800,-27941,-1834,-48405.265820000088,-87613,-11724,26822,-62173,-134688,12483,17066,28169,{"$f":"AE49+AE62","v":67357},125075,17168,3331,18115,-78107,-39493,-2974,9896,21025,{"$f":"AO49+AO62","v":-52039},-24092,{"$f":"AQ49+AQ62","v":16407},8259,{"$f":"AS49+AS62","v":42850},{"$f":"AT49+AT62","v":41483},108999,{"$f":"AV49+AV62","v":-440}]
["EAC","Contribuição Social e imposto de renda",0,null,null,null,{"$f":"SUM(C64:F64)","v":0},null,33848,null,-3064,{"$f":"SUM(H64:K64)","v":30784},0,-14933,921,14933,921,-1833,-50,630,-29,-1282,-7634,-47,-5623,457,-12847,7946,-20829,-246,179722,166593,1812,-641,-1566,86636,86241,1382,-1220,-3076,10907,7993,-2461,-1003,-6580,-21005,-31049,3966]
["EAC","Resultado de operações descontinuadas",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","Lucro líquido consolidado do período",{"$f":"C63+C64+C65","v":-56259},-59274,-5809,-22587,-143929,-56696,-76898,37031,-126011,-222573.90000000002,-44823.581060000026,124939,-21829,-3060.4189400000032,{"$f":"Q63+Q64+Q65","v":55226},-10663.265820000001,-9850,-27311,-1863,-49687.265820000088,-95247,-11771,21199,-61716,-147535,20429,-3763,27923,{"$f":"AE63+AE64+AE65","v":247079},291668,18980,2690,16549,8529,46748,-1592,8676,17949,{"$f":"AO63+AO64+AO65","v":-41132},-16099,{"$f":"AQ63+AQ64+AQ65","v":13946},7256,{"$f":"AS63+AS64+AS65","v":36270},{"$f":"AT63+AT64+AT65","v":20478},77950,{"$f":"AV63+AV64+AV65","v":3526}]
["EAC","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EAC","Lucro por ação  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1163242834811511E-4,-4.4067244172768244E-5,-4.0706324162682008E-5,-1.1286603240680288E-4,-7.6990743060991463E-6,-2.0533867504835264E-4,-3.9361982309877902E-4,-4.8645090529840602E-5,8.7607448317228017E-5,-2.5504888345422163E-4,-6.0970634876561329E-4,8.4425329575576728E-5,-1.5551055616667251E-5,1.153951969131543E-4,5.8936630936257131E-2,1.2053535183635673E-3,7.8437160670832956E-5,1.1116752487067472E-5,6.8390757215048179E-5,4.5582817818719043E-6,1.6250295215482051E-4,-6.5791338139075899E-6,1.5256798748955162E-2,3.1563425627592921E-2,-7.2330872077227257E-2,-2.5517226834493083E-2,{"$f":"AQ66/AQ71","v":1.6683803015546075E-2},{"$f":"AR66/AR71","v":8.6804585315360897E-3},{"$f":"AS66/AS71","v":4.3390329511964441E-2},{"$f":"AT66/AT71","v":2.4498129797243116E-2},9.3252720856289717E-2,{"$f":"AV66/AV71","v":4.2182051794647539E-3}]
["EAC","EBITDA por ação",0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8286635306303596E-4,4.9172967579356782E-5,-5.5600292922306985E-5,-5.3682756433831407E-6,6.3270438876209296E-5,5.1474837889875594E-5,-1.5675860793287858E-4,1.6757781165449294E-5,1.8690195092197528E-4,-1.8352146633668861E-4,-1.366203421821426E-4,1.5726278778545192E-4,1.7753743005368723E-4,2.175329432766757E-4,2.3231975076946094E-2,9.5482985571727821E-4,1.6353197496867919E-4,1.9501015478057246E-4,2.4362218433647383E-4,-1.3924042436682689E-4,4.6292388971889856E-4,1.7254935561060528E-4,8.3734784005186483E-2,0.10698926840539201,-3.5187706658205718E-2,{"$f":"SUM(AL70:AO70)","v":0.15570889510798339},{"$f":"AQ48/AQ71","v":6.7225701036540658E-2},{"$f":"AR48/AR71","v":5.5713565914025258E-2},{"$f":"AS48/AS71","v":9.393940542038863E-2},{"$f":"AT48/AT71","v":8.0660313675618711E-2},{"$f":"SUM(AQ70:AT70)","v":0.29753898604657325},{"$f":"AV48/AV71","v":8.2116228509256997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,835900.54299999995,{"$f":"AQ71","v":835900.54299999995},{"$f":"AQ71","v":835900.54299999995},{"$f":"AQ71","v":835900.54299999995},null,{"$f":"AQ71","v":835900.54299999995}]

{"sheet":"IS.ERO","index":108,"n_rows":72,"n_cols":47,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Rondônia"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q16","2Q16","3Q16","4Q16",2016,"1Q17","2Q17","3Q17","4Q17",2017,"1Q18","2Q18","3Q18","4Q18",2018,"1Q19","2Q19","3Q19","4Q19",2019,"1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.ERO!C5","v":181235},{"$f":"DRE.ERO!D5","v":176004},{"$f":"DRE.ERO!E5","v":181539},{"$f":"DRE.ERO!F5","v":188296},{"$f":"DRE.ERO!G5","v":727074},{"$f":"DRE.ERO!H5","v":161417},{"$f":"DRE.ERO!I5","v":166780},{"$f":"DRE.ERO!J5","v":185313},{"$f":"DRE.ERO!K5","v":192718},{"$f":"DRE.ERO!L5","v":706228},{"$f":"DRE.ERO!M5","v":191099},{"$f":"DRE.ERO!N5","v":139149},{"$f":"DRE.ERO!O5","v":172750},{"$f":"DRE.ERO!P5","v":286821},{"$f":"DRE.ERO!Q5","v":789819},{"$f":"DRE.ERO!R5","v":234480},{"$f":"DRE.ERO!S5","v":233689},{"$f":"DRE.ERO!T5","v":256722.60298999998},{"$f":"DRE.ERO!U5","v":262436.45},{"$f":"DRE.ERO!V5","v":987328.05299},{"$f":"DRE.ERO!W5","v":243800},{"$f":"DRE.ERO!Y5","v":224591},{"$f":"DRE.ERO!AA5","v":272675},{"$f":"DRE.ERO!AB5","v":302802},{"$f":"DRE.ERO!AC5","v":1607816},{"$f":"DRE.ERO!AD5","v":220067},{"$f":"DRE.ERO!AE5","v":250225},{"$f":"DRE.ERO!AF5","v":290982},{"$f":"DRE.ERO!AG5","v":320681},{"$f":"DRE.ERO!AH5","v":1081955},{"$f":"DRE.ERO!AI5","v":302849},{"$f":"DRE.ERO!AJ5","v":275638},{"$f":"DRE.ERO!AK5","v":267827},{"$f":"DRE.ERO!AL5","v":250326},{"$f":"DRE.ERO!AM5","v":1096640},{"$f":"DRE.ERO!AN5","v":281974},{"$f":"DRE.ERO!AO5","v":317473},{"$f":"DRE.ERO!AP5","v":348452},{"$f":"DRE.ERO!AQ5","v":384590},{"$f":"DRE.ERO!AR5","v":1332489},{"$f":"DRE.ERO!AS5","v":383659},{"$f":"DRE.ERO!AT5","v":398113},{"$f":"DRE.ERO!AT5","v":398113},{"$f":"DRE.ERO!AT5","v":398113},{"$f":"DRE.ERO!AU5","v":414589}]
[null,"Industrial",{"$f":"DRE.ERO!C6","v":50860},{"$f":"DRE.ERO!D6","v":51550},{"$f":"DRE.ERO!E6","v":48815},{"$f":"DRE.ERO!F6","v":47648},{"$f":"DRE.ERO!G6","v":198873},{"$f":"DRE.ERO!H6","v":38306},{"$f":"DRE.ERO!I6","v":36202},{"$f":"DRE.ERO!J6","v":37281},{"$f":"DRE.ERO!K6","v":40454},{"$f":"DRE.ERO!L6","v":152243},{"$f":"DRE.ERO!M6","v":37839},{"$f":"DRE.ERO!N6","v":38703},{"$f":"DRE.ERO!O6","v":40660},{"$f":"DRE.ERO!P6","v":40760},{"$f":"DRE.ERO!Q6","v":157962},{"$f":"DRE.ERO!R6","v":48703},{"$f":"DRE.ERO!S6","v":47656},{"$f":"DRE.ERO!T6","v":50002.198099999994},{"$f":"DRE.ERO!U6","v":47881},{"$f":"DRE.ERO!V6","v":194242.19809999998},{"$f":"DRE.ERO!W6","v":42889},{"$f":"DRE.ERO!Y6","v":41468},{"$f":"DRE.ERO!AA6","v":46430},{"$f":"DRE.ERO!AB6","v":46029},{"$f":"DRE.ERO!AC6","v":263856},{"$f":"DRE.ERO!AD6","v":29513},{"$f":"DRE.ERO!AE6","v":35562},{"$f":"DRE.ERO!AF6","v":41822},{"$f":"DRE.ERO!AG6","v":46397},{"$f":"DRE.ERO!AH6","v":153294},{"$f":"DRE.ERO!AI6","v":46370},{"$f":"DRE.ERO!AJ6","v":39228},{"$f":"DRE.ERO!AK6","v":39358},{"$f":"DRE.ERO!AL6","v":36812},{"$f":"DRE.ERO!AM6","v":161768},{"$f":"DRE.ERO!AN6","v":43520},{"$f":"DRE.ERO!AO6","v":46790},{"$f":"DRE.ERO!AP6","v":45195},{"$f":"DRE.ERO!AQ6","v":42605},{"$f":"DRE.ERO!AR6","v":178110},{"$f":"DRE.ERO!AS6","v":37816},{"$f":"DRE.ERO!AT6","v":37338},{"$f":"DRE.ERO!AT6","v":37338},{"$f":"DRE.ERO!AT6","v":37338},{"$f":"DRE.ERO!AU6","v":37816}]
[null,"Commercial",{"$f":"DRE.ERO!C7","v":98097},{"$f":"DRE.ERO!D7","v":97055},{"$f":"DRE.ERO!E7","v":96681},{"$f":"DRE.ERO!F7","v":96169},{"$f":"DRE.ERO!G7","v":388002},{"$f":"DRE.ERO!H7","v":83741},{"$f":"DRE.ERO!I7","v":84249},{"$f":"DRE.ERO!J7","v":91592},{"$f":"DRE.ERO!K7","v":93439},{"$f":"DRE.ERO!L7","v":353021},{"$f":"DRE.ERO!M7","v":94181},{"$f":"DRE.ERO!N7","v":92556},{"$f":"DRE.ERO!O7","v":96898},{"$f":"DRE.ERO!P7","v":101914},{"$f":"DRE.ERO!Q7","v":385549},{"$f":"DRE.ERO!R7","v":118938},{"$f":"DRE.ERO!S7","v":119007},{"$f":"DRE.ERO!T7","v":130504.10507000001},{"$f":"DRE.ERO!U7","v":99609.116330000004},{"$f":"DRE.ERO!V7","v":468058.22139999998},{"$f":"DRE.ERO!W7","v":117855},{"$f":"DRE.ERO!Y7","v":99695},{"$f":"DRE.ERO!AA7","v":117155},{"$f":"DRE.ERO!AB7","v":127950},{"$f":"DRE.ERO!AC7","v":702277},{"$f":"DRE.ERO!AD7","v":86581},{"$f":"DRE.ERO!AE7","v":100394},{"$f":"DRE.ERO!AF7","v":118364},{"$f":"DRE.ERO!AG7","v":131907},{"$f":"DRE.ERO!AH7","v":437246},{"$f":"DRE.ERO!AI7","v":128748},{"$f":"DRE.ERO!AJ7","v":115525},{"$f":"DRE.ERO!AK7","v":111558},{"$f":"DRE.ERO!AL7","v":104132},{"$f":"DRE.ERO!AM7","v":459963},{"$f":"DRE.ERO!AN7","v":119811},{"$f":"DRE.ERO!AO7","v":136602},{"$f":"DRE.ERO!AP7","v":141901},{"$f":"DRE.ERO!AQ7","v":148087},{"$f":"DRE.ERO!AR7","v":546401},{"$f":"DRE.ERO!AS7","v":147849},{"$f":"DRE.ERO!AT7","v":152286},{"$f":"DRE.ERO!AT7","v":152286},{"$f":"DRE.ERO!AT7","v":152286},{"$f":"DRE.ERO!AU7","v":151284}]
[null,"Rural",{"$f":"DRE.ERO!C8","v":31840},{"$f":"DRE.ERO!D8","v":31815},{"$f":"DRE.ERO!E8","v":32686},{"$f":"DRE.ERO!F8","v":32732},{"$f":"DRE.ERO!G8","v":129073},{"$f":"DRE.ERO!H8","v":31277},{"$f":"DRE.ERO!I8","v":30008},{"$f":"DRE.ERO!J8","v":33586},{"$f":"DRE.ERO!K8","v":33572},{"$f":"DRE.ERO!L8","v":128443},{"$f":"DRE.ERO!M8","v":36648},{"$f":"DRE.ERO!N8","v":34974},{"$f":"DRE.ERO!O8","v":37142},{"$f":"DRE.ERO!P8","v":39066},{"$f":"DRE.ERO!Q8","v":147830},{"$f":"DRE.ERO!R8","v":43990},{"$f":"DRE.ERO!S8","v":43147},{"$f":"DRE.ERO!T8","v":47820.826049999996},{"$f":"DRE.ERO!U8","v":46977.119250000018},{"$f":"DRE.ERO!V8","v":181934.94530000002},{"$f":"DRE.ERO!W8","v":46739},{"$f":"DRE.ERO!Y8","v":46508},{"$f":"DRE.ERO!AA8","v":54004},{"$f":"DRE.ERO!AB8","v":57251},{"$f":"DRE.ERO!AC8","v":339800},{"$f":"DRE.ERO!AD8","v":50302},{"$f":"DRE.ERO!AE8","v":55270},{"$f":"DRE.ERO!AF8","v":66979},{"$f":"DRE.ERO!AG8","v":71525},{"$f":"DRE.ERO!AH8","v":244076},{"$f":"DRE.ERO!AI8","v":73384},{"$f":"DRE.ERO!AJ8","v":61073},{"$f":"DRE.ERO!AK8","v":62713},{"$f":"DRE.ERO!AL8","v":53867},{"$f":"DRE.ERO!AM8","v":251037},{"$f":"DRE.ERO!AN8","v":67649},{"$f":"DRE.ERO!AO8","v":74985},{"$f":"DRE.ERO!AP8","v":81518},{"$f":"DRE.ERO!AQ8","v":82166},{"$f":"DRE.ERO!AR8","v":306318},{"$f":"DRE.ERO!AS8","v":87471},{"$f":"DRE.ERO!AT8","v":90947},{"$f":"DRE.ERO!AT8","v":90947},{"$f":"DRE.ERO!AT8","v":90947},{"$f":"DRE.ERO!AU8","v":98380}]
[null,"Other sectors",{"$f":"DRE.ERO!C9","v":67492},{"$f":"DRE.ERO!D9","v":45272},{"$f":"DRE.ERO!E9","v":52058},{"$f":"DRE.ERO!F9","v":36514},{"$f":"DRE.ERO!G9","v":201336},{"$f":"DRE.ERO!H9","v":36325},{"$f":"DRE.ERO!I9","v":42260},{"$f":"DRE.ERO!J9","v":46773},{"$f":"DRE.ERO!K9","v":56153},{"$f":"DRE.ERO!L9","v":181511.2},{"$f":"DRE.ERO!M9","v":47444},{"$f":"DRE.ERO!N9","v":49725},{"$f":"DRE.ERO!O9","v":50511},{"$f":"DRE.ERO!P9","v":55214},{"$f":"DRE.ERO!Q9","v":202894},{"$f":"DRE.ERO!R9","v":55866},{"$f":"DRE.ERO!S9","v":58118},{"$f":"DRE.ERO!T9","v":69576.622659999994},{"$f":"DRE.ERO!U9","v":68660},{"$f":"DRE.ERO!V9","v":252220.62265999999},{"$f":"DRE.ERO!W9","v":58729},{"$f":"DRE.ERO!Y9","v":48136},{"$f":"DRE.ERO!AA9","v":53380},{"$f":"DRE.ERO!AB9","v":57156},{"$f":"DRE.ERO!AC9","v":335295},{"$f":"DRE.ERO!AD9","v":46751},{"$f":"DRE.ERO!AE9","v":48440},{"$f":"DRE.ERO!AF9","v":59376},{"$f":"DRE.ERO!AG9","v":71131},{"$f":"DRE.ERO!AH9","v":225698},{"$f":"DRE.ERO!AI9","v":65930},{"$f":"DRE.ERO!AJ9","v":59342},{"$f":"DRE.ERO!AK9","v":54996},{"$f":"DRE.ERO!AL9","v":55058},{"$f":"DRE.ERO!AM9","v":235326},{"$f":"DRE.ERO!AN9","v":58947},{"$f":"DRE.ERO!AO9","v":70441},{"$f":"DRE.ERO!AP9","v":73534},{"$f":"DRE.ERO!AQ9","v":78515},{"$f":"DRE.ERO!AR9","v":281437},{"$f":"DRE.ERO!AS9","v":72931},{"$f":"DRE.ERO!AT9","v":81296},{"$f":"DRE.ERO!AT9","v":81296},{"$f":"DRE.ERO!AT9","v":81296},{"$f":"DRE.ERO!AU9","v":86433}]
[null,"Electricity sales to distributors",{"$f":"DRE.ERO!C10","v":0},{"$f":"DRE.ERO!D10","v":0},{"$f":"DRE.ERO!E10","v":0},{"$f":"DRE.ERO!F10","v":0},{"$f":"DRE.ERO!G10","v":0},{"$f":"DRE.ERO!H10","v":0},{"$f":"DRE.ERO!I10","v":0},{"$f":"DRE.ERO!J10","v":0},{"$f":"DRE.ERO!K10","v":75446},{"$f":"DRE.ERO!L10","v":75446},{"$f":"DRE.ERO!M10","v":52228},{"$f":"DRE.ERO!N10","v":111},{"$f":"DRE.ERO!O10","v":47},{"$f":"DRE.ERO!P10","v":1712},{"$f":"DRE.ERO!Q10","v":54098},{"$f":"DRE.ERO!R10","v":60953},{"$f":"DRE.ERO!S10","v":-18790},{"$f":"DRE.ERO!T10","v":808.53233},{"$f":"DRE.ERO!U10","v":34597},{"$f":"DRE.ERO!V10","v":77568.532330000002},{"$f":"DRE.ERO!W10","v":21817},{"$f":"DRE.ERO!Y10","v":8635},{"$f":"DRE.ERO!AA10","v":4119},{"$f":"DRE.ERO!AB10","v":79325},{"$f":"DRE.ERO!AC10","v":115264},{"$f":"DRE.ERO!AD10","v":17866},{"$f":"DRE.ERO!AE10","v":4345},{"$f":"DRE.ERO!AF10","v":114468},{"$f":"DRE.ERO!AG10","v":26471},{"$f":"DRE.ERO!AH10","v":163150},{"$f":"DRE.ERO!AI10","v":22380},{"$f":"DRE.ERO!AJ10","v":2006},{"$f":"DRE.ERO!AK10","v":-809},{"$f":"DRE.ERO!AL10","v":3746},{"$f":"DRE.ERO!AM10","v":27323},{"$f":"DRE.ERO!AN10","v":684},{"$f":"DRE.ERO!AO10","v":829},{"$f":"DRE.ERO!AP10","v":111},{"$f":"DRE.ERO!AQ10","v":69},{"$f":"DRE.ERO!AR10","v":1693},{"$f":"DRE.ERO!AS10","v":117},{"$f":"DRE.ERO!AT10","v":190},{"$f":"DRE.ERO!AT10","v":190},{"$f":"DRE.ERO!AT10","v":190},{"$f":"DRE.ERO!AU10","v":13912}]
[null,"Construction revenue",{"$f":"DRE.ERO!C11","v":35879},{"$f":"DRE.ERO!D11","v":70324},{"$f":"DRE.ERO!E11","v":34737},{"$f":"DRE.ERO!F11","v":58287},{"$f":"DRE.ERO!G11","v":199227},{"$f":"DRE.ERO!H11","v":32149},{"$f":"DRE.ERO!I11","v":47965},{"$f":"DRE.ERO!J11","v":46227},{"$f":"DRE.ERO!K11","v":23639},{"$f":"DRE.ERO!L11","v":149980},{"$f":"DRE.ERO!M11","v":21250},{"$f":"DRE.ERO!N11","v":34109},{"$f":"DRE.ERO!O11","v":25039},{"$f":"DRE.ERO!P11","v":31683},{"$f":"DRE.ERO!Q11","v":112081},{"$f":"DRE.ERO!R11","v":42424.059990000002},{"$f":"DRE.ERO!S11","v":117697.05555},{"$f":"DRE.ERO!T11","v":148748.34784999999},{"$f":"DRE.ERO!U11","v":93813.152490000008},{"$f":"DRE.ERO!V11","v":402682.61588},{"$f":"DRE.ERO!W11","v":141469},{"$f":"DRE.ERO!Y11","v":91272},{"$f":"DRE.ERO!AA11","v":136363},{"$f":"DRE.ERO!AB11","v":119713},{"$f":"DRE.ERO!AC11","v":690637},{"$f":"DRE.ERO!AD11","v":57355},{"$f":"DRE.ERO!AE11","v":226089},{"$f":"DRE.ERO!AF11","v":230805},{"$f":"DRE.ERO!AG11","v":-271457},{"$f":"DRE.ERO!AH11","v":242792},{"$f":"DRE.ERO!AI11","v":88468},{"$f":"DRE.ERO!AJ11","v":90837},{"$f":"DRE.ERO!AK11","v":229424},{"$f":"DRE.ERO!AL11","v":204999},{"$f":"DRE.ERO!AM11","v":613728},{"$f":"DRE.ERO!AN11","v":100910},{"$f":"DRE.ERO!AO11","v":132463},{"$f":"DRE.ERO!AP11","v":89905},{"$f":"DRE.ERO!AQ11","v":42959},{"$f":"DRE.ERO!AR11","v":366237},{"$f":"DRE.ERO!AS11","v":105329},{"$f":"DRE.ERO!AT11","v":94008},{"$f":"DRE.ERO!AT11","v":94008},{"$f":"DRE.ERO!AT11","v":94008},{"$f":"DRE.ERO!AU11","v":143209}]
[null,"Net Unbilled Sales",{"$f":"DRE.ERO!C12","v":0},{"$f":"DRE.ERO!D12","v":0},{"$f":"DRE.ERO!E12","v":0},{"$f":"DRE.ERO!F12","v":0},{"$f":"DRE.ERO!G12","v":0},{"$f":"DRE.ERO!H12","v":0},{"$f":"DRE.ERO!I12","v":0},{"$f":"DRE.ERO!J12","v":0},{"$f":"DRE.ERO!K12","v":0},{"$f":"DRE.ERO!L12","v":2702},{"$f":"DRE.ERO!M12","v":-1705},{"$f":"DRE.ERO!N12","v":-2660},{"$f":"DRE.ERO!O12","v":4643},{"$f":"DRE.ERO!P12","v":9981},{"$f":"DRE.ERO!Q12","v":10259},{"$f":"DRE.ERO!R12","v":7006.0555599899999},{"$f":"DRE.ERO!S12","v":-244},{"$f":"DRE.ERO!T12","v":3336},{"$f":"DRE.ERO!U12","v":-25089},{"$f":"DRE.ERO!V12","v":-14990.94444001},{"$f":"DRE.ERO!W12","v":0},{"$f":"DRE.ERO!Y12","v":47620},{"$f":"DRE.ERO!AA12","v":19292},{"$f":"DRE.ERO!AB12","v":-6202},{"$f":"DRE.ERO!AC12","v":88316},{"$f":"DRE.ERO!AD12","v":8789},{"$f":"DRE.ERO!AE12","v":18320},{"$f":"DRE.ERO!AF12","v":20359},{"$f":"DRE.ERO!AG12","v":-32668},{"$f":"DRE.ERO!AH12","v":14800},{"$f":"DRE.ERO!AI12","v":-2575},{"$f":"DRE.ERO!AJ12","v":-4532},{"$f":"DRE.ERO!AK12","v":18313},{"$f":"DRE.ERO!AL12","v":-4936},{"$f":"DRE.ERO!AM12","v":6270},{"$f":"DRE.ERO!AN12","v":13803},{"$f":"DRE.ERO!AO12","v":-6304},{"$f":"DRE.ERO!AP12","v":16655},{"$f":"DRE.ERO!AQ12","v":-6865},{"$f":"DRE.ERO!AR12","v":17289},{"$f":"DRE.ERO!AS12","v":19133},{"$f":"DRE.ERO!AT12","v":-9238},{"$f":"DRE.ERO!AT12","v":-9238},{"$f":"DRE.ERO!AT12","v":-9238},{"$f":"DRE.ERO!AU12","v":6351}]
[null,"Energia comercializada",{"$f":"DRE.ERO!C13","v":0},{"$f":"DRE.ERO!D13","v":0},{"$f":"DRE.ERO!E13","v":0},{"$f":"DRE.ERO!F13","v":0},{"$f":"DRE.ERO!G13","v":0},{"$f":"DRE.ERO!H13","v":0},{"$f":"DRE.ERO!I13","v":0},{"$f":"DRE.ERO!J13","v":0},{"$f":"DRE.ERO!K13","v":0},{"$f":"DRE.ERO!L13","v":0},{"$f":"DRE.ERO!M13","v":0},{"$f":"DRE.ERO!N13","v":0},{"$f":"DRE.ERO!O13","v":0},{"$f":"DRE.ERO!P13","v":0},{"$f":"DRE.ERO!Q13","v":0},{"$f":"DRE.ERO!R13","v":0},{"$f":"DRE.ERO!S13","v":0},{"$f":"DRE.ERO!T13","v":0},{"$f":"DRE.ERO!U13","v":0},{"$f":"DRE.ERO!V13","v":0},{"$f":"DRE.ERO!W13","v":0},{"$f":"DRE.ERO!Y13","v":0},{"$f":"DRE.ERO!AA13","v":0},{"$f":"DRE.ERO!AB13","v":0},{"$f":"DRE.ERO!AC13","v":0},{"$f":"DRE.ERO!AD13","v":0},{"$f":"DRE.ERO!AE13","v":0},{"$f":"DRE.ERO!AF13","v":0},{"$f":"DRE.ERO!AG13","v":0},{"$f":"DRE.ERO!AH13","v":0},{"$f":"DRE.ERO!AI13","v":0},{"$f":"DRE.ERO!AJ13","v":0},{"$f":"DRE.ERO!AK13","v":0},{"$f":"DRE.ERO!AL13","v":0},{"$f":"DRE.ERO!AM13","v":0},{"$f":"DRE.ERO!AN13","v":0},{"$f":"DRE.ERO!AO13","v":0},{"$f":"DRE.ERO!AP13","v":0},{"$f":"DRE.ERO!AQ13","v":0},{"$f":"DRE.ERO!AR13","v":0},{"$f":"DRE.ERO!AS13","v":0},{"$f":"DRE.ERO!AT13","v":0},{"$f":"DRE.ERO!AT13","v":0},{"$f":"DRE.ERO!AT13","v":0},{"$f":"DRE.ERO!AU13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.ERO!C14","v":0},{"$f":"DRE.ERO!D14","v":0},{"$f":"DRE.ERO!E14","v":0},{"$f":"DRE.ERO!F14","v":0},{"$f":"DRE.ERO!G14","v":0},{"$f":"DRE.ERO!H14","v":0},{"$f":"DRE.ERO!I14","v":0},{"$f":"DRE.ERO!J14","v":0},{"$f":"DRE.ERO!K14","v":0},{"$f":"DRE.ERO!L14","v":24311},{"$f":"DRE.ERO!M14","v":8483},{"$f":"DRE.ERO!N14","v":8292},{"$f":"DRE.ERO!O14","v":8473},{"$f":"DRE.ERO!P14","v":8728},{"$f":"DRE.ERO!Q14","v":33976},{"$f":"DRE.ERO!R14","v":12130.05},{"$f":"DRE.ERO!S14","v":-12053.99},{"$f":"DRE.ERO!T14","v":784.3305600000001},{"$f":"DRE.ERO!U14","v":33473.49},{"$f":"DRE.ERO!V14","v":34333.880559999998},{"$f":"DRE.ERO!W14","v":280},{"$f":"DRE.ERO!Y14","v":233},{"$f":"DRE.ERO!AA14","v":697},{"$f":"DRE.ERO!AB14","v":6166},{"$f":"DRE.ERO!AC14","v":52220},{"$f":"DRE.ERO!AD14","v":10643},{"$f":"DRE.ERO!AE14","v":16749},{"$f":"DRE.ERO!AF14","v":17311},{"$f":"DRE.ERO!AG14","v":16104},{"$f":"DRE.ERO!AH14","v":60807},{"$f":"DRE.ERO!AI14","v":16944},{"$f":"DRE.ERO!AJ14","v":17529},{"$f":"DRE.ERO!AK14","v":17303},{"$f":"DRE.ERO!AL14","v":16924},{"$f":"DRE.ERO!AM14","v":68700},{"$f":"DRE.ERO!AN14","v":22422},{"$f":"DRE.ERO!AO14","v":26003},{"$f":"DRE.ERO!AP14","v":27488},{"$f":"DRE.ERO!AQ14","v":30505},{"$f":"DRE.ERO!AR14","v":106418},{"$f":"DRE.ERO!AS14","v":37226},{"$f":"DRE.ERO!AT14","v":43898},{"$f":"DRE.ERO!AT14","v":43898},{"$f":"DRE.ERO!AT14","v":43898},{"$f":"DRE.ERO!AU14","v":48635}]
[null,"Creation and amortization - CVA",{"$f":"DRE.ERO!C15","v":0},{"$f":"DRE.ERO!D15","v":0},{"$f":"DRE.ERO!E15","v":0},{"$f":"DRE.ERO!F15","v":0},{"$f":"DRE.ERO!G15","v":0},{"$f":"DRE.ERO!H15","v":0},{"$f":"DRE.ERO!I15","v":0},{"$f":"DRE.ERO!J15","v":0},{"$f":"DRE.ERO!K15","v":0},{"$f":"DRE.ERO!L15","v":126065},{"$f":"DRE.ERO!M15","v":-4246},{"$f":"DRE.ERO!N15","v":523512},{"$f":"DRE.ERO!O15","v":37373},{"$f":"DRE.ERO!P15","v":168553},{"$f":"DRE.ERO!Q15","v":725192},{"$f":"DRE.ERO!R15","v":-98970.29},{"$f":"DRE.ERO!S15","v":-34919},{"$f":"DRE.ERO!T15","v":-58985},{"$f":"DRE.ERO!U15","v":-87550},{"$f":"DRE.ERO!V15","v":-280424.28999999998},{"$f":"DRE.ERO!W15","v":-26929},{"$f":"DRE.ERO!Y15","v":-37453},{"$f":"DRE.ERO!AA15","v":-56127},{"$f":"DRE.ERO!AB15","v":-81871},{"$f":"DRE.ERO!AC15","v":-84598},{"$f":"DRE.ERO!AD15","v":78611},{"$f":"DRE.ERO!AE15","v":78555},{"$f":"DRE.ERO!AF15","v":54932},{"$f":"DRE.ERO!AG15","v":125704},{"$f":"DRE.ERO!AH15","v":337802},{"$f":"DRE.ERO!AI15","v":17172},{"$f":"DRE.ERO!AJ15","v":40194},{"$f":"DRE.ERO!AK15","v":70232},{"$f":"DRE.ERO!AL15","v":99310},{"$f":"DRE.ERO!AM15","v":226908},{"$f":"DRE.ERO!AN15","v":58891},{"$f":"DRE.ERO!AO15","v":12528},{"$f":"DRE.ERO!AP15","v":-18666},{"$f":"DRE.ERO!AQ15","v":-27296},{"$f":"DRE.ERO!AR15","v":25457},{"$f":"DRE.ERO!AS15","v":29275},{"$f":"DRE.ERO!AT15","v":31533},{"$f":"DRE.ERO!AT15","v":31533},{"$f":"DRE.ERO!AT15","v":31533},{"$f":"DRE.ERO!AU15","v":88246}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.ERO!C16","v":0},{"$f":"DRE.ERO!D16","v":0},{"$f":"DRE.ERO!E16","v":0},{"$f":"DRE.ERO!F16","v":0},{"$f":"DRE.ERO!G16","v":0},{"$f":"DRE.ERO!H16","v":0},{"$f":"DRE.ERO!I16","v":0},{"$f":"DRE.ERO!J16","v":0},{"$f":"DRE.ERO!K16","v":0},{"$f":"DRE.ERO!L16","v":71705},{"$f":"DRE.ERO!M16","v":19448},{"$f":"DRE.ERO!N16","v":19364},{"$f":"DRE.ERO!O16","v":19270},{"$f":"DRE.ERO!P16","v":28733},{"$f":"DRE.ERO!Q16","v":86815},{"$f":"DRE.ERO!R16","v":22540},{"$f":"DRE.ERO!S16","v":22467},{"$f":"DRE.ERO!T16","v":26081.540280000001},{"$f":"DRE.ERO!U16","v":24540},{"$f":"DRE.ERO!V16","v":95628.540280000001},{"$f":"DRE.ERO!W16","v":20428},{"$f":"DRE.ERO!Y16","v":31457},{"$f":"DRE.ERO!AA16","v":23902},{"$f":"DRE.ERO!AB16","v":24164},{"$f":"DRE.ERO!AC16","v":142359},{"$f":"DRE.ERO!AD16","v":17706},{"$f":"DRE.ERO!AE16","v":21533},{"$f":"DRE.ERO!AF16","v":23484},{"$f":"DRE.ERO!AG16","v":13252},{"$f":"DRE.ERO!AH16","v":75975},{"$f":"DRE.ERO!AI16","v":20004},{"$f":"DRE.ERO!AJ16","v":19201},{"$f":"DRE.ERO!AK16","v":21513},{"$f":"DRE.ERO!AL16","v":21562},{"$f":"DRE.ERO!AM16","v":82280},{"$f":"DRE.ERO!AN16","v":21204},{"$f":"DRE.ERO!AO16","v":22057},{"$f":"DRE.ERO!AP16","v":25407},{"$f":"DRE.ERO!AQ16","v":27799},{"$f":"DRE.ERO!AR16","v":96467},{"$f":"DRE.ERO!AS16","v":31524},{"$f":"DRE.ERO!AT16","v":36137},{"$f":"DRE.ERO!AT16","v":36137},{"$f":"DRE.ERO!AT16","v":36137},{"$f":"DRE.ERO!AU16","v":40285}]
[null,"Concession financial asset",{"$f":"DRE.ERO!C17","v":0},{"$f":"DRE.ERO!D17","v":0},{"$f":"DRE.ERO!E17","v":0},{"$f":"DRE.ERO!F17","v":0},{"$f":"DRE.ERO!G17","v":0},{"$f":"DRE.ERO!H17","v":0},{"$f":"DRE.ERO!I17","v":0},{"$f":"DRE.ERO!J17","v":0},{"$f":"DRE.ERO!K17","v":0},{"$f":"DRE.ERO!L17","v":-23207},{"$f":"DRE.ERO!M17","v":15741},{"$f":"DRE.ERO!N17","v":-8259},{"$f":"DRE.ERO!O17","v":-238},{"$f":"DRE.ERO!P17","v":2533},{"$f":"DRE.ERO!Q17","v":9777},{"$f":"DRE.ERO!R17","v":375},{"$f":"DRE.ERO!S17","v":105},{"$f":"DRE.ERO!T17","v":374},{"$f":"DRE.ERO!U17","v":598.49},{"$f":"DRE.ERO!V17","v":1452.49},{"$f":"DRE.ERO!W17","v":839},{"$f":"DRE.ERO!Y17","v":-932},{"$f":"DRE.ERO!AA17","v":170},{"$f":"DRE.ERO!AB17","v":2572},{"$f":"DRE.ERO!AC17","v":14139},{"$f":"DRE.ERO!AD17","v":11204},{"$f":"DRE.ERO!AE17","v":668},{"$f":"DRE.ERO!AF17","v":14},{"$f":"DRE.ERO!AG17","v":3087},{"$f":"DRE.ERO!AH17","v":14973},{"$f":"DRE.ERO!AI17","v":4309},{"$f":"DRE.ERO!AJ17","v":5611},{"$f":"DRE.ERO!AK17","v":-2573},{"$f":"DRE.ERO!AL17","v":3879},{"$f":"DRE.ERO!AM17","v":11226},{"$f":"DRE.ERO!AN17","v":5745},{"$f":"DRE.ERO!AO17","v":2334},{"$f":"DRE.ERO!AP17","v":2701},{"$f":"DRE.ERO!AQ17","v":-9107},{"$f":"DRE.ERO!AR17","v":1673},{"$f":"DRE.ERO!AS17","v":5451},{"$f":"DRE.ERO!AT17","v":4351},{"$f":"DRE.ERO!AT17","v":4351},{"$f":"DRE.ERO!AT17","v":4351},{"$f":"DRE.ERO!AU17","v":3089}]
[]
[null,"Other revenues",{"$f":"DRE.ERO!C18","v":146268},{"$f":"DRE.ERO!D18","v":159533},{"$f":"DRE.ERO!E18","v":98129},{"$f":"DRE.ERO!F18","v":-42479},{"$f":"DRE.ERO!G18","v":361451},{"$f":"DRE.ERO!H18","v":47173},{"$f":"DRE.ERO!I18","v":44511},{"$f":"DRE.ERO!J18","v":32710},{"$f":"DRE.ERO!K18","v":83111},{"$f":"DRE.ERO!L18","v":5929},{"$f":"DRE.ERO!M18","v":1584},{"$f":"DRE.ERO!N18","v":42865},{"$f":"DRE.ERO!O18","v":34531},{"$f":"DRE.ERO!P18","v":-84987},{"$f":"DRE.ERO!Q18","v":-6007},{"$f":"DRE.ERO!R18","v":-8270.51},{"$f":"DRE.ERO!S18","v":32478.400000000001},{"$f":"DRE.ERO!T18","v":-7067.49},{"$f":"DRE.ERO!U18","v":36224.49},{"$f":"DRE.ERO!V18","v":53364.89},{"$f":"DRE.ERO!W18","v":11258.58505},{"$f":"DRE.ERO!Y18","v":12100},{"$f":"DRE.ERO!AA18","v":13231},{"$f":"DRE.ERO!AB18","v":578.47247000000004},{"$f":"DRE.ERO!AC18","v":40732.057520000002},{"$f":"DRE.ERO!AD18","v":-8193},{"$f":"DRE.ERO!AE18","v":1018},{"$f":"DRE.ERO!AF18","v":9025},{"$f":"DRE.ERO!AG18","v":57},{"$f":"DRE.ERO!AH18","v":1907},{"$f":"DRE.ERO!AI18","v":-1202},{"$f":"DRE.ERO!AJ18","v":4071},{"$f":"DRE.ERO!AK18","v":3345},{"$f":"DRE.ERO!AL18","v":2697},{"$f":"DRE.ERO!AM18","v":8911},{"$f":"DRE.ERO!AN18","v":1782},{"$f":"DRE.ERO!AO18","v":-137},{"$f":"DRE.ERO!AP18","v":2579},{"$f":"DRE.ERO!AQ18","v":-2293},{"$f":"DRE.ERO!AR18","v":1931},{"$f":"DRE.ERO!AS18","v":715},{"$f":"DRE.ERO!AT18","v":380},{"$f":"DRE.ERO!AT18","v":380},{"$f":"DRE.ERO!AT18","v":380},{"$f":"DRE.ERO!AU18","v":3207}]
[null,"Gross Revenue",{"$f":"DRE.ERO!C19","v":611671},{"$f":"DRE.ERO!D19","v":631553},{"$f":"DRE.ERO!E19","v":544645},{"$f":"DRE.ERO!F19","v":417167},{"$f":"DRE.ERO!G19","v":2205036},{"$f":"DRE.ERO!H19","v":430388},{"$f":"SUM(I5:I19)","v":451975},473482,598532,1954377.2,519994,972441,527099,690711,2710245,540164.36554998998,608357.46555000008,668706.6158899999,{"$f":"SUM(U5:U19)","v":636171.30807000003},{"$f":"SUM(V5:V19)","v":2453399.7550599896},{"$f":"SUM(W5:W19)","v":679174.58504999999},{"$f":"SUM(X5:X19)","v":613330},{"$f":"SUM(Y5:Y19)","v":685291},735633.47247000004,4308113.0575200003,627195,857168,1047921,{"$f":"SUM(AE5:AE19)","v":522191},{"$f":"SUM(AF5:AF19)","v":3054475},{"$f":"SUM(AG5:AG19)","v":782781},{"$f":"SUM(AH5:AH19)","v":725723},893200,848376,3250080,797342,836064,{"$f":"SUM(AN5:AN19)","v":836780},{"$f":"SUM(AO5:AO19)","v":791734},{"$f":"SUM(AP5:AP19)","v":3261920},{"$f":"SUM(AQ5:AQ19)","v":958496},961239,{"$f":"SUM(AS5:AS19)","v":961239},{"$f":"SUM(AT5:AT19)","v":961239},{"$f":"SUM(AU5:AU19)","v":1135436}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.ERO!C20","v":-52426},{"$f":"DRE.ERO!D20","v":-55168},{"$f":"DRE.ERO!E20","v":-47150},{"$f":"DRE.ERO!F20","v":-28845},{"$f":"DRE.ERO!G20","v":-183589},{"$f":"DRE.ERO!H20","v":-36870},{"$f":"DRE.ERO!I20","v":-58522},{"$f":"DRE.ERO!J20","v":-39795},{"$f":"DRE.ERO!K20","v":-52296},{"$f":"DRE.ERO!L20","v":-187483},{"$f":"DRE.ERO!M20","v":-46233},{"$f":"DRE.ERO!N20","v":-87679},{"$f":"DRE.ERO!O20","v":-45878},{"$f":"DRE.ERO!P20","v":-64493},{"$f":"DRE.ERO!Q20","v":-244283},{"$f":"DRE.ERO!R20","v":-62599},{"$f":"DRE.ERO!S20","v":-30056},{"$f":"DRE.ERO!T20","v":-49215},{"$f":"DRE.ERO!U20","v":-51106},{"$f":"DRE.ERO!V20","v":-192976},{"$f":"DRE.ERO!W20","v":-49750},{"$f":"DRE.ERO!Y20","v":-48661},{"$f":"DRE.ERO!AA20","v":-51019},{"$f":"DRE.ERO!AB20","v":-57970},{"$f":"DRE.ERO!AC20","v":-321730},{"$f":"DRE.ERO!AD20","v":-52743},{"$f":"DRE.ERO!AE20","v":-55522},{"$f":"DRE.ERO!AF20","v":-65039},{"$f":"DRE.ERO!AG20","v":-62415},{"$f":"DRE.ERO!AH20","v":-235719},{"$f":"DRE.ERO!AI20","v":-53312},{"$f":"DRE.ERO!AJ20","v":-48431},{"$f":"DRE.ERO!AK20","v":-52844},{"$f":"DRE.ERO!AL20","v":-55738},{"$f":"DRE.ERO!AM20","v":-210325},{"$f":"DRE.ERO!AN20","v":-57165},{"$f":"DRE.ERO!AO20","v":-54321},{"$f":"DRE.ERO!AP20","v":-57351},{"$f":"DRE.ERO!AQ20","v":-58216},{"$f":"DRE.ERO!AR20","v":-227053},{"$f":"DRE.ERO!AS20","v":-65318},{"$f":"DRE.ERO!AT20","v":-65971},{"$f":"DRE.ERO!AT20","v":-65971},{"$f":"DRE.ERO!AT20","v":-65971},{"$f":"DRE.ERO!AU20","v":-76690}]
[null,"RGR",{"$f":"DRE.ERO!C21","v":0},{"$f":"DRE.ERO!D21","v":0},{"$f":"DRE.ERO!E21","v":0},{"$f":"DRE.ERO!F21","v":0},{"$f":"DRE.ERO!G21","v":0},{"$f":"DRE.ERO!H21","v":0},{"$f":"DRE.ERO!I21","v":0},{"$f":"DRE.ERO!J21","v":0},{"$f":"DRE.ERO!K21","v":0},{"$f":"DRE.ERO!L21","v":0},{"$f":"DRE.ERO!M21","v":0},{"$f":"DRE.ERO!N21","v":0},{"$f":"DRE.ERO!O21","v":0},{"$f":"DRE.ERO!P21","v":0},{"$f":"DRE.ERO!Q21","v":0},{"$f":"DRE.ERO!R21","v":0},{"$f":"DRE.ERO!S21","v":0},{"$f":"DRE.ERO!T21","v":0},{"$f":"DRE.ERO!U21","v":0},{"$f":"DRE.ERO!V21","v":0},{"$f":"DRE.ERO!W21","v":0},{"$f":"DRE.ERO!Y21","v":0},{"$f":"DRE.ERO!AA21","v":0},{"$f":"DRE.ERO!AB21","v":0},{"$f":"DRE.ERO!AC21","v":0},{"$f":"DRE.ERO!AD21","v":0},{"$f":"DRE.ERO!AE21","v":0},{"$f":"DRE.ERO!AF21","v":0},{"$f":"DRE.ERO!AG21","v":0},{"$f":"DRE.ERO!AH21","v":0},{"$f":"DRE.ERO!AI21","v":0},{"$f":"DRE.ERO!AJ21","v":0},{"$f":"DRE.ERO!AK21","v":0},{"$f":"DRE.ERO!AL21","v":0},{"$f":"DRE.ERO!AM21","v":0},{"$f":"DRE.ERO!AN21","v":0},{"$f":"DRE.ERO!AO21","v":0},{"$f":"DRE.ERO!AP21","v":0},{"$f":"DRE.ERO!AQ21","v":"-"},{"$f":"DRE.ERO!AR21","v":0},{"$f":"DRE.ERO!AS21","v":0},{"$f":"DRE.ERO!AT21","v":0},{"$f":"DRE.ERO!AT21","v":0},{"$f":"DRE.ERO!AT21","v":0},{"$f":"DRE.ERO!AU21","v":0}]
[null,"ICMS",{"$f":"DRE.ERO!C22","v":-72774},{"$f":"DRE.ERO!D22","v":-72927},{"$f":"DRE.ERO!E22","v":-73125},{"$f":"DRE.ERO!F22","v":-74542},{"$f":"DRE.ERO!G22","v":-293368},{"$f":"DRE.ERO!H22","v":-63127},{"$f":"DRE.ERO!I22","v":-64570},{"$f":"DRE.ERO!J22","v":-70033},{"$f":"DRE.ERO!K22","v":-73351},{"$f":"DRE.ERO!L22","v":-271081},{"$f":"DRE.ERO!M22","v":-74454},{"$f":"DRE.ERO!N22","v":-74180},{"$f":"DRE.ERO!O22","v":-76490},{"$f":"DRE.ERO!P22","v":-81304},{"$f":"DRE.ERO!Q22","v":-306428},{"$f":"DRE.ERO!R22","v":-92892},{"$f":"DRE.ERO!S22","v":-101924},{"$f":"DRE.ERO!T22","v":-101674},{"$f":"DRE.ERO!U22","v":-99881.49},{"$f":"DRE.ERO!V22","v":-396371.49},{"$f":"DRE.ERO!W22","v":-93438},{"$f":"DRE.ERO!Y22","v":-84189},{"$f":"DRE.ERO!AA22","v":-102840},{"$f":"DRE.ERO!AB22","v":-112230},{"$f":"DRE.ERO!AC22","v":-538917},{"$f":"DRE.ERO!AD22","v":-80415},{"$f":"DRE.ERO!AE22","v":-92068},{"$f":"DRE.ERO!AF22","v":-108604},{"$f":"DRE.ERO!AG22","v":-120790},{"$f":"DRE.ERO!AH22","v":-401877},{"$f":"DRE.ERO!AI22","v":-116966},{"$f":"DRE.ERO!AJ22","v":-105289},{"$f":"DRE.ERO!AK22","v":-94569},{"$f":"DRE.ERO!AL22","v":-36141},{"$f":"DRE.ERO!AM22","v":-352965},{"$f":"DRE.ERO!AN22","v":-73110},{"$f":"DRE.ERO!AO22","v":-114984},{"$f":"DRE.ERO!AP22","v":-123483},{"$f":"DRE.ERO!AQ22","v":-132135},{"$f":"DRE.ERO!AR22","v":-443712},{"$f":"DRE.ERO!AS22","v":-142153},{"$f":"DRE.ERO!AT22","v":-150904},{"$f":"DRE.ERO!AT22","v":-150904},{"$f":"DRE.ERO!AT22","v":-150904},{"$f":"DRE.ERO!AU22","v":-158516}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.ERO!C23","v":-79047},{"$f":"DRE.ERO!D23","v":-54273},{"$f":"DRE.ERO!E23","v":-55094},{"$f":"DRE.ERO!F23","v":-54832},{"$f":"DRE.ERO!G23","v":-243246},{"$f":"DRE.ERO!H23","v":-47583},{"$f":"DRE.ERO!I23","v":-39942},{"$f":"DRE.ERO!J23","v":-50590},{"$f":"DRE.ERO!K23","v":-44368},{"$f":"DRE.ERO!L23","v":-182483},{"$f":"DRE.ERO!M23","v":-53908},{"$f":"DRE.ERO!N23","v":-63482},{"$f":"DRE.ERO!O23","v":-46949},{"$f":"DRE.ERO!P23","v":-72914},{"$f":"DRE.ERO!Q23","v":-237253},{"$f":"DRE.ERO!R23","v":-51482.49},{"$f":"DRE.ERO!S23","v":-65706},{"$f":"DRE.ERO!T23","v":-44683},{"$f":"DRE.ERO!U23","v":-35314},{"$f":"DRE.ERO!V23","v":-197185.49},{"$f":"DRE.ERO!W23","v":-47943},{"$f":"DRE.ERO!Y23","v":-45174},{"$f":"DRE.ERO!AA23","v":-44573},{"$f":"DRE.ERO!AB23","v":-44844},{"$f":"DRE.ERO!AC23","v":-312084},{"$f":"DRE.ERO!AD23","v":-23719},{"$f":"DRE.ERO!AE23","v":-19826},{"$f":"DRE.ERO!AF23","v":-20265},{"$f":"DRE.ERO!AG23","v":-28543},{"$f":"DRE.ERO!AH23","v":-92353},{"$f":"DRE.ERO!AI23","v":-62191},{"$f":"DRE.ERO!AJ23","v":-61043},{"$f":"DRE.ERO!AK23","v":-61119},{"$f":"DRE.ERO!AL23","v":-61463},{"$f":"DRE.ERO!AM23","v":-245816},{"$f":"DRE.ERO!AN23","v":-64776},{"$f":"DRE.ERO!AO23","v":-64335},{"$f":"DRE.ERO!AP23","v":-64627},{"$f":"DRE.ERO!AQ23","v":-69577},{"$f":"DRE.ERO!AR23","v":-263315},{"$f":"DRE.ERO!AS23","v":-78212},{"$f":"DRE.ERO!AT23","v":-78687},{"$f":"DRE.ERO!AT23","v":-78687},{"$f":"DRE.ERO!AT23","v":-78687},{"$f":"DRE.ERO!AU23","v":-79727}]
[null,"Net Revenue",{"$f":"DRE.ERO!C24","v":407424},{"$f":"DRE.ERO!D24","v":449185},{"$f":"DRE.ERO!E24","v":369276},{"$f":"DRE.ERO!F24","v":258948},{"$f":"DRE.ERO!G24","v":1484833},{"$f":"DRE.ERO!H24","v":282808},{"$f":"DRE.ERO!I24","v":288941},{"$f":"DRE.ERO!J24","v":313064},{"$f":"DRE.ERO!K24","v":428517},{"$f":"DRE.ERO!L24","v":1313330.2},{"$f":"DRE.ERO!M24","v":345399},{"$f":"DRE.ERO!N24","v":747100},{"$f":"DRE.ERO!O24","v":357782},{"$f":"DRE.ERO!P24","v":472000},{"$f":"DRE.ERO!Q24","v":1922281},{"$f":"DRE.ERO!R24","v":333190.87554998999},{"$f":"DRE.ERO!S24","v":410671.46555000008},{"$f":"DRE.ERO!T24","v":473134.6158899999},{"$f":"DRE.ERO!U24","v":449869.81807000004},{"$f":"DRE.ERO!V24","v":1666866.7750599897},{"$f":"DRE.ERO!W24","v":488043.58504999999},{"$f":"DRE.ERO!Y24","v":435306},{"$f":"DRE.ERO!AA24","v":486859},{"$f":"DRE.ERO!AB24","v":520589.47247000004},{"$f":"DRE.ERO!AC24","v":3135382.0575200003},{"$f":"DRE.ERO!AD24","v":470318},{"$f":"DRE.ERO!AE24","v":689752},{"$f":"DRE.ERO!AF24","v":854013},{"$f":"DRE.ERO!AG24","v":310443},{"$f":"DRE.ERO!AH24","v":2324526},{"$f":"DRE.ERO!AI24","v":550312},{"$f":"DRE.ERO!AJ24","v":510960},{"$f":"DRE.ERO!AK24","v":684668},{"$f":"DRE.ERO!AL24","v":695034},{"$f":"DRE.ERO!AM24","v":2440974},{"$f":"DRE.ERO!AN24","v":602291},{"$f":"DRE.ERO!AO24","v":602424},{"$f":"DRE.ERO!AP24","v":591319},{"$f":"DRE.ERO!AQ24","v":531806},{"$f":"DRE.ERO!AR24","v":2327840},{"$f":"DRE.ERO!AS24","v":672813},{"$f":"DRE.ERO!AT24","v":665677},{"$f":"DRE.ERO!AT24","v":665677},{"$f":"DRE.ERO!AT24","v":665677},{"$f":"DRE.ERO!AU24","v":820503}]
[null,"Non-Manageable Costs",{"$f":"DRE.ERO!C25","v":-212016},{"$f":"DRE.ERO!D25","v":-322531},{"$f":"DRE.ERO!E25","v":-261741},{"$f":"DRE.ERO!F25","v":-234456},{"$f":"DRE.ERO!G25","v":-1030744},{"$f":"DRE.ERO!H25","v":-216728},{"$f":"DRE.ERO!I25","v":-356416},{"$f":"DRE.ERO!J25","v":-272524},{"$f":"DRE.ERO!K25","v":-330599},{"$f":"DRE.ERO!L25","v":-1176267},{"$f":"DRE.ERO!M25","v":-295766.71300999995},{"$f":"DRE.ERO!N25","v":-271424},{"$f":"DRE.ERO!O25","v":-216802.28699000002},{"$f":"DRE.ERO!P25","v":-367691},{"$f":"DRE.ERO!Q25","v":-1151684},{"$f":"DRE.ERO!R25","v":-232381.88399},{"$f":"DRE.ERO!S25","v":-245462},{"$f":"DRE.ERO!T25","v":-277591.08827000007},{"$f":"DRE.ERO!U25","v":-295344.57287000009},{"$f":"DRE.ERO!V25","v":-1050779.54513},{"$f":"DRE.ERO!W25","v":-220828},{"$f":"DRE.ERO!Y25","v":-190792},{"$f":"DRE.ERO!AA25","v":-253076},{"$f":"DRE.ERO!AB25","v":-284241},{"$f":"DRE.ERO!AC25","v":-1481789},{"$f":"DRE.ERO!AD25","v":-279865},{"$f":"DRE.ERO!AE25","v":-295337},{"$f":"DRE.ERO!AF25","v":-434781},{"$f":"DRE.ERO!AG25","v":-419785},{"$f":"DRE.ERO!AH25","v":-1429768},{"$f":"DRE.ERO!AI25","v":-270791},{"$f":"DRE.ERO!AJ25","v":-236782},{"$f":"DRE.ERO!AK25","v":-260041},{"$f":"DRE.ERO!AL25","v":-277078},{"$f":"DRE.ERO!AM25","v":-1044692},{"$f":"DRE.ERO!AN25","v":-266426},{"$f":"DRE.ERO!AO25","v":-267208},{"$f":"DRE.ERO!AP25","v":-268117},{"$f":"DRE.ERO!AQ25","v":-285111},{"$f":"DRE.ERO!AR25","v":-1086862},{"$f":"DRE.ERO!AS25","v":-260700},{"$f":"DRE.ERO!AT25","v":-271294},{"$f":"DRE.ERO!AT25","v":-271294},{"$f":"DRE.ERO!AT25","v":-271294},{"$f":"DRE.ERO!AU25","v":-349876}]
[null,"Electricity Purchased",{"$f":"DRE.ERO!C26","v":-208143},{"$f":"DRE.ERO!D26","v":-317541},{"$f":"DRE.ERO!E26","v":-257312},{"$f":"DRE.ERO!F26","v":-206189},{"$f":"DRE.ERO!G26","v":-989185},{"$f":"DRE.ERO!H26","v":-212315},{"$f":"DRE.ERO!I26","v":-351506},{"$f":"DRE.ERO!J26","v":-268035},{"$f":"DRE.ERO!K26","v":-325140},{"$f":"DRE.ERO!L26","v":-1156996},{"$f":"DRE.ERO!M26","v":-143459.16411000001},{"$f":"DRE.ERO!N26","v":-201192},{"$f":"DRE.ERO!O26","v":-154461.83588999999},{"$f":"DRE.ERO!P26","v":-619228},{"$f":"DRE.ERO!Q26","v":-1118341},{"$f":"DRE.ERO!R26","v":-232852.12118000002},{"$f":"DRE.ERO!S26","v":-234891},{"$f":"DRE.ERO!T26","v":-265870.31687000004},{"$f":"DRE.ERO!U26","v":-283351.69260000007},{"$f":"DRE.ERO!V26","v":-1016965.1306500001},{"$f":"DRE.ERO!W26","v":-207213},{"$f":"DRE.ERO!Y26","v":-178443},{"$f":"DRE.ERO!AA26","v":-229961},{"$f":"DRE.ERO!AB26","v":-259140},{"$f":"DRE.ERO!AC26","v":-1336731},{"$f":"DRE.ERO!AD26","v":-254840},{"$f":"DRE.ERO!AE26","v":-266299},{"$f":"DRE.ERO!AF26","v":-412789},{"$f":"DRE.ERO!AG26","v":-397565},{"$f":"DRE.ERO!AH26","v":-1331493},{"$f":"DRE.ERO!AI26","v":-241690},{"$f":"DRE.ERO!AJ26","v":-210143},{"$f":"DRE.ERO!AK26","v":-221142},{"$f":"DRE.ERO!AL26","v":-239950},{"$f":"DRE.ERO!AM26","v":-912925},{"$f":"DRE.ERO!AN26","v":-230987},{"$f":"DRE.ERO!AO26","v":-228583},{"$f":"DRE.ERO!AP26","v":-228292},{"$f":"DRE.ERO!AQ26","v":-250048},{"$f":"DRE.ERO!AR26","v":-937910},{"$f":"DRE.ERO!AS26","v":-224517},{"$f":"DRE.ERO!AT26","v":-233818},{"$f":"DRE.ERO!AT26","v":-233818},{"$f":"DRE.ERO!AT26","v":-233818},{"$f":"DRE.ERO!AU26","v":-304019}]
[null,"Energy Transport",{"$f":"DRE.ERO!C27","v":-3873},{"$f":"DRE.ERO!D27","v":-4990},{"$f":"DRE.ERO!E27","v":-4429},{"$f":"DRE.ERO!F27","v":-28267},{"$f":"DRE.ERO!G27","v":-41559},{"$f":"DRE.ERO!H27","v":-4413},{"$f":"DRE.ERO!I27","v":-4910},{"$f":"DRE.ERO!J27","v":-4489},{"$f":"DRE.ERO!K27","v":-5459},{"$f":"DRE.ERO!L27","v":-19271},{"$f":"DRE.ERO!M27","v":-152307.54889999997},{"$f":"DRE.ERO!N27","v":-70232},{"$f":"DRE.ERO!O27","v":-62340.451100000035},{"$f":"DRE.ERO!P27","v":251537},{"$f":"DRE.ERO!Q27","v":-33343},{"$f":"DRE.ERO!R27","v":470.2371900000004},{"$f":"DRE.ERO!S27","v":-10571},{"$f":"DRE.ERO!T27","v":-11720.7714},{"$f":"DRE.ERO!U27","v":-11992.880270000009},{"$f":"DRE.ERO!V27","v":-33814.414480000007},{"$f":"DRE.ERO!W27","v":-13615},{"$f":"DRE.ERO!Y27","v":-12349},{"$f":"DRE.ERO!AA27","v":-23115},{"$f":"DRE.ERO!AB27","v":-25101},{"$f":"DRE.ERO!AC27","v":-145058},{"$f":"DRE.ERO!AD27","v":-25025},{"$f":"DRE.ERO!AE27","v":-29038},{"$f":"DRE.ERO!AF27","v":-21992},{"$f":"DRE.ERO!AG27","v":-22220},{"$f":"DRE.ERO!AH27","v":-98275},{"$f":"DRE.ERO!AI27","v":-29101},{"$f":"DRE.ERO!AJ27","v":-26639},{"$f":"DRE.ERO!AK27","v":-38899},{"$f":"DRE.ERO!AL27","v":-37128},{"$f":"DRE.ERO!AM27","v":-131767},{"$f":"DRE.ERO!AN27","v":-35439},{"$f":"DRE.ERO!AO27","v":-38625},{"$f":"DRE.ERO!AP27","v":-39825},{"$f":"DRE.ERO!AQ27","v":-35063},{"$f":"DRE.ERO!AR27","v":-148952},{"$f":"DRE.ERO!AS27","v":-36183},{"$f":"DRE.ERO!AT27","v":-37476},{"$f":"DRE.ERO!AT27","v":-37476},{"$f":"DRE.ERO!AT27","v":-37476},{"$f":"DRE.ERO!AU27","v":-45857}]
[null,"PMSO",{"$f":"DRE.ERO!C28","v":-97598},{"$f":"DRE.ERO!D28","v":-98704},{"$f":"DRE.ERO!E28","v":-97934},{"$f":"DRE.ERO!F28","v":-93037},{"$f":"DRE.ERO!G28","v":-387273},{"$f":"DRE.ERO!H28","v":-99746},{"$f":"DRE.ERO!I28","v":-68785},{"$f":"DRE.ERO!J28","v":-82868},{"$f":"DRE.ERO!K28","v":-55418},{"$f":"DRE.ERO!L28","v":-306817},{"$f":"DRE.ERO!M28","v":-172975.50784000001},{"$f":"DRE.ERO!N28","v":-80713},{"$f":"DRE.ERO!O28","v":-117306.49215999999},{"$f":"DRE.ERO!P28","v":-56028},{"$f":"DRE.ERO!Q28","v":-427023},{"$f":"DRE.ERO!R28","v":-93168.45385999998},{"$f":"DRE.ERO!S28","v":-117246},{"$f":"DRE.ERO!T28","v":-147609.69896000001},{"$f":"DRE.ERO!U28","v":-156638.95695999998},{"$f":"DRE.ERO!V28","v":-514663.10977999994},{"$f":"DRE.ERO!W28","v":-113215},{"$f":"DRE.ERO!Y28","v":-80074},{"$f":"DRE.ERO!AA28","v":-76443},{"$f":"DRE.ERO!AB28","v":-98726},{"$f":"DRE.ERO!AC28","v":-527514},{"$f":"DRE.ERO!AD28","v":-83732},{"$f":"DRE.ERO!AE28","v":-88942},{"$f":"DRE.ERO!AF28","v":-109912},{"$f":"DRE.ERO!AG28","v":-97314},{"$f":"DRE.ERO!AH28","v":-379900},{"$f":"DRE.ERO!AI28","v":-73706},{"$f":"DRE.ERO!AJ28","v":-89781},{"$f":"DRE.ERO!AK28","v":-90695},{"$f":"DRE.ERO!AL28","v":-98734},{"$f":"DRE.ERO!AM28","v":-352916},{"$f":"DRE.ERO!AN28","v":-79528},{"$f":"DRE.ERO!AO28","v":-80055},{"$f":"DRE.ERO!AP28","v":-82263},{"$f":"DRE.ERO!AQ28","v":-109396},{"$f":"DRE.ERO!AR28","v":-351242},{"$f":"DRE.ERO!AS28","v":-83110},{"$f":"DRE.ERO!AT28","v":-90751},{"$f":"DRE.ERO!AT28","v":-90751},{"$f":"DRE.ERO!AT28","v":-90751},{"$f":"DRE.ERO!AU28","v":-87757}]
[null,"Personnel",{"$f":"DRE.ERO!C29","v":-30387},{"$f":"DRE.ERO!D29","v":-29785},{"$f":"DRE.ERO!E29","v":-34584},{"$f":"DRE.ERO!F29","v":-39580},{"$f":"DRE.ERO!G29","v":-134336},{"$f":"DRE.ERO!H29","v":-31796},{"$f":"DRE.ERO!I29","v":-35705},{"$f":"DRE.ERO!J29","v":-37206},{"$f":"DRE.ERO!K29","v":-38385},{"$f":"DRE.ERO!L29","v":-143092},{"$f":"DRE.ERO!M29","v":-125500.05117999999},{"$f":"DRE.ERO!N29","v":-37488},{"$f":"DRE.ERO!O29","v":-40704.948819999991},{"$f":"DRE.ERO!P29","v":26688},{"$f":"DRE.ERO!Q29","v":-177005},{"$f":"DRE.ERO!R29","v":-53735.583310000002},{"$f":"DRE.ERO!S29","v":-57694},{"$f":"DRE.ERO!T29","v":-54825.698960000002},{"$f":"DRE.ERO!U29","v":-63171.271550000005},{"$f":"DRE.ERO!V29","v":-229426.55382},{"$f":"DRE.ERO!W29","v":-37917},{"$f":"DRE.ERO!Y29","v":-32091},{"$f":"DRE.ERO!AA29","v":-31201},{"$f":"DRE.ERO!AB29","v":-42757},{"$f":"DRE.ERO!AC29","v":-197398},{"$f":"DRE.ERO!AD29","v":-26678},{"$f":"DRE.ERO!AE29","v":-28381},{"$f":"DRE.ERO!AF29","v":-30157},{"$f":"DRE.ERO!AG29","v":-36359},{"$f":"DRE.ERO!AH29","v":-121575},{"$f":"DRE.ERO!AI29","v":-22499},{"$f":"DRE.ERO!AJ29","v":-28336},{"$f":"DRE.ERO!AK29","v":-24205},{"$f":"DRE.ERO!AL29","v":-40880},{"$f":"DRE.ERO!AM29","v":-115920},{"$f":"DRE.ERO!AN29","v":-26716},{"$f":"DRE.ERO!AO29","v":-26048},{"$f":"DRE.ERO!AP29","v":-28374},{"$f":"DRE.ERO!AQ29","v":-36630},{"$f":"DRE.ERO!AR29","v":-117768},{"$f":"DRE.ERO!AS29","v":-30650},{"$f":"DRE.ERO!AT29","v":-34209},{"$f":"DRE.ERO!AT29","v":-34209},{"$f":"DRE.ERO!AT29","v":-34209},{"$f":"DRE.ERO!AU29","v":-32887}]
[null,"Pension Fund",{"$f":"DRE.ERO!C30","v":0},{"$f":"DRE.ERO!D30","v":0},{"$f":"DRE.ERO!E30","v":0},{"$f":"DRE.ERO!F30","v":0},{"$f":"DRE.ERO!G30","v":0},{"$f":"DRE.ERO!H30","v":0},{"$f":"DRE.ERO!I30","v":0},{"$f":"DRE.ERO!J30","v":0},{"$f":"DRE.ERO!K30","v":-5172},{"$f":"DRE.ERO!L30","v":-5172},{"$f":"DRE.ERO!M30","v":-1268.6281999999999},{"$f":"DRE.ERO!N30","v":-1245},{"$f":"DRE.ERO!O30","v":-1262.3717999999999},{"$f":"DRE.ERO!P30","v":-73433},{"$f":"DRE.ERO!Q30","v":-77209},{"$f":"DRE.ERO!R30","v":-1670.2819499999998},{"$f":"DRE.ERO!S30","v":-1502},{"$f":"DRE.ERO!T30","v":-1144},{"$f":"DRE.ERO!U30","v":-822.42276000000129},{"$f":"DRE.ERO!V30","v":-5138.7047100000009},{"$f":"DRE.ERO!W30","v":-665},{"$f":"DRE.ERO!Y30","v":-610},{"$f":"DRE.ERO!AA30","v":-572},{"$f":"DRE.ERO!AB30","v":-460},{"$f":"DRE.ERO!AC30","v":-4131},{"$f":"DRE.ERO!AD30","v":-609},{"$f":"DRE.ERO!AE30","v":-650},{"$f":"DRE.ERO!AF30","v":-622},{"$f":"DRE.ERO!AG30","v":-721},{"$f":"DRE.ERO!AH30","v":-2602},{"$f":"DRE.ERO!AI30","v":-645},{"$f":"DRE.ERO!AJ30","v":-717},{"$f":"DRE.ERO!AK30","v":-747},{"$f":"DRE.ERO!AL30","v":-931},{"$f":"DRE.ERO!AM30","v":-3040},{"$f":"DRE.ERO!AN30","v":-912},{"$f":"DRE.ERO!AO30","v":-702},{"$f":"DRE.ERO!AP30","v":1067},{"$f":"DRE.ERO!AQ30","v":-821},{"$f":"DRE.ERO!AR30","v":-1368},{"$f":"DRE.ERO!AS30","v":-824},{"$f":"DRE.ERO!AT30","v":-852},{"$f":"DRE.ERO!AT30","v":-852},{"$f":"DRE.ERO!AT30","v":-852},{"$f":"DRE.ERO!AU30","v":-999}]
[null,"Material",{"$f":"DRE.ERO!C31","v":-9626},{"$f":"DRE.ERO!D31","v":-5384},{"$f":"DRE.ERO!E31","v":-7798},{"$f":"DRE.ERO!F31","v":16612},{"$f":"DRE.ERO!G31","v":-6196},{"$f":"DRE.ERO!H31","v":-6960},{"$f":"DRE.ERO!I31","v":-7064},{"$f":"DRE.ERO!J31","v":-7082},{"$f":"DRE.ERO!K31","v":15129},{"$f":"DRE.ERO!L31","v":-5977},{"$f":"DRE.ERO!M31","v":-1199.3000400000001},{"$f":"DRE.ERO!N31","v":-1549},{"$f":"DRE.ERO!O31","v":-1394.6999599999999},{"$f":"DRE.ERO!P31","v":-1715},{"$f":"DRE.ERO!Q31","v":-5858},{"$f":"DRE.ERO!R31","v":-2583.1919199999998},{"$f":"DRE.ERO!S31","v":-358},{"$f":"DRE.ERO!T31","v":-5885},{"$f":"DRE.ERO!U31","v":-4430.4774800000014},{"$f":"DRE.ERO!V31","v":-13256.669400000001},{"$f":"DRE.ERO!W31","v":-5653},{"$f":"DRE.ERO!Y31","v":-3447},{"$f":"DRE.ERO!AA31","v":-4529},{"$f":"DRE.ERO!AB31","v":-5526},{"$f":"DRE.ERO!AC31","v":-33993},{"$f":"DRE.ERO!AD31","v":-4492},{"$f":"DRE.ERO!AE31","v":-5231},{"$f":"DRE.ERO!AF31","v":-5667},{"$f":"DRE.ERO!AG31","v":-4588},{"$f":"DRE.ERO!AH31","v":-19978},{"$f":"DRE.ERO!AI31","v":-5835},{"$f":"DRE.ERO!AJ31","v":-8822},{"$f":"DRE.ERO!AK31","v":-9093},{"$f":"DRE.ERO!AL31","v":-7795},{"$f":"DRE.ERO!AM31","v":-31545},{"$f":"DRE.ERO!AN31","v":-7419},{"$f":"DRE.ERO!AO31","v":-6852},{"$f":"DRE.ERO!AP31","v":-5956},{"$f":"DRE.ERO!AQ31","v":-16563},{"$f":"DRE.ERO!AR31","v":-36790},{"$f":"DRE.ERO!AS31","v":-6708},{"$f":"DRE.ERO!AT31","v":-6916},{"$f":"DRE.ERO!AT31","v":-6916},{"$f":"DRE.ERO!AT31","v":-6916},{"$f":"DRE.ERO!AU31","v":-6715}]
[null,"Outsourced Services",{"$f":"DRE.ERO!C32","v":-31851},{"$f":"DRE.ERO!D32","v":-28993},{"$f":"DRE.ERO!E32","v":-33680},{"$f":"DRE.ERO!F32","v":-37509},{"$f":"DRE.ERO!G32","v":-132033},{"$f":"DRE.ERO!H32","v":-32660},{"$f":"DRE.ERO!I32","v":-33392},{"$f":"DRE.ERO!J32","v":-32833},{"$f":"DRE.ERO!K32","v":-43359},{"$f":"DRE.ERO!L32","v":-142244},{"$f":"DRE.ERO!M32","v":-35685.566420000003},{"$f":"DRE.ERO!N32","v":-35468},{"$f":"DRE.ERO!O32","v":-37116.433579999997},{"$f":"DRE.ERO!P32","v":-37127},{"$f":"DRE.ERO!Q32","v":-145397},{"$f":"DRE.ERO!R32","v":-38045.396679999991},{"$f":"DRE.ERO!S32","v":-49455},{"$f":"DRE.ERO!T32","v":-65789},{"$f":"DRE.ERO!U32","v":-66544.28065999996},{"$f":"DRE.ERO!V32","v":-219833.67733999997},{"$f":"DRE.ERO!W32","v":-50088},{"$f":"DRE.ERO!Y32","v":-33412},{"$f":"DRE.ERO!AA32","v":-34921},{"$f":"DRE.ERO!AB32","v":-43946},{"$f":"DRE.ERO!AC32","v":-240457},{"$f":"DRE.ERO!AD32","v":-36745},{"$f":"DRE.ERO!AE32","v":-42706},{"$f":"DRE.ERO!AF32","v":-40444},{"$f":"DRE.ERO!AG32","v":-46063},{"$f":"DRE.ERO!AH32","v":-165958},{"$f":"DRE.ERO!AI32","v":-38214},{"$f":"DRE.ERO!AJ32","v":-45675},{"$f":"DRE.ERO!AK32","v":-40203},{"$f":"DRE.ERO!AL32","v":-41883},{"$f":"DRE.ERO!AM32","v":-165975},{"$f":"DRE.ERO!AN32","v":-39045},{"$f":"DRE.ERO!AO32","v":-42102},{"$f":"DRE.ERO!AP32","v":-44221},{"$f":"DRE.ERO!AQ32","v":-48715},{"$f":"DRE.ERO!AR32","v":-174083},{"$f":"DRE.ERO!AS32","v":-40385},{"$f":"DRE.ERO!AT32","v":-45352},{"$f":"DRE.ERO!AT32","v":-45352},{"$f":"DRE.ERO!AT32","v":-45352},{"$f":"DRE.ERO!AU32","v":-47131}]
[null,"Other Expenses",{"$f":"DRE.ERO!C33","v":-25734},{"$f":"DRE.ERO!D33","v":-34542},{"$f":"DRE.ERO!E33","v":-21872},{"$f":"DRE.ERO!F33","v":-32560},{"$f":"DRE.ERO!G33","v":-114708},{"$f":"DRE.ERO!H33","v":-28330},{"$f":"DRE.ERO!I33","v":7376},{"$f":"DRE.ERO!J33","v":-5747},{"$f":"DRE.ERO!K33","v":16369},{"$f":"DRE.ERO!L33","v":-10332},{"$f":"DRE.ERO!M33","v":-9321.9620000000032},{"$f":"DRE.ERO!N33","v":-4963},{"$f":"DRE.ERO!O33","v":-36828.038},{"$f":"DRE.ERO!P33","v":29559},{"$f":"DRE.ERO!Q33","v":-21554},{"$f":"DRE.ERO!R33","v":2866},{"$f":"DRE.ERO!S33","v":-8237},{"$f":"DRE.ERO!T33","v":-19966},{"$f":"DRE.ERO!U33","v":-21670.50451000001},{"$f":"DRE.ERO!V33","v":-47007.504510000013},{"$f":"DRE.ERO!W33","v":-18892},{"$f":"DRE.ERO!Y33","v":-10514},{"$f":"DRE.ERO!AA33","v":-5220},{"$f":"DRE.ERO!AB33","v":-6037},{"$f":"DRE.ERO!AC33","v":-51535},{"$f":"DRE.ERO!AD33","v":-15208},{"$f":"DRE.ERO!AE33","v":-11974},{"$f":"DRE.ERO!AF33","v":-33022},{"$f":"DRE.ERO!AG33","v":-9583},{"$f":"DRE.ERO!AH33","v":-69787},{"$f":"DRE.ERO!AI33","v":-6513},{"$f":"DRE.ERO!AJ33","v":-6231},{"$f":"DRE.ERO!AK33","v":-16447},{"$f":"DRE.ERO!AL33","v":-7245},{"$f":"DRE.ERO!AM33","v":-36436},{"$f":"DRE.ERO!AN33","v":-5436},{"$f":"DRE.ERO!AO33","v":-4351},{"$f":"DRE.ERO!AP33","v":-4779},{"$f":"DRE.ERO!AQ33","v":-6667},{"$f":"DRE.ERO!AR33","v":-21233},{"$f":"DRE.ERO!AS33","v":-4543},{"$f":"DRE.ERO!AT33","v":-3422},{"$f":"DRE.ERO!AT33","v":-3422},{"$f":"DRE.ERO!AT33","v":-3422},{"$f":"DRE.ERO!AU33","v":-25}]
[null,"Fines and Compensation",{"$f":"DRE.ERO!C34","v":0},{"$f":"DRE.ERO!D34","v":0},{"$f":"DRE.ERO!E34","v":0},{"$f":"DRE.ERO!F34","v":0},{"$f":"DRE.ERO!G34","v":0},{"$f":"DRE.ERO!H34","v":0},{"$f":"DRE.ERO!I34","v":0},{"$f":"DRE.ERO!J34","v":0},{"$f":"DRE.ERO!K34","v":-335},{"$f":"DRE.ERO!L34","v":-335},{"$f":"DRE.ERO!M34","v":-399},{"$f":"DRE.ERO!N34","v":-396},{"$f":"DRE.ERO!O34","v":-254},{"$f":"DRE.ERO!P34","v":164},{"$f":"DRE.ERO!Q34","v":-885},{"$f":"DRE.ERO!R34","v":-1105},{"$f":"DRE.ERO!S34","v":-1031},{"$f":"DRE.ERO!T34","v":-1013},{"$f":"DRE.ERO!U34","v":-3591},{"$f":"DRE.ERO!V34","v":-6740},{"$f":"DRE.ERO!W34","v":-2308},{"$f":"DRE.ERO!Y34","v":-711},{"$f":"DRE.ERO!AA34","v":-552},{"$f":"DRE.ERO!AB34","v":-189},{"$f":"DRE.ERO!AC34","v":-5438},{"$f":"DRE.ERO!AD34","v":-289},{"$f":"DRE.ERO!AE34","v":-397},{"$f":"DRE.ERO!AF34","v":-107},{"$f":"DRE.ERO!AG34","v":-285},{"$f":"DRE.ERO!AH34","v":-1078},{"$f":"DRE.ERO!AI34","v":-461},{"$f":"DRE.ERO!AJ34","v":-417},{"$f":"DRE.ERO!AK34","v":-525},{"$f":"DRE.ERO!AL34","v":-1092},{"$f":"DRE.ERO!AM34","v":-2495},{"$f":"DRE.ERO!AN34","v":-839},{"$f":"DRE.ERO!AO34","v":-1148},{"$f":"DRE.ERO!AP34","v":-879},{"$f":"DRE.ERO!AQ34","v":-1972},{"$f":"DRE.ERO!AR34","v":-4838},{"$f":"DRE.ERO!AS34","v":-2208},{"$f":"DRE.ERO!AT34","v":2020},{"$f":"DRE.ERO!AT34","v":2020},{"$f":"DRE.ERO!AT34","v":2020},{"$f":"DRE.ERO!AU34","v":-3}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.ERO!C35","v":0},{"$f":"DRE.ERO!D35","v":0},{"$f":"DRE.ERO!E35","v":0},{"$f":"DRE.ERO!F35","v":0},{"$f":"DRE.ERO!G35","v":0},{"$f":"DRE.ERO!H35","v":0},{"$f":"DRE.ERO!I35","v":0},{"$f":"DRE.ERO!J35","v":0},{"$f":"DRE.ERO!K35","v":-26679},{"$f":"DRE.ERO!L35","v":-26679},{"$f":"DRE.ERO!M35","v":0},{"$f":"DRE.ERO!N35","v":0},{"$f":"DRE.ERO!O35","v":0},{"$f":"DRE.ERO!P35","v":-38126},{"$f":"DRE.ERO!Q35","v":-38126},{"$f":"DRE.ERO!R35","v":0},{"$f":"DRE.ERO!S35","v":-3780},{"$f":"DRE.ERO!T35","v":-14595},{"$f":"DRE.ERO!U35","v":-10869},{"$f":"DRE.ERO!V35","v":-29244},{"$f":"DRE.ERO!W35","v":0},{"$f":"DRE.ERO!Y35","v":-14267},{"$f":"DRE.ERO!AA35","v":-329},{"$f":"DRE.ERO!AB35","v":-3503},{"$f":"DRE.ERO!AC35","v":-18099},{"$f":"DRE.ERO!AD35","v":-7312},{"$f":"DRE.ERO!AE35","v":-5384},{"$f":"DRE.ERO!AF35","v":-23989},{"$f":"DRE.ERO!AG35","v":2529},{"$f":"DRE.ERO!AH35","v":-34156},{"$f":"DRE.ERO!AI35","v":0},{"$f":"DRE.ERO!AJ35","v":0},{"$f":"DRE.ERO!AK35","v":0},{"$f":"DRE.ERO!AL35","v":0},{"$f":"DRE.ERO!AM35","v":0},{"$f":"DRE.ERO!AN35","v":0},{"$f":"DRE.ERO!AO35","v":0},{"$f":"DRE.ERO!AP35","v":0},{"$f":"DRE.ERO!AQ35","v":0},{"$f":"DRE.ERO!AR35","v":0},{"$f":"DRE.ERO!AS35","v":0},{"$f":"DRE.ERO!AT35","v":0},{"$f":"DRE.ERO!AT35","v":0},{"$f":"DRE.ERO!AT35","v":0},{"$f":"DRE.ERO!AU35","v":0}]
[null,"Others",{"$f":"DRE.ERO!C36","v":-25734},{"$f":"DRE.ERO!D36","v":-34542},{"$f":"DRE.ERO!E36","v":-21872},{"$f":"DRE.ERO!F36","v":-32560},{"$f":"DRE.ERO!G36","v":-114708},{"$f":"DRE.ERO!H36","v":-28330},{"$f":"DRE.ERO!I36","v":7376},{"$f":"DRE.ERO!J36","v":-5747},{"$f":"DRE.ERO!K36","v":43383},{"$f":"DRE.ERO!L36","v":16682},{"$f":"DRE.ERO!M36","v":-8922.9620000000032},{"$f":"DRE.ERO!N36","v":-4567},{"$f":"DRE.ERO!O36","v":-36574.038},{"$f":"DRE.ERO!P36","v":67521},{"$f":"DRE.ERO!Q36","v":17457},{"$f":"DRE.ERO!R36","v":3971},{"$f":"DRE.ERO!S36","v":-3426},{"$f":"DRE.ERO!T36","v":-4358},{"$f":"DRE.ERO!U36","v":-7210.5045100000098},{"$f":"DRE.ERO!V36","v":-11023.50451000001},{"$f":"DRE.ERO!W36","v":-16584},{"$f":"DRE.ERO!Y36","v":4464},{"$f":"DRE.ERO!AA36","v":-4339},{"$f":"DRE.ERO!AB36","v":-2345},{"$f":"DRE.ERO!AC36","v":-27998},{"$f":"DRE.ERO!AD36","v":-7607},{"$f":"DRE.ERO!AE36","v":-6193},{"$f":"DRE.ERO!AF36","v":-8926},{"$f":"DRE.ERO!AG36","v":-11827},{"$f":"DRE.ERO!AH36","v":-34553},{"$f":"DRE.ERO!AI36","v":-6052},{"$f":"DRE.ERO!AJ36","v":-5814},{"$f":"DRE.ERO!AK36","v":-15922},{"$f":"DRE.ERO!AL36","v":-6153},{"$f":"DRE.ERO!AM36","v":-33941},{"$f":"DRE.ERO!AN36","v":-4597},{"$f":"DRE.ERO!AO36","v":-3203},{"$f":"DRE.ERO!AP36","v":-3900},{"$f":"DRE.ERO!AQ36","v":-4695},{"$f":"DRE.ERO!AR36","v":-16395},{"$f":"DRE.ERO!AS36","v":-2335},{"$f":"DRE.ERO!AT36","v":-5442},{"$f":"DRE.ERO!AT36","v":-5442},{"$f":"DRE.ERO!AT36","v":-5442},{"$f":"DRE.ERO!AU36","v":-22}]
[null,"Provisions/Reversals",{"$f":"DRE.ERO!C37","v":-9161},{"$f":"DRE.ERO!D37","v":-9588},{"$f":"DRE.ERO!E37","v":-13353},{"$f":"DRE.ERO!F37","v":-383637},{"$f":"DRE.ERO!G37","v":-415739},{"$f":"DRE.ERO!H37","v":28897},{"$f":"DRE.ERO!I37","v":-436},{"$f":"DRE.ERO!J37","v":10955},{"$f":"DRE.ERO!K37","v":-68860},{"$f":"DRE.ERO!L37","v":-29444},{"$f":"DRE.ERO!M37","v":23497.856999999989},{"$f":"DRE.ERO!N37","v":-573469},{"$f":"DRE.ERO!O37","v":-47603.841039999999},{"$f":"DRE.ERO!P37","v":-94330.01595999999},{"$f":"DRE.ERO!Q37","v":-691905},{"$f":"DRE.ERO!R37","v":-43492.030169999998},{"$f":"DRE.ERO!S37","v":13676.835550000003},{"$f":"DRE.ERO!T37","v":42378.948219999998},{"$f":"DRE.ERO!U37","v":34594.036070000002},{"$f":"DRE.ERO!V37","v":47157.789669999998},{"$f":"DRE.ERO!W37","v":12973},{"$f":"DRE.ERO!Y37","v":-27798},{"$f":"DRE.ERO!AA37","v":460},{"$f":"DRE.ERO!AB37","v":-7242},{"$f":"DRE.ERO!AC37","v":-80483},{"$f":"DRE.ERO!AD37","v":12993},{"$f":"DRE.ERO!AE37","v":-20221},{"$f":"DRE.ERO!AF37","v":17776},{"$f":"DRE.ERO!AG37","v":-38933},{"$f":"DRE.ERO!AH37","v":-28385},{"$f":"DRE.ERO!AI37","v":-22564},{"$f":"DRE.ERO!AJ37","v":-40286},{"$f":"DRE.ERO!AK37","v":-29969},{"$f":"DRE.ERO!AL37","v":-16308},{"$f":"DRE.ERO!AM37","v":-109127},{"$f":"DRE.ERO!AN37","v":-29438},{"$f":"DRE.ERO!AO37","v":-30350},{"$f":"DRE.ERO!AP37","v":-21356},{"$f":"DRE.ERO!AQ37","v":-44440},{"$f":"DRE.ERO!AR37","v":-125584},{"$f":"DRE.ERO!AS37","v":-40734},{"$f":"DRE.ERO!AT37","v":-29301},{"$f":"DRE.ERO!AT37","v":-29301},{"$f":"DRE.ERO!AT37","v":-29301},{"$f":"DRE.ERO!AU37","v":-68789}]
[null,"Contingencies",{"$f":"DRE.ERO!C38","v":-4398},{"$f":"DRE.ERO!D38","v":-2084},{"$f":"DRE.ERO!E38","v":-5786},{"$f":"DRE.ERO!F38","v":-395622},{"$f":"DRE.ERO!G38","v":-407890},{"$f":"DRE.ERO!H38","v":32987},{"$f":"DRE.ERO!I38","v":25656},{"$f":"DRE.ERO!J38","v":2489},{"$f":"DRE.ERO!K38","v":-33122},{"$f":"DRE.ERO!L38","v":28010},{"$f":"DRE.ERO!M38","v":-27289.984040000003},{"$f":"DRE.ERO!N38","v":-594246},{"$f":"DRE.ERO!O38","v":-4331},{"$f":"DRE.ERO!P38","v":-185839.01595999999},{"$f":"DRE.ERO!Q38","v":-811706},{"$f":"DRE.ERO!R38","v":-15932.21176},{"$f":"DRE.ERO!S38","v":20228.258850000002},{"$f":"DRE.ERO!T38","v":45976},{"$f":"DRE.ERO!U38","v":37269.95291},{"$f":"DRE.ERO!V38","v":87542},{"$f":"DRE.ERO!W38","v":36231},{"$f":"DRE.ERO!Y38","v":16974},{"$f":"DRE.ERO!AA38","v":-7343},{"$f":"DRE.ERO!AB38","v":4368},{"$f":"DRE.ERO!AC38","v":35186},{"$f":"DRE.ERO!AD38","v":6588},{"$f":"DRE.ERO!AE38","v":-906},{"$f":"DRE.ERO!AF38","v":24167},{"$f":"DRE.ERO!AG38","v":-14457},{"$f":"DRE.ERO!AH38","v":15392},{"$f":"DRE.ERO!AI38","v":-2021},{"$f":"DRE.ERO!AJ38","v":-11721},{"$f":"DRE.ERO!AK38","v":-4873},{"$f":"DRE.ERO!AL38","v":-6734},{"$f":"DRE.ERO!AM38","v":-25349},{"$f":"DRE.ERO!AN38","v":-7522},{"$f":"DRE.ERO!AO38","v":-9909},{"$f":"DRE.ERO!AP38","v":-12117},{"$f":"DRE.ERO!AQ38","v":-36868},{"$f":"DRE.ERO!AR38","v":-66416},{"$f":"DRE.ERO!AS38","v":-12532},{"$f":"DRE.ERO!AT38","v":-12685},{"$f":"DRE.ERO!AT38","v":-12685},{"$f":"DRE.ERO!AT38","v":-12685},{"$f":"DRE.ERO!AU38","v":-50536}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.ERO!C39","v":-4763},{"$f":"DRE.ERO!D39","v":-7504},{"$f":"DRE.ERO!E39","v":-7567},{"$f":"DRE.ERO!F39","v":11985},{"$f":"DRE.ERO!G39","v":-7849},{"$f":"DRE.ERO!H39","v":-4090},{"$f":"DRE.ERO!I39","v":-26092},{"$f":"DRE.ERO!J39","v":8466},{"$f":"DRE.ERO!K39","v":-35738},{"$f":"DRE.ERO!L39","v":-57454},{"$f":"DRE.ERO!M39","v":-31400.158960000004},{"$f":"DRE.ERO!N39","v":-88807},{"$f":"DRE.ERO!O39","v":-12509.841039999999},{"$f":"DRE.ERO!P39","v":5068},{"$f":"DRE.ERO!Q39","v":-127649},{"$f":"DRE.ERO!R39","v":-27559.81841},{"$f":"DRE.ERO!S39","v":-6551.4232999999986},{"$f":"DRE.ERO!T39","v":-3597.0517800000011},{"$f":"DRE.ERO!U39","v":-2675.916839999998},{"$f":"DRE.ERO!V39","v":-40384.210330000002},{"$f":"DRE.ERO!W39","v":-23258},{"$f":"DRE.ERO!Y39","v":-44772},{"$f":"DRE.ERO!AA39","v":7803},{"$f":"DRE.ERO!AB39","v":-11610},{"$f":"DRE.ERO!AC39","v":-115669},{"$f":"DRE.ERO!AD39","v":6405},{"$f":"DRE.ERO!AE39","v":-19315},{"$f":"DRE.ERO!AF39","v":-6391},{"$f":"DRE.ERO!AG39","v":-24476},{"$f":"DRE.ERO!AH39","v":-43777},{"$f":"DRE.ERO!AI39","v":-20543},{"$f":"DRE.ERO!AJ39","v":-28565},{"$f":"DRE.ERO!AK39","v":-25096},{"$f":"DRE.ERO!AL39","v":-9574},{"$f":"DRE.ERO!AM39","v":-83778},{"$f":"DRE.ERO!AN39","v":-21916},{"$f":"DRE.ERO!AO39","v":-20441},{"$f":"DRE.ERO!AP39","v":-9239},{"$f":"DRE.ERO!AQ39","v":-7572},{"$f":"DRE.ERO!AR39","v":-59168},{"$f":"DRE.ERO!AS39","v":-28202},{"$f":"DRE.ERO!AT39","v":-16616},{"$f":"DRE.ERO!AT39","v":-16616},{"$f":"DRE.ERO!AT39","v":-16616},{"$f":"DRE.ERO!AU39","v":-18253}]
[null,"Other provisions (*)",{"$f":"DRE.ERO!C40","v":0},{"$f":"DRE.ERO!D40","v":0},{"$f":"DRE.ERO!E40","v":0},{"$f":"DRE.ERO!F40","v":0},{"$f":"DRE.ERO!G40","v":0},{"$f":"DRE.ERO!H40","v":0},{"$f":"DRE.ERO!I40","v":0},{"$f":"DRE.ERO!J40","v":0},{"$f":"DRE.ERO!K40","v":-68074},{"$f":"DRE.ERO!L40","v":-68074},{"$f":"DRE.ERO!M40","v":82188},{"$f":"DRE.ERO!N40","v":109584},{"$f":"DRE.ERO!O40","v":-30763},{"$f":"DRE.ERO!P40","v":86441},{"$f":"DRE.ERO!Q40","v":247450},{"$f":"DRE.ERO!R40","v":0},{"$f":"DRE.ERO!S40","v":0},{"$f":"DRE.ERO!T40","v":0},{"$f":"DRE.ERO!U40","v":0},{"$f":"DRE.ERO!V40","v":0},{"$f":"DRE.ERO!W40","v":0},{"$f":"DRE.ERO!Y40","v":0},{"$f":"DRE.ERO!AA40","v":0},{"$f":"DRE.ERO!AB40","v":0},{"$f":"DRE.ERO!AC40","v":0},{"$f":"DRE.ERO!AD40","v":0},{"$f":"DRE.ERO!AE40","v":0},{"$f":"DRE.ERO!AF40","v":0},{"$f":"DRE.ERO!AG40","v":0},{"$f":"DRE.ERO!AH40","v":0},{"$f":"DRE.ERO!AI40","v":0},{"$f":"DRE.ERO!AJ40","v":0},{"$f":"DRE.ERO!AK40","v":0},{"$f":"DRE.ERO!AL40","v":0},{"$f":"DRE.ERO!AM40","v":0},{"$f":"DRE.ERO!AN40","v":0},{"$f":"DRE.ERO!AO40","v":0},{"$f":"DRE.ERO!AP40","v":0},{"$f":"DRE.ERO!AQ40","v":"-"},{"$f":"DRE.ERO!AR40","v":0},{"$f":"DRE.ERO!AS40","v":"-"},{"$f":"DRE.ERO!AT40","v":"-"},{"$f":"DRE.ERO!AT40","v":"-"},{"$f":"DRE.ERO!AT40","v":"-"},{"$f":"DRE.ERO!AU40","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"DRE.ERO!C41","v":-10547},{"$f":"DRE.ERO!D41","v":-8622},{"$f":"DRE.ERO!E41","v":-8461},{"$f":"DRE.ERO!F41","v":-8927},{"$f":"DRE.ERO!G41","v":-36557},{"$f":"DRE.ERO!H41","v":-9971},{"$f":"DRE.ERO!I41","v":-10366},{"$f":"DRE.ERO!J41","v":-10840},{"$f":"DRE.ERO!K41","v":-49444},{"$f":"DRE.ERO!L41","v":-80621},{"$f":"DRE.ERO!M41","v":-11018.063149999998},{"$f":"DRE.ERO!N41","v":-11213},{"$f":"DRE.ERO!O41","v":-11501.000000000004},{"$f":"DRE.ERO!P41","v":-123546.93685},{"$f":"DRE.ERO!Q41","v":-157279},{"$f":"DRE.ERO!R41","v":-29178.337889999995},{"$f":"DRE.ERO!S41","v":-10519},{"$f":"DRE.ERO!T41","v":-29532},{"$f":"DRE.ERO!U41","v":-19114.057860000001},{"$f":"DRE.ERO!V41","v":-88343.395749999996},{"$f":"DRE.ERO!W41","v":-23368},{"$f":"DRE.ERO!Y41","v":-29035},{"$f":"DRE.ERO!AA41","v":-22927},{"$f":"DRE.ERO!AB41","v":-28061},{"$f":"DRE.ERO!AC41","v":-168049},{"$f":"DRE.ERO!AD41","v":-22222},{"$f":"DRE.ERO!AE41","v":-28980},{"$f":"DRE.ERO!AF41","v":-23550},{"$f":"DRE.ERO!AG41","v":-38926},{"$f":"DRE.ERO!AH41","v":-113678},{"$f":"DRE.ERO!AI41","v":-22961},{"$f":"DRE.ERO!AJ41","v":-22418},{"$f":"DRE.ERO!AK41","v":-10992},{"$f":"DRE.ERO!AL41","v":709},{"$f":"DRE.ERO!AM41","v":-55662},{"$f":"DRE.ERO!AN41","v":-32329},{"$f":"DRE.ERO!AO41","v":-42097},{"$f":"DRE.ERO!AP41","v":-35960},{"$f":"DRE.ERO!AQ41","v":-26308},{"$f":"DRE.ERO!AR41","v":-136694},{"$f":"DRE.ERO!AS41","v":-38316},{"$f":"DRE.ERO!AT41","v":-43238},{"$f":"DRE.ERO!AT41","v":-43238},{"$f":"DRE.ERO!AT41","v":-43238},{"$f":"DRE.ERO!AU41","v":-40319}]
[null,"Construction Cost",{"$f":"DRE.ERO!C42","v":-35879},{"$f":"DRE.ERO!D42","v":-70324},{"$f":"DRE.ERO!E42","v":-34737},{"$f":"DRE.ERO!F42","v":-58287},{"$f":"DRE.ERO!G42","v":-199227},{"$f":"DRE.ERO!H42","v":-32149},{"$f":"DRE.ERO!I42","v":-47965},{"$f":"DRE.ERO!J42","v":-46227},{"$f":"DRE.ERO!K42","v":-23639},{"$f":"DRE.ERO!L42","v":-149980},{"$f":"DRE.ERO!M42","v":-21250},{"$f":"DRE.ERO!N42","v":-34108},{"$f":"DRE.ERO!O42","v":-25038.999999999993},{"$f":"DRE.ERO!P42","v":-31683.484850000008},{"$f":"DRE.ERO!Q42","v":-112080.48485000001},{"$f":"DRE.ERO!R42","v":-42423},{"$f":"DRE.ERO!S42","v":-117697},{"$f":"DRE.ERO!T42","v":-148749},{"$f":"DRE.ERO!U42","v":-93813.500340000028},{"$f":"DRE.ERO!V42","v":-402682.50034000003},{"$f":"DRE.ERO!W42","v":-141469},{"$f":"DRE.ERO!Y42","v":-91272},{"$f":"DRE.ERO!AA42","v":-136363},{"$f":"DRE.ERO!AB42","v":-119713},{"$f":"DRE.ERO!AC42","v":-690637},{"$f":"DRE.ERO!AD42","v":-57355},{"$f":"DRE.ERO!AE42","v":-226089},{"$f":"DRE.ERO!AF42","v":-230805},{"$f":"DRE.ERO!AG42","v":271457},{"$f":"DRE.ERO!AH42","v":-242792},{"$f":"DRE.ERO!AI42","v":-88468},{"$f":"DRE.ERO!AJ42","v":-90837},{"$f":"DRE.ERO!AK42","v":-229424},{"$f":"DRE.ERO!AL42","v":-204999},{"$f":"DRE.ERO!AM42","v":-613728},{"$f":"DRE.ERO!AN42","v":-100910},{"$f":"DRE.ERO!AO42","v":-132463},{"$f":"DRE.ERO!AP42","v":-89905},{"$f":"DRE.ERO!AQ42","v":-42959},{"$f":"DRE.ERO!AR42","v":-366237},{"$f":"DRE.ERO!AS42","v":-105329},{"$f":"DRE.ERO!AT42","v":-94008},{"$f":"DRE.ERO!AT42","v":-94008},{"$f":"DRE.ERO!AT42","v":-94008},{"$f":"DRE.ERO!AU42","v":-143209}]
[null,"Operating Expenses",{"$f":"DRE.ERO!C43","v":-365201},{"$f":"DRE.ERO!D43","v":-509769},{"$f":"DRE.ERO!E43","v":-416226},{"$f":"DRE.ERO!F43","v":-778344},{"$f":"DRE.ERO!G43","v":-2069540},{"$f":"DRE.ERO!H43","v":-329697},{"$f":"DRE.ERO!I43","v":-483968},{"$f":"DRE.ERO!J43","v":-401504},{"$f":"DRE.ERO!K43","v":-596034},{"$f":"DRE.ERO!L43","v":-1811203},{"$f":"DRE.ERO!M43","v":-477512.42699999997},{"$f":"DRE.ERO!N43","v":-970927},{"$f":"DRE.ERO!O43","v":-418252.62019000005},{"$f":"DRE.ERO!P43","v":-673279.43765999994},{"$f":"DRE.ERO!Q43","v":-2539971.4848500001},{"$f":"DRE.ERO!R43","v":-440643.70591000002},{"$f":"DRE.ERO!S43","v":-477247.16444999998},{"$f":"DRE.ERO!T43","v":-561102.83901},{"$f":"DRE.ERO!U43","v":-530317.05196000007},{"$f":"DRE.ERO!V43","v":-2009310.7613299999},{"$f":"DRE.ERO!W43","v":-485907},{"$f":"DRE.ERO!Y43","v":-418971},{"$f":"DRE.ERO!AA43","v":-488349},{"$f":"DRE.ERO!AB43","v":-537983},{"$f":"DRE.ERO!AC43","v":-2948472},{"$f":"DRE.ERO!AD43","v":-430181},{"$f":"DRE.ERO!AE43","v":-659569},{"$f":"DRE.ERO!AF43","v":-781272},{"$f":"DRE.ERO!AG43","v":-323501},{"$f":"DRE.ERO!AH43","v":-2194523},{"$f":"DRE.ERO!AI43","v":-478490},{"$f":"DRE.ERO!AJ43","v":-480104},{"$f":"DRE.ERO!AK43","v":-621121},{"$f":"DRE.ERO!AL43","v":-596410},{"$f":"DRE.ERO!AM43","v":-2176125},{"$f":"DRE.ERO!AN43","v":-508631},{"$f":"DRE.ERO!AO43","v":-552173},{"$f":"DRE.ERO!AP43","v":-497601},{"$f":"DRE.ERO!AQ43","v":-508214},{"$f":"DRE.ERO!AR43","v":-2066619},{"$f":"DRE.ERO!AS43","v":-528189},{"$f":"DRE.ERO!AT43","v":-528592},{"$f":"DRE.ERO!AT43","v":-528592},{"$f":"DRE.ERO!AT43","v":-528592},{"$f":"DRE.ERO!AU43","v":-689950}]
[null,"Other Operating Revenues",{"$f":"DRE.ERO!C44","v":0},{"$f":"DRE.ERO!D44","v":0},{"$f":"DRE.ERO!E44","v":0},{"$f":"DRE.ERO!F44","v":0},{"$f":"DRE.ERO!G44","v":0},{"$f":"DRE.ERO!H44","v":0},{"$f":"DRE.ERO!I44","v":0},{"$f":"DRE.ERO!J44","v":0},{"$f":"DRE.ERO!K44","v":1821},{"$f":"DRE.ERO!L44","v":1821},{"$f":"DRE.ERO!M44","v":0},{"$f":"DRE.ERO!N44","v":8602},{"$f":"DRE.ERO!O44","v":32078},{"$f":"DRE.ERO!P44","v":-39983},{"$f":"DRE.ERO!Q44","v":697},{"$f":"DRE.ERO!R44","v":1449},{"$f":"DRE.ERO!S44","v":1661},{"$f":"DRE.ERO!T44","v":261},{"$f":"DRE.ERO!U44","v":1013.3390899999995},{"$f":"DRE.ERO!V44","v":4384.3390899999995},{"$f":"DRE.ERO!W44","v":603},{"$f":"DRE.ERO!Y44","v":-272},{"$f":"DRE.ERO!AA44","v":1455},{"$f":"DRE.ERO!AB44","v":69467},{"$f":"DRE.ERO!AC44","v":69681},{"$f":"DRE.ERO!AD44","v":19847},{"$f":"DRE.ERO!AE44","v":1193},{"$f":"DRE.ERO!AF44","v":7258},{"$f":"DRE.ERO!AG44","v":22131},{"$f":"DRE.ERO!AH44","v":50429},{"$f":"DRE.ERO!AI44","v":9223},{"$f":"DRE.ERO!AJ44","v":11448},{"$f":"DRE.ERO!AK44","v":3028},{"$f":"DRE.ERO!AL44","v":-6117},{"$f":"DRE.ERO!AM44","v":17582},{"$f":"DRE.ERO!AN44","v":-786},{"$f":"DRE.ERO!AO44","v":-283},{"$f":"DRE.ERO!AP44","v":7410},{"$f":"DRE.ERO!AQ44","v":3390},{"$f":"DRE.ERO!AR44","v":9731},{"$f":"DRE.ERO!AS44","v":-1316},{"$f":"DRE.ERO!AT44","v":1316},{"$f":"DRE.ERO!AT44","v":1316},{"$f":"DRE.ERO!AT44","v":1316},{"$f":"DRE.ERO!AU44","v":0}]
[null,"Other Operating Expenses",{"$f":"DRE.ERO!C45","v":0},{"$f":"DRE.ERO!D45","v":0},{"$f":"DRE.ERO!E45","v":0},{"$f":"DRE.ERO!F45","v":0},{"$f":"DRE.ERO!G45","v":0},{"$f":"DRE.ERO!H45","v":0},{"$f":"DRE.ERO!I45","v":0},{"$f":"DRE.ERO!J45","v":0},{"$f":"DRE.ERO!K45","v":-1784},{"$f":"DRE.ERO!L45","v":-1784},{"$f":"DRE.ERO!M45","v":-12.224370000000004},{"$f":"DRE.ERO!N45","v":0},{"$f":"DRE.ERO!O45","v":12.224370000000004},{"$f":"DRE.ERO!P45","v":-71398},{"$f":"DRE.ERO!Q45","v":-71398},{"$f":"DRE.ERO!R45","v":-839},{"$f":"DRE.ERO!S45","v":-2488.5559800000001},{"$f":"DRE.ERO!T45","v":-137},{"$f":"DRE.ERO!U45","v":-941},{"$f":"DRE.ERO!V45","v":-4405.5559800000001},{"$f":"DRE.ERO!W45","v":-110},{"$f":"DRE.ERO!Y45","v":-1925},{"$f":"DRE.ERO!AA45","v":566},{"$f":"DRE.ERO!AB45","v":-11960},{"$f":"DRE.ERO!AC45","v":-22303},{"$f":"DRE.ERO!AD45","v":-376},{"$f":"DRE.ERO!AE45","v":-3167},{"$f":"DRE.ERO!AF45","v":-6125},{"$f":"DRE.ERO!AG45","v":-32004},{"$f":"DRE.ERO!AH45","v":-41672},{"$f":"DRE.ERO!AI45","v":-11121},{"$f":"DRE.ERO!AJ45","v":-27385},{"$f":"DRE.ERO!AK45","v":-15846},{"$f":"DRE.ERO!AL45","v":-3951},{"$f":"DRE.ERO!AM45","v":-58303},{"$f":"DRE.ERO!AN45","v":-4436},{"$f":"DRE.ERO!AO45","v":-14765},{"$f":"DRE.ERO!AP45","v":-14199},{"$f":"DRE.ERO!AQ45","v":-51840},{"$f":"DRE.ERO!AR45","v":-85240},{"$f":"DRE.ERO!AS45","v":-10042},{"$f":"DRE.ERO!AT45","v":-7521},{"$f":"DRE.ERO!AT45","v":-7521},{"$f":"DRE.ERO!AT45","v":-7521},{"$f":"DRE.ERO!AU45","v":-16909}]
[null,"Result Before Equity Income",{"$f":"DRE.ERO!C46","v":42223},{"$f":"DRE.ERO!D46","v":-60584},{"$f":"DRE.ERO!E46","v":-46950},{"$f":"DRE.ERO!F46","v":-519396},{"$f":"DRE.ERO!G46","v":-584707},{"$f":"DRE.ERO!H46","v":-46889},{"$f":"I25+I44+I45+I46","v":-195027},-88440,-167480,-497835.80000000005,-132125.65136999998,-215225,-28380.395820000045,-312660.43765999994,-688391.48485000012,-106842.83036001003,-67403.254879999906,-87844.223120000097,-80374.894800000038,-342465.20316001022,2629.5850499999942,14138,{"$f":"Y25+Y44+Y45+Y46","v":531},40113.472470000037,234288.05752000026,59608,28209,73874,{"$f":"AE25+AE44+AE45+AE46","v":-22931},{"$f":"AF25+AF44+AF45+AF46","v":138760},{"$f":"AG25+AG44+AG45+AG46","v":69924},{"$f":"AH25+AH44+AH45+AH46","v":14919},50729,88556,224128,88438,35203,{"$f":"AN25+AN44+AN45+AN46","v":86929},{"$f":"AO25+AO44+AO45+AO46","v":-24858},{"$f":"AP25+AP44+AP45+AP46","v":185712},{"$f":"AQ25+AQ44+AQ45+AQ46","v":133266},130880,{"$f":"AS25+AS44+AS45+AS46","v":130880},{"$f":"AT25+AT44+AT45+AT46","v":130880},{"$f":"AU25+AU44+AU45+AU46","v":113644}]
[null,"Equity Income",{"$f":"DRE.ERO!C47","v":0},{"$f":"DRE.ERO!D47","v":0},{"$f":"DRE.ERO!E47","v":0},{"$f":"DRE.ERO!F47","v":0},{"$f":"DRE.ERO!G47","v":0},{"$f":"DRE.ERO!H47","v":0},{"$f":"DRE.ERO!I47","v":0},{"$f":"DRE.ERO!J47","v":0},{"$f":"DRE.ERO!K47","v":0},{"$f":"DRE.ERO!L47","v":0},{"$f":"DRE.ERO!M47","v":0},{"$f":"DRE.ERO!N47","v":0},{"$f":"DRE.ERO!O47","v":0},{"$f":"DRE.ERO!P47","v":0},{"$f":"DRE.ERO!Q47","v":0},{"$f":"DRE.ERO!R47","v":0},{"$f":"DRE.ERO!S47","v":0},{"$f":"DRE.ERO!T47","v":0},{"$f":"DRE.ERO!U47","v":0},{"$f":"DRE.ERO!V47","v":0},{"$f":"DRE.ERO!W47","v":0},{"$f":"DRE.ERO!Y47","v":0},{"$f":"DRE.ERO!AA47","v":0},{"$f":"DRE.ERO!AB47","v":0},{"$f":"DRE.ERO!AC47","v":0},{"$f":"DRE.ERO!AD47","v":0},{"$f":"DRE.ERO!AE47","v":0},{"$f":"DRE.ERO!AF47","v":0},{"$f":"DRE.ERO!AG47","v":0},{"$f":"DRE.ERO!AH47","v":0},{"$f":"DRE.ERO!AI47","v":0},{"$f":"DRE.ERO!AJ47","v":0},{"$f":"DRE.ERO!AK47","v":0},{"$f":"DRE.ERO!AL47","v":0},{"$f":"DRE.ERO!AM47","v":0},{"$f":"DRE.ERO!AN47","v":0},{"$f":"DRE.ERO!AO47","v":0},{"$f":"DRE.ERO!AP47","v":0},{"$f":"DRE.ERO!AQ47","v":0},{"$f":"DRE.ERO!AR47","v":0},{"$f":"DRE.ERO!AS47","v":0},{"$f":"DRE.ERO!AT47","v":0},{"$f":"DRE.ERO!AT47","v":0},{"$f":"DRE.ERO!AT47","v":0},{"$f":"DRE.ERO!AU47","v":0}]
[null,"EBITDA",{"$f":"DRE.ERO!C48","v":52770},{"$f":"DRE.ERO!D48","v":-51962},{"$f":"DRE.ERO!E48","v":-38489},{"$f":"DRE.ERO!F48","v":-510469},{"$f":"DRE.ERO!G48","v":-548150},{"$f":"DRE.ERO!H48","v":-36918},{"$f":"DRE.ERO!I48","v":-184661},{"$f":"DRE.ERO!J48","v":-77600},{"$f":"DRE.ERO!K48","v":-49962},{"$f":"DRE.ERO!L48","v":-349140.80000000005},{"$f":"DRE.ERO!M48","v":-121107.58821999996},{"$f":"DRE.ERO!N48","v":-204012},{"$f":"DRE.ERO!O48","v":-16879.395820000009},{"$f":"DRE.ERO!P48","v":-189113.50081},{"$f":"DRE.ERO!Q48","v":-531112.48485000001},{"$f":"DRE.ERO!R48","v":-77664.492470009995},{"$f":"DRE.ERO!S48","v":-56884.254879999913},{"$f":"DRE.ERO!T48","v":-58312.223120000184},{"$f":"DRE.ERO!U48","v":-61260.836940000059},{"$f":"DRE.ERO!V48","v":-254121.80741001031},{"$f":"DRE.ERO!W48","v":25997.585049999994},{"$f":"DRE.ERO!Y48","v":43173},{"$f":"DRE.ERO!AA48","v":23458},{"$f":"DRE.ERO!AB48","v":68174.472470000037},{"$f":"DRE.ERO!AC48","v":402337.05752000026},{"$f":"DRE.ERO!AD48","v":81830},{"$f":"DRE.ERO!AE48","v":57189},{"$f":"DRE.ERO!AF48","v":97424},{"$f":"DRE.ERO!AG48","v":15995},{"$f":"DRE.ERO!AH48","v":252438},{"$f":"DRE.ERO!AI48","v":92885},{"$f":"DRE.ERO!AJ48","v":37337},{"$f":"DRE.ERO!AK48","v":61721},{"$f":"DRE.ERO!AL48","v":87847},{"$f":"DRE.ERO!AM48","v":279790},{"$f":"DRE.ERO!AN48","v":120767},{"$f":"DRE.ERO!AO48","v":77300},{"$f":"DRE.ERO!AP48","v":122889},{"$f":"DRE.ERO!AQ48","v":1450},{"$f":"DRE.ERO!AR48","v":322406},{"$f":"DRE.ERO!AS48","v":171582},{"$f":"DRE.ERO!AT48","v":174118},{"$f":"DRE.ERO!AT48","v":174118},{"$f":"DRE.ERO!AT48","v":174118},{"$f":"DRE.ERO!AU48","v":153963}]
[null,"Result Before Financial Expenses",{"$f":"DRE.ERO!C49","v":42223},{"$f":"DRE.ERO!D49","v":-60584},{"$f":"DRE.ERO!E49","v":-46950},{"$f":"DRE.ERO!F49","v":-519396},{"$f":"DRE.ERO!G49","v":-584707},{"$f":"DRE.ERO!H49","v":-46889},{"$f":"DRE.ERO!I49","v":-195027},{"$f":"DRE.ERO!J49","v":-88440},{"$f":"DRE.ERO!K49","v":-167480},{"$f":"DRE.ERO!L49","v":-497835.80000000005},{"$f":"DRE.ERO!M49","v":-132125.65136999998},{"$f":"DRE.ERO!N49","v":-215225},{"$f":"DRE.ERO!O49","v":-28380.395820000045},{"$f":"DRE.ERO!P49","v":-312660.43765999994},{"$f":"DRE.ERO!Q49","v":-688391.48485000012},{"$f":"DRE.ERO!R49","v":-106842.83036001003},{"$f":"DRE.ERO!S49","v":-67403.254879999906},{"$f":"DRE.ERO!T49","v":-87844.223120000097},{"$f":"DRE.ERO!U49","v":-80374.894800000038},{"$f":"DRE.ERO!V49","v":-342465.20316001022},{"$f":"DRE.ERO!W49","v":2629.5850499999942},{"$f":"DRE.ERO!Y49","v":14138},{"$f":"DRE.ERO!AA49","v":531},{"$f":"DRE.ERO!AB49","v":40113.472470000037},{"$f":"DRE.ERO!AC49","v":234288.05752000026},{"$f":"DRE.ERO!AD49","v":59608},{"$f":"DRE.ERO!AE49","v":28209},{"$f":"DRE.ERO!AF49","v":73874},{"$f":"DRE.ERO!AG49","v":-22931},{"$f":"DRE.ERO!AH49","v":138760},{"$f":"DRE.ERO!AI49","v":69924},{"$f":"DRE.ERO!AJ49","v":14919},{"$f":"DRE.ERO!AK49","v":50729},{"$f":"DRE.ERO!AL49","v":88556},{"$f":"DRE.ERO!AM49","v":224128},{"$f":"DRE.ERO!AN49","v":88438},{"$f":"DRE.ERO!AO49","v":35203},{"$f":"DRE.ERO!AP49","v":86929},{"$f":"DRE.ERO!AQ49","v":-24858},{"$f":"DRE.ERO!AR49","v":185712},{"$f":"DRE.ERO!AS49","v":133266},{"$f":"DRE.ERO!AT49","v":130880},{"$f":"DRE.ERO!AT49","v":130880},{"$f":"DRE.ERO!AT49","v":130880},{"$f":"DRE.ERO!AU49","v":113644}]
[null,"Financial Revenues",{"$f":"DRE.ERO!C50","v":129630},{"$f":"DRE.ERO!D50","v":110200},{"$f":"DRE.ERO!E50","v":141628},{"$f":"DRE.ERO!F50","v":131425},{"$f":"DRE.ERO!G50","v":512883},{"$f":"DRE.ERO!H50","v":124718},{"$f":"DRE.ERO!I50","v":117159},{"$f":"DRE.ERO!J50","v":101438},{"$f":"DRE.ERO!K50","v":80072},{"$f":"DRE.ERO!L50","v":423387},{"$f":"DRE.ERO!M50","v":85966},{"$f":"DRE.ERO!N50","v":135495},{"$f":"DRE.ERO!O50","v":94914},{"$f":"DRE.ERO!P50","v":22751},{"$f":"DRE.ERO!Q50","v":339126},{"$f":"DRE.ERO!R50","v":25863},{"$f":"DRE.ERO!S50","v":20021},{"$f":"DRE.ERO!T50","v":50137},{"$f":"DRE.ERO!U50","v":42868.517249999546},{"$f":"DRE.ERO!V50","v":138889.51724999957},{"$f":"DRE.ERO!W50","v":15741},{"$f":"DRE.ERO!Y50","v":20639},{"$f":"DRE.ERO!AA50","v":41502},{"$f":"DRE.ERO!AB50","v":23711},{"$f":"DRE.ERO!AC50","v":172511},{"$f":"DRE.ERO!AD50","v":22771},{"$f":"DRE.ERO!AE50","v":31762},{"$f":"DRE.ERO!AF50","v":26091},{"$f":"DRE.ERO!AG50","v":32971},{"$f":"DRE.ERO!AH50","v":113595},{"$f":"DRE.ERO!AI50","v":8304},{"$f":"DRE.ERO!AJ50","v":47604},{"$f":"DRE.ERO!AK50","v":46875},{"$f":"DRE.ERO!AL50","v":36633},{"$f":"DRE.ERO!AM50","v":139416},{"$f":"DRE.ERO!AN50","v":35458},{"$f":"DRE.ERO!AO50","v":35941},{"$f":"DRE.ERO!AP50","v":32629},{"$f":"DRE.ERO!AQ50","v":33582},{"$f":"DRE.ERO!AR50","v":137610},{"$f":"DRE.ERO!AS50","v":36372},{"$f":"DRE.ERO!AT50","v":48718},{"$f":"DRE.ERO!AT50","v":48718},{"$f":"DRE.ERO!AT50","v":48718},{"$f":"DRE.ERO!AU50","v":36017}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.ERO!C51","v":1098},{"$f":"DRE.ERO!D51","v":2197},{"$f":"DRE.ERO!E51","v":3624},{"$f":"DRE.ERO!F51","v":705},{"$f":"DRE.ERO!G51","v":7624},{"$f":"DRE.ERO!H51","v":136},{"$f":"DRE.ERO!I51","v":769},{"$f":"DRE.ERO!J51","v":911},{"$f":"DRE.ERO!K51","v":831},{"$f":"DRE.ERO!L51","v":2647},{"$f":"DRE.ERO!M51","v":1158},{"$f":"DRE.ERO!N51","v":422},{"$f":"DRE.ERO!O51","v":539},{"$f":"DRE.ERO!P51","v":2307},{"$f":"DRE.ERO!Q51","v":4426},{"$f":"DRE.ERO!R51","v":868},{"$f":"DRE.ERO!S51","v":489},{"$f":"DRE.ERO!T51","v":7393},{"$f":"DRE.ERO!U51","v":4274.0814400000017},{"$f":"DRE.ERO!V51","v":13024.081440000002},{"$f":"DRE.ERO!W51","v":1234},{"$f":"DRE.ERO!Y51","v":330},{"$f":"DRE.ERO!AA51","v":125},{"$f":"DRE.ERO!AB51","v":209},{"$f":"DRE.ERO!AC51","v":8600},{"$f":"DRE.ERO!AD51","v":885},{"$f":"DRE.ERO!AE51","v":189},{"$f":"DRE.ERO!AF51","v":35},{"$f":"DRE.ERO!AG51","v":45},{"$f":"DRE.ERO!AH51","v":1154},{"$f":"DRE.ERO!AI51","v":214},{"$f":"DRE.ERO!AJ51","v":5690},{"$f":"DRE.ERO!AK51","v":4213},{"$f":"DRE.ERO!AL51","v":2832},{"$f":"DRE.ERO!AM51","v":12949},{"$f":"DRE.ERO!AN51","v":3351},{"$f":"DRE.ERO!AO51","v":4196},{"$f":"DRE.ERO!AP51","v":5989},{"$f":"DRE.ERO!AQ51","v":6836},{"$f":"DRE.ERO!AR51","v":20372},{"$f":"DRE.ERO!AS51","v":5546},{"$f":"DRE.ERO!AT51","v":13116},{"$f":"DRE.ERO!AT51","v":13116},{"$f":"DRE.ERO!AT51","v":13116},{"$f":"DRE.ERO!AU51","v":13506}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.ERO!C52","v":14221},{"$f":"DRE.ERO!D52","v":15587},{"$f":"DRE.ERO!E52","v":7595},{"$f":"DRE.ERO!F52","v":18772},{"$f":"DRE.ERO!G52","v":56175},{"$f":"DRE.ERO!H52","v":11580},{"$f":"DRE.ERO!I52","v":12461},{"$f":"DRE.ERO!J52","v":12973},{"$f":"DRE.ERO!K52","v":524},{"$f":"DRE.ERO!L52","v":37538},{"$f":"DRE.ERO!M52","v":9741},{"$f":"DRE.ERO!N52","v":10267},{"$f":"DRE.ERO!O52","v":11984},{"$f":"DRE.ERO!P52","v":15213},{"$f":"DRE.ERO!Q52","v":47205},{"$f":"DRE.ERO!R52","v":9886},{"$f":"DRE.ERO!S52","v":14492},{"$f":"DRE.ERO!T52","v":23011},{"$f":"DRE.ERO!U52","v":21422.70775999999},{"$f":"DRE.ERO!V52","v":68811.70775999999},{"$f":"DRE.ERO!W52","v":5272},{"$f":"DRE.ERO!Y52","v":9747},{"$f":"DRE.ERO!AA52","v":24447},{"$f":"DRE.ERO!AB52","v":3538},{"$f":"DRE.ERO!AC52","v":58796},{"$f":"DRE.ERO!AD52","v":14373},{"$f":"DRE.ERO!AE52","v":9329},{"$f":"DRE.ERO!AF52","v":12142},{"$f":"DRE.ERO!AG52","v":11692},{"$f":"DRE.ERO!AH52","v":47536},{"$f":"DRE.ERO!AI52","v":12573},{"$f":"DRE.ERO!AJ52","v":11154},{"$f":"DRE.ERO!AK52","v":10355},{"$f":"DRE.ERO!AL52","v":9042},{"$f":"DRE.ERO!AM52","v":43124},{"$f":"DRE.ERO!AN52","v":7896},{"$f":"DRE.ERO!AO52","v":12920},{"$f":"DRE.ERO!AP52","v":7862},{"$f":"DRE.ERO!AQ52","v":10381},{"$f":"DRE.ERO!AR52","v":39059},{"$f":"DRE.ERO!AS52","v":11019},{"$f":"DRE.ERO!AT52","v":14019},{"$f":"DRE.ERO!AT52","v":14019},{"$f":"DRE.ERO!AT52","v":14019},{"$f":"DRE.ERO!AU52","v":11984}]
[null,"Restatement of CVA",{"$f":"DRE.ERO!C53","v":0},{"$f":"DRE.ERO!D53","v":0},{"$f":"DRE.ERO!E53","v":0},{"$f":"DRE.ERO!F53","v":486899},{"$f":"DRE.ERO!G53","v":486899},{"$f":"DRE.ERO!H53","v":0},{"$f":"DRE.ERO!I53","v":0},{"$f":"DRE.ERO!J53","v":0},{"$f":"DRE.ERO!K53","v":0},{"$f":"DRE.ERO!L53","v":0},{"$f":"DRE.ERO!M53","v":0},{"$f":"DRE.ERO!N53","v":0},{"$f":"DRE.ERO!O53","v":0},{"$f":"DRE.ERO!P53","v":0},{"$f":"DRE.ERO!Q53","v":0},{"$f":"DRE.ERO!R53","v":6772},{"$f":"DRE.ERO!S53","v":1390},{"$f":"DRE.ERO!T53","v":11470},{"$f":"DRE.ERO!U53","v":15722.356230000005},{"$f":"DRE.ERO!V53","v":35354.356230000005},{"$f":"DRE.ERO!W53","v":3851},{"$f":"DRE.ERO!Y53","v":-3851},{"$f":"DRE.ERO!AA53","v":0},{"$f":"DRE.ERO!AB53","v":0},{"$f":"DRE.ERO!AC53","v":0},{"$f":"DRE.ERO!AD53","v":0},{"$f":"DRE.ERO!AE53","v":0},{"$f":"DRE.ERO!AF53","v":0},{"$f":"DRE.ERO!AG53","v":0},{"$f":"DRE.ERO!AH53","v":0},{"$f":"DRE.ERO!AI53","v":0},{"$f":"DRE.ERO!AJ53","v":0},{"$f":"DRE.ERO!AK53","v":0},{"$f":"DRE.ERO!AL53","v":0},{"$f":"DRE.ERO!AM53","v":0},{"$f":"DRE.ERO!AN53","v":2300},{"$f":"DRE.ERO!AO53","v":-5144},{"$f":"DRE.ERO!AP53","v":-731},{"$f":"DRE.ERO!AQ53","v":2856},{"$f":"DRE.ERO!AR53","v":-719},{"$f":"DRE.ERO!AS53","v":1059},{"$f":"DRE.ERO!AT53","v":989},{"$f":"DRE.ERO!AT53","v":989},{"$f":"DRE.ERO!AT53","v":989},{"$f":"DRE.ERO!AU53","v":1768}]
[null,"Other Financial Revenues",{"$f":"DRE.ERO!C54","v":114311},{"$f":"DRE.ERO!D54","v":92416},{"$f":"DRE.ERO!E54","v":130409},{"$f":"DRE.ERO!F54","v":-374951},{"$f":"DRE.ERO!G54","v":-37815},{"$f":"DRE.ERO!H54","v":113002},{"$f":"DRE.ERO!I54","v":103929},{"$f":"DRE.ERO!J54","v":87554},{"$f":"DRE.ERO!K54","v":78717},{"$f":"DRE.ERO!L54","v":383202},{"$f":"DRE.ERO!M54","v":75067},{"$f":"DRE.ERO!N54","v":124806},{"$f":"DRE.ERO!O54","v":82391},{"$f":"DRE.ERO!P54","v":5231},{"$f":"DRE.ERO!Q54","v":287495},{"$f":"DRE.ERO!R54","v":8337},{"$f":"DRE.ERO!S54","v":3650},{"$f":"DRE.ERO!T54","v":8263},{"$f":"DRE.ERO!U54","v":1449.3718199995492},{"$f":"DRE.ERO!V54","v":21699.371819999549},{"$f":"DRE.ERO!W54","v":5384},{"$f":"DRE.ERO!Y54","v":14413},{"$f":"DRE.ERO!AA54","v":16930},{"$f":"DRE.ERO!AB54","v":19964},{"$f":"DRE.ERO!AC54","v":105115},{"$f":"DRE.ERO!AD54","v":7513},{"$f":"DRE.ERO!AE54","v":22244},{"$f":"DRE.ERO!AF54","v":13914},{"$f":"DRE.ERO!AG54","v":21234},{"$f":"DRE.ERO!AH54","v":64905},{"$f":"DRE.ERO!AI54","v":-4483},{"$f":"DRE.ERO!AJ54","v":30760},{"$f":"DRE.ERO!AK54","v":32307},{"$f":"DRE.ERO!AL54","v":24759},{"$f":"DRE.ERO!AM54","v":83343},{"$f":"DRE.ERO!AN54","v":21911},{"$f":"DRE.ERO!AO54","v":23969},{"$f":"DRE.ERO!AP54","v":19509},{"$f":"DRE.ERO!AQ54","v":13509},{"$f":"DRE.ERO!AR54","v":78898},{"$f":"DRE.ERO!AS54","v":18748},{"$f":"DRE.ERO!AT54","v":20594},{"$f":"DRE.ERO!AT54","v":20594},{"$f":"DRE.ERO!AT54","v":20594},{"$f":"DRE.ERO!AU54","v":8759}]
[null,"Financial Expenses",{"$f":"DRE.ERO!C55","v":-196866},{"$f":"DRE.ERO!D55","v":-188697},{"$f":"DRE.ERO!E55","v":-199260},{"$f":"DRE.ERO!F55","v":-267246},{"$f":"DRE.ERO!G55","v":-852069},{"$f":"DRE.ERO!H55","v":-201799},{"$f":"DRE.ERO!I55","v":-229283},{"$f":"DRE.ERO!J55","v":-292185},{"$f":"DRE.ERO!K55","v":-162719},{"$f":"DRE.ERO!L55","v":-885986},{"$f":"DRE.ERO!M55","v":-174099},{"$f":"DRE.ERO!N55","v":-157504},{"$f":"DRE.ERO!O55","v":-186713},{"$f":"DRE.ERO!P55","v":-186780},{"$f":"DRE.ERO!Q55","v":-705096},{"$f":"DRE.ERO!R55","v":-59854},{"$f":"DRE.ERO!S55","v":-97588},{"$f":"DRE.ERO!T55","v":-95044},{"$f":"DRE.ERO!U55","v":-59614.047930000001},{"$f":"DRE.ERO!V55","v":-312100.04793},{"$f":"DRE.ERO!W55","v":-125663},{"$f":"DRE.ERO!Y55","v":-64346},{"$f":"DRE.ERO!AA55","v":-57211},{"$f":"DRE.ERO!AB55","v":-70296},{"$f":"DRE.ERO!AC55","v":-736144},{"$f":"DRE.ERO!AD55","v":-88243},{"$f":"DRE.ERO!AE55","v":-112116},{"$f":"DRE.ERO!AF55","v":-132382},{"$f":"DRE.ERO!AG55","v":-170162},{"$f":"DRE.ERO!AH55","v":-502903},{"$f":"DRE.ERO!AI55","v":-178690},{"$f":"DRE.ERO!AJ55","v":-156982},{"$f":"DRE.ERO!AK55","v":-189619},{"$f":"DRE.ERO!AL55","v":-185591},{"$f":"DRE.ERO!AM55","v":-710882},{"$f":"DRE.ERO!AN55","v":-209313},{"$f":"DRE.ERO!AO55","v":-131890},{"$f":"DRE.ERO!AP55","v":-139379},{"$f":"DRE.ERO!AQ55","v":-129523},{"$f":"DRE.ERO!AR55","v":-610105},{"$f":"DRE.ERO!AS55","v":-146574},{"$f":"DRE.ERO!AT55","v":-128635},{"$f":"DRE.ERO!AT55","v":-128635},{"$f":"DRE.ERO!AT55","v":-128635},{"$f":"DRE.ERO!AU55","v":-112804}]
[null,"Debt Charges - Interests",{"$f":"DRE.ERO!C56","v":-25709},{"$f":"DRE.ERO!D56","v":-28278},{"$f":"DRE.ERO!E56","v":-27420},{"$f":"DRE.ERO!F56","v":-30280},{"$f":"DRE.ERO!G56","v":-111687},{"$f":"DRE.ERO!H56","v":-33772},{"$f":"DRE.ERO!I56","v":-33979},{"$f":"DRE.ERO!J56","v":-45204},{"$f":"DRE.ERO!K56","v":-52891},{"$f":"DRE.ERO!L56","v":-165846},{"$f":"DRE.ERO!M56","v":-50463},{"$f":"DRE.ERO!N56","v":-14993},{"$f":"DRE.ERO!O56","v":-23248},{"$f":"DRE.ERO!P56","v":-53701},{"$f":"DRE.ERO!Q56","v":-142405},{"$f":"DRE.ERO!R56","v":-39890},{"$f":"DRE.ERO!S56","v":-41314},{"$f":"DRE.ERO!T56","v":-43922},{"$f":"DRE.ERO!U56","v":-38827},{"$f":"DRE.ERO!V56","v":-163953},{"$f":"DRE.ERO!W56","v":-35711},{"$f":"DRE.ERO!Y56","v":-32441},{"$f":"DRE.ERO!AA56","v":-28691},{"$f":"DRE.ERO!AB56","v":-28989},{"$f":"DRE.ERO!AC56","v":-263442},{"$f":"DRE.ERO!AD56","v":-21485},{"$f":"DRE.ERO!AE56","v":-27508},{"$f":"DRE.ERO!AF56","v":-40895},{"$f":"DRE.ERO!AG56","v":-51429},{"$f":"DRE.ERO!AH56","v":-141317},{"$f":"DRE.ERO!AI56","v":-61587},{"$f":"DRE.ERO!AJ56","v":-71131},{"$f":"DRE.ERO!AK56","v":-77278},{"$f":"DRE.ERO!AL56","v":-72679},{"$f":"DRE.ERO!AM56","v":-282675},{"$f":"DRE.ERO!AN56","v":-68805},{"$f":"DRE.ERO!AO56","v":-59286},{"$f":"DRE.ERO!AP56","v":-65162},{"$f":"DRE.ERO!AQ56","v":-59610},{"$f":"DRE.ERO!AR56","v":-252863},{"$f":"DRE.ERO!AS56","v":-56570},{"$f":"DRE.ERO!AT56","v":-63641},{"$f":"DRE.ERO!AT56","v":-63641},{"$f":"DRE.ERO!AT56","v":-63641},{"$f":"DRE.ERO!AU56","v":-61622}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.ERO!C57","v":0},{"$f":"DRE.ERO!D57","v":0},{"$f":"DRE.ERO!E57","v":0},{"$f":"DRE.ERO!F57","v":0},{"$f":"DRE.ERO!G57","v":0},{"$f":"DRE.ERO!H57","v":0},{"$f":"DRE.ERO!I57","v":0},{"$f":"DRE.ERO!J57","v":0},{"$f":"DRE.ERO!K57","v":-2959},{"$f":"DRE.ERO!L57","v":-2959},{"$f":"DRE.ERO!M57","v":-14474},{"$f":"DRE.ERO!N57","v":-27180},{"$f":"DRE.ERO!O57","v":-36201},{"$f":"DRE.ERO!P57","v":69941},{"$f":"DRE.ERO!Q57","v":-7914},{"$f":"DRE.ERO!R57","v":-5300},{"$f":"DRE.ERO!S57","v":4102},{"$f":"DRE.ERO!T57","v":-1001},{"$f":"DRE.ERO!U57","v":-2145},{"$f":"DRE.ERO!V57","v":-4344},{"$f":"DRE.ERO!W57","v":-36168},{"$f":"DRE.ERO!Y57","v":-12100},{"$f":"DRE.ERO!AA57","v":-13052},{"$f":"DRE.ERO!AB57","v":13514},{"$f":"DRE.ERO!AC57","v":-78836},{"$f":"DRE.ERO!AD57","v":-38303},{"$f":"DRE.ERO!AE57","v":38968},{"$f":"DRE.ERO!AF57","v":-54177},{"$f":"DRE.ERO!AG57","v":-37746},{"$f":"DRE.ERO!AH57","v":-91258},{"$f":"DRE.ERO!AI57","v":63437},{"$f":"DRE.ERO!AJ57","v":-78996},{"$f":"DRE.ERO!AK57","v":-9182},{"$f":"DRE.ERO!AL57","v":7272},{"$f":"DRE.ERO!AM57","v":-17469},{"$f":"DRE.ERO!AN57","v":-15515},{"$f":"DRE.ERO!AO57","v":-3140},{"$f":"DRE.ERO!AP57","v":-18585},{"$f":"DRE.ERO!AQ57","v":8248},{"$f":"DRE.ERO!AR57","v":-28992},{"$f":"DRE.ERO!AS57","v":-46446},{"$f":"DRE.ERO!AT57","v":-80447},{"$f":"DRE.ERO!AT57","v":-80447},{"$f":"DRE.ERO!AT57","v":-80447},{"$f":"DRE.ERO!AU57","v":-2503}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.ERO!C58","v":0},{"$f":"DRE.ERO!D58","v":0},{"$f":"DRE.ERO!E58","v":0},{"$f":"DRE.ERO!F58","v":0},{"$f":"DRE.ERO!G58","v":0},{"$f":"DRE.ERO!H58","v":0},{"$f":"DRE.ERO!I58","v":0},{"$f":"DRE.ERO!J58","v":0},{"$f":"DRE.ERO!K58","v":0},{"$f":"DRE.ERO!L58","v":0},{"$f":"DRE.ERO!M58","v":0},{"$f":"DRE.ERO!N58","v":0},{"$f":"DRE.ERO!O58","v":0},{"$f":"DRE.ERO!P58","v":0},{"$f":"DRE.ERO!Q58","v":0},{"$f":"DRE.ERO!R58","v":0},{"$f":"DRE.ERO!S58","v":24},{"$f":"DRE.ERO!T58","v":12},{"$f":"DRE.ERO!U58","v":6},{"$f":"DRE.ERO!V58","v":42},{"$f":"DRE.ERO!W58","v":33},{"$f":"DRE.ERO!Y58","v":127},{"$f":"DRE.ERO!AA58","v":-40},{"$f":"DRE.ERO!AB58","v":78},{"$f":"DRE.ERO!AC58","v":4020},{"$f":"DRE.ERO!AD58","v":-133},{"$f":"DRE.ERO!AE58","v":-511},{"$f":"DRE.ERO!AF58","v":-3514},{"$f":"DRE.ERO!AG58","v":-3210},{"$f":"DRE.ERO!AH58","v":-7368},{"$f":"DRE.ERO!AI58","v":657},{"$f":"DRE.ERO!AJ58","v":-1802},{"$f":"DRE.ERO!AK58","v":368},{"$f":"DRE.ERO!AL58","v":1027},{"$f":"DRE.ERO!AM58","v":250},{"$f":"DRE.ERO!AN58","v":1911},{"$f":"DRE.ERO!AO58","v":752},{"$f":"DRE.ERO!AP58","v":-1028},{"$f":"DRE.ERO!AQ58","v":233},{"$f":"DRE.ERO!AR58","v":1868},{"$f":"DRE.ERO!AS58","v":2532},{"$f":"DRE.ERO!AT58","v":1835},{"$f":"DRE.ERO!AT58","v":1835},{"$f":"DRE.ERO!AT58","v":1835},{"$f":"DRE.ERO!AU58","v":41}]
[null,"Derivatives",{"$f":"DRE.ERO!C59","v":0},{"$f":"DRE.ERO!D59","v":0},{"$f":"DRE.ERO!E59","v":0},{"$f":"DRE.ERO!F59","v":0},{"$f":"DRE.ERO!G59","v":0},{"$f":"DRE.ERO!H59","v":0},{"$f":"DRE.ERO!I59","v":0},{"$f":"DRE.ERO!J59","v":0},{"$f":"DRE.ERO!K59","v":0},{"$f":"DRE.ERO!L59","v":0},{"$f":"DRE.ERO!M59","v":0},{"$f":"DRE.ERO!N59","v":0},{"$f":"DRE.ERO!O59","v":0},{"$f":"DRE.ERO!P59","v":0},{"$f":"DRE.ERO!Q59","v":0},{"$f":"DRE.ERO!R59","v":0},{"$f":"DRE.ERO!S59","v":539},{"$f":"DRE.ERO!T59","v":-709},{"$f":"DRE.ERO!U59","v":2687},{"$f":"DRE.ERO!V59","v":2517},{"$f":"DRE.ERO!W59","v":34438},{"$f":"DRE.ERO!Y59","v":14428},{"$f":"DRE.ERO!AA59","v":16834},{"$f":"DRE.ERO!AB59","v":-12702},{"$f":"DRE.ERO!AC59","v":23980},{"$f":"DRE.ERO!AD59","v":37898},{"$f":"DRE.ERO!AE59","v":-49015},{"$f":"DRE.ERO!AF59","v":52246},{"$f":"DRE.ERO!AG59","v":19656},{"$f":"DRE.ERO!AH59","v":60785},{"$f":"DRE.ERO!AI59","v":-80519},{"$f":"DRE.ERO!AJ59","v":46044},{"$f":"DRE.ERO!AK59","v":-29619},{"$f":"DRE.ERO!AL59","v":-35423},{"$f":"DRE.ERO!AM59","v":-99517},{"$f":"DRE.ERO!AN59","v":-14509},{"$f":"DRE.ERO!AO59","v":-27977},{"$f":"DRE.ERO!AP59","v":-2976},{"$f":"DRE.ERO!AQ59","v":-32528},{"$f":"DRE.ERO!AR59","v":-77990},{"$f":"DRE.ERO!AS59","v":15047},{"$f":"DRE.ERO!AT59","v":59006},{"$f":"DRE.ERO!AT59","v":59006},{"$f":"DRE.ERO!AT59","v":59006},{"$f":"DRE.ERO!AU59","v":-17517}]
[null,"Restatement of CVA",{"$f":"DRE.ERO!C60","v":0},{"$f":"DRE.ERO!D60","v":0},{"$f":"DRE.ERO!E60","v":0},{"$f":"DRE.ERO!F60","v":0},{"$f":"DRE.ERO!G60","v":0},{"$f":"DRE.ERO!H60","v":0},{"$f":"DRE.ERO!I60","v":0},{"$f":"DRE.ERO!J60","v":0},{"$f":"DRE.ERO!K60","v":0},{"$f":"DRE.ERO!L60","v":0},{"$f":"DRE.ERO!M60","v":0},{"$f":"DRE.ERO!N60","v":0},{"$f":"DRE.ERO!O60","v":-1718},{"$f":"DRE.ERO!P60","v":1718},{"$f":"DRE.ERO!Q60","v":0},{"$f":"DRE.ERO!R60","v":-700},{"$f":"DRE.ERO!S60","v":-1604},{"$f":"DRE.ERO!T60","v":-1730},{"$f":"DRE.ERO!U60","v":5912.9520700000003},{"$f":"DRE.ERO!V60","v":1878.9520700000003},{"$f":"DRE.ERO!W60","v":-337},{"$f":"DRE.ERO!Y60","v":-370},{"$f":"DRE.ERO!AA60","v":-721},{"$f":"DRE.ERO!AB60","v":-517},{"$f":"DRE.ERO!AC60","v":-1945},{"$f":"DRE.ERO!AD60","v":-341},{"$f":"DRE.ERO!AE60","v":-492},{"$f":"DRE.ERO!AF60","v":-748},{"$f":"DRE.ERO!AG60","v":1581},{"$f":"DRE.ERO!AH60","v":0},{"$f":"DRE.ERO!AI60","v":0},{"$f":"DRE.ERO!AJ60","v":0},{"$f":"DRE.ERO!AK60","v":0},{"$f":"DRE.ERO!AL60","v":0},{"$f":"DRE.ERO!AM60","v":0},{"$f":"DRE.ERO!AN60","v":-10819},{"$f":"DRE.ERO!AO60","v":10708},{"$f":"DRE.ERO!AP60","v":-25},{"$f":"DRE.ERO!AQ60","v":-88},{"$f":"DRE.ERO!AR60","v":-224},{"$f":"DRE.ERO!AS60","v":-46},{"$f":"DRE.ERO!AT60","v":-65},{"$f":"DRE.ERO!AT60","v":-65},{"$f":"DRE.ERO!AT60","v":-65},{"$f":"DRE.ERO!AU60","v":-54}]
[null,"Other Financial Expenses",{"$f":"DRE.ERO!C61","v":-171157},{"$f":"DRE.ERO!D61","v":-160419},{"$f":"DRE.ERO!E61","v":-171840},{"$f":"DRE.ERO!F61","v":-236966},{"$f":"DRE.ERO!G61","v":-740382},{"$f":"DRE.ERO!H61","v":-168027},{"$f":"DRE.ERO!I61","v":-195304},{"$f":"DRE.ERO!J61","v":-246981},{"$f":"DRE.ERO!K61","v":-106869},{"$f":"DRE.ERO!L61","v":-717181},{"$f":"DRE.ERO!M61","v":-109162},{"$f":"DRE.ERO!N61","v":-115331},{"$f":"DRE.ERO!O61","v":-125546},{"$f":"DRE.ERO!P61","v":-204738},{"$f":"DRE.ERO!Q61","v":-554777},{"$f":"DRE.ERO!R61","v":-13964},{"$f":"DRE.ERO!S61","v":-59335},{"$f":"DRE.ERO!T61","v":-47694},{"$f":"DRE.ERO!U61","v":-27248},{"$f":"DRE.ERO!V61","v":-148241},{"$f":"DRE.ERO!W61","v":-87918},{"$f":"DRE.ERO!Y61","v":-33990},{"$f":"DRE.ERO!AA61","v":-31541},{"$f":"DRE.ERO!AB61","v":-41680},{"$f":"DRE.ERO!AC61","v":-419921},{"$f":"DRE.ERO!AD61","v":-65879},{"$f":"DRE.ERO!AE61","v":-73558},{"$f":"DRE.ERO!AF61","v":-85294},{"$f":"DRE.ERO!AG61","v":-99014},{"$f":"DRE.ERO!AH61","v":-323745},{"$f":"DRE.ERO!AI61","v":-100678},{"$f":"DRE.ERO!AJ61","v":-51097},{"$f":"DRE.ERO!AK61","v":-73908},{"$f":"DRE.ERO!AL61","v":-85788},{"$f":"DRE.ERO!AM61","v":-311471},{"$f":"DRE.ERO!AN61","v":-101576},{"$f":"DRE.ERO!AO61","v":-52947},{"$f":"DRE.ERO!AP61","v":-51603},{"$f":"DRE.ERO!AQ61","v":-45778},{"$f":"DRE.ERO!AR61","v":-251904},{"$f":"DRE.ERO!AS61","v":-61091},{"$f":"DRE.ERO!AT61","v":-45323},{"$f":"DRE.ERO!AT61","v":-45323},{"$f":"DRE.ERO!AT61","v":-45323},{"$f":"DRE.ERO!AU61","v":-31149}]
[null,"Financial Result",{"$f":"DRE.ERO!C62","v":-67236},{"$f":"DRE.ERO!D62","v":-78497},{"$f":"DRE.ERO!E62","v":-57632},{"$f":"DRE.ERO!F62","v":-135821},{"$f":"DRE.ERO!G62","v":-339186},{"$f":"DRE.ERO!H62","v":-77081},{"$f":"DRE.ERO!I62","v":-112124},{"$f":"DRE.ERO!J62","v":-190747},{"$f":"DRE.ERO!K62","v":-82647},{"$f":"DRE.ERO!L62","v":-462599},{"$f":"DRE.ERO!M62","v":-88133},{"$f":"DRE.ERO!N62","v":-22009},{"$f":"DRE.ERO!O62","v":-91799},{"$f":"DRE.ERO!P62","v":-164029},{"$f":"DRE.ERO!Q62","v":-365970},{"$f":"DRE.ERO!R62","v":-33991},{"$f":"DRE.ERO!S62","v":-77567},{"$f":"DRE.ERO!T62","v":-44907},{"$f":"DRE.ERO!U62","v":-16745.530680000455},{"$f":"DRE.ERO!V62","v":-173210.53068000043},{"$f":"DRE.ERO!W62","v":-109922},{"$f":"DRE.ERO!Y62","v":-43707},{"$f":"DRE.ERO!AA62","v":-15709},{"$f":"DRE.ERO!AB62","v":-46585},{"$f":"DRE.ERO!AC62","v":-563633},{"$f":"DRE.ERO!AD62","v":-65472},{"$f":"DRE.ERO!AE62","v":-80354},{"$f":"DRE.ERO!AF62","v":-106291},{"$f":"DRE.ERO!AG62","v":-137191},{"$f":"DRE.ERO!AH62","v":-389308},{"$f":"DRE.ERO!AI62","v":-170386},{"$f":"DRE.ERO!AJ62","v":-109378},{"$f":"DRE.ERO!AK62","v":-142744},{"$f":"DRE.ERO!AL62","v":-148958},{"$f":"DRE.ERO!AM62","v":-571466},{"$f":"DRE.ERO!AN62","v":-173855},{"$f":"DRE.ERO!AO62","v":-95949},{"$f":"DRE.ERO!AP62","v":-106750},{"$f":"DRE.ERO!AQ62","v":-95941},{"$f":"DRE.ERO!AR62","v":-472495},{"$f":"DRE.ERO!AS62","v":-110202},{"$f":"DRE.ERO!AT62","v":-79917},{"$f":"DRE.ERO!AT62","v":-79917},{"$f":"DRE.ERO!AT62","v":-79917},{"$f":"DRE.ERO!AU62","v":-76787}]
[null,"Result Before taxes",{"$f":"DRE.ERO!C63","v":-25013},{"$f":"DRE.ERO!D63","v":-139081},{"$f":"DRE.ERO!E63","v":-104582},{"$f":"DRE.ERO!F63","v":-655217},{"$f":"DRE.ERO!G63","v":-923893},{"$f":"DRE.ERO!H63","v":-123970},{"$f":"DRE.ERO!I63","v":-307151},{"$f":"DRE.ERO!J63","v":-279187},{"$f":"DRE.ERO!K63","v":-250127},{"$f":"DRE.ERO!L63","v":-960434.8},{"$f":"DRE.ERO!M63","v":-220258.65136999998},{"$f":"DRE.ERO!N63","v":-237234},{"$f":"DRE.ERO!O63","v":-120179.39582000005},{"$f":"DRE.ERO!P63","v":-476689.43765999994},{"$f":"DRE.ERO!Q63","v":-1054361.4848500001},{"$f":"DRE.ERO!R63","v":-140833.83036001003},{"$f":"DRE.ERO!S63","v":-144970.25487999991},{"$f":"DRE.ERO!T63","v":-132751.2231200001},{"$f":"DRE.ERO!U63","v":-97120.4254800005},{"$f":"DRE.ERO!V63","v":-515675.73384001065},{"$f":"DRE.ERO!W63","v":-107292.41495000001},{"$f":"DRE.ERO!Y63","v":-29569},{"$f":"DRE.ERO!AA63","v":-15178},{"$f":"DRE.ERO!AB63","v":-6471.527529999963},{"$f":"DRE.ERO!AC63","v":-329344.94247999974},{"$f":"DRE.ERO!AD63","v":-5864},{"$f":"DRE.ERO!AE63","v":-52145},{"$f":"DRE.ERO!AF63","v":-32417},{"$f":"DRE.ERO!AG63","v":-160122},{"$f":"DRE.ERO!AH63","v":-250548},{"$f":"DRE.ERO!AI63","v":-100462},{"$f":"DRE.ERO!AJ63","v":-94459},{"$f":"DRE.ERO!AK63","v":-92015},{"$f":"DRE.ERO!AL63","v":-60402},{"$f":"DRE.ERO!AM63","v":-347338},{"$f":"DRE.ERO!AN63","v":-85417},{"$f":"DRE.ERO!AO63","v":-60746},{"$f":"DRE.ERO!AP63","v":-19821},{"$f":"DRE.ERO!AQ63","v":-120799},{"$f":"DRE.ERO!AR63","v":-286783},{"$f":"DRE.ERO!AS63","v":23064},{"$f":"DRE.ERO!AT63","v":50963},{"$f":"DRE.ERO!AT63","v":50963},{"$f":"DRE.ERO!AT63","v":50963},{"$f":"DRE.ERO!AU63","v":36857}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.ERO!C64","v":0},{"$f":"DRE.ERO!D64","v":34212},{"$f":"DRE.ERO!E64","v":3319},{"$f":"DRE.ERO!F64","v":-37531},{"$f":"DRE.ERO!G64","v":0},{"$f":"DRE.ERO!H64","v":0},{"$f":"DRE.ERO!I64","v":88051},{"$f":"DRE.ERO!J64","v":0},{"$f":"DRE.ERO!K64","v":0},{"$f":"DRE.ERO!L64","v":88051},{"$f":"DRE.ERO!M64","v":0},{"$f":"DRE.ERO!N64","v":-76921},{"$f":"DRE.ERO!O64","v":14708},{"$f":"DRE.ERO!P64","v":57678},{"$f":"DRE.ERO!Q64","v":-4535},{"$f":"DRE.ERO!R64","v":-1368.45},{"$f":"DRE.ERO!S64","v":1254.4000000000001},{"$f":"DRE.ERO!T64","v":-89.45},{"$f":"DRE.ERO!U64","v":-142.49},{"$f":"DRE.ERO!V64","v":-345.98999999999995},{"$f":"DRE.ERO!W64","v":-200},{"$f":"DRE.ERO!Y64","v":231},{"$f":"DRE.ERO!AA64","v":-50},{"$f":"DRE.ERO!AB64","v":-15548},{"$f":"DRE.ERO!AC64","v":-18301},{"$f":"DRE.ERO!AD64","v":12271},{"$f":"DRE.ERO!AE64","v":-159},{"$f":"DRE.ERO!AF64","v":-4},{"$f":"DRE.ERO!AG64","v":-735},{"$f":"DRE.ERO!AH64","v":11373},{"$f":"DRE.ERO!AI64","v":-4953},{"$f":"DRE.ERO!AJ64","v":2592},{"$f":"DRE.ERO!AK64","v":612},{"$f":"DRE.ERO!AL64","v":-923},{"$f":"DRE.ERO!AM64","v":-2672},{"$f":"DRE.ERO!AN64","v":-1367},{"$f":"DRE.ERO!AO64","v":-556},{"$f":"DRE.ERO!AP64","v":-643},{"$f":"DRE.ERO!AQ64","v":2168},{"$f":"DRE.ERO!AR64","v":-398},{"$f":"DRE.ERO!AS64","v":-10288},{"$f":"DRE.ERO!AT64","v":4676},{"$f":"DRE.ERO!AT64","v":4676},{"$f":"DRE.ERO!AT64","v":4676},{"$f":"DRE.ERO!AU64","v":-12404}]
[null,"Discontinued Operations",{"$f":"DRE.ERO!C65","v":0},{"$f":"DRE.ERO!D65","v":0},{"$f":"DRE.ERO!E65","v":0},{"$f":"DRE.ERO!F65","v":0},{"$f":"DRE.ERO!G65","v":0},{"$f":"DRE.ERO!H65","v":0},{"$f":"DRE.ERO!I65","v":0},{"$f":"DRE.ERO!J65","v":0},{"$f":"DRE.ERO!K65","v":0},{"$f":"DRE.ERO!L65","v":0},{"$f":"DRE.ERO!M65","v":0},{"$f":"DRE.ERO!N65","v":0},{"$f":"DRE.ERO!O65","v":0},{"$f":"DRE.ERO!P65","v":0},{"$f":"DRE.ERO!Q65","v":0},{"$f":"DRE.ERO!R65","v":0},{"$f":"DRE.ERO!S65","v":0},{"$f":"DRE.ERO!T65","v":0},{"$f":"DRE.ERO!U65","v":0},{"$f":"DRE.ERO!V65","v":0},{"$f":"DRE.ERO!W65","v":0},{"$f":"DRE.ERO!Y65","v":0},{"$f":"DRE.ERO!AA65","v":0},{"$f":"DRE.ERO!AB65","v":0},{"$f":"DRE.ERO!AC65","v":0},{"$f":"DRE.ERO!AD65","v":0},{"$f":"DRE.ERO!AE65","v":0},{"$f":"DRE.ERO!AF65","v":0},{"$f":"DRE.ERO!AG65","v":0},{"$f":"DRE.ERO!AH65","v":0},{"$f":"DRE.ERO!AI65","v":0},{"$f":"DRE.ERO!AJ65","v":0},{"$f":"DRE.ERO!AK65","v":0},{"$f":"DRE.ERO!AL65","v":0},{"$f":"DRE.ERO!AM65","v":0},{"$f":"DRE.ERO!AN65","v":0},{"$f":"DRE.ERO!AO65","v":0},{"$f":"DRE.ERO!AP65","v":0},{"$f":"DRE.ERO!AQ65","v":0},{"$f":"DRE.ERO!AR65","v":0},{"$f":"DRE.ERO!AS65","v":0},{"$f":"DRE.ERO!AT65","v":0},{"$f":"DRE.ERO!AT65","v":0},{"$f":"DRE.ERO!AT65","v":0},{"$f":"DRE.ERO!AU65","v":0}]
[null,"Net Income",{"$f":"DRE.ERO!C66","v":-25013},{"$f":"DRE.ERO!D66","v":-104869},{"$f":"DRE.ERO!E66","v":-101263},{"$f":"DRE.ERO!F66","v":-692748},{"$f":"DRE.ERO!G66","v":-923893},{"$f":"DRE.ERO!H66","v":-123970},{"$f":"DRE.ERO!I66","v":-219100},{"$f":"DRE.ERO!J66","v":-279187},{"$f":"DRE.ERO!K66","v":-250127},{"$f":"DRE.ERO!L66","v":-872383.8},{"$f":"DRE.ERO!M66","v":-220258.65136999998},{"$f":"DRE.ERO!N66","v":-314155},{"$f":"DRE.ERO!O66","v":-105471.39582000005},{"$f":"DRE.ERO!P66","v":-419011.43765999994},{"$f":"DRE.ERO!Q66","v":-1058896.4848500001},{"$f":"DRE.ERO!R66","v":-142202.28036001005},{"$f":"DRE.ERO!S66","v":-143715.85487999991},{"$f":"DRE.ERO!T66","v":-132840.67312000011},{"$f":"DRE.ERO!U66","v":-97262.915480000505},{"$f":"DRE.ERO!V66","v":-516021.72384001064},{"$f":"DRE.ERO!W66","v":-107492.41495000001},{"$f":"DRE.ERO!Y66","v":-29338},{"$f":"DRE.ERO!AA66","v":-15228},{"$f":"DRE.ERO!AB66","v":-22019.527529999963},{"$f":"DRE.ERO!AC66","v":-347645.94247999974},{"$f":"DRE.ERO!AD66","v":6407},{"$f":"DRE.ERO!AE66","v":-52304},{"$f":"DRE.ERO!AF66","v":-32421},{"$f":"DRE.ERO!AG66","v":-160857},{"$f":"DRE.ERO!AH66","v":-239175},{"$f":"DRE.ERO!AI66","v":-105415},{"$f":"DRE.ERO!AJ66","v":-91867},{"$f":"DRE.ERO!AK66","v":-91403},{"$f":"DRE.ERO!AL66","v":-61325},{"$f":"DRE.ERO!AM66","v":-350010},{"$f":"DRE.ERO!AN66","v":-86784},{"$f":"DRE.ERO!AO66","v":-61302},{"$f":"DRE.ERO!AP66","v":-20464},{"$f":"DRE.ERO!AQ66","v":-118631},{"$f":"DRE.ERO!AR66","v":-287181},{"$f":"DRE.ERO!AS66","v":12776},{"$f":"DRE.ERO!AT66","v":55639},{"$f":"DRE.ERO!AT66","v":55639},{"$f":"DRE.ERO!AT66","v":55639},{"$f":"DRE.ERO!AU66","v":24453}]
[null,"Controlling Shareholders",{"$f":"DRE.ERO!C67","v":0},{"$f":"DRE.ERO!D67","v":0},{"$f":"DRE.ERO!E67","v":0},{"$f":"DRE.ERO!F67","v":0},{"$f":"DRE.ERO!G67","v":0},{"$f":"DRE.ERO!H67","v":0},{"$f":"DRE.ERO!I67","v":0},{"$f":"DRE.ERO!J67","v":0},{"$f":"DRE.ERO!K67","v":0},{"$f":"DRE.ERO!L67","v":0},{"$f":"DRE.ERO!M67","v":0},{"$f":"DRE.ERO!N67","v":0},{"$f":"DRE.ERO!O67","v":0},{"$f":"DRE.ERO!P67","v":0},{"$f":"DRE.ERO!Q67","v":0},{"$f":"DRE.ERO!R67","v":0},{"$f":"DRE.ERO!S67","v":0},{"$f":"DRE.ERO!T67","v":0},{"$f":"DRE.ERO!U67","v":0},{"$f":"DRE.ERO!V67","v":0},{"$f":"DRE.ERO!W67","v":0},{"$f":"DRE.ERO!Y67","v":0},{"$f":"DRE.ERO!AA67","v":0},{"$f":"DRE.ERO!AB67","v":0},{"$f":"DRE.ERO!AC67","v":0},{"$f":"DRE.ERO!AD67","v":0},{"$f":"DRE.ERO!AE67","v":0},{"$f":"DRE.ERO!AF67","v":0},{"$f":"DRE.ERO!AG67","v":0},{"$f":"DRE.ERO!AH67","v":0},{"$f":"DRE.ERO!AI67","v":0},{"$f":"DRE.ERO!AJ67","v":0},{"$f":"DRE.ERO!AK67","v":0},{"$f":"DRE.ERO!AL67","v":0},{"$f":"DRE.ERO!AM67","v":0},{"$f":"DRE.ERO!AN67","v":0},{"$f":"DRE.ERO!AO67","v":0},{"$f":"DRE.ERO!AP67","v":0},{"$f":"DRE.ERO!AQ67","v":0},{"$f":"DRE.ERO!AR67","v":0},{"$f":"DRE.ERO!AS67","v":0},{"$f":"DRE.ERO!AT67","v":0},{"$f":"DRE.ERO!AT67","v":0},{"$f":"DRE.ERO!AT67","v":0},{"$f":"DRE.ERO!AU67","v":0}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.ERO!C68","v":0},{"$f":"DRE.ERO!D68","v":0},{"$f":"DRE.ERO!E68","v":0},{"$f":"DRE.ERO!F68","v":0},{"$f":"DRE.ERO!G68","v":0},{"$f":"DRE.ERO!H68","v":0},{"$f":"DRE.ERO!I68","v":0},{"$f":"DRE.ERO!J68","v":0},{"$f":"DRE.ERO!K68","v":0},{"$f":"DRE.ERO!L68","v":0},{"$f":"DRE.ERO!M68","v":0},{"$f":"DRE.ERO!N68","v":0},{"$f":"DRE.ERO!O68","v":0},{"$f":"DRE.ERO!P68","v":0},{"$f":"DRE.ERO!Q68","v":0},{"$f":"DRE.ERO!R68","v":0},{"$f":"DRE.ERO!S68","v":0},{"$f":"DRE.ERO!T68","v":0},{"$f":"DRE.ERO!U68","v":0},{"$f":"DRE.ERO!V68","v":0},{"$f":"DRE.ERO!W68","v":0},{"$f":"DRE.ERO!Y68","v":0},{"$f":"DRE.ERO!AA68","v":0},{"$f":"DRE.ERO!AB68","v":0},{"$f":"DRE.ERO!AC68","v":0},{"$f":"DRE.ERO!AD68","v":0},{"$f":"DRE.ERO!AE68","v":0},{"$f":"DRE.ERO!AF68","v":0},{"$f":"DRE.ERO!AG68","v":0},{"$f":"DRE.ERO!AH68","v":0},{"$f":"DRE.ERO!AI68","v":0},{"$f":"DRE.ERO!AJ68","v":0},{"$f":"DRE.ERO!AK68","v":0},{"$f":"DRE.ERO!AL68","v":0},{"$f":"DRE.ERO!AM68","v":0},{"$f":"DRE.ERO!AN68","v":0},{"$f":"DRE.ERO!AO68","v":0},{"$f":"DRE.ERO!AP68","v":0},{"$f":"DRE.ERO!AQ68","v":0},{"$f":"DRE.ERO!AR68","v":0},{"$f":"DRE.ERO!AS68","v":0},{"$f":"DRE.ERO!AT68","v":0},{"$f":"DRE.ERO!AT68","v":0},{"$f":"DRE.ERO!AT68","v":0},{"$f":"DRE.ERO!AU68","v":0}]
[null,"Net Income Per Share",{"$f":"DRE.ERO!C69","v":0},{"$f":"DRE.ERO!D69","v":0},{"$f":"DRE.ERO!E69","v":0},{"$f":"DRE.ERO!F69","v":0},{"$f":"DRE.ERO!G69","v":0},{"$f":"DRE.ERO!H69","v":0},{"$f":"DRE.ERO!I69","v":0},{"$f":"DRE.ERO!J69","v":0},{"$f":"DRE.ERO!K69","v":0},{"$f":"DRE.ERO!L69","v":0},{"$f":"DRE.ERO!M69","v":0},{"$f":"DRE.ERO!N69","v":0},{"$f":"DRE.ERO!O69","v":0},{"$f":"DRE.ERO!P69","v":0},{"$f":"DRE.ERO!Q69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!R69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!S69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!T69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!U69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!V69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!W69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!Y69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!AA69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!AB69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!AC69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!AD69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!AE69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!AF69","v":-1.2294734754258765E-2},{"$f":"DRE.ERO!AG69","v":-3.8369791210558217E-2},{"$f":"DRE.ERO!AH69","v":-5.7051261759110648E-2},{"$f":"DRE.ERO!AI69","v":-2.4426551094044978E-2},{"$f":"DRE.ERO!AJ69","v":-2.1913361613982305E-2},{"$f":"DRE.ERO!AK69","v":-2.1802682046902857E-2},{"$f":"DRE.ERO!AL69","v":-1.5346532989634794E-2},{"$f":"DRE.ERO!AM69","v":-8.3489127744564934E-2},{"$f":"DRE.ERO!AN69","v":-10.895208940338486},{"$f":"DRE.ERO!AO69","v":-3.2053541157600183},{"$f":"DRE.ERO!AP69","v":-1.0700200095414998},{"$f":"DRE.ERO!AQ69","v":-6.2029683225135681},{"$f":"DRE.ERO!AR69","v":-21.373551388153572},{"$f":"DRE.ERO!AS69","v":0.59713150662317738},{"$f":"DRE.ERO!AT69","v":2.6004852768477589},{"$f":"DRE.ERO!AT69","v":2.6004852768477589},{"$f":"DRE.ERO!AT69","v":2.6004852768477589},{"$f":"DRE.ERO!AU69","v":1.1428973647038634}]
[null,"EBITDA per Share",{"$f":"DRE.ERO!C70","v":0},{"$f":"DRE.ERO!D70","v":0},{"$f":"DRE.ERO!E70","v":0},{"$f":"DRE.ERO!F70","v":0},{"$f":"DRE.ERO!G70","v":0},{"$f":"DRE.ERO!H70","v":0},{"$f":"DRE.ERO!I70","v":0},{"$f":"DRE.ERO!J70","v":0},{"$f":"DRE.ERO!K70","v":0},{"$f":"DRE.ERO!L70","v":0},{"$f":"DRE.ERO!M70","v":0},{"$f":"DRE.ERO!N70","v":0},{"$f":"DRE.ERO!O70","v":0},{"$f":"DRE.ERO!P70","v":0},{"$f":"DRE.ERO!Q70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!R70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!S70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!T70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!U70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!V70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!W70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!Y70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!AA70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!AB70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!AC70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!AD70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!AE70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!AF70","v":2.3238892549888559E-2},{"$f":"DRE.ERO!AG70","v":3.8153441280943863E-3},{"$f":"DRE.ERO!AH70","v":6.021493222931483E-2},{"$f":"DRE.ERO!AI70","v":2.2874651819435283E-2},{"$f":"DRE.ERO!AJ70","v":8.9061271466495846E-3},{"$f":"DRE.ERO!AK70","v":1.4722529223514448E-2},{"$f":"DRE.ERO!AL70","v":2.023599369220927E-2},{"$f":"DRE.ERO!AM70","v":6.6739301881808585E-2},{"$f":"DRE.ERO!AN70","v":15.161570083170377},{"$f":"DRE.ERO!AO70","v":4.041856271381838},{"$f":"DRE.ERO!AP70","v":6.4256102889242266},{"$f":"DRE.ERO!AQ70","v":7.5817485038857241E-2},{"$f":"DRE.ERO!AR70","v":25.704854128515297},{"$f":"DRE.ERO!AS70","v":8.0194910902800576},{"$f":"DRE.ERO!AT70","v":8.1380200117575452},{"$f":"DRE.ERO!AT70","v":8.1380200117575452},{"$f":"DRE.ERO!AT70","v":8.1380200117575452},{"$f":"DRE.ERO!AU70","v":7.1960048649204964}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value",6897,null,0,null,1.999999999998181E-2]

{"sheet":"DRE.ERO","index":109,"n_rows":71,"n_cols":50,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Energisa Rondônia"]
[]
["ERO","Demonstrações de Resultados - IFRS (R$ mil)","1T16","2T16","3T16","4T16",2016,"1T17","2T17","3T17","4T17",2017,"1T18","2T18","3T18","4T18",2018,"1T19","2T19","3T19","4T19",2019,"1T20","1T23","2T20","1T23","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2021,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ERO","Residencial",181235,176004,181539,188296,{"$f":"SUM(C5:F5)","v":727074},161417,166780,185313,192718,706228,191099,139149,172750,286821,{"$f":"SUM(M5:P5)","v":789819},234480,233689,256722.60298999998,262436.45,{"$f":"SUM(R5:U5)","v":987328.05299},243800,281974,224591,281974,272675,302802,{"$f":"SUM(W5:AB5)","v":1607816},220067,250225,290982,320681,{"$f":"SUM(AD5:AG5)","v":1081955},302849,275638,267827,250326,{"$f":"SUM(AI5:AL5)","v":1096640},281974,317473,348452,384590,{"$f":"SUM(AN5:AQ5)","v":1332489},383659,398113,414589,450582,{"$f":"SUM(AS5:AV5)","v":1646943},374651]
["ERO","Industrial",50860,51550,48815,47648,{"$f":"SUM(C6:F6)","v":198873},38306,36202,37281,40454,152243,37839,38703,40660,40760,{"$f":"SUM(M6:P6)","v":157962},48703,47656,50002.198099999994,47881,194242.19809999998,42889,43520,41468,43520,46430,46029,{"$f":"SUM(W6:AB6)","v":263856},29513,35562,41822,46397,{"$f":"SUM(AD6:AG6)","v":153294},46370,39228,39358,36812,{"$f":"SUM(AI6:AL6)","v":161768},43520,46790,45195,42605,{"$f":"SUM(AN6:AQ6)","v":178110},37816,37338,37816,35262,{"$f":"SUM(AS6:AV6)","v":148232},31512]
["ERO","Comercial",98097,97055,96681,96169,388002,83741,84249,91592,93439,353021,94181,92556,96898,101914,385549,118938,119007,130504.10507000001,99609.116330000004,468058.22139999998,117855,119811,99695,119811,117155,127950,702277,86581,100394,118364,131907,437246,128748,115525,111558,104132,459963,119811,136602,141901,148087,546401,147849,152286,151284,154020,605439,128289]
["ERO","Rural",31840,31815,32686,32732,129073,31277,30008,33586,33572,128443,36648,34974,37142,39066,147830,43990,43147,47820.826049999996,46977.119250000018,181934.94530000002,46739,67649,46508,67649,54004,57251,339800,50302,55270,66979,71525,244076,73384,61073,62713,53867,251037,67649,74985,81518,82166,306318,87471,90947,98380,91995,368793,84316]
["ERO","Outras Classes",67492,45272,52058,36514,201336,36325,42260,46773,56153,181511.2,47444,49725,50511,55214,{"$f":"SUM(M9:P9)","v":202894},55866,58118,69576.622659999994,68660,252220.62265999999,58729,58947,48136,58947,53380,57156,335295,46751,48440,59376,71131,225698,65930,59342,54996,55058,235326,58947,70441,73534,78515,281437,72931,81296,86433,93203,333863,72904]
["ERO","Suprimento de energia elétrica",0,0,0,0,0,0,0,0,75446,75446,52228,111,47,1712,54098,60953,-18790,808.53233,34597,77568.532330000002,21817,684,8635,684,4119,79325,115264,17866,4345,114468,26471,163150,22380,2006,-809,3746,27323,684,829,111,69,1693,117,190,13912,14705,28924,23274]
["ERO","Receitas de construção",35879,70324,34737,58287,199227,32149,47965,46227,23639,149980,21250,34109,25039,31683,112081,42424.059990000002,117697.05555,148748.34784999999,93813.152490000008,402682.61588,141469,100910,91272,100910,136363,119713,690637,57355,226089,230805,-271457,242792,88468,90837,229424,204999,613728,100910,132463,89905,42959,366237,105329,94008,143209,170672,513218,140841]
["ERO","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,2702,-1705,-2660,4643,9981,10259,7006.0555599899999,-244,3336,-25089,-14990.94444001,0,13803,47620,13803,19292,-6202,88316,8789,18320,20359,-32668,14800,-2575,-4532,18313,-4936,6270,13803,-6304,16655,-6865,17289,19133,-9238,6351,44821,61067,10133]
["ERO","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,24311,8483,8292,8473,8728,33976,12130.05,-12053.99,784.3305600000001,33473.49,34333.880559999998,280,22422,233,22422,697,6166,52220,10643,16749,17311,16104,60807,16944,17529,17303,16924,68700,22422,26003,27488,30505,106418,37226,43898,48635,52368,182127,57621]
["ERO","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,126065,-4246,523512,37373,168553,725192,-98970.29,-34919,-58985,-87550,-280424.28999999998,-26929,58891,-37453,58891,-56127,-81871,-84598,78611,78555,54932,125704,337802,17172,40194,70232,99310,226908,58891,12528,-18666,-27296,25457,29275,31533,88246,-39594,109460,252048]
["ERO","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,71705,19448,19364,19270,28733,86815,22540,22467,26081.540280000001,24540,95628.540280000001,20428,21204,31457,21204,23902,24164,142359,17706,21533,23484,13252,75975,20004,19201,21513,21562,82280,21204,22057,25407,27799,96467,31524,36137,40285,48948,156894,49954]
["ERO","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,-23207,15741,-8259,-238,2533,9777,375,105,374,598.49,1452.49,839,5745,-932,5745,170,2572,14139,11204,668,14,3087,14973,4309,5611,-2573,3879,11226,5745,2334,2701,-9107,1673,5451,4351,3089,5621,18512,8817]
["ERO","Outras receitas operacionais",146268,159533,98129,-42479,361451,47173,44511,32710,83111,5929,1584,42865,34531,-84987,-6007,-8270.51,32478.400000000001,-7067.49,36224.49,53364.89,11258.58505,1782,12100,1782,13231,578.47247000000004,{"$f":"SUM(W18:AB18)","v":40732.057520000002},-8193,1018,9025,57,{"$f":"SUM(AD18:AG18)","v":1907},-1202,4071,3345,2697,{"$f":"SUM(AI18:AL18)","v":8911},1782,-137,2579,-2293,1931,715,380,3207,1262,5564,-7610]
["ERO","Receita Bruta",{"$f":"SUM(C5:C18)","v":611671},631553,544645,417167,2205036,430388,451975,473482,598532,1954377.2,519994,972441,527099,690711,2710245,540164.36554998998,608357.46555000008,668706.6158899999,636171.30807000003,2453399.7550599896,679174.58504999999,797342,613330,797342,685291,735633.47247000004,4308113.0575200003,627195,857168,1047921,{"$f":"SUM(AG5:AG18)","v":522191},3054475,782781,725723,893200,848376,3250080,797342,836064,836780,{"$f":"SUM(AQ5:AQ18)","v":791734},3261920,{"$f":"SUM(AS5:AS18)","v":958496},{"$f":"SUM(AT5:AT18)","v":961239},{"$f":"SUM(AU5:AU18)","v":1135436},{"$f":"SUM(AV5:AV18)","v":1123865},4179036,{"$f":"SUM(AX5:AX18)","v":1226750}]
["ERO","PIS/COFINS/ISS",-52426,-55168,-47150,-28845,-183589,-36870,-58522,-39795,-52296,-187483,-46233,-87679,-45878,-64493,-244283,-62599,-30056,-49215,-51106,{"$f":"SUM(R20:U20)","v":-192976},-49750,-57165,-48661,-57165,-51019,-57970,-321730,-52743,-55522,-65039,-62415,-235719,-53312,-48431,-52844,-55738,-210325,-57165,-54321,-57351,-58216,-227053,-65318,-65971,-76690,-72191,-280170,-87089]
["ERO","RGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,"-",0,0,0,0,0,0,"-"]
["ERO","ICMS",-72774,-72927,-73125,-74542,-293368,-63127,-64570,-70033,-73351,-271081,-74454,-74180,-76490,-81304,-306428,-92892,-101924,-101674,-99881.49,-396371.49,-93438,-73110,-84189,-73110,-102840,-112230,-538917,-80415,-92068,-108604,-120790,-401877,-116966,-105289,-94569,-36141,-352965,-73110,-114984,-123483,-132135,-443712,-142153,-150904,-158516,-167382,-618955,-143369]
["ERO","Outras (CCC, CDE, P&D e PEE)",-79047,-54273,-55094,-54832,-243246,-47583,-39942,-50590,-44368,-182483,-53908,-63482,-46949,-72914,-237253,-51482.49,-65706,-44683,-35314,-197185.49,-47943,-64775,-45174,-64775,-44573,-44844,{"$f":"SUM(W23:AB23)","v":-312084},-23719,-19826,-20265,-28543,{"$f":"SUM(AD23:AG23)","v":-92353},-62191,-61043,-61119,-61463,{"$f":"SUM(AI23:AL23)","v":-245816},-64776,-64335,-64627,-69577,-263315,-78212,-78687,-79727,-38041,-274667,-63444]
["ERO","Receita Líquida",{"$f":"SUM(C19:C23)","v":407424},{"$f":"SUM(D19:D23)","v":449185},{"$f":"SUM(E19:E23)","v":369276},{"$f":"SUM(F19:F23)","v":258948},{"$f":"SUM(G19:G23)","v":1484833},{"$f":"SUM(H19:H23)","v":282808},288941,313064,428517,1313330.2,345399,747100,357782,472000,1922281,{"$f":"SUM(R19:R23)","v":333190.87554998999},410671.46555000008,473134.6158899999,449869.81807000004,1666866.7750599897,488043.58504999999,602292,435306,602292,486859,520589.47247000004,3135382.0575200003,470318,689752,854013,{"$f":"SUM(AG19:AG23)","v":310443},2324526,550312,510960,684668,695034,2440974,602291,602424,591319,{"$f":"SUM(AQ19:AQ23)","v":531806},2327840,{"$f":"SUM(AS19:AS23)","v":672813},665677,{"$f":"SUM(AU19:AU23)","v":820503},{"$f":"SUM(AV19:AV23)","v":846251},3005244,{"$f":"SUM(AX19:AX23)","v":932848}]
["ERO","Despesas não controláveis",{"$f":"SUM(C26:C27)","v":-212016},{"$f":"SUM(D26:D27)","v":-322531},{"$f":"SUM(E26:E27)","v":-261741},{"$f":"SUM(F26:F27)","v":-234456},{"$f":"SUM(G26:G27)","v":-1030744},{"$f":"SUM(H26:H27)","v":-216728},-356416,-272524,-330599,-1176267,-295766.71300999995,-271424,-216802.28699000002,-367691,-1151684,{"$f":"SUM(R26:R27)","v":-232381.88399},-245462,-277591.08827000007,-295344.57287000009,-1050779.54513,-220828,{"$f":"SUM(X26:X27)","v":-266426},-190792,{"$f":"SUM(Z26:Z27)","v":-266426},-253076,-284241,-1481789,-279865,-295337,-434781,{"$f":"SUM(AG26:AG27)","v":-419785},-1429768,-270791,-236782,-260041,-277078,-1044692,-266426,-267208,-268117,{"$f":"SUM(AQ26:AQ27)","v":-285111},-1086862,{"$f":"SUM(AS26:AS27)","v":-260700},-271294,{"$f":"SUM(AU26:AU27)","v":-349876},{"$f":"SUM(AV26:AV27)","v":-403430},-1285300,{"$f":"SUM(AX26:AX27)","v":-327645}]
["ERO","Energia Comprada",-208143,-317541,-257312,-206189,{"$f":"SUM(C26:F26)","v":-989185},-212315,-351506,-268035,-325140,{"$f":"SUM(H26:K26)","v":-1156996},-143459.16411000001,-201192,-154461.83588999999,-619228,-1118341,-232852.12118000002,-234891,-265870.31687000004,-283351.69260000007,-1016965.1306500001,-207213,-230987,-178443,-230987,-229961,-259140,-1336731,-254840,-266299,-412789,-397565,-1331493,-241690,-210143,-221142,-239950,-912925,-230987,-228583,-228292,-250048,-937910,-224517,-233818,-304019,-352738,-1115092,-255220]
["ERO","Transporte de Potência Elétrica",-3873,-4990,-4429,-28267,{"$f":"SUM(C27:F27)","v":-41559},-4413,-4910,-4489,-5459,{"$f":"SUM(H27:K27)","v":-19271},-152307.54889999997,-70232,-62340.451100000035,251537,-33343,470.2371900000004,-10571,-11720.7714,-11992.880270000009,-33814.414480000007,-13615,-35439,-12349,-35439,-23115,-25101,-145058,-25025,-29038,-21992,-22220,-98275,-29101,-26639,-38899,-37128,-131767,-35439,-38625,-39825,-35063,-148952,-36183,-37476,-45857,-50692,-170208,-72425]
["ERO","PMSO",{"$f":"SUM(C29:C33)","v":-97598},{"$f":"SUM(D29:D33)","v":-98704},{"$f":"SUM(E29:E33)","v":-97934},{"$f":"SUM(F29:F33)","v":-93037},{"$f":"SUM(G29:G33)","v":-387273},{"$f":"SUM(H29:H33)","v":-99746},-68785,-82868,-55418,-306817,-172975.50784000001,-80713,-117306.49215999999,-56028,-427023,{"$f":"SUM(R29:R33)","v":-93168.45385999998},-117246,-147609.69896000001,-156638.95695999998,-514663.10977999994,-113215,-79528,-80074,-79528,-76443,-98726,-527514,-83732,-88942,-109912,{"$f":"SUM(AG29:AG33)","v":-97314},-379900,-73706,-89781,-90695,-98734,-352916,-79528,-80055,-82263,{"$f":"SUM(AQ29:AQ33)","v":-109396},-351242,{"$f":"SUM(AS29:AS33)","v":-83110},-90751,{"$f":"SUM(AU29:AU33)","v":-87757},{"$f":"SUM(AV29:AV33)","v":-96515},-358133,{"$f":"SUM(AX29:AX33)","v":-86066}]
["ERO","Pessoal",-30387,-29785,-34584,-39580,{"$f":"SUM(C29:F29)","v":-134336},-31796,-35705,-37206,-38385,{"$f":"SUM(H29:K29)","v":-143092},-125500.05117999999,-37488,-40704.948819999991,26688,-177005,-53735.583310000002,-57694,-54825.698960000002,-63171.271550000005,-229426.55382,-37917,-26716,-32091,-26716,-31201,-42757,-197398,-26678,-28381,-30157,-36359,-121575,-22499,-28336,-24205,-40880,-115920,-26716,-26048,-28374,-36630,-117768,-30650,-34209,-32887,-31585,-129331,-36401]
["ERO","Benefício pós-emprego",0,0,0,0,{"$f":"SUM(C30:F30)","v":0},0,0,0,-5172,{"$f":"SUM(H30:K30)","v":-5172},-1268.6281999999999,-1245,-1262.3717999999999,-73433,{"$f":"SUM(M30:P30)","v":-77209},-1670.2819499999998,-1502,-1144,-822.42276000000129,-5138.7047100000009,-665,-912,-610,-912,-572,-460,-4131,-609,-650,-622,-721,-2602,-645,-717,-747,-931,-3040,-912,-702,1067,-821,-1368,-824,-852,-999,-982,-3657,-948]
["ERO","Material",-9626,-5384,-7798,16612,{"$f":"SUM(C31:F31)","v":-6196},-6960,-7064,-7082,15129,{"$f":"SUM(H31:K31)","v":-5977},-1199.3000400000001,-1549,-1394.6999599999999,-1715,-5858,-2583.1919199999998,-358,-5885,-4430.4774800000014,-13256.669400000001,-5653,-7419,-3447,-7419,-4529,-5526,-33993,-4492,-5231,-5667,-4588,-19978,-5835,-8822,-9093,-7795,-31545,-7419,-6852,-5956,-16563,-36790,-6708,-6916,-6715,-8733,-29072,-9427]
["ERO","Serviços de terceiros",-31851,-28993,-33680,-37509,{"$f":"SUM(C32:F32)","v":-132033},-32660,-33392,-32833,-43359,{"$f":"SUM(H32:K32)","v":-142244},-35685.566420000003,-35468,-37116.433579999997,-37127,-145397,-38045.396679999991,-49455,-65789,-66544.28065999996,-219833.67733999997,-50088,-39045,-33412,-39045,-34921,-43946,-240457,-36745,-42706,-40444,-46063,-165958,-38214,-45675,-40203,-41883,-165975,-39045,-42102,-44221,-48715,-174083,-40385,-45352,-47131,-48727,-181595,-38638]
["ERO","Outras",{"$f":"SUM(C34:C36)","v":-25734},{"$f":"SUM(D34:D36)","v":-34542},{"$f":"SUM(E34:E36)","v":-21872},{"$f":"SUM(F34:F36)","v":-32560},{"$f":"SUM(G34:G36)","v":-114708},{"$f":"SUM(H34:H36)","v":-28330},7376,-5747,16369,-10332,-9321.9620000000032,-4963,-36828.038,29559,-21554,{"$f":"SUM(R34:R36)","v":2866},-8237,-19966,-21670.50451000001,-47007.504510000013,-18892,-5436,-10514,-5436,-5220,-6037,{"$f":"SUM(AC34:AC36)","v":-51535},-15208,-11974,-33022,{"$f":"SUM(AG34:AG36)","v":-9583},-69787,-6513,-6231,-16447,-7245,-36436,-5436,-4351,-4779,{"$f":"SUM(AQ34:AQ36)","v":-6667},-21233,{"$f":"SUM(AS34:AS36)","v":-4543},-3422,{"$f":"SUM(AU34:AU36)","v":-25},{"$f":"SUM(AV34:AV36)","v":-6488},-14478,{"$f":"SUM(AX34:AX36)","v":-652}]
["ERO","Multas e compensações",0,0,0,0,{"$f":"SUM(C34:F34)","v":0},0,0,0,-335,{"$f":"SUM(H34:K34)","v":-335},-399,-396,-254,164,-885,-1105,-1031,-1013,-3591,-6740,-2308,-839,-711,-839,-552,-189,-5438,-289,-397,-107,-285,-1078,-461,-417,-525,-1092,-2495,-839,-1148,-879,-1972,-4838,-2208,2020,-3,-5,-196,0]
["ERO","Contingências (liquidação de ações cíveis)",0,0,0,0,{"$f":"SUM(C35:F35)","v":0},0,0,0,-26679,{"$f":"SUM(H35:K35)","v":-26679},0,0,0,-38126,-38126,0,-3780,-14595,-10869,-29244,0,0,-14267,0,-329,-3503,-18099,-7312,-5384,-23989,2529,-34156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Outros",-25734,-34542,-21872,-32560,{"$f":"SUM(C36:F36)","v":-114708},-28330,7376,-5747,43383,{"$f":"SUM(H36:K36)","v":16682},-8922.9620000000032,-4567,-36574.038,67521,17457,3971,-3426,-4358,-7210.5045100000098,-11023.50451000001,-16584,-4597,4464,-4597,-4339,-2345,-27998,-7607,-6193,-8926,-11827,-34553,-6052,-5814,-15922,-6153,-33941,-4597,-3203,-3900,-4695,-16395,-2335,-5442,-22,-6483,-14282,-652]
["ERO","Provisões/reversões",{"$f":"SUM(C38:C39)","v":-9161},-9588,-13353,-383637,-415739,28897,-436,10955,-68860,-29444,{"$f":"SUM(M38:M40)","v":23497.856999999989},{"$f":"SUM(N38:N40)","v":-573469},{"$f":"SUM(O38:O40)","v":-47603.841039999999},{"$f":"SUM(P38:P40)","v":-94330.01595999999},{"$f":"SUM(Q38:Q40)","v":-691905},{"$f":"SUM(R38:R40)","v":-43492.030169999998},13676.835550000003,42378.948219999998,34594.036070000002,47157.789669999998,12973,{"$f":"SUM(X38:X39)","v":-29438},-27798,{"$f":"SUM(Z38:Z39)","v":-29438},460,-7242,-80483,12993,-20221,17776,{"$f":"SUM(AG38:AG39)","v":-38933},-28385,{"$f":"SUM(AI38:AI39)","v":-22564},{"$f":"SUM(AJ38:AJ39)","v":-40286},{"$f":"SUM(AK38:AK39)","v":-29969},{"$f":"SUM(AL38:AL39)","v":-16308},{"$f":"SUM(AM38:AM39)","v":-109127},-29438,-30350,-21356,{"$f":"SUM(AQ38:AQ39)","v":-44440},-125584,{"$f":"SUM(AS38:AS39)","v":-40734},-29301,{"$f":"SUM(AU38:AU39)","v":-68789},{"$f":"SUM(AV38:AV39)","v":-38632},-177456,{"$f":"SUM(AX38:AX39)","v":-46773}]
["ERO","Contingências",-4398,-2084,-5786,-395622,{"$f":"SUM(C38:F38)","v":-407890},32987,25656,2489,-33122,{"$f":"SUM(H38:K38)","v":28010},-27289.984040000003,-594246,-4331,-185839.01595999999,-811706,-15932.21176,20228.258850000002,45976,37269.95291,87542,36231,-7522,16974,-7522,-7343,4368,35186,6588,-906,24167,-14457,15392,-2021,-11721,-4873,-6734,-25349,-7522,-9909,-12117,-36868,-66416,-12532,-12685,-50536,-30424,-106177,-10269]
["ERO","Perdas esperadas de crédito de liquidação duvidosa",-4763,-7504,-7567,11985,{"$f":"SUM(C39:F39)","v":-7849},-4090,-26092,8466,-35738,{"$f":"SUM(H39:K39)","v":-57454},-31400.158960000004,-88807,-12509.841039999999,5068,-127649,-27559.81841,-6551.4232999999986,-3597.0517800000011,-2675.916839999998,-40384.210330000002,-23258,-21916,-44772,-21916,7803,-11610,-115669,6405,-19315,-6391,-24476,-43777,-20543,-28565,-25096,-9574,-83778,-21916,-20441,-9239,-7572,-59168,-28202,-16616,-18253,-8208,-71279,-36504]
["ERO","Outras provisões (*)",null,null,null,null,{"$f":"SUM(C40:F40)","v":0},null,null,null,-68074,{"$f":"SUM(H40:K40)","v":-68074},82188,109584,-30763,86441,247450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ERO","Depreciação e amortização",-10547,-8622,-8461,-8927,{"$f":"SUM(C41:F41)","v":-36557},-9971,-10366,-10840,-49444,{"$f":"SUM(H41:K41)","v":-80621},-11018.063149999998,-11213,-11501.000000000004,-123546.93685,-157279,-29178.337889999995,-10519,-29532,-19114.057860000001,-88343.395749999996,-23368,-32329,-29035,-32329,-22927,-28061,-168049,-22222,-28980,-23550,-38926,-113678,-22961,-22418,-10992,709,-55662,-32329,-42097,-35960,-26308,-136694,-38316,-43238,-40319,-43761,-165634,-44637]
["ERO","Custo de Construção",-35879,-70324,-34737,-58287,{"$f":"SUM(C42:F42)","v":-199227},-32149,-47965,-46227,-23639,{"$f":"SUM(H42:K42)","v":-149980},-21250,-34108,-25038.999999999993,-31683.484850000008,-112080.48485000001,-42423,-117697,-148749,-93813.500340000028,-402682.50034000003,-141469,-100910,-91272,-100910,-136363,-119713,-690637,-57355,-226089,-230805,271457,-242792,-88468,-90837,-229424,-204999,-613728,-100910,-132463,-89905,-42959,-366237,-105329,-94008,-143209,-170672,-513218,-140841]
["ERO","Despesas Operacionais",{"$f":"C25+C28+C37+C40+C41+C42","v":-365201},-509769,-416226,-778344,-2069540,-329697,-483968,-401504,-596034,-1811203,{"$f":"M25+M28+M37+M41+M42","v":-477512.42699999997},{"$f":"N25+N28+N37+N41+N42","v":-970927},-418252.62019000005,-673279.43765999994,-2539971.4848500001,-440643.70591000002,-477247.16444999998,-561102.83901,-530317.05196000007,-2009310.7613299999,-485907,{"$f":"X37+X28+X25+X42+X41","v":-508631},-418971,{"$f":"Z37+Z28+Z25+Z42+Z41","v":-508631},-488349,-537983,-2948472,-430181,-659569,-781272,{"$f":"AG37+AG28+AG25+AG42+AG41","v":-323501},-2194523,{"$f":"AI37+AI28+AI25+AI42+AI41","v":-478490},{"$f":"AJ37+AJ28+AJ25+AJ42+AJ41","v":-480104},{"$f":"AK37+AK28+AK25+AK42+AK41","v":-621121},{"$f":"AL37+AL28+AL25+AL42+AL41","v":-596410},{"$f":"AM37+AM28+AM25+AM42+AM41","v":-2176125},-508631,-552173,-497601,{"$f":"AQ37+AQ28+AQ25+AQ42+AQ41","v":-508214},-2066619,{"$f":"AS37+AS28+AS25+AS42+AS41","v":-528189},-528592,{"$f":"AU37+AU28+AU25+AU42+AU41","v":-689950},{"$f":"AV37+AV28+AV25+AV42+AV41","v":-753010},-2499741,{"$f":"AX37+AX28+AX25+AX42+AX41","v":-645962}]
["ERO","Outras receitas",0,0,0,0,{"$f":"SUM(C44:F44)","v":0},0,0,0,1821,{"$f":"SUM(H44:K44)","v":1821},0,8602,32078,-39983,697,1449,1661,261,1013.3390899999995,4384.3390899999995,603,-786,-272,-786,1455,69467,69681,19847,1193,7258,22131,50429,9223,11448,3028,-6117,17582,-786,-283,7410,3390,9731,-1316,1316,0,3410,3410,1140]
["ERO","Outras despesas",0,0,0,0,{"$f":"SUM(C45:F45)","v":0},0,0,0,-1784,{"$f":"SUM(H45:K45)","v":-1784},-12.224370000000004,0,12.224370000000004,-71398,-71398,-839,-2488.5559800000001,-137,-941,-4405.5559800000001,-110,-4437,-1925,-4437,566,-11960,-22303,-376,-3167,-6125,-32004,-41672,-11121,-27385,-15846,-3951,-58303,-4436,-14765,-14199,-51840,-85240,-10042,-7521,-16909,-18803,-53275,-12631]
["ERO","Resultado antes da Equivalência Patrimonial",{"$f":"C24+C43+C44+C45","v":42223},{"$f":"D24+D43+D44+D45","v":-60584},{"$f":"E24+E43+E44+E45","v":-46950},{"$f":"F24+F43+F44+F45","v":-519396},{"$f":"G24+G43+G44+G45","v":-584707},{"$f":"H24+H43+H44+H45","v":-46889},-195027,-88440,-167480,-497835.80000000005,-132125.65136999998,-215225,-28380.395820000045,-312660.43765999994,-688391.48485000012,-106842.83036001003,-67403.254879999906,-87844.223120000097,-80374.894800000038,-342465.20316001022,2629.5850499999942,88438,14138,88438,531,40113.472470000037,234288.05752000026,59608,28209,73874,{"$f":"AG24+AG43+AG44+AG45","v":-22931},138760,{"$f":"AI24+AI43+AI44+AI45","v":69924},{"$f":"AJ24+AJ43+AJ44+AJ45","v":14919},{"$f":"AK24+AK43+AK44+AK45","v":50729},{"$f":"AL24+AL43+AL44+AL45","v":88556},{"$f":"AM24+AM43+AM44+AM45","v":224128},88438,35203,86929,{"$f":"AQ24+AQ43+AQ44+AQ45","v":-24858},185712,{"$f":"AS24+AS43+AS44+AS45","v":133266},130880,{"$f":"AU24+AU43+AU44+AU45","v":113644},{"$f":"AV24+AV43+AV44+AV45","v":77848},455638,{"$f":"AX24+AX43+AX44+AX45","v":275395}]
["ERO","Resultado de equivalência patrimonial",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","EBITDA",{"$f":"C24+C25+C28+C37+C42+C44+C45","v":52770},{"$f":"D24+D25+D28+D37+D42+D44+D45","v":-51962},{"$f":"E24+E25+E28+E37+E42+E44+E45","v":-38489},{"$f":"F24+F25+F28+F37+F42+F44+F45","v":-510469},{"$f":"G24+G25+G28+G37+G42+G44+G45","v":-548150},{"$f":"H24+H25+H28+H37+H42+H44+H45","v":-36918},-184661,-77600,-49962,-349140.80000000005,-121107.58821999996,-204012,-16879.395820000009,-189113.50081,-531112.48485000001,-77664.492470009995,-56884.254879999913,-58312.223120000184,-61260.836940000059,-254121.80741001031,25997.585049999994,120767,43173,120767,23458,68174.472470000037,402337.05752000026,81830,57189,97424,{"$f":"AG24+AG25+AG28+AG37+AG42+AG44+AG45","v":15995},252438,{"$f":"AI24+AI25+AI28+AI37+AI42+AI44+AI45","v":92885},{"$f":"AJ24+AJ25+AJ28+AJ37+AJ42+AJ44+AJ45","v":37337},{"$f":"AK24+AK25+AK28+AK37+AK42+AK44+AK45","v":61721},{"$f":"AL24+AL25+AL28+AL37+AL42+AL44+AL45","v":87847},{"$f":"AM24+AM25+AM28+AM37+AM42+AM44+AM45","v":279790},120767,77300,122889,{"$f":"AQ24+AQ25+AQ28+AQ37+AQ42+AQ44+AQ45","v":1450},322406,{"$f":"AS24+AS25+AS28+AS37+AS42+AS44+AS45","v":171582},174118,{"$f":"AU24+AU25+AU28+AU37+AU42+AU44+AU45","v":153963},{"$f":"AV24+AV25+AV28+AV37+AV42+AV44+AV45","v":121609},621272,{"$f":"AX24+AX25+AX28+AX37+AX42+AX44+AX45","v":320032}]
["ERO","Resultado antes das receitas e despesas financeiras",{"$f":"C24+C43+C44+C45","v":42223},{"$f":"D24+D43+D44+D45","v":-60584},{"$f":"E24+E43+E44+E45","v":-46950},{"$f":"F24+F43+F44+F45","v":-519396},{"$f":"G24+G43+G44+G45","v":-584707},{"$f":"H24+H43+H44+H45","v":-46889},-195027,-88440,-167480,-497835.80000000005,-132125.65136999998,-215225,-28380.395820000045,-312660.43765999994,-688391.48485000012,-106842.83036001003,-67403.254879999906,-87844.223120000097,-80374.894800000038,-342465.20316001022,2629.5850499999942,{"$f":"X46+X47","v":88438},14138,{"$f":"Z46+Z47","v":88438},531,40113.472470000037,234288.05752000026,59608,28209,73874,{"$f":"AG46+AG47","v":-22931},138760,{"$f":"AI46+AI47","v":69924},{"$f":"AJ46+AJ47","v":14919},{"$f":"AK46+AK47","v":50729},{"$f":"AL46+AL47","v":88556},{"$f":"AM46+AM47","v":224128},88438,35203,86929,{"$f":"AQ46+AQ47","v":-24858},185712,{"$f":"AS46+AS47","v":133266},130880,{"$f":"AU46+AU47","v":113644},{"$f":"AV46+AV47","v":77848},455638,{"$f":"AX46+AX47","v":275395}]
["ERO","Receitas financeiras",{"$f":"SUM(C51:C54)","v":129630},110200,141628,131425,512883,124718,117159,101438,80072,{"$f":"SUM(L51:L54)","v":423387},85966,135495,94914,22751,339126,25863,20021,50137,42868.517249999546,138889.51724999957,15741,35459,20639,35459,41502,23711,172511,22771,31762,26091,{"$f":"SUM(AG51:AG54)","v":32971},113595,{"$f":"SUM(AI51:AI54)","v":8304},{"$f":"SUM(AJ51:AJ54)","v":47604},{"$f":"SUM(AK51:AK54)","v":46875},{"$f":"SUM(AL51:AL54)","v":36633},{"$f":"SUM(AM51:AM54)","v":139416},35458,35941,32629,{"$f":"SUM(AQ51:AQ54)","v":33582},137610,{"$f":"SUM(AS51:AS54)","v":36372},48718,{"$f":"SUM(AU51:AU54)","v":36017},{"$f":"SUM(AV51:AV54)","v":49940},171047,{"$f":"SUM(AX51:AX54)","v":154322}]
["ERO","Receita de aplicações financeiras",1098,2197,3624,705,{"$f":"SUM(C51:F51)","v":7624},136,769,911,831,{"$f":"SUM(H51:K51)","v":2647},1158,422,539,2307,4426,868,489,7393,4274.0814400000017,13024.081440000002,1234,3351,330,3351,125,209,8600,885,189,35,45,1154,214,5690,4213,2832,12949,3351,4196,5989,6836,20372,5546,13116,13506,13281,45449,11240]
["ERO","Receitas de Multas por Atraso",14221,15587,7595,18772,{"$f":"SUM(C52:F52)","v":56175},11580,12461,12973,524,{"$f":"SUM(H52:K52)","v":37538},9741,10267,11984,15213,47205,9886,14492,23011,21422.70775999999,68811.70775999999,5272,7896,9747,7896,24447,3538,58796,14373,9329,12142,11692,47536,12573,11154,10355,9042,43124,7896,12920,7862,10381,39059,11019,14019,11984,13335,50357,12324]
["ERO","Atualização financeira CVA ",0,0,0,486899,{"$f":"SUM(C53:F53)","v":486899},0,0,0,0,{"$f":"SUM(H53:K53)","v":0},0,0,0,0,0,6772,1390,11470,15722.356230000005,35354.356230000005,3851,0,-3851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2300,-5144,-731,2856,-719,1059,989,1768,9165,12981,109885]
["ERO","Outras receitas financeiras",114311,92416,130409,-374951,{"$f":"SUM(C54:F54)","v":-37815},113002,103929,87554,78717,{"$f":"SUM(H54:K54)","v":383202},75067,124806,82391,5231,287495,8337,3650,8263,1449.3718199995492,21699.371819999549,5384,24212,14413,24212,16930,19964,105115,7513,22244,13914,21234,64905,-4483,30760,32307,24759,83343,21911,23969,19509,13509,78898,18748,20594,8759,14159,62260,20873]
["ERO","Despesas financeiras",{"$f":"SUM(C56:C61)","v":-196866},{"$f":"SUM(D56:D61)","v":-188697},{"$f":"SUM(E56:E61)","v":-199260},{"$f":"SUM(F56:F61)","v":-267246},{"$f":"SUM(G56:G61)","v":-852069},{"$f":"SUM(H56:H61)","v":-201799},-229283,-292185,-162719,-885986,-174099,-157504,-186713,-186780,-705096,{"$f":"SUM(R56:R61)","v":-59854},-97588,-95044,-59614.047930000001,-312100.04793,-125663,-209314,-64346,-209314,-57211,{"$f":"SUM(AB56:AB61)","v":-70296},-736144,-88243,-112116,-132382,{"$f":"SUM(AG56:AG61)","v":-170162},-502903,{"$f":"SUM(AI56:AI61)","v":-178690},{"$f":"SUM(AJ56:AJ61)","v":-156982},{"$f":"SUM(AK56:AK61)","v":-189619},{"$f":"SUM(AL56:AL61)","v":-185591},{"$f":"SUM(AM56:AM61)","v":-710882},-209313,-131890,-139379,{"$f":"SUM(AQ56:AQ61)","v":-129523},-610105,{"$f":"SUM(AS56:AS61)","v":-146574},-128635,{"$f":"SUM(AU56:AU61)","v":-112804},{"$f":"SUM(AV56:AV61)","v":-154940},-542953,{"$f":"SUM(AX56:AX61)","v":-190727}]
["ERO","Encargos de dívidas – juros",-25709,-28278,-27420,-30280,{"$f":"SUM(C56:F56)","v":-111687},-33772,-33979,-45204,-52891,{"$f":"SUM(H56:K56)","v":-165846},-50463,-14993,-23248,-53701,-142405,-39890,-41314,-43922,-38827,-163953,-35711,-68805,-32441,-68805,-28691,-28989,-263442,-21485,-27508,-40895,-51429,-141317,-61587,-71131,-77278,-72679,-282675,-68805,-59286,-65162,-59610,-252863,-56570,-63641,-61622,-67312,-249145,-62404]
["ERO","Encargos de dívidas - Variação monetária/cambial",0,0,0,0,0,0,0,0,-2959,-2959,-14474,-27180,-36201,69941,-7914,-5300,4102,-1001,-2145,{"$f":"SUM(R57:U57)","v":-4344},-36168,-15515,-12100,-15515,-13052,13514,-78836,-38303,38968,-54177,-37746,-91258,63437,-78996,-9182,7272,-17469,-15515,-3140,-18585,8248,-28992,-46446,-80447,-2503,-107649,-237045,5720]
["ERO","Marcação a mercado derivativos e dívida",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,12,6,42,33,1911,127,1911,-40,78,4020,-133,-511,-3514,-3210,-7368,657,-1802,368,1027,250,1911,752,-1028,233,1868,2532,1835,41,-643,3765,1244]
["ERO","Instrumentos financeiros derivativos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,539,-709,2687,{"$f":"SUM(R59:U59)","v":2517},34438,-14509,14428,-14509,16834,-12702,23980,37898,-49015,52246,19656,60785,-80519,46044,-29619,-35423,-99517,-14509,-27977,-2976,-32528,-77990,15047,59006,-17517,77962,134498,-79406]
["ERO","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,0,0,-1718,1718,0,-700,-1604,-1730,5912.9520700000003,1878.9520700000003,-337,0,-370,0,-721,-517,-1945,-341,-492,-748,1581,0,0,0,0,0,0,-10819,10708,-25,-88,-224,-46,-65,-54,-168,-333,-57]
["ERO","Outras despesas financeiras",-171157,-160419,-171840,-236966,-740382,-168027,-195304,-246981,-106869,-717181,-109162,-115331,-125546,-204738,-554777,-13964,-59335,-47694,-27248,{"$f":"SUM(R61:U61)","v":-148241},-87918,-112396,-33990,-112396,-31541,-41680,-419921,-65879,-73558,-85294,-99014,-323745,-100678,-51097,-73908,-85788,-311471,-101576,-52947,-51603,-45778,-251904,-61091,-45323,-31149,-57130,-194693,-55824]
["ERO","Resultado financeiro",{"$f":"C55+C50","v":-67236},-78497,-57632,-135821,-339186,-77081,-112124,-190747,-82647,-462599,{"$f":"M50+M55","v":-88133},-22009,-91799,-164029,-365970,-33991,-77567,-44907,-16745.530680000455,-173210.53068000043,-109922,{"$f":"X55+X50","v":-173855},-43707,{"$f":"Z55+Z50","v":-173855},-15709,-46585,-563633,-65472,{"$f":"AE55+AE50","v":-80354},{"$f":"AF55+AF50","v":-106291},{"$f":"AG55+AG50","v":-137191},-389308,{"$f":"AI55+AI50","v":-170386},{"$f":"AJ55+AJ50","v":-109378},{"$f":"AK55+AK50","v":-142744},{"$f":"AL55+AL50","v":-148958},{"$f":"AM55+AM50","v":-571466},-173855,-95949,-106750,{"$f":"AQ55+AQ50","v":-95941},-472495,{"$f":"AS55+AS50","v":-110202},-79917,{"$f":"AU55+AU50","v":-76787},{"$f":"AV55+AV50","v":-105000},-371906,{"$f":"AX55+AX50","v":-36405}]
["ERO","Resultado antes dos tributos",{"$f":"C49+C62","v":-25013},{"$f":"D49+D62","v":-139081},{"$f":"E49+E62","v":-104582},{"$f":"F49+F62","v":-655217},{"$f":"G49+G62","v":-923893},{"$f":"H49+H62","v":-123970},-307151,-279187,-250127,-960434.8,-220258.65136999998,-237234,-120179.39582000005,-476689.43765999994,-1054361.4848500001,-140833.83036001003,-144970.25487999991,-132751.2231200001,-97120.4254800005,-515675.73384001065,-107292.41495000001,-85417,-29569,-85417,-15178,-6471.527529999963,-329344.94247999974,-5864,{"$f":"AE49+AE62","v":-52145},{"$f":"AF49+AF62","v":-32417},{"$f":"AG49+AG62","v":-160122},-250548,{"$f":"AI49+AI62","v":-100462},{"$f":"AJ49+AJ62","v":-94459},{"$f":"AK49+AK62","v":-92015},{"$f":"AL49+AL62","v":-60402},{"$f":"AM49+AM62","v":-347338},-85417,-60746,-19821,{"$f":"AQ49+AQ62","v":-120799},-286783,{"$f":"AS49+AS62","v":23064},50963,{"$f":"AU49+AU62","v":36857},{"$f":"AV49+AV62","v":-27152},83732,{"$f":"AX49+AX62","v":238990}]
["ERO","Contribuição Social e imposto de renda",0,34212,3319,-37531,{"$f":"SUM(C64:F64)","v":0},0,88051,0,null,{"$f":"SUM(H64:K64)","v":88051},0,-76921,14708,57678,-4535,-1368.45,1254.4000000000001,-89.45,-142.49,{"$f":"SUM(R64:U64)","v":-345.98999999999995},-200,-1367,231,-1367,-50,-15548,-18301,12271,-159,-4,-735,11373,-4953,2592,612,-923,-2672,-1367,-556,-643,2168,-398,-10288,4676,-12404,1013504,995488,-45597]
["ERO","Resultado de operações descontinuadas",0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Lucro líquido consolidado do período",-25013,{"$f":"D63+D64+D65","v":-104869},-101263,-692748,-923893,-123970,-219100,-279187,-250127,-872383.8,{"$f":"SUM(M63:M65)","v":-220258.65136999998},-314155,-105471.39582000005,-419011.43765999994,-1058896.4848500001,-142202.28036001005,-143715.85487999991,-132840.67312000011,-97262.915480000505,-516021.72384001064,-107492.41495000001,{"$f":"X63+X64+X65","v":-86784},-29338,{"$f":"Z63+Z64+Z65","v":-86784},-15228,-22019.527529999963,-347645.94247999974,6407,{"$f":"AE63+AE64+AE65","v":-52304},{"$f":"AF63+AF64+AF65","v":-32421},{"$f":"AG63+AG64+AG65","v":-160857},-239175,{"$f":"AI63+AI64+AI65","v":-105415},{"$f":"AJ63+AJ64+AJ65","v":-91867},{"$f":"AK63+AK64+AK65","v":-91403},{"$f":"AL63+AL64+AL65","v":-61325},{"$f":"AM63+AM64+AM65","v":-350010},-86784,-61302,-20464,{"$f":"AQ63+AQ64+AQ65","v":-118631},-287181,{"$f":"AS63+AS64+AS65","v":12776},55639,{"$f":"AU63+AU64+AU65","v":24453},{"$f":"AV63+AV64+AV65","v":986352},1079220,{"$f":"AX63+AX64+AX65","v":193393}]
["ERO","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ERO","Lucro por ação  ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-2.0700895580652905E-2,-1.2294734754258765E-2,-2.0700895580652905E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-1.2294734754258765E-2,-3.8369791210558217E-2,-5.7051261759110648E-2,-2.4426551094044978E-2,-2.1913361613982305E-2,-2.1802682046902857E-2,-1.5346532989634794E-2,-8.3489127744564934E-2,-10.895208940338486,-3.2053541157600183,-1.0700200095414998,-6.2029683225135681,-21.373551388153572,{"$f":"AS66/AS71","v":0.59713150662317738},{"$f":"AT66/AT71","v":2.6004852768477589},{"$f":"AU66/AU71","v":1.1428973647038634},{"$f":"AV66/AV71","v":46.100646197619305},50.441160345794103,{"$f":"AX66/AX71","v":9.0389052489336379}]
["ERO","EBITDA por ação",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.8806981201473882E-2,2.3238892549888559E-2,2.8806981201473882E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,2.3238892549888559E-2,3.8153441280943863E-3,6.021493222931483E-2,2.2874651819435283E-2,8.9061271466495846E-3,1.4722529223514448E-2,2.023599369220927E-2,6.6739301881808585E-2,15.161570083170377,4.041856271381838,6.4256102889242266,7.5817485038857241E-2,{"$f":"SUM(AN70:AQ70)","v":25.704854128515297},{"$f":"AS48/AS71","v":8.0194910902800576},{"$f":"AT48/AT71","v":8.1380200117575452},{"$f":"AU48/AU71","v":7.1960048649204964},{"$f":"AV48/AV71","v":5.6838263454084208},{"$f":"SUM(AS70:AV70)","v":29.037342312366519},{"$f":"AX48/AX71","v":14.957826418881396}]
["ERO","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",6897,null,0,null,1.999999999998181E-2,null,null,null,null,1.999999999998181E-2,null,-314161,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21395.621999999999,{"$f":"AS71","v":21395.621999999999},{"$f":"AS71","v":21395.621999999999},{"$f":"AS71","v":21395.621999999999},null,{"$f":"AS71","v":21395.621999999999}]

{"sheet":"IS.ALSOL","index":110,"n_rows":72,"n_cols":27,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ALSOL"]
[]
[null,"Income Statement - IFRS (R$ thousand)","1Q20","2Q20","3Q20","4Q20",2020,"1Q21","2Q21","3Q21","4Q21",2021,"1Q22","2Q22","3Q22","4Q22",2022,"1Q23","2Q23","3Q23","4Q23",2023,"1Q24","2Q24","3Q24","4Q24","1Q25"]
[null,"Residential",{"$f":"DRE.ALSOL!C5","v":0},{"$f":"DRE.ALSOL!D5","v":0},{"$f":"DRE.ALSOL!E5","v":0},{"$f":"DRE.ALSOL!F5","v":0},{"$f":"DRE.ALSOL!G5","v":0},{"$f":"DRE.ALSOL!H5","v":0},{"$f":"DRE.ALSOL!I5","v":0},{"$f":"DRE.ALSOL!J5","v":0},{"$f":"DRE.ALSOL!K5","v":0},{"$f":"DRE.ALSOL!L5","v":0},{"$f":"DRE.ALSOL!M5","v":0},{"$f":"DRE.ALSOL!N5","v":0},{"$f":"DRE.ALSOL!O5","v":0},{"$f":"DRE.ALSOL!P5","v":0},{"$f":"DRE.ALSOL!Q5","v":0},{"$f":"DRE.ALSOL!R5","v":0},{"$f":"DRE.ALSOL!S5","v":0},{"$f":"DRE.ALSOL!W5","v":0},{"$f":"DRE.ALSOL!U5","v":0},{"$f":"DRE.ALSOL!V5","v":0},{"$f":"DRE.ALSOL!W5","v":0},{"$f":"DRE.ALSOL!X5","v":0},{"$f":"DRE.ALSOL!Y5","v":0},{"$f":"DRE.ALSOL!Z5","v":0},{"$f":"DRE.ALSOL!AB5","v":0}]
[null,"Industrial",{"$f":"DRE.ALSOL!C6","v":0},{"$f":"DRE.ALSOL!D6","v":0},{"$f":"DRE.ALSOL!E6","v":0},{"$f":"DRE.ALSOL!F6","v":0},{"$f":"DRE.ALSOL!G6","v":0},{"$f":"DRE.ALSOL!H6","v":0},{"$f":"DRE.ALSOL!I6","v":0},{"$f":"DRE.ALSOL!J6","v":0},{"$f":"DRE.ALSOL!K6","v":0},{"$f":"DRE.ALSOL!L6","v":0},{"$f":"DRE.ALSOL!M6","v":0},{"$f":"DRE.ALSOL!N6","v":0},{"$f":"DRE.ALSOL!O6","v":0},{"$f":"DRE.ALSOL!P6","v":0},{"$f":"DRE.ALSOL!Q6","v":0},{"$f":"DRE.ALSOL!R6","v":0},{"$f":"DRE.ALSOL!S6","v":0},{"$f":"DRE.ALSOL!W6","v":0},{"$f":"DRE.ALSOL!U6","v":0},{"$f":"DRE.ALSOL!V6","v":0},{"$f":"DRE.ALSOL!W6","v":0},{"$f":"DRE.ALSOL!X6","v":0},{"$f":"DRE.ALSOL!Y6","v":0},{"$f":"DRE.ALSOL!Z6","v":0},{"$f":"DRE.ALSOL!AB6","v":0}]
[null,"Commercial",{"$f":"DRE.ALSOL!C7","v":0},{"$f":"DRE.ALSOL!D7","v":0},{"$f":"DRE.ALSOL!E7","v":0},{"$f":"DRE.ALSOL!F7","v":0},{"$f":"DRE.ALSOL!G7","v":0},{"$f":"DRE.ALSOL!H7","v":0},{"$f":"DRE.ALSOL!I7","v":0},{"$f":"DRE.ALSOL!J7","v":0},{"$f":"DRE.ALSOL!K7","v":0},{"$f":"DRE.ALSOL!L7","v":0},{"$f":"DRE.ALSOL!M7","v":0},{"$f":"DRE.ALSOL!N7","v":0},{"$f":"DRE.ALSOL!O7","v":0},{"$f":"DRE.ALSOL!P7","v":0},{"$f":"DRE.ALSOL!Q7","v":0},{"$f":"DRE.ALSOL!R7","v":0},{"$f":"DRE.ALSOL!S7","v":0},{"$f":"DRE.ALSOL!W7","v":0},{"$f":"DRE.ALSOL!U7","v":0},{"$f":"DRE.ALSOL!V7","v":0},{"$f":"DRE.ALSOL!W7","v":0},{"$f":"DRE.ALSOL!X7","v":0},{"$f":"DRE.ALSOL!Y7","v":0},{"$f":"DRE.ALSOL!Z7","v":0},{"$f":"DRE.ALSOL!AB7","v":0}]
[null,"Rural",{"$f":"DRE.ALSOL!C8","v":0},{"$f":"DRE.ALSOL!D8","v":0},{"$f":"DRE.ALSOL!E8","v":0},{"$f":"DRE.ALSOL!F8","v":0},{"$f":"DRE.ALSOL!G8","v":0},{"$f":"DRE.ALSOL!H8","v":0},{"$f":"DRE.ALSOL!I8","v":0},{"$f":"DRE.ALSOL!J8","v":0},{"$f":"DRE.ALSOL!K8","v":0},{"$f":"DRE.ALSOL!L8","v":0},{"$f":"DRE.ALSOL!M8","v":0},{"$f":"DRE.ALSOL!N8","v":0},{"$f":"DRE.ALSOL!O8","v":0},{"$f":"DRE.ALSOL!P8","v":0},{"$f":"DRE.ALSOL!Q8","v":0},{"$f":"DRE.ALSOL!R8","v":0},{"$f":"DRE.ALSOL!S8","v":0},{"$f":"DRE.ALSOL!W8","v":0},{"$f":"DRE.ALSOL!U8","v":0},{"$f":"DRE.ALSOL!V8","v":0},{"$f":"DRE.ALSOL!W8","v":0},{"$f":"DRE.ALSOL!X8","v":0},{"$f":"DRE.ALSOL!Y8","v":0},{"$f":"DRE.ALSOL!Z8","v":0},{"$f":"DRE.ALSOL!AB8","v":0}]
[null,"Other sectors",{"$f":"DRE.ALSOL!C9","v":0},{"$f":"DRE.ALSOL!D9","v":0},{"$f":"DRE.ALSOL!E9","v":0},{"$f":"DRE.ALSOL!F9","v":0},{"$f":"DRE.ALSOL!G9","v":0},{"$f":"DRE.ALSOL!H9","v":0},{"$f":"DRE.ALSOL!I9","v":0},{"$f":"DRE.ALSOL!J9","v":0},{"$f":"DRE.ALSOL!K9","v":0},{"$f":"DRE.ALSOL!L9","v":0},{"$f":"DRE.ALSOL!M9","v":0},{"$f":"DRE.ALSOL!N9","v":0},{"$f":"DRE.ALSOL!O9","v":0},{"$f":"DRE.ALSOL!P9","v":0},{"$f":"DRE.ALSOL!Q9","v":0},{"$f":"DRE.ALSOL!R9","v":0},{"$f":"DRE.ALSOL!S9","v":0},{"$f":"DRE.ALSOL!W9","v":0},{"$f":"DRE.ALSOL!U9","v":0},{"$f":"DRE.ALSOL!V9","v":0},{"$f":"DRE.ALSOL!W9","v":0},{"$f":"DRE.ALSOL!X9","v":0},{"$f":"DRE.ALSOL!Y9","v":0},{"$f":"DRE.ALSOL!Z9","v":0},{"$f":"DRE.ALSOL!AB9","v":0}]
[null,"Electricity sales to distributors",{"$f":"DRE.ALSOL!C10","v":0},{"$f":"DRE.ALSOL!D10","v":0},{"$f":"DRE.ALSOL!E10","v":0},{"$f":"DRE.ALSOL!F10","v":0},{"$f":"DRE.ALSOL!G10","v":0},{"$f":"DRE.ALSOL!H10","v":0},{"$f":"DRE.ALSOL!I10","v":0},{"$f":"DRE.ALSOL!J10","v":0},{"$f":"DRE.ALSOL!K10","v":0},{"$f":"DRE.ALSOL!L10","v":0},{"$f":"DRE.ALSOL!M10","v":0},{"$f":"DRE.ALSOL!N10","v":0},{"$f":"DRE.ALSOL!O10","v":0},{"$f":"DRE.ALSOL!P10","v":0},{"$f":"DRE.ALSOL!Q10","v":0},{"$f":"DRE.ALSOL!R10","v":0},{"$f":"DRE.ALSOL!S10","v":0},{"$f":"DRE.ALSOL!W10","v":0},{"$f":"DRE.ALSOL!U10","v":0},{"$f":"DRE.ALSOL!V10","v":0},{"$f":"DRE.ALSOL!W10","v":0},{"$f":"DRE.ALSOL!X10","v":0},{"$f":"DRE.ALSOL!Y10","v":0},{"$f":"DRE.ALSOL!Z10","v":0},{"$f":"DRE.ALSOL!AB10","v":0}]
[null,"Construction revenue",{"$f":"DRE.ALSOL!C11","v":0},{"$f":"DRE.ALSOL!D11","v":0},{"$f":"DRE.ALSOL!E11","v":0},{"$f":"DRE.ALSOL!F11","v":0},{"$f":"DRE.ALSOL!G11","v":0},{"$f":"DRE.ALSOL!H11","v":0},{"$f":"DRE.ALSOL!I11","v":0},{"$f":"DRE.ALSOL!J11","v":0},{"$f":"DRE.ALSOL!K11","v":0},{"$f":"DRE.ALSOL!L11","v":0},{"$f":"DRE.ALSOL!M11","v":0},{"$f":"DRE.ALSOL!N11","v":0},{"$f":"DRE.ALSOL!O11","v":0},{"$f":"DRE.ALSOL!P11","v":0},{"$f":"DRE.ALSOL!Q11","v":0},{"$f":"DRE.ALSOL!R11","v":0},{"$f":"DRE.ALSOL!S11","v":0},{"$f":"DRE.ALSOL!W11","v":0},{"$f":"DRE.ALSOL!U11","v":0},{"$f":"DRE.ALSOL!V11","v":0},{"$f":"DRE.ALSOL!W11","v":0},{"$f":"DRE.ALSOL!X11","v":0},{"$f":"DRE.ALSOL!Y11","v":0},{"$f":"DRE.ALSOL!Z11","v":0},{"$f":"DRE.ALSOL!AB11","v":0}]
[null,"Net Unbilled Sales",{"$f":"DRE.ALSOL!C12","v":0},{"$f":"DRE.ALSOL!D12","v":0},{"$f":"DRE.ALSOL!E12","v":0},{"$f":"DRE.ALSOL!F12","v":0},{"$f":"DRE.ALSOL!G12","v":0},{"$f":"DRE.ALSOL!H12","v":0},{"$f":"DRE.ALSOL!I12","v":0},{"$f":"DRE.ALSOL!J12","v":0},{"$f":"DRE.ALSOL!K12","v":0},{"$f":"DRE.ALSOL!L12","v":0},{"$f":"DRE.ALSOL!M12","v":0},{"$f":"DRE.ALSOL!N12","v":0},{"$f":"DRE.ALSOL!O12","v":0},{"$f":"DRE.ALSOL!P12","v":0},{"$f":"DRE.ALSOL!Q12","v":0},{"$f":"DRE.ALSOL!R12","v":0},{"$f":"DRE.ALSOL!S12","v":0},{"$f":"DRE.ALSOL!W12","v":0},{"$f":"DRE.ALSOL!U12","v":0},{"$f":"DRE.ALSOL!V12","v":0},{"$f":"DRE.ALSOL!W12","v":0},{"$f":"DRE.ALSOL!X12","v":0},{"$f":"DRE.ALSOL!Y12","v":0},{"$f":"DRE.ALSOL!Z12","v":0},{"$f":"DRE.ALSOL!AB12","v":0}]
[null,"Energia comercializada",{"$f":"DRE.ALSOL!C13","v":0},{"$f":"DRE.ALSOL!D13","v":0},{"$f":"DRE.ALSOL!E13","v":0},{"$f":"DRE.ALSOL!F13","v":0},{"$f":"DRE.ALSOL!G13","v":0},{"$f":"DRE.ALSOL!H13","v":0},{"$f":"DRE.ALSOL!I13","v":0},{"$f":"DRE.ALSOL!J13","v":0},{"$f":"DRE.ALSOL!K13","v":0},{"$f":"DRE.ALSOL!L13","v":0},{"$f":"DRE.ALSOL!M13","v":0},{"$f":"DRE.ALSOL!N13","v":0},{"$f":"DRE.ALSOL!O13","v":0},{"$f":"DRE.ALSOL!P13","v":0},{"$f":"DRE.ALSOL!Q13","v":0},{"$f":"DRE.ALSOL!R13","v":0},{"$f":"DRE.ALSOL!S13","v":0},{"$f":"DRE.ALSOL!W13","v":0},{"$f":"DRE.ALSOL!U13","v":0},{"$f":"DRE.ALSOL!V13","v":0},{"$f":"DRE.ALSOL!W13","v":0},{"$f":"DRE.ALSOL!X13","v":0},{"$f":"DRE.ALSOL!Y13","v":0},{"$f":"DRE.ALSOL!Z13","v":0},{"$f":"DRE.ALSOL!AB13","v":0}]
[null,"Electricity network usage charges",{"$f":"DRE.ALSOL!C14","v":0},{"$f":"DRE.ALSOL!D14","v":0},{"$f":"DRE.ALSOL!E14","v":0},{"$f":"DRE.ALSOL!F14","v":0},{"$f":"DRE.ALSOL!G14","v":0},{"$f":"DRE.ALSOL!H14","v":0},{"$f":"DRE.ALSOL!I14","v":0},{"$f":"DRE.ALSOL!J14","v":0},{"$f":"DRE.ALSOL!K14","v":0},{"$f":"DRE.ALSOL!L14","v":0},{"$f":"DRE.ALSOL!M14","v":0},{"$f":"DRE.ALSOL!N14","v":0},{"$f":"DRE.ALSOL!O14","v":0},{"$f":"DRE.ALSOL!P14","v":0},{"$f":"DRE.ALSOL!Q14","v":0},{"$f":"DRE.ALSOL!R14","v":0},{"$f":"DRE.ALSOL!S14","v":0},{"$f":"DRE.ALSOL!W14","v":0},{"$f":"DRE.ALSOL!U14","v":0},{"$f":"DRE.ALSOL!V14","v":0},{"$f":"DRE.ALSOL!W14","v":0},{"$f":"DRE.ALSOL!X14","v":0},{"$f":"DRE.ALSOL!Y14","v":0},{"$f":"DRE.ALSOL!Z14","v":0},{"$f":"DRE.ALSOL!AB14","v":0}]
[null,"Creation and amortization - CVA",{"$f":"DRE.ALSOL!C15","v":0},{"$f":"DRE.ALSOL!D15","v":0},{"$f":"DRE.ALSOL!E15","v":0},{"$f":"DRE.ALSOL!F15","v":0},{"$f":"DRE.ALSOL!G15","v":0},{"$f":"DRE.ALSOL!H15","v":0},{"$f":"DRE.ALSOL!I15","v":0},{"$f":"DRE.ALSOL!J15","v":0},{"$f":"DRE.ALSOL!K15","v":0},{"$f":"DRE.ALSOL!L15","v":0},{"$f":"DRE.ALSOL!M15","v":0},{"$f":"DRE.ALSOL!N15","v":0},{"$f":"DRE.ALSOL!O15","v":0},{"$f":"DRE.ALSOL!P15","v":0},{"$f":"DRE.ALSOL!Q15","v":0},{"$f":"DRE.ALSOL!R15","v":0},{"$f":"DRE.ALSOL!S15","v":0},{"$f":"DRE.ALSOL!W15","v":0},{"$f":"DRE.ALSOL!U15","v":0},{"$f":"DRE.ALSOL!V15","v":0},{"$f":"DRE.ALSOL!W15","v":0},{"$f":"DRE.ALSOL!X15","v":0},{"$f":"DRE.ALSOL!Y15","v":0},{"$f":"DRE.ALSOL!Z15","v":0},{"$f":"DRE.ALSOL!AB15","v":0}]
[null,"Subsidies for services awarded under concession",{"$f":"DRE.ALSOL!C16","v":0},{"$f":"DRE.ALSOL!D16","v":0},{"$f":"DRE.ALSOL!E16","v":0},{"$f":"DRE.ALSOL!F16","v":0},{"$f":"DRE.ALSOL!G16","v":0},{"$f":"DRE.ALSOL!H16","v":0},{"$f":"DRE.ALSOL!I16","v":0},{"$f":"DRE.ALSOL!J16","v":0},{"$f":"DRE.ALSOL!K16","v":0},{"$f":"DRE.ALSOL!L16","v":0},{"$f":"DRE.ALSOL!M16","v":0},{"$f":"DRE.ALSOL!N16","v":0},{"$f":"DRE.ALSOL!O16","v":0},{"$f":"DRE.ALSOL!P16","v":0},{"$f":"DRE.ALSOL!Q16","v":0},{"$f":"DRE.ALSOL!R16","v":0},{"$f":"DRE.ALSOL!S16","v":0},{"$f":"DRE.ALSOL!W16","v":0},{"$f":"DRE.ALSOL!U16","v":0},{"$f":"DRE.ALSOL!V16","v":0},{"$f":"DRE.ALSOL!W16","v":0},{"$f":"DRE.ALSOL!X16","v":0},{"$f":"DRE.ALSOL!Y16","v":0},{"$f":"DRE.ALSOL!Z16","v":0},{"$f":"DRE.ALSOL!AB16","v":0}]
[null,"Concession financial asset",{"$f":"DRE.ALSOL!C17","v":0},{"$f":"DRE.ALSOL!D17","v":0},{"$f":"DRE.ALSOL!E17","v":0},{"$f":"DRE.ALSOL!F17","v":0},{"$f":"DRE.ALSOL!G17","v":0},{"$f":"DRE.ALSOL!H17","v":0},{"$f":"DRE.ALSOL!I17","v":0},{"$f":"DRE.ALSOL!J17","v":0},{"$f":"DRE.ALSOL!K17","v":0},{"$f":"DRE.ALSOL!L17","v":0},{"$f":"DRE.ALSOL!M17","v":0},{"$f":"DRE.ALSOL!N17","v":0},{"$f":"DRE.ALSOL!O17","v":0},{"$f":"DRE.ALSOL!P17","v":0},{"$f":"DRE.ALSOL!Q17","v":0},{"$f":"DRE.ALSOL!R17","v":0},{"$f":"DRE.ALSOL!S17","v":0},{"$f":"DRE.ALSOL!W17","v":0},{"$f":"DRE.ALSOL!U17","v":0},{"$f":"DRE.ALSOL!V17","v":0},{"$f":"DRE.ALSOL!W17","v":0},{"$f":"DRE.ALSOL!X17","v":0},{"$f":"DRE.ALSOL!Y17","v":0},{"$f":"DRE.ALSOL!Z17","v":0},{"$f":"DRE.ALSOL!AB17","v":0}]
[]
[null,"Other revenues",{"$f":"DRE.ALSOL!C18","v":2977},{"$f":"DRE.ALSOL!D18","v":17260},{"$f":"DRE.ALSOL!E18","v":6483},{"$f":"DRE.ALSOL!F18","v":7128},{"$f":"DRE.ALSOL!G18","v":33848},{"$f":"DRE.ALSOL!H18","v":8800},{"$f":"DRE.ALSOL!I18","v":10323},{"$f":"DRE.ALSOL!J18","v":14280},{"$f":"DRE.ALSOL!K18","v":19042},{"$f":"DRE.ALSOL!L18","v":52445},{"$f":"DRE.ALSOL!M18","v":19168},{"$f":"DRE.ALSOL!N18","v":26700},{"$f":"DRE.ALSOL!O18","v":19675},{"$f":"DRE.ALSOL!P18","v":28822},{"$f":"DRE.ALSOL!Q18","v":94365},{"$f":"DRE.ALSOL!R18","v":32160},{"$f":"DRE.ALSOL!S18","v":47473},{"$f":"DRE.ALSOL!W18","v":96309},{"$f":"DRE.ALSOL!U18","v":97311},{"$f":"DRE.ALSOL!V18","v":248043},{"$f":"DRE.ALSOL!W18","v":96309},{"$f":"DRE.ALSOL!X18","v":98828},{"$f":"DRE.ALSOL!Y18","v":91519},{"$f":"DRE.ALSOL!Z18","v":127687},{"$f":"DRE.ALSOL!AB18","v":93624}]
[null,"Gross Revenue",{"$f":"DRE.ALSOL!C19","v":2977},{"$f":"DRE.ALSOL!D19","v":17260},{"$f":"DRE.ALSOL!E19","v":6483},{"$f":"DRE.ALSOL!F19","v":7128},{"$f":"DRE.ALSOL!G19","v":33848},{"$f":"DRE.ALSOL!H19","v":8800},{"$f":"DRE.ALSOL!I19","v":10323},{"$f":"DRE.ALSOL!J19","v":14280},{"$f":"DRE.ALSOL!K19","v":19042},{"$f":"DRE.ALSOL!L19","v":52445},{"$f":"DRE.ALSOL!M19","v":19168},{"$f":"DRE.ALSOL!N19","v":26700},{"$f":"DRE.ALSOL!O19","v":19675},{"$f":"DRE.ALSOL!P19","v":28822},{"$f":"DRE.ALSOL!Q19","v":94365},{"$f":"DRE.ALSOL!R19","v":32160},{"$f":"DRE.ALSOL!S19","v":47473},{"$f":"DRE.ALSOL!W19","v":96309},{"$f":"DRE.ALSOL!U19","v":97311},{"$f":"DRE.ALSOL!V19","v":248043},{"$f":"DRE.ALSOL!W19","v":96309},{"$f":"DRE.ALSOL!X19","v":98828},{"$f":"DRE.ALSOL!Y19","v":91519},{"$f":"DRE.ALSOL!Z19","v":127687},{"$f":"DRE.ALSOL!AB19","v":93624}]
[null,"PIS/COFINS/ISS",{"$f":"DRE.ALSOL!C20","v":-304},{"$f":"DRE.ALSOL!D20","v":-1633},{"$f":"DRE.ALSOL!E20","v":-604},{"$f":"DRE.ALSOL!F20","v":-712},{"$f":"DRE.ALSOL!G20","v":-3253},{"$f":"DRE.ALSOL!H20","v":-799},{"$f":"DRE.ALSOL!I20","v":-960},{"$f":"DRE.ALSOL!J20","v":-1237},{"$f":"DRE.ALSOL!K20","v":-1596},{"$f":"DRE.ALSOL!L20","v":-4592},{"$f":"DRE.ALSOL!M20","v":-1553},{"$f":"DRE.ALSOL!N20","v":-2183},{"$f":"DRE.ALSOL!O20","v":-1478},{"$f":"DRE.ALSOL!P20","v":-2284},{"$f":"DRE.ALSOL!Q20","v":-7498},{"$f":"DRE.ALSOL!R20","v":-2389},{"$f":"DRE.ALSOL!S20","v":-3362},{"$f":"DRE.ALSOL!W20","v":-7615},{"$f":"DRE.ALSOL!U20","v":-7742},{"$f":"DRE.ALSOL!V20","v":-19036},{"$f":"DRE.ALSOL!W20","v":-7615},{"$f":"DRE.ALSOL!X20","v":-7803},{"$f":"DRE.ALSOL!Y20","v":-6930},{"$f":"DRE.ALSOL!Z20","v":-10110},{"$f":"DRE.ALSOL!AB20","v":-6020}]
[null,"RGR",{"$f":"DRE.ALSOL!C21","v":0},{"$f":"DRE.ALSOL!D21","v":0},{"$f":"DRE.ALSOL!E21","v":0},{"$f":"DRE.ALSOL!F21","v":0},{"$f":"DRE.ALSOL!G21","v":0},{"$f":"DRE.ALSOL!H21","v":0},{"$f":"DRE.ALSOL!I21","v":0},{"$f":"DRE.ALSOL!J21","v":0},{"$f":"DRE.ALSOL!K21","v":0},{"$f":"DRE.ALSOL!L21","v":0},{"$f":"DRE.ALSOL!M21","v":0},{"$f":"DRE.ALSOL!N21","v":0},{"$f":"DRE.ALSOL!O21","v":0},{"$f":"DRE.ALSOL!P21","v":0},{"$f":"DRE.ALSOL!Q21","v":0},{"$f":"DRE.ALSOL!R21","v":0},{"$f":"DRE.ALSOL!S21","v":0},{"$f":"DRE.ALSOL!W21","v":0},{"$f":"DRE.ALSOL!U21","v":"-"},{"$f":"DRE.ALSOL!V21","v":0},{"$f":"DRE.ALSOL!W21","v":0},{"$f":"DRE.ALSOL!X21","v":0},{"$f":"DRE.ALSOL!Y21","v":0},{"$f":"DRE.ALSOL!Z21","v":0},{"$f":"DRE.ALSOL!AB21","v":"-"}]
[null,"ICMS",{"$f":"DRE.ALSOL!C22","v":0},{"$f":"DRE.ALSOL!D22","v":0},{"$f":"DRE.ALSOL!E22","v":0},{"$f":"DRE.ALSOL!F22","v":-203},{"$f":"DRE.ALSOL!G22","v":-203},{"$f":"DRE.ALSOL!H22","v":0},{"$f":"DRE.ALSOL!I22","v":0},{"$f":"DRE.ALSOL!J22","v":0},{"$f":"DRE.ALSOL!K22","v":0},{"$f":"DRE.ALSOL!L22","v":0},{"$f":"DRE.ALSOL!M22","v":0},{"$f":"DRE.ALSOL!N22","v":0},{"$f":"DRE.ALSOL!O22","v":0},{"$f":"DRE.ALSOL!P22","v":0},{"$f":"DRE.ALSOL!Q22","v":0},{"$f":"DRE.ALSOL!R22","v":0},{"$f":"DRE.ALSOL!S22","v":0},{"$f":"DRE.ALSOL!W22","v":0},{"$f":"DRE.ALSOL!U22","v":0},{"$f":"DRE.ALSOL!V22","v":0},{"$f":"DRE.ALSOL!W22","v":0},{"$f":"DRE.ALSOL!X22","v":0},{"$f":"DRE.ALSOL!Y22","v":-173},{"$f":"DRE.ALSOL!Z22","v":-1303},{"$f":"DRE.ALSOL!AB22","v":0}]
[null,"Others (CCC, CDE, P&D and PEE)",{"$f":"DRE.ALSOL!C23","v":0},{"$f":"DRE.ALSOL!D23","v":0},{"$f":"DRE.ALSOL!E23","v":0},{"$f":"DRE.ALSOL!F23","v":0},{"$f":"DRE.ALSOL!G23","v":0},{"$f":"DRE.ALSOL!H23","v":0},{"$f":"DRE.ALSOL!I23","v":0},{"$f":"DRE.ALSOL!J23","v":0},{"$f":"DRE.ALSOL!K23","v":0},{"$f":"DRE.ALSOL!L23","v":0},{"$f":"DRE.ALSOL!M23","v":0},{"$f":"DRE.ALSOL!N23","v":0},{"$f":"DRE.ALSOL!O23","v":0},{"$f":"DRE.ALSOL!P23","v":0},{"$f":"DRE.ALSOL!Q23","v":0},{"$f":"DRE.ALSOL!R23","v":0},{"$f":"DRE.ALSOL!S23","v":0},{"$f":"DRE.ALSOL!W23","v":0},{"$f":"DRE.ALSOL!U23","v":0},{"$f":"DRE.ALSOL!V23","v":0},{"$f":"DRE.ALSOL!W23","v":0},{"$f":"DRE.ALSOL!X23","v":0},{"$f":"DRE.ALSOL!Y23","v":0},{"$f":"DRE.ALSOL!Z23","v":0},{"$f":"DRE.ALSOL!AB23","v":0}]
[null,"Net Revenue",{"$f":"DRE.ALSOL!C24","v":2673},{"$f":"DRE.ALSOL!D24","v":15627},{"$f":"DRE.ALSOL!E24","v":5879},{"$f":"DRE.ALSOL!F24","v":6213},{"$f":"DRE.ALSOL!G24","v":30392},{"$f":"DRE.ALSOL!H24","v":8001},{"$f":"DRE.ALSOL!I24","v":9363},{"$f":"DRE.ALSOL!J24","v":13043},{"$f":"DRE.ALSOL!K24","v":17446},{"$f":"DRE.ALSOL!L24","v":47853},{"$f":"DRE.ALSOL!M24","v":17615},{"$f":"DRE.ALSOL!N24","v":24517},{"$f":"DRE.ALSOL!O24","v":18197},{"$f":"DRE.ALSOL!P24","v":26538},{"$f":"DRE.ALSOL!Q24","v":86867},{"$f":"DRE.ALSOL!R24","v":29771},{"$f":"DRE.ALSOL!S24","v":44111},{"$f":"DRE.ALSOL!W24","v":88694},{"$f":"DRE.ALSOL!U24","v":89569},{"$f":"DRE.ALSOL!V24","v":229007},{"$f":"DRE.ALSOL!W24","v":88694},{"$f":"DRE.ALSOL!X24","v":91025},{"$f":"DRE.ALSOL!Y24","v":84416},{"$f":"DRE.ALSOL!Z24","v":116274},{"$f":"DRE.ALSOL!AB24","v":87604}]
[null,"Non-Manageable Costs",{"$f":"DRE.ALSOL!C25","v":0},{"$f":"DRE.ALSOL!D25","v":0},{"$f":"DRE.ALSOL!E25","v":0},{"$f":"DRE.ALSOL!F25","v":0},{"$f":"DRE.ALSOL!G25","v":0},{"$f":"DRE.ALSOL!H25","v":0},{"$f":"DRE.ALSOL!I25","v":0},{"$f":"DRE.ALSOL!J25","v":0},{"$f":"DRE.ALSOL!K25","v":0},{"$f":"DRE.ALSOL!L25","v":0},{"$f":"DRE.ALSOL!M25","v":0},{"$f":"DRE.ALSOL!N25","v":0},{"$f":"DRE.ALSOL!O25","v":0},{"$f":"DRE.ALSOL!P25","v":0},{"$f":"DRE.ALSOL!Q25","v":0},{"$f":"DRE.ALSOL!R25","v":0},{"$f":"DRE.ALSOL!S25","v":0},{"$f":"DRE.ALSOL!W25","v":-10308},{"$f":"DRE.ALSOL!U25","v":0},{"$f":"DRE.ALSOL!V25","v":0},{"$f":"DRE.ALSOL!W25","v":-10308},{"$f":"DRE.ALSOL!X25","v":-10485},{"$f":"DRE.ALSOL!Y25","v":-11225},{"$f":"DRE.ALSOL!Z25","v":-12684},{"$f":"DRE.ALSOL!AB25","v":-13403}]
[null,"Electricity Purchased",{"$f":"DRE.ALSOL!C26","v":0},{"$f":"DRE.ALSOL!D26","v":0},{"$f":"DRE.ALSOL!E26","v":0},{"$f":"DRE.ALSOL!F26","v":0},{"$f":"DRE.ALSOL!G26","v":0},{"$f":"DRE.ALSOL!H26","v":0},{"$f":"DRE.ALSOL!I26","v":0},{"$f":"DRE.ALSOL!J26","v":0},{"$f":"DRE.ALSOL!K26","v":0},{"$f":"DRE.ALSOL!L26","v":0},{"$f":"DRE.ALSOL!M26","v":0},{"$f":"DRE.ALSOL!N26","v":0},{"$f":"DRE.ALSOL!O26","v":0},{"$f":"DRE.ALSOL!P26","v":0},{"$f":"DRE.ALSOL!Q26","v":0},{"$f":"DRE.ALSOL!R26","v":0},{"$f":"DRE.ALSOL!S26","v":0},{"$f":"DRE.ALSOL!W26","v":0},{"$f":"DRE.ALSOL!U26","v":0},{"$f":"DRE.ALSOL!V26","v":0},{"$f":"DRE.ALSOL!W26","v":0},{"$f":"DRE.ALSOL!X26","v":0},{"$f":"DRE.ALSOL!Y26","v":0},{"$f":"DRE.ALSOL!Z26","v":0},{"$f":"DRE.ALSOL!AB26","v":0}]
[null,"Energy Transport",{"$f":"DRE.ALSOL!C27","v":0},{"$f":"DRE.ALSOL!D27","v":0},{"$f":"DRE.ALSOL!E27","v":0},{"$f":"DRE.ALSOL!F27","v":0},{"$f":"DRE.ALSOL!G27","v":0},{"$f":"DRE.ALSOL!H27","v":0},{"$f":"DRE.ALSOL!I27","v":0},{"$f":"DRE.ALSOL!J27","v":0},{"$f":"DRE.ALSOL!K27","v":0},{"$f":"DRE.ALSOL!L27","v":0},{"$f":"DRE.ALSOL!M27","v":0},{"$f":"DRE.ALSOL!N27","v":0},{"$f":"DRE.ALSOL!O27","v":0},{"$f":"DRE.ALSOL!P27","v":0},{"$f":"DRE.ALSOL!Q27","v":0},{"$f":"DRE.ALSOL!R27","v":0},{"$f":"DRE.ALSOL!S27","v":0},{"$f":"DRE.ALSOL!W27","v":-10308},{"$f":"DRE.ALSOL!U27","v":0},{"$f":"DRE.ALSOL!V27","v":0},{"$f":"DRE.ALSOL!W27","v":-10308},{"$f":"DRE.ALSOL!X27","v":-10485},{"$f":"DRE.ALSOL!Y27","v":-11225},{"$f":"DRE.ALSOL!Z27","v":-12684},{"$f":"DRE.ALSOL!AB27","v":-13403}]
[null,"PMSO",{"$f":"DRE.ALSOL!C28","v":-5661},{"$f":"DRE.ALSOL!D28","v":-12952},{"$f":"DRE.ALSOL!E28","v":-2159},{"$f":"DRE.ALSOL!F28","v":-7377},{"$f":"DRE.ALSOL!G28","v":-28149},{"$f":"DRE.ALSOL!H28","v":-4413},{"$f":"DRE.ALSOL!I28","v":-5112},{"$f":"DRE.ALSOL!J28","v":-5580},{"$f":"DRE.ALSOL!K28","v":-10735},{"$f":"DRE.ALSOL!L28","v":-25840},{"$f":"DRE.ALSOL!M28","v":-10609},{"$f":"DRE.ALSOL!N28","v":-16384},{"$f":"DRE.ALSOL!O28","v":-5425},{"$f":"DRE.ALSOL!P28","v":-26086},{"$f":"DRE.ALSOL!Q28","v":-58504},{"$f":"DRE.ALSOL!R28","v":-18552},{"$f":"DRE.ALSOL!S28","v":-29914},{"$f":"DRE.ALSOL!W28","v":-26306},{"$f":"DRE.ALSOL!U28","v":-43840},{"$f":"DRE.ALSOL!V28","v":-131594},{"$f":"DRE.ALSOL!W28","v":-26306},{"$f":"DRE.ALSOL!X28","v":-35018},{"$f":"DRE.ALSOL!Y28","v":-38902},{"$f":"DRE.ALSOL!Z28","v":-41724},{"$f":"DRE.ALSOL!AB28","v":-29987}]
[null,"Personnel",{"$f":"DRE.ALSOL!C29","v":-2432},{"$f":"DRE.ALSOL!D29","v":-1545},{"$f":"DRE.ALSOL!E29","v":-1219},{"$f":"DRE.ALSOL!F29","v":-3398},{"$f":"DRE.ALSOL!G29","v":-8594},{"$f":"DRE.ALSOL!H29","v":-2205},{"$f":"DRE.ALSOL!I29","v":-2482},{"$f":"DRE.ALSOL!J29","v":-2267},{"$f":"DRE.ALSOL!K29","v":-3718},{"$f":"DRE.ALSOL!L29","v":-10672},{"$f":"DRE.ALSOL!M29","v":-3743},{"$f":"DRE.ALSOL!N29","v":-4928},{"$f":"DRE.ALSOL!O29","v":2190},{"$f":"DRE.ALSOL!P29","v":-8385},{"$f":"DRE.ALSOL!Q29","v":-14866},{"$f":"DRE.ALSOL!R29","v":-4627},{"$f":"DRE.ALSOL!S29","v":-7259},{"$f":"DRE.ALSOL!W29","v":-8156},{"$f":"DRE.ALSOL!U29","v":-7770},{"$f":"DRE.ALSOL!V29","v":-26600},{"$f":"DRE.ALSOL!W29","v":-8156},{"$f":"DRE.ALSOL!X29","v":-8716},{"$f":"DRE.ALSOL!Y29","v":-7897},{"$f":"DRE.ALSOL!Z29","v":-7406},{"$f":"DRE.ALSOL!AB29","v":-9481}]
[null,"Pension Fund",{"$f":"DRE.ALSOL!C30","v":0},{"$f":"DRE.ALSOL!D30","v":0},{"$f":"DRE.ALSOL!E30","v":0},{"$f":"DRE.ALSOL!F30","v":0},{"$f":"DRE.ALSOL!G30","v":0},{"$f":"DRE.ALSOL!H30","v":0},{"$f":"DRE.ALSOL!I30","v":0},{"$f":"DRE.ALSOL!J30","v":0},{"$f":"DRE.ALSOL!K30","v":0},{"$f":"DRE.ALSOL!L30","v":0},{"$f":"DRE.ALSOL!M30","v":0},{"$f":"DRE.ALSOL!N30","v":0},{"$f":"DRE.ALSOL!O30","v":0},{"$f":"DRE.ALSOL!P30","v":0},{"$f":"DRE.ALSOL!Q30","v":0},{"$f":"DRE.ALSOL!R30","v":0},{"$f":"DRE.ALSOL!S30","v":0},{"$f":"DRE.ALSOL!W30","v":0},{"$f":"DRE.ALSOL!U30","v":0},{"$f":"DRE.ALSOL!V30","v":0},{"$f":"DRE.ALSOL!W30","v":0},{"$f":"DRE.ALSOL!X30","v":0},{"$f":"DRE.ALSOL!Y30","v":-66},{"$f":"DRE.ALSOL!Z30","v":-112},{"$f":"DRE.ALSOL!AB30","v":-111}]
[null,"Material",{"$f":"DRE.ALSOL!C31","v":-121},{"$f":"DRE.ALSOL!D31","v":-38},{"$f":"DRE.ALSOL!E31","v":-109},{"$f":"DRE.ALSOL!F31","v":-173},{"$f":"DRE.ALSOL!G31","v":-441},{"$f":"DRE.ALSOL!H31","v":-80},{"$f":"DRE.ALSOL!I31","v":-106},{"$f":"DRE.ALSOL!J31","v":-73},{"$f":"DRE.ALSOL!K31","v":-368},{"$f":"DRE.ALSOL!L31","v":-627},{"$f":"DRE.ALSOL!M31","v":-220},{"$f":"DRE.ALSOL!N31","v":-110},{"$f":"DRE.ALSOL!O31","v":858},{"$f":"DRE.ALSOL!P31","v":-1625},{"$f":"DRE.ALSOL!Q31","v":-1097},{"$f":"DRE.ALSOL!R31","v":-503},{"$f":"DRE.ALSOL!S31","v":-829},{"$f":"DRE.ALSOL!W31","v":-216},{"$f":"DRE.ALSOL!U31","v":-559},{"$f":"DRE.ALSOL!V31","v":-2194},{"$f":"DRE.ALSOL!W31","v":-216},{"$f":"DRE.ALSOL!X31","v":-6705},{"$f":"DRE.ALSOL!Y31","v":-585},{"$f":"DRE.ALSOL!Z31","v":-1872},{"$f":"DRE.ALSOL!AB31","v":-1084}]
[null,"Outsourced Services",{"$f":"DRE.ALSOL!C32","v":-2825},{"$f":"DRE.ALSOL!D32","v":-11446},{"$f":"DRE.ALSOL!E32","v":995},{"$f":"DRE.ALSOL!F32","v":-2580},{"$f":"DRE.ALSOL!G32","v":-15856},{"$f":"DRE.ALSOL!H32","v":-2218},{"$f":"DRE.ALSOL!I32","v":-2260},{"$f":"DRE.ALSOL!J32","v":-3041},{"$f":"DRE.ALSOL!K32","v":-5600},{"$f":"DRE.ALSOL!L32","v":-13119},{"$f":"DRE.ALSOL!M32","v":-6058},{"$f":"DRE.ALSOL!N32","v":-9267},{"$f":"DRE.ALSOL!O32","v":-6907},{"$f":"DRE.ALSOL!P32","v":-11785},{"$f":"DRE.ALSOL!Q32","v":-34017},{"$f":"DRE.ALSOL!R32","v":-11389},{"$f":"DRE.ALSOL!S32","v":-19088},{"$f":"DRE.ALSOL!W32","v":-13496},{"$f":"DRE.ALSOL!U32","v":-31362},{"$f":"DRE.ALSOL!V32","v":-87673},{"$f":"DRE.ALSOL!W32","v":-13496},{"$f":"DRE.ALSOL!X32","v":-15154},{"$f":"DRE.ALSOL!Y32","v":-26459},{"$f":"DRE.ALSOL!Z32","v":-24992},{"$f":"DRE.ALSOL!AB32","v":-12755}]
[null,"Other Expenses",{"$f":"DRE.ALSOL!C33","v":-283},{"$f":"DRE.ALSOL!D33","v":77},{"$f":"DRE.ALSOL!E33","v":-1826},{"$f":"DRE.ALSOL!F33","v":-1226},{"$f":"DRE.ALSOL!G33","v":-3258},{"$f":"DRE.ALSOL!H33","v":90},{"$f":"DRE.ALSOL!I33","v":-264},{"$f":"DRE.ALSOL!J33","v":-199},{"$f":"DRE.ALSOL!K33","v":-1049},{"$f":"DRE.ALSOL!L33","v":-1422},{"$f":"DRE.ALSOL!M33","v":-588},{"$f":"DRE.ALSOL!N33","v":-2079},{"$f":"DRE.ALSOL!O33","v":-1566},{"$f":"DRE.ALSOL!P33","v":-4291},{"$f":"DRE.ALSOL!Q33","v":-8524},{"$f":"DRE.ALSOL!R33","v":-2033},{"$f":"DRE.ALSOL!S33","v":-2738},{"$f":"DRE.ALSOL!W33","v":-4438},{"$f":"DRE.ALSOL!U33","v":-4149},{"$f":"DRE.ALSOL!V33","v":-15127},{"$f":"DRE.ALSOL!W33","v":-4438},{"$f":"DRE.ALSOL!X33","v":-4443},{"$f":"DRE.ALSOL!Y33","v":-3895},{"$f":"DRE.ALSOL!Z33","v":-7342},{"$f":"DRE.ALSOL!AB33","v":-6556}]
[null,"Fines and Compensation",{"$f":"DRE.ALSOL!C34","v":0},{"$f":"DRE.ALSOL!D34","v":0},{"$f":"DRE.ALSOL!E34","v":0},{"$f":"DRE.ALSOL!F34","v":0},{"$f":"DRE.ALSOL!G34","v":0},{"$f":"DRE.ALSOL!H34","v":0},{"$f":"DRE.ALSOL!I34","v":0},{"$f":"DRE.ALSOL!J34","v":0},{"$f":"DRE.ALSOL!K34","v":0},{"$f":"DRE.ALSOL!L34","v":0},{"$f":"DRE.ALSOL!M34","v":0},{"$f":"DRE.ALSOL!N34","v":0},{"$f":"DRE.ALSOL!O34","v":0},{"$f":"DRE.ALSOL!P34","v":0},{"$f":"DRE.ALSOL!Q34","v":0},{"$f":"DRE.ALSOL!R34","v":0},{"$f":"DRE.ALSOL!S34","v":0},{"$f":"DRE.ALSOL!W34","v":0},{"$f":"DRE.ALSOL!U34","v":0},{"$f":"DRE.ALSOL!V34","v":0},{"$f":"DRE.ALSOL!W34","v":0},{"$f":"DRE.ALSOL!X34","v":0},{"$f":"DRE.ALSOL!Y34","v":0},{"$f":"DRE.ALSOL!Z34","v":0},{"$f":"DRE.ALSOL!AB34","v":-70}]
[null,"Contingencies (settlement of civil claims)",{"$f":"DRE.ALSOL!C35","v":0},{"$f":"DRE.ALSOL!D35","v":0},{"$f":"DRE.ALSOL!E35","v":0},{"$f":"DRE.ALSOL!F35","v":0},{"$f":"DRE.ALSOL!G35","v":0},{"$f":"DRE.ALSOL!H35","v":0},{"$f":"DRE.ALSOL!I35","v":0},{"$f":"DRE.ALSOL!J35","v":0},{"$f":"DRE.ALSOL!K35","v":0},{"$f":"DRE.ALSOL!L35","v":0},{"$f":"DRE.ALSOL!M35","v":0},{"$f":"DRE.ALSOL!N35","v":0},{"$f":"DRE.ALSOL!O35","v":0},{"$f":"DRE.ALSOL!P35","v":0},{"$f":"DRE.ALSOL!Q35","v":0},{"$f":"DRE.ALSOL!R35","v":0},{"$f":"DRE.ALSOL!S35","v":0},{"$f":"DRE.ALSOL!W35","v":0},{"$f":"DRE.ALSOL!U35","v":0},{"$f":"DRE.ALSOL!V35","v":0},{"$f":"DRE.ALSOL!W35","v":0},{"$f":"DRE.ALSOL!X35","v":0},{"$f":"DRE.ALSOL!Y35","v":0},{"$f":"DRE.ALSOL!Z35","v":0},{"$f":"DRE.ALSOL!AB35","v":0}]
[null,"Others",{"$f":"DRE.ALSOL!C36","v":-283},{"$f":"DRE.ALSOL!D36","v":77},{"$f":"DRE.ALSOL!E36","v":-1826},{"$f":"DRE.ALSOL!F36","v":-1226},{"$f":"DRE.ALSOL!G36","v":-3258},{"$f":"DRE.ALSOL!H36","v":90},{"$f":"DRE.ALSOL!I36","v":-264},{"$f":"DRE.ALSOL!J36","v":-199},{"$f":"DRE.ALSOL!K36","v":-1049},{"$f":"DRE.ALSOL!L36","v":-1422},{"$f":"DRE.ALSOL!M36","v":-588},{"$f":"DRE.ALSOL!N36","v":-2079},{"$f":"DRE.ALSOL!O36","v":-1566},{"$f":"DRE.ALSOL!P36","v":-4291},{"$f":"DRE.ALSOL!Q36","v":-8524},{"$f":"DRE.ALSOL!R36","v":-2033},{"$f":"DRE.ALSOL!S36","v":-2738},{"$f":"DRE.ALSOL!W36","v":-4438},{"$f":"DRE.ALSOL!U36","v":-4149},{"$f":"DRE.ALSOL!V36","v":-15127},{"$f":"DRE.ALSOL!W36","v":-4438},{"$f":"DRE.ALSOL!X36","v":-4443},{"$f":"DRE.ALSOL!Y36","v":-3895},{"$f":"DRE.ALSOL!Z36","v":-7342},{"$f":"DRE.ALSOL!AB36","v":-6486}]
[null,"Provisions/Reversals",{"$f":"DRE.ALSOL!C37","v":-45},{"$f":"DRE.ALSOL!D37","v":-21},{"$f":"DRE.ALSOL!E37","v":0},{"$f":"DRE.ALSOL!F37","v":-206},{"$f":"DRE.ALSOL!G37","v":-272},{"$f":"DRE.ALSOL!H37","v":0},{"$f":"DRE.ALSOL!I37","v":-201},{"$f":"DRE.ALSOL!J37","v":150},{"$f":"DRE.ALSOL!K37","v":-99},{"$f":"DRE.ALSOL!L37","v":-150},{"$f":"DRE.ALSOL!M37","v":110},{"$f":"DRE.ALSOL!N37","v":-139},{"$f":"DRE.ALSOL!O37","v":-538},{"$f":"DRE.ALSOL!P37","v":-796},{"$f":"DRE.ALSOL!Q37","v":-1363},{"$f":"DRE.ALSOL!R37","v":-185},{"$f":"DRE.ALSOL!S37","v":-121},{"$f":"DRE.ALSOL!W37","v":-2553},{"$f":"DRE.ALSOL!U37","v":-513},{"$f":"DRE.ALSOL!V37","v":-1087},{"$f":"DRE.ALSOL!W37","v":-2553},{"$f":"DRE.ALSOL!X37","v":-5819},{"$f":"DRE.ALSOL!Y37","v":-66},{"$f":"DRE.ALSOL!Z37","v":-629},{"$f":"DRE.ALSOL!AB37","v":-1308}]
[null,"Contingencies",{"$f":"DRE.ALSOL!C38","v":0},{"$f":"DRE.ALSOL!D38","v":0},{"$f":"DRE.ALSOL!E38","v":0},{"$f":"DRE.ALSOL!F38","v":-206},{"$f":"DRE.ALSOL!G38","v":-206},{"$f":"DRE.ALSOL!H38","v":0},{"$f":"DRE.ALSOL!I38","v":0},{"$f":"DRE.ALSOL!J38","v":187},{"$f":"DRE.ALSOL!K38","v":0},{"$f":"DRE.ALSOL!L38","v":187},{"$f":"DRE.ALSOL!M38","v":0},{"$f":"DRE.ALSOL!N38","v":0},{"$f":"DRE.ALSOL!O38","v":-146},{"$f":"DRE.ALSOL!P38","v":-514},{"$f":"DRE.ALSOL!Q38","v":-660},{"$f":"DRE.ALSOL!R38","v":-39},{"$f":"DRE.ALSOL!S38","v":41},{"$f":"DRE.ALSOL!W38","v":0},{"$f":"DRE.ALSOL!U38","v":152},{"$f":"DRE.ALSOL!V38","v":119},{"$f":"DRE.ALSOL!W38","v":0},{"$f":"DRE.ALSOL!X38","v":-681},{"$f":"DRE.ALSOL!Y38","v":-509},{"$f":"DRE.ALSOL!Z38","v":127},{"$f":"DRE.ALSOL!AB38","v":42}]
[null,"Provision for Doubtful Accounts",{"$f":"DRE.ALSOL!C39","v":-45},{"$f":"DRE.ALSOL!D39","v":-21},{"$f":"DRE.ALSOL!E39","v":0},{"$f":"DRE.ALSOL!F39","v":0},{"$f":"DRE.ALSOL!G39","v":-66},{"$f":"DRE.ALSOL!H39","v":0},{"$f":"DRE.ALSOL!I39","v":-201},{"$f":"DRE.ALSOL!J39","v":-37},{"$f":"DRE.ALSOL!K39","v":-99},{"$f":"DRE.ALSOL!L39","v":-337},{"$f":"DRE.ALSOL!M39","v":110},{"$f":"DRE.ALSOL!N39","v":-139},{"$f":"DRE.ALSOL!O39","v":-392},{"$f":"DRE.ALSOL!P39","v":-282},{"$f":"DRE.ALSOL!Q39","v":-703},{"$f":"DRE.ALSOL!R39","v":-146},{"$f":"DRE.ALSOL!S39","v":-162},{"$f":"DRE.ALSOL!W39","v":-2553},{"$f":"DRE.ALSOL!U39","v":-665},{"$f":"DRE.ALSOL!V39","v":-1206},{"$f":"DRE.ALSOL!W39","v":-2553},{"$f":"DRE.ALSOL!X39","v":-5138},{"$f":"DRE.ALSOL!Y39","v":443},{"$f":"DRE.ALSOL!Z39","v":-756},{"$f":"DRE.ALSOL!AB39","v":-1350}]
[null,"Other provisions (*)",{"$f":"DRE.ALSOL!C40","v":0},{"$f":"DRE.ALSOL!D40","v":0},{"$f":"DRE.ALSOL!E40","v":0},{"$f":"DRE.ALSOL!F40","v":0},{"$f":"DRE.ALSOL!G40","v":0},{"$f":"DRE.ALSOL!H40","v":0},{"$f":"DRE.ALSOL!I40","v":0},{"$f":"DRE.ALSOL!J40","v":0},{"$f":"DRE.ALSOL!K40","v":0},{"$f":"DRE.ALSOL!L40","v":0},{"$f":"DRE.ALSOL!M40","v":0},{"$f":"DRE.ALSOL!N40","v":0},{"$f":"DRE.ALSOL!O40","v":0},{"$f":"DRE.ALSOL!P40","v":0},{"$f":"DRE.ALSOL!Q40","v":0},{"$f":"DRE.ALSOL!R40","v":0},{"$f":"DRE.ALSOL!S40","v":0},{"$f":"DRE.ALSOL!W40","v":"-"},{"$f":"DRE.ALSOL!U40","v":"-"},{"$f":"DRE.ALSOL!V40","v":0},{"$f":"DRE.ALSOL!W40","v":"-"},{"$f":"DRE.ALSOL!X40","v":"-"},{"$f":"DRE.ALSOL!Y40","v":"-"},{"$f":"DRE.ALSOL!Z40","v":"-"},{"$f":"DRE.ALSOL!AB40","v":"-"}]
[null,"Depreciation and Amortization",{"$f":"DRE.ALSOL!C41","v":-131},{"$f":"DRE.ALSOL!D41","v":-436},{"$f":"DRE.ALSOL!E41","v":-372},{"$f":"DRE.ALSOL!F41","v":-694},{"$f":"DRE.ALSOL!G41","v":-1633},{"$f":"DRE.ALSOL!H41","v":-1001},{"$f":"DRE.ALSOL!I41","v":-1258},{"$f":"DRE.ALSOL!J41","v":-1655},{"$f":"DRE.ALSOL!K41","v":-2860},{"$f":"DRE.ALSOL!L41","v":-6774},{"$f":"DRE.ALSOL!M41","v":-2926},{"$f":"DRE.ALSOL!N41","v":-3040},{"$f":"DRE.ALSOL!O41","v":-3134},{"$f":"DRE.ALSOL!P41","v":-5021},{"$f":"DRE.ALSOL!Q41","v":-14121},{"$f":"DRE.ALSOL!R41","v":-4818},{"$f":"DRE.ALSOL!S41","v":-10003},{"$f":"DRE.ALSOL!W41","v":-19336},{"$f":"DRE.ALSOL!U41","v":-27383},{"$f":"DRE.ALSOL!V41","v":-51870},{"$f":"DRE.ALSOL!W41","v":-19336},{"$f":"DRE.ALSOL!X41","v":-23091},{"$f":"DRE.ALSOL!Y41","v":-19136},{"$f":"DRE.ALSOL!Z41","v":-26825},{"$f":"DRE.ALSOL!AB41","v":-21250}]
[null,"Construction Cost",{"$f":"DRE.ALSOL!C42","v":0},{"$f":"DRE.ALSOL!D42","v":0},{"$f":"DRE.ALSOL!E42","v":0},{"$f":"DRE.ALSOL!F42","v":0},{"$f":"DRE.ALSOL!G42","v":0},{"$f":"DRE.ALSOL!H42","v":0},{"$f":"DRE.ALSOL!I42","v":0},{"$f":"DRE.ALSOL!J42","v":0},{"$f":"DRE.ALSOL!K42","v":0},{"$f":"DRE.ALSOL!L42","v":0},{"$f":"DRE.ALSOL!M42","v":0},{"$f":"DRE.ALSOL!N42","v":0},{"$f":"DRE.ALSOL!O42","v":0},{"$f":"DRE.ALSOL!P42","v":0},{"$f":"DRE.ALSOL!Q42","v":0},{"$f":"DRE.ALSOL!R42","v":0},{"$f":"DRE.ALSOL!S42","v":0},{"$f":"DRE.ALSOL!W42","v":0},{"$f":"DRE.ALSOL!U42","v":0},{"$f":"DRE.ALSOL!V42","v":0},{"$f":"DRE.ALSOL!W42","v":0},{"$f":"DRE.ALSOL!X42","v":0},{"$f":"DRE.ALSOL!Y42","v":0},{"$f":"DRE.ALSOL!Z42","v":0},{"$f":"DRE.ALSOL!AB42","v":0}]
[null,"Operating Expenses",{"$f":"DRE.ALSOL!C43","v":-5837},{"$f":"DRE.ALSOL!D43","v":-13409},{"$f":"DRE.ALSOL!E43","v":-2531},{"$f":"DRE.ALSOL!F43","v":-8277},{"$f":"DRE.ALSOL!G43","v":-30054},{"$f":"DRE.ALSOL!H43","v":-5414},{"$f":"DRE.ALSOL!I43","v":-6571},{"$f":"DRE.ALSOL!J43","v":-7085},{"$f":"DRE.ALSOL!K43","v":-13694},{"$f":"DRE.ALSOL!L43","v":-32764},{"$f":"DRE.ALSOL!M43","v":-13425},{"$f":"DRE.ALSOL!N43","v":-19563},{"$f":"DRE.ALSOL!O43","v":-9097},{"$f":"DRE.ALSOL!P43","v":-31903},{"$f":"DRE.ALSOL!Q43","v":-73988},{"$f":"DRE.ALSOL!R43","v":-23555},{"$f":"DRE.ALSOL!S43","v":-40038},{"$f":"DRE.ALSOL!W43","v":-58503},{"$f":"DRE.ALSOL!U43","v":-71736},{"$f":"DRE.ALSOL!V43","v":-184551},{"$f":"DRE.ALSOL!W43","v":-58503},{"$f":"DRE.ALSOL!X43","v":-74413},{"$f":"DRE.ALSOL!Y43","v":-69329},{"$f":"DRE.ALSOL!Z43","v":-81862},{"$f":"DRE.ALSOL!AB43","v":-65948}]
[null,"Other Operating Revenues",{"$f":"DRE.ALSOL!C44","v":0},{"$f":"DRE.ALSOL!D44","v":0},{"$f":"DRE.ALSOL!E44","v":0},{"$f":"DRE.ALSOL!F44","v":0},{"$f":"DRE.ALSOL!G44","v":0},{"$f":"DRE.ALSOL!H44","v":0},{"$f":"DRE.ALSOL!I44","v":0},{"$f":"DRE.ALSOL!J44","v":0},{"$f":"DRE.ALSOL!K44","v":0},{"$f":"DRE.ALSOL!L44","v":0},{"$f":"DRE.ALSOL!M44","v":0},{"$f":"DRE.ALSOL!N44","v":0},{"$f":"DRE.ALSOL!O44","v":0},{"$f":"DRE.ALSOL!P44","v":30},{"$f":"DRE.ALSOL!Q44","v":30},{"$f":"DRE.ALSOL!R44","v":0},{"$f":"DRE.ALSOL!S44","v":0},{"$f":"DRE.ALSOL!W44","v":0},{"$f":"DRE.ALSOL!U44","v":2914},{"$f":"DRE.ALSOL!V44","v":2922},{"$f":"DRE.ALSOL!W44","v":0},{"$f":"DRE.ALSOL!X44","v":0},{"$f":"DRE.ALSOL!Y44","v":1675},{"$f":"DRE.ALSOL!Z44","v":3175},{"$f":"DRE.ALSOL!AB44","v":257}]
[null,"Other Operating Expenses",{"$f":"DRE.ALSOL!C45","v":0},{"$f":"DRE.ALSOL!D45","v":0},{"$f":"DRE.ALSOL!E45","v":0},{"$f":"DRE.ALSOL!F45","v":0},{"$f":"DRE.ALSOL!G45","v":0},{"$f":"DRE.ALSOL!H45","v":0},{"$f":"DRE.ALSOL!I45","v":0},{"$f":"DRE.ALSOL!J45","v":0},{"$f":"DRE.ALSOL!K45","v":0},{"$f":"DRE.ALSOL!L45","v":0},{"$f":"DRE.ALSOL!M45","v":0},{"$f":"DRE.ALSOL!N45","v":0},{"$f":"DRE.ALSOL!O45","v":407},{"$f":"DRE.ALSOL!P45","v":-1048},{"$f":"DRE.ALSOL!Q45","v":-641},{"$f":"DRE.ALSOL!R45","v":0},{"$f":"DRE.ALSOL!S45","v":0},{"$f":"DRE.ALSOL!W45","v":-40},{"$f":"DRE.ALSOL!U45","v":-151},{"$f":"DRE.ALSOL!V45","v":-159},{"$f":"DRE.ALSOL!W45","v":-40},{"$f":"DRE.ALSOL!X45","v":1143},{"$f":"DRE.ALSOL!Y45","v":-1179},{"$f":"DRE.ALSOL!Z45","v":-1614},{"$f":"DRE.ALSOL!AB45","v":-11}]
[null,"Result Before Equity Income",{"$f":"DRE.ALSOL!C46","v":-3164},{"$f":"DRE.ALSOL!D46","v":2218},{"$f":"DRE.ALSOL!E46","v":3348},{"$f":"DRE.ALSOL!F46","v":-2064},{"$f":"DRE.ALSOL!G46","v":338},{"$f":"DRE.ALSOL!H46","v":2587},{"$f":"DRE.ALSOL!I46","v":2792},{"$f":"DRE.ALSOL!J46","v":5958},{"$f":"DRE.ALSOL!K46","v":3752},{"$f":"DRE.ALSOL!L46","v":15089},{"$f":"DRE.ALSOL!M46","v":4190},{"$f":"DRE.ALSOL!N46","v":4954},{"$f":"DRE.ALSOL!O46","v":9507},{"$f":"DRE.ALSOL!P46","v":-6383},{"$f":"DRE.ALSOL!Q46","v":12268},{"$f":"DRE.ALSOL!R46","v":6216},{"$f":"DRE.ALSOL!S46","v":4073},{"$f":"DRE.ALSOL!W46","v":30151},{"$f":"DRE.ALSOL!U46","v":20596},{"$f":"DRE.ALSOL!V46","v":47219},{"$f":"DRE.ALSOL!W46","v":30151},{"$f":"DRE.ALSOL!X46","v":17755},{"$f":"DRE.ALSOL!Y46","v":15583},{"$f":"DRE.ALSOL!Z46","v":35973},{"$f":"DRE.ALSOL!AB46","v":21902}]
[null,"Equity Income",{"$f":"DRE.ALSOL!C47","v":0},{"$f":"DRE.ALSOL!D47","v":0},{"$f":"DRE.ALSOL!E47","v":0},{"$f":"DRE.ALSOL!F47","v":0},{"$f":"DRE.ALSOL!G47","v":0},{"$f":"DRE.ALSOL!H47","v":0},{"$f":"DRE.ALSOL!I47","v":0},{"$f":"DRE.ALSOL!J47","v":0},{"$f":"DRE.ALSOL!K47","v":0},{"$f":"DRE.ALSOL!L47","v":0},{"$f":"DRE.ALSOL!M47","v":0},{"$f":"DRE.ALSOL!N47","v":0},{"$f":"DRE.ALSOL!O47","v":0},{"$f":"DRE.ALSOL!P47","v":0},{"$f":"DRE.ALSOL!Q47","v":0},{"$f":"DRE.ALSOL!R47","v":0},{"$f":"DRE.ALSOL!S47","v":0},{"$f":"DRE.ALSOL!W47","v":0},{"$f":"DRE.ALSOL!U47","v":0},{"$f":"DRE.ALSOL!V47","v":0},{"$f":"DRE.ALSOL!W47","v":0},{"$f":"DRE.ALSOL!X47","v":0},{"$f":"DRE.ALSOL!Y47","v":0},{"$f":"DRE.ALSOL!Z47","v":0},{"$f":"DRE.ALSOL!AB47","v":0}]
[null,"EBITDA",{"$f":"DRE.ALSOL!C48","v":-3033},{"$f":"DRE.ALSOL!D48","v":2654},{"$f":"DRE.ALSOL!E48","v":3720},{"$f":"DRE.ALSOL!F48","v":-1370},{"$f":"DRE.ALSOL!G48","v":1971},{"$f":"DRE.ALSOL!H48","v":3588},{"$f":"DRE.ALSOL!I48","v":4050},{"$f":"DRE.ALSOL!J48","v":7613},{"$f":"DRE.ALSOL!K48","v":6612},{"$f":"DRE.ALSOL!L48","v":21863},{"$f":"DRE.ALSOL!M48","v":7116},{"$f":"DRE.ALSOL!N48","v":7994},{"$f":"DRE.ALSOL!O48","v":12641},{"$f":"DRE.ALSOL!P48","v":-1362},{"$f":"DRE.ALSOL!Q48","v":26389},{"$f":"DRE.ALSOL!R48","v":11034},{"$f":"DRE.ALSOL!S48","v":14076},{"$f":"DRE.ALSOL!W48","v":49487},{"$f":"DRE.ALSOL!U48","v":47979},{"$f":"DRE.ALSOL!V48","v":99089},{"$f":"DRE.ALSOL!W48","v":49487},{"$f":"DRE.ALSOL!X48","v":40846},{"$f":"DRE.ALSOL!Y48","v":34719},{"$f":"DRE.ALSOL!Z48","v":62798},{"$f":"DRE.ALSOL!AB48","v":43152}]
[null,"Result Before Financial Expenses",{"$f":"DRE.ALSOL!C49","v":-3164},{"$f":"DRE.ALSOL!D49","v":2218},{"$f":"DRE.ALSOL!E49","v":3348},{"$f":"DRE.ALSOL!F49","v":-2064},{"$f":"DRE.ALSOL!G49","v":338},{"$f":"DRE.ALSOL!H49","v":2587},{"$f":"DRE.ALSOL!I49","v":2792},{"$f":"DRE.ALSOL!J49","v":5958},{"$f":"DRE.ALSOL!K49","v":3752},{"$f":"DRE.ALSOL!L49","v":15089},{"$f":"DRE.ALSOL!M49","v":4190},{"$f":"DRE.ALSOL!N49","v":4954},{"$f":"DRE.ALSOL!O49","v":9507},{"$f":"DRE.ALSOL!P49","v":-6383},{"$f":"DRE.ALSOL!Q49","v":12268},{"$f":"DRE.ALSOL!R49","v":6216},{"$f":"DRE.ALSOL!S49","v":4073},{"$f":"DRE.ALSOL!W49","v":30151},{"$f":"DRE.ALSOL!U49","v":20596},{"$f":"DRE.ALSOL!V49","v":47219},{"$f":"DRE.ALSOL!W49","v":30151},{"$f":"DRE.ALSOL!X49","v":17755},{"$f":"DRE.ALSOL!Y49","v":15583},{"$f":"DRE.ALSOL!Z49","v":35973},{"$f":"DRE.ALSOL!AB49","v":21902}]
[null,"Financial Revenues",{"$f":"DRE.ALSOL!C50","v":832},{"$f":"DRE.ALSOL!D50","v":630},{"$f":"DRE.ALSOL!E50","v":354},{"$f":"DRE.ALSOL!F50","v":441},{"$f":"DRE.ALSOL!G50","v":2257},{"$f":"DRE.ALSOL!H50","v":-6058.0114800000001},{"$f":"DRE.ALSOL!I50","v":1672.8552699999993},{"$f":"DRE.ALSOL!J50","v":353.02306000000112},{"$f":"DRE.ALSOL!K50","v":127.89247000000023},{"$f":"DRE.ALSOL!L50","v":-3904.240679999999},{"$f":"DRE.ALSOL!M50","v":9842},{"$f":"DRE.ALSOL!N50","v":1792},{"$f":"DRE.ALSOL!O50","v":24476},{"$f":"DRE.ALSOL!P50","v":5722},{"$f":"DRE.ALSOL!Q50","v":41832},{"$f":"DRE.ALSOL!R50","v":13229},{"$f":"DRE.ALSOL!S50","v":13353},{"$f":"DRE.ALSOL!W50","v":5981},{"$f":"DRE.ALSOL!U50","v":4201},{"$f":"DRE.ALSOL!V50","v":38414},{"$f":"DRE.ALSOL!W50","v":5981},{"$f":"DRE.ALSOL!X50","v":5707},{"$f":"DRE.ALSOL!Y50","v":7265},{"$f":"DRE.ALSOL!Z50","v":5540},{"$f":"DRE.ALSOL!AB50","v":6998}]
[null,"Revenue on Short Term Investments",{"$f":"DRE.ALSOL!C51","v":864},{"$f":"DRE.ALSOL!D51","v":760},{"$f":"DRE.ALSOL!E51","v":385},{"$f":"DRE.ALSOL!F51","v":420},{"$f":"DRE.ALSOL!G51","v":2429},{"$f":"DRE.ALSOL!H51","v":306},{"$f":"DRE.ALSOL!I51","v":1607},{"$f":"DRE.ALSOL!J51","v":1468},{"$f":"DRE.ALSOL!K51","v":1114},{"$f":"DRE.ALSOL!L51","v":4495},{"$f":"DRE.ALSOL!M51","v":10214},{"$f":"DRE.ALSOL!N51","v":3421},{"$f":"DRE.ALSOL!O51","v":26770},{"$f":"DRE.ALSOL!P51","v":5957},{"$f":"DRE.ALSOL!Q51","v":46362},{"$f":"DRE.ALSOL!R51","v":13614},{"$f":"DRE.ALSOL!S51","v":13587},{"$f":"DRE.ALSOL!W51","v":5719},{"$f":"DRE.ALSOL!U51","v":4026},{"$f":"DRE.ALSOL!V51","v":37278},{"$f":"DRE.ALSOL!W51","v":5719},{"$f":"DRE.ALSOL!X51","v":5209},{"$f":"DRE.ALSOL!Y51","v":7387},{"$f":"DRE.ALSOL!Z51","v":4949},{"$f":"DRE.ALSOL!AB51","v":5203}]
[null,"Revenues from Past Due Bills ",{"$f":"DRE.ALSOL!C52","v":0},{"$f":"DRE.ALSOL!D52","v":0},{"$f":"DRE.ALSOL!E52","v":0},{"$f":"DRE.ALSOL!F52","v":0},{"$f":"DRE.ALSOL!G52","v":0},{"$f":"DRE.ALSOL!H52","v":0},{"$f":"DRE.ALSOL!I52","v":56.301780000000001},{"$f":"DRE.ALSOL!J52","v":0},{"$f":"DRE.ALSOL!K52","v":0},{"$f":"DRE.ALSOL!L52","v":56.301780000000001},{"$f":"DRE.ALSOL!M52","v":0},{"$f":"DRE.ALSOL!N52","v":0},{"$f":"DRE.ALSOL!O52","v":0},{"$f":"DRE.ALSOL!P52","v":0},{"$f":"DRE.ALSOL!Q52","v":0},{"$f":"DRE.ALSOL!R52","v":0},{"$f":"DRE.ALSOL!S52","v":0},{"$f":"DRE.ALSOL!W52","v":0},{"$f":"DRE.ALSOL!U52","v":0},{"$f":"DRE.ALSOL!V52","v":0},{"$f":"DRE.ALSOL!W52","v":0},{"$f":"DRE.ALSOL!X52","v":0},{"$f":"DRE.ALSOL!Y52","v":0},{"$f":"DRE.ALSOL!Z52","v":-27},{"$f":"DRE.ALSOL!AB52","v":0}]
[null,"Restatement of CVA",{"$f":"DRE.ALSOL!C53","v":0},{"$f":"DRE.ALSOL!D53","v":0},{"$f":"DRE.ALSOL!E53","v":0},{"$f":"DRE.ALSOL!F53","v":0},{"$f":"DRE.ALSOL!G53","v":0},{"$f":"DRE.ALSOL!H53","v":0},{"$f":"DRE.ALSOL!I53","v":0},{"$f":"DRE.ALSOL!J53","v":0},{"$f":"DRE.ALSOL!K53","v":0},{"$f":"DRE.ALSOL!L53","v":0},{"$f":"DRE.ALSOL!M53","v":0},{"$f":"DRE.ALSOL!N53","v":0},{"$f":"DRE.ALSOL!O53","v":0},{"$f":"DRE.ALSOL!P53","v":0},{"$f":"DRE.ALSOL!Q53","v":0},{"$f":"DRE.ALSOL!R53","v":0},{"$f":"DRE.ALSOL!S53","v":0},{"$f":"DRE.ALSOL!W53","v":0},{"$f":"DRE.ALSOL!U53","v":0},{"$f":"DRE.ALSOL!V53","v":0},{"$f":"DRE.ALSOL!W53","v":0},{"$f":"DRE.ALSOL!X53","v":0},{"$f":"DRE.ALSOL!Y53","v":0},{"$f":"DRE.ALSOL!Z53","v":0},{"$f":"DRE.ALSOL!AB53","v":0}]
[null,"Other Financial Revenues",{"$f":"DRE.ALSOL!C54","v":-32},{"$f":"DRE.ALSOL!D54","v":-130},{"$f":"DRE.ALSOL!E54","v":-31},{"$f":"DRE.ALSOL!F54","v":21},{"$f":"DRE.ALSOL!G54","v":-172},{"$f":"DRE.ALSOL!H54","v":-6364.0114800000001},{"$f":"DRE.ALSOL!I54","v":9.5534899999993996},{"$f":"DRE.ALSOL!J54","v":-1114.9769399999989},{"$f":"DRE.ALSOL!K54","v":-986.10752999999977},{"$f":"DRE.ALSOL!L54","v":-8455.5424599999988},{"$f":"DRE.ALSOL!M54","v":-372},{"$f":"DRE.ALSOL!N54","v":-1629},{"$f":"DRE.ALSOL!O54","v":-2294},{"$f":"DRE.ALSOL!P54","v":-235},{"$f":"DRE.ALSOL!Q54","v":-4530},{"$f":"DRE.ALSOL!R54","v":-385},{"$f":"DRE.ALSOL!S54","v":-234},{"$f":"DRE.ALSOL!W54","v":262},{"$f":"DRE.ALSOL!U54","v":175},{"$f":"DRE.ALSOL!V54","v":1136},{"$f":"DRE.ALSOL!W54","v":262},{"$f":"DRE.ALSOL!X54","v":498},{"$f":"DRE.ALSOL!Y54","v":-122},{"$f":"DRE.ALSOL!Z54","v":618},{"$f":"DRE.ALSOL!AB54","v":1795}]
[null,"Financial Expenses",{"$f":"DRE.ALSOL!C55","v":-1567},{"$f":"DRE.ALSOL!D55","v":-1181},{"$f":"DRE.ALSOL!E55","v":-1027},{"$f":"DRE.ALSOL!F55","v":-1385},{"$f":"DRE.ALSOL!G55","v":-5160},{"$f":"DRE.ALSOL!H55","v":5096.0801900000006},{"$f":"DRE.ALSOL!I55","v":-3192.97568},{"$f":"DRE.ALSOL!J55","v":-3535.4518200000002},{"$f":"DRE.ALSOL!K55","v":-6001.9385000000011},{"$f":"DRE.ALSOL!L55","v":-7634.2858100000012},{"$f":"DRE.ALSOL!M55","v":-12717},{"$f":"DRE.ALSOL!N55","v":-9636},{"$f":"DRE.ALSOL!O55","v":-32109},{"$f":"DRE.ALSOL!P55","v":-18485},{"$f":"DRE.ALSOL!Q55","v":-72947},{"$f":"DRE.ALSOL!R55","v":-44862},{"$f":"DRE.ALSOL!S55","v":-16483},{"$f":"DRE.ALSOL!W55","v":-34771},{"$f":"DRE.ALSOL!U55","v":-35993},{"$f":"DRE.ALSOL!V55","v":-129409},{"$f":"DRE.ALSOL!W55","v":-34771},{"$f":"DRE.ALSOL!X55","v":-29260},{"$f":"DRE.ALSOL!Y55","v":-40187},{"$f":"DRE.ALSOL!Z55","v":-49522},{"$f":"DRE.ALSOL!AB55","v":-48149}]
[null,"Debt Charges - Interests",{"$f":"DRE.ALSOL!C56","v":-1327},{"$f":"DRE.ALSOL!D56","v":-1233},{"$f":"DRE.ALSOL!E56","v":-630},{"$f":"DRE.ALSOL!F56","v":-772},{"$f":"DRE.ALSOL!G56","v":-3962},{"$f":"DRE.ALSOL!H56","v":-888.67814999999996},{"$f":"DRE.ALSOL!I56","v":-2913.2350900000001},{"$f":"DRE.ALSOL!J56","v":-4020.1785700000005},{"$f":"DRE.ALSOL!K56","v":-5583.6645900000012},{"$f":"DRE.ALSOL!L56","v":-13405.756400000002},{"$f":"DRE.ALSOL!M56","v":-8414},{"$f":"DRE.ALSOL!N56","v":-7787},{"$f":"DRE.ALSOL!O56","v":-10889},{"$f":"DRE.ALSOL!P56","v":-9281},{"$f":"DRE.ALSOL!Q56","v":-36371},{"$f":"DRE.ALSOL!R56","v":-12552},{"$f":"DRE.ALSOL!S56","v":-14665},{"$f":"DRE.ALSOL!W56","v":-24181},{"$f":"DRE.ALSOL!U56","v":-21017},{"$f":"DRE.ALSOL!V56","v":-66952},{"$f":"DRE.ALSOL!W56","v":-24181},{"$f":"DRE.ALSOL!X56","v":-23939},{"$f":"DRE.ALSOL!Y56","v":-32770},{"$f":"DRE.ALSOL!Z56","v":-37093},{"$f":"DRE.ALSOL!AB56","v":-51152}]
[null,"Debt Charges - Monetary and Exchange Rate Variaiton",{"$f":"DRE.ALSOL!C57","v":0},{"$f":"DRE.ALSOL!D57","v":0},{"$f":"DRE.ALSOL!E57","v":0},{"$f":"DRE.ALSOL!F57","v":0},{"$f":"DRE.ALSOL!G57","v":0},{"$f":"DRE.ALSOL!H57","v":0},{"$f":"DRE.ALSOL!I57","v":0},{"$f":"DRE.ALSOL!J57","v":0},{"$f":"DRE.ALSOL!K57","v":-143.81834000000001},{"$f":"DRE.ALSOL!L57","v":-143.81834000000001},{"$f":"DRE.ALSOL!M57","v":48947},{"$f":"DRE.ALSOL!N57","v":0},{"$f":"DRE.ALSOL!O57","v":0},{"$f":"DRE.ALSOL!P57","v":4290},{"$f":"DRE.ALSOL!Q57","v":53237},{"$f":"DRE.ALSOL!R57","v":6058},{"$f":"DRE.ALSOL!S57","v":15469},{"$f":"DRE.ALSOL!W57","v":-25115},{"$f":"DRE.ALSOL!U57","v":9929},{"$f":"DRE.ALSOL!V57","v":8965},{"$f":"DRE.ALSOL!W57","v":-25115},{"$f":"DRE.ALSOL!X57","v":-67706},{"$f":"DRE.ALSOL!Y57","v":1573},{"$f":"DRE.ALSOL!Z57","v":-87755},{"$f":"DRE.ALSOL!AB57","v":62421}]
[null,"Mark-to-Market of Derivatives",{"$f":"DRE.ALSOL!C58","v":0},{"$f":"DRE.ALSOL!D58","v":0},{"$f":"DRE.ALSOL!E58","v":0},{"$f":"DRE.ALSOL!F58","v":0},{"$f":"DRE.ALSOL!G58","v":0},{"$f":"DRE.ALSOL!H58","v":-236.24165999999997},{"$f":"DRE.ALSOL!I58","v":50.259409999999946},{"$f":"DRE.ALSOL!J58","v":-83.273249999999962},{"$f":"DRE.ALSOL!K58","v":74.544429999999977},{"$f":"DRE.ALSOL!L58","v":-194.71107000000001},{"$f":"DRE.ALSOL!M58","v":2551},{"$f":"DRE.ALSOL!N58","v":0},{"$f":"DRE.ALSOL!O58","v":0},{"$f":"DRE.ALSOL!P58","v":144},{"$f":"DRE.ALSOL!Q58","v":2695},{"$f":"DRE.ALSOL!R58","v":405},{"$f":"DRE.ALSOL!S58","v":-994},{"$f":"DRE.ALSOL!W58","v":0},{"$f":"DRE.ALSOL!U58","v":-30},{"$f":"DRE.ALSOL!V58","v":-188},{"$f":"DRE.ALSOL!W58","v":0},{"$f":"DRE.ALSOL!X58","v":0},{"$f":"DRE.ALSOL!Y58","v":0},{"$f":"DRE.ALSOL!Z58","v":0},{"$f":"DRE.ALSOL!AB58","v":0}]
[null,"Derivatives",{"$f":"DRE.ALSOL!C59","v":0},{"$f":"DRE.ALSOL!D59","v":0},{"$f":"DRE.ALSOL!E59","v":0},{"$f":"DRE.ALSOL!F59","v":0},{"$f":"DRE.ALSOL!G59","v":0},{"$f":"DRE.ALSOL!H59","v":0},{"$f":"DRE.ALSOL!I59","v":0},{"$f":"DRE.ALSOL!J59","v":0},{"$f":"DRE.ALSOL!K59","v":0},{"$f":"DRE.ALSOL!L59","v":0},{"$f":"DRE.ALSOL!M59","v":0},{"$f":"DRE.ALSOL!N59","v":0},{"$f":"DRE.ALSOL!O59","v":0},{"$f":"DRE.ALSOL!P59","v":-85864},{"$f":"DRE.ALSOL!Q59","v":-85864},{"$f":"DRE.ALSOL!R59","v":-32968},{"$f":"DRE.ALSOL!S59","v":-50152},{"$f":"DRE.ALSOL!W59","v":1687},{"$f":"DRE.ALSOL!U59","v":-28324},{"$f":"DRE.ALSOL!V59","v":-106515},{"$f":"DRE.ALSOL!W59","v":1687},{"$f":"DRE.ALSOL!X59","v":51946},{"$f":"DRE.ALSOL!Y59","v":-16327},{"$f":"DRE.ALSOL!Z59","v":74239},{"$f":"DRE.ALSOL!AB59","v":-67793}]
[null,"Restatement of CVA",{"$f":"DRE.ALSOL!C60","v":0},{"$f":"DRE.ALSOL!D60","v":0},{"$f":"DRE.ALSOL!E60","v":0},{"$f":"DRE.ALSOL!F60","v":0},{"$f":"DRE.ALSOL!G60","v":0},{"$f":"DRE.ALSOL!H60","v":0},{"$f":"DRE.ALSOL!I60","v":0},{"$f":"DRE.ALSOL!J60","v":0},{"$f":"DRE.ALSOL!K60","v":0},{"$f":"DRE.ALSOL!L60","v":0},{"$f":"DRE.ALSOL!M60","v":-92643},{"$f":"DRE.ALSOL!N60","v":0},{"$f":"DRE.ALSOL!O60","v":0},{"$f":"DRE.ALSOL!P60","v":0},{"$f":"DRE.ALSOL!Q60","v":-92643},{"$f":"DRE.ALSOL!R60","v":0},{"$f":"DRE.ALSOL!S60","v":0},{"$f":"DRE.ALSOL!W60","v":0},{"$f":"DRE.ALSOL!U60","v":0},{"$f":"DRE.ALSOL!V60","v":0},{"$f":"DRE.ALSOL!W60","v":0},{"$f":"DRE.ALSOL!X60","v":0},{"$f":"DRE.ALSOL!Y60","v":0},{"$f":"DRE.ALSOL!Z60","v":"-"},{"$f":"DRE.ALSOL!AB60","v":"-"}]
[null,"Other Financial Expenses",{"$f":"DRE.ALSOL!C61","v":-240},{"$f":"DRE.ALSOL!D61","v":52},{"$f":"DRE.ALSOL!E61","v":-397},{"$f":"DRE.ALSOL!F61","v":-613},{"$f":"DRE.ALSOL!G61","v":-1198},{"$f":"DRE.ALSOL!H61","v":6221},{"$f":"DRE.ALSOL!I61","v":-330},{"$f":"DRE.ALSOL!J61","v":568},{"$f":"DRE.ALSOL!K61","v":-349},{"$f":"DRE.ALSOL!L61","v":6110},{"$f":"DRE.ALSOL!M61","v":36842},{"$f":"DRE.ALSOL!N61","v":-1849},{"$f":"DRE.ALSOL!O61","v":-21220},{"$f":"DRE.ALSOL!P61","v":72226},{"$f":"DRE.ALSOL!Q61","v":85999},{"$f":"DRE.ALSOL!R61","v":-5805},{"$f":"DRE.ALSOL!S61","v":33859},{"$f":"DRE.ALSOL!W61","v":12838},{"$f":"DRE.ALSOL!U61","v":3449},{"$f":"DRE.ALSOL!V61","v":35281},{"$f":"DRE.ALSOL!W61","v":12838},{"$f":"DRE.ALSOL!X61","v":10439},{"$f":"DRE.ALSOL!Y61","v":7337},{"$f":"DRE.ALSOL!Z61","v":1087},{"$f":"DRE.ALSOL!AB61","v":8375}]
[null,"Financial Result",{"$f":"DRE.ALSOL!C62","v":-735},{"$f":"DRE.ALSOL!D62","v":-551},{"$f":"DRE.ALSOL!E62","v":-673},{"$f":"DRE.ALSOL!F62","v":-944},{"$f":"DRE.ALSOL!G62","v":-2903},{"$f":"DRE.ALSOL!H62","v":-961.93128999999954},{"$f":"DRE.ALSOL!I62","v":-1520.1204100000007},{"$f":"DRE.ALSOL!J62","v":-3182.4287599999989},{"$f":"DRE.ALSOL!K62","v":-5874.0460300000013},{"$f":"DRE.ALSOL!L62","v":-11538.52649},{"$f":"DRE.ALSOL!M62","v":-2875},{"$f":"DRE.ALSOL!N62","v":-7844},{"$f":"DRE.ALSOL!O62","v":-7633},{"$f":"DRE.ALSOL!P62","v":-12763},{"$f":"DRE.ALSOL!Q62","v":-31115},{"$f":"DRE.ALSOL!R62","v":-31633},{"$f":"DRE.ALSOL!S62","v":-3130},{"$f":"DRE.ALSOL!W62","v":-28790},{"$f":"DRE.ALSOL!U62","v":-31792},{"$f":"DRE.ALSOL!V62","v":-90995},{"$f":"DRE.ALSOL!W62","v":-28790},{"$f":"DRE.ALSOL!X62","v":-23553},{"$f":"DRE.ALSOL!Y62","v":-32922},{"$f":"DRE.ALSOL!Z62","v":-43982},{"$f":"DRE.ALSOL!AB62","v":-41151}]
[null,"Result Before taxes",{"$f":"DRE.ALSOL!C63","v":-3899},{"$f":"DRE.ALSOL!D63","v":1667},{"$f":"DRE.ALSOL!E63","v":2675},{"$f":"DRE.ALSOL!F63","v":-3008},{"$f":"DRE.ALSOL!G63","v":-2565},{"$f":"DRE.ALSOL!H63","v":1625.0687100000005},{"$f":"DRE.ALSOL!I63","v":1271.8795899999993},{"$f":"DRE.ALSOL!J63","v":2775.5712400000011},{"$f":"DRE.ALSOL!K63","v":-2122.0460300000013},{"$f":"DRE.ALSOL!L63","v":3550.4735099999998},{"$f":"DRE.ALSOL!M63","v":1315},{"$f":"DRE.ALSOL!N63","v":-2890},{"$f":"DRE.ALSOL!O63","v":1874},{"$f":"DRE.ALSOL!P63","v":-19146},{"$f":"DRE.ALSOL!Q63","v":-18847},{"$f":"DRE.ALSOL!R63","v":-25417},{"$f":"DRE.ALSOL!S63","v":943},{"$f":"DRE.ALSOL!W63","v":1361},{"$f":"DRE.ALSOL!U63","v":-11196},{"$f":"DRE.ALSOL!V63","v":-43776},{"$f":"DRE.ALSOL!W63","v":1361},{"$f":"DRE.ALSOL!X63","v":-5798},{"$f":"DRE.ALSOL!Y63","v":-17339},{"$f":"DRE.ALSOL!Z63","v":-8009},{"$f":"DRE.ALSOL!AB63","v":-19249}]
[null,"Income Tax and Social Contribution",{"$f":"DRE.ALSOL!C64","v":1262},{"$f":"DRE.ALSOL!D64","v":-815},{"$f":"DRE.ALSOL!E64","v":-885},{"$f":"DRE.ALSOL!F64","v":950},{"$f":"DRE.ALSOL!G64","v":512},{"$f":"DRE.ALSOL!H64","v":-1264},{"$f":"DRE.ALSOL!I64","v":1259},{"$f":"DRE.ALSOL!J64","v":-1102},{"$f":"DRE.ALSOL!K64","v":558},{"$f":"DRE.ALSOL!L64","v":-549},{"$f":"DRE.ALSOL!M64","v":-519},{"$f":"DRE.ALSOL!N64","v":333},{"$f":"DRE.ALSOL!O64","v":-476},{"$f":"DRE.ALSOL!P64","v":6258},{"$f":"DRE.ALSOL!Q64","v":5596},{"$f":"DRE.ALSOL!R64","v":8271},{"$f":"DRE.ALSOL!S64","v":-863},{"$f":"DRE.ALSOL!W64","v":83},{"$f":"DRE.ALSOL!U64","v":581},{"$f":"DRE.ALSOL!V64","v":10909},{"$f":"DRE.ALSOL!W64","v":83},{"$f":"DRE.ALSOL!X64","v":2435},{"$f":"DRE.ALSOL!Y64","v":6397},{"$f":"DRE.ALSOL!Z64","v":3392},{"$f":"DRE.ALSOL!AB64","v":6642}]
[null,"Discontinued Operations",{"$f":"DRE.ALSOL!C65","v":0},{"$f":"DRE.ALSOL!D65","v":0},{"$f":"DRE.ALSOL!E65","v":0},{"$f":"DRE.ALSOL!F65","v":0},{"$f":"DRE.ALSOL!G65","v":0},{"$f":"DRE.ALSOL!H65","v":0},{"$f":"DRE.ALSOL!I65","v":0},{"$f":"DRE.ALSOL!J65","v":0},{"$f":"DRE.ALSOL!K65","v":0},{"$f":"DRE.ALSOL!L65","v":0},{"$f":"DRE.ALSOL!M65","v":0},{"$f":"DRE.ALSOL!N65","v":0},{"$f":"DRE.ALSOL!O65","v":0},{"$f":"DRE.ALSOL!P65","v":0},{"$f":"DRE.ALSOL!Q65","v":0},{"$f":"DRE.ALSOL!R65","v":0},{"$f":"DRE.ALSOL!S65","v":0},{"$f":"DRE.ALSOL!W65","v":0},{"$f":"DRE.ALSOL!U65","v":-1},{"$f":"DRE.ALSOL!V65","v":0},{"$f":"DRE.ALSOL!W65","v":0},{"$f":"DRE.ALSOL!X65","v":0},{"$f":"DRE.ALSOL!Y65","v":1},{"$f":"DRE.ALSOL!Z65","v":-2},{"$f":"DRE.ALSOL!AB65","v":0}]
[null,"Net Income",{"$f":"DRE.ALSOL!C66","v":-2637},{"$f":"DRE.ALSOL!D66","v":852},{"$f":"DRE.ALSOL!E66","v":1790},{"$f":"DRE.ALSOL!F66","v":-2058},{"$f":"DRE.ALSOL!G66","v":-2053},{"$f":"DRE.ALSOL!H66","v":361.06871000000046},{"$f":"DRE.ALSOL!I66","v":2530.8795899999996},{"$f":"DRE.ALSOL!J66","v":1673.5712400000011},{"$f":"DRE.ALSOL!K66","v":-1564.0460300000013},{"$f":"DRE.ALSOL!L66","v":3001.4735099999998},{"$f":"DRE.ALSOL!M66","v":796},{"$f":"DRE.ALSOL!N66","v":-2557},{"$f":"DRE.ALSOL!O66","v":1398},{"$f":"DRE.ALSOL!P66","v":-12888},{"$f":"DRE.ALSOL!Q66","v":-13251},{"$f":"DRE.ALSOL!R66","v":-17146},{"$f":"DRE.ALSOL!S66","v":80},{"$f":"DRE.ALSOL!W66","v":1444},{"$f":"DRE.ALSOL!U66","v":-10616},{"$f":"DRE.ALSOL!V66","v":-32867},{"$f":"DRE.ALSOL!W66","v":1444},{"$f":"DRE.ALSOL!X66","v":-3363},{"$f":"DRE.ALSOL!Y66","v":-10941},{"$f":"DRE.ALSOL!Z66","v":-4619},{"$f":"DRE.ALSOL!AB66","v":-12607}]
[null,"Controlling Shareholders",{"$f":"DRE.ALSOL!C67","v":0},{"$f":"DRE.ALSOL!D67","v":0},{"$f":"DRE.ALSOL!E67","v":0},{"$f":"DRE.ALSOL!F67","v":0},{"$f":"DRE.ALSOL!G67","v":0},{"$f":"DRE.ALSOL!H67","v":0},{"$f":"DRE.ALSOL!I67","v":0},{"$f":"DRE.ALSOL!J67","v":0},{"$f":"DRE.ALSOL!K67","v":0},{"$f":"DRE.ALSOL!L67","v":0},{"$f":"DRE.ALSOL!M67","v":0},{"$f":"DRE.ALSOL!N67","v":0},{"$f":"DRE.ALSOL!O67","v":0},{"$f":"DRE.ALSOL!P67","v":0},{"$f":"DRE.ALSOL!Q67","v":0},{"$f":"DRE.ALSOL!R67","v":0},{"$f":"DRE.ALSOL!S67","v":0},{"$f":"DRE.ALSOL!W67","v":"-"},{"$f":"DRE.ALSOL!U67","v":0},{"$f":"DRE.ALSOL!V67","v":0},{"$f":"DRE.ALSOL!W67","v":"-"},{"$f":"DRE.ALSOL!X67","v":"-"},{"$f":"DRE.ALSOL!Y67","v":"-"},{"$f":"DRE.ALSOL!Z67","v":"-"},{"$f":"DRE.ALSOL!AB67","v":"-"}]
[null,"Non-Controlling Shareholders",{"$f":"DRE.ALSOL!C68","v":0},{"$f":"DRE.ALSOL!D68","v":0},{"$f":"DRE.ALSOL!E68","v":0},{"$f":"DRE.ALSOL!F68","v":0},{"$f":"DRE.ALSOL!G68","v":0},{"$f":"DRE.ALSOL!H68","v":0},{"$f":"DRE.ALSOL!I68","v":0},{"$f":"DRE.ALSOL!J68","v":0},{"$f":"DRE.ALSOL!K68","v":0},{"$f":"DRE.ALSOL!L68","v":0},{"$f":"DRE.ALSOL!M68","v":0},{"$f":"DRE.ALSOL!N68","v":0},{"$f":"DRE.ALSOL!O68","v":0},{"$f":"DRE.ALSOL!P68","v":0},{"$f":"DRE.ALSOL!Q68","v":0},{"$f":"DRE.ALSOL!R68","v":0},{"$f":"DRE.ALSOL!S68","v":0},{"$f":"DRE.ALSOL!W68","v":"-"},{"$f":"DRE.ALSOL!U68","v":0},{"$f":"DRE.ALSOL!V68","v":0},{"$f":"DRE.ALSOL!W68","v":"-"},{"$f":"DRE.ALSOL!X68","v":"-"},{"$f":"DRE.ALSOL!Y68","v":"-"},{"$f":"DRE.ALSOL!Z68","v":"-"},{"$f":"DRE.ALSOL!AB68","v":"-"}]
[null,"Net Income Per Share",{"$f":"DRE.ALSOL!C69","v":0},{"$f":"DRE.ALSOL!D69","v":0},{"$f":"DRE.ALSOL!E69","v":0},{"$f":"DRE.ALSOL!F69","v":0},{"$f":"DRE.ALSOL!G69","v":0},{"$f":"DRE.ALSOL!H69","v":0},{"$f":"DRE.ALSOL!I69","v":0},{"$f":"DRE.ALSOL!J69","v":0},{"$f":"DRE.ALSOL!K69","v":0},{"$f":"DRE.ALSOL!L69","v":0},{"$f":"DRE.ALSOL!M69","v":0},{"$f":"DRE.ALSOL!N69","v":0},{"$f":"DRE.ALSOL!O69","v":0},{"$f":"DRE.ALSOL!P69","v":0},{"$f":"DRE.ALSOL!Q69","v":0},{"$f":"DRE.ALSOL!R69","v":0},{"$f":"DRE.ALSOL!S69","v":0},{"$f":"DRE.ALSOL!W69","v":0},{"$f":"DRE.ALSOL!U69","v":0},{"$f":"DRE.ALSOL!V69","v":0},{"$f":"DRE.ALSOL!W69","v":0},{"$f":"DRE.ALSOL!X69","v":0},{"$f":"DRE.ALSOL!Y69","v":0},{"$f":"DRE.ALSOL!Z69","v":0},{"$f":"DRE.ALSOL!AB69","v":0}]
[null,"EBITDA per Share",{"$f":"DRE.ALSOL!C70","v":0},{"$f":"DRE.ALSOL!D70","v":0},{"$f":"DRE.ALSOL!E70","v":0},{"$f":"DRE.ALSOL!F70","v":0},{"$f":"DRE.ALSOL!G70","v":0},{"$f":"DRE.ALSOL!H70","v":0},{"$f":"DRE.ALSOL!I70","v":0},{"$f":"DRE.ALSOL!J70","v":0},{"$f":"DRE.ALSOL!K70","v":0},{"$f":"DRE.ALSOL!L70","v":0},{"$f":"DRE.ALSOL!M70","v":0},{"$f":"DRE.ALSOL!N70","v":0},{"$f":"DRE.ALSOL!O70","v":0},{"$f":"DRE.ALSOL!P70","v":0},{"$f":"DRE.ALSOL!Q70","v":0},{"$f":"DRE.ALSOL!R70","v":0},{"$f":"DRE.ALSOL!S70","v":0},{"$f":"DRE.ALSOL!W70","v":0},{"$f":"DRE.ALSOL!U70","v":0},{"$f":"DRE.ALSOL!V70","v":0},{"$f":"DRE.ALSOL!W70","v":0},{"$f":"DRE.ALSOL!X70","v":0},{"$f":"DRE.ALSOL!Y70","v":0},{"$f":"DRE.ALSOL!Z70","v":0},{"$f":"DRE.ALSOL!AB70","v":0}]
[null,"(*) Denotes non-recurring provisions recorded in the business combination in order to measure the company’s assets at fair value"]

{"sheet":"DRE.ALSOL","index":111,"n_rows":71,"n_cols":28,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ALSOL"]
[]
["ALSOL","Demonstrações de Resultados - IFRS (R$ mil)","1T20","2T20","3T20","4T20",2020,"1T21","2T21","3T21","4T21",2022,"1T22","2T22","3T22","4T22",2022,"1T23","2T23","3T23","4T23",2023,"1T24","2T24","3T24","4T24",2024,"1T25"]
["ALSOL","Residencial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M5:P5)","v":0},0,0,0,0,{"$f":"SUM(R5:U5)","v":0},0,0,0,0,{"$f":"SUM(W5:Z5)","v":0},0]
["ALSOL","Industrial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M6:P6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Comercial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Rural",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Outras Classes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Suprimento de energia elétrica",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Receitas de construção",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Fornecimento não faturado líquido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Energia comercializada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Disponibilidade do sistema elétrico",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Constituição e amortização - CVA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Subvenções vinculadas aos serviços concedidos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Valor justo ativo indenizável concessão (VNR)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Outras receitas operacionais",2977,17260,6483,7128,33848,8800,10323,14280,19042,52445,19168,26700,19675,28822,94365,32160,47473,71099,97311,{"$f":"SUM(R18:U18)","v":248043},96309,98828,91519,127687,{"$f":"SUM(W18:Z18)","v":414343},93624]
["ALSOL","Receita Bruta",2977,17260,6483,7128,33848,8800,10323,14280,19042,52445,19168,26700,19675,{"$f":"SUM(P5:P18)","v":28822},94365,{"$f":"SUM(R5:R18)","v":32160},47473,71099,97311,{"$f":"SUM(R19:U19)","v":248043},{"$f":"SUM(W5:W18)","v":96309},{"$f":"SUM(X5:X18)","v":98828},{"$f":"SUM(Y5:Y18)","v":91519},{"$f":"SUM(Z5:Z18)","v":127687},{"$f":"SUM(W19:Z19)","v":414343},{"$f":"SUM(AB5:AB18)","v":93624}]
["ALSOL","PIS/COFINS/ISS",-304,-1633,-604,-712,-3253,-799,-960,-1237,-1596,-4592,-1553,-2183,-1478,-2284,-7498,-2389,-3362,-5543,-7742,-19036,-7615,-7803,-6930,-10110,-32458,-6020]
["ALSOL","RGR",null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,0,0,0,"-",0,0,0,0,0,0,"-"]
["ALSOL","ICMS",0,0,0,-203,-203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-173,-1303,-1476,0]
["ALSOL","Outras (CCC, CDE, P&D e PEE)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Receita Líquida",2673,15627,5879,6213,30392,8001,9363,13043,17446,47853,17615,24517,18197,{"$f":"SUM(P19:P23)","v":26538},86867,{"$f":"SUM(R19:R23)","v":29771},44111,65556,89569,229007,{"$f":"SUM(W19:W23)","v":88694},91025,{"$f":"SUM(Y19:Y23)","v":84416},{"$f":"SUM(Z19:Z23)","v":116274},380409,{"$f":"SUM(AB19:AB23)","v":87604}]
["ALSOL","Despesas não controláveis",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P26:P27)","v":0},0,{"$f":"SUM(R26:R27)","v":0},0,0,0,0,{"$f":"SUM(W26:W27)","v":-10308},-10485,{"$f":"SUM(Y26:Y27)","v":-11225},{"$f":"SUM(Z26:Z27)","v":-12684},-44702,{"$f":"SUM(AB26:AB27)","v":-13403}]
["ALSOL","Energia Comprada",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Transporte de Potência Elétrica",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10308,-10485,-11225,-12684,-44702,-13403]
["ALSOL","PMSO",-5661,-12952,-2159,-7377,-28149,-4413,-5112,-5580,-10735,-25840,-10609,-16384,-5425,{"$f":"SUM(P29:P33)","v":-26086},-58504,{"$f":"SUM(R29:R33)","v":-18552},-29914,-39288,-43840,-131594,{"$f":"SUM(W29:W33)","v":-26306},-35018,{"$f":"SUM(Y29:Y33)","v":-38902},{"$f":"SUM(Z29:Z33)","v":-41724},-141950,{"$f":"SUM(AB29:AB33)","v":-29987}]
["ALSOL","Pessoal",-2432,-1545,-1219,-3398,-8594,-2205,-2482,-2267,-3718,-10672,-3743,-4928,2190,-8385,-14866,-4627,-7259,-6944,-7770,-26600,-8156,-8716,-7897,-7406,-32175,-9481]
["ALSOL","Benefício pós-emprego",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-66,-112,-178,-111]
["ALSOL","Material",-121,-38,-109,-173,-441,-80,-106,-73,-368,-627,-220,-110,858,-1625,-1097,-503,-829,-303,-559,-2194,-216,-6705,-585,-1872,-9378,-1084]
["ALSOL","Serviços de terceiros",-2825,-11446,995,-2580,-15856,-2218,-2260,-3041,-5600,-13119,-6058,-9267,-6907,-11785,-34017,-11389,-19088,-25834,-31362,-87673,-13496,-15154,-26459,-24992,-80101,-12755]
["ALSOL","Outras",-283,77,-1826,-1226,-3258,90,-264,-199,-1049,-1422,-588,-2079,-1566,{"$f":"SUM(P34:P36)","v":-4291},-8524,{"$f":"SUM(R34:R36)","v":-2033},-2738,-6207,-4149,-15127,{"$f":"SUM(W34:W36)","v":-4438},-4443,{"$f":"SUM(Y34:Y36)","v":-3895},{"$f":"SUM(Z34:Z36)","v":-7342},-20118,{"$f":"SUM(AB34:AB36)","v":-6556}]
["ALSOL","Multas e compensações",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-70]
["ALSOL","Contingências (liquidação de ações cíveis)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Outros",-283,77,-1826,-1226,-3258,90,-264,-199,-1049,-1422,-588,-2079,-1566,-4291,-8524,-2033,-2738,-6207,-4149,-15127,-4438,-4443,-3895,-7342,-20118,-6486]
["ALSOL","Provisões/reversões",-45,-21,0,-206,-272,0,-201,150,-99,-150,110,-139,-538,{"$f":"SUM(P38:P39)","v":-796},-1363,{"$f":"SUM(R38:R39)","v":-185},-121,-268,-513,-1087,{"$f":"SUM(W38:W39)","v":-2553},-5819,{"$f":"SUM(Y38:Y39)","v":-66},{"$f":"SUM(Z38:Z39)","v":-629},-9067,{"$f":"SUM(AB38:AB39)","v":-1308}]
["ALSOL","Contingências",0,0,0,-206,-206,0,0,187,0,187,0,0,-146,-514,-660,-39,41,-35,152,119,0,-681,-509,127,-1063,42]
["ALSOL","Perdas esperadas de crédito de liquidação duvidosa",-45,-21,0,0,-66,0,-201,-37,-99,-337,110,-139,-392,-282,-703,-146,-162,-233,-665,-1206,-2553,-5138,443,-756,-8004,-1350]
["ALSOL","Outras provisões (*)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,"-","-","-","-",0,"-"]
["ALSOL","Depreciação e amortização",-131,-436,-372,-694,-1633,-1001,-1258,-1655,-2860,-6774,-2926,-3040,-3134,-5021,-14121,-4818,-10003,-9666,-27383,-51870,-19336,-23091,-19136,-26825,-88388,-21250]
["ALSOL","Custo de Construção",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Despesas Operacionais",-5837,-13409,-2531,-8277,-30054,-5414,-6571,-7085,-13694,-32764,-13425,-19563,-9097,{"$f":"P37+P28+P25+P42+P41","v":-31903},-73988,{"$f":"R37+R28+R25+R42+R41","v":-23555},-40038,-49222,-71736,-184551,{"$f":"W37+W28+W25+W42+W41","v":-58503},-74413,{"$f":"Y37+Y28+Y25+Y42+Y41","v":-69329},{"$f":"Z37+Z28+Z25+Z42+Z41","v":-81862},-284107,{"$f":"AB37+AB28+AB25+AB42+AB41","v":-65948}]
["ALSOL","Outras receitas",0,0,0,0,0,0,0,0,0,0,0,0,0,30,30,0,0,8,2914,2922,0,0,1675,3175,4850,257]
["ALSOL","Outras despesas",0,0,0,0,0,0,0,0,0,0,0,0,407,-1048,-641,0,0,-8,-151,-159,-40,1143,-1179,-1614,-1690,-11]
["ALSOL","Resultado antes da Equivalência Patrimonial",-3164,2218,3348,-2064,338,2587,2792,5958,3752,15089,4190,4954,9507,{"$f":"P24+P43+P44+P45","v":-6383},12268,{"$f":"R24+R43+R44+R45","v":6216},4073,16334,20596,47219,{"$f":"W24+W43+W44+W45","v":30151},17755,{"$f":"Y24+Y43+Y44+Y45","v":15583},{"$f":"Z24+Z43+Z44+Z45","v":35973},99462,{"$f":"AB24+AB43+AB44+AB45","v":21902}]
["ALSOL","Resultado de equivalência patrimonial",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","EBITDA",-3033,2654,3720,-1370,1971,3588,4050,7613,6612,21863,{"$f":"M24+M25+M28+M37+M42+M44+M45","v":7116},7994,12641,-1362,26389,11034,14076,26000,47979,99089,{"$f":"W24+W25+W28+W37+W42+W44+W45","v":49487},40846,{"$f":"Y24+Y25+Y28+Y37+Y42+Y44+Y45","v":34719},{"$f":"Z24+Z25+Z28+Z37+Z42+Z44+Z45","v":62798},187850,{"$f":"AB24+AB25+AB28+AB37+AB42+AB44+AB45","v":43152}]
["ALSOL","Resultado antes das receitas e despesas financeiras",-3164,2218,3348,-2064,338,2587,2792,5958,3752,15089,4190,4954,9507,{"$f":"P46+P47","v":-6383},12268,{"$f":"R46+R47","v":6216},4073,16334,20596,47219,{"$f":"W46+W47","v":30151},17755,{"$f":"Y46+Y47","v":15583},{"$f":"Z46+Z47","v":35973},99462,{"$f":"AB46+AB47","v":21902}]
["ALSOL","Receitas financeiras",832,630,354,441,2257,-6058.0114800000001,1672.8552699999993,353.02306000000112,127.89247000000023,-3904.240679999999,9842,1792,24476,{"$f":"SUM(P51:P54)","v":5722},41832,{"$f":"SUM(R51:R54)","v":13229},13353,7631,4201,38414,{"$f":"SUM(W51:W54)","v":5981},5707,{"$f":"SUM(Y51:Y54)","v":7265},{"$f":"SUM(Z51:Z54)","v":5540},24493,{"$f":"SUM(AB51:AB54)","v":6998}]
["ALSOL","Receita de aplicações financeiras",864,760,385,420,2429,306,1607,1468,1114,4495,10214,3421,26770,5957,46362,13614,13587,6051,4026,37278,5719,5209,7387,4949,23264,5203]
["ALSOL","Receitas de Multas por Atraso",0,0,0,0,0,0,56.301780000000001,0,0,56.301780000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,-27,-27,0]
["ALSOL","Atualização financeira CVA ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALSOL","Outras receitas financeiras",-32,-130,-31,21,-172,-6364.0114800000001,9.5534899999993996,-1114.9769399999989,-986.10752999999977,-8455.5424599999988,-372,-1629,-2294,-235,-4530,-385,-234,1580,175,1136,262,498,-122,618,1256,1795]
["ALSOL","Despesas financeiras",-1567,-1181,-1027,-1385,-5160,5096.0801900000006,-3192.97568,-3535.4518200000002,-6001.9385000000011,-7634.2858100000012,-12717,-9636,-32109,{"$f":"SUM(P56:P61)","v":-18485},-72947,{"$f":"SUM(R56:R61)","v":-44862},-16483,-32071,-35993,-129409,{"$f":"SUM(W56:W61)","v":-34771},-29260,{"$f":"SUM(Y56:Y61)","v":-40187},{"$f":"SUM(Z56:Z61)","v":-49522},-153740,{"$f":"SUM(AB56:AB61)","v":-48149}]
["ALSOL","Encargos de dívidas – juros",-1327,-1233,-630,-772,-3962,-888.67814999999996,-2913.2350900000001,-4020.1785700000005,-5583.6645900000012,-13405.756400000002,-8414,-7787,-10889,-9281,-36371,-12552,-14665,-18718,-21017,-66952,-24181,-23939,-32770,-37093,-117983,-51152]
["ALSOL","Encargos de dívidas - Variação monetária/cambial",0,0,0,0,0,0,0,0,-143.81834000000001,-143.81834000000001,48947,0,0,4290,53237,6058,15469,-22491,9929,8965,-25115,-67706,1573,-87755,-179003,62421]
["ALSOL","Marcação a mercado derivativos e dívida",0,0,0,0,0,-236.24165999999997,50.259409999999946,-83.273249999999962,74.544429999999977,-194.71107000000001,2551,0,0,144,2695,405,-994,431,-30,-188,0,0,0,0,0,0]
["ALSOL","Instrumentos financeiros derivativos",0,0,0,0,0,0,0,0,0,0,null,0,0,-85864,-85864,-32968,-50152,4929,-28324,-106515,1687,51946,-16327,74239,111545,-67793]
["ALSOL","Atualização financeira CVA",0,0,0,0,0,0,0,0,0,0,-92643,0,0,0,-92643,0,0,0,0,0,0,0,0,"-",0,"-"]
["ALSOL","Outras despesas financeiras",-240,52,-397,-613,-1198,6221,-330,568,-349,6110,36842,-1849,-21220,72226,85999,-5805,33859,3778,3449,35281,12838,10439,7337,1087,31701,8375]
["ALSOL","Resultado financeiro",-735,-551,-673,-944,-2903,-961.93128999999954,-1520.1204100000007,-3182.4287599999989,-5874.0460300000013,-11538.52649,-2875,-7844,-7633,{"$f":"P55+P50","v":-12763},-31115,{"$f":"R55+R50","v":-31633},-3130,-24440,-31792,-90995,{"$f":"W55+W50","v":-28790},-23553,{"$f":"Y55+Y50","v":-32922},{"$f":"Z55+Z50","v":-43982},-129247,{"$f":"AB55+AB50","v":-41151}]
["ALSOL","Resultado antes dos tributos",-3899,1667,2675,-3008,-2565,1625.0687100000005,1271.8795899999993,2775.5712400000011,-2122.0460300000013,3550.4735099999998,1315,-2890,1874,{"$f":"P49+P62","v":-19146},-18847,{"$f":"R49+R62","v":-25417},943,-8106,-11196,-43776,{"$f":"W49+W62","v":1361},-5798,{"$f":"Y49+Y62","v":-17339},{"$f":"Z49+Z62","v":-8009},-29785,{"$f":"AB49+AB62","v":-19249}]
["ALSOL","Contribuição Social e imposto de renda",1262,-815,-885,950,512,-1264,1259,-1102,558,-549,-519,333,-476,6258,5596,8271,-863,2920,581,10909,83,2435,6397,3392,12307,6642]
["ALSOL","Resultado de operações descontinuadas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,-1,0,0,0,1,-2,-1,0]
["ALSOL","Lucro líquido consolidado do período",-2637,852,1790,-2058,-2053,361.06871000000046,2530.8795899999996,1673.5712400000011,-1564.0460300000013,3001.4735099999998,796,-2557,1398,{"$f":"P63+P64+P65","v":-12888},-13251,{"$f":"R63+R64+R65","v":-17146},80,-5185,-10616,-32867,{"$f":"W63+W64+W65","v":1444},-3363,{"$f":"Y63+Y64+Y65","v":-10941},{"$f":"Z63+Z64+Z65","v":-4619},-17479,{"$f":"AB63+AB64+AB65","v":-12607}]
["ALSOL","Atribuído aos acionistas controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"-","-","-","-",null,"-"]
["ALSOL","Atribuído aos acionistas não controladores",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"-","-","-","-",null,"-"]
["ALSOL","Lucro por ação  ",null,null,null,null,null,null,null,null,null,0]
["ALSOL","EBITDA por ação",null,null,null,null,null,null,null,null,null,0]
["ALSOL","(*) Referem-se a provisionamentos não recorrentes contabilizados na combinação de negócios visando mensurar os ativos da companhia a valor justo",null,null,null,null,null,null,null,null,4192282.39,null,null,null,4192282.39,4192282.39]